{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Resource Options","Storage Summary","PPA Summary","NG Summary","Upgrade Summary","Wind PPA Analysis","Solar PPA Analysis","Other PPA","Peak Credit","Ownership Storage","NG Gen","Upgrades","HydrogenFuel","Capital Costs","Integration","Fixed O&M","Variable O&M","Efficiency","Prices","AFUDC","Assumptions"],"not_rendered":{"charts":5,"images":0,"macros":0,"external_links":0,"defined_names":54,"comments":8,"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":"Resource Options","index":0,"n_rows":53,"n_cols":32,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[null,null,"Avista 2020 IRP Resource Assumptions"]
[]
[]
[]
[]
[null,"Short Description","Long Description","Technology","Type","Ownership (Utility or PPA)","First Year Available","Modeled Plant Total Units","Unit Size (MW) (59F)","Plant Size (MW) (59F)","Storage (MWh)","Capital Cost Excludes AFUDC ($mill)","Capital Cost Excludes AFUDC (2018$/kW)","Transmission Upgrades (2018 $000)","Winter Capacity Credit (%) (9F)","Summer Capacity Credit (%) (93F)","Fixed O&M (2018$/kW/Yr)","Variable Costs (2018$/MWh)","Net HHV Heat Rate(s) (Btu/kWh)","Net HHV DF Heat Rate(s) (Btu/kWh)","Net HHV Total Heat Rate(s) (Btu/kWh)","Availability/CF (%)","Round Trip Efficiency","Technology Improvement (%)","Forced Outage (%)","Annual Avg Maintenance (days)","Net Degradation Per Year (%)","CO2 (lbs/mmbtu)","Federal Incentives","Development (Yrs)","Tax Depreciation Life","Book Depreciation Life"]
[{"$f":"ROW()","v":7},"Advanced Large Frame CT","GE - 7F.06 Simple Cycle","Frame SC","Brownfield","Utility",2020,1,245,{"$f":"H7*I7","v":245},"n/a",160.6,{"$f":"L7/J7*1000","v":655.51020408163265},0,112.24489795918366,92.65306122448979,2,2,9240,"n/a",{"$f":"S7","v":9240},{"$f":"100-Y7-(Z7/365*100)","v":93.164383561643831},"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",3,20,30]
[{"$f":"ROW()","v":8},"Advanced Small Frame CT","GE- 7E.03 Simple Cycle","Frame SC","Brownfield","Utility",2020,1,84,84,"n/a",78.599999999999994,{"$f":"L8/J8*1000","v":935.71428571428567},0,114.28571428571428,88.095238095238088,5,3,11160,"n/a",{"$f":"S8","v":11160},93.164383561643831,"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",3,20,30]
[{"$f":"ROW()","v":9},"Frame/Aero Hybrid CT","GE-LMS100PB Wet Intercooler DLN","Advanced Aero SC","Brownfield","Utility",2021,1,92,92,"n/a",92.063000000000002,1000.6847826086957,0,101.08695652173914,88.043478260869563,3,3,8945,"n/a",8945,{"$f":"100-Y9-(Z9/365*100)","v":93.164383561643831},"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",3,20,30]
[{"$f":"ROW()","v":10},"Large Reciprocating Engine Facility","10X Wartsila 18V50SG-B","NG Recip","Greenfield","Utility",2021,10,18.4222,184.22200000000001,"n/a",188.73,1024.4704758389335,0,100,100,7,3,8380,"n/a",8380,93.164383561643831,"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",3,20,30]
[{"$f":"ROW()","v":11},"Small Reciprocating Engine Facility (Option 2)","Jenbacher 920","NG Recip","Brownfield","Utility",2021,10,9.14,91.4,"n/a",103.12,1128.2275711159737,0,100,100,13,4,7971,"n/a",7971,93.164383561643831,"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",3,20,30]
[{"$f":"ROW()","v":12},"Modern Small Frame CT","Siemens- SGT-800-50","Frame SC","Brownfield","Utility",2021,1,47.875,47.875,"n/a",50.587000000000003,1056.6475195822456,0,108.82506527415143,87.728459530026115,4,2.5,10031,"n/a",10031,93.164383561643831,"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",3,20,30]
[{"$f":"ROW()","v":13},"Aero CT option 1","PW- FT8 Swift Pac","2 on 1  SS","Brownfield","Utility",2021,1,44.9,44.9,"n/a",54.012,1202.9398663697107,0,122.49443207126949,86.859688195991097,6,2.5,10439,"n/a",10439,93.164383561643831,"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",3,20,30]
[{"$f":"ROW()","v":14},"Aero CT option 2","GE- LM6000- PF Sprint","Aero SS","Brownfield","Utility",2021,1,42.316000000000003,42.316000000000003,"n/a",52.838000000000001,1248.6529917761602,0,107.99697513942716,86.728424236695346,6,2.5,9354,"n/a",9354,93.164383561643831,"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",3,20,30]
[{"$f":"ROW()","v":15},"1 on 1 Advanced CCCT option 1","GE - 7F.06 One on One","1 on 1 CC","Greenfield","Utility",2021,1,412.50900000000001,412.50900000000001,"n/a",392.00112000000007,950.2850119633755,0,104.70520547945206,90.911780821917802,17,3.75,6513,7719.902923656573,6652,93.164383561643831,"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",4,20,30]
[{"$f":"ROW()","v":16},"1 on 1 Advanced CCCT option 2","Siemens- SGT6-5000F CCCT (Flex Plant)","1 on 1 CC","Greenfield","Utility",2021,1,479.40100000000001,479.40100000000001,"n/a",421.20432,878.60542635497211,0,110.21409905865023,91.231725404336458,13,3.75,6723,7231.5930873187135,6811,93.164383561643831,"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",4,20,30]
[{"$f":"ROW()","v":17},"1 on 1 Advanced CCCT option 3","MHI- 501 F 1 on 1","1 on 1 CC","Greenfield","Utility",2021,1,423.93700000000001,423.93700000000001,"n/a",394.05636000000004,929.51631964183366,0,110.03902305908038,89.118297175603772,13,3.5,6689,7448.571920608143,6792,93.164383561643831,"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",4,20,30]
[{"$f":"ROW()","v":18},"1 on 1 modern CCCT","GE - 7F.04 One on One","1 on 1 CC","Greenfield","Utility",2021,1,308.14999999999998,308.14999999999998,"n/a",314.71092000000004,1021.2913191627457,0,107.07455934259269,90.350886778638625,14,3,6623,7649.6472320552084,6735,93.164383561643831,"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",4,20,30]
[{"$f":"ROW()","v":19},"3 x 2 small CCCT","Siemens- SGT-800 3 on 2","3 on 2 CC","Greenfield","Utility",2021,1,235.375,235.375,"n/a",342.32220000000001,1454.3694105151355,0,105.98849761762953,91.141025163787958,26,3.5,6805,8369.3356301617514,6941,93.164383561643831,"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",4,20,30]
[{"$f":"ROW()","v":20},"2 x 1 small CCCT","Siemens- SGT-800 2 on 1","2 on 1 CC","Greenfield","Utility",2021,1,158.89500000000001,158.89500000000001,"n/a",235.82664000000003,1484.1665250637216,0,105.75200870438566,91.070332552170512,32,3.5,6800,8284.6172433790871,6945,93.164383561643831,"n/a",5.0000000000000001E-3,3,14,0,117,"n/a",4,20,30]
[{"$f":"ROW()","v":21},"Small Nuclear","Small Nuclear (share)","Nuclear","Greenfield","PPA",2030,2,50,100,"n/a",{"$f":"M21*J21/1000","v":438.59649122807014},{"$f":"3000000/684","v":4385.9649122807014},"BPA",100,100,135,0.75,10450,"n/a",10450,91.164383561643831,"n/a",0,5,14,0,0,"PTC- 2021",6,20,40]
[{"$f":"ROW()","v":22},"NW Wind On System","NW Wind On System","Wind","Greenfield","PPA",2021,46,2.2000000000000002,101.2,"n/a",{"$f":"M22*J22/1000","v":155.09162629757787},{"$f":"(206000000/144500)*1.075","v":1532.5259515570935},0,5,0,35,0,"n/a","n/a","n/a",37,"n/a",3.0000000000000001E-3,"n/a","n/a",0,0,"PTC online- 2020: 100%,80%,60%,40%",2,5,20]
[{"$f":"ROW()","v":23},"NW Wind Off System","NW Wind Off System","Wind","Greenfield","PPA",2021,46,2.2000000000000002,101.2,"n/a",{"$f":"M23*J23/1000","v":144.27128027681664},{"$f":"(206000000/144500)","v":1425.60553633218},"BPA",5,0,35,0,"n/a","n/a","n/a",37,"n/a",3.0000000000000001E-3,"n/a","n/a",0,0,{"$f":"AC22","v":"PTC online- 2020: 100%,80%,60%,40%"},2,5,20]
[{"$f":"ROW()","v":24},"Wind Montana","Wind Montana","Wind","Greenfield","PPA",2021,46,2.2000000000000002,101.2,"n/a",144.27128027681664,{"$f":"M23","v":1425.60553633218},"NWE'",30,0,35,0.15,"n/a","n/a","n/a",48,"n/a",3.0000000000000001E-3,"n/a","n/a",0,0,{"$f":"AC22","v":"PTC online- 2020: 100%,80%,60%,40%"},2,5,20]
[null,"Off Shore Wind (Share)","Off Shore Wind (Share)","Wind","Greenfield","PPA",2025,50,4,{"$f":"(H25*I25)/2","v":100},"n/a",350,3500,"BPA","TBD","TBD",90,0,"n/a","n/a","n/a",50,"n/a",3.0000000000000001E-3,"n/a","n/a",0,0,{"$f":"AC23","v":"PTC online- 2020: 100%,80%,60%,40%"},2,5,20]
[{"$f":"ROW()","v":26},"Solar Photovoltaic Fixed Array (5 MW AC)","Solar Photovoltaic Fixed Array (5 MW AC)","Solar","Greenfield","PPA",2020,"n/a","n/a",5,"n/a",{"$f":"M26*J26/1000","v":7},1400,0,2,62,10,0,"n/a","n/a","n/a",25,"n/a",3.0000000000000001E-3,"n/a","n/a",5.0000000000000001E-3,0,"30% ITC through 2023, 10% thereafter",1,5,25]
[{"$f":"ROW()","v":27},"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)","Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)","Solar","Greenfield","PPA",2021,"n/a","n/a",100,"n/a",{"$f":"M27*J27/1000","v":115.67418133333332},{"$f":"(178877600/150000)*0.97","v":1156.7418133333333},0,2,70,8,0,"n/a","n/a","n/a",27,"n/a",3.0000000000000001E-3,"n/a","n/a",5.0000000000000001E-3,0,"30% ITC through 2023, 10% thereafter",1,5,25]
[{"$f":"ROW()","v":28},"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)","Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)","Solar","Greenfield","PPA",2021,"n/a","n/a",100,"n/a",{"$f":"M28*J28/1000","v":115.67418133333332},{"$f":"M27","v":1156.7418133333333},"BPA",2,70,8,0,"n/a","n/a","n/a",30,"n/a",3.0000000000000001E-3,"n/a","n/a",5.0000000000000001E-3,0,"30% ITC through 2023, 10% thereafter",1,5,25]
[{"$f":"ROW()","v":29},"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/200 MWh Lithium-ion)","Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 25 MW/100 MWh Lithium-ion)","Solar/Storage","Greenfield","PPA",2021,"n/a","n/a",100,100,{"$f":"L28+((L33)*0.965)","v":150.36593133333332},{"$f":"L29/J29*1000","v":1503.6593133333331},0,2,70,"n/a","n/a","n/a","n/a","n/a",27,"n/a",3.0000000000000001E-3,"n/a","n/a",5.0000000000000001E-3,0,"30% ITC through 2023, 10% thereafter",1,5,25]
[{"$f":"ROW()","v":30},"Geothermal","Geothermal (Off System)","Geothermal","Greenfield","PPA",2021,"n/a","n/a",20,"n/a",70,3500,"BPA",100,100,30,0,"n/a","n/a","n/a",{"$f":"100-Y30-(Z30/365*100)","v":90.082191780821915},"n/a",0,8,7,0.01,"TBD","n/a",3,5,25]
[{"$f":"ROW()","v":31},"Distribution Scale 4hr Lithium-Ion","Distribution Scale 4hr Lithium-Ion","Storage","Brownfield","Utility",2020,"n/a","n/a",5,20,{"$f":"M31*J31/1000","v":9.75},1950,"TBD Savings","TBD","TBD",{"$f":"M31*0.035","v":68.25},0,"n/a","n/a","n/a","n/a",0.88,"varies",2,"n/a","varies","TBD","n/a",1,7,10]
[{"$f":"ROW()","v":32},"Distribution Scale 8hr Lithium-Ion","Distribution Scale 8hr Lithium-Ion","Storage","Brownfield","Utility",2020,"n/a","n/a",5,{"$f":"5*8","v":40},19.11,3822,"TBD Savings","TBD","TBD",133.77000000000001,0,"n/a","n/a","n/a","n/a",0.88,"varies",2,"n/a","varies","TBD","n/a",1,7,10]
[{"$f":"ROW()","v":33},"4hr Lithium-Ion","4hr Lithium-Ion","Storage","Greenfield","Utility",2020,"n/a","n/a",25,100,{"$f":"M33*J33/1000","v":35.950000000000003},1438,0,"TBD","TBD",{"$f":"M33*0.035","v":50.330000000000005},0,"n/a","n/a","n/a","n/a",0.88,"varies",2,"n/a","varies","TBD","n/a",1,7,10]
[{"$f":"ROW()","v":34},"8hr Lithium-Ion","8hr Lithium-Ion","Storage","Greenfield","Utility",2020,"n/a","n/a",25,200,{"$f":"M34*J34/1000","v":70.45},2818,0,"TBD","TBD",{"$f":"M34*0.035","v":98.63000000000001},0,"n/a","n/a","n/a","n/a",0.88,"varies",2,"n/a","varies","TBD","n/a",1,7,10]
[{"$f":"ROW()","v":35},"16hr Lithium-Ion","16hr Lithium-Ion","Storage","Greenfield","Utility",2020,"n/a","n/a",25,400,{"$f":"M35*J35/1000","v":139.44999999999999},5578,0,"TBD","TBD",195.23000000000002,0,"n/a","n/a","n/a","n/a",0.88,"varies",2,"n/a","varies","TBD","n/a",1,7,10]
[{"$f":"ROW()","v":36},"40hr Lithium-Ion","40hr Lithium-Ion","Storage","Greenfield","Utility",2020,"n/a","n/a",25,1000,346.45,13858,0,"TBD","TBD",{"$f":"M36*0.035","v":485.03000000000003},0,"n/a","n/a","n/a","n/a",0.88,"varies",2,"n/a","varies","TBD","n/a",1,7,10]
[{"$f":"ROW()","v":37},"4 hr Vanadium Flow Battery","4 hr Vanadium Flow Battery","Storage","Greenfield","Utility",2020,"n/a","n/a",25,100,40,{"$f":"((400)*4)","v":1600},0,"TBD","TBD",56.000000000000007,0,"n/a","n/a","n/a","n/a",0.7,"varies",2,"n/a",0,"TBD","n/a",1,20,30]
[{"$f":"ROW()","v":38},"4 hr Zinc Bromide Flow Battery","4 hr Zinc Bromide Flow Battery","Storage","Greenfield","Utility",2020,"n/a","n/a",25,100,45,{"$f":"((450)*4)","v":1800},0,"TBD","TBD",63.000000000000007,0,"n/a","n/a","n/a","n/a",0.67,"varies",2,"n/a",0,"TBD","n/a",1,20,30]
[{"$f":"ROW()","v":39},"Hydrogen Fuel Cell with 4 hrs storage w/ Electrolysis","Hydrogen Fuel Cell with 4 hrs storage w/ Electrolysis","Storage","Greenfield","Utility",2021,"n/a","n/a",25,{"$f":"J39*4","v":100},{"$f":"'Capital Costs'!B207+'Capital Costs'!B222","v":137.61542226892809},{"$f":"L39*1000000/(J39*1000)","v":5504.6168907571237},0,"TBD","TBD",{"$f":"70000/447","v":156.59955257270693},0,"n/a","n/a","n/a","n/a",{"$f":"'Ownership Storage'!$GF$7/(HydrogenFuel!$D$7+'Ownership Storage'!$GF$9)","v":0.34423407917383819},"n/a",5,"n/a",7.0000000000000001E-3,"TBD","n/a",2,20,20]
[{"$f":"ROW()","v":40},"Hydrogen Fuel Cell with 16 hrs Storage w/ Electrolysis","Hydrogen Fuel Cell with 16 hrs Storage w/ Electrolysis","Storage","Greenfield","Utility",2021,"n/a","n/a",25,{"$f":"J40*16","v":400},{"$f":"'Capital Costs'!B208+'Capital Costs'!B223","v":139.41223353618281},{"$f":"L40*1000000/(J40*1000)","v":5576.4893414473127},0,"TBD","TBD",{"$f":"70000/447","v":156.59955257270693},0,"n/a","n/a","n/a","n/a",{"$f":"W39","v":0.34423407917383819},"n/a",5,"n/a",7.0000000000000001E-3,"TBD","n/a",2,20,20]
[{"$f":"ROW()","v":41},"Hydrogen Fuel Cell with 40 Hrs Storage w/ Electrolysis","Hydrogen Fuel Cell with 40 Hrs Storage w/ Electrolysis","Storage","Greenfield","Utility",2021,"n/a","n/a",25,{"$f":"J41*40","v":1000},{"$f":"'Capital Costs'!B209+'Capital Costs'!B224","v":141.67677067741388},5667.0708270965551,0,"TBD","TBD",156.59955257270693,0,"n/a","n/a","n/a","n/a",{"$f":"W40","v":0.34423407917383819},"n/a",5,"n/a",7.0000000000000001E-3,"TBD","n/a",2,20,20]
[{"$f":"ROW()","v":42},"Liquid Air","Liquid Air","Storage","Greenfield","Utility",2020,"n/a","n/a",25,{"$f":"J42*12","v":300},{"$f":"M42*J42/1000","v":35},1400,0,"TBD","TBD",25,3,"n/a","n/a","n/a","n/a",0.65,0,2,"n/a",0,"TBD","n/a",2,20,30]
[{"$f":"ROW()","v":43},"Pumped Hydro (16 hr/ 100 MW share)","Pumped Hydro (16 hr/ 100 MW share)","Storage","Greenfield","Utility",2025,"n/a","n/a",100,{"$f":"J43*16","v":1600},{"$f":"M43*J43/1000","v":285},2850,"BPA","TBD","TBD",15,0.5,"n/a","n/a","n/a","n/a",0.81,0,2,"n/a",0,"TBD","n/a",6,20,50]
[]
[{"$f":"ROW()","v":45},"Supplemental Compression- two unit operation","Supplemental Compression to CT","Existing CT Upgrade","Thermal Upgrade","Utility",2020,"n/a","n/a",24,"n/a",17.277999999999999,{"$f":"L45/J45*1000","v":719.91666666666663},0,100,100,4,2.5,11650,"n/a",11650,91.324200913242009,"n/a",0,"n/a","n/a",0,117,"n/a",1,20,20]
[{"$f":"ROW()","v":46},"Rathdrum CT 2055 Uprates two unit operation","Rathdrum CT 2055 Uprates two unit operation","Existing CT Upgrade","Thermal Upgrade","Utility",2020,"n/a","n/a",5,"n/a",3.605,{"$f":"L46/J46*1000","v":721},0,100,100,0,2.5,11750,"n/a",11750,91.324200913242009,"n/a",0,"n/a","n/a",0,117,"n/a",1,20,20]
[{"$f":"ROW()","v":47},"Kettle Falls Turbine Generator Upgrade","Kettle Falls Turbine Generator Upgrade","Plant Re Power","Thermal Upgrade","Utility",2025,"n/a","n/a",12,"n/a",16.05,1337.5000000000002,0,100,100,0,0,13050,"n/a",13050,83.333333333333343,"n/a",0,"n/a","n/a",0,0,"n/a",1,20,20]
[{"$f":"ROW()","v":48},"Rathdrum CT: Inlet Evaporation 2 unit operation","Rathdrum CT: Inlet Evaporation 2 unit operation","Inlet Evap","Thermal Upgrade","Utility",2018,"n/a","n/a",4.3159999999999998,"n/a",1.04,240.96385542168679,0,0,402.59499536607973,2,0.90105135895992983,11950,"n/a",11950,91.324200913242009,"n/a",0,"n/a","n/a",0,117,"n/a",1,20,20]
[{"$f":"ROW()","v":49},"Post Falls Redevelopment","Post Falls Redevelopment","Plant Re Power","Hydro Upgrade","Utility",2023,"n/a","n/a",8,"n/a",17,2125,0,{"$f":"3.84/J49*100","v":48},{"$f":"1.27/J49*100","v":15.875},{"$f":"-308/J49","v":-38.5},0,"n/a","n/a","n/a",{"$f":"4.5/J49*100","v":56.25},"n/a",0,"n/a","n/a",0,0,"n/a","n/a",20,50]
[{"$f":"ROW()","v":50},"Long Lake 2nd Powerhouse ","Long Lake 2nd Powerhouse ","2nd Power House","Hydro Upgrade","Utility",2022,"n/a","n/a",68,"n/a",{"$f":"J50*M50/1000","v":158.251581792},{"$f":"2150*1.02^4","v":2327.2291439999999},0,100,100,8.764120814031946,0,"n/a","n/a","n/a",34,"n/a",0,"n/a","n/a",0,0,"n/a",5,20,50]
[{"$f":"ROW()","v":51},"Monroe St/Upper Falls 2nd Powerhouse","Monroe St/Upper Falls 2nd Powerhouse","2nd Power House","Hydro Upgrade","Utility",2022,"n/a","n/a",80,"n/a",{"$f":"J51*M51/1000","v":164.52968831999999},{"$f":"1900*1.02^4","v":2056.6211039999998},0,31,0,3.3908800768575973,0,"n/a","n/a","n/a",33.869999999999997,"n/a",0,"n/a","n/a",0,0,"n/a",5,20,50]
[{"$f":"ROW()","v":52},"Cabinet Gorge 2nd Powerhouse","Cabinet Gorge 2nd Powerhouse","2nd Power House","Hydro Upgrade","Utility",2022,"n/a","n/a",110,"n/a",250.04182895999998,{"$f":"2100*1.02^4","v":2273.107536},0,0,0,0,0,"n/a","n/a","n/a",16.8,"n/a",0,"n/a","n/a",0,0,"n/a",5,20,50]
[{"$f":"ROW()","v":53},"Biomass","Biomass","Wood Boiler","Thermal Addition","Utility",2025,"n/a","n/a",100,"n/a",250,{"$f":"L53/J53*1000","v":2500},0,100,100,25,3.05,12000,"n/a",12000,50,"n/a",0,"n/a","n/a",0,0,"n/a",1,20,20]

{"sheet":"Storage Summary","index":1,"n_rows":48,"n_cols":35,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[null,null,4,8,4,8,16,40,4,4,4,16,40,null,16]
[]
[null,"Levelized Fixed Cost $/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levelized Fixed Cost $/kW-month"]
[null,null,{"$f":"'Resource Options'!$B$31","v":"Distribution Scale 4hr Lithium-Ion"},{"$f":"'Resource Options'!$B$32","v":"Distribution Scale 8hr Lithium-Ion"},{"$f":"'Resource Options'!$B$33","v":"4hr Lithium-Ion"},{"$f":"'Resource Options'!$B$34","v":"8hr Lithium-Ion"},{"$f":"'Resource Options'!$B$35","v":"16hr Lithium-Ion"},{"$f":"'Resource Options'!$B$36","v":"40hr Lithium-Ion"},{"$f":"'Resource Options'!$B$37","v":"4 hr Vanadium Flow Battery"},{"$f":"'Resource Options'!$B$38","v":"4 hr Zinc Bromide Flow Battery"},{"$f":"'Resource Options'!B39","v":"Hydrogen Fuel Cell with 4 hrs storage w/ Electrolysis"},{"$f":"'Resource Options'!B40","v":"Hydrogen Fuel Cell with 16 hrs Storage w/ Electrolysis"},{"$f":"'Resource Options'!B41","v":"Hydrogen Fuel Cell with 40 Hrs Storage w/ Electrolysis"},{"$f":"'Resource Options'!B42","v":"Liquid Air"},"Pumped Hydro (16 hr/ 100 MW share)",null,null,null,null,null,null,null,{"$f":"C4","v":"Distribution Scale 4hr Lithium-Ion"},"Distribution Scale 8hr Lithium-Ion","4hr Lithium-Ion","8hr Lithium-Ion","16hr Lithium-Ion","40hr Lithium-Ion","4 hr Vanadium Flow Battery","4 hr Zinc Bromide Flow Battery","Hydrogen Fuel Cell with 4 hrs storage w/ Electrolysis","Hydrogen Fuel Cell with 16 hrs Storage w/ Electrolysis","Hydrogen Fuel Cell with 40 Hrs Storage w/ Electrolysis","Liquid Air",{"$f":"O4","v":"Pumped Hydro (16 hr/ 100 MW share)"}]
[null,2020,{"$f":"'Ownership Storage'!C23","v":287.20878545482981},{"$f":"'Ownership Storage'!Z23","v":562.92921949146637},{"$f":"'Ownership Storage'!AW23","v":211.79806845335651},{"$f":"'Ownership Storage'!BT23","v":415.05351662139003},{"$f":"'Ownership Storage'!CQ23","v":821.56441295745663},{"$f":"'Ownership Storage'!DN23","v":2041.0971019656563},{"$f":"'Ownership Storage'!EK23","v":230.29923808624113},{"$f":"'Ownership Storage'!FH23","v":247.13264499723991},{"$f":"'Ownership Storage'!GE23","v":861.39655078216697},{"$f":"'Ownership Storage'!HB23","v":870.13153395914082},{"$f":"'Ownership Storage'!HY23","v":881.17961281938165},{"$f":"'Ownership Storage'!IV23","v":214.78766173005499},{"$f":"'PPA Summary'!W57*12","v":267.31860890757446},null,null,null,null,null,null,null,{"$f":"C5/12","v":23.934065454569151},{"$f":"D5/12","v":46.910768290955531},{"$f":"E5/12","v":17.64983903777971},{"$f":"F5/12","v":34.587793051782505},{"$f":"G5/12","v":68.463701079788052},{"$f":"H5/12","v":170.0914251638047},{"$f":"I5/12","v":19.191603173853427},{"$f":"J5/12","v":20.594387083103324},{"$f":"K5/12","v":71.783045898513919},{"$f":"L5/12","v":72.51096116326174},{"$f":"M5/12","v":73.431634401615142},{"$f":"N5/12","v":17.898971810837917},{"$f":"O5/12","v":22.276550742297871}]
[null,2021,{"$f":"'Ownership Storage'!C46","v":275.97068959499927},{"$f":"'Ownership Storage'!Z46","v":540.90255160619859},{"$f":"'Ownership Storage'!AW46","v":203.51069314749179},{"$f":"'Ownership Storage'!BT46","v":398.81302732241443},{"$f":"'Ownership Storage'!CQ46","v":789.4176956722597},{"$f":"'Ownership Storage'!DN46","v":1961.2317007217953},{"$f":"'Ownership Storage'!EK46","v":216.91758158011771},{"$f":"'Ownership Storage'!FH46","v":228.02729697480541},{"$f":"'Ownership Storage'!GE46","v":863.52690386907273},{"$f":"'Ownership Storage'!HB46","v":872.26032432666511},{"$f":"'Ownership Storage'!HY46","v":883.32626916184017},{"$f":"'Ownership Storage'!IV46","v":219.08341496465616},{"$f":"'PPA Summary'!W58*12","v":271.21721997044932},null,null,null,null,null,null,null,{"$f":"C6/12","v":22.99755746624994},45.07521263384988,16.959224428957651,33.234418943534536,65.784807972688313,163.43597506014962,18.076465131676475,19.002274747900451,71.960575322422727,72.688360360555421,73.610522430153353,18.25695124705468,22.601434997537442]
[null,2022,{"$f":"'Ownership Storage'!C69","v":266.10021935438533},{"$f":"'Ownership Storage'!Z69","v":521.55642993459537},{"$f":"'Ownership Storage'!AW69","v":196.23185406749036},{"$f":"'Ownership Storage'!BT69","v":384.54893237982475},{"$f":"'Ownership Storage'!CQ69","v":761.18308900449335},{"$f":"'Ownership Storage'!DN69","v":1891.0855588784984},{"$f":"'Ownership Storage'!EK69","v":204.92675246876757},{"$f":"'Ownership Storage'!FH69","v":211.49293650519039},{"$f":"'Ownership Storage'!GE69","v":865.74038185860309},{"$f":"'Ownership Storage'!HB69","v":874.47241536446074},{"$f":"'Ownership Storage'!HY69","v":885.55657222596608},{"$f":"'Ownership Storage'!IV69","v":223.46508326394923},{"$f":"'PPA Summary'!W59*12","v":275.17223161396487},null,null,null,null,null,null,null,22.175018279532111,43.463035827882948,16.352654505624198,32.045744364985396,63.431924083707777,157.59046323987488,17.077229372397298,17.624411375432533,72.145031821550262,72.872701280371729,73.796381018830502,18.62209027199577,22.93101930116374]
[null,2023,{"$f":"'Ownership Storage'!C92","v":257.64144852076828},{"$f":"'Ownership Storage'!Z92","v":504.97723910070602},{"$f":"'Ownership Storage'!AW92","v":189.99405280659735},{"$f":"'Ownership Storage'!BT92","v":372.32492406744882},{"$f":"'Ownership Storage'!CQ92","v":736.98666658915192},{"$f":"'Ownership Storage'!DN92","v":1830.9718941542603},{"$f":"'Ownership Storage'!EK69","v":204.92675246876757},{"$f":"'Ownership Storage'!FH92","v":197.21834333322195},{"$f":"'Ownership Storage'!GE92","v":868.03853766126565},{"$f":"'Ownership Storage'!HB92","v":876.76936085134673},{"$f":"'Ownership Storage'!HY92","v":887.8720781184029},{"$f":"'Ownership Storage'!IV92","v":227.93438492922829},{"$f":"'PPA Summary'!W60*12","v":279.18445043228803},null,null,null,null,null,null,null,21.470120710064023,42.081436591725499,15.832837733883112,31.027077005620736,61.415555549095991,152.5809911795217,17.077229372397298,16.434861944435163,72.336544805105476,73.064113404278899,73.989339843200241,18.994532077435689,23.265370869357337]
[null,2024,{"$f":"'Ownership Storage'!C115","v":251.43013307680803},{"$f":"'Ownership Storage'!Z115","v":492.80306083054376},{"$f":"'Ownership Storage'!AW115","v":185.41360582792305},{"$f":"'Ownership Storage'!BT115","v":363.34877692843332},{"$f":"'Ownership Storage'!CQ115","v":719.21911912945404},{"$f":"'Ownership Storage'!DN115","v":1786.8301457325165},{"$f":"'Ownership Storage'!EK138","v":187.58493962000711},{"$f":"'Ownership Storage'!FH115","v":194.20107649336239},{"$f":"'Ownership Storage'!GE115","v":870.4229555359467},{"$f":"'Ownership Storage'!HB115","v":879.15274592265803},{"$f":"'Ownership Storage'!HY115","v":890.27437432294812},{"$f":"'Ownership Storage'!IV115","v":232.49307262781278},{"$f":"'PPA Summary'!W61*12","v":283.25469436234886},null,null,null,null,null,null,null,20.952511089734003,41.066921735878644,15.451133818993588,30.279064744036109,59.934926594121173,148.90251214437637,15.632078301667258,16.183423041113532,72.53524629466223,73.262728826888164,74.189531193579015,19.374422718984398,23.60455786352907]
[null,2025,{"$f":"'Ownership Storage'!C138","v":246.1297158625361},{"$f":"'Ownership Storage'!Z138","v":482.41424309057061},{"$f":"'Ownership Storage'!AW138","v":181.50488790273161},{"$f":"'Ownership Storage'!BT138","v":355.68899451314189},{"$f":"'Ownership Storage'!CQ138","v":704.05720773396217},{"$f":"'Ownership Storage'!DN138","v":1749.1618473964227},{"$f":"'Ownership Storage'!EK138","v":187.58493962000711},{"$f":"'Ownership Storage'!FH138","v":191.4791335486367},{"$f":"'Ownership Storage'!GE138","v":872.89525171606783},{"$f":"'Ownership Storage'!HB138","v":881.62418769646013},{"$f":"'Ownership Storage'!HY138","v":892.76508032693437},{"$f":"'Ownership Storage'!IV138","v":237.14293408036897},{"$f":"'PPA Summary'!W62*12","v":287.38379283933978},null,null,null,null,null,null,null,20.510809655211343,40.20118692421422,15.125407325227634,29.640749542761824,58.671433977830183,145.76348728303523,15.632078301667258,15.956594462386391,72.741270976338981,73.468682308038339,74.397090027244531,19.76191117336408,23.948649403278313]
[null,2026,{"$f":"'Ownership Storage'!C161","v":242.45900911331674},{"$f":"'Ownership Storage'!Z161","v":475.21965786210086},{"$f":"'Ownership Storage'!AW161","v":178.79797697689708},{"$f":"'Ownership Storage'!BT161","v":350.38435265709057},{"$f":"'Ownership Storage'!CQ161","v":693.5571040174774},{"$f":"'Ownership Storage'!DN161","v":1723.0753580986375},{"$f":"'Ownership Storage'!EK161","v":186.70850404593222},{"$f":"'Ownership Storage'!FH161","v":190.92239225524756},{"$f":"'Ownership Storage'!GE161","v":883.84490397356865},{"$f":"'Ownership Storage'!HB161","v":892.65537545167479},{"$f":"'Ownership Storage'!HY161","v":903.89739712676419},{"$f":"'Ownership Storage'!IV161","v":241.88579276197643},{"$f":"'PPA Summary'!W63*12","v":291.57258695425867},null,null,null,null,null,null,null,20.204917426109727,39.601638155175074,14.899831414741422,29.198696054757548,57.796425334789781,143.58961317488647,15.559042003827685,15.910199354603963,73.653741997797383,74.387947954306227,75.324783093897011,20.157149396831368,24.297715579521554]
[null,2027,{"$f":"'Ownership Storage'!C184","v":239.22316419687758},{"$f":"'Ownership Storage'!Z184","v":468.87740182587999},{"$f":"'Ownership Storage'!AW184","v":176.41174877697941},{"$f":"'Ownership Storage'!BT184","v":345.70814190092364},{"$f":"'Ownership Storage'!CQ184","v":684.30092814881186},{"$f":"'Ownership Storage'!DN184","v":1700.0792868924766},{"$f":"'Ownership Storage'!EK184","v":186.00355576072275},{"$f":"'Ownership Storage'!FH184","v":190.53365644314658},{"$f":"'Ownership Storage'!GE184","v":894.94788088915391},{"$f":"'Ownership Storage'!HB184","v":903.84066433944918},{"$f":"'Ownership Storage'!HY184","v":915.18474921189113},{"$f":"'Ownership Storage'!IV184","v":246.72350861721594},{"$f":"'PPA Summary'!W64*12","v":295.82192961352143},null,null,null,null,null,null,null,19.935263683073131,39.07311681882333,14.700979064748283,28.809011825076968,57.025077345734324,141.67327390770637,15.500296313393562,15.877804703595549,74.578990074096154,75.32005536162076,76.265395767657594,20.560292384767994,24.651827467793453]
[null,2028,{"$f":"'Ownership Storage'!C207","v":236.50148887059939},{"$f":"'Ownership Storage'!Z207","v":463.54291818637478},{"$f":"'Ownership Storage'!AW207","v":174.40468769021629},{"$f":"'Ownership Storage'!BT207","v":341.77497212171761},{"$f":"'Ownership Storage'!CQ207","v":676.51554098471968},{"$f":"'Ownership Storage'!DN207","v":1680.7372475737259},{"$f":"'Ownership Storage'!EK207","v":185.76372795877177},{"$f":"'Ownership Storage'!FH207","v":190.59132714350764},{"$f":"'Ownership Storage'!GE207","v":906.20658623895588},{"$f":"'Ownership Storage'!HB207","v":915.18246564484548},{"$f":"'Ownership Storage'!HY207","v":926.62955663670823},{"$f":"'Ownership Storage'!IV207","v":251.65797878956027},{"$f":"'PPA Summary'!W65*12","v":300.13268570068055},null,null,null,null,null,null,null,19.708457405883284,38.628576515531229,14.53372397418469,28.481247676809801,56.376295082059976,140.0614372978105,15.480310663230981,15.882610595292304,75.517215519912995,76.265205470403785,77.219129719725686,20.971498232463357,25.011057141723381]
[null,2029,{"$f":"'Ownership Storage'!C230","v":234.17450829917453},{"$f":"'Ownership Storage'!Z230","v":458.98203626638195},{"$f":"'Ownership Storage'!AW230","v":172.6886886842118},{"$f":"'Ownership Storage'!BT230","v":338.41218686516606},{"$f":"'Ownership Storage'!CQ230","v":669.85918322707482},{"$f":"'Ownership Storage'!DN230","v":1664.2001723128003},{"$f":"'Ownership Storage'!EK230","v":185.69477274177569},{"$f":"'Ownership Storage'!FH230","v":190.81664205134169},{"$f":"'Ownership Storage'!GE230","v":917.62346518578556},{"$f":"'Ownership Storage'!HB230","v":926.68323211308098},{"$f":"'Ownership Storage'!HY230","v":938.23428099927037},{"$f":"'Ownership Storage'!IV230","v":256.69113836535149},{"$f":"'PPA Summary'!W66*12","v":304.50573224025607},null,null,null,null,null,null,null,19.514542358264546,38.248503022198499,14.39072405701765,28.201015572097173,55.821598602256238,138.68334769273335,15.474564395147974,15.901386837611808,76.468622098815459,77.223602676090081,78.186190083272535,21.390928197112625,25.375477686688004]
[null,2030,{"$f":"'Ownership Storage'!C253","v":232.07125371966436},{"$f":"'Ownership Storage'!Z253","v":454.85965729054215},{"$f":"'Ownership Storage'!AW253","v":171.1376732558345},{"$f":"'Ownership Storage'!BT253","v":335.37271434975094},{"$f":"'Ownership Storage'!CQ253","v":663.84279653758358},{"$f":"'Ownership Storage'!DN253","v":1649.2530431010812},{"$f":"'Ownership Storage'!EK253","v":185.89997007142657},{"$f":"'Ownership Storage'!FH253","v":191.30759895218571},{"$f":"'Ownership Storage'!GE253","v":929.20100503934657},{"$f":"'Ownership Storage'!HB253","v":938.3454587104668},{"$f":"'Ownership Storage'!HY253","v":950.00142620304075},{"$f":"'Ownership Storage'!IV253","v":261.82496113265853},{"$f":"'PPA Summary'!W67*12","v":308.94195856372403},null,null,null,null,null,null,null,19.339271143305364,37.904971440878512,14.261472771319541,27.947726195812578,55.320233044798634,137.43775359175677,15.491664172618881,15.942299912682143,77.433417086612209,78.195454892538905,79.166785516920058,21.818746761054879,25.745163213643668]
[null,2031,{"$f":"'Ownership Storage'!C276","v":230.04194314163564},{"$f":"'Ownership Storage'!Z276","v":450.88220855760574},{"$f":"'Ownership Storage'!AW276","v":169.64118678854976},{"$f":"'Ownership Storage'!BT276","v":332.44010039647668},{"$f":"'Ownership Storage'!CQ276","v":658.03792761233012},{"$f":"'Ownership Storage'!DN276","v":1634.8314092598901},{"$f":"'Ownership Storage'!EK276","v":186.01080010404422},{"$f":"'Ownership Storage'!FH276","v":191.71504866524961},{"$f":"'Ownership Storage'!GE276","v":947.77466923129668},{"$f":"'Ownership Storage'!HB276","v":957.07098451768695},{"$f":"'Ownership Storage'!HY276","v":968.89809021847282},{"$f":"'Ownership Storage'!IV276","v":267.06146035531168},{"$f":"'PPA Summary'!W68*12","v":313.44226647767437},null,null,null,null,null,null,null,19.170161928469636,37.573517379800478,14.13676556571248,27.703341699706389,54.836493967694175,136.23595077165751,15.500900008670351,15.976254055437467,78.98122243594139,79.755915376473908,80.741507518206063,22.255121696275975,26.120188873139529]
[null,2032,{"$f":"'Ownership Storage'!C299","v":228.20050813587946},{"$f":"'Ownership Storage'!Z299","v":447.27299594632382},{"$f":"'Ownership Storage'!AW299","v":168.28324651251012},{"$f":"'Ownership Storage'!BT299","v":329.77899073174814},{"$f":"'Ownership Storage'!CQ299","v":652.77047917022367},{"$f":"'Ownership Storage'!DN299","v":1621.7449444856506},{"$f":"'Ownership Storage'!EK299","v":186.23255024055496},{"$f":"'Ownership Storage'!FH299","v":192.23367134368689},{"$f":"'Ownership Storage'!GE299","v":966.71974947984575},{"$f":"'Ownership Storage'!HB299","v":976.17077162572048},{"$f":"'Ownership Storage'!HY299","v":988.17201716525278},{"$f":"'Ownership Storage'!IV299","v":272.40268956241789},{"$f":"'PPA Summary'!W69*12","v":318.00757043416831},null,null,null,null,null,null,null,19.01670901132329,37.272749662193654,14.023603876042509,27.48158256097901,54.39753993085197,135.14541204047089,15.519379186712912,16.019472611973907,80.559979123320474,81.347564302143368,82.347668097104403,22.700224130201491,26.500630869514026]
[null,2033,{"$f":"'Ownership Storage'!C322","v":226.56295891137407},{"$f":"'Ownership Storage'!Z322","v":444.06339946629282},{"$f":"'Ownership Storage'!AW322","v":167.07565893054144},{"$f":"'Ownership Storage'!BT322","v":327.4125221601293},{"$f":"'Ownership Storage'!CQ322","v":648.08624861930502},{"$f":"'Ownership Storage'!DN322","v":1610.1074279968311},{"$f":"'Ownership Storage'!EK322","v":186.59692962405234},{"$f":"'Ownership Storage'!FH322","v":192.89364035789262},{"$f":"'Ownership Storage'!GE322","v":986.04367378988593},{"$f":"'Ownership Storage'!HB322","v":995.65230375978012},{"$f":"'Ownership Storage'!HY322","v":1007.8307479545989},{"$f":"'Ownership Storage'!IV322","v":277.8507433536663},{"$f":"'PPA Summary'!W70*12","v":322.6387977033346},null,null,null,null,null,null,null,18.88024657594784,37.005283288857733,13.92297157754512,27.284376846677443,54.007187384942085,134.17561899973592,15.549744135337695,16.074470029824386,82.170306149157156,82.97102531331501,83.985895662883237,23.154228612805525,26.886566475277885]
[null,2034,{"$f":"'Ownership Storage'!C345","v":225.14999324095351},{"$f":"'Ownership Storage'!Z345","v":441.29398675226872},{"$f":"'Ownership Storage'!AW345","v":166.03368732332882},{"$f":"'Ownership Storage'!BT345","v":325.3706056169267},{"$f":"'Ownership Storage'!CQ345","v":644.04444220412233},{"$f":"'Ownership Storage'!DN345","v":1600.0659519657097},{"$f":"'Ownership Storage'!EK345","v":187.17439719745047},{"$f":"'Ownership Storage'!FH345","v":193.76185670085692},{"$f":"'Ownership Storage'!GE345","v":1005.7540187246585},{"$f":"'Ownership Storage'!HB345","v":1015.5232143105466},{"$f":"'Ownership Storage'!HY345","v":1027.8819742877615},{"$f":"'Ownership Storage'!IV345","v":283.40775822073971},{"$f":"'PPA Summary'!W71*12","v":327.33688854820559},null,null,null,null,null,null,null,18.762499436746126,36.774498896022394,13.836140610277402,27.114217134743893,53.670370183676859,133.33882933047582,15.597866433120872,16.146821391738076,83.812834893721543,84.62693452587888,85.656831190646798,23.617313185061644,27.278074045683798]
[null,2035,{"$f":"'Ownership Storage'!C368","v":223.95515684099044},{"$f":"'Ownership Storage'!Z368","v":438.95210740834131},{"$f":"'Ownership Storage'!AW368","v":165.15257207043291},{"$f":"'Ownership Storage'!BT368","v":323.64391383482638},{"$f":"'Ownership Storage'!CQ368","v":640.62659736361309},{"$f":"'Ownership Storage'!DN368","v":1591.5746479499726},{"$f":"'Ownership Storage'!EK368","v":188.00545417911857},{"$f":"'Ownership Storage'!FH368","v":194.87683133754032},{"$f":"'Ownership Storage'!GE368","v":1025.858512376913},{"$f":"'Ownership Storage'!HB368","v":1035.7912893274197},{"$f":"'Ownership Storage'!HY368","v":1048.3335416716352},{"$f":"'Ownership Storage'!IV368","v":289.07591338515448},{"$f":"'PPA Summary'!W72*12","v":332.10279640184604},null,null,null,null,null,null,null,18.662929736749202,36.579342284028442,13.762714339202743,26.970326152902199,53.385549780301091,132.63122066249773,15.667121181593215,16.239735944795026,85.488209364742758,86.315940777284979,87.361128472636267,24.089659448762873,27.675233033487171]
[null,2036,{"$f":"'Ownership Storage'!C391","v":222.97663211756588},{"$f":"'Ownership Storage'!Z391","v":437.03419895042896},{"$f":"'Ownership Storage'!AW391","v":164.43097281285117},{"$f":"'Ownership Storage'!BT391","v":322.22982015759021},{"$f":"'Ownership Storage'!CQ391","v":637.82751484706807},{"$f":"'Ownership Storage'!DN391","v":1584.6205989155012},{"$f":"'Ownership Storage'!EK391","v":189.18805857816588},{"$f":"'Ownership Storage'!FH391","v":196.33153254275996},{"$f":"'Ownership Storage'!GE391","v":1046.3642240470829},{"$f":"'Ownership Storage'!HB391","v":1056.4613322928087},{"$f":"'Ownership Storage'!HY391","v":1069.1858749036014},{"$f":"'Ownership Storage'!IV391","v":294.8574316528576},{"$f":"'PPA Summary'!W73*12","v":336.93748804679194},null,null,null,null,null,null,null,18.581386009797157,36.419516579202416,13.702581067737597,26.852485013132519,53.152292903922337,132.05171657629177,15.765671548180491,16.360961045229995,87.197018670590239,88.038444357734065,89.098822908633451,24.571452637738133,28.07812400389933]
[null,2037,{"$f":"'Ownership Storage'!C414","v":222.11770669335687},{"$f":"'Ownership Storage'!Z414","v":435.35070511897919},{"$f":"'Ownership Storage'!AW414","v":163.79757037181901},{"$f":"'Ownership Storage'!BT414","v":320.98856280096402},{"$f":"'Ownership Storage'!CQ414","v":635.3705476592537},{"$f":"'Ownership Storage'!DN414","v":1578.5165022341225},{"$f":"'Ownership Storage'!EK414","v":190.60523041557096},{"$f":"'Ownership Storage'!FH414","v":198.01522323374357},{"$f":"'Ownership Storage'!GE414","v":1067.27999930192},{"$f":"'Ownership Storage'!HB414","v":1077.5445475028725},{"$f":"'Ownership Storage'!HY414","v":1090.4546229652383},{"$f":"'Ownership Storage'!IV414","v":300.75458028591481},{"$f":"'PPA Summary'!W74*12","v":341.84194379681787},null,null,null,null,null,null,null,18.509808891113071,36.279225426581597,13.649797530984918,26.749046900080334,52.947545638271144,131.54304185284354,15.88376920129758,16.501268602811965,88.93999994182667,89.795378958572712,90.871218580436519,25.062881690492901,28.486828649734822]
[null,2038,{"$f":"'Ownership Storage'!C437","v":221.33128865662636},{"$f":"'Ownership Storage'!Z437","v":433.80932576698751},{"$f":"'Ownership Storage'!AW437","v":163.21763748114284},{"$f":"'Ownership Storage'!BT437","v":319.85208791506312},{"$f":"'Ownership Storage'!CQ437","v":633.1209887829034},{"$f":"'Ownership Storage'!DN437","v":1572.9276913864242},{"$f":"'Ownership Storage'!EK437","v":192.23271333966878},{"$f":"'Ownership Storage'!FH437","v":199.90504795696083},{"$f":"'Ownership Storage'!GE437","v":1088.6140391892409},{"$f":"'Ownership Storage'!HB437","v":1099.0491972609275},{"$f":"'Ownership Storage'!HY437","v":1112.1481106615893},{"$f":"'Ownership Storage'!IV437","v":306.76967189163321},{"$f":"'PPA Summary'!W75*12","v":346.81715768108268},null,null,null,null,null,null,null,18.444274054718864,36.150777147248959,13.601469790095237,26.654340659588595,52.760082398575285,131.07730761553535,16.019392778305733,16.658753996413402,90.717836599103407,91.587433105077295,92.679009221799106,25.564139324302769,28.901429806756891]
[null,2039,{"$f":"'Ownership Storage'!C460","v":220.59143704342125},{"$f":"'Ownership Storage'!Z460","v":432.35921660510542},{"$f":"'Ownership Storage'!AW460","v":162.6720443427896},{"$f":"'Ownership Storage'!BT460","v":318.78290748121094},{"$f":"'Ownership Storage'!CQ460","v":631.00463375805305},{"$f":"'Ownership Storage'!DN460","v":1567.66981258858},{"$f":"'Ownership Storage'!EK460","v":194.11345217013766},{"$f":"'Ownership Storage'!FH460","v":202.04184397976738},{"$f":"'Ownership Storage'!GE460","v":1110.3747087768297},{"$f":"'Ownership Storage'!HB460","v":1120.9837091106547},{"$f":"'Ownership Storage'!HY460","v":1134.2748292745046},{"$f":"'Ownership Storage'!IV460","v":312.9050653294658},{"$f":"'PPA Summary'!W76*12","v":351.86413763065644},null,null,null,null,null,null,null,18.382619753618439,36.029934717092118,13.556003695232468,26.565242290100912,52.583719479837754,130.63915104904834,16.17612101417814,16.836820331647282,92.531225731402472,93.415309092554551,94.522902439542051,26.075422110788818,29.322011469221369]
[null,2040,{"$f":"'Ownership Storage'!C483","v":219.76648163435033},{"$f":"'Ownership Storage'!Z483","v":430.74230400332652},{"$f":"'Ownership Storage'!AW483","v":162.06369261035684},{"$f":"'Ownership Storage'!BT483","v":317.59074115158944},{"$f":"'Ownership Storage'!CQ483","v":628.64483823405453},{"$f":"'Ownership Storage'!DN483","v":1561.8071294814495},{"$f":"'Ownership Storage'!EK483","v":195.99748320946813},{"$f":"'Ownership Storage'!FH483","v":204.18884663811542},{"$f":"'Ownership Storage'!GE483","v":1132.5705404328346},{"$f":"'Ownership Storage'!HB483","v":1143.3566791408816},{"$f":"'Ownership Storage'!HY483","v":1156.8434398920704},{"$f":"'Ownership Storage'!IV483","v":319.163166636055},{"$f":"'PPA Summary'!W77*12","v":356.98390566844517},null,null,null,null,null,null,null,18.313873469529195,35.895192000277213,13.505307717529737,26.465895095965788,52.387069852837875,130.15059412345411,16.333123600789012,17.015737219842951,94.380878369402879,95.279723261740131,96.403619991005868,26.596930553004583,29.748658805703766]
[]
[null,"Levelized Fixed Cost $/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh (include losses)"]
[null,2020,{"$f":"C5/C$1","v":71.802196363707452},{"$f":"D5/D$1","v":70.366152436433296},{"$f":"E5/E$1","v":52.949517113339127},51.881689577673754,51.347775809841039,51.027427549141407,57.574809521560283,61.783161249309977,215.34913769554174,54.383220872446302,22.029490320484541,{"$f":"'Ownership Storage'!IV24","v":17.898971810837917},{"$f":"O5/O$1","v":16.707413056723404},null,null,null,null,null,null,null,{"$f":"'Ownership Storage'!$C$26","v":255.41644107834432},{"$f":"'Ownership Storage'!$Z$26","v":250.94556957375474},{"$f":"'Ownership Storage'!$AW$26","v":196.72192286424612},{"$f":"'Ownership Storage'!$BT$26","v":193.39742866852578},{"$f":"'Ownership Storage'!$CQ$26","v":191.73518157066559},{"$f":"'Ownership Storage'!$DN$26","v":190.73783331194943},{"$f":"'Ownership Storage'!$EK$26","v":265.92285035162706},{"$f":"'Ownership Storage'!$FH$26","v":302.35235782340959},{"$f":"'Ownership Storage'!$GE$26","v":1298.3509753753506},{"$f":"'Ownership Storage'!$HB$26","v":450.26922182900984},{"$f":"'Ownership Storage'!$HY$26","v":279.80699552784154}]
[null,2021,{"$f":"C6/C$1","v":68.992672398749818},67.612818950774823,50.877673286872948,49.851628415301803,49.338605979516231,49.030792518044883,54.229395395029428,57.006824243701352,215.88172596726818,54.51627027041657,22.083156729046003,{"$f":"'Ownership Storage'!IV47","v":18.25695124705468},{"$f":"O6/O$1","v":16.951076248153083}]
[null,2022,{"$f":"C7/C$1","v":66.525054838596333},65.194553741824421,49.05796351687259,48.068616547478094,47.573943062780835,47.277138971962458,51.231688117191894,52.873234126297596,216.43509546465077,54.654525960278797,22.138914305649152,{"$f":"'Ownership Storage'!IV70","v":18.62209027199577},{"$f":"O7/O$1","v":17.198264475872804}]
[null,2023,{"$f":"C8/C$1","v":64.41036213019207},63.122154887588252,47.498513201649338,46.540615508431102,46.061666661821995,45.774297353856511,51.231688117191894,49.304585833305488,217.00963441531641,54.798085053209171,22.196801952960072,{"$f":"'Ownership Storage'!IV93","v":18.994532077435693},{"$f":"O8/O$1","v":17.449028152018002}]
[null,2024,{"$f":"C9/C$1","v":62.857533269202008},61.60038260381797,46.353401456980762,45.418597116054165,44.951194945590878,44.670753643312914,46.896234905001776,48.550269123340598,217.60573888398667,54.947046620166127,22.256859358073704,{"$f":"'Ownership Storage'!IV116","v":19.374422718984398},{"$f":"O9/O$1","v":17.703418397646804}]
[null,2025,{"$f":"C10/C$1","v":61.532428965634026},60.301780386321326,45.376221975682903,44.461124314142737,44.003575483372636,43.729046184910565,46.896234905001776,47.869783387159174,218.22381292901696,55.101511731028758,22.319127008173361,{"$f":"'Ownership Storage'!IV139","v":19.761911173364084},{"$f":"O10/O$1","v":17.961487052458736}]
[null,2026,{"$f":"C11/C$1","v":60.614752278329185},59.402457232762607,44.699494244224269,43.798044082136322,43.347319001092337,43.076883952465934,46.677126011483054,47.73059806381189,220.96122599339216,55.790960965729674,22.597434928169104,{"$f":"'Ownership Storage'!IV162","v":20.157149396831368},{"$f":"O11/O$1","v":18.223286684641167}]
[null,2027,{"$f":"C12/C$1","v":59.805791049219394},58.609675228234998,44.102937194244852,43.213517737615454,42.768808009300741,42.501982172311912,46.500888940180687,47.633414110786646,223.73697022228848,56.490041521215574,22.879618730297278,{"$f":"'Ownership Storage'!IV185","v":20.560292384767997},{"$f":"O12/O$1","v":18.48887060084509},null,null,null,null,null,null,null,{"$f":"'Ownership Storage'!$C$187","v":229.29333355949612},{"$f":"'Ownership Storage'!$Z$187","v":225.56943623389091},{"$f":"'Ownership Storage'!$AW$187","v":180.40524559257662},{"$f":"'Ownership Storage'!$BT$187","v":177.63619373507541},{"$f":"'Ownership Storage'!$CQ$187","v":176.25166780632472},{"$f":"'Ownership Storage'!$DN$187","v":175.42095224907442},{"$f":"'Ownership Storage'!$EK$187","v":236.67668453058445},{"$f":"'Ownership Storage'!$FH$187","v":262.00060107450179},{"$f":"'Ownership Storage'!$GE$187","v":1319.1527897363765},{"$f":"'Ownership Storage'!$HB$187","v":465.61551319681536},{"$f":"'Ownership Storage'!$HY$187","v":294.08621244906681}]
[null,2028,{"$f":"C13/C$1","v":59.125372217649847},57.942864773296847,43.601171922554073,42.721871515214701,42.28222131154498,42.018431189343147,46.440931989692942,47.64783178587691,226.55164655973897,57.198904102802842,23.165738915917707,{"$f":"'Ownership Storage'!IV208","v":20.971498232463357},{"$f":"O13/O$1","v":18.758292856292535}]
[null,2029,{"$f":"C14/C$1","v":58.543627074793633},57.372754533297744,43.172172171052949,42.301523358145758,41.866198951692176,41.60500430782001,46.423693185443923,47.704160512835422,229.40586629644639,57.917702007067561,23.455857024981761,{"$f":"'Ownership Storage'!IV231","v":21.390928197112625},{"$f":"O14/O$1","v":19.031608265016004}]
[null,2030,{"$f":"C15/C$1","v":58.017813429916089},56.857457161317768,42.784418313958625,41.921589293718867,41.490174783598974,41.231326077527029,46.474992517856641,47.826899738046428,232.30025125983664,58.646591169404175,23.750035655076019,{"$f":"'Ownership Storage'!IV254","v":21.818746761054879},{"$f":"O15/O$1","v":19.308872410232752}]
[null,2031,{"$f":"C16/C$1","v":57.51048578540891},56.360276069700717,42.41029669713744,41.555012549559585,41.127370475770633,40.870785231497251,46.502700026011055,47.928762166312403,236.94366730782417,59.816936532355435,24.222452255461821,{"$f":"'Ownership Storage'!IV277","v":22.255121696275971},{"$f":"O16/O$1","v":19.590141654854648}]
[null,2032,{"$f":"C17/C$1","v":57.050127033969865},55.909124493290477,42.07081162812753,41.222373841468517,40.798154948138979,40.543623612141268,46.558137560138739,48.058417835921723,241.67993736996144,61.01067322660753,24.704300429131319,{"$f":"'Ownership Storage'!IV300","v":22.700224130201494},{"$f":"O17/O$1","v":19.87547315213552}]
[null,2033,{"$f":"C18/C$1","v":56.640739727843517},55.507924933286603,41.768914732635359,40.926565270016162,40.505390538706564,40.252685699920775,46.649232406013084,48.223410089473155,246.51091844747148,62.228268984986258,25.195768698864974,{"$f":"'Ownership Storage'!IV323","v":23.154228612805529},{"$f":"O18/O$1","v":20.164924856458413}]
[null,2034,{"$f":"C19/C$1","v":56.287498310238377},55.16174834403359,41.508421830832205,40.671325702115837,40.252777637757646,40.001648799142743,46.793599299362619,48.440464175214231,251.43850468116463,63.47020089440916,25.697049357194039,{"$f":"'Ownership Storage'!IV346","v":23.617313185061644},{"$f":"O19/O$1","v":20.45855553426285}]
[null,2035,{"$f":"C20/C$1","v":55.98878921024761},54.869013426042663,41.288143017608228,40.455489229353297,40.039162335225818,39.789366198749313,47.001363544779643,48.719207834385081,256.46462809422826,64.736955582963731,26.20833854179088,{"$f":"'Ownership Storage'!IV369","v":24.089659448762877},{"$f":"O20/O$1","v":20.756424775115377},null,null,null,null,null,null,null,{"$f":"'Ownership Storage'!$C$371","v":228.87504347168829},{"$f":"'Ownership Storage'!$Z$371","v":225.38881749346609},{"$f":"'Ownership Storage'!$AW$371","v":183.10715370631033},{"$f":"'Ownership Storage'!$BT$371","v":180.51483182506834},{"$f":"'Ownership Storage'!$CQ$371","v":179.21867088444722},{"$f":"'Ownership Storage'!$DN$371","v":178.44097432007453},{"$f":"'Ownership Storage'!$EK$371","v":253.36901067366256},{"$f":"'Ownership Storage'!$FH$371","v":284.32297731917703},{"$f":"'Ownership Storage'!$GE$371","v":1452.6708133732429},{"$f":"'Ownership Storage'!$HB$371","v":507.92028360452036},{"$f":"'Ownership Storage'!$HY$371","v":318.06802657696142}]
[null,2036,{"$f":"C21/C$1","v":55.744158029391471},54.62927486880362,41.107743203212792,40.278727519698776,39.864219677941755,39.615514972887532,47.29701464454147,49.08288313568999,261.59105601177072,66.028833268300545,26.729646872590035,{"$f":"'Ownership Storage'!IV392","v":24.57145263773813},{"$f":"O21/O$1","v":21.058593002924496}]
[null,2037,{"$f":"C22/C$1","v":55.529426673339216},54.418838139872399,40.949392592954752,40.123570350120502,39.710659228703356,39.462912555853066,47.651307603892739,49.503805808435892,266.81999982548001,67.346534218929534,27.261365574130956,{"$f":"'Ownership Storage'!IV415","v":25.062881690492901},{"$f":"O22/O$1","v":21.365121487301117}]
[null,2038,{"$f":"C23/C$1","v":55.332822164156589},54.226165720873439,40.804409370285711,39.98151098938289,39.570061798931462,39.323192284660607,48.058178334917194,49.976261989240207,272.15350979731022,68.690574828807968,27.803702766539732,{"$f":"'Ownership Storage'!IV438","v":25.564139324302765},{"$f":"O23/O$1","v":21.676072355067667}]
[null,2039,{"$f":"C24/C$1","v":55.147859260855313},54.044902075638177,40.668011085697401,39.847863435151368,39.437789609878315,39.191745314714503,48.528363042534416,50.510460994941845,277.59367719420743,70.061481819415917,28.356870731862614,{"$f":"'Ownership Storage'!IV461","v":26.075422110788814},{"$f":"O24/O$1","v":21.991508601916028}]
[null,2040,{"$f":"C25/C$1","v":54.941620408587582},53.842788000415815,40.51592315258921,39.69884264394868,39.290302389628408,39.045178237036239,48.999370802367032,51.047211659528855,283.14263510820865,71.459792446305102,28.921085997301759,{"$f":"'Ownership Storage'!IV484","v":26.596930553004579},{"$f":"O25/O$1","v":22.311494104277823}]

{"sheet":"PPA Summary","index":2,"n_rows":78,"n_cols":38,"rows_kept":78,"cut":false,"hidden":false,"merged":[[54,24,54,26],[54,27,54,29],[54,30,54,32],[54,33,54,35],[54,36,54,38],[1,21,1,22],[27,12,27,13],[27,15,27,16],[27,18,27,19],[54,12,54,14],[54,15,54,17],[54,18,54,20],[1,12,1,13],[1,15,1,16],[1,18,1,19],[54,21,54,23]]}
[null,"Loaded w/ Integration & Misc Fees"]
[null,"Levelized PPA Prices at Busbar",null,null,null,null,null,null,null,null,null,null,"On-System Wind",null,null,"Off-System Wind",null,null,"MT Wind",null,null,"Off Shore Wind"]
["Year Beginning",{"$f":"M2","v":"On-System Wind"},{"$f":"P2","v":"Off-System Wind"},{"$f":"S2","v":"MT Wind"},{"$f":"V2","v":"Off Shore Wind"},{"$f":"M28","v":"On-System Solar"},{"$f":"P28","v":"Southern NW Solar"},{"$f":"S28","v":"Small Solar"},{"$f":"P55","v":"Nuclear"},{"$f":"S55","v":"Geothermal"},null,"Year","$/MWh PPA","FCF",null,"$/MWh PPA","FCF",null,"$/MWh PPA","FCF",null,"$/MWh PPA","FCF"]
[{"$f":"L4","v":2020},{"$f":"(M4+Integration!Y63)*(1+Misc_Rev)","v":38.120578779908122},{"$f":"(P4+Integration!Y86)*(1+Misc_Rev)","v":33.978012135529042},{"$f":"(S4+Integration!Y108)*(1+Misc_Rev)","v":20.125216736191696},{"$f":"(V4+Integration!Y130)*(1+Misc_Rev)","v":89.593811453078757},{"$f":"(M30+Integration!Y174)*(1+Misc_Rev)","v":38.26978828675626},{"$f":"(P30+Integration!Y196)*(1+Misc_Rev)","v":34.350840489016676},{"$f":"(S30+Integration!Y152)*(1+Misc_Rev)","v":49.960708397027304},{"$f":"P57*(1+Misc_Rev)","v":88.385469245858971},{"$f":"S57*(1+Misc_Rev)","v":82.547112147986795},null,2020,33.938509937010181,{"$f":"'Wind PPA Analysis'!A29","v":6.4999999999996172E-2},null,29.925888040139359,{"$f":"'Wind PPA Analysis'!AA29","v":6.4999999999994174E-2},null,17.191989008462102,{"$f":"'Wind PPA Analysis'!BA29","v":6.4999999999989067E-2},null,84.547039972422041,{"$f":"'Wind PPA Analysis'!CA29","v":7.0000000000231433E-2}]
[2021,{"$f":"(M5+Integration!Y64)*(1+Misc_Rev)","v":36.919062804136296},{"$f":"(P5+Integration!Y87)*(1+Misc_Rev)","v":32.689011163592752},{"$f":"(S5+Integration!Y109)*(1+Misc_Rev)","v":19.007191742551157},{"$f":"(V5+Integration!Y131)*(1+Misc_Rev)","v":90.267436068349994},{"$f":"(M31+Integration!Y175)*(1+Misc_Rev)","v":38.23282257579676},{"$f":"(P31+Integration!Y197)*(1+Misc_Rev)","v":34.31434370912968},{"$f":"(S31+Integration!Y153)*(1+Misc_Rev)","v":49.91583476529869},89.849570054796274,83.967547744105701,null,2021,32.778123644524811,{"$f":"'Wind PPA Analysis'!A69","v":6.5000000192107388E-2},null,28.680760995991374,{"$f":"'Wind PPA Analysis'!AA69","v":6.50000003679847E-2},null,16.111686331359614,{"$f":"'Wind PPA Analysis'!BA69","v":6.5000002104109722E-2},null,85.202110602655154,{"$f":"'Wind PPA Analysis'!CA69","v":6.999999999999762E-2}]
[2022,{"$f":"(M6+Integration!Y65)*(1+Misc_Rev)","v":42.48277258498976},{"$f":"(P6+Integration!Y88)*(1+Misc_Rev)","v":38.314598704006556},{"$f":"(S6+Integration!Y110)*(1+Misc_Rev)","v":24.511143724661764},{"$f":"(V6+Integration!Y132)*(1+Misc_Rev)","v":96.688116951524194},{"$f":"(M32+Integration!Y176)*(1+Misc_Rev)","v":37.072319669078098},{"$f":"(P32+Integration!Y198)*(1+Misc_Rev)","v":32.982026180608251},{"$f":"(S32+Integration!Y154)*(1+Misc_Rev)","v":48.400998999620789},111.56756197400742,85.412957503168528,null,2022,38.153272586666368,{"$f":"'Wind PPA Analysis'!A109","v":6.4999999999999947E-2},null,34.115846705421404,{"$f":"'Wind PPA Analysis'!AA109","v":6.5000000000000169E-2},null,21.432168878160557,{"$f":"'Wind PPA Analysis'!BA109","v":6.5000000000000169E-2},null,91.410874108002204,{"$f":"'Wind PPA Analysis'!CA109","v":7.0000000000000062E-2}]
[2023,{"$f":"(M7+Integration!Y66)*(1+Misc_Rev)","v":48.974659494241152},{"$f":"(P7+Integration!Y89)*(1+Misc_Rev)","v":44.964066465408358},{"$f":"(S7+Integration!Y111)*(1+Misc_Rev)","v":30.853577795849638},{"$f":"(V7+Integration!Y133)*(1+Misc_Rev)","v":103.3397413288836},{"$f":"(M33+Integration!Y177)*(1+Misc_Rev)","v":37.5276728777622},{"$f":"(P33+Integration!Y199)*(1+Misc_Rev)","v":33.51004845145404},{"$f":"(S33+Integration!Y155)*(1+Misc_Rev)","v":48.998284254675106},113.41793837927197,86.883789733594909,null,2023,44.426777118149175,{"$f":"'Wind PPA Analysis'!A149","v":6.4999999999999947E-2},null,40.541989065609819,{"$f":"'Wind PPA Analysis'!AA149","v":6.4999999999999947E-2},null,27.564287409097194,{"$f":"'Wind PPA Analysis'!BA149","v":6.4999999999999947E-2},null,97.842807884431807,{"$f":"'Wind PPA Analysis'!CA149","v":6.999999999999984E-2}]
[2024,{"$f":"(M8+Integration!Y67)*(1+Misc_Rev)","v":55.871726128667554},{"$f":"(P8+Integration!Y90)*(1+Misc_Rev)","v":52.042745338909064},{"$f":"(S8+Integration!Y112)*(1+Misc_Rev)","v":37.577605359635285},{"$f":"(V8+Integration!Y134)*(1+Misc_Rev)","v":110.22952916173912},{"$f":"(M34+Integration!Y178)*(1+Misc_Rev)","v":48.125435900088704},{"$f":"(P34+Integration!Y200)*(1+Misc_Rev)","v":43.257349964680913},{"$f":"(S34+Integration!Y156)*(1+Misc_Rev)","v":62.941387605538765},115.29603602903981,88.380500947527381,null,2024,51.091522369257255,{"$f":"'Wind PPA Analysis'!A189","v":6.4999999999999947E-2},null,47.382649711642948,{"$f":"'Wind PPA Analysis'!AA189","v":6.5000000000000169E-2},null,34.065081989020385,{"$f":"'Wind PPA Analysis'!BA189","v":6.5000000000000169E-2},null,104.50451379728165,{"$f":"'Wind PPA Analysis'!CA189","v":7.0000000000000062E-2}]
[2025,{"$f":"(M9+Integration!Y68)*(1+Misc_Rev)","v":69.11714836344089},{"$f":"(P9+Integration!Y91)*(1+Misc_Rev)","v":65.485806931220736},{"$f":"(S9+Integration!Y113)*(1+Misc_Rev)","v":50.633500442815929},{"$f":"(V9+Integration!Y135)*(1+Misc_Rev)","v":123.44865748205069},{"$f":"(M35+Integration!Y179)*(1+Misc_Rev)","v":48.870095752411309},{"$f":"(P35+Integration!Y201)*(1+Misc_Rev)","v":43.786341476926189},{"$f":"(S35+Integration!Y157)*(1+Misc_Rev)","v":63.713641576175227},117.20397277740109,89.903556013485456,null,2025,63.90305191760735,{"$f":"'Wind PPA Analysis'!A229","v":6.5000000000000169E-2},null,60.385619031956125,{"$f":"'Wind PPA Analysis'!AA229","v":6.5000000000000169E-2},null,46.697248003799459,{"$f":"'Wind PPA Analysis'!BA229","v":6.4999999999999947E-2},null,117.29519683747949,{"$f":"'Wind PPA Analysis'!CA229","v":6.999999999999984E-2}]
[2026,{"$f":"(M10+Integration!Y69)*(1+Misc_Rev)","v":70.07027944318915},{"$f":"(P10+Integration!Y92)*(1+Misc_Rev)","v":66.563393696918382},{"$f":"(S10+Integration!Y114)*(1+Misc_Rev)","v":51.464140241374608},{"$f":"(V10+Integration!Y136)*(1+Misc_Rev)","v":124.75103742344983},{"$f":"(M36+Integration!Y180)*(1+Misc_Rev)","v":49.976247778849569},{"$f":"(P36+Integration!Y202)*(1+Misc_Rev)","v":44.321154163378651},{"$f":"(S36+Integration!Y158)*(1+Misc_Rev)","v":64.494623230346974},119.13451092537173,91.453428311962952,null,2026,64.810005456731389,{"$f":"'Wind PPA Analysis'!A269","v":6.5000000000000169E-2},null,61.413124309531533,{"$f":"'Wind PPA Analysis'!AA269","v":6.4999999999999947E-2},null,47.489283321930586,{"$f":"'Wind PPA Analysis'!BA269","v":6.4999999999999947E-2},null,118.54453206260628,{"$f":"'Wind PPA Analysis'!CA269","v":6.999999999999984E-2}]
[2027,{"$f":"(M11+Integration!Y70)*(1+Misc_Rev)","v":70.942451536964342},{"$f":"(P11+Integration!Y93)*(1+Misc_Rev)","v":67.548660416590124},{"$f":"(S11+Integration!Y115)*(1+Misc_Rev)","v":52.223616671121547},{"$f":"(V11+Integration!Y137)*(1+Misc_Rev)","v":126.06503774105342},{"$f":"(M37+Integration!Y181)*(1+Misc_Rev)","v":50.585950189921064},{"$f":"(P37+Integration!Y203)*(1+Misc_Rev)","v":44.862024256149546},{"$f":"(S37+Integration!Y159)*(1+Misc_Rev)","v":65.284638604823868},121.09648263114367,93.030599893965544,null,2027,65.640327924057956,{"$f":"'Wind PPA Analysis'!A309","v":6.5000000000000169E-2},null,62.352993830954794,{"$f":"'Wind PPA Analysis'!AA309","v":6.4999999999999947E-2},null,48.213766078027653,{"$f":"'Wind PPA Analysis'!BA309","v":6.4999999999999947E-2},null,119.80646243499955,{"$f":"'Wind PPA Analysis'!CA309","v":7.0000000000000062E-2}]
[2028,{"$f":"(M12+Integration!Y71)*(1+Misc_Rev)","v":71.658260543686808},{"$f":"(P12+Integration!Y94)*(1+Misc_Rev)","v":68.355316302075749},{"$f":"(S12+Integration!Y116)*(1+Misc_Rev)","v":52.845413916183468},{"$f":"(V12+Integration!Y138)*(1+Misc_Rev)","v":127.3946159366664},{"$f":"(M38+Integration!Y182)*(1+Misc_Rev)","v":51.20432856730195},{"$f":"(P38+Integration!Y204)*(1+Misc_Rev)","v":45.410608395658379},{"$f":"(S38+Integration!Y160)*(1+Misc_Rev)","v":66.085698525972376},123.08927841495394,94.635561642542797,null,2028,66.316083365585186,{"$f":"'Wind PPA Analysis'!A349","v":6.4999999999999947E-2},null,63.116746450628099,{"$f":"'Wind PPA Analysis'!AA349","v":6.4999999999999725E-2},null,48.802492055692568,{"$f":"'Wind PPA Analysis'!BA349","v":6.5000000000000169E-2},null,121.08115394529945,{"$f":"'Wind PPA Analysis'!CA349","v":7.0000000000000062E-2}]
[2029,{"$f":"(M13+Integration!Y72)*(1+Misc_Rev)","v":72.40265246836745},{"$f":"(P13+Integration!Y95)*(1+Misc_Rev)","v":69.193947866633721},{"$f":"(S13+Integration!Y117)*(1+Misc_Rev)","v":53.491859080530126},{"$f":"(V13+Integration!Y139)*(1+Misc_Rev)","v":128.73635959106883},{"$f":"(M39+Integration!Y183)*(1+Misc_Rev)","v":51.829820838641581},{"$f":"(P39+Integration!Y205)*(1+Misc_Rev)","v":45.965499580007744},{"$f":"(S39+Integration!Y161)*(1+Misc_Rev)","v":66.896137753101868},125.11461230741358,96.268813437377148,null,2029,67.021055065827611,{"$f":"'Wind PPA Analysis'!A389","v":6.5000000000000169E-2},null,63.913001665412899,{"$f":"'Wind PPA Analysis'!AA389","v":6.4999999999999947E-2},null,49.416272117089079,{"$f":"'Wind PPA Analysis'!BA389","v":6.4999999999999947E-2},null,122.36877504365111,{"$f":"'Wind PPA Analysis'!CA389","v":6.999999999999984E-2}]
[2030,{"$f":"(M14+Integration!Y73)*(1+Misc_Rev)","v":73.17711339312352},{"$f":"(P14+Integration!Y96)*(1+Misc_Rev)","v":70.066073015374798},{"$f":"(S14+Integration!Y118)*(1+Misc_Rev)","v":54.164122216018029},{"$f":"(V14+Integration!Y140)*(1+Misc_Rev)","v":130.09132787508304},{"$f":"(M40+Integration!Y184)*(1+Misc_Rev)","v":52.46293321237917},{"$f":"(P40+Integration!Y206)*(1+Misc_Rev)","v":46.52715224622429},{"$f":"(S40+Integration!Y162)*(1+Misc_Rev)","v":67.716525080108468},127.17264326031831,97.93086432248171,null,2030,67.755540789566354,{"$f":"'Wind PPA Analysis'!A429","v":6.4999999999999947E-2},null,64.742088064854684,{"$f":"'Wind PPA Analysis'!AA429","v":6.5000000000000169E-2},null,50.055359549992112,{"$f":"'Wind PPA Analysis'!BA429","v":6.4999999999999947E-2},null,123.66949667908769,{"$f":"'Wind PPA Analysis'!CA429","v":7.0000000000000062E-2}]
[2031,{"$f":"(M15+Integration!Y74)*(1+Misc_Rev)","v":73.985658259522253},{"$f":"(P15+Integration!Y97)*(1+Misc_Rev)","v":70.976211146677372},{"$f":"(S15+Integration!Y119)*(1+Misc_Rev)","v":54.86568702556378},{"$f":"(V15+Integration!Y141)*(1+Misc_Rev)","v":131.45985729109481},{"$f":"(M41+Integration!Y185)*(1+Misc_Rev)","v":53.103836985279187},{"$f":"(P41+Integration!Y207)*(1+Misc_Rev)","v":47.095719396871253},{"$f":"(S41+Integration!Y163)*(1+Misc_Rev)","v":68.54706789162411},129.26539715813658,99.62223267707212,null,2031,68.523225954349215,{"$f":"'Wind PPA Analysis'!A469","v":6.4999999999999947E-2},null,65.608179699423829,{"$f":"'Wind PPA Analysis'!AA469","v":6.5000000000000169E-2},null,50.722971851639173,{"$f":"'Wind PPA Analysis'!BA469","v":6.4999999999999947E-2},null,124.98349233956436,{"$f":"'Wind PPA Analysis'!CA469","v":7.0000000000000284E-2}]
[2032,{"$f":"(M16+Integration!Y75)*(1+Misc_Rev)","v":74.84390924079193},{"$f":"(P16+Integration!Y98)*(1+Misc_Rev)","v":71.942687301947558},{"$f":"(S16+Integration!Y120)*(1+Misc_Rev)","v":55.610679061917892},{"$f":"(V16+Integration!Y142)*(1+Misc_Rev)","v":132.83880035941564},{"$f":"(M42+Integration!Y186)*(1+Misc_Rev)","v":53.751098199832406},{"$f":"(P42+Integration!Y208)*(1+Misc_Rev)","v":47.669909291539291},{"$f":"(S42+Integration!Y164)*(1+Misc_Rev)","v":69.386240197077939},131.39265128377937,101.34344638966965,null,2032,69.343548880374541,{"$f":"'Wind PPA Analysis'!A509","v":6.4999999999999947E-2},null,66.533332973459693,{"$f":"'Wind PPA Analysis'!AA509","v":6.5000000000000169E-2},null,51.436110833708497,{"$f":"'Wind PPA Analysis'!BA509","v":6.4999999999999947E-2},null,126.31093809265489,{"$f":"'Wind PPA Analysis'!CA509","v":7.0000000000000062E-2}]
[2033,{"$f":"(M17+Integration!Y76)*(1+Misc_Rev)","v":75.812478501688346},{"$f":"(P17+Integration!Y99)*(1+Misc_Rev)","v":73.033587413611073},{"$f":"(S17+Integration!Y121)*(1+Misc_Rev)","v":56.451581231325186},{"$f":"(V17+Integration!Y143)*(1+Misc_Rev)","v":134.23227501851417},{"$f":"(M43+Integration!Y187)*(1+Misc_Rev)","v":54.406637867011703},{"$f":"(P43+Integration!Y209)*(1+Misc_Rev)","v":48.251449647153116},{"$f":"(S43+Integration!Y165)*(1+Misc_Rev)","v":70.23613967539778},133.55487634872512,103.0950430354989,null,2033,70.270132738291991,{"$f":"'Wind PPA Analysis'!A549","v":6.4999999999999947E-2},null,67.578410386843998,{"$f":"'Wind PPA Analysis'!AA549","v":6.5000000000000169E-2},null,52.24169133985891,{"$f":"'Wind PPA Analysis'!BA549","v":6.5000000000000169E-2},null,127.65201262692322,{"$f":"'Wind PPA Analysis'!CA549","v":7.0000000000000062E-2}]
[2034,{"$f":"(M18+Integration!Y77)*(1+Misc_Rev)","v":77.130387712868782},{"$f":"(P18+Integration!Y100)*(1+Misc_Rev)","v":74.520573414751439},{"$f":"(S18+Integration!Y122)*(1+Misc_Rev)","v":57.597799607204237},{"$f":"(V18+Integration!Y144)*(1+Misc_Rev)","v":135.63859838248817},{"$f":"(M44+Integration!Y188)*(1+Misc_Rev)","v":55.069695682592148},{"$f":"(P44+Integration!Y210)*(1+Misc_Rev)","v":48.839654982485428},{"$f":"(S44+Integration!Y166)*(1+Misc_Rev)","v":71.09596849282164},135.75240091047482,104.87757005724366,null,2034,71.536920402419142,{"$f":"'Wind PPA Analysis'!A589","v":6.5000000000000169E-2},null,69.008971210919327,{"$f":"'Wind PPA Analysis'!AA589","v":6.5000000000000169E-2},null,53.344415308416984,{"$f":"'Wind PPA Analysis'!BA589","v":6.5000000000000169E-2},null,129.00689729397845,{"$f":"'Wind PPA Analysis'!CA589","v":7.0000000000000062E-2}]
[2035,{"$f":"(M19+Integration!Y78)*(1+Misc_Rev)","v":78.488768936181529},{"$f":"(P19+Integration!Y101)*(1+Misc_Rev)","v":76.053076774560523},{"$f":"(S19+Integration!Y123)*(1+Misc_Rev)","v":58.77910428039042},{"$f":"(V19+Integration!Y145)*(1+Misc_Rev)","v":137.05759721991322},{"$f":"(M45+Integration!Y189)*(1+Misc_Rev)","v":55.740211271278824},{"$f":"(P45+Integration!Y211)*(1+Misc_Rev)","v":49.434469737693746},{"$f":"(S45+Integration!Y167)*(1+Misc_Rev)","v":71.965685050798086},137.9856820030322,106.69158494922266,null,2035,72.845202399015108,{"$f":"'Wind PPA Analysis'!A629","v":6.5000000000000169E-2},null,70.485913450696444,{"$f":"'Wind PPA Analysis'!AA629","v":6.4999999999999947E-2},null,54.482891618245198,{"$f":"'Wind PPA Analysis'!BA629","v":6.4999999999999947E-2},null,130.37577615122734,{"$f":"'Wind PPA Analysis'!CA629","v":7.0000000000000062E-2}]
[2036,{"$f":"(M20+Integration!Y79)*(1+Misc_Rev)","v":79.960440826554731},{"$f":"(P20+Integration!Y102)*(1+Misc_Rev)","v":77.713532051034704},{"$f":"(S20+Integration!Y124)*(1+Misc_Rev)","v":60.059038556005895},{"$f":"(V20+Integration!Y146)*(1+Misc_Rev)","v":138.49066964817146},{"$f":"(M46+Integration!Y190)*(1+Misc_Rev)","v":56.418849173053168},{"$f":"(P46+Integration!Y212)*(1+Misc_Rev)","v":50.036490761854154},{"$f":"(S46+Integration!Y168)*(1+Misc_Rev)","v":72.846030975546995},140.25496124456163,108.5376554450546,null,2036,74.263954261054664,{"$f":"'Wind PPA Analysis'!A669","v":6.4999999999999947E-2},null,72.087526908906611,{"$f":"'Wind PPA Analysis'!AA669","v":6.4999999999999947E-2},null,55.71746865894881,{"$f":"'Wind PPA Analysis'!BA669","v":6.4999999999999725E-2},null,131.75883600533339,{"$f":"'Wind PPA Analysis'!CA669","v":7.0000000000000284E-2}]
[2037,{"$f":"(M21+Integration!Y80)*(1+Misc_Rev)","v":81.464193567739869},{"$f":"(P21+Integration!Y103)*(1+Misc_Rev)","v":79.410150991424828},{"$f":"(S21+Integration!Y125)*(1+Misc_Rev)","v":61.366848989223335},{"$f":"(V21+Integration!Y147)*(1+Misc_Rev)","v":139.93573340102779},{"$f":"(M47+Integration!Y191)*(1+Misc_Rev)","v":57.104667979375165},{"$f":"(P47+Integration!Y213)*(1+Misc_Rev)","v":50.644869535359874},{"$f":"(S47+Integration!Y169)*(1+Misc_Rev)","v":73.736013789521436},142.56133722656841,110.41635970887617,null,2037,75.717460041849293,{"$f":"'Wind PPA Analysis'!A709","v":6.5000000000000169E-2},null,73.727849028587713,{"$f":"'Wind PPA Analysis'!AA709","v":6.4999999999999947E-2},null,56.981883626203064,{"$f":"'Wind PPA Analysis'!BA709","v":6.5000000000000169E-2},null,133.15626645639819,{"$f":"'Wind PPA Analysis'!CA709","v":7.0000000000000062E-2}]
[2038,{"$f":"(M22+Integration!Y81)*(1+Misc_Rev)","v":82.998841207122055},{"$f":"(P22+Integration!Y104)*(1+Misc_Rev)","v":81.141037378241805},{"$f":"(S22+Integration!Y126)*(1+Misc_Rev)","v":62.701073912394712},{"$f":"(V22+Integration!Y148)*(1+Misc_Rev)","v":141.39597157792088},{"$f":"(M48+Integration!Y192)*(1+Misc_Rev)","v":57.799157427111268},{"$f":"(P48+Integration!Y214)*(1+Misc_Rev)","v":51.260945554274485},{"$f":"(S48+Integration!Y170)*(1+Misc_Rev)","v":74.63726697727985},144.90555469378666,112.32828653018281,null,2038,77.200710808116213,{"$f":"'Wind PPA Analysis'!A749","v":6.4999999999999947E-2},null,75.401182891294326,{"$f":"'Wind PPA Analysis'!AA749","v":6.4999999999999947E-2},null,58.271745145372698,{"$f":"'Wind PPA Analysis'!BA749","v":6.4999999999999947E-2},null,134.56825994287382,{"$f":"'Wind PPA Analysis'!CA749","v":6.999999999999984E-2}]
[2039,{"$f":"(M23+Integration!Y82)*(1+Misc_Rev)","v":84.562387505112625},{"$f":"(P23+Integration!Y105)*(1+Misc_Rev)","v":82.904639529371281},{"$f":"(S23+Integration!Y127)*(1+Misc_Rev)","v":64.060517237223593},{"$f":"(V23+Integration!Y149)*(1+Misc_Rev)","v":142.86756522501938},{"$f":"(M49+Integration!Y193)*(1+Misc_Rev)","v":58.500574851064727},{"$f":"(P49+Integration!Y215)*(1+Misc_Rev)","v":51.883149137421746},{"$f":"(S49+Integration!Y171)*(1+Misc_Rev)","v":75.547933358707979},147.28810520375092,114.27403552235944,null,2039,78.716973348181654,{"$f":"'Wind PPA Analysis'!A789","v":6.5000000000000169E-2},null,77.111225897871151,{"$f":"'Wind PPA Analysis'!AA789","v":6.5000000000000169E-2},null,59.589903296275587,{"$f":"'Wind PPA Analysis'!BA789","v":6.4999999999999947E-2},null,135.99501178721954,{"$f":"'Wind PPA Analysis'!CA789","v":7.0000000000000284E-2}]
[2040,{"$f":"(M24+Integration!Y83)*(1+Misc_Rev)","v":86.16134378148854},{"$f":"(P24+Integration!Y106)*(1+Misc_Rev)","v":84.707500867913069},{"$f":"(S24+Integration!Y128)*(1+Misc_Rev)","v":65.450222852349683},{"$f":"(V24+Integration!Y150)*(1+Misc_Rev)","v":144.35535324765908},{"$f":"(M50+Integration!Y194)*(1+Misc_Rev)","v":59.211175666290131},{"$f":"(P50+Integration!Y216)*(1+Misc_Rev)","v":52.513508860280503},{"$f":"(S50+Integration!Y172)*(1+Misc_Rev)","v":76.470474014475315},149.71064478923748,116.25421732497722,null,2040,80.266560629305417,{"$f":"'Wind PPA Analysis'!A829","v":6.5000000000000169E-2},null,78.858322111878294,{"$f":"'Wind PPA Analysis'!AA829","v":6.4999999999999947E-2},null,60.936623294572883,{"$f":"'Wind PPA Analysis'!BA829","v":6.4999999999999947E-2},null,137.43672024231429,{"$f":"'Wind PPA Analysis'!CA829","v":7.0000000000000062E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M4:M24)","v":1334.5189596379407},null,null,{"$f":"SUM(P4:P24)","v":1272.9716224320248},null,null,{"$f":"SUM(S4:S24)","v":960.7653397158731},null,null,{"$f":"SUM(V4:V24)","v":2497.5171743064034}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"On-System Solar",null,null,"Southern NW Solar",null,null,"Small Solar"]
[null,null,null,null,null,null,null,null,null,null,null,"Year","$/MWh PPA","FCF",null,"$/MWh PPA","FCF",null,"$/MWh PPA","FCF"]
[null,null,null,null,null,null,null,null,null,null,null,2020,35.99356384814341,{"$f":"'Solar PPA Analysis'!A29","v":5.9999999999999831E-2},null,32.305123392804958,{"$f":"'Solar PPA Analysis'!AC29","v":6.0000000000000053E-2},null,47.231699465234222,{"$f":"'Solar PPA Analysis'!BE29","v":6.000000000530914E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2021,35.958733398574402,{"$f":"'Solar PPA Analysis'!A70","v":6.0000000000000053E-2},null,32.270649593340316,{"$f":"'Solar PPA Analysis'!AC70","v":6.0000000000000053E-2},null,47.189287209089194,{"$f":"'Solar PPA Analysis'!BE70","v":5.9999999999999831E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2022,34.829556990955417,{"$f":"'Solar PPA Analysis'!A111","v":5.9999999999999609E-2},null,30.975555710407587,{"$f":"'Solar PPA Analysis'!AC111","v":6.0000000016891653E-2},null,45.716486608404431,{"$f":"'Solar PPA Analysis'!BE111","v":6.0000000000000053E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2023,35.265329523666033,{"$f":"'Solar PPA Analysis'!A152","v":6.0000000011655841E-2},null,31.482247517331196,{"$f":"'Solar PPA Analysis'!AC152","v":5.9999999999999609E-2},null,46.289315272271949,{"$f":"'Solar PPA Analysis'!BE152","v":6.0000000000000053E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2024,45.5249345381674,{"$f":"'Solar PPA Analysis'!A193","v":5.9999999999999831E-2},null,40.918641000855644,{"$f":"'Solar PPA Analysis'!AC193","v":5.9999999999999831E-2},null,59.788865357419816,{"$f":"'Solar PPA Analysis'!BE193","v":6.0000000000000053E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2025,46.239568707624933,{"$f":"'Solar PPA Analysis'!A234","v":6.0000000000000053E-2},null,41.425038658428846,{"$f":"'Solar PPA Analysis'!AC234","v":6.0000000000000053E-2},null,60.529694703013497,{"$f":"'Solar PPA Analysis'!BE234","v":6.0000000000000053E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2026,47.305160310668803,{"$f":"'Solar PPA Analysis'!A275","v":5.9999999999999831E-2},null,41.937799038309961,{"$f":"'Solar PPA Analysis'!AC275","v":5.9999999999999831E-2},null,61.279846937895684,{"$f":"'Solar PPA Analysis'!BE275","v":5.9999999999999831E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2027,47.890515933697046,{"$f":"'Solar PPA Analysis'!A316","v":6.0000000000000053E-2},null,42.457003640840121,{"$f":"'Solar PPA Analysis'!AC316","v":5.9999999999999831E-2},null,62.039441713101446,{"$f":"'Solar PPA Analysis'!BE316","v":6.0000000000000053E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2028,48.483225063410728,{"$f":"'Solar PPA Analysis'!A357","v":5.9999999999999831E-2},null,42.982735035184994,{"$f":"'Solar PPA Analysis'!AC357","v":6.0000000000000053E-2},null,62.80860025248321,{"$f":"'Solar PPA Analysis'!BE357","v":6.0000000000000053E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2029,49.083381870388678,{"$f":"'Solar PPA Analysis'!A398","v":6.0000000000000053E-2},null,43.515076873742451,{"$f":"'Solar PPA Analysis'!AC398","v":6.0000000000000053E-2},null,63.587445373968073,{"$f":"'Solar PPA Analysis'!BE398","v":6.0000000000000053E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2030,49.691081759870315,{"$f":"'Solar PPA Analysis'!A439","v":6.0000000000000053E-2},null,44.054113906750587,{"$f":"'Solar PPA Analysis'!AC439","v":6.0000000000000053E-2},null,64.376101511111628,{"$f":"'Solar PPA Analysis'!BE439","v":5.9999999999999831E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2031,50.306421388394156,{"$f":"'Solar PPA Analysis'!A480","v":6.0000000000000053E-2},null,44.599931997098274,{"$f":"'Solar PPA Analysis'!AC480","v":6.0000000000000053E-2},null,65.174694734952666,{"$f":"'Solar PPA Analysis'!BE480","v":5.9999999999999831E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2032,50.929498680666477,{"$f":"'Solar PPA Analysis'!A521","v":5.9999999999999831E-2},null,45.152618135342259,{"$f":"'Solar PPA Analysis'!AC521","v":5.9999999999999831E-2},null,65.98335277617187,{"$f":"'Solar PPA Analysis'!BE521","v":5.9999999999999831E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2033,51.560412846665862,{"$f":"'Solar PPA Analysis'!A562","v":6.0000000000000053E-2},null,45.712260454933087,{"$f":"'Solar PPA Analysis'!AC562","v":6.0000000000000053E-2},null,66.802205047560605,{"$f":"'Solar PPA Analysis'!BE562","v":5.9999999999999831E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2034,52.199264398983104,{"$f":"'Solar PPA Analysis'!A603","v":5.9999999999999831E-2},null,46.278948247652323,{"$f":"'Solar PPA Analysis'!AC603","v":6.0000000000000053E-2},null,67.631382666802551,{"$f":"'Solar PPA Analysis'!BE603","v":6.0000000000000053E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2035,52.846155170405602,{"$f":"'Solar PPA Analysis'!A644","v":6.0000000000000053E-2},null,46.852771979265874,{"$f":"'Solar PPA Analysis'!AC644","v":5.9999999999999831E-2},null,68.471018479573971,{"$f":"'Solar PPA Analysis'!BE644","v":6.0000000000000053E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2036,53.501188331743037,{"$f":"'Solar PPA Analysis'!A685","v":5.9999999999999831E-2},null,47.433823305394775,{"$f":"'Solar PPA Analysis'!AC685","v":6.0000000000000053E-2},null,69.321247082967218,{"$f":"'Solar PPA Analysis'!BE685","v":6.0000000000000053E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2037,54.164468409904131,{"$f":"'Solar PPA Analysis'!A726","v":6.0000000000000053E-2},null,48.02219508760659,{"$f":"'Solar PPA Analysis'!AC726","v":5.9999999999999831E-2},null,70.182204849240165,{"$f":"'Solar PPA Analysis'!BE726","v":6.0000000000000053E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2038,54.836101306223014,{"$f":"'Solar PPA Analysis'!A767","v":6.0000000000000053E-2},null,48.61798140973292,{"$f":"'Solar PPA Analysis'!AC767","v":6.0000000000000053E-2},null,71.054029949899757,{"$f":"'Solar PPA Analysis'!BE767","v":6.0000000000000053E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2039,55.516194315042249,{"$f":"'Solar PPA Analysis'!A808","v":5.9999999999999831E-2},null,49.221277594412555,{"$f":"'Solar PPA Analysis'!AC808","v":6.0000000000000053E-2},null,71.93686238012009,{"$f":"'Solar PPA Analysis'!BE808","v":5.9999999999999831E-2}]
[null,null,null,null,null,null,null,null,null,null,null,2040,56.204856142554547,{"$f":"'Solar PPA Analysis'!A849","v":6.0000000000000053E-2},null,49.83218021986675,{"$f":"'Solar PPA Analysis'!AC849","v":5.9999999999999831E-2},null,72.830843983505176,{"$f":"'Solar PPA Analysis'!BE849","v":6.0000000000000053E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M30:M50)","v":1008.3296129357493},null,null,{"$f":"SUM(P30:P50)","v":896.0479727993021},null,null,{"$f":"SUM(S30:S50)","v":1310.2246263547875}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Solar + Storage",null,null,"Nuclear",null,null,"Geothermal",null,null,"Pumped Hydro (16 hr/ 100 MW share)",null,null,"Pumped Hydro (12 hr/ 100 MW share)",null,null,"Pumped Hydro (8hr/ 100 MW share)",null,null,"Pumped Hydro (24 hr/ 100 MW share)",null,null,"Pumped Hydro (40 hr/ 100 MW share)",null,null,"Pumped Hydro (80 hr/ 100 MW share)"]
[null,null,null,null,null,null,null,null,null,null,null,"Year","$/MWh PPA","$/kW-mn","FCF","$/MWh PPA","$/kW-yr","FCF","$/MWh PPA","$/kW-yr","FCF","$/MWh PPA","$/kW-mn","FCF","$/MWh PPA","$/kW-mn","FCF","$/MWh PPA","$/kW-mn","FCF","$/MWh PPA","$/kW-mn","FCF","$/MWh PPA","$/kW-mn",null,"$/MWh PPA","$/kW-mn"]
[null,null,null,null,null,null,null,null,null,null,null,2020,{"$f":"M30","v":35.99356384814341},12.896281254502567,{"$f":"'Other PPA'!A33","v":6.4999999999999947E-2},85.612978548542955,0,{"$f":"'Other PPA'!AC33","v":8.0007073901572356E-2},79.957760046636523,0,{"$f":"'Other PPA'!BC33","v":8.7575878466658708E-2},5,22.276550742297871,{"$f":"'Other PPA'!CC33","v":{"$error":"#VALUE!"}},5,{"$f":"W57/W58*Z58","v":22.053785234874894},null,5,{"$f":"Z57/Z58*AC58","v":21.831019727451917},null,5,{"$f":"AC57/AC58*AF58","v":22.499316249720852},null,5,{"$f":"AF57/AF58*AI58","v":12.320318789893779},null,5,{"$f":"AI57/AI58*AL58","v":12.320318789893779}]
[null,null,null,null,null,null,null,null,null,null,null,2021,{"$f":"M31","v":35.958733398574402},10.389528375116621,{"$f":"'Other PPA'!A80","v":6.4999999999999947E-2},87.031153189894724,{"$f":"Q57*1.02","v":0},{"$f":"'Other PPA'!AC80","v":7.9998195653818716E-2},81.333639173123274,0,{"$f":"'Other PPA'!BC80","v":8.7692397430378488E-2},5.0999999999999996,22.601434997537442,{"$f":"'Other PPA'!CC80","v":6.4999999999999947E-2},5.0999999999999996,22.375420647562066,null,5.0999999999999996,22.149406297586694,null,5.0999999999999996,22.827449347512818,null,5.0999999999999996,12.5,null,5.0999999999999996,12.5]
[null,null,null,null,null,null,null,null,null,null,null,2022,34.829556990955417,9.8073841590271869,{"$f":"'Other PPA'!A127","v":6.4999999999999947E-2},108.06789137957138,{"$f":"Q58*1.02","v":0},{"$f":"'Other PPA'!AC127","v":7.9930286382263294E-2},82.733709068688128,0,{"$f":"'Other PPA'!BC127","v":8.7809531056888268E-2},5.202,22.93101930116374,{"$f":"'Other PPA'!CC127","v":6.4999999999999947E-2},5.202,22.701709108152102,null,5.202,22.472398915140467,null,5.202,23.160329494175379,null,5.202,12.75,null,5.202,12.75]
[null,null,null,null,null,null,null,null,null,null,null,2023,{"$f":"M33","v":35.265329523666033},9.2577109211335742,{"$f":"'Other PPA'!A174","v":6.4999999999999947E-2},109.86022485748711,0,{"$f":"'Other PPA'!AC174","v":7.9968271341232189E-2},84.158403979134619,0,{"$f":"'Other PPA'!BC174","v":8.7927282699446829E-2},5.3060400000000003,23.265370869357334,{"$f":"'Other PPA'!CC174","v":6.5000000000000169E-2},5.3060400000000003,23.032717160663761,null,5.3060400000000003,22.800063451970185,null,5.3060400000000003,23.498024578050906,null,5.3060400000000003,13.005000000000001,null,5.3060400000000003,13.005000000000001]
[null,null,null,null,null,null,null,null,null,null,null,2024,45.5249345381674,10.238786663114499,{"$f":"'Other PPA'!A221","v":6.5000000000000169E-2},111.67941001511048,0,{"$f":"'Other PPA'!AC221","v":8.0006429817665925E-2},85.608166096653363,0,{"$f":"'Other PPA'!BC221","v":8.8045655730475181E-2},5.4121608000000005,23.60455786352907,{"$f":"'Other PPA'!CC221","v":6.5000000000000169E-2},5.4121608000000005,23.368512284893779,null,5.4121608000000005,23.132466706258487,null,5.4121608000000005,23.840603442164362,null,5.4121608000000005,13.2651,null,5.4121608000000005,13.2651]
[null,null,null,null,null,null,null,null,null,null,null,2025,46.239568707624933,9.7125684019304188,{"$f":"'Other PPA'!A268","v":6.5000000000000169E-2},113.52749827331796,0,{"$f":"'Other PPA'!AC268","v":8.0033504431177738E-2},87.083445707687702,0,{"$f":"'Other PPA'!BC268","v":8.8164653541555893E-2},5.5204040160000005,23.948649403278317,{"$f":"'Other PPA'!CC268","v":6.4999999999999947E-2},5.5204040160000005,23.709162909245535,null,5.5204040160000005,23.469676415212749,null,5.5204040160000005,24.188135897311099,null,5.5204040160000005,13.530402,null,5.5204040160000005,13.530402]
[null,null,null,null,null,null,null,null,null,null,null,2026,47.305160310668803,9.0916469692500641,{"$f":"'Other PPA'!A315","v":6.4999999999999947E-2},115.39747896651996,0,{"$f":"'Other PPA'!AC315","v":8.0048270088736828E-2},88.584701343650181,0,{"$f":"'Other PPA'!BC315","v":8.8284279543547894E-2},5.6308120963200006,24.297715579521554,{"$f":"'Other PPA'!CC315","v":6.4999999999999947E-2},5.6308120963200006,24.054738423726338,null,5.6308120963200006,23.811761267931121,null,5.6308120963200006,24.540692735316771,null,5.6308120963200006,13.801010040000001,null,5.6308120963200006,13.801010040000001]
[null,null,null,null,null,null,null,null,null,null,null,2027,47.890515933697046,8.8630538986876228,{"$f":"'Other PPA'!A362","v":6.5000000000000169E-2},117.29790720424153,0,{"$f":"'Other PPA'!AC362","v":8.0022003703463351E-2},90.112399934487115,0,{"$f":"'Other PPA'!BC362","v":8.8404537166696384E-2},5.7434283382464004,24.651827467793453,{"$f":"'Other PPA'!CC362","v":6.4999999999999947E-2},5.7434283382464004,24.405309193115517,null,5.7434283382464004,24.158790918437582,null,5.7434283382464004,24.898345742471388,null,5.7434283382464004,25.884418841183127,null,5.7434283382464004,27.117010214572801]
[null,null,null,null,null,null,null,null,null,null,null,2028,48.483225063410728,8.6714627263280875,{"$f":"'Other PPA'!A409","v":6.4999999999999947E-2},119.22819262498638,0,{"$f":"'Other PPA'!AC409","v":7.9981349188124495E-2},91.667016965143588,0,{"$f":"'Other PPA'!BC409","v":8.8525429860742966E-2},5.8582969050113283,25.011057141723381,{"$f":"'Other PPA'!CC409","v":6.4999999999999947E-2},5.8582969050113283,24.760946570306146,null,5.8582969050113283,24.510835998888911,null,5.8582969050113283,25.261167713140615,null,5.8582969050113283,26.261609998809551,null,5.8582969050113283,27.512162855895721]
[null,null,null,null,null,null,null,null,null,null,null,2029,49.083381870388678,8.4978363394105152,{"$f":"'Other PPA'!A456","v":6.4999999999999947E-2},121.18999549335672,0,{"$f":"'Other PPA'!AC456","v":7.9925642648332573E-2},93.24903663498965,0,{"$f":"'Other PPA'!BC456","v":8.8646961095043109E-2},5.9754628431115551,25.375477686688008,{"$f":"'Other PPA'!CC456","v":6.4999999999999947E-2},5.9754628431115551,25.121722909821127,null,5.9754628431115551,24.867968132954246,null,5.9754628431115551,25.629232463554889,null,5.9754628431115551,26.644251571022409,null,5.9754628431115551,27.913025455356809]
[null,null,null,null,null,null,null,null,null,null,null,2030,49.691081759870315,8.3387691931775727,{"$f":"'Other PPA'!A503","v":6.5000000000000169E-2},123.1834697751208,0,{"$f":"'Other PPA'!AC503","v":7.9982463100231938E-2},94.858952020257689,0,{"$f":"'Other PPA'!BC503","v":8.8769134358675394E-2},6.094972099973786,25.745163213643671,{"$f":"'Other PPA'!CC503","v":6.4999999999999947E-2},6.094972099973786,25.487711581507234,null,6.094972099973786,25.230259949370797,null,6.094972099973786,26.002614845780109,null,6.094972099973786,27.032421374325857,null,6.094972099973786,28.319679535008042]
[null,null,null,null,null,null,null,null,null,null,null,2031,50.306421388394156,8.1681921025416724,{"$f":"'Other PPA'!A550","v":6.4999999999999947E-2},125.21057780645242,0,{"$f":"'Other PPA'!AC550","v":8.0028924907415089E-2},96.497265239554395,0,{"$f":"'Other PPA'!BC550","v":8.8891953160558312E-2},6.2168715419732621,26.120188873139533,{"$f":"'Other PPA'!CC550","v":6.4999999999999947E-2},6.2168715419732621,25.858986984408137,null,6.2168715419732621,25.597785095676741,null,6.2168715419732621,26.381390761870929,null,6.2168715419732621,27.426198316796512,null,6.2168715419732621,28.732207760453488]
[null,null,null,null,null,null,null,null,null,null,null,2032,50.929498680666477,8.0005403632413863,{"$f":"'Other PPA'!A597","v":6.4999999999999947E-2},127.27110385649077,0,{"$f":"'Other PPA'!AC597","v":8.0037651243458852E-2},98.164487622502534,0,{"$f":"'Other PPA'!BC597","v":8.9015421029563502E-2},6.3412089728127272,26.500630869514026,{"$f":"'Other PPA'!CC597","v":6.4999999999999725E-2},6.3412089728127272,26.235624560818884,null,6.3412089728127272,25.970618252123746,null,6.3412089728127272,26.765637178209168,null,6.3412089728127272,27.825662412989729,null,6.3412089728127272,29.150693956465432]
[null,null,null,null,null,null,null,null,null,null,null,2033,51.560412846665862,7.8379978063005469,{"$f":"'Other PPA'!A644","v":6.4999999999999947E-2},129.36550387135514,0,{"$f":"'Other PPA'!AC644","v":8.0033497697186817E-2},99.861139881574019,0,{"$f":"'Other PPA'!BC644","v":8.9139541514631215E-2},6.4680331522689816,26.886566475277881,{"$f":"'Other PPA'!CC644","v":6.4999999999999947E-2},6.4680331522689816,26.617700810525101,null,6.4680331522689816,26.348835145772323,null,6.4680331522689816,27.155432140030662,null,6.4680331522689816,28.230894799041778,null,6.4680331522689816,29.575223122805671]
[null,null,null,null,null,null,null,null,null,null,null,2034,52.199264398983104,7.6854847930295005,{"$f":"'Other PPA'!A691","v":6.4999999999999947E-2},131.49409610229802,0,{"$f":"'Other PPA'!AC691","v":8.001574993714855E-2},101.58775228717576,0,{"$f":"'Other PPA'!BC691","v":8.9264318184887115E-2},6.5973938153143612,27.278074045683802,{"$f":"'Other PPA'!CC691","v":6.4999999999999947E-2},6.5973938153143612,27.005293305226964,null,6.5973938153143612,26.732512564770126,null,6.5973938153143612,27.55085478614064,null,6.5973938153143612,28.641977747967992,null,6.5973938153143612,30.005881450252183]
[null,null,null,null,null,null,null,null,null,null,null,2035,52.846155170405602,7.5458076309671096,{"$f":"'Other PPA'!A738","v":6.4999999999999947E-2},133.6573232470013,0,{"$f":"'Other PPA'!AC738","v":7.998367464166467E-2},103.34486484604824,0,{"$f":"'Other PPA'!BC738","v":8.938975462975729E-2},6.7293416916206485,27.675233033487167,{"$f":"'Other PPA'!CC738","v":6.4999999999999947E-2},6.7293416916206485,27.398480703152295,null,6.7293416916206485,27.121728372817422,null,6.7293416916206485,27.95198536382204,null,6.7293416916206485,29.058994685161526,null,6.7293416916206485,30.442756336835885]
[null,null,null,null,null,null,null,null,null,null,null,2036,53.501188331743037,7.4258299521549569,{"$f":"'Other PPA'!A785","v":6.4999999999999947E-2},135.85541934450904,0,{"$f":"'Other PPA'!AC785","v":8.0028860543108538E-2},105.13302748304372,0,{"$f":"'Other PPA'!BC785","v":8.9515854459086608E-2},6.863928525453062,28.078124003899326,{"$f":"'Other PPA'!CC785","v":6.5000000000000169E-2},6.863928525453062,27.797342763860332,null,6.863928525453062,27.516561523821338,null,6.863928525453062,28.35890524393832,null,6.863928525453062,29.482030204094293,null,6.863928525453062,30.885936404289261]
[null,null,null,null,null,null,null,null,null,null,null,2037,54.164468409904131,7.3172402677053663,{"$f":"'Other PPA'!A832","v":6.4999999999999947E-2},138.08944852551804,0,{"$f":"'Other PPA'!AC832","v":8.0062689745606486E-2},106.95280022634618,0,{"$f":"'Other PPA'!BC832","v":8.9642621303255288E-2},7.0012070959621235,28.486828649734825,{"$f":"'Other PPA'!CC832","v":6.4999999999999947E-2},7.0012070959621235,28.201960363237475,null,7.0012070959621235,27.917092076740129,null,7.0012070959621235,28.771696936232175,null,7.0012070959621235,29.911170082221567,null,7.0012070959621235,31.335511514708312]
[null,null,null,null,null,null,null,null,null,null,null,2038,54.836101306223014,7.2182733801717092,{"$f":"'Other PPA'!A879","v":6.4999999999999947E-2},140.36013217348065,0,{"$f":"'Other PPA'!AC879","v":8.0084556790314343E-2},108.80475339620027,0,{"$f":"'Other PPA'!BC879","v":8.9770058813298581E-2},7.1412312378813665,28.901429806756891,{"$f":"'Other PPA'!CC879","v":6.4999999999999947E-2},7.1412312378813665,28.61241550868932,null,7.1412312378813665,28.323401210621753,null,7.1412312378813665,29.190444104824461,null,7.1412312378813665,30.346501297094736,null,7.1412312378813665,31.791572787432582]
[null,null,null,null,null,null,null,null,null,null,null,2039,55.516194315042249,7.1319090779113159,{"$f":"'Other PPA'!A926","v":6.4999999999999947E-2},142.66794642666966,0,{"$f":"'Other PPA'!AC926","v":8.0093806637715259E-2},110.68946779721445,0,{"$f":"'Other PPA'!BC926","v":8.9898170661023791E-2},7.2840558626389935,29.322011469221369,{"$f":"'Other PPA'!CC926","v":6.5000000000000169E-2},7.2840558626389935,29.028791354529154,null,7.2840558626389935,28.73557123983694,null,7.2840558626389935,29.615231583913584,null,7.2840558626389935,30.788112042682439,null,7.2840558626389935,32.254212616143512]
[null,null,null,null,null,null,null,null,null,null,null,2040,56.204856142554547,7.0404448745881325,{"$f":"'Other PPA'!A973","v":6.4999999927249252E-2},145.01449537113854,0,{"$f":"'Other PPA'!AC973","v":8.0066043702534451E-2},112.60753491431214,0,{"$f":"'Other PPA'!BC973","v":9.0026960539131728E-2},7.4297369798917732,29.748658805703766,{"$f":"'Other PPA'!CC973","v":6.5000000000187352E-2},7.4297369798917732,29.451172217646729,null,7.4297369798917732,29.153685629589688,null,7.4297369798917732,30.046145393760803,null,7.4297369798917732,31.236091745988954,null,7.4297369798917732,32.723524686274146]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M57:M77)","v":1008.3296129357493},{"$f":"SUM(N57:N77)","v":181.1367491502904},null,{"$f":"SUM(P57:P77)","v":2561.0622470530634},{"$f":"SUM(Q57:Q77)","v":0},null,{"$f":"SUM(S57:S77)","v":2002.9903246644235},{"$f":"SUM(T57:T77)","v":0},null,{"$f":"SUM(V57:V77)","v":128.9165859744804},{"$f":"SUM(W57:W77)","v":542.70657029895244},null,{"$f":"SUM(Y57:Y77)","v":128.9165859744804},{"$f":"SUM(Z57:Z77)","v":537.27950459596309},null,{"$f":"SUM(AB57:AB77)","v":128.9165859744804},{"$f":"SUM(AC57:AC77)","v":531.8524388929734},null,{"$f":"SUM(AE57:AE77)","v":128.9165859744804},{"$f":"SUM(AF57:AF77)","v":548.1336360019418},null,{"$f":"SUM(AH57:AH77)","v":128.9165859744804},{"$f":"SUM(AI57:AI77)","v":489.94216594927423},null,{"$f":"SUM(AK57:AK77)","v":128.9165859744804},{"$f":"SUM(AL57:AL77)","v":508.93122952638748}]

{"sheet":"NG Summary","index":3,"n_rows":24,"n_cols":13,"rows_kept":24,"cut":false,"hidden":false,"merged":[[1,4,1,6],[1,7,1,9],[1,10,1,12]]}
[]
[null,null,null,null,2020,null,null,2027,null,null,2035]
[null,null,"Short Description","Long Description","$/MWh","Fixed Cost $/kW-yr","Variable Cost $/MWh","$/MWh","Fixed Cost $/kW-yr","Variable Cost $/MWh","$/MWh","Fixed Cost $/kW-yr","Variable Cost $/MWh"]
[null,null,{"$f":"'Resource Options'!B7","v":"Advanced Large Frame CT"},{"$f":"'Resource Options'!C7","v":"GE - 7F.06 Simple Cycle"},{"$f":"'NG Gen'!$C$34","v":48.369677110727686},{"$f":"'NG Gen'!$C$35","v":117.92658467737863},{"$f":"'NG Gen'!$C$36","v":33.920014723164762},{"$f":"'NG Gen'!$Z$34","v":54.593926394946422},{"$f":"'NG Gen'!$AW$35","v":132.2107738438732},{"$f":"'NG Gen'!$AW$36","v":48.823384914722247},{"$f":"'NG Gen'!$CQ$34","v":85.711959666107333},{"$f":"'NG Gen'!$CQ$35","v":150.41522719920414},{"$f":"'NG Gen'!$CQ$36","v":67.281431410556166}]
[null,null,{"$f":"'Resource Options'!B8","v":"Advanced Small Frame CT"},{"$f":"'Resource Options'!C8","v":"GE- 7E.03 Simple Cycle"},{"$f":"'NG Gen'!$C$69","v":61.658082951624003},{"$f":"'NG Gen'!$C$70","v":163.0657363523753},{"$f":"'NG Gen'!$C$71","v":41.677475154685411},{"$f":"'NG Gen'!$Z$69","v":70.014126068343529},{"$f":"'NG Gen'!$AW$70","v":182.6931251020973},{"$f":"'NG Gen'!$AW$71","v":60.625522858715279},{"$f":"'NG Gen'!$CQ$69","v":108.84200414464158},{"$f":"'NG Gen'!$CQ$70","v":207.73639189484624},{"$f":"'NG Gen'!$CQ$71","v":83.387856238102586}]
[null,null,{"$f":"'Resource Options'!B9","v":"Frame/Aero Hybrid CT"},{"$f":"'Resource Options'!C9","v":"GE-LMS100PB Wet Intercooler DLN"},{"$f":"'NG Gen'!$C$104","v":53.651478968620935},{"$f":"'NG Gen'!$C$105","v":159.33519348275252},{"$f":"'NG Gen'!$C$106","v":34.127978321319986},{"$f":"'NG Gen'!$Z$104","v":60.550074648977585},{"$f":"'NG Gen'!$AW$105","v":178.14198938609724},{"$f":"'NG Gen'!$AW$106","v":49.422707029120268},{"$f":"'NG Gen'!$CQ$104","v":92.577261030760639},{"$f":"'NG Gen'!$CQ$105","v":202.13290329832626},{"$f":"'NG Gen'!$CQ$106","v":67.80971418736425}]
[null,null,{"$f":"'Resource Options'!B10","v":"Large Reciprocating Engine Facility"},{"$f":"'Resource Options'!C10","v":"10X Wartsila 18V50SG-B"},{"$f":"'NG Gen'!$C$139","v":52.404384343299029},{"$f":"'NG Gen'!$C$140","v":164.87357582404746},{"$f":"'NG Gen'!$C$141","v":32.202260167436727},{"$f":"'NG Gen'!$Z$139","v":58.9779155832437},{"$f":"'NG Gen'!$AW$140","v":184.39573271074715},{"$f":"'NG Gen'!$AW$141","v":46.565103894257469},{"$f":"'NG Gen'!$CQ$139","v":89.486580274115866},{"$f":"'NG Gen'!$CQ$140","v":209.33904902910834},{"$f":"'NG Gen'!$CQ$141","v":63.836057185708746}]
[null,null,{"$f":"'Resource Options'!B11","v":"Small Reciprocating Engine Facility (Option 2)"},{"$f":"'Resource Options'!C11","v":"Jenbacher 920"},{"$f":"'NG Gen'!$C$174","v":54.458792860698566},{"$f":"'NG Gen'!$C$175","v":183.1138325303321},{"$f":"'NG Gen'!$C$176","v":32.021671784100477},{"$f":"'NG Gen'!$Z$174","v":60.957706695159516},{"$f":"'NG Gen'!$AW$175","v":204.85534983026659},{"$f":"'NG Gen'!$AW$176","v":45.890348958344852},{"$f":"'NG Gen'!$CQ$174","v":91.104231070551705},{"$f":"'NG Gen'!$CQ$175","v":232.68859662711728},{"$f":"'NG Gen'!$CQ$176","v":62.592664557401996}]
[null,null,{"$f":"'Resource Options'!B12","v":"Modern Small Frame CT"},{"$f":"'Resource Options'!C12","v":"Siemens- SGT-800-50"},{"$f":"'NG Gen'!$C$209","v":58.240195734625573},{"$f":"'NG Gen'!$C$210","v":171.5277114171856},{"$f":"'NG Gen'!$C$211","v":37.222733668117513},{"$f":"'NG Gen'!$Z$209","v":65.873890363742433},{"$f":"'NG Gen'!$AW$210","v":191.8682146929485},{"$f":"'NG Gen'!$AW$211","v":54.218451157928939},{"$f":"'NG Gen'!$CQ$209","v":101.32073901693761},{"$f":"'NG Gen'!$CQ$210","v":217.82014523656713},{"$f":"'NG Gen'!$CQ$211","v":74.631018726224553}]
[null,null,{"$f":"'Resource Options'!B13","v":"Aero CT option 1"},{"$f":"'Resource Options'!C13","v":"PW- FT8 Swift Pac"},{"$f":"'NG Gen'!$C$244","v":62.289561819749878},{"$f":"'NG Gen'!$C$245","v":193.22637531469726},{"$f":"'NG Gen'!$C$246","v":38.61334075977129},{"$f":"'NG Gen'!$Z$244","v":70.312364708409277},{"$f":"'NG Gen'!$AW$245","v":216.08837278601328},{"$f":"'NG Gen'!$AW$246","v":56.281994660626388},{"$f":"'NG Gen'!$CQ$244","v":107.55437554414219},{"$f":"'NG Gen'!$CQ$245","v":245.27575933506174},{"$f":"'NG Gen'!$CQ$246","v":77.500491392906838}]
[null,null,{"$f":"'Resource Options'!B14","v":"Aero CT option 2"},{"$f":"'Resource Options'!C14","v":"GE- LM6000- PF Sprint"},{"$f":"'NG Gen'!$C$279","v":58.753143062733635},{"$f":"'NG Gen'!$C$280","v":194.54556611645387},{"$f":"'NG Gen'!$C$281","v":34.915280234172414},{"$f":"'NG Gen'!$Z$279","v":66.08182633288196},{"$f":"'NG Gen'!$AW$280","v":217.39591202064653},{"$f":"'NG Gen'!$AW$281","v":50.794385100757026},{"$f":"'NG Gen'!$CQ$279","v":100.08273862256597},{"$f":"'NG Gen'!$CQ$280","v":246.57494995135602},{"$f":"'NG Gen'!$CQ$281","v":69.869663345479736}]
[null,null,{"$f":"'Resource Options'!B15","v":"1 on 1 Advanced CCCT option 1"},{"$f":"'Resource Options'!C15","v":"GE - 7F.06 One on One"},{"$f":"'NG Gen'!$C$314","v":47.31880483052506},{"$f":"'NG Gen'!$C$315","v":164.00832726236217},{"$f":"'NG Gen'!$C$316","v":27.222700426471487},{"$f":"'NG Gen'!$Z$314","v":52.849625801513689},{"$f":"'NG Gen'!$AW$315","v":183.66896148391518},{"$f":"'NG Gen'!$AW$316","v":38.870774939360487},{"$f":"'NG Gen'!$CQ$314","v":78.503094208148582},{"$f":"'NG Gen'!$CQ$315","v":208.88805985431054},{"$f":"'NG Gen'!$CQ$316","v":52.907831274473317}]
[null,null,{"$f":"'Resource Options'!B16","v":"1 on 1 Advanced CCCT option 2"},{"$f":"'Resource Options'!C16","v":"Siemens- SGT6-5000F CCCT (Flex Plant)"},{"$f":"'NG Gen'!$C$349","v":46.254846229770209},{"$f":"'NG Gen'!$C$350","v":150.9023674651061},{"$f":"'NG Gen'!$C$351","v":27.764628190130672},{"$f":"'NG Gen'!$Z$349","v":51.806183078815593},{"$f":"'NG Gen'!$AW$350","v":168.9639661457756},{"$f":"'NG Gen'!$AW$351","v":39.674949980852851},{"$f":"'NG Gen'!$CQ$349","v":77.564845969505953},{"$f":"'NG Gen'!$CQ$350","v":192.10456334859813},{"$f":"'NG Gen'!$CQ$351","v":54.026081651930369}]
[null,null,{"$f":"'Resource Options'!B17","v":"1 on 1 Advanced CCCT option 3"},{"$f":"'Resource Options'!C17","v":"MHI- 501 F 1 on 1"},{"$f":"'NG Gen'!$C$384","v":46.649552423375681},{"$f":"'NG Gen'!$C$385","v":157.12790728612751},{"$f":"'NG Gen'!$C$386","v":27.396512761790682},{"$f":"'NG Gen'!$Z$384","v":52.204646611292183},{"$f":"'NG Gen'!$AW$385","v":175.86586227064743},{"$f":"'NG Gen'!$AW$386","v":39.230392024384791},{"$f":"'NG Gen'!$CQ$384","v":77.974489917269381},{"$f":"'NG Gen'!$CQ$385","v":199.87035007684565},{"$f":"'NG Gen'!$CQ$386","v":53.484175983430518}]
[null,null,{"$f":"'Resource Options'!B18","v":"1 on 1 modern CCCT"},{"$f":"'Resource Options'!C18","v":"GE - 7F.04 One on One"},{"$f":"'NG Gen'!$C$419","v":47.600910001255215},{"$f":"'NG Gen'!$C$420","v":171.42916242347951},{"$f":"'NG Gen'!$C$421","v":26.595523241528753},{"$f":"'NG Gen'!$Z$419","v":53.163875689242936},{"$f":"'NG Gen'!$AW$420","v":191.76698168334607},{"$f":"'NG Gen'!$AW$421","v":38.245179722842629},{"$f":"'NG Gen'!$CQ$419","v":78.956912221822975},{"$f":"'NG Gen'!$CQ$420","v":217.82385603851404},{"$f":"'NG Gen'!$CQ$421","v":52.26673724283534}]
[null,null,{"$f":"'Resource Options'!B19","v":"3 x 2 small CCCT"},{"$f":"'Resource Options'!C19","v":"Siemens- SGT-800 3 on 2"},{"$f":"'NG Gen'!$C$454","v":57.459163445453591},{"$f":"'NG Gen'!$C$455","v":241.20268621327381},{"$f":"'NG Gen'!$C$456","v":27.904357018301493},{"$f":"'NG Gen'!$Z$454","v":63.608584667344459},{"$f":"'NG Gen'!$AW$455","v":269.75762225943237},{"$f":"'NG Gen'!$AW$456","v":39.983990019242434},{"$f":"'NG Gen'!$CQ$454","v":92.077260036040272},{"$f":"'NG Gen'!$CQ$455","v":306.41359151924735},{"$f":"'NG Gen'!$CQ$456","v":54.532096148468916}]
[null,null,{"$f":"'Resource Options'!B20","v":"2 x 1 small CCCT"},{"$f":"'Resource Options'!C20","v":"Siemens- SGT-800 2 on 1"},{"$f":"'NG Gen'!$C$489","v":58.825525284397479},{"$f":"'NG Gen'!$C$490","v":252.24257352584652},{"$f":"'NG Gen'!$C$491","v":27.917990421160855},{"$f":"'NG Gen'!$Z$489","v":65.053034487135434},{"$f":"'NG Gen'!$AW$490","v":282.29066444431362},{"$f":"'NG Gen'!$AW$491","v":40.004220837896341},{"$f":"'NG Gen'!$CQ$489","v":93.881239745045491},{"$f":"'NG Gen'!$CQ$490","v":320.90663914854383},{"$f":"'NG Gen'!$CQ$491","v":54.560228233436412}]
[]
[]
[]
[]
[null,null,"Green = Recip"]
[null,null,"Blue = Gas Combustion Turbine"]
[null,null,"Red = CCCT"]

{"sheet":"Upgrade Summary","index":4,"n_rows":18,"n_cols":12,"rows_kept":18,"cut":false,"hidden":false,"merged":[[1,3,1,5],[1,6,1,8],[1,9,1,11]]}
[]
[null,null,null,2020,null,null,2027,null,null,2035]
[null,null,"Short Description","$/MWh","Fixed Cost $/kW-yr","Variable Cost $/MWh","$/MWh","Fixed Cost $/kW-yr","Variable Cost $/MWh","$/MWh","Fixed Cost $/kW-yr","Variable Cost $/MWh"]
[]
[null,null,{"$f":"'Resource Options'!$B$45","v":"Supplemental Compression- two unit operation"},{"$f":"Upgrades!C37","v":48.39034896971242},{"$f":"Upgrades!C38","v":95.012846961617754},{"$f":"Upgrades!C39","v":36.513743099510187},{"$f":"Upgrades!C303","v":66.362501297135736},{"$f":"Upgrades!C304","v":105.56905821315739},{"$f":"Upgrades!C305","v":53.166369020491082},{"$f":"Upgrades!C607","v":88.053768709417554},{"$f":"Upgrades!C608","v":119.08583235576836},{"$f":"Upgrades!C609","v":73.168039664946491}]
[null,null,{"$f":"'Resource Options'!$B$46","v":"Rathdrum CT 2055 Uprates two unit operation"},{"$f":"Upgrades!Z37","v":43.074150892638407},{"$f":"Upgrades!Z38","v":90.294810539752859},{"$f":"Upgrades!Z39","v":31.787299575169296},{"$f":"Upgrades!Z303","v":61.600107267202063},{"$f":"Upgrades!Z304","v":100.14414398633588},{"$f":"Upgrades!Z305","v":49.082089268910082},{"$f":"Upgrades!Z607","v":76.744813385674888},{"$f":"Upgrades!Z608","v":112.72275087103461},{"$f":"Upgrades!Z609","v":62.654469526795552}]
[null,null,{"$f":"'Resource Options'!$B$47","v":"Kettle Falls Turbine Generator Upgrade"},{"$f":"Upgrades!AW37","v":45.542623546718957},{"$f":"Upgrades!AW38","v":167.50250914968029},{"$f":"Upgrades!AW39","v":22.597074348132612},{"$f":"Upgrades!AW265","v":52.120566662114996},{"$f":"Upgrades!AW266","v":183.0462483226338},{"$f":"Upgrades!AW267","v":27.045738124767901},{"$f":"Upgrades!AW607","v":76.742700576440924},{"$f":"Upgrades!AW608","v":209.10773826630901},{"$f":"Upgrades!AW609","v":48.097804923521878}]
[null,null,{"$f":"'Resource Options'!$B$48","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},{"$f":"Upgrades!BT37","v":45.620496975425787},{"$f":"Upgrades!BT38","v":32.604088060130763},{"$f":"Upgrades!BT39","v":41.54498596790944},{"$f":"Upgrades!BT303","v":65.814805546379134},{"$f":"Upgrades!BT304","v":36.256650979584535},{"$f":"Upgrades!BT305","v":61.282724173931058},{"$f":"Upgrades!BT607","v":90.059519463546778},{"$f":"Upgrades!BT608","v":40.939053641596558},{"$f":"Upgrades!BT609","v":84.942137758347158}]
[null,null,{"$f":"'Resource Options'!$B$49","v":"Post Falls Redevelopment"},{"$f":"Upgrades!CQ37","v":45.267928889245731},{"$f":"Upgrades!CQ38","v":223.05771960175835},{"$f":"Upgrades!CQ39","v":0},{"$f":"Upgrades!CQ303","v":51.998621119243367},{"$f":"Upgrades!CQ304","v":256.22320556507168},{"$f":"Upgrades!CQ305","v":0},{"$f":"Upgrades!CQ607","v":60.924672233544072},{"$f":"Upgrades!CQ608","v":300.20632243078842},{"$f":"Upgrades!CQ609","v":0}]
[null,null,{"$f":"'Resource Options'!$B$50","v":"Long Lake 2nd Powerhouse "},{"$f":"Upgrades!DN37","v":83.511708299188228},{"$f":"Upgrades!DN38","v":248.7312719983023},{"$f":"Upgrades!DN39","v":0},{"$f":"Upgrades!DN303","v":95.928702404184946},{"$f":"Upgrades!DN304","v":285.71404724062455},{"$f":"Upgrades!DN305","v":0},{"$f":"Upgrades!DN607","v":112.39576407923792},{"$f":"Upgrades!DN608","v":334.75954373360236},{"$f":"Upgrades!DN609","v":0}]
[null,null,{"$f":"'Resource Options'!$B$51","v":"Monroe St/Upper Falls 2nd Powerhouse"},{"$f":"Upgrades!EK37","v":91.583179189593238},{"$f":"Upgrades!EK38","v":271.72839165367344},{"$f":"Upgrades!EK39","v":0},{"$f":"Upgrades!EK265","v":103.13753464004071},{"$f":"Upgrades!EK266","v":306.01030292741649},{"$f":"Upgrades!EK267","v":0},{"$f":"Upgrades!EK607","v":123.25890119433888},{"$f":"Upgrades!EK608","v":365.71063895041783},{"$f":"Upgrades!EK609","v":0}]
[null,null,{"$f":"'Resource Options'!$B$52","v":"Cabinet Gorge 2nd Powerhouse"},{"$f":"Upgrades!FH37","v":196.08700606021577},{"$f":"Upgrades!FH38","v":288.57732507869827},{"$f":"Upgrades!FH39","v":0},{"$f":"Upgrades!FH303","v":225.24233347362733},{"$f":"Upgrades!FH304","v":331.4846373264678},{"$f":"Upgrades!FH305","v":0},{"$f":"Upgrades!FH607","v":263.90729301321613},{"$f":"Upgrades!FH608","v":388.38708498168984},{"$f":"Upgrades!FH609","v":0}]
[null,null,{"$f":"'Resource Options'!B$53","v":"Biomass"},{"$f":"Upgrades!GE37","v":117.30727560197823},{"$f":"Upgrades!GE38","v":347.7176310340493},{"$f":"Upgrades!GE39","v":37.919688607903034},{"$f":"Upgrades!GE303","v":137.4114904306378},{"$f":"Upgrades!GE304","v":399.41825915777258},{"$f":"Upgrades!GE305","v":46.22010706128323},{"$f":"Upgrades!GE607","v":184.38805414746315},{"$f":"Upgrades!GE608","v":467.98215028579875},{"$f":"Upgrades!GE609","v":77.54281435618492}]
[]
[]
[null,null,"Green = Wood"]
[null,null,"Blue = Hydro"]
[null,null,"Red = Natural Gas"]

{"sheet":"Wind PPA Analysis","index":5,"n_rows":851,"n_cols":102,"rows_kept":851,"cut":false,"hidden":false,"merged":[]}
["Wind Analysis"]
[null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
["PTC Value",24,{"$f":"B3*1.02","v":24.48},{"$f":"C3*1.02","v":24.9696},25.468992,25.978371840000001,26.4979392768,27.027898062336,27.568456023582719,28.119825144054374,28.682221646935464,29.255866079874174,29.840983401471657,30.43780306950109,31.046559130891112,31.667490313508935,32.300840119779117,32.946856922174703,33.605794060618194,34.277909941830558,34.963468140667167,35.662737503480514,36.375992253550123,{"$f":"W3*1.02","v":37.103512098621124},37.845582340593545,38.602493987405417,39.374543867153527,40.162034744496601,40.965275439386531,41.784580948174259,42.620272567137746,43.472678018480501,44.342131578850115,45.228974210427118,46.133553694635658,47.056224768528374,47.99734926389894,48.95729624917692,49.936442174160462,50.935171017643668,51.953874437996539,52.992951926756469,54.052810965291599,55.133867184597435,56.236544528289386,57.361275418855172]
["PTC % of Value",null,null,1,1,0.8,0.6,0.4,0]
[null,null,"5yr MACRES",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
["Discount Rate",0.08]
["Fed Tax Rate",0.21]
["Debt Rate",0.05]
["Property Tax",0.01]
["Tax Equity Return",7.0000000000000007E-2,null,{"$f":"D14/8760","v":37.444000000000003}]
[null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV"]
[null,"2020 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020 Off Shore Wind"]
[null,"Year",null,2020,{"$f":"D13+1","v":2021},{"$f":"E13+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,"Year",null,2020,{"$f":"AD13+1","v":2021},{"$f":"AE13+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,"Year",null,2020,{"$f":"BD13+1","v":2021},{"$f":"BE13+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,"Year",null,2020,{"$f":"CD13+1","v":2021},{"$f":"CE13+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D13-$D$13)","v":328009.44},{"$f":"'Resource Options'!$V$23/100*'Resource Options'!$J$22*8760","v":328009.44},{"$f":"'Resource Options'!$V$23/100*'Resource Options'!$J$22*8760","v":328009.44},{"$f":"'Resource Options'!$V$23/100*'Resource Options'!$J$22*8760","v":328009.44},{"$f":"'Resource Options'!$V$23/100*'Resource Options'!$J$22*8760","v":328009.44},{"$f":"'Resource Options'!$V$23/100*'Resource Options'!$J$22*8760","v":328009.44},{"$f":"'Resource Options'!$V$23/100*'Resource Options'!$J$22*8760","v":328009.44},{"$f":"'Resource Options'!$V$23/100*'Resource Options'!$J$22*8760","v":328009.44},{"$f":"'Resource Options'!$V$23/100*'Resource Options'!$J$22*8760","v":328009.44},{"$f":"'Resource Options'!$V$23/100*'Resource Options'!$J$22*8760","v":328009.44},{"$f":"'Resource Options'!$V$23/100*'Resource Options'!$J$22*8760","v":328009.44},{"$f":"'Resource Options'!$V$23/100*'Resource Options'!$J$22*8760","v":328009.44},{"$f":"'Resource Options'!$V$23/100*'Resource Options'!$J$22*8760","v":328009.44},{"$f":"'Resource Options'!$V$23/100*'Resource Options'!$J$22*8760","v":328009.44},{"$f":"'Resource Options'!$V$23/100*'Resource Options'!$J$22*8760","v":328009.44},{"$f":"'Resource Options'!$V$23/100*'Resource Options'!$J$22*8760","v":328009.44},{"$f":"'Resource Options'!$V$23/100*'Resource Options'!$J$22*8760","v":328009.44},{"$f":"'Resource Options'!$V$23/100*'Resource Options'!$J$22*8760","v":328009.44},{"$f":"'Resource Options'!$V$23/100*'Resource Options'!$J$22*8760","v":328009.44},{"$f":"'Resource Options'!$V$23/100*'Resource Options'!$J$22*8760","v":328009.44},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD13-$AD$13)","v":328009.44},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD13-$AD$13)","v":328009.44},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD13-$AD$13)","v":328009.44},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD13-$AD$13)","v":328009.44},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD13-$AD$13)","v":328009.44},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD13-$AD$13)","v":328009.44},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD13-$AD$13)","v":328009.44},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD13-$AD$13)","v":328009.44},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD13-$AD$13)","v":328009.44},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD13-$AD$13)","v":328009.44},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD13-$AD$13)","v":328009.44},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD13-$AD$13)","v":328009.44},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD13-$AD$13)","v":328009.44},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD13-$AD$13)","v":328009.44},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD13-$AD$13)","v":328009.44},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD13-$AD$13)","v":328009.44},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD13-$AD$13)","v":328009.44},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD13-$AD$13)","v":328009.44},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD13-$AD$13)","v":328009.44},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD13-$AD$13)","v":328009.44},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD13-$AD$13)","v":425525.76000000001},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD13-$AD$13)","v":425525.76000000001},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD13-$AD$13)","v":425525.76000000001},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD13-$AD$13)","v":425525.76000000001},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD13-$AD$13)","v":425525.76000000001},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD13-$AD$13)","v":425525.76000000001},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD13-$AD$13)","v":425525.76000000001},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD13-$AD$13)","v":425525.76000000001},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD13-$AD$13)","v":425525.76000000001},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD13-$AD$13)","v":425525.76000000001},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD13-$AD$13)","v":425525.76000000001},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD13-$AD$13)","v":425525.76000000001},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD13-$AD$13)","v":425525.76000000001},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD13-$AD$13)","v":425525.76000000001},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD13-$AD$13)","v":425525.76000000001},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD13-$AD$13)","v":425525.76000000001},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD13-$AD$13)","v":425525.76000000001},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD13-$AD$13)","v":425525.76000000001},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD13-$AD$13)","v":425525.76000000001},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD13-$AD$13)","v":425525.76000000001},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD13-$AD$13)","v":438000},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD13-$AD$13)","v":438000},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD13-$AD$13)","v":438000},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD13-$AD$13)","v":438000},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD13-$AD$13)","v":438000},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD13-$AD$13)","v":438000},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD13-$AD$13)","v":438000},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD13-$AD$13)","v":438000},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD13-$AD$13)","v":438000},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD13-$AD$13)","v":438000},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD13-$AD$13)","v":438000},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD13-$AD$13)","v":438000},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD13-$AD$13)","v":438000},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD13-$AD$13)","v":438000},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD13-$AD$13)","v":438000},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD13-$AD$13)","v":438000},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD13-$AD$13)","v":438000},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD13-$AD$13)","v":438000},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD13-$AD$13)","v":438000},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD13-$AD$13)","v":438000}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M4","v":33.938509937010181},{"$f":"D15","v":33.938509937010181},{"$f":"E15","v":33.938509937010181},33.938509937010181,33.938509937010181,33.938509937010181,33.938509937010181,33.938509937010181,33.938509937010181,33.938509937010181,33.938509937010181,33.938509937010181,33.938509937010181,33.938509937010181,33.938509937010181,33.938509937010181,33.938509937010181,33.938509937010181,33.938509937010181,33.938509937010181,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P4","v":29.925888040139359},{"$f":"AD15","v":29.925888040139359},{"$f":"AE15","v":29.925888040139359},29.925888040139359,29.925888040139359,29.925888040139359,29.925888040139359,29.925888040139359,29.925888040139359,29.925888040139359,29.925888040139359,29.925888040139359,29.925888040139359,29.925888040139359,29.925888040139359,29.925888040139359,29.925888040139359,29.925888040139359,29.925888040139359,29.925888040139359,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$4","v":17.191989008462102},{"$f":"BD15","v":17.191989008462102},{"$f":"BE15","v":17.191989008462102},17.191989008462102,17.191989008462102,17.191989008462102,17.191989008462102,17.191989008462102,17.191989008462102,17.191989008462102,17.191989008462102,17.191989008462102,17.191989008462102,17.191989008462102,17.191989008462102,17.191989008462102,17.191989008462102,17.191989008462102,17.191989008462102,17.191989008462102,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V4","v":84.547039972422041},{"$f":"CD15","v":84.547039972422041},{"$f":"CE15","v":84.547039972422041},84.547039972422041,84.547039972422041,84.547039972422041,84.547039972422041,84.547039972422041,84.547039972422041,84.547039972422041,84.547039972422041,84.547039972422041,84.547039972422041,84.547039972422041,84.547039972422041,84.547039972422041,84.547039972422041,84.547039972422041,84.547039972422041,84.547039972422041]
[null,"Revenue",null,{"$f":"D15*D14","v":11132151.638873145},{"$f":"E15*E14","v":11132151.638873145},11132151.638873145,11132151.638873145,11132151.638873145,11132151.638873145,11132151.638873145,11132151.638873145,11132151.638873145,11132151.638873145,11132151.638873145,11132151.638873145,11132151.638873145,11132151.638873145,11132151.638873145,11132151.638873145,11132151.638873145,11132151.638873145,11132151.638873145,11132151.638873145,null,null,null,null,"Revenue",null,{"$f":"AD15*AD14","v":9815973.7775488086},{"$f":"AE15*AE14","v":9815973.7775488086},{"$f":"AF15*AF14","v":9815973.7775488086},{"$f":"AG15*AG14","v":9815973.7775488086},{"$f":"AH15*AH14","v":9815973.7775488086},{"$f":"AI15*AI14","v":9815973.7775488086},{"$f":"AJ15*AJ14","v":9815973.7775488086},{"$f":"AK15*AK14","v":9815973.7775488086},{"$f":"AL15*AL14","v":9815973.7775488086},{"$f":"AM15*AM14","v":9815973.7775488086},{"$f":"AN15*AN14","v":9815973.7775488086},{"$f":"AO15*AO14","v":9815973.7775488086},{"$f":"AP15*AP14","v":9815973.7775488086},{"$f":"AQ15*AQ14","v":9815973.7775488086},{"$f":"AR15*AR14","v":9815973.7775488086},{"$f":"AS15*AS14","v":9815973.7775488086},{"$f":"AT15*AT14","v":9815973.7775488086},{"$f":"AU15*AU14","v":9815973.7775488086},{"$f":"AV15*AV14","v":9815973.7775488086},{"$f":"AW15*AW14","v":9815973.7775488086},null,null,null,null,"Revenue",null,{"$f":"BD15*BD14","v":7315634.1887374828},{"$f":"BE15*BE14","v":7315634.1887374828},{"$f":"BF15*BF14","v":7315634.1887374828},{"$f":"BG15*BG14","v":7315634.1887374828},{"$f":"BH15*BH14","v":7315634.1887374828},{"$f":"BI15*BI14","v":7315634.1887374828},{"$f":"BJ15*BJ14","v":7315634.1887374828},{"$f":"BK15*BK14","v":7315634.1887374828},{"$f":"BL15*BL14","v":7315634.1887374828},{"$f":"BM15*BM14","v":7315634.1887374828},{"$f":"BN15*BN14","v":7315634.1887374828},{"$f":"BO15*BO14","v":7315634.1887374828},{"$f":"BP15*BP14","v":7315634.1887374828},{"$f":"BQ15*BQ14","v":7315634.1887374828},{"$f":"BR15*BR14","v":7315634.1887374828},{"$f":"BS15*BS14","v":7315634.1887374828},{"$f":"BT15*BT14","v":7315634.1887374828},{"$f":"BU15*BU14","v":7315634.1887374828},{"$f":"BV15*BV14","v":7315634.1887374828},{"$f":"BW15*BW14","v":7315634.1887374828},null,null,null,null,"Revenue",null,{"$f":"CD15*CD14","v":37031603.507920854},{"$f":"CE15*CE14","v":37031603.507920854},{"$f":"CF15*CF14","v":37031603.507920854},{"$f":"CG15*CG14","v":37031603.507920854},{"$f":"CH15*CH14","v":37031603.507920854},{"$f":"CI15*CI14","v":37031603.507920854},{"$f":"CJ15*CJ14","v":37031603.507920854},{"$f":"CK15*CK14","v":37031603.507920854},{"$f":"CL15*CL14","v":37031603.507920854},{"$f":"CM15*CM14","v":37031603.507920854},{"$f":"CN15*CN14","v":37031603.507920854},{"$f":"CO15*CO14","v":37031603.507920854},{"$f":"CP15*CP14","v":37031603.507920854},{"$f":"CQ15*CQ14","v":37031603.507920854},{"$f":"CR15*CR14","v":37031603.507920854},{"$f":"CS15*CS14","v":37031603.507920854},{"$f":"CT15*CT14","v":37031603.507920854},{"$f":"CU15*CU14","v":37031603.507920854},{"$f":"CV15*CV14","v":37031603.507920854},{"$f":"CW15*CW14","v":37031603.507920854}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3685096.8000000003},{"$f":"HLOOKUP(E13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3758798.736},{"$f":"HLOOKUP(F13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3833974.7107200003},{"$f":"HLOOKUP(G13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3910654.2049344005},{"$f":"HLOOKUP(H13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3988867.2890330879},{"$f":"HLOOKUP(I13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4068644.6348137497},{"$f":"HLOOKUP(J13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4150017.5275100246},{"$f":"HLOOKUP(K13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(L13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(M13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(N13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(O13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(P13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(Q13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(R13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(S13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(T13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(U13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(V13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(W13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3685096.8000000003},{"$f":"HLOOKUP(AE13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3758798.736},{"$f":"HLOOKUP(AF13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3833974.7107200003},{"$f":"HLOOKUP(AG13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3910654.2049344005},{"$f":"HLOOKUP(AH13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3988867.2890330879},{"$f":"HLOOKUP(AI13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4068644.6348137497},{"$f":"HLOOKUP(AJ13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4150017.5275100246},{"$f":"HLOOKUP(AK13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(AL13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(AM13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(AN13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(AO13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(AP13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(AQ13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(AR13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(AS13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(AT13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(AU13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(AV13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(AW13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3685096.8000000003},{"$f":"HLOOKUP(BE13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3758798.736},{"$f":"HLOOKUP(BF13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3833974.7107200003},{"$f":"HLOOKUP(BG13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3910654.2049344005},{"$f":"HLOOKUP(BH13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3988867.2890330879},{"$f":"HLOOKUP(BI13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4068644.6348137497},{"$f":"HLOOKUP(BJ13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4150017.5275100246},{"$f":"HLOOKUP(BK13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(BL13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(BM13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(BN13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(BO13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(BP13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(BQ13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(BR13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(BS13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(BT13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(BU13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(BV13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(BW13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":9363600},{"$f":"HLOOKUP(CE13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":9550872},{"$f":"HLOOKUP(CF13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":9741889.4400000013},{"$f":"HLOOKUP(CG13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":9936727.2288000006},{"$f":"HLOOKUP(CH13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10135461.773376001},{"$f":"HLOOKUP(CI13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10338171.008843521},{"$f":"HLOOKUP(CJ13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10544934.429020392},{"$f":"HLOOKUP(CK13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10755833.1176008},{"$f":"HLOOKUP(CL13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10970949.779952817},{"$f":"HLOOKUP(CM13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11190368.77555187},{"$f":"HLOOKUP(CN13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11414176.15106291},{"$f":"HLOOKUP(CO13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11642459.674084168},{"$f":"HLOOKUP(CP13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11875308.867565852},{"$f":"HLOOKUP(CQ13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12112815.04491717},{"$f":"HLOOKUP(CR13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12355071.345815513},{"$f":"HLOOKUP(CS13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12602172.772731826},{"$f":"HLOOKUP(CT13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12854216.228186462},{"$f":"HLOOKUP(CU13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13111300.552750193},{"$f":"HLOOKUP(CV13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13373526.563805196},{"$f":"HLOOKUP(CW13,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13640997.0950813}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D14","v":0},{"$f":"HLOOKUP(E13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E14","v":0},{"$f":"HLOOKUP(F13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F14","v":0},{"$f":"HLOOKUP(G13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G14","v":0},{"$f":"HLOOKUP(H13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H14","v":0},{"$f":"HLOOKUP(I13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I14","v":0},{"$f":"HLOOKUP(J13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J14","v":0},{"$f":"HLOOKUP(K13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K14","v":0},{"$f":"HLOOKUP(L13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L14","v":0},{"$f":"HLOOKUP(M13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M14","v":0},{"$f":"HLOOKUP(N13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N14","v":0},{"$f":"HLOOKUP(O13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O14","v":0},{"$f":"HLOOKUP(P13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P14","v":0},{"$f":"HLOOKUP(Q13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q14","v":0},{"$f":"HLOOKUP(R13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R14","v":0},{"$f":"HLOOKUP(S13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S14","v":0},{"$f":"HLOOKUP(T13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T14","v":0},{"$f":"HLOOKUP(U13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U14","v":0},{"$f":"HLOOKUP(V13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V14","v":0},{"$f":"HLOOKUP(W13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W14","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD14","v":0},{"$f":"HLOOKUP(AE13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE14","v":0},{"$f":"HLOOKUP(AF13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF14","v":0},{"$f":"HLOOKUP(AG13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG14","v":0},{"$f":"HLOOKUP(AH13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH14","v":0},{"$f":"HLOOKUP(AI13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI14","v":0},{"$f":"HLOOKUP(AJ13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ14","v":0},{"$f":"HLOOKUP(AK13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK14","v":0},{"$f":"HLOOKUP(AL13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL14","v":0},{"$f":"HLOOKUP(AM13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM14","v":0},{"$f":"HLOOKUP(AN13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN14","v":0},{"$f":"HLOOKUP(AO13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO14","v":0},{"$f":"HLOOKUP(AP13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP14","v":0},{"$f":"HLOOKUP(AQ13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ14","v":0},{"$f":"HLOOKUP(AR13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR14","v":0},{"$f":"HLOOKUP(AS13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS14","v":0},{"$f":"HLOOKUP(AT13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT14","v":0},{"$f":"HLOOKUP(AU13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU14","v":0},{"$f":"HLOOKUP(AV13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV14","v":0},{"$f":"HLOOKUP(AW13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW14","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD14","v":63828.864000000001},{"$f":"HLOOKUP(BE13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE14","v":63828.864000000001},{"$f":"HLOOKUP(BF13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF14","v":63828.864000000001},{"$f":"HLOOKUP(BG13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG14","v":63828.864000000001},{"$f":"HLOOKUP(BH13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH14","v":63828.864000000001},{"$f":"HLOOKUP(BI13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI14","v":63828.864000000001},{"$f":"HLOOKUP(BJ13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ14","v":63828.864000000001},{"$f":"HLOOKUP(BK13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK14","v":63828.864000000001},{"$f":"HLOOKUP(BL13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL14","v":63828.864000000001},{"$f":"HLOOKUP(BM13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM14","v":63828.864000000001},{"$f":"HLOOKUP(BN13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN14","v":63828.864000000001},{"$f":"HLOOKUP(BO13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO14","v":63828.864000000001},{"$f":"HLOOKUP(BP13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP14","v":63828.864000000001},{"$f":"HLOOKUP(BQ13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ14","v":63828.864000000001},{"$f":"HLOOKUP(BR13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR14","v":63828.864000000001},{"$f":"HLOOKUP(BS13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS14","v":63828.864000000001},{"$f":"HLOOKUP(BT13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT14","v":63828.864000000001},{"$f":"HLOOKUP(BU13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU14","v":63828.864000000001},{"$f":"HLOOKUP(BV13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV14","v":63828.864000000001},{"$f":"HLOOKUP(BW13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW14","v":63828.864000000001},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD14","v":0},{"$f":"HLOOKUP(CE13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE14","v":0},{"$f":"HLOOKUP(CF13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF14","v":0},{"$f":"HLOOKUP(CG13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG14","v":0},{"$f":"HLOOKUP(CH13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH14","v":0},{"$f":"HLOOKUP(CI13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI14","v":0},{"$f":"HLOOKUP(CJ13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ14","v":0},{"$f":"HLOOKUP(CK13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK14","v":0},{"$f":"HLOOKUP(CL13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL14","v":0},{"$f":"HLOOKUP(CM13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM14","v":0},{"$f":"HLOOKUP(CN13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN14","v":0},{"$f":"HLOOKUP(CO13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO14","v":0},{"$f":"HLOOKUP(CP13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP14","v":0},{"$f":"HLOOKUP(CQ13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ14","v":0},{"$f":"HLOOKUP(CR13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR14","v":0},{"$f":"HLOOKUP(CS13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS14","v":0},{"$f":"HLOOKUP(CT13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT14","v":0},{"$f":"HLOOKUP(CU13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU14","v":0},{"$f":"HLOOKUP(CV13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV14","v":0},{"$f":"HLOOKUP(CW13,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW14","v":0}]
[null,"Property Tax",null,{"$f":"C42*$B$9","v":1690811.2890199712},{"$f":"D42*$B$9","v":1596600.0956208596},1507638.3046945867,1423633.4220551897,1344309.2511523443,1269404.9849749305,1198674.3485532943,1131884.7892408746,1068816.7121129455,1009262.7579685774,953027.12156197953,899924.90782166552,849781.52394077927,802432.10533985402,757720.97361465287,715501.12468689366,675633.74547497113,637987.75749555393,602439.38589548168,568871.75249699736,null,null,null,null,"Property Tax",null,{"$f":"AC42*$B$9","v":1572847.7107162517},{"$f":"AD42*$B$9","v":1485209.3912752178},1402454.2369251966,1324310.1600513391,1250520.2336300875,1180841.8464883072,1115045.9056309713,1052916.0830147667,994248.10429111181,938849.07718007173,886536.85726695752,837139.44913643284,790494.44087514328,746448.47008358489,704856.71964153741,665582.44156920316,628496.50741857756,593476.98371679417,560408.73106556421,529183.02557860198,null,null,null,null,"Property Tax",null,{"$f":"BC42*$B$9","v":1572847.7107162517},{"$f":"BD42*$B$9","v":1485209.3912752178},1402454.2369251966,1324310.1600513391,1250520.2336300875,1180841.8464883072,1115045.9056309713,1052916.0830147667,994248.10429111181,938849.07718007173,886536.85726695752,837139.44913643284,790494.44087514328,746448.47008358489,704856.71964153741,665582.44156920316,628496.50741857756,593476.98371679417,560408.73106556421,529183.02557860198,null,null,null,null,"Property Tax",null,{"$f":"CC42*$B$9","v":3939359.5909067397},{"$f":"CD42*$B$9","v":3719860.3654771089},3512591.5315241595,3316871.6175056561,3132057.1231465763,2957540.4036983293,2792747.6720860326,2637137.1123751863,2490197.0983550772,2351444.5113818627,2220423.1519506276,2096702.2397738846,1979874.9974349828,1869557.3129596636,1765386.476908494,1667019.9898378972,1574134.4362088854,1486424.4210410572,1403601.5658157233,1325393.5603268275]
[null,"Total Operating Costs",null,{"$f":"SUM(D18:D20)","v":5375908.089019971},{"$f":"SUM(E18:E20)","v":5355398.8316208599},5341613.0154145872,5334287.62698959,5333176.5401854319,5338049.6197886802,5348691.8760633189,5364902.6673010997,5386494.9477343764,5413294.558302436,5445139.5579025159,5481879.5928890137,5523375.3027094742,5569497.759683921,5620127.9410456028,5675156.2314664638,5734481.9543901328,5798012.9305890184,5865665.062450815,5937361.942583438,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD18:AD20)","v":5257944.510716252},{"$f":"SUM(AE18:AE20)","v":5244008.1272752173},{"$f":"SUM(AF18:AF20)","v":5236428.9476451967},{"$f":"SUM(AG18:AG20)","v":5234964.3649857398},{"$f":"SUM(AH18:AH20)","v":5239387.5226631751},{"$f":"SUM(AI18:AI20)","v":5249486.4813020565},{"$f":"SUM(AJ18:AJ20)","v":5265063.4331409959},{"$f":"SUM(AK18:AK20)","v":5285933.9610749921},{"$f":"SUM(AL18:AL20)","v":5311926.3399125431},{"$f":"SUM(AM18:AM20)","v":5342880.8775139302},{"$f":"SUM(AN18:AN20)","v":5378649.2936074939},{"$f":"SUM(AO18:AO20)","v":5419094.1342037814},{"$f":"SUM(AP18:AP20)","v":5464088.2196438387},{"$f":"SUM(AQ18:AQ20)","v":5513514.124427652},{"$f":"SUM(AR18:AR20)","v":5567263.6870724875},{"$f":"SUM(AS18:AS20)","v":5625237.5483487733},{"$f":"SUM(AT18:AT20)","v":5687344.7163337395},{"$f":"SUM(AU18:AU20)","v":5753502.1568102585},{"$f":"SUM(AV18:AV20)","v":5823634.4076208975},{"$f":"SUM(AW18:AW20)","v":5897673.2156650424},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD18:BD20)","v":5321773.3747162521},{"$f":"SUM(BE18:BE20)","v":5307836.9912752174},{"$f":"SUM(BF18:BF20)","v":5300257.8116451968},{"$f":"SUM(BG18:BG20)","v":5298793.2289857399},{"$f":"SUM(BH18:BH20)","v":5303216.3866631752},{"$f":"SUM(BI18:BI20)","v":5313315.3453020565},{"$f":"SUM(BJ18:BJ20)","v":5328892.297140996},{"$f":"SUM(BK18:BK20)","v":5349762.8250749921},{"$f":"SUM(BL18:BL20)","v":5375755.2039125431},{"$f":"SUM(BM18:BM20)","v":5406709.7415139303},{"$f":"SUM(BN18:BN20)","v":5442478.1576074939},{"$f":"SUM(BO18:BO20)","v":5482922.9982037814},{"$f":"SUM(BP18:BP20)","v":5527917.0836438388},{"$f":"SUM(BQ18:BQ20)","v":5577342.988427652},{"$f":"SUM(BR18:BR20)","v":5631092.5510724876},{"$f":"SUM(BS18:BS20)","v":5689066.4123487733},{"$f":"SUM(BT18:BT20)","v":5751173.5803337395},{"$f":"SUM(BU18:BU20)","v":5817331.0208102586},{"$f":"SUM(BV18:BV20)","v":5887463.2716208976},{"$f":"SUM(BW18:BW20)","v":5961502.0796650425},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD18:CD20)","v":13302959.590906739},{"$f":"SUM(CE18:CE20)","v":13270732.365477109},{"$f":"SUM(CF18:CF20)","v":13254480.97152416},{"$f":"SUM(CG18:CG20)","v":13253598.846305657},{"$f":"SUM(CH18:CH20)","v":13267518.896522578},{"$f":"SUM(CI18:CI20)","v":13295711.41254185},{"$f":"SUM(CJ18:CJ20)","v":13337682.101106424},{"$f":"SUM(CK18:CK20)","v":13392970.229975987},{"$f":"SUM(CL18:CL20)","v":13461146.878307894},{"$f":"SUM(CM18:CM20)","v":13541813.286933733},{"$f":"SUM(CN18:CN20)","v":13634599.303013537},{"$f":"SUM(CO18:CO20)","v":13739161.913858052},{"$f":"SUM(CP18:CP20)","v":13855183.865000835},{"$f":"SUM(CQ18:CQ20)","v":13982372.357876834},{"$f":"SUM(CR18:CR20)","v":14120457.822724007},{"$f":"SUM(CS18:CS20)","v":14269192.762569724},{"$f":"SUM(CT18:CT20)","v":14428350.664395347},{"$f":"SUM(CU18:CU20)","v":14597724.973791249},{"$f":"SUM(CV18:CV20)","v":14777128.129620919},{"$f":"SUM(CW18:CW20)","v":14966390.655408127}]
[]
[null,"EBITDA",null,{"$f":"D16-D21","v":5756243.549853174},{"$f":"E16-E21","v":5776752.8072522851},5790538.6234585578,5797864.011883555,5798975.098687713,5794102.0190844648,5783459.7628098261,5767248.9715720452,5745656.6911387686,5718857.080570709,5687012.0809706291,5650272.0459841313,5608776.3361636708,5562653.879189224,5512023.6978275422,5456995.4074066812,5397669.6844830122,5334138.7082841266,5266486.57642233,5194789.696289707,null,null,null,null,"EBITDA",null,{"$f":"AD16-AD21","v":4558029.2668325566},{"$f":"AE16-AE21","v":4571965.6502735913},4579544.8299036119,4581009.4125630688,4576586.2548856335,4566487.2962467521,4550910.3444078127,4530039.8164738165,4504047.4376362655,4473092.9000348784,4437324.4839413147,4396879.6433450272,4351885.5579049699,4302459.6531211566,4248710.0904763211,4190736.2292000353,4128629.0612150691,4062471.6207385501,3992339.3699279111,3918300.5618837662,null,null,null,null,"EBITDA",null,{"$f":"BD16-BD21","v":1993860.8140212307},{"$f":"BE16-BE21","v":2007797.1974622654},2015376.377092286,2016840.9597517429,2012417.8020743076,2002318.8434354262,1986741.8915964868,1965871.3636624906,1939878.9848249396,1908924.4472235525,1873156.0311299888,1832711.1905337013,1787717.105093644,1738291.2003098307,1684541.6376649952,1626567.7763887094,1564460.6084037432,1498303.1679272242,1428170.9171165852,1354132.1090724403,null,null,null,null,"EBITDA",null,{"$f":"CD16-CD21","v":23728643.917014115},{"$f":"CE16-CE21","v":23760871.142443746},23777122.536396693,23778004.661615197,23764084.611398276,23735892.095379002,23693921.40681443,23638633.277944867,23570456.62961296,23489790.220987119,23397004.204907317,23292441.594062801,23176419.642920017,23049231.15004402,22911145.685196847,22762410.745351128,22603252.843525507,22433878.534129605,22254475.378299937,22065212.852512725]
[null,"Before Tax Earnings",null,{"$f":"D23-D43-D33","v":-31343364.64015102},{"$f":"E23-E25-E43","v":-56683278.24467127},-35194189.32507506,-22371856.260963686,-22544576.658626273,-12987684.827630565,-3440108.3355893679,-3640790.4887951333,-3850543.5584357549,-4069267.1739953049,5687012.0809706291,5650272.0459841313,5608776.3361636708,5562653.879189224,5512023.6978275422,5456995.4074066812,5397669.6844830122,5334138.7082841266,5266486.57642233,5194789.696289707,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD23-AD43-AD33","v":-32040233.715380833},{"$f":"AE23-AE25-AE43","v":-57888065.401649967},-36405183.118630007,-23588710.860284172,-23766965.502428353,-14215299.550468277,-4672657.7539913813,-4877999.643893362,-5092152.8119382579,-5315031.3545311354,4437324.4839413147,4396879.6433450272,4351885.5579049699,4302459.6531211566,4248710.0904763211,4190736.2292000353,4128629.0612150691,4062471.6207385501,3992339.3699279111,3918300.5618837662,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD23-BD43-BD33","v":-33817242.660890751},{"$f":"BE23-BE25-BE43","v":-62935876.228410736},-41502666.792869762,-28736860.838952497,-28966795.111613818,-19467842.382781222,-9978968.073894361,-10239152.801138174,-10509245.66327174,-10789182.693835061,1873156.0311299888,1832711.1905337013,1787717.105093644,1738291.2003098307,1684541.6376649952,1626567.7763887094,1564460.6084037432,1498303.1679272242,1428170.9171165852,1354132.1090724403,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD23-CD43-CD33","v":-65341632.441249318},{"$f":"CE23-CE25-CE43","v":-113454054.26257193},-63237108.474932715,-33209515.228868846,-33455557.227150533,-11029802.88657305,11377437.993718615,11075820.196587134,10756387.286628071,10419439.491142534,23397004.204907317,23292441.594062801,23176419.642920017,23049231.15004402,22911145.685196847,22762410.745351128,22603252.843525507,22433878.534129605,22254475.378299937,22065212.852512725]
[null,"PTC",null,{"$f":"D14*HLOOKUP(D13,$B$2:$W$3,2,FALSE)*HLOOKUP($D13,$B$2:$W$4,3,FALSE)","v":8190264.5130240005},{"$f":"E14*HLOOKUP(E13,$B$2:$W$3,2,FALSE)*HLOOKUP($D13,$B$2:$W$4,3,FALSE)","v":8354069.8032844802},8521151.1993501708,8691574.2233371735,8865405.7078039162,9042713.8219599947,9223568.098399194,9408039.4603671785,9596200.2495745234,9788124.2545660138,{"$f":"N14*N7","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD14*HLOOKUP(AD13,$B$2:$W$3,2,FALSE)*HLOOKUP($D13,$B$2:$W$4,3,FALSE)","v":8190264.5130240005},{"$f":"AE14*HLOOKUP(AE13,$B$2:$W$3,2,FALSE)*HLOOKUP($D13,$B$2:$W$4,3,FALSE)","v":8354069.8032844802},8521151.1993501708,8691574.2233371735,8865405.7078039162,9042713.8219599947,9223568.098399194,9408039.4603671785,9596200.2495745234,9788124.2545660138,{"$f":"AN14*AN7","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD14*HLOOKUP(BD13,$B$2:$W$3,2,FALSE)*HLOOKUP($D13,$B$2:$W$4,3,FALSE)","v":10625208.016896},{"$f":"BE14*HLOOKUP(BE13,$B$2:$W$3,2,FALSE)*HLOOKUP($D13,$B$2:$W$4,3,FALSE)","v":10837712.17723392},11054466.420778599,11275555.749194171,11501066.864178054,11731088.201461615,11965709.965490848,12205024.164800664,12449124.648096679,12698107.141058613,{"$f":"BN14*BN7","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD14*HLOOKUP(CD13,$B$2:$W$3,2,FALSE)*HLOOKUP($D13,$B$2:$W$4,3,FALSE)","v":10936684.800000001},{"$f":"CE14*HLOOKUP(CE13,$B$2:$W$3,2,FALSE)*HLOOKUP($D13,$B$2:$W$4,3,FALSE)","v":11155418.495999999},11378526.86592,11606097.403238401,11838219.351303168,12074983.738329232,12316483.413095815,12562813.081357732,12814069.342984889,13070350.729844585,{"$f":"CN14*CN7","v":0},0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D24*$B$7-D25","v":-14772371.087455714},{"$f":"E24*$B$7-E25","v":-20257558.234665446},-15911930.957615934,-13389664.038139548,-13599766.806115434,-11770127.635762412,-9945990.8488729615,-10172605.463014156,-10404814.396846032,-10642670.361105029,1194272.5370038322,1186557.1296566676,1177843.0305943708,1168157.3146297371,1157524.9765437839,1145969.035555403,1133510.6337414326,1120169.1287396667,1105962.1810486892,1090905.8362208384,null,null,null,null,"Federal Tax",null,{"$f":"AD24*$B$7-AD25","v":-14918713.593253974},{"$f":"AE24*$B$7-AE25","v":-20510563.537630972},{"$f":"AF24*$B$7-AF25","v":-16166239.654262472},{"$f":"AG24*$B$7-AG25","v":-13645203.503996849},{"$f":"AH24*$B$7-AH25","v":-13856468.46331387},{"$f":"AI24*$B$7-AI25","v":-12027926.727558333},{"$f":"AJ24*$B$7-AJ25","v":-10204826.226737384},{"$f":"AK24*$B$7-AK25","v":-10432419.385584785},{"$f":"AL24*$B$7-AL25","v":-10665552.340081558},{"$f":"AM24*$B$7-AM25","v":-10904280.839017551},{"$f":"AN24*$B$7-AN25","v":931838.14162767609},{"$f":"AO24*$B$7-AO25","v":923344.7251024557},{"$f":"AP24*$B$7-AP25","v":913895.96716004366},{"$f":"AQ24*$B$7-AQ25","v":903516.52715544286},{"$f":"AR24*$B$7-AR25","v":892229.11900002742},{"$f":"AS24*$B$7-AS25","v":880054.60813200742},{"$f":"AT24*$B$7-AT25","v":867012.10285516444},{"$f":"AU24*$B$7-AU25","v":853119.04035509552},{"$f":"AV24*$B$7-AV25","v":838391.26768486132},{"$f":"AW24*$B$7-AW25","v":822843.1179955909},null,null,null,null,"Federal Tax",null,{"$f":"BD24*$B$7-BD25","v":-17726828.975683056},{"$f":"BE24*$B$7-BE25","v":-24054246.185200173},{"$f":"BF24*$B$7-BF25","v":-19770026.447281249},{"$f":"BG24*$B$7-BG25","v":-17310296.525374196},{"$f":"BH24*$B$7-BH25","v":-17584093.837616958},{"$f":"BI24*$B$7-BI25","v":-15819335.10184567},{"$f":"BJ24*$B$7-BJ25","v":-14061293.261008663},{"$f":"BK24*$B$7-BK25","v":-14355246.25303968},{"$f":"BL24*$B$7-BL25","v":-14656066.237383744},{"$f":"BM24*$B$7-BM25","v":-14963835.506763976},{"$f":"BN24*$B$7-BN25","v":393362.76653729763},{"$f":"BO24*$B$7-BO25","v":384869.35001207725},{"$f":"BP24*$B$7-BP25","v":375420.5920696652},{"$f":"BQ24*$B$7-BQ25","v":365041.15206506441},{"$f":"BR24*$B$7-BR25","v":353753.74390964897},{"$f":"BS24*$B$7-BS25","v":341579.23304162896},{"$f":"BT24*$B$7-BT25","v":328536.72776478605},{"$f":"BU24*$B$7-BU25","v":314643.66526471707},{"$f":"BV24*$B$7-BV25","v":299915.89259448287},{"$f":"BW24*$B$7-BW25","v":284367.74290521245},null,null,null,null,"Federal Tax",null,{"$f":"CD24*$B$7-CD25","v":-24658427.612662356},{"$f":"CE24*$B$7-CE25","v":-34980769.891140103},{"$f":"CF24*$B$7-CF25","v":-24658319.64565587},{"$f":"CG24*$B$7-CG25","v":-18580095.601300858},{"$f":"CH24*$B$7-CH25","v":-18863886.369004779},{"$f":"CI24*$B$7-CI25","v":-14391242.344509572},{"$f":"CJ24*$B$7-CJ25","v":-9927221.4344149064},{"$f":"CK24*$B$7-CK25","v":-10236890.840074435},{"$f":"CL24*$B$7-CL25","v":-10555228.012792993},{"$f":"CM24*$B$7-CM25","v":-10882268.436704652},{"$f":"CN24*$B$7-CN25","v":4913370.8830305366},{"$f":"CO24*$B$7-CO25","v":4891412.7347531877},{"$f":"CP24*$B$7-CP25","v":4867048.1250132034},{"$f":"CQ24*$B$7-CQ25","v":4840338.5415092437},{"$f":"CR24*$B$7-CR25","v":4811340.5938913375},{"$f":"CS24*$B$7-CS25","v":4780106.2565237368},{"$f":"CT24*$B$7-CT25","v":4746683.097140356},{"$f":"CU24*$B$7-CU25","v":4711114.4921672167},{"$f":"CV24*$B$7-CV25","v":4673439.8294429863},{"$f":"CW24*$B$7-CW25","v":4633694.6990276724}]
[]
[]
[{"$f":"IRR(C29:X29,0.1)","v":6.4999999999996172E-2},"Free Cash Flow",{"$f":"-('Capital Costs'!$D$190*1000000*(1+AFUDC!$Y$21))","v":-169081128.90199712},{"$f":"D23-D26","v":20528614.637308888},{"$f":"E23-E26","v":26034311.04191773},21702469.581074491,19187528.050023101,19398741.904803146,17564229.654846877,15729450.611682788,15939854.434586201,16150471.0879848,16361527.441675738,4492739.5439667972,4463714.9163274635,4430933.3055693004,4394496.5645594867,4354498.7212837581,4311026.3718512785,4264159.0507415794,4213969.5795444604,4160524.3953736406,4103883.8600688688,{"$f":"C29*-0.3","v":50724338.670599133},null,null,{"$f":"IRR(AC29:AX29,0.1)","v":6.4999999999994174E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD13,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-157284771.07162517},{"$f":"AD23-AD26","v":19476742.86008653},{"$f":"AE23-AE26","v":25082529.187904563},20745784.484166086,18226212.91655992,18433054.718199503,16594414.023805086,14755736.571145196,14962459.202058602,15169599.777717823,15377373.73905243,3505486.3423136389,3473534.9182425714,3437989.5907449261,3398943.1259657135,3356480.9714762936,3310681.6210680278,3261616.9583599046,3209352.5803834544,3153948.10224305,3095457.4438881753,{"$f":"AC29*-0.3","v":47185431.321487553},null,null,{"$f":"IRR(BC29:BX29,0.1)","v":6.4999999999989067E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD13,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$23)","v":-157284771.07162517},{"$f":"BD23-BD26","v":19720689.789704286},{"$f":"BE23-BE26","v":26062043.382662438},21785402.824373536,19327137.48512594,19596511.639691263,17821653.945281096,16048035.15260515,16321117.616702171,16595945.222208682,16872759.953987528,1479793.2645926913,1447841.8405216241,1412296.5130239788,1373250.0482447664,1330787.8937553461,1284988.5433470805,1235923.8806389573,1183659.5026625071,1128255.0245221024,1069764.3661672277,{"$f":"BC29*-0.3","v":47185431.321487553},null,null,{"$f":"IRR(CC29:CX29,0.1)","v":7.0000000000231433E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD13,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$24)","v":-393935959.09067398},{"$f":"CD23-CD26","v":48387071.529676467},{"$f":"CE23-CE26","v":58741641.03358385},48435442.182052568,42358100.262916058,42627970.980403051,38127134.439888574,33621142.841229334,33875524.118019298,34125684.642405957,34372058.657691769,18483633.321876779,18401028.859309614,18309371.517906815,18208892.608534776,18099805.091305509,17982304.488827392,17856569.74638515,17722764.041962389,17581035.548856951,17431518.153485052,{"$f":"CC29*-0.3","v":118180787.72720219}]
[{"$f":"IRR(C30:X30,0.1)","v":9.431972207692918E-2},"ROE",{"$f":"-C49","v":-11588408.50448742},{"$f":"D29-D33-D35-D44-D25","v":-32399.275260848925},{"$f":"E29-E33-E35-E44-E25","v":1048647.3907571835},1094625.2787339389,1136201.170626957,1173583.5409402587,1206968.5120264683,1236540.5276217368,1262472.9885571655,1284928.8527484201,1304061.2014478669,-776602.44169505965,-805627.06933439337,-838408.6800925564,-874845.42110237014,-914843.26437809877,-958315.61381057836,-1005182.9349202774,-1055372.4061173964,-1108817.5902882162,-1165458.1255929885,{"$f":"X29","v":50724338.670599133},null,null,{"$f":"IRR(AC30:AX30,0.1)","v":9.1558903175086748E-2},"ROE",{"$f":"-AC49","v":-9818954.829931628},{"$f":"AD29-AD33-AD35-AD44-AD25","v":-279686.32150742412},{"$f":"AE29-AE33-AE35-AE44-AE25","v":901450.26771980431},{"$f":"AF29-AF33-AF35-AF44-AF25","v":942524.91280131787},{"$f":"AG29-AG33-AG35-AG44-AG25","v":979470.76813955978},{"$f":"AH29-AH33-AH35-AH44-AH25","v":1012481.0853124},{"$f":"AI29-AI33-AI35-AI44-AI25","v":1041737.6119604595},{"$f":"AJ29-AJ33-AJ35-AJ44-AJ25","v":1067411.2180599272},{"$f":"AK29-AK33-AK35-AK44-AK25","v":1089662.4870053492},{"$f":"AL29-AL33-AL35-AL44-AL25","v":1108642.2734572254},{"$f":"AM29-AM33-AM35-AM44-AM25","v":1124492.2298003435},{"$f":"AN29-AN33-AN35-AN44-AN25","v":-959270.91237243451},{"$f":"AO29-AO33-AO35-AO44-AO25","v":-991222.33644350176},{"$f":"AP29-AP33-AP35-AP44-AP25","v":-1026767.6639411473},{"$f":"AQ29-AQ33-AQ35-AQ44-AQ25","v":-1065814.1287203599},{"$f":"AR29-AR33-AR35-AR44-AR25","v":-1108276.2832097802},{"$f":"AS29-AS33-AS35-AS44-AS25","v":-1154075.6336180456},{"$f":"AT29-AT33-AT35-AT44-AT25","v":-1203140.2963261688},{"$f":"AU29-AU33-AU35-AU44-AU25","v":-1255404.674302619},{"$f":"AV29-AV33-AV35-AV44-AV25","v":-1310809.1524430234},{"$f":"AW29-AW33-AW35-AW44-AW25","v":-1369299.8107978981},{"$f":"AX29","v":47185431.321487553},null,null,{"$f":"IRR(BC30:BX30,0.1)","v":8.0621502446849069E-2},"ROE",{"$f":"-BC49","v":-7040744.8041619528},{"$f":"BD29-BD33-BD35-BD44-BD25","v":-1207408.5878093708},{"$f":"BE29-BE33-BE35-BE44-BE25","v":660596.39648053609},{"$f":"BF29-BF33-BF35-BF44-BF25","v":712102.33953263611},{"$f":"BG29-BG33-BG35-BG44-BG25","v":759688.11880088039},{"$f":"BH29-BH33-BH35-BH44-BH25","v":803551.15838231705},{"$f":"BI29-BI33-BI35-BI44-BI25","v":843877.46188714541},{"$f":"BJ29-BJ33-BJ35-BJ44-BJ25","v":880842.24038052373},{"$f":"BK29-BK33-BK35-BK44-BK25","v":914610.50516772829},{"$f":"BL29-BL33-BL35-BL44-BL25","v":945337.62737822719},{"$f":"BM29-BM33-BM35-BM44-BM25","v":973169.86619513854},{"$f":"BN29-BN33-BN35-BN44-BN25","v":-1721689.6821410856},{"$f":"BO29-BO33-BO35-BO44-BO25","v":-1753641.1062121529},{"$f":"BP29-BP33-BP35-BP44-BP25","v":-1789186.4337097981},{"$f":"BQ29-BQ33-BQ35-BQ44-BQ25","v":-1828232.8984890105},{"$f":"BR29-BR33-BR35-BR44-BR25","v":-1870695.0529784309},{"$f":"BS29-BS33-BS35-BS44-BS25","v":-1916494.4033866962},{"$f":"BT29-BT33-BT35-BT44-BT25","v":-1965559.0660948195},{"$f":"BU29-BU33-BU35-BU44-BU25","v":-2017823.4440712696},{"$f":"BV29-BV33-BV35-BV44-BV25","v":-2073227.9222116747},{"$f":"BW29-BW33-BW35-BW44-BW25","v":-2131718.5805665497},{"$f":"BX29","v":47185431.321487553},null,null,{"$f":"IRR(CC30:CX30,0.1)","v":0.13252361848931637},"ROE",{"$f":"-CC49","v":-36293239.553395174},{"$f":"CD29-CD33-CD35-CD44-CD25","v":4402250.291857725},{"$f":"CE29-CE33-CE35-CE44-CE25","v":4610899.930680126},{"$f":"CF29-CF33-CF35-CF44-CF25","v":4670591.2895861585},{"$f":"CG29-CG33-CG35-CG44-CG25","v":4719077.9813456386},{"$f":"CH29-CH33-CH35-CH44-CH25","v":4756826.7507678643},{"$f":"CI29-CI33-CI35-CI44-CI25","v":4784275.184388116},{"$f":"CJ29-CJ33-CJ35-CJ44-CJ25","v":4801833.2721230853},{"$f":"CK29-CK33-CK35-CK44-CK25","v":4809884.8806511313},{"$f":"CL29-CL33-CL35-CL44-CL25","v":4808789.1434106342},{"$f":"CM29-CM33-CM35-CM44-CM25","v":4798881.7718367502},{"$f":"CN29-CN33-CN35-CN44-CN25","v":1980807.1658663452},{"$f":"CO29-CO33-CO35-CO44-CO25","v":1898202.7032991797},{"$f":"CP29-CP33-CP35-CP44-CP25","v":1806545.3618963808},{"$f":"CQ29-CQ33-CQ35-CQ44-CQ25","v":1706066.4525243416},{"$f":"CR29-CR33-CR35-CR44-CR25","v":1596978.9352950752},{"$f":"CS29-CS33-CS35-CS44-CS25","v":1479478.3328169584},{"$f":"CT29-CT33-CT35-CT44-CT25","v":1353743.5903747156},{"$f":"CU29-CU33-CU35-CU44-CU25","v":1219937.8859519549},{"$f":"CV29-CV33-CV35-CV44-CV25","v":1078209.3928465173},{"$f":"CW29-CW33-CW35-CW44-CW25","v":928691.99747461826},{"$f":"CX29","v":118180787.72720219}]
[]
[]
[null,"Interest",null,{"$f":"C36*$B$8","v":3283382.4096047692},3184084.430801915,3079821.5530589176,2970345.5314287706,2855395.7087171162,2734698.3948698789,2607966.2153302804,2474897.4268137012,2335175.1988712936,2188466.8595317653,2034423.1032252607,1872677.1591034308,1702843.9177755096,1524519.0143811924,1337277.8658171592,1140674.6598249243,934241.29353307746,717486.25892663852,489893.47258987767,250921.04693627867,null,null,null,null,"Interest",null,{"$f":"AC36*$B$8","v":2782037.2018139614},2697901.1991703557,2609558.3963945694,2516798.4534799941,2419400.5134196901,2317132.676356371,2209751.4474398857,2097001.1570775763,1978613.3521971514,1854306.1570727052,1723783.6021920368,1586734.9195673352,1442833.8028113982,1291737.6302176644,1133086.6489942439,966503.11870965257,791590.41191083146,607932.06977206934,415090.81052636914,212607.48831838393,null,null,null,null,"Interest",null,{"$f":"BC36*$B$8","v":1994877.6945125535},1934547.4319014922,1871200.6561598778,1804686.5416311827,1734846.7213760531,1661514.9101081667,1584516.5082768863,1503668.186354042,1418777.4483350553,1329642.1734151191,1236050.134749186,1137778.4941499566,1034593.2715207655,926248.78776011488,812487.07981143182,693037.28646531457,567615.00345189148,435921.60628779721,297643.53926549823,152451.56889208427,null,null,null,null,"Interest",null,{"$f":"CC36*$B$8","v":10283084.540128633},9972097.459334543,9645561.0245007481,9302697.7679252643,8942691.3485210072,8564684.6081465352,8167777.5307533406,7751025.0994904852,7313435.0466644876,6853965.4911971902,6371522.4579565274,5864957.2730538324,5333063.8289060015,4774575.7125507798,4188163.1903777965,3572430.042096165,2925910.2364004515,2247064.4404199529,1534276.3546404287,785848.86457192828]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C48)","v":5269341.9856618568},{"$f":"-PMT($B$8,20,$C48)","v":5269341.9856618568},5269341.9856618568,5269341.9856618568,5269341.9856618568,5269341.9856618568,5269341.9856618568,5269341.9856618568,5269341.9856618568,5269341.9856618568,5269341.9856618568,5269341.9856618568,5269341.9856618568,5269341.9856618568,5269341.9856618568,5269341.9856618568,5269341.9856618568,5269341.9856618568,5269341.9856618568,5269341.9856618568,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC48)","v":4464757.2546860734},{"$f":"-PMT($B$8,20,$AC48)","v":4464757.2546860734},4464757.2546860734,4464757.2546860734,4464757.2546860734,4464757.2546860734,4464757.2546860734,4464757.2546860734,4464757.2546860734,4464757.2546860734,4464757.2546860734,4464757.2546860734,4464757.2546860734,4464757.2546860734,4464757.2546860734,4464757.2546860734,4464757.2546860734,4464757.2546860734,4464757.2546860734,4464757.2546860734,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC48)","v":3201482.9467337769},{"$f":"-PMT($B$8,20,$BC48)","v":3201482.9467337769},3201482.9467337769,3201482.9467337769,3201482.9467337769,3201482.9467337769,3201482.9467337769,3201482.9467337769,3201482.9467337769,3201482.9467337769,3201482.9467337769,3201482.9467337769,3201482.9467337769,3201482.9467337769,3201482.9467337769,3201482.9467337769,3201482.9467337769,3201482.9467337769,3201482.9467337769,3201482.9467337769,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC48)","v":16502826.156010434},{"$f":"-PMT($B$8,20,$CC48)","v":16502826.156010434},16502826.156010434,16502826.156010434,16502826.156010434,16502826.156010434,16502826.156010434,16502826.156010434,16502826.156010434,16502826.156010434,16502826.156010434,16502826.156010434,16502826.156010434,16502826.156010434,16502826.156010434,16502826.156010434,16502826.156010434,16502826.156010434,16502826.156010434,16502826.156010434]
[null,"Sinking Fund",null,{"$f":"D34-D33","v":1985959.5760570876},{"$f":"E34-E33","v":2085257.5548599418},{"$f":"F34-F33","v":2189520.4326029392},2298996.4542330862,2413946.2769447407,2534643.5907919779,2661375.7703315765,2794444.5588481557,2934166.7867905633,3080875.1261300915,3234918.8824365959,3396664.826558426,3566498.067886347,3744822.9712806642,3932064.1198446974,4128667.3258369323,4335100.6921287794,4551855.7267352184,4779448.5130719794,5018420.9387255786,null,null,null,null,"Sinking Fund",null,{"$f":"AD34-AD33","v":1682720.052872112},{"$f":"AE34-AE33","v":1766856.0555157177},{"$f":"AF34-AF33","v":1855198.858291504},{"$f":"AG34-AG33","v":1947958.8012060793},{"$f":"AH34-AH33","v":2045356.7412663833},{"$f":"AI34-AI33","v":2147624.5783297024},{"$f":"AJ34-AJ33","v":2255005.8072461877},{"$f":"AK34-AK33","v":2367756.0976084974},{"$f":"AL34-AL33","v":2486143.9024889218},{"$f":"AM34-AM33","v":2610451.0976133682},{"$f":"AN34-AN33","v":2740973.6524940366},{"$f":"AO34-AO33","v":2878022.335118738},{"$f":"AP34-AP33","v":3021923.4518746752},{"$f":"AQ34-AQ33","v":3173019.624468409},{"$f":"AR34-AR33","v":3331670.6056918297},{"$f":"AS34-AS33","v":3498254.1359764207},{"$f":"AT34-AT33","v":3673166.8427752419},{"$f":"AU34-AU33","v":3856825.1849140041},{"$f":"AV34-AV33","v":4049666.4441597043},{"$f":"AW34-AW33","v":4252149.7663676897},null,null,null,null,"Sinking Fund",null,{"$f":"BD34-BD33","v":1206605.2522212234},{"$f":"BE34-BE33","v":1266935.5148322848},{"$f":"BF34-BF33","v":1330282.2905738992},{"$f":"BG34-BG33","v":1396796.4051025943},{"$f":"BH34-BH33","v":1466636.2253577239},{"$f":"BI34-BI33","v":1539968.0366256102},{"$f":"BJ34-BJ33","v":1616966.4384568906},{"$f":"BK34-BK33","v":1697814.7603797349},{"$f":"BL34-BL33","v":1782705.4983987217},{"$f":"BM34-BM33","v":1871840.7733186579},{"$f":"BN34-BN33","v":1965432.811984591},{"$f":"BO34-BO33","v":2063704.4525838203},{"$f":"BP34-BP33","v":2166889.6752130114},{"$f":"BQ34-BQ33","v":2275234.1589736622},{"$f":"BR34-BR33","v":2388995.866922345},{"$f":"BS34-BS33","v":2508445.6602684623},{"$f":"BT34-BT33","v":2633867.9432818852},{"$f":"BU34-BU33","v":2765561.3404459795},{"$f":"BV34-BV33","v":2903839.4074682789},{"$f":"BW34-BW33","v":3049031.3778416929},null,null,null,null,"Sinking Fund",null,{"$f":"CD34-CD33","v":6219741.6158818007},{"$f":"CE34-CE33","v":6530728.6966758911},{"$f":"CF34-CF33","v":6857265.1315096859},{"$f":"CG34-CG33","v":7200128.3880851697},{"$f":"CH34-CH33","v":7560134.8074894268},{"$f":"CI34-CI33","v":7938141.5478638988},{"$f":"CJ34-CJ33","v":8335048.6252570935},{"$f":"CK34-CK33","v":8751801.0565199479},{"$f":"CL34-CL33","v":9189391.1093459465},{"$f":"CM34-CM33","v":9648860.6648132429},{"$f":"CN34-CN33","v":10131303.698053908},{"$f":"CO34-CO33","v":10637868.882956602},{"$f":"CP34-CP33","v":11169762.327104433},{"$f":"CQ34-CQ33","v":11728250.443459654},{"$f":"CR34-CR33","v":12314662.965632638},{"$f":"CS34-CS33","v":12930396.11391427},{"$f":"CT34-CT33","v":13576915.919609983},{"$f":"CU34-CU33","v":14255761.715590481},{"$f":"CV34-CV33","v":14968549.801370006},{"$f":"CW34-CW33","v":15716977.291438505}]
[null,"Mortgage Balance",{"$f":"C48","v":65667648.192095377},{"$f":"C36-D35","v":63681688.616038293},{"$f":"D36-E35","v":61596431.061178349},{"$f":"E36-F35","v":59406910.628575407},57107914.174342319,54693967.897397578,52159324.3066056,49497948.536274023,46703503.977425866,43769337.190635301,40688462.064505212,37453543.182068616,34056878.35551019,30490380.287623845,26745557.316343181,22813493.196498483,18684825.870661549,14349725.17853277,9797869.4517975524,5018420.938725573,0,null,null,null,null,"Mortgage Balance",{"$f":"AC48","v":55640744.036279224},{"$f":"AC36-AD35","v":53958023.98340711},{"$f":"AD36-AE35","v":52191167.927891389},{"$f":"AE36-AF35","v":50335969.069599882},{"$f":"AF36-AG35","v":48388010.2683938},{"$f":"AG36-AH35","v":46342653.527127415},{"$f":"AH36-AI35","v":44195028.94879771},{"$f":"AI36-AJ35","v":41940023.141551524},{"$f":"AJ36-AK35","v":39572267.043943025},{"$f":"AK36-AL35","v":37086123.141454101},{"$f":"AL36-AM35","v":34475672.043840736},{"$f":"AM36-AN35","v":31734698.3913467},{"$f":"AN36-AO35","v":28856676.056227963},{"$f":"AO36-AP35","v":25834752.604353286},{"$f":"AP36-AQ35","v":22661732.979884878},{"$f":"AQ36-AR35","v":19330062.37419305},{"$f":"AR36-AS35","v":15831808.238216629},{"$f":"AS36-AT35","v":12158641.395441387},{"$f":"AT36-AU35","v":8301816.2105273828},{"$f":"AU36-AV35","v":4252149.7663676785},{"$f":"AV36-AW35","v":-1.1175870895385742E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC48","v":39897553.89025107},{"$f":"BC36-BD35","v":38690948.638029844},{"$f":"BD36-BE35","v":37424013.123197556},{"$f":"BE36-BF35","v":36093730.832623653},{"$f":"BF36-BG35","v":34696934.427521057},{"$f":"BG36-BH35","v":33230298.202163335},{"$f":"BH36-BI35","v":31690330.165537726},{"$f":"BI36-BJ35","v":30073363.727080837},{"$f":"BJ36-BK35","v":28375548.966701102},{"$f":"BK36-BL35","v":26592843.46830238},{"$f":"BL36-BM35","v":24721002.694983721},{"$f":"BM36-BN35","v":22755569.88299913},{"$f":"BN36-BO35","v":20691865.43041531},{"$f":"BO36-BP35","v":18524975.755202297},{"$f":"BP36-BQ35","v":16249741.596228635},{"$f":"BQ36-BR35","v":13860745.72930629},{"$f":"BR36-BS35","v":11352300.069037829},{"$f":"BS36-BT35","v":8718432.1257559434},{"$f":"BT36-BU35","v":5952870.7853099639},{"$f":"BU36-BV35","v":3049031.377841685},{"$f":"BV36-BW35","v":-7.9162418842315674E-9},null,null,null,null,"Mortgage Balance",{"$f":"CC48","v":205661690.80257267},{"$f":"CC36-CD35","v":199441949.18669087},{"$f":"CD36-CE35","v":192911220.49001497},{"$f":"CE36-CF35","v":186053955.35850528},{"$f":"CF36-CG35","v":178853826.97042012},{"$f":"CG36-CH35","v":171293692.1629307},{"$f":"CH36-CI35","v":163355550.6150668},{"$f":"CI36-CJ35","v":155020501.98980969},{"$f":"CJ36-CK35","v":146268700.93328974},{"$f":"CK36-CL35","v":137079309.82394379},{"$f":"CL36-CM35","v":127430449.15913054},{"$f":"CM36-CN35","v":117299145.46107663},{"$f":"CN36-CO35","v":106661276.57812002},{"$f":"CO36-CP35","v":95491514.251015589},{"$f":"CP36-CQ35","v":83763263.807555929},{"$f":"CQ36-CR35","v":71448600.841923296},{"$f":"CR36-CS35","v":58518204.72800903},{"$f":"CS36-CT35","v":44941288.808399051},{"$f":"CT36-CU35","v":30685527.092808571},{"$f":"CU36-CV35","v":15716977.291438565},{"$f":"CV36-CW35","v":5.9604644775390625E-8}]
[]
[]
[null,"Book Depr",null,{"$f":"-$C29/20","v":8454056.4450998567},{"$f":"-$C29/20","v":8454056.4450998567},8454056.4450998567,8454056.4450998567,8454056.4450998567,8454056.4450998567,8454056.4450998567,8454056.4450998567,8454056.4450998567,8454056.4450998567,8454056.4450998567,8454056.4450998567,8454056.4450998567,8454056.4450998567,8454056.4450998567,8454056.4450998567,8454056.4450998567,8454056.4450998567,8454056.4450998567,8454056.4450998567,null,null,null,null,"Book Depr",null,{"$f":"-$AC29/20","v":7864238.5535812583},{"$f":"-$AC29/20","v":7864238.5535812583},7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,null,null,null,null,"Book Depr",null,{"$f":"-$BC29/20","v":7864238.5535812583},{"$f":"-$BC29/20","v":7864238.5535812583},7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,7864238.5535812583,null,null,null,null,"Book Depr",null,{"$f":"-$CC29/20","v":19696797.9545337},{"$f":"-$CC29/20","v":19696797.9545337},19696797.9545337,19696797.9545337,19696797.9545337,19696797.9545337,19696797.9545337,19696797.9545337,19696797.9545337,19696797.9545337,19696797.9545337,19696797.9545337,19696797.9545337,19696797.9545337,19696797.9545337,19696797.9545337,19696797.9545337,19696797.9545337,19696797.9545337,19696797.9545337]
[null,"Accum Depreciation",null,{"$f":"SUM($D39:D39)","v":8454056.4450998567},{"$f":"SUM($D39:E39)","v":16908112.890199713},{"$f":"SUM($D39:F39)","v":25362169.33529957},{"$f":"SUM($D39:G39)","v":33816225.780399427},{"$f":"SUM($D39:H39)","v":42270282.225499287},{"$f":"SUM($D39:I39)","v":50724338.670599148},{"$f":"SUM($D39:J39)","v":59178395.115699008},{"$f":"SUM($D39:K39)","v":67632451.560798869},{"$f":"SUM($D39:L39)","v":76086508.005898729},{"$f":"SUM($D39:M39)","v":84540564.450998589},{"$f":"SUM($D39:N39)","v":92994620.89609845},{"$f":"SUM($D39:O39)","v":101448677.34119831},{"$f":"SUM($D39:P39)","v":109902733.78629817},{"$f":"SUM($D39:Q39)","v":118356790.23139803},{"$f":"SUM($D39:R39)","v":126810846.67649789},{"$f":"SUM($D39:S39)","v":135264903.12159774},{"$f":"SUM($D39:T39)","v":143718959.5666976},{"$f":"SUM($D39:U39)","v":152173016.01179746},{"$f":"SUM($D39:V39)","v":160627072.45689732},{"$f":"SUM($D39:W39)","v":169081128.90199718},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD39:AD39)","v":7864238.5535812583},{"$f":"SUM($AD39:AE39)","v":15728477.107162517},{"$f":"SUM($AD39:AF39)","v":23592715.660743773},{"$f":"SUM($AD39:AG39)","v":31456954.214325033},{"$f":"SUM($AD39:AH39)","v":39321192.767906293},{"$f":"SUM($AD39:AI39)","v":47185431.321487553},{"$f":"SUM($AD39:AJ39)","v":55049669.875068814},{"$f":"SUM($AD39:AK39)","v":62913908.428650074},{"$f":"SUM($AD39:AL39)","v":70778146.982231334},{"$f":"SUM($AD39:AM39)","v":78642385.535812587},{"$f":"SUM($AD39:AN39)","v":86506624.089393839},{"$f":"SUM($AD39:AO39)","v":94370862.642975092},{"$f":"SUM($AD39:AP39)","v":102235101.19655634},{"$f":"SUM($AD39:AQ39)","v":110099339.7501376},{"$f":"SUM($AD39:AR39)","v":117963578.30371885},{"$f":"SUM($AD39:AS39)","v":125827816.8573001},{"$f":"SUM($AD39:AT39)","v":133692055.41088136},{"$f":"SUM($AD39:AU39)","v":141556293.96446261},{"$f":"SUM($AD39:AV39)","v":149420532.51804388},{"$f":"SUM($AD39:AW39)","v":157284771.07162514},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD39:BD39)","v":7864238.5535812583},{"$f":"SUM($BD39:BE39)","v":15728477.107162517},{"$f":"SUM($BD39:BF39)","v":23592715.660743773},{"$f":"SUM($BD39:BG39)","v":31456954.214325033},{"$f":"SUM($BD39:BH39)","v":39321192.767906293},{"$f":"SUM($BD39:BI39)","v":47185431.321487553},{"$f":"SUM($BD39:BJ39)","v":55049669.875068814},{"$f":"SUM($BD39:BK39)","v":62913908.428650074},{"$f":"SUM($BD39:BL39)","v":70778146.982231334},{"$f":"SUM($BD39:BM39)","v":78642385.535812587},{"$f":"SUM($BD39:BN39)","v":86506624.089393839},{"$f":"SUM($BD39:BO39)","v":94370862.642975092},{"$f":"SUM($BD39:BP39)","v":102235101.19655634},{"$f":"SUM($BD39:BQ39)","v":110099339.7501376},{"$f":"SUM($BD39:BR39)","v":117963578.30371885},{"$f":"SUM($BD39:BS39)","v":125827816.8573001},{"$f":"SUM($BD39:BT39)","v":133692055.41088136},{"$f":"SUM($BD39:BU39)","v":141556293.96446261},{"$f":"SUM($BD39:BV39)","v":149420532.51804388},{"$f":"SUM($BD39:BW39)","v":157284771.07162514},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD39:CD39)","v":19696797.9545337},{"$f":"SUM($CD39:CE39)","v":39393595.9090674},{"$f":"SUM($CD39:CF39)","v":59090393.863601103},{"$f":"SUM($CD39:CG39)","v":78787191.8181348},{"$f":"SUM($CD39:CH39)","v":98483989.772668496},{"$f":"SUM($CD39:CI39)","v":118180787.72720219},{"$f":"SUM($CD39:CJ39)","v":137877585.6817359},{"$f":"SUM($CD39:CK39)","v":157574383.6362696},{"$f":"SUM($CD39:CL39)","v":177271181.5908033},{"$f":"SUM($CD39:CM39)","v":196967979.54533699},{"$f":"SUM($CD39:CN39)","v":216664777.49987069},{"$f":"SUM($CD39:CO39)","v":236361575.45440438},{"$f":"SUM($CD39:CP39)","v":256058373.40893808},{"$f":"SUM($CD39:CQ39)","v":275755171.36347181},{"$f":"SUM($CD39:CR39)","v":295451969.3180055},{"$f":"SUM($CD39:CS39)","v":315148767.2725392},{"$f":"SUM($CD39:CT39)","v":334845565.22707289},{"$f":"SUM($CD39:CU39)","v":354542363.18160659},{"$f":"SUM($CD39:CV39)","v":374239161.13614029},{"$f":"SUM($CD39:CW39)","v":393935959.09067398}]
[null,"End Year Book Value",null,{"$f":"-$C29-D40","v":160627072.45689726},152173016.0117974,143718959.56669754,135264903.12159771,126810846.67649783,118356790.23139797,109902733.78629811,101448677.34119825,92994620.89609839,84540564.45099853,76086508.005898669,67632451.560798809,59178395.115698949,50724338.670599088,42270282.225499228,33816225.780399382,25362169.335299522,16908112.890199661,8454056.4450998008,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC29-AD40","v":149420532.51804391},{"$f":"-$AC29-AE40","v":141556293.96446267},133692055.4108814,125827816.85730013,117963578.30371888,110099339.75013763,102235101.19655636,94370862.642975092,86506624.089393839,78642385.535812587,70778146.982231334,62913908.428650081,55049669.875068828,47185431.321487576,39321192.767906323,31456954.21432507,23592715.660743818,15728477.107162565,7864238.5535812974,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$BC29-BD40","v":149420532.51804391},{"$f":"-$BC29-BE40","v":141556293.96446267},133692055.4108814,125827816.85730013,117963578.30371888,110099339.75013763,102235101.19655636,94370862.642975092,86506624.089393839,78642385.535812587,70778146.982231334,62913908.428650081,55049669.875068828,47185431.321487576,39321192.767906323,31456954.21432507,23592715.660743818,15728477.107162565,7864238.5535812974,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$CC29-CD40","v":374239161.13614029},{"$f":"-$CC29-CE40","v":354542363.18160659},{"$f":"-$CC29-CF40","v":334845565.22707289},{"$f":"-$CC29-CG40","v":315148767.2725392},{"$f":"-$CC29-CH40","v":295451969.3180055},{"$f":"-$CC29-CI40","v":275755171.36347181},{"$f":"-$CC29-CJ40","v":256058373.40893808},{"$f":"-$CC29-CK40","v":236361575.45440438},{"$f":"-$CC29-CL40","v":216664777.49987069},{"$f":"-$CC29-CM40","v":196967979.54533699},{"$f":"-$CC29-CN40","v":177271181.5908033},{"$f":"-$CC29-CO40","v":157574383.6362696},{"$f":"-$CC29-CP40","v":137877585.6817359},{"$f":"-$CC29-CQ40","v":118180787.72720218},{"$f":"-$CC29-CR40","v":98483989.772668481},{"$f":"-$CC29-CS40","v":78787191.818134785},{"$f":"-$CC29-CT40","v":59090393.863601089},{"$f":"-$CC29-CU40","v":39393595.909067392},{"$f":"-$CC29-CV40","v":19696797.954533696},{"$f":"-$CC29-CW40","v":0}]
[null,"Prop. Tax Value",{"$f":"-C29","v":169081128.90199712},{"$f":"C42/(($C42/$X42)^(1/21))","v":159660009.56208596},{"$f":"D42/(($C42/$X42)^(1/21))","v":150763830.46945867},142363342.20551896,134430925.11523443,126940498.49749304,119867434.85532944,113188478.92408745,106881671.21129455,100926275.79685774,95302712.15619795,89992490.782166556,84978152.394077927,80243210.533985406,75772097.36146529,71550112.468689367,67563374.547497109,63798775.749555394,60243938.589548171,56887175.249699734,53717449.15183045,{"$f":"X29","v":50724338.670599133},null,null,null,"Prop. Tax Value",{"$f":"-AC29","v":157284771.07162517},{"$f":"AC42/(($AC42/$AX42)^(1/21))","v":148520939.12752178},{"$f":"AD42/(($AC42/$AX42)^(1/21))","v":140245423.69251966},132431016.0051339,125052023.36300875,118084184.64883071,111504590.56309712,105291608.30147667,99424810.429111183,93884907.718007177,88653685.726695746,83713944.913643286,79049444.087514326,74644847.008358493,70485671.964153737,66558244.156920314,62849650.741857752,59347698.371679418,56040873.106556423,52918302.557860203,49969720.141237609,{"$f":"AX29","v":47185431.321487553},null,null,null,"Prop. Tax Value",{"$f":"-BC29","v":157284771.07162517},{"$f":"BC42/(($BC42/$BX42)^(1/21))","v":148520939.12752178},{"$f":"BD42/(($BC42/$BX42)^(1/21))","v":140245423.69251966},132431016.0051339,125052023.36300875,118084184.64883071,111504590.56309712,105291608.30147667,99424810.429111183,93884907.718007177,88653685.726695746,83713944.913643286,79049444.087514326,74644847.008358493,70485671.964153737,66558244.156920314,62849650.741857752,59347698.371679418,56040873.106556423,52918302.557860203,49969720.141237609,{"$f":"BX29","v":47185431.321487553},null,null,null,"Prop. Tax Value",{"$f":"-CC29","v":393935959.09067398},{"$f":"CC42/(($CC42/$CX42)^(1/21))","v":371986036.5477109},{"$f":"CD42/(($CC42/$CX42)^(1/21))","v":351259153.15241593},331687161.75056559,313205712.31465763,295754040.36983293,279274767.20860326,263713711.23751861,249019709.83550772,235144451.13818628,222042315.19506276,209670223.97738847,197987499.74349827,186955731.29596636,176538647.69084939,166701998.98378971,157413443.62088853,148642442.10410571,140360156.58157232,132539356.03268275,125154326.73622808,{"$f":"CX29","v":118180787.72720219}]
[null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},32463576.749183446,19478146.049510069,19478146.049510069,9739073.0247550346,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},32463576.749183446,19478146.049510069,19478146.049510069,9739073.0247550346,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},32463576.749183446,19478146.049510069,19478146.049510069,9739073.0247550346,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":78787191.8181348},{"$f":"$CC$29*-E$5","v":126059506.90901567},75635704.145409405,45381422.487245642,45381422.487245642,22690711.243622821]
[null,"After Tax Dep. Value",null,{"$f":"D43*$B$7","v":7101407.4138838798},{"$f":"E43*$B$7","v":11362251.862214206},6817351.1173285237,4090410.6703971145,4090410.6703971145,2045205.3351985572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD43*$B$7","v":7101407.4138838798},{"$f":"AE43*$B$7","v":11362251.862214206},{"$f":"AF43*$B$7","v":6817351.1173285237},{"$f":"AG43*$B$7","v":4090410.6703971145},{"$f":"AH43*$B$7","v":4090410.6703971145},{"$f":"AI43*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD43*$B$7","v":7101407.4138838798},{"$f":"BE43*$B$7","v":11362251.862214206},{"$f":"BF43*$B$7","v":6817351.1173285237},{"$f":"BG43*$B$7","v":4090410.6703971145},{"$f":"BH43*$B$7","v":4090410.6703971145},{"$f":"BI43*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD43*$B$7","v":16545310.281808307},{"$f":"CE43*$B$7","v":26472496.45089329},{"$f":"CF43*$B$7","v":15883497.870535975},{"$f":"CG43*$B$7","v":9530098.7223215848},{"$f":"CH43*$B$7","v":9530098.7223215848},{"$f":"CI43*$B$7","v":4765049.3611607924}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D44:I44)","v":29525817.082094379},{"$f":"C46/C50","v":0.17462514754800429},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD44:AI44)","v":29525817.082094379},{"$f":"AC46/AC50","v":0.18772203361410467},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD44:BI44)","v":29525817.082094379},{"$f":"BC46/BC50","v":0.18772203361410467},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD44:CI44)","v":68791124.980673522},{"$f":"CC46/CC50","v":0.17462514754800429}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D25:W25)","v":62299255.123319946},{"$f":"C47/C50","v":0.36845776656382434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD25:AW25)","v":62299255.123319946},{"$f":"AC47/AC50","v":0.39609209905611131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD25:BW25)","v":80820655.295117781},{"$f":"BC47/BC50","v":0.51384920958630664},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD25:CW25)","v":83189903.754032642},{"$f":"CC47/CC50","v":0.21117621236218359}]
[0.85,"Debt",{"$f":"(C50-C46-C47)*$A48","v":65667648.192095377},{"$f":"C48/C50","v":0.38837952300494566},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC50-AC46-AC47)*$A48","v":55640744.036279224},{"$f":"AC48/AC50","v":0.35375798723031643},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC50-BC46-BC47)*$A48","v":39897553.89025107},{"$f":"BC48/BC50","v":0.25366444327965043},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC50-CC46-CC47)*$A48","v":205661690.80257267},{"$f":"CC48/CC50","v":0.52206884407634035}]
[0.15,"Equity",{"$f":"(C50-C46-C47)*$A49","v":11588408.50448742},{"$f":"C49/C50","v":6.8537562883225711E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC50-AC46-AC47)*$A49","v":9818954.829931628},{"$f":"AC49/AC50","v":6.2427880099467613E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC50-BC46-BC47)*$A49","v":7040744.8041619528},{"$f":"BC49/BC50","v":4.4764313519938308E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC50-CC46-CC47)*$A49","v":36293239.553395174},{"$f":"CC49/CC50","v":9.2129796013471821E-2}]
[null,"Total",{"$f":"-C29","v":169081128.90199712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC29","v":157284771.07162517},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",{"$f":"-BC29","v":157284771.07162517},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC29","v":393935959.09067398}]
[null,"Check",{"$f":"SUM(C46:C49)-C50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC46:AC49)-AC50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC46:BC49)-BC50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC46:CC49)-CC50","v":0}]
[null,"2021 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021 Off Shore Wind"]
[null,"Year",null,2021,{"$f":"D53+1","v":2022},{"$f":"E53+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,null,null,null,"Year",null,2021,{"$f":"AD53+1","v":2022},{"$f":"AE53+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,null,null,null,"Year",null,2021,{"$f":"BD53+1","v":2022},{"$f":"BE53+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,null,null,null,"Year",null,2021,{"$f":"CD53+1","v":2022},{"$f":"CE53+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D53-$D$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D53-$D$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D53-$D$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D53-$D$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D53-$D$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D53-$D$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D53-$D$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D53-$D$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D53-$D$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D53-$D$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D53-$D$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D53-$D$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D53-$D$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D53-$D$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D53-$D$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D53-$D$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D53-$D$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D53-$D$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D53-$D$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D53-$D$13)","v":328993.46831999999},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD53-$AD$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD53-$AD$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD53-$AD$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD53-$AD$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD53-$AD$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD53-$AD$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD53-$AD$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD53-$AD$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD53-$AD$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD53-$AD$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD53-$AD$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD53-$AD$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD53-$AD$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD53-$AD$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD53-$AD$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD53-$AD$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD53-$AD$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD53-$AD$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD53-$AD$13)","v":328993.46831999999},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD53-$AD$13)","v":328993.46831999999},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD53-$AD$13)","v":426802.33727999998},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD53-$AD$13)","v":426802.33727999998},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD53-$AD$13)","v":426802.33727999998},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD53-$AD$13)","v":426802.33727999998},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD53-$AD$13)","v":426802.33727999998},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD53-$AD$13)","v":426802.33727999998},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD53-$AD$13)","v":426802.33727999998},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD53-$AD$13)","v":426802.33727999998},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD53-$AD$13)","v":426802.33727999998},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD53-$AD$13)","v":426802.33727999998},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD53-$AD$13)","v":426802.33727999998},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD53-$AD$13)","v":426802.33727999998},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD53-$AD$13)","v":426802.33727999998},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD53-$AD$13)","v":426802.33727999998},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD53-$AD$13)","v":426802.33727999998},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD53-$AD$13)","v":426802.33727999998},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD53-$AD$13)","v":426802.33727999998},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD53-$AD$13)","v":426802.33727999998},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD53-$AD$13)","v":426802.33727999998},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD53-$AD$13)","v":426802.33727999998},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD53-$AD$13)","v":439313.99999999994},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD53-$AD$13)","v":439313.99999999994},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD53-$AD$13)","v":439313.99999999994},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD53-$AD$13)","v":439313.99999999994},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD53-$AD$13)","v":439313.99999999994},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD53-$AD$13)","v":439313.99999999994},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD53-$AD$13)","v":439313.99999999994},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD53-$AD$13)","v":439313.99999999994},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD53-$AD$13)","v":439313.99999999994},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD53-$AD$13)","v":439313.99999999994},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD53-$AD$13)","v":439313.99999999994},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD53-$AD$13)","v":439313.99999999994},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD53-$AD$13)","v":439313.99999999994},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD53-$AD$13)","v":439313.99999999994},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD53-$AD$13)","v":439313.99999999994},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD53-$AD$13)","v":439313.99999999994},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD53-$AD$13)","v":439313.99999999994},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD53-$AD$13)","v":439313.99999999994},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD53-$AD$13)","v":439313.99999999994},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD53-$AD$13)","v":439313.99999999994}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M5","v":32.778123644524811},{"$f":"D55","v":32.778123644524811},{"$f":"E55","v":32.778123644524811},32.778123644524811,32.778123644524811,32.778123644524811,32.778123644524811,32.778123644524811,32.778123644524811,32.778123644524811,32.778123644524811,32.778123644524811,32.778123644524811,32.778123644524811,32.778123644524811,32.778123644524811,32.778123644524811,32.778123644524811,32.778123644524811,32.778123644524811,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P5","v":28.680760995991374},{"$f":"AD55","v":28.680760995991374},{"$f":"AE55","v":28.680760995991374},28.680760995991374,28.680760995991374,28.680760995991374,28.680760995991374,28.680760995991374,28.680760995991374,28.680760995991374,28.680760995991374,28.680760995991374,28.680760995991374,28.680760995991374,28.680760995991374,28.680760995991374,28.680760995991374,28.680760995991374,28.680760995991374,28.680760995991374,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$5","v":16.111686331359614},{"$f":"BD55","v":16.111686331359614},{"$f":"BE55","v":16.111686331359614},16.111686331359614,16.111686331359614,16.111686331359614,16.111686331359614,16.111686331359614,16.111686331359614,16.111686331359614,16.111686331359614,16.111686331359614,16.111686331359614,16.111686331359614,16.111686331359614,16.111686331359614,16.111686331359614,16.111686331359614,16.111686331359614,16.111686331359614,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V5","v":85.202110602655154},{"$f":"CD55","v":85.202110602655154},{"$f":"CE55","v":85.202110602655154},85.202110602655154,85.202110602655154,85.202110602655154,85.202110602655154,85.202110602655154,85.202110602655154,85.202110602655154,85.202110602655154,85.202110602655154,85.202110602655154,85.202110602655154,85.202110602655154,85.202110602655154,85.202110602655154,85.202110602655154,85.202110602655154,85.202110602655154]
[null,"Revenue",null,{"$f":"D55*D54","v":10783788.582834017},{"$f":"E55*E54","v":10783788.582834017},{"$f":"F55*F54","v":10783788.582834017},{"$f":"G55*G54","v":10783788.582834017},{"$f":"H55*H54","v":10783788.582834017},{"$f":"I55*I54","v":10783788.582834017},{"$f":"J55*J54","v":10783788.582834017},{"$f":"K55*K54","v":10783788.582834017},{"$f":"L55*L54","v":10783788.582834017},{"$f":"M55*M54","v":10783788.582834017},{"$f":"N55*N54","v":10783788.582834017},{"$f":"O55*O54","v":10783788.582834017},{"$f":"P55*P54","v":10783788.582834017},{"$f":"Q55*Q54","v":10783788.582834017},{"$f":"R55*R54","v":10783788.582834017},{"$f":"S55*S54","v":10783788.582834017},{"$f":"T55*T54","v":10783788.582834017},{"$f":"U55*U54","v":10783788.582834017},{"$f":"V55*V54","v":10783788.582834017},{"$f":"W55*W54","v":10783788.582834017},null,null,null,null,"Revenue",null,{"$f":"AD55*AD54","v":9435783.0341281798},{"$f":"AE55*AE54","v":9435783.0341281798},{"$f":"AF55*AF54","v":9435783.0341281798},{"$f":"AG55*AG54","v":9435783.0341281798},{"$f":"AH55*AH54","v":9435783.0341281798},{"$f":"AI55*AI54","v":9435783.0341281798},{"$f":"AJ55*AJ54","v":9435783.0341281798},{"$f":"AK55*AK54","v":9435783.0341281798},{"$f":"AL55*AL54","v":9435783.0341281798},{"$f":"AM55*AM54","v":9435783.0341281798},{"$f":"AN55*AN54","v":9435783.0341281798},{"$f":"AO55*AO54","v":9435783.0341281798},{"$f":"AP55*AP54","v":9435783.0341281798},{"$f":"AQ55*AQ54","v":9435783.0341281798},{"$f":"AR55*AR54","v":9435783.0341281798},{"$f":"AS55*AS54","v":9435783.0341281798},{"$f":"AT55*AT54","v":9435783.0341281798},{"$f":"AU55*AU54","v":9435783.0341281798},{"$f":"AV55*AV54","v":9435783.0341281798},{"$f":"AW55*AW54","v":9435783.0341281798},null,null,null,null,"Revenue",null,{"$f":"BD55*BD54","v":6876505.3837465113},{"$f":"BE55*BE54","v":6876505.3837465113},{"$f":"BF55*BF54","v":6876505.3837465113},{"$f":"BG55*BG54","v":6876505.3837465113},{"$f":"BH55*BH54","v":6876505.3837465113},{"$f":"BI55*BI54","v":6876505.3837465113},{"$f":"BJ55*BJ54","v":6876505.3837465113},{"$f":"BK55*BK54","v":6876505.3837465113},{"$f":"BL55*BL54","v":6876505.3837465113},{"$f":"BM55*BM54","v":6876505.3837465113},{"$f":"BN55*BN54","v":6876505.3837465113},{"$f":"BO55*BO54","v":6876505.3837465113},{"$f":"BP55*BP54","v":6876505.3837465113},{"$f":"BQ55*BQ54","v":6876505.3837465113},{"$f":"BR55*BR54","v":6876505.3837465113},{"$f":"BS55*BS54","v":6876505.3837465113},{"$f":"BT55*BT54","v":6876505.3837465113},{"$f":"BU55*BU54","v":6876505.3837465113},{"$f":"BV55*BV54","v":6876505.3837465113},{"$f":"BW55*BW54","v":6876505.3837465113},null,null,null,null,"Revenue",null,{"$f":"CD55*CD54","v":37430480.017294839},{"$f":"CE55*CE54","v":37430480.017294839},{"$f":"CF55*CF54","v":37430480.017294839},{"$f":"CG55*CG54","v":37430480.017294839},{"$f":"CH55*CH54","v":37430480.017294839},{"$f":"CI55*CI54","v":37430480.017294839},{"$f":"CJ55*CJ54","v":37430480.017294839},{"$f":"CK55*CK54","v":37430480.017294839},{"$f":"CL55*CL54","v":37430480.017294839},{"$f":"CM55*CM54","v":37430480.017294839},{"$f":"CN55*CN54","v":37430480.017294839},{"$f":"CO55*CO54","v":37430480.017294839},{"$f":"CP55*CP54","v":37430480.017294839},{"$f":"CQ55*CQ54","v":37430480.017294839},{"$f":"CR55*CR54","v":37430480.017294839},{"$f":"CS55*CS54","v":37430480.017294839},{"$f":"CT55*CT54","v":37430480.017294839},{"$f":"CU55*CU54","v":37430480.017294839},{"$f":"CV55*CV54","v":37430480.017294839},{"$f":"CW55*CW54","v":37430480.017294839}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3758798.736},{"$f":"HLOOKUP(E53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3833974.7107200003},{"$f":"HLOOKUP(F53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3910654.2049344005},{"$f":"HLOOKUP(G53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3988867.2890330879},{"$f":"HLOOKUP(H53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4068644.6348137497},{"$f":"HLOOKUP(I53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4150017.5275100246},{"$f":"HLOOKUP(J53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(K53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(L53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(M53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(N53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(O53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(P53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(Q53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(R53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(S53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(T53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(U53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(V53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(W53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3758798.736},{"$f":"HLOOKUP(AE53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3833974.7107200003},{"$f":"HLOOKUP(AF53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3910654.2049344005},{"$f":"HLOOKUP(AG53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3988867.2890330879},{"$f":"HLOOKUP(AH53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4068644.6348137497},{"$f":"HLOOKUP(AI53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4150017.5275100246},{"$f":"HLOOKUP(AJ53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(AK53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(AL53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(AM53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(AN53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(AO53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(AP53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(AQ53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(AR53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(AS53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(AT53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(AU53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(AV53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(AW53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3758798.736},{"$f":"HLOOKUP(BE53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3833974.7107200003},{"$f":"HLOOKUP(BF53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3910654.2049344005},{"$f":"HLOOKUP(BG53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3988867.2890330879},{"$f":"HLOOKUP(BH53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4068644.6348137497},{"$f":"HLOOKUP(BI53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4150017.5275100246},{"$f":"HLOOKUP(BJ53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(BK53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(BL53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(BM53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(BN53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(BO53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(BP53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(BQ53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(BR53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(BS53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(BT53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(BU53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(BV53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(BW53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":9550872},{"$f":"HLOOKUP(CE53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":9741889.4400000013},{"$f":"HLOOKUP(CF53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":9936727.2288000006},{"$f":"HLOOKUP(CG53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10135461.773376001},{"$f":"HLOOKUP(CH53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10338171.008843521},{"$f":"HLOOKUP(CI53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10544934.429020392},{"$f":"HLOOKUP(CJ53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10755833.1176008},{"$f":"HLOOKUP(CK53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10970949.779952817},{"$f":"HLOOKUP(CL53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11190368.77555187},{"$f":"HLOOKUP(CM53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11414176.15106291},{"$f":"HLOOKUP(CN53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11642459.674084168},{"$f":"HLOOKUP(CO53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11875308.867565852},{"$f":"HLOOKUP(CP53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12112815.04491717},{"$f":"HLOOKUP(CQ53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12355071.345815513},{"$f":"HLOOKUP(CR53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12602172.772731826},{"$f":"HLOOKUP(CS53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12854216.228186462},{"$f":"HLOOKUP(CT53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13111300.552750193},{"$f":"HLOOKUP(CU53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13373526.563805196},{"$f":"HLOOKUP(CV53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13640997.0950813},{"$f":"HLOOKUP(CW53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13913817.036982926}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D54","v":0},{"$f":"HLOOKUP(E53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E54","v":0},{"$f":"HLOOKUP(F53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F54","v":0},{"$f":"HLOOKUP(G53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G54","v":0},{"$f":"HLOOKUP(H53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H54","v":0},{"$f":"HLOOKUP(I53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I54","v":0},{"$f":"HLOOKUP(J53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J54","v":0},{"$f":"HLOOKUP(K53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K54","v":0},{"$f":"HLOOKUP(L53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L54","v":0},{"$f":"HLOOKUP(M53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M54","v":0},{"$f":"HLOOKUP(N53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N54","v":0},{"$f":"HLOOKUP(O53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O54","v":0},{"$f":"HLOOKUP(P53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P54","v":0},{"$f":"HLOOKUP(Q53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q54","v":0},{"$f":"HLOOKUP(R53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R54","v":0},{"$f":"HLOOKUP(S53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S54","v":0},{"$f":"HLOOKUP(T53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T54","v":0},{"$f":"HLOOKUP(U53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U54","v":0},{"$f":"HLOOKUP(V53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V54","v":0},{"$f":"HLOOKUP(W53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W54","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD54","v":0},{"$f":"HLOOKUP(AE53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE54","v":0},{"$f":"HLOOKUP(AF53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF54","v":0},{"$f":"HLOOKUP(AG53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG54","v":0},{"$f":"HLOOKUP(AH53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH54","v":0},{"$f":"HLOOKUP(AI53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI54","v":0},{"$f":"HLOOKUP(AJ53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ54","v":0},{"$f":"HLOOKUP(AK53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK54","v":0},{"$f":"HLOOKUP(AL53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL54","v":0},{"$f":"HLOOKUP(AM53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM54","v":0},{"$f":"HLOOKUP(AN53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN54","v":0},{"$f":"HLOOKUP(AO53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO54","v":0},{"$f":"HLOOKUP(AP53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP54","v":0},{"$f":"HLOOKUP(AQ53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ54","v":0},{"$f":"HLOOKUP(AR53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR54","v":0},{"$f":"HLOOKUP(AS53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS54","v":0},{"$f":"HLOOKUP(AT53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT54","v":0},{"$f":"HLOOKUP(AU53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU54","v":0},{"$f":"HLOOKUP(AV53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV54","v":0},{"$f":"HLOOKUP(AW53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW54","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD54","v":64020.350591999995},{"$f":"HLOOKUP(BE53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE54","v":64020.350591999995},{"$f":"HLOOKUP(BF53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF54","v":64020.350591999995},{"$f":"HLOOKUP(BG53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG54","v":64020.350591999995},{"$f":"HLOOKUP(BH53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH54","v":64020.350591999995},{"$f":"HLOOKUP(BI53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI54","v":64020.350591999995},{"$f":"HLOOKUP(BJ53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ54","v":64020.350591999995},{"$f":"HLOOKUP(BK53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK54","v":64020.350591999995},{"$f":"HLOOKUP(BL53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL54","v":64020.350591999995},{"$f":"HLOOKUP(BM53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM54","v":64020.350591999995},{"$f":"HLOOKUP(BN53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN54","v":64020.350591999995},{"$f":"HLOOKUP(BO53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO54","v":64020.350591999995},{"$f":"HLOOKUP(BP53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP54","v":64020.350591999995},{"$f":"HLOOKUP(BQ53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ54","v":64020.350591999995},{"$f":"HLOOKUP(BR53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR54","v":64020.350591999995},{"$f":"HLOOKUP(BS53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS54","v":64020.350591999995},{"$f":"HLOOKUP(BT53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT54","v":64020.350591999995},{"$f":"HLOOKUP(BU53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU54","v":64020.350591999995},{"$f":"HLOOKUP(BV53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV54","v":64020.350591999995},{"$f":"HLOOKUP(BW53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW54","v":64020.350591999995},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD54","v":0},{"$f":"HLOOKUP(CE53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE54","v":0},{"$f":"HLOOKUP(CF53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF54","v":0},{"$f":"HLOOKUP(CG53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG54","v":0},{"$f":"HLOOKUP(CH53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH54","v":0},{"$f":"HLOOKUP(CI53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI54","v":0},{"$f":"HLOOKUP(CJ53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ54","v":0},{"$f":"HLOOKUP(CK53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK54","v":0},{"$f":"HLOOKUP(CL53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL54","v":0},{"$f":"HLOOKUP(CM53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM54","v":0},{"$f":"HLOOKUP(CN53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN54","v":0},{"$f":"HLOOKUP(CO53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO54","v":0},{"$f":"HLOOKUP(CP53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP54","v":0},{"$f":"HLOOKUP(CQ53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ54","v":0},{"$f":"HLOOKUP(CR53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR54","v":0},{"$f":"HLOOKUP(CS53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS54","v":0},{"$f":"HLOOKUP(CT53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT54","v":0},{"$f":"HLOOKUP(CU53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU54","v":0},{"$f":"HLOOKUP(CV53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV54","v":0},{"$f":"HLOOKUP(CW53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW54","v":0}]
[null,"Property Tax",null,{"$f":"C82*$B$9","v":1665061.4842817013},{"$f":"D82*$B$9","v":1572285.0576421567},1484678.088960326,1401952.5385202542,1323836.4160406941,1250072.8864083085,1180419.4252389895,1114647.0214908945,1052539.4245075022,993892.43301506818,938513.22373679955,886219.71741632756,836839.9801660463,790211.65817203536,746181.44389695255,704604.57202584599,665344.34349762183,628271.67605725268,593264.67985099857,560208.25666926033,null,null,null,null,"Property Tax",null,{"$f":"AC82*$B$9","v":1548894.4039829778},{"$f":"AD82*$B$9","v":1462590.7512950297},1381095.8967072801,1304141.8962979109,1231475.7358518085,1162858.4989844731,1098064.5816176648,1036880.950224088,979106.44140232773,924551.10047913319,873035.5569644646,824390.43480588601,778455.79550329875,735080.61225305602,694122.27339251398,655446.11351241474,618924.97069546219,584438.76842535136,551874.12079162663,521123.95969233522,null,null,null,null,"Property Tax",null,{"$f":"BC82*$B$9","v":1548894.4039829778},{"$f":"BD82*$B$9","v":1462590.7512950297},1381095.8967072801,1304141.8962979109,1231475.7358518085,1162858.4989844731,1098064.5816176648,1036880.950224088,979106.44140232773,924551.10047913319,873035.5569644646,824390.43480588601,778455.79550329875,735080.61225305602,694122.27339251398,655446.11351241474,618924.97069546219,584438.76842535136,551874.12079162663,521123.95969233522,null,null,null,null,"Property Tax",null,{"$f":"CC82*$B$9","v":3977965.3148976257},{"$f":"CD82*$B$9","v":3756314.9970587837},3547014.9285330954,3349376.9593572104,3162751.2829534118,2986524.2996545727,2820116.5992724751,2662981.0560764624,2514601.0299189561,2374488.6675934042,2242183.2988397428,2117249.9217236675,1999277.7724098444,1887878.9746266673,1782687.2643821964,1683356.785738308,1589560.9536837318,1500991.380367259,1417356.8611607167,1338382.4172180297]
[null,"Total Operating Costs",null,{"$f":"SUM(D58:D60)","v":5423860.2202817015},{"$f":"SUM(E58:E60)","v":5406259.768362157},{"$f":"SUM(F58:F60)","v":5395332.2938947268},{"$f":"SUM(G58:G60)","v":5390819.8275533421},{"$f":"SUM(H58:H60)","v":5392481.0508544436},{"$f":"SUM(I58:I60)","v":5400090.4139183331},{"$f":"SUM(J58:J60)","v":5413437.3032992147},{"$f":"SUM(K58:K60)","v":5432325.2571123252},{"$f":"SUM(L58:L60)","v":5456571.2248413609},{"$f":"SUM(M58:M60)","v":5486004.8693556041},{"$f":"SUM(N58:N60)","v":5520467.9088041475},{"$f":"SUM(O58:O60)","v":5559813.4961850224},{"$f":"SUM(P58:P60)","v":5603905.6345101129},{"$f":"SUM(Q58:Q60)","v":5652618.6256029857},{"$f":"SUM(R58:R60)","v":5705836.5506765228},{"$f":"SUM(S58:S60)","v":5763452.7809410077},{"$f":"SUM(T58:T60)","v":5825369.5165910861},{"$f":"SUM(U58:U60)","v":5891497.3526125867},{"$f":"SUM(V58:V60)","v":5961754.8699374385},{"$f":"SUM(W58:W60)","v":6036068.2505574292},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD58:AD60)","v":5307693.1399829779},{"$f":"SUM(AE58:AE60)","v":5296565.46201503},{"$f":"SUM(AF58:AF60)","v":5291750.101641681},{"$f":"SUM(AG58:AG60)","v":5293009.1853309991},{"$f":"SUM(AH58:AH60)","v":5300120.3706655577},{"$f":"SUM(AI58:AI60)","v":5312876.0264944974},{"$f":"SUM(AJ58:AJ60)","v":5331082.4596778899},{"$f":"SUM(AK58:AK60)","v":5354559.1858455185},{"$f":"SUM(AL58:AL60)","v":5383138.2417361867},{"$f":"SUM(AM58:AM60)","v":5416663.5368196694},{"$f":"SUM(AN58:AN60)","v":5454990.2420318127},{"$f":"SUM(AO58:AO60)","v":5497984.2135745808},{"$f":"SUM(AP58:AP60)","v":5545521.4498473657},{"$f":"SUM(AQ58:AQ60)","v":5597487.5796840061},{"$f":"SUM(AR58:AR60)","v":5653777.3801720841},{"$f":"SUM(AS58:AS60)","v":5714294.3224275764},{"$f":"SUM(AT58:AT60)","v":5778950.1437889263},{"$f":"SUM(AU58:AU60)","v":5847664.4449806847},{"$f":"SUM(AV58:AV60)","v":5920364.3108780663},{"$f":"SUM(AW58:AW60)","v":5996983.9535805043},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD58:BD60)","v":5371713.4905749783},{"$f":"SUM(BE58:BE60)","v":5360585.8126070295},{"$f":"SUM(BF58:BF60)","v":5355770.4522336805},{"$f":"SUM(BG58:BG60)","v":5357029.5359229986},{"$f":"SUM(BH58:BH60)","v":5364140.7212575581},{"$f":"SUM(BI58:BI60)","v":5376896.3770864978},{"$f":"SUM(BJ58:BJ60)","v":5395102.8102698904},{"$f":"SUM(BK58:BK60)","v":5418579.5364375189},{"$f":"SUM(BL58:BL60)","v":5447158.5923281871},{"$f":"SUM(BM58:BM60)","v":5480683.8874116698},{"$f":"SUM(BN58:BN60)","v":5519010.5926238131},{"$f":"SUM(BO58:BO60)","v":5562004.5641665813},{"$f":"SUM(BP58:BP60)","v":5609541.8004393661},{"$f":"SUM(BQ58:BQ60)","v":5661507.9302760065},{"$f":"SUM(BR58:BR60)","v":5717797.7307640845},{"$f":"SUM(BS58:BS60)","v":5778314.6730195768},{"$f":"SUM(BT58:BT60)","v":5842970.4943809267},{"$f":"SUM(BU58:BU60)","v":5911684.7955726851},{"$f":"SUM(BV58:BV60)","v":5984384.6614700668},{"$f":"SUM(BW58:BW60)","v":6061004.3041725047},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD58:CD60)","v":13528837.314897627},{"$f":"SUM(CE58:CE60)","v":13498204.437058784},{"$f":"SUM(CF58:CF60)","v":13483742.157333096},{"$f":"SUM(CG58:CG60)","v":13484838.732733212},{"$f":"SUM(CH58:CH60)","v":13500922.291796932},{"$f":"SUM(CI58:CI60)","v":13531458.728674965},{"$f":"SUM(CJ58:CJ60)","v":13575949.716873275},{"$f":"SUM(CK58:CK60)","v":13633930.83602928},{"$f":"SUM(CL58:CL60)","v":13704969.805470826},{"$f":"SUM(CM58:CM60)","v":13788664.818656314},{"$f":"SUM(CN58:CN60)","v":13884642.97292391},{"$f":"SUM(CO58:CO60)","v":13992558.789289519},{"$f":"SUM(CP58:CP60)","v":14112092.817327015},{"$f":"SUM(CQ58:CQ60)","v":14242950.320442181},{"$f":"SUM(CR58:CR60)","v":14384860.037114022},{"$f":"SUM(CS58:CS60)","v":14537573.01392477},{"$f":"SUM(CT58:CT60)","v":14700861.506433925},{"$f":"SUM(CU58:CU60)","v":14874517.944172455},{"$f":"SUM(CV58:CV60)","v":15058353.956242016},{"$f":"SUM(CW58:CW60)","v":15252199.454200955}]
[]
[null,"EBITDA",null,{"$f":"D56-D61","v":5359928.362552315},{"$f":"E56-E61","v":5377528.8144718595},5388456.2889392897,5392968.7552806744,5391307.531979573,5383698.1689156834,5370351.2795348018,5351463.3257216914,5327217.3579926556,5297783.7134784125,5263320.674029869,5223975.0866489941,5179882.9483239036,5131169.9572310308,5077952.0321574938,5020335.8018930089,4958419.0662429305,4892291.2302214298,4822033.712896578,4747720.3322765874,null,null,null,null,"EBITDA",null,{"$f":"AD56-AD61","v":4128089.8941452019},{"$f":"AE56-AE61","v":4139217.5721131498},4144032.9324864987,4142773.8487971807,4135662.6634626221,4122907.0076336823,4104700.5744502898,4081223.8482826613,4052644.7923919931,4019119.4973085104,3980792.7920963671,3937798.8205535989,3890261.584280814,3838295.4544441737,3782005.6539560957,3721488.7117006034,3656832.8903392535,3588118.5891474951,3515418.7232501134,3438799.0805476755,null,null,null,null,"EBITDA",null,{"$f":"BD56-BD61","v":1504791.893171533},{"$f":"BE56-BE61","v":1515919.5711394818},1520734.9315128308,1519475.8478235127,1512364.6624889532,1499609.0066600135,1481402.5734766209,1457925.8473089924,1429346.7914183242,1395821.4963348415,1357494.7911226982,1314500.81957993,1266963.5833071452,1214997.4534705048,1158707.6529824268,1098190.7107269345,1033534.8893655846,964820.58817382623,892120.72227644455,815501.07957400661,null,null,null,null,"EBITDA",null,{"$f":"CD56-CD61","v":23901642.702397212},{"$f":"CE56-CE61","v":23932275.580236055},23946737.859961741,23945641.284561627,23929557.725497909,23899021.288619876,23854530.300421566,23796549.181265559,23725510.211824015,23641815.198638525,23545837.044370927,23437921.22800532,23318387.199967824,23187529.696852658,23045619.980180815,22892907.003370069,22729618.510860913,22555962.073122382,22372126.061052822,22178280.563093886]
[null,"Before Tax Earnings",null,{"$f":"D63-D83-D73","v":-31073301.072235171},{"$f":"E63-E65-E83","v":-56451153.3354908},-35298373.155276559,-22680541.468571849,-22860042.730371498,-13458294.783241306,-4065912.2992134783,-4273525.5246015554,-4490271.2693370553,-4716054.6863978934,5263320.674029869,5223975.0866489941,5179882.9483239036,5131169.9572310308,5077952.0321574938,5020335.8018930089,4958419.0662429305,4892291.2302214298,4822033.712896578,4747720.3322765874,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD63-AD83-AD73","v":-32307315.149468161},{"$f":"AE63-AE65-AE83","v":-58513458.329474144},-37037192.762704134,-24227374.125640217,-24412325.34947332,-14867404.819815744,-5331563.0042979904,-5543765.0020405855,-5764843.8349377178,-5994718.9025677955,3980792.7920963671,3937798.8205535989,3890261.584280814,3838295.4544441737,3782005.6539560957,3721488.7117006034,3656832.8903392535,3588118.5891474951,3515418.7232501134,3438799.0805476755,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD63-BD83-BD73","v":-34125301.744902052},{"$f":"BE63-BE65-BE83","v":-63677671.497540534},-42252224.234112367,-29494240.266457144,-29732062.853087116,-20241071.113482341,-10760236.663818445,-11028546.174731977,-11306854.671063464,-11595103.995396581,1357494.7911226982,1314500.81957993,1266963.5833071452,1214997.4534705048,1158707.6529824268,1098190.7107269345,1033534.8893655846,964820.58817382623,892120.72227644455,815501.07957400661,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD63-CD83-CD73","v":-65251177.717653342},{"$f":"CE63-CE65-CE83","v":-113539893.77529737},-63329881.98089578,-33309515.212041091,-33563073.451291949,-11145122.818338046,11254028.77981976,10944037.630251719,10615948.429789897,10270062.180963725,23545837.044370927,23437921.22800532,23318387.199967824,23187529.696852658,23045619.980180815,22892907.003370069,22729618.510860913,22555962.073122382,22372126.061052822,22178280.563093886]
[null,"PTC",null,{"$f":"D54*HLOOKUP(D53,$B$2:$W$3,2,FALSE)*HLOOKUP($D53,$B$2:$W$4,3,FALSE)","v":8379132.0126943327},{"$f":"E54*HLOOKUP(E53,$B$2:$W$3,2,FALSE)*HLOOKUP($D53,$B$2:$W$4,3,FALSE)","v":8546714.6529482193},8717648.9460071847,8892001.9249273278,9069841.9634258747,9251238.8026943915,9436263.5787482802,9624988.8503232468,9817488.6273297109,10013838.399876306,{"$f":"N54*N48","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD54*HLOOKUP(AD53,$B$2:$W$3,2,FALSE)*HLOOKUP($D53,$B$2:$W$4,3,FALSE)","v":8379132.0126943327},{"$f":"AE54*HLOOKUP(AE53,$B$2:$W$3,2,FALSE)*HLOOKUP($D53,$B$2:$W$4,3,FALSE)","v":8546714.6529482193},8717648.9460071847,8892001.9249273278,9069841.9634258747,9251238.8026943915,9436263.5787482802,9624988.8503232468,9817488.6273297109,10013838.399876306,{"$f":"AN54*AN48","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD54*HLOOKUP(BD53,$B$2:$W$3,2,FALSE)*HLOOKUP($D53,$B$2:$W$4,3,FALSE)","v":10870225.313765621},{"$f":"BE54*HLOOKUP(BE53,$B$2:$W$3,2,FALSE)*HLOOKUP($D53,$B$2:$W$4,3,FALSE)","v":11087629.820040934},11309382.416441752,11535570.064770587,11766281.466065999,12001607.095387319,12241639.237295067,12486472.022040969,12736201.462481787,12990925.491731422,{"$f":"BN54*BN48","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD54*HLOOKUP(CD53,$B$2:$W$3,2,FALSE)*HLOOKUP($D53,$B$2:$W$4,3,FALSE)","v":11188884.751487998},{"$f":"CE54*HLOOKUP(CE53,$B$2:$W$3,2,FALSE)*HLOOKUP($D53,$B$2:$W$4,3,FALSE)","v":11412662.44651776},11640915.695448114,11873734.009357076,12111208.689544218,12353432.863335101,12600501.520601805,12852511.55101384,13109561.782034118,13371753.0176748,{"$f":"CN54*CN48","v":0},0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D64*$B$7-D65","v":-14904525.237863719},{"$f":"E64*$B$7-E65","v":-20401456.853401288},{"$f":"F64*$B$7-F65","v":-16130307.308615262},{"$f":"G64*$B$7-G65","v":-13654915.633327417},{"$f":"H64*$B$7-H65","v":-13870450.936803889},{"$f":"I64*$B$7-I65","v":-12077480.707175065},{"$f":"J64*$B$7-J65","v":-10290105.161583111},{"$f":"K64*$B$7-K65","v":-10522429.210489573},{"$f":"L64*$B$7-L65","v":-10760445.593890492},{"$f":"M64*$B$7-M65","v":-11004209.884019863},{"$f":"N64*$B$7-N65","v":1105297.3415462724},{"$f":"O64*$B$7-O65","v":1097034.7681962887},{"$f":"P64*$B$7-P65","v":1087775.4191480197},{"$f":"Q64*$B$7-Q65","v":1077545.6910185164},{"$f":"R64*$B$7-R65","v":1066369.9267530737},{"$f":"S64*$B$7-S65","v":1054270.5183975319},{"$f":"T64*$B$7-T65","v":1041268.0039110153},{"$f":"U64*$B$7-U65","v":1027381.1583465002},{"$f":"V64*$B$7-V65","v":1012627.0797082813},{"$f":"W64*$B$7-W65","v":997021.26977808331},null,null,null,null,"Federal Tax",null,{"$f":"AD64*$B$7-AD65","v":-15163668.194082648},{"$f":"AE64*$B$7-AE65","v":-20834540.90213779},{"$f":"AF64*$B$7-AF65","v":-16495459.426175052},{"$f":"AG64*$B$7-AG65","v":-13979750.491311774},{"$f":"AH64*$B$7-AH65","v":-14196430.286815271},{"$f":"AI64*$B$7-AI65","v":-12373393.814855698},{"$f":"AJ64*$B$7-AJ65","v":-10555891.809650859},{"$f":"AK64*$B$7-AK65","v":-10789179.500751769},{"$f":"AL64*$B$7-AL65","v":-11028105.832666632},{"$f":"AM64*$B$7-AM65","v":-11272729.369415542},{"$f":"AN64*$B$7-AN65","v":835966.48634023708},{"$f":"AO64*$B$7-AO65","v":826937.7523162557},{"$f":"AP64*$B$7-AP65","v":816954.93269897089},{"$f":"AQ64*$B$7-AQ65","v":806042.04543327645},{"$f":"AR64*$B$7-AR65","v":794221.18733078009},{"$f":"AS64*$B$7-AS65","v":781512.62945712672},{"$f":"AT64*$B$7-AT65","v":767934.90697124321},{"$f":"AU64*$B$7-AU65","v":753504.90372097399},{"$f":"AV64*$B$7-AV65","v":738237.93188252382},{"$f":"AW64*$B$7-AW65","v":722147.80691501184},null,null,null,null,"Federal Tax",null,{"$f":"BD64*$B$7-BD65","v":-18036538.680195052},{"$f":"BE64*$B$7-BE65","v":-24459940.834524445},{"$f":"BF64*$B$7-BF65","v":-20182349.505605347},{"$f":"BG64*$B$7-BG65","v":-17729360.520726588},{"$f":"BH64*$B$7-BH65","v":-18010014.665214293},{"$f":"BI64*$B$7-BI65","v":-16252232.02921861},{"$f":"BJ64*$B$7-BJ65","v":-14501288.936696939},{"$f":"BK64*$B$7-BK65","v":-14802466.718734683},{"$f":"BL64*$B$7-BL65","v":-15110640.943405114},{"$f":"BM64*$B$7-BM65","v":-15425897.330764703},{"$f":"BN64*$B$7-BN65","v":285073.90613576659},{"$f":"BO64*$B$7-BO65","v":276045.17211178527},{"$f":"BP64*$B$7-BP65","v":266062.35249450046},{"$f":"BQ64*$B$7-BQ65","v":255149.46522880602},{"$f":"BR64*$B$7-BR65","v":243328.60712630962},{"$f":"BS64*$B$7-BS65","v":230620.04925265623},{"$f":"BT64*$B$7-BT65","v":217042.32676677275},{"$f":"BU64*$B$7-BU65","v":202612.3235165035},{"$f":"BV64*$B$7-BV65","v":187345.35167805335},{"$f":"BW64*$B$7-BW65","v":171255.22671054138},null,null,null,null,"Federal Tax",null,{"$f":"CD64*$B$7-CD65","v":-24891632.072195202},{"$f":"CE64*$B$7-CE65","v":-35256040.139330208},{"$f":"CF64*$B$7-CF65","v":-24940190.911436226},{"$f":"CG64*$B$7-CG65","v":-18868732.203885704},{"$f":"CH64*$B$7-CH65","v":-19159454.114315525},{"$f":"CI64*$B$7-CI65","v":-14693908.655186091},{"$f":"CJ64*$B$7-CJ65","v":-10237155.476839656},{"$f":"CK64*$B$7-CK65","v":-10554263.64866098},{"$f":"CL64*$B$7-CL65","v":-10880212.611778239},{"$f":"CM64*$B$7-CM65","v":-11215039.959672417},{"$f":"CN64*$B$7-CN65","v":4944625.779317894},{"$f":"CO64*$B$7-CO65","v":4921963.4578811172},{"$f":"CP64*$B$7-CP65","v":4896861.3119932432},{"$f":"CQ64*$B$7-CQ65","v":4869381.2363390578},{"$f":"CR64*$B$7-CR65","v":4839580.1958379708},{"$f":"CS64*$B$7-CS65","v":4807510.4707077146},{"$f":"CT64*$B$7-CT65","v":4773219.8872807911},{"$f":"CU64*$B$7-CU65","v":4736752.0353557002},{"$f":"CV64*$B$7-CV65","v":4698146.4728210922},{"$f":"CW64*$B$7-CW65","v":4657438.9182497161}]
[]
[]
[{"$f":"IRR(C69:X69,0.1)","v":6.5000000192107388E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D53,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-166506148.42817011},{"$f":"D63-D66","v":20264453.600416034},{"$f":"E63-E66","v":25778985.667873148},21518763.59755455,19047884.388608091,19261758.468783461,17461178.87609075,15660456.441117913,15873892.536211263,16087662.951883148,16301993.597498275,4158023.3324835966,4126940.3184527056,4092107.5291758841,4053624.2662125146,4011582.1054044198,3966065.2834954769,3917151.0623319149,3864910.0718749296,3809406.6331882966,3750699.0624985043,{"$f":"C69*-0.3","v":49951844.528451033},null,null,{"$f":"IRR(AC69:AX69,0.1)","v":6.50000003679847E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD53,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-154889440.39829779},{"$f":"AD63-AD66","v":19291758.088227849},{"$f":"AE63-AE66","v":24973758.474250939},20639492.358661551,18122524.340108953,18332092.950277895,16496300.822489381,14660592.384101149,14870403.34903443,15080750.625058625,15291848.866724052,3144826.3057561303,3110861.0682373433,3073306.6515818434,3032253.4090108974,2987784.4666253156,2939976.0822434765,2888897.9833680103,2834613.6854265211,2777180.7913675895,2716651.2736326638,{"$f":"AC69*-0.3","v":46466832.119489335},null,null,{"$f":"IRR(BC69:BX69,0.1)","v":6.5000002104109722E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD53,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$23)","v":-154889440.39829779},{"$f":"BD63-BD66","v":19541330.573366586},{"$f":"BE63-BE66","v":25975860.405663926},21703084.43711818,19248836.368550099,19522379.327703245,17751841.035878625,15982691.510173559,16260392.566043675,16539987.734823439,16821718.827099547,1072420.8849869317,1038455.6474681448,1000901.2308126447,959847.98824169883,915379.04585611715,867570.6614742782,816492.56259881181,762208.26465732278,704775.37059839116,644245.8528634652,{"$f":"BC69*-0.3","v":46466832.119489335},null,null,{"$f":"IRR(CC69:CX69,0.1)","v":6.999999999999762E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD53,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$24)","v":-397796531.48976254},{"$f":"CD63-CD66","v":48793274.774592414},{"$f":"CE63-CE66","v":59188315.719566263},48886928.771397963,42814373.488447331,43089011.839813434,38592929.943805963,34091685.77726122,34350812.829926535,34605722.823602252,34856855.158310942,18601211.265053034,18515957.770124204,18421525.887974583,18318148.460513599,18206039.784342844,18085396.532662354,17956398.623580121,17819210.03776668,17673979.588231727,17520841.644844171,{"$f":"CC69*-0.3","v":119338959.44692875}]
[{"$f":"IRR(C70:X70,0.1)","v":9.3420963984623961E-2},"ROE",{"$f":"-C89","v":-11054116.761718096},{"$f":"D69-D73-D75-D84-D65","v":-134331.90531484131},{"$f":"E69-E73-E75-E84-E65","v":1016662.5814984981},{"$f":"F69-F73-F75-F84-F65","v":1061191.4878701475},{"$f":"G69-G73-G75-G84-G65","v":1101370.4618530739},{"$f":"H69-H73-H75-H84-H65","v":1137404.503529897},{"$f":"I69-I73-I75-I84-I65","v":1169486.442955818},{"$f":"J69-J73-J75-J84-J65","v":1197797.6033162363},{"$f":"K69-K73-K75-K84-K65","v":1222508.4268346187},{"$f":"L69-L73-L75-L84-L65","v":1243779.0655000396},{"$f":"M69-M73-M75-M84-M65","v":1261759.9385685716},{"$f":"N69-N73-N75-N84-N65","v":-868371.92656980036},{"$f":"O69-O73-O75-O84-O65","v":-899454.94060069136},{"$f":"P69-P73-P75-P84-P65","v":-934287.7298775129},{"$f":"Q69-Q73-Q75-Q84-Q65","v":-972770.99284088239},{"$f":"R69-R73-R75-R84-R65","v":-1014813.1536489772},{"$f":"S69-S73-S75-S84-S65","v":-1060329.9755579196},{"$f":"T69-T73-T75-T84-T65","v":-1109244.1967214821},{"$f":"U69-U73-U75-U84-U65","v":-1161485.1871784674},{"$f":"V69-V73-V75-V84-V65","v":-1216988.6258651009},{"$f":"W69-W73-W75-W84-W65","v":-1275696.1965548927},{"$f":"X69","v":49951844.528451033},null,null,{"$f":"IRR(AC70:AX70,0.1)","v":9.0216943792140514E-2},"ROE",{"$f":"-AC89","v":-9244162.1054609548},{"$f":"AD69-AD73-AD75-AD84-AD65","v":-392175.74628026411},{"$f":"AE69-AE73-AE75-AE84-AE65","v":861397.55115861259},{"$f":"AF69-AF73-AF75-AF84-AF65","v":901097.88739594072},{"$f":"AG69-AG73-AG75-AG84-AG65","v":936717.33685461059},{"$f":"AH69-AH73-AH75-AH84-AH65","v":968445.90852500498},{"$f":"AI69-AI73-AI75-AI84-AI65","v":996462.27666653134},{"$f":"AJ69-AJ73-AJ75-AJ84-AJ65","v":1020934.3974229675},{"$f":"AK69-AK73-AK75-AK84-AK65","v":1042020.0907812826},{"$f":"AL69-AL73-AL75-AL84-AL65","v":1059867.589799013},{"$f":"AM69-AM73-AM75-AM84-AM65","v":1074616.0589178465},{"$f":"AN69-AN73-AN75-AN84-AN65","v":-1058568.1021737701},{"$f":"AO69-AO73-AO75-AO84-AO65","v":-1092533.3396925568},{"$f":"AP69-AP73-AP75-AP84-AP65","v":-1130087.7563480567},{"$f":"AQ69-AQ73-AQ75-AQ84-AQ65","v":-1171140.9989190025},{"$f":"AR69-AR73-AR75-AR84-AR65","v":-1215609.9413045845},{"$f":"AS69-AS73-AS75-AS84-AS65","v":-1263418.3256864236},{"$f":"AT69-AT73-AT75-AT84-AT65","v":-1314496.4245618898},{"$f":"AU69-AU73-AU75-AU84-AU65","v":-1368780.722503379},{"$f":"AV69-AV73-AV75-AV84-AV65","v":-1426213.6165623106},{"$f":"AW69-AW73-AW75-AW84-AW65","v":-1486743.1342972363},{"$f":"AX69","v":46466832.119489335},null,null,{"$f":"IRR(BC70:BX70,0.1)","v":7.8108687520451969E-2},"ROE",{"$f":"-BC89","v":-6401886.5564970328},{"$f":"BD69-BD73-BD75-BD84-BD65","v":-1341291.1487191375},{"$f":"BE69-BE73-BE75-BE84-BE65","v":614989.72897256352},{"$f":"BF69-BF73-BF75-BF84-BF65","v":665361.9089116808},{"$f":"BG69-BG73-BG75-BG84-BG65","v":711866.63894617371},{"$f":"BH69-BH73-BH75-BH84-BH65","v":754698.1968039088},{"$f":"BI69-BI73-BI75-BI84-BI65","v":794039.6108565256},{"$f":"BJ69-BJ73-BJ75-BJ84-BJ65","v":830063.27844226733},{"$f":"BK69-BK73-BK75-BK84-BK65","v":862931.54956648313},{"$f":"BL69-BL73-BL75-BL84-BL65","v":892797.27790542878},{"$f":"BM69-BM73-BM75-BM84-BM65","v":919804.34093190171},{"$f":"BN69-BN73-BN75-BN84-BN65","v":-1838568.1094492918},{"$f":"BO69-BO73-BO75-BO84-BO65","v":-1872533.3469680788},{"$f":"BP69-BP73-BP75-BP84-BP65","v":-1910087.7636235789},{"$f":"BQ69-BQ73-BQ75-BQ84-BQ65","v":-1951141.0061945247},{"$f":"BR69-BR73-BR75-BR84-BR65","v":-1995609.9485801063},{"$f":"BS69-BS73-BS75-BS84-BS65","v":-2043418.3329619453},{"$f":"BT69-BT73-BT75-BT84-BT65","v":-2094496.4318374116},{"$f":"BU69-BU73-BU75-BU84-BU65","v":-2148780.7297789007},{"$f":"BV69-BV73-BV75-BV84-BV65","v":-2206213.6238378324},{"$f":"BW69-BW73-BW75-BW84-BW65","v":-2266743.1415727586},{"$f":"BX69","v":46466832.119489335},null,null,{"$f":"IRR(CC70:CX70,0.1)","v":0.13259442270028909},"ROE",{"$f":"-CC89","v":-36584571.536173254},{"$f":"CD69-CD73-CD75-CD84-CD65","v":4423782.6037851386},{"$f":"CE69-CE73-CE75-CE84-CE65","v":4667859.6846442427},{"$f":"CF69-CF73-CF75-CF84-CF65","v":4727218.0679028966},{"$f":"CG69-CG73-CG75-CG84-CG65","v":4775243.619257696},{"$f":"CH69-CH73-CH75-CH84-CH65","v":4812407.2904366534},{"$f":"CI69-CI73-CI75-CI84-CI65","v":4839150.5817990992},{"$f":"CJ69-CJ73-CJ75-CJ84-CJ65","v":4855887.1191484444},{"$f":"CK69-CK73-CK75-CK84-CK65","v":4863004.1414017212},{"$f":"CL69-CL73-CL75-CL84-CL65","v":4860863.9040571637},{"$f":"CM69-CM73-CM75-CM84-CM65","v":4849805.0031251684},{"$f":"CN69-CN73-CN75-CN84-CN65","v":1965914.1275420599},{"$f":"CO69-CO73-CO75-CO84-CO65","v":1880660.6326132305},{"$f":"CP69-CP73-CP75-CP84-CP65","v":1786228.7504636087},{"$f":"CQ69-CQ73-CQ75-CQ84-CQ65","v":1682851.3230026253},{"$f":"CR69-CR73-CR75-CR84-CR65","v":1570742.6468318701},{"$f":"CS69-CS73-CS75-CS84-CS65","v":1450099.3951513804},{"$f":"CT69-CT73-CT75-CT84-CT65","v":1321101.4860691465},{"$f":"CU69-CU73-CU75-CU84-CU65","v":1183912.9002557062},{"$f":"CV69-CV73-CV75-CV84-CV65","v":1038682.4507207535},{"$f":"CW69-CW73-CW75-CW84-CW65","v":885544.5073331967},{"$f":"CX69","v":119338959.44692875}]
[]
[]
[null,"Interest",null,{"$f":"C76*$B$8","v":3131999.7491534608},3037279.9736584639,2937824.2093887175,2833395.6569054835,2723745.676798088,2608613.1976853223,2487724.0946169184,2360790.5363950944,2227510.3002621792,2087566.0523226184,1940624.5919860797,1786336.0586327137,1624333.0986116794,1454229.9905895935,1275621.7271664031,1088083.0505720533,891167.44014798629,684406.04920271575,467306.58871018165,239352.15519302082,null,null,null,null,"Interest",null,{"$f":"AC76*$B$8","v":2619179.2632139376},2539968.5059781391,2456797.210880551,2369467.3510280838,2277770.9981829929,2181489.8276956473,2080394.5986839347,1974244.6082216364,1862787.1182362232,1745756.7537515396,1622874.8710426216,1493848.8941982575,1358371.6185116754,1216120.479040764,1066756.7825963073,909924.90132962773,745251.42599961406,572344.27690309973,390791.77035175974,200161.6384728527,null,null,null,null,"Interest",null,{"$f":"BC76*$B$8","v":1813867.8576741591},1759011.8008360558,1701412.9411560474,1640934.1384920385,1577431.3956948293,1510753.5157577596,1440741.7418238362,1367229.379193217,1290041.3984310667,1208994.0186308089,1123894.2698405383,1034539.5336107539,940717.06056948053,842203.46387614333,738764.18734813936,630152.94699373515,516111.14462161064,396367.25213088002,270636.16501561285,138618.52354458228,null,null,null,null,"Interest",null,{"$f":"CC76*$B$8","v":10365628.601915756},10052145.175135996,9722987.5770172458,9377372.0989925601,9014475.847066639,8633434.782544421,8233341.6647960935,7813243.8911603503,7372141.2288428191,6908983.4334094115,6422667.7482043328,5912036.2787390016,5375873.2358004022,4812902.0407148739,4221782.285875069,3601106.5432932735,2949397.0135823884,2265102.0073859594,1546592.2508797084,792157.00654814509]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C88)","v":5026395.259053397},{"$f":"-PMT($B$8,20,$C88)","v":5026395.259053397},5026395.259053397,5026395.259053397,5026395.259053397,5026395.259053397,5026395.259053397,5026395.259053397,5026395.259053397,5026395.259053397,5026395.259053397,5026395.259053397,5026395.259053397,5026395.259053397,5026395.259053397,5026395.259053397,5026395.259053397,5026395.259053397,5026395.259053397,5026395.259053397,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC88)","v":4203394.4079299001},{"$f":"-PMT($B$8,20,$AC88)","v":4203394.4079299001},4203394.4079299001,4203394.4079299001,4203394.4079299001,4203394.4079299001,4203394.4079299001,4203394.4079299001,4203394.4079299001,4203394.4079299001,4203394.4079299001,4203394.4079299001,4203394.4079299001,4203394.4079299001,4203394.4079299001,4203394.4079299001,4203394.4079299001,4203394.4079299001,4203394.4079299001,4203394.4079299001,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC88)","v":2910988.9944362235},{"$f":"-PMT($B$8,20,$BC88)","v":2910988.9944362235},2910988.9944362235,2910988.9944362235,2910988.9944362235,2910988.9944362235,2910988.9944362235,2910988.9944362235,2910988.9944362235,2910988.9944362235,2910988.9944362235,2910988.9944362235,2910988.9944362235,2910988.9944362235,2910988.9944362235,2910988.9944362235,2910988.9944362235,2910988.9944362235,2910988.9944362235,2910988.9944362235,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC88)","v":16635297.137510974},{"$f":"-PMT($B$8,20,$CC88)","v":16635297.137510974},16635297.137510974,16635297.137510974,16635297.137510974,16635297.137510974,16635297.137510974,16635297.137510974,16635297.137510974,16635297.137510974,16635297.137510974,16635297.137510974,16635297.137510974,16635297.137510974,16635297.137510974,16635297.137510974,16635297.137510974,16635297.137510974,16635297.137510974,16635297.137510974]
[null,"Sinking Fund",null,{"$f":"D74-D73","v":1894395.5098999362},{"$f":"E74-E73","v":1989115.2853949331},{"$f":"F74-F73","v":2088571.0496646794},{"$f":"G74-G73","v":2192999.6021479135},{"$f":"H74-H73","v":2302649.582255309},{"$f":"I74-I73","v":2417782.0613680747},{"$f":"J74-J73","v":2538671.1644364786},{"$f":"K74-K73","v":2665604.7226583026},{"$f":"L74-L73","v":2798884.9587912178},{"$f":"M74-M73","v":2938829.2067307783},{"$f":"N74-N73","v":3085770.6670673173},{"$f":"O74-O73","v":3240059.2004206832},{"$f":"P74-P73","v":3402062.1604417176},{"$f":"Q74-Q73","v":3572165.2684638035},{"$f":"R74-R73","v":3750773.5318869939},{"$f":"S74-S73","v":3938312.2084813435},{"$f":"T74-T73","v":4135227.8189054108},{"$f":"U74-U73","v":4341989.209850681},{"$f":"V74-V73","v":4559088.6703432156},{"$f":"W74-W73","v":4787043.1038603764},null,null,null,null,"Sinking Fund",null,{"$f":"AD74-AD73","v":1584215.1447159625},{"$f":"AE74-AE73","v":1663425.901951761},{"$f":"AF74-AF73","v":1746597.1970493491},{"$f":"AG74-AG73","v":1833927.0569018163},{"$f":"AH74-AH73","v":1925623.4097469072},{"$f":"AI74-AI73","v":2021904.5802342528},{"$f":"AJ74-AJ73","v":2122999.8092459654},{"$f":"AK74-AK73","v":2229149.7997082639},{"$f":"AL74-AL73","v":2340607.2896936769},{"$f":"AM74-AM73","v":2457637.6541783605},{"$f":"AN74-AN73","v":2580519.5368872788},{"$f":"AO74-AO73","v":2709545.5137316426},{"$f":"AP74-AP73","v":2845022.7894182247},{"$f":"AQ74-AQ73","v":2987273.9288891358},{"$f":"AR74-AR73","v":3136637.6253335928},{"$f":"AS74-AS73","v":3293469.5066002724},{"$f":"AT74-AT73","v":3458142.9819302862},{"$f":"AU74-AU73","v":3631050.1310268003},{"$f":"AV74-AV73","v":3812602.6375781405},{"$f":"AW74-AW73","v":4003232.7694570473},null,null,null,null,"Sinking Fund",null,{"$f":"BD74-BD73","v":1097121.1367620644},{"$f":"BE74-BE73","v":1151977.1936001678},{"$f":"BF74-BF73","v":1209576.0532801761},{"$f":"BG74-BG73","v":1270054.8559441851},{"$f":"BH74-BH73","v":1333557.5987413942},{"$f":"BI74-BI73","v":1400235.478678464},{"$f":"BJ74-BJ73","v":1470247.2526123873},{"$f":"BK74-BK73","v":1543759.6152430065},{"$f":"BL74-BL73","v":1620947.5960051569},{"$f":"BM74-BM73","v":1701994.9758054146},{"$f":"BN74-BN73","v":1787094.7245956853},{"$f":"BO74-BO73","v":1876449.4608254696},{"$f":"BP74-BP73","v":1970271.933866743},{"$f":"BQ74-BQ73","v":2068785.5305600802},{"$f":"BR74-BR73","v":2172224.8070880841},{"$f":"BS74-BS73","v":2280836.0474424884},{"$f":"BT74-BT73","v":2394877.8498146129},{"$f":"BU74-BU73","v":2514621.7423053435},{"$f":"BV74-BV73","v":2640352.8294206108},{"$f":"BW74-BW73","v":2772370.4708916415},null,null,null,null,"Sinking Fund",null,{"$f":"CD74-CD73","v":6269668.5355952177},{"$f":"CE74-CE73","v":6583151.9623749778},{"$f":"CF74-CF73","v":6912309.5604937281},{"$f":"CG74-CG73","v":7257925.0385184139},{"$f":"CH74-CH73","v":7620821.290444335},{"$f":"CI74-CI73","v":8001862.3549665529},{"$f":"CJ74-CJ73","v":8401955.4727148805},{"$f":"CK74-CK73","v":8822053.2463506237},{"$f":"CL74-CL73","v":9263155.9086681549},{"$f":"CM74-CM73","v":9726313.7041015625},{"$f":"CN74-CN73","v":10212629.389306642},{"$f":"CO74-CO73","v":10723260.858771972},{"$f":"CP74-CP73","v":11259423.901710572},{"$f":"CQ74-CQ73","v":11822395.096796099},{"$f":"CR74-CR73","v":12413514.851635905},{"$f":"CS74-CS73","v":13034190.594217701},{"$f":"CT74-CT73","v":13685900.123928586},{"$f":"CU74-CU73","v":14370195.130125014},{"$f":"CV74-CV73","v":15088704.886631265},{"$f":"CW74-CW73","v":15843140.130962828}]
[null,"Mortgage Balance",{"$f":"C88","v":62639994.983069211},{"$f":"C76-D75","v":60745599.473169275},{"$f":"D76-E75","v":58756484.187774345},{"$f":"E76-F75","v":56667913.138109669},{"$f":"F76-G75","v":54474913.535961755},{"$f":"G76-H75","v":52172263.953706443},{"$f":"H76-I75","v":49754481.892338365},{"$f":"I76-J75","v":47215810.727901883},{"$f":"J76-K75","v":44550206.005243585},{"$f":"K76-L75","v":41751321.046452366},{"$f":"L76-M75","v":38812491.83972159},{"$f":"M76-N75","v":35726721.172654271},{"$f":"N76-O75","v":32486661.972233586},{"$f":"O76-P75","v":29084599.811791867},{"$f":"P76-Q75","v":25512434.543328062},{"$f":"Q76-R75","v":21761661.011441067},{"$f":"R76-S75","v":17823348.802959725},{"$f":"S76-T75","v":13688120.984054314},{"$f":"T76-U75","v":9346131.774203632},{"$f":"U76-V75","v":4787043.1038604164},{"$f":"V76-W75","v":4.0046870708465576E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC88","v":52383585.264278747},{"$f":"AC76-AD75","v":50799370.119562782},{"$f":"AD76-AE75","v":49135944.217611022},{"$f":"AE76-AF75","v":47389347.020561673},{"$f":"AF76-AG75","v":45555419.963659853},{"$f":"AG76-AH75","v":43629796.553912945},{"$f":"AH76-AI75","v":41607891.973678693},{"$f":"AI76-AJ75","v":39484892.164432727},{"$f":"AJ76-AK75","v":37255742.364724465},{"$f":"AK76-AL75","v":34915135.075030789},{"$f":"AL76-AM75","v":32457497.42085243},{"$f":"AM76-AN75","v":29876977.88396515},{"$f":"AN76-AO75","v":27167432.370233506},{"$f":"AO76-AP75","v":24322409.580815282},{"$f":"AP76-AQ75","v":21335135.651926145},{"$f":"AQ76-AR75","v":18198498.026592553},{"$f":"AR76-AS75","v":14905028.519992281},{"$f":"AS76-AT75","v":11446885.538061995},{"$f":"AT76-AU75","v":7815835.4070351943},{"$f":"AU76-AV75","v":4003232.7694570539},{"$f":"AV76-AW75","v":6.5192580223083496E-9},null,null,null,null,"Mortgage Balance",{"$f":"BC88","v":36277357.153483182},{"$f":"BC76-BD75","v":35180236.016721115},{"$f":"BD76-BE75","v":34028258.823120944},{"$f":"BE76-BF75","v":32818682.769840769},{"$f":"BF76-BG75","v":31548627.913896583},{"$f":"BG76-BH75","v":30215070.315155189},{"$f":"BH76-BI75","v":28814834.836476725},{"$f":"BI76-BJ75","v":27344587.583864339},{"$f":"BJ76-BK75","v":25800827.968621332},{"$f":"BK76-BL75","v":24179880.372616176},{"$f":"BL76-BM75","v":22477885.396810763},{"$f":"BM76-BN75","v":20690790.672215078},{"$f":"BN76-BO75","v":18814341.211389609},{"$f":"BO76-BP75","v":16844069.277522866},{"$f":"BP76-BQ75","v":14775283.746962786},{"$f":"BQ76-BR75","v":12603058.939874701},{"$f":"BR76-BS75","v":10322222.892432213},{"$f":"BS76-BT75","v":7927345.0426176004},{"$f":"BT76-BU75","v":5412723.3003122564},{"$f":"BU76-BV75","v":2772370.4708916456},{"$f":"BV76-BW75","v":4.1909515857696533E-9},null,null,null,null,"Mortgage Balance",{"$f":"CC88","v":207312572.03831512},{"$f":"CC76-CD75","v":201042903.50271991},{"$f":"CD76-CE75","v":194459751.54034492},{"$f":"CE76-CF75","v":187547441.97985119},{"$f":"CF76-CG75","v":180289516.94133276},{"$f":"CG76-CH75","v":172668695.65088841},{"$f":"CH76-CI75","v":164666833.29592186},{"$f":"CI76-CJ75","v":156264877.82320699},{"$f":"CJ76-CK75","v":147442824.57685637},{"$f":"CK76-CL75","v":138179668.66818821},{"$f":"CL76-CM75","v":128453354.96408665},{"$f":"CM76-CN75","v":118240725.57478002},{"$f":"CN76-CO75","v":107517464.71600804},{"$f":"CO76-CP75","v":96258040.814297467},{"$f":"CP76-CQ75","v":84435645.717501372},{"$f":"CQ76-CR75","v":72022130.865865469},{"$f":"CR76-CS75","v":58987940.271647766},{"$f":"CS76-CT75","v":45302040.147719182},{"$f":"CT76-CU75","v":30931845.017594166},{"$f":"CU76-CV75","v":15843140.130962901},{"$f":"CV76-CW75","v":7.2643160820007324E-8}]
[]
[]
[null,"Book Depr",null,{"$f":"-$C69/20","v":8325307.4214085061},{"$f":"-$C69/20","v":8325307.4214085061},8325307.4214085061,8325307.4214085061,8325307.4214085061,8325307.4214085061,8325307.4214085061,8325307.4214085061,8325307.4214085061,8325307.4214085061,8325307.4214085061,8325307.4214085061,8325307.4214085061,8325307.4214085061,8325307.4214085061,8325307.4214085061,8325307.4214085061,8325307.4214085061,8325307.4214085061,8325307.4214085061,null,null,null,null,"Book Depr",null,{"$f":"-$AC69/20","v":7744472.0199148897},{"$f":"-$AC69/20","v":7744472.0199148897},7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,null,null,null,null,"Book Depr",null,{"$f":"-$BC69/20","v":7744472.0199148897},{"$f":"-$BC69/20","v":7744472.0199148897},7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,7744472.0199148897,null,null,null,null,"Book Depr",null,{"$f":"-$CC69/20","v":19889826.574488126},{"$f":"-$CC69/20","v":19889826.574488126},19889826.574488126,19889826.574488126,19889826.574488126,19889826.574488126,19889826.574488126,19889826.574488126,19889826.574488126,19889826.574488126,19889826.574488126,19889826.574488126,19889826.574488126,19889826.574488126,19889826.574488126,19889826.574488126,19889826.574488126,19889826.574488126,19889826.574488126,19889826.574488126]
[null,"Accum Depreciation",null,{"$f":"SUM($D79:D79)","v":8325307.4214085061},{"$f":"SUM($D79:E79)","v":16650614.842817012},{"$f":"SUM($D79:F79)","v":24975922.26422552},{"$f":"SUM($D79:G79)","v":33301229.685634024},{"$f":"SUM($D79:H79)","v":41626537.107042529},{"$f":"SUM($D79:I79)","v":49951844.528451033},{"$f":"SUM($D79:J79)","v":58277151.949859537},{"$f":"SUM($D79:K79)","v":66602459.371268041},{"$f":"SUM($D79:L79)","v":74927766.792676553},{"$f":"SUM($D79:M79)","v":83253074.214085057},{"$f":"SUM($D79:N79)","v":91578381.635493562},{"$f":"SUM($D79:O79)","v":99903689.056902066},{"$f":"SUM($D79:P79)","v":108228996.47831057},{"$f":"SUM($D79:Q79)","v":116554303.89971907},{"$f":"SUM($D79:R79)","v":124879611.32112758},{"$f":"SUM($D79:S79)","v":133204918.74253608},{"$f":"SUM($D79:T79)","v":141530226.1639446},{"$f":"SUM($D79:U79)","v":149855533.58535311},{"$f":"SUM($D79:V79)","v":158180841.00676161},{"$f":"SUM($D79:W79)","v":166506148.42817011},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD79:AD79)","v":7744472.0199148897},{"$f":"SUM($AD79:AE79)","v":15488944.039829779},{"$f":"SUM($AD79:AF79)","v":23233416.059744671},{"$f":"SUM($AD79:AG79)","v":30977888.079659559},{"$f":"SUM($AD79:AH79)","v":38722360.099574447},{"$f":"SUM($AD79:AI79)","v":46466832.119489335},{"$f":"SUM($AD79:AJ79)","v":54211304.139404222},{"$f":"SUM($AD79:AK79)","v":61955776.15931911},{"$f":"SUM($AD79:AL79)","v":69700248.179233998},{"$f":"SUM($AD79:AM79)","v":77444720.199148893},{"$f":"SUM($AD79:AN79)","v":85189192.219063789},{"$f":"SUM($AD79:AO79)","v":92933664.238978684},{"$f":"SUM($AD79:AP79)","v":100678136.25889358},{"$f":"SUM($AD79:AQ79)","v":108422608.27880847},{"$f":"SUM($AD79:AR79)","v":116167080.29872337},{"$f":"SUM($AD79:AS79)","v":123911552.31863827},{"$f":"SUM($AD79:AT79)","v":131656024.33855316},{"$f":"SUM($AD79:AU79)","v":139400496.35846806},{"$f":"SUM($AD79:AV79)","v":147144968.37838295},{"$f":"SUM($AD79:AW79)","v":154889440.39829785},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD79:BD79)","v":7744472.0199148897},{"$f":"SUM($BD79:BE79)","v":15488944.039829779},{"$f":"SUM($BD79:BF79)","v":23233416.059744671},{"$f":"SUM($BD79:BG79)","v":30977888.079659559},{"$f":"SUM($BD79:BH79)","v":38722360.099574447},{"$f":"SUM($BD79:BI79)","v":46466832.119489335},{"$f":"SUM($BD79:BJ79)","v":54211304.139404222},{"$f":"SUM($BD79:BK79)","v":61955776.15931911},{"$f":"SUM($BD79:BL79)","v":69700248.179233998},{"$f":"SUM($BD79:BM79)","v":77444720.199148893},{"$f":"SUM($BD79:BN79)","v":85189192.219063789},{"$f":"SUM($BD79:BO79)","v":92933664.238978684},{"$f":"SUM($BD79:BP79)","v":100678136.25889358},{"$f":"SUM($BD79:BQ79)","v":108422608.27880847},{"$f":"SUM($BD79:BR79)","v":116167080.29872337},{"$f":"SUM($BD79:BS79)","v":123911552.31863827},{"$f":"SUM($BD79:BT79)","v":131656024.33855316},{"$f":"SUM($BD79:BU79)","v":139400496.35846806},{"$f":"SUM($BD79:BV79)","v":147144968.37838295},{"$f":"SUM($BD79:BW79)","v":154889440.39829785},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD79:CD79)","v":19889826.574488126},{"$f":"SUM($CD79:CE79)","v":39779653.148976251},{"$f":"SUM($CD79:CF79)","v":59669479.723464377},{"$f":"SUM($CD79:CG79)","v":79559306.297952503},{"$f":"SUM($CD79:CH79)","v":99449132.872440636},{"$f":"SUM($CD79:CI79)","v":119338959.44692877},{"$f":"SUM($CD79:CJ79)","v":139228786.0214169},{"$f":"SUM($CD79:CK79)","v":159118612.59590504},{"$f":"SUM($CD79:CL79)","v":179008439.17039317},{"$f":"SUM($CD79:CM79)","v":198898265.7448813},{"$f":"SUM($CD79:CN79)","v":218788092.31936944},{"$f":"SUM($CD79:CO79)","v":238677918.89385757},{"$f":"SUM($CD79:CP79)","v":258567745.4683457},{"$f":"SUM($CD79:CQ79)","v":278457572.04283381},{"$f":"SUM($CD79:CR79)","v":298347398.61732191},{"$f":"SUM($CD79:CS79)","v":318237225.19181001},{"$f":"SUM($CD79:CT79)","v":338127051.76629812},{"$f":"SUM($CD79:CU79)","v":358016878.34078622},{"$f":"SUM($CD79:CV79)","v":377906704.91527432},{"$f":"SUM($CD79:CW79)","v":397796531.48976243}]
[null,"End Year Book Value",null,{"$f":"-$C69-D80","v":158180841.00676161},149855533.58535311,141530226.1639446,133204918.7425361,124879611.32112759,116554303.89971909,108228996.47831059,99903689.056902081,91578381.635493562,83253074.214085057,74927766.792676553,66602459.371268049,58277151.949859545,49951844.52845104,41626537.107042536,33301229.685634032,24975922.264225513,16650614.842817008,8325307.4214085042,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC69-AD80","v":147144968.37838289},{"$f":"-$AC69-AE80","v":139400496.358468},{"$f":"-$AC69-AF80","v":131656024.33855312},{"$f":"-$AC69-AG80","v":123911552.31863824},{"$f":"-$AC69-AH80","v":116167080.29872334},{"$f":"-$AC69-AI80","v":108422608.27880844},{"$f":"-$AC69-AJ80","v":100678136.25889356},{"$f":"-$AC69-AK80","v":92933664.238978684},{"$f":"-$AC69-AL80","v":85189192.219063789},{"$f":"-$AC69-AM80","v":77444720.199148893},{"$f":"-$AC69-AN80","v":69700248.179233998},{"$f":"-$AC69-AO80","v":61955776.159319103},{"$f":"-$AC69-AP80","v":54211304.139404207},{"$f":"-$AC69-AQ80","v":46466832.119489312},{"$f":"-$AC69-AR80","v":38722360.099574417},{"$f":"-$AC69-AS80","v":30977888.079659522},{"$f":"-$AC69-AT80","v":23233416.059744626},{"$f":"-$AC69-AU80","v":15488944.039829731},{"$f":"-$AC69-AV80","v":7744472.0199148357},{"$f":"-$AC69-AW80","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC69-BD80","v":147144968.37838289},{"$f":"-$BC69-BE80","v":139400496.358468},{"$f":"-$BC69-BF80","v":131656024.33855312},{"$f":"-$BC69-BG80","v":123911552.31863824},{"$f":"-$BC69-BH80","v":116167080.29872334},{"$f":"-$BC69-BI80","v":108422608.27880844},{"$f":"-$BC69-BJ80","v":100678136.25889356},{"$f":"-$BC69-BK80","v":92933664.238978684},{"$f":"-$BC69-BL80","v":85189192.219063789},{"$f":"-$BC69-BM80","v":77444720.199148893},{"$f":"-$BC69-BN80","v":69700248.179233998},{"$f":"-$BC69-BO80","v":61955776.159319103},{"$f":"-$BC69-BP80","v":54211304.139404207},{"$f":"-$BC69-BQ80","v":46466832.119489312},{"$f":"-$BC69-BR80","v":38722360.099574417},{"$f":"-$BC69-BS80","v":30977888.079659522},{"$f":"-$BC69-BT80","v":23233416.059744626},{"$f":"-$BC69-BU80","v":15488944.039829731},{"$f":"-$BC69-BV80","v":7744472.0199148357},{"$f":"-$BC69-BW80","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$CC69-CD80","v":377906704.91527444},{"$f":"-$CC69-CE80","v":358016878.34078628},{"$f":"-$CC69-CF80","v":338127051.76629817},{"$f":"-$CC69-CG80","v":318237225.19181001},{"$f":"-$CC69-CH80","v":298347398.61732191},{"$f":"-$CC69-CI80","v":278457572.04283381},{"$f":"-$CC69-CJ80","v":258567745.46834564},{"$f":"-$CC69-CK80","v":238677918.89385751},{"$f":"-$CC69-CL80","v":218788092.31936938},{"$f":"-$CC69-CM80","v":198898265.74488124},{"$f":"-$CC69-CN80","v":179008439.17039311},{"$f":"-$CC69-CO80","v":159118612.59590498},{"$f":"-$CC69-CP80","v":139228786.02141684},{"$f":"-$CC69-CQ80","v":119338959.44692874},{"$f":"-$CC69-CR80","v":99449132.872440636},{"$f":"-$CC69-CS80","v":79559306.297952533},{"$f":"-$CC69-CT80","v":59669479.723464429},{"$f":"-$CC69-CU80","v":39779653.148976326},{"$f":"-$CC69-CV80","v":19889826.574488223},{"$f":"-$CC69-CW80","v":0}]
[null,"Prop. Tax Value",{"$f":"-C69","v":166506148.42817011},{"$f":"C82/(($C82/$X82)^(1/21))","v":157228505.76421568},{"$f":"D82/(($C82/$X82)^(1/21))","v":148467808.8960326},140195253.85202542,132383641.60406941,125007288.64083086,118041942.52389896,111464702.14908946,105253942.45075023,99389243.301506817,93851322.373679951,88621971.74163276,83683998.016604632,79021165.817203537,74618144.389695257,70460457.202584594,66534434.349762186,62827167.605725266,59326467.985099852,56020825.666926034,52899372.151942827,{"$f":"X69","v":49951844.528451033},null,null,null,"Prop. Tax Value",{"$f":"-AC69","v":154889440.39829779},{"$f":"AC82/(($AC82/$AX82)^(1/21))","v":146259075.12950295},{"$f":"AD82/(($AC82/$AX82)^(1/21))","v":138109589.670728},130414189.62979108,123147573.58518083,116285849.8984473,109806458.16176647,103688095.0224088,97910644.140232772,92455110.047913313,87303555.696446463,82439043.4805886,77845579.550329879,73508061.225305602,69412227.339251399,65544611.351241477,61892497.069546215,58443876.842535131,55187412.079162657,52112395.96923352,49208718.280877046,{"$f":"AX69","v":46466832.119489335},null,null,null,"Prop. Tax Value",{"$f":"-BC69","v":154889440.39829779},{"$f":"BC82/(($BC82/$BX82)^(1/21))","v":146259075.12950295},{"$f":"BD82/(($BC82/$BX82)^(1/21))","v":138109589.670728},130414189.62979108,123147573.58518083,116285849.8984473,109806458.16176647,103688095.0224088,97910644.140232772,92455110.047913313,87303555.696446463,82439043.4805886,77845579.550329879,73508061.225305602,69412227.339251399,65544611.351241477,61892497.069546215,58443876.842535131,55187412.079162657,52112395.96923352,49208718.280877046,{"$f":"BX69","v":46466832.119489335},null,null,null,"Prop. Tax Value",{"$f":"-CC69","v":397796531.48976254},{"$f":"CC82/(($CC82/$CX82)^(1/21))","v":375631499.70587838},{"$f":"CD82/(($CC82/$CX82)^(1/21))","v":354701492.85330951},334937695.93572104,316275128.29534119,298652429.96545726,282011659.92724752,266298105.60764623,251460102.99189562,237448866.75934041,224218329.88397425,211724992.17236677,199927777.24098444,188787897.46266672,178268726.43821964,168335678.57383078,158956095.36837319,150099138.03672591,141735686.11607167,133838241.72180298,126380839.13824306,{"$f":"CX69","v":119338959.44692875}]
[null,"Tax Dep",null,{"$f":"$C$69*-D$5","v":33301229.685634024},{"$f":"$C$69*-E$5","v":53281967.497014441},31969180.498208664,19181508.298925195,19181508.298925195,9590754.1494625974,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":78787191.8181348},{"$f":"$CC$29*-E$5","v":126059506.90901567},{"$f":"$CC$29*-F$5","v":75635704.145409405},{"$f":"$CC$29*-G$5","v":45381422.487245642},{"$f":"$CC$29*-H$5","v":45381422.487245642},{"$f":"$CC$29*-I$5","v":22690711.243622821}]
[null,"After Tax Dep. Value",null,{"$f":"D83*$B$7","v":6993258.2339831451},{"$f":"E83*$B$7","v":11189213.174373033},{"$f":"F83*$B$7","v":6713527.9046238195},{"$f":"G83*$B$7","v":4028116.742774291},{"$f":"H83*$B$7","v":4028116.742774291},{"$f":"I83*$B$7","v":2014058.3713871455},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD83*$B$7","v":7101407.4138838798},{"$f":"AE83*$B$7","v":11362251.862214206},{"$f":"AF83*$B$7","v":6817351.1173285237},{"$f":"AG83*$B$7","v":4090410.6703971145},{"$f":"AH83*$B$7","v":4090410.6703971145},{"$f":"AI83*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD83*$B$7","v":7101407.4138838798},{"$f":"BE83*$B$7","v":11362251.862214206},{"$f":"BF83*$B$7","v":6817351.1173285237},{"$f":"BG83*$B$7","v":4090410.6703971145},{"$f":"BH83*$B$7","v":4090410.6703971145},{"$f":"BI83*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD83*$B$7","v":16545310.281808307},{"$f":"CE83*$B$7","v":26472496.45089329},{"$f":"CF83*$B$7","v":15883497.870535975},{"$f":"CG83*$B$7","v":9530098.7223215848},{"$f":"CH83*$B$7","v":9530098.7223215848},{"$f":"CI83*$B$7","v":4765049.3611607924}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D84:I84)","v":29076160.736919105},{"$f":"C86/C90","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD84:AI84)","v":29525817.082094379},{"$f":"AC86/AC90","v":0.19062511302364329},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD84:BI84)","v":29525817.082094379},{"$f":"BC86/BC90","v":0.19062511302364329},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD84:CI84)","v":68791124.980673522},{"$f":"CC86/CC90","v":0.17293042934046771}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D65:W65)","v":63735875.946463712},{"$f":"C87/C90","v":0.38278391848069826},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD65:AW65)","v":63735875.946463712},{"$f":"AC87/AC90","v":0.41149271236675061},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD65:BW65)","v":82684379.606223196},{"$f":"BC87/BC90","v":0.53382838361091967},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD65:CW65)","v":85108262.934600621},{"$f":"CC87/CC90","v":0.21394923333259611}]
[0.85,"Debt",{"$f":"(C90-C86-C87)*$A88","v":62639994.983069211},{"$f":"C88/C90","v":0.37620229387560289},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC90-AC86-AC87)*$A88","v":52383585.264278747},{"$f":"AC88/AC90","v":0.33819984841816519},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC90-BC86-BC87)*$A88","v":36277357.153483182},{"$f":"BC88/BC90","v":0.23421452786062144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC90-CC86-CC87)*$A88","v":207312572.03831512},{"$f":"CC88/CC90","v":0.52115228672789571}]
[0.15,"Equity",{"$f":"(C90-C86-C87)*$A89","v":11054116.761718096},{"$f":"C89/C90","v":6.6388640095694632E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC90-AC86-AC87)*$A89","v":9244162.1054609548},{"$f":"AC89/AC90","v":5.9682326191440919E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC90-BC86-BC87)*$A89","v":6401886.5564970328},{"$f":"BC89/BC90","v":4.133197550481555E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC90-CC86-CC87)*$A89","v":36584571.536173254},{"$f":"CC89/CC90","v":9.196805059904041E-2}]
[null,"Total",{"$f":"-C69","v":166506148.42817011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC69","v":154889440.39829779},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",{"$f":"-BC69","v":154889440.39829779},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC69","v":397796531.48976254}]
[null,"Check",{"$f":"SUM(C86:C89)-C90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC86:AC89)-AC90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC86:BC89)-BC90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC86:CC89)-CC90","v":0}]
[null,"2022 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022 Off Shore Wind"]
[null,"Year",null,2022,{"$f":"D93+1","v":2023},{"$f":"E93+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,null,null,null,"Year",null,2022,{"$f":"AD93+1","v":2023},{"$f":"AE93+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,null,null,null,"Year",null,2022,{"$f":"BD93+1","v":2023},{"$f":"BE93+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,null,null,null,"Year",null,2022,{"$f":"CD93+1","v":2023},{"$f":"CE93+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D93-$D$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D93-$D$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D93-$D$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D93-$D$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D93-$D$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D93-$D$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D93-$D$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D93-$D$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D93-$D$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D93-$D$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D93-$D$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D93-$D$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D93-$D$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D93-$D$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D93-$D$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D93-$D$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D93-$D$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D93-$D$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D93-$D$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D93-$D$13)","v":329980.44872495992},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD93-$AD$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD93-$AD$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD93-$AD$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD93-$AD$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD93-$AD$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD93-$AD$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD93-$AD$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD93-$AD$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD93-$AD$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD93-$AD$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD93-$AD$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD93-$AD$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD93-$AD$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD93-$AD$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD93-$AD$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD93-$AD$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD93-$AD$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD93-$AD$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD93-$AD$13)","v":329980.44872495992},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD93-$AD$13)","v":329980.44872495992},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD93-$AD$13)","v":428082.74429183989},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD93-$AD$13)","v":428082.74429183989},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD93-$AD$13)","v":428082.74429183989},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD93-$AD$13)","v":428082.74429183989},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD93-$AD$13)","v":428082.74429183989},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD93-$AD$13)","v":428082.74429183989},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD93-$AD$13)","v":428082.74429183989},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD93-$AD$13)","v":428082.74429183989},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD93-$AD$13)","v":428082.74429183989},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD93-$AD$13)","v":428082.74429183989},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD93-$AD$13)","v":428082.74429183989},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD93-$AD$13)","v":428082.74429183989},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD93-$AD$13)","v":428082.74429183989},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD93-$AD$13)","v":428082.74429183989},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD93-$AD$13)","v":428082.74429183989},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD93-$AD$13)","v":428082.74429183989},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD93-$AD$13)","v":428082.74429183989},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD93-$AD$13)","v":428082.74429183989},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD93-$AD$13)","v":428082.74429183989},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD93-$AD$13)","v":428082.74429183989},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD93-$AD$13)","v":440631.94199999986},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD93-$AD$13)","v":440631.94199999986},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD93-$AD$13)","v":440631.94199999986},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD93-$AD$13)","v":440631.94199999986},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD93-$AD$13)","v":440631.94199999986},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD93-$AD$13)","v":440631.94199999986},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD93-$AD$13)","v":440631.94199999986},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD93-$AD$13)","v":440631.94199999986},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD93-$AD$13)","v":440631.94199999986},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD93-$AD$13)","v":440631.94199999986},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD93-$AD$13)","v":440631.94199999986},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD93-$AD$13)","v":440631.94199999986},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD93-$AD$13)","v":440631.94199999986},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD93-$AD$13)","v":440631.94199999986},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD93-$AD$13)","v":440631.94199999986},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD93-$AD$13)","v":440631.94199999986},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD93-$AD$13)","v":440631.94199999986},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD93-$AD$13)","v":440631.94199999986},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD93-$AD$13)","v":440631.94199999986},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD93-$AD$13)","v":440631.94199999986}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M6","v":38.153272586666368},{"$f":"D95","v":38.153272586666368},{"$f":"E95","v":38.153272586666368},38.153272586666368,38.153272586666368,38.153272586666368,38.153272586666368,38.153272586666368,38.153272586666368,38.153272586666368,38.153272586666368,38.153272586666368,38.153272586666368,38.153272586666368,38.153272586666368,38.153272586666368,38.153272586666368,38.153272586666368,38.153272586666368,38.153272586666368,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P6","v":34.115846705421404},{"$f":"AD95","v":34.115846705421404},{"$f":"AE95","v":34.115846705421404},34.115846705421404,34.115846705421404,34.115846705421404,34.115846705421404,34.115846705421404,34.115846705421404,34.115846705421404,34.115846705421404,34.115846705421404,34.115846705421404,34.115846705421404,34.115846705421404,34.115846705421404,34.115846705421404,34.115846705421404,34.115846705421404,34.115846705421404,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$6","v":21.432168878160557},{"$f":"BD95","v":21.432168878160557},{"$f":"BE95","v":21.432168878160557},21.432168878160557,21.432168878160557,21.432168878160557,21.432168878160557,21.432168878160557,21.432168878160557,21.432168878160557,21.432168878160557,21.432168878160557,21.432168878160557,21.432168878160557,21.432168878160557,21.432168878160557,21.432168878160557,21.432168878160557,21.432168878160557,21.432168878160557,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V6","v":91.410874108002204},{"$f":"CD95","v":91.410874108002204},{"$f":"CE95","v":91.410874108002204},91.410874108002204,91.410874108002204,91.410874108002204,91.410874108002204,91.410874108002204,91.410874108002204,91.410874108002204,91.410874108002204,91.410874108002204,91.410874108002204,91.410874108002204,91.410874108002204,91.410874108002204,91.410874108002204,91.410874108002204,91.410874108002204,91.410874108002204]
[null,"Revenue",null,{"$f":"D95*D94","v":12589834.008473881},{"$f":"E95*E94","v":12589834.008473881},{"$f":"F95*F94","v":12589834.008473881},{"$f":"G95*G94","v":12589834.008473881},{"$f":"H95*H94","v":12589834.008473881},{"$f":"I95*I94","v":12589834.008473881},{"$f":"J95*J94","v":12589834.008473881},{"$f":"K95*K94","v":12589834.008473881},{"$f":"L95*L94","v":12589834.008473881},{"$f":"M95*M94","v":12589834.008473881},{"$f":"N95*N94","v":12589834.008473881},{"$f":"O95*O94","v":12589834.008473881},{"$f":"P95*P94","v":12589834.008473881},{"$f":"Q95*Q94","v":12589834.008473881},{"$f":"R95*R94","v":12589834.008473881},{"$f":"S95*S94","v":12589834.008473881},{"$f":"T95*T94","v":12589834.008473881},{"$f":"U95*U94","v":12589834.008473881},{"$f":"V95*V94","v":12589834.008473881},{"$f":"W95*W94","v":12589834.008473881},null,null,null,null,"Revenue",null,{"$f":"AD95*AD94","v":11257562.4044869},{"$f":"AE95*AE94","v":11257562.4044869},{"$f":"AF95*AF94","v":11257562.4044869},{"$f":"AG95*AG94","v":11257562.4044869},{"$f":"AH95*AH94","v":11257562.4044869},{"$f":"AI95*AI94","v":11257562.4044869},{"$f":"AJ95*AJ94","v":11257562.4044869},{"$f":"AK95*AK94","v":11257562.4044869},{"$f":"AL95*AL94","v":11257562.4044869},{"$f":"AM95*AM94","v":11257562.4044869},{"$f":"AN95*AN94","v":11257562.4044869},{"$f":"AO95*AO94","v":11257562.4044869},{"$f":"AP95*AP94","v":11257562.4044869},{"$f":"AQ95*AQ94","v":11257562.4044869},{"$f":"AR95*AR94","v":11257562.4044869},{"$f":"AS95*AS94","v":11257562.4044869},{"$f":"AT95*AT94","v":11257562.4044869},{"$f":"AU95*AU94","v":11257562.4044869},{"$f":"AV95*AV94","v":11257562.4044869},{"$f":"AW95*AW94","v":11257562.4044869},null,null,null,null,"Revenue",null,{"$f":"BD95*BD94","v":9174741.6694891341},{"$f":"BE95*BE94","v":9174741.6694891341},{"$f":"BF95*BF94","v":9174741.6694891341},{"$f":"BG95*BG94","v":9174741.6694891341},{"$f":"BH95*BH94","v":9174741.6694891341},{"$f":"BI95*BI94","v":9174741.6694891341},{"$f":"BJ95*BJ94","v":9174741.6694891341},{"$f":"BK95*BK94","v":9174741.6694891341},{"$f":"BL95*BL94","v":9174741.6694891341},{"$f":"BM95*BM94","v":9174741.6694891341},{"$f":"BN95*BN94","v":9174741.6694891341},{"$f":"BO95*BO94","v":9174741.6694891341},{"$f":"BP95*BP94","v":9174741.6694891341},{"$f":"BQ95*BQ94","v":9174741.6694891341},{"$f":"BR95*BR94","v":9174741.6694891341},{"$f":"BS95*BS94","v":9174741.6694891341},{"$f":"BT95*BT94","v":9174741.6694891341},{"$f":"BU95*BU94","v":9174741.6694891341},{"$f":"BV95*BV94","v":9174741.6694891341},{"$f":"BW95*BW94","v":9174741.6694891341},null,null,null,null,"Revenue",null,{"$f":"CD95*CD94","v":40278550.978126518},{"$f":"CE95*CE94","v":40278550.978126518},{"$f":"CF95*CF94","v":40278550.978126518},{"$f":"CG95*CG94","v":40278550.978126518},{"$f":"CH95*CH94","v":40278550.978126518},{"$f":"CI95*CI94","v":40278550.978126518},{"$f":"CJ95*CJ94","v":40278550.978126518},{"$f":"CK95*CK94","v":40278550.978126518},{"$f":"CL95*CL94","v":40278550.978126518},{"$f":"CM95*CM94","v":40278550.978126518},{"$f":"CN95*CN94","v":40278550.978126518},{"$f":"CO95*CO94","v":40278550.978126518},{"$f":"CP95*CP94","v":40278550.978126518},{"$f":"CQ95*CQ94","v":40278550.978126518},{"$f":"CR95*CR94","v":40278550.978126518},{"$f":"CS95*CS94","v":40278550.978126518},{"$f":"CT95*CT94","v":40278550.978126518},{"$f":"CU95*CU94","v":40278550.978126518},{"$f":"CV95*CV94","v":40278550.978126518},{"$f":"CW95*CW94","v":40278550.978126518}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3833974.7107200003},{"$f":"HLOOKUP(E93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3910654.2049344005},{"$f":"HLOOKUP(F93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3988867.2890330879},{"$f":"HLOOKUP(G93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4068644.6348137497},{"$f":"HLOOKUP(H93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4150017.5275100246},{"$f":"HLOOKUP(I93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(J93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(K93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(L93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(M93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(N93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(O93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(P93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(Q93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(R93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(S93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(T93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(U93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(V93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(W93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3833974.7107200003},{"$f":"HLOOKUP(AE93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3910654.2049344005},{"$f":"HLOOKUP(AF93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3988867.2890330879},{"$f":"HLOOKUP(AG93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4068644.6348137497},{"$f":"HLOOKUP(AH93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4150017.5275100246},{"$f":"HLOOKUP(AI93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(AJ93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(AK93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(AL93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(AM93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(AN93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(AO93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(AP93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(AQ93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(AR93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(AS93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(AT93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(AU93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(AV93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(AW93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3833974.7107200003},{"$f":"HLOOKUP(BE93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3910654.2049344005},{"$f":"HLOOKUP(BF93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3988867.2890330879},{"$f":"HLOOKUP(BG93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4068644.6348137497},{"$f":"HLOOKUP(BH93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4150017.5275100246},{"$f":"HLOOKUP(BI93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(BJ93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(BK93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(BL93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(BM93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(BN93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(BO93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(BP93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(BQ93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(BR93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(BS93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(BT93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(BU93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(BV93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(BW93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":9741889.4400000013},{"$f":"HLOOKUP(CE93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":9936727.2288000006},{"$f":"HLOOKUP(CF93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10135461.773376001},{"$f":"HLOOKUP(CG93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10338171.008843521},{"$f":"HLOOKUP(CH93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10544934.429020392},{"$f":"HLOOKUP(CI93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10755833.1176008},{"$f":"HLOOKUP(CJ93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10970949.779952817},{"$f":"HLOOKUP(CK93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11190368.77555187},{"$f":"HLOOKUP(CL93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11414176.15106291},{"$f":"HLOOKUP(CM93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11642459.674084168},{"$f":"HLOOKUP(CN93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11875308.867565852},{"$f":"HLOOKUP(CO93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12112815.04491717},{"$f":"HLOOKUP(CP93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12355071.345815513},{"$f":"HLOOKUP(CQ93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12602172.772731826},{"$f":"HLOOKUP(CR93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12854216.228186462},{"$f":"HLOOKUP(CS93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13111300.552750193},{"$f":"HLOOKUP(CT93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13373526.563805196},{"$f":"HLOOKUP(CU93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13640997.0950813},{"$f":"HLOOKUP(CV93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13913817.036982926},{"$f":"HLOOKUP(CW93,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14192093.377722582}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D94","v":0},{"$f":"HLOOKUP(E93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E94","v":0},{"$f":"HLOOKUP(F93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F94","v":0},{"$f":"HLOOKUP(G93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G94","v":0},{"$f":"HLOOKUP(H93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H94","v":0},{"$f":"HLOOKUP(I93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I94","v":0},{"$f":"HLOOKUP(J93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J94","v":0},{"$f":"HLOOKUP(K93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K94","v":0},{"$f":"HLOOKUP(L93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L94","v":0},{"$f":"HLOOKUP(M93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M94","v":0},{"$f":"HLOOKUP(N93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N94","v":0},{"$f":"HLOOKUP(O93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O94","v":0},{"$f":"HLOOKUP(P93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P94","v":0},{"$f":"HLOOKUP(Q93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q94","v":0},{"$f":"HLOOKUP(R93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R94","v":0},{"$f":"HLOOKUP(S93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S94","v":0},{"$f":"HLOOKUP(T93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T94","v":0},{"$f":"HLOOKUP(U93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U94","v":0},{"$f":"HLOOKUP(V93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V94","v":0},{"$f":"HLOOKUP(W93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W94","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD94","v":0},{"$f":"HLOOKUP(AE93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE94","v":0},{"$f":"HLOOKUP(AF93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF94","v":0},{"$f":"HLOOKUP(AG93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG94","v":0},{"$f":"HLOOKUP(AH93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH94","v":0},{"$f":"HLOOKUP(AI93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI94","v":0},{"$f":"HLOOKUP(AJ93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ94","v":0},{"$f":"HLOOKUP(AK93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK94","v":0},{"$f":"HLOOKUP(AL93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL94","v":0},{"$f":"HLOOKUP(AM93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM94","v":0},{"$f":"HLOOKUP(AN93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN94","v":0},{"$f":"HLOOKUP(AO93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO94","v":0},{"$f":"HLOOKUP(AP93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP94","v":0},{"$f":"HLOOKUP(AQ93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ94","v":0},{"$f":"HLOOKUP(AR93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR94","v":0},{"$f":"HLOOKUP(AS93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS94","v":0},{"$f":"HLOOKUP(AT93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT94","v":0},{"$f":"HLOOKUP(AU93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU94","v":0},{"$f":"HLOOKUP(AV93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV94","v":0},{"$f":"HLOOKUP(AW93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW94","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD94","v":64212.41164377598},{"$f":"HLOOKUP(BE93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE94","v":64212.41164377598},{"$f":"HLOOKUP(BF93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF94","v":64212.41164377598},{"$f":"HLOOKUP(BG93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG94","v":64212.41164377598},{"$f":"HLOOKUP(BH93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH94","v":64212.41164377598},{"$f":"HLOOKUP(BI93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI94","v":64212.41164377598},{"$f":"HLOOKUP(BJ93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ94","v":64212.41164377598},{"$f":"HLOOKUP(BK93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK94","v":64212.41164377598},{"$f":"HLOOKUP(BL93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL94","v":64212.41164377598},{"$f":"HLOOKUP(BM93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM94","v":64212.41164377598},{"$f":"HLOOKUP(BN93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN94","v":64212.41164377598},{"$f":"HLOOKUP(BO93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO94","v":64212.41164377598},{"$f":"HLOOKUP(BP93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP94","v":64212.41164377598},{"$f":"HLOOKUP(BQ93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ94","v":64212.41164377598},{"$f":"HLOOKUP(BR93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR94","v":64212.41164377598},{"$f":"HLOOKUP(BS93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS94","v":64212.41164377598},{"$f":"HLOOKUP(BT93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT94","v":64212.41164377598},{"$f":"HLOOKUP(BU93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU94","v":64212.41164377598},{"$f":"HLOOKUP(BV93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV94","v":64212.41164377598},{"$f":"HLOOKUP(BW93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW94","v":64212.41164377598},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD94","v":0},{"$f":"HLOOKUP(CE93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE94","v":0},{"$f":"HLOOKUP(CF93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF94","v":0},{"$f":"HLOOKUP(CG93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG94","v":0},{"$f":"HLOOKUP(CH93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH94","v":0},{"$f":"HLOOKUP(CI93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI94","v":0},{"$f":"HLOOKUP(CJ93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ94","v":0},{"$f":"HLOOKUP(CK93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK94","v":0},{"$f":"HLOOKUP(CL93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL94","v":0},{"$f":"HLOOKUP(CM93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM94","v":0},{"$f":"HLOOKUP(CN93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN94","v":0},{"$f":"HLOOKUP(CO93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO94","v":0},{"$f":"HLOOKUP(CP93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP94","v":0},{"$f":"HLOOKUP(CQ93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ94","v":0},{"$f":"HLOOKUP(CR93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR94","v":0},{"$f":"HLOOKUP(CS93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS94","v":0},{"$f":"HLOOKUP(CT93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT94","v":0},{"$f":"HLOOKUP(CU93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU94","v":0},{"$f":"HLOOKUP(CV93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV94","v":0},{"$f":"HLOOKUP(CW93,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW94","v":0}]
[null,"Property Tax",null,{"$f":"C122*$B$9","v":1677790.8486059676},{"$f":"D122*$B$9","v":1584305.1478966381},1496028.4255557249,1412670.4398089582,1333957.1210144102,1259629.670559041,1189443.7099643012,1123168.477403159,1060586.068986814,1001490.7223265517,945688.14001518639,892994.85080379387,843237.60637336981,796252.81171808229,751885.98726729502,709991.26097789395,670430.88872698601,633074.80142808578,597800.17738177022,564491.03845475195,null,null,null,null,"Property Tax",null,{"$f":"AC122*$B$9","v":1560735.6731218304},{"$f":"AD122*$B$9","v":1473772.2306015242},1391654.3493541626,1314112.0370315891,1240890.3451296838,1171748.5307525964,1106459.2650830711,1044807.8859564268,986591.692080757,931619.27658283862,879709.89768854529,830692.88446864532,784407.07569615799,740700.28997030912,699428.82536492555,660456.98695618042,623656.64067626616,588906.79202612629,556093.18826211186,525107.94274860644,null,null,null,null,"Property Tax",null,{"$f":"BC122*$B$9","v":1560735.6731218304},{"$f":"BD122*$B$9","v":1473772.2306015242},1391654.3493541626,1314112.0370315891,1240890.3451296838,1171748.5307525964,1106459.2650830711,1044807.8859564268,986591.692080757,931619.27658283862,879709.89768854529,830692.88446864532,784407.07569615799,740700.28997030912,699428.82536492555,660456.98695618042,623656.64067626616,588906.79202612629,556093.18826211186,525107.94274860644,null,null,null,null,"Property Tax",null,{"$f":"CC122*$B$9","v":4016949.3749836232},{"$f":"CD122*$B$9","v":3793126.8840299612},3581775.6748327208,3382200.8535589124,3193746.2455263566,3015792.2377911885,2847753.7419453468,2689078.270426013,2539244.1200121632,2397758.6565358206,2264156.6951683732,2137998.9709565607,2018870.6945794618,1906380.1885780096,1800157.5995731428,1699853.6822385439,1605138.6510298329,1515701.0958948589,1431246.9584000926,1351498.5649067671]
[null,"Total Operating Costs",null,{"$f":"SUM(D98:D100)","v":5511765.5593259679},{"$f":"SUM(E98:E100)","v":5494959.3528310386},{"$f":"SUM(F98:F100)","v":5484895.7145888126},{"$f":"SUM(G98:G100)","v":5481315.0746227074},{"$f":"SUM(H98:H100)","v":5483974.6485244352},{"$f":"SUM(I98:I100)","v":5492647.5486192666},{"$f":"SUM(J98:J100)","v":5507121.9455857323},{"$f":"SUM(K98:K100)","v":5527200.2777370177},{"$f":"SUM(L98:L100)","v":5552698.5053273495},{"$f":"SUM(M98:M100)","v":5583445.4073938997},{"$f":"SUM(N98:N100)","v":5619281.9187838817},{"$f":"SUM(O98:O100)","v":5660060.5051478613},{"$f":"SUM(P98:P100)","v":5705644.5738043198},{"$f":"SUM(Q98:Q100)","v":5755907.9184976518},{"$f":"SUM(R98:R100)","v":5810734.1961824568},{"$f":"SUM(S98:S100)","v":5870016.4340713583},{"$f":"SUM(T98:T100)","v":5933656.5652823197},{"$f":"SUM(U98:U100)","v":6001564.9915145263},{"$f":"SUM(V98:V100)","v":6073660.1712699383},{"$f":"SUM(W98:W100)","v":6149868.2322206851},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD98:AD100)","v":5394710.3838418312},{"$f":"SUM(AE98:AE100)","v":5384426.4355359245},{"$f":"SUM(AF98:AF100)","v":5380521.6383872507},{"$f":"SUM(AG98:AG100)","v":5382756.6718453392},{"$f":"SUM(AH98:AH100)","v":5390907.8726397082},{"$f":"SUM(AI98:AI100)","v":5404766.4088128218},{"$f":"SUM(AJ98:AJ100)","v":5424137.5007045018},{"$f":"SUM(AK98:AK100)","v":5448839.6862902856},{"$f":"SUM(AL98:AL100)","v":5478704.1284212926},{"$f":"SUM(AM98:AM100)","v":5513573.9616501871},{"$f":"SUM(AN98:AN100)","v":5553303.6764572402},{"$f":"SUM(AO98:AO100)","v":5597758.5388127118},{"$f":"SUM(AP98:AP100)","v":5646814.0431271084},{"$f":"SUM(AQ98:AQ100)","v":5700355.3967498792},{"$f":"SUM(AR98:AR100)","v":5758277.0342800878},{"$f":"SUM(AS98:AS100)","v":5820482.1600496443},{"$f":"SUM(AT98:AT100)","v":5886882.3172316002},{"$f":"SUM(AU98:AU100)","v":5957396.982112566},{"$f":"SUM(AV98:AV100)","v":6031953.1821502801},{"$f":"SUM(AW98:AW100)","v":6110485.1365145389},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD98:BD100)","v":5458922.7954856064},{"$f":"SUM(BE98:BE100)","v":5448638.8471797006},{"$f":"SUM(BF98:BF100)","v":5444734.0500310268},{"$f":"SUM(BG98:BG100)","v":5446969.0834891144},{"$f":"SUM(BH98:BH100)","v":5455120.2842834843},{"$f":"SUM(BI98:BI100)","v":5468978.820456598},{"$f":"SUM(BJ98:BJ100)","v":5488349.9123482779},{"$f":"SUM(BK98:BK100)","v":5513052.0979340617},{"$f":"SUM(BL98:BL100)","v":5542916.5400650688},{"$f":"SUM(BM98:BM100)","v":5577786.3732939633},{"$f":"SUM(BN98:BN100)","v":5617516.0881010164},{"$f":"SUM(BO98:BO100)","v":5661970.9504564889},{"$f":"SUM(BP98:BP100)","v":5711026.4547708845},{"$f":"SUM(BQ98:BQ100)","v":5764567.8083936553},{"$f":"SUM(BR98:BR100)","v":5822489.4459238639},{"$f":"SUM(BS98:BS100)","v":5884694.5716934204},{"$f":"SUM(BT98:BT100)","v":5951094.7288753763},{"$f":"SUM(BU98:BU100)","v":6021609.3937563431},{"$f":"SUM(BV98:BV100)","v":6096165.5937940562},{"$f":"SUM(BW98:BW100)","v":6174697.548158315},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD98:CD100)","v":13758838.814983625},{"$f":"SUM(CE98:CE100)","v":13729854.112829961},{"$f":"SUM(CF98:CF100)","v":13717237.448208721},{"$f":"SUM(CG98:CG100)","v":13720371.862402434},{"$f":"SUM(CH98:CH100)","v":13738680.674546748},{"$f":"SUM(CI98:CI100)","v":13771625.355391989},{"$f":"SUM(CJ98:CJ100)","v":13818703.521898163},{"$f":"SUM(CK98:CK100)","v":13879447.045977883},{"$f":"SUM(CL98:CL100)","v":13953420.271075074},{"$f":"SUM(CM98:CM100)","v":14040218.330619989},{"$f":"SUM(CN98:CN100)","v":14139465.562734224},{"$f":"SUM(CO98:CO100)","v":14250814.01587373},{"$f":"SUM(CP98:CP100)","v":14373942.040394975},{"$f":"SUM(CQ98:CQ100)","v":14508552.961309835},{"$f":"SUM(CR98:CR100)","v":14654373.827759605},{"$f":"SUM(CS98:CS100)","v":14811154.234988736},{"$f":"SUM(CT98:CT100)","v":14978665.214835029},{"$f":"SUM(CU98:CU100)","v":15156698.190976158},{"$f":"SUM(CV98:CV100)","v":15345063.995383019},{"$f":"SUM(CW98:CW100)","v":15543591.942629348}]
[]
[null,"EBITDA",null,{"$f":"D96-D101","v":7078068.4491479127},{"$f":"E96-E101","v":7094874.6556428419},7104938.293885068,7108518.9338511731,7105859.3599494454,7097186.459854614,7082712.0628881482,7062633.7307368629,7037135.5031465311,7006388.6010799808,6970552.0896899989,6929773.5033260193,6884189.4346695608,6833926.0899762288,6779099.8122914238,6719817.5744025223,6656177.4431915609,6588269.0169593543,6516173.8372039422,6439965.7762531955,null,null,null,null,"EBITDA",null,{"$f":"AD96-AD101","v":5862852.020645069},{"$f":"AE96-AE101","v":5873135.9689509757},5877040.7660996495,5874805.732641561,5866654.531847192,5852795.9956740784,5833424.9037823984,5808722.7181966146,5778858.2760656076,5743988.442836713,5704258.7280296599,5659803.8656741884,5610748.3613597918,5557207.007737021,5499285.3702068124,5437080.2444372559,5370680.0872553,5300165.4223743342,5225609.2223366201,5147077.2679723613,null,null,null,null,"EBITDA",null,{"$f":"BD96-BD101","v":3715818.8740035277},{"$f":"BE96-BE101","v":3726102.8223094335},3730007.6194581073,3727772.5860000197,3719621.3852056498,3705762.8490325361,3686391.7571408562,3661689.5715550724,3631825.1294240654,3596955.2961951708,3557225.5813881177,3512770.7190326452,3463715.2147182496,3410173.8610954788,3352252.2235652702,3290047.0977957137,3223646.9406137578,3153132.2757327911,3078576.0756950779,3000044.1213308191,null,null,null,null,"EBITDA",null,{"$f":"CD96-CD101","v":26519712.163142893},{"$f":"CE96-CE101","v":26548696.865296558},26561313.529917799,26558179.115724087,26539870.30357977,26506925.622734532,26459847.456228353,26399103.932148635,26325130.707051445,26238332.647506528,26139085.415392295,26027736.962252788,25904608.937731542,25769998.016816683,25624177.150366914,25467396.743137784,25299885.763291489,25121852.787150361,24933486.982743502,24734959.03549717]
[null,"Before Tax Earnings",null,{"$f":"D103-D123-D113","v":-30146184.354596809},{"$f":"E103-E105-E123","v":-53589474.014024287},-32243588.343911193,-19497272.833542489,-19645485.231273279,-10138546.723703377,-640378.99061122257,-814919.14383249544,-997968.42891421448,-1189417.40962198,6970552.0896899989,6929773.5033260193,6884189.4346695608,6833926.0899762288,6779099.8122914238,6719817.5744025223,6656177.4431915609,6588269.0169593543,6516173.8372039422,6439965.7762531955,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD103-AD123-AD113","v":-31114661.886176296},{"$f":"AE103-AE105-AE123","v":-55227866.793964267},-33721478.327645481,-20880981.508321427,-21034685.532944858,-11457934.924668577,-1889666.1497169724,-2068830.1563727437,-2256245.655995138,-2451817.5678652478,5704258.7280296599,5659803.8656741884,5610748.3613597918,5557207.007737021,5499285.3702068124,5437080.2444372559,5370680.0872553,5300165.4223743342,5225609.2223366201,5147077.2679723613,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD103-BD123-BD113","v":-32602589.523576617},{"$f":"BE103-BE105-BE123","v":-59454506.877282508},-37989710.549697258,-25191637.711881407,-25388614.197643202,-15856001.499728058,-6332753.393344814,-6557838.4819403123,-6792093.485141227,-7035441.6906614276,3557225.5813881177,3512770.7190326452,3463715.2147182496,3410173.8610954788,3352252.2235652702,3290047.0977957137,3223646.9406137578,3153132.2757327911,3078576.0756950779,3000044.1213308191,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD103-CD123-CD113","v":-63455482.464746021},{"$f":"CE103-CE105-CE123","v":-108851480.79774669},-58601874.784599721,-28541277.224011831,-28753946.713205956,-6294428.0410191752,16146992.187694848,15879991.558244459,15595636.085669186,15294248.133696623,26139085.415392295,26027736.962252788,25904608.937731542,25769998.016816683,25624177.150366914,25467396.743137784,25299885.763291489,25121852.787150361,24933486.982743502,24734959.03549717]
[null,"PTC",null,{"$f":"D94*HLOOKUP(D93,$B$2:$W$3,2,FALSE)*HLOOKUP($D93,$B$2:$W$4,3,FALSE)","v":6857883.8375256509},{"$f":"E94*HLOOKUP(E93,$B$2:$W$3,2,FALSE)*HLOOKUP($D93,$B$2:$W$4,3,FALSE)","v":6995041.5142761637},7134942.3445616858,7277641.1914529204,7423194.015281979,7571657.8955876194,7723091.0534993708,7877552.8745693583,8035103.9320607455,8195806.0107019609,{"$f":"N94*N88","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD94*HLOOKUP(AD93,$B$2:$W$3,2,FALSE)*HLOOKUP($D93,$B$2:$W$4,3,FALSE)","v":6857883.8375256509},{"$f":"AE94*HLOOKUP(AE93,$B$2:$W$3,2,FALSE)*HLOOKUP($D93,$B$2:$W$4,3,FALSE)","v":6995041.5142761637},7134942.3445616858,7277641.1914529204,7423194.015281979,7571657.8955876194,7723091.0534993708,7877552.8745693583,8035103.9320607455,8195806.0107019609,{"$f":"AN94*AN88","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD94*HLOOKUP(BD93,$B$2:$W$3,2,FALSE)*HLOOKUP($D93,$B$2:$W$4,3,FALSE)","v":8896714.1676008441},{"$f":"BE94*HLOOKUP(BE93,$B$2:$W$3,2,FALSE)*HLOOKUP($D93,$B$2:$W$4,3,FALSE)","v":9074648.4509528615},9256141.4199719187,9441264.2483713552,9630089.5333387833,9822691.3240055591,10019145.15048567,10219528.053495385,10423918.614565292,10632396.986856598,{"$f":"BN94*BN88","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD94*HLOOKUP(CD93,$B$2:$W$3,2,FALSE)*HLOOKUP($D93,$B$2:$W$4,3,FALSE)","v":9157520.3470858485},{"$f":"CE94*HLOOKUP(CE93,$B$2:$W$3,2,FALSE)*HLOOKUP($D93,$B$2:$W$4,3,FALSE)","v":9340670.7540275659},9527484.169108117,9718033.852490278,9912394.5295400843,10110642.420130886,10312855.268533505,10519112.373904176,10729494.621382259,10944084.513809904,{"$f":"CN94*CN88","v":0},0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D104*$B$7-D105","v":-13188582.55199098},{"$f":"E104*$B$7-E105","v":-18248831.057221264},{"$f":"F104*$B$7-F105","v":-13906095.896783035},{"$f":"G104*$B$7-G105","v":-11372068.486496843},{"$f":"H104*$B$7-H105","v":-11548745.913849367},{"$f":"I104*$B$7-I105","v":-9700752.7075653281},{"$f":"J104*$B$7-J105","v":-7857570.6415277272},{"$f":"K104*$B$7-K105","v":-8048685.8947741827},{"$f":"L104*$B$7-L105","v":-8244677.3021327304},{"$f":"M104*$B$7-M105","v":-8445583.6667225771},{"$f":"N104*$B$7-N105","v":1463815.9388348998},{"$f":"O104*$B$7-O105","v":1455252.435698464},{"$f":"P104*$B$7-P105","v":1445679.7812806077},{"$f":"Q104*$B$7-Q105","v":1435124.4788950081},{"$f":"R104*$B$7-R105","v":1423610.960581199},{"$f":"S104*$B$7-S105","v":1411161.6906245297},{"$f":"T104*$B$7-T105","v":1397797.2630702278},{"$f":"U104*$B$7-U105","v":1383536.4935614644},{"$f":"V104*$B$7-V105","v":1368396.5058128277},{"$f":"W104*$B$7-W105","v":1352392.8130131711},null,null,null,null,"Federal Tax",null,{"$f":"AD104*$B$7-AD105","v":-13391962.833622672},{"$f":"AE104*$B$7-AE105","v":-18592893.541008659},{"$f":"AF104*$B$7-AF105","v":-14216452.793367237},{"$f":"AG104*$B$7-AG105","v":-11662647.308200419},{"$f":"AH104*$B$7-AH105","v":-11840477.9772004},{"$f":"AI104*$B$7-AI105","v":-9977824.229768021},{"$f":"AJ104*$B$7-AJ105","v":-8119920.9449399346},{"$f":"AK104*$B$7-AK105","v":-8312007.2074076347},{"$f":"AL104*$B$7-AL105","v":-8508915.5198197253},{"$f":"AM104*$B$7-AM105","v":-8710687.6999536622},{"$f":"AN104*$B$7-AN105","v":1197894.3328862286},{"$f":"AO104*$B$7-AO105","v":1188558.8117915795},{"$f":"AP104*$B$7-AP105","v":1178257.1558855562},{"$f":"AQ104*$B$7-AQ105","v":1167013.4716247744},{"$f":"AR104*$B$7-AR105","v":1154849.9277434305},{"$f":"AS104*$B$7-AS105","v":1141786.8513318237},{"$f":"AT104*$B$7-AT105","v":1127842.8183236129},{"$f":"AU104*$B$7-AU105","v":1113034.7386986101},{"$f":"AV104*$B$7-AV105","v":1097377.9366906902},{"$f":"AW104*$B$7-AW105","v":1080886.2262741958},null,null,null,null,"Federal Tax",null,{"$f":"BD104*$B$7-BD105","v":-15743257.967551934},{"$f":"BE104*$B$7-BE105","v":-21560094.895182185},{"$f":"BF104*$B$7-BF105","v":-17233980.635408342},{"$f":"BG104*$B$7-BG105","v":-14731508.16786645},{"$f":"BH104*$B$7-BH105","v":-14961698.514843855},{"$f":"BI104*$B$7-BI105","v":-13152451.638948452},{"$f":"BJ104*$B$7-BJ105","v":-11349023.363088081},{"$f":"BK104*$B$7-BK105","v":-11596674.13470285},{"$f":"BL104*$B$7-BL105","v":-11850258.24644495},{"$f":"BM104*$B$7-BM105","v":-12109839.741895499},{"$f":"BN104*$B$7-BN105","v":747017.37209150475},{"$f":"BO104*$B$7-BO105","v":737681.85099685541},{"$f":"BP104*$B$7-BP105","v":727380.19509083242},{"$f":"BQ104*$B$7-BQ105","v":716136.51083005057},{"$f":"BR104*$B$7-BR105","v":703972.96694870666},{"$f":"BS104*$B$7-BS105","v":690909.8905370998},{"$f":"BT104*$B$7-BT105","v":676965.85752888909},{"$f":"BU104*$B$7-BU105","v":662157.77790388605},{"$f":"BV104*$B$7-BV105","v":646500.97589596629},{"$f":"BW104*$B$7-BW105","v":630009.265479472},null,null,null,null,"Federal Tax",null,{"$f":"CD104*$B$7-CD105","v":-22483171.664682515},{"$f":"CE104*$B$7-CE105","v":-32199481.721554369},{"$f":"CF104*$B$7-CF105","v":-21833877.873874061},{"$f":"CG104*$B$7-CG105","v":-15711702.069532763},{"$f":"CH104*$B$7-CH105","v":-15950723.339313336},{"$f":"CI104*$B$7-CI105","v":-11432472.308744913},{"$f":"CJ104*$B$7-CJ105","v":-6921986.9091175878},{"$f":"CK104*$B$7-CK105","v":-7184314.1466728393},{"$f":"CL104*$B$7-CL105","v":-7454411.0433917297},{"$f":"CM104*$B$7-CM105","v":-7732292.4057336133},{"$f":"CN104*$B$7-CN105","v":5489207.9372323817},{"$f":"CO104*$B$7-CO105","v":5465824.7620730856},{"$f":"CP104*$B$7-CP105","v":5439967.8769236235},{"$f":"CQ104*$B$7-CQ105","v":5411699.5835315036},{"$f":"CR104*$B$7-CR105","v":5381077.2015770515},{"$f":"CS104*$B$7-CS105","v":5348153.3160589347},{"$f":"CT104*$B$7-CT105","v":5312976.0102912122},{"$f":"CU104*$B$7-CU105","v":5275589.0853015753},{"$f":"CV104*$B$7-CV105","v":5236032.2663761349},{"$f":"CW104*$B$7-CW105","v":5194341.3974544052}]
[]
[]
[{"$f":"IRR(C109:X109,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D93,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-167779084.86059675},{"$f":"D103-D106","v":20266651.001138892},{"$f":"E103-E106","v":25343705.712864105},21011034.190668102,18480587.420348018,18654605.273798812,16797939.16741994,14940282.704415876,15111319.625511046,15281812.805279262,15451972.267802559,5506736.1508550989,5474521.0676275548,5438509.6533889528,5398801.6110812202,5355488.8517102245,5308655.8837779928,5258380.1801213333,5204732.5233978899,5147777.3313911147,5087572.9632400246,{"$f":"C109*-0.3","v":50333725.458179019},null,null,{"$f":"IRR(AC109:AX109,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD93,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-156073567.31218305},{"$f":"AD103-AD106","v":19254814.854267739},{"$f":"AE103-AE106","v":24466029.509959634},20093493.559466887,17537453.040841982,17707132.50904759,15830620.2254421,13953345.848722333,14120729.92560425,14287773.795885332,14454676.142790375,4506364.3951434316,4471245.0538826091,4432491.2054742351,4390193.536112247,4344435.4424633821,4295293.3931054324,4242837.2689316869,4187130.6836757241,4128231.2856459301,4066191.0416981652,{"$f":"AC109*-0.3","v":46822070.193654917},null,null,{"$f":"IRR(BC109:BX109,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD93,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$23)","v":-156073567.31218305},{"$f":"BD103-BD106","v":19459076.841555461},{"$f":"BE103-BE106","v":25286197.717491619},20963988.254866451,18459280.753866471,18681319.900049504,16858214.487980988,15035415.120228937,15258363.706257923,15482083.375869015,15706795.038090669,2810208.209296613,2775088.8680357896,2736335.0196274174,2694037.3502654284,2648279.2566165635,2599137.2072586138,2546681.0830848687,2490974.497828905,2432075.0997991115,2370034.8558513471,{"$f":"BC109*-0.3","v":46822070.193654917},null,null,{"$f":"IRR(CC109:CX109,0.1)","v":7.0000000000000062E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD93,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$24)","v":-401694937.4983623},{"$f":"CD103-CD106","v":49002883.827825412},{"$f":"CE103-CE106","v":58748178.586850926},48395191.40379186,42269881.185256854,42490593.642893106,37939397.931479447,33381834.36534594,33583418.078821473,33779541.750443175,33970625.053240143,20649877.478159912,20561912.200179704,20464641.060807917,20358298.43328518,20243099.948789861,20119243.427078851,19986909.753000278,19846263.701848786,19697454.716367368,19540617.638042763,{"$f":"CC109*-0.3","v":120508481.24950869}]
[{"$f":"IRR(C110:X110,0.1)","v":9.8198662493232503E-2},"ROE",{"$f":"-C129","v":-12947420.582207186},{"$f":"D109-D113-D115-D124-D105","v":474749.95801507868},{"$f":"E109-E113-E115-E124-E105","v":1186614.0545027405},{"$f":"F109-F113-F115-F124-F105","v":1223943.5030740574},{"$f":"G109-G113-G115-G124-G105","v":1256738.9664944429},{"$f":"H109-H113-H115-H124-H105","v":1285203.9961161781},{"$f":"I109-I113-I115-I124-I105","v":1309529.819905445},{"$f":"J109-J113-J115-J124-J105","v":1329896.0094634071},{"$f":"K109-K113-K115-K124-K105","v":1346471.1094885897},{"$f":"L109-L113-L115-L124-L105","v":1359413.2317654183},{"$f":"M109-M113-M115-M124-M105","v":1368870.6156474994},{"$f":"N109-N113-N115-N124-N105","v":-380559.49059799965},{"$f":"O109-O113-O115-O124-O105","v":-412774.57382554375},{"$f":"P109-P113-P115-P124-P105","v":-448785.98806414567},{"$f":"Q109-Q113-Q115-Q124-Q105","v":-488494.0303718783},{"$f":"R109-R113-R115-R124-R105","v":-531806.78974287398},{"$f":"S109-S113-S115-S124-S105","v":-578639.75767510571},{"$f":"T109-T113-T115-T124-T105","v":-628915.46133176517},{"$f":"U109-U113-U115-U124-U105","v":-682563.11805520765},{"$f":"V109-V113-V115-V124-V105","v":-739518.31006198376},{"$f":"W109-W113-W115-W124-W105","v":-799722.67821307387},{"$f":"X109","v":50333725.458179019},null,null,{"$f":"IRR(AC110:AX110,0.1)","v":9.6066093609080028E-2},"ROE",{"$f":"-AC129","v":-11157487.505018603},{"$f":"AD109-AD113-AD115-AD124-AD105","v":222124.84047201835},{"$f":"AE109-AE113-AE115-AE124-AE105","v":1035337.3710830733},{"$f":"AF109-AF113-AF115-AF124-AF105","v":1067801.3351904899},{"$f":"AG109-AG113-AG115-AG124-AG105","v":1096002.4166057575},{"$f":"AH109-AH113-AH115-AH124-AH105","v":1120129.0609823074},{"$f":"AI109-AI113-AI115-AI124-AI105","v":1140358.232269736},{"$f":"AJ109-AJ113-AJ115-AJ124-AJ105","v":1156856.0328367725},{"$f":"AK109-AK113-AK115-AK124-AK105","v":1169778.2886487022},{"$f":"AL109-AL113-AL115-AL124-AL105","v":1179271.1014383966},{"$f":"AM109-AM113-AM115-AM124-AM105","v":1185471.3697022246},{"$f":"AN109-AN113-AN115-AN124-AN105","v":-567034.36724275816},{"$f":"AO109-AO113-AO115-AO124-AO105","v":-602153.70850358065},{"$f":"AP109-AP113-AP115-AP124-AP105","v":-640907.55691195466},{"$f":"AQ109-AQ113-AQ115-AQ124-AQ105","v":-683205.22627394274},{"$f":"AR109-AR113-AR115-AR124-AR105","v":-728963.31992280763},{"$f":"AS109-AS113-AS115-AS124-AS105","v":-778105.36928075738},{"$f":"AT109-AT113-AT115-AT124-AT105","v":-830561.4934545029},{"$f":"AU109-AU113-AU115-AU124-AU105","v":-886268.07871046569},{"$f":"AV109-AV113-AV115-AV124-AV105","v":-945167.47674025968},{"$f":"AW109-AW113-AW115-AW124-AW105","v":-1007207.7206880241},{"$f":"AX109","v":46822070.193654917},null,null,{"$f":"IRR(BC110:BX110,0.1)","v":8.8506534692364136E-2},"ROE",{"$f":"-BC129","v":-8831232.7665201817},{"$f":"BD109-BD113-BD115-BD124-BD105","v":-554676.87645238452},{"$f":"BE109-BE113-BE115-BE124-BE105","v":833665.26780143194},{"$f":"BF109-BF113-BF115-BF124-BF105","v":874863.58104288764},{"$f":"BG109-BG113-BG115-BG124-BG105","v":911973.698574882},{"$f":"BH109-BH113-BH115-BH124-BH105","v":945187.55979048647},{"$f":"BI109-BI113-BI115-BI124-BI105","v":974685.69225375168},{"$f":"BJ109-BJ113-BJ115-BJ124-BJ105","v":1000637.8332201466},{"$f":"BK109-BK113-BK115-BK124-BK105","v":1023203.5162394177},{"$f":"BL109-BL113-BL115-BL124-BL105","v":1042532.6247806028},{"$f":"BM109-BM113-BM115-BM124-BM105","v":1058765.914710952},{"$f":"BN109-BN113-BN115-BN124-BN105","v":-1205423.9272265064},{"$f":"BO109-BO113-BO115-BO124-BO105","v":-1240543.2684873303},{"$f":"BP109-BP113-BP115-BP124-BP105","v":-1279297.116895702},{"$f":"BQ109-BQ113-BQ115-BQ124-BQ105","v":-1321594.7862576914},{"$f":"BR109-BR113-BR115-BR124-BR105","v":-1367352.8799065561},{"$f":"BS109-BS113-BS115-BS124-BS105","v":-1416494.9292645059},{"$f":"BT109-BT113-BT115-BT124-BT105","v":-1468951.0534382509},{"$f":"BU109-BU113-BU115-BU124-BU105","v":-1524657.6386942146},{"$f":"BV109-BV113-BV115-BV124-BV105","v":-1583557.0367240082},{"$f":"BW109-BW113-BW115-BW124-BW105","v":-1645597.2806717725},{"$f":"BX109","v":46822070.193654917},null,null,{"$f":"IRR(CC110:CX110,0.1)","v":0.13371668527819414},"ROE",{"$f":"-CC129","v":-39487068.740308613},{"$f":"CD109-CD113-CD115-CD124-CD105","v":5344967.3799033854},{"$f":"CE109-CE113-CE115-CE124-CE105","v":4979925.5629022066},{"$f":"CF109-CF113-CF115-CF124-CF105","v":5029123.5451198965},{"$f":"CG109-CG113-CG115-CG124-CG105","v":5066662.7914171275},{"$f":"CH109-CH113-CH115-CH124-CH105","v":5093014.5720035657},{"$f":"CI109-CI113-CI115-CI124-CI105","v":5108620.3311599046},{"$f":"CJ109-CJ113-CJ115-CJ124-CJ105","v":5113893.2777845673},{"$f":"CK109-CK113-CK115-CK124-CK105","v":5109219.8858894277},{"$f":"CL109-CL113-CL115-CL124-CL105","v":5094961.3100330494},{"$f":"CM109-CM113-CM115-CM124-CM105","v":5071454.7204023711},{"$f":"CN109-CN113-CN115-CN124-CN105","v":2694791.6591320448},{"$f":"CO109-CO113-CO115-CO124-CO105","v":2606826.3811518364},{"$f":"CP109-CP113-CP115-CP124-CP105","v":2509555.2417800501},{"$f":"CQ109-CQ113-CQ115-CQ124-CQ105","v":2403212.6142573133},{"$f":"CR109-CR113-CR115-CR124-CR105","v":2288014.1297619939},{"$f":"CS109-CS113-CS115-CS124-CS105","v":2164157.6080509834},{"$f":"CT109-CT113-CT115-CT124-CT105","v":2031823.9339724109},{"$f":"CU109-CU113-CU115-CU124-CU105","v":1891177.8828209192},{"$f":"CV109-CV113-CV115-CV124-CV105","v":1742368.8973395005},{"$f":"CW109-CW113-CW115-CW124-CW105","v":1585531.8190148957},{"$f":"CX109","v":120508481.24950869}]
[]
[]
[null,"Interest",null,{"$f":"C116*$B$8","v":3668435.8316253694},3557492.8411339829,3441002.7011180269,3318688.0541012734,3190257.6747336821,3055405.7763977111,2913811.2831449416,2765137.0652295337,2609029.1364183556,2445115.811166618,2273006.8196522943,2092292.3785622539,1902542.2154177115,1703304.544115942,1494104.9892490841,1274445.4566388836,1043802.9473981727,801628.3126954264,547344.94625754282,280347.41149776505,null,null,null,null,"Interest",null,{"$f":"AC116*$B$8","v":3161288.1264219377},3065682.5946237249,2965296.7862356016,2859891.6874280721,2749216.3336801664,2633007.2122448655,2510987.6347377989,2382867.0783553794,2248340.4941538391,2107087.5807422213,1958772.0216600229,1803040.6846237145,1639522.7807355907,1467828.9816530608,1287550.4926164043,1098258.079127915,899501.04496500129,690806.15909394179,471676.5289293293,241590.41725648628,null,null,null,null,"Interest",null,{"$f":"BC116*$B$8","v":2502182.6171807181},2426510.1412135982,2347054.0414481219,2263625.1366943722,2176024.7867029347,2084044.4192119257,1987465.0333463659,1886056.6781875284,1779577.9052707488,1667775.1937081302,1550382.3465673805,1427119.8570695936,1297694.2430969172,1161797.348425607,1019105.6090207314,869279.28264561202,711961.63995173667,546778.11512316752,373335.41405316995,191220.57792967244,null,null,null,null,"Interest",null,{"$f":"CC116*$B$8","v":11188002.809754109},10849648.65929042,10494376.801303549,10121341.350417333,9729654.1269868072,9318382.542384753,8886547.378552597,8433120.4565288331,7957022.1884038821,7457119.0068726828,6932220.6662649233,6381077.4086267762,5802376.9881067211,5194741.5465606637,4556724.332937303,3886806.2586327749,3183392.2806130201,2444807.6036922778,1669293.6929254981,855004.0866203797]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C128)","v":5887295.6414530985},{"$f":"-PMT($B$8,20,$C128)","v":5887295.6414530985},5887295.6414530985,5887295.6414530985,5887295.6414530985,5887295.6414530985,5887295.6414530985,5887295.6414530985,5887295.6414530985,5887295.6414530985,5887295.6414530985,5887295.6414530985,5887295.6414530985,5887295.6414530985,5887295.6414530985,5887295.6414530985,5887295.6414530985,5887295.6414530985,5887295.6414530985,5887295.6414530985,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC128)","v":5073398.7623861898},{"$f":"-PMT($B$8,20,$AC128)","v":5073398.7623861898},5073398.7623861898,5073398.7623861898,5073398.7623861898,5073398.7623861898,5073398.7623861898,5073398.7623861898,5073398.7623861898,5073398.7623861898,5073398.7623861898,5073398.7623861898,5073398.7623861898,5073398.7623861898,5073398.7623861898,5073398.7623861898,5073398.7623861898,5073398.7623861898,5073398.7623861898,5073398.7623861898,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC128)","v":4015632.1365231196},{"$f":"-PMT($B$8,20,$BC128)","v":4015632.1365231196},4015632.1365231196,4015632.1365231196,4015632.1365231196,4015632.1365231196,4015632.1365231196,4015632.1365231196,4015632.1365231196,4015632.1365231196,4015632.1365231196,4015632.1365231196,4015632.1365231196,4015632.1365231196,4015632.1365231196,4015632.1365231196,4015632.1365231196,4015632.1365231196,4015632.1365231196,4015632.1365231196,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC128)","v":17955085.819027867},{"$f":"-PMT($B$8,20,$CC128)","v":17955085.819027867},17955085.819027867,17955085.819027867,17955085.819027867,17955085.819027867,17955085.819027867,17955085.819027867,17955085.819027867,17955085.819027867,17955085.819027867,17955085.819027867,17955085.819027867,17955085.819027867,17955085.819027867,17955085.819027867,17955085.819027867,17955085.819027867,17955085.819027867,17955085.819027867]
[null,"Sinking Fund",null,{"$f":"D114-D113","v":2218859.8098277291},{"$f":"E114-E113","v":2329802.8003191156},{"$f":"F114-F113","v":2446292.9403350716},{"$f":"G114-G113","v":2568607.5873518251},{"$f":"H114-H113","v":2697037.9667194164},{"$f":"I114-I113","v":2831889.8650553874},{"$f":"J114-J113","v":2973484.358308157},{"$f":"K114-K113","v":3122158.5762235648},{"$f":"L114-L113","v":3278266.5050347429},{"$f":"M114-M113","v":3442179.8302864805},{"$f":"N114-N113","v":3614288.8218008042},{"$f":"O114-O113","v":3795003.2628908446},{"$f":"P114-P113","v":3984753.426035387},{"$f":"Q114-Q113","v":4183991.0973371565},{"$f":"R114-R113","v":4393190.6522040144},{"$f":"S114-S113","v":4612850.1848142147},{"$f":"T114-T113","v":4843492.6940549258},{"$f":"U114-U113","v":5085667.3287576716},{"$f":"V114-V113","v":5339950.6951955557},{"$f":"W114-W113","v":5606948.2299553333},null,null,null,null,"Sinking Fund",null,{"$f":"AD114-AD113","v":1912110.6359642521},{"$f":"AE114-AE113","v":2007716.1677624648},{"$f":"AF114-AF113","v":2108101.9761505881},{"$f":"AG114-AG113","v":2213507.0749581177},{"$f":"AH114-AH113","v":2324182.4287060234},{"$f":"AI114-AI113","v":2440391.5501413243},{"$f":"AJ114-AJ113","v":2562411.1276483908},{"$f":"AK114-AK113","v":2690531.6840308104},{"$f":"AL114-AL113","v":2825058.2682323507},{"$f":"AM114-AM113","v":2966311.1816439684},{"$f":"AN114-AN113","v":3114626.7407261669},{"$f":"AO114-AO113","v":3270358.0777624752},{"$f":"AP114-AP113","v":3433875.9816505993},{"$f":"AQ114-AQ113","v":3605569.780733129},{"$f":"AR114-AR113","v":3785848.2697697855},{"$f":"AS114-AS113","v":3975140.6832582746},{"$f":"AT114-AT113","v":4173897.7174211885},{"$f":"AU114-AU113","v":4382592.6032922482},{"$f":"AV114-AV113","v":4601722.2334568603},{"$f":"AW114-AW113","v":4831808.3451297032},null,null,null,null,"Sinking Fund",null,{"$f":"BD114-BD113","v":1513449.5193424015},{"$f":"BE114-BE113","v":1589121.9953095214},{"$f":"BF114-BF113","v":1668578.0950749977},{"$f":"BG114-BG113","v":1752006.9998287475},{"$f":"BH114-BH113","v":1839607.349820185},{"$f":"BI114-BI113","v":1931587.7173111939},{"$f":"BJ114-BJ113","v":2028167.1031767537},{"$f":"BK114-BK113","v":2129575.4583355915},{"$f":"BL114-BL113","v":2236054.2312523709},{"$f":"BM114-BM113","v":2347856.9428149895},{"$f":"BN114-BN113","v":2465249.7899557389},{"$f":"BO114-BO113","v":2588512.2794535263},{"$f":"BP114-BP113","v":2717937.8934262022},{"$f":"BQ114-BQ113","v":2853834.7880975129},{"$f":"BR114-BR113","v":2996526.5275023882},{"$f":"BS114-BS113","v":3146352.8538775076},{"$f":"BT114-BT113","v":3303670.496571383},{"$f":"BU114-BU113","v":3468854.021399952},{"$f":"BV114-BV113","v":3642296.7224699496},{"$f":"BW114-BW113","v":3824411.5585934473},null,null,null,null,"Sinking Fund",null,{"$f":"CD114-CD113","v":6767083.0092737582},{"$f":"CE114-CE113","v":7105437.1597374473},{"$f":"CF114-CF113","v":7460709.0177243184},{"$f":"CG114-CG113","v":7833744.4686105344},{"$f":"CH114-CH113","v":8225431.69204106},{"$f":"CI114-CI113","v":8636703.2766431142},{"$f":"CJ114-CJ113","v":9068538.4404752702},{"$f":"CK114-CK113","v":9521965.362499034},{"$f":"CL114-CL113","v":9998063.6306239851},{"$f":"CM114-CM113","v":10497966.812155183},{"$f":"CN114-CN113","v":11022865.152762944},{"$f":"CO114-CO113","v":11574008.410401091},{"$f":"CP114-CP113","v":12152708.830921147},{"$f":"CQ114-CQ113","v":12760344.272467203},{"$f":"CR114-CR113","v":13398361.486090563},{"$f":"CS114-CS113","v":14068279.560395092},{"$f":"CT114-CT113","v":14771693.538414847},{"$f":"CU114-CU113","v":15510278.215335589},{"$f":"CV114-CV113","v":16285792.126102369},{"$f":"CW114-CW113","v":17100081.732407488}]
[null,"Mortgage Balance",{"$f":"C128","v":73368716.632507384},{"$f":"C116-D115","v":71149856.822679654},{"$f":"D116-E115","v":68820054.022360533},{"$f":"E116-F115","v":66373761.082025461},{"$f":"F116-G115","v":63805153.49467364},{"$f":"G116-H115","v":61108115.527954221},{"$f":"H116-I115","v":58276225.662898831},{"$f":"I116-J115","v":55302741.304590672},{"$f":"J116-K115","v":52180582.728367105},{"$f":"K116-L115","v":48902316.22333236},{"$f":"L116-M115","v":45460136.39304588},{"$f":"M116-N115","v":41845847.571245074},{"$f":"N116-O115","v":38050844.308354229},{"$f":"O116-P115","v":34066090.882318839},{"$f":"P116-Q115","v":29882099.784981683},{"$f":"Q116-R115","v":25488909.132777669},{"$f":"R116-S115","v":20876058.947963454},{"$f":"S116-T115","v":16032566.253908528},{"$f":"T116-U115","v":10946898.925150856},{"$f":"U116-V115","v":5606948.2299553007},{"$f":"V116-W115","v":-3.2596290111541748E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC128","v":63225762.528438747},{"$f":"AC116-AD115","v":61313651.892474495},{"$f":"AD116-AE115","v":59305935.724712029},{"$f":"AE116-AF115","v":57197833.748561442},{"$f":"AF116-AG115","v":54984326.673603326},{"$f":"AG116-AH115","v":52660144.244897306},{"$f":"AH116-AI115","v":50219752.694755979},{"$f":"AI116-AJ115","v":47657341.567107588},{"$f":"AJ116-AK115","v":44966809.88307678},{"$f":"AK116-AL115","v":42141751.614844427},{"$f":"AL116-AM115","v":39175440.433200456},{"$f":"AM116-AN115","v":36060813.692474291},{"$f":"AN116-AO115","v":32790455.614711814},{"$f":"AO116-AP115","v":29356579.633061215},{"$f":"AP116-AQ115","v":25751009.852328084},{"$f":"AQ116-AR115","v":21965161.5825583},{"$f":"AR116-AS115","v":17990020.899300024},{"$f":"AS116-AT115","v":13816123.181878835},{"$f":"AT116-AU115","v":9433530.5785865858},{"$f":"AU116-AV115","v":4831808.3451297255},{"$f":"AV116-AW115","v":2.2351741790771484E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC128","v":50043652.343614362},{"$f":"BC116-BD115","v":48530202.824271962},{"$f":"BD116-BE115","v":46941080.828962438},{"$f":"BE116-BF115","v":45272502.733887441},{"$f":"BF116-BG115","v":43520495.734058693},{"$f":"BG116-BH115","v":41680888.384238511},{"$f":"BH116-BI115","v":39749300.666927315},{"$f":"BI116-BJ115","v":37721133.563750565},{"$f":"BJ116-BK115","v":35591558.105414972},{"$f":"BK116-BL115","v":33355503.874162599},{"$f":"BL116-BM115","v":31007646.931347609},{"$f":"BM116-BN115","v":28542397.14139187},{"$f":"BN116-BO115","v":25953884.861938342},{"$f":"BO116-BP115","v":23235946.96851214},{"$f":"BP116-BQ115","v":20382112.180414628},{"$f":"BQ116-BR115","v":17385585.65291224},{"$f":"BR116-BS115","v":14239232.799034733},{"$f":"BS116-BT115","v":10935562.302463351},{"$f":"BT116-BU115","v":7466708.2810633983},{"$f":"BU116-BV115","v":3824411.5585934487},{"$f":"BV116-BW115","v":0},null,null,null,null,"Mortgage Balance",{"$f":"CC128","v":223760056.19508216},{"$f":"CC116-CD115","v":216992973.18580839},{"$f":"CD116-CE115","v":209887536.02607095},{"$f":"CE116-CF115","v":202426827.00834665},{"$f":"CF116-CG115","v":194593082.53973612},{"$f":"CG116-CH115","v":186367650.84769505},{"$f":"CH116-CI115","v":177730947.57105193},{"$f":"CI116-CJ115","v":168662409.13057667},{"$f":"CJ116-CK115","v":159140443.76807764},{"$f":"CK116-CL115","v":149142380.13745365},{"$f":"CL116-CM115","v":138644413.32529846},{"$f":"CM116-CN115","v":127621548.17253551},{"$f":"CN116-CO115","v":116047539.76213442},{"$f":"CO116-CP115","v":103894830.93121327},{"$f":"CP116-CQ115","v":91134486.658746064},{"$f":"CQ116-CR115","v":77736125.172655493},{"$f":"CR116-CS115","v":63667845.612260401},{"$f":"CS116-CT115","v":48896152.07384555},{"$f":"CT116-CU115","v":33385873.858509962},{"$f":"CU116-CV115","v":17100081.732407592},{"$f":"CV116-CW115","v":1.0430812835693359E-7}]
[]
[]
[null,"Book Depr",null,{"$f":"-$C109/20","v":8388954.2430298366},{"$f":"-$C109/20","v":8388954.2430298366},8388954.2430298366,8388954.2430298366,8388954.2430298366,8388954.2430298366,8388954.2430298366,8388954.2430298366,8388954.2430298366,8388954.2430298366,8388954.2430298366,8388954.2430298366,8388954.2430298366,8388954.2430298366,8388954.2430298366,8388954.2430298366,8388954.2430298366,8388954.2430298366,8388954.2430298366,8388954.2430298366,null,null,null,null,"Book Depr",null,{"$f":"-$AC109/20","v":7803678.3656091522},{"$f":"-$AC109/20","v":7803678.3656091522},7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,null,null,null,null,"Book Depr",null,{"$f":"-$BC109/20","v":7803678.3656091522},{"$f":"-$BC109/20","v":7803678.3656091522},7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,7803678.3656091522,null,null,null,null,"Book Depr",null,{"$f":"-$CC109/20","v":20084746.874918114},{"$f":"-$CC109/20","v":20084746.874918114},20084746.874918114,20084746.874918114,20084746.874918114,20084746.874918114,20084746.874918114,20084746.874918114,20084746.874918114,20084746.874918114,20084746.874918114,20084746.874918114,20084746.874918114,20084746.874918114,20084746.874918114,20084746.874918114,20084746.874918114,20084746.874918114,20084746.874918114,20084746.874918114]
[null,"Accum Depreciation",null,{"$f":"SUM($D119:D119)","v":8388954.2430298366},{"$f":"SUM($D119:E119)","v":16777908.486059673},{"$f":"SUM($D119:F119)","v":25166862.72908951},{"$f":"SUM($D119:G119)","v":33555816.972119346},{"$f":"SUM($D119:H119)","v":41944771.215149179},{"$f":"SUM($D119:I119)","v":50333725.458179012},{"$f":"SUM($D119:J119)","v":58722679.701208845},{"$f":"SUM($D119:K119)","v":67111633.944238678},{"$f":"SUM($D119:L119)","v":75500588.18726851},{"$f":"SUM($D119:M119)","v":83889542.430298343},{"$f":"SUM($D119:N119)","v":92278496.673328176},{"$f":"SUM($D119:O119)","v":100667450.91635801},{"$f":"SUM($D119:P119)","v":109056405.15938784},{"$f":"SUM($D119:Q119)","v":117445359.40241767},{"$f":"SUM($D119:R119)","v":125834313.64544751},{"$f":"SUM($D119:S119)","v":134223267.88847736},{"$f":"SUM($D119:T119)","v":142612222.13150719},{"$f":"SUM($D119:U119)","v":151001176.37453702},{"$f":"SUM($D119:V119)","v":159390130.61756685},{"$f":"SUM($D119:W119)","v":167779084.86059669},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD119:AD119)","v":7803678.3656091522},{"$f":"SUM($AD119:AE119)","v":15607356.731218304},{"$f":"SUM($AD119:AF119)","v":23411035.096827455},{"$f":"SUM($AD119:AG119)","v":31214713.462436609},{"$f":"SUM($AD119:AH119)","v":39018391.828045763},{"$f":"SUM($AD119:AI119)","v":46822070.193654917},{"$f":"SUM($AD119:AJ119)","v":54625748.559264071},{"$f":"SUM($AD119:AK119)","v":62429426.924873225},{"$f":"SUM($AD119:AL119)","v":70233105.290482372},{"$f":"SUM($AD119:AM119)","v":78036783.656091526},{"$f":"SUM($AD119:AN119)","v":85840462.02170068},{"$f":"SUM($AD119:AO119)","v":93644140.387309834},{"$f":"SUM($AD119:AP119)","v":101447818.75291899},{"$f":"SUM($AD119:AQ119)","v":109251497.11852814},{"$f":"SUM($AD119:AR119)","v":117055175.4841373},{"$f":"SUM($AD119:AS119)","v":124858853.84974645},{"$f":"SUM($AD119:AT119)","v":132662532.2153556},{"$f":"SUM($AD119:AU119)","v":140466210.58096474},{"$f":"SUM($AD119:AV119)","v":148269888.94657388},{"$f":"SUM($AD119:AW119)","v":156073567.31218302},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD119:BD119)","v":7803678.3656091522},{"$f":"SUM($BD119:BE119)","v":15607356.731218304},{"$f":"SUM($BD119:BF119)","v":23411035.096827455},{"$f":"SUM($BD119:BG119)","v":31214713.462436609},{"$f":"SUM($BD119:BH119)","v":39018391.828045763},{"$f":"SUM($BD119:BI119)","v":46822070.193654917},{"$f":"SUM($BD119:BJ119)","v":54625748.559264071},{"$f":"SUM($BD119:BK119)","v":62429426.924873225},{"$f":"SUM($BD119:BL119)","v":70233105.290482372},{"$f":"SUM($BD119:BM119)","v":78036783.656091526},{"$f":"SUM($BD119:BN119)","v":85840462.02170068},{"$f":"SUM($BD119:BO119)","v":93644140.387309834},{"$f":"SUM($BD119:BP119)","v":101447818.75291899},{"$f":"SUM($BD119:BQ119)","v":109251497.11852814},{"$f":"SUM($BD119:BR119)","v":117055175.4841373},{"$f":"SUM($BD119:BS119)","v":124858853.84974645},{"$f":"SUM($BD119:BT119)","v":132662532.2153556},{"$f":"SUM($BD119:BU119)","v":140466210.58096474},{"$f":"SUM($BD119:BV119)","v":148269888.94657388},{"$f":"SUM($BD119:BW119)","v":156073567.31218302},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD119:CD119)","v":20084746.874918114},{"$f":"SUM($CD119:CE119)","v":40169493.749836229},{"$f":"SUM($CD119:CF119)","v":60254240.624754339},{"$f":"SUM($CD119:CG119)","v":80338987.499672458},{"$f":"SUM($CD119:CH119)","v":100423734.37459058},{"$f":"SUM($CD119:CI119)","v":120508481.24950869},{"$f":"SUM($CD119:CJ119)","v":140593228.12442681},{"$f":"SUM($CD119:CK119)","v":160677974.99934492},{"$f":"SUM($CD119:CL119)","v":180762721.87426302},{"$f":"SUM($CD119:CM119)","v":200847468.74918112},{"$f":"SUM($CD119:CN119)","v":220932215.62409922},{"$f":"SUM($CD119:CO119)","v":241016962.49901733},{"$f":"SUM($CD119:CP119)","v":261101709.37393543},{"$f":"SUM($CD119:CQ119)","v":281186456.24885356},{"$f":"SUM($CD119:CR119)","v":301271203.12377167},{"$f":"SUM($CD119:CS119)","v":321355949.99868977},{"$f":"SUM($CD119:CT119)","v":341440696.87360787},{"$f":"SUM($CD119:CU119)","v":361525443.74852598},{"$f":"SUM($CD119:CV119)","v":381610190.62344408},{"$f":"SUM($CD119:CW119)","v":401694937.49836218}]
[null,"End Year Book Value",null,{"$f":"-$C109-D120","v":159390130.61756691},151001176.37453708,142612222.13150725,134223267.88847739,125834313.64544757,117445359.40241773,109056405.1593879,100667450.91635807,92278496.673328236,83889542.430298403,75500588.18726857,67111633.944238737,58722679.701208904,50333725.458179072,41944771.215149239,33555816.972119391,25166862.729089558,16777908.486059725,8388954.2430298924,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC109-AD120","v":148269888.94657391},{"$f":"-$AC109-AE120","v":140466210.58096474},{"$f":"-$AC109-AF120","v":132662532.2153556},{"$f":"-$AC109-AG120","v":124858853.84974644},{"$f":"-$AC109-AH120","v":117055175.4841373},{"$f":"-$AC109-AI120","v":109251497.11852813},{"$f":"-$AC109-AJ120","v":101447818.75291899},{"$f":"-$AC109-AK120","v":93644140.387309819},{"$f":"-$AC109-AL120","v":85840462.02170068},{"$f":"-$AC109-AM120","v":78036783.656091526},{"$f":"-$AC109-AN120","v":70233105.290482372},{"$f":"-$AC109-AO120","v":62429426.924873218},{"$f":"-$AC109-AP120","v":54625748.559264064},{"$f":"-$AC109-AQ120","v":46822070.19365491},{"$f":"-$AC109-AR120","v":39018391.828045756},{"$f":"-$AC109-AS120","v":31214713.462436602},{"$f":"-$AC109-AT120","v":23411035.096827447},{"$f":"-$AC109-AU120","v":15607356.731218308},{"$f":"-$AC109-AV120","v":7803678.365609169},{"$f":"-$AC109-AW120","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC109-BD120","v":148269888.94657391},{"$f":"-$BC109-BE120","v":140466210.58096474},{"$f":"-$BC109-BF120","v":132662532.2153556},{"$f":"-$BC109-BG120","v":124858853.84974644},{"$f":"-$BC109-BH120","v":117055175.4841373},{"$f":"-$BC109-BI120","v":109251497.11852813},{"$f":"-$BC109-BJ120","v":101447818.75291899},{"$f":"-$BC109-BK120","v":93644140.387309819},{"$f":"-$BC109-BL120","v":85840462.02170068},{"$f":"-$BC109-BM120","v":78036783.656091526},{"$f":"-$BC109-BN120","v":70233105.290482372},{"$f":"-$BC109-BO120","v":62429426.924873218},{"$f":"-$BC109-BP120","v":54625748.559264064},{"$f":"-$BC109-BQ120","v":46822070.19365491},{"$f":"-$BC109-BR120","v":39018391.828045756},{"$f":"-$BC109-BS120","v":31214713.462436602},{"$f":"-$BC109-BT120","v":23411035.096827447},{"$f":"-$BC109-BU120","v":15607356.731218308},{"$f":"-$BC109-BV120","v":7803678.365609169},{"$f":"-$BC109-BW120","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$CC109-CD120","v":381610190.6234442},{"$f":"-$CC109-CE120","v":361525443.7485261},{"$f":"-$CC109-CF120","v":341440696.87360799},{"$f":"-$CC109-CG120","v":321355949.99868983},{"$f":"-$CC109-CH120","v":301271203.12377173},{"$f":"-$CC109-CI120","v":281186456.24885362},{"$f":"-$CC109-CJ120","v":261101709.37393549},{"$f":"-$CC109-CK120","v":241016962.49901739},{"$f":"-$CC109-CL120","v":220932215.62409928},{"$f":"-$CC109-CM120","v":200847468.74918118},{"$f":"-$CC109-CN120","v":180762721.87426308},{"$f":"-$CC109-CO120","v":160677974.99934497},{"$f":"-$CC109-CP120","v":140593228.12442687},{"$f":"-$CC109-CQ120","v":120508481.24950874},{"$f":"-$CC109-CR120","v":100423734.37459064},{"$f":"-$CC109-CS120","v":80338987.499672532},{"$f":"-$CC109-CT120","v":60254240.624754429},{"$f":"-$CC109-CU120","v":40169493.749836326},{"$f":"-$CC109-CV120","v":20084746.874918222},{"$f":"-$CC109-CW120","v":0}]
[null,"Prop. Tax Value",{"$f":"-C109","v":167779084.86059675},{"$f":"C122/(($C122/$X122)^(1/21))","v":158430514.78966382},{"$f":"D122/(($C122/$X122)^(1/21))","v":149602842.55557248},141267043.98089582,133395712.10144101,125962967.05590411,118944370.99643013,112316847.7403159,106058606.8986814,100149072.23265517,94568814.001518637,89299485.080379382,84323760.637336984,79625281.171808228,75188598.726729497,70999126.097789392,67043088.872698605,63307480.142808571,59780017.738177024,56449103.845475197,53303786.875965789,{"$f":"X109","v":50333725.458179019},null,null,null,"Prop. Tax Value",{"$f":"-AC109","v":156073567.31218305},{"$f":"AC122/(($AC122/$AX122)^(1/21))","v":147377223.06015241},{"$f":"AD122/(($AC122/$AX122)^(1/21))","v":139165434.93541625},131411203.7031589,124089034.51296839,117174853.07525964,110645926.5083071,104480788.59564269,98659169.208075702,93161927.658283859,87970989.768854529,83069288.44686453,78440707.569615796,74070028.997030914,69942882.536492556,66045698.695618041,62365664.06762661,58890679.202612624,55609318.826211184,52510794.274860643,49584918.024154216,{"$f":"AX109","v":46822070.193654917},null,null,null,"Prop. Tax Value",{"$f":"-BC109","v":156073567.31218305},{"$f":"BC122/(($BC122/$BX122)^(1/21))","v":147377223.06015241},{"$f":"BD122/(($BC122/$BX122)^(1/21))","v":139165434.93541625},131411203.7031589,124089034.51296839,117174853.07525964,110645926.5083071,104480788.59564269,98659169.208075702,93161927.658283859,87970989.768854529,83069288.44686453,78440707.569615796,74070028.997030914,69942882.536492556,66045698.695618041,62365664.06762661,58890679.202612624,55609318.826211184,52510794.274860643,49584918.024154216,{"$f":"BX109","v":46822070.193654917},null,null,null,"Prop. Tax Value",{"$f":"-CC109","v":401694937.4983623},{"$f":"CC122/(($CC122/$CX122)^(1/21))","v":379312688.40299612},{"$f":"CD122/(($CC122/$CX122)^(1/21))","v":358177567.48327208},338220085.35589123,319374624.55263567,301579223.77911884,284775374.19453466,268907827.04260129,253924412.00121632,239775865.65358207,226415669.51683733,213799897.09565607,201887069.45794618,190638018.85780096,180015759.95731428,169985368.22385439,160513865.1029833,151570109.58948588,143124695.84000924,135149856.4906767,127619371.36179788,{"$f":"CX109","v":120508481.24950869}]
[null,"Tax Dep",null,{"$f":"$C$109*-D$5","v":33555816.972119354},{"$f":"$C$109*-E$5","v":53689307.155390963},32213584.293234576,19328150.575940743,19328150.575940743,9664075.2879703715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":78787191.8181348},{"$f":"$CC$29*-E$5","v":126059506.90901567},{"$f":"$CC$29*-F$5","v":75635704.145409405},{"$f":"$CC$29*-G$5","v":45381422.487245642},{"$f":"$CC$29*-H$5","v":45381422.487245642},{"$f":"$CC$29*-I$5","v":22690711.243622821}]
[null,"After Tax Dep. Value",null,{"$f":"D123*$B$7","v":7046721.564145064},{"$f":"E123*$B$7","v":11274754.502632102},{"$f":"F123*$B$7","v":6764852.7015792606},{"$f":"G123*$B$7","v":4058911.6209475561},{"$f":"H123*$B$7","v":4058911.6209475561},{"$f":"I123*$B$7","v":2029455.8104737781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD123*$B$7","v":7101407.4138838798},{"$f":"AE123*$B$7","v":11362251.862214206},{"$f":"AF123*$B$7","v":6817351.1173285237},{"$f":"AG123*$B$7","v":4090410.6703971145},{"$f":"AH123*$B$7","v":4090410.6703971145},{"$f":"AI123*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD123*$B$7","v":7101407.4138838798},{"$f":"BE123*$B$7","v":11362251.862214206},{"$f":"BF123*$B$7","v":6817351.1173285237},{"$f":"BG123*$B$7","v":4090410.6703971145},{"$f":"BH123*$B$7","v":4090410.6703971145},{"$f":"BI123*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD123*$B$7","v":16545310.281808307},{"$f":"CE123*$B$7","v":26472496.45089329},{"$f":"CF123*$B$7","v":15883497.870535975},{"$f":"CG123*$B$7","v":9530098.7223215848},{"$f":"CH123*$B$7","v":9530098.7223215848},{"$f":"CI123*$B$7","v":4765049.3611607924}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D124:I124)","v":29298447.44925084},{"$f":"C126/C130","v":0.17462514754800429},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD124:AI124)","v":29525817.082094379},{"$f":"AC126/AC130","v":0.18917884425000647},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD124:BI124)","v":29525817.082094379},{"$f":"BC126/BC130","v":0.18917884425000647},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD124:CI124)","v":68791124.980673522},{"$f":"CC126/CC130","v":0.17125215819020367}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D105:W105)","v":52164500.196631327},{"$f":"C127/C130","v":0.31091181740544982},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD105:AW105)","v":52164500.196631327},{"$f":"AC127/AC130","v":0.33423020371085849},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD105:BW105)","v":67672865.119954139},{"$f":"BC127/BC130","v":0.43359593994922174},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD105:CW105)","v":69656687.582297996},{"$f":"CC127/CC130","v":0.17340693416775257}]
[0.85,"Debt",{"$f":"(C130-C126-C127)*$A128","v":73368716.632507384},{"$f":"C128/C130","v":0.43729357978956396},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC130-AC126-AC127)*$A128","v":63225762.528438747},{"$f":"AC128/AC130","v":0.40510230923326479},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC130-BC126-BC127)*$A128","v":50043652.343614362},{"$f":"BC128/BC130","v":0.3206414334306561},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC130-CC126-CC127)*$A128","v":223760056.19508216},{"$f":"CC128/CC130","v":0.55703977149573713}]
[0.15,"Equity",{"$f":"(C130-C126-C127)*$A129","v":12947420.582207186},{"$f":"C129/C130","v":7.7169455256981878E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC130-AC126-AC127)*$A129","v":11157487.505018603},{"$f":"AC129/AC130","v":7.1488642805870264E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC130-BC126-BC127)*$A129","v":8831232.7665201817},{"$f":"BC129/BC130","v":5.6583782370115777E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC130-CC126-CC127)*$A129","v":39487068.740308613},{"$f":"CC129/CC130","v":9.8301136146306548E-2}]
[null,"Total",{"$f":"-C109","v":167779084.86059675},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC109","v":156073567.31218305},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",{"$f":"-BC109","v":156073567.31218305},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC109","v":401694937.4983623}]
[null,"Check",{"$f":"SUM(C126:C129)-C130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC126:AC129)-AC130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC126:BC129)-BC130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC126:CC129)-CC130","v":0}]
[null,"2023 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 Off Shore Wind"]
[null,"Year",null,2023,{"$f":"D133+1","v":2024},{"$f":"E133+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,null,null,null,"Year",null,2023,{"$f":"AD133+1","v":2024},{"$f":"AE133+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,null,null,null,"Year",null,2023,{"$f":"BD133+1","v":2024},{"$f":"BE133+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,null,null,null,"Year",null,2023,{"$f":"CD133+1","v":2024},{"$f":"CE133+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D133-$D$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D133-$D$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D133-$D$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D133-$D$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D133-$D$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D133-$D$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D133-$D$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D133-$D$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D133-$D$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D133-$D$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D133-$D$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D133-$D$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D133-$D$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D133-$D$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D133-$D$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D133-$D$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D133-$D$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D133-$D$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D133-$D$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D133-$D$13)","v":330970.39007113478},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD133-$AD$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD133-$AD$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD133-$AD$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD133-$AD$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD133-$AD$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD133-$AD$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD133-$AD$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD133-$AD$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD133-$AD$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD133-$AD$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD133-$AD$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD133-$AD$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD133-$AD$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD133-$AD$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD133-$AD$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD133-$AD$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD133-$AD$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD133-$AD$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD133-$AD$13)","v":330970.39007113478},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD133-$AD$13)","v":330970.39007113478},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD133-$AD$13)","v":429366.99252471537},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD133-$AD$13)","v":429366.99252471537},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD133-$AD$13)","v":429366.99252471537},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD133-$AD$13)","v":429366.99252471537},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD133-$AD$13)","v":429366.99252471537},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD133-$AD$13)","v":429366.99252471537},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD133-$AD$13)","v":429366.99252471537},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD133-$AD$13)","v":429366.99252471537},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD133-$AD$13)","v":429366.99252471537},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD133-$AD$13)","v":429366.99252471537},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD133-$AD$13)","v":429366.99252471537},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD133-$AD$13)","v":429366.99252471537},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD133-$AD$13)","v":429366.99252471537},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD133-$AD$13)","v":429366.99252471537},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD133-$AD$13)","v":429366.99252471537},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD133-$AD$13)","v":429366.99252471537},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD133-$AD$13)","v":429366.99252471537},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD133-$AD$13)","v":429366.99252471537},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD133-$AD$13)","v":429366.99252471537},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD133-$AD$13)","v":429366.99252471537},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD133-$AD$13)","v":441953.83782599989},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD133-$AD$13)","v":441953.83782599989},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD133-$AD$13)","v":441953.83782599989},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD133-$AD$13)","v":441953.83782599989},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD133-$AD$13)","v":441953.83782599989},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD133-$AD$13)","v":441953.83782599989},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD133-$AD$13)","v":441953.83782599989},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD133-$AD$13)","v":441953.83782599989},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD133-$AD$13)","v":441953.83782599989},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD133-$AD$13)","v":441953.83782599989},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD133-$AD$13)","v":441953.83782599989},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD133-$AD$13)","v":441953.83782599989},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD133-$AD$13)","v":441953.83782599989},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD133-$AD$13)","v":441953.83782599989},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD133-$AD$13)","v":441953.83782599989},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD133-$AD$13)","v":441953.83782599989},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD133-$AD$13)","v":441953.83782599989},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD133-$AD$13)","v":441953.83782599989},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD133-$AD$13)","v":441953.83782599989},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD133-$AD$13)","v":441953.83782599989}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M7","v":44.426777118149175},{"$f":"D135","v":44.426777118149175},{"$f":"E135","v":44.426777118149175},44.426777118149175,44.426777118149175,44.426777118149175,44.426777118149175,44.426777118149175,44.426777118149175,44.426777118149175,44.426777118149175,44.426777118149175,44.426777118149175,44.426777118149175,44.426777118149175,44.426777118149175,44.426777118149175,44.426777118149175,44.426777118149175,44.426777118149175,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P7","v":40.541989065609819},{"$f":"AD135","v":40.541989065609819},{"$f":"AE135","v":40.541989065609819},40.541989065609819,40.541989065609819,40.541989065609819,40.541989065609819,40.541989065609819,40.541989065609819,40.541989065609819,40.541989065609819,40.541989065609819,40.541989065609819,40.541989065609819,40.541989065609819,40.541989065609819,40.541989065609819,40.541989065609819,40.541989065609819,40.541989065609819,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$7","v":27.564287409097194},{"$f":"BD135","v":27.564287409097194},{"$f":"BE135","v":27.564287409097194},27.564287409097194,27.564287409097194,27.564287409097194,27.564287409097194,27.564287409097194,27.564287409097194,27.564287409097194,27.564287409097194,27.564287409097194,27.564287409097194,27.564287409097194,27.564287409097194,27.564287409097194,27.564287409097194,27.564287409097194,27.564287409097194,27.564287409097194,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V7","v":97.842807884431807},{"$f":"CD135","v":97.842807884431807},{"$f":"CE135","v":97.842807884431807},97.842807884431807,97.842807884431807,97.842807884431807,97.842807884431807,97.842807884431807,97.842807884431807,97.842807884431807,97.842807884431807,97.842807884431807,97.842807884431807,97.842807884431807,97.842807884431807,97.842807884431807,97.842807884431807,97.842807884431807,97.842807884431807,97.842807884431807]
[null,"Revenue",null,{"$f":"D135*D134","v":14703947.752397198},{"$f":"E135*E134","v":14703947.752397198},{"$f":"F135*F134","v":14703947.752397198},{"$f":"G135*G134","v":14703947.752397198},{"$f":"H135*H134","v":14703947.752397198},{"$f":"I135*I134","v":14703947.752397198},{"$f":"J135*J134","v":14703947.752397198},{"$f":"K135*K134","v":14703947.752397198},{"$f":"L135*L134","v":14703947.752397198},{"$f":"M135*M134","v":14703947.752397198},{"$f":"N135*N134","v":14703947.752397198},{"$f":"O135*O134","v":14703947.752397198},{"$f":"P135*P134","v":14703947.752397198},{"$f":"Q135*Q134","v":14703947.752397198},{"$f":"R135*R134","v":14703947.752397198},{"$f":"S135*S134","v":14703947.752397198},{"$f":"T135*T134","v":14703947.752397198},{"$f":"U135*U134","v":14703947.752397198},{"$f":"V135*V134","v":14703947.752397198},{"$f":"W135*W134","v":14703947.752397198},null,null,null,null,"Revenue",null,{"$f":"AD135*AD134","v":13418197.935304563},{"$f":"AE135*AE134","v":13418197.935304563},{"$f":"AF135*AF134","v":13418197.935304563},{"$f":"AG135*AG134","v":13418197.935304563},{"$f":"AH135*AH134","v":13418197.935304563},{"$f":"AI135*AI134","v":13418197.935304563},{"$f":"AJ135*AJ134","v":13418197.935304563},{"$f":"AK135*AK134","v":13418197.935304563},{"$f":"AL135*AL134","v":13418197.935304563},{"$f":"AM135*AM134","v":13418197.935304563},{"$f":"AN135*AN134","v":13418197.935304563},{"$f":"AO135*AO134","v":13418197.935304563},{"$f":"AP135*AP134","v":13418197.935304563},{"$f":"AQ135*AQ134","v":13418197.935304563},{"$f":"AR135*AR134","v":13418197.935304563},{"$f":"AS135*AS134","v":13418197.935304563},{"$f":"AT135*AT134","v":13418197.935304563},{"$f":"AU135*AU134","v":13418197.935304563},{"$f":"AV135*AV134","v":13418197.935304563},{"$f":"AW135*AW134","v":13418197.935304563},null,null,null,null,"Revenue",null,{"$f":"BD135*BD134","v":11835195.185930941},{"$f":"BE135*BE134","v":11835195.185930941},{"$f":"BF135*BF134","v":11835195.185930941},{"$f":"BG135*BG134","v":11835195.185930941},{"$f":"BH135*BH134","v":11835195.185930941},{"$f":"BI135*BI134","v":11835195.185930941},{"$f":"BJ135*BJ134","v":11835195.185930941},{"$f":"BK135*BK134","v":11835195.185930941},{"$f":"BL135*BL134","v":11835195.185930941},{"$f":"BM135*BM134","v":11835195.185930941},{"$f":"BN135*BN134","v":11835195.185930941},{"$f":"BO135*BO134","v":11835195.185930941},{"$f":"BP135*BP134","v":11835195.185930941},{"$f":"BQ135*BQ134","v":11835195.185930941},{"$f":"BR135*BR134","v":11835195.185930941},{"$f":"BS135*BS134","v":11835195.185930941},{"$f":"BT135*BT134","v":11835195.185930941},{"$f":"BU135*BU134","v":11835195.185930941},{"$f":"BV135*BV134","v":11835195.185930941},{"$f":"BW135*BW134","v":11835195.185930941},null,null,null,null,"Revenue",null,{"$f":"CD135*CD134","v":43242004.448196635},{"$f":"CE135*CE134","v":43242004.448196635},{"$f":"CF135*CF134","v":43242004.448196635},{"$f":"CG135*CG134","v":43242004.448196635},{"$f":"CH135*CH134","v":43242004.448196635},{"$f":"CI135*CI134","v":43242004.448196635},{"$f":"CJ135*CJ134","v":43242004.448196635},{"$f":"CK135*CK134","v":43242004.448196635},{"$f":"CL135*CL134","v":43242004.448196635},{"$f":"CM135*CM134","v":43242004.448196635},{"$f":"CN135*CN134","v":43242004.448196635},{"$f":"CO135*CO134","v":43242004.448196635},{"$f":"CP135*CP134","v":43242004.448196635},{"$f":"CQ135*CQ134","v":43242004.448196635},{"$f":"CR135*CR134","v":43242004.448196635},{"$f":"CS135*CS134","v":43242004.448196635},{"$f":"CT135*CT134","v":43242004.448196635},{"$f":"CU135*CU134","v":43242004.448196635},{"$f":"CV135*CV134","v":43242004.448196635},{"$f":"CW135*CW134","v":43242004.448196635}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3910654.2049344005},{"$f":"HLOOKUP(E133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3988867.2890330879},{"$f":"HLOOKUP(F133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4068644.6348137497},{"$f":"HLOOKUP(G133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4150017.5275100246},{"$f":"HLOOKUP(H133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(I133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(J133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(K133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(L133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(M133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(N133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(O133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(P133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(Q133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(R133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(S133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(T133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(U133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(V133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(W133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3910654.2049344005},{"$f":"HLOOKUP(AE133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3988867.2890330879},{"$f":"HLOOKUP(AF133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4068644.6348137497},{"$f":"HLOOKUP(AG133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4150017.5275100246},{"$f":"HLOOKUP(AH133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(AI133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(AJ133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(AK133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(AL133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(AM133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(AN133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(AO133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(AP133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(AQ133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(AR133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(AS133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(AT133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(AU133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(AV133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(AW133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3910654.2049344005},{"$f":"HLOOKUP(BE133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3988867.2890330879},{"$f":"HLOOKUP(BF133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4068644.6348137497},{"$f":"HLOOKUP(BG133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4150017.5275100246},{"$f":"HLOOKUP(BH133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(BI133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(BJ133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(BK133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(BL133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(BM133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(BN133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(BO133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(BP133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(BQ133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(BR133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(BS133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(BT133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(BU133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(BV133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(BW133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":9936727.2288000006},{"$f":"HLOOKUP(CE133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10135461.773376001},{"$f":"HLOOKUP(CF133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10338171.008843521},{"$f":"HLOOKUP(CG133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10544934.429020392},{"$f":"HLOOKUP(CH133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10755833.1176008},{"$f":"HLOOKUP(CI133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10970949.779952817},{"$f":"HLOOKUP(CJ133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11190368.77555187},{"$f":"HLOOKUP(CK133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11414176.15106291},{"$f":"HLOOKUP(CL133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11642459.674084168},{"$f":"HLOOKUP(CM133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11875308.867565852},{"$f":"HLOOKUP(CN133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12112815.04491717},{"$f":"HLOOKUP(CO133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12355071.345815513},{"$f":"HLOOKUP(CP133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12602172.772731826},{"$f":"HLOOKUP(CQ133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12854216.228186462},{"$f":"HLOOKUP(CR133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13111300.552750193},{"$f":"HLOOKUP(CS133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13373526.563805196},{"$f":"HLOOKUP(CT133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13640997.0950813},{"$f":"HLOOKUP(CU133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13913817.036982926},{"$f":"HLOOKUP(CV133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14192093.377722582},{"$f":"HLOOKUP(CW133,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14475935.245277036}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D134","v":0},{"$f":"HLOOKUP(E133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E134","v":0},{"$f":"HLOOKUP(F133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F134","v":0},{"$f":"HLOOKUP(G133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G134","v":0},{"$f":"HLOOKUP(H133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H134","v":0},{"$f":"HLOOKUP(I133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I134","v":0},{"$f":"HLOOKUP(J133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J134","v":0},{"$f":"HLOOKUP(K133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K134","v":0},{"$f":"HLOOKUP(L133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L134","v":0},{"$f":"HLOOKUP(M133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M134","v":0},{"$f":"HLOOKUP(N133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N134","v":0},{"$f":"HLOOKUP(O133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O134","v":0},{"$f":"HLOOKUP(P133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P134","v":0},{"$f":"HLOOKUP(Q133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q134","v":0},{"$f":"HLOOKUP(R133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R134","v":0},{"$f":"HLOOKUP(S133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S134","v":0},{"$f":"HLOOKUP(T133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T134","v":0},{"$f":"HLOOKUP(U133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U134","v":0},{"$f":"HLOOKUP(V133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V134","v":0},{"$f":"HLOOKUP(W133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W134","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD134","v":0},{"$f":"HLOOKUP(AE133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE134","v":0},{"$f":"HLOOKUP(AF133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF134","v":0},{"$f":"HLOOKUP(AG133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG134","v":0},{"$f":"HLOOKUP(AH133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH134","v":0},{"$f":"HLOOKUP(AI133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI134","v":0},{"$f":"HLOOKUP(AJ133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ134","v":0},{"$f":"HLOOKUP(AK133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK134","v":0},{"$f":"HLOOKUP(AL133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL134","v":0},{"$f":"HLOOKUP(AM133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM134","v":0},{"$f":"HLOOKUP(AN133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN134","v":0},{"$f":"HLOOKUP(AO133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO134","v":0},{"$f":"HLOOKUP(AP133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP134","v":0},{"$f":"HLOOKUP(AQ133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ134","v":0},{"$f":"HLOOKUP(AR133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR134","v":0},{"$f":"HLOOKUP(AS133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS134","v":0},{"$f":"HLOOKUP(AT133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT134","v":0},{"$f":"HLOOKUP(AU133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU134","v":0},{"$f":"HLOOKUP(AV133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV134","v":0},{"$f":"HLOOKUP(AW133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW134","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD134","v":64405.048878707305},{"$f":"HLOOKUP(BE133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE134","v":64405.048878707305},{"$f":"HLOOKUP(BF133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF134","v":64405.048878707305},{"$f":"HLOOKUP(BG133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG134","v":64405.048878707305},{"$f":"HLOOKUP(BH133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH134","v":64405.048878707305},{"$f":"HLOOKUP(BI133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI134","v":64405.048878707305},{"$f":"HLOOKUP(BJ133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ134","v":64405.048878707305},{"$f":"HLOOKUP(BK133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK134","v":64405.048878707305},{"$f":"HLOOKUP(BL133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL134","v":64405.048878707305},{"$f":"HLOOKUP(BM133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM134","v":64405.048878707305},{"$f":"HLOOKUP(BN133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN134","v":64405.048878707305},{"$f":"HLOOKUP(BO133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO134","v":64405.048878707305},{"$f":"HLOOKUP(BP133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP134","v":64405.048878707305},{"$f":"HLOOKUP(BQ133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ134","v":64405.048878707305},{"$f":"HLOOKUP(BR133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR134","v":64405.048878707305},{"$f":"HLOOKUP(BS133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS134","v":64405.048878707305},{"$f":"HLOOKUP(BT133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT134","v":64405.048878707305},{"$f":"HLOOKUP(BU133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU134","v":64405.048878707305},{"$f":"HLOOKUP(BV133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV134","v":64405.048878707305},{"$f":"HLOOKUP(BW133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW134","v":64405.048878707305},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD134","v":0},{"$f":"HLOOKUP(CE133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE134","v":0},{"$f":"HLOOKUP(CF133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF134","v":0},{"$f":"HLOOKUP(CG133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG134","v":0},{"$f":"HLOOKUP(CH133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH134","v":0},{"$f":"HLOOKUP(CI133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI134","v":0},{"$f":"HLOOKUP(CJ133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ134","v":0},{"$f":"HLOOKUP(CK133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK134","v":0},{"$f":"HLOOKUP(CL133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL134","v":0},{"$f":"HLOOKUP(CM133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM134","v":0},{"$f":"HLOOKUP(CN133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN134","v":0},{"$f":"HLOOKUP(CO133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO134","v":0},{"$f":"HLOOKUP(CP133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP134","v":0},{"$f":"HLOOKUP(CQ133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ134","v":0},{"$f":"HLOOKUP(CR133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR134","v":0},{"$f":"HLOOKUP(CS133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS134","v":0},{"$f":"HLOOKUP(CT133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT134","v":0},{"$f":"HLOOKUP(CU133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU134","v":0},{"$f":"HLOOKUP(CV133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV134","v":0},{"$f":"HLOOKUP(CW133,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW134","v":0}]
[null,"Property Tax",null,{"$f":"C162*$B$9","v":1715428.7161238308},{"$f":"D162*$B$9","v":1619845.8515033764},1529588.8182177828,1444360.8635015828,1363881.7695109535,1287886.9320058194,1216126.4903673467,1148364.5060904438,1084378.1870502685,1023957.1549922291,966902.75383709371,913027.39652700664,862153.9482649297,814115.14411968749,768753.03908177896,725918.48876181559,685470.65902419284,647276.56294373912,611210.62356291653,577154.26101198175,null,null,null,null,"Property Tax",null,{"$f":"AC162*$B$9","v":1595747.6429058888},{"$f":"AD162*$B$9","v":1506833.3502356987},1422873.3192723561,1343591.5009317049,1268727.22745205,1198034.3553542509,1131280.4561556715,1068246.0521771575,1008723.8949304827,952518.28371370165,899444.42217404081,849327.81072279694,802003.67280458589,757316.41313459305,715119.10612258513,675273.01280168898,637647.12467366783,602117.73297092004,568568.02191899216,536887.68466230866,null,null,null,null,"Property Tax",null,{"$f":"BC162*$B$9","v":1595747.6429058888},{"$f":"BD162*$B$9","v":1506833.3502356987},1422873.3192723561,1343591.5009317049,1268727.22745205,1198034.3553542509,1131280.4561556715,1068246.0521771575,1008723.8949304827,952518.28371370165,899444.42217404081,849327.81072279694,802003.67280458589,757316.41313459305,715119.10612258513,675273.01280168898,637647.12467366783,602117.73297092004,568568.02191899216,536887.68466230866,null,null,null,null,"Property Tax",null,{"$f":"CC162*$B$9","v":4056315.4788584625},{"$f":"CD162*$B$9","v":3830299.527493455},3616877.0764460815,3415346.4219237897,3225044.9587325151,3045347.0017215419,2875661.7286164104,2715431.2374761873,2564128.7123882822,2421256.6913698716,2286345.4307810231,2158951.3608719348,2038655.6273863406,1925062.7144260742,1817799.1440489597,1716512.2483244818,1620869.0098099257,1530554.9666346286,1445273.1785924134,1364743.2508428534]
[null,"Total Operating Costs",null,{"$f":"SUM(D138:D140)","v":5626082.921058231},{"$f":"SUM(E138:E140)","v":5608713.1405364648},{"$f":"SUM(F138:F140)","v":5598233.4530315325},{"$f":"SUM(G138:G140)","v":5594378.3910116069},{"$f":"SUM(H138:H140)","v":5596899.6475711791},{"$f":"SUM(I138:I140)","v":5605565.1676272508},{"$f":"SUM(J138:J140)","v":5620158.2907012049},{"$f":"SUM(K138:K140)","v":5640476.9424309796},{"$f":"SUM(L138:L140)","v":5666332.8721176162},{"$f":"SUM(M138:M140)","v":5697550.9337609243},{"$f":"SUM(N138:N140)","v":5733968.4081811607},{"$f":"SUM(O138:O140)","v":5775434.3639579564},{"$f":"SUM(P138:P140)","v":5821809.0550444992},{"$f":"SUM(Q138:Q140)","v":5872963.3530348493},{"$f":"SUM(R138:R140)","v":5928778.2121752435},{"$f":"SUM(S138:S140)","v":5989144.1653171489},{"$f":"SUM(T138:T140)","v":6053960.8491106331},{"$f":"SUM(U138:U140)","v":6123136.5568319075},{"$f":"SUM(V138:V140)","v":6196587.8173288489},{"$f":"SUM(W138:W140)","v":6274238.9986532331},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD138:AD140)","v":5506401.8478402896},{"$f":"SUM(AE138:AE140)","v":5495700.6392687866},{"$f":"SUM(AF138:AF140)","v":5491517.9540861063},{"$f":"SUM(AG138:AG140)","v":5493609.028441729},{"$f":"SUM(AH138:AH140)","v":5501745.1055122754},{"$f":"SUM(AI138:AI140)","v":5515712.5909756813},{"$f":"SUM(AJ138:AJ140)","v":5535312.2564895302},{"$f":"SUM(AK138:AK140)","v":5560358.4885176932},{"$f":"SUM(AL138:AL140)","v":5590678.579997831},{"$f":"SUM(AM138:AM140)","v":5626112.0624823961},{"$f":"SUM(AN138:AN140)","v":5666510.0765181081},{"$f":"SUM(AO138:AO140)","v":5711734.7781537473},{"$f":"SUM(AP138:AP140)","v":5761658.7795841554},{"$f":"SUM(AQ138:AQ140)","v":5816164.6220497545},{"$f":"SUM(AR138:AR140)","v":5875144.2792160492},{"$f":"SUM(AS138:AS140)","v":5938498.6893570228},{"$f":"SUM(AT138:AT140)","v":6006137.3147601075},{"$f":"SUM(AU138:AU140)","v":6077977.726859089},{"$f":"SUM(AV138:AV140)","v":6153945.2156849252},{"$f":"SUM(AW138:AW140)","v":6233972.4223035602},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD138:BD140)","v":5570806.8967189966},{"$f":"SUM(BE138:BE140)","v":5560105.6881474946},{"$f":"SUM(BF138:BF140)","v":5555923.0029648133},{"$f":"SUM(BG138:BG140)","v":5558014.077320436},{"$f":"SUM(BH138:BH140)","v":5566150.1543909824},{"$f":"SUM(BI138:BI140)","v":5580117.6398543883},{"$f":"SUM(BJ138:BJ140)","v":5599717.3053682372},{"$f":"SUM(BK138:BK140)","v":5624763.5373964002},{"$f":"SUM(BL138:BL140)","v":5655083.628876538},{"$f":"SUM(BM138:BM140)","v":5690517.1113611031},{"$f":"SUM(BN138:BN140)","v":5730915.1253968151},{"$f":"SUM(BO138:BO140)","v":5776139.8270324543},{"$f":"SUM(BP138:BP140)","v":5826063.8284628624},{"$f":"SUM(BQ138:BQ140)","v":5880569.6709284615},{"$f":"SUM(BR138:BR140)","v":5939549.3280947562},{"$f":"SUM(BS138:BS140)","v":6002903.7382357297},{"$f":"SUM(BT138:BT140)","v":6070542.3636388145},{"$f":"SUM(BU138:BU140)","v":6142382.775737796},{"$f":"SUM(BV138:BV140)","v":6218350.2645636322},{"$f":"SUM(BW138:BW140)","v":6298377.4711822672},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD138:CD140)","v":13993042.707658462},{"$f":"SUM(CE138:CE140)","v":13965761.300869456},{"$f":"SUM(CF138:CF140)","v":13955048.085289601},{"$f":"SUM(CG138:CG140)","v":13960280.850944182},{"$f":"SUM(CH138:CH140)","v":13980878.076333316},{"$f":"SUM(CI138:CI140)","v":14016296.781674359},{"$f":"SUM(CJ138:CJ140)","v":14066030.504168281},{"$f":"SUM(CK138:CK140)","v":14129607.388539096},{"$f":"SUM(CL138:CL140)","v":14206588.386472451},{"$f":"SUM(CM138:CM140)","v":14296565.558935724},{"$f":"SUM(CN138:CN140)","v":14399160.475698194},{"$f":"SUM(CO138:CO140)","v":14514022.706687449},{"$f":"SUM(CP138:CP140)","v":14640828.400118167},{"$f":"SUM(CQ138:CQ140)","v":14779278.942612536},{"$f":"SUM(CR138:CR140)","v":14929099.696799152},{"$f":"SUM(CS138:CS140)","v":15090038.812129678},{"$f":"SUM(CT138:CT140)","v":15261866.104891226},{"$f":"SUM(CU138:CU140)","v":15444372.003617555},{"$f":"SUM(CV138:CV140)","v":15637366.556314996},{"$f":"SUM(CW138:CW140)","v":15840678.49611989}]
[]
[null,"EBITDA",null,{"$f":"D136-D141","v":9077864.8313389681},{"$f":"E136-E141","v":9095234.6118607335},9105714.2993656658,9109569.3613855913,9107048.1048260182,9098382.5847699475,9083789.4616959933,9063470.8099662177,9037614.880279582,9006396.818636274,8969979.3442160375,8928513.3884392418,8882138.6973526999,8830984.399362348,8775169.5402219556,8714803.5870800503,8649986.9032865651,8580811.1955652907,8507359.9350683503,8429708.7537439652,null,null,null,null,"EBITDA",null,{"$f":"AD136-AD141","v":7911796.0874642739},{"$f":"AE136-AE141","v":7922497.2960357768},7926679.9812184572,7924588.9068628345,7916452.8297922881,7902485.3443288822,7882885.6788150333,7857839.4467868702,7827519.3553067325,7792085.8728221674,7751687.8587864554,7706463.1571508162,7656539.1557204081,7602033.313254809,7543053.6560885143,7479699.2459475407,7412060.6205444559,7340220.2084454745,7264252.7196196383,7184225.5130010033,null,null,null,null,"EBITDA",null,{"$f":"BD136-BD141","v":6264388.2892119447},{"$f":"BE136-BE141","v":6275089.4977834467},6279272.182966128,6277181.1086105052,6269045.0315399589,6255077.5460765529,6235477.8805627041,6210431.648534541,6180111.5570544032,6144678.0745698381,6104280.0605341261,6059055.3588984869,6009131.3574680788,5954625.5150024798,5895645.857836185,5832291.4476952115,5764652.8222921267,5692812.4101931453,5616844.9213673091,5536817.7147486741,null,null,null,null,"EBITDA",null,{"$f":"CD136-CD141","v":29248961.740538172},{"$f":"CE136-CE141","v":29276243.147327177},29286956.362907033,29281723.597252451,29261126.37186332,29225707.666522276,29175973.944028355,29112397.059657536,29035416.061724186,28945438.88926091,28842843.972498439,28727981.741509184,28601176.04807847,28462725.505584098,28312904.751397483,28151965.636066958,27980138.343305409,27797632.44457908,27604637.891881637,27401325.952076744]
[null,"Before Tax Earnings",null,{"$f":"D143-D163-D153","v":-29547078.008272894},{"$f":"E143-E145-E163","v":-51165744.682798378},-29305122.636482343,-16236267.146356806,-16350470.356876297,-6592182.0650982186,3157900.3118011933,3019063.8770735217,2872319.808729033,2717795.8456547139,8969979.3442160375,8928513.3884392418,8882138.6973526999,8830984.399362348,8775169.5402219556,8714803.5870800503,8649986.9032865651,8580811.1955652907,8507359.9350683503,8429708.7537439652,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD143-AD163-AD153","v":-29730423.641715266},{"$f":"AE143-AE145-AE163","v":-51550724.331299827},-30011502.354235448,-17137654.8406431,-17257472.871673565,-7646282.9254210535,1956996.5289202332,1813432.5138941742,1662224.2837561835,1503484.8998406073,7751687.8587864554,7706463.1571508162,7656539.1557204081,7602033.313254809,7543053.6560885143,7479699.2459475407,7412060.6205444559,7340220.2084454745,7264252.7196196383,7184225.5130010033,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD143-BD163-BD153","v":-30872103.078254353},{"$f":"BE143-BE145-BE163","v":-54793804.134029508},-33286495.597054668,-20445199.792353664,-20598220.566453293,-11020897.418131327,-1452162.0976791978,-1630961.1292721983,-1818109.0763084712,-2013506.971460294,6104280.0605341261,6059055.3588984869,6009131.3574680788,5954625.5150024798,5895645.857836185,5832291.4476952115,5764652.8222921267,5692812.4101931453,5616844.9213673091,5536817.7147486741,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD143-CD163-CD153","v":-61582440.856881946},{"$f":"CE143-CE145-CE163","v":-103950313.72790007},-53659138.748038188,-23556297.67483972,-23726026.875925779,-1222848.9528548755,21262971.660758939,21041134.730722733,20802728.486210689,20548097.56223714,28842843.972498439,28727981.741509184,28601176.04807847,28462725.505584098,28312904.751397483,28151965.636066958,27980138.343305409,27797632.44457908,27604637.891881637,27401325.952076744]
[null,"PTC",null,{"$f":"D134*HLOOKUP(D133,$B$2:$W$3,2,FALSE)*HLOOKUP($D133,$B$2:$W$4,3,FALSE)","v":5262019.9791142428},{"$f":"E134*HLOOKUP(E133,$B$2:$W$3,2,FALSE)*HLOOKUP($D133,$B$2:$W$4,3,FALSE)","v":5367260.3786965283},5474605.586270459,5584097.6979958676,5695779.6519557852,5809695.2449949011,5925889.1498948,6044406.932892696,6165295.071550549,6288600.97298156,{"$f":"N134*N128","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD134*HLOOKUP(AD133,$B$2:$W$3,2,FALSE)*HLOOKUP($D133,$B$2:$W$4,3,FALSE)","v":5262019.9791142428},{"$f":"AE134*HLOOKUP(AE133,$B$2:$W$3,2,FALSE)*HLOOKUP($D133,$B$2:$W$4,3,FALSE)","v":5367260.3786965283},5474605.586270459,5584097.6979958676,5695779.6519557852,5809695.2449949011,5925889.1498948,6044406.932892696,6165295.071550549,6288600.97298156,{"$f":"AN134*AN128","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD134*HLOOKUP(BD133,$B$2:$W$3,2,FALSE)*HLOOKUP($D133,$B$2:$W$4,3,FALSE)","v":6826404.2972292881},{"$f":"BE134*HLOOKUP(BE133,$B$2:$W$3,2,FALSE)*HLOOKUP($D133,$B$2:$W$4,3,FALSE)","v":6962932.3831738736},7102191.0308373515,7244234.8514540987,7389119.5484831817,7536901.9394528456,7687639.9782419018,7841392.7778067393,7998220.6333628744,8158185.0460301321,{"$f":"BN134*BN128","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD134*HLOOKUP(CD133,$B$2:$W$3,2,FALSE)*HLOOKUP($D133,$B$2:$W$4,3,FALSE)","v":7026519.5747172358},{"$f":"CE134*HLOOKUP(CE133,$B$2:$W$3,2,FALSE)*HLOOKUP($D133,$B$2:$W$4,3,FALSE)","v":7167049.9662115807},7310390.9655358121,7456598.7848465284,7605730.7605434591,7757845.3757543294,7913002.2832694156,8071262.3289348036,8232687.5755134989,8397341.3270237707,{"$f":"CN134*CN128","v":0},0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D144*$B$7-D145","v":-11466906.36085155},{"$f":"E144*$B$7-E145","v":-16112066.762084186},{"$f":"F144*$B$7-F145","v":-11628681.339931751},{"$f":"G144*$B$7-G145","v":-8993713.7987307962},{"$f":"H144*$B$7-H145","v":-9129378.4268998075},{"$f":"I144*$B$7-I145","v":-7194053.478665527},{"$f":"J144*$B$7-J145","v":-5262730.0844165497},{"$f":"K144*$B$7-K145","v":-5410403.5187072568},{"$f":"L144*$B$7-L145","v":-5562107.9117174521},{"$f":"M144*$B$7-M145","v":-5717863.8453940703},{"$f":"N144*$B$7-N145","v":1883695.6622853677},{"$f":"O144*$B$7-O145","v":1874987.8115722407},{"$f":"P144*$B$7-P145","v":1865249.1264440669},{"$f":"Q144*$B$7-Q145","v":1854506.723866093},{"$f":"R144*$B$7-R145","v":1842785.6034466105},{"$f":"S144*$B$7-S145","v":1830108.7532868106},{"$f":"T144*$B$7-T145","v":1816497.2496901785},{"$f":"U144*$B$7-U145","v":1801970.3510687109},{"$f":"V144*$B$7-V145","v":1786545.5863643535},{"$f":"W144*$B$7-W145","v":1770238.8382862327},null,null,null,null,"Federal Tax",null,{"$f":"AD144*$B$7-AD145","v":-11505408.943874449},{"$f":"AE144*$B$7-AE145","v":-16192912.488269493},{"$f":"AF144*$B$7-AF145","v":-11777021.080659904},{"$f":"AG144*$B$7-AG145","v":-9183005.2145309187},{"$f":"AH144*$B$7-AH145","v":-9319848.9550072327},{"$f":"AI144*$B$7-AI145","v":-7415414.6593333222},{"$f":"AJ144*$B$7-AJ145","v":-5514919.8788215509},{"$f":"AK144*$B$7-AK145","v":-5663586.104974919},{"$f":"AL144*$B$7-AL145","v":-5816227.9719617506},{"$f":"AM144*$B$7-AM145","v":-5972869.1440150328},{"$f":"AN144*$B$7-AN145","v":1627854.4503451556},{"$f":"AO144*$B$7-AO145","v":1618357.2630016713},{"$f":"AP144*$B$7-AP145","v":1607873.2227012857},{"$f":"AQ144*$B$7-AQ145","v":1596426.9957835099},{"$f":"AR144*$B$7-AR145","v":1584041.267778588},{"$f":"AS144*$B$7-AS145","v":1570736.8416489835},{"$f":"AT144*$B$7-AT145","v":1556532.7303143358},{"$f":"AU144*$B$7-AU145","v":1541446.2437735496},{"$f":"AV144*$B$7-AV145","v":1525493.0711201241},{"$f":"AW144*$B$7-AW145","v":1508687.3577302105},null,null,null,null,"Federal Tax",null,{"$f":"BD144*$B$7-BD145","v":-13309545.943662703},{"$f":"BE144*$B$7-BE145","v":-18469631.251320072},{"$f":"BF144*$B$7-BF145","v":-14092355.106218832},{"$f":"BG144*$B$7-BG145","v":-11537726.807848368},{"$f":"BH144*$B$7-BH145","v":-11714745.867438372},{"$f":"BI144*$B$7-BI145","v":-9851290.3972604237},{"$f":"BJ144*$B$7-BJ145","v":-7992594.0187545335},{"$f":"BK144*$B$7-BK145","v":-8183894.6149539007},{"$f":"BL144*$B$7-BL145","v":-8380023.5393876536},{"$f":"BM144*$B$7-BM145","v":-8581021.5100367945},{"$f":"BN144*$B$7-BN145","v":1281898.8127121665},{"$f":"BO144*$B$7-BO145","v":1272401.6253686822},{"$f":"BP144*$B$7-BP145","v":1261917.5850682964},{"$f":"BQ144*$B$7-BQ145","v":1250471.3581505206},{"$f":"BR144*$B$7-BR145","v":1238085.6301455989},{"$f":"BS144*$B$7-BS145","v":1224781.2040159944},{"$f":"BT144*$B$7-BT145","v":1210577.0926813465},{"$f":"BU144*$B$7-BU145","v":1195490.6061405605},{"$f":"BV144*$B$7-BV145","v":1179537.4334871348},{"$f":"BW144*$B$7-BW145","v":1162731.7200972214},null,null,null,null,"Federal Tax",null,{"$f":"CD144*$B$7-CD145","v":-19958832.154662445},{"$f":"CE144*$B$7-CE145","v":-28996615.849070594},{"$f":"CF144*$B$7-CF145","v":-18578810.102623831},{"$f":"CG144*$B$7-CG145","v":-12403421.296562869},{"$f":"CH144*$B$7-CH145","v":-12588196.404487872},{"$f":"CI144*$B$7-CI145","v":-8014643.6558538536},{"$f":"CJ144*$B$7-CJ145","v":-3447778.234510039},{"$f":"CK144*$B$7-CK145","v":-3652624.0354830297},{"$f":"CL144*$B$7-CL145","v":-3864114.5934092542},{"$f":"CM144*$B$7-CM145","v":-4082240.8389539719},{"$f":"CN144*$B$7-CN145","v":6056997.2342246724},{"$f":"CO144*$B$7-CO145","v":6032876.1657169284},{"$f":"CP144*$B$7-CP145","v":6006246.9700964782},{"$f":"CQ144*$B$7-CQ145","v":5977172.3561726604},{"$f":"CR144*$B$7-CR145","v":5945709.9977934714},{"$f":"CS144*$B$7-CS145","v":5911912.7835740615},{"$f":"CT144*$B$7-CT145","v":5875829.0520941354},{"$f":"CU144*$B$7-CU145","v":5837502.8133616066},{"$f":"CV144*$B$7-CV145","v":5796973.957295144},{"$f":"CW144*$B$7-CW145","v":5754278.4499361161}]
[]
[]
[{"$f":"IRR(C149:X149,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D133,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-171542871.61238307},{"$f":"D143-D146","v":20544771.19219052},{"$f":"E143-E146","v":25207301.37394492},20734395.639297418,18103283.160116389,18236426.531725824,16292436.063435474,14346519.546112543,14473874.328673474,14599722.791997034,14724260.664030343,7086283.6819306696,7053525.5768670011,7016889.5709086331,6976477.675496255,6932383.9367753454,6884694.8337932397,6833489.6535963863,6778840.8444965798,6720814.3487039972,6659469.915457733,{"$f":"C149*-0.3","v":51462861.483714916},null,null,{"$f":"IRR(AC149:AX149,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD133,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-159574764.29058889},{"$f":"AD143-AD146","v":19417205.031338722},{"$f":"AE143-AE146","v":24115409.784305271},19703701.061878361,17107594.121393755,17236301.78479952,15317900.003662204,13397805.557636585,13521425.551761789,13643747.327268483,13764955.0168372,6123833.4084412996,6088105.8941491451,6048665.9330191221,6005606.3174712993,5959012.3883099258,5908962.404298557,5855527.8902301202,5798773.9646719247,5738759.648499514,5675538.1552707925,{"$f":"AC149*-0.3","v":47872429.287176661},null,null,{"$f":"IRR(BC149:BX149,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD133,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$23)","v":-159574764.29058889},{"$f":"BD143-BD146","v":19573934.232874647},{"$f":"BE143-BE146","v":24744720.749103516},20371627.289184958,17814907.916458875,17983790.89897833,16106367.943336977,14228071.899317238,14394326.263488442,14560135.096442057,14725699.584606633,4822381.2478219597,4786653.7335298043,4747213.7723997822,4704154.1568519594,4657560.2276905859,4607510.2436792171,4554075.7296107803,4497321.8040525848,4437307.4878801741,4374085.9946514526,{"$f":"BC149*-0.3","v":47872429.287176661},null,null,{"$f":"IRR(CC149:CX149,0.1)","v":6.999999999999984E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD133,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$24)","v":-405631547.88584626},{"$f":"CD143-CD146","v":49207793.895200618},{"$f":"CE143-CE146","v":58272858.996397771},47865766.465530865,41685144.893815324,41849322.776351191,37240351.322376132,32623752.178538393,32765021.095140565,32899530.655133441,33027679.728214882,22785846.738273766,22695105.575792257,22594929.077981994,22485553.14941144,22367194.75360401,22240052.852492899,22104309.291211274,21960129.631217472,21807663.934586495,21647047.502140626,{"$f":"CC149*-0.3","v":121689464.36575387}]
[{"$f":"IRR(C150:X150,0.1)","v":0.10239484076845162},"ROE",{"$f":"-C169","v":-15234241.825183215},{"$f":"D149-D153-D155-D164-D145","v":1150819.063688593},{"$f":"E149-E153-E155-E164-E145","v":1385228.4812286543},{"$f":"F149-F153-F155-F164-F145","v":1416049.9279480763},{"$f":"G149-G153-G155-G164-G145","v":1442088.7704061549},{"$f":"H149-H153-H155-H164-H145","v":1463550.1880556699},{"$f":"I149-I153-I155-I164-I145","v":1480626.7017495902},{"$f":"J149-J153-J155-J164-J145","v":1493498.8545501456},{"$f":"K149-K153-K155-K164-K145","v":1502335.8541131811},{"$f":"L149-L153-L155-L164-L145","v":1507296.1787788877},{"$f":"M149-M153-M155-M164-M145","v":1508528.1493811859},{"$f":"N149-N153-N155-N164-N145","v":159152.14026307128},{"$f":"O149-O153-O155-O164-O145","v":126394.03519940376},{"$f":"P149-P153-P155-P164-P145","v":89758.029241036624},{"$f":"Q149-Q153-Q155-Q164-Q145","v":49346.133828657679},{"$f":"R149-R153-R155-R164-R145","v":5252.3951077479869},{"$f":"S149-S153-S155-S164-S145","v":-42436.7078743577},{"$f":"T149-T153-T155-T164-T145","v":-93641.888071211055},{"$f":"U149-U153-U155-U164-U145","v":-148290.69717101753},{"$f":"V149-V153-V155-V164-V145","v":-206317.19296360016},{"$f":"W149-W153-W155-W164-W145","v":-267661.62620986439},{"$f":"X149","v":51462861.483714916},null,null,{"$f":"IRR(AC150:AX150,0.1)","v":0.10122636949900721},"ROE",{"$f":"-AC169","v":-13503508.054518042},{"$f":"AD149-AD153-AD155-AD164-AD145","v":913624.57781968918},{"$f":"AE149-AE153-AE155-AE164-AE145","v":1245744.482873627},{"$f":"AF149-AF153-AF155-AF164-AF145","v":1271591.2977584684},{"$f":"AG149-AG153-AG155-AG164-AG145","v":1292932.6924798638},{"$f":"AH149-AH153-AH155-AH164-AH145","v":1309958.401925711},{"$f":"AI149-AI153-AI155-AI164-AI145","v":1322846.3629478347},{"$f":"AJ149-AJ153-AJ155-AJ164-AJ145","v":1331763.3472208753},{"$f":"AK149-AK153-AK155-AK164-AK145","v":1336865.5583481835},{"$f":"AL149-AL153-AL155-AL164-AL145","v":1338299.1951970244},{"$f":"AM149-AM153-AM155-AM164-AM145","v":1336200.9833347304},{"$f":"AN149-AN153-AN155-AN164-AN145","v":-16319.652079610154},{"$f":"AO149-AO153-AO155-AO164-AO145","v":-52047.166371764615},{"$f":"AP149-AP153-AP155-AP164-AP145","v":-91487.127501787618},{"$f":"AQ149-AQ153-AQ155-AQ164-AQ145","v":-134546.74304961041},{"$f":"AR149-AR153-AR155-AR164-AR145","v":-181140.67221098393},{"$f":"AS149-AS153-AS155-AS164-AS145","v":-231190.65622235276},{"$f":"AT149-AT153-AT155-AT164-AT145","v":-284625.17029078957},{"$f":"AU149-AU153-AU155-AU164-AU145","v":-341379.09584898502},{"$f":"AV149-AV153-AV155-AV164-AV145","v":-401393.41202139575},{"$f":"AW149-AW153-AW155-AW164-AW145","v":-464614.90525011718},{"$f":"AX149","v":47872429.287176661},null,null,{"$f":"IRR(BC150:BX150,0.1)","v":9.6906800518554048E-2},"ROE",{"$f":"-BC169","v":-11718584.424941896},{"$f":"BD149-BD153-BD155-BD164-BD145","v":317588.50443217345},{"$f":"BE149-BE153-BE155-BE164-BE145","v":1091002.4863861315},{"$f":"BF149-BF153-BF155-BF164-BF145","v":1123551.1236897791},{"$f":"BG149-BG153-BG155-BG164-BG145","v":1151728.3772783568},{"$f":"BH149-BH153-BH155-BH164-BH145","v":1175726.662768729},{"$f":"BI149-BI153-BI155-BI164-BI145","v":1195726.6513562705},{"$f":"BJ149-BJ153-BJ155-BJ164-BJ145","v":1211897.9037460312},{"$f":"BK149-BK153-BK155-BK164-BK145","v":1224399.468352397},{"$f":"BL149-BL153-BL155-BL164-BL145","v":1233380.445749877},{"$f":"BM149-BM153-BM155-BM164-BM145","v":1238980.5212471951},{"$f":"BN149-BN153-BN155-BN164-BN145","v":-506152.76950734481},{"$f":"BO149-BO153-BO155-BO164-BO145","v":-541880.2837995002},{"$f":"BP149-BP153-BP155-BP164-BP145","v":-581320.24492952228},{"$f":"BQ149-BQ153-BQ155-BQ164-BQ145","v":-624379.86047734506},{"$f":"BR149-BR153-BR155-BR164-BR145","v":-670973.78963871859},{"$f":"BS149-BS153-BS155-BS164-BS145","v":-721023.77365008742},{"$f":"BT149-BT153-BT155-BT164-BT145","v":-774458.28771852423},{"$f":"BU149-BU153-BU155-BU164-BU145","v":-831212.21327671967},{"$f":"BV149-BV153-BV155-BV164-BV145","v":-891226.52944913087},{"$f":"BW149-BW153-BW155-BW164-BW145","v":-954448.02267785231},{"$f":"BX149","v":47872429.287176661},null,null,{"$f":"IRR(CC150:CX150,0.1)","v":0.13474907827227045},"ROE",{"$f":"-CC169","v":-42508979.221006997},{"$f":"CD149-CD153-CD155-CD164-CD145","v":6306791.3666777508},{"$f":"CE149-CE153-CE155-CE164-CE145","v":5304139.9072955837},{"$f":"CF149-CF153-CF155-CF164-CF145","v":5342704.9574617539},{"$f":"CG149-CG153-CG155-CG164-CG145","v":5369274.7146498868},{"$f":"CH149-CH153-CH155-CH164-CH145","v":5384320.6214888236},{"$f":"CI149-CI153-CI155-CI164-CI145","v":5388283.9134636866},{"$f":"CJ149-CJ153-CJ155-CJ164-CJ145","v":5381577.2232716559},{"$f":"CK149-CK153-CK155-CK164-CK145","v":5364586.0942084398},{"$f":"CL149-CL153-CL155-CL164-CL145","v":5337670.4076226167},{"$f":"CM149-CM153-CM155-CM164-CM145","v":5301165.729193788},{"$f":"CN149-CN153-CN155-CN164-CN145","v":3456674.0662764423},{"$f":"CO149-CO153-CO155-CO164-CO145","v":3365932.9037949331},{"$f":"CP149-CP153-CP155-CP164-CP145","v":3265756.4059846699},{"$f":"CQ149-CQ153-CQ155-CQ164-CQ145","v":3156380.4774141163},{"$f":"CR149-CR153-CR155-CR164-CR145","v":3038022.0816066861},{"$f":"CS149-CS153-CS155-CS164-CS145","v":2910880.1804955751},{"$f":"CT149-CT153-CT155-CT164-CT145","v":2775136.619213948},{"$f":"CU149-CU153-CU155-CU164-CU145","v":2630956.9592201486},{"$f":"CV149-CV153-CV155-CV164-CV145","v":2478491.2625891715},{"$f":"CW149-CW153-CW155-CW164-CW145","v":2317874.8301433027},{"$f":"CX149","v":121689464.36575387}]
[]
[]
[null,"Interest",null,{"$f":"C156*$B$8","v":4316368.5171352448},4185830.3659086274,4048765.3071206789,3904846.995393333,3753732.7680796199,3595062.8294002214,3428459.3937868532,3253525.7863928154,3069845.4986290764,2876981.1964771505,2674473.6792176277,2461840.7860951289,2238576.2483165055,2004148.4836489512,1757999.3307480188,1499542.7202020399,1228163.279128762,943214.86600182019,644019.03221853136,329863.40674607805,null,null,null,null,"Interest",null,{"$f":"AC156*$B$8","v":3825993.948780112},3710285.9931930723,3588792.6398266801,3461224.6187919686,3327278.1967055216,3186634.453514752,3038958.5231644441,2883898.7962966207,2721086.0830854066,2550132.7342136311,2370631.7178982669,2182155.6507671345,1984255.7802794457,1776460.9162673724,1558276.3090546955,1329182.4714813847,1088633.9420294084,836057.98610483343,570853.23238402954,292388.24097718549,null,null,null,null,"Interest",null,{"$f":"BC156*$B$8","v":3320265.5870668702},3219852.1655537486,3114418.072964971,3003712.2757467544,2887471.1886676271,2765418.0472345427,2637262.2487298045,2502698.6602998297,2361406.8924483559,2213050.5362043083,2057276.3621480586,1893713.4793889963,1721972.452491981,1541644.3742501149,1352299.8920961553,1153488.1858344977,944735.89425975725,725545.98810627987,495396.58664512861,253739.71511091979,null,null,null,null,"Interest",null,{"$f":"CC156*$B$8","v":12044210.779285317},11679962.684649717,11297502.185282337,10895918.660946587,10474255.960394051,10031510.124813886,9566626.9974547159,9078499.7137275841,8565966.0658140983,8027805.7355049364,7462737.3886803165,6869415.6245144671,6246427.7721403241,5592290.5271474747,4905446.4199049817,4184260.1073003644,3427014.479065517,2631906.5694189263,1797043.2642900066,920436.7939046406]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C168)","v":6927131.5416675974},{"$f":"-PMT($B$8,20,$C168)","v":6927131.5416675974},6927131.5416675974,6927131.5416675974,6927131.5416675974,6927131.5416675974,6927131.5416675974,6927131.5416675974,6927131.5416675974,6927131.5416675974,6927131.5416675974,6927131.5416675974,6927131.5416675974,6927131.5416675974,6927131.5416675974,6927131.5416675974,6927131.5416675974,6927131.5416675974,6927131.5416675974,6927131.5416675974,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC168)","v":6140153.0605209097},{"$f":"-PMT($B$8,20,$AC168)","v":6140153.0605209097},6140153.0605209097,6140153.0605209097,6140153.0605209097,6140153.0605209097,6140153.0605209097,6140153.0605209097,6140153.0605209097,6140153.0605209097,6140153.0605209097,6140153.0605209097,6140153.0605209097,6140153.0605209097,6140153.0605209097,6140153.0605209097,6140153.0605209097,6140153.0605209097,6140153.0605209097,6140153.0605209097,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC168)","v":5328534.0173293045},{"$f":"-PMT($B$8,20,$BC168)","v":5328534.0173293045},5328534.0173293045,5328534.0173293045,5328534.0173293045,5328534.0173293045,5328534.0173293045,5328534.0173293045,5328534.0173293045,5328534.0173293045,5328534.0173293045,5328534.0173293045,5328534.0173293045,5328534.0173293045,5328534.0173293045,5328534.0173293045,5328534.0173293045,5328534.0173293045,5328534.0173293045,5328534.0173293045,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC168)","v":19329172.671997324},{"$f":"-PMT($B$8,20,$CC168)","v":19329172.671997324},19329172.671997324,19329172.671997324,19329172.671997324,19329172.671997324,19329172.671997324,19329172.671997324,19329172.671997324,19329172.671997324,19329172.671997324,19329172.671997324,19329172.671997324,19329172.671997324,19329172.671997324,19329172.671997324,19329172.671997324,19329172.671997324,19329172.671997324,19329172.671997324]
[null,"Sinking Fund",null,{"$f":"D154-D153","v":2610763.0245323526},{"$f":"E154-E153","v":2741301.17575897},{"$f":"F154-F153","v":2878366.2345469184},{"$f":"G154-G153","v":3022284.5462742643},{"$f":"H154-H153","v":3173398.7735879775},{"$f":"I154-I153","v":3332068.712267376},{"$f":"J154-J153","v":3498672.1478807442},{"$f":"K154-K153","v":3673605.755274782},{"$f":"L154-L153","v":3857286.043038521},{"$f":"M154-M153","v":4050150.3451904468},{"$f":"N154-N153","v":4252657.8624499701},{"$f":"O154-O153","v":4465290.755572468},{"$f":"P154-P153","v":4688555.2933510914},{"$f":"Q154-Q153","v":4922983.0580186462},{"$f":"R154-R153","v":5169132.2109195786},{"$f":"S154-S153","v":5427588.8214655574},{"$f":"T154-T153","v":5698968.2625388354},{"$f":"U154-U153","v":5983916.6756657772},{"$f":"V154-V153","v":6283112.5094490657},{"$f":"W154-W153","v":6597268.1349215191},null,null,null,null,"Sinking Fund",null,{"$f":"AD154-AD153","v":2314159.1117407978},{"$f":"AE154-AE153","v":2429867.0673278375},{"$f":"AF154-AF153","v":2551360.4206942297},{"$f":"AG154-AG153","v":2678928.4417289412},{"$f":"AH154-AH153","v":2812874.8638153882},{"$f":"AI154-AI153","v":2953518.6070061577},{"$f":"AJ154-AJ153","v":3101194.5373564656},{"$f":"AK154-AK153","v":3256254.264224289},{"$f":"AL154-AL153","v":3419066.9774355032},{"$f":"AM154-AM153","v":3590020.3263072786},{"$f":"AN154-AN153","v":3769521.3426226429},{"$f":"AO154-AO153","v":3957997.4097537752},{"$f":"AP154-AP153","v":4155897.2802414643},{"$f":"AQ154-AQ153","v":4363692.1442535371},{"$f":"AR154-AR153","v":4581876.7514662147},{"$f":"AS154-AS153","v":4810970.589039525},{"$f":"AT154-AT153","v":5051519.1184915015},{"$f":"AU154-AU153","v":5304095.0744160768},{"$f":"AV154-AV153","v":5569299.82813688},{"$f":"AW154-AW153","v":5847764.8195437239},null,null,null,null,"Sinking Fund",null,{"$f":"BD154-BD153","v":2008268.4302624343},{"$f":"BE154-BE153","v":2108681.8517755559},{"$f":"BF154-BF153","v":2214115.9443643335},{"$f":"BG154-BG153","v":2324821.7415825501},{"$f":"BH154-BH153","v":2441062.8286616774},{"$f":"BI154-BI153","v":2563115.9700947618},{"$f":"BJ154-BJ153","v":2691271.7685994999},{"$f":"BK154-BK153","v":2825835.3570294748},{"$f":"BL154-BL153","v":2967127.1248809486},{"$f":"BM154-BM153","v":3115483.4811249962},{"$f":"BN154-BN153","v":3271257.6551812459},{"$f":"BO154-BO153","v":3434820.5379403085},{"$f":"BP154-BP153","v":3606561.5648373235},{"$f":"BQ154-BQ153","v":3786889.6430791896},{"$f":"BR154-BR153","v":3976234.1252331492},{"$f":"BS154-BS153","v":4175045.8314948068},{"$f":"BT154-BT153","v":4383798.1230695471},{"$f":"BU154-BU153","v":4602988.0292230248},{"$f":"BV154-BV153","v":4833137.4306841763},{"$f":"BW154-BW153","v":5074794.302218385},null,null,null,null,"Sinking Fund",null,{"$f":"CD154-CD153","v":7284961.8927120063},{"$f":"CE154-CE153","v":7649209.9873476066},{"$f":"CF154-CF153","v":8031670.4867149871},{"$f":"CG154-CG153","v":8433254.0110507365},{"$f":"CH154-CH153","v":8854916.7116032727},{"$f":"CI154-CI153","v":9297662.5471834373},{"$f":"CJ154-CJ153","v":9762545.6745426077},{"$f":"CK154-CK153","v":10250672.95826974},{"$f":"CL154-CL153","v":10763206.606183225},{"$f":"CM154-CM153","v":11301366.936492387},{"$f":"CN154-CN153","v":11866435.283317007},{"$f":"CO154-CO153","v":12459757.047482856},{"$f":"CP154-CP153","v":13082744.899857},{"$f":"CQ154-CQ153","v":13736882.144849848},{"$f":"CR154-CR153","v":14423726.252092343},{"$f":"CS154-CS153","v":15144912.56469696},{"$f":"CT154-CT153","v":15902158.192931807},{"$f":"CU154-CU153","v":16697266.102578398},{"$f":"CV154-CV153","v":17532129.407707319},{"$f":"CW154-CW153","v":18408735.878092684}]
[null,"Mortgage Balance",{"$f":"C168","v":86327370.342704892},{"$f":"C156-D155","v":83716607.318172544},{"$f":"D156-E155","v":80975306.142413571},{"$f":"E156-F155","v":78096939.907866657},{"$f":"F156-G155","v":75074655.361592397},{"$f":"G156-H155","v":71901256.588004425},{"$f":"H156-I155","v":68569187.875737056},{"$f":"I156-J155","v":65070515.727856308},{"$f":"J156-K155","v":61396909.972581528},{"$f":"K156-L155","v":57539623.929543003},{"$f":"L156-M155","v":53489473.584352553},{"$f":"M156-N155","v":49236815.721902579},{"$f":"N156-O155","v":44771524.966330111},{"$f":"O156-P155","v":40082969.67297902},{"$f":"P156-Q155","v":35159986.614960372},{"$f":"Q156-R155","v":29990854.404040795},{"$f":"R156-S155","v":24563265.582575239},{"$f":"S156-T155","v":18864297.320036404},{"$f":"T156-U155","v":12880380.644370627},{"$f":"U156-V155","v":6597268.134921561},{"$f":"V156-W155","v":4.1909515857696533E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC168","v":76519878.975602239},{"$f":"AC156-AD155","v":74205719.863861442},{"$f":"AD156-AE155","v":71775852.796533599},{"$f":"AE156-AF155","v":69224492.375839368},{"$f":"AF156-AG155","v":66545563.934110425},{"$f":"AG156-AH155","v":63732689.070295036},{"$f":"AH156-AI155","v":60779170.463288881},{"$f":"AI156-AJ155","v":57677975.925932415},{"$f":"AJ156-AK155","v":54421721.661708124},{"$f":"AK156-AL155","v":51002654.684272617},{"$f":"AL156-AM155","v":47412634.357965335},{"$f":"AM156-AN155","v":43643113.01534269},{"$f":"AN156-AO155","v":39685115.605588913},{"$f":"AO156-AP155","v":35529218.325347446},{"$f":"AP156-AQ155","v":31165526.181093909},{"$f":"AQ156-AR155","v":26583649.429627694},{"$f":"AR156-AS155","v":21772678.840588167},{"$f":"AS156-AT155","v":16721159.722096667},{"$f":"AT156-AU155","v":11417064.64768059},{"$f":"AU156-AV155","v":5847764.81954371},{"$f":"AV156-AW155","v":-1.3969838619232178E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC168","v":66405311.741337404},{"$f":"BC156-BD155","v":64397043.311074972},{"$f":"BD156-BE155","v":62288361.459299415},{"$f":"BE156-BF155","v":60074245.514935084},{"$f":"BF156-BG155","v":57749423.773352534},{"$f":"BG156-BH155","v":55308360.944690853},{"$f":"BH156-BI155","v":52745244.974596091},{"$f":"BI156-BJ155","v":50053973.205996588},{"$f":"BJ156-BK155","v":47228137.848967113},{"$f":"BK156-BL155","v":44261010.724086165},{"$f":"BL156-BM155","v":41145527.242961168},{"$f":"BM156-BN155","v":37874269.587779924},{"$f":"BN156-BO155","v":34439449.049839616},{"$f":"BO156-BP155","v":30832887.485002294},{"$f":"BP156-BQ155","v":27045997.841923103},{"$f":"BQ156-BR155","v":23069763.716689952},{"$f":"BR156-BS155","v":18894717.885195144},{"$f":"BS156-BT155","v":14510919.762125596},{"$f":"BT156-BU155","v":9907931.7329025716},{"$f":"BU156-BV155","v":5074794.3022183953},{"$f":"BV156-BW155","v":1.0244548320770264E-8},null,null,null,null,"Mortgage Balance",{"$f":"CC168","v":240884215.58570632},{"$f":"CC156-CD155","v":233599253.69299433},{"$f":"CD156-CE155","v":225950043.70564672},{"$f":"CE156-CF155","v":217918373.21893173},{"$f":"CF156-CG155","v":209485119.207881},{"$f":"CG156-CH155","v":200630202.49627772},{"$f":"CH156-CI155","v":191332539.9490943},{"$f":"CI156-CJ155","v":181569994.27455169},{"$f":"CJ156-CK155","v":171319321.31628194},{"$f":"CK156-CL155","v":160556114.71009871},{"$f":"CL156-CM155","v":149254747.77360633},{"$f":"CM156-CN155","v":137388312.49028933},{"$f":"CN156-CO155","v":124928555.44280648},{"$f":"CO156-CP155","v":111845810.54294948},{"$f":"CP156-CQ155","v":98108928.398099631},{"$f":"CQ156-CR155","v":83685202.146007285},{"$f":"CR156-CS155","v":68540289.581310332},{"$f":"CS156-CT155","v":52638131.388378523},{"$f":"CT156-CU155","v":35940865.285800129},{"$f":"CU156-CV155","v":18408735.878092811},{"$f":"CV156-CW155","v":1.2665987014770508E-7}]
[]
[]
[null,"Book Depr",null,{"$f":"-$C149/20","v":8577143.5806191526},{"$f":"-$C149/20","v":8577143.5806191526},8577143.5806191526,8577143.5806191526,8577143.5806191526,8577143.5806191526,8577143.5806191526,8577143.5806191526,8577143.5806191526,8577143.5806191526,8577143.5806191526,8577143.5806191526,8577143.5806191526,8577143.5806191526,8577143.5806191526,8577143.5806191526,8577143.5806191526,8577143.5806191526,8577143.5806191526,8577143.5806191526,null,null,null,null,"Book Depr",null,{"$f":"-$AC149/20","v":7978738.2145294445},{"$f":"-$AC149/20","v":7978738.2145294445},7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,null,null,null,null,"Book Depr",null,{"$f":"-$BC149/20","v":7978738.2145294445},{"$f":"-$BC149/20","v":7978738.2145294445},7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,7978738.2145294445,null,null,null,null,"Book Depr",null,{"$f":"-$CC149/20","v":20281577.394292314},{"$f":"-$CC149/20","v":20281577.394292314},20281577.394292314,20281577.394292314,20281577.394292314,20281577.394292314,20281577.394292314,20281577.394292314,20281577.394292314,20281577.394292314,20281577.394292314,20281577.394292314,20281577.394292314,20281577.394292314,20281577.394292314,20281577.394292314,20281577.394292314,20281577.394292314,20281577.394292314,20281577.394292314]
[null,"Accum Depreciation",null,{"$f":"SUM($D159:D159)","v":8577143.5806191526},{"$f":"SUM($D159:E159)","v":17154287.161238305},{"$f":"SUM($D159:F159)","v":25731430.741857458},{"$f":"SUM($D159:G159)","v":34308574.322476611},{"$f":"SUM($D159:H159)","v":42885717.903095767},{"$f":"SUM($D159:I159)","v":51462861.483714923},{"$f":"SUM($D159:J159)","v":60040005.06433408},{"$f":"SUM($D159:K159)","v":68617148.644953236},{"$f":"SUM($D159:L159)","v":77194292.225572392},{"$f":"SUM($D159:M159)","v":85771435.806191549},{"$f":"SUM($D159:N159)","v":94348579.386810705},{"$f":"SUM($D159:O159)","v":102925722.96742986},{"$f":"SUM($D159:P159)","v":111502866.54804902},{"$f":"SUM($D159:Q159)","v":120080010.12866817},{"$f":"SUM($D159:R159)","v":128657153.70928733},{"$f":"SUM($D159:S159)","v":137234297.28990647},{"$f":"SUM($D159:T159)","v":145811440.87052563},{"$f":"SUM($D159:U159)","v":154388584.45114478},{"$f":"SUM($D159:V159)","v":162965728.03176394},{"$f":"SUM($D159:W159)","v":171542871.6123831},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD159:AD159)","v":7978738.2145294445},{"$f":"SUM($AD159:AE159)","v":15957476.429058889},{"$f":"SUM($AD159:AF159)","v":23936214.643588334},{"$f":"SUM($AD159:AG159)","v":31914952.858117778},{"$f":"SUM($AD159:AH159)","v":39893691.072647221},{"$f":"SUM($AD159:AI159)","v":47872429.287176669},{"$f":"SUM($AD159:AJ159)","v":55851167.501706116},{"$f":"SUM($AD159:AK159)","v":63829905.716235563},{"$f":"SUM($AD159:AL159)","v":71808643.930765003},{"$f":"SUM($AD159:AM159)","v":79787382.145294443},{"$f":"SUM($AD159:AN159)","v":87766120.359823883},{"$f":"SUM($AD159:AO159)","v":95744858.574353322},{"$f":"SUM($AD159:AP159)","v":103723596.78888276},{"$f":"SUM($AD159:AQ159)","v":111702335.0034122},{"$f":"SUM($AD159:AR159)","v":119681073.21794164},{"$f":"SUM($AD159:AS159)","v":127659811.43247108},{"$f":"SUM($AD159:AT159)","v":135638549.64700052},{"$f":"SUM($AD159:AU159)","v":143617287.86152998},{"$f":"SUM($AD159:AV159)","v":151596026.07605943},{"$f":"SUM($AD159:AW159)","v":159574764.29058889},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD159:BD159)","v":7978738.2145294445},{"$f":"SUM($BD159:BE159)","v":15957476.429058889},{"$f":"SUM($BD159:BF159)","v":23936214.643588334},{"$f":"SUM($BD159:BG159)","v":31914952.858117778},{"$f":"SUM($BD159:BH159)","v":39893691.072647221},{"$f":"SUM($BD159:BI159)","v":47872429.287176669},{"$f":"SUM($BD159:BJ159)","v":55851167.501706116},{"$f":"SUM($BD159:BK159)","v":63829905.716235563},{"$f":"SUM($BD159:BL159)","v":71808643.930765003},{"$f":"SUM($BD159:BM159)","v":79787382.145294443},{"$f":"SUM($BD159:BN159)","v":87766120.359823883},{"$f":"SUM($BD159:BO159)","v":95744858.574353322},{"$f":"SUM($BD159:BP159)","v":103723596.78888276},{"$f":"SUM($BD159:BQ159)","v":111702335.0034122},{"$f":"SUM($BD159:BR159)","v":119681073.21794164},{"$f":"SUM($BD159:BS159)","v":127659811.43247108},{"$f":"SUM($BD159:BT159)","v":135638549.64700052},{"$f":"SUM($BD159:BU159)","v":143617287.86152998},{"$f":"SUM($BD159:BV159)","v":151596026.07605943},{"$f":"SUM($BD159:BW159)","v":159574764.29058889},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD159:CD159)","v":20281577.394292314},{"$f":"SUM($CD159:CE159)","v":40563154.788584627},{"$f":"SUM($CD159:CF159)","v":60844732.182876945},{"$f":"SUM($CD159:CG159)","v":81126309.577169254},{"$f":"SUM($CD159:CH159)","v":101407886.97146156},{"$f":"SUM($CD159:CI159)","v":121689464.36575387},{"$f":"SUM($CD159:CJ159)","v":141971041.76004618},{"$f":"SUM($CD159:CK159)","v":162252619.15433851},{"$f":"SUM($CD159:CL159)","v":182534196.54863083},{"$f":"SUM($CD159:CM159)","v":202815773.94292316},{"$f":"SUM($CD159:CN159)","v":223097351.33721548},{"$f":"SUM($CD159:CO159)","v":243378928.73150781},{"$f":"SUM($CD159:CP159)","v":263660506.12580013},{"$f":"SUM($CD159:CQ159)","v":283942083.52009243},{"$f":"SUM($CD159:CR159)","v":304223660.91438472},{"$f":"SUM($CD159:CS159)","v":324505238.30867702},{"$f":"SUM($CD159:CT159)","v":344786815.70296931},{"$f":"SUM($CD159:CU159)","v":365068393.09726161},{"$f":"SUM($CD159:CV159)","v":385349970.4915539},{"$f":"SUM($CD159:CW159)","v":405631547.8858462}]
[null,"End Year Book Value",null,{"$f":"-$C149-D160","v":162965728.03176391},154388584.45114475,145811440.8705256,137234297.28990644,128657153.7092873,120080010.12866814,111502866.54804899,102925722.96742983,94348579.386810675,85771435.806191519,77194292.225572363,68617148.644953206,60040005.06433405,51462861.483714893,42885717.903095737,34308574.322476596,25731430.741857439,17154287.161238283,8577143.5806191266,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC149-AD160","v":151596026.07605943},{"$f":"-$AC149-AE160","v":143617287.86153001},{"$f":"-$AC149-AF160","v":135638549.64700055},{"$f":"-$AC149-AG160","v":127659811.43247111},{"$f":"-$AC149-AH160","v":119681073.21794167},{"$f":"-$AC149-AI160","v":111702335.00341222},{"$f":"-$AC149-AJ160","v":103723596.78888276},{"$f":"-$AC149-AK160","v":95744858.574353322},{"$f":"-$AC149-AL160","v":87766120.359823883},{"$f":"-$AC149-AM160","v":79787382.145294443},{"$f":"-$AC149-AN160","v":71808643.930765003},{"$f":"-$AC149-AO160","v":63829905.716235563},{"$f":"-$AC149-AP160","v":55851167.501706123},{"$f":"-$AC149-AQ160","v":47872429.287176684},{"$f":"-$AC149-AR160","v":39893691.072647244},{"$f":"-$AC149-AS160","v":31914952.858117804},{"$f":"-$AC149-AT160","v":23936214.643588364},{"$f":"-$AC149-AU160","v":15957476.429058909},{"$f":"-$AC149-AV160","v":7978738.2145294547},{"$f":"-$AC149-AW160","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC149-BD160","v":151596026.07605943},{"$f":"-$BC149-BE160","v":143617287.86153001},{"$f":"-$BC149-BF160","v":135638549.64700055},{"$f":"-$BC149-BG160","v":127659811.43247111},{"$f":"-$BC149-BH160","v":119681073.21794167},{"$f":"-$BC149-BI160","v":111702335.00341222},{"$f":"-$BC149-BJ160","v":103723596.78888276},{"$f":"-$BC149-BK160","v":95744858.574353322},{"$f":"-$BC149-BL160","v":87766120.359823883},{"$f":"-$BC149-BM160","v":79787382.145294443},{"$f":"-$BC149-BN160","v":71808643.930765003},{"$f":"-$BC149-BO160","v":63829905.716235563},{"$f":"-$BC149-BP160","v":55851167.501706123},{"$f":"-$BC149-BQ160","v":47872429.287176684},{"$f":"-$BC149-BR160","v":39893691.072647244},{"$f":"-$BC149-BS160","v":31914952.858117804},{"$f":"-$BC149-BT160","v":23936214.643588364},{"$f":"-$BC149-BU160","v":15957476.429058909},{"$f":"-$BC149-BV160","v":7978738.2145294547},{"$f":"-$BC149-BW160","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$CC149-CD160","v":385349970.49155396},{"$f":"-$CC149-CE160","v":365068393.09726161},{"$f":"-$CC149-CF160","v":344786815.70296931},{"$f":"-$CC149-CG160","v":324505238.30867702},{"$f":"-$CC149-CH160","v":304223660.91438472},{"$f":"-$CC149-CI160","v":283942083.52009237},{"$f":"-$CC149-CJ160","v":263660506.12580007},{"$f":"-$CC149-CK160","v":243378928.73150775},{"$f":"-$CC149-CL160","v":223097351.33721542},{"$f":"-$CC149-CM160","v":202815773.9429231},{"$f":"-$CC149-CN160","v":182534196.54863077},{"$f":"-$CC149-CO160","v":162252619.15433845},{"$f":"-$CC149-CP160","v":141971041.76004612},{"$f":"-$CC149-CQ160","v":121689464.36575383},{"$f":"-$CC149-CR160","v":101407886.97146153},{"$f":"-$CC149-CS160","v":81126309.57716924},{"$f":"-$CC149-CT160","v":60844732.182876945},{"$f":"-$CC149-CU160","v":40563154.78858465},{"$f":"-$CC149-CV160","v":20281577.394292355},{"$f":"-$CC149-CW160","v":0}]
[null,"Prop. Tax Value",{"$f":"-C149","v":171542871.61238307},{"$f":"C162/(($C162/$X162)^(1/21))","v":161984585.15033764},{"$f":"D162/(($C162/$X162)^(1/21))","v":152958881.82177827},144436086.35015827,136388176.95109534,128788693.20058194,121612649.03673466,114836450.60904439,108437818.70502685,102395715.4992229,96690275.383709371,91302739.652700663,86215394.826492965,81411514.411968753,76875303.908177897,72591848.876181558,68547065.902419284,64727656.294373907,61121062.356291652,57715426.101198174,54499550.263461269,{"$f":"X149","v":51462861.483714916},null,null,null,"Prop. Tax Value",{"$f":"-AC149","v":159574764.29058889},{"$f":"AC162/(($AC162/$AX162)^(1/21))","v":150683335.02356988},{"$f":"AD162/(($AC162/$AX162)^(1/21))","v":142287331.9272356},134359150.09317049,126872722.74520499,119803435.53542508,113128045.61556715,106824605.21771574,100872389.49304827,95251828.371370167,89944442.217404082,84932781.072279692,80200367.280458584,75731641.313459307,71511910.612258509,67527301.280168891,63764712.467366777,60211773.297092006,56856802.19189921,53688768.466230862,50697256.059033744,{"$f":"AX149","v":47872429.287176661},null,null,null,"Prop. Tax Value",{"$f":"-BC149","v":159574764.29058889},{"$f":"BC162/(($BC162/$BX162)^(1/21))","v":150683335.02356988},{"$f":"BD162/(($BC162/$BX162)^(1/21))","v":142287331.9272356},134359150.09317049,126872722.74520499,119803435.53542508,113128045.61556715,106824605.21771574,100872389.49304827,95251828.371370167,89944442.217404082,84932781.072279692,80200367.280458584,75731641.313459307,71511910.612258509,67527301.280168891,63764712.467366777,60211773.297092006,56856802.19189921,53688768.466230862,50697256.059033744,{"$f":"BX149","v":47872429.287176661},null,null,null,"Prop. Tax Value",{"$f":"-CC149","v":405631547.88584626},{"$f":"CC162/(($CC162/$CX162)^(1/21))","v":383029952.74934548},{"$f":"CD162/(($CC162/$CX162)^(1/21))","v":361687707.64460814},341534642.19237894,322504495.8732515,304534700.17215419,287566172.86164105,271543123.74761873,256412871.23882821,242125669.13698715,228634543.07810232,215895136.08719349,203865562.73863405,192506271.4426074,181779914.40489596,171651224.83244818,162086900.98099256,153055496.66346285,144527317.85924134,136474325.08428535,128870041.20114352,{"$f":"CX149","v":121689464.36575387}]
[null,"Tax Dep",null,{"$f":"$C149*-D$5","v":34308574.322476618},{"$f":"$C149*-E$5","v":54893718.915962584},32936231.34957755,19761738.80974653,19761738.80974653,9880869.404873265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":78787191.8181348},{"$f":"$CC$29*-E$5","v":126059506.90901567},{"$f":"$CC$29*-F$5","v":75635704.145409405},{"$f":"$CC$29*-G$5","v":45381422.487245642},{"$f":"$CC$29*-H$5","v":45381422.487245642},{"$f":"$CC$29*-I$5","v":22690711.243622821}]
[null,"After Tax Dep. Value",null,{"$f":"D163*$B$7","v":7204800.6077200891},{"$f":"E163*$B$7","v":11527680.972352142},{"$f":"F163*$B$7","v":6916608.5834112857},{"$f":"G163*$B$7","v":4149965.1500467709},{"$f":"H163*$B$7","v":4149965.1500467709},{"$f":"I163*$B$7","v":2074982.5750233855},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD163*$B$7","v":7101407.4138838798},{"$f":"AE163*$B$7","v":11362251.862214206},{"$f":"AF163*$B$7","v":6817351.1173285237},{"$f":"AG163*$B$7","v":4090410.6703971145},{"$f":"AH163*$B$7","v":4090410.6703971145},{"$f":"AI163*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD163*$B$7","v":7101407.4138838798},{"$f":"BE163*$B$7","v":11362251.862214206},{"$f":"BF163*$B$7","v":6817351.1173285237},{"$f":"BG163*$B$7","v":4090410.6703971145},{"$f":"BH163*$B$7","v":4090410.6703971145},{"$f":"BI163*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD163*$B$7","v":16545310.281808307},{"$f":"CE163*$B$7","v":26472496.45089329},{"$f":"CF163*$B$7","v":15883497.870535975},{"$f":"CG163*$B$7","v":9530098.7223215848},{"$f":"CH163*$B$7","v":9530098.7223215848},{"$f":"CI163*$B$7","v":4765049.3611607924}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D164:I164)","v":29955699.266120743},{"$f":"C166/C170","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD164:AI164)","v":29525817.082094379},{"$f":"AC166/AC170","v":0.18502811026138988},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD164:BI164)","v":29525817.082094379},{"$f":"BC166/BC170","v":0.18502811026138988},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD164:CI164)","v":68791124.980673522},{"$f":"CC166/CC170","v":0.16959017448029678}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D145:W145)","v":40025560.178374223},{"$f":"C167/C170","v":0.23332686343747158},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD145:AW145)","v":40025560.178374223},{"$f":"AC167/AC170","v":0.25082637819528197},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD145:BW145)","v":51925051.042215213},{"$f":"BC167/BC170","v":0.32539638252360908},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD145:CW145)","v":53447228.098459333},{"$f":"CC167/CC170","v":0.13176299618958773}]
[0.85,"Debt",{"$f":"(C170-C166-C167)*$A168","v":86327370.342704892},{"$f":"C168/C170","v":0.50324079066234562},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC170-AC166-AC167)*$A168","v":76519878.975602239},{"$f":"AC168/AC170","v":0.47952368481182894},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC170-BC166-BC167)*$A168","v":66405311.741337404},{"$f":"BC168/BC170","v":0.41613918113275095},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC170-CC166-CC167)*$A168","v":240884215.58570632},{"$f":"CC168/CC170","v":0.59384980493059802}]
[0.15,"Equity",{"$f":"(C170-C166-C167)*$A169","v":15234241.825183215},{"$f":"C169/C170","v":8.8807198352178623E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC170-AC166-AC167)*$A169","v":13503508.054518042},{"$f":"AC169/AC170","v":8.462182673149922E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC170-BC166-BC167)*$A169","v":11718584.424941896},{"$f":"BC169/BC170","v":7.3436326082250175E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC170-CC166-CC167)*$A169","v":42508979.221006997},{"$f":"CC169/CC170","v":0.1047970243995173}]
[null,"Total",{"$f":"-C149","v":171542871.61238307},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC149","v":159574764.29058889},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",{"$f":"-BC149","v":159574764.29058889},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC149","v":405631547.88584626}]
[null,"Check",{"$f":"SUM(C166:C169)-C170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC166:AC169)-AC170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC166:BC169)-BC170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC166:CC169)-CC170","v":0}]
[null,"2024 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024 Off Shore Wind"]
[null,"Year",null,2024,{"$f":"D173+1","v":2025},{"$f":"E173+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,null,null,null,"Year",null,2024,{"$f":"AD173+1","v":2025},{"$f":"AE173+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,null,null,null,"Year",null,2024,{"$f":"BD173+1","v":2025},{"$f":"BE173+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,null,null,null,"Year",null,2024,{"$f":"CD173+1","v":2025},{"$f":"CE173+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D173-$D$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D173-$D$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D173-$D$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D173-$D$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D173-$D$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D173-$D$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D173-$D$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D173-$D$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D173-$D$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D173-$D$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D173-$D$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D173-$D$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D173-$D$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D173-$D$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D173-$D$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D173-$D$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D173-$D$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D173-$D$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D173-$D$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D173-$D$13)","v":331963.30124134815},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD173-$AD$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD173-$AD$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD173-$AD$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD173-$AD$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD173-$AD$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD173-$AD$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD173-$AD$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD173-$AD$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD173-$AD$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD173-$AD$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD173-$AD$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD173-$AD$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD173-$AD$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD173-$AD$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD173-$AD$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD173-$AD$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD173-$AD$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD173-$AD$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD173-$AD$13)","v":331963.30124134815},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD173-$AD$13)","v":331963.30124134815},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD173-$AD$13)","v":430655.09350228944},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD173-$AD$13)","v":430655.09350228944},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD173-$AD$13)","v":430655.09350228944},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD173-$AD$13)","v":430655.09350228944},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD173-$AD$13)","v":430655.09350228944},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD173-$AD$13)","v":430655.09350228944},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD173-$AD$13)","v":430655.09350228944},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD173-$AD$13)","v":430655.09350228944},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD173-$AD$13)","v":430655.09350228944},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD173-$AD$13)","v":430655.09350228944},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD173-$AD$13)","v":430655.09350228944},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD173-$AD$13)","v":430655.09350228944},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD173-$AD$13)","v":430655.09350228944},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD173-$AD$13)","v":430655.09350228944},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD173-$AD$13)","v":430655.09350228944},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD173-$AD$13)","v":430655.09350228944},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD173-$AD$13)","v":430655.09350228944},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD173-$AD$13)","v":430655.09350228944},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD173-$AD$13)","v":430655.09350228944},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD173-$AD$13)","v":430655.09350228944},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD173-$AD$13)","v":443279.69933947775},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD173-$AD$13)","v":443279.69933947775},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD173-$AD$13)","v":443279.69933947775},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD173-$AD$13)","v":443279.69933947775},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD173-$AD$13)","v":443279.69933947775},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD173-$AD$13)","v":443279.69933947775},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD173-$AD$13)","v":443279.69933947775},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD173-$AD$13)","v":443279.69933947775},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD173-$AD$13)","v":443279.69933947775},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD173-$AD$13)","v":443279.69933947775},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD173-$AD$13)","v":443279.69933947775},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD173-$AD$13)","v":443279.69933947775},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD173-$AD$13)","v":443279.69933947775},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD173-$AD$13)","v":443279.69933947775},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD173-$AD$13)","v":443279.69933947775},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD173-$AD$13)","v":443279.69933947775},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD173-$AD$13)","v":443279.69933947775},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD173-$AD$13)","v":443279.69933947775},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD173-$AD$13)","v":443279.69933947775},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD173-$AD$13)","v":443279.69933947775}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M8","v":51.091522369257255},{"$f":"D175","v":51.091522369257255},{"$f":"E175","v":51.091522369257255},51.091522369257255,51.091522369257255,51.091522369257255,51.091522369257255,51.091522369257255,51.091522369257255,51.091522369257255,51.091522369257255,51.091522369257255,51.091522369257255,51.091522369257255,51.091522369257255,51.091522369257255,51.091522369257255,51.091522369257255,51.091522369257255,51.091522369257255,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P8","v":47.382649711642948},{"$f":"AD175","v":47.382649711642948},{"$f":"AE175","v":47.382649711642948},47.382649711642948,47.382649711642948,47.382649711642948,47.382649711642948,47.382649711642948,47.382649711642948,47.382649711642948,47.382649711642948,47.382649711642948,47.382649711642948,47.382649711642948,47.382649711642948,47.382649711642948,47.382649711642948,47.382649711642948,47.382649711642948,47.382649711642948,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$8","v":34.065081989020385},{"$f":"BD175","v":34.065081989020385},{"$f":"BE175","v":34.065081989020385},34.065081989020385,34.065081989020385,34.065081989020385,34.065081989020385,34.065081989020385,34.065081989020385,34.065081989020385,34.065081989020385,34.065081989020385,34.065081989020385,34.065081989020385,34.065081989020385,34.065081989020385,34.065081989020385,34.065081989020385,34.065081989020385,34.065081989020385,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$8","v":104.50451379728165},{"$f":"CD175","v":104.50451379728165},{"$f":"CE175","v":104.50451379728165},104.50451379728165,104.50451379728165,104.50451379728165,104.50451379728165,104.50451379728165,104.50451379728165,104.50451379728165,104.50451379728165,104.50451379728165,104.50451379728165,104.50451379728165,104.50451379728165,104.50451379728165,104.50451379728165,104.50451379728165,104.50451379728165,104.50451379728165]
[null,"Revenue",null,{"$f":"D175*D174","v":16960510.431144822},{"$f":"E175*E174","v":16960510.431144822},{"$f":"F175*F174","v":16960510.431144822},{"$f":"G175*G174","v":16960510.431144822},{"$f":"H175*H174","v":16960510.431144822},{"$f":"I175*I174","v":16960510.431144822},{"$f":"J175*J174","v":16960510.431144822},{"$f":"K175*K174","v":16960510.431144822},{"$f":"L175*L174","v":16960510.431144822},{"$f":"M175*M174","v":16960510.431144822},{"$f":"N175*N174","v":16960510.431144822},{"$f":"O175*O174","v":16960510.431144822},{"$f":"P175*P174","v":16960510.431144822},{"$f":"Q175*Q174","v":16960510.431144822},{"$f":"R175*R174","v":16960510.431144822},{"$f":"S175*S174","v":16960510.431144822},{"$f":"T175*T174","v":16960510.431144822},{"$f":"U175*U174","v":16960510.431144822},{"$f":"V175*V174","v":16960510.431144822},{"$f":"W175*W174","v":16960510.431144822},null,null,null,null,"Revenue",null,{"$f":"AD175*AD174","v":15729300.819839407},{"$f":"AE175*AE174","v":15729300.819839407},{"$f":"AF175*AF174","v":15729300.819839407},{"$f":"AG175*AG174","v":15729300.819839407},{"$f":"AH175*AH174","v":15729300.819839407},{"$f":"AI175*AI174","v":15729300.819839407},{"$f":"AJ175*AJ174","v":15729300.819839407},{"$f":"AK175*AK174","v":15729300.819839407},{"$f":"AL175*AL174","v":15729300.819839407},{"$f":"AM175*AM174","v":15729300.819839407},{"$f":"AN175*AN174","v":15729300.819839407},{"$f":"AO175*AO174","v":15729300.819839407},{"$f":"AP175*AP174","v":15729300.819839407},{"$f":"AQ175*AQ174","v":15729300.819839407},{"$f":"AR175*AR174","v":15729300.819839407},{"$f":"AS175*AS174","v":15729300.819839407},{"$f":"AT175*AT174","v":15729300.819839407},{"$f":"AU175*AU174","v":15729300.819839407},{"$f":"AV175*AV174","v":15729300.819839407},{"$f":"AW175*AW174","v":15729300.819839407},null,null,null,null,"Revenue",null,{"$f":"BD175*BD174","v":14670301.06914473},{"$f":"BE175*BE174","v":14670301.06914473},{"$f":"BF175*BF174","v":14670301.06914473},{"$f":"BG175*BG174","v":14670301.06914473},{"$f":"BH175*BH174","v":14670301.06914473},{"$f":"BI175*BI174","v":14670301.06914473},{"$f":"BJ175*BJ174","v":14670301.06914473},{"$f":"BK175*BK174","v":14670301.06914473},{"$f":"BL175*BL174","v":14670301.06914473},{"$f":"BM175*BM174","v":14670301.06914473},{"$f":"BN175*BN174","v":14670301.06914473},{"$f":"BO175*BO174","v":14670301.06914473},{"$f":"BP175*BP174","v":14670301.06914473},{"$f":"BQ175*BQ174","v":14670301.06914473},{"$f":"BR175*BR174","v":14670301.06914473},{"$f":"BS175*BS174","v":14670301.06914473},{"$f":"BT175*BT174","v":14670301.06914473},{"$f":"BU175*BU174","v":14670301.06914473},{"$f":"BV175*BV174","v":14670301.06914473},{"$f":"BW175*BW174","v":14670301.06914473},null,null,null,null,"Revenue",null,{"$f":"CD175*CD174","v":46324729.455677316},{"$f":"CE175*CE174","v":46324729.455677316},{"$f":"CF175*CF174","v":46324729.455677316},{"$f":"CG175*CG174","v":46324729.455677316},{"$f":"CH175*CH174","v":46324729.455677316},{"$f":"CI175*CI174","v":46324729.455677316},{"$f":"CJ175*CJ174","v":46324729.455677316},{"$f":"CK175*CK174","v":46324729.455677316},{"$f":"CL175*CL174","v":46324729.455677316},{"$f":"CM175*CM174","v":46324729.455677316},{"$f":"CN175*CN174","v":46324729.455677316},{"$f":"CO175*CO174","v":46324729.455677316},{"$f":"CP175*CP174","v":46324729.455677316},{"$f":"CQ175*CQ174","v":46324729.455677316},{"$f":"CR175*CR174","v":46324729.455677316},{"$f":"CS175*CS174","v":46324729.455677316},{"$f":"CT175*CT174","v":46324729.455677316},{"$f":"CU175*CU174","v":46324729.455677316},{"$f":"CV175*CV174","v":46324729.455677316},{"$f":"CW175*CW174","v":46324729.455677316}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3988867.2890330879},{"$f":"HLOOKUP(E173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4068644.6348137497},{"$f":"HLOOKUP(F173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4150017.5275100246},{"$f":"HLOOKUP(G173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(H173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(I173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(J173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(K173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(L173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(M173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(N173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(O173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(P173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(Q173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(R173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(S173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(T173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(U173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(V173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(W173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3988867.2890330879},{"$f":"HLOOKUP(AE173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4068644.6348137497},{"$f":"HLOOKUP(AF173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4150017.5275100246},{"$f":"HLOOKUP(AG173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(AH173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(AI173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(AJ173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(AK173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(AL173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(AM173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(AN173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(AO173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(AP173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(AQ173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(AR173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(AS173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(AT173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(AU173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(AV173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(AW173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":3988867.2890330879},{"$f":"HLOOKUP(BE173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4068644.6348137497},{"$f":"HLOOKUP(BF173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4150017.5275100246},{"$f":"HLOOKUP(BG173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(BH173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(BI173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(BJ173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(BK173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(BL173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(BM173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(BN173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(BO173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(BP173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(BQ173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(BR173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(BS173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(BT173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(BU173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(BV173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(BW173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10135461.773376001},{"$f":"HLOOKUP(CE173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10338171.008843521},{"$f":"HLOOKUP(CF173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10544934.429020392},{"$f":"HLOOKUP(CG173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10755833.1176008},{"$f":"HLOOKUP(CH173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10970949.779952817},{"$f":"HLOOKUP(CI173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11190368.77555187},{"$f":"HLOOKUP(CJ173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11414176.15106291},{"$f":"HLOOKUP(CK173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11642459.674084168},{"$f":"HLOOKUP(CL173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11875308.867565852},{"$f":"HLOOKUP(CM173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12112815.04491717},{"$f":"HLOOKUP(CN173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12355071.345815513},{"$f":"HLOOKUP(CO173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12602172.772731826},{"$f":"HLOOKUP(CP173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12854216.228186462},{"$f":"HLOOKUP(CQ173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13111300.552750193},{"$f":"HLOOKUP(CR173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13373526.563805196},{"$f":"HLOOKUP(CS173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13640997.0950813},{"$f":"HLOOKUP(CT173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13913817.036982926},{"$f":"HLOOKUP(CU173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14192093.377722582},{"$f":"HLOOKUP(CV173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14475935.245277036},{"$f":"HLOOKUP(CW173,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14765453.950182574}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D174","v":0},{"$f":"HLOOKUP(E173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E174","v":0},{"$f":"HLOOKUP(F173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F174","v":0},{"$f":"HLOOKUP(G173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G174","v":0},{"$f":"HLOOKUP(H173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H174","v":0},{"$f":"HLOOKUP(I173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I174","v":0},{"$f":"HLOOKUP(J173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J174","v":0},{"$f":"HLOOKUP(K173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K174","v":0},{"$f":"HLOOKUP(L173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L174","v":0},{"$f":"HLOOKUP(M173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M174","v":0},{"$f":"HLOOKUP(N173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N174","v":0},{"$f":"HLOOKUP(O173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O174","v":0},{"$f":"HLOOKUP(P173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P174","v":0},{"$f":"HLOOKUP(Q173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q174","v":0},{"$f":"HLOOKUP(R173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R174","v":0},{"$f":"HLOOKUP(S173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S174","v":0},{"$f":"HLOOKUP(T173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T174","v":0},{"$f":"HLOOKUP(U173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U174","v":0},{"$f":"HLOOKUP(V173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V174","v":0},{"$f":"HLOOKUP(W173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W174","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD174","v":0},{"$f":"HLOOKUP(AE173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE174","v":0},{"$f":"HLOOKUP(AF173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF174","v":0},{"$f":"HLOOKUP(AG173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG174","v":0},{"$f":"HLOOKUP(AH173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH174","v":0},{"$f":"HLOOKUP(AI173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI174","v":0},{"$f":"HLOOKUP(AJ173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ174","v":0},{"$f":"HLOOKUP(AK173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK174","v":0},{"$f":"HLOOKUP(AL173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL174","v":0},{"$f":"HLOOKUP(AM173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM174","v":0},{"$f":"HLOOKUP(AN173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN174","v":0},{"$f":"HLOOKUP(AO173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO174","v":0},{"$f":"HLOOKUP(AP173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP174","v":0},{"$f":"HLOOKUP(AQ173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ174","v":0},{"$f":"HLOOKUP(AR173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR174","v":0},{"$f":"HLOOKUP(AS173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS174","v":0},{"$f":"HLOOKUP(AT173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT174","v":0},{"$f":"HLOOKUP(AU173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU174","v":0},{"$f":"HLOOKUP(AV173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV174","v":0},{"$f":"HLOOKUP(AW173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW174","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD174","v":64598.264025343415},{"$f":"HLOOKUP(BE173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE174","v":64598.264025343415},{"$f":"HLOOKUP(BF173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF174","v":64598.264025343415},{"$f":"HLOOKUP(BG173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG174","v":64598.264025343415},{"$f":"HLOOKUP(BH173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH174","v":64598.264025343415},{"$f":"HLOOKUP(BI173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI174","v":64598.264025343415},{"$f":"HLOOKUP(BJ173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ174","v":64598.264025343415},{"$f":"HLOOKUP(BK173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK174","v":64598.264025343415},{"$f":"HLOOKUP(BL173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL174","v":64598.264025343415},{"$f":"HLOOKUP(BM173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM174","v":64598.264025343415},{"$f":"HLOOKUP(BN173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN174","v":64598.264025343415},{"$f":"HLOOKUP(BO173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO174","v":64598.264025343415},{"$f":"HLOOKUP(BP173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP174","v":64598.264025343415},{"$f":"HLOOKUP(BQ173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ174","v":64598.264025343415},{"$f":"HLOOKUP(BR173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR174","v":64598.264025343415},{"$f":"HLOOKUP(BS173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS174","v":64598.264025343415},{"$f":"HLOOKUP(BT173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT174","v":64598.264025343415},{"$f":"HLOOKUP(BU173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU174","v":64598.264025343415},{"$f":"HLOOKUP(BV173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV174","v":64598.264025343415},{"$f":"HLOOKUP(BW173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW174","v":64598.264025343415},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD174","v":0},{"$f":"HLOOKUP(CE173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE174","v":0},{"$f":"HLOOKUP(CF173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF174","v":0},{"$f":"HLOOKUP(CG173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG174","v":0},{"$f":"HLOOKUP(CH173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH174","v":0},{"$f":"HLOOKUP(CI173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI174","v":0},{"$f":"HLOOKUP(CJ173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ174","v":0},{"$f":"HLOOKUP(CK173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK174","v":0},{"$f":"HLOOKUP(CL173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL174","v":0},{"$f":"HLOOKUP(CM173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM174","v":0},{"$f":"HLOOKUP(CN173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN174","v":0},{"$f":"HLOOKUP(CO173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO174","v":0},{"$f":"HLOOKUP(CP173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP174","v":0},{"$f":"HLOOKUP(CQ173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ174","v":0},{"$f":"HLOOKUP(CR173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR174","v":0},{"$f":"HLOOKUP(CS173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS174","v":0},{"$f":"HLOOKUP(CT173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT174","v":0},{"$f":"HLOOKUP(CU173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU174","v":0},{"$f":"HLOOKUP(CV173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV174","v":0},{"$f":"HLOOKUP(CW173,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW174","v":0}]
[null,"Property Tax",null,{"$f":"C202*$B$9","v":1759553.7847605317},{"$f":"D202*$B$9","v":1661512.2924966041},1568933.6251196382,1481513.396649204,1398964.1813455885,1321014.5686933263,1247408.27104059,1177903.2809604886,1112271.0755637893,1050295.8651469513,991773.88370513124,936512.71897746401,884330.67982189776,835056.1988396002,788527.2682848461,744590.90740573488,703102.65946442774,663926.1167831762,626932.47225455719,592000.09584134317,null,null,null,null,"Property Tax",null,{"$f":"AC202*$B$9","v":1636794.2183818901},{"$f":"AD202*$B$9","v":1545592.8302293993},1459473.1396461753,1378151.9968829805,1301362.0291586872,1228850.7615751876,1160379.7870145026,1095723.982288827,1034670.7679663161,977019.40943902475,922580.3569350061,871174.62230461789,822633.19053199817,776796.46403683769,733513.7379393921,692642.70456347452,654048.98554830509,617605.69003086176,583192.99744609988,550697.7635733427,null,null,null,null,"Property Tax",null,{"$f":"BC202*$B$9","v":1636794.2183818901},{"$f":"BD202*$B$9","v":1545592.8302293993},1459473.1396461753,1378151.9968829805,1301362.0291586872,1228850.7615751876,1160379.7870145026,1095723.982288827,1034670.7679663161,977019.40943902475,922580.3569350061,871174.62230461789,822633.19053199817,776796.46403683769,733513.7379393921,692642.70456347452,654048.98554830509,617605.69003086176,583192.99744609988,550697.7635733427,null,null,null,null,"Property Tax",null,{"$f":"CC202*$B$9","v":4096067.3705512746},{"$f":"CD202*$B$9","v":3867836.4628628893},3652322.4717952516,3448816.8168586409,3256650.3993280916,3075191.4023384112,2903843.2135568499,2742042.4636034523,2589257.1737696859,2444985.0069452948,2308751.6160026761,2180109.0842084787,2058634.4525347254,1943928.3290274483,1835613.5756606383,1733334.0683580604,1636753.5261060616,1545554.4053076466,1459436.855742618,1378117.7347011121]
[null,"Total Operating Costs",null,{"$f":"SUM(D178:D180)","v":5748421.0737936199},{"$f":"SUM(E178:E180)","v":5730156.9273103541},{"$f":"SUM(F178:F180)","v":5718951.1526296623},{"$f":"SUM(G178:G180)","v":5714531.2747094296},{"$f":"SUM(H178:H180)","v":5716642.4169670194},{"$f":"SUM(I178:I180)","v":5725046.3690271843},{"$f":"SUM(J178:J180)","v":5739520.7073811255},{"$f":"SUM(K178:K180)","v":5759857.9660278372},{"$f":"SUM(L178:L180)","v":5785864.8543324843},{"$f":"SUM(M178:M180)","v":5817361.5194910187},{"$f":"SUM(N178:N180)","v":5854180.8511360809},{"$f":"SUM(O178:O180)","v":5896167.8257570341},{"$f":"SUM(P178:P180)","v":5943178.8887370601},{"$f":"SUM(Q178:Q180)","v":5995081.3719330644},{"$f":"SUM(R178:R180)","v":6051752.9448401798},{"$f":"SUM(S178:S180)","v":6113081.0974921752},{"$f":"SUM(T178:T180)","v":6178962.6533525959},{"$f":"SUM(U178:U180)","v":6249303.3105491092},{"$f":"SUM(V178:V180)","v":6324017.2098958092},{"$f":"SUM(W178:W180)","v":6403026.5282354197},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD178:AD180)","v":5625661.507414978},{"$f":"SUM(AE178:AE180)","v":5614237.465043149},{"$f":"SUM(AF178:AF180)","v":5609490.6671561999},{"$f":"SUM(AG178:AG180)","v":5611169.8749432061},{"$f":"SUM(AH178:AH180)","v":5619040.2647801181},{"$f":"SUM(AI178:AI180)","v":5632882.561909046},{"$f":"SUM(AJ178:AJ180)","v":5652492.2233550381},{"$f":"SUM(AK178:AK180)","v":5677678.6673561754},{"$f":"SUM(AL178:AL180)","v":5708264.546735011},{"$f":"SUM(AM178:AM180)","v":5744085.0637830915},{"$f":"SUM(AN178:AN180)","v":5784987.3243659567},{"$f":"SUM(AO178:AO180)","v":5830829.7290841881},{"$f":"SUM(AP178:AP180)","v":5881481.3994471598},{"$f":"SUM(AQ178:AQ180)","v":5936821.6371303014},{"$f":"SUM(AR178:AR180)","v":5996739.4144947259},{"$f":"SUM(AS178:AS180)","v":6061132.8946499145},{"$f":"SUM(AT178:AT180)","v":6129908.9794364739},{"$f":"SUM(AU178:AU180)","v":6202982.8837967943},{"$f":"SUM(AV178:AV180)","v":6280277.7350873519},{"$f":"SUM(AW178:AW180)","v":6361724.1959674191},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD178:BD180)","v":5690259.7714403216},{"$f":"SUM(BE178:BE180)","v":5678835.7290684925},{"$f":"SUM(BF178:BF180)","v":5674088.9311815435},{"$f":"SUM(BG178:BG180)","v":5675768.1389685497},{"$f":"SUM(BH178:BH180)","v":5683638.5288054617},{"$f":"SUM(BI178:BI180)","v":5697480.8259343896},{"$f":"SUM(BJ178:BJ180)","v":5717090.4873803817},{"$f":"SUM(BK178:BK180)","v":5742276.931381519},{"$f":"SUM(BL178:BL180)","v":5772862.8107603546},{"$f":"SUM(BM178:BM180)","v":5808683.3278084351},{"$f":"SUM(BN178:BN180)","v":5849585.5883913003},{"$f":"SUM(BO178:BO180)","v":5895427.9931095317},{"$f":"SUM(BP178:BP180)","v":5946079.6634725034},{"$f":"SUM(BQ178:BQ180)","v":6001419.901155645},{"$f":"SUM(BR178:BR180)","v":6061337.6785200695},{"$f":"SUM(BS178:BS180)","v":6125731.158675258},{"$f":"SUM(BT178:BT180)","v":6194507.2434618175},{"$f":"SUM(BU178:BU180)","v":6267581.1478221379},{"$f":"SUM(BV178:BV180)","v":6344875.9991126955},{"$f":"SUM(BW178:BW180)","v":6426322.4599927627},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD178:CD180)","v":14231529.143927276},{"$f":"SUM(CE178:CE180)","v":14206007.471706409},{"$f":"SUM(CF178:CF180)","v":14197256.900815643},{"$f":"SUM(CG178:CG180)","v":14204649.93445944},{"$f":"SUM(CH178:CH180)","v":14227600.179280909},{"$f":"SUM(CI178:CI180)","v":14265560.177890282},{"$f":"SUM(CJ178:CJ180)","v":14318019.36461976},{"$f":"SUM(CK178:CK180)","v":14384502.13768762},{"$f":"SUM(CL178:CL180)","v":14464566.041335538},{"$f":"SUM(CM178:CM180)","v":14557800.051862465},{"$f":"SUM(CN178:CN180)","v":14663822.961818188},{"$f":"SUM(CO178:CO180)","v":14782281.856940305},{"$f":"SUM(CP178:CP180)","v":14912850.680721188},{"$f":"SUM(CQ178:CQ180)","v":15055228.88177764},{"$f":"SUM(CR178:CR180)","v":15209140.139465835},{"$f":"SUM(CS178:CS180)","v":15374331.16343936},{"$f":"SUM(CT178:CT180)","v":15550570.563088987},{"$f":"SUM(CU178:CU180)","v":15737647.783030229},{"$f":"SUM(CV178:CV180)","v":15935372.101019654},{"$f":"SUM(CW178:CW180)","v":16143571.684883686}]
[]
[null,"EBITDA",null,{"$f":"D176-D181","v":11212089.357351203},{"$f":"E176-E181","v":11230353.503834467},11241559.27851516,11245979.156435393,11243868.014177803,11235464.062117638,11220989.723763697,11200652.465116985,11174645.576812338,11143148.911653804,11106329.580008741,11064342.605387788,11017331.542407762,10965429.059211757,10908757.486304643,10847429.333652647,10781547.777792227,10711207.120595712,10636493.221249014,10557483.902909402,null,null,null,null,"EBITDA",null,{"$f":"AD176-AD181","v":10103639.312424429},{"$f":"AE176-AE181","v":10115063.354796257},10119810.152683206,10118130.944896201,10110260.555059288,10096418.257930361,10076808.596484369,10051622.152483232,10021036.273104396,9985215.7560563162,9944313.49547345,9898471.0907552186,9847819.4203922469,9792479.1827091053,9732561.40534468,9668167.9251894914,9599391.8404029328,9526317.9360426124,9449023.0847520549,9367576.6238719877,null,null,null,null,"EBITDA",null,{"$f":"BD176-BD181","v":8980041.2977044079},{"$f":"BE176-BE181","v":8991465.3400762379},8996212.1379631869,8994532.9301761799,8986662.5403392687,8972820.2432103399,8953210.5817643479,8928024.1377632096,8897438.2583843749,8861617.7413362935,8820715.4807534292,8774873.0760351978,8724221.4056722261,8668881.1679890845,8608963.390624661,8544569.9104694724,8475793.825682912,8402719.9213225916,8325425.0700320341,8243978.6091519669,null,null,null,null,"EBITDA",null,{"$f":"CD176-CD181","v":32093200.311750039},{"$f":"CE176-CE181","v":32118721.983970907},32127472.554861672,32120079.521217875,32097129.276396409,32059169.277787033,32006710.091057554,31940227.317989696,31860163.414341778,31766929.403814852,31660906.493859127,31542447.598737009,31411878.774956129,31269500.573899675,31115589.316211481,30950398.292237956,30774158.892588329,30587081.672647089,30389357.354657661,30181157.770793632]
[null,"Before Tax Earnings",null,{"$f":"D183-D203-D193","v":-28991016.075918771},{"$f":"E183-E185-E203","v":-48736053.877188727},-26275773.382946953,-12832658.437947035,-12910941.140083447,-2862010.2829993479,7179296.2879694477,7078125.1606068518,6969667.7262120014,6854071.5040414594,11106329.580008741,11064342.605387788,11017331.542407762,10965429.059211757,10908757.486304643,10847429.333652647,10781547.777792227,10711207.120595712,10636493.221249014,10557483.902909402,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD183-AD203-AD193","v":-28253905.764886539},{"$f":"AE183-AE185-AE203","v":-47651584.162528999},-26077666.590560146,-13168593.098554971,-13252635.048270706,-3605099.3117209971,6035115.1606901195,5929094.847973099,5816058.422504059,5696138.3484439719,9944313.49547345,9898471.0907552186,9847819.4203922469,9792479.1827091053,9732561.40534468,9668167.9251894914,9599391.8404029328,9526317.9360426124,9449023.0847520549,9367576.6238719877,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD183-BD203-BD193","v":-29032576.807783663},{"$f":"BE183-BE185-BE203","v":-49863494.311182745},-28311342.981892567,-15424471.057419643,-15531158.606018268,-5906721.3803291125,3709932.6110042417,3579880.6075879009,3442331.8576055598,3297409.2125419015,8820715.4807534292,8774873.0760351978,8724221.4056722261,8668881.1679890845,8608963.390624661,8544569.9104694724,8475793.825682912,8402719.9213225916,8325425.0700320341,8243978.6091519669,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD183-CD203-CD193","v":-59629396.252827443},{"$f":"CE183-CE185-CE203","v":-98828999.683999717},-48494210.644681782,-18347041.601244491,-18471705.818770293,4077297.1740847304,26609726.013776481,26435303.559163004,26245141.18033855,26039606.72513156,31660906.493859127,31542447.598737009,31411878.774956129,31269500.573899675,31115589.316211481,30950398.292237956,30774158.892588329,30587081.672647089,30389357.354657661,30181157.770793632]
[null,"PTC",null,{"$f":"D174*HLOOKUP(D173,$B$2:$W$3,2,FALSE)*HLOOKUP($D173,$B$2:$W$4,3,FALSE)","v":3588908.1065550782},{"$f":"E174*HLOOKUP(E173,$B$2:$W$3,2,FALSE)*HLOOKUP($D173,$B$2:$W$4,3,FALSE)","v":3660686.26868618},3733899.9940599035,3808577.9939411017,3884749.5538199241,3962444.5448963228,4041693.4357942487,4122527.3045101338,4204977.8506003367,4289077.4076123443,{"$f":"N174*N168","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD174*HLOOKUP(AD173,$B$2:$W$3,2,FALSE)*HLOOKUP($D173,$B$2:$W$4,3,FALSE)","v":3588908.1065550782},{"$f":"AE174*HLOOKUP(AE173,$B$2:$W$3,2,FALSE)*HLOOKUP($D173,$B$2:$W$4,3,FALSE)","v":3660686.26868618},3733899.9940599035,3808577.9939411017,3884749.5538199241,3962444.5448963228,4041693.4357942487,4122527.3045101338,4204977.8506003367,4289077.4076123443,{"$f":"AN174*AN168","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD174*HLOOKUP(BD173,$B$2:$W$3,2,FALSE)*HLOOKUP($D173,$B$2:$W$4,3,FALSE)","v":4655880.7868822636},{"$f":"BE174*HLOOKUP(BE173,$B$2:$W$3,2,FALSE)*HLOOKUP($D173,$B$2:$W$4,3,FALSE)","v":4748998.4026199086},4843978.370672307,4940857.9380857525,5039675.0968474681,5140468.5987844178,5243277.9707601061,5348143.5301753087,5455106.4007788152,5564208.528794392,{"$f":"BN174*BN168","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD174*HLOOKUP(CD173,$B$2:$W$3,2,FALSE)*HLOOKUP($D173,$B$2:$W$4,3,FALSE)","v":4792367.4107401427},{"$f":"CE174*HLOOKUP(CE173,$B$2:$W$3,2,FALSE)*HLOOKUP($D173,$B$2:$W$4,3,FALSE)","v":4888214.758954945},4985979.0541340439,5085698.6352167251,5187412.6079210602,5291160.8600794813,5396984.0772810709,5504923.7588266917,5615022.2340032263,5727322.6786832921,{"$f":"CN174*CN168","v":0},0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D184*$B$7-D185","v":-9677021.4824980199},{"$f":"E184*$B$7-E185","v":-13895257.582895812},{"$f":"F184*$B$7-F185","v":-9251812.4044787623},{"$f":"G184*$B$7-G185","v":-6503436.2659099791},{"$f":"H184*$B$7-H185","v":-6596047.1932374481},{"$f":"I184*$B$7-I185","v":-4563466.7043261854},{"$f":"J184*$B$7-J185","v":-2534041.2153206645},{"$f":"K184*$B$7-K185","v":-2636121.0207826952},{"$f":"L184*$B$7-L185","v":-2741347.6280958164},{"$f":"M184*$B$7-M185","v":-2849722.3917636378},{"$f":"N184*$B$7-N185","v":2332329.2118018358},{"$f":"O184*$B$7-O185","v":2323511.9471314354},{"$f":"P184*$B$7-P185","v":2313639.6239056299},{"$f":"Q184*$B$7-Q185","v":2302740.1024344689},{"$f":"R184*$B$7-R185","v":2290839.072123975},{"$f":"S184*$B$7-S185","v":2277960.1600670558},{"$f":"T184*$B$7-T185","v":2264125.0333363675},{"$f":"U184*$B$7-U185","v":2249353.4953250997},{"$f":"V184*$B$7-V185","v":2233663.576462293},{"$f":"W184*$B$7-W185","v":2217071.6196109741},null,null,null,null,"Federal Tax",null,{"$f":"AD184*$B$7-AD185","v":-9522228.3171812519},{"$f":"AE184*$B$7-AE185","v":-13667518.942817271},{"$f":"AF184*$B$7-AF185","v":-9210209.9780775346},{"$f":"AG184*$B$7-AG185","v":-6573982.5446376456},{"$f":"AH184*$B$7-AH185","v":-6667802.9139567725},{"$f":"AI184*$B$7-AI185","v":-4719515.4003577325},{"$f":"AJ184*$B$7-AJ185","v":-2774319.2520493236},{"$f":"AK184*$B$7-AK185","v":-2877417.386435783},{"$f":"AL184*$B$7-AL185","v":-2983605.5818744842},{"$f":"AM184*$B$7-AM185","v":-3092888.3544391105},{"$f":"AN184*$B$7-AN185","v":2088305.8340494244},{"$f":"AO184*$B$7-AO185","v":2078678.9290585958},{"$f":"AP184*$B$7-AP185","v":2068042.0782823719},{"$f":"AQ184*$B$7-AQ185","v":2056420.628368912},{"$f":"AR184*$B$7-AR185","v":2043837.8951223828},{"$f":"AS184*$B$7-AS185","v":2030315.2642897931},{"$f":"AT184*$B$7-AT185","v":2015872.2864846159},{"$f":"AU184*$B$7-AU185","v":2000526.7665689485},{"$f":"AV184*$B$7-AV185","v":1984294.8477979314},{"$f":"AW184*$B$7-AW185","v":1967191.0910131172},null,null,null,null,"Federal Tax",null,{"$f":"BD184*$B$7-BD185","v":-10752721.916516833},{"$f":"BE184*$B$7-BE185","v":-15220332.207968283},{"$f":"BF184*$B$7-BF185","v":-10789360.396869745},{"$f":"BG184*$B$7-BG185","v":-8179996.8601438776},{"$f":"BH184*$B$7-BH185","v":-8301218.4041113043},{"$f":"BI184*$B$7-BI185","v":-6380880.0886535309},{"$f":"BJ184*$B$7-BJ185","v":-4464192.1224492155},{"$f":"BK184*$B$7-BK185","v":-4596368.6025818493},{"$f":"BL184*$B$7-BL185","v":-4732216.710681648},{"$f":"BM184*$B$7-BM185","v":-4871752.5941605931},{"$f":"BN184*$B$7-BN185","v":1852350.2509582201},{"$f":"BO184*$B$7-BO185","v":1842723.3459673915},{"$f":"BP184*$B$7-BP185","v":1832086.4951911673},{"$f":"BQ184*$B$7-BQ185","v":1820465.0452777077},{"$f":"BR184*$B$7-BR185","v":1807882.3120311787},{"$f":"BS184*$B$7-BS185","v":1794359.681198589},{"$f":"BT184*$B$7-BT185","v":1779916.7033934114},{"$f":"BU184*$B$7-BU185","v":1764571.1834777442},{"$f":"BV184*$B$7-BV185","v":1748339.2647067271},{"$f":"BW184*$B$7-BW185","v":1731235.5079219129},null,null,null,null,"Federal Tax",null,{"$f":"CD184*$B$7-CD185","v":-17314540.623833906},{"$f":"CE184*$B$7-CE185","v":-25642304.692594886},{"$f":"CF184*$B$7-CF185","v":-15169763.289517216},{"$f":"CG184*$B$7-CG185","v":-8938577.3714780677},{"$f":"CH184*$B$7-CH185","v":-9066470.8298628218},{"$f":"CI184*$B$7-CI185","v":-4434928.4535216875},{"$f":"CJ184*$B$7-CJ185","v":191058.38561198954},{"$f":"CK184*$B$7-CK185","v":46489.988597539254},{"$f":"CL184*$B$7-CL185","v":-103542.58613213059},{"$f":"CM184*$B$7-CM185","v":-259005.26640566438},{"$f":"CN184*$B$7-CN185","v":6648790.3637104165},{"$f":"CO184*$B$7-CO185","v":6623913.9957347717},{"$f":"CP184*$B$7-CP185","v":6596494.5427407874},{"$f":"CQ184*$B$7-CQ185","v":6566595.1205189312},{"$f":"CR184*$B$7-CR185","v":6534273.756404411},{"$f":"CS184*$B$7-CS185","v":6499583.6413699705},{"$f":"CT184*$B$7-CT185","v":6462573.3674435485},{"$f":"CU184*$B$7-CU185","v":6423287.1512558889},{"$f":"CV184*$B$7-CV185","v":6381765.0444781082},{"$f":"CW184*$B$7-CW185","v":6338043.1318666628}]
[]
[]
[{"$f":"IRR(C189:X189,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D173,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-175955378.47605318},{"$f":"D183-D186","v":20889110.839849222},{"$f":"E183-E186","v":25125611.086730279},20493371.682993922,17749415.42234537,17839915.207415253,15798930.766443823,13755030.939084362,13836773.485899679,13915993.204908155,13992871.303417441,8774000.3682069052,8740830.6582563519,8703691.9185021333,8662688.9567772876,8617918.4141806681,8569469.1735855918,8517422.7444558591,8461853.6252706125,8402829.6447867211,8340412.2832984272,{"$f":"C189*-0.3","v":52786613.542815953},null,null,{"$f":"IRR(AC189:AX189,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD173,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-163679421.83818901},{"$f":"AD183-AD186","v":19625867.629605681},{"$f":"AE183-AE186","v":23782582.297613528},19330020.13076074,16692113.489533845,16778063.46901606,14815933.658288093,12851127.848533692,12929039.538919015,13004641.85497888,13078104.110495426,7856007.6614240259,7819792.1616966231,7779777.3421098748,7736058.554340193,7688723.5102222972,7637852.6608996987,7583519.553918317,7525791.1694736639,7464728.2369541237,7400385.5328588709,{"$f":"AC189*-0.3","v":49103826.551456697},null,null,{"$f":"IRR(BC189:BX189,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD173,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$23)","v":-163679421.83818901},{"$f":"BD183-BD186","v":19732763.214221239},{"$f":"BE183-BE186","v":24211797.548044521},19785572.534832932,17174529.790320057,17287880.944450572,15353700.331863871,13417402.704213563,13524392.740345059,13629654.969066024,13733370.335496888,6968365.2297952091,6932149.7300678063,6892134.910481059,6848416.1227113772,6801081.0785934823,6750210.2292708829,6695877.1222895011,6638148.7378448471,6577085.805325307,6512743.1012300542,{"$f":"BC189*-0.3","v":49103826.551456697},null,null,{"$f":"IRR(CC189:CX189,0.1)","v":7.0000000000000062E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD173,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$24)","v":-409606737.05512744},{"$f":"CD183-CD186","v":49407740.935583949},{"$f":"CE183-CE186","v":57761026.676565796},47297235.844378889,41058656.892695941,41163600.106259227,36494097.731308721,31815651.705445565,31893737.329392157,31963706.000473909,32025934.670220517,25012116.130148709,24918533.603002235,24815384.232215341,24702905.453380745,24581315.55980707,24450814.650867984,24311585.525144778,24163794.521391198,24007592.310179554,23843114.638926968,{"$f":"CC189*-0.3","v":122882021.11653823}]
[{"$f":"IRR(C190:X190,0.1)","v":0.10587786036198943},"ROE",{"$f":"-C209","v":-17689516.722562362},{"$f":"D189-D193-D195-D204-D185","v":1866512.1721286308},{"$f":"E189-E193-E195-E204-E185","v":1597158.719282045},{"$f":"F189-F193-F195-F204-F185","v":1621386.1636082754},{"$f":"G189-G193-G195-G204-G185","v":1640560.2471403093},{"$f":"H189-H193-H195-H204-H185","v":1654888.4723313698},{"$f":"I189-I193-I195-I204-I185","v":1664565.2983298809},{"$f":"J189-J193-J195-J204-J185","v":1669772.838118833},{"$f":"K189-K193-K195-K204-K185","v":1670681.5162182651},{"$f":"L189-L193-L195-L204-L185","v":1667450.6891365377},{"$f":"M189-M193-M195-M204-M185","v":1660229.2306338158},{"$f":"N189-N193-N195-N204-N185","v":730435.7030356247},{"$f":"O189-O193-O195-O204-O185","v":697265.99308507144},{"$f":"P189-P193-P195-P204-P185","v":660127.25333085284},{"$f":"Q189-Q193-Q195-Q204-Q185","v":619124.29160600714},{"$f":"R189-R193-R195-R204-R185","v":574353.74900938757},{"$f":"S189-S193-S195-S204-S185","v":525904.50841431133},{"$f":"T189-T193-T195-T204-T185","v":473858.07928457856},{"$f":"U189-U193-U195-U204-U185","v":418288.96009933203},{"$f":"V189-V193-V195-V204-V185","v":359264.97961544059},{"$f":"W189-W193-W195-W204-W185","v":296847.61812714674},{"$f":"X189","v":52786613.542815953},null,null,{"$f":"IRR(AC190:AX190,0.1)","v":0.10541068817299171},"ROE",{"$f":"-AC209","v":-16028185.75380544},{"$f":"AD189-AD193-AD195-AD204-AD185","v":1647407.9163028561},{"$f":"AE189-AE193-AE195-AE204-AE185","v":1471499.9738492751},{"$f":"AF189-AF193-AF195-AF204-AF185","v":1490624.8265084466},{"$f":"AG189-AG193-AG195-AG204-AG185","v":1504980.6323317629},{"$f":"AH189-AH193-AH195-AH204-AH185","v":1514759.0519351554},{"$f":"AI189-AI193-AI195-AI204-AI185","v":1520139.5853293459},{"$f":"AJ189-AJ193-AJ195-AJ204-AJ185","v":1521290.2198755764},{"$f":"AK189-AK193-AK195-AK204-AK185","v":1518368.0415450144},{"$f":"AL189-AL193-AL195-AL204-AL185","v":1511519.8115146765},{"$f":"AM189-AM193-AM195-AM204-AM185","v":1500882.5100192158},{"$f":"AN189-AN193-AN195-AN204-AN185","v":567863.46856015921},{"$f":"AO189-AO193-AO195-AO204-AO185","v":531647.96883275639},{"$f":"AP189-AP193-AP195-AP204-AP185","v":491633.14924600814},{"$f":"AQ189-AQ193-AQ195-AQ204-AQ185","v":447914.36147632636},{"$f":"AR189-AR193-AR195-AR204-AR185","v":400579.31735843047},{"$f":"AS189-AS193-AS195-AS204-AS185","v":349708.46803583205},{"$f":"AT189-AT193-AT195-AT204-AT185","v":295375.36105445027},{"$f":"AU189-AU193-AU195-AU204-AU185","v":237646.97660979722},{"$f":"AV189-AV193-AV195-AV204-AV185","v":176584.04409025609},{"$f":"AW189-AW193-AW195-AW204-AW185","v":112241.33999500424},{"$f":"AX189","v":49103826.551456697},null,null,{"$f":"IRR(BC190:BX190,0.1)","v":0.10317776259582656},"ROE",{"$f":"-BC209","v":-14810796.441489328},{"$f":"BD189-BD193-BD195-BD204-BD185","v":1240887.4728096304},{"$f":"BE189-BE193-BE195-BE204-BE185","v":1365959.7425649418},{"$f":"BF189-BF193-BF195-BF204-BF185","v":1389655.5061866362},{"$f":"BG189-BG193-BG195-BG204-BG185","v":1408673.6411917256},{"$f":"BH189-BH193-BH195-BH204-BH185","v":1423207.6365605248},{"$f":"BI189-BI193-BI195-BI204-BI185","v":1433438.8572354307},{"$f":"BJ189-BJ193-BJ195-BJ204-BJ185","v":1439537.192807992},{"$f":"BK189-BK193-BK195-BK204-BK185","v":1441661.669524285},{"$f":"BL189-BL193-BL195-BL204-BL185","v":1439961.0276417434},{"$f":"BM189-BM193-BM195-BM204-BM185","v":1434574.2660570303},{"$f":"BN189-BN193-BN195-BN204-BN185","v":233777.68914974434},{"$f":"BO189-BO193-BO195-BO204-BO185","v":197562.18942234106},{"$f":"BP189-BP193-BP195-BP204-BP185","v":157547.36983559374},{"$f":"BQ189-BQ193-BQ195-BQ204-BQ185","v":113828.58206591196},{"$f":"BR189-BR193-BR195-BR204-BR185","v":66493.537948017009},{"$f":"BS189-BS193-BS195-BS204-BS185","v":15622.68862541765},{"$f":"BT189-BT193-BT195-BT204-BT185","v":-38710.418355964124},{"$f":"BU189-BU193-BU195-BU204-BU185","v":-96438.802800618112},{"$f":"BV189-BV193-BV195-BV204-BV185","v":-157501.7353201583},{"$f":"BW189-BW193-BW195-BW204-BW185","v":-221844.43941541109},{"$f":"BX189","v":49103826.551456697},null,null,{"$f":"IRR(CC190:CX190,0.1)","v":0.13570097452127894},"ROE",{"$f":"-CC209","v":-45654369.693327114},{"$f":"CD189-CD193-CD195-CD204-CD185","v":7310656.3787693158},{"$f":"CE189-CE193-CE195-CE204-CE185","v":5640908.6024513738},{"$f":"CF189-CF193-CF195-CF204-CF185","v":5668352.0554426899},{"$f":"CG189-CG193-CG195-CG204-CG185","v":5683452.6708914479},{"$f":"CH189-CH193-CH195-CH204-CH185","v":5686681.9117503949},{"$f":"CI189-CI193-CI195-CI204-CI185","v":5678480.645802266},{"$f":"CJ189-CJ193-CJ195-CJ204-CJ185","v":5659260.7638983112},{"$f":"CK189-CK193-CK195-CK204-CK185","v":5629406.7062992845},{"$f":"CL189-CL193-CL195-CL204-CL185","v":5589276.9022044996},{"$f":"CM189-CM193-CM195-CM204-CM185","v":5539205.1272710413},{"$f":"CN189-CN193-CN195-CN204-CN185","v":4252709.2658825256},{"$f":"CO189-CO193-CO195-CO204-CO185","v":4159126.7387360521},{"$f":"CP189-CP193-CP195-CP204-CP185","v":4055977.367949158},{"$f":"CQ189-CQ193-CQ195-CQ204-CQ185","v":3943498.5891145617},{"$f":"CR189-CR193-CR195-CR204-CR185","v":3821908.6955408864},{"$f":"CS189-CS193-CS195-CS204-CS185","v":3691407.7866018005},{"$f":"CT189-CT193-CT195-CT204-CT185","v":3552178.660878595},{"$f":"CU189-CU193-CU195-CU204-CU185","v":3404387.6571250148},{"$f":"CV189-CV193-CV195-CV204-CV185","v":3248185.4459133707},{"$f":"CW189-CW193-CW195-CW204-CW185","v":3083707.7746607885},{"$f":"CX189","v":122882021.11653823}]
[]
[]
[null,"Interest",null,{"$f":"C196*$B$8","v":5012029.7380593363},4860452.9917037394,4701297.4080303619,4534184.0451733163,4358715.0141734174,4174472.5316235246,3981017.9249461368,3777890.5879348801,3564606.88407306,3340658.9950181493,3105513.7115104925,2858611.1638274533,2599363.4887602623,2327153.429939711,2041332.8681781327,1741221.2783284755,1426104.1089863351,1095231.081177088,747814.40197737829,383026.8888176831,null,null,null,null,"Interest",null,{"$f":"AC196*$B$8","v":4541319.2969115414},4403978.0521139251,4259769.7450764282,4108351.0226870561,3949361.3641782161,3782422.2227439331,3607136.124237936,3423085.7208066396,3229832.7972037788,3026917.2274207743,2813855.8791486197,2590141.4634628575,2355241.326992807,2108596.1836992539,1849618.7832410233,1577692.5127598811,1292169.9287546817,992371.21554922243,677582.56668349029,347054.48537447141,null,null,null,null,"Interest",null,{"$f":"BC196*$B$8","v":4196392.3250886435},4069482.5643108026,3936227.3154940698,3796309.3042365001,3649395.3924160521,3495135.7850045809,3333163.1972225364,3163091.9800513904,2984517.2020216864,2797013.6850904976,2600134.9923127494,2393412.3648961135,2176353.6061086459,1948441.9093818048,1709134.6278186217,1457861.9821772797,1194025.7042538703,916997.61243429058,626118.11602373177,320694.64479264512,null,null,null,null,"Interest",null,{"$f":"CC196*$B$8","v":12935404.746442683},12544204.640551507,12133444.529365772,11702146.412620753,11249283.390038481,10773777.216327095,10274495.733930141,9750250.1774133388,9199792.343070697,8621811.6170109212,8014931.854648158,7377708.1041672574,6708623.1661623111,6006083.9812571174,5268417.8371066637,4493868.3857486872,3680591.4618228124,2826650.6917006439,1930012.8830723667,988543.18401267566]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C208)","v":8043564.6651712805},{"$f":"-PMT($B$8,20,$C208)","v":8043564.6651712805},8043564.6651712805,8043564.6651712805,8043564.6651712805,8043564.6651712805,8043564.6651712805,8043564.6651712805,8043564.6651712805,8043564.6651712805,8043564.6651712805,8043564.6651712805,8043564.6651712805,8043564.6651712805,8043564.6651712805,8043564.6651712805,8043564.6651712805,8043564.6651712805,8043564.6651712805,8043564.6651712805,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC208)","v":7288144.1928638667},{"$f":"-PMT($B$8,20,$AC208)","v":7288144.1928638667},7288144.1928638667,7288144.1928638667,7288144.1928638667,7288144.1928638667,7288144.1928638667,7288144.1928638667,7288144.1928638667,7288144.1928638667,7288144.1928638667,7288144.1928638667,7288144.1928638667,7288144.1928638667,7288144.1928638667,7288144.1928638667,7288144.1928638667,7288144.1928638667,7288144.1928638667,7288144.1928638667,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC208)","v":6734587.5406454653},{"$f":"-PMT($B$8,20,$BC208)","v":6734587.5406454653},6734587.5406454653,6734587.5406454653,6734587.5406454653,6734587.5406454653,6734587.5406454653,6734587.5406454653,6734587.5406454653,6734587.5406454653,6734587.5406454653,6734587.5406454653,6734587.5406454653,6734587.5406454653,6734587.5406454653,6734587.5406454653,6734587.5406454653,6734587.5406454653,6734587.5406454653,6734587.5406454653,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC208)","v":20759406.864266183},{"$f":"-PMT($B$8,20,$CC208)","v":20759406.864266183},20759406.864266183,20759406.864266183,20759406.864266183,20759406.864266183,20759406.864266183,20759406.864266183,20759406.864266183,20759406.864266183,20759406.864266183,20759406.864266183,20759406.864266183,20759406.864266183,20759406.864266183,20759406.864266183,20759406.864266183,20759406.864266183,20759406.864266183,20759406.864266183]
[null,"Sinking Fund",null,{"$f":"D194-D193","v":3031534.9271119442},{"$f":"E194-E193","v":3183111.6734675411},{"$f":"F194-F193","v":3342267.2571409186},{"$f":"G194-G193","v":3509380.6199979642},{"$f":"H194-H193","v":3684849.6509978632},{"$f":"I194-I193","v":3869092.1335477559},{"$f":"J194-J193","v":4062546.7402251437},{"$f":"K194-K193","v":4265674.0772364009},{"$f":"L194-L193","v":4478957.7810982205},{"$f":"M194-M193","v":4702905.6701531317},{"$f":"N194-N193","v":4938050.953660788},{"$f":"O194-O193","v":5184953.5013438277},{"$f":"P194-P193","v":5444201.1764110178},{"$f":"Q194-Q193","v":5716411.235231569},{"$f":"R194-R193","v":6002231.7969931476},{"$f":"S194-S193","v":6302343.386842805},{"$f":"T194-T193","v":6617460.5561849456},{"$f":"U194-U193","v":6948333.583994193},{"$f":"V194-V193","v":7295750.2631939026},{"$f":"W194-W193","v":7660537.7763535976},null,null,null,null,"Sinking Fund",null,{"$f":"AD194-AD193","v":2746824.8959523253},{"$f":"AE194-AE193","v":2884166.1407499416},{"$f":"AF194-AF193","v":3028374.4477874385},{"$f":"AG194-AG193","v":3179793.1701768106},{"$f":"AH194-AH193","v":3338782.8286856506},{"$f":"AI194-AI193","v":3505721.9701199336},{"$f":"AJ194-AJ193","v":3681008.0686259307},{"$f":"AK194-AK193","v":3865058.472057227},{"$f":"AL194-AL193","v":4058311.3956600879},{"$f":"AM194-AM193","v":4261226.9654430924},{"$f":"AN194-AN193","v":4474288.3137152474},{"$f":"AO194-AO193","v":4698002.7294010092},{"$f":"AP194-AP193","v":4932902.8658710597},{"$f":"AQ194-AQ193","v":5179548.0091646127},{"$f":"AR194-AR193","v":5438525.4096228434},{"$f":"AS194-AS193","v":5710451.6801039856},{"$f":"AT194-AT193","v":5995974.264109185},{"$f":"AU194-AU193","v":6295772.9773146445},{"$f":"AV194-AV193","v":6610561.6261803769},{"$f":"AW194-AW193","v":6941089.7074893955},null,null,null,null,"Sinking Fund",null,{"$f":"BD194-BD193","v":2538195.2155568218},{"$f":"BE194-BE193","v":2665104.9763346626},{"$f":"BF194-BF193","v":2798360.2251513954},{"$f":"BG194-BG193","v":2938278.2364089652},{"$f":"BH194-BH193","v":3085192.1482294132},{"$f":"BI194-BI193","v":3239451.7556408844},{"$f":"BJ194-BJ193","v":3401424.3434229288},{"$f":"BK194-BK193","v":3571495.5605940749},{"$f":"BL194-BL193","v":3750070.3386237789},{"$f":"BM194-BM193","v":3937573.8555549677},{"$f":"BN194-BN193","v":4134452.5483327159},{"$f":"BO194-BO193","v":4341175.1757493522},{"$f":"BP194-BP193","v":4558233.9345368193},{"$f":"BQ194-BQ193","v":4786145.6312636603},{"$f":"BR194-BR193","v":5025452.9128268436},{"$f":"BS194-BS193","v":5276725.5584681854},{"$f":"BT194-BT193","v":5540561.8363915952},{"$f":"BU194-BU193","v":5817589.9282111749},{"$f":"BV194-BV193","v":6108469.4246217338},{"$f":"BW194-BW193","v":6413892.89585282},null,null,null,null,"Sinking Fund",null,{"$f":"CD194-CD193","v":7824002.1178235002},{"$f":"CE194-CE193","v":8215202.2237146758},{"$f":"CF194-CF193","v":8625962.3349004108},{"$f":"CG194-CG193","v":9057260.4516454302},{"$f":"CH194-CH193","v":9510123.4742277022},{"$f":"CI194-CI193","v":9985629.6479390878},{"$f":"CJ194-CJ193","v":10484911.130336042},{"$f":"CK194-CK193","v":11009156.686852844},{"$f":"CL194-CL193","v":11559614.521195486},{"$f":"CM194-CM193","v":12137595.247255262},{"$f":"CN194-CN193","v":12744475.009618025},{"$f":"CO194-CO193","v":13381698.760098927},{"$f":"CP194-CP193","v":14050783.698103871},{"$f":"CQ194-CQ193","v":14753322.883009065},{"$f":"CR194-CR193","v":15490989.027159519},{"$f":"CS194-CS193","v":16265538.478517495},{"$f":"CT194-CT193","v":17078815.402443372},{"$f":"CU194-CU193","v":17932756.172565538},{"$f":"CV194-CV193","v":18829393.981193818},{"$f":"CW194-CW193","v":19770863.680253506}]
[null,"Mortgage Balance",{"$f":"C208","v":100240594.76118672},{"$f":"C196-D195","v":97209059.83407478},{"$f":"D196-E195","v":94025948.160607234},{"$f":"E196-F195","v":90683680.903466314},{"$f":"F196-G195","v":87174300.283468351},{"$f":"G196-H195","v":83489450.632470489},{"$f":"H196-I195","v":79620358.498922735},{"$f":"I196-J195","v":75557811.758697599},{"$f":"J196-K195","v":71292137.6814612},{"$f":"K196-L195","v":66813179.900362983},{"$f":"L196-M195","v":62110274.23020985},{"$f":"M196-N195","v":57172223.276549064},{"$f":"N196-O195","v":51987269.77520524},{"$f":"O196-P195","v":46543068.598794222},{"$f":"P196-Q195","v":40826657.363562651},{"$f":"Q196-R195","v":34824425.566569507},{"$f":"R196-S195","v":28522082.179726701},{"$f":"S196-T195","v":21904621.623541757},{"$f":"T196-U195","v":14956288.039547564},{"$f":"U196-V195","v":7660537.7763536619},{"$f":"V196-W195","v":6.4261257648468018E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC208","v":90826385.938230827},{"$f":"AC196-AD195","v":88079561.042278498},{"$f":"AD196-AE195","v":85195394.901528552},{"$f":"AE196-AF195","v":82167020.453741118},{"$f":"AF196-AG195","v":78987227.283564314},{"$f":"AG196-AH195","v":75648444.454878658},{"$f":"AH196-AI195","v":72142722.48475872},{"$f":"AI196-AJ195","v":68461714.416132793},{"$f":"AJ196-AK195","v":64596655.94407557},{"$f":"AK196-AL195","v":60538344.548415482},{"$f":"AL196-AM195","v":56277117.582972392},{"$f":"AM196-AN195","v":51802829.269257143},{"$f":"AN196-AO195","v":47104826.539856136},{"$f":"AO196-AP195","v":42171923.673985079},{"$f":"AP196-AQ195","v":36992375.664820462},{"$f":"AQ196-AR195","v":31553850.255197618},{"$f":"AR196-AS195","v":25843398.575093634},{"$f":"AS196-AT195","v":19847424.310984448},{"$f":"AT196-AU195","v":13551651.333669804},{"$f":"AU196-AV195","v":6941089.7074894272},{"$f":"AV196-AW195","v":3.166496753692627E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC208","v":83927846.501772866},{"$f":"BC196-BD195","v":81389651.28621605},{"$f":"BD196-BE195","v":78724546.309881389},{"$f":"BE196-BF195","v":75926186.084729999},{"$f":"BF196-BG195","v":72987907.848321036},{"$f":"BG196-BH195","v":69902715.700091615},{"$f":"BH196-BI195","v":66663263.944450729},{"$f":"BI196-BJ195","v":63261839.601027802},{"$f":"BJ196-BK195","v":59690344.040433727},{"$f":"BK196-BL195","v":55940273.70180995},{"$f":"BL196-BM195","v":52002699.846254982},{"$f":"BM196-BN195","v":47868247.297922269},{"$f":"BN196-BO195","v":43527072.122172914},{"$f":"BO196-BP195","v":38968838.187636092},{"$f":"BP196-BQ195","v":34182692.556372434},{"$f":"BQ196-BR195","v":29157239.64354559},{"$f":"BR196-BS195","v":23880514.085077405},{"$f":"BS196-BT195","v":18339952.248685811},{"$f":"BT196-BU195","v":12522362.320474636},{"$f":"BU196-BV195","v":6413892.895852902},{"$f":"BV196-BW195","v":8.1956386566162109E-8},null,null,null,null,"Mortgage Balance",{"$f":"CC208","v":258708094.92885363},{"$f":"CC196-CD195","v":250884092.81103012},{"$f":"CD196-CE195","v":242668890.58731544},{"$f":"CE196-CF195","v":234042928.25241503},{"$f":"CF196-CG195","v":224985667.8007696},{"$f":"CG196-CH195","v":215475544.3265419},{"$f":"CH196-CI195","v":205489914.67860281},{"$f":"CI196-CJ195","v":195005003.54826677},{"$f":"CJ196-CK195","v":183995846.86141393},{"$f":"CK196-CL195","v":172436232.34021842},{"$f":"CL196-CM195","v":160298637.09296316},{"$f":"CM196-CN195","v":147554162.08334514},{"$f":"CN196-CO195","v":134172463.32324621},{"$f":"CO196-CP195","v":120121679.62514234},{"$f":"CP196-CQ195","v":105368356.74213327},{"$f":"CQ196-CR195","v":89877367.714973748},{"$f":"CR196-CS195","v":73611829.236456245},{"$f":"CS196-CT195","v":56533013.834012873},{"$f":"CT196-CU195","v":38600257.661447331},{"$f":"CU196-CV195","v":19770863.680253513},{"$f":"CV196-CW195","v":0}]
[]
[]
[null,"Book Depr",null,{"$f":"-$C189/20","v":8797768.9238026589},{"$f":"-$C189/20","v":8797768.9238026589},8797768.9238026589,8797768.9238026589,8797768.9238026589,8797768.9238026589,8797768.9238026589,8797768.9238026589,8797768.9238026589,8797768.9238026589,8797768.9238026589,8797768.9238026589,8797768.9238026589,8797768.9238026589,8797768.9238026589,8797768.9238026589,8797768.9238026589,8797768.9238026589,8797768.9238026589,8797768.9238026589,null,null,null,null,"Book Depr",null,{"$f":"-$AC189/20","v":8183971.0919094505},{"$f":"-$AC189/20","v":8183971.0919094505},8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,null,null,null,null,"Book Depr",null,{"$f":"-$BC189/20","v":8183971.0919094505},{"$f":"-$BC189/20","v":8183971.0919094505},8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,8183971.0919094505,null,null,null,null,"Book Depr",null,{"$f":"-$CC189/20","v":20480336.852756374},{"$f":"-$CC189/20","v":20480336.852756374},20480336.852756374,20480336.852756374,20480336.852756374,20480336.852756374,20480336.852756374,20480336.852756374,20480336.852756374,20480336.852756374,20480336.852756374,20480336.852756374,20480336.852756374,20480336.852756374,20480336.852756374,20480336.852756374,20480336.852756374,20480336.852756374,20480336.852756374,20480336.852756374]
[null,"Accum Depreciation",null,{"$f":"SUM($D199:D199)","v":8797768.9238026589},{"$f":"SUM($D199:E199)","v":17595537.847605318},{"$f":"SUM($D199:F199)","v":26393306.771407977},{"$f":"SUM($D199:G199)","v":35191075.695210636},{"$f":"SUM($D199:H199)","v":43988844.619013295},{"$f":"SUM($D199:I199)","v":52786613.542815953},{"$f":"SUM($D199:J199)","v":61584382.466618612},{"$f":"SUM($D199:K199)","v":70382151.390421271},{"$f":"SUM($D199:L199)","v":79179920.31422393},{"$f":"SUM($D199:M199)","v":87977689.238026589},{"$f":"SUM($D199:N199)","v":96775458.161829248},{"$f":"SUM($D199:O199)","v":105573227.08563191},{"$f":"SUM($D199:P199)","v":114370996.00943457},{"$f":"SUM($D199:Q199)","v":123168764.93323722},{"$f":"SUM($D199:R199)","v":131966533.85703988},{"$f":"SUM($D199:S199)","v":140764302.78084254},{"$f":"SUM($D199:T199)","v":149562071.70464522},{"$f":"SUM($D199:U199)","v":158359840.62844789},{"$f":"SUM($D199:V199)","v":167157609.55225056},{"$f":"SUM($D199:W199)","v":175955378.47605324},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD199:AD199)","v":8183971.0919094505},{"$f":"SUM($AD199:AE199)","v":16367942.183818901},{"$f":"SUM($AD199:AF199)","v":24551913.275728352},{"$f":"SUM($AD199:AG199)","v":32735884.367637802},{"$f":"SUM($AD199:AH199)","v":40919855.459547251},{"$f":"SUM($AD199:AI199)","v":49103826.551456705},{"$f":"SUM($AD199:AJ199)","v":57287797.643366158},{"$f":"SUM($AD199:AK199)","v":65471768.735275611},{"$f":"SUM($AD199:AL199)","v":73655739.827185065},{"$f":"SUM($AD199:AM199)","v":81839710.919094518},{"$f":"SUM($AD199:AN199)","v":90023682.011003971},{"$f":"SUM($AD199:AO199)","v":98207653.102913424},{"$f":"SUM($AD199:AP199)","v":106391624.19482288},{"$f":"SUM($AD199:AQ199)","v":114575595.28673233},{"$f":"SUM($AD199:AR199)","v":122759566.37864178},{"$f":"SUM($AD199:AS199)","v":130943537.47055124},{"$f":"SUM($AD199:AT199)","v":139127508.56246069},{"$f":"SUM($AD199:AU199)","v":147311479.65437013},{"$f":"SUM($AD199:AV199)","v":155495450.74627957},{"$f":"SUM($AD199:AW199)","v":163679421.83818901},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD199:BD199)","v":8183971.0919094505},{"$f":"SUM($BD199:BE199)","v":16367942.183818901},{"$f":"SUM($BD199:BF199)","v":24551913.275728352},{"$f":"SUM($BD199:BG199)","v":32735884.367637802},{"$f":"SUM($BD199:BH199)","v":40919855.459547251},{"$f":"SUM($BD199:BI199)","v":49103826.551456705},{"$f":"SUM($BD199:BJ199)","v":57287797.643366158},{"$f":"SUM($BD199:BK199)","v":65471768.735275611},{"$f":"SUM($BD199:BL199)","v":73655739.827185065},{"$f":"SUM($BD199:BM199)","v":81839710.919094518},{"$f":"SUM($BD199:BN199)","v":90023682.011003971},{"$f":"SUM($BD199:BO199)","v":98207653.102913424},{"$f":"SUM($BD199:BP199)","v":106391624.19482288},{"$f":"SUM($BD199:BQ199)","v":114575595.28673233},{"$f":"SUM($BD199:BR199)","v":122759566.37864178},{"$f":"SUM($BD199:BS199)","v":130943537.47055124},{"$f":"SUM($BD199:BT199)","v":139127508.56246069},{"$f":"SUM($BD199:BU199)","v":147311479.65437013},{"$f":"SUM($BD199:BV199)","v":155495450.74627957},{"$f":"SUM($BD199:BW199)","v":163679421.83818901},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD199:CD199)","v":20480336.852756374},{"$f":"SUM($CD199:CE199)","v":40960673.705512747},{"$f":"SUM($CD199:CF199)","v":61441010.558269121},{"$f":"SUM($CD199:CG199)","v":81921347.411025494},{"$f":"SUM($CD199:CH199)","v":102401684.26378188},{"$f":"SUM($CD199:CI199)","v":122882021.11653826},{"$f":"SUM($CD199:CJ199)","v":143362357.96929464},{"$f":"SUM($CD199:CK199)","v":163842694.82205102},{"$f":"SUM($CD199:CL199)","v":184323031.6748074},{"$f":"SUM($CD199:CM199)","v":204803368.52756378},{"$f":"SUM($CD199:CN199)","v":225283705.38032016},{"$f":"SUM($CD199:CO199)","v":245764042.23307654},{"$f":"SUM($CD199:CP199)","v":266244379.08583292},{"$f":"SUM($CD199:CQ199)","v":286724715.93858927},{"$f":"SUM($CD199:CR199)","v":307205052.79134566},{"$f":"SUM($CD199:CS199)","v":327685389.64410204},{"$f":"SUM($CD199:CT199)","v":348165726.49685842},{"$f":"SUM($CD199:CU199)","v":368646063.3496148},{"$f":"SUM($CD199:CV199)","v":389126400.20237118},{"$f":"SUM($CD199:CW199)","v":409606737.05512756}]
[null,"End Year Book Value",null,{"$f":"-$C189-D200","v":167157609.5522505},158359840.62844786,149562071.70464522,140764302.78084254,131966533.85703988,123168764.93323722,114370996.00943457,105573227.08563191,96775458.161829248,87977689.238026589,79179920.31422393,70382151.390421271,61584382.466618612,52786613.542815953,43988844.619013295,35191075.695210636,26393306.771407962,17595537.847605288,8797768.9238026142,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC189-AD200","v":155495450.74627957},{"$f":"-$AC189-AE200","v":147311479.6543701},{"$f":"-$AC189-AF200","v":139127508.56246066},{"$f":"-$AC189-AG200","v":130943537.47055121},{"$f":"-$AC189-AH200","v":122759566.37864175},{"$f":"-$AC189-AI200","v":114575595.2867323},{"$f":"-$AC189-AJ200","v":106391624.19482285},{"$f":"-$AC189-AK200","v":98207653.102913395},{"$f":"-$AC189-AL200","v":90023682.011003941},{"$f":"-$AC189-AM200","v":81839710.919094488},{"$f":"-$AC189-AN200","v":73655739.827185035},{"$f":"-$AC189-AO200","v":65471768.735275581},{"$f":"-$AC189-AP200","v":57287797.643366128},{"$f":"-$AC189-AQ200","v":49103826.551456675},{"$f":"-$AC189-AR200","v":40919855.459547222},{"$f":"-$AC189-AS200","v":32735884.367637768},{"$f":"-$AC189-AT200","v":24551913.275728315},{"$f":"-$AC189-AU200","v":16367942.183818877},{"$f":"-$AC189-AV200","v":8183971.0919094384},{"$f":"-$AC189-AW200","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC189-BD200","v":155495450.74627957},{"$f":"-$BC189-BE200","v":147311479.6543701},{"$f":"-$BC189-BF200","v":139127508.56246066},{"$f":"-$BC189-BG200","v":130943537.47055121},{"$f":"-$BC189-BH200","v":122759566.37864175},{"$f":"-$BC189-BI200","v":114575595.2867323},{"$f":"-$BC189-BJ200","v":106391624.19482285},{"$f":"-$BC189-BK200","v":98207653.102913395},{"$f":"-$BC189-BL200","v":90023682.011003941},{"$f":"-$BC189-BM200","v":81839710.919094488},{"$f":"-$BC189-BN200","v":73655739.827185035},{"$f":"-$BC189-BO200","v":65471768.735275581},{"$f":"-$BC189-BP200","v":57287797.643366128},{"$f":"-$BC189-BQ200","v":49103826.551456675},{"$f":"-$BC189-BR200","v":40919855.459547222},{"$f":"-$BC189-BS200","v":32735884.367637768},{"$f":"-$BC189-BT200","v":24551913.275728315},{"$f":"-$BC189-BU200","v":16367942.183818877},{"$f":"-$BC189-BV200","v":8183971.0919094384},{"$f":"-$BC189-BW200","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$CC189-CD200","v":389126400.20237106},{"$f":"-$CC189-CE200","v":368646063.34961468},{"$f":"-$CC189-CF200","v":348165726.4968583},{"$f":"-$CC189-CG200","v":327685389.64410198},{"$f":"-$CC189-CH200","v":307205052.7913456},{"$f":"-$CC189-CI200","v":286724715.93858922},{"$f":"-$CC189-CJ200","v":266244379.0858328},{"$f":"-$CC189-CK200","v":245764042.23307642},{"$f":"-$CC189-CL200","v":225283705.38032004},{"$f":"-$CC189-CM200","v":204803368.52756366},{"$f":"-$CC189-CN200","v":184323031.67480728},{"$f":"-$CC189-CO200","v":163842694.8220509},{"$f":"-$CC189-CP200","v":143362357.96929452},{"$f":"-$CC189-CQ200","v":122882021.11653817},{"$f":"-$CC189-CR200","v":102401684.26378179},{"$f":"-$CC189-CS200","v":81921347.411025405},{"$f":"-$CC189-CT200","v":61441010.558269024},{"$f":"-$CC189-CU200","v":40960673.705512643},{"$f":"-$CC189-CV200","v":20480336.852756262},{"$f":"-$CC189-CW200","v":0}]
[null,"Prop. Tax Value",{"$f":"-C189","v":175955378.47605318},{"$f":"C202/(($C202/$X202)^(1/21))","v":166151229.2496604},{"$f":"D202/(($C202/$X202)^(1/21))","v":156893362.51196381},148151339.66492039,139896418.13455886,132101456.86933263,124740827.104059,117790328.09604886,111227107.55637893,105029586.51469512,99177388.370513126,93651271.897746399,88433067.982189775,83505619.883960024,78852726.82848461,74459090.740573481,70310265.946442768,66392611.678317614,62693247.225455716,59200009.584134318,55901413.467359602,{"$f":"X189","v":52786613.542815953},null,null,null,"Prop. Tax Value",{"$f":"-AC189","v":163679421.83818901},{"$f":"AC202/(($AC202/$AX202)^(1/21))","v":154559283.02293992},{"$f":"AD202/(($AC202/$AX202)^(1/21))","v":145947313.96461752},137815199.68829805,130136202.91586873,122885076.15751876,116037978.70145026,109572398.2288827,103467076.7966316,97701940.943902478,92258035.693500608,87117462.230461791,82263319.053199813,77679646.403683767,73351373.793939203,69264270.456347451,65404898.554830506,61760569.003086172,58319299.744609982,55069776.357334264,52001314.853357777,{"$f":"AX189","v":49103826.551456697},null,null,null,"Prop. Tax Value",{"$f":"-BC189","v":163679421.83818901},{"$f":"BC202/(($BC202/$BX202)^(1/21))","v":154559283.02293992},{"$f":"BD202/(($BC202/$BX202)^(1/21))","v":145947313.96461752},137815199.68829805,130136202.91586873,122885076.15751876,116037978.70145026,109572398.2288827,103467076.7966316,97701940.943902478,92258035.693500608,87117462.230461791,82263319.053199813,77679646.403683767,73351373.793939203,69264270.456347451,65404898.554830506,61760569.003086172,58319299.744609982,55069776.357334264,52001314.853357777,{"$f":"BX189","v":49103826.551456697},null,null,null,"Prop. Tax Value",{"$f":"-CC189","v":409606737.05512744},{"$f":"CC202/(($CC202/$CX202)^(1/21))","v":386783646.28628892},{"$f":"CD202/(($CC202/$CX202)^(1/21))","v":365232247.17952514},344881681.68586409,325665039.93280917,307519140.23384112,290384321.355685,274204246.36034524,258925717.37696856,244498500.69452947,230875161.60026759,218010908.42084786,205863445.25347254,194392832.90274483,183561357.56606382,173333406.83580604,163675352.61060616,154555440.53076467,145943685.57426178,137811773.47011122,130132967.60491461,{"$f":"CX189","v":122882021.11653823}]
[null,"Tax Dep",null,{"$f":"$C189*-D$5","v":35191075.695210636},{"$f":"$C189*-E$5","v":56305721.112337016},33783432.667402208,20270059.600441325,20270059.600441325,10135029.800220663,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":78787191.8181348},{"$f":"$CC$29*-E$5","v":126059506.90901567},{"$f":"$CC$29*-F$5","v":75635704.145409405},{"$f":"$CC$29*-G$5","v":45381422.487245642},{"$f":"$CC$29*-H$5","v":45381422.487245642},{"$f":"$CC$29*-I$5","v":22690711.243622821}]
[null,"After Tax Dep. Value",null,{"$f":"D203*$B$7","v":7390125.895994233},{"$f":"E203*$B$7","v":11824201.433590773},{"$f":"F203*$B$7","v":7094520.860154463},{"$f":"G203*$B$7","v":4256712.5160926785},{"$f":"H203*$B$7","v":4256712.5160926785},{"$f":"I203*$B$7","v":2128356.2580463393},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD203*$B$7","v":7101407.4138838798},{"$f":"AE203*$B$7","v":11362251.862214206},{"$f":"AF203*$B$7","v":6817351.1173285237},{"$f":"AG203*$B$7","v":4090410.6703971145},{"$f":"AH203*$B$7","v":4090410.6703971145},{"$f":"AI203*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD203*$B$7","v":7101407.4138838798},{"$f":"BE203*$B$7","v":11362251.862214206},{"$f":"BF203*$B$7","v":6817351.1173285237},{"$f":"BG203*$B$7","v":4090410.6703971145},{"$f":"BH203*$B$7","v":4090410.6703971145},{"$f":"BI203*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD203*$B$7","v":16545310.281808307},{"$f":"CE203*$B$7","v":26472496.45089329},{"$f":"CF203*$B$7","v":15883497.870535975},{"$f":"CG203*$B$7","v":9530098.7223215848},{"$f":"CH203*$B$7","v":9530098.7223215848},{"$f":"CI203*$B$7","v":4765049.3611607924}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D204:I204)","v":30726233.928245712},{"$f":"C206/C210","v":0.17462514754800421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD204:AI204)","v":29525817.082094379},{"$f":"AC206/AC210","v":0.18038808269547257},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD204:BI204)","v":29525817.082094379},{"$f":"BC206/BC210","v":0.18038808269547257},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD204:CI204)","v":68791124.980673522},{"$f":"CC206/CC210","v":0.16794432014289642}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D185:W185)","v":27299033.06405836},{"$f":"C207/C210","v":0.15514747716435193},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD185:AW185)","v":27299033.06405836},{"$f":"AC207/AC210","v":0.1667835379516783},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD185:BW185)","v":35414961.812832452},{"$f":"BC207/BC210","v":0.21636783301839341},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD185:CW185)","v":36453147.45227319},{"$f":"CC207/CC210","v":8.899547823444881E-2}]
[0.85,"Debt",{"$f":"(C210-C206-C207)*$A208","v":100240594.76118672},{"$f":"C208/C210","v":0.56969326899449713},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC210-AC206-AC207)*$A208","v":90826385.938230827},{"$f":"AC208/AC210","v":0.55490412244992171},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC210-BC206-BC207)*$A208","v":83927846.501772866},{"$f":"BC208/BC210","v":0.51275747164321406},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC210-CC206-CC207)*$A208","v":258708094.92885363},{"$f":"CC208/CC210","v":0.63160117137925653}]
[0.15,"Equity",{"$f":"(C210-C206-C207)*$A209","v":17689516.722562362},{"$f":"C209/C210","v":0.10053410629314656},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC210-AC206-AC207)*$A209","v":16028185.75380544},{"$f":"AC209/AC210","v":9.7924256902927359E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC210-BC206-BC207)*$A209","v":14810796.441489328},{"$f":"BC209/BC210","v":9.0486612642920114E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC210-CC206-CC207)*$A209","v":45654369.693327114},{"$f":"CC209/CC210","v":0.11145903024339822}]
[null,"Total",{"$f":"-C189","v":175955378.47605318},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC189","v":163679421.83818901},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",{"$f":"-BC189","v":163679421.83818901},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC189","v":409606737.05512744}]
[null,"Check",{"$f":"SUM(C206:C209)-C210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC206:AC209)-AC210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC206:BC209)-BC210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC206:CC209)-CC210","v":0}]
[null,"2025 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025 Off Shore Wind"]
[null,"Year",null,2025,{"$f":"D213+1","v":2026},{"$f":"E213+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,null,null,"Year",null,2025,{"$f":"AD213+1","v":2026},{"$f":"AE213+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,null,null,"Year",null,2025,{"$f":"BD213+1","v":2026},{"$f":"BE213+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,null,null,"Year",null,2025,{"$f":"CD213+1","v":2026},{"$f":"CE213+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D213-$D$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D213-$D$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D213-$D$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D213-$D$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D213-$D$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D213-$D$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D213-$D$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D213-$D$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D213-$D$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D213-$D$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D213-$D$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D213-$D$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D213-$D$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D213-$D$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D213-$D$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D213-$D$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D213-$D$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D213-$D$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D213-$D$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D213-$D$13)","v":332959.19114507217},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD213-$AD$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD213-$AD$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD213-$AD$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD213-$AD$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD213-$AD$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD213-$AD$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD213-$AD$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD213-$AD$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD213-$AD$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD213-$AD$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD213-$AD$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD213-$AD$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD213-$AD$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD213-$AD$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD213-$AD$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD213-$AD$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD213-$AD$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD213-$AD$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD213-$AD$13)","v":332959.19114507217},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD213-$AD$13)","v":332959.19114507217},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD213-$AD$13)","v":431947.05878279632},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD213-$AD$13)","v":431947.05878279632},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD213-$AD$13)","v":431947.05878279632},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD213-$AD$13)","v":431947.05878279632},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD213-$AD$13)","v":431947.05878279632},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD213-$AD$13)","v":431947.05878279632},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD213-$AD$13)","v":431947.05878279632},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD213-$AD$13)","v":431947.05878279632},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD213-$AD$13)","v":431947.05878279632},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD213-$AD$13)","v":431947.05878279632},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD213-$AD$13)","v":431947.05878279632},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD213-$AD$13)","v":431947.05878279632},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD213-$AD$13)","v":431947.05878279632},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD213-$AD$13)","v":431947.05878279632},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD213-$AD$13)","v":431947.05878279632},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD213-$AD$13)","v":431947.05878279632},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD213-$AD$13)","v":431947.05878279632},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD213-$AD$13)","v":431947.05878279632},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD213-$AD$13)","v":431947.05878279632},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD213-$AD$13)","v":431947.05878279632},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD213-$AD$13)","v":444609.53843749617},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD213-$AD$13)","v":444609.53843749617},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD213-$AD$13)","v":444609.53843749617},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD213-$AD$13)","v":444609.53843749617},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD213-$AD$13)","v":444609.53843749617},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD213-$AD$13)","v":444609.53843749617},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD213-$AD$13)","v":444609.53843749617},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD213-$AD$13)","v":444609.53843749617},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD213-$AD$13)","v":444609.53843749617},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD213-$AD$13)","v":444609.53843749617},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD213-$AD$13)","v":444609.53843749617},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD213-$AD$13)","v":444609.53843749617},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD213-$AD$13)","v":444609.53843749617},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD213-$AD$13)","v":444609.53843749617},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD213-$AD$13)","v":444609.53843749617},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD213-$AD$13)","v":444609.53843749617},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD213-$AD$13)","v":444609.53843749617},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD213-$AD$13)","v":444609.53843749617},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD213-$AD$13)","v":444609.53843749617},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD213-$AD$13)","v":444609.53843749617}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M9","v":63.90305191760735},{"$f":"D215","v":63.90305191760735},{"$f":"E215","v":63.90305191760735},63.90305191760735,63.90305191760735,63.90305191760735,63.90305191760735,63.90305191760735,63.90305191760735,63.90305191760735,63.90305191760735,63.90305191760735,63.90305191760735,63.90305191760735,63.90305191760735,63.90305191760735,63.90305191760735,63.90305191760735,63.90305191760735,63.90305191760735,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P9","v":60.385619031956125},{"$f":"AD215","v":60.385619031956125},{"$f":"AE215","v":60.385619031956125},60.385619031956125,60.385619031956125,60.385619031956125,60.385619031956125,60.385619031956125,60.385619031956125,60.385619031956125,60.385619031956125,60.385619031956125,60.385619031956125,60.385619031956125,60.385619031956125,60.385619031956125,60.385619031956125,60.385619031956125,60.385619031956125,60.385619031956125,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$9","v":46.697248003799459},{"$f":"BD215","v":46.697248003799459},{"$f":"BE215","v":46.697248003799459},46.697248003799459,46.697248003799459,46.697248003799459,46.697248003799459,46.697248003799459,46.697248003799459,46.697248003799459,46.697248003799459,46.697248003799459,46.697248003799459,46.697248003799459,46.697248003799459,46.697248003799459,46.697248003799459,46.697248003799459,46.697248003799459,46.697248003799459,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$9","v":117.29519683747949},{"$f":"CD215","v":117.29519683747949},{"$f":"CE215","v":117.29519683747949},117.29519683747949,117.29519683747949,117.29519683747949,117.29519683747949,117.29519683747949,117.29519683747949,117.29519683747949,117.29519683747949,117.29519683747949,117.29519683747949,117.29519683747949,117.29519683747949,117.29519683747949,117.29519683747949,117.29519683747949,117.29519683747949,117.29519683747949]
[null,"Revenue",null,{"$f":"D215*D214","v":21277108.478188097},{"$f":"E215*E214","v":21277108.478188097},{"$f":"F215*F214","v":21277108.478188097},{"$f":"G215*G214","v":21277108.478188097},{"$f":"H215*H214","v":21277108.478188097},{"$f":"I215*I214","v":21277108.478188097},{"$f":"J215*J214","v":21277108.478188097},{"$f":"K215*K214","v":21277108.478188097},{"$f":"L215*L214","v":21277108.478188097},{"$f":"M215*M214","v":21277108.478188097},{"$f":"N215*N214","v":21277108.478188097},{"$f":"O215*O214","v":21277108.478188097},{"$f":"P215*P214","v":21277108.478188097},{"$f":"Q215*Q214","v":21277108.478188097},{"$f":"R215*R214","v":21277108.478188097},{"$f":"S215*S214","v":21277108.478188097},{"$f":"T215*T214","v":21277108.478188097},{"$f":"U215*U214","v":21277108.478188097},{"$f":"V215*V214","v":21277108.478188097},{"$f":"W215*W214","v":21277108.478188097},null,null,null,null,"Revenue",null,{"$f":"AD215*AD214","v":20105946.869674586},{"$f":"AE215*AE214","v":20105946.869674586},{"$f":"AF215*AF214","v":20105946.869674586},{"$f":"AG215*AG214","v":20105946.869674586},{"$f":"AH215*AH214","v":20105946.869674586},{"$f":"AI215*AI214","v":20105946.869674586},{"$f":"AJ215*AJ214","v":20105946.869674586},{"$f":"AK215*AK214","v":20105946.869674586},{"$f":"AL215*AL214","v":20105946.869674586},{"$f":"AM215*AM214","v":20105946.869674586},{"$f":"AN215*AN214","v":20105946.869674586},{"$f":"AO215*AO214","v":20105946.869674586},{"$f":"AP215*AP214","v":20105946.869674586},{"$f":"AQ215*AQ214","v":20105946.869674586},{"$f":"AR215*AR214","v":20105946.869674586},{"$f":"AS215*AS214","v":20105946.869674586},{"$f":"AT215*AT214","v":20105946.869674586},{"$f":"AU215*AU214","v":20105946.869674586},{"$f":"AV215*AV214","v":20105946.869674586},{"$f":"AW215*AW214","v":20105946.869674586},null,null,null,null,"Revenue",null,{"$f":"BD215*BD214","v":20170738.928491984},{"$f":"BE215*BE214","v":20170738.928491984},{"$f":"BF215*BF214","v":20170738.928491984},{"$f":"BG215*BG214","v":20170738.928491984},{"$f":"BH215*BH214","v":20170738.928491984},{"$f":"BI215*BI214","v":20170738.928491984},{"$f":"BJ215*BJ214","v":20170738.928491984},{"$f":"BK215*BK214","v":20170738.928491984},{"$f":"BL215*BL214","v":20170738.928491984},{"$f":"BM215*BM214","v":20170738.928491984},{"$f":"BN215*BN214","v":20170738.928491984},{"$f":"BO215*BO214","v":20170738.928491984},{"$f":"BP215*BP214","v":20170738.928491984},{"$f":"BQ215*BQ214","v":20170738.928491984},{"$f":"BR215*BR214","v":20170738.928491984},{"$f":"BS215*BS214","v":20170738.928491984},{"$f":"BT215*BT214","v":20170738.928491984},{"$f":"BU215*BU214","v":20170738.928491984},{"$f":"BV215*BV214","v":20170738.928491984},{"$f":"BW215*BW214","v":20170738.928491984},null,null,null,null,"Revenue",null,{"$f":"CD215*CD214","v":52150563.326847017},{"$f":"CE215*CE214","v":52150563.326847017},{"$f":"CF215*CF214","v":52150563.326847017},{"$f":"CG215*CG214","v":52150563.326847017},{"$f":"CH215*CH214","v":52150563.326847017},{"$f":"CI215*CI214","v":52150563.326847017},{"$f":"CJ215*CJ214","v":52150563.326847017},{"$f":"CK215*CK214","v":52150563.326847017},{"$f":"CL215*CL214","v":52150563.326847017},{"$f":"CM215*CM214","v":52150563.326847017},{"$f":"CN215*CN214","v":52150563.326847017},{"$f":"CO215*CO214","v":52150563.326847017},{"$f":"CP215*CP214","v":52150563.326847017},{"$f":"CQ215*CQ214","v":52150563.326847017},{"$f":"CR215*CR214","v":52150563.326847017},{"$f":"CS215*CS214","v":52150563.326847017},{"$f":"CT215*CT214","v":52150563.326847017},{"$f":"CU215*CU214","v":52150563.326847017},{"$f":"CV215*CV214","v":52150563.326847017},{"$f":"CW215*CW214","v":52150563.326847017}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4068644.6348137497},{"$f":"HLOOKUP(E213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4150017.5275100246},{"$f":"HLOOKUP(F213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(G213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(H213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(I213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(J213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(K213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(L213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(M213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(N213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(O213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(P213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(Q213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(R213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(S213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(T213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(U213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(V213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(W213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4068644.6348137497},{"$f":"HLOOKUP(AE213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4150017.5275100246},{"$f":"HLOOKUP(AF213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(AG213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(AH213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(AI213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(AJ213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(AK213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(AL213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(AM213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(AN213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(AO213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(AP213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(AQ213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(AR213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(AS213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(AT213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(AU213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(AV213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(AW213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4068644.6348137497},{"$f":"HLOOKUP(BE213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4150017.5275100246},{"$f":"HLOOKUP(BF213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(BG213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(BH213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(BI213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(BJ213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(BK213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(BL213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(BM213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(BN213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(BO213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(BP213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(BQ213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(BR213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(BS213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(BT213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(BU213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(BV213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(BW213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10338171.008843521},{"$f":"HLOOKUP(CE213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10544934.429020392},{"$f":"HLOOKUP(CF213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10755833.1176008},{"$f":"HLOOKUP(CG213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10970949.779952817},{"$f":"HLOOKUP(CH213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11190368.77555187},{"$f":"HLOOKUP(CI213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11414176.15106291},{"$f":"HLOOKUP(CJ213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11642459.674084168},{"$f":"HLOOKUP(CK213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11875308.867565852},{"$f":"HLOOKUP(CL213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12112815.04491717},{"$f":"HLOOKUP(CM213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12355071.345815513},{"$f":"HLOOKUP(CN213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12602172.772731826},{"$f":"HLOOKUP(CO213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12854216.228186462},{"$f":"HLOOKUP(CP213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13111300.552750193},{"$f":"HLOOKUP(CQ213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13373526.563805196},{"$f":"HLOOKUP(CR213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13640997.0950813},{"$f":"HLOOKUP(CS213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13913817.036982926},{"$f":"HLOOKUP(CT213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14192093.377722582},{"$f":"HLOOKUP(CU213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14475935.245277036},{"$f":"HLOOKUP(CV213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14765453.950182574},{"$f":"HLOOKUP(CW213,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15060763.029186232}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D214","v":0},{"$f":"HLOOKUP(E213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E214","v":0},{"$f":"HLOOKUP(F213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F214","v":0},{"$f":"HLOOKUP(G213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G214","v":0},{"$f":"HLOOKUP(H213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H214","v":0},{"$f":"HLOOKUP(I213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I214","v":0},{"$f":"HLOOKUP(J213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J214","v":0},{"$f":"HLOOKUP(K213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K214","v":0},{"$f":"HLOOKUP(L213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L214","v":0},{"$f":"HLOOKUP(M213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M214","v":0},{"$f":"HLOOKUP(N213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N214","v":0},{"$f":"HLOOKUP(O213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O214","v":0},{"$f":"HLOOKUP(P213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P214","v":0},{"$f":"HLOOKUP(Q213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q214","v":0},{"$f":"HLOOKUP(R213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R214","v":0},{"$f":"HLOOKUP(S213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S214","v":0},{"$f":"HLOOKUP(T213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T214","v":0},{"$f":"HLOOKUP(U213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U214","v":0},{"$f":"HLOOKUP(V213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V214","v":0},{"$f":"HLOOKUP(W213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W214","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD214","v":0},{"$f":"HLOOKUP(AE213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE214","v":0},{"$f":"HLOOKUP(AF213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF214","v":0},{"$f":"HLOOKUP(AG213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG214","v":0},{"$f":"HLOOKUP(AH213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH214","v":0},{"$f":"HLOOKUP(AI213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI214","v":0},{"$f":"HLOOKUP(AJ213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ214","v":0},{"$f":"HLOOKUP(AK213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK214","v":0},{"$f":"HLOOKUP(AL213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL214","v":0},{"$f":"HLOOKUP(AM213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM214","v":0},{"$f":"HLOOKUP(AN213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN214","v":0},{"$f":"HLOOKUP(AO213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO214","v":0},{"$f":"HLOOKUP(AP213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP214","v":0},{"$f":"HLOOKUP(AQ213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ214","v":0},{"$f":"HLOOKUP(AR213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR214","v":0},{"$f":"HLOOKUP(AS213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS214","v":0},{"$f":"HLOOKUP(AT213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT214","v":0},{"$f":"HLOOKUP(AU213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU214","v":0},{"$f":"HLOOKUP(AV213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV214","v":0},{"$f":"HLOOKUP(AW213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW214","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD214","v":64792.058817419442},{"$f":"HLOOKUP(BE213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE214","v":64792.058817419442},{"$f":"HLOOKUP(BF213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF214","v":64792.058817419442},{"$f":"HLOOKUP(BG213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG214","v":64792.058817419442},{"$f":"HLOOKUP(BH213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH214","v":64792.058817419442},{"$f":"HLOOKUP(BI213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI214","v":64792.058817419442},{"$f":"HLOOKUP(BJ213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ214","v":64792.058817419442},{"$f":"HLOOKUP(BK213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK214","v":64792.058817419442},{"$f":"HLOOKUP(BL213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL214","v":64792.058817419442},{"$f":"HLOOKUP(BM213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM214","v":64792.058817419442},{"$f":"HLOOKUP(BN213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN214","v":64792.058817419442},{"$f":"HLOOKUP(BO213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO214","v":64792.058817419442},{"$f":"HLOOKUP(BP213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP214","v":64792.058817419442},{"$f":"HLOOKUP(BQ213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ214","v":64792.058817419442},{"$f":"HLOOKUP(BR213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR214","v":64792.058817419442},{"$f":"HLOOKUP(BS213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS214","v":64792.058817419442},{"$f":"HLOOKUP(BT213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT214","v":64792.058817419442},{"$f":"HLOOKUP(BU213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU214","v":64792.058817419442},{"$f":"HLOOKUP(BV213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV214","v":64792.058817419442},{"$f":"HLOOKUP(BW213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW214","v":64792.058817419442},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD214","v":0},{"$f":"HLOOKUP(CE213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE214","v":0},{"$f":"HLOOKUP(CF213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF214","v":0},{"$f":"HLOOKUP(CG213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG214","v":0},{"$f":"HLOOKUP(CH213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH214","v":0},{"$f":"HLOOKUP(CI213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI214","v":0},{"$f":"HLOOKUP(CJ213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ214","v":0},{"$f":"HLOOKUP(CK213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK214","v":0},{"$f":"HLOOKUP(CL213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL214","v":0},{"$f":"HLOOKUP(CM213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM214","v":0},{"$f":"HLOOKUP(CN213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN214","v":0},{"$f":"HLOOKUP(CO213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO214","v":0},{"$f":"HLOOKUP(CP213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP214","v":0},{"$f":"HLOOKUP(CQ213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ214","v":0},{"$f":"HLOOKUP(CR213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR214","v":0},{"$f":"HLOOKUP(CS213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS214","v":0},{"$f":"HLOOKUP(CT213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT214","v":0},{"$f":"HLOOKUP(CU213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU214","v":0},{"$f":"HLOOKUP(CV213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV214","v":0},{"$f":"HLOOKUP(CW213,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW214","v":0}]
[null,"Property Tax",null,{"$f":"C242*$B$9","v":1808134.8674030923},{"$f":"D242*$B$9","v":1707386.4605342657},1612251.7065348094,1522417.8153615147,1437589.4254822333,1357487.6327676091,1281849.0734924937,1210425.058432084,1142980.7552058066,1079294.4161806093,1019156.6493951101,962369.7301075022,908746.95070368098,858112.00682817551,810298.41771957208,765148.97884456872,722515.24503099767,682257.04240042751,644242.00749564625,608345.15208774072,null,null,null,null,"Property Tax",null,{"$f":"AC242*$B$9","v":1681985.9231656671},{"$f":"AD242*$B$9","v":1588266.4749155957},1499769.0293347065,1416202.6189409439,1337292.488820682,1262779.1932721944,1192417.742783715,1125976.7985414732,1063237.9118193549,1003994.8057494037,948052.69711173,895227.6559139553,845346.00065458671,798243.72728202341,753765.96997169463,711766.49194843578,672107.20467999752,634657.71386086242,599294.89069362404,565902.46705836314,null,null,null,null,"Property Tax",null,{"$f":"BC242*$B$9","v":1681985.9231656671},{"$f":"BD242*$B$9","v":1588266.4749155957},1499769.0293347065,1416202.6189409439,1337292.488820682,1262779.1932721944,1192417.742783715,1125976.7985414732,1063237.9118193549,1003994.8057494037,948052.69711173,895227.6559139553,845346.00065458671,798243.72728202341,753765.96997169463,711766.49194843578,672107.20467999752,634657.71386086242,599294.89069362404,565902.46705836314,null,null,null,null,"Property Tax",null,{"$f":"CC242*$B$9","v":4136208.8307826775},{"$f":"CD242*$B$9","v":3905741.2601989466},3688115.2320188466,3482615.2216638573,3288565.5732415086,3105328.2780813295,2932300.8770497092,2768914.4797467687,2614631.8940726309,2468945.8600133606,2331377.381839504,2201474.1532337232,2078809.0701695671,1962978.8266519189,1853602.5887021141,1750320.7422279711,1652793.7106619026,1560700.8384796632,1473739.3369288968,1391623.2885011847]
[null,"Total Operating Costs",null,{"$f":"SUM(D218:D220)","v":5876779.502216842},{"$f":"SUM(E218:E220)","v":5857403.9880442899},{"$f":"SUM(F218:F220)","v":5845269.5845950348},{"$f":"SUM(G218:G220)","v":5840096.0509829456},{"$f":"SUM(H218:H220)","v":5841621.2258160915},{"$f":"SUM(I218:I220)","v":5849600.0691081453},{"$f":"SUM(J218:J220)","v":5863803.7585598417},{"$f":"SUM(K218:K220)","v":5884018.8372007795},{"$f":"SUM(L218:L220)","v":5910046.4095498733},{"$f":"SUM(M218:M220)","v":5941701.3836115599},{"$f":"SUM(N218:N220)","v":5978811.7561746798},{"$f":"SUM(O218:O220)","v":6021217.939022664},{"$f":"SUM(P218:P220)","v":6068772.1237971447},{"$f":"SUM(Q218:Q220)","v":6121337.6833835095},{"$f":"SUM(R218:R220)","v":6178788.607806012},{"$f":"SUM(S218:S220)","v":6241008.9727327377},{"$f":"SUM(T218:T220)","v":6307892.43879693},{"$f":"SUM(U218:U220)","v":6379341.7800416788},{"$f":"SUM(V218:V220)","v":6455268.4398897225},{"$f":"SUM(W218:W220)","v":6535592.1131296987},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD218:AD220)","v":5750630.557979417},{"$f":"SUM(AE218:AE220)","v":5738284.0024256203},{"$f":"SUM(AF218:AF220)","v":5732786.9073949317},{"$f":"SUM(AG218:AG220)","v":5733880.8545623748},{"$f":"SUM(AH218:AH220)","v":5741324.2891545407},{"$f":"SUM(AI218:AI220)","v":5754891.6296127308},{"$f":"SUM(AJ218:AJ220)","v":5774372.4278510632},{"$f":"SUM(AK218:AK220)","v":5799570.5773101682},{"$f":"SUM(AL218:AL220)","v":5830303.5661634216},{"$f":"SUM(AM218:AM220)","v":5866401.7731803535},{"$f":"SUM(AN218:AN220)","v":5907707.8038912993},{"$f":"SUM(AO218:AO220)","v":5954075.8648291174},{"$f":"SUM(AP218:AP220)","v":6005371.1737480508},{"$f":"SUM(AQ218:AQ220)","v":6061469.4038373567},{"$f":"SUM(AR218:AR220)","v":6122256.1600581352},{"$f":"SUM(AS218:AS220)","v":6187626.4858366046},{"$f":"SUM(AT218:AT220)","v":6257484.3984459303},{"$f":"SUM(AU218:AU220)","v":6331742.4515021145},{"$f":"SUM(AV218:AV220)","v":6410321.3230876997},{"$f":"SUM(AW218:AW220)","v":6493149.4281003214},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD218:BD220)","v":5815422.6167968363},{"$f":"SUM(BE218:BE220)","v":5803076.0612430396},{"$f":"SUM(BF218:BF220)","v":5797578.9662123509},{"$f":"SUM(BG218:BG220)","v":5798672.913379794},{"$f":"SUM(BH218:BH220)","v":5806116.34797196},{"$f":"SUM(BI218:BI220)","v":5819683.6884301491},{"$f":"SUM(BJ218:BJ220)","v":5839164.4866684824},{"$f":"SUM(BK218:BK220)","v":5864362.6361275874},{"$f":"SUM(BL218:BL220)","v":5895095.6249808408},{"$f":"SUM(BM218:BM220)","v":5931193.8319977727},{"$f":"SUM(BN218:BN220)","v":5972499.8627087194},{"$f":"SUM(BO218:BO220)","v":6018867.9236465367},{"$f":"SUM(BP218:BP220)","v":6070163.23256547},{"$f":"SUM(BQ218:BQ220)","v":6126261.4626547759},{"$f":"SUM(BR218:BR220)","v":6187048.2188755544},{"$f":"SUM(BS218:BS220)","v":6252418.5446540238},{"$f":"SUM(BT218:BT220)","v":6322276.4572633496},{"$f":"SUM(BU218:BU220)","v":6396534.5103195328},{"$f":"SUM(BV218:BV220)","v":6475113.3819051199},{"$f":"SUM(BW218:BW220)","v":6557941.4869177407},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD218:CD220)","v":14474379.839626199},{"$f":"SUM(CE218:CE220)","v":14450675.689219339},{"$f":"SUM(CF218:CF220)","v":14443948.349619647},{"$f":"SUM(CG218:CG220)","v":14453565.001616674},{"$f":"SUM(CH218:CH220)","v":14478934.34879338},{"$f":"SUM(CI218:CI220)","v":14519504.429144239},{"$f":"SUM(CJ218:CJ220)","v":14574760.551133877},{"$f":"SUM(CK218:CK220)","v":14644223.34731262},{"$f":"SUM(CL218:CL220)","v":14727446.938989801},{"$f":"SUM(CM218:CM220)","v":14824017.205828873},{"$f":"SUM(CN218:CN220)","v":14933550.15457133},{"$f":"SUM(CO218:CO220)","v":15055690.381420186},{"$f":"SUM(CP218:CP220)","v":15190109.622919761},{"$f":"SUM(CQ218:CQ220)","v":15336505.390457116},{"$f":"SUM(CR218:CR220)","v":15494599.683783414},{"$f":"SUM(CS218:CS220)","v":15664137.779210897},{"$f":"SUM(CT218:CT220)","v":15844887.088384485},{"$f":"SUM(CU218:CU220)","v":16036636.0837567},{"$f":"SUM(CV218:CV220)","v":16239193.28711147},{"$f":"SUM(CW218:CW220)","v":16452386.317687416}]
[]
[null,"EBITDA",null,{"$f":"D216-D221","v":15400328.975971255},{"$f":"E216-E221","v":15419704.490143808},15431838.893593062,15437012.427205153,15435487.252372006,15427508.409079952,15413304.719628256,15393089.640987318,15367062.068638224,15335407.094576538,15298296.722013418,15255890.539165433,15208336.354390953,15155770.794804588,15098319.870382085,15036099.50545536,14969216.039391167,14897766.698146418,14821840.038298376,14741516.3650584,null,null,null,null,"EBITDA",null,{"$f":"AD216-AD221","v":14355316.31169517},{"$f":"AE216-AE221","v":14367662.867248965},14373159.962279655,14372066.01511221,14364622.580520045,14351055.240061855,14331574.441823523,14306376.292364419,14275643.303511165,14239545.096494231,14198239.065783286,14151871.004845468,14100575.695926536,14044477.465837229,13983690.709616451,13918320.383837981,13848462.471228655,13774204.418172471,13695625.546586886,13612797.441574264,null,null,null,null,"EBITDA",null,{"$f":"BD216-BD221","v":14355316.311695147},{"$f":"BE216-BE221","v":14367662.867248945},14373159.962279633,14372066.01511219,14364622.580520023,14351055.240061834,14331574.441823501,14306376.292364396,14275643.303511143,14239545.096494211,14198239.065783264,14151871.004845448,14100575.695926514,14044477.465837207,13983690.70961643,13918320.383837961,13848462.471228633,13774204.418172451,13695625.546586864,13612797.441574242,null,null,null,null,"EBITDA",null,{"$f":"CD216-CD221","v":37676183.487220816},{"$f":"CE216-CE221","v":37699887.637627676},37706614.977227367,37696998.325230345,37671628.978053637,37631058.897702776,37575802.775713138,37506339.979534395,37423116.387857214,37326546.121018142,37217013.172275685,37094872.945426829,36960453.703927256,36814057.936389901,36655963.643063605,36486425.547636122,36305676.23846253,36113927.243090317,35911370.039735548,35698177.009159602]
[null,"Before Tax Earnings",null,{"$f":"D223-D243-D233","v":-27105021.832024176},{"$f":"E223-E225-E243","v":-42440611.266755149},-19284350.560546312,-5392701.2452784702,-5394226.4201116171,5012651.5728381407,15413304.719628256,15393089.640987318,15367062.068638224,15335407.094576538,15298296.722013418,15255890.539165433,15208336.354390953,15155770.794804588,15098319.870382085,15036099.50545536,14969216.039391167,14897766.698146418,14821840.038298376,14741516.3650584,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD223-AD243-AD233","v":-25354502.41616933},{"$f":"AE223-AE225-AE243","v":-39738298.38139011},-18090416.786903791,-5106080.0343978591,-5113523.4689900242,4611982.2153068203,14331574.441823523,14306376.292364419,14275643.303511165,14239545.096494231,14198239.065783286,14151871.004845468,14100575.695926536,14044477.465837229,13983690.709616451,13918320.383837981,13848462.471228655,13774204.418172471,13695625.546586886,13612797.441574264,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD223-BD243-BD233","v":-25354502.416169353},{"$f":"BE223-BE225-BE243","v":-39738298.381390132},-18090416.786903813,-5106080.0343978796,-5113523.4689900465,4611982.2153067999,14331574.441823501,14306376.292364396,14275643.303511143,14239545.096494211,14198239.065783264,14151871.004845448,14100575.695926514,14044477.465837207,13983690.70961643,13918320.383837961,13848462.471228633,13774204.418172451,13695625.546586864,13612797.441574242,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD223-CD243-CD233","v":-55766273.05006174},{"$f":"CE223-CE225-CE243","v":-88359619.271387994},-37929089.168182038,-7684424.1620152965,-7709793.5091920048,14940347.654079955,37575802.775713138,37506339.979534395,37423116.387857214,37326546.121018142,37217013.172275685,37094872.945426829,36960453.703927256,36814057.936389901,36655963.643063605,36486425.547636122,36305676.23846253,36113927.243090317,35911370.039735548,35698177.009159602]
[null,"PTC",null,{"$f":"D214*HLOOKUP(D213,$B$2:$W$3,2,FALSE)*HLOOKUP($D213,$B$2:$W$4,3,FALSE)","v":0},{"$f":"E214*HLOOKUP(E213,$B$2:$W$3,2,FALSE)*HLOOKUP($D213,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"N214*N208","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD214*HLOOKUP(AD213,$B$2:$W$3,2,FALSE)*HLOOKUP($D213,$B$2:$W$4,3,FALSE)","v":0},{"$f":"AE214*HLOOKUP(AE213,$B$2:$W$3,2,FALSE)*HLOOKUP($D213,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"AN214*AN208","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD214*HLOOKUP(BD213,$B$2:$W$3,2,FALSE)*HLOOKUP($D213,$B$2:$W$4,3,FALSE)","v":0},{"$f":"BE214*HLOOKUP(BE213,$B$2:$W$3,2,FALSE)*HLOOKUP($D213,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"BN214*BN208","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD214*HLOOKUP(CD213,$B$2:$W$3,2,FALSE)*HLOOKUP($D213,$B$2:$W$4,3,FALSE)","v":0},{"$f":"CE214*HLOOKUP(CE213,$B$2:$W$3,2,FALSE)*HLOOKUP($D213,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"CN214*CN208","v":0},0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D224*$B$7-D225","v":-5692054.5847250763},{"$f":"E224*$B$7-E225","v":-8912528.3660185803},{"$f":"F224*$B$7-F225","v":-4049713.6177147254},{"$f":"G224*$B$7-G225","v":-1132467.2615084788},{"$f":"H224*$B$7-H225","v":-1132787.5482234396},{"$f":"I224*$B$7-I225","v":1052656.8302960095},{"$f":"J224*$B$7-J225","v":3236793.9911219338},{"$f":"K224*$B$7-K225","v":3232548.8246073369},{"$f":"L224*$B$7-L225","v":3227083.0344140269},{"$f":"M224*$B$7-M225","v":3220435.489861073},{"$f":"N224*$B$7-N225","v":3212642.3116228175},{"$f":"O224*$B$7-O225","v":3203737.013224741},{"$f":"P224*$B$7-P225","v":3193750.6344221001},{"$f":"Q224*$B$7-Q225","v":3182711.8669089633},{"$f":"R224*$B$7-R225","v":3170647.1727802376},{"$f":"S224*$B$7-S225","v":3157580.8961456255},{"$f":"T224*$B$7-T225","v":3143535.3682721453},{"$f":"U224*$B$7-U225","v":3128531.0066107474},{"$f":"V224*$B$7-V225","v":3112586.4080426591},{"$f":"W224*$B$7-W225","v":3095718.4366622637},null,null,null,null,"Federal Tax",null,{"$f":"AD224*$B$7-AD225","v":-5324445.507395559},{"$f":"AE224*$B$7-AE225","v":-8345042.6600919226},{"$f":"AF224*$B$7-AF225","v":-3798987.525249796},{"$f":"AG224*$B$7-AG225","v":-1072276.8072235503},{"$f":"AH224*$B$7-AH225","v":-1073839.9284879051},{"$f":"AI224*$B$7-AI225","v":968516.26521443226},{"$f":"AJ224*$B$7-AJ225","v":3009630.6327829398},{"$f":"AK224*$B$7-AK225","v":3004339.021396528},{"$f":"AL224*$B$7-AL225","v":2997885.0937373447},{"$f":"AM224*$B$7-AM225","v":2990304.4702637885},{"$f":"AN224*$B$7-AN225","v":2981630.2038144902},{"$f":"AO224*$B$7-AO225","v":2971892.9110175483},{"$f":"AP224*$B$7-AP225","v":2961120.8961445726},{"$f":"AQ224*$B$7-AQ225","v":2949340.2678258182},{"$f":"AR224*$B$7-AR225","v":2936575.0490194545},{"$f":"AS224*$B$7-AS225","v":2922847.280605976},{"$f":"AT224*$B$7-AT225","v":2908177.1189580173},{"$f":"AU224*$B$7-AU225","v":2892582.9278162187},{"$f":"AV224*$B$7-AV225","v":2876081.3647832461},{"$f":"AW224*$B$7-AW225","v":2858687.4627305954},null,null,null,null,"Federal Tax",null,{"$f":"BD224*$B$7-BD225","v":-5324445.5073955636},{"$f":"BE224*$B$7-BE225","v":-8345042.6600919273},{"$f":"BF224*$B$7-BF225","v":-3798987.5252498006},{"$f":"BG224*$B$7-BG225","v":-1072276.8072235547},{"$f":"BH224*$B$7-BH225","v":-1073839.9284879097},{"$f":"BI224*$B$7-BI225","v":968516.26521442796},{"$f":"BJ224*$B$7-BJ225","v":3009630.6327829352},{"$f":"BK224*$B$7-BK225","v":3004339.0213965229},{"$f":"BL224*$B$7-BL225","v":2997885.0937373401},{"$f":"BM224*$B$7-BM225","v":2990304.4702637843},{"$f":"BN224*$B$7-BN225","v":2981630.2038144856},{"$f":"BO224*$B$7-BO225","v":2971892.9110175441},{"$f":"BP224*$B$7-BP225","v":2961120.8961445675},{"$f":"BQ224*$B$7-BQ225","v":2949340.2678258135},{"$f":"BR224*$B$7-BR225","v":2936575.0490194503},{"$f":"BS224*$B$7-BS225","v":2922847.2806059718},{"$f":"BT224*$B$7-BT225","v":2908177.1189580127},{"$f":"BU224*$B$7-BU225","v":2892582.9278162145},{"$f":"BV224*$B$7-BV225","v":2876081.3647832414},{"$f":"BW224*$B$7-BW225","v":2858687.4627305907},null,null,null,null,"Federal Tax",null,{"$f":"CD224*$B$7-CD225","v":-11710917.340512965},{"$f":"CE224*$B$7-CE225","v":-18555520.046991479},{"$f":"CF224*$B$7-CF225","v":-7965108.7253182279},{"$f":"CG224*$B$7-CG225","v":-1613729.0740232123},{"$f":"CH224*$B$7-CH225","v":-1619056.6369303209},{"$f":"CI224*$B$7-CI225","v":3137473.0073567904},{"$f":"CJ224*$B$7-CJ225","v":7890918.5828997586},{"$f":"CK224*$B$7-CK225","v":7876331.3957022224},{"$f":"CL224*$B$7-CL225","v":7858854.4414500147},{"$f":"CM224*$B$7-CM225","v":7838574.6854138095},{"$f":"CN224*$B$7-CN225","v":7815572.7661778936},{"$f":"CO224*$B$7-CO225","v":7789923.3185396334},{"$f":"CP224*$B$7-CP225","v":7761695.2778247232},{"$f":"CQ224*$B$7-CQ225","v":7730952.1666418789},{"$f":"CR224*$B$7-CR225","v":7697752.365043357},{"$f":"CS224*$B$7-CS225","v":7662149.3650035849},{"$f":"CT224*$B$7-CT225","v":7624192.010077131},{"$f":"CU224*$B$7-CU225","v":7583924.7210489661},{"$f":"CV224*$B$7-CV225","v":7541387.7083444651},{"$f":"CW224*$B$7-CW225","v":7496617.1719235163}]
[]
[]
[{"$f":"IRR(C229:X229,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D213,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-180813486.74030924},{"$f":"D223-D226","v":21092383.560696334},{"$f":"E223-E226","v":24332232.856162388},19481552.511307787,16569479.688713633,16568274.800595446,14374851.578783942,12176510.728506323,12160540.816379981,12139979.034224197,12114971.604715465,12085654.410390601,12052153.525940692,12014585.719968852,11973058.927895624,11927672.697601847,11878518.609309735,11825680.671119023,11769235.69153567,11709253.630255718,11645797.928396136,{"$f":"C229*-0.3","v":54244046.022092767},null,null,{"$f":"IRR(AC229:AX229,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD213,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-168198592.31656671},{"$f":"AD223-AD226","v":19679761.819090728},{"$f":"AE223-AE226","v":22712705.527340889},18172147.487529449,15444342.822335761,15438462.509007949,13382538.974847423,11321943.809040584,11302037.27096789,11277758.20977382,11249240.626230443,11216608.861968797,11179978.09382792,11139454.799781963,11095137.198011411,11047115.660596997,10995473.103232006,10940285.352270639,10881621.490356252,10819544.18180364,10754109.978843668,{"$f":"AC229*-0.3","v":50459577.694970012},null,null,{"$f":"IRR(BC229:BX229,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD213,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$23)","v":-168198592.31656671},{"$f":"BD223-BD226","v":19679761.819090709},{"$f":"BE223-BE226","v":22712705.527340874},18172147.487529434,15444342.822335744,15438462.509007933,13382538.974847406,11321943.809040565,11302037.270967873,11277758.209773803,11249240.626230426,11216608.861968778,11179978.093827903,11139454.799781946,11095137.198011393,11047115.66059698,10995473.103231989,10940285.35227062,10881621.490356237,10819544.181803621,10754109.978843652,{"$f":"BC229*-0.3","v":50459577.694970012},null,null,{"$f":"IRR(CC229:CX229,0.1)","v":6.999999999999984E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD213,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$24)","v":-413620883.07826775},{"$f":"CD223-CD226","v":49387100.827733785},{"$f":"CE223-CE226","v":56255407.684619159},45671723.702545598,39310727.399253555,39290685.614983961,34493585.890345983,29684884.192813382,29630008.583832175,29564261.946407199,29487971.435604334,29401440.406097792,29304949.626887195,29198758.426102534,29083105.769748021,28958211.278020248,28824276.182632536,28681484.2283854,28530002.522041351,28369982.331391081,28201559.837236084,{"$f":"CC229*-0.3","v":124086264.92348032}]
[{"$f":"IRR(C230:X230,0.1)","v":0.11123900294459421},"ROE",{"$f":"-C249","v":-22385835.740942046},{"$f":"D229-D233-D235-D244-D225","v":3319198.6520221401},{"$f":"E229-E233-E235-E244-E225","v":2002548.0816324037},{"$f":"F229-F233-F235-F244-F225","v":2012134.2603573138},{"$f":"G229-G233-G235-G244-G225","v":2016221.3519108659},{"$f":"H229-H233-H235-H244-H225","v":2015016.4637926798},{"$f":"I229-I233-I235-I244-I225","v":2008713.1775919572},{"$f":"J229-J233-J235-J244-J225","v":1997492.2629251182},{"$f":"K229-K233-K235-K244-K225","v":1981522.3507987764},{"$f":"L229-L233-L235-L244-L225","v":1960960.5686429925},{"$f":"M229-M233-M235-M244-M225","v":1935953.1391342599},{"$f":"N229-N233-N235-N244-N225","v":1906635.9448093958},{"$f":"O229-O233-O235-O244-O225","v":1873135.0603594864},{"$f":"P229-P233-P235-P244-P225","v":1835567.254387646},{"$f":"Q229-Q233-Q235-Q244-Q225","v":1794040.4623144194},{"$f":"R229-R233-R235-R244-R225","v":1748654.2320206426},{"$f":"S229-S233-S235-S244-S225","v":1699500.14372853},{"$f":"T229-T233-T235-T244-T225","v":1646662.2055378174},{"$f":"U229-U233-U235-U244-U225","v":1590217.2259544656},{"$f":"V229-V233-V235-V244-V225","v":1530235.164674513},{"$f":"W229-W233-W235-W244-W225","v":1466779.4628149308},{"$f":"X229","v":54244046.022092767},null,null,{"$f":"IRR(AC230:AX230,0.1)","v":0.11147364074931909},"ROE",{"$f":"-AC249","v":-20800916.285170849},{"$f":"AD229-AD233-AD235-AD244-AD225","v":3120011.4861386567},{"$f":"AE229-AE233-AE235-AE244-AE225","v":1892110.7460584883},{"$f":"AF229-AF233-AF235-AF244-AF225","v":1896453.4511327324},{"$f":"AG229-AG233-AG235-AG244-AG225","v":1895589.2328704535},{"$f":"AH229-AH233-AH235-AH244-AH225","v":1889708.9195426409},{"$f":"AI229-AI233-AI235-AI244-AI225","v":1878990.7205806726},{"$f":"AJ229-AJ233-AJ235-AJ244-AJ225","v":1863600.8899723906},{"$f":"AK229-AK233-AK235-AK244-AK225","v":1843694.3518996965},{"$f":"AL229-AL233-AL235-AL244-AL225","v":1819415.2907056268},{"$f":"AM229-AM233-AM235-AM244-AM225","v":1790897.7071622498},{"$f":"AN229-AN233-AN235-AN244-AN225","v":1758265.9429006036},{"$f":"AO229-AO233-AO235-AO244-AO225","v":1721635.174759727},{"$f":"AP229-AP233-AP235-AP244-AP225","v":1681111.8807137702},{"$f":"AQ229-AQ233-AQ235-AQ244-AQ225","v":1636794.2789432183},{"$f":"AR229-AR233-AR235-AR244-AR225","v":1588772.7415288044},{"$f":"AS229-AS233-AS235-AS244-AS225","v":1537130.1841638125},{"$f":"AT229-AT233-AT235-AT244-AT225","v":1481942.4332024464},{"$f":"AU229-AU233-AU235-AU244-AU225","v":1423278.5712880595},{"$f":"AV229-AV233-AV235-AV244-AV225","v":1361201.2627354469},{"$f":"AW229-AW233-AW235-AW244-AW225","v":1295767.0597754754},{"$f":"AX229","v":50459577.694970012},null,null,{"$f":"IRR(BC230:BX230,0.1)","v":0.1114736407493182},"ROE",{"$f":"-BC249","v":-20800916.285170849},{"$f":"BD229-BD233-BD235-BD244-BD225","v":3120011.4861386381},{"$f":"BE229-BE233-BE235-BE244-BE225","v":1892110.7460584734},{"$f":"BF229-BF233-BF235-BF244-BF225","v":1896453.4511327175},{"$f":"BG229-BG233-BG235-BG244-BG225","v":1895589.2328704367},{"$f":"BH229-BH233-BH235-BH244-BH225","v":1889708.919542626},{"$f":"BI229-BI233-BI235-BI244-BI225","v":1878990.7205806558},{"$f":"BJ229-BJ233-BJ235-BJ244-BJ225","v":1863600.889972372},{"$f":"BK229-BK233-BK235-BK244-BK225","v":1843694.3518996798},{"$f":"BL229-BL233-BL235-BL244-BL225","v":1819415.2907056101},{"$f":"BM229-BM233-BM235-BM244-BM225","v":1790897.7071622331},{"$f":"BN229-BN233-BN235-BN244-BN225","v":1758265.942900585},{"$f":"BO229-BO233-BO235-BO244-BO225","v":1721635.1747597102},{"$f":"BP229-BP233-BP235-BP244-BP225","v":1681111.8807137534},{"$f":"BQ229-BQ233-BQ235-BQ244-BQ225","v":1636794.2789431997},{"$f":"BR229-BR233-BR235-BR244-BR225","v":1588772.7415287858},{"$f":"BS229-BS233-BS235-BS244-BS225","v":1537130.1841637958},{"$f":"BT229-BT233-BT235-BT244-BT225","v":1481942.4332024278},{"$f":"BU229-BU233-BU235-BU244-BU225","v":1423278.5712880446},{"$f":"BV229-BV233-BV235-BV244-BV225","v":1361201.2627354283},{"$f":"BW229-BW233-BW235-BW244-BW225","v":1295767.0597754568},{"$f":"BX229","v":50459577.694970012},null,null,{"$f":"IRR(CC230:CX230,0.1)","v":0.13728813100643666},"ROE",{"$f":"-CC249","v":-51724463.714639135},{"$f":"CD229-CD233-CD235-CD244-CD225","v":9322263.4053479526},{"$f":"CE229-CE233-CE235-CE244-CE225","v":6263384.0931483433},{"$f":"CF229-CF233-CF235-CF244-CF225","v":6268698.6914320979},{"$f":"CG229-CG233-CG235-CG244-CG225","v":6261101.5363544449},{"$f":"CH229-CH233-CH235-CH244-CH225","v":6241059.7520848513},{"$f":"CI229-CI233-CI235-CI244-CI225","v":6209009.3886076659},{"$f":"CJ229-CJ233-CJ235-CJ244-CJ225","v":6165357.0522358567},{"$f":"CK229-CK233-CK235-CK244-CK225","v":6110481.4432546496},{"$f":"CL229-CL233-CL235-CL244-CL225","v":6044734.805829674},{"$f":"CM229-CM233-CM235-CM244-CM225","v":5968444.2950268071},{"$f":"CN229-CN233-CN235-CN244-CN225","v":5881913.2655202691},{"$f":"CO229-CO233-CO235-CO244-CO225","v":5785422.4863096718},{"$f":"CP229-CP233-CP235-CP244-CP225","v":5679231.2855250109},{"$f":"CQ229-CQ233-CQ235-CQ244-CQ225","v":5563578.6291704942},{"$f":"CR229-CR233-CR235-CR244-CR225","v":5438684.1374427229},{"$f":"CS229-CS233-CS235-CS244-CS225","v":5304749.0420550108},{"$f":"CT229-CT233-CT235-CT244-CT225","v":5161957.0878078751},{"$f":"CU229-CU233-CU235-CU244-CU225","v":5010475.3814638257},{"$f":"CV229-CV233-CV235-CV244-CV225","v":4850455.1908135563},{"$f":"CW229-CW233-CW235-CW244-CW225","v":4682032.6966585591},{"$f":"CX229","v":124086264.92348032}]
[]
[]
[null,"Interest",null,{"$f":"C236*$B$8","v":6342653.4599335799},6150835.2096511982,5949426.0468546981,5737946.4259183733,5515892.8239352312,5282736.5418529324,5037922.445666519,4780867.6446707845,4510960.1036252631,4227557.1855274662,3929984.1215247796,3617532.4043219583,3289458.1012589959,2944980.0830428856,2583278.1639159694,2203491.1488327081,1804714.7829952829,1385999.5988659868,946348.65553022595,484715.16502767691,null,null,null,null,"Interest",null,{"$f":"AC236*$B$8","v":5893592.9474650742},5715355.4488849184,5528206.0753757544,5331699.2331911325,5125367.0488972804,4908718.2553887349,4681237.0222047614,4442381.7273615897,4191583.6677762601,3928245.7052116636,3651740.8445188366,3361410.7407913688,3056564.1318775276,2736475.192517994,2400381.8061904842,2047483.7505465986,1676940.7921205189,1287870.6857731352,879347.07410838222,450397.28186039161,null,null,null,null,"Interest",null,{"$f":"BC236*$B$8","v":5893592.9474650742},5715355.4488849184,5528206.0753757544,5331699.2331911325,5125367.0488972804,4908718.2553887349,4681237.0222047614,4442381.7273615897,4191583.6677762601,3928245.7052116636,3651740.8445188366,3361410.7407913688,3056564.1318775276,2736475.192517994,2400381.8061904842,2047483.7505465986,1676940.7921205189,1287870.6857731352,879347.07410838222,450397.28186039161,null,null,null,null,"Interest",null,{"$f":"CC236*$B$8","v":14655264.719147757},14212051.598076269,13746677.820951207,13258035.354969889,12744960.765689507,12206232.446945108,11640567.712263487,11046619.740847785,10422974.370861299,9768146.7323754858,9080577.711965384,8358630.2405347768,7600585.3955326397,6804638.3082803953,5968893.8666655384,5091362.2029699394,4169953.9560895599,3202475.2968651615,2186622.7046795436,1119977.4828846445]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C248)","v":10179018.465581205},{"$f":"-PMT($B$8,20,$C248)","v":10179018.465581205},10179018.465581205,10179018.465581205,10179018.465581205,10179018.465581205,10179018.465581205,10179018.465581205,10179018.465581205,10179018.465581205,10179018.465581205,10179018.465581205,10179018.465581205,10179018.465581205,10179018.465581205,10179018.465581205,10179018.465581205,10179018.465581205,10179018.465581205,10179018.465581205,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC248)","v":9458342.9190681931},{"$f":"-PMT($B$8,20,$AC248)","v":9458342.9190681931},9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC248)","v":9458342.9190681931},{"$f":"-PMT($B$8,20,$BC248)","v":9458342.9190681931},9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,9458342.9190681931,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC248)","v":23519527.140577525},{"$f":"-PMT($B$8,20,$CC248)","v":23519527.140577525},23519527.140577525,23519527.140577525,23519527.140577525,23519527.140577525,23519527.140577525,23519527.140577525,23519527.140577525,23519527.140577525,23519527.140577525,23519527.140577525,23519527.140577525,23519527.140577525,23519527.140577525,23519527.140577525,23519527.140577525,23519527.140577525,23519527.140577525,23519527.140577525]
[null,"Sinking Fund",null,{"$f":"D234-D233","v":3836365.0056476248},{"$f":"E234-E233","v":4028183.2559300065},{"$f":"F234-F233","v":4229592.4187265066},{"$f":"G234-G233","v":4441072.0396628315},{"$f":"H234-H233","v":4663125.6416459735},{"$f":"I234-I233","v":4896281.9237282723},{"$f":"J234-J233","v":5141096.0199146857},{"$f":"K234-K233","v":5398150.8209104203},{"$f":"L234-L233","v":5668058.3619559417},{"$f":"M234-M233","v":5951461.2800537385},{"$f":"N234-N233","v":6249034.3440564256},{"$f":"O234-O233","v":6561486.0612592464},{"$f":"P234-P233","v":6889560.3643222088},{"$f":"Q234-Q233","v":7234038.3825383186},{"$f":"R234-R233","v":7595740.3016652353},{"$f":"S234-S233","v":7975527.3167484961},{"$f":"T234-T233","v":8374303.6825859221},{"$f":"U234-U233","v":8793018.8667152189},{"$f":"V234-V233","v":9232669.8100509793},{"$f":"W234-W233","v":9694303.3005535286},null,null,null,null,"Sinking Fund",null,{"$f":"AD234-AD233","v":3564749.9716031188},{"$f":"AE234-AE233","v":3742987.4701832747},{"$f":"AF234-AF233","v":3930136.8436924387},{"$f":"AG234-AG233","v":4126643.6858770605},{"$f":"AH234-AH233","v":4332975.8701709127},{"$f":"AI234-AI233","v":4549624.6636794582},{"$f":"AJ234-AJ233","v":4777105.8968634317},{"$f":"AK234-AK233","v":5015961.1917066034},{"$f":"AL234-AL233","v":5266759.2512919325},{"$f":"AM234-AM233","v":5530097.2138565294},{"$f":"AN234-AN233","v":5806602.0745493565},{"$f":"AO234-AO233","v":6096932.1782768238},{"$f":"AP234-AP233","v":6401778.7871906655},{"$f":"AQ234-AQ233","v":6721867.7265501991},{"$f":"AR234-AR233","v":7057961.1128777089},{"$f":"AS234-AS233","v":7410859.1685215943},{"$f":"AT234-AT233","v":7781402.126947674},{"$f":"AU234-AU233","v":8170472.2332950579},{"$f":"AV234-AV233","v":8578995.8449598104},{"$f":"AW234-AW233","v":9007945.6372078024},null,null,null,null,"Sinking Fund",null,{"$f":"BD234-BD233","v":3564749.9716031188},{"$f":"BE234-BE233","v":3742987.4701832747},{"$f":"BF234-BF233","v":3930136.8436924387},{"$f":"BG234-BG233","v":4126643.6858770605},{"$f":"BH234-BH233","v":4332975.8701709127},{"$f":"BI234-BI233","v":4549624.6636794582},{"$f":"BJ234-BJ233","v":4777105.8968634317},{"$f":"BK234-BK233","v":5015961.1917066034},{"$f":"BL234-BL233","v":5266759.2512919325},{"$f":"BM234-BM233","v":5530097.2138565294},{"$f":"BN234-BN233","v":5806602.0745493565},{"$f":"BO234-BO233","v":6096932.1782768238},{"$f":"BP234-BP233","v":6401778.7871906655},{"$f":"BQ234-BQ233","v":6721867.7265501991},{"$f":"BR234-BR233","v":7057961.1128777089},{"$f":"BS234-BS233","v":7410859.1685215943},{"$f":"BT234-BT233","v":7781402.126947674},{"$f":"BU234-BU233","v":8170472.2332950579},{"$f":"BV234-BV233","v":8578995.8449598104},{"$f":"BW234-BW233","v":9007945.6372078024},null,null,null,null,"Sinking Fund",null,{"$f":"CD234-CD233","v":8864262.4214297682},{"$f":"CE234-CE233","v":9307475.5425012559},{"$f":"CF234-CF233","v":9772849.3196263183},{"$f":"CG234-CG233","v":10261491.785607636},{"$f":"CH234-CH233","v":10774566.374888018},{"$f":"CI234-CI233","v":11313294.693632416},{"$f":"CJ234-CJ233","v":11878959.428314038},{"$f":"CK234-CK233","v":12472907.39972974},{"$f":"CL234-CL233","v":13096552.769716226},{"$f":"CM234-CM233","v":13751380.408202039},{"$f":"CN234-CN233","v":14438949.428612141},{"$f":"CO234-CO233","v":15160896.900042748},{"$f":"CP234-CP233","v":15918941.745044885},{"$f":"CQ234-CQ233","v":16714888.83229713},{"$f":"CR234-CR233","v":17550633.273911987},{"$f":"CS234-CS233","v":18428164.937607586},{"$f":"CT234-CT233","v":19349573.184487965},{"$f":"CU234-CU233","v":20317051.843712363},{"$f":"CV234-CV233","v":21332904.43589798},{"$f":"CW234-CW233","v":22399549.657692879}]
[null,"Mortgage Balance",{"$f":"C248","v":126853069.19867159},{"$f":"C236-D235","v":123016704.19302396},{"$f":"D236-E235","v":118988520.93709396},{"$f":"E236-F235","v":114758928.51836745},{"$f":"F236-G235","v":110317856.47870462},{"$f":"G236-H235","v":105654730.83705865},{"$f":"H236-I235","v":100758448.91333038},{"$f":"I236-J235","v":95617352.893415689},{"$f":"J236-K235","v":90219202.072505265},{"$f":"K236-L235","v":84551143.710549325},{"$f":"L236-M235","v":78599682.43049559},{"$f":"M236-N235","v":72350648.086439162},{"$f":"N236-O235","v":65789162.025179915},{"$f":"O236-P235","v":58899601.660857707},{"$f":"P236-Q235","v":51665563.278319389},{"$f":"Q236-R235","v":44069822.976654157},{"$f":"R236-S235","v":36094295.659905657},{"$f":"S236-T235","v":27719991.977319736},{"$f":"T236-U235","v":18926973.110604517},{"$f":"U236-V235","v":9694303.3005535379},{"$f":"V236-W235","v":0},null,null,null,null,"Mortgage Balance",{"$f":"AC248","v":117871858.94930148},{"$f":"AC236-AD235","v":114307108.97769836},{"$f":"AD236-AE235","v":110564121.50751509},{"$f":"AE236-AF235","v":106633984.66382265},{"$f":"AF236-AG235","v":102507340.9779456},{"$f":"AG236-AH235","v":98174365.10777469},{"$f":"AH236-AI235","v":93624740.444095224},{"$f":"AI236-AJ235","v":88847634.547231793},{"$f":"AJ236-AK235","v":83831673.355525196},{"$f":"AK236-AL235","v":78564914.104233265},{"$f":"AL236-AM235","v":73034816.890376732},{"$f":"AM236-AN235","v":67228214.81582737},{"$f":"AN236-AO235","v":61131282.637550548},{"$f":"AO236-AP235","v":54729503.850359879},{"$f":"AP236-AQ235","v":48007636.12380968},{"$f":"AQ236-AR235","v":40949675.010931969},{"$f":"AR236-AS235","v":33538815.842410374},{"$f":"AS236-AT235","v":25757413.7154627},{"$f":"AT236-AU235","v":17586941.482167643},{"$f":"AU236-AV235","v":9007945.6372078322},{"$f":"AV236-AW235","v":2.9802322387695313E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC248","v":117871858.94930148},{"$f":"BC236-BD235","v":114307108.97769836},{"$f":"BD236-BE235","v":110564121.50751509},{"$f":"BE236-BF235","v":106633984.66382265},{"$f":"BF236-BG235","v":102507340.9779456},{"$f":"BG236-BH235","v":98174365.10777469},{"$f":"BH236-BI235","v":93624740.444095224},{"$f":"BI236-BJ235","v":88847634.547231793},{"$f":"BJ236-BK235","v":83831673.355525196},{"$f":"BK236-BL235","v":78564914.104233265},{"$f":"BL236-BM235","v":73034816.890376732},{"$f":"BM236-BN235","v":67228214.81582737},{"$f":"BN236-BO235","v":61131282.637550548},{"$f":"BO236-BP235","v":54729503.850359879},{"$f":"BP236-BQ235","v":48007636.12380968},{"$f":"BQ236-BR235","v":40949675.010931969},{"$f":"BR236-BS235","v":33538815.842410374},{"$f":"BS236-BT235","v":25757413.7154627},{"$f":"BT236-BU235","v":17586941.482167643},{"$f":"BU236-BV235","v":9007945.6372078322},{"$f":"BV236-BW235","v":2.9802322387695313E-8},null,null,null,null,"Mortgage Balance",{"$f":"CC248","v":293105294.38295513},{"$f":"CC236-CD235","v":284241031.96152538},{"$f":"CD236-CE235","v":274933556.41902411},{"$f":"CE236-CF235","v":265160707.09939778},{"$f":"CF236-CG235","v":254899215.31379014},{"$f":"CG236-CH235","v":244124648.93890214},{"$f":"CH236-CI235","v":232811354.24526972},{"$f":"CI236-CJ235","v":220932394.81695569},{"$f":"CJ236-CK235","v":208459487.41722596},{"$f":"CK236-CL235","v":195362934.64750972},{"$f":"CL236-CM235","v":181611554.23930767},{"$f":"CM236-CN235","v":167172604.81069553},{"$f":"CN236-CO235","v":152011707.91065279},{"$f":"CO236-CP235","v":136092766.1656079},{"$f":"CP236-CQ235","v":119377877.33331077},{"$f":"CQ236-CR235","v":101827244.05939879},{"$f":"CR236-CS235","v":83399079.121791199},{"$f":"CS236-CT235","v":64049505.93730323},{"$f":"CT236-CU235","v":43732454.09359087},{"$f":"CU236-CV235","v":22399549.657692891},{"$f":"CV236-CW235","v":0}]
[]
[]
[null,"Book Depr",null,{"$f":"-$C229/20","v":9040674.3370154612},{"$f":"-$C229/20","v":9040674.3370154612},9040674.3370154612,9040674.3370154612,9040674.3370154612,9040674.3370154612,9040674.3370154612,9040674.3370154612,9040674.3370154612,9040674.3370154612,9040674.3370154612,9040674.3370154612,9040674.3370154612,9040674.3370154612,9040674.3370154612,9040674.3370154612,9040674.3370154612,9040674.3370154612,9040674.3370154612,9040674.3370154612,null,null,null,null,"Book Depr",null,{"$f":"-$AC229/20","v":8409929.6158283353},{"$f":"-$AC229/20","v":8409929.6158283353},8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,null,null,null,null,"Book Depr",null,{"$f":"-$BC229/20","v":8409929.6158283353},{"$f":"-$BC229/20","v":8409929.6158283353},8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,8409929.6158283353,null,null,null,null,"Book Depr",null,{"$f":"-$CC229/20","v":20681044.153913386},{"$f":"-$CC229/20","v":20681044.153913386},20681044.153913386,20681044.153913386,20681044.153913386,20681044.153913386,20681044.153913386,20681044.153913386,20681044.153913386,20681044.153913386,20681044.153913386,20681044.153913386,20681044.153913386,20681044.153913386,20681044.153913386,20681044.153913386,20681044.153913386,20681044.153913386,20681044.153913386,20681044.153913386]
[null,"Accum Depreciation",null,{"$f":"SUM($D239:D239)","v":9040674.3370154612},{"$f":"SUM($D239:E239)","v":18081348.674030922},{"$f":"SUM($D239:F239)","v":27122023.011046384},{"$f":"SUM($D239:G239)","v":36162697.348061845},{"$f":"SUM($D239:H239)","v":45203371.68507731},{"$f":"SUM($D239:I239)","v":54244046.022092775},{"$f":"SUM($D239:J239)","v":63284720.359108239},{"$f":"SUM($D239:K239)","v":72325394.696123704},{"$f":"SUM($D239:L239)","v":81366069.033139169},{"$f":"SUM($D239:M239)","v":90406743.370154634},{"$f":"SUM($D239:N239)","v":99447417.707170099},{"$f":"SUM($D239:O239)","v":108488092.04418556},{"$f":"SUM($D239:P239)","v":117528766.38120103},{"$f":"SUM($D239:Q239)","v":126569440.71821649},{"$f":"SUM($D239:R239)","v":135610115.05523196},{"$f":"SUM($D239:S239)","v":144650789.39224741},{"$f":"SUM($D239:T239)","v":153691463.72926286},{"$f":"SUM($D239:U239)","v":162732138.06627831},{"$f":"SUM($D239:V239)","v":171772812.40329376},{"$f":"SUM($D239:W239)","v":180813486.74030921},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD239:AD239)","v":8409929.6158283353},{"$f":"SUM($AD239:AE239)","v":16819859.231656671},{"$f":"SUM($AD239:AF239)","v":25229788.847485006},{"$f":"SUM($AD239:AG239)","v":33639718.463313341},{"$f":"SUM($AD239:AH239)","v":42049648.079141676},{"$f":"SUM($AD239:AI239)","v":50459577.694970012},{"$f":"SUM($AD239:AJ239)","v":58869507.310798347},{"$f":"SUM($AD239:AK239)","v":67279436.926626682},{"$f":"SUM($AD239:AL239)","v":75689366.542455018},{"$f":"SUM($AD239:AM239)","v":84099296.158283353},{"$f":"SUM($AD239:AN239)","v":92509225.774111688},{"$f":"SUM($AD239:AO239)","v":100919155.38994002},{"$f":"SUM($AD239:AP239)","v":109329085.00576836},{"$f":"SUM($AD239:AQ239)","v":117739014.62159669},{"$f":"SUM($AD239:AR239)","v":126148944.23742503},{"$f":"SUM($AD239:AS239)","v":134558873.85325336},{"$f":"SUM($AD239:AT239)","v":142968803.4690817},{"$f":"SUM($AD239:AU239)","v":151378733.08491004},{"$f":"SUM($AD239:AV239)","v":159788662.70073837},{"$f":"SUM($AD239:AW239)","v":168198592.31656671},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD239:BD239)","v":8409929.6158283353},{"$f":"SUM($BD239:BE239)","v":16819859.231656671},{"$f":"SUM($BD239:BF239)","v":25229788.847485006},{"$f":"SUM($BD239:BG239)","v":33639718.463313341},{"$f":"SUM($BD239:BH239)","v":42049648.079141676},{"$f":"SUM($BD239:BI239)","v":50459577.694970012},{"$f":"SUM($BD239:BJ239)","v":58869507.310798347},{"$f":"SUM($BD239:BK239)","v":67279436.926626682},{"$f":"SUM($BD239:BL239)","v":75689366.542455018},{"$f":"SUM($BD239:BM239)","v":84099296.158283353},{"$f":"SUM($BD239:BN239)","v":92509225.774111688},{"$f":"SUM($BD239:BO239)","v":100919155.38994002},{"$f":"SUM($BD239:BP239)","v":109329085.00576836},{"$f":"SUM($BD239:BQ239)","v":117739014.62159669},{"$f":"SUM($BD239:BR239)","v":126148944.23742503},{"$f":"SUM($BD239:BS239)","v":134558873.85325336},{"$f":"SUM($BD239:BT239)","v":142968803.4690817},{"$f":"SUM($BD239:BU239)","v":151378733.08491004},{"$f":"SUM($BD239:BV239)","v":159788662.70073837},{"$f":"SUM($BD239:BW239)","v":168198592.31656671},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD239:CD239)","v":20681044.153913386},{"$f":"SUM($CD239:CE239)","v":41362088.307826772},{"$f":"SUM($CD239:CF239)","v":62043132.461740158},{"$f":"SUM($CD239:CG239)","v":82724176.615653545},{"$f":"SUM($CD239:CH239)","v":103405220.76956692},{"$f":"SUM($CD239:CI239)","v":124086264.9234803},{"$f":"SUM($CD239:CJ239)","v":144767309.07739368},{"$f":"SUM($CD239:CK239)","v":165448353.23130706},{"$f":"SUM($CD239:CL239)","v":186129397.38522044},{"$f":"SUM($CD239:CM239)","v":206810441.53913382},{"$f":"SUM($CD239:CN239)","v":227491485.6930472},{"$f":"SUM($CD239:CO239)","v":248172529.84696057},{"$f":"SUM($CD239:CP239)","v":268853574.00087398},{"$f":"SUM($CD239:CQ239)","v":289534618.15478736},{"$f":"SUM($CD239:CR239)","v":310215662.30870074},{"$f":"SUM($CD239:CS239)","v":330896706.46261412},{"$f":"SUM($CD239:CT239)","v":351577750.6165275},{"$f":"SUM($CD239:CU239)","v":372258794.77044088},{"$f":"SUM($CD239:CV239)","v":392939838.92435426},{"$f":"SUM($CD239:CW239)","v":413620883.07826763}]
[null,"End Year Book Value",null,{"$f":"-$C229-D240","v":171772812.40329379},162732138.06627831,153691463.72926286,144650789.39224738,135610115.05523193,126569440.71821646,117528766.381201,108488092.04418553,99447417.707170069,90406743.370154604,81366069.033139139,72325394.696123675,63284720.35910821,54244046.022092745,45203371.68507728,36162697.34806183,27122023.01104638,18081348.67403093,9040674.3370154798,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC229-AD240","v":159788662.70073837},{"$f":"-$AC229-AE240","v":151378733.08491004},{"$f":"-$AC229-AF240","v":142968803.4690817},{"$f":"-$AC229-AG240","v":134558873.85325336},{"$f":"-$AC229-AH240","v":126148944.23742503},{"$f":"-$AC229-AI240","v":117739014.62159669},{"$f":"-$AC229-AJ240","v":109329085.00576836},{"$f":"-$AC229-AK240","v":100919155.38994002},{"$f":"-$AC229-AL240","v":92509225.774111688},{"$f":"-$AC229-AM240","v":84099296.158283353},{"$f":"-$AC229-AN240","v":75689366.542455018},{"$f":"-$AC229-AO240","v":67279436.926626682},{"$f":"-$AC229-AP240","v":58869507.310798347},{"$f":"-$AC229-AQ240","v":50459577.694970012},{"$f":"-$AC229-AR240","v":42049648.079141676},{"$f":"-$AC229-AS240","v":33639718.463313341},{"$f":"-$AC229-AT240","v":25229788.847485006},{"$f":"-$AC229-AU240","v":16819859.231656671},{"$f":"-$AC229-AV240","v":8409929.6158283353},{"$f":"-$AC229-AW240","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC229-BD240","v":159788662.70073837},{"$f":"-$BC229-BE240","v":151378733.08491004},{"$f":"-$BC229-BF240","v":142968803.4690817},{"$f":"-$BC229-BG240","v":134558873.85325336},{"$f":"-$BC229-BH240","v":126148944.23742503},{"$f":"-$BC229-BI240","v":117739014.62159669},{"$f":"-$BC229-BJ240","v":109329085.00576836},{"$f":"-$BC229-BK240","v":100919155.38994002},{"$f":"-$BC229-BL240","v":92509225.774111688},{"$f":"-$BC229-BM240","v":84099296.158283353},{"$f":"-$BC229-BN240","v":75689366.542455018},{"$f":"-$BC229-BO240","v":67279436.926626682},{"$f":"-$BC229-BP240","v":58869507.310798347},{"$f":"-$BC229-BQ240","v":50459577.694970012},{"$f":"-$BC229-BR240","v":42049648.079141676},{"$f":"-$BC229-BS240","v":33639718.463313341},{"$f":"-$BC229-BT240","v":25229788.847485006},{"$f":"-$BC229-BU240","v":16819859.231656671},{"$f":"-$BC229-BV240","v":8409929.6158283353},{"$f":"-$BC229-BW240","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$CC229-CD240","v":392939838.92435437},{"$f":"-$CC229-CE240","v":372258794.770441},{"$f":"-$CC229-CF240","v":351577750.61652762},{"$f":"-$CC229-CG240","v":330896706.46261418},{"$f":"-$CC229-CH240","v":310215662.3087008},{"$f":"-$CC229-CI240","v":289534618.15478742},{"$f":"-$CC229-CJ240","v":268853574.00087404},{"$f":"-$CC229-CK240","v":248172529.84696069},{"$f":"-$CC229-CL240","v":227491485.69304731},{"$f":"-$CC229-CM240","v":206810441.53913394},{"$f":"-$CC229-CN240","v":186129397.38522056},{"$f":"-$CC229-CO240","v":165448353.23130718},{"$f":"-$CC229-CP240","v":144767309.07739377},{"$f":"-$CC229-CQ240","v":124086264.92348039},{"$f":"-$CC229-CR240","v":103405220.76956701},{"$f":"-$CC229-CS240","v":82724176.615653634},{"$f":"-$CC229-CT240","v":62043132.461740255},{"$f":"-$CC229-CU240","v":41362088.307826877},{"$f":"-$CC229-CV240","v":20681044.153913498},{"$f":"-$CC229-CW240","v":0}]
[null,"Prop. Tax Value",{"$f":"-C229","v":180813486.74030924},{"$f":"C242/(($C242/$X242)^(1/21))","v":170738646.05342656},{"$f":"D242/(($C242/$X242)^(1/21))","v":161225170.65348095},152241781.53615147,143758942.54822332,135748763.27676091,128184907.34924938,121042505.8432084,114298075.52058066,107929441.61806093,101915664.939511,96236973.010750219,90874695.070368096,85811200.682817549,81029841.771957204,76514897.884456873,72251524.503099769,68225704.240042746,64424200.749564618,60834515.208774067,57444845.223191597,{"$f":"X229","v":54244046.022092767},null,null,null,"Prop. Tax Value",{"$f":"-AC229","v":168198592.31656671},{"$f":"AC242/(($AC242/$AX242)^(1/21))","v":158826647.49155957},{"$f":"AD242/(($AC242/$AX242)^(1/21))","v":149976902.93347064},141620261.89409438,133729248.8820682,126277919.32721944,119241774.2783715,112597679.85414733,106323791.18193547,100399480.57494037,94805269.711172998,89522765.591395527,84534600.06545867,79824372.728202343,75376596.997169465,71176649.194843575,67210720.467999756,63465771.38608624,59929489.069362402,56590246.705836311,53437065.323899128,{"$f":"AX229","v":50459577.694970012},null,null,null,"Prop. Tax Value",{"$f":"-BC229","v":168198592.31656671},{"$f":"BC242/(($BC242/$BX242)^(1/21))","v":158826647.49155957},{"$f":"BD242/(($BC242/$BX242)^(1/21))","v":149976902.93347064},141620261.89409438,133729248.8820682,126277919.32721944,119241774.2783715,112597679.85414733,106323791.18193547,100399480.57494037,94805269.711172998,89522765.591395527,84534600.06545867,79824372.728202343,75376596.997169465,71176649.194843575,67210720.467999756,63465771.38608624,59929489.069362402,56590246.705836311,53437065.323899128,{"$f":"BX229","v":50459577.694970012},null,null,null,"Prop. Tax Value",{"$f":"-CC229","v":413620883.07826775},{"$f":"CC242/(($CC242/$CX242)^(1/21))","v":390574126.01989466},{"$f":"CD242/(($CC242/$CX242)^(1/21))","v":368811523.20188463},348261522.16638571,328856557.32415086,310532827.80813295,293230087.7049709,276891447.97467685,261463189.40726307,246894586.00133607,233137738.18395039,220147415.32337233,207880907.01695672,196297882.66519189,185360258.87021139,175032074.2227971,165279371.06619024,156070083.84796631,147373933.69288969,139162328.85011846,131408270.68744291,{"$f":"CX229","v":124086264.92348032}]
[null,"Tax Dep",null,{"$f":"$C229*-D$5","v":36162697.348061852},{"$f":"$C229*-E$5","v":57860315.756898955},34716189.454139374,20829713.672483623,20829713.672483623,10414856.836241812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":78787191.8181348},{"$f":"$CC$29*-E$5","v":126059506.90901567},{"$f":"$CC$29*-F$5","v":75635704.145409405},{"$f":"$CC$29*-G$5","v":45381422.487245642},{"$f":"$CC$29*-H$5","v":45381422.487245642},{"$f":"$CC$29*-I$5","v":22690711.243622821}]
[null,"After Tax Dep. Value",null,{"$f":"D243*$B$7","v":7594166.4430929888},{"$f":"E243*$B$7","v":12150666.308948779},{"$f":"F243*$B$7","v":7290399.7853692686},{"$f":"G243*$B$7","v":4374239.871221561},{"$f":"H243*$B$7","v":4374239.871221561},{"$f":"I243*$B$7","v":2187119.9356107805},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD243*$B$7","v":7101407.4138838798},{"$f":"AE243*$B$7","v":11362251.862214206},{"$f":"AF243*$B$7","v":6817351.1173285237},{"$f":"AG243*$B$7","v":4090410.6703971145},{"$f":"AH243*$B$7","v":4090410.6703971145},{"$f":"AI243*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD243*$B$7","v":7101407.4138838798},{"$f":"BE243*$B$7","v":11362251.862214206},{"$f":"BF243*$B$7","v":6817351.1173285237},{"$f":"BG243*$B$7","v":4090410.6703971145},{"$f":"BH243*$B$7","v":4090410.6703971145},{"$f":"BI243*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD243*$B$7","v":16545310.281808307},{"$f":"CE243*$B$7","v":26472496.45089329},{"$f":"CF243*$B$7","v":15883497.870535975},{"$f":"CG243*$B$7","v":9530098.7223215848},{"$f":"CH243*$B$7","v":9530098.7223215848},{"$f":"CI243*$B$7","v":4765049.3611607924}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D244:I244)","v":31574581.800695613},{"$f":"C246/C250","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD244:AI244)","v":29525817.082094379},{"$f":"AC246/AC250","v":0.17554140421415546},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD244:BI244)","v":29525817.082094379},{"$f":"BC246/BC250","v":0.17554140421415546},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD244:CI244)","v":68791124.980673522},{"$f":"CC246/CC250","v":0.16631443864418341}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D225:W225)","v":0},{"$f":"C247/C250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD225:AW225)","v":0},{"$f":"AC247/AC250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD225:BW225)","v":0},{"$f":"BC247/BC250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD225:CW225)","v":0},{"$f":"CC247/CC250","v":0}]
[0.85,"Debt",{"$f":"(C250-C246-C247)*$A248","v":126853069.19867159},{"$f":"C248/C250","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC250-AC246-AC247)*$A248","v":117871858.94930148},{"$f":"AC248/AC250","v":0.70078980641796784},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC250-BC246-BC247)*$A248","v":117871858.94930148},{"$f":"BC248/BC250","v":0.70078980641796784},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC250-CC246-CC247)*$A248","v":293105294.38295513},{"$f":"CC248/CC250","v":0.70863272715244419}]
[0.15,"Equity",{"$f":"(C250-C246-C247)*$A249","v":22385835.740942046},{"$f":"C249/C250","v":0.12380622786779938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC250-AC246-AC247)*$A249","v":20800916.285170849},{"$f":"AC249/AC250","v":0.12366878936787669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC250-BC246-BC247)*$A249","v":20800916.285170849},{"$f":"BC249/BC250","v":0.12366878936787669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC250-CC246-CC247)*$A249","v":51724463.714639135},{"$f":"CC249/CC250","v":0.12505283420337249}]
[null,"Total",{"$f":"-C229","v":180813486.74030924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC229","v":168198592.31656671},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",{"$f":"-BC229","v":168198592.31656671},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC229","v":413620883.07826775}]
[null,"Check",{"$f":"SUM(C246:C249)-C250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC246:AC249)-AC250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC246:BC249)-BC250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC246:CC249)-CC250","v":0}]
[null,"2026 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026 Off Shore Wind"]
[null,"Year",null,2026,{"$f":"D253+1","v":2027},{"$f":"E253+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,null,null,null,"Year",null,2026,{"$f":"AD253+1","v":2027},{"$f":"AE253+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,null,null,null,"Year",null,2026,{"$f":"BD253+1","v":2027},{"$f":"BE253+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,null,null,null,"Year",null,2026,{"$f":"CD253+1","v":2027},{"$f":"CE253+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D253-$D$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D253-$D$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D253-$D$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D253-$D$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D253-$D$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D253-$D$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D253-$D$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D253-$D$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D253-$D$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D253-$D$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D253-$D$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D253-$D$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D253-$D$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D253-$D$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D253-$D$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D253-$D$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D253-$D$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D253-$D$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D253-$D$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D253-$D$13)","v":333958.06871850725},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD253-$AD$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD253-$AD$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD253-$AD$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD253-$AD$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD253-$AD$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD253-$AD$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD253-$AD$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD253-$AD$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD253-$AD$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD253-$AD$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD253-$AD$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD253-$AD$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD253-$AD$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD253-$AD$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD253-$AD$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD253-$AD$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD253-$AD$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD253-$AD$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD253-$AD$13)","v":333958.06871850725},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD253-$AD$13)","v":333958.06871850725},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD253-$AD$13)","v":433242.89995914459},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD253-$AD$13)","v":433242.89995914459},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD253-$AD$13)","v":433242.89995914459},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD253-$AD$13)","v":433242.89995914459},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD253-$AD$13)","v":433242.89995914459},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD253-$AD$13)","v":433242.89995914459},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD253-$AD$13)","v":433242.89995914459},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD253-$AD$13)","v":433242.89995914459},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD253-$AD$13)","v":433242.89995914459},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD253-$AD$13)","v":433242.89995914459},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD253-$AD$13)","v":433242.89995914459},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD253-$AD$13)","v":433242.89995914459},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD253-$AD$13)","v":433242.89995914459},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD253-$AD$13)","v":433242.89995914459},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD253-$AD$13)","v":433242.89995914459},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD253-$AD$13)","v":433242.89995914459},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD253-$AD$13)","v":433242.89995914459},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD253-$AD$13)","v":433242.89995914459},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD253-$AD$13)","v":433242.89995914459},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD253-$AD$13)","v":433242.89995914459},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD253-$AD$13)","v":445943.36705280858},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD253-$AD$13)","v":445943.36705280858},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD253-$AD$13)","v":445943.36705280858},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD253-$AD$13)","v":445943.36705280858},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD253-$AD$13)","v":445943.36705280858},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD253-$AD$13)","v":445943.36705280858},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD253-$AD$13)","v":445943.36705280858},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD253-$AD$13)","v":445943.36705280858},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD253-$AD$13)","v":445943.36705280858},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD253-$AD$13)","v":445943.36705280858},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD253-$AD$13)","v":445943.36705280858},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD253-$AD$13)","v":445943.36705280858},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD253-$AD$13)","v":445943.36705280858},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD253-$AD$13)","v":445943.36705280858},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD253-$AD$13)","v":445943.36705280858},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD253-$AD$13)","v":445943.36705280858},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD253-$AD$13)","v":445943.36705280858},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD253-$AD$13)","v":445943.36705280858},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD253-$AD$13)","v":445943.36705280858},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD253-$AD$13)","v":445943.36705280858}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M10","v":64.810005456731389},{"$f":"D255","v":64.810005456731389},{"$f":"E255","v":64.810005456731389},64.810005456731389,64.810005456731389,64.810005456731389,64.810005456731389,64.810005456731389,64.810005456731389,64.810005456731389,64.810005456731389,64.810005456731389,64.810005456731389,64.810005456731389,64.810005456731389,64.810005456731389,64.810005456731389,64.810005456731389,64.810005456731389,64.810005456731389,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P10","v":61.413124309531533},{"$f":"AD255","v":61.413124309531533},{"$f":"AE255","v":61.413124309531533},61.413124309531533,61.413124309531533,61.413124309531533,61.413124309531533,61.413124309531533,61.413124309531533,61.413124309531533,61.413124309531533,61.413124309531533,61.413124309531533,61.413124309531533,61.413124309531533,61.413124309531533,61.413124309531533,61.413124309531533,61.413124309531533,61.413124309531533,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$10","v":47.489283321930586},{"$f":"BD255","v":47.489283321930586},{"$f":"BE255","v":47.489283321930586},47.489283321930586,47.489283321930586,47.489283321930586,47.489283321930586,47.489283321930586,47.489283321930586,47.489283321930586,47.489283321930586,47.489283321930586,47.489283321930586,47.489283321930586,47.489283321930586,47.489283321930586,47.489283321930586,47.489283321930586,47.489283321930586,47.489283321930586,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$10","v":118.54453206260628},{"$f":"CD255","v":118.54453206260628},{"$f":"CE255","v":118.54453206260628},118.54453206260628,118.54453206260628,118.54453206260628,118.54453206260628,118.54453206260628,118.54453206260628,118.54453206260628,118.54453206260628,118.54453206260628,118.54453206260628,118.54453206260628,118.54453206260628,118.54453206260628,118.54453206260628,118.54453206260628,118.54453206260628,118.54453206260628]
[null,"Revenue",null,{"$f":"D255*D254","v":21643824.255965929},{"$f":"E255*E254","v":21643824.255965929},{"$f":"F255*F254","v":21643824.255965929},{"$f":"G255*G254","v":21643824.255965929},{"$f":"H255*H254","v":21643824.255965929},{"$f":"I255*I254","v":21643824.255965929},{"$f":"J255*J254","v":21643824.255965929},{"$f":"K255*K254","v":21643824.255965929},{"$f":"L255*L254","v":21643824.255965929},{"$f":"M255*M254","v":21643824.255965929},{"$f":"N255*N254","v":21643824.255965929},{"$f":"O255*O254","v":21643824.255965929},{"$f":"P255*P254","v":21643824.255965929},{"$f":"Q255*Q254","v":21643824.255965929},{"$f":"R255*R254","v":21643824.255965929},{"$f":"S255*S254","v":21643824.255965929},{"$f":"T255*T254","v":21643824.255965929},{"$f":"U255*U254","v":21643824.255965929},{"$f":"V255*V254","v":21643824.255965929},{"$f":"W255*W254","v":21643824.255965929},null,null,null,null,"Revenue",null,{"$f":"AD255*AD254","v":20509408.388380758},{"$f":"AE255*AE254","v":20509408.388380758},{"$f":"AF255*AF254","v":20509408.388380758},{"$f":"AG255*AG254","v":20509408.388380758},{"$f":"AH255*AH254","v":20509408.388380758},{"$f":"AI255*AI254","v":20509408.388380758},{"$f":"AJ255*AJ254","v":20509408.388380758},{"$f":"AK255*AK254","v":20509408.388380758},{"$f":"AL255*AL254","v":20509408.388380758},{"$f":"AM255*AM254","v":20509408.388380758},{"$f":"AN255*AN254","v":20509408.388380758},{"$f":"AO255*AO254","v":20509408.388380758},{"$f":"AP255*AP254","v":20509408.388380758},{"$f":"AQ255*AQ254","v":20509408.388380758},{"$f":"AR255*AR254","v":20509408.388380758},{"$f":"AS255*AS254","v":20509408.388380758},{"$f":"AT255*AT254","v":20509408.388380758},{"$f":"AU255*AU254","v":20509408.388380758},{"$f":"AV255*AV254","v":20509408.388380758},{"$f":"AW255*AW254","v":20509408.388380758},null,null,null,null,"Revenue",null,{"$f":"BD255*BD254","v":20574394.823374648},{"$f":"BE255*BE254","v":20574394.823374648},{"$f":"BF255*BF254","v":20574394.823374648},{"$f":"BG255*BG254","v":20574394.823374648},{"$f":"BH255*BH254","v":20574394.823374648},{"$f":"BI255*BI254","v":20574394.823374648},{"$f":"BJ255*BJ254","v":20574394.823374648},{"$f":"BK255*BK254","v":20574394.823374648},{"$f":"BL255*BL254","v":20574394.823374648},{"$f":"BM255*BM254","v":20574394.823374648},{"$f":"BN255*BN254","v":20574394.823374648},{"$f":"BO255*BO254","v":20574394.823374648},{"$f":"BP255*BP254","v":20574394.823374648},{"$f":"BQ255*BQ254","v":20574394.823374648},{"$f":"BR255*BR254","v":20574394.823374648},{"$f":"BS255*BS254","v":20574394.823374648},{"$f":"BT255*BT254","v":20574394.823374648},{"$f":"BU255*BU254","v":20574394.823374648},{"$f":"BV255*BV254","v":20574394.823374648},{"$f":"BW255*BW254","v":20574394.823374648},null,null,null,null,"Revenue",null,{"$f":"CD255*CD254","v":52864147.77369827},{"$f":"CE255*CE254","v":52864147.77369827},{"$f":"CF255*CF254","v":52864147.77369827},{"$f":"CG255*CG254","v":52864147.77369827},{"$f":"CH255*CH254","v":52864147.77369827},{"$f":"CI255*CI254","v":52864147.77369827},{"$f":"CJ255*CJ254","v":52864147.77369827},{"$f":"CK255*CK254","v":52864147.77369827},{"$f":"CL255*CL254","v":52864147.77369827},{"$f":"CM255*CM254","v":52864147.77369827},{"$f":"CN255*CN254","v":52864147.77369827},{"$f":"CO255*CO254","v":52864147.77369827},{"$f":"CP255*CP254","v":52864147.77369827},{"$f":"CQ255*CQ254","v":52864147.77369827},{"$f":"CR255*CR254","v":52864147.77369827},{"$f":"CS255*CS254","v":52864147.77369827},{"$f":"CT255*CT254","v":52864147.77369827},{"$f":"CU255*CU254","v":52864147.77369827},{"$f":"CV255*CV254","v":52864147.77369827},{"$f":"CW255*CW254","v":52864147.77369827}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4150017.5275100246},{"$f":"HLOOKUP(E253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(F253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(G253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(H253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(I253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(J253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(K253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(L253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(M253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(N253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(O253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(P253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(Q253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(R253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(S253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(T253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(U253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(V253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(W253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4150017.5275100246},{"$f":"HLOOKUP(AE253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(AF253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(AG253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(AH253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(AI253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(AJ253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(AK253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(AL253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(AM253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(AN253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(AO253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(AP253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(AQ253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(AR253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(AS253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(AT253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(AU253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(AV253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(AW253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4150017.5275100246},{"$f":"HLOOKUP(BE253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(BF253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(BG253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(BH253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(BI253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(BJ253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(BK253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(BL253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(BM253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(BN253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(BO253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(BP253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(BQ253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(BR253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(BS253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(BT253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(BU253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(BV253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(BW253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10544934.429020392},{"$f":"HLOOKUP(CE253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10755833.1176008},{"$f":"HLOOKUP(CF253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10970949.779952817},{"$f":"HLOOKUP(CG253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11190368.77555187},{"$f":"HLOOKUP(CH253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11414176.15106291},{"$f":"HLOOKUP(CI253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11642459.674084168},{"$f":"HLOOKUP(CJ253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11875308.867565852},{"$f":"HLOOKUP(CK253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12112815.04491717},{"$f":"HLOOKUP(CL253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12355071.345815513},{"$f":"HLOOKUP(CM253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12602172.772731826},{"$f":"HLOOKUP(CN253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12854216.228186462},{"$f":"HLOOKUP(CO253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13111300.552750193},{"$f":"HLOOKUP(CP253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13373526.563805196},{"$f":"HLOOKUP(CQ253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13640997.0950813},{"$f":"HLOOKUP(CR253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13913817.036982926},{"$f":"HLOOKUP(CS253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14192093.377722582},{"$f":"HLOOKUP(CT253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14475935.245277036},{"$f":"HLOOKUP(CU253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14765453.950182574},{"$f":"HLOOKUP(CV253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15060763.029186232},{"$f":"HLOOKUP(CW253,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15361978.289769953}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D254","v":0},{"$f":"HLOOKUP(E253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E254","v":0},{"$f":"HLOOKUP(F253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F254","v":0},{"$f":"HLOOKUP(G253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G254","v":0},{"$f":"HLOOKUP(H253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H254","v":0},{"$f":"HLOOKUP(I253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I254","v":0},{"$f":"HLOOKUP(J253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J254","v":0},{"$f":"HLOOKUP(K253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K254","v":0},{"$f":"HLOOKUP(L253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L254","v":0},{"$f":"HLOOKUP(M253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M254","v":0},{"$f":"HLOOKUP(N253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N254","v":0},{"$f":"HLOOKUP(O253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O254","v":0},{"$f":"HLOOKUP(P253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P254","v":0},{"$f":"HLOOKUP(Q253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q254","v":0},{"$f":"HLOOKUP(R253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R254","v":0},{"$f":"HLOOKUP(S253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S254","v":0},{"$f":"HLOOKUP(T253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T254","v":0},{"$f":"HLOOKUP(U253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U254","v":0},{"$f":"HLOOKUP(V253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V254","v":0},{"$f":"HLOOKUP(W253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W254","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD254","v":0},{"$f":"HLOOKUP(AE253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE254","v":0},{"$f":"HLOOKUP(AF253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF254","v":0},{"$f":"HLOOKUP(AG253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG254","v":0},{"$f":"HLOOKUP(AH253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH254","v":0},{"$f":"HLOOKUP(AI253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI254","v":0},{"$f":"HLOOKUP(AJ253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ254","v":0},{"$f":"HLOOKUP(AK253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK254","v":0},{"$f":"HLOOKUP(AL253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL254","v":0},{"$f":"HLOOKUP(AM253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM254","v":0},{"$f":"HLOOKUP(AN253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN254","v":0},{"$f":"HLOOKUP(AO253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO254","v":0},{"$f":"HLOOKUP(AP253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP254","v":0},{"$f":"HLOOKUP(AQ253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ254","v":0},{"$f":"HLOOKUP(AR253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR254","v":0},{"$f":"HLOOKUP(AS253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS254","v":0},{"$f":"HLOOKUP(AT253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT254","v":0},{"$f":"HLOOKUP(AU253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU254","v":0},{"$f":"HLOOKUP(AV253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV254","v":0},{"$f":"HLOOKUP(AW253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW254","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD254","v":64986.434993871684},{"$f":"HLOOKUP(BE253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE254","v":64986.434993871684},{"$f":"HLOOKUP(BF253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF254","v":64986.434993871684},{"$f":"HLOOKUP(BG253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG254","v":64986.434993871684},{"$f":"HLOOKUP(BH253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH254","v":64986.434993871684},{"$f":"HLOOKUP(BI253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI254","v":64986.434993871684},{"$f":"HLOOKUP(BJ253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ254","v":64986.434993871684},{"$f":"HLOOKUP(BK253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK254","v":64986.434993871684},{"$f":"HLOOKUP(BL253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL254","v":64986.434993871684},{"$f":"HLOOKUP(BM253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM254","v":64986.434993871684},{"$f":"HLOOKUP(BN253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN254","v":64986.434993871684},{"$f":"HLOOKUP(BO253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO254","v":64986.434993871684},{"$f":"HLOOKUP(BP253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP254","v":64986.434993871684},{"$f":"HLOOKUP(BQ253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ254","v":64986.434993871684},{"$f":"HLOOKUP(BR253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR254","v":64986.434993871684},{"$f":"HLOOKUP(BS253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS254","v":64986.434993871684},{"$f":"HLOOKUP(BT253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT254","v":64986.434993871684},{"$f":"HLOOKUP(BU253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU254","v":64986.434993871684},{"$f":"HLOOKUP(BV253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV254","v":64986.434993871684},{"$f":"HLOOKUP(BW253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW254","v":64986.434993871684},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD254","v":0},{"$f":"HLOOKUP(CE253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE254","v":0},{"$f":"HLOOKUP(CF253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF254","v":0},{"$f":"HLOOKUP(CG253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG254","v":0},{"$f":"HLOOKUP(CH253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH254","v":0},{"$f":"HLOOKUP(CI253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI254","v":0},{"$f":"HLOOKUP(CJ253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ254","v":0},{"$f":"HLOOKUP(CK253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK254","v":0},{"$f":"HLOOKUP(CL253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL254","v":0},{"$f":"HLOOKUP(CM253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM254","v":0},{"$f":"HLOOKUP(CN253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN254","v":0},{"$f":"HLOOKUP(CO253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO254","v":0},{"$f":"HLOOKUP(CP253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP254","v":0},{"$f":"HLOOKUP(CQ253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ254","v":0},{"$f":"HLOOKUP(CR253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR254","v":0},{"$f":"HLOOKUP(CS253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS254","v":0},{"$f":"HLOOKUP(CT253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT254","v":0},{"$f":"HLOOKUP(CU253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU254","v":0},{"$f":"HLOOKUP(CV253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV254","v":0},{"$f":"HLOOKUP(CW253,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW254","v":0}]
[null,"Property Tax",null,{"$f":"C282*$B$9","v":1837863.5476889126},{"$f":"D282*$B$9","v":1735458.6730249533},1638759.7488207701,1547448.8422557209,1461225.7355733151,1379806.9390063433,1302924.7587013433,1230326.41657787,1161773.2192287811,1097039.7731290027,1035913.2435724845,978192.65490083187,923688.22972286388,872220.76495253865,823621.0426137473,777729.27347478154,734394.57168322173,693474.45867391687,654834.3947189732,618347.3365795532,null,null,null,null,"Property Tax",null,{"$f":"AC282*$B$9","v":1709640.5094780582},{"$f":"AD282*$B$9","v":1614380.1609534451},1524427.6733216471,1439487.2951216013,1359279.7540216891,1283541.3386105523,1212023.0313500871,1144489.6898398795,1080719.2737011921,1020502.1145386074,963640.22657905566,909946.65572170448,859244.86485847842,811368.15344422241,766159.10940813739,723469.09160444827,683157.7411006717,645092.51969666721,609148.27415718464,575206.82472516608,null,null,null,null,"Property Tax",null,{"$f":"BC282*$B$9","v":1709640.5094780582},{"$f":"BD282*$B$9","v":1614380.1609534451},1524427.6733216471,1439487.2951216013,1359279.7540216891,1283541.3386105523,1212023.0313500871,1144489.6898398795,1080719.2737011921,1020502.1145386074,963640.22657905566,909946.65572170448,859244.86485847842,811368.15344422241,766159.10940813739,723469.09160444827,683157.7411006717,645092.51969666721,609148.27415718464,575206.82472516608,null,null,null,null,"Property Tax",null,{"$f":"CC282*$B$9","v":4176743.6773243477},{"$f":"CD282*$B$9","v":3944017.5245488961},3724258.7612926303,3516744.8508361625,3320793.5158592751,3135760.495206526,2961037.4256447954,2796049.8416482862,2640255.2866345416,2493141.5294414908,2354224.8801815305,2223048.5999354133,2099181.3990572286,1982216.0191531072,1871767.8940713939,1767473.8855018043,1668991.0890263882,1575995.7066967632,1488181.9824307996,1405261.1967284956]
[null,"Total Operating Costs",null,{"$f":"SUM(D258:D260)","v":5987881.0751989372},{"$f":"SUM(E258:E260)","v":5968476.5510851787},{"$f":"SUM(F258:F260)","v":5956437.9844422005},{"$f":"SUM(G258:G260)","v":5951480.6425895793},{"$f":"SUM(H258:H260)","v":5953338.1719138511},{"$f":"SUM(I258:I260)","v":5961761.6240736917},{"$f":"SUM(J258:J260)","v":5976518.537470038},{"$f":"SUM(K258:K260)","v":5997392.070921937},{"$f":"SUM(L258:L260)","v":6024180.186659731},{"$f":"SUM(M258:M260)","v":6056694.8799085729},{"$f":"SUM(N258:N260)","v":6094761.4524876466},{"$f":"SUM(O258:O260)","v":6138217.8279942963},{"$f":"SUM(P258:P260)","v":6186913.9062781977},{"$f":"SUM(Q258:Q260)","v":6240710.9550389787},{"$f":"SUM(R258:R260)","v":6299481.0365019161},{"$f":"SUM(S258:S260)","v":6363106.4672407145},{"$f":"SUM(T258:T260)","v":6431479.3093244731},{"$f":"SUM(U258:U260)","v":6504500.8910679929},{"$f":"SUM(V258:V260)","v":6582081.355760931},{"$f":"SUM(W258:W260)","v":6664139.236842351},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD258:AD260)","v":5859658.0369880833},{"$f":"SUM(AE258:AE260)","v":5847398.0390136708},{"$f":"SUM(AF258:AF260)","v":5842105.9089430775},{"$f":"SUM(AG258:AG260)","v":5843519.0954554603},{"$f":"SUM(AH258:AH260)","v":5851392.1903622253},{"$f":"SUM(AI258:AI260)","v":5865496.0236779004},{"$f":"SUM(AJ258:AJ260)","v":5885616.8101187823},{"$f":"SUM(AK258:AK260)","v":5911555.344183946},{"$f":"SUM(AL258:AL260)","v":5943126.241132142},{"$f":"SUM(AM258:AM260)","v":5980157.2213181769},{"$f":"SUM(AN258:AN260)","v":6022488.435494218},{"$f":"SUM(AO258:AO260)","v":6069971.8288151687},{"$f":"SUM(AP258:AP260)","v":6122470.541413812},{"$f":"SUM(AQ258:AQ260)","v":6179858.3435306624},{"$f":"SUM(AR258:AR260)","v":6242019.103296306},{"$f":"SUM(AS258:AS260)","v":6308846.2853703806},{"$f":"SUM(AT258:AT260)","v":6380242.4787419233},{"$f":"SUM(AU258:AU260)","v":6456118.952090743},{"$f":"SUM(AV258:AV260)","v":6536395.2351991422},{"$f":"SUM(AW258:AW260)","v":6620998.7249879641},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD258:BD260)","v":5924644.4719819538},{"$f":"SUM(BE258:BE260)","v":5912384.4740075422},{"$f":"SUM(BF258:BF260)","v":5907092.34393695},{"$f":"SUM(BG258:BG260)","v":5908505.5304493308},{"$f":"SUM(BH258:BH260)","v":5916378.6253560968},{"$f":"SUM(BI258:BI260)","v":5930482.4586717719},{"$f":"SUM(BJ258:BJ260)","v":5950603.2451126538},{"$f":"SUM(BK258:BK260)","v":5976541.7791778184},{"$f":"SUM(BL258:BL260)","v":6008112.6761260135},{"$f":"SUM(BM258:BM260)","v":6045143.6563120484},{"$f":"SUM(BN258:BN260)","v":6087474.8704880886},{"$f":"SUM(BO258:BO260)","v":6134958.2638090402},{"$f":"SUM(BP258:BP260)","v":6187456.9764076835},{"$f":"SUM(BQ258:BQ260)","v":6244844.7785245338},{"$f":"SUM(BR258:BR260)","v":6307005.5382901775},{"$f":"SUM(BS258:BS260)","v":6373832.7203642521},{"$f":"SUM(BT258:BT260)","v":6445228.9137357948},{"$f":"SUM(BU258:BU260)","v":6521105.3870846145},{"$f":"SUM(BV258:BV260)","v":6601381.6701930147},{"$f":"SUM(BW258:BW260)","v":6685985.1599818356},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD258:CD260)","v":14721678.106344739},{"$f":"SUM(CE258:CE260)","v":14699850.642149696},{"$f":"SUM(CF258:CF260)","v":14695208.541245447},{"$f":"SUM(CG258:CG260)","v":14707113.626388032},{"$f":"SUM(CH258:CH260)","v":14734969.666922186},{"$f":"SUM(CI258:CI260)","v":14778220.169290693},{"$f":"SUM(CJ258:CJ260)","v":14836346.293210648},{"$f":"SUM(CK258:CK260)","v":14908864.886565456},{"$f":"SUM(CL258:CL260)","v":14995326.632450055},{"$f":"SUM(CM258:CM260)","v":15095314.302173316},{"$f":"SUM(CN258:CN260)","v":15208441.108367993},{"$f":"SUM(CO258:CO260)","v":15334349.152685605},{"$f":"SUM(CP258:CP260)","v":15472707.962862425},{"$f":"SUM(CQ258:CQ260)","v":15623213.114234407},{"$f":"SUM(CR258:CR260)","v":15785584.93105432},{"$f":"SUM(CS258:CS260)","v":15959567.263224386},{"$f":"SUM(CT258:CT260)","v":16144926.334303424},{"$f":"SUM(CU258:CU260)","v":16341449.656879338},{"$f":"SUM(CV258:CV260)","v":16548945.011617031},{"$f":"SUM(CW258:CW260)","v":16767239.486498449}]
[]
[null,"EBITDA",null,{"$f":"D256-D261","v":15655943.180766992},{"$f":"E256-E261","v":15675347.704880752},15687386.271523729,15692343.613376349,15690486.084052078,15682062.631892238,15667305.71849589,15646432.185043992,15619644.069306199,15587129.376057357,15549062.803478282,15505606.427971633,15456910.349687733,15403113.30092695,15344343.219464013,15280717.788725216,15212344.946641456,15139323.364897937,15061742.900204998,14979685.019123578,null,null,null,null,"EBITDA",null,{"$f":"AD256-AD261","v":14649750.351392675},{"$f":"AE256-AE261","v":14662010.349367088},14667302.479437681,14665889.292925298,14658016.198018532,14643912.364702858,14623791.578261975,14597853.044196812,14566282.147248616,14529251.167062581,14486919.95288654,14439436.559565589,14386937.846966946,14329550.044850096,14267389.285084452,14200562.103010379,14129165.909638835,14053289.436290015,13973013.153181616,13888409.663392793,null,null,null,null,"EBITDA",null,{"$f":"BD256-BD261","v":14649750.351392694},{"$f":"BE256-BE261","v":14662010.349367104},14667302.479437698,14665889.292925317,14658016.198018551,14643912.364702877,14623791.578261994,14597853.044196829,14566282.147248633,14529251.167062599,14486919.952886559,14439436.559565607,14386937.846966963,14329550.044850115,14267389.285084471,14200562.103010396,14129165.909638852,14053289.436290033,13973013.153181633,13888409.663392812,null,null,null,null,"EBITDA",null,{"$f":"CD256-CD261","v":38142469.667353533},{"$f":"CE256-CE261","v":38164297.131548576},38168939.232452825,38157034.147310242,38129178.106776088,38085927.604407579,38027801.480487622,37955282.887132816,37868821.141248211,37768833.471524954,37655706.665330276,37529798.621012665,37391439.810835846,37240934.659463868,37078562.842643946,36904580.510473885,36719221.439394847,36522698.116818935,36315202.762081236,36096908.287199825]
[null,"Before Tax Earnings",null,{"$f":"D263-D283-D273","v":-27548264.779638968},{"$f":"E263-E265-E283","v":-43136285.821164452},-19599593.844103388,-5479844.455999922,-5481701.9853241928,5095968.5972041022,15667305.71849589,15646432.185043992,15619644.069306199,15587129.376057357,15549062.803478282,15505606.427971633,15456910.349687733,15403113.30092695,15344343.219464013,15280717.788725216,15212344.946641456,15139323.364897937,15061742.900204998,14979685.019123578,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD263-AD283-AD273","v":-25177600.368299488},{"$f":"AE263-AE265-AE283","v":-39443950.899271987},-17796274.269745767,-4812256.756584771,-4820129.8514915369,4904839.3399478234,14623791.578261975,14597853.044196812,14566282.147248616,14529251.167062581,14486919.95288654,14439436.559565589,14386937.846966946,14329550.044850096,14267389.285084452,14200562.103010379,14129165.909638835,14053289.436290015,13973013.153181616,13888409.663392793,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD263-BD283-BD273","v":-25177600.368299469},{"$f":"BE263-BE265-BE283","v":-39443950.899271972},-17796274.269745748,-4812256.7565847524,-4820129.8514915183,4904839.3399478421,14623791.578261994,14597853.044196829,14566282.147248633,14529251.167062599,14486919.952886559,14439436.559565607,14386937.846966963,14329550.044850115,14267389.285084471,14200562.103010396,14129165.909638852,14053289.436290033,13973013.153181633,13888409.663392812,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD263-CD283-CD273","v":-55472259.967731118},{"$f":"CE263-CE265-CE283","v":-87895209.777467102},-37466764.912956581,-7224388.3399353996,-7252244.3804695532,15395216.360784758,38027801.480487622,37955282.887132816,37868821.141248211,37768833.471524954,37655706.665330276,37529798.621012665,37391439.810835846,37240934.659463868,37078562.842643946,36904580.510473885,36719221.439394847,36522698.116818935,36315202.762081236,36096908.287199825]
[null,"PTC",null,{"$f":"D254*HLOOKUP(D253,$B$2:$W$3,2,FALSE)*HLOOKUP($D253,$B$2:$W$4,3,FALSE)","v":0},{"$f":"E254*HLOOKUP(E253,$B$2:$W$3,2,FALSE)*HLOOKUP($D253,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"N254*N248","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD254*HLOOKUP(AD253,$B$2:$W$3,2,FALSE)*HLOOKUP($D253,$B$2:$W$4,3,FALSE)","v":0},{"$f":"AE254*HLOOKUP(AE253,$B$2:$W$3,2,FALSE)*HLOOKUP($D253,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"AN254*AN248","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD254*HLOOKUP(BD253,$B$2:$W$3,2,FALSE)*HLOOKUP($D253,$B$2:$W$4,3,FALSE)","v":0},{"$f":"BE254*HLOOKUP(BE253,$B$2:$W$3,2,FALSE)*HLOOKUP($D253,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"BN254*BN248","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD254*HLOOKUP(CD253,$B$2:$W$3,2,FALSE)*HLOOKUP($D253,$B$2:$W$4,3,FALSE)","v":0},{"$f":"CE254*HLOOKUP(CE253,$B$2:$W$3,2,FALSE)*HLOOKUP($D253,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"CN254*CN248","v":0},0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D264*$B$7-D265","v":-5785135.6037241835},{"$f":"E264*$B$7-E265","v":-9058620.022444535},{"$f":"F264*$B$7-F265","v":-4115914.7072617114},{"$f":"G264*$B$7-G265","v":-1150767.3357599836},{"$f":"H264*$B$7-H265","v":-1151157.4169180805},{"$f":"I264*$B$7-I265","v":1070153.4054128614},{"$f":"J264*$B$7-J265","v":3290134.2008841368},{"$f":"K264*$B$7-K265","v":3285750.7588592381},{"$f":"L264*$B$7-L265","v":3280125.2545543015},{"$f":"M264*$B$7-M265","v":3273297.1689720447},{"$f":"N264*$B$7-N265","v":3265303.1887304392},{"$f":"O264*$B$7-O265","v":3256177.3498740429},{"$f":"P264*$B$7-P265","v":3245951.1734344237},{"$f":"Q264*$B$7-Q265","v":3234653.7931946595},{"$f":"R264*$B$7-R265","v":3222312.0760874427},{"$f":"S264*$B$7-S265","v":3208950.7356322953},{"$f":"T264*$B$7-T265","v":3194592.4387947056},{"$f":"U264*$B$7-U265","v":3179257.9066285668},{"$f":"V264*$B$7-V265","v":3162966.0090430495},{"$f":"W264*$B$7-W265","v":3145733.8540159515},null,null,null,null,"Federal Tax",null,{"$f":"AD264*$B$7-AD265","v":-5287296.0773428921},{"$f":"AE264*$B$7-AE265","v":-8283229.6888471171},{"$f":"AF264*$B$7-AF265","v":-3737217.5966466111},{"$f":"AG264*$B$7-AG265","v":-1010573.9188828019},{"$f":"AH264*$B$7-AH265","v":-1012227.2688132228},{"$f":"AI264*$B$7-AI265","v":1030016.2613890428},{"$f":"AJ264*$B$7-AJ265","v":3070996.2314350149},{"$f":"AK264*$B$7-AK265","v":3065549.1392813306},{"$f":"AL264*$B$7-AL265","v":3058919.2509222091},{"$f":"AM264*$B$7-AM265","v":3051142.7450831416},{"$f":"AN264*$B$7-AN265","v":3042253.1901061735},{"$f":"AO264*$B$7-AO265","v":3032281.6775087737},{"$f":"AP264*$B$7-AP265","v":3021256.9478630587},{"$f":"AQ264*$B$7-AQ265","v":3009205.5094185201},{"$f":"AR264*$B$7-AR265","v":2996151.749867735},{"$f":"AS264*$B$7-AS265","v":2982118.0416321796},{"$f":"AT264*$B$7-AT265","v":2967124.8410241553},{"$f":"AU264*$B$7-AU265","v":2951190.7816209029},{"$f":"AV264*$B$7-AV265","v":2934332.7621681392},{"$f":"AW264*$B$7-AW265","v":2916566.0293124863},null,null,null,null,"Federal Tax",null,{"$f":"BD264*$B$7-BD265","v":-5287296.0773428883},{"$f":"BE264*$B$7-BE265","v":-8283229.6888471143},{"$f":"BF264*$B$7-BF265","v":-3737217.5966466069},{"$f":"BG264*$B$7-BG265","v":-1010573.9188827979},{"$f":"BH264*$B$7-BH265","v":-1012227.2688132188},{"$f":"BI264*$B$7-BI265","v":1030016.2613890468},{"$f":"BJ264*$B$7-BJ265","v":3070996.2314350186},{"$f":"BK264*$B$7-BK265","v":3065549.1392813339},{"$f":"BL264*$B$7-BL265","v":3058919.2509222128},{"$f":"BM264*$B$7-BM265","v":3051142.7450831458},{"$f":"BN264*$B$7-BN265","v":3042253.1901061772},{"$f":"BO264*$B$7-BO265","v":3032281.6775087775},{"$f":"BP264*$B$7-BP265","v":3021256.9478630624},{"$f":"BQ264*$B$7-BQ265","v":3009205.5094185239},{"$f":"BR264*$B$7-BR265","v":2996151.7498677387},{"$f":"BS264*$B$7-BS265","v":2982118.0416321829},{"$f":"BT264*$B$7-BT265","v":2967124.841024159},{"$f":"BU264*$B$7-BU265","v":2951190.7816209067},{"$f":"BV264*$B$7-BV265","v":2934332.7621681429},{"$f":"BW264*$B$7-BW265","v":2916566.0293124905},null,null,null,null,"Federal Tax",null,{"$f":"CD264*$B$7-CD265","v":-11649174.593223535},{"$f":"CE264*$B$7-CE265","v":-18457994.05326809},{"$f":"CF264*$B$7-CF265","v":-7868020.6317208819},{"$f":"CG264*$B$7-CG265","v":-1517121.5513864339},{"$f":"CH264*$B$7-CH265","v":-1522971.319898606},{"$f":"CI264*$B$7-CI265","v":3232995.4357647989},{"$f":"CJ264*$B$7-CJ265","v":7985838.3109023999},{"$f":"CK264*$B$7-CK265","v":7970609.4062978914},{"$f":"CL264*$B$7-CL265","v":7952452.439662124},{"$f":"CM264*$B$7-CM265","v":7931455.0290202396},{"$f":"CN264*$B$7-CN265","v":7907698.3997193575},{"$f":"CO264*$B$7-CO265","v":7881257.7104126597},{"$f":"CP264*$B$7-CP265","v":7852202.3602755275},{"$f":"CQ264*$B$7-CQ265","v":7820596.2784874123},{"$f":"CR264*$B$7-CR265","v":7786498.1969552282},{"$f":"CS264*$B$7-CS265","v":7749961.907199515},{"$f":"CT264*$B$7-CT265","v":7711036.5022729179},{"$f":"CU264*$B$7-CU265","v":7669766.6045319764},{"$f":"CV264*$B$7-CV265","v":7626192.5800370593},{"$f":"CW264*$B$7-CW265","v":7580350.7403119626}]
[]
[]
[{"$f":"IRR(C269:X269,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D253,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-183786354.76889125},{"$f":"D263-D266","v":21441078.784491174},{"$f":"E263-E266","v":24733967.727325287},19803300.97878544,16843110.949136332,16841643.500970159,14611909.226479376,12377171.517611753,12360681.426184755,12339518.814751897,12313832.207085311,12283759.614747843,12249429.078097589,12210959.176253309,12168459.507732291,12122031.14337657,12071767.053092921,12017752.50784675,11960065.458269369,11898776.891161948,11833951.165107626,{"$f":"C269*-0.3","v":55135906.430667371},null,null,{"$f":"IRR(AC269:AX269,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD253,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-170964050.94780582},{"$f":"AD263-AD266","v":19937046.428735569},{"$f":"AE263-AE266","v":22945240.038214207},18404520.076084293,15676463.2118081,15670243.466831755,13613896.103313815,11552795.346826959,11532303.904915482,11507362.896326408,11478108.421979439,11444666.762780366,11407154.882056816,11365680.899103887,11320344.535431575,11271237.535216717,11218444.0613782,11162041.06861468,11102098.654669112,11038680.391013477,10971843.634080308,{"$f":"AC269*-0.3","v":51289215.284341745},null,null,{"$f":"IRR(BC269:BX269,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD253,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$23)","v":-170964050.94780582},{"$f":"BD263-BD266","v":19937046.428735584},{"$f":"BE263-BE266","v":22945240.038214218},18404520.076084305,15676463.211808115,15670243.46683177,13613896.10331383,11552795.346826974,11532303.904915495,11507362.896326421,11478108.421979453,11444666.762780381,11407154.88205683,11365680.8991039,11320344.53543159,11271237.535216732,11218444.061378213,11162041.068614693,11102098.654669126,11038680.39101349,10971843.634080321,{"$f":"BC269*-0.3","v":51289215.284341745},null,null,{"$f":"IRR(CC269:CX269,0.1)","v":6.999999999999984E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD253,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$24)","v":-417674367.73243475},{"$f":"CD263-CD266","v":49791644.260577068},{"$f":"CE263-CE266","v":56622291.184816666},46036959.86417371,39674155.698696673,39652149.426674694,34852932.168642782,30041963.169585221,29984673.480834924,29916368.701586086,29837378.442504715,29748008.265610918,29648540.910600007,29539237.450560316,29420338.380976453,29292064.64568872,29154618.603274368,29008184.937121928,28852931.512286957,28689010.182044178,28516557.546887863,{"$f":"CC269*-0.3","v":125302310.31973042}]
[{"$f":"IRR(C270:X270,0.1)","v":0.11125134524458957},"ROE",{"$f":"-C289","v":-22753895.317509566},{"$f":"D269-D273-D275-D284-D265","v":3375673.7868533712},{"$f":"E269-E273-E275-E284-E265","v":2037146.5895114262},{"$f":"F269-F273-F275-F284-F265","v":2046657.0571593754},{"$f":"G269-G273-G275-G284-G265","v":2050573.3572229445},{"$f":"H269-H273-H275-H284-H265","v":2049105.9090567715},{"$f":"I269-I273-I275-I284-I265","v":2042451.3818504969},{"$f":"J269-J273-J275-J284-J265","v":2030793.4202673826},{"$f":"K269-K273-K275-K284-K265","v":2014303.3288403843},{"$f":"L269-L273-L275-L284-L265","v":1993140.7174075264},{"$f":"M269-M273-M275-M284-M265","v":1967454.1097409409},{"$f":"N269-N273-N275-N284-N265","v":1937381.5174034722},{"$f":"O269-O273-O275-O284-O265","v":1903050.9807532188},{"$f":"P269-P273-P275-P284-P265","v":1864581.0789089389},{"$f":"Q269-Q273-Q275-Q284-Q265","v":1822081.4103879202},{"$f":"R269-R273-R275-R284-R265","v":1775653.0460321996},{"$f":"S269-S273-S275-S284-S265","v":1725388.9557485506},{"$f":"T269-T273-T275-T284-T265","v":1671374.4105023779},{"$f":"U269-U273-U275-U284-U265","v":1613687.3609249964},{"$f":"V269-V273-V275-V284-V265","v":1552398.793817576},{"$f":"W269-W273-W275-W284-W265","v":1487573.0677632559},{"$f":"X269","v":55135906.430667371},null,null,{"$f":"IRR(AC270:AX270,0.1)","v":0.11158351137773947},"ROE",{"$f":"-AC289","v":-21215735.079856716},{"$f":"AD269-AD273-AD275-AD284-AD265","v":3188674.6737449616},{"$f":"AE269-AE273-AE275-AE284-AE265","v":1936023.8348932732},{"$f":"AF269-AF273-AF275-AF284-AF265","v":1940204.617649042},{"$f":"AG269-AG273-AG275-AG284-AG265","v":1939088.2003042581},{"$f":"AH269-AH273-AH275-AH284-AH265","v":1932868.4553279118},{"$f":"AI269-AI273-AI275-AI284-AI265","v":1921726.427008529},{"$f":"AJ269-AJ273-AJ275-AJ284-AJ265","v":1905831.0057202317},{"$f":"AK269-AK273-AK275-AK284-AK265","v":1885339.5638087541},{"$f":"AL269-AL273-AL275-AL284-AL265","v":1860398.5552196801},{"$f":"AM269-AM273-AM275-AM284-AM265","v":1831144.0808727108},{"$f":"AN269-AN273-AN275-AN284-AN265","v":1797702.4216736387},{"$f":"AO269-AO273-AO275-AO284-AO265","v":1760190.5409500878},{"$f":"AP269-AP273-AP275-AP284-AP265","v":1718716.5579971597},{"$f":"AQ269-AQ273-AQ275-AQ284-AQ265","v":1673380.1943248473},{"$f":"AR269-AR273-AR275-AR284-AR265","v":1624273.1941099903},{"$f":"AS269-AS273-AS275-AS284-AS265","v":1571479.7202714719},{"$f":"AT269-AT273-AT275-AT284-AT265","v":1515076.7275079526},{"$f":"AU269-AU273-AU275-AU284-AU265","v":1455134.3135623829},{"$f":"AV269-AV273-AV275-AV284-AV265","v":1391716.0499067493},{"$f":"AW269-AW273-AW275-AW284-AW265","v":1324879.2929735798},{"$f":"AX269","v":51289215.284341745},null,null,{"$f":"IRR(BC270:BX270,0.1)","v":0.11158351137774014},"ROE",{"$f":"-BC289","v":-21215735.079856716},{"$f":"BD269-BD273-BD275-BD284-BD265","v":3188674.6737449765},{"$f":"BE269-BE273-BE275-BE284-BE265","v":1936023.8348932844},{"$f":"BF269-BF273-BF275-BF284-BF265","v":1940204.6176490532},{"$f":"BG269-BG273-BG275-BG284-BG265","v":1939088.2003042731},{"$f":"BH269-BH273-BH275-BH284-BH265","v":1932868.4553279267},{"$f":"BI269-BI273-BI275-BI284-BI265","v":1921726.4270085439},{"$f":"BJ269-BJ273-BJ275-BJ284-BJ265","v":1905831.0057202466},{"$f":"BK269-BK273-BK275-BK284-BK265","v":1885339.5638087671},{"$f":"BL269-BL273-BL275-BL284-BL265","v":1860398.5552196931},{"$f":"BM269-BM273-BM275-BM284-BM265","v":1831144.0808727257},{"$f":"BN269-BN273-BN275-BN284-BN265","v":1797702.4216736536},{"$f":"BO269-BO273-BO275-BO284-BO265","v":1760190.5409501027},{"$f":"BP269-BP273-BP275-BP284-BP265","v":1718716.5579971727},{"$f":"BQ269-BQ273-BQ275-BQ284-BQ265","v":1673380.1943248622},{"$f":"BR269-BR273-BR275-BR284-BR265","v":1624273.1941100052},{"$f":"BS269-BS273-BS275-BS284-BS265","v":1571479.7202714849},{"$f":"BT269-BT273-BT275-BT284-BT265","v":1515076.7275079656},{"$f":"BU269-BU273-BU275-BU284-BU265","v":1455134.3135623978},{"$f":"BV269-BV273-BV275-BV284-BV265","v":1391716.0499067623},{"$f":"BW269-BW273-BW275-BW284-BW265","v":1324879.2929735929},{"$f":"BX269","v":51289215.284341745},null,null,{"$f":"IRR(CC270:CX270,0.1)","v":0.13739501905268847},"ROE",{"$f":"-CC289","v":-52332486.412764177},{"$f":"CD269-CD273-CD275-CD284-CD265","v":9450334.0567713361},{"$f":"CE269-CE273-CE275-CE284-CE265","v":6353794.8119259477},{"$f":"CF269-CF273-CF275-CF284-CF265","v":6357462.0716403108},{"$f":"CG269-CG273-CG275-CG284-CG265","v":6348057.0543776657},{"$f":"CH269-CH273-CH275-CH284-CH265","v":6326050.7823556848},{"$f":"CI269-CI273-CI275-CI284-CI265","v":6291882.8854845632},{"$f":"CJ269-CJ273-CJ275-CJ284-CJ265","v":6245963.2475877963},{"$f":"CK269-CK273-CK275-CK284-CK265","v":6188673.5588374995},{"$f":"CL269-CL273-CL275-CL284-CL265","v":6120368.7795886602},{"$f":"CM269-CM273-CM275-CM284-CM265","v":6041378.5205072928},{"$f":"CN269-CN273-CN275-CN284-CN265","v":5952008.3436134942},{"$f":"CO269-CO273-CO275-CO284-CO265","v":5852540.9886025805},{"$f":"CP269-CP273-CP275-CP284-CP265","v":5743237.5285628922},{"$f":"CQ269-CQ273-CQ275-CQ284-CQ265","v":5624338.4589790292},{"$f":"CR269-CR273-CR275-CR284-CR265","v":5496064.7236912958},{"$f":"CS269-CS273-CS275-CS284-CS265","v":5358618.6812769473},{"$f":"CT269-CT273-CT275-CT284-CT265","v":5212185.0151245035},{"$f":"CU269-CU273-CU275-CU284-CU265","v":5056931.5902895331},{"$f":"CV269-CV273-CV275-CV284-CV265","v":4893010.260046754},{"$f":"CW269-CW273-CW275-CW284-CW265","v":4720557.6248904392},{"$f":"CX269","v":125302310.31973042}]
[]
[]
[null,"Interest",null,{"$f":"C276*$B$8","v":6446937.0066277105},6251964.9520918773,6047244.2948292531,5832287.6047034971,5606583.080071453,5369593.3292078078,5120754.0908009792,4859472.8904738091,4585127.6301302817,4297065.1067695767,3994599.4572408372,3677010.5252356604,3343542.1466302252,2993400.3490945175,2625751.4616820253,2239720.1298989076,1834387.2315266347,1408787.6882357476,961908.16778031643,492684.67130211368,null,null,null,null,"Interest",null,{"$f":"AC276*$B$8","v":6011124.9392927364},5829332.9692020379,5638451.4006068036,5438025.753581807,5227578.8242055615,5006609.5483605033,4774591.8087231917,4530973.1821040148,4275173.6241538795,4006584.088306237,3724565.0756662125,3428445.1123941871,3117519.1509585599,2791046.8914511516,2448251.0189683726,2088315.3528614547,1710382.9034491912,1313553.8315663144,896883.30608929379,459379.25433842209,null,null,null,null,"Interest",null,{"$f":"BC276*$B$8","v":6011124.9392927364},5829332.9692020379,5638451.4006068036,5438025.753581807,5227578.8242055615,5006609.5483605033,4774591.8087231917,4530973.1821040148,4275173.6241538795,4006584.088306237,3724565.0756662125,3428445.1123941871,3117519.1509585599,2791046.8914511516,2448251.0189683726,2088315.3528614547,1710382.9034491912,1313553.8315663144,896883.30608929379,459379.25433842209,null,null,null,null,"Interest",null,{"$f":"CC276*$B$8","v":14827537.816949852},14379114.711697472,13908270.451182473,13413883.977641726,12894778.180423941,12349717.093345268,11777402.95191266,11176473.103408422,10545496.762478972,9882971.6045030486,9187320.1886283308,8456886.2019598763,7689930.515958,6884627.0456560291,6039058.4018389583,5151211.3258310352,4218971.8960227156,3240120.4947239803,2212326.5233603078,1133142.853428452]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C288)","v":10346378.097344371},{"$f":"-PMT($B$8,20,$C288)","v":10346378.097344371},10346378.097344371,10346378.097344371,10346378.097344371,10346378.097344371,10346378.097344371,10346378.097344371,10346378.097344371,10346378.097344371,10346378.097344371,10346378.097344371,10346378.097344371,10346378.097344371,10346378.097344371,10346378.097344371,10346378.097344371,10346378.097344371,10346378.097344371,10346378.097344371,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC288)","v":9646964.3411067277},{"$f":"-PMT($B$8,20,$AC288)","v":9646964.3411067277},9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC288)","v":9646964.3411067277},{"$f":"-PMT($B$8,20,$BC288)","v":9646964.3411067277},9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,9646964.3411067277,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC288)","v":23795999.921997424},{"$f":"-PMT($B$8,20,$CC288)","v":23795999.921997424},23795999.921997424,23795999.921997424,23795999.921997424,23795999.921997424,23795999.921997424,23795999.921997424,23795999.921997424,23795999.921997424,23795999.921997424,23795999.921997424,23795999.921997424,23795999.921997424,23795999.921997424,23795999.921997424,23795999.921997424,23795999.921997424,23795999.921997424,23795999.921997424]
[null,"Sinking Fund",null,{"$f":"D274-D273","v":3899441.09071666},{"$f":"E274-E273","v":4094413.1452524932},{"$f":"F274-F273","v":4299133.8025151175},{"$f":"G274-G273","v":4514090.4926408734},{"$f":"H274-H273","v":4739795.0172729176},{"$f":"I274-I273","v":4976784.7681365628},{"$f":"J274-J273","v":5225624.0065433914},{"$f":"K274-K273","v":5486905.2068705615},{"$f":"L274-L273","v":5761250.4672140889},{"$f":"M274-M273","v":6049312.9905747939},{"$f":"N274-N273","v":6351778.6401035339},{"$f":"O274-O273","v":6669367.5721087102},{"$f":"P274-P273","v":7002835.9507141449},{"$f":"Q274-Q273","v":7352977.748249853},{"$f":"R274-R273","v":7720626.6356623452},{"$f":"S274-S273","v":8106657.9674454629},{"$f":"T274-T273","v":8511990.8658177368},{"$f":"U274-U273","v":8937590.4091086239},{"$f":"V274-V273","v":9384469.9295640551},{"$f":"W274-W273","v":9853693.4260422569},null,null,null,null,"Sinking Fund",null,{"$f":"AD274-AD273","v":3635839.4018139914},{"$f":"AE274-AE273","v":3817631.3719046898},{"$f":"AF274-AF273","v":4008512.9404999241},{"$f":"AG274-AG273","v":4208938.5875249207},{"$f":"AH274-AH273","v":4419385.5169011662},{"$f":"AI274-AI273","v":4640354.7927462244},{"$f":"AJ274-AJ273","v":4872372.532383536},{"$f":"AK274-AK273","v":5115991.1590027129},{"$f":"AL274-AL273","v":5371790.7169528482},{"$f":"AM274-AM273","v":5640380.2528004907},{"$f":"AN274-AN273","v":5922399.2654405152},{"$f":"AO274-AO273","v":6218519.2287125401},{"$f":"AP274-AP273","v":6529445.1901481673},{"$f":"AQ274-AQ273","v":6855917.4496555757},{"$f":"AR274-AR273","v":7198713.3221383551},{"$f":"AS274-AS273","v":7558648.988245273},{"$f":"AT274-AT273","v":7936581.4376575369},{"$f":"AU274-AU273","v":8333410.5095404135},{"$f":"AV274-AV273","v":8750081.0350174345},{"$f":"AW274-AW273","v":9187585.0867683049},null,null,null,null,"Sinking Fund",null,{"$f":"BD274-BD273","v":3635839.4018139914},{"$f":"BE274-BE273","v":3817631.3719046898},{"$f":"BF274-BF273","v":4008512.9404999241},{"$f":"BG274-BG273","v":4208938.5875249207},{"$f":"BH274-BH273","v":4419385.5169011662},{"$f":"BI274-BI273","v":4640354.7927462244},{"$f":"BJ274-BJ273","v":4872372.532383536},{"$f":"BK274-BK273","v":5115991.1590027129},{"$f":"BL274-BL273","v":5371790.7169528482},{"$f":"BM274-BM273","v":5640380.2528004907},{"$f":"BN274-BN273","v":5922399.2654405152},{"$f":"BO274-BO273","v":6218519.2287125401},{"$f":"BP274-BP273","v":6529445.1901481673},{"$f":"BQ274-BQ273","v":6855917.4496555757},{"$f":"BR274-BR273","v":7198713.3221383551},{"$f":"BS274-BS273","v":7558648.988245273},{"$f":"BT274-BT273","v":7936581.4376575369},{"$f":"BU274-BU273","v":8333410.5095404135},{"$f":"BV274-BV273","v":8750081.0350174345},{"$f":"BW274-BW273","v":9187585.0867683049},null,null,null,null,"Sinking Fund",null,{"$f":"CD274-CD273","v":8968462.1050475724},{"$f":"CE274-CE273","v":9416885.210299952},{"$f":"CF274-CF273","v":9887729.4708149508},{"$f":"CG274-CG273","v":10382115.944355698},{"$f":"CH274-CH273","v":10901221.741573483},{"$f":"CI274-CI273","v":11446282.828652157},{"$f":"CJ274-CJ273","v":12018596.970084764},{"$f":"CK274-CK273","v":12619526.818589002},{"$f":"CL274-CL273","v":13250503.159518452},{"$f":"CM274-CM273","v":13913028.317494376},{"$f":"CN274-CN273","v":14608679.733369093},{"$f":"CO274-CO273","v":15339113.720037548},{"$f":"CP274-CP273","v":16106069.406039424},{"$f":"CQ274-CQ273","v":16911372.876341395},{"$f":"CR274-CR273","v":17756941.520158466},{"$f":"CS274-CS273","v":18644788.596166387},{"$f":"CT274-CT273","v":19577028.02597471},{"$f":"CU274-CU273","v":20555879.427273445},{"$f":"CV274-CV273","v":21583673.398637116},{"$f":"CW274-CW273","v":22662857.068568971}]
[null,"Mortgage Balance",{"$f":"C288","v":128938740.1325542},{"$f":"C276-D275","v":125039299.04183754},{"$f":"D276-E275","v":120944885.89658505},{"$f":"E276-F275","v":116645752.09406993},{"$f":"F276-G275","v":112131661.60142906},{"$f":"G276-H275","v":107391866.58415614},{"$f":"H276-I275","v":102415081.81601958},{"$f":"I276-J275","v":97189457.809476182},{"$f":"J276-K275","v":91702552.602605626},{"$f":"K276-L275","v":85941302.135391533},{"$f":"L276-M275","v":79891989.144816741},{"$f":"M276-N275","v":73540210.504713207},{"$f":"N276-O275","v":66870842.932604499},{"$f":"O276-P275","v":59868006.981890351},{"$f":"P276-Q275","v":52515029.233640499},{"$f":"Q276-R275","v":44794402.597978152},{"$f":"R276-S275","v":36687744.630532689},{"$f":"S276-T275","v":28175753.764714953},{"$f":"T276-U275","v":19238163.355606329},{"$f":"U276-V275","v":9853693.4260422736},{"$f":"V276-W275","v":1.6763806343078613E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC288","v":120222498.78585473},{"$f":"AC276-AD275","v":116586659.38404074},{"$f":"AD276-AE275","v":112769028.01213606},{"$f":"AE276-AF275","v":108760515.07163614},{"$f":"AF276-AG275","v":104551576.48411122},{"$f":"AG276-AH275","v":100132190.96721005},{"$f":"AH276-AI275","v":95491836.174463823},{"$f":"AI276-AJ275","v":90619463.642080292},{"$f":"AJ276-AK275","v":85503472.483077586},{"$f":"AK276-AL275","v":80131681.76612474},{"$f":"AL276-AM275","v":74491301.513324246},{"$f":"AM276-AN275","v":68568902.247883737},{"$f":"AN276-AO275","v":62350383.019171193},{"$f":"AO276-AP275","v":55820937.829023026},{"$f":"AP276-AQ275","v":48965020.379367448},{"$f":"AQ276-AR275","v":41766307.057229094},{"$f":"AR276-AS275","v":34207658.068983823},{"$f":"AS276-AT275","v":26271076.631326288},{"$f":"AT276-AU275","v":17937666.121785875},{"$f":"AU276-AV275","v":9187585.0867684409},{"$f":"AV276-AW275","v":1.3597309589385986E-7},null,null,null,null,"Mortgage Balance",{"$f":"BC288","v":120222498.78585473},{"$f":"BC276-BD275","v":116586659.38404074},{"$f":"BD276-BE275","v":112769028.01213606},{"$f":"BE276-BF275","v":108760515.07163614},{"$f":"BF276-BG275","v":104551576.48411122},{"$f":"BG276-BH275","v":100132190.96721005},{"$f":"BH276-BI275","v":95491836.174463823},{"$f":"BI276-BJ275","v":90619463.642080292},{"$f":"BJ276-BK275","v":85503472.483077586},{"$f":"BK276-BL275","v":80131681.76612474},{"$f":"BL276-BM275","v":74491301.513324246},{"$f":"BM276-BN275","v":68568902.247883737},{"$f":"BN276-BO275","v":62350383.019171193},{"$f":"BO276-BP275","v":55820937.829023026},{"$f":"BP276-BQ275","v":48965020.379367448},{"$f":"BQ276-BR275","v":41766307.057229094},{"$f":"BR276-BS275","v":34207658.068983823},{"$f":"BS276-BT275","v":26271076.631326288},{"$f":"BT276-BU275","v":17937666.121785875},{"$f":"BU276-BV275","v":9187585.0867684409},{"$f":"BV276-BW275","v":1.3597309589385986E-7},null,null,null,null,"Mortgage Balance",{"$f":"CC288","v":296550756.33899701},{"$f":"CC276-CD275","v":287582294.23394942},{"$f":"CD276-CE275","v":278165409.02364945},{"$f":"CE276-CF275","v":268277679.55283451},{"$f":"CF276-CG275","v":257895563.60847881},{"$f":"CG276-CH275","v":246994341.86690533},{"$f":"CH276-CI275","v":235548059.03825319},{"$f":"CI276-CJ275","v":223529462.06816843},{"$f":"CJ276-CK275","v":210909935.24957943},{"$f":"CK276-CL275","v":197659432.09006098},{"$f":"CL276-CM275","v":183746403.77256662},{"$f":"CM276-CN275","v":169137724.03919753},{"$f":"CN276-CO275","v":153798610.31915998},{"$f":"CO276-CP275","v":137692540.91312057},{"$f":"CP276-CQ275","v":120781168.03677917},{"$f":"CQ276-CR275","v":103024226.5166207},{"$f":"CR276-CS275","v":84379437.920454308},{"$f":"CS276-CT275","v":64802409.894479603},{"$f":"CT276-CU275","v":44246530.467206158},{"$f":"CU276-CV275","v":22662857.068569042},{"$f":"CV276-CW275","v":7.0780515670776367E-8}]
[]
[]
[null,"Book Depr",null,{"$f":"-$C269/20","v":9189317.738444563},{"$f":"-$C269/20","v":9189317.738444563},9189317.738444563,9189317.738444563,9189317.738444563,9189317.738444563,9189317.738444563,9189317.738444563,9189317.738444563,9189317.738444563,9189317.738444563,9189317.738444563,9189317.738444563,9189317.738444563,9189317.738444563,9189317.738444563,9189317.738444563,9189317.738444563,9189317.738444563,9189317.738444563,null,null,null,null,"Book Depr",null,{"$f":"-$AC269/20","v":8548202.5473902915},{"$f":"-$AC269/20","v":8548202.5473902915},8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,null,null,null,null,"Book Depr",null,{"$f":"-$BC269/20","v":8548202.5473902915},{"$f":"-$BC269/20","v":8548202.5473902915},8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,8548202.5473902915,null,null,null,null,"Book Depr",null,{"$f":"-$CC269/20","v":20883718.386621736},{"$f":"-$CC269/20","v":20883718.386621736},20883718.386621736,20883718.386621736,20883718.386621736,20883718.386621736,20883718.386621736,20883718.386621736,20883718.386621736,20883718.386621736,20883718.386621736,20883718.386621736,20883718.386621736,20883718.386621736,20883718.386621736,20883718.386621736,20883718.386621736,20883718.386621736,20883718.386621736,20883718.386621736]
[null,"Accum Depreciation",null,{"$f":"SUM($D279:D279)","v":9189317.738444563},{"$f":"SUM($D279:E279)","v":18378635.476889126},{"$f":"SUM($D279:F279)","v":27567953.215333689},{"$f":"SUM($D279:G279)","v":36757270.953778252},{"$f":"SUM($D279:H279)","v":45946588.692222819},{"$f":"SUM($D279:I279)","v":55135906.430667385},{"$f":"SUM($D279:J279)","v":64325224.169111952},{"$f":"SUM($D279:K279)","v":73514541.907556519},{"$f":"SUM($D279:L279)","v":82703859.646001086},{"$f":"SUM($D279:M279)","v":91893177.384445652},{"$f":"SUM($D279:N279)","v":101082495.12289022},{"$f":"SUM($D279:O279)","v":110271812.86133479},{"$f":"SUM($D279:P279)","v":119461130.59977935},{"$f":"SUM($D279:Q279)","v":128650448.33822392},{"$f":"SUM($D279:R279)","v":137839766.07666847},{"$f":"SUM($D279:S279)","v":147029083.81511304},{"$f":"SUM($D279:T279)","v":156218401.5535576},{"$f":"SUM($D279:U279)","v":165407719.29200217},{"$f":"SUM($D279:V279)","v":174597037.03044674},{"$f":"SUM($D279:W279)","v":183786354.7688913},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD279:AD279)","v":8548202.5473902915},{"$f":"SUM($AD279:AE279)","v":17096405.094780583},{"$f":"SUM($AD279:AF279)","v":25644607.642170876},{"$f":"SUM($AD279:AG279)","v":34192810.189561166},{"$f":"SUM($AD279:AH279)","v":42741012.736951455},{"$f":"SUM($AD279:AI279)","v":51289215.284341745},{"$f":"SUM($AD279:AJ279)","v":59837417.831732035},{"$f":"SUM($AD279:AK279)","v":68385620.379122332},{"$f":"SUM($AD279:AL279)","v":76933822.926512629},{"$f":"SUM($AD279:AM279)","v":85482025.473902926},{"$f":"SUM($AD279:AN279)","v":94030228.021293223},{"$f":"SUM($AD279:AO279)","v":102578430.56868352},{"$f":"SUM($AD279:AP279)","v":111126633.11607382},{"$f":"SUM($AD279:AQ279)","v":119674835.66346411},{"$f":"SUM($AD279:AR279)","v":128223038.21085441},{"$f":"SUM($AD279:AS279)","v":136771240.75824469},{"$f":"SUM($AD279:AT279)","v":145319443.30563498},{"$f":"SUM($AD279:AU279)","v":153867645.85302526},{"$f":"SUM($AD279:AV279)","v":162415848.40041554},{"$f":"SUM($AD279:AW279)","v":170964050.94780582},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD279:BD279)","v":8548202.5473902915},{"$f":"SUM($BD279:BE279)","v":17096405.094780583},{"$f":"SUM($BD279:BF279)","v":25644607.642170876},{"$f":"SUM($BD279:BG279)","v":34192810.189561166},{"$f":"SUM($BD279:BH279)","v":42741012.736951455},{"$f":"SUM($BD279:BI279)","v":51289215.284341745},{"$f":"SUM($BD279:BJ279)","v":59837417.831732035},{"$f":"SUM($BD279:BK279)","v":68385620.379122332},{"$f":"SUM($BD279:BL279)","v":76933822.926512629},{"$f":"SUM($BD279:BM279)","v":85482025.473902926},{"$f":"SUM($BD279:BN279)","v":94030228.021293223},{"$f":"SUM($BD279:BO279)","v":102578430.56868352},{"$f":"SUM($BD279:BP279)","v":111126633.11607382},{"$f":"SUM($BD279:BQ279)","v":119674835.66346411},{"$f":"SUM($BD279:BR279)","v":128223038.21085441},{"$f":"SUM($BD279:BS279)","v":136771240.75824469},{"$f":"SUM($BD279:BT279)","v":145319443.30563498},{"$f":"SUM($BD279:BU279)","v":153867645.85302526},{"$f":"SUM($BD279:BV279)","v":162415848.40041554},{"$f":"SUM($BD279:BW279)","v":170964050.94780582},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD279:CD279)","v":20883718.386621736},{"$f":"SUM($CD279:CE279)","v":41767436.773243472},{"$f":"SUM($CD279:CF279)","v":62651155.159865208},{"$f":"SUM($CD279:CG279)","v":83534873.546486944},{"$f":"SUM($CD279:CH279)","v":104418591.93310869},{"$f":"SUM($CD279:CI279)","v":125302310.31973043},{"$f":"SUM($CD279:CJ279)","v":146186028.70635217},{"$f":"SUM($CD279:CK279)","v":167069747.09297392},{"$f":"SUM($CD279:CL279)","v":187953465.47959566},{"$f":"SUM($CD279:CM279)","v":208837183.8662174},{"$f":"SUM($CD279:CN279)","v":229720902.25283915},{"$f":"SUM($CD279:CO279)","v":250604620.63946089},{"$f":"SUM($CD279:CP279)","v":271488339.02608263},{"$f":"SUM($CD279:CQ279)","v":292372057.41270435},{"$f":"SUM($CD279:CR279)","v":313255775.79932606},{"$f":"SUM($CD279:CS279)","v":334139494.18594778},{"$f":"SUM($CD279:CT279)","v":355023212.57256949},{"$f":"SUM($CD279:CU279)","v":375906930.9591912},{"$f":"SUM($CD279:CV279)","v":396790649.34581292},{"$f":"SUM($CD279:CW279)","v":417674367.73243463}]
[null,"End Year Book Value",null,{"$f":"-$C269-D280","v":174597037.03044668},165407719.29200211,156218401.55355754,147029083.81511301,137839766.07666844,128650448.33822386,119461130.59977929,110271812.86133473,101082495.12289016,91893177.384445593,82703859.646001026,73514541.907556459,64325224.169111893,55135906.430667326,45946588.692222774,36757270.953778207,27567953.215333641,18378635.476889074,9189317.7384445071,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC269-AD280","v":162415848.40041554},{"$f":"-$AC269-AE280","v":153867645.85302523},{"$f":"-$AC269-AF280","v":145319443.30563495},{"$f":"-$AC269-AG280","v":136771240.75824466},{"$f":"-$AC269-AH280","v":128223038.21085437},{"$f":"-$AC269-AI280","v":119674835.66346407},{"$f":"-$AC269-AJ280","v":111126633.11607379},{"$f":"-$AC269-AK280","v":102578430.56868349},{"$f":"-$AC269-AL280","v":94030228.021293193},{"$f":"-$AC269-AM280","v":85482025.473902896},{"$f":"-$AC269-AN280","v":76933822.926512599},{"$f":"-$AC269-AO280","v":68385620.379122302},{"$f":"-$AC269-AP280","v":59837417.831732005},{"$f":"-$AC269-AQ280","v":51289215.284341708},{"$f":"-$AC269-AR280","v":42741012.736951411},{"$f":"-$AC269-AS280","v":34192810.189561129},{"$f":"-$AC269-AT280","v":25644607.642170846},{"$f":"-$AC269-AU280","v":17096405.094780564},{"$f":"-$AC269-AV280","v":8548202.5473902822},{"$f":"-$AC269-AW280","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC269-BD280","v":162415848.40041554},{"$f":"-$BC269-BE280","v":153867645.85302523},{"$f":"-$BC269-BF280","v":145319443.30563495},{"$f":"-$BC269-BG280","v":136771240.75824466},{"$f":"-$BC269-BH280","v":128223038.21085437},{"$f":"-$BC269-BI280","v":119674835.66346407},{"$f":"-$BC269-BJ280","v":111126633.11607379},{"$f":"-$BC269-BK280","v":102578430.56868349},{"$f":"-$BC269-BL280","v":94030228.021293193},{"$f":"-$BC269-BM280","v":85482025.473902896},{"$f":"-$BC269-BN280","v":76933822.926512599},{"$f":"-$BC269-BO280","v":68385620.379122302},{"$f":"-$BC269-BP280","v":59837417.831732005},{"$f":"-$BC269-BQ280","v":51289215.284341708},{"$f":"-$BC269-BR280","v":42741012.736951411},{"$f":"-$BC269-BS280","v":34192810.189561129},{"$f":"-$BC269-BT280","v":25644607.642170846},{"$f":"-$BC269-BU280","v":17096405.094780564},{"$f":"-$BC269-BV280","v":8548202.5473902822},{"$f":"-$BC269-BW280","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$CC269-CD280","v":396790649.34581304},{"$f":"-$CC269-CE280","v":375906930.95919126},{"$f":"-$CC269-CF280","v":355023212.57256955},{"$f":"-$CC269-CG280","v":334139494.18594778},{"$f":"-$CC269-CH280","v":313255775.79932606},{"$f":"-$CC269-CI280","v":292372057.41270435},{"$f":"-$CC269-CJ280","v":271488339.02608258},{"$f":"-$CC269-CK280","v":250604620.63946083},{"$f":"-$CC269-CL280","v":229720902.25283909},{"$f":"-$CC269-CM280","v":208837183.86621734},{"$f":"-$CC269-CN280","v":187953465.4795956},{"$f":"-$CC269-CO280","v":167069747.09297386},{"$f":"-$CC269-CP280","v":146186028.70635211},{"$f":"-$CC269-CQ280","v":125302310.3197304},{"$f":"-$CC269-CR280","v":104418591.93310869},{"$f":"-$CC269-CS280","v":83534873.546486974},{"$f":"-$CC269-CT280","v":62651155.15986526},{"$f":"-$CC269-CU280","v":41767436.773243546},{"$f":"-$CC269-CV280","v":20883718.386621833},{"$f":"-$CC269-CW280","v":0}]
[null,"Prop. Tax Value",{"$f":"-C269","v":183786354.76889125},{"$f":"C282/(($C282/$X282)^(1/21))","v":173545867.30249533},{"$f":"D282/(($C282/$X282)^(1/21))","v":163875974.88207701},154744884.22557208,146122573.5573315,137980693.90063432,130292475.87013434,123032641.657787,116177321.9228781,109703977.31290026,103591324.35724844,97819265.490083188,92368822.972286388,87222076.495253861,82362104.261374727,77772927.347478151,73439457.168322176,69347445.867391691,65483439.471897319,61834733.657955319,58389331.980510421,{"$f":"X269","v":55135906.430667371},null,null,null,"Prop. Tax Value",{"$f":"-AC269","v":170964050.94780582},{"$f":"AC282/(($AC282/$AX282)^(1/21))","v":161438016.09534451},{"$f":"AD282/(($AC282/$AX282)^(1/21))","v":152442767.3321647},143948729.51216012,135927975.4021689,128354133.86105523,121202303.13500872,114448968.98398794,108071927.3701192,102050211.45386074,96364022.657905564,90994665.572170451,85924486.485847846,81136815.344422236,76615910.940813735,72346909.160444826,68315774.110067174,64509251.969666719,60914827.415718466,57520682.472516604,54315657.656288788,{"$f":"AX269","v":51289215.284341745},null,null,null,"Prop. Tax Value",{"$f":"-BC269","v":170964050.94780582},{"$f":"BC282/(($BC282/$BX282)^(1/21))","v":161438016.09534451},{"$f":"BD282/(($BC282/$BX282)^(1/21))","v":152442767.3321647},143948729.51216012,135927975.4021689,128354133.86105523,121202303.13500872,114448968.98398794,108071927.3701192,102050211.45386074,96364022.657905564,90994665.572170451,85924486.485847846,81136815.344422236,76615910.940813735,72346909.160444826,68315774.110067174,64509251.969666719,60914827.415718466,57520682.472516604,54315657.656288788,{"$f":"BX269","v":51289215.284341745},null,null,null,"Prop. Tax Value",{"$f":"-CC269","v":417674367.73243475},{"$f":"CC282/(($CC282/$CX282)^(1/21))","v":394401752.4548896},{"$f":"CD282/(($CC282/$CX282)^(1/21))","v":372425876.12926304},351674485.08361626,332079351.58592749,313576049.52065259,296103742.56447953,279604984.1648286,264025528.66345417,249314152.94414908,235422488.01815304,222304859.99354133,209918139.90572286,198221601.91531071,187176789.40713939,176747388.55018044,166899108.90263882,157599570.6696763,148818198.24307996,140526119.67284957,132696071.74017981,{"$f":"CX269","v":125302310.31973042}]
[null,"Tax Dep",null,{"$f":"$C269*-D$5","v":36757270.953778252},{"$f":"$C269*-E$5","v":58811633.526045203},35286980.115627117,21172188.069376271,21172188.069376271,10586094.034688136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":78787191.8181348},{"$f":"$CC$29*-E$5","v":126059506.90901567},{"$f":"$CC$29*-F$5","v":75635704.145409405},{"$f":"$CC$29*-G$5","v":45381422.487245642},{"$f":"$CC$29*-H$5","v":45381422.487245642},{"$f":"$CC$29*-I$5","v":22690711.243622821}]
[null,"After Tax Dep. Value",null,{"$f":"D283*$B$7","v":7719026.9002934322},{"$f":"E283*$B$7","v":12350443.040469492},{"$f":"F283*$B$7","v":7410265.8242816944},{"$f":"G283*$B$7","v":4446159.4945690166},{"$f":"H283*$B$7","v":4446159.4945690166},{"$f":"I283*$B$7","v":2223079.7472845083},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD283*$B$7","v":7101407.4138838798},{"$f":"AE283*$B$7","v":11362251.862214206},{"$f":"AF283*$B$7","v":6817351.1173285237},{"$f":"AG283*$B$7","v":4090410.6703971145},{"$f":"AH283*$B$7","v":4090410.6703971145},{"$f":"AI283*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD283*$B$7","v":7101407.4138838798},{"$f":"BE283*$B$7","v":11362251.862214206},{"$f":"BF283*$B$7","v":6817351.1173285237},{"$f":"BG283*$B$7","v":4090410.6703971145},{"$f":"BH283*$B$7","v":4090410.6703971145},{"$f":"BI283*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD283*$B$7","v":16545310.281808307},{"$f":"CE283*$B$7","v":26472496.45089329},{"$f":"CF283*$B$7","v":15883497.870535975},{"$f":"CG283*$B$7","v":9530098.7223215848},{"$f":"CH283*$B$7","v":9530098.7223215848},{"$f":"CI283*$B$7","v":4765049.3611607924}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D284:I284)","v":32093719.318827491},{"$f":"C286/C290","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD284:AI284)","v":29525817.082094379},{"$f":"AC286/AC290","v":0.17270190381197983},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD284:BI284)","v":29525817.082094379},{"$f":"BC286/BC290","v":0.17270190381197983},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD284:CI284)","v":68791124.980673522},{"$f":"CC286/CC290","v":0.1647003749694825}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D265:W265)","v":0},{"$f":"C287/C290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD265:AW265)","v":0},{"$f":"AC287/AC290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD265:BW265)","v":0},{"$f":"BC287/BC290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD265:CW265)","v":0},{"$f":"CC287/CC290","v":0}]
[0.85,"Debt",{"$f":"(C290-C286-C287)*$A288","v":128938740.1325542},{"$f":"C288/C290","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC290-AC286-AC287)*$A288","v":120222498.78585473},{"$f":"AC288/AC290","v":0.70320338175981711},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC290-BC286-BC287)*$A288","v":120222498.78585473},{"$f":"BC288/BC290","v":0.70320338175981711},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC290-CC286-CC287)*$A288","v":296550756.33899701},{"$f":"CC288/CC290","v":0.71000468127593974}]
[0.15,"Equity",{"$f":"(C290-C286-C287)*$A289","v":22753895.317509566},{"$f":"C289/C290","v":0.12380622786779938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC290-AC286-AC287)*$A289","v":21215735.079856716},{"$f":"AC289/AC290","v":0.12409471442820302},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC290-BC286-BC287)*$A289","v":21215735.079856716},{"$f":"BC289/BC290","v":0.12409471442820302},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC290-CC286-CC287)*$A289","v":52332486.412764177},{"$f":"CC289/CC290","v":0.12529494375457761}]
[null,"Total",{"$f":"-C269","v":183786354.76889125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC269","v":170964050.94780582},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",{"$f":"-BC269","v":170964050.94780582},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC269","v":417674367.73243475}]
[null,"Check",{"$f":"SUM(C286:C289)-C290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC286:AC289)-AC290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC286:BC289)-BC290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC286:CC289)-CC290","v":0}]
[null,"2027 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027 Off Shore Wind"]
[null,"Year",null,2027,{"$f":"D293+1","v":2028},{"$f":"E293+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,null,null,null,"Year",null,2027,{"$f":"AD293+1","v":2028},{"$f":"AE293+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,null,null,null,"Year",null,2027,{"$f":"BD293+1","v":2028},{"$f":"BE293+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,null,null,null,"Year",null,2027,{"$f":"CD293+1","v":2028},{"$f":"CE293+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D293-$D$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D293-$D$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D293-$D$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D293-$D$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D293-$D$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D293-$D$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D293-$D$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D293-$D$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D293-$D$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D293-$D$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D293-$D$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D293-$D$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D293-$D$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D293-$D$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D293-$D$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D293-$D$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D293-$D$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D293-$D$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D293-$D$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D293-$D$13)","v":334959.94292466278},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD293-$AD$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD293-$AD$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD293-$AD$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD293-$AD$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD293-$AD$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD293-$AD$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD293-$AD$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD293-$AD$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD293-$AD$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD293-$AD$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD293-$AD$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD293-$AD$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD293-$AD$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD293-$AD$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD293-$AD$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD293-$AD$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD293-$AD$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD293-$AD$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD293-$AD$13)","v":334959.94292466278},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD293-$AD$13)","v":334959.94292466278},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD293-$AD$13)","v":434542.62865902198},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD293-$AD$13)","v":434542.62865902198},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD293-$AD$13)","v":434542.62865902198},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD293-$AD$13)","v":434542.62865902198},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD293-$AD$13)","v":434542.62865902198},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD293-$AD$13)","v":434542.62865902198},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD293-$AD$13)","v":434542.62865902198},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD293-$AD$13)","v":434542.62865902198},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD293-$AD$13)","v":434542.62865902198},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD293-$AD$13)","v":434542.62865902198},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD293-$AD$13)","v":434542.62865902198},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD293-$AD$13)","v":434542.62865902198},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD293-$AD$13)","v":434542.62865902198},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD293-$AD$13)","v":434542.62865902198},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD293-$AD$13)","v":434542.62865902198},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD293-$AD$13)","v":434542.62865902198},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD293-$AD$13)","v":434542.62865902198},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD293-$AD$13)","v":434542.62865902198},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD293-$AD$13)","v":434542.62865902198},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD293-$AD$13)","v":434542.62865902198},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD293-$AD$13)","v":447281.19715396693},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD293-$AD$13)","v":447281.19715396693},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD293-$AD$13)","v":447281.19715396693},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD293-$AD$13)","v":447281.19715396693},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD293-$AD$13)","v":447281.19715396693},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD293-$AD$13)","v":447281.19715396693},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD293-$AD$13)","v":447281.19715396693},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD293-$AD$13)","v":447281.19715396693},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD293-$AD$13)","v":447281.19715396693},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD293-$AD$13)","v":447281.19715396693},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD293-$AD$13)","v":447281.19715396693},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD293-$AD$13)","v":447281.19715396693},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD293-$AD$13)","v":447281.19715396693},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD293-$AD$13)","v":447281.19715396693},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD293-$AD$13)","v":447281.19715396693},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD293-$AD$13)","v":447281.19715396693},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD293-$AD$13)","v":447281.19715396693},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD293-$AD$13)","v":447281.19715396693},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD293-$AD$13)","v":447281.19715396693},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD293-$AD$13)","v":447281.19715396693}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M11","v":65.640327924057956},{"$f":"D295","v":65.640327924057956},{"$f":"E295","v":65.640327924057956},65.640327924057956,65.640327924057956,65.640327924057956,65.640327924057956,65.640327924057956,65.640327924057956,65.640327924057956,65.640327924057956,65.640327924057956,65.640327924057956,65.640327924057956,65.640327924057956,65.640327924057956,65.640327924057956,65.640327924057956,65.640327924057956,65.640327924057956,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P11","v":62.352993830954794},{"$f":"AD295","v":62.352993830954794},{"$f":"AE295","v":62.352993830954794},62.352993830954794,62.352993830954794,62.352993830954794,62.352993830954794,62.352993830954794,62.352993830954794,62.352993830954794,62.352993830954794,62.352993830954794,62.352993830954794,62.352993830954794,62.352993830954794,62.352993830954794,62.352993830954794,62.352993830954794,62.352993830954794,62.352993830954794,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$11","v":48.213766078027653},{"$f":"BD295","v":48.213766078027653},{"$f":"BE295","v":48.213766078027653},48.213766078027653,48.213766078027653,48.213766078027653,48.213766078027653,48.213766078027653,48.213766078027653,48.213766078027653,48.213766078027653,48.213766078027653,48.213766078027653,48.213766078027653,48.213766078027653,48.213766078027653,48.213766078027653,48.213766078027653,48.213766078027653,48.213766078027653,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$11","v":119.80646243499955},{"$f":"CD295","v":119.80646243499955},{"$f":"CE295","v":119.80646243499955},119.80646243499955,119.80646243499955,119.80646243499955,119.80646243499955,119.80646243499955,119.80646243499955,119.80646243499955,119.80646243499955,119.80646243499955,119.80646243499955,119.80646243499955,119.80646243499955,119.80646243499955,119.80646243499955,119.80646243499955,119.80646243499955,119.80646243499955]
[null,"Revenue",null,{"$f":"D295*D294","v":21986880.4949986},{"$f":"E295*E294","v":21986880.4949986},{"$f":"F295*F294","v":21986880.4949986},{"$f":"G295*G294","v":21986880.4949986},{"$f":"H295*H294","v":21986880.4949986},{"$f":"I295*I294","v":21986880.4949986},{"$f":"J295*J294","v":21986880.4949986},{"$f":"K295*K294","v":21986880.4949986},{"$f":"L295*L294","v":21986880.4949986},{"$f":"M295*M294","v":21986880.4949986},{"$f":"N295*N294","v":21986880.4949986},{"$f":"O295*O294","v":21986880.4949986},{"$f":"P295*P294","v":21986880.4949986},{"$f":"Q295*Q294","v":21986880.4949986},{"$f":"R295*R294","v":21986880.4949986},{"$f":"S295*S294","v":21986880.4949986},{"$f":"T295*T294","v":21986880.4949986},{"$f":"U295*U294","v":21986880.4949986},{"$f":"V295*V294","v":21986880.4949986},{"$f":"W295*W294","v":21986880.4949986},null,null,null,null,"Revenue",null,{"$f":"AD295*AD294","v":20885755.254798468},{"$f":"AE295*AE294","v":20885755.254798468},{"$f":"AF295*AF294","v":20885755.254798468},{"$f":"AG295*AG294","v":20885755.254798468},{"$f":"AH295*AH294","v":20885755.254798468},{"$f":"AI295*AI294","v":20885755.254798468},{"$f":"AJ295*AJ294","v":20885755.254798468},{"$f":"AK295*AK294","v":20885755.254798468},{"$f":"AL295*AL294","v":20885755.254798468},{"$f":"AM295*AM294","v":20885755.254798468},{"$f":"AN295*AN294","v":20885755.254798468},{"$f":"AO295*AO294","v":20885755.254798468},{"$f":"AP295*AP294","v":20885755.254798468},{"$f":"AQ295*AQ294","v":20885755.254798468},{"$f":"AR295*AR294","v":20885755.254798468},{"$f":"AS295*AS294","v":20885755.254798468},{"$f":"AT295*AT294","v":20885755.254798468},{"$f":"AU295*AU294","v":20885755.254798468},{"$f":"AV295*AV294","v":20885755.254798468},{"$f":"AW295*AW294","v":20885755.254798468},null,null,null,null,"Revenue",null,{"$f":"BD295*BD294","v":20950936.64909732},{"$f":"BE295*BE294","v":20950936.64909732},{"$f":"BF295*BF294","v":20950936.64909732},{"$f":"BG295*BG294","v":20950936.64909732},{"$f":"BH295*BH294","v":20950936.64909732},{"$f":"BI295*BI294","v":20950936.64909732},{"$f":"BJ295*BJ294","v":20950936.64909732},{"$f":"BK295*BK294","v":20950936.64909732},{"$f":"BL295*BL294","v":20950936.64909732},{"$f":"BM295*BM294","v":20950936.64909732},{"$f":"BN295*BN294","v":20950936.64909732},{"$f":"BO295*BO294","v":20950936.64909732},{"$f":"BP295*BP294","v":20950936.64909732},{"$f":"BQ295*BQ294","v":20950936.64909732},{"$f":"BR295*BR294","v":20950936.64909732},{"$f":"BS295*BS294","v":20950936.64909732},{"$f":"BT295*BT294","v":20950936.64909732},{"$f":"BU295*BU294","v":20950936.64909732},{"$f":"BV295*BV294","v":20950936.64909732},{"$f":"BW295*BW294","v":20950936.64909732},null,null,null,null,"Revenue",null,{"$f":"CD295*CD294","v":53587177.944708362},{"$f":"CE295*CE294","v":53587177.944708362},{"$f":"CF295*CF294","v":53587177.944708362},{"$f":"CG295*CG294","v":53587177.944708362},{"$f":"CH295*CH294","v":53587177.944708362},{"$f":"CI295*CI294","v":53587177.944708362},{"$f":"CJ295*CJ294","v":53587177.944708362},{"$f":"CK295*CK294","v":53587177.944708362},{"$f":"CL295*CL294","v":53587177.944708362},{"$f":"CM295*CM294","v":53587177.944708362},{"$f":"CN295*CN294","v":53587177.944708362},{"$f":"CO295*CO294","v":53587177.944708362},{"$f":"CP295*CP294","v":53587177.944708362},{"$f":"CQ295*CQ294","v":53587177.944708362},{"$f":"CR295*CR294","v":53587177.944708362},{"$f":"CS295*CS294","v":53587177.944708362},{"$f":"CT295*CT294","v":53587177.944708362},{"$f":"CU295*CU294","v":53587177.944708362},{"$f":"CV295*CV294","v":53587177.944708362},{"$f":"CW295*CW294","v":53587177.944708362}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(E293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(F293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(G293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(H293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(I293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(J293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(K293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(L293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(M293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(N293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(O293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(P293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(Q293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(R293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(S293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(T293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(U293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(V293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(W293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(AE293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(AF293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(AG293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(AH293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(AI293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(AJ293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(AK293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(AL293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(AM293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(AN293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(AO293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(AP293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(AQ293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(AR293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(AS293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(AT293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(AU293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(AV293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(AW293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4233017.8780602254},{"$f":"HLOOKUP(BE293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(BF293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(BG293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(BH293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(BI293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(BJ293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(BK293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(BL293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(BM293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(BN293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(BO293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(BP293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(BQ293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(BR293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(BS293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(BT293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(BU293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(BV293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(BW293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10755833.1176008},{"$f":"HLOOKUP(CE293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10970949.779952817},{"$f":"HLOOKUP(CF293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11190368.77555187},{"$f":"HLOOKUP(CG293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11414176.15106291},{"$f":"HLOOKUP(CH293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11642459.674084168},{"$f":"HLOOKUP(CI293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11875308.867565852},{"$f":"HLOOKUP(CJ293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12112815.04491717},{"$f":"HLOOKUP(CK293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12355071.345815513},{"$f":"HLOOKUP(CL293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12602172.772731826},{"$f":"HLOOKUP(CM293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12854216.228186462},{"$f":"HLOOKUP(CN293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13111300.552750193},{"$f":"HLOOKUP(CO293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13373526.563805196},{"$f":"HLOOKUP(CP293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13640997.0950813},{"$f":"HLOOKUP(CQ293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13913817.036982926},{"$f":"HLOOKUP(CR293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14192093.377722582},{"$f":"HLOOKUP(CS293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14475935.245277036},{"$f":"HLOOKUP(CT293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14765453.950182574},{"$f":"HLOOKUP(CU293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15060763.029186232},{"$f":"HLOOKUP(CV293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15361978.289769953},{"$f":"HLOOKUP(CW293,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15669217.855565352}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D294","v":0},{"$f":"HLOOKUP(E293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E294","v":0},{"$f":"HLOOKUP(F293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F294","v":0},{"$f":"HLOOKUP(G293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G294","v":0},{"$f":"HLOOKUP(H293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H294","v":0},{"$f":"HLOOKUP(I293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I294","v":0},{"$f":"HLOOKUP(J293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J294","v":0},{"$f":"HLOOKUP(K293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K294","v":0},{"$f":"HLOOKUP(L293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L294","v":0},{"$f":"HLOOKUP(M293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M294","v":0},{"$f":"HLOOKUP(N293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N294","v":0},{"$f":"HLOOKUP(O293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O294","v":0},{"$f":"HLOOKUP(P293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P294","v":0},{"$f":"HLOOKUP(Q293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q294","v":0},{"$f":"HLOOKUP(R293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R294","v":0},{"$f":"HLOOKUP(S293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S294","v":0},{"$f":"HLOOKUP(T293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T294","v":0},{"$f":"HLOOKUP(U293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U294","v":0},{"$f":"HLOOKUP(V293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V294","v":0},{"$f":"HLOOKUP(W293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W294","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD294","v":0},{"$f":"HLOOKUP(AE293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE294","v":0},{"$f":"HLOOKUP(AF293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF294","v":0},{"$f":"HLOOKUP(AG293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG294","v":0},{"$f":"HLOOKUP(AH293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH294","v":0},{"$f":"HLOOKUP(AI293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI294","v":0},{"$f":"HLOOKUP(AJ293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ294","v":0},{"$f":"HLOOKUP(AK293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK294","v":0},{"$f":"HLOOKUP(AL293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL294","v":0},{"$f":"HLOOKUP(AM293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM294","v":0},{"$f":"HLOOKUP(AN293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN294","v":0},{"$f":"HLOOKUP(AO293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO294","v":0},{"$f":"HLOOKUP(AP293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP294","v":0},{"$f":"HLOOKUP(AQ293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ294","v":0},{"$f":"HLOOKUP(AR293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR294","v":0},{"$f":"HLOOKUP(AS293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS294","v":0},{"$f":"HLOOKUP(AT293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT294","v":0},{"$f":"HLOOKUP(AU293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU294","v":0},{"$f":"HLOOKUP(AV293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV294","v":0},{"$f":"HLOOKUP(AW293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW294","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD294","v":65181.394298853294},{"$f":"HLOOKUP(BE293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE294","v":65181.394298853294},{"$f":"HLOOKUP(BF293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF294","v":65181.394298853294},{"$f":"HLOOKUP(BG293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG294","v":65181.394298853294},{"$f":"HLOOKUP(BH293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH294","v":65181.394298853294},{"$f":"HLOOKUP(BI293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI294","v":65181.394298853294},{"$f":"HLOOKUP(BJ293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ294","v":65181.394298853294},{"$f":"HLOOKUP(BK293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK294","v":65181.394298853294},{"$f":"HLOOKUP(BL293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL294","v":65181.394298853294},{"$f":"HLOOKUP(BM293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM294","v":65181.394298853294},{"$f":"HLOOKUP(BN293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN294","v":65181.394298853294},{"$f":"HLOOKUP(BO293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO294","v":65181.394298853294},{"$f":"HLOOKUP(BP293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP294","v":65181.394298853294},{"$f":"HLOOKUP(BQ293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ294","v":65181.394298853294},{"$f":"HLOOKUP(BR293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR294","v":65181.394298853294},{"$f":"HLOOKUP(BS293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS294","v":65181.394298853294},{"$f":"HLOOKUP(BT293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT294","v":65181.394298853294},{"$f":"HLOOKUP(BU293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU294","v":65181.394298853294},{"$f":"HLOOKUP(BV293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV294","v":65181.394298853294},{"$f":"HLOOKUP(BW293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW294","v":65181.394298853294},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD294","v":0},{"$f":"HLOOKUP(CE293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE294","v":0},{"$f":"HLOOKUP(CF293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF294","v":0},{"$f":"HLOOKUP(CG293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG294","v":0},{"$f":"HLOOKUP(CH293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH294","v":0},{"$f":"HLOOKUP(CI293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI294","v":0},{"$f":"HLOOKUP(CJ293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ294","v":0},{"$f":"HLOOKUP(CK293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK294","v":0},{"$f":"HLOOKUP(CL293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL294","v":0},{"$f":"HLOOKUP(CM293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM294","v":0},{"$f":"HLOOKUP(CN293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN294","v":0},{"$f":"HLOOKUP(CO293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO294","v":0},{"$f":"HLOOKUP(CP293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP294","v":0},{"$f":"HLOOKUP(CQ293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ294","v":0},{"$f":"HLOOKUP(CR293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR294","v":0},{"$f":"HLOOKUP(CS293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS294","v":0},{"$f":"HLOOKUP(CT293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT294","v":0},{"$f":"HLOOKUP(CU293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU294","v":0},{"$f":"HLOOKUP(CV293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV294","v":0},{"$f":"HLOOKUP(CW293,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW294","v":0}]
[null,"Property Tax",null,{"$f":"C322*$B$9","v":1864796.9117479876},{"$f":"D322*$B$9","v":1760891.3229672397},1662775.3037164807,1570126.2619606156,1482639.5803378928,1400027.6146197359,1322018.7479759085,1248356.497935574,1178798.6731080532,1113116.5768906986,1051094.2555457836,992527.78817418485,937224.61625139194,885002.91052144812,835690.97316725657,789126.67329167051,745156.91385330609,703637.12830443529,664430.80527597491,627409.03974679834,null,null,null,null,"Property Tax",null,{"$f":"AC322*$B$9","v":1734694.801626035},{"$f":"AD322*$B$9","v":1638038.4399695254},1546767.7243874241,1460582.569265689,1379199.6096166447,1302351.2694137078,1229784.8818380546,1161261.8585447201,1096556.9052167935,1035457.2808285569,977762.09818212432,923281.66341784643,871836.85232687625,823258.52141530055,777386.95178349433,734071.32399225165,693169.22218912188,654546.1658645909,618075.16769858124,583636.31604353315,null,null,null,null,"Property Tax",null,{"$f":"BC322*$B$9","v":1734694.801626035},{"$f":"BD322*$B$9","v":1638038.4399695254},1546767.7243874241,1460582.569265689,1379199.6096166447,1302351.2694137078,1229784.8818380546,1161261.8585447201,1096556.9052167935,1035457.2808285569,977762.09818212432,923281.66341784643,871836.85232687625,823258.52141530055,777386.95178349433,734071.32399225165,693169.22218912188,654546.1658645909,618075.16769858124,583636.31604353315,null,null,null,null,"Property Tax",null,{"$f":"CC322*$B$9","v":4217675.7653621268},{"$f":"CD322*$B$9","v":3982668.8962894757},3760756.4971532989,3551208.9503743579,3353337.2923146971,3166490.9480595505,2990055.5924161146,2823451.1300964397,2666129.7884435607,2517574.3164300178,2377296.2840073099,2244834.4762147809,2119753.3767679897,2001641.7361408079,1890111.2194332939,1784795.1295797224,1685347.2016988471,1591440.4646223914,1502766.1658586217,1419032.756456435]
[null,"Total Operating Costs",null,{"$f":"SUM(D298:D300)","v":6097814.7898082128},{"$f":"SUM(E298:E300)","v":6078569.5585886706},{"$f":"SUM(F298:F300)","v":6066807.1040503392},{"$f":"SUM(G298:G300)","v":6062238.6983011514},{"$f":"SUM(H298:H300)","v":6064594.2654052414},{"$f":"SUM(I298:I300)","v":6073621.3933884306},{"$f":"SUM(J298:J300)","v":6089084.4023199752},{"$f":"SUM(K298:K300)","v":6110763.4653665237},{"$f":"SUM(L298:L300)","v":6138453.7798876232},{"$f":"SUM(M298:M300)","v":6171964.7858058605},{"$f":"SUM(N298:N300)","v":6211119.428639248},{"$f":"SUM(O298:O300)","v":6255753.4647295186},{"$f":"SUM(P298:P300)","v":6305714.8063378325},{"$f":"SUM(Q298:Q300)","v":6360862.9044096172},{"$f":"SUM(R298:R300)","v":6421068.1669331891},{"$f":"SUM(S298:S300)","v":6486211.4109329218},{"$f":"SUM(T298:T300)","v":6556183.3462473825},{"$f":"SUM(U298:U300)","v":6630884.089346393},{"$f":"SUM(V298:V300)","v":6710222.705538773},{"$f":"SUM(W298:W300)","v":6794116.7780148517},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD298:AD300)","v":5967712.6796862604},{"$f":"SUM(AE298:AE300)","v":5955716.6755909566},{"$f":"SUM(AF298:AF300)","v":5950799.5247212825},{"$f":"SUM(AG298:AG300)","v":5952695.0056062248},{"$f":"SUM(AH298:AH300)","v":5961154.2946839929},{"$f":"SUM(AI298:AI300)","v":5975945.0481824027},{"$f":"SUM(AJ298:AJ300)","v":5996850.5361821214},{"$f":"SUM(AK298:AK300)","v":6023668.8259756705},{"$f":"SUM(AL298:AL300)","v":6056212.0119963633},{"$f":"SUM(AM298:AM300)","v":6094305.4897437189},{"$f":"SUM(AN298:AN300)","v":6137787.2712755883},{"$f":"SUM(AO298:AO300)","v":6186507.3399731796},{"$f":"SUM(AP298:AP300)","v":6240327.0424133167},{"$f":"SUM(AQ298:AQ300)","v":6299118.5153034693},{"$f":"SUM(AR298:AR300)","v":6362764.1455494268},{"$f":"SUM(AS298:AS300)","v":6431156.0616335031},{"$f":"SUM(AT298:AT300)","v":6504195.654583198},{"$f":"SUM(AU298:AU300)","v":6581793.1269065486},{"$f":"SUM(AV298:AV300)","v":6663867.0679613799},{"$f":"SUM(AW298:AW300)","v":6750344.0543115865},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD298:BD300)","v":6032894.0739851138},{"$f":"SUM(BE298:BE300)","v":6020898.0698898099},{"$f":"SUM(BF298:BF300)","v":6015980.9190201359},{"$f":"SUM(BG298:BG300)","v":6017876.3999050781},{"$f":"SUM(BH298:BH300)","v":6026335.6889828462},{"$f":"SUM(BI298:BI300)","v":6041126.4424812561},{"$f":"SUM(BJ298:BJ300)","v":6062031.9304809747},{"$f":"SUM(BK298:BK300)","v":6088850.2202745238},{"$f":"SUM(BL298:BL300)","v":6121393.4062952166},{"$f":"SUM(BM298:BM300)","v":6159486.8840425722},{"$f":"SUM(BN298:BN300)","v":6202968.6655744417},{"$f":"SUM(BO298:BO300)","v":6251688.734272033},{"$f":"SUM(BP298:BP300)","v":6305508.43671217},{"$f":"SUM(BQ298:BQ300)","v":6364299.9096023226},{"$f":"SUM(BR298:BR300)","v":6427945.5398482801},{"$f":"SUM(BS298:BS300)","v":6496337.4559323564},{"$f":"SUM(BT298:BT300)","v":6569377.0488820514},{"$f":"SUM(BU298:BU300)","v":6646974.521205402},{"$f":"SUM(BV298:BV300)","v":6729048.4622602332},{"$f":"SUM(BW298:BW300)","v":6815525.4486104399},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD298:CD300)","v":14973508.882962927},{"$f":"SUM(CE298:CE300)","v":14953618.676242292},{"$f":"SUM(CF298:CF300)","v":14951125.272705169},{"$f":"SUM(CG298:CG300)","v":14965385.101437267},{"$f":"SUM(CH298:CH300)","v":14995796.966398865},{"$f":"SUM(CI298:CI300)","v":15041799.815625403},{"$f":"SUM(CJ298:CJ300)","v":15102870.637333285},{"$f":"SUM(CK298:CK300)","v":15178522.475911953},{"$f":"SUM(CL298:CL300)","v":15268302.561175387},{"$f":"SUM(CM298:CM300)","v":15371790.544616479},{"$f":"SUM(CN298:CN300)","v":15488596.836757503},{"$f":"SUM(CO298:CO300)","v":15618361.040019978},{"$f":"SUM(CP298:CP300)","v":15760750.471849289},{"$f":"SUM(CQ298:CQ300)","v":15915458.773123734},{"$f":"SUM(CR298:CR300)","v":16082204.597155876},{"$f":"SUM(CS298:CS300)","v":16260730.374856759},{"$f":"SUM(CT298:CT300)","v":16450801.151881421},{"$f":"SUM(CU298:CU300)","v":16652203.493808623},{"$f":"SUM(CV298:CV300)","v":16864744.455628574},{"$f":"SUM(CW298:CW300)","v":17088250.612021789}]
[]
[null,"EBITDA",null,{"$f":"D296-D301","v":15889065.705190387},{"$f":"E296-E301","v":15908310.93640993},15920073.390948262,15924641.796697449,15922286.229593359,15913259.101610169,15897796.092678625,15876117.029632077,15848426.715110976,15814915.70919274,15775761.066359352,15731127.030269083,15681165.688660767,15626017.590588983,15565812.32806541,15500669.084065679,15430697.148751218,15355996.405652206,15276657.789459828,15192763.716983749,null,null,null,null,"EBITDA",null,{"$f":"AD296-AD301","v":14918042.575112209},{"$f":"AE296-AE301","v":14930038.579207512},14934955.730077185,14933060.249192243,14924600.960114475,14909810.206616066,14888904.718616348,14862086.428822797,14829543.242802106,14791449.765054749,14747967.983522881,14699247.914825289,14645428.212385152,14586636.739494998,14522991.10924904,14454599.193164965,14381559.600215271,14303962.127891921,14221888.186837088,14135411.200486882,null,null,null,null,"EBITDA",null,{"$f":"BD296-BD301","v":14918042.575112205},{"$f":"BE296-BE301","v":14930038.57920751},14934955.730077185,14933060.249192242,14924600.960114473,14909810.206616063,14888904.718616344,14862086.428822797,14829543.242802102,14791449.765054747,14747967.983522877,14699247.914825287,14645428.21238515,14586636.739494998,14522991.10924904,14454599.193164963,14381559.600215267,14303962.127891917,14221888.186837086,14135411.20048688,null,null,null,null,"EBITDA",null,{"$f":"CD296-CD301","v":38613669.061745435},{"$f":"CE296-CE301","v":38633559.26846607},38636052.672003195,38621792.843271092,38591380.978309497,38545378.129082963,38484307.307375073,38408655.46879641,38318875.383532971,38215387.400091887,38098581.107950859,37968816.904688388,37826427.47285907,37671719.171584629,37504973.347552486,37326447.569851607,37136376.792826943,36934974.450899735,36722433.489079788,36498927.332686573]
[null,"Before Tax Earnings",null,{"$f":"D303-D323-D313","v":-27948287.55228883},{"$f":"E303-E305-E323","v":-43765190.239525676},-19884027.3146131,-5557818.6266393661,-5560174.1937434562,5172028.8899417613,15897796.092678625,15876117.029632077,15848426.715110976,15814915.70919274,15775761.066359352,15731127.030269083,15681165.688660767,15626017.590588983,15565812.32806541,15500669.084065679,15430697.148751218,15355996.405652206,15276657.789459828,15192763.716983749,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD303-AD323-AD313","v":-25015788.886208855},{"$f":"AE303-AE305-AE323","v":-39175922.669431567},-17528621.019106261,-4545085.8003178257,-4553545.0893955939,5170737.1818610318,14888904.718616348,14862086.428822797,14829543.242802106,14791449.765054749,14747967.983522881,14699247.914825289,14645428.212385152,14586636.739494998,14522991.10924904,14454599.193164965,14381559.600215271,14303962.127891921,14221888.186837088,14135411.200486882,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD303-BD323-BD313","v":-25015788.886208862},{"$f":"BE303-BE305-BE323","v":-39175922.669431567},-17528621.019106261,-4545085.8003178276,-4553545.0893955957,5170737.1818610281,14888904.718616344,14862086.428822797,14829543.242802102,14791449.765054747,14747967.983522877,14699247.914825287,14645428.21238515,14586636.739494998,14522991.10924904,14454599.193164963,14381559.600215267,14303962.127891917,14221888.186837086,14135411.20048688,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD303-CD323-CD313","v":-55175021.947499774},{"$f":"CE303-CE305-CE323","v":-87425947.6405496},-36999651.473406211,-6759629.6439745501,-6790041.5089361444,15854666.885460142,38484307.307375073,38408655.46879641,38318875.383532971,38215387.400091887,38098581.107950859,37968816.904688388,37826427.47285907,37671719.171584629,37504973.347552486,37326447.569851607,37136376.792826943,36934974.450899735,36722433.489079788,36498927.332686573]
[null,"PTC",null,{"$f":"D294*HLOOKUP(D293,$B$2:$W$3,2,FALSE)*HLOOKUP($D293,$B$2:$W$4,3,FALSE)","v":0},{"$f":"E294*HLOOKUP(E293,$B$2:$W$3,2,FALSE)*HLOOKUP($D293,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"N294*N288","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD294*HLOOKUP(AD293,$B$2:$W$3,2,FALSE)*HLOOKUP($D293,$B$2:$W$4,3,FALSE)","v":0},{"$f":"AE294*HLOOKUP(AE293,$B$2:$W$3,2,FALSE)*HLOOKUP($D293,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"AN294*AN288","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD294*HLOOKUP(BD293,$B$2:$W$3,2,FALSE)*HLOOKUP($D293,$B$2:$W$4,3,FALSE)","v":0},{"$f":"BE294*HLOOKUP(BE293,$B$2:$W$3,2,FALSE)*HLOOKUP($D293,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"BN294*BN288","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD294*HLOOKUP(CD293,$B$2:$W$3,2,FALSE)*HLOOKUP($D293,$B$2:$W$4,3,FALSE)","v":0},{"$f":"CE294*HLOOKUP(CE293,$B$2:$W$3,2,FALSE)*HLOOKUP($D293,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"CN294*CN288","v":0},0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D304*$B$7-D305","v":-5869140.3859806545},{"$f":"E304*$B$7-E305","v":-9190689.9503003918},{"$f":"F304*$B$7-F305","v":-4175645.7360687507},{"$f":"G304*$B$7-G305","v":-1167141.9115942668},{"$f":"H304*$B$7-H305","v":-1167636.5806861257},{"$f":"I304*$B$7-I305","v":1086126.0668877698},{"$f":"J304*$B$7-J305","v":3338537.1794625111},{"$f":"K304*$B$7-K305","v":3333984.5762227359},{"$f":"L304*$B$7-L305","v":3328169.610173305},{"$f":"M304*$B$7-M305","v":3321132.298930475},{"$f":"N304*$B$7-N305","v":3312909.823935464},{"$f":"O304*$B$7-O305","v":3303536.676356507},{"$f":"P304*$B$7-P305","v":3293044.7946187607},{"$f":"Q304*$B$7-Q305","v":3281463.6940236865},{"$f":"R304*$B$7-R305","v":3268820.5888937362},{"$f":"S304*$B$7-S305","v":3255140.5076537924},{"$f":"T304*$B$7-T305","v":3240446.4012377555},{"$f":"U304*$B$7-U305","v":3224759.2451869631},{"$f":"V304*$B$7-V305","v":3208098.1357865636},{"$f":"W304*$B$7-W305","v":3190480.3805665872},null,null,null,null,"Federal Tax",null,{"$f":"AD304*$B$7-AD305","v":-5253315.6661038594},{"$f":"AE304*$B$7-AE305","v":-8226943.7605806291},{"$f":"AF304*$B$7-AF305","v":-3681010.4140123148},{"$f":"AG304*$B$7-AG305","v":-954468.01806674339},{"$f":"AH304*$B$7-AH305","v":-956244.46877307468},{"$f":"AI304*$B$7-AI305","v":1085854.8081908165},{"$f":"AJ304*$B$7-AJ305","v":3126669.990909433},{"$f":"AK304*$B$7-AK305","v":3121038.1500527873},{"$f":"AL304*$B$7-AL305","v":3114204.0809884421},{"$f":"AM304*$B$7-AM305","v":3106204.4506614972},{"$f":"AN304*$B$7-AN305","v":3097073.2765398049},{"$f":"AO304*$B$7-AO305","v":3086842.0621133107},{"$f":"AP304*$B$7-AP305","v":3075539.9246008815},{"$f":"AQ304*$B$7-AQ305","v":3063193.7152939495},{"$f":"AR304*$B$7-AR305","v":3049828.1329422984},{"$f":"AS304*$B$7-AS305","v":3035465.8305646428},{"$f":"AT304*$B$7-AT305","v":3020127.5160452067},{"$f":"AU304*$B$7-AU305","v":3003832.046857303},{"$f":"AV304*$B$7-AV305","v":2986596.5192357884},{"$f":"AW304*$B$7-AW305","v":2968436.3521022452},null,null,null,null,"Federal Tax",null,{"$f":"BD304*$B$7-BD305","v":-5253315.6661038613},{"$f":"BE304*$B$7-BE305","v":-8226943.7605806291},{"$f":"BF304*$B$7-BF305","v":-3681010.4140123148},{"$f":"BG304*$B$7-BG305","v":-954468.01806674374},{"$f":"BH304*$B$7-BH305","v":-956244.46877307503},{"$f":"BI304*$B$7-BI305","v":1085854.8081908158},{"$f":"BJ304*$B$7-BJ305","v":3126669.9909094321},{"$f":"BK304*$B$7-BK305","v":3121038.1500527873},{"$f":"BL304*$B$7-BL305","v":3114204.0809884411},{"$f":"BM304*$B$7-BM305","v":3106204.4506614967},{"$f":"BN304*$B$7-BN305","v":3097073.2765398039},{"$f":"BO304*$B$7-BO305","v":3086842.0621133102},{"$f":"BP304*$B$7-BP305","v":3075539.9246008815},{"$f":"BQ304*$B$7-BQ305","v":3063193.7152939495},{"$f":"BR304*$B$7-BR305","v":3049828.1329422984},{"$f":"BS304*$B$7-BS305","v":3035465.8305646423},{"$f":"BT304*$B$7-BT305","v":3020127.5160452062},{"$f":"BU304*$B$7-BU305","v":3003832.0468573025},{"$f":"BV304*$B$7-BV305","v":2986596.5192357879},{"$f":"BW304*$B$7-BW305","v":2968436.3521022447},null,null,null,null,"Federal Tax",null,{"$f":"CD304*$B$7-CD305","v":-11586754.608974952},{"$f":"CE304*$B$7-CE305","v":-18359449.004515417},{"$f":"CF304*$B$7-CF305","v":-7769926.8094153041},{"$f":"CG304*$B$7-CG305","v":-1419522.2252346554},{"$f":"CH304*$B$7-CH305","v":-1425908.7168765902},{"$f":"CI304*$B$7-CI305","v":3329480.0459466297},{"$f":"CJ304*$B$7-CJ305","v":8081704.534548765},{"$f":"CK304*$B$7-CK305","v":8065817.6484472454},{"$f":"CL304*$B$7-CL305","v":8046963.8305419236},{"$f":"CM304*$B$7-CM305","v":8025231.3540192954},{"$f":"CN304*$B$7-CN305","v":8000702.0326696802},{"$f":"CO304*$B$7-CO305","v":7973451.5499845613},{"$f":"CP304*$B$7-CP305","v":7943549.769300404},{"$f":"CQ304*$B$7-CQ305","v":7911061.0260327719},{"$f":"CR304*$B$7-CR305","v":7876044.4029860217},{"$f":"CS304*$B$7-CS305","v":7838553.9896688368},{"$f":"CT304*$B$7-CT305","v":7798639.1264936579},{"$f":"CU304*$B$7-CU305","v":7756344.6346889436},{"$f":"CV304*$B$7-CV305","v":7711711.0327067552},{"$f":"CW304*$B$7-CW305","v":7664774.7398641799}]
[]
[]
[{"$f":"IRR(C309:X309,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D293,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-186479691.17479876},{"$f":"D303-D306","v":21758206.091171041},{"$f":"E303-E306","v":25099000.886710323},20095719.127017014,17091783.708291717,17089922.810279485,14827133.034722399,12559258.913216114,12542132.45340934,12520257.104937671,12493783.410262264,12462851.242423888,12427590.353912575,12388120.894042006,12344553.896565296,12296991.739171674,12245528.576411888,12190250.747513462,12131237.160465244,12068559.653673265,12002283.336417161,{"$f":"C309*-0.3","v":55943907.352439627},null,null,{"$f":"IRR(AC309:AX309,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD293,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-173469480.1626035},{"$f":"AD303-AD306","v":20171358.241216067},{"$f":"AE303-AE306","v":23156982.339788139},18615966.144089498,15887528.267258987,15880845.42888755,13823955.398425249,11762234.727706915,11741048.278770009,11715339.161813663,11685245.314393252,11650894.706983076,11612405.852711977,11569888.287784271,11523443.024201049,11473162.976306742,11419133.362600323,11361432.084170064,11300130.081034617,11235291.6676013,11166974.848384637,{"$f":"AC309*-0.3","v":52040844.048781045},null,null,{"$f":"IRR(BC309:BX309,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD293,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$23)","v":-173469480.1626035},{"$f":"BD303-BD306","v":20171358.241216067},{"$f":"BE303-BE306","v":23156982.339788139},18615966.144089498,15887528.267258985,15880845.428887548,13823955.398425248,11762234.727706913,11741048.278770009,11715339.161813661,11685245.31439325,11650894.706983073,11612405.852711976,11569888.287784267,11523443.024201049,11473162.976306742,11419133.362600321,11361432.084170062,11300130.081034614,11235291.667601299,11166974.848384636,{"$f":"BC309*-0.3","v":52040844.048781045},null,null,{"$f":"IRR(CC309:CX309,0.1)","v":7.0000000000000062E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD293,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$24)","v":-421767576.53621268},{"$f":"CD303-CD306","v":50200423.670720384},{"$f":"CE303-CE306","v":56993008.272981487},46405979.481418498,40041315.068505749,40017289.695186086,35215898.083136335,30402602.772826307,30342837.820349164,30271911.552991048,30190156.046072591,30097879.07528118,29995365.354703829,29882877.703558665,29760658.145551857,29628928.944566466,29487893.580182768,29337737.666333284,29178629.816210791,29010722.456373032,28834152.592822395,{"$f":"CC309*-0.3","v":126530272.9608638}]
[{"$f":"IRR(C310:X310,0.1)","v":0.11126999518055936},"ROE",{"$f":"-C329","v":-23087347.138303988},{"$f":"D309-D313-D315-D324-D305","v":3428057.755929173},{"$f":"E309-E313-E315-E324-E305","v":2069564.3338635266},{"$f":"F309-F313-F315-F324-F305","v":2078856.6729488075},{"$f":"G309-G313-G315-G324-G305","v":2082465.713490665},{"$f":"H309-H313-H315-H324-H305","v":2080604.8154784339},{"$f":"I309-I313-I315-I324-I305","v":2073473.3843717123},{"$f":"J309-J313-J315-J324-J305","v":2061257.6073157936},{"$f":"K309-K313-K315-K324-K305","v":2044131.1475090198},{"$f":"L309-L313-L315-L324-L305","v":2022255.7990373503},{"$f":"M309-M313-M315-M324-M305","v":1995782.1043619439},{"$f":"N309-N313-N315-N324-N305","v":1964849.9365235679},{"$f":"O309-O313-O315-O324-O305","v":1929589.0480122538},{"$f":"P309-P313-P315-P324-P305","v":1890119.5881416854},{"$f":"Q309-Q313-Q315-Q324-Q305","v":1846552.5906649753},{"$f":"R309-R313-R315-R324-R305","v":1798990.4332713541},{"$f":"S309-S313-S315-S324-S305","v":1747527.2705115676},{"$f":"T309-T313-T315-T324-T305","v":1692249.4416131414},{"$f":"U309-U313-U315-U324-U305","v":1633235.8545649238},{"$f":"V309-V313-V315-V324-V305","v":1570558.3477729447},{"$f":"W309-W313-W315-W324-W305","v":1504282.0305168405},{"$f":"X309","v":55943907.352439627},null,null,{"$f":"IRR(AC310:AX310,0.1)","v":0.11168815802244425},"ROE",{"$f":"-AC329","v":-21591549.46207637},{"$f":"AD309-AD313-AD315-AD324-AD305","v":3252100.682339726},{"$f":"AE309-AE313-AE315-AE324-AE305","v":1976880.3325814717},{"$f":"AF309-AF313-AF315-AF324-AF305","v":1980764.8817685125},{"$f":"AG309-AG313-AG315-AG324-AG305","v":1979267.4518694109},{"$f":"AH309-AH313-AH315-AH324-AH305","v":1972584.6134979748},{"$f":"AI309-AI313-AI315-AI324-AI305","v":1960899.9182342316},{"$f":"AJ309-AJ313-AJ315-AJ324-AJ305","v":1944384.5827144533},{"$f":"AK309-AK313-AK315-AK324-AK305","v":1923198.1337775476},{"$f":"AL309-AL313-AL315-AL324-AL305","v":1897489.0168212019},{"$f":"AM309-AM313-AM315-AM324-AM305","v":1867395.1694007907},{"$f":"AN309-AN313-AN315-AN324-AN305","v":1833044.561990615},{"$f":"AO309-AO313-AO315-AO324-AO305","v":1794555.707719516},{"$f":"AP309-AP313-AP315-AP324-AP305","v":1752038.1427918095},{"$f":"AQ309-AQ313-AQ315-AQ324-AQ305","v":1705592.8792085871},{"$f":"AR309-AR313-AR315-AR324-AR305","v":1655312.8313142806},{"$f":"AS309-AS313-AS315-AS324-AS305","v":1601283.2176078614},{"$f":"AT309-AT313-AT315-AT324-AT305","v":1543581.9391776016},{"$f":"AU309-AU313-AU315-AU324-AU305","v":1482279.9360421561},{"$f":"AV309-AV313-AV315-AV324-AV305","v":1417441.522608839},{"$f":"AW309-AW313-AW315-AW324-AW305","v":1349124.703392176},{"$f":"AX309","v":52040844.048781045},null,null,{"$f":"IRR(BC310:BX310,0.1)","v":0.11168815802244425},"ROE",{"$f":"-BC329","v":-21591549.46207637},{"$f":"BD309-BD313-BD315-BD324-BD305","v":3252100.682339726},{"$f":"BE309-BE313-BE315-BE324-BE305","v":1976880.3325814717},{"$f":"BF309-BF313-BF315-BF324-BF305","v":1980764.8817685125},{"$f":"BG309-BG313-BG315-BG324-BG305","v":1979267.4518694091},{"$f":"BH309-BH313-BH315-BH324-BH305","v":1972584.6134979711},{"$f":"BI309-BI313-BI315-BI324-BI305","v":1960899.9182342279},{"$f":"BJ309-BJ313-BJ315-BJ324-BJ305","v":1944384.5827144515},{"$f":"BK309-BK313-BK315-BK324-BK305","v":1923198.1337775476},{"$f":"BL309-BL313-BL315-BL324-BL305","v":1897489.0168212},{"$f":"BM309-BM313-BM315-BM324-BM305","v":1867395.1694007888},{"$f":"BN309-BN313-BN315-BN324-BN305","v":1833044.5619906113},{"$f":"BO309-BO313-BO315-BO324-BO305","v":1794555.7077195141},{"$f":"BP309-BP313-BP315-BP324-BP305","v":1752038.1427918058},{"$f":"BQ309-BQ313-BQ315-BQ324-BQ305","v":1705592.8792085871},{"$f":"BR309-BR313-BR315-BR324-BR305","v":1655312.8313142806},{"$f":"BS309-BS313-BS315-BS324-BS305","v":1601283.2176078595},{"$f":"BT309-BT313-BT315-BT324-BT305","v":1543581.9391776016},{"$f":"BU309-BU313-BU315-BU324-BU305","v":1482279.9360421523},{"$f":"BV309-BV313-BV315-BV324-BV305","v":1417441.5226088353},{"$f":"BW309-BW313-BW315-BW324-BW305","v":1349124.7033921741},{"$f":"BX309","v":52040844.048781045},null,null,{"$f":"IRR(CC310:CX310,0.1)","v":0.13750186654293262},"ROE",{"$f":"-CC329","v":-52946467.733330868},{"$f":"CD309-CD313-CD315-CD324-CD305","v":9579931.2522368301},{"$f":"CE309-CE313-CE315-CE324-CE305","v":6445329.6854129471},{"$f":"CF309-CF313-CF315-CF324-CF305","v":6447299.4742072728},{"$f":"CG309-CG313-CG315-CG324-CG305","v":6436034.2095089126},{"$f":"CH309-CH313-CH315-CH324-CH305","v":6412008.8361892514},{"$f":"CI309-CI313-CI315-CI324-CI305","v":6375666.5853002947},{"$f":"CJ309-CJ313-CJ315-CJ324-CJ305","v":6327420.6361510586},{"$f":"CK309-CK313-CK315-CK324-CK305","v":6267655.6836739127},{"$f":"CL309-CL313-CL315-CL324-CL305","v":6196729.4163157959},{"$f":"CM309-CM313-CM315-CM324-CM305","v":6114973.9093973394},{"$f":"CN309-CN313-CN315-CN324-CN305","v":6022696.9386059288},{"$f":"CO309-CO313-CO315-CO324-CO305","v":5920183.2180285808},{"$f":"CP309-CP313-CP315-CP324-CP305","v":5807695.566883415},{"$f":"CQ309-CQ313-CQ315-CQ324-CQ305","v":5685476.0088766068},{"$f":"CR309-CR313-CR315-CR324-CR305","v":5553746.8078912161},{"$f":"CS309-CS313-CS315-CS324-CS305","v":5412711.4435075223},{"$f":"CT309-CT313-CT315-CT324-CT305","v":5262555.5296580344},{"$f":"CU309-CU313-CU315-CU324-CU305","v":5103447.6795355417},{"$f":"CV309-CV313-CV315-CV324-CV305","v":4935540.3196977824},{"$f":"CW309-CW313-CW315-CW324-CW305","v":4758970.4561471455},{"$f":"CX309","v":126530272.9608638}]
[]
[]
[null,"Interest",null,{"$f":"C316*$B$8","v":6541415.0225194637},6343585.7083504209,6135864.9284729259,5917758.1096015563,5688745.9497866184,5448283.1819809331,5195797.2757849637,4930687.0742791956,4652321.3626981396,4360037.3655380299,4053139.168519916,3730896.0616508955,3392540.7994384244,3037267.7741153296,2664231.0975260804,2272542.5871073683,1861269.6511677206,1429433.0684310906,976004.65655762912,499904.82409049454,null,null,null,null,"Interest",null,{"$f":"AC316*$B$8","v":6117605.6809216384},5932593.4577180967,5738330.6233543791,5534354.6472724751,5320179.8723864751,5095296.3587561762,4859168.6694443617,4611234.5956669562,4350903.8182006804,4077556.5018610917,3790541.8197045233,3489176.4034401262,3172742.7163625094,2840487.344931012,2491619.2049279395,2125307.6579247131,1740680.5335713262,1336822.0530002695,912770.64840065967,467516.67357106955,null,null,null,null,"Interest",null,{"$f":"BC316*$B$8","v":6117605.6809216384},5932593.4577180967,5738330.6233543791,5534354.6472724751,5320179.8723864751,5095296.3587561762,4859168.6694443617,4611234.5956669562,4350903.8182006804,4077556.5018610917,3790541.8197045233,3489176.4034401262,3172742.7163625094,2840487.344931012,2491619.2049279395,2125307.6579247131,1740680.5335713262,1336822.0530002695,912770.64840065967,467516.67357106955,null,null,null,null,"Interest",null,{"$f":"CC316*$B$8","v":15001499.191110412},14547815.043832168,14071446.689190015,13571259.916815756,13046063.805822782,12494607.889280157,11915579.176910402,11307599.028922161,10669219.873534506,9998921.7603774685,9295108.7415625807,8556105.0718069468,7780151.2185635315,6965399.6726579461,6109910.5494570807,5211646.9700961728,4268470.211767219,3278134.6155218179,2238282.2394641461,1146437.2446035908]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C328)","v":10498001.30590032},{"$f":"-PMT($B$8,20,$C328)","v":10498001.30590032},10498001.30590032,10498001.30590032,10498001.30590032,10498001.30590032,10498001.30590032,10498001.30590032,10498001.30590032,10498001.30590032,10498001.30590032,10498001.30590032,10498001.30590032,10498001.30590032,10498001.30590032,10498001.30590032,10498001.30590032,10498001.30590032,10498001.30590032,10498001.30590032,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC328)","v":9817850.1449924614},{"$f":"-PMT($B$8,20,$AC328)","v":9817850.1449924614},9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC328)","v":9817850.1449924614},{"$f":"-PMT($B$8,20,$BC328)","v":9817850.1449924614},9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,9817850.1449924614,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC328)","v":24075182.13667525},{"$f":"-PMT($B$8,20,$CC328)","v":24075182.13667525},24075182.13667525,24075182.13667525,24075182.13667525,24075182.13667525,24075182.13667525,24075182.13667525,24075182.13667525,24075182.13667525,24075182.13667525,24075182.13667525,24075182.13667525,24075182.13667525,24075182.13667525,24075182.13667525,24075182.13667525,24075182.13667525,24075182.13667525,24075182.13667525]
[null,"Sinking Fund",null,{"$f":"D314-D313","v":3956586.2833808567},{"$f":"E314-E313","v":4154415.5975498995},{"$f":"F314-F313","v":4362136.3774273945},{"$f":"G314-G313","v":4580243.1962987641},{"$f":"H314-H313","v":4809255.3561137021},{"$f":"I314-I313","v":5049718.1239193873},{"$f":"J314-J313","v":5302204.0301153567},{"$f":"K314-K313","v":5567314.2316211248},{"$f":"L314-L313","v":5845679.9432021808},{"$f":"M314-M313","v":6137963.9403622905},{"$f":"N314-N313","v":6444862.1373804044},{"$f":"O314-O313","v":6767105.2442494249},{"$f":"P314-P313","v":7105460.506461896},{"$f":"Q314-Q313","v":7460733.5317849908},{"$f":"R314-R313","v":7833770.2083742395},{"$f":"S314-S313","v":8225458.7187929526},{"$f":"T314-T313","v":8636731.6547325999},{"$f":"U314-U313","v":9068568.2374692298},{"$f":"V314-V313","v":9521996.6493426915},{"$f":"W314-W313","v":9998096.4818098266},null,null,null,null,"Sinking Fund",null,{"$f":"AD314-AD313","v":3700244.464070823},{"$f":"AE314-AE313","v":3885256.6872743648},{"$f":"AF314-AF313","v":4079519.5216380823},{"$f":"AG314-AG313","v":4283495.4977199864},{"$f":"AH314-AH313","v":4497670.2726059863},{"$f":"AI314-AI313","v":4722553.7862362852},{"$f":"AJ314-AJ313","v":4958681.4755480997},{"$f":"AK314-AK313","v":5206615.5493255053},{"$f":"AL314-AL313","v":5466946.326791781},{"$f":"AM314-AM313","v":5740293.6431313697},{"$f":"AN314-AN313","v":6027308.3252879381},{"$f":"AO314-AO313","v":6328673.7415523352},{"$f":"AP314-AP313","v":6645107.4286299516},{"$f":"AQ314-AQ313","v":6977362.8000614494},{"$f":"AR314-AR313","v":7326230.9400645215},{"$f":"AS314-AS313","v":7692542.4870677479},{"$f":"AT314-AT313","v":8077169.6114211353},{"$f":"AU314-AU313","v":8481028.091992192},{"$f":"AV314-AV313","v":8905079.4965918027},{"$f":"AW314-AW313","v":9350333.4714213926},null,null,null,null,"Sinking Fund",null,{"$f":"BD314-BD313","v":3700244.464070823},{"$f":"BE314-BE313","v":3885256.6872743648},{"$f":"BF314-BF313","v":4079519.5216380823},{"$f":"BG314-BG313","v":4283495.4977199864},{"$f":"BH314-BH313","v":4497670.2726059863},{"$f":"BI314-BI313","v":4722553.7862362852},{"$f":"BJ314-BJ313","v":4958681.4755480997},{"$f":"BK314-BK313","v":5206615.5493255053},{"$f":"BL314-BL313","v":5466946.326791781},{"$f":"BM314-BM313","v":5740293.6431313697},{"$f":"BN314-BN313","v":6027308.3252879381},{"$f":"BO314-BO313","v":6328673.7415523352},{"$f":"BP314-BP313","v":6645107.4286299516},{"$f":"BQ314-BQ313","v":6977362.8000614494},{"$f":"BR314-BR313","v":7326230.9400645215},{"$f":"BS314-BS313","v":7692542.4870677479},{"$f":"BT314-BT313","v":8077169.6114211353},{"$f":"BU314-BU313","v":8481028.091992192},{"$f":"BV314-BV313","v":8905079.4965918027},{"$f":"BW314-BW313","v":9350333.4714213926},null,null,null,null,"Sinking Fund",null,{"$f":"CD314-CD313","v":9073682.9455648381},{"$f":"CE314-CE313","v":9527367.0928430818},{"$f":"CF314-CF313","v":10003735.447485235},{"$f":"CG314-CG313","v":10503922.219859494},{"$f":"CH314-CH313","v":11029118.330852468},{"$f":"CI314-CI313","v":11580574.247395093},{"$f":"CJ314-CJ313","v":12159602.959764848},{"$f":"CK314-CK313","v":12767583.107753089},{"$f":"CL314-CL313","v":13405962.263140744},{"$f":"CM314-CM313","v":14076260.376297781},{"$f":"CN314-CN313","v":14780073.395112669},{"$f":"CO314-CO313","v":15519077.064868303},{"$f":"CP314-CP313","v":16295030.918111719},{"$f":"CQ314-CQ313","v":17109782.464017302},{"$f":"CR314-CR313","v":17965271.587218169},{"$f":"CS314-CS313","v":18863535.166579075},{"$f":"CT314-CT313","v":19806711.924908031},{"$f":"CU314-CU313","v":20797047.521153431},{"$f":"CV314-CV313","v":21836899.897211105},{"$f":"CW314-CW313","v":22928744.892071661}]
[null,"Mortgage Balance",{"$f":"C328","v":130828300.45038927},{"$f":"C316-D315","v":126871714.16700841},{"$f":"D316-E315","v":122717298.56945851},{"$f":"E316-F315","v":118355162.19203112},{"$f":"F316-G315","v":113774918.99573235},{"$f":"G316-H315","v":108965663.63961865},{"$f":"H316-I315","v":103915945.51569927},{"$f":"I316-J315","v":98613741.485583916},{"$f":"J316-K315","v":93046427.253962785},{"$f":"K316-L315","v":87200747.310760602},{"$f":"L316-M315","v":81062783.370398313},{"$f":"M316-N315","v":74617921.233017907},{"$f":"N316-O315","v":67850815.988768488},{"$f":"O316-P315","v":60745355.482306592},{"$f":"P316-Q315","v":53284621.950521603},{"$f":"Q316-R315","v":45450851.742147364},{"$f":"R316-S315","v":37225393.023354411},{"$f":"S316-T315","v":28588661.368621811},{"$f":"T316-U315","v":19520093.131152581},{"$f":"U316-V315","v":9998096.4818098899},{"$f":"V316-W315","v":6.3329935073852539E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC328","v":122352113.61843276},{"$f":"AC316-AD315","v":118651869.15436193},{"$f":"AD316-AE315","v":114766612.46708757},{"$f":"AE316-AF315","v":110687092.94544949},{"$f":"AF316-AG315","v":106403597.4477295},{"$f":"AG316-AH315","v":101905927.17512351},{"$f":"AH316-AI315","v":97183373.388887227},{"$f":"AI316-AJ315","v":92224691.913339123},{"$f":"AJ316-AK315","v":87018076.364013612},{"$f":"AK316-AL315","v":81551130.037221834},{"$f":"AL316-AM315","v":75810836.394090459},{"$f":"AM316-AN315","v":69783528.068802521},{"$f":"AN316-AO315","v":63454854.327250183},{"$f":"AO316-AP315","v":56809746.898620233},{"$f":"AP316-AQ315","v":49832384.098558784},{"$f":"AQ316-AR315","v":42506153.158494264},{"$f":"AR316-AS315","v":34813610.67142652},{"$f":"AS316-AT315","v":26736441.060005385},{"$f":"AT316-AU315","v":18255412.968013193},{"$f":"AU316-AV315","v":9350333.4714213908},{"$f":"AV316-AW315","v":0},null,null,null,null,"Mortgage Balance",{"$f":"BC328","v":122352113.61843276},{"$f":"BC316-BD315","v":118651869.15436193},{"$f":"BD316-BE315","v":114766612.46708757},{"$f":"BE316-BF315","v":110687092.94544949},{"$f":"BF316-BG315","v":106403597.4477295},{"$f":"BG316-BH315","v":101905927.17512351},{"$f":"BH316-BI315","v":97183373.388887227},{"$f":"BI316-BJ315","v":92224691.913339123},{"$f":"BJ316-BK315","v":87018076.364013612},{"$f":"BK316-BL315","v":81551130.037221834},{"$f":"BL316-BM315","v":75810836.394090459},{"$f":"BM316-BN315","v":69783528.068802521},{"$f":"BN316-BO315","v":63454854.327250183},{"$f":"BO316-BP315","v":56809746.898620233},{"$f":"BP316-BQ315","v":49832384.098558784},{"$f":"BQ316-BR315","v":42506153.158494264},{"$f":"BR316-BS315","v":34813610.67142652},{"$f":"BS316-BT315","v":26736441.060005385},{"$f":"BT316-BU315","v":18255412.968013193},{"$f":"BU316-BV315","v":9350333.4714213908},{"$f":"BV316-BW315","v":0},null,null,null,null,"Mortgage Balance",{"$f":"CC328","v":300029983.82220823},{"$f":"CC316-CD315","v":290956300.87664336},{"$f":"CD316-CE315","v":281428933.7838003},{"$f":"CE316-CF315","v":271425198.3363151},{"$f":"CF316-CG315","v":260921276.11645561},{"$f":"CG316-CH315","v":249892157.78560314},{"$f":"CH316-CI315","v":238311583.53820804},{"$f":"CI316-CJ315","v":226151980.5784432},{"$f":"CJ316-CK315","v":213384397.4706901},{"$f":"CK316-CL315","v":199978435.20754936},{"$f":"CL316-CM315","v":185902174.83125159},{"$f":"CM316-CN315","v":171122101.43613893},{"$f":"CN316-CO315","v":155603024.37127063},{"$f":"CO316-CP315","v":139307993.45315892},{"$f":"CP316-CQ315","v":122198210.98914161},{"$f":"CQ316-CR315","v":104232939.40192345},{"$f":"CR316-CS315","v":85369404.23534438},{"$f":"CS316-CT315","v":65562692.310436353},{"$f":"CT316-CU315","v":44765644.789282918},{"$f":"CU316-CV315","v":22928744.892071813},{"$f":"CV316-CW315","v":1.5273690223693848E-7}]
[]
[]
[null,"Book Depr",null,{"$f":"-$C309/20","v":9323984.5587399378},{"$f":"-$C309/20","v":9323984.5587399378},9323984.5587399378,9323984.5587399378,9323984.5587399378,9323984.5587399378,9323984.5587399378,9323984.5587399378,9323984.5587399378,9323984.5587399378,9323984.5587399378,9323984.5587399378,9323984.5587399378,9323984.5587399378,9323984.5587399378,9323984.5587399378,9323984.5587399378,9323984.5587399378,9323984.5587399378,9323984.5587399378,null,null,null,null,"Book Depr",null,{"$f":"-$AC309/20","v":8673474.0081301741},{"$f":"-$AC309/20","v":8673474.0081301741},8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,null,null,null,null,"Book Depr",null,{"$f":"-$BC309/20","v":8673474.0081301741},{"$f":"-$BC309/20","v":8673474.0081301741},8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,8673474.0081301741,null,null,null,null,"Book Depr",null,{"$f":"-$CC309/20","v":21088378.826810636},{"$f":"-$CC309/20","v":21088378.826810636},21088378.826810636,21088378.826810636,21088378.826810636,21088378.826810636,21088378.826810636,21088378.826810636,21088378.826810636,21088378.826810636,21088378.826810636,21088378.826810636,21088378.826810636,21088378.826810636,21088378.826810636,21088378.826810636,21088378.826810636,21088378.826810636,21088378.826810636,21088378.826810636]
[null,"Accum Depreciation",null,{"$f":"SUM($D319:D319)","v":9323984.5587399378},{"$f":"SUM($D319:E319)","v":18647969.117479876},{"$f":"SUM($D319:F319)","v":27971953.676219814},{"$f":"SUM($D319:G319)","v":37295938.234959751},{"$f":"SUM($D319:H319)","v":46619922.793699689},{"$f":"SUM($D319:I319)","v":55943907.352439627},{"$f":"SUM($D319:J319)","v":65267891.911179565},{"$f":"SUM($D319:K319)","v":74591876.469919503},{"$f":"SUM($D319:L319)","v":83915861.028659433},{"$f":"SUM($D319:M319)","v":93239845.587399364},{"$f":"SUM($D319:N319)","v":102563830.14613929},{"$f":"SUM($D319:O319)","v":111887814.70487922},{"$f":"SUM($D319:P319)","v":121211799.26361915},{"$f":"SUM($D319:Q319)","v":130535783.82235909},{"$f":"SUM($D319:R319)","v":139859768.38109902},{"$f":"SUM($D319:S319)","v":149183752.93983895},{"$f":"SUM($D319:T319)","v":158507737.49857888},{"$f":"SUM($D319:U319)","v":167831722.05731881},{"$f":"SUM($D319:V319)","v":177155706.61605874},{"$f":"SUM($D319:W319)","v":186479691.17479867},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD319:AD319)","v":8673474.0081301741},{"$f":"SUM($AD319:AE319)","v":17346948.016260348},{"$f":"SUM($AD319:AF319)","v":26020422.024390522},{"$f":"SUM($AD319:AG319)","v":34693896.032520697},{"$f":"SUM($AD319:AH319)","v":43367370.040650874},{"$f":"SUM($AD319:AI319)","v":52040844.048781052},{"$f":"SUM($AD319:AJ319)","v":60714318.05691123},{"$f":"SUM($AD319:AK319)","v":69387792.065041408},{"$f":"SUM($AD319:AL319)","v":78061266.073171586},{"$f":"SUM($AD319:AM319)","v":86734740.081301764},{"$f":"SUM($AD319:AN319)","v":95408214.089431942},{"$f":"SUM($AD319:AO319)","v":104081688.09756212},{"$f":"SUM($AD319:AP319)","v":112755162.1056923},{"$f":"SUM($AD319:AQ319)","v":121428636.11382248},{"$f":"SUM($AD319:AR319)","v":130102110.12195265},{"$f":"SUM($AD319:AS319)","v":138775584.13008282},{"$f":"SUM($AD319:AT319)","v":147449058.13821298},{"$f":"SUM($AD319:AU319)","v":156122532.14634314},{"$f":"SUM($AD319:AV319)","v":164796006.1544733},{"$f":"SUM($AD319:AW319)","v":173469480.16260347},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD319:BD319)","v":8673474.0081301741},{"$f":"SUM($BD319:BE319)","v":17346948.016260348},{"$f":"SUM($BD319:BF319)","v":26020422.024390522},{"$f":"SUM($BD319:BG319)","v":34693896.032520697},{"$f":"SUM($BD319:BH319)","v":43367370.040650874},{"$f":"SUM($BD319:BI319)","v":52040844.048781052},{"$f":"SUM($BD319:BJ319)","v":60714318.05691123},{"$f":"SUM($BD319:BK319)","v":69387792.065041408},{"$f":"SUM($BD319:BL319)","v":78061266.073171586},{"$f":"SUM($BD319:BM319)","v":86734740.081301764},{"$f":"SUM($BD319:BN319)","v":95408214.089431942},{"$f":"SUM($BD319:BO319)","v":104081688.09756212},{"$f":"SUM($BD319:BP319)","v":112755162.1056923},{"$f":"SUM($BD319:BQ319)","v":121428636.11382248},{"$f":"SUM($BD319:BR319)","v":130102110.12195265},{"$f":"SUM($BD319:BS319)","v":138775584.13008282},{"$f":"SUM($BD319:BT319)","v":147449058.13821298},{"$f":"SUM($BD319:BU319)","v":156122532.14634314},{"$f":"SUM($BD319:BV319)","v":164796006.1544733},{"$f":"SUM($BD319:BW319)","v":173469480.16260347},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD319:CD319)","v":21088378.826810636},{"$f":"SUM($CD319:CE319)","v":42176757.653621271},{"$f":"SUM($CD319:CF319)","v":63265136.480431907},{"$f":"SUM($CD319:CG319)","v":84353515.307242543},{"$f":"SUM($CD319:CH319)","v":105441894.13405317},{"$f":"SUM($CD319:CI319)","v":126530272.9608638},{"$f":"SUM($CD319:CJ319)","v":147618651.78767443},{"$f":"SUM($CD319:CK319)","v":168707030.61448506},{"$f":"SUM($CD319:CL319)","v":189795409.44129568},{"$f":"SUM($CD319:CM319)","v":210883788.26810631},{"$f":"SUM($CD319:CN319)","v":231972167.09491694},{"$f":"SUM($CD319:CO319)","v":253060545.92172757},{"$f":"SUM($CD319:CP319)","v":274148924.7485382},{"$f":"SUM($CD319:CQ319)","v":295237303.57534885},{"$f":"SUM($CD319:CR319)","v":316325682.40215951},{"$f":"SUM($CD319:CS319)","v":337414061.22897017},{"$f":"SUM($CD319:CT319)","v":358502440.05578083},{"$f":"SUM($CD319:CU319)","v":379590818.88259149},{"$f":"SUM($CD319:CV319)","v":400679197.70940214},{"$f":"SUM($CD319:CW319)","v":421767576.5362128}]
[null,"End Year Book Value",null,{"$f":"-$C309-D320","v":177155706.61605883},167831722.05731887,158507737.49857894,149183752.93983901,139859768.38109908,130535783.82235913,121211799.26361918,111887814.70487925,102563830.14613932,93239845.587399393,83915861.028659463,74591876.469919533,65267891.911179602,55943907.352439672,46619922.793699741,37295938.234959811,27971953.676219881,18647969.11747995,9323984.5587400198,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC309-AD320","v":164796006.15447333},{"$f":"-$AC309-AE320","v":156122532.14634314},{"$f":"-$AC309-AF320","v":147449058.13821298},{"$f":"-$AC309-AG320","v":138775584.13008279},{"$f":"-$AC309-AH320","v":130102110.12195262},{"$f":"-$AC309-AI320","v":121428636.11382245},{"$f":"-$AC309-AJ320","v":112755162.10569227},{"$f":"-$AC309-AK320","v":104081688.09756209},{"$f":"-$AC309-AL320","v":95408214.089431912},{"$f":"-$AC309-AM320","v":86734740.081301734},{"$f":"-$AC309-AN320","v":78061266.073171556},{"$f":"-$AC309-AO320","v":69387792.065041378},{"$f":"-$AC309-AP320","v":60714318.0569112},{"$f":"-$AC309-AQ320","v":52040844.048781022},{"$f":"-$AC309-AR320","v":43367370.040650845},{"$f":"-$AC309-AS320","v":34693896.032520682},{"$f":"-$AC309-AT320","v":26020422.024390519},{"$f":"-$AC309-AU320","v":17346948.016260356},{"$f":"-$AC309-AV320","v":8673474.0081301928},{"$f":"-$AC309-AW320","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC309-BD320","v":164796006.15447333},{"$f":"-$BC309-BE320","v":156122532.14634314},{"$f":"-$BC309-BF320","v":147449058.13821298},{"$f":"-$BC309-BG320","v":138775584.13008279},{"$f":"-$BC309-BH320","v":130102110.12195262},{"$f":"-$BC309-BI320","v":121428636.11382245},{"$f":"-$BC309-BJ320","v":112755162.10569227},{"$f":"-$BC309-BK320","v":104081688.09756209},{"$f":"-$BC309-BL320","v":95408214.089431912},{"$f":"-$BC309-BM320","v":86734740.081301734},{"$f":"-$BC309-BN320","v":78061266.073171556},{"$f":"-$BC309-BO320","v":69387792.065041378},{"$f":"-$BC309-BP320","v":60714318.0569112},{"$f":"-$BC309-BQ320","v":52040844.048781022},{"$f":"-$BC309-BR320","v":43367370.040650845},{"$f":"-$BC309-BS320","v":34693896.032520682},{"$f":"-$BC309-BT320","v":26020422.024390519},{"$f":"-$BC309-BU320","v":17346948.016260356},{"$f":"-$BC309-BV320","v":8673474.0081301928},{"$f":"-$BC309-BW320","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$CC309-CD320","v":400679197.70940202},{"$f":"-$CC309-CE320","v":379590818.88259143},{"$f":"-$CC309-CF320","v":358502440.05578077},{"$f":"-$CC309-CG320","v":337414061.22897017},{"$f":"-$CC309-CH320","v":316325682.40215951},{"$f":"-$CC309-CI320","v":295237303.57534885},{"$f":"-$CC309-CJ320","v":274148924.74853826},{"$f":"-$CC309-CK320","v":253060545.92172763},{"$f":"-$CC309-CL320","v":231972167.094917},{"$f":"-$CC309-CM320","v":210883788.26810637},{"$f":"-$CC309-CN320","v":189795409.44129574},{"$f":"-$CC309-CO320","v":168707030.61448511},{"$f":"-$CC309-CP320","v":147618651.78767449},{"$f":"-$CC309-CQ320","v":126530272.96086383},{"$f":"-$CC309-CR320","v":105441894.13405317},{"$f":"-$CC309-CS320","v":84353515.307242513},{"$f":"-$CC309-CT320","v":63265136.480431855},{"$f":"-$CC309-CU320","v":42176757.653621197},{"$f":"-$CC309-CV320","v":21088378.826810539},{"$f":"-$CC309-CW320","v":0}]
[null,"Prop. Tax Value",{"$f":"-C309","v":186479691.17479876},{"$f":"C322/(($C322/$X322)^(1/21))","v":176089132.29672396},{"$f":"D322/(($C322/$X322)^(1/21))","v":166277530.37164807},157012626.19606155,148263958.03378928,140002761.46197358,132201874.79759085,124835649.79355739,117879867.31080531,111311657.68906987,105109425.55457836,99252778.817418486,93722461.625139192,88500291.052144811,83569097.316725656,78912667.329167053,74515691.385330603,70363712.830443531,66443080.527597487,62740903.974679828,59245010.922167905,{"$f":"X309","v":55943907.352439627},null,null,null,"Prop. Tax Value",{"$f":"-AC309","v":173469480.1626035},{"$f":"AC322/(($AC322/$AX322)^(1/21))","v":163803843.99695253},{"$f":"AD322/(($AC322/$AX322)^(1/21))","v":154676772.4387424},146058256.9265689,137919960.96166447,130235126.94137079,122978488.18380545,116126185.854472,109655690.52167936,103545728.08285569,97776209.818212435,92328166.341784641,87183685.232687622,82325852.141530052,77738695.178349435,73407132.39922516,69316922.218912184,65454616.586459093,61807516.769858122,58363631.604353316,55111638.067132927,{"$f":"AX309","v":52040844.048781045},null,null,null,"Prop. Tax Value",{"$f":"-BC309","v":173469480.1626035},{"$f":"BC322/(($BC322/$BX322)^(1/21))","v":163803843.99695253},{"$f":"BD322/(($BC322/$BX322)^(1/21))","v":154676772.4387424},146058256.9265689,137919960.96166447,130235126.94137079,122978488.18380545,116126185.854472,109655690.52167936,103545728.08285569,97776209.818212435,92328166.341784641,87183685.232687622,82325852.141530052,77738695.178349435,73407132.39922516,69316922.218912184,65454616.586459093,61807516.769858122,58363631.604353316,55111638.067132927,{"$f":"BX309","v":52040844.048781045},null,null,null,"Prop. Tax Value",{"$f":"-CC309","v":421767576.53621268},{"$f":"CC322/(($CC322/$CX322)^(1/21))","v":398266889.62894756},{"$f":"CD322/(($CC322/$CX322)^(1/21))","v":376075649.71532989},355120895.03743577,335333729.23146969,316649094.80595505,299005559.24161148,282345113.00964397,266612978.84435606,251757431.64300179,237729628.400731,224483447.62147808,211975337.67679897,200164173.61408079,189011121.94332939,178479512.95797223,168534720.16988471,159144046.46223915,150276616.58586216,141903275.6456435,133996493.24323358,{"$f":"CX309","v":126530272.9608638}]
[null,"Tax Dep",null,{"$f":"$C309*-D$5","v":37295938.234959751},{"$f":"$C309*-E$5","v":59673501.175935604},35804100.705561362,21482460.423336815,21482460.423336815,10741230.211668408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":78787191.8181348},{"$f":"$CC$29*-E$5","v":126059506.90901567},{"$f":"$CC$29*-F$5","v":75635704.145409405},{"$f":"$CC$29*-G$5","v":45381422.487245642},{"$f":"$CC$29*-H$5","v":45381422.487245642},{"$f":"$CC$29*-I$5","v":22690711.243622821}]
[null,"After Tax Dep. Value",null,{"$f":"D323*$B$7","v":7832147.0293415477},{"$f":"E323*$B$7","v":12531435.246946476},{"$f":"F323*$B$7","v":7518861.1481678858},{"$f":"G323*$B$7","v":4511316.6889007306},{"$f":"H323*$B$7","v":4511316.6889007306},{"$f":"I323*$B$7","v":2255658.3444503653},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD323*$B$7","v":7101407.4138838798},{"$f":"AE323*$B$7","v":11362251.862214206},{"$f":"AF323*$B$7","v":6817351.1173285237},{"$f":"AG323*$B$7","v":4090410.6703971145},{"$f":"AH323*$B$7","v":4090410.6703971145},{"$f":"AI323*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD323*$B$7","v":7101407.4138838798},{"$f":"BE323*$B$7","v":11362251.862214206},{"$f":"BF323*$B$7","v":6817351.1173285237},{"$f":"BG323*$B$7","v":4090410.6703971145},{"$f":"BH323*$B$7","v":4090410.6703971145},{"$f":"BI323*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD323*$B$7","v":16545310.281808307},{"$f":"CE323*$B$7","v":26472496.45089329},{"$f":"CF323*$B$7","v":15883497.870535975},{"$f":"CG323*$B$7","v":9530098.7223215848},{"$f":"CH323*$B$7","v":9530098.7223215848},{"$f":"CI323*$B$7","v":4765049.3611607924}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D324:I324)","v":32564043.586105496},{"$f":"C326/C330","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD324:AI324)","v":29525817.082094379},{"$f":"AC326/AC330","v":0.17020756074450696},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD324:BI324)","v":29525817.082094379},{"$f":"BC326/BC330","v":0.17020756074450696},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD324:CI324)","v":68791124.980673522},{"$f":"CC326/CC330","v":0.16310197560851897}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D305:W305)","v":0},{"$f":"C327/C330","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD305:AW305)","v":0},{"$f":"AC327/AC330","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD305:BW305)","v":0},{"$f":"BC327/BC330","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD305:CW305)","v":0},{"$f":"CC327/CC330","v":0}]
[0.85,"Debt",{"$f":"(C330-C326-C327)*$A328","v":130828300.45038927},{"$f":"C328/C330","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC330-AC326-AC327)*$A328","v":122352113.61843276},{"$f":"AC328/AC330","v":0.70532357336716911},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC330-BC326-BC327)*$A328","v":122352113.61843276},{"$f":"BC328/BC330","v":0.70532357336716911},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC330-CC326-CC327)*$A328","v":300029983.82220823},{"$f":"CC328/CC330","v":0.71136332073275876}]
[0.15,"Equity",{"$f":"(C330-C326-C327)*$A329","v":23087347.138303988},{"$f":"C329/C330","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC330-AC326-AC327)*$A329","v":21591549.46207637},{"$f":"AC329/AC330","v":0.12446886588832397},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC330-BC326-BC327)*$A329","v":21591549.46207637},{"$f":"BC329/BC330","v":0.12446886588832397},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC330-CC326-CC327)*$A329","v":52946467.733330868},{"$f":"CC329/CC330","v":0.12553470365872213}]
[null,"Total",{"$f":"-C309","v":186479691.17479876},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC309","v":173469480.1626035},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",{"$f":"-BC309","v":173469480.1626035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC309","v":421767576.53621268}]
[null,"Check",{"$f":"SUM(C326:C329)-C330","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC326:AC329)-AC330","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC326:BC329)-BC330","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC326:CC329)-CC330","v":0}]
[null,"2028 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028 Off Shore Wind"]
[null,"Year",null,2028,{"$f":"D333+1","v":2029},{"$f":"E333+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,null,null,null,"Year",null,2028,{"$f":"AD333+1","v":2029},{"$f":"AE333+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,null,null,null,"Year",null,2028,{"$f":"BD333+1","v":2029},{"$f":"BE333+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,null,null,null,"Year",null,2028,{"$f":"CD333+1","v":2029},{"$f":"CE333+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D333-$D$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D333-$D$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D333-$D$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D333-$D$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D333-$D$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D333-$D$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D333-$D$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D333-$D$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D333-$D$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D333-$D$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D333-$D$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D333-$D$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D333-$D$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D333-$D$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D333-$D$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D333-$D$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D333-$D$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D333-$D$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D333-$D$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D333-$D$13)","v":335964.82275343669},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD333-$AD$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD333-$AD$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD333-$AD$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD333-$AD$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD333-$AD$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD333-$AD$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD333-$AD$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD333-$AD$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD333-$AD$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD333-$AD$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD333-$AD$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD333-$AD$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD333-$AD$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD333-$AD$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD333-$AD$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD333-$AD$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD333-$AD$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD333-$AD$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD333-$AD$13)","v":335964.82275343669},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD333-$AD$13)","v":335964.82275343669},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD333-$AD$13)","v":435846.25654499896},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD333-$AD$13)","v":435846.25654499896},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD333-$AD$13)","v":435846.25654499896},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD333-$AD$13)","v":435846.25654499896},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD333-$AD$13)","v":435846.25654499896},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD333-$AD$13)","v":435846.25654499896},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD333-$AD$13)","v":435846.25654499896},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD333-$AD$13)","v":435846.25654499896},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD333-$AD$13)","v":435846.25654499896},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD333-$AD$13)","v":435846.25654499896},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD333-$AD$13)","v":435846.25654499896},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD333-$AD$13)","v":435846.25654499896},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD333-$AD$13)","v":435846.25654499896},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD333-$AD$13)","v":435846.25654499896},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD333-$AD$13)","v":435846.25654499896},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD333-$AD$13)","v":435846.25654499896},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD333-$AD$13)","v":435846.25654499896},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD333-$AD$13)","v":435846.25654499896},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD333-$AD$13)","v":435846.25654499896},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD333-$AD$13)","v":435846.25654499896},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD333-$AD$13)","v":448623.04074542876},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD333-$AD$13)","v":448623.04074542876},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD333-$AD$13)","v":448623.04074542876},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD333-$AD$13)","v":448623.04074542876},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD333-$AD$13)","v":448623.04074542876},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD333-$AD$13)","v":448623.04074542876},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD333-$AD$13)","v":448623.04074542876},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD333-$AD$13)","v":448623.04074542876},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD333-$AD$13)","v":448623.04074542876},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD333-$AD$13)","v":448623.04074542876},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD333-$AD$13)","v":448623.04074542876},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD333-$AD$13)","v":448623.04074542876},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD333-$AD$13)","v":448623.04074542876},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD333-$AD$13)","v":448623.04074542876},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD333-$AD$13)","v":448623.04074542876},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD333-$AD$13)","v":448623.04074542876},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD333-$AD$13)","v":448623.04074542876},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD333-$AD$13)","v":448623.04074542876},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD333-$AD$13)","v":448623.04074542876},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD333-$AD$13)","v":448623.04074542876}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M12","v":66.316083365585186},{"$f":"D335","v":66.316083365585186},{"$f":"E335","v":66.316083365585186},66.316083365585186,66.316083365585186,66.316083365585186,66.316083365585186,66.316083365585186,66.316083365585186,66.316083365585186,66.316083365585186,66.316083365585186,66.316083365585186,66.316083365585186,66.316083365585186,66.316083365585186,66.316083365585186,66.316083365585186,66.316083365585186,66.316083365585186,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P12","v":63.116746450628099},{"$f":"AD335","v":63.116746450628099},{"$f":"AE335","v":63.116746450628099},63.116746450628099,63.116746450628099,63.116746450628099,63.116746450628099,63.116746450628099,63.116746450628099,63.116746450628099,63.116746450628099,63.116746450628099,63.116746450628099,63.116746450628099,63.116746450628099,63.116746450628099,63.116746450628099,63.116746450628099,63.116746450628099,63.116746450628099,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$12","v":48.802492055692568},{"$f":"BD335","v":48.802492055692568},{"$f":"BE335","v":48.802492055692568},48.802492055692568,48.802492055692568,48.802492055692568,48.802492055692568,48.802492055692568,48.802492055692568,48.802492055692568,48.802492055692568,48.802492055692568,48.802492055692568,48.802492055692568,48.802492055692568,48.802492055692568,48.802492055692568,48.802492055692568,48.802492055692568,48.802492055692568,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$12","v":121.08115394529945},{"$f":"CD335","v":121.08115394529945},{"$f":"CE335","v":121.08115394529945},121.08115394529945,121.08115394529945,121.08115394529945,121.08115394529945,121.08115394529945,121.08115394529945,121.08115394529945,121.08115394529945,121.08115394529945,121.08115394529945,121.08115394529945,121.08115394529945,121.08115394529945,121.08115394529945,121.08115394529945,121.08115394529945,121.08115394529945]
[null,"Revenue",null,{"$f":"D335*D334","v":22279871.193620957},{"$f":"E335*E334","v":22279871.193620957},{"$f":"F335*F334","v":22279871.193620957},{"$f":"G335*G334","v":22279871.193620957},{"$f":"H335*H334","v":22279871.193620957},{"$f":"I335*I334","v":22279871.193620957},{"$f":"J335*J334","v":22279871.193620957},{"$f":"K335*K334","v":22279871.193620957},{"$f":"L335*L334","v":22279871.193620957},{"$f":"M335*M334","v":22279871.193620957},{"$f":"N335*N334","v":22279871.193620957},{"$f":"O335*O334","v":22279871.193620957},{"$f":"P335*P334","v":22279871.193620957},{"$f":"Q335*Q334","v":22279871.193620957},{"$f":"R335*R334","v":22279871.193620957},{"$f":"S335*S334","v":22279871.193620957},{"$f":"T335*T334","v":22279871.193620957},{"$f":"U335*U334","v":22279871.193620957},{"$f":"V335*V334","v":22279871.193620957},{"$f":"W335*W334","v":22279871.193620957},null,null,null,null,"Revenue",null,{"$f":"AD335*AD334","v":21205006.534058873},{"$f":"AE335*AE334","v":21205006.534058873},{"$f":"AF335*AF334","v":21205006.534058873},{"$f":"AG335*AG334","v":21205006.534058873},{"$f":"AH335*AH334","v":21205006.534058873},{"$f":"AI335*AI334","v":21205006.534058873},{"$f":"AJ335*AJ334","v":21205006.534058873},{"$f":"AK335*AK334","v":21205006.534058873},{"$f":"AL335*AL334","v":21205006.534058873},{"$f":"AM335*AM334","v":21205006.534058873},{"$f":"AN335*AN334","v":21205006.534058873},{"$f":"AO335*AO334","v":21205006.534058873},{"$f":"AP335*AP334","v":21205006.534058873},{"$f":"AQ335*AQ334","v":21205006.534058873},{"$f":"AR335*AR334","v":21205006.534058873},{"$f":"AS335*AS334","v":21205006.534058873},{"$f":"AT335*AT334","v":21205006.534058873},{"$f":"AU335*AU334","v":21205006.534058873},{"$f":"AV335*AV334","v":21205006.534058873},{"$f":"AW335*AW334","v":21205006.534058873},null,null,null,null,"Revenue",null,{"$f":"BD335*BD334","v":21270383.472540658},{"$f":"BE335*BE334","v":21270383.472540658},{"$f":"BF335*BF334","v":21270383.472540658},{"$f":"BG335*BG334","v":21270383.472540658},{"$f":"BH335*BH334","v":21270383.472540658},{"$f":"BI335*BI334","v":21270383.472540658},{"$f":"BJ335*BJ334","v":21270383.472540658},{"$f":"BK335*BK334","v":21270383.472540658},{"$f":"BL335*BL334","v":21270383.472540658},{"$f":"BM335*BM334","v":21270383.472540658},{"$f":"BN335*BN334","v":21270383.472540658},{"$f":"BO335*BO334","v":21270383.472540658},{"$f":"BP335*BP334","v":21270383.472540658},{"$f":"BQ335*BQ334","v":21270383.472540658},{"$f":"BR335*BR334","v":21270383.472540658},{"$f":"BS335*BS334","v":21270383.472540658},{"$f":"BT335*BT334","v":21270383.472540658},{"$f":"BU335*BU334","v":21270383.472540658},{"$f":"BV335*BV334","v":21270383.472540658},{"$f":"BW335*BW334","v":21270383.472540658},null,null,null,null,"Revenue",null,{"$f":"CD335*CD334","v":54319795.459905609},{"$f":"CE335*CE334","v":54319795.459905609},{"$f":"CF335*CF334","v":54319795.459905609},{"$f":"CG335*CG334","v":54319795.459905609},{"$f":"CH335*CH334","v":54319795.459905609},{"$f":"CI335*CI334","v":54319795.459905609},{"$f":"CJ335*CJ334","v":54319795.459905609},{"$f":"CK335*CK334","v":54319795.459905609},{"$f":"CL335*CL334","v":54319795.459905609},{"$f":"CM335*CM334","v":54319795.459905609},{"$f":"CN335*CN334","v":54319795.459905609},{"$f":"CO335*CO334","v":54319795.459905609},{"$f":"CP335*CP334","v":54319795.459905609},{"$f":"CQ335*CQ334","v":54319795.459905609},{"$f":"CR335*CR334","v":54319795.459905609},{"$f":"CS335*CS334","v":54319795.459905609},{"$f":"CT335*CT334","v":54319795.459905609},{"$f":"CU335*CU334","v":54319795.459905609},{"$f":"CV335*CV334","v":54319795.459905609},{"$f":"CW335*CW334","v":54319795.459905609}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(E333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(F333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(G333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(H333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(I333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(J333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(K333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(L333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(M333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(N333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(O333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(P333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(Q333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(R333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(S333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(T333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(U333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(V333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(W333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(AE333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(AF333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(AG333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(AH333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(AI333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(AJ333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(AK333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(AL333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(AM333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(AN333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(AO333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(AP333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(AQ333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(AR333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(AS333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(AT333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(AU333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(AV333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(AW333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4317678.2356214309},{"$f":"HLOOKUP(BE333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(BF333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(BG333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(BH333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(BI333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(BJ333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(BK333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(BL333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(BM333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(BN333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(BO333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(BP333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(BQ333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(BR333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(BS333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(BT333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(BU333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(BV333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(BW333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":10970949.779952817},{"$f":"HLOOKUP(CE333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11190368.77555187},{"$f":"HLOOKUP(CF333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11414176.15106291},{"$f":"HLOOKUP(CG333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11642459.674084168},{"$f":"HLOOKUP(CH333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11875308.867565852},{"$f":"HLOOKUP(CI333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12112815.04491717},{"$f":"HLOOKUP(CJ333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12355071.345815513},{"$f":"HLOOKUP(CK333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12602172.772731826},{"$f":"HLOOKUP(CL333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12854216.228186462},{"$f":"HLOOKUP(CM333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13111300.552750193},{"$f":"HLOOKUP(CN333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13373526.563805196},{"$f":"HLOOKUP(CO333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13640997.0950813},{"$f":"HLOOKUP(CP333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13913817.036982926},{"$f":"HLOOKUP(CQ333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14192093.377722582},{"$f":"HLOOKUP(CR333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14475935.245277036},{"$f":"HLOOKUP(CS333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14765453.950182574},{"$f":"HLOOKUP(CT333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15060763.029186232},{"$f":"HLOOKUP(CU333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15361978.289769953},{"$f":"HLOOKUP(CV333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15669217.855565352},{"$f":"HLOOKUP(CW333,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15982602.212676659}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D334","v":0},{"$f":"HLOOKUP(E333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E334","v":0},{"$f":"HLOOKUP(F333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F334","v":0},{"$f":"HLOOKUP(G333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G334","v":0},{"$f":"HLOOKUP(H333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H334","v":0},{"$f":"HLOOKUP(I333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I334","v":0},{"$f":"HLOOKUP(J333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J334","v":0},{"$f":"HLOOKUP(K333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K334","v":0},{"$f":"HLOOKUP(L333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L334","v":0},{"$f":"HLOOKUP(M333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M334","v":0},{"$f":"HLOOKUP(N333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N334","v":0},{"$f":"HLOOKUP(O333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O334","v":0},{"$f":"HLOOKUP(P333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P334","v":0},{"$f":"HLOOKUP(Q333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q334","v":0},{"$f":"HLOOKUP(R333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R334","v":0},{"$f":"HLOOKUP(S333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S334","v":0},{"$f":"HLOOKUP(T333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T334","v":0},{"$f":"HLOOKUP(U333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U334","v":0},{"$f":"HLOOKUP(V333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V334","v":0},{"$f":"HLOOKUP(W333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W334","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD334","v":0},{"$f":"HLOOKUP(AE333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE334","v":0},{"$f":"HLOOKUP(AF333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF334","v":0},{"$f":"HLOOKUP(AG333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG334","v":0},{"$f":"HLOOKUP(AH333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH334","v":0},{"$f":"HLOOKUP(AI333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI334","v":0},{"$f":"HLOOKUP(AJ333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ334","v":0},{"$f":"HLOOKUP(AK333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK334","v":0},{"$f":"HLOOKUP(AL333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL334","v":0},{"$f":"HLOOKUP(AM333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM334","v":0},{"$f":"HLOOKUP(AN333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN334","v":0},{"$f":"HLOOKUP(AO333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO334","v":0},{"$f":"HLOOKUP(AP333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP334","v":0},{"$f":"HLOOKUP(AQ333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ334","v":0},{"$f":"HLOOKUP(AR333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR334","v":0},{"$f":"HLOOKUP(AS333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS334","v":0},{"$f":"HLOOKUP(AT333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT334","v":0},{"$f":"HLOOKUP(AU333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU334","v":0},{"$f":"HLOOKUP(AV333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV334","v":0},{"$f":"HLOOKUP(AW333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW334","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD334","v":65376.938481749843},{"$f":"HLOOKUP(BE333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE334","v":65376.938481749843},{"$f":"HLOOKUP(BF333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF334","v":65376.938481749843},{"$f":"HLOOKUP(BG333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG334","v":65376.938481749843},{"$f":"HLOOKUP(BH333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH334","v":65376.938481749843},{"$f":"HLOOKUP(BI333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI334","v":65376.938481749843},{"$f":"HLOOKUP(BJ333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ334","v":65376.938481749843},{"$f":"HLOOKUP(BK333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK334","v":65376.938481749843},{"$f":"HLOOKUP(BL333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL334","v":65376.938481749843},{"$f":"HLOOKUP(BM333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM334","v":65376.938481749843},{"$f":"HLOOKUP(BN333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN334","v":65376.938481749843},{"$f":"HLOOKUP(BO333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO334","v":65376.938481749843},{"$f":"HLOOKUP(BP333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP334","v":65376.938481749843},{"$f":"HLOOKUP(BQ333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ334","v":65376.938481749843},{"$f":"HLOOKUP(BR333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR334","v":65376.938481749843},{"$f":"HLOOKUP(BS333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS334","v":65376.938481749843},{"$f":"HLOOKUP(BT333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT334","v":65376.938481749843},{"$f":"HLOOKUP(BU333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU334","v":65376.938481749843},{"$f":"HLOOKUP(BV333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV334","v":65376.938481749843},{"$f":"HLOOKUP(BW333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW334","v":65376.938481749843},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD334","v":0},{"$f":"HLOOKUP(CE333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE334","v":0},{"$f":"HLOOKUP(CF333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF334","v":0},{"$f":"HLOOKUP(CG333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG334","v":0},{"$f":"HLOOKUP(CH333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH334","v":0},{"$f":"HLOOKUP(CI333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI334","v":0},{"$f":"HLOOKUP(CJ333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ334","v":0},{"$f":"HLOOKUP(CK333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK334","v":0},{"$f":"HLOOKUP(CL333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL334","v":0},{"$f":"HLOOKUP(CM333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM334","v":0},{"$f":"HLOOKUP(CN333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN334","v":0},{"$f":"HLOOKUP(CO333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO334","v":0},{"$f":"HLOOKUP(CP333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP334","v":0},{"$f":"HLOOKUP(CQ333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ334","v":0},{"$f":"HLOOKUP(CR333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR334","v":0},{"$f":"HLOOKUP(CS333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS334","v":0},{"$f":"HLOOKUP(CT333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT334","v":0},{"$f":"HLOOKUP(CU333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU334","v":0},{"$f":"HLOOKUP(CV333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV334","v":0},{"$f":"HLOOKUP(CW333,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW334","v":0}]
[null,"Property Tax",null,{"$f":"C362*$B$9","v":1886042.7047619498},{"$f":"D362*$B$9","v":1780953.3105928926},1681719.4470218096,1588014.8466945598,1499531.4217173597,1415978.2507059788,1337080.622276068,1262579.1318297458,1192228.828668806,1125798.4106303642,1063069.4635970227,1003835.7433811614,947902.49762229284,895085.82546797069,845212.07293297071,798117.26194876782,753646.55122610193,711653.72715802398,672000.72308957821,634557.16537354782,null,null,null,null,"Property Tax",null,{"$f":"AC362*$B$9","v":1754458.3300111166},{"$f":"AD362*$B$9","v":1656700.7540399006},1564390.1832761022,1477223.113204242,1394912.9504347537,1317189.0704241667,1243795.9276986681,1174492.2156555778,1109050.0731802848,1047254.3354701065,988901.82660188188,933800.69151735958,881769.76523003995,832637.97717950772,786243.7887748566,742434.66227792366,701066.55928009516,662003.4671237435,625116.95171123568,590285.73523120745,null,null,null,null,"Property Tax",null,{"$f":"BC362*$B$9","v":1754458.3300111166},{"$f":"BD362*$B$9","v":1656700.7540399006},1564390.1832761022,1477223.113204242,1394912.9504347537,1317189.0704241667,1243795.9276986681,1174492.2156555778,1109050.0731802848,1047254.3354701065,988901.82660188188,933800.69151735958,881769.76523003995,832637.97717950772,786243.7887748566,742434.66227792366,701066.55928009516,662003.4671237435,625116.95171123568,590285.73523120745,null,null,null,null,"Property Tax",null,{"$f":"CC362*$B$9","v":4259008.9878626755},{"$f":"CD362*$B$9","v":4021699.0514731123},3797611.9108254006,3586010.7980880253,3386199.9977793801,3197522.5593505334,3019358.1372217922,2851120.9511713847,2692257.8603703072,2542246.5447310316,2400593.787590581,2266833.8540816852,2140526.9598603155,2021257.8251549874,1908634.30938374,1802286.1218496035,1701863.6042754957,1607036.581175691,1517493.2742840359,1432939.2774697081]
[null,"Total Operating Costs",null,{"$f":"SUM(D338:D340)","v":6203720.9403833803},{"$f":"SUM(E338:E340)","v":6184985.110926751},{"$f":"SUM(F338:F340)","v":6173831.8833623454},{"$f":"SUM(G338:G340)","v":6169969.531761908},{"$f":"SUM(H338:H340)","v":6173125.2004860546},{"$f":"SUM(I338:I340)","v":6183043.9050500458},{"$f":"SUM(J338:J340)","v":6199487.5897070179},{"$f":"SUM(K338:K340)","v":6222234.2386093158},{"$f":"SUM(L338:L340)","v":6251077.0375839677},{"$f":"SUM(M338:M340)","v":6285823.5837238282},{"$f":"SUM(N338:N340)","v":6326295.1401523566},{"$f":"SUM(O338:O340)","v":6372325.9334676014},{"$f":"SUM(P338:P340)","v":6423762.4915104611},{"$f":"SUM(Q338:Q340)","v":6480463.0192339029},{"$f":"SUM(R338:R340)","v":6542296.8105742224},{"$f":"SUM(S338:S340)","v":6609143.6943428442},{"$f":"SUM(T338:T340)","v":6680893.5122680599},{"$f":"SUM(U338:U340)","v":6757445.6274208222},{"$f":"SUM(V338:V340)","v":6838708.4613576317},{"$f":"SUM(W338:W340)","v":6924599.0584069621},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD338:AD340)","v":6072136.5656325473},{"$f":"SUM(AE338:AE340)","v":6060732.5543737588},{"$f":"SUM(AF338:AF340)","v":6056502.6196166379},{"$f":"SUM(AG338:AG340)","v":6059177.7982715899},{"$f":"SUM(AH338:AH340)","v":6068506.7292034486},{"$f":"SUM(AI338:AI340)","v":6084254.7247682335},{"$f":"SUM(AJ338:AJ340)","v":6106202.8951296182},{"$f":"SUM(AK338:AK340)","v":6134147.3224351481},{"$f":"SUM(AL338:AL340)","v":6167898.2820954472},{"$f":"SUM(AM338:AM340)","v":6207279.5085635707},{"$f":"SUM(AN338:AN340)","v":6252127.5031572152},{"$f":"SUM(AO338:AO340)","v":6302290.8816037998},{"$f":"SUM(AP338:AP340)","v":6357629.7591182087},{"$f":"SUM(AQ338:AQ340)","v":6418015.1709454404},{"$f":"SUM(AR338:AR340)","v":6483328.526416108},{"$f":"SUM(AS338:AS340)","v":6553461.094672},{"$f":"SUM(AT338:AT340)","v":6628313.5203220528},{"$f":"SUM(AU338:AU340)","v":6707795.3673865413},{"$f":"SUM(AV338:AV340)","v":6791824.6899792887},{"$f":"SUM(AW338:AW340)","v":6880327.6282646218},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD338:BD340)","v":6137513.5041142972},{"$f":"SUM(BE338:BE340)","v":6126109.4928555088},{"$f":"SUM(BF338:BF340)","v":6121879.5580983879},{"$f":"SUM(BG338:BG340)","v":6124554.7367533399},{"$f":"SUM(BH338:BH340)","v":6133883.6676851986},{"$f":"SUM(BI338:BI340)","v":6149631.6632499835},{"$f":"SUM(BJ338:BJ340)","v":6171579.8336113682},{"$f":"SUM(BK338:BK340)","v":6199524.260916898},{"$f":"SUM(BL338:BL340)","v":6233275.2205771971},{"$f":"SUM(BM338:BM340)","v":6272656.4470453206},{"$f":"SUM(BN338:BN340)","v":6317504.4416389652},{"$f":"SUM(BO338:BO340)","v":6367667.8200855497},{"$f":"SUM(BP338:BP340)","v":6423006.6975999586},{"$f":"SUM(BQ338:BQ340)","v":6483392.1094271904},{"$f":"SUM(BR338:BR340)","v":6548705.464897858},{"$f":"SUM(BS338:BS340)","v":6618838.03315375},{"$f":"SUM(BT338:BT340)","v":6693690.4588038027},{"$f":"SUM(BU338:BU340)","v":6773172.3058682913},{"$f":"SUM(BV338:BV340)","v":6857201.6284610387},{"$f":"SUM(BW338:BW340)","v":6945704.5667463718},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD338:CD340)","v":15229958.767815493},{"$f":"SUM(CE338:CE340)","v":15212067.827024983},{"$f":"SUM(CF338:CF340)","v":15211788.061888311},{"$f":"SUM(CG338:CG340)","v":15228470.472172193},{"$f":"SUM(CH338:CH340)","v":15261508.865345232},{"$f":"SUM(CI338:CI340)","v":15310337.604267703},{"$f":"SUM(CJ338:CJ340)","v":15374429.483037306},{"$f":"SUM(CK338:CK340)","v":15453293.723903211},{"$f":"SUM(CL338:CL340)","v":15546474.08855677},{"$f":"SUM(CM338:CM340)","v":15653547.097481225},{"$f":"SUM(CN338:CN340)","v":15774120.351395778},{"$f":"SUM(CO338:CO340)","v":15907830.949162984},{"$f":"SUM(CP338:CP340)","v":16054343.996843241},{"$f":"SUM(CQ338:CQ340)","v":16213351.20287757},{"$f":"SUM(CR338:CR340)","v":16384569.554660777},{"$f":"SUM(CS338:CS340)","v":16567740.072032178},{"$f":"SUM(CT338:CT340)","v":16762626.633461729},{"$f":"SUM(CU338:CU340)","v":16969014.870945644},{"$f":"SUM(CV338:CV340)","v":17186711.129849389},{"$f":"SUM(CW338:CW340)","v":17415541.490146369}]
[]
[null,"EBITDA",null,{"$f":"D336-D341","v":16076150.253237577},{"$f":"E336-E341","v":16094886.082694206},16106039.310258612,16109901.66185905,16106745.993134903,16096827.288570911,16080383.60391394,16057636.955011642,16028794.15603699,15994047.609897129,15953576.0534686,15907545.260153357,15856108.702110495,15799408.174387055,15737574.383046735,15670727.499278113,15598977.681352898,15522425.566200135,15441162.732263327,15355272.135213995,null,null,null,null,"EBITDA",null,{"$f":"AD336-AD341","v":15132869.968426324},{"$f":"AE336-AE341","v":15144273.979685113},15148503.914442234,15145828.735787284,15136499.804855425,15120751.80929064,15098803.638929255,15070859.211623725,15037108.251963425,14997727.025495302,14952879.030901657,14902715.652455073,14847376.774940664,14786991.363113433,14721678.007642765,14651545.439386873,14576693.01373682,14497211.16667233,14413181.844079584,14324678.905794252,null,null,null,null,"EBITDA",null,{"$f":"BD336-BD341","v":15132869.968426362},{"$f":"BE336-BE341","v":15144273.97968515},15148503.914442271,15145828.735787317,15136499.804855458,15120751.809290674,15098803.638929289,15070859.21162376,15037108.251963461,14997727.025495337,14952879.030901693,14902715.652455108,14847376.774940699,14786991.363113467,14721678.0076428,14651545.439386908,14576693.013736855,14497211.166672368,14413181.844079619,14324678.905794285,null,null,null,null,"EBITDA",null,{"$f":"CD336-CD341","v":39089836.692090116},{"$f":"CE336-CE341","v":39107727.632880628},39108007.398017302,39091324.987733416,39058286.594560377,39009457.855637908,38945365.976868302,38866501.736002401,38773321.371348843,38666248.362424389,38545675.108509831,38411964.510742627,38265451.463062368,38106444.257028043,37935225.905244835,37752055.387873434,37557168.826443881,37350780.588959962,37133084.33005622,36904253.969759241]
[null,"Before Tax Earnings",null,{"$f":"D343-D363-D353","v":-28260645.773435917},{"$f":"E343-E345-E363","v":-44258480.469688192},-20105980.621170826,-5617310.2969986089,-5620465.9657227565,5233221.3091420811,16080383.60391394,16057636.955011642,16028794.15603699,15994047.609897129,15953576.0534686,15907545.260153357,15856108.702110495,15799408.174387055,15737574.383046735,15670727.499278113,15598977.681352898,15522425.566200135,15441162.732263327,15355272.135213995,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD343-AD363-AD353","v":-24884956.488531336},{"$f":"AE343-AE345-AE363","v":-38961687.268953964},-17315072.834741212,-4332317.3137227856,-4341646.2446546443,5381678.7845356055,15098803.638929255,15070859.211623725,15037108.251963425,14997727.025495302,14952879.030901657,14902715.652455073,14847376.774940664,14786991.363113433,14721678.007642765,14651545.439386873,14576693.01373682,14497211.16667233,14413181.844079584,14324678.905794252,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD343-BD363-BD353","v":-24884956.488531299},{"$f":"BE343-BE345-BE363","v":-38961687.268953927},-17315072.834741175,-4332317.313722752,-4341646.2446546108,5381678.784535639,15098803.638929289,15070859.21162376,15037108.251963461,14997727.025495337,14952879.030901693,14902715.652455108,14847376.774940699,14786991.363113467,14721678.0076428,14651545.439386908,14576693.013736855,14497211.166672368,14413181.844079619,14324678.905794285,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD343-CD363-CD353","v":-54874520.512782425},{"$f":"CE343-CE345-CE363","v":-86951779.276135042},-36527696.747392103,-6290097.4995122254,-6323135.8926852643,16318746.612015087,38945365.976868302,38866501.736002401,38773321.371348843,38666248.362424389,38545675.108509831,38411964.510742627,38265451.463062368,38106444.257028043,37935225.905244835,37752055.387873434,37557168.826443881,37350780.588959962,37133084.33005622,36904253.969759241]
[null,"PTC",null,{"$f":"D334*HLOOKUP(D333,$B$2:$W$3,2,FALSE)*HLOOKUP($D333,$B$2:$W$4,3,FALSE)","v":0},{"$f":"E334*HLOOKUP(E333,$B$2:$W$3,2,FALSE)*HLOOKUP($D333,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"N334*N328","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD334*HLOOKUP(AD333,$B$2:$W$3,2,FALSE)*HLOOKUP($D333,$B$2:$W$4,3,FALSE)","v":0},{"$f":"AE334*HLOOKUP(AE333,$B$2:$W$3,2,FALSE)*HLOOKUP($D333,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"AN334*AN328","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD334*HLOOKUP(BD333,$B$2:$W$3,2,FALSE)*HLOOKUP($D333,$B$2:$W$4,3,FALSE)","v":0},{"$f":"BE334*HLOOKUP(BE333,$B$2:$W$3,2,FALSE)*HLOOKUP($D333,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"BN334*BN328","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD334*HLOOKUP(CD333,$B$2:$W$3,2,FALSE)*HLOOKUP($D333,$B$2:$W$4,3,FALSE)","v":0},{"$f":"CE334*HLOOKUP(CE333,$B$2:$W$3,2,FALSE)*HLOOKUP($D333,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"CN334*CN328","v":0},0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D344*$B$7-D345","v":-5934735.6124215424},{"$f":"E344*$B$7-E345","v":-9294280.8986345194},{"$f":"F344*$B$7-F345","v":-4222255.9304458732},{"$f":"G344*$B$7-G345","v":-1179635.1623697078},{"$f":"H344*$B$7-H345","v":-1180297.8528017788},{"$f":"I344*$B$7-I345","v":1098976.474919837},{"$f":"J344*$B$7-J345","v":3376880.5568219274},{"$f":"K344*$B$7-K345","v":3372103.7605524445},{"$f":"L344*$B$7-L345","v":3366046.7727677678},{"$f":"M344*$B$7-M345","v":3358749.998078397},{"$f":"N344*$B$7-N345","v":3350250.9712284058},{"$f":"O344*$B$7-O345","v":3340584.5046322048},{"$f":"P344*$B$7-P345","v":3329782.8274432039},{"$f":"Q344*$B$7-Q345","v":3317875.7166212811},{"$f":"R344*$B$7-R345","v":3304890.6204398144},{"$f":"S344*$B$7-S345","v":3290852.7748484039},{"$f":"T344*$B$7-T345","v":3275785.3130841088},{"$f":"U344*$B$7-U345","v":3259709.3689020281},{"$f":"V344*$B$7-V345","v":3242644.1737752985},{"$f":"W344*$B$7-W345","v":3224607.148394939},null,null,null,null,"Federal Tax",null,{"$f":"AD344*$B$7-AD345","v":-5225840.8625915805},{"$f":"AE344*$B$7-AE345","v":-8181954.3264803318},{"$f":"AF344*$B$7-AF345","v":-3636165.2952956543},{"$f":"AG344*$B$7-AG345","v":-909786.63588178495},{"$f":"AH344*$B$7-AH345","v":-911745.71137747529},{"$f":"AI344*$B$7-AI345","v":1130152.5447524772},{"$f":"AJ344*$B$7-AJ345","v":3170748.7641751436},{"$f":"AK344*$B$7-AK345","v":3164880.4344409821},{"$f":"AL344*$B$7-AL345","v":3157792.7329123192},{"$f":"AM344*$B$7-AM345","v":3149522.6753540132},{"$f":"AN344*$B$7-AN345","v":3140104.596489348},{"$f":"AO344*$B$7-AO345","v":3129570.2870155652},{"$f":"AP344*$B$7-AP345","v":3117949.1227375395},{"$f":"AQ344*$B$7-AQ345","v":3105268.186253821},{"$f":"AR344*$B$7-AR345","v":3091552.3816049807},{"$f":"AS344*$B$7-AS345","v":3076824.5422712429},{"$f":"AT344*$B$7-AT345","v":3061105.5328847319},{"$f":"AU344*$B$7-AU345","v":3044414.345001189},{"$f":"AV344*$B$7-AV345","v":3026768.1872567125},{"$f":"AW344*$B$7-AW345","v":3008182.5702167926},null,null,null,null,"Federal Tax",null,{"$f":"BD344*$B$7-BD345","v":-5225840.862591573},{"$f":"BE344*$B$7-BE345","v":-8181954.3264803244},{"$f":"BF344*$B$7-BF345","v":-3636165.2952956469},{"$f":"BG344*$B$7-BG345","v":-909786.63588177785},{"$f":"BH344*$B$7-BH345","v":-911745.71137746819},{"$f":"BI344*$B$7-BI345","v":1130152.5447524842},{"$f":"BJ344*$B$7-BJ345","v":3170748.7641751505},{"$f":"BK344*$B$7-BK345","v":3164880.4344409895},{"$f":"BL344*$B$7-BL345","v":3157792.7329123267},{"$f":"BM344*$B$7-BM345","v":3149522.6753540207},{"$f":"BN344*$B$7-BN345","v":3140104.5964893554},{"$f":"BO344*$B$7-BO345","v":3129570.2870155727},{"$f":"BP344*$B$7-BP345","v":3117949.1227375469},{"$f":"BQ344*$B$7-BQ345","v":3105268.186253828},{"$f":"BR344*$B$7-BR345","v":3091552.3816049877},{"$f":"BS344*$B$7-BS345","v":3076824.5422712504},{"$f":"BT344*$B$7-BT345","v":3061105.5328847393},{"$f":"BU344*$B$7-BU345","v":3044414.345001197},{"$f":"BV344*$B$7-BV345","v":3026768.1872567199},{"$f":"BW344*$B$7-BW345","v":3008182.5702167996},null,null,null,null,"Federal Tax",null,{"$f":"CD344*$B$7-CD345","v":-11523649.307684308},{"$f":"CE344*$B$7-CE345","v":-18259873.647988357},{"$f":"CF344*$B$7-CF345","v":-7670816.3169523412},{"$f":"CG344*$B$7-CG345","v":-1320920.4748975672},{"$f":"CH344*$B$7-CH345","v":-1327858.5374639055},{"$f":"CI344*$B$7-CI345","v":3426936.7885231683},{"$f":"CJ344*$B$7-CJ345","v":8178526.8551423429},{"$f":"CK344*$B$7-CK345","v":8161965.3645605035},{"$f":"CL344*$B$7-CL345","v":8142397.4879832566},{"$f":"CM344*$B$7-CM345","v":8119912.1561091216},{"$f":"CN344*$B$7-CN345","v":8094591.7727870643},{"$f":"CO344*$B$7-CO345","v":8066512.547255951},{"$f":"CP344*$B$7-CP345","v":8035744.8072430966},{"$f":"CQ344*$B$7-CQ345","v":8002353.2939758888},{"$f":"CR344*$B$7-CR345","v":7966397.4401014149},{"$f":"CS344*$B$7-CS345","v":7927931.631453421},{"$f":"CT344*$B$7-CT345","v":7887005.4535532147},{"$f":"CU344*$B$7-CU345","v":7843663.9236815916},{"$f":"CV344*$B$7-CV345","v":7797947.7093118057},{"$f":"CW344*$B$7-CW345","v":7749893.3336494407}]
[]
[]
[{"$f":"IRR(C349:X349,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D333,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-188604270.47619498},{"$f":"D343-D346","v":22010885.865659118},{"$f":"E343-E346","v":25389166.981328726},20328295.240704484,17289536.82422876,17287043.845936682,14997850.813651074,12703503.047092013,12685533.194459196,12662747.383269222,12635297.611818733,12603325.082240194,12566960.755521152,12526325.874667291,12481532.457765773,12432683.762606921,12379874.72442971,12323192.36826879,12262716.197298108,12198518.558488028,12130664.986819057,{"$f":"C349*-0.3","v":56581281.14285849},null,null,{"$f":"IRR(AC349:AX349,0.1)","v":6.4999999999999725E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD333,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-175445833.00111166},{"$f":"AD343-AD346","v":20358710.831017904},{"$f":"AE343-AE346","v":23326228.306165446},18784669.209737889,16055615.371669069,16048245.5162329,13990599.264538163,11928054.874754112,11905978.777182743,11879315.519051107,11848204.350141289,11812774.43441231,11773145.365439508,11729427.652203124,11681723.176859612,11630125.626037784,11574720.897115629,11515587.480852088,11452796.821671141,11386413.656822871,11316496.335577458,{"$f":"AC349*-0.3","v":52633749.900333494},null,null,{"$f":"IRR(BC349:BX349,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD333,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$23)","v":-175445833.00111166},{"$f":"BD343-BD346","v":20358710.831017934},{"$f":"BE343-BE346","v":23326228.306165475},18784669.209737919,16055615.371669095,16048245.516232926,13990599.264538189,11928054.874754138,11905978.777182771,11879315.519051135,11848204.350141317,11812774.434412338,11773145.365439536,11729427.652203152,11681723.17685964,11630125.626037812,11574720.897115657,11515587.480852116,11452796.821671171,11386413.656822899,11316496.335577486,{"$f":"BC349*-0.3","v":52633749.900333494},null,null,{"$f":"IRR(CC349:CX349,0.1)","v":7.0000000000000062E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD333,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$24)","v":-425900898.78626752},{"$f":"CD343-CD346","v":50613485.999774426},{"$f":"CE343-CE346","v":57367601.280868985},46778823.714969642,40412245.462630987,40386145.132024281,35582521.067114741,30766839.121725958,30704536.371441897,30630923.883365586,30546336.206315268,30451083.335722767,30345451.963486675,30229706.655819271,30104090.963052154,29968828.46514342,29824123.756420013,29670163.372890666,29507116.665278371,29335136.620744415,29154360.636109799,{"$f":"CC349*-0.3","v":127770269.63588025}]
[{"$f":"IRR(C350:X350,0.1)","v":0.11130031145126607},"ROE",{"$f":"-C369","v":-23350383.287415862},{"$f":"D349-D353-D355-D364-D345","v":3471900.5600252673},{"$f":"E349-E353-E355-E364-E345","v":2097354.0596947614},{"$f":"F349-F353-F355-F364-F345","v":2106165.1094706394},{"$f":"G349-G353-G355-G364-G345","v":2109216.3672349891},{"$f":"H349-H353-H355-H364-H345","v":2106723.3889429104},{"$f":"I349-I353-I355-I364-I345","v":2098887.6123373569},{"$f":"J349-J353-J355-J364-J345","v":2085897.1014583502},{"$f":"K349-K353-K355-K364-K345","v":2067927.2488255333},{"$f":"L349-L353-L355-L364-L345","v":2045141.4376355596},{"$f":"M349-M353-M355-M364-M345","v":2017691.6661850698},{"$f":"N349-N353-N355-N364-N345","v":1985719.1366065312},{"$f":"O349-O353-O355-O364-O345","v":1949354.8098874893},{"$f":"P349-P353-P355-P364-P345","v":1908719.9290336287},{"$f":"Q349-Q353-Q355-Q364-Q345","v":1863926.5121321101},{"$f":"R349-R353-R355-R364-R345","v":1815077.8169732587},{"$f":"S349-S353-S355-S364-S345","v":1762268.778796047},{"$f":"T349-T353-T355-T364-T345","v":1705586.4226351269},{"$f":"U349-U353-U355-U364-U345","v":1645110.2516644448},{"$f":"V349-V353-V355-V364-V345","v":1580912.6128543653},{"$f":"W349-W353-W355-W364-W345","v":1513059.0411853939},{"$f":"X349","v":56581281.14285849},null,null,{"$f":"IRR(AC350:AX350,0.1)","v":0.11178573607553566},"ROE",{"$f":"-AC369","v":-21888002.387852591},{"$f":"AD349-AD353-AD355-AD364-AD345","v":3304653.7569225393},{"$f":"AE349-AE353-AE355-AE364-AE345","v":2011326.7837397549},{"$f":"AF349-AF353-AF355-AF364-AF345","v":2014668.4321978809},{"$f":"AG349-AG353-AG355-AG364-AG345","v":2012555.0410604686},{"$f":"AH349-AH353-AH355-AH364-AH345","v":2005185.1856242991},{"$f":"AI349-AI353-AI355-AI364-AI345","v":1992744.2691281193},{"$f":"AJ349-AJ353-AJ355-AJ364-AJ345","v":1975405.2145426255},{"$f":"AK349-AK353-AK355-AK364-AK345","v":1953329.1169712562},{"$f":"AL349-AL353-AL355-AL364-AL345","v":1926665.8588396199},{"$f":"AM349-AM353-AM355-AM364-AM345","v":1895554.689929802},{"$f":"AN349-AN353-AN355-AN364-AN345","v":1860124.7742008232},{"$f":"AO349-AO353-AO355-AO364-AO345","v":1820495.7052280214},{"$f":"AP349-AP353-AP355-AP364-AP345","v":1776777.9919916382},{"$f":"AQ349-AQ353-AQ355-AQ364-AQ345","v":1729073.5166481249},{"$f":"AR349-AR353-AR355-AR364-AR345","v":1677475.9658262972},{"$f":"AS349-AS353-AS355-AS364-AS345","v":1622071.2369041424},{"$f":"AT349-AT353-AT355-AT364-AT345","v":1562937.8206406003},{"$f":"AU349-AU353-AU355-AU364-AU345","v":1500147.1614596546},{"$f":"AV349-AV353-AV355-AV364-AV345","v":1433763.9966113847},{"$f":"AW349-AW353-AW355-AW364-AW345","v":1363846.6753659714},{"$f":"AX349","v":52633749.900333494},null,null,{"$f":"IRR(BC350:BX350,0.1)","v":0.11178573607553655},"ROE",{"$f":"-BC369","v":-21888002.387852591},{"$f":"BD349-BD353-BD355-BD364-BD345","v":3304653.7569225691},{"$f":"BE349-BE353-BE355-BE364-BE345","v":2011326.7837397847},{"$f":"BF349-BF353-BF355-BF364-BF345","v":2014668.4321979107},{"$f":"BG349-BG353-BG355-BG364-BG345","v":2012555.0410604947},{"$f":"BH349-BH353-BH355-BH364-BH345","v":2005185.1856243252},{"$f":"BI349-BI353-BI355-BI364-BI345","v":1992744.2691281454},{"$f":"BJ349-BJ353-BJ355-BJ364-BJ345","v":1975405.2145426515},{"$f":"BK349-BK353-BK355-BK364-BK345","v":1953329.1169712842},{"$f":"BL349-BL353-BL355-BL364-BL345","v":1926665.8588396478},{"$f":"BM349-BM353-BM355-BM364-BM345","v":1895554.6899298299},{"$f":"BN349-BN353-BN355-BN364-BN345","v":1860124.7742008511},{"$f":"BO349-BO353-BO355-BO364-BO345","v":1820495.7052280493},{"$f":"BP349-BP353-BP355-BP364-BP345","v":1776777.9919916643},{"$f":"BQ349-BQ353-BQ355-BQ364-BQ345","v":1729073.5166481528},{"$f":"BR349-BR353-BR355-BR364-BR345","v":1677475.9658263251},{"$f":"BS349-BS353-BS355-BS364-BS345","v":1622071.2369041704},{"$f":"BT349-BT353-BT355-BT364-BT345","v":1562937.8206406282},{"$f":"BU349-BU353-BU355-BU364-BU345","v":1500147.1614596844},{"$f":"BV349-BV353-BV355-BV364-BV345","v":1433763.9966114126},{"$f":"BW349-BW353-BW355-BW364-BW345","v":1363846.6753659993},{"$f":"BX349","v":52633749.900333494},null,null,{"$f":"IRR(CC350:CX350,0.1)","v":0.13760869064350301},"ROE",{"$f":"-CC369","v":-53566466.070839092},{"$f":"CD349-CD353-CD355-CD364-CD345","v":9711075.3809092063},{"$f":"CE349-CE353-CE355-CE364-CE345","v":6538004.4929187819},{"$f":"CF349-CF353-CF355-CF364-CF345","v":6538225.5073767547},{"$f":"CG349-CG353-CG355-CG364-CG345","v":6525046.403252488},{"$f":"CH349-CH353-CH355-CH364-CH345","v":6498946.0726457834},{"$f":"CI349-CI353-CI355-CI364-CI345","v":6460371.3688970357},{"$f":"CJ349-CJ353-CJ355-CJ364-CJ345","v":6409738.7846690454},{"$f":"CK349-CK353-CK355-CK364-CK345","v":6347436.0343849864},{"$f":"CL349-CL353-CL355-CL364-CL345","v":6273823.5463086721},{"$f":"CM349-CM353-CM355-CM364-CM345","v":6189235.8692583553},{"$f":"CN349-CN353-CN355-CN364-CN345","v":6093982.9986658543},{"$f":"CO349-CO353-CO355-CO364-CO345","v":5988351.6264297646},{"$f":"CP349-CP353-CP355-CP364-CP345","v":5872606.3187623583},{"$f":"CQ349-CQ353-CQ355-CQ364-CQ345","v":5746990.6259952411},{"$f":"CR349-CR353-CR355-CR364-CR345","v":5611728.1280865073},{"$f":"CS349-CS353-CS355-CS364-CS345","v":5467023.4193631001},{"$f":"CT349-CT353-CT355-CT364-CT345","v":5313063.0358337536},{"$f":"CU349-CU353-CU355-CU364-CU345","v":5150016.3282214589},{"$f":"CV349-CV353-CV355-CV364-CV345","v":4978036.2836875021},{"$f":"CW349-CW353-CW355-CW364-CW345","v":4797260.2990528867},{"$f":"CX349","v":127770269.63588025}]
[]
[]
[null,"Interest",null,{"$f":"C356*$B$8","v":6615941.9314344944},6415858.7307245359,6205771.3699790798,5985179.6411963515,5753558.3259744858,5510355.9449915271,5254993.4449594207,4986862.8199257078,4705325.6636403101,4409711.6495406423,4099316.9347359911,3773402.484191108,3431192.3111189799,3071871.629393246,2694584.9135812251,2298433.8619786031,1882475.2577958503,1445718.7234039595,987124.36229247437,505600.28312541492,null,null,null,null,"Interest",null,{"$f":"AC356*$B$8","v":6201600.6765582347},6014048.2273755725,5817118.1557337763,5610341.5805098908,5393226.1765248105,5165255.002340477,4925885.2694469271,4674547.0499086985,4410641.919393559,4133541.5323526622,3842586.1259597214,3537082.949247133,3216304.6136989156,2879487.3613732867,2525829.2464313768,2154488.2257423713,1764580.1540189155,1355176.678709287,925303.02963417699,473935.69810531149,null,null,null,null,"Interest",null,{"$f":"BC356*$B$8","v":6201600.6765582347},6014048.2273755725,5817118.1557337763,5610341.5805098908,5393226.1765248105,5165255.002340477,4925885.2694469271,4674547.0499086985,4410641.919393559,4133541.5323526622,3842586.1259597214,3537082.949247133,3216304.6136989156,2879487.3613732867,2525829.2464313768,2154488.2257423713,1764580.1540189155,1355176.678709287,925303.02963417699,473935.69810531149,null,null,null,null,"Interest",null,{"$f":"CC356*$B$8","v":15177165.386737743},14718168.639221786,14236222.054330029,13730178.140193684,13198832.030350521,12640918.615015201,12055109.528913118,11440009.988505928,10794155.471078379,10116008.227779452,9403953.6223155782,8656296.2865785118,7871256.084054593,7046963.8714044765,6181457.0481218547,5272674.8836751021,4318453.6110060113,3316521.2747034663,2264492.321585794,1159861.9208122378]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C368)","v":10617605.945633663},{"$f":"-PMT($B$8,20,$C368)","v":10617605.945633663},10617605.945633663,10617605.945633663,10617605.945633663,10617605.945633663,10617605.945633663,10617605.945633663,10617605.945633663,10617605.945633663,10617605.945633663,10617605.945633663,10617605.945633663,10617605.945633663,10617605.945633663,10617605.945633663,10617605.945633663,10617605.945633663,10617605.945633663,10617605.945633663,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC368)","v":9952649.6602114867},{"$f":"-PMT($B$8,20,$AC368)","v":9952649.6602114867},9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC368)","v":9952649.6602114867},{"$f":"-PMT($B$8,20,$BC368)","v":9952649.6602114867},9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,9952649.6602114867,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC368)","v":24357100.337056912},{"$f":"-PMT($B$8,20,$CC368)","v":24357100.337056912},24357100.337056912,24357100.337056912,24357100.337056912,24357100.337056912,24357100.337056912,24357100.337056912,24357100.337056912,24357100.337056912,24357100.337056912,24357100.337056912,24357100.337056912,24357100.337056912,24357100.337056912,24357100.337056912,24357100.337056912,24357100.337056912,24357100.337056912,24357100.337056912]
[null,"Sinking Fund",null,{"$f":"D354-D353","v":4001664.0141991684},{"$f":"E354-E353","v":4201747.214909127},{"$f":"F354-F353","v":4411834.5756545831},{"$f":"G354-G353","v":4632426.3044373114},{"$f":"H354-H353","v":4864047.619659177},{"$f":"I354-I353","v":5107250.0006421357},{"$f":"J354-J353","v":5362612.5006742422},{"$f":"K354-K353","v":5630743.1257079551},{"$f":"L354-L353","v":5912280.2819933528},{"$f":"M354-M353","v":6207894.2960930206},{"$f":"N354-N353","v":6518289.0108976718},{"$f":"O354-O353","v":6844203.4614425544},{"$f":"P354-P353","v":7186413.6345146829},{"$f":"Q354-Q353","v":7545734.3162404168},{"$f":"R354-R353","v":7923021.0320524378},{"$f":"S354-S353","v":8319172.0836550593},{"$f":"T354-T353","v":8735130.687837813},{"$f":"U354-U353","v":9171887.2222297043},{"$f":"V354-V353","v":9630481.5833411887},{"$f":"W354-W353","v":10112005.662508247},null,null,null,null,"Sinking Fund",null,{"$f":"AD354-AD353","v":3751048.983653252},{"$f":"AE354-AE353","v":3938601.4328359142},{"$f":"AF354-AF353","v":4135531.5044777105},{"$f":"AG354-AG353","v":4342308.0797015959},{"$f":"AH354-AH353","v":4559423.4836866762},{"$f":"AI354-AI353","v":4787394.6578710098},{"$f":"AJ354-AJ353","v":5026764.3907645596},{"$f":"AK354-AK353","v":5278102.6103027882},{"$f":"AL354-AL353","v":5542007.7408179278},{"$f":"AM354-AM353","v":5819108.127858825},{"$f":"AN354-AN353","v":6110063.5342517653},{"$f":"AO354-AO353","v":6415566.7109643538},{"$f":"AP354-AP353","v":6736345.0465125712},{"$f":"AQ354-AQ353","v":7073162.2988382},{"$f":"AR354-AR353","v":7426820.41378011},{"$f":"AS354-AS353","v":7798161.434469115},{"$f":"AT354-AT353","v":8188069.5061925715},{"$f":"AU354-AU353","v":8597472.9815021995},{"$f":"AV354-AV353","v":9027346.6305773091},{"$f":"AW354-AW353","v":9478713.9621061757},null,null,null,null,"Sinking Fund",null,{"$f":"BD354-BD353","v":3751048.983653252},{"$f":"BE354-BE353","v":3938601.4328359142},{"$f":"BF354-BF353","v":4135531.5044777105},{"$f":"BG354-BG353","v":4342308.0797015959},{"$f":"BH354-BH353","v":4559423.4836866762},{"$f":"BI354-BI353","v":4787394.6578710098},{"$f":"BJ354-BJ353","v":5026764.3907645596},{"$f":"BK354-BK353","v":5278102.6103027882},{"$f":"BL354-BL353","v":5542007.7408179278},{"$f":"BM354-BM353","v":5819108.127858825},{"$f":"BN354-BN353","v":6110063.5342517653},{"$f":"BO354-BO353","v":6415566.7109643538},{"$f":"BP354-BP353","v":6736345.0465125712},{"$f":"BQ354-BQ353","v":7073162.2988382},{"$f":"BR354-BR353","v":7426820.41378011},{"$f":"BS354-BS353","v":7798161.434469115},{"$f":"BT354-BT353","v":8188069.5061925715},{"$f":"BU354-BU353","v":8597472.9815021995},{"$f":"BV354-BV353","v":9027346.6305773091},{"$f":"BW354-BW353","v":9478713.9621061757},null,null,null,null,"Sinking Fund",null,{"$f":"CD354-CD353","v":9179934.9503191691},{"$f":"CE354-CE353","v":9638931.6978351269},{"$f":"CF354-CF353","v":10120878.282726884},{"$f":"CG354-CG353","v":10626922.196863228},{"$f":"CH354-CH353","v":11158268.306706391},{"$f":"CI354-CI353","v":11716181.722041711},{"$f":"CJ354-CJ353","v":12301990.808143795},{"$f":"CK354-CK353","v":12917090.348550985},{"$f":"CL354-CL353","v":13562944.865978533},{"$f":"CM354-CM353","v":14241092.109277461},{"$f":"CN354-CN353","v":14953146.714741334},{"$f":"CO354-CO353","v":15700804.050478401},{"$f":"CP354-CP353","v":16485844.253002319},{"$f":"CQ354-CQ353","v":17310136.465652436},{"$f":"CR354-CR353","v":18175643.288935058},{"$f":"CS354-CS353","v":19084425.45338181},{"$f":"CT354-CT353","v":20038646.726050902},{"$f":"CU354-CU353","v":21040579.062353447},{"$f":"CV354-CV353","v":22092608.015471119},{"$f":"CW354-CW353","v":23197238.416244674}]
[null,"Mortgage Balance",{"$f":"C368","v":132318838.62868989},{"$f":"C356-D355","v":128317174.61449072},{"$f":"D356-E355","v":124115427.3995816},{"$f":"E356-F355","v":119703592.82392702},{"$f":"F356-G355","v":115071166.51948971},{"$f":"G356-H355","v":110207118.89983054},{"$f":"H356-I355","v":105099868.8991884},{"$f":"I356-J355","v":99737256.398514152},{"$f":"J356-K355","v":94106513.272806197},{"$f":"K356-L355","v":88194232.990812838},{"$f":"L356-M355","v":81986338.694719821},{"$f":"M356-N355","v":75468049.683822155},{"$f":"N356-O355","v":68623846.222379595},{"$f":"O356-P355","v":61437432.587864913},{"$f":"P356-Q355","v":53891698.271624498},{"$f":"Q356-R355","v":45968677.239572063},{"$f":"R356-S355","v":37649505.155917004},{"$f":"S356-T355","v":28914374.468079191},{"$f":"T356-U355","v":19742487.245849486},{"$f":"U356-V355","v":10112005.662508298},{"$f":"V356-W355","v":5.029141902923584E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC368","v":124032013.53116469},{"$f":"AC356-AD355","v":120280964.54751144},{"$f":"AD356-AE355","v":116342363.11467552},{"$f":"AE356-AF355","v":112206831.61019781},{"$f":"AF356-AG355","v":107864523.53049621},{"$f":"AG356-AH355","v":103305100.04680954},{"$f":"AH356-AI355","v":98517705.388938531},{"$f":"AI356-AJ355","v":93490940.998173967},{"$f":"AJ356-AK355","v":88212838.387871176},{"$f":"AK356-AL355","v":82670830.647053242},{"$f":"AL356-AM355","v":76851722.519194424},{"$f":"AM356-AN355","v":70741658.98494266},{"$f":"AN356-AO355","v":64326092.273978308},{"$f":"AO356-AP355","v":57589747.227465734},{"$f":"AP356-AQ355","v":50516584.928627536},{"$f":"AQ356-AR355","v":43089764.514847428},{"$f":"AR356-AS355","v":35291603.080378309},{"$f":"AS356-AT355","v":27103533.574185736},{"$f":"AT356-AU355","v":18506060.592683539},{"$f":"AU356-AV355","v":9478713.9621062297},{"$f":"AV356-AW355","v":5.4016709327697754E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC368","v":124032013.53116469},{"$f":"BC356-BD355","v":120280964.54751144},{"$f":"BD356-BE355","v":116342363.11467552},{"$f":"BE356-BF355","v":112206831.61019781},{"$f":"BF356-BG355","v":107864523.53049621},{"$f":"BG356-BH355","v":103305100.04680954},{"$f":"BH356-BI355","v":98517705.388938531},{"$f":"BI356-BJ355","v":93490940.998173967},{"$f":"BJ356-BK355","v":88212838.387871176},{"$f":"BK356-BL355","v":82670830.647053242},{"$f":"BL356-BM355","v":76851722.519194424},{"$f":"BM356-BN355","v":70741658.98494266},{"$f":"BN356-BO355","v":64326092.273978308},{"$f":"BO356-BP355","v":57589747.227465734},{"$f":"BP356-BQ355","v":50516584.928627536},{"$f":"BQ356-BR355","v":43089764.514847428},{"$f":"BR356-BS355","v":35291603.080378309},{"$f":"BS356-BT355","v":27103533.574185736},{"$f":"BT356-BU355","v":18506060.592683539},{"$f":"BU356-BV355","v":9478713.9621062297},{"$f":"BV356-BW355","v":5.4016709327697754E-8},null,null,null,null,"Mortgage Balance",{"$f":"CC368","v":303543307.73475486},{"$f":"CC356-CD355","v":294363372.78443569},{"$f":"CD356-CE355","v":284724441.08660054},{"$f":"CE356-CF355","v":274603562.80387366},{"$f":"CF356-CG355","v":263976640.60701042},{"$f":"CG356-CH355","v":252818372.30030403},{"$f":"CH356-CI355","v":241102190.57826233},{"$f":"CI356-CJ355","v":228800199.77011853},{"$f":"CJ356-CK355","v":215883109.42156756},{"$f":"CK356-CL355","v":202320164.55558902},{"$f":"CL356-CM355","v":188079072.44631156},{"$f":"CM356-CN355","v":173125925.73157024},{"$f":"CN356-CO355","v":157425121.68109185},{"$f":"CO356-CP355","v":140939277.42808953},{"$f":"CP356-CQ355","v":123629140.96243709},{"$f":"CQ356-CR355","v":105453497.67350203},{"$f":"CR356-CS355","v":86369072.220120221},{"$f":"CS356-CT355","v":66330425.494069323},{"$f":"CT356-CU355","v":45289846.431715876},{"$f":"CU356-CV355","v":23197238.416244756},{"$f":"CV356-CW355","v":8.1956386566162109E-8}]
[]
[]
[null,"Book Depr",null,{"$f":"-$C349/20","v":9430213.5238097496},{"$f":"-$C349/20","v":9430213.5238097496},9430213.5238097496,9430213.5238097496,9430213.5238097496,9430213.5238097496,9430213.5238097496,9430213.5238097496,9430213.5238097496,9430213.5238097496,9430213.5238097496,9430213.5238097496,9430213.5238097496,9430213.5238097496,9430213.5238097496,9430213.5238097496,9430213.5238097496,9430213.5238097496,9430213.5238097496,9430213.5238097496,null,null,null,null,"Book Depr",null,{"$f":"-$AC349/20","v":8772291.6500555836},{"$f":"-$AC349/20","v":8772291.6500555836},8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,null,null,null,null,"Book Depr",null,{"$f":"-$BC349/20","v":8772291.6500555836},{"$f":"-$BC349/20","v":8772291.6500555836},8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,8772291.6500555836,null,null,null,null,"Book Depr",null,{"$f":"-$CC349/20","v":21295044.939313374},{"$f":"-$CC349/20","v":21295044.939313374},21295044.939313374,21295044.939313374,21295044.939313374,21295044.939313374,21295044.939313374,21295044.939313374,21295044.939313374,21295044.939313374,21295044.939313374,21295044.939313374,21295044.939313374,21295044.939313374,21295044.939313374,21295044.939313374,21295044.939313374,21295044.939313374,21295044.939313374,21295044.939313374]
[null,"Accum Depreciation",null,{"$f":"SUM($D359:D359)","v":9430213.5238097496},{"$f":"SUM($D359:E359)","v":18860427.047619499},{"$f":"SUM($D359:F359)","v":28290640.571429249},{"$f":"SUM($D359:G359)","v":37720854.095238999},{"$f":"SUM($D359:H359)","v":47151067.619048744},{"$f":"SUM($D359:I359)","v":56581281.14285849},{"$f":"SUM($D359:J359)","v":66011494.666668236},{"$f":"SUM($D359:K359)","v":75441708.190477982},{"$f":"SUM($D359:L359)","v":84871921.714287728},{"$f":"SUM($D359:M359)","v":94302135.238097474},{"$f":"SUM($D359:N359)","v":103732348.76190722},{"$f":"SUM($D359:O359)","v":113162562.28571697},{"$f":"SUM($D359:P359)","v":122592775.80952671},{"$f":"SUM($D359:Q359)","v":132022989.33333646},{"$f":"SUM($D359:R359)","v":141453202.8571462},{"$f":"SUM($D359:S359)","v":150883416.38095596},{"$f":"SUM($D359:T359)","v":160313629.90476573},{"$f":"SUM($D359:U359)","v":169743843.42857549},{"$f":"SUM($D359:V359)","v":179174056.95238525},{"$f":"SUM($D359:W359)","v":188604270.47619501},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD359:AD359)","v":8772291.6500555836},{"$f":"SUM($AD359:AE359)","v":17544583.300111167},{"$f":"SUM($AD359:AF359)","v":26316874.950166751},{"$f":"SUM($AD359:AG359)","v":35089166.600222334},{"$f":"SUM($AD359:AH359)","v":43861458.250277922},{"$f":"SUM($AD359:AI359)","v":52633749.900333509},{"$f":"SUM($AD359:AJ359)","v":61406041.550389096},{"$f":"SUM($AD359:AK359)","v":70178333.200444683},{"$f":"SUM($AD359:AL359)","v":78950624.850500271},{"$f":"SUM($AD359:AM359)","v":87722916.500555858},{"$f":"SUM($AD359:AN359)","v":96495208.150611445},{"$f":"SUM($AD359:AO359)","v":105267499.80066703},{"$f":"SUM($AD359:AP359)","v":114039791.45072262},{"$f":"SUM($AD359:AQ359)","v":122812083.10077821},{"$f":"SUM($AD359:AR359)","v":131584374.75083379},{"$f":"SUM($AD359:AS359)","v":140356666.40088937},{"$f":"SUM($AD359:AT359)","v":149128958.05094495},{"$f":"SUM($AD359:AU359)","v":157901249.70100054},{"$f":"SUM($AD359:AV359)","v":166673541.35105613},{"$f":"SUM($AD359:AW359)","v":175445833.00111172},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD359:BD359)","v":8772291.6500555836},{"$f":"SUM($BD359:BE359)","v":17544583.300111167},{"$f":"SUM($BD359:BF359)","v":26316874.950166751},{"$f":"SUM($BD359:BG359)","v":35089166.600222334},{"$f":"SUM($BD359:BH359)","v":43861458.250277922},{"$f":"SUM($BD359:BI359)","v":52633749.900333509},{"$f":"SUM($BD359:BJ359)","v":61406041.550389096},{"$f":"SUM($BD359:BK359)","v":70178333.200444683},{"$f":"SUM($BD359:BL359)","v":78950624.850500271},{"$f":"SUM($BD359:BM359)","v":87722916.500555858},{"$f":"SUM($BD359:BN359)","v":96495208.150611445},{"$f":"SUM($BD359:BO359)","v":105267499.80066703},{"$f":"SUM($BD359:BP359)","v":114039791.45072262},{"$f":"SUM($BD359:BQ359)","v":122812083.10077821},{"$f":"SUM($BD359:BR359)","v":131584374.75083379},{"$f":"SUM($BD359:BS359)","v":140356666.40088937},{"$f":"SUM($BD359:BT359)","v":149128958.05094495},{"$f":"SUM($BD359:BU359)","v":157901249.70100054},{"$f":"SUM($BD359:BV359)","v":166673541.35105613},{"$f":"SUM($BD359:BW359)","v":175445833.00111172},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD359:CD359)","v":21295044.939313374},{"$f":"SUM($CD359:CE359)","v":42590089.878626749},{"$f":"SUM($CD359:CF359)","v":63885134.817940123},{"$f":"SUM($CD359:CG359)","v":85180179.757253498},{"$f":"SUM($CD359:CH359)","v":106475224.69656688},{"$f":"SUM($CD359:CI359)","v":127770269.63588026},{"$f":"SUM($CD359:CJ359)","v":149065314.57519364},{"$f":"SUM($CD359:CK359)","v":170360359.51450703},{"$f":"SUM($CD359:CL359)","v":191655404.45382041},{"$f":"SUM($CD359:CM359)","v":212950449.39313379},{"$f":"SUM($CD359:CN359)","v":234245494.33244717},{"$f":"SUM($CD359:CO359)","v":255540539.27176055},{"$f":"SUM($CD359:CP359)","v":276835584.21107394},{"$f":"SUM($CD359:CQ359)","v":298130629.15038729},{"$f":"SUM($CD359:CR359)","v":319425674.08970064},{"$f":"SUM($CD359:CS359)","v":340720719.02901399},{"$f":"SUM($CD359:CT359)","v":362015763.96832734},{"$f":"SUM($CD359:CU359)","v":383310808.9076407},{"$f":"SUM($CD359:CV359)","v":404605853.84695405},{"$f":"SUM($CD359:CW359)","v":425900898.7862674}]
[null,"End Year Book Value",null,{"$f":"-$C349-D360","v":179174056.95238522},169743843.42857549,160313629.90476573,150883416.38095599,141453202.85714623,132022989.33333649,122592775.80952674,113162562.285717,103732348.76190725,94302135.238097504,84871921.714287758,75441708.190478012,66011494.666668266,56581281.14285852,47151067.619048774,37720854.095239013,28290640.571429253,18860427.047619492,9430213.523809731,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC349-AD360","v":166673541.35105607},{"$f":"-$AC349-AE360","v":157901249.70100048},{"$f":"-$AC349-AF360","v":149128958.05094489},{"$f":"-$AC349-AG360","v":140356666.40088934},{"$f":"-$AC349-AH360","v":131584374.75083373},{"$f":"-$AC349-AI360","v":122812083.10077815},{"$f":"-$AC349-AJ360","v":114039791.45072256},{"$f":"-$AC349-AK360","v":105267499.80066697},{"$f":"-$AC349-AL360","v":96495208.150611386},{"$f":"-$AC349-AM360","v":87722916.500555798},{"$f":"-$AC349-AN360","v":78950624.850500211},{"$f":"-$AC349-AO360","v":70178333.200444624},{"$f":"-$AC349-AP360","v":61406041.550389037},{"$f":"-$AC349-AQ360","v":52633749.900333449},{"$f":"-$AC349-AR360","v":43861458.250277862},{"$f":"-$AC349-AS360","v":35089166.60022229},{"$f":"-$AC349-AT360","v":26316874.950166702},{"$f":"-$AC349-AU360","v":17544583.300111115},{"$f":"-$AC349-AV360","v":8772291.6500555277},{"$f":"-$AC349-AW360","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC349-BD360","v":166673541.35105607},{"$f":"-$BC349-BE360","v":157901249.70100048},{"$f":"-$BC349-BF360","v":149128958.05094489},{"$f":"-$BC349-BG360","v":140356666.40088934},{"$f":"-$BC349-BH360","v":131584374.75083373},{"$f":"-$BC349-BI360","v":122812083.10077815},{"$f":"-$BC349-BJ360","v":114039791.45072256},{"$f":"-$BC349-BK360","v":105267499.80066697},{"$f":"-$BC349-BL360","v":96495208.150611386},{"$f":"-$BC349-BM360","v":87722916.500555798},{"$f":"-$BC349-BN360","v":78950624.850500211},{"$f":"-$BC349-BO360","v":70178333.200444624},{"$f":"-$BC349-BP360","v":61406041.550389037},{"$f":"-$BC349-BQ360","v":52633749.900333449},{"$f":"-$BC349-BR360","v":43861458.250277862},{"$f":"-$BC349-BS360","v":35089166.60022229},{"$f":"-$BC349-BT360","v":26316874.950166702},{"$f":"-$BC349-BU360","v":17544583.300111115},{"$f":"-$BC349-BV360","v":8772291.6500555277},{"$f":"-$BC349-BW360","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$CC349-CD360","v":404605853.84695417},{"$f":"-$CC349-CE360","v":383310808.90764076},{"$f":"-$CC349-CF360","v":362015763.9683274},{"$f":"-$CC349-CG360","v":340720719.02901399},{"$f":"-$CC349-CH360","v":319425674.08970064},{"$f":"-$CC349-CI360","v":298130629.15038729},{"$f":"-$CC349-CJ360","v":276835584.21107388},{"$f":"-$CC349-CK360","v":255540539.27176049},{"$f":"-$CC349-CL360","v":234245494.33244711},{"$f":"-$CC349-CM360","v":212950449.39313373},{"$f":"-$CC349-CN360","v":191655404.45382035},{"$f":"-$CC349-CO360","v":170360359.51450697},{"$f":"-$CC349-CP360","v":149065314.57519358},{"$f":"-$CC349-CQ360","v":127770269.63588023},{"$f":"-$CC349-CR360","v":106475224.69656688},{"$f":"-$CC349-CS360","v":85180179.757253528},{"$f":"-$CC349-CT360","v":63885134.817940176},{"$f":"-$CC349-CU360","v":42590089.878626823},{"$f":"-$CC349-CV360","v":21295044.939313471},{"$f":"-$CC349-CW360","v":0}]
[null,"Prop. Tax Value",{"$f":"-C349","v":188604270.47619498},{"$f":"C362/(($C362/$X362)^(1/21))","v":178095331.05928925},{"$f":"D362/(($C362/$X362)^(1/21))","v":168171944.70218095},158801484.66945598,149953142.17173597,141597825.07059789,133708062.22760679,126257913.18297458,119222882.8668806,112579841.06303643,106306946.35970227,100383574.33811614,94790249.762229279,89508582.546797067,84521207.293297067,79811726.194876775,75364655.122610196,71165372.715802401,67200072.308957815,63455716.537354775,59919994.471975714,{"$f":"X349","v":56581281.14285849},null,null,null,"Prop. Tax Value",{"$f":"-AC349","v":175445833.00111166},{"$f":"AC362/(($AC362/$AX362)^(1/21))","v":165670075.40399006},{"$f":"AD362/(($AC362/$AX362)^(1/21))","v":156439018.32761022},147722311.3204242,139491295.04347536,131718907.04241668,124379592.76986681,117449221.56555778,110905007.31802848,104725433.54701065,98890182.660188183,93380069.151735961,88176976.523003995,83263797.717950776,78624378.877485663,74243466.227792367,70106655.92800951,66200346.712374352,62511695.171123572,59028573.523120746,55739529.741372779,{"$f":"AX349","v":52633749.900333494},null,null,null,"Prop. Tax Value",{"$f":"-BC349","v":175445833.00111166},{"$f":"BC362/(($BC362/$BX362)^(1/21))","v":165670075.40399006},{"$f":"BD362/(($BC362/$BX362)^(1/21))","v":156439018.32761022},147722311.3204242,139491295.04347536,131718907.04241668,124379592.76986681,117449221.56555778,110905007.31802848,104725433.54701065,98890182.660188183,93380069.151735961,88176976.523003995,83263797.717950776,78624378.877485663,74243466.227792367,70106655.92800951,66200346.712374352,62511695.171123572,59028573.523120746,55739529.741372779,{"$f":"BX349","v":52633749.900333494},null,null,null,"Prop. Tax Value",{"$f":"-CC349","v":425900898.78626752},{"$f":"CC362/(($CC362/$CX362)^(1/21))","v":402169905.14731121},{"$f":"CD362/(($CC362/$CX362)^(1/21))","v":379761191.08254004},358601079.80880255,338619999.77793801,319752255.93505335,301935813.72217923,285112095.11713845,269225786.0370307,254224654.47310314,240059378.75905809,226683385.40816849,214052695.98603153,202125782.51549873,190863430.93837398,180228612.18496034,170186360.42754957,160703658.11756909,151749327.42840359,143293927.7469708,135309658.87701726,{"$f":"CX349","v":127770269.63588025}]
[null,"Tax Dep",null,{"$f":"$C349*-D$5","v":37720854.095238999},{"$f":"$C349*-E$5","v":60353366.552382395},36212019.931429438,21727211.958857659,21727211.958857659,10863605.97942883,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":78787191.8181348},{"$f":"$CC$29*-E$5","v":126059506.90901567},{"$f":"$CC$29*-F$5","v":75635704.145409405},{"$f":"$CC$29*-G$5","v":45381422.487245642},{"$f":"$CC$29*-H$5","v":45381422.487245642},{"$f":"$CC$29*-I$5","v":22690711.243622821}]
[null,"After Tax Dep. Value",null,{"$f":"D363*$B$7","v":7921379.3600001894},{"$f":"E363*$B$7","v":12674206.976000302},{"$f":"F363*$B$7","v":7604524.185600182},{"$f":"G363*$B$7","v":4562714.5113601079},{"$f":"H363*$B$7","v":4562714.5113601079},{"$f":"I363*$B$7","v":2281357.255680054},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD363*$B$7","v":7101407.4138838798},{"$f":"AE363*$B$7","v":11362251.862214206},{"$f":"AF363*$B$7","v":6817351.1173285237},{"$f":"AG363*$B$7","v":4090410.6703971145},{"$f":"AH363*$B$7","v":4090410.6703971145},{"$f":"AI363*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD363*$B$7","v":7101407.4138838798},{"$f":"BE363*$B$7","v":11362251.862214206},{"$f":"BF363*$B$7","v":6817351.1173285237},{"$f":"BG363*$B$7","v":4090410.6703971145},{"$f":"BH363*$B$7","v":4090410.6703971145},{"$f":"BI363*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD363*$B$7","v":16545310.281808307},{"$f":"CE363*$B$7","v":26472496.45089329},{"$f":"CF363*$B$7","v":15883497.870535975},{"$f":"CG363*$B$7","v":9530098.7223215848},{"$f":"CH363*$B$7","v":9530098.7223215848},{"$f":"CI363*$B$7","v":4765049.3611607924}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D364:I364)","v":32935048.560089245},{"$f":"C366/C370","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD364:AI364)","v":29525817.082094379},{"$f":"AC366/AC370","v":0.16829021571522476},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD364:BI364)","v":29525817.082094379},{"$f":"BC366/BC370","v":0.16829021571522476},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD364:CI364)","v":68791124.980673522},{"$f":"CC366/CC370","v":0.16151908854081898}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D345:W345)","v":0},{"$f":"C367/C370","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD345:AW345)","v":0},{"$f":"AC367/AC370","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD345:BW345)","v":0},{"$f":"BC367/BC370","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD345:CW345)","v":0},{"$f":"CC367/CC370","v":0}]
[0.85,"Debt",{"$f":"(C370-C366-C367)*$A368","v":132318838.62868989},{"$f":"C368/C370","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC370-AC366-AC367)*$A368","v":124032013.53116469},{"$f":"AC368/AC370","v":0.70695331664205896},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC370-BC366-BC367)*$A368","v":124032013.53116469},{"$f":"BC368/BC370","v":0.70695331664205896},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC370-CC366-CC367)*$A368","v":303543307.73475486},{"$f":"CC368/CC370","v":0.71270877474030381}]
[0.15,"Equity",{"$f":"(C370-C366-C367)*$A369","v":23350383.287415862},{"$f":"C369/C370","v":0.12380622786779938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC370-AC366-AC367)*$A369","v":21888002.387852591},{"$f":"AC369/AC370","v":0.12475646764271628},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC370-BC366-BC367)*$A369","v":21888002.387852591},{"$f":"BC369/BC370","v":0.12475646764271628},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC370-CC366-CC367)*$A369","v":53566466.070839092},{"$f":"CC369/CC370","v":0.12577213671887713}]
[null,"Total",{"$f":"-C349","v":188604270.47619498},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC349","v":175445833.00111166},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",{"$f":"-BC349","v":175445833.00111166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC349","v":425900898.78626752}]
[null,"Check",{"$f":"SUM(C366:C369)-C370","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC366:AC369)-AC370","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC366:BC369)-BC370","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC366:CC369)-CC370","v":0}]
[null,"2029 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029 Off Shore Wind"]
[null,"Year",null,2029,{"$f":"D373+1","v":2030},{"$f":"E373+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,null,null,null,"Year",null,2029,{"$f":"AD373+1","v":2030},{"$f":"AE373+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,null,null,null,"Year",null,2029,{"$f":"BD373+1","v":2030},{"$f":"BE373+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,null,null,null,"Year",null,2029,{"$f":"CD373+1","v":2030},{"$f":"CE373+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D373-$D$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D373-$D$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D373-$D$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D373-$D$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D373-$D$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D373-$D$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D373-$D$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D373-$D$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D373-$D$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D373-$D$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D373-$D$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D373-$D$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D373-$D$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D373-$D$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D373-$D$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D373-$D$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D373-$D$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D373-$D$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D373-$D$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D373-$D$13)","v":336972.71722169698},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD373-$AD$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD373-$AD$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD373-$AD$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD373-$AD$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD373-$AD$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD373-$AD$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD373-$AD$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD373-$AD$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD373-$AD$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD373-$AD$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD373-$AD$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD373-$AD$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD373-$AD$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD373-$AD$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD373-$AD$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD373-$AD$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD373-$AD$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD373-$AD$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD373-$AD$13)","v":336972.71722169698},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD373-$AD$13)","v":336972.71722169698},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD373-$AD$13)","v":437153.79531463393},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD373-$AD$13)","v":437153.79531463393},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD373-$AD$13)","v":437153.79531463393},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD373-$AD$13)","v":437153.79531463393},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD373-$AD$13)","v":437153.79531463393},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD373-$AD$13)","v":437153.79531463393},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD373-$AD$13)","v":437153.79531463393},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD373-$AD$13)","v":437153.79531463393},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD373-$AD$13)","v":437153.79531463393},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD373-$AD$13)","v":437153.79531463393},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD373-$AD$13)","v":437153.79531463393},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD373-$AD$13)","v":437153.79531463393},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD373-$AD$13)","v":437153.79531463393},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD373-$AD$13)","v":437153.79531463393},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD373-$AD$13)","v":437153.79531463393},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD373-$AD$13)","v":437153.79531463393},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD373-$AD$13)","v":437153.79531463393},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD373-$AD$13)","v":437153.79531463393},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD373-$AD$13)","v":437153.79531463393},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD373-$AD$13)","v":437153.79531463393},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD373-$AD$13)","v":449968.90986766503},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD373-$AD$13)","v":449968.90986766503},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD373-$AD$13)","v":449968.90986766503},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD373-$AD$13)","v":449968.90986766503},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD373-$AD$13)","v":449968.90986766503},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD373-$AD$13)","v":449968.90986766503},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD373-$AD$13)","v":449968.90986766503},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD373-$AD$13)","v":449968.90986766503},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD373-$AD$13)","v":449968.90986766503},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD373-$AD$13)","v":449968.90986766503},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD373-$AD$13)","v":449968.90986766503},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD373-$AD$13)","v":449968.90986766503},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD373-$AD$13)","v":449968.90986766503},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD373-$AD$13)","v":449968.90986766503},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD373-$AD$13)","v":449968.90986766503},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD373-$AD$13)","v":449968.90986766503},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD373-$AD$13)","v":449968.90986766503},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD373-$AD$13)","v":449968.90986766503},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD373-$AD$13)","v":449968.90986766503},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD373-$AD$13)","v":449968.90986766503}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M13","v":67.021055065827611},{"$f":"D375","v":67.021055065827611},{"$f":"E375","v":67.021055065827611},67.021055065827611,67.021055065827611,67.021055065827611,67.021055065827611,67.021055065827611,67.021055065827611,67.021055065827611,67.021055065827611,67.021055065827611,67.021055065827611,67.021055065827611,67.021055065827611,67.021055065827611,67.021055065827611,67.021055065827611,67.021055065827611,67.021055065827611,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P13","v":63.913001665412899},{"$f":"AD375","v":63.913001665412899},{"$f":"AE375","v":63.913001665412899},63.913001665412899,63.913001665412899,63.913001665412899,63.913001665412899,63.913001665412899,63.913001665412899,63.913001665412899,63.913001665412899,63.913001665412899,63.913001665412899,63.913001665412899,63.913001665412899,63.913001665412899,63.913001665412899,63.913001665412899,63.913001665412899,63.913001665412899,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$13","v":49.416272117089079},{"$f":"BD375","v":49.416272117089079},{"$f":"BE375","v":49.416272117089079},49.416272117089079,49.416272117089079,49.416272117089079,49.416272117089079,49.416272117089079,49.416272117089079,49.416272117089079,49.416272117089079,49.416272117089079,49.416272117089079,49.416272117089079,49.416272117089079,49.416272117089079,49.416272117089079,49.416272117089079,49.416272117089079,49.416272117089079,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$13","v":122.36877504365111},{"$f":"CD375","v":122.36877504365111},{"$f":"CE375","v":122.36877504365111},122.36877504365111,122.36877504365111,122.36877504365111,122.36877504365111,122.36877504365111,122.36877504365111,122.36877504365111,122.36877504365111,122.36877504365111,122.36877504365111,122.36877504365111,122.36877504365111,122.36877504365111,122.36877504365111,122.36877504365111,122.36877504365111,122.36877504365111]
[null,"Revenue",null,{"$f":"D375*D374","v":22584267.036596909},{"$f":"E375*E374","v":22584267.036596909},{"$f":"F375*F374","v":22584267.036596909},{"$f":"G375*G374","v":22584267.036596909},{"$f":"H375*H374","v":22584267.036596909},{"$f":"I375*I374","v":22584267.036596909},{"$f":"J375*J374","v":22584267.036596909},{"$f":"K375*K374","v":22584267.036596909},{"$f":"L375*L374","v":22584267.036596909},{"$f":"M375*M374","v":22584267.036596909},{"$f":"N375*N374","v":22584267.036596909},{"$f":"O375*O374","v":22584267.036596909},{"$f":"P375*P374","v":22584267.036596909},{"$f":"Q375*Q374","v":22584267.036596909},{"$f":"R375*R374","v":22584267.036596909},{"$f":"S375*S374","v":22584267.036596909},{"$f":"T375*T374","v":22584267.036596909},{"$f":"U375*U374","v":22584267.036596909},{"$f":"V375*V374","v":22584267.036596909},{"$f":"W375*W374","v":22584267.036596909},null,null,null,null,"Revenue",null,{"$f":"AD375*AD374","v":21536937.83698903},{"$f":"AE375*AE374","v":21536937.83698903},{"$f":"AF375*AF374","v":21536937.83698903},{"$f":"AG375*AG374","v":21536937.83698903},{"$f":"AH375*AH374","v":21536937.83698903},{"$f":"AI375*AI374","v":21536937.83698903},{"$f":"AJ375*AJ374","v":21536937.83698903},{"$f":"AK375*AK374","v":21536937.83698903},{"$f":"AL375*AL374","v":21536937.83698903},{"$f":"AM375*AM374","v":21536937.83698903},{"$f":"AN375*AN374","v":21536937.83698903},{"$f":"AO375*AO374","v":21536937.83698903},{"$f":"AP375*AP374","v":21536937.83698903},{"$f":"AQ375*AQ374","v":21536937.83698903},{"$f":"AR375*AR374","v":21536937.83698903},{"$f":"AS375*AS374","v":21536937.83698903},{"$f":"AT375*AT374","v":21536937.83698903},{"$f":"AU375*AU374","v":21536937.83698903},{"$f":"AV375*AV374","v":21536937.83698903},{"$f":"AW375*AW374","v":21536937.83698903},null,null,null,null,"Revenue",null,{"$f":"BD375*BD374","v":21602510.90628621},{"$f":"BE375*BE374","v":21602510.90628621},{"$f":"BF375*BF374","v":21602510.90628621},{"$f":"BG375*BG374","v":21602510.90628621},{"$f":"BH375*BH374","v":21602510.90628621},{"$f":"BI375*BI374","v":21602510.90628621},{"$f":"BJ375*BJ374","v":21602510.90628621},{"$f":"BK375*BK374","v":21602510.90628621},{"$f":"BL375*BL374","v":21602510.90628621},{"$f":"BM375*BM374","v":21602510.90628621},{"$f":"BN375*BN374","v":21602510.90628621},{"$f":"BO375*BO374","v":21602510.90628621},{"$f":"BP375*BP374","v":21602510.90628621},{"$f":"BQ375*BQ374","v":21602510.90628621},{"$f":"BR375*BR374","v":21602510.90628621},{"$f":"BS375*BS374","v":21602510.90628621},{"$f":"BT375*BT374","v":21602510.90628621},{"$f":"BU375*BU374","v":21602510.90628621},{"$f":"BV375*BV374","v":21602510.90628621},{"$f":"BW375*BW374","v":21602510.90628621},null,null,null,null,"Revenue",null,{"$f":"CD375*CD374","v":55062144.308233224},{"$f":"CE375*CE374","v":55062144.308233224},{"$f":"CF375*CF374","v":55062144.308233224},{"$f":"CG375*CG374","v":55062144.308233224},{"$f":"CH375*CH374","v":55062144.308233224},{"$f":"CI375*CI374","v":55062144.308233224},{"$f":"CJ375*CJ374","v":55062144.308233224},{"$f":"CK375*CK374","v":55062144.308233224},{"$f":"CL375*CL374","v":55062144.308233224},{"$f":"CM375*CM374","v":55062144.308233224},{"$f":"CN375*CN374","v":55062144.308233224},{"$f":"CO375*CO374","v":55062144.308233224},{"$f":"CP375*CP374","v":55062144.308233224},{"$f":"CQ375*CQ374","v":55062144.308233224},{"$f":"CR375*CR374","v":55062144.308233224},{"$f":"CS375*CS374","v":55062144.308233224},{"$f":"CT375*CT374","v":55062144.308233224},{"$f":"CU375*CU374","v":55062144.308233224},{"$f":"CV375*CV374","v":55062144.308233224},{"$f":"CW375*CW374","v":55062144.308233224}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(E373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(F373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(G373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(H373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(I373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(J373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(K373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(L373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(M373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(N373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(O373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(P373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(Q373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(R373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(S373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(T373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(U373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(V373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(W373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(AE373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(AF373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(AG373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(AH373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(AI373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(AJ373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(AK373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(AL373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(AM373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(AN373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(AO373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(AP373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(AQ373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(AR373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(AS373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(AT373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(AU373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(AV373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(AW373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4404031.8003338585},{"$f":"HLOOKUP(BE373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(BF373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(BG373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(BH373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(BI373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(BJ373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(BK373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(BL373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(BM373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(BN373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(BO373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(BP373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(BQ373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(BR373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(BS373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(BT373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(BU373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(BV373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(BW373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11190368.77555187},{"$f":"HLOOKUP(CE373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11414176.15106291},{"$f":"HLOOKUP(CF373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11642459.674084168},{"$f":"HLOOKUP(CG373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11875308.867565852},{"$f":"HLOOKUP(CH373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12112815.04491717},{"$f":"HLOOKUP(CI373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12355071.345815513},{"$f":"HLOOKUP(CJ373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12602172.772731826},{"$f":"HLOOKUP(CK373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12854216.228186462},{"$f":"HLOOKUP(CL373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13111300.552750193},{"$f":"HLOOKUP(CM373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13373526.563805196},{"$f":"HLOOKUP(CN373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13640997.0950813},{"$f":"HLOOKUP(CO373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13913817.036982926},{"$f":"HLOOKUP(CP373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14192093.377722582},{"$f":"HLOOKUP(CQ373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14475935.245277036},{"$f":"HLOOKUP(CR373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14765453.950182574},{"$f":"HLOOKUP(CS373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15060763.029186232},{"$f":"HLOOKUP(CT373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15361978.289769953},{"$f":"HLOOKUP(CU373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15669217.855565352},{"$f":"HLOOKUP(CV373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15982602.212676659},{"$f":"HLOOKUP(CW373,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16302254.256930191}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D374","v":0},{"$f":"HLOOKUP(E373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E374","v":0},{"$f":"HLOOKUP(F373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F374","v":0},{"$f":"HLOOKUP(G373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G374","v":0},{"$f":"HLOOKUP(H373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H374","v":0},{"$f":"HLOOKUP(I373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I374","v":0},{"$f":"HLOOKUP(J373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J374","v":0},{"$f":"HLOOKUP(K373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K374","v":0},{"$f":"HLOOKUP(L373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L374","v":0},{"$f":"HLOOKUP(M373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M374","v":0},{"$f":"HLOOKUP(N373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N374","v":0},{"$f":"HLOOKUP(O373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O374","v":0},{"$f":"HLOOKUP(P373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P374","v":0},{"$f":"HLOOKUP(Q373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q374","v":0},{"$f":"HLOOKUP(R373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R374","v":0},{"$f":"HLOOKUP(S373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S374","v":0},{"$f":"HLOOKUP(T373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T374","v":0},{"$f":"HLOOKUP(U373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U374","v":0},{"$f":"HLOOKUP(V373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V374","v":0},{"$f":"HLOOKUP(W373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W374","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD374","v":0},{"$f":"HLOOKUP(AE373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE374","v":0},{"$f":"HLOOKUP(AF373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF374","v":0},{"$f":"HLOOKUP(AG373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG374","v":0},{"$f":"HLOOKUP(AH373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH374","v":0},{"$f":"HLOOKUP(AI373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI374","v":0},{"$f":"HLOOKUP(AJ373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ374","v":0},{"$f":"HLOOKUP(AK373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK374","v":0},{"$f":"HLOOKUP(AL373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL374","v":0},{"$f":"HLOOKUP(AM373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM374","v":0},{"$f":"HLOOKUP(AN373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN374","v":0},{"$f":"HLOOKUP(AO373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO374","v":0},{"$f":"HLOOKUP(AP373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP374","v":0},{"$f":"HLOOKUP(AQ373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ374","v":0},{"$f":"HLOOKUP(AR373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR374","v":0},{"$f":"HLOOKUP(AS373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS374","v":0},{"$f":"HLOOKUP(AT373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT374","v":0},{"$f":"HLOOKUP(AU373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU374","v":0},{"$f":"HLOOKUP(AV373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV374","v":0},{"$f":"HLOOKUP(AW373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW374","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD374","v":65573.069297195092},{"$f":"HLOOKUP(BE373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE374","v":65573.069297195092},{"$f":"HLOOKUP(BF373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF374","v":65573.069297195092},{"$f":"HLOOKUP(BG373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG374","v":65573.069297195092},{"$f":"HLOOKUP(BH373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH374","v":65573.069297195092},{"$f":"HLOOKUP(BI373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI374","v":65573.069297195092},{"$f":"HLOOKUP(BJ373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ374","v":65573.069297195092},{"$f":"HLOOKUP(BK373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK374","v":65573.069297195092},{"$f":"HLOOKUP(BL373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL374","v":65573.069297195092},{"$f":"HLOOKUP(BM373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM374","v":65573.069297195092},{"$f":"HLOOKUP(BN373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN374","v":65573.069297195092},{"$f":"HLOOKUP(BO373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO374","v":65573.069297195092},{"$f":"HLOOKUP(BP373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP374","v":65573.069297195092},{"$f":"HLOOKUP(BQ373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ374","v":65573.069297195092},{"$f":"HLOOKUP(BR373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR374","v":65573.069297195092},{"$f":"HLOOKUP(BS373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS374","v":65573.069297195092},{"$f":"HLOOKUP(BT373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT374","v":65573.069297195092},{"$f":"HLOOKUP(BU373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU374","v":65573.069297195092},{"$f":"HLOOKUP(BV373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV374","v":65573.069297195092},{"$f":"HLOOKUP(BW373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW374","v":65573.069297195092},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD374","v":0},{"$f":"HLOOKUP(CE373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE374","v":0},{"$f":"HLOOKUP(CF373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF374","v":0},{"$f":"HLOOKUP(CG373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG374","v":0},{"$f":"HLOOKUP(CH373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH374","v":0},{"$f":"HLOOKUP(CI373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI374","v":0},{"$f":"HLOOKUP(CJ373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ374","v":0},{"$f":"HLOOKUP(CK373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK374","v":0},{"$f":"HLOOKUP(CL373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL374","v":0},{"$f":"HLOOKUP(CM373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM374","v":0},{"$f":"HLOOKUP(CN373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN374","v":0},{"$f":"HLOOKUP(CO373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO374","v":0},{"$f":"HLOOKUP(CP373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP374","v":0},{"$f":"HLOOKUP(CQ373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ374","v":0},{"$f":"HLOOKUP(CR373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR374","v":0},{"$f":"HLOOKUP(CS373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS374","v":0},{"$f":"HLOOKUP(CT373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT374","v":0},{"$f":"HLOOKUP(CU373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU374","v":0},{"$f":"HLOOKUP(CV373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV374","v":0},{"$f":"HLOOKUP(CW373,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW374","v":0}]
[null,"Property Tax",null,{"$f":"C402*$B$9","v":1908319.9228781259},{"$f":"D402*$B$9","v":1801989.2528091699},1701583.276635492,1606771.8732572249,1517243.3157637215,1432703.2465181602,1352873.7093499452,1277492.2356728816,1206310.9815244065,1139095.9126885813,1075626.0352236375,1015692.6688641603,959098.76090895338,905658.23833874112,855195.39603356284,807544.31907840061,762548.33725765802,720059.50994494674,679938.13969456661,642052.31293543358,null,null,null,null,"Property Tax",null,{"$f":"AC402*$B$9","v":1775181.3236075593},{"$f":"AD402*$B$9","v":1676269.0723806235},1582868.1643120858,1494671.5100067211,1411389.1309429971,1332747.2060634051,1258487.1714883214,1188364.8703933784,1122149.7502552622,1059624.1048265875,1000582.3583475698,944830.38964107947,892184.89386879385,842472.77984999167,795530.60096145398,751204.01774734946,709347.29047224007,669822.79994878778,632500.59506471315,597257.96552133362,null,null,null,null,"Property Tax",null,{"$f":"BC402*$B$9","v":1775181.3236075593},{"$f":"BD402*$B$9","v":1676269.0723806235},1582868.1643120858,1494671.5100067211,1411389.1309429971,1332747.2060634051,1258487.1714883214,1188364.8703933784,1122149.7502552622,1059624.1048265875,1000582.3583475698,944830.38964107947,892184.89386879385,842472.77984999167,795530.60096145398,751204.01774734946,709347.29047224007,669822.79994878778,632500.59506471315,597257.96552133362,null,null,null,null,"Property Tax",null,{"$f":"CC402*$B$9","v":4300747.27594373},{"$f":"CD402*$B$9","v":4061111.7021775492},3834828.5075514903,3621153.7039092886,3419384.7577576186,3228858.2804321693,3048947.8469665665,2879061.9364928645,2718641.9874019367,2567160.5608693962,2424119.6067089695,2289048.8258516858,2161504.124066947,2041066.1518415066,1927338.9256157009,1819948.5258437297,1718541.8675973958,1622785.5396712127,1532364.7083720195,1446982.0823889112]
[null,"Total Operating Costs",null,{"$f":"SUM(D378:D380)","v":6312351.7232119842},{"$f":"SUM(E378:E380)","v":6294101.6891497057},{"$f":"SUM(F378:F380)","v":6283537.9617028404},{"$f":"SUM(G378:G380)","v":6280365.6520259194},{"$f":"SUM(H378:H380)","v":6284308.9701077882},{"$f":"SUM(I378:I380)","v":6295110.2139491104},{"$f":"SUM(J378:J380)","v":6312528.8161295149},{"$f":"SUM(K378:K380)","v":6336340.4445880437},{"$f":"SUM(L378:L380)","v":6366336.1546178702},{"$f":"SUM(M378:M380)","v":6402321.5892439149},{"$f":"SUM(N378:N380)","v":6444116.2253100779},{"$f":"SUM(O378:O380)","v":6491552.6627523284},{"$f":"SUM(P378:P380)","v":6544475.9546748865},{"$f":"SUM(Q378:Q380)","v":6602742.9759799931},{"$f":"SUM(R378:R380)","v":6666221.8284276389},{"$f":"SUM(S378:S380)","v":6734791.2801203588},{"$f":"SUM(T378:T380)","v":6808340.2375204563},{"$f":"SUM(U378:U380)","v":6886767.2482129997},{"$f":"SUM(V378:V380)","v":6969980.032727981},{"$f":"SUM(W378:W380)","v":7057895.0438295165},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD378:AD380)","v":6179213.1239414178},{"$f":"SUM(AE378:AE380)","v":6168381.5087211598},{"$f":"SUM(AF378:AF380)","v":6164822.8493794343},{"$f":"SUM(AG378:AG380)","v":6168265.2887754161},{"$f":"SUM(AH378:AH380)","v":6178454.7852870636},{"$f":"SUM(AI378:AI380)","v":6195154.1734943558},{"$f":"SUM(AJ378:AJ380)","v":6218142.2782678911},{"$f":"SUM(AK378:AK380)","v":6247213.0793085406},{"$f":"SUM(AL378:AL380)","v":6282174.9233487267},{"$f":"SUM(AM378:AM380)","v":6322849.7813819209},{"$f":"SUM(AN378:AN380)","v":6369072.5484340098},{"$f":"SUM(AO378:AO380)","v":6420690.3835292477},{"$f":"SUM(AP378:AP380)","v":6477562.0876347264},{"$f":"SUM(AQ378:AQ380)","v":6539557.5174912438},{"$f":"SUM(AR378:AR380)","v":6606557.0333555304},{"$f":"SUM(AS378:AS380)","v":6678450.9787893072},{"$f":"SUM(AT378:AT380)","v":6755139.1907350384},{"$f":"SUM(AU378:AU380)","v":6836530.5382168405},{"$f":"SUM(AV378:AV380)","v":6922542.4880981278},{"$f":"SUM(AW378:AW380)","v":7013100.6964154169},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD378:BD380)","v":6244786.1932386132},{"$f":"SUM(BE378:BE380)","v":6233954.5780183552},{"$f":"SUM(BF378:BF380)","v":6230395.9186766297},{"$f":"SUM(BG378:BG380)","v":6233838.3580726115},{"$f":"SUM(BH378:BH380)","v":6244027.8545842599},{"$f":"SUM(BI378:BI380)","v":6260727.2427915502},{"$f":"SUM(BJ378:BJ380)","v":6283715.3475650866},{"$f":"SUM(BK378:BK380)","v":6312786.148605736},{"$f":"SUM(BL378:BL380)","v":6347747.9926459221},{"$f":"SUM(BM378:BM380)","v":6388422.8506791163},{"$f":"SUM(BN378:BN380)","v":6434645.6177312052},{"$f":"SUM(BO378:BO380)","v":6486263.4528264431},{"$f":"SUM(BP378:BP380)","v":6543135.1569319218},{"$f":"SUM(BQ378:BQ380)","v":6605130.5867884383},{"$f":"SUM(BR378:BR380)","v":6672130.1026527258},{"$f":"SUM(BS378:BS380)","v":6744024.0480865026},{"$f":"SUM(BT378:BT380)","v":6820712.2600322338},{"$f":"SUM(BU378:BU380)","v":6902103.6075140368},{"$f":"SUM(BV378:BV380)","v":6988115.5573953222},{"$f":"SUM(BW378:BW380)","v":7078673.7657126123},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD378:CD380)","v":15491116.0514956},{"$f":"SUM(CE378:CE380)","v":15475287.853240458},{"$f":"SUM(CF378:CF380)","v":15477288.181635659},{"$f":"SUM(CG378:CG380)","v":15496462.571475141},{"$f":"SUM(CH378:CH380)","v":15532199.802674789},{"$f":"SUM(CI378:CI380)","v":15583929.626247682},{"$f":"SUM(CJ378:CJ380)","v":15651120.619698392},{"$f":"SUM(CK378:CK380)","v":15733278.164679326},{"$f":"SUM(CL378:CL380)","v":15829942.540152129},{"$f":"SUM(CM378:CM380)","v":15940687.124674592},{"$f":"SUM(CN378:CN380)","v":16065116.701790269},{"$f":"SUM(CO378:CO380)","v":16202865.862834612},{"$f":"SUM(CP378:CP380)","v":16353597.501789529},{"$f":"SUM(CQ378:CQ380)","v":16517001.397118542},{"$f":"SUM(CR378:CR380)","v":16692792.875798274},{"$f":"SUM(CS378:CS380)","v":16880711.555029962},{"$f":"SUM(CT378:CT380)","v":17080520.157367349},{"$f":"SUM(CU378:CU380)","v":17292003.395236567},{"$f":"SUM(CV378:CV380)","v":17514966.921048678},{"$f":"SUM(CW378:CW380)","v":17749236.339319102}]
[]
[null,"EBITDA",null,{"$f":"D376-D381","v":16271915.313384924},{"$f":"E376-E381","v":16290165.347447203},16300729.074894069,16303901.38457099,16299958.066489121,16289156.822647799,16271738.220467394,16247926.592008866,16217930.881979039,16181945.447352994,16140150.811286831,16092714.373844581,16039791.081922023,15981524.060616916,15918045.20816927,15849475.756476551,15775926.799076453,15697499.788383909,15614287.003868928,15526371.992767394,null,null,null,null,"EBITDA",null,{"$f":"AD376-AD381","v":15357724.713047612},{"$f":"AE376-AE381","v":15368556.32826787},15372114.987609595,15368672.548213614,15358483.051701967,15341783.663494674,15318795.55872114,15289724.757680491,15254762.913640304,15214088.05560711,15167865.28855502,15116247.453459783,15059375.749354303,14997380.319497786,14930380.8036335,14858486.858199723,14781798.646253992,14700407.29877219,14614395.348890902,14523837.140573613,null,null,null,null,"EBITDA",null,{"$f":"BD376-BD381","v":15357724.713047598},{"$f":"BE376-BE381","v":15368556.328267854},15372114.98760958,15368672.548213597,15358483.05170195,15341783.66349466,15318795.558721123,15289724.757680474,15254762.913640287,15214088.055607093,15167865.288555004,15116247.453459766,15059375.749354288,14997380.319497772,14930380.803633485,14858486.858199708,14781798.646253977,14700407.298772173,14614395.348890888,14523837.140573598,null,null,null,null,"EBITDA",null,{"$f":"CD376-CD381","v":39571028.25673762},{"$f":"CE376-CE381","v":39586856.454992764},39584856.126597568,39565681.736758083,39529944.505558431,39478214.681985542,39411023.688534833,39328866.143553898,39232201.768081099,39121457.183558628,38997027.606442958,38859278.445398614,38708546.806443691,38545142.911114678,38369351.432434946,38181432.753203258,37981624.150865875,37770140.912996657,37547177.387184545,37312907.968914121]
[null,"Before Tax Earnings",null,{"$f":"D383-D403-D393","v":-28588570.061978731},{"$f":"E383-E385-E403","v":-44776072.184652828},-20339013.444365948,-5679944.1269850209,-5683887.4450668897,5297234.0668697935,16271738.220467394,16247926.592008866,16217930.881979039,16181945.447352994,16140150.811286831,16092714.373844581,16039791.081922023,15981524.060616916,15918045.20816927,15849475.756476551,15775926.799076453,15697499.788383909,15614287.003868928,15526371.992767394,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD383-AD403-AD393","v":-24748174.466694929},{"$f":"AE383-AE385-AE403","v":-38737404.920371205},-17091461.761573851,-4109473.501296455,-4119662.9978081025,5602710.6387396399,15318795.55872114,15289724.757680491,15254762.913640304,15214088.05560711,15167865.28855502,15116247.453459783,15059375.749354303,14997380.319497786,14930380.8036335,14858486.858199723,14781798.646253992,14700407.29877219,14614395.348890902,14523837.140573613,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD383-BD403-BD393","v":-24748174.466694944},{"$f":"BE383-BE385-BE403","v":-38737404.92037122},-17091461.761573866,-4109473.5012964718,-4119662.9978081193,5602710.638739625,15318795.558721123,15289724.757680474,15254762.913640287,15214088.055607093,15167865.288555004,15116247.453459766,15059375.749354288,14997380.319497772,14930380.803633485,14858486.858199708,14781798.646253977,14700407.298772173,14614395.348890888,14523837.140573598,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD383-CD403-CD393","v":-54570716.672479406},{"$f":"CE383-CE385-CE403","v":-86472650.454022914},-36050848.018811837,-5815740.7504875585,-5851477.9816872105,16787503.438362721,39411023.688534833,39328866.143553898,39232201.768081099,39121457.183558628,38997027.606442958,38859278.445398614,38708546.806443691,38545142.911114678,38369351.432434946,38181432.753203258,37981624.150865875,37770140.912996657,37547177.387184545,37312907.968914121]
[null,"PTC",null,{"$f":"D374*HLOOKUP(D373,$B$2:$W$3,2,FALSE)*HLOOKUP($D373,$B$2:$W$4,3,FALSE)","v":0},{"$f":"E374*HLOOKUP(E373,$B$2:$W$3,2,FALSE)*HLOOKUP($D373,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"N374*N368","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD374*HLOOKUP(AD373,$B$2:$W$3,2,FALSE)*HLOOKUP($D373,$B$2:$W$4,3,FALSE)","v":0},{"$f":"AE374*HLOOKUP(AE373,$B$2:$W$3,2,FALSE)*HLOOKUP($D373,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"AN374*AN368","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD374*HLOOKUP(BD373,$B$2:$W$3,2,FALSE)*HLOOKUP($D373,$B$2:$W$4,3,FALSE)","v":0},{"$f":"BE374*HLOOKUP(BE373,$B$2:$W$3,2,FALSE)*HLOOKUP($D373,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"BN374*BN368","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD374*HLOOKUP(CD373,$B$2:$W$3,2,FALSE)*HLOOKUP($D373,$B$2:$W$4,3,FALSE)","v":0},{"$f":"CE374*HLOOKUP(CE373,$B$2:$W$3,2,FALSE)*HLOOKUP($D373,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"CN374*CN368","v":0},0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D384*$B$7-D385","v":-6003599.7130155331},{"$f":"E384*$B$7-E385","v":-9402975.1587770935},{"$f":"F384*$B$7-F385","v":-4271192.8233168488},{"$f":"G384*$B$7-G385","v":-1192788.2666668543},{"$f":"H384*$B$7-H385","v":-1193616.3634640467},{"$f":"I384*$B$7-I385","v":1112419.1540426565},{"$f":"J384*$B$7-J385","v":3417065.0262981527},{"$f":"K384*$B$7-K385","v":3412064.5843218616},{"$f":"L384*$B$7-L385","v":3405765.4852155983},{"$f":"M384*$B$7-M385","v":3398208.5439441288},{"$f":"N384*$B$7-N385","v":3389431.6703702346},{"$f":"O384*$B$7-O385","v":3379470.0185073619},{"$f":"P384*$B$7-P385","v":3368356.1272036247},{"$f":"Q384*$B$7-Q385","v":3356120.0527295521},{"$f":"R384*$B$7-R385","v":3342789.4937155466},{"$f":"S384*$B$7-S385","v":3328389.9088600758},{"$f":"T384*$B$7-T385","v":3312944.6278060549},{"$f":"U384*$B$7-U385","v":3296474.9555606209},{"$f":"V384*$B$7-V385","v":3279000.2708124747},{"$f":"W384*$B$7-W385","v":3260538.1184811527},null,null,null,null,"Federal Tax",null,{"$f":"AD384*$B$7-AD385","v":-5197116.6380059347},{"$f":"AE384*$B$7-AE385","v":-8134855.033277953},{"$f":"AF384*$B$7-AF385","v":-3589206.9699305086},{"$f":"AG384*$B$7-AG385","v":-862989.43527225556},{"$f":"AH384*$B$7-AH385","v":-865129.22953970148},{"$f":"AI384*$B$7-AI385","v":1176569.2341353244},{"$f":"AJ384*$B$7-AJ385","v":3216947.0673314393},{"$f":"AK384*$B$7-AK385","v":3210842.1991129029},{"$f":"AL384*$B$7-AL385","v":3203500.2118644635},{"$f":"AM384*$B$7-AM385","v":3194958.4916774929},{"$f":"AN384*$B$7-AN385","v":3185251.710596554},{"$f":"AO384*$B$7-AO385","v":3174411.9652265543},{"$f":"AP384*$B$7-AP385","v":3162468.9073644034},{"$f":"AQ384*$B$7-AQ385","v":3149449.8670945349},{"$f":"AR384*$B$7-AR385","v":3135379.9687630348},{"$f":"AS384*$B$7-AS385","v":3120282.2402219418},{"$f":"AT384*$B$7-AT385","v":3104177.715713338},{"$f":"AU384*$B$7-AU385","v":3087085.5327421599},{"$f":"AV384*$B$7-AV385","v":3069023.0232670894},{"$f":"AW384*$B$7-AW385","v":3050005.7995204586},null,null,null,null,"Federal Tax",null,{"$f":"BD384*$B$7-BD385","v":-5197116.6380059384},{"$f":"BE384*$B$7-BE385","v":-8134855.0332779558},{"$f":"BF384*$B$7-BF385","v":-3589206.9699305119},{"$f":"BG384*$B$7-BG385","v":-862989.43527225906},{"$f":"BH384*$B$7-BH385","v":-865129.22953970497},{"$f":"BI384*$B$7-BI385","v":1176569.2341353211},{"$f":"BJ384*$B$7-BJ385","v":3216947.0673314356},{"$f":"BK384*$B$7-BK385","v":3210842.1991128996},{"$f":"BL384*$B$7-BL385","v":3203500.2118644603},{"$f":"BM384*$B$7-BM385","v":3194958.4916774896},{"$f":"BN384*$B$7-BN385","v":3185251.7105965507},{"$f":"BO384*$B$7-BO385","v":3174411.9652265506},{"$f":"BP384*$B$7-BP385","v":3162468.9073644006},{"$f":"BQ384*$B$7-BQ385","v":3149449.8670945321},{"$f":"BR384*$B$7-BR385","v":3135379.9687630315},{"$f":"BS384*$B$7-BS385","v":3120282.2402219386},{"$f":"BT384*$B$7-BT385","v":3104177.7157133352},{"$f":"BU384*$B$7-BU385","v":3087085.5327421562},{"$f":"BV384*$B$7-BV385","v":3069023.0232670861},{"$f":"BW384*$B$7-BW385","v":3050005.7995204558},null,null,null,null,"Federal Tax",null,{"$f":"CD384*$B$7-CD385","v":-11459850.501220675},{"$f":"CE384*$B$7-CE385","v":-18159256.595344812},{"$f":"CF384*$B$7-CF385","v":-7570678.0839504851},{"$f":"CG384*$B$7-CG385","v":-1221305.5576023872},{"$f":"CH384*$B$7-CH385","v":-1228810.3761543143},{"$f":"CI384*$B$7-CI385","v":3525375.7220561714},{"$f":"CJ384*$B$7-CJ385","v":8276314.974592315},{"$f":"CK384*$B$7-CK385","v":8259061.8901463179},{"$f":"CL384*$B$7-CL385","v":8238762.3712970307},{"$f":"CM384*$B$7-CM385","v":8215506.0085473116},{"$f":"CN384*$B$7-CN385","v":8189375.7973530209},{"$f":"CO384*$B$7-CO385","v":8160448.4735337086},{"$f":"CP384*$B$7-CP385","v":8128794.8293531751},{"$f":"CQ384*$B$7-CQ385","v":8094480.0113340821},{"$f":"CR384*$B$7-CR385","v":8057563.8008113382},{"$f":"CS384*$B$7-CS385","v":8018100.8781726835},{"$f":"CT384*$B$7-CT385","v":7976141.0716818338},{"$f":"CU384*$B$7-CU385","v":7931729.5917292973},{"$f":"CV384*$B$7-CV385","v":7884907.2513087541},{"$f":"CW384*$B$7-CW385","v":7835710.6734719649}]
[]
[]
[{"$f":"IRR(C389:X389,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D373,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-190831992.28781259},{"$f":"D383-D386","v":22275515.026400458},{"$f":"E383-E386","v":25693140.506224297},20571921.898210917,17496689.651237845,17493574.429953169,15176737.668605141,12854673.194169242,12835862.007687004,12812165.39676344,12783736.903408866,12750719.140916597,12713244.355337219,12671434.954718398,12625404.007887363,12575255.714453723,12521085.847616475,12462982.171270398,12401024.832823288,12335286.733056454,12265833.874286242,{"$f":"C389*-0.3","v":57249597.686343774},null,null,{"$f":"IRR(AC389:AX389,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD373,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-177518132.36075592},{"$f":"AD383-AD386","v":20554841.351053547},{"$f":"AE383-AE386","v":23503411.361545824},18961321.957540102,16231661.98348587,16223612.281241668,14165214.42935935,12101848.491389701,12078882.558567587,12051262.70177584,12019129.563929617,11982613.577958466,11941835.488233227,11896906.841989899,11847930.452403251,11795000.834870465,11738204.617977781,11677620.930540655,11613321.76603003,11545372.325623814,11473831.341053154,{"$f":"AC389*-0.3","v":53255439.708226778},null,null,{"$f":"IRR(BC389:BX389,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD373,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$23)","v":-177518132.36075592},{"$f":"BD383-BD386","v":20554841.351053536},{"$f":"BE383-BE386","v":23503411.361545809},18961321.957540091,16231661.983485857,16223612.281241655,14165214.429359339,12101848.491389688,12078882.558567574,12051262.701775827,12019129.563929604,11982613.577958453,11941835.488233216,11896906.841989888,11847930.45240324,11795000.834870454,11738204.61797777,11677620.930540642,11613321.766030017,11545372.325623801,11473831.341053143,{"$f":"BC389*-0.3","v":53255439.708226778},null,null,{"$f":"IRR(CC389:CX389,0.1)","v":6.999999999999984E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD373,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$24)","v":-430074727.59437299},{"$f":"CD383-CD386","v":51030878.757958293},{"$f":"CE383-CE386","v":57746113.050337575},47155534.210548051,40786987.294360474,40758754.881712742,35952838.959929369,31134708.71394252,31069804.253407579,30993439.396784067,30905951.175011314,30807651.809089936,30698829.971864905,30579751.977090515,30450662.899780594,30311787.631623607,30163331.875030573,30005483.07918404,29838411.321267359,29662270.135875791,29477197.295442156,{"$f":"CC389*-0.3","v":129022418.27831189}]
[{"$f":"IRR(C390:X390,0.1)","v":0.11132942282883862},"ROE",{"$f":"-C409","v":-23626189.121651057},{"$f":"D389-D393-D395-D404-D385","v":3517554.2870378597},{"$f":"E389-E393-E395-E404-E385","v":2126213.5612088218},{"$f":"F389-F393-F395-F404-F385","v":2134558.9058918441},{"$f":"G389-G393-G395-G404-G385","v":2137065.0305366144},{"$f":"H389-H393-H395-H404-H385","v":2133949.8092519389},{"$f":"I389-I393-I395-I404-I385","v":2125416.8266172921},{"$f":"J389-J393-J395-J404-J385","v":2111656.1308947727},{"$f":"K389-K393-K395-K404-K385","v":2092844.9444125351},{"$f":"L389-L393-L395-L404-L385","v":2069148.333488971},{"$f":"M389-M393-M395-M404-M385","v":2040719.8401343971},{"$f":"N389-N393-N395-N404-N385","v":2007702.0776421288},{"$f":"O389-O393-O395-O404-O385","v":1970227.2920627501},{"$f":"P389-P393-P395-P404-P385","v":1928417.8914439287},{"$f":"Q389-Q393-Q395-Q404-Q385","v":1882386.9446128951},{"$f":"R389-R393-R395-R404-R385","v":1832238.6511792531},{"$f":"S389-S393-S395-S404-S385","v":1778068.7843420058},{"$f":"T389-T393-T395-T404-T385","v":1719965.1079959292},{"$f":"U389-U393-U395-U404-U385","v":1658007.7695488185},{"$f":"V389-V393-V395-V404-V385","v":1592269.6697819848},{"$f":"W389-W393-W395-W404-W385","v":1522816.8110117726},{"$f":"X389","v":57249597.686343774},null,null,{"$f":"IRR(AC390:AX390,0.1)","v":0.11188339130428204},"ROE",{"$f":"-AC409","v":-22198847.291799232},{"$f":"AD389-AD393-AD395-AD404-AD385","v":3359440.6142144315},{"$f":"AE389-AE393-AE395-AE404-AE385","v":2047166.1763763819},{"$f":"AF389-AF393-AF395-AF404-AF385","v":2049977.5172563428},{"$f":"AG389-AG393-AG395-AG404-AG385","v":2047257.9901335198},{"$f":"AH389-AH393-AH395-AH404-AH385","v":2039208.2878893181},{"$f":"AI389-AI393-AI395-AI404-AI385","v":2026015.7712055563},{"$f":"AJ389-AJ393-AJ395-AJ404-AJ385","v":2007855.1684344653},{"$f":"AK389-AK393-AK395-AK404-AK385","v":1984889.2356123514},{"$f":"AL389-AL393-AL395-AL404-AL385","v":1957269.3788206037},{"$f":"AM389-AM393-AM395-AM404-AM385","v":1925136.2409743816},{"$f":"AN389-AN393-AN395-AN404-AN385","v":1888620.2550032306},{"$f":"AO389-AO393-AO395-AO404-AO385","v":1847842.1652779914},{"$f":"AP389-AP393-AP395-AP404-AP385","v":1802913.5190346632},{"$f":"AQ389-AQ393-AQ395-AQ404-AQ385","v":1753937.1294480152},{"$f":"AR389-AR393-AR395-AR404-AR385","v":1701007.5119152293},{"$f":"AS389-AS393-AS395-AS404-AS385","v":1644211.2950225454},{"$f":"AT389-AT393-AT395-AT404-AT385","v":1583627.607585418},{"$f":"AU389-AU393-AU395-AU404-AU385","v":1519328.4430747945},{"$f":"AV389-AV393-AV395-AV404-AV385","v":1451379.0026685782},{"$f":"AW389-AW393-AW395-AW404-AW385","v":1379838.0180979185},{"$f":"AX389","v":53255439.708226778},null,null,{"$f":"IRR(BC390:BX390,0.1)","v":0.11188339130428138},"ROE",{"$f":"-BC409","v":-22198847.291799232},{"$f":"BD389-BD393-BD395-BD404-BD385","v":3359440.6142144203},{"$f":"BE389-BE393-BE395-BE404-BE385","v":2047166.176376367},{"$f":"BF389-BF393-BF395-BF404-BF385","v":2049977.5172563316},{"$f":"BG389-BG393-BG395-BG404-BG385","v":2047257.9901335067},{"$f":"BH389-BH393-BH395-BH404-BH385","v":2039208.287889305},{"$f":"BI389-BI393-BI395-BI404-BI385","v":2026015.7712055452},{"$f":"BJ389-BJ393-BJ395-BJ404-BJ385","v":2007855.1684344523},{"$f":"BK389-BK393-BK395-BK404-BK385","v":1984889.2356123384},{"$f":"BL389-BL393-BL395-BL404-BL385","v":1957269.3788205907},{"$f":"BM389-BM393-BM395-BM404-BM385","v":1925136.2409743685},{"$f":"BN389-BN393-BN395-BN404-BN385","v":1888620.2550032176},{"$f":"BO389-BO393-BO395-BO404-BO385","v":1847842.1652779803},{"$f":"BP389-BP393-BP395-BP404-BP385","v":1802913.519034652},{"$f":"BQ389-BQ393-BQ395-BQ404-BQ385","v":1753937.1294480041},{"$f":"BR389-BR393-BR395-BR404-BR385","v":1701007.5119152181},{"$f":"BS389-BS393-BS395-BS404-BS385","v":1644211.2950225342},{"$f":"BT389-BT393-BT395-BT404-BT385","v":1583627.6075854069},{"$f":"BU389-BU393-BU395-BU404-BU385","v":1519328.4430747814},{"$f":"BV389-BV393-BV395-BV404-BV385","v":1451379.0026685651},{"$f":"BW389-BW393-BW395-BW404-BW385","v":1379838.0180979073},{"$f":"BX389","v":53255439.708226778},null,null,{"$f":"IRR(CC390:CX390,0.1)","v":0.1377155084695012},"ROE",{"$f":"-CC409","v":-54192540.392054915},{"$f":"CD389-CD393-CD395-CD404-CD385","v":9843787.1403476615},{"$f":"CE389-CE393-CE395-CE404-CE385","v":6631835.2636419609},{"$f":"CF389-CF393-CF395-CF404-CF385","v":6630255.0042097513},{"$f":"CG389-CG393-CG395-CG404-CG385","v":6615107.2362365648},{"$f":"CH389-CH393-CH395-CH404-CH385","v":6586874.8235888314},{"$f":"CI389-CI393-CI395-CI404-CI385","v":6546008.2629662529},{"$f":"CJ389-CJ393-CJ395-CJ404-CJ385","v":6492927.3781401962},{"$f":"CK389-CK393-CK395-CK404-CK385","v":6428022.9176052548},{"$f":"CL389-CL393-CL395-CL404-CL385","v":6351658.060981743},{"$f":"CM389-CM393-CM395-CM404-CM385","v":6264169.8392089885},{"$f":"CN389-CN393-CN395-CN404-CN385","v":6165870.4732876122},{"$f":"CO389-CO393-CO395-CO404-CO385","v":6057048.6360625792},{"$f":"CP389-CP393-CP395-CP404-CP385","v":5937970.6412881911},{"$f":"CQ389-CQ393-CQ395-CQ404-CQ385","v":5808881.5639782697},{"$f":"CR389-CR393-CR395-CR404-CR385","v":5670006.295821283},{"$f":"CS389-CS393-CS395-CS404-CS385","v":5521550.5392282456},{"$f":"CT389-CT393-CT395-CT404-CT385","v":5363701.7433817163},{"$f":"CU389-CU393-CU395-CU404-CU385","v":5196629.9854650348},{"$f":"CV389-CV393-CV395-CV404-CV385","v":5020488.8000734672},{"$f":"CW389-CW393-CW395-CW404-CW385","v":4835415.9596398324},{"$f":"CX389","v":129022418.27831189}]
[]
[]
[null,"Interest",null,{"$f":"C396*$B$8","v":6694086.9178011334},6491640.4105274668,6279071.5778901167,6055874.3036208991,5821517.1656382205,5575442.170756408,5317063.4261305053,5045765.7442733068,4760903.1783232484,4461797.4840756869,4147736.5051157484,3817972.477207812,3471720.247904479,3108155.4071359793,2726412.3243290549,2325582.0873817839,1904710.3385871497,1462795.0023527837,998783.89930669928,511572.24110831082,null,null,null,null,"Interest",null,{"$f":"AC396*$B$8","v":6289673.3993431162},6099457.4031625101,5899730.6071728738,5690017.471383756,5469818.6788051818,5238609.9465976795,4995840.7777798017,4740933.1505210297,4473280.1418993194,4192244.4828465232,3897157.0408410877,3587315.2267353805,3261981.3219243879,2920380.7218728457,2561700.0918187257,2185085.4302619002,1789640.0356272338,1374422.3712608337,938443.8236761135,480666.34871215728,null,null,null,null,"Interest",null,{"$f":"BC396*$B$8","v":6289673.3993431162},6099457.4031625101,5899730.6071728738,5690017.471383756,5469818.6788051818,5238609.9465976795,4995840.7777798017,4740933.1505210297,4473280.1418993194,4192244.4828465232,3897157.0408410877,3587315.2267353805,3261981.3219243879,2920380.7218728457,2561700.0918187257,2185085.4302619002,1789640.0356272338,1374422.3712608337,938443.8236761135,480666.34871215728,null,null,null,null,"Interest",null,{"$f":"CC396*$B$8","v":15354553.111082226},14890191.699846221,14402612.218048416,13890653.762160718,13353097.38347864,12788663.185862456,12196007.278365463,11573718.575493619,10920315.437478185,10234242.142561978,9513865.1828999594,8757469.3752548415,7963253.7772274679,7129327.3992987247,6253704.7024735445,5334300.8708071057,4368926.8475573445,3355284.1231450955,2290959.262512234,1173418.1588477294]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C408)","v":10743017.063274469},{"$f":"-PMT($B$8,20,$C408)","v":10743017.063274469},10743017.063274469,10743017.063274469,10743017.063274469,10743017.063274469,10743017.063274469,10743017.063274469,10743017.063274469,10743017.063274469,10743017.063274469,10743017.063274469,10743017.063274469,10743017.063274469,10743017.063274469,10743017.063274469,10743017.063274469,10743017.063274469,10743017.063274469,10743017.063274469,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC408)","v":10093993.322955236},{"$f":"-PMT($B$8,20,$AC408)","v":10093993.322955236},10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC408)","v":10093993.322955236},{"$f":"-PMT($B$8,20,$BC408)","v":10093993.322955236},10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,10093993.322955236,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC408)","v":24641781.335802324},{"$f":"-PMT($B$8,20,$CC408)","v":24641781.335802324},24641781.335802324,24641781.335802324,24641781.335802324,24641781.335802324,24641781.335802324,24641781.335802324,24641781.335802324,24641781.335802324,24641781.335802324,24641781.335802324,24641781.335802324,24641781.335802324,24641781.335802324,24641781.335802324,24641781.335802324,24641781.335802324,24641781.335802324,24641781.335802324]
[null,"Sinking Fund",null,{"$f":"D394-D393","v":4048930.1454733359},{"$f":"E394-E393","v":4251376.6527470024},{"$f":"F394-F393","v":4463945.4853843525},{"$f":"G394-G393","v":4687142.7596535701},{"$f":"H394-H393","v":4921499.8976362487},{"$f":"I394-I393","v":5167574.8925180612},{"$f":"J394-J393","v":5425953.6371439639},{"$f":"K394-K393","v":5697251.3190011624},{"$f":"L394-L393","v":5982113.8849512208},{"$f":"M394-M393","v":6281219.5791987823},{"$f":"N394-N393","v":6595280.5581587208},{"$f":"O394-O393","v":6925044.5860666577},{"$f":"P394-P393","v":7271296.8153699897},{"$f":"Q394-Q393","v":7634861.65613849},{"$f":"R394-R393","v":8016604.7389454143},{"$f":"S394-S393","v":8417434.9758926854},{"$f":"T394-T393","v":8838306.7246873192},{"$f":"U394-U393","v":9280222.0609216858},{"$f":"V394-V393","v":9744233.1639677696},{"$f":"W394-W393","v":10231444.822166158},null,null,null,null,"Sinking Fund",null,{"$f":"AD394-AD393","v":3804319.9236121196},{"$f":"AE394-AE393","v":3994535.9197927257},{"$f":"AF394-AF393","v":4194262.715782362},{"$f":"AG394-AG393","v":4403975.8515714798},{"$f":"AH394-AH393","v":4624174.6441500541},{"$f":"AI394-AI393","v":4855383.3763575563},{"$f":"AJ394-AJ393","v":5098152.5451754341},{"$f":"AK394-AK393","v":5353060.1724342061},{"$f":"AL394-AL393","v":5620713.1810559165},{"$f":"AM394-AM393","v":5901748.8401087131},{"$f":"AN394-AN393","v":6196836.2821141481},{"$f":"AO394-AO393","v":6506678.0962198554},{"$f":"AP394-AP393","v":6832012.0010308474},{"$f":"AQ394-AQ393","v":7173612.6010823902},{"$f":"AR394-AR393","v":7532293.2311365101},{"$f":"AS394-AS393","v":7908907.8926933352},{"$f":"AT394-AT393","v":8304353.287328002},{"$f":"AU394-AU393","v":8719570.9516944028},{"$f":"AV394-AV393","v":9155549.4992791228},{"$f":"AW394-AW393","v":9613326.9742430784},null,null,null,null,"Sinking Fund",null,{"$f":"BD394-BD393","v":3804319.9236121196},{"$f":"BE394-BE393","v":3994535.9197927257},{"$f":"BF394-BF393","v":4194262.715782362},{"$f":"BG394-BG393","v":4403975.8515714798},{"$f":"BH394-BH393","v":4624174.6441500541},{"$f":"BI394-BI393","v":4855383.3763575563},{"$f":"BJ394-BJ393","v":5098152.5451754341},{"$f":"BK394-BK393","v":5353060.1724342061},{"$f":"BL394-BL393","v":5620713.1810559165},{"$f":"BM394-BM393","v":5901748.8401087131},{"$f":"BN394-BN393","v":6196836.2821141481},{"$f":"BO394-BO393","v":6506678.0962198554},{"$f":"BP394-BP393","v":6832012.0010308474},{"$f":"BQ394-BQ393","v":7173612.6010823902},{"$f":"BR394-BR393","v":7532293.2311365101},{"$f":"BS394-BS393","v":7908907.8926933352},{"$f":"BT394-BT393","v":8304353.287328002},{"$f":"BU394-BU393","v":8719570.9516944028},{"$f":"BV394-BV393","v":9155549.4992791228},{"$f":"BW394-BW393","v":9613326.9742430784},null,null,null,null,"Sinking Fund",null,{"$f":"CD394-CD393","v":9287228.2247200981},{"$f":"CE394-CE393","v":9751589.635956103},{"$f":"CF394-CF393","v":10239169.117753908},{"$f":"CG394-CG393","v":10751127.573641606},{"$f":"CH394-CH393","v":11288683.952323684},{"$f":"CI394-CI393","v":11853118.149939869},{"$f":"CJ394-CJ393","v":12445774.057436861},{"$f":"CK394-CK393","v":13068062.760308705},{"$f":"CL394-CL393","v":13721465.898324139},{"$f":"CM394-CM393","v":14407539.193240346},{"$f":"CN394-CN393","v":15127916.152902365},{"$f":"CO394-CO393","v":15884311.960547483},{"$f":"CP394-CP393","v":16678527.558574855},{"$f":"CQ394-CQ393","v":17512453.9365036},{"$f":"CR394-CR393","v":18388076.633328781},{"$f":"CS394-CS393","v":19307480.46499522},{"$f":"CT394-CT393","v":20272854.488244981},{"$f":"CU394-CU393","v":21286497.212657228},{"$f":"CV394-CV393","v":22350822.073290091},{"$f":"CW394-CW393","v":23468363.176954594}]
[null,"Mortgage Balance",{"$f":"C408","v":133881738.35602266},{"$f":"C396-D395","v":129832808.21054932},{"$f":"D396-E395","v":125581431.55780232},{"$f":"E396-F395","v":121117486.07241797},{"$f":"F396-G395","v":116430343.31276441},{"$f":"G396-H395","v":111508843.41512816},{"$f":"H396-I395","v":106341268.5226101},{"$f":"I396-J395","v":100915314.88546613},{"$f":"J396-K395","v":95218063.566464961},{"$f":"K396-L395","v":89235949.681513742},{"$f":"L396-M395","v":82954730.102314964},{"$f":"M396-N395","v":76359449.544156238},{"$f":"N396-O395","v":69434404.958089575},{"$f":"O396-P395","v":62163108.142719582},{"$f":"P396-Q395","v":54528246.486581095},{"$f":"Q396-R395","v":46511641.747635677},{"$f":"R396-S395","v":38094206.771742992},{"$f":"S396-T395","v":29255900.047055673},{"$f":"T396-U395","v":19975677.986133985},{"$f":"U396-V395","v":10231444.822166216},{"$f":"V396-W395","v":5.7741999626159668E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC408","v":125793467.98686232},{"$f":"AC396-AD395","v":121989148.0632502},{"$f":"AD396-AE395","v":117994612.14345747},{"$f":"AE396-AF395","v":113800349.42767511},{"$f":"AF396-AG395","v":109396373.57610363},{"$f":"AG396-AH395","v":104772198.93195358},{"$f":"AH396-AI395","v":99916815.555596024},{"$f":"AI396-AJ395","v":94818663.010420591},{"$f":"AJ396-AK395","v":89465602.83798638},{"$f":"AK396-AL395","v":83844889.656930462},{"$f":"AL396-AM395","v":77943140.816821754},{"$f":"AM396-AN395","v":71746304.534707606},{"$f":"AN396-AO395","v":65239626.438487753},{"$f":"AO396-AP395","v":58407614.437456906},{"$f":"AP396-AQ395","v":51234001.836374514},{"$f":"AQ396-AR395","v":43701708.605238006},{"$f":"AR396-AS395","v":35792800.712544672},{"$f":"AS396-AT395","v":27488447.425216671},{"$f":"AT396-AU395","v":18768876.473522268},{"$f":"AU396-AV395","v":9613326.9742431454},{"$f":"AV396-AW395","v":6.7055225372314453E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC408","v":125793467.98686232},{"$f":"BC396-BD395","v":121989148.0632502},{"$f":"BD396-BE395","v":117994612.14345747},{"$f":"BE396-BF395","v":113800349.42767511},{"$f":"BF396-BG395","v":109396373.57610363},{"$f":"BG396-BH395","v":104772198.93195358},{"$f":"BH396-BI395","v":99916815.555596024},{"$f":"BI396-BJ395","v":94818663.010420591},{"$f":"BJ396-BK395","v":89465602.83798638},{"$f":"BK396-BL395","v":83844889.656930462},{"$f":"BL396-BM395","v":77943140.816821754},{"$f":"BM396-BN395","v":71746304.534707606},{"$f":"BN396-BO395","v":65239626.438487753},{"$f":"BO396-BP395","v":58407614.437456906},{"$f":"BP396-BQ395","v":51234001.836374514},{"$f":"BQ396-BR395","v":43701708.605238006},{"$f":"BR396-BS395","v":35792800.712544672},{"$f":"BS396-BT395","v":27488447.425216671},{"$f":"BT396-BU395","v":18768876.473522268},{"$f":"BU396-BV395","v":9613326.9742431454},{"$f":"BV396-BW395","v":6.7055225372314453E-8},null,null,null,null,"Mortgage Balance",{"$f":"CC408","v":307091062.22164452},{"$f":"CC396-CD395","v":297803833.9969244},{"$f":"CD396-CE395","v":288052244.36096829},{"$f":"CE396-CF395","v":277813075.24321437},{"$f":"CF396-CG395","v":267061947.66957277},{"$f":"CG396-CH395","v":255773263.7172491},{"$f":"CH396-CI395","v":243920145.56730923},{"$f":"CI396-CJ395","v":231474371.50987238},{"$f":"CJ396-CK395","v":218406308.74956366},{"$f":"CK396-CL395","v":204684842.85123953},{"$f":"CL396-CM395","v":190277303.65799919},{"$f":"CM396-CN395","v":175149387.50509682},{"$f":"CN396-CO395","v":159265075.54454935},{"$f":"CO396-CP395","v":142586547.98597449},{"$f":"CP396-CQ395","v":125074094.04947089},{"$f":"CQ396-CR395","v":106686017.41614211},{"$f":"CR396-CS395","v":87378536.951146886},{"$f":"CS396-CT395","v":67105682.462901905},{"$f":"CT396-CU395","v":45819185.250244677},{"$f":"CU396-CV395","v":23468363.176954586},{"$f":"CV396-CW395","v":0}]
[]
[]
[null,"Book Depr",null,{"$f":"-$C389/20","v":9541599.6143906303},{"$f":"-$C389/20","v":9541599.6143906303},9541599.6143906303,9541599.6143906303,9541599.6143906303,9541599.6143906303,9541599.6143906303,9541599.6143906303,9541599.6143906303,9541599.6143906303,9541599.6143906303,9541599.6143906303,9541599.6143906303,9541599.6143906303,9541599.6143906303,9541599.6143906303,9541599.6143906303,9541599.6143906303,9541599.6143906303,9541599.6143906303,null,null,null,null,"Book Depr",null,{"$f":"-$AC389/20","v":8875906.6180377956},{"$f":"-$AC389/20","v":8875906.6180377956},8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,null,null,null,null,"Book Depr",null,{"$f":"-$BC389/20","v":8875906.6180377956},{"$f":"-$BC389/20","v":8875906.6180377956},8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,8875906.6180377956,null,null,null,null,"Book Depr",null,{"$f":"-$CC389/20","v":21503736.37971865},{"$f":"-$CC389/20","v":21503736.37971865},21503736.37971865,21503736.37971865,21503736.37971865,21503736.37971865,21503736.37971865,21503736.37971865,21503736.37971865,21503736.37971865,21503736.37971865,21503736.37971865,21503736.37971865,21503736.37971865,21503736.37971865,21503736.37971865,21503736.37971865,21503736.37971865,21503736.37971865,21503736.37971865]
[null,"Accum Depreciation",null,{"$f":"SUM($D399:D399)","v":9541599.6143906303},{"$f":"SUM($D399:E399)","v":19083199.228781261},{"$f":"SUM($D399:F399)","v":28624798.843171891},{"$f":"SUM($D399:G399)","v":38166398.457562521},{"$f":"SUM($D399:H399)","v":47707998.071953148},{"$f":"SUM($D399:I399)","v":57249597.686343774},{"$f":"SUM($D399:J399)","v":66791197.300734401},{"$f":"SUM($D399:K399)","v":76332796.915125027},{"$f":"SUM($D399:L399)","v":85874396.529515654},{"$f":"SUM($D399:M399)","v":95415996.14390628},{"$f":"SUM($D399:N399)","v":104957595.75829691},{"$f":"SUM($D399:O399)","v":114499195.37268753},{"$f":"SUM($D399:P399)","v":124040794.98707816},{"$f":"SUM($D399:Q399)","v":133582394.60146879},{"$f":"SUM($D399:R399)","v":143123994.21585941},{"$f":"SUM($D399:S399)","v":152665593.83025005},{"$f":"SUM($D399:T399)","v":162207193.4446407},{"$f":"SUM($D399:U399)","v":171748793.05903134},{"$f":"SUM($D399:V399)","v":181290392.67342198},{"$f":"SUM($D399:W399)","v":190831992.28781262},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD399:AD399)","v":8875906.6180377956},{"$f":"SUM($AD399:AE399)","v":17751813.236075591},{"$f":"SUM($AD399:AF399)","v":26627719.854113385},{"$f":"SUM($AD399:AG399)","v":35503626.472151183},{"$f":"SUM($AD399:AH399)","v":44379533.09018898},{"$f":"SUM($AD399:AI399)","v":53255439.708226778},{"$f":"SUM($AD399:AJ399)","v":62131346.326264575},{"$f":"SUM($AD399:AK399)","v":71007252.944302365},{"$f":"SUM($AD399:AL399)","v":79883159.562340155},{"$f":"SUM($AD399:AM399)","v":88759066.180377945},{"$f":"SUM($AD399:AN399)","v":97634972.798415735},{"$f":"SUM($AD399:AO399)","v":106510879.41645353},{"$f":"SUM($AD399:AP399)","v":115386786.03449132},{"$f":"SUM($AD399:AQ399)","v":124262692.65252911},{"$f":"SUM($AD399:AR399)","v":133138599.2705669},{"$f":"SUM($AD399:AS399)","v":142014505.8886047},{"$f":"SUM($AD399:AT399)","v":150890412.50664249},{"$f":"SUM($AD399:AU399)","v":159766319.12468028},{"$f":"SUM($AD399:AV399)","v":168642225.74271807},{"$f":"SUM($AD399:AW399)","v":177518132.36075586},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD399:BD399)","v":8875906.6180377956},{"$f":"SUM($BD399:BE399)","v":17751813.236075591},{"$f":"SUM($BD399:BF399)","v":26627719.854113385},{"$f":"SUM($BD399:BG399)","v":35503626.472151183},{"$f":"SUM($BD399:BH399)","v":44379533.09018898},{"$f":"SUM($BD399:BI399)","v":53255439.708226778},{"$f":"SUM($BD399:BJ399)","v":62131346.326264575},{"$f":"SUM($BD399:BK399)","v":71007252.944302365},{"$f":"SUM($BD399:BL399)","v":79883159.562340155},{"$f":"SUM($BD399:BM399)","v":88759066.180377945},{"$f":"SUM($BD399:BN399)","v":97634972.798415735},{"$f":"SUM($BD399:BO399)","v":106510879.41645353},{"$f":"SUM($BD399:BP399)","v":115386786.03449132},{"$f":"SUM($BD399:BQ399)","v":124262692.65252911},{"$f":"SUM($BD399:BR399)","v":133138599.2705669},{"$f":"SUM($BD399:BS399)","v":142014505.8886047},{"$f":"SUM($BD399:BT399)","v":150890412.50664249},{"$f":"SUM($BD399:BU399)","v":159766319.12468028},{"$f":"SUM($BD399:BV399)","v":168642225.74271807},{"$f":"SUM($BD399:BW399)","v":177518132.36075586},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD399:CD399)","v":21503736.37971865},{"$f":"SUM($CD399:CE399)","v":43007472.7594373},{"$f":"SUM($CD399:CF399)","v":64511209.139155954},{"$f":"SUM($CD399:CG399)","v":86014945.518874601},{"$f":"SUM($CD399:CH399)","v":107518681.89859325},{"$f":"SUM($CD399:CI399)","v":129022418.27831189},{"$f":"SUM($CD399:CJ399)","v":150526154.65803054},{"$f":"SUM($CD399:CK399)","v":172029891.0377492},{"$f":"SUM($CD399:CL399)","v":193533627.41746786},{"$f":"SUM($CD399:CM399)","v":215037363.79718652},{"$f":"SUM($CD399:CN399)","v":236541100.17690518},{"$f":"SUM($CD399:CO399)","v":258044836.55662385},{"$f":"SUM($CD399:CP399)","v":279548572.93634248},{"$f":"SUM($CD399:CQ399)","v":301052309.31606114},{"$f":"SUM($CD399:CR399)","v":322556045.6957798},{"$f":"SUM($CD399:CS399)","v":344059782.07549846},{"$f":"SUM($CD399:CT399)","v":365563518.45521712},{"$f":"SUM($CD399:CU399)","v":387067254.83493578},{"$f":"SUM($CD399:CV399)","v":408570991.21465445},{"$f":"SUM($CD399:CW399)","v":430074727.59437311}]
[null,"End Year Book Value",null,{"$f":"-$C389-D400","v":181290392.67342195},171748793.05903134,162207193.4446407,152665593.83025008,143123994.21585944,133582394.60146882,124040794.98707819,114499195.37268756,104957595.75829694,95415996.14390631,85874396.529515684,76332796.915125057,66791197.300734431,57249597.686343804,47707998.071953177,38166398.457562536,28624798.843171895,19083199.228781253,9541599.6143906116,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC389-AD400","v":168642225.74271813},{"$f":"-$AC389-AE400","v":159766319.12468034},{"$f":"-$AC389-AF400","v":150890412.50664252},{"$f":"-$AC389-AG400","v":142014505.88860473},{"$f":"-$AC389-AH400","v":133138599.27056694},{"$f":"-$AC389-AI400","v":124262692.65252915},{"$f":"-$AC389-AJ400","v":115386786.03449135},{"$f":"-$AC389-AK400","v":106510879.41645356},{"$f":"-$AC389-AL400","v":97634972.798415765},{"$f":"-$AC389-AM400","v":88759066.180377975},{"$f":"-$AC389-AN400","v":79883159.562340185},{"$f":"-$AC389-AO400","v":71007252.944302395},{"$f":"-$AC389-AP400","v":62131346.326264605},{"$f":"-$AC389-AQ400","v":53255439.708226815},{"$f":"-$AC389-AR400","v":44379533.090189025},{"$f":"-$AC389-AS400","v":35503626.47215122},{"$f":"-$AC389-AT400","v":26627719.85411343},{"$f":"-$AC389-AU400","v":17751813.23607564},{"$f":"-$AC389-AV400","v":8875906.6180378497},{"$f":"-$AC389-AW400","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC389-BD400","v":168642225.74271813},{"$f":"-$BC389-BE400","v":159766319.12468034},{"$f":"-$BC389-BF400","v":150890412.50664252},{"$f":"-$BC389-BG400","v":142014505.88860473},{"$f":"-$BC389-BH400","v":133138599.27056694},{"$f":"-$BC389-BI400","v":124262692.65252915},{"$f":"-$BC389-BJ400","v":115386786.03449135},{"$f":"-$BC389-BK400","v":106510879.41645356},{"$f":"-$BC389-BL400","v":97634972.798415765},{"$f":"-$BC389-BM400","v":88759066.180377975},{"$f":"-$BC389-BN400","v":79883159.562340185},{"$f":"-$BC389-BO400","v":71007252.944302395},{"$f":"-$BC389-BP400","v":62131346.326264605},{"$f":"-$BC389-BQ400","v":53255439.708226815},{"$f":"-$BC389-BR400","v":44379533.090189025},{"$f":"-$BC389-BS400","v":35503626.47215122},{"$f":"-$BC389-BT400","v":26627719.85411343},{"$f":"-$BC389-BU400","v":17751813.23607564},{"$f":"-$BC389-BV400","v":8875906.6180378497},{"$f":"-$BC389-BW400","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$CC389-CD400","v":408570991.21465433},{"$f":"-$CC389-CE400","v":387067254.83493567},{"$f":"-$CC389-CF400","v":365563518.455217},{"$f":"-$CC389-CG400","v":344059782.0754984},{"$f":"-$CC389-CH400","v":322556045.69577974},{"$f":"-$CC389-CI400","v":301052309.31606108},{"$f":"-$CC389-CJ400","v":279548572.93634248},{"$f":"-$CC389-CK400","v":258044836.55662379},{"$f":"-$CC389-CL400","v":236541100.17690513},{"$f":"-$CC389-CM400","v":215037363.79718646},{"$f":"-$CC389-CN400","v":193533627.4174678},{"$f":"-$CC389-CO400","v":172029891.03774914},{"$f":"-$CC389-CP400","v":150526154.65803051},{"$f":"-$CC389-CQ400","v":129022418.27831185},{"$f":"-$CC389-CR400","v":107518681.89859319},{"$f":"-$CC389-CS400","v":86014945.518874526},{"$f":"-$CC389-CT400","v":64511209.139155865},{"$f":"-$CC389-CU400","v":43007472.759437203},{"$f":"-$CC389-CV400","v":21503736.379718542},{"$f":"-$CC389-CW400","v":0}]
[null,"Prop. Tax Value",{"$f":"-C389","v":190831992.28781259},{"$f":"C402/(($C402/$X402)^(1/21))","v":180198925.28091699},{"$f":"D402/(($C402/$X402)^(1/21))","v":170158327.66354918},160677187.32572249,151724331.57637215,143270324.65181601,135287370.93499452,127749223.56728815,120631098.15244065,113909591.26885812,107562603.52236374,101569266.88641603,95909876.09089534,90565823.833874106,85519539.603356287,80754431.907840058,76254833.725765795,72005950.994494677,67993813.969456658,64205231.293543361,60627746.625732362,{"$f":"X389","v":57249597.686343774},null,null,null,"Prop. Tax Value",{"$f":"-AC389","v":177518132.36075592},{"$f":"AC402/(($AC402/$AX402)^(1/21))","v":167626907.23806235},{"$f":"AD402/(($AC402/$AX402)^(1/21))","v":158286816.43120858},149467151.0006721,141138913.0942997,133274720.60634051,125848717.14883214,118836487.03933784,112214975.02552621,105962410.48265874,100058235.83475699,94483038.964107946,89218489.386879385,84247277.984999165,79553060.096145391,75120401.774734944,70934729.047224,66982279.994878776,63250059.506471314,59725796.552133366,56397903.837890573,{"$f":"AX389","v":53255439.708226778},null,null,null,"Prop. Tax Value",{"$f":"-BC389","v":177518132.36075592},{"$f":"BC402/(($BC402/$BX402)^(1/21))","v":167626907.23806235},{"$f":"BD402/(($BC402/$BX402)^(1/21))","v":158286816.43120858},149467151.0006721,141138913.0942997,133274720.60634051,125848717.14883214,118836487.03933784,112214975.02552621,105962410.48265874,100058235.83475699,94483038.964107946,89218489.386879385,84247277.984999165,79553060.096145391,75120401.774734944,70934729.047224,66982279.994878776,63250059.506471314,59725796.552133366,56397903.837890573,{"$f":"BX389","v":53255439.708226778},null,null,null,"Prop. Tax Value",{"$f":"-CC389","v":430074727.59437299},{"$f":"CC402/(($CC402/$CX402)^(1/21))","v":406111170.2177549},{"$f":"CD402/(($CC402/$CX402)^(1/21))","v":383482850.75514901},362115370.39092886,341938475.77576184,322885828.04321694,304894784.69665664,287906193.64928645,271864198.74019367,256716056.08693963,242411960.67089692,228904882.5851686,216150412.40669471,204106615.18415067,192733892.56157008,181994852.58437297,171854186.75973958,162278553.96712127,153236470.83720195,144698208.23889112,136635693.53401205,{"$f":"CX389","v":129022418.27831189}]
[null,"Tax Dep",null,{"$f":"$C389*-D$5","v":38166398.457562521},{"$f":"$C389*-E$5","v":61066237.532100029},36639742.519260019,21983845.511556011,21983845.511556011,10991922.755778005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":78787191.8181348},{"$f":"$CC$29*-E$5","v":126059506.90901567},{"$f":"$CC$29*-F$5","v":75635704.145409405},{"$f":"$CC$29*-G$5","v":45381422.487245642},{"$f":"$CC$29*-H$5","v":45381422.487245642},{"$f":"$CC$29*-I$5","v":22690711.243622821}]
[null,"After Tax Dep. Value",null,{"$f":"D403*$B$7","v":8014943.6760881292},{"$f":"E403*$B$7","v":12823909.881741006},{"$f":"F403*$B$7","v":7694345.9290446034},{"$f":"G403*$B$7","v":4616607.5574267618},{"$f":"H403*$B$7","v":4616607.5574267618},{"$f":"I403*$B$7","v":2308303.7787133809},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD403*$B$7","v":7101407.4138838798},{"$f":"AE403*$B$7","v":11362251.862214206},{"$f":"AF403*$B$7","v":6817351.1173285237},{"$f":"AG403*$B$7","v":4090410.6703971145},{"$f":"AH403*$B$7","v":4090410.6703971145},{"$f":"AI403*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD403*$B$7","v":7101407.4138838798},{"$f":"BE403*$B$7","v":11362251.862214206},{"$f":"BF403*$B$7","v":6817351.1173285237},{"$f":"BG403*$B$7","v":4090410.6703971145},{"$f":"BH403*$B$7","v":4090410.6703971145},{"$f":"BI403*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD403*$B$7","v":16545310.281808307},{"$f":"CE403*$B$7","v":26472496.45089329},{"$f":"CF403*$B$7","v":15883497.870535975},{"$f":"CG403*$B$7","v":9530098.7223215848},{"$f":"CH403*$B$7","v":9530098.7223215848},{"$f":"CI403*$B$7","v":4765049.3611607924}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D404:I404)","v":33324064.810138885},{"$f":"C406/C410","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD404:AI404)","v":29525817.082094379},{"$f":"AC406/AC410","v":0.16632564059479524},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD404:BI404)","v":29525817.082094379},{"$f":"BC406/BC410","v":0.16632564059479524},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD404:CI404)","v":68791124.980673522},{"$f":"CC406/CC410","v":0.1599515632212507}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D385:W385)","v":0},{"$f":"C407/C410","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD385:AW385)","v":0},{"$f":"AC407/AC410","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD385:BW385)","v":0},{"$f":"BC407/BC410","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD385:CW385)","v":0},{"$f":"CC407/CC410","v":0}]
[0.85,"Debt",{"$f":"(C410-C406-C407)*$A408","v":133881738.35602266},{"$f":"C408/C410","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC410-AC406-AC407)*$A408","v":125793467.98686232},{"$f":"AC408/AC410","v":0.70862320549442404},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC410-BC406-BC407)*$A408","v":125793467.98686232},{"$f":"BC408/BC410","v":0.70862320549442404},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC410-CC406-CC407)*$A408","v":307091062.22164452},{"$f":"CC408/CC410","v":0.71404117126193689}]
[0.15,"Equity",{"$f":"(C410-C406-C407)*$A409","v":23626189.121651057},{"$f":"C409/C410","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC410-AC406-AC407)*$A409","v":22198847.291799232},{"$f":"AC409/AC410","v":0.12505115391078073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC410-BC406-BC407)*$A409","v":22198847.291799232},{"$f":"BC409/BC410","v":0.12505115391078073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC410-CC406-CC407)*$A409","v":54192540.392054915},{"$f":"CC409/CC410","v":0.12600726551681238}]
[null,"Total",{"$f":"-C389","v":190831992.28781259},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC389","v":177518132.36075592},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",{"$f":"-BC389","v":177518132.36075592},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC389","v":430074727.59437299}]
[null,"Check",{"$f":"SUM(C406:C409)-C410","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC406:AC409)-AC410","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC406:BC409)-BC410","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC406:CC409)-CC410","v":0}]
[null,"2030 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030 Off Shore Wind"]
[null,"Year",null,2030,{"$f":"D413+1","v":2031},{"$f":"E413+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,null,null,null,"Year",null,2030,{"$f":"AD413+1","v":2031},{"$f":"AE413+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,null,null,null,"Year",null,2030,{"$f":"BD413+1","v":2031},{"$f":"BE413+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,null,null,null,"Year",null,2030,{"$f":"CD413+1","v":2031},{"$f":"CE413+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D413-$D$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D413-$D$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D413-$D$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D413-$D$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D413-$D$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D413-$D$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D413-$D$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D413-$D$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D413-$D$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D413-$D$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D413-$D$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D413-$D$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D413-$D$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D413-$D$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D413-$D$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D413-$D$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D413-$D$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D413-$D$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D413-$D$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D413-$D$13)","v":337983.63537336199},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD413-$AD$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD413-$AD$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD413-$AD$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD413-$AD$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD413-$AD$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD413-$AD$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD413-$AD$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD413-$AD$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD413-$AD$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD413-$AD$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD413-$AD$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD413-$AD$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD413-$AD$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD413-$AD$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD413-$AD$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD413-$AD$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD413-$AD$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD413-$AD$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD413-$AD$13)","v":337983.63537336199},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD413-$AD$13)","v":337983.63537336199},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD413-$AD$13)","v":438465.25670057774},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD413-$AD$13)","v":438465.25670057774},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD413-$AD$13)","v":438465.25670057774},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD413-$AD$13)","v":438465.25670057774},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD413-$AD$13)","v":438465.25670057774},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD413-$AD$13)","v":438465.25670057774},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD413-$AD$13)","v":438465.25670057774},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD413-$AD$13)","v":438465.25670057774},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD413-$AD$13)","v":438465.25670057774},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD413-$AD$13)","v":438465.25670057774},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD413-$AD$13)","v":438465.25670057774},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD413-$AD$13)","v":438465.25670057774},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD413-$AD$13)","v":438465.25670057774},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD413-$AD$13)","v":438465.25670057774},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD413-$AD$13)","v":438465.25670057774},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD413-$AD$13)","v":438465.25670057774},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD413-$AD$13)","v":438465.25670057774},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD413-$AD$13)","v":438465.25670057774},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD413-$AD$13)","v":438465.25670057774},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD413-$AD$13)","v":438465.25670057774},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD413-$AD$13)","v":451318.81659726793},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD413-$AD$13)","v":451318.81659726793},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD413-$AD$13)","v":451318.81659726793},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD413-$AD$13)","v":451318.81659726793},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD413-$AD$13)","v":451318.81659726793},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD413-$AD$13)","v":451318.81659726793},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD413-$AD$13)","v":451318.81659726793},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD413-$AD$13)","v":451318.81659726793},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD413-$AD$13)","v":451318.81659726793},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD413-$AD$13)","v":451318.81659726793},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD413-$AD$13)","v":451318.81659726793},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD413-$AD$13)","v":451318.81659726793},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD413-$AD$13)","v":451318.81659726793},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD413-$AD$13)","v":451318.81659726793},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD413-$AD$13)","v":451318.81659726793},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD413-$AD$13)","v":451318.81659726793},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD413-$AD$13)","v":451318.81659726793},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD413-$AD$13)","v":451318.81659726793},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD413-$AD$13)","v":451318.81659726793},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD413-$AD$13)","v":451318.81659726793}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M14","v":67.755540789566354},{"$f":"D415","v":67.755540789566354},{"$f":"E415","v":67.755540789566354},67.755540789566354,67.755540789566354,67.755540789566354,67.755540789566354,67.755540789566354,67.755540789566354,67.755540789566354,67.755540789566354,67.755540789566354,67.755540789566354,67.755540789566354,67.755540789566354,67.755540789566354,67.755540789566354,67.755540789566354,67.755540789566354,67.755540789566354,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P14","v":64.742088064854684},{"$f":"AD415","v":64.742088064854684},{"$f":"AE415","v":64.742088064854684},64.742088064854684,64.742088064854684,64.742088064854684,64.742088064854684,64.742088064854684,64.742088064854684,64.742088064854684,64.742088064854684,64.742088064854684,64.742088064854684,64.742088064854684,64.742088064854684,64.742088064854684,64.742088064854684,64.742088064854684,64.742088064854684,64.742088064854684,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$14","v":50.055359549992112},{"$f":"BD415","v":50.055359549992112},{"$f":"BE415","v":50.055359549992112},50.055359549992112,50.055359549992112,50.055359549992112,50.055359549992112,50.055359549992112,50.055359549992112,50.055359549992112,50.055359549992112,50.055359549992112,50.055359549992112,50.055359549992112,50.055359549992112,50.055359549992112,50.055359549992112,50.055359549992112,50.055359549992112,50.055359549992112,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$14","v":123.66949667908769},{"$f":"CD415","v":123.66949667908769},{"$f":"CE415","v":123.66949667908769},123.66949667908769,123.66949667908769,123.66949667908769,123.66949667908769,123.66949667908769,123.66949667908769,123.66949667908769,123.66949667908769,123.66949667908769,123.66949667908769,123.66949667908769,123.66949667908769,123.66949667908769,123.66949667908769,123.66949667908769,123.66949667908769,123.66949667908769]
[null,"Revenue",null,{"$f":"D415*D414","v":22900263.99274575},{"$f":"E415*E414","v":22900263.99274575},{"$f":"F415*F414","v":22900263.99274575},{"$f":"G415*G414","v":22900263.99274575},{"$f":"H415*H414","v":22900263.99274575},{"$f":"I415*I414","v":22900263.99274575},{"$f":"J415*J414","v":22900263.99274575},{"$f":"K415*K414","v":22900263.99274575},{"$f":"L415*L414","v":22900263.99274575},{"$f":"M415*M414","v":22900263.99274575},{"$f":"N415*N414","v":22900263.99274575},{"$f":"O415*O414","v":22900263.99274575},{"$f":"P415*P414","v":22900263.99274575},{"$f":"Q415*Q414","v":22900263.99274575},{"$f":"R415*R414","v":22900263.99274575},{"$f":"S415*S414","v":22900263.99274575},{"$f":"T415*T414","v":22900263.99274575},{"$f":"U415*U414","v":22900263.99274575},{"$f":"V415*V414","v":22900263.99274575},{"$f":"W415*W414","v":22900263.99274575},null,null,null,null,"Revenue",null,{"$f":"AD415*AD414","v":21881766.285821937},{"$f":"AE415*AE414","v":21881766.285821937},{"$f":"AF415*AF414","v":21881766.285821937},{"$f":"AG415*AG414","v":21881766.285821937},{"$f":"AH415*AH414","v":21881766.285821937},{"$f":"AI415*AI414","v":21881766.285821937},{"$f":"AJ415*AJ414","v":21881766.285821937},{"$f":"AK415*AK414","v":21881766.285821937},{"$f":"AL415*AL414","v":21881766.285821937},{"$f":"AM415*AM414","v":21881766.285821937},{"$f":"AN415*AN414","v":21881766.285821937},{"$f":"AO415*AO414","v":21881766.285821937},{"$f":"AP415*AP414","v":21881766.285821937},{"$f":"AQ415*AQ414","v":21881766.285821937},{"$f":"AR415*AR414","v":21881766.285821937},{"$f":"AS415*AS414","v":21881766.285821937},{"$f":"AT415*AT414","v":21881766.285821937},{"$f":"AU415*AU414","v":21881766.285821937},{"$f":"AV415*AV414","v":21881766.285821937},{"$f":"AW415*AW414","v":21881766.285821937},null,null,null,null,"Revenue",null,{"$f":"BD415*BD414","v":21947536.074327007},{"$f":"BE415*BE414","v":21947536.074327007},{"$f":"BF415*BF414","v":21947536.074327007},{"$f":"BG415*BG414","v":21947536.074327007},{"$f":"BH415*BH414","v":21947536.074327007},{"$f":"BI415*BI414","v":21947536.074327007},{"$f":"BJ415*BJ414","v":21947536.074327007},{"$f":"BK415*BK414","v":21947536.074327007},{"$f":"BL415*BL414","v":21947536.074327007},{"$f":"BM415*BM414","v":21947536.074327007},{"$f":"BN415*BN414","v":21947536.074327007},{"$f":"BO415*BO414","v":21947536.074327007},{"$f":"BP415*BP414","v":21947536.074327007},{"$f":"BQ415*BQ414","v":21947536.074327007},{"$f":"BR415*BR414","v":21947536.074327007},{"$f":"BS415*BS414","v":21947536.074327007},{"$f":"BT415*BT414","v":21947536.074327007},{"$f":"BU415*BU414","v":21947536.074327007},{"$f":"BV415*BV414","v":21947536.074327007},{"$f":"BW415*BW414","v":21947536.074327007},null,null,null,null,"Revenue",null,{"$f":"CD415*CD414","v":55814370.890385613},{"$f":"CE415*CE414","v":55814370.890385613},{"$f":"CF415*CF414","v":55814370.890385613},{"$f":"CG415*CG414","v":55814370.890385613},{"$f":"CH415*CH414","v":55814370.890385613},{"$f":"CI415*CI414","v":55814370.890385613},{"$f":"CJ415*CJ414","v":55814370.890385613},{"$f":"CK415*CK414","v":55814370.890385613},{"$f":"CL415*CL414","v":55814370.890385613},{"$f":"CM415*CM414","v":55814370.890385613},{"$f":"CN415*CN414","v":55814370.890385613},{"$f":"CO415*CO414","v":55814370.890385613},{"$f":"CP415*CP414","v":55814370.890385613},{"$f":"CQ415*CQ414","v":55814370.890385613},{"$f":"CR415*CR414","v":55814370.890385613},{"$f":"CS415*CS414","v":55814370.890385613},{"$f":"CT415*CT414","v":55814370.890385613},{"$f":"CU415*CU414","v":55814370.890385613},{"$f":"CV415*CV414","v":55814370.890385613},{"$f":"CW415*CW414","v":55814370.890385613}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(E413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(F413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(G413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(H413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(I413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(J413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(K413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(L413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(M413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(N413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(O413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(P413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(Q413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(R413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(S413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(T413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(U413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(V413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(W413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(AE413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(AF413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(AG413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(AH413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(AI413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(AJ413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(AK413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(AL413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(AM413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(AN413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(AO413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(AP413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(AQ413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(AR413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(AS413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(AT413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(AU413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(AV413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(AW413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4492112.436340536},{"$f":"HLOOKUP(BE413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(BF413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(BG413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(BH413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(BI413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(BJ413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(BK413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(BL413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(BM413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(BN413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(BO413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(BP413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(BQ413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(BR413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(BS413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(BT413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(BU413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(BV413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(BW413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11414176.15106291},{"$f":"HLOOKUP(CE413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11642459.674084168},{"$f":"HLOOKUP(CF413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11875308.867565852},{"$f":"HLOOKUP(CG413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12112815.04491717},{"$f":"HLOOKUP(CH413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12355071.345815513},{"$f":"HLOOKUP(CI413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12602172.772731826},{"$f":"HLOOKUP(CJ413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12854216.228186462},{"$f":"HLOOKUP(CK413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13111300.552750193},{"$f":"HLOOKUP(CL413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13373526.563805196},{"$f":"HLOOKUP(CM413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13640997.0950813},{"$f":"HLOOKUP(CN413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13913817.036982926},{"$f":"HLOOKUP(CO413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14192093.377722582},{"$f":"HLOOKUP(CP413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14475935.245277036},{"$f":"HLOOKUP(CQ413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14765453.950182574},{"$f":"HLOOKUP(CR413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15060763.029186232},{"$f":"HLOOKUP(CS413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15361978.289769953},{"$f":"HLOOKUP(CT413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15669217.855565352},{"$f":"HLOOKUP(CU413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15982602.212676659},{"$f":"HLOOKUP(CV413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16302254.256930191},{"$f":"HLOOKUP(CW413,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16628299.342068797}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D414","v":0},{"$f":"HLOOKUP(E413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E414","v":0},{"$f":"HLOOKUP(F413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F414","v":0},{"$f":"HLOOKUP(G413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G414","v":0},{"$f":"HLOOKUP(H413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H414","v":0},{"$f":"HLOOKUP(I413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I414","v":0},{"$f":"HLOOKUP(J413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J414","v":0},{"$f":"HLOOKUP(K413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K414","v":0},{"$f":"HLOOKUP(L413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L414","v":0},{"$f":"HLOOKUP(M413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M414","v":0},{"$f":"HLOOKUP(N413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N414","v":0},{"$f":"HLOOKUP(O413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O414","v":0},{"$f":"HLOOKUP(P413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P414","v":0},{"$f":"HLOOKUP(Q413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q414","v":0},{"$f":"HLOOKUP(R413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R414","v":0},{"$f":"HLOOKUP(S413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S414","v":0},{"$f":"HLOOKUP(T413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T414","v":0},{"$f":"HLOOKUP(U413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U414","v":0},{"$f":"HLOOKUP(V413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V414","v":0},{"$f":"HLOOKUP(W413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W414","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD414","v":0},{"$f":"HLOOKUP(AE413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE414","v":0},{"$f":"HLOOKUP(AF413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF414","v":0},{"$f":"HLOOKUP(AG413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG414","v":0},{"$f":"HLOOKUP(AH413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH414","v":0},{"$f":"HLOOKUP(AI413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI414","v":0},{"$f":"HLOOKUP(AJ413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ414","v":0},{"$f":"HLOOKUP(AK413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK414","v":0},{"$f":"HLOOKUP(AL413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL414","v":0},{"$f":"HLOOKUP(AM413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM414","v":0},{"$f":"HLOOKUP(AN413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN414","v":0},{"$f":"HLOOKUP(AO413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO414","v":0},{"$f":"HLOOKUP(AP413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP414","v":0},{"$f":"HLOOKUP(AQ413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ414","v":0},{"$f":"HLOOKUP(AR413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR414","v":0},{"$f":"HLOOKUP(AS413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS414","v":0},{"$f":"HLOOKUP(AT413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT414","v":0},{"$f":"HLOOKUP(AU413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU414","v":0},{"$f":"HLOOKUP(AV413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV414","v":0},{"$f":"HLOOKUP(AW413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW414","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD414","v":65769.788505086661},{"$f":"HLOOKUP(BE413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE414","v":65769.788505086661},{"$f":"HLOOKUP(BF413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF414","v":65769.788505086661},{"$f":"HLOOKUP(BG413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG414","v":65769.788505086661},{"$f":"HLOOKUP(BH413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH414","v":65769.788505086661},{"$f":"HLOOKUP(BI413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI414","v":65769.788505086661},{"$f":"HLOOKUP(BJ413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ414","v":65769.788505086661},{"$f":"HLOOKUP(BK413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK414","v":65769.788505086661},{"$f":"HLOOKUP(BL413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL414","v":65769.788505086661},{"$f":"HLOOKUP(BM413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM414","v":65769.788505086661},{"$f":"HLOOKUP(BN413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN414","v":65769.788505086661},{"$f":"HLOOKUP(BO413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO414","v":65769.788505086661},{"$f":"HLOOKUP(BP413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP414","v":65769.788505086661},{"$f":"HLOOKUP(BQ413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ414","v":65769.788505086661},{"$f":"HLOOKUP(BR413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR414","v":65769.788505086661},{"$f":"HLOOKUP(BS413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS414","v":65769.788505086661},{"$f":"HLOOKUP(BT413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT414","v":65769.788505086661},{"$f":"HLOOKUP(BU413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU414","v":65769.788505086661},{"$f":"HLOOKUP(BV413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV414","v":65769.788505086661},{"$f":"HLOOKUP(BW413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW414","v":65769.788505086661},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD414","v":0},{"$f":"HLOOKUP(CE413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE414","v":0},{"$f":"HLOOKUP(CF413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF414","v":0},{"$f":"HLOOKUP(CG413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG414","v":0},{"$f":"HLOOKUP(CH413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH414","v":0},{"$f":"HLOOKUP(CI413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI414","v":0},{"$f":"HLOOKUP(CJ413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ414","v":0},{"$f":"HLOOKUP(CK413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK414","v":0},{"$f":"HLOOKUP(CL413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL414","v":0},{"$f":"HLOOKUP(CM413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM414","v":0},{"$f":"HLOOKUP(CN413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN414","v":0},{"$f":"HLOOKUP(CO413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO414","v":0},{"$f":"HLOOKUP(CP413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP414","v":0},{"$f":"HLOOKUP(CQ413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ414","v":0},{"$f":"HLOOKUP(CR413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR414","v":0},{"$f":"HLOOKUP(CS413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS414","v":0},{"$f":"HLOOKUP(CT413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT414","v":0},{"$f":"HLOOKUP(CU413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU414","v":0},{"$f":"HLOOKUP(CV413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV414","v":0},{"$f":"HLOOKUP(CW413,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW414","v":0}]
[null,"Property Tax",null,{"$f":"C442*$B$9","v":1931645.6800002079},{"$f":"D442*$B$9","v":1824015.3099412648},1722382.0524371583,1626411.7512550734,1535788.8691870854,1450215.4506070311,1369410.1418332115,1293107.2660760167,1221055.9499290229,1153019.2985315879,1088773.6166909907,1028107.673403269,970822.00735460699,916728.27111984836,865648.61190195626,817415.08677637111,771869.11051767424,728860.93419308274,688249.15280846565,649900.24038808781,null,null,null,null,"Property Tax",null,{"$f":"AC442*$B$9","v":1796879.7023257748},{"$f":"AD442*$B$9","v":1696758.4278523396},1602215.8627322407,1512941.1639582084,1428640.8085461266,1349037.6284716574,1273869.8993797321,1202890.4800707137,1135865.9999339753,1072576.0916572916,1012812.6666892942,956379.23107280897,903090.23939963488,852770.4847626501,805254.5226994945,760386.12723383401,718017.77722574386,678010.17134240281,640231.77005438705,604558.36315171001,null,null,null,null,"Property Tax",null,{"$f":"BC442*$B$9","v":1796879.7023257748},{"$f":"BD442*$B$9","v":1696758.4278523396},1602215.8627322407,1512941.1639582084,1428640.8085461266,1349037.6284716574,1273869.8993797321,1202890.4800707137,1135865.9999339753,1072576.0916572916,1012812.6666892942,956379.23107280897,903090.23939963488,852770.4847626501,805254.5226994945,760386.12723383401,718017.77722574386,678010.17134240281,640231.77005438705,604558.36315171001,null,null,null,null,"Property Tax",null,{"$f":"CC442*$B$9","v":4342894.599247979},{"$f":"CD442*$B$9","v":4100910.5968588893},3872409.8269254947,3656641.0102076,3452894.7283836431,3260501.0915804049,3078827.5358668389,2907276.7434704942,2745284.6788784754,2592318.7343659163,2447875.9788547172,2311481.5043450329,2182686.8644828033,2061068.6001295533,1946226.8470867348,1837784.0213969983,1735383.5778998504,1638688.8379599908,1547381.8825140656,1461162.5067963228]
[null,"Total Operating Costs",null,{"$f":"SUM(D418:D420)","v":6423758.1163407434},{"$f":"SUM(E418:E420)","v":6405969.995008613},{"$f":"SUM(F418:F420)","v":6395975.8312058533},{"$f":"SUM(G418:G420)","v":6393477.4055991406},{"$f":"SUM(H418:H420)","v":6398195.836618036},{"$f":"SUM(I418:I420)","v":6409870.5573866013},{"$f":"SUM(J418:J420)","v":6428258.3507483732},{"$f":"SUM(K418:K420)","v":6453132.4391694814},{"$f":"SUM(L418:L420)","v":6484281.6264843568},{"$f":"SUM(M418:M420)","v":6521509.4886180284},{"$f":"SUM(N418:N420)","v":6564633.6105791591},{"$f":"SUM(O418:O420)","v":6613484.8671692014},{"$f":"SUM(P418:P420)","v":6667906.7449958585},{"$f":"SUM(Q418:Q420)","v":6727754.703513924},{"$f":"SUM(R418:R420)","v":6792895.5729439147},{"$f":"SUM(S418:S420)","v":6863206.9870391693},{"$f":"SUM(T418:T420)","v":6938576.8487857273},{"$f":"SUM(U418:U420)","v":7018902.8272264972},{"$f":"SUM(V418:V420)","v":7104091.8837025492},{"$f":"SUM(W418:W420)","v":7194059.8259000517},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD418:AD420)","v":6288992.1386663113},{"$f":"SUM(AE418:AE420)","v":6278713.1129196882},{"$f":"SUM(AF418:AF420)","v":6275809.6415009359},{"$f":"SUM(AG418:AG420)","v":6280006.8183022756},{"$f":"SUM(AH418:AH420)","v":6291047.775977077},{"$f":"SUM(AI418:AI420)","v":6308692.7352512274},{"$f":"SUM(AJ418:AJ420)","v":6332718.108294894},{"$f":"SUM(AK418:AK420)","v":6362915.6531641781},{"$f":"SUM(AL418:AL420)","v":6399091.6764893085},{"$f":"SUM(AM418:AM420)","v":6441066.2817437313},{"$f":"SUM(AN418:AN420)","v":6488672.660577463},{"$f":"SUM(AO418:AO420)","v":6541756.4248387413},{"$f":"SUM(AP418:AP420)","v":6600174.9770408869},{"$f":"SUM(AQ418:AQ420)","v":6663796.9171567261},{"$f":"SUM(AR418:AR420)","v":6732501.4837414529},{"$f":"SUM(AS418:AS420)","v":6806178.0274966322},{"$f":"SUM(AT418:AT420)","v":6884725.5154937971},{"$f":"SUM(AU418:AU420)","v":6968052.0643758168},{"$f":"SUM(AV418:AV420)","v":7056074.5009484701},{"$f":"SUM(AW418:AW420)","v":7148717.9486636743},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD418:BD420)","v":6354761.927171398},{"$f":"SUM(BE418:BE420)","v":6344482.9014247749},{"$f":"SUM(BF418:BF420)","v":6341579.4300060226},{"$f":"SUM(BG418:BG420)","v":6345776.6068073623},{"$f":"SUM(BH418:BH420)","v":6356817.5644821636},{"$f":"SUM(BI418:BI420)","v":6374462.5237563141},{"$f":"SUM(BJ418:BJ420)","v":6398487.8967999807},{"$f":"SUM(BK418:BK420)","v":6428685.4416692648},{"$f":"SUM(BL418:BL420)","v":6464861.4649943952},{"$f":"SUM(BM418:BM420)","v":6506836.070248818},{"$f":"SUM(BN418:BN420)","v":6554442.4490825497},{"$f":"SUM(BO418:BO420)","v":6607526.213343828},{"$f":"SUM(BP418:BP420)","v":6665944.7655459736},{"$f":"SUM(BQ418:BQ420)","v":6729566.7056618128},{"$f":"SUM(BR418:BR420)","v":6798271.2722465396},{"$f":"SUM(BS418:BS420)","v":6871947.8160017189},{"$f":"SUM(BT418:BT420)","v":6950495.3039988838},{"$f":"SUM(BU418:BU420)","v":7033821.8528809035},{"$f":"SUM(BV418:BV420)","v":7121844.2894535568},{"$f":"SUM(BW418:BW420)","v":7214487.737168761},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD418:CD420)","v":15757070.750310889},{"$f":"SUM(CE418:CE420)","v":15743370.270943057},{"$f":"SUM(CF418:CF420)","v":15747718.694491345},{"$f":"SUM(CG418:CG420)","v":15769456.055124771},{"$f":"SUM(CH418:CH420)","v":15807966.074199157},{"$f":"SUM(CI418:CI420)","v":15862673.864312232},{"$f":"SUM(CJ418:CJ420)","v":15933043.7640533},{"$f":"SUM(CK418:CK420)","v":16018577.296220686},{"$f":"SUM(CL418:CL420)","v":16118811.242683671},{"$f":"SUM(CM418:CM420)","v":16233315.829447215},{"$f":"SUM(CN418:CN420)","v":16361693.015837643},{"$f":"SUM(CO418:CO420)","v":16503574.882067615},{"$f":"SUM(CP418:CP420)","v":16658622.109759839},{"$f":"SUM(CQ418:CQ420)","v":16826522.550312128},{"$f":"SUM(CR418:CR420)","v":17006989.876272965},{"$f":"SUM(CS418:CS420)","v":17199762.31116695},{"$f":"SUM(CT418:CT420)","v":17404601.433465201},{"$f":"SUM(CU418:CU420)","v":17621291.050636649},{"$f":"SUM(CV418:CV420)","v":17849636.139444258},{"$f":"SUM(CW418:CW420)","v":18089461.848865122}]
[]
[null,"EBITDA",null,{"$f":"D416-D421","v":16476505.876405006},{"$f":"E416-E421","v":16494293.997737136},16504288.161539897,16506786.58714661,16502068.156127714,16490393.435359148,16472005.641997376,16447131.553576268,16415982.366261393,16378754.504127722,16335630.382166591,16286779.125576548,16232357.247749891,16172509.289231826,16107368.419801835,16037057.00570658,15961687.143960021,15881361.165519252,15796172.1090432,15706204.166845698,null,null,null,null,"EBITDA",null,{"$f":"AD416-AD421","v":15592774.147155626},{"$f":"AE416-AE421","v":15603053.172902249},15605956.644321002,15601759.467519661,15590718.50984486,15573073.55057071,15549048.177527044,15518850.632657759,15482674.609332629,15440700.004078206,15393093.625244474,15340009.860983197,15281591.30878105,15217969.368665211,15149264.802080484,15075588.258325305,14997040.77032814,14913714.221446119,14825691.784873467,14733048.337158263,null,null,null,null,"EBITDA",null,{"$f":"BD416-BD421","v":15592774.147155609},{"$f":"BE416-BE421","v":15603053.172902232},15605956.644320983,15601759.467519645,15590718.509844843,15573073.550570693,15549048.177527025,15518850.632657742,15482674.609332612,15440700.004078189,15393093.625244457,15340009.860983178,15281591.308781033,15217969.368665194,15149264.802080467,15075588.258325288,14997040.770328123,14913714.221446104,14825691.78487345,14733048.337158246,null,null,null,null,"EBITDA",null,{"$f":"CD416-CD421","v":40057300.140074722},{"$f":"CE416-CE421","v":40071000.619442552},40066652.195894271,40044914.835260838,40006404.816186458,39951697.026073381,39881327.126332313,39795793.594164923,39695559.647701941,39581055.060938396,39452677.874547973,39310796.008318,39155748.780625775,38987848.340073481,38807381.014112651,38614608.579218663,38409769.456920415,38193079.839748964,37964734.750941351,37724909.041520491]
[null,"Before Tax Earnings",null,{"$f":"D423-D443-D433","v":-28932317.738107905},{"$f":"E423-E425-E443","v":-45318367.762269512},-20583308.89446409,-5745771.6464557834,-5750490.0774746798,5364114.3185579516,16472005.641997376,16447131.553576268,16415982.366261393,16378754.504127722,16335630.382166591,16286779.125576548,16232357.247749891,16172509.289231826,16107368.419801835,16037057.00570658,15961687.143960021,15881361.165519252,15796172.1090432,15706204.166845698,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD423-AD443-AD433","v":-24605343.142139331},{"$f":"AE423-AE425-AE443","v":-38502908.075736828},-16857620.104862444,-3876386.5819904078,-3887427.5396652091,5834000.525815675,15549048.177527044,15518850.632657759,15482674.609332629,15440700.004078206,15393093.625244474,15340009.860983197,15281591.30878105,15217969.368665211,15149264.802080484,15075588.258325305,14997040.77032814,14913714.221446119,14825691.784873467,14733048.337158263,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD423-BD443-BD433","v":-24605343.142139349},{"$f":"BE423-BE425-BE443","v":-38502908.075736843},-16857620.104862463,-3876386.5819904245,-3887427.5396652259,5834000.5258156583,15549048.177527025,15518850.632657742,15482674.609332612,15440700.004078189,15393093.625244457,15340009.860983178,15281591.308781033,15217969.368665194,15149264.802080467,15075588.258325288,14997040.770328123,14913714.221446104,14825691.78487345,14733048.337158246,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD423-CD443-CD433","v":-54263570.913185365},{"$f":"CE423-CE425-CE443","v":-85988506.289573118},-35569051.949515134,-5336507.6519848034,-5375017.6710591838,17260985.78245056,39881327.126332313,39795793.594164923,39695559.647701941,39581055.060938396,39452677.874547973,39310796.008318,39155748.780625775,38987848.340073481,38807381.014112651,38614608.579218663,38409769.456920415,38193079.839748964,37964734.750941351,37724909.041520491]
[null,"PTC",null,{"$f":"D414*HLOOKUP(D413,$B$2:$W$3,2,FALSE)*HLOOKUP($D413,$B$2:$W$4,3,FALSE)","v":0},{"$f":"E414*HLOOKUP(E413,$B$2:$W$3,2,FALSE)*HLOOKUP($D413,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"N414*N408","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD414*HLOOKUP(AD413,$B$2:$W$3,2,FALSE)*HLOOKUP($D413,$B$2:$W$4,3,FALSE)","v":0},{"$f":"AE414*HLOOKUP(AE413,$B$2:$W$3,2,FALSE)*HLOOKUP($D413,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"AN414*AN408","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD414*HLOOKUP(BD413,$B$2:$W$3,2,FALSE)*HLOOKUP($D413,$B$2:$W$4,3,FALSE)","v":0},{"$f":"BE414*HLOOKUP(BE413,$B$2:$W$3,2,FALSE)*HLOOKUP($D413,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"BN414*BN408","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD414*HLOOKUP(CD413,$B$2:$W$3,2,FALSE)*HLOOKUP($D413,$B$2:$W$4,3,FALSE)","v":0},{"$f":"CE414*HLOOKUP(CE413,$B$2:$W$3,2,FALSE)*HLOOKUP($D413,$B$2:$W$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,{"$f":"CN414*CN408","v":0},0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D424*$B$7-D425","v":-6075786.7250026595},{"$f":"E424*$B$7-E425","v":-9516857.230076598},{"$f":"F424*$B$7-F425","v":-4322494.8678374588},{"$f":"G424*$B$7-G425","v":-1206612.0457557144},{"$f":"H424*$B$7-H425","v":-1207602.9162696828},{"$f":"I424*$B$7-I425","v":1126464.0068971699},{"$f":"J424*$B$7-J425","v":3459121.1848194487},{"$f":"K424*$B$7-K425","v":3453897.6262510163},{"$f":"L424*$B$7-L425","v":3447356.2969148923},{"$f":"M424*$B$7-M425","v":3439538.4458668213},{"$f":"N424*$B$7-N425","v":3430482.3802549839},{"$f":"O424*$B$7-O425","v":3420223.6163710752},{"$f":"P424*$B$7-P425","v":3408795.0220274772},{"$f":"Q424*$B$7-Q425","v":3396226.9507386833},{"$f":"R424*$B$7-R425","v":3382547.3681583852},{"$f":"S424*$B$7-S425","v":3367781.9711983819},{"$f":"T424*$B$7-T425","v":3351954.3002316044},{"$f":"U424*$B$7-U425","v":3335085.8447590428},{"$f":"V424*$B$7-V425","v":3317196.1428990718},{"$f":"W424*$B$7-W425","v":3298302.8750375966},null,null,null,null,"Federal Tax",null,{"$f":"AD424*$B$7-AD425","v":-5167122.0598492594},{"$f":"AE424*$B$7-AE425","v":-8085610.6959047336},{"$f":"AF424*$B$7-AF425","v":-3540100.2220211131},{"$f":"AG424*$B$7-AG425","v":-814041.18221798562},{"$f":"AH424*$B$7-AH425","v":-816359.78332969383},{"$f":"AI424*$B$7-AI425","v":1225140.1104212918},{"$f":"AJ424*$B$7-AJ425","v":3265300.1172806793},{"$f":"AK424*$B$7-AK425","v":3258958.6328581292},{"$f":"AL424*$B$7-AL425","v":3251361.6679598517},{"$f":"AM424*$B$7-AM425","v":3242547.0008564233},{"$f":"AN424*$B$7-AN425","v":3232549.6613013395},{"$f":"AO424*$B$7-AO425","v":3221402.0708064712},{"$f":"AP424*$B$7-AP425","v":3209134.1748440205},{"$f":"AQ424*$B$7-AQ425","v":3195773.5674196943},{"$f":"AR424*$B$7-AR425","v":3181345.6084369016},{"$f":"AS424*$B$7-AS425","v":3165873.5342483139},{"$f":"AT424*$B$7-AT425","v":3149378.5617689095},{"$f":"AU424*$B$7-AU425","v":3131879.9865036849},{"$f":"AV424*$B$7-AV425","v":3113395.2748234281},{"$f":"AW424*$B$7-AW425","v":3093940.1508032349},null,null,null,null,"Federal Tax",null,{"$f":"BD424*$B$7-BD425","v":-5167122.0598492632},{"$f":"BE424*$B$7-BE425","v":-8085610.6959047364},{"$f":"BF424*$B$7-BF425","v":-3540100.2220211169},{"$f":"BG424*$B$7-BG425","v":-814041.18221798912},{"$f":"BH424*$B$7-BH425","v":-816359.78332969744},{"$f":"BI424*$B$7-BI425","v":1225140.1104212883},{"$f":"BJ424*$B$7-BJ425","v":3265300.1172806751},{"$f":"BK424*$B$7-BK425","v":3258958.632858126},{"$f":"BL424*$B$7-BL425","v":3251361.6679598484},{"$f":"BM424*$B$7-BM425","v":3242547.0008564196},{"$f":"BN424*$B$7-BN425","v":3232549.6613013358},{"$f":"BO424*$B$7-BO425","v":3221402.0708064674},{"$f":"BP424*$B$7-BP425","v":3209134.1748440168},{"$f":"BQ424*$B$7-BQ425","v":3195773.5674196905},{"$f":"BR424*$B$7-BR425","v":3181345.6084368979},{"$f":"BS424*$B$7-BS425","v":3165873.5342483106},{"$f":"BT424*$B$7-BT425","v":3149378.5617689057},{"$f":"BU424*$B$7-BU425","v":3131879.9865036816},{"$f":"BV424*$B$7-BV425","v":3113395.2748234244},{"$f":"BW424*$B$7-BW425","v":3093940.1508032316},null,null,null,null,"Federal Tax",null,{"$f":"CD424*$B$7-CD425","v":-11395349.891768927},{"$f":"CE424*$B$7-CE425","v":-18057586.320810355},{"$f":"CF424*$B$7-CF425","v":-7469500.9093981776},{"$f":"CG424*$B$7-CG425","v":-1120666.6069168088},{"$f":"CH424*$B$7-CH425","v":-1128753.7109224286},{"$f":"CI424*$B$7-CI425","v":3624807.0143146175},{"$f":"CJ424*$B$7-CJ425","v":8375078.6965297852},{"$f":"CK424*$B$7-CK425","v":8357116.6547746332},{"$f":"CL424*$B$7-CL425","v":8336067.526017407},{"$f":"CM424*$B$7-CM425","v":8312021.562797063},{"$f":"CN424*$B$7-CN425","v":8285062.3536550738},{"$f":"CO424*$B$7-CO425","v":8255267.1617467795},{"$f":"CP424*$B$7-CP425","v":8222707.2439314127},{"$f":"CQ424*$B$7-CQ425","v":8187448.1514154309},{"$f":"CR424*$B$7-CR425","v":8149550.0129636563},{"$f":"CS424*$B$7-CS425","v":8109067.8016359191},{"$f":"CT424*$B$7-CT425","v":8066051.5859532868},{"$f":"CU424*$B$7-CU425","v":8020546.7663472816},{"$f":"CV424*$B$7-CV425","v":7972594.2976976838},{"$f":"CW424*$B$7-CW425","v":7922230.8987193033}]
[]
[]
[{"$f":"IRR(C429:X429,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D413,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-193164568.00002077},{"$f":"D423-D426","v":22552292.601407666},{"$f":"E423-E426","v":26011151.227813736},20826783.029377356,17713398.632902324,17709671.072397396,15363929.428461978,13012884.457177928,12993233.927325252,12968626.069346501,12939216.058260901,12905148.001911607,12866555.509205474,12823562.225722414,12776282.338493142,12724821.05164345,12669275.034508198,12609732.843728418,12546275.320760209,12478975.966144128,12407901.291808102,{"$f":"C429*-0.3","v":57949370.400006227},null,null,{"$f":"IRR(AC429:AX429,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD413,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-179687970.23257747},{"$f":"AD423-AD426","v":20759896.207004886},{"$f":"AE423-AE426","v":23688663.868806981},19146056.866342116,16415800.649737647,16407078.293174554,14347933.440149417,12283748.060246365,12259891.99979963,12231312.941372776,12198153.003221782,12160543.963943135,12118607.790176725,12072457.133937029,12022195.801245516,11967919.193643583,11909714.72407699,11847662.20855923,11781834.234942434,11712296.51005004,11639108.186355028,{"$f":"AC429*-0.3","v":53906391.069773242},null,null,{"$f":"IRR(BC429:BX429,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD413,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$23)","v":-179687970.23257747},{"$f":"BD423-BD426","v":20759896.207004871},{"$f":"BE423-BE426","v":23688663.868806969},19146056.866342101,16415800.649737634,16407078.293174541,14347933.440149404,12283748.06024635,12259891.999799617,12231312.941372763,12198153.003221769,12160543.963943122,12118607.79017671,12072457.133937016,12022195.801245503,11967919.19364357,11909714.724076977,11847662.208559217,11781834.234942423,11712296.510050025,11639108.186355013,{"$f":"BC429*-0.3","v":53906391.069773242},null,null,{"$f":"IRR(CC429:CX429,0.1)","v":7.0000000000000062E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD413,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$24)","v":-434289459.92479789},{"$f":"CD423-CD426","v":51452650.031843647},{"$f":"CE423-CE426","v":58128586.940252908},47536153.105292447,41165581.442177646,41135158.527108885,36326890.011758767,31506248.42980253,31438676.939390291,31359492.121684536,31269033.498141333,31167615.520892899,31055528.846571222,30933041.536694363,30800400.188658051,30657831.001148995,30505540.777582742,30343717.870967127,30172533.073401682,29992140.453243665,29802678.142801188,{"$f":"CC429*-0.3","v":130286837.97743936}]
[{"$f":"IRR(C430:X430,0.1)","v":0.11135731637629864},"ROE",{"$f":"-C449","v":-23914976.521795597},{"$f":"D429-D433-D435-D444-D425","v":3565049.7426968524},{"$f":"E429-E433-E435-E444-E425","v":2156161.2555023991},{"$f":"F429-F433-F435-F444-F425","v":2164056.6449065786},{"$f":"G429-G433-G435-G444-G425","v":2166030.4011358814},{"$f":"H429-H433-H435-H444-H425","v":2162302.8406309532},{"$f":"I429-I433-I435-I444-I425","v":2153079.8112237859},{"$f":"J429-J433-J435-J444-J425","v":2138553.4544679876},{"$f":"K429-K433-K435-K444-K425","v":2118902.9246153124},{"$f":"L429-L433-L435-L444-L425","v":2094295.0666365605},{"$f":"M429-M433-M435-M444-M425","v":2064885.0555509618},{"$f":"N429-N433-N435-N444-N425","v":2030816.9992016656},{"$f":"O429-O433-O435-O444-O425","v":1992224.5064955335},{"$f":"P429-P433-P435-P444-P425","v":1949231.2230124734},{"$f":"Q429-Q433-Q435-Q444-Q425","v":1901951.3357832022},{"$f":"R429-R433-R435-R444-R425","v":1850490.0489335097},{"$f":"S429-S433-S435-S444-S425","v":1794944.0317982584},{"$f":"T429-T433-T435-T444-T425","v":1735401.8410184775},{"$f":"U429-U433-U435-U444-U425","v":1671944.318050269},{"$f":"V429-V433-V435-V444-V425","v":1604644.9634341877},{"$f":"W429-W433-W435-W444-W425","v":1533570.2890981622},{"$f":"X429","v":57949370.400006227},null,null,{"$f":"IRR(AC430:AX430,0.1)","v":0.11198098402024059},"ROE",{"$f":"-AC449","v":-22524322.972572464},{"$f":"AD429-AD433-AD435-AD444-AD425","v":3416499.0762393605},{"$f":"AE429-AE433-AE435-AE444-AE425","v":2084422.2897111308},{"$f":"AF429-AF433-AF435-AF444-AF425","v":2086716.0321319448},{"$f":"AG429-AG433-AG435-AG444-AG425","v":2083400.2624588865},{"$f":"AH429-AH433-AH435-AH444-AH425","v":2074677.9058957933},{"$f":"AI429-AI433-AI435-AI444-AI425","v":2060738.3880692141},{"$f":"AJ429-AJ433-AJ435-AJ444-AJ425","v":2041758.3433647193},{"$f":"AK429-AK433-AK435-AK444-AK425","v":2017902.2829179838},{"$f":"AL429-AL433-AL435-AL444-AL425","v":1989323.2244911306},{"$f":"AM429-AM433-AM435-AM444-AM425","v":1956163.2863401361},{"$f":"AN429-AN433-AN435-AN444-AN425","v":1918554.2470614891},{"$f":"AO429-AO433-AO435-AO444-AO425","v":1876618.0732950792},{"$f":"AP429-AP433-AP435-AP444-AP425","v":1830467.4170553833},{"$f":"AQ429-AQ433-AQ435-AQ444-AQ425","v":1780206.0843638703},{"$f":"AR429-AR433-AR435-AR444-AR425","v":1725929.4767619381},{"$f":"AS429-AS433-AS435-AS444-AS425","v":1667725.0071953433},{"$f":"AT429-AT433-AT435-AT444-AT425","v":1605672.4916775841},{"$f":"AU429-AU433-AU435-AU444-AU425","v":1539844.5180607885},{"$f":"AV429-AV433-AV435-AV444-AV425","v":1470306.7931683939},{"$f":"AW429-AW433-AW435-AW444-AW425","v":1397118.4694733825},{"$f":"AX429","v":53906391.069773242},null,null,{"$f":"IRR(BC430:BX430,0.1)","v":0.1119809840202397},"ROE",{"$f":"-BC449","v":-22524322.972572464},{"$f":"BD429-BD433-BD435-BD444-BD425","v":3416499.0762393456},{"$f":"BE429-BE433-BE435-BE444-BE425","v":2084422.2897111196},{"$f":"BF429-BF433-BF435-BF444-BF425","v":2086716.0321319299},{"$f":"BG429-BG433-BG435-BG444-BG425","v":2083400.2624588734},{"$f":"BH429-BH433-BH435-BH444-BH425","v":2074677.9058957803},{"$f":"BI429-BI433-BI435-BI444-BI425","v":2060738.388069201},{"$f":"BJ429-BJ433-BJ435-BJ444-BJ425","v":2041758.3433647044},{"$f":"BK429-BK433-BK435-BK444-BK425","v":2017902.2829179708},{"$f":"BL429-BL433-BL435-BL444-BL425","v":1989323.2244911175},{"$f":"BM429-BM433-BM435-BM444-BM425","v":1956163.286340123},{"$f":"BN429-BN433-BN435-BN444-BN425","v":1918554.2470614761},{"$f":"BO429-BO433-BO435-BO444-BO425","v":1876618.0732950643},{"$f":"BP429-BP433-BP435-BP444-BP425","v":1830467.4170553703},{"$f":"BQ429-BQ433-BQ435-BQ444-BQ425","v":1780206.0843638573},{"$f":"BR429-BR433-BR435-BR444-BR425","v":1725929.4767619232},{"$f":"BS429-BS433-BS435-BS444-BS425","v":1667725.0071953321},{"$f":"BT429-BT433-BT435-BT444-BT425","v":1605672.4916775711},{"$f":"BU429-BU433-BU435-BU444-BU425","v":1539844.5180607773},{"$f":"BV429-BV433-BV435-BV444-BV425","v":1470306.793168379},{"$f":"BW429-BW433-BW435-BW444-BW425","v":1397118.4694733676},{"$f":"BX429","v":53906391.069773242},null,null,{"$f":"IRR(CC430:CX430,0.1)","v":0.13782233709036951},"ROE",{"$f":"-CC449","v":-54824750.241618648},{"$f":"CD429-CD433-CD435-CD444-CD425","v":9978087.5416999031},{"$f":"CE429-CE433-CE435-CE444-CE425","v":6726838.2810241804},{"$f":"CF429-CF433-CF435-CF444-CF425","v":6723403.0264210347},{"$f":"CG429-CG433-CG435-CG444-CG425","v":6706230.511520626},{"$f":"CH429-CH433-CH435-CH444-CH425","v":6675807.5964518636},{"$f":"CI429-CI433-CI435-CI444-CI425","v":6632588.4422625396},{"$f":"CJ429-CJ433-CJ435-CJ444-CJ425","v":6576996.2214670945},{"$f":"CK429-CK433-CK435-CK444-CK425","v":6509424.7310548536},{"$f":"CL429-CL433-CL435-CL444-CL425","v":6430239.9133490995},{"$f":"CM429-CM433-CM435-CM444-CM425","v":6339781.2898058966},{"$f":"CN429-CN433-CN435-CN444-CN425","v":6238363.3125574607},{"$f":"CO429-CO433-CO435-CO444-CO425","v":6126276.6382357869},{"$f":"CP429-CP433-CP435-CP444-CP425","v":6003789.3283589259},{"$f":"CQ429-CQ433-CQ435-CQ444-CQ425","v":5871147.9803226143},{"$f":"CR429-CR433-CR435-CR444-CR425","v":5728578.7928135619},{"$f":"CS429-CS433-CS435-CS444-CS425","v":5576288.5692473054},{"$f":"CT429-CT433-CT435-CT444-CT425","v":5414465.6626316905},{"$f":"CU429-CU433-CU435-CU444-CU425","v":5243280.8650662452},{"$f":"CV429-CV433-CV435-CV444-CV425","v":5062888.2449082285},{"$f":"CW429-CW433-CW435-CW444-CW425","v":4873425.9344657511},{"$f":"CX429","v":130286837.97743936}]
[]
[]
[null,"Interest",null,{"$f":"C436*$B$8","v":6775910.0145087531},6570988.965098694,6355821.8632181315,6129896.4062435403,5892674.6764202211,5643591.8601057352,5382054.9029755257,5107441.0979888048,4819096.6027527479,4516334.8827548875,4198435.0767571358,3864640.2804594953,3514155.7443469726,3146146.9814288244,2759737.7803647686,2354008.1192475101,1927991.9750743886,1480675.0236926109,1010992.2247417445,517825.28584333463,null,null,null,null,"Interest",null,{"$f":"AC436*$B$8","v":6381891.5088955313},6188886.5984962257,5986231.4425769551,5773443.5288617201,5550016.2194607239,5315417.5445896778,5069088.9359750794,4810443.8969297512,4538866.6059321566,4253710.450384682,3954296.4870598335,3639911.8255687426,3309807.9310030974,2963198.84170917,2599259.2979505463,2217122.7770039914,1815879.4300101087,1394573.9156665318,952203.12560577621,487713.79604198271,null,null,null,null,"Interest",null,{"$f":"BC436*$B$8","v":6381891.5088955313},6188886.5984962257,5986231.4425769551,5773443.5288617201,5550016.2194607239,5315417.5445896778,5069088.9359750794,4810443.8969297512,4538866.6059321566,4253710.450384682,3954296.4870598335,3639911.8255687426,3309807.9310030974,2963198.84170917,2599259.2979505463,2217122.7770039914,1815879.4300101087,1394573.9156665318,952203.12560577621,487713.79604198271,null,null,null,null,"Interest",null,{"$f":"CC436*$B$8","v":15533679.235125287},15063900.586464778,14570633.005371246,14052702.045223037,13508874.537067417,12937855.653504016,12338285.825762445,11708737.506633796,11047711.771548714,10353634.749709379,9624853.8767780755,8859633.9602002073,8056153.0477934452,7212498.0897663459,6326660.3838378917,5396530.7926130146,4419894.7218268933,3394426.8475014661,2317685.5794597673,1187107.2480159837]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C448)","v":10874331.00270994},{"$f":"-PMT($B$8,20,$C448)","v":10874331.00270994},10874331.00270994,10874331.00270994,10874331.00270994,10874331.00270994,10874331.00270994,10874331.00270994,10874331.00270994,10874331.00270994,10874331.00270994,10874331.00270994,10874331.00270994,10874331.00270994,10874331.00270994,10874331.00270994,10874331.00270994,10874331.00270994,10874331.00270994,10874331.00270994,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC448)","v":10241989.716881646},{"$f":"-PMT($B$8,20,$AC448)","v":10241989.716881646},10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC448)","v":10241989.716881646},{"$f":"-PMT($B$8,20,$BC448)","v":10241989.716881646},10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,10241989.716881646,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC448)","v":24929252.208335437},{"$f":"-PMT($B$8,20,$CC448)","v":24929252.208335437},24929252.208335437,24929252.208335437,24929252.208335437,24929252.208335437,24929252.208335437,24929252.208335437,24929252.208335437,24929252.208335437,24929252.208335437,24929252.208335437,24929252.208335437,24929252.208335437,24929252.208335437,24929252.208335437,24929252.208335437,24929252.208335437,24929252.208335437,24929252.208335437]
[null,"Sinking Fund",null,{"$f":"D434-D433","v":4098420.988201187},{"$f":"E434-E433","v":4303342.0376112461},{"$f":"F434-F433","v":4518509.1394918086},{"$f":"G434-G433","v":4744434.5964663997},{"$f":"H434-H433","v":4981656.326289719},{"$f":"I434-I433","v":5230739.1426042048},{"$f":"J434-J433","v":5492276.0997344144},{"$f":"K434-K433","v":5766889.9047211353},{"$f":"L434-L433","v":6055234.3999571921},{"$f":"M434-M433","v":6357996.1199550526},{"$f":"N434-N433","v":6675895.9259528043},{"$f":"O434-O433","v":7009690.7222504448},{"$f":"P434-P433","v":7360175.2583629675},{"$f":"Q434-Q433","v":7728184.0212811157},{"$f":"R434-R433","v":8114593.2223451715},{"$f":"S434-S433","v":8520322.883462429},{"$f":"T434-T433","v":8946339.027635552},{"$f":"U434-U433","v":9393655.9790173285},{"$f":"V434-V433","v":9863338.7779681962},{"$f":"W434-W433","v":10356505.716866605},null,null,null,null,"Sinking Fund",null,{"$f":"AD434-AD433","v":3860098.2079861145},{"$f":"AE434-AE433","v":4053103.1183854202},{"$f":"AF434-AF433","v":4255758.2743046908},{"$f":"AG434-AG433","v":4468546.1880199257},{"$f":"AH434-AH433","v":4691973.4974209219},{"$f":"AI434-AI433","v":4926572.172291968},{"$f":"AJ434-AJ433","v":5172900.7809065664},{"$f":"AK434-AK433","v":5431545.8199518947},{"$f":"AL434-AL433","v":5703123.1109494893},{"$f":"AM434-AM433","v":5988279.2664969638},{"$f":"AN434-AN433","v":6287693.2298218124},{"$f":"AO434-AO433","v":6602077.8913129028},{"$f":"AP434-AP433","v":6932181.7858785484},{"$f":"AQ434-AQ433","v":7278790.8751724754},{"$f":"AR434-AR433","v":7642730.4189310996},{"$f":"AS434-AS433","v":8024866.9398776544},{"$f":"AT434-AT433","v":8426110.2868715376},{"$f":"AU434-AU433","v":8847415.8012151141},{"$f":"AV434-AV433","v":9289786.5912758689},{"$f":"AW434-AW433","v":9754275.9208396636},null,null,null,null,"Sinking Fund",null,{"$f":"BD434-BD433","v":3860098.2079861145},{"$f":"BE434-BE433","v":4053103.1183854202},{"$f":"BF434-BF433","v":4255758.2743046908},{"$f":"BG434-BG433","v":4468546.1880199257},{"$f":"BH434-BH433","v":4691973.4974209219},{"$f":"BI434-BI433","v":4926572.172291968},{"$f":"BJ434-BJ433","v":5172900.7809065664},{"$f":"BK434-BK433","v":5431545.8199518947},{"$f":"BL434-BL433","v":5703123.1109494893},{"$f":"BM434-BM433","v":5988279.2664969638},{"$f":"BN434-BN433","v":6287693.2298218124},{"$f":"BO434-BO433","v":6602077.8913129028},{"$f":"BP434-BP433","v":6932181.7858785484},{"$f":"BQ434-BQ433","v":7278790.8751724754},{"$f":"BR434-BR433","v":7642730.4189310996},{"$f":"BS434-BS433","v":8024866.9398776544},{"$f":"BT434-BT433","v":8426110.2868715376},{"$f":"BU434-BU433","v":8847415.8012151141},{"$f":"BV434-BV433","v":9289786.5912758689},{"$f":"BW434-BW433","v":9754275.9208396636},null,null,null,null,"Sinking Fund",null,{"$f":"CD434-CD433","v":9395572.9732101504},{"$f":"CE434-CE433","v":9865351.6218706593},{"$f":"CF434-CF433","v":10358619.20296419},{"$f":"CG434-CG433","v":10876550.1631124},{"$f":"CH434-CH433","v":11420377.67126802},{"$f":"CI434-CI433","v":11991396.554831421},{"$f":"CJ434-CJ433","v":12590966.382572992},{"$f":"CK434-CK433","v":13220514.701701641},{"$f":"CL434-CL433","v":13881540.436786722},{"$f":"CM434-CM433","v":14575617.458626058},{"$f":"CN434-CN433","v":15304398.331557361},{"$f":"CO434-CO433","v":16069618.24813523},{"$f":"CP434-CP433","v":16873099.160541993},{"$f":"CQ434-CQ433","v":17716754.118569091},{"$f":"CR434-CR433","v":18602591.824497543},{"$f":"CS434-CS433","v":19532721.415722422},{"$f":"CT434-CT433","v":20509357.486508545},{"$f":"CU434-CU433","v":21534825.360833973},{"$f":"CV434-CV433","v":22611566.628875669},{"$f":"CW434-CW433","v":23742144.960319452}]
[null,"Mortgage Balance",{"$f":"C448","v":135518200.29017505},{"$f":"C436-D435","v":131419779.30197386},{"$f":"D436-E435","v":127116437.26436262},{"$f":"E436-F435","v":122597928.12487081},{"$f":"F436-G435","v":117853493.52840441},{"$f":"G436-H435","v":112871837.2021147},{"$f":"H436-I435","v":107641098.0595105},{"$f":"I436-J435","v":102148821.95977609},{"$f":"J436-K435","v":96381932.055054948},{"$f":"K436-L435","v":90326697.655097753},{"$f":"L436-M435","v":83968701.535142705},{"$f":"M436-N435","v":77292805.609189898},{"$f":"N436-O435","v":70283114.886939451},{"$f":"O436-P435","v":62922939.628576487},{"$f":"P436-Q435","v":55194755.607295372},{"$f":"Q436-R435","v":47080162.384950198},{"$f":"R436-S435","v":38559839.501487769},{"$f":"S436-T435","v":29613500.473852217},{"$f":"T436-U435","v":20219844.494834889},{"$f":"U436-V435","v":10356505.716866693},{"$f":"V436-W435","v":8.754432201385498E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC448","v":127637830.17791063},{"$f":"AC436-AD435","v":123777731.96992451},{"$f":"AD436-AE435","v":119724628.85153909},{"$f":"AE436-AF435","v":115468870.5772344},{"$f":"AF436-AG435","v":111000324.38921447},{"$f":"AG436-AH435","v":106308350.89179355},{"$f":"AH436-AI435","v":101381778.71950158},{"$f":"AI436-AJ435","v":96208877.938595012},{"$f":"AJ436-AK435","v":90777332.11864312},{"$f":"AK436-AL435","v":85074209.007693633},{"$f":"AL436-AM435","v":79085929.741196662},{"$f":"AM436-AN435","v":72798236.511374846},{"$f":"AN436-AO435","v":66196158.620061941},{"$f":"AO436-AP435","v":59263976.834183395},{"$f":"AP436-AQ435","v":51985185.959010921},{"$f":"AQ436-AR435","v":44342455.540079825},{"$f":"AR436-AS435","v":36317588.600202173},{"$f":"AS436-AT435","v":27891478.313330635},{"$f":"AT436-AU435","v":19044062.512115523},{"$f":"AU436-AV435","v":9754275.9208396543},{"$f":"AV436-AW435","v":0},null,null,null,null,"Mortgage Balance",{"$f":"BC448","v":127637830.17791063},{"$f":"BC436-BD435","v":123777731.96992451},{"$f":"BD436-BE435","v":119724628.85153909},{"$f":"BE436-BF435","v":115468870.5772344},{"$f":"BF436-BG435","v":111000324.38921447},{"$f":"BG436-BH435","v":106308350.89179355},{"$f":"BH436-BI435","v":101381778.71950158},{"$f":"BI436-BJ435","v":96208877.938595012},{"$f":"BJ436-BK435","v":90777332.11864312},{"$f":"BK436-BL435","v":85074209.007693633},{"$f":"BL436-BM435","v":79085929.741196662},{"$f":"BM436-BN435","v":72798236.511374846},{"$f":"BN436-BO435","v":66196158.620061941},{"$f":"BO436-BP435","v":59263976.834183395},{"$f":"BP436-BQ435","v":51985185.959010921},{"$f":"BQ436-BR435","v":44342455.540079825},{"$f":"BR436-BS435","v":36317588.600202173},{"$f":"BS436-BT435","v":27891478.313330635},{"$f":"BT436-BU435","v":19044062.512115523},{"$f":"BU436-BV435","v":9754275.9208396543},{"$f":"BV436-BW435","v":0},null,null,null,null,"Mortgage Balance",{"$f":"CC448","v":310673584.70250571},{"$f":"CC436-CD435","v":301278011.72929555},{"$f":"CD436-CE435","v":291412660.10742491},{"$f":"CE436-CF435","v":281054040.90446073},{"$f":"CF436-CG435","v":270177490.74134833},{"$f":"CG436-CH435","v":258757113.07008031},{"$f":"CH436-CI435","v":246765716.51524889},{"$f":"CI436-CJ435","v":234174750.13267592},{"$f":"CJ436-CK435","v":220954235.43097427},{"$f":"CK436-CL435","v":207072694.99418756},{"$f":"CL436-CM435","v":192497077.5355615},{"$f":"CM436-CN435","v":177192679.20400414},{"$f":"CN436-CO435","v":161123060.9558689},{"$f":"CO436-CP435","v":144249961.79532692},{"$f":"CP436-CQ435","v":126533207.67675783},{"$f":"CQ436-CR435","v":107930615.85226029},{"$f":"CR436-CS435","v":88397894.436537862},{"$f":"CS436-CT435","v":67888536.950029314},{"$f":"CT436-CU435","v":46353711.589195341},{"$f":"CU436-CV435","v":23742144.960319672},{"$f":"CV436-CW435","v":2.1979212760925293E-7}]
[]
[]
[null,"Book Depr",null,{"$f":"-$C429/20","v":9658228.4000010379},{"$f":"-$C429/20","v":9658228.4000010379},9658228.4000010379,9658228.4000010379,9658228.4000010379,9658228.4000010379,9658228.4000010379,9658228.4000010379,9658228.4000010379,9658228.4000010379,9658228.4000010379,9658228.4000010379,9658228.4000010379,9658228.4000010379,9658228.4000010379,9658228.4000010379,9658228.4000010379,9658228.4000010379,9658228.4000010379,9658228.4000010379,null,null,null,null,"Book Depr",null,{"$f":"-$AC429/20","v":8984398.5116288736},{"$f":"-$AC429/20","v":8984398.5116288736},8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,null,null,null,null,"Book Depr",null,{"$f":"-$BC429/20","v":8984398.5116288736},{"$f":"-$BC429/20","v":8984398.5116288736},8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,8984398.5116288736,null,null,null,null,"Book Depr",null,{"$f":"-$CC429/20","v":21714472.996239893},{"$f":"-$CC429/20","v":21714472.996239893},21714472.996239893,21714472.996239893,21714472.996239893,21714472.996239893,21714472.996239893,21714472.996239893,21714472.996239893,21714472.996239893,21714472.996239893,21714472.996239893,21714472.996239893,21714472.996239893,21714472.996239893,21714472.996239893,21714472.996239893,21714472.996239893,21714472.996239893,21714472.996239893]
[null,"Accum Depreciation",null,{"$f":"SUM($D439:D439)","v":9658228.4000010379},{"$f":"SUM($D439:E439)","v":19316456.800002076},{"$f":"SUM($D439:F439)","v":28974685.200003114},{"$f":"SUM($D439:G439)","v":38632913.600004151},{"$f":"SUM($D439:H439)","v":48291142.000005186},{"$f":"SUM($D439:I439)","v":57949370.40000622},{"$f":"SUM($D439:J439)","v":67607598.800007254},{"$f":"SUM($D439:K439)","v":77265827.200008288},{"$f":"SUM($D439:L439)","v":86924055.600009322},{"$f":"SUM($D439:M439)","v":96582284.000010356},{"$f":"SUM($D439:N439)","v":106240512.40001139},{"$f":"SUM($D439:O439)","v":115898740.80001242},{"$f":"SUM($D439:P439)","v":125556969.20001346},{"$f":"SUM($D439:Q439)","v":135215197.60001451},{"$f":"SUM($D439:R439)","v":144873426.00001556},{"$f":"SUM($D439:S439)","v":154531654.40001661},{"$f":"SUM($D439:T439)","v":164189882.80001765},{"$f":"SUM($D439:U439)","v":173848111.2000187},{"$f":"SUM($D439:V439)","v":183506339.60001975},{"$f":"SUM($D439:W439)","v":193164568.0000208},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD439:AD439)","v":8984398.5116288736},{"$f":"SUM($AD439:AE439)","v":17968797.023257747},{"$f":"SUM($AD439:AF439)","v":26953195.534886621},{"$f":"SUM($AD439:AG439)","v":35937594.046515495},{"$f":"SUM($AD439:AH439)","v":44921992.558144368},{"$f":"SUM($AD439:AI439)","v":53906391.069773242},{"$f":"SUM($AD439:AJ439)","v":62890789.581402116},{"$f":"SUM($AD439:AK439)","v":71875188.093030989},{"$f":"SUM($AD439:AL439)","v":80859586.604659855},{"$f":"SUM($AD439:AM439)","v":89843985.116288722},{"$f":"SUM($AD439:AN439)","v":98828383.627917588},{"$f":"SUM($AD439:AO439)","v":107812782.13954645},{"$f":"SUM($AD439:AP439)","v":116797180.65117532},{"$f":"SUM($AD439:AQ439)","v":125781579.16280419},{"$f":"SUM($AD439:AR439)","v":134765977.67443305},{"$f":"SUM($AD439:AS439)","v":143750376.18606192},{"$f":"SUM($AD439:AT439)","v":152734774.69769078},{"$f":"SUM($AD439:AU439)","v":161719173.20931965},{"$f":"SUM($AD439:AV439)","v":170703571.72094852},{"$f":"SUM($AD439:AW439)","v":179687970.23257738},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD439:BD439)","v":8984398.5116288736},{"$f":"SUM($BD439:BE439)","v":17968797.023257747},{"$f":"SUM($BD439:BF439)","v":26953195.534886621},{"$f":"SUM($BD439:BG439)","v":35937594.046515495},{"$f":"SUM($BD439:BH439)","v":44921992.558144368},{"$f":"SUM($BD439:BI439)","v":53906391.069773242},{"$f":"SUM($BD439:BJ439)","v":62890789.581402116},{"$f":"SUM($BD439:BK439)","v":71875188.093030989},{"$f":"SUM($BD439:BL439)","v":80859586.604659855},{"$f":"SUM($BD439:BM439)","v":89843985.116288722},{"$f":"SUM($BD439:BN439)","v":98828383.627917588},{"$f":"SUM($BD439:BO439)","v":107812782.13954645},{"$f":"SUM($BD439:BP439)","v":116797180.65117532},{"$f":"SUM($BD439:BQ439)","v":125781579.16280419},{"$f":"SUM($BD439:BR439)","v":134765977.67443305},{"$f":"SUM($BD439:BS439)","v":143750376.18606192},{"$f":"SUM($BD439:BT439)","v":152734774.69769078},{"$f":"SUM($BD439:BU439)","v":161719173.20931965},{"$f":"SUM($BD439:BV439)","v":170703571.72094852},{"$f":"SUM($BD439:BW439)","v":179687970.23257738},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD439:CD439)","v":21714472.996239893},{"$f":"SUM($CD439:CE439)","v":43428945.992479786},{"$f":"SUM($CD439:CF439)","v":65143418.988719679},{"$f":"SUM($CD439:CG439)","v":86857891.984959573},{"$f":"SUM($CD439:CH439)","v":108572364.98119947},{"$f":"SUM($CD439:CI439)","v":130286837.97743937},{"$f":"SUM($CD439:CJ439)","v":152001310.97367927},{"$f":"SUM($CD439:CK439)","v":173715783.96991917},{"$f":"SUM($CD439:CL439)","v":195430256.96615908},{"$f":"SUM($CD439:CM439)","v":217144729.96239898},{"$f":"SUM($CD439:CN439)","v":238859202.95863888},{"$f":"SUM($CD439:CO439)","v":260573675.95487878},{"$f":"SUM($CD439:CP439)","v":282288148.95111865},{"$f":"SUM($CD439:CQ439)","v":304002621.94735855},{"$f":"SUM($CD439:CR439)","v":325717094.94359845},{"$f":"SUM($CD439:CS439)","v":347431567.93983835},{"$f":"SUM($CD439:CT439)","v":369146040.93607825},{"$f":"SUM($CD439:CU439)","v":390860513.93231815},{"$f":"SUM($CD439:CV439)","v":412574986.92855805},{"$f":"SUM($CD439:CW439)","v":434289459.92479795}]
[null,"End Year Book Value",null,{"$f":"-$C429-D440","v":183506339.60001972},173848111.2000187,164189882.80001765,154531654.40001661,144873426.00001559,135215197.60001457,125556969.20001352,115898740.80001248,106240512.40001145,96582284.000010416,86924055.600009382,77265827.200008348,67607598.800007313,57949370.400006264,48291142.000005215,38632913.600004166,28974685.200003117,19316456.800002068,9658228.4000010192,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC429-AD440","v":170703571.72094861},{"$f":"-$AC429-AE440","v":161719173.20931971},{"$f":"-$AC429-AF440","v":152734774.69769084},{"$f":"-$AC429-AG440","v":143750376.18606198},{"$f":"-$AC429-AH440","v":134765977.67443311},{"$f":"-$AC429-AI440","v":125781579.16280423},{"$f":"-$AC429-AJ440","v":116797180.65117535},{"$f":"-$AC429-AK440","v":107812782.13954648},{"$f":"-$AC429-AL440","v":98828383.627917618},{"$f":"-$AC429-AM440","v":89843985.116288751},{"$f":"-$AC429-AN440","v":80859586.604659885},{"$f":"-$AC429-AO440","v":71875188.093031019},{"$f":"-$AC429-AP440","v":62890789.581402153},{"$f":"-$AC429-AQ440","v":53906391.069773287},{"$f":"-$AC429-AR440","v":44921992.55814442},{"$f":"-$AC429-AS440","v":35937594.046515554},{"$f":"-$AC429-AT440","v":26953195.534886688},{"$f":"-$AC429-AU440","v":17968797.023257822},{"$f":"-$AC429-AV440","v":8984398.5116289556},{"$f":"-$AC429-AW440","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC429-BD440","v":170703571.72094861},{"$f":"-$BC429-BE440","v":161719173.20931971},{"$f":"-$BC429-BF440","v":152734774.69769084},{"$f":"-$BC429-BG440","v":143750376.18606198},{"$f":"-$BC429-BH440","v":134765977.67443311},{"$f":"-$BC429-BI440","v":125781579.16280423},{"$f":"-$BC429-BJ440","v":116797180.65117535},{"$f":"-$BC429-BK440","v":107812782.13954648},{"$f":"-$BC429-BL440","v":98828383.627917618},{"$f":"-$BC429-BM440","v":89843985.116288751},{"$f":"-$BC429-BN440","v":80859586.604659885},{"$f":"-$BC429-BO440","v":71875188.093031019},{"$f":"-$BC429-BP440","v":62890789.581402153},{"$f":"-$BC429-BQ440","v":53906391.069773287},{"$f":"-$BC429-BR440","v":44921992.55814442},{"$f":"-$BC429-BS440","v":35937594.046515554},{"$f":"-$BC429-BT440","v":26953195.534886688},{"$f":"-$BC429-BU440","v":17968797.023257822},{"$f":"-$BC429-BV440","v":8984398.5116289556},{"$f":"-$BC429-BW440","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$CC429-CD440","v":412574986.92855799},{"$f":"-$CC429-CE440","v":390860513.93231809},{"$f":"-$CC429-CF440","v":369146040.93607819},{"$f":"-$CC429-CG440","v":347431567.93983829},{"$f":"-$CC429-CH440","v":325717094.94359839},{"$f":"-$CC429-CI440","v":304002621.94735849},{"$f":"-$CC429-CJ440","v":282288148.95111859},{"$f":"-$CC429-CK440","v":260573675.95487872},{"$f":"-$CC429-CL440","v":238859202.95863882},{"$f":"-$CC429-CM440","v":217144729.96239892},{"$f":"-$CC429-CN440","v":195430256.96615902},{"$f":"-$CC429-CO440","v":173715783.96991912},{"$f":"-$CC429-CP440","v":152001310.97367924},{"$f":"-$CC429-CQ440","v":130286837.97743934},{"$f":"-$CC429-CR440","v":108572364.98119944},{"$f":"-$CC429-CS440","v":86857891.984959543},{"$f":"-$CC429-CT440","v":65143418.988719642},{"$f":"-$CC429-CU440","v":43428945.992479742},{"$f":"-$CC429-CV440","v":21714472.996239841},{"$f":"-$CC429-CW440","v":0}]
[null,"Prop. Tax Value",{"$f":"-C429","v":193164568.00002077},{"$f":"C442/(($C442/$X442)^(1/21))","v":182401530.99412647},{"$f":"D442/(($C442/$X442)^(1/21))","v":172238205.24371582},162641175.12550732,153578886.91870853,145021545.0607031,136941014.18332115,129310726.60760166,122105594.99290228,115301929.8531588,108877361.66909906,102810767.34032691,97082200.735460699,91672827.111984834,86564861.19019562,81741508.677637115,77186911.051767424,72886093.419308275,68824915.280846566,64990024.038808785,61368811.095948666,{"$f":"X429","v":57949370.400006227},null,null,null,"Prop. Tax Value",{"$f":"-AC429","v":179687970.23257747},{"$f":"AC442/(($AC442/$AX442)^(1/21))","v":169675842.78523394},{"$f":"AD442/(($AC442/$AX442)^(1/21))","v":160221586.27322406},151294116.39582083,142864080.85461265,134903762.84716573,127386989.93797322,120289048.00707136,113586599.99339752,107257609.16572917,101281266.66892941,95637923.107280895,90309023.93996349,85277048.476265013,80525452.269949451,76038612.723383397,71801777.722574383,67801017.134240285,64023177.0054387,60455836.315170996,57087266.135766231,{"$f":"AX429","v":53906391.069773242},null,null,null,"Prop. Tax Value",{"$f":"-BC429","v":179687970.23257747},{"$f":"BC442/(($BC442/$BX442)^(1/21))","v":169675842.78523394},{"$f":"BD442/(($BC442/$BX442)^(1/21))","v":160221586.27322406},151294116.39582083,142864080.85461265,134903762.84716573,127386989.93797322,120289048.00707136,113586599.99339752,107257609.16572917,101281266.66892941,95637923.107280895,90309023.93996349,85277048.476265013,80525452.269949451,76038612.723383397,71801777.722574383,67801017.134240285,64023177.0054387,60455836.315170996,57087266.135766231,{"$f":"BX429","v":53906391.069773242},null,null,null,"Prop. Tax Value",{"$f":"-CC429","v":434289459.92479789},{"$f":"CC442/(($CC442/$CX442)^(1/21))","v":410091059.68588895},{"$f":"CD442/(($CC442/$CX442)^(1/21))","v":387240982.69254947},365664101.02076,345289472.8383643,326050109.15804046,307882753.58668387,290727674.34704942,274528467.88784754,259231873.43659163,244787597.8854717,231148150.43450326,218268686.4482803,206106860.01295534,194622684.70867348,183778402.13969982,173538357.78998503,163868883.79599908,154738188.25140655,146116250.67963228,137974723.33064538,{"$f":"CX429","v":130286837.97743936}]
[null,"Tax Dep",null,{"$f":"$C429*-D$5","v":38632913.600004159},{"$f":"$C429*-E$5","v":61812661.760006651},37087597.056003988,22252558.233602393,22252558.233602393,11126279.116801197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":78787191.8181348},{"$f":"$CC$29*-E$5","v":126059506.90901567},{"$f":"$CC$29*-F$5","v":75635704.145409405},{"$f":"$CC$29*-G$5","v":45381422.487245642},{"$f":"$CC$29*-H$5","v":45381422.487245642},{"$f":"$CC$29*-I$5","v":22690711.243622821}]
[null,"After Tax Dep. Value",null,{"$f":"D443*$B$7","v":8112911.8560008733},{"$f":"E443*$B$7","v":12980658.969601396},{"$f":"F443*$B$7","v":7788395.3817608375},{"$f":"G443*$B$7","v":4673037.2290565027},{"$f":"H443*$B$7","v":4673037.2290565027},{"$f":"I443*$B$7","v":2336518.6145282513},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD443*$B$7","v":7101407.4138838798},{"$f":"AE443*$B$7","v":11362251.862214206},{"$f":"AF443*$B$7","v":6817351.1173285237},{"$f":"AG443*$B$7","v":4090410.6703971145},{"$f":"AH443*$B$7","v":4090410.6703971145},{"$f":"AI443*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD443*$B$7","v":7101407.4138838798},{"$f":"BE443*$B$7","v":11362251.862214206},{"$f":"BF443*$B$7","v":6817351.1173285237},{"$f":"BG443*$B$7","v":4090410.6703971145},{"$f":"BH443*$B$7","v":4090410.6703971145},{"$f":"BI443*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD443*$B$7","v":16545310.281808307},{"$f":"CE443*$B$7","v":26472496.45089329},{"$f":"CF443*$B$7","v":15883497.870535975},{"$f":"CG443*$B$7","v":9530098.7223215848},{"$f":"CH443*$B$7","v":9530098.7223215848},{"$f":"CI443*$B$7","v":4765049.3611607924}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D444:I444)","v":33731391.188050129},{"$f":"C446/C450","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD444:AI444)","v":29525817.082094379},{"$f":"AC446/AC450","v":0.16431716070852104},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD444:BI444)","v":29525817.082094379},{"$f":"BC446/BC450","v":0.16431716070852104},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD444:CI444)","v":68791124.980673522},{"$f":"CC446/CC450","v":0.15839925056570675}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D425:W425)","v":0},{"$f":"C447/C450","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD425:AW425)","v":0},{"$f":"AC447/AC450","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD425:BW425)","v":0},{"$f":"BC447/BC450","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD425:CW425)","v":0},{"$f":"CC447/CC450","v":0}]
[0.85,"Debt",{"$f":"(C450-C446-C447)*$A448","v":135518200.29017505},{"$f":"C448/C450","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC450-AC446-AC447)*$A448","v":127637830.17791063},{"$f":"AC448/AC450","v":0.71033041339775704},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC450-BC446-BC447)*$A448","v":127637830.17791063},{"$f":"BC448/BC450","v":0.71033041339775704},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC450-CC446-CC447)*$A448","v":310673584.70250571},{"$f":"CC448/CC450","v":0.7153606370191492}]
[0.15,"Equity",{"$f":"(C450-C446-C447)*$A449","v":23914976.521795597},{"$f":"C449/C450","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC450-AC446-AC447)*$A449","v":22524322.972572464},{"$f":"AC449/AC450","v":0.12535242589372184},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC450-BC446-BC447)*$A449","v":22524322.972572464},{"$f":"BC449/BC450","v":0.12535242589372184},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC450-CC446-CC447)*$A449","v":54824750.241618648},{"$f":"CC449/CC450","v":0.12624011241514396}]
[null,"Total",{"$f":"-C429","v":193164568.00002077},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC429","v":179687970.23257747},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",{"$f":"-BC429","v":179687970.23257747},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC429","v":434289459.92479789}]
[null,"Check",{"$f":"SUM(C446:C449)-C450","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC446:AC449)-AC450","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC446:BC449)-BC450","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC446:CC449)-CC450","v":0}]
[null,"2031 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031 Off Shore Wind"]
[null,"Year",null,2031,{"$f":"D453+1","v":2032},{"$f":"E453+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,"Year",null,2031,{"$f":"AD453+1","v":2032},{"$f":"AE453+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,"Year",null,2031,{"$f":"BD453+1","v":2032},{"$f":"BE453+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,"Year",null,2031,{"$f":"CD453+1","v":2032},{"$f":"CE453+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D453-$D$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D453-$D$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D453-$D$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D453-$D$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D453-$D$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D453-$D$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D453-$D$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D453-$D$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D453-$D$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D453-$D$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D453-$D$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D453-$D$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D453-$D$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D453-$D$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D453-$D$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D453-$D$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D453-$D$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D453-$D$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D453-$D$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D453-$D$13)","v":338997.58627948212},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD453-$AD$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD453-$AD$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD453-$AD$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD453-$AD$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD453-$AD$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD453-$AD$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD453-$AD$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD453-$AD$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD453-$AD$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD453-$AD$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD453-$AD$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD453-$AD$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD453-$AD$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD453-$AD$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD453-$AD$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD453-$AD$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD453-$AD$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD453-$AD$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD453-$AD$13)","v":338997.58627948212},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD453-$AD$13)","v":338997.58627948212},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD453-$AD$13)","v":439780.65247067949},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD453-$AD$13)","v":439780.65247067949},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD453-$AD$13)","v":439780.65247067949},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD453-$AD$13)","v":439780.65247067949},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD453-$AD$13)","v":439780.65247067949},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD453-$AD$13)","v":439780.65247067949},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD453-$AD$13)","v":439780.65247067949},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD453-$AD$13)","v":439780.65247067949},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD453-$AD$13)","v":439780.65247067949},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD453-$AD$13)","v":439780.65247067949},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD453-$AD$13)","v":439780.65247067949},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD453-$AD$13)","v":439780.65247067949},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD453-$AD$13)","v":439780.65247067949},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD453-$AD$13)","v":439780.65247067949},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD453-$AD$13)","v":439780.65247067949},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD453-$AD$13)","v":439780.65247067949},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD453-$AD$13)","v":439780.65247067949},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD453-$AD$13)","v":439780.65247067949},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD453-$AD$13)","v":439780.65247067949},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD453-$AD$13)","v":439780.65247067949},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD453-$AD$13)","v":452672.77304705977},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD453-$AD$13)","v":452672.77304705977},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD453-$AD$13)","v":452672.77304705977},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD453-$AD$13)","v":452672.77304705977},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD453-$AD$13)","v":452672.77304705977},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD453-$AD$13)","v":452672.77304705977},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD453-$AD$13)","v":452672.77304705977},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD453-$AD$13)","v":452672.77304705977},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD453-$AD$13)","v":452672.77304705977},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD453-$AD$13)","v":452672.77304705977},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD453-$AD$13)","v":452672.77304705977},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD453-$AD$13)","v":452672.77304705977},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD453-$AD$13)","v":452672.77304705977},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD453-$AD$13)","v":452672.77304705977},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD453-$AD$13)","v":452672.77304705977},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD453-$AD$13)","v":452672.77304705977},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD453-$AD$13)","v":452672.77304705977},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD453-$AD$13)","v":452672.77304705977},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD453-$AD$13)","v":452672.77304705977},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD453-$AD$13)","v":452672.77304705977}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M15","v":68.523225954349215},{"$f":"D455","v":68.523225954349215},{"$f":"E455","v":68.523225954349215},68.523225954349215,68.523225954349215,68.523225954349215,68.523225954349215,68.523225954349215,68.523225954349215,68.523225954349215,68.523225954349215,68.523225954349215,68.523225954349215,68.523225954349215,68.523225954349215,68.523225954349215,68.523225954349215,68.523225954349215,68.523225954349215,68.523225954349215,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P15","v":65.608179699423829},{"$f":"AD455","v":65.608179699423829},{"$f":"AE455","v":65.608179699423829},65.608179699423829,65.608179699423829,65.608179699423829,65.608179699423829,65.608179699423829,65.608179699423829,65.608179699423829,65.608179699423829,65.608179699423829,65.608179699423829,65.608179699423829,65.608179699423829,65.608179699423829,65.608179699423829,65.608179699423829,65.608179699423829,65.608179699423829,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$15","v":50.722971851639173},{"$f":"BD455","v":50.722971851639173},{"$f":"BE455","v":50.722971851639173},50.722971851639173,50.722971851639173,50.722971851639173,50.722971851639173,50.722971851639173,50.722971851639173,50.722971851639173,50.722971851639173,50.722971851639173,50.722971851639173,50.722971851639173,50.722971851639173,50.722971851639173,50.722971851639173,50.722971851639173,50.722971851639173,50.722971851639173,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$15","v":124.98349233956436},{"$f":"CD455","v":124.98349233956436},{"$f":"CE455","v":124.98349233956436},124.98349233956436,124.98349233956436,124.98349233956436,124.98349233956436,124.98349233956436,124.98349233956436,124.98349233956436,124.98349233956436,124.98349233956436,124.98349233956436,124.98349233956436,124.98349233956436,124.98349233956436,124.98349233956436,124.98349233956436,124.98349233956436,124.98349233956436]
[null,"Revenue",null,{"$f":"D455*D454","v":23229208.202607945},{"$f":"E455*E454","v":23229208.202607945},{"$f":"F455*F454","v":23229208.202607945},{"$f":"G455*G454","v":23229208.202607945},{"$f":"H455*H454","v":23229208.202607945},{"$f":"I455*I454","v":23229208.202607945},{"$f":"J455*J454","v":23229208.202607945},{"$f":"K455*K454","v":23229208.202607945},{"$f":"L455*L454","v":23229208.202607945},{"$f":"M455*M454","v":23229208.202607945},{"$f":"N455*N454","v":23229208.202607945},{"$f":"O455*O454","v":23229208.202607945},{"$f":"P455*P454","v":23229208.202607945},{"$f":"Q455*Q454","v":23229208.202607945},{"$f":"R455*R454","v":23229208.202607945},{"$f":"S455*S454","v":23229208.202607945},{"$f":"T455*T454","v":23229208.202607945},{"$f":"U455*U454","v":23229208.202607945},{"$f":"V455*V454","v":23229208.202607945},{"$f":"W455*W454","v":23229208.202607945},null,null,null,null,"Revenue",null,{"$f":"AD455*AD454","v":22241014.558295198},{"$f":"AE455*AE454","v":22241014.558295198},{"$f":"AF455*AF454","v":22241014.558295198},{"$f":"AG455*AG454","v":22241014.558295198},{"$f":"AH455*AH454","v":22241014.558295198},{"$f":"AI455*AI454","v":22241014.558295198},{"$f":"AJ455*AJ454","v":22241014.558295198},{"$f":"AK455*AK454","v":22241014.558295198},{"$f":"AL455*AL454","v":22241014.558295198},{"$f":"AM455*AM454","v":22241014.558295198},{"$f":"AN455*AN454","v":22241014.558295198},{"$f":"AO455*AO454","v":22241014.558295198},{"$f":"AP455*AP454","v":22241014.558295198},{"$f":"AQ455*AQ454","v":22241014.558295198},{"$f":"AR455*AR454","v":22241014.558295198},{"$f":"AS455*AS454","v":22241014.558295198},{"$f":"AT455*AT454","v":22241014.558295198},{"$f":"AU455*AU454","v":22241014.558295198},{"$f":"AV455*AV454","v":22241014.558295198},{"$f":"AW455*AW454","v":22241014.558295198},null,null,null,null,"Revenue",null,{"$f":"BD455*BD454","v":22306981.656165786},{"$f":"BE455*BE454","v":22306981.656165786},{"$f":"BF455*BF454","v":22306981.656165786},{"$f":"BG455*BG454","v":22306981.656165786},{"$f":"BH455*BH454","v":22306981.656165786},{"$f":"BI455*BI454","v":22306981.656165786},{"$f":"BJ455*BJ454","v":22306981.656165786},{"$f":"BK455*BK454","v":22306981.656165786},{"$f":"BL455*BL454","v":22306981.656165786},{"$f":"BM455*BM454","v":22306981.656165786},{"$f":"BN455*BN454","v":22306981.656165786},{"$f":"BO455*BO454","v":22306981.656165786},{"$f":"BP455*BP454","v":22306981.656165786},{"$f":"BQ455*BQ454","v":22306981.656165786},{"$f":"BR455*BR454","v":22306981.656165786},{"$f":"BS455*BS454","v":22306981.656165786},{"$f":"BT455*BT454","v":22306981.656165786},{"$f":"BU455*BU454","v":22306981.656165786},{"$f":"BV455*BV454","v":22306981.656165786},{"$f":"BW455*BW454","v":22306981.656165786},null,null,null,null,"Revenue",null,{"$f":"CD455*CD454","v":56576624.062456556},{"$f":"CE455*CE454","v":56576624.062456556},{"$f":"CF455*CF454","v":56576624.062456556},{"$f":"CG455*CG454","v":56576624.062456556},{"$f":"CH455*CH454","v":56576624.062456556},{"$f":"CI455*CI454","v":56576624.062456556},{"$f":"CJ455*CJ454","v":56576624.062456556},{"$f":"CK455*CK454","v":56576624.062456556},{"$f":"CL455*CL454","v":56576624.062456556},{"$f":"CM455*CM454","v":56576624.062456556},{"$f":"CN455*CN454","v":56576624.062456556},{"$f":"CO455*CO454","v":56576624.062456556},{"$f":"CP455*CP454","v":56576624.062456556},{"$f":"CQ455*CQ454","v":56576624.062456556},{"$f":"CR455*CR454","v":56576624.062456556},{"$f":"CS455*CS454","v":56576624.062456556},{"$f":"CT455*CT454","v":56576624.062456556},{"$f":"CU455*CU454","v":56576624.062456556},{"$f":"CV455*CV454","v":56576624.062456556},{"$f":"CW455*CW454","v":56576624.062456556}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(E453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(F453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(G453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(H453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(I453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(J453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(K453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(L453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(M453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(N453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(O453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(P453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(Q453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(R453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(S453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(T453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(U453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(V453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(W453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(AE453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(AF453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(AG453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(AH453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(AI453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(AJ453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(AK453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(AL453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(AM453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(AN453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(AO453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(AP453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(AQ453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(AR453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(AS453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(AT453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(AU453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(AV453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(AW453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4581954.6850673482},{"$f":"HLOOKUP(BE453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(BF453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(BG453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(BH453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(BI453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(BJ453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(BK453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(BL453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(BM453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(BN453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(BO453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(BP453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(BQ453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(BR453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(BS453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(BT453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(BU453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(BV453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(BW453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11642459.674084168},{"$f":"HLOOKUP(CE453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11875308.867565852},{"$f":"HLOOKUP(CF453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12112815.04491717},{"$f":"HLOOKUP(CG453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12355071.345815513},{"$f":"HLOOKUP(CH453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12602172.772731826},{"$f":"HLOOKUP(CI453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12854216.228186462},{"$f":"HLOOKUP(CJ453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13111300.552750193},{"$f":"HLOOKUP(CK453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13373526.563805196},{"$f":"HLOOKUP(CL453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13640997.0950813},{"$f":"HLOOKUP(CM453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13913817.036982926},{"$f":"HLOOKUP(CN453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14192093.377722582},{"$f":"HLOOKUP(CO453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14475935.245277036},{"$f":"HLOOKUP(CP453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14765453.950182574},{"$f":"HLOOKUP(CQ453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15060763.029186232},{"$f":"HLOOKUP(CR453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15361978.289769953},{"$f":"HLOOKUP(CS453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15669217.855565352},{"$f":"HLOOKUP(CT453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15982602.212676659},{"$f":"HLOOKUP(CU453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16302254.256930191},{"$f":"HLOOKUP(CV453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16628299.342068797},{"$f":"HLOOKUP(CW453,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16960865.328910172}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D454","v":0},{"$f":"HLOOKUP(E453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E454","v":0},{"$f":"HLOOKUP(F453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F454","v":0},{"$f":"HLOOKUP(G453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G454","v":0},{"$f":"HLOOKUP(H453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H454","v":0},{"$f":"HLOOKUP(I453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I454","v":0},{"$f":"HLOOKUP(J453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J454","v":0},{"$f":"HLOOKUP(K453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K454","v":0},{"$f":"HLOOKUP(L453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L454","v":0},{"$f":"HLOOKUP(M453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M454","v":0},{"$f":"HLOOKUP(N453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N454","v":0},{"$f":"HLOOKUP(O453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O454","v":0},{"$f":"HLOOKUP(P453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P454","v":0},{"$f":"HLOOKUP(Q453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q454","v":0},{"$f":"HLOOKUP(R453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R454","v":0},{"$f":"HLOOKUP(S453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S454","v":0},{"$f":"HLOOKUP(T453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T454","v":0},{"$f":"HLOOKUP(U453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U454","v":0},{"$f":"HLOOKUP(V453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V454","v":0},{"$f":"HLOOKUP(W453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W454","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD454","v":0},{"$f":"HLOOKUP(AE453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE454","v":0},{"$f":"HLOOKUP(AF453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF454","v":0},{"$f":"HLOOKUP(AG453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG454","v":0},{"$f":"HLOOKUP(AH453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH454","v":0},{"$f":"HLOOKUP(AI453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI454","v":0},{"$f":"HLOOKUP(AJ453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ454","v":0},{"$f":"HLOOKUP(AK453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK454","v":0},{"$f":"HLOOKUP(AL453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL454","v":0},{"$f":"HLOOKUP(AM453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM454","v":0},{"$f":"HLOOKUP(AN453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN454","v":0},{"$f":"HLOOKUP(AO453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO454","v":0},{"$f":"HLOOKUP(AP453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP454","v":0},{"$f":"HLOOKUP(AQ453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ454","v":0},{"$f":"HLOOKUP(AR453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR454","v":0},{"$f":"HLOOKUP(AS453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS454","v":0},{"$f":"HLOOKUP(AT453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT454","v":0},{"$f":"HLOOKUP(AU453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU454","v":0},{"$f":"HLOOKUP(AV453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV454","v":0},{"$f":"HLOOKUP(AW453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW454","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD454","v":65967.097870601923},{"$f":"HLOOKUP(BE453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE454","v":65967.097870601923},{"$f":"HLOOKUP(BF453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF454","v":65967.097870601923},{"$f":"HLOOKUP(BG453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG454","v":65967.097870601923},{"$f":"HLOOKUP(BH453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH454","v":65967.097870601923},{"$f":"HLOOKUP(BI453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI454","v":65967.097870601923},{"$f":"HLOOKUP(BJ453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ454","v":65967.097870601923},{"$f":"HLOOKUP(BK453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK454","v":65967.097870601923},{"$f":"HLOOKUP(BL453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL454","v":65967.097870601923},{"$f":"HLOOKUP(BM453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM454","v":65967.097870601923},{"$f":"HLOOKUP(BN453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN454","v":65967.097870601923},{"$f":"HLOOKUP(BO453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO454","v":65967.097870601923},{"$f":"HLOOKUP(BP453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP454","v":65967.097870601923},{"$f":"HLOOKUP(BQ453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ454","v":65967.097870601923},{"$f":"HLOOKUP(BR453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR454","v":65967.097870601923},{"$f":"HLOOKUP(BS453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS454","v":65967.097870601923},{"$f":"HLOOKUP(BT453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT454","v":65967.097870601923},{"$f":"HLOOKUP(BU453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU454","v":65967.097870601923},{"$f":"HLOOKUP(BV453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV454","v":65967.097870601923},{"$f":"HLOOKUP(BW453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW454","v":65967.097870601923},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD454","v":0},{"$f":"HLOOKUP(CE453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE454","v":0},{"$f":"HLOOKUP(CF453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF454","v":0},{"$f":"HLOOKUP(CG453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG454","v":0},{"$f":"HLOOKUP(CH453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH454","v":0},{"$f":"HLOOKUP(CI453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI454","v":0},{"$f":"HLOOKUP(CJ453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ454","v":0},{"$f":"HLOOKUP(CK453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK454","v":0},{"$f":"HLOOKUP(CL453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL454","v":0},{"$f":"HLOOKUP(CM453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM454","v":0},{"$f":"HLOOKUP(CN453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN454","v":0},{"$f":"HLOOKUP(CO453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO454","v":0},{"$f":"HLOOKUP(CP453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP454","v":0},{"$f":"HLOOKUP(CQ453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ454","v":0},{"$f":"HLOOKUP(CR453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR454","v":0},{"$f":"HLOOKUP(CS453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS454","v":0},{"$f":"HLOOKUP(CT453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT454","v":0},{"$f":"HLOOKUP(CU453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU454","v":0},{"$f":"HLOOKUP(CV453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV454","v":0},{"$f":"HLOOKUP(CW453,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW454","v":0}]
[null,"Property Tax",null,{"$f":"C482*$B$9","v":1956162.801330881},{"$f":"D482*$B$9","v":1847166.3490401281},1744243.1267504201,1647054.7370013772,1555281.6376766739,1468622.0913933197,1386791.173430464,1309519.834935932,1236554.018330443,1167653.8220010807,1102592.7115376433,1041156.7749185232,983144.01919727505,928363.70637746854,876635.72629227606,827790.00442690914,781665.94273690355,738111.89162374276,696984.65133174404,658149.00112687272,null,null,null,null,"Property Tax",null,{"$f":"AC482*$B$9","v":1819686.3268194243},{"$f":"AD482*$B$9","v":1718294.2781768639},1622551.7458143446,1532143.9413966301,1446773.6164434177,1366160.0850170415,1290038.3008655477,1218157.9859869133,1150282.8077492493,1086189.6018614706,1025667.6386396681,968517.93015676574,914552.57599746517,863594.14546741266,815475.09422537312,770037.21342038049,727131.10952270089,686615.71313836519,648357.8151923198,612231.62895523023,null,null,null,null,"Property Tax",null,{"$f":"BC482*$B$9","v":1819686.3268194243},{"$f":"BD482*$B$9","v":1718294.2781768639},1622551.7458143446,1532143.9413966301,1446773.6164434177,1366160.0850170415,1290038.3008655477,1218157.9859869133,1150282.8077492493,1086189.6018614706,1025667.6386396681,968517.93015676574,914552.57599746517,863594.14546741266,815475.09422537312,770037.21342038049,727131.10952270089,686615.71313836519,648357.8151923198,612231.62895523023,null,null,null,null,"Property Tax",null,{"$f":"CC482*$B$9","v":4385454.9663206087},{"$f":"CD482*$B$9","v":4141099.5207081055},3910359.4432293638,3692476.0921076336,3486733.0967218019,3292454.0022778916,3109000.0457183332,2935768.055556505,2772188.4687314839,2617723.4579627016,2471865.1634474923,2334134.0230876128,2204077.1957547339,2081267.0724108221,1965299.8701881841,1855794.3048066881,1752390.3369632682,1654747.9885719982,1562546.224962703,1475481.8993629266]
[null,"Total Operating Costs",null,{"$f":"SUM(D458:D460)","v":6538117.4863982294},{"$f":"SUM(E458:E460)","v":6520760.1278088233},{"$f":"SUM(F458:F460)","v":6511308.7810944868},{"$f":"SUM(G458:G460)","v":6509461.7044323273},{"$f":"SUM(H458:H460)","v":6514936.7444562437},{"$f":"SUM(I458:I460)","v":6527470.3003084818},{"$f":"SUM(J458:J460)","v":6546816.3465239285},{"$f":"SUM(K458:K460)","v":6572745.5114912651},{"$f":"SUM(L458:L460)","v":6605044.2084168829},{"$f":"SUM(M458:M460)","v":6643513.8158892496},{"$f":"SUM(N458:N460)","v":6687969.905303576},{"$f":"SUM(O458:O460)","v":6738241.5125597753},{"$f":"SUM(P458:P460)","v":6794170.4515913511},{"$f":"SUM(Q458:Q460)","v":6855610.6674194261},{"$f":"SUM(R458:R460)","v":6922427.626555074},{"$f":"SUM(S458:S460)","v":6994497.7426949628},{"$f":"SUM(T458:T460)","v":7071707.8357703174},{"$f":"SUM(U458:U460)","v":7153954.622517826},{"$f":"SUM(V458:V460)","v":7241144.236843708},{"$f":"SUM(W458:W460)","v":7333191.7783490764},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD458:AD460)","v":6401641.0118867727},{"$f":"SUM(AE458:AE460)","v":6391888.0569455586},{"$f":"SUM(AF458:AF460)","v":6389617.4001584118},{"$f":"SUM(AG458:AG460)","v":6394550.9088275805},{"$f":"SUM(AH458:AH460)","v":6406428.7232229877},{"$f":"SUM(AI458:AI460)","v":6425008.2939322032},{"$f":"SUM(AJ458:AJ460)","v":6450063.473959012},{"$f":"SUM(AK458:AK460)","v":6481383.6625422472},{"$f":"SUM(AL458:AL460)","v":6518772.9978356892},{"$f":"SUM(AM458:AM460)","v":6562049.595749639},{"$f":"SUM(AN458:AN460)","v":6611044.8324056007},{"$f":"SUM(AO458:AO460)","v":6665602.6677980172},{"$f":"SUM(AP458:AP460)","v":6725579.0083915414},{"$f":"SUM(AQ458:AQ460)","v":6790841.1065093707},{"$f":"SUM(AR458:AR460)","v":6861266.9944881713},{"$f":"SUM(AS458:AS460)","v":6936744.951688434},{"$f":"SUM(AT458:AT460)","v":7017173.0025561154},{"$f":"SUM(AU458:AU460)","v":7102458.4440324483},{"$f":"SUM(AV458:AV460)","v":7192517.4007042833},{"$f":"SUM(AW458:AW460)","v":7287274.4061774341},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD458:BD460)","v":6467608.109757375},{"$f":"SUM(BE458:BE460)","v":6457855.1548161609},{"$f":"SUM(BF458:BF460)","v":6455584.4980290141},{"$f":"SUM(BG458:BG460)","v":6460518.0066981828},{"$f":"SUM(BH458:BH460)","v":6472395.82109359},{"$f":"SUM(BI458:BI460)","v":6490975.3918028055},{"$f":"SUM(BJ458:BJ460)","v":6516030.5718296142},{"$f":"SUM(BK458:BK460)","v":6547350.7604128495},{"$f":"SUM(BL458:BL460)","v":6584740.0957062915},{"$f":"SUM(BM458:BM460)","v":6628016.6936202412},{"$f":"SUM(BN458:BN460)","v":6677011.930276203},{"$f":"SUM(BO458:BO460)","v":6731569.7656686194},{"$f":"SUM(BP458:BP460)","v":6791546.1062621437},{"$f":"SUM(BQ458:BQ460)","v":6856808.204379973},{"$f":"SUM(BR458:BR460)","v":6927234.0923587736},{"$f":"SUM(BS458:BS460)","v":7002712.0495590363},{"$f":"SUM(BT458:BT460)","v":7083140.1004267177},{"$f":"SUM(BU458:BU460)","v":7168425.5419030506},{"$f":"SUM(BV458:BV460)","v":7258484.4985748855},{"$f":"SUM(BW458:BW460)","v":7353241.5040480364},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD458:CD460)","v":16027914.640404776},{"$f":"SUM(CE458:CE460)","v":16016408.388273958},{"$f":"SUM(CF458:CF460)","v":16023174.488146534},{"$f":"SUM(CG458:CG460)","v":16047547.437923146},{"$f":"SUM(CH458:CH460)","v":16088905.869453628},{"$f":"SUM(CI458:CI460)","v":16146670.230464354},{"$f":"SUM(CJ458:CJ460)","v":16220300.598468525},{"$f":"SUM(CK458:CK460)","v":16309294.619361702},{"$f":"SUM(CL458:CL460)","v":16413185.563812783},{"$f":"SUM(CM458:CM460)","v":16531540.494945627},{"$f":"SUM(CN458:CN460)","v":16663958.541170074},{"$f":"SUM(CO458:CO460)","v":16810069.268364649},{"$f":"SUM(CP458:CP460)","v":16969531.145937309},{"$f":"SUM(CQ458:CQ460)","v":17142030.101597056},{"$f":"SUM(CR458:CR460)","v":17327278.159958139},{"$f":"SUM(CS458:CS460)","v":17525012.160372041},{"$f":"SUM(CT458:CT460)","v":17734992.549639929},{"$f":"SUM(CU458:CU460)","v":17957002.245502189},{"$f":"SUM(CV458:CV460)","v":18190845.567031499},{"$f":"SUM(CW458:CW460)","v":18436347.228273097}]
[]
[null,"EBITDA",null,{"$f":"D456-D461","v":16691090.716209715},{"$f":"E456-E461","v":16708448.07479912},16717899.421513457,16719746.498175617,16714271.458151702,16701737.902299464,16682391.856084015,16656462.691116679,16624163.994191062,16585694.386718694,16541238.29730437,16490966.690048169,16435037.751016594,16373597.535188518,16306780.576052871,16234710.459912982,16157500.366837628,16075253.580090119,15988063.965764236,15896016.424258869,null,null,null,null,"EBITDA",null,{"$f":"AD456-AD461","v":15839373.546408426},{"$f":"AE456-AE461","v":15849126.501349639},15851397.158136785,15846463.649467617,15834585.83507221,15816006.264362995,15790951.084336186,15759630.895752952,15722241.560459509,15678964.962545559,15629969.725889597,15575411.890497182,15515435.549903657,15450173.451785827,15379747.563807026,15304269.606606763,15223841.555739082,15138556.114262749,15048497.157590915,14953740.152117763,null,null,null,null,"EBITDA",null,{"$f":"BD456-BD461","v":15839373.546408411},{"$f":"BE456-BE461","v":15849126.501349624},15851397.158136772,15846463.649467602,15834585.835072197,15816006.26436298,15790951.084336173,15759630.895752937,15722241.560459495,15678964.962545544,15629969.725889582,15575411.890497167,15515435.549903642,15450173.451785814,15379747.563807013,15304269.60660675,15223841.555739067,15138556.114262735,15048497.1575909,14953740.15211775,null,null,null,null,"EBITDA",null,{"$f":"CD456-CD461","v":40548709.42205178},{"$f":"CE456-CE461","v":40560215.674182594},40553449.57431002,40529076.624533407,40487718.193002924,40429953.831992202,40356323.463988028,40267329.44309485,40163438.498643771,40045083.567510933,39912665.52128648,39766554.79409191,39607092.916519247,39434593.9608595,39249345.902498417,39051611.902084514,38841631.512816623,38619621.816954367,38385778.49542506,38140276.834183455]
[null,"Before Tax Earnings",null,{"$f":"D463-D483-D473","v":-29294077.540370271},{"$f":"E463-E465-E483","v":-45888761.56778907},-20840426.364039455,-5815248.9731561281,-5820724.0131800435,5434240.1666335911,16682391.856084015,16656462.691116679,16624163.994191062,16585694.386718694,16541238.29730437,16490966.690048169,16435037.751016594,16373597.535188518,16306780.576052871,16234710.459912982,16157500.366837628,16075253.580090119,15988063.965764236,15896016.424258869,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD463-AD483-AD473","v":-24455671.896984544},{"$f":"AE463-AE465-AE483","v":-38256834.747289434},-16612179.591046661,-3631682.4000424519,-3643560.2144378591,6076933.23960796,15790951.084336186,15759630.895752952,15722241.560459509,15678964.962545559,15629969.725889597,15575411.890497182,15515435.549903657,15450173.451785827,15379747.563807026,15304269.606606763,15223841.555739082,15138556.114262749,15048497.157590915,14953740.152117763,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD463-BD483-BD473","v":-24455671.896984559},{"$f":"BE463-BE465-BE483","v":-38256834.747289449},-16612179.591046674,-3631682.4000424668,-3643560.2144378722,6076933.2396079451,15790951.084336173,15759630.895752937,15722241.560459495,15678964.962545544,15629969.725889582,15575411.890497167,15515435.549903642,15450173.451785814,15379747.563807013,15304269.60660675,15223841.555739067,15138556.114262735,15048497.1575909,14953740.15211775,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD463-CD483-CD473","v":-53953043.191266984},{"$f":"CE463-CE465-CE483","v":-85499291.234833077},-35082254.571099386,-4852345.8627122343,-4893704.2942427173,17739242.588369381,40356323.463988028,40267329.44309485,40163438.498643771,40045083.567510933,39912665.52128648,39766554.79409191,39607092.916519247,39434593.9608595,39249345.902498417,39051611.902084514,38841631.512816623,38619621.816954367,38385778.49542506,38140276.834183455]
[null,"PTC",null,{"$f":"D454*HLOOKUP(D453,$B$2:$AT$3,2,FALSE)*HLOOKUP($D453,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E454*HLOOKUP(E453,$B$2:$AT$3,2,FALSE)*HLOOKUP($D453,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD454*HLOOKUP(AD453,$B$2:$AT$3,2,FALSE)*HLOOKUP($D453,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE454*HLOOKUP(AE453,$B$2:$AT$3,2,FALSE)*HLOOKUP($D453,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD454*HLOOKUP(BD453,$B$2:$AT$3,2,FALSE)*HLOOKUP($D453,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE454*HLOOKUP(BE453,$B$2:$AT$3,2,FALSE)*HLOOKUP($D453,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD454*HLOOKUP(CD453,$B$2:$AT$3,2,FALSE)*HLOOKUP($D453,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE454*HLOOKUP(CE453,$B$2:$AT$3,2,FALSE)*HLOOKUP($D453,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D464*$B$7-D465","v":-6151756.2834777562},{"$f":"E464*$B$7-E465","v":-9636639.9292357042},{"$f":"F464*$B$7-F465","v":-4376489.536448285},{"$f":"G464*$B$7-G465","v":-1221202.2843627869},{"$f":"H464*$B$7-H465","v":-1222352.042767809},{"$f":"I464*$B$7-I465","v":1141190.434993054},{"$f":"J464*$B$7-J465","v":3503302.289777643},{"$f":"K464*$B$7-K465","v":3497857.1651345026},{"$f":"L464*$B$7-L465","v":3491074.4387801229},{"$f":"M464*$B$7-M465","v":3482995.8212109255},{"$f":"N464*$B$7-N465","v":3473660.0424339175},{"$f":"O464*$B$7-O465","v":3463103.0049101156},{"$f":"P464*$B$7-P465","v":3451357.9277134845},{"$f":"Q464*$B$7-Q465","v":3438455.4823895888},{"$f":"R464*$B$7-R465","v":3424423.9209711025},{"$f":"S464*$B$7-S465","v":3409289.196581726},{"$f":"T464*$B$7-T465","v":3393075.0770359016},{"$f":"U464*$B$7-U465","v":3375803.2518189247},{"$f":"V464*$B$7-V465","v":3357493.4328104896},{"$f":"W464*$B$7-W465","v":3338163.4490943626},null,null,null,null,"Federal Tax",null,{"$f":"AD464*$B$7-AD465","v":-5135691.0983667541},{"$f":"AE464*$B$7-AE465","v":-8033935.2969307806},{"$f":"AF464*$B$7-AF465","v":-3488557.7141197985},{"$f":"AG464*$B$7-AG465","v":-762653.30400891486},{"$f":"AH464*$B$7-AH465","v":-765147.64503195044},{"$f":"AI464*$B$7-AI465","v":1276155.9803176716},{"$f":"AJ464*$B$7-AJ465","v":3316099.7277105991},{"$f":"AK464*$B$7-AK465","v":3309522.4881081195},{"$f":"AL464*$B$7-AL465","v":3301670.727696497},{"$f":"AM464*$B$7-AM465","v":3292582.6421345673},{"$f":"AN464*$B$7-AN465","v":3282293.6424368154},{"$f":"AO464*$B$7-AO465","v":3270836.4970044079},{"$f":"AP464*$B$7-AP465","v":3258241.4654797679},{"$f":"AQ464*$B$7-AQ465","v":3244536.4248750238},{"$f":"AR464*$B$7-AR465","v":3229746.9883994753},{"$f":"AS464*$B$7-AS465","v":3213896.61738742},{"$f":"AT464*$B$7-AT465","v":3197006.726705207},{"$f":"AU464*$B$7-AU465","v":3179096.7839951771},{"$f":"AV464*$B$7-AV465","v":3160184.4030940919},{"$f":"AW464*$B$7-AW465","v":3140285.4319447302},null,null,null,null,"Federal Tax",null,{"$f":"BD464*$B$7-BD465","v":-5135691.0983667569},{"$f":"BE464*$B$7-BE465","v":-8033935.2969307844},{"$f":"BF464*$B$7-BF465","v":-3488557.7141198013},{"$f":"BG464*$B$7-BG465","v":-762653.304008918},{"$f":"BH464*$B$7-BH465","v":-765147.64503195311},{"$f":"BI464*$B$7-BI465","v":1276155.9803176685},{"$f":"BJ464*$B$7-BJ465","v":3316099.7277105963},{"$f":"BK464*$B$7-BK465","v":3309522.4881081167},{"$f":"BL464*$B$7-BL465","v":3301670.7276964937},{"$f":"BM464*$B$7-BM465","v":3292582.642134564},{"$f":"BN464*$B$7-BN465","v":3282293.6424368122},{"$f":"BO464*$B$7-BO465","v":3270836.4970044047},{"$f":"BP464*$B$7-BP465","v":3258241.4654797646},{"$f":"BQ464*$B$7-BQ465","v":3244536.424875021},{"$f":"BR464*$B$7-BR465","v":3229746.9883994726},{"$f":"BS464*$B$7-BS465","v":3213896.6173874172},{"$f":"BT464*$B$7-BT465","v":3197006.7267052042},{"$f":"BU464*$B$7-BU465","v":3179096.7839951743},{"$f":"BV464*$B$7-BV465","v":3160184.4030940887},{"$f":"BW464*$B$7-BW465","v":3140285.4319447274},null,null,null,null,"Federal Tax",null,{"$f":"CD464*$B$7-CD465","v":-11330139.070166066},{"$f":"CE464*$B$7-CE465","v":-17954851.159314945},{"$f":"CF464*$B$7-CF465","v":-7367273.4599308707},{"$f":"CG464*$B$7-CG465","v":-1018992.6311695692},{"$f":"CH464*$B$7-CH465","v":-1027677.9017909706},{"$f":"CI464*$B$7-CI465","v":3725240.9435575698},{"$f":"CJ464*$B$7-CJ465","v":8474827.9274374861},{"$f":"CK464*$B$7-CK465","v":8456139.1830499172},{"$f":"CL464*$B$7-CL465","v":8434322.0847151913},{"$f":"CM464*$B$7-CM465","v":8409467.5491772965},{"$f":"CN464*$B$7-CN465","v":8381659.7594701601},{"$f":"CO464*$B$7-CO465","v":8350976.5067593008},{"$f":"CP464*$B$7-CP465","v":8317489.5124690412},{"$f":"CQ464*$B$7-CQ465","v":8281264.7317804946},{"$f":"CR464*$B$7-CR465","v":8242362.6395246675},{"$f":"CS464*$B$7-CS465","v":8200838.4994377475},{"$f":"CT464*$B$7-CT465","v":8156742.6176914908},{"$f":"CU464*$B$7-CU465","v":8110120.5815604171},{"$f":"CV464*$B$7-CV465","v":8061013.4840392619},{"$f":"CW464*$B$7-CW465","v":8009458.135178525}]
[]
[]
[{"$f":"IRR(C469:X469,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D453,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-195616280.13308808},{"$f":"D463-D466","v":22842846.99968747},{"$f":"E463-E466","v":26345088.004034825},21094388.957961742,17940948.782538403,17936623.50091951,15560547.467306409,13179089.566306371,13158605.525982177,13133089.555410938,13102698.56550777,13067578.254870452,13027863.685138054,12983679.823303111,12935142.052798931,12882356.655081768,12825421.263331257,12764425.289801726,12699450.328271193,12630570.532953747,12557852.975164507,{"$f":"C469*-0.3","v":58684884.039926425},null,null,{"$f":"IRR(AC469:AX469,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD453,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-181968632.68194243},{"$f":"AD463-AD466","v":20975064.644775182},{"$f":"AE463-AE466","v":23883061.798280418},19339954.872256584,16609116.953476531,16599733.48010416,14539850.284045324,12474851.356625587,12450108.407644833,12420570.832763012,12386382.320410991,12347676.083452782,12304575.393492773,12257194.084423888,12205637.026910804,12150000.57540755,12090372.989219343,12026834.829033876,11959459.330267571,11888312.754496822,11813454.720173033,{"$f":"AC469*-0.3","v":54590589.80458273},null,null,{"$f":"IRR(BC469:BX469,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD453,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$23)","v":-181968632.68194243},{"$f":"BD463-BD466","v":20975064.644775167},{"$f":"BE463-BE466","v":23883061.79828041},19339954.872256573,16609116.95347652,16599733.48010415,14539850.284045311,12474851.356625576,12450108.407644819,12420570.832763001,12386382.32041098,12347676.08345277,12304575.393492762,12257194.084423877,12205637.026910793,12150000.57540754,12090372.989219332,12026834.829033863,11959459.330267562,11888312.754496811,11813454.720173022,{"$f":"BC469*-0.3","v":54590589.80458273},null,null,{"$f":"IRR(CC469:CX469,0.1)","v":7.0000000000000284E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD453,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$24)","v":-438545496.63206083},{"$f":"CD463-CD466","v":51878848.492217846},{"$f":"CE463-CE466","v":58515066.833497539},47920723.034240887,41548069.25570298,41515396.094793893,36704712.888434634,31881495.536550544,31811190.260044932,31729116.41392858,31635616.018333636,31531005.761816319,31415578.287332609,31289603.404050205,31153329.229079004,31006983.262973748,30850773.402646765,30684888.895125132,30509501.235393949,30324765.011385798,30130818.69900493,{"$f":"CC469*-0.3","v":131563648.98961824}]
[{"$f":"IRR(C470:X470,0.1)","v":0.11138374605364665},"ROE",{"$f":"-C489","v":-24218513.752808377},{"$f":"D469-D473-D475-D484-D465","v":3614611.4259452354},{"$f":"E469-E473-E475-E484-E465","v":2187322.1709387712},{"$f":"F469-F473-F475-F484-F465","v":2194788.7348430967},{"$f":"G469-G473-G475-G484-G465","v":2196247.9254062008},{"$f":"H469-H473-H475-H484-H465","v":2191922.6437873077},{"$f":"I469-I473-I475-I484-I465","v":2182021.1346640391},{"$f":"J469-J473-J475-J484-J465","v":2166737.7581538353},{"$f":"K469-K473-K475-K484-K465","v":2146253.717829641},{"$f":"L469-L473-L475-L484-L465","v":2120737.7472584024},{"$f":"M469-M473-M475-M484-M465","v":2090346.7573552327},{"$f":"N469-N473-N475-N484-N465","v":2055226.4467179151},{"$f":"O469-O473-O475-O484-O465","v":2015511.8769855183},{"$f":"P469-P473-P475-P484-P465","v":1971328.015150575},{"$f":"Q469-Q473-Q475-Q484-Q465","v":1922790.2446463946},{"$f":"R469-R473-R475-R484-R465","v":1870004.8469292317},{"$f":"S469-S473-S475-S484-S465","v":1813069.4551787209},{"$f":"T469-T473-T475-T484-T465","v":1752073.4816491902},{"$f":"U469-U473-U475-U484-U465","v":1687098.5201186575},{"$f":"V469-V473-V475-V484-V465","v":1618218.7248012107},{"$f":"W469-W473-W475-W484-W465","v":1545501.1670119707},{"$f":"X469","v":58684884.039926425},null,null,{"$f":"IRR(AC470:AX470,0.1)","v":0.11207846842840086},"ROE",{"$f":"-AC489","v":-22866422.339977209},{"$f":"AD469-AD473-AD475-AD484-AD465","v":3476112.19688081},{"$f":"AE469-AE473-AE475-AE484-AE465","v":2123264.9020557199},{"$f":"AF469-AF473-AF475-AF484-AF465","v":2125058.7209175685},{"$f":"AG469-AG473-AG475-AG484-AG465","v":2121161.2490689247},{"$f":"AH469-AH473-AH475-AH484-AH465","v":2111777.7756965538},{"$f":"AI469-AI473-AI475-AI484-AI465","v":2097099.9148362733},{"$f":"AJ469-AJ473-AJ475-AJ484-AJ465","v":2077306.3226150945},{"$f":"AK469-AK473-AK475-AK484-AK465","v":2052563.3736343402},{"$f":"AL469-AL473-AL475-AL484-AL465","v":2023025.7987525202},{"$f":"AM469-AM473-AM475-AM484-AM465","v":1988837.2864004988},{"$f":"AN469-AN473-AN475-AN484-AN465","v":1950131.0494422894},{"$f":"AO469-AO473-AO475-AO484-AO465","v":1907030.3594822818},{"$f":"AP469-AP473-AP475-AP484-AP465","v":1859649.0504133962},{"$f":"AQ469-AQ473-AQ475-AQ484-AQ465","v":1808091.9929003119},{"$f":"AR469-AR473-AR475-AR484-AR465","v":1752455.5413970575},{"$f":"AS469-AS473-AS475-AS484-AS465","v":1692827.955208851},{"$f":"AT469-AT473-AT475-AT484-AT465","v":1629289.7950233836},{"$f":"AU469-AU473-AU475-AU484-AU465","v":1561914.2962570786},{"$f":"AV469-AV473-AV475-AV484-AV465","v":1490767.7204863299},{"$f":"AW469-AW473-AW475-AW484-AW465","v":1415909.6861625407},{"$f":"AX469","v":54590589.80458273},null,null,{"$f":"IRR(BC470:BX470,0.1)","v":0.11207846842840041},"ROE",{"$f":"-BC489","v":-22866422.339977209},{"$f":"BD469-BD473-BD475-BD484-BD465","v":3476112.1968807951},{"$f":"BE469-BE473-BE475-BE484-BE465","v":2123264.9020557124},{"$f":"BF469-BF473-BF475-BF484-BF465","v":2125058.7209175574},{"$f":"BG469-BG473-BG475-BG484-BG465","v":2121161.2490689135},{"$f":"BH469-BH473-BH475-BH484-BH465","v":2111777.7756965426},{"$f":"BI469-BI473-BI475-BI484-BI465","v":2097099.9148362621},{"$f":"BJ469-BJ473-BJ475-BJ484-BJ465","v":2077306.3226150833},{"$f":"BK469-BK473-BK475-BK484-BK465","v":2052563.3736343272},{"$f":"BL469-BL473-BL475-BL484-BL465","v":2023025.7987525091},{"$f":"BM469-BM473-BM475-BM484-BM465","v":1988837.2864004876},{"$f":"BN469-BN473-BN475-BN484-BN465","v":1950131.0494422782},{"$f":"BO469-BO473-BO475-BO484-BO465","v":1907030.3594822707},{"$f":"BP469-BP473-BP475-BP484-BP465","v":1859649.050413385},{"$f":"BQ469-BQ473-BQ475-BQ484-BQ465","v":1808091.9929003008},{"$f":"BR469-BR473-BR475-BR484-BR465","v":1752455.5413970482},{"$f":"BS469-BS473-BS475-BS484-BS465","v":1692827.9552088398},{"$f":"BT469-BT473-BT475-BT484-BT465","v":1629289.7950233705},{"$f":"BU469-BU473-BU475-BU484-BU465","v":1561914.2962570693},{"$f":"BV469-BV473-BV475-BV484-BV465","v":1490767.7204863187},{"$f":"BW469-BW473-BW475-BW484-BW465","v":1415909.6861625295},{"$f":"BX469","v":54590589.80458273},null,null,{"$f":"IRR(CC470:CX470,0.1)","v":0.13792919353541411},"ROE",{"$f":"-CC489","v":-55463155.747708097},{"$f":"CD469-CD473-CD475-CD484-CD465","v":10113997.914990166},{"$f":"CE469-CE473-CE475-CE484-CE465","v":6823030.0871848762},{"$f":"CF469-CF473-CF475-CF484-CF465","v":6817684.8682855386},{"$f":"CG469-CG473-CG475-CG484-CG465","v":6798430.2379620224},{"$f":"CH469-CH473-CH475-CH484-CH465","v":6765757.077052936},{"$f":"CI469-CI473-CI475-CI484-CI465","v":6720123.2318544686},{"$f":"CJ469-CJ473-CJ475-CJ484-CJ465","v":6661955.2411311716},{"$f":"CK469-CK473-CK475-CK484-CK465","v":6591649.9646255579},{"$f":"CL469-CL473-CL475-CL484-CL465","v":6509576.1185092069},{"$f":"CM469-CM473-CM475-CM484-CM465","v":6416075.7229142655},{"$f":"CN469-CN473-CN475-CN484-CN465","v":6311465.4663969465},{"$f":"CO469-CO473-CO475-CO484-CO465","v":6196037.9919132348},{"$f":"CP469-CP473-CP475-CP484-CP465","v":6070063.1086308323},{"$f":"CQ469-CQ473-CQ475-CQ484-CQ465","v":5933788.9336596318},{"$f":"CR469-CR473-CR475-CR484-CR465","v":5787442.9675543755},{"$f":"CS469-CS473-CS475-CS484-CS465","v":5631233.1072273925},{"$f":"CT469-CT473-CT475-CT484-CT465","v":5465348.5997057594},{"$f":"CU469-CU473-CU475-CU484-CU465","v":5289960.9399745762},{"$f":"CV469-CV473-CV475-CV484-CV465","v":5105224.7159664258},{"$f":"CW469-CW473-CW475-CW484-CW465","v":4911278.4035855569},{"$f":"CX469","v":131563648.98961824}]
[]
[]
[null,"Interest",null,{"$f":"C476*$B$8","v":6861912.2299623732},6654390.2510528648,6436492.1731978813,6207699.1914501488,5967466.5606150292,5715222.2982381536,5450365.8227424342,5172266.5234719291,4880262.2592378994,4573657.7817921666,4251723.0804741485,3913691.6440902296,3558758.6358871143,3186078.9772738428,2794765.3357299082,2383886.0121087767,1952462.7223065887,1499468.2680142913,1023824.0910073791,524397.70515012124,null,null,null,null,"Interest",null,{"$f":"AC476*$B$8","v":6478819.6629935429},6282883.3944426952,6077150.3124643052,5861130.5763869956,5634309.853505821,5396148.0944805881,5146078.2475040928,4883504.9081787718,4607802.9018871859,4318315.7952810209,4014354.3333445471,3695194.7983112494,3360077.2865262874,3008203.8991520773,2638736.8424091563,2250796.4328290895,1843459.0027700195,1415754.7012079959,966665.18456787104,495121.19209573988,null,null,null,null,"Interest",null,{"$f":"BC476*$B$8","v":6478819.6629935429},6282883.3944426952,6077150.3124643052,5861130.5763869956,5634309.853505821,5396148.0944805881,5146078.2475040928,4883504.9081787718,4607802.9018871859,4318315.7952810209,4014354.3333445471,3695194.7983112494,3360077.2865262874,3008203.8991520773,2638736.8424091563,2250796.4328290895,1843459.0027700195,1415754.7012079959,966665.18456787104,495121.19209573988,null,null,null,null,"Interest",null,{"$f":"CC476*$B$8","v":15714560.795183964},15239311.820172191,14740300.396409832,14216338.401459355,13666178.306761354,13088510.207328454,12481958.702923909,11845079.623299135,11176356.589693122,10474197.40440681,9736930.2598561831,8962799.7580780219,8149962.7312109545,7296483.8530005338,6400331.0308795916,5459370.5676526027,4471362.081264264,3433953.1705565089,2344673.8143133656,1200930.4902580653]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C488)","v":11012351.808152536},{"$f":"-PMT($B$8,20,$C488)","v":11012351.808152536},11012351.808152536,11012351.808152536,11012351.808152536,11012351.808152536,11012351.808152536,11012351.808152536,11012351.808152536,11012351.808152536,11012351.808152536,11012351.808152536,11012351.808152536,11012351.808152536,11012351.808152536,11012351.808152536,11012351.808152536,11012351.808152536,11012351.808152536,11012351.808152536,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC488)","v":10397545.034010492},{"$f":"-PMT($B$8,20,$AC488)","v":10397545.034010492},10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC488)","v":10397545.034010492},{"$f":"-PMT($B$8,20,$BC488)","v":10397545.034010492},10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,10397545.034010492,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC488)","v":25219540.295419373},{"$f":"-PMT($B$8,20,$CC488)","v":25219540.295419373},25219540.295419373,25219540.295419373,25219540.295419373,25219540.295419373,25219540.295419373,25219540.295419373,25219540.295419373,25219540.295419373,25219540.295419373,25219540.295419373,25219540.295419373,25219540.295419373,25219540.295419373,25219540.295419373,25219540.295419373,25219540.295419373,25219540.295419373,25219540.295419373]
[null,"Sinking Fund",null,{"$f":"D474-D473","v":4150439.5781901628},{"$f":"E474-E473","v":4357961.5570996711},{"$f":"F474-F473","v":4575859.6349546546},{"$f":"G474-G473","v":4804652.6167023871},{"$f":"H474-H473","v":5044885.2475375067},{"$f":"I474-I473","v":5297129.5099143824},{"$f":"J474-J473","v":5561985.9854101017},{"$f":"K474-K473","v":5840085.2846806068},{"$f":"L474-L473","v":6132089.5489146365},{"$f":"M474-M473","v":6438694.0263603693},{"$f":"N474-N473","v":6760628.7276783874},{"$f":"O474-O473","v":7098660.1640623063},{"$f":"P474-P473","v":7453593.1722654216},{"$f":"Q474-Q473","v":7826272.8308786936},{"$f":"R474-R473","v":8217586.4724226277},{"$f":"S474-S473","v":8628465.7960437592},{"$f":"T474-T473","v":9059889.0858459473},{"$f":"U474-U473","v":9512883.5401382446},{"$f":"V474-V473","v":9988527.7171451561},{"$f":"W474-W473","v":10487954.103002414},null,null,null,null,"Sinking Fund",null,{"$f":"AD474-AD473","v":3918725.3710169494},{"$f":"AE474-AE473","v":4114661.6395677971},{"$f":"AF474-AF473","v":4320394.7215461871},{"$f":"AG474-AG473","v":4536414.4576234967},{"$f":"AH474-AH473","v":4763235.1805046713},{"$f":"AI474-AI473","v":5001396.9395299042},{"$f":"AJ474-AJ473","v":5251466.7865063995},{"$f":"AK474-AK473","v":5514040.1258317204},{"$f":"AL474-AL473","v":5789742.1321233064},{"$f":"AM474-AM473","v":6079229.2387294713},{"$f":"AN474-AN473","v":6383190.7006659452},{"$f":"AO474-AO473","v":6702350.2356992429},{"$f":"AP474-AP473","v":7037467.7474842053},{"$f":"AQ474-AQ473","v":7389341.1348584145},{"$f":"AR474-AR473","v":7758808.191601336},{"$f":"AS474-AS473","v":8146748.6011814028},{"$f":"AT474-AT473","v":8554086.0312404726},{"$f":"AU474-AU473","v":8981790.3328024969},{"$f":"AV474-AV473","v":9430879.8494426217},{"$f":"AW474-AW473","v":9902423.8419147525},null,null,null,null,"Sinking Fund",null,{"$f":"BD474-BD473","v":3918725.3710169494},{"$f":"BE474-BE473","v":4114661.6395677971},{"$f":"BF474-BF473","v":4320394.7215461871},{"$f":"BG474-BG473","v":4536414.4576234967},{"$f":"BH474-BH473","v":4763235.1805046713},{"$f":"BI474-BI473","v":5001396.9395299042},{"$f":"BJ474-BJ473","v":5251466.7865063995},{"$f":"BK474-BK473","v":5514040.1258317204},{"$f":"BL474-BL473","v":5789742.1321233064},{"$f":"BM474-BM473","v":6079229.2387294713},{"$f":"BN474-BN473","v":6383190.7006659452},{"$f":"BO474-BO473","v":6702350.2356992429},{"$f":"BP474-BP473","v":7037467.7474842053},{"$f":"BQ474-BQ473","v":7389341.1348584145},{"$f":"BR474-BR473","v":7758808.191601336},{"$f":"BS474-BS473","v":8146748.6011814028},{"$f":"BT474-BT473","v":8554086.0312404726},{"$f":"BU474-BU473","v":8981790.3328024969},{"$f":"BV474-BV473","v":9430879.8494426217},{"$f":"BW474-BW473","v":9902423.8419147525},null,null,null,null,"Sinking Fund",null,{"$f":"CD474-CD473","v":9504979.5002354085},{"$f":"CE474-CE473","v":9980228.475247182},{"$f":"CF474-CF473","v":10479239.899009541},{"$f":"CG474-CG473","v":11003201.893960018},{"$f":"CH474-CH473","v":11553361.988658018},{"$f":"CI474-CI473","v":12131030.088090919},{"$f":"CJ474-CJ473","v":12737581.592495464},{"$f":"CK474-CK473","v":13374460.672120238},{"$f":"CL474-CL473","v":14043183.705726251},{"$f":"CM474-CM473","v":14745342.891012562},{"$f":"CN474-CN473","v":15482610.03556319},{"$f":"CO474-CO473","v":16256740.537341351},{"$f":"CP474-CP473","v":17069577.564208418},{"$f":"CQ474-CQ473","v":17923056.44241884},{"$f":"CR474-CR473","v":18819209.264539782},{"$f":"CS474-CS473","v":19760169.727766771},{"$f":"CT474-CT473","v":20748178.214155108},{"$f":"CU474-CU473","v":21785587.124862865},{"$f":"CV474-CV473","v":22874866.481106006},{"$f":"CW474-CW473","v":24018609.805161308}]
[null,"Mortgage Balance",{"$f":"C488","v":137238244.59924746},{"$f":"C476-D475","v":133087805.02105729},{"$f":"D476-E475","v":128729843.46395762},{"$f":"E476-F475","v":124153983.82900296},{"$f":"F476-G475","v":119349331.21230057},{"$f":"G476-H475","v":114304445.96476306},{"$f":"H476-I475","v":109007316.45484868},{"$f":"I476-J475","v":103445330.46943858},{"$f":"J476-K475","v":97605245.184757978},{"$f":"K476-L475","v":91473155.635843337},{"$f":"L476-M475","v":85034461.609482974},{"$f":"M476-N475","v":78273832.881804585},{"$f":"N476-O475","v":71175172.717742279},{"$f":"O476-P475","v":63721579.545476854},{"$f":"P476-Q475","v":55895306.714598164},{"$f":"Q476-R475","v":47677720.242175534},{"$f":"R476-S475","v":39049254.446131773},{"$f":"S476-T475","v":29989365.360285826},{"$f":"T476-U475","v":20476481.820147581},{"$f":"U476-V475","v":10487954.103002425},{"$f":"V476-W475","v":0},null,null,null,null,"Mortgage Balance",{"$f":"AC488","v":129576393.25987084},{"$f":"AC476-AD475","v":125657667.88885389},{"$f":"AD476-AE475","v":121543006.2492861},{"$f":"AE476-AF475","v":117222611.52773991},{"$f":"AF476-AG475","v":112686197.07011642},{"$f":"AG476-AH475","v":107922961.88961175},{"$f":"AH476-AI475","v":102921564.95008184},{"$f":"AI476-AJ475","v":97670098.163575441},{"$f":"AJ476-AK475","v":92156058.037743717},{"$f":"AK476-AL475","v":86366315.905620411},{"$f":"AL476-AM475","v":80287086.666890934},{"$f":"AM476-AN475","v":73903895.966224983},{"$f":"AN476-AO475","v":67201545.730525747},{"$f":"AO476-AP475","v":60164077.98304154},{"$f":"AP476-AQ475","v":52774736.848183125},{"$f":"AQ476-AR475","v":45015928.656581789},{"$f":"AR476-AS475","v":36869180.055400386},{"$f":"AS476-AT475","v":28315094.024159916},{"$f":"AT476-AU475","v":19333303.691357419},{"$f":"AU476-AV475","v":9902423.8419147972},{"$f":"AV476-AW475","v":4.4703483581542969E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC488","v":129576393.25987084},{"$f":"BC476-BD475","v":125657667.88885389},{"$f":"BD476-BE475","v":121543006.2492861},{"$f":"BE476-BF475","v":117222611.52773991},{"$f":"BF476-BG475","v":112686197.07011642},{"$f":"BG476-BH475","v":107922961.88961175},{"$f":"BH476-BI475","v":102921564.95008184},{"$f":"BI476-BJ475","v":97670098.163575441},{"$f":"BJ476-BK475","v":92156058.037743717},{"$f":"BK476-BL475","v":86366315.905620411},{"$f":"BL476-BM475","v":80287086.666890934},{"$f":"BM476-BN475","v":73903895.966224983},{"$f":"BN476-BO475","v":67201545.730525747},{"$f":"BO476-BP475","v":60164077.98304154},{"$f":"BP476-BQ475","v":52774736.848183125},{"$f":"BQ476-BR475","v":45015928.656581789},{"$f":"BR476-BS475","v":36869180.055400386},{"$f":"BS476-BT475","v":28315094.024159916},{"$f":"BT476-BU475","v":19333303.691357419},{"$f":"BU476-BV475","v":9902423.8419147972},{"$f":"BV476-BW475","v":4.4703483581542969E-8},null,null,null,null,"Mortgage Balance",{"$f":"CC488","v":314291215.90367925},{"$f":"CC476-CD475","v":304786236.40344381},{"$f":"CD476-CE475","v":294806007.92819661},{"$f":"CE476-CF475","v":284326768.02918708},{"$f":"CF476-CG475","v":273323566.13522708},{"$f":"CG476-CH475","v":261770204.14656907},{"$f":"CH476-CI475","v":249639174.05847815},{"$f":"CI476-CJ475","v":236901592.46598268},{"$f":"CJ476-CK475","v":223527131.79386243},{"$f":"CK476-CL475","v":209483948.0881362},{"$f":"CL476-CM475","v":194738605.19712365},{"$f":"CM476-CN475","v":179255995.16156045},{"$f":"CN476-CO475","v":162999254.62421909},{"$f":"CO476-CP475","v":145929677.06001067},{"$f":"CP476-CQ475","v":128006620.61759183},{"$f":"CQ476-CR475","v":109187411.35305205},{"$f":"CR476-CS475","v":89427241.625285283},{"$f":"CS476-CT475","v":68679063.411130175},{"$f":"CT476-CU475","v":46893476.28626731},{"$f":"CU476-CV475","v":24018609.805161305},{"$f":"CV476-CW475","v":0}]
[]
[]
[null,"Book Depr",null,{"$f":"-$C469/20","v":9780814.0066544041},{"$f":"-$C469/20","v":9780814.0066544041},9780814.0066544041,9780814.0066544041,9780814.0066544041,9780814.0066544041,9780814.0066544041,9780814.0066544041,9780814.0066544041,9780814.0066544041,9780814.0066544041,9780814.0066544041,9780814.0066544041,9780814.0066544041,9780814.0066544041,9780814.0066544041,9780814.0066544041,9780814.0066544041,9780814.0066544041,9780814.0066544041,null,null,null,null,"Book Depr",null,{"$f":"-$AC469/20","v":9098431.6340971217},{"$f":"-$AC469/20","v":9098431.6340971217},9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,null,null,null,null,"Book Depr",null,{"$f":"-$BC469/20","v":9098431.6340971217},{"$f":"-$BC469/20","v":9098431.6340971217},9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,9098431.6340971217,null,null,null,null,"Book Depr",null,{"$f":"-$CC469/20","v":21927274.831603043},{"$f":"-$CC469/20","v":21927274.831603043},21927274.831603043,21927274.831603043,21927274.831603043,21927274.831603043,21927274.831603043,21927274.831603043,21927274.831603043,21927274.831603043,21927274.831603043,21927274.831603043,21927274.831603043,21927274.831603043,21927274.831603043,21927274.831603043,21927274.831603043,21927274.831603043,21927274.831603043,21927274.831603043]
[null,"Accum Depreciation",null,{"$f":"SUM($D479:D479)","v":9780814.0066544041},{"$f":"SUM($D479:E479)","v":19561628.013308808},{"$f":"SUM($D479:F479)","v":29342442.019963212},{"$f":"SUM($D479:G479)","v":39123256.026617616},{"$f":"SUM($D479:H479)","v":48904070.033272021},{"$f":"SUM($D479:I479)","v":58684884.039926425},{"$f":"SUM($D479:J479)","v":68465698.046580821},{"$f":"SUM($D479:K479)","v":78246512.053235233},{"$f":"SUM($D479:L479)","v":88027326.059889644},{"$f":"SUM($D479:M479)","v":97808140.066544056},{"$f":"SUM($D479:N479)","v":107588954.07319847},{"$f":"SUM($D479:O479)","v":117369768.07985288},{"$f":"SUM($D479:P479)","v":127150582.08650729},{"$f":"SUM($D479:Q479)","v":136931396.0931617},{"$f":"SUM($D479:R479)","v":146712210.09981611},{"$f":"SUM($D479:S479)","v":156493024.10647053},{"$f":"SUM($D479:T479)","v":166273838.11312494},{"$f":"SUM($D479:U479)","v":176054652.11977935},{"$f":"SUM($D479:V479)","v":185835466.12643376},{"$f":"SUM($D479:W479)","v":195616280.13308817},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD479:AD479)","v":9098431.6340971217},{"$f":"SUM($AD479:AE479)","v":18196863.268194243},{"$f":"SUM($AD479:AF479)","v":27295294.902291365},{"$f":"SUM($AD479:AG479)","v":36393726.536388487},{"$f":"SUM($AD479:AH479)","v":45492158.170485608},{"$f":"SUM($AD479:AI479)","v":54590589.80458273},{"$f":"SUM($AD479:AJ479)","v":63689021.438679852},{"$f":"SUM($AD479:AK479)","v":72787453.072776973},{"$f":"SUM($AD479:AL479)","v":81885884.706874102},{"$f":"SUM($AD479:AM479)","v":90984316.340971231},{"$f":"SUM($AD479:AN479)","v":100082747.97506836},{"$f":"SUM($AD479:AO479)","v":109181179.60916549},{"$f":"SUM($AD479:AP479)","v":118279611.24326262},{"$f":"SUM($AD479:AQ479)","v":127378042.87735975},{"$f":"SUM($AD479:AR479)","v":136476474.51145688},{"$f":"SUM($AD479:AS479)","v":145574906.14555401},{"$f":"SUM($AD479:AT479)","v":154673337.77965114},{"$f":"SUM($AD479:AU479)","v":163771769.41374826},{"$f":"SUM($AD479:AV479)","v":172870201.04784539},{"$f":"SUM($AD479:AW479)","v":181968632.68194252},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD479:BD479)","v":9098431.6340971217},{"$f":"SUM($BD479:BE479)","v":18196863.268194243},{"$f":"SUM($BD479:BF479)","v":27295294.902291365},{"$f":"SUM($BD479:BG479)","v":36393726.536388487},{"$f":"SUM($BD479:BH479)","v":45492158.170485608},{"$f":"SUM($BD479:BI479)","v":54590589.80458273},{"$f":"SUM($BD479:BJ479)","v":63689021.438679852},{"$f":"SUM($BD479:BK479)","v":72787453.072776973},{"$f":"SUM($BD479:BL479)","v":81885884.706874102},{"$f":"SUM($BD479:BM479)","v":90984316.340971231},{"$f":"SUM($BD479:BN479)","v":100082747.97506836},{"$f":"SUM($BD479:BO479)","v":109181179.60916549},{"$f":"SUM($BD479:BP479)","v":118279611.24326262},{"$f":"SUM($BD479:BQ479)","v":127378042.87735975},{"$f":"SUM($BD479:BR479)","v":136476474.51145688},{"$f":"SUM($BD479:BS479)","v":145574906.14555401},{"$f":"SUM($BD479:BT479)","v":154673337.77965114},{"$f":"SUM($BD479:BU479)","v":163771769.41374826},{"$f":"SUM($BD479:BV479)","v":172870201.04784539},{"$f":"SUM($BD479:BW479)","v":181968632.68194252},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD479:CD479)","v":21927274.831603043},{"$f":"SUM($CD479:CE479)","v":43854549.663206086},{"$f":"SUM($CD479:CF479)","v":65781824.494809128},{"$f":"SUM($CD479:CG479)","v":87709099.326412171},{"$f":"SUM($CD479:CH479)","v":109636374.15801522},{"$f":"SUM($CD479:CI479)","v":131563648.98961827},{"$f":"SUM($CD479:CJ479)","v":153490923.82122132},{"$f":"SUM($CD479:CK479)","v":175418198.65282437},{"$f":"SUM($CD479:CL479)","v":197345473.48442742},{"$f":"SUM($CD479:CM479)","v":219272748.31603047},{"$f":"SUM($CD479:CN479)","v":241200023.14763352},{"$f":"SUM($CD479:CO479)","v":263127297.97923657},{"$f":"SUM($CD479:CP479)","v":285054572.81083959},{"$f":"SUM($CD479:CQ479)","v":306981847.64244264},{"$f":"SUM($CD479:CR479)","v":328909122.47404569},{"$f":"SUM($CD479:CS479)","v":350836397.30564874},{"$f":"SUM($CD479:CT479)","v":372763672.13725179},{"$f":"SUM($CD479:CU479)","v":394690946.96885484},{"$f":"SUM($CD479:CV479)","v":416618221.80045789},{"$f":"SUM($CD479:CW479)","v":438545496.63206095}]
[null,"End Year Book Value",null,{"$f":"-$C469-D480","v":185835466.12643367},176054652.11977929,166273838.11312488,156493024.10647047,146712210.09981605,136931396.09316164,127150582.08650726,117369768.07985285,107588954.07319844,97808140.066544026,88027326.059889615,78246512.053235203,68465698.046580791,58684884.03992638,48904070.033271968,39123256.026617557,29342442.019963145,19561628.013308734,9780814.0066543221,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC469-AD480","v":172870201.0478453},{"$f":"-$AC469-AE480","v":163771769.4137482},{"$f":"-$AC469-AF480","v":154673337.77965108},{"$f":"-$AC469-AG480","v":145574906.14555395},{"$f":"-$AC469-AH480","v":136476474.51145682},{"$f":"-$AC469-AI480","v":127378042.8773597},{"$f":"-$AC469-AJ480","v":118279611.24326259},{"$f":"-$AC469-AK480","v":109181179.60916546},{"$f":"-$AC469-AL480","v":100082747.97506833},{"$f":"-$AC469-AM480","v":90984316.340971202},{"$f":"-$AC469-AN480","v":81885884.706874073},{"$f":"-$AC469-AO480","v":72787453.072776943},{"$f":"-$AC469-AP480","v":63689021.438679814},{"$f":"-$AC469-AQ480","v":54590589.804582685},{"$f":"-$AC469-AR480","v":45492158.170485556},{"$f":"-$AC469-AS480","v":36393726.536388427},{"$f":"-$AC469-AT480","v":27295294.902291298},{"$f":"-$AC469-AU480","v":18196863.268194169},{"$f":"-$AC469-AV480","v":9098431.6340970397},{"$f":"-$AC469-AW480","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC469-BD480","v":172870201.0478453},{"$f":"-$BC469-BE480","v":163771769.4137482},{"$f":"-$BC469-BF480","v":154673337.77965108},{"$f":"-$BC469-BG480","v":145574906.14555395},{"$f":"-$BC469-BH480","v":136476474.51145682},{"$f":"-$BC469-BI480","v":127378042.8773597},{"$f":"-$BC469-BJ480","v":118279611.24326259},{"$f":"-$BC469-BK480","v":109181179.60916546},{"$f":"-$BC469-BL480","v":100082747.97506833},{"$f":"-$BC469-BM480","v":90984316.340971202},{"$f":"-$BC469-BN480","v":81885884.706874073},{"$f":"-$BC469-BO480","v":72787453.072776943},{"$f":"-$BC469-BP480","v":63689021.438679814},{"$f":"-$BC469-BQ480","v":54590589.804582685},{"$f":"-$BC469-BR480","v":45492158.170485556},{"$f":"-$BC469-BS480","v":36393726.536388427},{"$f":"-$BC469-BT480","v":27295294.902291298},{"$f":"-$BC469-BU480","v":18196863.268194169},{"$f":"-$BC469-BV480","v":9098431.6340970397},{"$f":"-$BC469-BW480","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$CC469-CD480","v":416618221.80045778},{"$f":"-$CC469-CE480","v":394690946.96885473},{"$f":"-$CC469-CF480","v":372763672.13725168},{"$f":"-$CC469-CG480","v":350836397.30564868},{"$f":"-$CC469-CH480","v":328909122.47404563},{"$f":"-$CC469-CI480","v":306981847.64244258},{"$f":"-$CC469-CJ480","v":285054572.81083953},{"$f":"-$CC469-CK480","v":263127297.97923645},{"$f":"-$CC469-CL480","v":241200023.1476334},{"$f":"-$CC469-CM480","v":219272748.31603035},{"$f":"-$CC469-CN480","v":197345473.4844273},{"$f":"-$CC469-CO480","v":175418198.65282425},{"$f":"-$CC469-CP480","v":153490923.82122123},{"$f":"-$CC469-CQ480","v":131563648.98961818},{"$f":"-$CC469-CR480","v":109636374.15801513},{"$f":"-$CC469-CS480","v":87709099.326412082},{"$f":"-$CC469-CT480","v":65781824.494809031},{"$f":"-$CC469-CU480","v":43854549.663205981},{"$f":"-$CC469-CV480","v":21927274.831602931},{"$f":"-$CC469-CW480","v":0}]
[null,"Prop. Tax Value",{"$f":"-C469","v":195616280.13308808},{"$f":"C482/(($C482/$X482)^(1/21))","v":184716634.9040128},{"$f":"D482/(($C482/$X482)^(1/21))","v":174424312.675042},164705473.7001377,155528163.76766738,146862209.13933197,138679117.3430464,130951983.49359319,123655401.83304429,116765382.20010808,110259271.15376432,104115677.49185231,98314401.919727504,92836370.637746856,87663572.629227608,82779000.442690909,78166594.273690358,73811189.162374273,69698465.133174405,65814900.112687267,62147725.470948555,{"$f":"X469","v":58684884.039926425},null,null,null,"Prop. Tax Value",{"$f":"-AC469","v":181968632.68194243},{"$f":"AC482/(($AC482/$AX482)^(1/21))","v":171829427.81768638},{"$f":"AD482/(($AC482/$AX482)^(1/21))","v":162255174.58143446},153214394.13966301,144677361.64434177,136616008.50170416,129003830.08655478,121815798.59869133,115028280.77492492,108618960.18614705,102566763.86396681,96851793.015676573,91455257.59974651,86359414.546741262,81547509.422537312,77003721.34203805,72713110.952270091,68661571.313836515,64835781.519231983,61223162.895523019,57811837.647393987,{"$f":"AX469","v":54590589.80458273},null,null,null,"Prop. Tax Value",{"$f":"-BC469","v":181968632.68194243},{"$f":"BC482/(($BC482/$BX482)^(1/21))","v":171829427.81768638},{"$f":"BD482/(($BC482/$BX482)^(1/21))","v":162255174.58143446},153214394.13966301,144677361.64434177,136616008.50170416,129003830.08655478,121815798.59869133,115028280.77492492,108618960.18614705,102566763.86396681,96851793.015676573,91455257.59974651,86359414.546741262,81547509.422537312,77003721.34203805,72713110.952270091,68661571.313836515,64835781.519231983,61223162.895523019,57811837.647393987,{"$f":"BX469","v":54590589.80458273},null,null,null,"Prop. Tax Value",{"$f":"-CC469","v":438545496.63206083},{"$f":"CC482/(($CC482/$CX482)^(1/21))","v":414109952.07081056},{"$f":"CD482/(($CC482/$CX482)^(1/21))","v":391035944.32293636},369247609.21076334,348673309.67218018,329245400.22778916,310900004.57183331,293576805.55565047,277218846.87314838,261772345.79627013,247186516.34474924,233413402.3087613,220407719.57547337,208126707.24108222,196529987.01881841,185579430.48066881,175239033.69632682,165474798.85719982,156254622.4962703,147548189.93629265,139326875.61928567,{"$f":"CX469","v":131563648.98961824}]
[null,"Tax Dep",null,{"$f":"$C469*-D$5","v":39123256.026617616},{"$f":"$C469*-E$5","v":62597209.642588191},37558325.785552911,22534995.471331745,22534995.471331745,11267497.735665873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":78787191.8181348},{"$f":"$CC$29*-E$5","v":126059506.90901567},{"$f":"$CC$29*-F$5","v":75635704.145409405},{"$f":"$CC$29*-G$5","v":45381422.487245642},{"$f":"$CC$29*-H$5","v":45381422.487245642},{"$f":"$CC$29*-I$5","v":22690711.243622821}]
[null,"After Tax Dep. Value",null,{"$f":"D483*$B$7","v":8215883.7655896991},{"$f":"E483*$B$7","v":13145414.024943519},{"$f":"F483*$B$7","v":7887248.4149661111},{"$f":"G483*$B$7","v":4732349.0489796661},{"$f":"H483*$B$7","v":4732349.0489796661},{"$f":"I483*$B$7","v":2366174.524489833},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD483*$B$7","v":7101407.4138838798},{"$f":"AE483*$B$7","v":11362251.862214206},{"$f":"AF483*$B$7","v":6817351.1173285237},{"$f":"AG483*$B$7","v":4090410.6703971145},{"$f":"AH483*$B$7","v":4090410.6703971145},{"$f":"AI483*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD483*$B$7","v":7101407.4138838798},{"$f":"BE483*$B$7","v":11362251.862214206},{"$f":"BF483*$B$7","v":6817351.1173285237},{"$f":"BG483*$B$7","v":4090410.6703971145},{"$f":"BH483*$B$7","v":4090410.6703971145},{"$f":"BI483*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD483*$B$7","v":16545310.281808307},{"$f":"CE483*$B$7","v":26472496.45089329},{"$f":"CF483*$B$7","v":15883497.870535975},{"$f":"CG483*$B$7","v":9530098.7223215848},{"$f":"CH483*$B$7","v":9530098.7223215848},{"$f":"CI483*$B$7","v":4765049.3611607924}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D484:I484)","v":34159521.781032234},{"$f":"C486/C490","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD484:AI484)","v":29525817.082094379},{"$f":"AC486/AC490","v":0.1622577289664075},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD484:BI484)","v":29525817.082094379},{"$f":"BC486/BC490","v":0.1622577289664075},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD484:CI484)","v":68791124.980673522},{"$f":"CC486/CC490","v":0.15686200293692493}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D465:W465)","v":0},{"$f":"C487/C490","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD465:AW465)","v":0},{"$f":"AC487/AC490","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD465:BW465)","v":0},{"$f":"BC487/BC490","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD465:CW465)","v":0},{"$f":"CC487/CC490","v":0}]
[0.85,"Debt",{"$f":"(C490-C486-C487)*$A488","v":137238244.59924746},{"$f":"C488/C490","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC490-AC486-AC487)*$A488","v":129576393.25987084},{"$f":"AC488/AC490","v":0.71208093037855358},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC490-BC486-BC487)*$A488","v":129576393.25987084},{"$f":"BC488/BC490","v":0.71208093037855358},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC490-CC486-CC487)*$A488","v":314291215.90367925},{"$f":"CC488/CC490","v":0.71666729750361391}]
[0.15,"Equity",{"$f":"(C490-C486-C487)*$A489","v":24218513.752808377},{"$f":"C489/C490","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC490-AC486-AC487)*$A489","v":22866422.339977209},{"$f":"AC489/AC490","v":0.12566134065503887},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC490-BC486-BC487)*$A489","v":22866422.339977209},{"$f":"BC489/BC490","v":0.12566134065503887},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC490-CC486-CC487)*$A489","v":55463155.747708097},{"$f":"CC489/CC490","v":0.12647069955946127}]
[null,"Total",{"$f":"-C469","v":195616280.13308808},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC469","v":181968632.68194243},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",{"$f":"-BC469","v":181968632.68194243},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC469","v":438545496.63206083}]
[null,"Check",{"$f":"SUM(C486:C489)-C490","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC486:AC489)-AC490","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC486:BC489)-BC490","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC486:CC489)-CC490","v":0}]
[null,"2032 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032 Off Shore Wind"]
[null,"Year",null,2032,{"$f":"D493+1","v":2033},{"$f":"E493+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,null,null,null,"Year",null,2032,{"$f":"AD493+1","v":2033},{"$f":"AE493+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,null,null,null,"Year",null,2032,{"$f":"BD493+1","v":2033},{"$f":"BE493+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,null,null,null,"Year",null,2032,{"$f":"CD493+1","v":2033},{"$f":"CE493+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D493-$D$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D493-$D$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D493-$D$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D493-$D$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D493-$D$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D493-$D$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D493-$D$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D493-$D$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D493-$D$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D493-$D$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D493-$D$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D493-$D$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D493-$D$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D493-$D$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D493-$D$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D493-$D$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D493-$D$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D493-$D$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D493-$D$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D493-$D$13)","v":340014.57903832052},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD493-$AD$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD493-$AD$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD493-$AD$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD493-$AD$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD493-$AD$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD493-$AD$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD493-$AD$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD493-$AD$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD493-$AD$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD493-$AD$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD493-$AD$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD493-$AD$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD493-$AD$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD493-$AD$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD493-$AD$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD493-$AD$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD493-$AD$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD493-$AD$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD493-$AD$13)","v":340014.57903832052},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD493-$AD$13)","v":340014.57903832052},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD493-$AD$13)","v":441099.99442809145},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD493-$AD$13)","v":441099.99442809145},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD493-$AD$13)","v":441099.99442809145},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD493-$AD$13)","v":441099.99442809145},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD493-$AD$13)","v":441099.99442809145},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD493-$AD$13)","v":441099.99442809145},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD493-$AD$13)","v":441099.99442809145},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD493-$AD$13)","v":441099.99442809145},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD493-$AD$13)","v":441099.99442809145},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD493-$AD$13)","v":441099.99442809145},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD493-$AD$13)","v":441099.99442809145},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD493-$AD$13)","v":441099.99442809145},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD493-$AD$13)","v":441099.99442809145},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD493-$AD$13)","v":441099.99442809145},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD493-$AD$13)","v":441099.99442809145},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD493-$AD$13)","v":441099.99442809145},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD493-$AD$13)","v":441099.99442809145},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD493-$AD$13)","v":441099.99442809145},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD493-$AD$13)","v":441099.99442809145},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD493-$AD$13)","v":441099.99442809145},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD493-$AD$13)","v":454030.79136620089},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD493-$AD$13)","v":454030.79136620089},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD493-$AD$13)","v":454030.79136620089},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD493-$AD$13)","v":454030.79136620089},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD493-$AD$13)","v":454030.79136620089},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD493-$AD$13)","v":454030.79136620089},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD493-$AD$13)","v":454030.79136620089},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD493-$AD$13)","v":454030.79136620089},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD493-$AD$13)","v":454030.79136620089},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD493-$AD$13)","v":454030.79136620089},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD493-$AD$13)","v":454030.79136620089},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD493-$AD$13)","v":454030.79136620089},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD493-$AD$13)","v":454030.79136620089},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD493-$AD$13)","v":454030.79136620089},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD493-$AD$13)","v":454030.79136620089},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD493-$AD$13)","v":454030.79136620089},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD493-$AD$13)","v":454030.79136620089},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD493-$AD$13)","v":454030.79136620089},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD493-$AD$13)","v":454030.79136620089},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD493-$AD$13)","v":454030.79136620089}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M16","v":69.343548880374541},{"$f":"D495","v":69.343548880374541},{"$f":"E495","v":69.343548880374541},69.343548880374541,69.343548880374541,69.343548880374541,69.343548880374541,69.343548880374541,69.343548880374541,69.343548880374541,69.343548880374541,69.343548880374541,69.343548880374541,69.343548880374541,69.343548880374541,69.343548880374541,69.343548880374541,69.343548880374541,69.343548880374541,69.343548880374541,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P16","v":66.533332973459693},{"$f":"AD495","v":66.533332973459693},{"$f":"AE495","v":66.533332973459693},66.533332973459693,66.533332973459693,66.533332973459693,66.533332973459693,66.533332973459693,66.533332973459693,66.533332973459693,66.533332973459693,66.533332973459693,66.533332973459693,66.533332973459693,66.533332973459693,66.533332973459693,66.533332973459693,66.533332973459693,66.533332973459693,66.533332973459693,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$16","v":51.436110833708497},{"$f":"BD495","v":51.436110833708497},{"$f":"BE495","v":51.436110833708497},51.436110833708497,51.436110833708497,51.436110833708497,51.436110833708497,51.436110833708497,51.436110833708497,51.436110833708497,51.436110833708497,51.436110833708497,51.436110833708497,51.436110833708497,51.436110833708497,51.436110833708497,51.436110833708497,51.436110833708497,51.436110833708497,51.436110833708497,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$16","v":126.31093809265489},{"$f":"CD495","v":126.31093809265489},{"$f":"CE495","v":126.31093809265489},126.31093809265489,126.31093809265489,126.31093809265489,126.31093809265489,126.31093809265489,126.31093809265489,126.31093809265489,126.31093809265489,126.31093809265489,126.31093809265489,126.31093809265489,126.31093809265489,126.31093809265489,126.31093809265489,126.31093809265489,126.31093809265489,126.31093809265489]
[null,"Revenue",null,{"$f":"D495*D494","v":23577817.581583753},{"$f":"E495*E494","v":23577817.581583753},{"$f":"F495*F494","v":23577817.581583753},{"$f":"G495*G494","v":23577817.581583753},{"$f":"H495*H494","v":23577817.581583753},{"$f":"I495*I494","v":23577817.581583753},{"$f":"J495*J494","v":23577817.581583753},{"$f":"K495*K494","v":23577817.581583753},{"$f":"L495*L494","v":23577817.581583753},{"$f":"M495*M494","v":23577817.581583753},{"$f":"N495*N494","v":23577817.581583753},{"$f":"O495*O494","v":23577817.581583753},{"$f":"P495*P494","v":23577817.581583753},{"$f":"Q495*Q494","v":23577817.581583753},{"$f":"R495*R494","v":23577817.581583753},{"$f":"S495*S494","v":23577817.581583753},{"$f":"T495*T494","v":23577817.581583753},{"$f":"U495*U494","v":23577817.581583753},{"$f":"V495*V494","v":23577817.581583753},{"$f":"W495*W494","v":23577817.581583753},null,null,null,null,"Revenue",null,{"$f":"AD495*AD494","v":22622303.202987306},{"$f":"AE495*AE494","v":22622303.202987306},{"$f":"AF495*AF494","v":22622303.202987306},{"$f":"AG495*AG494","v":22622303.202987306},{"$f":"AH495*AH494","v":22622303.202987306},{"$f":"AI495*AI494","v":22622303.202987306},{"$f":"AJ495*AJ494","v":22622303.202987306},{"$f":"AK495*AK494","v":22622303.202987306},{"$f":"AL495*AL494","v":22622303.202987306},{"$f":"AM495*AM494","v":22622303.202987306},{"$f":"AN495*AN494","v":22622303.202987306},{"$f":"AO495*AO494","v":22622303.202987306},{"$f":"AP495*AP494","v":22622303.202987306},{"$f":"AQ495*AQ494","v":22622303.202987306},{"$f":"AR495*AR494","v":22622303.202987306},{"$f":"AS495*AS494","v":22622303.202987306},{"$f":"AT495*AT494","v":22622303.202987306},{"$f":"AU495*AU494","v":22622303.202987306},{"$f":"AV495*AV494","v":22622303.202987306},{"$f":"AW495*AW494","v":22622303.202987306},null,null,null,null,"Revenue",null,{"$f":"BD495*BD494","v":22688468.202151511},{"$f":"BE495*BE494","v":22688468.202151511},{"$f":"BF495*BF494","v":22688468.202151511},{"$f":"BG495*BG494","v":22688468.202151511},{"$f":"BH495*BH494","v":22688468.202151511},{"$f":"BI495*BI494","v":22688468.202151511},{"$f":"BJ495*BJ494","v":22688468.202151511},{"$f":"BK495*BK494","v":22688468.202151511},{"$f":"BL495*BL494","v":22688468.202151511},{"$f":"BM495*BM494","v":22688468.202151511},{"$f":"BN495*BN494","v":22688468.202151511},{"$f":"BO495*BO494","v":22688468.202151511},{"$f":"BP495*BP494","v":22688468.202151511},{"$f":"BQ495*BQ494","v":22688468.202151511},{"$f":"BR495*BR494","v":22688468.202151511},{"$f":"BS495*BS494","v":22688468.202151511},{"$f":"BT495*BT494","v":22688468.202151511},{"$f":"BU495*BU494","v":22688468.202151511},{"$f":"BV495*BV494","v":22688468.202151511},{"$f":"BW495*BW494","v":22688468.202151511},null,null,null,null,"Revenue",null,{"$f":"CD495*CD494","v":57349055.18041531},{"$f":"CE495*CE494","v":57349055.18041531},{"$f":"CF495*CF494","v":57349055.18041531},{"$f":"CG495*CG494","v":57349055.18041531},{"$f":"CH495*CH494","v":57349055.18041531},{"$f":"CI495*CI494","v":57349055.18041531},{"$f":"CJ495*CJ494","v":57349055.18041531},{"$f":"CK495*CK494","v":57349055.18041531},{"$f":"CL495*CL494","v":57349055.18041531},{"$f":"CM495*CM494","v":57349055.18041531},{"$f":"CN495*CN494","v":57349055.18041531},{"$f":"CO495*CO494","v":57349055.18041531},{"$f":"CP495*CP494","v":57349055.18041531},{"$f":"CQ495*CQ494","v":57349055.18041531},{"$f":"CR495*CR494","v":57349055.18041531},{"$f":"CS495*CS494","v":57349055.18041531},{"$f":"CT495*CT494","v":57349055.18041531},{"$f":"CU495*CU494","v":57349055.18041531},{"$f":"CV495*CV494","v":57349055.18041531},{"$f":"CW495*CW494","v":57349055.18041531}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(E493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(F493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(G493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(H493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(I493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(J493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(K493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(L493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(M493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(N493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(O493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(P493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(Q493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(R493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(S493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(T493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(U493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(V493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(W493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(AE493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(AF493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(AG493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(AH493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(AI493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(AJ493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(AK493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(AL493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(AM493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(AN493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(AO493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(AP493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(AQ493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(AR493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(AS493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(AT493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(AU493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(AV493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(AW493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4673593.778768695},{"$f":"HLOOKUP(BE493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(BF493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(BG493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(BH493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(BI493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(BJ493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(BK493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(BL493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(BM493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(BN493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(BO493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(BP493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(BQ493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(BR493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(BS493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(BT493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(BU493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(BV493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(BW493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":11875308.867565852},{"$f":"HLOOKUP(CE493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12112815.04491717},{"$f":"HLOOKUP(CF493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12355071.345815513},{"$f":"HLOOKUP(CG493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12602172.772731826},{"$f":"HLOOKUP(CH493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12854216.228186462},{"$f":"HLOOKUP(CI493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13111300.552750193},{"$f":"HLOOKUP(CJ493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13373526.563805196},{"$f":"HLOOKUP(CK493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13640997.0950813},{"$f":"HLOOKUP(CL493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13913817.036982926},{"$f":"HLOOKUP(CM493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14192093.377722582},{"$f":"HLOOKUP(CN493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14475935.245277036},{"$f":"HLOOKUP(CO493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14765453.950182574},{"$f":"HLOOKUP(CP493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15060763.029186232},{"$f":"HLOOKUP(CQ493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15361978.289769953},{"$f":"HLOOKUP(CR493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15669217.855565352},{"$f":"HLOOKUP(CS493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15982602.212676659},{"$f":"HLOOKUP(CT493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16302254.256930191},{"$f":"HLOOKUP(CU493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16628299.342068797},{"$f":"HLOOKUP(CV493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16960865.328910172},{"$f":"HLOOKUP(CW493,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17300082.635488376}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D494","v":0},{"$f":"HLOOKUP(E493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E494","v":0},{"$f":"HLOOKUP(F493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F494","v":0},{"$f":"HLOOKUP(G493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G494","v":0},{"$f":"HLOOKUP(H493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H494","v":0},{"$f":"HLOOKUP(I493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I494","v":0},{"$f":"HLOOKUP(J493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J494","v":0},{"$f":"HLOOKUP(K493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K494","v":0},{"$f":"HLOOKUP(L493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L494","v":0},{"$f":"HLOOKUP(M493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M494","v":0},{"$f":"HLOOKUP(N493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N494","v":0},{"$f":"HLOOKUP(O493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O494","v":0},{"$f":"HLOOKUP(P493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P494","v":0},{"$f":"HLOOKUP(Q493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q494","v":0},{"$f":"HLOOKUP(R493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R494","v":0},{"$f":"HLOOKUP(S493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S494","v":0},{"$f":"HLOOKUP(T493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T494","v":0},{"$f":"HLOOKUP(U493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U494","v":0},{"$f":"HLOOKUP(V493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V494","v":0},{"$f":"HLOOKUP(W493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W494","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD494","v":0},{"$f":"HLOOKUP(AE493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE494","v":0},{"$f":"HLOOKUP(AF493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF494","v":0},{"$f":"HLOOKUP(AG493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG494","v":0},{"$f":"HLOOKUP(AH493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH494","v":0},{"$f":"HLOOKUP(AI493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI494","v":0},{"$f":"HLOOKUP(AJ493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ494","v":0},{"$f":"HLOOKUP(AK493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK494","v":0},{"$f":"HLOOKUP(AL493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL494","v":0},{"$f":"HLOOKUP(AM493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM494","v":0},{"$f":"HLOOKUP(AN493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN494","v":0},{"$f":"HLOOKUP(AO493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO494","v":0},{"$f":"HLOOKUP(AP493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP494","v":0},{"$f":"HLOOKUP(AQ493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ494","v":0},{"$f":"HLOOKUP(AR493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR494","v":0},{"$f":"HLOOKUP(AS493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS494","v":0},{"$f":"HLOOKUP(AT493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT494","v":0},{"$f":"HLOOKUP(AU493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU494","v":0},{"$f":"HLOOKUP(AV493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV494","v":0},{"$f":"HLOOKUP(AW493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW494","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD494","v":66164.999164213717},{"$f":"HLOOKUP(BE493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE494","v":66164.999164213717},{"$f":"HLOOKUP(BF493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF494","v":66164.999164213717},{"$f":"HLOOKUP(BG493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG494","v":66164.999164213717},{"$f":"HLOOKUP(BH493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH494","v":66164.999164213717},{"$f":"HLOOKUP(BI493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI494","v":66164.999164213717},{"$f":"HLOOKUP(BJ493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ494","v":66164.999164213717},{"$f":"HLOOKUP(BK493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK494","v":66164.999164213717},{"$f":"HLOOKUP(BL493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL494","v":66164.999164213717},{"$f":"HLOOKUP(BM493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM494","v":66164.999164213717},{"$f":"HLOOKUP(BN493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN494","v":66164.999164213717},{"$f":"HLOOKUP(BO493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO494","v":66164.999164213717},{"$f":"HLOOKUP(BP493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP494","v":66164.999164213717},{"$f":"HLOOKUP(BQ493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ494","v":66164.999164213717},{"$f":"HLOOKUP(BR493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR494","v":66164.999164213717},{"$f":"HLOOKUP(BS493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS494","v":66164.999164213717},{"$f":"HLOOKUP(BT493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT494","v":66164.999164213717},{"$f":"HLOOKUP(BU493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU494","v":66164.999164213717},{"$f":"HLOOKUP(BV493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV494","v":66164.999164213717},{"$f":"HLOOKUP(BW493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW494","v":66164.999164213717},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD494","v":0},{"$f":"HLOOKUP(CE493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE494","v":0},{"$f":"HLOOKUP(CF493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF494","v":0},{"$f":"HLOOKUP(CG493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG494","v":0},{"$f":"HLOOKUP(CH493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH494","v":0},{"$f":"HLOOKUP(CI493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI494","v":0},{"$f":"HLOOKUP(CJ493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ494","v":0},{"$f":"HLOOKUP(CK493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK494","v":0},{"$f":"HLOOKUP(CL493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL494","v":0},{"$f":"HLOOKUP(CM493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM494","v":0},{"$f":"HLOOKUP(CN493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN494","v":0},{"$f":"HLOOKUP(CO493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO494","v":0},{"$f":"HLOOKUP(CP493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP494","v":0},{"$f":"HLOOKUP(CQ493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ494","v":0},{"$f":"HLOOKUP(CR493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR494","v":0},{"$f":"HLOOKUP(CS493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS494","v":0},{"$f":"HLOOKUP(CT493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT494","v":0},{"$f":"HLOOKUP(CU493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU494","v":0},{"$f":"HLOOKUP(CV493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV494","v":0},{"$f":"HLOOKUP(CW493,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW494","v":0}]
[null,"Property Tax",null,{"$f":"C522*$B$9","v":1982601.5509086517},{"$f":"D522*$B$9","v":1872131.9441825831},1767817.6509155498,1669315.6999962945,1576302.2304992462,1488471.4268741461,1405534.5134663985,1327218.8050622628,1253266.8103372136,1183435.385259727,1117494.9336670008,1055228.6523842139,996431.81840537547,940911.11579211755,888484.00007736206,838978.09808411135,792230.64118604746,748087.93014657847,706404.82977679616,667044.29175085085,null,null,null,null,"Property Tax",null,{"$f":"AC522*$B$9","v":1844280.5124731651},{"$f":"AD522*$B$9","v":1741518.087611706},1644481.535735396,1552851.8139500422,1466327.6562783692,1384624.5831387413,1307473.9660152551,1234622.1442439659,1165829.5910113619,1100870.1258230021,1039530.1708530245,981608.04872950166,926913.31944686128,875266.15422522591,826496.74425801146,780444.74240382481,736958.73598702124,695895.74897356157,657120.77188539202,620506.31790776842,null,null,null,null,"Property Tax",null,{"$f":"BC522*$B$9","v":1844280.5124731651},{"$f":"BD522*$B$9","v":1741518.087611706},1644481.535735396,1552851.8139500422,1466327.6562783692,1384624.5831387413,1307473.9660152551,1234622.1442439659,1165829.5910113619,1100870.1258230021,1039530.1708530245,981608.04872950166,926913.31944686128,875266.15422522591,826496.74425801146,780444.74240382481,736958.73598702124,695895.74897356157,657120.77188539202,620506.31790776842,null,null,null,null,"Property Tax",null,{"$f":"CC522*$B$9","v":4428432.4249905506},{"$f":"CD522*$B$9","v":4181682.2960110451},3948680.9657730116,3728662.3578102882,3520903.0810696757,3324720.0515002152,3139468.2461663722,2964538.5825009579,2799355.9157250519,2643377.1478507356,2496089.4420492775,2357008.5365138715,2225677.1522731297,2101663.4897204479,1984559.8089160279,1873981.0889937934,1769563.7622655078,1670964.5188600034,1577859.1779673372,1489941.6219766827]
[null,"Total Operating Costs",null,{"$f":"SUM(D498:D500)","v":6656195.3296773471},{"$f":"SUM(E498:E500)","v":6639197.5985266501},{"$f":"SUM(F498:F500)","v":6630224.6183465002},{"$f":"SUM(G498:G500)","v":6628970.8067758642},{"$f":"SUM(H498:H500)","v":6635150.4394144081},{"$f":"SUM(I498:I500)","v":6648496.5999676101},{"$f":"SUM(J498:J500)","v":6668760.1900217319},{"$f":"SUM(K498:K500)","v":6695708.9951487035},{"$f":"SUM(L498:L500)","v":6729126.8042253824},{"$f":"SUM(M498:M500)","v":6768812.5790256597},{"$f":"SUM(N498:N500)","v":6814579.671308253},{"$f":"SUM(O498:O500)","v":6866255.0847782902},{"$f":"SUM(P498:P500)","v":6923678.7794473339},{"$f":"SUM(Q498:Q500)","v":6986703.0160549153},{"$f":"SUM(R498:R500)","v":7055191.7383454153},{"$f":"SUM(S498:S500)","v":7129019.9911175258},{"$f":"SUM(T498:T500)","v":7208073.3720801305},{"$f":"SUM(U498:U500)","v":7292247.5156585425},{"$f":"SUM(V498:V500)","v":7381447.6069990005},{"$f":"SUM(W498:W500)","v":7475587.9245174993},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD498:AD500)","v":6517874.29124186},{"$f":"SUM(AE498:AE500)","v":6508583.741955773},{"$f":"SUM(AF498:AF500)","v":6506888.5031663459},{"$f":"SUM(AG498:AG500)","v":6512506.920729612},{"$f":"SUM(AH498:AH500)","v":6525175.8651935309},{"$f":"SUM(AI498:AI500)","v":6544649.7562322058},{"$f":"SUM(AJ498:AJ500)","v":6570699.6425705887},{"$f":"SUM(AK498:AK500)","v":6603112.334330406},{"$f":"SUM(AL498:AL500)","v":6641689.5848995307},{"$f":"SUM(AM498:AM500)","v":6686247.319588935},{"$f":"SUM(AN498:AN500)","v":6736614.908494276},{"$f":"SUM(AO498:AO500)","v":6792634.4811235778},{"$f":"SUM(AP498:AP500)","v":6854160.2804888189},{"$f":"SUM(AQ498:AQ500)","v":6921058.0544880237},{"$f":"SUM(AR498:AR500)","v":6993204.4825260649},{"$f":"SUM(AS498:AS500)","v":7070486.635437239},{"$f":"SUM(AT498:AT500)","v":7152801.4668811047},{"$f":"SUM(AU498:AU500)","v":7240055.3344855253},{"$f":"SUM(AV498:AV500)","v":7332163.5491075963},{"$f":"SUM(AW498:AW500)","v":7429049.9506744165},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD498:BD500)","v":6584039.2904060734},{"$f":"SUM(BE498:BE500)","v":6574748.7411199864},{"$f":"SUM(BF498:BF500)","v":6573053.5023305593},{"$f":"SUM(BG498:BG500)","v":6578671.9198938254},{"$f":"SUM(BH498:BH500)","v":6591340.8643577443},{"$f":"SUM(BI498:BI500)","v":6610814.7553964192},{"$f":"SUM(BJ498:BJ500)","v":6636864.6417348022},{"$f":"SUM(BK498:BK500)","v":6669277.3334946195},{"$f":"SUM(BL498:BL500)","v":6707854.5840637442},{"$f":"SUM(BM498:BM500)","v":6752412.3187531484},{"$f":"SUM(BN498:BN500)","v":6802779.9076584894},{"$f":"SUM(BO498:BO500)","v":6858799.4802877912},{"$f":"SUM(BP498:BP500)","v":6920325.2796530332},{"$f":"SUM(BQ498:BQ500)","v":6987223.0536522372},{"$f":"SUM(BR498:BR500)","v":7059369.4816902783},{"$f":"SUM(BS498:BS500)","v":7136651.6346014524},{"$f":"SUM(BT498:BT500)","v":7218966.4660453182},{"$f":"SUM(BU498:BU500)","v":7306220.3336497387},{"$f":"SUM(BV498:BV500)","v":7398328.5482718097},{"$f":"SUM(BW498:BW500)","v":7495214.9498386299},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD498:CD500)","v":16303741.292556401},{"$f":"SUM(CE498:CE500)","v":16294497.340928216},{"$f":"SUM(CF498:CF500)","v":16303752.311588526},{"$f":"SUM(CG498:CG500)","v":16330835.130542114},{"$f":"SUM(CH498:CH500)","v":16375119.309256138},{"$f":"SUM(CI498:CI500)","v":16436020.604250409},{"$f":"SUM(CJ498:CJ500)","v":16512994.809971569},{"$f":"SUM(CK498:CK500)","v":16605535.677582256},{"$f":"SUM(CL498:CL500)","v":16713172.952707978},{"$f":"SUM(CM498:CM500)","v":16835470.525573317},{"$f":"SUM(CN498:CN500)","v":16972024.687326312},{"$f":"SUM(CO498:CO500)","v":17122462.486696444},{"$f":"SUM(CP498:CP500)","v":17286440.18145936},{"$f":"SUM(CQ498:CQ500)","v":17463641.7794904},{"$f":"SUM(CR498:CR500)","v":17653777.664481379},{"$f":"SUM(CS498:CS500)","v":17856583.301670454},{"$f":"SUM(CT498:CT500)","v":18071818.019195698},{"$f":"SUM(CU498:CU500)","v":18299263.8609288},{"$f":"SUM(CV498:CV500)","v":18538724.506877508},{"$f":"SUM(CW498:CW500)","v":18790024.257465057}]
[]
[null,"EBITDA",null,{"$f":"D496-D501","v":16921622.251906406},{"$f":"E496-E501","v":16938619.983057104},16947592.963237252,16948846.774807889,16942667.142169345,16929320.981616143,16909057.391562022,16882108.58643505,16848690.777358372,16809005.002558094,16763237.9102755,16711562.496805463,16654138.802136419,16591114.565528838,16522625.843238339,16448797.590466227,16369744.209503623,16285570.065925211,16196369.974584753,16102229.657066254,null,null,null,null,"EBITDA",null,{"$f":"AD496-AD501","v":16104428.911745446},{"$f":"AE496-AE501","v":16113719.461031534},16115414.69982096,16109796.282257695,16097127.337793775,16077653.4467551,16051603.560416717,16019190.8686569,15980613.618087776,15936055.883398371,15885688.294493031,15829668.721863728,15768142.922498487,15701245.148499282,15629098.720461242,15551816.567550067,15469501.736106202,15382247.868501781,15290139.65387971,15193253.252312889,null,null,null,null,"EBITDA",null,{"$f":"BD496-BD501","v":16104428.911745436},{"$f":"BE496-BE501","v":16113719.461031524},16115414.699820951,16109796.282257685,16097127.337793767,16077653.446755093,16051603.56041671,16019190.868656892,15980613.618087767,15936055.883398362,15885688.294493021,15829668.721863721,15768142.922498478,15701245.148499273,15629098.720461233,15551816.567550059,15469501.736106193,15382247.868501771,15290139.653879702,15193253.25231288,null,null,null,null,"EBITDA",null,{"$f":"CD496-CD501","v":41045313.887858912},{"$f":"CE496-CE501","v":41054557.839487091},41045302.868826784,41018220.049873196,40973935.871159174,40913034.576164901,40836060.370443739,40743519.502833053,40635882.227707334,40513584.654841989,40377030.493088998,40226592.693718866,40062614.99895595,39885413.400924906,39695277.515933931,39492471.878744856,39277237.161219612,39049791.319486514,38810330.673537806,38559030.922950253]
[null,"Before Tax Earnings",null,{"$f":"D503-D523-D513","v":-29685063.982114013},{"$f":"E503-E505-E523","v":-46504629.646019749},-21118356.814208861,-5890723.0916597769,-5896902.7242983207,5509536.0483823102,16909057.391562022,16882108.58643505,16848690.777358372,16809005.002558094,16763237.9102755,16711562.496805463,16654138.802136419,16591114.565528838,16522625.843238339,16448797.590466227,16369744.209503623,16285570.065925211,16196369.974584753,16102229.657066254,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD503-AD523-AD513","v":-24295141.820675924},{"$f":"AE503-AE505-AE523","v":-37992241.787607543},-16348162.049362486,-3368349.7672523744,-3381018.7117162943,6338580.4220000654,16051603.560416717,16019190.8686569,15980613.618087776,15936055.883398371,15885688.294493031,15829668.721863728,15768142.922498487,15701245.148499282,15629098.720461242,15551816.567550067,15469501.736106202,15382247.868501781,15290139.65387971,15193253.252312889,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD503-BD523-BD513","v":-24295141.820675932},{"$f":"BE503-BE505-BE523","v":-37992241.787607551},-16348162.049362496,-3368349.7672523838,-3381018.7117163017,6338580.422000058,16051603.56041671,16019190.868656892,15980613.618087767,15936055.883398362,15885688.294493021,15829668.721863721,15768142.922498478,15701245.148499273,15629098.720461233,15551816.567550059,15469501.736106193,15382247.868501771,15290139.653879702,15193253.25231288,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD503-CD523-CD513","v":-53639092.924807101},{"$f":"CE503-CE505-CE523","v":-85004949.06952858},-34590401.276582621,-4363202.4373724461,-4407486.6160864681,18222323.33254208,40836060.370443739,40743519.502833053,40635882.227707334,40513584.654841989,40377030.493088998,40226592.693718866,40062614.99895595,39885413.400924906,39695277.515933931,39492471.878744856,39277237.161219612,39049791.319486514,38810330.673537806,38559030.922950253]
[null,"PTC",null,{"$f":"D494*HLOOKUP(D493,$B$2:$AT$3,2,FALSE)*HLOOKUP($D493,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E494*HLOOKUP(E493,$B$2:$AT$3,2,FALSE)*HLOOKUP($D493,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD494*HLOOKUP(AD493,$B$2:$AT$3,2,FALSE)*HLOOKUP($D493,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE494*HLOOKUP(AE493,$B$2:$AT$3,2,FALSE)*HLOOKUP($D493,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD494*HLOOKUP(BD493,$B$2:$AT$3,2,FALSE)*HLOOKUP($D493,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE494*HLOOKUP(BE493,$B$2:$AT$3,2,FALSE)*HLOOKUP($D493,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD494*HLOOKUP(CD493,$B$2:$AT$3,2,FALSE)*HLOOKUP($D493,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE494*HLOOKUP(CE493,$B$2:$AT$3,2,FALSE)*HLOOKUP($D493,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D504*$B$7-D505","v":-6233863.4362439429},{"$f":"E504*$B$7-E505","v":-9765972.2256641462},{"$f":"F504*$B$7-F505","v":-4434854.930983861},{"$f":"G504*$B$7-G505","v":-1237051.8492485532},{"$f":"H504*$B$7-H505","v":-1238349.5721026473},{"$f":"I504*$B$7-I505","v":1157002.5701602851},{"$f":"J504*$B$7-J505","v":3550902.0522280247},{"$f":"K504*$B$7-K505","v":3545242.8031513602},{"$f":"L504*$B$7-L505","v":3538225.0632452578},{"$f":"M504*$B$7-M505","v":3529891.0505371997},{"$f":"N504*$B$7-N505","v":3520279.9611578551},{"$f":"O504*$B$7-O505","v":3509428.1243291469},{"$f":"P504*$B$7-P505","v":3497369.1484486479},{"$f":"Q504*$B$7-Q505","v":3484134.058761056},{"$f":"R504*$B$7-R505","v":3469751.427080051},{"$f":"S504*$B$7-S505","v":3454247.4939979077},{"$f":"T504*$B$7-T505","v":3437646.2839957606},{"$f":"U504*$B$7-U505","v":3419969.7138442942},{"$f":"V504*$B$7-V505","v":3401237.6946627977},{"$f":"W504*$B$7-W505","v":3381468.2279839134},null,null,null,null,"Federal Tax",null,{"$f":"AD504*$B$7-AD505","v":-5101979.7823419441},{"$f":"AE504*$B$7-AE505","v":-7978370.7753975838},{"$f":"AF504*$B$7-AF505","v":-3433114.0303661218},{"$f":"AG504*$B$7-AG505","v":-707353.45112299861},{"$f":"AH504*$B$7-AH505","v":-710013.92946042179},{"$f":"AI504*$B$7-AI505","v":1331101.8886200136},{"$f":"AJ504*$B$7-AJ505","v":3370836.7476875107},{"$f":"AK504*$B$7-AK505","v":3364030.0824179486},{"$f":"AL504*$B$7-AL505","v":3355928.8597984328},{"$f":"AM504*$B$7-AM505","v":3346571.7355136578},{"$f":"AN504*$B$7-AN505","v":3335994.5418435363},{"$f":"AO504*$B$7-AO505","v":3324230.4315913827},{"$f":"AP504*$B$7-AP505","v":3311310.0137246819},{"$f":"AQ504*$B$7-AQ505","v":3297261.481184849},{"$f":"AR504*$B$7-AR505","v":3282110.7312968606},{"$f":"AS504*$B$7-AS505","v":3265881.4791855142},{"$f":"AT504*$B$7-AT505","v":3248595.3645823025},{"$f":"AU504*$B$7-AU505","v":3230272.052385374},{"$f":"AV504*$B$7-AV505","v":3210929.3273147391},{"$f":"AW504*$B$7-AW505","v":3190583.1829857067},null,null,null,null,"Federal Tax",null,{"$f":"BD504*$B$7-BD505","v":-5101979.7823419459},{"$f":"BE504*$B$7-BE505","v":-7978370.7753975857},{"$f":"BF504*$B$7-BF505","v":-3433114.0303661241},{"$f":"BG504*$B$7-BG505","v":-707353.45112300059},{"$f":"BH504*$B$7-BH505","v":-710013.9294604233},{"$f":"BI504*$B$7-BI505","v":1331101.8886200122},{"$f":"BJ504*$B$7-BJ505","v":3370836.7476875088},{"$f":"BK504*$B$7-BK505","v":3364030.0824179472},{"$f":"BL504*$B$7-BL505","v":3355928.8597984309},{"$f":"BM504*$B$7-BM505","v":3346571.7355136559},{"$f":"BN504*$B$7-BN505","v":3335994.5418435344},{"$f":"BO504*$B$7-BO505","v":3324230.4315913813},{"$f":"BP504*$B$7-BP505","v":3311310.0137246801},{"$f":"BQ504*$B$7-BQ505","v":3297261.4811848472},{"$f":"BR504*$B$7-BR505","v":3282110.7312968588},{"$f":"BS504*$B$7-BS505","v":3265881.4791855123},{"$f":"BT504*$B$7-BT505","v":3248595.3645823002},{"$f":"BU504*$B$7-BU505","v":3230272.0523853716},{"$f":"BV504*$B$7-BV505","v":3210929.3273147373},{"$f":"BW504*$B$7-BW505","v":3190583.1829857049},null,null,null,null,"Federal Tax",null,{"$f":"CD504*$B$7-CD505","v":-11264209.51420949},{"$f":"CE504*$B$7-CE505","v":-17851039.304601002},{"$f":"CF504*$B$7-CF505","v":-7263984.2680823505},{"$f":"CG504*$B$7-CG505","v":-916272.51184821362},{"$f":"CH504*$B$7-CH505","v":-925572.18937815831},{"$f":"CI504*$B$7-CI505","v":3826687.8998338366},{"$f":"CJ504*$B$7-CJ505","v":8575572.6777931843},{"$f":"CK504*$B$7-CK505","v":8556139.0955949407},{"$f":"CL504*$B$7-CL505","v":8533535.2678185403},{"$f":"CM504*$B$7-CM505","v":8507852.7775168177},{"$f":"CN504*$B$7-CN505","v":8479176.4035486896},{"$f":"CO504*$B$7-CO505","v":8447584.4656809606},{"$f":"CP504*$B$7-CP505","v":8413149.1497807484},{"$f":"CQ504*$B$7-CQ505","v":8375936.8141942304},{"$f":"CR504*$B$7-CR505","v":8336008.278346125},{"$f":"CS504*$B$7-CS505","v":8293419.094536419},{"$f":"CT504*$B$7-CT505","v":8248219.8038561186},{"$f":"CU504*$B$7-CU505","v":8200456.1770921675},{"$f":"CV504*$B$7-CV505","v":8150169.4414429385},{"$f":"CW504*$B$7-CW505","v":8097396.4938195525}]
[]
[]
[{"$f":"IRR(C509:X509,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D493,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-198260155.09086516},{"$f":"D503-D506","v":23155485.68815035},{"$f":"E503-E506","v":26704592.20872125},21382447.894221112,18185898.624056444,18181016.714271992,15772318.411455858,13358155.339333998,13336865.78328369,13310465.714113114,13279113.952020895,13242957.949117646,13202134.372476317,13156769.653687771,13106980.506767781,13052874.416158289,12994550.09646832,12932097.925507862,12865600.352080917,12795132.279921954,12720761.429082341,{"$f":"C509*-0.3","v":59478046.527259551},null,null,{"$f":"IRR(AC509:AX509,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD493,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-184428051.24731651},{"$f":"AD503-AD506","v":21206408.69408739},{"$f":"AE503-AE506","v":24092090.236429118},19548528.730187081,16817149.733380694,16807141.267254196,14746551.558135087,12680766.812729206,12655160.786238952,12624684.758289343,12589484.147884713,12549693.752649494,12505438.290272346,12456832.908773806,12403983.667314433,12346987.989164382,12285935.088364553,12220906.3715239,12151975.816116408,12079210.326564971,12002670.069327183,{"$f":"AC509*-0.3","v":55328415.37419495},null,null,{"$f":"IRR(BC509:BX509,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD493,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$23)","v":-184428051.24731651},{"$f":"BD503-BD506","v":21206408.694087382},{"$f":"BE503-BE506","v":24092090.23642911},19548528.730187073,16817149.733380686,16807141.267254192,14746551.558135081,12680766.8127292,12655160.786238946,12624684.758289335,12589484.147884706,12549693.752649486,12505438.29027234,12456832.908773798,12403983.667314425,12346987.989164375,12285935.088364547,12220906.371523893,12151975.8161164,12079210.326564964,12002670.069327176,{"$f":"BC509*-0.3","v":55328415.37419495},null,null,{"$f":"IRR(CC509:CX509,0.1)","v":7.0000000000000062E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD493,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$24)","v":-442843242.49905503},{"$f":"CD503-CD506","v":52309523.402068406},{"$f":"CE503-CE506","v":58905597.144088089},48309287.136909135,41934492.561721407,41899508.060537331,37086346.676331066,32260487.692650557,32187380.407238111,32102346.959888794,32005731.87732517,31897854.08954031,31779008.228037905,31649465.8491752,31509476.586730674,31359269.237587806,31199052.784208436,31029017.357363492,30849335.142394345,30660161.232094869,30461634.429130699,{"$f":"CC509*-0.3","v":132852972.74971651}]
[{"$f":"IRR(C510:X510,0.1)","v":0.11140737274088419},"ROE",{"$f":"-C529","v":-24545841.938284893},{"$f":"D509-D513-D515-D524-D505","v":3667368.623557413},{"$f":"E509-E513-E515-E524-E505","v":2220319.2358385101},{"$f":"F509-F513-F515-F524-F505","v":2227407.890180828},{"$f":"G509-G513-G515-G524-G505","v":2228398.4013216328},{"$f":"H509-H513-H515-H524-H505","v":2223516.4915371826},{"$f":"I509-I513-I515-I524-I505","v":2212973.0247001536},{"$f":"J509-J513-J515-J524-J505","v":2196964.7885573972},{"$f":"K509-K513-K515-K524-K505","v":2175675.2325070892},{"$f":"L509-L513-L515-L524-L505","v":2149275.1633365136},{"$f":"M509-M513-M515-M524-M505","v":2117923.4012442939},{"$f":"N509-N513-N515-N524-N505","v":2081767.3983410457},{"$f":"O509-O513-O515-O524-O505","v":2040943.8216997162},{"$f":"P509-P513-P515-P524-P505","v":1995579.1029111706},{"$f":"Q509-Q513-Q515-Q524-Q505","v":1945789.9559911806},{"$f":"R509-R513-R515-R524-R505","v":1891683.8653816879},{"$f":"S509-S513-S515-S524-S505","v":1833359.5456917174},{"$f":"T509-T513-T515-T524-T505","v":1770907.3747312613},{"$f":"U509-U513-U515-U524-U505","v":1704409.8013043161},{"$f":"V509-V513-V515-V524-V505","v":1633941.7291453537},{"$f":"W509-W513-W515-W524-W505","v":1559570.8783057407},{"$f":"X509","v":59478046.527259551},null,null,{"$f":"IRR(AC510:AX510,0.1)","v":0.11217614809276055},"ROE",{"$f":"-AC529","v":-23235335.124783318},{"$f":"AD509-AD513-AD515-AD524-AD505","v":3539708.6538231485},{"$f":"AE509-AE513-AE515-AE524-AE505","v":2164545.7478345502},{"$f":"AF509-AF513-AF515-AF524-AF505","v":2165884.9864781955},{"$f":"AG509-AG513-AG515-AG524-AG505","v":2161446.4366032179},{"$f":"AH509-AH513-AH515-AH524-AH505","v":2151437.97047672},{"$f":"AI509-AI513-AI515-AI524-AI505","v":2136053.596556168},{"$f":"AJ509-AJ513-AJ515-AJ524-AJ505","v":2115474.1863488443},{"$f":"AK509-AK513-AK515-AK524-AK505","v":2089868.15985859},{"$f":"AL509-AL513-AL515-AL524-AL505","v":2059392.1319089811},{"$f":"AM509-AM513-AM515-AM524-AM505","v":2024191.5215043519},{"$f":"AN509-AN513-AN515-AN524-AN505","v":1984401.1262691319},{"$f":"AO509-AO513-AO515-AO524-AO505","v":1940145.6638919841},{"$f":"AP509-AP513-AP515-AP524-AP505","v":1891540.2823934443},{"$f":"AQ509-AQ513-AQ515-AQ524-AQ505","v":1838691.0409340709},{"$f":"AR509-AR513-AR515-AR524-AR505","v":1781695.3627840206},{"$f":"AS509-AS513-AS515-AS524-AS505","v":1720642.4619841911},{"$f":"AT509-AT513-AT515-AT524-AT505","v":1655613.7451435383},{"$f":"AU509-AU513-AU515-AU524-AU505","v":1586683.1897360459},{"$f":"AV509-AV513-AV515-AV524-AV505","v":1513917.7001846097},{"$f":"AW509-AW513-AW515-AW524-AW505","v":1437377.4429468215},{"$f":"AX509","v":55328415.37419495},null,null,{"$f":"IRR(BC510:BX510,0.1)","v":0.11217614809276055},"ROE",{"$f":"-BC529","v":-23235335.124783318},{"$f":"BD509-BD513-BD515-BD524-BD505","v":3539708.653823141},{"$f":"BE509-BE513-BE515-BE524-BE505","v":2164545.7478345428},{"$f":"BF509-BF513-BF515-BF524-BF505","v":2165884.9864781881},{"$f":"BG509-BG513-BG515-BG524-BG505","v":2161446.4366032104},{"$f":"BH509-BH513-BH515-BH524-BH505","v":2151437.9704767163},{"$f":"BI509-BI513-BI515-BI524-BI505","v":2136053.5965561625},{"$f":"BJ509-BJ513-BJ515-BJ524-BJ505","v":2115474.1863488387},{"$f":"BK509-BK513-BK515-BK524-BK505","v":2089868.1598585844},{"$f":"BL509-BL513-BL515-BL524-BL505","v":2059392.1319089737},{"$f":"BM509-BM513-BM515-BM524-BM505","v":2024191.5215043444},{"$f":"BN509-BN513-BN515-BN524-BN505","v":1984401.1262691244},{"$f":"BO509-BO513-BO515-BO524-BO505","v":1940145.6638919786},{"$f":"BP509-BP513-BP515-BP524-BP505","v":1891540.2823934369},{"$f":"BQ509-BQ513-BQ515-BQ524-BQ505","v":1838691.0409340635},{"$f":"BR509-BR513-BR515-BR524-BR505","v":1781695.3627840132},{"$f":"BS509-BS513-BS515-BS524-BS505","v":1720642.4619841855},{"$f":"BT509-BT513-BT515-BT524-BT505","v":1655613.7451435309},{"$f":"BU509-BU513-BU515-BU524-BU505","v":1586683.1897360384},{"$f":"BV509-BV513-BV515-BV524-BV505","v":1513917.7001846023},{"$f":"BW509-BW513-BW515-BW524-BW505","v":1437377.442946814},{"$f":"BX509","v":55328415.37419495},null,null,{"$f":"IRR(CC510:CX510,0.1)","v":0.13803609479928158},"ROE",{"$f":"-CC529","v":-56107817.627757221},{"$f":"CD509-CD513-CD515-CD524-CD505","v":10251539.914503375},{"$f":"CE509-CE513-CE515-CE524-CE505","v":6920427.4874380752},{"$f":"CF509-CF513-CF515-CF524-CF505","v":6913116.0606164355},{"$f":"CG509-CG513-CG515-CG524-CG505","v":6891720.6336430982},{"$f":"CH509-CH513-CH515-CH524-CH505","v":6856736.1324590221},{"$f":"CI509-CI513-CI515-CI524-CI505","v":6808624.1094135512},{"$f":"CJ509-CJ513-CJ515-CJ524-CJ505","v":6747814.4868938308},{"$f":"CK509-CK513-CK515-CK524-CK505","v":6674707.2014813889},{"$f":"CL509-CL513-CL515-CL524-CL505","v":6589673.7541320696},{"$f":"CM509-CM513-CM515-CM524-CM505","v":6493058.6715684459},{"$f":"CN509-CN513-CN515-CN524-CN505","v":6385180.8837835863},{"$f":"CO509-CO513-CO515-CO524-CO505","v":6266335.0222811792},{"$f":"CP509-CP513-CP515-CP524-CP505","v":6136792.643418476},{"$f":"CQ509-CQ513-CQ515-CQ524-CQ505","v":5996803.38097395},{"$f":"CR509-CR513-CR515-CR524-CR505","v":5846596.031831082},{"$f":"CS509-CS513-CS515-CS524-CS505","v":5686379.5784517117},{"$f":"CT509-CT513-CT515-CT524-CT505","v":5516344.1516067684},{"$f":"CU509-CU513-CU515-CU524-CU505","v":5336661.9366376214},{"$f":"CV509-CV513-CV515-CV524-CV505","v":5147488.0263381451},{"$f":"CW509-CW513-CW515-CW524-CW505","v":4948961.2233739756},{"$f":"CX509","v":132852972.74971651}]
[]
[]
[null,"Interest",null,{"$f":"C516*$B$8","v":6954655.215847387},6744328.4491009256,6523485.3440171415,6291600.0836791694,6048120.5603242973,5792467.0608016821,5524030.8863029368,5242172.9030792527,4946222.0206943853,4635473.5941902753,4309187.7463609586,3966587.6061401763,3606857.4589083553,3229140.804314943,2832538.31699186,2416105.7053026231,1978851.4630289243,1519734.5086415403,1037661.7065347873,531485.2643226966,null,null,null,null,"Interest",null,{"$f":"AC516*$B$8","v":6583344.9520219415},6384247.5683040209,6175195.3154002037,5955690.4498511963,5725210.3410247378,5483206.2267569564,5229101.9067757856,4962292.3707955563,4682142.3580163158,4387984.8445981136,4079119.4555090014,3754810.7969654333,3414286.7054946865,3056736.4094504025,2681308.5986039047,2287109.3972150818,1873200.235756818,1438595.6162256408,982260.76571790467,503109.17268478184,null,null,null,null,"Interest",null,{"$f":"BC516*$B$8","v":6583344.9520219415},6384247.5683040209,6175195.3154002037,5955690.4498511963,5725210.3410247378,5483206.2267569564,5229101.9067757856,4962292.3707955563,4682142.3580163158,4387984.8445981136,4079119.4555090014,3754810.7969654333,3414286.7054946865,3056736.4094504025,2681308.5986039047,2287109.3972150818,1873200.235756818,1438595.6162256408,982260.76571790467,503109.17268478184,null,null,null,null,"Interest",null,{"$f":"CC516*$B$8","v":15897214.994531212},15416442.083969936,14911630.527880598,14381578.393986791,13825023.653398294,13240641.175780373,12627039.574281557,11982757.892707797,11306262.127055351,10595941.573120281,9850104.9914884605,9066976.5807750467,8244691.7495259633,7381292.676714425,6474723.6502623102,5522826.1724875895,4523333.8208241323,3473866.8515775027,2371926.5338685415,1214889.2002741324]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C528)","v":11161190.550776601},{"$f":"-PMT($B$8,20,$C528)","v":11161190.550776601},11161190.550776601,11161190.550776601,11161190.550776601,11161190.550776601,11161190.550776601,11161190.550776601,11161190.550776601,11161190.550776601,11161190.550776601,11161190.550776601,11161190.550776601,11161190.550776601,11161190.550776601,11161190.550776601,11161190.550776601,11161190.550776601,11161190.550776601,11161190.550776601,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC528)","v":10565292.626380362},{"$f":"-PMT($B$8,20,$AC528)","v":10565292.626380362},10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC528)","v":10565292.626380362},{"$f":"-PMT($B$8,20,$BC528)","v":10565292.626380362},10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,10565292.626380362,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC528)","v":25512673.205756724},{"$f":"-PMT($B$8,20,$CC528)","v":25512673.205756724},25512673.205756724,25512673.205756724,25512673.205756724,25512673.205756724,25512673.205756724,25512673.205756724,25512673.205756724,25512673.205756724,25512673.205756724,25512673.205756724,25512673.205756724,25512673.205756724,25512673.205756724,25512673.205756724,25512673.205756724,25512673.205756724,25512673.205756724,25512673.205756724]
[null,"Sinking Fund",null,{"$f":"D514-D513","v":4206535.3349292139},{"$f":"E514-E513","v":4416862.1016756753},{"$f":"F514-F513","v":4637705.2067594593},{"$f":"G514-G513","v":4869590.4670974314},{"$f":"H514-H513","v":5113069.9904523036},{"$f":"I514-I513","v":5368723.4899749188},{"$f":"J514-J513","v":5637159.664473664},{"$f":"K514-K513","v":5919017.6476973481},{"$f":"L514-L513","v":6214968.5300822156},{"$f":"M514-M513","v":6525716.9565863255},{"$f":"N514-N513","v":6852002.8044156423},{"$f":"O514-O513","v":7194602.944636425},{"$f":"P514-P513","v":7554333.091868246},{"$f":"Q514-Q513","v":7932049.7464616578},{"$f":"R514-R513","v":8328652.2337847408},{"$f":"S514-S513","v":8745084.8454739787},{"$f":"T514-T513","v":9182339.0877476763},{"$f":"U514-U513","v":9641456.0421350598},{"$f":"V514-V513","v":10123528.844241813},{"$f":"W514-W513","v":10629705.286453905},null,null,null,null,"Sinking Fund",null,{"$f":"AD514-AD513","v":3981947.6743584201},{"$f":"AE514-AE513","v":4181045.0580763407},{"$f":"AF514-AF513","v":4390097.3109801579},{"$f":"AG514-AG513","v":4609602.1765291654},{"$f":"AH514-AH513","v":4840082.2853556238},{"$f":"AI514-AI513","v":5082086.3996234052},{"$f":"AJ514-AJ513","v":5336190.719604576},{"$f":"AK514-AK513","v":5603000.2555848053},{"$f":"AL514-AL513","v":5883150.2683640458},{"$f":"AM514-AM513","v":6177307.7817822481},{"$f":"AN514-AN513","v":6486173.1708713602},{"$f":"AO514-AO513","v":6810481.8294149283},{"$f":"AP514-AP513","v":7151005.9208856747},{"$f":"AQ514-AQ513","v":7508556.2169299591},{"$f":"AR514-AR513","v":7883984.0277764574},{"$f":"AS514-AS513","v":8278183.2291652802},{"$f":"AT514-AT513","v":8692092.3906235434},{"$f":"AU514-AU513","v":9126697.0101547204},{"$f":"AV514-AV513","v":9583031.8606624566},{"$f":"AW514-AW513","v":10062183.45369558},null,null,null,null,"Sinking Fund",null,{"$f":"BD514-BD513","v":3981947.6743584201},{"$f":"BE514-BE513","v":4181045.0580763407},{"$f":"BF514-BF513","v":4390097.3109801579},{"$f":"BG514-BG513","v":4609602.1765291654},{"$f":"BH514-BH513","v":4840082.2853556238},{"$f":"BI514-BI513","v":5082086.3996234052},{"$f":"BJ514-BJ513","v":5336190.719604576},{"$f":"BK514-BK513","v":5603000.2555848053},{"$f":"BL514-BL513","v":5883150.2683640458},{"$f":"BM514-BM513","v":6177307.7817822481},{"$f":"BN514-BN513","v":6486173.1708713602},{"$f":"BO514-BO513","v":6810481.8294149283},{"$f":"BP514-BP513","v":7151005.9208856747},{"$f":"BQ514-BQ513","v":7508556.2169299591},{"$f":"BR514-BR513","v":7883984.0277764574},{"$f":"BS514-BS513","v":8278183.2291652802},{"$f":"BT514-BT513","v":8692092.3906235434},{"$f":"BU514-BU513","v":9126697.0101547204},{"$f":"BV514-BV513","v":9583031.8606624566},{"$f":"BW514-BW513","v":10062183.45369558},null,null,null,null,"Sinking Fund",null,{"$f":"CD514-CD513","v":9615458.2112255115},{"$f":"CE514-CE513","v":10096231.121786788},{"$f":"CF514-CF513","v":10601042.677876126},{"$f":"CG514-CG513","v":11131094.811769933},{"$f":"CH514-CH513","v":11687649.55235843},{"$f":"CI514-CI513","v":12272032.029976351},{"$f":"CJ514-CJ513","v":12885633.631475167},{"$f":"CK514-CK513","v":13529915.313048927},{"$f":"CL514-CL513","v":14206411.078701373},{"$f":"CM514-CM513","v":14916731.632636443},{"$f":"CN514-CN513","v":15662568.214268263},{"$f":"CO514-CO513","v":16445696.624981677},{"$f":"CP514-CP513","v":17267981.45623076},{"$f":"CQ514-CQ513","v":18131380.5290423},{"$f":"CR514-CR513","v":19037949.555494413},{"$f":"CS514-CS513","v":19989847.033269133},{"$f":"CT514-CT513","v":20989339.384932593},{"$f":"CU514-CU513","v":22038806.354179222},{"$f":"CV514-CV513","v":23140746.671888184},{"$f":"CW514-CW513","v":24297784.005482592}]
[null,"Mortgage Balance",{"$f":"C528","v":139093104.31694773},{"$f":"C516-D515","v":134886568.9820185},{"$f":"D516-E515","v":130469706.88034283},{"$f":"E516-F515","v":125832001.67358337},{"$f":"F516-G515","v":120962411.20648594},{"$f":"G516-H515","v":115849341.21603364},{"$f":"H516-I515","v":110480617.72605872},{"$f":"I516-J515","v":104843458.06158505},{"$f":"J516-K515","v":98924440.413887709},{"$f":"K516-L515","v":92709471.883805498},{"$f":"L516-M515","v":86183754.927219167},{"$f":"M516-N515","v":79331752.122803524},{"$f":"N516-O515","v":72137149.178167105},{"$f":"O516-P515","v":64582816.086298861},{"$f":"P516-Q515","v":56650766.339837201},{"$f":"Q516-R515","v":48322114.106052458},{"$f":"R516-S515","v":39577029.260578483},{"$f":"S516-T515","v":30394690.172830805},{"$f":"T516-U515","v":20753234.130695745},{"$f":"U516-V515","v":10629705.286453933},{"$f":"V516-W515","v":2.7939677238464355E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC528","v":131666899.04043882},{"$f":"AC516-AD515","v":127684951.3660804},{"$f":"AD516-AE515","v":123503906.30800407},{"$f":"AE516-AF515","v":119113808.99702391},{"$f":"AF516-AG515","v":114504206.82049474},{"$f":"AG516-AH515","v":109664124.53513911},{"$f":"AH516-AI515","v":104582038.1355157},{"$f":"AI516-AJ515","v":99245847.415911123},{"$f":"AJ516-AK515","v":93642847.160326317},{"$f":"AK516-AL515","v":87759696.891962275},{"$f":"AL516-AM515","v":81582389.11018002},{"$f":"AM516-AN515","v":75096215.939308658},{"$f":"AN516-AO515","v":68285734.109893724},{"$f":"AO516-AP515","v":61134728.18900805},{"$f":"AP516-AQ515","v":53626171.972078092},{"$f":"AQ516-AR515","v":45742187.944301635},{"$f":"AR516-AS515","v":37464004.715136357},{"$f":"AS516-AT515","v":28771912.324512813},{"$f":"AT516-AU515","v":19645215.314358093},{"$f":"AU516-AV515","v":10062183.453695636},{"$f":"AV516-AW515","v":5.5879354476928711E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC528","v":131666899.04043882},{"$f":"BC516-BD515","v":127684951.3660804},{"$f":"BD516-BE515","v":123503906.30800407},{"$f":"BE516-BF515","v":119113808.99702391},{"$f":"BF516-BG515","v":114504206.82049474},{"$f":"BG516-BH515","v":109664124.53513911},{"$f":"BH516-BI515","v":104582038.1355157},{"$f":"BI516-BJ515","v":99245847.415911123},{"$f":"BJ516-BK515","v":93642847.160326317},{"$f":"BK516-BL515","v":87759696.891962275},{"$f":"BL516-BM515","v":81582389.11018002},{"$f":"BM516-BN515","v":75096215.939308658},{"$f":"BN516-BO515","v":68285734.109893724},{"$f":"BO516-BP515","v":61134728.18900805},{"$f":"BP516-BQ515","v":53626171.972078092},{"$f":"BQ516-BR515","v":45742187.944301635},{"$f":"BR516-BS515","v":37464004.715136357},{"$f":"BS516-BT515","v":28771912.324512813},{"$f":"BT516-BU515","v":19645215.314358093},{"$f":"BU516-BV515","v":10062183.453695636},{"$f":"BV516-BW515","v":5.5879354476928711E-8},null,null,null,null,"Mortgage Balance",{"$f":"CC528","v":317944299.89062423},{"$f":"CC516-CD515","v":308328841.67939872},{"$f":"CD516-CE515","v":298232610.55761194},{"$f":"CE516-CF515","v":287631567.87973583},{"$f":"CF516-CG515","v":276500473.06796587},{"$f":"CG516-CH515","v":264812823.51560745},{"$f":"CH516-CI515","v":252540791.48563111},{"$f":"CI516-CJ515","v":239655157.85415593},{"$f":"CJ516-CK515","v":226125242.541107},{"$f":"CK516-CL515","v":211918831.46240562},{"$f":"CL516-CM515","v":197002099.82976919},{"$f":"CM516-CN515","v":181339531.61550093},{"$f":"CN516-CO515","v":164893834.99051926},{"$f":"CO516-CP515","v":147625853.5342885},{"$f":"CP516-CQ515","v":129494473.00524619},{"$f":"CQ516-CR515","v":110456523.44975178},{"$f":"CR516-CS515","v":90466676.416482642},{"$f":"CS516-CT515","v":69477337.03155005},{"$f":"CT516-CU515","v":47438530.677370831},{"$f":"CU516-CV515","v":24297784.005482648},{"$f":"CV516-CW515","v":5.5879354476928711E-8}]
[]
[]
[null,"Book Depr",null,{"$f":"-$C509/20","v":9913007.7545432579},{"$f":"-$C509/20","v":9913007.7545432579},9913007.7545432579,9913007.7545432579,9913007.7545432579,9913007.7545432579,9913007.7545432579,9913007.7545432579,9913007.7545432579,9913007.7545432579,9913007.7545432579,9913007.7545432579,9913007.7545432579,9913007.7545432579,9913007.7545432579,9913007.7545432579,9913007.7545432579,9913007.7545432579,9913007.7545432579,9913007.7545432579,null,null,null,null,"Book Depr",null,{"$f":"-$AC509/20","v":9221402.5623658262},{"$f":"-$AC509/20","v":9221402.5623658262},9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,null,null,null,null,"Book Depr",null,{"$f":"-$BC509/20","v":9221402.5623658262},{"$f":"-$BC509/20","v":9221402.5623658262},9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,9221402.5623658262,null,null,null,null,"Book Depr",null,{"$f":"-$CC509/20","v":22142162.124952752},{"$f":"-$CC509/20","v":22142162.124952752},22142162.124952752,22142162.124952752,22142162.124952752,22142162.124952752,22142162.124952752,22142162.124952752,22142162.124952752,22142162.124952752,22142162.124952752,22142162.124952752,22142162.124952752,22142162.124952752,22142162.124952752,22142162.124952752,22142162.124952752,22142162.124952752,22142162.124952752,22142162.124952752]
[null,"Accum Depreciation",null,{"$f":"SUM($D519:D519)","v":9913007.7545432579},{"$f":"SUM($D519:E519)","v":19826015.509086516},{"$f":"SUM($D519:F519)","v":29739023.263629772},{"$f":"SUM($D519:G519)","v":39652031.018173032},{"$f":"SUM($D519:H519)","v":49565038.772716291},{"$f":"SUM($D519:I519)","v":59478046.527259551},{"$f":"SUM($D519:J519)","v":69391054.281802803},{"$f":"SUM($D519:K519)","v":79304062.036346063},{"$f":"SUM($D519:L519)","v":89217069.790889323},{"$f":"SUM($D519:M519)","v":99130077.545432582},{"$f":"SUM($D519:N519)","v":109043085.29997584},{"$f":"SUM($D519:O519)","v":118956093.0545191},{"$f":"SUM($D519:P519)","v":128869100.80906236},{"$f":"SUM($D519:Q519)","v":138782108.56360561},{"$f":"SUM($D519:R519)","v":148695116.31814885},{"$f":"SUM($D519:S519)","v":158608124.0726921},{"$f":"SUM($D519:T519)","v":168521131.82723534},{"$f":"SUM($D519:U519)","v":178434139.58177859},{"$f":"SUM($D519:V519)","v":188347147.33632183},{"$f":"SUM($D519:W519)","v":198260155.09086508},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD519:AD519)","v":9221402.5623658262},{"$f":"SUM($AD519:AE519)","v":18442805.124731652},{"$f":"SUM($AD519:AF519)","v":27664207.687097479},{"$f":"SUM($AD519:AG519)","v":36885610.249463305},{"$f":"SUM($AD519:AH519)","v":46107012.811829135},{"$f":"SUM($AD519:AI519)","v":55328415.374194965},{"$f":"SUM($AD519:AJ519)","v":64549817.936560795},{"$f":"SUM($AD519:AK519)","v":73771220.498926625},{"$f":"SUM($AD519:AL519)","v":82992623.061292455},{"$f":"SUM($AD519:AM519)","v":92214025.623658285},{"$f":"SUM($AD519:AN519)","v":101435428.18602411},{"$f":"SUM($AD519:AO519)","v":110656830.74838994},{"$f":"SUM($AD519:AP519)","v":119878233.31075577},{"$f":"SUM($AD519:AQ519)","v":129099635.8731216},{"$f":"SUM($AD519:AR519)","v":138321038.43548742},{"$f":"SUM($AD519:AS519)","v":147542440.99785325},{"$f":"SUM($AD519:AT519)","v":156763843.56021908},{"$f":"SUM($AD519:AU519)","v":165985246.12258491},{"$f":"SUM($AD519:AV519)","v":175206648.68495074},{"$f":"SUM($AD519:AW519)","v":184428051.24731657},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD519:BD519)","v":9221402.5623658262},{"$f":"SUM($BD519:BE519)","v":18442805.124731652},{"$f":"SUM($BD519:BF519)","v":27664207.687097479},{"$f":"SUM($BD519:BG519)","v":36885610.249463305},{"$f":"SUM($BD519:BH519)","v":46107012.811829135},{"$f":"SUM($BD519:BI519)","v":55328415.374194965},{"$f":"SUM($BD519:BJ519)","v":64549817.936560795},{"$f":"SUM($BD519:BK519)","v":73771220.498926625},{"$f":"SUM($BD519:BL519)","v":82992623.061292455},{"$f":"SUM($BD519:BM519)","v":92214025.623658285},{"$f":"SUM($BD519:BN519)","v":101435428.18602411},{"$f":"SUM($BD519:BO519)","v":110656830.74838994},{"$f":"SUM($BD519:BP519)","v":119878233.31075577},{"$f":"SUM($BD519:BQ519)","v":129099635.8731216},{"$f":"SUM($BD519:BR519)","v":138321038.43548742},{"$f":"SUM($BD519:BS519)","v":147542440.99785325},{"$f":"SUM($BD519:BT519)","v":156763843.56021908},{"$f":"SUM($BD519:BU519)","v":165985246.12258491},{"$f":"SUM($BD519:BV519)","v":175206648.68495074},{"$f":"SUM($BD519:BW519)","v":184428051.24731657},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD519:CD519)","v":22142162.124952752},{"$f":"SUM($CD519:CE519)","v":44284324.249905504},{"$f":"SUM($CD519:CF519)","v":66426486.37485826},{"$f":"SUM($CD519:CG519)","v":88568648.499811009},{"$f":"SUM($CD519:CH519)","v":110710810.62476376},{"$f":"SUM($CD519:CI519)","v":132852972.74971651},{"$f":"SUM($CD519:CJ519)","v":154995134.87466925},{"$f":"SUM($CD519:CK519)","v":177137296.99962202},{"$f":"SUM($CD519:CL519)","v":199279459.12457478},{"$f":"SUM($CD519:CM519)","v":221421621.24952754},{"$f":"SUM($CD519:CN519)","v":243563783.37448031},{"$f":"SUM($CD519:CO519)","v":265705945.49943307},{"$f":"SUM($CD519:CP519)","v":287848107.62438583},{"$f":"SUM($CD519:CQ519)","v":309990269.74933857},{"$f":"SUM($CD519:CR519)","v":332132431.8742913},{"$f":"SUM($CD519:CS519)","v":354274593.99924403},{"$f":"SUM($CD519:CT519)","v":376416756.12419677},{"$f":"SUM($CD519:CU519)","v":398558918.2491495},{"$f":"SUM($CD519:CV519)","v":420701080.37410223},{"$f":"SUM($CD519:CW519)","v":442843242.49905497}]
[null,"End Year Book Value",null,{"$f":"-$C509-D520","v":188347147.33632192},178434139.58177865,168521131.8272354,158608124.07269213,148695116.31814888,138782108.56360561,128869100.80906236,118956093.0545191,109043085.29997584,99130077.545432582,89217069.790889323,79304062.036346063,69391054.281802803,59478046.527259558,49565038.772716314,39652031.018173069,29739023.263629824,19826015.509086579,9913007.7545433342,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC509-AD520","v":175206648.68495068},{"$f":"-$AC509-AE520","v":165985246.12258485},{"$f":"-$AC509-AF520","v":156763843.56021902},{"$f":"-$AC509-AG520","v":147542440.99785322},{"$f":"-$AC509-AH520","v":138321038.43548739},{"$f":"-$AC509-AI520","v":129099635.87312154},{"$f":"-$AC509-AJ520","v":119878233.31075571},{"$f":"-$AC509-AK520","v":110656830.74838988},{"$f":"-$AC509-AL520","v":101435428.18602405},{"$f":"-$AC509-AM520","v":92214025.623658225},{"$f":"-$AC509-AN520","v":82992623.061292395},{"$f":"-$AC509-AO520","v":73771220.498926565},{"$f":"-$AC509-AP520","v":64549817.936560735},{"$f":"-$AC509-AQ520","v":55328415.374194905},{"$f":"-$AC509-AR520","v":46107012.81182909},{"$f":"-$AC509-AS520","v":36885610.24946326},{"$f":"-$AC509-AT520","v":27664207.68709743},{"$f":"-$AC509-AU520","v":18442805.1247316},{"$f":"-$AC509-AV520","v":9221402.5623657703},{"$f":"-$AC509-AW520","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC509-BD520","v":175206648.68495068},{"$f":"-$BC509-BE520","v":165985246.12258485},{"$f":"-$BC509-BF520","v":156763843.56021902},{"$f":"-$BC509-BG520","v":147542440.99785322},{"$f":"-$BC509-BH520","v":138321038.43548739},{"$f":"-$BC509-BI520","v":129099635.87312154},{"$f":"-$BC509-BJ520","v":119878233.31075571},{"$f":"-$BC509-BK520","v":110656830.74838988},{"$f":"-$BC509-BL520","v":101435428.18602405},{"$f":"-$BC509-BM520","v":92214025.623658225},{"$f":"-$BC509-BN520","v":82992623.061292395},{"$f":"-$BC509-BO520","v":73771220.498926565},{"$f":"-$BC509-BP520","v":64549817.936560735},{"$f":"-$BC509-BQ520","v":55328415.374194905},{"$f":"-$BC509-BR520","v":46107012.81182909},{"$f":"-$BC509-BS520","v":36885610.24946326},{"$f":"-$BC509-BT520","v":27664207.68709743},{"$f":"-$BC509-BU520","v":18442805.1247316},{"$f":"-$BC509-BV520","v":9221402.5623657703},{"$f":"-$BC509-BW520","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$CC509-CD520","v":420701080.37410229},{"$f":"-$CC509-CE520","v":398558918.2491495},{"$f":"-$CC509-CF520","v":376416756.12419677},{"$f":"-$CC509-CG520","v":354274593.99924403},{"$f":"-$CC509-CH520","v":332132431.8742913},{"$f":"-$CC509-CI520","v":309990269.74933851},{"$f":"-$CC509-CJ520","v":287848107.62438577},{"$f":"-$CC509-CK520","v":265705945.49943301},{"$f":"-$CC509-CL520","v":243563783.37448025},{"$f":"-$CC509-CM520","v":221421621.24952748},{"$f":"-$CC509-CN520","v":199279459.12457472},{"$f":"-$CC509-CO520","v":177137296.99962196},{"$f":"-$CC509-CP520","v":154995134.87466919},{"$f":"-$CC509-CQ520","v":132852972.74971646},{"$f":"-$CC509-CR520","v":110710810.62476373},{"$f":"-$CC509-CS520","v":88568648.499810994},{"$f":"-$CC509-CT520","v":66426486.37485826},{"$f":"-$CC509-CU520","v":44284324.249905527},{"$f":"-$CC509-CV520","v":22142162.124952793},{"$f":"-$CC509-CW520","v":0}]
[null,"Prop. Tax Value",{"$f":"-C509","v":198260155.09086516},{"$f":"C522/(($C522/$X522)^(1/21))","v":187213194.41825831},{"$f":"D522/(($C522/$X522)^(1/21))","v":176781765.09155497},166931569.99962944,157630223.04992461,148847142.68741462,140553451.34663984,132721880.50622627,125326681.03372136,118343538.52597269,111749493.36670008,105522865.2384214,99643181.840537548,94091111.579211757,88848400.007736206,83897809.808411136,79223064.118604749,74808793.01465784,70640482.97767961,66704429.175085083,62987690.400982276,{"$f":"X509","v":59478046.527259551},null,null,null,"Prop. Tax Value",{"$f":"-AC509","v":184428051.24731651},{"$f":"AC522/(($AC522/$AX522)^(1/21))","v":174151808.7611706},{"$f":"AD522/(($AC522/$AX522)^(1/21))","v":164448153.57353958},155285181.39500421,146632765.62783691,138462458.31387413,130747396.6015255,123462214.42439659,116582959.10113619,110087012.58230022,103953017.08530244,98160804.872950166,92691331.94468613,87526615.42252259,82649674.425801143,78044474.240382478,73695873.598702118,69589574.897356153,65712077.1885392,62050631.790776841,58593200.373006783,{"$f":"AX509","v":55328415.37419495},null,null,null,"Prop. Tax Value",{"$f":"-BC509","v":184428051.24731651},{"$f":"BC522/(($BC522/$BX522)^(1/21))","v":174151808.7611706},{"$f":"BD522/(($BC522/$BX522)^(1/21))","v":164448153.57353958},155285181.39500421,146632765.62783691,138462458.31387413,130747396.6015255,123462214.42439659,116582959.10113619,110087012.58230022,103953017.08530244,98160804.872950166,92691331.94468613,87526615.42252259,82649674.425801143,78044474.240382478,73695873.598702118,69589574.897356153,65712077.1885392,62050631.790776841,58593200.373006783,{"$f":"BX509","v":55328415.37419495},null,null,null,"Prop. Tax Value",{"$f":"-CC509","v":442843242.49905503},{"$f":"CC522/(($CC522/$CX522)^(1/21))","v":418168229.6011045},{"$f":"CD522/(($CC522/$CX522)^(1/21))","v":394868096.57730114},372866235.78102881,352090308.10696757,332472005.15002149,313946824.61663723,296453858.25009578,279935591.57250518,264337714.78507355,249608944.20492774,235700853.65138713,222567715.22731298,210166348.9720448,198455980.89160278,187398108.89937934,176956376.22655079,167096451.88600034,157785917.79673371,148994162.19766825,140692279.00035462,{"$f":"CX509","v":132852972.74971651}]
[null,"Tax Dep",null,{"$f":"$C509*-D$5","v":39652031.018173032},{"$f":"$C509*-E$5","v":63443249.629076853},38065949.777446114,22839569.866467666,22839569.866467666,11419784.933233833,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":78787191.8181348},{"$f":"$CC$29*-E$5","v":126059506.90901567},{"$f":"$CC$29*-F$5","v":75635704.145409405},{"$f":"$CC$29*-G$5","v":45381422.487245642},{"$f":"$CC$29*-H$5","v":45381422.487245642},{"$f":"$CC$29*-I$5","v":22690711.243622821}]
[null,"After Tax Dep. Value",null,{"$f":"D523*$B$7","v":8326926.5138163362},{"$f":"E523*$B$7","v":13323082.422106139},{"$f":"F523*$B$7","v":7993849.4532636832},{"$f":"G523*$B$7","v":4796309.6719582099},{"$f":"H523*$B$7","v":4796309.6719582099},{"$f":"I523*$B$7","v":2398154.835979105},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD523*$B$7","v":7101407.4138838798},{"$f":"AE523*$B$7","v":11362251.862214206},{"$f":"AF523*$B$7","v":6817351.1173285237},{"$f":"AG523*$B$7","v":4090410.6703971145},{"$f":"AH523*$B$7","v":4090410.6703971145},{"$f":"AI523*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD523*$B$7","v":7101407.4138838798},{"$f":"BE523*$B$7","v":11362251.862214206},{"$f":"BF523*$B$7","v":6817351.1173285237},{"$f":"BG523*$B$7","v":4090410.6703971145},{"$f":"BH523*$B$7","v":4090410.6703971145},{"$f":"BI523*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD523*$B$7","v":16545310.281808307},{"$f":"CE523*$B$7","v":26472496.45089329},{"$f":"CF523*$B$7","v":15883497.870535975},{"$f":"CG523*$B$7","v":9530098.7223215848},{"$f":"CH523*$B$7","v":9530098.7223215848},{"$f":"CI523*$B$7","v":4765049.3611607924}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D524:I524)","v":34621208.83563254},{"$f":"C526/C530","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD524:AI524)","v":29525817.082094379},{"$f":"AC526/AC530","v":0.16009396012378019},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD524:BI524)","v":29525817.082094379},{"$f":"BC526/BC530","v":0.16009396012378019},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD524:CI524)","v":68791124.980673522},{"$f":"CC526/CC530","v":0.15533967413044653}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D505:W505)","v":0},{"$f":"C527/C530","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD505:AW505)","v":0},{"$f":"AC527/AC530","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD505:BW505)","v":0},{"$f":"BC527/BC530","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD505:CW505)","v":0},{"$f":"CC527/CC530","v":0}]
[0.85,"Debt",{"$f":"(C530-C526-C527)*$A528","v":139093104.31694773},{"$f":"C528/C530","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC530-AC526-AC527)*$A528","v":131666899.04043882},{"$f":"AC528/AC530","v":0.71392013389478681},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC530-BC526-BC527)*$A528","v":131666899.04043882},{"$f":"BC528/BC530","v":0.71392013389478681},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC530-CC526-CC527)*$A528","v":317944299.89062423},{"$f":"CC528/CC530","v":0.71796127698912027}]
[0.15,"Equity",{"$f":"(C530-C526-C527)*$A529","v":24545841.938284893},{"$f":"C529/C530","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC530-AC526-AC527)*$A529","v":23235335.124783318},{"$f":"AC529/AC530","v":0.12598590598143297},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC530-BC526-BC527)*$A529","v":23235335.124783318},{"$f":"BC529/BC530","v":0.12598590598143297},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC530-CC526-CC527)*$A529","v":56107817.627757221},{"$f":"CC529/CC530","v":0.12669904888043301}]
[null,"Total",{"$f":"-C509","v":198260155.09086516},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC509","v":184428051.24731651},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",{"$f":"-BC509","v":184428051.24731651},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC509","v":442843242.49905503}]
[null,"Check",{"$f":"SUM(C526:C529)-C530","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC526:AC529)-AC530","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC526:BC529)-BC530","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC526:CC529)-CC530","v":0}]
[null,"2033 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033 Off Shore Wind"]
[null,"Year",null,2033,{"$f":"D533+1","v":2034},{"$f":"E533+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,null,null,null,"Year",null,2033,{"$f":"AD533+1","v":2034},{"$f":"AE533+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,null,null,null,"Year",null,2033,{"$f":"BD533+1","v":2034},{"$f":"BE533+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,null,null,null,"Year",null,2033,{"$f":"CD533+1","v":2034},{"$f":"CE533+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D533-$D$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D533-$D$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D533-$D$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D533-$D$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D533-$D$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D533-$D$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D533-$D$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D533-$D$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D533-$D$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D533-$D$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D533-$D$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D533-$D$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D533-$D$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D533-$D$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D533-$D$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D533-$D$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D533-$D$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D533-$D$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D533-$D$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D533-$D$13)","v":341034.62277543545},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD533-$AD$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD533-$AD$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD533-$AD$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD533-$AD$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD533-$AD$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD533-$AD$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD533-$AD$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD533-$AD$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD533-$AD$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD533-$AD$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD533-$AD$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD533-$AD$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD533-$AD$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD533-$AD$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD533-$AD$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD533-$AD$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD533-$AD$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD533-$AD$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD533-$AD$13)","v":341034.62277543545},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD533-$AD$13)","v":341034.62277543545},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD533-$AD$13)","v":442423.29441137571},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD533-$AD$13)","v":442423.29441137571},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD533-$AD$13)","v":442423.29441137571},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD533-$AD$13)","v":442423.29441137571},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD533-$AD$13)","v":442423.29441137571},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD533-$AD$13)","v":442423.29441137571},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD533-$AD$13)","v":442423.29441137571},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD533-$AD$13)","v":442423.29441137571},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD533-$AD$13)","v":442423.29441137571},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD533-$AD$13)","v":442423.29441137571},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD533-$AD$13)","v":442423.29441137571},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD533-$AD$13)","v":442423.29441137571},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD533-$AD$13)","v":442423.29441137571},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD533-$AD$13)","v":442423.29441137571},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD533-$AD$13)","v":442423.29441137571},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD533-$AD$13)","v":442423.29441137571},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD533-$AD$13)","v":442423.29441137571},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD533-$AD$13)","v":442423.29441137571},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD533-$AD$13)","v":442423.29441137571},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD533-$AD$13)","v":442423.29441137571},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD533-$AD$13)","v":455392.88374029938},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD533-$AD$13)","v":455392.88374029938},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD533-$AD$13)","v":455392.88374029938},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD533-$AD$13)","v":455392.88374029938},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD533-$AD$13)","v":455392.88374029938},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD533-$AD$13)","v":455392.88374029938},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD533-$AD$13)","v":455392.88374029938},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD533-$AD$13)","v":455392.88374029938},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD533-$AD$13)","v":455392.88374029938},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD533-$AD$13)","v":455392.88374029938},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD533-$AD$13)","v":455392.88374029938},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD533-$AD$13)","v":455392.88374029938},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD533-$AD$13)","v":455392.88374029938},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD533-$AD$13)","v":455392.88374029938},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD533-$AD$13)","v":455392.88374029938},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD533-$AD$13)","v":455392.88374029938},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD533-$AD$13)","v":455392.88374029938},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD533-$AD$13)","v":455392.88374029938},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD533-$AD$13)","v":455392.88374029938},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD533-$AD$13)","v":455392.88374029938}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M17","v":70.270132738291991},{"$f":"D535","v":70.270132738291991},{"$f":"E535","v":70.270132738291991},70.270132738291991,70.270132738291991,70.270132738291991,70.270132738291991,70.270132738291991,70.270132738291991,70.270132738291991,70.270132738291991,70.270132738291991,70.270132738291991,70.270132738291991,70.270132738291991,70.270132738291991,70.270132738291991,70.270132738291991,70.270132738291991,70.270132738291991,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P17","v":67.578410386843998},{"$f":"AD535","v":67.578410386843998},{"$f":"AE535","v":67.578410386843998},67.578410386843998,67.578410386843998,67.578410386843998,67.578410386843998,67.578410386843998,67.578410386843998,67.578410386843998,67.578410386843998,67.578410386843998,67.578410386843998,67.578410386843998,67.578410386843998,67.578410386843998,67.578410386843998,67.578410386843998,67.578410386843998,67.578410386843998,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$17","v":52.24169133985891},{"$f":"BD535","v":52.24169133985891},{"$f":"BE535","v":52.24169133985891},52.24169133985891,52.24169133985891,52.24169133985891,52.24169133985891,52.24169133985891,52.24169133985891,52.24169133985891,52.24169133985891,52.24169133985891,52.24169133985891,52.24169133985891,52.24169133985891,52.24169133985891,52.24169133985891,52.24169133985891,52.24169133985891,52.24169133985891,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$17","v":127.65201262692322},{"$f":"CD535","v":127.65201262692322},{"$f":"CE535","v":127.65201262692322},127.65201262692322,127.65201262692322,127.65201262692322,127.65201262692322,127.65201262692322,127.65201262692322,127.65201262692322,127.65201262692322,127.65201262692322,127.65201262692322,127.65201262692322,127.65201262692322,127.65201262692322,127.65201262692322,127.65201262692322,127.65201262692322,127.65201262692322]
[null,"Revenue",null,{"$f":"D535*D534","v":23964548.210783187},{"$f":"E535*E534","v":23964548.210783187},{"$f":"F535*F534","v":23964548.210783187},{"$f":"G535*G534","v":23964548.210783187},{"$f":"H535*H534","v":23964548.210783187},{"$f":"I535*I534","v":23964548.210783187},{"$f":"J535*J534","v":23964548.210783187},{"$f":"K535*K534","v":23964548.210783187},{"$f":"L535*L534","v":23964548.210783187},{"$f":"M535*M534","v":23964548.210783187},{"$f":"N535*N534","v":23964548.210783187},{"$f":"O535*O534","v":23964548.210783187},{"$f":"P535*P534","v":23964548.210783187},{"$f":"Q535*Q534","v":23964548.210783187},{"$f":"R535*R534","v":23964548.210783187},{"$f":"S535*S534","v":23964548.210783187},{"$f":"T535*T534","v":23964548.210783187},{"$f":"U535*U534","v":23964548.210783187},{"$f":"V535*V534","v":23964548.210783187},{"$f":"W535*W534","v":23964548.210783187},null,null,null,null,"Revenue",null,{"$f":"AD535*AD534","v":23046577.694040913},{"$f":"AE535*AE534","v":23046577.694040913},{"$f":"AF535*AF534","v":23046577.694040913},{"$f":"AG535*AG534","v":23046577.694040913},{"$f":"AH535*AH534","v":23046577.694040913},{"$f":"AI535*AI534","v":23046577.694040913},{"$f":"AJ535*AJ534","v":23046577.694040913},{"$f":"AK535*AK534","v":23046577.694040913},{"$f":"AL535*AL534","v":23046577.694040913},{"$f":"AM535*AM534","v":23046577.694040913},{"$f":"AN535*AN534","v":23046577.694040913},{"$f":"AO535*AO534","v":23046577.694040913},{"$f":"AP535*AP534","v":23046577.694040913},{"$f":"AQ535*AQ534","v":23046577.694040913},{"$f":"AR535*AR534","v":23046577.694040913},{"$f":"AS535*AS534","v":23046577.694040913},{"$f":"AT535*AT534","v":23046577.694040913},{"$f":"AU535*AU534","v":23046577.694040913},{"$f":"AV535*AV534","v":23046577.694040913},{"$f":"AW535*AW534","v":23046577.694040913},null,null,null,null,"Revenue",null,{"$f":"BD535*BD534","v":23112941.188202616},{"$f":"BE535*BE534","v":23112941.188202616},{"$f":"BF535*BF534","v":23112941.188202616},{"$f":"BG535*BG534","v":23112941.188202616},{"$f":"BH535*BH534","v":23112941.188202616},{"$f":"BI535*BI534","v":23112941.188202616},{"$f":"BJ535*BJ534","v":23112941.188202616},{"$f":"BK535*BK534","v":23112941.188202616},{"$f":"BL535*BL534","v":23112941.188202616},{"$f":"BM535*BM534","v":23112941.188202616},{"$f":"BN535*BN534","v":23112941.188202616},{"$f":"BO535*BO534","v":23112941.188202616},{"$f":"BP535*BP534","v":23112941.188202616},{"$f":"BQ535*BQ534","v":23112941.188202616},{"$f":"BR535*BR534","v":23112941.188202616},{"$f":"BS535*BS534","v":23112941.188202616},{"$f":"BT535*BT534","v":23112941.188202616},{"$f":"BU535*BU534","v":23112941.188202616},{"$f":"BV535*BV534","v":23112941.188202616},{"$f":"BW535*BW534","v":23112941.188202616},null,null,null,null,"Revenue",null,{"$f":"CD535*CD534","v":58131818.145427674},{"$f":"CE535*CE534","v":58131818.145427674},{"$f":"CF535*CF534","v":58131818.145427674},{"$f":"CG535*CG534","v":58131818.145427674},{"$f":"CH535*CH534","v":58131818.145427674},{"$f":"CI535*CI534","v":58131818.145427674},{"$f":"CJ535*CJ534","v":58131818.145427674},{"$f":"CK535*CK534","v":58131818.145427674},{"$f":"CL535*CL534","v":58131818.145427674},{"$f":"CM535*CM534","v":58131818.145427674},{"$f":"CN535*CN534","v":58131818.145427674},{"$f":"CO535*CO534","v":58131818.145427674},{"$f":"CP535*CP534","v":58131818.145427674},{"$f":"CQ535*CQ534","v":58131818.145427674},{"$f":"CR535*CR534","v":58131818.145427674},{"$f":"CS535*CS534","v":58131818.145427674},{"$f":"CT535*CT534","v":58131818.145427674},{"$f":"CU535*CU534","v":58131818.145427674},{"$f":"CV535*CV534","v":58131818.145427674},{"$f":"CW535*CW534","v":58131818.145427674}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(E533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(F533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(G533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(H533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(I533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(J533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(K533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(L533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(M533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(N533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(O533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(P533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(Q533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(R533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(S533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(T533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(U533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(V533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(W533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(AE533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(AF533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(AG533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(AH533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(AI533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(AJ533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(AK533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(AL533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(AM533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(AN533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(AO533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(AP533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(AQ533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(AR533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(AS533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(AT533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(AU533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(AV533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(AW533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4767065.654344067},{"$f":"HLOOKUP(BE533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(BF533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(BG533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(BH533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(BI533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(BJ533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(BK533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(BL533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(BM533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(BN533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(BO533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(BP533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(BQ533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(BR533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(BS533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(BT533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(BU533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(BV533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(BW533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12112815.04491717},{"$f":"HLOOKUP(CE533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12355071.345815513},{"$f":"HLOOKUP(CF533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12602172.772731826},{"$f":"HLOOKUP(CG533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12854216.228186462},{"$f":"HLOOKUP(CH533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13111300.552750193},{"$f":"HLOOKUP(CI533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13373526.563805196},{"$f":"HLOOKUP(CJ533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13640997.0950813},{"$f":"HLOOKUP(CK533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13913817.036982926},{"$f":"HLOOKUP(CL533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14192093.377722582},{"$f":"HLOOKUP(CM533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14475935.245277036},{"$f":"HLOOKUP(CN533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14765453.950182574},{"$f":"HLOOKUP(CO533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15060763.029186232},{"$f":"HLOOKUP(CP533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15361978.289769953},{"$f":"HLOOKUP(CQ533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15669217.855565352},{"$f":"HLOOKUP(CR533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15982602.212676659},{"$f":"HLOOKUP(CS533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16302254.256930191},{"$f":"HLOOKUP(CT533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16628299.342068797},{"$f":"HLOOKUP(CU533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16960865.328910172},{"$f":"HLOOKUP(CV533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17300082.635488376},{"$f":"HLOOKUP(CW533,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17646084.288198143}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D534","v":0},{"$f":"HLOOKUP(E533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E534","v":0},{"$f":"HLOOKUP(F533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F534","v":0},{"$f":"HLOOKUP(G533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G534","v":0},{"$f":"HLOOKUP(H533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H534","v":0},{"$f":"HLOOKUP(I533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I534","v":0},{"$f":"HLOOKUP(J533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J534","v":0},{"$f":"HLOOKUP(K533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K534","v":0},{"$f":"HLOOKUP(L533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L534","v":0},{"$f":"HLOOKUP(M533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M534","v":0},{"$f":"HLOOKUP(N533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N534","v":0},{"$f":"HLOOKUP(O533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O534","v":0},{"$f":"HLOOKUP(P533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P534","v":0},{"$f":"HLOOKUP(Q533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q534","v":0},{"$f":"HLOOKUP(R533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R534","v":0},{"$f":"HLOOKUP(S533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S534","v":0},{"$f":"HLOOKUP(T533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T534","v":0},{"$f":"HLOOKUP(U533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U534","v":0},{"$f":"HLOOKUP(V533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V534","v":0},{"$f":"HLOOKUP(W533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W534","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD534","v":0},{"$f":"HLOOKUP(AE533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE534","v":0},{"$f":"HLOOKUP(AF533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF534","v":0},{"$f":"HLOOKUP(AG533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG534","v":0},{"$f":"HLOOKUP(AH533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH534","v":0},{"$f":"HLOOKUP(AI533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI534","v":0},{"$f":"HLOOKUP(AJ533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ534","v":0},{"$f":"HLOOKUP(AK533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK534","v":0},{"$f":"HLOOKUP(AL533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL534","v":0},{"$f":"HLOOKUP(AM533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM534","v":0},{"$f":"HLOOKUP(AN533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN534","v":0},{"$f":"HLOOKUP(AO533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO534","v":0},{"$f":"HLOOKUP(AP533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP534","v":0},{"$f":"HLOOKUP(AQ533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ534","v":0},{"$f":"HLOOKUP(AR533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR534","v":0},{"$f":"HLOOKUP(AS533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS534","v":0},{"$f":"HLOOKUP(AT533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT534","v":0},{"$f":"HLOOKUP(AU533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU534","v":0},{"$f":"HLOOKUP(AV533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV534","v":0},{"$f":"HLOOKUP(AW533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW534","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD534","v":66363.49416170636},{"$f":"HLOOKUP(BE533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE534","v":66363.49416170636},{"$f":"HLOOKUP(BF533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF534","v":66363.49416170636},{"$f":"HLOOKUP(BG533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG534","v":66363.49416170636},{"$f":"HLOOKUP(BH533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH534","v":66363.49416170636},{"$f":"HLOOKUP(BI533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI534","v":66363.49416170636},{"$f":"HLOOKUP(BJ533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ534","v":66363.49416170636},{"$f":"HLOOKUP(BK533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK534","v":66363.49416170636},{"$f":"HLOOKUP(BL533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL534","v":66363.49416170636},{"$f":"HLOOKUP(BM533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM534","v":66363.49416170636},{"$f":"HLOOKUP(BN533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN534","v":66363.49416170636},{"$f":"HLOOKUP(BO533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO534","v":66363.49416170636},{"$f":"HLOOKUP(BP533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP534","v":66363.49416170636},{"$f":"HLOOKUP(BQ533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ534","v":66363.49416170636},{"$f":"HLOOKUP(BR533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR534","v":66363.49416170636},{"$f":"HLOOKUP(BS533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS534","v":66363.49416170636},{"$f":"HLOOKUP(BT533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT534","v":66363.49416170636},{"$f":"HLOOKUP(BU533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU534","v":66363.49416170636},{"$f":"HLOOKUP(BV533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV534","v":66363.49416170636},{"$f":"HLOOKUP(BW533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW534","v":66363.49416170636},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD534","v":0},{"$f":"HLOOKUP(CE533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE534","v":0},{"$f":"HLOOKUP(CF533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF534","v":0},{"$f":"HLOOKUP(CG533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG534","v":0},{"$f":"HLOOKUP(CH533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH534","v":0},{"$f":"HLOOKUP(CI533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI534","v":0},{"$f":"HLOOKUP(CJ533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ534","v":0},{"$f":"HLOOKUP(CK533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK534","v":0},{"$f":"HLOOKUP(CL533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL534","v":0},{"$f":"HLOOKUP(CM533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM534","v":0},{"$f":"HLOOKUP(CN533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN534","v":0},{"$f":"HLOOKUP(CO533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO534","v":0},{"$f":"HLOOKUP(CP533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP534","v":0},{"$f":"HLOOKUP(CQ533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ534","v":0},{"$f":"HLOOKUP(CR533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR534","v":0},{"$f":"HLOOKUP(CS533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS534","v":0},{"$f":"HLOOKUP(CT533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT534","v":0},{"$f":"HLOOKUP(CU533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU534","v":0},{"$f":"HLOOKUP(CV533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV534","v":0},{"$f":"HLOOKUP(CW533,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW534","v":0}]
[null,"Property Tax",null,{"$f":"C562*$B$9","v":2012975.9409075985},{"$f":"D562*$B$9","v":1900813.8877511364},1794901.4503564013,1694890.4031330966,1600451.9234536628,1511275.5105295044,1427067.9645269213,1347552.4225662039,1272467.4484344004,1201566.1730188497,1134615.4826353458,1071395.2525822672,1011697.6234007024,955326.31746101321,902095.99362886779,851831.63788897113,804367.98792295065,759548.98974948376,717227.28464017797,677263.7246242516,null,null,null,null,"Property Tax",null,{"$f":"AC562*$B$9","v":1872535.758983813},{"$f":"AD562*$B$9","v":1768198.9653498947},1669675.7677733968,1576642.2354726484,1488792.48693364,1405837.6842134928,1327505.0832808574,1253537.1372708876,1183690.6497064193,1117735.9749012559,1055456.262916601,996646.74658815598,941114.06827972352,888675.64414978016,839159.06384080753,792401.52361764794,748249.29109111731,706557.19976696197,667188.1717583054,630012.76709232735,null,null,null,null,"Property Tax",null,{"$f":"BC562*$B$9","v":1872535.758983813},{"$f":"BD562*$B$9","v":1768198.9653498947},1669675.7677733968,1576642.2354726484,1488792.48693364,1405837.6842134928,1327505.0832808574,1253537.1372708876,1183690.6497064193,1117735.9749012559,1055456.262916601,996646.74658815598,941114.06827972352,888675.64414978016,839159.06384080753,792401.52361764794,748249.29109111731,706557.19976696197,667188.1717583054,630012.76709232735,null,null,null,null,"Property Tax",null,{"$f":"CC562*$B$9","v":4471831.0627554581},{"$f":"CD562*$B$9","v":4222662.7825119542},3987378.0392375877,3765203.2489168299,3555407.9312641593,3357302.3080049176,3170235.0349788032,2993591.0606094678,2826789.6036991579,2669282.2438996732,2520551.1185813611,2380107.2201717081,2247488.7883654074,2122259.7919197092,2004008.4950434056,1892346.103665933,1786905.4871357104,1687339.9711448317,1593322.1979114171,1504543.0498720545]
[null,"Total Operating Costs",null,{"$f":"SUM(D538:D540)","v":6780041.5952516655},{"$f":"SUM(E538:E540)","v":6763220.855182087},{"$f":"SUM(F538:F540)","v":6754556.5571359713},{"$f":"SUM(G538:G540)","v":6753738.612048259},{"$f":"SUM(H538:H540)","v":6760477.0965471268},{"$f":"SUM(I538:I540)","v":6774501.1870848378},{"$f":"SUM(J538:J540)","v":6795558.1546133617},{"$f":"SUM(K538:K540)","v":6823412.4164543729},{"$f":"SUM(L538:L540)","v":6857844.6422003331},{"$f":"SUM(M538:M540)","v":6898650.9106601011},{"$f":"SUM(N538:N540)","v":6945641.9150294214},{"$f":"SUM(O538:O540)","v":6998642.213624225},{"$f":"SUM(P538:P540)","v":7057489.5236635003},{"$f":"SUM(Q538:Q540)","v":7122034.055729066},{"$f":"SUM(R538:R540)","v":7192137.886662282},{"$f":"SUM(S538:S540)","v":7267674.3687830539},{"$f":"SUM(T538:T540)","v":7348527.5734349145},{"$f":"SUM(U538:U540)","v":7434591.7669716878},{"$f":"SUM(V538:V540)","v":7525770.9174068263},{"$f":"SUM(W538:W540)","v":7621978.2300462332},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD538:AD540)","v":6639601.4133278802},{"$f":"SUM(AE538:AE540)","v":6630605.9327808451},{"$f":"SUM(AF538:AF540)","v":6629330.874552967},{"$f":"SUM(AG538:AG540)","v":6635490.4443878103},{"$f":"SUM(AH538:AH540)","v":6648817.6600271044},{"$f":"SUM(AI538:AI540)","v":6669063.3607688267},{"$f":"SUM(AJ538:AJ540)","v":6695995.2733672978},{"$f":"SUM(AK538:AK540)","v":6729397.131159056},{"$f":"SUM(AL538:AL540)","v":6769067.8434723523},{"$f":"SUM(AM538:AM540)","v":6814820.7125425078},{"$f":"SUM(AN538:AN540)","v":6866482.6953106774},{"$f":"SUM(AO538:AO540)","v":6923893.7076301137},{"$f":"SUM(AP538:AP540)","v":6986905.9685425218},{"$f":"SUM(AQ538:AQ540)","v":7055383.3824178334},{"$f":"SUM(AR538:AR540)","v":7129200.9568742216},{"$f":"SUM(AS538:AS540)","v":7208244.2545117307},{"$f":"SUM(AT538:AT540)","v":7292408.8766030809},{"$f":"SUM(AU538:AU540)","v":7381599.9769891659},{"$f":"SUM(AV538:AV540)","v":7475731.8045249535},{"$f":"SUM(AW538:AW540)","v":7574727.2725143088},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD538:BD540)","v":6705964.9074895866},{"$f":"SUM(BE538:BE540)","v":6696969.4269425515},{"$f":"SUM(BF538:BF540)","v":6695694.3687146734},{"$f":"SUM(BG538:BG540)","v":6701853.9385495167},{"$f":"SUM(BH538:BH540)","v":6715181.1541888108},{"$f":"SUM(BI538:BI540)","v":6735426.8549305331},{"$f":"SUM(BJ538:BJ540)","v":6762358.7675290043},{"$f":"SUM(BK538:BK540)","v":6795760.6253207624},{"$f":"SUM(BL538:BL540)","v":6835431.3376340587},{"$f":"SUM(BM538:BM540)","v":6881184.2067042142},{"$f":"SUM(BN538:BN540)","v":6932846.1894723838},{"$f":"SUM(BO538:BO540)","v":6990257.2017918201},{"$f":"SUM(BP538:BP540)","v":7053269.4627042282},{"$f":"SUM(BQ538:BQ540)","v":7121746.8765795399},{"$f":"SUM(BR538:BR540)","v":7195564.451035928},{"$f":"SUM(BS538:BS540)","v":7274607.7486734372},{"$f":"SUM(BT538:BT540)","v":7358772.3707647873},{"$f":"SUM(BU538:BU540)","v":7447963.4711508723},{"$f":"SUM(BV538:BV540)","v":7542095.2986866599},{"$f":"SUM(BW538:BW540)","v":7641090.7666760152},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD538:CD540)","v":16584646.107672628},{"$f":"SUM(CE538:CE540)","v":16577734.128327467},{"$f":"SUM(CF538:CF540)","v":16589550.811969414},{"$f":"SUM(CG538:CG540)","v":16619419.477103293},{"$f":"SUM(CH538:CH540)","v":16666708.484014351},{"$f":"SUM(CI538:CI540)","v":16730828.871810114},{"$f":"SUM(CJ538:CJ540)","v":16811232.130060103},{"$f":"SUM(CK538:CK540)","v":16907408.097592395},{"$f":"SUM(CL538:CL540)","v":17018882.981421739},{"$f":"SUM(CM538:CM540)","v":17145217.489176709},{"$f":"SUM(CN538:CN540)","v":17286005.068763934},{"$f":"SUM(CO538:CO540)","v":17440870.249357939},{"$f":"SUM(CP538:CP540)","v":17609467.07813536},{"$f":"SUM(CQ538:CQ540)","v":17791477.647485062},{"$f":"SUM(CR538:CR540)","v":17986610.707720064},{"$f":"SUM(CS538:CS540)","v":18194600.360596124},{"$f":"SUM(CT538:CT540)","v":18415204.829204507},{"$f":"SUM(CU538:CU540)","v":18648205.300055005},{"$f":"SUM(CV538:CV540)","v":18893404.833399795},{"$f":"SUM(CW538:CW540)","v":19150627.338070199}]
[]
[null,"EBITDA",null,{"$f":"D536-D541","v":17184506.615531523},{"$f":"E536-E541","v":17201327.355601102},17209991.653647214,17210809.59873493,17204071.114236061,17190047.023698349,17168990.056169827,17141135.794328816,17106703.568582855,17065897.300123088,17018906.295753766,16965905.997158963,16907058.687119685,16842514.155054122,16772410.324120905,16696873.842000134,16616020.637348272,16529956.443811499,16438777.29337636,16342569.980736954,null,null,null,null,"EBITDA",null,{"$f":"AD536-AD541","v":16406976.280713033},{"$f":"AE536-AE541","v":16415971.761260068},16417246.819487946,16411087.249653103,16397760.034013808,16377514.333272086,16350582.420673616,16317180.562881857,16277509.850568561,16231756.981498405,16180094.998730235,16122683.9864108,16059671.725498391,15991194.31162308,15917376.737166692,15838333.439529182,15754168.817437831,15664977.717051748,15570845.889515959,15471850.421526603,null,null,null,null,"EBITDA",null,{"$f":"BD536-BD541","v":16406976.280713029},{"$f":"BE536-BE541","v":16415971.761260064},16417246.819487942,16411087.249653099,16397760.034013804,16377514.333272083,16350582.420673613,16317180.562881853,16277509.850568557,16231756.981498402,16180094.998730231,16122683.986410797,16059671.725498388,15991194.311623076,15917376.737166688,15838333.439529179,15754168.817437828,15664977.717051744,15570845.889515955,15471850.4215266,null,null,null,null,"EBITDA",null,{"$f":"CD536-CD541","v":41547172.037755042},{"$f":"CE536-CE541","v":41554084.017100208},41542267.33345826,41512398.668324381,41465109.661413327,41400989.273617558,41320586.015367568,41224410.047835276,41112935.164005935,40986600.656250969,40845813.07666374,40690947.896069735,40522351.067292318,40340340.497942612,40145207.43770761,39937217.784831554,39716613.316223167,39483612.845372669,39238413.312027879,38981190.807357475]
[null,"Before Tax Earnings",null,{"$f":"D543-D563-D553","v":-30136216.013538562},{"$f":"E543-E545-E563","v":-47213902.753442049},-21439146.411778674,-5978673.240520604,-5985411.7250194736,5595305.6040705815,17168990.056169827,17141135.794328816,17106703.568582855,17065897.300123088,17018906.295753766,16965905.997158963,16907058.687119685,16842514.155054122,16772410.324120905,16696873.842000134,16616020.637348272,16529956.443811499,16438777.29337636,16342569.980736954,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD543-AD563-AD553","v":-24112679.249378588},{"$f":"AE543-AE545-AE563","v":-37689989.487379007},-16046329.9296955,-3067058.7998569664,-3080386.0154962614,6638441.3085170519,16350582.420673616,16317180.562881857,16277509.850568561,16231756.981498405,16180094.998730235,16122683.9864108,16059671.725498391,15991194.31162308,15917376.737166692,15838333.439529182,15754168.817437831,15664977.717051748,15570845.889515959,15471850.421526603,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD543-BD563-BD553","v":-24112679.249378592},{"$f":"BE543-BE545-BE563","v":-37689989.487379014},-16046329.929695504,-3067058.7998569701,-3080386.0154962651,6638441.3085170481,16350582.420673613,16317180.562881853,16277509.850568557,16231756.981498402,16180094.998730231,16122683.986410797,16059671.725498388,15991194.311623076,15917376.737166688,15838333.439529179,15754168.817437828,15664977.717051744,15570845.889515955,15471850.4215266,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD543-CD563-CD553","v":-53321678.98541183},{"$f":"CE543-CE545-CE563","v":-84505422.89191547},-34093436.811951146,-3869023.8189212605,-3916312.8258323148,18710278.029994737,41320586.015367568,41224410.047835276,41112935.164005935,40986600.656250969,40845813.07666374,40690947.896069735,40522351.067292318,40340340.497942612,40145207.43770761,39937217.784831554,39716613.316223167,39483612.845372669,39238413.312027879,38981190.807357475]
[null,"PTC",null,{"$f":"D534*HLOOKUP(D533,$B$2:$AT$3,2,FALSE)*HLOOKUP($D533,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E534*HLOOKUP(E533,$B$2:$AT$3,2,FALSE)*HLOOKUP($D533,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD534*HLOOKUP(AD533,$B$2:$AT$3,2,FALSE)*HLOOKUP($D533,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE534*HLOOKUP(AE533,$B$2:$AT$3,2,FALSE)*HLOOKUP($D533,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD534*HLOOKUP(BD533,$B$2:$AT$3,2,FALSE)*HLOOKUP($D533,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE534*HLOOKUP(BE533,$B$2:$AT$3,2,FALSE)*HLOOKUP($D533,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD534*HLOOKUP(CD533,$B$2:$AT$3,2,FALSE)*HLOOKUP($D533,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE534*HLOOKUP(CE533,$B$2:$AT$3,2,FALSE)*HLOOKUP($D533,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D544*$B$7-D545","v":-6328605.3628430981},{"$f":"E544*$B$7-E545","v":-9914919.5782228298},{"$f":"F544*$B$7-F545","v":-4502220.746473521},{"$f":"G544*$B$7-G545","v":-1255521.3805093267},{"$f":"H544*$B$7-H545","v":-1256936.4622540893},{"$f":"I544*$B$7-I545","v":1175014.1768548221},{"$f":"J544*$B$7-J545","v":3605487.9117956636},{"$f":"K544*$B$7-K545","v":3599638.5168090514},{"$f":"L544*$B$7-L545","v":3592407.7494023996},{"$f":"M544*$B$7-M545","v":3583838.4330258486},{"$f":"N544*$B$7-N545","v":3573970.3221082906},{"$f":"O544*$B$7-O545","v":3562840.259403382},{"$f":"P544*$B$7-P545","v":3550482.3242951338},{"$f":"Q544*$B$7-Q545","v":3536927.9725613655},{"$f":"R544*$B$7-R545","v":3522206.1680653901},{"$f":"S544*$B$7-S545","v":3506343.5068200282},{"$f":"T544*$B$7-T545","v":3489364.3338431371},{"$f":"U544*$B$7-U545","v":3471290.8532004147},{"$f":"V544*$B$7-V545","v":3452143.2316090353},{"$f":"W544*$B$7-W545","v":3431939.6959547601},null,null,null,null,"Federal Tax",null,{"$f":"AD544*$B$7-AD545","v":-5063662.6423695032},{"$f":"AE544*$B$7-AE545","v":-7914897.7923495909},{"$f":"AF544*$B$7-AF545","v":-3369729.285236055},{"$f":"AG544*$B$7-AG545","v":-644082.34796996287},{"$f":"AH544*$B$7-AH545","v":-646881.06325421482},{"$f":"AI544*$B$7-AI545","v":1394072.6747885807},{"$f":"AJ544*$B$7-AJ545","v":3433622.3083414594},{"$f":"AK544*$B$7-AK545","v":3426607.91820519},{"$f":"AL544*$B$7-AL545","v":3418277.0686193975},{"$f":"AM544*$B$7-AM545","v":3408668.9661146649},{"$f":"AN544*$B$7-AN545","v":3397819.949733349},{"$f":"AO544*$B$7-AO545","v":3385763.637146268},{"$f":"AP544*$B$7-AP545","v":3372531.062354662},{"$f":"AQ544*$B$7-AQ545","v":3358150.8054408468},{"$f":"AR544*$B$7-AR545","v":3342649.114805005},{"$f":"AS544*$B$7-AS545","v":3326050.0223011281},{"$f":"AT544*$B$7-AT545","v":3308375.4516619444},{"$f":"AU544*$B$7-AU545","v":3289645.3205808671},{"$f":"AV544*$B$7-AV545","v":3269877.6367983511},{"$f":"AW544*$B$7-AW545","v":3249088.5885205865},null,null,null,null,"Federal Tax",null,{"$f":"BD544*$B$7-BD545","v":-5063662.6423695041},{"$f":"BE544*$B$7-BE545","v":-7914897.7923495928},{"$f":"BF544*$B$7-BF545","v":-3369729.2852360555},{"$f":"BG544*$B$7-BG545","v":-644082.34796996368},{"$f":"BH544*$B$7-BH545","v":-646881.06325421564},{"$f":"BI544*$B$7-BI545","v":1394072.67478858},{"$f":"BJ544*$B$7-BJ545","v":3433622.3083414584},{"$f":"BK544*$B$7-BK545","v":3426607.9182051891},{"$f":"BL544*$B$7-BL545","v":3418277.068619397},{"$f":"BM544*$B$7-BM545","v":3408668.966114664},{"$f":"BN544*$B$7-BN545","v":3397819.9497333486},{"$f":"BO544*$B$7-BO545","v":3385763.6371462671},{"$f":"BP544*$B$7-BP545","v":3372531.0623546611},{"$f":"BQ544*$B$7-BQ545","v":3358150.8054408459},{"$f":"BR544*$B$7-BR545","v":3342649.1148050041},{"$f":"BS544*$B$7-BS545","v":3326050.0223011272},{"$f":"BT544*$B$7-BT545","v":3308375.4516619435},{"$f":"BU544*$B$7-BU545","v":3289645.3205808662},{"$f":"BV544*$B$7-BV545","v":3269877.6367983506},{"$f":"BW544*$B$7-BW545","v":3249088.588520586},null,null,null,null,"Federal Tax",null,{"$f":"CD544*$B$7-CD545","v":-11197552.586936483},{"$f":"CE544*$B$7-CE545","v":-17746138.807302248},{"$f":"CF544*$B$7-CF545","v":-7159621.7305097403},{"$f":"CG544*$B$7-CG545","v":-812495.00197346474},{"$f":"CH544*$B$7-CH545","v":-822425.69342478609},{"$f":"CI544*$B$7-CI545","v":3929158.3862988949},{"$f":"CJ544*$B$7-CJ545","v":8677323.0632271897},{"$f":"CK544*$B$7-CK545","v":8657126.110045407},{"$f":"CL544*$B$7-CL545","v":8633716.3844412453},{"$f":"CM544*$B$7-CM545","v":8607186.1378127038},{"$f":"CN544*$B$7-CN545","v":8577620.7460993845},{"$f":"CO544*$B$7-CO545","v":8545099.0581746437},{"$f":"CP544*$B$7-CP545","v":8509693.7241313867},{"$f":"CQ544*$B$7-CQ545","v":8471471.5045679472},{"$f":"CR544*$B$7-CR545","v":8430493.5619185977},{"$f":"CS544*$B$7-CS545","v":8386815.7348146262},{"$f":"CT544*$B$7-CT545","v":8340488.7964068651},{"$f":"CU544*$B$7-CU545","v":8291558.6975282598},{"$f":"CV544*$B$7-CV545","v":8240066.7955258545},{"$f":"CW544*$B$7-CW545","v":8186050.0695450697}]
[]
[]
[{"$f":"IRR(C549:X549,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D533,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-201297594.09075984},{"$f":"D543-D546","v":23513111.978374623},{"$f":"E543-E546","v":27116246.933823932},21712212.400120735,18466330.979244258,18461007.576490149,16015032.846843526,13563502.144374162,13541497.277519764,13514295.819180455,13482058.86709724,13444935.973645475,13403065.737755582,13356576.362824552,13305586.182492757,13250204.156055516,13190530.335180106,13126656.303505134,13058665.590611083,12986634.061767325,12910630.284782194,{"$f":"C549*-0.3","v":60389278.227227949},null,null,{"$f":"IRR(AC549:AX549,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD533,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-187253575.89838129},{"$f":"AD543-AD546","v":21470638.923082538},{"$f":"AE543-AE546","v":24330869.553609658},19786976.104724001,17055169.597623065,17044641.097268023,14983441.658483505,12916960.112332158,12890572.644676667,12859232.781949162,12823088.015383741,12782275.048996886,12736920.349264532,12687140.66314373,12633043.506182233,12574727.622361686,12512283.417228054,12445793.365775887,12375332.396470882,12300968.252717607,12222761.833006017,{"$f":"AC549*-0.3","v":56176072.769514389},null,null,{"$f":"IRR(BC549:BX549,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD533,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$23)","v":-187253575.89838129},{"$f":"BD543-BD546","v":21470638.923082534},{"$f":"BE543-BE546","v":24330869.553609658},19786976.104723997,17055169.597623061,17044641.097268019,14983441.658483503,12916960.112332154,12890572.644676665,12859232.781949161,12823088.015383737,12782275.048996883,12736920.349264529,12687140.663143726,12633043.506182231,12574727.622361684,12512283.417228051,12445793.365775883,12375332.396470878,12300968.252717605,12222761.833006013,{"$f":"BC549*-0.3","v":56176072.769514389},null,null,{"$f":"IRR(CC549:CX549,0.1)","v":7.0000000000000062E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD533,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$24)","v":-447183106.27554578},{"$f":"CD543-CD546","v":52744724.624691524},{"$f":"CE543-CE546","v":59300222.824402452},48701889.063968003,42324893.670297846,42287535.354838111,37471830.887318663,32643262.952140376,32567283.937789869,32479218.77956469,32379414.518438265,32268192.330564357,32145848.837895092,32012657.343160931,31868868.993374664,31714713.875789013,31550402.050016928,31376124.519816302,31192054.147844411,30998346.516502023,30795140.737812407,{"$f":"CC549*-0.3","v":134154931.88266373}]
[{"$f":"IRR(C550:X550,0.1)","v":0.1114245162650862},"ROE",{"$f":"-C569","v":-24921895.803240392},{"$f":"D549-D553-D555-D564-D545","v":3726427.777185943},{"$f":"E549-E553-E555-E564-E545","v":2256863.3615481034},{"$f":"F549-F553-F555-F564-F545","v":2263708.1570045324},{"$f":"G549-G553-G555-G564-G545","v":2264354.3336238284},{"$f":"H549-H553-H555-H564-H545","v":2259030.930869719},{"$f":"I549-I553-I555-I564-I545","v":2247951.8993449267},{"$f":"J549-J553-J555-J564-J545","v":2231316.8949973937},{"$f":"K549-K553-K555-K564-K545","v":2209312.0281429961},{"$f":"L549-L553-L555-L564-L545","v":2182110.5698036859},{"$f":"M549-M553-M555-M564-M545","v":2149873.6177204726},{"$f":"N549-N553-N555-N564-N545","v":2112750.7242687056},{"$f":"O549-O553-O555-O564-O545","v":2070880.4883788144},{"$f":"P549-P553-P555-P564-P545","v":2024391.1134477844},{"$f":"Q549-Q553-Q555-Q564-Q545","v":1973400.933115989},{"$f":"R549-R553-R555-R564-R545","v":1918018.9066787474},{"$f":"S549-S553-S555-S564-S545","v":1858345.0858033374},{"$f":"T549-T553-T555-T564-T545","v":1794471.0541283656},{"$f":"U549-U553-U555-U564-U545","v":1726480.3412343152},{"$f":"V549-V553-V555-V564-V545","v":1654448.8123905566},{"$f":"W549-W553-W555-W564-W545","v":1578445.0354054254},{"$f":"X549","v":60389278.227227949},null,null,{"$f":"IRR(AC550:AX550,0.1)","v":0.11227487891389054},"ROE",{"$f":"-AC569","v":-23659163.822443038},{"$f":"AD549-AD553-AD555-AD564-AD545","v":3611220.5858716592},{"$f":"AE549-AE553-AE555-AE564-AE545","v":2210606.7680684514},{"$f":"AF549-AF553-AF555-AF564-AF545","v":2211614.0640684785},{"$f":"AG549-AG553-AG555-AG564-AG545","v":2206748.0038989517},{"$f":"AH549-AH553-AH555-AH564-AH545","v":2196219.5035439082},{"$f":"AI549-AI553-AI555-AI564-AI545","v":2180225.3999579493},{"$f":"AJ549-AJ553-AJ555-AJ564-AJ545","v":2158949.1890051588},{"$f":"AK549-AK553-AK555-AK564-AK545","v":2132561.7213496678},{"$f":"AL549-AL553-AL555-AL564-AL545","v":2101221.8586221635},{"$f":"AM549-AM553-AM555-AM564-AM545","v":2065077.0920567419},{"$f":"AN549-AN553-AN555-AN564-AN545","v":2024264.1256698873},{"$f":"AO549-AO553-AO555-AO564-AO545","v":1978909.4259375334},{"$f":"AP549-AP553-AP555-AP564-AP545","v":1929129.7398167308},{"$f":"AQ549-AQ553-AQ555-AQ564-AQ545","v":1875032.5828552339},{"$f":"AR549-AR553-AR555-AR564-AR545","v":1816716.6990346871},{"$f":"AS549-AS553-AS555-AS564-AS545","v":1754272.4939010553},{"$f":"AT549-AT553-AT555-AT564-AT545","v":1687782.442448888},{"$f":"AU549-AU553-AU555-AU564-AU545","v":1617321.473143883},{"$f":"AV549-AV553-AV555-AV564-AV545","v":1542957.3293906078},{"$f":"AW549-AW553-AW555-AW564-AW545","v":1464750.909679018},{"$f":"AX549","v":56176072.769514389},null,null,{"$f":"IRR(BC550:BX550,0.1)","v":0.11227487891389032},"ROE",{"$f":"-BC569","v":-23659163.822443038},{"$f":"BD549-BD553-BD555-BD564-BD545","v":3611220.5858716555},{"$f":"BE549-BE553-BE555-BE564-BE545","v":2210606.7680684514},{"$f":"BF549-BF553-BF555-BF564-BF545","v":2211614.0640684748},{"$f":"BG549-BG553-BG555-BG564-BG545","v":2206748.003898948},{"$f":"BH549-BH553-BH555-BH564-BH545","v":2196219.5035439045},{"$f":"BI549-BI553-BI555-BI564-BI545","v":2180225.3999579474},{"$f":"BJ549-BJ553-BJ555-BJ564-BJ545","v":2158949.1890051551},{"$f":"BK549-BK553-BK555-BK564-BK545","v":2132561.7213496659},{"$f":"BL549-BL553-BL555-BL564-BL545","v":2101221.8586221617},{"$f":"BM549-BM553-BM555-BM564-BM545","v":2065077.0920567382},{"$f":"BN549-BN553-BN555-BN564-BN545","v":2024264.1256698836},{"$f":"BO549-BO553-BO555-BO564-BO545","v":1978909.4259375297},{"$f":"BP549-BP553-BP555-BP564-BP545","v":1929129.7398167271},{"$f":"BQ549-BQ553-BQ555-BQ564-BQ545","v":1875032.5828552321},{"$f":"BR549-BR553-BR555-BR564-BR545","v":1816716.6990346853},{"$f":"BS549-BS553-BS555-BS564-BS545","v":1754272.4939010516},{"$f":"BT549-BT553-BT555-BT564-BT545","v":1687782.4424488842},{"$f":"BU549-BU553-BU555-BU564-BU545","v":1617321.4731438793},{"$f":"BV549-BV553-BV555-BV564-BV545","v":1542957.3293906059},{"$f":"BW549-BW553-BW555-BW564-BW545","v":1464750.9096790142},{"$f":"BX549","v":56176072.769514389},null,null,{"$f":"IRR(CC550:CX550,0.1)","v":0.13814305784740566},"ROE",{"$f":"-CC569","v":-56758797.19423084},{"$f":"CD549-CD553-CD555-CD564-CD545","v":10390735.524267824},{"$f":"CE549-CE553-CE555-CE564-CE545","v":7019047.5548937693},{"$f":"CF549-CF553-CF555-CF564-CF545","v":7009712.3748166356},{"$f":"CG549-CG553-CG555-CG564-CG545","v":6986116.1293608714},{"$f":"CH549-CH553-CH555-CH564-CH545","v":6948757.813901132},{"$f":"CI549-CI553-CI555-CI564-CI545","v":6898102.707542479},{"$f":"CJ549-CJ553-CJ555-CJ564-CJ545","v":6834584.1335249823},{"$f":"CK549-CK553-CK555-CK564-CK545","v":6758605.1191744749},{"$f":"CL549-CL553-CL555-CL564-CL545","v":6670539.960949298},{"$f":"CM549-CM553-CM555-CM564-CM545","v":6570735.6998228729},{"$f":"CN549-CN553-CN555-CN564-CN545","v":6459513.5119489674},{"$f":"CO549-CO553-CO555-CO564-CO545","v":6337170.0192797016},{"$f":"CP549-CP553-CP555-CP564-CP545","v":6203978.5245455392},{"$f":"CQ549-CQ553-CQ555-CQ564-CQ545","v":6060190.1747592688},{"$f":"CR549-CR553-CR555-CR564-CR545","v":5906035.0571736209},{"$f":"CS549-CS553-CS555-CS564-CS545","v":5741723.2314015366},{"$f":"CT549-CT553-CT555-CT564-CT545","v":5567445.7012009099},{"$f":"CU549-CU553-CU555-CU564-CU545","v":5383375.3292290196},{"$f":"CV549-CV553-CV555-CV564-CV545","v":5189667.6978866309},{"$f":"CW549-CW553-CW555-CW564-CW545","v":4986461.9191970155},{"$f":"CX549","v":134154931.88266373}]
[]
[]
[null,"Interest",null,{"$f":"C556*$B$8","v":7061203.8109181123},6847654.7389951795,6623428.2134761,6387990.3616810665,6140780.6172962822,5881210.3856922574,5608661.6425080327,5322485.4621645957,5022000.4728039866,4706491.2339753481,4375206.5332052773,4027357.5973967025,3662116.2147976989,3278612.7630687454,2875934.1387533443,2453121.5832221732,2009168.3999144435,1543017.5574413275,1053559.1728445552,539627.86901794455,null,null,null,null,"Interest",null,{"$f":"AC556*$B$8","v":6703429.7496921942},6500700.6910104547,6287835.1793946279,6064326.3921980094,5829642.1656415602,5583223.7277572881,5324484.3679788029,5052808.0402113926,4767547.8960556118,4468024.7446920425,4153525.435760295,3823301.1613819594,3476565.6732847076,3112493.4107825928,2730217.5351553727,2328827.865746791,1907368.7128677806,1464836.6023448196,1000177.8862957106,512286.23444414604,null,null,null,null,"Interest",null,{"$f":"BC556*$B$8","v":6703429.7496921942},6500700.6910104547,6287835.1793946279,6064326.3921980094,5829642.1656415602,5583223.7277572881,5324484.3679788029,5052808.0402113926,4767547.8960556118,4468024.7446920425,4153525.435760295,3823301.1613819594,3476565.6732847076,3112493.4107825928,2730217.5351553727,2328827.865746791,1907368.7128677806,1464836.6023448196,1000177.8862957106,512286.23444414604,null,null,null,null,"Interest",null,{"$f":"CC556*$B$8","v":16081659.205032073},15595308.224352906,15084639.694639781,14548437.738441,13985425.684432281,13394263.027723126,12773542.238178512,12121785.409156667,11437440.73868373,10718878.834687147,9964388.8354907352,9172174.3363345023,8340349.1122204587,7466932.626900712,6549845.3173149787,5586903.6422499577,4575814.8834316861,3514171.6866725008,2399446.3300753562,1228984.7056483543]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C568)","v":11332185.249376768},{"$f":"-PMT($B$8,20,$C568)","v":11332185.249376768},11332185.249376768,11332185.249376768,11332185.249376768,11332185.249376768,11332185.249376768,11332185.249376768,11332185.249376768,11332185.249376768,11332185.249376768,11332185.249376768,11332185.249376768,11332185.249376768,11332185.249376768,11332185.249376768,11332185.249376768,11332185.249376768,11332185.249376768,11332185.249376768,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC568)","v":10758010.923326999},{"$f":"-PMT($B$8,20,$AC568)","v":10758010.923326999},10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC568)","v":10758010.923326999},{"$f":"-PMT($B$8,20,$BC568)","v":10758010.923326999},10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,10758010.923326999,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC568)","v":25808678.818615392},{"$f":"-PMT($B$8,20,$CC568)","v":25808678.818615392},25808678.818615392,25808678.818615392,25808678.818615392,25808678.818615392,25808678.818615392,25808678.818615392,25808678.818615392,25808678.818615392,25808678.818615392,25808678.818615392,25808678.818615392,25808678.818615392,25808678.818615392,25808678.818615392,25808678.818615392,25808678.818615392,25808678.818615392,25808678.818615392]
[null,"Sinking Fund",null,{"$f":"D554-D553","v":4270981.438458656},{"$f":"E554-E553","v":4484530.5103815887},{"$f":"F554-F553","v":4708757.0359006682},{"$f":"G554-G553","v":4944194.8876957018},{"$f":"H554-H553","v":5191404.632080486},{"$f":"I554-I553","v":5450974.8636845108},{"$f":"J554-J553","v":5723523.6068687355},{"$f":"K554-K553","v":6009699.7872121725},{"$f":"L554-L553","v":6310184.7765727816},{"$f":"M554-M553","v":6625694.0154014202},{"$f":"N554-N553","v":6956978.716171491},{"$f":"O554-O553","v":7304827.6519800657},{"$f":"P554-P553","v":7670069.0345790694},{"$f":"Q554-Q553","v":8053572.4863080233},{"$f":"R554-R553","v":8456251.110623423},{"$f":"S554-S553","v":8879063.6661545951},{"$f":"T554-T553","v":9323016.8494623248},{"$f":"U554-U553","v":9789167.6919354405},{"$f":"V554-V553","v":10278626.076532213},{"$f":"W554-W553","v":10792557.380358825},null,null,null,null,"Sinking Fund",null,{"$f":"AD554-AD553","v":4054581.1736348048},{"$f":"AE554-AE553","v":4257310.2323165443},{"$f":"AF554-AF553","v":4470175.743932371},{"$f":"AG554-AG553","v":4693684.5311289895},{"$f":"AH554-AH553","v":4928368.7576854387},{"$f":"AI554-AI553","v":5174787.1955697108},{"$f":"AJ554-AJ553","v":5433526.5553481961},{"$f":"AK554-AK553","v":5705202.8831156064},{"$f":"AL554-AL553","v":5990463.0272713872},{"$f":"AM554-AM553","v":6289986.1786349565},{"$f":"AN554-AN553","v":6604485.4875667039},{"$f":"AO554-AO553","v":6934709.761945039},{"$f":"AP554-AP553","v":7281445.2500422914},{"$f":"AQ554-AQ553","v":7645517.5125444066},{"$f":"AR554-AR553","v":8027793.3881716263},{"$f":"AS554-AS553","v":8429183.0575802084},{"$f":"AT554-AT553","v":8850642.2104592174},{"$f":"AU554-AU553","v":9293174.3209821787},{"$f":"AV554-AV553","v":9757833.0370312892},{"$f":"AW554-AW553","v":10245724.688882854},null,null,null,null,"Sinking Fund",null,{"$f":"BD554-BD553","v":4054581.1736348048},{"$f":"BE554-BE553","v":4257310.2323165443},{"$f":"BF554-BF553","v":4470175.743932371},{"$f":"BG554-BG553","v":4693684.5311289895},{"$f":"BH554-BH553","v":4928368.7576854387},{"$f":"BI554-BI553","v":5174787.1955697108},{"$f":"BJ554-BJ553","v":5433526.5553481961},{"$f":"BK554-BK553","v":5705202.8831156064},{"$f":"BL554-BL553","v":5990463.0272713872},{"$f":"BM554-BM553","v":6289986.1786349565},{"$f":"BN554-BN553","v":6604485.4875667039},{"$f":"BO554-BO553","v":6934709.761945039},{"$f":"BP554-BP553","v":7281445.2500422914},{"$f":"BQ554-BQ553","v":7645517.5125444066},{"$f":"BR554-BR553","v":8027793.3881716263},{"$f":"BS554-BS553","v":8429183.0575802084},{"$f":"BT554-BT553","v":8850642.2104592174},{"$f":"BU554-BU553","v":9293174.3209821787},{"$f":"BV554-BV553","v":9757833.0370312892},{"$f":"BW554-BW553","v":10245724.688882854},null,null,null,null,"Sinking Fund",null,{"$f":"CD554-CD553","v":9727019.6135833189},{"$f":"CE554-CE553","v":10213370.594262486},{"$f":"CF554-CF553","v":10724039.12397561},{"$f":"CG554-CG553","v":11260241.080174392},{"$f":"CH554-CH553","v":11823253.134183111},{"$f":"CI554-CI553","v":12414415.790892266},{"$f":"CJ554-CJ553","v":13035136.58043688},{"$f":"CK554-CK553","v":13686893.409458725},{"$f":"CL554-CL553","v":14371238.079931661},{"$f":"CM554-CM553","v":15089799.983928245},{"$f":"CN554-CN553","v":15844289.983124657},{"$f":"CO554-CO553","v":16636504.48228089},{"$f":"CP554-CP553","v":17468329.706394933},{"$f":"CQ554-CQ553","v":18341746.191714682},{"$f":"CR554-CR553","v":19258833.501300413},{"$f":"CS554-CS553","v":20221775.176365435},{"$f":"CT554-CT553","v":21232863.935183704},{"$f":"CU554-CU553","v":22294507.131942891},{"$f":"CV554-CV553","v":23409232.488540035},{"$f":"CW554-CW553","v":24579694.112967037}]
[null,"Mortgage Balance",{"$f":"C568","v":141224076.21836224},{"$f":"C556-D555","v":136953094.77990359},{"$f":"D556-E555","v":132468564.269522},{"$f":"E556-F555","v":127759807.23362133},{"$f":"F556-G555","v":122815612.34592563},{"$f":"G556-H555","v":117624207.71384515},{"$f":"H556-I555","v":112173232.85016064},{"$f":"I556-J555","v":106449709.24329191},{"$f":"J556-K555","v":100440009.45607974},{"$f":"K556-L555","v":94129824.679506958},{"$f":"L556-M555","v":87504130.664105535},{"$f":"M556-N555","v":80547151.947934046},{"$f":"N556-O555","v":73242324.295953974},{"$f":"O556-P555","v":65572255.261374906},{"$f":"P556-Q555","v":57518682.775066882},{"$f":"Q556-R555","v":49062431.664443463},{"$f":"R556-S555","v":40183367.99828887},{"$f":"S556-T555","v":30860351.148826547},{"$f":"T556-U555","v":21071183.456891105},{"$f":"U556-V555","v":10792557.380358892},{"$f":"V556-W555","v":6.7055225372314453E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC568","v":134068594.99384388},{"$f":"AC556-AD555","v":130014013.82020909},{"$f":"AD556-AE555","v":125756703.58789255},{"$f":"AE556-AF555","v":121286527.84396018},{"$f":"AF556-AG555","v":116592843.31283119},{"$f":"AG556-AH555","v":111664474.55514576},{"$f":"AH556-AI555","v":106489687.35957605},{"$f":"AI556-AJ555","v":101056160.80422784},{"$f":"AJ556-AK555","v":95350957.921112239},{"$f":"AK556-AL555","v":89360494.893840849},{"$f":"AL556-AM555","v":83070508.715205893},{"$f":"AM556-AN555","v":76466023.227639183},{"$f":"AN556-AO555","v":69531313.465694144},{"$f":"AO556-AP555","v":62249868.215651855},{"$f":"AP556-AQ555","v":54604350.703107446},{"$f":"AQ556-AR555","v":46576557.314935818},{"$f":"AR556-AS555","v":38147374.257355608},{"$f":"AS556-AT555","v":29296732.046896391},{"$f":"AT556-AU555","v":20003557.72591421},{"$f":"AU556-AV555","v":10245724.688882921},{"$f":"AV556-AW555","v":6.7055225372314453E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC568","v":134068594.99384388},{"$f":"BC556-BD555","v":130014013.82020909},{"$f":"BD556-BE555","v":125756703.58789255},{"$f":"BE556-BF555","v":121286527.84396018},{"$f":"BF556-BG555","v":116592843.31283119},{"$f":"BG556-BH555","v":111664474.55514576},{"$f":"BH556-BI555","v":106489687.35957605},{"$f":"BI556-BJ555","v":101056160.80422784},{"$f":"BJ556-BK555","v":95350957.921112239},{"$f":"BK556-BL555","v":89360494.893840849},{"$f":"BL556-BM555","v":83070508.715205893},{"$f":"BM556-BN555","v":76466023.227639183},{"$f":"BN556-BO555","v":69531313.465694144},{"$f":"BO556-BP555","v":62249868.215651855},{"$f":"BP556-BQ555","v":54604350.703107446},{"$f":"BQ556-BR555","v":46576557.314935818},{"$f":"BR556-BS555","v":38147374.257355608},{"$f":"BS556-BT555","v":29296732.046896391},{"$f":"BT556-BU555","v":20003557.72591421},{"$f":"BU556-BV555","v":10245724.688882921},{"$f":"BV556-BW555","v":6.7055225372314453E-8},null,null,null,null,"Mortgage Balance",{"$f":"CC568","v":321633184.10064143},{"$f":"CC556-CD555","v":311906164.4870581},{"$f":"CD556-CE555","v":301692793.89279562},{"$f":"CE556-CF555","v":290968754.76881999},{"$f":"CF556-CG555","v":279708513.6886456},{"$f":"CG556-CH555","v":267885260.55446249},{"$f":"CH556-CI555","v":255470844.76357022},{"$f":"CI556-CJ555","v":242435708.18313333},{"$f":"CJ556-CK555","v":228748814.77367461},{"$f":"CK556-CL555","v":214377576.69374293},{"$f":"CL556-CM555","v":199287776.7098147},{"$f":"CM556-CN555","v":183443486.72669005},{"$f":"CN556-CO555","v":166806982.24440917},{"$f":"CO556-CP555","v":149338652.53801423},{"$f":"CP556-CQ555","v":130996906.34629956},{"$f":"CQ556-CR555","v":111738072.84499915},{"$f":"CR556-CS555","v":91516297.668633714},{"$f":"CS556-CT555","v":70283433.73345001},{"$f":"CT556-CU555","v":47988926.60150712},{"$f":"CU556-CV555","v":24579694.112967085},{"$f":"CV556-CW555","v":4.8428773880004883E-8}]
[]
[]
[null,"Book Depr",null,{"$f":"-$C549/20","v":10064879.704537991},{"$f":"-$C549/20","v":10064879.704537991},10064879.704537991,10064879.704537991,10064879.704537991,10064879.704537991,10064879.704537991,10064879.704537991,10064879.704537991,10064879.704537991,10064879.704537991,10064879.704537991,10064879.704537991,10064879.704537991,10064879.704537991,10064879.704537991,10064879.704537991,10064879.704537991,10064879.704537991,10064879.704537991,null,null,null,null,"Book Depr",null,{"$f":"-$AC549/20","v":9362678.7949190643},{"$f":"-$AC549/20","v":9362678.7949190643},9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,null,null,null,null,"Book Depr",null,{"$f":"-$BC549/20","v":9362678.7949190643},{"$f":"-$BC549/20","v":9362678.7949190643},9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,9362678.7949190643,null,null,null,null,"Book Depr",null,{"$f":"-$CC549/20","v":22359155.31377729},{"$f":"-$CC549/20","v":22359155.31377729},22359155.31377729,22359155.31377729,22359155.31377729,22359155.31377729,22359155.31377729,22359155.31377729,22359155.31377729,22359155.31377729,22359155.31377729,22359155.31377729,22359155.31377729,22359155.31377729,22359155.31377729,22359155.31377729,22359155.31377729,22359155.31377729,22359155.31377729,22359155.31377729]
[null,"Accum Depreciation",null,{"$f":"SUM($D559:D559)","v":10064879.704537991},{"$f":"SUM($D559:E559)","v":20129759.409075983},{"$f":"SUM($D559:F559)","v":30194639.113613974},{"$f":"SUM($D559:G559)","v":40259518.818151966},{"$f":"SUM($D559:H559)","v":50324398.522689953},{"$f":"SUM($D559:I559)","v":60389278.227227941},{"$f":"SUM($D559:J559)","v":70454157.931765929},{"$f":"SUM($D559:K559)","v":80519037.636303917},{"$f":"SUM($D559:L559)","v":90583917.340841904},{"$f":"SUM($D559:M559)","v":100648797.04537989},{"$f":"SUM($D559:N559)","v":110713676.74991788},{"$f":"SUM($D559:O559)","v":120778556.45445587},{"$f":"SUM($D559:P559)","v":130843436.15899386},{"$f":"SUM($D559:Q559)","v":140908315.86353186},{"$f":"SUM($D559:R559)","v":150973195.56806985},{"$f":"SUM($D559:S559)","v":161038075.27260783},{"$f":"SUM($D559:T559)","v":171102954.97714582},{"$f":"SUM($D559:U559)","v":181167834.68168381},{"$f":"SUM($D559:V559)","v":191232714.3862218},{"$f":"SUM($D559:W559)","v":201297594.09075978},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD559:AD559)","v":9362678.7949190643},{"$f":"SUM($AD559:AE559)","v":18725357.589838129},{"$f":"SUM($AD559:AF559)","v":28088036.384757191},{"$f":"SUM($AD559:AG559)","v":37450715.179676257},{"$f":"SUM($AD559:AH559)","v":46813393.974595323},{"$f":"SUM($AD559:AI559)","v":56176072.769514389},{"$f":"SUM($AD559:AJ559)","v":65538751.564433455},{"$f":"SUM($AD559:AK559)","v":74901430.359352514},{"$f":"SUM($AD559:AL559)","v":84264109.154271573},{"$f":"SUM($AD559:AM559)","v":93626787.949190632},{"$f":"SUM($AD559:AN559)","v":102989466.74410969},{"$f":"SUM($AD559:AO559)","v":112352145.53902875},{"$f":"SUM($AD559:AP559)","v":121714824.33394781},{"$f":"SUM($AD559:AQ559)","v":131077503.12886687},{"$f":"SUM($AD559:AR559)","v":140440181.92378592},{"$f":"SUM($AD559:AS559)","v":149802860.718705},{"$f":"SUM($AD559:AT559)","v":159165539.51362407},{"$f":"SUM($AD559:AU559)","v":168528218.30854315},{"$f":"SUM($AD559:AV559)","v":177890897.10346222},{"$f":"SUM($AD559:AW559)","v":187253575.89838129},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD559:BD559)","v":9362678.7949190643},{"$f":"SUM($BD559:BE559)","v":18725357.589838129},{"$f":"SUM($BD559:BF559)","v":28088036.384757191},{"$f":"SUM($BD559:BG559)","v":37450715.179676257},{"$f":"SUM($BD559:BH559)","v":46813393.974595323},{"$f":"SUM($BD559:BI559)","v":56176072.769514389},{"$f":"SUM($BD559:BJ559)","v":65538751.564433455},{"$f":"SUM($BD559:BK559)","v":74901430.359352514},{"$f":"SUM($BD559:BL559)","v":84264109.154271573},{"$f":"SUM($BD559:BM559)","v":93626787.949190632},{"$f":"SUM($BD559:BN559)","v":102989466.74410969},{"$f":"SUM($BD559:BO559)","v":112352145.53902875},{"$f":"SUM($BD559:BP559)","v":121714824.33394781},{"$f":"SUM($BD559:BQ559)","v":131077503.12886687},{"$f":"SUM($BD559:BR559)","v":140440181.92378592},{"$f":"SUM($BD559:BS559)","v":149802860.718705},{"$f":"SUM($BD559:BT559)","v":159165539.51362407},{"$f":"SUM($BD559:BU559)","v":168528218.30854315},{"$f":"SUM($BD559:BV559)","v":177890897.10346222},{"$f":"SUM($BD559:BW559)","v":187253575.89838129},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD559:CD559)","v":22359155.31377729},{"$f":"SUM($CD559:CE559)","v":44718310.627554581},{"$f":"SUM($CD559:CF559)","v":67077465.941331871},{"$f":"SUM($CD559:CG559)","v":89436621.255109161},{"$f":"SUM($CD559:CH559)","v":111795776.56888646},{"$f":"SUM($CD559:CI559)","v":134154931.88266376},{"$f":"SUM($CD559:CJ559)","v":156514087.19644105},{"$f":"SUM($CD559:CK559)","v":178873242.51021835},{"$f":"SUM($CD559:CL559)","v":201232397.82399565},{"$f":"SUM($CD559:CM559)","v":223591553.13777295},{"$f":"SUM($CD559:CN559)","v":245950708.45155025},{"$f":"SUM($CD559:CO559)","v":268309863.76532754},{"$f":"SUM($CD559:CP559)","v":290669019.07910484},{"$f":"SUM($CD559:CQ559)","v":313028174.39288211},{"$f":"SUM($CD559:CR559)","v":335387329.70665938},{"$f":"SUM($CD559:CS559)","v":357746485.02043664},{"$f":"SUM($CD559:CT559)","v":380105640.33421391},{"$f":"SUM($CD559:CU559)","v":402464795.64799118},{"$f":"SUM($CD559:CV559)","v":424823950.96176845},{"$f":"SUM($CD559:CW559)","v":447183106.27554572}]
[null,"End Year Book Value",null,{"$f":"-$C549-D560","v":191232714.38622186},181167834.68168387,171102954.97714588,161038075.27260786,150973195.56806988,140908315.86353189,130843436.15899391,120778556.45445593,110713676.74991794,100648797.04537995,90583917.340841964,80519037.636303976,70454157.931765988,60389278.227227986,50324398.522689998,40259518.81815201,30194639.113614023,20129759.409076035,10064879.704538047,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC549-AD560","v":177890897.10346222},{"$f":"-$AC549-AE560","v":168528218.30854318},{"$f":"-$AC549-AF560","v":159165539.5136241},{"$f":"-$AC549-AG560","v":149802860.71870503},{"$f":"-$AC549-AH560","v":140440181.92378598},{"$f":"-$AC549-AI560","v":131077503.12886691},{"$f":"-$AC549-AJ560","v":121714824.33394784},{"$f":"-$AC549-AK560","v":112352145.53902878},{"$f":"-$AC549-AL560","v":102989466.74410972},{"$f":"-$AC549-AM560","v":93626787.949190661},{"$f":"-$AC549-AN560","v":84264109.154271603},{"$f":"-$AC549-AO560","v":74901430.359352544},{"$f":"-$AC549-AP560","v":65538751.564433485},{"$f":"-$AC549-AQ560","v":56176072.769514427},{"$f":"-$AC549-AR560","v":46813393.974595368},{"$f":"-$AC549-AS560","v":37450715.179676294},{"$f":"-$AC549-AT560","v":28088036.384757221},{"$f":"-$AC549-AU560","v":18725357.589838147},{"$f":"-$AC549-AV560","v":9362678.7949190736},{"$f":"-$AC549-AW560","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC549-BD560","v":177890897.10346222},{"$f":"-$BC549-BE560","v":168528218.30854318},{"$f":"-$BC549-BF560","v":159165539.5136241},{"$f":"-$BC549-BG560","v":149802860.71870503},{"$f":"-$BC549-BH560","v":140440181.92378598},{"$f":"-$BC549-BI560","v":131077503.12886691},{"$f":"-$BC549-BJ560","v":121714824.33394784},{"$f":"-$BC549-BK560","v":112352145.53902878},{"$f":"-$BC549-BL560","v":102989466.74410972},{"$f":"-$BC549-BM560","v":93626787.949190661},{"$f":"-$BC549-BN560","v":84264109.154271603},{"$f":"-$BC549-BO560","v":74901430.359352544},{"$f":"-$BC549-BP560","v":65538751.564433485},{"$f":"-$BC549-BQ560","v":56176072.769514427},{"$f":"-$BC549-BR560","v":46813393.974595368},{"$f":"-$BC549-BS560","v":37450715.179676294},{"$f":"-$BC549-BT560","v":28088036.384757221},{"$f":"-$BC549-BU560","v":18725357.589838147},{"$f":"-$BC549-BV560","v":9362678.7949190736},{"$f":"-$BC549-BW560","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$CC549-CD560","v":424823950.96176851},{"$f":"-$CC549-CE560","v":402464795.64799118},{"$f":"-$CC549-CF560","v":380105640.33421391},{"$f":"-$CC549-CG560","v":357746485.02043664},{"$f":"-$CC549-CH560","v":335387329.70665932},{"$f":"-$CC549-CI560","v":313028174.39288199},{"$f":"-$CC549-CJ560","v":290669019.07910472},{"$f":"-$CC549-CK560","v":268309863.76532742},{"$f":"-$CC549-CL560","v":245950708.45155013},{"$f":"-$CC549-CM560","v":223591553.13777283},{"$f":"-$CC549-CN560","v":201232397.82399553},{"$f":"-$CC549-CO560","v":178873242.51021823},{"$f":"-$CC549-CP560","v":156514087.19644094},{"$f":"-$CC549-CQ560","v":134154931.88266367},{"$f":"-$CC549-CR560","v":111795776.5688864},{"$f":"-$CC549-CS560","v":89436621.255109131},{"$f":"-$CC549-CT560","v":67077465.941331863},{"$f":"-$CC549-CU560","v":44718310.627554595},{"$f":"-$CC549-CV560","v":22359155.313777328},{"$f":"-$CC549-CW560","v":0}]
[null,"Prop. Tax Value",{"$f":"-C549","v":201297594.09075984},{"$f":"C562/(($C562/$X562)^(1/21))","v":190081388.77511364},{"$f":"D562/(($C562/$X562)^(1/21))","v":179490145.03564012},169489040.31330967,160045192.34536627,151127551.05295044,142706796.45269212,134755242.25662038,127246744.84344003,120156617.30188496,113461548.26353458,107139525.25822672,101169762.34007023,95532631.74610132,90209599.362886772,85183163.788897112,80436798.792295069,75954898.974948376,71722728.464017794,67726372.462425157,63952691.498906091,{"$f":"X549","v":60389278.227227949},null,null,null,"Prop. Tax Value",{"$f":"-AC549","v":187253575.89838129},{"$f":"AC562/(($AC562/$AX562)^(1/21))","v":176819896.53498948},{"$f":"AD562/(($AC562/$AX562)^(1/21))","v":166967576.77733967},157664223.54726484,148879248.69336399,140583768.42134929,132750508.32808574,125353713.72708876,118369064.97064193,111773597.49012558,105545626.2916601,99664674.658815593,94111406.827972353,88867564.414978012,83915906.384080753,79240152.361764789,74824929.109111726,70655719.976696193,66718817.175830536,63001276.709232733,59490875.812935926,{"$f":"AX549","v":56176072.769514389},null,null,null,"Prop. Tax Value",{"$f":"-BC549","v":187253575.89838129},{"$f":"BC562/(($BC562/$BX562)^(1/21))","v":176819896.53498948},{"$f":"BD562/(($BC562/$BX562)^(1/21))","v":166967576.77733967},157664223.54726484,148879248.69336399,140583768.42134929,132750508.32808574,125353713.72708876,118369064.97064193,111773597.49012558,105545626.2916601,99664674.658815593,94111406.827972353,88867564.414978012,83915906.384080753,79240152.361764789,74824929.109111726,70655719.976696193,66718817.175830536,63001276.709232733,59490875.812935926,{"$f":"BX549","v":56176072.769514389},null,null,null,"Prop. Tax Value",{"$f":"-CC549","v":447183106.27554578},{"$f":"CC562/(($CC562/$CX562)^(1/21))","v":422266278.25119537},{"$f":"CD562/(($CC562/$CX562)^(1/21))","v":398737803.92375875},376520324.89168298,355540793.12641591,335730230.80049175,317023503.49788034,299359106.06094676,282678960.36991578,266928224.38996732,252055111.85813609,238010722.01717079,224748878.83654073,212225979.19197091,200400849.50434056,189234610.3665933,178690548.71357104,168733997.11448318,159332219.79114172,150454304.98720545,142071063.33455813,{"$f":"CX549","v":134154931.88266373}]
[null,"Tax Dep",null,{"$f":"$C549*-D$5","v":40259518.818151973},{"$f":"$C549*-E$5","v":64415230.109043151},38649138.065425888,23189482.839255534,23189482.839255534,11594741.419627767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":78787191.8181348},{"$f":"$CC$29*-E$5","v":126059506.90901567},{"$f":"$CC$29*-F$5","v":75635704.145409405},{"$f":"$CC$29*-G$5","v":45381422.487245642},{"$f":"$CC$29*-H$5","v":45381422.487245642},{"$f":"$CC$29*-I$5","v":22690711.243622821}]
[null,"After Tax Dep. Value",null,{"$f":"D563*$B$7","v":8454498.9518119134},{"$f":"E563*$B$7","v":13527198.32289906},{"$f":"F563*$B$7","v":8116318.9937394364},{"$f":"G563*$B$7","v":4869791.3962436616},{"$f":"H563*$B$7","v":4869791.3962436616},{"$f":"I563*$B$7","v":2434895.6981218308},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD563*$B$7","v":7101407.4138838798},{"$f":"AE563*$B$7","v":11362251.862214206},{"$f":"AF563*$B$7","v":6817351.1173285237},{"$f":"AG563*$B$7","v":4090410.6703971145},{"$f":"AH563*$B$7","v":4090410.6703971145},{"$f":"AI563*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD563*$B$7","v":7101407.4138838798},{"$f":"BE563*$B$7","v":11362251.862214206},{"$f":"BF563*$B$7","v":6817351.1173285237},{"$f":"BG563*$B$7","v":4090410.6703971145},{"$f":"BH563*$B$7","v":4090410.6703971145},{"$f":"BI563*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD563*$B$7","v":16545310.281808307},{"$f":"CE563*$B$7","v":26472496.45089329},{"$f":"CF563*$B$7","v":15883497.870535975},{"$f":"CG563*$B$7","v":9530098.7223215848},{"$f":"CH563*$B$7","v":9530098.7223215848},{"$f":"CI563*$B$7","v":4765049.3611607924}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D564:I564)","v":35151622.069157198},{"$f":"C566/C570","v":0.17462514754800421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD564:AI564)","v":29525817.082094379},{"$f":"AC566/AC570","v":0.15767825495689033},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD564:BI564)","v":29525817.082094379},{"$f":"BC566/BC570","v":0.15767825495689033},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD564:CI564)","v":68791124.980673522},{"$f":"CC566/CC570","v":0.15383211936071156}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D545:W545)","v":0},{"$f":"C567/C570","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD545:AW545)","v":0},{"$f":"AC567/AC570","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD545:BW545)","v":0},{"$f":"BC567/BC570","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD545:CW545)","v":0},{"$f":"CC567/CC570","v":0}]
[0.85,"Debt",{"$f":"(C570-C566-C567)*$A568","v":141224076.21836224},{"$f":"C568/C570","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC570-AC566-AC567)*$A568","v":134068594.99384388},{"$f":"AC568/AC570","v":0.71597348328664323},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC570-BC566-BC567)*$A568","v":134068594.99384388},{"$f":"BC568/BC570","v":0.71597348328664323},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC570-CC566-CC567)*$A568","v":321633184.10064143},{"$f":"CC568/CC570","v":0.71924269854339518}]
[0.15,"Equity",{"$f":"(C570-C566-C567)*$A569","v":24921895.803240392},{"$f":"C569/C570","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC570-AC566-AC567)*$A569","v":23659163.822443038},{"$f":"AC569/AC570","v":0.12634826175646646},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC570-BC566-BC567)*$A569","v":23659163.822443038},{"$f":"BC569/BC570","v":0.12634826175646646},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC570-CC566-CC567)*$A569","v":56758797.19423084},{"$f":"CC569/CC570","v":0.12692518209589326}]
[null,"Total",{"$f":"-C549","v":201297594.09075984},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC549","v":187253575.89838129},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",{"$f":"-BC549","v":187253575.89838129},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC549","v":447183106.27554578}]
[null,"Check",{"$f":"SUM(C566:C569)-C570","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC566:AC569)-AC570","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC566:BC569)-BC570","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC566:CC569)-CC570","v":0}]
[null,"2034 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2034 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2034 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2034 Off Shore Wind"]
[null,"Year",null,2034,{"$f":"D573+1","v":2035},{"$f":"E573+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,null,null,null,"Year",null,2034,{"$f":"AD573+1","v":2035},{"$f":"AE573+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,null,null,null,"Year",null,2034,{"$f":"BD573+1","v":2035},{"$f":"BE573+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,null,null,null,"Year",null,2034,{"$f":"CD573+1","v":2035},{"$f":"CE573+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D573-$D$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D573-$D$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D573-$D$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D573-$D$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D573-$D$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D573-$D$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D573-$D$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D573-$D$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D573-$D$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D573-$D$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D573-$D$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D573-$D$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D573-$D$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D573-$D$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D573-$D$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D573-$D$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D573-$D$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D573-$D$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D573-$D$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D573-$D$13)","v":342057.72664376162},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD573-$AD$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD573-$AD$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD573-$AD$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD573-$AD$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD573-$AD$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD573-$AD$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD573-$AD$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD573-$AD$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD573-$AD$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD573-$AD$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD573-$AD$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD573-$AD$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD573-$AD$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD573-$AD$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD573-$AD$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD573-$AD$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD573-$AD$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD573-$AD$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD573-$AD$13)","v":342057.72664376162},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD573-$AD$13)","v":342057.72664376162},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD573-$AD$13)","v":443750.56429460971},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD573-$AD$13)","v":443750.56429460971},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD573-$AD$13)","v":443750.56429460971},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD573-$AD$13)","v":443750.56429460971},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD573-$AD$13)","v":443750.56429460971},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD573-$AD$13)","v":443750.56429460971},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD573-$AD$13)","v":443750.56429460971},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD573-$AD$13)","v":443750.56429460971},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD573-$AD$13)","v":443750.56429460971},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD573-$AD$13)","v":443750.56429460971},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD573-$AD$13)","v":443750.56429460971},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD573-$AD$13)","v":443750.56429460971},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD573-$AD$13)","v":443750.56429460971},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD573-$AD$13)","v":443750.56429460971},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD573-$AD$13)","v":443750.56429460971},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD573-$AD$13)","v":443750.56429460971},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD573-$AD$13)","v":443750.56429460971},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD573-$AD$13)","v":443750.56429460971},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD573-$AD$13)","v":443750.56429460971},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD573-$AD$13)","v":443750.56429460971},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD573-$AD$13)","v":456759.06239152019},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD573-$AD$13)","v":456759.06239152019},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD573-$AD$13)","v":456759.06239152019},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD573-$AD$13)","v":456759.06239152019},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD573-$AD$13)","v":456759.06239152019},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD573-$AD$13)","v":456759.06239152019},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD573-$AD$13)","v":456759.06239152019},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD573-$AD$13)","v":456759.06239152019},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD573-$AD$13)","v":456759.06239152019},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD573-$AD$13)","v":456759.06239152019},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD573-$AD$13)","v":456759.06239152019},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD573-$AD$13)","v":456759.06239152019},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD573-$AD$13)","v":456759.06239152019},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD573-$AD$13)","v":456759.06239152019},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD573-$AD$13)","v":456759.06239152019},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD573-$AD$13)","v":456759.06239152019},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD573-$AD$13)","v":456759.06239152019},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD573-$AD$13)","v":456759.06239152019},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD573-$AD$13)","v":456759.06239152019},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD573-$AD$13)","v":456759.06239152019}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M18","v":71.536920402419142},{"$f":"D575","v":71.536920402419142},{"$f":"E575","v":71.536920402419142},71.536920402419142,71.536920402419142,71.536920402419142,71.536920402419142,71.536920402419142,71.536920402419142,71.536920402419142,71.536920402419142,71.536920402419142,71.536920402419142,71.536920402419142,71.536920402419142,71.536920402419142,71.536920402419142,71.536920402419142,71.536920402419142,71.536920402419142,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P18","v":69.008971210919327},{"$f":"AD575","v":69.008971210919327},{"$f":"AE575","v":69.008971210919327},69.008971210919327,69.008971210919327,69.008971210919327,69.008971210919327,69.008971210919327,69.008971210919327,69.008971210919327,69.008971210919327,69.008971210919327,69.008971210919327,69.008971210919327,69.008971210919327,69.008971210919327,69.008971210919327,69.008971210919327,69.008971210919327,69.008971210919327,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$18","v":53.344415308416984},{"$f":"BD575","v":53.344415308416984},{"$f":"BE575","v":53.344415308416984},53.344415308416984,53.344415308416984,53.344415308416984,53.344415308416984,53.344415308416984,53.344415308416984,53.344415308416984,53.344415308416984,53.344415308416984,53.344415308416984,53.344415308416984,53.344415308416984,53.344415308416984,53.344415308416984,53.344415308416984,53.344415308416984,53.344415308416984,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$18","v":129.00689729397845},{"$f":"CD575","v":129.00689729397845},{"$f":"CE575","v":129.00689729397845},129.00689729397845,129.00689729397845,129.00689729397845,129.00689729397845,129.00689729397845,129.00689729397845,129.00689729397845,129.00689729397845,129.00689729397845,129.00689729397845,129.00689729397845,129.00689729397845,129.00689729397845,129.00689729397845,129.00689729397845,129.00689729397845,129.00689729397845]
[null,"Revenue",null,{"$f":"D575*D574","v":24469756.36394722},{"$f":"E575*E574","v":24469756.36394722},{"$f":"F575*F574","v":24469756.36394722},{"$f":"G575*G574","v":24469756.36394722},{"$f":"H575*H574","v":24469756.36394722},{"$f":"I575*I574","v":24469756.36394722},{"$f":"J575*J574","v":24469756.36394722},{"$f":"K575*K574","v":24469756.36394722},{"$f":"L575*L574","v":24469756.36394722},{"$f":"M575*M574","v":24469756.36394722},{"$f":"N575*N574","v":24469756.36394722},{"$f":"O575*O574","v":24469756.36394722},{"$f":"P575*P574","v":24469756.36394722},{"$f":"Q575*Q574","v":24469756.36394722},{"$f":"R575*R574","v":24469756.36394722},{"$f":"S575*S574","v":24469756.36394722},{"$f":"T575*T574","v":24469756.36394722},{"$f":"U575*U574","v":24469756.36394722},{"$f":"V575*V574","v":24469756.36394722},{"$f":"W575*W574","v":24469756.36394722},null,null,null,null,"Revenue",null,{"$f":"AD575*AD574","v":23605051.810431857},{"$f":"AE575*AE574","v":23605051.810431857},{"$f":"AF575*AF574","v":23605051.810431857},{"$f":"AG575*AG574","v":23605051.810431857},{"$f":"AH575*AH574","v":23605051.810431857},{"$f":"AI575*AI574","v":23605051.810431857},{"$f":"AJ575*AJ574","v":23605051.810431857},{"$f":"AK575*AK574","v":23605051.810431857},{"$f":"AL575*AL574","v":23605051.810431857},{"$f":"AM575*AM574","v":23605051.810431857},{"$f":"AN575*AN574","v":23605051.810431857},{"$f":"AO575*AO574","v":23605051.810431857},{"$f":"AP575*AP574","v":23605051.810431857},{"$f":"AQ575*AQ574","v":23605051.810431857},{"$f":"AR575*AR574","v":23605051.810431857},{"$f":"AS575*AS574","v":23605051.810431857},{"$f":"AT575*AT574","v":23605051.810431857},{"$f":"AU575*AU574","v":23605051.810431857},{"$f":"AV575*AV574","v":23605051.810431857},{"$f":"AW575*AW574","v":23605051.810431857},null,null,null,null,"Revenue",null,{"$f":"BD575*BD574","v":23671614.395076051},{"$f":"BE575*BE574","v":23671614.395076051},{"$f":"BF575*BF574","v":23671614.395076051},{"$f":"BG575*BG574","v":23671614.395076051},{"$f":"BH575*BH574","v":23671614.395076051},{"$f":"BI575*BI574","v":23671614.395076051},{"$f":"BJ575*BJ574","v":23671614.395076051},{"$f":"BK575*BK574","v":23671614.395076051},{"$f":"BL575*BL574","v":23671614.395076051},{"$f":"BM575*BM574","v":23671614.395076051},{"$f":"BN575*BN574","v":23671614.395076051},{"$f":"BO575*BO574","v":23671614.395076051},{"$f":"BP575*BP574","v":23671614.395076051},{"$f":"BQ575*BQ574","v":23671614.395076051},{"$f":"BR575*BR574","v":23671614.395076051},{"$f":"BS575*BS574","v":23671614.395076051},{"$f":"BT575*BT574","v":23671614.395076051},{"$f":"BU575*BU574","v":23671614.395076051},{"$f":"BV575*BV574","v":23671614.395076051},{"$f":"BW575*BW574","v":23671614.395076051},null,null,null,null,"Revenue",null,{"$f":"CD575*CD574","v":58925069.450036742},{"$f":"CE575*CE574","v":58925069.450036742},{"$f":"CF575*CF574","v":58925069.450036742},{"$f":"CG575*CG574","v":58925069.450036742},{"$f":"CH575*CH574","v":58925069.450036742},{"$f":"CI575*CI574","v":58925069.450036742},{"$f":"CJ575*CJ574","v":58925069.450036742},{"$f":"CK575*CK574","v":58925069.450036742},{"$f":"CL575*CL574","v":58925069.450036742},{"$f":"CM575*CM574","v":58925069.450036742},{"$f":"CN575*CN574","v":58925069.450036742},{"$f":"CO575*CO574","v":58925069.450036742},{"$f":"CP575*CP574","v":58925069.450036742},{"$f":"CQ575*CQ574","v":58925069.450036742},{"$f":"CR575*CR574","v":58925069.450036742},{"$f":"CS575*CS574","v":58925069.450036742},{"$f":"CT575*CT574","v":58925069.450036742},{"$f":"CU575*CU574","v":58925069.450036742},{"$f":"CV575*CV574","v":58925069.450036742},{"$f":"CW575*CW574","v":58925069.450036742}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(E573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(F573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(G573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(H573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(I573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(J573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(K573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(L573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(M573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(N573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(O573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(P573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(Q573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(R573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(S573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(T573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(U573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(V573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},{"$f":"HLOOKUP(W573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7083608.7955304198},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(AE573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(AF573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(AG573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(AH573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(AI573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(AJ573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(AK573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(AL573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(AM573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(AN573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(AO573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(AP573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(AQ573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(AR573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(AS573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(AT573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(AU573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(AV573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},{"$f":"HLOOKUP(AW573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7083608.7955304198},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4862406.9674309501},{"$f":"HLOOKUP(BE573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(BF573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(BG573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(BH573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(BI573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(BJ573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(BK573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(BL573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(BM573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(BN573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(BO573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(BP573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(BQ573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(BR573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(BS573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(BT573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(BU573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(BV573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},{"$f":"HLOOKUP(BW573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7083608.7955304198},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12355071.345815513},{"$f":"HLOOKUP(CE573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12602172.772731826},{"$f":"HLOOKUP(CF573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12854216.228186462},{"$f":"HLOOKUP(CG573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13111300.552750193},{"$f":"HLOOKUP(CH573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13373526.563805196},{"$f":"HLOOKUP(CI573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13640997.0950813},{"$f":"HLOOKUP(CJ573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13913817.036982926},{"$f":"HLOOKUP(CK573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14192093.377722582},{"$f":"HLOOKUP(CL573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14475935.245277036},{"$f":"HLOOKUP(CM573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14765453.950182574},{"$f":"HLOOKUP(CN573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15060763.029186232},{"$f":"HLOOKUP(CO573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15361978.289769953},{"$f":"HLOOKUP(CP573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15669217.855565352},{"$f":"HLOOKUP(CQ573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15982602.212676659},{"$f":"HLOOKUP(CR573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16302254.256930191},{"$f":"HLOOKUP(CS573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16628299.342068797},{"$f":"HLOOKUP(CT573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16960865.328910172},{"$f":"HLOOKUP(CU573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17300082.635488376},{"$f":"HLOOKUP(CV573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17646084.288198143},{"$f":"HLOOKUP(CW573,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17999005.97396211}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D574","v":0},{"$f":"HLOOKUP(E573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E574","v":0},{"$f":"HLOOKUP(F573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F574","v":0},{"$f":"HLOOKUP(G573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G574","v":0},{"$f":"HLOOKUP(H573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H574","v":0},{"$f":"HLOOKUP(I573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I574","v":0},{"$f":"HLOOKUP(J573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J574","v":0},{"$f":"HLOOKUP(K573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K574","v":0},{"$f":"HLOOKUP(L573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L574","v":0},{"$f":"HLOOKUP(M573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M574","v":0},{"$f":"HLOOKUP(N573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N574","v":0},{"$f":"HLOOKUP(O573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O574","v":0},{"$f":"HLOOKUP(P573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P574","v":0},{"$f":"HLOOKUP(Q573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q574","v":0},{"$f":"HLOOKUP(R573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R574","v":0},{"$f":"HLOOKUP(S573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S574","v":0},{"$f":"HLOOKUP(T573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T574","v":0},{"$f":"HLOOKUP(U573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U574","v":0},{"$f":"HLOOKUP(V573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V574","v":0},{"$f":"HLOOKUP(W573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W574","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD574","v":0},{"$f":"HLOOKUP(AE573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE574","v":0},{"$f":"HLOOKUP(AF573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF574","v":0},{"$f":"HLOOKUP(AG573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG574","v":0},{"$f":"HLOOKUP(AH573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH574","v":0},{"$f":"HLOOKUP(AI573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI574","v":0},{"$f":"HLOOKUP(AJ573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ574","v":0},{"$f":"HLOOKUP(AK573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK574","v":0},{"$f":"HLOOKUP(AL573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL574","v":0},{"$f":"HLOOKUP(AM573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM574","v":0},{"$f":"HLOOKUP(AN573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN574","v":0},{"$f":"HLOOKUP(AO573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO574","v":0},{"$f":"HLOOKUP(AP573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP574","v":0},{"$f":"HLOOKUP(AQ573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ574","v":0},{"$f":"HLOOKUP(AR573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR574","v":0},{"$f":"HLOOKUP(AS573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS574","v":0},{"$f":"HLOOKUP(AT573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT574","v":0},{"$f":"HLOOKUP(AU573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU574","v":0},{"$f":"HLOOKUP(AV573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV574","v":0},{"$f":"HLOOKUP(AW573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW574","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD574","v":66562.584644191447},{"$f":"HLOOKUP(BE573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE574","v":66562.584644191447},{"$f":"HLOOKUP(BF573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF574","v":66562.584644191447},{"$f":"HLOOKUP(BG573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG574","v":66562.584644191447},{"$f":"HLOOKUP(BH573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH574","v":66562.584644191447},{"$f":"HLOOKUP(BI573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI574","v":66562.584644191447},{"$f":"HLOOKUP(BJ573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ574","v":66562.584644191447},{"$f":"HLOOKUP(BK573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK574","v":66562.584644191447},{"$f":"HLOOKUP(BL573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL574","v":66562.584644191447},{"$f":"HLOOKUP(BM573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM574","v":66562.584644191447},{"$f":"HLOOKUP(BN573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN574","v":66562.584644191447},{"$f":"HLOOKUP(BO573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO574","v":66562.584644191447},{"$f":"HLOOKUP(BP573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP574","v":66562.584644191447},{"$f":"HLOOKUP(BQ573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ574","v":66562.584644191447},{"$f":"HLOOKUP(BR573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR574","v":66562.584644191447},{"$f":"HLOOKUP(BS573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS574","v":66562.584644191447},{"$f":"HLOOKUP(BT573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT574","v":66562.584644191447},{"$f":"HLOOKUP(BU573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU574","v":66562.584644191447},{"$f":"HLOOKUP(BV573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV574","v":66562.584644191447},{"$f":"HLOOKUP(BW573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW574","v":66562.584644191447},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD574","v":0},{"$f":"HLOOKUP(CE573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE574","v":0},{"$f":"HLOOKUP(CF573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF574","v":0},{"$f":"HLOOKUP(CG573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG574","v":0},{"$f":"HLOOKUP(CH573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH574","v":0},{"$f":"HLOOKUP(CI573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI574","v":0},{"$f":"HLOOKUP(CJ573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ574","v":0},{"$f":"HLOOKUP(CK573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK574","v":0},{"$f":"HLOOKUP(CL573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL574","v":0},{"$f":"HLOOKUP(CM573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM574","v":0},{"$f":"HLOOKUP(CN573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN574","v":0},{"$f":"HLOOKUP(CO573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO574","v":0},{"$f":"HLOOKUP(CP573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP574","v":0},{"$f":"HLOOKUP(CQ573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ574","v":0},{"$f":"HLOOKUP(CR573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR574","v":0},{"$f":"HLOOKUP(CS573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS574","v":0},{"$f":"HLOOKUP(CT573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT574","v":0},{"$f":"HLOOKUP(CU573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU574","v":0},{"$f":"HLOOKUP(CV573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV574","v":0},{"$f":"HLOOKUP(CW573,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW574","v":0}]
[null,"Property Tax",null,{"$f":"C602*$B$9","v":2056070.0996014357},{"$f":"D602*$B$9","v":1941506.8606086583},1833327.0302997869,1731174.928207126,1634714.6922079045,1543629.1742556116,1457618.8976406509,1376401.0723519286,1299708.6653020249,1227289.5223589689,1158905.5392979837,1094331.8789474026,1033356.2319548369,975778.1187431002,921408.23036081274,870067.80606049311,821588.04555770091,775809.5540388166,732581.81809272303,691762.71084332082,null,null,null,null,"Property Tax",null,{"$f":"AC602*$B$9","v":1912623.3484664527},{"$f":"AD602*$B$9","v":1806052.89358945},1705420.493302128,1610395.2820531409,1520664.8299608419,1435934.1155866159,1355924.5559447918,1280373.090559934,1209031.3165600235,1141664.6719618319,1078051.6644632409,1017983.1432068864,961261.6111207786,907700.57557497709,857123.93521936086,809365.40098650544,764267.94935600099,721683.30608262029,681471.45869090548,643500.19613332197,null,null,null,null,"Property Tax",null,{"$f":"BC602*$B$9","v":1912623.3484664527},{"$f":"BD602*$B$9","v":1806052.89358945},1705420.493302128,1610395.2820531409,1520664.8299608419,1435934.1155866159,1355924.5559447918,1280373.090559934,1209031.3165600235,1141664.6719618319,1078051.6644632409,1017983.1432068864,961261.6111207786,907700.57557497709,857123.93521936086,809365.40098650544,764267.94935600099,721683.30608262029,681471.45869090548,643500.19613332197,null,null,null,null,"Property Tax",null,{"$f":"CC602*$B$9","v":4515655.007170462},{"$f":"CD602*$B$9","v":4264044.8777805716},4026454.3440221166,3802102.2407562155,3590250.9289905485,3390203.8706233664,3201303.3383215964,3022928.2530034413,2854492.1418154105,2695441.2098898906,2545252.5195434587,2403432.270929391,2269514.1784913884,2143057.9378805226,2023647.7782948315,1910891.0954818598,1804417.1609096408,1703875.9028620515,1608936.7554509493,1519287.5717608009]
[null,"Total Operating Costs",null,{"$f":"SUM(D578:D580)","v":6918477.0670323856},{"$f":"SUM(E578:E580)","v":6901161.9673882276},{"$f":"SUM(F578:F580)","v":6892175.2392149493},{"$f":"SUM(G578:G580)","v":6891200.1013005897},{"$f":"SUM(H578:H580)","v":6897940.3687632382},{"$f":"SUM(I578:I580)","v":6912119.3643420516},{"$f":"SUM(J578:J580)","v":6933478.8915288197},{"$f":"SUM(K578:K580)","v":6961778.2661178615},{"$f":"SUM(L578:L580)","v":6996793.4029432768},{"$f":"SUM(M578:M580)","v":7038315.954753045},{"$f":"SUM(N578:N580)","v":7086152.5003399421},{"$f":"SUM(O578:O580)","v":7140123.7792102005},{"$f":"SUM(P578:P580)","v":7200063.9702228904},{"$f":"SUM(Q578:Q580)","v":7265820.0117765144},{"$f":"SUM(R578:R580)","v":7337250.9612548957},{"$f":"SUM(S578:S580)","v":7414227.3915724568},{"$f":"SUM(T578:T580)","v":7496630.8227799051},{"$f":"SUM(U578:U580)","v":7584353.1868054643},{"$f":"SUM(V578:V580)","v":7677296.3235147046},{"$f":"SUM(W578:W580)","v":7775371.5063737407},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD578:AD580)","v":6775030.3158974033},{"$f":"SUM(AE578:AE580)","v":6765708.0003690198},{"$f":"SUM(AF578:AF580)","v":6764268.7022172902},{"$f":"SUM(AG578:AG580)","v":6770420.4551466051},{"$f":"SUM(AH578:AH580)","v":6783890.5065161753},{"$f":"SUM(AI578:AI580)","v":6804424.3056730563},{"$f":"SUM(AJ578:AJ580)","v":6831784.5498329606},{"$f":"SUM(AK578:AK580)","v":6865750.284325867},{"$f":"SUM(AL578:AL580)","v":6906116.0542012751},{"$f":"SUM(AM578:AM580)","v":6952691.104355908},{"$f":"SUM(AN578:AN580)","v":7005298.6255051987},{"$f":"SUM(AO578:AO580)","v":7063775.0434696842},{"$f":"SUM(AP578:AP580)","v":7127969.3493888322},{"$f":"SUM(AQ578:AQ580)","v":7197742.4686083915},{"$f":"SUM(AR578:AR580)","v":7272966.6661134437},{"$f":"SUM(AS578:AS580)","v":7353524.9864984695},{"$f":"SUM(AT578:AT580)","v":7439310.7265782049},{"$f":"SUM(AU578:AU580)","v":7530226.9388492685},{"$f":"SUM(AV578:AV580)","v":7626185.9641128872},{"$f":"SUM(AW578:AW580)","v":7727108.9916637419},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD578:BD580)","v":6841592.9005415943},{"$f":"SUM(BE578:BE580)","v":6832270.5850132117},{"$f":"SUM(BF578:BF580)","v":6830831.2868614821},{"$f":"SUM(BG578:BG580)","v":6836983.039790797},{"$f":"SUM(BH578:BH580)","v":6850453.0911603672},{"$f":"SUM(BI578:BI580)","v":6870986.8903172482},{"$f":"SUM(BJ578:BJ580)","v":6898347.1344771525},{"$f":"SUM(BK578:BK580)","v":6932312.8689700589},{"$f":"SUM(BL578:BL580)","v":6972678.638845467},{"$f":"SUM(BM578:BM580)","v":7019253.6890000999},{"$f":"SUM(BN578:BN580)","v":7071861.2101493906},{"$f":"SUM(BO578:BO580)","v":7130337.6281138761},{"$f":"SUM(BP578:BP580)","v":7194531.9340330232},{"$f":"SUM(BQ578:BQ580)","v":7264305.0532525834},{"$f":"SUM(BR578:BR580)","v":7339529.2507576356},{"$f":"SUM(BS578:BS580)","v":7420087.5711426614},{"$f":"SUM(BT578:BT580)","v":7505873.3112223968},{"$f":"SUM(BU578:BU580)","v":7596789.5234934604},{"$f":"SUM(BV578:BV580)","v":7692748.5487570781},{"$f":"SUM(BW578:BW580)","v":7793671.5763079338},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD578:CD580)","v":16870726.352985974},{"$f":"SUM(CE578:CE580)","v":16866217.650512397},{"$f":"SUM(CF578:CF580)","v":16880670.57220858},{"$f":"SUM(CG578:CG580)","v":16913402.793506406},{"$f":"SUM(CH578:CH580)","v":16963777.492795743},{"$f":"SUM(CI578:CI580)","v":17031200.965704665},{"$f":"SUM(CJ578:CJ580)","v":17115120.37530452},{"$f":"SUM(CK578:CK580)","v":17215021.630726025},{"$f":"SUM(CL578:CL580)","v":17330427.387092445},{"$f":"SUM(CM578:CM580)","v":17460895.160072464},{"$f":"SUM(CN578:CN580)","v":17606015.548729692},{"$f":"SUM(CO578:CO580)","v":17765410.560699344},{"$f":"SUM(CP578:CP580)","v":17938732.034056742},{"$f":"SUM(CQ578:CQ580)","v":18125660.150557183},{"$f":"SUM(CR578:CR580)","v":18325902.035225023},{"$f":"SUM(CS578:CS580)","v":18539190.437550656},{"$f":"SUM(CT578:CT580)","v":18765282.489819814},{"$f":"SUM(CU578:CU580)","v":19003958.538350426},{"$f":"SUM(CV578:CV580)","v":19255021.043649092},{"$f":"SUM(CW578:CW580)","v":19518293.545722909}]
[]
[null,"EBITDA",null,{"$f":"D576-D581","v":17551279.296914835},{"$f":"E576-E581","v":17568594.396558993},17577581.124732271,17578556.26264663,17571815.995183982,17557636.999605168,17536277.472418401,17507978.097829357,17472962.961003944,17431440.409194175,17383603.86360728,17329632.584737018,17269692.39372433,17203936.352170706,17132505.402692325,17055528.972374763,16973125.541167315,16885403.177141756,16792460.040432516,16694384.857573479,null,null,null,null,"EBITDA",null,{"$f":"AD576-AD581","v":16830021.494534455},{"$f":"AE576-AE581","v":16839343.810062837},16840783.108214565,16834631.35528525,16821161.303915679,16800627.504758801,16773267.260598896,16739301.526105989,16698935.756230582,16652360.706075948,16599753.184926659,16541276.766962172,16477082.461043024,16407309.341823466,16332085.144318413,16251526.823933387,16165741.083853651,16074824.871582588,15978865.84631897,15877942.818768114,null,null,null,null,"EBITDA",null,{"$f":"BD576-BD581","v":16830021.494534455},{"$f":"BE576-BE581","v":16839343.810062841},16840783.108214568,16834631.355285253,16821161.303915683,16800627.504758805,16773267.260598898,16739301.526105992,16698935.756230585,16652360.706075951,16599753.184926661,16541276.766962174,16477082.461043028,16407309.341823468,16332085.144318417,16251526.823933389,16165741.083853655,16074824.87158259,15978865.846318973,15877942.818768118,null,null,null,null,"EBITDA",null,{"$f":"CD576-CD581","v":42054343.097050771},{"$f":"CE576-CE581","v":42058851.799524345},42044398.877828166,42011666.656530336,41961291.957240999,41893868.484332077,41809949.074732222,41710047.819310717,41594642.062944293,41464174.289964274,41319053.901307046,41159658.889337398,40986337.415979996,40799409.299479559,40599167.414811715,40385879.012486085,40159786.960216925,39921110.911686316,39670048.406387649,39406775.904313833]
[null,"Before Tax Earnings",null,{"$f":"D583-D603-D593","v":-30782494.054244235},{"$f":"E583-E585-E603","v":-48225648.79068695},-21898964.787615292,-6107371.2847619094,-6114111.5522245578,5714673.2259008978,17536277.472418401,17507978.097829357,17472962.961003944,17431440.409194175,17383603.86360728,17329632.584737018,17269692.39372433,17203936.352170706,17132505.402692325,17055528.972374763,16973125.541167315,16885403.177141756,16792460.040432516,16694384.857573479,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD583-AD603-AD593","v":-23860006.290858384},{"$f":"AE583-AE585-AE603","v":-37266617.438576236},-15622793.640968882,-2643514.6942248195,-2656984.7455943897,7061554.4800037667,16773267.260598896,16739301.526105989,16698935.756230582,16652360.706075948,16599753.184926659,16541276.766962172,16477082.461043024,16407309.341823466,16332085.144318413,16251526.823933387,16165741.083853651,16074824.871582588,15978865.84631897,15877942.818768114,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD583-BD603-BD593","v":-23860006.290858384},{"$f":"BE583-BE585-BE603","v":-37266617.438576236},-15622793.640968878,-2643514.6942248158,-2656984.745594386,7061554.4800037704,16773267.260598898,16739301.526105992,16698935.756230585,16652360.706075951,16599753.184926661,16541276.766962174,16477082.461043028,16407309.341823468,16332085.144318417,16251526.823933389,16165741.083853655,16074824.87158259,15978865.846318973,15877942.818768118,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD583-CD603-CD593","v":-53000759.689879864},{"$f":"CE583-CE585-CE603","v":-84000655.109491318},-33591305.267581239,-3369755.8307153061,-3420130.5300046429,19203157.240709256,41809949.074732222,41710047.819310717,41594642.062944293,41464174.289964274,41319053.901307046,41159658.889337398,40986337.415979996,40799409.299479559,40599167.414811715,40385879.012486085,40159786.960216925,39921110.911686316,39670048.406387649,39406775.904313833]
[null,"PTC",null,{"$f":"D574*HLOOKUP(D573,$B$2:$AT$3,2,FALSE)*HLOOKUP($D573,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E574*HLOOKUP(E573,$B$2:$AT$3,2,FALSE)*HLOOKUP($D573,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD574*HLOOKUP(AD573,$B$2:$AT$3,2,FALSE)*HLOOKUP($D573,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE574*HLOOKUP(AE573,$B$2:$AT$3,2,FALSE)*HLOOKUP($D573,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD574*HLOOKUP(BD573,$B$2:$AT$3,2,FALSE)*HLOOKUP($D573,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE574*HLOOKUP(BE573,$B$2:$AT$3,2,FALSE)*HLOOKUP($D573,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD574*HLOOKUP(CD573,$B$2:$AT$3,2,FALSE)*HLOOKUP($D573,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE574*HLOOKUP(CE573,$B$2:$AT$3,2,FALSE)*HLOOKUP($D573,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D584*$B$7-D585","v":-6464323.7513912888},{"$f":"E584*$B$7-E585","v":-10127386.24604426},{"$f":"F584*$B$7-F585","v":-4598782.6053992109},{"$f":"G584*$B$7-G585","v":-1282547.969800001},{"$f":"H584*$B$7-H585","v":-1283963.4259671571},{"$f":"I584*$B$7-I585","v":1200081.3774391885},{"$f":"J584*$B$7-J585","v":3682618.2692078641},{"$f":"K584*$B$7-K585","v":3676675.4005441647},{"$f":"L584*$B$7-L585","v":3669322.221810828},{"$f":"M584*$B$7-M585","v":3660602.4859307767},{"$f":"N584*$B$7-N585","v":3650556.8113575284},{"$f":"O584*$B$7-O585","v":3639222.8427947736},{"$f":"P584*$B$7-P585","v":3626635.4026821093},{"$f":"Q584*$B$7-Q585","v":3612826.6339558479},{"$f":"R584*$B$7-R585","v":3597826.1345653883},{"$f":"S584*$B$7-S585","v":3581661.0841987003},{"$f":"T584*$B$7-T585","v":3564356.3636451359},{"$f":"U584*$B$7-U585","v":3545934.6671997686},{"$f":"V584*$B$7-V585","v":3526416.6084908284},{"$f":"W584*$B$7-W585","v":3505820.8200904303},null,null,null,null,"Federal Tax",null,{"$f":"AD584*$B$7-AD585","v":-5010601.3210802609},{"$f":"AE584*$B$7-AE585","v":-7825989.6621010089},{"$f":"AF584*$B$7-AF585","v":-3280786.6646034648},{"$f":"AG584*$B$7-AG585","v":-555138.08578721213},{"$f":"AH584*$B$7-AH585","v":-557966.79657482181},{"$f":"AI584*$B$7-AI585","v":1482926.4408007909},{"$f":"AJ584*$B$7-AJ585","v":3522386.1247257679},{"$f":"AK584*$B$7-AK585","v":3515253.3204822573},{"$f":"AL584*$B$7-AL585","v":3506776.5088084219},{"$f":"AM584*$B$7-AM585","v":3496995.7482759487},{"$f":"AN584*$B$7-AN585","v":3485948.1688345983},{"$f":"AO584*$B$7-AO585","v":3473668.1210620562},{"$f":"AP584*$B$7-AP585","v":3460187.316819035},{"$f":"AQ584*$B$7-AQ585","v":3445534.9617829276},{"$f":"AR584*$B$7-AR585","v":3429737.8803068665},{"$f":"AS584*$B$7-AS585","v":3412820.6330260113},{"$f":"AT584*$B$7-AT585","v":3394805.6276092664},{"$f":"AU584*$B$7-AU585","v":3375713.2230323432},{"$f":"AV584*$B$7-AV585","v":3355561.8277269835},{"$f":"AW584*$B$7-AW585","v":3334367.9919413039},null,null,null,null,"Federal Tax",null,{"$f":"BD584*$B$7-BD585","v":-5010601.3210802609},{"$f":"BE584*$B$7-BE585","v":-7825989.6621010089},{"$f":"BF584*$B$7-BF585","v":-3280786.6646034643},{"$f":"BG584*$B$7-BG585","v":-555138.08578721131},{"$f":"BH584*$B$7-BH585","v":-557966.796574821},{"$f":"BI584*$B$7-BI585","v":1482926.4408007918},{"$f":"BJ584*$B$7-BJ585","v":3522386.1247257683},{"$f":"BK584*$B$7-BK585","v":3515253.3204822582},{"$f":"BL584*$B$7-BL585","v":3506776.5088084228},{"$f":"BM584*$B$7-BM585","v":3496995.7482759496},{"$f":"BN584*$B$7-BN585","v":3485948.1688345987},{"$f":"BO584*$B$7-BO585","v":3473668.1210620566},{"$f":"BP584*$B$7-BP585","v":3460187.3168190359},{"$f":"BQ584*$B$7-BQ585","v":3445534.9617829281},{"$f":"BR584*$B$7-BR585","v":3429737.8803068674},{"$f":"BS584*$B$7-BS585","v":3412820.6330260118},{"$f":"BT584*$B$7-BT585","v":3394805.6276092674},{"$f":"BU584*$B$7-BU585","v":3375713.2230323437},{"$f":"BV584*$B$7-BV585","v":3355561.8277269844},{"$f":"BW584*$B$7-BW585","v":3334367.9919413044},null,null,null,null,"Federal Tax",null,{"$f":"CD584*$B$7-CD585","v":-11130159.534874771},{"$f":"CE584*$B$7-CE585","v":-17640137.572993178},{"$f":"CF584*$B$7-CF585","v":-7054174.1061920598},{"$f":"CG584*$B$7-CG585","v":-707648.7244502143},{"$f":"CH584*$B$7-CH585","v":-718227.41130097501},{"$f":"CI584*$B$7-CI585","v":4032663.0205489439},{"$f":"CJ584*$B$7-CJ585","v":8780089.3056937661},{"$f":"CK584*$B$7-CK585","v":8759110.0420552511},{"$f":"CL584*$B$7-CL585","v":8734874.8332183007},{"$f":"CM584*$B$7-CM585","v":8707476.6008924972},{"$f":"CN584*$B$7-CN585","v":8677001.3192744795},{"$f":"CO584*$B$7-CO585","v":8643528.3667608537},{"$f":"CP584*$B$7-CP585","v":8607130.8573557995},{"$f":"CQ584*$B$7-CQ585","v":8567875.9528907072},{"$f":"CR584*$B$7-CR585","v":8525825.1571104601},{"$f":"CS584*$B$7-CS585","v":8481034.5926220771},{"$f":"CT584*$B$7-CT585","v":8433555.2616455536},{"$f":"CU584*$B$7-CU585","v":8383433.2914541261},{"$f":"CV584*$B$7-CV585","v":8330710.1653414061},{"$f":"CW584*$B$7-CW585","v":8275422.9399059042}]
[]
[]
[{"$f":"IRR(C589:X589,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D573,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-205607009.96014357},{"$f":"D583-D586","v":24015603.048306122},{"$f":"E583-E586","v":27695980.642603252},22176363.730131481,18861104.232446633,18855779.421151139,16357555.62216598,13853659.203210536,13831302.697285192,13803640.739193115,13770837.923263399,13733047.052249752,13690409.741942244,13643056.991042221,13591109.718214858,13534679.268126937,13473867.888176063,13408769.177522179,13339468.509941988,13266043.431941688,13188564.03748305,{"$f":"C589*-0.3","v":61682102.98804307},null,null,{"$f":"IRR(AC589:AX589,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD573,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-191262334.84664527},{"$f":"AD583-AD586","v":21840622.815614715},{"$f":"AE583-AE586","v":24665333.472163845},20121569.772818029,17389769.44107246,17379128.100490503,15317701.06395801,13250881.135873128,13224048.205623731,13192159.247422159,13155364.957799999,13113805.01609206,13067608.645900115,13016895.14422399,12961774.380040538,12902347.264011547,12838706.190907376,12770935.456244385,12699111.648550246,12623304.018591985,12543574.826826811,{"$f":"AC589*-0.3","v":57378700.453993581},null,null,{"$f":"IRR(BC589:BX589,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD573,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$23)","v":-191262334.84664527},{"$f":"BD583-BD586","v":21840622.815614715},{"$f":"BE583-BE586","v":24665333.472163849},20121569.772818033,17389769.441072464,17379128.100490503,15317701.063958013,13250881.13587313,13224048.205623735,13192159.247422162,13155364.957800001,13113805.016092062,13067608.645900117,13016895.144223992,12961774.380040539,12902347.264011549,12838706.190907378,12770935.456244387,12699111.648550246,12623304.018591989,12543574.826826813,{"$f":"BC589*-0.3","v":57378700.453993581},null,null,{"$f":"IRR(CC589:CX589,0.1)","v":7.0000000000000062E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD573,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$24)","v":-451565500.7170462},{"$f":"CD583-CD586","v":53184502.631925538},{"$f":"CE583-CE586","v":59698989.372517526},49098572.984020226,42719315.380980551,42679519.368541971,37861205.46378313,33029859.769038454,32950937.777255468,32859767.229725994,32756697.689071774,32642052.582032569,32516130.522576544,32379206.558624197,32231533.34658885,32073342.257701255,31904844.419864006,31726231.698571369,31537677.620232191,31339338.241046242,31131352.964407928,{"$f":"CC589*-0.3","v":135469650.21511385}]
[{"$f":"IRR(C590:X590,0.1)","v":0.11141936319619017},"ROE",{"$f":"-C609","v":-25455428.326342426},{"$f":"D589-D593-D595-D604-D585","v":3805321.8772468492},{"$f":"E589-E593-E595-E604-E585","v":2304402.8205483593},{"$f":"F589-F593-F595-F604-F585","v":2311502.3358052475},{"$f":"G589-G593-G595-G604-G585","v":2312272.6947575957},{"$f":"H589-H593-H595-H604-H585","v":2306947.8834621003},{"$f":"I589-I593-I595-I604-I585","v":2295746.4769548387},{"$f":"J589-J593-J595-J604-J585","v":2278872.4504772909},{"$f":"K589-K593-K595-K604-K585","v":2256515.9445519457},{"$f":"L589-L593-L595-L604-L585","v":2228853.9864598699},{"$f":"M589-M593-M595-M604-M585","v":2196051.1705301544},{"$f":"N589-N593-N595-N604-N585","v":2158260.2995165074},{"$f":"O589-O593-O595-O604-O585","v":2115622.9892089972},{"$f":"P589-P593-P595-P604-P585","v":2068270.2383089755},{"$f":"Q589-Q593-Q595-Q604-Q585","v":2016322.9654816128},{"$f":"R589-R593-R595-R604-R585","v":1959892.5153936911},{"$f":"S589-S593-S595-S604-S585","v":1899081.1354428176},{"$f":"T589-T593-T595-T604-T585","v":1833982.4247889332},{"$f":"U589-U593-U595-U604-U585","v":1764681.7572087422},{"$f":"V589-V593-V595-V604-V585","v":1691256.6792084426},{"$f":"W589-W593-W595-W604-W585","v":1613777.2847498041},{"$f":"X589","v":61682102.98804307},null,null,{"$f":"IRR(AC590:AX590,0.1)","v":0.11237839917688164},"ROE",{"$f":"-AC609","v":-24260477.664682634},{"$f":"AD589-AD593-AD595-AD604-AD585","v":3707782.2673861794},{"$f":"AE589-AE593-AE595-AE604-AE585","v":2271648.4756049849},{"$f":"AF589-AF593-AF595-AF604-AF585","v":2272785.5211448492},{"$f":"AG589-AG593-AG595-AG604-AG585","v":2267925.6363306898},{"$f":"AH589-AH593-AH595-AH604-AH585","v":2257284.2957487325},{"$f":"AI589-AI593-AI595-AI604-AI585","v":2241062.5944147957},{"$f":"AJ589-AJ593-AJ595-AJ604-AJ585","v":2219448.0015284717},{"$f":"AK589-AK593-AK595-AK604-AK585","v":2192615.071279075},{"$f":"AL589-AL593-AL595-AL604-AL585","v":2160726.1130775027},{"$f":"AM589-AM593-AM595-AM604-AM585","v":2123931.8234553421},{"$f":"AN589-AN593-AN595-AN604-AN585","v":2082371.881747405},{"$f":"AO589-AO593-AO595-AO604-AO585","v":2036175.5115554594},{"$f":"AP589-AP593-AP595-AP604-AP585","v":1985462.009879333},{"$f":"AQ589-AQ593-AQ595-AQ604-AQ585","v":1930341.2456958815},{"$f":"AR589-AR593-AR595-AR604-AR585","v":1870914.1296668909},{"$f":"AS589-AS593-AS595-AS604-AS585","v":1807273.0565627199},{"$f":"AT589-AT593-AT595-AT604-AT585","v":1739502.3218997288},{"$f":"AU589-AU593-AU595-AU604-AU585","v":1667678.5142055899},{"$f":"AV589-AV593-AV595-AV604-AV585","v":1591870.8842473291},{"$f":"AW589-AW593-AW595-AW604-AW585","v":1512141.6924821548},{"$f":"AX589","v":57378700.453993581},null,null,{"$f":"IRR(BC590:BX590,0.1)","v":0.11237839917688142},"ROE",{"$f":"-BC609","v":-24260477.664682634},{"$f":"BD589-BD593-BD595-BD604-BD585","v":3707782.2673861794},{"$f":"BE589-BE593-BE595-BE604-BE585","v":2271648.4756049849},{"$f":"BF589-BF593-BF595-BF604-BF585","v":2272785.521144853},{"$f":"BG589-BG593-BG595-BG604-BG585","v":2267925.6363306935},{"$f":"BH589-BH593-BH595-BH604-BH585","v":2257284.2957487325},{"$f":"BI589-BI593-BI595-BI604-BI585","v":2241062.5944147995},{"$f":"BJ589-BJ593-BJ595-BJ604-BJ585","v":2219448.0015284736},{"$f":"BK589-BK593-BK595-BK604-BK585","v":2192615.0712790787},{"$f":"BL589-BL593-BL595-BL604-BL585","v":2160726.1130775064},{"$f":"BM589-BM593-BM595-BM604-BM585","v":2123931.8234553458},{"$f":"BN589-BN593-BN595-BN604-BN585","v":2082371.881747405},{"$f":"BO589-BO593-BO595-BO604-BO585","v":2036175.5115554612},{"$f":"BP589-BP593-BP595-BP604-BP585","v":1985462.0098793367},{"$f":"BQ589-BQ593-BQ595-BQ604-BQ585","v":1930341.2456958834},{"$f":"BR589-BR593-BR595-BR604-BR585","v":1870914.1296668928},{"$f":"BS589-BS593-BS595-BS604-BS585","v":1807273.0565627217},{"$f":"BT589-BT593-BT595-BT604-BT585","v":1739502.3218997307},{"$f":"BU589-BU593-BU595-BU604-BU585","v":1667678.5142055899},{"$f":"BV589-BV593-BV595-BV604-BV585","v":1591870.8842473328},{"$f":"BW589-BW593-BW595-BW604-BW585","v":1512141.6924821567},{"$f":"BX589","v":57378700.453993581},null,null,{"$f":"IRR(CC590:CX590,0.1)","v":0.13825009962140644},"ROE",{"$f":"-CC609","v":-57416156.360455908},{"$f":"CD589-CD593-CD595-CD604-CD585","v":10531607.063637162},{"$f":"CE589-CE593-CE595-CE604-CE585","v":7118907.6351441666},{"$f":"CF589-CF593-CF595-CF604-CF585","v":7107489.8270041775},{"$f":"CG589-CG593-CG595-CG604-CG585","v":7081631.3721788954},{"$f":"CH589-CH593-CH595-CH604-CH585","v":7041835.3597403131},{"$f":"CI589-CI593-CI595-CI604-CI585","v":6988570.8161422648},{"$f":"CJ589-CJ593-CJ595-CJ604-CJ585","v":6922274.4825583808},{"$f":"CK589-CK593-CK595-CK604-CK585","v":6843352.4907753933},{"$f":"CL589-CL593-CL595-CL604-CL585","v":6752181.9432459194},{"$f":"CM589-CM593-CM595-CM604-CM585","v":6649112.4025917035},{"$f":"CN589-CN593-CN595-CN604-CN585","v":6534467.2955524959},{"$f":"CO589-CO593-CO595-CO604-CO585","v":6408545.2360964715},{"$f":"CP589-CP593-CP595-CP604-CP585","v":6271621.2721441239},{"$f":"CQ589-CQ593-CQ595-CQ604-CQ585","v":6123948.0601087771},{"$f":"CR589-CR593-CR595-CR604-CR585","v":5965756.9712211825},{"$f":"CS589-CS593-CS595-CS604-CS585","v":5797259.1333839335},{"$f":"CT589-CT593-CT595-CT604-CT585","v":5618646.4120912962},{"$f":"CU589-CU593-CU595-CU604-CU585","v":5430092.3337521181},{"$f":"CV589-CV593-CV595-CV604-CV585","v":5231752.9545661695},{"$f":"CW589-CW593-CW595-CW604-CW585","v":5023767.6779278554},{"$f":"CX589","v":135469650.21511385}]
[]
[]
[null,"Interest",null,{"$f":"C596*$B$8","v":7212371.3591303546},6994250.5894502103,6765223.781286058,6524745.6327136988,6272243.576712722,6007116.4179116962,5728732.9011706188,5436430.2085924866,5129512.3813854493,4807248.6628180584,4468871.7583222995,4113576.0086017521,3740515.4713951778,3348801.9073282741,2937502.6650580261,2505638.4606742649,2052181.0460713156,1576050.7607382191,1076113.9611384678,551180.32155872881,null,null,null,null,"Interest",null,{"$f":"AC596*$B$8","v":6873802.0049934136},6665920.4485258516,6447644.8142349115,6218455.3982294239,5977806.5114236623,5725125.180277613,5459809.7825742615,5181228.6149857417,4888718.3890177952,4581582.6517514521,4259090.1276217913,3920472.9772856482,3564924.9694326976,3191599.5611870997,2799607.8825292219,2388016.6199384504,1955845.7942181402,1502066.4272118146,1025598.0918551723,525306.33973069803,null,null,null,null,"Interest",null,{"$f":"BC596*$B$8","v":6873802.0049934136},6665920.4485258516,6447644.8142349115,6218455.3982294239,5977806.5114236623,5725125.180277613,5459809.7825742615,5181228.6149857417,4888718.3890177952,4581582.6517514521,4259090.1276217913,3920472.9772856482,3564924.9694326976,3191599.5611870997,2799607.8825292219,2388016.6199384504,1955845.7942181402,1502066.4272118146,1025598.0918551723,525306.33973069803,null,null,null,null,"Interest",null,{"$f":"CC596*$B$8","v":16267910.96879584},15775927.252911627,15259344.351233207,14716932.304470861,14147399.655370399,13549390.373814918,12921480.628181659,12262175.39526674,11569904.900706073,10843020.881417373,10079792.661164239,9278403.0298984461,8436943.9170693643,7553411.8485988295,6625703.1767047672,5651609.0712160021,4628810.2604527986,3554871.5091514345,2427235.8202850022,1243218.3469752488]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C608)","v":11574786.752733245},{"$f":"-PMT($B$8,20,$C608)","v":11574786.752733245},11574786.752733245,11574786.752733245,11574786.752733245,11574786.752733245,11574786.752733245,11574786.752733245,11574786.752733245,11574786.752733245,11574786.752733245,11574786.752733245,11574786.752733245,11574786.752733245,11574786.752733245,11574786.752733245,11574786.752733245,11574786.752733245,11574786.752733245,11574786.752733245,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC608)","v":11031433.134344656},{"$f":"-PMT($B$8,20,$AC608)","v":11031433.134344656},11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC608)","v":11031433.134344656},{"$f":"-PMT($B$8,20,$BC608)","v":11031433.134344656},11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,11031433.134344656,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC608)","v":26107585.286480073},{"$f":"-PMT($B$8,20,$CC608)","v":26107585.286480073},26107585.286480073,26107585.286480073,26107585.286480073,26107585.286480073,26107585.286480073,26107585.286480073,26107585.286480073,26107585.286480073,26107585.286480073,26107585.286480073,26107585.286480073,26107585.286480073,26107585.286480073,26107585.286480073,26107585.286480073,26107585.286480073,26107585.286480073,26107585.286480073]
[null,"Sinking Fund",null,{"$f":"D594-D593","v":4362415.3936028909},{"$f":"E594-E593","v":4580536.1632830352},{"$f":"F594-F593","v":4809562.9714471875},{"$f":"G594-G593","v":5050041.1200195467},{"$f":"H594-H593","v":5302543.1760205235},{"$f":"I594-I593","v":5567670.3348215492},{"$f":"J594-J593","v":5846053.8515626267},{"$f":"K594-K593","v":6138356.5441407589},{"$f":"L594-L593","v":6445274.3713477962},{"$f":"M594-M593","v":6767538.0899151871},{"$f":"N594-N593","v":7105914.994410946},{"$f":"O594-O593","v":7461210.7441314934},{"$f":"P594-P593","v":7834271.2813380677},{"$f":"Q594-Q593","v":8225984.8454049714},{"$f":"R594-R593","v":8637284.0876752194},{"$f":"S594-S593","v":9069148.2920589801},{"$f":"T594-T593","v":9522605.7066619303},{"$f":"U594-U593","v":9998735.9919950254},{"$f":"V594-V593","v":10498672.791594777},{"$f":"W594-W593","v":11023606.431174517},null,null,null,null,"Sinking Fund",null,{"$f":"AD594-AD593","v":4157631.1293512424},{"$f":"AE594-AE593","v":4365512.6858188044},{"$f":"AF594-AF593","v":4583788.3201097446},{"$f":"AG594-AG593","v":4812977.7361152321},{"$f":"AH594-AH593","v":5053626.6229209937},{"$f":"AI594-AI593","v":5306307.954067043},{"$f":"AJ594-AJ593","v":5571623.3517703945},{"$f":"AK594-AK593","v":5850204.5193589143},{"$f":"AL594-AL593","v":6142714.7453268608},{"$f":"AM594-AM593","v":6449850.4825932039},{"$f":"AN594-AN593","v":6772343.0067228647},{"$f":"AO594-AO593","v":7110960.1570590083},{"$f":"AP594-AP593","v":7466508.1649119584},{"$f":"AQ594-AQ593","v":7839833.5731575564},{"$f":"AR594-AR593","v":8231825.2518154345},{"$f":"AS594-AS593","v":8643416.5144062061},{"$f":"AT594-AT593","v":9075587.3401265163},{"$f":"AU594-AU593","v":9529366.7071328424},{"$f":"AV594-AV593","v":10005835.042489484},{"$f":"AW594-AW593","v":10506126.794613957},null,null,null,null,"Sinking Fund",null,{"$f":"BD594-BD593","v":4157631.1293512424},{"$f":"BE594-BE593","v":4365512.6858188044},{"$f":"BF594-BF593","v":4583788.3201097446},{"$f":"BG594-BG593","v":4812977.7361152321},{"$f":"BH594-BH593","v":5053626.6229209937},{"$f":"BI594-BI593","v":5306307.954067043},{"$f":"BJ594-BJ593","v":5571623.3517703945},{"$f":"BK594-BK593","v":5850204.5193589143},{"$f":"BL594-BL593","v":6142714.7453268608},{"$f":"BM594-BM593","v":6449850.4825932039},{"$f":"BN594-BN593","v":6772343.0067228647},{"$f":"BO594-BO593","v":7110960.1570590083},{"$f":"BP594-BP593","v":7466508.1649119584},{"$f":"BQ594-BQ593","v":7839833.5731575564},{"$f":"BR594-BR593","v":8231825.2518154345},{"$f":"BS594-BS593","v":8643416.5144062061},{"$f":"BT594-BT593","v":9075587.3401265163},{"$f":"BU594-BU593","v":9529366.7071328424},{"$f":"BV594-BV593","v":10005835.042489484},{"$f":"BW594-BW593","v":10506126.794613957},null,null,null,null,"Sinking Fund",null,{"$f":"CD594-CD593","v":9839674.3176842332},{"$f":"CE594-CE593","v":10331658.033568446},{"$f":"CF594-CF593","v":10848240.935246866},{"$f":"CG594-CG593","v":11390652.982009212},{"$f":"CH594-CH593","v":11960185.631109674},{"$f":"CI594-CI593","v":12558194.912665155},{"$f":"CJ594-CJ593","v":13186104.658298414},{"$f":"CK594-CK593","v":13845409.891213333},{"$f":"CL594-CL593","v":14537680.385774},{"$f":"CM594-CM593","v":15264564.4050627},{"$f":"CN594-CN593","v":16027792.625315834},{"$f":"CO594-CO593","v":16829182.256581627},{"$f":"CP594-CP593","v":17670641.369410709},{"$f":"CQ594-CQ593","v":18554173.437881242},{"$f":"CR594-CR593","v":19481882.109775305},{"$f":"CS594-CS593","v":20455976.215264071},{"$f":"CT594-CT593","v":21478775.026027273},{"$f":"CU594-CU593","v":22552713.77732864},{"$f":"CV594-CV593","v":23680349.466195069},{"$f":"CW594-CW593","v":24864366.939504825}]
[null,"Mortgage Balance",{"$f":"C608","v":144247427.18260708},{"$f":"C596-D595","v":139885011.78900421},{"$f":"D596-E595","v":135304475.62572116},{"$f":"E596-F595","v":130494912.65427397},{"$f":"F596-G595","v":125444871.53425443},{"$f":"G596-H595","v":120142328.35823391},{"$f":"H596-I595","v":114574658.02341236},{"$f":"I596-J595","v":108728604.17184973},{"$f":"J596-K595","v":102590247.62770897},{"$f":"K596-L595","v":96144973.256361172},{"$f":"L596-M595","v":89377435.166445985},{"$f":"M596-N595","v":82271520.172035038},{"$f":"N596-O595","v":74810309.427903548},{"$f":"O596-P595","v":66976038.146565482},{"$f":"P596-Q595","v":58750053.301160514},{"$f":"Q596-R595","v":50112769.213485293},{"$f":"R596-S595","v":41043620.921426311},{"$f":"S596-T595","v":31521015.214764379},{"$f":"T596-U595","v":21522279.222769354},{"$f":"U596-V595","v":11023606.431174576},{"$f":"V596-W595","v":5.9604644775390625E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC608","v":137476040.09986827},{"$f":"AC596-AD595","v":133318408.97051702},{"$f":"AD596-AE595","v":128952896.28469822},{"$f":"AE596-AF595","v":124369107.96458848},{"$f":"AF596-AG595","v":119556130.22847325},{"$f":"AG596-AH595","v":114502503.60555226},{"$f":"AH596-AI595","v":109196195.65148522},{"$f":"AI596-AJ595","v":103624572.29971482},{"$f":"AJ596-AK595","v":97774367.780355901},{"$f":"AK596-AL595","v":91631653.035029039},{"$f":"AL596-AM595","v":85181802.55243583},{"$f":"AM596-AN595","v":78409459.545712963},{"$f":"AN596-AO595","v":71298499.388653949},{"$f":"AO596-AP595","v":63831991.223741993},{"$f":"AP596-AQ595","v":55992157.650584437},{"$f":"AQ596-AR595","v":47760332.398769006},{"$f":"AR596-AS595","v":39116915.884362802},{"$f":"AS596-AT595","v":30041328.544236287},{"$f":"AT596-AU595","v":20511961.837103445},{"$f":"AU596-AV595","v":10506126.794613961},{"$f":"AV596-AW595","v":0},null,null,null,null,"Mortgage Balance",{"$f":"BC608","v":137476040.09986827},{"$f":"BC596-BD595","v":133318408.97051702},{"$f":"BD596-BE595","v":128952896.28469822},{"$f":"BE596-BF595","v":124369107.96458848},{"$f":"BF596-BG595","v":119556130.22847325},{"$f":"BG596-BH595","v":114502503.60555226},{"$f":"BH596-BI595","v":109196195.65148522},{"$f":"BI596-BJ595","v":103624572.29971482},{"$f":"BJ596-BK595","v":97774367.780355901},{"$f":"BK596-BL595","v":91631653.035029039},{"$f":"BL596-BM595","v":85181802.55243583},{"$f":"BM596-BN595","v":78409459.545712963},{"$f":"BN596-BO595","v":71298499.388653949},{"$f":"BO596-BP595","v":63831991.223741993},{"$f":"BP596-BQ595","v":55992157.650584437},{"$f":"BQ596-BR595","v":47760332.398769006},{"$f":"BR596-BS595","v":39116915.884362802},{"$f":"BS596-BT595","v":30041328.544236287},{"$f":"BT596-BU595","v":20511961.837103445},{"$f":"BU596-BV595","v":10506126.794613961},{"$f":"BV596-BW595","v":0},null,null,null,null,"Mortgage Balance",{"$f":"CC608","v":325358219.37591678},{"$f":"CC596-CD595","v":315518545.05823255},{"$f":"CD596-CE595","v":305186887.0246641},{"$f":"CE596-CF595","v":294338646.08941722},{"$f":"CF596-CG595","v":282947993.10740799},{"$f":"CG596-CH595","v":270987807.47629833},{"$f":"CH596-CI595","v":258429612.56363317},{"$f":"CI596-CJ595","v":245243507.90533477},{"$f":"CJ596-CK595","v":231398098.01412144},{"$f":"CK596-CL595","v":216860417.62834746},{"$f":"CL596-CM595","v":201595853.22328475},{"$f":"CM596-CN595","v":185568060.59796891},{"$f":"CN596-CO595","v":168738878.34138727},{"$f":"CO596-CP595","v":151068236.97197658},{"$f":"CP596-CQ595","v":132514063.53409533},{"$f":"CQ596-CR595","v":113032181.42432003},{"$f":"CR596-CS595","v":92576205.20905596},{"$f":"CS596-CT595","v":71097430.183028683},{"$f":"CT596-CU595","v":48544716.405700043},{"$f":"CU596-CV595","v":24864366.939504974},{"$f":"CV596-CW595","v":1.4901161193847656E-7}]
[]
[]
[null,"Book Depr",null,{"$f":"-$C589/20","v":10280350.498007178},{"$f":"-$C589/20","v":10280350.498007178},10280350.498007178,10280350.498007178,10280350.498007178,10280350.498007178,10280350.498007178,10280350.498007178,10280350.498007178,10280350.498007178,10280350.498007178,10280350.498007178,10280350.498007178,10280350.498007178,10280350.498007178,10280350.498007178,10280350.498007178,10280350.498007178,10280350.498007178,10280350.498007178,null,null,null,null,"Book Depr",null,{"$f":"-$AC589/20","v":9563116.7423322629},{"$f":"-$AC589/20","v":9563116.7423322629},9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,null,null,null,null,"Book Depr",null,{"$f":"-$BC589/20","v":9563116.7423322629},{"$f":"-$BC589/20","v":9563116.7423322629},9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,9563116.7423322629,null,null,null,null,"Book Depr",null,{"$f":"-$CC589/20","v":22578275.035852309},{"$f":"-$CC589/20","v":22578275.035852309},22578275.035852309,22578275.035852309,22578275.035852309,22578275.035852309,22578275.035852309,22578275.035852309,22578275.035852309,22578275.035852309,22578275.035852309,22578275.035852309,22578275.035852309,22578275.035852309,22578275.035852309,22578275.035852309,22578275.035852309,22578275.035852309,22578275.035852309,22578275.035852309]
[null,"Accum Depreciation",null,{"$f":"SUM($D599:D599)","v":10280350.498007178},{"$f":"SUM($D599:E599)","v":20560700.996014357},{"$f":"SUM($D599:F599)","v":30841051.494021535},{"$f":"SUM($D599:G599)","v":41121401.992028713},{"$f":"SUM($D599:H599)","v":51401752.490035892},{"$f":"SUM($D599:I599)","v":61682102.98804307},{"$f":"SUM($D599:J599)","v":71962453.486050248},{"$f":"SUM($D599:K599)","v":82242803.984057426},{"$f":"SUM($D599:L599)","v":92523154.482064605},{"$f":"SUM($D599:M599)","v":102803504.98007178},{"$f":"SUM($D599:N599)","v":113083855.47807896},{"$f":"SUM($D599:O599)","v":123364205.97608614},{"$f":"SUM($D599:P599)","v":133644556.47409332},{"$f":"SUM($D599:Q599)","v":143924906.9721005},{"$f":"SUM($D599:R599)","v":154205257.47010767},{"$f":"SUM($D599:S599)","v":164485607.96811485},{"$f":"SUM($D599:T599)","v":174765958.46612203},{"$f":"SUM($D599:U599)","v":185046308.96412921},{"$f":"SUM($D599:V599)","v":195326659.46213639},{"$f":"SUM($D599:W599)","v":205607009.96014357},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD599:AD599)","v":9563116.7423322629},{"$f":"SUM($AD599:AE599)","v":19126233.484664526},{"$f":"SUM($AD599:AF599)","v":28689350.226996787},{"$f":"SUM($AD599:AG599)","v":38252466.969329052},{"$f":"SUM($AD599:AH599)","v":47815583.711661316},{"$f":"SUM($AD599:AI599)","v":57378700.453993581},{"$f":"SUM($AD599:AJ599)","v":66941817.196325846},{"$f":"SUM($AD599:AK599)","v":76504933.938658103},{"$f":"SUM($AD599:AL599)","v":86068050.680990368},{"$f":"SUM($AD599:AM599)","v":95631167.423322633},{"$f":"SUM($AD599:AN599)","v":105194284.1656549},{"$f":"SUM($AD599:AO599)","v":114757400.90798716},{"$f":"SUM($AD599:AP599)","v":124320517.65031943},{"$f":"SUM($AD599:AQ599)","v":133883634.39265169},{"$f":"SUM($AD599:AR599)","v":143446751.13498396},{"$f":"SUM($AD599:AS599)","v":153009867.87731621},{"$f":"SUM($AD599:AT599)","v":162572984.61964846},{"$f":"SUM($AD599:AU599)","v":172136101.36198071},{"$f":"SUM($AD599:AV599)","v":181699218.10431296},{"$f":"SUM($AD599:AW599)","v":191262334.84664521},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD599:BD599)","v":9563116.7423322629},{"$f":"SUM($BD599:BE599)","v":19126233.484664526},{"$f":"SUM($BD599:BF599)","v":28689350.226996787},{"$f":"SUM($BD599:BG599)","v":38252466.969329052},{"$f":"SUM($BD599:BH599)","v":47815583.711661316},{"$f":"SUM($BD599:BI599)","v":57378700.453993581},{"$f":"SUM($BD599:BJ599)","v":66941817.196325846},{"$f":"SUM($BD599:BK599)","v":76504933.938658103},{"$f":"SUM($BD599:BL599)","v":86068050.680990368},{"$f":"SUM($BD599:BM599)","v":95631167.423322633},{"$f":"SUM($BD599:BN599)","v":105194284.1656549},{"$f":"SUM($BD599:BO599)","v":114757400.90798716},{"$f":"SUM($BD599:BP599)","v":124320517.65031943},{"$f":"SUM($BD599:BQ599)","v":133883634.39265169},{"$f":"SUM($BD599:BR599)","v":143446751.13498396},{"$f":"SUM($BD599:BS599)","v":153009867.87731621},{"$f":"SUM($BD599:BT599)","v":162572984.61964846},{"$f":"SUM($BD599:BU599)","v":172136101.36198071},{"$f":"SUM($BD599:BV599)","v":181699218.10431296},{"$f":"SUM($BD599:BW599)","v":191262334.84664521},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD599:CD599)","v":22578275.035852309},{"$f":"SUM($CD599:CE599)","v":45156550.071704619},{"$f":"SUM($CD599:CF599)","v":67734825.107556924},{"$f":"SUM($CD599:CG599)","v":90313100.143409237},{"$f":"SUM($CD599:CH599)","v":112891375.17926155},{"$f":"SUM($CD599:CI599)","v":135469650.21511385},{"$f":"SUM($CD599:CJ599)","v":158047925.25096616},{"$f":"SUM($CD599:CK599)","v":180626200.28681847},{"$f":"SUM($CD599:CL599)","v":203204475.32267079},{"$f":"SUM($CD599:CM599)","v":225782750.3585231},{"$f":"SUM($CD599:CN599)","v":248361025.39437541},{"$f":"SUM($CD599:CO599)","v":270939300.4302277},{"$f":"SUM($CD599:CP599)","v":293517575.46608001},{"$f":"SUM($CD599:CQ599)","v":316095850.50193232},{"$f":"SUM($CD599:CR599)","v":338674125.53778464},{"$f":"SUM($CD599:CS599)","v":361252400.57363695},{"$f":"SUM($CD599:CT599)","v":383830675.60948926},{"$f":"SUM($CD599:CU599)","v":406408950.64534158},{"$f":"SUM($CD599:CV599)","v":428987225.68119389},{"$f":"SUM($CD599:CW599)","v":451565500.7170462}]
[null,"End Year Book Value",null,{"$f":"-$C589-D600","v":195326659.46213639},185046308.96412921,174765958.46612203,164485607.96811485,154205257.47010767,143924906.9721005,133644556.47409332,123364205.97608614,113083855.47807896,102803504.98007178,92523154.482064605,82242803.984057426,71962453.486050248,61682102.98804307,51401752.490035892,41121401.992028713,30841051.494021535,20560700.996014357,10280350.498007178,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC589-AD600","v":181699218.10431302},{"$f":"-$AC589-AE600","v":172136101.36198074},{"$f":"-$AC589-AF600","v":162572984.61964849},{"$f":"-$AC589-AG600","v":153009867.87731621},{"$f":"-$AC589-AH600","v":143446751.13498396},{"$f":"-$AC589-AI600","v":133883634.39265168},{"$f":"-$AC589-AJ600","v":124320517.65031943},{"$f":"-$AC589-AK600","v":114757400.90798716},{"$f":"-$AC589-AL600","v":105194284.1656549},{"$f":"-$AC589-AM600","v":95631167.423322633},{"$f":"-$AC589-AN600","v":86068050.680990368},{"$f":"-$AC589-AO600","v":76504933.938658103},{"$f":"-$AC589-AP600","v":66941817.196325839},{"$f":"-$AC589-AQ600","v":57378700.453993574},{"$f":"-$AC589-AR600","v":47815583.711661309},{"$f":"-$AC589-AS600","v":38252466.969329059},{"$f":"-$AC589-AT600","v":28689350.226996809},{"$f":"-$AC589-AU600","v":19126233.484664559},{"$f":"-$AC589-AV600","v":9563116.7423323095},{"$f":"-$AC589-AW600","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC589-BD600","v":181699218.10431302},{"$f":"-$BC589-BE600","v":172136101.36198074},{"$f":"-$BC589-BF600","v":162572984.61964849},{"$f":"-$BC589-BG600","v":153009867.87731621},{"$f":"-$BC589-BH600","v":143446751.13498396},{"$f":"-$BC589-BI600","v":133883634.39265168},{"$f":"-$BC589-BJ600","v":124320517.65031943},{"$f":"-$BC589-BK600","v":114757400.90798716},{"$f":"-$BC589-BL600","v":105194284.1656549},{"$f":"-$BC589-BM600","v":95631167.423322633},{"$f":"-$BC589-BN600","v":86068050.680990368},{"$f":"-$BC589-BO600","v":76504933.938658103},{"$f":"-$BC589-BP600","v":66941817.196325839},{"$f":"-$BC589-BQ600","v":57378700.453993574},{"$f":"-$BC589-BR600","v":47815583.711661309},{"$f":"-$BC589-BS600","v":38252466.969329059},{"$f":"-$BC589-BT600","v":28689350.226996809},{"$f":"-$BC589-BU600","v":19126233.484664559},{"$f":"-$BC589-BV600","v":9563116.7423323095},{"$f":"-$BC589-BW600","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$CC589-CD600","v":428987225.68119389},{"$f":"-$CC589-CE600","v":406408950.64534158},{"$f":"-$CC589-CF600","v":383830675.60948926},{"$f":"-$CC589-CG600","v":361252400.57363695},{"$f":"-$CC589-CH600","v":338674125.53778464},{"$f":"-$CC589-CI600","v":316095850.50193238},{"$f":"-$CC589-CJ600","v":293517575.46608007},{"$f":"-$CC589-CK600","v":270939300.43022776},{"$f":"-$CC589-CL600","v":248361025.39437541},{"$f":"-$CC589-CM600","v":225782750.3585231},{"$f":"-$CC589-CN600","v":203204475.32267079},{"$f":"-$CC589-CO600","v":180626200.2868185},{"$f":"-$CC589-CP600","v":158047925.25096619},{"$f":"-$CC589-CQ600","v":135469650.21511388},{"$f":"-$CC589-CR600","v":112891375.17926157},{"$f":"-$CC589-CS600","v":90313100.143409252},{"$f":"-$CC589-CT600","v":67734825.107556939},{"$f":"-$CC589-CU600","v":45156550.071704626},{"$f":"-$CC589-CV600","v":22578275.035852313},{"$f":"-$CC589-CW600","v":0}]
[null,"Prop. Tax Value",{"$f":"-C589","v":205607009.96014357},{"$f":"C602/(($C602/$X602)^(1/21))","v":194150686.06086582},{"$f":"D602/(($C602/$X602)^(1/21))","v":183332703.02997869},173117492.8207126,163471469.22079045,154362917.42556116,145761889.76406509,137640107.23519287,129970866.53020249,122728952.23589689,115890553.92979838,109433187.89474025,103335623.19548368,97577811.874310017,92140823.036081269,87006780.606049314,82158804.555770084,77580955.403881654,73258181.809272304,69176271.084332079,65321802.465582281,{"$f":"X589","v":61682102.98804307},null,null,null,"Prop. Tax Value",{"$f":"-AC589","v":191262334.84664527},{"$f":"AC602/(($AC602/$AX602)^(1/21))","v":180605289.35894501},{"$f":"AD602/(($AC602/$AX602)^(1/21))","v":170542049.3302128},161039528.2053141,152066482.99608418,143593411.55866158,135592455.59447917,128037309.05599339,120903131.65600234,114166467.19618317,107805166.4463241,101798314.32068864,96126161.112077862,90770057.55749771,85712393.521936089,80936540.098650545,76426794.935600102,72168330.608262032,68147145.869090542,64350019.61333219,60764467.409844004,{"$f":"AX589","v":57378700.453993581},null,null,null,"Prop. Tax Value",{"$f":"-BC589","v":191262334.84664527},{"$f":"BC602/(($BC602/$BX602)^(1/21))","v":180605289.35894501},{"$f":"BD602/(($BC602/$BX602)^(1/21))","v":170542049.3302128},161039528.2053141,152066482.99608418,143593411.55866158,135592455.59447917,128037309.05599339,120903131.65600234,114166467.19618317,107805166.4463241,101798314.32068864,96126161.112077862,90770057.55749771,85712393.521936089,80936540.098650545,76426794.935600102,72168330.608262032,68147145.869090542,64350019.61333219,60764467.409844004,{"$f":"BX589","v":57378700.453993581},null,null,null,"Prop. Tax Value",{"$f":"-CC589","v":451565500.7170462},{"$f":"CC602/(($CC602/$CX602)^(1/21))","v":426404487.77805716},{"$f":"CD602/(($CC602/$CX602)^(1/21))","v":402645434.40221167},380210224.07562155,359025092.89905483,339020387.06233662,320130333.83215964,302292825.30034411,285449214.18154103,269544120.98898906,254525251.95434588,240343227.09293911,226951417.84913886,214305793.78805226,202364777.82948315,191089109.54818597,180441716.09096408,170387590.28620514,160893675.54509494,151928757.17608008,143463359.7552368,{"$f":"CX589","v":135469650.21511385}]
[null,"Tax Dep",null,{"$f":"$C589*-D$5","v":41121401.992028713},{"$f":"$C589*-E$5","v":65794243.187245943},39476545.912347563,23685927.54740854,23685927.54740854,11842963.77370427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":78787191.8181348},{"$f":"$CC$29*-E$5","v":126059506.90901567},{"$f":"$CC$29*-F$5","v":75635704.145409405},{"$f":"$CC$29*-G$5","v":45381422.487245642},{"$f":"$CC$29*-H$5","v":45381422.487245642},{"$f":"$CC$29*-I$5","v":22690711.243622821}]
[null,"After Tax Dep. Value",null,{"$f":"D603*$B$7","v":8635494.4183260296},{"$f":"E603*$B$7","v":13816791.069321647},{"$f":"F603*$B$7","v":8290074.6415929878},{"$f":"G603*$B$7","v":4974044.7849557931},{"$f":"H603*$B$7","v":4974044.7849557931},{"$f":"I603*$B$7","v":2487022.3924778965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD603*$B$7","v":7101407.4138838798},{"$f":"AE603*$B$7","v":11362251.862214206},{"$f":"AF603*$B$7","v":6817351.1173285237},{"$f":"AG603*$B$7","v":4090410.6703971145},{"$f":"AH603*$B$7","v":4090410.6703971145},{"$f":"AI603*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD603*$B$7","v":7101407.4138838798},{"$f":"BE603*$B$7","v":11362251.862214206},{"$f":"BF603*$B$7","v":6817351.1173285237},{"$f":"BG603*$B$7","v":4090410.6703971145},{"$f":"BH603*$B$7","v":4090410.6703971145},{"$f":"BI603*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD603*$B$7","v":16545310.281808307},{"$f":"CE603*$B$7","v":26472496.45089329},{"$f":"CF603*$B$7","v":15883497.870535975},{"$f":"CG603*$B$7","v":9530098.7223215848},{"$f":"CH603*$B$7","v":9530098.7223215848},{"$f":"CI603*$B$7","v":4765049.3611607924}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D604:I604)","v":35904154.451194048},{"$f":"C606/C610","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD604:AI604)","v":29525817.082094379},{"$f":"AC606/AC610","v":0.15437340083591614},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD604:BI604)","v":29525817.082094379},{"$f":"BC606/BC610","v":0.15437340083591614},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD604:CI604)","v":68791124.980673522},{"$f":"CC606/CC610","v":0.15233919524728812}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D585:W585)","v":0},{"$f":"C607/C610","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD585:AW585)","v":0},{"$f":"AC607/AC610","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD585:BW585)","v":0},{"$f":"BC607/BC610","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD585:CW585)","v":0},{"$f":"CC607/CC610","v":0}]
[0.85,"Debt",{"$f":"(C610-C606-C607)*$A608","v":144247427.18260708},{"$f":"C608/C610","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC610-AC606-AC607)*$A608","v":137476040.09986827},{"$f":"AC608/AC610","v":0.71878260928947135},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC610-BC606-BC607)*$A608","v":137476040.09986827},{"$f":"BC608/BC610","v":0.71878260928947135},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC610-CC606-CC607)*$A608","v":325358219.37591678},{"$f":"CC608/CC610","v":0.72051168403980514}]
[0.15,"Equity",{"$f":"(C610-C606-C607)*$A609","v":25455428.326342426},{"$f":"C609/C610","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC610-AC606-AC607)*$A609","v":24260477.664682634},{"$f":"AC609/AC610","v":0.12684398987461259},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC610-BC606-BC607)*$A609","v":24260477.664682634},{"$f":"BC609/BC610","v":0.12684398987461259},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC610-CC606-CC607)*$A609","v":57416156.360455908},{"$f":"CC609/CC610","v":0.12714912071290679}]
[null,"Total",{"$f":"-C589","v":205607009.96014357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC589","v":191262334.84664527},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",{"$f":"-BC589","v":191262334.84664527},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC589","v":451565500.7170462}]
[null,"Check",{"$f":"SUM(C606:C609)-C610","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC606:AC609)-AC610","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC606:BC609)-BC610","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC606:CC609)-CC610","v":0}]
[null,"2035 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035 Off Shore Wind"]
[null,"Year",null,2035,{"$f":"D613+1","v":2036},{"$f":"E613+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,null,null,null,"Year",null,2035,{"$f":"AD613+1","v":2036},{"$f":"AE613+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,null,null,null,"Year",null,2035,{"$f":"BD613+1","v":2036},{"$f":"BE613+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,null,null,null,"Year",null,2035,{"$f":"CD613+1","v":2036},{"$f":"CE613+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D613-$D$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D613-$D$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D613-$D$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D613-$D$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D613-$D$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D613-$D$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D613-$D$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D613-$D$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D613-$D$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D613-$D$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D613-$D$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D613-$D$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D613-$D$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D613-$D$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D613-$D$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D613-$D$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D613-$D$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D613-$D$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D613-$D$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D613-$D$13)","v":343083.89982369286},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD613-$AD$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD613-$AD$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD613-$AD$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD613-$AD$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD613-$AD$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD613-$AD$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD613-$AD$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD613-$AD$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD613-$AD$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD613-$AD$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD613-$AD$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD613-$AD$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD613-$AD$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD613-$AD$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD613-$AD$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD613-$AD$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD613-$AD$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD613-$AD$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD613-$AD$13)","v":343083.89982369286},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD613-$AD$13)","v":343083.89982369286},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD613-$AD$13)","v":445081.81598749349},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD613-$AD$13)","v":445081.81598749349},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD613-$AD$13)","v":445081.81598749349},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD613-$AD$13)","v":445081.81598749349},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD613-$AD$13)","v":445081.81598749349},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD613-$AD$13)","v":445081.81598749349},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD613-$AD$13)","v":445081.81598749349},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD613-$AD$13)","v":445081.81598749349},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD613-$AD$13)","v":445081.81598749349},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD613-$AD$13)","v":445081.81598749349},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD613-$AD$13)","v":445081.81598749349},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD613-$AD$13)","v":445081.81598749349},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD613-$AD$13)","v":445081.81598749349},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD613-$AD$13)","v":445081.81598749349},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD613-$AD$13)","v":445081.81598749349},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD613-$AD$13)","v":445081.81598749349},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD613-$AD$13)","v":445081.81598749349},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD613-$AD$13)","v":445081.81598749349},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD613-$AD$13)","v":445081.81598749349},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD613-$AD$13)","v":445081.81598749349},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD613-$AD$13)","v":458129.33957869466},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD613-$AD$13)","v":458129.33957869466},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD613-$AD$13)","v":458129.33957869466},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD613-$AD$13)","v":458129.33957869466},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD613-$AD$13)","v":458129.33957869466},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD613-$AD$13)","v":458129.33957869466},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD613-$AD$13)","v":458129.33957869466},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD613-$AD$13)","v":458129.33957869466},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD613-$AD$13)","v":458129.33957869466},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD613-$AD$13)","v":458129.33957869466},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD613-$AD$13)","v":458129.33957869466},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD613-$AD$13)","v":458129.33957869466},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD613-$AD$13)","v":458129.33957869466},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD613-$AD$13)","v":458129.33957869466},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD613-$AD$13)","v":458129.33957869466},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD613-$AD$13)","v":458129.33957869466},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD613-$AD$13)","v":458129.33957869466},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD613-$AD$13)","v":458129.33957869466},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD613-$AD$13)","v":458129.33957869466},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD613-$AD$13)","v":458129.33957869466}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M19","v":72.845202399015108},{"$f":"D615","v":72.845202399015108},{"$f":"E615","v":72.845202399015108},72.845202399015108,72.845202399015108,72.845202399015108,72.845202399015108,72.845202399015108,72.845202399015108,72.845202399015108,72.845202399015108,72.845202399015108,72.845202399015108,72.845202399015108,72.845202399015108,72.845202399015108,72.845202399015108,72.845202399015108,72.845202399015108,72.845202399015108,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P19","v":70.485913450696444},{"$f":"AD615","v":70.485913450696444},{"$f":"AE615","v":70.485913450696444},70.485913450696444,70.485913450696444,70.485913450696444,70.485913450696444,70.485913450696444,70.485913450696444,70.485913450696444,70.485913450696444,70.485913450696444,70.485913450696444,70.485913450696444,70.485913450696444,70.485913450696444,70.485913450696444,70.485913450696444,70.485913450696444,70.485913450696444,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$19","v":54.482891618245198},{"$f":"BD615","v":54.482891618245198},{"$f":"BE615","v":54.482891618245198},54.482891618245198,54.482891618245198,54.482891618245198,54.482891618245198,54.482891618245198,54.482891618245198,54.482891618245198,54.482891618245198,54.482891618245198,54.482891618245198,54.482891618245198,54.482891618245198,54.482891618245198,54.482891618245198,54.482891618245198,54.482891618245198,54.482891618245198,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$19","v":130.37577615122734},{"$f":"CD615","v":130.37577615122734},{"$f":"CE615","v":130.37577615122734},130.37577615122734,130.37577615122734,130.37577615122734,130.37577615122734,130.37577615122734,130.37577615122734,130.37577615122734,130.37577615122734,130.37577615122734,130.37577615122734,130.37577615122734,130.37577615122734,130.37577615122734,130.37577615122734,130.37577615122734,130.37577615122734,130.37577615122734]
[null,"Revenue",null,{"$f":"D615*D614","v":24992016.12250033},{"$f":"E615*E614","v":24992016.12250033},{"$f":"F615*F614","v":24992016.12250033},{"$f":"G615*G614","v":24992016.12250033},{"$f":"H615*H614","v":24992016.12250033},{"$f":"I615*I614","v":24992016.12250033},{"$f":"J615*J614","v":24992016.12250033},{"$f":"K615*K614","v":24992016.12250033},{"$f":"L615*L614","v":24992016.12250033},{"$f":"M615*M614","v":24992016.12250033},{"$f":"N615*N614","v":24992016.12250033},{"$f":"O615*O614","v":24992016.12250033},{"$f":"P615*P614","v":24992016.12250033},{"$f":"Q615*Q614","v":24992016.12250033},{"$f":"R615*R614","v":24992016.12250033},{"$f":"S615*S614","v":24992016.12250033},{"$f":"T615*T614","v":24992016.12250033},{"$f":"U615*U614","v":24992016.12250033},{"$f":"V615*V614","v":24992016.12250033},{"$f":"W615*W614","v":24992016.12250033},null,null,null,null,"Revenue",null,{"$f":"AD615*AD614","v":24182582.069300223},{"$f":"AE615*AE614","v":24182582.069300223},{"$f":"AF615*AF614","v":24182582.069300223},{"$f":"AG615*AG614","v":24182582.069300223},{"$f":"AH615*AH614","v":24182582.069300223},{"$f":"AI615*AI614","v":24182582.069300223},{"$f":"AJ615*AJ614","v":24182582.069300223},{"$f":"AK615*AK614","v":24182582.069300223},{"$f":"AL615*AL614","v":24182582.069300223},{"$f":"AM615*AM614","v":24182582.069300223},{"$f":"AN615*AN614","v":24182582.069300223},{"$f":"AO615*AO614","v":24182582.069300223},{"$f":"AP615*AP614","v":24182582.069300223},{"$f":"AQ615*AQ614","v":24182582.069300223},{"$f":"AR615*AR614","v":24182582.069300223},{"$f":"AS615*AS614","v":24182582.069300223},{"$f":"AT615*AT614","v":24182582.069300223},{"$f":"AU615*AU614","v":24182582.069300223},{"$f":"AV615*AV614","v":24182582.069300223},{"$f":"AW615*AW614","v":24182582.069300223},null,null,null,null,"Revenue",null,{"$f":"BD615*BD614","v":24249344.34169836},{"$f":"BE615*BE614","v":24249344.34169836},{"$f":"BF615*BF614","v":24249344.34169836},{"$f":"BG615*BG614","v":24249344.34169836},{"$f":"BH615*BH614","v":24249344.34169836},{"$f":"BI615*BI614","v":24249344.34169836},{"$f":"BJ615*BJ614","v":24249344.34169836},{"$f":"BK615*BK614","v":24249344.34169836},{"$f":"BL615*BL614","v":24249344.34169836},{"$f":"BM615*BM614","v":24249344.34169836},{"$f":"BN615*BN614","v":24249344.34169836},{"$f":"BO615*BO614","v":24249344.34169836},{"$f":"BP615*BP614","v":24249344.34169836},{"$f":"BQ615*BQ614","v":24249344.34169836},{"$f":"BR615*BR614","v":24249344.34169836},{"$f":"BS615*BS614","v":24249344.34169836},{"$f":"BT615*BT614","v":24249344.34169836},{"$f":"BU615*BU614","v":24249344.34169836},{"$f":"BV615*BV614","v":24249344.34169836},{"$f":"BW615*BW614","v":24249344.34169836},null,null,null,null,"Revenue",null,{"$f":"CD615*CD614","v":59728968.225221515},{"$f":"CE615*CE614","v":59728968.225221515},{"$f":"CF615*CF614","v":59728968.225221515},{"$f":"CG615*CG614","v":59728968.225221515},{"$f":"CH615*CH614","v":59728968.225221515},{"$f":"CI615*CI614","v":59728968.225221515},{"$f":"CJ615*CJ614","v":59728968.225221515},{"$f":"CK615*CK614","v":59728968.225221515},{"$f":"CL615*CL614","v":59728968.225221515},{"$f":"CM615*CM614","v":59728968.225221515},{"$f":"CN615*CN614","v":59728968.225221515},{"$f":"CO615*CO614","v":59728968.225221515},{"$f":"CP615*CP614","v":59728968.225221515},{"$f":"CQ615*CQ614","v":59728968.225221515},{"$f":"CR615*CR614","v":59728968.225221515},{"$f":"CS615*CS614","v":59728968.225221515},{"$f":"CT615*CT614","v":59728968.225221515},{"$f":"CU615*CU614","v":59728968.225221515},{"$f":"CV615*CV614","v":59728968.225221515},{"$f":"CW615*CW614","v":59728968.225221515}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(E613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(F613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(G613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(H613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(I613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(J613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(K613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(L613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(M613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(N613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(O613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(P613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(Q613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(R613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(S613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(T613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(U613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},{"$f":"HLOOKUP(V613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7083608.7955304198},{"$f":"HLOOKUP(W613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7225280.9714410286},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(AE613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(AF613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(AG613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(AH613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(AI613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(AJ613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(AK613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(AL613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(AM613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(AN613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(AO613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(AP613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(AQ613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(AR613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(AS613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(AT613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(AU613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},{"$f":"HLOOKUP(AV613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7083608.7955304198},{"$f":"HLOOKUP(AW613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7225280.9714410286},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":4959655.1067795698},{"$f":"HLOOKUP(BE613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(BF613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(BG613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(BH613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(BI613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(BJ613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(BK613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(BL613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(BM613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(BN613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(BO613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(BP613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(BQ613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(BR613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(BS613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(BT613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(BU613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},{"$f":"HLOOKUP(BV613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7083608.7955304198},{"$f":"HLOOKUP(BW613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7225280.9714410286},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12602172.772731826},{"$f":"HLOOKUP(CE613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12854216.228186462},{"$f":"HLOOKUP(CF613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13111300.552750193},{"$f":"HLOOKUP(CG613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13373526.563805196},{"$f":"HLOOKUP(CH613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13640997.0950813},{"$f":"HLOOKUP(CI613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13913817.036982926},{"$f":"HLOOKUP(CJ613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14192093.377722582},{"$f":"HLOOKUP(CK613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14475935.245277036},{"$f":"HLOOKUP(CL613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14765453.950182574},{"$f":"HLOOKUP(CM613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15060763.029186232},{"$f":"HLOOKUP(CN613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15361978.289769953},{"$f":"HLOOKUP(CO613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15669217.855565352},{"$f":"HLOOKUP(CP613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15982602.212676659},{"$f":"HLOOKUP(CQ613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16302254.256930191},{"$f":"HLOOKUP(CR613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16628299.342068797},{"$f":"HLOOKUP(CS613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16960865.328910172},{"$f":"HLOOKUP(CT613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17300082.635488376},{"$f":"HLOOKUP(CU613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17646084.288198143},{"$f":"HLOOKUP(CV613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17999005.97396211},{"$f":"HLOOKUP(CW613,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":18358986.093441352}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D614","v":0},{"$f":"HLOOKUP(E613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E614","v":0},{"$f":"HLOOKUP(F613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F614","v":0},{"$f":"HLOOKUP(G613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G614","v":0},{"$f":"HLOOKUP(H613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H614","v":0},{"$f":"HLOOKUP(I613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I614","v":0},{"$f":"HLOOKUP(J613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J614","v":0},{"$f":"HLOOKUP(K613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K614","v":0},{"$f":"HLOOKUP(L613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L614","v":0},{"$f":"HLOOKUP(M613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M614","v":0},{"$f":"HLOOKUP(N613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N614","v":0},{"$f":"HLOOKUP(O613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O614","v":0},{"$f":"HLOOKUP(P613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P614","v":0},{"$f":"HLOOKUP(Q613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q614","v":0},{"$f":"HLOOKUP(R613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R614","v":0},{"$f":"HLOOKUP(S613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S614","v":0},{"$f":"HLOOKUP(T613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T614","v":0},{"$f":"HLOOKUP(U613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U614","v":0},{"$f":"HLOOKUP(V613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V614","v":0},{"$f":"HLOOKUP(W613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W614","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD614","v":0},{"$f":"HLOOKUP(AE613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE614","v":0},{"$f":"HLOOKUP(AF613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF614","v":0},{"$f":"HLOOKUP(AG613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG614","v":0},{"$f":"HLOOKUP(AH613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH614","v":0},{"$f":"HLOOKUP(AI613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI614","v":0},{"$f":"HLOOKUP(AJ613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ614","v":0},{"$f":"HLOOKUP(AK613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK614","v":0},{"$f":"HLOOKUP(AL613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL614","v":0},{"$f":"HLOOKUP(AM613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM614","v":0},{"$f":"HLOOKUP(AN613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN614","v":0},{"$f":"HLOOKUP(AO613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO614","v":0},{"$f":"HLOOKUP(AP613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP614","v":0},{"$f":"HLOOKUP(AQ613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ614","v":0},{"$f":"HLOOKUP(AR613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR614","v":0},{"$f":"HLOOKUP(AS613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS614","v":0},{"$f":"HLOOKUP(AT613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT614","v":0},{"$f":"HLOOKUP(AU613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU614","v":0},{"$f":"HLOOKUP(AV613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV614","v":0},{"$f":"HLOOKUP(AW613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW614","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD614","v":66762.272398124027},{"$f":"HLOOKUP(BE613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE614","v":66762.272398124027},{"$f":"HLOOKUP(BF613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF614","v":66762.272398124027},{"$f":"HLOOKUP(BG613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG614","v":66762.272398124027},{"$f":"HLOOKUP(BH613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH614","v":66762.272398124027},{"$f":"HLOOKUP(BI613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI614","v":66762.272398124027},{"$f":"HLOOKUP(BJ613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ614","v":66762.272398124027},{"$f":"HLOOKUP(BK613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK614","v":66762.272398124027},{"$f":"HLOOKUP(BL613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL614","v":66762.272398124027},{"$f":"HLOOKUP(BM613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM614","v":66762.272398124027},{"$f":"HLOOKUP(BN613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN614","v":66762.272398124027},{"$f":"HLOOKUP(BO613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO614","v":66762.272398124027},{"$f":"HLOOKUP(BP613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP614","v":66762.272398124027},{"$f":"HLOOKUP(BQ613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ614","v":66762.272398124027},{"$f":"HLOOKUP(BR613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR614","v":66762.272398124027},{"$f":"HLOOKUP(BS613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS614","v":66762.272398124027},{"$f":"HLOOKUP(BT613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT614","v":66762.272398124027},{"$f":"HLOOKUP(BU613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU614","v":66762.272398124027},{"$f":"HLOOKUP(BV613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV614","v":66762.272398124027},{"$f":"HLOOKUP(BW613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW614","v":66762.272398124027},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD614","v":0},{"$f":"HLOOKUP(CE613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE614","v":0},{"$f":"HLOOKUP(CF613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF614","v":0},{"$f":"HLOOKUP(CG613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG614","v":0},{"$f":"HLOOKUP(CH613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH614","v":0},{"$f":"HLOOKUP(CI613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI614","v":0},{"$f":"HLOOKUP(CJ613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ614","v":0},{"$f":"HLOOKUP(CK613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK614","v":0},{"$f":"HLOOKUP(CL613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL614","v":0},{"$f":"HLOOKUP(CM613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM614","v":0},{"$f":"HLOOKUP(CN613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN614","v":0},{"$f":"HLOOKUP(CO613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO614","v":0},{"$f":"HLOOKUP(CP613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP614","v":0},{"$f":"HLOOKUP(CQ613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ614","v":0},{"$f":"HLOOKUP(CR613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR614","v":0},{"$f":"HLOOKUP(CS613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS614","v":0},{"$f":"HLOOKUP(CT613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT614","v":0},{"$f":"HLOOKUP(CU613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU614","v":0},{"$f":"HLOOKUP(CV613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV614","v":0},{"$f":"HLOOKUP(CW613,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW614","v":0}]
[null,"Property Tax",null,{"$f":"C642*$B$9","v":2100786.0038558473},{"$f":"D642*$B$9","v":1983731.2161425911},1873198.6650119505,1768824.9345723535,1670266.8582912586,1577200.3907105909,1489319.5420296506,1406335.3720525512,1327975.0401924241,1253980.908408931,1184109.6941296705,1118131.6703703937,1055829.9104241405,996999.57463593397,941447.23691804428,888990.24879150151,839456.13886290905,792682.04576212016,748514.18267635605,706807.33172022481,null,null,null,null,"Property Tax",null,{"$f":"AC642*$B$9","v":1954219.5384705563},{"$f":"AD642*$B$9","v":1845331.3638535736},1742510.3860576288,1645418.5437882359,1553736.6123639613,1467163.1541493866,1385413.5274694422,1308218.9507465593,1235325.6187836502,1166493.8682873778,1101497.3898880656,1040122.4840654825,982167.3585340844,927441.46477761318,875764.8715516692,826967.67329442024,780889.43150038074,737378.64722057711,696292.2629547501,657495.1922978838,null,null,null,null,"Property Tax",null,{"$f":"BC642*$B$9","v":1954219.5384705563},{"$f":"BD642*$B$9","v":1845331.3638535736},1742510.3860576288,1645418.5437882359,1553736.6123639613,1467163.1541493866,1385413.5274694422,1308218.9507465593,1235325.6187836502,1166493.8682873778,1101497.3898880656,1040122.4840654825,982167.3585340844,927441.46477761318,875764.8715516692,826967.67329442024,780889.43150038074,737378.64722057711,696292.2629547501,657495.1922978838,null,null,null,null,"Property Tax",null,{"$f":"CC642*$B$9","v":4559908.4262407348},{"$f":"CD642*$B$9","v":4305832.5175828235},4065913.596593535,3839362.8427156275,3625435.3880946571,3423427.8685554769,3232676.1110371496,3052552.9498828761,2882466.1648052027,2721856.5337468125,2570195.9942349857,2426985.9071844998,2291755.4174406049,2164059.9056717525,2043479.5265221214,1929617.8282175828,1822100.4490865562,1720573.8867101006,1624704.3356543696,1534176.5899640576]
[null,"Total Operating Costs",null,{"$f":"SUM(D618:D620)","v":7060441.1106354166},{"$f":"SUM(E618:E620)","v":7042579.425057753},{"$f":"SUM(F618:F620)","v":7033223.838105415},{"$f":"SUM(G618:G620)","v":7032050.6111276876},{"$f":"SUM(H618:H620)","v":7038757.0483776983},{"$f":"SUM(I618:I620)","v":7053060.3845987599},{"$f":"SUM(J618:J620)","v":7074696.7357955836},{"$f":"SUM(K618:K620)","v":7103420.1096938029},{"$f":"SUM(L618:L620)","v":7139001.4725865005},{"$f":"SUM(M618:M620)","v":7181227.8694508895},{"$f":"SUM(N618:N620)","v":7229901.5943924692},{"$f":"SUM(O618:O620)","v":7284839.4086384466},{"$f":"SUM(P618:P620)","v":7345871.8034575544},{"$f":"SUM(Q618:Q620)","v":7412842.3055300172},{"$f":"SUM(R618:R620)","v":7485606.8224300081},{"$f":"SUM(S618:S620)","v":7564033.0260137059},{"$f":"SUM(T618:T620)","v":7647999.771629557},{"$f":"SUM(U618:U620)","v":7737396.551184101},{"$f":"SUM(V618:V620)","v":7832122.9782067761},{"$f":"SUM(W618:W620)","v":7932088.3031612532},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD618:AD620)","v":6913874.6452501258},{"$f":"SUM(AE618:AE620)","v":6904179.5727687357},{"$f":"SUM(AF618:AF620)","v":6902535.5591510925},{"$f":"SUM(AG618:AG620)","v":6908644.2203435693},{"$f":"SUM(AH618:AH620)","v":6922226.8024504017},{"$f":"SUM(AI618:AI620)","v":6943023.1480375547},{"$f":"SUM(AJ618:AJ620)","v":6970790.7212353749},{"$f":"SUM(AK618:AK620)","v":7005303.6883878112},{"$f":"SUM(AL618:AL620)","v":7046352.0511777261},{"$f":"SUM(AM618:AM620)","v":7093740.8293293361},{"$f":"SUM(AN618:AN620)","v":7147289.290150864},{"$f":"SUM(AO618:AO620)","v":7206830.2223335356},{"$f":"SUM(AP618:AP620)","v":7272209.2515674988},{"$f":"SUM(AQ618:AQ620)","v":7343284.1956716962},{"$f":"SUM(AR618:AR620)","v":7419924.457063633},{"$f":"SUM(AS618:AS620)","v":7502010.4505166244},{"$f":"SUM(AT618:AT620)","v":7589433.0642670291},{"$f":"SUM(AU618:AU620)","v":7682093.1526425583},{"$f":"SUM(AV618:AV620)","v":7779901.0584851699},{"$f":"SUM(AW618:AW620)","v":7882776.163738912},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD618:BD620)","v":6980636.9176482502},{"$f":"SUM(BE618:BE620)","v":6970941.8451668601},{"$f":"SUM(BF618:BF620)","v":6969297.8315492179},{"$f":"SUM(BG618:BG620)","v":6975406.4927416937},{"$f":"SUM(BH618:BH620)","v":6988989.0748485262},{"$f":"SUM(BI618:BI620)","v":7009785.4204356801},{"$f":"SUM(BJ618:BJ620)","v":7037552.9936334994},{"$f":"SUM(BK618:BK620)","v":7072065.9607859356},{"$f":"SUM(BL618:BL620)","v":7113114.3235758506},{"$f":"SUM(BM618:BM620)","v":7160503.1017274605},{"$f":"SUM(BN618:BN620)","v":7214051.5625489885},{"$f":"SUM(BO618:BO620)","v":7273592.49473166},{"$f":"SUM(BP618:BP620)","v":7338971.5239656232},{"$f":"SUM(BQ618:BQ620)","v":7410046.4680698207},{"$f":"SUM(BR618:BR620)","v":7486686.7294617575},{"$f":"SUM(BS618:BS620)","v":7568772.7229147488},{"$f":"SUM(BT618:BT620)","v":7656195.3366651535},{"$f":"SUM(BU618:BU620)","v":7748855.4250406828},{"$f":"SUM(BV618:BV620)","v":7846663.3308832943},{"$f":"SUM(BW618:BW620)","v":7949538.4361370374},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD618:CD620)","v":17162081.19897256},{"$f":"SUM(CE618:CE620)","v":17160048.745769285},{"$f":"SUM(CF618:CF620)","v":17177214.149343729},{"$f":"SUM(CG618:CG620)","v":17212889.406520825},{"$f":"SUM(CH618:CH620)","v":17266432.483175956},{"$f":"SUM(CI618:CI620)","v":17337244.905538402},{"$f":"SUM(CJ618:CJ620)","v":17424769.48875973},{"$f":"SUM(CK618:CK620)","v":17528488.195159912},{"$f":"SUM(CL618:CL620)","v":17647920.114987776},{"$f":"SUM(CM618:CM620)","v":17782619.562933043},{"$f":"SUM(CN618:CN620)","v":17932174.284004938},{"$f":"SUM(CO618:CO620)","v":18096203.762749851},{"$f":"SUM(CP618:CP620)","v":18274357.630117264},{"$f":"SUM(CQ618:CQ620)","v":18466314.162601944},{"$f":"SUM(CR618:CR620)","v":18671778.868590917},{"$f":"SUM(CS618:CS620)","v":18890483.157127753},{"$f":"SUM(CT618:CT620)","v":19122183.08457493},{"$f":"SUM(CU618:CU620)","v":19366658.174908243},{"$f":"SUM(CV618:CV620)","v":19623710.30961648},{"$f":"SUM(CW618:CW620)","v":19893162.68340541}]
[]
[null,"EBITDA",null,{"$f":"D616-D621","v":17931575.011864915},{"$f":"E616-E621","v":17949436.697442576},17958792.284394916,17959965.511372641,17953259.07412263,17938955.737901568,17917319.386704747,17888596.012806527,17853014.649913829,17810788.253049441,17762114.528107859,17707176.713861883,17646144.319042776,17579173.816970311,17506409.300070323,17427983.096486624,17344016.350870773,17254619.571316227,17159893.144293554,17059927.819339078,null,null,null,null,"EBITDA",null,{"$f":"AD616-AD621","v":17268707.424050096},{"$f":"AE616-AE621","v":17278402.496531487},17280046.510149129,17273937.848956652,17260355.266849823,17239558.921262667,17211791.348064847,17177278.380912412,17136230.018122498,17088841.239970885,17035292.779149361,16975751.846966688,16910372.817732725,16839297.873628527,16762657.612236589,16680571.618783599,16593149.005033195,16500488.916657664,16402681.010815054,16299805.905561311,null,null,null,null,"EBITDA",null,{"$f":"BD616-BD621","v":17268707.424050108},{"$f":"BE616-BE621","v":17278402.496531501},17280046.510149144,17273937.848956667,17260355.266849834,17239558.921262681,17211791.348064862,17177278.380912423,17136230.018122509,17088841.2399709,17035292.779149372,16975751.846966699,16910372.817732736,16839297.873628538,16762657.612236602,16680571.618783612,16593149.005033206,16500488.916657677,16402681.010815065,16299805.905561322,null,null,null,null,"EBITDA",null,{"$f":"CD616-CD621","v":42566887.026248954},{"$f":"CE616-CE621","v":42568919.47945223},42551754.075877786,42516078.818700686,42462535.742045559,42391723.319683112,42304198.736461788,42200480.030061603,42081048.110233739,41946348.662288472,41796793.941216573,41632764.462471664,41454610.595104247,41262654.062619567,41057189.356630594,40838485.068093762,40606785.140646584,40362310.050313272,40105257.915605038,39835805.5418161]
[null,"Before Tax Earnings",null,{"$f":"D623-D643-D633","v":-31453372.801606413},{"$f":"E623-E625-E643","v":-49275715.425944537},-22376298.989637349,-6241089.2530467175,-6247795.6902967282,5838428.3556918893,17917319.386704747,17888596.012806527,17853014.649913829,17810788.253049441,17762114.528107859,17707176.713861883,17646144.319042776,17579173.816970311,17506409.300070323,17427983.096486624,17344016.350870773,17254619.571316227,17159893.144293554,17059927.819339078,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD623-AD643-AD633","v":-23598104.168860182},{"$f":"AE623-AE625-AE643","v":-36827558.75210759},-15183530.239034317,-2204208.2005534172,-2217790.7826602459,7500485.896507632,17211791.348064847,17177278.380912412,17136230.018122498,17088841.239970885,17035292.779149361,16975751.846966688,16910372.817732725,16839297.873628527,16762657.612236589,16680571.618783599,16593149.005033195,16500488.916657664,16402681.010815054,16299805.905561311,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD623-BD643-BD633","v":-23598104.168860171},{"$f":"BE623-BE625-BE643","v":-36827558.752107576},-15183530.239034303,-2204208.2005534023,-2217790.7826602347,7500485.8965076469,17211791.348064862,17177278.380912423,17136230.018122509,17088841.2399709,17035292.779149372,16975751.846966699,16910372.817732736,16839297.873628538,16762657.612236602,16680571.618783612,16593149.005033206,16500488.916657677,16402681.010815065,16299805.905561322,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD623-CD643-CD633","v":-52676292.791730344},{"$f":"CE623-CE625-CE643","v":-83490587.429563433},-33083950.06953162,-2865343.6685449556,-2918886.7452000827,19701012.076060291,42304198.736461788,42200480.030061603,42081048.110233739,41946348.662288472,41796793.941216573,41632764.462471664,41454610.595104247,41262654.062619567,41057189.356630594,40838485.068093762,40606785.140646584,40362310.050313272,40105257.915605038,39835805.5418161]
[null,"PTC",null,{"$f":"D614*HLOOKUP(D613,$B$2:$AT$3,2,FALSE)*HLOOKUP($D613,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E614*HLOOKUP(E613,$B$2:$AT$3,2,FALSE)*HLOOKUP($D613,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD614*HLOOKUP(AD613,$B$2:$AT$3,2,FALSE)*HLOOKUP($D613,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE614*HLOOKUP(AE613,$B$2:$AT$3,2,FALSE)*HLOOKUP($D613,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD614*HLOOKUP(BD613,$B$2:$AT$3,2,FALSE)*HLOOKUP($D613,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE614*HLOOKUP(BE613,$B$2:$AT$3,2,FALSE)*HLOOKUP($D613,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD614*HLOOKUP(CD613,$B$2:$AT$3,2,FALSE)*HLOOKUP($D613,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE614*HLOOKUP(CE613,$B$2:$AT$3,2,FALSE)*HLOOKUP($D613,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D624*$B$7-D625","v":-6605208.2883373462},{"$f":"E624*$B$7-E625","v":-10347900.239448352},{"$f":"F624*$B$7-F625","v":-4699022.7878238428},{"$f":"G624*$B$7-G625","v":-1310628.7431398106},{"$f":"H624*$B$7-H625","v":-1312037.0949623128},{"$f":"I624*$B$7-I625","v":1226069.9546952967},{"$f":"J624*$B$7-J625","v":3762637.0712079965},{"$f":"K624*$B$7-K625","v":3756605.1626893706},{"$f":"L624*$B$7-L625","v":3749133.0764819039},{"$f":"M624*$B$7-M625","v":3740265.5331403823},{"$f":"N624*$B$7-N625","v":3730044.0509026502},{"$f":"O624*$B$7-O625","v":3718507.1099109952},{"$f":"P624*$B$7-P625","v":3705690.3069989826},{"$f":"Q624*$B$7-Q625","v":3691626.5015637651},{"$f":"R624*$B$7-R625","v":3676345.9530147677},{"$f":"S624*$B$7-S625","v":3659876.4502621908},{"$f":"T624*$B$7-T625","v":3642243.4336828622},{"$f":"U624*$B$7-U625","v":3623470.1099764076},{"$f":"V624*$B$7-V625","v":3603577.5603016461},{"$f":"W624*$B$7-W625","v":3582584.8420612062},null,null,null,null,"Federal Tax",null,{"$f":"AD624*$B$7-AD625","v":-4955601.8754606377},{"$f":"AE624*$B$7-AE625","v":-7733787.3379425937},{"$f":"AF624*$B$7-AF625","v":-3188541.3501972067},{"$f":"AG624*$B$7-AG625","v":-462883.7221162176},{"$f":"AH624*$B$7-AH625","v":-465736.06435865164},{"$f":"AI624*$B$7-AI625","v":1575102.0382666027},{"$f":"AJ624*$B$7-AJ625","v":3614476.1830936177},{"$f":"AK624*$B$7-AK625","v":3607228.4599916064},{"$f":"AL624*$B$7-AL625","v":3598608.3038057243},{"$f":"AM624*$B$7-AM625","v":3588656.6603938858},{"$f":"AN624*$B$7-AN625","v":3577411.4836213659},{"$f":"AO624*$B$7-AO625","v":3564907.8878630041},{"$f":"AP624*$B$7-AP625","v":3551178.2917238721},{"$f":"AQ624*$B$7-AQ625","v":3536252.5534619903},{"$f":"AR624*$B$7-AR625","v":3520158.0985696837},{"$f":"AS624*$B$7-AS625","v":3502920.0399445556},{"$f":"AT624*$B$7-AT625","v":3484561.2910569706},{"$f":"AU624*$B$7-AU625","v":3465102.6724981093},{"$f":"AV624*$B$7-AV625","v":3444563.0122711612},{"$f":"AW624*$B$7-AW625","v":3422959.2401678753},null,null,null,null,"Federal Tax",null,{"$f":"BD624*$B$7-BD625","v":-4955601.8754606359},{"$f":"BE624*$B$7-BE625","v":-7733787.3379425909},{"$f":"BF624*$B$7-BF625","v":-3188541.3501972035},{"$f":"BG624*$B$7-BG625","v":-462883.72211621446},{"$f":"BH624*$B$7-BH625","v":-465736.06435864925},{"$f":"BI624*$B$7-BI625","v":1575102.0382666057},{"$f":"BJ624*$B$7-BJ625","v":3614476.1830936209},{"$f":"BK624*$B$7-BK625","v":3607228.4599916087},{"$f":"BL624*$B$7-BL625","v":3598608.3038057266},{"$f":"BM624*$B$7-BM625","v":3588656.6603938891},{"$f":"BN624*$B$7-BN625","v":3577411.4836213682},{"$f":"BO624*$B$7-BO625","v":3564907.8878630064},{"$f":"BP624*$B$7-BP625","v":3551178.2917238744},{"$f":"BQ624*$B$7-BQ625","v":3536252.5534619926},{"$f":"BR624*$B$7-BR625","v":3520158.0985696865},{"$f":"BS624*$B$7-BS625","v":3502920.0399445584},{"$f":"BT624*$B$7-BT625","v":3484561.2910569734},{"$f":"BU624*$B$7-BU625","v":3465102.6724981121},{"$f":"BV624*$B$7-BV625","v":3444563.0122711635},{"$f":"BW624*$B$7-BW625","v":3422959.2401678776},null,null,null,null,"Federal Tax",null,{"$f":"CD624*$B$7-CD625","v":-11062021.486263372},{"$f":"CE624*$B$7-CE625","v":-17533023.360208321},{"$f":"CF624*$B$7-CF625","v":-6947629.5146016395},{"$f":"CG624*$B$7-CG625","v":-601722.17039444065},{"$f":"CH624*$B$7-CH625","v":-612966.21649201738},{"$f":"CI624*$B$7-CI625","v":4137212.5359726609},{"$f":"CJ624*$B$7-CJ625","v":8883881.7346569747},{"$f":"CK624*$B$7-CK625","v":8862100.8063129354},{"$f":"CL624*$B$7-CL625","v":8837020.1031490844},{"$f":"CM624*$B$7-CM625","v":8808733.2190805785},{"$f":"CN624*$B$7-CN625","v":8777326.7276554797},{"$f":"CO624*$B$7-CO625","v":8742880.5371190496},{"$f":"CP624*$B$7-CP625","v":8705468.2249718923},{"$f":"CQ624*$B$7-CQ625","v":8665157.3531501088},{"$f":"CR624*$B$7-CR625","v":8622009.7648924235},{"$f":"CS624*$B$7-CS625","v":8576081.8642996904},{"$f":"CT624*$B$7-CT625","v":8527424.8795357831},{"$f":"CU624*$B$7-CU625","v":8476085.1105657872},{"$f":"CV624*$B$7-CV625","v":8422104.1622770578},{"$f":"CW624*$B$7-CW625","v":8365519.1637813812}]
[]
[]
[{"$f":"IRR(C629:X629,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D613,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-210078600.38558471},{"$f":"D623-D626","v":24536783.300202262},{"$f":"E623-E626","v":28297336.93689093},22657815.072218761,19270594.254512452,19265296.169084944,16712885.783206271,14154682.31549675,14131990.850117156,14103881.573431924,14070522.719909059,14032070.477205209,13988669.603950888,13940454.012043793,13887547.315406546,13830063.347055554,13768106.646224434,13701772.917187911,13631149.46133982,13556315.583991908,13477342.977277871,{"$f":"C629*-0.3","v":63023580.115675412},null,null,{"$f":"IRR(AC629:AX629,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD613,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-195421953.84705561},{"$f":"AD623-AD626","v":22224309.299510732},{"$f":"AE623-AE626","v":25012189.834474079},20468587.860346336,17736821.571072869,17726091.331208475,15664456.882996064,13597315.164971229,13570049.920920806,13537621.714316774,13500184.579576999,13457881.295527995,13410843.959103683,13359194.526008854,13303045.320166536,13242499.513666905,13177651.578839043,13108587.713976225,13035386.244159555,12958117.998543892,12876846.665393436,{"$f":"AC629*-0.3","v":58626586.154116683},null,null,{"$f":"IRR(BC629:BX629,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD613,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$23)","v":-195421953.84705561},{"$f":"BD623-BD626","v":22224309.299510743},{"$f":"BE623-BE626","v":25012189.834474094},20468587.860346347,17736821.57107288,17726091.331208482,15664456.882996075,13597315.164971242,13570049.920920815,13537621.714316782,13500184.57957701,13457881.295528004,13410843.959103692,13359194.526008863,13303045.320166545,13242499.513666917,13177651.578839052,13108587.713976232,13035386.244159564,12958117.998543901,12876846.665393446,{"$f":"BC629*-0.3","v":58626586.154116683},null,null,{"$f":"IRR(CC629:CX629,0.1)","v":7.0000000000000062E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD613,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$24)","v":-455990842.62407345},{"$f":"CD623-CD626","v":53628908.512512326},{"$f":"CE623-CE626","v":60101942.839660555},49499383.590479426,43117800.989095129,43075501.958537579,38254510.78371045,33420317.001804814,33338379.223748669,33244028.007084653,33137615.443207894,33019467.213561095,32889883.925352614,32749142.370132357,32597496.70946946,32435179.591738172,32262403.20379407,32079360.261110801,31886224.939747483,31683153.753327981,31470286.378034718,{"$f":"CC629*-0.3","v":136797252.78722203}]
[{"$f":"IRR(C630:X630,0.1)","v":0.11141297820917018},"ROE",{"$f":"-C649","v":-26009039.069486063},{"$f":"D629-D633-D635-D644-D625","v":3886964.1007581558},{"$f":"E629-E633-E635-E644-E625","v":2353537.0077300873},{"$f":"F629-F633-F635-F644-F625","v":2360927.9214224368},{"$f":"G629-G633-G635-G644-G625","v":2361854.7707348373},{"$f":"H629-H633-H635-H644-H625","v":2356556.6853073295},{"$f":"I629-I633-I635-I644-I625","v":2345257.0496926894},{"$f":"J629-J633-J635-J644-J625","v":2328164.3322472014},{"$f":"K629-K633-K635-K644-K625","v":2305472.8668676065},{"$f":"L629-L633-L635-L644-L625","v":2277363.5901823761},{"$f":"M629-M633-M635-M644-M625","v":2244004.7366595101},{"$f":"N629-N633-N635-N644-N625","v":2205552.4939556597},{"$f":"O629-O633-O635-O644-O625","v":2162151.62070134},{"$f":"P629-P633-P635-P644-P625","v":2113936.0287942449},{"$f":"Q629-Q633-Q635-Q644-Q625","v":2061029.3321569972},{"$f":"R629-R633-R635-R644-R625","v":2003545.3638060056},{"$f":"S629-S633-S635-S644-S625","v":1941588.6629748847},{"$f":"T629-T633-T635-T644-T625","v":1875254.9339383617},{"$f":"U629-U633-U635-U644-U625","v":1804631.4780902714},{"$f":"V629-V633-V635-V644-V625","v":1729797.6007423587},{"$f":"W629-W633-W635-W644-W625","v":1650824.9940283224},{"$f":"X629","v":63023580.115675412},null,null,{"$f":"IRR(AC630:AX630,0.1)","v":0.11247941130742611},"ROE",{"$f":"-AC649","v":-24884420.514744185},{"$f":"AD629-AD633-AD635-AD644-AD625","v":3807756.9495097883},{"$f":"AE629-AE633-AE635-AE644-AE625","v":2334793.0361428056},{"$f":"AF629-AF633-AF635-AF644-AF625","v":2336091.8069007462},{"$f":"AG629-AG633-AG635-AG644-AG625","v":2331265.9645586875},{"$f":"AH629-AH633-AH635-AH644-AH625","v":2320535.7246942953},{"$f":"AI629-AI633-AI635-AI644-AI625","v":2304106.6116804406},{"$f":"AJ629-AJ633-AJ635-AJ644-AJ625","v":2282170.2288541626},{"$f":"AK629-AK633-AK635-AK644-AK625","v":2254904.9848037399},{"$f":"AL629-AL633-AL635-AL644-AL625","v":2222476.7781997072},{"$f":"AM629-AM633-AM635-AM644-AM625","v":2185039.6434599338},{"$f":"AN629-AN633-AN635-AN644-AN625","v":2142736.3594109276},{"$f":"AO629-AO633-AO635-AO644-AO625","v":2095699.022986616},{"$f":"AP629-AP633-AP635-AP644-AP625","v":2044049.5898917867},{"$f":"AQ629-AQ633-AQ635-AQ644-AQ625","v":1987900.3840494696},{"$f":"AR629-AR633-AR635-AR644-AR625","v":1927354.5775498394},{"$f":"AS629-AS633-AS635-AS644-AS625","v":1862506.6427219771},{"$f":"AT629-AT633-AT635-AT644-AT625","v":1793442.7778591588},{"$f":"AU629-AU633-AU635-AU644-AU625","v":1720241.308042489},{"$f":"AV629-AV633-AV635-AV644-AV625","v":1642973.062426826},{"$f":"AW629-AW633-AW635-AW644-AW625","v":1561701.7292763703},{"$f":"AX629","v":58626586.154116683},null,null,{"$f":"IRR(BC630:BX630,0.1)","v":0.11247941130742656},"ROE",{"$f":"-BC649","v":-24884420.514744185},{"$f":"BD629-BD633-BD635-BD644-BD625","v":3807756.9495097995},{"$f":"BE629-BE633-BE635-BE644-BE625","v":2334793.0361428205},{"$f":"BF629-BF633-BF635-BF644-BF625","v":2336091.8069007574},{"$f":"BG629-BG633-BG635-BG644-BG625","v":2331265.9645586987},{"$f":"BH629-BH633-BH635-BH644-BH625","v":2320535.7246943028},{"$f":"BI629-BI633-BI635-BI644-BI625","v":2304106.6116804518},{"$f":"BJ629-BJ633-BJ635-BJ644-BJ625","v":2282170.2288541757},{"$f":"BK629-BK633-BK635-BK644-BK625","v":2254904.9848037492},{"$f":"BL629-BL633-BL635-BL644-BL625","v":2222476.7781997146},{"$f":"BM629-BM633-BM635-BM644-BM625","v":2185039.643459945},{"$f":"BN629-BN633-BN635-BN644-BN625","v":2142736.3594109388},{"$f":"BO629-BO633-BO635-BO644-BO625","v":2095699.0229866272},{"$f":"BP629-BP633-BP635-BP644-BP625","v":2044049.5898917979},{"$f":"BQ629-BQ633-BQ635-BQ644-BQ625","v":1987900.3840494789},{"$f":"BR629-BR633-BR635-BR644-BR625","v":1927354.5775498506},{"$f":"BS629-BS633-BS635-BS644-BS625","v":1862506.6427219864},{"$f":"BT629-BT633-BT635-BT644-BT625","v":1793442.7778591663},{"$f":"BU629-BU633-BU635-BU644-BU625","v":1720241.3080424983},{"$f":"BV629-BV633-BV635-BV644-BV625","v":1642973.0624268353},{"$f":"BW629-BW633-BW635-BW644-BW625","v":1561701.7292763796},{"$f":"BX629","v":58626586.154116683},null,null,{"$f":"IRR(CC630:CX630,0.1)","v":0.13835723704446012},"ROE",{"$f":"-CC649","v":-58079957.64650999},{"$f":"CD629-CD633-CD635-CD644-CD625","v":10674177.192974174},{"$f":"CE629-CE633-CE635-CE644-CE625","v":7220025.3510374203},{"$f":"CF629-CF633-CF635-CF644-CF625","v":7206464.6822136063},{"$f":"CG629-CG633-CG635-CG644-CG625","v":7178281.2290436979},{"$f":"CH629-CH633-CH635-CH644-CH625","v":7135982.1984861493},{"$f":"CI629-CI633-CI635-CI644-CI625","v":7080040.3848198149},{"$f":"CJ629-CJ633-CJ635-CJ644-CJ625","v":7010895.9640749712},{"$f":"CK629-CK633-CK635-CK644-CK625","v":6928958.1860188246},{"$f":"CL629-CL633-CL635-CL644-CL625","v":6834606.9693548083},{"$f":"CM629-CM633-CM635-CM644-CM625","v":6728194.4054780491},{"$f":"CN629-CN633-CN635-CN644-CN625","v":6610046.1758312527},{"$f":"CO629-CO633-CO635-CO644-CO625","v":6480462.8876227736},{"$f":"CP629-CP633-CP635-CP644-CP625","v":6339721.3324025124},{"$f":"CQ629-CQ633-CQ635-CQ644-CQ625","v":6188075.6717396155},{"$f":"CR629-CR633-CR635-CR644-CR625","v":6025758.5540083274},{"$f":"CS629-CS633-CS635-CS644-CS625","v":5852982.1660642251},{"$f":"CT629-CT633-CT635-CT644-CT625","v":5669939.2233809568},{"$f":"CU629-CU633-CU635-CU644-CU625","v":5476803.9020176381},{"$f":"CV629-CV633-CV635-CV644-CV625","v":5273732.7155981362},{"$f":"CW629-CW633-CW635-CW644-CW625","v":5060865.3403048739},{"$f":"CX629","v":136797252.78722203}]
[]
[]
[null,"Interest",null,{"$f":"C636*$B$8","v":7369227.7363543846},7146363.2240096256,6912355.4860476302,6666647.3611875344,6408653.8300844338,6137760.6224261783,5853322.7543850094,5554662.9929417828,5241070.2434263946,4911797.8564352375,4566061.8500945223,4203039.0434367703,3821865.0964461314,3421632.4521059603,3001388.1755487807,2560131.6851637424,2096812.3702594519,1610327.0896099471,1099517.544927967,563167.52301188791,null,null,null,null,"Interest",null,{"$f":"AC636*$B$8","v":7050585.8125108527},6837357.8563305428,6613468.5023412164,6378384.6806524238,6131546.6678791912,5872366.7544672973,5600227.8453848092,5314481.9908481957,5014448.8435847526,4699414.0389581369,4368627.4941001898,4021301.6219993467,3656609.4562934609,3273682.6823022808,2871609.5696115415,2449432.8012862648,2006147.1945447249,1540697.3074661077,1051974.92603356,538816.42552938452,null,null,null,null,"Interest",null,{"$f":"BC636*$B$8","v":7050585.8125108527},6837357.8563305428,6613468.5023412164,6378384.6806524238,6131546.6678791912,5872366.7544672973,5600227.8453848092,5314481.9908481957,5014448.8435847526,4699414.0389581369,4368627.4941001898,4021301.6219993467,3656609.4562934609,3273682.6823022808,2871609.5696115415,2449432.8012862648,2006147.1945447249,1540697.3074661077,1051974.92603356,538816.42552938452,null,null,null,null,"Interest",null,{"$f":"CC636*$B$8","v":16455987.999844499},15958316.347950229,15435761.113461249,14887078.117247818,14310960.971223716,13706037.967898408,13070868.814406836,12403941.203240685,11703667.211516228,10968379.520205546,10196327.444329331,9385672.764659306,8534485.3510057777,7640738.5666695749,6702304.4431165606,5716948.6133858971,4682324.9921686994,3595970.1898906417,2455297.6474986817,1257591.4779871234]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C648)","v":11826517.983249549},{"$f":"-PMT($B$8,20,$C648)","v":11826517.983249549},11826517.983249549,11826517.983249549,11826517.983249549,11826517.983249549,11826517.983249549,11826517.983249549,11826517.983249549,11826517.983249549,11826517.983249549,11826517.983249549,11826517.983249549,11826517.983249549,11826517.983249549,11826517.983249549,11826517.983249549,11826517.983249549,11826517.983249549,11826517.983249549,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC648)","v":11315144.936117066},{"$f":"-PMT($B$8,20,$AC648)","v":11315144.936117066},11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC648)","v":11315144.936117066},{"$f":"-PMT($B$8,20,$BC648)","v":11315144.936117066},11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,11315144.936117066,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC648)","v":26409421.037729844},{"$f":"-PMT($B$8,20,$CC648)","v":26409421.037729844},26409421.037729844,26409421.037729844,26409421.037729844,26409421.037729844,26409421.037729844,26409421.037729844,26409421.037729844,26409421.037729844,26409421.037729844,26409421.037729844,26409421.037729844,26409421.037729844,26409421.037729844,26409421.037729844,26409421.037729844,26409421.037729844,26409421.037729844,26409421.037729844]
[null,"Sinking Fund",null,{"$f":"D634-D633","v":4457290.2468951643},{"$f":"E634-E633","v":4680154.7592399232},{"$f":"F634-F633","v":4914162.4972019186},{"$f":"G634-G633","v":5159870.6220620144},{"$f":"H634-H633","v":5417864.153165115},{"$f":"I634-I633","v":5688757.3608233705},{"$f":"J634-J633","v":5973195.2288645394},{"$f":"K634-K633","v":6271854.990307766},{"$f":"L634-L633","v":6585447.7398231542},{"$f":"M634-M633","v":6914720.1268143114},{"$f":"N634-N633","v":7260456.1331550265},{"$f":"O634-O633","v":7623478.9398127785},{"$f":"P634-P633","v":8004652.8868034175},{"$f":"Q634-Q633","v":8404885.5311435889},{"$f":"R634-R633","v":8825129.8077007681},{"$f":"S634-S633","v":9266386.2980858069},{"$f":"T634-T633","v":9729705.6129900962},{"$f":"U634-U633","v":10216190.893639602},{"$f":"V634-V633","v":10727000.438321581},{"$f":"W634-W633","v":11263350.460237661},null,null,null,null,"Sinking Fund",null,{"$f":"AD634-AD633","v":4264559.1236062134},{"$f":"AE634-AE633","v":4477787.0797865232},{"$f":"AF634-AF633","v":4701676.4337758496},{"$f":"AG634-AG633","v":4936760.2554646423},{"$f":"AH634-AH633","v":5183598.2682378748},{"$f":"AI634-AI633","v":5442778.1816497687},{"$f":"AJ634-AJ633","v":5714917.0907322569},{"$f":"AK634-AK633","v":6000662.9452688703},{"$f":"AL634-AL633","v":6300696.0925323134},{"$f":"AM634-AM633","v":6615730.8971589291},{"$f":"AN634-AN633","v":6946517.4420168763},{"$f":"AO634-AO633","v":7293843.3141177194},{"$f":"AP634-AP633","v":7658535.4798236052},{"$f":"AQ634-AQ633","v":8041462.2538147848},{"$f":"AR634-AR633","v":8443535.3665055241},{"$f":"AS634-AS633","v":8865712.1348308008},{"$f":"AT634-AT633","v":9308997.741572341},{"$f":"AU634-AU633","v":9774447.6286509577},{"$f":"AV634-AV633","v":10263170.010083506},{"$f":"AW634-AW633","v":10776328.510587681},null,null,null,null,"Sinking Fund",null,{"$f":"BD634-BD633","v":4264559.1236062134},{"$f":"BE634-BE633","v":4477787.0797865232},{"$f":"BF634-BF633","v":4701676.4337758496},{"$f":"BG634-BG633","v":4936760.2554646423},{"$f":"BH634-BH633","v":5183598.2682378748},{"$f":"BI634-BI633","v":5442778.1816497687},{"$f":"BJ634-BJ633","v":5714917.0907322569},{"$f":"BK634-BK633","v":6000662.9452688703},{"$f":"BL634-BL633","v":6300696.0925323134},{"$f":"BM634-BM633","v":6615730.8971589291},{"$f":"BN634-BN633","v":6946517.4420168763},{"$f":"BO634-BO633","v":7293843.3141177194},{"$f":"BP634-BP633","v":7658535.4798236052},{"$f":"BQ634-BQ633","v":8041462.2538147848},{"$f":"BR634-BR633","v":8443535.3665055241},{"$f":"BS634-BS633","v":8865712.1348308008},{"$f":"BT634-BT633","v":9308997.741572341},{"$f":"BU634-BU633","v":9774447.6286509577},{"$f":"BV634-BV633","v":10263170.010083506},{"$f":"BW634-BW633","v":10776328.510587681},null,null,null,null,"Sinking Fund",null,{"$f":"CD634-CD633","v":9953433.0378853455},{"$f":"CE634-CE633","v":10451104.689779615},{"$f":"CF634-CF633","v":10973659.924268596},{"$f":"CG634-CG633","v":11522342.920482026},{"$f":"CH634-CH633","v":12098460.066506129},{"$f":"CI634-CI633","v":12703383.069831436},{"$f":"CJ634-CJ633","v":13338552.223323008},{"$f":"CK634-CK633","v":14005479.834489159},{"$f":"CL634-CL633","v":14705753.826213617},{"$f":"CM634-CM633","v":15441041.517524298},{"$f":"CN634-CN633","v":16213093.593400514},{"$f":"CO634-CO633","v":17023748.273070537},{"$f":"CP634-CP633","v":17874935.686724067},{"$f":"CQ634-CQ633","v":18768682.471060269},{"$f":"CR634-CR633","v":19707116.594613284},{"$f":"CS634-CS633","v":20692472.424343947},{"$f":"CT634-CT633","v":21727096.045561146},{"$f":"CU634-CU633","v":22813450.847839203},{"$f":"CV634-CV633","v":23954123.390231162},{"$f":"CW634-CW633","v":25151829.559742723}]
[null,"Mortgage Balance",{"$f":"C648","v":147384554.72708768},{"$f":"C636-D635","v":142927264.48019251},{"$f":"D636-E635","v":138247109.7209526},{"$f":"E636-F635","v":133332947.22375068},{"$f":"F636-G635","v":128173076.60168867},{"$f":"G636-H635","v":122755212.44852355},{"$f":"H636-I635","v":117066455.08770019},{"$f":"I636-J635","v":111093259.85883565},{"$f":"J636-K635","v":104821404.86852789},{"$f":"K636-L635","v":98235957.128704742},{"$f":"L636-M635","v":91321237.001890436},{"$f":"M636-N635","v":84060780.868735403},{"$f":"N636-O635","v":76437301.928922623},{"$f":"O636-P635","v":68432649.042119205},{"$f":"P636-Q635","v":60027763.510975614},{"$f":"Q636-R635","v":51202633.703274846},{"$f":"R636-S635","v":41936247.405189037},{"$f":"S636-T635","v":32206541.792198941},{"$f":"T636-U635","v":21990350.898559339},{"$f":"U636-V635","v":11263350.460237758},{"$f":"V636-W635","v":9.6857547760009766E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC648","v":141011716.25021705},{"$f":"AC636-AD635","v":136747157.12661085},{"$f":"AD636-AE635","v":132269370.04682432},{"$f":"AE636-AF635","v":127567693.61304846},{"$f":"AF636-AG635","v":122630933.35758382},{"$f":"AG636-AH635","v":117447335.08934595},{"$f":"AH636-AI635","v":112004556.90769617},{"$f":"AI636-AJ635","v":106289639.81696391},{"$f":"AJ636-AK635","v":100288976.87169504},{"$f":"AK636-AL635","v":93988280.779162735},{"$f":"AL636-AM635","v":87372549.882003799},{"$f":"AM636-AN635","v":80426032.439986929},{"$f":"AN636-AO635","v":73132189.125869215},{"$f":"AO636-AP635","v":65473653.64604561},{"$f":"AP636-AQ635","v":57432191.392230824},{"$f":"AQ636-AR635","v":48988656.025725298},{"$f":"AR636-AS635","v":40122943.890894495},{"$f":"AS636-AT635","v":30813946.149322152},{"$f":"AT636-AU635","v":21039498.520671196},{"$f":"AU636-AV635","v":10776328.51058769},{"$f":"AV636-AW635","v":0},null,null,null,null,"Mortgage Balance",{"$f":"BC648","v":141011716.25021705},{"$f":"BC636-BD635","v":136747157.12661085},{"$f":"BD636-BE635","v":132269370.04682432},{"$f":"BE636-BF635","v":127567693.61304846},{"$f":"BF636-BG635","v":122630933.35758382},{"$f":"BG636-BH635","v":117447335.08934595},{"$f":"BH636-BI635","v":112004556.90769617},{"$f":"BI636-BJ635","v":106289639.81696391},{"$f":"BJ636-BK635","v":100288976.87169504},{"$f":"BK636-BL635","v":93988280.779162735},{"$f":"BL636-BM635","v":87372549.882003799},{"$f":"BM636-BN635","v":80426032.439986929},{"$f":"BN636-BO635","v":73132189.125869215},{"$f":"BO636-BP635","v":65473653.64604561},{"$f":"BP636-BQ635","v":57432191.392230824},{"$f":"BQ636-BR635","v":48988656.025725298},{"$f":"BR636-BS635","v":40122943.890894495},{"$f":"BS636-BT635","v":30813946.149322152},{"$f":"BT636-BU635","v":21039498.520671196},{"$f":"BU636-BV635","v":10776328.51058769},{"$f":"BV636-BW635","v":0},null,null,null,null,"Mortgage Balance",{"$f":"CC648","v":329119759.99688995},{"$f":"CC636-CD635","v":319166326.95900458},{"$f":"CD636-CE635","v":308715222.26922494},{"$f":"CE636-CF635","v":297741562.34495634},{"$f":"CF636-CG635","v":286219219.4244743},{"$f":"CG636-CH635","v":274120759.35796815},{"$f":"CH636-CI635","v":261417376.28813672},{"$f":"CI636-CJ635","v":248078824.0648137},{"$f":"CJ636-CK635","v":234073344.23032454},{"$f":"CK636-CL635","v":219367590.40411091},{"$f":"CL636-CM635","v":203926548.88658661},{"$f":"CM636-CN635","v":187713455.2931861},{"$f":"CN636-CO635","v":170689707.02011555},{"$f":"CO636-CP635","v":152814771.33339149},{"$f":"CP636-CQ635","v":134046088.86233121},{"$f":"CQ636-CR635","v":114338972.26771793},{"$f":"CR636-CS635","v":93646499.843373984},{"$f":"CS636-CT635","v":71919403.797812834},{"$f":"CT636-CU635","v":49105952.949973628},{"$f":"CU636-CV635","v":25151829.559742466},{"$f":"CV636-CW635","v":-2.5704503059387207E-7}]
[]
[]
[null,"Book Depr",null,{"$f":"-$C629/20","v":10503930.019279236},{"$f":"-$C629/20","v":10503930.019279236},10503930.019279236,10503930.019279236,10503930.019279236,10503930.019279236,10503930.019279236,10503930.019279236,10503930.019279236,10503930.019279236,10503930.019279236,10503930.019279236,10503930.019279236,10503930.019279236,10503930.019279236,10503930.019279236,10503930.019279236,10503930.019279236,10503930.019279236,10503930.019279236,null,null,null,null,"Book Depr",null,{"$f":"-$AC629/20","v":9771097.6923527811},{"$f":"-$AC629/20","v":9771097.6923527811},9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,null,null,null,null,"Book Depr",null,{"$f":"-$BC629/20","v":9771097.6923527811},{"$f":"-$BC629/20","v":9771097.6923527811},9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,9771097.6923527811,null,null,null,null,"Book Depr",null,{"$f":"-$CC629/20","v":22799542.131203674},{"$f":"-$CC629/20","v":22799542.131203674},22799542.131203674,22799542.131203674,22799542.131203674,22799542.131203674,22799542.131203674,22799542.131203674,22799542.131203674,22799542.131203674,22799542.131203674,22799542.131203674,22799542.131203674,22799542.131203674,22799542.131203674,22799542.131203674,22799542.131203674,22799542.131203674,22799542.131203674,22799542.131203674]
[null,"Accum Depreciation",null,{"$f":"SUM($D639:D639)","v":10503930.019279236},{"$f":"SUM($D639:E639)","v":21007860.038558472},{"$f":"SUM($D639:F639)","v":31511790.05783771},{"$f":"SUM($D639:G639)","v":42015720.077116944},{"$f":"SUM($D639:H639)","v":52519650.096396178},{"$f":"SUM($D639:I639)","v":63023580.115675412},{"$f":"SUM($D639:J639)","v":73527510.134954646},{"$f":"SUM($D639:K639)","v":84031440.154233888},{"$f":"SUM($D639:L639)","v":94535370.173513129},{"$f":"SUM($D639:M639)","v":105039300.19279237},{"$f":"SUM($D639:N639)","v":115543230.21207161},{"$f":"SUM($D639:O639)","v":126047160.23135085},{"$f":"SUM($D639:P639)","v":136551090.25063008},{"$f":"SUM($D639:Q639)","v":147055020.26990932},{"$f":"SUM($D639:R639)","v":157558950.28918856},{"$f":"SUM($D639:S639)","v":168062880.30846781},{"$f":"SUM($D639:T639)","v":178566810.32774705},{"$f":"SUM($D639:U639)","v":189070740.34702629},{"$f":"SUM($D639:V639)","v":199574670.36630553},{"$f":"SUM($D639:W639)","v":210078600.38558477},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD639:AD639)","v":9771097.6923527811},{"$f":"SUM($AD639:AE639)","v":19542195.384705562},{"$f":"SUM($AD639:AF639)","v":29313293.077058345},{"$f":"SUM($AD639:AG639)","v":39084390.769411124},{"$f":"SUM($AD639:AH639)","v":48855488.461763903},{"$f":"SUM($AD639:AI639)","v":58626586.154116683},{"$f":"SUM($AD639:AJ639)","v":68397683.846469462},{"$f":"SUM($AD639:AK639)","v":78168781.538822249},{"$f":"SUM($AD639:AL639)","v":87939879.231175035},{"$f":"SUM($AD639:AM639)","v":97710976.923527822},{"$f":"SUM($AD639:AN639)","v":107482074.61588061},{"$f":"SUM($AD639:AO639)","v":117253172.3082334},{"$f":"SUM($AD639:AP639)","v":127024270.00058618},{"$f":"SUM($AD639:AQ639)","v":136795367.69293895},{"$f":"SUM($AD639:AR639)","v":146566465.38529173},{"$f":"SUM($AD639:AS639)","v":156337563.0776445},{"$f":"SUM($AD639:AT639)","v":166108660.76999727},{"$f":"SUM($AD639:AU639)","v":175879758.46235004},{"$f":"SUM($AD639:AV639)","v":185650856.15470281},{"$f":"SUM($AD639:AW639)","v":195421953.84705558},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD639:BD639)","v":9771097.6923527811},{"$f":"SUM($BD639:BE639)","v":19542195.384705562},{"$f":"SUM($BD639:BF639)","v":29313293.077058345},{"$f":"SUM($BD639:BG639)","v":39084390.769411124},{"$f":"SUM($BD639:BH639)","v":48855488.461763903},{"$f":"SUM($BD639:BI639)","v":58626586.154116683},{"$f":"SUM($BD639:BJ639)","v":68397683.846469462},{"$f":"SUM($BD639:BK639)","v":78168781.538822249},{"$f":"SUM($BD639:BL639)","v":87939879.231175035},{"$f":"SUM($BD639:BM639)","v":97710976.923527822},{"$f":"SUM($BD639:BN639)","v":107482074.61588061},{"$f":"SUM($BD639:BO639)","v":117253172.3082334},{"$f":"SUM($BD639:BP639)","v":127024270.00058618},{"$f":"SUM($BD639:BQ639)","v":136795367.69293895},{"$f":"SUM($BD639:BR639)","v":146566465.38529173},{"$f":"SUM($BD639:BS639)","v":156337563.0776445},{"$f":"SUM($BD639:BT639)","v":166108660.76999727},{"$f":"SUM($BD639:BU639)","v":175879758.46235004},{"$f":"SUM($BD639:BV639)","v":185650856.15470281},{"$f":"SUM($BD639:BW639)","v":195421953.84705558},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD639:CD639)","v":22799542.131203674},{"$f":"SUM($CD639:CE639)","v":45599084.262407348},{"$f":"SUM($CD639:CF639)","v":68398626.393611014},{"$f":"SUM($CD639:CG639)","v":91198168.524814695},{"$f":"SUM($CD639:CH639)","v":113997710.65601838},{"$f":"SUM($CD639:CI639)","v":136797252.78722206},{"$f":"SUM($CD639:CJ639)","v":159596794.91842574},{"$f":"SUM($CD639:CK639)","v":182396337.04962942},{"$f":"SUM($CD639:CL639)","v":205195879.1808331},{"$f":"SUM($CD639:CM639)","v":227995421.31203678},{"$f":"SUM($CD639:CN639)","v":250794963.44324046},{"$f":"SUM($CD639:CO639)","v":273594505.57444412},{"$f":"SUM($CD639:CP639)","v":296394047.70564777},{"$f":"SUM($CD639:CQ639)","v":319193589.83685142},{"$f":"SUM($CD639:CR639)","v":341993131.96805507},{"$f":"SUM($CD639:CS639)","v":364792674.09925872},{"$f":"SUM($CD639:CT639)","v":387592216.23046237},{"$f":"SUM($CD639:CU639)","v":410391758.36166602},{"$f":"SUM($CD639:CV639)","v":433191300.49286968},{"$f":"SUM($CD639:CW639)","v":455990842.62407333}]
[null,"End Year Book Value",null,{"$f":"-$C629-D640","v":199574670.36630547},189070740.34702623,178566810.32774699,168062880.30846778,157558950.28918853,147055020.26990929,136551090.25063008,126047160.23135082,115543230.21207158,105039300.19279234,94535370.1735131,84031440.154233858,73527510.134954631,63023580.11567539,52519650.096396148,42015720.077116907,31511790.057837665,21007860.038558424,10503930.019279182,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC629-AD640","v":185650856.15470284},{"$f":"-$AC629-AE640","v":175879758.46235004},{"$f":"-$AC629-AF640","v":166108660.76999727},{"$f":"-$AC629-AG640","v":156337563.0776445},{"$f":"-$AC629-AH640","v":146566465.3852917},{"$f":"-$AC629-AI640","v":136795367.69293892},{"$f":"-$AC629-AJ640","v":127024270.00058615},{"$f":"-$AC629-AK640","v":117253172.30823337},{"$f":"-$AC629-AL640","v":107482074.61588058},{"$f":"-$AC629-AM640","v":97710976.923527792},{"$f":"-$AC629-AN640","v":87939879.231175005},{"$f":"-$AC629-AO640","v":78168781.538822219},{"$f":"-$AC629-AP640","v":68397683.846469432},{"$f":"-$AC629-AQ640","v":58626586.15411666},{"$f":"-$AC629-AR640","v":48855488.461763889},{"$f":"-$AC629-AS640","v":39084390.769411117},{"$f":"-$AC629-AT640","v":29313293.077058345},{"$f":"-$AC629-AU640","v":19542195.384705573},{"$f":"-$AC629-AV640","v":9771097.6923528016},{"$f":"-$AC629-AW640","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC629-BD640","v":185650856.15470284},{"$f":"-$BC629-BE640","v":175879758.46235004},{"$f":"-$BC629-BF640","v":166108660.76999727},{"$f":"-$BC629-BG640","v":156337563.0776445},{"$f":"-$BC629-BH640","v":146566465.3852917},{"$f":"-$BC629-BI640","v":136795367.69293892},{"$f":"-$BC629-BJ640","v":127024270.00058615},{"$f":"-$BC629-BK640","v":117253172.30823337},{"$f":"-$BC629-BL640","v":107482074.61588058},{"$f":"-$BC629-BM640","v":97710976.923527792},{"$f":"-$BC629-BN640","v":87939879.231175005},{"$f":"-$BC629-BO640","v":78168781.538822219},{"$f":"-$BC629-BP640","v":68397683.846469432},{"$f":"-$BC629-BQ640","v":58626586.15411666},{"$f":"-$BC629-BR640","v":48855488.461763889},{"$f":"-$BC629-BS640","v":39084390.769411117},{"$f":"-$BC629-BT640","v":29313293.077058345},{"$f":"-$BC629-BU640","v":19542195.384705573},{"$f":"-$BC629-BV640","v":9771097.6923528016},{"$f":"-$BC629-BW640","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$CC629-CD640","v":433191300.49286979},{"$f":"-$CC629-CE640","v":410391758.36166608},{"$f":"-$CC629-CF640","v":387592216.23046243},{"$f":"-$CC629-CG640","v":364792674.09925878},{"$f":"-$CC629-CH640","v":341993131.96805507},{"$f":"-$CC629-CI640","v":319193589.83685136},{"$f":"-$CC629-CJ640","v":296394047.70564771},{"$f":"-$CC629-CK640","v":273594505.57444406},{"$f":"-$CC629-CL640","v":250794963.44324034},{"$f":"-$CC629-CM640","v":227995421.31203666},{"$f":"-$CC629-CN640","v":205195879.18083298},{"$f":"-$CC629-CO640","v":182396337.04962933},{"$f":"-$CC629-CP640","v":159596794.91842568},{"$f":"-$CC629-CQ640","v":136797252.78722203},{"$f":"-$CC629-CR640","v":113997710.65601838},{"$f":"-$CC629-CS640","v":91198168.524814725},{"$f":"-$CC629-CT640","v":68398626.393611073},{"$f":"-$CC629-CU640","v":45599084.262407422},{"$f":"-$CC629-CV640","v":22799542.131203771},{"$f":"-$CC629-CW640","v":0}]
[null,"Prop. Tax Value",{"$f":"-C629","v":210078600.38558471},{"$f":"C642/(($C642/$X642)^(1/21))","v":198373121.61425909},{"$f":"D642/(($C642/$X642)^(1/21))","v":187319866.50119504},176882493.45723534,167026685.82912585,157720039.07105908,148931954.20296505,140633537.20525512,132797504.01924241,125398090.8408931,118410969.41296704,111813167.03703935,105582991.04241405,99699957.463593394,94144723.691804424,88899024.879150152,83945613.886290908,79268204.576212019,74851418.267635599,70680733.172022477,66742436.647920102,{"$f":"X629","v":63023580.115675412},null,null,null,"Prop. Tax Value",{"$f":"-AC629","v":195421953.84705561},{"$f":"AC642/(($AC642/$AX642)^(1/21))","v":184533136.38535735},{"$f":"AD642/(($AC642/$AX642)^(1/21))","v":174251038.60576287},164541854.37882358,155373661.23639613,146716315.41493866,138541352.74694422,130821895.07465592,123532561.87836502,116649386.82873778,110149738.98880656,104012248.40654825,98216735.853408441,92744146.477761313,87576487.155166924,82696767.329442024,78088943.150038078,73737864.722057715,69629226.295475006,65749519.229788378,62085987.579460584,{"$f":"AX629","v":58626586.154116683},null,null,null,"Prop. Tax Value",{"$f":"-BC629","v":195421953.84705561},{"$f":"BC642/(($BC642/$BX642)^(1/21))","v":184533136.38535735},{"$f":"BD642/(($BC642/$BX642)^(1/21))","v":174251038.60576287},164541854.37882358,155373661.23639613,146716315.41493866,138541352.74694422,130821895.07465592,123532561.87836502,116649386.82873778,110149738.98880656,104012248.40654825,98216735.853408441,92744146.477761313,87576487.155166924,82696767.329442024,78088943.150038078,73737864.722057715,69629226.295475006,65749519.229788378,62085987.579460584,{"$f":"BX629","v":58626586.154116683},null,null,null,"Prop. Tax Value",{"$f":"-CC629","v":455990842.62407345},{"$f":"CC642/(($CC642/$CX642)^(1/21))","v":430583251.7582823},{"$f":"CD642/(($CC642/$CX642)^(1/21))","v":406591359.65935349},383936284.27156276,362543538.80946571,342342786.85554767,323267611.10371494,305255294.98828763,288246616.48052025,272185653.37468123,257019599.42349854,242698590.71844998,229175541.74406049,216405990.56717524,204347952.65221214,192961782.82175827,182210044.90865561,172057388.67101005,162470433.56543696,153417658.99640575,144869300.68083823,{"$f":"CX629","v":136797252.78722203}]
[null,"Tax Dep",null,{"$f":"$C629*-D$5","v":42015720.077116944},{"$f":"$C629*-E$5","v":67225152.123387113},40335091.274032265,24201054.764419358,24201054.764419358,12100527.382209679,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":78787191.8181348},{"$f":"$CC$29*-E$5","v":126059506.90901567},{"$f":"$CC$29*-F$5","v":75635704.145409405},{"$f":"$CC$29*-G$5","v":45381422.487245642},{"$f":"$CC$29*-H$5","v":45381422.487245642},{"$f":"$CC$29*-I$5","v":22690711.243622821}]
[null,"After Tax Dep. Value",null,{"$f":"D643*$B$7","v":8823301.216194557},{"$f":"E643*$B$7","v":14117281.945911294},{"$f":"F643*$B$7","v":8470369.1675467752},{"$f":"G643*$B$7","v":5082221.5005280655},{"$f":"H643*$B$7","v":5082221.5005280655},{"$f":"I643*$B$7","v":2541110.7502640327},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD643*$B$7","v":7101407.4138838798},{"$f":"AE643*$B$7","v":11362251.862214206},{"$f":"AF643*$B$7","v":6817351.1173285237},{"$f":"AG643*$B$7","v":4090410.6703971145},{"$f":"AH643*$B$7","v":4090410.6703971145},{"$f":"AI643*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD643*$B$7","v":7101407.4138838798},{"$f":"BE643*$B$7","v":11362251.862214206},{"$f":"BF643*$B$7","v":6817351.1173285237},{"$f":"BG643*$B$7","v":4090410.6703971145},{"$f":"BH643*$B$7","v":4090410.6703971145},{"$f":"BI643*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD643*$B$7","v":16545310.281808307},{"$f":"CE643*$B$7","v":26472496.45089329},{"$f":"CF643*$B$7","v":15883497.870535975},{"$f":"CG643*$B$7","v":9530098.7223215848},{"$f":"CH643*$B$7","v":9530098.7223215848},{"$f":"CI643*$B$7","v":4765049.3611607924}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D644:I644)","v":36685006.589010954},{"$f":"C646/C650","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD644:AI644)","v":29525817.082094379},{"$f":"AC646/AC650","v":0.1510875134592215},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD644:BI644)","v":29525817.082094379},{"$f":"BC646/BC650","v":0.1510875134592215},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD644:CI644)","v":68791124.980673522},{"$f":"CC646/CC650","v":0.15086075980123595}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D625:W625)","v":0},{"$f":"C647/C650","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD625:AW625)","v":0},{"$f":"AC647/AC650","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD625:BW625)","v":0},{"$f":"BC647/BC650","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD625:CW625)","v":0},{"$f":"CC647/CC650","v":0}]
[0.85,"Debt",{"$f":"(C650-C646-C647)*$A648","v":147384554.72708768},{"$f":"C648/C650","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC650-AC646-AC647)*$A648","v":141011716.25021705},{"$f":"AC648/AC650","v":0.72157561355966171},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC650-BC646-BC647)*$A648","v":141011716.25021705},{"$f":"BC648/BC650","v":0.72157561355966171},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC650-CC646-CC647)*$A648","v":329119759.99688995},{"$f":"CC648/CC650","v":0.72176835416894947}]
[0.15,"Equity",{"$f":"(C650-C646-C647)*$A649","v":26009039.069486063},{"$f":"C649/C650","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC650-AC646-AC647)*$A649","v":24884420.514744185},{"$f":"AC649/AC650","v":0.12733687298111676},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC650-BC646-BC647)*$A649","v":24884420.514744185},{"$f":"BC649/BC650","v":0.12733687298111676},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC650-CC646-CC647)*$A649","v":58079957.64650999},{"$f":"CC649/CC650","v":0.12737088602981461}]
[null,"Total",{"$f":"-C629","v":210078600.38558471},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC629","v":195421953.84705561},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",{"$f":"-BC629","v":195421953.84705561},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC629","v":455990842.62407345}]
[null,"Check",{"$f":"SUM(C646:C649)-C650","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC646:AC649)-AC650","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC646:BC649)-BC650","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC646:CC649)-CC650","v":0}]
[null,"2036 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036 Off Shore Wind"]
[null,"Year",null,2036,{"$f":"D653+1","v":2037},{"$f":"E653+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,null,null,null,"Year",null,2036,{"$f":"AD653+1","v":2037},{"$f":"AE653+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,null,null,null,"Year",null,2036,{"$f":"BD653+1","v":2037},{"$f":"BE653+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,null,null,null,"Year",null,2036,{"$f":"CD653+1","v":2037},{"$f":"CE653+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D653-$D$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D653-$D$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D653-$D$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D653-$D$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D653-$D$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D653-$D$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D653-$D$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D653-$D$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D653-$D$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D653-$D$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D653-$D$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D653-$D$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D653-$D$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D653-$D$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D653-$D$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D653-$D$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D653-$D$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D653-$D$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D653-$D$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D653-$D$13)","v":344113.15152316389},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD653-$AD$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD653-$AD$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD653-$AD$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD653-$AD$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD653-$AD$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD653-$AD$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD653-$AD$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD653-$AD$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD653-$AD$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD653-$AD$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD653-$AD$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD653-$AD$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD653-$AD$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD653-$AD$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD653-$AD$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD653-$AD$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD653-$AD$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD653-$AD$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD653-$AD$13)","v":344113.15152316389},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD653-$AD$13)","v":344113.15152316389},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD653-$AD$13)","v":446417.06143545592},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD653-$AD$13)","v":446417.06143545592},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD653-$AD$13)","v":446417.06143545592},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD653-$AD$13)","v":446417.06143545592},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD653-$AD$13)","v":446417.06143545592},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD653-$AD$13)","v":446417.06143545592},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD653-$AD$13)","v":446417.06143545592},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD653-$AD$13)","v":446417.06143545592},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD653-$AD$13)","v":446417.06143545592},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD653-$AD$13)","v":446417.06143545592},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD653-$AD$13)","v":446417.06143545592},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD653-$AD$13)","v":446417.06143545592},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD653-$AD$13)","v":446417.06143545592},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD653-$AD$13)","v":446417.06143545592},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD653-$AD$13)","v":446417.06143545592},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD653-$AD$13)","v":446417.06143545592},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD653-$AD$13)","v":446417.06143545592},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD653-$AD$13)","v":446417.06143545592},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD653-$AD$13)","v":446417.06143545592},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD653-$AD$13)","v":446417.06143545592},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD653-$AD$13)","v":459503.7275974307},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD653-$AD$13)","v":459503.7275974307},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD653-$AD$13)","v":459503.7275974307},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD653-$AD$13)","v":459503.7275974307},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD653-$AD$13)","v":459503.7275974307},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD653-$AD$13)","v":459503.7275974307},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD653-$AD$13)","v":459503.7275974307},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD653-$AD$13)","v":459503.7275974307},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD653-$AD$13)","v":459503.7275974307},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD653-$AD$13)","v":459503.7275974307},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD653-$AD$13)","v":459503.7275974307},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD653-$AD$13)","v":459503.7275974307},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD653-$AD$13)","v":459503.7275974307},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD653-$AD$13)","v":459503.7275974307},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD653-$AD$13)","v":459503.7275974307},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD653-$AD$13)","v":459503.7275974307},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD653-$AD$13)","v":459503.7275974307},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD653-$AD$13)","v":459503.7275974307},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD653-$AD$13)","v":459503.7275974307},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD653-$AD$13)","v":459503.7275974307}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M20","v":74.263954261054664},{"$f":"D655","v":74.263954261054664},{"$f":"E655","v":74.263954261054664},74.263954261054664,74.263954261054664,74.263954261054664,74.263954261054664,74.263954261054664,74.263954261054664,74.263954261054664,74.263954261054664,74.263954261054664,74.263954261054664,74.263954261054664,74.263954261054664,74.263954261054664,74.263954261054664,74.263954261054664,74.263954261054664,74.263954261054664,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P20","v":72.087526908906611},{"$f":"AD655","v":72.087526908906611},{"$f":"AE655","v":72.087526908906611},72.087526908906611,72.087526908906611,72.087526908906611,72.087526908906611,72.087526908906611,72.087526908906611,72.087526908906611,72.087526908906611,72.087526908906611,72.087526908906611,72.087526908906611,72.087526908906611,72.087526908906611,72.087526908906611,72.087526908906611,72.087526908906611,72.087526908906611,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$20","v":55.71746865894881},{"$f":"BD655","v":55.71746865894881},{"$f":"BE655","v":55.71746865894881},55.71746865894881,55.71746865894881,55.71746865894881,55.71746865894881,55.71746865894881,55.71746865894881,55.71746865894881,55.71746865894881,55.71746865894881,55.71746865894881,55.71746865894881,55.71746865894881,55.71746865894881,55.71746865894881,55.71746865894881,55.71746865894881,55.71746865894881,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$20","v":131.75883600533339},{"$f":"CD655","v":131.75883600533339},{"$f":"CE655","v":131.75883600533339},131.75883600533339,131.75883600533339,131.75883600533339,131.75883600533339,131.75883600533339,131.75883600533339,131.75883600533339,131.75883600533339,131.75883600533339,131.75883600533339,131.75883600533339,131.75883600533339,131.75883600533339,131.75883600533339,131.75883600533339,131.75883600533339,131.75883600533339]
[null,"Revenue",null,{"$f":"D655*D654","v":25555203.345343616},{"$f":"E655*E654","v":25555203.345343616},{"$f":"F655*F654","v":25555203.345343616},{"$f":"G655*G654","v":25555203.345343616},{"$f":"H655*H654","v":25555203.345343616},{"$f":"I655*I654","v":25555203.345343616},{"$f":"J655*J654","v":25555203.345343616},{"$f":"K655*K654","v":25555203.345343616},{"$f":"L655*L654","v":25555203.345343616},{"$f":"M655*M654","v":25555203.345343616},{"$f":"N655*N654","v":25555203.345343616},{"$f":"O655*O654","v":25555203.345343616},{"$f":"P655*P654","v":25555203.345343616},{"$f":"Q655*Q654","v":25555203.345343616},{"$f":"R655*R654","v":25555203.345343616},{"$f":"S655*S654","v":25555203.345343616},{"$f":"T655*T654","v":25555203.345343616},{"$f":"U655*U654","v":25555203.345343616},{"$f":"V655*V654","v":25555203.345343616},{"$f":"W655*W654","v":25555203.345343616},null,null,null,null,"Revenue",null,{"$f":"AD655*AD654","v":24806266.070134737},{"$f":"AE655*AE654","v":24806266.070134737},{"$f":"AF655*AF654","v":24806266.070134737},{"$f":"AG655*AG654","v":24806266.070134737},{"$f":"AH655*AH654","v":24806266.070134737},{"$f":"AI655*AI654","v":24806266.070134737},{"$f":"AJ655*AJ654","v":24806266.070134737},{"$f":"AK655*AK654","v":24806266.070134737},{"$f":"AL655*AL654","v":24806266.070134737},{"$f":"AM655*AM654","v":24806266.070134737},{"$f":"AN655*AN654","v":24806266.070134737},{"$f":"AO655*AO654","v":24806266.070134737},{"$f":"AP655*AP654","v":24806266.070134737},{"$f":"AQ655*AQ654","v":24806266.070134737},{"$f":"AR655*AR654","v":24806266.070134737},{"$f":"AS655*AS654","v":24806266.070134737},{"$f":"AT655*AT654","v":24806266.070134737},{"$f":"AU655*AU654","v":24806266.070134737},{"$f":"AV655*AV654","v":24806266.070134737},{"$f":"AW655*AW654","v":24806266.070134737},null,null,null,null,"Revenue",null,{"$f":"BD655*BD654","v":24873228.62935004},{"$f":"BE655*BE654","v":24873228.62935004},{"$f":"BF655*BF654","v":24873228.62935004},{"$f":"BG655*BG654","v":24873228.62935004},{"$f":"BH655*BH654","v":24873228.62935004},{"$f":"BI655*BI654","v":24873228.62935004},{"$f":"BJ655*BJ654","v":24873228.62935004},{"$f":"BK655*BK654","v":24873228.62935004},{"$f":"BL655*BL654","v":24873228.62935004},{"$f":"BM655*BM654","v":24873228.62935004},{"$f":"BN655*BN654","v":24873228.62935004},{"$f":"BO655*BO654","v":24873228.62935004},{"$f":"BP655*BP654","v":24873228.62935004},{"$f":"BQ655*BQ654","v":24873228.62935004},{"$f":"BR655*BR654","v":24873228.62935004},{"$f":"BS655*BS654","v":24873228.62935004},{"$f":"BT655*BT654","v":24873228.62935004},{"$f":"BU655*BU654","v":24873228.62935004},{"$f":"BV655*BV654","v":24873228.62935004},{"$f":"BW655*BW654","v":24873228.62935004},null,null,null,null,"Revenue",null,{"$f":"CD655*CD654","v":60543676.288349256},{"$f":"CE655*CE654","v":60543676.288349256},{"$f":"CF655*CF654","v":60543676.288349256},{"$f":"CG655*CG654","v":60543676.288349256},{"$f":"CH655*CH654","v":60543676.288349256},{"$f":"CI655*CI654","v":60543676.288349256},{"$f":"CJ655*CJ654","v":60543676.288349256},{"$f":"CK655*CK654","v":60543676.288349256},{"$f":"CL655*CL654","v":60543676.288349256},{"$f":"CM655*CM654","v":60543676.288349256},{"$f":"CN655*CN654","v":60543676.288349256},{"$f":"CO655*CO654","v":60543676.288349256},{"$f":"CP655*CP654","v":60543676.288349256},{"$f":"CQ655*CQ654","v":60543676.288349256},{"$f":"CR655*CR654","v":60543676.288349256},{"$f":"CS655*CS654","v":60543676.288349256},{"$f":"CT655*CT654","v":60543676.288349256},{"$f":"CU655*CU654","v":60543676.288349256},{"$f":"CV655*CV654","v":60543676.288349256},{"$f":"CW655*CW654","v":60543676.288349256}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(E653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(F653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(G653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(H653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(I653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(J653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(K653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(L653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(M653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(N653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(O653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(P653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(Q653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(R653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(S653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(T653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},{"$f":"HLOOKUP(U653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7083608.7955304198},{"$f":"HLOOKUP(V653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7225280.9714410286},{"$f":"HLOOKUP(W653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7369786.5908698505},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(AE653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(AF653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(AG653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(AH653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(AI653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(AJ653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(AK653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(AL653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(AM653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(AN653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(AO653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(AP653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(AQ653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(AR653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(AS653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(AT653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},{"$f":"HLOOKUP(AU653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7083608.7955304198},{"$f":"HLOOKUP(AV653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7225280.9714410286},{"$f":"HLOOKUP(AW653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7369786.5908698505},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5058848.2089151619},{"$f":"HLOOKUP(BE653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(BF653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(BG653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(BH653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(BI653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(BJ653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(BK653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(BL653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(BM653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(BN653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(BO653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(BP653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(BQ653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(BR653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(BS653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(BT653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},{"$f":"HLOOKUP(BU653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7083608.7955304198},{"$f":"HLOOKUP(BV653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7225280.9714410286},{"$f":"HLOOKUP(BW653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7369786.5908698505},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":12854216.228186462},{"$f":"HLOOKUP(CE653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13111300.552750193},{"$f":"HLOOKUP(CF653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13373526.563805196},{"$f":"HLOOKUP(CG653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13640997.0950813},{"$f":"HLOOKUP(CH653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13913817.036982926},{"$f":"HLOOKUP(CI653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14192093.377722582},{"$f":"HLOOKUP(CJ653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14475935.245277036},{"$f":"HLOOKUP(CK653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14765453.950182574},{"$f":"HLOOKUP(CL653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15060763.029186232},{"$f":"HLOOKUP(CM653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15361978.289769953},{"$f":"HLOOKUP(CN653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15669217.855565352},{"$f":"HLOOKUP(CO653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15982602.212676659},{"$f":"HLOOKUP(CP653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16302254.256930191},{"$f":"HLOOKUP(CQ653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16628299.342068797},{"$f":"HLOOKUP(CR653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16960865.328910172},{"$f":"HLOOKUP(CS653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17300082.635488376},{"$f":"HLOOKUP(CT653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17646084.288198143},{"$f":"HLOOKUP(CU653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17999005.97396211},{"$f":"HLOOKUP(CV653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":18358986.093441352},{"$f":"HLOOKUP(CW653,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":18726165.815310176}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D654","v":0},{"$f":"HLOOKUP(E653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E654","v":0},{"$f":"HLOOKUP(F653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F654","v":0},{"$f":"HLOOKUP(G653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G654","v":0},{"$f":"HLOOKUP(H653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H654","v":0},{"$f":"HLOOKUP(I653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I654","v":0},{"$f":"HLOOKUP(J653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J654","v":0},{"$f":"HLOOKUP(K653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K654","v":0},{"$f":"HLOOKUP(L653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L654","v":0},{"$f":"HLOOKUP(M653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M654","v":0},{"$f":"HLOOKUP(N653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N654","v":0},{"$f":"HLOOKUP(O653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O654","v":0},{"$f":"HLOOKUP(P653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P654","v":0},{"$f":"HLOOKUP(Q653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q654","v":0},{"$f":"HLOOKUP(R653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R654","v":0},{"$f":"HLOOKUP(S653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S654","v":0},{"$f":"HLOOKUP(T653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T654","v":0},{"$f":"HLOOKUP(U653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U654","v":0},{"$f":"HLOOKUP(V653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V654","v":0},{"$f":"HLOOKUP(W653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W654","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD654","v":0},{"$f":"HLOOKUP(AE653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE654","v":0},{"$f":"HLOOKUP(AF653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF654","v":0},{"$f":"HLOOKUP(AG653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG654","v":0},{"$f":"HLOOKUP(AH653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH654","v":0},{"$f":"HLOOKUP(AI653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI654","v":0},{"$f":"HLOOKUP(AJ653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ654","v":0},{"$f":"HLOOKUP(AK653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK654","v":0},{"$f":"HLOOKUP(AL653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL654","v":0},{"$f":"HLOOKUP(AM653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM654","v":0},{"$f":"HLOOKUP(AN653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN654","v":0},{"$f":"HLOOKUP(AO653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO654","v":0},{"$f":"HLOOKUP(AP653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP654","v":0},{"$f":"HLOOKUP(AQ653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ654","v":0},{"$f":"HLOOKUP(AR653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR654","v":0},{"$f":"HLOOKUP(AS653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS654","v":0},{"$f":"HLOOKUP(AT653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT654","v":0},{"$f":"HLOOKUP(AU653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU654","v":0},{"$f":"HLOOKUP(AV653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV654","v":0},{"$f":"HLOOKUP(AW653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW654","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD654","v":66962.559215318382},{"$f":"HLOOKUP(BE653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE654","v":66962.559215318382},{"$f":"HLOOKUP(BF653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF654","v":66962.559215318382},{"$f":"HLOOKUP(BG653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG654","v":66962.559215318382},{"$f":"HLOOKUP(BH653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH654","v":66962.559215318382},{"$f":"HLOOKUP(BI653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI654","v":66962.559215318382},{"$f":"HLOOKUP(BJ653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ654","v":66962.559215318382},{"$f":"HLOOKUP(BK653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK654","v":66962.559215318382},{"$f":"HLOOKUP(BL653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL654","v":66962.559215318382},{"$f":"HLOOKUP(BM653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM654","v":66962.559215318382},{"$f":"HLOOKUP(BN653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN654","v":66962.559215318382},{"$f":"HLOOKUP(BO653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO654","v":66962.559215318382},{"$f":"HLOOKUP(BP653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP654","v":66962.559215318382},{"$f":"HLOOKUP(BQ653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ654","v":66962.559215318382},{"$f":"HLOOKUP(BR653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR654","v":66962.559215318382},{"$f":"HLOOKUP(BS653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS654","v":66962.559215318382},{"$f":"HLOOKUP(BT653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT654","v":66962.559215318382},{"$f":"HLOOKUP(BU653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU654","v":66962.559215318382},{"$f":"HLOOKUP(BV653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV654","v":66962.559215318382},{"$f":"HLOOKUP(BW653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW654","v":66962.559215318382},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD654","v":0},{"$f":"HLOOKUP(CE653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE654","v":0},{"$f":"HLOOKUP(CF653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF654","v":0},{"$f":"HLOOKUP(CG653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG654","v":0},{"$f":"HLOOKUP(CH653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH654","v":0},{"$f":"HLOOKUP(CI653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI654","v":0},{"$f":"HLOOKUP(CJ653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ654","v":0},{"$f":"HLOOKUP(CK653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK654","v":0},{"$f":"HLOOKUP(CL653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL654","v":0},{"$f":"HLOOKUP(CM653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM654","v":0},{"$f":"HLOOKUP(CN653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN654","v":0},{"$f":"HLOOKUP(CO653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO654","v":0},{"$f":"HLOOKUP(CP653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP654","v":0},{"$f":"HLOOKUP(CQ653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ654","v":0},{"$f":"HLOOKUP(CR653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR654","v":0},{"$f":"HLOOKUP(CS653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS654","v":0},{"$f":"HLOOKUP(CT653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT654","v":0},{"$f":"HLOOKUP(CU653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU654","v":0},{"$f":"HLOOKUP(CV653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV654","v":0},{"$f":"HLOOKUP(CW653,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW654","v":0}]
[null,"Property Tax",null,{"$f":"C682*$B$9","v":2149730.1624381496},{"$f":"D682*$B$9","v":2029948.2297029162},1916840.4887618355,1810035.0568518904,1709180.7723391077,1613946.0401471935,1524017.7415183324,1439100.2045215913,1358914.2319240998,1283196.1832287826,1211697.1078605079,1144181.9266506894,1080428.6589291708,1020227.6926821821,963381.09537674207,909701.96318559546,859013.80647302372,811149.96952109237,765953.08258847124,723274.54450027656,null,null,null,null,"Property Tax",null,{"$f":"AC682*$B$9","v":1999748.9883145583},{"$f":"AD682*$B$9","v":1888323.9346073642},1783107.4314063592,1683753.5412575731,1589935.6021759147,1501345.1536252967,1417690.9223426352,1338697.864671248,1264106.2622549769,1193670.8681197981,1127160.1003353565,1064355.2806052926,1005049.9152829498,949049.01644854178,896168.46081557428,846234.38435869373,799082.61067258043,754558.11118241167,712514.49543113622,672813.52976769942,null,null,null,null,"Property Tax",null,{"$f":"BC682*$B$9","v":1999748.9883145583},{"$f":"BD682*$B$9","v":1888323.9346073642},1783107.4314063592,1683753.5412575731,1589935.6021759147,1501345.1536252967,1417690.9223426352,1338697.864671248,1264106.2622549769,1193670.8681197981,1127160.1003353565,1064355.2806052926,1005049.9152829498,949049.01644854178,896168.46081557428,846234.38435869373,799082.61067258043,754558.11118241167,712514.49543113622,672813.52976769942,null,null,null,null,"Property Tax",null,{"$f":"CC682*$B$9","v":4604595.528817893},{"$f":"CD682*$B$9","v":4348029.6762551339},4105759.5498401513,3876988.5985742402,3660964.6548979841,3456977.4616673202,3264356.3369253129,3082467.9687917279,2910714.3332202937,2748530.7277775314,2595383.9149784883,2450770.3690749081,2314214.6205315227,2185267.6927473354,2063505.6258820381,1948528.0829341151,1839957.0334876042,1737435.5107998594,1640626.4381437823,1549211.5205457052]
[null,"Total Operating Costs",null,{"$f":"SUM(D658:D660)","v":7208578.3713533115},{"$f":"SUM(E658:E660)","v":7189973.4027963802},{"$f":"SUM(F658:F660)","v":7180066.1653171694},{"$f":"SUM(G658:G660)","v":7178525.2469383311},{"$f":"SUM(H658:H660)","v":7185040.7662272761},{"$f":"SUM(I658:I660)","v":7199323.2339131264},{"$f":"SUM(J658:J660)","v":7221102.4791595843},{"$f":"SUM(K658:K660)","v":7250126.636915667},{"$f":"SUM(L658:L660)","v":7286161.1929660579},{"$f":"SUM(M658:M660)","v":7328988.0834915806},{"$f":"SUM(N658:N660)","v":7378404.8461285606},{"$f":"SUM(O658:O660)","v":7434223.8196841031},{"$f":"SUM(P658:P660)","v":7496271.3898232542},{"$f":"SUM(Q658:Q660)","v":7564387.2781941462},{"$f":"SUM(R658:R660)","v":7638423.8725989461},{"$f":"SUM(S658:S660)","v":7718245.5959522435},{"$f":"SUM(T658:T660)","v":7803728.3118950054},{"$f":"SUM(U658:U660)","v":7894758.765051512},{"$f":"SUM(V658:V660)","v":7991234.0540295001},{"$f":"SUM(W658:W660)","v":8093061.1353701269},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD658:AD660)","v":7058597.1972297207},{"$f":"SUM(AE658:AE660)","v":7048349.1077008285},{"$f":"SUM(AF658:AF660)","v":7046333.1079616928},{"$f":"SUM(AG658:AG660)","v":7052243.7313440135},{"$f":"SUM(AH658:AH660)","v":7065795.5960640833},{"$f":"SUM(AI658:AI660)","v":7086722.3473912291},{"$f":"SUM(AJ658:AJ660)","v":7114775.6599838864},{"$f":"SUM(AK658:AK660)","v":7149724.2970653242},{"$f":"SUM(AL658:AL660)","v":7191353.2232969347},{"$f":"SUM(AM658:AM660)","v":7239462.7683825959},{"$f":"SUM(AN658:AN660)","v":7293867.8386034099},{"$f":"SUM(AO658:AO660)","v":7354397.173638707},{"$f":"SUM(AP658:AP660)","v":7420892.646177033},{"$f":"SUM(AQ658:AQ660)","v":7493208.6019605054},{"$f":"SUM(AR658:AR660)","v":7571211.2380377781},{"$f":"SUM(AS658:AS660)","v":7654778.017125342},{"$f":"SUM(AT658:AT660)","v":7743797.1160945613},{"$f":"SUM(AU658:AU660)","v":7838166.9067128319},{"$f":"SUM(AV658:AV660)","v":7937795.466872165},{"$f":"SUM(AW658:AW660)","v":8042600.12063755},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD658:BD660)","v":7125559.7564450391},{"$f":"SUM(BE658:BE660)","v":7115311.6669161469},{"$f":"SUM(BF658:BF660)","v":7113295.6671770113},{"$f":"SUM(BG658:BG660)","v":7119206.2905593319},{"$f":"SUM(BH658:BH660)","v":7132758.1552794017},{"$f":"SUM(BI658:BI660)","v":7153684.9066065475},{"$f":"SUM(BJ658:BJ660)","v":7181738.2191992048},{"$f":"SUM(BK658:BK660)","v":7216686.8562806426},{"$f":"SUM(BL658:BL660)","v":7258315.7825122532},{"$f":"SUM(BM658:BM660)","v":7306425.3275979143},{"$f":"SUM(BN658:BN660)","v":7360830.3978187284},{"$f":"SUM(BO658:BO660)","v":7421359.7328540254},{"$f":"SUM(BP658:BP660)","v":7487855.2053923514},{"$f":"SUM(BQ658:BQ660)","v":7560171.1611758238},{"$f":"SUM(BR658:BR660)","v":7638173.7972530965},{"$f":"SUM(BS658:BS660)","v":7721740.5763406605},{"$f":"SUM(BT658:BT660)","v":7810759.6753098797},{"$f":"SUM(BU658:BU660)","v":7905129.4659281503},{"$f":"SUM(BV658:BV660)","v":8004758.0260874834},{"$f":"SUM(BW658:BW660)","v":8109562.6798528684},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD658:CD660)","v":17458811.757004354},{"$f":"SUM(CE658:CE660)","v":17459330.229005326},{"$f":"SUM(CF658:CF660)","v":17479286.113645349},{"$f":"SUM(CG658:CG660)","v":17517985.693655539},{"$f":"SUM(CH658:CH660)","v":17574781.691880912},{"$f":"SUM(CI658:CI660)","v":17649070.839389902},{"$f":"SUM(CJ658:CJ660)","v":17740291.582202349},{"$f":"SUM(CK658:CK660)","v":17847921.918974303},{"$f":"SUM(CL658:CL660)","v":17971477.362406526},{"$f":"SUM(CM658:CM660)","v":18110509.017547484},{"$f":"SUM(CN658:CN660)","v":18264601.77054384},{"$f":"SUM(CO658:CO660)","v":18433372.581751566},{"$f":"SUM(CP658:CP660)","v":18616468.877461713},{"$f":"SUM(CQ658:CQ660)","v":18813567.034816131},{"$f":"SUM(CR658:CR660)","v":19024370.954792209},{"$f":"SUM(CS658:CS660)","v":19248610.718422491},{"$f":"SUM(CT658:CT660)","v":19486041.321685746},{"$f":"SUM(CU658:CU660)","v":19736441.484761968},{"$f":"SUM(CV658:CV660)","v":19999612.531585135},{"$f":"SUM(CW658:CW660)","v":20275377.335855883}]
[]
[null,"EBITDA",null,{"$f":"D656-D661","v":18346624.973990306},{"$f":"E656-E661","v":18365229.942547236},18375137.180026446,18376678.098405287,18370162.579116341,18355880.111430489,18334100.866184033,18305076.708427951,18269042.152377557,18226215.261852033,18176798.499215055,18120979.525659513,18058931.955520362,17990816.067149468,17916779.47274467,17836957.749391373,17751475.03344861,17660444.580292106,17563969.291314118,17462142.209973488,null,null,null,null,"EBITDA",null,{"$f":"AD656-AD661","v":17747668.872905016},{"$f":"AE656-AE661","v":17757916.962433908},17759932.962173045,17754022.338790722,17740470.474070653,17719543.722743507,17691490.410150848,17656541.773069412,17614912.846837804,17566803.301752143,17512398.231531326,17451868.896496028,17385373.423957705,17313057.46817423,17235054.832096957,17151488.053009395,17062468.954040177,16968099.163421907,16868470.603262573,16763665.949497186,null,null,null,null,"EBITDA",null,{"$f":"BD656-BD661","v":17747668.872905001},{"$f":"BE656-BE661","v":17757916.962433893},17759932.96217303,17754022.338790707,17740470.474070638,17719543.722743493,17691490.410150833,17656541.773069397,17614912.846837789,17566803.301752128,17512398.231531311,17451868.896496013,17385373.423957691,17313057.468174215,17235054.832096942,17151488.05300938,17062468.954040162,16968099.163421892,16868470.603262559,16763665.949497171,null,null,null,null,"EBITDA",null,{"$f":"CD656-CD661","v":43084864.531344905},{"$f":"CE656-CE661","v":43084346.059343934},43064390.174703911,43025690.59469372,42968894.596468344,42894605.448959351,42803384.706146911,42695754.369374953,42572198.925942734,42433167.270801768,42279074.517805412,42110303.706597686,41927207.410887539,41730109.253533125,41519305.333557047,41295065.569926769,41057634.96666351,40807234.803587288,40544063.756764121,40268298.95249337]
[null,"Before Tax Earnings",null,{"$f":"D663-D683-D673","v":-32188894.441217158},{"$f":"E663-E665-E683","v":-50426135.255473554},-22899681.938786034,-6388213.3728821985,-6394728.8921711445,5973434.3757867459,18334100.866184033,18305076.708427951,18269042.152377557,18226215.261852033,18176798.499215055,18120979.525659513,18058931.955520362,17990816.067149468,17916779.47274467,17836957.749391373,17751475.03344861,17660444.580292106,17563969.291314118,17462142.209973488,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD663-AD683-AD673","v":-23312642.88184227},{"$f":"AE663-AE665-AE683","v":-36348044.286205173},-14703643.787010401,-1724123.710719347,-1737675.5754394159,7980470.6979884729,17691490.410150848,17656541.773069412,17614912.846837804,17566803.301752143,17512398.231531326,17451868.896496028,17385373.423957705,17313057.46817423,17235054.832096957,17151488.053009395,17062468.954040177,16968099.163421907,16868470.603262573,16763665.949497186,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD663-BD683-BD673","v":-23312642.881842285},{"$f":"BE663-BE665-BE683","v":-36348044.286205187},-14703643.787010416,-1724123.7107193619,-1737675.5754394308,7980470.697988458,17691490.410150833,17656541.773069397,17614912.846837789,17566803.301752128,17512398.231531311,17451868.896496013,17385373.423957691,17313057.468174215,17235054.832096942,17151488.05300938,17062468.954040162,16968099.163421892,16868470.603262559,16763665.949497171,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD663-CD683-CD673","v":-52348235.472587317},{"$f":"CE663-CE665-CE683","v":-82975160.849671736},-32571313.970705494,-2355731.8925519213,-2412527.8907772973,20203894.20533653,42803384.706146911,42695754.369374953,42572198.925942734,42433167.270801768,42279074.517805412,42110303.706597686,41927207.410887539,41730109.253533125,41519305.333557047,41295065.569926769,41057634.96666351,40807234.803587288,40544063.756764121,40268298.95249337]
[null,"PTC",null,{"$f":"D654*HLOOKUP(D653,$B$2:$AT$3,2,FALSE)*HLOOKUP($D653,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E654*HLOOKUP(E653,$B$2:$AT$3,2,FALSE)*HLOOKUP($D653,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD654*HLOOKUP(AD653,$B$2:$AT$3,2,FALSE)*HLOOKUP($D653,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE654*HLOOKUP(AE653,$B$2:$AT$3,2,FALSE)*HLOOKUP($D653,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD654*HLOOKUP(BD653,$B$2:$AT$3,2,FALSE)*HLOOKUP($D653,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE654*HLOOKUP(BE653,$B$2:$AT$3,2,FALSE)*HLOOKUP($D653,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD654*HLOOKUP(CD653,$B$2:$AT$3,2,FALSE)*HLOOKUP($D653,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE654*HLOOKUP(CE653,$B$2:$AT$3,2,FALSE)*HLOOKUP($D653,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D664*$B$7-D665","v":-6759667.8326556031},{"$f":"E664*$B$7-E665","v":-10589488.403649446},{"$f":"F664*$B$7-F665","v":-4808933.2071450669},{"$f":"G664*$B$7-G665","v":-1341524.8083052617},{"$f":"H664*$B$7-H665","v":-1342893.0673559404},{"$f":"I664*$B$7-I665","v":1254421.2189152166},{"$f":"J664*$B$7-J665","v":3850161.181898647},{"$f":"K664*$B$7-K665","v":3844066.1087698694},{"$f":"L664*$B$7-L665","v":3836498.851999287},{"$f":"M664*$B$7-M665","v":3827505.2049889266},{"$f":"N664*$B$7-N665","v":3817127.6848351615},{"$f":"O664*$B$7-O665","v":3805405.7003884977},{"$f":"P664*$B$7-P665","v":3792375.7106592758},{"$f":"Q664*$B$7-Q665","v":3778071.3741013883},{"$f":"R664*$B$7-R665","v":3762523.6892763805},{"$f":"S664*$B$7-S665","v":3745761.127372188},{"$f":"T664*$B$7-T665","v":3727809.7570242081},{"$f":"U664*$B$7-U665","v":3708693.3618613421},{"$f":"V664*$B$7-V665","v":3688433.5511759645},{"$f":"W664*$B$7-W665","v":3667049.8640944324},null,null,null,null,"Federal Tax",null,{"$f":"AD664*$B$7-AD665","v":-4895655.0051868763},{"$f":"AE664*$B$7-AE665","v":-7633089.300103086},{"$f":"AF664*$B$7-AF665","v":-3087765.195272184},{"$f":"AG664*$B$7-AG665","v":-362065.97925106285},{"$f":"AH664*$B$7-AH665","v":-364911.87084227731},{"$f":"AI664*$B$7-AI665","v":1675898.8465775792},{"$f":"AJ664*$B$7-AJ665","v":3715212.9861316779},{"$f":"AK664*$B$7-AK665","v":3707873.7723445762},{"$f":"AL664*$B$7-AL665","v":3699131.6978359385},{"$f":"AM664*$B$7-AM665","v":3689028.6933679497},{"$f":"AN664*$B$7-AN665","v":3677603.6286215782},{"$f":"AO664*$B$7-AO665","v":3664892.4682641658},{"$f":"AP664*$B$7-AP665","v":3650928.419031118},{"$f":"AQ664*$B$7-AQ665","v":3635742.0683165882},{"$f":"AR664*$B$7-AR665","v":3619361.5147403609},{"$f":"AS664*$B$7-AS665","v":3601812.4911319725},{"$f":"AT664*$B$7-AT665","v":3583118.4803484371},{"$f":"AU664*$B$7-AU665","v":3563300.8243186004},{"$f":"AV664*$B$7-AV665","v":3542378.8266851404},{"$f":"AW664*$B$7-AW665","v":3520369.849394409},null,null,null,null,"Federal Tax",null,{"$f":"BD664*$B$7-BD665","v":-4895655.00518688},{"$f":"BE664*$B$7-BE665","v":-7633089.3001030888},{"$f":"BF664*$B$7-BF665","v":-3087765.1952721872},{"$f":"BG664*$B$7-BG665","v":-362065.97925106599},{"$f":"BH664*$B$7-BH665","v":-364911.87084228045},{"$f":"BI664*$B$7-BI665","v":1675898.8465775761},{"$f":"BJ664*$B$7-BJ665","v":3715212.9861316751},{"$f":"BK664*$B$7-BK665","v":3707873.7723445729},{"$f":"BL664*$B$7-BL665","v":3699131.6978359357},{"$f":"BM664*$B$7-BM665","v":3689028.6933679469},{"$f":"BN664*$B$7-BN665","v":3677603.628621575},{"$f":"BO664*$B$7-BO665","v":3664892.4682641625},{"$f":"BP664*$B$7-BP665","v":3650928.4190311148},{"$f":"BQ664*$B$7-BQ665","v":3635742.0683165849},{"$f":"BR664*$B$7-BR665","v":3619361.5147403576},{"$f":"BS664*$B$7-BS665","v":3601812.4911319697},{"$f":"BT664*$B$7-BT665","v":3583118.4803484338},{"$f":"BU664*$B$7-BU665","v":3563300.8243185971},{"$f":"BV664*$B$7-BV665","v":3542378.8266851371},{"$f":"BW664*$B$7-BW665","v":3520369.8493944057},null,null,null,null,"Federal Tax",null,{"$f":"CD664*$B$7-CD665","v":-10993129.449243337},{"$f":"CE664*$B$7-CE665","v":-17424783.778431065},{"$f":"CF664*$B$7-CF665","v":-6839975.9338481538},{"$f":"CG664*$B$7-CG665","v":-494703.69743590348},{"$f":"CH664*$B$7-CH665","v":-506630.8570632324},{"$f":"CI664*$B$7-CI665","v":4242817.7831206713},{"$f":"CJ664*$B$7-CJ665","v":8988710.7882908508},{"$f":"CK664*$B$7-CK665","v":8966108.4175687395},{"$f":"CL664*$B$7-CL665","v":8940161.7744479738},{"$f":"CM664*$B$7-CM665","v":8910965.1268683709},{"$f":"CN664*$B$7-CN665","v":8878605.6487391368},{"$f":"CO664*$B$7-CO665","v":8843163.7783855144},{"$f":"CP664*$B$7-CP665","v":8804713.5562863834},{"$f":"CQ664*$B$7-CQ665","v":8763322.9432419557},{"$f":"CR664*$B$7-CR665","v":8719054.1200469788},{"$f":"CS664*$B$7-CS665","v":8671963.7696846202},{"$f":"CT664*$B$7-CT665","v":8622103.3429993372},{"$f":"CU664*$B$7-CU665","v":8569519.3087533303},{"$f":"CV664*$B$7-CV665","v":8514253.3889204655},{"$f":"CW664*$B$7-CW665","v":8456342.7800236065}]
[]
[]
[{"$f":"IRR(C669:X669,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D653,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-214973016.24381498},{"$f":"D663-D666","v":25106292.806645907},{"$f":"E663-E666","v":28954718.346196681},23184070.387171514,19718202.90671055,19713055.646472283,17101458.892515272,14483939.684285387,14461010.599658081,14432543.30037827,14398710.056863107,14359670.814379893,14315573.825271014,14266556.244861085,14212744.693048079,14154255.783468289,14091196.622019185,14023665.276424402,13951751.218430763,13875535.740138153,13795092.345879056,{"$f":"C669*-0.3","v":64491904.873144493},null,null,{"$f":"IRR(AC669:AX669,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD653,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-199974898.83145583},{"$f":"AD663-AD666","v":22643323.878091894},{"$f":"AE663-AE666","v":25391006.262536995},20847698.15744523,18116088.318041787,18105382.344912931,16043644.876165928,13976277.424019171,13948668.000724835,13915781.149001865,13877774.608384192,13834794.602909748,13786976.428231861,13734445.004926588,13677315.399857642,13615693.317356596,13549675.561877422,13479350.473691739,13404798.339103306,13326091.776577434,13243296.100102777,{"$f":"AC669*-0.3","v":59992469.64943675},null,null,{"$f":"IRR(BC669:BX669,0.1)","v":6.4999999999999725E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD653,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$23)","v":-199974898.83145583},{"$f":"BD663-BD666","v":22643323.878091879},{"$f":"BE663-BE666","v":25391006.26253698},20847698.157445218,18116088.318041772,18105382.34491292,16043644.876165917,13976277.424019158,13948668.000724824,13915781.149001854,13877774.608384181,13834794.602909736,13786976.42823185,13734445.004926575,13677315.399857631,13615693.317356585,13549675.561877411,13479350.473691728,13404798.339103295,13326091.776577421,13243296.100102765,{"$f":"BC669*-0.3","v":59992469.64943675},null,null,{"$f":"IRR(CC669:CX669,0.1)","v":7.0000000000000284E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD653,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$24)","v":-460459552.88178927},{"$f":"CD663-CD666","v":54077993.980588242},{"$f":"CE663-CE666","v":60509129.837774999},49904366.108552068,43520394.292129621,43475525.453531578,38651787.665838681,33814673.91785606,33729645.951806217,33632037.151494756,33522202.143933397,33400468.869066276,33267139.928212173,33122493.854601156,32966786.310291171,32800251.213510066,32623101.800242148,32435531.623664171,32237715.494833957,32029810.367843658,31811956.172469765,{"$f":"CC669*-0.3","v":138137865.86453676}]
[{"$f":"IRR(C670:X670,0.1)","v":0.11140097643607216},"ROE",{"$f":"-C689","v":-26614998.234509889},{"$f":"D669-D673-D675-D684-D665","v":3975373.6647333987},{"$f":"E669-E673-E675-E684-E665","v":2406479.1949400362},{"$f":"F669-F673-F675-F684-F665","v":2414305.9125486147},{"$f":"G669-G673-G675-G684-G665","v":2415523.2380678989},{"$f":"H669-H673-H675-H684-H665","v":2410375.9778296305},{"$f":"I669-I673-I675-I684-I665","v":2399092.8283578064},{"$f":"J669-J673-J675-J684-J665","v":2381887.2246131068},{"$f":"K669-K673-K675-K684-K665","v":2358958.1399858007},{"$f":"L669-L673-L675-L684-L665","v":2330490.8407059917},{"$f":"M669-M673-M675-M684-M665","v":2296657.5971908271},{"$f":"N669-N673-N675-N684-N665","v":2257618.3547076127},{"$f":"O669-O673-O675-O684-O665","v":2213521.3655987335},{"$f":"P669-P673-P675-P684-P665","v":2164503.7851888053},{"$f":"Q669-Q673-Q675-Q684-Q665","v":2110692.2333757989},{"$f":"R669-R673-R675-R684-R665","v":2052203.3237960096},{"$f":"S669-S673-S675-S684-S665","v":1989144.1623469051},{"$f":"T669-T673-T675-T684-T665","v":1921612.8167521209},{"$f":"U669-U673-U675-U684-U665","v":1849698.7587584835},{"$f":"V669-V673-V675-V684-V665","v":1773483.280465873},{"$f":"W669-W673-W675-W684-W665","v":1693039.8862067759},{"$f":"X669","v":64491904.873144493},null,null,{"$f":"IRR(AC670:AX670,0.1)","v":0.11257881288083338},"ROE",{"$f":"-AC689","v":-25567362.262404218},{"$f":"AD669-AD673-AD675-AD684-AD665","v":3916232.4559385683},{"$f":"AE669-AE673-AE675-AE684-AE665","v":2403070.3920533452},{"$f":"AF669-AF673-AF675-AF684-AF665","v":2404663.0318472618},{"$f":"AG669-AG673-AG675-AG684-AG665","v":2399993.639375227},{"$f":"AH669-AH673-AH675-AH684-AH665","v":2389287.6662463709},{"$f":"AI669-AI673-AI675-AI684-AI665","v":2372755.5326979253},{"$f":"AJ669-AJ673-AJ675-AJ684-AJ665","v":2350593.415749725},{"$f":"AK669-AK673-AK675-AK684-AK665","v":2322983.9924553903},{"$f":"AL669-AL673-AL675-AL684-AL665","v":2290097.1407324178},{"$f":"AM669-AM673-AM675-AM684-AM665","v":2252090.6001147451},{"$f":"AN669-AN673-AN675-AN684-AN665","v":2209110.5946403006},{"$f":"AO669-AO673-AO675-AO684-AO665","v":2161292.4199624164},{"$f":"AP669-AP673-AP675-AP684-AP665","v":2108760.9966571424},{"$f":"AQ669-AQ673-AQ675-AQ684-AQ665","v":2051631.3915881962},{"$f":"AR669-AR673-AR675-AR684-AR665","v":1990009.3090871498},{"$f":"AS669-AS673-AS675-AS684-AS665","v":1923991.5536079761},{"$f":"AT669-AT673-AT675-AT684-AT665","v":1853666.4654222932},{"$f":"AU669-AU673-AU675-AU684-AU665","v":1779114.3308338597},{"$f":"AV669-AV673-AV675-AV684-AV665","v":1700407.7683079876},{"$f":"AW669-AW673-AW675-AW684-AW665","v":1617612.0918333307},{"$f":"AX669","v":59992469.64943675},null,null,{"$f":"IRR(BC670:BX670,0.1)","v":0.11257881288083293},"ROE",{"$f":"-BC689","v":-25567362.262404218},{"$f":"BD669-BD673-BD675-BD684-BD665","v":3916232.4559385534},{"$f":"BE669-BE673-BE675-BE684-BE665","v":2403070.3920533303},{"$f":"BF669-BF673-BF675-BF684-BF665","v":2404663.0318472506},{"$f":"BG669-BG673-BG675-BG684-BG665","v":2399993.6393752121},{"$f":"BH669-BH673-BH675-BH684-BH665","v":2389287.6662463597},{"$f":"BI669-BI673-BI675-BI684-BI665","v":2372755.5326979142},{"$f":"BJ669-BJ673-BJ675-BJ684-BJ665","v":2350593.4157497119},{"$f":"BK669-BK673-BK675-BK684-BK665","v":2322983.9924553791},{"$f":"BL669-BL673-BL675-BL684-BL665","v":2290097.1407324066},{"$f":"BM669-BM673-BM675-BM684-BM665","v":2252090.6001147339},{"$f":"BN669-BN673-BN675-BN684-BN665","v":2209110.5946402894},{"$f":"BO669-BO673-BO675-BO684-BO665","v":2161292.4199624052},{"$f":"BP669-BP673-BP675-BP684-BP665","v":2108760.9966571294},{"$f":"BQ669-BQ673-BQ675-BQ684-BQ665","v":2051631.391588185},{"$f":"BR669-BR673-BR675-BR684-BR665","v":1990009.3090871386},{"$f":"BS669-BS673-BS675-BS684-BS665","v":1923991.5536079649},{"$f":"BT669-BT673-BT675-BT684-BT665","v":1853666.465422282},{"$f":"BU669-BU673-BU675-BU684-BU665","v":1779114.3308338486},{"$f":"BV669-BV673-BV675-BV684-BV665","v":1700407.7683079746},{"$f":"BW669-BW673-BW675-BW684-BW665","v":1617612.0918333195},{"$f":"BX669","v":59992469.64943675},null,null,{"$f":"IRR(CC670:CX670,0.1)","v":0.13846448702663339},"ROE",{"$f":"-CC689","v":-58750264.185167365},{"$f":"CD669-CD673-CD675-CD684-CD665","v":10818468.919438096},{"$f":"CE669-CE673-CE675-CE684-CE665","v":7322418.6075398698},{"$f":"CF669-CF673-CF675-CF684-CF665","v":7306653.4586742576},{"$f":"CG669-CG673-CG675-CG684-CG665","v":7276080.7904661968},{"$f":"CH669-CH673-CH675-CH684-CH665","v":7231211.9518681578},{"$f":"CI669-CI673-CI675-CI684-CI665","v":7172523.5253360532},{"$f":"CJ669-CJ673-CJ675-CJ684-CJ665","v":7100459.1385142244},{"$f":"CK669-CK673-CK675-CK684-CK665","v":7015431.1724643838},{"$f":"CL669-CL673-CL675-CL684-CL665","v":6917822.3721529189},{"$f":"CM669-CM673-CM675-CM684-CM665","v":6807987.3645915594},{"$f":"CN669-CN673-CN675-CN684-CN665","v":6686254.0897244401},{"$f":"CO669-CO673-CO675-CO684-CO665","v":6552925.1488703378},{"$f":"CP669-CP673-CP675-CP684-CP665","v":6408279.0752593204},{"$f":"CQ669-CQ673-CQ675-CQ684-CQ665","v":6252571.5309493355},{"$f":"CR669-CR673-CR675-CR684-CR665","v":6086036.4341682307},{"$f":"CS669-CS673-CS675-CS684-CS665","v":5908887.0209003128},{"$f":"CT669-CT673-CT675-CT684-CT665","v":5721316.844322335},{"$f":"CU669-CU673-CU675-CU684-CU665","v":5523500.7154921219},{"$f":"CV669-CV673-CV675-CV684-CV665","v":5315595.5885018222},{"$f":"CW669-CW673-CW675-CW684-CW665","v":5097741.3931279294},{"$f":"CX669","v":138137865.86453676}]
[]
[]
[null,"Interest",null,{"$f":"C676*$B$8","v":7540916.1664444692},7312859.3517830782,7073399.6963886172,6821967.058224434,6557962.7881520418,6280758.30457603,5989693.5968212178,5684075.653678664,5363176.8133789832,5026233.0310643185,4672442.0596339209,4300961.5396320028,3910906.9936299883,3501349.7203278737,3071314.5833606534,2619777.6895450721,2145663.9510387117,1647844.5256070332,1125134.1289037708,576288.21236534545,null,null,null,null,"Interest",null,{"$f":"AC676*$B$8","v":7244085.9743478615},7025006.072651783,6794972.1758709,6553436.5842509726,6299824.2130500488,6033531.22328908,5753923.5840400606,5460335.562828592,5152068.1405565487,4828387.3471709033,4488522.5141159771,4131664.4394083032,3756963.460965246,3363527.4336000364,2950419.6048665661,2516656.3846964221,2061205.0035177709,1582981.0532801871,1080845.9055307242,553604.0003937881,null,null,null,null,"Interest",null,{"$f":"BC676*$B$8","v":7244085.9743478615},7025006.072651783,6794972.1758709,6553436.5842509726,6299824.2130500488,6033531.22328908,5753923.5840400606,5460335.562828592,5152068.1405565487,4828387.3471709033,4488522.5141159771,4131664.4394083032,3756963.460965246,3363527.4336000364,2950419.6048665661,2516656.3846964221,2061205.0035177709,1582981.0532801871,1080845.9055307242,553604.0003937881,null,null,null,null,"Interest",null,{"$f":"CC676*$B$8","v":16645908.185797421},16142492.856120199,15613906.759959117,15058891.358989982,14476125.187972389,13864220.708403915,13221721.004857019,12547096.316132778,11838740.392972326,11094966.67365385,10314004.268369451,9493993.7428208329,8632982.6909947824,7728921.0865774294,6779656.4019392096,5782928.4830690771,4736364.16825544,3637471.6377011198,2483634.4806190836,1272105.4656829461]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C688)","v":12102052.45967228},{"$f":"-PMT($B$8,20,$C688)","v":12102052.45967228},12102052.45967228,12102052.45967228,12102052.45967228,12102052.45967228,12102052.45967228,12102052.45967228,12102052.45967228,12102052.45967228,12102052.45967228,12102052.45967228,12102052.45967228,12102052.45967228,12102052.45967228,12102052.45967228,12102052.45967228,12102052.45967228,12102052.45967228,12102052.45967228,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC688)","v":11625684.008269446},{"$f":"-PMT($B$8,20,$AC688)","v":11625684.008269446},11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC688)","v":11625684.008269446},{"$f":"-PMT($B$8,20,$BC688)","v":11625684.008269446},11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,11625684.008269446,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC688)","v":26714214.779341836},{"$f":"-PMT($B$8,20,$CC688)","v":26714214.779341836},26714214.779341836,26714214.779341836,26714214.779341836,26714214.779341836,26714214.779341836,26714214.779341836,26714214.779341836,26714214.779341836,26714214.779341836,26714214.779341836,26714214.779341836,26714214.779341836,26714214.779341836,26714214.779341836,26714214.779341836,26714214.779341836,26714214.779341836,26714214.779341836]
[null,"Sinking Fund",null,{"$f":"D674-D673","v":4561136.2932278104},{"$f":"E674-E673","v":4789193.1078892015},{"$f":"F674-F673","v":5028652.7632836625},{"$f":"G674-G673","v":5280085.4014478456},{"$f":"H674-H673","v":5544089.6715202378},{"$f":"I674-I673","v":5821294.1550962497},{"$f":"J674-J673","v":6112358.8628510619},{"$f":"K674-K673","v":6417976.8059936156},{"$f":"L674-L673","v":6738875.6462932965},{"$f":"M674-M673","v":7075819.4286079612},{"$f":"N674-N673","v":7429610.4000383588},{"$f":"O674-O673","v":7801090.9200402768},{"$f":"P674-P673","v":8191145.4660422914},{"$f":"Q674-Q673","v":8600702.7393444069},{"$f":"R674-R673","v":9030737.8763116263},{"$f":"S674-S673","v":9482274.770127207},{"$f":"T674-T673","v":9956388.5086335689},{"$f":"U674-U673","v":10454207.934065247},{"$f":"V674-V673","v":10976918.330768509},{"$f":"W674-W673","v":11525764.247306934},null,null,null,null,"Sinking Fund",null,{"$f":"AD674-AD673","v":4381598.0339215845},{"$f":"AE674-AE673","v":4600677.935617663},{"$f":"AF674-AF673","v":4830711.8323985459},{"$f":"AG674-AG673","v":5072247.4240184734},{"$f":"AH674-AH673","v":5325859.7952193972},{"$f":"AI674-AI673","v":5592152.784980366},{"$f":"AJ674-AJ673","v":5871760.4242293853},{"$f":"AK674-AK673","v":6165348.4454408539},{"$f":"AL674-AL673","v":6473615.8677128972},{"$f":"AM674-AM673","v":6797296.6610985426},{"$f":"AN674-AN673","v":7137161.4941534689},{"$f":"AO674-AO673","v":7494019.5688611427},{"$f":"AP674-AP673","v":7868720.5473042},{"$f":"AQ674-AQ673","v":8262156.5746694095},{"$f":"AR674-AR673","v":8675264.4034028798},{"$f":"AS674-AS673","v":9109027.6235730238},{"$f":"AT674-AT673","v":9564479.0047516748},{"$f":"AU674-AU673","v":10042702.954989258},{"$f":"AV674-AV673","v":10544838.102738721},{"$f":"AW674-AW673","v":11072080.007875659},null,null,null,null,"Sinking Fund",null,{"$f":"BD674-BD673","v":4381598.0339215845},{"$f":"BE674-BE673","v":4600677.935617663},{"$f":"BF674-BF673","v":4830711.8323985459},{"$f":"BG674-BG673","v":5072247.4240184734},{"$f":"BH674-BH673","v":5325859.7952193972},{"$f":"BI674-BI673","v":5592152.784980366},{"$f":"BJ674-BJ673","v":5871760.4242293853},{"$f":"BK674-BK673","v":6165348.4454408539},{"$f":"BL674-BL673","v":6473615.8677128972},{"$f":"BM674-BM673","v":6797296.6610985426},{"$f":"BN674-BN673","v":7137161.4941534689},{"$f":"BO674-BO673","v":7494019.5688611427},{"$f":"BP674-BP673","v":7868720.5473042},{"$f":"BQ674-BQ673","v":8262156.5746694095},{"$f":"BR674-BR673","v":8675264.4034028798},{"$f":"BS674-BS673","v":9109027.6235730238},{"$f":"BT674-BT673","v":9564479.0047516748},{"$f":"BU674-BU673","v":10042702.954989258},{"$f":"BV674-BV673","v":10544838.102738721},{"$f":"BW674-BW673","v":11072080.007875659},null,null,null,null,"Sinking Fund",null,{"$f":"CD674-CD673","v":10068306.593544414},{"$f":"CE674-CE673","v":10571721.923221637},{"$f":"CF674-CF673","v":11100308.019382719},{"$f":"CG674-CG673","v":11655323.420351854},{"$f":"CH674-CH673","v":12238089.591369446},{"$f":"CI674-CI673","v":12849994.07093792},{"$f":"CJ674-CJ673","v":13492493.774484817},{"$f":"CK674-CK673","v":14167118.463209057},{"$f":"CL674-CL673","v":14875474.38636951},{"$f":"CM674-CM673","v":15619248.105687985},{"$f":"CN674-CN673","v":16400210.510972384},{"$f":"CO674-CO673","v":17220221.036521003},{"$f":"CP674-CP673","v":18081232.088347055},{"$f":"CQ674-CQ673","v":18985293.692764405},{"$f":"CR674-CR673","v":19934558.377402626},{"$f":"CS674-CS673","v":20931286.296272758},{"$f":"CT674-CT673","v":21977850.611086395},{"$f":"CU674-CU673","v":23076743.141640715},{"$f":"CV674-CV673","v":24230580.298722751},{"$f":"CW674-CW673","v":25442109.313658889}]
[null,"Mortgage Balance",{"$f":"C688","v":150818323.32888937},{"$f":"C676-D675","v":146257187.03566155},{"$f":"D676-E675","v":141467993.92777234},{"$f":"E676-F675","v":136439341.16448867},{"$f":"F676-G675","v":131159255.76304083},{"$f":"G676-H675","v":125615166.09152059},{"$f":"H676-I675","v":119793871.93642434},{"$f":"I676-J675","v":113681513.07357328},{"$f":"J676-K675","v":107263536.26757966},{"$f":"K676-L675","v":100524660.62128636},{"$f":"L676-M675","v":93448841.192678407},{"$f":"M676-N675","v":86019230.792640045},{"$f":"N676-O675","v":78218139.872599766},{"$f":"O676-P675","v":70026994.406557471},{"$f":"P676-Q675","v":61426291.667213067},{"$f":"Q676-R675","v":52395553.790901437},{"$f":"R676-S675","v":42913279.02077423},{"$f":"S676-T675","v":32956890.512140661},{"$f":"T676-U675","v":22502682.578075416},{"$f":"U676-V675","v":11525764.247306908},{"$f":"V676-W675","v":-2.6077032089233398E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC688","v":144881719.48695722},{"$f":"AC676-AD675","v":140500121.45303565},{"$f":"AD676-AE675","v":135899443.517418},{"$f":"AE676-AF675","v":131068731.68501945},{"$f":"AF676-AG675","v":125996484.26100098},{"$f":"AG676-AH675","v":120670624.46578158},{"$f":"AH676-AI675","v":115078471.68080121},{"$f":"AI676-AJ675","v":109206711.25657183},{"$f":"AJ676-AK675","v":103041362.81113097},{"$f":"AK676-AL675","v":96567746.943418071},{"$f":"AL676-AM675","v":89770450.282319531},{"$f":"AM676-AN675","v":82633288.788166061},{"$f":"AN676-AO675","v":75139269.219304919},{"$f":"AO676-AP675","v":67270548.672000721},{"$f":"AP676-AQ675","v":59008392.097331315},{"$f":"AQ676-AR675","v":50333127.693928435},{"$f":"AR676-AS675","v":41224100.070355415},{"$f":"AS676-AT675","v":31659621.065603741},{"$f":"AT676-AU675","v":21616918.110614482},{"$f":"AU676-AV675","v":11072080.007875761},{"$f":"AV676-AW675","v":1.0244548320770264E-7},null,null,null,null,"Mortgage Balance",{"$f":"BC688","v":144881719.48695722},{"$f":"BC676-BD675","v":140500121.45303565},{"$f":"BD676-BE675","v":135899443.517418},{"$f":"BE676-BF675","v":131068731.68501945},{"$f":"BF676-BG675","v":125996484.26100098},{"$f":"BG676-BH675","v":120670624.46578158},{"$f":"BH676-BI675","v":115078471.68080121},{"$f":"BI676-BJ675","v":109206711.25657183},{"$f":"BJ676-BK675","v":103041362.81113097},{"$f":"BK676-BL675","v":96567746.943418071},{"$f":"BL676-BM675","v":89770450.282319531},{"$f":"BM676-BN675","v":82633288.788166061},{"$f":"BN676-BO675","v":75139269.219304919},{"$f":"BO676-BP675","v":67270548.672000721},{"$f":"BP676-BQ675","v":59008392.097331315},{"$f":"BQ676-BR675","v":50333127.693928435},{"$f":"BR676-BS675","v":41224100.070355415},{"$f":"BS676-BT675","v":31659621.065603741},{"$f":"BT676-BU675","v":21616918.110614482},{"$f":"BU676-BV675","v":11072080.007875761},{"$f":"BV676-BW675","v":1.0244548320770264E-7},null,null,null,null,"Mortgage Balance",{"$f":"CC688","v":332918163.7159484},{"$f":"CC676-CD675","v":322849857.12240398},{"$f":"CD676-CE675","v":312278135.19918233},{"$f":"CE676-CF675","v":301177827.17979962},{"$f":"CF676-CG675","v":289522503.75944775},{"$f":"CG676-CH675","v":277284414.1680783},{"$f":"CH676-CI675","v":264434420.09714037},{"$f":"CI676-CJ675","v":250941926.32265556},{"$f":"CJ676-CK675","v":236774807.8594465},{"$f":"CK676-CL675","v":221899333.473077},{"$f":"CL676-CM675","v":206280085.36738902},{"$f":"CM676-CN675","v":189879874.85641664},{"$f":"CN676-CO675","v":172659653.81989563},{"$f":"CO676-CP675","v":154578421.73154858},{"$f":"CP676-CQ675","v":135593128.03878418},{"$f":"CQ676-CR675","v":115658569.66138154},{"$f":"CR676-CS675","v":94727283.365108788},{"$f":"CS676-CT675","v":72749432.75402239},{"$f":"CT676-CU675","v":49672689.612381674},{"$f":"CU676-CV675","v":25442109.313658923},{"$f":"CV676-CW675","v":3.3527612686157227E-8}]
[]
[]
[null,"Book Depr",null,{"$f":"-$C669/20","v":10748650.812190749},{"$f":"-$C669/20","v":10748650.812190749},10748650.812190749,10748650.812190749,10748650.812190749,10748650.812190749,10748650.812190749,10748650.812190749,10748650.812190749,10748650.812190749,10748650.812190749,10748650.812190749,10748650.812190749,10748650.812190749,10748650.812190749,10748650.812190749,10748650.812190749,10748650.812190749,10748650.812190749,10748650.812190749,null,null,null,null,"Book Depr",null,{"$f":"-$AC669/20","v":9998744.941572791},{"$f":"-$AC669/20","v":9998744.941572791},9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,null,null,null,null,"Book Depr",null,{"$f":"-$BC669/20","v":9998744.941572791},{"$f":"-$BC669/20","v":9998744.941572791},9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,9998744.941572791,null,null,null,null,"Book Depr",null,{"$f":"-$CC669/20","v":23022977.644089464},{"$f":"-$CC669/20","v":23022977.644089464},23022977.644089464,23022977.644089464,23022977.644089464,23022977.644089464,23022977.644089464,23022977.644089464,23022977.644089464,23022977.644089464,23022977.644089464,23022977.644089464,23022977.644089464,23022977.644089464,23022977.644089464,23022977.644089464,23022977.644089464,23022977.644089464,23022977.644089464,23022977.644089464]
[null,"Accum Depreciation",null,{"$f":"SUM($D679:D679)","v":10748650.812190749},{"$f":"SUM($D679:E679)","v":21497301.624381498},{"$f":"SUM($D679:F679)","v":32245952.436572246},{"$f":"SUM($D679:G679)","v":42994603.248762995},{"$f":"SUM($D679:H679)","v":53743254.060953744},{"$f":"SUM($D679:I679)","v":64491904.873144493},{"$f":"SUM($D679:J679)","v":75240555.685335249},{"$f":"SUM($D679:K679)","v":85989206.49752599},{"$f":"SUM($D679:L679)","v":96737857.309716731},{"$f":"SUM($D679:M679)","v":107486508.12190747},{"$f":"SUM($D679:N679)","v":118235158.93409821},{"$f":"SUM($D679:O679)","v":128983809.74628896},{"$f":"SUM($D679:P679)","v":139732460.5584797},{"$f":"SUM($D679:Q679)","v":150481111.37067044},{"$f":"SUM($D679:R679)","v":161229762.18286118},{"$f":"SUM($D679:S679)","v":171978412.99505192},{"$f":"SUM($D679:T679)","v":182727063.80724266},{"$f":"SUM($D679:U679)","v":193475714.6194334},{"$f":"SUM($D679:V679)","v":204224365.43162414},{"$f":"SUM($D679:W679)","v":214973016.24381489},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD679:AD679)","v":9998744.941572791},{"$f":"SUM($AD679:AE679)","v":19997489.883145582},{"$f":"SUM($AD679:AF679)","v":29996234.824718371},{"$f":"SUM($AD679:AG679)","v":39994979.766291164},{"$f":"SUM($AD679:AH679)","v":49993724.707863957},{"$f":"SUM($AD679:AI679)","v":59992469.64943675},{"$f":"SUM($AD679:AJ679)","v":69991214.591009542},{"$f":"SUM($AD679:AK679)","v":79989959.532582328},{"$f":"SUM($AD679:AL679)","v":89988704.474155113},{"$f":"SUM($AD679:AM679)","v":99987449.415727898},{"$f":"SUM($AD679:AN679)","v":109986194.35730068},{"$f":"SUM($AD679:AO679)","v":119984939.29887347},{"$f":"SUM($AD679:AP679)","v":129983684.24044625},{"$f":"SUM($AD679:AQ679)","v":139982429.18201905},{"$f":"SUM($AD679:AR679)","v":149981174.12359184},{"$f":"SUM($AD679:AS679)","v":159979919.06516463},{"$f":"SUM($AD679:AT679)","v":169978664.00673741},{"$f":"SUM($AD679:AU679)","v":179977408.9483102},{"$f":"SUM($AD679:AV679)","v":189976153.88988298},{"$f":"SUM($AD679:AW679)","v":199974898.83145577},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD679:BD679)","v":9998744.941572791},{"$f":"SUM($BD679:BE679)","v":19997489.883145582},{"$f":"SUM($BD679:BF679)","v":29996234.824718371},{"$f":"SUM($BD679:BG679)","v":39994979.766291164},{"$f":"SUM($BD679:BH679)","v":49993724.707863957},{"$f":"SUM($BD679:BI679)","v":59992469.64943675},{"$f":"SUM($BD679:BJ679)","v":69991214.591009542},{"$f":"SUM($BD679:BK679)","v":79989959.532582328},{"$f":"SUM($BD679:BL679)","v":89988704.474155113},{"$f":"SUM($BD679:BM679)","v":99987449.415727898},{"$f":"SUM($BD679:BN679)","v":109986194.35730068},{"$f":"SUM($BD679:BO679)","v":119984939.29887347},{"$f":"SUM($BD679:BP679)","v":129983684.24044625},{"$f":"SUM($BD679:BQ679)","v":139982429.18201905},{"$f":"SUM($BD679:BR679)","v":149981174.12359184},{"$f":"SUM($BD679:BS679)","v":159979919.06516463},{"$f":"SUM($BD679:BT679)","v":169978664.00673741},{"$f":"SUM($BD679:BU679)","v":179977408.9483102},{"$f":"SUM($BD679:BV679)","v":189976153.88988298},{"$f":"SUM($BD679:BW679)","v":199974898.83145577},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD679:CD679)","v":23022977.644089464},{"$f":"SUM($CD679:CE679)","v":46045955.288178928},{"$f":"SUM($CD679:CF679)","v":69068932.932268396},{"$f":"SUM($CD679:CG679)","v":92091910.576357856},{"$f":"SUM($CD679:CH679)","v":115114888.22044732},{"$f":"SUM($CD679:CI679)","v":138137865.86453679},{"$f":"SUM($CD679:CJ679)","v":161160843.50862625},{"$f":"SUM($CD679:CK679)","v":184183821.15271571},{"$f":"SUM($CD679:CL679)","v":207206798.79680517},{"$f":"SUM($CD679:CM679)","v":230229776.44089463},{"$f":"SUM($CD679:CN679)","v":253252754.08498409},{"$f":"SUM($CD679:CO679)","v":276275731.72907358},{"$f":"SUM($CD679:CP679)","v":299298709.37316304},{"$f":"SUM($CD679:CQ679)","v":322321687.0172525},{"$f":"SUM($CD679:CR679)","v":345344664.66134197},{"$f":"SUM($CD679:CS679)","v":368367642.30543143},{"$f":"SUM($CD679:CT679)","v":391390619.94952089},{"$f":"SUM($CD679:CU679)","v":414413597.59361035},{"$f":"SUM($CD679:CV679)","v":437436575.23769981},{"$f":"SUM($CD679:CW679)","v":460459552.88178927}]
[null,"End Year Book Value",null,{"$f":"-$C669-D680","v":204224365.43162423},193475714.61943346,182727063.80724272,171978412.99505198,161229762.18286124,150481111.3706705,139732460.55847973,128983809.74628899,118235158.93409824,107486508.1219075,96737857.309716761,85989206.49752602,75240555.685335279,64491904.873144537,53743254.060953796,42994603.248763055,32245952.436572313,21497301.624381572,10748650.812190831,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC669-AD680","v":189976153.88988304},{"$f":"-$AC669-AE680","v":179977408.94831026},{"$f":"-$AC669-AF680","v":169978664.00673747},{"$f":"-$AC669-AG680","v":159979919.06516466},{"$f":"-$AC669-AH680","v":149981174.12359187},{"$f":"-$AC669-AI680","v":139982429.18201908},{"$f":"-$AC669-AJ680","v":129983684.24044628},{"$f":"-$AC669-AK680","v":119984939.2988735},{"$f":"-$AC669-AL680","v":109986194.35730071},{"$f":"-$AC669-AM680","v":99987449.415727928},{"$f":"-$AC669-AN680","v":89988704.474155143},{"$f":"-$AC669-AO680","v":79989959.532582358},{"$f":"-$AC669-AP680","v":69991214.591009572},{"$f":"-$AC669-AQ680","v":59992469.649436772},{"$f":"-$AC669-AR680","v":49993724.707863986},{"$f":"-$AC669-AS680","v":39994979.766291201},{"$f":"-$AC669-AT680","v":29996234.824718416},{"$f":"-$AC669-AU680","v":19997489.88314563},{"$f":"-$AC669-AV680","v":9998744.941572845},{"$f":"-$AC669-AW680","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC669-BD680","v":189976153.88988304},{"$f":"-$BC669-BE680","v":179977408.94831026},{"$f":"-$BC669-BF680","v":169978664.00673747},{"$f":"-$BC669-BG680","v":159979919.06516466},{"$f":"-$BC669-BH680","v":149981174.12359187},{"$f":"-$BC669-BI680","v":139982429.18201908},{"$f":"-$BC669-BJ680","v":129983684.24044628},{"$f":"-$BC669-BK680","v":119984939.2988735},{"$f":"-$BC669-BL680","v":109986194.35730071},{"$f":"-$BC669-BM680","v":99987449.415727928},{"$f":"-$BC669-BN680","v":89988704.474155143},{"$f":"-$BC669-BO680","v":79989959.532582358},{"$f":"-$BC669-BP680","v":69991214.591009572},{"$f":"-$BC669-BQ680","v":59992469.649436772},{"$f":"-$BC669-BR680","v":49993724.707863986},{"$f":"-$BC669-BS680","v":39994979.766291201},{"$f":"-$BC669-BT680","v":29996234.824718416},{"$f":"-$BC669-BU680","v":19997489.88314563},{"$f":"-$BC669-BV680","v":9998744.941572845},{"$f":"-$BC669-BW680","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$CC669-CD680","v":437436575.23769981},{"$f":"-$CC669-CE680","v":414413597.59361035},{"$f":"-$CC669-CF680","v":391390619.94952089},{"$f":"-$CC669-CG680","v":368367642.30543143},{"$f":"-$CC669-CH680","v":345344664.66134197},{"$f":"-$CC669-CI680","v":322321687.01725245},{"$f":"-$CC669-CJ680","v":299298709.37316298},{"$f":"-$CC669-CK680","v":276275731.72907352},{"$f":"-$CC669-CL680","v":253252754.08498409},{"$f":"-$CC669-CM680","v":230229776.44089463},{"$f":"-$CC669-CN680","v":207206798.79680517},{"$f":"-$CC669-CO680","v":184183821.15271568},{"$f":"-$CC669-CP680","v":161160843.50862622},{"$f":"-$CC669-CQ680","v":138137865.86453676},{"$f":"-$CC669-CR680","v":115114888.2204473},{"$f":"-$CC669-CS680","v":92091910.576357841},{"$f":"-$CC669-CT680","v":69068932.932268381},{"$f":"-$CC669-CU680","v":46045955.288178921},{"$f":"-$CC669-CV680","v":23022977.64408946},{"$f":"-$CC669-CW680","v":0}]
[null,"Prop. Tax Value",{"$f":"-C669","v":214973016.24381498},{"$f":"C682/(($C682/$X682)^(1/21))","v":202994822.97029161},{"$f":"D682/(($C682/$X682)^(1/21))","v":191684048.87618354},181003505.68518904,170918077.23391077,161394604.01471934,152401774.15183324,143910020.45215914,135891423.19240999,128319618.32287826,121169710.7860508,114418192.66506894,108042865.89291708,102022769.2682182,96338109.537674204,90970196.318559542,85901380.647302374,81114996.952109233,76595308.258847117,72327454.45002766,68297403.406775787,{"$f":"X669","v":64491904.873144493},null,null,null,"Prop. Tax Value",{"$f":"-AC669","v":199974898.83145583},{"$f":"AC682/(($AC682/$AX682)^(1/21))","v":188832393.46073642},{"$f":"AD682/(($AC682/$AX682)^(1/21))","v":178310743.14063591},168375354.12575731,158993560.21759146,150134515.36252967,141769092.23426351,133869786.4671248,126410626.22549769,119367086.8119798,112716010.03353564,106435528.06052926,100504991.52829498,94904901.644854173,89616846.081557423,84623438.435869366,79908261.067258045,75455811.118241161,71251449.543113619,67281352.976769939,63532468.285372846,{"$f":"AX669","v":59992469.64943675},null,null,null,"Prop. Tax Value",{"$f":"-BC669","v":199974898.83145583},{"$f":"BC682/(($BC682/$BX682)^(1/21))","v":188832393.46073642},{"$f":"BD682/(($BC682/$BX682)^(1/21))","v":178310743.14063591},168375354.12575731,158993560.21759146,150134515.36252967,141769092.23426351,133869786.4671248,126410626.22549769,119367086.8119798,112716010.03353564,106435528.06052926,100504991.52829498,94904901.644854173,89616846.081557423,84623438.435869366,79908261.067258045,75455811.118241161,71251449.543113619,67281352.976769939,63532468.285372846,{"$f":"BX669","v":59992469.64943675},null,null,null,"Prop. Tax Value",{"$f":"-CC669","v":460459552.88178927},{"$f":"CC682/(($CC682/$CX682)^(1/21))","v":434802967.62551337},{"$f":"CD682/(($CC682/$CX682)^(1/21))","v":410575954.98401511},387698859.85742402,366096465.48979843,345697746.16673201,326435633.69253129,308246796.8791728,291071433.32202935,274853072.77775311,259538391.49784884,245077036.90749079,231421462.05315226,218526769.27473354,206350562.58820382,194852808.29341149,183995703.34876043,173743551.07998595,164062643.81437823,154921152.05457053,146289019.82751045,{"$f":"CX669","v":138137865.86453676}]
[null,"Tax Dep",null,{"$f":"$C669*-D$5","v":42994603.248762995},{"$f":"$C669*-E$5","v":68791365.198020786},41274819.118812479,24764891.471287485,24764891.471287485,12382445.735643743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":78787191.8181348},{"$f":"$CC$29*-E$5","v":126059506.90901567},{"$f":"$CC$29*-F$5","v":75635704.145409405},{"$f":"$CC$29*-G$5","v":45381422.487245642},{"$f":"$CC$29*-H$5","v":45381422.487245642},{"$f":"$CC$29*-I$5","v":22690711.243622821}]
[null,"After Tax Dep. Value",null,{"$f":"D683*$B$7","v":9028866.6822402291},{"$f":"E683*$B$7","v":14446186.691584365},{"$f":"F683*$B$7","v":8667712.01495062},{"$f":"G683*$B$7","v":5200627.2089703716},{"$f":"H683*$B$7","v":5200627.2089703716},{"$f":"I683*$B$7","v":2600313.6044851858},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD683*$B$7","v":7101407.4138838798},{"$f":"AE683*$B$7","v":11362251.862214206},{"$f":"AF683*$B$7","v":6817351.1173285237},{"$f":"AG683*$B$7","v":4090410.6703971145},{"$f":"AH683*$B$7","v":4090410.6703971145},{"$f":"AI683*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD683*$B$7","v":7101407.4138838798},{"$f":"BE683*$B$7","v":11362251.862214206},{"$f":"BF683*$B$7","v":6817351.1173285237},{"$f":"BG683*$B$7","v":4090410.6703971145},{"$f":"BH683*$B$7","v":4090410.6703971145},{"$f":"BI683*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD683*$B$7","v":16545310.281808307},{"$f":"CE683*$B$7","v":26472496.45089329},{"$f":"CF683*$B$7","v":15883497.870535975},{"$f":"CG683*$B$7","v":9530098.7223215848},{"$f":"CH683*$B$7","v":9530098.7223215848},{"$f":"CI683*$B$7","v":4765049.3611607924}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D684:I684)","v":37539694.680415705},{"$f":"C686/C690","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD684:AI684)","v":29525817.082094379},{"$f":"AC686/AC690","v":0.14764761604894985},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD684:BI684)","v":29525817.082094379},{"$f":"BC686/BC690","v":0.14764761604894985},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD684:CI684)","v":68791124.980673522},{"$f":"CC686/CC690","v":0.14939667241160226}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D665:W665)","v":0},{"$f":"C687/C690","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD665:AW665)","v":0},{"$f":"AC687/AC690","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD665:BW665)","v":0},{"$f":"BC687/BC690","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD665:CW665)","v":0},{"$f":"CC687/CC690","v":0}]
[0.85,"Debt",{"$f":"(C690-C686-C687)*$A688","v":150818323.32888937},{"$f":"C688/C690","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC690-AC686-AC687)*$A688","v":144881719.48695722},{"$f":"AC688/AC690","v":0.72449952635839254},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC690-BC686-BC687)*$A688","v":144881719.48695722},{"$f":"BC688/BC690","v":0.72449952635839254},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC690-CC686-CC687)*$A688","v":332918163.7159484},{"$f":"CC688/CC690","v":0.72301282845013815}]
[0.15,"Equity",{"$f":"(C690-C686-C687)*$A689","v":26614998.234509889},{"$f":"C689/C690","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC690-AC686-AC687)*$A689","v":25567362.262404218},{"$f":"AC689/AC690","v":0.12785285759265752},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC690-BC686-BC687)*$A689","v":25567362.262404218},{"$f":"BC689/BC690","v":0.12785285759265752},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC690-CC686-CC687)*$A689","v":58750264.185167365},{"$f":"CC689/CC690","v":0.12759049913825968}]
[null,"Total",{"$f":"-C669","v":214973016.24381498},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC669","v":199974898.83145583},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",{"$f":"-BC669","v":199974898.83145583},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC669","v":460459552.88178927}]
[null,"Check",{"$f":"SUM(C686:C689)-C690","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC686:AC689)-AC690","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC686:BC689)-BC690","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC686:CC689)-CC690","v":0}]
[null,"2037 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037 Off Shore Wind"]
[null,"Year",null,2037,{"$f":"D693+1","v":2038},{"$f":"E693+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,null,null,null,"Year",null,2037,{"$f":"AD693+1","v":2038},{"$f":"AE693+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,null,null,null,"Year",null,2037,{"$f":"BD693+1","v":2038},{"$f":"BE693+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,null,null,null,"Year",null,2037,{"$f":"CD693+1","v":2038},{"$f":"CE693+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D693-$D$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D693-$D$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D693-$D$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D693-$D$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D693-$D$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D693-$D$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D693-$D$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D693-$D$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D693-$D$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D693-$D$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D693-$D$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D693-$D$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D693-$D$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D693-$D$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D693-$D$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D693-$D$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D693-$D$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D693-$D$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D693-$D$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D693-$D$13)","v":345145.4909777334},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD693-$AD$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD693-$AD$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD693-$AD$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD693-$AD$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD693-$AD$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD693-$AD$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD693-$AD$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD693-$AD$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD693-$AD$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD693-$AD$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD693-$AD$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD693-$AD$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD693-$AD$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD693-$AD$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD693-$AD$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD693-$AD$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD693-$AD$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD693-$AD$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD693-$AD$13)","v":345145.4909777334},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD693-$AD$13)","v":345145.4909777334},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD693-$AD$13)","v":447756.3126197622},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD693-$AD$13)","v":447756.3126197622},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD693-$AD$13)","v":447756.3126197622},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD693-$AD$13)","v":447756.3126197622},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD693-$AD$13)","v":447756.3126197622},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD693-$AD$13)","v":447756.3126197622},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD693-$AD$13)","v":447756.3126197622},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD693-$AD$13)","v":447756.3126197622},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD693-$AD$13)","v":447756.3126197622},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD693-$AD$13)","v":447756.3126197622},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD693-$AD$13)","v":447756.3126197622},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD693-$AD$13)","v":447756.3126197622},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD693-$AD$13)","v":447756.3126197622},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD693-$AD$13)","v":447756.3126197622},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD693-$AD$13)","v":447756.3126197622},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD693-$AD$13)","v":447756.3126197622},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD693-$AD$13)","v":447756.3126197622},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD693-$AD$13)","v":447756.3126197622},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD693-$AD$13)","v":447756.3126197622},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD693-$AD$13)","v":447756.3126197622},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD693-$AD$13)","v":460882.23878022295},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD693-$AD$13)","v":460882.23878022295},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD693-$AD$13)","v":460882.23878022295},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD693-$AD$13)","v":460882.23878022295},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD693-$AD$13)","v":460882.23878022295},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD693-$AD$13)","v":460882.23878022295},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD693-$AD$13)","v":460882.23878022295},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD693-$AD$13)","v":460882.23878022295},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD693-$AD$13)","v":460882.23878022295},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD693-$AD$13)","v":460882.23878022295},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD693-$AD$13)","v":460882.23878022295},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD693-$AD$13)","v":460882.23878022295},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD693-$AD$13)","v":460882.23878022295},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD693-$AD$13)","v":460882.23878022295},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD693-$AD$13)","v":460882.23878022295},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD693-$AD$13)","v":460882.23878022295},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD693-$AD$13)","v":460882.23878022295},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD693-$AD$13)","v":460882.23878022295},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD693-$AD$13)","v":460882.23878022295},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD693-$AD$13)","v":460882.23878022295}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M21","v":75.717460041849293},{"$f":"D695","v":75.717460041849293},{"$f":"E695","v":75.717460041849293},75.717460041849293,75.717460041849293,75.717460041849293,75.717460041849293,75.717460041849293,75.717460041849293,75.717460041849293,75.717460041849293,75.717460041849293,75.717460041849293,75.717460041849293,75.717460041849293,75.717460041849293,75.717460041849293,75.717460041849293,75.717460041849293,75.717460041849293,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P21","v":73.727849028587713},{"$f":"AD695","v":73.727849028587713},{"$f":"AE695","v":73.727849028587713},73.727849028587713,73.727849028587713,73.727849028587713,73.727849028587713,73.727849028587713,73.727849028587713,73.727849028587713,73.727849028587713,73.727849028587713,73.727849028587713,73.727849028587713,73.727849028587713,73.727849028587713,73.727849028587713,73.727849028587713,73.727849028587713,73.727849028587713,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$21","v":56.981883626203064},{"$f":"BD695","v":56.981883626203064},{"$f":"BE695","v":56.981883626203064},56.981883626203064,56.981883626203064,56.981883626203064,56.981883626203064,56.981883626203064,56.981883626203064,56.981883626203064,56.981883626203064,56.981883626203064,56.981883626203064,56.981883626203064,56.981883626203064,56.981883626203064,56.981883626203064,56.981883626203064,56.981883626203064,56.981883626203064,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$21","v":133.15626645639819},{"$f":"CD695","v":133.15626645639819},{"$f":"CE695","v":133.15626645639819},133.15626645639819,133.15626645639819,133.15626645639819,133.15626645639819,133.15626645639819,133.15626645639819,133.15626645639819,133.15626645639819,133.15626645639819,133.15626645639819,133.15626645639819,133.15626645639819,133.15626645639819,133.15626645639819,133.15626645639819,133.15626645639819,133.15626645639819]
[null,"Revenue",null,{"$f":"D695*D694","v":26133539.921730984},{"$f":"E695*E694","v":26133539.921730984},{"$f":"F695*F694","v":26133539.921730984},{"$f":"G695*G694","v":26133539.921730984},{"$f":"H695*H694","v":26133539.921730984},{"$f":"I695*I694","v":26133539.921730984},{"$f":"J695*J694","v":26133539.921730984},{"$f":"K695*K694","v":26133539.921730984},{"$f":"L695*L694","v":26133539.921730984},{"$f":"M695*M694","v":26133539.921730984},{"$f":"N695*N694","v":26133539.921730984},{"$f":"O695*O694","v":26133539.921730984},{"$f":"P695*P694","v":26133539.921730984},{"$f":"Q695*Q694","v":26133539.921730984},{"$f":"R695*R694","v":26133539.921730984},{"$f":"S695*S694","v":26133539.921730984},{"$f":"T695*T694","v":26133539.921730984},{"$f":"U695*U694","v":26133539.921730984},{"$f":"V695*V694","v":26133539.921730984},{"$f":"W695*W694","v":26133539.921730984},null,null,null,null,"Revenue",null,{"$f":"AD695*AD694","v":25446834.65170411},{"$f":"AE695*AE694","v":25446834.65170411},{"$f":"AF695*AF694","v":25446834.65170411},{"$f":"AG695*AG694","v":25446834.65170411},{"$f":"AH695*AH694","v":25446834.65170411},{"$f":"AI695*AI694","v":25446834.65170411},{"$f":"AJ695*AJ694","v":25446834.65170411},{"$f":"AK695*AK694","v":25446834.65170411},{"$f":"AL695*AL694","v":25446834.65170411},{"$f":"AM695*AM694","v":25446834.65170411},{"$f":"AN695*AN694","v":25446834.65170411},{"$f":"AO695*AO694","v":25446834.65170411},{"$f":"AP695*AP694","v":25446834.65170411},{"$f":"AQ695*AQ694","v":25446834.65170411},{"$f":"AR695*AR694","v":25446834.65170411},{"$f":"AS695*AS694","v":25446834.65170411},{"$f":"AT695*AT694","v":25446834.65170411},{"$f":"AU695*AU694","v":25446834.65170411},{"$f":"AV695*AV694","v":25446834.65170411},{"$f":"AW695*AW694","v":25446834.65170411},null,null,null,null,"Revenue",null,{"$f":"BD695*BD694","v":25513998.098597087},{"$f":"BE695*BE694","v":25513998.098597087},{"$f":"BF695*BF694","v":25513998.098597087},{"$f":"BG695*BG694","v":25513998.098597087},{"$f":"BH695*BH694","v":25513998.098597087},{"$f":"BI695*BI694","v":25513998.098597087},{"$f":"BJ695*BJ694","v":25513998.098597087},{"$f":"BK695*BK694","v":25513998.098597087},{"$f":"BL695*BL694","v":25513998.098597087},{"$f":"BM695*BM694","v":25513998.098597087},{"$f":"BN695*BN694","v":25513998.098597087},{"$f":"BO695*BO694","v":25513998.098597087},{"$f":"BP695*BP694","v":25513998.098597087},{"$f":"BQ695*BQ694","v":25513998.098597087},{"$f":"BR695*BR694","v":25513998.098597087},{"$f":"BS695*BS694","v":25513998.098597087},{"$f":"BT695*BT694","v":25513998.098597087},{"$f":"BU695*BU694","v":25513998.098597087},{"$f":"BV695*BV694","v":25513998.098597087},{"$f":"BW695*BW694","v":25513998.098597087},null,null,null,null,"Revenue",null,{"$f":"CD695*CD694","v":61369358.192040697},{"$f":"CE695*CE694","v":61369358.192040697},{"$f":"CF695*CF694","v":61369358.192040697},{"$f":"CG695*CG694","v":61369358.192040697},{"$f":"CH695*CH694","v":61369358.192040697},{"$f":"CI695*CI694","v":61369358.192040697},{"$f":"CJ695*CJ694","v":61369358.192040697},{"$f":"CK695*CK694","v":61369358.192040697},{"$f":"CL695*CL694","v":61369358.192040697},{"$f":"CM695*CM694","v":61369358.192040697},{"$f":"CN695*CN694","v":61369358.192040697},{"$f":"CO695*CO694","v":61369358.192040697},{"$f":"CP695*CP694","v":61369358.192040697},{"$f":"CQ695*CQ694","v":61369358.192040697},{"$f":"CR695*CR694","v":61369358.192040697},{"$f":"CS695*CS694","v":61369358.192040697},{"$f":"CT695*CT694","v":61369358.192040697},{"$f":"CU695*CU694","v":61369358.192040697},{"$f":"CV695*CV694","v":61369358.192040697},{"$f":"CW695*CW694","v":61369358.192040697}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(E693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(F693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(G693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(H693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(I693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(J693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(K693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(L693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(M693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(N693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(O693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(P693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(Q693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(R693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(S693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},{"$f":"HLOOKUP(T693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7083608.7955304198},{"$f":"HLOOKUP(U693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7225280.9714410286},{"$f":"HLOOKUP(V693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7369786.5908698505},{"$f":"HLOOKUP(W693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7517182.3226872468},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(AE693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(AF693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(AG693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(AH693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(AI693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(AJ693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(AK693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(AL693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(AM693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(AN693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(AO693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(AP693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(AQ693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(AR693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(AS693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},{"$f":"HLOOKUP(AT693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7083608.7955304198},{"$f":"HLOOKUP(AU693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7225280.9714410286},{"$f":"HLOOKUP(AV693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7369786.5908698505},{"$f":"HLOOKUP(AW693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7517182.3226872468},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5160025.1730934642},{"$f":"HLOOKUP(BE693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(BF693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(BG693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(BH693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(BI693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(BJ693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(BK693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(BL693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(BM693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(BN693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(BO693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(BP693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(BQ693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(BR693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(BS693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},{"$f":"HLOOKUP(BT693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7083608.7955304198},{"$f":"HLOOKUP(BU693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7225280.9714410286},{"$f":"HLOOKUP(BV693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7369786.5908698505},{"$f":"HLOOKUP(BW693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7517182.3226872468},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13111300.552750193},{"$f":"HLOOKUP(CE693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13373526.563805196},{"$f":"HLOOKUP(CF693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13640997.0950813},{"$f":"HLOOKUP(CG693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13913817.036982926},{"$f":"HLOOKUP(CH693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14192093.377722582},{"$f":"HLOOKUP(CI693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14475935.245277036},{"$f":"HLOOKUP(CJ693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14765453.950182574},{"$f":"HLOOKUP(CK693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15060763.029186232},{"$f":"HLOOKUP(CL693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15361978.289769953},{"$f":"HLOOKUP(CM693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15669217.855565352},{"$f":"HLOOKUP(CN693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15982602.212676659},{"$f":"HLOOKUP(CO693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16302254.256930191},{"$f":"HLOOKUP(CP693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16628299.342068797},{"$f":"HLOOKUP(CQ693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16960865.328910172},{"$f":"HLOOKUP(CR693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17300082.635488376},{"$f":"HLOOKUP(CS693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17646084.288198143},{"$f":"HLOOKUP(CT693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17999005.97396211},{"$f":"HLOOKUP(CU693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":18358986.093441352},{"$f":"HLOOKUP(CV693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":18726165.815310176},{"$f":"HLOOKUP(CW693,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":19100689.131616384}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D694","v":0},{"$f":"HLOOKUP(E693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E694","v":0},{"$f":"HLOOKUP(F693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F694","v":0},{"$f":"HLOOKUP(G693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G694","v":0},{"$f":"HLOOKUP(H693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H694","v":0},{"$f":"HLOOKUP(I693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I694","v":0},{"$f":"HLOOKUP(J693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J694","v":0},{"$f":"HLOOKUP(K693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K694","v":0},{"$f":"HLOOKUP(L693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L694","v":0},{"$f":"HLOOKUP(M693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M694","v":0},{"$f":"HLOOKUP(N693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N694","v":0},{"$f":"HLOOKUP(O693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O694","v":0},{"$f":"HLOOKUP(P693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P694","v":0},{"$f":"HLOOKUP(Q693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q694","v":0},{"$f":"HLOOKUP(R693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R694","v":0},{"$f":"HLOOKUP(S693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S694","v":0},{"$f":"HLOOKUP(T693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T694","v":0},{"$f":"HLOOKUP(U693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U694","v":0},{"$f":"HLOOKUP(V693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V694","v":0},{"$f":"HLOOKUP(W693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W694","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD694","v":0},{"$f":"HLOOKUP(AE693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE694","v":0},{"$f":"HLOOKUP(AF693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF694","v":0},{"$f":"HLOOKUP(AG693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG694","v":0},{"$f":"HLOOKUP(AH693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH694","v":0},{"$f":"HLOOKUP(AI693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI694","v":0},{"$f":"HLOOKUP(AJ693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ694","v":0},{"$f":"HLOOKUP(AK693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK694","v":0},{"$f":"HLOOKUP(AL693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL694","v":0},{"$f":"HLOOKUP(AM693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM694","v":0},{"$f":"HLOOKUP(AN693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN694","v":0},{"$f":"HLOOKUP(AO693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO694","v":0},{"$f":"HLOOKUP(AP693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP694","v":0},{"$f":"HLOOKUP(AQ693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ694","v":0},{"$f":"HLOOKUP(AR693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR694","v":0},{"$f":"HLOOKUP(AS693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS694","v":0},{"$f":"HLOOKUP(AT693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT694","v":0},{"$f":"HLOOKUP(AU693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU694","v":0},{"$f":"HLOOKUP(AV693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV694","v":0},{"$f":"HLOOKUP(AW693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW694","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD694","v":67163.446892964334},{"$f":"HLOOKUP(BE693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE694","v":67163.446892964334},{"$f":"HLOOKUP(BF693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF694","v":67163.446892964334},{"$f":"HLOOKUP(BG693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG694","v":67163.446892964334},{"$f":"HLOOKUP(BH693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH694","v":67163.446892964334},{"$f":"HLOOKUP(BI693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI694","v":67163.446892964334},{"$f":"HLOOKUP(BJ693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ694","v":67163.446892964334},{"$f":"HLOOKUP(BK693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK694","v":67163.446892964334},{"$f":"HLOOKUP(BL693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL694","v":67163.446892964334},{"$f":"HLOOKUP(BM693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM694","v":67163.446892964334},{"$f":"HLOOKUP(BN693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN694","v":67163.446892964334},{"$f":"HLOOKUP(BO693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO694","v":67163.446892964334},{"$f":"HLOOKUP(BP693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP694","v":67163.446892964334},{"$f":"HLOOKUP(BQ693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ694","v":67163.446892964334},{"$f":"HLOOKUP(BR693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR694","v":67163.446892964334},{"$f":"HLOOKUP(BS693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS694","v":67163.446892964334},{"$f":"HLOOKUP(BT693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT694","v":67163.446892964334},{"$f":"HLOOKUP(BU693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU694","v":67163.446892964334},{"$f":"HLOOKUP(BV693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV694","v":67163.446892964334},{"$f":"HLOOKUP(BW693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW694","v":67163.446892964334},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD694","v":0},{"$f":"HLOOKUP(CE693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE694","v":0},{"$f":"HLOOKUP(CF693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF694","v":0},{"$f":"HLOOKUP(CG693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG694","v":0},{"$f":"HLOOKUP(CH693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH694","v":0},{"$f":"HLOOKUP(CI693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI694","v":0},{"$f":"HLOOKUP(CJ693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ694","v":0},{"$f":"HLOOKUP(CK693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK694","v":0},{"$f":"HLOOKUP(CL693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL694","v":0},{"$f":"HLOOKUP(CM693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM694","v":0},{"$f":"HLOOKUP(CN693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN694","v":0},{"$f":"HLOOKUP(CO693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO694","v":0},{"$f":"HLOOKUP(CP693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP694","v":0},{"$f":"HLOOKUP(CQ693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ694","v":0},{"$f":"HLOOKUP(CR693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR694","v":0},{"$f":"HLOOKUP(CS693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS694","v":0},{"$f":"HLOOKUP(CT693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT694","v":0},{"$f":"HLOOKUP(CU693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU694","v":0},{"$f":"HLOOKUP(CV693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV694","v":0},{"$f":"HLOOKUP(CW693,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW694","v":0}]
[null,"Property Tax",null,{"$f":"C722*$B$9","v":2200078.1847901721},{"$f":"D722*$B$9","v":2077490.8844175963},1961734.0895772907,1852427.207779784,1749210.8529664255,1651745.6638972398,1559711.188377643,1472804.8296555085,1390740.851524486,1313249.4388624837,1240075.810516496,1170979.3816170613,1105732.9725681602,1044122.0621118112,985944.08201155346,931007.75103582453,879132.4460514657,830147.60815959482,783892.18192130362,740214.08582942968,null,null,null,null,"Property Tax",null,{"$f":"AC722*$B$9","v":2046584.357944347},{"$f":"AD722*$B$9","v":1932549.6599233465},1824868.9205370154,1723188.1002602649,1627172.8864803964,1536507.5943230146,1450894.1287233895,1370051.0043307063,1293712.4200227784,1221627.384988358,1153558.8935037178,1089283.1456902905,1028588.8116913125,971276.33684819716,917157.28559214342,866053.72189379099,817797.62423392222,772230.33317171666,729202.02969423635,688571.24263202806,null,null,null,null,"Property Tax",null,{"$f":"BC722*$B$9","v":2046584.357944347},{"$f":"BD722*$B$9","v":1932549.6599233465},1824868.9205370154,1723188.1002602649,1627172.8864803964,1536507.5943230146,1450894.1287233895,1370051.0043307063,1293712.4200227784,1221627.384988358,1153558.8935037178,1089283.1456902905,1028588.8116913125,971276.33684819716,917157.28559214342,866053.72189379099,817797.62423392222,772230.33317171666,729202.02969423635,688571.24263202806,null,null,null,null,"Property Tax",null,{"$f":"CC722*$B$9","v":4649720.5650003068},{"$f":"CD722*$B$9","v":4390640.3670824328},4145995.9934285833,3914983.0868402668,3696842.1085159834,3490855.840791658,3296347.0290271793,3112676.1548858858,2939239.3336858512,2775466.3289097501,2620818.6773452768,2474787.9186918414,2336893.9238127312,2206683.3161362587,2083727.9810156818,1967623.6581468687,1857988.6124157822,1754462.3788056977,1656704.5772375911,1564393.7934470528]
[null,"Total Operating Costs",null,{"$f":"SUM(D698:D700)","v":7360103.3578836359},{"$f":"SUM(E698:E700)","v":7340716.5609729299},{"$f":"SUM(F698:F700)","v":7330224.2796637304},{"$f":"SUM(G698:G700)","v":7328287.2016679524},{"$f":"SUM(H698:H700)","v":7334588.0467323586},{"$f":"SUM(I698:I700)","v":7348830.4015384912},{"$f":"SUM(J698:J700)","v":7370737.6207717191},{"$f":"SUM(K698:K700)","v":7400051.7906974666},{"$f":"SUM(L698:L700)","v":7436532.7517872844},{"$f":"SUM(M698:M700)","v":7479957.1771305371},{"$f":"SUM(N698:N700)","v":7530117.7035499103},{"$f":"SUM(O698:O700)","v":7586822.112511145},{"$f":"SUM(P698:P700)","v":7649892.5580801237},{"$f":"SUM(Q698:Q700)","v":7719164.8393340148},{"$f":"SUM(R698:R700)","v":7794487.7147782017},{"$f":"SUM(S698:S700)","v":7875722.2564578056},{"$f":"SUM(T698:T700)","v":7962741.2415818851},{"$f":"SUM(U698:U700)","v":8055428.5796006238},{"$f":"SUM(V698:V700)","v":8153678.7727911538},{"$f":"SUM(W698:W700)","v":8257396.4085166762},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD698:AD700)","v":7206609.5310378112},{"$f":"SUM(AE698:AE700)","v":7195775.3364786804},{"$f":"SUM(AF698:AF700)","v":7193359.1106234556},{"$f":"SUM(AG698:AG700)","v":7199048.0941484338},{"$f":"SUM(AH698:AH700)","v":7212550.0802463293},{"$f":"SUM(AI698:AI700)","v":7233592.3319642665},{"$f":"SUM(AJ698:AJ700)","v":7261920.5611174656},{"$f":"SUM(AK698:AK700)","v":7297297.9653726649},{"$f":"SUM(AL698:AL700)","v":7339504.3202855764},{"$f":"SUM(AM698:AM700)","v":7388335.1232564114},{"$f":"SUM(AN698:AN700)","v":7443600.7865371322},{"$f":"SUM(AO698:AO700)","v":7505125.8765843734},{"$f":"SUM(AP698:AP700)","v":7572748.3972032759},{"$f":"SUM(AQ698:AQ700)","v":7646319.1140704015},{"$f":"SUM(AR698:AR700)","v":7725700.9183587916},{"$f":"SUM(AS698:AS700)","v":7810768.2273157723},{"$f":"SUM(AT698:AT700)","v":7901406.4197643418},{"$f":"SUM(AU698:AU700)","v":7997511.3046127455},{"$f":"SUM(AV698:AV700)","v":8098988.6205640864},{"$f":"SUM(AW698:AW700)","v":8205753.5653192746},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD698:BD700)","v":7273772.9779307758},{"$f":"SUM(BE698:BE700)","v":7262938.783371645},{"$f":"SUM(BF698:BF700)","v":7260522.5575164203},{"$f":"SUM(BG698:BG700)","v":7266211.5410413984},{"$f":"SUM(BH698:BH700)","v":7279713.527139294},{"$f":"SUM(BI698:BI700)","v":7300755.7788572311},{"$f":"SUM(BJ698:BJ700)","v":7329084.0080104303},{"$f":"SUM(BK698:BK700)","v":7364461.4122656286},{"$f":"SUM(BL698:BL700)","v":7406667.767178541},{"$f":"SUM(BM698:BM700)","v":7455498.5701493761},{"$f":"SUM(BN698:BN700)","v":7510764.2334300969},{"$f":"SUM(BO698:BO700)","v":7572289.3234773381},{"$f":"SUM(BP698:BP700)","v":7639911.8440962406},{"$f":"SUM(BQ698:BQ700)","v":7713482.5609633662},{"$f":"SUM(BR698:BR700)","v":7792864.3652517563},{"$f":"SUM(BS698:BS700)","v":7877931.674208737},{"$f":"SUM(BT698:BT700)","v":7968569.8666573064},{"$f":"SUM(BU698:BU700)","v":8064674.7515057102},{"$f":"SUM(BV698:BV700)","v":8166152.0674570519},{"$f":"SUM(BW698:BW700)","v":8272917.0122122392},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD698:CD700)","v":17761021.117750499},{"$f":"SUM(CE698:CE700)","v":17764166.930887628},{"$f":"SUM(CF698:CF700)","v":17786993.088509884},{"$f":"SUM(CG698:CG700)","v":17828800.123823192},{"$f":"SUM(CH698:CH700)","v":17888935.486238565},{"$f":"SUM(CI698:CI700)","v":17966791.086068694},{"$f":"SUM(CJ698:CJ700)","v":18061800.979209755},{"$f":"SUM(CK698:CK700)","v":18173439.184072118},{"$f":"SUM(CL698:CL700)","v":18301217.623455804},{"$f":"SUM(CM698:CM700)","v":18444684.184475102},{"$f":"SUM(CN698:CN700)","v":18603420.890021935},{"$f":"SUM(CO698:CO700)","v":18777042.175622031},{"$f":"SUM(CP698:CP700)","v":18965193.265881527},{"$f":"SUM(CQ698:CQ700)","v":19167548.645046432},{"$f":"SUM(CR698:CR700)","v":19383810.616504058},{"$f":"SUM(CS698:CS700)","v":19613707.946345013},{"$f":"SUM(CT698:CT700)","v":19856994.586377893},{"$f":"SUM(CU698:CU700)","v":20113448.472247049},{"$f":"SUM(CV698:CV700)","v":20382870.392547768},{"$f":"SUM(CW698:CW700)","v":20665082.925063435}]
[]
[null,"EBITDA",null,{"$f":"D696-D701","v":18773436.563847348},{"$f":"E696-E701","v":18792823.360758055},18803315.642067254,18805252.720063031,18798951.874998625,18784709.520192493,18762802.300959267,18733488.131033517,18697007.169943698,18653582.744600445,18603422.218181074,18546717.809219837,18483647.363650858,18414375.082396969,18339052.20695278,18257817.665273178,18170798.680149101,18078111.342130359,17979861.148939829,17876143.513214309,null,null,null,null,"EBITDA",null,{"$f":"AD696-AD701","v":18240225.120666299},{"$f":"AE696-AE701","v":18251059.31522543},18253475.541080654,18247786.557555676,18234284.571457781,18213242.319739845,18184914.090586644,18149536.686331443,18107330.331418533,18058499.528447699,18003233.865166977,17941708.775119737,17874086.254500836,17800515.53763371,17721133.733345319,17636066.424388338,17545428.23193977,17449323.347091366,17347846.031140022,17241081.086384837,null,null,null,null,"EBITDA",null,{"$f":"BD696-BD701","v":18240225.12066631},{"$f":"BE696-BE701","v":18251059.315225441},18253475.541080669,18247786.55755569,18234284.571457792,18213242.319739856,18184914.090586655,18149536.686331458,18107330.331418544,18058499.52844771,18003233.865166992,17941708.775119748,17874086.254500847,17800515.537633721,17721133.73334533,17636066.424388349,17545428.231939781,17449323.347091377,17347846.031140037,17241081.086384848,null,null,null,null,"EBITDA",null,{"$f":"CD696-CD701","v":43608337.074290201},{"$f":"CE696-CE701","v":43605191.261153072},43582365.103530809,43540558.068217501,43480422.705802128,43402567.105972007,43307557.212830946,43195919.007968575,43068140.568584889,42924674.007565595,42765937.302018762,42592316.016418666,42404164.926159173,42201809.546994269,41985547.575536638,41755650.24569568,41512363.605662808,41255909.719793648,40986487.799492925,40704275.266977265]
[null,"Before Tax Earnings",null,{"$f":"D703-D723-D713","v":-32945656.262360774},{"$f":"E703-E705-E723","v":-51609678.552527457},-23438185.505904049,-6539647.9687197506,-6545948.813784156,6112259.1758011021,18762802.300959267,18733488.131033517,18697007.169943698,18653582.744600445,18603422.218181074,18546717.809219837,18483647.363650858,18414375.082396969,18339052.20695278,18257817.665273178,18170798.680149101,18078111.342130359,17979861.148939829,17876143.513214309,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD703-AD723-AD713","v":-23019136.95500759},{"$f":"AE703-AE705-AE723","v":-35854901.933413647},-14210101.208102793,-1230359.4919543937,-1243861.4780522883,8474169.2949848101,18184914.090586644,18149536.686331443,18107330.331418533,18058499.528447699,18003233.865166977,17941708.775119737,17874086.254500836,17800515.53763371,17721133.733345319,17636066.424388338,17545428.23193977,17449323.347091366,17347846.031140022,17241081.086384837,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD703-BD723-BD713","v":-23019136.955007579},{"$f":"BE703-BE705-BE723","v":-35854901.93341364},-14210101.208102778,-1230359.4919543788,-1243861.4780522771,8474169.2949848212,18184914.090586655,18149536.686331458,18107330.331418544,18058499.52844771,18003233.865166992,17941708.775119748,17874086.254500847,17800515.537633721,17721133.73334533,17636066.424388349,17545428.231939781,17449323.347091377,17347846.031140037,17241081.086384848,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD703-CD723-CD713","v":-52016544.333417282},{"$f":"CE703-CE705-CE723","v":-82454315.647862598},-32053339.041878596,-1840864.4190281406,-1900999.7814435139,20711855.862349186,43307557.212830946,43195919.007968575,43068140.568584889,42924674.007565595,42765937.302018762,42592316.016418666,42404164.926159173,42201809.546994269,41985547.575536638,41755650.24569568,41512363.605662808,41255909.719793648,40986487.799492925,40704275.266977265]
[null,"PTC",null,{"$f":"D694*HLOOKUP(D693,$B$2:$AT$3,2,FALSE)*HLOOKUP($D693,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E694*HLOOKUP(E693,$B$2:$AT$3,2,FALSE)*HLOOKUP($D693,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD694*HLOOKUP(AD693,$B$2:$AT$3,2,FALSE)*HLOOKUP($D693,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE694*HLOOKUP(AE693,$B$2:$AT$3,2,FALSE)*HLOOKUP($D693,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD694*HLOOKUP(BD693,$B$2:$AT$3,2,FALSE)*HLOOKUP($D693,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE694*HLOOKUP(BE693,$B$2:$AT$3,2,FALSE)*HLOOKUP($D693,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD694*HLOOKUP(CD693,$B$2:$AT$3,2,FALSE)*HLOOKUP($D693,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE694*HLOOKUP(CE693,$B$2:$AT$3,2,FALSE)*HLOOKUP($D693,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D704*$B$7-D705","v":-6918587.8150957627},{"$f":"E704*$B$7-E705","v":-10838032.496030767},{"$f":"F704*$B$7-F705","v":-4922018.9562398503},{"$f":"G704*$B$7-G705","v":-1373326.0734311475},{"$f":"H704*$B$7-H705","v":-1374649.2508946727},{"$f":"I704*$B$7-I705","v":1283574.4269182314},{"$f":"J704*$B$7-J705","v":3940188.483201446},{"$f":"K704*$B$7-K705","v":3934032.5075170384},{"$f":"L704*$B$7-L705","v":3926371.5056881765},{"$f":"M704*$B$7-M705","v":3917252.3763660933},{"$f":"N704*$B$7-N705","v":3906718.6658180254},{"$f":"O704*$B$7-O705","v":3894810.7399361655},{"$f":"P704*$B$7-P705","v":3881565.9463666803},{"$f":"Q704*$B$7-Q705","v":3867018.7673033634},{"$f":"R704*$B$7-R705","v":3851200.9634600836},{"$f":"S704*$B$7-S705","v":3834141.7097073672},{"$f":"T704*$B$7-T705","v":3815867.7228313112},{"$f":"U704*$B$7-U705","v":3796403.3818473751},{"$f":"V704*$B$7-V705","v":3775770.8412773642},{"$f":"W704*$B$7-W705","v":3753990.1377750048},null,null,null,null,"Federal Tax",null,{"$f":"AD704*$B$7-AD705","v":-4834018.7605515942},{"$f":"AE704*$B$7-AE705","v":-7529529.4060168657},{"$f":"AF704*$B$7-AF705","v":-2984121.2537015863},{"$f":"AG704*$B$7-AG705","v":-258375.49331042267},{"$f":"AH704*$B$7-AH705","v":-261210.91039098054},{"$f":"AI704*$B$7-AI705","v":1779575.55194681},{"$f":"AJ704*$B$7-AJ705","v":3818831.9590231949},{"$f":"AK704*$B$7-AK705","v":3811402.7041296028},{"$f":"AL704*$B$7-AL705","v":3802539.3695978918},{"$f":"AM704*$B$7-AM705","v":3792284.9009740166},{"$f":"AN704*$B$7-AN705","v":3780679.1116850651},{"$f":"AO704*$B$7-AO705","v":3767758.8427751446},{"$f":"AP704*$B$7-AP705","v":3753558.1134451753},{"$f":"AQ704*$B$7-AQ705","v":3738108.2629030789},{"$f":"AR704*$B$7-AR705","v":3721438.0840025167},{"$f":"AS704*$B$7-AS705","v":3703573.9491215507},{"$f":"AT704*$B$7-AT705","v":3684539.9287073514},{"$f":"AU704*$B$7-AU705","v":3664357.9028891865},{"$f":"AV704*$B$7-AV705","v":3643047.6665394045},{"$f":"AW704*$B$7-AW705","v":3620627.0281408154},null,null,null,null,"Federal Tax",null,{"$f":"BD704*$B$7-BD705","v":-4834018.7605515914},{"$f":"BE704*$B$7-BE705","v":-7529529.4060168639},{"$f":"BF704*$B$7-BF705","v":-2984121.253701583},{"$f":"BG704*$B$7-BG705","v":-258375.49331041952},{"$f":"BH704*$B$7-BH705","v":-261210.91039097818},{"$f":"BI704*$B$7-BI705","v":1779575.5519468123},{"$f":"BJ704*$B$7-BJ705","v":3818831.9590231972},{"$f":"BK704*$B$7-BK705","v":3811402.704129606},{"$f":"BL704*$B$7-BL705","v":3802539.3695978941},{"$f":"BM704*$B$7-BM705","v":3792284.900974019},{"$f":"BN704*$B$7-BN705","v":3780679.1116850683},{"$f":"BO704*$B$7-BO705","v":3767758.8427751469},{"$f":"BP704*$B$7-BP705","v":3753558.1134451777},{"$f":"BQ704*$B$7-BQ705","v":3738108.2629030813},{"$f":"BR704*$B$7-BR705","v":3721438.084002519},{"$f":"BS704*$B$7-BS705","v":3703573.949121553},{"$f":"BT704*$B$7-BT705","v":3684539.9287073538},{"$f":"BU704*$B$7-BU705","v":3664357.9028891888},{"$f":"BV704*$B$7-BV705","v":3643047.6665394078},{"$f":"BW704*$B$7-BW705","v":3620627.0281408178},null,null,null,null,"Federal Tax",null,{"$f":"CD704*$B$7-CD705","v":-10923474.310017629},{"$f":"CE704*$B$7-CE705","v":-17315406.286051147},{"$f":"CF704*$B$7-CF705","v":-6731201.1987945046},{"$f":"CG704*$B$7-CG705","v":-386581.52799590951},{"$f":"CH704*$B$7-CH705","v":-399209.95410313789},{"$f":"CI704*$B$7-CI705","v":4349489.7310933294},{"$f":"CJ704*$B$7-CJ705","v":9094587.0146944989},{"$f":"CK704*$B$7-CK705","v":9071142.9916734006},{"$f":"CL704*$B$7-CL705","v":9044309.5194028262},{"$f":"CM704*$B$7-CM705","v":9014181.541588774},{"$f":"CN704*$B$7-CN705","v":8980846.8334239405},{"$f":"CO704*$B$7-CO705","v":8944386.3634479195},{"$f":"CP704*$B$7-CP705","v":8904874.6344934255},{"$f":"CQ704*$B$7-CQ705","v":8862380.0048687961},{"$f":"CR704*$B$7-CR705","v":8816964.9908626936},{"$f":"CS704*$B$7-CS705","v":8768686.5515960921},{"$f":"CT704*$B$7-CT705","v":8717596.3571891896},{"$f":"CU704*$B$7-CU705","v":8663741.0411566664},{"$f":"CV704*$B$7-CV705","v":8607162.4378935136},{"$f":"CW704*$B$7-CW705","v":8547897.806065226}]
[]
[]
[{"$f":"IRR(C709:X709,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D693,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-220007818.4790172},{"$f":"D703-D706","v":25692024.378943112},{"$f":"E703-E706","v":29630855.856788822},23725334.598307103,20178578.79349418,20173601.125893299,17501135.093274262,14822613.817757821,14799455.62351648,14770635.664255522,14736330.368234351,14696703.552363049,14651907.069283672,14602081.417284178,14547356.315093607,14487851.243492696,14423675.95556581,14354930.95731779,14281707.960282985,14204090.307662465,14122153.375439305,{"$f":"C709*-0.3","v":66002345.543705158},null,null,{"$f":"IRR(AC709:AX709,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD693,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-204658435.7944347},{"$f":"AD703-AD706","v":23074243.881217893},{"$f":"AE703-AE706","v":25780588.721242294},21237596.79478224,18506162.050866097,18495495.481848761,16433666.767793035,14366082.131563449,14338133.982201841,14304790.961820642,14266214.627473682,14222554.753481911,14173949.932344593,14120528.14105566,14062407.27473063,13999695.649342801,13932492.475266788,13860888.303232418,13784965.444202179,13704798.364600617,13620454.058244022,{"$f":"AC709*-0.3","v":61397530.738330409},null,null,{"$f":"IRR(BC709:BX709,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD693,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$23)","v":-204658435.7944347},{"$f":"BD703-BD706","v":23074243.881217901},{"$f":"BE703-BE706","v":25780588.721242305},21237596.794782251,18506162.050866108,18495495.481848769,16433666.767793044,14366082.131563459,14338133.982201852,14304790.961820651,14266214.627473691,14222554.753481925,14173949.932344601,14120528.14105567,14062407.27473064,13999695.649342811,13932492.475266796,13860888.303232428,13784965.444202188,13704798.364600629,13620454.058244031,{"$f":"BC709*-0.3","v":61397530.738330409},null,null,{"$f":"IRR(CC709:CX709,0.1)","v":7.0000000000000062E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD693,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$24)","v":-464972056.5000307},{"$f":"CD703-CD706","v":54531811.384307832},{"$f":"CE703-CE706","v":60920597.547204219},50313566.302325316,43927139.596213408,43879632.659905262,39053077.374878675,34212970.198136449,34124776.016295172,34023831.049182065,33910492.465976819,33785090.468594819,33647929.652970746,33499290.291665748,33339429.542125471,33168582.584673945,32986963.69409959,32794767.248473618,32592168.678636983,32379325.361599412,32156377.460912041,{"$f":"CC709*-0.3","v":139491616.9500092}]
[{"$f":"IRR(C710:X710,0.1)","v":0.1113885763773661},"ROE",{"$f":"-C729","v":-27238338.107310642},{"$f":"D709-D713-D715-D724-D705","v":4066205.9199604355},{"$f":"E709-E713-E715-E724-E705","v":2460840.372134909},{"$f":"F709-F713-F715-F724-F705","v":2469129.2743691765},{"$f":"G709-G713-G715-G724-G705","v":2470659.5659858417},{"$f":"H709-H713-H715-H724-H705","v":2465681.8983849594},{"$f":"I709-I713-I715-I724-I705","v":2454430.4380881158},{"$f":"J709-J713-J715-J724-J705","v":2437123.7348938659},{"$f":"K709-K713-K715-K724-K705","v":2413965.5406525237},{"$f":"L709-L713-L715-L724-L705","v":2385145.5813915664},{"$f":"M709-M713-M715-M724-M705","v":2350840.2853703974},{"$f":"N709-N713-N715-N724-N705","v":2311213.4694990953},{"$f":"O709-O713-O715-O724-O705","v":2266416.9864197168},{"$f":"P709-P713-P715-P724-P705","v":2216591.3344202219},{"$f":"Q709-Q713-Q715-Q724-Q705","v":2161866.2322296519},{"$f":"R709-R713-R715-R724-R705","v":2102361.1606287416},{"$f":"S709-S713-S715-S724-S705","v":2038185.8727018554},{"$f":"T709-T713-T715-T724-T705","v":1969440.8744538352},{"$f":"U709-U713-U715-U724-U705","v":1896217.8774190322},{"$f":"V709-V713-V715-V724-V705","v":1818600.2247985099},{"$f":"W709-W713-W715-W724-W705","v":1736663.29257535},{"$f":"X709","v":66002345.543705158},null,null,{"$f":"IRR(AC710:AX710,0.1)","v":0.11267522229960991},"ROE",{"$f":"-AC729","v":-26269892.806851048},{"$f":"AD709-AD713-AD715-AD724-AD705","v":4027706.2044188082},{"$f":"AE709-AE713-AE715-AE724-AE705","v":2473206.5961128827},{"$f":"AF709-AF713-AF715-AF724-AF705","v":2475115.4145385111},{"$f":"AG709-AG713-AG715-AG724-AG705","v":2470621.1175537785},{"$f":"AH709-AH713-AH715-AH724-AH705","v":2459954.5485364408},{"$f":"AI709-AI713-AI715-AI724-AI705","v":2443331.1696792729},{"$f":"AJ709-AJ713-AJ715-AJ724-AJ705","v":2420951.8686482441},{"$f":"AK709-AK713-AK715-AK724-AK705","v":2393003.7192866355},{"$f":"AL709-AL713-AL715-AL724-AL705","v":2359660.6989054363},{"$f":"AM709-AM713-AM715-AM724-AM705","v":2321084.364558477},{"$f":"AN709-AN713-AN715-AN724-AN705","v":2277424.4905667072},{"$f":"AO709-AO713-AO715-AO724-AO705","v":2228819.669429387},{"$f":"AP709-AP713-AP715-AP724-AP705","v":2175397.8781404542},{"$f":"AQ709-AQ713-AQ715-AQ724-AQ705","v":2117277.011815425},{"$f":"AR709-AR713-AR715-AR724-AR705","v":2054565.3864275962},{"$f":"AS709-AS713-AS715-AS724-AS705","v":1987362.2123515829},{"$f":"AT709-AT713-AT715-AT724-AT705","v":1915758.0403172132},{"$f":"AU709-AU713-AU715-AU724-AU705","v":1839835.1812869739},{"$f":"AV709-AV713-AV715-AV724-AV705","v":1759668.1016854122},{"$f":"AW709-AW713-AW715-AW724-AW705","v":1675323.7953288164},{"$f":"AX709","v":61397530.738330409},null,null,{"$f":"IRR(BC710:BX710,0.1)","v":0.11267522229961036},"ROE",{"$f":"-BC729","v":-26269892.806851048},{"$f":"BD709-BD713-BD715-BD724-BD705","v":4027706.2044188157},{"$f":"BE709-BE713-BE715-BE724-BE705","v":2473206.5961128939},{"$f":"BF709-BF713-BF715-BF724-BF705","v":2475115.4145385223},{"$f":"BG709-BG713-BG715-BG724-BG705","v":2470621.1175537896},{"$f":"BH709-BH713-BH715-BH724-BH705","v":2459954.5485364483},{"$f":"BI709-BI713-BI715-BI724-BI705","v":2443331.1696792822},{"$f":"BJ709-BJ713-BJ715-BJ724-BJ705","v":2420951.8686482534},{"$f":"BK709-BK713-BK715-BK724-BK705","v":2393003.7192866467},{"$f":"BL709-BL713-BL715-BL724-BL705","v":2359660.6989054456},{"$f":"BM709-BM713-BM715-BM724-BM705","v":2321084.3645584863},{"$f":"BN709-BN713-BN715-BN724-BN705","v":2277424.4905667184},{"$f":"BO709-BO713-BO715-BO724-BO705","v":2228819.6694293944},{"$f":"BP709-BP713-BP715-BP724-BP705","v":2175397.8781404654},{"$f":"BQ709-BQ713-BQ715-BQ724-BQ705","v":2117277.0118154325},{"$f":"BR709-BR713-BR715-BR724-BR705","v":2054565.3864276055},{"$f":"BS709-BS713-BS715-BS724-BS705","v":1987362.2123515904},{"$f":"BT709-BT713-BT715-BT724-BT705","v":1915758.0403172225},{"$f":"BU709-BU713-BU715-BU724-BU705","v":1839835.1812869832},{"$f":"BV709-BV713-BV715-BV724-BV705","v":1759668.1016854234},{"$f":"BW709-BW713-BW715-BW724-BW705","v":1675323.7953288257},{"$f":"BX709","v":61397530.738330409},null,null,{"$f":"IRR(CC710:CX710,0.1)","v":0.13857186647019981},"ROE",{"$f":"-CC729","v":-59427139.727903582},{"$f":"CD709-CD713-CD715-CD724-CD705","v":10964505.602877894},{"$f":"CE709-CE713-CE715-CE724-CE705","v":7426105.5966892987},{"$f":"CF709-CF713-CF715-CF724-CF705","v":7408072.9321677145},{"$f":"CG709-CG713-CG715-CG724-CG705","v":7375045.3742702007},{"$f":"CH709-CH713-CH715-CH724-CH705","v":7327538.4379620515},{"$f":"CI709-CI713-CI715-CI724-CI705","v":7266032.5140962563},{"$f":"CJ709-CJ713-CJ715-CJ724-CJ705","v":7190974.6985148229},{"$f":"CK709-CK713-CK715-CK724-CK705","v":7102780.5166735463},{"$f":"CL709-CL713-CL715-CL724-CL705","v":7001835.5495604388},{"$f":"CM709-CM713-CM715-CM724-CM705","v":6888496.9663551934},{"$f":"CN709-CN713-CN715-CN724-CN705","v":6763094.9689731933},{"$f":"CO709-CO713-CO715-CO724-CO705","v":6625934.1533491164},{"$f":"CP709-CP713-CP715-CP724-CP705","v":6477294.7920441218},{"$f":"CQ709-CQ713-CQ715-CQ724-CQ705","v":6317434.0425038449},{"$f":"CR709-CR713-CR715-CR724-CR705","v":6146587.0850523189},{"$f":"CS709-CS713-CS715-CS724-CS705","v":5964968.1944779642},{"$f":"CT709-CT713-CT715-CT724-CT705","v":5772771.7488519922},{"$f":"CU709-CU713-CU715-CU724-CU705","v":5570173.179015357},{"$f":"CV709-CV713-CV715-CV724-CV705","v":5357329.8619777858},{"$f":"CW709-CW713-CW715-CW724-CW705","v":5134381.9612904154},{"$f":"CX709","v":139491616.9500092}]
[]
[]
[null,"Interest",null,{"$f":"C716*$B$8","v":7717529.130404681},7484131.0827817172,7239063.1327776061,6981741.7852732884,6711554.3703937549,6427857.5847702445,6129975.9598655589,5817200.253715639,5488785.7622582233,5143950.5462279366,4781873.5693961354,4401692.7437227443,4002502.8767656842,3583353.5164607707,3143246.6881406116,2681134.5184044447,2195916.7401814689,1686438.0730473446,1151485.472556514,589785.24204114196,null,null,null,null,"Interest",null,{"$f":"AC716*$B$8","v":7443136.2952744635},7218036.5968924277,6981681.913591288,6733509.4961250918,6472928.4577855868,6199318.3675291054,5912027.7727598008,5610372.6482520308,5293634.7675188724,4961059.9927490558,4611856.4792407481,4245192.7900570249,3860195.9164141165,3455949.1990890624,3031490.1458977554,2585808.1400468829,2117842.0339034665,1626477.6224528798,1110544.9904297634,568815.72680549137,null,null,null,null,"Interest",null,{"$f":"BC716*$B$8","v":7443136.2952744635},7218036.5968924277,6981681.913591288,6733509.4961250918,6472928.4577855868,6199318.3675291054,5912027.7727598008,5610372.6482520308,5293634.7675188724,4961059.9927490558,4611856.4792407481,4245192.7900570249,3860195.9164141165,3455949.1990890624,3031490.1458977554,2585808.1400468829,2117842.0339034665,1626477.6224528798,1110544.9904297634,568815.72680549137,null,null,null,null,"Interest",null,{"$f":"CC716*$B$8","v":16837689.589572679},16328474.294070233,15793798.233792663,15232388.370501215,14642908.014045194,14023953.639766373,13374051.546773609,12691654.349131208,11975137.291606687,11222794.381205939,10432834.325285155,9603376.266568331,8732445.3049156666,7817967.7951803692,6857766.4099583067,5849554.9554751404,4790932.9282678161,3679379.7997001256,2512249.01470405,1286761.6904581713]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C728)","v":12385490.082863955},{"$f":"-PMT($B$8,20,$C728)","v":12385490.082863955},12385490.082863955,12385490.082863955,12385490.082863955,12385490.082863955,12385490.082863955,12385490.082863955,12385490.082863955,12385490.082863955,12385490.082863955,12385490.082863955,12385490.082863955,12385490.082863955,12385490.082863955,12385490.082863955,12385490.082863955,12385490.082863955,12385490.082863955,12385490.082863955,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC728)","v":11945130.262915205},{"$f":"-PMT($B$8,20,$AC728)","v":11945130.262915205},11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC728)","v":11945130.262915205},{"$f":"-PMT($B$8,20,$BC728)","v":11945130.262915205},11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,11945130.262915205,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC728)","v":27021995.499621626},{"$f":"-PMT($B$8,20,$CC728)","v":27021995.499621626},27021995.499621626,27021995.499621626,27021995.499621626,27021995.499621626,27021995.499621626,27021995.499621626,27021995.499621626,27021995.499621626,27021995.499621626,27021995.499621626,27021995.499621626,27021995.499621626,27021995.499621626,27021995.499621626,27021995.499621626,27021995.499621626,27021995.499621626,27021995.499621626]
[null,"Sinking Fund",null,{"$f":"D714-D713","v":4667960.9524592739},{"$f":"E714-E713","v":4901359.0000822376},{"$f":"F714-F713","v":5146426.9500863487},{"$f":"G714-G713","v":5403748.2975906665},{"$f":"H714-H713","v":5673935.7124701999},{"$f":"I714-I713","v":5957632.4980937103},{"$f":"J714-J713","v":6255514.1229983959},{"$f":"K714-K713","v":6568289.8291483158},{"$f":"L714-L713","v":6896704.3206057316},{"$f":"M714-M713","v":7241539.5366360182},{"$f":"N714-N713","v":7603616.5134678194},{"$f":"O714-O713","v":7983797.3391412105},{"$f":"P714-P713","v":8382987.2060982706},{"$f":"Q714-Q713","v":8802136.5664031841},{"$f":"R714-R713","v":9242243.3947233427},{"$f":"S714-S713","v":9704355.5644595101},{"$f":"T714-T713","v":10189573.342682486},{"$f":"U714-U713","v":10699052.009816609},{"$f":"V714-V713","v":11234004.61030744},{"$f":"W714-W713","v":11795704.840822812},null,null,null,null,"Sinking Fund",null,{"$f":"AD714-AD713","v":4501993.9676407417},{"$f":"AE714-AE713","v":4727093.6660227776},{"$f":"AF714-AF713","v":4963448.3493239172},{"$f":"AG714-AG713","v":5211620.7667901134},{"$f":"AH714-AH713","v":5472201.8051296184},{"$f":"AI714-AI713","v":5745811.8953860998},{"$f":"AJ714-AJ713","v":6033102.4901554044},{"$f":"AK714-AK713","v":6334757.6146631744},{"$f":"AL714-AL713","v":6651495.4953963328},{"$f":"AM714-AM713","v":6984070.2701661494},{"$f":"AN714-AN713","v":7333273.7836744571},{"$f":"AO714-AO713","v":7699937.4728581803},{"$f":"AP714-AP713","v":8084934.3465010887},{"$f":"AQ714-AQ713","v":8489181.0638261437},{"$f":"AR714-AR713","v":8913640.1170174498},{"$f":"AS714-AS713","v":9359322.1228683218},{"$f":"AT714-AT713","v":9827288.2290117387},{"$f":"AU714-AU713","v":10318652.640462326},{"$f":"AV714-AV713","v":10834585.272485442},{"$f":"AW714-AW713","v":11376314.536109714},null,null,null,null,"Sinking Fund",null,{"$f":"BD714-BD713","v":4501993.9676407417},{"$f":"BE714-BE713","v":4727093.6660227776},{"$f":"BF714-BF713","v":4963448.3493239172},{"$f":"BG714-BG713","v":5211620.7667901134},{"$f":"BH714-BH713","v":5472201.8051296184},{"$f":"BI714-BI713","v":5745811.8953860998},{"$f":"BJ714-BJ713","v":6033102.4901554044},{"$f":"BK714-BK713","v":6334757.6146631744},{"$f":"BL714-BL713","v":6651495.4953963328},{"$f":"BM714-BM713","v":6984070.2701661494},{"$f":"BN714-BN713","v":7333273.7836744571},{"$f":"BO714-BO713","v":7699937.4728581803},{"$f":"BP714-BP713","v":8084934.3465010887},{"$f":"BQ714-BQ713","v":8489181.0638261437},{"$f":"BR714-BR713","v":8913640.1170174498},{"$f":"BS714-BS713","v":9359322.1228683218},{"$f":"BT714-BT713","v":9827288.2290117387},{"$f":"BU714-BU713","v":10318652.640462326},{"$f":"BV714-BV713","v":10834585.272485442},{"$f":"BW714-BW713","v":11376314.536109714},null,null,null,null,"Sinking Fund",null,{"$f":"CD714-CD713","v":10184305.910048947},{"$f":"CE714-CE713","v":10693521.205551393},{"$f":"CF714-CF713","v":11228197.265828963},{"$f":"CG714-CG713","v":11789607.129120411},{"$f":"CH714-CH713","v":12379087.485576432},{"$f":"CI714-CI713","v":12998041.859855253},{"$f":"CJ714-CJ713","v":13647943.952848017},{"$f":"CK714-CK713","v":14330341.150490418},{"$f":"CL714-CL713","v":15046858.208014939},{"$f":"CM714-CM713","v":15799201.118415687},{"$f":"CN714-CN713","v":16589161.174336471},{"$f":"CO714-CO713","v":17418619.233053297},{"$f":"CP714-CP713","v":18289550.194705959},{"$f":"CQ714-CQ713","v":19204027.704441257},{"$f":"CR714-CR713","v":20164229.089663319},{"$f":"CS714-CS713","v":21172440.544146486},{"$f":"CT714-CT713","v":22231062.571353808},{"$f":"CU714-CU713","v":23342615.6999215},{"$f":"CV714-CV713","v":24509746.484917577},{"$f":"CW714-CW713","v":25735233.809163455}]
[null,"Mortgage Balance",{"$f":"C728","v":154350582.60809362},{"$f":"C716-D715","v":149682621.65563434},{"$f":"D716-E715","v":144781262.65555212},{"$f":"E716-F715","v":139634835.70546576},{"$f":"F716-G715","v":134231087.40787509},{"$f":"G716-H715","v":128557151.69540489},{"$f":"H716-I715","v":122599519.19731118},{"$f":"I716-J715","v":116344005.07431278},{"$f":"J716-K715","v":109775715.24516445},{"$f":"K716-L715","v":102879010.92455873},{"$f":"L716-M715","v":95637471.387922704},{"$f":"M716-N715","v":88033854.874454886},{"$f":"N716-O715","v":80050057.535313681},{"$f":"O716-P715","v":71667070.329215407},{"$f":"P716-Q715","v":62864933.762812227},{"$f":"Q716-R715","v":53622690.368088886},{"$f":"R716-S715","v":43918334.803629376},{"$f":"S716-T715","v":33728761.460946888},{"$f":"T716-U715","v":23029709.451130278},{"$f":"U716-V715","v":11795704.840822838},{"$f":"V716-W715","v":2.6077032089233398E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC728","v":148862725.90548927},{"$f":"AC716-AD715","v":144360731.93784854},{"$f":"AD716-AE715","v":139633638.27182576},{"$f":"AE716-AF715","v":134670189.92250183},{"$f":"AF716-AG715","v":129458569.15571173},{"$f":"AG716-AH715","v":123986367.35058211},{"$f":"AH716-AI715","v":118240555.45519601},{"$f":"AI716-AJ715","v":112207452.96504061},{"$f":"AJ716-AK715","v":105872695.35037744},{"$f":"AK716-AL715","v":99221199.854981109},{"$f":"AL716-AM715","v":92237129.584814966},{"$f":"AM716-AN715","v":84903855.801140502},{"$f":"AN716-AO715","v":77203918.328282326},{"$f":"AO716-AP715","v":69118983.981781244},{"$f":"AP716-AQ715","v":60629802.917955101},{"$f":"AQ716-AR715","v":51716162.800937653},{"$f":"AR716-AS715","v":42356840.678069331},{"$f":"AS716-AT715","v":32529552.449057594},{"$f":"AT716-AU715","v":22210899.80859527},{"$f":"AU716-AV715","v":11376314.536109827},{"$f":"AV716-AW715","v":1.1362135410308838E-7},null,null,null,null,"Mortgage Balance",{"$f":"BC728","v":148862725.90548927},{"$f":"BC716-BD715","v":144360731.93784854},{"$f":"BD716-BE715","v":139633638.27182576},{"$f":"BE716-BF715","v":134670189.92250183},{"$f":"BF716-BG715","v":129458569.15571173},{"$f":"BG716-BH715","v":123986367.35058211},{"$f":"BH716-BI715","v":118240555.45519601},{"$f":"BI716-BJ715","v":112207452.96504061},{"$f":"BJ716-BK715","v":105872695.35037744},{"$f":"BK716-BL715","v":99221199.854981109},{"$f":"BL716-BM715","v":92237129.584814966},{"$f":"BM716-BN715","v":84903855.801140502},{"$f":"BN716-BO715","v":77203918.328282326},{"$f":"BO716-BP715","v":69118983.981781244},{"$f":"BP716-BQ715","v":60629802.917955101},{"$f":"BQ716-BR715","v":51716162.800937653},{"$f":"BR716-BS715","v":42356840.678069331},{"$f":"BS716-BT715","v":32529552.449057594},{"$f":"BT716-BU715","v":22210899.80859527},{"$f":"BU716-BV715","v":11376314.536109827},{"$f":"BV716-BW715","v":1.1362135410308838E-7},null,null,null,null,"Mortgage Balance",{"$f":"CC728","v":336753791.7914536},{"$f":"CC716-CD715","v":326569485.88140464},{"$f":"CD716-CE715","v":315875964.67585325},{"$f":"CE716-CF715","v":304647767.41002429},{"$f":"CF716-CG715","v":292858160.28090388},{"$f":"CG716-CH715","v":280479072.79532743},{"$f":"CH716-CI715","v":267481030.93547216},{"$f":"CI716-CJ715","v":253833086.98262414},{"$f":"CJ716-CK715","v":239502745.83213371},{"$f":"CK716-CL715","v":224455887.62411878},{"$f":"CL716-CM715","v":208656686.50570309},{"$f":"CM716-CN715","v":192067525.33136663},{"$f":"CN716-CO715","v":174648906.09831333},{"$f":"CO716-CP715","v":156359355.90360737},{"$f":"CP716-CQ715","v":137155328.19916612},{"$f":"CQ716-CR715","v":116991099.10950279},{"$f":"CR716-CS715","v":95818658.565356314},{"$f":"CS716-CT715","v":73587595.994002506},{"$f":"CT716-CU715","v":50244980.294081002},{"$f":"CU716-CV715","v":25735233.809163425},{"$f":"CV716-CW715","v":-2.9802322387695313E-8}]
[]
[]
[null,"Book Depr",null,{"$f":"-$C709/20","v":11000390.92395086},{"$f":"-$C709/20","v":11000390.92395086},11000390.92395086,11000390.92395086,11000390.92395086,11000390.92395086,11000390.92395086,11000390.92395086,11000390.92395086,11000390.92395086,11000390.92395086,11000390.92395086,11000390.92395086,11000390.92395086,11000390.92395086,11000390.92395086,11000390.92395086,11000390.92395086,11000390.92395086,11000390.92395086,null,null,null,null,"Book Depr",null,{"$f":"-$AC709/20","v":10232921.789721735},{"$f":"-$AC709/20","v":10232921.789721735},10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,null,null,null,null,"Book Depr",null,{"$f":"-$BC709/20","v":10232921.789721735},{"$f":"-$BC709/20","v":10232921.789721735},10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,10232921.789721735,null,null,null,null,"Book Depr",null,{"$f":"-$CC709/20","v":23248602.825001534},{"$f":"-$CC709/20","v":23248602.825001534},23248602.825001534,23248602.825001534,23248602.825001534,23248602.825001534,23248602.825001534,23248602.825001534,23248602.825001534,23248602.825001534,23248602.825001534,23248602.825001534,23248602.825001534,23248602.825001534,23248602.825001534,23248602.825001534,23248602.825001534,23248602.825001534,23248602.825001534,23248602.825001534]
[null,"Accum Depreciation",null,{"$f":"SUM($D719:D719)","v":11000390.92395086},{"$f":"SUM($D719:E719)","v":22000781.847901721},{"$f":"SUM($D719:F719)","v":33001172.771852583},{"$f":"SUM($D719:G719)","v":44001563.695803441},{"$f":"SUM($D719:H719)","v":55001954.6197543},{"$f":"SUM($D719:I719)","v":66002345.543705158},{"$f":"SUM($D719:J719)","v":77002736.467656016},{"$f":"SUM($D719:K719)","v":88003127.391606882},{"$f":"SUM($D719:L719)","v":99003518.315557748},{"$f":"SUM($D719:M719)","v":110003909.23950861},{"$f":"SUM($D719:N719)","v":121004300.16345948},{"$f":"SUM($D719:O719)","v":132004691.08741035},{"$f":"SUM($D719:P719)","v":143005082.01136121},{"$f":"SUM($D719:Q719)","v":154005472.93531206},{"$f":"SUM($D719:R719)","v":165005863.85926291},{"$f":"SUM($D719:S719)","v":176006254.78321376},{"$f":"SUM($D719:T719)","v":187006645.70716462},{"$f":"SUM($D719:U719)","v":198007036.63111547},{"$f":"SUM($D719:V719)","v":209007427.55506632},{"$f":"SUM($D719:W719)","v":220007818.47901717},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD719:AD719)","v":10232921.789721735},{"$f":"SUM($AD719:AE719)","v":20465843.57944347},{"$f":"SUM($AD719:AF719)","v":30698765.369165204},{"$f":"SUM($AD719:AG719)","v":40931687.158886939},{"$f":"SUM($AD719:AH719)","v":51164608.948608674},{"$f":"SUM($AD719:AI719)","v":61397530.738330409},{"$f":"SUM($AD719:AJ719)","v":71630452.528052151},{"$f":"SUM($AD719:AK719)","v":81863374.317773879},{"$f":"SUM($AD719:AL719)","v":92096296.107495606},{"$f":"SUM($AD719:AM719)","v":102329217.89721733},{"$f":"SUM($AD719:AN719)","v":112562139.68693906},{"$f":"SUM($AD719:AO719)","v":122795061.47666079},{"$f":"SUM($AD719:AP719)","v":133027983.26638252},{"$f":"SUM($AD719:AQ719)","v":143260905.05610424},{"$f":"SUM($AD719:AR719)","v":153493826.84582597},{"$f":"SUM($AD719:AS719)","v":163726748.6355477},{"$f":"SUM($AD719:AT719)","v":173959670.42526942},{"$f":"SUM($AD719:AU719)","v":184192592.21499115},{"$f":"SUM($AD719:AV719)","v":194425514.00471288},{"$f":"SUM($AD719:AW719)","v":204658435.79443461},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD719:BD719)","v":10232921.789721735},{"$f":"SUM($BD719:BE719)","v":20465843.57944347},{"$f":"SUM($BD719:BF719)","v":30698765.369165204},{"$f":"SUM($BD719:BG719)","v":40931687.158886939},{"$f":"SUM($BD719:BH719)","v":51164608.948608674},{"$f":"SUM($BD719:BI719)","v":61397530.738330409},{"$f":"SUM($BD719:BJ719)","v":71630452.528052151},{"$f":"SUM($BD719:BK719)","v":81863374.317773879},{"$f":"SUM($BD719:BL719)","v":92096296.107495606},{"$f":"SUM($BD719:BM719)","v":102329217.89721733},{"$f":"SUM($BD719:BN719)","v":112562139.68693906},{"$f":"SUM($BD719:BO719)","v":122795061.47666079},{"$f":"SUM($BD719:BP719)","v":133027983.26638252},{"$f":"SUM($BD719:BQ719)","v":143260905.05610424},{"$f":"SUM($BD719:BR719)","v":153493826.84582597},{"$f":"SUM($BD719:BS719)","v":163726748.6355477},{"$f":"SUM($BD719:BT719)","v":173959670.42526942},{"$f":"SUM($BD719:BU719)","v":184192592.21499115},{"$f":"SUM($BD719:BV719)","v":194425514.00471288},{"$f":"SUM($BD719:BW719)","v":204658435.79443461},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD719:CD719)","v":23248602.825001534},{"$f":"SUM($CD719:CE719)","v":46497205.650003068},{"$f":"SUM($CD719:CF719)","v":69745808.475004598},{"$f":"SUM($CD719:CG719)","v":92994411.300006136},{"$f":"SUM($CD719:CH719)","v":116243014.12500767},{"$f":"SUM($CD719:CI719)","v":139491616.9500092},{"$f":"SUM($CD719:CJ719)","v":162740219.77501073},{"$f":"SUM($CD719:CK719)","v":185988822.60001227},{"$f":"SUM($CD719:CL719)","v":209237425.42501381},{"$f":"SUM($CD719:CM719)","v":232486028.25001535},{"$f":"SUM($CD719:CN719)","v":255734631.07501689},{"$f":"SUM($CD719:CO719)","v":278983233.90001839},{"$f":"SUM($CD719:CP719)","v":302231836.72501993},{"$f":"SUM($CD719:CQ719)","v":325480439.55002147},{"$f":"SUM($CD719:CR719)","v":348729042.37502301},{"$f":"SUM($CD719:CS719)","v":371977645.20002455},{"$f":"SUM($CD719:CT719)","v":395226248.02502608},{"$f":"SUM($CD719:CU719)","v":418474850.85002762},{"$f":"SUM($CD719:CV719)","v":441723453.67502916},{"$f":"SUM($CD719:CW719)","v":464972056.5000307}]
[null,"End Year Book Value",null,{"$f":"-$C709-D720","v":209007427.55506635},198007036.63111547,187006645.70716462,176006254.78321376,165005863.85926288,154005472.93531203,143005082.01136118,132004691.08741032,121004300.16345945,110003909.23950858,99003518.315557718,88003127.391606852,77002736.467655987,66002345.543705136,55001954.619754285,44001563.695803434,33001172.771852583,22000781.847901732,11000390.923950881,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC709-AD720","v":194425514.00471297},{"$f":"-$AC709-AE720","v":184192592.21499121},{"$f":"-$AC709-AF720","v":173959670.42526948},{"$f":"-$AC709-AG720","v":163726748.63554776},{"$f":"-$AC709-AH720","v":153493826.84582603},{"$f":"-$AC709-AI720","v":143260905.0561043},{"$f":"-$AC709-AJ720","v":133027983.26638255},{"$f":"-$AC709-AK720","v":122795061.47666082},{"$f":"-$AC709-AL720","v":112562139.68693909},{"$f":"-$AC709-AM720","v":102329217.89721736},{"$f":"-$AC709-AN720","v":92096296.107495636},{"$f":"-$AC709-AO720","v":81863374.317773908},{"$f":"-$AC709-AP720","v":71630452.528052181},{"$f":"-$AC709-AQ720","v":61397530.738330454},{"$f":"-$AC709-AR720","v":51164608.948608726},{"$f":"-$AC709-AS720","v":40931687.158886999},{"$f":"-$AC709-AT720","v":30698765.369165272},{"$f":"-$AC709-AU720","v":20465843.579443544},{"$f":"-$AC709-AV720","v":10232921.789721817},{"$f":"-$AC709-AW720","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC709-BD720","v":194425514.00471297},{"$f":"-$BC709-BE720","v":184192592.21499121},{"$f":"-$BC709-BF720","v":173959670.42526948},{"$f":"-$BC709-BG720","v":163726748.63554776},{"$f":"-$BC709-BH720","v":153493826.84582603},{"$f":"-$BC709-BI720","v":143260905.0561043},{"$f":"-$BC709-BJ720","v":133027983.26638255},{"$f":"-$BC709-BK720","v":122795061.47666082},{"$f":"-$BC709-BL720","v":112562139.68693909},{"$f":"-$BC709-BM720","v":102329217.89721736},{"$f":"-$BC709-BN720","v":92096296.107495636},{"$f":"-$BC709-BO720","v":81863374.317773908},{"$f":"-$BC709-BP720","v":71630452.528052181},{"$f":"-$BC709-BQ720","v":61397530.738330454},{"$f":"-$BC709-BR720","v":51164608.948608726},{"$f":"-$BC709-BS720","v":40931687.158886999},{"$f":"-$BC709-BT720","v":30698765.369165272},{"$f":"-$BC709-BU720","v":20465843.579443544},{"$f":"-$BC709-BV720","v":10232921.789721817},{"$f":"-$BC709-BW720","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$CC709-CD720","v":441723453.67502916},{"$f":"-$CC709-CE720","v":418474850.85002762},{"$f":"-$CC709-CF720","v":395226248.02502608},{"$f":"-$CC709-CG720","v":371977645.20002455},{"$f":"-$CC709-CH720","v":348729042.37502301},{"$f":"-$CC709-CI720","v":325480439.55002153},{"$f":"-$CC709-CJ720","v":302231836.72501993},{"$f":"-$CC709-CK720","v":278983233.90001845},{"$f":"-$CC709-CL720","v":255734631.07501689},{"$f":"-$CC709-CM720","v":232486028.25001535},{"$f":"-$CC709-CN720","v":209237425.42501381},{"$f":"-$CC709-CO720","v":185988822.6000123},{"$f":"-$CC709-CP720","v":162740219.77501076},{"$f":"-$CC709-CQ720","v":139491616.95000923},{"$f":"-$CC709-CR720","v":116243014.12500769},{"$f":"-$CC709-CS720","v":92994411.300006151},{"$f":"-$CC709-CT720","v":69745808.475004613},{"$f":"-$CC709-CU720","v":46497205.650003076},{"$f":"-$CC709-CV720","v":23248602.825001538},{"$f":"-$CC709-CW720","v":0}]
[null,"Prop. Tax Value",{"$f":"-C709","v":220007818.4790172},{"$f":"C722/(($C722/$X722)^(1/21))","v":207749088.44175962},{"$f":"D722/(($C722/$X722)^(1/21))","v":196173408.95772907},185242720.77797839,174921085.29664254,165174566.38972399,155971118.83776429,147280482.96555084,139074085.15244859,131324943.88624838,124007581.05164959,117097938.16170613,110573297.25681601,104412206.21118112,98594408.20115535,93100775.103582457,87913244.605146572,83014760.815959483,78389218.192130357,74021408.582942963,69896971.228538752,{"$f":"X709","v":66002345.543705158},null,null,null,"Prop. Tax Value",{"$f":"-AC709","v":204658435.7944347},{"$f":"AC722/(($AC722/$AX722)^(1/21))","v":193254965.99233463},{"$f":"AD722/(($AC722/$AX722)^(1/21))","v":182486892.05370155},172318810.02602649,162717288.64803964,153650759.43230146,145089412.87233895,137005100.43307063,129371242.00227785,122162738.49883579,115355889.35037179,108928314.56902905,102858881.16913125,97127633.684819713,91715728.559214339,86605372.189379096,81779762.423392221,77223033.317171663,72920202.969423637,68857124.263202801,65020438.352129124,{"$f":"AX709","v":61397530.738330409},null,null,null,"Prop. Tax Value",{"$f":"-BC709","v":204658435.7944347},{"$f":"BC722/(($BC722/$BX722)^(1/21))","v":193254965.99233463},{"$f":"BD722/(($BC722/$BX722)^(1/21))","v":182486892.05370155},172318810.02602649,162717288.64803964,153650759.43230146,145089412.87233895,137005100.43307063,129371242.00227785,122162738.49883579,115355889.35037179,108928314.56902905,102858881.16913125,97127633.684819713,91715728.559214339,86605372.189379096,81779762.423392221,77223033.317171663,72920202.969423637,68857124.263202801,65020438.352129124,{"$f":"BX709","v":61397530.738330409},null,null,null,"Prop. Tax Value",{"$f":"-CC709","v":464972056.5000307},{"$f":"CC722/(($CC722/$CX722)^(1/21))","v":439064036.70824331},{"$f":"CD722/(($CC722/$CX722)^(1/21))","v":414599599.34285831},391498308.68402666,369684210.85159832,349085584.07916582,329634702.90271795,311267615.48858857,293923933.36858511,277546632.890975,262081867.73452768,247478791.86918414,233689392.38127312,220668331.61362588,208372798.10156816,196762365.81468686,185798861.24157822,175446237.88056976,165670457.72375911,156439379.34470528,147722652.22182,{"$f":"CX709","v":139491616.9500092}]
[null,"Tax Dep",null,{"$f":"$C709*-D$5","v":44001563.695803441},{"$f":"$C709*-E$5","v":70402501.913285509},42241501.147971302,25344900.688782781,25344900.688782781,12672450.344391391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":78787191.8181348},{"$f":"$CC$29*-E$5","v":126059506.90901567},{"$f":"$CC$29*-F$5","v":75635704.145409405},{"$f":"$CC$29*-G$5","v":45381422.487245642},{"$f":"$CC$29*-H$5","v":45381422.487245642},{"$f":"$CC$29*-I$5","v":22690711.243622821}]
[null,"After Tax Dep. Value",null,{"$f":"D723*$B$7","v":9240328.3761187214},{"$f":"E723*$B$7","v":14784525.401789956},{"$f":"F723*$B$7","v":8870715.2410739735},{"$f":"G723*$B$7","v":5322429.1446443843},{"$f":"H723*$B$7","v":5322429.1446443843},{"$f":"I723*$B$7","v":2661214.5723221921},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD723*$B$7","v":7101407.4138838798},{"$f":"AE723*$B$7","v":11362251.862214206},{"$f":"AF723*$B$7","v":6817351.1173285237},{"$f":"AG723*$B$7","v":4090410.6703971145},{"$f":"AH723*$B$7","v":4090410.6703971145},{"$f":"AI723*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD723*$B$7","v":7101407.4138838798},{"$f":"BE723*$B$7","v":11362251.862214206},{"$f":"BF723*$B$7","v":6817351.1173285237},{"$f":"BG723*$B$7","v":4090410.6703971145},{"$f":"BH723*$B$7","v":4090410.6703971145},{"$f":"BI723*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD723*$B$7","v":16545310.281808307},{"$f":"CE723*$B$7","v":26472496.45089329},{"$f":"CF723*$B$7","v":15883497.870535975},{"$f":"CG723*$B$7","v":9530098.7223215848},{"$f":"CH723*$B$7","v":9530098.7223215848},{"$f":"CI723*$B$7","v":4765049.3611607924}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D724:I724)","v":38418897.763612911},{"$f":"C726/C730","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD724:AI724)","v":29525817.082094379},{"$f":"AC726/AC730","v":0.14426875182292034},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD724:BI724)","v":29525817.082094379},{"$f":"BC726/BC730","v":0.14426875182292034},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD724:CI724)","v":68791124.980673522},{"$f":"CC726/CC730","v":0.14794679383204823}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D705:W705)","v":0},{"$f":"C727/C730","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD705:AW705)","v":0},{"$f":"AC727/AC730","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD705:BW705)","v":0},{"$f":"BC727/BC730","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD705:CW705)","v":0},{"$f":"CC727/CC730","v":0}]
[0.85,"Debt",{"$f":"(C730-C726-C727)*$A728","v":154350582.60809362},{"$f":"C728/C730","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC730-AC726-AC727)*$A728","v":148862725.90548927},{"$f":"AC728/AC730","v":0.72737156095051769},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC730-BC726-BC727)*$A728","v":148862725.90548927},{"$f":"BC728/BC730","v":0.72737156095051769},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC730-CC726-CC727)*$A728","v":336753791.7914536},{"$f":"CC728/CC730","v":0.72424522524275903}]
[0.15,"Equity",{"$f":"(C730-C726-C727)*$A729","v":27238338.107310642},{"$f":"C729/C730","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC730-AC726-AC727)*$A729","v":26269892.806851048},{"$f":"AC729/AC730","v":0.12835968722656194},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC730-BC726-BC727)*$A729","v":26269892.806851048},{"$f":"BC729/BC730","v":0.12835968722656194},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC730-CC726-CC727)*$A729","v":59427139.727903582},{"$f":"CC729/CC730","v":0.12780798092519277}]
[null,"Total",{"$f":"-C709","v":220007818.4790172},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC709","v":204658435.7944347},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",{"$f":"-BC709","v":204658435.7944347},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC709","v":464972056.5000307}]
[null,"Check",{"$f":"SUM(C726:C729)-C730","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC726:AC729)-AC730","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC726:BC729)-BC730","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC726:CC729)-CC730","v":0}]
[null,"2038 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2038 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2038 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2038 Off Shore Wind"]
[null,"Year",null,2038,{"$f":"D733+1","v":2039},{"$f":"E733+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,null,null,null,"Year",null,2038,{"$f":"AD733+1","v":2039},{"$f":"AE733+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,null,null,null,"Year",null,2038,{"$f":"BD733+1","v":2039},{"$f":"BE733+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,null,null,null,"Year",null,2038,{"$f":"CD733+1","v":2039},{"$f":"CE733+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D733-$D$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D733-$D$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D733-$D$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D733-$D$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D733-$D$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D733-$D$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D733-$D$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D733-$D$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D733-$D$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D733-$D$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D733-$D$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D733-$D$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D733-$D$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D733-$D$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D733-$D$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D733-$D$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D733-$D$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D733-$D$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D733-$D$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D733-$D$13)","v":346180.92745066655},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD733-$AD$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD733-$AD$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD733-$AD$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD733-$AD$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD733-$AD$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD733-$AD$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD733-$AD$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD733-$AD$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD733-$AD$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD733-$AD$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD733-$AD$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD733-$AD$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD733-$AD$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD733-$AD$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD733-$AD$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD733-$AD$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD733-$AD$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD733-$AD$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD733-$AD$13)","v":346180.92745066655},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD733-$AD$13)","v":346180.92745066655},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD733-$AD$13)","v":449099.58155762148},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD733-$AD$13)","v":449099.58155762148},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD733-$AD$13)","v":449099.58155762148},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD733-$AD$13)","v":449099.58155762148},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD733-$AD$13)","v":449099.58155762148},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD733-$AD$13)","v":449099.58155762148},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD733-$AD$13)","v":449099.58155762148},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD733-$AD$13)","v":449099.58155762148},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD733-$AD$13)","v":449099.58155762148},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD733-$AD$13)","v":449099.58155762148},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD733-$AD$13)","v":449099.58155762148},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD733-$AD$13)","v":449099.58155762148},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD733-$AD$13)","v":449099.58155762148},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD733-$AD$13)","v":449099.58155762148},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD733-$AD$13)","v":449099.58155762148},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD733-$AD$13)","v":449099.58155762148},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD733-$AD$13)","v":449099.58155762148},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD733-$AD$13)","v":449099.58155762148},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD733-$AD$13)","v":449099.58155762148},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD733-$AD$13)","v":449099.58155762148},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD733-$AD$13)","v":462264.88549656357},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD733-$AD$13)","v":462264.88549656357},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD733-$AD$13)","v":462264.88549656357},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD733-$AD$13)","v":462264.88549656357},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD733-$AD$13)","v":462264.88549656357},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD733-$AD$13)","v":462264.88549656357},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD733-$AD$13)","v":462264.88549656357},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD733-$AD$13)","v":462264.88549656357},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD733-$AD$13)","v":462264.88549656357},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD733-$AD$13)","v":462264.88549656357},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD733-$AD$13)","v":462264.88549656357},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD733-$AD$13)","v":462264.88549656357},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD733-$AD$13)","v":462264.88549656357},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD733-$AD$13)","v":462264.88549656357},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD733-$AD$13)","v":462264.88549656357},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD733-$AD$13)","v":462264.88549656357},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD733-$AD$13)","v":462264.88549656357},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD733-$AD$13)","v":462264.88549656357},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD733-$AD$13)","v":462264.88549656357},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD733-$AD$13)","v":462264.88549656357}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M22","v":77.200710808116213},{"$f":"D735","v":77.200710808116213},{"$f":"E735","v":77.200710808116213},77.200710808116213,77.200710808116213,77.200710808116213,77.200710808116213,77.200710808116213,77.200710808116213,77.200710808116213,77.200710808116213,77.200710808116213,77.200710808116213,77.200710808116213,77.200710808116213,77.200710808116213,77.200710808116213,77.200710808116213,77.200710808116213,77.200710808116213,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P22","v":75.401182891294326},{"$f":"AD735","v":75.401182891294326},{"$f":"AE735","v":75.401182891294326},75.401182891294326,75.401182891294326,75.401182891294326,75.401182891294326,75.401182891294326,75.401182891294326,75.401182891294326,75.401182891294326,75.401182891294326,75.401182891294326,75.401182891294326,75.401182891294326,75.401182891294326,75.401182891294326,75.401182891294326,75.401182891294326,75.401182891294326,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$22","v":58.271745145372698},{"$f":"BD735","v":58.271745145372698},{"$f":"BE735","v":58.271745145372698},58.271745145372698,58.271745145372698,58.271745145372698,58.271745145372698,58.271745145372698,58.271745145372698,58.271745145372698,58.271745145372698,58.271745145372698,58.271745145372698,58.271745145372698,58.271745145372698,58.271745145372698,58.271745145372698,58.271745145372698,58.271745145372698,58.271745145372698,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$22","v":134.56825994287382},{"$f":"CD735","v":134.56825994287382},{"$f":"CE735","v":134.56825994287382},134.56825994287382,134.56825994287382,134.56825994287382,134.56825994287382,134.56825994287382,134.56825994287382,134.56825994287382,134.56825994287382,134.56825994287382,134.56825994287382,134.56825994287382,134.56825994287382,134.56825994287382,134.56825994287382,134.56825994287382,134.56825994287382,134.56825994287382]
[null,"Revenue",null,{"$f":"D735*D734","v":26725413.667404369},{"$f":"E735*E734","v":26725413.667404369},{"$f":"F735*F734","v":26725413.667404369},{"$f":"G735*G734","v":26725413.667404369},{"$f":"H735*H734","v":26725413.667404369},{"$f":"I735*I734","v":26725413.667404369},{"$f":"J735*J734","v":26725413.667404369},{"$f":"K735*K734","v":26725413.667404369},{"$f":"L735*L734","v":26725413.667404369},{"$f":"M735*M734","v":26725413.667404369},{"$f":"N735*N734","v":26725413.667404369},{"$f":"O735*O734","v":26725413.667404369},{"$f":"P735*P734","v":26725413.667404369},{"$f":"Q735*Q734","v":26725413.667404369},{"$f":"R735*R734","v":26725413.667404369},{"$f":"S735*S734","v":26725413.667404369},{"$f":"T735*T734","v":26725413.667404369},{"$f":"U735*U734","v":26725413.667404369},{"$f":"V735*V734","v":26725413.667404369},{"$f":"W735*W734","v":26725413.667404369},null,null,null,null,"Revenue",null,{"$f":"AD735*AD734","v":26102451.4241856},{"$f":"AE735*AE734","v":26102451.4241856},{"$f":"AF735*AF734","v":26102451.4241856},{"$f":"AG735*AG734","v":26102451.4241856},{"$f":"AH735*AH734","v":26102451.4241856},{"$f":"AI735*AI734","v":26102451.4241856},{"$f":"AJ735*AJ734","v":26102451.4241856},{"$f":"AK735*AK734","v":26102451.4241856},{"$f":"AL735*AL734","v":26102451.4241856},{"$f":"AM735*AM734","v":26102451.4241856},{"$f":"AN735*AN734","v":26102451.4241856},{"$f":"AO735*AO734","v":26102451.4241856},{"$f":"AP735*AP734","v":26102451.4241856},{"$f":"AQ735*AQ734","v":26102451.4241856},{"$f":"AR735*AR734","v":26102451.4241856},{"$f":"AS735*AS734","v":26102451.4241856},{"$f":"AT735*AT734","v":26102451.4241856},{"$f":"AU735*AU734","v":26102451.4241856},{"$f":"AV735*AV734","v":26102451.4241856},{"$f":"AW735*AW734","v":26102451.4241856},null,null,null,null,"Revenue",null,{"$f":"BD735*BD734","v":26169816.361419238},{"$f":"BE735*BE734","v":26169816.361419238},{"$f":"BF735*BF734","v":26169816.361419238},{"$f":"BG735*BG734","v":26169816.361419238},{"$f":"BH735*BH734","v":26169816.361419238},{"$f":"BI735*BI734","v":26169816.361419238},{"$f":"BJ735*BJ734","v":26169816.361419238},{"$f":"BK735*BK734","v":26169816.361419238},{"$f":"BL735*BL734","v":26169816.361419238},{"$f":"BM735*BM734","v":26169816.361419238},{"$f":"BN735*BN734","v":26169816.361419238},{"$f":"BO735*BO734","v":26169816.361419238},{"$f":"BP735*BP734","v":26169816.361419238},{"$f":"BQ735*BQ734","v":26169816.361419238},{"$f":"BR735*BR734","v":26169816.361419238},{"$f":"BS735*BS734","v":26169816.361419238},{"$f":"BT735*BT734","v":26169816.361419238},{"$f":"BU735*BU734","v":26169816.361419238},{"$f":"BV735*BV734","v":26169816.361419238},{"$f":"BW735*BW734","v":26169816.361419238},null,null,null,null,"Revenue",null,{"$f":"CD735*CD734","v":62206181.273964368},{"$f":"CE735*CE734","v":62206181.273964368},{"$f":"CF735*CF734","v":62206181.273964368},{"$f":"CG735*CG734","v":62206181.273964368},{"$f":"CH735*CH734","v":62206181.273964368},{"$f":"CI735*CI734","v":62206181.273964368},{"$f":"CJ735*CJ734","v":62206181.273964368},{"$f":"CK735*CK734","v":62206181.273964368},{"$f":"CL735*CL734","v":62206181.273964368},{"$f":"CM735*CM734","v":62206181.273964368},{"$f":"CN735*CN734","v":62206181.273964368},{"$f":"CO735*CO734","v":62206181.273964368},{"$f":"CP735*CP734","v":62206181.273964368},{"$f":"CQ735*CQ734","v":62206181.273964368},{"$f":"CR735*CR734","v":62206181.273964368},{"$f":"CS735*CS734","v":62206181.273964368},{"$f":"CT735*CT734","v":62206181.273964368},{"$f":"CU735*CU734","v":62206181.273964368},{"$f":"CV735*CV734","v":62206181.273964368},{"$f":"CW735*CW734","v":62206181.273964368}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(E733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(F733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(G733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(H733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(I733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(J733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(K733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(L733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(M733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(N733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(O733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(P733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(Q733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(R733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},{"$f":"HLOOKUP(S733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7083608.7955304198},{"$f":"HLOOKUP(T733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7225280.9714410286},{"$f":"HLOOKUP(U733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7369786.5908698505},{"$f":"HLOOKUP(V733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7517182.3226872468},{"$f":"HLOOKUP(W733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7667525.9691409925},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(AE733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(AF733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(AG733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(AH733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(AI733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(AJ733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(AK733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(AL733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(AM733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(AN733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(AO733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(AP733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(AQ733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(AR733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},{"$f":"HLOOKUP(AS733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7083608.7955304198},{"$f":"HLOOKUP(AT733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7225280.9714410286},{"$f":"HLOOKUP(AU733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7369786.5908698505},{"$f":"HLOOKUP(AV733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7517182.3226872468},{"$f":"HLOOKUP(AW733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7667525.9691409925},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5263225.6765553337},{"$f":"HLOOKUP(BE733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(BF733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(BG733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(BH733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(BI733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(BJ733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(BK733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(BL733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(BM733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(BN733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(BO733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(BP733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(BQ733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(BR733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},{"$f":"HLOOKUP(BS733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7083608.7955304198},{"$f":"HLOOKUP(BT733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7225280.9714410286},{"$f":"HLOOKUP(BU733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7369786.5908698505},{"$f":"HLOOKUP(BV733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7517182.3226872468},{"$f":"HLOOKUP(BW733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7667525.9691409925},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13373526.563805196},{"$f":"HLOOKUP(CE733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13640997.0950813},{"$f":"HLOOKUP(CF733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13913817.036982926},{"$f":"HLOOKUP(CG733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14192093.377722582},{"$f":"HLOOKUP(CH733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14475935.245277036},{"$f":"HLOOKUP(CI733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14765453.950182574},{"$f":"HLOOKUP(CJ733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15060763.029186232},{"$f":"HLOOKUP(CK733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15361978.289769953},{"$f":"HLOOKUP(CL733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15669217.855565352},{"$f":"HLOOKUP(CM733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15982602.212676659},{"$f":"HLOOKUP(CN733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16302254.256930191},{"$f":"HLOOKUP(CO733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16628299.342068797},{"$f":"HLOOKUP(CP733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16960865.328910172},{"$f":"HLOOKUP(CQ733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17300082.635488376},{"$f":"HLOOKUP(CR733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17646084.288198143},{"$f":"HLOOKUP(CS733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17999005.97396211},{"$f":"HLOOKUP(CT733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":18358986.093441352},{"$f":"HLOOKUP(CU733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":18726165.815310176},{"$f":"HLOOKUP(CV733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":19100689.131616384},{"$f":"HLOOKUP(CW733,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":19482702.914248709}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D734","v":0},{"$f":"HLOOKUP(E733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E734","v":0},{"$f":"HLOOKUP(F733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F734","v":0},{"$f":"HLOOKUP(G733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G734","v":0},{"$f":"HLOOKUP(H733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H734","v":0},{"$f":"HLOOKUP(I733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I734","v":0},{"$f":"HLOOKUP(J733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J734","v":0},{"$f":"HLOOKUP(K733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K734","v":0},{"$f":"HLOOKUP(L733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L734","v":0},{"$f":"HLOOKUP(M733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M734","v":0},{"$f":"HLOOKUP(N733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N734","v":0},{"$f":"HLOOKUP(O733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O734","v":0},{"$f":"HLOOKUP(P733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P734","v":0},{"$f":"HLOOKUP(Q733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q734","v":0},{"$f":"HLOOKUP(R733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R734","v":0},{"$f":"HLOOKUP(S733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S734","v":0},{"$f":"HLOOKUP(T733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T734","v":0},{"$f":"HLOOKUP(U733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U734","v":0},{"$f":"HLOOKUP(V733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V734","v":0},{"$f":"HLOOKUP(W733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W734","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD734","v":0},{"$f":"HLOOKUP(AE733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE734","v":0},{"$f":"HLOOKUP(AF733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF734","v":0},{"$f":"HLOOKUP(AG733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG734","v":0},{"$f":"HLOOKUP(AH733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH734","v":0},{"$f":"HLOOKUP(AI733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI734","v":0},{"$f":"HLOOKUP(AJ733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ734","v":0},{"$f":"HLOOKUP(AK733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK734","v":0},{"$f":"HLOOKUP(AL733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL734","v":0},{"$f":"HLOOKUP(AM733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM734","v":0},{"$f":"HLOOKUP(AN733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN734","v":0},{"$f":"HLOOKUP(AO733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO734","v":0},{"$f":"HLOOKUP(AP733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP734","v":0},{"$f":"HLOOKUP(AQ733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ734","v":0},{"$f":"HLOOKUP(AR733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR734","v":0},{"$f":"HLOOKUP(AS733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS734","v":0},{"$f":"HLOOKUP(AT733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT734","v":0},{"$f":"HLOOKUP(AU733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU734","v":0},{"$f":"HLOOKUP(AV733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV734","v":0},{"$f":"HLOOKUP(AW733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW734","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD734","v":67364.937233643213},{"$f":"HLOOKUP(BE733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE734","v":67364.937233643213},{"$f":"HLOOKUP(BF733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF734","v":67364.937233643213},{"$f":"HLOOKUP(BG733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG734","v":67364.937233643213},{"$f":"HLOOKUP(BH733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH734","v":67364.937233643213},{"$f":"HLOOKUP(BI733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI734","v":67364.937233643213},{"$f":"HLOOKUP(BJ733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ734","v":67364.937233643213},{"$f":"HLOOKUP(BK733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK734","v":67364.937233643213},{"$f":"HLOOKUP(BL733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL734","v":67364.937233643213},{"$f":"HLOOKUP(BM733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM734","v":67364.937233643213},{"$f":"HLOOKUP(BN733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN734","v":67364.937233643213},{"$f":"HLOOKUP(BO733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO734","v":67364.937233643213},{"$f":"HLOOKUP(BP733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP734","v":67364.937233643213},{"$f":"HLOOKUP(BQ733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ734","v":67364.937233643213},{"$f":"HLOOKUP(BR733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR734","v":67364.937233643213},{"$f":"HLOOKUP(BS733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS734","v":67364.937233643213},{"$f":"HLOOKUP(BT733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT734","v":67364.937233643213},{"$f":"HLOOKUP(BU733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU734","v":67364.937233643213},{"$f":"HLOOKUP(BV733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV734","v":67364.937233643213},{"$f":"HLOOKUP(BW733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW734","v":67364.937233643213},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD734","v":0},{"$f":"HLOOKUP(CE733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE734","v":0},{"$f":"HLOOKUP(CF733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF734","v":0},{"$f":"HLOOKUP(CG733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG734","v":0},{"$f":"HLOOKUP(CH733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH734","v":0},{"$f":"HLOOKUP(CI733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI734","v":0},{"$f":"HLOOKUP(CJ733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ734","v":0},{"$f":"HLOOKUP(CK733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK734","v":0},{"$f":"HLOOKUP(CL733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL734","v":0},{"$f":"HLOOKUP(CM733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM734","v":0},{"$f":"HLOOKUP(CN733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN734","v":0},{"$f":"HLOOKUP(CO733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO734","v":0},{"$f":"HLOOKUP(CP733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP734","v":0},{"$f":"HLOOKUP(CQ733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ734","v":0},{"$f":"HLOOKUP(CR733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR734","v":0},{"$f":"HLOOKUP(CS733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS734","v":0},{"$f":"HLOOKUP(CT733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT734","v":0},{"$f":"HLOOKUP(CU733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU734","v":0},{"$f":"HLOOKUP(CV733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV734","v":0},{"$f":"HLOOKUP(CW733,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW734","v":0}]
[null,"Property Tax",null,{"$f":"C762*$B$9","v":2251648.6802149899},{"$f":"D762*$B$9","v":2126187.8965922692},2007717.7276091836,1895848.6595736558,1790212.8823095555,1690463.0798472099,1596271.2884960568,1507327.8185449436,1423340.2360447648,1344032.4013256847,1269143.5610877187,1198427.4910795891,1131651.6865471073,1068596.5977893807,1009054.9083094622,952830.85318609793,899739.57542547514,849606.5181767412,802266.85081298172,757564.92699069215,null,null,null,null,"Property Tax",null,{"$f":"AC762*$B$9","v":2094556.9118278986},{"$f":"AD762*$B$9","v":1977849.206132344},1867644.3977759855,1763580.1484406111,1665314.3091251689,1572523.7952067077,1484903.5241823792,1402165.4125999485,1324037.4288788517,1250262.6989076145,1180598.6614769483,1114816.2707717114,1052699.2432996351,994043.34678081993,938655.72865996545,886354.28203358001,836967.04690741934,790331.6448155737,746294.7449423091,704711.55999134202,null,null,null,null,"Property Tax",null,{"$f":"BC762*$B$9","v":2094556.9118278986},{"$f":"BD762*$B$9","v":1977849.206132344},1867644.3977759855,1763580.1484406111,1665314.3091251689,1572523.7952067077,1484903.5241823792,1402165.4125999485,1324037.4288788517,1250262.6989076145,1180598.6614769483,1114816.2707717114,1052699.2432996351,994043.34678081993,938655.72865996545,886354.28203358001,836967.04690741934,790331.6448155737,746294.7449423091,704711.55999134202,null,null,null,null,"Property Tax",null,{"$f":"CC762*$B$9","v":4695287.8265373101},{"$f":"CD762*$B$9","v":4433668.6426798413},4186626.754164184,3953349.9210913014,3733071.1611794401,3525066.2280314174,3328651.2299116468,3143180.3812037683,2968043.8791559734,2802665.8989330661,2646502.7003832608,2499040.8402950219,2359795.4842660963,2228308.812634395,2104148.5152296359,1986906.3699967086,1876196.9008174576,1771656.110117994,1672940.2820945201,1579724.8526228345]
[null,"Total Operating Costs",null,{"$f":"SUM(D738:D740)","v":7514874.3567703236},{"$f":"SUM(E738:E740)","v":7494678.0866787098},{"$f":"SUM(F738:F740)","v":7483577.7214973522},{"$f":"SUM(G738:G740)","v":7481225.8533395883},{"$f":"SUM(H738:H740)","v":7487297.6199508067},{"$f":"SUM(I738:I740)","v":7501489.5122412862},{"$f":"SUM(J738:J740)","v":7523518.2495380146},{"$f":"SUM(K738:K740)","v":7553119.718807742},{"$f":"SUM(L738:L740)","v":7590047.9743128177},{"$f":"SUM(M738:M740)","v":7634074.2943590991},{"$f":"SUM(N738:N740)","v":7684986.2919818014},{"$f":"SUM(O738:O740)","v":7742587.0765915532},{"$f":"SUM(P738:P740)","v":7806694.4637693111},{"$f":"SUM(Q738:Q740)","v":7877140.2305560289},{"$f":"SUM(R738:R740)","v":7953769.4137314437},{"$f":"SUM(S738:S740)","v":8036439.6487165177},{"$f":"SUM(T738:T740)","v":8125020.5468665035},{"$f":"SUM(U738:U740)","v":8219393.1090465914},{"$f":"SUM(V738:V740)","v":8319449.1735002287},{"$f":"SUM(W738:W740)","v":8425090.896131685},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD738:AD740)","v":7357782.5883832322},{"$f":"SUM(AE738:AE740)","v":7346339.3962187842},{"$f":"SUM(AF738:AF740)","v":7343504.3916641539},{"$f":"SUM(AG738:AG740)","v":7348957.3422065433},{"$f":"SUM(AH738:AH740)","v":7362399.0467664208},{"$f":"SUM(AI738:AI740)","v":7383550.227600784},{"$f":"SUM(AJ738:AJ740)","v":7412150.4852243373},{"$f":"SUM(AK738:AK740)","v":7447957.3128627464},{"$f":"SUM(AL738:AL740)","v":7490745.1671469044},{"$f":"SUM(AM738:AM740)","v":7540304.5919410288},{"$f":"SUM(AN738:AN740)","v":7596441.3923710315},{"$f":"SUM(AO738:AO740)","v":7658975.8562836749},{"$f":"SUM(AP738:AP740)","v":7727742.0205218391},{"$f":"SUM(AQ738:AQ740)","v":7802586.979547468},{"$f":"SUM(AR738:AR740)","v":7883370.2340819463},{"$f":"SUM(AS738:AS740)","v":7969963.0775640002},{"$f":"SUM(AT738:AT740)","v":8062248.018348448},{"$f":"SUM(AU738:AU740)","v":8160118.2356854239},{"$f":"SUM(AV738:AV740)","v":8263477.0676295562},{"$f":"SUM(AW738:AW740)","v":8372237.5291323345},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD738:BD740)","v":7425147.5256168758},{"$f":"SUM(BE738:BE740)","v":7413704.3334524278},{"$f":"SUM(BF738:BF740)","v":7410869.3288977975},{"$f":"SUM(BG738:BG740)","v":7416322.2794401869},{"$f":"SUM(BH738:BH740)","v":7429763.9840000644},{"$f":"SUM(BI738:BI740)","v":7450915.1648344276},{"$f":"SUM(BJ738:BJ740)","v":7479515.4224579809},{"$f":"SUM(BK738:BK740)","v":7515322.25009639},{"$f":"SUM(BL738:BL740)","v":7558110.104380548},{"$f":"SUM(BM738:BM740)","v":7607669.5291746724},{"$f":"SUM(BN738:BN740)","v":7663806.3296046751},{"$f":"SUM(BO738:BO740)","v":7726340.7935173186},{"$f":"SUM(BP738:BP740)","v":7795106.9577554828},{"$f":"SUM(BQ738:BQ740)","v":7869951.9167811116},{"$f":"SUM(BR738:BR740)","v":7950735.1713155899},{"$f":"SUM(BS738:BS740)","v":8037328.0147976438},{"$f":"SUM(BT738:BT740)","v":8129612.9555820916},{"$f":"SUM(BU738:BU740)","v":8227483.1729190676},{"$f":"SUM(BV738:BV740)","v":8330842.0048631998},{"$f":"SUM(BW738:BW740)","v":8439602.4663659781},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD738:CD740)","v":18068814.390342508},{"$f":"SUM(CE738:CE740)","v":18074665.73776114},{"$f":"SUM(CF738:CF740)","v":18100443.791147109},{"$f":"SUM(CG738:CG740)","v":18145443.298813883},{"$f":"SUM(CH738:CH740)","v":18209006.406456478},{"$f":"SUM(CI738:CI740)","v":18290520.178213991},{"$f":"SUM(CJ738:CJ740)","v":18389414.259097878},{"$f":"SUM(CK738:CK740)","v":18505158.670973722},{"$f":"SUM(CL738:CL740)","v":18637261.734721325},{"$f":"SUM(CM738:CM740)","v":18785268.111609727},{"$f":"SUM(CN738:CN740)","v":18948756.957313452},{"$f":"SUM(CO738:CO740)","v":19127340.182363819},{"$f":"SUM(CP738:CP740)","v":19320660.813176267},{"$f":"SUM(CQ738:CQ740)","v":19528391.44812277},{"$f":"SUM(CR738:CR740)","v":19750232.803427778},{"$f":"SUM(CS738:CS740)","v":19985912.343958817},{"$f":"SUM(CT738:CT740)","v":20235182.99425881},{"$f":"SUM(CU738:CU740)","v":20497821.925428171},{"$f":"SUM(CV738:CV740)","v":20773629.413710903},{"$f":"SUM(CW738:CW740)","v":21062427.766871542}]
[]
[null,"EBITDA",null,{"$f":"D736-D741","v":19210539.310634047},{"$f":"E736-E741","v":19230735.580725659},19241835.945907015,19244187.814064778,19238116.04745356,19223924.155163083,19201895.417866353,19172293.948596627,19135365.693091549,19091339.373045269,19040427.375422567,18982826.590812817,18918719.203635059,18848273.436848339,18771644.253672924,18688974.018687852,18600393.120537866,18506020.558357775,18405964.49390414,18300322.771272682,null,null,null,null,"EBITDA",null,{"$f":"AD736-AD741","v":18744668.835802369},{"$f":"AE736-AE741","v":18756112.027966816},18758947.032521445,18753494.081979059,18740052.377419181,18718901.196584817,18690300.938961264,18654494.111322854,18611706.257038698,18562146.832244571,18506010.031814568,18443475.567901924,18374709.403663762,18299864.444638133,18219081.190103654,18132488.346621599,18040203.405837152,17942333.188500177,17838974.356556043,17730213.895053267,null,null,null,null,"EBITDA",null,{"$f":"BD736-BD741","v":18744668.835802361},{"$f":"BE736-BE741","v":18756112.027966812},18758947.032521442,18753494.081979051,18740052.377419174,18718901.19658481,18690300.938961256,18654494.11132285,18611706.25703869,18562146.832244568,18506010.031814564,18443475.567901921,18374709.403663754,18299864.444638126,18219081.19010365,18132488.346621595,18040203.405837148,17942333.18850017,17838974.356556039,17730213.89505326,null,null,null,null,"EBITDA",null,{"$f":"CD736-CD741","v":44137366.883621857},{"$f":"CE736-CE741","v":44131515.536203228},44105737.482817262,44060737.975150481,43997174.86750789,43915661.095750377,43816767.014866486,43701022.602990642,43568919.539243042,43420913.162354641,43257424.316650912,43078841.091600552,42885520.460788101,42677789.825841598,42455948.47053659,42220268.93000555,41970998.279705554,41708359.348536193,41432551.860253468,41143753.507092826]
[null,"Before Tax Earnings",null,{"$f":"D743-D763-D753","v":-33720864.631792016},{"$f":"E743-E745-E763","v":-52822022.186154023},-23989818.714220796,-6694804.9820119068,-6700876.7486231253,6254427.7571247406,19201895.417866353,19172293.948596627,19135365.693091549,19091339.373045269,19040427.375422567,18982826.590812817,18918719.203635059,18848273.436848339,18771644.253672924,18688974.018687852,18600393.120537866,18506020.558357775,18405964.49390414,18300322.771272682,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD743-AD763-AD753","v":-22718576.593876615},{"$f":"AE743-AE745-AE763","v":-35349849.220672265},-13704629.716662001,-724651.96753101051,-738093.67209088802,8979828.1718297824,18690300.938961264,18654494.111322854,18611706.257038698,18562146.832244571,18506010.031814568,18443475.567901924,18374709.403663762,18299864.444638133,18219081.190103654,18132488.346621599,18040203.405837152,17942333.188500177,17838974.356556043,17730213.895053267,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD743-BD763-BD753","v":-22718576.593876623},{"$f":"BE743-BE745-BE763","v":-35349849.220672265},-13704629.716662005,-724651.96753101796,-738093.67209089547,8979828.171829775,18690300.938961256,18654494.11132285,18611706.25703869,18562146.832244568,18506010.031814564,18443475.567901921,18374709.403663754,18299864.444638126,18219081.19010365,18132488.346621595,18040203.405837148,17942333.18850017,17838974.356556039,17730213.89505326,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD743-CD763-CD753","v":-51681175.385617889},{"$f":"CE743-CE745-CE763","v":-81927991.37281245},-31529966.662592143,-1320684.5120951608,-1384247.6197377518,21224949.852127556,43816767.014866486,43701022.602990642,43568919.539243042,43420913.162354641,43257424.316650912,43078841.091600552,42885520.460788101,42677789.825841598,42455948.47053659,42220268.93000555,41970998.279705554,41708359.348536193,41432551.860253468,41143753.507092826]
[null,"PTC",null,{"$f":"D734*HLOOKUP(D733,$B$2:$AT$3,2,FALSE)*HLOOKUP($D733,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E734*HLOOKUP(E733,$B$2:$AT$3,2,FALSE)*HLOOKUP($D733,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD734*HLOOKUP(AD733,$B$2:$AT$3,2,FALSE)*HLOOKUP($D733,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE734*HLOOKUP(AE733,$B$2:$AT$3,2,FALSE)*HLOOKUP($D733,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD734*HLOOKUP(BD733,$B$2:$AT$3,2,FALSE)*HLOOKUP($D733,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE734*HLOOKUP(BE733,$B$2:$AT$3,2,FALSE)*HLOOKUP($D733,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD734*HLOOKUP(CD733,$B$2:$AT$3,2,FALSE)*HLOOKUP($D733,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE734*HLOOKUP(CE733,$B$2:$AT$3,2,FALSE)*HLOOKUP($D733,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D744*$B$7-D745","v":-7081381.5726763234},{"$f":"E744*$B$7-E745","v":-11092624.659092344},{"$f":"F744*$B$7-F745","v":-5037861.929986367},{"$f":"G744*$B$7-G745","v":-1405909.0462225003},{"$f":"H744*$B$7-H745","v":-1407184.1172108562},{"$f":"I744*$B$7-I745","v":1313429.8289961955},{"$f":"J744*$B$7-J745","v":4032398.037751934},{"$f":"K744*$B$7-K745","v":4026181.7292052913},{"$f":"L744*$B$7-L745","v":4018426.7955492251},{"$f":"M744*$B$7-M745","v":4009181.2683395064},{"$f":"N744*$B$7-N745","v":3998489.748838739},{"$f":"O744*$B$7-O745","v":3986393.5840706914},{"$f":"P744*$B$7-P745","v":3972931.0327633624},{"$f":"Q744*$B$7-Q745","v":3958137.421738151},{"$f":"R744*$B$7-R745","v":3942045.2932713139},{"$f":"S744*$B$7-S745","v":3924684.5439244485},{"$f":"T744*$B$7-T745","v":3906082.5553129516},{"$f":"U744*$B$7-U745","v":3886264.3172551328},{"$f":"V744*$B$7-V745","v":3865252.5437198691},{"$f":"W744*$B$7-W745","v":3843067.7819672632},null,null,null,null,"Federal Tax",null,{"$f":"AD744*$B$7-AD745","v":-4770901.0847140886},{"$f":"AE744*$B$7-AE745","v":-7423468.3363411753},{"$f":"AF744*$B$7-AF745","v":-2877972.2404990201},{"$f":"AG744*$B$7-AG745","v":-152176.91318151221},{"$f":"AH744*$B$7-AH745","v":-154999.67113908648},{"$f":"AI744*$B$7-AI745","v":1885763.9160842542},{"$f":"AJ744*$B$7-AJ745","v":3924963.1971818651},{"$f":"AK744*$B$7-AK745","v":3917443.7633777992},{"$f":"AL744*$B$7-AL745","v":3908458.3139781263},{"$f":"AM744*$B$7-AM745","v":3898050.8347713598},{"$f":"AN744*$B$7-AN745","v":3886262.1066810591},{"$f":"AO744*$B$7-AO745","v":3873129.869259404},{"$f":"AP744*$B$7-AP745","v":3858688.9747693897},{"$f":"AQ744*$B$7-AQ745","v":3842971.5333740078},{"$f":"AR744*$B$7-AR745","v":3826007.0499217673},{"$f":"AS744*$B$7-AS745","v":3807822.5527905356},{"$f":"AT744*$B$7-AT745","v":3788442.7152258018},{"$f":"AU744*$B$7-AU745","v":3767889.9695850369},{"$f":"AV744*$B$7-AV745","v":3746184.614876769},{"$f":"AW744*$B$7-AW745","v":3723344.9179611863},null,null,null,null,"Federal Tax",null,{"$f":"BD744*$B$7-BD745","v":-4770901.0847140905},{"$f":"BE744*$B$7-BE745","v":-7423468.3363411753},{"$f":"BF744*$B$7-BF745","v":-2877972.240499021},{"$f":"BG744*$B$7-BG745","v":-152176.91318151375},{"$f":"BH744*$B$7-BH745","v":-154999.67113908805},{"$f":"BI744*$B$7-BI745","v":1885763.9160842528},{"$f":"BJ744*$B$7-BJ745","v":3924963.1971818637},{"$f":"BK744*$B$7-BK745","v":3917443.7633777983},{"$f":"BL744*$B$7-BL745","v":3908458.3139781249},{"$f":"BM744*$B$7-BM745","v":3898050.8347713589},{"$f":"BN744*$B$7-BN745","v":3886262.1066810582},{"$f":"BO744*$B$7-BO745","v":3873129.8692594031},{"$f":"BP744*$B$7-BP745","v":3858688.9747693883},{"$f":"BQ744*$B$7-BQ745","v":3842971.5333740064},{"$f":"BR744*$B$7-BR745","v":3826007.0499217664},{"$f":"BS744*$B$7-BS745","v":3807822.5527905347},{"$f":"BT744*$B$7-BT745","v":3788442.7152258009},{"$f":"BU744*$B$7-BU745","v":3767889.9695850355},{"$f":"BV744*$B$7-BV745","v":3746184.6148767681},{"$f":"BW744*$B$7-BW745","v":3723344.9179611844},null,null,null,null,"Federal Tax",null,{"$f":"CD744*$B$7-CD745","v":-10853046.830979757},{"$f":"CE744*$B$7-CE745","v":-17204878.188290615},{"$f":"CF744*$B$7-CF745","v":-6621292.9991443502},{"$f":"CG744*$B$7-CG745","v":-277343.74753998377},{"$f":"CH744*$B$7-CH745","v":-290692.00014492788},{"$f":"CI744*$B$7-CI745","v":4457239.4689467866},{"$f":"CJ744*$B$7-CJ745","v":9201521.0731219612},{"$f":"CK744*$B$7-CK745","v":9177214.7466280349},{"$f":"CL744*$B$7-CL745","v":9149473.1032410394},{"$f":"CM744*$B$7-CM745","v":9118391.7640944738},{"$f":"CN744*$B$7-CN745","v":9084059.1064966917},{"$f":"CO744*$B$7-CO745","v":9046556.6292361151},{"$f":"CP744*$B$7-CP745","v":9005959.2967655007},{"$f":"CQ744*$B$7-CQ745","v":8962335.8634267356},{"$f":"CR744*$B$7-CR745","v":8915749.1788126826},{"$f":"CS744*$B$7-CS745","v":8866256.4753011651},{"$f":"CT744*$B$7-CT745","v":8813909.6387381665},{"$f":"CU744*$B$7-CU745","v":8758755.4631926008},{"$f":"CV744*$B$7-CV745","v":8700835.8906532284},{"$f":"CW744*$B$7-CW745","v":8640188.2364894934}]
[]
[]
[{"$f":"IRR(C749:X749,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D733,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-225164868.02149901},{"$f":"D743-D746","v":26291920.88331037},{"$f":"E743-E746","v":30323360.239818003},24279697.875893384,20650096.860287279,20645300.164664418,17910494.326166887,15169497.380114419,15146112.219391335,15116938.897542324,15082158.104705762,15041937.626583828,14996433.006742125,14945788.170871697,14890136.015110187,14829598.96040161,14764289.474763403,14694310.565224914,14619756.241102643,14540711.950184271,14457254.989305418,{"$f":"C749*-0.3","v":67549460.406449705},null,null,{"$f":"IRR(AC749:AX749,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD733,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-209455691.18278986},{"$f":"AD743-AD746","v":23515569.920516457},{"$f":"AE743-AE746","v":26179580.364307992},21636919.273020465,18905670.995160572,18895052.048558269,16833137.280500561,14765337.741779398,14737050.347945055,14703247.943060571,14664095.997473212,14619747.925133508,14570345.69864252,14516020.428894373,14456892.911264125,14393074.140181886,14324665.793831063,14251760.690611351,14174443.21891514,14092789.741679274,14006868.977092082,{"$f":"AC749*-0.3","v":62836707.354836956},null,null,{"$f":"IRR(BC749:BX749,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD733,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$23)","v":-209455691.18278986},{"$f":"BD743-BD746","v":23515569.920516454},{"$f":"BE743-BE746","v":26179580.364307988},21636919.273020461,18905670.995160565,18895052.048558261,16833137.280500557,14765337.741779393,14737050.347945051,14703247.943060566,14664095.997473208,14619747.925133506,14570345.698642518,14516020.428894367,14456892.91126412,14393074.140181884,14324665.793831062,14251760.690611348,14174443.218915135,14092789.741679272,14006868.977092076,{"$f":"BC749*-0.3","v":62836707.354836956},null,null,{"$f":"IRR(CC749:CX749,0.1)","v":6.999999999999984E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD733,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$24)","v":-469528782.65373105},{"$f":"CD743-CD746","v":54990413.714601614},{"$f":"CE743-CE746","v":61336393.724493846},50727030.481961615,44338081.722690463,44287866.867652819,39458421.626803592,34615245.941744521,34523807.856362611,34419446.436002001,34302521.398260169,34173365.21015422,34032284.462364435,33879561.164022602,33715453.962414861,33540199.291723907,33354012.454704385,33157088.640967388,32949603.885343593,32731715.969600238,32503565.270603333,{"$f":"CC749*-0.3","v":140858634.7961193}]
[{"$f":"IRR(C750:X750,0.1)","v":0.11137615330108863},"ROE",{"$f":"-C769","v":-27876812.958092675},{"$f":"D749-D753-D755-D764-D745","v":4159186.724873459},{"$f":"E749-E753-E755-E764-E745","v":2516471.4072393198},{"$f":"F749-F753-F755-F764-F745","v":2525240.6957325935},{"$f":"G749-G753-G755-G764-G745","v":2527098.6715772226},{"$f":"H749-H753-H755-H764-H745","v":2522301.9759543613},{"$f":"I749-I753-I755-I764-I745","v":2511090.3810448823},{"$f":"J749-J753-J755-J764-J745","v":2493687.6785804657},{"$f":"K749-K753-K755-K764-K745","v":2470302.5178573821},{"$f":"L749-L753-L755-L764-L745","v":2441129.1960083712},{"$f":"M749-M753-M755-M764-M745","v":2406348.4031718103},{"$f":"N749-N753-N755-N764-N745","v":2366127.925049874},{"$f":"O749-O753-O755-O764-O745","v":2320623.3052081726},{"$f":"P749-P753-P755-P764-P745","v":2269978.4693377446},{"$f":"Q749-Q753-Q755-Q764-Q745","v":2214326.3135762345},{"$f":"R749-R753-R755-R764-R745","v":2153789.2588676568},{"$f":"S749-S753-S755-S764-S745","v":2088479.77322945},{"$f":"T749-T753-T755-T764-T745","v":2018500.8636909612},{"$f":"U749-U753-U755-U764-U745","v":1943946.5395686906},{"$f":"V749-V753-V755-V764-V745","v":1864902.248650318},{"$f":"W749-W753-W755-W764-W745","v":1781445.2877714653},{"$f":"X749","v":67549460.406449705},null,null,{"$f":"IRR(AC750:AX750,0.1)","v":0.11276864353002769},"ROE",{"$f":"-AC769","v":-26989481.115104321},{"$f":"AD749-AD753-AD755-AD764-AD745","v":4141829.6875076834},{"$f":"AE749-AE753-AE755-AE764-AE745","v":2544995.682968894},{"$f":"AF749-AF753-AF755-AF764-AF745","v":2547235.3365670471},{"$f":"AG749-AG753-AG755-AG764-AG745","v":2542927.5056385626},{"$f":"AH749-AH753-AH755-AH764-AH745","v":2532308.5590362609},{"$f":"AI749-AI753-AI755-AI764-AI745","v":2515599.1261771098},{"$f":"AJ749-AJ753-AJ755-AJ764-AJ745","v":2493004.9226545049},{"$f":"AK749-AK753-AK755-AK764-AK745","v":2464717.5288201608},{"$f":"AL749-AL753-AL755-AL764-AL745","v":2430915.1239356771},{"$f":"AM749-AM753-AM755-AM764-AM745","v":2391763.1783483187},{"$f":"AN749-AN753-AN755-AN764-AN745","v":2347415.1060086144},{"$f":"AO749-AO753-AO755-AO764-AO745","v":2298012.8795176251},{"$f":"AP749-AP753-AP755-AP764-AP745","v":2243687.6097694784},{"$f":"AQ749-AQ753-AQ755-AQ764-AQ745","v":2184560.0921392329},{"$f":"AR749-AR753-AR755-AR764-AR745","v":2120741.3210569918},{"$f":"AS749-AS753-AS755-AS764-AS745","v":2052332.9747061692},{"$f":"AT749-AT753-AT755-AT764-AT745","v":1979427.8714864589},{"$f":"AU749-AU753-AU755-AU764-AU745","v":1902110.399790246},{"$f":"AV749-AV753-AV755-AV764-AV745","v":1820456.9225543793},{"$f":"AW749-AW753-AW755-AW764-AW745","v":1734536.1579671875},{"$f":"AX749","v":62836707.354836956},null,null,{"$f":"IRR(BC750:BX750,0.1)","v":0.11276864353002747},"ROE",{"$f":"-BC769","v":-26989481.115104321},{"$f":"BD749-BD753-BD755-BD764-BD745","v":4141829.6875076797},{"$f":"BE749-BE753-BE755-BE764-BE745","v":2544995.6829688866},{"$f":"BF749-BF753-BF755-BF764-BF745","v":2547235.3365670433},{"$f":"BG749-BG753-BG755-BG764-BG745","v":2542927.5056385552},{"$f":"BH749-BH753-BH755-BH764-BH745","v":2532308.5590362535},{"$f":"BI749-BI753-BI755-BI764-BI745","v":2515599.1261771061},{"$f":"BJ749-BJ753-BJ755-BJ764-BJ745","v":2493004.9226544974},{"$f":"BK749-BK753-BK755-BK764-BK745","v":2464717.5288201571},{"$f":"BL749-BL753-BL755-BL764-BL745","v":2430915.1239356715},{"$f":"BM749-BM753-BM755-BM764-BM745","v":2391763.1783483149},{"$f":"BN749-BN753-BN755-BN764-BN745","v":2347415.1060086107},{"$f":"BO749-BO753-BO755-BO764-BO745","v":2298012.8795176251},{"$f":"BP749-BP753-BP755-BP764-BP745","v":2243687.6097694729},{"$f":"BQ749-BQ753-BQ755-BQ764-BQ745","v":2184560.0921392255},{"$f":"BR749-BR753-BR755-BR764-BR745","v":2120741.32105699},{"$f":"BS749-BS753-BS755-BS764-BS745","v":2052332.9747061674},{"$f":"BT749-BT753-BT755-BT764-BT745","v":1979427.8714864552},{"$f":"BU749-BU753-BU755-BU764-BU745","v":1902110.3997902405},{"$f":"BV749-BV753-BV755-BV764-BV745","v":1820456.9225543775},{"$f":"BW749-BW753-BW755-BW764-BW745","v":1734536.1579671819},{"$f":"BX749","v":62836707.354836956},null,null,{"$f":"IRR(CC750:CX750,0.1)","v":0.13867939227492787},"ROE",{"$f":"-CC769","v":-60110648.650958635},{"$f":"CD749-CD753-CD755-CD764-CD745","v":11112310.96183314},{"$f":"CE749-CE753-CE755-CE764-CE745","v":7531104.8026403859},{"$f":"CF749-CF753-CF755-CF764-CF745","v":7510740.1404654775},{"$f":"CG749-CG753-CG755-CG764-CG745","v":7475190.5294087119},{"$f":"CH749-CH753-CH755-CH764-CH745","v":7424975.6743710674},{"$f":"CI749-CI753-CI755-CI764-CI745","v":7360579.7946826331},{"$f":"CJ749-CJ753-CJ755-CJ764-CJ745","v":7282453.470784355},{"$f":"CK749-CK753-CK755-CK764-CK745","v":7191015.3854024448},{"$f":"CL749-CL753-CL755-CL764-CL745","v":7086653.9650418349},{"$f":"CM749-CM753-CM755-CM764-CM745","v":6969728.9273000043},{"$f":"CN749-CN753-CN755-CN764-CN745","v":6840572.7391940542},{"$f":"CO749-CO753-CO755-CO764-CO745","v":6699491.9914042726},{"$f":"CP749-CP753-CP755-CP764-CP745","v":6546768.6930624396},{"$f":"CQ749-CQ753-CQ755-CQ764-CQ745","v":6382661.4914546944},{"$f":"CR749-CR753-CR755-CR764-CR745","v":6207406.8207637444},{"$f":"CS749-CS753-CS755-CS764-CS745","v":6021219.9837442189},{"$f":"CT749-CT753-CT755-CT764-CT745","v":5824296.1700072214},{"$f":"CU749-CU753-CU755-CU764-CU745","v":5616811.4143834263},{"$f":"CV749-CV753-CV755-CV764-CV745","v":5398923.4986400716},{"$f":"CW749-CW753-CW755-CW764-CW745","v":5170772.7996431664},{"$f":"CX749","v":140858634.7961193}]
[]
[]
[null,"Interest",null,{"$f":"C756*$B$8","v":7898430.3381262571},7659561.3699558722,7408748.9533769684,7145395.9159691185,6868875.2266908772,6578528.5029487237,6273664.4430194618,5953557.1800937373,5617444.5540217273,5264526.2966461154,4893962.1264017234,4504869.7476451118,4096322.7499506697,3667348.4023715057,3216925.3374133836,2743981.1192073547,2247389.6900910246,1725968.6895188782,1178476.6389181246,603609.98578733311,null,null,null,null,"Interest",null,{"$f":"AC756*$B$8","v":7647019.649279559},7415753.9907872919,7172925.0493704118,6917954.6608826881,6650235.7529705772,6369130.8996628616,6073970.8036897602,5764052.7029180042,5438638.6971076597,5096953.9910067981,4738185.0496008927,4361477.6611246923,3965934.9032246824,3550615.0074296715,3114529.1168449107,2656638.9317309111,2175854.2373612123,1671030.3082730281,1140965.1827304349,584396.80091071187,null,null,null,null,"Interest",null,{"$f":"BC756*$B$8","v":7647019.649279559},7415753.9907872919,7172925.0493704118,6917954.6608826881,6650235.7529705772,6369130.8996628616,6073970.8036897602,5764052.7029180042,5438638.6971076597,5096953.9910067981,4738185.0496008927,4361477.6611246923,3965934.9032246824,3550615.0074296715,3114529.1168449107,2656638.9317309111,2175854.2373612123,1671030.3082730281,1140965.1827304349,584396.80091071187,null,null,null,null,"Interest",null,{"$f":"CC756*$B$8","v":17031350.451104946},16516278.350112185,15975452.644069785,15407585.652725264,14811325.311813518,14185251.953856185,13527874.928000987,12837629.050853029,12112870.879847672,11351874.800292047,10552828.916758642,9713830.7390485648,8832882.6524529848,7907887.1615276253,6936641.8960559983,5916834.3673107894,4846036.4621283207,3721698.6616867282,2541143.9712230563,1301561.546236201]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C768)","v":12675809.701533953},{"$f":"-PMT($B$8,20,$C768)","v":12675809.701533953},12675809.701533953,12675809.701533953,12675809.701533953,12675809.701533953,12675809.701533953,12675809.701533953,12675809.701533953,12675809.701533953,12675809.701533953,12675809.701533953,12675809.701533953,12675809.701533953,12675809.701533953,12675809.701533953,12675809.701533953,12675809.701533953,12675809.701533953,12675809.701533953,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC768)","v":12272332.819124894},{"$f":"-PMT($B$8,20,$AC768)","v":12272332.819124894},12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC768)","v":12272332.819124894},{"$f":"-PMT($B$8,20,$BC768)","v":12272332.819124894},12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,12272332.819124894,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC768)","v":27332792.470960166},{"$f":"-PMT($B$8,20,$CC768)","v":27332792.470960166},27332792.470960166,27332792.470960166,27332792.470960166,27332792.470960166,27332792.470960166,27332792.470960166,27332792.470960166,27332792.470960166,27332792.470960166,27332792.470960166,27332792.470960166,27332792.470960166,27332792.470960166,27332792.470960166,27332792.470960166,27332792.470960166,27332792.470960166,27332792.470960166]
[null,"Sinking Fund",null,{"$f":"D754-D753","v":4777379.3634076957},{"$f":"E754-E753","v":5016248.3315780805},{"$f":"F754-F753","v":5267060.7481569843},{"$f":"G754-G753","v":5530413.7855648343},{"$f":"H754-H753","v":5806934.4748430755},{"$f":"I754-I753","v":6097281.198585229},{"$f":"J754-J753","v":6402145.2585144909},{"$f":"K754-K753","v":6722252.5214402154},{"$f":"L754-L753","v":7058365.1475122254},{"$f":"M754-M753","v":7411283.4048878374},{"$f":"N754-N753","v":7781847.5751322294},{"$f":"O754-O753","v":8170939.953888841},{"$f":"P754-P753","v":8579486.951583283},{"$f":"Q754-Q753","v":9008461.2991624475},{"$f":"R754-R753","v":9458884.3641205691},{"$f":"S754-S753","v":9931828.5823265985},{"$f":"T754-T753","v":10428420.011442928},{"$f":"U754-U753","v":10949841.012015074},{"$f":"V754-V753","v":11497333.062615829},{"$f":"W754-W753","v":12072199.715746619},null,null,null,null,"Sinking Fund",null,{"$f":"AD754-AD753","v":4625313.1698453352},{"$f":"AE754-AE753","v":4856578.8283376023},{"$f":"AF754-AF753","v":5099407.7697544824},{"$f":"AG754-AG753","v":5354378.1582422061},{"$f":"AH754-AH753","v":5622097.066154317},{"$f":"AI754-AI753","v":5903201.9194620326},{"$f":"AJ754-AJ753","v":6198362.0154351341},{"$f":"AK754-AK753","v":6508280.11620689},{"$f":"AL754-AL753","v":6833694.1220172346},{"$f":"AM754-AM753","v":7175378.8281180961},{"$f":"AN754-AN753","v":7534147.7695240015},{"$f":"AO754-AO753","v":7910855.1580002019},{"$f":"AP754-AP753","v":8306397.9159002118},{"$f":"AQ754-AQ753","v":8721717.8116952218},{"$f":"AR754-AR753","v":9157803.7022799831},{"$f":"AS754-AS753","v":9615693.8873939831},{"$f":"AT754-AT753","v":10096478.581763681},{"$f":"AU754-AU753","v":10601302.510851866},{"$f":"AV754-AV753","v":11131367.63639446},{"$f":"AW754-AW753","v":11687936.018214183},null,null,null,null,"Sinking Fund",null,{"$f":"BD754-BD753","v":4625313.1698453352},{"$f":"BE754-BE753","v":4856578.8283376023},{"$f":"BF754-BF753","v":5099407.7697544824},{"$f":"BG754-BG753","v":5354378.1582422061},{"$f":"BH754-BH753","v":5622097.066154317},{"$f":"BI754-BI753","v":5903201.9194620326},{"$f":"BJ754-BJ753","v":6198362.0154351341},{"$f":"BK754-BK753","v":6508280.11620689},{"$f":"BL754-BL753","v":6833694.1220172346},{"$f":"BM754-BM753","v":7175378.8281180961},{"$f":"BN754-BN753","v":7534147.7695240015},{"$f":"BO754-BO753","v":7910855.1580002019},{"$f":"BP754-BP753","v":8306397.9159002118},{"$f":"BQ754-BQ753","v":8721717.8116952218},{"$f":"BR754-BR753","v":9157803.7022799831},{"$f":"BS754-BS753","v":9615693.8873939831},{"$f":"BT754-BT753","v":10096478.581763681},{"$f":"BU754-BU753","v":10601302.510851866},{"$f":"BV754-BV753","v":11131367.63639446},{"$f":"BW754-BW753","v":11687936.018214183},null,null,null,null,"Sinking Fund",null,{"$f":"CD754-CD753","v":10301442.01985522},{"$f":"CE754-CE753","v":10816514.120847981},{"$f":"CF754-CF753","v":11357339.826890381},{"$f":"CG754-CG753","v":11925206.818234902},{"$f":"CH754-CH753","v":12521467.159146648},{"$f":"CI754-CI753","v":13147540.517103981},{"$f":"CJ754-CJ753","v":13804917.54295918},{"$f":"CK754-CK753","v":14495163.420107137},{"$f":"CL754-CL753","v":15219921.591112494},{"$f":"CM754-CM753","v":15980917.67066812},{"$f":"CN754-CN753","v":16779963.554201525},{"$f":"CO754-CO753","v":17618961.7319116},{"$f":"CP754-CP753","v":18499909.81850718},{"$f":"CQ754-CQ753","v":19424905.30943254},{"$f":"CR754-CR753","v":20396150.574904166},{"$f":"CS754-CS753","v":21415958.103649378},{"$f":"CT754-CT753","v":22486756.008831844},{"$f":"CU754-CU753","v":23611093.809273437},{"$f":"CV754-CV753","v":24791648.49973711},{"$f":"CW754-CW753","v":26031230.924723964}]
[null,"Mortgage Balance",{"$f":"C768","v":157968606.76252514},{"$f":"C756-D755","v":153191227.39911744},{"$f":"D756-E755","v":148174979.06753936},{"$f":"E756-F755","v":142907918.31938237},{"$f":"F756-G755","v":137377504.53381753},{"$f":"G756-H755","v":131570570.05897446},{"$f":"H756-I755","v":125473288.86038923},{"$f":"I756-J755","v":119071143.60187474},{"$f":"J756-K755","v":112348891.08043453},{"$f":"K756-L755","v":105290525.9329223},{"$f":"L756-M755","v":97879242.528034464},{"$f":"M756-N755","v":90097394.952902228},{"$f":"N756-O755","v":81926454.999013394},{"$f":"O756-P755","v":73346968.047430113},{"$f":"P756-Q755","v":64338506.748267666},{"$f":"Q756-R755","v":54879622.384147093},{"$f":"R756-S755","v":44947793.801820494},{"$f":"S756-T755","v":34519373.790377565},{"$f":"T756-U755","v":23569532.77836249},{"$f":"U756-V755","v":12072199.715746662},{"$f":"V756-W755","v":4.2840838432312012E-8},null,null,null,null,"Mortgage Balance",{"$f":"AC768","v":152940392.98559117},{"$f":"AC756-AD755","v":148315079.81574583},{"$f":"AD756-AE755","v":143458500.98740822},{"$f":"AE756-AF755","v":138359093.21765375},{"$f":"AF756-AG755","v":133004715.05941154},{"$f":"AG756-AH755","v":127382617.99325722},{"$f":"AH756-AI755","v":121479416.0737952},{"$f":"AI756-AJ755","v":115281054.05836007},{"$f":"AJ756-AK755","v":108772773.94215319},{"$f":"AK756-AL755","v":101939079.82013595},{"$f":"AL756-AM755","v":94763700.99201785},{"$f":"AM756-AN755","v":87229553.222493842},{"$f":"AN756-AO755","v":79318698.064493641},{"$f":"AO756-AP755","v":71012300.148593426},{"$f":"AP756-AQ755","v":62290582.336898208},{"$f":"AQ756-AR755","v":53132778.634618223},{"$f":"AR756-AS755","v":43517084.747224241},{"$f":"AS756-AT755","v":33420606.16546056},{"$f":"AT756-AU755","v":22819303.654608697},{"$f":"AU756-AV755","v":11687936.018214237},{"$f":"AV756-AW755","v":5.4016709327697754E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC768","v":152940392.98559117},{"$f":"BC756-BD755","v":148315079.81574583},{"$f":"BD756-BE755","v":143458500.98740822},{"$f":"BE756-BF755","v":138359093.21765375},{"$f":"BF756-BG755","v":133004715.05941154},{"$f":"BG756-BH755","v":127382617.99325722},{"$f":"BH756-BI755","v":121479416.0737952},{"$f":"BI756-BJ755","v":115281054.05836007},{"$f":"BJ756-BK755","v":108772773.94215319},{"$f":"BK756-BL755","v":101939079.82013595},{"$f":"BL756-BM755","v":94763700.99201785},{"$f":"BM756-BN755","v":87229553.222493842},{"$f":"BN756-BO755","v":79318698.064493641},{"$f":"BO756-BP755","v":71012300.148593426},{"$f":"BP756-BQ755","v":62290582.336898208},{"$f":"BQ756-BR755","v":53132778.634618223},{"$f":"BR756-BS755","v":43517084.747224241},{"$f":"BS756-BT755","v":33420606.16546056},{"$f":"BT756-BU755","v":22819303.654608697},{"$f":"BU756-BV755","v":11687936.018214237},{"$f":"BV756-BW755","v":5.4016709327697754E-8},null,null,null,null,"Mortgage Balance",{"$f":"CC768","v":340627009.0220989},{"$f":"CC756-CD755","v":330325567.0022437},{"$f":"CD756-CE755","v":319509052.8813957},{"$f":"CE756-CF755","v":308151713.05450529},{"$f":"CF756-CG755","v":296226506.23627037},{"$f":"CG756-CH755","v":283705039.0771237},{"$f":"CH756-CI755","v":270557498.56001973},{"$f":"CI756-CJ755","v":256752581.01706055},{"$f":"CJ756-CK755","v":242257417.59695342},{"$f":"CK756-CL755","v":227037496.00584093},{"$f":"CL756-CM755","v":211056578.3351728},{"$f":"CM756-CN755","v":194276614.78097129},{"$f":"CN756-CO755","v":176657653.04905969},{"$f":"CO756-CP755","v":158157743.23055249},{"$f":"CP756-CQ755","v":138732837.92111996},{"$f":"CQ756-CR755","v":118336687.34621578},{"$f":"CR756-CS755","v":96920729.242566407},{"$f":"CS756-CT755","v":74433973.233734563},{"$f":"CT756-CU755","v":50822879.424461126},{"$f":"CU756-CV755","v":26031230.924724016},{"$f":"CV756-CW755","v":5.2154064178466797E-8}]
[]
[]
[null,"Book Depr",null,{"$f":"-$C749/20","v":11258243.40107495},{"$f":"-$C749/20","v":11258243.40107495},11258243.40107495,11258243.40107495,11258243.40107495,11258243.40107495,11258243.40107495,11258243.40107495,11258243.40107495,11258243.40107495,11258243.40107495,11258243.40107495,11258243.40107495,11258243.40107495,11258243.40107495,11258243.40107495,11258243.40107495,11258243.40107495,11258243.40107495,11258243.40107495,null,null,null,null,"Book Depr",null,{"$f":"-$AC749/20","v":10472784.559139494},{"$f":"-$AC749/20","v":10472784.559139494},10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,null,null,null,null,"Book Depr",null,{"$f":"-$BC749/20","v":10472784.559139494},{"$f":"-$BC749/20","v":10472784.559139494},10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,10472784.559139494,null,null,null,null,"Book Depr",null,{"$f":"-$CC749/20","v":23476439.132686552},{"$f":"-$CC749/20","v":23476439.132686552},23476439.132686552,23476439.132686552,23476439.132686552,23476439.132686552,23476439.132686552,23476439.132686552,23476439.132686552,23476439.132686552,23476439.132686552,23476439.132686552,23476439.132686552,23476439.132686552,23476439.132686552,23476439.132686552,23476439.132686552,23476439.132686552,23476439.132686552,23476439.132686552]
[null,"Accum Depreciation",null,{"$f":"SUM($D759:D759)","v":11258243.40107495},{"$f":"SUM($D759:E759)","v":22516486.802149899},{"$f":"SUM($D759:F759)","v":33774730.203224853},{"$f":"SUM($D759:G759)","v":45032973.604299799},{"$f":"SUM($D759:H759)","v":56291217.005374745},{"$f":"SUM($D759:I759)","v":67549460.40644969},{"$f":"SUM($D759:J759)","v":78807703.807524636},{"$f":"SUM($D759:K759)","v":90065947.208599582},{"$f":"SUM($D759:L759)","v":101324190.60967453},{"$f":"SUM($D759:M759)","v":112582434.01074947},{"$f":"SUM($D759:N759)","v":123840677.41182442},{"$f":"SUM($D759:O759)","v":135098920.81289938},{"$f":"SUM($D759:P759)","v":146357164.21397433},{"$f":"SUM($D759:Q759)","v":157615407.61504927},{"$f":"SUM($D759:R759)","v":168873651.01612422},{"$f":"SUM($D759:S759)","v":180131894.41719916},{"$f":"SUM($D759:T759)","v":191390137.81827411},{"$f":"SUM($D759:U759)","v":202648381.21934906},{"$f":"SUM($D759:V759)","v":213906624.620424},{"$f":"SUM($D759:W759)","v":225164868.02149895},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD759:AD759)","v":10472784.559139494},{"$f":"SUM($AD759:AE759)","v":20945569.118278988},{"$f":"SUM($AD759:AF759)","v":31418353.677418482},{"$f":"SUM($AD759:AG759)","v":41891138.236557975},{"$f":"SUM($AD759:AH759)","v":52363922.795697466},{"$f":"SUM($AD759:AI759)","v":62836707.354836956},{"$f":"SUM($AD759:AJ759)","v":73309491.913976446},{"$f":"SUM($AD759:AK759)","v":83782276.473115936},{"$f":"SUM($AD759:AL759)","v":94255061.032255426},{"$f":"SUM($AD759:AM759)","v":104727845.59139492},{"$f":"SUM($AD759:AN759)","v":115200630.15053441},{"$f":"SUM($AD759:AO759)","v":125673414.7096739},{"$f":"SUM($AD759:AP759)","v":136146199.2688134},{"$f":"SUM($AD759:AQ759)","v":146618983.82795289},{"$f":"SUM($AD759:AR759)","v":157091768.38709238},{"$f":"SUM($AD759:AS759)","v":167564552.94623187},{"$f":"SUM($AD759:AT759)","v":178037337.50537136},{"$f":"SUM($AD759:AU759)","v":188510122.06451085},{"$f":"SUM($AD759:AV759)","v":198982906.62365034},{"$f":"SUM($AD759:AW759)","v":209455691.18278983},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD759:BD759)","v":10472784.559139494},{"$f":"SUM($BD759:BE759)","v":20945569.118278988},{"$f":"SUM($BD759:BF759)","v":31418353.677418482},{"$f":"SUM($BD759:BG759)","v":41891138.236557975},{"$f":"SUM($BD759:BH759)","v":52363922.795697466},{"$f":"SUM($BD759:BI759)","v":62836707.354836956},{"$f":"SUM($BD759:BJ759)","v":73309491.913976446},{"$f":"SUM($BD759:BK759)","v":83782276.473115936},{"$f":"SUM($BD759:BL759)","v":94255061.032255426},{"$f":"SUM($BD759:BM759)","v":104727845.59139492},{"$f":"SUM($BD759:BN759)","v":115200630.15053441},{"$f":"SUM($BD759:BO759)","v":125673414.7096739},{"$f":"SUM($BD759:BP759)","v":136146199.2688134},{"$f":"SUM($BD759:BQ759)","v":146618983.82795289},{"$f":"SUM($BD759:BR759)","v":157091768.38709238},{"$f":"SUM($BD759:BS759)","v":167564552.94623187},{"$f":"SUM($BD759:BT759)","v":178037337.50537136},{"$f":"SUM($BD759:BU759)","v":188510122.06451085},{"$f":"SUM($BD759:BV759)","v":198982906.62365034},{"$f":"SUM($BD759:BW759)","v":209455691.18278983},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD759:CD759)","v":23476439.132686552},{"$f":"SUM($CD759:CE759)","v":46952878.265373103},{"$f":"SUM($CD759:CF759)","v":70429317.398059651},{"$f":"SUM($CD759:CG759)","v":93905756.530746207},{"$f":"SUM($CD759:CH759)","v":117382195.66343276},{"$f":"SUM($CD759:CI759)","v":140858634.7961193},{"$f":"SUM($CD759:CJ759)","v":164335073.92880586},{"$f":"SUM($CD759:CK759)","v":187811513.06149241},{"$f":"SUM($CD759:CL759)","v":211287952.19417897},{"$f":"SUM($CD759:CM759)","v":234764391.32686552},{"$f":"SUM($CD759:CN759)","v":258240830.45955208},{"$f":"SUM($CD759:CO759)","v":281717269.59223861},{"$f":"SUM($CD759:CP759)","v":305193708.72492516},{"$f":"SUM($CD759:CQ759)","v":328670147.85761172},{"$f":"SUM($CD759:CR759)","v":352146586.99029827},{"$f":"SUM($CD759:CS759)","v":375623026.12298483},{"$f":"SUM($CD759:CT759)","v":399099465.25567138},{"$f":"SUM($CD759:CU759)","v":422575904.38835794},{"$f":"SUM($CD759:CV759)","v":446052343.52104449},{"$f":"SUM($CD759:CW759)","v":469528782.65373105}]
[null,"End Year Book Value",null,{"$f":"-$C749-D760","v":213906624.62042406},202648381.21934912,191390137.81827414,180131894.41719919,168873651.01612425,157615407.6150493,146357164.21397436,135098920.81289941,123840677.41182448,112582434.01074953,101324190.60967459,90065947.208599627,78807703.807524681,67549460.406449735,56291217.005374789,45032973.604299843,33774730.203224897,22516486.802149951,11258243.401075006,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC749-AD760","v":198982906.62365037},{"$f":"-$AC749-AE760","v":188510122.06451088},{"$f":"-$AC749-AF760","v":178037337.50537139},{"$f":"-$AC749-AG760","v":167564552.9462319},{"$f":"-$AC749-AH760","v":157091768.38709241},{"$f":"-$AC749-AI760","v":146618983.82795292},{"$f":"-$AC749-AJ760","v":136146199.26881343},{"$f":"-$AC749-AK760","v":125673414.70967393},{"$f":"-$AC749-AL760","v":115200630.15053444},{"$f":"-$AC749-AM760","v":104727845.59139495},{"$f":"-$AC749-AN760","v":94255061.032255456},{"$f":"-$AC749-AO760","v":83782276.473115966},{"$f":"-$AC749-AP760","v":73309491.913976461},{"$f":"-$AC749-AQ760","v":62836707.354836971},{"$f":"-$AC749-AR760","v":52363922.79569748},{"$f":"-$AC749-AS760","v":41891138.23655799},{"$f":"-$AC749-AT760","v":31418353.6774185},{"$f":"-$AC749-AU760","v":20945569.11827901},{"$f":"-$AC749-AV760","v":10472784.55913952},{"$f":"-$AC749-AW760","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC749-BD760","v":198982906.62365037},{"$f":"-$BC749-BE760","v":188510122.06451088},{"$f":"-$BC749-BF760","v":178037337.50537139},{"$f":"-$BC749-BG760","v":167564552.9462319},{"$f":"-$BC749-BH760","v":157091768.38709241},{"$f":"-$BC749-BI760","v":146618983.82795292},{"$f":"-$BC749-BJ760","v":136146199.26881343},{"$f":"-$BC749-BK760","v":125673414.70967393},{"$f":"-$BC749-BL760","v":115200630.15053444},{"$f":"-$BC749-BM760","v":104727845.59139495},{"$f":"-$BC749-BN760","v":94255061.032255456},{"$f":"-$BC749-BO760","v":83782276.473115966},{"$f":"-$BC749-BP760","v":73309491.913976461},{"$f":"-$BC749-BQ760","v":62836707.354836971},{"$f":"-$BC749-BR760","v":52363922.79569748},{"$f":"-$BC749-BS760","v":41891138.23655799},{"$f":"-$BC749-BT760","v":31418353.6774185},{"$f":"-$BC749-BU760","v":20945569.11827901},{"$f":"-$BC749-BV760","v":10472784.55913952},{"$f":"-$BC749-BW760","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$CC749-CD760","v":446052343.52104449},{"$f":"-$CC749-CE760","v":422575904.38835794},{"$f":"-$CC749-CF760","v":399099465.25567138},{"$f":"-$CC749-CG760","v":375623026.12298483},{"$f":"-$CC749-CH760","v":352146586.99029827},{"$f":"-$CC749-CI760","v":328670147.85761178},{"$f":"-$CC749-CJ760","v":305193708.72492516},{"$f":"-$CC749-CK760","v":281717269.59223866},{"$f":"-$CC749-CL760","v":258240830.45955208},{"$f":"-$CC749-CM760","v":234764391.32686552},{"$f":"-$CC749-CN760","v":211287952.19417897},{"$f":"-$CC749-CO760","v":187811513.06149244},{"$f":"-$CC749-CP760","v":164335073.92880589},{"$f":"-$CC749-CQ760","v":140858634.79611933},{"$f":"-$CC749-CR760","v":117382195.66343278},{"$f":"-$CC749-CS760","v":93905756.530746222},{"$f":"-$CC749-CT760","v":70429317.398059666},{"$f":"-$CC749-CU760","v":46952878.265373111},{"$f":"-$CC749-CV760","v":23476439.132686555},{"$f":"-$CC749-CW760","v":0}]
[null,"Prop. Tax Value",{"$f":"-C749","v":225164868.02149901},{"$f":"C762/(($C762/$X762)^(1/21))","v":212618789.65922689},{"$f":"D762/(($C762/$X762)^(1/21))","v":200771772.76091835},189584865.95736557,179021288.23095554,169046307.98472098,159627128.84960568,150732781.85449436,142334023.60447648,134403240.13256848,126914356.10877186,119842749.1079589,113165168.65471072,106859659.77893807,100905490.83094622,95283085.318609789,89973957.542547509,84960651.817674115,80226685.081298172,75756492.699069217,71535377.290591434,{"$f":"X749","v":67549460.406449705},null,null,null,"Prop. Tax Value",{"$f":"-AC749","v":209455691.18278986},{"$f":"AC762/(($AC762/$AX762)^(1/21))","v":197784920.6132344},{"$f":"AD762/(($AC762/$AX762)^(1/21))","v":186764439.77759856},176358014.84406111,166531430.91251689,157252379.52067077,148490352.41823792,140216541.25999483,132403742.88788517,125026269.89076145,118059866.14769483,111481627.07717113,105269924.32996352,99404334.678081989,93865572.86599654,88635428.203357995,83696704.690741926,79033164.481557369,74629474.494230911,70471155.999134198,66544537.014503695,{"$f":"AX749","v":62836707.354836956},null,null,null,"Prop. Tax Value",{"$f":"-BC749","v":209455691.18278986},{"$f":"BC762/(($BC762/$BX762)^(1/21))","v":197784920.6132344},{"$f":"BD762/(($BC762/$BX762)^(1/21))","v":186764439.77759856},176358014.84406111,166531430.91251689,157252379.52067077,148490352.41823792,140216541.25999483,132403742.88788517,125026269.89076145,118059866.14769483,111481627.07717113,105269924.32996352,99404334.678081989,93865572.86599654,88635428.203357995,83696704.690741926,79033164.481557369,74629474.494230911,70471155.999134198,66544537.014503695,{"$f":"BX749","v":62836707.354836956},null,null,null,"Prop. Tax Value",{"$f":"-CC749","v":469528782.65373105},{"$f":"CC762/(($CC762/$CX762)^(1/21))","v":443366864.26798409},{"$f":"CD762/(($CC762/$CX762)^(1/21))","v":418662675.41641837},395334992.10913014,373307116.117944,352506622.80314171,332865122.99116468,314318038.12037683,296804387.91559732,280266589.89330661,264650270.03832608,249904084.02950218,235979548.42660964,222830881.26343948,210414851.52296358,198690636.99967086,187619690.08174574,177165611.0117994,167294028.209452,157972485.26228344,149170334.2135939,{"$f":"CX749","v":140858634.7961193}]
[null,"Tax Dep",null,{"$f":"$C749*-D$5","v":45032973.604299806},{"$f":"$C749*-E$5","v":72052757.766879678},43231654.660127811,25938992.796076685,25938992.796076685,12969496.398038343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":78787191.8181348},{"$f":"$CC$29*-E$5","v":126059506.90901567},{"$f":"$CC$29*-F$5","v":75635704.145409405},{"$f":"$CC$29*-G$5","v":45381422.487245642},{"$f":"$CC$29*-H$5","v":45381422.487245642},{"$f":"$CC$29*-I$5","v":22690711.243622821}]
[null,"After Tax Dep. Value",null,{"$f":"D763*$B$7","v":9456924.4569029585},{"$f":"E763*$B$7","v":15131079.131044732},{"$f":"F763*$B$7","v":9078647.4786268398},{"$f":"G763*$B$7","v":5447188.4871761035},{"$f":"H763*$B$7","v":5447188.4871761035},{"$f":"I763*$B$7","v":2723594.2435880518},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD763*$B$7","v":7101407.4138838798},{"$f":"AE763*$B$7","v":11362251.862214206},{"$f":"AF763*$B$7","v":6817351.1173285237},{"$f":"AG763*$B$7","v":4090410.6703971145},{"$f":"AH763*$B$7","v":4090410.6703971145},{"$f":"AI763*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD763*$B$7","v":7101407.4138838798},{"$f":"BE763*$B$7","v":11362251.862214206},{"$f":"BF763*$B$7","v":6817351.1173285237},{"$f":"BG763*$B$7","v":4090410.6703971145},{"$f":"BH763*$B$7","v":4090410.6703971145},{"$f":"BI763*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD763*$B$7","v":16545310.281808307},{"$f":"CE763*$B$7","v":26472496.45089329},{"$f":"CF763*$B$7","v":15883497.870535975},{"$f":"CG763*$B$7","v":9530098.7223215848},{"$f":"CH763*$B$7","v":9530098.7223215848},{"$f":"CI763*$B$7","v":4765049.3611607924}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D764:I764)","v":39319448.30088117},{"$f":"C766/C770","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD764:AI764)","v":29525817.082094379},{"$f":"AC766/AC770","v":0.14096450144354156},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD764:BI764)","v":29525817.082094379},{"$f":"BC766/BC770","v":0.14096450144354156},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD764:CI764)","v":68791124.980673522},{"$f":"CC766/CC770","v":0.14651098616760569}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D745:W745)","v":0},{"$f":"C767/C770","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD745:AW745)","v":0},{"$f":"AC767/AC770","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD745:BW745)","v":0},{"$f":"BC767/BC770","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD745:CW745)","v":0},{"$f":"CC767/CC770","v":0}]
[0.85,"Debt",{"$f":"(C770-C766-C767)*$A768","v":157968606.76252514},{"$f":"C768/C770","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC770-AC766-AC767)*$A768","v":152940392.98559117},{"$f":"AC768/AC770","v":0.73018017377298972},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC770-BC766-BC767)*$A768","v":152940392.98559117},{"$f":"BC768/BC770","v":0.73018017377298972},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC770-CC766-CC767)*$A768","v":340627009.0220989},{"$f":"CC768/CC770","v":0.72546566175753513}]
[0.15,"Equity",{"$f":"(C770-C766-C767)*$A769","v":27876812.958092675},{"$f":"C769/C770","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC770-AC766-AC767)*$A769","v":26989481.115104321},{"$f":"AC769/AC770","v":0.12885532478346876},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC770-BC766-BC767)*$A769","v":26989481.115104321},{"$f":"BC769/BC770","v":0.12885532478346876},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC770-CC766-CC767)*$A769","v":60110648.650958635},{"$f":"CC769/CC770","v":0.12802335207485915}]
[null,"Total",{"$f":"-C749","v":225164868.02149901},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC749","v":209455691.18278986},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",{"$f":"-BC749","v":209455691.18278986},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC749","v":469528782.65373105}]
[null,"Check",{"$f":"SUM(C766:C769)-C770","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC766:AC769)-AC770","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC766:BC769)-BC770","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC766:CC769)-CC770","v":0}]
[null,"2039 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2039 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2039 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2039 Off Shore Wind"]
[null,"Year",null,2039,{"$f":"D773+1","v":2040},{"$f":"E773+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,null,null,null,"Year",null,2039,{"$f":"AD773+1","v":2040},{"$f":"AE773+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,null,null,null,"Year",null,2039,{"$f":"BD773+1","v":2040},{"$f":"BE773+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,null,null,null,"Year",null,2039,{"$f":"CD773+1","v":2040},{"$f":"CE773+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D773-$D$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D773-$D$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D773-$D$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D773-$D$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D773-$D$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D773-$D$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D773-$D$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D773-$D$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D773-$D$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D773-$D$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D773-$D$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D773-$D$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D773-$D$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D773-$D$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D773-$D$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D773-$D$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D773-$D$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D773-$D$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D773-$D$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D773-$D$13)","v":347219.47023301851},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD773-$AD$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD773-$AD$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD773-$AD$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD773-$AD$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD773-$AD$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD773-$AD$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD773-$AD$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD773-$AD$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD773-$AD$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD773-$AD$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD773-$AD$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD773-$AD$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD773-$AD$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD773-$AD$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD773-$AD$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD773-$AD$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD773-$AD$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD773-$AD$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD773-$AD$13)","v":347219.47023301851},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD773-$AD$13)","v":347219.47023301851},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD773-$AD$13)","v":450446.88030229427},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD773-$AD$13)","v":450446.88030229427},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD773-$AD$13)","v":450446.88030229427},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD773-$AD$13)","v":450446.88030229427},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD773-$AD$13)","v":450446.88030229427},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD773-$AD$13)","v":450446.88030229427},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD773-$AD$13)","v":450446.88030229427},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD773-$AD$13)","v":450446.88030229427},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD773-$AD$13)","v":450446.88030229427},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD773-$AD$13)","v":450446.88030229427},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD773-$AD$13)","v":450446.88030229427},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD773-$AD$13)","v":450446.88030229427},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD773-$AD$13)","v":450446.88030229427},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD773-$AD$13)","v":450446.88030229427},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD773-$AD$13)","v":450446.88030229427},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD773-$AD$13)","v":450446.88030229427},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD773-$AD$13)","v":450446.88030229427},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD773-$AD$13)","v":450446.88030229427},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD773-$AD$13)","v":450446.88030229427},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD773-$AD$13)","v":450446.88030229427},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD773-$AD$13)","v":463651.68015305325},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD773-$AD$13)","v":463651.68015305325},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD773-$AD$13)","v":463651.68015305325},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD773-$AD$13)","v":463651.68015305325},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD773-$AD$13)","v":463651.68015305325},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD773-$AD$13)","v":463651.68015305325},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD773-$AD$13)","v":463651.68015305325},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD773-$AD$13)","v":463651.68015305325},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD773-$AD$13)","v":463651.68015305325},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD773-$AD$13)","v":463651.68015305325},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD773-$AD$13)","v":463651.68015305325},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD773-$AD$13)","v":463651.68015305325},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD773-$AD$13)","v":463651.68015305325},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD773-$AD$13)","v":463651.68015305325},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD773-$AD$13)","v":463651.68015305325},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD773-$AD$13)","v":463651.68015305325},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD773-$AD$13)","v":463651.68015305325},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD773-$AD$13)","v":463651.68015305325},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD773-$AD$13)","v":463651.68015305325},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD773-$AD$13)","v":463651.68015305325}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M23","v":78.716973348181654},{"$f":"D775","v":78.716973348181654},{"$f":"E775","v":78.716973348181654},78.716973348181654,78.716973348181654,78.716973348181654,78.716973348181654,78.716973348181654,78.716973348181654,78.716973348181654,78.716973348181654,78.716973348181654,78.716973348181654,78.716973348181654,78.716973348181654,78.716973348181654,78.716973348181654,78.716973348181654,78.716973348181654,78.716973348181654,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P23","v":77.111225897871151},{"$f":"AD775","v":77.111225897871151},{"$f":"AE775","v":77.111225897871151},77.111225897871151,77.111225897871151,77.111225897871151,77.111225897871151,77.111225897871151,77.111225897871151,77.111225897871151,77.111225897871151,77.111225897871151,77.111225897871151,77.111225897871151,77.111225897871151,77.111225897871151,77.111225897871151,77.111225897871151,77.111225897871151,77.111225897871151,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$23","v":59.589903296275587},{"$f":"BD775","v":59.589903296275587},{"$f":"BE775","v":59.589903296275587},59.589903296275587,59.589903296275587,59.589903296275587,59.589903296275587,59.589903296275587,59.589903296275587,59.589903296275587,59.589903296275587,59.589903296275587,59.589903296275587,59.589903296275587,59.589903296275587,59.589903296275587,59.589903296275587,59.589903296275587,59.589903296275587,59.589903296275587,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$23","v":135.99501178721954},{"$f":"CD775","v":135.99501178721954},{"$f":"CE775","v":135.99501178721954},135.99501178721954,135.99501178721954,135.99501178721954,135.99501178721954,135.99501178721954,135.99501178721954,135.99501178721954,135.99501178721954,135.99501178721954,135.99501178721954,135.99501178721954,135.99501178721954,135.99501178721954,135.99501178721954,135.99501178721954,135.99501178721954,135.99501178721954]
[null,"Revenue",null,{"$f":"D775*D774","v":27332065.784302272},{"$f":"E775*E774","v":27332065.784302272},{"$f":"F775*F774","v":27332065.784302272},{"$f":"G775*G774","v":27332065.784302272},{"$f":"H775*H774","v":27332065.784302272},{"$f":"I775*I774","v":27332065.784302272},{"$f":"J775*J774","v":27332065.784302272},{"$f":"K775*K774","v":27332065.784302272},{"$f":"L775*L774","v":27332065.784302272},{"$f":"M775*M774","v":27332065.784302272},{"$f":"N775*N774","v":27332065.784302272},{"$f":"O775*O774","v":27332065.784302272},{"$f":"P775*P774","v":27332065.784302272},{"$f":"Q775*Q774","v":27332065.784302272},{"$f":"R775*R774","v":27332065.784302272},{"$f":"S775*S774","v":27332065.784302272},{"$f":"T775*T774","v":27332065.784302272},{"$f":"U775*U774","v":27332065.784302272},{"$f":"V775*V774","v":27332065.784302272},{"$f":"W775*W774","v":27332065.784302272},null,null,null,null,"Revenue",null,{"$f":"AD775*AD774","v":26774519.00527744},{"$f":"AE775*AE774","v":26774519.00527744},{"$f":"AF775*AF774","v":26774519.00527744},{"$f":"AG775*AG774","v":26774519.00527744},{"$f":"AH775*AH774","v":26774519.00527744},{"$f":"AI775*AI774","v":26774519.00527744},{"$f":"AJ775*AJ774","v":26774519.00527744},{"$f":"AK775*AK774","v":26774519.00527744},{"$f":"AL775*AL774","v":26774519.00527744},{"$f":"AM775*AM774","v":26774519.00527744},{"$f":"AN775*AN774","v":26774519.00527744},{"$f":"AO775*AO774","v":26774519.00527744},{"$f":"AP775*AP774","v":26774519.00527744},{"$f":"AQ775*AQ774","v":26774519.00527744},{"$f":"AR775*AR774","v":26774519.00527744},{"$f":"AS775*AS774","v":26774519.00527744},{"$f":"AT775*AT774","v":26774519.00527744},{"$f":"AU775*AU774","v":26774519.00527744},{"$f":"AV775*AV774","v":26774519.00527744},{"$f":"AW775*AW774","v":26774519.00527744},null,null,null,null,"Revenue",null,{"$f":"BD775*BD774","v":26842086.037322741},{"$f":"BE775*BE774","v":26842086.037322741},{"$f":"BF775*BF774","v":26842086.037322741},{"$f":"BG775*BG774","v":26842086.037322741},{"$f":"BH775*BH774","v":26842086.037322741},{"$f":"BI775*BI774","v":26842086.037322741},{"$f":"BJ775*BJ774","v":26842086.037322741},{"$f":"BK775*BK774","v":26842086.037322741},{"$f":"BL775*BL774","v":26842086.037322741},{"$f":"BM775*BM774","v":26842086.037322741},{"$f":"BN775*BN774","v":26842086.037322741},{"$f":"BO775*BO774","v":26842086.037322741},{"$f":"BP775*BP774","v":26842086.037322741},{"$f":"BQ775*BQ774","v":26842086.037322741},{"$f":"BR775*BR774","v":26842086.037322741},{"$f":"BS775*BS774","v":26842086.037322741},{"$f":"BT775*BT774","v":26842086.037322741},{"$f":"BU775*BU774","v":26842086.037322741},{"$f":"BV775*BV774","v":26842086.037322741},{"$f":"BW775*BW774","v":26842086.037322741},null,null,null,null,"Revenue",null,{"$f":"CD775*CD774","v":63054315.707578622},{"$f":"CE775*CE774","v":63054315.707578622},{"$f":"CF775*CF774","v":63054315.707578622},{"$f":"CG775*CG774","v":63054315.707578622},{"$f":"CH775*CH774","v":63054315.707578622},{"$f":"CI775*CI774","v":63054315.707578622},{"$f":"CJ775*CJ774","v":63054315.707578622},{"$f":"CK775*CK774","v":63054315.707578622},{"$f":"CL775*CL774","v":63054315.707578622},{"$f":"CM775*CM774","v":63054315.707578622},{"$f":"CN775*CN774","v":63054315.707578622},{"$f":"CO775*CO774","v":63054315.707578622},{"$f":"CP775*CP774","v":63054315.707578622},{"$f":"CQ775*CQ774","v":63054315.707578622},{"$f":"CR775*CR774","v":63054315.707578622},{"$f":"CS775*CS774","v":63054315.707578622},{"$f":"CT775*CT774","v":63054315.707578622},{"$f":"CU775*CU774","v":63054315.707578622},{"$f":"CV775*CV774","v":63054315.707578622},{"$f":"CW775*CW774","v":63054315.707578622}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(E773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(F773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(G773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(H773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(I773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(J773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(K773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(L773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(M773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(N773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(O773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(P773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(Q773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},{"$f":"HLOOKUP(R773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7083608.7955304198},{"$f":"HLOOKUP(S773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7225280.9714410286},{"$f":"HLOOKUP(T773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7369786.5908698505},{"$f":"HLOOKUP(U773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7517182.3226872468},{"$f":"HLOOKUP(V773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7667525.9691409925},{"$f":"HLOOKUP(W773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7820876.488523812},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(AE773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(AF773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(AG773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(AH773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(AI773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(AJ773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(AK773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(AL773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(AM773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(AN773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(AO773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(AP773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(AQ773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},{"$f":"HLOOKUP(AR773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7083608.7955304198},{"$f":"HLOOKUP(AS773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7225280.9714410286},{"$f":"HLOOKUP(AT773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7369786.5908698505},{"$f":"HLOOKUP(AU773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7517182.3226872468},{"$f":"HLOOKUP(AV773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7667525.9691409925},{"$f":"HLOOKUP(AW773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7820876.488523812},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5368490.1900864402},{"$f":"HLOOKUP(BE773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(BF773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(BG773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(BH773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(BI773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(BJ773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(BK773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(BL773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(BM773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(BN773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(BO773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(BP773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(BQ773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},{"$f":"HLOOKUP(BR773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7083608.7955304198},{"$f":"HLOOKUP(BS773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7225280.9714410286},{"$f":"HLOOKUP(BT773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7369786.5908698505},{"$f":"HLOOKUP(BU773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7517182.3226872468},{"$f":"HLOOKUP(BV773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7667525.9691409925},{"$f":"HLOOKUP(BW773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7820876.488523812},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13640997.0950813},{"$f":"HLOOKUP(CE773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13913817.036982926},{"$f":"HLOOKUP(CF773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14192093.377722582},{"$f":"HLOOKUP(CG773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14475935.245277036},{"$f":"HLOOKUP(CH773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14765453.950182574},{"$f":"HLOOKUP(CI773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15060763.029186232},{"$f":"HLOOKUP(CJ773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15361978.289769953},{"$f":"HLOOKUP(CK773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15669217.855565352},{"$f":"HLOOKUP(CL773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15982602.212676659},{"$f":"HLOOKUP(CM773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16302254.256930191},{"$f":"HLOOKUP(CN773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16628299.342068797},{"$f":"HLOOKUP(CO773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16960865.328910172},{"$f":"HLOOKUP(CP773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17300082.635488376},{"$f":"HLOOKUP(CQ773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17646084.288198143},{"$f":"HLOOKUP(CR773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17999005.97396211},{"$f":"HLOOKUP(CS773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":18358986.093441352},{"$f":"HLOOKUP(CT773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":18726165.815310176},{"$f":"HLOOKUP(CU773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":19100689.131616384},{"$f":"HLOOKUP(CV773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":19482702.914248709},{"$f":"HLOOKUP(CW773,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":19872356.972533684}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D774","v":0},{"$f":"HLOOKUP(E773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E774","v":0},{"$f":"HLOOKUP(F773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F774","v":0},{"$f":"HLOOKUP(G773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G774","v":0},{"$f":"HLOOKUP(H773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H774","v":0},{"$f":"HLOOKUP(I773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I774","v":0},{"$f":"HLOOKUP(J773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J774","v":0},{"$f":"HLOOKUP(K773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K774","v":0},{"$f":"HLOOKUP(L773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L774","v":0},{"$f":"HLOOKUP(M773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M774","v":0},{"$f":"HLOOKUP(N773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N774","v":0},{"$f":"HLOOKUP(O773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O774","v":0},{"$f":"HLOOKUP(P773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P774","v":0},{"$f":"HLOOKUP(Q773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q774","v":0},{"$f":"HLOOKUP(R773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R774","v":0},{"$f":"HLOOKUP(S773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S774","v":0},{"$f":"HLOOKUP(T773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T774","v":0},{"$f":"HLOOKUP(U773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U774","v":0},{"$f":"HLOOKUP(V773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V774","v":0},{"$f":"HLOOKUP(W773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W774","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD774","v":0},{"$f":"HLOOKUP(AE773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE774","v":0},{"$f":"HLOOKUP(AF773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF774","v":0},{"$f":"HLOOKUP(AG773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG774","v":0},{"$f":"HLOOKUP(AH773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH774","v":0},{"$f":"HLOOKUP(AI773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI774","v":0},{"$f":"HLOOKUP(AJ773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ774","v":0},{"$f":"HLOOKUP(AK773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK774","v":0},{"$f":"HLOOKUP(AL773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL774","v":0},{"$f":"HLOOKUP(AM773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM774","v":0},{"$f":"HLOOKUP(AN773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN774","v":0},{"$f":"HLOOKUP(AO773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO774","v":0},{"$f":"HLOOKUP(AP773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP774","v":0},{"$f":"HLOOKUP(AQ773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ774","v":0},{"$f":"HLOOKUP(AR773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR774","v":0},{"$f":"HLOOKUP(AS773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS774","v":0},{"$f":"HLOOKUP(AT773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT774","v":0},{"$f":"HLOOKUP(AU773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU774","v":0},{"$f":"HLOOKUP(AV773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV774","v":0},{"$f":"HLOOKUP(AW773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW774","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD774","v":67567.032045344138},{"$f":"HLOOKUP(BE773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE774","v":67567.032045344138},{"$f":"HLOOKUP(BF773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF774","v":67567.032045344138},{"$f":"HLOOKUP(BG773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG774","v":67567.032045344138},{"$f":"HLOOKUP(BH773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH774","v":67567.032045344138},{"$f":"HLOOKUP(BI773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI774","v":67567.032045344138},{"$f":"HLOOKUP(BJ773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ774","v":67567.032045344138},{"$f":"HLOOKUP(BK773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK774","v":67567.032045344138},{"$f":"HLOOKUP(BL773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL774","v":67567.032045344138},{"$f":"HLOOKUP(BM773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM774","v":67567.032045344138},{"$f":"HLOOKUP(BN773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN774","v":67567.032045344138},{"$f":"HLOOKUP(BO773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO774","v":67567.032045344138},{"$f":"HLOOKUP(BP773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP774","v":67567.032045344138},{"$f":"HLOOKUP(BQ773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ774","v":67567.032045344138},{"$f":"HLOOKUP(BR773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR774","v":67567.032045344138},{"$f":"HLOOKUP(BS773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS774","v":67567.032045344138},{"$f":"HLOOKUP(BT773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT774","v":67567.032045344138},{"$f":"HLOOKUP(BU773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU774","v":67567.032045344138},{"$f":"HLOOKUP(BV773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV774","v":67567.032045344138},{"$f":"HLOOKUP(BW773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW774","v":67567.032045344138},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD774","v":0},{"$f":"HLOOKUP(CE773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE774","v":0},{"$f":"HLOOKUP(CF773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF774","v":0},{"$f":"HLOOKUP(CG773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG774","v":0},{"$f":"HLOOKUP(CH773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH774","v":0},{"$f":"HLOOKUP(CI773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI774","v":0},{"$f":"HLOOKUP(CJ773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ774","v":0},{"$f":"HLOOKUP(CK773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK774","v":0},{"$f":"HLOOKUP(CL773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL774","v":0},{"$f":"HLOOKUP(CM773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM774","v":0},{"$f":"HLOOKUP(CN773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN774","v":0},{"$f":"HLOOKUP(CO773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO774","v":0},{"$f":"HLOOKUP(CP773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP774","v":0},{"$f":"HLOOKUP(CQ773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ774","v":0},{"$f":"HLOOKUP(CR773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR774","v":0},{"$f":"HLOOKUP(CS773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS774","v":0},{"$f":"HLOOKUP(CT773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT774","v":0},{"$f":"HLOOKUP(CU773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU774","v":0},{"$f":"HLOOKUP(CV773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV774","v":0},{"$f":"HLOOKUP(CW773,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW774","v":0}]
[null,"Property Tax",null,{"$f":"C802*$B$9","v":2304572.2401062115},{"$f":"D802*$B$9","v":2176162.5811307766},2054907.846714108,1940409.3678943065,1832290.6893526593,1730196.3316801065,1633790.6226096235,1542756.5933717741,1456794.9365448034,1375623.0219728232,1298973.9675165627,1226595.7615814421,1158250.4345379611,1093713.2763101442,1032772.0975595843,975226.5320359543,920887.37780021585,869575.97515455249,821123.61923374992,775371.00532670168,null,null,null,null,"Property Tax",null,{"$f":"AC802*$B$9","v":2143788.1303313593},{"$f":"AD802*$B$9","v":2024337.2847728152},1911542.1829898679,1805031.9701342387,1704456.4552117763,1609484.9597024249,1519805.2303345338,1435122.4124388597,1355158.0805067939,1279649.3227654169,1208347.8767595931,1141019.313099016,1077442.2646864755,1017407.6988931574,960718.23028798518,907187.47166135267,856639.42120950285,808907.88386469975,763835.9248686044,721275.35379228054,null,null,null,null,"Property Tax",null,{"$f":"BC802*$B$9","v":2143788.1303313593},{"$f":"BD802*$B$9","v":2024337.2847728152},1911542.1829898679,1805031.9701342387,1704456.4552117763,1609484.9597024249,1519805.2303345338,1435122.4124388597,1355158.0805067939,1279649.3227654169,1208347.8767595931,1141019.313099016,1077442.2646864755,1017407.6988931574,960718.23028798518,907187.47166135267,856639.42120950285,808907.88386469975,763835.9248686044,721275.35379228054,null,null,null,null,"Property Tax",null,{"$f":"CC802*$B$9","v":4741301.6472373763},{"$f":"CD802*$B$9","v":4477118.5953781037},4227655.6963549927,3992092.7503179964,3769655.2585589988,3559611.8770661247,3361272.0119647807,3173983.5489395647,2997130.7091717012,2830132.0247426098,2672438.4268470164,2523531.4405299127,2382921.4800119037,2250146.2389982115,2124769.1706788861,2006378.0524226758,1894583.6304454678,1789018.3399971495,1689335.0968590453,1595206.1561785373]
[null,"Total Operating Costs",null,{"$f":"SUM(D778:D780)","v":7673062.4301926512},{"$f":"SUM(E778:E780)","v":7652022.5750189452},{"$f":"SUM(F778:F780)","v":7640285.0404800409},{"$f":"SUM(G778:G780)","v":7637494.1055355584},{"$f":"SUM(H778:H780)","v":7643317.1217467356},{"$f":"SUM(I778:I780)","v":7657443.292722065},{"$f":"SUM(J778:J780)","v":7679582.5228724219},{"$f":"SUM(K778:K780)","v":7709464.3316398272},{"$f":"SUM(L778:L780)","v":7746836.8295782171},{"$f":"SUM(M778:M780)","v":7791465.7528669061},{"$f":"SUM(N778:N780)","v":7843133.5530285267},{"$f":"SUM(O778:O780)","v":7901638.5388036463},{"$f":"SUM(P778:P780)","v":7966794.0673046093},{"$f":"SUM(Q778:Q780)","v":8038427.7817321252},{"$f":"SUM(R778:R780)","v":8116380.8930900041},{"$f":"SUM(S778:S780)","v":8200507.5034769829},{"$f":"SUM(T778:T780)","v":8290673.9686700664},{"$f":"SUM(U778:U780)","v":8386758.2978417994},{"$f":"SUM(V778:V780)","v":8488649.5883747432},{"$f":"SUM(W778:W780)","v":8596247.4938505143},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD778:AD780)","v":7512278.3204177991},{"$f":"SUM(AE778:AE780)","v":7500197.2786609838},{"$f":"SUM(AF778:AF780)","v":7496919.3767558001},{"$f":"SUM(AG778:AG780)","v":7502116.7077754904},{"$f":"SUM(AH778:AH780)","v":7515482.8876058524},{"$f":"SUM(AI778:AI780)","v":7536731.9207443828},{"$f":"SUM(AJ778:AJ780)","v":7565597.1305973325},{"$f":"SUM(AK778:AK780)","v":7601830.1507069133},{"$f":"SUM(AL778:AL780)","v":7645199.9735402083},{"$f":"SUM(AM778:AM780)","v":7695492.0536595006},{"$f":"SUM(AN778:AN780)","v":7752507.4622715572},{"$f":"SUM(AO778:AO780)","v":7816062.0903212205},{"$f":"SUM(AP778:AP780)","v":7885985.8974531237},{"$f":"SUM(AQ778:AQ780)","v":7962122.204315139},{"$f":"SUM(AR778:AR780)","v":8044327.0258184047},{"$f":"SUM(AS778:AS780)","v":8132468.4431023812},{"$f":"SUM(AT778:AT780)","v":8226426.0120793534},{"$f":"SUM(AU778:AU780)","v":8326090.2065519467},{"$f":"SUM(AV778:AV780)","v":8431361.8940095976},{"$f":"SUM(AW778:AW780)","v":8542151.8423160929},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD778:BD780)","v":7579845.3524631429},{"$f":"SUM(BE778:BE780)","v":7567764.3107063277},{"$f":"SUM(BF778:BF780)","v":7564486.408801144},{"$f":"SUM(BG778:BG780)","v":7569683.7398208342},{"$f":"SUM(BH778:BH780)","v":7583049.9196511963},{"$f":"SUM(BI778:BI780)","v":7604298.9527897267},{"$f":"SUM(BJ778:BJ780)","v":7633164.1626426764},{"$f":"SUM(BK778:BK780)","v":7669397.1827522572},{"$f":"SUM(BL778:BL780)","v":7712767.0055855522},{"$f":"SUM(BM778:BM780)","v":7763059.0857048444},{"$f":"SUM(BN778:BN780)","v":7820074.4943169011},{"$f":"SUM(BO778:BO780)","v":7883629.1223665643},{"$f":"SUM(BP778:BP780)","v":7953552.9294984676},{"$f":"SUM(BQ778:BQ780)","v":8029689.2363604829},{"$f":"SUM(BR778:BR780)","v":8111894.0578637486},{"$f":"SUM(BS778:BS780)","v":8200035.4751477251},{"$f":"SUM(BT778:BT780)","v":8293993.0441246973},{"$f":"SUM(BU778:BU780)","v":8393657.2385972906},{"$f":"SUM(BV778:BV780)","v":8498928.9260549415},{"$f":"SUM(BW778:BW780)","v":8609718.8743614368},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD778:CD780)","v":18382298.742318675},{"$f":"SUM(CE778:CE780)","v":18390935.632361028},{"$f":"SUM(CF778:CF780)","v":18419749.074077576},{"$f":"SUM(CG778:CG780)","v":18468027.99559503},{"$f":"SUM(CH778:CH780)","v":18535109.208741572},{"$f":"SUM(CI778:CI780)","v":18620374.906252358},{"$f":"SUM(CJ778:CJ780)","v":18723250.301734734},{"$f":"SUM(CK778:CK780)","v":18843201.404504918},{"$f":"SUM(CL778:CL780)","v":18979732.92184836},{"$f":"SUM(CM778:CM780)","v":19132386.281672802},{"$f":"SUM(CN778:CN780)","v":19300737.768915813},{"$f":"SUM(CO778:CO780)","v":19484396.769440085},{"$f":"SUM(CP778:CP780)","v":19683004.115500279},{"$f":"SUM(CQ778:CQ780)","v":19896230.527196355},{"$f":"SUM(CR778:CR780)","v":20123775.144640997},{"$f":"SUM(CS778:CS780)","v":20365364.145864028},{"$f":"SUM(CT778:CT780)","v":20620749.445755646},{"$f":"SUM(CU778:CU780)","v":20889707.471613534},{"$f":"SUM(CV778:CV780)","v":21172038.011107754},{"$f":"SUM(CW778:CW780)","v":21467563.128712222}]
[]
[null,"EBITDA",null,{"$f":"D776-D781","v":19659003.354109623},{"$f":"E776-E781","v":19680043.209283326},19691780.743822232,19694571.678766713,19688748.662555538,19674622.491580207,19652483.26142985,19622601.452662446,19585228.954724055,19540600.031435367,19488932.231273744,19430427.245498627,19365271.716997661,19293638.002570145,19215684.89121227,19131558.280825287,19041391.815632205,18945307.486460473,18843416.195927531,18735818.290451758,null,null,null,null,"EBITDA",null,{"$f":"AD776-AD781","v":19262240.684859641},{"$f":"AE776-AE781","v":19274321.726616457},19277599.62852164,19272402.297501951,19259036.117671587,19237787.084533058,19208921.874680109,19172688.854570527,19129319.031737231,19079026.951617941,19022011.543005884,18958456.914956219,18888533.107824318,18812396.800962299,18730191.979459036,18642050.562175058,18548092.993198086,18448428.798725493,18343157.111267842,18232367.162961349,null,null,null,null,"EBITDA",null,{"$f":"BD776-BD781","v":19262240.684859596},{"$f":"BE776-BE781","v":19274321.726616412},19277599.628521599,19272402.297501907,19259036.117671546,19237787.084533013,19208921.874680065,19172688.854570486,19129319.03173719,19079026.951617897,19022011.543005839,18958456.914956175,18888533.107824273,18812396.800962258,18730191.979458991,18642050.562175017,18548092.993198045,18448428.798725449,18343157.111267798,18232367.162961304,null,null,null,null,"EBITDA",null,{"$f":"CD776-CD781","v":44672016.965259947},{"$f":"CE776-CE781","v":44663380.07521759},44634566.633501045,44586287.711983591,44519206.498837054,44433940.80132626,44331065.405843884,44211114.303073704,44074582.785730258,43921929.425905824,43753577.938662812,43569918.938138537,43371311.592078343,43158085.180382267,42930540.562937625,42688951.56171459,42433566.261822976,42164608.235965088,41882277.696470872,41586752.5788664]
[null,"Before Tax Earnings",null,{"$f":"D783-D803-D793","v":-34516519.331745788},{"$f":"E783-E785-E803","v":-54066268.474115446},-24556006.266217023,-6854100.5272568427,-6859923.5434680171,6400286.3885684293,19652483.26142985,19622601.452662446,19585228.954724055,19540600.031435367,19488932.231273744,19430427.245498627,19365271.716997661,19293638.002570145,19215684.89121227,19131558.280825287,19041391.815632205,18945307.486460473,18843416.195927531,18735818.290451758,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD783-AD803-AD793","v":-22410237.423459053},{"$f":"AE783-AE785-AE803","v":-34831639.52202262},-13185977.120661806,-205743.75200811774,-219109.93183848262,9498714.0597780235,19208921.874680109,19172688.854570527,19129319.031737231,19079026.951617941,19022011.543005884,18958456.914956219,18888533.107824318,18812396.800962299,18730191.979459036,18642050.562175058,18548092.993198086,18448428.798725493,18343157.111267842,18232367.162961349,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD783-BD803-BD793","v":-22410237.423459098},{"$f":"BE783-BE785-BE803","v":-34831639.522022665},-13185977.120661847,-205743.75200816244,-219109.9318385236,9498714.0597779788,19208921.874680065,19172688.854570486,19129319.03173719,19079026.951617897,19022011.543005839,18958456.914956175,18888533.107824273,18812396.800962258,18730191.979458991,18642050.562175017,18548092.993198045,18448428.798725449,18343157.111267798,18232367.162961304,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD783-CD803-CD793","v":-51342084.041955069},{"$f":"CE783-CE785-CE803","v":-81396126.833798081},-31001137.51190836,-795134.77526205033,-862215.98840858787,21743229.557703439,44331065.405843884,44211114.303073704,44074582.785730258,43921929.425905824,43753577.938662812,43569918.938138537,43371311.592078343,43158085.180382267,42930540.562937625,42688951.56171459,42433566.261822976,42164608.235965088,41882277.696470872,41586752.5788664]
[null,"PTC",null,{"$f":"D774*HLOOKUP(D773,$B$2:$AT$3,2,FALSE)*HLOOKUP($D773,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E774*HLOOKUP(E773,$B$2:$AT$3,2,FALSE)*HLOOKUP($D773,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD774*HLOOKUP(AD773,$B$2:$AT$3,2,FALSE)*HLOOKUP($D773,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE774*HLOOKUP(AE773,$B$2:$AT$3,2,FALSE)*HLOOKUP($D773,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD774*HLOOKUP(BD773,$B$2:$AT$3,2,FALSE)*HLOOKUP($D773,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE774*HLOOKUP(BE773,$B$2:$AT$3,2,FALSE)*HLOOKUP($D773,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD774*HLOOKUP(CD773,$B$2:$AT$3,2,FALSE)*HLOOKUP($D773,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE774*HLOOKUP(CE773,$B$2:$AT$3,2,FALSE)*HLOOKUP($D773,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D784*$B$7-D785","v":-7248469.059666615},{"$f":"E784*$B$7-E785","v":-11353916.379564242},{"$f":"F784*$B$7-F785","v":-5156761.3159055747},{"$f":"G784*$B$7-G785","v":-1439361.1107239369},{"$f":"H784*$B$7-H785","v":-1440583.9441282835},{"$f":"I784*$B$7-I785","v":1344060.1415993702},{"$f":"J784*$B$7-J785","v":4127021.4849002683},{"$f":"K784*$B$7-K785","v":4120746.3050591135},{"$f":"L784*$B$7-L785","v":4112898.0804920513},{"$f":"M784*$B$7-M785","v":4103526.0066014268},{"$f":"N784*$B$7-N785","v":4092675.7685674862},{"$f":"O784*$B$7-O785","v":4080389.7215547115},{"$f":"P784*$B$7-P785","v":4066707.0605695085},{"$f":"Q784*$B$7-Q785","v":4051663.9805397303},{"$f":"R784*$B$7-R785","v":4035293.8271545763},{"$f":"S784*$B$7-S785","v":4017627.2389733102},{"$f":"T784*$B$7-T785","v":3998692.281282763},{"$f":"U784*$B$7-U785","v":3978514.5721566994},{"$f":"V784*$B$7-V785","v":3957117.4011447811},{"$f":"W784*$B$7-W785","v":3934521.8409948689},null,null,null,null,"Federal Tax",null,{"$f":"AD784*$B$7-AD785","v":-4706149.8589264005},{"$f":"AE784*$B$7-AE785","v":-7314644.2996247495},{"$f":"AF784*$B$7-AF785","v":-2769055.1953389794},{"$f":"AG784*$B$7-AG785","v":-43206.187921704724},{"$f":"AH784*$B$7-AH785","v":-46013.085686081351},{"$f":"AI784*$B$7-AI785","v":1994729.9525533849},{"$f":"AJ784*$B$7-AJ785","v":4033873.5936828228},{"$f":"AK784*$B$7-AK785","v":4026264.6594598102},{"$f":"AL784*$B$7-AL785","v":4017156.9966648184},{"$f":"AM784*$B$7-AM785","v":4006595.6598397675},{"$f":"AN784*$B$7-AN785","v":3994622.4240312353},{"$f":"AO784*$B$7-AO785","v":3981275.9521408058},{"$f":"AP784*$B$7-AP785","v":3966591.9526431067},{"$f":"AQ784*$B$7-AQ785","v":3950603.3282020828},{"$f":"AR784*$B$7-AR785","v":3933340.3156863973},{"$f":"AS784*$B$7-AS785","v":3914830.618056762},{"$f":"AT784*$B$7-AT785","v":3895099.5285715978},{"$f":"AU784*$B$7-AU785","v":3874170.0477323532},{"$f":"AV784*$B$7-AV785","v":3852062.9933662466},{"$f":"AW784*$B$7-AW785","v":3828797.1042218832},null,null,null,null,"Federal Tax",null,{"$f":"BD784*$B$7-BD785","v":-4706149.8589264108},{"$f":"BE784*$B$7-BE785","v":-7314644.2996247597},{"$f":"BF784*$B$7-BF785","v":-2769055.1953389877},{"$f":"BG784*$B$7-BG785","v":-43206.18792171411},{"$f":"BH784*$B$7-BH785","v":-46013.085686089951},{"$f":"BI784*$B$7-BI785","v":1994729.9525533754},{"$f":"BJ784*$B$7-BJ785","v":4033873.5936828135},{"$f":"BK784*$B$7-BK785","v":4026264.6594598019},{"$f":"BL784*$B$7-BL785","v":4017156.9966648095},{"$f":"BM784*$B$7-BM785","v":4006595.6598397582},{"$f":"BN784*$B$7-BN785","v":3994622.424031226},{"$f":"BO784*$B$7-BO785","v":3981275.9521407965},{"$f":"BP784*$B$7-BP785","v":3966591.9526430974},{"$f":"BQ784*$B$7-BQ785","v":3950603.3282020739},{"$f":"BR784*$B$7-BR785","v":3933340.3156863879},{"$f":"BS784*$B$7-BS785","v":3914830.6180567532},{"$f":"BT784*$B$7-BT785","v":3895099.5285715894},{"$f":"BU784*$B$7-BU785","v":3874170.0477323439},{"$f":"BV784*$B$7-BV785","v":3852062.9933662373},{"$f":"BW784*$B$7-BW785","v":3828797.1042218739},null,null,null,null,"Federal Tax",null,{"$f":"CD784*$B$7-CD785","v":-10781837.648810564},{"$f":"CE784*$B$7-CE785","v":-17093186.635097597},{"$f":"CF784*$B$7-CF785","v":-6510238.8775007557},{"$f":"CG784*$B$7-CG785","v":-166978.30280503057},{"$f":"CH784*$B$7-CH785","v":-181065.35756580345},{"$f":"CI784*$B$7-CI785","v":4566078.2071177224},{"$f":"CJ784*$B$7-CJ785","v":9309523.735227216},{"$f":"CK784*$B$7-CK785","v":9284334.0036454778},{"$f":"CL784*$B$7-CL785","v":9255662.3850033544},{"$f":"CM784*$B$7-CM785","v":9223605.1794402227},{"$f":"CN784*$B$7-CN785","v":9188251.3671191894},{"$f":"CO784*$B$7-CO785","v":9149682.9770090915},{"$f":"CP784*$B$7-CP785","v":9107975.4343364518},{"$f":"CQ784*$B$7-CQ785","v":9063197.887880275},{"$f":"CR784*$B$7-CR785","v":9015413.5182169005},{"$f":"CS784*$B$7-CS785","v":8964679.8279600628},{"$f":"CT784*$B$7-CT785","v":8911048.9149828255},{"$f":"CU784*$B$7-CU785","v":8854567.7295526676},{"$f":"CV784*$B$7-CV785","v":8795278.3162588831},{"$f":"CW784*$B$7-CW785","v":8733218.0415619444}]
[]
[]
[{"$f":"IRR(C789:X789,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D773,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-230457224.01062113},{"$f":"D783-D786","v":26907472.413776238},{"$f":"E783-E786","v":31033959.58884757},24848542.059727807,21133932.789490648,21129332.60668382,18330562.349980839,15525461.776529582,15501855.147603333,15472330.874232003,15437074.02483394,15396256.462706259,15350037.523943916,15298564.656428153,15241974.022030415,15180391.064057693,15113931.041851977,15042699.534349442,14966792.914303774,14886298.79478275,14801296.449456889,{"$f":"C789*-0.3","v":69137167.203186333},null,null,{"$f":"IRR(AC789:AX789,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD773,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-214378813.03313592},{"$f":"AD783-AD786","v":23968390.543786041},{"$f":"AE783-AE786","v":26588966.026241206},22046654.823860619,19315608.485423654,19305049.203357667,17243057.131979674,15175048.280997287,15146424.195110716,15112162.035072412,15072431.291778173,15027389.118974648,14977180.962815413,14921941.15518121,14861793.472760215,14796851.663772639,14727219.944118295,14652993.464626487,14574258.75099314,14491094.117901595,14403570.058739465,{"$f":"AC789*-0.3","v":64313643.909940772},null,null,{"$f":"IRR(BC789:BX789,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD773,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$23)","v":-214378813.03313592},{"$f":"BD783-BD786","v":23968390.543786008},{"$f":"BE783-BE786","v":26588966.026241172},22046654.823860586,19315608.485423621,19305049.203357637,17243057.131979637,15175048.28099725,15146424.195110684,15112162.035072381,15072431.291778138,15027389.118974613,14977180.962815378,14921941.155181177,14861793.472760184,14796851.663772603,14727219.944118263,14652993.464626456,14574258.750993105,14491094.11790156,14403570.058739431,{"$f":"BC789*-0.3","v":64313643.909940772},null,null,{"$f":"IRR(CC789:CX789,0.1)","v":7.0000000000000284E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD773,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$24)","v":-474130164.7237376},{"$f":"CD783-CD786","v":55453854.614070512},{"$f":"CE783-CE786","v":61756566.710315183},51144805.511001803,44753266.01478862,44700271.856402859,39867862.594208539,35021541.670616671,34926780.299428225,34818920.4007269,34698324.246465601,34565326.571543619,34420235.961129442,34263336.157741889,34094887.292501993,33915127.044720724,33724271.733754531,33522517.346840151,33310040.50641242,33086999.380211987,32853534.537304454,{"$f":"CC789*-0.3","v":142239049.41712126}]
[{"$f":"IRR(C790:X790,0.1)","v":0.11136354877449861},"ROE",{"$f":"-C809","v":-28532039.58963944},{"$f":"D789-D793-D795-D804-D785","v":4254522.5164973866},{"$f":"E789-E793-E795-E804-E785","v":2573487.646501068},{"$f":"F789-F793-F795-F804-F785","v":2582760.2987867985},{"$f":"G789-G793-G795-G804-G785","v":2584965.1373929391},{"$f":"H789-H793-H795-H804-H785","v":2580364.954586111},{"$f":"I789-I793-I795-I804-I785","v":2569205.279515604},{"$f":"J789-J793-J795-J804-J785","v":2551715.2876968188},{"$f":"K789-K793-K795-K804-K785","v":2528108.6587705705},{"$f":"L789-L793-L795-L804-L785","v":2498584.385399241},{"$f":"M789-M793-M795-M804-M785","v":2463327.5360011775},{"$f":"N789-N793-N795-N804-N785","v":2422509.9738734961},{"$f":"O789-O793-O795-O804-O785","v":2376291.0351111526},{"$f":"P789-P793-P795-P804-P785","v":2324818.1675953902},{"$f":"Q789-Q793-Q795-Q804-Q785","v":2268227.5331976525},{"$f":"R789-R793-R795-R804-R785","v":2206644.5752249304},{"$f":"S789-S793-S795-S804-S785","v":2140184.5530192144},{"$f":"T789-T793-T795-T804-T785","v":2068953.0455166809},{"$f":"U789-U793-U795-U804-U785","v":1993046.4254710115},{"$f":"V789-V793-V795-V804-V785","v":1912552.3059499878},{"$f":"W789-W793-W795-W804-W785","v":1827549.9606241267},{"$f":"X789","v":69137167.203186333},null,null,{"$f":"IRR(AC790:AX790,0.1)","v":0.11285918788398575},"ROE",{"$f":"-AC809","v":-27727949.392656233},{"$f":"AD789-AD793-AD795-AD804-AD785","v":4258862.8815994933},{"$f":"AE789-AE793-AE795-AE804-AE785","v":2618593.9157243352},{"$f":"AF789-AF793-AF795-AF804-AF785","v":2621183.4582294291},{"$f":"AG789-AG793-AG795-AG804-AG785","v":2617077.5667238743},{"$f":"AH789-AH793-AH795-AH804-AH785","v":2606518.2846578858},{"$f":"AI789-AI793-AI795-AI804-AI785","v":2589731.5484784506},{"$f":"AJ789-AJ793-AJ795-AJ804-AJ785","v":2566928.032694621},{"$f":"AK789-AK793-AK795-AK804-AK785","v":2538303.9468080495},{"$f":"AL789-AL793-AL795-AL804-AL785","v":2504041.7867697459},{"$f":"AM789-AM793-AM795-AM804-AM785","v":2464311.0434755059},{"$f":"AN789-AN793-AN795-AN804-AN785","v":2419268.8706719819},{"$f":"AO789-AO793-AO795-AO804-AO785","v":2369060.7145127477},{"$f":"AP789-AP793-AP795-AP804-AP785","v":2313820.906878544},{"$f":"AQ789-AQ793-AQ795-AQ804-AQ785","v":2253673.2244575489},{"$f":"AR789-AR793-AR795-AR804-AR785","v":2188731.4154699743},{"$f":"AS789-AS793-AS795-AS804-AS785","v":2119099.6958156303},{"$f":"AT789-AT793-AT795-AT804-AT785","v":2044873.216323819},{"$f":"AU789-AU793-AU795-AU804-AU785","v":1966138.5026904736},{"$f":"AV789-AV793-AV795-AV804-AV785","v":1882973.8695989288},{"$f":"AW789-AW793-AW795-AW804-AW785","v":1795449.8104367983},{"$f":"AX789","v":64313643.909940772},null,null,{"$f":"IRR(BC790:BX790,0.1)","v":0.11285918788398464},"ROE",{"$f":"-BC809","v":-27727949.392656233},{"$f":"BD789-BD793-BD795-BD804-BD785","v":4258862.8815994598},{"$f":"BE789-BE793-BE795-BE804-BE785","v":2618593.9157243017},{"$f":"BF789-BF793-BF795-BF804-BF785","v":2621183.4582293956},{"$f":"BG789-BG793-BG795-BG804-BG785","v":2617077.5667238408},{"$f":"BH789-BH793-BH795-BH804-BH785","v":2606518.284657856},{"$f":"BI789-BI793-BI795-BI804-BI785","v":2589731.5484784134},{"$f":"BJ789-BJ793-BJ795-BJ804-BJ785","v":2566928.0326945838},{"$f":"BK789-BK793-BK795-BK804-BK785","v":2538303.9468080178},{"$f":"BL789-BL793-BL795-BL804-BL785","v":2504041.7867697142},{"$f":"BM789-BM793-BM795-BM804-BM785","v":2464311.0434754724},{"$f":"BN789-BN793-BN795-BN804-BN785","v":2419268.8706719466},{"$f":"BO789-BO793-BO795-BO804-BO785","v":2369060.7145127105},{"$f":"BP789-BP793-BP795-BP804-BP785","v":2313820.9068785105},{"$f":"BQ789-BQ793-BQ795-BQ804-BQ785","v":2253673.2244575173},{"$f":"BR789-BR793-BR795-BR804-BR785","v":2188731.415469937},{"$f":"BS789-BS793-BS795-BS804-BS785","v":2119099.6958155967},{"$f":"BT789-BT793-BT795-BT804-BT785","v":2044873.2163237892},{"$f":"BU789-BU793-BU795-BU804-BU785","v":1966138.5026904382},{"$f":"BV789-BV793-BV795-BV804-BV785","v":1882973.8695988934},{"$f":"BW789-BW793-BW795-BW804-BW785","v":1795449.8104367647},{"$f":"BX789","v":64313643.909940772},null,null,{"$f":"IRR(CC790:CX790,0.1)","v":0.13878708134334894},"ROE",{"$f":"-CC809","v":-60800855.961459607},{"$f":"CD789-CD793-CD795-CD804-CD785","v":11261909.079644388},{"$f":"CE789-CE793-CE795-CE804-CE785","v":7637435.0068040714},{"$f":"CF789-CF793-CF795-CF804-CF785","v":7614672.3878480066},{"$f":"CG789-CG793-CG795-CG804-CG785","v":7576532.0398492143},{"$f":"CH789-CH793-CH795-CH804-CH785","v":7523537.8814634532},{"$f":"CI789-CI793-CI795-CI804-CI785","v":7456177.9804299269},{"$f":"CJ789-CJ793-CJ795-CJ804-CJ785","v":7374906.4179988503},{"$f":"CK789-CK793-CK795-CK804-CK785","v":7280145.0468104016},{"$f":"CL789-CL793-CL795-CL804-CL785","v":7172285.1481090784},{"$f":"CM789-CM793-CM795-CM804-CM785","v":7051688.9938477799},{"$f":"CN789-CN793-CN795-CN804-CN785","v":6918691.3189257979},{"$f":"CO789-CO793-CO795-CO804-CO785","v":6773600.7085116208},{"$f":"CP789-CP793-CP795-CP804-CP785","v":6616700.9051240683},{"$f":"CQ789-CQ793-CQ795-CQ804-CQ785","v":6448252.0398841724},{"$f":"CR789-CR793-CR795-CR804-CR785","v":6268491.7921029031},{"$f":"CS789-CS793-CS795-CS804-CS785","v":6077636.4811367095},{"$f":"CT789-CT793-CT795-CT804-CT785","v":5875882.0942223296},{"$f":"CU789-CU793-CU795-CU804-CU785","v":5663405.2537945993},{"$f":"CV789-CV793-CV795-CV804-CV785","v":5440364.1275941655},{"$f":"CW789-CW793-CW795-CW804-CW785","v":5206899.2846866325},{"$f":"CX789","v":142239049.41712126}]
[]
[]
[null,"Interest",null,{"$f":"C796*$B$8","v":8084077.8837311752},7839594.4534760956,7582886.8517082622,7313343.8698520362,7030323.738903,6733152.6014065119,6421122.907035199,6093491.7279453203,5749478.9899009485,5388265.614954358,5008991.5712604374,4610753.825381822,4192604.1922092745,3753547.0773781002,3292537.1068053674,2808476.6377039975,2300213.1451475592,1766536.477963299,1206175.9774198257,617797.45184917876,null,null,null,null,"Interest",null,{"$f":"AC796*$B$8","v":7856252.3279192662},7618658.9319000961,7369185.8660799675,7107239.1469688313,6832195.0919021405,6543398.8340821136,6240162.7633710857,5921764.8891245071,5587447.1211655997,5236413.4648087462,4867828.12563405,4480813.5195006197,4074448.1830605175,3647764.5797984097,3199746.7963731969,2729328.1237767236,2235388.5175504265,1716751.9310128146,1172183.5151483219,600386.67849060462,null,null,null,null,"Interest",null,{"$f":"BC796*$B$8","v":7856252.3279192662},7618658.9319000961,7369185.8660799675,7107239.1469688313,6832195.0919021405,6543398.8340821136,6240162.7633710857,5921764.8891245071,5587447.1211655997,5236413.4648087462,4867828.12563405,4480813.5195006197,4074448.1830605175,3647764.5797984097,3199746.7963731969,2729328.1237767236,2235388.5175504265,1716751.9310128146,1172183.5151483219,600386.67849060462,null,null,null,null,"Interest",null,{"$f":"CC796*$B$8","v":17226909.18908022},16705922.885903342,16158887.267567618,15584499.868315108,14981393.099099971,14348130.991424078,13683205.77836439,12985034.30465172,12251954.257253416,11482220.207485195,10673999.455228563,9825367.6653591003,8934304.2859961633,7998687.7376650795,7016290.3619174426,5984773.117382424,4901680.0106206536,3764432.2485207953,2570322.098315944,1316506.4406008499]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C808)","v":12973746.488832762},{"$f":"-PMT($B$8,20,$C808)","v":12973746.488832762},12973746.488832762,12973746.488832762,12973746.488832762,12973746.488832762,12973746.488832762,12973746.488832762,12973746.488832762,12973746.488832762,12973746.488832762,12973746.488832762,12973746.488832762,12973746.488832762,12973746.488832762,12973746.488832762,12973746.488832762,12973746.488832762,12973746.488832762,12973746.488832762,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC808)","v":12608120.248302666},{"$f":"-PMT($B$8,20,$AC808)","v":12608120.248302666},12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC808)","v":12608120.248302666},{"$f":"-PMT($B$8,20,$BC808)","v":12608120.248302666},12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,12608120.248302666,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC808)","v":27646635.252617821},{"$f":"-PMT($B$8,20,$CC808)","v":27646635.252617821},27646635.252617821,27646635.252617821,27646635.252617821,27646635.252617821,27646635.252617821,27646635.252617821,27646635.252617821,27646635.252617821,27646635.252617821,27646635.252617821,27646635.252617821,27646635.252617821,27646635.252617821,27646635.252617821,27646635.252617821,27646635.252617821,27646635.252617821,27646635.252617821]
[null,"Sinking Fund",null,{"$f":"D794-D793","v":4889668.6051015873},{"$f":"E794-E793","v":5134152.0353566669},{"$f":"F794-F793","v":5390859.6371245002},{"$f":"G794-G793","v":5660402.6189807262},{"$f":"H794-H793","v":5943422.7499297624},{"$f":"I794-I793","v":6240593.8874262506},{"$f":"J794-J793","v":6552623.5817975635},{"$f":"K794-K793","v":6880254.7608874422},{"$f":"L794-L793","v":7224267.498931814},{"$f":"M794-M793","v":7585480.8738784045},{"$f":"N794-N793","v":7964754.9175723251},{"$f":"O794-O793","v":8362992.6634509405},{"$f":"P794-P793","v":8781142.296623487},{"$f":"Q794-Q793","v":9220199.4114546627},{"$f":"R794-R793","v":9681209.3820273951},{"$f":"S794-S793","v":10165269.851128764},{"$f":"T794-T793","v":10673533.343685202},{"$f":"U794-U793","v":11207210.010869464},{"$f":"V794-V793","v":11767570.511412937},{"$f":"W794-W793","v":12355949.036983583},null,null,null,null,"Sinking Fund",null,{"$f":"AD794-AD793","v":4751867.9203834003},{"$f":"AE794-AE793","v":4989461.3164025703},{"$f":"AF794-AF793","v":5238934.382222699},{"$f":"AG794-AG793","v":5500881.1013338352},{"$f":"AH794-AH793","v":5775925.1564005259},{"$f":"AI794-AI793","v":6064721.4142205529},{"$f":"AJ794-AJ793","v":6367957.4849315807},{"$f":"AK794-AK793","v":6686355.3591781594},{"$f":"AL794-AL793","v":7020673.1271370668},{"$f":"AM794-AM793","v":7371706.7834939202},{"$f":"AN794-AN793","v":7740292.1226686165},{"$f":"AO794-AO793","v":8127306.7288020467},{"$f":"AP794-AP793","v":8533672.0652421489},{"$f":"AQ794-AQ793","v":8960355.6685042568},{"$f":"AR794-AR793","v":9408373.4519294687},{"$f":"AS794-AS793","v":9878792.1245259419},{"$f":"AT794-AT793","v":10372731.730752241},{"$f":"AU794-AU793","v":10891368.317289852},{"$f":"AV794-AV793","v":11435936.733154345},{"$f":"AW794-AW793","v":12007733.569812061},null,null,null,null,"Sinking Fund",null,{"$f":"BD794-BD793","v":4751867.9203834003},{"$f":"BE794-BE793","v":4989461.3164025703},{"$f":"BF794-BF793","v":5238934.382222699},{"$f":"BG794-BG793","v":5500881.1013338352},{"$f":"BH794-BH793","v":5775925.1564005259},{"$f":"BI794-BI793","v":6064721.4142205529},{"$f":"BJ794-BJ793","v":6367957.4849315807},{"$f":"BK794-BK793","v":6686355.3591781594},{"$f":"BL794-BL793","v":7020673.1271370668},{"$f":"BM794-BM793","v":7371706.7834939202},{"$f":"BN794-BN793","v":7740292.1226686165},{"$f":"BO794-BO793","v":8127306.7288020467},{"$f":"BP794-BP793","v":8533672.0652421489},{"$f":"BQ794-BQ793","v":8960355.6685042568},{"$f":"BR794-BR793","v":9408373.4519294687},{"$f":"BS794-BS793","v":9878792.1245259419},{"$f":"BT794-BT793","v":10372731.730752241},{"$f":"BU794-BU793","v":10891368.317289852},{"$f":"BV794-BV793","v":11435936.733154345},{"$f":"BW794-BW793","v":12007733.569812061},null,null,null,null,"Sinking Fund",null,{"$f":"CD794-CD793","v":10419726.063537601},{"$f":"CE794-CE793","v":10940712.366714479},{"$f":"CF794-CF793","v":11487747.985050203},{"$f":"CG794-CG793","v":12062135.384302713},{"$f":"CH794-CH793","v":12665242.15351785},{"$f":"CI794-CI793","v":13298504.261193743},{"$f":"CJ794-CJ793","v":13963429.474253431},{"$f":"CK794-CK793","v":14661600.947966101},{"$f":"CL794-CL793","v":15394680.995364405},{"$f":"CM794-CM793","v":16164415.045132626},{"$f":"CN794-CN793","v":16972635.797389258},{"$f":"CO794-CO793","v":17821267.587258719},{"$f":"CP794-CP793","v":18712330.96662166},{"$f":"CQ794-CQ793","v":19647947.514952742},{"$f":"CR794-CR793","v":20630344.890700378},{"$f":"CS794-CS793","v":21661862.135235399},{"$f":"CT794-CT793","v":22744955.241997167},{"$f":"CU794-CU793","v":23882203.004097026},{"$f":"CV794-CV793","v":25076313.154301878},{"$f":"CW794-CW793","v":26330128.812016971}]
[null,"Mortgage Balance",{"$f":"C808","v":161681557.67462349},{"$f":"C796-D795","v":156791889.0695219},{"$f":"D796-E795","v":151657737.03416523},{"$f":"E796-F795","v":146266877.39704072},{"$f":"F796-G795","v":140606474.77805999},{"$f":"G796-H795","v":134663052.02813023},{"$f":"H796-I795","v":128422458.14070398},{"$f":"I796-J795","v":121869834.55890641},{"$f":"J796-K795","v":114989579.79801896},{"$f":"K796-L795","v":107765312.29908715},{"$f":"L796-M795","v":100179831.42520875},{"$f":"M796-N795","v":92215076.507636428},{"$f":"N796-O795","v":83852083.844185486},{"$f":"O796-P795","v":75070941.547562003},{"$f":"P796-Q795","v":65850742.13610734},{"$f":"Q796-R795","v":56169532.754079945},{"$f":"R796-S795","v":46004262.902951181},{"$f":"S796-T795","v":35330729.559265979},{"$f":"T796-U795","v":24123519.548396513},{"$f":"U796-V795","v":12355949.036983576},{"$f":"V796-W795","v":0},null,null,null,null,"Mortgage Balance",{"$f":"AC808","v":157125046.55838531},{"$f":"AC796-AD795","v":152373178.63800192},{"$f":"AD796-AE795","v":147383717.32159933},{"$f":"AE796-AF795","v":142144782.93937662},{"$f":"AF796-AG795","v":136643901.8380428},{"$f":"AG796-AH795","v":130867976.68164226},{"$f":"AH796-AI795","v":124803255.26742171},{"$f":"AI796-AJ795","v":118435297.78249013},{"$f":"AJ796-AK795","v":111748942.42331198},{"$f":"AK796-AL795","v":104728269.29617491},{"$f":"AL796-AM795","v":97356562.512680992},{"$f":"AM796-AN795","v":89616270.390012383},{"$f":"AN796-AO795","v":81488963.661210343},{"$f":"AO796-AP795","v":72955291.595968187},{"$f":"AP796-AQ795","v":63994935.927463934},{"$f":"AQ796-AR795","v":54586562.475534469},{"$f":"AR796-AS795","v":44707770.351008527},{"$f":"AS796-AT795","v":34335038.62025629},{"$f":"AT796-AU795","v":23443670.302966438},{"$f":"AU796-AV795","v":12007733.569812093},{"$f":"AV796-AW795","v":3.166496753692627E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC808","v":157125046.55838531},{"$f":"BC796-BD795","v":152373178.63800192},{"$f":"BD796-BE795","v":147383717.32159933},{"$f":"BE796-BF795","v":142144782.93937662},{"$f":"BF796-BG795","v":136643901.8380428},{"$f":"BG796-BH795","v":130867976.68164226},{"$f":"BH796-BI795","v":124803255.26742171},{"$f":"BI796-BJ795","v":118435297.78249013},{"$f":"BJ796-BK795","v":111748942.42331198},{"$f":"BK796-BL795","v":104728269.29617491},{"$f":"BL796-BM795","v":97356562.512680992},{"$f":"BM796-BN795","v":89616270.390012383},{"$f":"BN796-BO795","v":81488963.661210343},{"$f":"BO796-BP795","v":72955291.595968187},{"$f":"BP796-BQ795","v":63994935.927463934},{"$f":"BQ796-BR795","v":54586562.475534469},{"$f":"BR796-BS795","v":44707770.351008527},{"$f":"BS796-BT795","v":34335038.62025629},{"$f":"BT796-BU795","v":23443670.302966438},{"$f":"BU796-BV795","v":12007733.569812093},{"$f":"BV796-BW795","v":3.166496753692627E-8},null,null,null,null,"Mortgage Balance",{"$f":"CC808","v":344538183.78160441},{"$f":"CC796-CD795","v":334118457.71806681},{"$f":"CD796-CE795","v":323177745.35135233},{"$f":"CE796-CF795","v":311689997.36630213},{"$f":"CF796-CG795","v":299627861.9819994},{"$f":"CG796-CH795","v":286962619.82848155},{"$f":"CH796-CI795","v":273664115.5672878},{"$f":"CI796-CJ795","v":259700686.09303439},{"$f":"CJ796-CK795","v":245039085.14506829},{"$f":"CK796-CL795","v":229644404.14970389},{"$f":"CL796-CM795","v":213479989.10457125},{"$f":"CM796-CN795","v":196507353.30718198},{"$f":"CN796-CO795","v":178686085.71992326},{"$f":"CO796-CP795","v":159973754.75330159},{"$f":"CP796-CQ795","v":140325807.23834884},{"$f":"CQ796-CR795","v":119695462.34764847},{"$f":"CR796-CS795","v":98033600.212413073},{"$f":"CS796-CT795","v":75288644.970415905},{"$f":"CT796-CU795","v":51406441.966318876},{"$f":"CU796-CV795","v":26330128.812016997},{"$f":"CV796-CW795","v":0}]
[]
[]
[null,"Book Depr",null,{"$f":"-$C789/20","v":11522861.200531056},{"$f":"-$C789/20","v":11522861.200531056},11522861.200531056,11522861.200531056,11522861.200531056,11522861.200531056,11522861.200531056,11522861.200531056,11522861.200531056,11522861.200531056,11522861.200531056,11522861.200531056,11522861.200531056,11522861.200531056,11522861.200531056,11522861.200531056,11522861.200531056,11522861.200531056,11522861.200531056,11522861.200531056,null,null,null,null,"Book Depr",null,{"$f":"-$AC789/20","v":10718940.651656795},{"$f":"-$AC789/20","v":10718940.651656795},10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,null,null,null,null,"Book Depr",null,{"$f":"-$BC789/20","v":10718940.651656795},{"$f":"-$BC789/20","v":10718940.651656795},10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,10718940.651656795,null,null,null,null,"Book Depr",null,{"$f":"-$CC789/20","v":23706508.236186881},{"$f":"-$CC789/20","v":23706508.236186881},23706508.236186881,23706508.236186881,23706508.236186881,23706508.236186881,23706508.236186881,23706508.236186881,23706508.236186881,23706508.236186881,23706508.236186881,23706508.236186881,23706508.236186881,23706508.236186881,23706508.236186881,23706508.236186881,23706508.236186881,23706508.236186881,23706508.236186881,23706508.236186881]
[null,"Accum Depreciation",null,{"$f":"SUM($D799:D799)","v":11522861.200531056},{"$f":"SUM($D799:E799)","v":23045722.401062112},{"$f":"SUM($D799:F799)","v":34568583.601593167},{"$f":"SUM($D799:G799)","v":46091444.802124225},{"$f":"SUM($D799:H799)","v":57614306.002655283},{"$f":"SUM($D799:I799)","v":69137167.203186333},{"$f":"SUM($D799:J799)","v":80660028.403717384},{"$f":"SUM($D799:K799)","v":92182889.604248434},{"$f":"SUM($D799:L799)","v":103705750.80477948},{"$f":"SUM($D799:M799)","v":115228612.00531054},{"$f":"SUM($D799:N799)","v":126751473.20584159},{"$f":"SUM($D799:O799)","v":138274334.40637264},{"$f":"SUM($D799:P799)","v":149797195.6069037},{"$f":"SUM($D799:Q799)","v":161320056.80743477},{"$f":"SUM($D799:R799)","v":172842918.00796583},{"$f":"SUM($D799:S799)","v":184365779.2084969},{"$f":"SUM($D799:T799)","v":195888640.40902796},{"$f":"SUM($D799:U799)","v":207411501.60955903},{"$f":"SUM($D799:V799)","v":218934362.81009009},{"$f":"SUM($D799:W799)","v":230457224.01062116},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD799:AD799)","v":10718940.651656795},{"$f":"SUM($AD799:AE799)","v":21437881.303313591},{"$f":"SUM($AD799:AF799)","v":32156821.954970386},{"$f":"SUM($AD799:AG799)","v":42875762.606627181},{"$f":"SUM($AD799:AH799)","v":53594703.258283973},{"$f":"SUM($AD799:AI799)","v":64313643.909940764},{"$f":"SUM($AD799:AJ799)","v":75032584.561597556},{"$f":"SUM($AD799:AK799)","v":85751525.213254347},{"$f":"SUM($AD799:AL799)","v":96470465.864911139},{"$f":"SUM($AD799:AM799)","v":107189406.51656793},{"$f":"SUM($AD799:AN799)","v":117908347.16822472},{"$f":"SUM($AD799:AO799)","v":128627287.81988151},{"$f":"SUM($AD799:AP799)","v":139346228.47153831},{"$f":"SUM($AD799:AQ799)","v":150065169.12319511},{"$f":"SUM($AD799:AR799)","v":160784109.77485192},{"$f":"SUM($AD799:AS799)","v":171503050.42650872},{"$f":"SUM($AD799:AT799)","v":182221991.07816553},{"$f":"SUM($AD799:AU799)","v":192940931.72982234},{"$f":"SUM($AD799:AV799)","v":203659872.38147914},{"$f":"SUM($AD799:AW799)","v":214378813.03313595},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD799:BD799)","v":10718940.651656795},{"$f":"SUM($BD799:BE799)","v":21437881.303313591},{"$f":"SUM($BD799:BF799)","v":32156821.954970386},{"$f":"SUM($BD799:BG799)","v":42875762.606627181},{"$f":"SUM($BD799:BH799)","v":53594703.258283973},{"$f":"SUM($BD799:BI799)","v":64313643.909940764},{"$f":"SUM($BD799:BJ799)","v":75032584.561597556},{"$f":"SUM($BD799:BK799)","v":85751525.213254347},{"$f":"SUM($BD799:BL799)","v":96470465.864911139},{"$f":"SUM($BD799:BM799)","v":107189406.51656793},{"$f":"SUM($BD799:BN799)","v":117908347.16822472},{"$f":"SUM($BD799:BO799)","v":128627287.81988151},{"$f":"SUM($BD799:BP799)","v":139346228.47153831},{"$f":"SUM($BD799:BQ799)","v":150065169.12319511},{"$f":"SUM($BD799:BR799)","v":160784109.77485192},{"$f":"SUM($BD799:BS799)","v":171503050.42650872},{"$f":"SUM($BD799:BT799)","v":182221991.07816553},{"$f":"SUM($BD799:BU799)","v":192940931.72982234},{"$f":"SUM($BD799:BV799)","v":203659872.38147914},{"$f":"SUM($BD799:BW799)","v":214378813.03313595},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD799:CD799)","v":23706508.236186881},{"$f":"SUM($CD799:CE799)","v":47413016.472373761},{"$f":"SUM($CD799:CF799)","v":71119524.708560646},{"$f":"SUM($CD799:CG799)","v":94826032.944747522},{"$f":"SUM($CD799:CH799)","v":118532541.1809344},{"$f":"SUM($CD799:CI799)","v":142239049.41712129},{"$f":"SUM($CD799:CJ799)","v":165945557.65330818},{"$f":"SUM($CD799:CK799)","v":189652065.88949507},{"$f":"SUM($CD799:CL799)","v":213358574.12568197},{"$f":"SUM($CD799:CM799)","v":237065082.36186886},{"$f":"SUM($CD799:CN799)","v":260771590.59805575},{"$f":"SUM($CD799:CO799)","v":284478098.83424264},{"$f":"SUM($CD799:CP799)","v":308184607.0704295},{"$f":"SUM($CD799:CQ799)","v":331891115.30661637},{"$f":"SUM($CD799:CR799)","v":355597623.54280323},{"$f":"SUM($CD799:CS799)","v":379304131.77899009},{"$f":"SUM($CD799:CT799)","v":403010640.01517695},{"$f":"SUM($CD799:CU799)","v":426717148.25136381},{"$f":"SUM($CD799:CV799)","v":450423656.48755068},{"$f":"SUM($CD799:CW799)","v":474130164.72373754}]
[null,"End Year Book Value",null,{"$f":"-$C789-D800","v":218934362.81009007},207411501.60955903,195888640.40902796,184365779.2084969,172842918.00796586,161320056.8074348,149797195.60690373,138274334.4063727,126751473.20584165,115228612.0053106,103705750.80477954,92182889.604248494,80660028.403717428,69137167.203186363,57614306.002655298,46091444.802124232,34568583.601593167,23045722.401062101,11522861.200531036,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC789-AD800","v":203659872.38147911},{"$f":"-$AC789-AE800","v":192940931.72982234},{"$f":"-$AC789-AF800","v":182221991.07816553},{"$f":"-$AC789-AG800","v":171503050.42650872},{"$f":"-$AC789-AH800","v":160784109.77485195},{"$f":"-$AC789-AI800","v":150065169.12319517},{"$f":"-$AC789-AJ800","v":139346228.47153836},{"$f":"-$AC789-AK800","v":128627287.81988157},{"$f":"-$AC789-AL800","v":117908347.16822478},{"$f":"-$AC789-AM800","v":107189406.51656799},{"$f":"-$AC789-AN800","v":96470465.864911199},{"$f":"-$AC789-AO800","v":85751525.213254407},{"$f":"-$AC789-AP800","v":75032584.561597615},{"$f":"-$AC789-AQ800","v":64313643.909940809},{"$f":"-$AC789-AR800","v":53594703.258284003},{"$f":"-$AC789-AS800","v":42875762.606627196},{"$f":"-$AC789-AT800","v":32156821.95497039},{"$f":"-$AC789-AU800","v":21437881.303313583},{"$f":"-$AC789-AV800","v":10718940.651656777},{"$f":"-$AC789-AW800","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC789-BD800","v":203659872.38147911},{"$f":"-$BC789-BE800","v":192940931.72982234},{"$f":"-$BC789-BF800","v":182221991.07816553},{"$f":"-$BC789-BG800","v":171503050.42650872},{"$f":"-$BC789-BH800","v":160784109.77485195},{"$f":"-$BC789-BI800","v":150065169.12319517},{"$f":"-$BC789-BJ800","v":139346228.47153836},{"$f":"-$BC789-BK800","v":128627287.81988157},{"$f":"-$BC789-BL800","v":117908347.16822478},{"$f":"-$BC789-BM800","v":107189406.51656799},{"$f":"-$BC789-BN800","v":96470465.864911199},{"$f":"-$BC789-BO800","v":85751525.213254407},{"$f":"-$BC789-BP800","v":75032584.561597615},{"$f":"-$BC789-BQ800","v":64313643.909940809},{"$f":"-$BC789-BR800","v":53594703.258284003},{"$f":"-$BC789-BS800","v":42875762.606627196},{"$f":"-$BC789-BT800","v":32156821.95497039},{"$f":"-$BC789-BU800","v":21437881.303313583},{"$f":"-$BC789-BV800","v":10718940.651656777},{"$f":"-$BC789-BW800","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$CC789-CD800","v":450423656.48755074},{"$f":"-$CC789-CE800","v":426717148.25136381},{"$f":"-$CC789-CF800","v":403010640.01517695},{"$f":"-$CC789-CG800","v":379304131.77899009},{"$f":"-$CC789-CH800","v":355597623.54280317},{"$f":"-$CC789-CI800","v":331891115.30661631},{"$f":"-$CC789-CJ800","v":308184607.07042944},{"$f":"-$CC789-CK800","v":284478098.83424252},{"$f":"-$CC789-CL800","v":260771590.59805563},{"$f":"-$CC789-CM800","v":237065082.36186874},{"$f":"-$CC789-CN800","v":213358574.12568185},{"$f":"-$CC789-CO800","v":189652065.88949496},{"$f":"-$CC789-CP800","v":165945557.65330809},{"$f":"-$CC789-CQ800","v":142239049.41712123},{"$f":"-$CC789-CR800","v":118532541.18093437},{"$f":"-$CC789-CS800","v":94826032.944747508},{"$f":"-$CC789-CT800","v":71119524.708560646},{"$f":"-$CC789-CU800","v":47413016.472373784},{"$f":"-$CC789-CV800","v":23706508.236186922},{"$f":"-$CC789-CW800","v":0}]
[null,"Prop. Tax Value",{"$f":"-C789","v":230457224.01062113},{"$f":"C802/(($C802/$X802)^(1/21))","v":217616258.11307764},{"$f":"D802/(($C802/$X802)^(1/21))","v":205490784.6714108},194040936.78943065,183229068.93526593,173019633.16801065,163379062.26096234,154275659.3371774,145679493.65448034,137562302.19728231,129897396.75165626,122659576.15814421,115825043.4537961,109371327.63101442,103277209.75595842,97522653.20359543,92088737.780021578,86957597.515455246,82112361.923374996,77537100.53267017,73216770.51043345,{"$f":"X789","v":69137167.203186333},null,null,null,"Prop. Tax Value",{"$f":"-AC789","v":214378813.03313592},{"$f":"AC802/(($AC802/$AX802)^(1/21))","v":202433728.47728151},{"$f":"AD802/(($AC802/$AX802)^(1/21))","v":191154218.29898679},180503197.01342386,170445645.52117762,160948495.9702425,151980523.03345338,143512241.24388596,135515808.05067939,127964932.27654169,120834787.67595932,114101931.3099016,107744226.46864754,101740769.88931574,96071823.028798521,90718747.166135266,85663942.120950282,80890788.386469975,76383592.486860439,72127535.379228055,68108623.730635762,{"$f":"AX789","v":64313643.909940772},null,null,null,"Prop. Tax Value",{"$f":"-BC789","v":214378813.03313592},{"$f":"BC802/(($BC802/$BX802)^(1/21))","v":202433728.47728151},{"$f":"BD802/(($BC802/$BX802)^(1/21))","v":191154218.29898679},180503197.01342386,170445645.52117762,160948495.9702425,151980523.03345338,143512241.24388596,135515808.05067939,127964932.27654169,120834787.67595932,114101931.3099016,107744226.46864754,101740769.88931574,96071823.028798521,90718747.166135266,85663942.120950282,80890788.386469975,76383592.486860439,72127535.379228055,68108623.730635762,{"$f":"BX789","v":64313643.909940772},null,null,null,"Prop. Tax Value",{"$f":"-CC789","v":474130164.7237376},{"$f":"CC802/(($CC802/$CX802)^(1/21))","v":447711859.53781033},{"$f":"CD802/(($CC802/$CX802)^(1/21))","v":422765569.63549924},399209275.03179961,376965525.85589987,355961187.70661247,336127201.19647807,317398354.89395648,299713070.91717011,283013202.47426099,267243842.68470165,252353144.05299127,238292148.00119036,225014623.89982113,212476917.06788859,200637805.24226758,189458363.04454678,178901833.99971494,168933509.68590453,159520615.61785373,150632203.48888701,{"$f":"CX789","v":142239049.41712126}]
[null,"Tax Dep",null,{"$f":"$C789*-D$5","v":46091444.802124232},{"$f":"$C789*-E$5","v":73746311.683398768},44247787.010039255,26548672.206023555,26548672.206023555,13274336.103011778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":78787191.8181348},{"$f":"$CC$29*-E$5","v":126059506.90901567},{"$f":"$CC$29*-F$5","v":75635704.145409405},{"$f":"$CC$29*-G$5","v":45381422.487245642},{"$f":"$CC$29*-H$5","v":45381422.487245642},{"$f":"$CC$29*-I$5","v":22690711.243622821}]
[null,"After Tax Dep. Value",null,{"$f":"D803*$B$7","v":9679203.4084460884},{"$f":"E803*$B$7","v":15486725.453513741},{"$f":"F803*$B$7","v":9292035.2721082438},{"$f":"G803*$B$7","v":5575221.1632649461},{"$f":"H803*$B$7","v":5575221.1632649461},{"$f":"I803*$B$7","v":2787610.581632473},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD803*$B$7","v":7101407.4138838798},{"$f":"AE803*$B$7","v":11362251.862214206},{"$f":"AF803*$B$7","v":6817351.1173285237},{"$f":"AG803*$B$7","v":4090410.6703971145},{"$f":"AH803*$B$7","v":4090410.6703971145},{"$f":"AI803*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD803*$B$7","v":7101407.4138838798},{"$f":"BE803*$B$7","v":11362251.862214206},{"$f":"BF803*$B$7","v":6817351.1173285237},{"$f":"BG803*$B$7","v":4090410.6703971145},{"$f":"BH803*$B$7","v":4090410.6703971145},{"$f":"BI803*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD803*$B$7","v":16545310.281808307},{"$f":"CE803*$B$7","v":26472496.45089329},{"$f":"CF803*$B$7","v":15883497.870535975},{"$f":"CG803*$B$7","v":9530098.7223215848},{"$f":"CH803*$B$7","v":9530098.7223215848},{"$f":"CI803*$B$7","v":4765049.3611607924}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D804:I804)","v":40243626.746358186},{"$f":"C806/C810","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD804:AI804)","v":29525817.082094379},{"$f":"AC806/AC810","v":0.13772730926320903},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD804:BI804)","v":29525817.082094379},{"$f":"BC806/BC810","v":0.13772730926320903},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD804:CI804)","v":68791124.980673522},{"$f":"CC806/CC810","v":0.14508911286156237}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D785:W785)","v":0},{"$f":"C807/C810","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD785:AW785)","v":0},{"$f":"AC807/AC810","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD785:BW785)","v":0},{"$f":"BC807/BC810","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD785:CW785)","v":0},{"$f":"CC807/CC810","v":0}]
[0.85,"Debt",{"$f":"(C810-C806-C807)*$A808","v":161681557.67462349},{"$f":"C808/C810","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC810-AC806-AC807)*$A808","v":157125046.55838531},{"$f":"AC808/AC810","v":0.73293178712627238},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC810-BC806-BC807)*$A808","v":157125046.55838531},{"$f":"BC808/BC810","v":0.73293178712627238},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC810-CC806-CC807)*$A808","v":344538183.78160441},{"$f":"CC808/CC810","v":0.72667425406767183}]
[0.15,"Equity",{"$f":"(C810-C806-C807)*$A809","v":28532039.58963944},{"$f":"C809/C810","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC810-AC806-AC807)*$A809","v":27727949.392656233},{"$f":"AC809/AC810","v":0.12934090361051864},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC810-BC806-BC807)*$A809","v":27727949.392656233},{"$f":"BC809/BC810","v":0.12934090361051864},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC810-CC806-CC807)*$A809","v":60800855.961459607},{"$f":"CC809/CC810","v":0.12823663307076563}]
[null,"Total",{"$f":"-C789","v":230457224.01062113},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC789","v":214378813.03313592},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",{"$f":"-BC789","v":214378813.03313592},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC789","v":474130164.7237376}]
[null,"Check",{"$f":"SUM(C806:C809)-C810","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC806:AC809)-AC810","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC806:BC809)-BC810","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC806:CC809)-CC810","v":0}]
[null,"2040 On-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2040 Off-System Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2040 Mt Wind",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2040 Off Shore Wind"]
[null,"Year",null,2040,{"$f":"D813+1","v":2041},{"$f":"E813+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,null,null,null,"Year",null,2040,{"$f":"AD813+1","v":2041},{"$f":"AE813+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,null,null,null,"Year",null,2040,{"$f":"BD813+1","v":2041},{"$f":"BE813+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,null,null,null,"Year",null,2040,{"$f":"CD813+1","v":2041},{"$f":"CE813+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[null,"MWh",null,{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D813-$D$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D813-$D$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D813-$D$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D813-$D$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D813-$D$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D813-$D$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D813-$D$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D813-$D$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D813-$D$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D813-$D$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D813-$D$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D813-$D$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D813-$D$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D813-$D$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D813-$D$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D813-$D$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D813-$D$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D813-$D$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D813-$D$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$22/100*'Resource Options'!$J$22*8760)*(1+'Resource Options'!$X$22)^($D813-$D$13)","v":348261.1286437175},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD813-$AD$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD813-$AD$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD813-$AD$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD813-$AD$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD813-$AD$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD813-$AD$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD813-$AD$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD813-$AD$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD813-$AD$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD813-$AD$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD813-$AD$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD813-$AD$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD813-$AD$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD813-$AD$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD813-$AD$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD813-$AD$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD813-$AD$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD813-$AD$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD813-$AD$13)","v":348261.1286437175},{"$f":"('Resource Options'!$V$23/100*'Resource Options'!$J$23*8760)*(1+'Resource Options'!$X$23)^($AD813-$AD$13)","v":348261.1286437175},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD813-$AD$13)","v":451798.2209432011},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD813-$AD$13)","v":451798.2209432011},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD813-$AD$13)","v":451798.2209432011},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD813-$AD$13)","v":451798.2209432011},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD813-$AD$13)","v":451798.2209432011},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD813-$AD$13)","v":451798.2209432011},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD813-$AD$13)","v":451798.2209432011},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD813-$AD$13)","v":451798.2209432011},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD813-$AD$13)","v":451798.2209432011},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD813-$AD$13)","v":451798.2209432011},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD813-$AD$13)","v":451798.2209432011},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD813-$AD$13)","v":451798.2209432011},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD813-$AD$13)","v":451798.2209432011},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD813-$AD$13)","v":451798.2209432011},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD813-$AD$13)","v":451798.2209432011},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD813-$AD$13)","v":451798.2209432011},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD813-$AD$13)","v":451798.2209432011},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD813-$AD$13)","v":451798.2209432011},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD813-$AD$13)","v":451798.2209432011},{"$f":"('Resource Options'!$V$24/100*'Resource Options'!$J$24*8760)*(1+'Resource Options'!$X$24)^($AD813-$AD$13)","v":451798.2209432011},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD813-$AD$13)","v":465042.63519351231},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD813-$AD$13)","v":465042.63519351231},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD813-$AD$13)","v":465042.63519351231},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD813-$AD$13)","v":465042.63519351231},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD813-$AD$13)","v":465042.63519351231},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD813-$AD$13)","v":465042.63519351231},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD813-$AD$13)","v":465042.63519351231},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD813-$AD$13)","v":465042.63519351231},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD813-$AD$13)","v":465042.63519351231},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD813-$AD$13)","v":465042.63519351231},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD813-$AD$13)","v":465042.63519351231},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD813-$AD$13)","v":465042.63519351231},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD813-$AD$13)","v":465042.63519351231},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD813-$AD$13)","v":465042.63519351231},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD813-$AD$13)","v":465042.63519351231},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD813-$AD$13)","v":465042.63519351231},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD813-$AD$13)","v":465042.63519351231},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD813-$AD$13)","v":465042.63519351231},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD813-$AD$13)","v":465042.63519351231},{"$f":"('Resource Options'!$V$25/100*'Resource Options'!$J$25*8760)*(1+'Resource Options'!$X$25)^($AD813-$AD$13)","v":465042.63519351231}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M24","v":80.266560629305417},{"$f":"D815","v":80.266560629305417},{"$f":"E815","v":80.266560629305417},80.266560629305417,80.266560629305417,80.266560629305417,80.266560629305417,80.266560629305417,80.266560629305417,80.266560629305417,80.266560629305417,80.266560629305417,80.266560629305417,80.266560629305417,80.266560629305417,80.266560629305417,80.266560629305417,80.266560629305417,80.266560629305417,80.266560629305417,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P24","v":78.858322111878294},{"$f":"AD815","v":78.858322111878294},{"$f":"AE815","v":78.858322111878294},78.858322111878294,78.858322111878294,78.858322111878294,78.858322111878294,78.858322111878294,78.858322111878294,78.858322111878294,78.858322111878294,78.858322111878294,78.858322111878294,78.858322111878294,78.858322111878294,78.858322111878294,78.858322111878294,78.858322111878294,78.858322111878294,78.858322111878294,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$S$24","v":60.936623294572883},{"$f":"BD815","v":60.936623294572883},{"$f":"BE815","v":60.936623294572883},60.936623294572883,60.936623294572883,60.936623294572883,60.936623294572883,60.936623294572883,60.936623294572883,60.936623294572883,60.936623294572883,60.936623294572883,60.936623294572883,60.936623294572883,60.936623294572883,60.936623294572883,60.936623294572883,60.936623294572883,60.936623294572883,60.936623294572883,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!$V$24","v":137.43672024231429},{"$f":"CD815","v":137.43672024231429},{"$f":"CE815","v":137.43672024231429},137.43672024231429,137.43672024231429,137.43672024231429,137.43672024231429,137.43672024231429,137.43672024231429,137.43672024231429,137.43672024231429,137.43672024231429,137.43672024231429,137.43672024231429,137.43672024231429,137.43672024231429,137.43672024231429,137.43672024231429,137.43672024231429,137.43672024231429]
[null,"Revenue",null,{"$f":"D815*D814","v":27953722.997111283},{"$f":"E815*E814","v":27953722.997111283},{"$f":"F815*F814","v":27953722.997111283},{"$f":"G815*G814","v":27953722.997111283},{"$f":"H815*H814","v":27953722.997111283},{"$f":"I815*I814","v":27953722.997111283},{"$f":"J815*J814","v":27953722.997111283},{"$f":"K815*K814","v":27953722.997111283},{"$f":"L815*L814","v":27953722.997111283},{"$f":"M815*M814","v":27953722.997111283},{"$f":"N815*N814","v":27953722.997111283},{"$f":"O815*O814","v":27953722.997111283},{"$f":"P815*P814","v":27953722.997111283},{"$f":"Q815*Q814","v":27953722.997111283},{"$f":"R815*R814","v":27953722.997111283},{"$f":"S815*S814","v":27953722.997111283},{"$f":"T815*T814","v":27953722.997111283},{"$f":"U815*U814","v":27953722.997111283},{"$f":"V815*V814","v":27953722.997111283},{"$f":"W815*W814","v":27953722.997111283},null,null,null,null,"Revenue",null,{"$f":"AD815*AD814","v":27463288.261632558},{"$f":"AE815*AE814","v":27463288.261632558},{"$f":"AF815*AF814","v":27463288.261632558},{"$f":"AG815*AG814","v":27463288.261632558},{"$f":"AH815*AH814","v":27463288.261632558},{"$f":"AI815*AI814","v":27463288.261632558},{"$f":"AJ815*AJ814","v":27463288.261632558},{"$f":"AK815*AK814","v":27463288.261632558},{"$f":"AL815*AL814","v":27463288.261632558},{"$f":"AM815*AM814","v":27463288.261632558},{"$f":"AN815*AN814","v":27463288.261632558},{"$f":"AO815*AO814","v":27463288.261632558},{"$f":"AP815*AP814","v":27463288.261632558},{"$f":"AQ815*AQ814","v":27463288.261632558},{"$f":"AR815*AR814","v":27463288.261632558},{"$f":"AS815*AS814","v":27463288.261632558},{"$f":"AT815*AT814","v":27463288.261632558},{"$f":"AU815*AU814","v":27463288.261632558},{"$f":"AV815*AV814","v":27463288.261632558},{"$f":"AW815*AW814","v":27463288.261632558},null,null,null,null,"Revenue",null,{"$f":"BD815*BD814","v":27531057.994774055},{"$f":"BE815*BE814","v":27531057.994774055},{"$f":"BF815*BF814","v":27531057.994774055},{"$f":"BG815*BG814","v":27531057.994774055},{"$f":"BH815*BH814","v":27531057.994774055},{"$f":"BI815*BI814","v":27531057.994774055},{"$f":"BJ815*BJ814","v":27531057.994774055},{"$f":"BK815*BK814","v":27531057.994774055},{"$f":"BL815*BL814","v":27531057.994774055},{"$f":"BM815*BM814","v":27531057.994774055},{"$f":"BN815*BN814","v":27531057.994774055},{"$f":"BO815*BO814","v":27531057.994774055},{"$f":"BP815*BP814","v":27531057.994774055},{"$f":"BQ815*BQ814","v":27531057.994774055},{"$f":"BR815*BR814","v":27531057.994774055},{"$f":"BS815*BS814","v":27531057.994774055},{"$f":"BT815*BT814","v":27531057.994774055},{"$f":"BU815*BU814","v":27531057.994774055},{"$f":"BV815*BV814","v":27531057.994774055},{"$f":"BW815*BW814","v":27531057.994774055},null,null,null,null,"Revenue",null,{"$f":"CD815*CD814","v":63913934.553839378},{"$f":"CE815*CE814","v":63913934.553839378},{"$f":"CF815*CF814","v":63913934.553839378},{"$f":"CG815*CG814","v":63913934.553839378},{"$f":"CH815*CH814","v":63913934.553839378},{"$f":"CI815*CI814","v":63913934.553839378},{"$f":"CJ815*CJ814","v":63913934.553839378},{"$f":"CK815*CK814","v":63913934.553839378},{"$f":"CL815*CL814","v":63913934.553839378},{"$f":"CM815*CM814","v":63913934.553839378},{"$f":"CN815*CN814","v":63913934.553839378},{"$f":"CO815*CO814","v":63913934.553839378},{"$f":"CP815*CP814","v":63913934.553839378},{"$f":"CQ815*CQ814","v":63913934.553839378},{"$f":"CR815*CR814","v":63913934.553839378},{"$f":"CS815*CS814","v":63913934.553839378},{"$f":"CT815*CT814","v":63913934.553839378},{"$f":"CU815*CU814","v":63913934.553839378},{"$f":"CV815*CV814","v":63913934.553839378},{"$f":"CW815*CW814","v":63913934.553839378}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(E813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(F813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(G813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(H813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(I813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(J813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(K813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(L813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(M813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(N813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(O813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(P813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},{"$f":"HLOOKUP(Q813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7083608.7955304198},{"$f":"HLOOKUP(R813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7225280.9714410286},{"$f":"HLOOKUP(S813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7369786.5908698505},{"$f":"HLOOKUP(T813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7517182.3226872468},{"$f":"HLOOKUP(U813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7667525.9691409925},{"$f":"HLOOKUP(V813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7820876.488523812},{"$f":"HLOOKUP(W813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$20)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7977294.0182942897},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AD813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(AE813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(AF813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(AG813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(AH813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(AI813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(AJ813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(AK813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(AL813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(AM813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(AN813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(AO813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(AP813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},{"$f":"HLOOKUP(AQ813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7083608.7955304198},{"$f":"HLOOKUP(AR813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7225280.9714410286},{"$f":"HLOOKUP(AS813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7369786.5908698505},{"$f":"HLOOKUP(AT813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7517182.3226872468},{"$f":"HLOOKUP(AU813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7667525.9691409925},{"$f":"HLOOKUP(AV813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7820876.488523812},{"$f":"HLOOKUP(AW813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$21)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7977294.0182942897},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BD813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5475859.9938881686},{"$f":"HLOOKUP(BE813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5585377.1937659327},{"$f":"HLOOKUP(BF813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5697084.7376412516},{"$f":"HLOOKUP(BG813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5811026.4323940761},{"$f":"HLOOKUP(BH813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":5927246.9610419581},{"$f":"HLOOKUP(BI813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6045791.9002627982},{"$f":"HLOOKUP(BJ813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6166707.7382680532},{"$f":"HLOOKUP(BK813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6290041.8930334141},{"$f":"HLOOKUP(BL813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6415842.7308940832},{"$f":"HLOOKUP(BM813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6544159.5855119638},{"$f":"HLOOKUP(BN813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6675042.777222204},{"$f":"HLOOKUP(BO813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6808543.6327666482},{"$f":"HLOOKUP(BP813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":6944714.5054219812},{"$f":"HLOOKUP(BQ813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7083608.7955304198},{"$f":"HLOOKUP(BR813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7225280.9714410286},{"$f":"HLOOKUP(BS813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7369786.5908698505},{"$f":"HLOOKUP(BT813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7517182.3226872468},{"$f":"HLOOKUP(BU813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7667525.9691409925},{"$f":"HLOOKUP(BV813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7820876.488523812},{"$f":"HLOOKUP(BW813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$22)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$22*1000","v":7977294.0182942897},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CD813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":13913817.036982926},{"$f":"HLOOKUP(CE813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14192093.377722582},{"$f":"HLOOKUP(CF813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14475935.245277036},{"$f":"HLOOKUP(CG813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":14765453.950182574},{"$f":"HLOOKUP(CH813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15060763.029186232},{"$f":"HLOOKUP(CI813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15361978.289769953},{"$f":"HLOOKUP(CJ813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15669217.855565352},{"$f":"HLOOKUP(CK813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":15982602.212676659},{"$f":"HLOOKUP(CL813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16302254.256930191},{"$f":"HLOOKUP(CM813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16628299.342068797},{"$f":"HLOOKUP(CN813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":16960865.328910172},{"$f":"HLOOKUP(CO813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17300082.635488376},{"$f":"HLOOKUP(CP813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17646084.288198143},{"$f":"HLOOKUP(CQ813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":17999005.97396211},{"$f":"HLOOKUP(CR813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":18358986.093441352},{"$f":"HLOOKUP(CS813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":18726165.815310176},{"$f":"HLOOKUP(CT813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":19100689.131616384},{"$f":"HLOOKUP(CU813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":19482702.914248709},{"$f":"HLOOKUP(CV813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":19872356.972533684},{"$f":"HLOOKUP(CW813,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$23)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$25*1000","v":20269804.111984357}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*D814","v":0},{"$f":"HLOOKUP(E813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*E814","v":0},{"$f":"HLOOKUP(F813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*F814","v":0},{"$f":"HLOOKUP(G813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*G814","v":0},{"$f":"HLOOKUP(H813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*H814","v":0},{"$f":"HLOOKUP(I813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*I814","v":0},{"$f":"HLOOKUP(J813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*J814","v":0},{"$f":"HLOOKUP(K813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*K814","v":0},{"$f":"HLOOKUP(L813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*L814","v":0},{"$f":"HLOOKUP(M813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*M814","v":0},{"$f":"HLOOKUP(N813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*N814","v":0},{"$f":"HLOOKUP(O813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*O814","v":0},{"$f":"HLOOKUP(P813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*P814","v":0},{"$f":"HLOOKUP(Q813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q814","v":0},{"$f":"HLOOKUP(R813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*R814","v":0},{"$f":"HLOOKUP(S813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*S814","v":0},{"$f":"HLOOKUP(T813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*T814","v":0},{"$f":"HLOOKUP(U813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*U814","v":0},{"$f":"HLOOKUP(V813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*V814","v":0},{"$f":"HLOOKUP(W813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$20)-ROW('Variable O&M'!$A$4)+1,FALSE)*W814","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AD813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD814","v":0},{"$f":"HLOOKUP(AE813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE814","v":0},{"$f":"HLOOKUP(AF813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF814","v":0},{"$f":"HLOOKUP(AG813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG814","v":0},{"$f":"HLOOKUP(AH813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH814","v":0},{"$f":"HLOOKUP(AI813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI814","v":0},{"$f":"HLOOKUP(AJ813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ814","v":0},{"$f":"HLOOKUP(AK813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK814","v":0},{"$f":"HLOOKUP(AL813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL814","v":0},{"$f":"HLOOKUP(AM813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM814","v":0},{"$f":"HLOOKUP(AN813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN814","v":0},{"$f":"HLOOKUP(AO813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO814","v":0},{"$f":"HLOOKUP(AP813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP814","v":0},{"$f":"HLOOKUP(AQ813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ814","v":0},{"$f":"HLOOKUP(AR813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR814","v":0},{"$f":"HLOOKUP(AS813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS814","v":0},{"$f":"HLOOKUP(AT813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT814","v":0},{"$f":"HLOOKUP(AU813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU814","v":0},{"$f":"HLOOKUP(AV813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV814","v":0},{"$f":"HLOOKUP(AW813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$21)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW814","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BD813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD814","v":67769.733141480159},{"$f":"HLOOKUP(BE813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE814","v":67769.733141480159},{"$f":"HLOOKUP(BF813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF814","v":67769.733141480159},{"$f":"HLOOKUP(BG813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG814","v":67769.733141480159},{"$f":"HLOOKUP(BH813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH814","v":67769.733141480159},{"$f":"HLOOKUP(BI813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI814","v":67769.733141480159},{"$f":"HLOOKUP(BJ813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ814","v":67769.733141480159},{"$f":"HLOOKUP(BK813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK814","v":67769.733141480159},{"$f":"HLOOKUP(BL813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL814","v":67769.733141480159},{"$f":"HLOOKUP(BM813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM814","v":67769.733141480159},{"$f":"HLOOKUP(BN813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN814","v":67769.733141480159},{"$f":"HLOOKUP(BO813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO814","v":67769.733141480159},{"$f":"HLOOKUP(BP813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP814","v":67769.733141480159},{"$f":"HLOOKUP(BQ813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ814","v":67769.733141480159},{"$f":"HLOOKUP(BR813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR814","v":67769.733141480159},{"$f":"HLOOKUP(BS813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS814","v":67769.733141480159},{"$f":"HLOOKUP(BT813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT814","v":67769.733141480159},{"$f":"HLOOKUP(BU813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU814","v":67769.733141480159},{"$f":"HLOOKUP(BV813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV814","v":67769.733141480159},{"$f":"HLOOKUP(BW813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$22)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW814","v":67769.733141480159},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CD813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD814","v":0},{"$f":"HLOOKUP(CE813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE814","v":0},{"$f":"HLOOKUP(CF813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF814","v":0},{"$f":"HLOOKUP(CG813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG814","v":0},{"$f":"HLOOKUP(CH813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH814","v":0},{"$f":"HLOOKUP(CI813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI814","v":0},{"$f":"HLOOKUP(CJ813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ814","v":0},{"$f":"HLOOKUP(CK813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK814","v":0},{"$f":"HLOOKUP(CL813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL814","v":0},{"$f":"HLOOKUP(CM813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM814","v":0},{"$f":"HLOOKUP(CN813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN814","v":0},{"$f":"HLOOKUP(CO813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO814","v":0},{"$f":"HLOOKUP(CP813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP814","v":0},{"$f":"HLOOKUP(CQ813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ814","v":0},{"$f":"HLOOKUP(CR813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR814","v":0},{"$f":"HLOOKUP(CS813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS814","v":0},{"$f":"HLOOKUP(CT813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT814","v":0},{"$f":"HLOOKUP(CU813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU814","v":0},{"$f":"HLOOKUP(CV813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV814","v":0},{"$f":"HLOOKUP(CW813,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$23)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW814","v":0}]
[null,"Property Tax",null,{"$f":"C842*$B$9","v":2358868.3962186072},{"$f":"D842*$B$9","v":2227433.3814878897},2103321.8626863887,1986125.7781363605,1875459.8031608672,1770960.0831890062,1672283.0374519078,1579104.229336217,1491117.2996809396,1408032.9595104721,1329578.0388920675,1255494.5887905036,1185539.03296698,1119481.3671338011,1057104.4027317739,998203.05284396932,942583.65789802279,890063.34893998178,840469.44638622669,793638.8922766475,null,null,null,null,"Property Tax",null,{"$f":"AC842*$B$9","v":2194296.1825289377},{"$f":"AD842*$B$9","v":2072031.0525468746},1956578.4769175712,1847558.863382661,1744613.7703822022,1647404.7285479133,1555612.1278622402,1468934.1668243886,1387085.8601683164,1309798.1018702071,1236816.7803647143,1167901.9430609338,1102827.0074111444,1041378.0159384198,983352.93277374341,928560.97938973911,876822.00734699797,827965.9059906808,781832.04314997839,738268.73700153257,null,null,null,null,"Property Tax",null,{"$f":"BC842*$B$9","v":2194296.1825289377},{"$f":"BD842*$B$9","v":2072031.0525468746},1956578.4769175712,1847558.863382661,1744613.7703822022,1647404.7285479133,1555612.1278622402,1468934.1668243886,1387085.8601683164,1309798.1018702071,1236816.7803647143,1167901.9430609338,1102827.0074111444,1041378.0159384198,983352.93277374341,928560.97938973911,876822.00734699797,827965.9059906808,781832.04314997839,738268.73700153257,null,null,null,null,"Property Tax",null,{"$f":"CC842*$B$9","v":4787766.4033803027},{"$f":"CD842*$B$9","v":4520994.3576128101},4269086.7221792722,4031215.2592711132,3806597.8800928779,3594496.0734613733,3394212.4776820363,3205088.5877191727,3026502.5901215845,2857867.3185850885,2698628.3234301182,2548262.0486471066,2406274.110516021,2272197.6721403943,2145591.9085515393,2026040.5573364187,1913150.5500238342,1806550.7197291222,1705890.5808082647,1610839.1765090874]
[null,"Total Operating Costs",null,{"$f":"SUM(D818:D820)","v":7834728.3901067758},{"$f":"SUM(E818:E820)","v":7812810.5752538219},{"$f":"SUM(F818:F820)","v":7800406.6003276408},{"$f":"SUM(G818:G820)","v":7797152.2105304366},{"$f":"SUM(H818:H820)","v":7802706.7642028257},{"$f":"SUM(I818:I820)","v":7816751.9834518041},{"$f":"SUM(J818:J820)","v":7838990.7757199612},{"$f":"SUM(K818:K820)","v":7869146.1223696312},{"$f":"SUM(L818:L820)","v":7906960.030575023},{"$f":"SUM(M818:M820)","v":7952192.5450224355},{"$f":"SUM(N818:N820)","v":8004620.8161142711},{"$f":"SUM(O818:O820)","v":8064038.2215571515},{"$f":"SUM(P818:P820)","v":8130253.538388961},{"$f":"SUM(Q818:Q820)","v":8203090.1626642207},{"$f":"SUM(R818:R820)","v":8282385.374172803},{"$f":"SUM(S818:S820)","v":8367989.6437138198},{"$f":"SUM(T818:T820)","v":8459765.9805852696},{"$f":"SUM(U818:U820)","v":8557589.3180809747},{"$f":"SUM(V818:V820)","v":8661345.9349100385},{"$f":"SUM(W818:W820)","v":8770932.9105709381},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AD818:AD820)","v":7670156.1764171068},{"$f":"SUM(AE818:AE820)","v":7657408.2463128073},{"$f":"SUM(AF818:AF820)","v":7653663.214558823},{"$f":"SUM(AG818:AG820)","v":7658585.2957767369},{"$f":"SUM(AH818:AH820)","v":7671860.7314241603},{"$f":"SUM(AI818:AI820)","v":7693196.6288107112},{"$f":"SUM(AJ818:AJ820)","v":7722319.8661302933},{"$f":"SUM(AK818:AK820)","v":7758976.0598578025},{"$f":"SUM(AL818:AL820)","v":7802928.5910623996},{"$f":"SUM(AM818:AM820)","v":7853957.6873821709},{"$f":"SUM(AN818:AN820)","v":7911859.5575869186},{"$f":"SUM(AO818:AO820)","v":7976445.5758275818},{"$f":"SUM(AP818:AP820)","v":8047541.5128331259},{"$f":"SUM(AQ818:AQ820)","v":8124986.8114688396},{"$f":"SUM(AR818:AR820)","v":8208633.9042147724},{"$f":"SUM(AS818:AS820)","v":8298347.5702595897},{"$f":"SUM(AT818:AT820)","v":8394004.3300342448},{"$f":"SUM(AU818:AU820)","v":8495491.8751316741},{"$f":"SUM(AV818:AV820)","v":8602708.5316737909},{"$f":"SUM(AW818:AW820)","v":8715562.7552958224},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BD818:BD820)","v":7737925.9095585868},{"$f":"SUM(BE818:BE820)","v":7725177.9794542873},{"$f":"SUM(BF818:BF820)","v":7721432.947700303},{"$f":"SUM(BG818:BG820)","v":7726355.0289182169},{"$f":"SUM(BH818:BH820)","v":7739630.4645656403},{"$f":"SUM(BI818:BI820)","v":7760966.3619521912},{"$f":"SUM(BJ818:BJ820)","v":7790089.5992717734},{"$f":"SUM(BK818:BK820)","v":7826745.7929992825},{"$f":"SUM(BL818:BL820)","v":7870698.3242038796},{"$f":"SUM(BM818:BM820)","v":7921727.4205236509},{"$f":"SUM(BN818:BN820)","v":7979629.2907283986},{"$f":"SUM(BO818:BO820)","v":8044215.3089690618},{"$f":"SUM(BP818:BP820)","v":8115311.2459746059},{"$f":"SUM(BQ818:BQ820)","v":8192756.5446103197},{"$f":"SUM(BR818:BR820)","v":8276403.6373562524},{"$f":"SUM(BS818:BS820)","v":8366117.3034010697},{"$f":"SUM(BT818:BT820)","v":8461774.0631757248},{"$f":"SUM(BU818:BU820)","v":8563261.6082731541},{"$f":"SUM(BV818:BV820)","v":8670478.2648152709},{"$f":"SUM(BW818:BW820)","v":8783332.4884373024},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CD818:CD820)","v":18701583.440363228},{"$f":"SUM(CE818:CE820)","v":18713087.735335391},{"$f":"SUM(CF818:CF820)","v":18745021.967456307},{"$f":"SUM(CG818:CG820)","v":18796669.209453687},{"$f":"SUM(CH818:CH820)","v":18867360.909279108},{"$f":"SUM(CI818:CI820)","v":18956474.363231327},{"$f":"SUM(CJ818:CJ820)","v":19063430.33324739},{"$f":"SUM(CK818:CK820)","v":19187690.800395831},{"$f":"SUM(CL818:CL820)","v":19328756.847051777},{"$f":"SUM(CM818:CM820)","v":19486166.660653885},{"$f":"SUM(CN818:CN820)","v":19659493.652340289},{"$f":"SUM(CO818:CO820)","v":19848344.684135482},{"$f":"SUM(CP818:CP820)","v":20052358.398714162},{"$f":"SUM(CQ818:CQ820)","v":20271203.646102503},{"$f":"SUM(CR818:CR820)","v":20504578.001992892},{"$f":"SUM(CS818:CS820)","v":20752206.372646596},{"$f":"SUM(CT818:CT820)","v":21013839.681640219},{"$f":"SUM(CU818:CU820)","v":21289253.63397783},{"$f":"SUM(CV818:CV820)","v":21578247.553341947},{"$f":"SUM(CW818:CW820)","v":21880643.288493443}]
[]
[null,"EBITDA",null,{"$f":"D816-D821","v":20118994.607004508},{"$f":"E816-E821","v":20140912.421857461},20153316.396783642,20156570.786580846,20151016.232908458,20136971.013659477,20114732.22139132,20084576.874741651,20046762.966536261,20001530.452088848,19949102.180997014,19889684.775554132,19823469.458722323,19750632.834447064,19671337.62293848,19585733.353397463,19493957.016526014,19396133.679030307,19292377.062201247,19182790.086540345,null,null,null,null,"EBITDA",null,{"$f":"AD816-AD821","v":19793132.085215449},{"$f":"AE816-AE821","v":19805880.01531975},19809625.047073737,19804702.965855822,19791427.530208398,19770091.632821847,19740968.395502266,19704312.201774754,19660359.670570157,19609330.574250385,19551428.704045638,19486842.685804978,19415746.748799432,19338301.450163718,19254654.357417785,19164940.691372968,19069283.931598313,18967796.386500884,18860579.729958765,18747725.506336734,null,null,null,null,"EBITDA",null,{"$f":"BD816-BD821","v":19793132.085215468},{"$f":"BE816-BE821","v":19805880.015319768},19809625.047073752,19804702.965855837,19791427.530208416,19770091.632821865,19740968.39550228,19704312.201774772,19660359.670570176,19609330.574250404,19551428.704045657,19486842.685804993,19415746.748799451,19338301.450163737,19254654.357417803,19164940.691372983,19069283.931598328,18967796.386500902,18860579.729958784,18747725.506336752,null,null,null,null,"EBITDA",null,{"$f":"CD816-CD821","v":45212351.11347615},{"$f":"CE816-CE821","v":45200846.818503991},45168912.586383075,45117265.344385691,45046573.64456027,44957460.190608054,44850504.220591992,44726243.753443547,44585177.706787601,44427767.893185496,44254440.901499093,44065589.869703896,43861576.155125216,43642730.907736875,43409356.551846489,43161728.181192786,42900094.872199163,42624680.919861548,42335687.000497431,42033291.265345931]
[null,"Before Tax Earnings",null,{"$f":"D823-D843-D833","v":-35332913.598918721},{"$f":"E823-E825-E843","v":-55342876.257137969},-25136956.810613617,-7017593.1378575079,-7023147.6915298961,6549889.0514403004,20114732.22139132,20084576.874741651,20046762.966536261,20001530.452088848,19949102.180997014,19889684.775554132,19823469.458722323,19750632.834447064,19671337.62293848,19585733.353397463,19493957.016526014,19396133.679030307,19292377.062201247,19182790.086540345,null,null,null,null,"Before Tax Earnings",null,{"$f":"AD823-AD843-AD833","v":-22094005.244942952},{"$f":"AE823-AE825-AE843","v":-34300081.233319327},-12653951.702109709,326556.91634575278,313281.48069832847,10031018.608066812,19740968.395502266,19704312.201774754,19660359.670570157,19609330.574250385,19551428.704045638,19486842.685804978,19415746.748799432,19338301.450163718,19254654.357417785,19164940.691372968,19069283.931598313,18967796.386500884,18860579.729958765,18747725.506336734,null,null,null,null,"Before Tax Earnings",null,{"$f":"BD823-BD843-BD833","v":-22094005.244942933},{"$f":"BE823-BE825-BE843","v":-34300081.233319312},-12653951.702109694,326556.91634576768,313281.48069834709,10031018.608066831,19740968.39550228,19704312.201774772,19660359.670570176,19609330.574250404,19551428.704045657,19486842.685804993,19415746.748799451,19338301.450163737,19254654.357417803,19164940.691372983,19069283.931598328,18967796.386500902,18860579.729958784,18747725.506336752,null,null,null,null,"Before Tax Earnings",null,{"$f":"CD823-CD843-CD833","v":-50999225.107346311},{"$f":"CE823-CE825-CE843","v":-80858660.09051168},-30466791.559026331,-264157.14285995066,-334848.84268537164,22266748.946985234,44850504.220591992,44726243.753443547,44585177.706787601,44427767.893185496,44254440.901499093,44065589.869703896,43861576.155125216,43642730.907736875,43409356.551846489,43161728.181192786,42900094.872199163,42624680.919861548,42335687.000497431,42033291.265345931]
[null,"PTC",null,{"$f":"D814*HLOOKUP(D813,$B$2:$AT$3,2,FALSE)*HLOOKUP($D813,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"E814*HLOOKUP(E813,$B$2:$AT$3,2,FALSE)*HLOOKUP($D813,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"AD814*HLOOKUP(AD813,$B$2:$AT$3,2,FALSE)*HLOOKUP($D813,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"AE814*HLOOKUP(AE813,$B$2:$AT$3,2,FALSE)*HLOOKUP($D813,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"BD814*HLOOKUP(BD813,$B$2:$AT$3,2,FALSE)*HLOOKUP($D813,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"BE814*HLOOKUP(BE813,$B$2:$AT$3,2,FALSE)*HLOOKUP($D813,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,{"$f":"CD814*HLOOKUP(CD813,$B$2:$AT$3,2,FALSE)*HLOOKUP($D813,$B$2:$AT$4,3,FALSE)","v":0},{"$f":"CE814*HLOOKUP(CE813,$B$2:$AT$3,2,FALSE)*HLOOKUP($D813,$B$2:$AT$4,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D824*$B$7-D825","v":-7419911.8557729311},{"$f":"E824*$B$7-E825","v":-11622004.013998972},{"$f":"F824*$B$7-F825","v":-5278760.9302288592},{"$f":"G824*$B$7-G825","v":-1473694.5589500766},{"$f":"H824*$B$7-H825","v":-1474861.0152212782},{"$f":"I824*$B$7-I825","v":1375476.7008024631},{"$f":"J824*$B$7-J825","v":4224093.7664921768},{"$f":"K824*$B$7-K825","v":4217761.1436957465},{"$f":"L824*$B$7-L825","v":4209820.2229726147},{"$f":"M824*$B$7-M825","v":4200321.394938658},{"$f":"N824*$B$7-N825","v":4189311.4580093729},{"$f":"O824*$B$7-O825","v":4176833.8028663676},{"$f":"P824*$B$7-P825","v":4162928.5863316879},{"$f":"Q824*$B$7-Q825","v":4147632.8952338831},{"$f":"R824*$B$7-R825","v":4130980.9008170809},{"$f":"S824*$B$7-S825","v":4113004.0042134668},{"$f":"T824*$B$7-T825","v":4093730.9734704625},{"$f":"U824*$B$7-U825","v":4073188.0725963642},{"$f":"V824*$B$7-V825","v":4051399.1830622614},{"$f":"W824*$B$7-W825","v":4028385.9181734724},null,null,null,null,"Federal Tax",null,{"$f":"AD824*$B$7-AD825","v":-4639741.1014380194},{"$f":"AE824*$B$7-AE825","v":-7203017.0589970583},{"$f":"AF824*$B$7-AF825","v":-2657329.8574430388},{"$f":"AG824*$B$7-AG825","v":68576.952432608086},{"$f":"AH824*$B$7-AH825","v":65789.110946648972},{"$f":"AI824*$B$7-AI825","v":2106513.9076940306},{"$f":"AJ824*$B$7-AJ825","v":4145603.3630554755},{"$f":"AK824*$B$7-AK825","v":4137905.562372698},{"$f":"AL824*$B$7-AL825","v":4128675.5308197327},{"$f":"AM824*$B$7-AM825","v":4117959.4205925809},{"$f":"AN824*$B$7-AN825","v":4105800.0278495839},{"$f":"AO824*$B$7-AO825","v":4092236.9640190452},{"$f":"AP824*$B$7-AP825","v":4077306.8172478806},{"$f":"AQ824*$B$7-AQ825","v":4061043.3045343808},{"$f":"AR824*$B$7-AR825","v":4043477.4150577346},{"$f":"AS824*$B$7-AS825","v":4024637.5451883231},{"$f":"AT824*$B$7-AT825","v":4004549.6256356458},{"$f":"AU824*$B$7-AU825","v":3983237.2411651853},{"$f":"AV824*$B$7-AV825","v":3960721.7432913408},{"$f":"AW824*$B$7-AW825","v":3937022.3563307137},null,null,null,null,"Federal Tax",null,{"$f":"BD824*$B$7-BD825","v":-4639741.1014380157},{"$f":"BE824*$B$7-BE825","v":-7203017.0589970555},{"$f":"BF824*$B$7-BF825","v":-2657329.8574430356},{"$f":"BG824*$B$7-BG825","v":68576.952432611215},{"$f":"BH824*$B$7-BH825","v":65789.110946652887},{"$f":"BI824*$B$7-BI825","v":2106513.9076940343},{"$f":"BJ824*$B$7-BJ825","v":4145603.3630554788},{"$f":"BK824*$B$7-BK825","v":4137905.5623727022},{"$f":"BL824*$B$7-BL825","v":4128675.5308197369},{"$f":"BM824*$B$7-BM825","v":4117959.4205925846},{"$f":"BN824*$B$7-BN825","v":4105800.0278495876},{"$f":"BO824*$B$7-BO825","v":4092236.9640190485},{"$f":"BP824*$B$7-BP825","v":4077306.8172478843},{"$f":"BQ824*$B$7-BQ825","v":4061043.3045343845},{"$f":"BR824*$B$7-BR825","v":4043477.4150577383},{"$f":"BS824*$B$7-BS825","v":4024637.5451883264},{"$f":"BT824*$B$7-BT825","v":4004549.6256356486},{"$f":"BU824*$B$7-BU825","v":3983237.2411651895},{"$f":"BV824*$B$7-BV825","v":3960721.7432913445},{"$f":"BW824*$B$7-BW825","v":3937022.3563307179},null,null,null,null,"Federal Tax",null,{"$f":"CD824*$B$7-CD825","v":-10709837.272542724},{"$f":"CE824*$B$7-CE825","v":-16980318.619007453},{"$f":"CF824*$B$7-CF825","v":-6398026.2273955289},{"$f":"CG824*$B$7-CG825","v":-55473.000000589636},{"$f":"CH824*$B$7-CH825","v":-70318.256963928041},{"$f":"CI824*$B$7-CI825","v":4676017.2788668992},{"$f":"CJ824*$B$7-CJ825","v":9418605.8863243181},{"$f":"CK824*$B$7-CK825","v":9392511.188223144},{"$f":"CL824*$B$7-CL825","v":9362887.3184253965},{"$f":"CM824*$B$7-CM825","v":9329831.2575689536},{"$f":"CN824*$B$7-CN825","v":9293432.5893148091},{"$f":"CO824*$B$7-CO825","v":9253773.8726378176},{"$f":"CP824*$B$7-CP825","v":9210930.9925762955},{"$f":"CQ824*$B$7-CQ825","v":9164973.4906247426},{"$f":"CR824*$B$7-CR825","v":9115964.8758877628},{"$f":"CS824*$B$7-CS825","v":9063962.9180504847},{"$f":"CT824*$B$7-CT825","v":9009019.9231618233},{"$f":"CU824*$B$7-CU825","v":8951182.9931709245},{"$f":"CV824*$B$7-CV825","v":8890494.2701044604},{"$f":"CW824*$B$7-CW825","v":8826991.1657226458}]
[]
[]
[{"$f":"IRR(C829:X829,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D813,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$190)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-235886839.62186071},{"$f":"D823-D826","v":27538906.46277744},{"$f":"E823-E826","v":31762916.435856432},25432077.327012502,21630265.345530923,21625877.248129737,18761494.312857013,15890638.454899143,15866815.731045906,15836942.743563646,15801209.057150189,15759790.722987641,15712850.972687764,15660540.872390635,15602999.939213181,15540356.722121399,15472729.349183995,15400226.043055551,15322945.606433943,15240977.879138986,15154404.168366872,{"$f":"C829*-0.3","v":70766051.886558205},null,null,{"$f":"IRR(AC829:AX829,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AD813,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$191)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$22)","v":-219429618.25289375},{"$f":"AD823-AD826","v":24432873.186653469},{"$f":"AE823-AE826","v":27008897.074316807},22466954.904516775,19736126.013423216,19725638.41926175,17663577.725127816,15595365.03244679,15566406.639402056,15531684.139750425,15491371.153657805,15445628.676196054,15394605.721785933,15338439.931551551,15277258.145629337,15211176.942360051,15140303.146184646,15064734.305962667,14984559.145335699,14899857.986667424,14810703.15000602,{"$f":"AC829*-0.3","v":65828885.475868121},null,null,{"$f":"IRR(BC829:BX829,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BD813,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$192)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$23)","v":-219429618.25289375},{"$f":"BD823-BD826","v":24432873.186653484},{"$f":"BE823-BE826","v":27008897.074316822},22466954.904516786,19736126.013423227,19725638.419261765,17663577.725127831,15595365.032446802,15566406.639402069,15531684.13975044,15491371.15365782,15445628.676196069,15394605.721785944,15338439.931551566,15277258.145629352,15211176.942360066,15140303.146184657,15064734.30596268,14984559.145335713,14899857.986667439,14810703.150006033,{"$f":"BC829*-0.3","v":65828885.475868121},null,null,{"$f":"IRR(CC829:CX829,0.1)","v":7.0000000000000062E-2},"Free Cash Flow",{"$f":"-HLOOKUP(CD813,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$193)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$24)","v":-478776640.33803028},{"$f":"CD823-CD826","v":55922188.386018872},{"$f":"CE823-CE826","v":62181165.437511444},51566938.813778602,45172738.34438628,45116891.901524201,40281442.911741152,35431898.334267676,35333732.565220401,35222290.388362207,35097936.635616541,34961008.312184282,34811815.997066081,34650645.162548922,34477757.417112134,34293391.675958723,34097765.263142303,33891074.949037343,33673497.926690623,33445192.73039297,33206300.099623285,{"$f":"CC829*-0.3","v":143632992.10140908}]
[{"$f":"IRR(C830:X830,0.1)","v":0.11135079468817533},"ROE",{"$f":"-C849","v":-29204259.817239132},{"$f":"D829-D833-D835-D844-D825","v":4352248.798554277},{"$f":"E829-E833-E835-E844-E825","v":2631910.4131623842},{"$f":"F829-F833-F835-F844-F825","v":2641709.5533540659},{"$f":"G829-G833-G835-G844-G825","v":2644280.521293859},{"$f":"H829-H833-H835-H844-H825","v":2639892.4238926722},{"$f":"I829-I833-I835-I844-I825","v":2628796.7006859756},{"$f":"J829-J833-J835-J844-J825","v":2611228.0547941336},{"$f":"K829-K833-K835-K844-K825","v":2587405.3309408939},{"$f":"L829-L833-L835-L844-L825","v":2557532.3434586348},{"$f":"M829-M833-M835-M844-M825","v":2521798.6570451781},{"$f":"N829-N833-N835-N844-N825","v":2480380.3228826299},{"$f":"O829-O833-O835-O844-O825","v":2433440.5725827515},{"$f":"P829-P833-P835-P844-P825","v":2381130.4722856246},{"$f":"Q829-Q833-Q835-Q844-Q825","v":2323589.5391081702},{"$f":"R829-R833-R835-R844-R825","v":2260946.3220163882},{"$f":"S829-S833-S835-S844-S825","v":2193318.9490789846},{"$f":"T829-T833-T835-T844-T825","v":2120815.6429505404},{"$f":"U829-U833-U835-U844-U825","v":2043535.2063289322},{"$f":"V829-V833-V835-V844-V825","v":1961567.4790339749},{"$f":"W829-W833-W835-W844-W825","v":1874993.7682618611},{"$f":"X829","v":70766051.886558205},null,null,{"$f":"IRR(AC830:AX830,0.1)","v":0.11294692742742685},"ROE",{"$f":"-AC849","v":-28485570.175619904},{"$f":"AD829-AD833-AD835-AD844-AD825","v":4378849.2979717478},{"$f":"AE829-AE833-AE835-AE844-AE825","v":2694028.7373047601},{"$f":"AF829-AF833-AF835-AF844-AF825","v":2696987.3123904103},{"$f":"AG829-AG833-AG835-AG844-AG825","v":2693098.86822826},{"$f":"AH829-AH833-AH835-AH844-AH825","v":2682611.2740667951},{"$f":"AI829-AI833-AI835-AI844-AI825","v":2665755.915131418},{"$f":"AJ829-AJ833-AJ835-AJ844-AJ825","v":2642748.5576489493},{"$f":"AK829-AK833-AK835-AK844-AK825","v":2613790.164604215},{"$f":"AL829-AL833-AL835-AL844-AL825","v":2579067.6649525836},{"$f":"AM829-AM833-AM835-AM844-AM825","v":2538754.6788599649},{"$f":"AN829-AN833-AN835-AN844-AN825","v":2493012.2013982115},{"$f":"AO829-AO833-AO835-AO844-AO825","v":2441989.2469880916},{"$f":"AP829-AP833-AP835-AP844-AP825","v":2385823.4567537084},{"$f":"AQ829-AQ833-AQ835-AQ844-AQ825","v":2324641.6708314959},{"$f":"AR829-AR833-AR835-AR844-AR825","v":2258560.4675622098},{"$f":"AS829-AS833-AS835-AS844-AS825","v":2187686.6713868044},{"$f":"AT829-AT833-AT835-AT844-AT825","v":2112117.8311648257},{"$f":"AU829-AU833-AU835-AU844-AU825","v":2031942.6705378573},{"$f":"AV829-AV833-AV835-AV844-AV825","v":1947241.5118695833},{"$f":"AW829-AW833-AW835-AW844-AW825","v":1858086.6752081793},{"$f":"AX829","v":65828885.475868121},null,null,{"$f":"IRR(BC830:BX830,0.1)","v":0.11294692742742729},"ROE",{"$f":"-BC849","v":-28485570.175619904},{"$f":"BD829-BD833-BD835-BD844-BD825","v":4378849.2979717627},{"$f":"BE829-BE833-BE835-BE844-BE825","v":2694028.737304775},{"$f":"BF829-BF833-BF835-BF844-BF825","v":2696987.3123904215},{"$f":"BG829-BG833-BG835-BG844-BG825","v":2693098.8682282711},{"$f":"BH829-BH833-BH835-BH844-BH825","v":2682611.27406681},{"$f":"BI829-BI833-BI835-BI844-BI825","v":2665755.9151314329},{"$f":"BJ829-BJ833-BJ835-BJ844-BJ825","v":2642748.5576489605},{"$f":"BK829-BK833-BK835-BK844-BK825","v":2613790.164604228},{"$f":"BL829-BL833-BL835-BL844-BL825","v":2579067.6649525985},{"$f":"BM829-BM833-BM835-BM844-BM825","v":2538754.6788599798},{"$f":"BN829-BN833-BN835-BN844-BN825","v":2493012.2013982264},{"$f":"BO829-BO833-BO835-BO844-BO825","v":2441989.2469881028},{"$f":"BP829-BP833-BP835-BP844-BP825","v":2385823.4567537233},{"$f":"BQ829-BQ833-BQ835-BQ844-BQ825","v":2324641.6708315108},{"$f":"BR829-BR833-BR835-BR844-BR825","v":2258560.4675622247},{"$f":"BS829-BS833-BS835-BS844-BS825","v":2187686.6713868156},{"$f":"BT829-BT833-BT835-BT844-BT825","v":2112117.8311648387},{"$f":"BU829-BU833-BU835-BU844-BU825","v":2031942.6705378722},{"$f":"BV829-BV833-BV835-BV844-BV825","v":1947241.5118695982},{"$f":"BW829-BW833-BW835-BW844-BW825","v":1858086.6752081923},{"$f":"BX829","v":65828885.475868121},null,null,{"$f":"IRR(CC830:CX830,0.1)","v":0.1388949505859991},"ROE",{"$f":"-CC849","v":-61497827.303603515},{"$f":"CD829-CD833-CD835-CD844-CD825","v":11413324.410674827},{"$f":"CE829-CE833-CE835-CE844-CE825","v":7745115.2930824161},{"$f":"CF829-CF833-CF835-CF844-CF825","v":7719887.2497068923},{"$f":"CG829-CG833-CG835-CG844-CG825","v":7679085.9285289608},{"$f":"CH829-CH833-CH835-CH844-CH825","v":7623239.485666886},{"$f":"CI829-CI833-CI835-CI844-CI825","v":7552839.857044626},{"$f":"CJ829-CJ833-CJ835-CJ844-CJ825","v":7468344.6407319419},{"$f":"CK829-CK833-CK835-CK844-CK825","v":7370178.8716846686},{"$f":"CL829-CL833-CL835-CL844-CL825","v":7258736.6948264726},{"$f":"CM829-CM833-CM835-CM844-CM825","v":7134382.9420808088},{"$f":"CN829-CN833-CN835-CN844-CN825","v":6997454.6186485514},{"$f":"CO829-CO833-CO835-CO844-CO825","v":6848262.3035303466},{"$f":"CP829-CP833-CP835-CP844-CP825","v":6687091.469013188},{"$f":"CQ829-CQ833-CQ835-CQ844-CQ825","v":6514203.7235764042},{"$f":"CR829-CR833-CR835-CR844-CR825","v":6329837.9824229889},{"$f":"CS829-CS833-CS835-CS844-CS825","v":6134211.5696065687},{"$f":"CT829-CT833-CT835-CT844-CT825","v":5927521.2555016093},{"$f":"CU829-CU833-CU835-CU844-CU825","v":5709944.2331548855},{"$f":"CV829-CV833-CV835-CV844-CV825","v":5481639.0368572362},{"$f":"CW829-CW833-CW835-CW844-CW825","v":5242746.406087555},{"$f":"CX829","v":143632992.10140908}]
[]
[]
[null,"Interest",null,{"$f":"C836*$B$8","v":8274540.2815510873},8024296.7756233905,7761541.0943993097,7485647.6291140243,7195959.4905644748,6891786.9450874478,6572405.7723365696,6237055.5409481479,5884937.7979903044,5515214.1678845696,5127004.3562735468,4719384.0540819736,4291382.7367808213,3841981.353614612,3370109.9012900922,2874644.8763493462,2354406.6001615631,1808156.4101643907,1234593.7106673594,632352.87619547686,null,null,null,null,"Interest",null,{"$f":"AC836*$B$8","v":8070911.5497589745},7826826.30350703,7570536.7949424898,7301432.8109497223,7018873.6277573155,6722186.4854052886,6410664.9859356619,6083567.4114925526,5740114.9583272878,5379489.88250376,5000833.5528890556,4603244.4067936167,4185775.8033934059,3747433.7698231842,3287174.634574451,2803902.5425632815,2296466.8459515534,1763659.3645092391,1204211.5089948091,616791.26070465741,null,null,null,null,"Interest",null,{"$f":"BC836*$B$8","v":8070911.5497589745},7826826.30350703,7570536.7949424898,7301432.8109497223,7018873.6277573155,6722186.4854052886,6410664.9859356619,6083567.4114925526,5740114.9583272878,5379489.88250376,5000833.5528890556,4603244.4067936167,4185775.8033934059,3747433.7698231842,3287174.634574451,2803902.5425632815,2296466.8459515534,1763659.3645092391,1204211.5089948091,616791.26070465741,null,null,null,null,"Interest",null,{"$f":"CC836*$B$8","v":17424384.402687665},16897425.938145261,16344119.550375737,15763147.843217738,15153127.550701836,14512606.243560143,13840058.871061362,13133884.129937643,12392400.651757739,11613842.999668838,10796357.464975493,9937997.6535474807,9036719.8515480682,8090378.1594486851,7096719.3827443337,6053377.6672047637,4957868.8658882147,3807584.6245058384,2599786.1710543432,1331597.7949302737]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$C848)","v":13279410.400105011},{"$f":"-PMT($B$8,20,$C848)","v":13279410.400105011},13279410.400105011,13279410.400105011,13279410.400105011,13279410.400105011,13279410.400105011,13279410.400105011,13279410.400105011,13279410.400105011,13279410.400105011,13279410.400105011,13279410.400105011,13279410.400105011,13279410.400105011,13279410.400105011,13279410.400105011,13279410.400105011,13279410.400105011,13279410.400105011,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$AC848)","v":12952616.474797841},{"$f":"-PMT($B$8,20,$AC848)","v":12952616.474797841},12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$BC848)","v":12952616.474797841},{"$f":"-PMT($B$8,20,$BC848)","v":12952616.474797841},12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,12952616.474797841,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$8,20,$CC848)","v":27963553.693535734},{"$f":"-PMT($B$8,20,$CC848)","v":27963553.693535734},27963553.693535734,27963553.693535734,27963553.693535734,27963553.693535734,27963553.693535734,27963553.693535734,27963553.693535734,27963553.693535734,27963553.693535734,27963553.693535734,27963553.693535734,27963553.693535734,27963553.693535734,27963553.693535734,27963553.693535734,27963553.693535734,27963553.693535734,27963553.693535734]
[null,"Sinking Fund",null,{"$f":"D834-D833","v":5004870.1185539234},{"$f":"E834-E833","v":5255113.6244816203},{"$f":"F834-F833","v":5517869.305705701},{"$f":"G834-G833","v":5793762.7709909864},{"$f":"H834-H833","v":6083450.9095405359},{"$f":"I834-I833","v":6387623.455017563},{"$f":"J834-J833","v":6707004.6277684411},{"$f":"K834-K833","v":7042354.8591568628},{"$f":"L834-L833","v":7394472.6021147063},{"$f":"M834-M833","v":7764196.2322204411},{"$f":"N834-N833","v":8152406.0438314639},{"$f":"O834-O833","v":8560026.346023038},{"$f":"P834-P833","v":8988027.6633241884},{"$f":"Q834-Q833","v":9437429.0464903992},{"$f":"R834-R833","v":9909300.4988149181},{"$f":"S834-S833","v":10404765.523755664},{"$f":"T834-T833","v":10925003.799943447},{"$f":"U834-U833","v":11471253.989940621},{"$f":"V834-V833","v":12044816.689437652},{"$f":"W834-W833","v":12647057.523909533},null,null,null,null,"Sinking Fund",null,{"$f":"AD834-AD833","v":4881704.9250388667},{"$f":"AE834-AE833","v":5125790.1712908112},{"$f":"AF834-AF833","v":5382079.6798553513},{"$f":"AG834-AG833","v":5651183.6638481189},{"$f":"AH834-AH833","v":5933742.8470405256},{"$f":"AI834-AI833","v":6230429.9893925525},{"$f":"AJ834-AJ833","v":6541951.4888621792},{"$f":"AK834-AK833","v":6869049.0633052886},{"$f":"AL834-AL833","v":7212501.5164705534},{"$f":"AM834-AM833","v":7573126.5922940811},{"$f":"AN834-AN833","v":7951782.9219087856},{"$f":"AO834-AO833","v":8349372.0680042244},{"$f":"AP834-AP833","v":8766840.6714044362},{"$f":"AQ834-AQ833","v":9205182.7049746569},{"$f":"AR834-AR833","v":9665441.8402233906},{"$f":"AS834-AS833","v":10148713.932234559},{"$f":"AT834-AT833","v":10656149.628846288},{"$f":"AU834-AU833","v":11188957.110288601},{"$f":"AV834-AV833","v":11748404.965803033},{"$f":"AW834-AW833","v":12335825.214093184},null,null,null,null,"Sinking Fund",null,{"$f":"BD834-BD833","v":4881704.9250388667},{"$f":"BE834-BE833","v":5125790.1712908112},{"$f":"BF834-BF833","v":5382079.6798553513},{"$f":"BG834-BG833","v":5651183.6638481189},{"$f":"BH834-BH833","v":5933742.8470405256},{"$f":"BI834-BI833","v":6230429.9893925525},{"$f":"BJ834-BJ833","v":6541951.4888621792},{"$f":"BK834-BK833","v":6869049.0633052886},{"$f":"BL834-BL833","v":7212501.5164705534},{"$f":"BM834-BM833","v":7573126.5922940811},{"$f":"BN834-BN833","v":7951782.9219087856},{"$f":"BO834-BO833","v":8349372.0680042244},{"$f":"BP834-BP833","v":8766840.6714044362},{"$f":"BQ834-BQ833","v":9205182.7049746569},{"$f":"BR834-BR833","v":9665441.8402233906},{"$f":"BS834-BS833","v":10148713.932234559},{"$f":"BT834-BT833","v":10656149.628846288},{"$f":"BU834-BU833","v":11188957.110288601},{"$f":"BV834-BV833","v":11748404.965803033},{"$f":"BW834-BW833","v":12335825.214093184},null,null,null,null,"Sinking Fund",null,{"$f":"CD834-CD833","v":10539169.290848069},{"$f":"CE834-CE833","v":11066127.755390473},{"$f":"CF834-CF833","v":11619434.143159997},{"$f":"CG834-CG833","v":12200405.850317996},{"$f":"CH834-CH833","v":12810426.142833898},{"$f":"CI834-CI833","v":13450947.449975591},{"$f":"CJ834-CJ833","v":14123494.822474372},{"$f":"CK834-CK833","v":14829669.563598091},{"$f":"CL834-CL833","v":15571153.041777994},{"$f":"CM834-CM833","v":16349710.693866896},{"$f":"CN834-CN833","v":17167196.228560239},{"$f":"CO834-CO833","v":18025556.039988253},{"$f":"CP834-CP833","v":18926833.841987666},{"$f":"CQ834-CQ833","v":19873175.534087047},{"$f":"CR834-CR833","v":20866834.310791399},{"$f":"CS834-CS833","v":21910176.02633097},{"$f":"CT834-CT833","v":23005684.827647518},{"$f":"CU834-CU833","v":24155969.069029897},{"$f":"CV834-CV833","v":25363767.522481389},{"$f":"CW834-CW833","v":26631955.898605458}]
[null,"Mortgage Balance",{"$f":"C848","v":165490805.63102174},{"$f":"C836-D835","v":160485935.5124678},{"$f":"D836-E835","v":155230821.88798618},{"$f":"E836-F835","v":149712952.58228049},{"$f":"F836-G835","v":143919189.81128949},{"$f":"G836-H835","v":137835738.90174896},{"$f":"H836-I835","v":131448115.44673139},{"$f":"I836-J835","v":124741110.81896295},{"$f":"J836-K835","v":117698755.95980608},{"$f":"K836-L835","v":110304283.35769138},{"$f":"L836-M835","v":102540087.12547094},{"$f":"M836-N835","v":94387681.081639469},{"$f":"N836-O835","v":85827654.735616431},{"$f":"O836-P835","v":76839627.072292238},{"$f":"P836-Q835","v":67402198.025801837},{"$f":"Q836-R835","v":57492897.526986919},{"$f":"R836-S835","v":47088132.003231257},{"$f":"S836-T835","v":36163128.20328781},{"$f":"T836-U835","v":24691874.213347189},{"$f":"U836-V835","v":12647057.523909537},{"$f":"V836-W835","v":0},null,null,null,null,"Mortgage Balance",{"$f":"AC848","v":161418230.99517947},{"$f":"AC836-AD835","v":156536526.0701406},{"$f":"AD836-AE835","v":151410735.89884979},{"$f":"AE836-AF835","v":146028656.21899444},{"$f":"AF836-AG835","v":140377472.55514631},{"$f":"AG836-AH835","v":134443729.70810577},{"$f":"AH836-AI835","v":128213299.71871322},{"$f":"AI836-AJ835","v":121671348.22985104},{"$f":"AJ836-AK835","v":114802299.16654575},{"$f":"AK836-AL835","v":107589797.6500752},{"$f":"AL836-AM835","v":100016671.05778112},{"$f":"AM836-AN835","v":92064888.135872334},{"$f":"AN836-AO835","v":83715516.067868114},{"$f":"AO836-AP835","v":74948675.396463677},{"$f":"AP836-AQ835","v":65743492.691489018},{"$f":"AQ836-AR835","v":56078050.851265624},{"$f":"AR836-AS835","v":45929336.919031069},{"$f":"AS836-AT835","v":35273187.290184781},{"$f":"AT836-AU835","v":24084230.17989618},{"$f":"AU836-AV835","v":12335825.214093147},{"$f":"AV836-AW835","v":-3.7252902984619141E-8},null,null,null,null,"Mortgage Balance",{"$f":"BC848","v":161418230.99517947},{"$f":"BC836-BD835","v":156536526.0701406},{"$f":"BD836-BE835","v":151410735.89884979},{"$f":"BE836-BF835","v":146028656.21899444},{"$f":"BF836-BG835","v":140377472.55514631},{"$f":"BG836-BH835","v":134443729.70810577},{"$f":"BH836-BI835","v":128213299.71871322},{"$f":"BI836-BJ835","v":121671348.22985104},{"$f":"BJ836-BK835","v":114802299.16654575},{"$f":"BK836-BL835","v":107589797.6500752},{"$f":"BL836-BM835","v":100016671.05778112},{"$f":"BM836-BN835","v":92064888.135872334},{"$f":"BN836-BO835","v":83715516.067868114},{"$f":"BO836-BP835","v":74948675.396463677},{"$f":"BP836-BQ835","v":65743492.691489018},{"$f":"BQ836-BR835","v":56078050.851265624},{"$f":"BR836-BS835","v":45929336.919031069},{"$f":"BS836-BT835","v":35273187.290184781},{"$f":"BT836-BU835","v":24084230.17989618},{"$f":"BU836-BV835","v":12335825.214093147},{"$f":"BV836-BW835","v":-3.7252902984619141E-8},null,null,null,null,"Mortgage Balance",{"$f":"CC848","v":348487688.05375326},{"$f":"CC836-CD835","v":337948518.76290518},{"$f":"CD836-CE835","v":326882391.00751472},{"$f":"CE836-CF835","v":315262956.86435473},{"$f":"CF836-CG835","v":303062551.01403672},{"$f":"CG836-CH835","v":290252124.87120283},{"$f":"CH836-CI835","v":276801177.42122722},{"$f":"CI836-CJ835","v":262677682.59875286},{"$f":"CJ836-CK835","v":247848013.03515476},{"$f":"CK836-CL835","v":232276859.99337676},{"$f":"CL836-CM835","v":215927149.29950985},{"$f":"CM836-CN835","v":198759953.07094961},{"$f":"CN836-CO835","v":180734397.03096136},{"$f":"CO836-CP835","v":161807563.1889737},{"$f":"CP836-CQ835","v":141934387.65488666},{"$f":"CQ836-CR835","v":121067553.34409526},{"$f":"CR836-CS835","v":99157377.317764282},{"$f":"CS836-CT835","v":76151692.49011676},{"$f":"CT836-CU835","v":51995723.421086863},{"$f":"CU836-CV835","v":26631955.898605473},{"$f":"CV836-CW835","v":0}]
[]
[]
[null,"Book Depr",null,{"$f":"-$C829/20","v":11794341.981093036},{"$f":"-$C829/20","v":11794341.981093036},11794341.981093036,11794341.981093036,11794341.981093036,11794341.981093036,11794341.981093036,11794341.981093036,11794341.981093036,11794341.981093036,11794341.981093036,11794341.981093036,11794341.981093036,11794341.981093036,11794341.981093036,11794341.981093036,11794341.981093036,11794341.981093036,11794341.981093036,11794341.981093036,null,null,null,null,"Book Depr",null,{"$f":"-$AC829/20","v":10971480.912644688},{"$f":"-$AC829/20","v":10971480.912644688},10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,null,null,null,null,"Book Depr",null,{"$f":"-$BC829/20","v":10971480.912644688},{"$f":"-$BC829/20","v":10971480.912644688},10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,10971480.912644688,null,null,null,null,"Book Depr",null,{"$f":"-$CC829/20","v":23938832.016901515},{"$f":"-$CC829/20","v":23938832.016901515},23938832.016901515,23938832.016901515,23938832.016901515,23938832.016901515,23938832.016901515,23938832.016901515,23938832.016901515,23938832.016901515,23938832.016901515,23938832.016901515,23938832.016901515,23938832.016901515,23938832.016901515,23938832.016901515,23938832.016901515,23938832.016901515,23938832.016901515,23938832.016901515]
[null,"Accum Depreciation",null,{"$f":"SUM($D839:D839)","v":11794341.981093036},{"$f":"SUM($D839:E839)","v":23588683.962186072},{"$f":"SUM($D839:F839)","v":35383025.94327911},{"$f":"SUM($D839:G839)","v":47177367.924372144},{"$f":"SUM($D839:H839)","v":58971709.905465178},{"$f":"SUM($D839:I839)","v":70766051.88655822},{"$f":"SUM($D839:J839)","v":82560393.867651254},{"$f":"SUM($D839:K839)","v":94354735.848744288},{"$f":"SUM($D839:L839)","v":106149077.82983732},{"$f":"SUM($D839:M839)","v":117943419.81093036},{"$f":"SUM($D839:N839)","v":129737761.79202339},{"$f":"SUM($D839:O839)","v":141532103.77311644},{"$f":"SUM($D839:P839)","v":153326445.75420949},{"$f":"SUM($D839:Q839)","v":165120787.73530254},{"$f":"SUM($D839:R839)","v":176915129.71639559},{"$f":"SUM($D839:S839)","v":188709471.69748864},{"$f":"SUM($D839:T839)","v":200503813.67858168},{"$f":"SUM($D839:U839)","v":212298155.65967473},{"$f":"SUM($D839:V839)","v":224092497.64076778},{"$f":"SUM($D839:W839)","v":235886839.62186083},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AD839:AD839)","v":10971480.912644688},{"$f":"SUM($AD839:AE839)","v":21942961.825289376},{"$f":"SUM($AD839:AF839)","v":32914442.737934064},{"$f":"SUM($AD839:AG839)","v":43885923.650578752},{"$f":"SUM($AD839:AH839)","v":54857404.563223436},{"$f":"SUM($AD839:AI839)","v":65828885.475868121},{"$f":"SUM($AD839:AJ839)","v":76800366.388512805},{"$f":"SUM($AD839:AK839)","v":87771847.301157489},{"$f":"SUM($AD839:AL839)","v":98743328.213802174},{"$f":"SUM($AD839:AM839)","v":109714809.12644686},{"$f":"SUM($AD839:AN839)","v":120686290.03909154},{"$f":"SUM($AD839:AO839)","v":131657770.95173623},{"$f":"SUM($AD839:AP839)","v":142629251.86438093},{"$f":"SUM($AD839:AQ839)","v":153600732.77702561},{"$f":"SUM($AD839:AR839)","v":164572213.68967029},{"$f":"SUM($AD839:AS839)","v":175543694.60231498},{"$f":"SUM($AD839:AT839)","v":186515175.51495966},{"$f":"SUM($AD839:AU839)","v":197486656.42760435},{"$f":"SUM($AD839:AV839)","v":208458137.34024903},{"$f":"SUM($AD839:AW839)","v":219429618.25289372},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BD839:BD839)","v":10971480.912644688},{"$f":"SUM($BD839:BE839)","v":21942961.825289376},{"$f":"SUM($BD839:BF839)","v":32914442.737934064},{"$f":"SUM($BD839:BG839)","v":43885923.650578752},{"$f":"SUM($BD839:BH839)","v":54857404.563223436},{"$f":"SUM($BD839:BI839)","v":65828885.475868121},{"$f":"SUM($BD839:BJ839)","v":76800366.388512805},{"$f":"SUM($BD839:BK839)","v":87771847.301157489},{"$f":"SUM($BD839:BL839)","v":98743328.213802174},{"$f":"SUM($BD839:BM839)","v":109714809.12644686},{"$f":"SUM($BD839:BN839)","v":120686290.03909154},{"$f":"SUM($BD839:BO839)","v":131657770.95173623},{"$f":"SUM($BD839:BP839)","v":142629251.86438093},{"$f":"SUM($BD839:BQ839)","v":153600732.77702561},{"$f":"SUM($BD839:BR839)","v":164572213.68967029},{"$f":"SUM($BD839:BS839)","v":175543694.60231498},{"$f":"SUM($BD839:BT839)","v":186515175.51495966},{"$f":"SUM($BD839:BU839)","v":197486656.42760435},{"$f":"SUM($BD839:BV839)","v":208458137.34024903},{"$f":"SUM($BD839:BW839)","v":219429618.25289372},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CD839:CD839)","v":23938832.016901515},{"$f":"SUM($CD839:CE839)","v":47877664.033803031},{"$f":"SUM($CD839:CF839)","v":71816496.050704539},{"$f":"SUM($CD839:CG839)","v":95755328.067606062},{"$f":"SUM($CD839:CH839)","v":119694160.08450758},{"$f":"SUM($CD839:CI839)","v":143632992.10140911},{"$f":"SUM($CD839:CJ839)","v":167571824.11831063},{"$f":"SUM($CD839:CK839)","v":191510656.13521215},{"$f":"SUM($CD839:CL839)","v":215449488.15211368},{"$f":"SUM($CD839:CM839)","v":239388320.1690152},{"$f":"SUM($CD839:CN839)","v":263327152.18591672},{"$f":"SUM($CD839:CO839)","v":287265984.20281821},{"$f":"SUM($CD839:CP839)","v":311204816.21971971},{"$f":"SUM($CD839:CQ839)","v":335143648.2366212},{"$f":"SUM($CD839:CR839)","v":359082480.25352269},{"$f":"SUM($CD839:CS839)","v":383021312.27042419},{"$f":"SUM($CD839:CT839)","v":406960144.28732568},{"$f":"SUM($CD839:CU839)","v":430898976.30422717},{"$f":"SUM($CD839:CV839)","v":454837808.32112867},{"$f":"SUM($CD839:CW839)","v":478776640.33803016}]
[null,"End Year Book Value",null,{"$f":"-$C829-D840","v":224092497.64076766},212298155.65967464,200503813.6785816,188709471.69748858,176915129.71639553,165120787.73530251,153326445.75420946,141532103.77311641,129737761.79202339,117943419.81093036,106149077.82983732,94354735.848744273,82560393.867651224,70766051.886558175,58971709.905465126,47177367.924372077,35383025.943279028,23588683.962185979,11794341.98109293,0,null,null,null,null,"End Year Book Value",null,{"$f":"-$AC829-AD840","v":208458137.34024906},{"$f":"-$AC829-AE840","v":197486656.42760438},{"$f":"-$AC829-AF840","v":186515175.51495969},{"$f":"-$AC829-AG840","v":175543694.60231501},{"$f":"-$AC829-AH840","v":164572213.68967032},{"$f":"-$AC829-AI840","v":153600732.77702564},{"$f":"-$AC829-AJ840","v":142629251.86438096},{"$f":"-$AC829-AK840","v":131657770.95173626},{"$f":"-$AC829-AL840","v":120686290.03909157},{"$f":"-$AC829-AM840","v":109714809.12644689},{"$f":"-$AC829-AN840","v":98743328.213802204},{"$f":"-$AC829-AO840","v":87771847.301157519},{"$f":"-$AC829-AP840","v":76800366.38851282},{"$f":"-$AC829-AQ840","v":65828885.475868136},{"$f":"-$AC829-AR840","v":54857404.563223451},{"$f":"-$AC829-AS840","v":43885923.650578767},{"$f":"-$AC829-AT840","v":32914442.737934083},{"$f":"-$AC829-AU840","v":21942961.825289398},{"$f":"-$AC829-AV840","v":10971480.912644714},{"$f":"-$AC829-AW840","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$BC829-BD840","v":208458137.34024906},{"$f":"-$BC829-BE840","v":197486656.42760438},{"$f":"-$BC829-BF840","v":186515175.51495969},{"$f":"-$BC829-BG840","v":175543694.60231501},{"$f":"-$BC829-BH840","v":164572213.68967032},{"$f":"-$BC829-BI840","v":153600732.77702564},{"$f":"-$BC829-BJ840","v":142629251.86438096},{"$f":"-$BC829-BK840","v":131657770.95173626},{"$f":"-$BC829-BL840","v":120686290.03909157},{"$f":"-$BC829-BM840","v":109714809.12644689},{"$f":"-$BC829-BN840","v":98743328.213802204},{"$f":"-$BC829-BO840","v":87771847.301157519},{"$f":"-$BC829-BP840","v":76800366.38851282},{"$f":"-$BC829-BQ840","v":65828885.475868136},{"$f":"-$BC829-BR840","v":54857404.563223451},{"$f":"-$BC829-BS840","v":43885923.650578767},{"$f":"-$BC829-BT840","v":32914442.737934083},{"$f":"-$BC829-BU840","v":21942961.825289398},{"$f":"-$BC829-BV840","v":10971480.912644714},{"$f":"-$BC829-BW840","v":0},null,null,null,null,"End Year Book Value",null,{"$f":"-$CC829-CD840","v":454837808.32112879},{"$f":"-$CC829-CE840","v":430898976.30422723},406960144.28732574,383021312.27042425,359082480.25352269,335143648.23662114,311204816.21971965,287265984.20281816,263327152.1859166,239388320.16901508,215449488.15211356,191510656.13521206,167571824.11831057,143632992.10140908,119694160.08450758,95755328.067606091,71816496.050704598,47877664.033803105,23938832.016901612,0]
[null,"Prop. Tax Value",{"$f":"-C829","v":235886839.62186071},{"$f":"C842/(($C842/$X842)^(1/21))","v":222743338.14878896},{"$f":"D842/(($C842/$X842)^(1/21))","v":210332186.26863885},198612577.81363603,187545980.31608671,177096008.31890061,167228303.74519077,157910422.9336217,149111729.96809396,140803295.95104721,132957803.88920674,125549458.87905034,118553903.296698,111948136.71338011,105710440.2731774,99820305.284396932,94258365.789802283,89006334.893998176,84046944.638622671,79363889.227664754,74941771.416240051,{"$f":"X829","v":70766051.886558205},null,null,null,"Prop. Tax Value",{"$f":"-AC829","v":219429618.25289375},{"$f":"AC842/(($AC842/$AX842)^(1/21))","v":207203105.25468746},{"$f":"AD842/(($AC842/$AX842)^(1/21))","v":195657847.69175711},184755886.3382661,174461377.03822023,164740472.85479131,155561212.78622401,146893416.68243885,138708586.01683164,130979810.1870207,123681678.03647143,116790194.30609338,110282700.74111445,104137801.59384198,98335293.277374342,92856097.938973904,87682200.734699801,82796590.599068075,78183204.314997837,73826873.700153261,69713275.736037254,{"$f":"AX829","v":65828885.475868121},null,null,null,"Prop. Tax Value",{"$f":"-BC829","v":219429618.25289375},{"$f":"BC842/(($BC842/$BX842)^(1/21))","v":207203105.25468746},{"$f":"BD842/(($BC842/$BX842)^(1/21))","v":195657847.69175711},184755886.3382661,174461377.03822023,164740472.85479131,155561212.78622401,146893416.68243885,138708586.01683164,130979810.1870207,123681678.03647143,116790194.30609338,110282700.74111445,104137801.59384198,98335293.277374342,92856097.938973904,87682200.734699801,82796590.599068075,78183204.314997837,73826873.700153261,69713275.736037254,{"$f":"BX829","v":65828885.475868121},null,null,null,"Prop. Tax Value",{"$f":"-CC829","v":478776640.33803028},{"$f":"CC842/(($CC842/$CX842)^(1/21))","v":452099435.76128095},{"$f":"CD842/(($CC842/$CX842)^(1/21))","v":426908672.21792722},403121525.92711133,380659788.00928777,359449607.34613734,339421247.76820362,320508858.77191728,302650259.01215845,285786731.85850883,269862832.3430118,254826204.86471066,240627411.0516021,227219767.21403944,214559190.85515395,202604055.73364186,191315055.00238341,180655071.97291222,170589058.08082646,161083917.65090874,152108399.08307815,{"$f":"CX829","v":143632992.10140908}]
[null,"Tax Dep",null,{"$f":"$C829*-D$5","v":47177367.924372144},{"$f":"$C829*-E$5","v":75483788.67899543},45290273.20739726,27174163.924438354,27174163.924438354,13587081.962219177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$C$29*-D$5","v":33816225.780399427},{"$f":"$C$29*-E$5","v":54105961.248639077},{"$f":"$C$29*-F$5","v":32463576.749183446},{"$f":"$C$29*-G$5","v":19478146.049510069},{"$f":"$C$29*-H$5","v":19478146.049510069},{"$f":"$C$29*-I$5","v":9739073.0247550346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"$CC$29*-D$5","v":78787191.8181348},{"$f":"$CC$29*-E$5","v":126059506.90901567},{"$f":"$CC$29*-F$5","v":75635704.145409405},{"$f":"$CC$29*-G$5","v":45381422.487245642},{"$f":"$CC$29*-H$5","v":45381422.487245642},{"$f":"$CC$29*-I$5","v":22690711.243622821}]
[null,"After Tax Dep. Value",null,{"$f":"D843*$B$7","v":9907247.2641181499},{"$f":"E843*$B$7","v":15851595.622589041},{"$f":"F843*$B$7","v":9510957.3735534251},{"$f":"G843*$B$7","v":5706574.4241320537},{"$f":"H843*$B$7","v":5706574.4241320537},{"$f":"I843*$B$7","v":2853287.2120660269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AD843*$B$7","v":7101407.4138838798},{"$f":"AE843*$B$7","v":11362251.862214206},{"$f":"AF843*$B$7","v":6817351.1173285237},{"$f":"AG843*$B$7","v":4090410.6703971145},{"$f":"AH843*$B$7","v":4090410.6703971145},{"$f":"AI843*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BD843*$B$7","v":7101407.4138838798},{"$f":"BE843*$B$7","v":11362251.862214206},{"$f":"BF843*$B$7","v":6817351.1173285237},{"$f":"BG843*$B$7","v":4090410.6703971145},{"$f":"BH843*$B$7","v":4090410.6703971145},{"$f":"BI843*$B$7","v":2045205.3351985572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CD843*$B$7","v":16545310.281808307},{"$f":"CE843*$B$7","v":26472496.45089329},{"$f":"CF843*$B$7","v":15883497.870535975},{"$f":"CG843*$B$7","v":9530098.7223215848},{"$f":"CH843*$B$7","v":9530098.7223215848},{"$f":"CI843*$B$7","v":4765049.3611607924}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$10,D844:I844)","v":41191774.173599839},{"$f":"C846/C850","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,AD844:AI844)","v":29525817.082094379},{"$f":"AC846/AC850","v":0.13455711821029431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,BD844:BI844)","v":29525817.082094379},{"$f":"BC846/BC850","v":0.13455711821029431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$10,CD844:CI844)","v":68791124.980673522},{"$f":"CC846/CC850","v":0.14368103868247412}]
[null,"PTC Tax Equity",{"$f":"NPV($B$10,D825:W825)","v":0},{"$f":"C847/C850","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,AD825:AW825)","v":0},{"$f":"AC847/AC850","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,BD825:BW825)","v":0},{"$f":"BC847/BC850","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$10,CD825:CW825)","v":0},{"$f":"CC847/CC850","v":0}]
[0.85,"Debt",{"$f":"(C850-C846-C847)*$A848","v":165490805.63102174},{"$f":"C848/C850","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AC850-AC846-AC847)*$A848","v":161418230.99517947},{"$f":"AC848/AC850","v":0.73562644952124989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BC850-BC846-BC847)*$A848","v":161418230.99517947},{"$f":"BC848/BC850","v":0.73562644952124989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(CC850-CC846-CC847)*$A848","v":348487688.05375326},{"$f":"CC848/CC850","v":0.72787111711989705}]
[0.15,"Equity",{"$f":"(C850-C846-C847)*$A849","v":29204259.817239132},{"$f":"C849/C850","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AC850-AC846-AC847)*$A849","v":28485570.175619904},{"$f":"AC849/AC850","v":0.12981643226845585},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BC850-BC846-BC847)*$A849","v":28485570.175619904},{"$f":"BC849/BC850","v":0.12981643226845585},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(CC850-CC846-CC847)*$A849","v":61497827.303603515},{"$f":"CC849/CC850","v":0.12844784419762889}]
[null,"Total",{"$f":"-C829","v":235886839.62186071},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AC829","v":219429618.25289375},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",{"$f":"-BC829","v":219429618.25289375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CC829","v":478776640.33803028}]
[null,"Check",{"$f":"SUM(C846:C849)-C850","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AC846:AC849)-AC850","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BC846:BC849)-BC850","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CC846:CC849)-CC850","v":0}]

{"sheet":"Solar PPA Analysis","index":6,"n_rows":871,"n_cols":80,"rows_kept":871,"cut":false,"hidden":false,"merged":[]}
["Solar Analysis"]
[]
[]
[null,null,"5yr MACRES",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
["Discount Rate",0.08]
["Fed Tax Rate",0.21]
["Debt Rate",0.05]
["Property Tax",0.01]
["Tax Equity Return",7.0000000000000007E-2]
[null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV",null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV",null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV"]
[null,"2020 Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020 Southern NW Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020 Small Solar"]
[null,"Year",null,2020,{"$f":"D12+1","v":2021},{"$f":"E12+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,null,null,"Year",null,2020,{"$f":"AF12+1","v":2021},{"$f":"AG12+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,null,null,"Year",null,2020,{"$f":"BH12+1","v":2021},{"$f":"BI12+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D12-$D$12)","v":236520},{"$f":"D13*(1-'Resource Options'!$AA$27)","v":235337.4},{"$f":"E13*(1-'Resource Options'!$AA$27)","v":234160.71299999999},{"$f":"F13*(1-'Resource Options'!$AA$27)","v":232989.90943499998},{"$f":"G13*(1-'Resource Options'!$AA$27)","v":231824.95988782498},{"$f":"H13*(1-'Resource Options'!$AA$27)","v":230665.83508838585},{"$f":"I13*(1-'Resource Options'!$AA$27)","v":229512.50591294392},{"$f":"J13*(1-'Resource Options'!$AA$27)","v":228364.9433833792},{"$f":"K13*(1-'Resource Options'!$AA$27)","v":227223.11866646231},{"$f":"L13*(1-'Resource Options'!$AA$27)","v":226087.00307313001},{"$f":"M13*(1-'Resource Options'!$AA$27)","v":224956.56805776435},{"$f":"N13*(1-'Resource Options'!$AA$27)","v":223831.78521747552},{"$f":"O13*(1-'Resource Options'!$AA$27)","v":222712.62629138815},{"$f":"P13*(1-'Resource Options'!$AA$27)","v":221599.06315993122},{"$f":"Q13*(1-'Resource Options'!$AA$27)","v":220491.06784413155},{"$f":"R13*(1-'Resource Options'!$AA$27)","v":219388.61250491088},{"$f":"S13*(1-'Resource Options'!$AA$27)","v":218291.66944238634},{"$f":"T13*(1-'Resource Options'!$AA$27)","v":217200.2110951744},{"$f":"U13*(1-'Resource Options'!$AA$27)","v":216114.21003969852},{"$f":"V13*(1-'Resource Options'!$AA$27)","v":215033.63898950003},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$28/100*'Resource Options'!$J$28*8760)*(1+'Resource Options'!$X$28)^($D12-$D$12)","v":262800},{"$f":"AF13*(1-'Resource Options'!$AA$27)","v":261486},{"$f":"AG13*(1-'Resource Options'!$AA$27)","v":260178.57},{"$f":"AH13*(1-'Resource Options'!$AA$27)","v":258877.67715},{"$f":"AI13*(1-'Resource Options'!$AA$27)","v":257583.28876425},{"$f":"AJ13*(1-'Resource Options'!$AA$27)","v":256295.37232042875},{"$f":"AK13*(1-'Resource Options'!$AA$27)","v":255013.89545882662},{"$f":"AL13*(1-'Resource Options'!$AA$27)","v":253738.82598153249},{"$f":"AM13*(1-'Resource Options'!$AA$27)","v":252470.13185162481},{"$f":"AN13*(1-'Resource Options'!$AA$27)","v":251207.7811923667},{"$f":"AO13*(1-'Resource Options'!$AA$27)","v":249951.74228640486},{"$f":"AP13*(1-'Resource Options'!$AA$27)","v":248701.98357497284},{"$f":"AQ13*(1-'Resource Options'!$AA$27)","v":247458.47365709796},{"$f":"AR13*(1-'Resource Options'!$AA$27)","v":246221.18128881246},{"$f":"AS13*(1-'Resource Options'!$AA$27)","v":244990.07538236838},{"$f":"AT13*(1-'Resource Options'!$AA$27)","v":243765.12500545653},{"$f":"AU13*(1-'Resource Options'!$AA$27)","v":242546.29938042923},{"$f":"AV13*(1-'Resource Options'!$AA$27)","v":241333.56788352708},{"$f":"AW13*(1-'Resource Options'!$AA$27)","v":240126.90004410944},{"$f":"AX13*(1-'Resource Options'!$AA$27)","v":238926.26554388891},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$26/100*'Resource Options'!$J$26*8760)*(1+'Resource Options'!$X$26)^($D12-$D$12)","v":10950},{"$f":"BH13*(1-'Resource Options'!$AA$27)","v":10895.25},{"$f":"BI13*(1-'Resource Options'!$AA$27)","v":10840.77375},{"$f":"BJ13*(1-'Resource Options'!$AA$27)","v":10786.56988125},{"$f":"BK13*(1-'Resource Options'!$AA$27)","v":10732.637031843749},{"$f":"BL13*(1-'Resource Options'!$AA$27)","v":10678.97384668453},{"$f":"BM13*(1-'Resource Options'!$AA$27)","v":10625.578977451107},{"$f":"BN13*(1-'Resource Options'!$AA$27)","v":10572.451082563852},{"$f":"BO13*(1-'Resource Options'!$AA$27)","v":10519.588827151032},{"$f":"BP13*(1-'Resource Options'!$AA$27)","v":10466.990883015276},{"$f":"BQ13*(1-'Resource Options'!$AA$27)","v":10414.655928600199},{"$f":"BR13*(1-'Resource Options'!$AA$27)","v":10362.582648957199},{"$f":"BS13*(1-'Resource Options'!$AA$27)","v":10310.769735712413},{"$f":"BT13*(1-'Resource Options'!$AA$27)","v":10259.21588703385},{"$f":"BU13*(1-'Resource Options'!$AA$27)","v":10207.919807598681},{"$f":"BV13*(1-'Resource Options'!$AA$27)","v":10156.880208560688},{"$f":"BW13*(1-'Resource Options'!$AA$27)","v":10106.095807517884},{"$f":"BX13*(1-'Resource Options'!$AA$27)","v":10055.565328480294},{"$f":"BY13*(1-'Resource Options'!$AA$27)","v":10005.287501837893},{"$f":"BZ13*(1-'Resource Options'!$AA$27)","v":9955.2610643287026}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M30","v":35.99356384814341},{"$f":"D14","v":35.99356384814341},{"$f":"E14","v":35.99356384814341},35.99356384814341,35.99356384814341,35.99356384814341,35.99356384814341,35.99356384814341,35.99356384814341,35.99356384814341,35.99356384814341,35.99356384814341,35.99356384814341,35.99356384814341,35.99356384814341,35.99356384814341,35.99356384814341,35.99356384814341,35.99356384814341,35.99356384814341,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P30","v":32.305123392804958},{"$f":"AF14","v":32.305123392804958},{"$f":"AG14","v":32.305123392804958},32.305123392804958,32.305123392804958,32.305123392804958,32.305123392804958,32.305123392804958,32.305123392804958,32.305123392804958,32.305123392804958,32.305123392804958,32.305123392804958,32.305123392804958,32.305123392804958,32.305123392804958,32.305123392804958,32.305123392804958,32.305123392804958,32.305123392804958,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S30","v":47.231699465234222},{"$f":"BH14","v":47.231699465234222},{"$f":"BI14","v":47.231699465234222},47.231699465234222,47.231699465234222,47.231699465234222,47.231699465234222,47.231699465234222,47.231699465234222,47.231699465234222,47.231699465234222,47.231699465234222,47.231699465234222,47.231699465234222,47.231699465234222,47.231699465234222,47.231699465234222,47.231699465234222,47.231699465234222,47.231699465234222]
[null,"Revenue",null,{"$f":"D14*D13","v":8513197.7213628795},{"$f":"E14*E13","v":8470631.7327560652},8428278.5740922838,8386137.1812218223,8344206.4953157138,8302485.462839135,8260973.0355249392,8219668.1703473143,8178569.8294955781,8137676.9803481,8096988.5954463594,8056503.6524691274,8016221.1342067821,7976140.0285357488,7936259.3283930691,7896578.0317511037,7857095.141592348,7817809.6658843858,7778720.6175549645,7739827.0144671891,null,null,null,null,null,null,"Revenue",null,{"$f":"AF14*AF13","v":8489786.427629143},{"$f":"AG14*AG13","v":8447337.495490998},{"$f":"AH14*AH13","v":8405100.8080135435},{"$f":"AI14*AI13","v":8363075.3039734745},{"$f":"AJ14*AJ13","v":8321259.9274536073},{"$f":"AK14*AK13","v":8279653.627816339},{"$f":"AL14*AL13","v":8238255.3596772579},{"$f":"AM14*AM13","v":8197064.0828788718},{"$f":"AN14*AN13","v":8156078.7624644767},{"$f":"AO14*AO13","v":8115298.3686521547},{"$f":"AP14*AP13","v":8074721.8768088939},{"$f":"AQ14*AQ13","v":8034348.2674248498},{"$f":"AR14*AR13","v":7994176.5260877246},{"$f":"AS14*AS13","v":7954205.6434572861},{"$f":"AT14*AT13","v":7914434.6152399993},{"$f":"AU14*AU13","v":7874862.442163799},{"$f":"AV14*AV13","v":7835488.1299529793},{"$f":"AW14*AW13","v":7796310.6893032137},{"$f":"AX14*AX13","v":7757329.1358566983},{"$f":"AY14*AY13","v":7718542.4901774144},null,null,null,null,null,null,"Revenue",null,{"$f":"BH14*BH13","v":517187.10914431472},{"$f":"BI14*BI13","v":514601.17359859316},{"$f":"BJ14*BJ13","v":512028.16773060022},{"$f":"BK14*BK13","v":509468.02689194714},{"$f":"BL14*BL13","v":506920.68675748742},{"$f":"BM14*BM13","v":504386.08332369995},{"$f":"BN14*BN13","v":501864.15290708141},{"$f":"BO14*BO13","v":499354.83214254602},{"$f":"BP14*BP13","v":496858.05798183329},{"$f":"BQ14*BQ13","v":494373.76769192412},{"$f":"BR14*BR13","v":491901.89885346446},{"$f":"BS14*BS13","v":489442.38935919717},{"$f":"BT14*BT13","v":486995.17741240113},{"$f":"BU14*BU13","v":484560.2015253391},{"$f":"BV14*BV13","v":482137.40051771241},{"$f":"BW14*BW13","v":479726.71351512388},{"$f":"BX14*BX13","v":477328.07994754828},{"$f":"BY14*BY13","v":474941.43954781047},{"$f":"BZ14*BZ13","v":472566.73235007143},{"$f":"CA14*CA13","v":470203.89868832106}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":832319.99999999988},{"$f":"HLOOKUP(E12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":848966.39999999991},{"$f":"HLOOKUP(F12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":865945.728},{"$f":"HLOOKUP(G12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":883264.64255999995},{"$f":"HLOOKUP(H12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":900929.93541120004},{"$f":"HLOOKUP(I12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":918948.53411942406},{"$f":"HLOOKUP(J12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":937327.50480181258},{"$f":"HLOOKUP(K12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":956074.05489784887},{"$f":"HLOOKUP(L12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":975195.53599580587},{"$f":"HLOOKUP(M12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":994699.44671572198},{"$f":"HLOOKUP(N12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1014593.4356500364},{"$f":"HLOOKUP(O12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(P12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(Q12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(R12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(S12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(T12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(U12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(V12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(W12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":832319.99999999988},{"$f":"HLOOKUP(AG12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":848966.39999999991},{"$f":"HLOOKUP(AH12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":865945.728},{"$f":"HLOOKUP(AI12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":883264.64255999995},{"$f":"HLOOKUP(AJ12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":900929.93541120004},{"$f":"HLOOKUP(AK12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":918948.53411942406},{"$f":"HLOOKUP(AL12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":937327.50480181258},{"$f":"HLOOKUP(AM12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":956074.05489784887},{"$f":"HLOOKUP(AN12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":975195.53599580587},{"$f":"HLOOKUP(AO12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":994699.44671572198},{"$f":"HLOOKUP(AP12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1014593.4356500364},{"$f":"HLOOKUP(AQ12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(AR12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(AS12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(AT12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(AU12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(AV12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(AW12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(AX12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(AY12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BH12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":52020.000000000007},{"$f":"HLOOKUP(BI12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":53060.4},{"$f":"HLOOKUP(BJ12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":54121.608000000007},{"$f":"HLOOKUP(BK12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":55204.040159999997},{"$f":"HLOOKUP(BL12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":56308.120963200003},{"$f":"HLOOKUP(BM12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":57434.283382464004},{"$f":"HLOOKUP(BN12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":58582.969050113286},{"$f":"HLOOKUP(BO12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":59754.62843111554},{"$f":"HLOOKUP(BP12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":60949.720999737867},{"$f":"HLOOKUP(BQ12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":62168.715419732624},{"$f":"HLOOKUP(BR12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":63412.08972812727},{"$f":"HLOOKUP(BS12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":64680.331522689827},{"$f":"HLOOKUP(BT12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":65973.938153143637},{"$f":"HLOOKUP(BU12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":67293.416916206494},{"$f":"HLOOKUP(BV12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":68639.285254530638},{"$f":"HLOOKUP(BW12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":70012.070959621269},{"$f":"HLOOKUP(BX12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":71412.312378813687},{"$f":"HLOOKUP(BY12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":72840.558626389946},{"$f":"HLOOKUP(BZ12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":74297.36979891776},{"$f":"HLOOKUP(CA12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":75783.317194896095}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D13","v":0},{"$f":"HLOOKUP(E12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E13","v":0},{"$f":"HLOOKUP(F12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F13","v":0},{"$f":"HLOOKUP(G12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G13","v":0},{"$f":"HLOOKUP(H12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H13","v":0},{"$f":"HLOOKUP(I12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I13","v":0},{"$f":"HLOOKUP(J12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J13","v":0},{"$f":"HLOOKUP(K12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K13","v":0},{"$f":"HLOOKUP(L12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L13","v":0},{"$f":"HLOOKUP(M12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M13","v":0},{"$f":"HLOOKUP(N12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N13","v":0},{"$f":"HLOOKUP(O12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O13","v":0},{"$f":"HLOOKUP(P12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P13","v":0},{"$f":"HLOOKUP(Q12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q13","v":0},{"$f":"HLOOKUP(R12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R13","v":0},{"$f":"HLOOKUP(S12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S13","v":0},{"$f":"HLOOKUP(T12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T13","v":0},{"$f":"HLOOKUP(U12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U13","v":0},{"$f":"HLOOKUP(V12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V13","v":0},{"$f":"HLOOKUP(W12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W13","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF13","v":0},{"$f":"HLOOKUP(AG12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG13","v":0},{"$f":"HLOOKUP(AH12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH13","v":0},{"$f":"HLOOKUP(AI12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI13","v":0},{"$f":"HLOOKUP(AJ12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ13","v":0},{"$f":"HLOOKUP(AK12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK13","v":0},{"$f":"HLOOKUP(AL12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL13","v":0},{"$f":"HLOOKUP(AM12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM13","v":0},{"$f":"HLOOKUP(AN12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN13","v":0},{"$f":"HLOOKUP(AO12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO13","v":0},{"$f":"HLOOKUP(AP12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP13","v":0},{"$f":"HLOOKUP(AQ12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ13","v":0},{"$f":"HLOOKUP(AR12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR13","v":0},{"$f":"HLOOKUP(AS12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS13","v":0},{"$f":"HLOOKUP(AT12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT13","v":0},{"$f":"HLOOKUP(AU12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU13","v":0},{"$f":"HLOOKUP(AV12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV13","v":0},{"$f":"HLOOKUP(AW12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW13","v":0},{"$f":"HLOOKUP(AX12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX13","v":0},{"$f":"HLOOKUP(AY12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY13","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BH12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH13","v":0},{"$f":"HLOOKUP(BI12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI13","v":0},{"$f":"HLOOKUP(BJ12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ13","v":0},{"$f":"HLOOKUP(BK12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK13","v":0},{"$f":"HLOOKUP(BL12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL13","v":0},{"$f":"HLOOKUP(BM12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM13","v":0},{"$f":"HLOOKUP(BN12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN13","v":0},{"$f":"HLOOKUP(BO12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO13","v":0},{"$f":"HLOOKUP(BP12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP13","v":0},{"$f":"HLOOKUP(BQ12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ13","v":0},{"$f":"HLOOKUP(BR12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR13","v":0},{"$f":"HLOOKUP(BS12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS13","v":0},{"$f":"HLOOKUP(BT12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT13","v":0},{"$f":"HLOOKUP(BU12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU13","v":0},{"$f":"HLOOKUP(BV12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV13","v":0},{"$f":"HLOOKUP(BW12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW13","v":0},{"$f":"HLOOKUP(BX12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX13","v":0},{"$f":"HLOOKUP(BY12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY13","v":0},{"$f":"HLOOKUP(BZ12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ13","v":0},{"$f":"HLOOKUP(CA12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA13","v":0}]
[null,"B&O Tax",null,{"$f":"D15*0.00275","v":23411.293733747916},{"$f":"E15*0.00275","v":23294.237265079177},23177.766078753779,23061.877248360011,22946.567862118212,22831.83502280762,22717.675847693583,22604.087468455113,22491.067031112838,22378.611695957272,22266.718637477486,22155.385044290098,22044.608119068649,21934.385078473308,21824.713153080938,21715.589587315535,21607.011639378954,21498.976581182058,21391.481698276151,21284.524289784767,null,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"B&O Tax",null,{"$f":"BH15*0.00275","v":1422.2645501468653},{"$f":"BI15*0.00275","v":1415.1532273961311},1408.0774612591506,1401.0370739528546,1394.0318885830902,1387.0617291401747,1380.1264204944739,1373.2257883920015,1366.3596594500414,1359.5278611527913,1352.7302218470272,1345.9665707377922,1339.2367378841029,1332.5405541946825,1325.877851423709,1319.2484621665906,1312.6522198557577,1306.0889587564786,1299.5585139626965,1293.0607213928829]
[null,"Property Tax",null,{"$f":"C42*$B$8","v":1223795.8430004984},{"$f":"D42*$B$8","v":1155606.5260763275},1091216.6851588611,1030414.6152688343,973000.40752680367,918785.29188012821,867591.01645288663,819249.26147811895,773601.08588548319,730496.4047247821,689793.49570719909,651358.53324182099,615065.14843542117,580794.01360884367,548432.44996393553,517874.05711108859,489018.36323932908,461770.4947787624,436040.8644692669,411744.87680985127,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE42*$B$8","v":1223795.8430004984},{"$f":"AF42*$B$8","v":1155606.5260763275},1091216.6851588611,1030414.6152688343,973000.40752680367,918785.29188012821,867591.01645288663,819249.26147811895,773601.08588548319,730496.4047247821,689793.49570719909,651358.53324182099,615065.14843542117,580794.01360884367,548432.44996393553,517874.05711108859,489018.36323932908,461770.4947787624,436040.8644692669,411744.87680985127,null,null,null,null,null,null,"Property Tax",null,{"$f":"BG42*$B$8","v":74057.761224326896},{"$f":"BH42*$B$8","v":69931.298318194808},66034.75994440318,62355.334818378615,58880.925494174466,55600.10858972522,52502.097228330567,49576.705572882034,46814.315336225394,44205.844157549684,41742.7157408286,39416.831657133618,37220.544718108707,35146.633833062209,33188.280267009533,31339.045221606299,29592.848665261103,27943.949342824282,26386.925899127193,24916.65905430881]
[null,"Total Operating Costs",null,{"$f":"SUM(D17:D20)","v":2079527.1367342463},{"$f":"SUM(E17:E20)","v":2027867.1633414067},1980340.1792376149,1936741.1350771943,1896876.910800122,1860565.66102236,1827636.1971023928,1797927.4038444229,1771287.6889124019,1747574.4631364613,1726653.649994713,1708399.2226491482,1692692.7670047879,1679423.0693466207,1668485.7271895069,1659782.7820523442,1653222.372939727,1648718.4093821836,1646190.2629502274,1645562.4762179737,null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF17:AF20)","v":2056115.8430004981},{"$f":"SUM(AG17:AG20)","v":2004572.9260763275},{"$f":"SUM(AH17:AH20)","v":1957162.413158861},{"$f":"SUM(AI17:AI20)","v":1913679.2578288342},{"$f":"SUM(AJ17:AJ20)","v":1873930.3429380036},{"$f":"SUM(AK17:AK20)","v":1837733.8259995524},{"$f":"SUM(AL17:AL20)","v":1804918.5212546992},{"$f":"SUM(AM17:AM20)","v":1775323.3163759678},{"$f":"SUM(AN17:AN20)","v":1748796.6218812889},{"$f":"SUM(AO17:AO20)","v":1725195.8514405042},{"$f":"SUM(AP17:AP20)","v":1704386.9313572356},{"$f":"SUM(AQ17:AQ20)","v":1686243.8376048582},{"$f":"SUM(AR17:AR20)","v":1670648.1588857193},{"$f":"SUM(AS17:AS20)","v":1657488.6842681477},{"$f":"SUM(AT17:AT20)","v":1646661.0140364259},{"$f":"SUM(AU17:AU20)","v":1638067.1924650287},{"$f":"SUM(AV17:AV20)","v":1631615.3613003481},{"$f":"SUM(AW17:AW20)","v":1627219.4328010015},{"$f":"SUM(AX17:AX20)","v":1624798.7812519511},{"$f":"SUM(AY17:AY20)","v":1624277.951928189},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BH17:BH20)","v":127500.02577447376},{"$f":"SUM(BI17:BI20)","v":124406.85154559094},{"$f":"SUM(BJ17:BJ20)","v":121564.44540566234},{"$f":"SUM(BK17:BK20)","v":118960.41205233146},{"$f":"SUM(BL17:BL20)","v":116583.07834595756},{"$f":"SUM(BM17:BM20)","v":114421.45370132939},{"$f":"SUM(BN17:BN20)","v":112465.19269893834},{"$f":"SUM(BO17:BO20)","v":110704.55979238957},{"$f":"SUM(BP17:BP20)","v":109130.3959954133},{"$f":"SUM(BQ17:BQ20)","v":107734.08743843509},{"$f":"SUM(BR17:BR20)","v":106507.53569080291},{"$f":"SUM(BS17:BS20)","v":105443.12975056123},{"$f":"SUM(BT17:BT20)","v":104533.71960913645},{"$f":"SUM(BU17:BU20)","v":103772.59130346338},{"$f":"SUM(BV17:BV20)","v":103153.44337296387},{"$f":"SUM(BW17:BW20)","v":102670.36464339416},{"$f":"SUM(BX17:BX20)","v":102317.81326393054},{"$f":"SUM(BY17:BY20)","v":102090.59692797071},{"$f":"SUM(BZ17:BZ20)","v":101983.85421200765},{"$f":"SUM(CA17:CA20)","v":101993.03697059779}]
[]
[null,"EBITDA",null,{"$f":"D15-D21","v":6433670.5846286332},{"$f":"E15-E21","v":6442764.5694146585},6447938.3948546685,6449396.046144628,6447329.5845155921,6441919.8018167745,6433336.8384225462,6421740.7665028917,6407282.1405831762,6390102.5172116384,6370334.9454516461,6348104.4298199788,6323528.3672019942,6296716.9591891281,6267773.6012035627,6236795.24969876,6203872.7686526207,6169091.2565022018,6132530.3546047369,6094264.5382492151,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF15-AF21","v":6433670.5846286453},{"$f":"AG15-AG21","v":6442764.5694146706},6447938.3948546825,6449396.0461446401,6447329.5845156033,6441919.8018167866,6433336.8384225592,6421740.7665029038,6407282.1405831873,6390102.5172116505,6370334.9454516582,6348104.4298199918,6323528.3672020053,6296716.9591891384,6267773.6012035739,6236795.2496987702,6203872.768652631,6169091.256502212,6132530.3546047471,6094264.5382492254,null,null,null,null,null,null,"EBITDA",null,{"$f":"BH15-BH21","v":389687.08336984098},{"$f":"BI15-BI21","v":390194.32205300219},390463.72232493787,390507.61483961565,390337.60841152986,389964.62962237059,389398.96020814311,388650.27235015645,387727.66198641999,386639.68025348906,385394.36316266155,383999.25960863591,382461.45780326467,380787.61022187572,378983.95714474854,377056.34887172969,375010.26668361772,372850.84261983976,370582.87813806377,368210.86171772325]
[null,"Before Tax Earnings",null,{"$f":"D23-D43-D33","v":-17341718.451555755},{"$f":"E23-E25-E43","v":-26844482.3601989},-13524409.762913465,-5534012.8485162528,-5536079.3101452887,450215.35448633414,6433336.8384225462,6421740.7665028917,6407282.1405831762,6390102.5172116384,6370334.9454516461,6348104.4298199788,6323528.3672019942,6296716.9591891281,6267773.6012035627,6236795.24969876,6203872.7686526207,6169091.2565022018,6132530.3546047369,6094264.5382492151,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF23-AF43-AF33","v":-17341718.451555744},{"$f":"AG23-AG25-AG43","v":-26844482.360198885},-13524409.762913451,-5534012.8485162407,-5536079.3101452775,450215.35448634624,6433336.8384225592,6421740.7665029038,6407282.1405831873,6390102.5172116505,6370334.9454516582,6348104.4298199918,6323528.3672020053,6296716.9591891384,6267773.6012035739,6236795.2496987702,6203872.768652631,6169091.256502212,6132530.3546047471,6094264.5382492254,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BH23-BH43-BH33","v":-1049075.8396518757},{"$f":"BI23-BI25-BI43","v":-1624176.783248689},-818158.94085607701,-334665.9830689932,-334835.98949707899,27377.830668066163,389398.96020814311,388650.27235015645,387727.66198641999,386639.68025348906,385394.36316266155,383999.25960863591,382461.45780326467,380787.61022187572,378983.95714474854,377056.34887172969,375010.26668361772,372850.84261983976,370582.87813806377,368210.86171772325]
[null,"ITC",null,{"$f":"-C29*0.3","v":36713875.290014952},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-AE29*0.3","v":36713875.290014952},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-BG29*0.3","v":2221732.8367298068},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D24*$B$6-D25","v":-40355636.164841659},-5637341.2956417687,-2840126.0502118277,-1162142.6981884129,-1162576.6551305107,94545.224442130158,1351000.7360687347,1348565.5609656072,1345529.2495224669,1341921.528614444,1337770.3385448456,1333101.9302621954,1327940.9571124187,1322310.5614297169,1316232.4562527481,1309727.0024367396,1302813.2814170504,1295509.1638654624,1287831.3744669948,1279795.5530323351,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF24*$B$6-AF25","v":-40355636.164841659},-5637341.2956417659,-2840126.0502118245,-1162142.6981884106,-1162576.6551305081,94545.224442132705,1351000.7360687375,1348565.5609656097,1345529.2495224692,1341921.5286144465,1337770.3385448481,1333101.9302621982,1327940.957112421,1322310.561429719,1316232.4562527505,1309727.0024367417,1302813.2814170525,1295509.1638654645,1287831.3744669969,1279795.5530323372,null,null,null,null,null,null,"Federal Tax",null,{"$f":"BH24*$B$6-BH25","v":-2442038.7630567006},-341077.1244822247,-171813.37757977616,-70279.856444488571,-70315.557794386579,5749.344440293894,81773.781643710056,81616.557193532848,81422.809017148189,81194.3328532327,80932.81626415893,80639.844517813544,80316.906138685576,79965.3981465939,79586.631000397188,79181.833263063236,78752.156003559721,78298.676950166351,77822.404408993389,77324.280960721881]
[]
[]
[{"$f":"IRR(C29:X29,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D12,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-122379584.30004984},{"$f":"D23-D26","v":46789306.749470294},12080105.865056427,9288064.4450664967,7611538.7443330409,7609906.2396461032,6347374.5773746446,5082336.1023538113,5073175.2055372847,5061752.891060709,5048180.9885971947,5032564.6069068005,5015002.4995577838,4995587.4100895757,4974406.3977594115,4951541.1449508145,4927068.2472620206,4901059.4872355703,4873582.0926367398,4844698.9801377421,4814468.9852168802,{"$f":"C29*-0.3","v":36713875.290014952},null,null,null,null,{"$f":"IRR(AE29:AZ29,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF12,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$27)","v":-122379584.30004984},{"$f":"AF23-AF26","v":46789306.749470308},12080105.865056437,9288064.4450665079,7611538.7443330511,7609906.2396461116,6347374.5773746539,5082336.1023538215,5073175.205537294,5061752.8910607183,5048180.988597204,5032564.6069068098,5015002.4995577931,4995587.4100895841,4974406.3977594189,4951541.1449508239,4927068.247262029,4901059.4872355787,4873582.0926367473,4844698.9801377505,4814468.9852168877,{"$f":"AE29*-0.3","v":36713875.290014952},null,null,null,null,{"$f":"IRR(BG29:CB29,0.1)","v":6.000000000530914E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BH12,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$25)","v":-7405776.1224326892},{"$f":"BH23-BH26","v":2831725.8464265415},731271.44653522689,562277.09990471404,460787.47128410422,460653.16620591644,384215.28518207668,307625.17856443307,307033.71515662363,306304.85296927183,305445.34740025637,304461.54689850262,303359.41509082238,302144.55166457908,300822.21207528183,299397.32614435133,297874.51560866646,296258.11068005802,294552.16566967341,292760.47372907039,290886.58075700136,{"$f":"BG29*-0.3","v":2221732.8367298068}]
[{"$f":"IRR(C30:X30,0.1)","v":8.039647289573093E-2},"ROE",{"$f":"-C49","v":-10485387.194738517},{"$f":"D29-D33-D35-D44-D25","v":938690.92146576196},321994.63135978766,326081.95345739368,327233.49797646189,325600.99328952422,321327.26495745801,314546.72387601715,305385.82705949061,293963.5125829149,280391.61011940055,264775.22842900641,247213.12107998971,227798.03161178157,206617.01928161737,183751.76647302043,159278.86878422648,133270.10875777621,105792.71415894572,76909.601659948006,46679.606739086099,{"$f":"X29","v":36713875.290014952},null,null,null,null,{"$f":"IRR(AE30:AZ30,0.1)","v":8.0396472895731375E-2},"ROE",{"$f":"-AE49","v":-10485387.194738517},{"$f":"AF29-AF33-AF35-AF44-AF25","v":938690.92146577686},321994.63135979511,326081.95345740486,327233.49797647214,325600.99328953261,321327.26495746733,314546.72387602739,305385.82705949992,293963.51258292422,280391.61011940986,264775.22842901573,247213.12107999902,227798.03161178995,206617.01928162482,183751.76647302974,159278.86878423486,133270.10875778459,105792.71415895317,76909.601659956388,46679.60673909355,{"$f":"AZ29","v":36713875.290014952},null,null,null,null,{"$f":"IRR(BG30:CB30,0.1)","v":8.0419298927572713E-2},"ROE",{"$f":"-BG49","v":-634521.11367585638},{"$f":"BH29-BH33-BH35-BH44-BH25","v":57084.979324560612},19731.691620544821,19944.517835374019,19979.192921969399,19844.887843781675,19550.234600345822,19103.355763106141,18511.892355296703,17783.030167944904,16923.524598929449,15939.724097175698,14837.592289495456,13622.728863252152,12300.389273954905,10875.503343024408,9352.6928073395393,7736.287878731091,6030.3428683464881,4238.650927743467,2364.7579556744313,{"$f":"CB29","v":2221732.8367298068}]
[]
[]
[null,"Interest",null,{"$f":"C36*$B$7","v":2970859.7051759134},2881013.2215108192,2786674.4136624704,2687618.6654217038,2583610.1297688996,2474401.1673334548,2359731.7567762374,2239328.8756911601,2112905.8505518283,1980161.6741555296,1840780.2889394164,1694429.8344624974,1540761.8572617327,1379410.4812009297,1209991.5363370865,1032101.644230051,845317.25751766376,649193.6514696572,443263.86511925032,227037.58945132315,null,null,null,null,null,null,"Interest",null,{"$f":"AE36*$B$7","v":2970859.7051759134},2881013.2215108192,2786674.4136624704,2687618.6654217038,2583610.1297688996,2474401.1673334548,2359731.7567762374,2239328.8756911601,2112905.8505518283,1980161.6741555296,1840780.2889394164,1694429.8344624974,1540761.8572617327,1379410.4812009297,1209991.5363370865,1032101.644230051,845317.25751766376,649193.6514696572,443263.86511925032,227037.58945132315,null,null,null,null,null,null,"Interest",null,{"$f":"BG36*$B$7","v":179780.98220815932},174343.94017850095,168635.04604735965,162640.70720966128,156346.651430078,149737.89286151555,142798.69636452498,135512.54004268485,127862.07590475277,119829.08855992404,111394.45184785391,102538.08330018027,93238.896325122929,83474.750001312728,73222.396361312014,62457.425039311267,51154.205151210481,39285.824268704659,26824.02434207355,13739.134419110878]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C48)","v":4767789.3784777941},{"$f":"-PMT($B$7,20,$C48)","v":4767789.3784777941},4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE48)","v":4767789.3784777941},{"$f":"-PMT($B$7,20,$AE48)","v":4767789.3784777941},4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,4767789.3784777941,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BG48)","v":288521.82280132693},{"$f":"-PMT($B$7,20,$BG48)","v":288521.82280132693},288521.82280132693,288521.82280132693,288521.82280132693,288521.82280132693,288521.82280132693,288521.82280132693,288521.82280132693,288521.82280132693,288521.82280132693,288521.82280132693,288521.82280132693,288521.82280132693,288521.82280132693,288521.82280132693,288521.82280132693,288521.82280132693,288521.82280132693,288521.82280132693]
[null,"Sinking Fund",null,{"$f":"D34-D33","v":1796929.6733018807},{"$f":"E34-E33","v":1886776.156966975},{"$f":"F34-F33","v":1981114.9648153237},2080170.7130560903,2184179.2487088945,2293388.2111443393,2408057.6217015567,2528460.502786634,2654883.5279259658,2787627.7043222645,2927009.0895383777,3073359.5440152967,3227027.5212160614,3388378.8972768644,3557797.8421407077,3735687.7342477432,3922472.1209601304,4118595.7270081369,4324525.5133585436,4540751.7890264709,null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF34-AF33","v":1796929.6733018807},{"$f":"AG34-AG33","v":1886776.156966975},{"$f":"AH34-AH33","v":1981114.9648153237},{"$f":"AI34-AI33","v":2080170.7130560903},{"$f":"AJ34-AJ33","v":2184179.2487088945},{"$f":"AK34-AK33","v":2293388.2111443393},{"$f":"AL34-AL33","v":2408057.6217015567},{"$f":"AM34-AM33","v":2528460.502786634},{"$f":"AN34-AN33","v":2654883.5279259658},{"$f":"AO34-AO33","v":2787627.7043222645},{"$f":"AP34-AP33","v":2927009.0895383777},{"$f":"AQ34-AQ33","v":3073359.5440152967},{"$f":"AR34-AR33","v":3227027.5212160614},{"$f":"AS34-AS33","v":3388378.8972768644},{"$f":"AT34-AT33","v":3557797.8421407077},{"$f":"AU34-AU33","v":3735687.7342477432},{"$f":"AV34-AV33","v":3922472.1209601304},{"$f":"AW34-AW33","v":4118595.7270081369},{"$f":"AX34-AX33","v":4324525.5133585436},{"$f":"AY34-AY33","v":4540751.7890264709},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"BH34-BH33","v":108740.84059316761},{"$f":"BI34-BI33","v":114177.88262282597},{"$f":"BJ34-BJ33","v":119886.77675396728},{"$f":"BK34-BK33","v":125881.11559166564},{"$f":"BL34-BL33","v":132175.17137124893},{"$f":"BM34-BM33","v":138783.92993981138},{"$f":"BN34-BN33","v":145723.12643680195},{"$f":"BO34-BO33","v":153009.28275864208},{"$f":"BP34-BP33","v":160659.74689657416},{"$f":"BQ34-BQ33","v":168692.73424140288},{"$f":"BR34-BR33","v":177127.37095347303},{"$f":"BS34-BS33","v":185983.73950114666},{"$f":"BT34-BT33","v":195282.92647620401},{"$f":"BU34-BU33","v":205047.0728000142},{"$f":"BV34-BV33","v":215299.42644001491},{"$f":"BW34-BW33","v":226064.39776201567},{"$f":"BX34-BX33","v":237367.61765011644},{"$f":"BY34-BY33","v":249235.99853262227},{"$f":"BZ34-BZ33","v":261697.79845925339},{"$f":"CA34-CA33","v":274782.68838221603}]
[null,"Mortgage Balance",{"$f":"C48","v":59417194.103518263},{"$f":"C36-D35","v":57620264.430216379},{"$f":"D36-E35","v":55733488.273249403},{"$f":"E36-F35","v":53752373.308434077},51672202.595377989,49488023.346669093,47194635.13552475,44786577.513823196,42258117.01103656,39603233.483110592,36815605.778788328,33888596.689249948,30815237.145234652,27588209.624018591,24199830.726741727,20642032.884601019,16906345.150353275,12983873.029393144,8865277.3023850061,4540751.7890264625,-8.3819031715393066E-9,null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE48","v":59417194.103518263},{"$f":"AE36-AF35","v":57620264.430216379},{"$f":"AF36-AG35","v":55733488.273249403},{"$f":"AG36-AH35","v":53752373.308434077},{"$f":"AH36-AI35","v":51672202.595377989},{"$f":"AI36-AJ35","v":49488023.346669093},{"$f":"AJ36-AK35","v":47194635.13552475},{"$f":"AK36-AL35","v":44786577.513823196},{"$f":"AL36-AM35","v":42258117.01103656},{"$f":"AM36-AN35","v":39603233.483110592},{"$f":"AN36-AO35","v":36815605.778788328},{"$f":"AO36-AP35","v":33888596.689249948},{"$f":"AP36-AQ35","v":30815237.145234652},{"$f":"AQ36-AR35","v":27588209.624018591},{"$f":"AR36-AS35","v":24199830.726741727},{"$f":"AS36-AT35","v":20642032.884601019},{"$f":"AT36-AU35","v":16906345.150353275},{"$f":"AU36-AV35","v":12983873.029393144},{"$f":"AV36-AW35","v":8865277.3023850061},{"$f":"AW36-AX35","v":4540751.7890264625},{"$f":"AX36-AY35","v":-8.3819031715393066E-9},null,null,null,null,null,null,"Mortgage Balance",{"$f":"BG48","v":3595619.6441631862},{"$f":"BG36-BH35","v":3486878.8035700186},{"$f":"BH36-BI35","v":3372700.9209471927},{"$f":"BI36-BJ35","v":3252814.1441932255},{"$f":"BJ36-BK35","v":3126933.0286015598},{"$f":"BK36-BL35","v":2994757.8572303108},{"$f":"BL36-BM35","v":2855973.9272904992},{"$f":"BM36-BN35","v":2710250.8008536971},{"$f":"BN36-BO35","v":2557241.5180950551},{"$f":"BO36-BP35","v":2396581.7711984809},{"$f":"BP36-BQ35","v":2227889.0369570781},{"$f":"BQ36-BR35","v":2050761.6660036051},{"$f":"BR36-BS35","v":1864777.9265024585},{"$f":"BS36-BT35","v":1669495.0000262544},{"$f":"BT36-BU35","v":1464447.9272262403},{"$f":"BU36-BV35","v":1249148.5007862253},{"$f":"BV36-BW35","v":1023084.1030242096},{"$f":"BW36-BX35","v":785716.48537409317},{"$f":"BX36-BY35","v":536480.48684147093},{"$f":"BY36-BZ35","v":274782.68838221754},{"$f":"BZ36-CA35","v":1.5133991837501526E-9}]
[]
[]
[null,"Book Depr",null,{"$f":"-($C29)/20","v":6118979.2150024921},{"$f":"-($C29)/20","v":6118979.2150024921},6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($AE$29)/20","v":6118979.2150024921},{"$f":"-($AE$29)/20","v":6118979.2150024921},6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($BG$29)/20","v":370288.80612163444},{"$f":"-($BG$29)/20","v":370288.80612163444},370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444]
[null,"Accum Depreciation",null,{"$f":"SUM($D39:D39)","v":6118979.2150024921},{"$f":"SUM($D39:E39)","v":12237958.430004984},{"$f":"SUM($D39:F39)","v":18356937.645007476},{"$f":"SUM($D39:G39)","v":24475916.860009968},{"$f":"SUM($D39:H39)","v":30594896.07501246},{"$f":"SUM($D39:I39)","v":36713875.290014952},{"$f":"SUM($D39:J39)","v":42832854.505017444},{"$f":"SUM($D39:K39)","v":48951833.720019937},{"$f":"SUM($D39:L39)","v":55070812.935022429},{"$f":"SUM($D39:M39)","v":61189792.150024921},{"$f":"SUM($D39:N39)","v":67308771.365027413},{"$f":"SUM($D39:O39)","v":73427750.580029905},{"$f":"SUM($D39:P39)","v":79546729.795032397},{"$f":"SUM($D39:Q39)","v":85665709.010034889},{"$f":"SUM($D39:R39)","v":91784688.225037381},{"$f":"SUM($D39:S39)","v":97903667.440039873},{"$f":"SUM($D39:T39)","v":104022646.65504237},{"$f":"SUM($D39:U39)","v":110141625.87004486},{"$f":"SUM($D39:V39)","v":116260605.08504735},{"$f":"SUM($D39:W39)","v":122379584.30004984},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AF39:AF39)","v":6118979.2150024921},{"$f":"SUM($AF39:AG39)","v":12237958.430004984},{"$f":"SUM($AF39:AH39)","v":18356937.645007476},{"$f":"SUM($AF39:AI39)","v":24475916.860009968},{"$f":"SUM($AF39:AJ39)","v":30594896.07501246},{"$f":"SUM($AF39:AK39)","v":36713875.290014952},{"$f":"SUM($AF39:AL39)","v":42832854.505017444},{"$f":"SUM($AF39:AM39)","v":48951833.720019937},{"$f":"SUM($AF39:AN39)","v":55070812.935022429},{"$f":"SUM($AF39:AO39)","v":61189792.150024921},{"$f":"SUM($AF39:AP39)","v":67308771.365027413},{"$f":"SUM($AF39:AQ39)","v":73427750.580029905},{"$f":"SUM($AF39:AR39)","v":79546729.795032397},{"$f":"SUM($AF39:AS39)","v":85665709.010034889},{"$f":"SUM($AF39:AT39)","v":91784688.225037381},{"$f":"SUM($AF39:AU39)","v":97903667.440039873},{"$f":"SUM($AF39:AV39)","v":104022646.65504237},{"$f":"SUM($AF39:AW39)","v":110141625.87004486},{"$f":"SUM($AF39:AX39)","v":116260605.08504735},{"$f":"SUM($AF39:AY39)","v":122379584.30004984},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BH39:BH39)","v":370288.80612163444},{"$f":"SUM($BH39:BI39)","v":740577.61224326887},{"$f":"SUM($BH39:BJ39)","v":1110866.4183649034},{"$f":"SUM($BH39:BK39)","v":1481155.2244865377},{"$f":"SUM($BH39:BL39)","v":1851444.0306081721},{"$f":"SUM($BH39:BM39)","v":2221732.8367298064},{"$f":"SUM($BH39:BN39)","v":2592021.6428514407},{"$f":"SUM($BH39:BO39)","v":2962310.448973075},{"$f":"SUM($BH39:BP39)","v":3332599.2550947093},{"$f":"SUM($BH39:BQ39)","v":3702888.0612163437},{"$f":"SUM($BH39:BR39)","v":4073176.867337978},{"$f":"SUM($BH39:BS39)","v":4443465.6734596128},{"$f":"SUM($BH39:BT39)","v":4813754.4795812471},{"$f":"SUM($BH39:BU39)","v":5184043.2857028814},{"$f":"SUM($BH39:BV39)","v":5554332.0918245157},{"$f":"SUM($BH39:BW39)","v":5924620.89794615},{"$f":"SUM($BH39:BX39)","v":6294909.7040677844},{"$f":"SUM($BH39:BY39)","v":6665198.5101894187},{"$f":"SUM($BH39:BZ39)","v":7035487.316311053},{"$f":"SUM($BH39:CA39)","v":7405776.1224326873}]
[null,"End Year Book Value",null,{"$f":"-$C29-D40","v":116260605.08504735},110141625.87004486,104022646.65504237,97903667.440039873,91784688.225037381,85665709.010034889,79546729.795032397,73427750.580029905,67308771.365027413,61189792.150024921,55070812.935022429,48951833.720019937,42832854.505017444,36713875.290014952,30594896.07501246,24475916.860009968,18356937.645007476,12237958.430004984,6118979.2150024921,0,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE29-AF40","v":116260605.08504735},{"$f":"-$AE29-AG40","v":110141625.87004486},104022646.65504237,97903667.440039873,91784688.225037381,85665709.010034889,79546729.795032397,73427750.580029905,67308771.365027413,61189792.150024921,55070812.935022429,48951833.720019937,42832854.505017444,36713875.290014952,30594896.07501246,24475916.860009968,18356937.645007476,12237958.430004984,6118979.2150024921,0,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BG29-BH40","v":7035487.3163110549},{"$f":"-$BG29-BI40","v":6665198.5101894205},6294909.7040677853,5924620.897946151,5554332.0918245167,5184043.2857028823,4813754.479581248,4443465.6734596137,4073176.8673379798,3702888.0612163455,3332599.2550947112,2962310.4489730764,2592021.6428514421,2221732.8367298078,1851444.0306081735,1481155.2244865391,1110866.4183649048,740577.6122432705,370288.80612163618,0]
[null,"Prop. Tax Value",{"$f":"-C29","v":122379584.30004984},{"$f":"C42/(($C42/$X42)^(1/21))","v":115560652.60763276},{"$f":"D42/(($C42/$X42)^(1/21))","v":109121668.51588611},103041461.52688342,97300040.752680361,91878529.188012823,86759101.645288661,81924926.14781189,77360108.588548318,73049640.472478211,68979349.570719913,65135853.324182101,61506514.843542114,58079401.360884368,54843244.996393554,51787405.711108856,48901836.323932908,46177049.477876239,43604086.446926691,41174487.680985123,38880264.99202317,{"$f":"X29","v":36713875.290014952},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE29","v":122379584.30004984},{"$f":"AE42/(($AE42/$AZ42)^(1/21))","v":115560652.60763276},{"$f":"AF42/(($AE42/$AZ42)^(1/21))","v":109121668.51588611},103041461.52688342,97300040.752680361,91878529.188012823,86759101.645288661,81924926.14781189,77360108.588548318,73049640.472478211,68979349.570719913,65135853.324182101,61506514.843542114,58079401.360884368,54843244.996393554,51787405.711108856,48901836.323932908,46177049.477876239,43604086.446926691,41174487.680985123,38880264.99202317,{"$f":"AZ29","v":36713875.290014952},null,null,null,null,null,"Prop. Tax Value",{"$f":"-BG29","v":7405776.1224326892},{"$f":"BG42/(($BG42/$CB42)^(1/21))","v":6993129.8318194812},{"$f":"BH42/(($BG42/$CB42)^(1/21))","v":6603475.9944403181},6235533.4818378612,5888092.5494174464,5560010.8589725215,5250209.7228330569,4957670.5572882034,4681431.5336225396,4420584.4157549683,4174271.5740828598,3941683.1657133619,3722054.4718108708,3514663.3833062211,3318828.0267009535,3133904.5221606297,2959284.8665261101,2794394.9342824281,2638692.5899127191,2491665.9054308808,2352831.4772324609,{"$f":"CB29","v":2221732.8367298068}]
[null,"Tax Dep",null,{"$f":"($C29*0.85)*-D$4","v":20804529.331008475},{"$f":"($C29*0.85)*-E$4","v":33287246.929613557},19972348.157768134,11983408.894660881,11983408.894660881,5991704.4473304404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AE$29*0.85)*-D$4","v":20804529.331008475},{"$f":"($AE$29*0.85)*-E$4","v":33287246.929613557},19972348.157768134,11983408.894660881,11983408.894660881,5991704.4473304404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BG29*0.85)*-D$4","v":1258981.9408135572},{"$f":"($BG29*0.85)*-E$4","v":2014371.1053016912},1208622.6631810148,725173.59790860885,725173.59790860885,362586.79895430442]
[null,"After Tax Dep. Value",null,{"$f":"D43*$B$6","v":4368951.1595117794},{"$f":"E43*$B$6","v":6990321.8552188464},4194193.113131308,2516515.8678787849,2516515.8678787849,1258257.9339393924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF43*$B$6","v":4368951.1595117794},{"$f":"AG43*$B$6","v":6990321.8552188464},{"$f":"AH43*$B$6","v":4194193.113131308},{"$f":"AI43*$B$6","v":2516515.8678787849},{"$f":"AJ43*$B$6","v":2516515.8678787849},{"$f":"AK43*$B$6","v":1258257.9339393924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BH43*$B$6","v":264386.20757084701},{"$f":"BI43*$B$6","v":423017.93211335514},{"$f":"BJ43*$B$6","v":253810.75926801309},{"$f":"BK43*$B$6","v":152286.45556080787},{"$f":"BL43*$B$6","v":152286.45556080787},{"$f":"BM43*$B$6","v":76143.227780403933}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D44:I44)","v":18164970.020470686},{"$f":"C46/C50","v":0.14843137541580365},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AF44:AK44)","v":18164970.020470686},{"$f":"AE46/AE50","v":0.14843137541580365},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BH44:BM44)","v":1099249.535874201},{"$f":"BG46/BG50","v":0.14843137541580362}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D25:W25)","v":34312032.981322385},{"$f":"C47/C50","v":0.28037383177570091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AF25:AY25)","v":34312032.981322385},{"$f":"AE47/AE50","v":0.28037383177570091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BH25:CA25)","v":2076385.8287194455},{"$f":"BG47/BG50","v":0.28037383177570091}]
[0.85,"Debt",{"$f":"(C50-C46-C47)*$A48","v":59417194.103518263},{"$f":"C48/C50","v":0.48551557388722116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AE50-AE46-AE47)*$A48","v":59417194.103518263},{"$f":"AE48/AE50","v":0.48551557388722116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BG50-BG46-BG47)*$A48","v":3595619.6441631862},{"$f":"BG48/BG50","v":0.48551557388722111}]
[0.15,"Equity",{"$f":"(C50-C46-C47)*$A49","v":10485387.194738517},{"$f":"C49/C50","v":8.5679218921274322E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AE50-AE46-AE47)*$A49","v":10485387.194738517},{"$f":"AE49/AE50","v":8.5679218921274322E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BG50-BG46-BG47)*$A49","v":634521.11367585638},{"$f":"BG49/BG50","v":8.5679218921274308E-2}]
[null,"Total",{"$f":"-C29","v":122379584.30004984},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE29","v":122379584.30004984},null,null,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",{"$f":"-BG29","v":7405776.1224326892}]
[null,"Check",{"$f":"SUM(C46:C49)-C50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE46:AE49)-AE50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BG46:BG49)-BG50","v":0}]
[null,"2021 Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021 Southern NW Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021 Small Solar"]
[null,"Year",null,2021,{"$f":"D53+1","v":2022},{"$f":"E53+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,null,null,null,null,null,"Year",null,2021,{"$f":"AF53+1","v":2022},{"$f":"AG53+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,null,null,null,null,null,"Year",null,2021,{"$f":"BH53+1","v":2022},{"$f":"BI53+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D53-$D$12)","v":237229.55999999997},{"$f":"D54*(1-'Resource Options'!$AA$27)","v":236043.41219999996},{"$f":"E54*(1-'Resource Options'!$AA$27)","v":234863.19513899996},{"$f":"F54*(1-'Resource Options'!$AA$27)","v":233688.87916330496},{"$f":"G54*(1-'Resource Options'!$AA$27)","v":232520.43476748842},{"$f":"H54*(1-'Resource Options'!$AA$27)","v":231357.83259365096},{"$f":"I54*(1-'Resource Options'!$AA$27)","v":230201.04343068271},{"$f":"J54*(1-'Resource Options'!$AA$27)","v":229050.0382135293},{"$f":"K54*(1-'Resource Options'!$AA$27)","v":227904.78802246167},{"$f":"L54*(1-'Resource Options'!$AA$27)","v":226765.26408234937},{"$f":"M54*(1-'Resource Options'!$AA$27)","v":225631.43776193762},{"$f":"N54*(1-'Resource Options'!$AA$27)","v":224503.28057312794},{"$f":"O54*(1-'Resource Options'!$AA$27)","v":223380.76417026229},{"$f":"P54*(1-'Resource Options'!$AA$27)","v":222263.86034941097},{"$f":"Q54*(1-'Resource Options'!$AA$27)","v":221152.54104766392},{"$f":"R54*(1-'Resource Options'!$AA$27)","v":220046.77834242559},{"$f":"S54*(1-'Resource Options'!$AA$27)","v":218946.54445071347},{"$f":"T54*(1-'Resource Options'!$AA$27)","v":217851.8117284599},{"$f":"U54*(1-'Resource Options'!$AA$27)","v":216762.55266981761},{"$f":"V54*(1-'Resource Options'!$AA$27)","v":215678.73990646852},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$28/100*'Resource Options'!$J$28*8760)*(1+'Resource Options'!$X$28)^($D53-$D$12)","v":263588.39999999997},{"$f":"AF54*(1-'Resource Options'!$AA$27)","v":262270.45799999998},{"$f":"AG54*(1-'Resource Options'!$AA$27)","v":260959.10570999997},{"$f":"AH54*(1-'Resource Options'!$AA$27)","v":259654.31018144998},{"$f":"AI54*(1-'Resource Options'!$AA$27)","v":258356.03863054272},{"$f":"AJ54*(1-'Resource Options'!$AA$27)","v":257064.25843739},{"$f":"AK54*(1-'Resource Options'!$AA$27)","v":255778.93714520306},{"$f":"AL54*(1-'Resource Options'!$AA$27)","v":254500.04245947703},{"$f":"AM54*(1-'Resource Options'!$AA$27)","v":253227.54224717963},{"$f":"AN54*(1-'Resource Options'!$AA$27)","v":251961.40453594373},{"$f":"AO54*(1-'Resource Options'!$AA$27)","v":250701.59751326402},{"$f":"AP54*(1-'Resource Options'!$AA$27)","v":249448.08952569769},{"$f":"AQ54*(1-'Resource Options'!$AA$27)","v":248200.84907806921},{"$f":"AR54*(1-'Resource Options'!$AA$27)","v":246959.84483267885},{"$f":"AS54*(1-'Resource Options'!$AA$27)","v":245725.04560851544},{"$f":"AT54*(1-'Resource Options'!$AA$27)","v":244496.42038047287},{"$f":"AU54*(1-'Resource Options'!$AA$27)","v":243273.93827857051},{"$f":"AV54*(1-'Resource Options'!$AA$27)","v":242057.56858717767},{"$f":"AW54*(1-'Resource Options'!$AA$27)","v":240847.28074424178},{"$f":"AX54*(1-'Resource Options'!$AA$27)","v":239643.04434052057},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$26/100*'Resource Options'!$J$26*8760)*(1+'Resource Options'!$X$26)^($D53-$D$12)","v":10982.849999999999},{"$f":"BH54*(1-'Resource Options'!$AA$27)","v":10927.935749999999},{"$f":"BI54*(1-'Resource Options'!$AA$27)","v":10873.296071249999},{"$f":"BJ54*(1-'Resource Options'!$AA$27)","v":10818.929590893749},{"$f":"BK54*(1-'Resource Options'!$AA$27)","v":10764.83494293928},{"$f":"BL54*(1-'Resource Options'!$AA$27)","v":10711.010768224583},{"$f":"BM54*(1-'Resource Options'!$AA$27)","v":10657.455714383461},{"$f":"BN54*(1-'Resource Options'!$AA$27)","v":10604.168435811544},{"$f":"BO54*(1-'Resource Options'!$AA$27)","v":10551.147593632486},{"$f":"BP54*(1-'Resource Options'!$AA$27)","v":10498.391855664324},{"$f":"BQ54*(1-'Resource Options'!$AA$27)","v":10445.899896386003},{"$f":"BR54*(1-'Resource Options'!$AA$27)","v":10393.670396904074},{"$f":"BS54*(1-'Resource Options'!$AA$27)","v":10341.702044919553},{"$f":"BT54*(1-'Resource Options'!$AA$27)","v":10289.993534694955},{"$f":"BU54*(1-'Resource Options'!$AA$27)","v":10238.543567021481},{"$f":"BV54*(1-'Resource Options'!$AA$27)","v":10187.350849186374},{"$f":"BW54*(1-'Resource Options'!$AA$27)","v":10136.414094940443},{"$f":"BX54*(1-'Resource Options'!$AA$27)","v":10085.73202446574},{"$f":"BY54*(1-'Resource Options'!$AA$27)","v":10035.303364343412},{"$f":"BZ54*(1-'Resource Options'!$AA$27)","v":9985.1268475216948}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M31","v":35.958733398574402},{"$f":"D55","v":35.958733398574402},{"$f":"E55","v":35.958733398574402},35.958733398574402,35.958733398574402,35.958733398574402,35.958733398574402,35.958733398574402,35.958733398574402,35.958733398574402,35.958733398574402,35.958733398574402,35.958733398574402,35.958733398574402,35.958733398574402,35.958733398574402,35.958733398574402,35.958733398574402,35.958733398574402,35.958733398574402,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P31","v":32.270649593340316},{"$f":"AF55","v":32.270649593340316},{"$f":"AG55","v":32.270649593340316},32.270649593340316,32.270649593340316,32.270649593340316,32.270649593340316,32.270649593340316,32.270649593340316,32.270649593340316,32.270649593340316,32.270649593340316,32.270649593340316,32.270649593340316,32.270649593340316,32.270649593340316,32.270649593340316,32.270649593340316,32.270649593340316,32.270649593340316,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S31","v":47.189287209089194},{"$f":"BH55","v":47.189287209089194},{"$f":"BI55","v":47.189287209089194},47.189287209089194,47.189287209089194,47.189287209089194,47.189287209089194,47.189287209089194,47.189287209089194,47.189287209089194,47.189287209089194,47.189287209089194,47.189287209089194,47.189287209089194,47.189287209089194,47.189287209089194,47.189287209089194,47.189287209089194,47.189287209089194,47.189287209089194]
[null,"Revenue",null,{"$f":"D55*D54","v":8530474.5023011081},{"$f":"E55*E54","v":8487822.1297896039},{"$f":"F55*F54","v":8445383.0191406552},{"$f":"G55*G54","v":8403156.1040449515},{"$f":"H55*H54","v":8361140.3235247266},{"$f":"I55*I54","v":8319334.6219071019},{"$f":"J55*J54","v":8277737.9487975668},{"$f":"K55*K54","v":8236349.2590535795},{"$f":"L55*L54","v":8195167.5127583118},{"$f":"M55*M54","v":8154191.6751945205},{"$f":"N55*N54","v":8113420.7168185478},{"$f":"O55*O54","v":8072853.6132344557},{"$f":"P55*P54","v":8032489.3451682832},{"$f":"Q55*Q54","v":7992326.8984424407},{"$f":"R55*R54","v":7952365.2639502296},{"$f":"S55*S54","v":7912603.4376304774},{"$f":"T55*T54","v":7873040.4204423251},{"$f":"U55*U54","v":7833675.2183401138},{"$f":"V55*V54","v":7794506.8422484137},{"$f":"W55*W54","v":7755534.3080371711},null,null,null,null,null,null,"Revenue",null,{"$f":"AF55*AF54","v":8506168.8932692241},{"$f":"AG55*AG54","v":8463638.0488028787},{"$f":"AH55*AH54","v":8421319.8585588634},{"$f":"AI55*AI54","v":8379213.2592660692},{"$f":"AJ55*AJ54","v":8337317.1929697385},{"$f":"AK55*AK54","v":8295630.6070048893},{"$f":"AL55*AL54","v":8254152.4539698651},{"$f":"AM55*AM54","v":8212881.6917000152},{"$f":"AN55*AN54","v":8171817.283241515},{"$f":"AO55*AO54","v":8130958.1968253078},{"$f":"AP55*AP54","v":8090303.4058411811},{"$f":"AQ55*AQ54","v":8049851.8888119748},{"$f":"AR55*AR54","v":8009602.629367915},{"$f":"AS55*AS54","v":7969554.6162210749},{"$f":"AT55*AT54","v":7929706.8431399697},{"$f":"AU55*AU54","v":7890058.3089242699},{"$f":"AV55*AV54","v":7850608.017379649},{"$f":"AW55*AW54","v":7811354.977292751},{"$f":"AX55*AX54","v":7772298.2024062872},{"$f":"AY55*AY54","v":7733436.711394256},null,null,null,null,null,null,"Revenue",null,{"$f":"BH55*BH54","v":518272.86302434519},{"$f":"BI55*BI54","v":515681.49870922347},{"$f":"BJ55*BJ54","v":513103.09121567738},{"$f":"BK55*BK54","v":510537.57575959899},{"$f":"BL55*BL54","v":507984.88788080099},{"$f":"BM55*BM54","v":505444.96344139695},{"$f":"BN55*BN54","v":502917.73862418998},{"$f":"BO55*BO54","v":500403.14993106906},{"$f":"BP55*BP54","v":497901.13418141368},{"$f":"BQ55*BQ54","v":495411.62851050665},{"$f":"BR55*BR54","v":492934.57036795415},{"$f":"BS55*BS54","v":490469.8975161144},{"$f":"BT55*BT54","v":488017.54802853387},{"$f":"BU55*BU54","v":485577.46028839116},{"$f":"BV55*BV54","v":483149.57298694924},{"$f":"BW55*BW54","v":480733.8251220145},{"$f":"BX55*BX54","v":478330.15599640447},{"$f":"BY55*BY54","v":475938.50521642243},{"$f":"BZ55*BZ54","v":473558.81269034033},{"$f":"CA55*CA54","v":471191.01862688863}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":848966.39999999991},{"$f":"HLOOKUP(E53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":865945.728},{"$f":"HLOOKUP(F53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":883264.64255999995},{"$f":"HLOOKUP(G53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":900929.93541120004},{"$f":"HLOOKUP(H53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":918948.53411942406},{"$f":"HLOOKUP(I53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":937327.50480181258},{"$f":"HLOOKUP(J53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":956074.05489784887},{"$f":"HLOOKUP(K53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":975195.53599580587},{"$f":"HLOOKUP(L53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":994699.44671572198},{"$f":"HLOOKUP(M53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1014593.4356500364},{"$f":"HLOOKUP(N53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(O53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(P53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(Q53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(R53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(S53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(T53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(U53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(V53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(W53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":848966.39999999991},{"$f":"HLOOKUP(AG53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":865945.728},{"$f":"HLOOKUP(AH53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":883264.64255999995},{"$f":"HLOOKUP(AI53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":900929.93541120004},{"$f":"HLOOKUP(AJ53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":918948.53411942406},{"$f":"HLOOKUP(AK53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":937327.50480181258},{"$f":"HLOOKUP(AL53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":956074.05489784887},{"$f":"HLOOKUP(AM53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":975195.53599580587},{"$f":"HLOOKUP(AN53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":994699.44671572198},{"$f":"HLOOKUP(AO53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1014593.4356500364},{"$f":"HLOOKUP(AP53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(AQ53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(AR53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(AS53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(AT53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(AU53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(AV53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(AW53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(AX53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(AY53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BH53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":53060.4},{"$f":"HLOOKUP(BI53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":54121.608000000007},{"$f":"HLOOKUP(BJ53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":55204.040159999997},{"$f":"HLOOKUP(BK53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":56308.120963200003},{"$f":"HLOOKUP(BL53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":57434.283382464004},{"$f":"HLOOKUP(BM53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":58582.969050113286},{"$f":"HLOOKUP(BN53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":59754.62843111554},{"$f":"HLOOKUP(BO53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":60949.720999737867},{"$f":"HLOOKUP(BP53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":62168.715419732624},{"$f":"HLOOKUP(BQ53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":63412.08972812727},{"$f":"HLOOKUP(BR53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":64680.331522689827},{"$f":"HLOOKUP(BS53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":65973.938153143637},{"$f":"HLOOKUP(BT53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":67293.416916206494},{"$f":"HLOOKUP(BU53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":68639.285254530638},{"$f":"HLOOKUP(BV53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":70012.070959621269},{"$f":"HLOOKUP(BW53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":71412.312378813687},{"$f":"HLOOKUP(BX53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":72840.558626389946},{"$f":"HLOOKUP(BY53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":74297.36979891776},{"$f":"HLOOKUP(BZ53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":75783.317194896095},{"$f":"HLOOKUP(CA53,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":77298.98353879404}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D54","v":0},{"$f":"HLOOKUP(E53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E54","v":0},{"$f":"HLOOKUP(F53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F54","v":0},{"$f":"HLOOKUP(G53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G54","v":0},{"$f":"HLOOKUP(H53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H54","v":0},{"$f":"HLOOKUP(I53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I54","v":0},{"$f":"HLOOKUP(J53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J54","v":0},{"$f":"HLOOKUP(K53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K54","v":0},{"$f":"HLOOKUP(L53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L54","v":0},{"$f":"HLOOKUP(M53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M54","v":0},{"$f":"HLOOKUP(N53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N54","v":0},{"$f":"HLOOKUP(O53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O54","v":0},{"$f":"HLOOKUP(P53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P54","v":0},{"$f":"HLOOKUP(Q53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q54","v":0},{"$f":"HLOOKUP(R53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R54","v":0},{"$f":"HLOOKUP(S53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S54","v":0},{"$f":"HLOOKUP(T53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T54","v":0},{"$f":"HLOOKUP(U53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U54","v":0},{"$f":"HLOOKUP(V53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V54","v":0},{"$f":"HLOOKUP(W53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W54","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF54","v":0},{"$f":"HLOOKUP(AG53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG54","v":0},{"$f":"HLOOKUP(AH53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH54","v":0},{"$f":"HLOOKUP(AI53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI54","v":0},{"$f":"HLOOKUP(AJ53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ54","v":0},{"$f":"HLOOKUP(AK53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK54","v":0},{"$f":"HLOOKUP(AL53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL54","v":0},{"$f":"HLOOKUP(AM53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM54","v":0},{"$f":"HLOOKUP(AN53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN54","v":0},{"$f":"HLOOKUP(AO53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO54","v":0},{"$f":"HLOOKUP(AP53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP54","v":0},{"$f":"HLOOKUP(AQ53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ54","v":0},{"$f":"HLOOKUP(AR53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR54","v":0},{"$f":"HLOOKUP(AS53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS54","v":0},{"$f":"HLOOKUP(AT53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT54","v":0},{"$f":"HLOOKUP(AU53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU54","v":0},{"$f":"HLOOKUP(AV53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV54","v":0},{"$f":"HLOOKUP(AW53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW54","v":0},{"$f":"HLOOKUP(AX53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX54","v":0},{"$f":"HLOOKUP(AY53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY54","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BH53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH54","v":0},{"$f":"HLOOKUP(BI53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI54","v":0},{"$f":"HLOOKUP(BJ53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ54","v":0},{"$f":"HLOOKUP(BK53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK54","v":0},{"$f":"HLOOKUP(BL53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL54","v":0},{"$f":"HLOOKUP(BM53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM54","v":0},{"$f":"HLOOKUP(BN53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN54","v":0},{"$f":"HLOOKUP(BO53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO54","v":0},{"$f":"HLOOKUP(BP53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP54","v":0},{"$f":"HLOOKUP(BQ53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ54","v":0},{"$f":"HLOOKUP(BR53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR54","v":0},{"$f":"HLOOKUP(BS53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS54","v":0},{"$f":"HLOOKUP(BT53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT54","v":0},{"$f":"HLOOKUP(BU53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU54","v":0},{"$f":"HLOOKUP(BV53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV54","v":0},{"$f":"HLOOKUP(BW53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW54","v":0},{"$f":"HLOOKUP(BX53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX54","v":0},{"$f":"HLOOKUP(BY53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY54","v":0},{"$f":"HLOOKUP(BZ53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ54","v":0},{"$f":"HLOOKUP(CA53,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA54","v":0}]
[null,"B&O Tax",null,{"$f":"D56*0.00275","v":23458.804881328047},{"$f":"E56*0.00275","v":23341.51085692141},23224.803302636799,23108.679286123614,22993.135889692996,22878.170210244531,22763.779359193308,22649.960462397343,22536.710660085355,22424.027106784932,22311.906971251006,22200.347436394753,22089.345699212776,21978.898970716709,21869.00447586313,21759.659453483811,21650.861156216393,21542.606850435313,21434.893816183136,21327.719347102218,null,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"B&O Tax",null,{"$f":"BH56*0.00275","v":1425.2503733169492},{"$f":"BI56*0.00275","v":1418.1241214503646},1411.0335008431127,1403.9783333388971,1396.9584416722028,1389.9736494638414,1383.0237812165224,1376.1086623104397,1369.2281189988876,1362.3819784038933,1355.5700685118738,1348.7922181693145,1342.0482570784682,1335.3380157930756,1328.6613257141103,1322.0180190855399,1315.4079289901122,1308.8308893451617,1302.2867348984357,1295.7753012239436]
[null,"Property Tax",null,{"$f":"C83*$B$8","v":1223306.3246632982},{"$f":"D83*$B$8","v":1155144.283465897},1090780.1984847977,1030002.4494227266,972611.20736379281,918417.77776337613,867243.98004630534,818921.56177352753,773291.64545112895,730204.20616289217,689517.5783089163,651097.9898285243,614819.12237604696,580561.69600340014,548213.07698394998,517666.90748824418,488822.75589403341,461585.78658085095,435866.44812347926,411580.17885912739,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE83*$B$8","v":1223306.3246632982},{"$f":"AF83*$B$8","v":1155144.283465897},1090780.1984847977,1030002.4494227266,972611.20736379281,918417.77776337613,867243.98004630534,818921.56177352753,773291.64545112895,730204.20616289217,689517.5783089163,651097.9898285243,614819.12237604696,580561.69600340014,548213.07698394998,517666.90748824418,488822.75589403341,461585.78658085095,435866.44812347926,411580.17885912739,null,null,null,null,null,null,"Property Tax",null,{"$f":"BG83*$B$8","v":74028.138119837153},{"$f":"BH83*$B$8","v":69903.325798867532},66008.346040425415,62330.392684451261,58857.373123976795,55577.868546289326,52481.096389439241,49556.874890652878,46795.589610090901,44188.161819886656,41726.018654532265,39401.064924470767,37205.656500221463,35132.575179528983,33175.004954902732,31326.509603517658,29581.011525794998,27932.771763087159,26376.371128767543,24906.692390687091]
[null,"Total Operating Costs",null,{"$f":"SUM(D58:D61)","v":2095731.5295446261},{"$f":"SUM(E58:E61)","v":2044431.5223228184},{"$f":"SUM(F58:F61)","v":1997269.6443474344},{"$f":"SUM(G58:G61)","v":1954041.0641200503},{"$f":"SUM(H58:H61)","v":1914552.8773729098},{"$f":"SUM(I58:I61)","v":1878623.4527754332},{"$f":"SUM(J58:J61)","v":1846081.8143033474},{"$f":"SUM(K58:K61)","v":1816767.0582317307},{"$f":"SUM(L58:L61)","v":1790527.8028269364},{"$f":"SUM(M58:M61)","v":1767221.6689197137},{"$f":"SUM(N58:N61)","v":1746714.7896432043},{"$f":"SUM(O58:O61)","v":1728881.3477152172},{"$f":"SUM(P58:P61)","v":1713603.1387345637},{"$f":"SUM(Q58:Q61)","v":1700769.1590466071},{"$f":"SUM(R58:R61)","v":1690275.2168137534},{"$f":"SUM(S58:S61)","v":1682023.5650027469},{"$f":"SUM(T58:T61)","v":1675922.555072489},{"$f":"SUM(U58:U61)","v":1671886.3102139705},{"$f":"SUM(V58:V61)","v":1669834.4170580001},{"$f":"SUM(W58:W61)","v":1669691.6348269342},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF58:AF61)","v":2072272.7246632981},{"$f":"SUM(AG58:AG61)","v":2021090.0114658969},{"$f":"SUM(AH58:AH61)","v":1974044.8410447976},{"$f":"SUM(AI58:AI61)","v":1930932.3848339268},{"$f":"SUM(AJ58:AJ61)","v":1891559.7414832169},{"$f":"SUM(AK58:AK61)","v":1855745.2825651886},{"$f":"SUM(AL58:AL61)","v":1823318.0349441543},{"$f":"SUM(AM58:AM61)","v":1794117.0977693335},{"$f":"SUM(AN58:AN61)","v":1767991.0921668508},{"$f":"SUM(AO58:AO61)","v":1744797.6418129285},{"$f":"SUM(AP58:AP61)","v":1724402.8826719536},{"$f":"SUM(AQ58:AQ61)","v":1706681.0002788221},{"$f":"SUM(AR58:AR61)","v":1691513.7930353507},{"$f":"SUM(AS58:AS61)","v":1678790.2600758905},{"$f":"SUM(AT58:AT61)","v":1668406.2123378902},{"$f":"SUM(AU58:AU61)","v":1660263.9055492631},{"$f":"SUM(AV58:AV61)","v":1654271.6939162726},{"$f":"SUM(AW58:AW61)","v":1650343.703363535},{"$f":"SUM(AX58:AX61)","v":1648399.523241817},{"$f":"SUM(AY58:AY61)","v":1648363.9154798321},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BH58:BH61)","v":128513.7884931541},{"$f":"SUM(BI58:BI61)","v":125443.05792031791},{"$f":"SUM(BJ58:BJ61)","v":122623.41970126852},{"$f":"SUM(BK58:BK61)","v":120042.49198099016},{"$f":"SUM(BL58:BL61)","v":117688.614948113},{"$f":"SUM(BM58:BM61)","v":115550.81124586645},{"$f":"SUM(BN58:BN61)","v":113618.74860177131},{"$f":"SUM(BO58:BO61)","v":111882.70455270118},{"$f":"SUM(BP58:BP61)","v":110333.5331488224},{"$f":"SUM(BQ58:BQ61)","v":108962.63352641782},{"$f":"SUM(BR58:BR61)","v":107761.92024573397},{"$f":"SUM(BS58:BS61)","v":106723.79529578373},{"$f":"SUM(BT58:BT61)","v":105841.12167350642},{"$f":"SUM(BU58:BU61)","v":105107.1984498527},{"$f":"SUM(BV58:BV61)","v":104515.73724023812},{"$f":"SUM(BW58:BW61)","v":104060.84000141689},{"$f":"SUM(BX58:BX61)","v":103736.97808117505},{"$f":"SUM(BY58:BY61)","v":103538.97245135008},{"$f":"SUM(BZ58:BZ61)","v":103461.97505856206},{"$f":"SUM(CA58:CA61)","v":103501.45123070508}]
[]
[null,"EBITDA",null,{"$f":"D56-D62","v":6434742.9727564817},{"$f":"E56-E62","v":6443390.6074667852},6448113.3747932203,6449115.039924901,6446587.4461518172,6440711.1691316683,6431656.134494219,6419582.2008218486,6404639.7099313755,6386970.0062748063,6366705.927175343,6343972.265519239,6318886.206433719,6291557.7393958336,6262090.0471364763,6230579.8726277305,6197117.8653698359,6161788.9081261437,6124672.4251904134,6085842.6732102372,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF56-AF62","v":6433896.1686059255},{"$f":"AG56-AG62","v":6442548.0373369819},6447275.0175140658,6448280.8744321428,6445757.4514865214,6439885.3244397007,6430834.4190257108,6418764.5939306822,6403826.1910746638,6386160.5550123788,6365900.5231692269,6343170.8885331526,6318088.8363325642,6290764.3561451845,6261300.63080208,6229794.4033750072,6196336.3234633766,6161011.273929216,6123898.6791644702,6085072.7959144237,null,null,null,null,null,null,"EBITDA",null,{"$f":"BH56-BH62","v":389759.07453119109},{"$f":"BI56-BI62","v":390238.44078890554},390479.6715144089,390495.08377860882,390296.27293268801,389894.15219553048,389298.99002241867,388520.44537836791,387567.60103259131,386448.99498408881,385172.65012222016,383746.10222033068,382176.42635502748,380470.26183853846,378633.83574671112,376672.98512059764,374593.1779152294,372399.53276507236,370096.83763177827,367689.56739618356]
[null,"Before Tax Earnings",null,{"$f":"D64-D84-D74","v":-17331135.90781343},{"$f":"E64-E66-E84","v":-26830541.423374921},-13516245.843711805,-5529500.491178114,-5532028.0849511977,451403.40358016081,6431656.134494219,6419582.2008218486,6404639.7099313755,6386970.0062748063,6366705.927175343,6343972.265519239,6318886.206433719,6291557.7393958336,6262090.0471364763,6230579.8726277305,6197117.8653698359,6161788.9081261437,6124672.4251904134,6085842.6732102372,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF64-AF84-AF74","v":-17339995.719206043},{"$f":"AG64-AG66-AG84","v":-26844698.892276574},-13525073.140254069,-5535128.020228738,-5537651.4431743594,448180.8771092603,6430834.4190257108,6418764.5939306822,6403826.1910746638,6386160.5550123788,6365900.5231692269,6343170.8885331526,6318088.8363325642,6290764.3561451845,6261300.63080208,6229794.4033750072,6196336.3234633766,6161011.273929216,6123898.6791644702,6085072.7959144237,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BH64-BH84-BH74","v":-1048428.3433213168},{"$f":"BI64-BI66-BI84","v":-1623326.9160706652},-817659.54260133347,-334388.44469083659,-334587.25553675741,27452.38796080777,389298.99002241867,388520.44537836791,387567.60103259131,386448.99498408881,385172.65012222016,383746.10222033068,382176.42635502748,380470.26183853846,378633.83574671112,376672.98512059764,374593.1779152294,372399.53276507236,370096.83763177827,367689.56739618356]
[null,"ITC",null,{"$f":"-C70*0.3","v":36699189.739898942},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-AE70*0.3","v":36699189.739898942},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-BG70*0.3","v":2220844.1435951148},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D65*$B$6-D66","v":-40338728.280539766},-5634413.6989087332,-2838411.6271794788,-1161195.1031474038,-1161725.8978397516,94794.714751833773,1350647.788243786,1348112.2621725881,1344974.3390855887,1341263.7013177092,1337008.2447068221,1332234.1757590401,1326966.103351081,1321227.125273125,1315038.9098986599,1308421.7732518234,1301394.7517276655,1293975.6707064901,1286181.2092899869,1278026.9613741497,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF65*$B$6-AF66","v":-40340588.840932213},-5637386.7673780806,-2840265.3594533545,-1162376.884248035,-1162906.8030666155,94117.984192944656,1350475.2279953992,1347940.5647254433,1344803.5001256794,1341093.7165525996,1336839.1098655376,1332065.8865919621,1326798.6556298384,1321060.5147904886,1314873.1324684368,1308256.8247087514,1301230.6279273091,1293812.3675251354,1286018.7226245387,1277865.287142029,null,null,null,null,null,null,"Federal Tax",null,{"$f":"BH65*$B$6-BH66","v":-2441014.0956925913},-340898.6523748397,-171708.50394628002,-70221.573385075681,-70263.323662719049,5765.0014717696313,81752.787904707919,81589.293529457253,81389.196216844168,81154.288946658649,80886.256525666235,80586.681466269438,80257.049534555772,79898.754986093074,79513.105506809326,79101.326875325496,78664.56736219817,78203.901880665187,77720.33590267344,77214.809153198541]
[]
[]
[{"$f":"IRR(C70:X70,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D53,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-122330632.46632981},{"$f":"D64-D67","v":46773471.253296249},12077804.306375518,9286525.0019726995,7610310.1430723052,7608313.3439915683,6345916.4543798342,5081008.3462504335,5071469.9386492604,5059665.3708457872,5045706.3049570974,5029697.6824685205,5011738.0897601992,4991920.1030826382,4970330.6141227083,4947051.1372378161,4922158.0993759073,4895723.1136421701,4867813.2374196537,4838491.2159004267,4807815.7118360875,{"$f":"C70*-0.3","v":36699189.739898942},null,null,null,null,{"$f":"IRR(AE70:AZ70,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF53,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$27)","v":-122330632.46632981},{"$f":"AF64-AF67","v":46774485.009538136},12079934.804715063,9287540.3769674208,7610657.7586801779,7608664.2545531373,6345767.3402467556,5080359.1910303114,5070824.0292052384,5059022.6909489846,5045066.8384597795,5029061.4133036891,5011105.001941191,4991290.1807027254,4969703.8413546961,4946427.4983336432,4921537.5786662558,4895105.6955360677,4867198.9064040808,4837879.9565399317,4807207.5087723946,{"$f":"AE70*-0.3","v":36699189.739898942},null,null,null,null,{"$f":"IRR(BG70:CB70,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BH53,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$25)","v":-7402813.8119837157},{"$f":"BH64-BH67","v":2830773.1702237823},731137.09316374524,562188.17546068889,460716.65716368449,460559.59659540706,384129.15072376083,307546.20211771072,306931.15184891067,306178.40481574717,305294.70603743015,304286.39359655394,303159.42075406126,301919.37682047172,300571.50685244537,299120.73023990181,297571.65824527212,295928.61055303121,294195.6308844072,292376.50172910484,290474.758242985,{"$f":"BG70*-0.3","v":2220844.1435951148}]
[{"$f":"IRR(C71:X71,0.1)","v":8.0410666943397713E-2},"ROE",{"$f":"-C90","v":-10481193.039860621},{"$f":"D70-D74-D76-D85-D66","v":941195.67162292451},324396.31717235688,328127.30336024053,328918.61881426955,326921.81973353261,322279.56088761496,315126.08352403063,305587.6759228576,293783.10811938439,279824.04223069455,263815.41974211764,245855.82703379635,226037.84035623539,204448.35139630549,181168.87451141328,156275.83664950449,129840.85091576725,101930.97469325084,72608.953174023889,41933.449109684676,{"$f":"X70","v":36699189.739898942},null,null,null,null,{"$f":"IRR(AE71:AZ71,0.1)","v":8.0407853785545713E-2},"ROE",{"$f":"-AE90","v":-10480103.14165939},{"$f":"AF70-AF74-AF76-AF85-AF66","v":940957.43282584101},324226.27219464816,327960.58653454389,328755.21349982405,326761.70937278308,322122.72900579427,314972.51372874249,305437.35190366954,293636.01364741568,279680.1611582106,263674.73600212019,245718.32463962212,225903.50340115651,204317.16405312717,181040.82103207428,156150.9013646869,129719.0182344988,101812.22910251236,72493.279238362797,41820.831470825709,{"$f":"AZ70","v":36699189.739898942},null,null,null,null,{"$f":"IRR(BG71:CB71,0.1)","v":8.0433992035210178E-2},"ROE",{"$f":"-BG90","v":-634267.30523038597},{"$f":"BH70-BH74-BH76-BH85-BH66","v":57242.15946864197},19881.954151028884,20072.526424176584,20084.702112894534,19927.64154461713,19609.966162262645,19139.788045504305,18524.737776704249,17771.990743540751,16888.291965223732,15879.979524347524,14753.006681854837,13512.962748265301,12165.092780238949,10714.31616769539,9165.244173065701,7522.1964808247867,5789.2168122007861,3970.0876568984531,2068.3441707785823,{"$f":"CB70","v":2220844.1435951148}]
[]
[]
[null,"Interest",null,{"$f":"C77*$B$7","v":2969671.361293843},2879860.8162222151,2785559.7438970054,2686543.6179555357,2582576.6857169922,2473411.4068665216,2358787.8640735275,2238433.1441408838,2112060.6882116077,1979369.6094858677,1840043.9768238412,1693752.0625287131,1540145.5525188288,1378858.7170084501,1209507.5397225523,1031688.8035723597,844979.13061465754,648933.97400907031,443086.55957320373,226946.77441554374,null,null,null,null,null,null,"Interest",null,{"$f":"AE77*$B$7","v":2969362.5568034942},2879561.3507785904,2785270.0844524414,2686264.2548099849,2582308.1336854058,2473154.2065045978,2358542.5829647491,2238200.3782479079,2111841.0632952247,1979163.7825949073,1839852.6378595745,1693575.9358874746,1539985.3988167699,1378715.33489253,1209381.7677720783,1031581.5222956035,844891.26454530528,648866.49390749214,443040.48473778827,226923.17510959922,null,null,null,null,null,null,"Interest",null,{"$f":"BG77*$B$7","v":179709.06981527605},174274.20260242952,168567.59202894068,162575.65092677739,156284.11276950591,149677.99770437091,142741.57688597913,135458.33502666777,127810.93107439084,119781.15692450007,111349.89406711474,102497.06806686016,93201.600766592848,83441.360101312166,73193.107402767448,62432.442069295503,51133.743469149958,39270.109938997135,26813.294732336672,13733.638765343187]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C89)","v":4765882.2627264028},{"$f":"-PMT($B$7,20,$C89)","v":4765882.2627264028},4765882.2627264028,4765882.2627264028,4765882.2627264028,4765882.2627264028,4765882.2627264028,4765882.2627264028,4765882.2627264028,4765882.2627264028,4765882.2627264028,4765882.2627264028,4765882.2627264028,4765882.2627264028,4765882.2627264028,4765882.2627264028,4765882.2627264028,4765882.2627264028,4765882.2627264028,4765882.2627264028,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE89)","v":4765386.6773015689},{"$f":"-PMT($B$7,20,$AE89)","v":4765386.6773015689},4765386.6773015689,4765386.6773015689,4765386.6773015689,4765386.6773015689,4765386.6773015689,4765386.6773015689,4765386.6773015689,4765386.6773015689,4765386.6773015689,4765386.6773015689,4765386.6773015689,4765386.6773015689,4765386.6773015689,4765386.6773015689,4765386.6773015689,4765386.6773015689,4765386.6773015689,4765386.6773015689,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BG89)","v":288406.41407220642},{"$f":"-PMT($B$7,20,$BG89)","v":288406.41407220642},288406.41407220642,288406.41407220642,288406.41407220642,288406.41407220642,288406.41407220642,288406.41407220642,288406.41407220642,288406.41407220642,288406.41407220642,288406.41407220642,288406.41407220642,288406.41407220642,288406.41407220642,288406.41407220642,288406.41407220642,288406.41407220642,288406.41407220642,288406.41407220642]
[null,"Sinking Fund",null,{"$f":"D75-D74","v":1796210.9014325598},{"$f":"E75-E74","v":1886021.4465041878},{"$f":"F75-F74","v":1980322.5188293974},{"$f":"G75-G74","v":2079338.6447708672},{"$f":"H75-H74","v":2183305.5770094106},{"$f":"I75-I74","v":2292470.8558598813},{"$f":"J75-J74","v":2407094.3986528753},{"$f":"K75-K74","v":2527449.118585519},{"$f":"L75-L74","v":2653821.5745147951},{"$f":"M75-M74","v":2786512.6532405354},{"$f":"N75-N74","v":2925838.2859025616},{"$f":"O75-O74","v":3072130.2001976897},{"$f":"P75-P74","v":3225736.7102075741},{"$f":"Q75-Q74","v":3387023.5457179528},{"$f":"R75-R74","v":3556374.7230038503},{"$f":"S75-S74","v":3734193.4591540433},{"$f":"T75-T74","v":3920903.1321117454},{"$f":"U75-U74","v":4116948.2887173323},{"$f":"V75-V74","v":4322795.7031531995},{"$f":"W75-W74","v":4538935.4883108595},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF75-AF74","v":1796024.1204980747},{"$f":"AG75-AG74","v":1885825.3265229785},{"$f":"AH75-AH74","v":1980116.5928491275},{"$f":"AI75-AI74","v":2079122.422491584},{"$f":"AJ75-AJ74","v":2183078.5436161631},{"$f":"AK75-AK74","v":2292232.4707969711},{"$f":"AL75-AL74","v":2406844.0943368198},{"$f":"AM75-AM74","v":2527186.2990536611},{"$f":"AN75-AN74","v":2653545.6140063442},{"$f":"AO75-AO74","v":2786222.8947066618},{"$f":"AP75-AP74","v":2925534.0394419944},{"$f":"AQ75-AQ74","v":3071810.7414140943},{"$f":"AR75-AR74","v":3225401.278484799},{"$f":"AS75-AS74","v":3386671.3424090389},{"$f":"AT75-AT74","v":3556004.9095294904},{"$f":"AU75-AU74","v":3733805.1550059654},{"$f":"AV75-AV74","v":3920495.4127562637},{"$f":"AW75-AW74","v":4116520.1833940768},{"$f":"AX75-AX74","v":4322346.1925637806},{"$f":"AY75-AY74","v":4538463.5021919701},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"BH75-BH74","v":108697.34425693037},{"$f":"BI75-BI74","v":114132.2114697769},{"$f":"BJ75-BJ74","v":119838.82204326574},{"$f":"BK75-BK74","v":125830.76314542902},{"$f":"BL75-BL74","v":132122.30130270051},{"$f":"BM75-BM74","v":138728.41636783551},{"$f":"BN75-BN74","v":145664.83718622729},{"$f":"BO75-BO74","v":152948.07904553865},{"$f":"BP75-BP74","v":160595.48299781559},{"$f":"BQ75-BQ74","v":168625.25714770635},{"$f":"BR75-BR74","v":177056.52000509168},{"$f":"BS75-BS74","v":185909.34600534628},{"$f":"BT75-BT74","v":195204.81330561358},{"$f":"BU75-BU74","v":204965.05397089425},{"$f":"BV75-BV74","v":215213.30666943896},{"$f":"BW75-BW74","v":225973.97200291092},{"$f":"BX75-BX74","v":237272.67060305647},{"$f":"BY75-BY74","v":249136.30413320928},{"$f":"BZ75-BZ74","v":261593.11933986974},{"$f":"CA75-CA74","v":274672.77530686324}]
[null,"Mortgage Balance",{"$f":"C89","v":59393427.225876853},{"$f":"C77-D76","v":57597216.324444294},{"$f":"D77-E76","v":55711194.877940103},{"$f":"E77-F76","v":53730872.359110706},{"$f":"F77-G76","v":51651533.714339837},{"$f":"G77-H76","v":49468228.137330428},{"$f":"H77-I76","v":47175757.281470545},{"$f":"I77-J76","v":44768662.882817671},{"$f":"J77-K76","v":42241213.764232151},{"$f":"K77-L76","v":39587392.189717352},{"$f":"L77-M76","v":36800879.536476821},{"$f":"M77-N76","v":33875041.250574261},{"$f":"N77-O76","v":30802911.050376572},{"$f":"O77-P76","v":27577174.340168998},{"$f":"P77-Q76","v":24190150.794451043},{"$f":"Q77-R76","v":20633776.071447194},{"$f":"R77-S76","v":16899582.61229315},{"$f":"S77-T76","v":12978679.480181405},{"$f":"T77-U76","v":8861731.191464074},{"$f":"U77-V76","v":4538935.4883108744},{"$f":"V77-W76","v":1.4901161193847656E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE89","v":59387251.136069879},{"$f":"AE77-AF76","v":57591227.015571803},{"$f":"AF77-AG76","v":55705401.689048827},{"$f":"AG77-AH76","v":53725285.096199699},{"$f":"AH77-AI76","v":51646162.673708111},{"$f":"AI77-AJ76","v":49463084.13009195},{"$f":"AJ77-AK76","v":47170851.659294978},{"$f":"AK77-AL76","v":44764007.564958155},{"$f":"AL77-AM76","v":42236821.265904494},{"$f":"AM77-AN76","v":39583275.651898146},{"$f":"AN77-AO76","v":36797052.757191487},{"$f":"AO77-AP76","v":33871518.717749491},{"$f":"AP77-AQ76","v":30799707.976335399},{"$f":"AQ77-AR76","v":27574306.6978506},{"$f":"AR77-AS76","v":24187635.355441563},{"$f":"AS77-AT76","v":20631630.445912071},{"$f":"AT77-AU76","v":16897825.290906105},{"$f":"AU77-AV76","v":12977329.878149841},{"$f":"AV77-AW76","v":8860809.6947557647},{"$f":"AW77-AX76","v":4538463.5021919841},{"$f":"AX77-AY76","v":1.3969838619232178E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"BG89","v":3594181.3963055206},{"$f":"BG77-BH76","v":3485484.05204859},{"$f":"BH77-BI76","v":3371351.8405788131},{"$f":"BI77-BJ76","v":3251513.0185355474},{"$f":"BJ77-BK76","v":3125682.2553901183},{"$f":"BK77-BL76","v":2993559.954087418},{"$f":"BL77-BM76","v":2854831.5377195827},{"$f":"BM77-BN76","v":2709166.7005333556},{"$f":"BN77-BO76","v":2556218.6214878168},{"$f":"BO77-BP76","v":2395623.1384900012},{"$f":"BP77-BQ76","v":2226997.8813422946},{"$f":"BQ77-BR76","v":2049941.3613372031},{"$f":"BR77-BS76","v":1864032.0153318569},{"$f":"BS77-BT76","v":1668827.2020262433},{"$f":"BT77-BU76","v":1463862.148055349},{"$f":"BU77-BV76","v":1248648.8413859101},{"$f":"BV77-BW76","v":1022674.8693829991},{"$f":"BW77-BX76","v":785402.1987799427},{"$f":"BX77-BY76","v":536265.89464673342},{"$f":"BY77-BZ76","v":274672.77530686371},{"$f":"BZ77-CA76","v":4.6566128730773926E-10}]
[]
[]
[null,"Book Depr",null,{"$f":"-($C70)/20","v":6116531.623316491},{"$f":"-($C70)/20","v":6116531.623316491},6116531.623316491,6116531.623316491,6116531.623316491,6116531.623316491,6116531.623316491,6116531.623316491,6116531.623316491,6116531.623316491,6116531.623316491,6116531.623316491,6116531.623316491,6116531.623316491,6116531.623316491,6116531.623316491,6116531.623316491,6116531.623316491,6116531.623316491,6116531.623316491,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($AE$29)/20","v":6118979.2150024921},{"$f":"-($AE$29)/20","v":6118979.2150024921},6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($BG$29)/20","v":370288.80612163444},{"$f":"-($BG$29)/20","v":370288.80612163444},370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444]
[null,"Accum Depreciation",null,{"$f":"SUM($D80:D80)","v":6116531.623316491},{"$f":"SUM($D80:E80)","v":12233063.246632982},{"$f":"SUM($D80:F80)","v":18349594.869949475},{"$f":"SUM($D80:G80)","v":24466126.493265964},{"$f":"SUM($D80:H80)","v":30582658.116582453},{"$f":"SUM($D80:I80)","v":36699189.739898942},{"$f":"SUM($D80:J80)","v":42815721.363215432},{"$f":"SUM($D80:K80)","v":48932252.986531921},{"$f":"SUM($D80:L80)","v":55048784.60984841},{"$f":"SUM($D80:M80)","v":61165316.233164899},{"$f":"SUM($D80:N80)","v":67281847.856481388},{"$f":"SUM($D80:O80)","v":73398379.479797885},{"$f":"SUM($D80:P80)","v":79514911.103114381},{"$f":"SUM($D80:Q80)","v":85631442.726430878},{"$f":"SUM($D80:R80)","v":91747974.349747375},{"$f":"SUM($D80:S80)","v":97864505.973063871},{"$f":"SUM($D80:T80)","v":103981037.59638037},{"$f":"SUM($D80:U80)","v":110097569.21969686},{"$f":"SUM($D80:V80)","v":116214100.84301336},{"$f":"SUM($D80:W80)","v":122330632.46632986},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AF80:AF80)","v":6118979.2150024921},{"$f":"SUM($AF80:AG80)","v":12237958.430004984},{"$f":"SUM($AF80:AH80)","v":18356937.645007476},{"$f":"SUM($AF80:AI80)","v":24475916.860009968},{"$f":"SUM($AF80:AJ80)","v":30594896.07501246},{"$f":"SUM($AF80:AK80)","v":36713875.290014952},{"$f":"SUM($AF80:AL80)","v":42832854.505017444},{"$f":"SUM($AF80:AM80)","v":48951833.720019937},{"$f":"SUM($AF80:AN80)","v":55070812.935022429},{"$f":"SUM($AF80:AO80)","v":61189792.150024921},{"$f":"SUM($AF80:AP80)","v":67308771.365027413},{"$f":"SUM($AF80:AQ80)","v":73427750.580029905},{"$f":"SUM($AF80:AR80)","v":79546729.795032397},{"$f":"SUM($AF80:AS80)","v":85665709.010034889},{"$f":"SUM($AF80:AT80)","v":91784688.225037381},{"$f":"SUM($AF80:AU80)","v":97903667.440039873},{"$f":"SUM($AF80:AV80)","v":104022646.65504237},{"$f":"SUM($AF80:AW80)","v":110141625.87004486},{"$f":"SUM($AF80:AX80)","v":116260605.08504735},{"$f":"SUM($AF80:AY80)","v":122379584.30004984},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BH80:BH80)","v":370288.80612163444},{"$f":"SUM($BH80:BI80)","v":740577.61224326887},{"$f":"SUM($BH80:BJ80)","v":1110866.4183649034},{"$f":"SUM($BH80:BK80)","v":1481155.2244865377},{"$f":"SUM($BH80:BL80)","v":1851444.0306081721},{"$f":"SUM($BH80:BM80)","v":2221732.8367298064},{"$f":"SUM($BH80:BN80)","v":2592021.6428514407},{"$f":"SUM($BH80:BO80)","v":2962310.448973075},{"$f":"SUM($BH80:BP80)","v":3332599.2550947093},{"$f":"SUM($BH80:BQ80)","v":3702888.0612163437},{"$f":"SUM($BH80:BR80)","v":4073176.867337978},{"$f":"SUM($BH80:BS80)","v":4443465.6734596128},{"$f":"SUM($BH80:BT80)","v":4813754.4795812471},{"$f":"SUM($BH80:BU80)","v":5184043.2857028814},{"$f":"SUM($BH80:BV80)","v":5554332.0918245157},{"$f":"SUM($BH80:BW80)","v":5924620.89794615},{"$f":"SUM($BH80:BX80)","v":6294909.7040677844},{"$f":"SUM($BH80:BY80)","v":6665198.5101894187},{"$f":"SUM($BH80:BZ80)","v":7035487.316311053},{"$f":"SUM($BH80:CA80)","v":7405776.1224326873}]
[null,"End Year Book Value",null,{"$f":"-$C70-D81","v":116214100.84301332},110097569.21969683,103981037.59638034,97864505.973063856,91747974.34974736,85631442.726430863,79514911.103114381,73398379.4797979,67281847.856481403,61165316.233164914,55048784.609848425,48932252.986531928,42815721.363215432,36699189.739898935,30582658.116582438,24466126.493265942,18349594.869949445,12233063.246632949,6116531.6233164519,0,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE70-AF81","v":116211653.25132732},{"$f":"-$AE70-AG81","v":110092674.03632483},{"$f":"-$AE70-AH81","v":103973694.82132234},{"$f":"-$AE70-AI81","v":97854715.606319845},{"$f":"-$AE70-AJ81","v":91735736.391317353},{"$f":"-$AE70-AK81","v":85616757.176314861},{"$f":"-$AE70-AL81","v":79497777.961312369},{"$f":"-$AE70-AM81","v":73378798.746309876},{"$f":"-$AE70-AN81","v":67259819.531307384},{"$f":"-$AE70-AO81","v":61140840.316304892},{"$f":"-$AE70-AP81","v":55021861.1013024},{"$f":"-$AE70-AQ81","v":48902881.886299908},{"$f":"-$AE70-AR81","v":42783902.671297416},{"$f":"-$AE70-AS81","v":36664923.456294924},{"$f":"-$AE70-AT81","v":30545944.241292432},{"$f":"-$AE70-AU81","v":24426965.02628994},{"$f":"-$AE70-AV81","v":18307985.811287448},{"$f":"-$AE70-AW81","v":12189006.596284956},{"$f":"-$AE70-AX81","v":6070027.3812824637},{"$f":"-$AE70-AY81","v":-48951.8337200284},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BG70-BH81","v":7032525.0058620814},{"$f":"-$BG70-BI81","v":6662236.1997404471},{"$f":"-$BG70-BJ81","v":6291947.3936188128},{"$f":"-$BG70-BK81","v":5921658.5874971785},{"$f":"-$BG70-BL81","v":5551369.7813755441},{"$f":"-$BG70-BM81","v":5181080.9752539098},{"$f":"-$BG70-BN81","v":4810792.1691322755},{"$f":"-$BG70-BO81","v":4440503.3630106412},{"$f":"-$BG70-BP81","v":4070214.5568890064},{"$f":"-$BG70-BQ81","v":3699925.7507673721},{"$f":"-$BG70-BR81","v":3329636.9446457378},{"$f":"-$BG70-BS81","v":2959348.138524103},{"$f":"-$BG70-BT81","v":2589059.3324024687},{"$f":"-$BG70-BU81","v":2218770.5262808343},{"$f":"-$BG70-BV81","v":1848481.7201592},{"$f":"-$BG70-BW81","v":1478192.9140375657},{"$f":"-$BG70-BX81","v":1107904.1079159314},{"$f":"-$BG70-BY81","v":737615.30179429706},{"$f":"-$BG70-BZ81","v":367326.49567266274},{"$f":"-$BG70-CA81","v":-2962.310448971577}]
[null,"Prop. Tax Value",{"$f":"-C70","v":122330632.46632981},{"$f":"C83/(($C83/$X83)^(1/21))","v":115514428.3465897},{"$f":"D83/(($C83/$X83)^(1/21))","v":109078019.84847976},103000244.94227266,97261120.736379281,91841777.776337609,86724398.004630536,81892156.177352756,77329164.545112893,73020420.616289213,68951757.830891624,65109798.982852429,61481912.2376047,58056169.600340016,54821307.698394999,51766690.748824418,48882275.589403339,46158578.658085093,43586644.812347926,41158017.885912739,38864712.886026368,{"$f":"X70","v":36699189.739898942},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE70","v":122330632.46632981},{"$f":"AE83/(($AE83/$AZ83)^(1/21))","v":115514428.3465897},{"$f":"AF83/(($AE83/$AZ83)^(1/21))","v":109078019.84847976},103000244.94227266,97261120.736379281,91841777.776337609,86724398.004630536,81892156.177352756,77329164.545112893,73020420.616289213,68951757.830891624,65109798.982852429,61481912.2376047,58056169.600340016,54821307.698394999,51766690.748824418,48882275.589403339,46158578.658085093,43586644.812347926,41158017.885912739,38864712.886026368,{"$f":"AZ70","v":36699189.739898942},null,null,null,null,null,"Prop. Tax Value",{"$f":"-BG70","v":7402813.8119837157},{"$f":"BG83/(($BG83/$CB83)^(1/21))","v":6990332.5798867531},{"$f":"BH83/(($BG83/$CB83)^(1/21))","v":6600834.6040425412},6233039.2684451258,5885737.3123976793,5557786.8546289327,5248109.6389439236,4955687.4890652876,4679558.9610090898,4418816.1819886658,4172601.8654532265,3940106.4924470764,3720565.6500221463,3513257.5179528985,3317500.495490273,3132650.9603517656,2958101.1525794999,2793277.1763087157,2637637.1128767543,2490669.2390687088,2351890.3446415681,{"$f":"CB70","v":2220844.1435951148}]
[null,"Tax Dep",null,{"$f":"($C70*0.85)*-D$4","v":20796207.519276068},{"$f":"($C70*0.85)*-E$4","v":33273932.030841708},19964359.218505025,11978615.531103015,11978615.531103015,5989307.7655515075,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AE$29*0.85)*-D$4","v":20804529.331008475},{"$f":"($AE$29*0.85)*-E$4","v":33287246.929613557},{"$f":"($AE$29*0.85)*-F$4","v":19972348.157768134},{"$f":"($AE$29*0.85)*-G$4","v":11983408.894660881},{"$f":"($AE$29*0.85)*-H$4","v":11983408.894660881},{"$f":"($AE$29*0.85)*-I$4","v":5991704.4473304404},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BG70*0.85)*-D$4","v":1258478.3480372317},{"$f":"($BG70*0.85)*-E$4","v":2013565.3568595708},{"$f":"($BG70*0.85)*-F$4","v":1208139.2141157424},{"$f":"($BG70*0.85)*-G$4","v":724883.52846944542},{"$f":"($BG70*0.85)*-H$4","v":724883.52846944542},{"$f":"($BG70*0.85)*-I$4","v":362441.76423472271}]
[null,"After Tax Dep. Value",null,{"$f":"D84*$B$6","v":4367203.5790479742},{"$f":"E84*$B$6","v":6987525.7264767587},{"$f":"F84*$B$6","v":4192515.4358860552},{"$f":"G84*$B$6","v":2515509.2615316329},{"$f":"H84*$B$6","v":2515509.2615316329},{"$f":"I84*$B$6","v":1257754.6307658164},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF84*$B$6","v":4368951.1595117794},{"$f":"AG84*$B$6","v":6990321.8552188464},{"$f":"AH84*$B$6","v":4194193.113131308},{"$f":"AI84*$B$6","v":2516515.8678787849},{"$f":"AJ84*$B$6","v":2516515.8678787849},{"$f":"AK84*$B$6","v":1258257.9339393924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BH84*$B$6","v":264280.45308781863},{"$f":"BI84*$B$6","v":422848.72494050988},{"$f":"BJ84*$B$6","v":253709.23496430588},{"$f":"BK84*$B$6","v":152225.54097858354},{"$f":"BL84*$B$6","v":152225.54097858354},{"$f":"BM84*$B$6","v":76112.770489291768}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D85:I85)","v":18157704.032462493},{"$f":"C87/C91","v":0.14843137541580359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AF85:AK85)","v":18164970.020470686},{"$f":"AE87/AE91","v":0.14849077172449343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BH85:BM85)","v":1098809.8360598513},{"$f":"BG87/BG91","v":0.14843137541580365}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D66:W66)","v":34298308.168129854},{"$f":"C88/C91","v":0.28037383177570091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AF66:AY66)","v":34298308.168129854},{"$f":"AE88/AE91","v":0.28037383177570091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BH66:CA66)","v":2075555.2743879578},{"$f":"BG88/BG91","v":0.28037383177570097}]
[0.85,"Debt",{"$f":"(C91-C87-C88)*$A89","v":59393427.225876853},{"$f":"C89/C91","v":0.48551557388722122},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AE91-AE87-AE88)*$A89","v":59387251.136069879},{"$f":"AE89/AE91","v":0.48546508702483476},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BG91-BG87-BG88)*$A89","v":3594181.3963055206},{"$f":"BG89/BG91","v":0.48551557388722111}]
[0.15,"Equity",{"$f":"(C91-C87-C88)*$A90","v":10481193.039860621},{"$f":"C90/C91","v":8.5679218921274336E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AE91-AE87-AE88)*$A90","v":10480103.14165939},{"$f":"AE90/AE91","v":8.567030947497084E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BG91-BG87-BG88)*$A90","v":634267.30523038597},{"$f":"BG90/BG91","v":8.5679218921274308E-2}]
[null,"Total",{"$f":"-C70","v":122330632.46632981},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE70","v":122330632.46632981},null,null,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",{"$f":"-BG70","v":7402813.8119837157}]
[null,"Check",{"$f":"SUM(C87:C90)-C91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE87:AE90)-AE91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BG87:BG90)-BG91","v":0}]
[null,"2022 Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022 Southern NW Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022 Small Solar"]
[null,"Year",null,2022,{"$f":"D94+1","v":2023},{"$f":"E94+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,null,null,null,null,null,"Year",null,2022,{"$f":"AF94+1","v":2023},{"$f":"AG94+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,null,null,null,null,null,"Year",null,2022,{"$f":"BH94+1","v":2023},{"$f":"BI94+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D94-$D$12)","v":237941.24867999993},{"$f":"D95*(1-'Resource Options'!$AA$27)","v":236751.54243659994},{"$f":"E95*(1-'Resource Options'!$AA$27)","v":235567.78472441694},{"$f":"F95*(1-'Resource Options'!$AA$27)","v":234389.94580079484},{"$f":"G95*(1-'Resource Options'!$AA$27)","v":233217.99607179087},{"$f":"H95*(1-'Resource Options'!$AA$27)","v":232051.90609143191},{"$f":"I95*(1-'Resource Options'!$AA$27)","v":230891.64656097474},{"$f":"J95*(1-'Resource Options'!$AA$27)","v":229737.18832816987},{"$f":"K95*(1-'Resource Options'!$AA$27)","v":228588.50238652903},{"$f":"L95*(1-'Resource Options'!$AA$27)","v":227445.55987459639},{"$f":"M95*(1-'Resource Options'!$AA$27)","v":226308.33207522341},{"$f":"N95*(1-'Resource Options'!$AA$27)","v":225176.79041484729},{"$f":"O95*(1-'Resource Options'!$AA$27)","v":224050.90646277304},{"$f":"P95*(1-'Resource Options'!$AA$27)","v":222930.65193045916},{"$f":"Q95*(1-'Resource Options'!$AA$27)","v":221815.99867080688},{"$f":"R95*(1-'Resource Options'!$AA$27)","v":220706.91867745284},{"$f":"S95*(1-'Resource Options'!$AA$27)","v":219603.38408406556},{"$f":"T95*(1-'Resource Options'!$AA$27)","v":218505.36716364522},{"$f":"U95*(1-'Resource Options'!$AA$27)","v":217412.840327827},{"$f":"V95*(1-'Resource Options'!$AA$27)","v":216325.77612618785},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$28/100*'Resource Options'!$J$28*8760)*(1+'Resource Options'!$X$28)^($D94-$D$12)","v":264379.16519999993},{"$f":"AF95*(1-'Resource Options'!$AA$27)","v":263057.26937399991},{"$f":"AG95*(1-'Resource Options'!$AA$27)","v":261741.9830271299},{"$f":"AH95*(1-'Resource Options'!$AA$27)","v":260433.27311199426},{"$f":"AI95*(1-'Resource Options'!$AA$27)","v":259131.10674643429},{"$f":"AJ95*(1-'Resource Options'!$AA$27)","v":257835.45121270212},{"$f":"AK95*(1-'Resource Options'!$AA$27)","v":256546.27395663862},{"$f":"AL95*(1-'Resource Options'!$AA$27)","v":255263.54258685542},{"$f":"AM95*(1-'Resource Options'!$AA$27)","v":253987.22487392114},{"$f":"AN95*(1-'Resource Options'!$AA$27)","v":252717.28874955152},{"$f":"AO95*(1-'Resource Options'!$AA$27)","v":251453.70230580374},{"$f":"AP95*(1-'Resource Options'!$AA$27)","v":250196.43379427472},{"$f":"AQ95*(1-'Resource Options'!$AA$27)","v":248945.45162530334},{"$f":"AR95*(1-'Resource Options'!$AA$27)","v":247700.72436717682},{"$f":"AS95*(1-'Resource Options'!$AA$27)","v":246462.22074534095},{"$f":"AT95*(1-'Resource Options'!$AA$27)","v":245229.90964161424},{"$f":"AU95*(1-'Resource Options'!$AA$27)","v":244003.76009340616},{"$f":"AV95*(1-'Resource Options'!$AA$27)","v":242783.74129293914},{"$f":"AW95*(1-'Resource Options'!$AA$27)","v":241569.82258647445},{"$f":"AX95*(1-'Resource Options'!$AA$27)","v":240361.97347354208},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$26/100*'Resource Options'!$J$26*8760)*(1+'Resource Options'!$X$26)^($D94-$D$12)","v":11015.798549999998},{"$f":"BH95*(1-'Resource Options'!$AA$27)","v":10960.719557249997},{"$f":"BI95*(1-'Resource Options'!$AA$27)","v":10905.915959463748},{"$f":"BJ95*(1-'Resource Options'!$AA$27)","v":10851.386379666428},{"$f":"BK95*(1-'Resource Options'!$AA$27)","v":10797.129447768097},{"$f":"BL95*(1-'Resource Options'!$AA$27)","v":10743.143800529257},{"$f":"BM95*(1-'Resource Options'!$AA$27)","v":10689.42808152661},{"$f":"BN95*(1-'Resource Options'!$AA$27)","v":10635.980941118976},{"$f":"BO95*(1-'Resource Options'!$AA$27)","v":10582.801036413381},{"$f":"BP95*(1-'Resource Options'!$AA$27)","v":10529.887031231314},{"$f":"BQ95*(1-'Resource Options'!$AA$27)","v":10477.237596075158},{"$f":"BR95*(1-'Resource Options'!$AA$27)","v":10424.851408094783},{"$f":"BS95*(1-'Resource Options'!$AA$27)","v":10372.727151054309},{"$f":"BT95*(1-'Resource Options'!$AA$27)","v":10320.863515299037},{"$f":"BU95*(1-'Resource Options'!$AA$27)","v":10269.259197722542},{"$f":"BV95*(1-'Resource Options'!$AA$27)","v":10217.912901733929},{"$f":"BW95*(1-'Resource Options'!$AA$27)","v":10166.82333722526},{"$f":"BX95*(1-'Resource Options'!$AA$27)","v":10115.989220539133},{"$f":"BY95*(1-'Resource Options'!$AA$27)","v":10065.409274436437},{"$f":"BZ95*(1-'Resource Options'!$AA$27)","v":10015.082228064255}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M32","v":34.829556990955417},{"$f":"D96","v":34.829556990955417},{"$f":"E96","v":34.829556990955417},34.829556990955417,34.829556990955417,34.829556990955417,34.829556990955417,34.829556990955417,34.829556990955417,34.829556990955417,34.829556990955417,34.829556990955417,34.829556990955417,34.829556990955417,34.829556990955417,34.829556990955417,34.829556990955417,34.829556990955417,34.829556990955417,34.829556990955417,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P32","v":30.975555710407587},{"$f":"AF96","v":30.975555710407587},{"$f":"AG96","v":30.975555710407587},30.975555710407587,30.975555710407587,30.975555710407587,30.975555710407587,30.975555710407587,30.975555710407587,30.975555710407587,30.975555710407587,30.975555710407587,30.975555710407587,30.975555710407587,30.975555710407587,30.975555710407587,30.975555710407587,30.975555710407587,30.975555710407587,30.975555710407587,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S32","v":45.716486608404431},{"$f":"BH96","v":45.716486608404431},{"$f":"BI96","v":45.716486608404431},45.716486608404431,45.716486608404431,45.716486608404431,45.716486608404431,45.716486608404431,45.716486608404431,45.716486608404431,45.716486608404431,45.716486608404431,45.716486608404431,45.716486608404431,45.716486608404431,45.716486608404431,45.716486608404431,45.716486608404431,45.716486608404431,45.716486608404431]
[null,"Revenue",null,{"$f":"D96*D95","v":8287388.2813991532},{"$f":"E96*E95","v":8245951.3399921572},{"$f":"F96*F95","v":8204721.5832921965},{"$f":"G96*G95","v":8163697.9753757352},{"$f":"H96*H95","v":8122879.4854988568},{"$f":"I96*I95","v":8082265.0880713621},{"$f":"J96*J95","v":8041853.7626310047},{"$f":"K96*K95","v":8001644.49381785},{"$f":"L96*L95","v":7961636.2713487614},{"$f":"M96*M95","v":7921828.0899920175},{"$f":"N96*N95","v":7882218.9495420577},{"$f":"O96*O95","v":7842807.8547943477},{"$f":"P96*P95","v":7803593.815520375},{"$f":"Q96*Q95","v":7764575.846442773},{"$f":"R96*R95","v":7725752.9672105592},{"$f":"S96*S95","v":7687124.2023745058},{"$f":"T96*T95","v":7648688.581362633},{"$f":"U96*U95","v":7610445.1384558193},{"$f":"V96*V95","v":7572392.9127635406},{"$f":"W96*W95","v":7534530.9481997229},null,null,null,null,null,null,"Revenue",null,{"$f":"AF96*AF95","v":8189291.5603236491},{"$f":"AG96*AG95","v":8148345.1025220295},{"$f":"AH96*AH95","v":8107603.3770094197},{"$f":"AI96*AI95","v":8067065.3601243729},{"$f":"AJ96*AJ95","v":8026730.0333237508},{"$f":"AK96*AK95","v":7986596.3831571322},{"$f":"AL96*AL95","v":7946663.4012413463},{"$f":"AM96*AM95","v":7906930.0842351392},{"$f":"AN96*AN95","v":7867395.433813964},{"$f":"AO96*AO95","v":7828058.4566448936},{"$f":"AP96*AP95","v":7788918.1643616688},{"$f":"AQ96*AQ95","v":7749973.5735398605},{"$f":"AR96*AR95","v":7711223.7056721607},{"$f":"AS96*AS95","v":7672667.5871437993},{"$f":"AT96*AT95","v":7634304.2492080815},{"$f":"AU96*AU95","v":7596132.7279620403},{"$f":"AV96*AV95","v":7558152.0643222304},{"$f":"AW96*AW95","v":7520361.3040006198},{"$f":"AX96*AX95","v":7482759.497480616},{"$f":"AY96*AY95","v":7445345.6999932136},null,null,null,null,null,null,"Revenue",null,{"$f":"BH96*BH95","v":503603.60689195583},{"$f":"BI96*BI95","v":501085.58885749604},{"$f":"BJ96*BJ95","v":498580.16091320856},{"$f":"BK96*BK95","v":496087.26010864251},{"$f":"BL96*BL95","v":493606.82380809932},{"$f":"BM96*BM95","v":491138.78968905885},{"$f":"BN96*BN95","v":488683.09574061353},{"$f":"BO96*BO95","v":486239.68026191043},{"$f":"BP96*BP95","v":483808.48186060082},{"$f":"BQ96*BQ95","v":481389.43945129786},{"$f":"BR96*BR95","v":478982.49225404137},{"$f":"BS96*BS95","v":476587.5797927712},{"$f":"BT96*BT95","v":474204.64189380733},{"$f":"BU96*BU95","v":471833.61868433829},{"$f":"BV96*BV95","v":469474.45059091662},{"$f":"BW96*BW95","v":467127.07833796204},{"$f":"BX96*BX95","v":464791.4429462722},{"$f":"BY96*BY95","v":462467.48573154089},{"$f":"BZ96*BZ95","v":460155.14830288314},{"$f":"CA96*CA95","v":457854.37256136874}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":865945.728},{"$f":"HLOOKUP(E94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":883264.64255999995},{"$f":"HLOOKUP(F94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":900929.93541120004},{"$f":"HLOOKUP(G94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":918948.53411942406},{"$f":"HLOOKUP(H94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":937327.50480181258},{"$f":"HLOOKUP(I94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":956074.05489784887},{"$f":"HLOOKUP(J94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":975195.53599580587},{"$f":"HLOOKUP(K94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":994699.44671572198},{"$f":"HLOOKUP(L94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1014593.4356500364},{"$f":"HLOOKUP(M94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(N94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(O94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(P94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(Q94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(R94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(S94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(T94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(U94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(V94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(W94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":865945.728},{"$f":"HLOOKUP(AG94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":883264.64255999995},{"$f":"HLOOKUP(AH94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":900929.93541120004},{"$f":"HLOOKUP(AI94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":918948.53411942406},{"$f":"HLOOKUP(AJ94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":937327.50480181258},{"$f":"HLOOKUP(AK94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":956074.05489784887},{"$f":"HLOOKUP(AL94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":975195.53599580587},{"$f":"HLOOKUP(AM94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":994699.44671572198},{"$f":"HLOOKUP(AN94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1014593.4356500364},{"$f":"HLOOKUP(AO94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(AP94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(AQ94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(AR94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(AS94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(AT94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(AU94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(AV94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(AW94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(AX94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(AY94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BH94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":54121.608000000007},{"$f":"HLOOKUP(BI94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":55204.040159999997},{"$f":"HLOOKUP(BJ94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":56308.120963200003},{"$f":"HLOOKUP(BK94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":57434.283382464004},{"$f":"HLOOKUP(BL94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":58582.969050113286},{"$f":"HLOOKUP(BM94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":59754.62843111554},{"$f":"HLOOKUP(BN94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":60949.720999737867},{"$f":"HLOOKUP(BO94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":62168.715419732624},{"$f":"HLOOKUP(BP94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":63412.08972812727},{"$f":"HLOOKUP(BQ94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":64680.331522689827},{"$f":"HLOOKUP(BR94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":65973.938153143637},{"$f":"HLOOKUP(BS94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":67293.416916206494},{"$f":"HLOOKUP(BT94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":68639.285254530638},{"$f":"HLOOKUP(BU94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":70012.070959621269},{"$f":"HLOOKUP(BV94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":71412.312378813687},{"$f":"HLOOKUP(BW94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":72840.558626389946},{"$f":"HLOOKUP(BX94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":74297.36979891776},{"$f":"HLOOKUP(BY94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":75783.317194896095},{"$f":"HLOOKUP(BZ94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":77298.98353879404},{"$f":"HLOOKUP(CA94,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":78844.963209569905}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D95","v":0},{"$f":"HLOOKUP(E94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E95","v":0},{"$f":"HLOOKUP(F94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F95","v":0},{"$f":"HLOOKUP(G94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G95","v":0},{"$f":"HLOOKUP(H94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H95","v":0},{"$f":"HLOOKUP(I94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I95","v":0},{"$f":"HLOOKUP(J94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J95","v":0},{"$f":"HLOOKUP(K94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K95","v":0},{"$f":"HLOOKUP(L94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L95","v":0},{"$f":"HLOOKUP(M94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M95","v":0},{"$f":"HLOOKUP(N94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N95","v":0},{"$f":"HLOOKUP(O94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O95","v":0},{"$f":"HLOOKUP(P94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P95","v":0},{"$f":"HLOOKUP(Q94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q95","v":0},{"$f":"HLOOKUP(R94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R95","v":0},{"$f":"HLOOKUP(S94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S95","v":0},{"$f":"HLOOKUP(T94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T95","v":0},{"$f":"HLOOKUP(U94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U95","v":0},{"$f":"HLOOKUP(V94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V95","v":0},{"$f":"HLOOKUP(W94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W95","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF95","v":0},{"$f":"HLOOKUP(AG94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG95","v":0},{"$f":"HLOOKUP(AH94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH95","v":0},{"$f":"HLOOKUP(AI94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI95","v":0},{"$f":"HLOOKUP(AJ94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ95","v":0},{"$f":"HLOOKUP(AK94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK95","v":0},{"$f":"HLOOKUP(AL94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL95","v":0},{"$f":"HLOOKUP(AM94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM95","v":0},{"$f":"HLOOKUP(AN94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN95","v":0},{"$f":"HLOOKUP(AO94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO95","v":0},{"$f":"HLOOKUP(AP94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP95","v":0},{"$f":"HLOOKUP(AQ94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ95","v":0},{"$f":"HLOOKUP(AR94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR95","v":0},{"$f":"HLOOKUP(AS94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS95","v":0},{"$f":"HLOOKUP(AT94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT95","v":0},{"$f":"HLOOKUP(AU94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU95","v":0},{"$f":"HLOOKUP(AV94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV95","v":0},{"$f":"HLOOKUP(AW94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW95","v":0},{"$f":"HLOOKUP(AX94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX95","v":0},{"$f":"HLOOKUP(AY94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY95","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BH94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH95","v":0},{"$f":"HLOOKUP(BI94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI95","v":0},{"$f":"HLOOKUP(BJ94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ95","v":0},{"$f":"HLOOKUP(BK94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK95","v":0},{"$f":"HLOOKUP(BL94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL95","v":0},{"$f":"HLOOKUP(BM94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM95","v":0},{"$f":"HLOOKUP(BN94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN95","v":0},{"$f":"HLOOKUP(BO94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO95","v":0},{"$f":"HLOOKUP(BP94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP95","v":0},{"$f":"HLOOKUP(BQ94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ95","v":0},{"$f":"HLOOKUP(BR94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR95","v":0},{"$f":"HLOOKUP(BS94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS95","v":0},{"$f":"HLOOKUP(BT94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT95","v":0},{"$f":"HLOOKUP(BU94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU95","v":0},{"$f":"HLOOKUP(BV94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV95","v":0},{"$f":"HLOOKUP(BW94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW95","v":0},{"$f":"HLOOKUP(BX94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX95","v":0},{"$f":"HLOOKUP(BY94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY95","v":0},{"$f":"HLOOKUP(BZ94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ95","v":0},{"$f":"HLOOKUP(CA94,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA95","v":0}]
[null,"B&O Tax",null,{"$f":"D97*0.00275","v":22790.31777384767},{"$f":"E97*0.00275","v":22676.366184978429},22562.98435405354,22450.16943228327,22337.918585121854,22226.228992196244,22115.097847235262,22004.522357999085,21894.499746209094,21785.027247478047,21676.102111240656,21567.721600684454,21459.882992681029,21352.583577717625,21245.820659829038,21139.591556529889,21033.89359874724,20928.724130753501,20824.080510099735,20719.960107549236,null,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"B&O Tax",null,{"$f":"BH97*0.00275","v":1384.9099189528783},{"$f":"BI97*0.00275","v":1377.985369358114},1371.0954425113234,1364.2399652987667,1357.418765472273,1350.6316716449116,1343.8785132866872,1337.1591207202537,1330.4733251166522,1323.820958491069,1317.2018536986136,1310.6158444301207,1304.0627652079702,1297.5424513819303,1291.0547391250207,1284.5994654293957,1278.1764681022485,1271.7855857617374,1265.4266578329286,1259.0995245437639]
[null,"Property Tax",null,{"$f":"C124*$B$8","v":1180262.9127587294},{"$f":"D124*$B$8","v":1114499.2298109052},1052399.8677089787,993760.65225436818,938388.78573682834,886102.21304198192,836729.02307903452,790106.88356065005,746082.50727661967,704511.14810650633,665256.12511422241,628188.37315982953,593186.01855103276,560133.97833916952,528923.58194223489,499452.21385088901,471622.97624271456,445344.37039544649,420529.99585170322,397098.26634611416,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE124*$B$8","v":1180262.9127587294},{"$f":"AF124*$B$8","v":1114499.2298109052},1052399.8677089787,993760.65225436818,938388.78573682834,886102.21304198192,836729.02307903452,790106.88356065005,746082.50727661967,704511.14810650633,665256.12511422241,628188.37315982953,593186.01855103276,560133.97833916952,528923.58194223489,499452.21385088901,471622.97624271456,445344.37039544649,420529.99585170322,397098.26634611416,null,null,null,null,null,null,"Property Tax",null,{"$f":"BG124*$B$8","v":71423.374637969682},{"$f":"BH124*$B$8","v":67443.6984878683},63685.767982522077,60137.227561047832,56786.410108483891,53622.298595913759,50634.489857983775,47813.16038872004,45149.034043186017,42633.351538788316,40257.841655954988,38014.69404349829,35896.533539249511,33896.395921535761,32007.70501177277,30224.251052890304,28540.170292501251,26949.925703686789,25448.288780010123,24030.322344903328]
[null,"Total Operating Costs",null,{"$f":"SUM(D99:D102)","v":2068998.9585325771},{"$f":"SUM(E99:E102)","v":2020440.2385558835},{"$f":"SUM(F99:F102)","v":1975892.7874742323},{"$f":"SUM(G99:G102)","v":1935159.3558060755},{"$f":"SUM(H99:H102)","v":1898054.2091237628},{"$f":"SUM(I99:I102)","v":1864402.4969320269},{"$f":"SUM(J99:J102)","v":1834039.6569220757},{"$f":"SUM(K99:K102)","v":1806810.8526343713},{"$f":"SUM(L99:L102)","v":1782570.4426728652},{"$f":"SUM(M99:M102)","v":1761181.4797170216},{"$f":"SUM(N99:N102)","v":1742515.2376757609},{"$f":"SUM(O99:O102)","v":1726450.765419818},{"$f":"SUM(P99:P102)","v":1712874.4656162041},{"$f":"SUM(Q99:Q102)","v":1701679.6972708274},{"$f":"SUM(R99:R102)","v":1692766.400663083},{"$f":"SUM(S99:S102)","v":1686040.743429658},{"$f":"SUM(T99:T102)","v":1681414.7866241459},{"$f":"SUM(U99:U102)","v":1678806.1696445376},{"$f":"SUM(V99:V102)","v":1678137.8129825075},{"$f":"SUM(W99:W102)","v":1679337.637806782},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF99:AF102)","v":2046208.6407587295},{"$f":"SUM(AG99:AG102)","v":1997763.8723709052},{"$f":"SUM(AH99:AH102)","v":1953329.8031201786},{"$f":"SUM(AI99:AI102)","v":1912709.1863737921},{"$f":"SUM(AJ99:AJ102)","v":1875716.2905386409},{"$f":"SUM(AK99:AK102)","v":1842176.2679398307},{"$f":"SUM(AL99:AL102)","v":1811924.5590748405},{"$f":"SUM(AM99:AM102)","v":1784806.3302763719},{"$f":"SUM(AN99:AN102)","v":1760675.942926656},{"$f":"SUM(AO99:AO102)","v":1739396.4524695436},{"$f":"SUM(AP99:AP102)","v":1720839.1355645205},{"$f":"SUM(AQ99:AQ102)","v":1704883.0438191334},{"$f":"SUM(AR99:AR102)","v":1691414.582623523},{"$f":"SUM(AS99:AS102)","v":1680327.1136931097},{"$f":"SUM(AT99:AT102)","v":1671520.5800032539},{"$f":"SUM(AU99:AU102)","v":1664901.151873128},{"$f":"SUM(AV99:AV102)","v":1660380.8930253987},{"$f":"SUM(AW99:AW102)","v":1657877.4455137842},{"$f":"SUM(AX99:AX102)","v":1657313.7324724079},{"$f":"SUM(AY99:AY102)","v":1658617.6776992327},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BH99:BH102)","v":126929.89255692257},{"$f":"SUM(BI99:BI102)","v":124025.72401722641},{"$f":"SUM(BJ99:BJ102)","v":121364.9843882334},{"$f":"SUM(BK99:BK102)","v":118935.7509088106},{"$f":"SUM(BL99:BL102)","v":116726.79792406945},{"$f":"SUM(BM99:BM102)","v":114727.55869867421},{"$f":"SUM(BN99:BN102)","v":112928.08937100833},{"$f":"SUM(BO99:BO102)","v":111319.03492917292},{"$f":"SUM(BP99:BP102)","v":109891.59709642993},{"$f":"SUM(BQ99:BQ102)","v":108637.5040199692},{"$f":"SUM(BR99:BR102)","v":107548.98166279725},{"$f":"SUM(BS99:BS102)","v":106618.7268041349},{"$f":"SUM(BT99:BT102)","v":105839.88155898813},{"$f":"SUM(BU99:BU102)","v":105206.00933253896},{"$f":"SUM(BV99:BV102)","v":104711.07212971148},{"$f":"SUM(BW99:BW102)","v":104349.40914470964},{"$f":"SUM(BX99:BX102)","v":104115.71655952126},{"$f":"SUM(BY99:BY102)","v":104005.02848434463},{"$f":"SUM(BZ99:BZ102)","v":104012.6989766371},{"$f":"SUM(CA99:CA102)","v":104134.385079017}]
[]
[null,"EBITDA",null,{"$f":"D97-D103","v":6218389.3228665758},{"$f":"E97-E103","v":6225511.1014362741},6228828.7958179638,6228538.6195696592,6224825.2763750944,6217862.5911393352,6207814.1057089288,6194833.6411834788,6179065.8286758959,6160646.6102749957,6139703.7118662968,6116357.0893745292,6090719.3499041712,6062896.1491719456,6032986.5665474758,6001083.4589448478,5967273.7947384873,5931638.968811282,5894255.0997810327,5855193.3103929404,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF97-AF103","v":6143082.9195649195},{"$f":"AG97-AG103","v":6150581.2301511243},6154273.5738892406,6154356.1737505812,6151013.7427851101,6144420.115217302,6134738.8421665058,6122123.7539587673,6106719.4908873085,6088662.0041753501,6068079.0287971478,6045090.5297207274,6019809.123048638,5992340.4734506896,5962783.6692048274,5931231.5760889128,5897771.1712968312,5862483.8584868358,5825445.7650082083,5786728.0222939812,null,null,null,null,null,null,"EBITDA",null,{"$f":"BH97-BH103","v":376673.71433503326},{"$f":"BI97-BI103","v":377059.86484026961},377215.17652497516,377151.50919983193,376880.02588402986,376411.23099038465,375755.00636960519,374920.64533273748,373916.88476417086,372751.93543132866,371433.51059124409,369968.8529886363,368364.76033481921,366627.60935179936,364763.37846120517,362777.6691932524,360675.72638675093,358462.45724719623,356142.44932624605,353719.98748235172]
[null,"Before Tax Earnings",null,{"$f":"D105-D125-D115","v":-16711260.32116111},{"$f":"E105-E107-E125","v":-25877640.125601158},-13033061.940404497,-5328595.8221638165,-5332309.1653583813,439295.3702725973,6207814.1057089288,6194833.6411834788,6179065.8286758959,6160646.6102749957,6139703.7118662968,6116357.0893745292,6090719.3499041712,6062896.1491719456,6032986.5665474758,6001083.4589448478,5967273.7947384873,5931638.968811282,5894255.0997810327,5855193.3103929404,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF105-AF125-AF115","v":-17499164.514548264},{"$f":"AG105-AG107-AG125","v":-27136665.699462432},-13818074.583878893,-5829052.7209102996,-5832395.1518757707,152715.6678868616,6134738.8421665058,6122123.7539587673,6106719.4908873085,6088662.0041753501,6068079.0287971478,6045090.5297207274,6019809.123048638,5992340.4734506896,5962783.6692048274,5931231.5760889128,5897771.1712968312,5862483.8584868358,5825445.7650082083,5786728.0222939812,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BH105-BH125-BH115","v":-1010909.4581420308},{"$f":"BI105-BI107-BI125","v":-1565655.9253125058},-788414.29756669002,-322226.17525516712,-322497.65857096919,26722.388762885123,375755.00636960519,374920.64533273748,373916.88476417086,372751.93543132866,371433.51059124409,369968.8529886363,368364.76033481921,366627.60935179936,364763.37846120517,362777.6691932524,360675.72638675093,358462.45724719623,356142.44932624605,353719.98748235172]
[null,"ITC",null,{"$f":"-C111*0.3","v":35407887.382761881},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-AE111*0.3","v":35407887.382761881},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-BG111*0.3","v":2142701.2391390903},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D106*$B$6-D107","v":-38917252.050205715},-5434304.4263762431,-2736943.0074849441,-1119005.1226544015,-1119784.9247252601,92252.027757245436,1303640.9621988749,1300915.0646485304,1297603.824021938,1293735.788157749,1289337.7794919224,1284434.9887686512,1279051.0634798759,1273208.1913261085,1266927.1789749698,1260227.5263784181,1253127.4968950823,1245644.1834503692,1237793.5709540169,1229590.5951825175,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF106*$B$6-AF107","v":-39082711.930817015},-5698699.7968871109,-2901795.6626145677,-1224101.0713911629,-1224802.9818939117,32070.290256240936,1288295.1568549662,1285645.9883313412,1282411.0930863346,1278619.0208768235,1274296.596047401,1269469.0112413527,1264159.9158402139,1258391.4994246447,1252184.5705330137,1245558.6309786716,1238531.9459723346,1231121.6102822355,1223343.6106517238,1215212.8846817359,null,null,null,null,null,null,"Federal Tax",null,{"$f":"BH106*$B$6-BH107","v":-2354992.2253489168},-328787.74431562622,-165567.0024890049,-67667.496803585091,-67724.508299903522,5611.7016402058753,78908.551337617086,78733.335519874861,78522.545800475884,78277.906440579012,78001.037224161249,77693.45912761362,77356.599670312033,76991.797963877863,76600.309476853086,76183.310530582996,75741.9025412177,75277.116021911206,74789.914358511669,74281.197371293863]
[]
[]
[{"$f":"IRR(C111:X111,0.1)","v":5.9999999999999609E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D94,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-118026291.27587293},{"$f":"D105-D108","v":45135641.373072289},11659815.527812518,8965771.8033029083,7347543.7422240609,7344610.201100355,6125610.5633820901,4904173.1435100539,4893918.5765349483,4881462.0046539577,4866910.8221172467,4850365.9323743749,4831922.100605878,4811668.286424295,4789687.9578458369,4766059.3875725064,4740855.9325664295,4714146.297843405,4685994.7853609128,4656461.5288270153,4625602.7152104229,{"$f":"C111*-0.3","v":35407887.382761881},null,null,null,null,{"$f":"IRR(AE111:AZ111,0.1)","v":6.0000000016891653E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF94,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$27)","v":-118026291.27587293},{"$f":"AF105-AF108","v":45225794.850381933},11849281.027038235,9056069.2365038078,7378457.2451417446,7375816.7246790221,6112349.8249610607,4846443.6853115391,4836477.7656274261,4824308.3978009736,4810042.9832985271,4793782.4327497464,4775621.5184793752,4755649.2072084239,4733948.9740260448,4710599.0986718135,4685672.945110241,4659239.2253244966,4631362.2482046001,4602102.1543564843,4571515.137612245,{"$f":"AE111*-0.3","v":35407887.382761881},null,null,null,null,{"$f":"IRR(BG111:CB111,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BH94,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$25)","v":-7142337.4637969686},{"$f":"BH105-BH108","v":2731665.93968395},705847.60915589589,542782.17901398009,444819.00600341702,444604.5341839334,370799.52935017878,296846.45503198809,296187.3098128626,295394.33896369499,294474.02899074962,293432.47336708283,292275.39386102266,291008.16066450719,289635.81138792151,288163.06898435205,286594.35866266943,284933.82384553325,283185.34122528502,281352.53496773436,279438.79011105787,{"$f":"BG111*-0.3","v":2142701.2391390903}]
[{"$f":"IRR(C112:X112,0.1)","v":8.0451371154508955E-2},"ROE",{"$f":"-C131","v":-10112400.448691607},{"$f":"D111-D115-D117-D126-D107","v":916026.06839758158},319964.4467704976,322585.42533203168,322356.18609587103,319422.64497216558,313922.12363591511,305983.82014589384,295729.25317078829,283272.68128979765,268721.49875308666,252176.60901021492,233732.77724171802,213478.96306013502,191498.63448167685,167870.06420834642,142666.60920226946,115956.97447924502,87805.461996752769,58272.205462854821,27413.39184626285,{"$f":"X111","v":35407887.382761881},null,null,null,null,{"$f":"IRR(AE112:AZ112,0.1)","v":8.0190804472557664E-2},"ROE",{"$f":"-AE131","v":-10015475.658016613},{"$f":"AF111-AF115-AF117-AF126-AF107","v":894839.46188861132},304842.32559973467,307759.27715284657,307824.53104330692,305184.01058058441,299975.04480201495,292326.83909188583,282360.91940777283,270191.55158132035,255926.13707887381,239665.5865300931,221504.6722597219,201532.36098877061,179832.12780639157,156482.25245216023,131556.09889058769,105122.37910484336,77245.401984946802,47985.308136831038,17398.291392591782,{"$f":"AZ111","v":35407887.382761881},null,null,null,null,{"$f":"IRR(BG112:CB112,0.1)","v":8.047613134696463E-2},"ROE",{"$f":"-BG131","v":-611949.89517027978},{"$f":"BH111-BH115-BH117-BH126-BH107","v":55724.743776606396},19618.783913111431,19741.480144028785,19691.182957165584,19476.711137681996,19106.363171702251,18587.945721286465,17928.800502160972,17135.829652993358,16215.51968004799,15173.964056381199,14016.884550321032,12749.651353805559,11377.30207721988,9904.5596736504231,8335.8493519678013,6675.3145348316175,4926.8319145833957,3094.0256570327329,1180.2808003562386,{"$f":"CB111","v":2142701.2391390903}]
[]
[]
[null,"Interest",null,{"$f":"C118*$B$7","v":2865180.1271292889},2778529.667317545,2687546.6845152145,2592014.5525727673,2491705.8140331977,2386381.6385666495,2275791.2543267738,2159671.3508749045,2037745.452250442,1909723.2586947561,1775299.955461286,1634155.4870661423,1485953.7952512414,1330342.0188455954,1166949.6536196673,995387.67013244261,815247.58747085673,626100.50067619153,427496.05954179307,218961.39635067471,null,null,null,null,null,null,"Interest",null,{"$f":"AE118*$B$7","v":2837718.1031047073},2751898.16594896,2661787.2319354252,2567170.751221214,2467823.4464712921,2363508.7764838738,2253978.3729970846,2138971.4493359565,2018214.1794917714,1891419.0461553775,1758284.1561521639,1618492.5216487895,1471711.3054202462,1317591.0283802759,1155764.7374883071,985847.13205173984,807433.64634334424,620099.48634952877,423398.61835602252,216862.70696284101,null,null,null,null,null,null,"Interest",null,{"$f":"BG118*$B$7","v":173385.80363157927},168142.16834762317,162636.35129946924,156855.24339890759,150785.08010331789,144411.40864294869,137719.05360956106,130692.08082450402,123313.75940019415,115566.52190466877,107431.92253436713,98890.593195550391,89922.197389792826,80505.381793747394,70617.725417899681,60235.686223259581,49334.545068887477,37888.346856796765,25869.838734101522,13250.405205271516]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C130)","v":4598189.32336416},{"$f":"-PMT($B$7,20,$C130)","v":4598189.32336416},4598189.32336416,4598189.32336416,4598189.32336416,4598189.32336416,4598189.32336416,4598189.32336416,4598189.32336416,4598189.32336416,4598189.32336416,4598189.32336416,4598189.32336416,4598189.32336416,4598189.32336416,4598189.32336416,4598189.32336416,4598189.32336416,4598189.32336416,4598189.32336416,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE130)","v":4554116.8462196533},{"$f":"-PMT($B$7,20,$AE130)","v":4554116.8462196533},4554116.8462196533,4554116.8462196533,4554116.8462196533,4554116.8462196533,4554116.8462196533,4554116.8462196533,4554116.8462196533,4554116.8462196533,4554116.8462196533,4554116.8462196533,4554116.8462196533,4554116.8462196533,4554116.8462196533,4554116.8462196533,4554116.8462196533,4554116.8462196533,4554116.8462196533,4554116.8462196533,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BG130)","v":278258.50931070163},{"$f":"-PMT($B$7,20,$BG130)","v":278258.50931070163},278258.50931070163,278258.50931070163,278258.50931070163,278258.50931070163,278258.50931070163,278258.50931070163,278258.50931070163,278258.50931070163,278258.50931070163,278258.50931070163,278258.50931070163,278258.50931070163,278258.50931070163,278258.50931070163,278258.50931070163,278258.50931070163,278258.50931070163,278258.50931070163]
[null,"Sinking Fund",null,{"$f":"D116-D115","v":1733009.1962348712},{"$f":"E116-E115","v":1819659.656046615},{"$f":"F116-F115","v":1910642.6388489455},{"$f":"G116-G115","v":2006174.7707913928},{"$f":"H116-H115","v":2106483.5093309623},{"$f":"I116-I115","v":2211807.6847975105},{"$f":"J116-J115","v":2322398.0690373862},{"$f":"K116-K115","v":2438517.9724892555},{"$f":"L116-L115","v":2560443.871113718},{"$f":"M116-M115","v":2688466.0646694042},{"$f":"N116-N115","v":2822889.367902874},{"$f":"O116-O115","v":2964033.8362980178},{"$f":"P116-P115","v":3112235.5281129186},{"$f":"Q116-Q115","v":3267847.3045185646},{"$f":"R116-R115","v":3431239.6697444925},{"$f":"S116-S115","v":3602801.6532317176},{"$f":"T116-T115","v":3782941.7358933035},{"$f":"U116-U115","v":3972088.8226879686},{"$f":"V116-V115","v":4170693.2638223669},{"$f":"W116-W115","v":4379227.9270134857},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF116-AF115","v":1716398.7431149459},{"$f":"AG116-AG115","v":1802218.6802706933},{"$f":"AH116-AH115","v":1892329.6142842281},{"$f":"AI116-AI115","v":1986946.0949984393},{"$f":"AJ116-AJ115","v":2086293.3997483612},{"$f":"AK116-AK115","v":2190608.0697357794},{"$f":"AL116-AL115","v":2300138.4732225686},{"$f":"AM116-AM115","v":2415145.3968836968},{"$f":"AN116-AN115","v":2535902.6667278819},{"$f":"AO116-AO115","v":2662697.800064276},{"$f":"AP116-AP115","v":2795832.6900674896},{"$f":"AQ116-AQ115","v":2935624.3245708635},{"$f":"AR116-AR115","v":3082405.5407994073},{"$f":"AS116-AS115","v":3236525.8178393776},{"$f":"AT116-AT115","v":3398352.1087313462},{"$f":"AU116-AU115","v":3568269.7141679134},{"$f":"AV116-AV115","v":3746683.1998763089},{"$f":"AW116-AW115","v":3934017.3598701246},{"$f":"AX116-AX115","v":4130718.2278636307},{"$f":"AY116-AY115","v":4337254.1392568126},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"BH116-BH115","v":104872.70567912236},{"$f":"BI116-BI115","v":110116.34096307846},{"$f":"BJ116-BJ115","v":115622.15801123239},{"$f":"BK116-BK115","v":121403.26591179403},{"$f":"BL116-BL115","v":127473.42920738374},{"$f":"BM116-BM115","v":133847.10066775294},{"$f":"BN116-BN115","v":140539.45570114057},{"$f":"BO116-BO115","v":147566.4284861976},{"$f":"BP116-BP115","v":154944.74991050747},{"$f":"BQ116-BQ115","v":162691.98740603286},{"$f":"BR116-BR115","v":170826.5867763345},{"$f":"BS116-BS115","v":179367.91611515125},{"$f":"BT116-BT115","v":188336.3119209088},{"$f":"BU116-BU115","v":197753.12751695424},{"$f":"BV116-BV115","v":207640.78389280196},{"$f":"BW116-BW115","v":218022.82308744206},{"$f":"BX116-BX115","v":228923.96424181416},{"$f":"BY116-BY115","v":240370.16245390486},{"$f":"BZ116-BZ115","v":252388.6705766001},{"$f":"CA116-CA115","v":265008.10410543013}]
[null,"Mortgage Balance",{"$f":"C130","v":57303602.542585775},{"$f":"C118-D117","v":55570593.346350901},{"$f":"D118-E117","v":53750933.690304287},{"$f":"E118-F117","v":51840291.051455341},{"$f":"F118-G117","v":49834116.280663952},{"$f":"G118-H117","v":47727632.771332987},{"$f":"H118-I117","v":45515825.086535476},{"$f":"I118-J117","v":43193427.017498091},{"$f":"J118-K117","v":40754909.045008838},{"$f":"K118-L117","v":38194465.173895121},{"$f":"L118-M117","v":35505999.10922572},{"$f":"M118-N117","v":32683109.741322845},{"$f":"N118-O117","v":29719075.905024827},{"$f":"O118-P117","v":26606840.376911908},{"$f":"P118-Q117","v":23338993.072393343},{"$f":"Q118-R117","v":19907753.402648851},{"$f":"R118-S117","v":16304951.749417134},{"$f":"S118-T117","v":12522010.01352383},{"$f":"T118-U117","v":8549921.1908358615},{"$f":"U118-V117","v":4379227.9270134941},{"$f":"V118-W117","v":8.3819031715393066E-9},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE130","v":56754362.062094145},{"$f":"AE118-AF117","v":55037963.318979196},{"$f":"AF118-AG117","v":53235744.638708502},{"$f":"AG118-AH117","v":51343415.024424277},{"$f":"AH118-AI117","v":49356468.929425836},{"$f":"AI118-AJ117","v":47270175.529677473},{"$f":"AJ118-AK117","v":45079567.459941693},{"$f":"AK118-AL117","v":42779428.986719124},{"$f":"AL118-AM117","v":40364283.589835428},{"$f":"AM118-AN117","v":37828380.92310755},{"$f":"AN118-AO117","v":35165683.123043276},{"$f":"AO118-AP117","v":32369850.432975788},{"$f":"AP118-AQ117","v":29434226.108404923},{"$f":"AQ118-AR117","v":26351820.567605518},{"$f":"AR118-AS117","v":23115294.749766141},{"$f":"AS118-AT117","v":19716942.641034797},{"$f":"AT118-AU117","v":16148672.926866883},{"$f":"AU118-AV117","v":12401989.726990575},{"$f":"AV118-AW117","v":8467972.3671204504},{"$f":"AW118-AX117","v":4337254.1392568201},{"$f":"AX118-AY117","v":7.4505805969238281E-9},null,null,null,null,null,null,"Mortgage Balance",{"$f":"BG130","v":3467716.0726315854},{"$f":"BG118-BH117","v":3362843.3669524631},{"$f":"BH118-BI117","v":3252727.0259893844},{"$f":"BI118-BJ117","v":3137104.8679781519},{"$f":"BJ118-BK117","v":3015701.6020663576},{"$f":"BK118-BL117","v":2888228.172858974},{"$f":"BL118-BM117","v":2754381.0721912212},{"$f":"BM118-BN117","v":2613841.6164900805},{"$f":"BN118-BO117","v":2466275.1880038828},{"$f":"BO118-BP117","v":2311330.4380933754},{"$f":"BP118-BQ117","v":2148638.4506873423},{"$f":"BQ118-BR117","v":1977811.8639110078},{"$f":"BR118-BS117","v":1798443.9477958565},{"$f":"BS118-BT117","v":1610107.6358749478},{"$f":"BT118-BU117","v":1412354.5083579936},{"$f":"BU118-BV117","v":1204713.7244651916},{"$f":"BV118-BW117","v":986690.90137774951},{"$f":"BW118-BX117","v":757766.9371359353},{"$f":"BX118-BY117","v":517396.77468203043},{"$f":"BY118-BZ117","v":265008.10410543031},{"$f":"BZ118-CA117","v":0}]
[]
[]
[null,"Book Depr",null,{"$f":"-($C111)/20","v":5901314.5637936462},{"$f":"-($C111)/20","v":5901314.5637936462},5901314.5637936462,5901314.5637936462,5901314.5637936462,5901314.5637936462,5901314.5637936462,5901314.5637936462,5901314.5637936462,5901314.5637936462,5901314.5637936462,5901314.5637936462,5901314.5637936462,5901314.5637936462,5901314.5637936462,5901314.5637936462,5901314.5637936462,5901314.5637936462,5901314.5637936462,5901314.5637936462,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($AE$29)/20","v":6118979.2150024921},{"$f":"-($AE$29)/20","v":6118979.2150024921},6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($BG$29)/20","v":370288.80612163444},{"$f":"-($BG$29)/20","v":370288.80612163444},370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444]
[null,"Accum Depreciation",null,{"$f":"SUM($D121:D121)","v":5901314.5637936462},{"$f":"SUM($D121:E121)","v":11802629.127587292},{"$f":"SUM($D121:F121)","v":17703943.69138094},{"$f":"SUM($D121:G121)","v":23605258.255174585},{"$f":"SUM($D121:H121)","v":29506572.818968229},{"$f":"SUM($D121:I121)","v":35407887.382761873},{"$f":"SUM($D121:J121)","v":41309201.946555518},{"$f":"SUM($D121:K121)","v":47210516.510349162},{"$f":"SUM($D121:L121)","v":53111831.074142806},{"$f":"SUM($D121:M121)","v":59013145.637936451},{"$f":"SUM($D121:N121)","v":64914460.201730095},{"$f":"SUM($D121:O121)","v":70815774.765523747},{"$f":"SUM($D121:P121)","v":76717089.329317391},{"$f":"SUM($D121:Q121)","v":82618403.893111035},{"$f":"SUM($D121:R121)","v":88519718.45690468},{"$f":"SUM($D121:S121)","v":94421033.020698324},{"$f":"SUM($D121:T121)","v":100322347.58449197},{"$f":"SUM($D121:U121)","v":106223662.14828561},{"$f":"SUM($D121:V121)","v":112124976.71207926},{"$f":"SUM($D121:W121)","v":118026291.2758729},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AF121:AF121)","v":6118979.2150024921},{"$f":"SUM($AF121:AG121)","v":12237958.430004984},{"$f":"SUM($AF121:AH121)","v":18356937.645007476},{"$f":"SUM($AF121:AI121)","v":24475916.860009968},{"$f":"SUM($AF121:AJ121)","v":30594896.07501246},{"$f":"SUM($AF121:AK121)","v":36713875.290014952},{"$f":"SUM($AF121:AL121)","v":42832854.505017444},{"$f":"SUM($AF121:AM121)","v":48951833.720019937},{"$f":"SUM($AF121:AN121)","v":55070812.935022429},{"$f":"SUM($AF121:AO121)","v":61189792.150024921},{"$f":"SUM($AF121:AP121)","v":67308771.365027413},{"$f":"SUM($AF121:AQ121)","v":73427750.580029905},{"$f":"SUM($AF121:AR121)","v":79546729.795032397},{"$f":"SUM($AF121:AS121)","v":85665709.010034889},{"$f":"SUM($AF121:AT121)","v":91784688.225037381},{"$f":"SUM($AF121:AU121)","v":97903667.440039873},{"$f":"SUM($AF121:AV121)","v":104022646.65504237},{"$f":"SUM($AF121:AW121)","v":110141625.87004486},{"$f":"SUM($AF121:AX121)","v":116260605.08504735},{"$f":"SUM($AF121:AY121)","v":122379584.30004984},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BH121:BH121)","v":370288.80612163444},{"$f":"SUM($BH121:BI121)","v":740577.61224326887},{"$f":"SUM($BH121:BJ121)","v":1110866.4183649034},{"$f":"SUM($BH121:BK121)","v":1481155.2244865377},{"$f":"SUM($BH121:BL121)","v":1851444.0306081721},{"$f":"SUM($BH121:BM121)","v":2221732.8367298064},{"$f":"SUM($BH121:BN121)","v":2592021.6428514407},{"$f":"SUM($BH121:BO121)","v":2962310.448973075},{"$f":"SUM($BH121:BP121)","v":3332599.2550947093},{"$f":"SUM($BH121:BQ121)","v":3702888.0612163437},{"$f":"SUM($BH121:BR121)","v":4073176.867337978},{"$f":"SUM($BH121:BS121)","v":4443465.6734596128},{"$f":"SUM($BH121:BT121)","v":4813754.4795812471},{"$f":"SUM($BH121:BU121)","v":5184043.2857028814},{"$f":"SUM($BH121:BV121)","v":5554332.0918245157},{"$f":"SUM($BH121:BW121)","v":5924620.89794615},{"$f":"SUM($BH121:BX121)","v":6294909.7040677844},{"$f":"SUM($BH121:BY121)","v":6665198.5101894187},{"$f":"SUM($BH121:BZ121)","v":7035487.316311053},{"$f":"SUM($BH121:CA121)","v":7405776.1224326873}]
[null,"End Year Book Value",null,{"$f":"-$C111-D122","v":112124976.71207929},106223662.14828564,100322347.584492,94421033.020698339,88519718.456904709,82618403.89311105,76717089.329317421,70815774.765523762,64914460.201730125,59013145.63793648,53111831.074142836,47210516.510349184,41309201.94655554,35407887.382761896,29506572.818968251,23605258.255174607,17703943.691380963,11802629.127587318,5901314.5637936741,0,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE111-AF122","v":111907312.06087044},{"$f":"-$AE111-AG122","v":105788332.84586795},{"$f":"-$AE111-AH122","v":99669353.630865455},{"$f":"-$AE111-AI122","v":93550374.415862963},{"$f":"-$AE111-AJ122","v":87431395.200860471},{"$f":"-$AE111-AK122","v":81312415.985857978},{"$f":"-$AE111-AL122","v":75193436.770855486},{"$f":"-$AE111-AM122","v":69074457.555852994},{"$f":"-$AE111-AN122","v":62955478.340850502},{"$f":"-$AE111-AO122","v":56836499.12584801},{"$f":"-$AE111-AP122","v":50717519.910845518},{"$f":"-$AE111-AQ122","v":44598540.695843026},{"$f":"-$AE111-AR122","v":38479561.480840534},{"$f":"-$AE111-AS122","v":32360582.265838042},{"$f":"-$AE111-AT122","v":26241603.05083555},{"$f":"-$AE111-AU122","v":20122623.835833058},{"$f":"-$AE111-AV122","v":14003644.620830566},{"$f":"-$AE111-AW122","v":7884665.4058280736},{"$f":"-$AE111-AX122","v":1765686.1908255816},{"$f":"-$AE111-AY122","v":-4353293.0241769105},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BG111-BH122","v":6772048.6576753343},{"$f":"-$BG111-BI122","v":6401759.8515536999},{"$f":"-$BG111-BJ122","v":6031471.0454320647},{"$f":"-$BG111-BK122","v":5661182.2393104304},{"$f":"-$BG111-BL122","v":5290893.433188796},{"$f":"-$BG111-BM122","v":4920604.6270671617},{"$f":"-$BG111-BN122","v":4550315.8209455274},{"$f":"-$BG111-BO122","v":4180027.0148238936},{"$f":"-$BG111-BP122","v":3809738.2087022592},{"$f":"-$BG111-BQ122","v":3439449.4025806249},{"$f":"-$BG111-BR122","v":3069160.5964589906},{"$f":"-$BG111-BS122","v":2698871.7903373558},{"$f":"-$BG111-BT122","v":2328582.9842157215},{"$f":"-$BG111-BU122","v":1958294.1780940872},{"$f":"-$BG111-BV122","v":1588005.3719724528},{"$f":"-$BG111-BW122","v":1217716.5658508185},{"$f":"-$BG111-BX122","v":847427.75972918421},{"$f":"-$BG111-BY122","v":477138.95360754989},{"$f":"-$BG111-BZ122","v":106850.14748591557},{"$f":"-$BG111-CA122","v":-263438.65863571875}]
[null,"Prop. Tax Value",{"$f":"-C111","v":118026291.27587293},{"$f":"C124/(($C124/$X124)^(1/21))","v":111449922.98109052},{"$f":"D124/(($C124/$X124)^(1/21))","v":105239986.77089788},99376065.225436822,93838878.57368283,88610221.304198191,83672902.307903454,79010688.356065005,74608250.727661967,70451114.810650632,66525612.511422239,62818837.315982953,59318601.855103269,56013397.833916955,52892358.194223493,49945221.385088898,47162297.624271452,44534437.039544649,42052999.585170321,39709826.634611413,37497214.156085208,{"$f":"X111","v":35407887.382761881},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE111","v":118026291.27587293},{"$f":"AE124/(($AE124/$AZ124)^(1/21))","v":111449922.98109052},{"$f":"AF124/(($AE124/$AZ124)^(1/21))","v":105239986.77089788},99376065.225436822,93838878.57368283,88610221.304198191,83672902.307903454,79010688.356065005,74608250.727661967,70451114.810650632,66525612.511422239,62818837.315982953,59318601.855103269,56013397.833916955,52892358.194223493,49945221.385088898,47162297.624271452,44534437.039544649,42052999.585170321,39709826.634611413,37497214.156085208,{"$f":"AZ111","v":35407887.382761881},null,null,null,null,null,"Prop. Tax Value",{"$f":"-BG111","v":7142337.4637969686},{"$f":"BG124/(($BG124/$CB124)^(1/21))","v":6744369.84878683},{"$f":"BH124/(($BG124/$CB124)^(1/21))","v":6368576.7982522072},6013722.7561047832,5678641.010848389,5362229.859591376,5063448.9857983775,4781316.0388720036,4514903.4043186018,4263335.1538788313,4025784.1655954989,3801469.4043498291,3589653.3539249511,3389639.5921535757,3200770.501177277,3022425.1052890304,2854017.0292501249,2694992.5703686788,2544828.8780010124,2403032.2344903327,2269136.4318906884,{"$f":"CB111","v":2142701.2391390903}]
[null,"Tax Dep",null,{"$f":"($C111*0.85)*-D$4","v":20064469.516898397},{"$f":"($C111*0.85)*-E$4","v":32103151.227037434},19261890.736222461,11557134.441733476,11557134.441733476,5778567.2208667379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AE$29*0.85)*-D$4","v":20804529.331008475},{"$f":"($AE$29*0.85)*-E$4","v":33287246.929613557},{"$f":"($AE$29*0.85)*-F$4","v":19972348.157768134},{"$f":"($AE$29*0.85)*-G$4","v":11983408.894660881},{"$f":"($AE$29*0.85)*-H$4","v":11983408.894660881},{"$f":"($AE$29*0.85)*-I$4","v":5991704.4473304404},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BG111*0.85)*-D$4","v":1214197.3688454847},{"$f":"($BG111*0.85)*-E$4","v":1942715.7901527754},{"$f":"($BG111*0.85)*-F$4","v":1165629.4740916651},{"$f":"($BG111*0.85)*-G$4","v":699377.68445499905},{"$f":"($BG111*0.85)*-H$4","v":699377.68445499905},{"$f":"($BG111*0.85)*-I$4","v":349688.84222749952}]
[null,"After Tax Dep. Value",null,{"$f":"D125*$B$6","v":4213538.5985486628},{"$f":"E125*$B$6","v":6741661.7576778606},{"$f":"F125*$B$6","v":4044997.0546067166},{"$f":"G125*$B$6","v":2426998.2327640299},{"$f":"H125*$B$6","v":2426998.2327640299},{"$f":"I125*$B$6","v":1213499.1163820149},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF125*$B$6","v":4368951.1595117794},{"$f":"AG125*$B$6","v":6990321.8552188464},{"$f":"AH125*$B$6","v":4194193.113131308},{"$f":"AI125*$B$6","v":2516515.8678787849},{"$f":"AJ125*$B$6","v":2516515.8678787849},{"$f":"AK125*$B$6","v":1258257.9339393924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BH125*$B$6","v":254981.44745755178},{"$f":"BI125*$B$6","v":407970.31593208283},{"$f":"BJ125*$B$6","v":244782.18955924967},{"$f":"BK125*$B$6","v":146869.3137355498},{"$f":"BL125*$B$6","v":146869.3137355498},{"$f":"BM125*$B$6","v":73434.656867774902}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D126:I126)","v":17518804.749304079},{"$f":"C128/C132","v":0.14843137541580359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AF126:AK126)","v":18164970.020470686},{"$f":"AE128/AE132","v":0.15390613247358717},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BH126:BM126)","v":1060146.9734352066},{"$f":"BG128/BG132","v":0.14843137541580362}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D107:W107)","v":33091483.535291474},{"$f":"C129/C132","v":0.28037383177570091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AF107:AY107)","v":33091483.535291474},{"$f":"AE129/AE132","v":0.28037383177570091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BH107:CA107)","v":2002524.5225598973},{"$f":"BG129/BG132","v":0.28037383177570085}]
[0.85,"Debt",{"$f":"(C132-C128-C129)*$A130","v":57303602.542585775},{"$f":"C130/C132","v":0.48551557388722122},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AE132-AE128-AE129)*$A130","v":56754362.062094145},{"$f":"AE130/AE132","v":0.48086203038810504},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BG132-BG128-BG129)*$A130","v":3467716.0726315854},{"$f":"BG130/BG132","v":0.48551557388722122}]
[0.15,"Equity",{"$f":"(C132-C128-C129)*$A131","v":10112400.448691607},{"$f":"C131/C132","v":8.5679218921274322E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AE132-AE128-AE129)*$A131","v":10015475.658016613},{"$f":"AE131/AE132","v":8.4858005362606764E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BG132-BG128-BG129)*$A131","v":611949.89517027978},{"$f":"BG131/BG132","v":8.5679218921274336E-2}]
[null,"Total",{"$f":"-C111","v":118026291.27587293},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE111","v":118026291.27587293},null,null,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",{"$f":"-BG111","v":7142337.4637969686}]
[null,"Check",{"$f":"SUM(C128:C131)-C132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE128:AE131)-AE132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BG128:BG131)-BG132","v":0}]
[null,"2023 Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 Southern NW Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 Small Solar"]
[null,"Year",null,2023,{"$f":"D135+1","v":2024},{"$f":"E135+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,null,null,null,null,null,"Year",null,2023,{"$f":"AF135+1","v":2024},{"$f":"AG135+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,null,null,null,null,null,"Year",null,2023,{"$f":"BH135+1","v":2024},{"$f":"BI135+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D135-$D$12)","v":238655.07242603993},{"$f":"D136*(1-'Resource Options'!$AA$27)","v":237461.79706390973},{"$f":"E136*(1-'Resource Options'!$AA$27)","v":236274.48807859019},{"$f":"F136*(1-'Resource Options'!$AA$27)","v":235093.11563819723},{"$f":"G136*(1-'Resource Options'!$AA$27)","v":233917.65006000624},{"$f":"H136*(1-'Resource Options'!$AA$27)","v":232748.06180970621},{"$f":"I136*(1-'Resource Options'!$AA$27)","v":231584.32150065768},{"$f":"J136*(1-'Resource Options'!$AA$27)","v":230426.39989315439},{"$f":"K136*(1-'Resource Options'!$AA$27)","v":229274.26789368861},{"$f":"L136*(1-'Resource Options'!$AA$27)","v":228127.89655422018},{"$f":"M136*(1-'Resource Options'!$AA$27)","v":226987.25707144907},{"$f":"N136*(1-'Resource Options'!$AA$27)","v":225852.32078609182},{"$f":"O136*(1-'Resource Options'!$AA$27)","v":224723.05918216135},{"$f":"P136*(1-'Resource Options'!$AA$27)","v":223599.44388625055},{"$f":"Q136*(1-'Resource Options'!$AA$27)","v":222481.44666681931},{"$f":"R136*(1-'Resource Options'!$AA$27)","v":221369.03943348522},{"$f":"S136*(1-'Resource Options'!$AA$27)","v":220262.1942363178},{"$f":"T136*(1-'Resource Options'!$AA$27)","v":219160.88326513622},{"$f":"U136*(1-'Resource Options'!$AA$27)","v":218065.07884881055},{"$f":"V136*(1-'Resource Options'!$AA$27)","v":216974.7534545665},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$28/100*'Resource Options'!$J$28*8760)*(1+'Resource Options'!$X$28)^($D135-$D$12)","v":265172.30269559991},{"$f":"AF136*(1-'Resource Options'!$AA$27)","v":263846.44118212193},{"$f":"AG136*(1-'Resource Options'!$AA$27)","v":262527.20897621132},{"$f":"AH136*(1-'Resource Options'!$AA$27)","v":261214.57293133027},{"$f":"AI136*(1-'Resource Options'!$AA$27)","v":259908.50006667362},{"$f":"AJ136*(1-'Resource Options'!$AA$27)","v":258608.95756634025},{"$f":"AK136*(1-'Resource Options'!$AA$27)","v":257315.91277850856},{"$f":"AL136*(1-'Resource Options'!$AA$27)","v":256029.33321461602},{"$f":"AM136*(1-'Resource Options'!$AA$27)","v":254749.18654854293},{"$f":"AN136*(1-'Resource Options'!$AA$27)","v":253475.44061580021},{"$f":"AO136*(1-'Resource Options'!$AA$27)","v":252208.06341272121},{"$f":"AP136*(1-'Resource Options'!$AA$27)","v":250947.02309565761},{"$f":"AQ136*(1-'Resource Options'!$AA$27)","v":249692.28798017933},{"$f":"AR136*(1-'Resource Options'!$AA$27)","v":248443.82654027845},{"$f":"AS136*(1-'Resource Options'!$AA$27)","v":247201.60740757704},{"$f":"AT136*(1-'Resource Options'!$AA$27)","v":245965.59937053916},{"$f":"AU136*(1-'Resource Options'!$AA$27)","v":244735.77137368647},{"$f":"AV136*(1-'Resource Options'!$AA$27)","v":243512.09251681803},{"$f":"AW136*(1-'Resource Options'!$AA$27)","v":242294.53205423395},{"$f":"AX136*(1-'Resource Options'!$AA$27)","v":241083.05939396279},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$26/100*'Resource Options'!$J$26*8760)*(1+'Resource Options'!$X$26)^($D135-$D$12)","v":11048.845945649997},{"$f":"BH136*(1-'Resource Options'!$AA$27)","v":10993.601715921746},{"$f":"BI136*(1-'Resource Options'!$AA$27)","v":10938.633707342138},{"$f":"BJ136*(1-'Resource Options'!$AA$27)","v":10883.940538805427},{"$f":"BK136*(1-'Resource Options'!$AA$27)","v":10829.5208361114},{"$f":"BL136*(1-'Resource Options'!$AA$27)","v":10775.373231930844},{"$f":"BM136*(1-'Resource Options'!$AA$27)","v":10721.496365771189},{"$f":"BN136*(1-'Resource Options'!$AA$27)","v":10667.888883942333},{"$f":"BO136*(1-'Resource Options'!$AA$27)","v":10614.549439522621},{"$f":"BP136*(1-'Resource Options'!$AA$27)","v":10561.476692325008},{"$f":"BQ136*(1-'Resource Options'!$AA$27)","v":10508.669308863384},{"$f":"BR136*(1-'Resource Options'!$AA$27)","v":10456.125962319067},{"$f":"BS136*(1-'Resource Options'!$AA$27)","v":10403.845332507472},{"$f":"BT136*(1-'Resource Options'!$AA$27)","v":10351.826105844933},{"$f":"BU136*(1-'Resource Options'!$AA$27)","v":10300.066975315709},{"$f":"BV136*(1-'Resource Options'!$AA$27)","v":10248.56664043913},{"$f":"BW136*(1-'Resource Options'!$AA$27)","v":10197.323807236935},{"$f":"BX136*(1-'Resource Options'!$AA$27)","v":10146.33718820075},{"$f":"BY136*(1-'Resource Options'!$AA$27)","v":10095.605502259747},{"$f":"BZ136*(1-'Resource Options'!$AA$27)","v":10045.127474748448}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M33","v":35.265329523666033},{"$f":"D137","v":35.265329523666033},{"$f":"E137","v":35.265329523666033},35.265329523666033,35.265329523666033,35.265329523666033,35.265329523666033,35.265329523666033,35.265329523666033,35.265329523666033,35.265329523666033,35.265329523666033,35.265329523666033,35.265329523666033,35.265329523666033,35.265329523666033,35.265329523666033,35.265329523666033,35.265329523666033,35.265329523666033,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P33","v":31.482247517331196},{"$f":"AF137","v":31.482247517331196},{"$f":"AG137","v":31.482247517331196},31.482247517331196,31.482247517331196,31.482247517331196,31.482247517331196,31.482247517331196,31.482247517331196,31.482247517331196,31.482247517331196,31.482247517331196,31.482247517331196,31.482247517331196,31.482247517331196,31.482247517331196,31.482247517331196,31.482247517331196,31.482247517331196,31.482247517331196,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S33","v":46.289315272271949},{"$f":"BH137","v":46.289315272271949},{"$f":"BI137","v":46.289315272271949},46.289315272271949,46.289315272271949,46.289315272271949,46.289315272271949,46.289315272271949,46.289315272271949,46.289315272271949,46.289315272271949,46.289315272271949,46.289315272271949,46.289315272271949,46.289315272271949,46.289315272271949,46.289315272271949,46.289315272271949,46.289315272271949,46.289315272271949]
[null,"Revenue",null,{"$f":"D137*D136","v":8416249.7715986818},{"$f":"E137*E136","v":8374168.5227406882},{"$f":"F137*F136","v":8332297.6801269846},{"$f":"G137*G136","v":8290636.1917263493},{"$f":"H137*H136","v":8249183.0107677178},{"$f":"I137*I136","v":8207937.095713879},{"$f":"J137*J136","v":8166897.41023531},{"$f":"K137*K136","v":8126062.9231841331},{"$f":"L137*L136","v":8085432.608568212},{"$f":"M137*M136","v":8045005.4455253715},{"$f":"N137*N136","v":8004780.4182977444},{"$f":"O137*O136","v":7964756.5162062552},{"$f":"P137*P136","v":7924932.7336252239},{"$f":"Q137*Q136","v":7885308.069957098},{"$f":"R137*R136","v":7845881.5296073128},{"$f":"S137*S136","v":7806652.1219592765},{"$f":"T137*T136","v":7767618.8613494802},{"$f":"U137*U136","v":7728780.7670427328},{"$f":"V137*V136","v":7690136.86320752},{"$f":"W137*W136","v":7651686.1788914828},null,null,null,null,null,null,"Revenue",null,{"$f":"AF137*AF136","v":8348220.0682035461},{"$f":"AG137*AG136","v":8306478.9678625297},{"$f":"AH137*AH136","v":8264946.5730232168},{"$f":"AI137*AI136","v":8223621.8401581012},{"$f":"AJ137*AJ136","v":8182503.7309573106},{"$f":"AK137*AK136","v":8141591.2123025237},{"$f":"AL137*AL136","v":8100883.2562410114},{"$f":"AM137*AM136","v":8060378.8399598068},{"$f":"AN137*AN136","v":8020076.945760007},{"$f":"AO137*AO136","v":7979976.5610312074},{"$f":"AP137*AP136","v":7940076.6782260509},{"$f":"AQ137*AQ136","v":7900376.2948349211},{"$f":"AR137*AR136","v":7860874.4133607466},{"$f":"AS137*AS136","v":7821570.0412939433},{"$f":"AT137*AT136","v":7782462.1910874732},{"$f":"AU137*AU136","v":7743549.8801320363},{"$f":"AV137*AV136","v":7704832.1307313759},{"$f":"AW137*AW136","v":7666307.9700777186},{"$f":"AX137*AX136","v":7627976.4302273309},{"$f":"AY137*AY136","v":7589836.5480761938},null,null,null,null,null,null,"Revenue",null,{"$f":"BH137*BH136","v":511443.51337295643},{"$f":"BI137*BI136","v":508886.29580609157},{"$f":"BJ137*BJ136","v":506341.86432706116},{"$f":"BK137*BK136","v":503810.15500542586},{"$f":"BL137*BL136","v":501291.10423039872},{"$f":"BM137*BM136","v":498784.64870924677},{"$f":"BN137*BN136","v":496290.7254657005},{"$f":"BO137*BO136","v":493809.27183837199},{"$f":"BP137*BP136","v":491340.22547918017},{"$f":"BQ137*BQ136","v":488883.5243517842},{"$f":"BR137*BR136","v":486439.10673002532},{"$f":"BS137*BS136","v":484006.91119637521},{"$f":"BT137*BT136","v":481586.87664039334},{"$f":"BU137*BU136","v":479178.94225719135},{"$f":"BV137*BV136","v":476783.0475459054},{"$f":"BW137*BW136","v":474399.13230817585},{"$f":"BX137*BX136","v":472027.13664663502},{"$f":"BY137*BY136","v":469667.00096340181},{"$f":"BZ137*BZ136","v":467318.66595858481},{"$f":"CA137*CA136","v":464982.07262879185}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":883264.64255999995},{"$f":"HLOOKUP(E135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":900929.93541120004},{"$f":"HLOOKUP(F135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":918948.53411942406},{"$f":"HLOOKUP(G135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":937327.50480181258},{"$f":"HLOOKUP(H135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":956074.05489784887},{"$f":"HLOOKUP(I135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":975195.53599580587},{"$f":"HLOOKUP(J135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":994699.44671572198},{"$f":"HLOOKUP(K135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1014593.4356500364},{"$f":"HLOOKUP(L135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(M135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(N135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(O135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(P135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(Q135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(R135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(S135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(T135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(U135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(V135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(W135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":883264.64255999995},{"$f":"HLOOKUP(AG135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":900929.93541120004},{"$f":"HLOOKUP(AH135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":918948.53411942406},{"$f":"HLOOKUP(AI135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":937327.50480181258},{"$f":"HLOOKUP(AJ135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":956074.05489784887},{"$f":"HLOOKUP(AK135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":975195.53599580587},{"$f":"HLOOKUP(AL135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":994699.44671572198},{"$f":"HLOOKUP(AM135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1014593.4356500364},{"$f":"HLOOKUP(AN135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(AO135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(AP135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(AQ135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(AR135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(AS135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(AT135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(AU135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(AV135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(AW135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(AX135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(AY135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BH135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":55204.040159999997},{"$f":"HLOOKUP(BI135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":56308.120963200003},{"$f":"HLOOKUP(BJ135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":57434.283382464004},{"$f":"HLOOKUP(BK135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":58582.969050113286},{"$f":"HLOOKUP(BL135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":59754.62843111554},{"$f":"HLOOKUP(BM135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":60949.720999737867},{"$f":"HLOOKUP(BN135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":62168.715419732624},{"$f":"HLOOKUP(BO135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":63412.08972812727},{"$f":"HLOOKUP(BP135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":64680.331522689827},{"$f":"HLOOKUP(BQ135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":65973.938153143637},{"$f":"HLOOKUP(BR135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":67293.416916206494},{"$f":"HLOOKUP(BS135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":68639.285254530638},{"$f":"HLOOKUP(BT135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":70012.070959621269},{"$f":"HLOOKUP(BU135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":71412.312378813687},{"$f":"HLOOKUP(BV135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":72840.558626389946},{"$f":"HLOOKUP(BW135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":74297.36979891776},{"$f":"HLOOKUP(BX135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":75783.317194896095},{"$f":"HLOOKUP(BY135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":77298.98353879404},{"$f":"HLOOKUP(BZ135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":78844.963209569905},{"$f":"HLOOKUP(CA135,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":80421.862473761299}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D136","v":0},{"$f":"HLOOKUP(E135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E136","v":0},{"$f":"HLOOKUP(F135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F136","v":0},{"$f":"HLOOKUP(G135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G136","v":0},{"$f":"HLOOKUP(H135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H136","v":0},{"$f":"HLOOKUP(I135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I136","v":0},{"$f":"HLOOKUP(J135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J136","v":0},{"$f":"HLOOKUP(K135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K136","v":0},{"$f":"HLOOKUP(L135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L136","v":0},{"$f":"HLOOKUP(M135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M136","v":0},{"$f":"HLOOKUP(N135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N136","v":0},{"$f":"HLOOKUP(O135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O136","v":0},{"$f":"HLOOKUP(P135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P136","v":0},{"$f":"HLOOKUP(Q135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q136","v":0},{"$f":"HLOOKUP(R135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R136","v":0},{"$f":"HLOOKUP(S135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S136","v":0},{"$f":"HLOOKUP(T135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T136","v":0},{"$f":"HLOOKUP(U135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U136","v":0},{"$f":"HLOOKUP(V135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V136","v":0},{"$f":"HLOOKUP(W135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W136","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF136","v":0},{"$f":"HLOOKUP(AG135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG136","v":0},{"$f":"HLOOKUP(AH135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH136","v":0},{"$f":"HLOOKUP(AI135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI136","v":0},{"$f":"HLOOKUP(AJ135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ136","v":0},{"$f":"HLOOKUP(AK135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK136","v":0},{"$f":"HLOOKUP(AL135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL136","v":0},{"$f":"HLOOKUP(AM135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM136","v":0},{"$f":"HLOOKUP(AN135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN136","v":0},{"$f":"HLOOKUP(AO135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO136","v":0},{"$f":"HLOOKUP(AP135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP136","v":0},{"$f":"HLOOKUP(AQ135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ136","v":0},{"$f":"HLOOKUP(AR135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR136","v":0},{"$f":"HLOOKUP(AS135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS136","v":0},{"$f":"HLOOKUP(AT135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT136","v":0},{"$f":"HLOOKUP(AU135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU136","v":0},{"$f":"HLOOKUP(AV135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV136","v":0},{"$f":"HLOOKUP(AW135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW136","v":0},{"$f":"HLOOKUP(AX135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX136","v":0},{"$f":"HLOOKUP(AY135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY136","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BH135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH136","v":0},{"$f":"HLOOKUP(BI135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI136","v":0},{"$f":"HLOOKUP(BJ135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ136","v":0},{"$f":"HLOOKUP(BK135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK136","v":0},{"$f":"HLOOKUP(BL135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL136","v":0},{"$f":"HLOOKUP(BM135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM136","v":0},{"$f":"HLOOKUP(BN135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN136","v":0},{"$f":"HLOOKUP(BO135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO136","v":0},{"$f":"HLOOKUP(BP135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP136","v":0},{"$f":"HLOOKUP(BQ135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ136","v":0},{"$f":"HLOOKUP(BR135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR136","v":0},{"$f":"HLOOKUP(BS135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS136","v":0},{"$f":"HLOOKUP(BT135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT136","v":0},{"$f":"HLOOKUP(BU135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU136","v":0},{"$f":"HLOOKUP(BV135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV136","v":0},{"$f":"HLOOKUP(BW135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW136","v":0},{"$f":"HLOOKUP(BX135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX136","v":0},{"$f":"HLOOKUP(BY135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY136","v":0},{"$f":"HLOOKUP(BZ135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ136","v":0},{"$f":"HLOOKUP(CA135,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA136","v":0}]
[null,"B&O Tax",null,{"$f":"D138*0.00275","v":23144.686871896374},{"$f":"E138*0.00275","v":23028.963437536891},22913.818620349208,22799.249527247459,22685.253279611225,22571.827013213166,22458.967878147101,22346.673038756366,22234.939673562581,22123.764975194772,22013.146150318797,21903.080419567199,21793.565017469366,21684.597192382018,21576.17420642011,21468.293335388011,21360.951868711069,21254.147109367514,21147.87637382068,21042.136991951575,null,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"B&O Tax",null,{"$f":"BH138*0.00275","v":1406.4696617756301},{"$f":"BI138*0.00275","v":1399.4373134667517},1392.4401268994181,1385.4779262649211,1378.5505366335965,1371.6577839504284,1364.7994950306763,1357.9754975555229,1351.1856200677453,1344.4296919674064,1337.7075435075697,1331.0190057900318,1324.3639107610816,1317.7420912072762,1311.1533807512399,1304.5976138474834,1298.0746257782462,1291.584252649355,1285.1263313861082,1278.7006997291776]
[null,"Property Tax",null,{"$f":"C165*$B$8","v":1197848.8301588346},{"$f":"D165*$B$8","v":1131105.2683350877},1068080.6257378429,1008567.6859729586,952370.77864430728,899305.13601630763,849196.28552291251,801879.47612570412,757199.13663504156,715008.36421329353,675168.44137842464,637548.37991991139,602024.4902274434,568479.97461642337,536804.54331317451,506894.05183726741,478650.15858873114,451980.00151433889,426795.89278989378,403015.03051467135,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE165*$B$8","v":1197848.8301588346},{"$f":"AF165*$B$8","v":1131105.2683350877},1068080.6257378429,1008567.6859729586,952370.77864430728,899305.13601630763,849196.28552291251,801879.47612570412,757199.13663504156,715008.36421329353,675168.44137842464,637548.37991991139,602024.4902274434,568479.97461642337,536804.54331317451,506894.05183726741,478650.15858873114,451980.00151433889,426795.89278989378,403015.03051467135,null,null,null,null,null,null,"Property Tax",null,{"$f":"BG165*$B$8","v":72487.582920075409},{"$f":"BH165*$B$8","v":68448.609595337519},64634.685925461636,61033.272251707429,57632.527619100278,54421.270844992854,51388.943756867717,48525.576478511946,45821.754650429466,43268.588476716242,40857.683496628706,38581.112984746396,36431.391888984312,34401.452220766623,32484.619816448168,30674.59239357835,28965.418829859504,27351.47959667171,25827.468282832266,24388.374147842384]
[null,"Total Operating Costs",null,{"$f":"SUM(D140:D143)","v":2104258.1595907309},{"$f":"SUM(E140:E143)","v":2055064.1671838246},{"$f":"SUM(F140:F143)","v":2009942.9784776161},{"$f":"SUM(G140:G143)","v":1968694.4403020185},{"$f":"SUM(H140:H143)","v":1931130.0868217675},{"$f":"SUM(I140:I143)","v":1897072.4990253267},{"$f":"SUM(J140:J143)","v":1866354.7001167815},{"$f":"SUM(K140:K143)","v":1838819.5848144968},{"$f":"SUM(L140:L143)","v":1814319.3806716413},{"$f":"SUM(M140:M143)","v":1792715.1396387862},{"$f":"SUM(N140:N143)","v":1773876.2581880474},{"$f":"SUM(O140:O143)","v":1757680.0244119689},{"$f":"SUM(P140:P143)","v":1744011.1905988529},{"$f":"SUM(Q140:Q143)","v":1732761.5698698242},{"$f":"SUM(R140:R143)","v":1723829.6555418337},{"$f":"SUM(S140:S143)","v":1717120.2619553395},{"$f":"SUM(T140:T143)","v":1712544.18557578},{"$f":"SUM(U140:U143)","v":1710017.885244411},{"$f":"SUM(V140:V143)","v":1709463.180516833},{"$f":"SUM(W140:W143)","v":1710806.9670868041},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF140:AF143)","v":2081113.4727188344},{"$f":"SUM(AG140:AG143)","v":2032035.2037462876},{"$f":"SUM(AH140:AH143)","v":1987029.159857267},{"$f":"SUM(AI140:AI143)","v":1945895.1907747712},{"$f":"SUM(AJ140:AJ143)","v":1908444.833542156},{"$f":"SUM(AK140:AK143)","v":1874500.6720121135},{"$f":"SUM(AL140:AL143)","v":1843895.7322386345},{"$f":"SUM(AM140:AM143)","v":1816472.9117757406},{"$f":"SUM(AN140:AN143)","v":1792084.4409980788},{"$f":"SUM(AO140:AO143)","v":1770591.3746635914},{"$f":"SUM(AP140:AP143)","v":1751863.1120377285},{"$f":"SUM(AQ140:AQ143)","v":1735776.9439924015},{"$f":"SUM(AR140:AR143)","v":1722217.6255813835},{"$f":"SUM(AS140:AS143)","v":1711076.9726774422},{"$f":"SUM(AT140:AT143)","v":1702253.4813354136},{"$f":"SUM(AU140:AU143)","v":1695651.9686199515},{"$f":"SUM(AV140:AV143)","v":1691183.233707069},{"$f":"SUM(AW140:AW143)","v":1688763.7381350435},{"$f":"SUM(AX140:AX143)","v":1688315.3041430123},{"$f":"SUM(AY140:AY143)","v":1689764.8300948525},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BH140:BH143)","v":129098.09274185103},{"$f":"SUM(BI140:BI143)","v":126156.16787200427},{"$f":"SUM(BJ140:BJ143)","v":123461.40943482507},{"$f":"SUM(BK140:BK143)","v":121001.71922808564},{"$f":"SUM(BL140:BL143)","v":118765.70658684941},{"$f":"SUM(BM140:BM143)","v":116742.64962868116},{"$f":"SUM(BN140:BN143)","v":114922.45867163102},{"$f":"SUM(BO140:BO143)","v":113295.64170419474},{"$f":"SUM(BP140:BP143)","v":111853.27179318704},{"$f":"SUM(BQ140:BQ143)","v":110586.95632182728},{"$f":"SUM(BR140:BR143)","v":109488.80795634276},{"$f":"SUM(BS140:BS143)","v":108551.41724506707},{"$f":"SUM(BT140:BT143)","v":107767.82675936667},{"$f":"SUM(BU140:BU143)","v":107131.50669078759},{"$f":"SUM(BV140:BV143)","v":106636.33182358937},{"$f":"SUM(BW140:BW143)","v":106276.55980634359},{"$f":"SUM(BX140:BX143)","v":106046.81065053385},{"$f":"SUM(BY140:BY143)","v":105942.0473881151},{"$f":"SUM(BZ140:BZ143)","v":105957.55782378829},{"$f":"SUM(CA140:CA143)","v":106088.93732133287}]
[]
[null,"EBITDA",null,{"$f":"D138-D144","v":6311991.6120079514},{"$f":"E138-E144","v":6319104.3555568634},6322354.7016493687,6321941.7514243312,6318052.9239459503,6310864.5966885518,6300542.7101185285,6287243.3383696359,6271113.2278965712,6252290.3058865853,6230904.1601096969,6207076.4917942863,6180921.5430263709,6152546.5000872742,6122051.8740654793,6089531.860003937,6055074.6757737007,6018762.8817983214,5980673.6826906875,5940879.2118046787,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF138-AF144","v":6267106.5954847112},{"$f":"AG138-AG144","v":6274443.7641162425},6277917.4131659493,6277726.6493833298,6274058.8974151546,6267090.5402904097,6256987.5240023769,6243905.928184066,6227992.5047619287,6209385.1863676161,6188213.5661883224,6164599.3508425197,6138656.7877793629,6110493.0686165011,6080208.7097520595,6047897.9115120843,6013648.8970243074,5977544.2319426751,5939661.1260843184,5900071.7179813413,null,null,null,null,null,null,"EBITDA",null,{"$f":"BH138-BH144","v":382345.42063110543},{"$f":"BI138-BI144","v":382730.1279340873},382880.4548922361,382808.4357773402,382525.39764354931,382041.99908056564,381368.2667940695,380513.63013417728,379486.9536859931,378296.56802995689,376950.29877368256,375455.49395130813,373819.04988102667,372047.43556640379,370146.71572231606,368122.57250183227,365980.32599610114,363724.95357528672,361361.10813479649,358893.13530745899]
[null,"Before Tax Earnings",null,{"$f":"D146-D166-D156","v":-16959309.811715752},{"$f":"E146-E148-E166","v":-26262383.824763432},-13226538.206542809,-5407393.9934909754,-5411282.8209693562,446196.72423089854,6300542.7101185285,6287243.3383696359,6271113.2278965712,6252290.3058865853,6230904.1601096969,6207076.4917942863,6180921.5430263709,6152546.5000872742,6122051.8740654793,6089531.860003937,6055074.6757737007,6018762.8817983214,5980673.6826906875,5940879.2118046787,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF146-AF166-AF156","v":-17428925.805630196},{"$f":"AG146-AG148-AG166","v":-27012803.165497314},-13694430.744602185,-5705682.245277551,-5709349.9972457262,275386.0929599693,6256987.5240023769,6243905.928184066,6227992.5047619287,6209385.1863676161,6188213.5661883224,6164599.3508425197,6138656.7877793629,6110493.0686165011,6080208.7097520595,6047897.9115120843,6013648.8970243074,5977544.2319426751,5939661.1260843184,5900071.7179813413,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BH146-BH166-BH156","v":-1025912.7411158665},{"$f":"BI146-BI148-BI166","v":-1588932.127491964},-800116.89836339466,-326989.97617603827,-327273.01430982916,27142.793103876407,381368.2667940695,380513.63013417728,379486.9536859931,378296.56802995689,376950.29877368256,375455.49395130813,373819.04988102667,372047.43556640379,370146.71572231606,368122.57250183227,365980.32599610114,363724.95357528672,361361.10813479649,358893.13530745899]
[null,"ITC",null,{"$f":"-C152*0.3","v":35935464.904765032},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-AE152*0.3","v":35935464.904765032},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-BG152*0.3","v":2174627.4876022623},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D147*$B$6-D148","v":-39496919.965225339},-5515100.6032003202,-2777573.0233739899,-1135552.7386331048,-1136369.3924035646,93701.312088488688,1323113.9691248909,1320321.1010576235,1316933.7778582799,1312980.9642361829,1308489.8736230363,1303486.0632768001,1297993.5240355378,1292034.7650183276,1285630.8935537506,1278801.6906008266,1271565.6819124771,1263940.2051776475,1255941.4733650442,1247584.6344789825,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF147*$B$6-AF148","v":-39595539.32394737},-5672688.6647544354,-2875830.4563664589,-1198193.2715082858,-1198963.4994216023,57831.07952159355,1313967.3800404991,1311220.2449186537,1307878.4260000049,1303970.8891371994,1299524.8488995477,1294565.8636769291,1289117.9254336662,1283203.5444094653,1276843.8290479325,1270058.5614175377,1262866.2683751045,1255284.2887079618,1247328.8364777069,1239015.0607760816,null,null,null,null,null,null,"Federal Tax",null,{"$f":"BH147*$B$6-BH148","v":-2390069.1632365943},-333675.74677331245,-168024.54865631287,-68667.89499696804,-68727.333005064123,5699.986551814045,80087.336026754594,79907.862328177231,79692.260274058543,79442.279286290941,79159.562742473339,78845.653729774698,78502.000475015593,78129.961468944792,77730.810301686375,77305.740225384769,76855.868459181234,76382.24025081021,75885.832708307265,75367.558414566389]
[]
[]
[{"$f":"IRR(C152:X152,0.1)","v":6.0000000011655841E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D135,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-119784883.01588345},{"$f":"D146-D149","v":45808911.577233292},11834204.958757184,9099927.7250233591,7457494.4900574358,7454422.3163495148,6217163.2846000632,4977428.7409936376,4966922.2373120124,4954179.4500382915,4939309.3416504022,4922414.2864866611,4903590.428517486,4882928.0189908333,4860511.7350689471,4836420.9805117287,4810730.1694031106,4783508.9938612236,4754822.6766206734,4724732.2093256433,4693294.5773256961,{"$f":"C152*-0.3","v":35935464.904765032},null,null,null,null,{"$f":"IRR(AE152:AZ152,0.1)","v":5.9999999999999609E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF135,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$27)","v":-119784883.01588345},{"$f":"AF146-AF149","v":45862645.919432081},11947132.428870678,9153747.8695324082,7475919.9208916156,7473022.3968367567,6209259.4607688161,4943020.1439618776,4932685.6832654122,4920114.0787619241,4905414.2972304169,4888688.7172887744,4870033.4871655907,4849538.8623456964,4827289.524207036,4803364.8807041273,4777839.3500945466,4750782.6286492031,4722259.9432347137,4692332.2896066112,4661056.6572052594,{"$f":"AE152*-0.3","v":35935464.904765032},null,null,null,null,{"$f":"IRR(BG152:CB152,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BH135,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$25)","v":-7248758.2920075413},{"$f":"BH146-BH149","v":2772414.5838676998},716405.87470739975,550905.00354854902,451476.33077430824,451252.73064861342,376342.01252875157,301280.93076731492,300605.76780600008,299794.69341193454,298854.28874366597,297790.73603120924,296609.84022153344,295317.04940601107,293917.47409745899,292415.90542062966,290816.8322764475,289124.45753691992,287342.7133244765,285475.27542648924,283525.5768928926,{"$f":"BG152*-0.3","v":2174627.4876022623}]
[{"$f":"IRR(C153:X153,0.1)","v":8.0455160073295451E-2},"ROE",{"$f":"-C172","v":-10263075.215377115},{"$f":"D152-D156-D158-D167-D148","v":930424.00451892614},325390.0966076348,327957.87002071505,327631.63934293389,324559.4656350133,318880.68710166891,310726.39671135042,300219.89302972518,287477.10575600434,272606.997368115,255711.94220437389,236888.0842351988,216225.67470854614,193809.3907866599,169718.6362294415,144027.82512082346,116806.6495789364,88120.332338386215,58029.865043356083,26592.233043408953,{"$f":"X152","v":35935464.904765032},null,null,null,null,{"$f":"IRR(AE153:AZ153,0.1)","v":8.0302330884524098E-2},"ROE",{"$f":"-AE172","v":-10205304.953316817},{"$f":"AF152-AF156-AF158-AF167-AF148","v":917796.11085192859},316376.82934849337,319121.01209776103,318970.30870949151,316072.78465463268,310567.78252608445,302586.3996585384,292251.93896207307,279680.3344585849,264980.55292707775,248254.97298543528,229599.74286225159,209105.11804235727,186855.77990369685,162931.13640078809,137405.6057912074,110348.88434586395,81826.198931374587,51898.545303272083,20622.912901920266,{"$f":"AZ152","v":35935464.904765032},null,null,null,null,{"$f":"IRR(BG153:CB153,0.1)","v":8.0480054094326237E-2},"ROE",{"$f":"-BG172","v":-621067.9486083166},{"$f":"BH152-BH156-BH158-BH167-BH148","v":56601.864141337108},19952.239968498121,20070.998265435686,20014.103164667787,19790.503038972965,19408.618174215881,18876.369667883962,18201.206706569123,17390.132312503585,16449.727644235012,15386.174931778281,14205.279122102482,12912.488306580111,11512.912998028041,10011.344321198703,8412.2711770165479,6719.896437488962,4938.1522250455455,3070.7143270582892,1121.0157934616436,{"$f":"CB152","v":2174627.4876022623}]
[]
[]
[null,"Interest",null,{"$f":"C159*$B$7","v":2907871.3110235161},2819929.7593605774,2727591.130114492,2630635.5694061019,2528832.2306622928,2421938.7249812931,2309700.5440162434,2191850.4540029415,2068107.8594889743,1938178.1352493085,1801751.9247976595,1658504.4038234281,1508094.5068004851,1350164.114926395,1184337.2034586002,1010218.9464174157,827394.77652417216,635429.39813626651,433865.75082896539,222223.9211562993,null,null,null,null,null,null,"Interest",null,{"$f":"AE159*$B$7","v":2891503.0701064318},2804056.5363965863,2712237.6760012489,2615827.8725861441,2514597.5790002849,2408305.770735132,2296699.3720567217,2179512.6534443907,2056466.5989014432,1927268.2416313486,1791609.9664977491,1649168.7776074698,1499605.5292726764,1342564.1185211432,1177670.6372320333,1004532.4818784681,822737.41875722446,631852.60247991874,431423.54538874771,220973.0354430181,null,null,null,null,null,null,"Interest",null,{"$f":"BG159*$B$7","v":175969.25210568972},170647.48665600264,165059.63293383122,159192.38652555124,153031.77779685726,146563.13863172857,139771.06750834346,132639.39282878907,125151.13441525698,117288.46308104829,109032.65818012916,100364.06303416408,91262.038130900735,81704.911982474223,71669.929526626394,61133.197947986162,50069.629790413921,38452.883224963065,26255.299331239672,13447.836242830104]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C171)","v":4666702.3442822872},{"$f":"-PMT($B$7,20,$C171)","v":4666702.3442822872},4666702.3442822872,4666702.3442822872,4666702.3442822872,4666702.3442822872,4666702.3442822872,4666702.3442822872,4666702.3442822872,4666702.3442822872,4666702.3442822872,4666702.3442822872,4666702.3442822872,4666702.3442822872,4666702.3442822872,4666702.3442822872,4666702.3442822872,4666702.3442822872,4666702.3442822872,4666702.3442822872,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE171)","v":4640433.7443033392},{"$f":"-PMT($B$7,20,$AE171)","v":4640433.7443033392},4640433.7443033392,4640433.7443033392,4640433.7443033392,4640433.7443033392,4640433.7443033392,4640433.7443033392,4640433.7443033392,4640433.7443033392,4640433.7443033392,4640433.7443033392,4640433.7443033392,4640433.7443033392,4640433.7443033392,4640433.7443033392,4640433.7443033392,4640433.7443033392,4640433.7443033392,4640433.7443033392,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BG171)","v":282404.56109943095},{"$f":"-PMT($B$7,20,$BG171)","v":282404.56109943095},282404.56109943095,282404.56109943095,282404.56109943095,282404.56109943095,282404.56109943095,282404.56109943095,282404.56109943095,282404.56109943095,282404.56109943095,282404.56109943095,282404.56109943095,282404.56109943095,282404.56109943095,282404.56109943095,282404.56109943095,282404.56109943095,282404.56109943095,282404.56109943095]
[null,"Sinking Fund",null,{"$f":"D157-D156","v":1758831.0332587711},{"$f":"E157-E156","v":1846772.5849217097},{"$f":"F157-F156","v":1939111.2141677951},{"$f":"G157-G156","v":2036066.7748761852},{"$f":"H157-H156","v":2137870.1136199944},{"$f":"I157-I156","v":2244763.6193009941},{"$f":"J157-J156","v":2357001.8002660437},{"$f":"K157-K156","v":2474851.8902793457},{"$f":"L157-L156","v":2598594.4847933128},{"$f":"M157-M156","v":2728524.2090329789},{"$f":"N157-N156","v":2864950.4194846274},{"$f":"O157-O156","v":3008197.9404588593},{"$f":"P157-P156","v":3158607.8374818023},{"$f":"Q157-Q156","v":3316538.2293558922},{"$f":"R157-R156","v":3482365.140823687},{"$f":"S157-S156","v":3656483.3978648717},{"$f":"T157-T156","v":3839307.567758115},{"$f":"U157-U156","v":4031272.9461460207},{"$f":"V157-V156","v":4232836.5934533216},{"$f":"W157-W156","v":4444478.4231259879},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF157-AF156","v":1748930.6741969073},{"$f":"AG157-AG156","v":1836377.2079067528},{"$f":"AH157-AH156","v":1928196.0683020903},{"$f":"AI157-AI156","v":2024605.871717195},{"$f":"AJ157-AJ156","v":2125836.1653030543},{"$f":"AK157-AK156","v":2232127.9735682071},{"$f":"AL157-AL156","v":2343734.3722466175},{"$f":"AM157-AM156","v":2460921.0908589484},{"$f":"AN157-AN156","v":2583967.145401896},{"$f":"AO157-AO156","v":2713165.5026719905},{"$f":"AP157-AP156","v":2848823.7778055901},{"$f":"AQ157-AQ156","v":2991264.9666958693},{"$f":"AR157-AR156","v":3140828.2150306627},{"$f":"AS157-AS156","v":3297869.6257821959},{"$f":"AT157-AT156","v":3462763.1070713056},{"$f":"AU157-AU156","v":3635901.2624248713},{"$f":"AV157-AV156","v":3817696.3255461147},{"$f":"AW157-AW156","v":4008581.1418234203},{"$f":"AX157-AX156","v":4209010.1989145912},{"$f":"AY157-AY156","v":4419460.708860321},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"BH157-BH156","v":106435.30899374123},{"$f":"BI157-BI156","v":111757.07444342831},{"$f":"BJ157-BJ156","v":117344.92816559973},{"$f":"BK157-BK156","v":123212.17457387972},{"$f":"BL157-BL156","v":129372.78330257369},{"$f":"BM157-BM156","v":135841.42246770239},{"$f":"BN157-BN156","v":142633.49359108749},{"$f":"BO157-BO156","v":149765.16827064188},{"$f":"BP157-BP156","v":157253.42668417399},{"$f":"BQ157-BQ156","v":165116.09801838268},{"$f":"BR157-BR156","v":173371.90291930179},{"$f":"BS157-BS156","v":182040.49806526687},{"$f":"BT157-BT156","v":191142.52296853022},{"$f":"BU157-BU156","v":200699.64911695675},{"$f":"BV157-BV156","v":210734.63157280456},{"$f":"BW157-BW156","v":221271.36315144479},{"$f":"BX157-BX156","v":232334.93130901703},{"$f":"BY157-BY156","v":243951.67787446789},{"$f":"BZ157-BZ156","v":256149.2617681913},{"$f":"CA157-CA156","v":268956.72485660086}]
[null,"Mortgage Balance",{"$f":"C171","v":58157426.220470317},{"$f":"C159-D158","v":56398595.187211543},{"$f":"D159-E158","v":54551822.602289833},{"$f":"E159-F158","v":52612711.388122037},{"$f":"F159-G158","v":50576644.613245852},{"$f":"G159-H158","v":48438774.499625862},{"$f":"H159-I158","v":46194010.88032487},{"$f":"I159-J158","v":43837009.080058828},{"$f":"J159-K158","v":41362157.189779483},{"$f":"K159-L158","v":38763562.70498617},{"$f":"L159-M158","v":36035038.495953187},{"$f":"M159-N158","v":33170088.076468561},{"$f":"N159-O158","v":30161890.136009701},{"$f":"O159-P158","v":27003282.298527896},{"$f":"P159-Q158","v":23686744.069172002},{"$f":"Q159-R158","v":20204378.928348314},{"$f":"R159-S158","v":16547895.530483443},{"$f":"S159-T158","v":12708587.962725328},{"$f":"T159-U158","v":8677315.0165793076},{"$f":"U159-V158","v":4444478.423125986},{"$f":"V159-W158","v":0},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE171","v":57830061.402128629},{"$f":"AE159-AF158","v":56081130.727931723},{"$f":"AF159-AG158","v":54244753.52002497},{"$f":"AG159-AH158","v":52316557.451722883},{"$f":"AH159-AI158","v":50291951.58000569},{"$f":"AI159-AJ158","v":48166115.414702639},{"$f":"AJ159-AK158","v":45933987.44113443},{"$f":"AK159-AL158","v":43590253.068887815},{"$f":"AL159-AM158","v":41129331.978028864},{"$f":"AM159-AN158","v":38545364.832626969},{"$f":"AN159-AO158","v":35832199.329954982},{"$f":"AO159-AP158","v":32983375.552149393},{"$f":"AP159-AQ158","v":29992110.585453525},{"$f":"AQ159-AR158","v":26851282.370422862},{"$f":"AR159-AS158","v":23553412.744640667},{"$f":"AS159-AT158","v":20090649.63756936},{"$f":"AT159-AU158","v":16454748.375144489},{"$f":"AU159-AV158","v":12637052.049598373},{"$f":"AV159-AW158","v":8628470.9077749532},{"$f":"AW159-AX158","v":4419460.7088603619},{"$f":"AX159-AY158","v":4.0978193283081055E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"BG171","v":3519385.042113794},{"$f":"BG159-BH158","v":3412949.7331200526},{"$f":"BH159-BI158","v":3301192.6586766243},{"$f":"BI159-BJ158","v":3183847.7305110246},{"$f":"BJ159-BK158","v":3060635.5559371449},{"$f":"BK159-BL158","v":2931262.7726345714},{"$f":"BL159-BM158","v":2795421.3501668689},{"$f":"BM159-BN158","v":2652787.8565757815},{"$f":"BN159-BO158","v":2503022.6883051395},{"$f":"BO159-BP158","v":2345769.2616209658},{"$f":"BP159-BQ158","v":2180653.1636025831},{"$f":"BQ159-BR158","v":2007281.2606832813},{"$f":"BR159-BS158","v":1825240.7626180146},{"$f":"BS159-BT158","v":1634098.2396494844},{"$f":"BT159-BU158","v":1433398.5905325278},{"$f":"BU159-BV158","v":1222663.9589597231},{"$f":"BV159-BW158","v":1001392.5958082783},{"$f":"BW159-BX158","v":769057.6644992613},{"$f":"BX159-BY158","v":525105.98662479338},{"$f":"BY159-BZ158","v":268956.72485660209},{"$f":"BZ159-CA158","v":1.2223608791828156E-9}]
[]
[]
[null,"Book Depr",null,{"$f":"-($C152)/20","v":5989244.1507941727},{"$f":"-($C152)/20","v":5989244.1507941727},5989244.1507941727,5989244.1507941727,5989244.1507941727,5989244.1507941727,5989244.1507941727,5989244.1507941727,5989244.1507941727,5989244.1507941727,5989244.1507941727,5989244.1507941727,5989244.1507941727,5989244.1507941727,5989244.1507941727,5989244.1507941727,5989244.1507941727,5989244.1507941727,5989244.1507941727,5989244.1507941727,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($AE$29)/20","v":6118979.2150024921},{"$f":"-($AE$29)/20","v":6118979.2150024921},6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($BG$29)/20","v":370288.80612163444},{"$f":"-($BG$29)/20","v":370288.80612163444},370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444]
[null,"Accum Depreciation",null,{"$f":"SUM($D162:D162)","v":5989244.1507941727},{"$f":"SUM($D162:E162)","v":11978488.301588345},{"$f":"SUM($D162:F162)","v":17967732.45238252},{"$f":"SUM($D162:G162)","v":23956976.603176691},{"$f":"SUM($D162:H162)","v":29946220.753970861},{"$f":"SUM($D162:I162)","v":35935464.904765032},{"$f":"SUM($D162:J162)","v":41924709.055559203},{"$f":"SUM($D162:K162)","v":47913953.206353374},{"$f":"SUM($D162:L162)","v":53903197.357147545},{"$f":"SUM($D162:M162)","v":59892441.507941715},{"$f":"SUM($D162:N162)","v":65881685.658735886},{"$f":"SUM($D162:O162)","v":71870929.809530064},{"$f":"SUM($D162:P162)","v":77860173.960324243},{"$f":"SUM($D162:Q162)","v":83849418.111118421},{"$f":"SUM($D162:R162)","v":89838662.261912599},{"$f":"SUM($D162:S162)","v":95827906.412706777},{"$f":"SUM($D162:T162)","v":101817150.56350096},{"$f":"SUM($D162:U162)","v":107806394.71429513},{"$f":"SUM($D162:V162)","v":113795638.86508931},{"$f":"SUM($D162:W162)","v":119784883.01588349},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AF162:AF162)","v":6118979.2150024921},{"$f":"SUM($AF162:AG162)","v":12237958.430004984},{"$f":"SUM($AF162:AH162)","v":18356937.645007476},{"$f":"SUM($AF162:AI162)","v":24475916.860009968},{"$f":"SUM($AF162:AJ162)","v":30594896.07501246},{"$f":"SUM($AF162:AK162)","v":36713875.290014952},{"$f":"SUM($AF162:AL162)","v":42832854.505017444},{"$f":"SUM($AF162:AM162)","v":48951833.720019937},{"$f":"SUM($AF162:AN162)","v":55070812.935022429},{"$f":"SUM($AF162:AO162)","v":61189792.150024921},{"$f":"SUM($AF162:AP162)","v":67308771.365027413},{"$f":"SUM($AF162:AQ162)","v":73427750.580029905},{"$f":"SUM($AF162:AR162)","v":79546729.795032397},{"$f":"SUM($AF162:AS162)","v":85665709.010034889},{"$f":"SUM($AF162:AT162)","v":91784688.225037381},{"$f":"SUM($AF162:AU162)","v":97903667.440039873},{"$f":"SUM($AF162:AV162)","v":104022646.65504237},{"$f":"SUM($AF162:AW162)","v":110141625.87004486},{"$f":"SUM($AF162:AX162)","v":116260605.08504735},{"$f":"SUM($AF162:AY162)","v":122379584.30004984},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BH162:BH162)","v":370288.80612163444},{"$f":"SUM($BH162:BI162)","v":740577.61224326887},{"$f":"SUM($BH162:BJ162)","v":1110866.4183649034},{"$f":"SUM($BH162:BK162)","v":1481155.2244865377},{"$f":"SUM($BH162:BL162)","v":1851444.0306081721},{"$f":"SUM($BH162:BM162)","v":2221732.8367298064},{"$f":"SUM($BH162:BN162)","v":2592021.6428514407},{"$f":"SUM($BH162:BO162)","v":2962310.448973075},{"$f":"SUM($BH162:BP162)","v":3332599.2550947093},{"$f":"SUM($BH162:BQ162)","v":3702888.0612163437},{"$f":"SUM($BH162:BR162)","v":4073176.867337978},{"$f":"SUM($BH162:BS162)","v":4443465.6734596128},{"$f":"SUM($BH162:BT162)","v":4813754.4795812471},{"$f":"SUM($BH162:BU162)","v":5184043.2857028814},{"$f":"SUM($BH162:BV162)","v":5554332.0918245157},{"$f":"SUM($BH162:BW162)","v":5924620.89794615},{"$f":"SUM($BH162:BX162)","v":6294909.7040677844},{"$f":"SUM($BH162:BY162)","v":6665198.5101894187},{"$f":"SUM($BH162:BZ162)","v":7035487.316311053},{"$f":"SUM($BH162:CA162)","v":7405776.1224326873}]
[null,"End Year Book Value",null,{"$f":"-$C152-D163","v":113795638.86508927},107806394.7142951,101817150.56350093,95827906.412706763,89838662.261912584,83849418.111118406,77860173.960324243,71870929.809530079,65881685.658735901,59892441.50794173,53903197.35714756,47913953.206353381,41924709.055559203,35935464.904765025,29946220.753970847,23956976.603176668,17967732.45238249,11978488.301588312,5989244.1507941335,0,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE152-AF163","v":113665903.80088095},{"$f":"-$AE152-AG163","v":107546924.58587846},{"$f":"-$AE152-AH163","v":101427945.37087597},{"$f":"-$AE152-AI163","v":95308966.155873477},{"$f":"-$AE152-AJ163","v":89189986.940870985},{"$f":"-$AE152-AK163","v":83071007.725868493},{"$f":"-$AE152-AL163","v":76952028.510866001},{"$f":"-$AE152-AM163","v":70833049.295863509},{"$f":"-$AE152-AN163","v":64714070.080861017},{"$f":"-$AE152-AO163","v":58595090.865858525},{"$f":"-$AE152-AP163","v":52476111.650856033},{"$f":"-$AE152-AQ163","v":46357132.435853541},{"$f":"-$AE152-AR163","v":40238153.220851049},{"$f":"-$AE152-AS163","v":34119174.005848557},{"$f":"-$AE152-AT163","v":28000194.790846065},{"$f":"-$AE152-AU163","v":21881215.575843573},{"$f":"-$AE152-AV163","v":15762236.360841081},{"$f":"-$AE152-AW163","v":9643257.1458385885},{"$f":"-$AE152-AX163","v":3524277.9308360964},{"$f":"-$AE152-AY163","v":-2594701.2841663957},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BG152-BH163","v":6878469.485885907},{"$f":"-$BG152-BI163","v":6508180.6797642726},{"$f":"-$BG152-BJ163","v":6137891.8736426383},{"$f":"-$BG152-BK163","v":5767603.067521004},{"$f":"-$BG152-BL163","v":5397314.2613993697},{"$f":"-$BG152-BM163","v":5027025.4552777354},{"$f":"-$BG152-BN163","v":4656736.649156101},{"$f":"-$BG152-BO163","v":4286447.8430344667},{"$f":"-$BG152-BP163","v":3916159.0369128319},{"$f":"-$BG152-BQ163","v":3545870.2307911976},{"$f":"-$BG152-BR163","v":3175581.4246695633},{"$f":"-$BG152-BS163","v":2805292.6185479285},{"$f":"-$BG152-BT163","v":2435003.8124262942},{"$f":"-$BG152-BU163","v":2064715.0063046599},{"$f":"-$BG152-BV163","v":1694426.2001830256},{"$f":"-$BG152-BW163","v":1324137.3940613912},{"$f":"-$BG152-BX163","v":953848.58793975692},{"$f":"-$BG152-BY163","v":583559.7818181226},{"$f":"-$BG152-BZ163","v":213270.97569648828},{"$f":"-$BG152-CA163","v":-157017.83042514604}]
[null,"Prop. Tax Value",{"$f":"-C152","v":119784883.01588345},{"$f":"C165/(($C165/$X165)^(1/21))","v":113110526.83350877},{"$f":"D165/(($C165/$X165)^(1/21))","v":106808062.57378428},100856768.59729585,95237077.864430726,89930513.601630762,84919628.552291244,80187947.612570405,75719913.663504153,71500836.421329349,67516844.137842461,63754837.991991132,60202449.022744335,56847997.46164234,53680454.331317447,50689405.183726743,47865015.858873114,45198000.151433885,42679589.278989375,40301503.051467136,38055922.647010893,{"$f":"X152","v":35935464.904765032},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE152","v":119784883.01588345},{"$f":"AE165/(($AE165/$AZ165)^(1/21))","v":113110526.83350877},{"$f":"AF165/(($AE165/$AZ165)^(1/21))","v":106808062.57378428},100856768.59729585,95237077.864430726,89930513.601630762,84919628.552291244,80187947.612570405,75719913.663504153,71500836.421329349,67516844.137842461,63754837.991991132,60202449.022744335,56847997.46164234,53680454.331317447,50689405.183726743,47865015.858873114,45198000.151433885,42679589.278989375,40301503.051467136,38055922.647010893,{"$f":"AZ152","v":35935464.904765032},null,null,null,null,null,"Prop. Tax Value",{"$f":"-BG152","v":7248758.2920075413},{"$f":"BG165/(($BG165/$CB165)^(1/21))","v":6844860.9595337519},{"$f":"BH165/(($BG165/$CB165)^(1/21))","v":6463468.5925461631},6103327.2251707427,5763252.7619100278,5442127.0844992856,5138894.3756867712,4852557.6478511943,4582175.4650429469,4326858.8476716243,4085768.3496628702,3858111.2984746397,3643139.1888984311,3440145.2220766624,3248461.9816448167,3067459.2393578351,2896541.8829859504,2735147.9596671709,2582746.8282832266,2438837.4147842382,2302946.5647258596,{"$f":"CB152","v":2174627.4876022623}]
[null,"Tax Dep",null,{"$f":"($C152*0.85)*-D$4","v":20363430.112700187},{"$f":"($C152*0.85)*-E$4","v":32581488.180320296},19548892.908192176,11729335.744915307,11729335.744915307,5864667.8724576533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AE$29*0.85)*-D$4","v":20804529.331008475},{"$f":"($AE$29*0.85)*-E$4","v":33287246.929613557},{"$f":"($AE$29*0.85)*-F$4","v":19972348.157768134},{"$f":"($AE$29*0.85)*-G$4","v":11983408.894660881},{"$f":"($AE$29*0.85)*-H$4","v":11983408.894660881},{"$f":"($AE$29*0.85)*-I$4","v":5991704.4473304404},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BG152*0.85)*-D$4","v":1232288.9096412822},{"$f":"($BG152*0.85)*-E$4","v":1971662.2554260513},{"$f":"($BG152*0.85)*-F$4","v":1182997.3532556307},{"$f":"($BG152*0.85)*-G$4","v":709798.41195337847},{"$f":"($BG152*0.85)*-H$4","v":709798.41195337847},{"$f":"($BG152*0.85)*-I$4","v":354899.20597668923}]
[null,"After Tax Dep. Value",null,{"$f":"D166*$B$6","v":4276320.3236670392},{"$f":"E166*$B$6","v":6842112.5178672615},{"$f":"F166*$B$6","v":4105267.5107203568},{"$f":"G166*$B$6","v":2463160.5064322143},{"$f":"H166*$B$6","v":2463160.5064322143},{"$f":"I166*$B$6","v":1231580.2532161071},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF166*$B$6","v":4368951.1595117794},{"$f":"AG166*$B$6","v":6990321.8552188464},{"$f":"AH166*$B$6","v":4194193.113131308},{"$f":"AI166*$B$6","v":2516515.8678787849},{"$f":"AJ166*$B$6","v":2516515.8678787849},{"$f":"AK166*$B$6","v":1258257.9339393924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BH166*$B$6","v":258780.67102466925},{"$f":"BI166*$B$6","v":414049.07363947073},{"$f":"BJ166*$B$6","v":248429.44418368244},{"$f":"BK166*$B$6","v":149057.66651020947},{"$f":"BL166*$B$6","v":149057.66651020947},{"$f":"BM166*$B$6","v":74528.833255104735}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D167:I167)","v":17779834.940068711},{"$f":"C169/C173","v":0.14843137541580359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AF167:AK167)","v":18164970.020470686},{"$f":"AE169/AE173","v":0.15164659816098844},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BH167:BM167)","v":1075943.1633393909},{"$f":"BG169/BG173","v":0.14843137541580362}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D148:W148)","v":33584546.639967315},{"$f":"C170/C173","v":0.28037383177570085},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AF148:AY148)","v":33584546.639967315},{"$f":"AE170/AE173","v":0.28037383177570085},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BH148:CA148)","v":2032362.1379460394},{"$f":"BG170/BG173","v":0.28037383177570091}]
[0.85,"Debt",{"$f":"(C173-C169-C170)*$A171","v":58157426.220470317},{"$f":"C171/C173","v":0.48551557388722127},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AE173-AE169-AE170)*$A171","v":57830061.402128629},{"$f":"AE171/AE173","v":0.48278263455381409},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BG173-BG169-BG170)*$A171","v":3519385.042113794},{"$f":"BG171/BG173","v":0.48551557388722111}]
[0.15,"Equity",{"$f":"(C173-C169-C170)*$A172","v":10263075.215377115},{"$f":"C172/C173","v":8.567921892127435E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AE173-AE169-AE170)*$A172","v":10205304.953316817},{"$f":"AE172/AE173","v":8.5196935509496599E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BG173-BG169-BG170)*$A172","v":621067.9486083166},{"$f":"BG172/BG173","v":8.5679218921274308E-2}]
[null,"Total",{"$f":"-C152","v":119784883.01588345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE152","v":119784883.01588345},null,null,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",{"$f":"-BG152","v":7248758.2920075413}]
[null,"Check",{"$f":"SUM(C169:C172)-C173","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE169:AE172)-AE173","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BG169:BG172)-BG173","v":0}]
[null,"2024 Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024 Southern NW Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024 Small Solar"]
[null,"Year",null,2024,{"$f":"D176+1","v":2025},{"$f":"E176+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,null,null,null,null,null,"Year",null,2024,{"$f":"AF176+1","v":2025},{"$f":"AG176+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,null,null,null,null,null,"Year",null,2024,{"$f":"BH176+1","v":2025},{"$f":"BI176+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
[null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D176-$D$12)","v":239371.03764331801},{"$f":"D177*(1-'Resource Options'!$AA$27)","v":238174.18245510143},{"$f":"E177*(1-'Resource Options'!$AA$27)","v":236983.31154282592},{"$f":"F177*(1-'Resource Options'!$AA$27)","v":235798.39498511178},{"$f":"G177*(1-'Resource Options'!$AA$27)","v":234619.40301018622},{"$f":"H177*(1-'Resource Options'!$AA$27)","v":233446.30599513528},{"$f":"I177*(1-'Resource Options'!$AA$27)","v":232279.07446515959},{"$f":"J177*(1-'Resource Options'!$AA$27)","v":231117.6790928338},{"$f":"K177*(1-'Resource Options'!$AA$27)","v":229962.09069736963},{"$f":"L177*(1-'Resource Options'!$AA$27)","v":228812.28024388276},{"$f":"M177*(1-'Resource Options'!$AA$27)","v":227668.21884266334},{"$f":"N177*(1-'Resource Options'!$AA$27)","v":226529.87774845003},{"$f":"O177*(1-'Resource Options'!$AA$27)","v":225397.22835970778},{"$f":"P177*(1-'Resource Options'!$AA$27)","v":224270.24221790922},{"$f":"Q177*(1-'Resource Options'!$AA$27)","v":223148.89100681967},{"$f":"R177*(1-'Resource Options'!$AA$27)","v":222033.14655178558},{"$f":"S177*(1-'Resource Options'!$AA$27)","v":220922.98081902665},{"$f":"T177*(1-'Resource Options'!$AA$27)","v":219818.36591493152},{"$f":"U177*(1-'Resource Options'!$AA$27)","v":218719.27408535685},{"$f":"V177*(1-'Resource Options'!$AA$27)","v":217625.67771493006},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$28/100*'Resource Options'!$J$28*8760)*(1+'Resource Options'!$X$28)^($D176-$D$12)","v":265967.81960368669},{"$f":"AF177*(1-'Resource Options'!$AA$27)","v":264637.98050566827},{"$f":"AG177*(1-'Resource Options'!$AA$27)","v":263314.7906031399},{"$f":"AH177*(1-'Resource Options'!$AA$27)","v":261998.2166501242},{"$f":"AI177*(1-'Resource Options'!$AA$27)","v":260688.22556687359},{"$f":"AJ177*(1-'Resource Options'!$AA$27)","v":259384.78443903921},{"$f":"AK177*(1-'Resource Options'!$AA$27)","v":258087.86051684403},{"$f":"AL177*(1-'Resource Options'!$AA$27)","v":256797.42121425981},{"$f":"AM177*(1-'Resource Options'!$AA$27)","v":255513.43410818852},{"$f":"AN177*(1-'Resource Options'!$AA$27)","v":254235.86693764757},{"$f":"AO177*(1-'Resource Options'!$AA$27)","v":252964.68760295934},{"$f":"AP177*(1-'Resource Options'!$AA$27)","v":251699.86416494453},{"$f":"AQ177*(1-'Resource Options'!$AA$27)","v":250441.36484411982},{"$f":"AR177*(1-'Resource Options'!$AA$27)","v":249189.15801989922},{"$f":"AS177*(1-'Resource Options'!$AA$27)","v":247943.21222979971},{"$f":"AT177*(1-'Resource Options'!$AA$27)","v":246703.49616865072},{"$f":"AU177*(1-'Resource Options'!$AA$27)","v":245469.97868780745},{"$f":"AV177*(1-'Resource Options'!$AA$27)","v":244242.62879436841},{"$f":"AW177*(1-'Resource Options'!$AA$27)","v":243021.41565039658},{"$f":"AX177*(1-'Resource Options'!$AA$27)","v":241806.3085721446},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$26/100*'Resource Options'!$J$26*8760)*(1+'Resource Options'!$X$26)^($D176-$D$12)","v":11081.992483486945},{"$f":"BH177*(1-'Resource Options'!$AA$27)","v":11026.582521069511},{"$f":"BI177*(1-'Resource Options'!$AA$27)","v":10971.449608464163},{"$f":"BJ177*(1-'Resource Options'!$AA$27)","v":10916.592360421842},{"$f":"BK177*(1-'Resource Options'!$AA$27)","v":10862.009398619733},{"$f":"BL177*(1-'Resource Options'!$AA$27)","v":10807.699351626634},{"$f":"BM177*(1-'Resource Options'!$AA$27)","v":10753.6608548685},{"$f":"BN177*(1-'Resource Options'!$AA$27)","v":10699.892550594157},{"$f":"BO177*(1-'Resource Options'!$AA$27)","v":10646.393087841187},{"$f":"BP177*(1-'Resource Options'!$AA$27)","v":10593.16112240198},{"$f":"BQ177*(1-'Resource Options'!$AA$27)","v":10540.19531678997},{"$f":"BR177*(1-'Resource Options'!$AA$27)","v":10487.49434020602},{"$f":"BS177*(1-'Resource Options'!$AA$27)","v":10435.056868504989},{"$f":"BT177*(1-'Resource Options'!$AA$27)","v":10382.881584162464},{"$f":"BU177*(1-'Resource Options'!$AA$27)","v":10330.967176241651},{"$f":"BV177*(1-'Resource Options'!$AA$27)","v":10279.312340360442},{"$f":"BW177*(1-'Resource Options'!$AA$27)","v":10227.91577865864},{"$f":"BX177*(1-'Resource Options'!$AA$27)","v":10176.776199765347},{"$f":"BY177*(1-'Resource Options'!$AA$27)","v":10125.89231876652},{"$f":"BZ177*(1-'Resource Options'!$AA$27)","v":10075.262857172687}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M34","v":45.5249345381674},{"$f":"D178","v":45.5249345381674},{"$f":"E178","v":45.5249345381674},45.5249345381674,45.5249345381674,45.5249345381674,45.5249345381674,45.5249345381674,45.5249345381674,45.5249345381674,45.5249345381674,45.5249345381674,45.5249345381674,45.5249345381674,45.5249345381674,45.5249345381674,45.5249345381674,45.5249345381674,45.5249345381674,45.5249345381674,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P34","v":40.918641000855644},{"$f":"AF178","v":40.918641000855644},{"$f":"AG178","v":40.918641000855644},40.918641000855644,40.918641000855644,40.918641000855644,40.918641000855644,40.918641000855644,40.918641000855644,40.918641000855644,40.918641000855644,40.918641000855644,40.918641000855644,40.918641000855644,40.918641000855644,40.918641000855644,40.918641000855644,40.918641000855644,40.918641000855644,40.918641000855644,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S34","v":59.788865357419816},{"$f":"BH178","v":59.788865357419816},{"$f":"BI178","v":59.788865357419816},59.788865357419816,59.788865357419816,59.788865357419816,59.788865357419816,59.788865357419816,59.788865357419816,59.788865357419816,59.788865357419816,59.788865357419816,59.788865357419816,59.788865357419816,59.788865357419816,59.788865357419816,59.788865357419816,59.788865357419816,59.788865357419816,59.788865357419816]
[null,"Revenue",null,{"$f":"D178*D177","v":10897350.819045257},{"$f":"E178*E177","v":10842864.06495003},{"$f":"F178*F177","v":10788649.744625282},{"$f":"G178*G177","v":10734706.495902155},{"$f":"H178*H177","v":10681032.963422643},{"$f":"I178*I177","v":10627627.79860553},{"$f":"J178*J177","v":10574489.659612501},{"$f":"K178*K177","v":10521617.21131444},{"$f":"L178*L177","v":10469009.125257866},{"$f":"M178*M177","v":10416664.079631576},{"$f":"N178*N177","v":10364580.759233419},{"$f":"O178*O177","v":10312757.855437251},{"$f":"P178*P177","v":10261194.066160066},{"$f":"Q178*Q177","v":10209888.095829265},{"$f":"R178*R177","v":10158838.655350117},{"$f":"S178*S177","v":10108044.462073367},{"$f":"T178*T177","v":10057504.239763001},{"$f":"U178*U177","v":10007216.718564186},{"$f":"V178*V177","v":9957180.6349713635},{"$f":"W178*W177","v":9907394.7317965068},null,null,null,null,null,null,"Revenue",null,{"$f":"AF178*AF177","v":10883041.728143591},{"$f":"AG178*AG177","v":10828626.519502874},{"$f":"AH178*AH177","v":10774483.386905359},{"$f":"AI178*AI177","v":10720610.969970832},{"$f":"AJ178*AJ177","v":10667007.915120978},{"$f":"AK178*AK177","v":10613672.875545373},{"$f":"AL178*AL177","v":10560604.511167647},{"$f":"AM178*AM177","v":10507801.488611808},{"$f":"AN178*AN177","v":10455262.481168749},{"$f":"AO178*AO177","v":10402986.168762906},{"$f":"AP178*AP177","v":10350971.237919092},{"$f":"AQ178*AQ177","v":10299216.381729495},{"$f":"AR178*AR177","v":10247720.299820848},{"$f":"AS178*AS177","v":10196481.698321745},{"$f":"AT178*AT177","v":10145499.289830135},{"$f":"AU178*AU177","v":10094771.793380985},{"$f":"AV178*AV177","v":10044297.934414079},{"$f":"AW178*AW177","v":9994076.444742009},{"$f":"AX178*AX177","v":9944106.0625182986},{"$f":"AY178*AY177","v":9894385.5322057065},null,null,null,null,null,null,"Revenue",null,{"$f":"BH178*BH177","v":662579.75648713938},{"$f":"BI178*BI177","v":659266.8577047037},{"$f":"BJ178*BJ177","v":655970.52341618016},{"$f":"BK178*BK177","v":652690.67079909926},{"$f":"BL178*BL177","v":649427.2174451038},{"$f":"BM178*BM177","v":646180.08135787828},{"$f":"BN178*BN177","v":642949.18095108878},{"$f":"BO178*BO177","v":639734.43504633335},{"$f":"BP178*BP177","v":636535.76287110173},{"$f":"BQ178*BQ177","v":633353.0840567461},{"$f":"BR178*BR177","v":630186.31863646244},{"$f":"BS178*BS177","v":627035.38704328006},{"$f":"BT178*BT177","v":623900.21010806365},{"$f":"BU178*BU177","v":620780.70905752329},{"$f":"BV178*BV177","v":617676.80551223562},{"$f":"BW178*BW177","v":614588.42148467444},{"$f":"BX178*BX177","v":611515.47937725112},{"$f":"BY178*BY177","v":608457.90198036481},{"$f":"BZ178*BZ177","v":605415.61247046303},{"$f":"CA178*CA177","v":602388.53440811066}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":900929.93541120004},{"$f":"HLOOKUP(E176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":918948.53411942406},{"$f":"HLOOKUP(F176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":937327.50480181258},{"$f":"HLOOKUP(G176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":956074.05489784887},{"$f":"HLOOKUP(H176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":975195.53599580587},{"$f":"HLOOKUP(I176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":994699.44671572198},{"$f":"HLOOKUP(J176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1014593.4356500364},{"$f":"HLOOKUP(K176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(L176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(M176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(N176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(O176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(P176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(Q176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(R176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(S176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(T176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(U176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(V176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(W176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":900929.93541120004},{"$f":"HLOOKUP(AG176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":918948.53411942406},{"$f":"HLOOKUP(AH176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":937327.50480181258},{"$f":"HLOOKUP(AI176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":956074.05489784887},{"$f":"HLOOKUP(AJ176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":975195.53599580587},{"$f":"HLOOKUP(AK176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":994699.44671572198},{"$f":"HLOOKUP(AL176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1014593.4356500364},{"$f":"HLOOKUP(AM176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(AN176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(AO176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(AP176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(AQ176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(AR176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(AS176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(AT176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(AU176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(AV176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(AW176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(AX176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(AY176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BH176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":56308.120963200003},{"$f":"HLOOKUP(BI176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":57434.283382464004},{"$f":"HLOOKUP(BJ176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":58582.969050113286},{"$f":"HLOOKUP(BK176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":59754.62843111554},{"$f":"HLOOKUP(BL176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":60949.720999737867},{"$f":"HLOOKUP(BM176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":62168.715419732624},{"$f":"HLOOKUP(BN176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":63412.08972812727},{"$f":"HLOOKUP(BO176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":64680.331522689827},{"$f":"HLOOKUP(BP176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":65973.938153143637},{"$f":"HLOOKUP(BQ176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":67293.416916206494},{"$f":"HLOOKUP(BR176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":68639.285254530638},{"$f":"HLOOKUP(BS176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":70012.070959621269},{"$f":"HLOOKUP(BT176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":71412.312378813687},{"$f":"HLOOKUP(BU176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":72840.558626389946},{"$f":"HLOOKUP(BV176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":74297.36979891776},{"$f":"HLOOKUP(BW176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":75783.317194896095},{"$f":"HLOOKUP(BX176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":77298.98353879404},{"$f":"HLOOKUP(BY176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":78844.963209569905},{"$f":"HLOOKUP(BZ176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":80421.862473761299},{"$f":"HLOOKUP(CA176,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":82030.29972323656}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D177","v":0},{"$f":"HLOOKUP(E176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E177","v":0},{"$f":"HLOOKUP(F176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F177","v":0},{"$f":"HLOOKUP(G176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G177","v":0},{"$f":"HLOOKUP(H176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H177","v":0},{"$f":"HLOOKUP(I176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I177","v":0},{"$f":"HLOOKUP(J176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J177","v":0},{"$f":"HLOOKUP(K176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K177","v":0},{"$f":"HLOOKUP(L176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L177","v":0},{"$f":"HLOOKUP(M176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M177","v":0},{"$f":"HLOOKUP(N176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N177","v":0},{"$f":"HLOOKUP(O176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O177","v":0},{"$f":"HLOOKUP(P176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P177","v":0},{"$f":"HLOOKUP(Q176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q177","v":0},{"$f":"HLOOKUP(R176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R177","v":0},{"$f":"HLOOKUP(S176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S177","v":0},{"$f":"HLOOKUP(T176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T177","v":0},{"$f":"HLOOKUP(U176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U177","v":0},{"$f":"HLOOKUP(V176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V177","v":0},{"$f":"HLOOKUP(W176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W177","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF177","v":0},{"$f":"HLOOKUP(AG176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG177","v":0},{"$f":"HLOOKUP(AH176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH177","v":0},{"$f":"HLOOKUP(AI176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI177","v":0},{"$f":"HLOOKUP(AJ176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ177","v":0},{"$f":"HLOOKUP(AK176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK177","v":0},{"$f":"HLOOKUP(AL176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL177","v":0},{"$f":"HLOOKUP(AM176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM177","v":0},{"$f":"HLOOKUP(AN176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN177","v":0},{"$f":"HLOOKUP(AO176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO177","v":0},{"$f":"HLOOKUP(AP176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP177","v":0},{"$f":"HLOOKUP(AQ176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ177","v":0},{"$f":"HLOOKUP(AR176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR177","v":0},{"$f":"HLOOKUP(AS176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS177","v":0},{"$f":"HLOOKUP(AT176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT177","v":0},{"$f":"HLOOKUP(AU176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU177","v":0},{"$f":"HLOOKUP(AV176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV177","v":0},{"$f":"HLOOKUP(AW176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW177","v":0},{"$f":"HLOOKUP(AX176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX177","v":0},{"$f":"HLOOKUP(AY176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY177","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BH176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH177","v":0},{"$f":"HLOOKUP(BI176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI177","v":0},{"$f":"HLOOKUP(BJ176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ177","v":0},{"$f":"HLOOKUP(BK176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK177","v":0},{"$f":"HLOOKUP(BL176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL177","v":0},{"$f":"HLOOKUP(BM176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM177","v":0},{"$f":"HLOOKUP(BN176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN177","v":0},{"$f":"HLOOKUP(BO176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO177","v":0},{"$f":"HLOOKUP(BP176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP177","v":0},{"$f":"HLOOKUP(BQ176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ177","v":0},{"$f":"HLOOKUP(BR176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR177","v":0},{"$f":"HLOOKUP(BS176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS177","v":0},{"$f":"HLOOKUP(BT176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT177","v":0},{"$f":"HLOOKUP(BU176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU177","v":0},{"$f":"HLOOKUP(BV176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV177","v":0},{"$f":"HLOOKUP(BW176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW177","v":0},{"$f":"HLOOKUP(BX176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX177","v":0},{"$f":"HLOOKUP(BY176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY177","v":0},{"$f":"HLOOKUP(BZ176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ177","v":0},{"$f":"HLOOKUP(CA176,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA177","v":0}]
[null,"B&O Tax",null,{"$f":"D179*0.00275","v":29967.714752374453},{"$f":"E179*0.00275","v":29817.876178612583},29668.786797719524,29520.442863730925,29372.840649412268,29225.976446165205,29079.846563934378,28934.447331114709,28789.775094459132,28645.826218986833,28502.5970878919,28360.084102452438,28218.283681940178,28077.192263530476,27936.806302212819,27797.122270701759,27658.136659348253,27519.845976051511,27382.246746171248,27245.335512440393,null,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"B&O Tax",null,{"$f":"BH179*0.00275","v":1822.0943303396332},{"$f":"BI179*0.00275","v":1812.983858687935},1803.9189393944953,1794.8993446975228,1785.9248479740354,1776.9952237341652,1768.110247615494,1759.2696963774167,1750.4733478955297,1741.7209811560517,1733.0123762502717,1724.3473143690201,1715.725577797175,1707.1469499081888,1698.6112151586478,1690.1181590828546,1681.6675682874404,1673.2592304460031,1664.8929342937734,1656.5684696223043]
[null,"Property Tax",null,{"$f":"C206*$B$8","v":1215696.7777282011},{"$f":"D206*$B$8","v":1147958.7368332804},1083995.0270613364,1023595.3444939554,966561.10324610723,912704.78254295036,861849.31017720362,813827.48031997681,768481.40377090347,725661.98884007137,685228.451154963,647047.8507807178,610994.65513183211,576950.32623820798,544802.93100854068,514446.77320964262,485782.04595170321,458714.50353690243,433155.15159246314,409019.95446933992,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE206*$B$8","v":1215696.7777282011},{"$f":"AF206*$B$8","v":1147958.7368332804},1083995.0270613364,1023595.3444939554,966561.10324610723,912704.78254295036,861849.31017720362,813827.48031997681,768481.40377090347,725661.98884007137,685228.451154963,647047.8507807178,610994.65513183211,576950.32623820798,544802.93100854068,514446.77320964262,485782.04595170321,458714.50353690243,433155.15159246314,409019.95446933992,null,null,null,null,null,null,"Property Tax",null,{"$f":"BG206*$B$8","v":73567.647905584541},{"$f":"BH206*$B$8","v":69468.493878308058},65597.74274575102,61942.668008257875,58491.252280624882,55232.147780583247,52154.639018845039,49248.607568041771,46504.498794720865,43913.290445019309,41466.462980728465,39155.971568219116,36974.219628130173,34914.033858856041,32968.640651713242,31131.643820242669,29397.003570424407,27759.016642662114,26212.297560246461,24751.76092264523]
[null,"Total Operating Costs",null,{"$f":"SUM(D181:D184)","v":2146594.4278917755},{"$f":"SUM(E181:E184)","v":2096725.1471313171},{"$f":"SUM(F181:F184)","v":2050991.3186608686},{"$f":"SUM(G181:G184)","v":2009189.8422555351},{"$f":"SUM(H181:H184)","v":1971129.4798913253},{"$f":"SUM(I181:I184)","v":1936630.2057048376},{"$f":"SUM(J181:J184)","v":1905522.5923911743},{"$f":"SUM(K181:K184)","v":1877647.2320141287},{"$f":"SUM(L181:L184)","v":1852854.1893156604},{"$f":"SUM(M181:M184)","v":1831002.485718362},{"$f":"SUM(N181:N184)","v":1811959.6123153451},{"$f":"SUM(O181:O184)","v":1795601.0702371104},{"$f":"SUM(P181:P184)","v":1781809.9368747915},{"$f":"SUM(Q181:Q184)","v":1770476.4565239777},{"$f":"SUM(R181:R184)","v":1761497.6540934378},{"$f":"SUM(S181:S184)","v":1754776.9705986821},{"$f":"SUM(T181:T184)","v":1750223.9192317561},{"$f":"SUM(U181:U184)","v":1747753.7608660723},{"$f":"SUM(V181:V184)","v":1747287.1979188155},{"$f":"SUM(W181:W184)","v":1748750.0855535651},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF181:AF184)","v":2116626.7131394013},{"$f":"SUM(AG181:AG184)","v":2066907.2709527044},{"$f":"SUM(AH181:AH184)","v":2021322.531863149},{"$f":"SUM(AI181:AI184)","v":1979669.3993918044},{"$f":"SUM(AJ181:AJ184)","v":1941756.6392419131},{"$f":"SUM(AK181:AK184)","v":1907404.2292586723},{"$f":"SUM(AL181:AL184)","v":1876442.7458272399},{"$f":"SUM(AM181:AM184)","v":1848712.784683014},{"$f":"SUM(AN181:AN184)","v":1824064.4142212016},{"$f":"SUM(AO181:AO184)","v":1802356.6594993751},{"$f":"SUM(AP181:AP184)","v":1783457.0152274533},{"$f":"SUM(AQ181:AQ184)","v":1767240.9861346579},{"$f":"SUM(AR181:AR184)","v":1753591.6531928512},{"$f":"SUM(AS181:AS184)","v":1742399.2642604471},{"$f":"SUM(AT181:AT184)","v":1733560.8477912247},{"$f":"SUM(AU181:AU184)","v":1726979.8483279804},{"$f":"SUM(AV181:AV184)","v":1722565.7825724077},{"$f":"SUM(AW181:AW184)","v":1720233.9148900209},{"$f":"SUM(AX181:AX184)","v":1719904.9511726443},{"$f":"SUM(AY181:AY184)","v":1721504.7500411246},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BH181:BH184)","v":131697.86319912417},{"$f":"SUM(BI181:BI184)","v":128715.76111945999},{"$f":"SUM(BJ181:BJ184)","v":125984.6307352588},{"$f":"SUM(BK181:BK184)","v":123492.19578407094},{"$f":"SUM(BL181:BL184)","v":121226.89812833679},{"$f":"SUM(BM181:BM184)","v":119177.85842405003},{"$f":"SUM(BN181:BN184)","v":117334.8389945878},{"$f":"SUM(BO181:BO184)","v":115688.20878710902},{"$f":"SUM(BP181:BP184)","v":114228.91029576003},{"$f":"SUM(BQ181:BQ184)","v":112948.42834238184},{"$f":"SUM(BR181:BR184)","v":111838.76061150938},{"$f":"SUM(BS181:BS184)","v":110892.38984220941},{"$f":"SUM(BT181:BT184)","v":110102.25758474103},{"$f":"SUM(BU181:BU184)","v":109461.73943515417},{"$f":"SUM(BV181:BV184)","v":108964.62166578964},{"$f":"SUM(BW181:BW184)","v":108605.07917422161},{"$f":"SUM(BX181:BX184)","v":108377.65467750588},{"$f":"SUM(BY181:BY184)","v":108277.23908267802},{"$f":"SUM(BZ181:BZ184)","v":108299.05296830153},{"$f":"SUM(CA181:CA184)","v":108438.6291155041}]
[]
[null,"EBITDA",null,{"$f":"D179-D185","v":8750756.3911534809},{"$f":"E179-E185","v":8746138.9178187139},8737658.4259644132,8725516.65364662,8709903.4835313186,8690997.5929006916,8668967.0672213268,8643969.9793003108,8616154.9359422065,8585661.5939132143,8552621.1469180733,8517156.7852001414,8479384.1292852741,8439411.639305288,8397341.0012566783,8353267.4914746853,8307280.3205312453,8259462.9576981142,8209893.4370525479,8158644.6462429417,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF179-AF185","v":8766415.0150041897},{"$f":"AG179-AG185","v":8761719.2485501692},8753160.8550422098,8740941.5705790278,8725251.2758790646,8706268.6462866999,8684161.7653404064,8659088.7039287947,8631198.0669475477,8600629.5092635304,8567514.2226916384,8531975.3955948371,8494128.6466279961,8454082.4340612981,8411938.4420389105,8367791.9450530047,8321732.1518416721,8273842.529851988,8224201.1113456544,8172880.7821645821,null,null,null,null,null,null,"EBITDA",null,{"$f":"BH179-BH185","v":530881.89328801516},{"$f":"BI179-BI185","v":530551.09658524371},529985.89268092136,529198.47501502838,528200.31931676704,527002.22293382825,525614.34195650101,524046.22625922435,522306.85257534171,520404.65571436426,518347.55802495306,516142.99720107066,513797.9525233226,511318.9696223691,508712.18384644599,505983.34231045283,503137.82469974522,500180.66289768682,497116.55950216152,493949.90529260656]
[null,"Before Tax Earnings",null,{"$f":"D187-D207-D197","v":-18322369.639775697},{"$f":"E187-E189-E207","v":-28457254.709396441},-13584377.750364678,-4667705.0521508344,-4683318.2222661357,1994386.7400019644,8668967.0672213268,8643969.9793003108,8616154.9359422065,8585661.5939132143,8552621.1469180733,8517156.7852001414,8479384.1292852741,8439411.639305288,8397341.0012566783,8353267.4914746853,8307280.3205312453,8259462.9576981142,8209893.4370525479,8158644.6462429417,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF187-AF207-AF197","v":-18158539.013891593},{"$f":"AG187-AG189-AG207","v":-28195462.794387139},-13421148.370720176,-4563643.9648784027,-4579334.2595783658,2053975.8785579847,8684161.7653404064,8659088.7039287947,8631198.0669475477,8600629.5092635304,8567514.2226916384,8531975.3955948371,8494128.6466279961,8454082.4340612981,8411938.4420389105,8367791.9450530047,8321732.1518416721,8273842.529851988,8224201.1113456544,8172880.7821645821,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BH187-BH207-BH197","v":-1098476.3267554974},{"$f":"BI187-BI189-BI207","v":-1705905.3997445263},-811888.00511694071,-275925.86366368888,-276924.01936195022,124440.05359446962,525614.34195650101,524046.22625922435,522306.85257534171,520404.65571436426,518347.55802495306,516142.99720107066,513797.9525233226,511318.9696223691,508712.18384644599,505983.34231045283,503137.82469974522,500180.66289768682,497116.55950216152,493949.90529260656]
[null,"ITC",null,{"$f":"-C193*0.1","v":12156967.777282011},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-AE193*0.1","v":12156967.777282011},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-BG193*0.1","v":735676.47905584553},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D188*$B$6-D189","v":-16004665.401634907},-5976023.4889732525,-2852719.3275765823,-980218.06095167517,-983496.8266758885,418821.2154004125,1820483.0841164785,1815233.6956530651,1809392.5365478634,1802988.9347217749,1796050.4408527953,1788602.9248920297,1780670.6671499074,1772276.4442541103,1763441.6102639025,1754186.1732096837,1744528.8673115615,1734487.2211166038,1724077.6217810351,1713315.3757110178,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF188*$B$6-AF189","v":-15970260.970199246},-5921047.1868212987,-2818441.1578512369,-958365.23262446455,-961660.19451145676,431334.93449717679,1823673.9707214853,1818408.6278250469,1812551.5940589849,1806132.1969453413,1799177.986765244,1791714.8330749157,1783767.015791879,1775357.3111528726,1766507.0728281711,1757236.3084611308,1747563.751886751,1737506.9312689174,1727082.2333825873,1716304.9642545623,null,null,null,null,null,null,"Federal Tax",null,{"$f":"BH188*$B$6-BH189","v":-966356.5076745},-358240.13394635048,-170496.48107455755,-57944.431369374666,-58154.044066009548,26132.411254838618,110379.01181086521,110049.7075144371,109684.43904082176,109284.97770001649,108852.98718524014,108390.02941222483,107897.57002989775,107376.9836206975,106829.55860775366,106256.50188519509,105658.94318694649,105037.93920851423,104394.47749545392,103729.48011144738]
[]
[]
[{"$f":"IRR(C193:X193,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D176,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-121569677.7728201},{"$f":"D187-D190","v":24755421.792788386},14722162.406791966,11590377.753540996,9705734.7145982943,9693400.3102072068,8272176.3775002789,6848483.9831048483,6828736.2836472457,6806762.3993943427,6782672.6591914389,6756570.7060652785,6728553.8603081116,6698713.4621353671,6667135.1950511774,6633899.3909927756,6599081.3182650013,6562751.4532196838,6524975.7365815099,6485815.8152715126,6445329.2705319244,{"$f":"C193*-0.3","v":36470903.331846029},null,null,null,null,{"$f":"IRR(AE193:AZ193,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF176,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$27)","v":-121569677.7728201},{"$f":"AF187-AF190","v":24736675.985203438},14682766.435371468,11571602.012893446,9699306.8032034915,9686911.470390521,8274933.7117895233,6860487.7946189214,6840680.0761037478,6818646.4728885628,6794497.3123181891,6768336.2359263944,6740260.562519921,6710361.6308361171,6678725.1229084255,6645431.3692107396,6610555.6365918741,6574168.3999549206,6536335.5985830706,6497118.877963067,6456575.8179100193,{"$f":"AE193*-0.3","v":36470903.331846029},null,null,null,null,{"$f":"IRR(BG193:CB193,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BH176,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$25)","v":-7356764.7905584546},{"$f":"BH187-BH190","v":1497238.4009625153},888791.23053159425,700482.37375547888,587142.906384403,586354.36338277662,500869.81167898962,415235.33014563582,413996.51874478726,412622.41353451996,411119.6780143478,409494.57083971292,407752.96778884582,405900.38249342487,403941.98600167158,401882.62523869233,399726.84042525775,397478.88151279872,395142.72368917259,392722.08200670761,390220.42518115917,{"$f":"BG193*-0.3","v":2207029.4371675365}]
[{"$f":"IRR(C194:X194,0.1)","v":8.5851861114683015E-2},"ROE",{"$f":"-C213","v":-13485900.049128374},{"$f":"D193-D197-D199-D208-D189","v":1583362.0422239751},777303.18536637072,770603.59680147469,761011.59667041618,748677.19227932813,733741.53868113295,716337.42339443509,696589.72393683251,674615.83968392946,650526.09948102525,624424.14635486575,596407.30059769843,566566.90242495388,534988.63534076326,501752.83128236234,466934.75855458807,430604.89350927062,392829.17687109672,353669.25556109846,313182.71082151122,{"$f":"X193","v":36470903.331846029},null,null,null,null,{"$f":"IRR(AE194:AZ194,0.1)","v":8.5895345303152348E-2},"ROE",{"$f":"-AE213","v":-13506053.83079988},{"$f":"AF193-AF197-AF199-AF208-AF189","v":1587767.4194385037},780447.56100722961,773686.43013594206,764033.19541002857,751637.86259705806,736641.58521909057,719177.14927151892,699369.43075634539,677335.8275411604,653186.66697078664,627025.59057899192,598949.91717251809,569050.98548871418,537414.47756102309,504120.72386333719,469244.99124447163,432857.7546075182,395024.95323566813,355808.2326156646,315265.17256261688,{"$f":"AZ193","v":36470903.331846029},null,null,null,null,{"$f":"IRR(BG194:CB194,0.1)","v":8.592375267521879E-2},"ROE",{"$f":"-BG213","v":-817316.15236731584},{"$f":"BH193-BH197-BH199-BH208-BH189","v":96386.818590784096},47495.178129739361,47048.667045324633,46426.607089269179,45638.064087642822,44691.567945121074,43595.141973032616,42356.330572184059,40982.22536191676,39479.489841744595,37854.382667109719,36112.779616242653,34260.194320821669,32301.797829068382,30242.437066089129,28086.652252654545,25838.693340195518,23502.535516569391,21081.893834104412,18580.237008555967,{"$f":"CB193","v":2207029.4371675365}]
[]
[]
[null,"Interest",null,{"$f":"C200*$B$7","v":3821005.013919706},3705447.9366301708,3584113.005476159,3456711.3277644464,3322939.5661671478,3182479.2164899847,3034995.8493289631,2880138.3138098908,2717537.901514865,2546807.4686050876,2367540.5140498211,2179310.2117667915,1981668.3943696106,1774144.4861025703,1556244.3824221781,1327449.2735577663,1087214.4092501341,834967.80172712018,570108.86382795544,292006.97903383255,null,null,null,null,null,null,"Interest",null,{"$f":"AE200*$B$7","v":3826715.2520599663},3710985.4823955949,3589469.2242480041,3461877.1531930342,3327905.4785853159,3187235.2202472119,3039531.4489922021,2884442.4891744424,2721599.0813657939,2550613.5031667138,2371078.6460576793,2182567.0460931933,1984629.8661304829,1776795.8271696367,1558570.0862607483,1329433.0583064156,1088839.1789543664,836215.60563471448,570960.85364908015,292443.36406416394,null,null,null,null,null,null,"Interest",null,{"$f":"BG200*$B$7","v":231572.90983740613},224569.54592064628,217216.01380804845,209494.8050898207,201387.53593568158,192874.90332383549,183936.63908139709,174551.4616268368,164697.02529954849,154349.86715589574,143485.35110506037,132077.6092516832,120099.48030563722,107522.44491228892,94316.557749273212,80450.376228106717,65890.885630881879,50603.420503795816,34551.582120355444,17697.151817743052]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C212)","v":6132146.5597104132},{"$f":"-PMT($B$7,20,$C212)","v":6132146.5597104132},6132146.5597104132,6132146.5597104132,6132146.5597104132,6132146.5597104132,6132146.5597104132,6132146.5597104132,6132146.5597104132,6132146.5597104132,6132146.5597104132,6132146.5597104132,6132146.5597104132,6132146.5597104132,6132146.5597104132,6132146.5597104132,6132146.5597104132,6132146.5597104132,6132146.5597104132,6132146.5597104132,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE212)","v":6141310.6453474024},{"$f":"-PMT($B$7,20,$AE212)","v":6141310.6453474024},6141310.6453474024,6141310.6453474024,6141310.6453474024,6141310.6453474024,6141310.6453474024,6141310.6453474024,6141310.6453474024,6141310.6453474024,6141310.6453474024,6141310.6453474024,6141310.6453474024,6141310.6453474024,6141310.6453474024,6141310.6453474024,6141310.6453474024,6141310.6453474024,6141310.6453474024,6141310.6453474024,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BG212)","v":371640.1881726032},{"$f":"-PMT($B$7,20,$BG212)","v":371640.1881726032},371640.1881726032,371640.1881726032,371640.1881726032,371640.1881726032,371640.1881726032,371640.1881726032,371640.1881726032,371640.1881726032,371640.1881726032,371640.1881726032,371640.1881726032,371640.1881726032,371640.1881726032,371640.1881726032,371640.1881726032,371640.1881726032,371640.1881726032,371640.1881726032]
[null,"Sinking Fund",null,{"$f":"D198-D197","v":2311141.5457907072},{"$f":"E198-E197","v":2426698.6230802424},{"$f":"F198-F197","v":2548033.5542342542},{"$f":"G198-G197","v":2675435.2319459668},{"$f":"H198-H197","v":2809206.9935432654},{"$f":"I198-I197","v":2949667.3432204286},{"$f":"J198-J197","v":3097150.7103814501},{"$f":"K198-K197","v":3252008.2459005225},{"$f":"L198-L197","v":3414608.6581955482},{"$f":"M198-M197","v":3585339.0911053256},{"$f":"N198-N197","v":3764606.0456605921},{"$f":"O198-O197","v":3952836.3479436217},{"$f":"P198-P197","v":4150478.1653408026},{"$f":"Q198-Q197","v":4358002.0736078434},{"$f":"R198-R197","v":4575902.1772882352},{"$f":"S198-S197","v":4804697.2861526469},{"$f":"T198-T197","v":5044932.1504602786},{"$f":"U198-U197","v":5297178.7579832934},{"$f":"V198-V197","v":5562037.6958824582},{"$f":"W198-W197","v":5840139.5806765808},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF198-AF197","v":2314595.3932874361},{"$f":"AG198-AG197","v":2430325.1629518075},{"$f":"AH198-AH197","v":2551841.4210993983},{"$f":"AI198-AI197","v":2679433.4921543682},{"$f":"AJ198-AJ197","v":2813405.1667620866},{"$f":"AK198-AK197","v":2954075.4251001906},{"$f":"AL198-AL197","v":3101779.1963552004},{"$f":"AM198-AM197","v":3256868.1561729601},{"$f":"AN198-AN197","v":3419711.5639816085},{"$f":"AO198-AO197","v":3590697.1421806887},{"$f":"AP198-AP197","v":3770231.9992897231},{"$f":"AQ198-AQ197","v":3958743.5992542091},{"$f":"AR198-AR197","v":4156680.7792169196},{"$f":"AS198-AS197","v":4364514.8181777652},{"$f":"AT198-AT197","v":4582740.5590866543},{"$f":"AU198-AU197","v":4811877.5870409869},{"$f":"AV198-AV197","v":5052471.4663930358},{"$f":"AW198-AW197","v":5305095.039712688},{"$f":"AX198-AX197","v":5570349.7916983226},{"$f":"AY198-AY197","v":5848867.2812832389},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"BH198-BH197","v":140067.27833519707},{"$f":"BI198-BI197","v":147070.64225195692},{"$f":"BJ198-BJ197","v":154424.17436455475},{"$f":"BK198-BK197","v":162145.3830827825},{"$f":"BL198-BL197","v":170252.65223692163},{"$f":"BM198-BM197","v":178765.28484876771},{"$f":"BN198-BN197","v":187703.54909120611},{"$f":"BO198-BO197","v":197088.7265457664},{"$f":"BP198-BP197","v":206943.16287305471},{"$f":"BQ198-BQ197","v":217290.32101670746},{"$f":"BR198-BR197","v":228154.83706754283},{"$f":"BS198-BS197","v":239562.57892092},{"$f":"BT198-BT197","v":251540.70786696597},{"$f":"BU198-BU197","v":264117.74326031428},{"$f":"BV198-BV197","v":277323.63042333},{"$f":"BW198-BW197","v":291189.81194449647},{"$f":"BX198-BX197","v":305749.30254172132},{"$f":"BY198-BY197","v":321036.76766880741},{"$f":"BZ198-BZ197","v":337088.60605224775},{"$f":"CA198-CA197","v":353943.03635486017}]
[null,"Mortgage Balance",{"$f":"C212","v":76420100.278394118},{"$f":"C200-D199","v":74108958.732603416},{"$f":"D200-E199","v":71682260.109523177},{"$f":"E200-F199","v":69134226.555288926},{"$f":"F200-G199","v":66458791.323342957},{"$f":"G200-H199","v":63649584.329799689},{"$f":"H200-I199","v":60699916.986579262},{"$f":"I200-J199","v":57602766.276197813},{"$f":"J200-K199","v":54350758.030297294},{"$f":"K200-L199","v":50936149.372101746},{"$f":"L200-M199","v":47350810.280996419},{"$f":"M200-N199","v":43586204.235335827},{"$f":"N200-O199","v":39633367.887392208},{"$f":"O200-P199","v":35482889.722051404},{"$f":"P200-Q199","v":31124887.648443561},{"$f":"Q200-R199","v":26548985.471155327},{"$f":"R200-S199","v":21744288.185002681},{"$f":"S200-T199","v":16699356.034542402},{"$f":"T200-U199","v":11402177.276559109},{"$f":"U200-V199","v":5840139.5806766506},{"$f":"V200-W199","v":6.9849193096160889E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE212","v":76534305.041199327},{"$f":"AE200-AF199","v":74219709.647911891},{"$f":"AF200-AG199","v":71789384.484960079},{"$f":"AG200-AH199","v":69237543.063860685},{"$f":"AH200-AI199","v":66558109.571706317},{"$f":"AI200-AJ199","v":63744704.404944234},{"$f":"AJ200-AK199","v":60790628.979844041},{"$f":"AK200-AL199","v":57688849.78348884},{"$f":"AL200-AM199","v":54431981.627315879},{"$f":"AM200-AN199","v":51012270.063334271},{"$f":"AN200-AO199","v":47421572.921153583},{"$f":"AO200-AP199","v":43651340.921863861},{"$f":"AP200-AQ199","v":39692597.322609656},{"$f":"AQ200-AR199","v":35535916.543392733},{"$f":"AR200-AS199","v":31171401.725214966},{"$f":"AS200-AT199","v":26588661.166128311},{"$f":"AT200-AU199","v":21776783.579087324},{"$f":"AU200-AV199","v":16724312.11269429},{"$f":"AV200-AW199","v":11419217.072981602},{"$f":"AW200-AX199","v":5848867.2812832789},{"$f":"AX200-AY199","v":4.0046870708465576E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"BG212","v":4631458.1967481226},{"$f":"BG200-BH199","v":4491390.9184129257},{"$f":"BH200-BI199","v":4344320.2761609685},{"$f":"BI200-BJ199","v":4189896.1017964138},{"$f":"BJ200-BK199","v":4027750.7187136314},{"$f":"BK200-BL199","v":3857498.0664767097},{"$f":"BL200-BM199","v":3678732.7816279419},{"$f":"BM200-BN199","v":3491029.2325367359},{"$f":"BN200-BO199","v":3293940.5059909695},{"$f":"BO200-BP199","v":3086997.3431179146},{"$f":"BP200-BQ199","v":2869707.0221012072},{"$f":"BQ200-BR199","v":2641552.1850336641},{"$f":"BR200-BS199","v":2401989.6061127442},{"$f":"BS200-BT199","v":2150448.8982457784},{"$f":"BT200-BU199","v":1886331.1549854642},{"$f":"BU200-BV199","v":1609007.5245621342},{"$f":"BV200-BW199","v":1317817.7126176376},{"$f":"BW200-BX199","v":1012068.4100759162},{"$f":"BX200-BY199","v":691031.6424071088},{"$f":"BY200-BZ199","v":353943.03635486105},{"$f":"BZ200-CA199","v":8.7311491370201111E-10}]
[]
[]
[null,"Book Depr",null,{"$f":"-($C193)/20","v":6078483.8886410054},{"$f":"-($C193)/20","v":6078483.8886410054},6078483.8886410054,6078483.8886410054,6078483.8886410054,6078483.8886410054,6078483.8886410054,6078483.8886410054,6078483.8886410054,6078483.8886410054,6078483.8886410054,6078483.8886410054,6078483.8886410054,6078483.8886410054,6078483.8886410054,6078483.8886410054,6078483.8886410054,6078483.8886410054,6078483.8886410054,6078483.8886410054,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($AE$29)/20","v":6118979.2150024921},{"$f":"-($AE$29)/20","v":6118979.2150024921},6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($BG$29)/20","v":370288.80612163444},{"$f":"-($BG$29)/20","v":370288.80612163444},370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444]
[null,"Accum Depreciation",null,{"$f":"SUM($D203:D203)","v":6078483.8886410054},{"$f":"SUM($D203:E203)","v":12156967.777282011},{"$f":"SUM($D203:F203)","v":18235451.665923014},{"$f":"SUM($D203:G203)","v":24313935.554564022},{"$f":"SUM($D203:H203)","v":30392419.443205029},{"$f":"SUM($D203:I203)","v":36470903.331846036},{"$f":"SUM($D203:J203)","v":42549387.220487043},{"$f":"SUM($D203:K203)","v":48627871.109128051},{"$f":"SUM($D203:L203)","v":54706354.997769058},{"$f":"SUM($D203:M203)","v":60784838.886410065},{"$f":"SUM($D203:N203)","v":66863322.775051072},{"$f":"SUM($D203:O203)","v":72941806.663692072},{"$f":"SUM($D203:P203)","v":79020290.552333072},{"$f":"SUM($D203:Q203)","v":85098774.440974072},{"$f":"SUM($D203:R203)","v":91177258.329615071},{"$f":"SUM($D203:S203)","v":97255742.218256071},{"$f":"SUM($D203:T203)","v":103334226.10689707},{"$f":"SUM($D203:U203)","v":109412709.99553807},{"$f":"SUM($D203:V203)","v":115491193.88417907},{"$f":"SUM($D203:W203)","v":121569677.77282007},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AF203:AF203)","v":6118979.2150024921},{"$f":"SUM($AF203:AG203)","v":12237958.430004984},{"$f":"SUM($AF203:AH203)","v":18356937.645007476},{"$f":"SUM($AF203:AI203)","v":24475916.860009968},{"$f":"SUM($AF203:AJ203)","v":30594896.07501246},{"$f":"SUM($AF203:AK203)","v":36713875.290014952},{"$f":"SUM($AF203:AL203)","v":42832854.505017444},{"$f":"SUM($AF203:AM203)","v":48951833.720019937},{"$f":"SUM($AF203:AN203)","v":55070812.935022429},{"$f":"SUM($AF203:AO203)","v":61189792.150024921},{"$f":"SUM($AF203:AP203)","v":67308771.365027413},{"$f":"SUM($AF203:AQ203)","v":73427750.580029905},{"$f":"SUM($AF203:AR203)","v":79546729.795032397},{"$f":"SUM($AF203:AS203)","v":85665709.010034889},{"$f":"SUM($AF203:AT203)","v":91784688.225037381},{"$f":"SUM($AF203:AU203)","v":97903667.440039873},{"$f":"SUM($AF203:AV203)","v":104022646.65504237},{"$f":"SUM($AF203:AW203)","v":110141625.87004486},{"$f":"SUM($AF203:AX203)","v":116260605.08504735},{"$f":"SUM($AF203:AY203)","v":122379584.30004984},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BH203:BH203)","v":370288.80612163444},{"$f":"SUM($BH203:BI203)","v":740577.61224326887},{"$f":"SUM($BH203:BJ203)","v":1110866.4183649034},{"$f":"SUM($BH203:BK203)","v":1481155.2244865377},{"$f":"SUM($BH203:BL203)","v":1851444.0306081721},{"$f":"SUM($BH203:BM203)","v":2221732.8367298064},{"$f":"SUM($BH203:BN203)","v":2592021.6428514407},{"$f":"SUM($BH203:BO203)","v":2962310.448973075},{"$f":"SUM($BH203:BP203)","v":3332599.2550947093},{"$f":"SUM($BH203:BQ203)","v":3702888.0612163437},{"$f":"SUM($BH203:BR203)","v":4073176.867337978},{"$f":"SUM($BH203:BS203)","v":4443465.6734596128},{"$f":"SUM($BH203:BT203)","v":4813754.4795812471},{"$f":"SUM($BH203:BU203)","v":5184043.2857028814},{"$f":"SUM($BH203:BV203)","v":5554332.0918245157},{"$f":"SUM($BH203:BW203)","v":5924620.89794615},{"$f":"SUM($BH203:BX203)","v":6294909.7040677844},{"$f":"SUM($BH203:BY203)","v":6665198.5101894187},{"$f":"SUM($BH203:BZ203)","v":7035487.316311053},{"$f":"SUM($BH203:CA203)","v":7405776.1224326873}]
[null,"End Year Book Value",null,{"$f":"-$C193-D204","v":115491193.8841791},109412709.99553809,103334226.10689709,97255742.218256086,91177258.329615071,85098774.440974057,79020290.552333057,72941806.663692057,66863322.775051042,60784838.886410035,54706354.997769028,48627871.109128028,42549387.220487028,36470903.331846029,30392419.443205029,24313935.554564029,18235451.665923029,12156967.777282029,6078483.8886410296,0,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE193-AF204","v":115450698.55781761},{"$f":"-$AE193-AG204","v":109331719.34281512},{"$f":"-$AE193-AH204","v":103212740.12781262},{"$f":"-$AE193-AI204","v":97093760.912810132},{"$f":"-$AE193-AJ204","v":90974781.69780764},{"$f":"-$AE193-AK204","v":84855802.482805148},{"$f":"-$AE193-AL204","v":78736823.267802656},{"$f":"-$AE193-AM204","v":72617844.052800164},{"$f":"-$AE193-AN204","v":66498864.837797672},{"$f":"-$AE193-AO204","v":60379885.622795179},{"$f":"-$AE193-AP204","v":54260906.407792687},{"$f":"-$AE193-AQ204","v":48141927.192790195},{"$f":"-$AE193-AR204","v":42022947.977787703},{"$f":"-$AE193-AS204","v":35903968.762785211},{"$f":"-$AE193-AT204","v":29784989.547782719},{"$f":"-$AE193-AU204","v":23666010.332780227},{"$f":"-$AE193-AV204","v":17547031.117777735},{"$f":"-$AE193-AW204","v":11428051.902775243},{"$f":"-$AE193-AX204","v":5309072.6877727509},{"$f":"-$AE193-AY204","v":-809906.52722974122},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BG193-BH204","v":6986475.9844368203},{"$f":"-$BG193-BI204","v":6616187.1783151859},{"$f":"-$BG193-BJ204","v":6245898.3721935507},{"$f":"-$BG193-BK204","v":5875609.5660719164},{"$f":"-$BG193-BL204","v":5505320.7599502821},{"$f":"-$BG193-BM204","v":5135031.9538286477},{"$f":"-$BG193-BN204","v":4764743.1477070134},{"$f":"-$BG193-BO204","v":4394454.3415853791},{"$f":"-$BG193-BP204","v":4024165.5354637452},{"$f":"-$BG193-BQ204","v":3653876.7293421109},{"$f":"-$BG193-BR204","v":3283587.9232204766},{"$f":"-$BG193-BS204","v":2913299.1170988418},{"$f":"-$BG193-BT204","v":2543010.3109772075},{"$f":"-$BG193-BU204","v":2172721.5048555732},{"$f":"-$BG193-BV204","v":1802432.6987339389},{"$f":"-$BG193-BW204","v":1432143.8926123045},{"$f":"-$BG193-BX204","v":1061855.0864906702},{"$f":"-$BG193-BY204","v":691566.2803690359},{"$f":"-$BG193-BZ204","v":321277.47424740158},{"$f":"-$BG193-CA204","v":-49011.331874232739}]
[null,"Prop. Tax Value",{"$f":"-C193","v":121569677.7728201},{"$f":"C206/(($C206/$X206)^(1/21))","v":114795873.68332805},{"$f":"D206/(($C206/$X206)^(1/21))","v":108399502.70613365},102359534.44939554,96656110.324610725,91270478.254295036,86184931.017720357,81382748.031997681,76848140.37709035,72566198.884007141,68522845.115496293,64704785.078071781,61099465.513183214,57695032.623820797,54480293.100854062,51444677.320964262,48578204.595170319,45871450.353690244,43315515.159246311,40901995.446933992,38622955.89445135,{"$f":"X193","v":36470903.331846029},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE193","v":121569677.7728201},{"$f":"AE206/(($AE206/$AZ206)^(1/21))","v":114795873.68332805},{"$f":"AF206/(($AE206/$AZ206)^(1/21))","v":108399502.70613365},102359534.44939554,96656110.324610725,91270478.254295036,86184931.017720357,81382748.031997681,76848140.37709035,72566198.884007141,68522845.115496293,64704785.078071781,61099465.513183214,57695032.623820797,54480293.100854062,51444677.320964262,48578204.595170319,45871450.353690244,43315515.159246311,40901995.446933992,38622955.89445135,{"$f":"AZ193","v":36470903.331846029},null,null,null,null,null,"Prop. Tax Value",{"$f":"-BG193","v":7356764.7905584546},{"$f":"BG206/(($BG206/$CB206)^(1/21))","v":6946849.387830806},{"$f":"BH206/(($BG206/$CB206)^(1/21))","v":6559774.2745751021},6194266.8008257877,5849125.2280624881,5523214.7780583249,5215463.9018845037,4924860.7568041766,4650449.8794720862,4391329.0445019305,4146646.2980728461,3915597.1568219112,3697421.9628130174,3491403.3858856042,3296864.0651713242,3113164.3820242668,2939700.3570424407,2775901.6642662114,2621229.7560246461,2475176.0922645228,2337260.4685402741,{"$f":"CB193","v":2207029.4371675365}]
[null,"Tax Dep",null,{"$f":"($C29*0.95)*-D$4","v":23252121.017009471},{"$f":"($C29*0.95)*-E$4","v":37203393.627215154},22322036.176329091,13393221.705797454,13393221.705797454,6696610.8528987272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AE193*0.95)*-D$4","v":23098238.776835818},{"$f":"($AE193*0.95)*-E$4","v":36957182.042937309},22174309.225762386,13304585.53545743,13304585.53545743,6652292.7677287152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BG193*0.95)*-D$4","v":1397785.3102061064},{"$f":"($BG193*0.95)*-E$4","v":2236456.49632977},1341873.8977978621,805124.33867871726,805124.33867871726,402562.16933935863]
[null,"After Tax Dep. Value",null,{"$f":"D207*$B$6","v":4882945.4135719882},{"$f":"E207*$B$6","v":7812712.6617151825},{"$f":"F207*$B$6","v":4687627.5970291086},{"$f":"G207*$B$6","v":2812576.5582174654},{"$f":"H207*$B$6","v":2812576.5582174654},{"$f":"I207*$B$6","v":1406288.2791087327},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF207*$B$6","v":4850630.1431355216},{"$f":"AG207*$B$6","v":7761008.2290168349},{"$f":"AH207*$B$6","v":4656604.9374101013},{"$f":"AI207*$B$6","v":2793962.9624460605},{"$f":"AJ207*$B$6","v":2793962.9624460605},{"$f":"AK207*$B$6","v":1396981.4812230302},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BH207*$B$6","v":293534.91514328233},{"$f":"BI207*$B$6","v":469655.86422925169},{"$f":"BJ207*$B$6","v":281793.51853755105},{"$f":"BK207*$B$6","v":169076.11112253062},{"$f":"BL207*$B$6","v":169076.11112253062},{"$f":"BM207*$B$6","v":84538.055561265312}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D208:I208)","v":20302025.316996645},{"$f":"C210/C214","v":0.16699908800396329},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AF208:AK208)","v":20167666.772519942},{"$f":"AE210/AE214","v":0.16589389017060405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BH208:BM208)","v":1220442.330175871},{"$f":"BG210/BG214","v":0.16589389017060402}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D189:W189)","v":11361652.128300944},{"$f":"C211/C214","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AF189:AY189)","v":11361652.128300944},{"$f":"AE211/AE214","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BH189:CA189)","v":687548.11126714526},{"$f":"BG211/BG214","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C214-C210-C211)*$A212","v":76420100.278394118},{"$f":"C212/C214","v":0.62861152286018251},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AE214-AE210-AE211)*$A212","v":76534305.041199327},{"$f":"AE212/AE214","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BG214-BG210-BG211)*$A212","v":4631458.1967481226},{"$f":"BG212/BG214","v":0.62955094101853804}]
[0.15,"Equity",{"$f":"(C214-C210-C211)*$A213","v":13485900.049128374},{"$f":"C213/C214","v":0.11093144521062044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AE214-AE210-AE211)*$A213","v":13506053.83079988},{"$f":"AE213/AE214","v":0.11109722488562432},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BG214-BG210-BG211)*$A213","v":817316.15236731584},{"$f":"BG213/BG214","v":0.11109722488562436}]
[null,"Total",{"$f":"-C193","v":121569677.7728201},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE193","v":121569677.7728201},null,null,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",{"$f":"-BG193","v":7356764.7905584546}]
[null,"Check",{"$f":"SUM(C210:C213)-C214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE210:AE213)-AE214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BG210:BG213)-BG214","v":0}]
[null,"2025 Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025 Southern NW Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025 Small Solar"]
[null,"Year",null,2025,{"$f":"D217+1","v":2026},{"$f":"E217+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,null,null,null,null,"Year",null,2025,{"$f":"AF217+1","v":2026},{"$f":"AG217+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,null,null,null,null,null,"Year",null,2025,{"$f":"BH217+1","v":2026},{"$f":"BI217+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D217-$D$12)","v":240089.15075624795},{"$f":"D218*(1-'Resource Options'!$AA$27)","v":238888.70500246671},{"$f":"E218*(1-'Resource Options'!$AA$27)","v":237694.26147745439},{"$f":"F218*(1-'Resource Options'!$AA$27)","v":236505.79017006711},{"$f":"G218*(1-'Resource Options'!$AA$27)","v":235323.26121921677},{"$f":"H218*(1-'Resource Options'!$AA$27)","v":234146.64491312069},{"$f":"I218*(1-'Resource Options'!$AA$27)","v":232975.91168855509},{"$f":"J218*(1-'Resource Options'!$AA$27)","v":231811.03213011232},{"$f":"K218*(1-'Resource Options'!$AA$27)","v":230651.97696946174},{"$f":"L218*(1-'Resource Options'!$AA$27)","v":229498.71708461444},{"$f":"M218*(1-'Resource Options'!$AA$27)","v":228351.22349919137},{"$f":"N218*(1-'Resource Options'!$AA$27)","v":227209.4673816954},{"$f":"O218*(1-'Resource Options'!$AA$27)","v":226073.42004478694},{"$f":"P218*(1-'Resource Options'!$AA$27)","v":224943.05294456301},{"$f":"Q218*(1-'Resource Options'!$AA$27)","v":223818.33767984019},{"$f":"R218*(1-'Resource Options'!$AA$27)","v":222699.24599144098},{"$f":"S218*(1-'Resource Options'!$AA$27)","v":221585.74976148378},{"$f":"T218*(1-'Resource Options'!$AA$27)","v":220477.82101267634},{"$f":"U218*(1-'Resource Options'!$AA$27)","v":219375.43190761298},{"$f":"V218*(1-'Resource Options'!$AA$27)","v":218278.55474807491},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$28/100*'Resource Options'!$J$28*8760)*(1+'Resource Options'!$X$28)^($D217-$D$12)","v":266765.72306249774},{"$f":"AF218*(1-'Resource Options'!$AA$27)","v":265431.89444718527},{"$f":"AG218*(1-'Resource Options'!$AA$27)","v":264104.73497494933},{"$f":"AH218*(1-'Resource Options'!$AA$27)","v":262784.21130007459},{"$f":"AI218*(1-'Resource Options'!$AA$27)","v":261470.29024357421},{"$f":"AJ218*(1-'Resource Options'!$AA$27)","v":260162.93879235635},{"$f":"AK218*(1-'Resource Options'!$AA$27)","v":258862.12409839456},{"$f":"AL218*(1-'Resource Options'!$AA$27)","v":257567.81347790259},{"$f":"AM218*(1-'Resource Options'!$AA$27)","v":256279.97441051307},{"$f":"AN218*(1-'Resource Options'!$AA$27)","v":254998.5745384605},{"$f":"AO218*(1-'Resource Options'!$AA$27)","v":253723.5816657682},{"$f":"AP218*(1-'Resource Options'!$AA$27)","v":252454.96375743937},{"$f":"AQ218*(1-'Resource Options'!$AA$27)","v":251192.68893865217},{"$f":"AR218*(1-'Resource Options'!$AA$27)","v":249936.72549395889},{"$f":"AS218*(1-'Resource Options'!$AA$27)","v":248687.0418664891},{"$f":"AT218*(1-'Resource Options'!$AA$27)","v":247443.60665715666},{"$f":"AU218*(1-'Resource Options'!$AA$27)","v":246206.38862387088},{"$f":"AV218*(1-'Resource Options'!$AA$27)","v":244975.35668075152},{"$f":"AW218*(1-'Resource Options'!$AA$27)","v":243750.47989734774},{"$f":"AX218*(1-'Resource Options'!$AA$27)","v":242531.72749786099},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$26/100*'Resource Options'!$J$26*8760)*(1+'Resource Options'!$X$26)^($D217-$D$12)","v":11115.238460937406},{"$f":"BH218*(1-'Resource Options'!$AA$27)","v":11059.662268632719},{"$f":"BI218*(1-'Resource Options'!$AA$27)","v":11004.363957289555},{"$f":"BJ218*(1-'Resource Options'!$AA$27)","v":10949.342137503108},{"$f":"BK218*(1-'Resource Options'!$AA$27)","v":10894.595426815593},{"$f":"BL218*(1-'Resource Options'!$AA$27)","v":10840.122449681516},{"$f":"BM218*(1-'Resource Options'!$AA$27)","v":10785.921837433109},{"$f":"BN218*(1-'Resource Options'!$AA$27)","v":10731.992228245943},{"$f":"BO218*(1-'Resource Options'!$AA$27)","v":10678.332267104714},{"$f":"BP218*(1-'Resource Options'!$AA$27)","v":10624.94060576919},{"$f":"BQ218*(1-'Resource Options'!$AA$27)","v":10571.815902740344},{"$f":"BR218*(1-'Resource Options'!$AA$27)","v":10518.956823226641},{"$f":"BS218*(1-'Resource Options'!$AA$27)","v":10466.362039110509},{"$f":"BT218*(1-'Resource Options'!$AA$27)","v":10414.030228914957},{"$f":"BU218*(1-'Resource Options'!$AA$27)","v":10361.960077770382},{"$f":"BV218*(1-'Resource Options'!$AA$27)","v":10310.15027738153},{"$f":"BW218*(1-'Resource Options'!$AA$27)","v":10258.599525994623},{"$f":"BX218*(1-'Resource Options'!$AA$27)","v":10207.30652836465},{"$f":"BY218*(1-'Resource Options'!$AA$27)","v":10156.269995722827},{"$f":"BZ218*(1-'Resource Options'!$AA$27)","v":10105.488645744213}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M35","v":46.239568707624933},{"$f":"D219","v":46.239568707624933},{"$f":"E219","v":46.239568707624933},46.239568707624933,46.239568707624933,46.239568707624933,46.239568707624933,46.239568707624933,46.239568707624933,46.239568707624933,46.239568707624933,46.239568707624933,46.239568707624933,46.239568707624933,46.239568707624933,46.239568707624933,46.239568707624933,46.239568707624933,46.239568707624933,46.239568707624933,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P35","v":41.425038658428846},{"$f":"AF219","v":41.425038658428846},{"$f":"AG219","v":41.425038658428846},41.425038658428846,41.425038658428846,41.425038658428846,41.425038658428846,41.425038658428846,41.425038658428846,41.425038658428846,41.425038658428846,41.425038658428846,41.425038658428846,41.425038658428846,41.425038658428846,41.425038658428846,41.425038658428846,41.425038658428846,41.425038658428846,41.425038658428846,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S35","v":60.529694703013497},{"$f":"BH219","v":60.529694703013497},{"$f":"BI219","v":60.529694703013497},60.529694703013497,60.529694703013497,60.529694703013497,60.529694703013497,60.529694703013497,60.529694703013497,60.529694703013497,60.529694703013497,60.529694703013497,60.529694703013497,60.529694703013497,60.529694703013497,60.529694703013497,60.529694703013497,60.529694703013497,60.529694703013497,60.529694703013497]
[null,"Revenue",null,{"$f":"D219*D218","v":11101618.782348847},{"$f":"E219*E218","v":11046110.688437104},{"$f":"F219*F218","v":10990880.134994918},{"$f":"G219*G218","v":10935925.734319944},{"$f":"H219*H218","v":10881246.105648344},{"$f":"I219*I218","v":10826839.875120101},{"$f":"J219*J218","v":10772705.675744502},{"$f":"K219*K218","v":10718842.147365779},{"$f":"L219*L218","v":10665247.936628951},{"$f":"M219*M218","v":10611921.696945805},{"$f":"N219*N218","v":10558862.088461077},{"$f":"O219*O218","v":10506067.778018771},{"$f":"P219*P218","v":10453537.439128676},{"$f":"Q219*Q218","v":10401269.751933035},{"$f":"R219*R218","v":10349263.403173368},{"$f":"S219*S218","v":10297517.086157503},{"$f":"T219*T218","v":10246029.500726715},{"$f":"U219*U218","v":10194799.35322308},{"$f":"V219*V218","v":10143825.356456965},{"$f":"W219*W218","v":10093106.22967468},null,null,null,null,null,null,"Revenue",null,{"$f":"AF219*AF218","v":11050780.390607692},{"$f":"AG219*AG218","v":10995526.488654654},{"$f":"AH219*AH218","v":10940548.856211381},{"$f":"AI219*AI218","v":10885846.111930324},{"$f":"AJ219*AJ218","v":10831416.881370673},{"$f":"AK219*AK218","v":10777259.79696382},{"$f":"AL219*AL218","v":10723373.497979},{"$f":"AM219*AM218","v":10669756.630489105},{"$f":"AN219*AN218","v":10616407.847336659},{"$f":"AO219*AO218","v":10563325.808099976},{"$f":"AP219*AP218","v":10510509.179059476},{"$f":"AQ219*AQ218","v":10457956.633164179},{"$f":"AR219*AR218","v":10405666.849998359},{"$f":"AS219*AS218","v":10353638.515748365},{"$f":"AT219*AT218","v":10301870.323169624},{"$f":"AU219*AU218","v":10250360.971553776},{"$f":"AV219*AV218","v":10199109.166696006},{"$f":"AW219*AW218","v":10148113.620862527},{"$f":"AX219*AX218","v":10097373.052758213},{"$f":"AY219*AY218","v":10046886.187494421},null,null,null,null,null,null,"Revenue",null,{"$f":"BH219*BH218","v":672801.99059173476},{"$f":"BI219*BI218","v":669437.98063877609},{"$f":"BJ219*BJ218","v":666090.79073558224},{"$f":"BK219*BK218","v":662760.33678190433},{"$f":"BL219*BL218","v":659446.53509799484},{"$f":"BM219*BM218","v":656149.30242250499},{"$f":"BN219*BN218","v":652868.55591039243},{"$f":"BO219*BO218","v":649604.21313084045},{"$f":"BP219*BP218","v":646356.19206518633},{"$f":"BQ219*BQ218","v":643124.41110486037},{"$f":"BR219*BR218","v":639908.78904933599},{"$f":"BS219*BS218","v":636709.24510408926},{"$f":"BT219*BT218","v":633525.69887856895},{"$f":"BU219*BU218","v":630358.0703841761},{"$f":"BV219*BV218","v":627206.28003225522},{"$f":"BW219*BW218","v":624070.24863209389},{"$f":"BX219*BX218","v":620949.89738893346},{"$f":"BY219*BY218","v":617845.14790198882},{"$f":"BZ219*BZ218","v":614755.92216247891},{"$f":"CA219*CA218","v":611682.14255166659}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":918948.53411942406},{"$f":"HLOOKUP(E217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":937327.50480181258},{"$f":"HLOOKUP(F217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":956074.05489784887},{"$f":"HLOOKUP(G217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":975195.53599580587},{"$f":"HLOOKUP(H217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":994699.44671572198},{"$f":"HLOOKUP(I217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1014593.4356500364},{"$f":"HLOOKUP(J217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(K217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(L217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(M217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(N217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(O217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(P217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(Q217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(R217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(S217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(T217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(U217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(V217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(W217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":918948.53411942406},{"$f":"HLOOKUP(AG217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":937327.50480181258},{"$f":"HLOOKUP(AH217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":956074.05489784887},{"$f":"HLOOKUP(AI217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":975195.53599580587},{"$f":"HLOOKUP(AJ217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":994699.44671572198},{"$f":"HLOOKUP(AK217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1014593.4356500364},{"$f":"HLOOKUP(AL217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(AM217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(AN217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(AO217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(AP217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(AQ217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(AR217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(AS217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(AT217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(AU217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(AV217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(AW217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(AX217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(AY217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BH217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":57434.283382464004},{"$f":"HLOOKUP(BI217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":58582.969050113286},{"$f":"HLOOKUP(BJ217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":59754.62843111554},{"$f":"HLOOKUP(BK217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":60949.720999737867},{"$f":"HLOOKUP(BL217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":62168.715419732624},{"$f":"HLOOKUP(BM217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":63412.08972812727},{"$f":"HLOOKUP(BN217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":64680.331522689827},{"$f":"HLOOKUP(BO217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":65973.938153143637},{"$f":"HLOOKUP(BP217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":67293.416916206494},{"$f":"HLOOKUP(BQ217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":68639.285254530638},{"$f":"HLOOKUP(BR217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":70012.070959621269},{"$f":"HLOOKUP(BS217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":71412.312378813687},{"$f":"HLOOKUP(BT217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":72840.558626389946},{"$f":"HLOOKUP(BU217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":74297.36979891776},{"$f":"HLOOKUP(BV217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":75783.317194896095},{"$f":"HLOOKUP(BW217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":77298.98353879404},{"$f":"HLOOKUP(BX217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":78844.963209569905},{"$f":"HLOOKUP(BY217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":80421.862473761299},{"$f":"HLOOKUP(BZ217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":82030.29972323656},{"$f":"HLOOKUP(CA217,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":83670.905717701273}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D218","v":0},{"$f":"HLOOKUP(E217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E218","v":0},{"$f":"HLOOKUP(F217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F218","v":0},{"$f":"HLOOKUP(G217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G218","v":0},{"$f":"HLOOKUP(H217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H218","v":0},{"$f":"HLOOKUP(I217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I218","v":0},{"$f":"HLOOKUP(J217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J218","v":0},{"$f":"HLOOKUP(K217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K218","v":0},{"$f":"HLOOKUP(L217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L218","v":0},{"$f":"HLOOKUP(M217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M218","v":0},{"$f":"HLOOKUP(N217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N218","v":0},{"$f":"HLOOKUP(O217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O218","v":0},{"$f":"HLOOKUP(P217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P218","v":0},{"$f":"HLOOKUP(Q217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q218","v":0},{"$f":"HLOOKUP(R217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R218","v":0},{"$f":"HLOOKUP(S217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S218","v":0},{"$f":"HLOOKUP(T217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T218","v":0},{"$f":"HLOOKUP(U217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U218","v":0},{"$f":"HLOOKUP(V217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V218","v":0},{"$f":"HLOOKUP(W217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W218","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF218","v":0},{"$f":"HLOOKUP(AG217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG218","v":0},{"$f":"HLOOKUP(AH217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH218","v":0},{"$f":"HLOOKUP(AI217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI218","v":0},{"$f":"HLOOKUP(AJ217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ218","v":0},{"$f":"HLOOKUP(AK217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK218","v":0},{"$f":"HLOOKUP(AL217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL218","v":0},{"$f":"HLOOKUP(AM217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM218","v":0},{"$f":"HLOOKUP(AN217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN218","v":0},{"$f":"HLOOKUP(AO217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO218","v":0},{"$f":"HLOOKUP(AP217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP218","v":0},{"$f":"HLOOKUP(AQ217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ218","v":0},{"$f":"HLOOKUP(AR217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR218","v":0},{"$f":"HLOOKUP(AS217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS218","v":0},{"$f":"HLOOKUP(AT217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT218","v":0},{"$f":"HLOOKUP(AU217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU218","v":0},{"$f":"HLOOKUP(AV217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV218","v":0},{"$f":"HLOOKUP(AW217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW218","v":0},{"$f":"HLOOKUP(AX217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX218","v":0},{"$f":"HLOOKUP(AY217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY218","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BH217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH218","v":0},{"$f":"HLOOKUP(BI217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI218","v":0},{"$f":"HLOOKUP(BJ217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ218","v":0},{"$f":"HLOOKUP(BK217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK218","v":0},{"$f":"HLOOKUP(BL217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL218","v":0},{"$f":"HLOOKUP(BM217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM218","v":0},{"$f":"HLOOKUP(BN217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN218","v":0},{"$f":"HLOOKUP(BO217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO218","v":0},{"$f":"HLOOKUP(BP217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP218","v":0},{"$f":"HLOOKUP(BQ217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ218","v":0},{"$f":"HLOOKUP(BR217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR218","v":0},{"$f":"HLOOKUP(BS217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS218","v":0},{"$f":"HLOOKUP(BT217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT218","v":0},{"$f":"HLOOKUP(BU217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU218","v":0},{"$f":"HLOOKUP(BV217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV218","v":0},{"$f":"HLOOKUP(BW217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW218","v":0},{"$f":"HLOOKUP(BX217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX218","v":0},{"$f":"HLOOKUP(BY217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY218","v":0},{"$f":"HLOOKUP(BZ217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ218","v":0},{"$f":"HLOOKUP(CA217,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA218","v":0}]
[null,"B&O Tax",null,{"$f":"D220*0.00275","v":30529.451651459327},{"$f":"E220*0.00275","v":30376.804393202034},30224.920371236025,30073.795769379845,29923.426790532947,29773.809656580277,29624.94060829738,29476.815905255891,29329.431825729615,29182.784666600961,29036.870743267958,28891.686389551618,28747.22795760386,28603.491817815844,28460.474358726762,28318.171986933132,28176.581126998462,28035.698221363469,27895.519730256652,27756.042131605369,null,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"B&O Tax",null,{"$f":"BH220*0.00275","v":1850.2054741272705},{"$f":"BI220*0.00275","v":1840.9544467566341},1831.7496745228511,1822.5909261502368,1813.4779715194857,1804.4105816618885,1795.3885287535791,1786.4115861098112,1777.4795281792624,1768.5921305383658,1759.7491698856738,1750.9504240362453,1742.1956719160646,1733.4846935564842,1724.8172700887017,1716.1931837382581,1707.6122178195669,1699.0741567304692,1690.5787859468169,1682.1258920170831]
[null,"Property Tax",null,{"$f":"C247*$B$8","v":1233810.659716351},{"$f":"D247*$B$8","v":1165063.3220120962},1100146.5529645502,1038846.9151269153,980962.86368447414,926304.08380284032,874690.86489884381,825953.50977674429,779931.77668708982,736474.35247378831,695438.35507717158,656688.86375735025,620098.47549329617,585546.88609915704,552920.49468056764,522112.0301304661,493020.19843638333,465549.34963960206,439609.16335119063,415114.35179093294,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE247*$B$8","v":1233810.659716351},{"$f":"AF247*$B$8","v":1165063.3220120962},1100146.5529645502,1038846.9151269153,980962.86368447414,926304.08380284032,874690.86489884381,825953.50977674429,779931.77668708982,736474.35247378831,695438.35507717158,656688.86375735025,620098.47549329617,585546.88609915704,552920.49468056764,522112.0301304661,493020.19843638333,465549.34963960206,439609.16335119063,415114.35179093294,null,null,null,null,null,null,"Property Tax",null,{"$f":"BG247*$B$8","v":74663.805859377753},{"$f":"BH247*$B$8","v":70503.574437094838},66575.149112662708,62865.61376158092,59362.771939606202,56055.106782513954,52931.743140225837,49982.411820805595,47197.415826762204,44567.598472650097,42084.313279141315,39739.395544585583,37525.13550058932,35434.252963352999,33459.873397423769,31595.505313164285,29835.018923623735,28172.625990637782,26602.860793894139,25120.562160392645]
[null,"Total Operating Costs",null,{"$f":"SUM(D222:D225)","v":2183288.6454872345},{"$f":"SUM(E222:E225)","v":2132767.6312071108},{"$f":"SUM(F222:F225)","v":2086445.5282336352},{"$f":"SUM(G222:G225)","v":2044116.2468921011},{"$f":"SUM(H222:H225)","v":2005585.737190729},{"$f":"SUM(I222:I225)","v":1970671.3291094571},{"$f":"SUM(J222:J225)","v":1939201.1098701786},{"$f":"SUM(K222:K225)","v":1911013.3361322982},{"$f":"SUM(L222:L225)","v":1885955.8791721233},{"$f":"SUM(M222:M225)","v":1863885.7012128793},{"$f":"SUM(N222:N225)","v":1844668.3611743795},{"$f":"SUM(O222:O225)","v":1828177.548207921},{"$f":"SUM(P222:P225)","v":1814294.6414731392},{"$f":"SUM(Q222:Q225)","v":1802908.2946996572},{"$f":"SUM(R222:R225)","v":1793914.0441576322},{"$f":"SUM(S222:S225)","v":1787213.938738104},{"$f":"SUM(T222:T225)","v":1782716.1909165003},{"$f":"SUM(U222:U225)","v":1780334.8474411464},{"$f":"SUM(V222:V225)","v":1779989.4786532321},{"$f":"SUM(W222:W225)","v":1781604.8854057586},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF222:AF225)","v":2152759.1938357749},{"$f":"SUM(AG222:AG225)","v":2102390.8268139088},{"$f":"SUM(AH222:AH225)","v":2056220.607862399},{"$f":"SUM(AI222:AI225)","v":2014042.4511227212},{"$f":"SUM(AJ222:AJ225)","v":1975662.3104001961},{"$f":"SUM(AK222:AK225)","v":1940897.5194528769},{"$f":"SUM(AL222:AL225)","v":1909576.1692618812},{"$f":"SUM(AM222:AM225)","v":1881536.5202270423},{"$f":"SUM(AN222:AN225)","v":1856626.4473463937},{"$f":"SUM(AO222:AO225)","v":1834702.9165462786},{"$f":"SUM(AP222:AP225)","v":1815631.4904311118},{"$f":"SUM(AQ222:AQ225)","v":1799285.8618183692},{"$f":"SUM(AR222:AR225)","v":1785547.4135155352},{"$f":"SUM(AS222:AS225)","v":1774304.8028818411},{"$f":"SUM(AT222:AT225)","v":1765453.5697989054},{"$f":"SUM(AU222:AU225)","v":1758895.7667511706},{"$f":"SUM(AV222:AV225)","v":1754539.6097895019},{"$f":"SUM(AW222:AW225)","v":1752299.149219783},{"$f":"SUM(AX222:AX225)","v":1752093.9589229752},{"$f":"SUM(AY222:AY225)","v":1753848.8432741533},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BH222:BH225)","v":133948.29471596904},{"$f":"SUM(BI222:BI225)","v":130927.49793396477},{"$f":"SUM(BJ222:BJ225)","v":128161.5272183011},{"$f":"SUM(BK222:BK225)","v":125637.92568746902},{"$f":"SUM(BL222:BL225)","v":123344.96533085831},{"$f":"SUM(BM222:BM225)","v":121271.60709230311},{"$f":"SUM(BN222:BN225)","v":119407.46319166925},{"$f":"SUM(BO222:BO225)","v":117742.76156005904},{"$f":"SUM(BP222:BP225)","v":116268.31227114797},{"$f":"SUM(BQ222:BQ225)","v":114975.47585771911},{"$f":"SUM(BR222:BR225)","v":113856.13340864825},{"$f":"SUM(BS222:BS225)","v":112902.65834743551},{"$f":"SUM(BT222:BT225)","v":112107.88979889534},{"$f":"SUM(BU222:BU225)","v":111465.10745582724},{"$f":"SUM(BV222:BV225)","v":110968.00786240857},{"$f":"SUM(BW222:BW225)","v":110610.68203569658},{"$f":"SUM(BX222:BX225)","v":110387.59435101321},{"$f":"SUM(BY222:BY225)","v":110293.56262112955},{"$f":"SUM(BZ222:BZ225)","v":110323.73930307751},{"$f":"SUM(CA222:CA225)","v":110473.59377011099}]
[]
[null,"EBITDA",null,{"$f":"D220-D226","v":8918330.136861613},{"$f":"E220-E226","v":8913343.0572299939},8904434.6067612842,8891809.4874278419,8875660.3684576154,8856168.5460106451,8833504.5658743232,8807828.8112334795,8779292.0574568268,8748035.9957329258,8714193.7272866964,8677890.2298108488,8639242.7976555377,8598361.4572333768,8555349.3590157367,8510303.1474193987,8463313.3098102137,8414464.5057819337,8363835.8778037336,8311501.3442689218,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF220-AF226","v":8898021.1967719179},{"$f":"AG220-AG226","v":8893135.6618407462},8884328.2483489811,8871803.6608076021,8855754.5709704775,8836362.2775109429,8813797.32871712,8788220.1102620624,8759781.3999902662,8728622.8915536962,8694877.6886283644,8658670.7713458091,8620119.4364828244,8579333.7128665242,8536416.753370719,8491465.2048026063,8444569.5569065046,8395814.4716427438,8345279.0938352384,8293037.3442202676,null,null,null,null,null,null,"EBITDA",null,{"$f":"BH220-BH226","v":538853.69587576576},{"$f":"BI220-BI226","v":538510.48270481126},537929.26351728116,537122.41109443526,536101.56976713659,534877.69533020188,533461.09271872323,531861.45157078141,530087.87979403837,528148.93524714129,526052.65564068779,523806.58675665373,521417.80907967361,518892.96292834886,516238.27216984663,513459.56659639732,510562.30303792027,507551.58528085926,504432.18285940139,501208.54878155561]
[null,"Before Tax Earnings",null,{"$f":"D228-D248-D238","v":-18215629.412330538},{"$f":"E228-E230-E248","v":-28275169.212534264},-13408672.755097274,-4496054.9296872914,-4512204.0486575179,2162236.3374530785,8833504.5658743232,8807828.8112334795,8779292.0574568268,8748035.9957329258,8714193.7272866964,8677890.2298108488,8639242.7976555377,8598361.4572333768,8555349.3590157367,8510303.1474193987,8463313.3098102137,8414464.5057819337,8363835.8778037336,8311501.3442689218,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF228-AF248-AF238","v":-18428114.647154413},{"$f":"AG228-AG230-AG248","v":-28614708.393536322},-13620378.184877262,-4631020.1991281416,-4647069.2889652662,2084950.347543071,8813797.32871712,8788220.1102620624,8759781.3999902662,8728622.8915536962,8694877.6886283644,8658670.7713458091,8620119.4364828244,8579333.7128665242,8536416.753370719,8491465.2048026063,8444569.5569065046,8395814.4716427438,8345279.0938352384,8293037.3442202676,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BH228-BH248-BH238","v":-1114781.961646395},{"$f":"BI228-BI230-BI248","v":-1731269.2154202722},-823938.55535776902,-279998.2802305948,-281019.12155789346,126317.34966768685,533461.09271872323,531861.45157078141,530087.87979403837,528148.93524714129,526052.65564068779,523806.58675665373,521417.80907967361,518892.96292834886,516238.27216984663,513459.56659639732,510562.30303792027,507551.58528085926,504432.18285940139,501208.54878155561]
[null,"ITC",null,{"$f":"-C234*0.1","v":12338106.597163511},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-AE234*0.1","v":12338106.597163511},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-BG234*0.1","v":746638.05859377747},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D229*$B$6-D230","v":-16163388.773752924},-5937785.5346321948,-2815821.2785704276,-944171.53523433115,-947562.8502180787,454069.63086514646,1855035.9588336078,1849644.0503590307,1843651.3320659336,1837087.5591039143,1829980.6827302063,1822356.9482602782,1814240.987507663,1805655.906019009,1796623.3653933047,1787163.6609580736,1777295.7950601447,1767037.5462142059,1756405.5343387839,1745415.2822964734,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF229*$B$6-AF230","v":-16208010.673065938},-6009088.7626426276,-2860279.4188242247,-972514.24181690975,-975884.55068270583,437839.57298404491,1850897.4390305951,1845526.2231550331,1839554.0939979558,1833010.8072262763,1825924.3146119565,1818320.8619826199,1810225.0816613932,1801660.0797019701,1792647.5182078509,1783207.6930085472,1773359.6069503659,1763121.0390449762,1752508.6097054,1741537.8422862561,null,null,null,null,null,null,"Federal Tax",null,{"$f":"BH229*$B$6-BH230","v":-980742.27053952042},-363566.53523825714,-173027.0966251315,-58799.638848424904,-59014.015527157622,26526.643430214237,112026.82947093187,111690.9048298641,111318.45475674805,110911.27640189967,110471.05768454443,109999.38321889727,109497.73990673145,108967.52221495326,108410.03715566779,107826.50898524343,107218.08363796325,106585.83290898045,105930.75840047428,105253.79524412667]
[]
[]
[{"$f":"IRR(C234:X234,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D217,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-123381065.9716351},{"$f":"D228-D231","v":25081718.910614535},14851128.591862189,11720255.885331713,9835981.022662174,9823223.2186756935,8402098.9151454978,6978468.6070407154,6958184.7608744483,6935640.7253908934,6910948.4366290113,6884213.0445564901,6855533.2815505704,6825001.810147875,6792705.5512143681,6758725.9936224315,6723139.4864613246,6686017.514750069,6647426.9595677275,6607430.3434649501,6566086.0619724486,{"$f":"C234*-0.3","v":37014319.791490532},null,null,null,null,{"$f":"IRR(AE234:AZ234,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF217,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$27)","v":-123381065.9716351},{"$f":"AF228-AF231","v":25106031.869837858},14902224.424483374,11744607.667173207,9844317.9026245121,9831639.1216531843,8398522.7045268975,6962899.8896865249,6942693.8871070296,6920227.3059923109,6895612.0843274202,6868953.3740164079,6840349.9093631897,6809894.3548214315,6777673.6331645539,6743769.2351628682,6708257.5117940586,6671209.9499561386,6632693.4325977676,6592770.4841298386,6551499.5019340115,{"$f":"AE234*-0.3","v":37014319.791490532},null,null,null,null,{"$f":"IRR(BG234:CB234,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BH217,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$25)","v":-7466380.5859377747},{"$f":"BH228-BH231","v":1519595.9664152861},902077.01794306841,710956.3601424126,595922.04994286015,595115.58529429417,508351.05189998762,421434.26324779133,420170.54674091731,418769.42503729032,417237.65884524165,415581.59795614338,413807.20353775646,411920.06917294214,409925.4407133956,407828.23501417885,405633.05761115387,403344.21939995699,400965.75237187883,398501.42445892713,395954.75353742891,{"$f":"BG234*-0.3","v":2239914.1757813324}]
[{"$f":"IRR(C235:X235,0.1)","v":8.5955182672103669E-2},"ROE",{"$f":"-C254","v":-13733433.107962895},{"$f":"D234-D238-D240-D249-D230","v":1617918.2576827724},796839.19485000428,789801.51897972543,779827.67470630584,767069.87071982538,751671.33098671818,733766.78667902481,713482.94051275775,690938.90502920281,666246.6162673207,639511.22419480002,610831.46118887933,580299.98978618439,548003.73085267749,514024.17326074094,478437.66609963402,441315.69438837841,402725.13920603693,362728.5231032595,321384.24161075801,{"$f":"X234","v":37014319.791490532},null,null,null,null,{"$f":"IRR(AE235:AZ235,0.1)","v":8.5899692746433498E-2},"ROE",{"$f":"-AE254","v":-13707294.032878799},{"$f":"AF234-AF238-AF240-AF249-AF230","v":1612204.5664430279},792760.99889111053,785803.14223261643,775908.71807492664,763229.93710359838,747910.02527056471,730083.71572344564,709877.71314395033,687411.13202923164,662795.91036434099,636137.20005332865,607533.73540011048,577078.18085835222,544857.45920147467,510953.06119978894,475441.33783097938,438393.77599306032,399877.25863468833,359954.31016675942,318683.32797093224,{"$f":"AZ234","v":37014319.791490532},null,null,null,null,{"$f":"IRR(BG235:CB235,0.1)","v":8.5928252576191966E-2},"ROE",{"$f":"-BG254","v":-829494.16303758847},{"$f":"BH234-BH238-BH240-BH249-BH230","v":97871.695466216421},48245.654360426124,47786.49120227719,47149.077788228926,46342.613139662979,45375.752334484583,44256.636271416442,42992.919764542428,41591.798060915433,40060.031868866761,38403.970979768492,36629.576561381604,34742.442196567223,32747.813737020711,30650.608037803962,28455.430634778982,26166.5924235821,23788.125395503943,21323.79748255224,18777.126561054029,{"$f":"CB234","v":2239914.1757813324}]
[]
[]
[null,"Interest",null,{"$f":"C241*$B$7","v":3891139.3805894875},3773461.2586008776,3649899.2305128369,3520159.1010203944,3383931.9650533297,3240893.4722879119,3090703.0548842228,2933003.1166103492,2767418.1814227821,2593553.9994758368,2410996.6084315437,2219311.3478350365,2018041.8242087038,1806708.8244010543,1584809.1746030224,1351814.5423150891,1107170.178412759,850293.59631531243,580573.18511299347,297366.75335055857,null,null,null,null,null,null,"Interest",null,{"$f":"AE241*$B$7","v":3883733.30931566},3766279.1660832893,3642952.3156892993,3513459.1227756105,3377491.2702162373,3234725.0250288951,3084820.4675821858,2927420.682263141,2762150.9076781441,2588617.6443638969,2406407.717883938,2215087.295079981,2014200.8511358257,1803270.084994463,1581792.7805460321,1349241.6108751798,1105062.8827207847,848675.21815867,579468.17036844953,296800.77018871804,null,null,null,null,null,null,"Interest",null,{"$f":"BG241*$B$7","v":235023.34619398342},227915.63215486385,220452.53241378829,212616.27768565898,204388.21022112318,195748.7393833606,186677.29500370988,177152.27840507662,167151.01097651172,156649.68017651857,145623.28283652576,134045.56562953329,121888.96256219121,109124.52934148203,95721.874459737388,81649.086833905501,66872.659826782037,51357.411469302395,35066.400693948766,17960.839379827459]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C253)","v":6244701.8203616906},{"$f":"-PMT($B$7,20,$C253)","v":6244701.8203616906},6244701.8203616906,6244701.8203616906,6244701.8203616906,6244701.8203616906,6244701.8203616906,6244701.8203616906,6244701.8203616906,6244701.8203616906,6244701.8203616906,6244701.8203616906,6244701.8203616906,6244701.8203616906,6244701.8203616906,6244701.8203616906,6244701.8203616906,6244701.8203616906,6244701.8203616906,6244701.8203616906,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE253)","v":6232816.1739630792},{"$f":"-PMT($B$7,20,$AE253)","v":6232816.1739630792},6232816.1739630792,6232816.1739630792,6232816.1739630792,6232816.1739630792,6232816.1739630792,6232816.1739630792,6232816.1739630792,6232816.1739630792,6232816.1739630792,6232816.1739630792,6232816.1739630792,6232816.1739630792,6232816.1739630792,6232816.1739630792,6232816.1739630792,6232816.1739630792,6232816.1739630792,6232816.1739630792,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BG253)","v":377177.62697637489},{"$f":"-PMT($B$7,20,$BG253)","v":377177.62697637489},377177.62697637489,377177.62697637489,377177.62697637489,377177.62697637489,377177.62697637489,377177.62697637489,377177.62697637489,377177.62697637489,377177.62697637489,377177.62697637489,377177.62697637489,377177.62697637489,377177.62697637489,377177.62697637489,377177.62697637489,377177.62697637489,377177.62697637489,377177.62697637489]
[null,"Sinking Fund",null,{"$f":"D239-D238","v":2353562.4397722031},{"$f":"E239-E238","v":2471240.561760813},{"$f":"F239-F238","v":2594802.5898488536},{"$f":"G239-G238","v":2724542.7193412962},{"$f":"H239-H238","v":2860769.8553083609},{"$f":"I239-I238","v":3003808.3480737787},{"$f":"J239-J238","v":3153998.7654774678},{"$f":"K239-K238","v":3311698.7037513414},{"$f":"L239-L238","v":3477283.6389389085},{"$f":"M239-M238","v":3651147.8208858538},{"$f":"N239-N238","v":3833705.2119301469},{"$f":"O239-O238","v":4025390.4725266541},{"$f":"P239-P238","v":4226659.9961529868},{"$f":"Q239-Q238","v":4437992.9959606361},{"$f":"R239-R238","v":4659892.645758668},{"$f":"S239-S238","v":4892887.2780466015},{"$f":"T239-T238","v":5137531.6419489319},{"$f":"U239-U238","v":5394408.2240463784},{"$f":"V239-V238","v":5664128.6352486974},{"$f":"W239-W238","v":5947335.0670111319},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF239-AF238","v":2349082.8646474192},{"$f":"AG239-AG238","v":2466537.0078797899},{"$f":"AH239-AH238","v":2589863.85827378},{"$f":"AI239-AI238","v":2719357.0511874687},{"$f":"AJ239-AJ238","v":2855324.9037468419},{"$f":"AK239-AK238","v":2998091.1489341841},{"$f":"AL239-AL238","v":3147995.7063808935},{"$f":"AM239-AM238","v":3305395.4916999382},{"$f":"AN239-AN238","v":3470665.2662849352},{"$f":"AO239-AO238","v":3644198.5295991823},{"$f":"AP239-AP238","v":3826408.4560791412},{"$f":"AQ239-AQ238","v":4017728.8788830983},{"$f":"AR239-AR238","v":4218615.3228272535},{"$f":"AS239-AS238","v":4429546.088968616},{"$f":"AT239-AT238","v":4651023.3934170473},{"$f":"AU239-AU238","v":4883574.5630878992},{"$f":"AV239-AV238","v":5127753.291242294},{"$f":"AW239-AW238","v":5384140.9558044095},{"$f":"AX239-AX238","v":5653348.0035946295},{"$f":"AY239-AY238","v":5936015.4037743611},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"BH239-BH238","v":142154.28078239146},{"$f":"BI239-BI238","v":149261.99482151103},{"$f":"BJ239-BJ238","v":156725.0945625866},{"$f":"BK239-BK238","v":164561.34929071591},{"$f":"BL239-BL238","v":172789.4167552517},{"$f":"BM239-BM238","v":181428.88759301428},{"$f":"BN239-BN238","v":190500.33197266501},{"$f":"BO239-BO238","v":200025.34857129827},{"$f":"BP239-BP238","v":210026.61599986316},{"$f":"BQ239-BQ238","v":220527.94679985632},{"$f":"BR239-BR238","v":231554.34413984913},{"$f":"BS239-BS238","v":243132.0613468416},{"$f":"BT239-BT238","v":255288.66441418367},{"$f":"BU239-BU238","v":268053.09763489285},{"$f":"BV239-BV238","v":281455.7525166375},{"$f":"BW239-BW238","v":295528.5401424694},{"$f":"BX239-BX238","v":310304.96714959282},{"$f":"BY239-BY238","v":325820.21550707251},{"$f":"BZ239-BZ238","v":342111.2262824261},{"$f":"CA239-CA238","v":359216.78759654745}]
[null,"Mortgage Balance",{"$f":"C253","v":77822787.611789748},{"$f":"C241-D240","v":75469225.172017545},{"$f":"D241-E240","v":72997984.610256732},{"$f":"E241-F240","v":70403182.020407885},{"$f":"F241-G240","v":67678639.301066592},{"$f":"G241-H240","v":64817869.445758231},{"$f":"H241-I240","v":61814061.09768445},{"$f":"I241-J240","v":58660062.332206979},{"$f":"J241-K240","v":55348363.628455639},{"$f":"K241-L240","v":51871079.989516728},{"$f":"L241-M240","v":48219932.168630876},{"$f":"M241-N240","v":44386226.956700727},{"$f":"N241-O240","v":40360836.484174073},{"$f":"O241-P240","v":36134176.488021083},{"$f":"P241-Q240","v":31696183.492060445},{"$f":"Q241-R240","v":27036290.846301779},{"$f":"R241-S240","v":22143403.568255179},{"$f":"S241-T240","v":17005871.926306248},{"$f":"T241-U240","v":11611463.702259868},{"$f":"U241-V240","v":5947335.067011171},{"$f":"V241-W240","v":3.9115548133850098E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE253","v":77674666.186313197},{"$f":"AE241-AF240","v":75325583.321665779},{"$f":"AF241-AG240","v":72859046.313785985},{"$f":"AG241-AH240","v":70269182.455512211},{"$f":"AH241-AI240","v":67549825.40432474},{"$f":"AI241-AJ240","v":64694500.500577897},{"$f":"AJ241-AK240","v":61696409.351643711},{"$f":"AK241-AL240","v":58548413.645262815},{"$f":"AL241-AM240","v":55243018.153562874},{"$f":"AM241-AN240","v":51772352.887277938},{"$f":"AN241-AO240","v":48128154.357678756},{"$f":"AO241-AP240","v":44301745.901599616},{"$f":"AP241-AQ240","v":40284017.022716515},{"$f":"AQ241-AR240","v":36065401.699889258},{"$f":"AR241-AS240","v":31635855.610920642},{"$f":"AS241-AT240","v":26984832.217503592},{"$f":"AT241-AU240","v":22101257.654415693},{"$f":"AU241-AV240","v":16973504.363173399},{"$f":"AV241-AW240","v":11589363.40736899},{"$f":"AW241-AX240","v":5936015.4037743602},{"$f":"AX241-AY240","v":0},null,null,null,null,null,null,"Mortgage Balance",{"$f":"BG253","v":4700466.9238796681},{"$f":"BG241-BH240","v":4558312.6430972768},{"$f":"BH241-BI240","v":4409050.6482757656},{"$f":"BI241-BJ240","v":4252325.5537131792},{"$f":"BJ241-BK240","v":4087764.2044224632},{"$f":"BK241-BL240","v":3914974.7876672116},{"$f":"BL241-BM240","v":3733545.9000741974},{"$f":"BM241-BN240","v":3543045.5681015323},{"$f":"BN241-BO240","v":3343020.2195302341},{"$f":"BO241-BP240","v":3132993.6035303711},{"$f":"BP241-BQ240","v":2912465.656730515},{"$f":"BQ241-BR240","v":2680911.3125906656},{"$f":"BR241-BS240","v":2437779.2512438241},{"$f":"BS241-BT240","v":2182490.5868296404},{"$f":"BT241-BU240","v":1914437.4891947475},{"$f":"BU241-BV240","v":1632981.73667811},{"$f":"BV241-BW240","v":1337453.1965356406},{"$f":"BW241-BX240","v":1027148.2293860478},{"$f":"BX241-BY240","v":701328.0138789753},{"$f":"BY241-BZ240","v":359216.7875965492},{"$f":"BZ241-CA240","v":1.7462298274040222E-9}]
[]
[]
[null,"Book Depr",null,{"$f":"-($C234)/20","v":6169053.2985817548},{"$f":"-($C234)/20","v":6169053.2985817548},6169053.2985817548,6169053.2985817548,6169053.2985817548,6169053.2985817548,6169053.2985817548,6169053.2985817548,6169053.2985817548,6169053.2985817548,6169053.2985817548,6169053.2985817548,6169053.2985817548,6169053.2985817548,6169053.2985817548,6169053.2985817548,6169053.2985817548,6169053.2985817548,6169053.2985817548,6169053.2985817548,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($AE$29)/20","v":6118979.2150024921},{"$f":"-($AE$29)/20","v":6118979.2150024921},6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($BG$29)/20","v":370288.80612163444},{"$f":"-($BG$29)/20","v":370288.80612163444},370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444]
[null,"Accum Depreciation",null,{"$f":"SUM($D244:D244)","v":6169053.2985817548},{"$f":"SUM($D244:E244)","v":12338106.59716351},{"$f":"SUM($D244:F244)","v":18507159.895745263},{"$f":"SUM($D244:G244)","v":24676213.194327019},{"$f":"SUM($D244:H244)","v":30845266.492908776},{"$f":"SUM($D244:I244)","v":37014319.791490532},{"$f":"SUM($D244:J244)","v":43183373.090072289},{"$f":"SUM($D244:K244)","v":49352426.388654046},{"$f":"SUM($D244:L244)","v":55521479.687235802},{"$f":"SUM($D244:M244)","v":61690532.985817559},{"$f":"SUM($D244:N244)","v":67859586.284399316},{"$f":"SUM($D244:O244)","v":74028639.582981065},{"$f":"SUM($D244:P244)","v":80197692.881562814},{"$f":"SUM($D244:Q244)","v":86366746.180144563},{"$f":"SUM($D244:R244)","v":92535799.478726313},{"$f":"SUM($D244:S244)","v":98704852.777308062},{"$f":"SUM($D244:T244)","v":104873906.07588981},{"$f":"SUM($D244:U244)","v":111042959.37447156},{"$f":"SUM($D244:V244)","v":117212012.67305331},{"$f":"SUM($D244:W244)","v":123381065.97163506},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AF244:AF244)","v":6118979.2150024921},{"$f":"SUM($AF244:AG244)","v":12237958.430004984},{"$f":"SUM($AF244:AH244)","v":18356937.645007476},{"$f":"SUM($AF244:AI244)","v":24475916.860009968},{"$f":"SUM($AF244:AJ244)","v":30594896.07501246},{"$f":"SUM($AF244:AK244)","v":36713875.290014952},{"$f":"SUM($AF244:AL244)","v":42832854.505017444},{"$f":"SUM($AF244:AM244)","v":48951833.720019937},{"$f":"SUM($AF244:AN244)","v":55070812.935022429},{"$f":"SUM($AF244:AO244)","v":61189792.150024921},{"$f":"SUM($AF244:AP244)","v":67308771.365027413},{"$f":"SUM($AF244:AQ244)","v":73427750.580029905},{"$f":"SUM($AF244:AR244)","v":79546729.795032397},{"$f":"SUM($AF244:AS244)","v":85665709.010034889},{"$f":"SUM($AF244:AT244)","v":91784688.225037381},{"$f":"SUM($AF244:AU244)","v":97903667.440039873},{"$f":"SUM($AF244:AV244)","v":104022646.65504237},{"$f":"SUM($AF244:AW244)","v":110141625.87004486},{"$f":"SUM($AF244:AX244)","v":116260605.08504735},{"$f":"SUM($AF244:AY244)","v":122379584.30004984},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BH244:BH244)","v":370288.80612163444},{"$f":"SUM($BH244:BI244)","v":740577.61224326887},{"$f":"SUM($BH244:BJ244)","v":1110866.4183649034},{"$f":"SUM($BH244:BK244)","v":1481155.2244865377},{"$f":"SUM($BH244:BL244)","v":1851444.0306081721},{"$f":"SUM($BH244:BM244)","v":2221732.8367298064},{"$f":"SUM($BH244:BN244)","v":2592021.6428514407},{"$f":"SUM($BH244:BO244)","v":2962310.448973075},{"$f":"SUM($BH244:BP244)","v":3332599.2550947093},{"$f":"SUM($BH244:BQ244)","v":3702888.0612163437},{"$f":"SUM($BH244:BR244)","v":4073176.867337978},{"$f":"SUM($BH244:BS244)","v":4443465.6734596128},{"$f":"SUM($BH244:BT244)","v":4813754.4795812471},{"$f":"SUM($BH244:BU244)","v":5184043.2857028814},{"$f":"SUM($BH244:BV244)","v":5554332.0918245157},{"$f":"SUM($BH244:BW244)","v":5924620.89794615},{"$f":"SUM($BH244:BX244)","v":6294909.7040677844},{"$f":"SUM($BH244:BY244)","v":6665198.5101894187},{"$f":"SUM($BH244:BZ244)","v":7035487.316311053},{"$f":"SUM($BH244:CA244)","v":7405776.1224326873}]
[null,"End Year Book Value",null,{"$f":"-$C234-D245","v":117212012.67305335},111042959.37447159,104873906.07588984,98704852.777308077,92535799.478726327,86366746.180144578,80197692.881562814,74028639.58298105,67859586.284399301,61690532.985817544,55521479.687235788,49352426.388654038,43183373.090072289,37014319.79149054,30845266.492908791,24676213.194327042,18507159.895745292,12338106.597163543,6169053.2985817939,0,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE234-AF245","v":117262086.75663261},{"$f":"-$AE234-AG245","v":111143107.54163012},{"$f":"-$AE234-AH245","v":105024128.32662763},{"$f":"-$AE234-AI245","v":98905149.111625135},{"$f":"-$AE234-AJ245","v":92786169.896622643},{"$f":"-$AE234-AK245","v":86667190.681620151},{"$f":"-$AE234-AL245","v":80548211.466617659},{"$f":"-$AE234-AM245","v":74429232.251615167},{"$f":"-$AE234-AN245","v":68310253.036612675},{"$f":"-$AE234-AO245","v":62191273.821610183},{"$f":"-$AE234-AP245","v":56072294.60660769},{"$f":"-$AE234-AQ245","v":49953315.391605198},{"$f":"-$AE234-AR245","v":43834336.176602706},{"$f":"-$AE234-AS245","v":37715356.961600214},{"$f":"-$AE234-AT245","v":31596377.746597722},{"$f":"-$AE234-AU245","v":25477398.53159523},{"$f":"-$AE234-AV245","v":19358419.316592738},{"$f":"-$AE234-AW245","v":13239440.101590246},{"$f":"-$AE234-AX245","v":7120460.8865877539},{"$f":"-$AE234-AY245","v":1001481.6715852618},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BG234-BH245","v":7096091.7798161404},{"$f":"-$BG234-BI245","v":6725802.9736945061},{"$f":"-$BG234-BJ245","v":6355514.1675728709},{"$f":"-$BG234-BK245","v":5985225.3614512365},{"$f":"-$BG234-BL245","v":5614936.5553296022},{"$f":"-$BG234-BM245","v":5244647.7492079679},{"$f":"-$BG234-BN245","v":4874358.9430863336},{"$f":"-$BG234-BO245","v":4504070.1369646993},{"$f":"-$BG234-BP245","v":4133781.3308430654},{"$f":"-$BG234-BQ245","v":3763492.5247214311},{"$f":"-$BG234-BR245","v":3393203.7185997968},{"$f":"-$BG234-BS245","v":3022914.912478162},{"$f":"-$BG234-BT245","v":2652626.1063565277},{"$f":"-$BG234-BU245","v":2282337.3002348933},{"$f":"-$BG234-BV245","v":1912048.494113259},{"$f":"-$BG234-BW245","v":1541759.6879916247},{"$f":"-$BG234-BX245","v":1171470.8818699904},{"$f":"-$BG234-BY245","v":801182.07574835606},{"$f":"-$BG234-BZ245","v":430893.26962672174},{"$f":"-$BG234-CA245","v":60604.46350508742}]
[null,"Prop. Tax Value",{"$f":"-C234","v":123381065.9716351},{"$f":"C247/(($C247/$X247)^(1/21))","v":116506332.20120962},{"$f":"D247/(($C247/$X247)^(1/21))","v":110014655.29645503},103884691.51269153,98096286.368447408,92630408.380284026,87469086.489884377,82595350.977674425,77993177.66870898,73647435.247378826,69543835.507717162,65668886.375735022,62009847.549329616,58554688.609915704,55292049.468056768,52211203.013046607,49302019.843638331,46554934.963960208,43960916.335119061,41511435.179093294,39198437.937278658,{"$f":"X234","v":37014319.791490532},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE234","v":123381065.9716351},{"$f":"AE247/(($AE247/$AZ247)^(1/21))","v":116506332.20120962},{"$f":"AF247/(($AE247/$AZ247)^(1/21))","v":110014655.29645503},103884691.51269153,98096286.368447408,92630408.380284026,87469086.489884377,82595350.977674425,77993177.66870898,73647435.247378826,69543835.507717162,65668886.375735022,62009847.549329616,58554688.609915704,55292049.468056768,52211203.013046607,49302019.843638331,46554934.963960208,43960916.335119061,41511435.179093294,39198437.937278658,{"$f":"AZ234","v":37014319.791490532},null,null,null,null,null,"Prop. Tax Value",{"$f":"-BG234","v":7466380.5859377747},{"$f":"BG247/(($BG247/$CB247)^(1/21))","v":7050357.4437094843},{"$f":"BH247/(($BG247/$CB247)^(1/21))","v":6657514.911266271},6286561.3761580922,5936277.1939606201,5605510.678251395,5293174.3140225839,4998241.1820805594,4719741.5826762207,4456759.8472650098,4208431.3279141318,3973939.5544585581,3752513.5500589316,3543425.2963353,3345987.3397423769,3159550.5313164284,2983501.8923623734,2817262.5990637783,2660286.0793894138,2512056.2160392646,2372085.6495215246,{"$f":"CB234","v":2239914.1757813324}]
[null,"Tax Dep",null,{"$f":"($C70*0.95)*-D$4","v":23242820.168602664},{"$f":"($C70*0.95)*-E$4","v":37188512.269764259},22313107.361858558,13387864.417115133,13387864.417115133,6693932.2085575666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AE234*0.95)*-D$4","v":23442402.53461067},{"$f":"($AE234*0.95)*-E$4","v":37507844.055377066},{"$f":"($AE234*0.95)*-F$4","v":22504706.433226243},{"$f":"($AE234*0.95)*-G$4","v":13502823.859935744},{"$f":"($AE234*0.95)*-H$4","v":13502823.859935744},{"$f":"($AE234*0.95)*-I$4","v":6751411.9299678719},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BG234*0.95)*-D$4","v":1418612.3113281773},{"$f":"($BG234*0.95)*-E$4","v":2269779.6981250835},{"$f":"($BG234*0.95)*-F$4","v":1361867.8188750502},{"$f":"($BG234*0.95)*-G$4","v":817120.69132503006},{"$f":"($BG234*0.95)*-H$4","v":817120.69132503006},{"$f":"($BG234*0.95)*-I$4","v":408560.34566251503}]
[null,"After Tax Dep. Value",null,{"$f":"D248*$B$6","v":4880992.235406559},{"$f":"E248*$B$6","v":7809587.5766504938},{"$f":"F248*$B$6","v":4685752.5459902966},{"$f":"G248*$B$6","v":2811451.527594178},{"$f":"H248*$B$6","v":2811451.527594178},{"$f":"I248*$B$6","v":1405725.763797089},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF248*$B$6","v":4922904.5322682401},{"$f":"AG248*$B$6","v":7876647.251629184},{"$f":"AH248*$B$6","v":4725988.3509775111},{"$f":"AI248*$B$6","v":2835593.0105865062},{"$f":"AJ248*$B$6","v":2835593.0105865062},{"$f":"AK248*$B$6","v":1417796.5052932531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BH248*$B$6","v":297908.58537891723},{"$f":"BI248*$B$6","v":476653.73660626751},{"$f":"BJ248*$B$6","v":285992.24196376052},{"$f":"BK248*$B$6","v":171595.34517825631},{"$f":"BL248*$B$6","v":171595.34517825631},{"$f":"BM248*$B$6","v":85797.672589128153}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D249:I249)","v":20293904.506869841},{"$f":"C251/C255","v":0.16448151381294876},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AF249:AK249)","v":20468165.007430483},{"$f":"AE251/AE255","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BH249:BM249)","v":1238626.9208954915},{"$f":"BG251/BG255","v":0.16589389017060405}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D230:W230)","v":11530940.745012626},{"$f":"C252/C255","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AF230:AY230)","v":11530940.745012626},{"$f":"AE252/AE255","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BH230:CA230)","v":697792.57812502561},{"$f":"BG252/BG255","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C255-C251-C252)*$A253","v":77822787.611789748},{"$f":"C253/C255","v":0.63075146092254497},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AE255-AE251-AE252)*$A253","v":77674666.186313197},{"$f":"AE253/AE255","v":0.62955094101853804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BG255-BG251-BG252)*$A253","v":4700466.9238796681},{"$f":"BG253/BG255","v":0.62955094101853781}]
[0.15,"Equity",{"$f":"(C255-C251-C252)*$A254","v":13733433.107962895},{"$f":"C254/C255","v":0.11130908133927264},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AE255-AE251-AE252)*$A254","v":13707294.032878799},{"$f":"AE254/AE255","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BG255-BG251-BG252)*$A254","v":829494.16303758847},{"$f":"BG254/BG255","v":0.11109722488562432}]
[null,"Total",{"$f":"-C234","v":123381065.9716351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE234","v":123381065.9716351},null,null,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",{"$f":"-BG234","v":7466380.5859377747}]
[null,"Check",{"$f":"SUM(C251:C254)-C255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE251:AE254)-AE255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BG251:BG254)-BG255","v":0}]
[null,"2026 Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026 Southern NW Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026 Small Solar"]
[null,"Year",null,2026,{"$f":"D258+1","v":2027},{"$f":"E258+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,null,null,null,null,null,"Year",null,2026,{"$f":"AF258+1","v":2027},{"$f":"AG258+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,null,null,null,null,null,"Year",null,2026,{"$f":"BH258+1","v":2027},{"$f":"BI258+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D258-$D$12)","v":240809.41820851661},{"$f":"D259*(1-'Resource Options'!$AA$27)","v":239605.37111747402},{"$f":"E259*(1-'Resource Options'!$AA$27)","v":238407.34426188664},{"$f":"F259*(1-'Resource Options'!$AA$27)","v":237215.3075405772},{"$f":"G259*(1-'Resource Options'!$AA$27)","v":236029.23100287432},{"$f":"H259*(1-'Resource Options'!$AA$27)","v":234849.08484785995},{"$f":"I259*(1-'Resource Options'!$AA$27)","v":233674.83942362064},{"$f":"J259*(1-'Resource Options'!$AA$27)","v":232506.46522650254},{"$f":"K259*(1-'Resource Options'!$AA$27)","v":231343.93290037001},{"$f":"L259*(1-'Resource Options'!$AA$27)","v":230187.21323586817},{"$f":"M259*(1-'Resource Options'!$AA$27)","v":229036.27716968884},{"$f":"N259*(1-'Resource Options'!$AA$27)","v":227891.0957838404},{"$f":"O259*(1-'Resource Options'!$AA$27)","v":226751.64030492119},{"$f":"P259*(1-'Resource Options'!$AA$27)","v":225617.88210339658},{"$f":"Q259*(1-'Resource Options'!$AA$27)","v":224489.79269287959},{"$f":"R259*(1-'Resource Options'!$AA$27)","v":223367.34372941518},{"$f":"S259*(1-'Resource Options'!$AA$27)","v":222250.50701076811},{"$f":"T259*(1-'Resource Options'!$AA$27)","v":221139.25447571426},{"$f":"U259*(1-'Resource Options'!$AA$27)","v":220033.55820333568},{"$f":"V259*(1-'Resource Options'!$AA$27)","v":218933.39041231899},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$28/100*'Resource Options'!$J$28*8760)*(1+'Resource Options'!$X$28)^($D258-$D$12)","v":267566.02023168514},{"$f":"AF259*(1-'Resource Options'!$AA$27)","v":266228.19013052672},{"$f":"AG259*(1-'Resource Options'!$AA$27)","v":264897.04917987407},{"$f":"AH259*(1-'Resource Options'!$AA$27)","v":263572.56393397471},{"$f":"AI259*(1-'Resource Options'!$AA$27)","v":262254.70111430483},{"$f":"AJ259*(1-'Resource Options'!$AA$27)","v":260943.4276087333},{"$f":"AK259*(1-'Resource Options'!$AA$27)","v":259638.71047068964},{"$f":"AL259*(1-'Resource Options'!$AA$27)","v":258340.51691833619},{"$f":"AM259*(1-'Resource Options'!$AA$27)","v":257048.81433374449},{"$f":"AN259*(1-'Resource Options'!$AA$27)","v":255763.57026207578},{"$f":"AO259*(1-'Resource Options'!$AA$27)","v":254484.75241076539},{"$f":"AP259*(1-'Resource Options'!$AA$27)","v":253212.32864871155},{"$f":"AQ259*(1-'Resource Options'!$AA$27)","v":251946.26700546799},{"$f":"AR259*(1-'Resource Options'!$AA$27)","v":250686.53567044064},{"$f":"AS259*(1-'Resource Options'!$AA$27)","v":249433.10299208845},{"$f":"AT259*(1-'Resource Options'!$AA$27)","v":248185.937477128},{"$f":"AU259*(1-'Resource Options'!$AA$27)","v":246945.00778974235},{"$f":"AV259*(1-'Resource Options'!$AA$27)","v":245710.28275079365},{"$f":"AW259*(1-'Resource Options'!$AA$27)","v":244481.73133703967},{"$f":"AX259*(1-'Resource Options'!$AA$27)","v":243259.32268035447},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$26/100*'Resource Options'!$J$26*8760)*(1+'Resource Options'!$X$26)^($D258-$D$12)","v":11148.584176320213},{"$f":"BH259*(1-'Resource Options'!$AA$27)","v":11092.841255438612},{"$f":"BI259*(1-'Resource Options'!$AA$27)","v":11037.37704916142},{"$f":"BJ259*(1-'Resource Options'!$AA$27)","v":10982.190163915613},{"$f":"BK259*(1-'Resource Options'!$AA$27)","v":10927.279213096035},{"$f":"BL259*(1-'Resource Options'!$AA$27)","v":10872.642817030555},{"$f":"BM259*(1-'Resource Options'!$AA$27)","v":10818.279602945402},{"$f":"BN259*(1-'Resource Options'!$AA$27)","v":10764.188204930675},{"$f":"BO259*(1-'Resource Options'!$AA$27)","v":10710.367263906022},{"$f":"BP259*(1-'Resource Options'!$AA$27)","v":10656.815427586493},{"$f":"BQ259*(1-'Resource Options'!$AA$27)","v":10603.53135044856},{"$f":"BR259*(1-'Resource Options'!$AA$27)","v":10550.513693696317},{"$f":"BS259*(1-'Resource Options'!$AA$27)","v":10497.761125227835},{"$f":"BT259*(1-'Resource Options'!$AA$27)","v":10445.272319601696},{"$f":"BU259*(1-'Resource Options'!$AA$27)","v":10393.045958003688},{"$f":"BV259*(1-'Resource Options'!$AA$27)","v":10341.080728213668},{"$f":"BW259*(1-'Resource Options'!$AA$27)","v":10289.3753245726},{"$f":"BX259*(1-'Resource Options'!$AA$27)","v":10237.928447949736},{"$f":"BY259*(1-'Resource Options'!$AA$27)","v":10186.738805709987},{"$f":"BZ259*(1-'Resource Options'!$AA$27)","v":10135.805111681437}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M36","v":47.305160310668803},{"$f":"D260","v":47.305160310668803},{"$f":"E260","v":47.305160310668803},47.305160310668803,47.305160310668803,47.305160310668803,47.305160310668803,47.305160310668803,47.305160310668803,47.305160310668803,47.305160310668803,47.305160310668803,47.305160310668803,47.305160310668803,47.305160310668803,47.305160310668803,47.305160310668803,47.305160310668803,47.305160310668803,47.305160310668803,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P36","v":41.937799038309961},{"$f":"AF260","v":41.937799038309961},{"$f":"AG260","v":41.937799038309961},41.937799038309961,41.937799038309961,41.937799038309961,41.937799038309961,41.937799038309961,41.937799038309961,41.937799038309961,41.937799038309961,41.937799038309961,41.937799038309961,41.937799038309961,41.937799038309961,41.937799038309961,41.937799038309961,41.937799038309961,41.937799038309961,41.937799038309961,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S36","v":61.279846937895684},{"$f":"BH260","v":61.279846937895684},{"$f":"BI260","v":61.279846937895684},61.279846937895684,61.279846937895684,61.279846937895684,61.279846937895684,61.279846937895684,61.279846937895684,61.279846937895684,61.279846937895684,61.279846937895684,61.279846937895684,61.279846937895684,61.279846937895684,61.279846937895684,61.279846937895684,61.279846937895684,61.279846937895684,61.279846937895684]
[null,"Revenue",null,{"$f":"D260*D259","v":11391528.132672766},{"$f":"E260*E259","v":11334570.492009401},{"$f":"F260*F259","v":11277897.639549354},{"$f":"G260*G259","v":11221508.151351606},{"$f":"H260*H259","v":11165400.610594848},{"$f":"I260*I259","v":11109573.607541874},{"$f":"J260*J259","v":11054025.739504164},{"$f":"K260*K259","v":10998755.610806644},{"$f":"L260*L259","v":10943761.83275261},{"$f":"M260*M259","v":10889043.023588847},{"$f":"N260*N259","v":10834597.808470903},{"$f":"O260*O259","v":10780424.81942855},{"$f":"P260*P259","v":10726522.695331406},{"$f":"Q260*Q259","v":10672890.081854749},{"$f":"R260*R259","v":10619525.631445475},{"$f":"S260*S259","v":10566428.003288247},{"$f":"T260*T259","v":10513595.863271806},{"$f":"U260*U259","v":10461027.883955447},{"$f":"V260*V259","v":10408722.74453567},{"$f":"W260*W259","v":10356679.13081299},null,null,null,null,null,null,"Revenue",null,{"$f":"AF260*AF259","v":11221129.985956788},{"$f":"AG260*AG259","v":11165024.336027006},{"$f":"AH260*AH259","v":11109199.214346869},{"$f":"AI260*AI259","v":11053653.218275135},{"$f":"AJ260*AJ259","v":10998384.952183759},{"$f":"AK260*AK259","v":10943393.02742284},{"$f":"AL260*AL259","v":10888676.062285727},{"$f":"AM260*AM259","v":10834232.681974297},{"$f":"AN260*AN259","v":10780061.518564425},{"$f":"AO260*AO259","v":10726161.210971603},{"$f":"AP260*AP259","v":10672530.404916745},{"$f":"AQ260*AQ259","v":10619167.752892161},{"$f":"AR260*AR259","v":10566071.9141277},{"$f":"AS260*AS259","v":10513241.554557061},{"$f":"AT260*AT259","v":10460675.346784277},{"$f":"AU260*AU259","v":10408371.970050355},{"$f":"AV260*AV259","v":10356330.110200103},{"$f":"AW260*AW259","v":10304548.459649103},{"$f":"AX260*AX259","v":10253025.717350857},{"$f":"AY260*AY259","v":10201760.588764101},null,null,null,null,null,null,"Revenue",null,{"$f":"BH260*BH259","v":683183.53189914848},{"$f":"BI260*BI259","v":679767.61423965276},{"$f":"BJ260*BJ259","v":676368.77616845455},{"$f":"BK260*BK259","v":672986.93228761223},{"$f":"BL260*BL259","v":669621.99762617424},{"$f":"BM260*BM259","v":666273.88763804338},{"$f":"BN260*BN259","v":662942.51819985313},{"$f":"BO260*BO259","v":659627.80560885381},{"$f":"BP260*BP259","v":656329.66658080963},{"$f":"BQ260*BQ259","v":653048.01824790565},{"$f":"BR260*BR259","v":649782.77815666609},{"$f":"BS260*BS259","v":646533.86426588276},{"$f":"BT260*BT259","v":643301.19494455331},{"$f":"BU260*BU259","v":640084.68896983052},{"$f":"BV260*BV259","v":636884.26552498143},{"$f":"BW260*BW259","v":633699.84419735649},{"$f":"BX260*BX259","v":630531.34497636964},{"$f":"BY260*BY259","v":627378.68825148779},{"$f":"BZ260*BZ259","v":624241.79481023026},{"$f":"CA260*CA259","v":621120.58583617909}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":937327.50480181258},{"$f":"HLOOKUP(E258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":956074.05489784887},{"$f":"HLOOKUP(F258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":975195.53599580587},{"$f":"HLOOKUP(G258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":994699.44671572198},{"$f":"HLOOKUP(H258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1014593.4356500364},{"$f":"HLOOKUP(I258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(J258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(K258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(L258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(M258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(N258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(O258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(P258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(Q258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(R258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(S258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(T258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(U258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(V258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(W258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":937327.50480181258},{"$f":"HLOOKUP(AG258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":956074.05489784887},{"$f":"HLOOKUP(AH258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":975195.53599580587},{"$f":"HLOOKUP(AI258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":994699.44671572198},{"$f":"HLOOKUP(AJ258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1014593.4356500364},{"$f":"HLOOKUP(AK258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(AL258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(AM258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(AN258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(AO258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(AP258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(AQ258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(AR258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(AS258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(AT258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(AU258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(AV258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(AW258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(AX258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(AY258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BH258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":58582.969050113286},{"$f":"HLOOKUP(BI258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":59754.62843111554},{"$f":"HLOOKUP(BJ258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":60949.720999737867},{"$f":"HLOOKUP(BK258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":62168.715419732624},{"$f":"HLOOKUP(BL258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":63412.08972812727},{"$f":"HLOOKUP(BM258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":64680.331522689827},{"$f":"HLOOKUP(BN258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":65973.938153143637},{"$f":"HLOOKUP(BO258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":67293.416916206494},{"$f":"HLOOKUP(BP258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":68639.285254530638},{"$f":"HLOOKUP(BQ258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":70012.070959621269},{"$f":"HLOOKUP(BR258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":71412.312378813687},{"$f":"HLOOKUP(BS258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":72840.558626389946},{"$f":"HLOOKUP(BT258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":74297.36979891776},{"$f":"HLOOKUP(BU258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":75783.317194896095},{"$f":"HLOOKUP(BV258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":77298.98353879404},{"$f":"HLOOKUP(BW258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":78844.963209569905},{"$f":"HLOOKUP(BX258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":80421.862473761299},{"$f":"HLOOKUP(BY258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":82030.29972323656},{"$f":"HLOOKUP(BZ258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":83670.905717701273},{"$f":"HLOOKUP(CA258,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":85344.323832055292}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D259","v":0},{"$f":"HLOOKUP(E258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E259","v":0},{"$f":"HLOOKUP(F258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F259","v":0},{"$f":"HLOOKUP(G258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G259","v":0},{"$f":"HLOOKUP(H258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H259","v":0},{"$f":"HLOOKUP(I258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I259","v":0},{"$f":"HLOOKUP(J258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J259","v":0},{"$f":"HLOOKUP(K258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K259","v":0},{"$f":"HLOOKUP(L258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L259","v":0},{"$f":"HLOOKUP(M258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M259","v":0},{"$f":"HLOOKUP(N258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N259","v":0},{"$f":"HLOOKUP(O258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O259","v":0},{"$f":"HLOOKUP(P258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P259","v":0},{"$f":"HLOOKUP(Q258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q259","v":0},{"$f":"HLOOKUP(R258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R259","v":0},{"$f":"HLOOKUP(S258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S259","v":0},{"$f":"HLOOKUP(T258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T259","v":0},{"$f":"HLOOKUP(U258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U259","v":0},{"$f":"HLOOKUP(V258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V259","v":0},{"$f":"HLOOKUP(W258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W259","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF259","v":0},{"$f":"HLOOKUP(AG258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG259","v":0},{"$f":"HLOOKUP(AH258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH259","v":0},{"$f":"HLOOKUP(AI258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI259","v":0},{"$f":"HLOOKUP(AJ258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ259","v":0},{"$f":"HLOOKUP(AK258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK259","v":0},{"$f":"HLOOKUP(AL258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL259","v":0},{"$f":"HLOOKUP(AM258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM259","v":0},{"$f":"HLOOKUP(AN258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN259","v":0},{"$f":"HLOOKUP(AO258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO259","v":0},{"$f":"HLOOKUP(AP258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP259","v":0},{"$f":"HLOOKUP(AQ258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ259","v":0},{"$f":"HLOOKUP(AR258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR259","v":0},{"$f":"HLOOKUP(AS258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS259","v":0},{"$f":"HLOOKUP(AT258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT259","v":0},{"$f":"HLOOKUP(AU258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU259","v":0},{"$f":"HLOOKUP(AV258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV259","v":0},{"$f":"HLOOKUP(AW258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW259","v":0},{"$f":"HLOOKUP(AX258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX259","v":0},{"$f":"HLOOKUP(AY258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY259","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BH258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH259","v":0},{"$f":"HLOOKUP(BI258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI259","v":0},{"$f":"HLOOKUP(BJ258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ259","v":0},{"$f":"HLOOKUP(BK258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK259","v":0},{"$f":"HLOOKUP(BL258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL259","v":0},{"$f":"HLOOKUP(BM258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM259","v":0},{"$f":"HLOOKUP(BN258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN259","v":0},{"$f":"HLOOKUP(BO258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO259","v":0},{"$f":"HLOOKUP(BP258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP259","v":0},{"$f":"HLOOKUP(BQ258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ259","v":0},{"$f":"HLOOKUP(BR258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR259","v":0},{"$f":"HLOOKUP(BS258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS259","v":0},{"$f":"HLOOKUP(BT258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT259","v":0},{"$f":"HLOOKUP(BU258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU259","v":0},{"$f":"HLOOKUP(BV258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV259","v":0},{"$f":"HLOOKUP(BW258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW259","v":0},{"$f":"HLOOKUP(BX258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX259","v":0},{"$f":"HLOOKUP(BY258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY259","v":0},{"$f":"HLOOKUP(BZ258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ259","v":0},{"$f":"HLOOKUP(CA258,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA259","v":0}]
[null,"B&O Tax",null,{"$f":"D261*0.00275","v":31326.702364850105},{"$f":"E261*0.00275","v":31170.068853025852},31014.218508760721,30859.147416216914,30704.851679135831,30551.327420740152,30398.570783636449,30246.577929718271,30095.345040069675,29944.868314869327,29795.14397329498,29646.16825342851,29497.937412161366,29350.447725100559,29203.695486475055,29057.677009042676,28912.388623997467,28767.826680877479,28623.987547473091,28480.86760973572,null,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"B&O Tax",null,{"$f":"BH261*0.00275","v":1878.7547127226583},{"$f":"BI261*0.00275","v":1869.3609391590451},1860.01413446325,1850.7140637909336,1841.4604934719791,1832.2531910046191,1823.0919250495961,1813.9764654243479,1804.9065830972263,1795.8820501817404,1786.9026399308316,1777.9681267311776,1769.0782860975214,1760.2328946670339,1751.4317301936987,1742.6745715427303,1733.9611986850164,1725.2913926915912,1716.6649357281331,1708.0816110494925]
[null,"Property Tax",null,{"$f":"C288*$B$8","v":1252194.4385461246},{"$f":"D288*$B$8","v":1182422.7655100764},1116538.7366037222,1054325.7341623064,995579.21035337285,940106.01465150272,887723.75878583675,838260.21707241796,791552.76015972754,747447.82032564771,705800.38656782149,666473.52782733482,629337.94277814624,594271.53470203443,561159.01005130808,529891.49937941006,500366.1993930855,472486.03494923218,446159.33988512348,421299.55563261791,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE288*$B$8","v":1252194.4385461246},{"$f":"AF288*$B$8","v":1182422.7655100764},1116538.7366037222,1054325.7341623064,995579.21035337285,940106.01465150272,887723.75878583675,838260.21707241796,791552.76015972754,747447.82032564771,705800.38656782149,666473.52782733482,629337.94277814624,594271.53470203443,561159.01005130808,529891.49937941006,500366.1993930855,472486.03494923218,446159.33988512348,421299.55563261791,null,null,null,null,null,null,"Property Tax",null,{"$f":"BG288*$B$8","v":75776.296566682489},{"$f":"BH288*$B$8","v":71554.077696207562},67567.118834441382,63802.311406628483,60247.277241506337,56890.327873573413,53720.426113015215,50727.149756935614,47900.657322580984,45231.655689892599,42711.369547000548,40331.512538199931,38084.260019548114,35962.223332506976,33958.425511045403,32066.278342330446,30279.56070558574,28592.398117898298,26999.243419723171,25494.858536582506]
[null,"Total Operating Costs",null,{"$f":"SUM(D263:D266)","v":2220848.6457127873},{"$f":"SUM(E263:E266)","v":2169666.8892609514},{"$f":"SUM(F263:F266)","v":2122748.491108289},{"$f":"SUM(G263:G266)","v":2079884.3282942453},{"$f":"SUM(H263:H266)","v":2040877.4976825451},{"$f":"SUM(I263:I266)","v":2005542.6464352801},{"$f":"SUM(J263:J266)","v":1973705.3400197714},{"$f":"SUM(K263:K266)","v":1945201.46566144},{"$f":"SUM(L263:L266)","v":1919876.6692722873},{"$f":"SUM(M263:M266)","v":1897585.823994457},{"$f":"SUM(N263:N266)","v":1878192.5286021354},{"$f":"SUM(O263:O266)","v":1861568.6341030025},{"$f":"SUM(P263:P266)","v":1847593.7969729919},{"$f":"SUM(Q263:Q266)","v":1836155.0575454726},{"$f":"SUM(R263:R266)","v":1827146.4421584876},{"$f":"SUM(S263:S266)","v":1820468.587741571},{"$f":"SUM(T263:T266)","v":1816028.387597264},{"$f":"SUM(U263:U266)","v":1813738.6572018943},{"$f":"SUM(V263:V266)","v":1813517.818915817},{"$f":"SUM(W263:W266)","v":1815289.6045552385},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF263:AF266)","v":2189521.9433479374},{"$f":"SUM(AG263:AG266)","v":2138496.8204079252},{"$f":"SUM(AH263:AH266)","v":2091734.2725995281},{"$f":"SUM(AI263:AI266)","v":2049025.1808780283},{"$f":"SUM(AJ263:AJ266)","v":2010172.6460034093},{"$f":"SUM(AK263:AK266)","v":1974991.3190145399},{"$f":"SUM(AL263:AL266)","v":1943306.7692361348},{"$f":"SUM(AM263:AM266)","v":1914954.8877317219},{"$f":"SUM(AN263:AN266)","v":1889781.3242322179},{"$f":"SUM(AO263:AO266)","v":1867640.9556795878},{"$f":"SUM(AP263:AP266)","v":1848397.3846288405},{"$f":"SUM(AQ263:AQ266)","v":1831922.465849574},{"$f":"SUM(AR263:AR266)","v":1818095.8595608305},{"$f":"SUM(AS263:AS266)","v":1806804.6098203722},{"$f":"SUM(AT263:AT266)","v":1797942.7466720128},{"$f":"SUM(AU263:AU266)","v":1791410.9107325287},{"$f":"SUM(AV263:AV266)","v":1787115.9989732665},{"$f":"SUM(AW263:AW266)","v":1784970.8305210168},{"$f":"SUM(AX263:AX266)","v":1784893.8313683439},{"$f":"SUM(AY263:AY266)","v":1786808.7369455025},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BH263:BH266)","v":136238.02032951842},{"$f":"SUM(BI263:BI266)","v":133178.06706648215},{"$f":"SUM(BJ263:BJ266)","v":130376.85396864251},{"$f":"SUM(BK263:BK266)","v":127821.74089015204},{"$f":"SUM(BL263:BL266)","v":125500.82746310558},{"$f":"SUM(BM263:BM266)","v":123402.91258726787},{"$f":"SUM(BN263:BN266)","v":121517.45619120845},{"$f":"SUM(BO263:BO266)","v":119834.54313856646},{"$f":"SUM(BP263:BP266)","v":118344.84916020885},{"$f":"SUM(BQ263:BQ266)","v":117039.60869969561},{"$f":"SUM(BR263:BR266)","v":115910.58456574507},{"$f":"SUM(BS263:BS266)","v":114950.03929132107},{"$f":"SUM(BT263:BT266)","v":114150.70810456338},{"$f":"SUM(BU263:BU266)","v":113505.77342207011},{"$f":"SUM(BV263:BV266)","v":113008.84078003315},{"$f":"SUM(BW263:BW266)","v":112653.91612344308},{"$f":"SUM(BX263:BX266)","v":112435.38437803206},{"$f":"SUM(BY263:BY266)","v":112347.98923382645},{"$f":"SUM(BZ263:BZ266)","v":112386.81407315258},{"$f":"SUM(CA263:CA266)","v":112547.2639796873}]
[]
[null,"EBITDA",null,{"$f":"D261-D267","v":9170679.4869599789},{"$f":"E261-E267","v":9164903.6027484499},9155149.1484410651,9141623.8230573609,9124523.1129123028,9104030.9611065947,9080320.3994843923,9053554.1451452039,9023885.1634803228,8991457.1995943896,8956405.2798687667,8918856.1853255481,8878928.8983584139,8836735.0243092775,8792379.1892869882,8745959.4155466761,8697567.4756745417,8647289.2267535534,8595204.9256198518,8541389.5262577515,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF261-AF267","v":9031608.0426088497},{"$f":"AG261-AG267","v":9026527.5156190805},9017464.9417473413,9004628.0373971071,8988212.3061803505,8968401.7084082998,8945369.2930495925,8919277.7942425758,8890280.1943322085,8858520.2552920152,8824133.0202879049,8787245.2870425861,8747976.0545668695,8706436.9447366893,8662732.6001122631,8616961.0593178272,8569214.1112268362,8519577.6291280854,8468131.8859825134,8414951.8518185988,null,null,null,null,null,null,"EBITDA",null,{"$f":"BH261-BH267","v":546945.51156963012},{"$f":"BI261-BI267","v":546589.54717317061},545991.92219981202,545165.19139746018,544121.17016306869,542870.97505077557,541425.06200864469,539793.26247028739,537984.8174206008,536008.40954820998,533872.193590921,531583.82497456169,529150.4868399899,526578.91554776044,523875.42474494828,521045.92807391344,518095.96059833758,515030.69901766133,511854.98073707765,508573.32185649179]
[null,"Before Tax Earnings",null,{"$f":"D269-D289-D279","v":-17246632.043795146},{"$f":"E269-E271-E289","v":-26715088.945116919},-12372846.380278155,-3775173.4941741712,-3792274.2043192293,2645632.3024908286,9080320.3994843923,9053554.1451452039,9023885.1634803228,8991457.1995943896,8956405.2798687667,8918856.1853255481,8878928.8983584139,8836735.0243092775,8792379.1892869882,8745959.4155466761,8697567.4756745417,8647289.2267535534,8595204.9256198518,8541389.5262577515,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF269-AF289-AF279","v":-18701687.225391984},{"$f":"AG269-AG271-AG289","v":-29040183.41618311},-13822561.617333971,-4699387.8980516791,-4715803.6292684358,2116393.7406839067,8945369.2930495925,8919277.7942425758,8890280.1943322085,8858520.2552920152,8824133.0202879049,8787245.2870425861,8747976.0545668695,8706436.9447366893,8662732.6001122631,8616961.0593178272,8569214.1112268362,8519577.6291280854,8468131.8859825134,8414951.8518185988,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BH269-BH289-BH279","v":-1131329.317249611},{"$f":"BI269-BI271-BI289","v":-1757009.8684539769},-836167.7271764765,-284130.59822831291,-285174.6194627044,128223.08023788902,541425.06200864469,539793.26247028739,537984.8174206008,536008.40954820998,533872.193590921,531583.82497456169,529150.4868399899,526578.91554776044,523875.42474494828,521045.92807391344,518095.96059833758,515030.69901766133,511854.98073707765,508573.32185649179]
[null,"ITC",null,{"$f":"-C275*0.1","v":12521944.385461248},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-AE275*0.1","v":12521944.385461248},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-BG275*0.1","v":757762.96566682495},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D270*$B$6-D271","v":-16143737.114658229},-5610168.6784745529,-2598297.7398584126,-792786.43377657596,-796377.58290703816,555582.783523074,1906867.2838917223,1901246.3704804927,1895015.8843308678,1888206.0119148218,1880845.108772441,1872959.798918365,1864575.0686552669,1855714.3551049482,1846399.6297502674,1836651.477264802,1826489.1698916536,1815930.7376182461,1804993.0343801689,1793691.8005141278,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF270*$B$6-AF271","v":-16449298.702793565},-6098438.5173984533,-2902737.9396401336,-986871.45859085256,-990318.76214637142,444442.68554362038,1878527.5515404143,1873048.336790941,1866958.8408097636,1860289.2536113232,1853067.9342604598,1845321.510278943,1837074.9714590425,1828351.7583947047,1819173.8460235752,1809561.8224567436,1799534.9633576355,1789111.3021168979,1778307.6960563278,1767139.8888819057,null,null,null,null,null,null,"Federal Tax",null,{"$f":"BH270*$B$6-BH271","v":-995342.12228924327},-368972.07237533515,-175595.22270706005,-59667.425627945711,-59886.67008716792,26926.846849956695,113699.26302181538,113356.58511876034,112976.81165832616,112561.7660051241,112113.1606540934,111632.60324465795,111121.60223639787,110581.57226502968,110013.83919643913,109419.64489552182,108800.15172565088,108156.44679370888,107489.5459547863,106800.39758986328]
[]
[]
[{"$f":"IRR(C275:X275,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D258,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-125219443.85461247},{"$f":"D269-D272","v":25314416.601618208},14775072.281223003,11753446.888299478,9934410.256833937,9920900.6958193406,8548448.1775835212,7173453.1155926697,7152307.7746647112,7128869.279149455,7103251.1876795683,7075560.1710963259,7045896.3864071835,7014353.8297031466,6981020.6692043291,6945979.5595367206,6909307.9382818742,6871078.3057828881,6831358.4891353073,6790211.8912396831,6747697.7257436235,{"$f":"C275*-0.3","v":37565833.156383738},null,null,null,null,{"$f":"IRR(AE275:AZ275,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF258,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$27)","v":-125219443.85461247},{"$f":"AF269-AF272","v":25480906.745402414},15124966.033017535,11920202.881387476,9991499.4959879592,9978531.0683267228,8523959.0228646789,7066841.7415091787,7046229.457451635,7023321.3535224451,6998231.0016806917,6971065.0860274453,6941923.7767636431,6910901.0831078272,6878085.1863419842,6843558.7540886877,6807399.2368610837,6769679.1478692004,6730466.3270111876,6689824.1899261856,6647811.9629366929,{"$f":"AE275*-0.3","v":37565833.156383738},null,null,null,null,{"$f":"IRR(BG275:CB275,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BH258,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$25)","v":-7577629.6566682486},{"$f":"BH269-BH272","v":1542287.6338588735},915561.61954850575,721587.14490687207,604832.61702540587,604007.84025023656,515944.1282008189,427725.79898682929,426436.67735152703,425008.00576227461,423446.6435430859,421759.03293682763,419951.22172990371,418028.88460359204,415997.34328273078,413861.58554850915,411626.28317839163,409295.8088726867,406874.25222395244,404365.43478229136,401772.92426662851,{"$f":"BG275*-0.3","v":2273288.8970004744}]
[{"$f":"IRR(C276:X276,0.1)","v":8.6276648051102356E-2},"ROE",{"$f":"-C295","v":-14090527.723550366},{"$f":"D275-D279-D281-D290-D271","v":1676147.5975371823},833198.24945882801,825492.23055599537,814807.22350286925,801297.66248827241,785108.86256176373,766377.51888022292,745232.17795226444,721793.68243700825,696175.59096712153,668484.57438387955,638820.78969473671,607278.23299069982,573945.07249188237,538903.96282427385,502232.3415694274,464002.70907044131,424282.89242286049,383136.29452723637,340622.12903117668,{"$f":"X275","v":37565833.156383738},null,null,null,null,{"$f":"IRR(AE276:AZ276,0.1)","v":8.590406350074975E-2},"ROE",{"$f":"-AE295","v":-13911532.713968692},{"$f":"AF275-AF279-AF281-AF290-AF271","v":1637021.4151870012},805271.60238394793,798112.16902527213,787971.01458858559,775002.58692734875,759352.2146874282,741156.60655405,720544.32249650639,697636.21856731595,672545.86672556307,645379.95107231662,616238.64180851495,585215.94815269858,552400.05138685554,517873.61913355812,481714.101905955,443994.01291407179,404781.19205605984,364139.05497105699,322126.82798156422,{"$f":"AZ275","v":37565833.156383738},null,null,null,null,{"$f":"IRR(BG276:CB276,0.1)","v":8.5932776657090537E-2},"ROE",{"$f":"-BG295","v":-841853.62606684875},{"$f":"BH275-BH279-BH281-BH290-BH271","v":99379.671272662352},49008.168648481835,48536.044919528533,47882.92758567055,47058.150810501276,46070.496671789806,44928.225368506333,43639.103733204072,42210.43214395165,40649.069924762938,38961.45931850464,37153.648111580726,35231.310985269083,33199.769664407824,31064.011930186185,28828.709560068673,26498.235254363739,24076.67860562948,21567.861163968395,18975.350648305553,{"$f":"CB275","v":2273288.8970004744}]
[]
[]
[null,"Interest",null,{"$f":"C282*$B$7","v":3992316.1883392707},3871578.2179206121,3744803.34898102,3611689.7365944483,3471920.4435885483,3325162.6859323531,3171067.0403933488,3009266.6125773937,2839376.1633706409,2660991.1917035505,2473686.9714531056,2277017.5401901389,2070514.6373640234,1853686.589396602,1626017.1390308097,1386964.216146728,1135958.647118442,872402.79963874165,595669.15978505637,305098.83793868689,null,null,null,null,null,null,"Interest",null,{"$f":"AE282*$B$7","v":3941600.9356244635},3822396.7256579297,3697232.3051930699,3565809.6637049671,3427815.890142459,3282922.4279018254,3130784.2925491603,2971039.2504288619,2803306.9562025485,2627188.0472649196,2442263.1928804088,2248092.0957766729,2044212.4438177501,1830138.809260881,1605361.4929761686,1369345.3108772207,1121528.3196733252,861320.47890923498,588102.24610694021,301223.10166453081,null,null,null,null,null,null,"Interest",null,{"$f":"BG282*$B$7","v":238525.19405227384},231311.57507397138,223737.27514675382,215784.26022317537,207433.59455341799,198665.39560017272,189458.78669926521,179791.8473533123,169641.56104006176,158983.76041114872,147793.06975078999,136042.84455741334,123705.10810436786,110750.4848286701,97148.130389187456,82865.658227730688,67869.062458201064,52122.636900194979,35588.890064288571,18228.455886586853]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C294)","v":6407075.5967124468},{"$f":"-PMT($B$7,20,$C294)","v":6407075.5967124468},6407075.5967124468,6407075.5967124468,6407075.5967124468,6407075.5967124468,6407075.5967124468,6407075.5967124468,6407075.5967124468,6407075.5967124468,6407075.5967124468,6407075.5967124468,6407075.5967124468,6407075.5967124468,6407075.5967124468,6407075.5967124468,6407075.5967124468,6407075.5967124468,6407075.5967124468,6407075.5967124468,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE294)","v":6325685.1349551287},{"$f":"-PMT($B$7,20,$AE294)","v":6325685.1349551287},6325685.1349551287,6325685.1349551287,6325685.1349551287,6325685.1349551287,6325685.1349551287,6325685.1349551287,6325685.1349551287,6325685.1349551287,6325685.1349551287,6325685.1349551287,6325685.1349551287,6325685.1349551287,6325685.1349551287,6325685.1349551287,6325685.1349551287,6325685.1349551287,6325685.1349551287,6325685.1349551287,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BG294)","v":382797.57361832296},{"$f":"-PMT($B$7,20,$BG294)","v":382797.57361832296},382797.57361832296,382797.57361832296,382797.57361832296,382797.57361832296,382797.57361832296,382797.57361832296,382797.57361832296,382797.57361832296,382797.57361832296,382797.57361832296,382797.57361832296,382797.57361832296,382797.57361832296,382797.57361832296,382797.57361832296,382797.57361832296,382797.57361832296,382797.57361832296]
[null,"Sinking Fund",null,{"$f":"D280-D279","v":2414759.4083731761},{"$f":"E280-E279","v":2535497.3787918347},{"$f":"F280-F279","v":2662272.2477314267},{"$f":"G280-G279","v":2795385.8601179984},{"$f":"H280-H279","v":2935155.1531238984},{"$f":"I280-I279","v":3081912.9107800936},{"$f":"J280-J279","v":3236008.556319098},{"$f":"K280-K279","v":3397808.9841350531},{"$f":"L280-L279","v":3567699.4333418058},{"$f":"M280-M279","v":3746084.4050088963},{"$f":"N280-N279","v":3933388.6252593412},{"$f":"O280-O279","v":4130058.0565223079},{"$f":"P280-P279","v":4336560.9593484234},{"$f":"Q280-Q279","v":4553389.0073158443},{"$f":"R280-R279","v":4781058.4576816373},{"$f":"S280-S279","v":5020111.3805657187},{"$f":"T280-T279","v":5271116.949594005},{"$f":"U280-U279","v":5534672.7970737051},{"$f":"V280-V279","v":5811406.4369273903},{"$f":"W280-W279","v":6101976.7587737599},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF280-AF279","v":2384084.1993306652},{"$f":"AG280-AG279","v":2503288.409297199},{"$f":"AH280-AH279","v":2628452.8297620588},{"$f":"AI280-AI279","v":2759875.4712501615},{"$f":"AJ280-AJ279","v":2897869.2448126697},{"$f":"AK280-AK279","v":3042762.7070533033},{"$f":"AL280-AL279","v":3194900.8424059683},{"$f":"AM280-AM279","v":3354645.8845262667},{"$f":"AN280-AN279","v":3522378.1787525802},{"$f":"AO280-AO279","v":3698497.087690209},{"$f":"AP280-AP279","v":3883421.9420747198},{"$f":"AQ280-AQ279","v":4077593.0391784557},{"$f":"AR280-AR279","v":4281472.691137379},{"$f":"AS280-AS279","v":4495546.3256942481},{"$f":"AT280-AT279","v":4720323.6419789605},{"$f":"AU280-AU279","v":4956339.8240779079},{"$f":"AV280-AV279","v":5204156.8152818037},{"$f":"AW280-AW279","v":5464364.6560458932},{"$f":"AX280-AX279","v":5737582.8888481883},{"$f":"AY280-AY279","v":6024462.0332905976},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"BH280-BH279","v":144272.37956604912},{"$f":"BI280-BI279","v":151485.99854435158},{"$f":"BJ280-BJ279","v":159060.29847156914},{"$f":"BK280-BK279","v":167013.31339514759},{"$f":"BL280-BL279","v":175363.97906490497},{"$f":"BM280-BM279","v":184132.17801815024},{"$f":"BN280-BN279","v":193338.78691905775},{"$f":"BO280-BO279","v":203005.72626501066},{"$f":"BP280-BP279","v":213156.0125782612},{"$f":"BQ280-BQ279","v":223813.81320717424},{"$f":"BR280-BR279","v":235004.50386753297},{"$f":"BS280-BS279","v":246754.72906090962},{"$f":"BT280-BT279","v":259092.4655139551},{"$f":"BU280-BU279","v":272047.08878965286},{"$f":"BV280-BV279","v":285649.44322913548},{"$f":"BW280-BW279","v":299931.9153905923},{"$f":"BX280-BX279","v":314928.51116012188},{"$f":"BY280-BY279","v":330674.93671812798},{"$f":"BZ280-BZ279","v":347208.68355403439},{"$f":"CA280-CA279","v":364569.1177317361}]
[null,"Mortgage Balance",{"$f":"C294","v":79846323.766785413},{"$f":"C282-D281","v":77431564.358412236},{"$f":"D282-E281","v":74896066.979620397},{"$f":"E282-F281","v":72233794.731888965},{"$f":"F282-G281","v":69438408.871770963},{"$f":"G282-H281","v":66503253.718647063},{"$f":"H282-I281","v":63421340.807866968},{"$f":"I282-J281","v":60185332.251547873},{"$f":"J282-K281","v":56787523.267412819},{"$f":"K282-L281","v":53219823.83407101},{"$f":"L282-M281","v":49473739.429062113},{"$f":"M282-N281","v":45540350.803802773},{"$f":"N282-O281","v":41410292.747280464},{"$f":"O282-P281","v":37073731.787932038},{"$f":"P282-Q281","v":32520342.780616194},{"$f":"Q282-R281","v":27739284.322934557},{"$f":"R282-S281","v":22719172.942368839},{"$f":"S282-T281","v":17448055.992774833},{"$f":"T282-U281","v":11913383.195701128},{"$f":"U282-V281","v":6101976.7587737376},{"$f":"V282-W281","v":-2.2351741790771484E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE294","v":78832018.712489262},{"$f":"AE282-AF281","v":76447934.51315859},{"$f":"AF282-AG281","v":73944646.103861392},{"$f":"AG282-AH281","v":71316193.274099335},{"$f":"AH282-AI281","v":68556317.802849174},{"$f":"AI282-AJ281","v":65658448.558036506},{"$f":"AJ282-AK281","v":62615685.850983202},{"$f":"AK282-AL281","v":59420785.008577235},{"$f":"AL282-AM281","v":56066139.124050967},{"$f":"AM282-AN281","v":52543760.945298389},{"$f":"AN282-AO281","v":48845263.857608177},{"$f":"AO282-AP281","v":44961841.915533453},{"$f":"AP282-AQ281","v":40884248.876355},{"$f":"AQ282-AR281","v":36602776.185217619},{"$f":"AR282-AS281","v":32107229.859523371},{"$f":"AS282-AT281","v":27386906.21754441},{"$f":"AT282-AU281","v":22430566.393466502},{"$f":"AU282-AV281","v":17226409.578184698},{"$f":"AV282-AW281","v":11762044.922138805},{"$f":"AW282-AX281","v":6024462.0332906162},{"$f":"AX282-AY281","v":1.862645149230957E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"BG294","v":4770503.8810454765},{"$f":"BG282-BH281","v":4626231.5014794273},{"$f":"BH282-BI281","v":4474745.5029350761},{"$f":"BI282-BJ281","v":4315685.204463507},{"$f":"BJ282-BK281","v":4148671.8910683594},{"$f":"BK282-BL281","v":3973307.9120034543},{"$f":"BL282-BM281","v":3789175.7339853039},{"$f":"BM282-BN281","v":3595836.9470662461},{"$f":"BN282-BO281","v":3392831.2208012352},{"$f":"BO282-BP281","v":3179675.2082229741},{"$f":"BP282-BQ281","v":2955861.3950157999},{"$f":"BQ282-BR281","v":2720856.8911482668},{"$f":"BR282-BS281","v":2474102.1620873571},{"$f":"BS282-BT281","v":2215009.6965734018},{"$f":"BT282-BU281","v":1942962.607783749},{"$f":"BU282-BV281","v":1657313.1645546136},{"$f":"BV282-BW281","v":1357381.2491640213},{"$f":"BW282-BX281","v":1042452.7380038995},{"$f":"BX282-BY281","v":711777.80128577142},{"$f":"BY282-BZ281","v":364569.11773173703},{"$f":"BZ282-CA281","v":9.3132257461547852E-10}]
[]
[]
[null,"Book Depr",null,{"$f":"-($C275)/20","v":6260972.1927306233},{"$f":"-($C275)/20","v":6260972.1927306233},6260972.1927306233,6260972.1927306233,6260972.1927306233,6260972.1927306233,6260972.1927306233,6260972.1927306233,6260972.1927306233,6260972.1927306233,6260972.1927306233,6260972.1927306233,6260972.1927306233,6260972.1927306233,6260972.1927306233,6260972.1927306233,6260972.1927306233,6260972.1927306233,6260972.1927306233,6260972.1927306233,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($AE$29)/20","v":6118979.2150024921},{"$f":"-($AE$29)/20","v":6118979.2150024921},6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($BG$29)/20","v":370288.80612163444},{"$f":"-($BG$29)/20","v":370288.80612163444},370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444]
[null,"Accum Depreciation",null,{"$f":"SUM($D285:D285)","v":6260972.1927306233},{"$f":"SUM($D285:E285)","v":12521944.385461247},{"$f":"SUM($D285:F285)","v":18782916.578191869},{"$f":"SUM($D285:G285)","v":25043888.770922493},{"$f":"SUM($D285:H285)","v":31304860.963653117},{"$f":"SUM($D285:I285)","v":37565833.156383738},{"$f":"SUM($D285:J285)","v":43826805.349114358},{"$f":"SUM($D285:K285)","v":50087777.541844979},{"$f":"SUM($D285:L285)","v":56348749.734575599},{"$f":"SUM($D285:M285)","v":62609721.92730622},{"$f":"SUM($D285:N285)","v":68870694.12003684},{"$f":"SUM($D285:O285)","v":75131666.312767461},{"$f":"SUM($D285:P285)","v":81392638.505498081},{"$f":"SUM($D285:Q285)","v":87653610.698228702},{"$f":"SUM($D285:R285)","v":93914582.890959322},{"$f":"SUM($D285:S285)","v":100175555.08368994},{"$f":"SUM($D285:T285)","v":106436527.27642056},{"$f":"SUM($D285:U285)","v":112697499.46915118},{"$f":"SUM($D285:V285)","v":118958471.6618818},{"$f":"SUM($D285:W285)","v":125219443.85461242},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AF285:AF285)","v":6118979.2150024921},{"$f":"SUM($AF285:AG285)","v":12237958.430004984},{"$f":"SUM($AF285:AH285)","v":18356937.645007476},{"$f":"SUM($AF285:AI285)","v":24475916.860009968},{"$f":"SUM($AF285:AJ285)","v":30594896.07501246},{"$f":"SUM($AF285:AK285)","v":36713875.290014952},{"$f":"SUM($AF285:AL285)","v":42832854.505017444},{"$f":"SUM($AF285:AM285)","v":48951833.720019937},{"$f":"SUM($AF285:AN285)","v":55070812.935022429},{"$f":"SUM($AF285:AO285)","v":61189792.150024921},{"$f":"SUM($AF285:AP285)","v":67308771.365027413},{"$f":"SUM($AF285:AQ285)","v":73427750.580029905},{"$f":"SUM($AF285:AR285)","v":79546729.795032397},{"$f":"SUM($AF285:AS285)","v":85665709.010034889},{"$f":"SUM($AF285:AT285)","v":91784688.225037381},{"$f":"SUM($AF285:AU285)","v":97903667.440039873},{"$f":"SUM($AF285:AV285)","v":104022646.65504237},{"$f":"SUM($AF285:AW285)","v":110141625.87004486},{"$f":"SUM($AF285:AX285)","v":116260605.08504735},{"$f":"SUM($AF285:AY285)","v":122379584.30004984},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BH285:BH285)","v":370288.80612163444},{"$f":"SUM($BH285:BI285)","v":740577.61224326887},{"$f":"SUM($BH285:BJ285)","v":1110866.4183649034},{"$f":"SUM($BH285:BK285)","v":1481155.2244865377},{"$f":"SUM($BH285:BL285)","v":1851444.0306081721},{"$f":"SUM($BH285:BM285)","v":2221732.8367298064},{"$f":"SUM($BH285:BN285)","v":2592021.6428514407},{"$f":"SUM($BH285:BO285)","v":2962310.448973075},{"$f":"SUM($BH285:BP285)","v":3332599.2550947093},{"$f":"SUM($BH285:BQ285)","v":3702888.0612163437},{"$f":"SUM($BH285:BR285)","v":4073176.867337978},{"$f":"SUM($BH285:BS285)","v":4443465.6734596128},{"$f":"SUM($BH285:BT285)","v":4813754.4795812471},{"$f":"SUM($BH285:BU285)","v":5184043.2857028814},{"$f":"SUM($BH285:BV285)","v":5554332.0918245157},{"$f":"SUM($BH285:BW285)","v":5924620.89794615},{"$f":"SUM($BH285:BX285)","v":6294909.7040677844},{"$f":"SUM($BH285:BY285)","v":6665198.5101894187},{"$f":"SUM($BH285:BZ285)","v":7035487.316311053},{"$f":"SUM($BH285:CA285)","v":7405776.1224326873}]
[null,"End Year Book Value",null,{"$f":"-$C275-D286","v":118958471.66188185},112697499.46915123,106436527.27642059,100175555.08368997,93914582.890959352,87653610.698228732,81392638.505498111,75131666.312767491,68870694.12003687,62609721.92730625,56348749.734575629,50087777.541845009,43826805.349114388,37565833.156383768,31304860.963653147,25043888.770922527,18782916.578191906,12521944.385461286,6260972.1927306652,0,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE275-AF286","v":119100464.63960998},{"$f":"-$AE275-AG286","v":112981485.42460749},{"$f":"-$AE275-AH286","v":106862506.20960499},{"$f":"-$AE275-AI286","v":100743526.9946025},{"$f":"-$AE275-AJ286","v":94624547.779600009},{"$f":"-$AE275-AK286","v":88505568.564597517},{"$f":"-$AE275-AL286","v":82386589.349595025},{"$f":"-$AE275-AM286","v":76267610.134592533},{"$f":"-$AE275-AN286","v":70148630.919590041},{"$f":"-$AE275-AO286","v":64029651.704587549},{"$f":"-$AE275-AP286","v":57910672.489585057},{"$f":"-$AE275-AQ286","v":51791693.274582565},{"$f":"-$AE275-AR286","v":45672714.059580073},{"$f":"-$AE275-AS286","v":39553734.844577581},{"$f":"-$AE275-AT286","v":33434755.629575089},{"$f":"-$AE275-AU286","v":27315776.414572597},{"$f":"-$AE275-AV286","v":21196797.199570104},{"$f":"-$AE275-AW286","v":15077817.984567612},{"$f":"-$AE275-AX286","v":8958838.7695651203},{"$f":"-$AE275-AY286","v":2839859.5545626283},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BG275-BH286","v":7207340.8505466143},{"$f":"-$BG275-BI286","v":6837052.0444249799},{"$f":"-$BG275-BJ286","v":6466763.2383033447},{"$f":"-$BG275-BK286","v":6096474.4321817104},{"$f":"-$BG275-BL286","v":5726185.6260600761},{"$f":"-$BG275-BM286","v":5355896.8199384417},{"$f":"-$BG275-BN286","v":4985608.0138168074},{"$f":"-$BG275-BO286","v":4615319.2076951731},{"$f":"-$BG275-BP286","v":4245030.4015735388},{"$f":"-$BG275-BQ286","v":3874741.5954519049},{"$f":"-$BG275-BR286","v":3504452.7893302706},{"$f":"-$BG275-BS286","v":3134163.9832086358},{"$f":"-$BG275-BT286","v":2763875.1770870015},{"$f":"-$BG275-BU286","v":2393586.3709653672},{"$f":"-$BG275-BV286","v":2023297.5648437329},{"$f":"-$BG275-BW286","v":1653008.7587220985},{"$f":"-$BG275-BX286","v":1282719.9526004642},{"$f":"-$BG275-BY286","v":912431.14647882991},{"$f":"-$BG275-BZ286","v":542142.34035719559},{"$f":"-$BG275-CA286","v":171853.53423556127}]
[null,"Prop. Tax Value",{"$f":"-C275","v":125219443.85461247},{"$f":"C288/(($C288/$X288)^(1/21))","v":118242276.55100764},{"$f":"D288/(($C288/$X288)^(1/21))","v":111653873.66037221},105432573.41623063,99557921.035337284,94010601.465150267,88772375.87858367,83826021.707241789,79155276.015972748,74744782.032564774,70580038.65678215,66647352.782733478,62933794.277814627,59427153.470203444,56115901.005130813,52989149.937941,50036619.939308546,47248603.494923219,44615933.988512345,42129955.563261792,39782494.662544116,{"$f":"X275","v":37565833.156383738},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE275","v":125219443.85461247},{"$f":"AE288/(($AE288/$AZ288)^(1/21))","v":118242276.55100764},{"$f":"AF288/(($AE288/$AZ288)^(1/21))","v":111653873.66037221},105432573.41623063,99557921.035337284,94010601.465150267,88772375.87858367,83826021.707241789,79155276.015972748,74744782.032564774,70580038.65678215,66647352.782733478,62933794.277814627,59427153.470203444,56115901.005130813,52989149.937941,50036619.939308546,47248603.494923219,44615933.988512345,42129955.563261792,39782494.662544116,{"$f":"AZ275","v":37565833.156383738},null,null,null,null,null,"Prop. Tax Value",{"$f":"-BG275","v":7577629.6566682486},{"$f":"BG288/(($BG288/$CB288)^(1/21))","v":7155407.7696207566},{"$f":"BH288/(($BG288/$CB288)^(1/21))","v":6756711.8834441388},6380231.140662848,6024727.7241506334,5689032.7873573415,5372042.6113015218,5072714.9756935611,4790065.7322580982,4523165.5689892601,4271136.9547000546,4033151.2538199928,3808426.0019548116,3596222.3332506977,3395842.55110454,3206627.8342330446,3027956.0705585741,2859239.8117898297,2699924.3419723171,2549485.8536582505,2407429.7256993963,{"$f":"CB275","v":2273288.8970004744}]
[null,"Tax Dep",null,{"$f":"($C111*0.95)*-D$4","v":22424995.342415854},{"$f":"($C111*0.95)*-E$4","v":35879992.547865368},21527995.52871922,12916797.317231532,12916797.317231532,6458398.6586157661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AE275*0.95)*-D$4","v":23791694.332376368},{"$f":"($AE275*0.95)*-E$4","v":38066710.931802191},{"$f":"($AE275*0.95)*-F$4","v":22840026.559081312},{"$f":"($AE275*0.95)*-G$4","v":13704015.935448786},{"$f":"($AE275*0.95)*-H$4","v":13704015.935448786},{"$f":"($AE275*0.95)*-I$4","v":6852007.9677243931},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BG275*0.95)*-D$4","v":1439749.6347669673},{"$f":"($BG275*0.95)*-E$4","v":2303599.4156271475},{"$f":"($BG275*0.95)*-F$4","v":1382159.6493762885},{"$f":"($BG275*0.95)*-G$4","v":829295.78962577309},{"$f":"($BG275*0.95)*-H$4","v":829295.78962577309},{"$f":"($BG275*0.95)*-I$4","v":414647.89481288654}]
[null,"After Tax Dep. Value",null,{"$f":"D289*$B$6","v":4709249.0219073296},{"$f":"E289*$B$6","v":7534798.4350517271},{"$f":"F289*$B$6","v":4520879.0610310361},{"$f":"G289*$B$6","v":2712527.4366186215},{"$f":"H289*$B$6","v":2712527.4366186215},{"$f":"I289*$B$6","v":1356263.7183093107},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF289*$B$6","v":4996255.8097990369},{"$f":"AG289*$B$6","v":7994009.29567846},{"$f":"AH289*$B$6","v":4796405.5774070751},{"$f":"AI289*$B$6","v":2877843.346444245},{"$f":"AJ289*$B$6","v":2877843.346444245},{"$f":"AK289*$B$6","v":1438921.6732221225},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BH289*$B$6","v":302347.42330106313},{"$f":"BI289*$B$6","v":483755.87728170096},{"$f":"BJ289*$B$6","v":290253.52636902058},{"$f":"BK289*$B$6","v":174152.11582141233},{"$f":"BL289*$B$6","v":174152.11582141233},{"$f":"BM289*$B$6","v":87076.057910706164}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D290:I290)","v":19579840.602163382},{"$f":"C292/C296","v":0.15636421948093612},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AF290:AK290)","v":20773140.666041199},{"$f":"AE292/AE296","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BH290:BM290)","v":1257082.4620168344},{"$f":"BG292/BG296","v":0.16589389017060405}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D271:W271)","v":11702751.762113316},{"$f":"C293/C296","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AF271:AY271)","v":11702751.762113316},{"$f":"AE293/AE296","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BH271:CA271)","v":708189.68753908866},{"$f":"BG293/BG296","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C296-C292-C293)*$A294","v":79846323.766785413},{"$f":"C294/C296","v":0.63765116110475573},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AE296-AE292-AE293)*$A294","v":78832018.712489262},{"$f":"AE294/AE296","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BG296-BG292-BG293)*$A294","v":4770503.8810454765},{"$f":"BG294/BG296","v":0.62955094101853792}]
[0.15,"Equity",{"$f":"(C296-C292-C293)*$A295","v":14090527.723550366},{"$f":"C295/C296","v":0.11252667548907454},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AE296-AE292-AE293)*$A295","v":13911532.713968692},{"$f":"AE295/AE296","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BG296-BG292-BG293)*$A295","v":841853.62606684875},{"$f":"BG295/BG296","v":0.11109722488562433}]
[null,"Total",{"$f":"-C275","v":125219443.85461247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE275","v":125219443.85461247},null,null,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",{"$f":"-BG275","v":7577629.6566682486}]
[null,"Check",{"$f":"SUM(C292:C295)-C296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE292:AE295)-AE296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BG292:BG295)-BG296","v":0}]
[null,"2027 Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027 Southern NW Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027 Small Solar"]
[null,"Year",null,2027,{"$f":"D299+1","v":2028},{"$f":"E299+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,null,null,null,null,null,"Year",null,2027,{"$f":"AF299+1","v":2028},{"$f":"AG299+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,null,null,null,null,null,null,"Year",null,2027,{"$f":"BH299+1","v":2028},{"$f":"BI299+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D299-$D$12)","v":241531.84646314217},{"$f":"D300*(1-'Resource Options'!$AA$27)","v":240324.18723082644},{"$f":"E300*(1-'Resource Options'!$AA$27)","v":239122.56629467232},{"$f":"F300*(1-'Resource Options'!$AA$27)","v":237926.95346319897},{"$f":"G300*(1-'Resource Options'!$AA$27)","v":236737.31869588298},{"$f":"H300*(1-'Resource Options'!$AA$27)","v":235553.63210240356},{"$f":"I300*(1-'Resource Options'!$AA$27)","v":234375.86394189153},{"$f":"J300*(1-'Resource Options'!$AA$27)","v":233203.98462218206},{"$f":"K300*(1-'Resource Options'!$AA$27)","v":232037.96469907116},{"$f":"L300*(1-'Resource Options'!$AA$27)","v":230877.77487557579},{"$f":"M300*(1-'Resource Options'!$AA$27)","v":229723.38600119791},{"$f":"N300*(1-'Resource Options'!$AA$27)","v":228574.76907119193},{"$f":"O300*(1-'Resource Options'!$AA$27)","v":227431.89522583596},{"$f":"P300*(1-'Resource Options'!$AA$27)","v":226294.73574970677},{"$f":"Q300*(1-'Resource Options'!$AA$27)","v":225163.26207095824},{"$f":"R300*(1-'Resource Options'!$AA$27)","v":224037.44576060344},{"$f":"S300*(1-'Resource Options'!$AA$27)","v":222917.25853180041},{"$f":"T300*(1-'Resource Options'!$AA$27)","v":221802.67223914142},{"$f":"U300*(1-'Resource Options'!$AA$27)","v":220693.65887794571},{"$f":"V300*(1-'Resource Options'!$AA$27)","v":219590.19058355599},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$28/100*'Resource Options'!$J$28*8760)*(1+'Resource Options'!$X$28)^($D299-$D$12)","v":268368.71829238016},{"$f":"AF300*(1-'Resource Options'!$AA$27)","v":267026.87470091827},{"$f":"AG300*(1-'Resource Options'!$AA$27)","v":265691.74032741366},{"$f":"AH300*(1-'Resource Options'!$AA$27)","v":264363.28162577661},{"$f":"AI300*(1-'Resource Options'!$AA$27)","v":263041.46521764772},{"$f":"AJ300*(1-'Resource Options'!$AA$27)","v":261726.25789155948},{"$f":"AK300*(1-'Resource Options'!$AA$27)","v":260417.62660210169},{"$f":"AL300*(1-'Resource Options'!$AA$27)","v":259115.53846909117},{"$f":"AM300*(1-'Resource Options'!$AA$27)","v":257819.96077674572},{"$f":"AN300*(1-'Resource Options'!$AA$27)","v":256530.86097286199},{"$f":"AO300*(1-'Resource Options'!$AA$27)","v":255248.20666799767},{"$f":"AP300*(1-'Resource Options'!$AA$27)","v":253971.96563465768},{"$f":"AQ300*(1-'Resource Options'!$AA$27)","v":252702.10580648438},{"$f":"AR300*(1-'Resource Options'!$AA$27)","v":251438.59527745197},{"$f":"AS300*(1-'Resource Options'!$AA$27)","v":250181.40230106472},{"$f":"AT300*(1-'Resource Options'!$AA$27)","v":248930.49528955939},{"$f":"AU300*(1-'Resource Options'!$AA$27)","v":247685.84281311158},{"$f":"AV300*(1-'Resource Options'!$AA$27)","v":246447.41359904603},{"$f":"AW300*(1-'Resource Options'!$AA$27)","v":245215.17653105079},{"$f":"AX300*(1-'Resource Options'!$AA$27)","v":243989.10064839554},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$26/100*'Resource Options'!$J$26*8760)*(1+'Resource Options'!$X$26)^($D299-$D$12)","v":11182.029928849173},{"$f":"BH300*(1-'Resource Options'!$AA$27)","v":11126.119779204928},{"$f":"BI300*(1-'Resource Options'!$AA$27)","v":11070.489180308903},{"$f":"BJ300*(1-'Resource Options'!$AA$27)","v":11015.136734407359},{"$f":"BK300*(1-'Resource Options'!$AA$27)","v":10960.061050735321},{"$f":"BL300*(1-'Resource Options'!$AA$27)","v":10905.260745481644},{"$f":"BM300*(1-'Resource Options'!$AA$27)","v":10850.734441754235},{"$f":"BN300*(1-'Resource Options'!$AA$27)","v":10796.480769545464},{"$f":"BO300*(1-'Resource Options'!$AA$27)","v":10742.498365697737},{"$f":"BP300*(1-'Resource Options'!$AA$27)","v":10688.785873869248},{"$f":"BQ300*(1-'Resource Options'!$AA$27)","v":10635.341944499902},{"$f":"BR300*(1-'Resource Options'!$AA$27)","v":10582.165234777402},{"$f":"BS300*(1-'Resource Options'!$AA$27)","v":10529.254408603514},{"$f":"BT300*(1-'Resource Options'!$AA$27)","v":10476.608136560497},{"$f":"BU300*(1-'Resource Options'!$AA$27)","v":10424.225095877695},{"$f":"BV300*(1-'Resource Options'!$AA$27)","v":10372.103970398306},{"$f":"BW300*(1-'Resource Options'!$AA$27)","v":10320.243450546315},{"$f":"BX300*(1-'Resource Options'!$AA$27)","v":10268.642233293584},{"$f":"BY300*(1-'Resource Options'!$AA$27)","v":10217.299022127116},{"$f":"BZ300*(1-'Resource Options'!$AA$27)","v":10166.21252701648}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M37","v":47.890515933697046},{"$f":"D301","v":47.890515933697046},{"$f":"E301","v":47.890515933697046},47.890515933697046,47.890515933697046,47.890515933697046,47.890515933697046,47.890515933697046,47.890515933697046,47.890515933697046,47.890515933697046,47.890515933697046,47.890515933697046,47.890515933697046,47.890515933697046,47.890515933697046,47.890515933697046,47.890515933697046,47.890515933697046,47.890515933697046,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P37","v":42.457003640840121},{"$f":"AF301","v":42.457003640840121},{"$f":"AG301","v":42.457003640840121},42.457003640840121,42.457003640840121,42.457003640840121,42.457003640840121,42.457003640840121,42.457003640840121,42.457003640840121,42.457003640840121,42.457003640840121,42.457003640840121,42.457003640840121,42.457003640840121,42.457003640840121,42.457003640840121,42.457003640840121,42.457003640840121,42.457003640840121,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S37","v":62.039441713101446},{"$f":"BH301","v":62.039441713101446},{"$f":"BI301","v":62.039441713101446},62.039441713101446,62.039441713101446,62.039441713101446,62.039441713101446,62.039441713101446,62.039441713101446,62.039441713101446,62.039441713101446,62.039441713101446,62.039441713101446,62.039441713101446,62.039441713101446,62.039441713101446,62.039441713101446,62.039441713101446,62.039441713101446,62.039441713101446]
[null,"Revenue",null,{"$f":"D301*D300","v":11567084.741538377},{"$f":"E301*E300","v":11509249.317830686},{"$f":"F301*F300","v":11451703.071241533},{"$f":"G301*G300","v":11394444.555885326},{"$f":"H301*H300","v":11337472.333105899},{"$f":"I301*I300","v":11280784.971440369},{"$f":"J301*J300","v":11224381.046583166},{"$f":"K301*K300","v":11168259.141350251},{"$f":"L301*L300","v":11112417.8456435},{"$f":"M301*M300","v":11056855.756415281},{"$f":"N301*N300","v":11001571.477633206},{"$f":"O301*O300","v":10946563.620245039},{"$f":"P301*P300","v":10891830.802143814},{"$f":"Q301*Q300","v":10837371.648133095},{"$f":"R301*R300","v":10783184.789892429},{"$f":"S301*S300","v":10729268.865942966},{"$f":"T301*T300","v":10675622.521613251},{"$f":"U301*U300","v":10622244.409005186},{"$f":"V301*V300","v":10569133.186960159},{"$f":"W301*W300","v":10516287.52102536},null,null,null,null,null,null,"Revenue",null,{"$f":"AF301*AF300","v":11394131.649627181},{"$f":"AG301*AG300","v":11337160.991379045},{"$f":"AH301*AH300","v":11280475.186422151},{"$f":"AI301*AI300","v":11224072.81049004},{"$f":"AJ301*AJ300","v":11167952.44643759},{"$f":"AK301*AK300","v":11112112.684205402},{"$f":"AL301*AL300","v":11056552.120784374},{"$f":"AM301*AM300","v":11001269.360180452},{"$f":"AN301*AN300","v":10946263.01337955},{"$f":"AO301*AO300","v":10891531.698312653},{"$f":"AP301*AP300","v":10837074.039821088},{"$f":"AQ301*AQ300","v":10782888.669621984},{"$f":"AR301*AR300","v":10728974.226273872},{"$f":"AS301*AS300","v":10675329.355142504},{"$f":"AT301*AT300","v":10621952.708366793},{"$f":"AU301*AU300","v":10568842.944824958},{"$f":"AV301*AV300","v":10515998.730100833},{"$f":"AW301*AW300","v":10463418.736450329},{"$f":"AX301*AX300","v":10411101.642768076},{"$f":"AY301*AY300","v":10359046.134554237},null,null,null,null,null,null,"Revenue",null,{"$f":"BH301*BH300","v":693726.89400499419},{"$f":"BI301*BI300","v":690258.25953496923},{"$f":"BJ301*BJ300","v":686806.96823729435},{"$f":"BK301*BK300","v":683372.93339610798},{"$f":"BL301*BL300","v":679956.06872912741},{"$f":"BM301*BM300","v":676556.28838548169},{"$f":"BN301*BN300","v":673173.50694355427},{"$f":"BO301*BO300","v":669807.63940883649},{"$f":"BP301*BP300","v":666458.60121179232},{"$f":"BQ301*BQ300","v":663126.30820573331},{"$f":"BR301*BR300","v":659810.67666470469},{"$f":"BS301*BS300","v":656511.62328138109},{"$f":"BT301*BT300","v":653229.06516497419},{"$f":"BU301*BU300","v":649962.91983914934},{"$f":"BV301*BV300","v":646713.10523995361},{"$f":"BW301*BW300","v":643479.53971375385},{"$f":"BX301*BX300","v":640262.14201518509},{"$f":"BY301*BY300","v":637060.8313051092},{"$f":"BZ301*BZ300","v":633875.52714858355},{"$f":"CA301*CA300","v":630706.14951284067}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":956074.05489784887},{"$f":"HLOOKUP(E299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":975195.53599580587},{"$f":"HLOOKUP(F299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":994699.44671572198},{"$f":"HLOOKUP(G299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1014593.4356500364},{"$f":"HLOOKUP(H299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(I299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(J299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(K299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(L299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(M299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(N299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(O299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(P299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(Q299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(R299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(S299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(T299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(U299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(V299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(W299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":956074.05489784887},{"$f":"HLOOKUP(AG299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":975195.53599580587},{"$f":"HLOOKUP(AH299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":994699.44671572198},{"$f":"HLOOKUP(AI299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1014593.4356500364},{"$f":"HLOOKUP(AJ299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(AK299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(AL299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(AM299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(AN299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(AO299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(AP299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(AQ299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(AR299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(AS299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(AT299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(AU299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(AV299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(AW299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(AX299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(AY299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BH299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":59754.62843111554},{"$f":"HLOOKUP(BI299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":60949.720999737867},{"$f":"HLOOKUP(BJ299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":62168.715419732624},{"$f":"HLOOKUP(BK299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":63412.08972812727},{"$f":"HLOOKUP(BL299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":64680.331522689827},{"$f":"HLOOKUP(BM299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":65973.938153143637},{"$f":"HLOOKUP(BN299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":67293.416916206494},{"$f":"HLOOKUP(BO299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":68639.285254530638},{"$f":"HLOOKUP(BP299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":70012.070959621269},{"$f":"HLOOKUP(BQ299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":71412.312378813687},{"$f":"HLOOKUP(BR299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":72840.558626389946},{"$f":"HLOOKUP(BS299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":74297.36979891776},{"$f":"HLOOKUP(BT299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":75783.317194896095},{"$f":"HLOOKUP(BU299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":77298.98353879404},{"$f":"HLOOKUP(BV299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":78844.963209569905},{"$f":"HLOOKUP(BW299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":80421.862473761299},{"$f":"HLOOKUP(BX299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":82030.29972323656},{"$f":"HLOOKUP(BY299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":83670.905717701273},{"$f":"HLOOKUP(BZ299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":85344.323832055292},{"$f":"HLOOKUP(CA299,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":87051.210308696391}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D300","v":0},{"$f":"HLOOKUP(E299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E300","v":0},{"$f":"HLOOKUP(F299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F300","v":0},{"$f":"HLOOKUP(G299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G300","v":0},{"$f":"HLOOKUP(H299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H300","v":0},{"$f":"HLOOKUP(I299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I300","v":0},{"$f":"HLOOKUP(J299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J300","v":0},{"$f":"HLOOKUP(K299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K300","v":0},{"$f":"HLOOKUP(L299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L300","v":0},{"$f":"HLOOKUP(M299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M300","v":0},{"$f":"HLOOKUP(N299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N300","v":0},{"$f":"HLOOKUP(O299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O300","v":0},{"$f":"HLOOKUP(P299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P300","v":0},{"$f":"HLOOKUP(Q299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q300","v":0},{"$f":"HLOOKUP(R299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R300","v":0},{"$f":"HLOOKUP(S299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S300","v":0},{"$f":"HLOOKUP(T299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T300","v":0},{"$f":"HLOOKUP(U299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U300","v":0},{"$f":"HLOOKUP(V299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V300","v":0},{"$f":"HLOOKUP(W299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W300","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF300","v":0},{"$f":"HLOOKUP(AG299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG300","v":0},{"$f":"HLOOKUP(AH299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH300","v":0},{"$f":"HLOOKUP(AI299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI300","v":0},{"$f":"HLOOKUP(AJ299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ300","v":0},{"$f":"HLOOKUP(AK299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK300","v":0},{"$f":"HLOOKUP(AL299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL300","v":0},{"$f":"HLOOKUP(AM299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM300","v":0},{"$f":"HLOOKUP(AN299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN300","v":0},{"$f":"HLOOKUP(AO299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO300","v":0},{"$f":"HLOOKUP(AP299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP300","v":0},{"$f":"HLOOKUP(AQ299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ300","v":0},{"$f":"HLOOKUP(AR299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR300","v":0},{"$f":"HLOOKUP(AS299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS300","v":0},{"$f":"HLOOKUP(AT299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT300","v":0},{"$f":"HLOOKUP(AU299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU300","v":0},{"$f":"HLOOKUP(AV299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV300","v":0},{"$f":"HLOOKUP(AW299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW300","v":0},{"$f":"HLOOKUP(AX299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX300","v":0},{"$f":"HLOOKUP(AY299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY300","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BH299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH300","v":0},{"$f":"HLOOKUP(BI299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI300","v":0},{"$f":"HLOOKUP(BJ299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ300","v":0},{"$f":"HLOOKUP(BK299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK300","v":0},{"$f":"HLOOKUP(BL299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL300","v":0},{"$f":"HLOOKUP(BM299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM300","v":0},{"$f":"HLOOKUP(BN299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN300","v":0},{"$f":"HLOOKUP(BO299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO300","v":0},{"$f":"HLOOKUP(BP299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP300","v":0},{"$f":"HLOOKUP(BQ299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ300","v":0},{"$f":"HLOOKUP(BR299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR300","v":0},{"$f":"HLOOKUP(BS299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS300","v":0},{"$f":"HLOOKUP(BT299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT300","v":0},{"$f":"HLOOKUP(BU299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU300","v":0},{"$f":"HLOOKUP(BV299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV300","v":0},{"$f":"HLOOKUP(BW299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW300","v":0},{"$f":"HLOOKUP(BX299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX300","v":0},{"$f":"HLOOKUP(BY299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY300","v":0},{"$f":"HLOOKUP(BZ299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ300","v":0},{"$f":"HLOOKUP(CA299,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA300","v":0}]
[null,"B&O Tax",null,{"$f":"D302*0.00275","v":31809.483039230538},{"$f":"E302*0.00275","v":31650.435624034384},31492.183445914216,31334.722528684644,31178.048916041222,31022.158671461013,30867.047878103705,30712.712638713187,30559.149075519625,30406.353330142021,30254.321563491314,30103.049955673858,29952.534705895487,29802.772032366011,29653.75817220418,29505.489381343155,29357.96193443644,29211.17212476426,29065.116264140433,28919.790682819737,null,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"B&O Tax",null,{"$f":"BH302*0.00275","v":1907.7489585137339},{"$f":"BI302*0.00275","v":1898.2102137211652},1888.7191626525594,1879.2755668392967,1869.8791890051002,1860.5297930600746,1851.2271440947741,1841.9710083743003,1832.7611533324289,1823.5973475657665,1814.4793608279379,1805.4069640237979,1796.379929203679,1787.3980295576605,1778.4610394098722,1769.5687342128231,1760.720890541759,1751.9172860890501,1743.1576996586048,1734.4419111603117]
[null,"Property Tax",null,{"$f":"C329*$B$8","v":1270852.1356804622},{"$f":"D329*$B$8","v":1200040.8647161766},1133175.1637791176,1070035.1876013249,1010413.3405876382,954113.59426981001,900950.84279174567,850750.29430679698,803346.89628610748,758584.79284849984,716316.81232768204,676403.98339196201,638715.07812554063,603126.18056909484,569520.2793010727,537786.88272016321,507821.65576404246,479526.07686997572,452807.11404941173,427576.91901154385,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE329*$B$8","v":1270852.1356804622},{"$f":"AF329*$B$8","v":1200040.8647161766},1133175.1637791176,1070035.1876013249,1010413.3405876382,954113.59426981001,900950.84279174567,850750.29430679698,803346.89628610748,758584.79284849984,716316.81232768204,676403.98339196201,638715.07812554063,603126.18056909484,569520.2793010727,537786.88272016321,507821.65576404246,479526.07686997572,452807.11404941173,427576.91901154385,null,null,null,null,null,null,"Property Tax",null,{"$f":"BG329*$B$8","v":76905.363385526041},{"$f":"BH329*$B$8","v":72620.233453881039},68573.868905074545,64752.965846587234,61144.961672404766,57737.993758889643,54520.860462099132,51482.984288313943,48614.377116687421,45905.607359671987,43347.76895325083,40932.452075019086,38651.715493839358,36498.060460161309,34464.40605115996,32544.065889631151,30730.726160098948,29018.424849854964,27401.532146677029,25874.731928777568]
[null,"Total Operating Costs",null,{"$f":"SUM(D304:D307)","v":2258735.6736175418},{"$f":"SUM(E304:E307)","v":2206886.8363360167},{"$f":"SUM(F304:F307)","v":2159366.7939407537},{"$f":"SUM(G304:G307)","v":2115963.3457800457},{"$f":"SUM(H304:H307)","v":2076476.6938667167},{"$f":"SUM(I304:I307)","v":2040718.763391569},{"$f":"SUM(J304:J307)","v":2008512.5613291534},{"$f":"SUM(K304:K307)","v":1979691.5710180004},{"$f":"SUM(L304:L307)","v":1954099.180715567},{"$f":"SUM(M304:M307)","v":1931588.1442396608},{"$f":"SUM(N304:N307)","v":1912020.0719134125},{"$f":"SUM(O304:O307)","v":1895264.9501303199},{"$f":"SUM(P304:P307)","v":1881200.6879497739},{"$f":"SUM(Q304:Q307)","v":1869712.6892221654},{"$f":"SUM(R304:R307)","v":1860693.4488263954},{"$f":"SUM(S304:S307)","v":1854042.1716816872},{"$f":"SUM(T304:T307)","v":1849664.4132702635},{"$f":"SUM(U304:U307)","v":1847471.7404779603},{"$f":"SUM(V304:V307)","v":1847381.4116264367},{"$f":"SUM(W304:W307)","v":1849316.0746335057},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF304:AF307)","v":2226926.1905783112},{"$f":"SUM(AG304:AG307)","v":2175236.4007119825},{"$f":"SUM(AH304:AH307)","v":2127874.6104948395},{"$f":"SUM(AI304:AI307)","v":2084628.6232513613},{"$f":"SUM(AJ304:AJ307)","v":2045298.6449506753},{"$f":"SUM(AK304:AK307)","v":2009696.604720108},{"$f":"SUM(AL304:AL307)","v":1977645.5134510496},{"$f":"SUM(AM304:AM307)","v":1948978.8583792872},{"$f":"SUM(AN304:AN307)","v":1923540.0316400477},{"$f":"SUM(AO304:AO307)","v":1901181.790909519},{"$f":"SUM(AP304:AP307)","v":1881765.7503499212},{"$f":"SUM(AQ304:AQ307)","v":1865161.9001746462},{"$f":"SUM(AR304:AR307)","v":1851248.1532438784},{"$f":"SUM(AS304:AS307)","v":1839909.9171897995},{"$f":"SUM(AT304:AT307)","v":1831039.6906541912},{"$f":"SUM(AU304:AU307)","v":1824536.6823003441},{"$f":"SUM(AV304:AV307)","v":1820306.4513358271},{"$f":"SUM(AW304:AW307)","v":1818260.5683531961},{"$f":"SUM(AX304:AX307)","v":1818316.2953622965},{"$f":"SUM(AY304:AY307)","v":1820396.283950686},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BH304:BH307)","v":138567.74077515531},{"$f":"SUM(BI304:BI307)","v":135468.16466734005},{"$f":"SUM(BJ304:BJ307)","v":132631.30348745972},{"$f":"SUM(BK304:BK307)","v":130044.3311415538},{"$f":"SUM(BL304:BL307)","v":127695.1723840997},{"$f":"SUM(BM304:BM307)","v":125572.46170509336},{"$f":"SUM(BN304:BN307)","v":123665.50452240041},{"$f":"SUM(BO304:BO307)","v":121964.24055121889},{"$f":"SUM(BP304:BP307)","v":120459.20922964111},{"$f":"SUM(BQ304:BQ307)","v":119141.51708605143},{"$f":"SUM(BR304:BR307)","v":118002.80694046873},{"$f":"SUM(BS304:BS307)","v":117035.22883796065},{"$f":"SUM(BT304:BT307)","v":116231.41261793915},{"$f":"SUM(BU304:BU307)","v":115584.442028513},{"$f":"SUM(BV304:BV307)","v":115087.83030013973},{"$f":"SUM(BW304:BW307)","v":114735.49709760527},{"$f":"SUM(BX304:BX307)","v":114521.74677387727},{"$f":"SUM(BY304:BY307)","v":114441.2478536453},{"$f":"SUM(BZ304:BZ307)","v":114489.01367839093},{"$f":"SUM(CA304:CA307)","v":114660.38414863427}]
[]
[null,"EBITDA",null,{"$f":"D302-D308","v":9308349.0679208357},{"$f":"E302-E308","v":9302362.4814946689},9292336.2773007788,9278481.2101052813,9260995.6392391827,9240066.2080488,9215868.485254012,9188567.5703322496,9158318.6649279334,9125267.6121756211,9089551.4057197943,9051298.6701147202,9010630.1141940393,8967658.9589109309,8922491.3410660345,8875226.694261279,8825958.1083429884,8774772.668527225,8721751.7753337212,8666971.4463918544,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF302-AF308","v":9167205.4590488691},{"$f":"AG302-AG308","v":9161924.5906670615},9152600.5759273116,9139444.1872386783,9122653.801486915,9102416.0794852935,9078906.6073333248,9052290.5018011648,9022722.9817395024,8990349.9074031338,8955308.2894711681,8917726.7694473378,8877726.0730299931,8835419.4379527047,8790913.0177126005,8744306.2625246141,8695692.278765006,8645158.1680971328,8592785.3474057801,8538649.8506035507,null,null,null,null,null,null,"EBITDA",null,{"$f":"BH302-BH308","v":555159.15322983894},{"$f":"BI302-BI308","v":554790.09486762923},554175.66474983469,553328.60225455416,552260.89634502772,550983.8266803883,549508.00242115383,547843.39885761763,545999.3919821512,543984.7911196819,541807.86972423596,539476.39444342046,536997.65254703502,534378.4778106364,531625.27493981388,528744.0426161486,525740.39524130779,522619.5834514639,519386.51347019261,516045.7653642064]
[null,"Before Tax Earnings",null,{"$f":"D310-D330-D320","v":-17502580.404642545},{"$f":"E310-E312-E330","v":-27112241.9553339},-12556426.384796362,-3830776.3871530015,-3848261.9580191001,2685437.4094196586,9215868.485254012,9188567.5703322496,9158318.6649279334,9125267.6121756211,9089551.4057197943,9051298.6701147202,9010630.1141940393,8967658.9589109309,8922491.3410660345,8875226.694261279,8825958.1083429884,8774772.668527225,8721751.7753337212,8666971.4463918544,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF310-AF330-AF320","v":-18979315.908445179},{"$f":"AG310-AG312-AG330","v":-29471980.334018983},-14027742.378884317,-4768761.5856482983,-4785551.9714000616,2148313.1930418052,9078906.6073333248,9052290.5018011648,9022722.9817395024,8990349.9074031338,8955308.2894711681,8917726.7694473378,8877726.0730299931,8835419.4379527047,8790913.0177126005,8744306.2625246141,8695692.278765006,8645158.1680971328,8592785.3474057801,8538649.8506035507,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BH310-BH330-BH320","v":-1148121.9705388087},{"$f":"BI310-BI312-BI330","v":-1783132.9520523625},-848578.1634021604,-288323.69463664282,-289391.40054616926,130157.67823478981,549508.00242115383,547843.39885761763,545999.3919821512,543984.7911196819,541807.86972423596,539476.39444342046,536997.65254703502,534378.4778106364,531625.27493981388,528744.0426161486,525740.39524130779,522619.5834514639,519386.51347019261,516045.7653642064]
[null,"ITC",null,{"$f":"-C316*0.1","v":12708521.356804622},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-AE316*0.1","v":12708521.356804622},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-BG316*0.1","v":769053.63385526044},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D311*$B$6-D312","v":-16384063.241779556},-5693570.8106201189,-2636849.540807236,-804463.04130213032,-808135.011184011,563941.85597812827,1935332.3819033424,1929599.1897697723,1923246.9196348658,1916306.1985568805,1908805.7952011568,1900772.7207240912,1892232.3239807482,1883208.3813712953,1873723.1816238672,1863797.6057948684,1853451.2027520274,1842702.2603907173,1831567.8728200814,1820064.0037422893,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF311*$B$6-AF312","v":-16694177.69757811},-6189115.8701439863,-2945825.8995657065,-1001439.9329861426,-1004965.9139940129,451145.77053877909,1906570.3875399982,1900981.0053782444,1894771.8261652954,1887973.480554658,1880614.7407889452,1872722.6215839409,1864322.4753362986,1855438.0819700679,1846091.733719646,1836304.3151301688,1826095.3785406512,1815483.2153003977,1804484.9229552138,1793116.4686267455,null,null,null,null,null,null,"Federal Tax",null,{"$f":"BH311*$B$6-BH312","v":-1010159.2476684103},-374457.91993099608,-178201.41431445366,-60547.975873694988,-60772.194114695543,27333.11242930586,115396.6805084423,115047.1137600997,114659.87231625174,114236.8061351332,113779.65264208955,113290.04283311829,112769.50703487734,112219.48034023364,111641.30773736091,111036.2489493912,110405.48300067463,109750.11252480741,109071.16782874045,108369.61072648334]
[]
[]
[{"$f":"IRR(C316:X316,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D299,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-127085213.56804621},{"$f":"D310-D313","v":25692412.309700392},14995933.292114787,11929185.818108015,10082944.251407411,10069130.650423193,8676124.3520706724,7280536.1033506691,7258968.3805624768,7235071.7452930678,7208961.4136187406,7180745.610518638,7150525.9493906293,7118397.7902132906,7084450.5775396358,7048768.1594421677,7011429.0884664105,6972506.9055909608,6932070.4081365075,6890183.90251364,6846907.4426495656,{"$f":"C316*-0.3","v":38125564.070413865},null,null,null,null,{"$f":"IRR(AE316:AZ316,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF299,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$27)","v":-127085213.56804621},{"$f":"AF310-AF313","v":25861383.156626977},15351040.460811049,12098426.475493018,10140884.12022482,10127619.715480927,8651270.3089465145,7172336.2197933272,7151309.4964229204,7127951.1555742072,7102376.4268484758,7074693.5486822231,7045004.1478633974,7013403.5976936948,6979981.355982637,6944821.2839929545,6908001.9473944455,6869596.900224355,6829674.9527967349,6788300.4244505661,6745533.3819768056,{"$f":"AE316*-0.3","v":38125564.070413865},null,null,null,null,{"$f":"IRR(BG316:CB316,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BH299,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$25)","v":-7690536.3385526044},{"$f":"BH310-BH313","v":1565318.4008982494},929248.01479862537,732377.07906428841,613876.57812824915,613033.09045972326,523650.71425108245,434111.32191271154,432796.28509751795,431339.51966589945,429747.9849845487,428028.21708214644,426186.35161030217,424228.1455121577,422158.99747040274,419983.96720245294,417707.79366675741,415334.91224063316,412869.4709266565,410315.34564145218,407676.15463772306,{"$f":"BG316*-0.3","v":2307160.9015657813}]
[{"$f":"IRR(C317:X317,0.1)","v":8.6281079167848107E-2},"ROE",{"$f":"-C336","v":-14300476.586631266},{"$f":"D316-D320-D322-D331-D312","v":1701933.09745856},846325.33727732487,838404.6359641524,827459.13287970889,813645.53189549129,797111.28125509014,777995.08024720661,756427.35745901428,732530.7221896057,706420.39051527809,678204.58741517505,647984.92628716631,615856.76710982807,581909.55443617329,546227.1363387052,508888.06536294799,469965.88248749822,429529.38503304496,387642.87941017747,344366.4195461031,{"$f":"X316","v":38125564.070413865},null,null,null,null,{"$f":"IRR(AE317:AZ317,0.1)","v":8.5908457698738117E-2},"ROE",{"$f":"-AE336","v":-14118814.551406829},{"$f":"AF316-AF320-AF322-AF331-AF312","v":1662223.9349913504},817982.58316101786,810616.61151661444,800223.06445259368,786958.65970870107,770970.85932742059,752398.37632736564,731371.65295695886,708013.31210824614,682438.58338251431,654755.70521626156,625066.30439743586,593465.75422773324,560043.51251667552,524883.44052699301,488064.10392848402,449659.0567583926,409737.10933077335,368362.58098460454,325595.53851084411,{"$f":"AZ316","v":38125564.070413865},null,null,null,null,{"$f":"IRR(BG317:CB317,0.1)","v":8.5937325056030023E-2},"ROE",{"$f":"-BG336","v":-854397.24509524484},{"$f":"BH316-BH320-BH322-BH331-BH312","v":100911.10966950387},49782.917480191099,49297.517687133455,48628.338315861794,47784.850647335872,46775.965612270797,45610.064447475539,44295.027632281941,42838.262200663448,41246.727519312699,39526.959616910404,37685.094145066163,35726.888046921697,33657.740005166736,31482.709737216937,29206.536201521405,26833.654775397154,24368.213461420499,21814.088176216173,19174.89717248705,{"$f":"CB316","v":2307160.9015657813}]
[]
[]
[null,"Interest",null,{"$f":"C323*$B$7","v":4051801.6995455259},3929264.7333676289,3800600.918880837,3665503.9136697054,3523652.058198018,3374707.609952746,3218315.9392952099,3054104.6851047976,2881682.8682048642,2700639.9604599345,2510544.9073277577,2310945.1015389725,2101365.3054607483,1881306.5195786124,1650244.7944023698,1407629.9829673152,1152884.4309605078,885401.60135335999,604544.63026585488,309644.81062397448,null,null,null,null,null,null,"Interest",null,{"$f":"AE323*$B$7","v":4000330.7895652684},3879350.4368702341,3752321.066540448,3618940.2276941719,3478890.3469055826,3331837.9720775634,3177432.9785081437,3015307.7352602528,2845076.2298499676,2666333.1491691675,2478652.9144543279,2281588.6680037463,2074671.2092306353,1857407.8775188692,1629281.3792215148,1389748.5560092924,1138239.0916364589,874154.15404498356,596864.96957393468,305711.32587933331,null,null,null,null,null,null,"Interest",null,{"$f":"BG323*$B$7","v":242079.21944365275},234758.1175425736,227070.96054644044,218999.44570050068,210524.3551122639,201625.50999461531,192281.72262108428,182470.74587887668,172169.22029955871,161352.61844127486,149995.1864900768,138069.88294131885,125548.31421512298,112400.66705261733,98595.637531986402,84100.35653532391,68880.311488828302,52899.264190007911,36119.16452624651,18500.05987929703]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C335)","v":6502541.0231034625},{"$f":"-PMT($B$7,20,$C335)","v":6502541.0231034625},6502541.0231034625,6502541.0231034625,6502541.0231034625,6502541.0231034625,6502541.0231034625,6502541.0231034625,6502541.0231034625,6502541.0231034625,6502541.0231034625,6502541.0231034625,6502541.0231034625,6502541.0231034625,6502541.0231034625,6502541.0231034625,6502541.0231034625,6502541.0231034625,6502541.0231034625,6502541.0231034625,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE335)","v":6419937.8434659615},{"$f":"-PMT($B$7,20,$AE335)","v":6419937.8434659615},6419937.8434659615,6419937.8434659615,6419937.8434659615,6419937.8434659615,6419937.8434659615,6419937.8434659615,6419937.8434659615,6419937.8434659615,6419937.8434659615,6419937.8434659615,6419937.8434659615,6419937.8434659615,6419937.8434659615,6419937.8434659615,6419937.8434659615,6419937.8434659615,6419937.8434659615,6419937.8434659615,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BG335)","v":388501.25746523601},{"$f":"-PMT($B$7,20,$BG335)","v":388501.25746523601},388501.25746523601,388501.25746523601,388501.25746523601,388501.25746523601,388501.25746523601,388501.25746523601,388501.25746523601,388501.25746523601,388501.25746523601,388501.25746523601,388501.25746523601,388501.25746523601,388501.25746523601,388501.25746523601,388501.25746523601,388501.25746523601,388501.25746523601,388501.25746523601]
[null,"Sinking Fund",null,{"$f":"D321-D320","v":2450739.3235579366},{"$f":"E321-E320","v":2573276.2897358336},{"$f":"F321-F320","v":2701940.1042226255},{"$f":"G321-G320","v":2837037.1094337571},{"$f":"H321-H320","v":2978888.9649054445},{"$f":"I321-I320","v":3127833.4131507166},{"$f":"J321-J320","v":3284225.0838082526},{"$f":"K321-K320","v":3448436.3379986649},{"$f":"L321-L320","v":3620858.1548985983},{"$f":"M321-M320","v":3801901.062643528},{"$f":"N321-N320","v":3991996.1157757048},{"$f":"O321-O320","v":4191595.9215644901},{"$f":"P321-P320","v":4401175.7176427143},{"$f":"Q321-Q320","v":4621234.5035248501},{"$f":"R321-R320","v":4852296.2287010923},{"$f":"S321-S320","v":5094911.0401361473},{"$f":"T321-T320","v":5349656.5921429545},{"$f":"U321-U320","v":5617139.4217501022},{"$f":"V321-V320","v":5897996.3928376073},{"$f":"W321-W320","v":6192896.212479488},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF321-AF320","v":2419607.0539006931},{"$f":"AG321-AG320","v":2540587.4065957274},{"$f":"AH321-AH320","v":2667616.7769255135},{"$f":"AI321-AI320","v":2800997.6157717896},{"$f":"AJ321-AJ320","v":2941047.4965603789},{"$f":"AK321-AK320","v":3088099.8713883981},{"$f":"AL321-AL320","v":3242504.8649578178},{"$f":"AM321-AM320","v":3404630.1082057087},{"$f":"AN321-AN320","v":3574861.6136159939},{"$f":"AO321-AO320","v":3753604.694296794},{"$f":"AP321-AP320","v":3941284.9290116336},{"$f":"AQ321-AQ320","v":4138349.1754622152},{"$f":"AR321-AR320","v":4345266.6342353262},{"$f":"AS321-AS320","v":4562529.9659470925},{"$f":"AT321-AT320","v":4790656.4642444467},{"$f":"AU321-AU320","v":5030189.2874566689},{"$f":"AV321-AV320","v":5281698.7518295031},{"$f":"AW321-AW320","v":5545783.6894209776},{"$f":"AX321-AX320","v":5823072.873892027},{"$f":"AY321-AY320","v":6114226.517586628},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"BH321-BH320","v":146422.03802158326},{"$f":"BI321-BI320","v":153743.13992266241},{"$f":"BJ321-BJ320","v":161430.29691879556},{"$f":"BK321-BK320","v":169501.81176473532},{"$f":"BL321-BL320","v":177976.9023529721},{"$f":"BM321-BM320","v":186875.7474706207},{"$f":"BN321-BN320","v":196219.53484415173},{"$f":"BO321-BO320","v":206030.51158635932},{"$f":"BP321-BP320","v":216332.03716567729},{"$f":"BQ321-BQ320","v":227148.63902396115},{"$f":"BR321-BR320","v":238506.07097515921},{"$f":"BS321-BS320","v":250431.37452391715},{"$f":"BT321-BT320","v":262952.94325011305},{"$f":"BU321-BU320","v":276100.59041261871},{"$f":"BV321-BV320","v":289905.6199332496},{"$f":"BW321-BW320","v":304400.90092991211},{"$f":"BX321-BX320","v":319620.94597640773},{"$f":"BY321-BY320","v":335601.99327522807},{"$f":"BZ321-BZ320","v":352382.09293898952},{"$f":"CA321-CA320","v":370001.19758593896}]
[null,"Mortgage Balance",{"$f":"C335","v":81036033.990910515},{"$f":"C323-D322","v":78585294.667352572},{"$f":"D323-E322","v":76012018.377616733},{"$f":"E323-F322","v":73310078.273394108},{"$f":"F323-G322","v":70473041.163960353},{"$f":"G323-H322","v":67494152.199054912},{"$f":"H323-I322","v":64366318.785904199},{"$f":"I323-J322","v":61082093.702095948},{"$f":"J323-K322","v":57633657.364097282},{"$f":"K323-L322","v":54012799.209198684},{"$f":"L323-M322","v":50210898.146555156},{"$f":"M323-N322","v":46218902.030779451},{"$f":"N323-O322","v":42027306.109214962},{"$f":"O323-P322","v":37626130.391572244},{"$f":"P323-Q322","v":33004895.888047393},{"$f":"Q323-R322","v":28152599.659346301},{"$f":"R323-S322","v":23057688.619210154},{"$f":"S323-T322","v":17708032.027067199},{"$f":"T323-U322","v":12090892.605317097},{"$f":"U323-V322","v":6192896.2124794899},{"$f":"V323-W322","v":0},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE335","v":80006615.791305363},{"$f":"AE323-AF322","v":77587008.737404674},{"$f":"AF323-AG322","v":75046421.330808952},{"$f":"AG323-AH322","v":72378804.553883433},{"$f":"AH323-AI322","v":69577806.938111648},{"$f":"AI323-AJ322","v":66636759.441551268},{"$f":"AJ323-AK322","v":63548659.57016287},{"$f":"AK323-AL322","v":60306154.705205053},{"$f":"AL323-AM322","v":56901524.596999347},{"$f":"AM323-AN322","v":53326662.98338335},{"$f":"AN323-AO322","v":49573058.289086558},{"$f":"AO323-AP322","v":45631773.360074922},{"$f":"AP323-AQ322","v":41493424.184612706},{"$f":"AQ323-AR322","v":37148157.550377384},{"$f":"AR323-AS322","v":32585627.584430292},{"$f":"AS323-AT322","v":27794971.120185845},{"$f":"AT323-AU322","v":22764781.832729176},{"$f":"AU323-AV322","v":17483083.080899671},{"$f":"AV323-AW322","v":11937299.391478693},{"$f":"AW323-AX322","v":6114226.5175866662},{"$f":"AX323-AY322","v":3.8184225559234619E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"BG335","v":4841584.3888730546},{"$f":"BG323-BH322","v":4695162.3508514715},{"$f":"BH323-BI322","v":4541419.2109288089},{"$f":"BI323-BJ322","v":4379988.9140100135},{"$f":"BJ323-BK322","v":4210487.1022452777},{"$f":"BK323-BL322","v":4032510.1998923058},{"$f":"BL323-BM322","v":3845634.4524216852},{"$f":"BM323-BN322","v":3649414.9175775335},{"$f":"BN323-BO322","v":3443384.4059911743},{"$f":"BO323-BP322","v":3227052.3688254971},{"$f":"BP323-BQ322","v":2999903.7298015361},{"$f":"BQ323-BR322","v":2761397.6588263768},{"$f":"BR323-BS322","v":2510966.2843024596},{"$f":"BS323-BT322","v":2248013.3410523464},{"$f":"BT323-BU322","v":1971912.7506397278},{"$f":"BU323-BV322","v":1682007.1307064781},{"$f":"BV323-BW322","v":1377606.2297765659},{"$f":"BW323-BX322","v":1057985.2838001582},{"$f":"BX323-BY322","v":722383.29052493011},{"$f":"BY323-BZ322","v":370001.19758594059},{"$f":"BZ323-CA322","v":1.6298145055770874E-9}]
[]
[]
[null,"Book Depr",null,{"$f":"-($C316)/20","v":6354260.6784023102},{"$f":"-($C316)/20","v":6354260.6784023102},6354260.6784023102,6354260.6784023102,6354260.6784023102,6354260.6784023102,6354260.6784023102,6354260.6784023102,6354260.6784023102,6354260.6784023102,6354260.6784023102,6354260.6784023102,6354260.6784023102,6354260.6784023102,6354260.6784023102,6354260.6784023102,6354260.6784023102,6354260.6784023102,6354260.6784023102,6354260.6784023102,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($AE$29)/20","v":6118979.2150024921},{"$f":"-($AE$29)/20","v":6118979.2150024921},6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($BG$29)/20","v":370288.80612163444},{"$f":"-($BG$29)/20","v":370288.80612163444},370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444]
[null,"Accum Depreciation",null,{"$f":"SUM($D326:D326)","v":6354260.6784023102},{"$f":"SUM($D326:E326)","v":12708521.35680462},{"$f":"SUM($D326:F326)","v":19062782.035206929},{"$f":"SUM($D326:G326)","v":25417042.713609241},{"$f":"SUM($D326:H326)","v":31771303.392011553},{"$f":"SUM($D326:I326)","v":38125564.070413865},{"$f":"SUM($D326:J326)","v":44479824.748816177},{"$f":"SUM($D326:K326)","v":50834085.427218489},{"$f":"SUM($D326:L326)","v":57188346.105620801},{"$f":"SUM($D326:M326)","v":63542606.784023114},{"$f":"SUM($D326:N326)","v":69896867.462425426},{"$f":"SUM($D326:O326)","v":76251128.14082773},{"$f":"SUM($D326:P326)","v":82605388.819230035},{"$f":"SUM($D326:Q326)","v":88959649.49763234},{"$f":"SUM($D326:R326)","v":95313910.176034644},{"$f":"SUM($D326:S326)","v":101668170.85443695},{"$f":"SUM($D326:T326)","v":108022431.53283925},{"$f":"SUM($D326:U326)","v":114376692.21124156},{"$f":"SUM($D326:V326)","v":120730952.88964386},{"$f":"SUM($D326:W326)","v":127085213.56804617},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AF326:AF326)","v":6118979.2150024921},{"$f":"SUM($AF326:AG326)","v":12237958.430004984},{"$f":"SUM($AF326:AH326)","v":18356937.645007476},{"$f":"SUM($AF326:AI326)","v":24475916.860009968},{"$f":"SUM($AF326:AJ326)","v":30594896.07501246},{"$f":"SUM($AF326:AK326)","v":36713875.290014952},{"$f":"SUM($AF326:AL326)","v":42832854.505017444},{"$f":"SUM($AF326:AM326)","v":48951833.720019937},{"$f":"SUM($AF326:AN326)","v":55070812.935022429},{"$f":"SUM($AF326:AO326)","v":61189792.150024921},{"$f":"SUM($AF326:AP326)","v":67308771.365027413},{"$f":"SUM($AF326:AQ326)","v":73427750.580029905},{"$f":"SUM($AF326:AR326)","v":79546729.795032397},{"$f":"SUM($AF326:AS326)","v":85665709.010034889},{"$f":"SUM($AF326:AT326)","v":91784688.225037381},{"$f":"SUM($AF326:AU326)","v":97903667.440039873},{"$f":"SUM($AF326:AV326)","v":104022646.65504237},{"$f":"SUM($AF326:AW326)","v":110141625.87004486},{"$f":"SUM($AF326:AX326)","v":116260605.08504735},{"$f":"SUM($AF326:AY326)","v":122379584.30004984},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BH326:BH326)","v":370288.80612163444},{"$f":"SUM($BH326:BI326)","v":740577.61224326887},{"$f":"SUM($BH326:BJ326)","v":1110866.4183649034},{"$f":"SUM($BH326:BK326)","v":1481155.2244865377},{"$f":"SUM($BH326:BL326)","v":1851444.0306081721},{"$f":"SUM($BH326:BM326)","v":2221732.8367298064},{"$f":"SUM($BH326:BN326)","v":2592021.6428514407},{"$f":"SUM($BH326:BO326)","v":2962310.448973075},{"$f":"SUM($BH326:BP326)","v":3332599.2550947093},{"$f":"SUM($BH326:BQ326)","v":3702888.0612163437},{"$f":"SUM($BH326:BR326)","v":4073176.867337978},{"$f":"SUM($BH326:BS326)","v":4443465.6734596128},{"$f":"SUM($BH326:BT326)","v":4813754.4795812471},{"$f":"SUM($BH326:BU326)","v":5184043.2857028814},{"$f":"SUM($BH326:BV326)","v":5554332.0918245157},{"$f":"SUM($BH326:BW326)","v":5924620.89794615},{"$f":"SUM($BH326:BX326)","v":6294909.7040677844},{"$f":"SUM($BH326:BY326)","v":6665198.5101894187},{"$f":"SUM($BH326:BZ326)","v":7035487.316311053},{"$f":"SUM($BH326:CA326)","v":7405776.1224326873}]
[null,"End Year Book Value",null,{"$f":"-$C316-D327","v":120730952.88964391},114376692.21124159,108022431.53283928,101668170.85443696,95313910.176034659,88959649.497632354,82605388.819230035,76251128.140827715,69896867.462425411,63542606.784023099,57188346.105620787,50834085.427218482,44479824.748816177,38125564.070413873,31771303.392011568,25417042.713609263,19062782.035206959,12708521.356804654,6354260.6784023494,0,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE316-AF327","v":120966234.35304372},{"$f":"-$AE316-AG327","v":114847255.13804123},{"$f":"-$AE316-AH327","v":108728275.92303874},{"$f":"-$AE316-AI327","v":102609296.70803624},{"$f":"-$AE316-AJ327","v":96490317.493033752},{"$f":"-$AE316-AK327","v":90371338.27803126},{"$f":"-$AE316-AL327","v":84252359.063028768},{"$f":"-$AE316-AM327","v":78133379.848026276},{"$f":"-$AE316-AN327","v":72014400.633023784},{"$f":"-$AE316-AO327","v":65895421.418021291},{"$f":"-$AE316-AP327","v":59776442.203018799},{"$f":"-$AE316-AQ327","v":53657462.988016307},{"$f":"-$AE316-AR327","v":47538483.773013815},{"$f":"-$AE316-AS327","v":41419504.558011323},{"$f":"-$AE316-AT327","v":35300525.343008831},{"$f":"-$AE316-AU327","v":29181546.128006339},{"$f":"-$AE316-AV327","v":23062566.913003847},{"$f":"-$AE316-AW327","v":16943587.698001355},{"$f":"-$AE316-AX327","v":10824608.482998863},{"$f":"-$AE316-AY327","v":4705629.2679963708},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BG316-BH327","v":7320247.5324309701},{"$f":"-$BG316-BI327","v":6949958.7263093358},{"$f":"-$BG316-BJ327","v":6579669.9201877005},{"$f":"-$BG316-BK327","v":6209381.1140660662},{"$f":"-$BG316-BL327","v":5839092.3079444319},{"$f":"-$BG316-BM327","v":5468803.5018227976},{"$f":"-$BG316-BN327","v":5098514.6957011633},{"$f":"-$BG316-BO327","v":4728225.8895795289},{"$f":"-$BG316-BP327","v":4357937.0834578946},{"$f":"-$BG316-BQ327","v":3987648.2773362608},{"$f":"-$BG316-BR327","v":3617359.4712146265},{"$f":"-$BG316-BS327","v":3247070.6650929917},{"$f":"-$BG316-BT327","v":2876781.8589713573},{"$f":"-$BG316-BU327","v":2506493.052849723},{"$f":"-$BG316-BV327","v":2136204.2467280887},{"$f":"-$BG316-BW327","v":1765915.4406064544},{"$f":"-$BG316-BX327","v":1395626.6344848201},{"$f":"-$BG316-BY327","v":1025337.8283631857},{"$f":"-$BG316-BZ327","v":655049.02224155143},{"$f":"-$BG316-CA327","v":284760.21611991711}]
[null,"Prop. Tax Value",{"$f":"-C316","v":127085213.56804621},{"$f":"C329/(($C329/$X329)^(1/21))","v":120004086.47161767},{"$f":"D329/(($C329/$X329)^(1/21))","v":113317516.37791176},107003518.76013248,101041334.05876382,95411359.426981002,90095084.279174566,85075029.430679694,80334689.628610745,75858479.284849986,71631681.232768208,67640398.339196205,63871507.812554061,60312618.056909479,56952027.930107266,53778688.272016324,50782165.576404244,47952607.68699757,45280711.404941171,42757691.901154384,40375253.833016016,{"$f":"X316","v":38125564.070413865},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE316","v":127085213.56804621},{"$f":"AE329/(($AE329/$AZ329)^(1/21))","v":120004086.47161767},{"$f":"AF329/(($AE329/$AZ329)^(1/21))","v":113317516.37791176},107003518.76013248,101041334.05876382,95411359.426981002,90095084.279174566,85075029.430679694,80334689.628610745,75858479.284849986,71631681.232768208,67640398.339196205,63871507.812554061,60312618.056909479,56952027.930107266,53778688.272016324,50782165.576404244,47952607.68699757,45280711.404941171,42757691.901154384,40375253.833016016,{"$f":"AZ316","v":38125564.070413865},null,null,null,null,null,"Prop. Tax Value",{"$f":"-BG316","v":7690536.3385526044},{"$f":"BG329/(($BG329/$CB329)^(1/21))","v":7262023.3453881042},{"$f":"BH329/(($BG329/$CB329)^(1/21))","v":6857386.890507455},6475296.5846587233,6114496.1672404762,5773799.3758889642,5452086.0462099127,5148298.4288313938,4861437.7116687419,4590560.7359671984,4334776.8953250833,4093245.2075019083,3865171.549383936,3649806.0460161311,3446440.6051159957,3254406.5889631151,3073072.6160098948,2901842.4849854964,2740153.214667703,2587473.1928777569,2443300.4286123156,{"$f":"CB316","v":2307160.9015657813}]
[null,"Tax Dep",null,{"$f":"($C152*0.95)*-D$4","v":22759127.773017853},{"$f":"($C152*0.95)*-E$4","v":36414604.436828569},21848762.662097141,13109257.597258283,13109257.597258283,6554628.7986291414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AE316*0.95)*-D$4","v":24146190.577928782},{"$f":"($AE316*0.95)*-E$4","v":38633904.924686044},{"$f":"($AE316*0.95)*-F$4","v":23180342.954811629},{"$f":"($AE316*0.95)*-G$4","v":13908205.772886977},{"$f":"($AE316*0.95)*-H$4","v":13908205.772886977},{"$f":"($AE316*0.95)*-I$4","v":6954102.8864434883},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BG316*0.95)*-D$4","v":1461201.9043249949},{"$f":"($BG316*0.95)*-E$4","v":2337923.0469199917},{"$f":"($BG316*0.95)*-F$4","v":1402753.8281519951},{"$f":"($BG316*0.95)*-G$4","v":841652.29689119698},{"$f":"($BG316*0.95)*-H$4","v":841652.29689119698},{"$f":"($BG316*0.95)*-I$4","v":420826.14844559849}]
[null,"After Tax Dep. Value",null,{"$f":"D330*$B$6","v":4779416.8323337492},{"$f":"E330*$B$6","v":7647066.9317339994},{"$f":"F330*$B$6","v":4588240.1590403998},{"$f":"G330*$B$6","v":2752944.0954242395},{"$f":"H330*$B$6","v":2752944.0954242395},{"$f":"I330*$B$6","v":1376472.0477121198},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF330*$B$6","v":5070700.0213650437},{"$f":"AG330*$B$6","v":8113120.0341840694},{"$f":"AH330*$B$6","v":4867872.0205104416},{"$f":"AI330*$B$6","v":2920723.2123062648},{"$f":"AJ330*$B$6","v":2920723.2123062648},{"$f":"AK330*$B$6","v":1460361.6061531324},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BH330*$B$6","v":306852.39990824892},{"$f":"BI330*$B$6","v":490963.83985319827},{"$f":"BJ330*$B$6","v":294578.30391191895},{"$f":"BK330*$B$6","v":176746.98234715135},{"$f":"BL330*$B$6","v":176746.98234715135},{"$f":"BM330*$B$6","v":88373.491173575676}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D331:I331)","v":19871580.227135621},{"$f":"C333/C337","v":0.15636421948093615},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AF331:AK331)","v":21082660.461965214},{"$f":"AE333/AE337","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BH331:BM331)","v":1275812.9907008852},{"$f":"BG333/BG337","v":0.16589389017060405}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D312:W312)","v":11877122.763368806},{"$f":"C334/C337","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AF312:AY312)","v":11877122.763368806},{"$f":"AE334/AE337","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BH312:CA312)","v":718741.71388342092},{"$f":"BG334/BG337","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C337-C333-C334)*$A335","v":81036033.990910515},{"$f":"C335/C337","v":0.63765116110475561},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AE337-AE333-AE334)*$A335","v":80006615.791305363},{"$f":"AE335/AE337","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BG337-BG333-BG334)*$A335","v":4841584.3888730546},{"$f":"BG335/BG337","v":0.62955094101853815}]
[0.15,"Equity",{"$f":"(C337-C333-C334)*$A336","v":14300476.586631266},{"$f":"C336/C337","v":0.11252667548907452},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AE337-AE333-AE334)*$A336","v":14118814.551406829},{"$f":"AE336/AE337","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BG337-BG333-BG334)*$A336","v":854397.24509524484},{"$f":"BG336/BG337","v":0.11109722488562436}]
[null,"Total",{"$f":"-C316","v":127085213.56804621},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE316","v":127085213.56804621},null,null,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",{"$f":"-BG316","v":7690536.3385526044}]
[null,"Check",{"$f":"SUM(C333:C336)-C337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE333:AE336)-AE337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BG333:BG336)-BG337","v":0}]
[null,"2028 Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028 Southern NW Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028 Small Solar"]
[null,"Year",null,2028,{"$f":"D340+1","v":2029},{"$f":"E340+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,null,null,null,null,null,"Year",null,2028,{"$f":"AF340+1","v":2029},{"$f":"AG340+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,null,null,null,null,null,"Year",null,2028,{"$f":"BH340+1","v":2029},{"$f":"BI340+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D340-$D$12)","v":242256.44200253155},{"$f":"D341*(1-'Resource Options'!$AA$27)","v":241045.15979251888},{"$f":"E341*(1-'Resource Options'!$AA$27)","v":239839.93399355627},{"$f":"F341*(1-'Resource Options'!$AA$27)","v":238640.73432358849},{"$f":"G341*(1-'Resource Options'!$AA$27)","v":237447.53065197053},{"$f":"H341*(1-'Resource Options'!$AA$27)","v":236260.29299871068},{"$f":"I341*(1-'Resource Options'!$AA$27)","v":235078.99153371711},{"$f":"J341*(1-'Resource Options'!$AA$27)","v":233903.59657604853},{"$f":"K341*(1-'Resource Options'!$AA$27)","v":232734.07859316829},{"$f":"L341*(1-'Resource Options'!$AA$27)","v":231570.40820020245},{"$f":"M341*(1-'Resource Options'!$AA$27)","v":230412.55615920143},{"$f":"N341*(1-'Resource Options'!$AA$27)","v":229260.49337840543},{"$f":"O341*(1-'Resource Options'!$AA$27)","v":228114.1909115134},{"$f":"P341*(1-'Resource Options'!$AA$27)","v":226973.61995695584},{"$f":"Q341*(1-'Resource Options'!$AA$27)","v":225838.75185717107},{"$f":"R341*(1-'Resource Options'!$AA$27)","v":224709.55809788522},{"$f":"S341*(1-'Resource Options'!$AA$27)","v":223586.0103073958},{"$f":"T341*(1-'Resource Options'!$AA$27)","v":222468.08025585883},{"$f":"U341*(1-'Resource Options'!$AA$27)","v":221355.73985457953},{"$f":"V341*(1-'Resource Options'!$AA$27)","v":220248.96115530664},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$28/100*'Resource Options'!$J$28*8760)*(1+'Resource Options'!$X$28)^($D340-$D$12)","v":269173.82444725727},{"$f":"AF341*(1-'Resource Options'!$AA$27)","v":267827.955325021},{"$f":"AG341*(1-'Resource Options'!$AA$27)","v":266488.81554839591},{"$f":"AH341*(1-'Resource Options'!$AA$27)","v":265156.37147065392},{"$f":"AI341*(1-'Resource Options'!$AA$27)","v":263830.58961330063},{"$f":"AJ341*(1-'Resource Options'!$AA$27)","v":262511.43666523416},{"$f":"AK341*(1-'Resource Options'!$AA$27)","v":261198.87948190799},{"$f":"AL341*(1-'Resource Options'!$AA$27)","v":259892.88508449844},{"$f":"AM341*(1-'Resource Options'!$AA$27)","v":258593.42065907596},{"$f":"AN341*(1-'Resource Options'!$AA$27)","v":257300.45355578058},{"$f":"AO341*(1-'Resource Options'!$AA$27)","v":256013.95128800167},{"$f":"AP341*(1-'Resource Options'!$AA$27)","v":254733.88153156167},{"$f":"AQ341*(1-'Resource Options'!$AA$27)","v":253460.21212390385},{"$f":"AR341*(1-'Resource Options'!$AA$27)","v":252192.91106328432},{"$f":"AS341*(1-'Resource Options'!$AA$27)","v":250931.94650796789},{"$f":"AT341*(1-'Resource Options'!$AA$27)","v":249677.28677542805},{"$f":"AU341*(1-'Resource Options'!$AA$27)","v":248428.90034155091},{"$f":"AV341*(1-'Resource Options'!$AA$27)","v":247186.75583984316},{"$f":"AW341*(1-'Resource Options'!$AA$27)","v":245950.82206064393},{"$f":"AX341*(1-'Resource Options'!$AA$27)","v":244721.06795034072},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$26/100*'Resource Options'!$J$26*8760)*(1+'Resource Options'!$X$26)^($D340-$D$12)","v":11215.57601863572},{"$f":"BH341*(1-'Resource Options'!$AA$27)","v":11159.498138542542},{"$f":"BI341*(1-'Resource Options'!$AA$27)","v":11103.70064784983},{"$f":"BJ341*(1-'Resource Options'!$AA$27)","v":11048.182144610581},{"$f":"BK341*(1-'Resource Options'!$AA$27)","v":10992.941233887528},{"$f":"BL341*(1-'Resource Options'!$AA$27)","v":10937.97652771809},{"$f":"BM341*(1-'Resource Options'!$AA$27)","v":10883.286645079499},{"$f":"BN341*(1-'Resource Options'!$AA$27)","v":10828.870211854102},{"$f":"BO341*(1-'Resource Options'!$AA$27)","v":10774.725860794832},{"$f":"BP341*(1-'Resource Options'!$AA$27)","v":10720.852231490857},{"$f":"BQ341*(1-'Resource Options'!$AA$27)","v":10667.247970333403},{"$f":"BR341*(1-'Resource Options'!$AA$27)","v":10613.911730481736},{"$f":"BS341*(1-'Resource Options'!$AA$27)","v":10560.842171829327},{"$f":"BT341*(1-'Resource Options'!$AA$27)","v":10508.037960970179},{"$f":"BU341*(1-'Resource Options'!$AA$27)","v":10455.497771165328},{"$f":"BV341*(1-'Resource Options'!$AA$27)","v":10403.220282309501},{"$f":"BW341*(1-'Resource Options'!$AA$27)","v":10351.204180897954},{"$f":"BX341*(1-'Resource Options'!$AA$27)","v":10299.448159993464},{"$f":"BY341*(1-'Resource Options'!$AA$27)","v":10247.950919193498},{"$f":"BZ341*(1-'Resource Options'!$AA$27)","v":10196.711164597529}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M38","v":48.483225063410728},{"$f":"D342","v":48.483225063410728},{"$f":"E342","v":48.483225063410728},48.483225063410728,48.483225063410728,48.483225063410728,48.483225063410728,48.483225063410728,48.483225063410728,48.483225063410728,48.483225063410728,48.483225063410728,48.483225063410728,48.483225063410728,48.483225063410728,48.483225063410728,48.483225063410728,48.483225063410728,48.483225063410728,48.483225063410728,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P38","v":42.982735035184994},{"$f":"AF342","v":42.982735035184994},{"$f":"AG342","v":42.982735035184994},42.982735035184994,42.982735035184994,42.982735035184994,42.982735035184994,42.982735035184994,42.982735035184994,42.982735035184994,42.982735035184994,42.982735035184994,42.982735035184994,42.982735035184994,42.982735035184994,42.982735035184994,42.982735035184994,42.982735035184994,42.982735035184994,42.982735035184994,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S38","v":62.80860025248321},{"$f":"BH342","v":62.80860025248321},{"$f":"BI342","v":62.80860025248321},62.80860025248321,62.80860025248321,62.80860025248321,62.80860025248321,62.80860025248321,62.80860025248321,62.80860025248321,62.80860025248321,62.80860025248321,62.80860025248321,62.80860025248321,62.80860025248321,62.80860025248321,62.80860025248321,62.80860025248321,62.80860025248321,62.80860025248321]
[null,"Revenue",null,{"$f":"D342*D341","v":11745373.600669846},{"$f":"E342*E341","v":11686646.732666496},{"$f":"F342*F341","v":11628213.499003163},{"$f":"G342*G341","v":11570072.431508146},{"$f":"H342*H341","v":11512222.069350606},{"$f":"I342*I341","v":11454660.959003851},{"$f":"J342*J341","v":11397387.654208831},{"$f":"K342*K341","v":11340400.715937788},{"$f":"L342*L341","v":11283698.712358098},{"$f":"M342*M341","v":11227280.218796309},{"$f":"N342*N341","v":11171143.817702327},{"$f":"O342*O341","v":11115288.098613815},{"$f":"P342*P341","v":11059711.658120746},{"$f":"Q342*Q341","v":11004413.099830143},{"$f":"R342*R341","v":10949391.034330992},{"$f":"S342*S341","v":10894644.079159338},{"$f":"T342*T341","v":10840170.858763542},{"$f":"U342*U341","v":10785970.004469724},{"$f":"V342*V341","v":10732040.154447375},{"$f":"W342*W341","v":10678379.953675138},null,null,null,null,null,null,"Revenue",null,{"$f":"AF342*AF341","v":11569827.17462386},{"$f":"AG342*AG341","v":11511978.038750742},{"$f":"AH342*AH341","v":11454418.148556989},{"$f":"AI342*AI341","v":11397146.057814203},{"$f":"AJ342*AJ341","v":11340160.327525131},{"$f":"AK342*AK341","v":11283459.525887506},{"$f":"AL342*AL341","v":11227042.22825807},{"$f":"AM342*AM341","v":11170907.017116779},{"$f":"AN342*AN341","v":11115052.482031194},{"$f":"AO342*AO341","v":11059477.21962104},{"$f":"AP342*AP341","v":11004179.833522934},{"$f":"AQ342*AQ341","v":10949158.934355319},{"$f":"AR342*AR341","v":10894413.139683543},{"$f":"AS342*AS341","v":10839941.073985124},{"$f":"AT342*AT341","v":10785741.368615199},{"$f":"AU342*AU341","v":10731812.661772123},{"$f":"AV342*AV341","v":10678153.598463262},{"$f":"AW342*AW341","v":10624762.830470946},{"$f":"AX342*AX341","v":10571639.016318589},{"$f":"AY342*AY341","v":10518780.821236998},null,null,null,null,null,null,"Revenue",null,{"$f":"BH342*BH341","v":704434.63075582811},{"$f":"BI342*BI341","v":700912.45760204899},{"$f":"BJ342*BJ341","v":697407.89531403885},{"$f":"BK342*BK341","v":693920.85583746864},{"$f":"BL342*BL341","v":690451.25155828125},{"$f":"BM342*BM341","v":686998.99530048983},{"$f":"BN342*BN341","v":683564.00032398733},{"$f":"BO342*BO341","v":680146.18032236747},{"$f":"BP342*BP341","v":676745.44942075561},{"$f":"BQ342*BQ341","v":673361.7221736518},{"$f":"BR342*BR341","v":669994.91356278362},{"$f":"BS342*BS341","v":666644.93899496959},{"$f":"BT342*BT341","v":663311.71429999475},{"$f":"BU342*BU341","v":659995.15572849475},{"$f":"BV342*BV341","v":656695.17994985229},{"$f":"BW342*BW341","v":653411.70405010297},{"$f":"BX342*BX341","v":650144.64552985248},{"$f":"BY342*BY341","v":646893.92230220325},{"$f":"BZ342*BZ341","v":643659.45269069227},{"$f":"CA342*CA341","v":640441.15542723879}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":975195.53599580587},{"$f":"HLOOKUP(E340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":994699.44671572198},{"$f":"HLOOKUP(F340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1014593.4356500364},{"$f":"HLOOKUP(G340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(H340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(I340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(J340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(K340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(L340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(M340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(N340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(O340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(P340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(Q340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(R340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(S340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(T340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(U340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(V340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(W340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":975195.53599580587},{"$f":"HLOOKUP(AG340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":994699.44671572198},{"$f":"HLOOKUP(AH340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1014593.4356500364},{"$f":"HLOOKUP(AI340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(AJ340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(AK340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(AL340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(AM340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(AN340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(AO340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(AP340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(AQ340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(AR340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(AS340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(AT340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(AU340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(AV340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(AW340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(AX340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(AY340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BH340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":60949.720999737867},{"$f":"HLOOKUP(BI340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":62168.715419732624},{"$f":"HLOOKUP(BJ340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":63412.08972812727},{"$f":"HLOOKUP(BK340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":64680.331522689827},{"$f":"HLOOKUP(BL340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":65973.938153143637},{"$f":"HLOOKUP(BM340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":67293.416916206494},{"$f":"HLOOKUP(BN340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":68639.285254530638},{"$f":"HLOOKUP(BO340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":70012.070959621269},{"$f":"HLOOKUP(BP340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":71412.312378813687},{"$f":"HLOOKUP(BQ340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":72840.558626389946},{"$f":"HLOOKUP(BR340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":74297.36979891776},{"$f":"HLOOKUP(BS340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":75783.317194896095},{"$f":"HLOOKUP(BT340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":77298.98353879404},{"$f":"HLOOKUP(BU340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":78844.963209569905},{"$f":"HLOOKUP(BV340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":80421.862473761299},{"$f":"HLOOKUP(BW340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":82030.29972323656},{"$f":"HLOOKUP(BX340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":83670.905717701273},{"$f":"HLOOKUP(BY340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":85344.323832055292},{"$f":"HLOOKUP(BZ340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":87051.210308696391},{"$f":"HLOOKUP(CA340,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":88792.234514870332}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D341","v":0},{"$f":"HLOOKUP(E340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E341","v":0},{"$f":"HLOOKUP(F340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F341","v":0},{"$f":"HLOOKUP(G340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G341","v":0},{"$f":"HLOOKUP(H340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H341","v":0},{"$f":"HLOOKUP(I340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I341","v":0},{"$f":"HLOOKUP(J340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J341","v":0},{"$f":"HLOOKUP(K340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K341","v":0},{"$f":"HLOOKUP(L340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L341","v":0},{"$f":"HLOOKUP(M340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M341","v":0},{"$f":"HLOOKUP(N340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N341","v":0},{"$f":"HLOOKUP(O340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O341","v":0},{"$f":"HLOOKUP(P340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P341","v":0},{"$f":"HLOOKUP(Q340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q341","v":0},{"$f":"HLOOKUP(R340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R341","v":0},{"$f":"HLOOKUP(S340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S341","v":0},{"$f":"HLOOKUP(T340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T341","v":0},{"$f":"HLOOKUP(U340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U341","v":0},{"$f":"HLOOKUP(V340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V341","v":0},{"$f":"HLOOKUP(W340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W341","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF341","v":0},{"$f":"HLOOKUP(AG340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG341","v":0},{"$f":"HLOOKUP(AH340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH341","v":0},{"$f":"HLOOKUP(AI340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI341","v":0},{"$f":"HLOOKUP(AJ340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ341","v":0},{"$f":"HLOOKUP(AK340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK341","v":0},{"$f":"HLOOKUP(AL340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL341","v":0},{"$f":"HLOOKUP(AM340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM341","v":0},{"$f":"HLOOKUP(AN340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN341","v":0},{"$f":"HLOOKUP(AO340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO341","v":0},{"$f":"HLOOKUP(AP340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP341","v":0},{"$f":"HLOOKUP(AQ340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ341","v":0},{"$f":"HLOOKUP(AR340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR341","v":0},{"$f":"HLOOKUP(AS340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS341","v":0},{"$f":"HLOOKUP(AT340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT341","v":0},{"$f":"HLOOKUP(AU340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU341","v":0},{"$f":"HLOOKUP(AV340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV341","v":0},{"$f":"HLOOKUP(AW340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW341","v":0},{"$f":"HLOOKUP(AX340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX341","v":0},{"$f":"HLOOKUP(AY340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY341","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BH340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH341","v":0},{"$f":"HLOOKUP(BI340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI341","v":0},{"$f":"HLOOKUP(BJ340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ341","v":0},{"$f":"HLOOKUP(BK340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK341","v":0},{"$f":"HLOOKUP(BL340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL341","v":0},{"$f":"HLOOKUP(BM340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM341","v":0},{"$f":"HLOOKUP(BN340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN341","v":0},{"$f":"HLOOKUP(BO340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO341","v":0},{"$f":"HLOOKUP(BP340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP341","v":0},{"$f":"HLOOKUP(BQ340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ341","v":0},{"$f":"HLOOKUP(BR340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR341","v":0},{"$f":"HLOOKUP(BS340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS341","v":0},{"$f":"HLOOKUP(BT340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT341","v":0},{"$f":"HLOOKUP(BU340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU341","v":0},{"$f":"HLOOKUP(BV340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV341","v":0},{"$f":"HLOOKUP(BW340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW341","v":0},{"$f":"HLOOKUP(BX340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX341","v":0},{"$f":"HLOOKUP(BY340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY341","v":0},{"$f":"HLOOKUP(BZ340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ341","v":0},{"$f":"HLOOKUP(CA340,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA341","v":0}]
[null,"B&O Tax",null,{"$f":"D343*0.00275","v":32299.777401842075},{"$f":"E343*0.00275","v":32138.278514832862},31977.587122258694,31817.699186647402,31658.610690714166,31500.317637260589,31342.816049074285,31186.101968828913,31030.171458984769,30875.020601689848,30720.645498681399,30567.042271187991,30414.20705983205,30262.136024532891,30110.825344410227,29960.27121768818,29810.46986159974,29661.41751229174,29513.110424730279,29365.544872606628,null,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"B&O Tax",null,{"$f":"BH343*0.00275","v":1937.1952345785271},{"$f":"BI343*0.00275","v":1927.5092584056347},1917.8717121136067,1908.2823535530385,1898.7409417852734,1889.2472370763469,1879.801000890965,1870.4019958865103,1861.0499859070778,1851.7447359775424,1842.486012297655,1833.2735822361662,1824.1072143249855,1814.9866782533604,1805.9117448620937,1796.882186137783,1787.8977752070941,1778.9582863310588,1770.0634948994036,1761.2131774249065]
[null,"Property Tax",null,{"$f":"C370*$B$8","v":1289787.8325021013},{"$f":"D370*$B$8","v":1217921.4736004479},1150059.4737194267,1085978.7118965846,1025468.4993623941,968329.88682443043,914375.01034934283,863426.47369196836,815316.76504077064,769887.70626194275,726989.93283136468,686482.40274450241,648231.9327896114,612112.76065957441,578006.13146265876,545799.9072726937,515388.19843492674,486671.01541533845,459553.94004874805,433947.81510481588,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE370*$B$8","v":1289787.8325021013},{"$f":"AF370*$B$8","v":1217921.4736004479},1150059.4737194267,1085978.7118965846,1025468.4993623941,968329.88682443043,914375.01034934283,863426.47369196836,815316.76504077064,769887.70626194275,726989.93283136468,686482.40274450241,648231.9327896114,612112.76065957441,578006.13146265876,545799.9072726937,515388.19843492674,486671.01541533845,459553.94004874805,433947.81510481588,null,null,null,null,null,null,"Property Tax",null,{"$f":"BG370*$B$8","v":78051.253299970398},{"$f":"BH370*$B$8","v":73702.274932343891},69595.619551760188,65717.785037701397,62056.02160132362,58598.289865897124,55333.221282984421,52250.080754209834,49338.731335726086,46589.600909331115,43993.650710654285,41542.345610936885,39227.62605469759,37041.881561017733,34977.92570132226,33028.972471386674,31188.613979884442,29450.799380117824,27809.814975662535,26260.265434516372]
[null,"Total Operating Costs",null,{"$f":"SUM(D345:D348)","v":2297283.1458997494},{"$f":"SUM(E345:E348)","v":2244759.1988310027},{"$f":"SUM(F345:F348)","v":2196630.4964917218},{"$f":"SUM(G345:G348)","v":2152681.7154462691},{"$f":"SUM(H345:H348)","v":2112710.120503406},{"$f":"SUM(I345:I348)","v":2076524.8751209949},{"$f":"SUM(J345:J348)","v":2043946.3904709073},{"$f":"SUM(K345:K348)","v":2014805.7110147374},{"$f":"SUM(L345:L348)","v":1988943.9345607744},{"$f":"SUM(M345:M348)","v":1966211.6648858716},{"$f":"SUM(N345:N348)","v":1946468.4951127302},{"$f":"SUM(O345:O348)","v":1929582.520134028},{"$f":"SUM(P345:P348)","v":1915429.8764701481},{"$f":"SUM(Q345:Q348)","v":1903894.3080372256},{"$f":"SUM(R345:R348)","v":1894866.75638725},{"$f":"SUM(S345:S348)","v":1888244.9740621666},{"$f":"SUM(T345:T348)","v":1883933.159779747},{"$f":"SUM(U345:U348)","v":1881841.614240515},{"$f":"SUM(V345:V348)","v":1881886.4154126206},{"$f":"SUM(W345:W348)","v":1883989.1122153478},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF345:AF348)","v":2264983.3684979072},{"$f":"SUM(AG345:AG348)","v":2212620.92031617},{"$f":"SUM(AH345:AH348)","v":2164652.9093694631},{"$f":"SUM(AI345:AI348)","v":2120864.0162596218},{"$f":"SUM(AJ345:AJ348)","v":2081051.5098126922},{"$f":"SUM(AK345:AK348)","v":2045024.5574837343},{"$f":"SUM(AL345:AL348)","v":2012603.574421833},{"$f":"SUM(AM345:AM348)","v":1983619.6090459083},{"$f":"SUM(AN345:AN348)","v":1957913.7631017896},{"$f":"SUM(AO345:AO348)","v":1935336.6442841818},{"$f":"SUM(AP345:AP348)","v":1915747.8496140488},{"$f":"SUM(AQ345:AQ348)","v":1899015.4778628401},{"$f":"SUM(AR345:AR348)","v":1885015.669410316},{"$f":"SUM(AS345:AS348)","v":1873632.1720126928},{"$f":"SUM(AT345:AT348)","v":1864755.9310428398},{"$f":"SUM(AU345:AU348)","v":1858284.7028444784},{"$f":"SUM(AV345:AV348)","v":1854122.6899181472},{"$f":"SUM(AW345:AW348)","v":1852180.196728223},{"$f":"SUM(AX345:AX348)","v":1852373.3049878902},{"$f":"SUM(AY345:AY348)","v":1854623.5673427412},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BH345:BH348)","v":140938.16953428678},{"$f":"SUM(BI345:BI348)","v":137798.49961048213},{"$f":"SUM(BJ345:BJ348)","v":134925.58099200105},{"$f":"SUM(BK345:BK348)","v":132306.39891394426},{"$f":"SUM(BL345:BL348)","v":129928.70069625253},{"$f":"SUM(BM345:BM348)","v":127780.95401917996},{"$f":"SUM(BN345:BN348)","v":125852.30753840602},{"$f":"SUM(BO345:BO348)","v":124132.55370971761},{"$f":"SUM(BP345:BP348)","v":122612.09370044686},{"$f":"SUM(BQ345:BQ348)","v":121281.9042716986},{"$f":"SUM(BR345:BR348)","v":120133.5065218697},{"$f":"SUM(BS345:BS348)","v":119158.93638806915},{"$f":"SUM(BT345:BT348)","v":118350.71680781661},{"$f":"SUM(BU345:BU348)","v":117701.831448841},{"$f":"SUM(BV345:BV348)","v":117205.69991994565},{"$f":"SUM(BW345:BW348)","v":116856.15438076101},{"$f":"SUM(BX345:BX348)","v":116647.4174727928},{"$f":"SUM(BY345:BY348)","v":116574.08149850418},{"$f":"SUM(BZ345:BZ348)","v":116631.08877925832},{"$f":"SUM(CA345:CA348)","v":116813.71312681162}]
[]
[null,"EBITDA",null,{"$f":"D343-D349","v":9448090.4547700956},{"$f":"E343-E349","v":9441887.533835493},9431583.0025114417,9417390.7160618771,9399511.9488472007,9378136.0838828553,9353441.2637379244,9325595.0049230494,9294754.7777973246,9261068.553910438,9224675.3225895967,9185705.5784797873,9144281.7816505972,9100518.791792918,9054524.2779437415,9006399.1050971709,8956237.6989837959,8904128.3902292103,8850153.7390347533,8794390.8414597902,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF343-AF349","v":9304843.8061259538},{"$f":"AG343-AG349","v":9299357.1184345707},9289765.2391875256,9276282.0415545814,9259108.8177124392,9238434.9684037715,9214438.6538362373,9187287.4080708716,9157138.7189294044,9124140.5753368586,9088431.9839088861,9050143.456492478,9009397.4702732265,8966308.9019724317,8920985.43757236,8873527.9589276444,8824030.9085451141,8772582.6337427236,8719265.7113306988,8664157.2538942564,null,null,null,null,null,null,"EBITDA",null,{"$f":"BH343-BH349","v":563496.46122154128},{"$f":"BI343-BI349","v":563113.95799156686},562482.31432203786,561614.45692352438,560522.55086202873,559218.04128130991,557711.69278558134,556013.62661264988,554133.35572030873,552079.81790195324,549861.40704091394,547486.00260690041,544960.99749217811,542293.32427965372,539489.48002990661,536555.549669342,533497.22805705969,530319.8408036991,527028.36391143396,523627.44230042718]
[null,"Before Tax Earnings",null,{"$f":"D351-D371-D361","v":-17762321.866934478},{"$f":"E351-E353-E371","v":-27515294.509101816},-12742726.223250944,-3887194.8193955533,-3905073.5866102297,2725843.31615414,9353441.2637379244,9325595.0049230494,9294754.7777973246,9261068.553910438,9224675.3225895967,9185705.5784797873,9144281.7816505972,9100518.791792918,9054524.2779437415,9006399.1050971709,8956237.6989837959,8904128.3902292103,8850153.7390347533,8794390.8414597902,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF351-AF371-AF361","v":-19261060.72974376},{"$f":"AG351-AG353-AG371","v":-29910192.989629306},-14235964.825650798,-4839155.9973484129,-4856329.221190555,2180715.9489522744,9214438.6538362373,9187287.4080708716,9157138.7189294044,9124140.5753368586,9088431.9839088861,9050143.456492478,9009397.4702732265,8966308.9019724317,8920985.43757236,8873527.9589276444,8824030.9085451141,8772582.6337427236,8719265.7113306988,8664157.2538942564,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BH351-BH371-BH361","v":-1165163.5512912592},{"$f":"BI351-BI353-BI371","v":-1809644.1423275326},-861172.54586942191,-292578.45919135155,-293670.3652528472,132121.58322387194,557711.69278558134,556013.62661264988,554133.35572030873,552079.81790195324,549861.40704091394,547486.00260690041,544960.99749217811,542293.32427965372,539489.48002990661,536555.549669342,533497.22805705969,530319.8408036991,527028.36391143396,523627.44230042718]
[null,"ITC",null,{"$f":"-C357*0.1","v":12897878.325021014},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-AE357*0.1","v":12897878.325021014},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-BG357*0.1","v":780512.53299970401},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D352*$B$6-D353","v":-16627965.917077255},-5778211.846911381,-2675972.5068826983,-816310.91207306623,-820065.45318814821,572427.09639236936,1964222.6653849641,1958374.9510338402,1951898.503337438,1944824.3963211919,1937181.8177438152,1928998.1714807553,1920299.1741466254,1911108.9462765127,1901450.0983681856,1891343.8120704058,1880809.9167865971,1869866.961948134,1858532.285197298,1846822.0767065559,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF352*$B$6-AF353","v":-16942701.078267202},-6281140.5278221536,-2989552.6133866673,-1016222.7594431667,-1019829.1364500165,457950.34927997761,1935032.1173056099,1929330.355694883,1922999.130975175,1916069.5208207401,1908570.716620866,1900530.1258634203,1891973.4687573775,1882924.8694142106,1873406.9418901955,1863440.8713748052,1853046.4907944738,1842242.3530859719,1831045.7993794468,1819473.0233177938,null,null,null,null,null,null,"Federal Tax",null,{"$f":"BH352*$B$6-BH353","v":-1025196.8787708684},-380025.26988878183,-180846.23463257859,-61441.476430183822,-61670.776703097908,27745.532477013108,117119.45548497207,116762.86158865647,116368.00470126483,115936.76175941018,115470.89547859192,114972.06054744909,114441.8094733574,113881.59809872728,113292.79080628039,112676.66543056181,112034.41789198254,111367.16656877681,110675.95642140113,109961.7628830897]
[]
[]
[{"$f":"IRR(C357:X357,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D340,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-128978783.25021012},{"$f":"D351-D354","v":26076056.37184735},15220099.380746875,12107555.509394139,10233701.628134944,10219577.402035348,8805708.9874904864,7389218.5983529603,7367220.0538892094,7342856.2744598864,7316244.1575892456,7287493.5048457813,7256707.406999032,7223982.607503972,7189409.8455164051,7153074.179575556,7115055.2930267649,7075427.7821971988,7034261.4282810763,6991621.4538374553,6947568.7647532346,{"$f":"C357*-0.3","v":38693634.975063033},null,null,null,null,{"$f":"IRR(AE357:AZ357,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF340,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$27)","v":-128978783.25021012},{"$f":"AF351-AF354","v":26247544.884393156},15580497.646256724,12279317.852574192,10292504.800997749,10278937.954162456,8780484.6191237941,7279406.5365306269,7257957.052375989,7234139.5879542297,7208071.054516118,7179861.2672880199,7149613.3306290582,7117424.0015158486,7083384.0325582214,7047578.495682165,7010087.087552839,6970984.4177506398,6930340.2806567512,6888219.9119512523,6844684.230576463,{"$f":"AE357*-0.3","v":38693634.975063033},null,null,null,null,{"$f":"IRR(BG357:CB357,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BH340,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$25)","v":-7805125.3299970394},{"$f":"BH351-BH354","v":1588693.3399924096},943139.22788034868,743328.54895461642,623055.93335370824,622193.32756512659,531472.50880429684,440592.23730060924,439250.76502399344,437765.35101904388,436143.05614254309,434390.51156232203,432513.94205945131,430519.18801882071,428411.72618092643,426196.68922362622,423878.88423878019,421462.81016507716,418952.67423492228,416352.40749003284,413665.67941733747,{"$f":"BG357*-0.3","v":2341537.5989991119}]
[{"$f":"IRR(C358:X358,0.1)","v":8.6285534049663104E-2},"ROE",{"$f":"-C377","v":-14513553.687772075},{"$f":"D357-D361-D363-D372-D353","v":1728119.0193431079},859662.26738233678,851521.68763633352,840309.78134117881,826185.55524158292,809298.62191975187,789789.71400525607,767791.1695415047,743427.39011218213,716815.27324154135,688064.62049807748,657278.52265132777,624553.72315626778,589980.96116870083,553645.29522785172,515626.40867906064,475998.89784949459,434832.54393337201,392192.56948975101,348139.88040553033,{"$f":"X357","v":38693634.975063033},null,null,null,null,{"$f":"IRR(AE358:AZ358,0.1)","v":8.5912875473868944E-2},"ROE",{"$f":"-AE377","v":-14329184.888222793},{"$f":"AF357-AF361-AF363-AF372-AF353","v":1687818.1903551556},830897.20622970536,823319.62162453961,812667.89549451554,799101.04865922313,782768.70770537504,763811.61919702217,742362.1350423838,718544.67062062491,692476.13718251325,664266.34995441511,634018.41329545341,601829.08418224379,567789.1152246166,531983.57834856026,494492.17021923419,455389.50041703507,414745.36332314648,372624.99461764842,329089.31324285828,{"$f":"AZ357","v":38693634.975063033},null,null,null,null,{"$f":"IRR(BG358:CB358,0.1)","v":8.5941897912001908E-2},"ROE",{"$f":"-BG377","v":-867127.76404716412},{"$f":"BH357-BH361-BH363-BH372-BH353","v":102466.38012435555},50570.100611869711,50071.102112941851,49385.494768116274,48522.888979534648,47492.326410766836,46302.311099141196,44960.838822525402,43475.42481757584,41853.129941075051,40100.58536085402,38224.015857983264,36229.261817352672,34121.799979458447,31906.763022158179,29588.958037312143,27172.883963609114,24662.748033454234,22062.481288564799,19375.753215869423,{"$f":"CB357","v":2341537.5989991119}]
[]
[]
[null,"Interest",null,{"$f":"C364*$B$7","v":4112173.5448687547},3987810.777894807,3857229.8725721622,3720119.9219833855,3576154.4738651696,3424990.7533410424,3266268.8467907095,3099610.8449128601,2924619.942941118,2740879.4958707886,2547952.0264469427,2345378.1835519047,2132675.6485121148,1909337.9867203352,1674833.4418389667,1428603.6697135298,1170062.408981821,898594.08521352673,613552.34525681788,314258.51830227359,null,null,null,null,null,null,"Interest",null,{"$f":"AE364*$B$7","v":4059935.718329791},3937152.7583796005,3808230.6504318998,3672862.437086815,3530725.8130744756,3381482.3578615189,3224776.7298879148,3060235.8205156303,2887467.8656747313,2706061.5130917877,2515584.8428796967,2315584.3391570016,2105583.8102481714,1885083.2548938999,1653557.6717719147,1410455.8094938302,1155198.8541018413,887179.05094025331,605758.25762058562,310266.42463493469,null,null,null,null,null,null,"Interest",null,{"$f":"BG364*$B$7","v":245686.19981336314},238256.0134939579,230454.31785858236,222262.53744143806,213661.16800343656,204629.73009353498,195146.72028813834,185189.55999247186,174734.54168202204,163756.77245604974,152230.11476877882,140127.12419714435,127418.98409692815,114075.43699170116,100064.71253121282,85353.451847700053,69906.628130011653,53687.463226438842,36657.340077687382,18775.71077149835]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C376)","v":6599428.8843477042},{"$f":"-PMT($B$7,20,$C376)","v":6599428.8843477042},6599428.8843477042,6599428.8843477042,6599428.8843477042,6599428.8843477042,6599428.8843477042,6599428.8843477042,6599428.8843477042,6599428.8843477042,6599428.8843477042,6599428.8843477042,6599428.8843477042,6599428.8843477042,6599428.8843477042,6599428.8843477042,6599428.8843477042,6599428.8843477042,6599428.8843477042,6599428.8843477042,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE376)","v":6515594.9173336048},{"$f":"-PMT($B$7,20,$AE376)","v":6515594.9173336048},6515594.9173336048,6515594.9173336048,6515594.9173336048,6515594.9173336048,6515594.9173336048,6515594.9173336048,6515594.9173336048,6515594.9173336048,6515594.9173336048,6515594.9173336048,6515594.9173336048,6515594.9173336048,6515594.9173336048,6515594.9173336048,6515594.9173336048,6515594.9173336048,6515594.9173336048,6515594.9173336048,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BG376)","v":394289.92620146804},{"$f":"-PMT($B$7,20,$BG376)","v":394289.92620146804},394289.92620146804,394289.92620146804,394289.92620146804,394289.92620146804,394289.92620146804,394289.92620146804,394289.92620146804,394289.92620146804,394289.92620146804,394289.92620146804,394289.92620146804,394289.92620146804,394289.92620146804,394289.92620146804,394289.92620146804,394289.92620146804,394289.92620146804,394289.92620146804]
[null,"Sinking Fund",null,{"$f":"D362-D361","v":2487255.3394789496},{"$f":"E362-E361","v":2611618.1064528972},{"$f":"F362-F361","v":2742199.0117755421},{"$f":"G362-G361","v":2879308.9623643188},{"$f":"H362-H361","v":3023274.4104825347},{"$f":"I362-I361","v":3174438.1310066618},{"$f":"J362-J361","v":3333160.0375569947},{"$f":"K362-K361","v":3499818.0394348442},{"$f":"L362-L361","v":3674808.9414065862},{"$f":"M362-M361","v":3858549.3884769157},{"$f":"N362-N361","v":4051476.8579007615},{"$f":"O362-O361","v":4254050.7007957995},{"$f":"P362-P361","v":4466753.2358355895},{"$f":"Q362-Q361","v":4690090.8976273686},{"$f":"R362-R361","v":4924595.4425087376},{"$f":"S362-S361","v":5170825.2146341745},{"$f":"T362-T361","v":5429366.4753658827},{"$f":"U362-U361","v":5700834.7991341772},{"$f":"V362-V361","v":5985876.5390908867},{"$f":"W362-W361","v":6285170.3660454303},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF362-AF361","v":2455659.1990038138},{"$f":"AG362-AG361","v":2578442.1589540043},{"$f":"AH362-AH361","v":2707364.2669017049},{"$f":"AI362-AI361","v":2842732.4802467898},{"$f":"AJ362-AJ361","v":2984869.1042591291},{"$f":"AK362-AK361","v":3134112.5594720859},{"$f":"AL362-AL361","v":3290818.1874456899},{"$f":"AM362-AM361","v":3455359.0968179745},{"$f":"AN362-AN361","v":3628127.0516588734},{"$f":"AO362-AO361","v":3809533.4042418171},{"$f":"AP362-AP361","v":4000010.074453908},{"$f":"AQ362-AQ361","v":4200010.5781766027},{"$f":"AR362-AR361","v":4410011.1070854329},{"$f":"AS362-AS361","v":4630511.6624397049},{"$f":"AT362-AT361","v":4862037.2455616901},{"$f":"AU362-AU361","v":5105139.1078397743},{"$f":"AV362-AV361","v":5360396.0632317634},{"$f":"AW362-AW361","v":5628415.8663933519},{"$f":"AX362-AX361","v":5909836.6597130187},{"$f":"AY362-AY361","v":6205328.4926986704},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"BH362-BH361","v":148603.7263881049},{"$f":"BI362-BI361","v":156033.91270751014},{"$f":"BJ362-BJ361","v":163835.60834288568},{"$f":"BK362-BK361","v":172027.38876002998},{"$f":"BL362-BL361","v":180628.75819803149},{"$f":"BM362-BM361","v":189660.19610793306},{"$f":"BN362-BN361","v":199143.2059133297},{"$f":"BO362-BO361","v":209100.36620899619},{"$f":"BP362-BP361","v":219555.384519446},{"$f":"BQ362-BQ361","v":230533.1537454183},{"$f":"BR362-BR361","v":242059.81143268922},{"$f":"BS362-BS361","v":254162.80200432369},{"$f":"BT362-BT361","v":266870.94210453989},{"$f":"BU362-BU361","v":280214.48920976685},{"$f":"BV362-BV361","v":294225.21367025521},{"$f":"BW362-BW361","v":308936.47435376799},{"$f":"BX362-BX361","v":324383.29807145637},{"$f":"BY362-BY361","v":340602.46297502919},{"$f":"BZ362-BZ361","v":357632.58612378064},{"$f":"CA362-CA361","v":375514.21542996971}]
[null,"Mortgage Balance",{"$f":"C376","v":82243470.897375092},{"$f":"C364-D363","v":79756215.557896137},{"$f":"D364-E363","v":77144597.45144324},{"$f":"E364-F363","v":74402398.439667702},{"$f":"F364-G363","v":71523089.477303386},{"$f":"G364-H363","v":68499815.066820845},{"$f":"H364-I363","v":65325376.935814187},{"$f":"I364-J363","v":61992216.898257196},{"$f":"J364-K363","v":58492398.858822353},{"$f":"K364-L363","v":54817589.917415768},{"$f":"L364-M363","v":50959040.528938852},{"$f":"M364-N363","v":46907563.671038091},{"$f":"N364-O363","v":42653512.970242292},{"$f":"O364-P363","v":38186759.734406702},{"$f":"P364-Q363","v":33496668.836779334},{"$f":"Q364-R363","v":28572073.394270595},{"$f":"R364-S363","v":23401248.179636419},{"$f":"S364-T363","v":17971881.704270534},{"$f":"T364-U363","v":12271046.905136358},{"$f":"U364-V363","v":6285170.3660454713},{"$f":"V364-W363","v":4.0978193283081055E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE376","v":81198714.36659582},{"$f":"AE364-AF363","v":78743055.167592004},{"$f":"AF364-AG363","v":76164613.008637995},{"$f":"AG364-AH363","v":73457248.741736293},{"$f":"AH364-AI363","v":70614516.261489511},{"$f":"AI364-AJ363","v":67629647.157230377},{"$f":"AJ364-AK363","v":64495534.597758293},{"$f":"AK364-AL363","v":61204716.4103126},{"$f":"AL364-AM363","v":57749357.313494623},{"$f":"AM364-AN363","v":54121230.261835746},{"$f":"AN364-AO363","v":50311696.857593931},{"$f":"AO364-AP363","v":46311686.783140026},{"$f":"AP364-AQ363","v":42111676.204963423},{"$f":"AQ364-AR363","v":37701665.097877994},{"$f":"AR364-AS363","v":33071153.43543829},{"$f":"AS364-AT363","v":28209116.189876601},{"$f":"AT364-AU363","v":23103977.082036827},{"$f":"AU364-AV363","v":17743581.018805064},{"$f":"AV364-AW363","v":12115165.152411712},{"$f":"AW364-AX363","v":6205328.4926986936},{"$f":"AX364-AY363","v":2.3283064365386963E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"BG376","v":4913723.9962672628},{"$f":"BG364-BH363","v":4765120.2698791577},{"$f":"BH364-BI363","v":4609086.3571716473},{"$f":"BI364-BJ363","v":4445250.7488287613},{"$f":"BJ364-BK363","v":4273223.360068731},{"$f":"BK364-BL363","v":4092594.6018706993},{"$f":"BL364-BM363","v":3902934.4057627665},{"$f":"BM364-BN363","v":3703791.199849437},{"$f":"BN364-BO363","v":3494690.8336404408},{"$f":"BO364-BP363","v":3275135.4491209947},{"$f":"BP364-BQ363","v":3044602.2953755762},{"$f":"BQ364-BR363","v":2802542.4839428868},{"$f":"BR364-BS363","v":2548379.681938563},{"$f":"BS364-BT363","v":2281508.7398340232},{"$f":"BT364-BU363","v":2001294.2506242562},{"$f":"BU364-BV363","v":1707069.0369540011},{"$f":"BV364-BW363","v":1398132.5626002331},{"$f":"BW364-BX363","v":1073749.2645287768},{"$f":"BX364-BY363","v":733146.80155374762},{"$f":"BY364-BZ363","v":375514.21542996698},{"$f":"BZ364-CA363","v":-2.7357600629329681E-9}]
[]
[]
[null,"Book Depr",null,{"$f":"-($C357)/20","v":6448939.1625105059},{"$f":"-($C357)/20","v":6448939.1625105059},6448939.1625105059,6448939.1625105059,6448939.1625105059,6448939.1625105059,6448939.1625105059,6448939.1625105059,6448939.1625105059,6448939.1625105059,6448939.1625105059,6448939.1625105059,6448939.1625105059,6448939.1625105059,6448939.1625105059,6448939.1625105059,6448939.1625105059,6448939.1625105059,6448939.1625105059,6448939.1625105059,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($AE$29)/20","v":6118979.2150024921},{"$f":"-($AE$29)/20","v":6118979.2150024921},6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($BG$29)/20","v":370288.80612163444},{"$f":"-($BG$29)/20","v":370288.80612163444},370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444]
[null,"Accum Depreciation",null,{"$f":"SUM($D367:D367)","v":6448939.1625105059},{"$f":"SUM($D367:E367)","v":12897878.325021012},{"$f":"SUM($D367:F367)","v":19346817.487531517},{"$f":"SUM($D367:G367)","v":25795756.650042024},{"$f":"SUM($D367:H367)","v":32244695.81255253},{"$f":"SUM($D367:I367)","v":38693634.975063033},{"$f":"SUM($D367:J367)","v":45142574.13757354},{"$f":"SUM($D367:K367)","v":51591513.300084047},{"$f":"SUM($D367:L367)","v":58040452.462594554},{"$f":"SUM($D367:M367)","v":64489391.625105061},{"$f":"SUM($D367:N367)","v":70938330.787615567},{"$f":"SUM($D367:O367)","v":77387269.950126067},{"$f":"SUM($D367:P367)","v":83836209.112636566},{"$f":"SUM($D367:Q367)","v":90285148.275147066},{"$f":"SUM($D367:R367)","v":96734087.437657565},{"$f":"SUM($D367:S367)","v":103183026.60016806},{"$f":"SUM($D367:T367)","v":109631965.76267856},{"$f":"SUM($D367:U367)","v":116080904.92518906},{"$f":"SUM($D367:V367)","v":122529844.08769956},{"$f":"SUM($D367:W367)","v":128978783.25021006},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AF367:AF367)","v":6118979.2150024921},{"$f":"SUM($AF367:AG367)","v":12237958.430004984},{"$f":"SUM($AF367:AH367)","v":18356937.645007476},{"$f":"SUM($AF367:AI367)","v":24475916.860009968},{"$f":"SUM($AF367:AJ367)","v":30594896.07501246},{"$f":"SUM($AF367:AK367)","v":36713875.290014952},{"$f":"SUM($AF367:AL367)","v":42832854.505017444},{"$f":"SUM($AF367:AM367)","v":48951833.720019937},{"$f":"SUM($AF367:AN367)","v":55070812.935022429},{"$f":"SUM($AF367:AO367)","v":61189792.150024921},{"$f":"SUM($AF367:AP367)","v":67308771.365027413},{"$f":"SUM($AF367:AQ367)","v":73427750.580029905},{"$f":"SUM($AF367:AR367)","v":79546729.795032397},{"$f":"SUM($AF367:AS367)","v":85665709.010034889},{"$f":"SUM($AF367:AT367)","v":91784688.225037381},{"$f":"SUM($AF367:AU367)","v":97903667.440039873},{"$f":"SUM($AF367:AV367)","v":104022646.65504237},{"$f":"SUM($AF367:AW367)","v":110141625.87004486},{"$f":"SUM($AF367:AX367)","v":116260605.08504735},{"$f":"SUM($AF367:AY367)","v":122379584.30004984},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BH367:BH367)","v":370288.80612163444},{"$f":"SUM($BH367:BI367)","v":740577.61224326887},{"$f":"SUM($BH367:BJ367)","v":1110866.4183649034},{"$f":"SUM($BH367:BK367)","v":1481155.2244865377},{"$f":"SUM($BH367:BL367)","v":1851444.0306081721},{"$f":"SUM($BH367:BM367)","v":2221732.8367298064},{"$f":"SUM($BH367:BN367)","v":2592021.6428514407},{"$f":"SUM($BH367:BO367)","v":2962310.448973075},{"$f":"SUM($BH367:BP367)","v":3332599.2550947093},{"$f":"SUM($BH367:BQ367)","v":3702888.0612163437},{"$f":"SUM($BH367:BR367)","v":4073176.867337978},{"$f":"SUM($BH367:BS367)","v":4443465.6734596128},{"$f":"SUM($BH367:BT367)","v":4813754.4795812471},{"$f":"SUM($BH367:BU367)","v":5184043.2857028814},{"$f":"SUM($BH367:BV367)","v":5554332.0918245157},{"$f":"SUM($BH367:BW367)","v":5924620.89794615},{"$f":"SUM($BH367:BX367)","v":6294909.7040677844},{"$f":"SUM($BH367:BY367)","v":6665198.5101894187},{"$f":"SUM($BH367:BZ367)","v":7035487.316311053},{"$f":"SUM($BH367:CA367)","v":7405776.1224326873}]
[null,"End Year Book Value",null,{"$f":"-$C357-D368","v":122529844.08769962},116080904.92518911,109631965.76267861,103183026.60016809,96734087.437657595,90285148.27514708,83836209.112636581,77387269.950126082,70938330.787615567,64489391.625105061,58040452.462594554,51591513.300084054,45142574.137573555,38693634.975063056,32244695.812552556,25795756.650042057,19346817.487531558,12897878.325021058,6448939.162510559,0,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE357-AF368","v":122859804.03520763},{"$f":"-$AE357-AG368","v":116740824.82020514},{"$f":"-$AE357-AH368","v":110621845.60520265},{"$f":"-$AE357-AI368","v":104502866.39020015},{"$f":"-$AE357-AJ368","v":98383887.175197661},{"$f":"-$AE357-AK368","v":92264907.960195169},{"$f":"-$AE357-AL368","v":86145928.745192677},{"$f":"-$AE357-AM368","v":80026949.530190185},{"$f":"-$AE357-AN368","v":73907970.315187693},{"$f":"-$AE357-AO368","v":67788991.100185201},{"$f":"-$AE357-AP368","v":61670011.885182709},{"$f":"-$AE357-AQ368","v":55551032.670180216},{"$f":"-$AE357-AR368","v":49432053.455177724},{"$f":"-$AE357-AS368","v":43313074.240175232},{"$f":"-$AE357-AT368","v":37194095.02517274},{"$f":"-$AE357-AU368","v":31075115.810170248},{"$f":"-$AE357-AV368","v":24956136.595167756},{"$f":"-$AE357-AW368","v":18837157.380165264},{"$f":"-$AE357-AX368","v":12718178.165162772},{"$f":"-$AE357-AY368","v":6599198.9501602799},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BG357-BH368","v":7434836.5238754051},{"$f":"-$BG357-BI368","v":7064547.7177537708},{"$f":"-$BG357-BJ368","v":6694258.9116321355},{"$f":"-$BG357-BK368","v":6323970.1055105012},{"$f":"-$BG357-BL368","v":5953681.2993888669},{"$f":"-$BG357-BM368","v":5583392.4932672326},{"$f":"-$BG357-BN368","v":5213103.6871455982},{"$f":"-$BG357-BO368","v":4842814.8810239639},{"$f":"-$BG357-BP368","v":4472526.0749023296},{"$f":"-$BG357-BQ368","v":4102237.2687806957},{"$f":"-$BG357-BR368","v":3731948.4626590614},{"$f":"-$BG357-BS368","v":3361659.6565374266},{"$f":"-$BG357-BT368","v":2991370.8504157923},{"$f":"-$BG357-BU368","v":2621082.044294158},{"$f":"-$BG357-BV368","v":2250793.2381725237},{"$f":"-$BG357-BW368","v":1880504.4320508894},{"$f":"-$BG357-BX368","v":1510215.625929255},{"$f":"-$BG357-BY368","v":1139926.8198076207},{"$f":"-$BG357-BZ368","v":769638.0136859864},{"$f":"-$BG357-CA368","v":399349.20756435208}]
[null,"Prop. Tax Value",{"$f":"-C357","v":128978783.25021012},{"$f":"C370/(($C370/$X370)^(1/21))","v":121792147.36004479},{"$f":"D370/(($C370/$X370)^(1/21))","v":115005947.37194267},108597871.18965846,102546849.93623941,96832988.682443038,91437501.034934282,86342647.369196832,81531676.504077062,76988770.626194268,72698993.283136472,68648240.274450243,64823193.278961137,61211276.065957442,57800613.146265872,54579990.727269374,51538819.843492672,48667101.541533843,45955394.004874803,43394781.510481589,40976845.115127958,{"$f":"X357","v":38693634.975063033},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE357","v":128978783.25021012},{"$f":"AE370/(($AE370/$AZ370)^(1/21))","v":121792147.36004479},{"$f":"AF370/(($AE370/$AZ370)^(1/21))","v":115005947.37194267},108597871.18965846,102546849.93623941,96832988.682443038,91437501.034934282,86342647.369196832,81531676.504077062,76988770.626194268,72698993.283136472,68648240.274450243,64823193.278961137,61211276.065957442,57800613.146265872,54579990.727269374,51538819.843492672,48667101.541533843,45955394.004874803,43394781.510481589,40976845.115127958,{"$f":"AZ357","v":38693634.975063033},null,null,null,null,null,"Prop. Tax Value",{"$f":"-BG357","v":7805125.3299970394},{"$f":"BG370/(($BG370/$CB370)^(1/21))","v":7370227.4932343885},{"$f":"BH370/(($BG370/$CB370)^(1/21))","v":6959561.9551760182},6571778.50377014,6205602.1601323616,5859828.9865897121,5533322.1282984419,5225008.0754209831,4933873.1335726082,4658960.0909331115,4399365.0710654287,4154234.5610936885,3922762.6054697586,3704188.156101773,3497792.5701322258,3302897.2471386674,3118861.3979884442,2945079.9380117822,2780981.4975662534,2626026.543451637,2479705.6049986407,{"$f":"CB357","v":2341537.5989991119}]
[null,"Tax Dep",null,{"$f":"($C193*0.95)*-D$4","v":23098238.776835818},{"$f":"($C193*0.95)*-E$4","v":36957182.042937309},22174309.225762386,13304585.53545743,13304585.53545743,6652292.7677287152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AE357*0.95)*-D$4","v":24505968.817539923},{"$f":"($AE357*0.95)*-E$4","v":39209550.108063877},{"$f":"($AE357*0.95)*-F$4","v":23525730.064838324},{"$f":"($AE357*0.95)*-G$4","v":14115438.038902994},{"$f":"($AE357*0.95)*-H$4","v":14115438.038902994},{"$f":"($AE357*0.95)*-I$4","v":7057719.0194514971},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BG357*0.95)*-D$4","v":1482973.8126994374},{"$f":"($BG357*0.95)*-E$4","v":2372758.1003190996},{"$f":"($BG357*0.95)*-F$4","v":1423654.8601914598},{"$f":"($BG357*0.95)*-G$4","v":854192.91611487593},{"$f":"($BG357*0.95)*-H$4","v":854192.91611487593},{"$f":"($BG357*0.95)*-I$4","v":427096.45805743797}]
[null,"After Tax Dep. Value",null,{"$f":"D371*$B$6","v":4850630.1431355216},{"$f":"E371*$B$6","v":7761008.2290168349},{"$f":"F371*$B$6","v":4656604.9374101013},{"$f":"G371*$B$6","v":2793962.9624460605},{"$f":"H371*$B$6","v":2793962.9624460605},{"$f":"I371*$B$6","v":1396981.4812230302},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF371*$B$6","v":5146253.4516833834},{"$f":"AG371*$B$6","v":8234005.5226934142},{"$f":"AH371*$B$6","v":4940403.3136160476},{"$f":"AI371*$B$6","v":2964241.9881696287},{"$f":"AJ371*$B$6","v":2964241.9881696287},{"$f":"AK371*$B$6","v":1482120.9940848143},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BH371*$B$6","v":311424.50066688185},{"$f":"BI371*$B$6","v":498279.20106701087},{"$f":"BJ371*$B$6","v":298967.52064020652},{"$f":"BK371*$B$6","v":179380.51238412393},{"$f":"BL371*$B$6","v":179380.51238412393},{"$f":"BM371*$B$6","v":89690.256192061963}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D372:I372)","v":20167666.772519942},{"$f":"C374/C378","v":0.15636421948093612},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AF372:AK372)","v":21396792.1028485},{"$f":"AE374/AE378","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BH372:BM372)","v":1294822.604262328},{"$f":"BG374/BG378","v":0.16589389017060399}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D353:W353)","v":12054091.892543003},{"$f":"C375/C378","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AF353:AY353)","v":12054091.892543003},{"$f":"AE375/AE378","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BH353:CA353)","v":729450.96542028408},{"$f":"BG375/BG378","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C378-C374-C375)*$A376","v":82243470.897375092},{"$f":"C376/C378","v":0.63765116110475561},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AE378-AE374-AE375)*$A376","v":81198714.36659582},{"$f":"AE376/AE378","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BG378-BG374-BG375)*$A376","v":4913723.9962672628},{"$f":"BG376/BG378","v":0.62955094101853792}]
[0.15,"Equity",{"$f":"(C378-C374-C375)*$A377","v":14513553.687772075},{"$f":"C377/C378","v":0.11252667548907452},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AE378-AE374-AE375)*$A377","v":14329184.888222793},{"$f":"AE377/AE378","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BG378-BG374-BG375)*$A377","v":867127.76404716412},{"$f":"BG377/BG378","v":0.11109722488562436}]
[null,"Total",{"$f":"-C357","v":128978783.25021012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE357","v":128978783.25021012},null,null,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",{"$f":"-BG357","v":7805125.3299970394}]
[null,"Check",{"$f":"SUM(C374:C377)-C378","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE374:AE377)-AE378","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BG374:BG377)-BG378","v":0}]
[null,"2029 Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029 Southern NW Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029 Small Solar"]
[null,"Year",null,2029,{"$f":"D381+1","v":2030},{"$f":"E381+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,null,null,null,null,null,"Year",null,2029,{"$f":"AF381+1","v":2030},{"$f":"AG381+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,null,null,null,null,null,"Year",null,2029,{"$f":"BH381+1","v":2030},{"$f":"BI381+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048]
[null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D381-$D$12)","v":242983.2113285391},{"$f":"D382*(1-'Resource Options'!$AA$27)","v":241768.29527189641},{"$f":"E382*(1-'Resource Options'!$AA$27)","v":240559.45379553692},{"$f":"F382*(1-'Resource Options'!$AA$27)","v":239356.65652655924},{"$f":"G382*(1-'Resource Options'!$AA$27)","v":238159.87324392644},{"$f":"H382*(1-'Resource Options'!$AA$27)","v":236969.0738777068},{"$f":"I382*(1-'Resource Options'!$AA$27)","v":235784.22850831828},{"$f":"J382*(1-'Resource Options'!$AA$27)","v":234605.30736577668},{"$f":"K382*(1-'Resource Options'!$AA$27)","v":233432.28082894778},{"$f":"L382*(1-'Resource Options'!$AA$27)","v":232265.11942480304},{"$f":"M382*(1-'Resource Options'!$AA$27)","v":231103.79382767901},{"$f":"N382*(1-'Resource Options'!$AA$27)","v":229948.27485854062},{"$f":"O382*(1-'Resource Options'!$AA$27)","v":228798.53348424792},{"$f":"P382*(1-'Resource Options'!$AA$27)","v":227654.54081682669},{"$f":"Q382*(1-'Resource Options'!$AA$27)","v":226516.26811274255},{"$f":"R382*(1-'Resource Options'!$AA$27)","v":225383.68677217883},{"$f":"S382*(1-'Resource Options'!$AA$27)","v":224256.76833831792},{"$f":"T382*(1-'Resource Options'!$AA$27)","v":223135.48449662633},{"$f":"U382*(1-'Resource Options'!$AA$27)","v":222019.8070741432},{"$f":"V382*(1-'Resource Options'!$AA$27)","v":220909.70803877249},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$28/100*'Resource Options'!$J$28*8760)*(1+'Resource Options'!$X$28)^($D381-$D$12)","v":269981.34592059901},{"$f":"AF382*(1-'Resource Options'!$AA$27)","v":268631.439190996},{"$f":"AG382*(1-'Resource Options'!$AA$27)","v":267288.281995041},{"$f":"AH382*(1-'Resource Options'!$AA$27)","v":265951.84058506577},{"$f":"AI382*(1-'Resource Options'!$AA$27)","v":264622.08138214046},{"$f":"AJ382*(1-'Resource Options'!$AA$27)","v":263298.97097522975},{"$f":"AK382*(1-'Resource Options'!$AA$27)","v":261982.47612035359},{"$f":"AL382*(1-'Resource Options'!$AA$27)","v":260672.56373975181},{"$f":"AM382*(1-'Resource Options'!$AA$27)","v":259369.20092105307},{"$f":"AN382*(1-'Resource Options'!$AA$27)","v":258072.3549164478},{"$f":"AO382*(1-'Resource Options'!$AA$27)","v":256781.99314186556},{"$f":"AP382*(1-'Resource Options'!$AA$27)","v":255498.08317615624},{"$f":"AQ382*(1-'Resource Options'!$AA$27)","v":254220.59276027547},{"$f":"AR382*(1-'Resource Options'!$AA$27)","v":252949.48979647408},{"$f":"AS382*(1-'Resource Options'!$AA$27)","v":251684.7423474917},{"$f":"AT382*(1-'Resource Options'!$AA$27)","v":250426.31863575423},{"$f":"AU382*(1-'Resource Options'!$AA$27)","v":249174.18704257545},{"$f":"AV382*(1-'Resource Options'!$AA$27)","v":247928.31610736257},{"$f":"AW382*(1-'Resource Options'!$AA$27)","v":246688.67452682575},{"$f":"AX382*(1-'Resource Options'!$AA$27)","v":245455.23115419163},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$26/100*'Resource Options'!$J$26*8760)*(1+'Resource Options'!$X$26)^($D381-$D$12)","v":11249.222746691625},{"$f":"BH382*(1-'Resource Options'!$AA$27)","v":11192.976632958167},{"$f":"BI382*(1-'Resource Options'!$AA$27)","v":11137.011749793377},{"$f":"BJ382*(1-'Resource Options'!$AA$27)","v":11081.326691044411},{"$f":"BK382*(1-'Resource Options'!$AA$27)","v":11025.920057589188},{"$f":"BL382*(1-'Resource Options'!$AA$27)","v":10970.790457301242},{"$f":"BM382*(1-'Resource Options'!$AA$27)","v":10915.936505014735},{"$f":"BN382*(1-'Resource Options'!$AA$27)","v":10861.356822489661},{"$f":"BO382*(1-'Resource Options'!$AA$27)","v":10807.050038377212},{"$f":"BP382*(1-'Resource Options'!$AA$27)","v":10753.014788185326},{"$f":"BQ382*(1-'Resource Options'!$AA$27)","v":10699.249714244399},{"$f":"BR382*(1-'Resource Options'!$AA$27)","v":10645.753465673177},{"$f":"BS382*(1-'Resource Options'!$AA$27)","v":10592.524698344811},{"$f":"BT382*(1-'Resource Options'!$AA$27)","v":10539.562074853087},{"$f":"BU382*(1-'Resource Options'!$AA$27)","v":10486.864264478821},{"$f":"BV382*(1-'Resource Options'!$AA$27)","v":10434.429943156427},{"$f":"BW382*(1-'Resource Options'!$AA$27)","v":10382.257793440645},{"$f":"BX382*(1-'Resource Options'!$AA$27)","v":10330.346504473442},{"$f":"BY382*(1-'Resource Options'!$AA$27)","v":10278.694771951075},{"$f":"BZ382*(1-'Resource Options'!$AA$27)","v":10227.301298091321}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M39","v":49.083381870388678},{"$f":"D383","v":49.083381870388678},{"$f":"E383","v":49.083381870388678},49.083381870388678,49.083381870388678,49.083381870388678,49.083381870388678,49.083381870388678,49.083381870388678,49.083381870388678,49.083381870388678,49.083381870388678,49.083381870388678,49.083381870388678,49.083381870388678,49.083381870388678,49.083381870388678,49.083381870388678,49.083381870388678,49.083381870388678,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P39","v":43.515076873742451},{"$f":"AF383","v":43.515076873742451},{"$f":"AG383","v":43.515076873742451},43.515076873742451,43.515076873742451,43.515076873742451,43.515076873742451,43.515076873742451,43.515076873742451,43.515076873742451,43.515076873742451,43.515076873742451,43.515076873742451,43.515076873742451,43.515076873742451,43.515076873742451,43.515076873742451,43.515076873742451,43.515076873742451,43.515076873742451,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S39","v":63.587445373968073},{"$f":"BH383","v":63.587445373968073},{"$f":"BI383","v":63.587445373968073},63.587445373968073,63.587445373968073,63.587445373968073,63.587445373968073,63.587445373968073,63.587445373968073,63.587445373968073,63.587445373968073,63.587445373968073,63.587445373968073,63.587445373968073,63.587445373968073,63.587445373968073,63.587445373968073,63.587445373968073,63.587445373968073,63.587445373968073]
[null,"Revenue",null,{"$f":"D383*D382","v":11926437.749732036},{"$f":"E383*E382","v":11866805.560983377},{"$f":"F383*F382","v":11807471.53317846},{"$f":"G383*G382","v":11748434.175512567},{"$f":"H383*H382","v":11689692.004635004},{"$f":"I383*I382","v":11631243.544611828},{"$f":"J383*J382","v":11573087.32688877},{"$f":"K383*K382","v":11515221.890254326},{"$f":"L383*L382","v":11457645.780803055},{"$f":"M383*M382","v":11400357.551899038},{"$f":"N383*N382","v":11343355.764139542},{"$f":"O383*O382","v":11286638.985318845},{"$f":"P383*P382","v":11230205.790392252},{"$f":"Q383*Q382","v":11174054.76144029},{"$f":"R383*R382","v":11118184.487633089},{"$f":"S383*S382","v":11062593.565194923},{"$f":"T383*T382","v":11007280.597368948},{"$f":"U383*U382","v":10952244.194382103},{"$f":"V383*V382","v":10897482.973410193},{"$f":"W383*W382","v":10842995.558543142},null,null,null,null,null,null,"Revenue",null,{"$f":"AF383*AF382","v":11748259.022211319},{"$f":"AG383*AG382","v":11689517.727100261},{"$f":"AH383*AH382","v":11631070.13846476},{"$f":"AI383*AI382","v":11572914.787772434},{"$f":"AJ383*AJ382","v":11515050.213833572},{"$f":"AK383*AK382","v":11457474.962764405},{"$f":"AL383*AL382","v":11400187.587950582},{"$f":"AM383*AM382","v":11343186.65001083},{"$f":"AN383*AN382","v":11286470.716760775},{"$f":"AO383*AO382","v":11230038.363176972},{"$f":"AP383*AP382","v":11173888.171361087},{"$f":"AQ383*AQ382","v":11118018.730504282},{"$f":"AR383*AR382","v":11062428.636851761},{"$f":"AS383*AS382","v":11007116.493667502},{"$f":"AT383*AT382","v":10952080.911199164},{"$f":"AU383*AU382","v":10897320.506643167},{"$f":"AV383*AV382","v":10842833.904109951},{"$f":"AW383*AW382","v":10788619.734589402},{"$f":"AX383*AX382","v":10734676.635916455},{"$f":"AY383*AY382","v":10681003.252736872},null,null,null,null,null,null,"Revenue",null,{"$f":"BH383*BH382","v":715309.33690485277},{"$f":"BI383*BI382","v":711732.79022032849},{"$f":"BJ383*BJ382","v":708174.12626922689},{"$f":"BK383*BK382","v":704633.25563788088},{"$f":"BL383*BL382","v":701110.08935969137},{"$f":"BM383*BM382","v":697604.53891289292},{"$f":"BN383*BN382","v":694116.5162183285},{"$f":"BO383*BO382","v":690645.93363723671},{"$f":"BP383*BP382","v":687192.70396905055},{"$f":"BQ383*BQ382","v":683756.74044920527},{"$f":"BR383*BR382","v":680337.95674695924},{"$f":"BS383*BS382","v":676936.26696322439},{"$f":"BT383*BT382","v":673551.58562840824},{"$f":"BU383*BU382","v":670183.82770026627},{"$f":"BV383*BV382","v":666832.90856176498},{"$f":"BW383*BW382","v":663498.74401895609},{"$f":"BX383*BX382","v":660181.2502988613},{"$f":"BY383*BY382","v":656880.34404736699},{"$f":"BZ383*BZ382","v":653595.94232713024},{"$f":"CA383*CA382","v":650327.96261549462}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":994699.44671572198},{"$f":"HLOOKUP(E381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1014593.4356500364},{"$f":"HLOOKUP(F381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(G381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(H381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(I381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(J381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(K381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(L381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(M381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(N381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(O381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(P381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(Q381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(R381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(S381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(T381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(U381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(V381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(W381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":994699.44671572198},{"$f":"HLOOKUP(AG381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1014593.4356500364},{"$f":"HLOOKUP(AH381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(AI381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(AJ381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(AK381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(AL381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(AM381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(AN381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(AO381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(AP381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(AQ381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(AR381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(AS381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(AT381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(AU381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(AV381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(AW381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(AX381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(AY381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BH381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":62168.715419732624},{"$f":"HLOOKUP(BI381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":63412.08972812727},{"$f":"HLOOKUP(BJ381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":64680.331522689827},{"$f":"HLOOKUP(BK381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":65973.938153143637},{"$f":"HLOOKUP(BL381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":67293.416916206494},{"$f":"HLOOKUP(BM381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":68639.285254530638},{"$f":"HLOOKUP(BN381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":70012.070959621269},{"$f":"HLOOKUP(BO381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":71412.312378813687},{"$f":"HLOOKUP(BP381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":72840.558626389946},{"$f":"HLOOKUP(BQ381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":74297.36979891776},{"$f":"HLOOKUP(BR381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":75783.317194896095},{"$f":"HLOOKUP(BS381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":77298.98353879404},{"$f":"HLOOKUP(BT381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":78844.963209569905},{"$f":"HLOOKUP(BU381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":80421.862473761299},{"$f":"HLOOKUP(BV381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":82030.29972323656},{"$f":"HLOOKUP(BW381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":83670.905717701273},{"$f":"HLOOKUP(BX381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":85344.323832055292},{"$f":"HLOOKUP(BY381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":87051.210308696391},{"$f":"HLOOKUP(BZ381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":88792.234514870332},{"$f":"HLOOKUP(CA381,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":90568.079205167727}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D382","v":0},{"$f":"HLOOKUP(E381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E382","v":0},{"$f":"HLOOKUP(F381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F382","v":0},{"$f":"HLOOKUP(G381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G382","v":0},{"$f":"HLOOKUP(H381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H382","v":0},{"$f":"HLOOKUP(I381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I382","v":0},{"$f":"HLOOKUP(J381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J382","v":0},{"$f":"HLOOKUP(K381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K382","v":0},{"$f":"HLOOKUP(L381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L382","v":0},{"$f":"HLOOKUP(M381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M382","v":0},{"$f":"HLOOKUP(N381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N382","v":0},{"$f":"HLOOKUP(O381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O382","v":0},{"$f":"HLOOKUP(P381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P382","v":0},{"$f":"HLOOKUP(Q381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q382","v":0},{"$f":"HLOOKUP(R381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R382","v":0},{"$f":"HLOOKUP(S381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S382","v":0},{"$f":"HLOOKUP(T381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T382","v":0},{"$f":"HLOOKUP(U381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U382","v":0},{"$f":"HLOOKUP(V381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V382","v":0},{"$f":"HLOOKUP(W381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W382","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF382","v":0},{"$f":"HLOOKUP(AG381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG382","v":0},{"$f":"HLOOKUP(AH381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH382","v":0},{"$f":"HLOOKUP(AI381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI382","v":0},{"$f":"HLOOKUP(AJ381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ382","v":0},{"$f":"HLOOKUP(AK381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK382","v":0},{"$f":"HLOOKUP(AL381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL382","v":0},{"$f":"HLOOKUP(AM381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM382","v":0},{"$f":"HLOOKUP(AN381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN382","v":0},{"$f":"HLOOKUP(AO381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO382","v":0},{"$f":"HLOOKUP(AP381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP382","v":0},{"$f":"HLOOKUP(AQ381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ382","v":0},{"$f":"HLOOKUP(AR381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR382","v":0},{"$f":"HLOOKUP(AS381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS382","v":0},{"$f":"HLOOKUP(AT381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT382","v":0},{"$f":"HLOOKUP(AU381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU382","v":0},{"$f":"HLOOKUP(AV381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV382","v":0},{"$f":"HLOOKUP(AW381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW382","v":0},{"$f":"HLOOKUP(AX381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX382","v":0},{"$f":"HLOOKUP(AY381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY382","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BH381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH382","v":0},{"$f":"HLOOKUP(BI381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI382","v":0},{"$f":"HLOOKUP(BJ381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ382","v":0},{"$f":"HLOOKUP(BK381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK382","v":0},{"$f":"HLOOKUP(BL381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL382","v":0},{"$f":"HLOOKUP(BM381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM382","v":0},{"$f":"HLOOKUP(BN381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN382","v":0},{"$f":"HLOOKUP(BO381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO382","v":0},{"$f":"HLOOKUP(BP381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP382","v":0},{"$f":"HLOOKUP(BQ381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ382","v":0},{"$f":"HLOOKUP(BR381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR382","v":0},{"$f":"HLOOKUP(BS381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS382","v":0},{"$f":"HLOOKUP(BT381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT382","v":0},{"$f":"HLOOKUP(BU381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU382","v":0},{"$f":"HLOOKUP(BV381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV382","v":0},{"$f":"HLOOKUP(BW381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW382","v":0},{"$f":"HLOOKUP(BX381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX382","v":0},{"$f":"HLOOKUP(BY381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY382","v":0},{"$f":"HLOOKUP(BZ381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ382","v":0},{"$f":"HLOOKUP(CA381,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA382","v":0}]
[null,"B&O Tax",null,{"$f":"D384*0.00275","v":32797.703811763095},{"$f":"E384*0.00275","v":32633.715292704284},32470.546716240762,32308.193982659559,32146.653012746261,31985.919747682525,31825.990148944114,31666.860198199396,31508.525897208398,31350.983267722353,31194.228351383739,31038.257209626823,30883.065923578692,30728.650593960796,30575.007340990993,30422.132304286039,30270.021642764605,30118.671534550784,29968.078176878029,29818.237785993639,null,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"B&O Tax",null,{"$f":"BH384*0.00275","v":1967.100676488345},{"$f":"BI384*0.00275","v":1957.2651731059032},1947.4788472403739,1937.7414530041724,1928.0527457391511,1918.4124820104555,1908.8204196004033,1899.2763175024008,1889.7799359148889,1880.3310362353143,1870.9293810541378,1861.574734148867,1852.2668604781225,1843.005526175732,1833.7904985448536,1824.6215460521291,1815.4984383218684,1806.4209461302592,1797.3888413996081,1788.40189719261]
[null,"Property Tax",null,{"$f":"C411*$B$8","v":1309005.6712063826},{"$f":"D411*$B$8","v":1236068.5035570946},1167195.3598778462,1102159.7947038438,1040747.9800028938,982758.00213811442,927999.19800354808,876291.52814997884,827464.98483987828,781359.03308524576,737822.08283055213,696710.99054539565,657890.58858817664,621233.24079340219,586618.42282145249,553932.32589105703,523067.48259160726,493922.41354502708,466401.2937554745,440413.63754987775,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE411*$B$8","v":1309005.6712063826},{"$f":"AF411*$B$8","v":1236068.5035570946},1167195.3598778462,1102159.7947038438,1040747.9800028938,982758.00213811442,927999.19800354808,876291.52814997884,827464.98483987828,781359.03308524576,737822.08283055213,696710.99054539565,657890.58858817664,621233.24079340219,586618.42282145249,553932.32589105703,523067.48259160726,493922.41354502708,466401.2937554745,440413.63754987775,null,null,null,null,null,null,"Property Tax",null,{"$f":"BG411*$B$8","v":79214.216974139956},{"$f":"BH411*$B$8","v":74800.438828835802},70632.594283081402,66696.980034763139,62980.656323183321,59471.40438489896,56157.686280100868,53028.60695744754,50073.878432628386,47283.785962880131,44649.156106243019,42161.326560539826,39812.117682912562,37593.805596276878,35499.096794271944,33521.104161210322,31653.324328184706,29889.616290881564,28224.181218799895,26651.543389490653]
[null,"Total Operating Costs",null,{"$f":"SUM(D386:D389)","v":2336502.8217338677},{"$f":"SUM(E386:E389)","v":2283295.6544998353},{"$f":"SUM(F386:F389)","v":2234551.2109571239},{"$f":"SUM(G386:G389)","v":2190050.9991368013},{"$f":"SUM(H386:H389)","v":2149589.3036749437},{"$f":"SUM(I386:I389)","v":2112972.485958287},{"$f":"SUM(J386:J389)","v":2080018.3235064321},{"$f":"SUM(K386:K389)","v":2050555.386409197},{"$f":"SUM(L386:L389)","v":2024422.4487593258},{"$f":"SUM(M386:M389)","v":2001467.9331356524},{"$f":"SUM(N386:N389)","v":1981549.3863002737},{"$f":"SUM(O386:O389)","v":1964532.9843757269},{"$f":"SUM(P386:P389)","v":1950293.0658648741},{"$f":"SUM(Q386:Q389)","v":1938711.690967544},{"$f":"SUM(R386:R389)","v":1929678.2257342283},{"$f":"SUM(S386:S389)","v":1923088.9496785635},{"$f":"SUM(T386:T389)","v":1918846.6855472564},{"$f":"SUM(U386:U389)","v":1916860.4500187202},{"$f":"SUM(V386:V389)","v":1917045.1241702777},{"$f":"SUM(W386:W389)","v":1919321.1426185551},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF386:AF389)","v":2303705.1179221044},{"$f":"SUM(AG386:AG389)","v":2250661.939207131},{"$f":"SUM(AH386:AH389)","v":2202080.6642408837},{"$f":"SUM(AI386:AI389)","v":2157742.805154142},{"$f":"SUM(AJ386:AJ389)","v":2117442.6506621977},{"$f":"SUM(AK386:AK389)","v":2080986.5662106047},{"$f":"SUM(AL386:AL389)","v":2048192.3333574883},{"$f":"SUM(AM386:AM389)","v":2018888.5262109977},{"$f":"SUM(AN386:AN389)","v":1992913.9228621174},{"$f":"SUM(AO386:AO389)","v":1970116.9498679298},{"$f":"SUM(AP386:AP389)","v":1950355.1579488898},{"$f":"SUM(AQ386:AQ389)","v":1933494.7271661004},{"$f":"SUM(AR386:AR389)","v":1919409.999941295},{"$f":"SUM(AS386:AS389)","v":1907983.0403735833},{"$f":"SUM(AT386:AT389)","v":1899103.2183932373},{"$f":"SUM(AU386:AU389)","v":1892666.8173742774},{"$f":"SUM(AV386:AV389)","v":1888576.6639044918},{"$f":"SUM(AW386:AW389)","v":1886741.7784841694},{"$f":"SUM(AX386:AX389)","v":1887077.0459933998},{"$f":"SUM(AY386:AY389)","v":1889502.9048325615},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BH386:BH389)","v":143350.03307036092},{"$f":"SUM(BI386:BI389)","v":140169.79373006898},{"$f":"SUM(BJ386:BJ389)","v":137260.40465301159},{"$f":"SUM(BK386:BK389)","v":134608.65964091095},{"$f":"SUM(BL386:BL389)","v":132202.12598512898},{"$f":"SUM(BM386:BM389)","v":130029.10212144005},{"$f":"SUM(BN386:BN389)","v":128078.57765932255},{"$f":"SUM(BO386:BO389)","v":126340.19565376363},{"$f":"SUM(BP386:BP389)","v":124804.21699493323},{"$f":"SUM(BQ386:BQ389)","v":123461.48679803321},{"$f":"SUM(BR386:BR389)","v":122303.40268219326},{"$f":"SUM(BS386:BS389)","v":121321.88483348273},{"$f":"SUM(BT386:BT389)","v":120509.34775296059},{"$f":"SUM(BU386:BU389)","v":119858.67359621392},{"$f":"SUM(BV386:BV389)","v":119363.18701605336},{"$f":"SUM(BW386:BW389)","v":119016.63142496374},{"$f":"SUM(BX386:BX389)","v":118813.14659856187},{"$f":"SUM(BY386:BY389)","v":118747.2475457082},{"$f":"SUM(BZ386:BZ389)","v":118813.80457506984},{"$f":"SUM(CA386:CA389)","v":119008.02449185099}]
[]
[null,"EBITDA",null,{"$f":"D384-D390","v":9589934.9279981684},{"$f":"E384-E390","v":9583509.9064835422},9572920.322221335,9558383.1763757654,9540102.7009600606,9518271.0586535409,9493069.0033823382,9464666.5038451292,9433223.3320437297,9398889.6187633853,9361806.3778392691,9322106.0009431187,9279912.7245273776,9235343.0704727471,9188506.2618988603,9139504.6155163608,9088433.9118216913,9035383.7443633825,8980437.8492399156,8923674.4159245864,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF384-AF390","v":9444553.9042892139},{"$f":"AG384-AG390","v":9438855.7878931295},9428989.4742238764,9415171.9826182909,9397607.5631713755,9376488.3965537995,9351995.2545930929,9324298.1237998325,9293556.793898657,9259921.4133090414,9223533.0134121962,9184524.0033381805,9143018.6369104665,9099133.4532939196,9052977.6928059272,9004653.6892688889,8954257.2402054593,8901877.9561052322,8847599.589923054,8791500.3479043096,null,null,null,null,null,null,"EBITDA",null,{"$f":"BH384-BH390","v":571959.30383449188},{"$f":"BI384-BI390","v":571562.99649025954},570913.72161621531,570024.59599696996,568907.96337456233,567575.43679145281,566037.93855900597,564305.73798347311,562388.48697411735,560295.25365117204,558034.55406476604,555614.3821297416,553042.23787544761,550325.15410405234,547469.72154571163,544482.11259399238,541368.1037002994,538133.09650165879,534782.13775206043,531319.93812364363]
[null,"Before Tax Earnings",null,{"$f":"D392-D412-D402","v":-18025912.537299801},{"$f":"E392-E394-E412","v":-27924334.148893524},-12931786.111004908,-3944440.6835599784,-3962721.1589756832,2766859.128685669,9493069.0033823382,9464666.5038451292,9433223.3320437297,9398889.6187633853,9361806.3778392691,9322106.0009431187,9279912.7245273776,9235343.0704727471,9188506.2618988603,9139504.6155163608,9088433.9118216913,9035383.7443633825,8980437.8492399156,8923674.4159245864,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF392-AF412-AF402","v":-19546982.609164961},{"$f":"AG392-AG394-AG412","v":-30354916.616780892},-14447273.968580538,-4910586.0830643568,-4928150.5025112722,2213609.3637124756,9351995.2545930929,9324298.1237998325,9293556.793898657,9259921.4133090414,9223533.0134121962,9184524.0033381805,9143018.6369104665,9099133.4532939196,9052977.6928059272,9004653.6892688889,8954257.2402054593,8901877.9561052322,8847599.589923054,8791500.3479043096,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BH392-BH412-BH402","v":-1182457.7428647494},{"$f":"BI392-BI394-BI412","v":-1836549.1995235947},-873953.5959920974,-296895.79456801759,-298012.42719042522,134115.24150895904,566037.93855900597,564305.73798347311,562388.48697411735,560295.25365117204,558034.55406476604,555614.3821297416,553042.23787544761,550325.15410405234,547469.72154571163,544482.11259399238,541368.1037002994,538133.09650165879,534782.13775206043,531319.93812364363]
[null,"ITC",null,{"$f":"-C398*0.1","v":13090056.712063827},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-AE398*0.1","v":13090056.712063827},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-BG398*0.1","v":792142.16974139959},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D393*$B$6-D394","v":-16875498.344896786},-5864110.1712676398,-2715675.0833110306,-828332.54354759539,-832171.44338489347,581040.41702399042,1993544.4907102908,1987579.965807477,1980976.8997291832,1973766.8199403109,1965979.3393462463,1957642.2601980548,1948781.6721507492,1939422.0447992769,1929586.3149987606,1919295.9692584358,1908571.1214825551,1897430.5863163103,1885891.9483403822,1873971.6273441631,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF393*$B$6-AF394","v":-17194923.059988469},-6374532.4895239873,-3033927.533401913,-1031223.077443515,-1034911.6055273671,464857.96637961984,1963919.0034645495,1958102.6059979647,1951646.9267187179,1944583.4967948985,1936941.9328165611,1928750.0407010177,1920033.913751198,1910818.0251917231,1901125.3154892446,1890977.2747464667,1880394.0204431463,1869394.3707820987,1857995.9138838414,1846215.0730599049,null,null,null,null,null,null,"Federal Tax",null,{"$f":"BH393*$B$6-BH394","v":-1040458.295742997},-385675.33189995488,-183530.25515834044,-62348.116859283691,-62582.609709989294,28164.200716881398,118867.96709739124,118504.20497652935,118101.58226456464,117662.00326674612,117187.25635360087,116679.02024724573,116138.869953844,115568.28236185099,114968.64152459944,114341.2436447384,113687.30177706286,113007.95026534834,112304.24892793268,111577.18700596516]
[]
[]
[{"$f":"IRR(C398:X398,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D381,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-130900567.12063825},{"$f":"D392-D395","v":26465433.272894956},15447620.077751182,12288595.405532366,10386715.71992336,10372274.144344954,8937230.6416295506,7499524.5126720471,7477086.5380376521,7452246.4323145468,7425122.7988230744,7395827.0384930223,7364463.7407450639,7331131.0523766279,7295921.0256734705,7258919.9469000995,7220208.6462579248,7179862.7903391365,7137953.1580470726,7094545.9008995332,7049702.7885804232,{"$f":"C398*-0.3","v":39270170.136191472},null,null,null,null,{"$f":"IRR(AE398:AZ398,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF381,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$27)","v":-130900567.12063825},{"$f":"AF392-AF395","v":26639476.964277685},15813388.277417116,12462917.007625788,10446395.060061805,10432519.168698743,8911630.4301741794,7388076.2511285432,7366195.5178018678,7341909.8671799395,7315337.9165141433,7286591.0805956349,7255773.9626371628,7222984.7231592685,7188315.4281021962,7151852.3773166826,7113676.4145224225,7073863.2197623132,7032483.5853231335,6989603.6760392124,6945285.2748444043,{"$f":"AE398*-0.3","v":39270170.136191472},null,null,null,null,{"$f":"IRR(BG398:CB398,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BH381,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$25)","v":-7921421.6974139949},{"$f":"BH392-BH395","v":1612417.5995774888},957238.32839021436,754443.97677455575,632372.71285625361,631490.57308455161,539411.23607457138,447169.97146161471,445801.53300694376,444286.90470955271,442633.25038442592,440847.29771116516,438935.36188249587,436903.36792160361,434756.87174220139,432501.08002111217,430140.86894925399,427680.80192323652,425125.14623631048,422477.88882412773,419742.75111767848,{"$f":"BG398*-0.3","v":2376426.5092241983}]
[{"$f":"IRR(C399:X399,0.1)","v":8.6290012831823359E-2},"ROE",{"$f":"-C418","v":-14729805.637719883},{"$f":"D398-D402-D404-D413-D394","v":1754711.6538383998},873212.45139751118,864846.67983036768,853362.33461236674,838920.75903396122,821673.76161181019,801764.13794756029,779326.16331316577,754486.05759005947,727362.42409858759,698066.66376853595,666703.36602057703,633370.67765214108,598160.65094898362,561159.57217561267,522448.271533438,482102.41561464965,440192.78332258575,396785.52617504634,351942.41385593638,{"$f":"X398","v":39270170.136191472},null,null,null,null,{"$f":"IRR(AE399:AZ399,0.1)","v":8.5917316960451462E-2},"ROE",{"$f":"-AE418","v":-14542689.743057312},{"$f":"AF398-AF402-AF404-AF413-AF394","v":1713810.3424985148},844018.79083369486,836224.40303498507,825308.58466657298,811432.69330351101,794748.55167562491,775398.96952666715,753518.23619999178,729232.58557806397,702660.63491226733,673913.79899375886,643096.68103528675,610307.44155739248,575638.14650031924,539175.09571480658,500999.13292054646,461185.93816043716,419806.30372125749,376926.39443733636,332607.99324252829,{"$f":"AZ398","v":39270170.136191472},null,null,null,null,{"$f":"IRR(BG399:CB399,0.1)","v":8.594649536487764E-2},"ROE",{"$f":"-BG418","v":-880047.96773146663},{"$f":"BH398-BH402-BH404-BH413-BH394","v":104045.858007401},51369.921125435154,50856.993974940269,50154.584735736367,49272.444964034366,48219.74896337789,47005.125359744881,45636.686905073933,44122.058607682906,42468.404282556061,40682.451609295327,38770.515780626069,36738.521819733782,34592.025640331558,32336.233919242281,29976.022847384156,27515.95582136669,24960.300134440651,22313.042722257902,19577.905015808647,{"$f":"CB398","v":2376426.5092241983}]
[]
[]
[null,"Interest",null,{"$f":"C405*$B$7","v":4173444.9306873004},4047229.158485441,3914702.5976734888,3775549.7088209386,3629439.1755257607,3476023.1155658248,3314936.2526078913,3145795.0465020617,2968196.7800909407,2781718.6003592629,2585916.5116410018,2380324.3184868279,2164452.5156749445,1937787.1227224674,1699788.4601223664,1449889.8643922603,1187496.338875649,911983.13708320714,622694.27520114311,318940.97022497596,null,null,null,null,null,null,"Interest",null,{"$f":"AE405*$B$7","v":4120428.7605329053},3995816.3344794568,3864973.2871233355,3727588.0873994082,3583333.6276892852,3431866.4449936557,3272825.9031632445,3105833.3342413129,2930491.1368732848,2746381.8296368551,2553067.0570386043,2350086.5458104406,2136957.0090208687,1913170.9953918182,1678195.6810813153,1431471.6010552873,1172411.3170279579,900398.01879926177,614784.05565913103,314889.39436199382,null,null,null,null,null,null,"Interest",null,{"$f":"BG405*$B$7","v":249346.92419058224},241806.02809501786,233888.08719467526,225574.24924931556,216844.71940668786,207678.71307192874,198054.40642043168,187948.88443635977,177338.08635308428,166196.74836564498,154498.34347883373,142215.01834768194,129317.52695997253,115775.16100287766,101555.67674792805,86625.218280230954,70948.236889149004,54487.406428512972,37203.534444845129,19055.46886199389]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C417)","v":6697760.3747244868},{"$f":"-PMT($B$7,20,$C417)","v":6697760.3747244868},6697760.3747244868,6697760.3747244868,6697760.3747244868,6697760.3747244868,6697760.3747244868,6697760.3747244868,6697760.3747244868,6697760.3747244868,6697760.3747244868,6697760.3747244868,6697760.3747244868,6697760.3747244868,6697760.3747244868,6697760.3747244868,6697760.3747244868,6697760.3747244868,6697760.3747244868,6697760.3747244868,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE417)","v":6612677.281601876},{"$f":"-PMT($B$7,20,$AE417)","v":6612677.281601876},6612677.281601876,6612677.281601876,6612677.281601876,6612677.281601876,6612677.281601876,6612677.281601876,6612677.281601876,6612677.281601876,6612677.281601876,6612677.281601876,6612677.281601876,6612677.281601876,6612677.281601876,6612677.281601876,6612677.281601876,6612677.281601876,6612677.281601876,6612677.281601876,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BG417)","v":400164.84610186983},{"$f":"-PMT($B$7,20,$BG417)","v":400164.84610186983},400164.84610186983,400164.84610186983,400164.84610186983,400164.84610186983,400164.84610186983,400164.84610186983,400164.84610186983,400164.84610186983,400164.84610186983,400164.84610186983,400164.84610186983,400164.84610186983,400164.84610186983,400164.84610186983,400164.84610186983,400164.84610186983,400164.84610186983,400164.84610186983]
[null,"Sinking Fund",null,{"$f":"D403-D402","v":2524315.4440371864},{"$f":"E403-E402","v":2650531.2162390458},{"$f":"F403-F402","v":2783057.7770509981},{"$f":"G403-G402","v":2922210.6659035482},{"$f":"H403-H402","v":3068321.1991987261},{"$f":"I403-I402","v":3221737.2591586621},{"$f":"J403-J402","v":3382824.1221165955},{"$f":"K403-K402","v":3551965.3282224252},{"$f":"L403-L402","v":3729563.5946335462},{"$f":"M403-M402","v":3916041.7743652239},{"$f":"N403-N402","v":4111843.863083485},{"$f":"O403-O402","v":4317436.0562376585},{"$f":"P403-P402","v":4533307.8590495419},{"$f":"Q403-Q402","v":4759973.2520020194},{"$f":"R403-R402","v":4997971.9146021204},{"$f":"S403-S402","v":5247870.5103322268},{"$f":"T403-T402","v":5510264.0358488373},{"$f":"U403-U402","v":5785777.2376412796},{"$f":"V403-V402","v":6075066.0995233441},{"$f":"W403-W402","v":6378819.4044995112},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF403-AF402","v":2492248.5210689707},{"$f":"AG403-AG402","v":2616860.9471224193},{"$f":"AH403-AH402","v":2747703.9944785405},{"$f":"AI403-AI402","v":2885089.1942024678},{"$f":"AJ403-AJ402","v":3029343.6539125908},{"$f":"AK403-AK402","v":3180810.8366082204},{"$f":"AL403-AL402","v":3339851.3784386315},{"$f":"AM403-AM402","v":3506843.9473605631},{"$f":"AN403-AN402","v":3682186.1447285912},{"$f":"AO403-AO402","v":3866295.451965021},{"$f":"AP403-AP402","v":4059610.2245632717},{"$f":"AQ403-AQ402","v":4262590.7357914355},{"$f":"AR403-AR402","v":4475720.2725810073},{"$f":"AS403-AS402","v":4699506.2862100583},{"$f":"AT403-AT402","v":4934481.6005205605},{"$f":"AU403-AU402","v":5181205.6805465892},{"$f":"AV403-AV402","v":5440265.9645739179},{"$f":"AW403-AW402","v":5712279.2628026139},{"$f":"AX403-AX402","v":5997893.2259427449},{"$f":"AY403-AY402","v":6297787.8872398818},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"BH403-BH402","v":150817.92191128759},{"$f":"BI403-BI402","v":158358.81800685197},{"$f":"BJ403-BJ402","v":166276.75890719457},{"$f":"BK403-BK402","v":174590.59685255427},{"$f":"BL403-BL402","v":183320.12669518197},{"$f":"BM403-BM402","v":192486.13302994109},{"$f":"BN403-BN402","v":202110.43968143815},{"$f":"BO403-BO402","v":212215.96166551005},{"$f":"BP403-BP402","v":222826.75974878555},{"$f":"BQ403-BQ402","v":233968.09773622485},{"$f":"BR403-BR402","v":245666.5026230361},{"$f":"BS403-BS402","v":257949.82775418789},{"$f":"BT403-BT402","v":270847.31914189731},{"$f":"BU403-BU402","v":284389.68509899219},{"$f":"BV403-BV402","v":298609.1693539418},{"$f":"BW403-BW402","v":313539.62782163889},{"$f":"BX403-BX402","v":329216.60921272082},{"$f":"BY403-BY402","v":345677.43967335683},{"$f":"BZ403-BZ402","v":362961.31165702472},{"$f":"CA403-CA402","v":381109.37723987596}]
[null,"Mortgage Balance",{"$f":"C417","v":83468898.613746002},{"$f":"C405-D404","v":80944583.169708818},{"$f":"D405-E404","v":78294051.953469768},{"$f":"E405-F404","v":75510994.176418766},{"$f":"F405-G404","v":72588783.510515213},{"$f":"G405-H404","v":69520462.31131649},{"$f":"H405-I404","v":66298725.052157827},{"$f":"I405-J404","v":62915900.930041231},{"$f":"J405-K404","v":59363935.601818807},{"$f":"K405-L404","v":55634372.007185258},{"$f":"L405-M404","v":51718330.232820034},{"$f":"M405-N404","v":47606486.369736552},{"$f":"N405-O404","v":43289050.313498892},{"$f":"O405-P404","v":38755742.454449348},{"$f":"P405-Q404","v":33995769.202447325},{"$f":"Q405-R404","v":28997797.287845206},{"$f":"R405-S404","v":23749926.777512979},{"$f":"S405-T404","v":18239662.741664141},{"$f":"T405-U404","v":12453885.504022863},{"$f":"U405-V404","v":6378819.4044995187},{"$f":"V405-W404","v":7.4505805969238281E-9},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE417","v":82408575.210658103},{"$f":"AE405-AF404","v":79916326.689589128},{"$f":"AF405-AG404","v":77299465.742466703},{"$f":"AG405-AH404","v":74551761.747988164},{"$f":"AH405-AI404","v":71666672.553785697},{"$f":"AI405-AJ404","v":68637328.899873108},{"$f":"AJ405-AK404","v":65456518.063264884},{"$f":"AK405-AL404","v":62116666.684826255},{"$f":"AL405-AM404","v":58609822.737465695},{"$f":"AM405-AN404","v":54927636.592737101},{"$f":"AN405-AO404","v":51061341.140772082},{"$f":"AO405-AP404","v":47001730.916208811},{"$f":"AP405-AQ404","v":42739140.180417374},{"$f":"AQ405-AR404","v":38263419.907836363},{"$f":"AR405-AS404","v":33563913.621626303},{"$f":"AS405-AT404","v":28629432.021105744},{"$f":"AT405-AU404","v":23448226.340559155},{"$f":"AU405-AV404","v":18007960.375985235},{"$f":"AV405-AW404","v":12295681.113182621},{"$f":"AW405-AX404","v":6297787.8872398762},{"$f":"AX405-AY404","v":0},null,null,null,null,null,null,"Mortgage Balance",{"$f":"BG417","v":4986938.4838116448},{"$f":"BG405-BH404","v":4836120.5619003568},{"$f":"BH405-BI404","v":4677761.7438935051},{"$f":"BI405-BJ404","v":4511484.9849863108},{"$f":"BJ405-BK404","v":4336894.3881337568},{"$f":"BK405-BL404","v":4153574.2614385746},{"$f":"BL405-BM404","v":3961088.1284086336},{"$f":"BM405-BN404","v":3758977.6887271954},{"$f":"BN405-BO404","v":3546761.7270616852},{"$f":"BO405-BP404","v":3323934.9673128994},{"$f":"BP405-BQ404","v":3089966.8695766744},{"$f":"BQ405-BR404","v":2844300.3669536384},{"$f":"BR405-BS404","v":2586350.5391994505},{"$f":"BS405-BT404","v":2315503.2200575531},{"$f":"BT405-BU404","v":2031113.534958561},{"$f":"BU405-BV404","v":1732504.365604619},{"$f":"BV405-BW404","v":1418964.7377829801},{"$f":"BW405-BX404","v":1089748.1285702593},{"$f":"BX405-BY404","v":744070.68889690249},{"$f":"BY405-BZ404","v":381109.37723987777},{"$f":"BZ405-CA404","v":1.8044374883174896E-9}]
[]
[]
[null,"Book Depr",null,{"$f":"-($C398)/20","v":6545028.3560319124},{"$f":"-($C398)/20","v":6545028.3560319124},6545028.3560319124,6545028.3560319124,6545028.3560319124,6545028.3560319124,6545028.3560319124,6545028.3560319124,6545028.3560319124,6545028.3560319124,6545028.3560319124,6545028.3560319124,6545028.3560319124,6545028.3560319124,6545028.3560319124,6545028.3560319124,6545028.3560319124,6545028.3560319124,6545028.3560319124,6545028.3560319124,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($AE$29)/20","v":6118979.2150024921},{"$f":"-($AE$29)/20","v":6118979.2150024921},6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($BG$29)/20","v":370288.80612163444},{"$f":"-($BG$29)/20","v":370288.80612163444},370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444]
[null,"Accum Depreciation",null,{"$f":"SUM($D408:D408)","v":6545028.3560319124},{"$f":"SUM($D408:E408)","v":13090056.712063825},{"$f":"SUM($D408:F408)","v":19635085.068095736},{"$f":"SUM($D408:G408)","v":26180113.42412765},{"$f":"SUM($D408:H408)","v":32725141.780159563},{"$f":"SUM($D408:I408)","v":39270170.136191472},{"$f":"SUM($D408:J408)","v":45815198.492223382},{"$f":"SUM($D408:K408)","v":52360226.848255292},{"$f":"SUM($D408:L408)","v":58905255.204287201},{"$f":"SUM($D408:M408)","v":65450283.560319111},{"$f":"SUM($D408:N408)","v":71995311.91635102},{"$f":"SUM($D408:O408)","v":78540340.27238293},{"$f":"SUM($D408:P408)","v":85085368.62841484},{"$f":"SUM($D408:Q408)","v":91630396.984446749},{"$f":"SUM($D408:R408)","v":98175425.340478659},{"$f":"SUM($D408:S408)","v":104720453.69651057},{"$f":"SUM($D408:T408)","v":111265482.05254248},{"$f":"SUM($D408:U408)","v":117810510.40857439},{"$f":"SUM($D408:V408)","v":124355538.7646063},{"$f":"SUM($D408:W408)","v":130900567.12063821},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AF408:AF408)","v":6118979.2150024921},{"$f":"SUM($AF408:AG408)","v":12237958.430004984},{"$f":"SUM($AF408:AH408)","v":18356937.645007476},{"$f":"SUM($AF408:AI408)","v":24475916.860009968},{"$f":"SUM($AF408:AJ408)","v":30594896.07501246},{"$f":"SUM($AF408:AK408)","v":36713875.290014952},{"$f":"SUM($AF408:AL408)","v":42832854.505017444},{"$f":"SUM($AF408:AM408)","v":48951833.720019937},{"$f":"SUM($AF408:AN408)","v":55070812.935022429},{"$f":"SUM($AF408:AO408)","v":61189792.150024921},{"$f":"SUM($AF408:AP408)","v":67308771.365027413},{"$f":"SUM($AF408:AQ408)","v":73427750.580029905},{"$f":"SUM($AF408:AR408)","v":79546729.795032397},{"$f":"SUM($AF408:AS408)","v":85665709.010034889},{"$f":"SUM($AF408:AT408)","v":91784688.225037381},{"$f":"SUM($AF408:AU408)","v":97903667.440039873},{"$f":"SUM($AF408:AV408)","v":104022646.65504237},{"$f":"SUM($AF408:AW408)","v":110141625.87004486},{"$f":"SUM($AF408:AX408)","v":116260605.08504735},{"$f":"SUM($AF408:AY408)","v":122379584.30004984},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BH408:BH408)","v":370288.80612163444},{"$f":"SUM($BH408:BI408)","v":740577.61224326887},{"$f":"SUM($BH408:BJ408)","v":1110866.4183649034},{"$f":"SUM($BH408:BK408)","v":1481155.2244865377},{"$f":"SUM($BH408:BL408)","v":1851444.0306081721},{"$f":"SUM($BH408:BM408)","v":2221732.8367298064},{"$f":"SUM($BH408:BN408)","v":2592021.6428514407},{"$f":"SUM($BH408:BO408)","v":2962310.448973075},{"$f":"SUM($BH408:BP408)","v":3332599.2550947093},{"$f":"SUM($BH408:BQ408)","v":3702888.0612163437},{"$f":"SUM($BH408:BR408)","v":4073176.867337978},{"$f":"SUM($BH408:BS408)","v":4443465.6734596128},{"$f":"SUM($BH408:BT408)","v":4813754.4795812471},{"$f":"SUM($BH408:BU408)","v":5184043.2857028814},{"$f":"SUM($BH408:BV408)","v":5554332.0918245157},{"$f":"SUM($BH408:BW408)","v":5924620.89794615},{"$f":"SUM($BH408:BX408)","v":6294909.7040677844},{"$f":"SUM($BH408:BY408)","v":6665198.5101894187},{"$f":"SUM($BH408:BZ408)","v":7035487.316311053},{"$f":"SUM($BH408:CA408)","v":7405776.1224326873}]
[null,"End Year Book Value",null,{"$f":"-$C398-D409","v":124355538.76460634},117810510.40857443,111265482.05254251,104720453.6965106,98175425.340478688,91630396.984446779,85085368.628414869,78540340.27238296,71995311.91635105,65450283.560319141,58905255.204287231,52360226.848255321,45815198.492223412,39270170.136191502,32725141.780159593,26180113.424127683,19635085.068095773,13090056.712063864,6545028.3560319543,0,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE398-AF409","v":124781587.90563576},{"$f":"-$AE398-AG409","v":118662608.69063327},{"$f":"-$AE398-AH409","v":112543629.47563078},{"$f":"-$AE398-AI409","v":106424650.26062828},{"$f":"-$AE398-AJ409","v":100305671.04562579},{"$f":"-$AE398-AK409","v":94186691.830623299},{"$f":"-$AE398-AL409","v":88067712.615620807},{"$f":"-$AE398-AM409","v":81948733.400618315},{"$f":"-$AE398-AN409","v":75829754.185615823},{"$f":"-$AE398-AO409","v":69710774.970613331},{"$f":"-$AE398-AP409","v":63591795.755610839},{"$f":"-$AE398-AQ409","v":57472816.540608346},{"$f":"-$AE398-AR409","v":51353837.325605854},{"$f":"-$AE398-AS409","v":45234858.110603362},{"$f":"-$AE398-AT409","v":39115878.89560087},{"$f":"-$AE398-AU409","v":32996899.680598378},{"$f":"-$AE398-AV409","v":26877920.465595886},{"$f":"-$AE398-AW409","v":20758941.250593394},{"$f":"-$AE398-AX409","v":14639962.035590902},{"$f":"-$AE398-AY409","v":8520982.8205884099},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BG398-BH409","v":7551132.8912923606},{"$f":"-$BG398-BI409","v":7180844.0851707263},{"$f":"-$BG398-BJ409","v":6810555.279049091},{"$f":"-$BG398-BK409","v":6440266.4729274567},{"$f":"-$BG398-BL409","v":6069977.6668058224},{"$f":"-$BG398-BM409","v":5699688.8606841881},{"$f":"-$BG398-BN409","v":5329400.0545625538},{"$f":"-$BG398-BO409","v":4959111.2484409194},{"$f":"-$BG398-BP409","v":4588822.4423192851},{"$f":"-$BG398-BQ409","v":4218533.6361976508},{"$f":"-$BG398-BR409","v":3848244.830076017},{"$f":"-$BG398-BS409","v":3477956.0239543822},{"$f":"-$BG398-BT409","v":3107667.2178327478},{"$f":"-$BG398-BU409","v":2737378.4117111135},{"$f":"-$BG398-BV409","v":2367089.6055894792},{"$f":"-$BG398-BW409","v":1996800.7994678449},{"$f":"-$BG398-BX409","v":1626511.9933462106},{"$f":"-$BG398-BY409","v":1256223.1872245762},{"$f":"-$BG398-BZ409","v":885934.38110294193},{"$f":"-$BG398-CA409","v":515645.57498130761}]
[null,"Prop. Tax Value",{"$f":"-C398","v":130900567.12063825},{"$f":"C411/(($C411/$X411)^(1/21))","v":123606850.35570946},{"$f":"D411/(($C411/$X411)^(1/21))","v":116719535.98778461},110215979.47038437,104074798.00028938,98275800.213811442,92799919.800354809,87629152.814997882,82746498.483987823,78135903.308524579,73782208.283055216,69671099.054539561,65789058.858817667,62123324.079340219,58661842.282145247,55393232.589105703,52306748.259160727,49392241.354502708,46640129.375547446,44041363.754987776,41587400.107343376,{"$f":"X398","v":39270170.136191472},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE398","v":130900567.12063825},{"$f":"AE411/(($AE411/$AZ411)^(1/21))","v":123606850.35570946},{"$f":"AF411/(($AE411/$AZ411)^(1/21))","v":116719535.98778461},110215979.47038437,104074798.00028938,98275800.213811442,92799919.800354809,87629152.814997882,82746498.483987823,78135903.308524579,73782208.283055216,69671099.054539561,65789058.858817667,62123324.079340219,58661842.282145247,55393232.589105703,52306748.259160727,49392241.354502708,46640129.375547446,44041363.754987776,41587400.107343376,{"$f":"AZ398","v":39270170.136191472},null,null,null,null,null,"Prop. Tax Value",{"$f":"-BG398","v":7921421.6974139949},{"$f":"BG411/(($BG411/$CB411)^(1/21))","v":7480043.8828835804},{"$f":"BH411/(($BG411/$CB411)^(1/21))","v":7063259.4283081396},6669698.0034763133,6298065.6323183319,5947140.4384898962,5615768.6280100867,5302860.6957447538,5007387.8432628382,4728378.5962880133,4464915.6106243022,4216132.6560539827,3981211.7682912564,3759380.559627688,3549909.6794271944,3352110.4161210321,3165332.4328184705,2988961.6290881564,2822418.1218799893,2665154.3389490652,2516653.2185131195,{"$f":"CB398","v":2376426.5092241983}]
[null,"Tax Dep",null,{"$f":"($C234*0.95)*-D$4","v":23442402.53461067},{"$f":"($C234*0.95)*-E$4","v":37507844.055377066},22504706.433226243,13502823.859935744,13502823.859935744,6751411.9299678719,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AE398*0.95)*-D$4","v":24871107.752921268},{"$f":"($AE398*0.95)*-E$4","v":39793772.404674023},{"$f":"($AE398*0.95)*-F$4","v":23876263.442804415},{"$f":"($AE398*0.95)*-G$4","v":14325758.065682648},{"$f":"($AE398*0.95)*-H$4","v":14325758.065682648},{"$f":"($AE398*0.95)*-I$4","v":7162879.0328413239},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BG398*0.95)*-D$4","v":1505070.122508659},{"$f":"($BG398*0.95)*-E$4","v":2408112.1960138544},{"$f":"($BG398*0.95)*-F$4","v":1444867.3176083127},{"$f":"($BG398*0.95)*-G$4","v":866920.39056498755},{"$f":"($BG398*0.95)*-H$4","v":866920.39056498755},{"$f":"($BG398*0.95)*-I$4","v":433460.19528249378}]
[null,"After Tax Dep. Value",null,{"$f":"D412*$B$6","v":4922904.5322682401},{"$f":"E412*$B$6","v":7876647.251629184},{"$f":"F412*$B$6","v":4725988.3509775111},{"$f":"G412*$B$6","v":2835593.0105865062},{"$f":"H412*$B$6","v":2835593.0105865062},{"$f":"I412*$B$6","v":1417796.5052932531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF412*$B$6","v":5222932.6281134663},{"$f":"AG412*$B$6","v":8356692.204981545},{"$f":"AH412*$B$6","v":5014015.3229889274},{"$f":"AI412*$B$6","v":3008409.193793356},{"$f":"AJ412*$B$6","v":3008409.193793356},{"$f":"AK412*$B$6","v":1504204.596896678},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BH412*$B$6","v":316064.72572681837},{"$f":"BI412*$B$6","v":505703.56116290938},{"$f":"BJ412*$B$6","v":303422.13669774565},{"$f":"BK412*$B$6","v":182053.28201864738},{"$f":"BL412*$B$6","v":182053.28201864738},{"$f":"BM412*$B$6","v":91026.641009323692}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D413:I413)","v":20468165.007430483},{"$f":"C415/C419","v":0.15636421948093607},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AF413:AK413)","v":21715604.305180941},{"$f":"AE415/AE419","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BH413:BM413)","v":1314115.4610658369},{"$f":"BG415/BG419","v":0.16589389017060402}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D394:W394)","v":12233697.861741893},{"$f":"C416/C419","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AF394:AY394)","v":12233697.861741893},{"$f":"AE416/AE419","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BH394:CA394)","v":740319.78480504628},{"$f":"BG416/BG419","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C419-C415-C416)*$A417","v":83468898.613746002},{"$f":"C417/C419","v":0.63765116110475584},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AE419-AE415-AE416)*$A417","v":82408575.210658103},{"$f":"AE417/AE419","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BG419-BG415-BG416)*$A417","v":4986938.4838116448},{"$f":"BG417/BG419","v":0.62955094101853792}]
[0.15,"Equity",{"$f":"(C419-C415-C416)*$A418","v":14729805.637719883},{"$f":"C418/C419","v":0.11252667548907455},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AE419-AE415-AE416)*$A418","v":14542689.743057312},{"$f":"AE418/AE419","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BG419-BG415-BG416)*$A418","v":880047.96773146663},{"$f":"BG418/BG419","v":0.11109722488562433}]
[null,"Total",{"$f":"-C398","v":130900567.12063825},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE398","v":130900567.12063825},null,null,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",{"$f":"-BG398","v":7921421.6974139949}]
[null,"Check",{"$f":"SUM(C415:C418)-C419","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE415:AE418)-AE419","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BG415:BG418)-BG419","v":0}]
[null,"2030 Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030 Southern NW Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030 Small Solar"]
[null,"Year",null,2030,{"$f":"D422+1","v":2031},{"$f":"E422+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,null,null,null,null,null,"Year",null,2030,{"$f":"AF422+1","v":2031},{"$f":"AG422+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,null,null,null,null,null,null,"Year",null,2030,{"$f":"BH422+1","v":2031},{"$f":"BI422+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D422-$D$12)","v":243712.16096252468},{"$f":"D423*(1-'Resource Options'!$AA$27)","v":242493.60015771206},{"$f":"E423*(1-'Resource Options'!$AA$27)","v":241281.1321569235},{"$f":"F423*(1-'Resource Options'!$AA$27)","v":240074.72649613887},{"$f":"G423*(1-'Resource Options'!$AA$27)","v":238874.35286365819},{"$f":"H423*(1-'Resource Options'!$AA$27)","v":237679.9810993399},{"$f":"I423*(1-'Resource Options'!$AA$27)","v":236491.58119384319},{"$f":"J423*(1-'Resource Options'!$AA$27)","v":235309.12328787398},{"$f":"K423*(1-'Resource Options'!$AA$27)","v":234132.57767143461},{"$f":"L423*(1-'Resource Options'!$AA$27)","v":232961.91478307743},{"$f":"M423*(1-'Resource Options'!$AA$27)","v":231797.10520916205},{"$f":"N423*(1-'Resource Options'!$AA$27)","v":230638.11968311624},{"$f":"O423*(1-'Resource Options'!$AA$27)","v":229484.92908470065},{"$f":"P423*(1-'Resource Options'!$AA$27)","v":228337.50443927714},{"$f":"Q423*(1-'Resource Options'!$AA$27)","v":227195.81691708075},{"$f":"R423*(1-'Resource Options'!$AA$27)","v":226059.83783249534},{"$f":"S423*(1-'Resource Options'!$AA$27)","v":224929.53864333287},{"$f":"T423*(1-'Resource Options'!$AA$27)","v":223804.89095011621},{"$f":"U423*(1-'Resource Options'!$AA$27)","v":222685.86649536563},{"$f":"V423*(1-'Resource Options'!$AA$27)","v":221572.43716288879},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$28/100*'Resource Options'!$J$28*8760)*(1+'Resource Options'!$X$28)^($D422-$D$12)","v":270791.28995836078},{"$f":"AF423*(1-'Resource Options'!$AA$27)","v":269437.33350856899},{"$f":"AG423*(1-'Resource Options'!$AA$27)","v":268090.14684102614},{"$f":"AH423*(1-'Resource Options'!$AA$27)","v":266749.69610682101},{"$f":"AI423*(1-'Resource Options'!$AA$27)","v":265415.94762628688},{"$f":"AJ423*(1-'Resource Options'!$AA$27)","v":264088.86788815545},{"$f":"AK423*(1-'Resource Options'!$AA$27)","v":262768.42354871467},{"$f":"AL423*(1-'Resource Options'!$AA$27)","v":261454.5814309711},{"$f":"AM423*(1-'Resource Options'!$AA$27)","v":260147.30852381623},{"$f":"AN423*(1-'Resource Options'!$AA$27)","v":258846.57198119714},{"$f":"AO423*(1-'Resource Options'!$AA$27)","v":257552.33912129115},{"$f":"AP423*(1-'Resource Options'!$AA$27)","v":256264.57742568469},{"$f":"AQ423*(1-'Resource Options'!$AA$27)","v":254983.25453855627},{"$f":"AR423*(1-'Resource Options'!$AA$27)","v":253708.33826586348},{"$f":"AS423*(1-'Resource Options'!$AA$27)","v":252439.79657453415},{"$f":"AT423*(1-'Resource Options'!$AA$27)","v":251177.59759166147},{"$f":"AU423*(1-'Resource Options'!$AA$27)","v":249921.70960370317},{"$f":"AV423*(1-'Resource Options'!$AA$27)","v":248672.10105568464},{"$f":"AW423*(1-'Resource Options'!$AA$27)","v":247428.74055040622},{"$f":"AX423*(1-'Resource Options'!$AA$27)","v":246191.59684765417},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$26/100*'Resource Options'!$J$26*8760)*(1+'Resource Options'!$X$26)^($D422-$D$12)","v":11282.970414931699},{"$f":"BH423*(1-'Resource Options'!$AA$27)","v":11226.55556285704},{"$f":"BI423*(1-'Resource Options'!$AA$27)","v":11170.422785042754},{"$f":"BJ423*(1-'Resource Options'!$AA$27)","v":11114.570671117541},{"$f":"BK423*(1-'Resource Options'!$AA$27)","v":11058.997817761952},{"$f":"BL423*(1-'Resource Options'!$AA$27)","v":11003.702828673142},{"$f":"BM423*(1-'Resource Options'!$AA$27)","v":10948.684314529777},{"$f":"BN423*(1-'Resource Options'!$AA$27)","v":10893.940892957127},{"$f":"BO423*(1-'Resource Options'!$AA$27)","v":10839.471188492342},{"$f":"BP423*(1-'Resource Options'!$AA$27)","v":10785.273832549879},{"$f":"BQ423*(1-'Resource Options'!$AA$27)","v":10731.34746338713},{"$f":"BR423*(1-'Resource Options'!$AA$27)","v":10677.690726070194},{"$f":"BS423*(1-'Resource Options'!$AA$27)","v":10624.302272439843},{"$f":"BT423*(1-'Resource Options'!$AA$27)","v":10571.180761077645},{"$f":"BU423*(1-'Resource Options'!$AA$27)","v":10518.324857272257},{"$f":"BV423*(1-'Resource Options'!$AA$27)","v":10465.733232985896},{"$f":"BW423*(1-'Resource Options'!$AA$27)","v":10413.404566820967},{"$f":"BX423*(1-'Resource Options'!$AA$27)","v":10361.337543986863},{"$f":"BY423*(1-'Resource Options'!$AA$27)","v":10309.530856266929},{"$f":"BZ423*(1-'Resource Options'!$AA$27)","v":10257.983201985595}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M40","v":49.691081759870315},{"$f":"D424","v":49.691081759870315},{"$f":"E424","v":49.691081759870315},49.691081759870315,49.691081759870315,49.691081759870315,49.691081759870315,49.691081759870315,49.691081759870315,49.691081759870315,49.691081759870315,49.691081759870315,49.691081759870315,49.691081759870315,49.691081759870315,49.691081759870315,49.691081759870315,49.691081759870315,49.691081759870315,49.691081759870315,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P40","v":44.054113906750587},{"$f":"AF424","v":44.054113906750587},{"$f":"AG424","v":44.054113906750587},44.054113906750587,44.054113906750587,44.054113906750587,44.054113906750587,44.054113906750587,44.054113906750587,44.054113906750587,44.054113906750587,44.054113906750587,44.054113906750587,44.054113906750587,44.054113906750587,44.054113906750587,44.054113906750587,44.054113906750587,44.054113906750587,44.054113906750587,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S40","v":64.376101511111628},{"$f":"BH424","v":64.376101511111628},{"$f":"BI424","v":64.376101511111628},64.376101511111628,64.376101511111628,64.376101511111628,64.376101511111628,64.376101511111628,64.376101511111628,64.376101511111628,64.376101511111628,64.376101511111628,64.376101511111628,64.376101511111628,64.376101511111628,64.376101511111628,64.376101511111628,64.376101511111628,64.376101511111628,64.376101511111628]
[null,"Revenue",null,{"$f":"D424*D423","v":12110320.916263489},{"$f":"E424*E423","v":12049769.31168217},{"$f":"F424*F423","v":11989520.46512376},{"$f":"G424*G423","v":11929572.862798141},{"$f":"H424*H423","v":11869924.998484151},{"$f":"I424*I423","v":11810575.373491731},{"$f":"J424*J423","v":11751522.49662427},{"$f":"K424*K423","v":11692764.884141151},{"$f":"L424*L423","v":11634301.059720444},{"$f":"M424*M423","v":11576129.554421842},{"$f":"N424*N423","v":11518248.906649733},{"$f":"O424*O423","v":11460657.662116485},{"$f":"P424*P423","v":11403354.373805901},{"$f":"Q424*Q423","v":11346337.601936871},{"$f":"R424*R423","v":11289605.913927186},{"$f":"S424*S423","v":11233157.884357551},{"$f":"T424*T423","v":11176992.094935764},{"$f":"U424*U423","v":11121107.134461084},{"$f":"V424*V423","v":11065501.598788779},{"$f":"W424*W423","v":11010174.090794835},null,null,null,null,null,null,"Revenue",null,{"$f":"AF424*AF423","v":11929470.332781551},{"$f":"AG424*AG423","v":11869822.981117645},{"$f":"AH424*AH423","v":11810473.866212057},{"$f":"AI424*AI423","v":11751421.496880997},{"$f":"AJ424*AJ423","v":11692664.389396591},{"$f":"AK424*AK423","v":11634201.067449607},{"$f":"AL424*AL423","v":11576030.062112359},{"$f":"AM424*AM423","v":11518149.911801798},{"$f":"AN424*AN423","v":11460559.162242789},{"$f":"AO424*AO423","v":11403256.366431573},{"$f":"AP424*AP423","v":11346240.084599415},{"$f":"AQ424*AQ423","v":11289508.884176418},{"$f":"AR424*AR423","v":11233061.339755537},{"$f":"AS424*AS423","v":11176896.033056758},{"$f":"AT424*AT423","v":11121011.552891474},{"$f":"AU424*AU423","v":11065406.495127017},{"$f":"AV424*AV423","v":11010079.462651381},{"$f":"AW424*AW423","v":10955029.065338124},{"$f":"AX424*AX423","v":10900253.920011433},{"$f":"AY424*AY423","v":10845752.650411375},null,null,null,null,null,null,"Revenue",null,{"$f":"BH424*BH423","v":726353.64877851226},{"$f":"BI424*BI423","v":722721.88053461979},{"$f":"BJ424*BJ423","v":719108.27113194659},{"$f":"BK424*BK423","v":715512.72977628687},{"$f":"BL424*BL423","v":711935.16612740536},{"$f":"BM424*BM423","v":708375.49029676837},{"$f":"BN424*BN423","v":704833.61284528452},{"$f":"BO424*BO423","v":701309.44478105812},{"$f":"BP424*BP423","v":697802.89755715278},{"$f":"BQ424*BQ423","v":694313.88306936703},{"$f":"BR424*BR423","v":690842.3136540202},{"$f":"BS424*BS423","v":687388.10208574997},{"$f":"BT424*BT423","v":683951.16157532134},{"$f":"BU424*BU423","v":680531.40576744475},{"$f":"BV424*BV423","v":677128.74873860751},{"$f":"BW424*BW423","v":673743.10499491449},{"$f":"BX424*BX423","v":670374.38946993998},{"$f":"BY424*BY423","v":667022.51752259035},{"$f":"BZ424*BZ423","v":663687.40493497741},{"$f":"CA424*CA423","v":660368.96791030257}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1014593.4356500364},{"$f":"HLOOKUP(E422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(F422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(G422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(H422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(I422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(J422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(K422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(L422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(M422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(N422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(O422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(P422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(Q422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(R422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(S422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(T422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(U422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(V422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},{"$f":"HLOOKUP(W422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1478071.0526283374},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1014593.4356500364},{"$f":"HLOOKUP(AG422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(AH422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(AI422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(AJ422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(AK422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(AL422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(AM422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(AN422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(AO422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(AP422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(AQ422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(AR422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(AS422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(AT422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(AU422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(AV422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(AW422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(AX422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},{"$f":"HLOOKUP(AY422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1478071.0526283374},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BH422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":63412.08972812727},{"$f":"HLOOKUP(BI422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":64680.331522689827},{"$f":"HLOOKUP(BJ422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":65973.938153143637},{"$f":"HLOOKUP(BK422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":67293.416916206494},{"$f":"HLOOKUP(BL422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":68639.285254530638},{"$f":"HLOOKUP(BM422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":70012.070959621269},{"$f":"HLOOKUP(BN422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":71412.312378813687},{"$f":"HLOOKUP(BO422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":72840.558626389946},{"$f":"HLOOKUP(BP422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":74297.36979891776},{"$f":"HLOOKUP(BQ422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":75783.317194896095},{"$f":"HLOOKUP(BR422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":77298.98353879404},{"$f":"HLOOKUP(BS422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":78844.963209569905},{"$f":"HLOOKUP(BT422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":80421.862473761299},{"$f":"HLOOKUP(BU422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":82030.29972323656},{"$f":"HLOOKUP(BV422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":83670.905717701273},{"$f":"HLOOKUP(BW422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":85344.323832055292},{"$f":"HLOOKUP(BX422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":87051.210308696391},{"$f":"HLOOKUP(BY422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":88792.234514870332},{"$f":"HLOOKUP(BZ422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":90568.079205167727},{"$f":"HLOOKUP(CA422,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":92379.440789271088}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D423","v":0},{"$f":"HLOOKUP(E422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E423","v":0},{"$f":"HLOOKUP(F422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F423","v":0},{"$f":"HLOOKUP(G422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G423","v":0},{"$f":"HLOOKUP(H422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H423","v":0},{"$f":"HLOOKUP(I422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I423","v":0},{"$f":"HLOOKUP(J422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J423","v":0},{"$f":"HLOOKUP(K422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K423","v":0},{"$f":"HLOOKUP(L422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L423","v":0},{"$f":"HLOOKUP(M422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M423","v":0},{"$f":"HLOOKUP(N422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N423","v":0},{"$f":"HLOOKUP(O422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O423","v":0},{"$f":"HLOOKUP(P422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P423","v":0},{"$f":"HLOOKUP(Q422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q423","v":0},{"$f":"HLOOKUP(R422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R423","v":0},{"$f":"HLOOKUP(S422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S423","v":0},{"$f":"HLOOKUP(T422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T423","v":0},{"$f":"HLOOKUP(U422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U423","v":0},{"$f":"HLOOKUP(V422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V423","v":0},{"$f":"HLOOKUP(W422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W423","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF423","v":0},{"$f":"HLOOKUP(AG422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG423","v":0},{"$f":"HLOOKUP(AH422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH423","v":0},{"$f":"HLOOKUP(AI422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI423","v":0},{"$f":"HLOOKUP(AJ422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ423","v":0},{"$f":"HLOOKUP(AK422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK423","v":0},{"$f":"HLOOKUP(AL422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL423","v":0},{"$f":"HLOOKUP(AM422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM423","v":0},{"$f":"HLOOKUP(AN422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN423","v":0},{"$f":"HLOOKUP(AO422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO423","v":0},{"$f":"HLOOKUP(AP422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP423","v":0},{"$f":"HLOOKUP(AQ422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ423","v":0},{"$f":"HLOOKUP(AR422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR423","v":0},{"$f":"HLOOKUP(AS422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS423","v":0},{"$f":"HLOOKUP(AT422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT423","v":0},{"$f":"HLOOKUP(AU422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU423","v":0},{"$f":"HLOOKUP(AV422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV423","v":0},{"$f":"HLOOKUP(AW422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW423","v":0},{"$f":"HLOOKUP(AX422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX423","v":0},{"$f":"HLOOKUP(AY422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY423","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BH422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH423","v":0},{"$f":"HLOOKUP(BI422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI423","v":0},{"$f":"HLOOKUP(BJ422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ423","v":0},{"$f":"HLOOKUP(BK422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK423","v":0},{"$f":"HLOOKUP(BL422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL423","v":0},{"$f":"HLOOKUP(BM422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM423","v":0},{"$f":"HLOOKUP(BN422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN423","v":0},{"$f":"HLOOKUP(BO422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO423","v":0},{"$f":"HLOOKUP(BP422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP423","v":0},{"$f":"HLOOKUP(BQ422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ423","v":0},{"$f":"HLOOKUP(BR422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR423","v":0},{"$f":"HLOOKUP(BS422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS423","v":0},{"$f":"HLOOKUP(BT422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT423","v":0},{"$f":"HLOOKUP(BU422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU423","v":0},{"$f":"HLOOKUP(BV422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV423","v":0},{"$f":"HLOOKUP(BW422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW423","v":0},{"$f":"HLOOKUP(BX422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX423","v":0},{"$f":"HLOOKUP(BY422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY423","v":0},{"$f":"HLOOKUP(BZ422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ423","v":0},{"$f":"HLOOKUP(CA422,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA423","v":0}]
[null,"B&O Tax",null,{"$f":"D425*0.00275","v":33303.38251972459},{"$f":"E425*0.00275","v":33136.865607125968},32971.181279090335,32806.32537269489,32642.293745831415,32479.082277102258,32316.686865716743,32155.103431388165,31994.327914231217,31834.356274660066,31675.184493286764,31516.808570820333,31359.224527966227,31202.428405326395,31046.416263299761,30891.184181983263,30736.728261073349,30583.044619767981,30430.129396669141,30277.978749685793,null,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"B&O Tax",null,{"$f":"BH425*0.00275","v":1997.4725341409087},{"$f":"BI425*0.00275","v":1987.4851714702042},1977.5477456128531,1967.6600068847888,1957.8217068503645,1948.0325983161129,1938.2924353245323,1928.6009731479098,1918.95796828217,1909.3631784407592,1899.8163625485554,1890.3172807358123,1880.8656943321337,1871.4613658604731,1862.1040590311704,1852.7935387360149,1843.5295710423347,1834.3119231871233,1825.1403635711879,1816.0146617533319]
[null,"Property Tax",null,{"$f":"C452*$B$8","v":1328509.8557073576},{"$f":"D452*$B$8","v":1254485.9242600952},1184586.570740026,1118581.975644931,1056255.1249049366,997401.0963699721,941826.38605380058,889348.27191941312,839794.21311399213,793001.28267821565,748815.63186472713,707091.98430452181,667693.15835814027,630489.61608122371,595359.03732149198,562185.91754683363,530861.18808222201,501281.85750684782,473350.67303243093,446975.80074937083,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE452*$B$8","v":1328509.8557073576},{"$f":"AF452*$B$8","v":1254485.9242600952},1184586.570740026,1118581.975644931,1056255.1249049366,997401.0963699721,941826.38605380058,889348.27191941312,839794.21311399213,793001.28267821565,748815.63186472713,707091.98430452181,667693.15835814027,630489.61608122371,595359.03732149198,562185.91754683363,530861.18808222201,501281.85750684782,473350.67303243093,446975.80074937083,null,null,null,null,null,null,"Property Tax",null,{"$f":"BG452*$B$8","v":80394.508807054663},{"$f":"BH452*$B$8","v":75914.965367385477},71685.019937899327,67690.765037281119,63919.068102398771,60357.528310233982,56994.435805674395,53818.73320111353,50819.979221274567,47988.314373727066,45314.428532226069,42789.530326291904,40405.31823638799,38153.953299661429,36028.033336506625,34020.568613212374,32124.958860674677,30334.971573615716,28644.721518960028,27048.651385994079]
[null,"Total Operating Costs",null,{"$f":"SUM(D427:D430)","v":2376406.6738771186},{"$f":"SUM(E427:E430)","v":2322508.0942302584},{"$f":"SUM(F427:F430)","v":2273140.7624694142},{"$f":"SUM(G427:G430)","v":2228082.9716769299},{"$f":"SUM(H427:H430)","v":2187125.9827232584},{"$f":"SUM(I427:I430)","v":2150073.3140010145},{"$f":"SUM(J427:J430)","v":2116740.0709805363},{"$f":"SUM(K427:K430)","v":2086952.3133730404},{"$f":"SUM(L427:L430)","v":2060546.4578109076},{"$f":"SUM(M427:M430)","v":2037368.7140712133},{"$f":"SUM(N427:N430)","v":2017274.5529787187},{"$f":"SUM(O427:O430)","v":2000128.2042284608},{"$f":"SUM(P427:P430)","v":1985802.1824662876},{"$f":"SUM(Q427:Q430)","v":1974176.8400583346},{"$f":"SUM(R427:R430)","v":1965139.945068012},{"$f":"SUM(S427:S430)","v":1958586.2830417017},{"$f":"SUM(T427:T430)","v":1954417.2812824375},{"$f":"SUM(U427:U430)","v":1952540.6543645412},{"$f":"SUM(V427:V430)","v":1952870.0697117837},{"$f":"SUM(W427:W430)","v":1955324.8321273939},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF427:AF430)","v":2343103.2913573943},{"$f":"SUM(AG427:AG430)","v":2289371.2286231322},{"$f":"SUM(AH427:AH430)","v":2240169.5811903239},{"$f":"SUM(AI427:AI430)","v":2195276.6463042349},{"$f":"SUM(AJ427:AJ430)","v":2154483.6889774268},{"$f":"SUM(AK427:AK430)","v":2117594.2317239121},{"$f":"SUM(AL427:AL430)","v":2084423.3841148196},{"$f":"SUM(AM427:AM430)","v":2054797.2099416521},{"$f":"SUM(AN427:AN430)","v":2028552.1298966762},{"$f":"SUM(AO427:AO430)","v":2005534.3577965535},{"$f":"SUM(AP427:AP430)","v":1985599.3684854317},{"$f":"SUM(AQ427:AQ430)","v":1968611.3956576404},{"$f":"SUM(AR427:AR430)","v":1954442.9579383214},{"$f":"SUM(AS427:AS430)","v":1942974.4116530083},{"$f":"SUM(AT427:AT430)","v":1934093.5288047125},{"$f":"SUM(AU427:AU430)","v":1927695.0988597183},{"$f":"SUM(AV427:AV430)","v":1923680.5530213644},{"$f":"SUM(AW427:AW430)","v":1921957.6097447732},{"$f":"SUM(AX427:AX430)","v":1922439.9403151146},{"$f":"SUM(AY427:AY430)","v":1925046.8533777082},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BH427:BH430)","v":145804.07106932285},{"$f":"SUM(BI427:BI430)","v":142582.78206154553},{"$f":"SUM(BJ427:BJ430)","v":139636.50583665582},{"$f":"SUM(BK427:BK430)","v":136951.8419603724},{"$f":"SUM(BL427:BL430)","v":134516.17506377975},{"$f":"SUM(BM427:BM430)","v":132317.63186817136},{"$f":"SUM(BN427:BN430)","v":130345.04061981261},{"$f":"SUM(BO427:BO430)","v":128587.89280065139},{"$f":"SUM(BP427:BP430)","v":127036.30698847449},{"$f":"SUM(BQ427:BQ430)","v":125680.99474706393},{"$f":"SUM(BR427:BR430)","v":124513.22843356867},{"$f":"SUM(BS427:BS430)","v":123524.81081659762},{"$f":"SUM(BT427:BT430)","v":122708.04640448143},{"$f":"SUM(BU427:BU430)","v":122055.71438875847},{"$f":"SUM(BV427:BV430)","v":121561.04311323908},{"$f":"SUM(BW427:BW430)","v":121217.68598400368},{"$f":"SUM(BX427:BX430)","v":121019.69874041341},{"$f":"SUM(BY427:BY430)","v":120961.51801167318},{"$f":"SUM(BZ427:BZ430)","v":121037.94108769894},{"$f":"SUM(CA427:CA430)","v":121244.10683701849}]
[]
[null,"EBITDA",null,{"$f":"D425-D431","v":9733914.2423863709},{"$f":"E425-E431","v":9727261.2174519114},9716379.702654345,9701489.8911212124,9682799.015760893,9660502.0594907161,9634782.4256437346,9605812.5707681105,9573754.6019095369,9538760.8403506279,9500974.3536710143,9460529.4578880239,9417552.1913396139,9372160.761878537,9324465.9688591734,9274571.6013158485,9222574.8136533257,9168566.4800965432,9112631.5290769953,9054849.2586674411,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF425-AF431","v":9586367.0414241571},{"$f":"AG425-AG431","v":9580451.752494514},9570304.2850217335,9556144.8505767621,9538180.7004191652,9516606.8357256949,9491606.6779975407,9463352.7018601466,9432007.0323461127,9397722.0086350199,9360640.7161139827,9320897.4885187782,9278618.3818172161,9233921.62140375,9186918.0240867622,9137711.3962672986,9086398.9096300174,9033071.4555933513,8977813.9796963185,8920705.7970336676,null,null,null,null,null,null,"EBITDA",null,{"$f":"BH425-BH431","v":580549.57770918938},{"$f":"BI425-BI431","v":580139.09847307426},579471.76529529074,578560.88781591447,577418.99106362555,576057.85842859698,574488.57222547196,572721.55198040674,570766.59056867834,568632.88832230307,566329.08522045147,563863.29126915231,561243.11517083994,558475.69137868634,555567.7056253684,552525.41901091079,549354.69072952657,546060.99951091711,542649.4638472785,539124.86107328406]
[null,"Before Tax Earnings",null,{"$f":"D433-D453-D443","v":-18293409.350144539},{"$f":"E433-E435-E453","v":-28339449.714350279},-13123646.856426967,-4002526.0443275739,-4021216.9196878932,2808494.091766323,9634782.4256437346,9605812.5707681105,9573754.6019095369,9538760.8403506279,9500974.3536710143,9460529.4578880239,9417552.1913396139,9372160.761878537,9324465.9688591734,9274571.6013158485,9222574.8136533257,9168566.4800965432,9112631.5290769953,9054849.2586674411,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF433-AF453-AF443","v":-19837143.366080482},{"$f":"AG433-AG435-AG453","v":-30806247.861009151},-14661715.483080465,-4983067.0102845579,-5001031.1604421549,2247000.9052950349,9491606.6779975407,9463352.7018601466,9432007.0323461127,9397722.0086350199,9360640.7161139827,9320897.4885187782,9278618.3818172161,9233921.62140375,9186918.0240867622,9137711.3962672986,9086398.9096300174,9033071.4555933513,8977813.9796963185,8920705.7970336676,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BH433-BH453-BH443","v":-1200008.2829858712},{"$f":"BI433-BI435-BI453","v":-1863853.9692613869},-886924.07534538617,-301276.61656849168,-302418.51332078059,136139.10623639391,574488.57222547196,572721.55198040674,570766.59056867834,568632.88832230307,566329.08522045147,563863.29126915231,561243.11517083994,558475.69137868634,555567.7056253684,552525.41901091079,549354.69072952657,546060.99951091711,542649.4638472785,539124.86107328406]
[null,"ITC",null,{"$f":"-C439*0.1","v":13285098.557073576},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-AE439*0.1","v":13285098.557073576},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-BG439*0.1","v":803945.08807054663},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D434*$B$6-D435","v":-17126714.520603929},-5951284.4400135586,-2755965.839849663,-840530.46930879052,-844455.55313445756,589783.75927092775,2023304.3093851842,2017220.6398613031,2010488.4664010026,2003139.7764736318,1995204.6142709129,1986711.186156485,1977685.9601813189,1968153.7599944926,1958137.8534604264,1947660.0362763281,1936740.7108671984,1925398.960820274,1913652.621106169,1901518.3443201627,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF434*$B$6-AF435","v":-17450898.663950477},-6469312.0508119212,-3078960.2514468976,-1046444.0721597571,-1050216.5436928524,471870.19011195732,1993237.4023794835,1987304.0673906307,1980721.4767926836,1973521.6218133541,1965734.5503839364,1957388.4725889433,1948509.8601816152,1939123.5404947875,1929252.7850582199,1918919.3932161327,1908143.7710223035,1896945.0056746036,1885340.9357362268,1873348.2173770701,null,null,null,null,null,null,"Federal Tax",null,{"$f":"BH434*$B$6-BH435","v":-1055946.8274975796},-391409.33354489121,-186254.05582253108,-63268.089479383249,-63507.887797363925,28589.21230964272,120642.60016734911,120271.52591588542,119860.98401942245,119412.90654768364,118929.10789629481,118411.29116652199,117861.05418587639,117279.89518952413,116669.21818132736,116030.33799229126,115364.48505320058,114672.80989729259,113956.38740792849,113216.22082538965]
[]
[]
[{"$f":"IRR(C439:X439,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D422,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-132850985.57073575},{"$f":"D433-D436","v":26860628.7629903},15678545.657465469,12472345.542504009,10542020.360430002,10527254.568895351,9070718.3002197891,7611478.1162585504,7588591.9309068071,7563266.1355085345,7535621.0638769958,7505769.7394001018,7473818.2717315387,7439866.2311582947,7404007.0018840441,7366328.1153987469,7326911.5650395202,7285834.1027861275,7243167.5192762688,7198978.9079708261,7153330.914347278,{"$f":"C439*-0.3","v":39855295.671220727},null,null,null,null,{"$f":"IRR(AE439:AZ439,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF422,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$27)","v":-132850985.57073575},{"$f":"AF433-AF436","v":27037265.705374636},16049763.803306434,12649264.536468631,10602588.92273652,10588397.244112018,9044736.6456137374,7498369.2756180577,7476048.6344695156,7451285.5555534288,7424200.3868216658,7394906.1657300461,7363509.0159298349,7330108.5216356013,7294798.0809089625,7257665.2390285423,7218792.0030511655,7178255.1386077143,7136126.4499187479,7092473.0439600917,7047357.5796565972,{"$f":"AE439*-0.3","v":39855295.671220727},null,null,null,null,{"$f":"IRR(BG439:CB439,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BH422,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$25)","v":-8039450.8807054656},{"$f":"BH433-BH436","v":1636496.405206769},971548.43201796548,765725.82111782185,641828.97729529766,640926.87886098947,547468.64611895429,453845.97205812286,452450.02606452134,450905.6065492559,449219.98177461943,447399.97732415667,445452.00010263035,443382.06098496355,441195.79618916218,438898.48744404106,436495.08101861953,433990.205676326,431388.18961362453,428693.07643935003,425908.64024789439,{"$f":"BG439*-0.3","v":2411835.2642116398}]
[{"$f":"IRR(C440:X440,0.1)","v":8.6294515650453985E-2},"ROE",{"$f":"-C459","v":-14949279.741721908},{"$f":"D439-D443-D445-D454-D435","v":1781717.3918098044},886979.35747912806,878382.9607890537,866620.00967787625,851854.21814322472,834239.62268978567,813921.11195066944,791034.92659892654,765709.1312006535,738064.05956911528,708212.73509222083,676261.2674236577,642309.22685041372,606449.99757616315,568771.11109086592,529354.56073163915,488277.09847824648,445610.51496838778,401421.90366294514,355773.91003939696,{"$f":"X439","v":39855295.671220727},null,null,null,null,{"$f":"IRR(AE440:AZ440,0.1)","v":8.5921782293644888E-2},"ROE",{"$f":"-AE459","v":-14759375.820228865},{"$f":"AF439-AF443-AF445-AF454-AF435","v":1740206.6509309579},857350.71137292124,849334.2120694248,838148.25885789935,823956.58023339789,806913.22712555528,787163.10252031405,764842.46137177199,740079.38245568518,712994.21372392261,683699.99263230246,652302.84283209033,618902.34853785671,583591.90781121887,546459.06593079865,507585.82995342277,467048.96550997067,424920.27682100423,381266.87086234801,336151.40655885357,{"$f":"AZ439","v":39855295.671220727},null,null,null,null,{"$f":"IRR(BG440:CB440,0.1)","v":8.5951117555414847E-2},"ROE",{"$f":"-BG459","v":-893160.68245066586},{"$f":"BH439-BH443-BH445-BH454-BH435","v":105649.92468728649},52182.585484940792,51655.392274491896,50935.799065784551,50033.700631476357,48958.40584980385,47718.669749335037,46322.723755733517,44778.304240468045,43092.679465831636,41272.675015368819,39324.697793842497,37254.758676175727,35068.493880374357,32771.185135253239,30367.778709831648,27862.90336753818,25260.88730483671,22565.774130562204,19781.337939106568,{"$f":"CB439","v":2411835.2642116398}]
[]
[]
[null,"Interest",null,{"$f":"C446*$B$7","v":4235629.2601545407},4107532.8729468733,3973031.6663788231,3831805.3994823704,3683517.8192410949,3527815.8599877553,3364328.802771749,3192667.3926949422,3012422.9121142952,2823166.2075046157,2624446.6676644525,2415791.150832281,2196702.8581585009,1966660.1508510318,1725115.3081781894,1471493.223371705,1205190.0343248961,925571.68582574674,631972.41990164004,323693.19068132795,null,null,null,null,null,null,"Interest",null,{"$f":"AE446*$B$7","v":4181823.1490648449},4055353.9978631996,3922561.3891014727,3783129.1499016592,3636725.2987418547,3483001.2550240606,3321591.0091203768,3152110.2509215083,2974155.4548126962,2787302.9188984442,2591107.7561884793,2385102.8353430158,2168797.6684552799,1941677.2432231565,1703200.7967294273,1452800.5279110116,1189880.2456516752,913813.94927937165,623944.33808845305,319581.24633798847,null,null,null,null,null,null,"Interest",null,{"$f":"BG446*$B$7","v":253062.19336102201},245408.93791363371,237373.01969387603,228935.30556313042,220075.70572584757,210773.12589670057,201005.4170760962,190749.32281446163,179980.42383974532,168673.07991629318,156800.36879666845,144334.02212106247,131244.35811167618,117500.2109018206,103068.85633147223,87915.934032606456,72005.365618797383,55299.268784297863,37757.867108073369,19339.395348037644]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C458)","v":6797557.004307881},{"$f":"-PMT($B$7,20,$C458)","v":6797557.004307881},6797557.004307881,6797557.004307881,6797557.004307881,6797557.004307881,6797557.004307881,6797557.004307881,6797557.004307881,6797557.004307881,6797557.004307881,6797557.004307881,6797557.004307881,6797557.004307881,6797557.004307881,6797557.004307881,6797557.004307881,6797557.004307881,6797557.004307881,6797557.004307881,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE458)","v":6711206.1730977437},{"$f":"-PMT($B$7,20,$AE458)","v":6711206.1730977437},6711206.1730977437,6711206.1730977437,6711206.1730977437,6711206.1730977437,6711206.1730977437,6711206.1730977437,6711206.1730977437,6711206.1730977437,6711206.1730977437,6711206.1730977437,6711206.1730977437,6711206.1730977437,6711206.1730977437,6711206.1730977437,6711206.1730977437,6711206.1730977437,6711206.1730977437,6711206.1730977437,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BG458)","v":406127.30230878782},{"$f":"-PMT($B$7,20,$BG458)","v":406127.30230878782},406127.30230878782,406127.30230878782,406127.30230878782,406127.30230878782,406127.30230878782,406127.30230878782,406127.30230878782,406127.30230878782,406127.30230878782,406127.30230878782,406127.30230878782,406127.30230878782,406127.30230878782,406127.30230878782,406127.30230878782,406127.30230878782,406127.30230878782,406127.30230878782]
[null,"Sinking Fund",null,{"$f":"D444-D443","v":2561927.7441533403},{"$f":"E444-E443","v":2690024.1313610077},{"$f":"F444-F443","v":2824525.3379290579},{"$f":"G444-G443","v":2965751.6048255106},{"$f":"H444-H443","v":3114039.1850667861},{"$f":"I444-I443","v":3269741.1443201257},{"$f":"J444-J443","v":3433228.201536132},{"$f":"K444-K443","v":3604889.6116129388},{"$f":"L444-L443","v":3785134.0921935858},{"$f":"M444-M443","v":3974390.7968032653},{"$f":"N444-N443","v":4173110.3366434285},{"$f":"O444-O443","v":4381765.8534756005},{"$f":"P444-P443","v":4600854.1461493801},{"$f":"Q444-Q443","v":4830896.8534568492},{"$f":"R444-R443","v":5072441.6961296918},{"$f":"S444-S443","v":5326063.780936176},{"$f":"T444-T443","v":5592366.9699829854},{"$f":"U444-U443","v":5871985.3184821345},{"$f":"V444-V443","v":6165584.5844062408},{"$f":"W444-W443","v":6473863.8136265529},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF444-AF443","v":2529383.0240328987},{"$f":"AG444-AG443","v":2655852.1752345441},{"$f":"AH444-AH443","v":2788644.783996271},{"$f":"AI444-AI443","v":2928077.0231960844},{"$f":"AJ444-AJ443","v":3074480.8743558889},{"$f":"AK444-AK443","v":3228204.918073683},{"$f":"AL444-AL443","v":3389615.1639773669},{"$f":"AM444-AM443","v":3559095.9221762354},{"$f":"AN444-AN443","v":3737050.7182850474},{"$f":"AO444-AO443","v":3923903.2541992995},{"$f":"AP444-AP443","v":4120098.4169092644},{"$f":"AQ444-AQ443","v":4326103.3377547283},{"$f":"AR444-AR443","v":4542408.5046424642},{"$f":"AS444-AS443","v":4769528.9298745869},{"$f":"AT444-AT443","v":5008005.3763683159},{"$f":"AU444-AU443","v":5258405.6451867316},{"$f":"AV444-AV443","v":5521325.9274460683},{"$f":"AW444-AW443","v":5797392.223818372},{"$f":"AX444-AX443","v":6087261.8350092908},{"$f":"AY444-AY443","v":6391624.9267597552},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"BH444-BH443","v":153065.10894776581},{"$f":"BI444-BI443","v":160718.36439515412},{"$f":"BJ444-BJ443","v":168754.28261491179},{"$f":"BK444-BK443","v":177191.99674565741},{"$f":"BL444-BL443","v":186051.59658294026},{"$f":"BM444-BM443","v":195354.17641208725},{"$f":"BN444-BN443","v":205121.88523269162},{"$f":"BO444-BO443","v":215377.97949432619},{"$f":"BP444-BP443","v":226146.87846904251},{"$f":"BQ444-BQ443","v":237454.22239249464},{"$f":"BR444-BR443","v":249326.93351211937},{"$f":"BS444-BS443","v":261793.28018772535},{"$f":"BT444-BT443","v":274882.94419711165},{"$f":"BU444-BU443","v":288627.09140696726},{"$f":"BV444-BV443","v":303058.4459773156},{"$f":"BW444-BW443","v":318211.3682761814},{"$f":"BX444-BX443","v":334121.93668999046},{"$f":"BY444-BY443","v":350828.03352448996},{"$f":"BZ444-BZ443","v":368369.43520071445},{"$f":"CA444-CA443","v":386787.90696075017}]
[null,"Mortgage Balance",{"$f":"C458","v":84712585.203090802},{"$f":"C446-D445","v":82150657.458937466},{"$f":"D446-E445","v":79460633.327576458},{"$f":"E446-F445","v":76636107.989647403},{"$f":"F446-G445","v":73670356.384821892},{"$f":"G446-H445","v":70556317.199755102},{"$f":"H446-I445","v":67286576.055434972},{"$f":"I446-J445","v":63853347.853898838},{"$f":"J446-K445","v":60248458.2422859},{"$f":"K446-L445","v":56463324.150092311},{"$f":"L446-M445","v":52488933.353289045},{"$f":"M446-N445","v":48315823.016645618},{"$f":"N446-O445","v":43934057.163170017},{"$f":"O446-P445","v":39333203.017020635},{"$f":"P446-Q445","v":34502306.163563788},{"$f":"Q446-R445","v":29429864.467434097},{"$f":"R446-S445","v":24103800.686497919},{"$f":"S446-T445","v":18511433.716514934},{"$f":"T446-U445","v":12639448.398032799},{"$f":"U446-V445","v":6473863.8136265585},{"$f":"V446-W445","v":0},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE458","v":83636462.981296897},{"$f":"AE446-AF445","v":81107079.957263991},{"$f":"AF446-AG445","v":78451227.78202945},{"$f":"AG446-AH445","v":75662582.998033181},{"$f":"AH446-AI445","v":72734505.974837095},{"$f":"AI446-AJ445","v":69660025.100481212},{"$f":"AJ446-AK445","v":66431820.182407528},{"$f":"AK446-AL445","v":63042205.018430158},{"$f":"AL446-AM445","v":59483109.096253924},{"$f":"AM446-AN445","v":55746058.377968878},{"$f":"AN446-AO445","v":51822155.123769581},{"$f":"AO446-AP445","v":47702056.706860319},{"$f":"AP446-AQ445","v":43375953.369105592},{"$f":"AQ446-AR445","v":38833544.864463128},{"$f":"AR446-AS445","v":34064015.934588544},{"$f":"AS446-AT445","v":29056010.55822023},{"$f":"AT446-AU445","v":23797604.9130335},{"$f":"AU446-AV445","v":18276278.985587433},{"$f":"AV446-AW445","v":12478886.76176906},{"$f":"AW446-AX445","v":6391624.9267597692},{"$f":"AX446-AY445","v":1.3969838619232178E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"BG458","v":5061243.8672204399},{"$f":"BG446-BH445","v":4908178.7582726739},{"$f":"BH446-BI445","v":4747460.3938775202},{"$f":"BI446-BJ445","v":4578706.1112626083},{"$f":"BJ446-BK445","v":4401514.1145169511},{"$f":"BK446-BL445","v":4215462.5179340113},{"$f":"BL446-BM445","v":4020108.3415219239},{"$f":"BM446-BN445","v":3814986.4562892322},{"$f":"BN446-BO445","v":3599608.476794906},{"$f":"BO446-BP445","v":3373461.5983258635},{"$f":"BP446-BQ445","v":3136007.3759333687},{"$f":"BQ446-BR445","v":2886680.4424212491},{"$f":"BR446-BS445","v":2624887.1622335236},{"$f":"BS446-BT445","v":2350004.2180364118},{"$f":"BT446-BU445","v":2061377.1266294445},{"$f":"BU446-BV445","v":1758318.680652129},{"$f":"BV446-BW445","v":1440107.3123759476},{"$f":"BW446-BX445","v":1105985.3756859573},{"$f":"BX446-BY445","v":755157.3421614673},{"$f":"BY446-BZ445","v":386787.90696075285},{"$f":"BZ446-CA445","v":2.6775524020195007E-9}]
[]
[]
[null,"Book Depr",null,{"$f":"-($C439)/20","v":6642549.2785367873},{"$f":"-($C439)/20","v":6642549.2785367873},6642549.2785367873,6642549.2785367873,6642549.2785367873,6642549.2785367873,6642549.2785367873,6642549.2785367873,6642549.2785367873,6642549.2785367873,6642549.2785367873,6642549.2785367873,6642549.2785367873,6642549.2785367873,6642549.2785367873,6642549.2785367873,6642549.2785367873,6642549.2785367873,6642549.2785367873,6642549.2785367873,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($AE$29)/20","v":6118979.2150024921},{"$f":"-($AE$29)/20","v":6118979.2150024921},6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($BG$29)/20","v":370288.80612163444},{"$f":"-($BG$29)/20","v":370288.80612163444},370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444]
[null,"Accum Depreciation",null,{"$f":"SUM($D449:D449)","v":6642549.2785367873},{"$f":"SUM($D449:E449)","v":13285098.557073575},{"$f":"SUM($D449:F449)","v":19927647.83561036},{"$f":"SUM($D449:G449)","v":26570197.114147149},{"$f":"SUM($D449:H449)","v":33212746.392683938},{"$f":"SUM($D449:I449)","v":39855295.671220727},{"$f":"SUM($D449:J449)","v":46497844.949757516},{"$f":"SUM($D449:K449)","v":53140394.228294306},{"$f":"SUM($D449:L449)","v":59782943.506831095},{"$f":"SUM($D449:M449)","v":66425492.785367884},{"$f":"SUM($D449:N449)","v":73068042.063904673},{"$f":"SUM($D449:O449)","v":79710591.342441455},{"$f":"SUM($D449:P449)","v":86353140.620978236},{"$f":"SUM($D449:Q449)","v":92995689.899515018},{"$f":"SUM($D449:R449)","v":99638239.1780518},{"$f":"SUM($D449:S449)","v":106280788.45658858},{"$f":"SUM($D449:T449)","v":112923337.73512536},{"$f":"SUM($D449:U449)","v":119565887.01366214},{"$f":"SUM($D449:V449)","v":126208436.29219893},{"$f":"SUM($D449:W449)","v":132850985.57073571},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AF449:AF449)","v":6118979.2150024921},{"$f":"SUM($AF449:AG449)","v":12237958.430004984},{"$f":"SUM($AF449:AH449)","v":18356937.645007476},{"$f":"SUM($AF449:AI449)","v":24475916.860009968},{"$f":"SUM($AF449:AJ449)","v":30594896.07501246},{"$f":"SUM($AF449:AK449)","v":36713875.290014952},{"$f":"SUM($AF449:AL449)","v":42832854.505017444},{"$f":"SUM($AF449:AM449)","v":48951833.720019937},{"$f":"SUM($AF449:AN449)","v":55070812.935022429},{"$f":"SUM($AF449:AO449)","v":61189792.150024921},{"$f":"SUM($AF449:AP449)","v":67308771.365027413},{"$f":"SUM($AF449:AQ449)","v":73427750.580029905},{"$f":"SUM($AF449:AR449)","v":79546729.795032397},{"$f":"SUM($AF449:AS449)","v":85665709.010034889},{"$f":"SUM($AF449:AT449)","v":91784688.225037381},{"$f":"SUM($AF449:AU449)","v":97903667.440039873},{"$f":"SUM($AF449:AV449)","v":104022646.65504237},{"$f":"SUM($AF449:AW449)","v":110141625.87004486},{"$f":"SUM($AF449:AX449)","v":116260605.08504735},{"$f":"SUM($AF449:AY449)","v":122379584.30004984},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BH449:BH449)","v":370288.80612163444},{"$f":"SUM($BH449:BI449)","v":740577.61224326887},{"$f":"SUM($BH449:BJ449)","v":1110866.4183649034},{"$f":"SUM($BH449:BK449)","v":1481155.2244865377},{"$f":"SUM($BH449:BL449)","v":1851444.0306081721},{"$f":"SUM($BH449:BM449)","v":2221732.8367298064},{"$f":"SUM($BH449:BN449)","v":2592021.6428514407},{"$f":"SUM($BH449:BO449)","v":2962310.448973075},{"$f":"SUM($BH449:BP449)","v":3332599.2550947093},{"$f":"SUM($BH449:BQ449)","v":3702888.0612163437},{"$f":"SUM($BH449:BR449)","v":4073176.867337978},{"$f":"SUM($BH449:BS449)","v":4443465.6734596128},{"$f":"SUM($BH449:BT449)","v":4813754.4795812471},{"$f":"SUM($BH449:BU449)","v":5184043.2857028814},{"$f":"SUM($BH449:BV449)","v":5554332.0918245157},{"$f":"SUM($BH449:BW449)","v":5924620.89794615},{"$f":"SUM($BH449:BX449)","v":6294909.7040677844},{"$f":"SUM($BH449:BY449)","v":6665198.5101894187},{"$f":"SUM($BH449:BZ449)","v":7035487.316311053},{"$f":"SUM($BH449:CA449)","v":7405776.1224326873}]
[null,"End Year Book Value",null,{"$f":"-$C439-D450","v":126208436.29219897},119565887.01366217,112923337.73512539,106280788.4565886,99638239.178051814,92995689.899515033,86353140.620978236,79710591.34244144,73068042.063904658,66425492.785367869,59782943.50683108,53140394.228294298,46497844.949757516,39855295.671220735,33212746.392683953,26570197.114147171,19927647.83561039,13285098.557073608,6642549.2785368264,0,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE439-AF450","v":126732006.35573326},{"$f":"-$AE439-AG450","v":120613027.14073077},{"$f":"-$AE439-AH450","v":114494047.92572828},{"$f":"-$AE439-AI450","v":108375068.71072578},{"$f":"-$AE439-AJ450","v":102256089.49572329},{"$f":"-$AE439-AK450","v":96137110.2807208},{"$f":"-$AE439-AL450","v":90018131.065718308},{"$f":"-$AE439-AM450","v":83899151.850715816},{"$f":"-$AE439-AN450","v":77780172.635713324},{"$f":"-$AE439-AO450","v":71661193.420710832},{"$f":"-$AE439-AP450","v":65542214.20570834},{"$f":"-$AE439-AQ450","v":59423234.990705848},{"$f":"-$AE439-AR450","v":53304255.775703356},{"$f":"-$AE439-AS450","v":47185276.560700864},{"$f":"-$AE439-AT450","v":41066297.345698372},{"$f":"-$AE439-AU450","v":34947318.130695879},{"$f":"-$AE439-AV450","v":28828338.915693387},{"$f":"-$AE439-AW450","v":22709359.700690895},{"$f":"-$AE439-AX450","v":16590380.485688403},{"$f":"-$AE439-AY450","v":10471401.270685911},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BG439-BH450","v":7669162.0745838312},{"$f":"-$BG439-BI450","v":7298873.2684621969},{"$f":"-$BG439-BJ450","v":6928584.4623405617},{"$f":"-$BG439-BK450","v":6558295.6562189274},{"$f":"-$BG439-BL450","v":6188006.850097293},{"$f":"-$BG439-BM450","v":5817718.0439756587},{"$f":"-$BG439-BN450","v":5447429.2378540244},{"$f":"-$BG439-BO450","v":5077140.4317323901},{"$f":"-$BG439-BP450","v":4706851.6256107558},{"$f":"-$BG439-BQ450","v":4336562.8194891214},{"$f":"-$BG439-BR450","v":3966274.0133674876},{"$f":"-$BG439-BS450","v":3595985.2072458528},{"$f":"-$BG439-BT450","v":3225696.4011242185},{"$f":"-$BG439-BU450","v":2855407.5950025842},{"$f":"-$BG439-BV450","v":2485118.7888809498},{"$f":"-$BG439-BW450","v":2114829.9827593155},{"$f":"-$BG439-BX450","v":1744541.1766376812},{"$f":"-$BG439-BY450","v":1374252.3705160469},{"$f":"-$BG439-BZ450","v":1003963.5643944126},{"$f":"-$BG439-CA450","v":633674.75827277824}]
[null,"Prop. Tax Value",{"$f":"-C439","v":132850985.57073575},{"$f":"C452/(($C452/$X452)^(1/21))","v":125448592.42600952},{"$f":"D452/(($C452/$X452)^(1/21))","v":118458657.07400259},111858197.56449309,105625512.49049367,99740109.636997208,94182638.605380058,88934827.191941306,83979421.311399207,79300128.267821565,74881563.186472714,70709198.430452183,66769315.835814029,63048961.608122371,59535903.732149191,56218591.75468336,53086118.808222204,50128185.750684783,47335067.303243093,44697580.074937083,42207052.368942782,{"$f":"X439","v":39855295.671220727},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE439","v":132850985.57073575},{"$f":"AE452/(($AE452/$AZ452)^(1/21))","v":125448592.42600952},{"$f":"AF452/(($AE452/$AZ452)^(1/21))","v":118458657.07400259},111858197.56449309,105625512.49049367,99740109.636997208,94182638.605380058,88934827.191941306,83979421.311399207,79300128.267821565,74881563.186472714,70709198.430452183,66769315.835814029,63048961.608122371,59535903.732149191,56218591.75468336,53086118.808222204,50128185.750684783,47335067.303243093,44697580.074937083,42207052.368942782,{"$f":"AZ439","v":39855295.671220727},null,null,null,null,null,"Prop. Tax Value",{"$f":"-BG439","v":8039450.8807054656},{"$f":"BG452/(($BG452/$CB452)^(1/21))","v":7591496.5367385475},{"$f":"BH452/(($BG452/$CB452)^(1/21))","v":7168501.9937899327},6769076.5037281122,6391906.8102398766,6035752.8310233979,5699443.5805674391,5381873.320111353,5081997.9221274564,4798831.4373727068,4531442.8532226067,4278953.03262919,4040531.8236387987,3815395.3299661428,3602803.3336506621,3402056.8613212374,3212495.8860674677,3033497.1573615717,2864472.1518960027,2704865.1385994079,2554151.3514689663,{"$f":"CB439","v":2411835.2642116398}]
[null,"Tax Dep",null,{"$f":"($C275*0.95)*-D$4","v":23791694.332376368},{"$f":"($C275*0.95)*-E$4","v":38066710.931802191},22840026.559081312,13704015.935448786,13704015.935448786,6852007.9677243931,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AE439*0.95)*-D$4","v":25241687.258439794},{"$f":"($AE439*0.95)*-E$4","v":40386699.613503665},{"$f":"($AE439*0.95)*-F$4","v":24232019.768102199},{"$f":"($AE439*0.95)*-G$4","v":14539211.86086132},{"$f":"($AE439*0.95)*-H$4","v":14539211.86086132},{"$f":"($AE439*0.95)*-I$4","v":7269605.93043066},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BG439*0.95)*-D$4","v":1527495.6673340385},{"$f":"($BG439*0.95)*-E$4","v":2443993.0677344613},{"$f":"($BG439*0.95)*-F$4","v":1466395.8406406769},{"$f":"($BG439*0.95)*-G$4","v":879837.50438440614},{"$f":"($BG439*0.95)*-H$4","v":879837.50438440614},{"$f":"($BG439*0.95)*-I$4","v":439918.75219220307}]
[null,"After Tax Dep. Value",null,{"$f":"D453*$B$6","v":4996255.8097990369},{"$f":"E453*$B$6","v":7994009.29567846},{"$f":"F453*$B$6","v":4796405.5774070751},{"$f":"G453*$B$6","v":2877843.346444245},{"$f":"H453*$B$6","v":2877843.346444245},{"$f":"I453*$B$6","v":1438921.6732221225},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF453*$B$6","v":5300754.3242723569},{"$f":"AG453*$B$6","v":8481206.9188357685},{"$f":"AH453*$B$6","v":5088724.1513014613},{"$f":"AI453*$B$6","v":3053234.4907808769},{"$f":"AJ453*$B$6","v":3053234.4907808769},{"$f":"AK453*$B$6","v":1526617.2453904385},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BH453*$B$6","v":320774.09014014807},{"$f":"BI453*$B$6","v":513238.54422423686},{"$f":"BJ453*$B$6","v":307943.12653454213},{"$f":"BK453*$B$6","v":184765.87592072529},{"$f":"BL453*$B$6","v":184765.87592072529},{"$f":"BM453*$B$6","v":92382.937960362644}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D454:I454)","v":20773140.666041199},{"$f":"C456/C460","v":0.1563642194809361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AF454:AK454)","v":22039166.809328135},{"$f":"AE456/AE460","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BH454:BM454)","v":1333695.7814357183},{"$f":"BG456/BG460","v":0.16589389017060402}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D435:W435)","v":12415979.959881846},{"$f":"C457/C460","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AF435:AY435)","v":12415979.959881846},{"$f":"AE457/AE460","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BH435:CA435)","v":751350.54959864169},{"$f":"BG457/BG460","v":9.3457943925233655E-2}]
[0.85,"Debt",{"$f":"(C460-C456-C457)*$A458","v":84712585.203090802},{"$f":"C458/C460","v":0.63765116110475573},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AE460-AE456-AE457)*$A458","v":83636462.981296897},{"$f":"AE458/AE460","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BG460-BG456-BG457)*$A458","v":5061243.8672204399},{"$f":"BG458/BG460","v":0.62955094101853804}]
[0.15,"Equity",{"$f":"(C460-C456-C457)*$A459","v":14949279.741721908},{"$f":"C459/C460","v":0.11252667548907455},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AE460-AE456-AE457)*$A459","v":14759375.820228865},{"$f":"AE459/AE460","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BG460-BG456-BG457)*$A459","v":893160.68245066586},{"$f":"BG459/BG460","v":0.11109722488562435}]
[null,"Total",{"$f":"-C439","v":132850985.57073575},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE439","v":132850985.57073575},null,null,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",{"$f":"-BG439","v":8039450.8807054656}]
[null,"Check",{"$f":"SUM(C456:C459)-C460","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE456:AE459)-AE460","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BG456:BG459)-BG460","v":0}]
[null,"2031 Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031 Southern NW Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031 Small Solar"]
[null,"Year",null,2031,{"$f":"D463+1","v":2032},{"$f":"E463+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,null,null,"Year",null,2031,{"$f":"AF463+1","v":2032},{"$f":"AG463+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,null,null,"Year",null,2031,{"$f":"BH463+1","v":2032},{"$f":"BI463+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D463-$D$12)","v":244443.29744541229},{"$f":"D464*(1-'Resource Options'!$AA$27)","v":243221.08095818522},{"$f":"E464*(1-'Resource Options'!$AA$27)","v":242004.9755533943},{"$f":"F464*(1-'Resource Options'!$AA$27)","v":240794.95067562733},{"$f":"G464*(1-'Resource Options'!$AA$27)","v":239590.9759222492},{"$f":"H464*(1-'Resource Options'!$AA$27)","v":238393.02104263796},{"$f":"I464*(1-'Resource Options'!$AA$27)","v":237201.05593742477},{"$f":"J464*(1-'Resource Options'!$AA$27)","v":236015.05065773765},{"$f":"K464*(1-'Resource Options'!$AA$27)","v":234834.97540444895},{"$f":"L464*(1-'Resource Options'!$AA$27)","v":233660.80052742671},{"$f":"M464*(1-'Resource Options'!$AA$27)","v":232492.49652478957},{"$f":"N464*(1-'Resource Options'!$AA$27)","v":231330.03404216561},{"$f":"O464*(1-'Resource Options'!$AA$27)","v":230173.38387195478},{"$f":"P464*(1-'Resource Options'!$AA$27)","v":229022.516952595},{"$f":"Q464*(1-'Resource Options'!$AA$27)","v":227877.40436783203},{"$f":"R464*(1-'Resource Options'!$AA$27)","v":226738.01734599288},{"$f":"S464*(1-'Resource Options'!$AA$27)","v":225604.32725926291},{"$f":"T464*(1-'Resource Options'!$AA$27)","v":224476.30562296658},{"$f":"U464*(1-'Resource Options'!$AA$27)","v":223353.92409485174},{"$f":"V464*(1-'Resource Options'!$AA$27)","v":222237.15447437749},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$28/100*'Resource Options'!$J$28*8760)*(1+'Resource Options'!$X$28)^($D463-$D$12)","v":271603.66382823588},{"$f":"AF464*(1-'Resource Options'!$AA$27)","v":270245.6455090947},{"$f":"AG464*(1-'Resource Options'!$AA$27)","v":268894.41728154925},{"$f":"AH464*(1-'Resource Options'!$AA$27)","v":267549.94519514148},{"$f":"AI464*(1-'Resource Options'!$AA$27)","v":266212.19546916574},{"$f":"AJ464*(1-'Resource Options'!$AA$27)","v":264881.13449181989},{"$f":"AK464*(1-'Resource Options'!$AA$27)","v":263556.72881936078},{"$f":"AL464*(1-'Resource Options'!$AA$27)","v":262238.94517526397},{"$f":"AM464*(1-'Resource Options'!$AA$27)","v":260927.75044938765},{"$f":"AN464*(1-'Resource Options'!$AA$27)","v":259623.1116971407},{"$f":"AO464*(1-'Resource Options'!$AA$27)","v":258324.996138655},{"$f":"AP464*(1-'Resource Options'!$AA$27)","v":257033.37115796172},{"$f":"AQ464*(1-'Resource Options'!$AA$27)","v":255748.20430217191},{"$f":"AR464*(1-'Resource Options'!$AA$27)","v":254469.46328066106},{"$f":"AS464*(1-'Resource Options'!$AA$27)","v":253197.11596425774},{"$f":"AT464*(1-'Resource Options'!$AA$27)","v":251931.13038443646},{"$f":"AU464*(1-'Resource Options'!$AA$27)","v":250671.47473251427},{"$f":"AV464*(1-'Resource Options'!$AA$27)","v":249418.11735885168},{"$f":"AW464*(1-'Resource Options'!$AA$27)","v":248171.02677205743},{"$f":"AX464*(1-'Resource Options'!$AA$27)","v":246930.17163819715},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$26/100*'Resource Options'!$J$26*8760)*(1+'Resource Options'!$X$26)^($D463-$D$12)","v":11316.819326176494},{"$f":"BH464*(1-'Resource Options'!$AA$27)","v":11260.235229545611},{"$f":"BI464*(1-'Resource Options'!$AA$27)","v":11203.934053397883},{"$f":"BJ464*(1-'Resource Options'!$AA$27)","v":11147.914383130894},{"$f":"BK464*(1-'Resource Options'!$AA$27)","v":11092.17481121524},{"$f":"BL464*(1-'Resource Options'!$AA$27)","v":11036.713937159164},{"$f":"BM464*(1-'Resource Options'!$AA$27)","v":10981.530367473368},{"$f":"BN464*(1-'Resource Options'!$AA$27)","v":10926.622715636},{"$f":"BO464*(1-'Resource Options'!$AA$27)","v":10871.98960205782},{"$f":"BP464*(1-'Resource Options'!$AA$27)","v":10817.62965404753},{"$f":"BQ464*(1-'Resource Options'!$AA$27)","v":10763.541505777293},{"$f":"BR464*(1-'Resource Options'!$AA$27)","v":10709.723798248408},{"$f":"BS464*(1-'Resource Options'!$AA$27)","v":10656.175179257165},{"$f":"BT464*(1-'Resource Options'!$AA$27)","v":10602.894303360879},{"$f":"BU464*(1-'Resource Options'!$AA$27)","v":10549.879831844075},{"$f":"BV464*(1-'Resource Options'!$AA$27)","v":10497.130432684855},{"$f":"BW464*(1-'Resource Options'!$AA$27)","v":10444.64478052143},{"$f":"BX464*(1-'Resource Options'!$AA$27)","v":10392.421556618823},{"$f":"BY464*(1-'Resource Options'!$AA$27)","v":10340.459448835729},{"$f":"BZ464*(1-'Resource Options'!$AA$27)","v":10288.75715159155}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M41","v":50.306421388394156},{"$f":"D465","v":50.306421388394156},{"$f":"E465","v":50.306421388394156},50.306421388394156,50.306421388394156,50.306421388394156,50.306421388394156,50.306421388394156,50.306421388394156,50.306421388394156,50.306421388394156,50.306421388394156,50.306421388394156,50.306421388394156,50.306421388394156,50.306421388394156,50.306421388394156,50.306421388394156,50.306421388394156,50.306421388394156,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P41","v":44.599931997098274},{"$f":"AF465","v":44.599931997098274},{"$f":"AG465","v":44.599931997098274},44.599931997098274,44.599931997098274,44.599931997098274,44.599931997098274,44.599931997098274,44.599931997098274,44.599931997098274,44.599931997098274,44.599931997098274,44.599931997098274,44.599931997098274,44.599931997098274,44.599931997098274,44.599931997098274,44.599931997098274,44.599931997098274,44.599931997098274,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S41","v":65.174694734952666},{"$f":"BH465","v":65.174694734952666},{"$f":"BI465","v":65.174694734952666},65.174694734952666,65.174694734952666,65.174694734952666,65.174694734952666,65.174694734952666,65.174694734952666,65.174694734952666,65.174694734952666,65.174694734952666,65.174694734952666,65.174694734952666,65.174694734952666,65.174694734952666,65.174694734952666,65.174694734952666,65.174694734952666,65.174694734952666]
[null,"Revenue",null,{"$f":"D465*D464","v":12297067.526857484},{"$f":"E465*E464","v":12235582.189223196},{"$f":"F465*F464","v":12174404.278277081},{"$f":"G465*G464","v":12113532.256885694},{"$f":"H465*H464","v":12052964.595601266},{"$f":"I465*I464","v":11992699.772623261},{"$f":"J465*J464","v":11932736.273760144},{"$f":"K465*K464","v":11873072.592391344},{"$f":"L465*L464","v":11813707.229429387},{"$f":"M465*M464","v":11754638.693282239},{"$f":"N465*N464","v":11695865.499815829},{"$f":"O465*O464","v":11637386.172316749},{"$f":"P465*P464","v":11579199.241455164},{"$f":"Q465*Q464","v":11521303.245247889},{"$f":"R465*R464","v":11463696.72902165},{"$f":"S465*S464","v":11406378.245376542},{"$f":"T465*T464","v":11349346.354149658},{"$f":"U465*U464","v":11292599.62237891},{"$f":"V465*V464","v":11236136.624267014},{"$f":"W465*W464","v":11179955.941145679},null,null,null,null,null,null,"Revenue",null,{"$f":"AF465*AF464","v":12113504.936902061},{"$f":"AG465*AG464","v":12052937.41221755},{"$f":"AH465*AH464","v":11992672.725156464},{"$f":"AI465*AI464","v":11932709.36153068},{"$f":"AJ465*AJ464","v":11873045.814723026},{"$f":"AK465*AK464","v":11813680.585649408},{"$f":"AL465*AL464","v":11754612.182721162},{"$f":"AM465*AM464","v":11695839.121807557},{"$f":"AN465*AN464","v":11637359.926198518},{"$f":"AO465*AO464","v":11579173.126567524},{"$f":"AP465*AP464","v":11521277.260934686},{"$f":"AQ465*AQ464","v":11463670.874630013},{"$f":"AR465*AR464","v":11406352.520256864},{"$f":"AS465*AS464","v":11349320.75765558},{"$f":"AT465*AT464","v":11292574.153867301},{"$f":"AU465*AU464","v":11236111.283097966},{"$f":"AV465*AV464","v":11179930.726682475},{"$f":"AW465*AW464","v":11124031.073049061},{"$f":"AX465*AX464","v":11068410.917683817},{"$f":"AY465*AY464","v":11013068.863095397},null,null,null,null,null,null,"Revenue",null,{"$f":"BH465*BH464","v":737570.24495416565},{"$f":"BI465*BI464","v":733882.39372939488},{"$f":"BJ465*BJ464","v":730212.98176074785},{"$f":"BK465*BK464","v":726561.91685194417},{"$f":"BL465*BL464","v":722929.10726768454},{"$f":"BM465*BM464","v":719314.46173134609},{"$f":"BN465*BN464","v":715717.88942268933},{"$f":"BO465*BO464","v":712139.29997557576},{"$f":"BP465*BP464","v":708578.60347569792},{"$f":"BQ465*BQ464","v":705035.7104583194},{"$f":"BR465*BR464","v":701510.53190602781},{"$f":"BS465*BS464","v":698002.97924649774},{"$f":"BT465*BT464","v":694512.96435026522},{"$f":"BU465*BU464","v":691040.3995285139},{"$f":"BV465*BV464","v":687585.19753087137},{"$f":"BW465*BW464","v":684147.27154321701},{"$f":"BX465*BX464","v":680726.53518550086},{"$f":"BY465*BY464","v":677322.90250957338},{"$f":"BZ465*BZ464","v":673936.28799702553},{"$f":"CA465*CA464","v":670566.60655704036}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(E463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(F463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(G463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(H463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(I463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(J463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(K463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(L463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(M463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(N463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(O463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(P463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(Q463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(R463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(S463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(T463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(U463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},{"$f":"HLOOKUP(V463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1478071.0526283374},{"$f":"HLOOKUP(W463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1507632.4736809041},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1034885.3043630372},{"$f":"HLOOKUP(AG463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(AH463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(AI463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(AJ463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(AK463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(AL463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(AM463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(AN463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(AO463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(AP463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(AQ463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(AR463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(AS463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(AT463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(AU463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(AV463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(AW463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},{"$f":"HLOOKUP(AX463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1478071.0526283374},{"$f":"HLOOKUP(AY463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1507632.4736809041},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BH463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":64680.331522689827},{"$f":"HLOOKUP(BI463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":65973.938153143637},{"$f":"HLOOKUP(BJ463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":67293.416916206494},{"$f":"HLOOKUP(BK463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":68639.285254530638},{"$f":"HLOOKUP(BL463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":70012.070959621269},{"$f":"HLOOKUP(BM463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":71412.312378813687},{"$f":"HLOOKUP(BN463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":72840.558626389946},{"$f":"HLOOKUP(BO463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":74297.36979891776},{"$f":"HLOOKUP(BP463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":75783.317194896095},{"$f":"HLOOKUP(BQ463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":77298.98353879404},{"$f":"HLOOKUP(BR463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":78844.963209569905},{"$f":"HLOOKUP(BS463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":80421.862473761299},{"$f":"HLOOKUP(BT463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":82030.29972323656},{"$f":"HLOOKUP(BU463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":83670.905717701273},{"$f":"HLOOKUP(BV463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":85344.323832055292},{"$f":"HLOOKUP(BW463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":87051.210308696391},{"$f":"HLOOKUP(BX463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":88792.234514870332},{"$f":"HLOOKUP(BY463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":90568.079205167727},{"$f":"HLOOKUP(BZ463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":92379.440789271088},{"$f":"HLOOKUP(CA463,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":94227.029605056508}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D464","v":0},{"$f":"HLOOKUP(E463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E464","v":0},{"$f":"HLOOKUP(F463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F464","v":0},{"$f":"HLOOKUP(G463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G464","v":0},{"$f":"HLOOKUP(H463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H464","v":0},{"$f":"HLOOKUP(I463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I464","v":0},{"$f":"HLOOKUP(J463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J464","v":0},{"$f":"HLOOKUP(K463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K464","v":0},{"$f":"HLOOKUP(L463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L464","v":0},{"$f":"HLOOKUP(M463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M464","v":0},{"$f":"HLOOKUP(N463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N464","v":0},{"$f":"HLOOKUP(O463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O464","v":0},{"$f":"HLOOKUP(P463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P464","v":0},{"$f":"HLOOKUP(Q463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q464","v":0},{"$f":"HLOOKUP(R463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R464","v":0},{"$f":"HLOOKUP(S463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S464","v":0},{"$f":"HLOOKUP(T463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T464","v":0},{"$f":"HLOOKUP(U463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U464","v":0},{"$f":"HLOOKUP(V463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V464","v":0},{"$f":"HLOOKUP(W463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W464","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF464","v":0},{"$f":"HLOOKUP(AG463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG464","v":0},{"$f":"HLOOKUP(AH463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH464","v":0},{"$f":"HLOOKUP(AI463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI464","v":0},{"$f":"HLOOKUP(AJ463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ464","v":0},{"$f":"HLOOKUP(AK463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK464","v":0},{"$f":"HLOOKUP(AL463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL464","v":0},{"$f":"HLOOKUP(AM463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM464","v":0},{"$f":"HLOOKUP(AN463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN464","v":0},{"$f":"HLOOKUP(AO463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO464","v":0},{"$f":"HLOOKUP(AP463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP464","v":0},{"$f":"HLOOKUP(AQ463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ464","v":0},{"$f":"HLOOKUP(AR463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR464","v":0},{"$f":"HLOOKUP(AS463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS464","v":0},{"$f":"HLOOKUP(AT463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT464","v":0},{"$f":"HLOOKUP(AU463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU464","v":0},{"$f":"HLOOKUP(AV463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV464","v":0},{"$f":"HLOOKUP(AW463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW464","v":0},{"$f":"HLOOKUP(AX463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX464","v":0},{"$f":"HLOOKUP(AY463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY464","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BH463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH464","v":0},{"$f":"HLOOKUP(BI463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI464","v":0},{"$f":"HLOOKUP(BJ463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ464","v":0},{"$f":"HLOOKUP(BK463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK464","v":0},{"$f":"HLOOKUP(BL463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL464","v":0},{"$f":"HLOOKUP(BM463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM464","v":0},{"$f":"HLOOKUP(BN463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN464","v":0},{"$f":"HLOOKUP(BO463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO464","v":0},{"$f":"HLOOKUP(BP463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP464","v":0},{"$f":"HLOOKUP(BQ463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ464","v":0},{"$f":"HLOOKUP(BR463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR464","v":0},{"$f":"HLOOKUP(BS463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS464","v":0},{"$f":"HLOOKUP(BT463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT464","v":0},{"$f":"HLOOKUP(BU463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU464","v":0},{"$f":"HLOOKUP(BV463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV464","v":0},{"$f":"HLOOKUP(BW463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW464","v":0},{"$f":"HLOOKUP(BX463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX464","v":0},{"$f":"HLOOKUP(BY463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY464","v":0},{"$f":"HLOOKUP(BZ463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ464","v":0},{"$f":"HLOOKUP(CA463,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA464","v":0}]
[null,"B&O Tax",null,{"$f":"D466*0.00275","v":33816.935698858077},{"$f":"E466*0.00275","v":33647.851020363785},33479.611765261972,33312.213706435658,33145.652637903477,32979.92437471397,32815.024752840392,32650.949629076193,32487.694880930812,32325.256406526154,32163.630124493528,32002.811973871056,31842.797914001698,31683.583924431692,31525.166004809536,31367.540174785488,31210.702473911559,31054.648961542,30899.375716734285,30744.878838150617,null,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"B&O Tax",null,{"$f":"BH466*0.00275","v":2028.3181736239553},{"$f":"BI466*0.00275","v":2018.1765827558359},2008.0856998420566,1998.0452713428463,1988.0550449861323,1978.1147697612016,1968.2241959123955,1958.3830749328333,1948.5911595581692,1938.8482037603783,1929.1539627415764,1919.5081929278688,1909.9106519632292,1900.3610987034131,1890.8592932098961,1881.4049967438466,1871.9979717601273,1862.6379819013266,1853.3247919918201,1844.058168031861]
[null,"Property Tax",null,{"$f":"C493*$B$8","v":1348304.6525573975},{"$f":"D493*$B$8","v":1273177.764531571},1202236.9106440526,1135248.8470820407,1071993.3262660205,1012262.3727058849,955859.59920600255,902599.5611710127,852307.14688939077,804817.00179012131,759972.98477951181,717627.65487065946,677641.78641767683,639883.91136083414,604229.88697758236,570562.48771828157,538771.01978464739,508750.95718370005,480403.59806061431,453635.74018053658,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE493*$B$8","v":1348304.6525573975},{"$f":"AF493*$B$8","v":1273177.764531571},1202236.9106440526,1135248.8470820407,1071993.3262660205,1012262.3727058849,955859.59920600255,902599.5611710127,852307.14688939077,804817.00179012131,759972.98477951181,717627.65487065946,677641.78641767683,639883.91136083414,604229.88697758236,570562.48771828157,538771.01978464739,508750.95718370005,480403.59806061431,453635.74018053658,null,null,null,null,null,null,"Property Tax",null,{"$f":"BG493*$B$8","v":81592.386988279759},{"$f":"BH493*$B$8","v":77046.098351359513},72753.126734974037,68699.357436336621,64871.462217124514,61256.855482056468,57843.652899178938,54620.632325810118,51577.196911671555,48703.340257895601,45989.613517356229,43427.094328153638,41007.357478110156,38722.447203826378,36564.851033220555,34527.475085549231,32603.620747698718,30786.962650062578,29071.527869592519,27451.676291645381]
[null,"Total Operating Costs",null,{"$f":"SUM(D468:D471)","v":2417006.8926192927},{"$f":"SUM(E468:E471)","v":2362408.6260022325},{"$f":"SUM(F468:F471)","v":2312411.1930686184},{"$f":"SUM(G468:G471)","v":2266789.6248609666},{"$f":"SUM(H468:H471)","v":2225332.1142578642},{"$f":"SUM(I468:I471)","v":2187839.2951416178},{"$f":"SUM(J468:J471)","v":2154123.561981082},{"$f":"SUM(K468:K471)","v":2124008.4275827734},{"$f":"SUM(L468:L471)","v":2097327.9168886594},{"$f":"SUM(M468:M471)","v":2073925.9948173519},{"$f":"SUM(N468:N471)","v":2053656.0262571238},{"$f":"SUM(O468:O471)","v":2036380.2664247113},{"$f":"SUM(P468:P471)","v":2021969.3799034632},{"$f":"SUM(Q468:Q471)","v":2010301.986768486},{"$f":"SUM(R468:R471)","v":2001264.2342952765},{"$f":"SUM(S468:S471)","v":1994749.3928322094},{"$f":"SUM(T468:T471)","v":1990657.4744964843},{"$f":"SUM(U468:U471)","v":1988894.8734279256},{"$f":"SUM(V468:V471)","v":1989374.026405686},{"$f":"SUM(W468:W471)","v":1992013.0926995913},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF468:AF471)","v":2383189.9569204347},{"$f":"SUM(AG468:AG471)","v":2328760.7749818689},{"$f":"SUM(AH468:AH471)","v":2278931.5813033562},{"$f":"SUM(AI468:AI471)","v":2233477.4111545309},{"$f":"SUM(AJ468:AJ471)","v":2192186.4616199606},{"$f":"SUM(AK468:AK471)","v":2154859.3707669037},{"$f":"SUM(AL468:AL471)","v":2121308.5372282416},{"$f":"SUM(AM468:AM471)","v":2091357.4779536969},{"$f":"SUM(AN468:AN471)","v":2064840.2220077286},{"$f":"SUM(AO468:AO471)","v":2041600.7384108258},{"$f":"SUM(AP468:AP471)","v":2021492.3961326303},{"$f":"SUM(AQ468:AQ471)","v":2004377.4544508406},{"$f":"SUM(AR468:AR471)","v":1990126.5819894616},{"$f":"SUM(AS468:AS471)","v":1978618.4028440546},{"$f":"SUM(AT468:AT471)","v":1969739.0682904669},{"$f":"SUM(AU468:AU471)","v":1963381.8526574238},{"$f":"SUM(AV468:AV471)","v":1959446.7720225728},{"$f":"SUM(AW468:AW471)","v":1957840.2244663837},{"$f":"SUM(AX468:AX471)","v":1958474.6506889518},{"$f":"SUM(AY468:AY471)","v":1961268.2138614408},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BH468:BH471)","v":148301.03668459354},{"$f":"SUM(BI468:BI471)","v":145038.21308725898},{"$f":"SUM(BJ468:BJ471)","v":142054.6293510226},{"$f":"SUM(BK468:BK471)","v":139336.6879622101},{"$f":"SUM(BL468:BL471)","v":136871.58822173192},{"$f":"SUM(BM468:BM471)","v":134647.28263063135},{"$f":"SUM(BN468:BN471)","v":132652.43572148128},{"$f":"SUM(BO468:BO471)","v":130876.38519966071},{"$f":"SUM(BP468:BP471)","v":129309.10526612581},{"$f":"SUM(BQ468:BQ471)","v":127941.17200045002},{"$f":"SUM(BR468:BR471)","v":126763.73068966772},{"$f":"SUM(BS468:BS471)","v":125768.4649948428},{"$f":"SUM(BT468:BT471)","v":124947.56785330994},{"$f":"SUM(BU468:BU471)","v":124293.71402023107},{"$f":"SUM(BV468:BV471)","v":123800.03415848574},{"$f":"SUM(BW468:BW471)","v":123460.09039098947},{"$f":"SUM(BX468:BX471)","v":123267.85323432917},{"$f":"SUM(BY468:BY471)","v":123217.67983713163},{"$f":"SUM(BZ468:BZ471)","v":123304.29345085543},{"$f":"SUM(CA468:CA471)","v":123522.76406473375}]
[]
[null,"EBITDA",null,{"$f":"D466-D472","v":9880060.6342381909},{"$f":"E466-E472","v":9873173.5632209629},9861993.0852084626,9846742.6320247278,9827632.4813434016,9804860.4774816446,9778612.7117790617,9749064.1648085713,9716379.3125407267,9680712.6984648872,9642209.4735587053,9601005.9058920369,9557229.8615517002,9511001.2584794033,9462432.4947263729,9411628.8525443338,9358688.8796531744,9303704.7489509843,9246762.5978613272,9187942.8484460879,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF466-AF472","v":9730314.9799816273},{"$f":"AG466-AG472","v":9724176.6372356806},9713741.1438531075,9699231.9503761493,9680859.3531030659,9658821.2148825042,9633303.6454929207,9604481.64385386,9572519.7041907888,9537572.3881566972,9499784.8648020551,9459293.4201791734,9416225.9382674024,9370702.354811525,9322835.0855768342,9272729.4304405414,9220483.9546599016,9166190.8485826775,9109936.2669948656,9051800.6492339559,null,null,null,null,null,null,"EBITDA",null,{"$f":"BH466-BH472","v":589269.20826957212},{"$f":"BI466-BI472","v":588844.18064213591},588158.35240972531,587225.22888973402,586057.51904595259,584667.17910071474,583065.45370120811,581262.91477591509,579269.49820957216,577094.53845786932,574746.80121636007,572234.51425165497,569565.39649695531,566746.68550828286,563785.16337238566,560687.18115222757,557458.68195117172,554105.22267244174,550631.99454617011,547043.8424923066]
[null,"Before Tax Earnings",null,{"$f":"D474-D494-D484","v":-18564870.079821434},{"$f":"E474-E476-E494","v":-28760731.361465082},-13318349.869603166,-4061463.1408622488,-4080573.291543575,2850757.5910381563,9778612.7117790617,9749064.1648085713,9716379.3125407267,9680712.6984648872,9642209.4735587053,9601005.9058920369,9557229.8615517002,9511001.2584794033,9462432.4947263729,9411628.8525443338,9358688.8796531744,9303704.7489509843,9246762.5978613272,9187942.8484460879,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF474-AF494-AF484","v":-20131605.732594833},{"$f":"AG474-AG476-AG494","v":-31264284.8005092},-14879335.718793822,-5056614.1672120076,-5074986.764485091,2280898.1560884258,9633303.6454929207,9604481.64385386,9572519.7041907888,9537572.3881566972,9499784.8648020551,9459293.4201791734,9416225.9382674024,9370702.354811525,9322835.0855768342,9272729.4304405414,9220483.9546599016,9166190.8485826775,9109936.2669948656,9051800.6492339559,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BH474-BH494-BH484","v":-1217818.9645498446},{"$f":"BI474-BI476-BI494","v":-1891564.3838015688},-900086.78625649749,-305721.85430999973,-306889.56415378116,138193.63750084786,583065.45370120811,581262.91477591509,579269.49820957216,577094.53845786932,574746.80121636007,572234.51425165497,569565.39649695531,566746.68550828286,563785.16337238566,560687.18115222757,557458.68195117172,554105.22267244174,550631.99454617011,547043.8424923066]
[null,"ITC",null,{"$f":"-C480*0.1","v":13483046.525573976},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-AE480*0.1","v":13483046.525573976},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-BG480*0.1","v":815923.86988279771},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D475*$B$6-D476","v":-17381669.242336478},-6039753.5859076669,-2796853.4726166646,-852907.25958107226,-856920.39122415066,598659.09411801281,2053508.6694736029,2047303.4746097999,2040439.6556335525,2032949.6666776263,2024863.989447328,2016211.2402373278,2007018.2709258569,1997310.2642806745,1987110.8238925382,1976442.05903431,1965324.6647271665,1953777.9972797066,1941820.1455508787,1929467.9981736783,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF475*$B$6-AF476","v":-17710683.729418892},-6565499.8081069319,-3124660.5009467024,-1061888.9751145216,-1065747.2205418691,478988.6127785694,2022993.7655535133,2016941.1452093106,2010229.1378800655,2002890.2015129062,1994954.8216084314,1986451.6182376263,1977407.4470361543,1967847.4945104201,1957795.3679711351,1947273.1803925135,1936301.6304785793,1924900.0782023622,1913086.6160689218,1900878.1363391306,null,null,null,null,null,null,"Federal Tax",null,{"$f":"BH475*$B$6-BH476","v":-1071665.852438265},-397228.52059832943,-189018.22511386446,-64201.589405099941,-64446.80847229404,29020.663875178052,122443.74527725369,122065.21210294217,121646.59462401015,121189.85307615255,120696.82825543561,120169.24799284754,119608.73326436061,119016.8039567394,118394.88430820098,117744.30804196779,117066.32320974606,116362.09676121276,115632.71885469572,114879.20692338438]
[]
[]
[{"$f":"IRR(C480:X480,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D463,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-134830465.25573975},{"$f":"D474-D477","v":27261729.876574669},15912927.149128631,12658846.557825128,10699649.8916058,10684552.872567553,9206201.3833636325,7725104.0423054583,7701760.6901987717,7675939.6569071747,7647763.0317872614,7617345.484111377,7584794.6656547096,7550211.590625843,7513690.9941987284,7475321.6708338344,7435186.7935100235,7393364.2149260081,7349926.7516712779,7304942.4523104485,7258474.8502724096,{"$f":"C480*-0.3","v":40449139.576721922},null,null,null,null,{"$f":"IRR(AE480:AZ480,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF463,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$27)","v":-134830465.25573975},{"$f":"AF474-AF477","v":27440998.70940052},16289676.445342612,12838401.64479981,10761120.92549067,10746606.573644934,9179832.6021039356,7610309.8799394071,7587540.4986445494,7562290.5663107233,7534682.1866437905,7504830.0431936234,7472841.8019415475,7438818.4912312478,7402854.8603011053,7365039.7176056989,7325456.2500480283,7284182.324181322,7241290.7703803154,7196849.6509259436,7150922.5128948251,{"$f":"AE480*-0.3","v":40449139.576721922},null,null,null,null,{"$f":"IRR(BG480:CB480,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BH463,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$25)","v":-8159238.6988279764},{"$f":"BH474-BH477","v":1660935.0607078371},986072.70124046528,777176.57752358983,651426.818294834,650504.3275182466,555646.51522553666,460621.70842395443,459197.70267297293,457622.90358556202,455904.68538171676,454049.97296092444,452065.26625880745,449956.66323259473,447729.88155154348,445390.2790641847,442942.87311025977,440392.35874142568,437743.125911229,434999.27569147438,432164.63556892221,{"$f":"BG480*-0.3","v":2447771.609648393}]
[{"$f":"IRR(C481:X481,0.1)","v":8.6299042642540069E-2},"ROE",{"$f":"-C500","v":-15172024.009873565},{"$f":"D480-D484-D486-D495-D476","v":1809142.7259635814},900966.51127249096,892133.9336426165,880086.07562746573,864989.05658921879,846999.17353843106,826263.43863338884,802920.08652670216,777099.05323510524,748922.42811519234,718504.88043930754,685954.061982641,651370.98695377447,614850.39052665886,576481.06716176495,536346.18983795494,494523.61125393864,451086.14799920842,406101.84863837902,359634.24660034012,{"$f":"X480","v":40449139.576721922},null,null,null,null,{"$f":"IRR(AE481:AZ481,0.1)","v":8.5926271609457761E-2},"ROE",{"$f":"-AE500","v":-14979290.519950278},{"$f":"AF480-AF484-AF486-AF495-AF476","v":1767013.475045627},870896.39833928645,862652.35856705531,851190.09572025761,836675.74387452146,819265.61468027928,799106.73486250779,776337.35356765008,751087.42123382352,723479.04156689066,693626.89811672363,661638.65686464775,627615.34615434799,591651.71522420552,553836.5725288,514253.10497112852,472979.17910442222,430087.62530341558,385646.50584904384,339719.36781792529,{"$f":"AZ480","v":40449139.576721922},null,null,null,null,{"$f":"IRR(BG481:CB481,0.1)","v":8.5955764625267328E-2},"ROE",{"$f":"-BG500","v":-906468.77661918057},{"$f":"BH480-BH484-BH486-BH495-BH476","v":107278.96762861439},53008.303594098659,52466.499290494365,51729.331709701219,50806.840933113854,49708.472376375925,48443.109310765751,47019.103559784242,45444.304472373333,43726.086268528044,41871.373847735755,39886.66714561882,37778.064119406044,35551.2824383548,33211.679950996011,30764.273997071083,28213.759628236992,25564.526798040315,22820.676578285696,19986.036455733527,{"$f":"CB480","v":2447771.609648393}]
[]
[]
[null,"Interest",null,{"$f":"C487*$B$7","v":4298740.1361308433},4168735.112753782,4032229.838207867,3888899.2999346573,3738402.2347477861,3580380.3163015717,3414457.3019330464,3240238.1368460953,3057308.0135047967,2865231.3839964331,2663550.9230126515,2451786.4389796802,2229433.7307450608,1995963.3870987103,1750819.5262700424,1493418.4723999412,1223147.3658363346,939362.70394454792,641388.80895817187,328516.21922247694,null,null,null,null,null,null,"Interest",null,{"$f":"AE487*$B$7","v":4244132.3139859121},4115778.7724313624,3981007.5537990853,3839497.774235195,3690912.5056931097,3534897.9737239201,3371082.7151562707,3199076.6936602392,3018470.3710894063,2828833.7323900312,2629715.2617556881,2420640.8675896274,2201112.7537152637,1970608.2341471817,1728578.488600696,1474447.2557768859,1207609.4613118849,927429.77712363424,633241.10872597096,324343.00690842443,null,null,null,null,null,null,"Interest",null,{"$f":"BG487*$B$7","v":256832.82004210117},249065.53108854676,240909.87768731467,232346.44161602098,223354.83374116258,213913.6454725613,204000.39779052994,193591.48772439698,182662.13215495739,171186.30880704583,159136.69429173868,146484.59905066618,133199.89904754006,119250.96404425763,104604.58229081107,89225.881449692184,73078.245566517362,56123.227889183792,38320.459327983546,19627.552338723293]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C499)","v":6898840.6036720695},{"$f":"-PMT($B$7,20,$C499)","v":6898840.6036720695},6898840.6036720695,6898840.6036720695,6898840.6036720695,6898840.6036720695,6898840.6036720695,6898840.6036720695,6898840.6036720695,6898840.6036720695,6898840.6036720695,6898840.6036720695,6898840.6036720695,6898840.6036720695,6898840.6036720695,6898840.6036720695,6898840.6036720695,6898840.6036720695,6898840.6036720695,6898840.6036720695,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE499)","v":6811203.1450768998},{"$f":"-PMT($B$7,20,$AE499)","v":6811203.1450768998},6811203.1450768998,6811203.1450768998,6811203.1450768998,6811203.1450768998,6811203.1450768998,6811203.1450768998,6811203.1450768998,6811203.1450768998,6811203.1450768998,6811203.1450768998,6811203.1450768998,6811203.1450768998,6811203.1450768998,6811203.1450768998,6811203.1450768998,6811203.1450768998,6811203.1450768998,6811203.1450768998,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BG499)","v":412178.59911318868},{"$f":"-PMT($B$7,20,$BG499)","v":412178.59911318868},412178.59911318868,412178.59911318868,412178.59911318868,412178.59911318868,412178.59911318868,412178.59911318868,412178.59911318868,412178.59911318868,412178.59911318868,412178.59911318868,412178.59911318868,412178.59911318868,412178.59911318868,412178.59911318868,412178.59911318868,412178.59911318868,412178.59911318868,412178.59911318868]
[null,"Sinking Fund",null,{"$f":"D485-D484","v":2600100.4675412262},{"$f":"E485-E484","v":2730105.4909182875},{"$f":"F485-F484","v":2866610.7654642025},{"$f":"G485-G484","v":3009941.3037374122},{"$f":"H485-H484","v":3160438.3689242834},{"$f":"I485-I484","v":3318460.2873704978},{"$f":"J485-J484","v":3484383.3017390231},{"$f":"K485-K484","v":3658602.4668259742},{"$f":"L485-L484","v":3841532.5901672728},{"$f":"M485-M484","v":4033609.2196756364},{"$f":"N485-N484","v":4235289.680659418},{"$f":"O485-O484","v":4447054.1646923888},{"$f":"P485-P484","v":4669406.8729270082},{"$f":"Q485-Q484","v":4902877.2165733594},{"$f":"R485-R484","v":5148021.0774020273},{"$f":"S485-S484","v":5405422.1312721279},{"$f":"T485-T484","v":5675693.2378357351},{"$f":"U485-U484","v":5959477.8997275215},{"$f":"V485-V484","v":6257451.7947138976},{"$f":"W485-W484","v":6570324.3844495928},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF485-AF484","v":2567070.8310909877},{"$f":"AG485-AG484","v":2695424.3726455374},{"$f":"AH485-AH484","v":2830195.5912778145},{"$f":"AI485-AI484","v":2971705.3708417048},{"$f":"AJ485-AJ484","v":3120290.6393837901},{"$f":"AK485-AK484","v":3276305.1713529797},{"$f":"AL485-AL484","v":3440120.4299206291},{"$f":"AM485-AM484","v":3612126.4514166606},{"$f":"AN485-AN484","v":3792732.7739874935},{"$f":"AO485-AO484","v":3982369.4126868686},{"$f":"AP485-AP484","v":4181487.8833212117},{"$f":"AQ485-AQ484","v":4390562.2774872724},{"$f":"AR485-AR484","v":4610090.3913616361},{"$f":"AS485-AS484","v":4840594.9109297181},{"$f":"AT485-AT484","v":5082624.6564762034},{"$f":"AU485-AU484","v":5336755.8893000139},{"$f":"AV485-AV484","v":5603593.6837650146},{"$f":"AW485-AW484","v":5883773.3679532651},{"$f":"AX485-AX484","v":6177962.0363509292},{"$f":"AY485-AY484","v":6486860.1381684756},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"BH485-BH484","v":155345.77907108751},{"$f":"BI485-BI484","v":163113.06802464192},{"$f":"BJ485-BJ484","v":171268.72142587401},{"$f":"BK485-BK484","v":179832.1574971677},{"$f":"BL485-BL484","v":188823.7653720261},{"$f":"BM485-BM484","v":198264.95364062738},{"$f":"BN485-BN484","v":208178.20132265874},{"$f":"BO485-BO484","v":218587.1113887917},{"$f":"BP485-BP484","v":229516.46695823129},{"$f":"BQ485-BQ484","v":240992.29030614285},{"$f":"BR485-BR484","v":253041.90482145001},{"$f":"BS485-BS484","v":265694.00006252248},{"$f":"BT485-BT484","v":278978.70006564865},{"$f":"BU485-BU484","v":292927.63506893103},{"$f":"BV485-BV484","v":307574.01682237763},{"$f":"BW485-BW484","v":322952.7176634965},{"$f":"BX485-BX484","v":339100.35354667134},{"$f":"BY485-BY484","v":356055.37122400489},{"$f":"BZ485-BZ484","v":373858.13978520513},{"$f":"CA485-CA484","v":392551.04677446542}]
[null,"Mortgage Balance",{"$f":"C499","v":85974802.722616866},{"$f":"C487-D486","v":83374702.255075634},{"$f":"D487-E486","v":80644596.76415734},{"$f":"E487-F486","v":77777985.998693138},{"$f":"F487-G486","v":74768044.694955721},{"$f":"G487-H486","v":71607606.326031432},{"$f":"H487-I486","v":68289146.038660929},{"$f":"I487-J486","v":64804762.736921906},{"$f":"J487-K486","v":61146160.27009593},{"$f":"K487-L486","v":57304627.67992866},{"$f":"L487-M486","v":53271018.460253023},{"$f":"M487-N486","v":49035728.779593602},{"$f":"N487-O486","v":44588674.614901215},{"$f":"O487-P486","v":39919267.741974205},{"$f":"P487-Q486","v":35016390.525400847},{"$f":"Q487-R486","v":29868369.447998822},{"$f":"R487-S486","v":24462947.316726692},{"$f":"S487-T486","v":18787254.078890957},{"$f":"T487-U486","v":12827776.179163435},{"$f":"U487-V486","v":6570324.3844495378},{"$f":"V487-W486","v":-5.4948031902313232E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE499","v":84882646.279718235},{"$f":"AE487-AF486","v":82315575.448627248},{"$f":"AF487-AG486","v":79620151.075981706},{"$f":"AG487-AH486","v":76789955.484703898},{"$f":"AH487-AI486","v":73818250.113862187},{"$f":"AI487-AJ486","v":70697959.474478394},{"$f":"AJ487-AK486","v":67421654.303125411},{"$f":"AK487-AL486","v":63981533.873204783},{"$f":"AL487-AM486","v":60369407.421788119},{"$f":"AM487-AN486","v":56576674.647800624},{"$f":"AN487-AO486","v":52594305.235113755},{"$f":"AO487-AP486","v":48412817.351792544},{"$f":"AP487-AQ486","v":44022255.074305274},{"$f":"AQ487-AR486","v":39412164.682943635},{"$f":"AR487-AS486","v":34571569.772013918},{"$f":"AS487-AT486","v":29488945.115537714},{"$f":"AT487-AU486","v":24152189.226237699},{"$f":"AU487-AV486","v":18548595.542472683},{"$f":"AV487-AW486","v":12664822.174519418},{"$f":"AW487-AX486","v":6486860.1381684886},{"$f":"AX487-AY486","v":1.3038516044616699E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"BG499","v":5136656.4008420231},{"$f":"BG487-BH486","v":4981310.6217709351},{"$f":"BH487-BI486","v":4818197.5537462933},{"$f":"BI487-BJ486","v":4646928.8323204191},{"$f":"BJ487-BK486","v":4467096.6748232516},{"$f":"BK487-BL486","v":4278272.9094512258},{"$f":"BL487-BM486","v":4080007.9558105986},{"$f":"BM487-BN486","v":3871829.7544879396},{"$f":"BN487-BO486","v":3653242.6430991478},{"$f":"BO487-BP486","v":3423726.1761409165},{"$f":"BP487-BQ486","v":3182733.8858347735},{"$f":"BQ487-BR486","v":2929691.9810133236},{"$f":"BR487-BS486","v":2663997.9809508012},{"$f":"BS487-BT486","v":2385019.2808851525},{"$f":"BT487-BU486","v":2092091.6458162214},{"$f":"BU487-BV486","v":1784517.6289938437},{"$f":"BV487-BW486","v":1461564.9113303472},{"$f":"BW487-BX486","v":1122464.5577836758},{"$f":"BX487-BY486","v":766409.18655967095},{"$f":"BY487-BZ486","v":392551.04677446582},{"$f":"BZ487-CA486","v":0}]
[]
[]
[null,"Book Depr",null,{"$f":"-($C480)/20","v":6741523.2627869872},{"$f":"-($C480)/20","v":6741523.2627869872},6741523.2627869872,6741523.2627869872,6741523.2627869872,6741523.2627869872,6741523.2627869872,6741523.2627869872,6741523.2627869872,6741523.2627869872,6741523.2627869872,6741523.2627869872,6741523.2627869872,6741523.2627869872,6741523.2627869872,6741523.2627869872,6741523.2627869872,6741523.2627869872,6741523.2627869872,6741523.2627869872,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($AE$29)/20","v":6118979.2150024921},{"$f":"-($AE$29)/20","v":6118979.2150024921},6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($BG$29)/20","v":370288.80612163444},{"$f":"-($BG$29)/20","v":370288.80612163444},370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444]
[null,"Accum Depreciation",null,{"$f":"SUM($D490:D490)","v":6741523.2627869872},{"$f":"SUM($D490:E490)","v":13483046.525573974},{"$f":"SUM($D490:F490)","v":20224569.788360961},{"$f":"SUM($D490:G490)","v":26966093.051147949},{"$f":"SUM($D490:H490)","v":33707616.313934937},{"$f":"SUM($D490:I490)","v":40449139.576721922},{"$f":"SUM($D490:J490)","v":47190662.839508906},{"$f":"SUM($D490:K490)","v":53932186.10229589},{"$f":"SUM($D490:L490)","v":60673709.365082875},{"$f":"SUM($D490:M490)","v":67415232.627869859},{"$f":"SUM($D490:N490)","v":74156755.890656844},{"$f":"SUM($D490:O490)","v":80898279.153443828},{"$f":"SUM($D490:P490)","v":87639802.416230813},{"$f":"SUM($D490:Q490)","v":94381325.679017797},{"$f":"SUM($D490:R490)","v":101122848.94180478},{"$f":"SUM($D490:S490)","v":107864372.20459177},{"$f":"SUM($D490:T490)","v":114605895.46737875},{"$f":"SUM($D490:U490)","v":121347418.73016573},{"$f":"SUM($D490:V490)","v":128088941.99295272},{"$f":"SUM($D490:W490)","v":134830465.25573972},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AF490:AF490)","v":6118979.2150024921},{"$f":"SUM($AF490:AG490)","v":12237958.430004984},{"$f":"SUM($AF490:AH490)","v":18356937.645007476},{"$f":"SUM($AF490:AI490)","v":24475916.860009968},{"$f":"SUM($AF490:AJ490)","v":30594896.07501246},{"$f":"SUM($AF490:AK490)","v":36713875.290014952},{"$f":"SUM($AF490:AL490)","v":42832854.505017444},{"$f":"SUM($AF490:AM490)","v":48951833.720019937},{"$f":"SUM($AF490:AN490)","v":55070812.935022429},{"$f":"SUM($AF490:AO490)","v":61189792.150024921},{"$f":"SUM($AF490:AP490)","v":67308771.365027413},{"$f":"SUM($AF490:AQ490)","v":73427750.580029905},{"$f":"SUM($AF490:AR490)","v":79546729.795032397},{"$f":"SUM($AF490:AS490)","v":85665709.010034889},{"$f":"SUM($AF490:AT490)","v":91784688.225037381},{"$f":"SUM($AF490:AU490)","v":97903667.440039873},{"$f":"SUM($AF490:AV490)","v":104022646.65504237},{"$f":"SUM($AF490:AW490)","v":110141625.87004486},{"$f":"SUM($AF490:AX490)","v":116260605.08504735},{"$f":"SUM($AF490:AY490)","v":122379584.30004984},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BH490:BH490)","v":370288.80612163444},{"$f":"SUM($BH490:BI490)","v":740577.61224326887},{"$f":"SUM($BH490:BJ490)","v":1110866.4183649034},{"$f":"SUM($BH490:BK490)","v":1481155.2244865377},{"$f":"SUM($BH490:BL490)","v":1851444.0306081721},{"$f":"SUM($BH490:BM490)","v":2221732.8367298064},{"$f":"SUM($BH490:BN490)","v":2592021.6428514407},{"$f":"SUM($BH490:BO490)","v":2962310.448973075},{"$f":"SUM($BH490:BP490)","v":3332599.2550947093},{"$f":"SUM($BH490:BQ490)","v":3702888.0612163437},{"$f":"SUM($BH490:BR490)","v":4073176.867337978},{"$f":"SUM($BH490:BS490)","v":4443465.6734596128},{"$f":"SUM($BH490:BT490)","v":4813754.4795812471},{"$f":"SUM($BH490:BU490)","v":5184043.2857028814},{"$f":"SUM($BH490:BV490)","v":5554332.0918245157},{"$f":"SUM($BH490:BW490)","v":5924620.89794615},{"$f":"SUM($BH490:BX490)","v":6294909.7040677844},{"$f":"SUM($BH490:BY490)","v":6665198.5101894187},{"$f":"SUM($BH490:BZ490)","v":7035487.316311053},{"$f":"SUM($BH490:CA490)","v":7405776.1224326873}]
[null,"End Year Book Value",null,{"$f":"-$C480-D491","v":128088941.99295276},121347418.73016578,114605895.4673788,107864372.2045918,101122848.94180481,94381325.679017827,87639802.416230842,80898279.153443858,74156755.890656874,67415232.627869889,60673709.365082905,53932186.10229592,47190662.839508936,40449139.576721951,33707616.313934967,26966093.051147982,20224569.788360998,13483046.525574014,6741523.2627870291,0,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE480-AF491","v":128711486.04073726},{"$f":"-$AE480-AG491","v":122592506.82573476},{"$f":"-$AE480-AH491","v":116473527.61073227},{"$f":"-$AE480-AI491","v":110354548.39572978},{"$f":"-$AE480-AJ491","v":104235569.18072729},{"$f":"-$AE480-AK491","v":98116589.965724796},{"$f":"-$AE480-AL491","v":91997610.750722304},{"$f":"-$AE480-AM491","v":85878631.535719812},{"$f":"-$AE480-AN491","v":79759652.32071732},{"$f":"-$AE480-AO491","v":73640673.105714828},{"$f":"-$AE480-AP491","v":67521693.890712336},{"$f":"-$AE480-AQ491","v":61402714.675709844},{"$f":"-$AE480-AR491","v":55283735.460707352},{"$f":"-$AE480-AS491","v":49164756.245704859},{"$f":"-$AE480-AT491","v":43045777.030702367},{"$f":"-$AE480-AU491","v":36926797.815699875},{"$f":"-$AE480-AV491","v":30807818.600697383},{"$f":"-$AE480-AW491","v":24688839.385694891},{"$f":"-$AE480-AX491","v":18569860.170692399},{"$f":"-$AE480-AY491","v":12450880.955689907},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BG480-BH491","v":7788949.892706342},{"$f":"-$BG480-BI491","v":7418661.0865847077},{"$f":"-$BG480-BJ491","v":7048372.2804630734},{"$f":"-$BG480-BK491","v":6678083.4743414391},{"$f":"-$BG480-BL491","v":6307794.6682198048},{"$f":"-$BG480-BM491","v":5937505.8620981704},{"$f":"-$BG480-BN491","v":5567217.0559765361},{"$f":"-$BG480-BO491","v":5196928.2498549018},{"$f":"-$BG480-BP491","v":4826639.4437332675},{"$f":"-$BG480-BQ491","v":4456350.6376116332},{"$f":"-$BG480-BR491","v":4086061.8314899984},{"$f":"-$BG480-BS491","v":3715773.0253683636},{"$f":"-$BG480-BT491","v":3345484.2192467293},{"$f":"-$BG480-BU491","v":2975195.413125095},{"$f":"-$BG480-BV491","v":2604906.6070034606},{"$f":"-$BG480-BW491","v":2234617.8008818263},{"$f":"-$BG480-BX491","v":1864328.994760192},{"$f":"-$BG480-BY491","v":1494040.1886385577},{"$f":"-$BG480-BZ491","v":1123751.3825169234},{"$f":"-$BG480-CA491","v":753462.57639528904}]
[null,"Prop. Tax Value",{"$f":"-C480","v":134830465.25573975},{"$f":"C493/(($C493/$X493)^(1/21))","v":127317776.4531571},{"$f":"D493/(($C493/$X493)^(1/21))","v":120223691.06440526},113524884.70820406,107199332.62660205,101226237.27058849,95585959.92060025,90259956.117101267,85230714.68893908,80481700.179012135,75997298.477951184,71762765.487065941,67764178.641767681,63988391.136083417,60422988.697758235,57056248.77182816,53877101.978464738,50875095.718370005,48040359.806061432,45363574.018053658,42835937.449240044,{"$f":"X480","v":40449139.576721922},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE480","v":134830465.25573975},{"$f":"AE493/(($AE493/$AZ493)^(1/21))","v":127317776.4531571},{"$f":"AF493/(($AE493/$AZ493)^(1/21))","v":120223691.06440526},113524884.70820406,107199332.62660205,101226237.27058849,95585959.92060025,90259956.117101267,85230714.68893908,80481700.179012135,75997298.477951184,71762765.487065941,67764178.641767681,63988391.136083417,60422988.697758235,57056248.77182816,53877101.978464738,50875095.718370005,48040359.806061432,45363574.018053658,42835937.449240044,{"$f":"AZ480","v":40449139.576721922},null,null,null,null,null,"Prop. Tax Value",{"$f":"-BG480","v":8159238.6988279764},{"$f":"BG493/(($BG493/$CB493)^(1/21))","v":7704609.8351359516},{"$f":"BH493/(($BG493/$CB493)^(1/21))","v":7275312.673497403},6869935.7436336614,6487146.2217124514,6125685.5482056467,5784365.2899178937,5462063.232581012,5157719.6911671553,4870334.0257895598,4598961.3517356226,4342709.4328153636,4100735.7478110157,3872244.7203826373,3656485.1033220557,3452747.5085549229,3260362.0747698718,3078696.2650062577,2907152.7869592519,2745167.6291645379,2592208.206605853,{"$f":"CB480","v":2447771.609648393}]
[null,"Tax Dep",null,{"$f":"($C316*0.95)*-D$4","v":24146190.577928782},{"$f":"($C316*0.95)*-E$4","v":38633904.924686044},23180342.954811629,13908205.772886977,13908205.772886977,6954102.8864434883,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AE480*0.95)*-D$4","v":25617788.39859055},{"$f":"($AE480*0.95)*-E$4","v":40988461.437744878},{"$f":"($AE480*0.95)*-F$4","v":24593076.86264693},{"$f":"($AE480*0.95)*-G$4","v":14755846.117588157},{"$f":"($AE480*0.95)*-H$4","v":14755846.117588157},{"$f":"($AE480*0.95)*-I$4","v":7377923.0587940784},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BG480*0.95)*-D$4","v":1550255.3527773155},{"$f":"($BG480*0.95)*-E$4","v":2480408.5644437047},{"$f":"($BG480*0.95)*-F$4","v":1488245.1386662228},{"$f":"($BG480*0.95)*-G$4","v":892947.08319973375},{"$f":"($BG480*0.95)*-H$4","v":892947.08319973375},{"$f":"($BG480*0.95)*-I$4","v":446473.54159986688}]
[null,"After Tax Dep. Value",null,{"$f":"D494*$B$6","v":5070700.0213650437},{"$f":"E494*$B$6","v":8113120.0341840694},{"$f":"F494*$B$6","v":4867872.0205104416},{"$f":"G494*$B$6","v":2920723.2123062648},{"$f":"H494*$B$6","v":2920723.2123062648},{"$f":"I494*$B$6","v":1460361.6061531324},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF494*$B$6","v":5379735.5637040157},{"$f":"AG494*$B$6","v":8607576.9019264244},{"$f":"AH494*$B$6","v":5164546.1411558548},{"$f":"AI494*$B$6","v":3098727.684693513},{"$f":"AJ494*$B$6","v":3098727.684693513},{"$f":"AK494*$B$6","v":1549363.8423467565},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BH494*$B$6","v":325553.62408323627},{"$f":"BI494*$B$6","v":520885.79853317793},{"$f":"BJ494*$B$6","v":312531.47911990678},{"$f":"BK494*$B$6","v":187518.88747194409},{"$f":"BL494*$B$6","v":187518.88747194409},{"$f":"BM494*$B$6","v":93759.443735972047}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D495:I495)","v":21082660.461965214},{"$f":"C497/C501","v":0.15636421948093607},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AF495:AK495)","v":22367550.394787133},{"$f":"AE497/AE501","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BH495:BM495)","v":1353567.8485791103},{"$f":"BG497/BG501","v":0.16589389017060402}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D476:W476)","v":12600978.061284089},{"$f":"C498/C501","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AF476:AY476)","v":12600978.061284089},{"$f":"AE498/AE501","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BH476:CA476)","v":762545.67278766131},{"$f":"BG498/BG501","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C501-C497-C498)*$A499","v":85974802.722616866},{"$f":"C499/C501","v":0.63765116110475561},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AE501-AE497-AE498)*$A499","v":84882646.279718235},{"$f":"AE499/AE501","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BG501-BG497-BG498)*$A499","v":5136656.4008420231},{"$f":"BG499/BG501","v":0.62955094101853792}]
[0.15,"Equity",{"$f":"(C501-C497-C498)*$A500","v":15172024.009873565},{"$f":"C500/C501","v":0.11252667548907454},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AE501-AE497-AE498)*$A500","v":14979290.519950278},{"$f":"AE500/AE501","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BG501-BG497-BG498)*$A500","v":906468.77661918057},{"$f":"BG500/BG501","v":0.11109722488562433}]
[null,"Total",{"$f":"-C480","v":134830465.25573975},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE480","v":134830465.25573975},null,null,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",{"$f":"-BG480","v":8159238.6988279764}]
[null,"Check",{"$f":"SUM(C497:C500)-C501","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE497:AE500)-AE501","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BG497:BG500)-BG501","v":0}]
[null,"2032 Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032 Southern NW Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032 Small Solar"]
[null,"Year",null,2032,{"$f":"D504+1","v":2033},{"$f":"E504+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,null,null,null,null,null,"Year",null,2032,{"$f":"AF504+1","v":2033},{"$f":"AG504+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,null,null,null,null,null,null,"Year",null,2032,{"$f":"BH504+1","v":2033},{"$f":"BI504+1","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D504-$D$12)","v":245176.62733774848},{"$f":"D505*(1-'Resource Options'!$AA$27)","v":243950.74420105974},{"$f":"E505*(1-'Resource Options'!$AA$27)","v":242730.99048005443},{"$f":"F505*(1-'Resource Options'!$AA$27)","v":241517.33552765416},{"$f":"G505*(1-'Resource Options'!$AA$27)","v":240309.74885001589},{"$f":"H505*(1-'Resource Options'!$AA$27)","v":239108.20010576581},{"$f":"I505*(1-'Resource Options'!$AA$27)","v":237912.65910523696},{"$f":"J505*(1-'Resource Options'!$AA$27)","v":236723.09580971077},{"$f":"K505*(1-'Resource Options'!$AA$27)","v":235539.48033066222},{"$f":"L505*(1-'Resource Options'!$AA$27)","v":234361.78292900891},{"$f":"M505*(1-'Resource Options'!$AA$27)","v":233189.97401436386},{"$f":"N505*(1-'Resource Options'!$AA$27)","v":232024.02414429205},{"$f":"O505*(1-'Resource Options'!$AA$27)","v":230863.90402357059},{"$f":"P505*(1-'Resource Options'!$AA$27)","v":229709.58450345273},{"$f":"Q505*(1-'Resource Options'!$AA$27)","v":228561.03658093547},{"$f":"R505*(1-'Resource Options'!$AA$27)","v":227418.2313980308},{"$f":"S505*(1-'Resource Options'!$AA$27)","v":226281.14024104064},{"$f":"T505*(1-'Resource Options'!$AA$27)","v":225149.73453983545},{"$f":"U505*(1-'Resource Options'!$AA$27)","v":224023.98586713627},{"$f":"V505*(1-'Resource Options'!$AA$27)","v":222903.86593780058},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$28/100*'Resource Options'!$J$28*8760)*(1+'Resource Options'!$X$28)^($D504-$D$12)","v":272418.47481972055},{"$f":"AF505*(1-'Resource Options'!$AA$27)","v":271056.38244562194},{"$f":"AG505*(1-'Resource Options'!$AA$27)","v":269701.10053339385},{"$f":"AH505*(1-'Resource Options'!$AA$27)","v":268352.59503072686},{"$f":"AI505*(1-'Resource Options'!$AA$27)","v":267010.83205557324},{"$f":"AJ505*(1-'Resource Options'!$AA$27)","v":265675.77789529535},{"$f":"AK505*(1-'Resource Options'!$AA$27)","v":264347.39900581888},{"$f":"AL505*(1-'Resource Options'!$AA$27)","v":263025.66201078979},{"$f":"AM505*(1-'Resource Options'!$AA$27)","v":261710.53370073583},{"$f":"AN505*(1-'Resource Options'!$AA$27)","v":260401.98103223214},{"$f":"AO505*(1-'Resource Options'!$AA$27)","v":259099.97112707098},{"$f":"AP505*(1-'Resource Options'!$AA$27)","v":257804.47127143561},{"$f":"AQ505*(1-'Resource Options'!$AA$27)","v":256515.44891507842},{"$f":"AR505*(1-'Resource Options'!$AA$27)","v":255232.87167050302},{"$f":"AS505*(1-'Resource Options'!$AA$27)","v":253956.70731215051},{"$f":"AT505*(1-'Resource Options'!$AA$27)","v":252686.92377558976},{"$f":"AU505*(1-'Resource Options'!$AA$27)","v":251423.48915671182},{"$f":"AV505*(1-'Resource Options'!$AA$27)","v":250166.37171092824},{"$f":"AW505*(1-'Resource Options'!$AA$27)","v":248915.53985237359},{"$f":"AX505*(1-'Resource Options'!$AA$27)","v":247670.96215311173},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$26/100*'Resource Options'!$J$26*8760)*(1+'Resource Options'!$X$26)^($D504-$D$12)","v":11350.769784155022},{"$f":"BH505*(1-'Resource Options'!$AA$27)","v":11294.015935234247},{"$f":"BI505*(1-'Resource Options'!$AA$27)","v":11237.545855558075},{"$f":"BJ505*(1-'Resource Options'!$AA$27)","v":11181.358126280285},{"$f":"BK505*(1-'Resource Options'!$AA$27)","v":11125.451335648884},{"$f":"BL505*(1-'Resource Options'!$AA$27)","v":11069.82407897064},{"$f":"BM505*(1-'Resource Options'!$AA$27)","v":11014.474958575787},{"$f":"BN505*(1-'Resource Options'!$AA$27)","v":10959.402583782909},{"$f":"BO505*(1-'Resource Options'!$AA$27)","v":10904.605570863994},{"$f":"BP505*(1-'Resource Options'!$AA$27)","v":10850.082543009674},{"$f":"BQ505*(1-'Resource Options'!$AA$27)","v":10795.832130294626},{"$f":"BR505*(1-'Resource Options'!$AA$27)","v":10741.852969643152},{"$f":"BS505*(1-'Resource Options'!$AA$27)","v":10688.143704794937},{"$f":"BT505*(1-'Resource Options'!$AA$27)","v":10634.702986270962},{"$f":"BU505*(1-'Resource Options'!$AA$27)","v":10581.529471339607},{"$f":"BV505*(1-'Resource Options'!$AA$27)","v":10528.621823982909},{"$f":"BW505*(1-'Resource Options'!$AA$27)","v":10475.978714862995},{"$f":"BX505*(1-'Resource Options'!$AA$27)","v":10423.59882128868},{"$f":"BY505*(1-'Resource Options'!$AA$27)","v":10371.480827182237},{"$f":"BZ505*(1-'Resource Options'!$AA$27)","v":10319.623423046325}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M42","v":50.929498680666477},{"$f":"D506","v":50.929498680666477},{"$f":"E506","v":50.929498680666477},50.929498680666477,50.929498680666477,50.929498680666477,50.929498680666477,50.929498680666477,50.929498680666477,50.929498680666477,50.929498680666477,50.929498680666477,50.929498680666477,50.929498680666477,50.929498680666477,50.929498680666477,50.929498680666477,50.929498680666477,50.929498680666477,50.929498680666477,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P42","v":45.152618135342259},{"$f":"AF506","v":45.152618135342259},{"$f":"AG506","v":45.152618135342259},45.152618135342259,45.152618135342259,45.152618135342259,45.152618135342259,45.152618135342259,45.152618135342259,45.152618135342259,45.152618135342259,45.152618135342259,45.152618135342259,45.152618135342259,45.152618135342259,45.152618135342259,45.152618135342259,45.152618135342259,45.152618135342259,45.152618135342259,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S42","v":65.98335277617187},{"$f":"BH506","v":65.98335277617187},{"$f":"BI506","v":65.98335277617187},65.98335277617187,65.98335277617187,65.98335277617187,65.98335277617187,65.98335277617187,65.98335277617187,65.98335277617187,65.98335277617187,65.98335277617187,65.98335277617187,65.98335277617187,65.98335277617187,65.98335277617187,65.98335277617187,65.98335277617187,65.98335277617187,65.98335277617187]
[null,"Revenue",null,{"$f":"D506*D505","v":12486722.718528118},{"$f":"E506*E505","v":12424289.104935477},{"$f":"F506*F505","v":12362167.659410799},{"$f":"G506*G505","v":12300356.821113745},{"$f":"H506*H505","v":12238855.037008177},{"$f":"I506*I505","v":12177660.761823136},{"$f":"J506*J505","v":12116772.458014019},{"$f":"K506*K505","v":12056188.595723948},{"$f":"L506*L505","v":11995907.652745329},{"$f":"M506*M505","v":11935928.114481602},{"$f":"N506*N505","v":11876248.473909194},{"$f":"O506*O505","v":11816867.231539648},{"$f":"P506*P505","v":11757782.89538195},{"$f":"Q506*Q505","v":11698993.980905041},{"$f":"R506*R505","v":11640499.011000516},{"$f":"S506*S505","v":11582296.515945513},{"$f":"T506*T505","v":11524385.033365786},{"$f":"U506*U505","v":11466763.108198958},{"$f":"V506*V505","v":11409429.292657962},{"$f":"W506*W505","v":11352382.146194672},null,null,null,null,null,null,"Revenue",null,{"$f":"AF506*AF505","v":12300407.366547193},{"$f":"AG506*AG505","v":12238905.329714457},{"$f":"AH506*AH505","v":12177710.803065885},{"$f":"AI506*AI505","v":12116822.249050554},{"$f":"AJ506*AJ505","v":12056238.137805302},{"$f":"AK506*AK505","v":11995956.947116274},{"$f":"AL506*AL505","v":11935977.162380693},{"$f":"AM506*AM505","v":11876297.276568791},{"$f":"AN506*AN505","v":11816915.790185947},{"$f":"AO506*AO505","v":11757831.211235017},{"$f":"AP506*AP505","v":11699042.055178842},{"$f":"AQ506*AQ505","v":11640546.844902946},{"$f":"AR506*AR505","v":11582344.110678431},{"$f":"AS506*AS505","v":11524432.390125038},{"$f":"AT506*AT505","v":11466810.228174413},{"$f":"AU506*AU505","v":11409476.177033542},{"$f":"AV506*AV505","v":11352428.796148373},{"$f":"AW506*AW505","v":11295666.652167631},{"$f":"AX506*AX505","v":11239188.318906793},{"$f":"AY506*AY505","v":11182992.37731226},null,null,null,null,null,null,"Revenue",null,{"$f":"BH506*BH505","v":748961.84694901307},{"$f":"BI506*BI505","v":745217.03771426796},{"$f":"BJ506*BJ505","v":741490.9525256966},{"$f":"BK506*BK505","v":737783.49776306818},{"$f":"BL506*BL505","v":734094.5802742528},{"$f":"BM506*BM505","v":730424.10737288161},{"$f":"BN506*BN505","v":726771.98683601723},{"$f":"BO506*BO505","v":723138.12690183718},{"$f":"BP506*BP505","v":719522.43626732798},{"$f":"BQ506*BQ505","v":715924.82408599125},{"$f":"BR506*BR505","v":712345.19996556139},{"$f":"BS506*BS505","v":708783.47396573354},{"$f":"BT506*BT505","v":705239.55659590487},{"$f":"BU506*BU505","v":701713.35881292541},{"$f":"BV506*BV505","v":698204.79201886069},{"$f":"BW506*BW505","v":694713.76805876638},{"$f":"BX506*BX505","v":691240.19921847258},{"$f":"BY506*BY505","v":687783.99822238029},{"$f":"BZ506*BZ505","v":684345.07823126833},{"$f":"CA506*CA505","v":680923.35284011194}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(E504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(F504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(G504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(H504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(I504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(J504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(K504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(L504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(M504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(N504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(O504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(P504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(Q504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(R504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(S504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(T504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},{"$f":"HLOOKUP(U504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1478071.0526283374},{"$f":"HLOOKUP(V504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1507632.4736809041},{"$f":"HLOOKUP(W504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1537785.1231545224},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1055583.010450298},{"$f":"HLOOKUP(AG504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(AH504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(AI504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(AJ504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(AK504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(AL504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(AM504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(AN504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(AO504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(AP504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(AQ504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(AR504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(AS504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(AT504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(AU504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(AV504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},{"$f":"HLOOKUP(AW504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1478071.0526283374},{"$f":"HLOOKUP(AX504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1507632.4736809041},{"$f":"HLOOKUP(AY504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1537785.1231545224},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BH504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":65973.938153143637},{"$f":"HLOOKUP(BI504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":67293.416916206494},{"$f":"HLOOKUP(BJ504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":68639.285254530638},{"$f":"HLOOKUP(BK504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":70012.070959621269},{"$f":"HLOOKUP(BL504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":71412.312378813687},{"$f":"HLOOKUP(BM504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":72840.558626389946},{"$f":"HLOOKUP(BN504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":74297.36979891776},{"$f":"HLOOKUP(BO504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":75783.317194896095},{"$f":"HLOOKUP(BP504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":77298.98353879404},{"$f":"HLOOKUP(BQ504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":78844.963209569905},{"$f":"HLOOKUP(BR504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":80421.862473761299},{"$f":"HLOOKUP(BS504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":82030.29972323656},{"$f":"HLOOKUP(BT504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":83670.905717701273},{"$f":"HLOOKUP(BU504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":85344.323832055292},{"$f":"HLOOKUP(BV504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":87051.210308696391},{"$f":"HLOOKUP(BW504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":88792.234514870332},{"$f":"HLOOKUP(BX504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":90568.079205167727},{"$f":"HLOOKUP(BY504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":92379.440789271088},{"$f":"HLOOKUP(BZ504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":94227.029605056508},{"$f":"HLOOKUP(CA504,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":96111.570197157649}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D505","v":0},{"$f":"HLOOKUP(E504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E505","v":0},{"$f":"HLOOKUP(F504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F505","v":0},{"$f":"HLOOKUP(G504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G505","v":0},{"$f":"HLOOKUP(H504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H505","v":0},{"$f":"HLOOKUP(I504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I505","v":0},{"$f":"HLOOKUP(J504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J505","v":0},{"$f":"HLOOKUP(K504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K505","v":0},{"$f":"HLOOKUP(L504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L505","v":0},{"$f":"HLOOKUP(M504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M505","v":0},{"$f":"HLOOKUP(N504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N505","v":0},{"$f":"HLOOKUP(O504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O505","v":0},{"$f":"HLOOKUP(P504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P505","v":0},{"$f":"HLOOKUP(Q504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q505","v":0},{"$f":"HLOOKUP(R504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R505","v":0},{"$f":"HLOOKUP(S504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S505","v":0},{"$f":"HLOOKUP(T504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T505","v":0},{"$f":"HLOOKUP(U504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U505","v":0},{"$f":"HLOOKUP(V504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V505","v":0},{"$f":"HLOOKUP(W504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W505","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF505","v":0},{"$f":"HLOOKUP(AG504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG505","v":0},{"$f":"HLOOKUP(AH504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH505","v":0},{"$f":"HLOOKUP(AI504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI505","v":0},{"$f":"HLOOKUP(AJ504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ505","v":0},{"$f":"HLOOKUP(AK504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK505","v":0},{"$f":"HLOOKUP(AL504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL505","v":0},{"$f":"HLOOKUP(AM504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM505","v":0},{"$f":"HLOOKUP(AN504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN505","v":0},{"$f":"HLOOKUP(AO504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO505","v":0},{"$f":"HLOOKUP(AP504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP505","v":0},{"$f":"HLOOKUP(AQ504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ505","v":0},{"$f":"HLOOKUP(AR504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR505","v":0},{"$f":"HLOOKUP(AS504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS505","v":0},{"$f":"HLOOKUP(AT504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT505","v":0},{"$f":"HLOOKUP(AU504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU505","v":0},{"$f":"HLOOKUP(AV504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV505","v":0},{"$f":"HLOOKUP(AW504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW505","v":0},{"$f":"HLOOKUP(AX504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX505","v":0},{"$f":"HLOOKUP(AY504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY505","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BH504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH505","v":0},{"$f":"HLOOKUP(BI504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI505","v":0},{"$f":"HLOOKUP(BJ504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ505","v":0},{"$f":"HLOOKUP(BK504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK505","v":0},{"$f":"HLOOKUP(BL504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL505","v":0},{"$f":"HLOOKUP(BM504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM505","v":0},{"$f":"HLOOKUP(BN504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN505","v":0},{"$f":"HLOOKUP(BO504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO505","v":0},{"$f":"HLOOKUP(BP504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP505","v":0},{"$f":"HLOOKUP(BQ504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ505","v":0},{"$f":"HLOOKUP(BR504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR505","v":0},{"$f":"HLOOKUP(BS504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS505","v":0},{"$f":"HLOOKUP(BT504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT505","v":0},{"$f":"HLOOKUP(BU504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU505","v":0},{"$f":"HLOOKUP(BV504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV505","v":0},{"$f":"HLOOKUP(BW504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW505","v":0},{"$f":"HLOOKUP(BX504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX505","v":0},{"$f":"HLOOKUP(BY504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY505","v":0},{"$f":"HLOOKUP(BZ504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ505","v":0},{"$f":"HLOOKUP(CA504,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA505","v":0}]
[null,"B&O Tax",null,{"$f":"D507*0.00275","v":34338.487475952323},{"$f":"E507*0.00275","v":34166.795038572556},33995.961063379698,33825.981258062799,33656.851351772486,33488.567095013626,33321.124259538548,33154.51863824085,32988.746045049651,32823.802314824403,32659.68330325028,32496.384886734031,32333.902962300359,32172.233447488859,32011.372280251417,31851.315418850158,31692.058841755908,31533.598547547132,31375.930554809394,31219.050902035346,null,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"B&O Tax",null,{"$f":"BH507*0.00275","v":2059.6450791097859},{"$f":"BI507*0.00275","v":2049.3468537142367},2039.1001194456655,2028.9046188484374,2018.7600957541952,2008.6662952754243,1998.6229637990473,1988.6298489800522,1978.6866997351519,1968.7932662364758,1958.9492999052936,1949.154553405767,1939.4087806387383,1929.7117367355447,1920.0631780518668,1910.4628621616075,1900.9105478507995,1891.4059951115457,1881.9489651359877,1872.5392203103077]
[null,"Property Tax",null,{"$f":"C534*$B$8","v":1368394.3918805022},{"$f":"D534*$B$8","v":1292148.1132230908},1220150.2406126484,1152164.0549035626,1087966.0268273838,1027345.0820592023,970101.90723417164,916048.29463246046,865006.5233780425,816808.77511679381,771296.58225272631,728320.30692823208,687738.64903530001,649418.18164011044,613232.91229354811,579063.86878528388,546798.70797943848,516331.34644573706,487561.61167171731,460394.91270922648,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE534*$B$8","v":1368394.3918805022},{"$f":"AF534*$B$8","v":1292148.1132230908},1220150.2406126484,1152164.0549035626,1087966.0268273838,1027345.0820592023,970101.90723417164,916048.29463246046,865006.5233780425,816808.77511679381,771296.58225272631,728320.30692823208,687738.64903530001,649418.18164011044,613232.91229354811,579063.86878528388,546798.70797943848,516331.34644573706,487561.61167171731,460394.91270922648,null,null,null,null,null,null,"Property Tax",null,{"$f":"BG534*$B$8","v":82808.113554405121},{"$f":"BH534*$B$8","v":78194.08521679476},73837.14832332512,69722.97786213801,65838.047004159656,62169.582628739096,58705.523327376693,55434.479747464677,52345.697145655446,49429.020027738225,46674.858758764814,44074.158033643114,41618.367104533987,39299.411667163375,37109.667313615537,35041.934464323902,33089.41469683942,31245.688393548506,29504.693634849442,27860.706268390888]
[null,"Total Operating Costs",null,{"$f":"SUM(D509:D512)","v":2458315.8898067526},{"$f":"SUM(E509:E512)","v":2403009.5789209669},{"$f":"SUM(F509:F512)","v":2352374.7657485185},{"$f":"SUM(G509:G512)","v":2306183.1715155654},{"$f":"SUM(H509:H512)","v":2264219.8762401752},{"$f":"SUM(I509:I512)","v":2226282.5871764552},{"$f":"SUM(J509:J512)","v":2192180.948276394},{"$f":"SUM(K509:K512)","v":2161735.8883890389},{"$f":"SUM(L509:L512)","v":2134779.0060437969},{"$f":"SUM(M509:M512)","v":2111151.988784737},{"$f":"SUM(N509:N512)","v":2090706.0651361574},{"$f":"SUM(O509:O512)","v":2073301.4873867508},{"$f":"SUM(P509:P512)","v":2058807.043480821},{"$f":"SUM(Q509:Q512)","v":2047099.596400484},{"$f":"SUM(R509:R512)","v":2038063.6495129419},{"$f":"SUM(S509:S512)","v":2031590.9364420595},{"$f":"SUM(T509:T512)","v":2027580.0341038778},{"$f":"SUM(U509:U512)","v":2025935.9976216215},{"$f":"SUM(V509:V512)","v":2026570.0159074308},{"$f":"SUM(W509:W512)","v":2029399.0867657843},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF509:AF512)","v":2423977.4023308},{"$f":"SUM(AG509:AG512)","v":2368842.7838823944},{"$f":"SUM(AH509:AH512)","v":2318378.8046851386},{"$f":"SUM(AI509:AI512)","v":2272357.1902575027},{"$f":"SUM(AJ509:AJ512)","v":2230563.0248884028},{"$f":"SUM(AK509:AK512)","v":2192794.0200814414},{"$f":"SUM(AL509:AL512)","v":2158859.824016856},{"$f":"SUM(AM509:AM512)","v":2128581.3697507982},{"$f":"SUM(AN509:AN512)","v":2101790.2599987471},{"$f":"SUM(AO509:AO512)","v":2078328.1864699123},{"$f":"SUM(AP509:AP512)","v":2058046.3818329074},{"$f":"SUM(AQ509:AQ512)","v":2040805.1025000168},{"$f":"SUM(AR509:AR512)","v":2026473.1405185205},{"$f":"SUM(AS509:AS512)","v":2014927.3629529951},{"$f":"SUM(AT509:AT512)","v":2006052.2772326902},{"$f":"SUM(AU509:AU512)","v":1999739.6210232093},{"$f":"SUM(AV509:AV512)","v":1995887.9752621222},{"$f":"SUM(AW509:AW512)","v":1994402.3990740743},{"$f":"SUM(AX509:AX512)","v":1995194.0853526215},{"$f":"SUM(AY509:AY512)","v":1998180.0358637488},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BH509:BH512)","v":150841.69678665855},{"$f":"SUM(BI509:BI512)","v":147536.84898671549},{"$f":"SUM(BJ509:BJ512)","v":144515.53369730141},{"$f":"SUM(BK509:BK512)","v":141763.9534406077},{"$f":"SUM(BL509:BL512)","v":139269.11947872755},{"$f":"SUM(BM509:BM512)","v":137018.80755040445},{"$f":"SUM(BN509:BN512)","v":135001.5160900935},{"$f":"SUM(BO509:BO512)","v":133206.42679134081},{"$f":"SUM(BP509:BP512)","v":131623.36738418462},{"$f":"SUM(BQ509:BQ512)","v":130242.77650354461},{"$f":"SUM(BR509:BR512)","v":129055.6705324314},{"$f":"SUM(BS509:BS512)","v":128053.61231028545},{"$f":"SUM(BT509:BT512)","v":127228.681602874},{"$f":"SUM(BU509:BU512)","v":126573.4472359542},{"$f":"SUM(BV509:BV512)","v":126080.94080036378},{"$f":"SUM(BW509:BW512)","v":125744.63184135585},{"$f":"SUM(BX509:BX512)","v":125558.40444985795},{"$f":"SUM(BY509:BY512)","v":125516.53517793115},{"$f":"SUM(BZ509:BZ512)","v":125613.67220504195},{"$f":"SUM(CA509:CA512)","v":125844.81568585885}]
[]
[null,"EBITDA",null,{"$f":"D507-D513","v":10028406.828721365},{"$f":"E507-E513","v":10021279.526014511},10009792.893662281,9994173.6495981794,9974635.1607680023,9951378.1746466812,9924591.5097376257,9894452.7073349096,9861128.6467015315,9824776.125696864,9785542.4087730367,9743565.744152898,9698975.8519011289,9651894.3845045567,9602435.3614875749,9550705.5795034543,9496804.9992619082,9440827.1105773356,9382859.276750531,9322983.0594288874,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF507-AF513","v":9876429.9642163925},{"$f":"AG507-AG513","v":9870062.5458320621},9859331.9983807467,9844465.0587930512,9825675.112916898,9803162.9270348325,9777117.3383638375,9747715.9068179931,9715125.5301872008,9679503.0247651041,9640995.6733459346,9599741.7424029298,9555870.9701599106,9509505.0271720439,9460757.9509417228,9409736.556010332,9356540.8208862506,9301264.2530935574,9243994.2335541714,9184812.3414485119,null,null,null,null,null,null,"EBITDA",null,{"$f":"BH507-BH513","v":598120.15016235458},{"$f":"BI507-BI513","v":597680.18872755254},596975.4188283952,596019.54432246042,594825.46079552523,593405.29982247716,591770.4707459237,589931.70011049637,587899.06888314337,585682.0475824466,583289.52943313005,580729.8616554481,578010.87499303091,575139.91157697118,572123.85121849691,568969.13621741056,565681.79476861469,562267.4630444491,558731.40602622635,555078.53715425311]
[null,"Before Tax Earnings",null,{"$f":"D515-D535-D525","v":-18840353.352977749},{"$f":"E515-E517-E535","v":-29188270.582049366},-13515937.171176042,-4121264.3893048149,-4140802.878134992,2893659.1551951841,9924591.5097376257,9894452.7073349096,9861128.6467015315,9824776.125696864,9785542.4087730367,9743565.744152898,9698975.8519011289,9651894.3845045567,9602435.3614875749,9550705.5795034543,9496804.9992619082,9440827.1105773356,9382859.276750531,9322983.0594288874,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF515-AF535-AF525","v":-20430433.366977446},{"$f":"AG515-AG517-AG535","v":-31729126.967335202},-15100181.70951961,-5131243.1659471635,-5150033.1118233167,2315308.8146647252,9777117.3383638375,9747715.9068179931,9715125.5301872008,9679503.0247651041,9640995.6733459346,9599741.7424029298,9555870.9701599106,9509505.0271720439,9460757.9509417228,9409736.556010332,9356540.8208862506,9301264.2530935574,9243994.2335541714,9184812.3414485119,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BH515-BH535-BH525","v":-1235893.6364320712},{"$f":"BI515-BI517-BI535","v":-1919686.4633263629},-913444.57240395411,-310232.45041694911,-311426.53394388431,140279.30245277239,591770.4707459237,589931.70011049637,587899.06888314337,585682.0475824466,583289.52943313005,580729.8616554481,578010.87499303091,575139.91157697118,572123.85121849691,568969.13621741056,565681.79476861469,562267.4630444491,558731.40602622635,555078.53715425311]
[null,"ITC",null,{"$f":"-C521*0.1","v":13683943.918805022},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-AE521*0.1","v":13683943.918805022},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-BG521*0.1","v":828081.1355440513},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D516*$B$6-D517","v":-17640418.122930348},-6129536.822230367,-2838346.805946969,-865465.52175401105,-869568.60440834833,607668.42259098857,2084164.2170449013,2077835.068540331,2070837.0158073215,2063202.9863963414,2054963.9058423375,2046148.8062721086,2036784.928899237,2026897.8207459569,2016511.4259123907,2005648.1716957253,1994329.0498450007,1982573.6932212403,1970400.4481176115,1957826.4424800663,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF516*$B$6-AF517","v":-17974334.925870284},-6663116.6631403919,-3171038.158999118,-1077561.0648489043,-1081506.9534828966,486214.85107959225,2053194.6410564058,2047020.3404317785,2040176.361339312,2032695.6352006719,2024609.0914026462,2015945.7659046152,2006732.9037335811,1996996.0557061292,1986759.1696977618,1976044.6767621697,1964873.5723861125,1953265.493149647,1941238.789046376,1928810.5917041874,null,null,null,null,null,null,"Federal Tax",null,{"$f":"BH516*$B$6-BH517","v":-1087618.7991947862},-403134.15729853621,-191823.36020483036,-65148.814587559311,-65399.572128215703,29458.653515082202,124271.79885664397,123885.65702320423,123458.8044654601,122993.22999231378,122490.80118095731,121953.27094764409,121382.28374853649,120779.38143116394,120146.00875588435,119483.51860565621,118793.17690140908,118076.1672393343,117333.59526550752,116566.49280239314]
[]
[]
[{"$f":"IRR(C521:X521,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D504,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-136839439.18805021},{"$f":"D515-D518","v":27668824.951651715},16150816.348244878,12848139.69960925,10859639.171352191,10844203.76517635,9343709.7520556934,7840427.2926927246,7816617.6387945786,7790291.6308942102,7761573.1393005224,7730578.5029306989,7697416.9378807899,7662190.9230018919,7624996.5637585996,7585923.9355751844,7545057.4078077292,7502475.9494169075,7458253.4173560953,7412458.8286329191,7365156.6169488207,{"$f":"C521*-0.3","v":41051831.756415062},null,null,null,null,{"$f":"IRR(AE521:AZ521,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF504,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$27)","v":-136839439.18805021},{"$f":"AF515-AF518","v":27850764.890086677},16533179.208972454,13030370.157379866,10922026.123641955,10907182.066399794,9316948.0759552401,7723922.6973074321,7700695.5663862145,7674949.1688478887,7646807.3895644322,7616386.5819432884,7583795.9764983151,7549138.0664263293,7512508.9714659145,7473998.7812439613,7433691.8792481627,7391667.2485001385,7347998.7599439099,7302755.4445077954,7256001.749744324,{"$f":"AE521*-0.3","v":41051831.756415062},null,null,null,null,{"$f":"IRR(BG521:CB521,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BH504,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$25)","v":-8280811.3554405123},{"$f":"BH515-BH518","v":1685738.9493571408},1000814.3460260888,788798.7790332255,661168.35891001974,660225.03292374092,563946.64630739496,467498.67188927974,466046.04308729211,464440.26441768324,462688.81759013282,460798.72825217276,458776.59070780402,456628.59124449443,454360.53014580725,451977.84246261255,449485.61761175434,446888.61786720564,444191.29580511479,441397.81076071883,438512.04435185995,{"$f":"BG521*-0.3","v":2484243.4066321538}]
[{"$f":"IRR(C522:X522,0.1)","v":8.6303593945926904E-2},"ROE",{"$f":"-C541","v":-15398087.167620674},{"$f":"D521-D525-D527-D536-D517","v":1836994.2524965294},915177.49688468315,906103.057326423,893763.85451578209,878328.44833994145,859955.42930409894,838793.96402594447,814984.31012779847,788658.30222743005,759939.81063374225,728945.17426391877,695783.60921400972,660557.59433511272,623363.23509181943,584290.60690840427,543424.07914094906,500842.62075012736,456620.08868931513,410825.49996613897,363523.28828204051,{"$f":"X521","v":41051831.756415062},null,null,null,null,{"$f":"IRR(AE522:AZ522,0.1)","v":8.5930785044759261E-2},"ROE",{"$f":"-AE541","v":-15202481.94869753},{"$f":"AF521-AF525-AF527-AF536-AF517","v":1794237.2757399119},884659.33926878683,876182.20678224601,864437.32450796664,849593.26726580551,831808.64041897398,811232.62536888849,788005.49444767088,762259.09690934513,734117.31762588816,703696.51000474487,671105.9045597706,636447.99448778667,599818.89952737093,561308.70930541866,521001.80730961915,478977.17656159494,435308.68800536636,390065.37256925181,343311.67780578043,{"$f":"AZ521","v":41051831.756415062},null,null,null,null,{"$f":"IRR(BG522:CB522,0.1)","v":8.5960436716987498E-2},"ROE",{"$f":"-BG541","v":-919975.16139080643},{"$f":"BH521-BH525-BH527-BH536-BH517","v":108933.38049103774},53847.288854791317,53290.520634456945,52535.379774768517,51592.053788489662,50470.126619781731,49178.611649304512,47725.98284731686,46120.204177708045,44368.757350157568,42478.668012197537,40456.530467828794,38308.531004519202,36040.469905832026,33657.782222637325,31165.557371779112,28568.557627230417,25871.235565139563,23077.750520743546,20191.984111884725,{"$f":"CB521","v":2484243.4066321538}]
[]
[]
[null,"Interest",null,{"$f":"C528*$B$7","v":4362791.364159192},4230849.2659338117,4092310.0627971636,3946843.8995036827,3794104.428045528,3633727.9830144653,3465332.7157318499,3288517.6850851029,3102861.9029060192,2907923.3316179812,2703237.8317655418,2488318.0569204795,2262652.2933331649,2025703.2415664839,1776906.7372114689,1515670.4076387035,1241372.2615872994,953359.20823332539,650945.5022116527,333411.11088889634,null,null,null,null,null,null,"Interest",null,{"$f":"AE528*$B$7","v":4307369.8854643004},4177103.876140588,4040324.5663506906,3896706.2910712981,3745907.1020279359,3587567.9535324052,3421311.8476120988,3246742.9363957765,3063445.5796186384,2870983.3550026431,2668898.0191558478,2456708.4165167133,2233909.3337456216,1999970.2968359755,1754334.3080808469,1496416.5198879621,1225602.8422854331,941248.48080277746,642676.40124598914,329175.71771136136,null,null,null,null,null,null,"Interest",null,{"$f":"BG528*$B$7","v":260659.62906072848},252776.60750176615,244499.43486485572,235808.40359609976,226682.82076390597,217100.95879010251,207040.00371760887,196476.00089149058,185383.79792406634,173736.98480827091,161507.83103668567,148667.21957652119,135184.57754334851,121027.80340851715,106163.19056694425,90555.347083292698,74167.11142545857,56959.463984732742,38891.434171970614,19920.002868570384]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C540)","v":7001633.3286667801},{"$f":"-PMT($B$7,20,$C540)","v":7001633.3286667801},7001633.3286667801,7001633.3286667801,7001633.3286667801,7001633.3286667801,7001633.3286667801,7001633.3286667801,7001633.3286667801,7001633.3286667801,7001633.3286667801,7001633.3286667801,7001633.3286667801,7001633.3286667801,7001633.3286667801,7001633.3286667801,7001633.3286667801,7001633.3286667801,7001633.3286667801,7001633.3286667801,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE540)","v":6912690.0719385436},{"$f":"-PMT($B$7,20,$AE540)","v":6912690.0719385436},6912690.0719385436,6912690.0719385436,6912690.0719385436,6912690.0719385436,6912690.0719385436,6912690.0719385436,6912690.0719385436,6912690.0719385436,6912690.0719385436,6912690.0719385436,6912690.0719385436,6912690.0719385436,6912690.0719385436,6912690.0719385436,6912690.0719385436,6912690.0719385436,6912690.0719385436,6912690.0719385436,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BG540)","v":418320.06023997522},{"$f":"-PMT($B$7,20,$BG540)","v":418320.06023997522},418320.06023997522,418320.06023997522,418320.06023997522,418320.06023997522,418320.06023997522,418320.06023997522,418320.06023997522,418320.06023997522,418320.06023997522,418320.06023997522,418320.06023997522,418320.06023997522,418320.06023997522,418320.06023997522,418320.06023997522,418320.06023997522,418320.06023997522,418320.06023997522]
[null,"Sinking Fund",null,{"$f":"D526-D525","v":2638841.9645075882},{"$f":"E526-E525","v":2770784.0627329685},{"$f":"F526-F525","v":2909323.2658696165},{"$f":"G526-G525","v":3054789.4291630974},{"$f":"H526-H525","v":3207528.9006212521},{"$f":"I526-I525","v":3367905.3456523148},{"$f":"J526-J525","v":3536300.6129349303},{"$f":"K526-K525","v":3713115.6435816772},{"$f":"L526-L525","v":3898771.4257607609},{"$f":"M526-M525","v":4093709.9970487989},{"$f":"N526-N525","v":4298395.4969012383},{"$f":"O526-O525","v":4513315.2717463002},{"$f":"P526-P525","v":4738981.0353336148},{"$f":"Q526-Q525","v":4975930.0871002963},{"$f":"R526-R525","v":5224726.5914553115},{"$f":"S526-S525","v":5485962.9210280767},{"$f":"T526-T525","v":5760261.0670794807},{"$f":"U526-U525","v":6048274.1204334544},{"$f":"V526-V525","v":6350687.8264551274},{"$f":"W526-W525","v":6668222.2177778836},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF526-AF525","v":2605320.1864742432},{"$f":"AG526-AG525","v":2735586.1957979556},{"$f":"AH526-AH525","v":2872365.505587853},{"$f":"AI526-AI525","v":3015983.7808672455},{"$f":"AJ526-AJ525","v":3166782.9699106077},{"$f":"AK526-AK525","v":3325122.1184061384},{"$f":"AL526-AL525","v":3491378.2243264448},{"$f":"AM526-AM525","v":3665947.1355427671},{"$f":"AN526-AN525","v":3849244.4923199052},{"$f":"AO526-AO525","v":4041706.7169359005},{"$f":"AP526-AP525","v":4243792.0527826957},{"$f":"AQ526-AQ525","v":4455981.6554218307},{"$f":"AR526-AR525","v":4678780.7381929215},{"$f":"AS526-AS525","v":4912719.7751025679},{"$f":"AT526-AT525","v":5158355.7638576962},{"$f":"AU526-AU525","v":5416273.5520505812},{"$f":"AV526-AV525","v":5687087.2296531107},{"$f":"AW526-AW525","v":5971441.5911357664},{"$f":"AX526-AX525","v":6270013.6706925547},{"$f":"AY526-AY525","v":6583514.3542271825},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"BH526-BH525","v":157660.43117924675},{"$f":"BI526-BI525","v":165543.45273820907},{"$f":"BJ526-BJ525","v":173820.6253751195},{"$f":"BK526-BK525","v":182511.65664387547},{"$f":"BL526-BL525","v":191637.23947606926},{"$f":"BM526-BM525","v":201219.10144987272},{"$f":"BN526-BN525","v":211280.05652236636},{"$f":"BO526-BO525","v":221844.05934848465},{"$f":"BP526-BP525","v":232936.26231590888},{"$f":"BQ526-BQ525","v":244583.07543170432},{"$f":"BR526-BR525","v":256812.22920328955},{"$f":"BS526-BS525","v":269652.84066345403},{"$f":"BT526-BT525","v":283135.48269662668},{"$f":"BU526-BU525","v":297292.25683145807},{"$f":"BV526-BV525","v":312156.86967303097},{"$f":"BW526-BW525","v":327764.71315668256},{"$f":"BX526-BX525","v":344152.94881451665},{"$f":"BY526-BY525","v":361360.59625524248},{"$f":"BZ526-BZ525","v":379428.62606800464},{"$f":"CA526-CA525","v":398400.05737140484}]
[null,"Mortgage Balance",{"$f":"C540","v":87255827.283183828},{"$f":"C528-D527","v":84616985.318676233},{"$f":"D528-E527","v":81846201.255943269},{"$f":"E528-F527","v":78936877.990073651},{"$f":"F528-G527","v":75882088.560910553},{"$f":"G528-H527","v":72674559.660289302},{"$f":"H528-I527","v":69306654.31463699},{"$f":"I528-J527","v":65770353.701702058},{"$f":"J528-K527","v":62057238.058120385},{"$f":"K528-L527","v":58158466.632359624},{"$f":"L528-M527","v":54064756.635310829},{"$f":"M528-N527","v":49766361.138409592},{"$f":"N528-O527","v":45253045.866663292},{"$f":"O528-P527","v":40514064.831329674},{"$f":"P528-Q527","v":35538134.744229376},{"$f":"Q528-R527","v":30313408.152774066},{"$f":"R528-S527","v":24827445.231745988},{"$f":"S528-T527","v":19067184.164666507},{"$f":"T528-U527","v":13018910.044233054},{"$f":"U528-V527","v":6668222.2177779265},{"$f":"V528-W527","v":4.2840838432312012E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE540","v":86147397.709286004},{"$f":"AE528-AF527","v":83542077.522811756},{"$f":"AF528-AG527","v":80806491.327013806},{"$f":"AG528-AH527","v":77934125.821425959},{"$f":"AH528-AI527","v":74918142.040558711},{"$f":"AI528-AJ527","v":71751359.070648104},{"$f":"AJ528-AK527","v":68426236.952241972},{"$f":"AK528-AL527","v":64934858.727915525},{"$f":"AL528-AM527","v":61268911.59237276},{"$f":"AM528-AN527","v":57419667.100052856},{"$f":"AN528-AO527","v":53377960.383116953},{"$f":"AO528-AP527","v":49134168.330334261},{"$f":"AP528-AQ527","v":44678186.67491243},{"$f":"AQ528-AR527","v":39999405.936719507},{"$f":"AR528-AS527","v":35086686.161616936},{"$f":"AS528-AT527","v":29928330.39775924},{"$f":"AT528-AU527","v":24512056.845708661},{"$f":"AU528-AV527","v":18824969.616055548},{"$f":"AV528-AW527","v":12853528.024919782},{"$f":"AW528-AX527","v":6583514.3542272272},{"$f":"AX528-AY527","v":4.4703483581542969E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"BG540","v":5213192.5812145695},{"$f":"BG528-BH527","v":5055532.1500353226},{"$f":"BH528-BI527","v":4889988.6972971139},{"$f":"BI528-BJ527","v":4716168.0719219949},{"$f":"BJ528-BK527","v":4533656.415278119},{"$f":"BK528-BL527","v":4342019.1758020502},{"$f":"BL528-BM527","v":4140800.0743521773},{"$f":"BM528-BN527","v":3929520.0178298112},{"$f":"BN528-BO527","v":3707675.9584813267},{"$f":"BO528-BP527","v":3474739.6961654178},{"$f":"BP528-BQ527","v":3230156.6207337133},{"$f":"BQ528-BR527","v":2973344.3915304239},{"$f":"BR528-BS527","v":2703691.5508669699},{"$f":"BS528-BT527","v":2420556.0681703431},{"$f":"BT528-BU527","v":2123263.8113388848},{"$f":"BU528-BV527","v":1811106.9416658538},{"$f":"BV528-BW527","v":1483342.2285091714},{"$f":"BW528-BX527","v":1139189.2796946547},{"$f":"BX528-BY527","v":777828.68343941227},{"$f":"BY528-BZ527","v":398400.05737140763},{"$f":"BZ528-CA527","v":2.7939677238464355E-9}]
[]
[]
[null,"Book Depr",null,{"$f":"-($C521)/20","v":6841971.9594025109},{"$f":"-($C521)/20","v":6841971.9594025109},6841971.9594025109,6841971.9594025109,6841971.9594025109,6841971.9594025109,6841971.9594025109,6841971.9594025109,6841971.9594025109,6841971.9594025109,6841971.9594025109,6841971.9594025109,6841971.9594025109,6841971.9594025109,6841971.9594025109,6841971.9594025109,6841971.9594025109,6841971.9594025109,6841971.9594025109,6841971.9594025109,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($AE$29)/20","v":6118979.2150024921},{"$f":"-($AE$29)/20","v":6118979.2150024921},6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($BG$29)/20","v":370288.80612163444},{"$f":"-($BG$29)/20","v":370288.80612163444},370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444]
[null,"Accum Depreciation",null,{"$f":"SUM($D531:D531)","v":6841971.9594025109},{"$f":"SUM($D531:E531)","v":13683943.918805022},{"$f":"SUM($D531:F531)","v":20525915.878207535},{"$f":"SUM($D531:G531)","v":27367887.837610044},{"$f":"SUM($D531:H531)","v":34209859.797012553},{"$f":"SUM($D531:I531)","v":41051831.756415062},{"$f":"SUM($D531:J531)","v":47893803.715817571},{"$f":"SUM($D531:K531)","v":54735775.67522008},{"$f":"SUM($D531:L531)","v":61577747.634622589},{"$f":"SUM($D531:M531)","v":68419719.594025105},{"$f":"SUM($D531:N531)","v":75261691.553427622},{"$f":"SUM($D531:O531)","v":82103663.512830138},{"$f":"SUM($D531:P531)","v":88945635.472232655},{"$f":"SUM($D531:Q531)","v":95787607.431635171},{"$f":"SUM($D531:R531)","v":102629579.39103769},{"$f":"SUM($D531:S531)","v":109471551.3504402},{"$f":"SUM($D531:T531)","v":116313523.30984272},{"$f":"SUM($D531:U531)","v":123155495.26924524},{"$f":"SUM($D531:V531)","v":129997467.22864775},{"$f":"SUM($D531:W531)","v":136839439.18805027},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AF531:AF531)","v":6118979.2150024921},{"$f":"SUM($AF531:AG531)","v":12237958.430004984},{"$f":"SUM($AF531:AH531)","v":18356937.645007476},{"$f":"SUM($AF531:AI531)","v":24475916.860009968},{"$f":"SUM($AF531:AJ531)","v":30594896.07501246},{"$f":"SUM($AF531:AK531)","v":36713875.290014952},{"$f":"SUM($AF531:AL531)","v":42832854.505017444},{"$f":"SUM($AF531:AM531)","v":48951833.720019937},{"$f":"SUM($AF531:AN531)","v":55070812.935022429},{"$f":"SUM($AF531:AO531)","v":61189792.150024921},{"$f":"SUM($AF531:AP531)","v":67308771.365027413},{"$f":"SUM($AF531:AQ531)","v":73427750.580029905},{"$f":"SUM($AF531:AR531)","v":79546729.795032397},{"$f":"SUM($AF531:AS531)","v":85665709.010034889},{"$f":"SUM($AF531:AT531)","v":91784688.225037381},{"$f":"SUM($AF531:AU531)","v":97903667.440039873},{"$f":"SUM($AF531:AV531)","v":104022646.65504237},{"$f":"SUM($AF531:AW531)","v":110141625.87004486},{"$f":"SUM($AF531:AX531)","v":116260605.08504735},{"$f":"SUM($AF531:AY531)","v":122379584.30004984},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BH531:BH531)","v":370288.80612163444},{"$f":"SUM($BH531:BI531)","v":740577.61224326887},{"$f":"SUM($BH531:BJ531)","v":1110866.4183649034},{"$f":"SUM($BH531:BK531)","v":1481155.2244865377},{"$f":"SUM($BH531:BL531)","v":1851444.0306081721},{"$f":"SUM($BH531:BM531)","v":2221732.8367298064},{"$f":"SUM($BH531:BN531)","v":2592021.6428514407},{"$f":"SUM($BH531:BO531)","v":2962310.448973075},{"$f":"SUM($BH531:BP531)","v":3332599.2550947093},{"$f":"SUM($BH531:BQ531)","v":3702888.0612163437},{"$f":"SUM($BH531:BR531)","v":4073176.867337978},{"$f":"SUM($BH531:BS531)","v":4443465.6734596128},{"$f":"SUM($BH531:BT531)","v":4813754.4795812471},{"$f":"SUM($BH531:BU531)","v":5184043.2857028814},{"$f":"SUM($BH531:BV531)","v":5554332.0918245157},{"$f":"SUM($BH531:BW531)","v":5924620.89794615},{"$f":"SUM($BH531:BX531)","v":6294909.7040677844},{"$f":"SUM($BH531:BY531)","v":6665198.5101894187},{"$f":"SUM($BH531:BZ531)","v":7035487.316311053},{"$f":"SUM($BH531:CA531)","v":7405776.1224326873}]
[null,"End Year Book Value",null,{"$f":"-$C521-D532","v":129997467.22864769},123155495.26924519,116313523.30984268,109471551.35044017,102629579.39103766,95787607.431635141,88945635.47223264,82103663.512830138,75261691.553427622,68419719.594025105,61577747.634622589,54735775.675220072,47893803.715817556,41051831.756415039,34209859.797012523,27367887.837610006,20525915.87820749,13683943.918804973,6841971.9594024569,0,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE521-AF532","v":130720459.97304772},{"$f":"-$AE521-AG532","v":124601480.75804523},{"$f":"-$AE521-AH532","v":118482501.54304273},{"$f":"-$AE521-AI532","v":112363522.32804024},{"$f":"-$AE521-AJ532","v":106244543.11303775},{"$f":"-$AE521-AK532","v":100125563.89803526},{"$f":"-$AE521-AL532","v":94006584.683032766},{"$f":"-$AE521-AM532","v":87887605.468030274},{"$f":"-$AE521-AN532","v":81768626.253027782},{"$f":"-$AE521-AO532","v":75649647.03802529},{"$f":"-$AE521-AP532","v":69530667.823022798},{"$f":"-$AE521-AQ532","v":63411688.608020306},{"$f":"-$AE521-AR532","v":57292709.393017814},{"$f":"-$AE521-AS532","v":51173730.178015321},{"$f":"-$AE521-AT532","v":45054750.963012829},{"$f":"-$AE521-AU532","v":38935771.748010337},{"$f":"-$AE521-AV532","v":32816792.533007845},{"$f":"-$AE521-AW532","v":26697813.318005353},{"$f":"-$AE521-AX532","v":20578834.103002861},{"$f":"-$AE521-AY532","v":14459854.888000369},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BG521-BH532","v":7910522.549318878},{"$f":"-$BG521-BI532","v":7540233.7431972437},{"$f":"-$BG521-BJ532","v":7169944.9370756093},{"$f":"-$BG521-BK532","v":6799656.130953975},{"$f":"-$BG521-BL532","v":6429367.3248323407},{"$f":"-$BG521-BM532","v":6059078.5187107064},{"$f":"-$BG521-BN532","v":5688789.7125890721},{"$f":"-$BG521-BO532","v":5318500.9064674377},{"$f":"-$BG521-BP532","v":4948212.1003458034},{"$f":"-$BG521-BQ532","v":4577923.2942241691},{"$f":"-$BG521-BR532","v":4207634.4881025348},{"$f":"-$BG521-BS532","v":3837345.6819808995},{"$f":"-$BG521-BT532","v":3467056.8758592652},{"$f":"-$BG521-BU532","v":3096768.0697376309},{"$f":"-$BG521-BV532","v":2726479.2636159966},{"$f":"-$BG521-BW532","v":2356190.4574943623},{"$f":"-$BG521-BX532","v":1985901.6513727279},{"$f":"-$BG521-BY532","v":1615612.8452510936},{"$f":"-$BG521-BZ532","v":1245324.0391294593},{"$f":"-$BG521-CA532","v":875035.23300782498}]
[null,"Prop. Tax Value",{"$f":"-C521","v":136839439.18805021},{"$f":"C534/(($C534/$X534)^(1/21))","v":129214811.32230908},{"$f":"D534/(($C534/$X534)^(1/21))","v":122015024.06126484},115216405.49035625,108796602.68273838,102734508.20592022,97010190.723417163,91604829.463246047,86500652.337804243,81680877.511679381,77129658.225272626,72832030.692823201,68773864.903530002,64941818.164011039,61323291.229354814,57906386.878528386,54679870.797943845,51633134.644573703,48756161.167171732,46039491.270922646,43474192.917233713,{"$f":"X521","v":41051831.756415062},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE521","v":136839439.18805021},{"$f":"AE534/(($AE534/$AZ534)^(1/21))","v":129214811.32230908},{"$f":"AF534/(($AE534/$AZ534)^(1/21))","v":122015024.06126484},115216405.49035625,108796602.68273838,102734508.20592022,97010190.723417163,91604829.463246047,86500652.337804243,81680877.511679381,77129658.225272626,72832030.692823201,68773864.903530002,64941818.164011039,61323291.229354814,57906386.878528386,54679870.797943845,51633134.644573703,48756161.167171732,46039491.270922646,43474192.917233713,{"$f":"AZ521","v":41051831.756415062},null,null,null,null,null,"Prop. Tax Value",{"$f":"-BG521","v":8280811.3554405123},{"$f":"BG534/(($BG534/$CB534)^(1/21))","v":7819408.5216794759},{"$f":"BH534/(($BG534/$CB534)^(1/21))","v":7383714.8323325124},6972297.7862138012,6583804.7004159652,6216958.2628739094,5870552.3327376693,5543447.9747464675,5234569.7145655444,4942902.0027738223,4667485.8758764816,4407415.8033643113,4161836.7104533985,3929941.1667163377,3710966.7313615535,3504193.4464323903,3308941.4696839419,3124568.8393548504,2950469.3634849442,2786070.6268390887,2630832.1088842792,{"$f":"CB521","v":2484243.4066321538}]
[null,"Tax Dep",null,{"$f":"($C357*0.95)*-D$4","v":24505968.817539923},{"$f":"($C357*0.95)*-E$4","v":39209550.108063877},23525730.064838324,14115438.038902994,14115438.038902994,7057719.0194514971,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AE521*0.95)*-D$4","v":25999493.445729539},{"$f":"($AE521*0.95)*-E$4","v":41599189.513167262},{"$f":"($AE521*0.95)*-F$4","v":24959513.707900357},{"$f":"($AE521*0.95)*-G$4","v":14975708.224740215},{"$f":"($AE521*0.95)*-H$4","v":14975708.224740215},{"$f":"($AE521*0.95)*-I$4","v":7487854.1123701073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BG521*0.95)*-D$4","v":1573354.1575336973},{"$f":"($BG521*0.95)*-E$4","v":2517366.6520539154},{"$f":"($BG521*0.95)*-F$4","v":1510419.9912323493},{"$f":"($BG521*0.95)*-G$4","v":906251.99473940954},{"$f":"($BG521*0.95)*-H$4","v":906251.99473940954},{"$f":"($BG521*0.95)*-I$4","v":453125.99736970477}]
[null,"After Tax Dep. Value",null,{"$f":"D535*$B$6","v":5146253.4516833834},{"$f":"E535*$B$6","v":8234005.5226934142},{"$f":"F535*$B$6","v":4940403.3136160476},{"$f":"G535*$B$6","v":2964241.9881696287},{"$f":"H535*$B$6","v":2964241.9881696287},{"$f":"I535*$B$6","v":1482120.9940848143},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF535*$B$6","v":5459893.6236032033},{"$f":"AG535*$B$6","v":8735829.7977651246},{"$f":"AH535*$B$6","v":5241497.8786590751},{"$f":"AI535*$B$6","v":3144898.727195445},{"$f":"AJ535*$B$6","v":3144898.727195445},{"$f":"AK535*$B$6","v":1572449.3635977225},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BH535*$B$6","v":330404.37308207643},{"$f":"BI535*$B$6","v":528646.99693132227},{"$f":"BJ535*$B$6","v":317188.19815879333},{"$f":"BK535*$B$6","v":190312.918895276},{"$f":"BL535*$B$6","v":190312.918895276},{"$f":"BM535*$B$6","v":95156.459447638001}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D536:I536)","v":21396792.1028485},{"$f":"C538/C542","v":0.15636421948093615},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AF536:AK536)","v":22700826.895669449},{"$f":"AE538/AE542","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BH536:BM536)","v":1373736.0095229389},{"$f":"BG538/BG542","v":0.16589389017060402}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D517:W517)","v":12788732.634397216},{"$f":"C539/C542","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AF517:AY517)","v":12788732.634397216},{"$f":"AE539/AE542","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BH517:CA517)","v":773907.60331219737},{"$f":"BG539/BG542","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C542-C538-C539)*$A540","v":87255827.283183828},{"$f":"C540/C542","v":0.63765116110475573},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AE542-AE538-AE539)*$A540","v":86147397.709286004},{"$f":"AE540/AE542","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BG542-BG538-BG539)*$A540","v":5213192.5812145695},{"$f":"BG540/BG542","v":0.62955094101853804}]
[0.15,"Equity",{"$f":"(C542-C538-C539)*$A541","v":15398087.167620674},{"$f":"C541/C542","v":0.11252667548907452},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AE542-AE538-AE539)*$A541","v":15202481.94869753},{"$f":"AE541/AE542","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BG542-BG538-BG539)*$A541","v":919975.16139080643},{"$f":"BG541/BG542","v":0.11109722488562436}]
[null,"Total",{"$f":"-C521","v":136839439.18805021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE521","v":136839439.18805021},null,null,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",{"$f":"-BG521","v":8280811.3554405123}]
[null,"Check",{"$f":"SUM(C538:C541)-C542","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE538:AE541)-AE542","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BG538:BG541)-BG542","v":0}]
[null,"2033 Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033 Southern NW Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033 Small Solar"]
[null,"Year",null,2033,{"$f":"D545+1","v":2034},{"$f":"E545+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,null,null,null,null,null,"Year",null,2033,{"$f":"AF545+1","v":2034},{"$f":"AG545+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,null,null,null,null,null,null,"Year",null,2033,{"$f":"BH545+1","v":2034},{"$f":"BI545+1","v":2035},2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D545-$D$12)","v":245912.15721976169},{"$f":"D546*(1-'Resource Options'!$AA$27)","v":244682.59643366287},{"$f":"E546*(1-'Resource Options'!$AA$27)","v":243459.18345149455},{"$f":"F546*(1-'Resource Options'!$AA$27)","v":242241.88753423709},{"$f":"G546*(1-'Resource Options'!$AA$27)","v":241030.67809656591},{"$f":"H546*(1-'Resource Options'!$AA$27)","v":239825.52470608309},{"$f":"I546*(1-'Resource Options'!$AA$27)","v":238626.39708255266},{"$f":"J546*(1-'Resource Options'!$AA$27)","v":237433.2650971399},{"$f":"K546*(1-'Resource Options'!$AA$27)","v":236246.09877165419},{"$f":"L546*(1-'Resource Options'!$AA$27)","v":235064.8682777959},{"$f":"M546*(1-'Resource Options'!$AA$27)","v":233889.54393640693},{"$f":"N546*(1-'Resource Options'!$AA$27)","v":232720.09621672489},{"$f":"O546*(1-'Resource Options'!$AA$27)","v":231556.49573564128},{"$f":"P546*(1-'Resource Options'!$AA$27)","v":230398.71325696306},{"$f":"Q546*(1-'Resource Options'!$AA$27)","v":229246.71969067823},{"$f":"R546*(1-'Resource Options'!$AA$27)","v":228100.48609222483},{"$f":"S546*(1-'Resource Options'!$AA$27)","v":226959.98366176372},{"$f":"T546*(1-'Resource Options'!$AA$27)","v":225825.18374345489},{"$f":"U546*(1-'Resource Options'!$AA$27)","v":224696.05782473763},{"$f":"V546*(1-'Resource Options'!$AA$27)","v":223572.57753561393},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$28/100*'Resource Options'!$J$28*8760)*(1+'Resource Options'!$X$28)^($D545-$D$12)","v":273235.73024417966},{"$f":"AF546*(1-'Resource Options'!$AA$27)","v":271869.55159295874},{"$f":"AG546*(1-'Resource Options'!$AA$27)","v":270510.20383499394},{"$f":"AH546*(1-'Resource Options'!$AA$27)","v":269157.65281581896},{"$f":"AI546*(1-'Resource Options'!$AA$27)","v":267811.86455173988},{"$f":"AJ546*(1-'Resource Options'!$AA$27)","v":266472.80522898119},{"$f":"AK546*(1-'Resource Options'!$AA$27)","v":265140.44120283629},{"$f":"AL546*(1-'Resource Options'!$AA$27)","v":263814.7389968221},{"$f":"AM546*(1-'Resource Options'!$AA$27)","v":262495.66530183796},{"$f":"AN546*(1-'Resource Options'!$AA$27)","v":261183.18697532878},{"$f":"AO546*(1-'Resource Options'!$AA$27)","v":259877.27104045212},{"$f":"AP546*(1-'Resource Options'!$AA$27)","v":258577.88468524985},{"$f":"AQ546*(1-'Resource Options'!$AA$27)","v":257284.99526182361},{"$f":"AR546*(1-'Resource Options'!$AA$27)","v":255998.57028551449},{"$f":"AS546*(1-'Resource Options'!$AA$27)","v":254718.57743408691},{"$f":"AT546*(1-'Resource Options'!$AA$27)","v":253444.98454691647},{"$f":"AU546*(1-'Resource Options'!$AA$27)","v":252177.7596241819},{"$f":"AV546*(1-'Resource Options'!$AA$27)","v":250916.870826061},{"$f":"AW546*(1-'Resource Options'!$AA$27)","v":249662.28647193068},{"$f":"AX546*(1-'Resource Options'!$AA$27)","v":248413.97503957103},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$26/100*'Resource Options'!$J$26*8760)*(1+'Resource Options'!$X$26)^($D545-$D$12)","v":11384.822093507486},{"$f":"BH546*(1-'Resource Options'!$AA$27)","v":11327.897983039949},{"$f":"BI546*(1-'Resource Options'!$AA$27)","v":11271.258493124749},{"$f":"BJ546*(1-'Resource Options'!$AA$27)","v":11214.902200659126},{"$f":"BK546*(1-'Resource Options'!$AA$27)","v":11158.827689655831},{"$f":"BL546*(1-'Resource Options'!$AA$27)","v":11103.033551207553},{"$f":"BM546*(1-'Resource Options'!$AA$27)","v":11047.518383451516},{"$f":"BN546*(1-'Resource Options'!$AA$27)","v":10992.280791534258},{"$f":"BO546*(1-'Resource Options'!$AA$27)","v":10937.319387576586},{"$f":"BP546*(1-'Resource Options'!$AA$27)","v":10882.632790638703},{"$f":"BQ546*(1-'Resource Options'!$AA$27)","v":10828.21962668551},{"$f":"BR546*(1-'Resource Options'!$AA$27)","v":10774.078528552081},{"$f":"BS546*(1-'Resource Options'!$AA$27)","v":10720.208135909321},{"$f":"BT546*(1-'Resource Options'!$AA$27)","v":10666.607095229774},{"$f":"BU546*(1-'Resource Options'!$AA$27)","v":10613.274059753625},{"$f":"BV546*(1-'Resource Options'!$AA$27)","v":10560.207689454857},{"$f":"BW546*(1-'Resource Options'!$AA$27)","v":10507.406651007583},{"$f":"BX546*(1-'Resource Options'!$AA$27)","v":10454.869617752545},{"$f":"BY546*(1-'Resource Options'!$AA$27)","v":10402.595269663783},{"$f":"BZ546*(1-'Resource Options'!$AA$27)","v":10350.582293315465}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M43","v":51.560412846665862},{"$f":"D547","v":51.560412846665862},{"$f":"E547","v":51.560412846665862},51.560412846665862,51.560412846665862,51.560412846665862,51.560412846665862,51.560412846665862,51.560412846665862,51.560412846665862,51.560412846665862,51.560412846665862,51.560412846665862,51.560412846665862,51.560412846665862,51.560412846665862,51.560412846665862,51.560412846665862,51.560412846665862,51.560412846665862,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P43","v":45.712260454933087},{"$f":"AF547","v":45.712260454933087},{"$f":"AG547","v":45.712260454933087},45.712260454933087,45.712260454933087,45.712260454933087,45.712260454933087,45.712260454933087,45.712260454933087,45.712260454933087,45.712260454933087,45.712260454933087,45.712260454933087,45.712260454933087,45.712260454933087,45.712260454933087,45.712260454933087,45.712260454933087,45.712260454933087,45.712260454933087,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S43","v":66.802205047560605},{"$f":"BH547","v":66.802205047560605},{"$f":"BI547","v":66.802205047560605},66.802205047560605,66.802205047560605,66.802205047560605,66.802205047560605,66.802205047560605,66.802205047560605,66.802205047560605,66.802205047560605,66.802205047560605,66.802205047560605,66.802205047560605,66.802205047560605,66.802205047560605,66.802205047560605,66.802205047560605,66.802205047560605,66.802205047560605]
[null,"Revenue",null,{"$f":"D547*D546","v":12679332.350265115},{"$f":"E547*E546","v":12615935.688513789},{"$f":"F547*F546","v":12552856.01007122},{"$f":"G547*G546","v":12490091.730020866},{"$f":"H547*H546","v":12427641.271370761},{"$f":"I547*I546","v":12365503.065013908},{"$f":"J547*J546","v":12303675.549688838},{"$f":"K547*K546","v":12242157.171940394},{"$f":"L547*L546","v":12180946.38608069},{"$f":"M547*M546","v":12120041.654150287},{"$f":"N547*N546","v":12059441.445879536},{"$f":"O547*O546","v":11999144.238650138},{"$f":"P547*P546","v":11939148.517456887},{"$f":"Q547*Q546","v":11879452.774869602},{"$f":"R547*R546","v":11820055.510995254},{"$f":"S547*S546","v":11760955.233440276},{"$f":"T547*T546","v":11702150.457273075},{"$f":"U547*U546","v":11643639.70498671},{"$f":"V547*V546","v":11585421.506461777},{"$f":"W547*W546","v":11527494.398929467},null,null,null,null,null,null,"Revenue",null,{"$f":"AF547*AF546","v":12490222.866515778},{"$f":"AG547*AG546","v":12427771.752183199},{"$f":"AH547*AH546","v":12365632.893422281},{"$f":"AI547*AI546","v":12303804.72895517},{"$f":"AJ547*AJ546","v":12242285.705310395},{"$f":"AK547*AK546","v":12181074.276783844},{"$f":"AL547*AL546","v":12120168.905399924},{"$f":"AM547*AM546","v":12059568.060872925},{"$f":"AN547*AN546","v":11999270.220568558},{"$f":"AO547*AO546","v":11939273.869465716},{"$f":"AP547*AP546","v":11879577.500118388},{"$f":"AQ547*AQ546","v":11820179.612617794},{"$f":"AR547*AR546","v":11761078.714554707},{"$f":"AS547*AS546","v":11702273.320981933},{"$f":"AT547*AT546","v":11643761.954377022},{"$f":"AU547*AU546","v":11585543.144605137},{"$f":"AV547*AV546","v":11527615.428882113},{"$f":"AW547*AW546","v":11469977.351737702},{"$f":"AX547*AX546","v":11412627.464979013},{"$f":"AY547*AY546","v":11355564.327654118},null,null,null,null,null,null,"Revenue",null,{"$f":"BH547*BH546","v":760531.21992048528},{"$f":"BI547*BI546","v":756728.56382088293},{"$f":"BJ547*BJ546","v":752944.92100177845},{"$f":"BK547*BK546","v":749180.19639676961},{"$f":"BL547*BL546","v":745434.29541478574},{"$f":"BM547*BM546","v":741707.12393771193},{"$f":"BN547*BN546","v":737998.58831802336},{"$f":"BO547*BO546","v":734308.59537643334},{"$f":"BP547*BP546","v":730637.05239955115},{"$f":"BQ547*BQ546","v":726983.86713755329},{"$f":"BR547*BR546","v":723348.94780186552},{"$f":"BS547*BS546","v":719732.20306285622},{"$f":"BT547*BT546","v":716133.54204754194},{"$f":"BU547*BU546","v":712552.87433730415},{"$f":"BV547*BV546","v":708990.10996561765},{"$f":"BW547*BW546","v":705445.15941578953},{"$f":"BX547*BX546","v":701917.93361871061},{"$f":"BY547*BY546","v":698408.34395061713},{"$f":"BZ547*BZ546","v":694916.30223086406},{"$f":"CA547*CA546","v":691441.72071970976}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(E545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(F545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(G545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(H545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(I545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(J545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(K545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(L545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(M545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(N545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(O545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(P545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(Q545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(R545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(S545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},{"$f":"HLOOKUP(T545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1478071.0526283374},{"$f":"HLOOKUP(U545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1507632.4736809041},{"$f":"HLOOKUP(V545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1537785.1231545224},{"$f":"HLOOKUP(W545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1568540.8256176128},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1076694.6706593039},{"$f":"HLOOKUP(AG545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(AH545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(AI545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(AJ545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(AK545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(AL545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(AM545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(AN545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(AO545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(AP545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(AQ545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(AR545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(AS545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(AT545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(AU545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},{"$f":"HLOOKUP(AV545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1478071.0526283374},{"$f":"HLOOKUP(AW545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1507632.4736809041},{"$f":"HLOOKUP(AX545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1537785.1231545224},{"$f":"HLOOKUP(AY545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1568540.8256176128},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BH545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":67293.416916206494},{"$f":"HLOOKUP(BI545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":68639.285254530638},{"$f":"HLOOKUP(BJ545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":70012.070959621269},{"$f":"HLOOKUP(BK545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":71412.312378813687},{"$f":"HLOOKUP(BL545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":72840.558626389946},{"$f":"HLOOKUP(BM545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":74297.36979891776},{"$f":"HLOOKUP(BN545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":75783.317194896095},{"$f":"HLOOKUP(BO545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":77298.98353879404},{"$f":"HLOOKUP(BP545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":78844.963209569905},{"$f":"HLOOKUP(BQ545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":80421.862473761299},{"$f":"HLOOKUP(BR545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":82030.29972323656},{"$f":"HLOOKUP(BS545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":83670.905717701273},{"$f":"HLOOKUP(BT545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":85344.323832055292},{"$f":"HLOOKUP(BU545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":87051.210308696391},{"$f":"HLOOKUP(BV545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":88792.234514870332},{"$f":"HLOOKUP(BW545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":90568.079205167727},{"$f":"HLOOKUP(BX545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":92379.440789271088},{"$f":"HLOOKUP(BY545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":94227.029605056508},{"$f":"HLOOKUP(BZ545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":96111.570197157649},{"$f":"HLOOKUP(CA545,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":98033.8016011008}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D546","v":0},{"$f":"HLOOKUP(E545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E546","v":0},{"$f":"HLOOKUP(F545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F546","v":0},{"$f":"HLOOKUP(G545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G546","v":0},{"$f":"HLOOKUP(H545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H546","v":0},{"$f":"HLOOKUP(I545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I546","v":0},{"$f":"HLOOKUP(J545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J546","v":0},{"$f":"HLOOKUP(K545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K546","v":0},{"$f":"HLOOKUP(L545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L546","v":0},{"$f":"HLOOKUP(M545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M546","v":0},{"$f":"HLOOKUP(N545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N546","v":0},{"$f":"HLOOKUP(O545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O546","v":0},{"$f":"HLOOKUP(P545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P546","v":0},{"$f":"HLOOKUP(Q545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q546","v":0},{"$f":"HLOOKUP(R545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R546","v":0},{"$f":"HLOOKUP(S545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S546","v":0},{"$f":"HLOOKUP(T545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T546","v":0},{"$f":"HLOOKUP(U545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U546","v":0},{"$f":"HLOOKUP(V545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V546","v":0},{"$f":"HLOOKUP(W545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W546","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF546","v":0},{"$f":"HLOOKUP(AG545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG546","v":0},{"$f":"HLOOKUP(AH545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH546","v":0},{"$f":"HLOOKUP(AI545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI546","v":0},{"$f":"HLOOKUP(AJ545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ546","v":0},{"$f":"HLOOKUP(AK545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK546","v":0},{"$f":"HLOOKUP(AL545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL546","v":0},{"$f":"HLOOKUP(AM545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM546","v":0},{"$f":"HLOOKUP(AN545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN546","v":0},{"$f":"HLOOKUP(AO545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO546","v":0},{"$f":"HLOOKUP(AP545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP546","v":0},{"$f":"HLOOKUP(AQ545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ546","v":0},{"$f":"HLOOKUP(AR545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR546","v":0},{"$f":"HLOOKUP(AS545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS546","v":0},{"$f":"HLOOKUP(AT545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT546","v":0},{"$f":"HLOOKUP(AU545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU546","v":0},{"$f":"HLOOKUP(AV545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV546","v":0},{"$f":"HLOOKUP(AW545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW546","v":0},{"$f":"HLOOKUP(AX545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX546","v":0},{"$f":"HLOOKUP(AY545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY546","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BH545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH546","v":0},{"$f":"HLOOKUP(BI545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI546","v":0},{"$f":"HLOOKUP(BJ545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ546","v":0},{"$f":"HLOOKUP(BK545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK546","v":0},{"$f":"HLOOKUP(BL545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL546","v":0},{"$f":"HLOOKUP(BM545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM546","v":0},{"$f":"HLOOKUP(BN545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN546","v":0},{"$f":"HLOOKUP(BO545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO546","v":0},{"$f":"HLOOKUP(BP545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP546","v":0},{"$f":"HLOOKUP(BQ545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ546","v":0},{"$f":"HLOOKUP(BR545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR546","v":0},{"$f":"HLOOKUP(BS545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS546","v":0},{"$f":"HLOOKUP(BT545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT546","v":0},{"$f":"HLOOKUP(BU545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU546","v":0},{"$f":"HLOOKUP(BV545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV546","v":0},{"$f":"HLOOKUP(BW545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW546","v":0},{"$f":"HLOOKUP(BX545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX546","v":0},{"$f":"HLOOKUP(BY545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY546","v":0},{"$f":"HLOOKUP(BZ545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ546","v":0},{"$f":"HLOOKUP(CA545,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA546","v":0}]
[null,"B&O Tax",null,{"$f":"D548*0.00275","v":34868.163963229068},{"$f":"E548*0.00275","v":34693.823143412919},34520.354027695852,34347.752257557382,34176.013496269588,34005.133428788242,33835.107761644307,33665.932222836083,33497.602561721898,33330.114548913283,33163.463976168721,32997.646656287878,32832.65842300644,32668.495130891402,32505.152655236947,32342.626891960757,32180.913757500955,32020.009188713451,31859.909142769884,31700.609597056035,null,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"B&O Tax",null,{"$f":"BH548*0.00275","v":2091.4608547813345},{"$f":"BI548*0.00275","v":2081.0035505074279},2070.5985327548906,2060.2455400911163,2049.9443123906608,2039.6945908287078,2029.4961178745641,2019.3486372851917,2009.2518940987654,1999.2056346282714,1989.2096064551301,1979.2635584228544,1969.3672406307403,1959.5204044275863,1949.7228024054484,1939.9741883934212,1930.274317451454,1920.6229458641969,1911.0198311348761,1901.4647319792018]
[null,"Property Tax",null,{"$f":"C575*$B$8","v":1388783.4683195222},{"$f":"D575*$B$8","v":1311401.1201101155},1238330.4791977776,1169331.2993216261,1104176.7206271123,1042652.5237818848,984556.42565196112,929697.41422248445,877895.12057637563,828979.22586603439,782788.90132829221,739172.27950146305,697985.95490592625,659094.51254654839,622370.08268672228,587691.92043018481,554946.00872833235,524024.68350777874,494826.2796856261,467254.79690859414,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE575*$B$8","v":1388783.4683195222},{"$f":"AF575*$B$8","v":1311401.1201101155},1238330.4791977776,1169331.2993216261,1104176.7206271123,1042652.5237818848,984556.42565196112,929697.41422248445,877895.12057637563,828979.22586603439,782788.90132829221,739172.27950146305,697985.95490592625,659094.51254654839,622370.08268672228,587691.92043018481,554946.00872833235,524024.68350777874,494826.2796856261,467254.79690859414,null,null,null,null,null,null,"Property Tax",null,{"$f":"BG575*$B$8","v":84041.95444636578},{"$f":"BH575*$B$8","v":79359.177086525015},74937.321833342692,70761.85023228389,66819.033904521653,63095.909409907319,59580.235624954621,56260.453495701913,53125.648033125726,50165.512426151545,47370.314154270432,44730.862988344415,42238.480774391552,39884.972901004119,37662.601356588413,35564.059287842341,33582.446975822335,31711.249150612388,29944.313570008711,28275.830791789922]
[null,"Total Operating Costs",null,{"$f":"SUM(D550:D553)","v":2500346.3029420553},{"$f":"SUM(E550:E553)","v":2444323.5073260185},{"$f":"SUM(F550:F553)","v":2393043.9685794134},{"$f":"SUM(G550:G553)","v":2346276.0496402024},{"$f":"SUM(H550:H553)","v":2303801.6721456209},{"$f":"SUM(I550:I553)","v":2265415.5739933574},{"$f":"SUM(J550:J553)","v":2230924.6085319431},{"$f":"SUM(K550:K553)","v":2200147.0830660253},{"$f":"SUM(L550:L553)","v":2172912.1344912159},{"$f":"SUM(M550:M553)","v":2149059.1399951288},{"$f":"SUM(N550:N553)","v":2128437.1608762457},{"$f":"SUM(O550:O553)","v":2110904.417640971},{"$f":"SUM(P550:P553)","v":2096327.7946418175},{"$f":"SUM(Q550:Q553)","v":2084582.3726165821},{"$f":"SUM(R550:R553)","v":2075550.9875798845},{"$f":"SUM(S550:S553)","v":2069123.8146048293},{"$f":"SUM(T550:T553)","v":2065197.9751141707},{"$f":"SUM(U550:U553)","v":2063677.1663773963},{"$f":"SUM(V550:V553)","v":2064471.3119829183},{"$f":"SUM(W550:W553)","v":2067496.2321232629},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF550:AF553)","v":2465478.1389788259},{"$f":"SUM(AG550:AG553)","v":2409629.6841826057},{"$f":"SUM(AH550:AH553)","v":2358523.6145517174},{"$f":"SUM(AI550:AI553)","v":2311928.2973826453},{"$f":"SUM(AJ550:AJ553)","v":2269625.6586493514},{"$f":"SUM(AK550:AK553)","v":2231410.4405645691},{"$f":"SUM(AL550:AL553)","v":2197089.5007702988},{"$f":"SUM(AM550:AM553)","v":2166481.1508431891},{"$f":"SUM(AN550:AN553)","v":2139414.5319294939},{"$f":"SUM(AO550:AO553)","v":2115729.0254462156},{"$f":"SUM(AP550:AP553)","v":2095273.6969000769},{"$f":"SUM(AQ550:AQ553)","v":2077906.7709846834},{"$f":"SUM(AR550:AR553)","v":2063495.1362188109},{"$f":"SUM(AS550:AS553)","v":2051913.8774856906},{"$f":"SUM(AT550:AT553)","v":2043045.8349246476},{"$f":"SUM(AU550:AU553)","v":2036781.1877128684},{"$f":"SUM(AV550:AV553)","v":2033017.0613566698},{"$f":"SUM(AW550:AW553)","v":2031657.1571886828},{"$f":"SUM(AX550:AX553)","v":2032611.4028401484},{"$f":"SUM(AY550:AY553)","v":2035795.622526207},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BH550:BH553)","v":153426.83221735363},{"$f":"SUM(BI550:BI553)","v":150079.4658915631},{"$f":"SUM(BJ550:BJ553)","v":147019.99132571885},{"$f":"SUM(BK550:BK553)","v":144234.40815118869},{"$f":"SUM(BL550:BL553)","v":141709.53684330225},{"$f":"SUM(BM550:BM553)","v":139432.97379965379},{"$f":"SUM(BN550:BN553)","v":137393.04893772528},{"$f":"SUM(BO550:BO553)","v":135578.78567178114},{"$f":"SUM(BP550:BP553)","v":133979.86313679439},{"$f":"SUM(BQ550:BQ553)","v":132586.58053454111},{"$f":"SUM(BR550:BR553)","v":131389.82348396213},{"$f":"SUM(BS550:BS553)","v":130381.03226446855},{"$f":"SUM(BT550:BT553)","v":129552.17184707758},{"$f":"SUM(BU550:BU553)","v":128895.7036141281},{"$f":"SUM(BV550:BV553)","v":128404.5586738642},{"$f":"SUM(BW550:BW553)","v":128072.11268140349},{"$f":"SUM(BX550:BX553)","v":127892.16208254488},{"$f":"SUM(BY550:BY553)","v":127858.90170153309},{"$f":"SUM(BZ550:BZ553)","v":127966.90359830124},{"$f":"SUM(CA550:CA553)","v":128211.09712486992}]
[]
[null,"EBITDA",null,{"$f":"D548-D554","v":10178986.047323059},{"$f":"E548-E554","v":10171612.181187771},10159812.041491807,10143815.680380663,10123839.599225141,10100087.491020551,10072750.941156896,10042010.088874368,10008034.251589473,9970982.5141551569,9931004.2850032896,9888239.8210091665,9842820.7228150703,9794870.4022530206,9744504.5234153699,9691831.4188354462,9636952.4821589049,9579962.5386093147,9520950.1944788583,9459998.1668062042,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF548-AF554","v":10024744.727536952},{"$f":"AG548-AG554","v":10018142.068000592},10007109.278870564,9991876.4315725248,9972660.0466610435,9949663.8362192754,9923079.4046296254,9893086.9100297354,9859855.6886390634,9823544.8440195005,9784303.8032183107,9742272.8416331112,9697583.5783358961,9650359.4434962422,9600716.1194523741,9548761.9568922687,9494598.3675254434,9438320.1945490204,9380016.0621388648,9319768.7051279098,null,null,null,null,null,null,"EBITDA",null,{"$f":"BH548-BH554","v":607104.38770313165},{"$f":"BI548-BI554","v":606649.09792931983},605924.92967605963,604945.78824558086,603724.75857148343,602274.15013805812,600605.53938029811,598729.80970465217,596657.18926275673,594397.28660301212,591959.12431790342,589351.17079838761,586581.37020046439,583657.1707231761,580585.55129175342,577373.04673438601,574025.77153616573,570549.44224908401,566949.39863256284,563230.62359483982]
[null,"Before Tax Earnings",null,{"$f":"D556-D576-D566","v":-19119918.661083374},{"$f":"E556-E558-E576","v":-29622160.223486252},-13716451.401312608,-4181942.3853019848,-4201918.4664575066,2937208.4581792271,10072750.941156896,10042010.088874368,10008034.251589473,9970982.5141551569,9931004.2850032896,9888239.8210091665,9842820.7228150703,9794870.4022530206,9744504.5234153699,9691831.4188354462,9636952.4821589049,9579962.5386093147,9520950.1944788583,9459998.1668062042,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF556-AF576-AF566","v":-20733690.867291689},{"$f":"AG556-AG558-AG576","v":-32200875.368912883},-15324301.183277518,-5206969.8457163237,-5226186.230627805,2350240.6975748511,9923079.4046296254,9893086.9100297354,9859855.6886390634,9823544.8440195005,9784303.8032183107,9742272.8416331112,9697583.5783358961,9650359.4434962422,9600716.1194523741,9548761.9568922687,9494598.3675254434,9438320.1945490204,9380016.0621388648,9319768.7051279098,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BH556-BH576-BH566","v":-1254236.2043115515},{"$f":"BI556-BI558-BI576","v":-1948226.3172401995},-927000.31942565204,-314809.36121544614,-316030.39088954357,142396.57540754462,600605.53938029811,598729.80970465217,596657.18926275673,594397.28660301212,591959.12431790342,589351.17079838761,586581.37020046439,583657.1707231761,580585.55129175342,577373.04673438601,574025.77153616573,570549.44224908401,566949.39863256284,563230.62359483982]
[null,"ITC",null,{"$f":"-C562*0.1","v":13887834.683195222},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-AE562*0.1","v":13887834.683195222},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-BG562*0.1","v":840419.54446365777},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D557*$B$6-D558","v":-17903017.60202273},-6220653.646932113,-2880454.7942756475,-878207.90091341676,-882402.87795607641,616813.7762176377,2115277.697642948,2108822.1186636174,2101687.1928337892,2093906.3279725828,2085510.8998506907,2076530.3624119249,2066992.3517911646,2056922.7844731342,2046345.9499172275,2035284.5979554437,2023760.02125337,2011792.133107956,1999399.5408405601,1986599.6150293029,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF557*$B$6-AF558","v":-18241909.765326478},-6762183.8274717052,-3218103.2484882786,-1093463.667600428,-1097499.1084318389,493550.54649071873,2083846.6749722213,2077548.2511062443,2070569.6946142032,2062944.4172440951,2054703.7986758451,2045877.2967429534,2036492.5514505382,2026575.4831342108,2016150.3850849986,2005240.0109473763,1993865.6571803431,1982047.2408552943,1969803.3730491616,1957151.428076861,null,null,null,null,null,null,"Federal Tax",null,{"$f":"BH557*$B$6-BH558","v":-1103809.1473690835},-409127.52662044187,-194670.06707938691,-66109.965855243689,-66366.382086804151,29903.28083558437,126127.16326986261,125733.26003797696,125298.0097451789,124823.43018663254,124311.41610675972,123763.74586766139,123182.08774209752,122568.00585186697,121922.96577126821,121248.33981422105,120545.4120225948,119815.38287230764,119059.37371283819,118278.43095491636]
[]
[]
[{"$f":"IRR(C562:X562,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D545,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-138878346.83195221},{"$f":"D556-D559","v":28082003.649345789},16392265.828119885,13040266.835767454,11022023.58129408,11006242.477181217,9483273.7148029134,7957473.2435139474,7933187.9702107506,7906347.0587556846,7877076.1861825744,7845493.3851525988,7811709.4585972419,7775828.3710239055,7737947.6177798864,7698158.5734981429,7656546.8208800023,7613192.4609055351,7568170.4055013582,7521550.6536382977,7473398.5517769009,{"$f":"C562*-0.3","v":41663504.049585663},null,null,null,null,{"$f":"IRR(AE562:AZ562,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF545,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$27)","v":-138878346.83195221},{"$f":"AF556-AF559","v":28266654.492863432},16780325.895472296,13225212.527358843,11085340.099172954,11070159.155092882,9456113.2897285558,7839232.7296574041,7815538.6589234909,7789285.9940248597,7760600.4267754052,7729600.0045424653,7696395.5448901579,7661091.0268853577,7623783.9603620311,7584565.7343673753,7543521.9459448922,7500732.7103451006,7456272.9536937261,7410212.6890897034,7362617.2770510484,{"$f":"AE562*-0.3","v":41663504.049585663},null,null,null,null,{"$f":"IRR(BG562:CB562,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BH545,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$25)","v":-8404195.4446365777},{"$f":"BH556-BH559","v":1710913.5350722151},1015776.6245497616,800594.99675544654,671055.75410082459,670091.14065828756,572370.86930247373,474478.37611043552,472996.54966667522,471359.17951757781,469573.85641637957,467647.70821114373,465587.42493072624,463399.28245836688,461089.16487130913,458662.58552048518,456124.70692016499,453480.3595135709,450734.05937677633,447890.02491972467,444952.19263992348,{"$f":"BG562*-0.3","v":2521258.6333909733}]
[{"$f":"IRR(C563:X563,0.1)","v":8.630816969933619E-2},"ROE",{"$f":"-C582","v":-15627518.66641823},{"$f":"D562-D566-D568-D577-D558","v":1865278.6727731824},929615.95787442103,920293.84751460701,907656.72223680653,891875.61812394205,873111.45264231716,851515.57825002912,827230.30494683282,800389.39349176642,771118.52091865567,739535.71988868061,705751.79333332367,669870.70575998724,631989.95251596812,592200.90823422465,550589.15561608411,507234.79564161692,462212.74023743998,415592.98837437946,367440.88651298266,{"$f":"X562","v":41663504.049585663},null,null,null,null,{"$f":"IRR(AE563:AZ563,0.1)","v":8.5935322737284769E-2},"ROE",{"$f":"-AE582","v":-15428998.929733131},{"$f":"AF562-AF566-AF568-AF577-AF558","v":1821884.6170628853},898643.07971003652,889927.17629731447,877893.226931863,862712.28285179147,844545.27660279535,823543.57564697182,799849.50491305906,773596.8400144279,744911.27276497334,713910.85053203255,680706.39087972604,645401.87287492584,608094.80635159928,568876.58035694342,527832.7919344604,485043.55633466877,440583.79968329333,394523.53507927246,346928.12304061651,{"$f":"AZ562","v":41663504.049585663},null,null,null,null,{"$f":"IRR(BG563:CB563,0.1)","v":8.5965133974035712E-2},"ROE",{"$f":"-BG582","v":-933682.79129552958},{"$f":"BH562-BH566-BH568-BH577-BH558","v":110613.56323000684},54699.758226611651,54127.665306536132,53354.143576457922,52389.530133920925,51243.549471514954,49925.346972884552,48443.520529124275,46806.15038002684,45020.827278828627,43094.679073592764,41034.395793175267,38846.253320815973,36536.135733758158,34109.556382934214,31571.677782614017,28927.330376019934,26181.030239225365,23336.995782173704,20399.16350237251,{"$f":"CB562","v":2521258.6333909733}]
[]
[]
[null,"Interest",null,{"$f":"C569*$B$7","v":4427796.9554851651},4293888.9199962271,4153285.4827328431,4005651.8736062893,3850636.5840234081,3687870.529961383,3516966.1731962562,3337516.5985928732,3149094.5452593211,2951251.3892590911,2743516.0754588498,2525393.9959685965,2296365.8125038305,2055886.219865826,1803382.6475959213,1538253.8967125213,1259868.7082849515,967564.2604360031,660644.59019460739,338378.93644114182,null,null,null,null,null,null,"Interest",null,{"$f":"AE569*$B$7","v":4371549.6967577208},4239342.723895085,4100525.4023893178,3954767.2148082624,3801721.1178481537,3641022.7160400399,3472289.3941415208,3295119.4061480751,3109090.9187549576,2913761.0069921836,2708664.5996412714,2493313.3719228134,2267194.5828184327,2029769.8542588328,1780473.8892712528,1518713.1260342938,1243864.3246354868,955273.08316673944,652252.27962455479,334080.43590526091,null,null,null,null,null,null,"Interest",null,{"$f":"BG569*$B$7","v":264543.4575337334},256542.97895354254,248142.47644434209,239321.94880968166,230060.3947932882,220335.76307607503,210124.89977300126,199403.49330477379,188146.01651313493,176325.66588191412,163914.29771913227,150882.36114821135,137198.82774874437,122831.11767930404,107745.02210639168,91904.62175483373,75272.201385697859,57808.159998105213,39470.91654113293,20216.810911312026]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C581)","v":7105957.6652639182},{"$f":"-PMT($B$7,20,$C581)","v":7105957.6652639182},7105957.6652639182,7105957.6652639182,7105957.6652639182,7105957.6652639182,7105957.6652639182,7105957.6652639182,7105957.6652639182,7105957.6652639182,7105957.6652639182,7105957.6652639182,7105957.6652639182,7105957.6652639182,7105957.6652639182,7105957.6652639182,7105957.6652639182,7105957.6652639182,7105957.6652639182,7105957.6652639182,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE581)","v":7015689.1540104318},{"$f":"-PMT($B$7,20,$AE581)","v":7015689.1540104318},7015689.1540104318,7015689.1540104318,7015689.1540104318,7015689.1540104318,7015689.1540104318,7015689.1540104318,7015689.1540104318,7015689.1540104318,7015689.1540104318,7015689.1540104318,7015689.1540104318,7015689.1540104318,7015689.1540104318,7015689.1540104318,7015689.1540104318,7015689.1540104318,7015689.1540104318,7015689.1540104318,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BG581)","v":424553.02913755097},{"$f":"-PMT($B$7,20,$BG581)","v":424553.02913755097},424553.02913755097,424553.02913755097,424553.02913755097,424553.02913755097,424553.02913755097,424553.02913755097,424553.02913755097,424553.02913755097,424553.02913755097,424553.02913755097,424553.02913755097,424553.02913755097,424553.02913755097,424553.02913755097,424553.02913755097,424553.02913755097,424553.02913755097,424553.02913755097]
[null,"Sinking Fund",null,{"$f":"D567-D566","v":2678160.7097787531},{"$f":"E567-E566","v":2812068.7452676911},{"$f":"F567-F566","v":2952672.1825310751},{"$f":"G567-G566","v":3100305.791657629},{"$f":"H567-H566","v":3255321.0812405101},{"$f":"I567-I566","v":3418087.1353025353},{"$f":"J567-J566","v":3588991.4920676621},{"$f":"K567-K566","v":3768441.066671045},{"$f":"L567-L566","v":3956863.1200045971},{"$f":"M567-M566","v":4154706.2760048271},{"$f":"N567-N566","v":4362441.5898050684},{"$f":"O567-O566","v":4580563.6692953221},{"$f":"P567-P566","v":4809591.8527600877},{"$f":"Q567-Q566","v":5050071.4453980923},{"$f":"R567-R566","v":5302575.0176679967},{"$f":"S567-S566","v":5567703.7685513971},{"$f":"T567-T566","v":5846088.9569789665},{"$f":"U567-U566","v":6138393.4048279151},{"$f":"V567-V566","v":6445313.0750693111},{"$f":"W567-W566","v":6767578.7288227761},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF567-AF566","v":2644139.4572527111},{"$f":"AG567-AG566","v":2776346.4301153468},{"$f":"AH567-AH566","v":2915163.7516211141},{"$f":"AI567-AI566","v":3060921.9392021694},{"$f":"AJ567-AJ566","v":3213968.0361622781},{"$f":"AK567-AK566","v":3374666.4379703919},{"$f":"AL567-AL566","v":3543399.759868911},{"$f":"AM567-AM566","v":3720569.7478623567},{"$f":"AN567-AN566","v":3906598.2352554742},{"$f":"AO567-AO566","v":4101928.1470182482},{"$f":"AP567-AP566","v":4307024.5543691609},{"$f":"AQ567-AQ566","v":4522375.7820876185},{"$f":"AR567-AR566","v":4748494.5711919991},{"$f":"AS567-AS566","v":4985919.2997515993},{"$f":"AT567-AT566","v":5235215.2647391791},{"$f":"AU567-AU566","v":5496976.0279761385},{"$f":"AV567-AV566","v":5771824.8293749448},{"$f":"AW567-AW566","v":6060416.0708436929},{"$f":"AX567-AX566","v":6363436.8743858766},{"$f":"AY567-AY566","v":6681608.7181051709},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"BH567-BH566","v":160009.57160381757},{"$f":"BI567-BI566","v":168010.05018400843},{"$f":"BJ567-BJ566","v":176410.55269320888},{"$f":"BK567-BK566","v":185231.08032786931},{"$f":"BL567-BL566","v":194492.63434426277},{"$f":"BM567-BM566","v":204217.26606147594},{"$f":"BN567-BN566","v":214428.12936454971},{"$f":"BO567-BO566","v":225149.53583277718},{"$f":"BP567-BP566","v":236407.01262441603},{"$f":"BQ567-BQ566","v":248227.36325563685},{"$f":"BR567-BR566","v":260638.7314184187},{"$f":"BS567-BS566","v":273670.66798933962},{"$f":"BT567-BT566","v":287354.20138880657},{"$f":"BU567-BU566","v":301721.91145824693},{"$f":"BV567-BV566","v":316808.0070311593},{"$f":"BW567-BW566","v":332648.40738271724},{"$f":"BX567-BX566","v":349280.8277518531},{"$f":"BY567-BY566","v":366744.86913944577},{"$f":"BZ567-BZ566","v":385082.11259641801},{"$f":"CA567-CA566","v":404336.21822623897}]
[null,"Mortgage Balance",{"$f":"C581","v":88555939.109703302},{"$f":"C569-D568","v":85877778.399924546},{"$f":"D569-E568","v":83065709.654656857},{"$f":"E569-F568","v":80113037.472125784},{"$f":"F569-G568","v":77012731.680468157},{"$f":"G569-H568","v":73757410.599227652},{"$f":"H569-I568","v":70339323.463925123},{"$f":"I569-J568","v":66750331.971857458},{"$f":"J569-K568","v":62981890.905186415},{"$f":"K569-L568","v":59025027.78518182},{"$f":"L569-M568","v":54870321.509176992},{"$f":"M569-N568","v":50507879.919371925},{"$f":"N569-O568","v":45927316.250076607},{"$f":"O569-P568","v":41117724.397316515},{"$f":"P569-Q568","v":36067652.951918423},{"$f":"Q569-R568","v":30765077.934250426},{"$f":"R569-S568","v":25197374.165699027},{"$f":"S569-T568","v":19351285.208720062},{"$f":"T569-U568","v":13212891.803892147},{"$f":"U569-V568","v":6767578.7288228357},{"$f":"V569-W568","v":5.9604644775390625E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE581","v":87430993.935154408},{"$f":"AE569-AF568","v":84786854.477901697},{"$f":"AF569-AG568","v":82010508.047786355},{"$f":"AG569-AH568","v":79095344.296165243},{"$f":"AH569-AI568","v":76034422.356963068},{"$f":"AI569-AJ568","v":72820454.320800796},{"$f":"AJ569-AK568","v":69445787.882830411},{"$f":"AK569-AL568","v":65902388.122961499},{"$f":"AL569-AM568","v":62181818.375099145},{"$f":"AM569-AN568","v":58275220.139843673},{"$f":"AN569-AO568","v":54173291.992825426},{"$f":"AO569-AP568","v":49866267.438456267},{"$f":"AP569-AQ568","v":45343891.65636865},{"$f":"AQ569-AR568","v":40595397.085176654},{"$f":"AR569-AS568","v":35609477.785425052},{"$f":"AS569-AT568","v":30374262.520685874},{"$f":"AT569-AU568","v":24877286.492709734},{"$f":"AU569-AV568","v":19105461.663334787},{"$f":"AV569-AW568","v":13045045.592491094},{"$f":"AW569-AX568","v":6681608.7181052174},{"$f":"AX569-AY568","v":4.6566128730773926E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"BG581","v":5290869.1506746681},{"$f":"BG569-BH568","v":5130859.5790708503},{"$f":"BH569-BI568","v":4962849.5288868416},{"$f":"BI569-BJ568","v":4786438.9761936329},{"$f":"BJ569-BK568","v":4601207.8958657635},{"$f":"BK569-BL568","v":4406715.2615215005},{"$f":"BL569-BM568","v":4202497.995460025},{"$f":"BM569-BN568","v":3988069.8660954754},{"$f":"BN569-BO568","v":3762920.3302626982},{"$f":"BO569-BP568","v":3526513.3176382822},{"$f":"BP569-BQ568","v":3278285.9543826454},{"$f":"BQ569-BR568","v":3017647.2229642267},{"$f":"BR569-BS568","v":2743976.5549748871},{"$f":"BS569-BT568","v":2456622.3535860805},{"$f":"BT569-BU568","v":2154900.4421278336},{"$f":"BU569-BV568","v":1838092.4350966744},{"$f":"BV569-BW568","v":1505444.0277139572},{"$f":"BW569-BX568","v":1156163.1999621042},{"$f":"BX569-BY568","v":789418.33082265849},{"$f":"BY569-BZ568","v":404336.21822624048},{"$f":"BZ569-CA568","v":1.5133991837501526E-9}]
[]
[]
[null,"Book Depr",null,{"$f":"-($C562)/20","v":6943917.3415976111},{"$f":"-($C562)/20","v":6943917.3415976111},6943917.3415976111,6943917.3415976111,6943917.3415976111,6943917.3415976111,6943917.3415976111,6943917.3415976111,6943917.3415976111,6943917.3415976111,6943917.3415976111,6943917.3415976111,6943917.3415976111,6943917.3415976111,6943917.3415976111,6943917.3415976111,6943917.3415976111,6943917.3415976111,6943917.3415976111,6943917.3415976111,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($AE$29)/20","v":6118979.2150024921},{"$f":"-($AE$29)/20","v":6118979.2150024921},6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($BG$29)/20","v":370288.80612163444},{"$f":"-($BG$29)/20","v":370288.80612163444},370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444]
[null,"Accum Depreciation",null,{"$f":"SUM($D572:D572)","v":6943917.3415976111},{"$f":"SUM($D572:E572)","v":13887834.683195222},{"$f":"SUM($D572:F572)","v":20831752.024792835},{"$f":"SUM($D572:G572)","v":27775669.366390444},{"$f":"SUM($D572:H572)","v":34719586.707988054},{"$f":"SUM($D572:I572)","v":41663504.049585663},{"$f":"SUM($D572:J572)","v":48607421.391183272},{"$f":"SUM($D572:K572)","v":55551338.732780881},{"$f":"SUM($D572:L572)","v":62495256.07437849},{"$f":"SUM($D572:M572)","v":69439173.415976107},{"$f":"SUM($D572:N572)","v":76383090.757573724},{"$f":"SUM($D572:O572)","v":83327008.09917134},{"$f":"SUM($D572:P572)","v":90270925.440768957},{"$f":"SUM($D572:Q572)","v":97214842.782366574},{"$f":"SUM($D572:R572)","v":104158760.12396419},{"$f":"SUM($D572:S572)","v":111102677.46556181},{"$f":"SUM($D572:T572)","v":118046594.80715942},{"$f":"SUM($D572:U572)","v":124990512.14875704},{"$f":"SUM($D572:V572)","v":131934429.49035466},{"$f":"SUM($D572:W572)","v":138878346.83195227},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AF572:AF572)","v":6118979.2150024921},{"$f":"SUM($AF572:AG572)","v":12237958.430004984},{"$f":"SUM($AF572:AH572)","v":18356937.645007476},{"$f":"SUM($AF572:AI572)","v":24475916.860009968},{"$f":"SUM($AF572:AJ572)","v":30594896.07501246},{"$f":"SUM($AF572:AK572)","v":36713875.290014952},{"$f":"SUM($AF572:AL572)","v":42832854.505017444},{"$f":"SUM($AF572:AM572)","v":48951833.720019937},{"$f":"SUM($AF572:AN572)","v":55070812.935022429},{"$f":"SUM($AF572:AO572)","v":61189792.150024921},{"$f":"SUM($AF572:AP572)","v":67308771.365027413},{"$f":"SUM($AF572:AQ572)","v":73427750.580029905},{"$f":"SUM($AF572:AR572)","v":79546729.795032397},{"$f":"SUM($AF572:AS572)","v":85665709.010034889},{"$f":"SUM($AF572:AT572)","v":91784688.225037381},{"$f":"SUM($AF572:AU572)","v":97903667.440039873},{"$f":"SUM($AF572:AV572)","v":104022646.65504237},{"$f":"SUM($AF572:AW572)","v":110141625.87004486},{"$f":"SUM($AF572:AX572)","v":116260605.08504735},{"$f":"SUM($AF572:AY572)","v":122379584.30004984},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BH572:BH572)","v":370288.80612163444},{"$f":"SUM($BH572:BI572)","v":740577.61224326887},{"$f":"SUM($BH572:BJ572)","v":1110866.4183649034},{"$f":"SUM($BH572:BK572)","v":1481155.2244865377},{"$f":"SUM($BH572:BL572)","v":1851444.0306081721},{"$f":"SUM($BH572:BM572)","v":2221732.8367298064},{"$f":"SUM($BH572:BN572)","v":2592021.6428514407},{"$f":"SUM($BH572:BO572)","v":2962310.448973075},{"$f":"SUM($BH572:BP572)","v":3332599.2550947093},{"$f":"SUM($BH572:BQ572)","v":3702888.0612163437},{"$f":"SUM($BH572:BR572)","v":4073176.867337978},{"$f":"SUM($BH572:BS572)","v":4443465.6734596128},{"$f":"SUM($BH572:BT572)","v":4813754.4795812471},{"$f":"SUM($BH572:BU572)","v":5184043.2857028814},{"$f":"SUM($BH572:BV572)","v":5554332.0918245157},{"$f":"SUM($BH572:BW572)","v":5924620.89794615},{"$f":"SUM($BH572:BX572)","v":6294909.7040677844},{"$f":"SUM($BH572:BY572)","v":6665198.5101894187},{"$f":"SUM($BH572:BZ572)","v":7035487.316311053},{"$f":"SUM($BH572:CA572)","v":7405776.1224326873}]
[null,"End Year Book Value",null,{"$f":"-$C562-D573","v":131934429.4903546},124990512.148757,118046594.80715938,111102677.46556178,104158760.12396416,97214842.782366544,90270925.440768942,83327008.09917134,76383090.757573724,69439173.415976107,62495256.07437849,55551338.732780874,48607421.391183257,41663504.04958564,34719586.707988024,27775669.366390407,20831752.02479279,13887834.683195174,6943917.3415975571,0,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE562-AF573","v":132759367.61694972},{"$f":"-$AE562-AG573","v":126640388.40194723},{"$f":"-$AE562-AH573","v":120521409.18694474},{"$f":"-$AE562-AI573","v":114402429.97194225},{"$f":"-$AE562-AJ573","v":108283450.75693975},{"$f":"-$AE562-AK573","v":102164471.54193726},{"$f":"-$AE562-AL573","v":96045492.32693477},{"$f":"-$AE562-AM573","v":89926513.111932278},{"$f":"-$AE562-AN573","v":83807533.896929786},{"$f":"-$AE562-AO573","v":77688554.681927294},{"$f":"-$AE562-AP573","v":71569575.466924801},{"$f":"-$AE562-AQ573","v":65450596.251922309},{"$f":"-$AE562-AR573","v":59331617.036919817},{"$f":"-$AE562-AS573","v":53212637.821917325},{"$f":"-$AE562-AT573","v":47093658.606914833},{"$f":"-$AE562-AU573","v":40974679.391912341},{"$f":"-$AE562-AV573","v":34855700.176909849},{"$f":"-$AE562-AW573","v":28736720.961907357},{"$f":"-$AE562-AX573","v":22617741.746904865},{"$f":"-$AE562-AY573","v":16498762.531902373},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BG562-BH573","v":8033906.6385149434},{"$f":"-$BG562-BI573","v":7663617.8323933091},{"$f":"-$BG562-BJ573","v":7293329.0262716748},{"$f":"-$BG562-BK573","v":6923040.2201500405},{"$f":"-$BG562-BL573","v":6552751.4140284061},{"$f":"-$BG562-BM573","v":6182462.6079067718},{"$f":"-$BG562-BN573","v":5812173.8017851375},{"$f":"-$BG562-BO573","v":5441884.9956635032},{"$f":"-$BG562-BP573","v":5071596.1895418689},{"$f":"-$BG562-BQ573","v":4701307.3834202345},{"$f":"-$BG562-BR573","v":4331018.5772986002},{"$f":"-$BG562-BS573","v":3960729.771176965},{"$f":"-$BG562-BT573","v":3590440.9650553307},{"$f":"-$BG562-BU573","v":3220152.1589336963},{"$f":"-$BG562-BV573","v":2849863.352812062},{"$f":"-$BG562-BW573","v":2479574.5466904277},{"$f":"-$BG562-BX573","v":2109285.7405687934},{"$f":"-$BG562-BY573","v":1738996.9344471591},{"$f":"-$BG562-BZ573","v":1368708.1283255247},{"$f":"-$BG562-CA573","v":998419.32220389042}]
[null,"Prop. Tax Value",{"$f":"-C562","v":138878346.83195221},{"$f":"C575/(($C575/$X575)^(1/21))","v":131140112.01101154},{"$f":"D575/(($C575/$X575)^(1/21))","v":123833047.91977775},116933129.93216261,110417672.06271122,104265252.37818848,98455642.565196112,92969741.422248438,87789512.057637557,82897922.586603433,78278890.132829219,73917227.950146303,69798595.490592629,65909451.254654832,62237008.268672228,58769192.043018483,55494600.87283323,52402468.350777872,49482627.96856261,46725479.690859415,44121958.391700514,{"$f":"X562","v":41663504.049585663},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE562","v":138878346.83195221},{"$f":"AE575/(($AE575/$AZ575)^(1/21))","v":131140112.01101154},{"$f":"AF575/(($AE575/$AZ575)^(1/21))","v":123833047.91977775},116933129.93216261,110417672.06271122,104265252.37818848,98455642.565196112,92969741.422248438,87789512.057637557,82897922.586603433,78278890.132829219,73917227.950146303,69798595.490592629,65909451.254654832,62237008.268672228,58769192.043018483,55494600.87283323,52402468.350777872,49482627.96856261,46725479.690859415,44121958.391700514,{"$f":"AZ562","v":41663504.049585663},null,null,null,null,null,"Prop. Tax Value",{"$f":"-BG562","v":8404195.4446365777},{"$f":"BG575/(($BG575/$CB575)^(1/21))","v":7935917.7086525019},{"$f":"BH575/(($BG575/$CB575)^(1/21))","v":7493732.1833342686},7076185.0232283892,6681903.3904521652,6309590.9409907321,5958023.5624954617,5626045.3495701915,5312564.8033125727,5016551.242615154,4737031.4154270431,4473086.2988344412,4223848.0774391554,3988497.290100412,3766260.1356588416,3556405.928784234,3358244.6975822337,3171124.9150612387,2994431.3570008711,2827583.0791789922,2670031.5073066559,{"$f":"CB562","v":2521258.6333909733}]
[null,"Tax Dep",null,{"$f":"($C398*0.95)*-D$4","v":24871107.752921268},{"$f":"($C398*0.95)*-E$4","v":39793772.404674023},23876263.442804415,14325758.065682648,14325758.065682648,7162879.0328413239,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AE562*0.95)*-D$4","v":26386885.89807092},{"$f":"($AE562*0.95)*-E$4","v":42219017.436913475},{"$f":"($AE562*0.95)*-F$4","v":25331410.462148082},{"$f":"($AE562*0.95)*-G$4","v":15198846.277288849},{"$f":"($AE562*0.95)*-H$4","v":15198846.277288849},{"$f":"($AE562*0.95)*-I$4","v":7599423.1386444243},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BG562*0.95)*-D$4","v":1596797.1344809497},{"$f":"($BG562*0.95)*-E$4","v":2554875.4151695194},{"$f":"($BG562*0.95)*-F$4","v":1532925.2491017117},{"$f":"($BG562*0.95)*-G$4","v":919755.149461027},{"$f":"($BG562*0.95)*-H$4","v":919755.149461027},{"$f":"($BG562*0.95)*-I$4","v":459877.5747305135}]
[null,"After Tax Dep. Value",null,{"$f":"D576*$B$6","v":5222932.6281134663},{"$f":"E576*$B$6","v":8356692.204981545},{"$f":"F576*$B$6","v":5014015.3229889274},{"$f":"G576*$B$6","v":3008409.193793356},{"$f":"H576*$B$6","v":3008409.193793356},{"$f":"I576*$B$6","v":1504204.596896678},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF576*$B$6","v":5541246.0385948932},{"$f":"AG576*$B$6","v":8865993.6617518291},{"$f":"AH576*$B$6","v":5319596.1970510967},{"$f":"AI576*$B$6","v":3191757.7182306582},{"$f":"AJ576*$B$6","v":3191757.7182306582},{"$f":"AK576*$B$6","v":1595878.8591153291},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BH576*$B$6","v":335327.39824099944},{"$f":"BI576*$B$6","v":536523.83718559903},{"$f":"BJ576*$B$6","v":321914.30231135944},{"$f":"BK576*$B$6","v":193148.58138681567},{"$f":"BL576*$B$6","v":193148.58138681567},{"$f":"BM576*$B$6","v":96574.290693407835}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D577:I577)","v":21715604.305180941},{"$f":"C579/C583","v":0.1563642194809361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AF577:AK577)","v":23039069.216414932},{"$f":"AE579/AE583","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BH577:BM577)","v":1394204.6760648312},{"$f":"BG579/BG583","v":0.16589389017060405}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D558:W558)","v":12979284.750649739},{"$f":"C580/C583","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AF558:AY558)","v":12979284.750649739},{"$f":"AE580/AE583","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BH558:CA558)","v":785438.82660154928},{"$f":"BG580/BG583","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C583-C579-C580)*$A581","v":88555939.109703302},{"$f":"C581/C583","v":0.63765116110475573},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AE583-AE579-AE580)*$A581","v":87430993.935154408},{"$f":"AE581/AE583","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BG583-BG579-BG580)*$A581","v":5290869.1506746681},{"$f":"BG581/BG583","v":0.62955094101853804}]
[0.15,"Equity",{"$f":"(C583-C579-C580)*$A582","v":15627518.66641823},{"$f":"C582/C583","v":0.11252667548907454},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AE583-AE579-AE580)*$A582","v":15428998.929733131},{"$f":"AE582/AE583","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BG583-BG579-BG580)*$A582","v":933682.79129552958},{"$f":"BG582/BG583","v":0.11109722488562435}]
[null,"Total",{"$f":"-C562","v":138878346.83195221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE562","v":138878346.83195221},null,null,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",{"$f":"-BG562","v":8404195.4446365777}]
[null,"Check",{"$f":"SUM(C579:C582)-C583","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE579:AE582)-AE583","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BG579:BG582)-BG583","v":0}]
[null,"2034 Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2034 Southern NW Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2034 Small Solar"]
[null,"Year",null,2034,{"$f":"D586+1","v":2035},{"$f":"E586+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,null,null,null,null,null,"Year",null,2034,{"$f":"AF586+1","v":2035},{"$f":"AG586+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,null,null,null,null,null,null,"Year",null,2034,{"$f":"BH586+1","v":2035},{"$f":"BI586+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D586-$D$12)","v":246649.8936914209},{"$f":"D587*(1-'Resource Options'!$AA$27)","v":245416.64422296381},{"$f":"E587*(1-'Resource Options'!$AA$27)","v":244189.56100184898},{"$f":"F587*(1-'Resource Options'!$AA$27)","v":242968.61319683972},{"$f":"G587*(1-'Resource Options'!$AA$27)","v":241753.77013085553},{"$f":"H587*(1-'Resource Options'!$AA$27)","v":240545.00128020125},{"$f":"I587*(1-'Resource Options'!$AA$27)","v":239342.27627380023},{"$f":"J587*(1-'Resource Options'!$AA$27)","v":238145.56489243123},{"$f":"K587*(1-'Resource Options'!$AA$27)","v":236954.83706796906},{"$f":"L587*(1-'Resource Options'!$AA$27)","v":235770.06288262922},{"$f":"M587*(1-'Resource Options'!$AA$27)","v":234591.21256821608},{"$f":"N587*(1-'Resource Options'!$AA$27)","v":233418.256505375},{"$f":"O587*(1-'Resource Options'!$AA$27)","v":232251.16522284813},{"$f":"P587*(1-'Resource Options'!$AA$27)","v":231089.90939673388},{"$f":"Q587*(1-'Resource Options'!$AA$27)","v":229934.45984975022},{"$f":"R587*(1-'Resource Options'!$AA$27)","v":228784.78755050147},{"$f":"S587*(1-'Resource Options'!$AA$27)","v":227640.86361274894},{"$f":"T587*(1-'Resource Options'!$AA$27)","v":226502.6592946852},{"$f":"U587*(1-'Resource Options'!$AA$27)","v":225370.14599821178},{"$f":"V587*(1-'Resource Options'!$AA$27)","v":224243.29526822071},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$28/100*'Resource Options'!$J$28*8760)*(1+'Resource Options'!$X$28)^($D586-$D$12)","v":274055.43743491214},{"$f":"AF587*(1-'Resource Options'!$AA$27)","v":272685.1602477376},{"$f":"AG587*(1-'Resource Options'!$AA$27)","v":271321.73444649891},{"$f":"AH587*(1-'Resource Options'!$AA$27)","v":269965.12577426643},{"$f":"AI587*(1-'Resource Options'!$AA$27)","v":268615.3001453951},{"$f":"AJ587*(1-'Resource Options'!$AA$27)","v":267272.22364466812},{"$f":"AK587*(1-'Resource Options'!$AA$27)","v":265935.86252644478},{"$f":"AL587*(1-'Resource Options'!$AA$27)","v":264606.18321381253},{"$f":"AM587*(1-'Resource Options'!$AA$27)","v":263283.15229774348},{"$f":"AN587*(1-'Resource Options'!$AA$27)","v":261966.73653625476},{"$f":"AO587*(1-'Resource Options'!$AA$27)","v":260656.90285357347},{"$f":"AP587*(1-'Resource Options'!$AA$27)","v":259353.6183393056},{"$f":"AQ587*(1-'Resource Options'!$AA$27)","v":258056.85024760908},{"$f":"AR587*(1-'Resource Options'!$AA$27)","v":256766.56599637103},{"$f":"AS587*(1-'Resource Options'!$AA$27)","v":255482.73316638917},{"$f":"AT587*(1-'Resource Options'!$AA$27)","v":254205.31950055723},{"$f":"AU587*(1-'Resource Options'!$AA$27)","v":252934.29290305445},{"$f":"AV587*(1-'Resource Options'!$AA$27)","v":251669.62143853918},{"$f":"AW587*(1-'Resource Options'!$AA$27)","v":250411.27333134649},{"$f":"AX587*(1-'Resource Options'!$AA$27)","v":249159.21696468975},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$26/100*'Resource Options'!$J$26*8760)*(1+'Resource Options'!$X$26)^($D586-$D$12)","v":11418.976559788005},{"$f":"BH587*(1-'Resource Options'!$AA$27)","v":11361.881676989065},{"$f":"BI587*(1-'Resource Options'!$AA$27)","v":11305.072268604121},{"$f":"BJ587*(1-'Resource Options'!$AA$27)","v":11248.546907261099},{"$f":"BK587*(1-'Resource Options'!$AA$27)","v":11192.304172724795},{"$f":"BL587*(1-'Resource Options'!$AA$27)","v":11136.34265186117},{"$f":"BM587*(1-'Resource Options'!$AA$27)","v":11080.660938601864},{"$f":"BN587*(1-'Resource Options'!$AA$27)","v":11025.257633908855},{"$f":"BO587*(1-'Resource Options'!$AA$27)","v":10970.131345739312},{"$f":"BP587*(1-'Resource Options'!$AA$27)","v":10915.280689010615},{"$f":"BQ587*(1-'Resource Options'!$AA$27)","v":10860.704285565562},{"$f":"BR587*(1-'Resource Options'!$AA$27)","v":10806.400764137734},{"$f":"BS587*(1-'Resource Options'!$AA$27)","v":10752.368760317046},{"$f":"BT587*(1-'Resource Options'!$AA$27)","v":10698.60691651546},{"$f":"BU587*(1-'Resource Options'!$AA$27)","v":10645.113881932883},{"$f":"BV587*(1-'Resource Options'!$AA$27)","v":10591.888312523219},{"$f":"BW587*(1-'Resource Options'!$AA$27)","v":10538.928870960603},{"$f":"BX587*(1-'Resource Options'!$AA$27)","v":10486.2342266058},{"$f":"BY587*(1-'Resource Options'!$AA$27)","v":10433.803055472772},{"$f":"BZ587*(1-'Resource Options'!$AA$27)","v":10381.634040195408}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M44","v":52.199264398983104},{"$f":"D588","v":52.199264398983104},{"$f":"E588","v":52.199264398983104},52.199264398983104,52.199264398983104,52.199264398983104,52.199264398983104,52.199264398983104,52.199264398983104,52.199264398983104,52.199264398983104,52.199264398983104,52.199264398983104,52.199264398983104,52.199264398983104,52.199264398983104,52.199264398983104,52.199264398983104,52.199264398983104,52.199264398983104,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P44","v":46.278948247652323},{"$f":"AF588","v":46.278948247652323},{"$f":"AG588","v":46.278948247652323},46.278948247652323,46.278948247652323,46.278948247652323,46.278948247652323,46.278948247652323,46.278948247652323,46.278948247652323,46.278948247652323,46.278948247652323,46.278948247652323,46.278948247652323,46.278948247652323,46.278948247652323,46.278948247652323,46.278948247652323,46.278948247652323,46.278948247652323,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S44","v":67.631382666802551},{"$f":"BH588","v":67.631382666802551},{"$f":"BI588","v":67.631382666802551},67.631382666802551,67.631382666802551,67.631382666802551,67.631382666802551,67.631382666802551,67.631382666802551,67.631382666802551,67.631382666802551,67.631382666802551,67.631382666802551,67.631382666802551,67.631382666802551,67.631382666802551,67.631382666802551,67.631382666802551,67.631382666802551,67.631382666802551]
[null,"Revenue",null,{"$f":"D588*D587","v":12874943.014779555},{"$f":"E588*E587","v":12810568.299705656},{"$f":"F588*F587","v":12746515.458207129},{"$f":"G588*G587","v":12682782.880916093},{"$f":"H588*H587","v":12619368.966511512},{"$f":"I588*I587","v":12556272.121678954},{"$f":"J588*J587","v":12493490.761070559},{"$f":"K588*K587","v":12431023.307265205},{"$f":"L588*L587","v":12368868.190728879},{"$f":"M588*M587","v":12307023.849775236},{"$f":"N588*N587","v":12245488.73052636},{"$f":"O588*O587","v":12184261.286873728},{"$f":"P588*P587","v":12123339.980439359},{"$f":"Q588*Q587","v":12062723.280537162},{"$f":"R588*R587","v":12002409.664134476},{"$f":"S588*S587","v":11942397.615813805},{"$f":"T588*T587","v":11882685.627734734},{"$f":"U588*U587","v":11823272.19959606},{"$f":"V588*V587","v":11764155.83859808},{"$f":"W588*W587","v":11705335.05940509},null,null,null,null,null,null,"Revenue",null,{"$f":"AF588*AF587","v":12682997.406038018},{"$f":"AG588*AG587","v":12619582.419007828},{"$f":"AH588*AH587","v":12556484.50691279},{"$f":"AI588*AI587","v":12493702.084378226},{"$f":"AJ588*AJ587","v":12431233.573956335},{"$f":"AK588*AK587","v":12369077.406086553},{"$f":"AL588*AL587","v":12307232.019056121},{"$f":"AM588*AM587","v":12245695.858960839},{"$f":"AN588*AN587","v":12184467.379666036},{"$f":"AO588*AO587","v":12123545.042767705},{"$f":"AP588*AP587","v":12062927.317553867},{"$f":"AQ588*AQ587","v":12002612.680966096},{"$f":"AR588*AR587","v":11942599.617561266},{"$f":"AS588*AS587","v":11882886.619473459},{"$f":"AT588*AT587","v":11823472.186376093},{"$f":"AU588*AU587","v":11764354.825444212},{"$f":"AV588*AV587","v":11705533.051316991},{"$f":"AW588*AW587","v":11647005.386060406},{"$f":"AX588*AX587","v":11588770.359130105},{"$f":"AY588*AY587","v":11530826.507334454},null,null,null,null,null,null,"Revenue",null,{"$f":"BH588*BH587","v":772281.17337827117},{"$f":"BI588*BI587","v":768419.76751137979},{"$f":"BJ588*BJ587","v":764577.66867382289},{"$f":"BK588*BK587","v":760754.78033045377},{"$f":"BL588*BL587","v":756951.00642880157},{"$f":"BM588*BM587","v":753166.25139665755},{"$f":"BN588*BN587","v":749400.42013967421},{"$f":"BO588*BO587","v":745653.41803897591},{"$f":"BP588*BP587","v":741925.15094878105},{"$f":"BQ588*BQ587","v":738215.52519403712},{"$f":"BR588*BR587","v":734524.44756806688},{"$f":"BS588*BS587","v":730851.82533022657},{"$f":"BT588*BT587","v":727197.56620357546},{"$f":"BU588*BU587","v":723561.57837255765},{"$f":"BV588*BV587","v":719943.77048069483},{"$f":"BW588*BW587","v":716344.05162829137},{"$f":"BX588*BX587","v":712762.33137014986},{"$f":"BY588*BY587","v":709198.51971329923},{"$f":"BZ588*BZ587","v":705652.52711473277},{"$f":"CA588*CA587","v":702124.26447915903}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(E586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(F586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(G586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(H586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(I586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(J586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(K586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(L586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(M586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(N586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(O586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(P586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(Q586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(R586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},{"$f":"HLOOKUP(S586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1478071.0526283374},{"$f":"HLOOKUP(T586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1507632.4736809041},{"$f":"HLOOKUP(U586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1537785.1231545224},{"$f":"HLOOKUP(V586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1568540.8256176128},{"$f":"HLOOKUP(W586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1599911.6421299651},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1098228.5640724902},{"$f":"HLOOKUP(AG586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(AH586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(AI586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(AJ586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(AK586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(AL586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(AM586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(AN586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(AO586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(AP586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(AQ586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(AR586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(AS586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(AT586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},{"$f":"HLOOKUP(AU586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1478071.0526283374},{"$f":"HLOOKUP(AV586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1507632.4736809041},{"$f":"HLOOKUP(AW586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1537785.1231545224},{"$f":"HLOOKUP(AX586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1568540.8256176128},{"$f":"HLOOKUP(AY586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1599911.6421299651},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BH586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":68639.285254530638},{"$f":"HLOOKUP(BI586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":70012.070959621269},{"$f":"HLOOKUP(BJ586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":71412.312378813687},{"$f":"HLOOKUP(BK586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":72840.558626389946},{"$f":"HLOOKUP(BL586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":74297.36979891776},{"$f":"HLOOKUP(BM586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":75783.317194896095},{"$f":"HLOOKUP(BN586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":77298.98353879404},{"$f":"HLOOKUP(BO586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":78844.963209569905},{"$f":"HLOOKUP(BP586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":80421.862473761299},{"$f":"HLOOKUP(BQ586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":82030.29972323656},{"$f":"HLOOKUP(BR586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":83670.905717701273},{"$f":"HLOOKUP(BS586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":85344.323832055292},{"$f":"HLOOKUP(BT586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":87051.210308696391},{"$f":"HLOOKUP(BU586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":88792.234514870332},{"$f":"HLOOKUP(BV586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":90568.079205167727},{"$f":"HLOOKUP(BW586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":92379.440789271088},{"$f":"HLOOKUP(BX586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":94227.029605056508},{"$f":"HLOOKUP(BY586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":96111.570197157649},{"$f":"HLOOKUP(BZ586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":98033.8016011008},{"$f":"HLOOKUP(CA586,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":99994.47763312282}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D587","v":0},{"$f":"HLOOKUP(E586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E587","v":0},{"$f":"HLOOKUP(F586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F587","v":0},{"$f":"HLOOKUP(G586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G587","v":0},{"$f":"HLOOKUP(H586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H587","v":0},{"$f":"HLOOKUP(I586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I587","v":0},{"$f":"HLOOKUP(J586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J587","v":0},{"$f":"HLOOKUP(K586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K587","v":0},{"$f":"HLOOKUP(L586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L587","v":0},{"$f":"HLOOKUP(M586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M587","v":0},{"$f":"HLOOKUP(N586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N587","v":0},{"$f":"HLOOKUP(O586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O587","v":0},{"$f":"HLOOKUP(P586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P587","v":0},{"$f":"HLOOKUP(Q586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q587","v":0},{"$f":"HLOOKUP(R586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R587","v":0},{"$f":"HLOOKUP(S586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S587","v":0},{"$f":"HLOOKUP(T586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T587","v":0},{"$f":"HLOOKUP(U586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U587","v":0},{"$f":"HLOOKUP(V586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V587","v":0},{"$f":"HLOOKUP(W586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W587","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF587","v":0},{"$f":"HLOOKUP(AG586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG587","v":0},{"$f":"HLOOKUP(AH586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH587","v":0},{"$f":"HLOOKUP(AI586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI587","v":0},{"$f":"HLOOKUP(AJ586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ587","v":0},{"$f":"HLOOKUP(AK586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK587","v":0},{"$f":"HLOOKUP(AL586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL587","v":0},{"$f":"HLOOKUP(AM586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM587","v":0},{"$f":"HLOOKUP(AN586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN587","v":0},{"$f":"HLOOKUP(AO586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO587","v":0},{"$f":"HLOOKUP(AP586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP587","v":0},{"$f":"HLOOKUP(AQ586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ587","v":0},{"$f":"HLOOKUP(AR586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR587","v":0},{"$f":"HLOOKUP(AS586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS587","v":0},{"$f":"HLOOKUP(AT586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT587","v":0},{"$f":"HLOOKUP(AU586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU587","v":0},{"$f":"HLOOKUP(AV586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV587","v":0},{"$f":"HLOOKUP(AW586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW587","v":0},{"$f":"HLOOKUP(AX586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX587","v":0},{"$f":"HLOOKUP(AY586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY587","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BH586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH587","v":0},{"$f":"HLOOKUP(BI586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI587","v":0},{"$f":"HLOOKUP(BJ586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ587","v":0},{"$f":"HLOOKUP(BK586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK587","v":0},{"$f":"HLOOKUP(BL586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL587","v":0},{"$f":"HLOOKUP(BM586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM587","v":0},{"$f":"HLOOKUP(BN586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN587","v":0},{"$f":"HLOOKUP(BO586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO587","v":0},{"$f":"HLOOKUP(BP586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP587","v":0},{"$f":"HLOOKUP(BQ586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ587","v":0},{"$f":"HLOOKUP(BR586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR587","v":0},{"$f":"HLOOKUP(BS586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS587","v":0},{"$f":"HLOOKUP(BT586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT587","v":0},{"$f":"HLOOKUP(BU586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU587","v":0},{"$f":"HLOOKUP(BV586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV587","v":0},{"$f":"HLOOKUP(BW586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW587","v":0},{"$f":"HLOOKUP(BX586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX587","v":0},{"$f":"HLOOKUP(BY586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY587","v":0},{"$f":"HLOOKUP(BZ586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ587","v":0},{"$f":"HLOOKUP(CA586,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA587","v":0}]
[null,"B&O Tax",null,{"$f":"D589*0.00275","v":35406.093290643774},{"$f":"E589*0.00275","v":35229.062824190551},35052.917510069601,34877.65292251925,34703.264657906657,34529.748334617121,34357.099592944032,34185.314094979316,34014.387524504411,33844.315586881894,33675.09400894749,33506.718538902751,33339.184946208239,33172.489021477195,33006.62657636981,32841.59344348796,32677.385476270516,32513.998548889165,32351.428556144718,32189.671413363998,null,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"B&O Tax",null,{"$f":"BH589*0.00275","v":2123.7732267902456},{"$f":"BI589*0.00275","v":2113.1543606562941},2102.5885888530129,2092.0756459087479,2081.6152676792044,2071.2071913408081,2060.851155384104,2050.5468996071836,2040.2941651091478,2030.092694283602,2019.9422308121839,2009.8425196581229,1999.7933070598324,1989.7943405245335,1979.8453688219106,1969.9461419778011,1960.0964112679119,1950.2959292115727,1940.5444495655149,1930.8417273176872]
[null,"Property Tax",null,{"$f":"C616*$B$8","v":1409476.3419974828},{"$f":"D616*$B$8","v":1330940.9967997558},1256781.6033378241,1186754.3356815183,1120628.9537644561,1058188.0463862347,999226.31639417517,943549.90569439915,890975.75787296332,841331.01633143798,794452.45595808339,750185.94646603451,708385.94563402433,668915.02078349167,631643.39691875421,596448.53004459431,563214.7042583843,531832.65129204444,502199.19125294179,474216.89338253206,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE616*$B$8","v":1409476.3419974828},{"$f":"AF616*$B$8","v":1330940.9967997558},1256781.6033378241,1186754.3356815183,1120628.9537644561,1058188.0463862347,999226.31639417517,943549.90569439915,890975.75787296332,841331.01633143798,794452.45595808339,750185.94646603451,708385.94563402433,668915.02078349167,631643.39691875421,596448.53004459431,563214.7042583843,531832.65129204444,502199.19125294179,474216.89338253206,null,null,null,null,null,null,"Property Tax",null,{"$f":"BG616*$B$8","v":85294.179567616622},{"$f":"BH616*$B$8","v":80541.62882511424},76053.887928659489,71816.201800744922,67814.637509699023,64036.038460114934,60467.981135766444,57098.734252787865,53917.220188819294,50912.978561301192,48076.131835169057,45397.352846870737,42867.834137929989,40479.258997229081,38223.774116801585,36093.963771231189,34082.82543576209,32183.746762956507,30390.483842201833,28697.140670587589]
[null,"Total Operating Costs",null,{"$f":"SUM(D591:D594)","v":2543110.9993606168},{"$f":"SUM(E591:E594)","v":2486363.1949778865},{"$f":"SUM(F591:F594)","v":2434431.5189089128},{"$f":"SUM(G591:G594)","v":2387080.9266262767},{"$f":"SUM(H591:H594)","v":2344090.1352050472},{"$f":"SUM(I591:I594)","v":2305250.8698391896},{"$f":"SUM(J591:J594)","v":2270367.1526078237},{"$f":"SUM(K591:K594)","v":2239254.6311424971},{"$f":"SUM(L591:L594)","v":2211739.9449776486},{"$f":"SUM(M591:M594)","v":2187660.1274901046},{"$f":"SUM(N591:N594)","v":2166862.0414502514},{"$f":"SUM(O591:O594)","v":2149201.8463178221},{"$f":"SUM(P591:P594)","v":2134544.495519375},{"$f":"SUM(Q591:Q594)","v":2122763.262042894},{"$f":"SUM(R591:R594)","v":2113739.2907778076},{"$f":"SUM(S591:S594)","v":2107361.17611642},{"$f":"SUM(T591:T594)","v":2103524.563415559},{"$f":"SUM(U591:U594)","v":2102131.7729954561},{"$f":"SUM(V591:V594)","v":2103091.4454266992},{"$f":"SUM(W591:W594)","v":2106318.2069258611},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF591:AF594)","v":2507704.906069973},{"$f":"SUM(AG591:AG594)","v":2451134.1321536959},{"$f":"SUM(AH591:AH594)","v":2399378.6013988433},{"$f":"SUM(AI591:AI594)","v":2352203.2737037577},{"$f":"SUM(AJ591:AJ594)","v":2309386.87054714},{"$f":"SUM(AK591:AK594)","v":2270721.1215045722},{"$f":"SUM(AL591:AL594)","v":2236010.05301488},{"$f":"SUM(AM591:AM594)","v":2205069.3170475177},{"$f":"SUM(AN591:AN594)","v":2177725.5574531443},{"$f":"SUM(AO591:AO594)","v":2153815.8119032225},{"$f":"SUM(AP591:AP594)","v":2133186.9474413036},{"$f":"SUM(AQ591:AQ594)","v":2115695.1277789194},{"$f":"SUM(AR591:AR594)","v":2101205.3105731667},{"$f":"SUM(AS591:AS594)","v":2089590.773021417},{"$f":"SUM(AT591:AT594)","v":2080732.664201438},{"$f":"SUM(AU591:AU594)","v":2074519.5826729317},{"$f":"SUM(AV591:AV594)","v":2070847.1779392883},{"$f":"SUM(AW591:AW594)","v":2069617.7744465668},{"$f":"SUM(AX591:AX594)","v":2070740.0168705545},{"$f":"SUM(AY591:AY594)","v":2074128.5355124972},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BH591:BH594)","v":156057.23804893752},{"$f":"SUM(BI591:BI594)","v":152666.85414539179},{"$f":"SUM(BJ591:BJ594)","v":149568.78889632621},{"$f":"SUM(BK591:BK594)","v":146748.83607304361},{"$f":"SUM(BL591:BL594)","v":144193.62257629598},{"$f":"SUM(BM591:BM594)","v":141890.56284635185},{"$f":"SUM(BN591:BN594)","v":139827.81582994459},{"$f":"SUM(BO591:BO594)","v":137994.24436196496},{"$f":"SUM(BP591:BP594)","v":136379.37682768976},{"$f":"SUM(BQ591:BQ594)","v":134973.37097882136},{"$f":"SUM(BR591:BR594)","v":133766.9797836825},{"$f":"SUM(BS591:BS594)","v":132751.51919858414},{"$f":"SUM(BT591:BT594)","v":131918.83775368621},{"$f":"SUM(BU591:BU594)","v":131261.28785262394},{"$f":"SUM(BV591:BV594)","v":130771.69869079124},{"$f":"SUM(BW591:BW594)","v":130443.35070248006},{"$f":"SUM(BX591:BX594)","v":130269.95145208651},{"$f":"SUM(BY591:BY594)","v":130245.61288932573},{"$f":"SUM(BZ591:BZ594)","v":130364.82989286815},{"$f":"SUM(CA591:CA594)","v":130622.46003102809}]
[]
[null,"EBITDA",null,{"$f":"D589-D595","v":10331832.015418937},{"$f":"E589-E595","v":10324205.104727769},10312083.939298216,10295701.954289816,10275278.831306465,10251021.251839764,10223123.608462736,10191768.676122708,10157128.24575123,10119363.722285131,10078626.689076109,10035059.440555906,9988795.4849199839,9939960.018494267,9888670.3733566683,9835036.4396973848,9779161.0643191747,9721140.4266006052,9661064.3931713812,9599016.8524792287,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF589-AF595","v":10175292.499968044},{"$f":"AG589-AG595","v":10168448.286854133},10157105.905513946,10141498.810674468,10121846.703409195,10098356.284581982,10071221.966041241,10040626.541913321,10006741.822212892,9969729.2308644839,9929740.3701125626,9886917.5531871766,9841394.3069880996,9793295.8464520425,9742739.5221746545,9689835.2427712809,9634685.8733777031,9577387.611613838,9518030.3422595505,9456697.9718219563,null,null,null,null,null,null,"EBITDA",null,{"$f":"BH589-BH595","v":616223.93532933365},{"$f":"BI589-BI595","v":615752.91336598806},615008.87977749668,614005.94425741013,612757.38385250559,611275.68855030567,609572.60430972965,607659.17367701093,605545.77412109124,603242.15421521571,600757.46778438438,598100.30613164243,595278.72844988923,592300.29051993368,589172.07178990357,585900.70092581131,582492.37991806329,578952.90682397352,575287.6972218646,571501.80444813089]
[null,"Before Tax Earnings",null,{"$f":"D597-D617-D607","v":-19403626.373142749},{"$f":"E597-E599-E617","v":-30062494.508775897},-13919935.828803983,-4243509.9065715037,-4263933.0295548551,2981415.3214091044,10223123.608462736,10191768.676122708,10157128.24575123,10119363.722285131,10078626.689076109,10035059.440555906,9988795.4849199839,9939960.018494267,9888670.3733566683,9835036.4396973848,9779161.0643191747,9721140.4266006052,9661064.3931713812,9599016.8524792287,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF597-AF617-AF607","v":-21041443.78522354},{"$f":"AG597-AG599-AG617","v":-32679632.509869345},-15551742.572520141,-5283810.2761459835,-5303462.3834112566,2385701.7411717558,10071221.966041241,10040626.541913321,10006741.822212892,9969729.2308644839,9929740.3701125626,9886917.5531871766,9841394.3069880996,9793295.8464520425,9742739.5221746545,9689835.2427712809,9634685.8733777031,9577387.611613838,9518030.3422595505,9456697.9718219563,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BH597-BH617-BH607","v":-1272850.6315063683},{"$f":"BI597-BI599-BI617","v":-1977190.1454895572},-940756.95553583046,-319453.55693058611,-320702.11733549065,144545.93795630755,609572.60430972965,607659.17367701093,605545.77412109124,603242.15421521571,600757.46778438438,598100.30613164243,595278.72844988923,592300.29051993368,589172.07178990357,585900.70092581131,582492.37991806329,578952.90682397352,575287.6972218646,571501.80444813089]
[null,"ITC",null,{"$f":"-C603*0.1","v":14094763.419974828},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-AE603*0.1","v":14094763.419974828},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-BG603*0.1","v":852941.79567616619},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D598*$B$6-D599","v":-18169524.958334804},-6313123.8468429381,-2923186.5240488364,-891137.08038001577,-895425.93620651949,626097.21749591187,2146855.9577771747,2140271.4219857687,2132996.9316077582,2125066.3816798776,2116511.6047059828,2107362.48251674,2097647.0518331965,2087391.6038837959,2076620.7784049003,2065357.6523364508,2053623.8235070265,2041439.489586127,2028823.52256599,2015793.539020638,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF598*$B$6-AF599","v":-18513466.61487177},-6862722.8270725617,-3265865.9402292296,-1109600.1579906566,-1113727.1005163637,500997.36564606871,2114956.6128686606,2108531.5738017973,2101415.7826647074,2093643.1384815415,2085245.4777236381,2076252.686169307,2066692.8044675009,2056592.1277549288,2045975.2996566773,2034865.400981969,2023284.0334093175,2011251.3984389058,1998786.3718745054,1985906.5740826107,null,null,null,null,null,null,"Federal Tax",null,{"$f":"BH598*$B$6-BH599","v":-1120240.4282925036},-415209.930552807,-197558.96066252439,-67085.246955423077,-67347.444640453032,30354.646970824586,128010.24690504323,127608.42647217229,127164.61256542915,126680.85238519529,126159.06823472072,125601.0642876449,125008.53297447674,124383.06100918607,123726.13507587975,123039.14719442037,122323.39978279329,121580.11043303444,120810.41641659156,120015.37893410749]
[]
[]
[{"$f":"IRR(C603:X603,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D586,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-140947634.19974828},{"$f":"D597-D600","v":28501356.973753743},16637328.951570708,13235270.463347053,11186839.034669831,11170704.767512985,9624924.0343438517,8076267.6506855618,8051497.2541369395,8024131.3141434714,7994297.3406052534,7962115.084370126,7927696.9580391664,7891148.4330867874,7852568.4146104716,7812049.5949517675,7769678.7873609345,7725537.240812148,7679700.9370144783,7632240.8706053915,7583223.3134585908,{"$f":"C603*-0.3","v":42284290.259924479},null,null,null,null,{"$f":"IRR(AE603:AZ603,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF586,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$27)","v":-140947634.19974828},{"$f":"AF597-AF600","v":28688759.114839815},17031171.113926694,13422971.845743176,11251098.968665125,11235573.803925559,9597358.9189359136,7956265.3531725798,7932094.9681115244,7905326.0395481847,7876086.0923829423,7844494.892388925,7810664.8670178698,7774701.5025205985,7736703.7186971139,7696764.2225179775,7654969.8417893117,7611401.8399683852,7566136.2131749317,7519243.9703850448,7470791.3977393452,{"$f":"AE603*-0.3","v":42284290.259924479},null,null,null,null,{"$f":"IRR(BG603:CB603,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BH586,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$25)","v":-8529417.9567616619},{"$f":"BH597-BH600","v":1736464.3636218372},1030962.843918795,812567.84044002113,681091.19121283316,680104.82849295856,580921.0415794811,481562.35740468639,480050.74720483867,478381.16155566205,476561.30183002038,474598.39954966365,472499.2418439975,470270.19547541247,467917.22951074759,465445.93671402382,462861.55373139097,460168.98013526999,457372.7963909391,454477.28080527304,451486.4255140234,{"$f":"BG603*-0.3","v":2558825.3870284986}]
[{"$f":"IRR(C604:X604,0.1)","v":8.6312770042358711E-2},"ROE",{"$f":"-C623","v":-15860368.694547856},{"$f":"D603-D607-D609-D618-D599","v":1894002.7950302083},944285.59825859033,934709.87756924238,921768.10941260541,905633.84225575812,886470.35447706375,864431.21620921232,839660.81966058956,812294.87966712238,782460.90612890385,750278.64989377744,715860.5235628169,679311.99861043692,640731.98013412207,600213.16047541797,557842.35288458504,513700.80633579846,467864.50253812876,420404.43612904195,371386.87898224127,{"$f":"X603","v":42284290.259924479},null,null,null,null,{"$f":"IRR(AE604:AZ604,0.1)","v":8.5939884825638302E-2},"ROE",{"$f":"-AE623","v":-15658891.01378615},{"$f":"AF603-AF607-AF609-AF618-AF599","v":1849962.1678898428},912851.22420957685,903890.74295083247,891561.13802764472,876035.97328807926,857478.54241458117,836042.4307673946,811872.04570633918,785103.11714299954,755863.16997775761,724271.96998373978,690441.94461268373,654478.58011541329,616480.79629192874,576541.30011279229,534746.91938412655,491178.9175632,445913.29076974653,399021.04797985964,350568.47533416003,{"$f":"AZ603","v":42284290.259924479},null,null,null,null,{"$f":"IRR(BG604:CB604,0.1)","v":8.5969856540785372E-2},"ROE",{"$f":"-BG623","v":-947594.66488583281},{"$f":"BH603-BH607-BH609-BH618-BH599","v":112319.92219918012},55565.932287430158,54978.145752522105,54185.82669165355,53199.463971778983,52028.924683041114,50683.488132986036,49171.877933138312,47502.292283961666,45682.432558319997,43719.530277963262,41620.372572297114,39391.326203712088,37038.360239047208,34567.06744232343,31982.684459690587,29290.110863569542,26493.92711923871,23598.411533572595,20607.556242323015,{"$f":"CB603","v":2558825.3870284986}]
[]
[]
[null,"Interest",null,{"$f":"C610*$B$7","v":4493771.1301218932},4357867.8649041699,4215169.4364255611,4065336.0865230211,3908011.0691253543,3742819.8008578047,3569368.9691768773,3387245.5959119038,3196016.0539836814,2995225.034959048,2784394.4649831834,2563022.3665085249,2330581.6631101337,2086518.9245418229,1830253.0490450964,1561173.8797735339,1278640.7520383932,981980.96791649517,670488.19458850252,343420.78259411018,null,null,null,null,null,null,"Interest",null,{"$f":"AE610*$B$7","v":4436685.7872394091},4302508.93048112,4161623.2308849171,4013693.2463089037,3858366.7625040896,3695273.9545090348,3524026.5061142277,3344216.6852996796,3155416.3734444045,2957176.0459963656,2749023.7021759246,2530463.7411644612,2300975.7821024251,2060013.4250872871,1807002.9502213923,1541341.9516122025,1262397.9030725535,969506.65210592176,661970.83859095862,339058.23440024722,null,null,null,null,null,null,"Interest",null,{"$f":"BG610*$B$7","v":268485.15505098598},260365.46933995024,251839.79934336274,242887.84584694586,233488.29467570811,223618.7659459085,213255.7607796189,202374.60535501482,190949.39215918054,178952.91830355453,166356.62075514725,153130.50832931959,139243.09028220054,124661.30133272555,109350.42293577679,93274.000618980615,76393.757186344621,58669.501582076824,40059.033197595651,20518.041393890409]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C622)","v":7211836.4344763495},{"$f":"-PMT($B$7,20,$C622)","v":7211836.4344763495},7211836.4344763495,7211836.4344763495,7211836.4344763495,7211836.4344763495,7211836.4344763495,7211836.4344763495,7211836.4344763495,7211836.4344763495,7211836.4344763495,7211836.4344763495,7211836.4344763495,7211836.4344763495,7211836.4344763495,7211836.4344763495,7211836.4344763495,7211836.4344763495,7211836.4344763495,7211836.4344763495,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE622)","v":7120222.9224051852},{"$f":"-PMT($B$7,20,$AE622)","v":7120222.9224051852},7120222.9224051852,7120222.9224051852,7120222.9224051852,7120222.9224051852,7120222.9224051852,7120222.9224051852,7120222.9224051852,7120222.9224051852,7120222.9224051852,7120222.9224051852,7120222.9224051852,7120222.9224051852,7120222.9224051852,7120222.9224051852,7120222.9224051852,7120222.9224051852,7120222.9224051852,7120222.9224051852,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BG622)","v":430878.86927170039},{"$f":"-PMT($B$7,20,$BG622)","v":430878.86927170039},430878.86927170039,430878.86927170039,430878.86927170039,430878.86927170039,430878.86927170039,430878.86927170039,430878.86927170039,430878.86927170039,430878.86927170039,430878.86927170039,430878.86927170039,430878.86927170039,430878.86927170039,430878.86927170039,430878.86927170039,430878.86927170039,430878.86927170039,430878.86927170039]
[null,"Sinking Fund",null,{"$f":"D608-D607","v":2718065.3043544563},{"$f":"E608-E607","v":2853968.5695721796},{"$f":"F608-F607","v":2996666.9980507884},{"$f":"G608-G607","v":3146500.3479533284},{"$f":"H608-H607","v":3303825.3653509952},{"$f":"I608-I607","v":3469016.6336185448},{"$f":"J608-J607","v":3642467.4652994722},{"$f":"K608-K607","v":3824590.8385644457},{"$f":"L608-L607","v":4015820.3804926681},{"$f":"M608-M607","v":4216611.3995173015},{"$f":"N608-N607","v":4427441.9694931656},{"$f":"O608-O607","v":4648814.0679678246},{"$f":"P608-P607","v":4881254.7713662162},{"$f":"Q608-Q607","v":5125317.5099345269},{"$f":"R608-R607","v":5381583.3854312534},{"$f":"S608-S607","v":5650662.5547028156},{"$f":"T608-T607","v":5933195.6824379563},{"$f":"U608-U607","v":6229855.4665598543},{"$f":"V608-V607","v":6541348.2398878466},{"$f":"W608-W607","v":6868415.6518822396},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF608-AF607","v":2683537.1351657761},{"$f":"AG608-AG607","v":2817713.9919240652},{"$f":"AH608-AH607","v":2958599.6915202681},{"$f":"AI608-AI607","v":3106529.6760962815},{"$f":"AJ608-AJ607","v":3261856.1599010956},{"$f":"AK608-AK607","v":3424948.9678961504},{"$f":"AL608-AL607","v":3596196.4162909575},{"$f":"AM608-AM607","v":3776006.2371055055},{"$f":"AN608-AN607","v":3964806.5489607807},{"$f":"AO608-AO607","v":4163046.8764088196},{"$f":"AP608-AP607","v":4371199.2202292606},{"$f":"AQ608-AQ607","v":4589759.1812407244},{"$f":"AR608-AR607","v":4819247.1403027605},{"$f":"AS608-AS607","v":5060209.4973178981},{"$f":"AT608-AT607","v":5313219.9721837929},{"$f":"AU608-AU607","v":5578880.9707929827},{"$f":"AV608-AV607","v":5857825.0193326315},{"$f":"AW608-AW607","v":6150716.2702992633},{"$f":"AX608-AX607","v":6458252.0838142261},{"$f":"AY608-AY607","v":6781164.688004938},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"BH608-BH607","v":162393.71422071441},{"$f":"BI608-BI607","v":170513.39993175014},{"$f":"BJ608-BJ607","v":179039.06992833765},{"$f":"BK608-BK607","v":187991.02342475453},{"$f":"BL608-BL607","v":197390.57459599228},{"$f":"BM608-BM607","v":207260.10332579189},{"$f":"BN608-BN607","v":217623.10849208149},{"$f":"BO608-BO607","v":228504.26391668557},{"$f":"BP608-BP607","v":239929.47711251985},{"$f":"BQ608-BQ607","v":251925.95096814586},{"$f":"BR608-BR607","v":264522.24851655314},{"$f":"BS608-BS607","v":277748.36094238079},{"$f":"BT608-BT607","v":291635.77898949984},{"$f":"BU608-BU607","v":306217.56793897483},{"$f":"BV608-BV607","v":321528.44633592363},{"$f":"BW608-BW607","v":337604.86865271977},{"$f":"BX608-BX607","v":354485.11208535579},{"$f":"BY608-BY607","v":372209.36768962356},{"$f":"BZ608-BZ607","v":390819.83607410477},{"$f":"CA608-CA607","v":410360.82787780999}]
[null,"Mortgage Balance",{"$f":"C622","v":89875422.602437854},{"$f":"C610-D609","v":87157357.298083395},{"$f":"D610-E609","v":84303388.728511214},{"$f":"E610-F609","v":81306721.73046042},{"$f":"F610-G609","v":78160221.382507086},{"$f":"G610-H609","v":74856396.017156094},{"$f":"H610-I609","v":71387379.383537546},{"$f":"I610-J609","v":67744911.918238074},{"$f":"J610-K609","v":63920321.079673626},{"$f":"K610-L609","v":59904500.699180961},{"$f":"L610-M609","v":55687889.299663663},{"$f":"M610-N609","v":51260447.330170497},{"$f":"N610-O609","v":46611633.262202673},{"$f":"O610-P609","v":41730378.490836456},{"$f":"P610-Q609","v":36605060.980901927},{"$f":"Q610-R609","v":31223477.595470674},{"$f":"R610-S609","v":25572815.04076786},{"$f":"S610-T609","v":19639619.358329903},{"$f":"T610-U609","v":13409763.89177005},{"$f":"U610-V609","v":6868415.6518822033},{"$f":"V610-W609","v":-3.6321580410003662E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE622","v":88733715.744788185},{"$f":"AE610-AF609","v":86050178.609622404},{"$f":"AF610-AG609","v":83232464.617698342},{"$f":"AG610-AH609","v":80273864.926178068},{"$f":"AH610-AI609","v":77167335.250081792},{"$f":"AI610-AJ609","v":73905479.090180695},{"$f":"AJ610-AK609","v":70480530.122284546},{"$f":"AK610-AL609","v":66884333.705993593},{"$f":"AL610-AM609","v":63108327.468888089},{"$f":"AM610-AN609","v":59143520.919927306},{"$f":"AN610-AO609","v":54980474.043518484},{"$f":"AO610-AP609","v":50609274.823289223},{"$f":"AP610-AQ609","v":46019515.6420485},{"$f":"AQ610-AR609","v":41200268.501745738},{"$f":"AR610-AS609","v":36140059.004427843},{"$f":"AS610-AT609","v":30826839.032244049},{"$f":"AT610-AU609","v":25247958.061451066},{"$f":"AU610-AV609","v":19390133.042118434},{"$f":"AV610-AW609","v":13239416.771819171},{"$f":"AW610-AX609","v":6781164.6880049445},{"$f":"AX610-AY609","v":0},null,null,null,null,null,null,"Mortgage Balance",{"$f":"BG622","v":5369703.1010197196},{"$f":"BG610-BH609","v":5207309.3867990049},{"$f":"BH610-BI609","v":5036795.9868672546},{"$f":"BI610-BJ609","v":4857756.9169389168},{"$f":"BJ610-BK609","v":4669765.8935141619},{"$f":"BK610-BL609","v":4472375.3189181695},{"$f":"BL610-BM609","v":4265115.2155923778},{"$f":"BM610-BN609","v":4047492.1071002963},{"$f":"BN610-BO609","v":3818987.8431836106},{"$f":"BO610-BP609","v":3579058.3660710906},{"$f":"BP610-BQ609","v":3327132.4151029447},{"$f":"BQ610-BR609","v":3062610.1665863916},{"$f":"BR610-BS609","v":2784861.8056440107},{"$f":"BS610-BT609","v":2493226.0266545108},{"$f":"BT610-BU609","v":2187008.4587155357},{"$f":"BU610-BV609","v":1865480.0123796121},{"$f":"BV610-BW609","v":1527875.1437268923},{"$f":"BW610-BX609","v":1173390.0316415364},{"$f":"BX610-BY609","v":801180.66395191289},{"$f":"BY610-BZ609","v":410360.82787780813},{"$f":"BZ610-CA609","v":-1.862645149230957E-9}]
[]
[]
[null,"Book Depr",null,{"$f":"-($C603)/20","v":7047381.7099874141},{"$f":"-($C603)/20","v":7047381.7099874141},7047381.7099874141,7047381.7099874141,7047381.7099874141,7047381.7099874141,7047381.7099874141,7047381.7099874141,7047381.7099874141,7047381.7099874141,7047381.7099874141,7047381.7099874141,7047381.7099874141,7047381.7099874141,7047381.7099874141,7047381.7099874141,7047381.7099874141,7047381.7099874141,7047381.7099874141,7047381.7099874141,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($AE$29)/20","v":6118979.2150024921},{"$f":"-($AE$29)/20","v":6118979.2150024921},6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($BG$29)/20","v":370288.80612163444},{"$f":"-($BG$29)/20","v":370288.80612163444},370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444]
[null,"Accum Depreciation",null,{"$f":"SUM($D613:D613)","v":7047381.7099874141},{"$f":"SUM($D613:E613)","v":14094763.419974828},{"$f":"SUM($D613:F613)","v":21142145.129962243},{"$f":"SUM($D613:G613)","v":28189526.839949656},{"$f":"SUM($D613:H613)","v":35236908.549937069},{"$f":"SUM($D613:I613)","v":42284290.259924486},{"$f":"SUM($D613:J613)","v":49331671.969911903},{"$f":"SUM($D613:K613)","v":56379053.67989932},{"$f":"SUM($D613:L613)","v":63426435.389886737},{"$f":"SUM($D613:M613)","v":70473817.099874154},{"$f":"SUM($D613:N613)","v":77521198.809861571},{"$f":"SUM($D613:O613)","v":84568580.519848987},{"$f":"SUM($D613:P613)","v":91615962.229836404},{"$f":"SUM($D613:Q613)","v":98663343.939823821},{"$f":"SUM($D613:R613)","v":105710725.64981124},{"$f":"SUM($D613:S613)","v":112758107.35979865},{"$f":"SUM($D613:T613)","v":119805489.06978607},{"$f":"SUM($D613:U613)","v":126852870.77977349},{"$f":"SUM($D613:V613)","v":133900252.48976091},{"$f":"SUM($D613:W613)","v":140947634.19974831},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AF613:AF613)","v":6118979.2150024921},{"$f":"SUM($AF613:AG613)","v":12237958.430004984},{"$f":"SUM($AF613:AH613)","v":18356937.645007476},{"$f":"SUM($AF613:AI613)","v":24475916.860009968},{"$f":"SUM($AF613:AJ613)","v":30594896.07501246},{"$f":"SUM($AF613:AK613)","v":36713875.290014952},{"$f":"SUM($AF613:AL613)","v":42832854.505017444},{"$f":"SUM($AF613:AM613)","v":48951833.720019937},{"$f":"SUM($AF613:AN613)","v":55070812.935022429},{"$f":"SUM($AF613:AO613)","v":61189792.150024921},{"$f":"SUM($AF613:AP613)","v":67308771.365027413},{"$f":"SUM($AF613:AQ613)","v":73427750.580029905},{"$f":"SUM($AF613:AR613)","v":79546729.795032397},{"$f":"SUM($AF613:AS613)","v":85665709.010034889},{"$f":"SUM($AF613:AT613)","v":91784688.225037381},{"$f":"SUM($AF613:AU613)","v":97903667.440039873},{"$f":"SUM($AF613:AV613)","v":104022646.65504237},{"$f":"SUM($AF613:AW613)","v":110141625.87004486},{"$f":"SUM($AF613:AX613)","v":116260605.08504735},{"$f":"SUM($AF613:AY613)","v":122379584.30004984},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BH613:BH613)","v":370288.80612163444},{"$f":"SUM($BH613:BI613)","v":740577.61224326887},{"$f":"SUM($BH613:BJ613)","v":1110866.4183649034},{"$f":"SUM($BH613:BK613)","v":1481155.2244865377},{"$f":"SUM($BH613:BL613)","v":1851444.0306081721},{"$f":"SUM($BH613:BM613)","v":2221732.8367298064},{"$f":"SUM($BH613:BN613)","v":2592021.6428514407},{"$f":"SUM($BH613:BO613)","v":2962310.448973075},{"$f":"SUM($BH613:BP613)","v":3332599.2550947093},{"$f":"SUM($BH613:BQ613)","v":3702888.0612163437},{"$f":"SUM($BH613:BR613)","v":4073176.867337978},{"$f":"SUM($BH613:BS613)","v":4443465.6734596128},{"$f":"SUM($BH613:BT613)","v":4813754.4795812471},{"$f":"SUM($BH613:BU613)","v":5184043.2857028814},{"$f":"SUM($BH613:BV613)","v":5554332.0918245157},{"$f":"SUM($BH613:BW613)","v":5924620.89794615},{"$f":"SUM($BH613:BX613)","v":6294909.7040677844},{"$f":"SUM($BH613:BY613)","v":6665198.5101894187},{"$f":"SUM($BH613:BZ613)","v":7035487.316311053},{"$f":"SUM($BH613:CA613)","v":7405776.1224326873}]
[null,"End Year Book Value",null,{"$f":"-$C603-D614","v":133900252.48976086},126852870.77977344,119805489.06978604,112758107.35979863,105710725.64981121,98663343.939823791,91615962.229836375,84568580.519848958,77521198.809861541,70473817.099874124,63426435.389886707,56379053.67989929,49331671.969911873,42284290.259924456,35236908.54993704,28189526.839949623,21142145.129962206,14094763.419974789,7047381.7099873722,0,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE603-AF614","v":134828654.9847458},{"$f":"-$AE603-AG614","v":128709675.76974329},{"$f":"-$AE603-AH614","v":122590696.5547408},{"$f":"-$AE603-AI614","v":116471717.33973831},{"$f":"-$AE603-AJ614","v":110352738.12473582},{"$f":"-$AE603-AK614","v":104233758.90973333},{"$f":"-$AE603-AL614","v":98114779.694730833},{"$f":"-$AE603-AM614","v":91995800.479728341},{"$f":"-$AE603-AN614","v":85876821.264725849},{"$f":"-$AE603-AO614","v":79757842.049723357},{"$f":"-$AE603-AP614","v":73638862.834720865},{"$f":"-$AE603-AQ614","v":67519883.619718373},{"$f":"-$AE603-AR614","v":61400904.404715881},{"$f":"-$AE603-AS614","v":55281925.189713389},{"$f":"-$AE603-AT614","v":49162945.974710897},{"$f":"-$AE603-AU614","v":43043966.759708405},{"$f":"-$AE603-AV614","v":36924987.544705912},{"$f":"-$AE603-AW614","v":30806008.32970342},{"$f":"-$AE603-AX614","v":24687029.114700928},{"$f":"-$AE603-AY614","v":18568049.899698436},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BG603-BH614","v":8159129.1506400276},{"$f":"-$BG603-BI614","v":7788840.3445183933},{"$f":"-$BG603-BJ614","v":7418551.538396759},{"$f":"-$BG603-BK614","v":7048262.7322751246},{"$f":"-$BG603-BL614","v":6677973.9261534903},{"$f":"-$BG603-BM614","v":6307685.120031856},{"$f":"-$BG603-BN614","v":5937396.3139102217},{"$f":"-$BG603-BO614","v":5567107.5077885874},{"$f":"-$BG603-BP614","v":5196818.701666953},{"$f":"-$BG603-BQ614","v":4826529.8955453187},{"$f":"-$BG603-BR614","v":4456241.0894236844},{"$f":"-$BG603-BS614","v":4085952.2833020492},{"$f":"-$BG603-BT614","v":3715663.4771804148},{"$f":"-$BG603-BU614","v":3345374.6710587805},{"$f":"-$BG603-BV614","v":2975085.8649371462},{"$f":"-$BG603-BW614","v":2604797.0588155119},{"$f":"-$BG603-BX614","v":2234508.2526938776},{"$f":"-$BG603-BY614","v":1864219.4465722432},{"$f":"-$BG603-BZ614","v":1493930.6404506089},{"$f":"-$BG603-CA614","v":1123641.8343289746}]
[null,"Prop. Tax Value",{"$f":"-C603","v":140947634.19974828},{"$f":"C616/(($C616/$X616)^(1/21))","v":133094099.67997558},{"$f":"D616/(($C616/$X616)^(1/21))","v":125678160.3337824},118675433.56815182,112062895.37644561,105818804.63862346,99922631.639417514,94354990.569439918,89097575.787296325,84133101.633143798,79445245.595808342,75018594.64660345,70838594.563402429,66891502.078349166,63164339.691875421,59644853.004459433,56321470.425838426,53183265.129204445,50219919.125294179,47421689.338253208,44779375.571736835,{"$f":"X603","v":42284290.259924479},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE603","v":140947634.19974828},{"$f":"AE616/(($AE616/$AZ616)^(1/21))","v":133094099.67997558},{"$f":"AF616/(($AE616/$AZ616)^(1/21))","v":125678160.3337824},118675433.56815182,112062895.37644561,105818804.63862346,99922631.639417514,94354990.569439918,89097575.787296325,84133101.633143798,79445245.595808342,75018594.64660345,70838594.563402429,66891502.078349166,63164339.691875421,59644853.004459433,56321470.425838426,53183265.129204445,50219919.125294179,47421689.338253208,44779375.571736835,{"$f":"AZ603","v":42284290.259924479},null,null,null,null,null,"Prop. Tax Value",{"$f":"-BG603","v":8529417.9567616619},{"$f":"BG616/(($BG616/$CB616)^(1/21))","v":8054162.8825114239},{"$f":"BH616/(($BG616/$CB616)^(1/21))","v":7605388.7928659488},7181620.1800744915,6781463.7509699017,6403603.8460114934,6046798.1135766441,5709873.4252787866,5391722.0188819291,5091297.8561301194,4807613.1835169056,4539735.2846870739,4286783.4137929985,4047925.8997229082,3822377.4116801582,3609396.3771231188,3408282.5435762089,3218374.6762956507,3039048.3842201834,2869714.0670587588,2709814.9767655251,{"$f":"CB603","v":2558825.3870284986}]
[null,"Tax Dep",null,{"$f":"($C439*0.95)*-D$4","v":25241687.258439794},{"$f":"($C439*0.95)*-E$4","v":40386699.613503665},24232019.768102199,14539211.86086132,14539211.86086132,7269605.93043066,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AE603*0.95)*-D$4","v":26780050.497952174},{"$f":"($AE603*0.95)*-E$4","v":42848080.796723478},{"$f":"($AE603*0.95)*-F$4","v":25708848.478034087},{"$f":"($AE603*0.95)*-G$4","v":15425309.086820452},{"$f":"($AE603*0.95)*-H$4","v":15425309.086820452},{"$f":"($AE603*0.95)*-I$4","v":7712654.5434102258},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BG603*0.95)*-D$4","v":1620589.411784716},{"$f":"($BG603*0.95)*-E$4","v":2592943.0588555452},{"$f":"($BG603*0.95)*-F$4","v":1555765.8353133271},{"$f":"($BG603*0.95)*-G$4","v":933459.50118799624},{"$f":"($BG603*0.95)*-H$4","v":933459.50118799624},{"$f":"($BG603*0.95)*-I$4","v":466729.75059399812}]
[null,"After Tax Dep. Value",null,{"$f":"D617*$B$6","v":5300754.3242723569},{"$f":"E617*$B$6","v":8481206.9188357685},{"$f":"F617*$B$6","v":5088724.1513014613},{"$f":"G617*$B$6","v":3053234.4907808769},{"$f":"H617*$B$6","v":3053234.4907808769},{"$f":"I617*$B$6","v":1526617.2453904385},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF617*$B$6","v":5623810.6045699567},{"$f":"AG617*$B$6","v":8998096.9673119299},{"$f":"AH617*$B$6","v":5398858.1803871579},{"$f":"AI617*$B$6","v":3239314.9082322945},{"$f":"AJ617*$B$6","v":3239314.9082322945},{"$f":"AK617*$B$6","v":1619657.4541161472},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BH617*$B$6","v":340323.77647479036},{"$f":"BI617*$B$6","v":544518.04235966445},{"$f":"BJ617*$B$6","v":326710.8254157987},{"$f":"BK617*$B$6","v":196026.49524947919},{"$f":"BL617*$B$6","v":196026.49524947919},{"$f":"BM617*$B$6","v":98013.247624739597}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D618:I618)","v":22039166.809328135},{"$f":"C620/C624","v":0.1563642194809361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AF618:AK618)","v":23382351.347739518},{"$f":"AE620/AE624","v":0.16589389017060407},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BH618:BM618)","v":1414978.325738197},{"$f":"BG620/BG624","v":0.16589389017060402}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D599:W599)","v":13172676.093434418},{"$f":"C621/C624","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AF599:AY599)","v":13172676.093434418},{"$f":"AE621/AE624","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BH599:CA599)","v":797141.8651179123},{"$f":"BG621/BG624","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C624-C620-C621)*$A622","v":89875422.602437854},{"$f":"C622/C624","v":0.63765116110475561},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AE624-AE620-AE621)*$A622","v":88733715.744788185},{"$f":"AE622/AE624","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BG624-BG620-BG621)*$A622","v":5369703.1010197196},{"$f":"BG622/BG624","v":0.62955094101853792}]
[0.15,"Equity",{"$f":"(C624-C620-C621)*$A623","v":15860368.694547856},{"$f":"C623/C624","v":0.11252667548907452},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AE624-AE620-AE621)*$A623","v":15658891.01378615},{"$f":"AE623/AE624","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BG624-BG620-BG621)*$A623","v":947594.66488583281},{"$f":"BG623/BG624","v":0.11109722488562435}]
[null,"Total",{"$f":"-C603","v":140947634.19974828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE603","v":140947634.19974828},null,null,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",{"$f":"-BG603","v":8529417.9567616619}]
[null,"Check",{"$f":"SUM(C620:C623)-C624","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE620:AE623)-AE624","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BG620:BG623)-BG624","v":0}]
[null,"2035 Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035 Southern NW Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035 Small Solar"]
[null,"Year",null,2035,{"$f":"D627+1","v":2036},{"$f":"E627+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,null,null,null,null,null,"Year",null,2035,{"$f":"AF627+1","v":2036},{"$f":"AG627+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,null,null,null,null,null,null,"Year",null,2035,{"$f":"BH627+1","v":2036},{"$f":"BI627+1","v":2037},2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054]
[null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D627-$D$12)","v":247389.84337249512},{"$f":"D628*(1-'Resource Options'!$AA$27)","v":246152.89415563265},{"$f":"E628*(1-'Resource Options'!$AA$27)","v":244922.12968485447},{"$f":"F628*(1-'Resource Options'!$AA$27)","v":243697.5190364302},{"$f":"G628*(1-'Resource Options'!$AA$27)","v":242479.03144124805},{"$f":"H628*(1-'Resource Options'!$AA$27)","v":241266.6362840418},{"$f":"I628*(1-'Resource Options'!$AA$27)","v":240060.3031026216},{"$f":"J628*(1-'Resource Options'!$AA$27)","v":238860.00158710851},{"$f":"K628*(1-'Resource Options'!$AA$27)","v":237665.70157917295},{"$f":"L628*(1-'Resource Options'!$AA$27)","v":236477.37307127708},{"$f":"M628*(1-'Resource Options'!$AA$27)","v":235294.98620592069},{"$f":"N628*(1-'Resource Options'!$AA$27)","v":234118.51127489109},{"$f":"O628*(1-'Resource Options'!$AA$27)","v":232947.91871851662},{"$f":"P628*(1-'Resource Options'!$AA$27)","v":231783.17912492403},{"$f":"Q628*(1-'Resource Options'!$AA$27)","v":230624.26322929942},{"$f":"R628*(1-'Resource Options'!$AA$27)","v":229471.14191315294},{"$f":"S628*(1-'Resource Options'!$AA$27)","v":228323.78620358717},{"$f":"T628*(1-'Resource Options'!$AA$27)","v":227182.16727256923},{"$f":"U628*(1-'Resource Options'!$AA$27)","v":226046.2564362064},{"$f":"V628*(1-'Resource Options'!$AA$27)","v":224916.02515402538},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$28/100*'Resource Options'!$J$28*8760)*(1+'Resource Options'!$X$28)^($D627-$D$12)","v":274877.60374721681},{"$f":"AF628*(1-'Resource Options'!$AA$27)","v":273503.21572848072},{"$f":"AG628*(1-'Resource Options'!$AA$27)","v":272135.69964983832},{"$f":"AH628*(1-'Resource Options'!$AA$27)","v":270775.02115158911},{"$f":"AI628*(1-'Resource Options'!$AA$27)","v":269421.14604583115},{"$f":"AJ628*(1-'Resource Options'!$AA$27)","v":268074.04031560197},{"$f":"AK628*(1-'Resource Options'!$AA$27)","v":266733.67011402396},{"$f":"AL628*(1-'Resource Options'!$AA$27)","v":265400.00176345382},{"$f":"AM628*(1-'Resource Options'!$AA$27)","v":264073.00175463653},{"$f":"AN628*(1-'Resource Options'!$AA$27)","v":262752.63674586336},{"$f":"AO628*(1-'Resource Options'!$AA$27)","v":261438.87356213405},{"$f":"AP628*(1-'Resource Options'!$AA$27)","v":260131.67919432337},{"$f":"AQ628*(1-'Resource Options'!$AA$27)","v":258831.02079835176},{"$f":"AR628*(1-'Resource Options'!$AA$27)","v":257536.86569435999},{"$f":"AS628*(1-'Resource Options'!$AA$27)","v":256249.18136588819},{"$f":"AT628*(1-'Resource Options'!$AA$27)","v":254967.93545905873},{"$f":"AU628*(1-'Resource Options'!$AA$27)","v":253693.09578176343},{"$f":"AV628*(1-'Resource Options'!$AA$27)","v":252424.63030285461},{"$f":"AW628*(1-'Resource Options'!$AA$27)","v":251162.50715134034},{"$f":"AX628*(1-'Resource Options'!$AA$27)","v":249906.69461558363},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$26/100*'Resource Options'!$J$26*8760)*(1+'Resource Options'!$X$26)^($D627-$D$12)","v":11453.233489467368},{"$f":"BH628*(1-'Resource Options'!$AA$27)","v":11395.967322020031},{"$f":"BI628*(1-'Resource Options'!$AA$27)","v":11338.987485409931},{"$f":"BJ628*(1-'Resource Options'!$AA$27)","v":11282.292547982881},{"$f":"BK628*(1-'Resource Options'!$AA$27)","v":11225.881085242967},{"$f":"BL628*(1-'Resource Options'!$AA$27)","v":11169.751679816753},{"$f":"BM628*(1-'Resource Options'!$AA$27)","v":11113.902921417668},{"$f":"BN628*(1-'Resource Options'!$AA$27)","v":11058.33340681058},{"$f":"BO628*(1-'Resource Options'!$AA$27)","v":11003.041739776527},{"$f":"BP628*(1-'Resource Options'!$AA$27)","v":10948.026531077645},{"$f":"BQ628*(1-'Resource Options'!$AA$27)","v":10893.286398422257},{"$f":"BR628*(1-'Resource Options'!$AA$27)","v":10838.819966430145},{"$f":"BS628*(1-'Resource Options'!$AA$27)","v":10784.625866597993},{"$f":"BT628*(1-'Resource Options'!$AA$27)","v":10730.702737265003},{"$f":"BU628*(1-'Resource Options'!$AA$27)","v":10677.049223578677},{"$f":"BV628*(1-'Resource Options'!$AA$27)","v":10623.663977460783},{"$f":"BW628*(1-'Resource Options'!$AA$27)","v":10570.545657573479},{"$f":"BX628*(1-'Resource Options'!$AA$27)","v":10517.692929285611},{"$f":"BY628*(1-'Resource Options'!$AA$27)","v":10465.104464639184},{"$f":"BZ628*(1-'Resource Options'!$AA$27)","v":10412.778942315988}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M45","v":52.846155170405602},{"$f":"D629","v":52.846155170405602},{"$f":"E629","v":52.846155170405602},52.846155170405602,52.846155170405602,52.846155170405602,52.846155170405602,52.846155170405602,52.846155170405602,52.846155170405602,52.846155170405602,52.846155170405602,52.846155170405602,52.846155170405602,52.846155170405602,52.846155170405602,52.846155170405602,52.846155170405602,52.846155170405602,52.846155170405602,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P45","v":46.852771979265874},{"$f":"AF629","v":46.852771979265874},{"$f":"AG629","v":46.852771979265874},46.852771979265874,46.852771979265874,46.852771979265874,46.852771979265874,46.852771979265874,46.852771979265874,46.852771979265874,46.852771979265874,46.852771979265874,46.852771979265874,46.852771979265874,46.852771979265874,46.852771979265874,46.852771979265874,46.852771979265874,46.852771979265874,46.852771979265874,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S45","v":68.471018479573971},{"$f":"BH629","v":68.471018479573971},{"$f":"BI629","v":68.471018479573971},68.471018479573971,68.471018479573971,68.471018479573971,68.471018479573971,68.471018479573971,68.471018479573971,68.471018479573971,68.471018479573971,68.471018479573971,68.471018479573971,68.471018479573971,68.471018479573971,68.471018479573971,68.471018479573971,68.471018479573971,68.471018479573971,68.471018479573971]
[null,"Revenue",null,{"$f":"D629*D628","v":13073602.050445216},{"$f":"E629*E628","v":13008234.04019299},{"$f":"F629*F628","v":12943192.869992023},{"$f":"G629*G628","v":12878476.905642062},{"$f":"H629*H628","v":12814084.521113854},{"$f":"I629*I628","v":12750014.098508283},{"$f":"J629*J628","v":12686264.028015742},{"$f":"K629*K628","v":12622832.707875665},{"$f":"L629*L628","v":12559718.544336285},{"$f":"M629*M628","v":12496919.951614603},{"$f":"N629*N628","v":12434435.351856532},{"$f":"O629*O628","v":12372263.175097248},{"$f":"P629*P628","v":12310401.859221762},{"$f":"Q629*Q628","v":12248849.849925652},{"$f":"R629*R628","v":12187605.600676024},{"$f":"S629*S628","v":12126667.572672645},{"$f":"T629*T628","v":12066034.234809281},{"$f":"U629*U628","v":12005704.063635236},{"$f":"V629*V628","v":11945675.543317059},{"$f":"W629*W628","v":11885947.165600475},null,null,null,null,null,null,"Revenue",null,{"$f":"AF629*AF628","v":12878777.690575348},{"$f":"AG629*AG628","v":12814383.802122472},{"$f":"AH629*AH628","v":12750311.883111859},{"$f":"AI629*AI628","v":12686560.323696299},{"$f":"AJ629*AJ628","v":12623127.522077816},{"$f":"AK629*AK628","v":12560011.884467427},{"$f":"AL629*AL628","v":12497211.825045088},{"$f":"AM629*AM628","v":12434725.765919862},{"$f":"AN629*AN628","v":12372552.137090262},{"$f":"AO629*AO628","v":12310689.376404813},{"$f":"AP629*AP628","v":12249135.929522788},{"$f":"AQ629*AQ628","v":12187890.249875173},{"$f":"AR629*AR628","v":12126950.798625799},{"$f":"AS629*AS628","v":12066316.04463267},{"$f":"AT629*AT628","v":12005984.464409506},{"$f":"AU629*AU628","v":11945954.542087456},{"$f":"AV629*AV628","v":11886224.769377019},{"$f":"AW629*AW628","v":11826793.645530134},{"$f":"AX629*AX628","v":11767659.677302483},{"$f":"AY629*AY628","v":11708821.378915971},null,null,null,null,null,null,"Revenue",null,{"$f":"BH629*BH628","v":784214.56190819561},{"$f":"BI629*BI628","v":780293.48909865459},{"$f":"BJ629*BJ628","v":776392.02165316138},{"$f":"BK629*BK628","v":772510.06154489552},{"$f":"BL629*BL628","v":768647.51123717113},{"$f":"BM629*BM628","v":764804.27368098532},{"$f":"BN629*BN628","v":760980.25231258024},{"$f":"BO629*BO628","v":757175.35105101741},{"$f":"BP629*BP628","v":753389.47429576225},{"$f":"BQ629*BQ628","v":749622.52692428359},{"$f":"BR629*BR628","v":745874.41428966215},{"$f":"BS629*BS628","v":742145.04221821378},{"$f":"BT629*BT628","v":738434.31700712268},{"$f":"BU629*BU628","v":734742.14542208693},{"$f":"BV629*BV628","v":731068.43469497655},{"$f":"BW629*BW628","v":727413.09252150159},{"$f":"BX629*BX628","v":723776.02705889405},{"$f":"BY629*BY628","v":720157.14692359953},{"$f":"BZ629*BZ628","v":716556.36118898157},{"$f":"CA629*CA628","v":712973.5793830367}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(E627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(F627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(G627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(H627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(I627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(J627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(K627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(L627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(M627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(N627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(O627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(P627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(Q627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},{"$f":"HLOOKUP(R627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1478071.0526283374},{"$f":"HLOOKUP(S627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1507632.4736809041},{"$f":"HLOOKUP(T627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1537785.1231545224},{"$f":"HLOOKUP(U627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1568540.8256176128},{"$f":"HLOOKUP(V627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1599911.6421299651},{"$f":"HLOOKUP(W627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1631909.8749725644},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1120193.1353539401},{"$f":"HLOOKUP(AG627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(AH627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(AI627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(AJ627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(AK627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(AL627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(AM627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(AN627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(AO627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(AP627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(AQ627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(AR627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(AS627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},{"$f":"HLOOKUP(AT627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1478071.0526283374},{"$f":"HLOOKUP(AU627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1507632.4736809041},{"$f":"HLOOKUP(AV627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1537785.1231545224},{"$f":"HLOOKUP(AW627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1568540.8256176128},{"$f":"HLOOKUP(AX627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1599911.6421299651},{"$f":"HLOOKUP(AY627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1631909.8749725644},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BH627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":70012.070959621269},{"$f":"HLOOKUP(BI627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":71412.312378813687},{"$f":"HLOOKUP(BJ627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":72840.558626389946},{"$f":"HLOOKUP(BK627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":74297.36979891776},{"$f":"HLOOKUP(BL627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":75783.317194896095},{"$f":"HLOOKUP(BM627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":77298.98353879404},{"$f":"HLOOKUP(BN627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":78844.963209569905},{"$f":"HLOOKUP(BO627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":80421.862473761299},{"$f":"HLOOKUP(BP627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":82030.29972323656},{"$f":"HLOOKUP(BQ627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":83670.905717701273},{"$f":"HLOOKUP(BR627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":85344.323832055292},{"$f":"HLOOKUP(BS627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":87051.210308696391},{"$f":"HLOOKUP(BT627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":88792.234514870332},{"$f":"HLOOKUP(BU627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":90568.079205167727},{"$f":"HLOOKUP(BV627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":92379.440789271088},{"$f":"HLOOKUP(BW627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":94227.029605056508},{"$f":"HLOOKUP(BX627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":96111.570197157649},{"$f":"HLOOKUP(BY627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":98033.8016011008},{"$f":"HLOOKUP(BZ627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":99994.47763312282},{"$f":"HLOOKUP(CA627,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":101994.36718578528}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D628","v":0},{"$f":"HLOOKUP(E627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E628","v":0},{"$f":"HLOOKUP(F627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F628","v":0},{"$f":"HLOOKUP(G627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G628","v":0},{"$f":"HLOOKUP(H627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H628","v":0},{"$f":"HLOOKUP(I627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I628","v":0},{"$f":"HLOOKUP(J627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J628","v":0},{"$f":"HLOOKUP(K627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K628","v":0},{"$f":"HLOOKUP(L627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L628","v":0},{"$f":"HLOOKUP(M627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M628","v":0},{"$f":"HLOOKUP(N627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N628","v":0},{"$f":"HLOOKUP(O627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O628","v":0},{"$f":"HLOOKUP(P627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P628","v":0},{"$f":"HLOOKUP(Q627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q628","v":0},{"$f":"HLOOKUP(R627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R628","v":0},{"$f":"HLOOKUP(S627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S628","v":0},{"$f":"HLOOKUP(T627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T628","v":0},{"$f":"HLOOKUP(U627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U628","v":0},{"$f":"HLOOKUP(V627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V628","v":0},{"$f":"HLOOKUP(W627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W628","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF628","v":0},{"$f":"HLOOKUP(AG627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG628","v":0},{"$f":"HLOOKUP(AH627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH628","v":0},{"$f":"HLOOKUP(AI627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI628","v":0},{"$f":"HLOOKUP(AJ627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ628","v":0},{"$f":"HLOOKUP(AK627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK628","v":0},{"$f":"HLOOKUP(AL627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL628","v":0},{"$f":"HLOOKUP(AM627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM628","v":0},{"$f":"HLOOKUP(AN627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN628","v":0},{"$f":"HLOOKUP(AO627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO628","v":0},{"$f":"HLOOKUP(AP627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP628","v":0},{"$f":"HLOOKUP(AQ627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ628","v":0},{"$f":"HLOOKUP(AR627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR628","v":0},{"$f":"HLOOKUP(AS627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS628","v":0},{"$f":"HLOOKUP(AT627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT628","v":0},{"$f":"HLOOKUP(AU627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU628","v":0},{"$f":"HLOOKUP(AV627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV628","v":0},{"$f":"HLOOKUP(AW627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW628","v":0},{"$f":"HLOOKUP(AX627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX628","v":0},{"$f":"HLOOKUP(AY627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY628","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BH627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH628","v":0},{"$f":"HLOOKUP(BI627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI628","v":0},{"$f":"HLOOKUP(BJ627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ628","v":0},{"$f":"HLOOKUP(BK627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK628","v":0},{"$f":"HLOOKUP(BL627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL628","v":0},{"$f":"HLOOKUP(BM627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM628","v":0},{"$f":"HLOOKUP(BN627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN628","v":0},{"$f":"HLOOKUP(BO627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO628","v":0},{"$f":"HLOOKUP(BP627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP628","v":0},{"$f":"HLOOKUP(BQ627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ628","v":0},{"$f":"HLOOKUP(BR627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR628","v":0},{"$f":"HLOOKUP(BS627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS628","v":0},{"$f":"HLOOKUP(BT627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT628","v":0},{"$f":"HLOOKUP(BU627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU628","v":0},{"$f":"HLOOKUP(BV627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV628","v":0},{"$f":"HLOOKUP(BW627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW628","v":0},{"$f":"HLOOKUP(BX627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX628","v":0},{"$f":"HLOOKUP(BY627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY628","v":0},{"$f":"HLOOKUP(BZ627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ628","v":0},{"$f":"HLOOKUP(CA627,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA628","v":0}]
[null,"B&O Tax",null,{"$f":"D630*0.00275","v":35952.40563872434},{"$f":"E630*0.00275","v":35772.643610530722},35593.78039247806,35415.811490515669,35238.732433063095,35062.53877089778,34887.226077043291,34712.789946658078,34539.225996924783,34366.52986694016,34194.697217605462,34023.723731517428,33853.605112859841,33684.337087295542,33515.915401859063,33348.335824849768,33181.594145725525,33015.686174996896,32850.607744121909,32686.354705401303,null,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"B&O Tax",null,{"$f":"BH630*0.00275","v":2156.590045247538},{"$f":"BI630*0.00275","v":2145.8070950213},2135.0780595461938,2124.4026692484626,2113.7806559022206,2103.2117526227094,2092.6956938595954,2082.2322153902978,2071.8210543133459,2061.4619490417799,2051.1546392965706,2040.8988661000878,2030.6943717695872,2020.540899910739,2010.4381954111855,2000.3860044341293,1990.3840744119584,1980.4321540398987,1970.5299932696992,1960.6773433033509]
[null,"Property Tax",null,{"$f":"C657*$B$8","v":1430477.5394932458},{"$f":"D657*$B$8","v":1350772.0176520727},1275507.6492275582,1204436.9752831731,1137326.3251755468,1073955.04827739,1014114.7885084487,957608.79928924621,904251.29666527093,853866.84847477695,806289.79755185929,761363.71706837881,718940.8962239715,678881.85459316603,641054.8835328439,605335.61314225907,571606.60335183446,539756.9577962961,509681.95920261077,481282.72509393195,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE657*$B$8","v":1430477.5394932458},{"$f":"AF657*$B$8","v":1350772.0176520727},1275507.6492275582,1204436.9752831731,1137326.3251755468,1073955.04827739,1014114.7885084487,957608.79928924621,904251.29666527093,853866.84847477695,806289.79755185929,761363.71706837881,718940.8962239715,678881.85459316603,641054.8835328439,605335.61314225907,571606.60335183446,539756.9577962961,509681.95920261077,481282.72509393195,null,null,null,null,null,null,"Property Tax",null,{"$f":"BG657*$B$8","v":86565.062843174092},{"$f":"BH657*$B$8","v":81741.699094608426},77187.090858796495,72886.26320757599,68825.075608593514,64990.17543317064,61368.954054689355,57949.505393154395,54720.586769632697,51671.581941864577,48792.466199513066,46073.773404289102,43506.564866585133,41082.399956287787,38793.308351141925,36631.763831422533,34590.659534754937,32663.284589724557,30843.302051450639,29124.728066579341]
[null,"Total Operating Costs",null,{"$f":"SUM(D632:D635)","v":2586623.0804859102},{"$f":"SUM(E632:E635)","v":2529141.6593236225},{"$f":"SUM(F632:F635)","v":2476550.3676422751},{"$f":"SUM(G632:G635)","v":2428610.7035563728},{"$f":"SUM(H632:H635)","v":2385098.1327269478},{"$f":"SUM(I632:I635)","v":2345801.3236689921},{"$f":"SUM(J632:J635)","v":2310521.4259386105},{"$f":"SUM(K632:K635)","v":2279071.3888160852},{"$f":"SUM(L632:L635)","v":2251275.3182339803},{"$f":"SUM(M632:M635)","v":2226967.8698249375},{"$f":"SUM(N632:N635)","v":2205993.6760823494},{"$f":"SUM(O632:O635)","v":2188206.8057390386},{"$f":"SUM(P632:P635)","v":2173470.2535747564},{"$f":"SUM(Q632:Q635)","v":2161655.458963145},{"$f":"SUM(R632:R635)","v":2152641.8515630402},{"$f":"SUM(S632:S635)","v":2146316.4226480131},{"$f":"SUM(T632:T635)","v":2142573.3206520826},{"$f":"SUM(U632:U635)","v":2141313.4695889056},{"$f":"SUM(V632:V635)","v":2142444.2090766979},{"$f":"SUM(W632:W635)","v":2145878.9547718978},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF632:AF635)","v":2550670.6748471856},{"$f":"SUM(AG632:AG635)","v":2493369.0157130919},{"$f":"SUM(AH632:AH635)","v":2440956.5872497973},{"$f":"SUM(AI632:AI635)","v":2393194.8920658575},{"$f":"SUM(AJ632:AJ635)","v":2349859.4002938848},{"$f":"SUM(AK632:AK635)","v":2310738.7848980948},{"$f":"SUM(AL632:AL635)","v":2275634.1998615675},{"$f":"SUM(AM632:AM635)","v":2244358.5988694271},{"$f":"SUM(AN632:AN635)","v":2216736.0922370558},{"$f":"SUM(AO632:AO635)","v":2192601.3399579972},{"$f":"SUM(AP632:AP635)","v":2171798.9788647438},{"$f":"SUM(AQ632:AQ635)","v":2154183.0820075208},{"$f":"SUM(AR632:AR635)","v":2139616.6484618969},{"$f":"SUM(AS632:AS635)","v":2127971.1218758496},{"$f":"SUM(AT632:AT635)","v":2119125.9361611814},{"$f":"SUM(AU632:AU635)","v":2112968.0868231631},{"$f":"SUM(AV632:AV635)","v":2109391.7265063571},{"$f":"SUM(AW632:AW635)","v":2108297.7834139089},{"$f":"SUM(AX632:AX635)","v":2109593.601332576},{"$f":"SUM(AY632:AY635)","v":2113192.6000664965},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BH632:BH635)","v":158733.72384804289},{"$f":"SUM(BI632:BI635)","v":155299.81856844341},{"$f":"SUM(BJ632:BJ635)","v":152162.72754473262},{"$f":"SUM(BK632:BK635)","v":149308.0356757422},{"$f":"SUM(BL632:BL635)","v":146722.17345939181},{"$f":"SUM(BM632:BM635)","v":144392.37072458738},{"$f":"SUM(BN632:BN635)","v":142306.61295811884},{"$f":"SUM(BO632:BO635)","v":140453.60008230599},{"$f":"SUM(BP632:BP635)","v":138822.7075471826},{"$f":"SUM(BQ632:BQ635)","v":137403.94960860763},{"$f":"SUM(BR632:BR635)","v":136187.94467086493},{"$f":"SUM(BS632:BS635)","v":135165.88257908559},{"$f":"SUM(BT632:BT635)","v":134329.49375322505},{"$f":"SUM(BU632:BU635)","v":133671.02006136626},{"$f":"SUM(BV632:BV635)","v":133183.18733582419},{"$f":"SUM(BW632:BW635)","v":132859.17944091317},{"$f":"SUM(BX632:BX635)","v":132692.61380632455},{"$f":"SUM(BY632:BY635)","v":132677.51834486524},{"$f":"SUM(BZ632:BZ635)","v":132808.30967784315},{"$f":"SUM(CA632:CA635)","v":133079.77259566798}]
[]
[null,"EBITDA",null,{"$f":"D630-D636","v":10486978.969959306},{"$f":"E630-E636","v":10479092.380869366},10466642.502349749,10449866.202085689,10428986.388386905,10404212.774839291,10375742.602077132,10343761.319059581,10308443.226102306,10269952.081789665,10228441.675774183,10184056.369358208,10136931.605647005,10087194.390962508,10034963.749112984,9980351.150024632,9923460.9141571987,9864390.5940463301,9803231.334240362,9740068.2108285762,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF630-AF636","v":10328107.015728163},{"$f":"AG630-AG636","v":10321014.78640938},10309355.295862062,10293365.43163044,10273268.121783931,10249273.099569332,10221577.625183521,10190367.167050436,10155816.044853207,10118088.036446815,10077336.950658044,10033707.167867653,9987334.150163902,9938344.9227568209,9886858.528248325,9832986.4552642927,9776833.0428706631,9718495.8621162251,9658066.0759699084,9595628.7788494751,null,null,null,null,null,null,"EBITDA",null,{"$f":"BH630-BH636","v":625480.83806015272},{"$f":"BI630-BI636","v":624993.67053021118},624229.29410842876,623202.02586915332,621925.33777777932,620411.90295639797,618673.63935446134,616721.75096871145,614566.76674857968,612218.57731567603,609686.46961879719,606979.15963912825,604104.8232538976,601071.12536072067,597885.24735915242,594553.91308058845,591083.4132525695,587479.62857873435,583748.05151113844,579893.80678736873]
[null,"Before Tax Earnings",null,{"$f":"D638-D658-D648","v":-19691537.748591956},{"$f":"E638-E640-E658","v":-30509369.056875512},-14126434.360297181,-4305979.9155024681,-4326859.7292012516,3026289.7160452129,10375742.602077132,10343761.319059581,10308443.226102306,10269952.081789665,10228441.675774183,10184056.369358208,10136931.605647005,10087194.390962508,10034963.749112984,9980351.150024632,9923460.9141571987,9864390.5940463301,9803231.334240362,9740068.2108285762,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF638-AF658-AF648","v":-21353758.640112791},{"$f":"AG638-AG640-AG658","v":-33165502.414185293},-15782555.024494743,-5361780.760583641,-5381878.0704301503,2421700.0034622913,10221577.625183521,10190367.167050436,10155816.044853207,10118088.036446815,10077336.950658044,10033707.167867653,9987334.150163902,9938344.9227568209,9886858.528248325,9832986.4552642927,9776833.0428706631,9718495.8621162251,9658066.0759699084,9595628.7788494751,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BH638-BH658-BH648","v":-1291740.9398214007},{"$f":"BI638-BI640-BI658","v":-2006584.2399022812},-954717.45215106686,-324166.02188654395,-325442.70997791796,146727.87907854933,618673.63935446134,616721.75096871145,614566.76674857968,612218.57731567603,609686.46961879719,606979.15963912825,604104.8232538976,601071.12536072067,597885.24735915242,594553.91308058845,591083.4132525695,587479.62857873435,583748.05151113844,579893.80678736873]
[null,"ITC",null,{"$f":"-C644*0.1","v":14304775.394932458},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-AE644*0.1","v":14304775.394932458},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-BG644*0.1","v":865650.62843174103},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D639*$B$6-D640","v":-18439998.322136767},-6406967.5019438574,-2966551.2156624077,-904255.78225551825,-908640.54313226277,635520.84036949475,2178905.9464361975,2172189.8770025116,2164773.077481484,2156689.9371758294,2147972.7519125785,2138651.8375652237,2128755.6371858711,2118310.8221021267,2107342.3873137268,2095873.7415051726,2083926.7919730116,2071522.0247497293,2058678.580190476,2045414.3242740009,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF639*$B$6-AF640","v":-18789064.709356144},-6964755.5069789113,-3314336.555143896,-1125973.9597225646,-1130194.3947903316,508557.00072708115,2146531.3012885391,2139977.1050805915,2132721.3694191733,2124798.487653831,2116240.7596381893,2107078.5052522072,2097340.1715344195,2087052.4337789323,2076240.2909321482,2064927.1556055015,2053134.9390028391,2040884.1310444071,2028193.8759536806,2015082.0435583896,null,null,null,null,null,null,"Federal Tax",null,{"$f":"BH639*$B$6-BH640","v":-1136916.2257942352},-421382.69037947903,-200490.66495172403,-68074.86459617423,-68342.969095362772,30812.854606495359,129921.46426443687,129511.56770342941,129059.02101720173,128565.90123629196,128034.15861994741,127465.62352421694,126862.01288331849,126224.93632575133,125555.901945422,124856.32174692357,124127.51678303959,123370.7220015342,122587.09081733906,121777.69942534743]
[]
[]
[{"$f":"IRR(C644:X644,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D627,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-143047753.94932458},{"$f":"D638-D641","v":28926977.292096071},16886059.882813223,13433193.718012158,11354121.984341208,11337626.931519167,9768691.9344697967,8196836.6556409346,8171571.4420570694,8143670.1486208215,8113262.144613836,8080468.9238616042,8045404.5317929843,8008175.9684611335,7968883.5688603809,7927621.3617992569,7884477.4085194599,7839534.1221841872,7792868.5692966003,7744552.754049886,7694653.8865545755,{"$f":"C644*-0.3","v":42914326.184797369},null,null,null,null,{"$f":"IRR(AE644:AZ644,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF627,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$27)","v":-143047753.94932458},{"$f":"AF638-AF641","v":29117171.725084305},17285770.293388292,13623691.851005958,11419339.391353004,11403462.516574262,9740716.0988422502,8075046.3238949813,8050390.0619698446,8023094.6754340334,7993289.5487929843,7961096.1910198545,7926628.6626154464,7889993.9786294829,7851292.4889778886,7810618.2373161763,7768059.2996587912,7723698.1038678242,7677611.7310718177,7629872.2000162276,7580546.7352910852,{"$f":"AE644*-0.3","v":42914326.184797369},null,null,null,null,{"$f":"IRR(BG644:CB644,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BH627,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$25)","v":-8656506.2843174096},{"$f":"BH638-BH641","v":1762397.063854388},1046376.3609096901,824719.95906015276,691276.89046532754,690268.30687314214,589599.04834990262,488752.17509002448,487210.18326528207,485507.74573137797,483652.67607938405,481652.3109988498,479513.53611491132,477242.81037057913,474846.18903496931,472329.34541373042,469697.5913336649,466955.89646952989,464108.90657720016,461160.96069379937,458116.10736202128,{"$f":"BG644*-0.3","v":2596951.885295223}]
[{"$f":"IRR(C645:X645,0.1)","v":8.6317395115475426E-2},"ROE",{"$f":"-C664","v":-16096688.188096628},{"$f":"D644-D648-D650-D659-D640","v":1923173.5361095481},959190.18353674933,949354.77950625401,936101.5022976459,919606.44947560551,900035.29477299121,877543.85829088558,852278.64470702037,824377.35127077252,793969.34726378694,761176.12651155517,726111.73444293439,688883.17111108452,649590.77151033189,608328.56444920786,565184.61116941087,520241.32483413815,473575.77194655128,425259.956699837,375361.08920452651,{"$f":"X644","v":42914326.184797369},null,null,null,null,{"$f":"IRR(AE645:AZ645,0.1)","v":8.5944471449303395E-2},"ROE",{"$f":"-AE664","v":-15892208.48989157},{"$f":"AF644-AF648-AF650-AF659-AF640","v":1878476.70362477},927287.43731438741,918076.4397820048,905444.44703902164,889567.57226027967,870611.5047107467,848732.07994595636,824075.81802082015,796780.43148500845,766975.30484395847,734781.94707082957,700314.41866642144,663679.73468045704,624978.24502886366,584303.99336715229,541745.05570976622,497383.85991879925,451297.48712279275,403557.95606720261,354232.49134206027,{"$f":"AZ644","v":42914326.184797369},null,null,null,null,{"$f":"IRR(BG645:CB645,0.1)","v":8.5974604562528922E-2},"ROE",{"$f":"-BG664","v":-961713.82539263158},{"$f":"BH644-BH648-BH650-BH659-BH640","v":114052.87025453348},56446.035295018228,55842.177921810071,55030.636012782517,54022.052420597116,52826.438911705802,51453.210666175903,49911.218841433438,48208.781307529367,46353.711655535473,44353.346575001196,42214.571691062709,39943.84594673058,37547.224611120706,35030.380989881814,32398.626909816288,29656.932045681286,26809.942153351556,23861.99626995076,20817.142938172678,{"$f":"CB644","v":2596951.885295223}]
[]
[]
[null,"Interest",null,{"$f":"C651*$B$7","v":4560728.3199607115},4422800.0960912444,4277975.461028304,4125909.5942122173,3966240.4340553256,3798587.8158905897,3622552.566817617,3437715.5552909952,3243636.6931880424,3039853.8879799419,2825881.9425114365,2601211.399769506,2365307.3298904789,2117608.0565175004,1857523.8194758729,1584435.3705821643,1297692.4992437698,996612.48433845583,680478.46868787613,348537.75225476752,null,null,null,null,null,null,"Interest",null,{"$f":"AE651*$B$7","v":4502792.4054692788},4366616.3135452913,4223631.4170251042,4073497.2756789085,3915856.4272654019,3750333.5364312213,3576534.501055331,3394045.5139106461,3202432.0774087273,3001237.9690817124,2789984.155338347,2568167.6509078126,2335260.3212557524,2090707.6251210885,1833927.2941796915,1564307.9466912248,1281207.6318283349,983952.30122230016,671834.20408596401,344110.20209281094,null,null,null,null,null,null,"Interest",null,{"$f":"BG651*$B$7","v":272485.58386124566},264244.91483311553,255592.21235357889,246506.87475006538,236967.2702663762,226950.68555850256,216433.27161523528,205389.98697480463,193794.53810235241,181619.3167862776,168835.33440439904,155412.15290342655,141317.81232740547,126518.7547225833,110979.74423752003,94663.783228203611,77532.024168421354,59543.677155649988,40655.912792240066,20823.760210659635]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C663)","v":7319292.797350049},{"$f":"-PMT($B$7,20,$C663)","v":7319292.797350049},7319292.797350049,7319292.797350049,7319292.797350049,7319292.797350049,7319292.797350049,7319292.797350049,7319292.797350049,7319292.797350049,7319292.797350049,7319292.797350049,7319292.797350049,7319292.797350049,7319292.797350049,7319292.797350049,7319292.797350049,7319292.797350049,7319292.797350049,7319292.797350049,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE663)","v":7226314.2439490249},{"$f":"-PMT($B$7,20,$AE663)","v":7226314.2439490249},7226314.2439490249,7226314.2439490249,7226314.2439490249,7226314.2439490249,7226314.2439490249,7226314.2439490249,7226314.2439490249,7226314.2439490249,7226314.2439490249,7226314.2439490249,7226314.2439490249,7226314.2439490249,7226314.2439490249,7226314.2439490249,7226314.2439490249,7226314.2439490249,7226314.2439490249,7226314.2439490249,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BG663)","v":437298.96442384861},{"$f":"-PMT($B$7,20,$BG663)","v":437298.96442384861},437298.96442384861,437298.96442384861,437298.96442384861,437298.96442384861,437298.96442384861,437298.96442384861,437298.96442384861,437298.96442384861,437298.96442384861,437298.96442384861,437298.96442384861,437298.96442384861,437298.96442384861,437298.96442384861,437298.96442384861,437298.96442384861,437298.96442384861,437298.96442384861]
[null,"Sinking Fund",null,{"$f":"D649-D648","v":2758564.4773893375},{"$f":"E649-E648","v":2896492.7012588046},{"$f":"F649-F648","v":3041317.3363217451},{"$f":"G649-G648","v":3193383.2031378318},{"$f":"H649-H648","v":3353052.3632947234},{"$f":"I649-I648","v":3520704.9814594593},{"$f":"J649-J648","v":3696740.230532432},{"$f":"K649-K648","v":3881577.2420590539},{"$f":"L649-L648","v":4075656.1041620066},{"$f":"M649-M648","v":4279438.9093701076},{"$f":"N649-N648","v":4493410.8548386125},{"$f":"O649-O648","v":4718081.3975805435},{"$f":"P649-P648","v":4953985.4674595706},{"$f":"Q649-Q648","v":5201684.7408325486},{"$f":"R649-R648","v":5461768.9778741766},{"$f":"S649-S648","v":5734857.4267678848},{"$f":"T649-T648","v":6021600.2981062792},{"$f":"U649-U648","v":6322680.3130115932},{"$f":"V649-V648","v":6638814.3286621729},{"$f":"W649-W648","v":6970755.0450952817},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF649-AF648","v":2723521.8384797461},{"$f":"AG649-AG648","v":2859697.9304037336},{"$f":"AH649-AH648","v":3002682.8269239208},{"$f":"AI649-AI648","v":3152816.9682701165},{"$f":"AJ649-AJ648","v":3310457.816683623},{"$f":"AK649-AK648","v":3475980.7075178036},{"$f":"AL649-AL648","v":3649779.742893694},{"$f":"AM649-AM648","v":3832268.7300383789},{"$f":"AN649-AN648","v":4023882.1665402977},{"$f":"AO649-AO648","v":4225076.274867313},{"$f":"AP649-AP648","v":4436330.088610678},{"$f":"AQ649-AQ648","v":4658146.5930412123},{"$f":"AR649-AR648","v":4891053.9226932731},{"$f":"AS649-AS648","v":5135606.6188279362},{"$f":"AT649-AT648","v":5392386.949769333},{"$f":"AU649-AU648","v":5662006.2972577997},{"$f":"AV649-AV648","v":5945106.6121206898},{"$f":"AW649-AW648","v":6242361.9427267248},{"$f":"AX649-AX648","v":6554480.0398630612},{"$f":"AY649-AY648","v":6882204.0418562144},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"BH649-BH648","v":164813.38056260295},{"$f":"BI649-BI648","v":173054.04959073308},{"$f":"BJ649-BJ648","v":181706.75207026972},{"$f":"BK649-BK648","v":190792.08967378322},{"$f":"BL649-BL648","v":200331.6941574724},{"$f":"BM649-BM648","v":210348.27886534604},{"$f":"BN649-BN648","v":220865.69280861333},{"$f":"BO649-BO648","v":231908.97744904397},{"$f":"BP649-BP648","v":243504.4263214962},{"$f":"BQ649-BQ648","v":255679.647637571},{"$f":"BR649-BR648","v":268463.63001944957},{"$f":"BS649-BS648","v":281886.81152042205},{"$f":"BT649-BT648","v":295981.15209644311},{"$f":"BU649-BU648","v":310780.20970126532},{"$f":"BV649-BV648","v":326319.22018632857},{"$f":"BW649-BW648","v":342635.18119564501},{"$f":"BX649-BX648","v":359766.94025542727},{"$f":"BY649-BY648","v":377755.28726819862},{"$f":"BZ649-BZ648","v":396643.05163160851},{"$f":"CA649-CA648","v":416475.20421318896}]
[null,"Mortgage Balance",{"$f":"C663","v":91214566.399214223},{"$f":"C651-D650","v":88456001.921824887},{"$f":"D651-E650","v":85559509.220566079},{"$f":"E651-F650","v":82518191.884244338},{"$f":"F651-G650","v":79324808.681106508},{"$f":"G651-H650","v":75971756.317811787},{"$f":"H651-I650","v":72451051.336352333},{"$f":"I651-J650","v":68754311.105819896},{"$f":"J651-K650","v":64872733.863760844},{"$f":"K651-L650","v":60797077.759598836},{"$f":"L651-M650","v":56517638.850228727},{"$f":"M651-N650","v":52024227.995390117},{"$f":"N651-O650","v":47306146.597809575},{"$f":"O651-P650","v":42352161.130350009},{"$f":"P651-Q650","v":37150476.389517456},{"$f":"Q651-R650","v":31688707.411643282},{"$f":"R651-S650","v":25953849.984875396},{"$f":"S651-T650","v":19932249.686769117},{"$f":"T651-U650","v":13609569.373757523},{"$f":"U651-V650","v":6970755.0450953497},{"$f":"V651-W650","v":6.7986547946929932E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE663","v":90055848.109385565},{"$f":"AE651-AF650","v":87332326.270905823},{"$f":"AF651-AG650","v":84472628.340502083},{"$f":"AG651-AH650","v":81469945.513578162},{"$f":"AH651-AI650","v":78317128.545308039},{"$f":"AI651-AJ650","v":75006670.728624418},{"$f":"AJ651-AK650","v":71530690.021106616},{"$f":"AK651-AL650","v":67880910.27821292},{"$f":"AL651-AM650","v":64048641.548174538},{"$f":"AM651-AN650","v":60024759.381634243},{"$f":"AN651-AO650","v":55799683.106766932},{"$f":"AO651-AP650","v":51363353.018156253},{"$f":"AP651-AQ650","v":46705206.425115041},{"$f":"AQ651-AR650","v":41814152.502421767},{"$f":"AR651-AS650","v":36678545.883593827},{"$f":"AS651-AT650","v":31286158.933824494},{"$f":"AT651-AU650","v":25624152.636566695},{"$f":"AU651-AV650","v":19679046.024446003},{"$f":"AV651-AW650","v":13436684.081719279},{"$f":"AW651-AX650","v":6882204.0418562181},{"$f":"AX651-AY650","v":0},null,null,null,null,null,null,"Mortgage Balance",{"$f":"BG663","v":5449711.6772249127},{"$f":"BG651-BH650","v":5284898.2966623101},{"$f":"BH651-BI650","v":5111844.2470715772},{"$f":"BI651-BJ650","v":4930137.4950013077},{"$f":"BJ651-BK650","v":4739345.4053275241},{"$f":"BK651-BL650","v":4539013.7111700512},{"$f":"BL651-BM650","v":4328665.4323047055},{"$f":"BM651-BN650","v":4107799.7394960923},{"$f":"BN651-BO650","v":3875890.7620470482},{"$f":"BO651-BP650","v":3632386.3357255519},{"$f":"BP651-BQ650","v":3376706.6880879807},{"$f":"BQ651-BR650","v":3108243.0580685311},{"$f":"BR651-BS650","v":2826356.2465481092},{"$f":"BS651-BT650","v":2530375.0944516659},{"$f":"BT651-BU650","v":2219594.8847504007},{"$f":"BU651-BV650","v":1893275.6645640722},{"$f":"BV651-BW650","v":1550640.483368427},{"$f":"BW651-BX650","v":1190873.5431129998},{"$f":"BX651-BY650","v":813118.2558448012},{"$f":"BY651-BZ650","v":416475.20421319269},{"$f":"BZ651-CA650","v":3.7252902984619141E-9}]
[]
[]
[null,"Book Depr",null,{"$f":"-($C644)/20","v":7152387.6974662291},{"$f":"-($C644)/20","v":7152387.6974662291},7152387.6974662291,7152387.6974662291,7152387.6974662291,7152387.6974662291,7152387.6974662291,7152387.6974662291,7152387.6974662291,7152387.6974662291,7152387.6974662291,7152387.6974662291,7152387.6974662291,7152387.6974662291,7152387.6974662291,7152387.6974662291,7152387.6974662291,7152387.6974662291,7152387.6974662291,7152387.6974662291,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($AE$29)/20","v":6118979.2150024921},{"$f":"-($AE$29)/20","v":6118979.2150024921},6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($BG$29)/20","v":370288.80612163444},{"$f":"-($BG$29)/20","v":370288.80612163444},370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444]
[null,"Accum Depreciation",null,{"$f":"SUM($D654:D654)","v":7152387.6974662291},{"$f":"SUM($D654:E654)","v":14304775.394932458},{"$f":"SUM($D654:F654)","v":21457163.092398688},{"$f":"SUM($D654:G654)","v":28609550.789864916},{"$f":"SUM($D654:H654)","v":35761938.487331145},{"$f":"SUM($D654:I654)","v":42914326.184797376},{"$f":"SUM($D654:J654)","v":50066713.882263608},{"$f":"SUM($D654:K654)","v":57219101.57972984},{"$f":"SUM($D654:L654)","v":64371489.277196072},{"$f":"SUM($D654:M654)","v":71523876.974662304},{"$f":"SUM($D654:N654)","v":78676264.672128528},{"$f":"SUM($D654:O654)","v":85828652.369594753},{"$f":"SUM($D654:P654)","v":92981040.067060977},{"$f":"SUM($D654:Q654)","v":100133427.7645272},{"$f":"SUM($D654:R654)","v":107285815.46199343},{"$f":"SUM($D654:S654)","v":114438203.15945965},{"$f":"SUM($D654:T654)","v":121590590.85692587},{"$f":"SUM($D654:U654)","v":128742978.5543921},{"$f":"SUM($D654:V654)","v":135895366.25185832},{"$f":"SUM($D654:W654)","v":143047753.94932455},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AF654:AF654)","v":6118979.2150024921},{"$f":"SUM($AF654:AG654)","v":12237958.430004984},{"$f":"SUM($AF654:AH654)","v":18356937.645007476},{"$f":"SUM($AF654:AI654)","v":24475916.860009968},{"$f":"SUM($AF654:AJ654)","v":30594896.07501246},{"$f":"SUM($AF654:AK654)","v":36713875.290014952},{"$f":"SUM($AF654:AL654)","v":42832854.505017444},{"$f":"SUM($AF654:AM654)","v":48951833.720019937},{"$f":"SUM($AF654:AN654)","v":55070812.935022429},{"$f":"SUM($AF654:AO654)","v":61189792.150024921},{"$f":"SUM($AF654:AP654)","v":67308771.365027413},{"$f":"SUM($AF654:AQ654)","v":73427750.580029905},{"$f":"SUM($AF654:AR654)","v":79546729.795032397},{"$f":"SUM($AF654:AS654)","v":85665709.010034889},{"$f":"SUM($AF654:AT654)","v":91784688.225037381},{"$f":"SUM($AF654:AU654)","v":97903667.440039873},{"$f":"SUM($AF654:AV654)","v":104022646.65504237},{"$f":"SUM($AF654:AW654)","v":110141625.87004486},{"$f":"SUM($AF654:AX654)","v":116260605.08504735},{"$f":"SUM($AF654:AY654)","v":122379584.30004984},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BH654:BH654)","v":370288.80612163444},{"$f":"SUM($BH654:BI654)","v":740577.61224326887},{"$f":"SUM($BH654:BJ654)","v":1110866.4183649034},{"$f":"SUM($BH654:BK654)","v":1481155.2244865377},{"$f":"SUM($BH654:BL654)","v":1851444.0306081721},{"$f":"SUM($BH654:BM654)","v":2221732.8367298064},{"$f":"SUM($BH654:BN654)","v":2592021.6428514407},{"$f":"SUM($BH654:BO654)","v":2962310.448973075},{"$f":"SUM($BH654:BP654)","v":3332599.2550947093},{"$f":"SUM($BH654:BQ654)","v":3702888.0612163437},{"$f":"SUM($BH654:BR654)","v":4073176.867337978},{"$f":"SUM($BH654:BS654)","v":4443465.6734596128},{"$f":"SUM($BH654:BT654)","v":4813754.4795812471},{"$f":"SUM($BH654:BU654)","v":5184043.2857028814},{"$f":"SUM($BH654:BV654)","v":5554332.0918245157},{"$f":"SUM($BH654:BW654)","v":5924620.89794615},{"$f":"SUM($BH654:BX654)","v":6294909.7040677844},{"$f":"SUM($BH654:BY654)","v":6665198.5101894187},{"$f":"SUM($BH654:BZ654)","v":7035487.316311053},{"$f":"SUM($BH654:CA654)","v":7405776.1224326873}]
[null,"End Year Book Value",null,{"$f":"-$C644-D655","v":135895366.25185835},128742978.55439211,121590590.85692589,114438203.15945967,107285815.46199343,100133427.7645272,92981040.067060977,85828652.369594738,78676264.672128499,71523876.974662274,64371489.27719605,57219101.579729825,50066713.882263601,42914326.184797376,35761938.487331152,28609550.789864928,21457163.092398703,14304775.394932479,7152387.6974662542,0,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE644-AF655","v":136928774.73432207},{"$f":"-$AE644-AG655","v":130809795.51931959},{"$f":"-$AE644-AH655","v":124690816.3043171},{"$f":"-$AE644-AI655","v":118571837.08931461},{"$f":"-$AE644-AJ655","v":112452857.87431212},{"$f":"-$AE644-AK655","v":106333878.65930963},{"$f":"-$AE644-AL655","v":100214899.44430713},{"$f":"-$AE644-AM655","v":94095920.229304641},{"$f":"-$AE644-AN655","v":87976941.014302149},{"$f":"-$AE644-AO655","v":81857961.799299657},{"$f":"-$AE644-AP655","v":75738982.584297165},{"$f":"-$AE644-AQ655","v":69620003.369294673},{"$f":"-$AE644-AR655","v":63501024.154292181},{"$f":"-$AE644-AS655","v":57382044.939289689},{"$f":"-$AE644-AT655","v":51263065.724287197},{"$f":"-$AE644-AU655","v":45144086.509284705},{"$f":"-$AE644-AV655","v":39025107.294282213},{"$f":"-$AE644-AW655","v":32906128.079279721},{"$f":"-$AE644-AX655","v":26787148.864277229},{"$f":"-$AE644-AY655","v":20668169.649274737},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BG644-BH655","v":8286217.4781957753},{"$f":"-$BG644-BI655","v":7915928.672074141},{"$f":"-$BG644-BJ655","v":7545639.8659525067},{"$f":"-$BG644-BK655","v":7175351.0598308723},{"$f":"-$BG644-BL655","v":6805062.253709238},{"$f":"-$BG644-BM655","v":6434773.4475876037},{"$f":"-$BG644-BN655","v":6064484.6414659694},{"$f":"-$BG644-BO655","v":5694195.8353443351},{"$f":"-$BG644-BP655","v":5323907.0292227007},{"$f":"-$BG644-BQ655","v":4953618.2231010664},{"$f":"-$BG644-BR655","v":4583329.4169794321},{"$f":"-$BG644-BS655","v":4213040.6108577969},{"$f":"-$BG644-BT655","v":3842751.8047361625},{"$f":"-$BG644-BU655","v":3472462.9986145282},{"$f":"-$BG644-BV655","v":3102174.1924928939},{"$f":"-$BG644-BW655","v":2731885.3863712596},{"$f":"-$BG644-BX655","v":2361596.5802496253},{"$f":"-$BG644-BY655","v":1991307.7741279909},{"$f":"-$BG644-BZ655","v":1621018.9680063566},{"$f":"-$BG644-CA655","v":1250730.1618847223}]
[null,"Prop. Tax Value",{"$f":"-C644","v":143047753.94932458},{"$f":"C657/(($C657/$X657)^(1/21))","v":135077201.76520726},{"$f":"D657/(($C657/$X657)^(1/21))","v":127550764.92275581},120443697.52831732,113732632.51755469,107395504.82773899,101411478.85084487,95760879.92892462,90425129.666527092,85386684.847477689,80628979.755185932,76136371.706837878,71894089.622397155,67888185.459316596,64105488.353284389,60533561.314225905,57160660.335183442,53975695.77962961,50968195.920261078,48128272.509393193,45446588.267755732,{"$f":"X644","v":42914326.184797369},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE644","v":143047753.94932458},{"$f":"AE657/(($AE657/$AZ657)^(1/21))","v":135077201.76520726},{"$f":"AF657/(($AE657/$AZ657)^(1/21))","v":127550764.92275581},120443697.52831732,113732632.51755469,107395504.82773899,101411478.85084487,95760879.92892462,90425129.666527092,85386684.847477689,80628979.755185932,76136371.706837878,71894089.622397155,67888185.459316596,64105488.353284389,60533561.314225905,57160660.335183442,53975695.77962961,50968195.920261078,48128272.509393193,45446588.267755732,{"$f":"AZ644","v":42914326.184797369},null,null,null,null,null,"Prop. Tax Value",{"$f":"-BG644","v":8656506.2843174096},{"$f":"BG657/(($BG657/$CB657)^(1/21))","v":8174169.9094608426},{"$f":"BH657/(($BG657/$CB657)^(1/21))","v":7718709.08587965},7288626.3207575995,6882507.5608593514,6499017.5433170637,6136895.4054689351,5794950.5393154398,5472058.6769632697,5167158.1941864574,4879246.6199513068,4607377.3404289102,4350656.4866585135,4108239.9956287788,3879330.8351141922,3663176.3831422529,3459065.9534754939,3266328.4589724555,3084330.2051450638,2912472.8066579341,2750191.2199193309,{"$f":"CB644","v":2596951.885295223}]
[null,"Tax Dep",null,{"$f":"($C480*0.95)*-D$4","v":25617788.39859055},{"$f":"($C480*0.95)*-E$4","v":40988461.437744878},24593076.86264693,14755846.117588157,14755846.117588157,7377923.0587940784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AE644*0.95)*-D$4","v":27179073.250371672},{"$f":"($AE644*0.95)*-E$4","v":43486517.200594671},{"$f":"($AE644*0.95)*-F$4","v":26091910.320356805},{"$f":"($AE644*0.95)*-G$4","v":15655146.192214081},{"$f":"($AE644*0.95)*-H$4","v":15655146.192214081},{"$f":"($AE644*0.95)*-I$4","v":7827573.0961070405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BG644*0.95)*-D$4","v":1644736.1940203079},{"$f":"($BG644*0.95)*-E$4","v":2631577.9104324924},{"$f":"($BG644*0.95)*-F$4","v":1578946.7462594956},{"$f":"($BG644*0.95)*-G$4","v":947368.04775569728},{"$f":"($BG644*0.95)*-H$4","v":947368.04775569728},{"$f":"($BG644*0.95)*-I$4","v":473684.02387784864}]
[null,"After Tax Dep. Value",null,{"$f":"D658*$B$6","v":5379735.5637040157},{"$f":"E658*$B$6","v":8607576.9019264244},{"$f":"F658*$B$6","v":5164546.1411558548},{"$f":"G658*$B$6","v":3098727.684693513},{"$f":"H658*$B$6","v":3098727.684693513},{"$f":"I658*$B$6","v":1549363.8423467565},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF658*$B$6","v":5707605.3825780507},{"$f":"AG658*$B$6","v":9132168.6121248808},{"$f":"AH658*$B$6","v":5479301.1672749287},{"$f":"AI658*$B$6","v":3287580.7003649571},{"$f":"AJ658*$B$6","v":3287580.7003649571},{"$f":"AK658*$B$6","v":1643790.3501824785},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BH658*$B$6","v":345394.60074426467},{"$f":"BI658*$B$6","v":552631.36119082337},{"$f":"BJ658*$B$6","v":331578.81671449408},{"$f":"BK658*$B$6","v":198947.29002869641},{"$f":"BL658*$B$6","v":198947.29002869641},{"$f":"BM658*$B$6","v":99473.645014348207}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D659:I659)","v":22367550.394787133},{"$f":"C661/C665","v":0.1563642194809361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AF659:AK659)","v":23730748.382820837},{"$f":"AE661/AE665","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BH659:BM659)","v":1436061.502791696},{"$f":"BG661/BG665","v":0.16589389017060405}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D640:W640)","v":13368948.967226597},{"$f":"C662/C665","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AF640:AY640)","v":13368948.967226597},{"$f":"AE662/AE665","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BH640:CA640)","v":809019.27890816913},{"$f":"BG662/BG665","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C665-C661-C662)*$A663","v":91214566.399214223},{"$f":"C663/C665","v":0.63765116110475573},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AE665-AE661-AE662)*$A663","v":90055848.109385565},{"$f":"AE663/AE665","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BG665-BG661-BG662)*$A663","v":5449711.6772249127},{"$f":"BG663/BG665","v":0.62955094101853792}]
[0.15,"Equity",{"$f":"(C665-C661-C662)*$A664","v":16096688.188096628},{"$f":"C664/C665","v":0.11252667548907454},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AE665-AE661-AE662)*$A664","v":15892208.48989157},{"$f":"AE664/AE665","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BG665-BG661-BG662)*$A664","v":961713.82539263158},{"$f":"BG664/BG665","v":0.11109722488562433}]
[null,"Total",{"$f":"-C644","v":143047753.94932458},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE644","v":143047753.94932458},null,null,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",{"$f":"-BG644","v":8656506.2843174096}]
[null,"Check",{"$f":"SUM(C661:C664)-C665","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE661:AE664)-AE665","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BG661:BG664)-BG665","v":0}]
[null,"2036 Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036 Southern NW Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036 Small Solar"]
[null,"Year",null,2036,{"$f":"D668+1","v":2037},{"$f":"E668+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,null,null,null,null,null,"Year",null,2036,{"$f":"AF668+1","v":2037},{"$f":"AG668+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,null,null,null,null,null,null,"Year",null,2036,{"$f":"BH668+1","v":2037},{"$f":"BI668+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D668-$D$12)","v":248132.01290261259},{"$f":"D669*(1-'Resource Options'!$AA$27)","v":246891.35283809953},{"$f":"E669*(1-'Resource Options'!$AA$27)","v":245656.89607390904},{"$f":"F669*(1-'Resource Options'!$AA$27)","v":244428.61159353951},{"$f":"G669*(1-'Resource Options'!$AA$27)","v":243206.4685355718},{"$f":"H669*(1-'Resource Options'!$AA$27)","v":241990.43619289395},{"$f":"I669*(1-'Resource Options'!$AA$27)","v":240780.48401192948},{"$f":"J669*(1-'Resource Options'!$AA$27)","v":239576.58159186982},{"$f":"K669*(1-'Resource Options'!$AA$27)","v":238378.69868391048},{"$f":"L669*(1-'Resource Options'!$AA$27)","v":237186.80519049094},{"$f":"M669*(1-'Resource Options'!$AA$27)","v":236000.87116453849},{"$f":"N669*(1-'Resource Options'!$AA$27)","v":234820.8668087158},{"$f":"O669*(1-'Resource Options'!$AA$27)","v":233646.76247467223},{"$f":"P669*(1-'Resource Options'!$AA$27)","v":232478.52866229886},{"$f":"Q669*(1-'Resource Options'!$AA$27)","v":231316.13601898737},{"$f":"R669*(1-'Resource Options'!$AA$27)","v":230159.55533889242},{"$f":"S669*(1-'Resource Options'!$AA$27)","v":229008.75756219795},{"$f":"T669*(1-'Resource Options'!$AA$27)","v":227863.71377438697},{"$f":"U669*(1-'Resource Options'!$AA$27)","v":226724.39520551503},{"$f":"V669*(1-'Resource Options'!$AA$27)","v":225590.77322948744},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$28/100*'Resource Options'!$J$28*8760)*(1+'Resource Options'!$X$28)^($D668-$D$12)","v":275702.23655845842},{"$f":"AF669*(1-'Resource Options'!$AA$27)","v":274323.72537566611},{"$f":"AG669*(1-'Resource Options'!$AA$27)","v":272952.1067487878},{"$f":"AH669*(1-'Resource Options'!$AA$27)","v":271587.34621504386},{"$f":"AI669*(1-'Resource Options'!$AA$27)","v":270229.40948396863},{"$f":"AJ669*(1-'Resource Options'!$AA$27)","v":268878.26243654877},{"$f":"AK669*(1-'Resource Options'!$AA$27)","v":267533.87112436601},{"$f":"AL669*(1-'Resource Options'!$AA$27)","v":266196.20176874415},{"$f":"AM669*(1-'Resource Options'!$AA$27)","v":264865.22075990046},{"$f":"AN669*(1-'Resource Options'!$AA$27)","v":263540.89465610095},{"$f":"AO669*(1-'Resource Options'!$AA$27)","v":262223.19018282043},{"$f":"AP669*(1-'Resource Options'!$AA$27)","v":260912.07423190633},{"$f":"AQ669*(1-'Resource Options'!$AA$27)","v":259607.51386074678},{"$f":"AR669*(1-'Resource Options'!$AA$27)","v":258309.47629144305},{"$f":"AS669*(1-'Resource Options'!$AA$27)","v":257017.92890998584},{"$f":"AT669*(1-'Resource Options'!$AA$27)","v":255732.8392654359},{"$f":"AU669*(1-'Resource Options'!$AA$27)","v":254454.17506910872},{"$f":"AV669*(1-'Resource Options'!$AA$27)","v":253181.90419376318},{"$f":"AW669*(1-'Resource Options'!$AA$27)","v":251915.99467279436},{"$f":"AX669*(1-'Resource Options'!$AA$27)","v":250656.41469943037},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$26/100*'Resource Options'!$J$26*8760)*(1+'Resource Options'!$X$26)^($D668-$D$12)","v":11487.593189935767},{"$f":"BH669*(1-'Resource Options'!$AA$27)","v":11430.155223986088},{"$f":"BI669*(1-'Resource Options'!$AA$27)","v":11373.004447866158},{"$f":"BJ669*(1-'Resource Options'!$AA$27)","v":11316.139425626827},{"$f":"BK669*(1-'Resource Options'!$AA$27)","v":11259.558728498692},{"$f":"BL669*(1-'Resource Options'!$AA$27)","v":11203.260934856198},{"$f":"BM669*(1-'Resource Options'!$AA$27)","v":11147.244630181916},{"$f":"BN669*(1-'Resource Options'!$AA$27)","v":11091.508407031006},{"$f":"BO669*(1-'Resource Options'!$AA$27)","v":11036.05086499585},{"$f":"BP669*(1-'Resource Options'!$AA$27)","v":10980.870610670871},{"$f":"BQ669*(1-'Resource Options'!$AA$27)","v":10925.966257617516},{"$f":"BR669*(1-'Resource Options'!$AA$27)","v":10871.336426329428},{"$f":"BS669*(1-'Resource Options'!$AA$27)","v":10816.979744197781},{"$f":"BT669*(1-'Resource Options'!$AA$27)","v":10762.894845476792},{"$f":"BU669*(1-'Resource Options'!$AA$27)","v":10709.080371249409},{"$f":"BV669*(1-'Resource Options'!$AA$27)","v":10655.534969393162},{"$f":"BW669*(1-'Resource Options'!$AA$27)","v":10602.257294546196},{"$f":"BX669*(1-'Resource Options'!$AA$27)","v":10549.246008073465},{"$f":"BY669*(1-'Resource Options'!$AA$27)","v":10496.499778033098},{"$f":"BZ669*(1-'Resource Options'!$AA$27)","v":10444.017279142932}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M46","v":53.501188331743037},{"$f":"D670","v":53.501188331743037},{"$f":"E670","v":53.501188331743037},53.501188331743037,53.501188331743037,53.501188331743037,53.501188331743037,53.501188331743037,53.501188331743037,53.501188331743037,53.501188331743037,53.501188331743037,53.501188331743037,53.501188331743037,53.501188331743037,53.501188331743037,53.501188331743037,53.501188331743037,53.501188331743037,53.501188331743037,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P46","v":47.433823305394775},{"$f":"AF670","v":47.433823305394775},{"$f":"AG670","v":47.433823305394775},47.433823305394775,47.433823305394775,47.433823305394775,47.433823305394775,47.433823305394775,47.433823305394775,47.433823305394775,47.433823305394775,47.433823305394775,47.433823305394775,47.433823305394775,47.433823305394775,47.433823305394775,47.433823305394775,47.433823305394775,47.433823305394775,47.433823305394775,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S46","v":69.321247082967218},{"$f":"BH670","v":69.321247082967218},{"$f":"BI670","v":69.321247082967218},69.321247082967218,69.321247082967218,69.321247082967218,69.321247082967218,69.321247082967218,69.321247082967218,69.321247082967218,69.321247082967218,69.321247082967218,69.321247082967218,69.321247082967218,69.321247082967218,69.321247082967218,69.321247082967218,69.321247082967218,69.321247082967218,69.321247082967218]
[null,"Revenue",null,{"$f":"D670*D669","v":13275357.55343717},{"$f":"E670*E669","v":13208980.765669983},{"$f":"F670*F669","v":13142935.861841634},{"$f":"G670*G669","v":13077221.182532426},{"$f":"H670*H669","v":13011835.076619765},{"$f":"I670*I669","v":12946775.901236666},{"$f":"J670*J669","v":12882042.021730483},{"$f":"K670*K669","v":12817631.81162183},{"$f":"L670*L669","v":12753543.652563721},{"$f":"M670*M669","v":12689775.934300903},{"$f":"N670*N669","v":12626327.054629399},{"$f":"O670*O669","v":12563195.419356251},{"$f":"P670*P669","v":12500379.44225947},{"$f":"Q670*Q669","v":12437877.545048174},{"$f":"R670*R669","v":12375688.157322932},{"$f":"S670*S669","v":12313809.716536317},{"$f":"T670*T669","v":12252240.667953635},{"$f":"U670*U669","v":12190979.464613868},{"$f":"V670*V669","v":12130024.567290798},{"$f":"W670*W669","v":12069374.444454344},null,null,null,null,null,null,"Revenue",null,{"$f":"AF670*AF669","v":13077611.173816068},{"$f":"AG670*AG669","v":13012223.117946986},{"$f":"AH670*AH669","v":12947162.002357254},{"$f":"AI670*AI669","v":12882426.192345466},{"$f":"AJ670*AJ669","v":12818014.061383739},{"$f":"AK670*AK669","v":12753923.99107682},{"$f":"AL670*AL669","v":12690154.371121434},{"$f":"AM670*AM669","v":12626703.599265827},{"$f":"AN670*AN669","v":12563570.081269499},{"$f":"AO670*AO669","v":12500752.23086315},{"$f":"AP670*AP669","v":12438248.469708834},{"$f":"AQ670*AQ669","v":12376057.22736029},{"$f":"AR670*AR669","v":12314176.941223487},{"$f":"AS670*AS669","v":12252606.05651737},{"$f":"AT670*AT669","v":12191343.026234783},{"$f":"AU670*AU669","v":12130386.31110361},{"$f":"AV670*AV669","v":12069734.379548091},{"$f":"AW670*AW669","v":12009385.70765035},{"$f":"AX670*AX669","v":11949338.779112099},{"$f":"AY670*AY669","v":11889592.085216537},null,null,null,null,null,null,"Revenue",null,{"$f":"BH670*BH669","v":796334.28590814886},{"$f":"BI670*BI669","v":792352.61447860813},{"$f":"BJ670*BJ669","v":788390.85140621511},{"$f":"BK670*BK669","v":784448.89714918402},{"$f":"BL670*BL669","v":780526.652663438},{"$f":"BM670*BM669","v":776624.01940012083},{"$f":"BN670*BN669","v":772740.89930312021},{"$f":"BO670*BO669","v":768877.19480660453},{"$f":"BP670*BP669","v":765032.80883257138},{"$f":"BQ670*BQ669","v":761207.64478840854},{"$f":"BR670*BR669","v":757401.60656446649},{"$f":"BS670*BS669","v":753614.59853164409},{"$f":"BT670*BT669","v":749846.52553898585},{"$f":"BU670*BU669","v":746097.29291129101},{"$f":"BV670*BV669","v":742366.80644673458},{"$f":"BW670*BW669","v":738654.97241450089},{"$f":"BX670*BX669","v":734961.69755242846},{"$f":"BY670*BY669","v":731286.88906466623},{"$f":"BZ670*BZ669","v":727630.45461934293},{"$f":"CA670*CA669","v":723992.3023462462}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(E668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(F668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(G668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(H668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(I668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(J668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(K668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(L668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(M668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(N668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(O668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(P668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},{"$f":"HLOOKUP(Q668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1478071.0526283374},{"$f":"HLOOKUP(R668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1507632.4736809041},{"$f":"HLOOKUP(S668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1537785.1231545224},{"$f":"HLOOKUP(T668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1568540.8256176128},{"$f":"HLOOKUP(U668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1599911.6421299651},{"$f":"HLOOKUP(V668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1631909.8749725644},{"$f":"HLOOKUP(W668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1664548.0724720159},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1142596.998061019},{"$f":"HLOOKUP(AG668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(AH668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(AI668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(AJ668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(AK668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(AL668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(AM668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(AN668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(AO668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(AP668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(AQ668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(AR668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},{"$f":"HLOOKUP(AS668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1478071.0526283374},{"$f":"HLOOKUP(AT668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1507632.4736809041},{"$f":"HLOOKUP(AU668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1537785.1231545224},{"$f":"HLOOKUP(AV668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1568540.8256176128},{"$f":"HLOOKUP(AW668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1599911.6421299651},{"$f":"HLOOKUP(AX668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1631909.8749725644},{"$f":"HLOOKUP(AY668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1664548.0724720159},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BH668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":71412.312378813687},{"$f":"HLOOKUP(BI668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":72840.558626389946},{"$f":"HLOOKUP(BJ668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":74297.36979891776},{"$f":"HLOOKUP(BK668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":75783.317194896095},{"$f":"HLOOKUP(BL668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":77298.98353879404},{"$f":"HLOOKUP(BM668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":78844.963209569905},{"$f":"HLOOKUP(BN668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":80421.862473761299},{"$f":"HLOOKUP(BO668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":82030.29972323656},{"$f":"HLOOKUP(BP668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":83670.905717701273},{"$f":"HLOOKUP(BQ668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":85344.323832055292},{"$f":"HLOOKUP(BR668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":87051.210308696391},{"$f":"HLOOKUP(BS668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":88792.234514870332},{"$f":"HLOOKUP(BT668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":90568.079205167727},{"$f":"HLOOKUP(BU668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":92379.440789271088},{"$f":"HLOOKUP(BV668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":94227.029605056508},{"$f":"HLOOKUP(BW668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":96111.570197157649},{"$f":"HLOOKUP(BX668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":98033.8016011008},{"$f":"HLOOKUP(BY668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":99994.47763312282},{"$f":"HLOOKUP(BZ668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":101994.36718578528},{"$f":"HLOOKUP(CA668,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":104034.25452950098}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D669","v":0},{"$f":"HLOOKUP(E668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E669","v":0},{"$f":"HLOOKUP(F668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F669","v":0},{"$f":"HLOOKUP(G668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G669","v":0},{"$f":"HLOOKUP(H668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H669","v":0},{"$f":"HLOOKUP(I668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I669","v":0},{"$f":"HLOOKUP(J668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J669","v":0},{"$f":"HLOOKUP(K668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K669","v":0},{"$f":"HLOOKUP(L668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L669","v":0},{"$f":"HLOOKUP(M668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M669","v":0},{"$f":"HLOOKUP(N668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N669","v":0},{"$f":"HLOOKUP(O668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O669","v":0},{"$f":"HLOOKUP(P668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P669","v":0},{"$f":"HLOOKUP(Q668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q669","v":0},{"$f":"HLOOKUP(R668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R669","v":0},{"$f":"HLOOKUP(S668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S669","v":0},{"$f":"HLOOKUP(T668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T669","v":0},{"$f":"HLOOKUP(U668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U669","v":0},{"$f":"HLOOKUP(V668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V669","v":0},{"$f":"HLOOKUP(W668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W669","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF669","v":0},{"$f":"HLOOKUP(AG668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG669","v":0},{"$f":"HLOOKUP(AH668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH669","v":0},{"$f":"HLOOKUP(AI668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI669","v":0},{"$f":"HLOOKUP(AJ668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ669","v":0},{"$f":"HLOOKUP(AK668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK669","v":0},{"$f":"HLOOKUP(AL668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL669","v":0},{"$f":"HLOOKUP(AM668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM669","v":0},{"$f":"HLOOKUP(AN668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN669","v":0},{"$f":"HLOOKUP(AO668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO669","v":0},{"$f":"HLOOKUP(AP668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP669","v":0},{"$f":"HLOOKUP(AQ668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ669","v":0},{"$f":"HLOOKUP(AR668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR669","v":0},{"$f":"HLOOKUP(AS668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS669","v":0},{"$f":"HLOOKUP(AT668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT669","v":0},{"$f":"HLOOKUP(AU668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU669","v":0},{"$f":"HLOOKUP(AV668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV669","v":0},{"$f":"HLOOKUP(AW668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW669","v":0},{"$f":"HLOOKUP(AX668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX669","v":0},{"$f":"HLOOKUP(AY668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY669","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BH668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH669","v":0},{"$f":"HLOOKUP(BI668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI669","v":0},{"$f":"HLOOKUP(BJ668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ669","v":0},{"$f":"HLOOKUP(BK668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK669","v":0},{"$f":"HLOOKUP(BL668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL669","v":0},{"$f":"HLOOKUP(BM668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM669","v":0},{"$f":"HLOOKUP(BN668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN669","v":0},{"$f":"HLOOKUP(BO668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO669","v":0},{"$f":"HLOOKUP(BP668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP669","v":0},{"$f":"HLOOKUP(BQ668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ669","v":0},{"$f":"HLOOKUP(BR668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR669","v":0},{"$f":"HLOOKUP(BS668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS669","v":0},{"$f":"HLOOKUP(BT668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT669","v":0},{"$f":"HLOOKUP(BU668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU669","v":0},{"$f":"HLOOKUP(BV668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV669","v":0},{"$f":"HLOOKUP(BW668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW669","v":0},{"$f":"HLOOKUP(BX668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX669","v":0},{"$f":"HLOOKUP(BY668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY669","v":0},{"$f":"HLOOKUP(BZ668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ669","v":0},{"$f":"HLOOKUP(CA668,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA669","v":0}]
[null,"B&O Tax",null,{"$f":"D671*0.00275","v":36507.233271952216},{"$f":"E671*0.00275","v":36324.697105592451},36143.07362006449,35962.358251964171,35782.546460704354,35603.633728400833,35425.615559758822,35248.48748196003,35072.245044550233,34896.883819327479,34722.399400230846,34548.78740322969,34376.043466213538,34204.163248882476,34033.142432638058,33862.976720474871,33693.661836872496,33525.193527688134,33357.567560049691,33190.779722249441,null,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"B&O Tax",null,{"$f":"BH671*0.00275","v":2189.9192862474092},{"$f":"BI671*0.00275","v":2178.9696898161724},2168.0748413670913,2157.2344671602559,2146.4482948244545,2135.716053350332,2125.0374730835806,2114.4122857181624,2103.8402242895713,2093.3210231681232,2082.8544180522827,2072.4401459620212,2062.0779452322108,2051.76755550605,2041.50871772852,2031.3011741398773,2021.1446682691781,2011.0389449278321,2000.983750203193,1990.978831452177]
[null,"Property Tax",null,{"$f":"C698*$B$8","v":1451791.6548316954},{"$f":"D698*$B$8","v":1370898.5207150886},1294512.7132010488,1222383.0862148923,1154272.4874206625,1089956.9784967231,1029225.0988572246,971877.17039865581,917724.64098558342,866589.464517051,818303.51553538186,772708.03645269747,729653.1155777087,688997.19422660396,650606.6012974832,614355.11377807858,580123.54174177663,547799.33646746085,517276.22039472964,488453.83769783145,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE698*$B$8","v":1451791.6548316954},{"$f":"AF698*$B$8","v":1370898.5207150886},1294512.7132010488,1222383.0862148923,1154272.4874206625,1089956.9784967231,1029225.0988572246,971877.17039865581,917724.64098558342,866589.464517051,818303.51553538186,772708.03645269747,729653.1155777087,688997.19422660396,650606.6012974832,614355.11377807858,580123.54174177663,547799.33646746085,517276.22039472964,488453.83769783145,null,null,null,null,null,null,"Property Tax",null,{"$f":"BG698*$B$8","v":87854.8822795374},{"$f":"BH698*$B$8","v":82959.650411118098},78337.178512592582,73972.268529368899,69850.569235161573,65958.529047124888,62283.351470104237,58812.953023512411,55535.923512500238,52441.488512798373,49519.473945885824,46760.27262801303,44154.812683097261,41694.527715636483,39371.328645573944,37177.577112510735,35106.060361822798,33149.967530111462,31302.867252017266,29558.68651477138]
[null,"Total Operating Costs",null,{"$f":"SUM(D673:D676)","v":2630895.8861646666},{"$f":"SUM(E673:E676)","v":2572672.1558429198},{"$f":"SUM(F673:F676)","v":2519413.7036037976},{"$f":"SUM(G673:G676)","v":2470878.5195851941},{"$f":"SUM(H673:H676)","v":2426838.7705020718},{"$f":"SUM(I673:I676)","v":2387080.0235782424},{"$f":"SUM(J673:J676)","v":2351400.5139971646},{"$f":"SUM(K673:K676)","v":2319610.4534524009},{"$f":"SUM(L673:L676)","v":2291531.3775133537},{"$f":"SUM(M673:M676)","v":2266995.5296492632},{"$f":"SUM(N673:N676)","v":2245845.2798747551},{"$f":"SUM(O673:O676)","v":2227932.5760938525},{"$f":"SUM(P673:P676)","v":2213118.426326606},{"$f":"SUM(Q673:Q676)","v":2201272.410103824},{"$f":"SUM(R673:R676)","v":2192272.2174110254},{"$f":"SUM(S673:S676)","v":2186003.213653076},{"$f":"SUM(T673:T676)","v":2182358.0291962619},{"$f":"SUM(U673:U676)","v":2181236.1721251141},{"$f":"SUM(V673:V676)","v":2182543.6629273435},{"$f":"SUM(W673:W676)","v":2186192.6898920964},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF673:AF676)","v":2594388.6528927144},{"$f":"SUM(AG673:AG676)","v":2536347.4587373277},{"$f":"SUM(AH673:AH676)","v":2483270.6299837329},{"$f":"SUM(AI673:AI676)","v":2434916.1613332303},{"$f":"SUM(AJ673:AJ676)","v":2391056.2240413669},{"$f":"SUM(AK673:AK676)","v":2351476.3898498416},{"$f":"SUM(AL673:AL676)","v":2315974.8984374055},{"$f":"SUM(AM673:AM676)","v":2284361.9659704408},{"$f":"SUM(AN673:AN676)","v":2256459.1324688038},{"$f":"SUM(AO673:AO676)","v":2232098.6458299356},{"$f":"SUM(AP673:AP676)","v":2211122.8804745241},{"$f":"SUM(AQ673:AQ676)","v":2193383.7886906229},{"$f":"SUM(AR673:AR676)","v":2178742.3828603923},{"$f":"SUM(AS673:AS676)","v":2167068.2468549414},{"$f":"SUM(AT673:AT676)","v":2158239.0749783874},{"$f":"SUM(AU673:AU676)","v":2152140.2369326008},{"$f":"SUM(AV673:AV676)","v":2148664.3673593896},{"$f":"SUM(AW673:AW676)","v":2147710.9785974259},{"$f":"SUM(AX673:AX676)","v":2149186.0953672938},{"$f":"SUM(AY673:AY676)","v":2153001.9101698473},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BH673:BH676)","v":161457.1139445985},{"$f":"SUM(BI673:BI676)","v":157979.17872732424},{"$f":"SUM(BJ673:BJ676)","v":154802.62315287744},{"$f":"SUM(BK673:BK676)","v":151912.82019142527},{"$f":"SUM(BL673:BL676)","v":149296.00106878008},{"$f":"SUM(BM673:BM676)","v":146939.20831004513},{"$f":"SUM(BN673:BN676)","v":144830.25141694912},{"$f":"SUM(BO673:BO676)","v":142957.66503246714},{"$f":"SUM(BP673:BP676)","v":141310.66945449109},{"$f":"SUM(BQ673:BQ676)","v":139879.13336802181},{"$f":"SUM(BR673:BR676)","v":138653.53867263452},{"$f":"SUM(BS673:BS676)","v":137624.94728884537},{"$f":"SUM(BT673:BT676)","v":136784.96983349719},{"$f":"SUM(BU673:BU676)","v":136125.73606041362},{"$f":"SUM(BV673:BV676)","v":135639.86696835898},{"$f":"SUM(BW673:BW676)","v":135320.44848380826},{"$f":"SUM(BX673:BX676)","v":135161.00663119278},{"$f":"SUM(BY673:BY676)","v":135155.48410816211},{"$f":"SUM(BZ673:BZ676)","v":135298.21818800573},{"$f":"SUM(CA673:CA676)","v":135583.91987572453}]
[]
[null,"EBITDA",null,{"$f":"D671-D677","v":10644461.667272503},{"$f":"E671-E677","v":10636308.609827064},10623522.158237837,10606342.662947232,10584996.306117693,10559695.877658423,10530641.507733319,10498021.358169429,10462012.275050368,10422780.40465164,10380481.774754643,10335262.843262399,10287261.015932864,10236605.13494435,10183415.939911906,10127806.502883241,10069882.638757372,10009743.292488754,9947480.9043634534,9883181.7545622475,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF671-AF677","v":10483222.520923354},{"$f":"AG671-AG677","v":10475875.659209657},10463891.372373521,10447510.031012237,10426957.837342372,10402447.601226978,10374179.472684029,10342341.633295387,10307110.948800694,10268653.585033216,10227125.589234309,10182673.438669667,10135434.558363095,10085537.809662428,10033103.951256396,9978246.0741710104,9921070.0121887028,9861674.7290529236,9800152.6837448049,9736590.1750466898,null,null,null,null,null,null,"EBITDA",null,{"$f":"BH671-BH677","v":634877.17196355038},{"$f":"BI671-BI677","v":634373.43575128389},633588.22825333767,632536.07695775875,631230.65159465792,629684.81109007564,627910.64788617112,625919.52977413742,623722.13937808026,621328.51142038673,618748.06789183198,615989.65124279866,613061.55570548866,609971.55685087736,606726.9394783756,603334.52393069258,599800.69092123571,596131.40495650412,592332.23643133719,588408.38247052161]
[null,"Before Tax Earnings",null,{"$f":"D679-D699-D689","v":-19983714.950385161},{"$f":"E679-E681-E699","v":-30962880.903340198},-14335991.549662519,-4369365.5617929827,-4390711.9186225217,3071841.7652883157,10530641.507733319,10498021.358169429,10462012.275050368,10422780.40465164,10380481.774754643,10335262.843262399,10287261.015932864,10236605.13494435,10183415.939911906,10127806.502883241,10069882.638757372,10009743.292488754,9947480.9043634534,9883181.7545622475,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF679-AF699-AF689","v":-21670702.933189631},{"$f":"AG679-AG681-AG699","v":-33658590.647673875},-16016788.411756601,-5440897.8394658361,-5461450.033135701,2458243.6659879414,10374179.472684029,10342341.633295387,10307110.948800694,10268653.585033216,10227125.589234309,10182673.438669667,10135434.558363095,10085537.809662428,10033103.951256396,9978246.0741710104,9921070.0121887028,9861674.7290529236,9800152.6837448049,9736590.1750466898,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BH679-BH699-BH689","v":-1310911.2104084385},{"$f":"BI679-BI681-BI699","v":-2036414.9855466527},-968884.8245254244,-328947.75470949849,-330253.18007259932,148942.89525644702,627910.64788617112,625919.52977413742,623722.13937808026,621328.51142038673,618748.06789183198,615989.65124279866,613061.55570548866,609971.55685087736,606726.9394783756,603334.52393069258,599800.69092123571,596131.40495650412,592332.23643133719,588408.38247052161]
[null,"ITC",null,{"$f":"-C685*0.1","v":14517916.548316954},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-AE685*0.1","v":14517916.548316954},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-BG685*0.1","v":878548.82279537397},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D680*$B$6-D681","v":-18714496.687897839},-6502204.9897014415,-3010558.2254291289,-917566.76797652629,-922049.5029107295,645086.77071054629,2211434.7166239969,2204584.4852155801,2197022.5777605772,2188783.8849768443,2179901.172698475,2170405.1970851035,2160324.8133459012,2149687.0783383134,2138517.3473815001,2126839.3656054805,2114675.3541390481,2102046.0914226384,2088970.9899163251,2075468.168458072,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF680*$B$6-AF681","v":-19068764.164286777},-7068304.0360115133,-3363525.5664688861,-1142588.5462878256,-1146904.5069584972,516231.1698574677,2178577.689263646,2171891.7429920314,2164493.2992481459,2156417.2528569754,2147696.3737392048,2138361.4221206298,2128441.2572562499,2117962.9400291098,2106951.8297638432,2095431.675575912,2083424.7025596276,2070951.6931011139,2058032.063586409,2044683.9367598048,null,null,null,null,null,null,"Federal Tax",null,{"$f":"BH680*$B$6-BH681","v":-1153840.176981146},-427647.14696479705,-203465.81315033912,-69079.028488994678,-69353.167815245863,31278.008003853873,131861.23605609592,131443.10125256886,130981.64926939685,130478.98739828121,129937.09425728471,129357.82676098771,128742.92669815262,128094.02693868424,127412.65729045887,126700.25002544544,125958.14509345949,125187.59504086585,124389.76965058081,123565.76031880954]
[]
[]
[{"$f":"IRR(C685:X685,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D668,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-145179165.48316953},{"$f":"D679-D682","v":29358958.355170339},17138513.599528506,13634080.383666966,11523909.430923758,11507045.809028422,9914609.1069478765,8319206.7911093216,8293436.8729538489,8264989.697289791,8233996.5196747957,8200580.602056168,8164857.6461772956,8126936.2025869619,8086918.0566060357,8044898.5925304051,8000967.1372777596,7955207.2846183237,7907697.2010661159,7858509.9144471288,7807713.5861041751,{"$f":"C685*-0.3","v":43553749.644950859},null,null,null,null,{"$f":"IRR(AE685:AZ685,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF668,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$27)","v":-145179165.48316953},{"$f":"AF679-AF682","v":29551986.685210131},17544179.695221171,13827416.938842408,11590098.577300062,11573862.34430087,9886216.4313695095,8195601.7834203839,8170449.8903033556,8142617.6495525483,8112236.3321762402,8079429.215495104,8044312.0165490368,8006993.301106845,7967574.8696333179,7926152.1214925535,7882814.3985950984,7837645.3096290752,7790723.03595181,7742120.6201583957,7691906.2382868845,{"$f":"AE685*-0.3","v":43553749.644950859},null,null,null,null,{"$f":"IRR(BG685:CB685,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BH668,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$25)","v":-8785488.2279537395},{"$f":"BH679-BH682","v":1788717.3489446964},1062020.5827160808,837054.04140367685,701615.10544675344,700583.81940990384,598406.8030862218,496049.4118300752,494476.42852156854,492740.49010868341,490849.5240221055,488810.97363454726,486631.82448181097,484318.62900733604,481877.52991219313,479314.28218791675,476634.27390524716,473842.54582777619,470943.8099156383,467942.46678075637,464842.62215171207,{"$f":"BG685*-0.3","v":2635646.4683861216}]
[{"$f":"IRR(C686:X686,0.1)","v":8.6322045060050812E-2},"ROE",{"$f":"-C705","v":-16336528.84209927},{"$f":"D685-D689-D691-D700-D681","v":1952797.9232196156},974333.54173281416,964232.24497732427,950660.44369774684,933796.82180241076,913809.48331958731,890856.53107875492,865086.61292328266,836639.43725922424,805646.25964422897,772230.34202560131,736507.38614672795,698585.94255639426,658567.79657546803,616548.33249983843,572616.8772471929,526857.02458775695,479346.94103555009,430159.65441656206,379363.32607360836,{"$f":"X685","v":43553749.644950859},null,null,null,null,{"$f":"IRR(AE686:AZ686,0.1)","v":8.5949082748649541E-2},"ROE",{"$f":"-AE705","v":-16129002.396390956},{"$f":"AF685-AF689-AF691-AF700-AF681","v":1907435.1079308428},941955.4445917625,932487.85799121577,919546.59831580054,903310.36531660799,883947.27878544526,861615.45723651676,836463.56411948847,808631.32336868159,778250.00599237345,745442.88931123726,710325.69036517106,673006.97492297832,633588.54344945122,592165.79530868679,548828.0724112317,503658.98344520852,456736.70976794325,408134.29397452902,357919.91210301779,{"$f":"AZ685","v":43553749.644950859},null,null,null,null,{"$f":"IRR(BG686:CB686,0.1)","v":8.5979378185489841E-2},"ROE",{"$f":"-BG705","v":-976043.36139098194},{"$f":"BH685-BH689-BH691-BH700-BH681","v":115812.82686020399},57340.295249750023,56719.981326372712,55888.781802865298,54857.495766015694,53636.28176739566,52234.692836311035,50661.7095278044,48925.771114919306,47034.805028341361,44996.254640783125,42817.105488046829,40503.910013571905,38062.810918428993,35499.563194152608,32819.554911483021,30027.826834012056,27129.090921874158,24127.74778699223,21027.903157947934,{"$f":"CB685","v":2635646.4683861216}]
[]
[]
[null,"Interest",null,{"$f":"C692*$B$7","v":4628683.1719281264},4488699.8175230045,4341717.2953976262,4187385.6471659788,4025337.4165227497,3855186.7743473593,3676528.6000631992,3488937.5170648308,3291966.8799165441,3085147.7109108428,2867987.5834548566,2639969.4496260709,2400550.4091058462,2149160.4165596101,1885200.9243860617,1608043.4576038364,1317028.1174825002,1011462.0103550968,690617.59787132323,353730.96476336103,null,null,null,null,null,null,"Interest",null,{"$f":"AE692*$B$7","v":4569884.0123107713},4431678.8966171164,4286563.5251387786,4134192.3850865238,3974202.6880316567,3806213.5061240457,3629824.8651210549,3444616.7920679138,3250148.3153621163,3045956.4148210287,2831554.9192528869,2606433.3489063377,2370055.700042461,2121859.1687353905,1861252.8108629668,1587616.1350969216,1300297.6255425746,998613.19051050977,681844.53372684191,349237.44410399068,null,null,null,null,null,null,"Interest",null,{"$f":"BG692*$B$7","v":276545.61906077823},268182.16406412894,259400.53631764717,250179.82718384132,240498.0825933452,230332.25077332422,219658.12736230224,208450.29778072913,196682.0767200774,184325.44460639305,171350.98088702449,157727.79398168752,143423.44773108367,128403.88416794963,112633.3424266589,96074.273598303625,78687.251328530605,60430.877945268927,41261.685892844165,21134.034237798169]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C704)","v":7428350.2600305667},{"$f":"-PMT($B$7,20,$C704)","v":7428350.2600305667},7428350.2600305667,7428350.2600305667,7428350.2600305667,7428350.2600305667,7428350.2600305667,7428350.2600305667,7428350.2600305667,7428350.2600305667,7428350.2600305667,7428350.2600305667,7428350.2600305667,7428350.2600305667,7428350.2600305667,7428350.2600305667,7428350.2600305667,7428350.2600305667,7428350.2600305667,7428350.2600305667,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE704)","v":7333986.3261838667},{"$f":"-PMT($B$7,20,$AE704)","v":7333986.3261838667},7333986.3261838667,7333986.3261838667,7333986.3261838667,7333986.3261838667,7333986.3261838667,7333986.3261838667,7333986.3261838667,7333986.3261838667,7333986.3261838667,7333986.3261838667,7333986.3261838667,7333986.3261838667,7333986.3261838667,7333986.3261838667,7333986.3261838667,7333986.3261838667,7333986.3261838667,7333986.3261838667,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BG704)","v":443814.71899376414},{"$f":"-PMT($B$7,20,$BG704)","v":443814.71899376414},443814.71899376414,443814.71899376414,443814.71899376414,443814.71899376414,443814.71899376414,443814.71899376414,443814.71899376414,443814.71899376414,443814.71899376414,443814.71899376414,443814.71899376414,443814.71899376414,443814.71899376414,443814.71899376414,443814.71899376414,443814.71899376414,443814.71899376414,443814.71899376414]
[null,"Sinking Fund",null,{"$f":"D690-D689","v":2799667.0881024403},{"$f":"E690-E689","v":2939650.4425075622},{"$f":"F690-F689","v":3086632.9646329405},{"$f":"G690-G689","v":3240964.6128645879},{"$f":"H690-H689","v":3403012.843507817},{"$f":"I690-I689","v":3573163.4856832074},{"$f":"J690-J689","v":3751821.6599673675},{"$f":"K690-K689","v":3939412.742965736},{"$f":"L690-L689","v":4136383.3801140226},{"$f":"M690-M689","v":4343202.549119724},{"$f":"N690-N689","v":4560362.6765757101},{"$f":"O690-O689","v":4788380.8104044963},{"$f":"P690-P689","v":5027799.850924721},{"$f":"Q690-Q689","v":5279189.8434709571},{"$f":"R690-R689","v":5543149.335644505},{"$f":"S690-S689","v":5820306.8024267303},{"$f":"T690-T689","v":6111322.1425480666},{"$f":"U690-U689","v":6416888.2496754695},{"$f":"V690-V689","v":6737732.6621592436},{"$f":"W690-W689","v":7074619.2952672057},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF690-AF689","v":2764102.3138730954},{"$f":"AG690-AG689","v":2902307.4295667503},{"$f":"AH690-AH689","v":3047422.8010450881},{"$f":"AI690-AI689","v":3199793.9410973429},{"$f":"AJ690-AJ689","v":3359783.63815221},{"$f":"AK690-AK689","v":3527772.820059821},{"$f":"AL690-AL689","v":3704161.4610628118},{"$f":"AM690-AM689","v":3889369.5341159529},{"$f":"AN690-AN689","v":4083838.0108217504},{"$f":"AO690-AO689","v":4288029.911362838},{"$f":"AP690-AP689","v":4502431.4069309793},{"$f":"AQ690-AQ689","v":4727552.9772775285},{"$f":"AR690-AR689","v":4963930.6261414057},{"$f":"AS690-AS689","v":5212127.1574484762},{"$f":"AT690-AT689","v":5472733.5153208999},{"$f":"AU690-AU689","v":5746370.1910869451},{"$f":"AV690-AV689","v":6033688.7006412921},{"$f":"AW690-AW689","v":6335373.1356733572},{"$f":"AX690-AX689","v":6652141.7924570246},{"$f":"AY690-AY689","v":6984748.882079876},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"BH690-BH689","v":167269.0999329859},{"$f":"BI690-BI689","v":175632.5549296352},{"$f":"BJ690-BJ689","v":184414.18267611697},{"$f":"BK690-BK689","v":193634.89180992282},{"$f":"BL690-BL689","v":203316.63640041894},{"$f":"BM690-BM689","v":213482.46822043991},{"$f":"BN690-BN689","v":224156.5916314619},{"$f":"BO690-BO689","v":235364.42121303501},{"$f":"BP690-BP689","v":247132.64227368674},{"$f":"BQ690-BQ689","v":259489.27438737109},{"$f":"BR690-BR689","v":272463.73810673965},{"$f":"BS690-BS689","v":286086.92501207662},{"$f":"BT690-BT689","v":300391.27126268047},{"$f":"BU690-BU689","v":315410.83482581453},{"$f":"BV690-BV689","v":331181.37656710524},{"$f":"BW690-BW689","v":347740.44539546053},{"$f":"BX690-BX689","v":365127.46766523353},{"$f":"BY690-BY689","v":383383.8410484952},{"$f":"BZ690-BZ689","v":402553.03310091997},{"$f":"CA690-CA689","v":422680.68475596595}]
[null,"Mortgage Balance",{"$f":"C704","v":92573663.438562527},{"$f":"C692-D691","v":89773996.350460082},{"$f":"D692-E691","v":86834345.907952517},{"$f":"E692-F691","v":83747712.943319574},{"$f":"F692-G691","v":80506748.33045499},{"$f":"G692-H691","v":77103735.486947179},{"$f":"H692-I691","v":73530572.001263976},{"$f":"I692-J691","v":69778750.341296613},{"$f":"J692-K691","v":65839337.598330878},{"$f":"K692-L691","v":61702954.218216851},{"$f":"L692-M691","v":57359751.669097126},{"$f":"M692-N691","v":52799388.992521413},{"$f":"N692-O691","v":48011008.182116918},{"$f":"O692-P691","v":42983208.331192195},{"$f":"P692-Q691","v":37704018.487721235},{"$f":"Q692-R691","v":32160869.152076729},{"$f":"R692-S691","v":26340562.349649999},{"$f":"S692-T691","v":20229240.207101934},{"$f":"T692-U691","v":13812351.957426464},{"$f":"U692-V691","v":7074619.2952672206},{"$f":"V692-W691","v":1.4901161193847656E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE704","v":91397680.246215418},{"$f":"AE692-AF691","v":88633577.932342321},{"$f":"AF692-AG691","v":85731270.502775565},{"$f":"AG692-AH691","v":82683847.701730475},{"$f":"AH692-AI691","v":79484053.760633126},{"$f":"AI692-AJ691","v":76124270.122480914},{"$f":"AJ692-AK691","v":72596497.302421093},{"$f":"AK692-AL691","v":68892335.841358274},{"$f":"AL692-AM691","v":65002966.307242319},{"$f":"AM692-AN691","v":60919128.296420567},{"$f":"AN692-AO691","v":56631098.385057732},{"$f":"AO692-AP691","v":52128666.978126749},{"$f":"AP692-AQ691","v":47401114.000849217},{"$f":"AQ692-AR691","v":42437183.374707811},{"$f":"AR692-AS691","v":37225056.217259333},{"$f":"AS692-AT691","v":31752322.701938432},{"$f":"AT692-AU691","v":26005952.510851488},{"$f":"AU692-AV691","v":19972263.810210194},{"$f":"AV692-AW691","v":13636890.674536837},{"$f":"AW692-AX691","v":6984748.8820798127},{"$f":"AX692-AY691","v":-6.3329935073852539E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"BG704","v":5530912.3812155649},{"$f":"BG692-BH691","v":5363643.2812825786},{"$f":"BH692-BI691","v":5188010.7263529431},{"$f":"BI692-BJ691","v":5003596.5436768262},{"$f":"BJ692-BK691","v":4809961.6518669035},{"$f":"BK692-BL691","v":4606645.0154664842},{"$f":"BL692-BM691","v":4393162.5472460445},{"$f":"BM692-BN691","v":4169005.9556145826},{"$f":"BN692-BO691","v":3933641.5344015476},{"$f":"BO692-BP691","v":3686508.8921278608},{"$f":"BP692-BQ691","v":3427019.6177404895},{"$f":"BQ692-BR691","v":3154555.8796337498},{"$f":"BR692-BS691","v":2868468.9546216731},{"$f":"BS692-BT691","v":2568077.6833589924},{"$f":"BT692-BU691","v":2252666.8485331777},{"$f":"BU692-BV691","v":1921485.4719660725},{"$f":"BV692-BW691","v":1573745.0265706119},{"$f":"BW692-BX691","v":1208617.5589053784},{"$f":"BX692-BY691","v":825233.7178568833},{"$f":"BY692-BZ691","v":422680.68475596333},{"$f":"BZ692-CA691","v":-2.6193447411060333E-9}]
[]
[]
[null,"Book Depr",null,{"$f":"-($C685)/20","v":7258958.2741584759},{"$f":"-($C685)/20","v":7258958.2741584759},7258958.2741584759,7258958.2741584759,7258958.2741584759,7258958.2741584759,7258958.2741584759,7258958.2741584759,7258958.2741584759,7258958.2741584759,7258958.2741584759,7258958.2741584759,7258958.2741584759,7258958.2741584759,7258958.2741584759,7258958.2741584759,7258958.2741584759,7258958.2741584759,7258958.2741584759,7258958.2741584759,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($AE$29)/20","v":6118979.2150024921},{"$f":"-($AE$29)/20","v":6118979.2150024921},6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($BG$29)/20","v":370288.80612163444},{"$f":"-($BG$29)/20","v":370288.80612163444},370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444]
[null,"Accum Depreciation",null,{"$f":"SUM($D695:D695)","v":7258958.2741584759},{"$f":"SUM($D695:E695)","v":14517916.548316952},{"$f":"SUM($D695:F695)","v":21776874.822475426},{"$f":"SUM($D695:G695)","v":29035833.096633904},{"$f":"SUM($D695:H695)","v":36294791.370792381},{"$f":"SUM($D695:I695)","v":43553749.644950859},{"$f":"SUM($D695:J695)","v":50812707.919109337},{"$f":"SUM($D695:K695)","v":58071666.193267815},{"$f":"SUM($D695:L695)","v":65330624.467426293},{"$f":"SUM($D695:M695)","v":72589582.741584763},{"$f":"SUM($D695:N695)","v":79848541.015743241},{"$f":"SUM($D695:O695)","v":87107499.289901718},{"$f":"SUM($D695:P695)","v":94366457.564060196},{"$f":"SUM($D695:Q695)","v":101625415.83821867},{"$f":"SUM($D695:R695)","v":108884374.11237715},{"$f":"SUM($D695:S695)","v":116143332.38653563},{"$f":"SUM($D695:T695)","v":123402290.66069411},{"$f":"SUM($D695:U695)","v":130661248.93485259},{"$f":"SUM($D695:V695)","v":137920207.20901105},{"$f":"SUM($D695:W695)","v":145179165.48316953},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AF695:AF695)","v":6118979.2150024921},{"$f":"SUM($AF695:AG695)","v":12237958.430004984},{"$f":"SUM($AF695:AH695)","v":18356937.645007476},{"$f":"SUM($AF695:AI695)","v":24475916.860009968},{"$f":"SUM($AF695:AJ695)","v":30594896.07501246},{"$f":"SUM($AF695:AK695)","v":36713875.290014952},{"$f":"SUM($AF695:AL695)","v":42832854.505017444},{"$f":"SUM($AF695:AM695)","v":48951833.720019937},{"$f":"SUM($AF695:AN695)","v":55070812.935022429},{"$f":"SUM($AF695:AO695)","v":61189792.150024921},{"$f":"SUM($AF695:AP695)","v":67308771.365027413},{"$f":"SUM($AF695:AQ695)","v":73427750.580029905},{"$f":"SUM($AF695:AR695)","v":79546729.795032397},{"$f":"SUM($AF695:AS695)","v":85665709.010034889},{"$f":"SUM($AF695:AT695)","v":91784688.225037381},{"$f":"SUM($AF695:AU695)","v":97903667.440039873},{"$f":"SUM($AF695:AV695)","v":104022646.65504237},{"$f":"SUM($AF695:AW695)","v":110141625.87004486},{"$f":"SUM($AF695:AX695)","v":116260605.08504735},{"$f":"SUM($AF695:AY695)","v":122379584.30004984},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BH695:BH695)","v":370288.80612163444},{"$f":"SUM($BH695:BI695)","v":740577.61224326887},{"$f":"SUM($BH695:BJ695)","v":1110866.4183649034},{"$f":"SUM($BH695:BK695)","v":1481155.2244865377},{"$f":"SUM($BH695:BL695)","v":1851444.0306081721},{"$f":"SUM($BH695:BM695)","v":2221732.8367298064},{"$f":"SUM($BH695:BN695)","v":2592021.6428514407},{"$f":"SUM($BH695:BO695)","v":2962310.448973075},{"$f":"SUM($BH695:BP695)","v":3332599.2550947093},{"$f":"SUM($BH695:BQ695)","v":3702888.0612163437},{"$f":"SUM($BH695:BR695)","v":4073176.867337978},{"$f":"SUM($BH695:BS695)","v":4443465.6734596128},{"$f":"SUM($BH695:BT695)","v":4813754.4795812471},{"$f":"SUM($BH695:BU695)","v":5184043.2857028814},{"$f":"SUM($BH695:BV695)","v":5554332.0918245157},{"$f":"SUM($BH695:BW695)","v":5924620.89794615},{"$f":"SUM($BH695:BX695)","v":6294909.7040677844},{"$f":"SUM($BH695:BY695)","v":6665198.5101894187},{"$f":"SUM($BH695:BZ695)","v":7035487.316311053},{"$f":"SUM($BH695:CA695)","v":7405776.1224326873}]
[null,"End Year Book Value",null,{"$f":"-$C685-D696","v":137920207.20901105},130661248.93485257,123402290.66069409,116143332.38653561,108884374.11237714,101625415.83821866,94366457.564060181,87107499.289901704,79848541.015743226,72589582.741584763,65330624.467426285,58071666.193267807,50812707.91910933,43553749.644950852,36294791.370792374,29035833.096633896,21776874.822475418,14517916.548316941,7258958.2741584778,0,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE685-AF696","v":139060186.26816702},{"$f":"-$AE685-AG696","v":132941207.05316454},{"$f":"-$AE685-AH696","v":126822227.83816205},{"$f":"-$AE685-AI696","v":120703248.62315956},{"$f":"-$AE685-AJ696","v":114584269.40815707},{"$f":"-$AE685-AK696","v":108465290.19315457},{"$f":"-$AE685-AL696","v":102346310.97815208},{"$f":"-$AE685-AM696","v":96227331.763149589},{"$f":"-$AE685-AN696","v":90108352.548147097},{"$f":"-$AE685-AO696","v":83989373.333144605},{"$f":"-$AE685-AP696","v":77870394.118142113},{"$f":"-$AE685-AQ696","v":71751414.903139621},{"$f":"-$AE685-AR696","v":65632435.688137129},{"$f":"-$AE685-AS696","v":59513456.473134637},{"$f":"-$AE685-AT696","v":53394477.258132145},{"$f":"-$AE685-AU696","v":47275498.043129653},{"$f":"-$AE685-AV696","v":41156518.828127161},{"$f":"-$AE685-AW696","v":35037539.613124669},{"$f":"-$AE685-AX696","v":28918560.398122177},{"$f":"-$AE685-AY696","v":22799581.183119684},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BG685-BH696","v":8415199.4218321051},{"$f":"-$BG685-BI696","v":8044910.6157104708},{"$f":"-$BG685-BJ696","v":7674621.8095888365},{"$f":"-$BG685-BK696","v":7304333.0034672022},{"$f":"-$BG685-BL696","v":6934044.1973455679},{"$f":"-$BG685-BM696","v":6563755.3912239335},{"$f":"-$BG685-BN696","v":6193466.5851022992},{"$f":"-$BG685-BO696","v":5823177.7789806649},{"$f":"-$BG685-BP696","v":5452888.9728590306},{"$f":"-$BG685-BQ696","v":5082600.1667373963},{"$f":"-$BG685-BR696","v":4712311.360615762},{"$f":"-$BG685-BS696","v":4342022.5544941267},{"$f":"-$BG685-BT696","v":3971733.7483724924},{"$f":"-$BG685-BU696","v":3601444.9422508581},{"$f":"-$BG685-BV696","v":3231156.1361292237},{"$f":"-$BG685-BW696","v":2860867.3300075894},{"$f":"-$BG685-BX696","v":2490578.5238859551},{"$f":"-$BG685-BY696","v":2120289.7177643208},{"$f":"-$BG685-BZ696","v":1750000.9116426865},{"$f":"-$BG685-CA696","v":1379712.1055210521}]
[null,"Prop. Tax Value",{"$f":"-C685","v":145179165.48316953},{"$f":"C698/(($C698/$X698)^(1/21))","v":137089852.07150885},{"$f":"D698/(($C698/$X698)^(1/21))","v":129451271.32010487},122238308.62148924,115427248.74206625,108995697.8496723,102922509.88572246,97187717.039865583,91772464.098558336,86658946.451705098,81830351.553538188,77270803.645269752,72965311.557770863,68899719.422660396,65060660.129748315,61435511.377807856,58012354.174177662,54779933.646746084,51727622.03947296,48845383.769783147,46123742.432945281,{"$f":"X685","v":43553749.644950859},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE685","v":145179165.48316953},{"$f":"AE698/(($AE698/$AZ698)^(1/21))","v":137089852.07150885},{"$f":"AF698/(($AE698/$AZ698)^(1/21))","v":129451271.32010487},122238308.62148924,115427248.74206625,108995697.8496723,102922509.88572246,97187717.039865583,91772464.098558336,86658946.451705098,81830351.553538188,77270803.645269752,72965311.557770863,68899719.422660396,65060660.129748315,61435511.377807856,58012354.174177662,54779933.646746084,51727622.03947296,48845383.769783147,46123742.432945281,{"$f":"AZ685","v":43553749.644950859},null,null,null,null,null,"Prop. Tax Value",{"$f":"-BG685","v":8785488.2279537395},{"$f":"BG698/(($BG698/$CB698)^(1/21))","v":8295965.0411118101},{"$f":"BH698/(($BG698/$CB698)^(1/21))","v":7833717.8512592576},7397226.852936889,6985056.9235161571,6595852.9047124889,6228335.1470104232,5881295.302351241,5553592.3512500236,5244148.8512798371,4951947.3945885822,4676027.2628013026,4415481.2683097264,4169452.7715636482,3937132.8645573943,3717757.7112510731,3510606.0361822797,3314996.7530111461,3130286.7252017264,2955868.651477138,2791169.0690961299,{"$f":"CB685","v":2635646.4683861216}]
[null,"Tax Dep",null,{"$f":"($C521*0.95)*-D$4","v":25999493.445729539},{"$f":"($C521*0.95)*-E$4","v":41599189.513167262},24959513.707900357,14975708.224740215,14975708.224740215,7487854.1123701073,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AE685*0.95)*-D$4","v":27584041.441802211},{"$f":"($AE685*0.95)*-E$4","v":44134466.306883536},{"$f":"($AE685*0.95)*-F$4","v":26480679.784130123},{"$f":"($AE685*0.95)*-G$4","v":15888407.870478073},{"$f":"($AE685*0.95)*-H$4","v":15888407.870478073},{"$f":"($AE685*0.95)*-I$4","v":7944203.9352390366},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BG685*0.95)*-D$4","v":1669242.7633112106},{"$f":"($BG685*0.95)*-E$4","v":2670788.4212979367},{"$f":"($BG685*0.95)*-F$4","v":1602473.0527787621},{"$f":"($BG685*0.95)*-G$4","v":961483.83166725724},{"$f":"($BG685*0.95)*-H$4","v":961483.83166725724},{"$f":"($BG685*0.95)*-I$4","v":480741.91583362862}]
[null,"After Tax Dep. Value",null,{"$f":"D699*$B$6","v":5459893.6236032033},{"$f":"E699*$B$6","v":8735829.7977651246},{"$f":"F699*$B$6","v":5241497.8786590751},{"$f":"G699*$B$6","v":3144898.727195445},{"$f":"H699*$B$6","v":3144898.727195445},{"$f":"I699*$B$6","v":1572449.3635977225},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF699*$B$6","v":5792648.7027784642},{"$f":"AG699*$B$6","v":9268237.9244455416},{"$f":"AH699*$B$6","v":5560942.7546673259},{"$f":"AI699*$B$6","v":3336565.6528003952},{"$f":"AJ699*$B$6","v":3336565.6528003952},{"$f":"AK699*$B$6","v":1668282.8264001976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BH699*$B$6","v":350540.98029535421},{"$f":"BI699*$B$6","v":560865.56847256667},{"$f":"BJ699*$B$6","v":336519.34108354},{"$f":"BK699*$B$6","v":201911.60465012401},{"$f":"BL699*$B$6","v":201911.60465012401},{"$f":"BM699*$B$6","v":100955.802325062}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D700:I700)","v":22700826.895669449},{"$f":"C702/C706","v":0.15636421948093601},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AF700:AK700)","v":24084336.533724874},{"$f":"AE702/AE706","v":0.16589389017060405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BH700:BM700)","v":1457458.8191832923},{"$f":"BG702/BG706","v":0.16589389017060405}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D681:W681)","v":13568146.306838274},{"$f":"C703/C706","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AF681:AY681)","v":13568146.306838274},{"$f":"AE703/AE706","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BH681:CA681)","v":821073.66616390087},{"$f":"BG703/BG706","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C706-C702-C703)*$A704","v":92573663.438562527},{"$f":"C704/C706","v":0.63765116110475573},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AE706-AE702-AE703)*$A704","v":91397680.246215418},{"$f":"AE704/AE706","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BG706-BG702-BG703)*$A704","v":5530912.3812155649},{"$f":"BG704/BG706","v":0.62955094101853804}]
[0.15,"Equity",{"$f":"(C706-C702-C703)*$A705","v":16336528.84209927},{"$f":"C705/C706","v":0.11252667548907455},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AE706-AE702-AE703)*$A705","v":16129002.396390956},{"$f":"AE705/AE706","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BG706-BG702-BG703)*$A705","v":976043.36139098194},{"$f":"BG705/BG706","v":0.11109722488562435}]
[null,"Total",{"$f":"-C685","v":145179165.48316953},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE685","v":145179165.48316953},null,null,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",{"$f":"-BG685","v":8785488.2279537395}]
[null,"Check",{"$f":"SUM(C702:C705)-C706","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE702:AE705)-AE706","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BG702:BG705)-BG706","v":0}]
[null,"2037 Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037 Southern NW Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037 Small Solar"]
[null,"Year",null,2037,{"$f":"D709+1","v":2038},{"$f":"E709+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,null,null,null,null,null,"Year",null,2037,{"$f":"AF709+1","v":2038},{"$f":"AG709+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,null,null,null,null,null,null,"Year",null,2037,{"$f":"BH709+1","v":2038},{"$f":"BI709+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D709-$D$12)","v":248876.40894132041},{"$f":"D710*(1-'Resource Options'!$AA$27)","v":247632.0268966138},{"$f":"E710*(1-'Resource Options'!$AA$27)","v":246393.86676213072},{"$f":"F710*(1-'Resource Options'!$AA$27)","v":245161.89742832008},{"$f":"G710*(1-'Resource Options'!$AA$27)","v":243936.08794117847},{"$f":"H710*(1-'Resource Options'!$AA$27)","v":242716.40750147257},{"$f":"I710*(1-'Resource Options'!$AA$27)","v":241502.82546396522},{"$f":"J710*(1-'Resource Options'!$AA$27)","v":240295.31133664539},{"$f":"K710*(1-'Resource Options'!$AA$27)","v":239093.83477996217},{"$f":"L710*(1-'Resource Options'!$AA$27)","v":237898.36560606235},{"$f":"M710*(1-'Resource Options'!$AA$27)","v":236708.87377803202},{"$f":"N710*(1-'Resource Options'!$AA$27)","v":235525.32940914185},{"$f":"O710*(1-'Resource Options'!$AA$27)","v":234347.70276209613},{"$f":"P710*(1-'Resource Options'!$AA$27)","v":233175.96424828566},{"$f":"Q710*(1-'Resource Options'!$AA$27)","v":232010.08442704423},{"$f":"R710*(1-'Resource Options'!$AA$27)","v":230850.03400490902},{"$f":"S710*(1-'Resource Options'!$AA$27)","v":229695.78383488447},{"$f":"T710*(1-'Resource Options'!$AA$27)","v":228547.30491571003},{"$f":"U710*(1-'Resource Options'!$AA$27)","v":227404.56839113147},{"$f":"V710*(1-'Resource Options'!$AA$27)","v":226267.54554917582},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$28/100*'Resource Options'!$J$28*8760)*(1+'Resource Options'!$X$28)^($D709-$D$12)","v":276529.34326813376},{"$f":"AF710*(1-'Resource Options'!$AA$27)","v":275146.69655179308},{"$f":"AG710*(1-'Resource Options'!$AA$27)","v":273770.9630690341},{"$f":"AH710*(1-'Resource Options'!$AA$27)","v":272402.1082536889},{"$f":"AI710*(1-'Resource Options'!$AA$27)","v":271040.09771242045},{"$f":"AJ710*(1-'Resource Options'!$AA$27)","v":269684.89722385834},{"$f":"AK710*(1-'Resource Options'!$AA$27)","v":268336.47273773904},{"$f":"AL710*(1-'Resource Options'!$AA$27)","v":266994.79037405032},{"$f":"AM710*(1-'Resource Options'!$AA$27)","v":265659.8164221801},{"$f":"AN710*(1-'Resource Options'!$AA$27)","v":264331.51734006917},{"$f":"AO710*(1-'Resource Options'!$AA$27)","v":263009.85975336883},{"$f":"AP710*(1-'Resource Options'!$AA$27)","v":261694.81045460197},{"$f":"AQ710*(1-'Resource Options'!$AA$27)","v":260386.33640232898},{"$f":"AR710*(1-'Resource Options'!$AA$27)","v":259084.40472031734},{"$f":"AS710*(1-'Resource Options'!$AA$27)","v":257788.98269671574},{"$f":"AT710*(1-'Resource Options'!$AA$27)","v":256500.03778323217},{"$f":"AU710*(1-'Resource Options'!$AA$27)","v":255217.537594316},{"$f":"AV710*(1-'Resource Options'!$AA$27)","v":253941.44990634441},{"$f":"AW710*(1-'Resource Options'!$AA$27)","v":252671.74265681268},{"$f":"AX710*(1-'Resource Options'!$AA$27)","v":251408.38394352861},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$26/100*'Resource Options'!$J$26*8760)*(1+'Resource Options'!$X$26)^($D709-$D$12)","v":11522.055969505574},{"$f":"BH710*(1-'Resource Options'!$AA$27)","v":11464.445689658047},{"$f":"BI710*(1-'Resource Options'!$AA$27)","v":11407.123461209756},{"$f":"BJ710*(1-'Resource Options'!$AA$27)","v":11350.087843903708},{"$f":"BK710*(1-'Resource Options'!$AA$27)","v":11293.337404684189},{"$f":"BL710*(1-'Resource Options'!$AA$27)","v":11236.870717660768},{"$f":"BM710*(1-'Resource Options'!$AA$27)","v":11180.686364072464},{"$f":"BN710*(1-'Resource Options'!$AA$27)","v":11124.782932252101},{"$f":"BO710*(1-'Resource Options'!$AA$27)","v":11069.15901759084},{"$f":"BP710*(1-'Resource Options'!$AA$27)","v":11013.813222502886},{"$f":"BQ710*(1-'Resource Options'!$AA$27)","v":10958.744156390372},{"$f":"BR710*(1-'Resource Options'!$AA$27)","v":10903.95043560842},{"$f":"BS710*(1-'Resource Options'!$AA$27)","v":10849.430683430377},{"$f":"BT710*(1-'Resource Options'!$AA$27)","v":10795.183530013224},{"$f":"BU710*(1-'Resource Options'!$AA$27)","v":10741.207612363158},{"$f":"BV710*(1-'Resource Options'!$AA$27)","v":10687.501574301343},{"$f":"BW710*(1-'Resource Options'!$AA$27)","v":10634.064066429835},{"$f":"BX710*(1-'Resource Options'!$AA$27)","v":10580.893746097687},{"$f":"BY710*(1-'Resource Options'!$AA$27)","v":10527.989277367198},{"$f":"BZ710*(1-'Resource Options'!$AA$27)","v":10475.349330980362}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M47","v":54.164468409904131},{"$f":"D711","v":54.164468409904131},{"$f":"E711","v":54.164468409904131},54.164468409904131,54.164468409904131,54.164468409904131,54.164468409904131,54.164468409904131,54.164468409904131,54.164468409904131,54.164468409904131,54.164468409904131,54.164468409904131,54.164468409904131,54.164468409904131,54.164468409904131,54.164468409904131,54.164468409904131,54.164468409904131,54.164468409904131,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P47","v":48.02219508760659},{"$f":"AF711","v":48.02219508760659},{"$f":"AG711","v":48.02219508760659},48.02219508760659,48.02219508760659,48.02219508760659,48.02219508760659,48.02219508760659,48.02219508760659,48.02219508760659,48.02219508760659,48.02219508760659,48.02219508760659,48.02219508760659,48.02219508760659,48.02219508760659,48.02219508760659,48.02219508760659,48.02219508760659,48.02219508760659,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S47","v":70.182204849240165},{"$f":"BH711","v":70.182204849240165},{"$f":"BI711","v":70.182204849240165},70.182204849240165,70.182204849240165,70.182204849240165,70.182204849240165,70.182204849240165,70.182204849240165,70.182204849240165,70.182204849240165,70.182204849240165,70.182204849240165,70.182204849240165,70.182204849240165,70.182204849240165,70.182204849240165,70.182204849240165,70.182204849240165,70.182204849240165]
[null,"Revenue",null,{"$f":"D711*D710","v":13480258.390072532},{"$f":"E711*E710","v":13412857.098122168},{"$f":"F711*F710","v":13345792.812631557},{"$f":"G711*G710","v":13279063.8485684},{"$f":"H711*H710","v":13212668.529325558},{"$f":"I711*I710","v":13146605.186678929},{"$f":"J711*J710","v":13080872.160745535},{"$f":"K711*K710","v":13015467.799941808},{"$f":"L711*L710","v":12950390.460942099},{"$f":"M711*M710","v":12885638.508637387},{"$f":"N711*N710","v":12821210.316094199},{"$f":"O711*O710","v":12757104.264513729},{"$f":"P711*P710","v":12693318.743191158},{"$f":"Q711*Q710","v":12629852.149475204},{"$f":"R711*R710","v":12566702.888727827},{"$f":"S711*S710","v":12503869.374284189},{"$f":"T711*T710","v":12441350.027412768},{"$f":"U711*U710","v":12379143.277275704},{"$f":"V711*V710","v":12317247.560889324},{"$f":"W711*W710","v":12255661.323084878},null,null,null,null,null,null,"Revenue",null,{"$f":"AF711*AF710","v":13279546.069870049},{"$f":"AG711*AG710","v":13213148.339520698},{"$f":"AH711*AH710","v":13147082.597823095},{"$f":"AI711*AI710","v":13081347.184833977},{"$f":"AJ711*AJ710","v":13015940.448909808},{"$f":"AK711*AK710","v":12950860.746665258},{"$f":"AL711*AL710","v":12886106.442931931},{"$f":"AM711*AM710","v":12821675.910717271},{"$f":"AN711*AN710","v":12757567.531163685},{"$f":"AO711*AO710","v":12693779.693507867},{"$f":"AP711*AP710","v":12630310.795040326},{"$f":"AQ711*AQ710","v":12567159.241065124},{"$f":"AR711*AR710","v":12504323.444859799},{"$f":"AS711*AS710","v":12441801.827635501},{"$f":"AT711*AT710","v":12379592.818497322},{"$f":"AU711*AU710","v":12317694.854404837},{"$f":"AV711*AV710","v":12256106.380132813},{"$f":"AW711*AW710","v":12194825.848232148},{"$f":"AX711*AX710","v":12133851.718990987},{"$f":"AY711*AY710","v":12073182.460396031},null,null,null,null,null,null,"Revenue",null,{"$f":"BH711*BH710","v":808643.29233625077},{"$f":"BI711*BI710","v":804600.07587456948},{"$f":"BJ711*BJ710","v":800577.07549519662},{"$f":"BK711*BK710","v":796574.19011772063},{"$f":"BL711*BL710","v":792591.31916713202},{"$f":"BM711*BM710","v":788628.3625712964},{"$f":"BN711*BN710","v":784685.22075843986},{"$f":"BO711*BO710","v":780761.79465464759},{"$f":"BP711*BP710","v":776857.98568137432},{"$f":"BQ711*BQ710","v":772973.6957529675},{"$f":"BR711*BR710","v":769108.82727420272},{"$f":"BS711*BS710","v":765263.2831378316},{"$f":"BT711*BT710","v":761436.96672214242},{"$f":"BU711*BU710","v":757629.78188853164},{"$f":"BV711*BV710","v":753841.63297908893},{"$f":"BW711*BW710","v":750072.42481419363},{"$f":"BX711*BX710","v":746322.06269012252},{"$f":"BY711*BY710","v":742590.45237667195},{"$f":"BZ711*BZ710","v":738877.50011478865},{"$f":"CA711*CA710","v":735183.11261421465}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(E709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(F709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(G709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(H709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(I709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(J709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(K709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(L709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(M709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(N709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(O709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},{"$f":"HLOOKUP(P709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1478071.0526283374},{"$f":"HLOOKUP(Q709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1507632.4736809041},{"$f":"HLOOKUP(R709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1537785.1231545224},{"$f":"HLOOKUP(S709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1568540.8256176128},{"$f":"HLOOKUP(T709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1599911.6421299651},{"$f":"HLOOKUP(U709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1631909.8749725644},{"$f":"HLOOKUP(V709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1664548.0724720159},{"$f":"HLOOKUP(W709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1697839.033921456},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1165448.9380222391},{"$f":"HLOOKUP(AG709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(AH709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(AI709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(AJ709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(AK709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(AL709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(AM709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(AN709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(AO709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(AP709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(AQ709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},{"$f":"HLOOKUP(AR709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1478071.0526283374},{"$f":"HLOOKUP(AS709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1507632.4736809041},{"$f":"HLOOKUP(AT709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1537785.1231545224},{"$f":"HLOOKUP(AU709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1568540.8256176128},{"$f":"HLOOKUP(AV709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1599911.6421299651},{"$f":"HLOOKUP(AW709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1631909.8749725644},{"$f":"HLOOKUP(AX709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1664548.0724720159},{"$f":"HLOOKUP(AY709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1697839.033921456},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BH709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":72840.558626389946},{"$f":"HLOOKUP(BI709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":74297.36979891776},{"$f":"HLOOKUP(BJ709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":75783.317194896095},{"$f":"HLOOKUP(BK709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":77298.98353879404},{"$f":"HLOOKUP(BL709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":78844.963209569905},{"$f":"HLOOKUP(BM709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":80421.862473761299},{"$f":"HLOOKUP(BN709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":82030.29972323656},{"$f":"HLOOKUP(BO709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":83670.905717701273},{"$f":"HLOOKUP(BP709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":85344.323832055292},{"$f":"HLOOKUP(BQ709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":87051.210308696391},{"$f":"HLOOKUP(BR709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":88792.234514870332},{"$f":"HLOOKUP(BS709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":90568.079205167727},{"$f":"HLOOKUP(BT709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":92379.440789271088},{"$f":"HLOOKUP(BU709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":94227.029605056508},{"$f":"HLOOKUP(BV709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":96111.570197157649},{"$f":"HLOOKUP(BW709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":98033.8016011008},{"$f":"HLOOKUP(BX709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":99994.47763312282},{"$f":"HLOOKUP(BY709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":101994.36718578528},{"$f":"HLOOKUP(BZ709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":104034.25452950098},{"$f":"HLOOKUP(CA709,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":106114.93962009101}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D710","v":0},{"$f":"HLOOKUP(E709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E710","v":0},{"$f":"HLOOKUP(F709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F710","v":0},{"$f":"HLOOKUP(G709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G710","v":0},{"$f":"HLOOKUP(H709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H710","v":0},{"$f":"HLOOKUP(I709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I710","v":0},{"$f":"HLOOKUP(J709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J710","v":0},{"$f":"HLOOKUP(K709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K710","v":0},{"$f":"HLOOKUP(L709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L710","v":0},{"$f":"HLOOKUP(M709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M710","v":0},{"$f":"HLOOKUP(N709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N710","v":0},{"$f":"HLOOKUP(O709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O710","v":0},{"$f":"HLOOKUP(P709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P710","v":0},{"$f":"HLOOKUP(Q709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q710","v":0},{"$f":"HLOOKUP(R709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R710","v":0},{"$f":"HLOOKUP(S709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S710","v":0},{"$f":"HLOOKUP(T709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T710","v":0},{"$f":"HLOOKUP(U709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U710","v":0},{"$f":"HLOOKUP(V709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V710","v":0},{"$f":"HLOOKUP(W709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W710","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF710","v":0},{"$f":"HLOOKUP(AG709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG710","v":0},{"$f":"HLOOKUP(AH709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH710","v":0},{"$f":"HLOOKUP(AI709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI710","v":0},{"$f":"HLOOKUP(AJ709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ710","v":0},{"$f":"HLOOKUP(AK709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK710","v":0},{"$f":"HLOOKUP(AL709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL710","v":0},{"$f":"HLOOKUP(AM709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM710","v":0},{"$f":"HLOOKUP(AN709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN710","v":0},{"$f":"HLOOKUP(AO709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO710","v":0},{"$f":"HLOOKUP(AP709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP710","v":0},{"$f":"HLOOKUP(AQ709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ710","v":0},{"$f":"HLOOKUP(AR709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR710","v":0},{"$f":"HLOOKUP(AS709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS710","v":0},{"$f":"HLOOKUP(AT709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT710","v":0},{"$f":"HLOOKUP(AU709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU710","v":0},{"$f":"HLOOKUP(AV709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV710","v":0},{"$f":"HLOOKUP(AW709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW710","v":0},{"$f":"HLOOKUP(AX709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX710","v":0},{"$f":"HLOOKUP(AY709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY710","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BH709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH710","v":0},{"$f":"HLOOKUP(BI709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI710","v":0},{"$f":"HLOOKUP(BJ709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ710","v":0},{"$f":"HLOOKUP(BK709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK710","v":0},{"$f":"HLOOKUP(BL709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL710","v":0},{"$f":"HLOOKUP(BM709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM710","v":0},{"$f":"HLOOKUP(BN709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN710","v":0},{"$f":"HLOOKUP(BO709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO710","v":0},{"$f":"HLOOKUP(BP709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP710","v":0},{"$f":"HLOOKUP(BQ709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ710","v":0},{"$f":"HLOOKUP(BR709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR710","v":0},{"$f":"HLOOKUP(BS709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS710","v":0},{"$f":"HLOOKUP(BT709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT710","v":0},{"$f":"HLOOKUP(BU709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU710","v":0},{"$f":"HLOOKUP(BV709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV710","v":0},{"$f":"HLOOKUP(BW709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW710","v":0},{"$f":"HLOOKUP(BX709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX710","v":0},{"$f":"HLOOKUP(BY709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY710","v":0},{"$f":"HLOOKUP(BZ709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ710","v":0},{"$f":"HLOOKUP(CA709,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA710","v":0}]
[null,"B&O Tax",null,{"$f":"D712*0.00275","v":37070.710572699463},{"$f":"E712*0.00275","v":36885.357019835959},36700.930234736777,36517.425583563097,36334.83845564528,36153.164263367056,35972.398442050217,35792.536449839972,35613.573767590773,35435.50589875281,35258.328369259048,35082.036727412757,34906.626543775681,34732.093411056805,34558.432944001521,34385.640779281515,34213.712575385114,34042.644012508186,33872.430792445637,33703.068638483412,null,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"B&O Tax",null,{"$f":"BH712*0.00275","v":2223.7690539246896},{"$f":"BI712*0.00275","v":2212.6502086550659},2201.5869576117907,2190.5790228237315,2179.6261277096128,2168.7279970710651,2157.8843570857093,2147.0949353002807,2136.3594606237793,2125.6776633206605,2115.0492750040576,2104.4740286290366,2093.9516584858916,2083.481900193462,2073.0644906924945,2062.6991682390321,2052.385672397837,2042.1237440358477,2031.9131253156686,2021.7535596890903]
[null,"Property Tax",null,{"$f":"C739*$B$8","v":1473423.3504886874},{"$f":"D739*$B$8","v":1391324.9086737433},1313800.9526277443,1240596.5941994942,1171471.1474832303,1106197.3374763241,1044560.5528301973,986358.14023759589,931398.73813626857,879501.64753835497,830496.2379168591,784221.38619584276,740524.94699981657,699263.2524205806,660300.63965681579,623509.00497337221,588767.38251372927,555961.54658082617,524983.63607861113,495731.79987952916,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE739*$B$8","v":1473423.3504886874},{"$f":"AF739*$B$8","v":1391324.9086737433},1313800.9526277443,1240596.5941994942,1171471.1474832303,1106197.3374763241,1044560.5528301973,986358.14023759589,931398.73813626857,879501.64753835497,830496.2379168591,784221.38619584276,740524.94699981657,699263.2524205806,660300.63965681579,623509.00497337221,588767.38251372927,555961.54658082617,524983.63607861113,495731.79987952916,null,null,null,null,null,null,"Property Tax",null,{"$f":"BG739*$B$8","v":89163.920025502506},{"$f":"BH739*$B$8","v":84195.749202243765},79504.402472430214,75074.455330456491,70891.342716765474,66941.311129927053,63211.373407008781,59689.266023562741,56363.408772836476,53222.86669163905,50257.314107679515,47457.000690170404,44812.719392075407,42315.776178599466,39957.961442392996,37731.523011487145,35629.140661213954,33643.902046310119,31769.27997407232,29999.110943841475]
[null,"Total Operating Costs",null,{"$f":"SUM(D714:D717)","v":2675942.9990836261},{"$f":"SUM(E714:E717)","v":2616968.1824762635},{"$f":"SUM(F714:F717)","v":2563034.957980819},{"$f":"SUM(G714:G717)","v":2513897.7564037619},{"$f":"SUM(H714:H717)","v":2469325.3972919942},{"$f":"SUM(I714:I717)","v":2429100.301319872},{"$f":"SUM(J714:J717)","v":2393017.7468440323},{"$f":"SUM(K714:K717)","v":2360885.1681706561},{"$f":"SUM(L714:L717)","v":2332521.4932167442},{"$f":"SUM(M714:M717)","v":2307756.5183762498},{"$f":"SUM(N714:N717)","v":2286430.3185240435},{"$f":"SUM(O714:O717)","v":2268392.6902059391},{"$f":"SUM(P714:P717)","v":2253502.6261719298},{"$f":"SUM(Q714:Q717)","v":2241627.8195125414},{"$f":"SUM(R714:R717)","v":2232644.1957553397},{"$f":"SUM(S714:S717)","v":2226435.4713702668},{"$f":"SUM(T714:T717)","v":2222892.7372190794},{"$f":"SUM(U714:U717)","v":2221914.065565899},{"$f":"SUM(V714:V717)","v":2223404.1393430727},{"$f":"SUM(W714:W717)","v":2227273.9024394685},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF714:AF717)","v":2638872.2885109265},{"$f":"SUM(AG714:AG717)","v":2580082.8254564274},{"$f":"SUM(AH714:AH717)","v":2526334.0277460823},{"$f":"SUM(AI714:AI717)","v":2477380.3308201991},{"$f":"SUM(AJ714:AJ717)","v":2432990.5588363488},{"$f":"SUM(AK714:AK717)","v":2392947.1370565053},{"$f":"SUM(AL714:AL717)","v":2357045.3484019819},{"$f":"SUM(AM714:AM717)","v":2325092.6317208163},{"$f":"SUM(AN714:AN717)","v":2296907.9194491534},{"$f":"SUM(AO714:AO717)","v":2272321.0124774971},{"$f":"SUM(AP714:AP717)","v":2251171.9901547842},{"$f":"SUM(AQ714:AQ717)","v":2233310.6534785265},{"$f":"SUM(AR714:AR717)","v":2218595.9996281541},{"$f":"SUM(AS714:AS717)","v":2206895.7261014846},{"$f":"SUM(AT714:AT717)","v":2198085.7628113381},{"$f":"SUM(AU714:AU717)","v":2192049.8305909848},{"$f":"SUM(AV714:AV717)","v":2188679.0246436945},{"$f":"SUM(AW714:AW717)","v":2187871.4215533906},{"$f":"SUM(AX714:AX717)","v":2189531.7085506269},{"$f":"SUM(AY714:AY717)","v":2193570.833800985},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BH714:BH717)","v":164228.24770581714},{"$f":"SUM(BI714:BI717)","v":160705.76920981659},{"$f":"SUM(BJ714:BJ717)","v":157489.30662493809},{"$f":"SUM(BK714:BK717)","v":154564.01789207425},{"$f":"SUM(BL714:BL717)","v":151915.932054045},{"$f":"SUM(BM714:BM717)","v":149531.90160075942},{"$f":"SUM(BN714:BN717)","v":147399.55748733104},{"$f":"SUM(BO714:BO717)","v":145507.26667656429},{"$f":"SUM(BP714:BP717)","v":143844.09206551555},{"$f":"SUM(BQ714:BQ717)","v":142399.75466365612},{"$f":"SUM(BR714:BR717)","v":141164.5978975539},{"$f":"SUM(BS714:BS717)","v":140129.55392396718},{"$f":"SUM(BT714:BT717)","v":139286.11183983239},{"$f":"SUM(BU714:BU717)","v":138626.28768384946},{"$f":"SUM(BV714:BV717)","v":138142.59613024315},{"$f":"SUM(BW714:BW717)","v":137828.02378082697},{"$f":"SUM(BX714:BX717)","v":137676.00396673463},{"$f":"SUM(BY714:BY717)","v":137680.39297613123},{"$f":"SUM(BZ714:BZ717)","v":137835.44762888897},{"$f":"SUM(CA714:CA717)","v":138135.80412362158}]
[]
[null,"EBITDA",null,{"$f":"D712-D718","v":10804315.390988905},{"$f":"E712-E718","v":10795888.915645905},10782757.854650738,10765166.092164639,10743343.132033564,10717504.885359056,10687854.413901502,10654582.631771151,10617868.967725355,10577881.990261137,10534779.997570155,10488711.57430779,10439816.117019229,10388224.329962663,10334058.692972487,10277433.902913922,10218457.290193688,10157229.211709805,10093843.421546251,10028387.420645408,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF712-AF718","v":10640673.781359123},{"$f":"AG712-AG718","v":10633065.514064271},10620748.570077013,10603966.854013778,10582949.89007346,10557913.609608753,10529061.094529949,10496583.278996455,10460659.611714531,10421458.68103037,10379138.804885542,10333848.587586597,10285727.445231644,10234906.101534016,10181507.055685984,10125645.023813851,10067427.355489118,10006954.426678758,9944320.0104403608,9879611.6265950464,null,null,null,null,null,null,"EBITDA",null,{"$f":"BH712-BH718","v":644415.04463043367},{"$f":"BI712-BI718","v":643894.30666475289},643087.76887025847,642010.17222564644,640675.387113087,639096.46097053704,637285.66327110888,635254.52797808335,633013.89361585875,630573.94108931138,627944.22937664879,625133.72921386443,622150.85488231003,619003.49420468218,615699.03684884578,612244.40103336668,608646.05872338789,604910.05940054078,601042.05248589965,597047.3084905931]
[null,"Before Tax Earnings",null,{"$f":"D720-D740-D730","v":-20280221.05827187},{"$f":"E720-E722-E740","v":-31423128.521267571},-14548652.607497344,-4433680.1851242092,-4455503.1452552844,3118081.746714632,10687854.413901502,10654582.631771151,10617868.967725355,10577881.990261137,10534779.997570155,10488711.57430779,10439816.117019229,10388224.329962663,10334058.692972487,10277433.902913922,10218457.290193688,10157229.211709805,10093843.421546251,10028387.420645408,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF720-AF740-AF730","v":-21992345.162020139},{"$f":"AG720-AG722-AG740","v":-34159004.340791836},-16254493.342836648,-5521178.2937344182,-5542195.2576747369,2495341.0357346544,10529061.094529949,10496583.278996455,10460659.611714531,10421458.68103037,10379138.804885542,10333848.587586597,10285727.445231644,10234906.101534016,10181507.055685984,10125645.023813851,10067427.355489118,10006954.426678758,9944320.0104403608,9879611.6265950464,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BH720-BH740-BH730","v":-1330365.5846388978},{"$f":"BI720-BI722-BI740","v":-2066688.862110523},-983262.13239490706,-333799.76853345288,-335134.55364601233,151191.49059098738,637285.66327110888,635254.52797808335,633013.89361585875,630573.94108931138,627944.22937664879,625133.72921386443,622150.85488231003,619003.49420468218,615699.03684884578,612244.40103336668,608646.05872338789,604910.05940054078,601042.05248589965,597047.3084905931]
[null,"ITC",null,{"$f":"-C726*0.1","v":14734233.504886875},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-AE726*0.1","v":14734233.504886875},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-BG726*0.1","v":891639.20025502506},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D721*$B$6-D722","v":-18993079.927123968},-6598856.9894661894,-3055217.0475744419,-931072.83887608384,-935655.66050360969,654797.16681007273,2244449.4269193155,2237462.3526719417,2229752.4832223244,2221355.2179548386,2212303.7994897324,2202629.4306046357,2192361.384574038,2181527.1092921593,2170152.3255242221,2158261.1196119236,2145876.0309406742,2133018.1344590588,2119707.1185247125,2105961.3583355355,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF721*$B$6-AF722","v":-19352625.988911103},-7173390.9115662854,-3413443.6019956958,-1159447.4416842277,-1163861.0041116946,524021.61750427738,2211102.8298512893,2204282.4885892556,2196738.5184600512,2188506.3230163776,2179619.1490259636,2170108.203393185,2160002.7634986453,2149330.2813221435,2138116.4816940567,2126385.4550009086,2114159.7446527146,2101460.4296025392,2088307.2021924758,2074718.4415849596,null,null,null,null,null,null,"Federal Tax",null,{"$f":"BH721*$B$6-BH722","v":-1171015.9730291935},-434004.66104320984,-206485.04780293046,-70097.951392025105,-70378.256265662581,31750.213024107346,133829.98928693286,133403.45087539751,132932.91765933033,132420.52762875537,131868.28816909625,131278.08313491152,130651.6795252851,129990.73378298325,129296.79773825761,128571.324217007,127815.67233191145,127031.11247411356,126218.83102203892,125379.93478302455]
[]
[]
[{"$f":"IRR(C726:X726,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D709,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-147342335.04886875},{"$f":"D720-D723","v":29797395.318112873},17394745.905112095,13837974.90222518,11696238.931040723,11678998.792537173,10062707.718548983,8443404.9869821873,8417120.2790992092,8388116.4845030308,8356526.7723062988,8322476.1980804224,8286082.1437031543,8247454.7324451907,8206697.2206705045,8163906.3674482647,8119172.7833019989,8072581.2592530139,8024211.0772507461,7974136.3030215381,7922426.0623098724,{"$f":"C726*-0.3","v":44202700.514660619},null,null,null,null,{"$f":"IRR(AE726:AZ726,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF709,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$27)","v":-147342335.04886875},{"$f":"AF720-AF723","v":29993299.770270228},17806456.425630555,14034192.172072709,11763414.295698006,11746810.894185154,10033891.992104474,8317958.2646786598,8292300.7904071994,8263921.0932544796,8232952.3580139931,8199519.6558595784,8163740.3841934111,8125724.6817329992,8085575.8202118725,8043390.5739919273,7999259.5688129421,7953267.6108364034,7905493.9970762189,7856012.8082478847,7804893.1850100867,{"$f":"AE726*-0.3","v":44202700.514660619},null,null,null,null,{"$f":"IRR(BG726:CB726,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BH709,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$25)","v":-8916392.0025502499},{"$f":"BH720-BH723","v":1815431.0176596271},1077898.9677079627,849572.81667318894,712108.12361767155,711053.64337874961,607346.24794642965,503455.67398417601,501851.07710268581,500080.97595652845,498153.41346055601,496075.94120755256,493855.64607895294,491499.17535702494,489012.76042169891,486402.23911058815,483673.07681635965,480830.38639147644,477878.94692642719,474823.22146386071,471667.37370756856,{"$f":"BG726*-0.3","v":2674917.6007650751}]
[{"$f":"IRR(C727:X727,0.1)","v":8.6326720018349734E-2},"ROE",{"$f":"-C746","v":-16579943.121846547},{"$f":"D726-D730-D732-D741-D722","v":1982883.0957260821},989719.56445524469,979346.02626906056,965448.53390504327,948208.39540149365,927796.18052863283,904372.30807716632,878087.60019418783,849083.80559800938,817494.09340127744,783443.51917540096,747049.46479813289,708422.05354017019,667664.5417654831,624873.68854324333,580140.10439697746,533548.58034799248,485178.39834572468,435103.62411651667,383393.38340485096,{"$f":"X726","v":44202700.514660619},null,null,null,null,{"$f":"IRR(AE727:AZ727,0.1)","v":8.5953718864933304E-2},"ROE",{"$f":"-AE746","v":-16369324.532097181},{"$f":"AF726-AF730-AF732-AF741-AF722","v":1936844.3744894844},956859.03366676718,947128.6479168348,933871.09222687921,917267.69071402727,897489.02914690808,874695.542234655,849038.06796319457,820658.37081047427,789689.63556998782,756256.93341557309,720477.66174940579,682461.95928899385,642313.09776786715,600127.85154792201,555996.84636893682,510004.88839239813,462231.27463221364,412750.08580387942,361630.46256608143,{"$f":"AZ726","v":44202700.514660619},null,null,null,null,{"$f":"IRR(BG727:CB727,0.1)","v":8.5984177556822194E-2},"ROE",{"$f":"-BG746","v":-990586.40747570759},{"$f":"BH726-BH730-BH732-BH741-BH722","v":117600.21819607599},58248.943958383636,57611.779100733111,56760.477751489525,55705.997512567614,54458.645859953074,53028.115677404858,51423.518795914657,49653.417649757292,47725.855153784854,45648.382900781406,43428.087772181781,41071.617050253786,38585.202114927815,35974.680803816998,33245.518509588495,30402.828084705281,27451.388619656092,24395.663157089555,21239.815400797408,{"$f":"CB726","v":2674917.6007650751}]
[]
[]
[null,"Interest",null,{"$f":"C733*$B$7","v":4697650.5511898547},4555581.4448040966,4406408.8830990503,4249777.6933087511,4085314.9440289382,3912629.0572851337,3731308.8762041391,3540922.6860690955,3341017.1864272989,3131116.4118034132,2910720.5984483324,2679304.9944254979,2436318.6102015222,2181182.9067663471,1913290.4181594134,1632003.3051221331,1336651.8364329888,1026532.794309387,700907.80007960531,359001.5561383345,null,null,null,null,null,null,"Interest",null,{"$f":"AE733*$B$7","v":4637975.2840942014},4497710.9121767115,4350433.3216633461,4195791.8516243128,4033418.3080833289,3862926.0873652953,3683909.2556113596,3495941.5822697268,3298575.5252610128,3091341.1654018634,2873745.0875497563,2645269.2058050437,2405369.5299730953,2153474.8703495502,1888985.477744827,1611271.6155098681,1319672.0601631613,1013492.5270491191,692004.01727937476,354441.08202114317,null,null,null,null,null,null,"Interest",null,{"$f":"BG733*$B$7","v":280666.14878478384},272178.07830868446,263265.60430878011,253907.50660888056,244081.50402398605,233764.20130984677,222931.03346000053,211556.20721766201,199612.63966320653,187071.89373102831,173904.11050224118,160077.93811201467,145560.45710227682,130317.10204205211,114311.57922881616,97505.780274918419,79859.691373325768,61331.298026653501,41876.485012647616,21448.931347941441]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C745)","v":7539032.6789050214},{"$f":"-PMT($B$7,20,$C745)","v":7539032.6789050214},7539032.6789050214,7539032.6789050214,7539032.6789050214,7539032.6789050214,7539032.6789050214,7539032.6789050214,7539032.6789050214,7539032.6789050214,7539032.6789050214,7539032.6789050214,7539032.6789050214,7539032.6789050214,7539032.6789050214,7539032.6789050214,7539032.6789050214,7539032.6789050214,7539032.6789050214,7539032.6789050214,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE745)","v":7443262.7224440053},{"$f":"-PMT($B$7,20,$AE745)","v":7443262.7224440053},7443262.7224440053,7443262.7224440053,7443262.7224440053,7443262.7224440053,7443262.7224440053,7443262.7224440053,7443262.7224440053,7443262.7224440053,7443262.7224440053,7443262.7224440053,7443262.7224440053,7443262.7224440053,7443262.7224440053,7443262.7224440053,7443262.7224440053,7443262.7224440053,7443262.7224440053,7443262.7224440053,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BG745)","v":450427.55830677116},{"$f":"-PMT($B$7,20,$BG745)","v":450427.55830677116},450427.55830677116,450427.55830677116,450427.55830677116,450427.55830677116,450427.55830677116,450427.55830677116,450427.55830677116,450427.55830677116,450427.55830677116,450427.55830677116,450427.55830677116,450427.55830677116,450427.55830677116,450427.55830677116,450427.55830677116,450427.55830677116,450427.55830677116,450427.55830677116]
[null,"Sinking Fund",null,{"$f":"D731-D730","v":2841382.1277151667},{"$f":"E731-E730","v":2983451.2341009248},{"$f":"F731-F730","v":3132623.7958059711},{"$f":"G731-G730","v":3289254.9855962703},{"$f":"H731-H730","v":3453717.7348760832},{"$f":"I731-I730","v":3626403.6216198877},{"$f":"J731-J730","v":3807723.8027008823},{"$f":"K731-K730","v":3998109.9928359259},{"$f":"L731-L730","v":4198015.4924777225},{"$f":"M731-M730","v":4407916.2671016082},{"$f":"N731-N730","v":4628312.080456689},{"$f":"O731-O730","v":4859727.6844795235},{"$f":"P731-P730","v":5102714.0687034987},{"$f":"Q731-Q730","v":5357849.7721386738},{"$f":"R731-R730","v":5625742.2607456082},{"$f":"S731-S730","v":5907029.3737828881},{"$f":"T731-T730","v":6202380.8424720326},{"$f":"U731-U730","v":6512499.8845956344},{"$f":"V731-V730","v":6838124.8788254159},{"$f":"W731-W730","v":7180031.1227666866},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF731-AF730","v":2805287.4383498039},{"$f":"AG731-AG730","v":2945551.8102672938},{"$f":"AH731-AH730","v":3092829.4007806592},{"$f":"AI731-AI730","v":3247470.8708196925},{"$f":"AJ731-AJ730","v":3409844.4143606764},{"$f":"AK731-AK730","v":3580336.63507871},{"$f":"AL731-AL730","v":3759353.4668326457},{"$f":"AM731-AM730","v":3947321.1401742785},{"$f":"AN731-AN730","v":4144687.1971829925},{"$f":"AO731-AO730","v":4351921.5570421424},{"$f":"AP731-AP730","v":4569517.634894249},{"$f":"AQ731-AQ730","v":4797993.5166389616},{"$f":"AR731-AR730","v":5037893.19247091},{"$f":"AS731-AS730","v":5289787.8520944547},{"$f":"AT731-AT730","v":5554277.2446991783},{"$f":"AU731-AU730","v":5831991.1069341376},{"$f":"AV731-AV730","v":6123590.6622808445},{"$f":"AW731-AW730","v":6429770.1953948867},{"$f":"AX731-AX730","v":6751258.7051646309},{"$f":"AY731-AY730","v":7088821.640422862},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"BH731-BH730","v":169761.40952198731},{"$f":"BI731-BI730","v":178249.4799980867},{"$f":"BJ731-BJ730","v":187161.95399799105},{"$f":"BK731-BK730","v":196520.05169789059},{"$f":"BL731-BL730","v":206346.0542827851},{"$f":"BM731-BM730","v":216663.35699692438},{"$f":"BN731-BN730","v":227496.52484677063},{"$f":"BO731-BO730","v":238871.35108910914},{"$f":"BP731-BP730","v":250814.91864356463},{"$f":"BQ731-BQ730","v":263355.66457574285},{"$f":"BR731-BR730","v":276523.44780452998},{"$f":"BS731-BS730","v":290349.62019475648},{"$f":"BT731-BT730","v":304867.10120449436},{"$f":"BU731-BU730","v":320110.45626471902},{"$f":"BV731-BV730","v":336115.97907795501},{"$f":"BW731-BW730","v":352921.77803185274},{"$f":"BX731-BX730","v":370567.86693344539},{"$f":"BY731-BY730","v":389096.26028011763},{"$f":"BZ731-BZ730","v":408551.07329412352},{"$f":"CA731-CA730","v":428978.6269588297}]
[null,"Mortgage Balance",{"$f":"C745","v":93953011.023797095},{"$f":"C733-D732","v":91111628.896081924},{"$f":"D733-E732","v":88128177.661981001},{"$f":"E733-F732","v":84995553.866175026},{"$f":"F733-G732","v":81706298.880578756},{"$f":"G733-H732","v":78252581.145702675},{"$f":"H733-I732","v":74626177.52408278},{"$f":"I733-J732","v":70818453.721381903},{"$f":"J733-K732","v":66820343.728545979},{"$f":"K733-L732","v":62622328.236068256},{"$f":"L733-M732","v":58214411.968966648},{"$f":"M733-N732","v":53586099.888509959},{"$f":"N733-O732","v":48726372.204030439},{"$f":"O733-P732","v":43623658.135326937},{"$f":"P733-Q732","v":38265808.363188267},{"$f":"Q733-R732","v":32640066.102442659},{"$f":"R733-S732","v":26733036.728659771},{"$f":"S733-T732","v":20530655.88618774},{"$f":"T733-U732","v":14018156.001592105},{"$f":"U733-V732","v":7180031.1227666894},{"$f":"V733-W732","v":0},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE745","v":92759505.681884021},{"$f":"AE733-AF732","v":89954218.243534222},{"$f":"AF733-AG732","v":87008666.433266923},{"$f":"AG733-AH732","v":83915837.03248626},{"$f":"AH733-AI732","v":80668366.161666572},{"$f":"AI733-AJ732","v":77258521.7473059},{"$f":"AJ733-AK732","v":73678185.112227187},{"$f":"AK733-AL732","v":69918831.645394534},{"$f":"AL733-AM732","v":65971510.505220257},{"$f":"AM733-AN732","v":61826823.308037266},{"$f":"AN733-AO732","v":57474901.750995122},{"$f":"AO733-AP732","v":52905384.11610087},{"$f":"AP733-AQ732","v":48107390.599461906},{"$f":"AQ733-AR732","v":43069497.406990997},{"$f":"AR733-AS732","v":37779709.554896541},{"$f":"AS733-AT732","v":32225432.310197361},{"$f":"AT733-AU732","v":26393441.203263223},{"$f":"AU733-AV732","v":20269850.540982381},{"$f":"AV733-AW732","v":13840080.345587494},{"$f":"AW733-AX732","v":7088821.640422863},{"$f":"AX733-AY732","v":0},null,null,null,null,null,null,"Mortgage Balance",{"$f":"BG745","v":5613322.9756956762},{"$f":"BG733-BH732","v":5443561.5661736885},{"$f":"BH733-BI732","v":5265312.0861756019},{"$f":"BI733-BJ732","v":5078150.1321776109},{"$f":"BJ733-BK732","v":4881630.0804797206},{"$f":"BK733-BL732","v":4675284.0261969352},{"$f":"BL733-BM732","v":4458620.6692000106},{"$f":"BM733-BN732","v":4231124.1443532398},{"$f":"BN733-BO732","v":3992252.7932641306},{"$f":"BO733-BP732","v":3741437.8746205661},{"$f":"BP733-BQ732","v":3478082.2100448231},{"$f":"BQ733-BR732","v":3201558.762240293},{"$f":"BR733-BS732","v":2911209.1420455365},{"$f":"BS733-BT732","v":2606342.0408410421},{"$f":"BT733-BU732","v":2286231.5845763232},{"$f":"BU733-BV732","v":1950115.6054983682},{"$f":"BV733-BW732","v":1597193.8274665154},{"$f":"BW733-BX732","v":1226625.9605330699},{"$f":"BX733-BY732","v":837529.70025295229},{"$f":"BY733-BZ732","v":428978.62695882877},{"$f":"BZ733-CA732","v":-9.3132257461547852E-10}]
[]
[]
[null,"Book Depr",null,{"$f":"-($C726)/20","v":7367116.7524434375},{"$f":"-($C726)/20","v":7367116.7524434375},7367116.7524434375,7367116.7524434375,7367116.7524434375,7367116.7524434375,7367116.7524434375,7367116.7524434375,7367116.7524434375,7367116.7524434375,7367116.7524434375,7367116.7524434375,7367116.7524434375,7367116.7524434375,7367116.7524434375,7367116.7524434375,7367116.7524434375,7367116.7524434375,7367116.7524434375,7367116.7524434375,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($AE$29)/20","v":6118979.2150024921},{"$f":"-($AE$29)/20","v":6118979.2150024921},6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($BG$29)/20","v":370288.80612163444},{"$f":"-($BG$29)/20","v":370288.80612163444},370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444]
[null,"Accum Depreciation",null,{"$f":"SUM($D736:D736)","v":7367116.7524434375},{"$f":"SUM($D736:E736)","v":14734233.504886875},{"$f":"SUM($D736:F736)","v":22101350.257330313},{"$f":"SUM($D736:G736)","v":29468467.00977375},{"$f":"SUM($D736:H736)","v":36835583.762217186},{"$f":"SUM($D736:I736)","v":44202700.514660627},{"$f":"SUM($D736:J736)","v":51569817.267104067},{"$f":"SUM($D736:K736)","v":58936934.019547507},{"$f":"SUM($D736:L736)","v":66304050.771990947},{"$f":"SUM($D736:M736)","v":73671167.524434388},{"$f":"SUM($D736:N736)","v":81038284.27687782},{"$f":"SUM($D736:O736)","v":88405401.029321253},{"$f":"SUM($D736:P736)","v":95772517.781764686},{"$f":"SUM($D736:Q736)","v":103139634.53420812},{"$f":"SUM($D736:R736)","v":110506751.28665155},{"$f":"SUM($D736:S736)","v":117873868.03909498},{"$f":"SUM($D736:T736)","v":125240984.79153842},{"$f":"SUM($D736:U736)","v":132608101.54398185},{"$f":"SUM($D736:V736)","v":139975218.29642528},{"$f":"SUM($D736:W736)","v":147342335.04886872},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AF736:AF736)","v":6118979.2150024921},{"$f":"SUM($AF736:AG736)","v":12237958.430004984},{"$f":"SUM($AF736:AH736)","v":18356937.645007476},{"$f":"SUM($AF736:AI736)","v":24475916.860009968},{"$f":"SUM($AF736:AJ736)","v":30594896.07501246},{"$f":"SUM($AF736:AK736)","v":36713875.290014952},{"$f":"SUM($AF736:AL736)","v":42832854.505017444},{"$f":"SUM($AF736:AM736)","v":48951833.720019937},{"$f":"SUM($AF736:AN736)","v":55070812.935022429},{"$f":"SUM($AF736:AO736)","v":61189792.150024921},{"$f":"SUM($AF736:AP736)","v":67308771.365027413},{"$f":"SUM($AF736:AQ736)","v":73427750.580029905},{"$f":"SUM($AF736:AR736)","v":79546729.795032397},{"$f":"SUM($AF736:AS736)","v":85665709.010034889},{"$f":"SUM($AF736:AT736)","v":91784688.225037381},{"$f":"SUM($AF736:AU736)","v":97903667.440039873},{"$f":"SUM($AF736:AV736)","v":104022646.65504237},{"$f":"SUM($AF736:AW736)","v":110141625.87004486},{"$f":"SUM($AF736:AX736)","v":116260605.08504735},{"$f":"SUM($AF736:AY736)","v":122379584.30004984},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BH736:BH736)","v":370288.80612163444},{"$f":"SUM($BH736:BI736)","v":740577.61224326887},{"$f":"SUM($BH736:BJ736)","v":1110866.4183649034},{"$f":"SUM($BH736:BK736)","v":1481155.2244865377},{"$f":"SUM($BH736:BL736)","v":1851444.0306081721},{"$f":"SUM($BH736:BM736)","v":2221732.8367298064},{"$f":"SUM($BH736:BN736)","v":2592021.6428514407},{"$f":"SUM($BH736:BO736)","v":2962310.448973075},{"$f":"SUM($BH736:BP736)","v":3332599.2550947093},{"$f":"SUM($BH736:BQ736)","v":3702888.0612163437},{"$f":"SUM($BH736:BR736)","v":4073176.867337978},{"$f":"SUM($BH736:BS736)","v":4443465.6734596128},{"$f":"SUM($BH736:BT736)","v":4813754.4795812471},{"$f":"SUM($BH736:BU736)","v":5184043.2857028814},{"$f":"SUM($BH736:BV736)","v":5554332.0918245157},{"$f":"SUM($BH736:BW736)","v":5924620.89794615},{"$f":"SUM($BH736:BX736)","v":6294909.7040677844},{"$f":"SUM($BH736:BY736)","v":6665198.5101894187},{"$f":"SUM($BH736:BZ736)","v":7035487.316311053},{"$f":"SUM($BH736:CA736)","v":7405776.1224326873}]
[null,"End Year Book Value",null,{"$f":"-$C726-D737","v":139975218.29642531},132608101.54398187,125240984.79153843,117873868.039095,110506751.28665155,103139634.53420812,95772517.781764686,88405401.029321238,81038284.276877791,73671167.524434358,66304050.771990925,58936934.019547492,51569817.267104059,44202700.514660627,36835583.762217194,29468467.009773761,22101350.257330328,14734233.504886895,7367116.7524434626,0,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE726-AF737","v":141223355.83386624},{"$f":"-$AE726-AG737","v":135104376.61886376},{"$f":"-$AE726-AH737","v":128985397.40386127},{"$f":"-$AE726-AI737","v":122866418.18885878},{"$f":"-$AE726-AJ737","v":116747438.97385629},{"$f":"-$AE726-AK737","v":110628459.75885379},{"$f":"-$AE726-AL737","v":104509480.5438513},{"$f":"-$AE726-AM737","v":98390501.328848809},{"$f":"-$AE726-AN737","v":92271522.113846317},{"$f":"-$AE726-AO737","v":86152542.898843825},{"$f":"-$AE726-AP737","v":80033563.683841333},{"$f":"-$AE726-AQ737","v":73914584.468838841},{"$f":"-$AE726-AR737","v":67795605.253836349},{"$f":"-$AE726-AS737","v":61676626.038833857},{"$f":"-$AE726-AT737","v":55557646.823831365},{"$f":"-$AE726-AU737","v":49438667.608828872},{"$f":"-$AE726-AV737","v":43319688.39382638},{"$f":"-$AE726-AW737","v":37200709.178823888},{"$f":"-$AE726-AX737","v":31081729.963821396},{"$f":"-$AE726-AY737","v":24962750.748818904},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BG726-BH737","v":8546103.1964286156},{"$f":"-$BG726-BI737","v":8175814.3903069813},{"$f":"-$BG726-BJ737","v":7805525.584185347},{"$f":"-$BG726-BK737","v":7435236.7780637126},{"$f":"-$BG726-BL737","v":7064947.9719420783},{"$f":"-$BG726-BM737","v":6694659.165820444},{"$f":"-$BG726-BN737","v":6324370.3596988097},{"$f":"-$BG726-BO737","v":5954081.5535771754},{"$f":"-$BG726-BP737","v":5583792.747455541},{"$f":"-$BG726-BQ737","v":5213503.9413339067},{"$f":"-$BG726-BR737","v":4843215.1352122724},{"$f":"-$BG726-BS737","v":4472926.3290906372},{"$f":"-$BG726-BT737","v":4102637.5229690028},{"$f":"-$BG726-BU737","v":3732348.7168473685},{"$f":"-$BG726-BV737","v":3362059.9107257342},{"$f":"-$BG726-BW737","v":2991771.1046040999},{"$f":"-$BG726-BX737","v":2621482.2984824656},{"$f":"-$BG726-BY737","v":2251193.4923608312},{"$f":"-$BG726-BZ737","v":1880904.6862391969},{"$f":"-$BG726-CA737","v":1510615.8801175626}]
[null,"Prop. Tax Value",{"$f":"-C726","v":147342335.04886875},{"$f":"C739/(($C739/$X739)^(1/21))","v":139132490.86737433},{"$f":"D739/(($C739/$X739)^(1/21))","v":131380095.26277442},124059659.41994943,117147114.74832302,110619733.74763241,104456055.28301972,98635814.023759589,93139873.813626856,87950164.753835499,83049623.791685909,78422138.619584277,74052494.69998166,69926325.242058054,66030063.965681583,62350900.497337215,58876738.251372926,55596154.658082612,52498363.607861117,49573179.987952918,46810986.195196174,{"$f":"X726","v":44202700.514660619},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE726","v":147342335.04886875},{"$f":"AE739/(($AE739/$AZ739)^(1/21))","v":139132490.86737433},{"$f":"AF739/(($AE739/$AZ739)^(1/21))","v":131380095.26277442},124059659.41994943,117147114.74832302,110619733.74763241,104456055.28301972,98635814.023759589,93139873.813626856,87950164.753835499,83049623.791685909,78422138.619584277,74052494.69998166,69926325.242058054,66030063.965681583,62350900.497337215,58876738.251372926,55596154.658082612,52498363.607861117,49573179.987952918,46810986.195196174,{"$f":"AZ726","v":44202700.514660619},null,null,null,null,null,"Prop. Tax Value",{"$f":"-BG726","v":8916392.0025502499},{"$f":"BG739/(($BG739/$CB739)^(1/21))","v":8419574.920224376},{"$f":"BH739/(($BG739/$CB739)^(1/21))","v":7950440.2472430207},7507445.5330456486,7089134.2716765478,6694131.1129927048,6321137.3407008778,5968926.6023562737,5636340.8772836477,5322286.6691639051,5025731.410767951,4745700.0690170405,4481271.9392075408,4231577.6178599466,3995796.1442392995,3773152.301148714,3562914.0661213957,3364390.2046310119,3176927.9974072319,2999911.0943841473,2832757.4882256621,{"$f":"CB726","v":2674917.6007650751}]
[null,"Tax Dep",null,{"$f":"($C562*0.95)*-D$4","v":26386885.89807092},{"$f":"($C562*0.95)*-E$4","v":42219017.436913475},25331410.462148082,15198846.277288849,15198846.277288849,7599423.1386444243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AE726*0.95)*-D$4","v":27995043.659285065},{"$f":"($AE726*0.95)*-E$4","v":44792069.854856104},{"$f":"($AE726*0.95)*-F$4","v":26875241.912913661},{"$f":"($AE726*0.95)*-G$4","v":16125145.147748196},{"$f":"($AE726*0.95)*-H$4","v":16125145.147748196},{"$f":"($AE726*0.95)*-I$4","v":8062572.5738740982},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BG726*0.95)*-D$4","v":1694114.4804845476},{"$f":"($BG726*0.95)*-E$4","v":2710583.1687752758},{"$f":"($BG726*0.95)*-F$4","v":1626349.9012651655},{"$f":"($BG726*0.95)*-G$4","v":975809.94075909932},{"$f":"($BG726*0.95)*-H$4","v":975809.94075909932},{"$f":"($BG726*0.95)*-I$4","v":487904.97037954966}]
[null,"After Tax Dep. Value",null,{"$f":"D740*$B$6","v":5541246.0385948932},{"$f":"E740*$B$6","v":8865993.6617518291},{"$f":"F740*$B$6","v":5319596.1970510967},{"$f":"G740*$B$6","v":3191757.7182306582},{"$f":"H740*$B$6","v":3191757.7182306582},{"$f":"I740*$B$6","v":1595878.8591153291},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF740*$B$6","v":5878959.1684498638},{"$f":"AG740*$B$6","v":9406334.6695197821},{"$f":"AH740*$B$6","v":5643800.8017118685},{"$f":"AI740*$B$6","v":3386280.4810271212},{"$f":"AJ740*$B$6","v":3386280.4810271212},{"$f":"AK740*$B$6","v":1693140.2405135606},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BH740*$B$6","v":355764.04090175498},{"$f":"BI740*$B$6","v":569222.46544280788},{"$f":"BJ740*$B$6","v":341533.47926568473},{"$f":"BK740*$B$6","v":204920.08755941084},{"$f":"BL740*$B$6","v":204920.08755941084},{"$f":"BM740*$B$6","v":102460.04377970542}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D741:I741)","v":23039069.216414932},{"$f":"C743/C747","v":0.15636421948093607},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AF741:AK741)","v":24443193.148077376},{"$f":"AE743/AE747","v":0.16589389017060405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BH741:BM741)","v":1479174.9555891231},{"$f":"BG743/BG747","v":0.16589389017060402}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D722:W722)","v":13770311.686810162},{"$f":"C744/C747","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AF722:AY722)","v":13770311.686810162},{"$f":"AE744/AE747","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BH722:CA722)","v":833307.66378974298},{"$f":"BG744/BG747","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C747-C743-C744)*$A745","v":93953011.023797095},{"$f":"C745/C747","v":0.63765116110475573},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AE747-AE743-AE744)*$A745","v":92759505.681884021},{"$f":"AE745/AE747","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BG747-BG743-BG744)*$A745","v":5613322.9756956762},{"$f":"BG745/BG747","v":0.62955094101853804}]
[0.15,"Equity",{"$f":"(C747-C743-C744)*$A746","v":16579943.121846547},{"$f":"C746/C747","v":0.11252667548907454},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AE747-AE743-AE744)*$A746","v":16369324.532097181},{"$f":"AE746/AE747","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BG747-BG743-BG744)*$A746","v":990586.40747570759},{"$f":"BG746/BG747","v":0.11109722488562436}]
[null,"Total",{"$f":"-C726","v":147342335.04886875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE726","v":147342335.04886875},null,null,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",{"$f":"-BG726","v":8916392.0025502499}]
[null,"Check",{"$f":"SUM(C743:C746)-C747","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE743:AE746)-AE747","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BG743:BG746)-BG747","v":0}]
[null,"2038 Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2038 Southern NW Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2038 Small Solar"]
[null,"Year",null,2038,{"$f":"D750+1","v":2039},{"$f":"E750+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,null,null,null,null,null,"Year",null,2038,{"$f":"AF750+1","v":2039},{"$f":"AG750+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,null,null,null,null,null,"Year",null,2038,{"$f":"BH750+1","v":2039},{"$f":"BI750+1","v":2040},2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D750-$D$12)","v":249623.03816814433},{"$f":"D751*(1-'Resource Options'!$AA$27)","v":248374.92297730359},{"$f":"E751*(1-'Resource Options'!$AA$27)","v":247133.04836241706},{"$f":"F751*(1-'Resource Options'!$AA$27)","v":245897.38312060497},{"$f":"G751*(1-'Resource Options'!$AA$27)","v":244667.89620500195},{"$f":"H751*(1-'Resource Options'!$AA$27)","v":243444.55672397694},{"$f":"I751*(1-'Resource Options'!$AA$27)","v":242227.33394035706},{"$f":"J751*(1-'Resource Options'!$AA$27)","v":241016.19727065528},{"$f":"K751*(1-'Resource Options'!$AA$27)","v":239811.116284302},{"$f":"L751*(1-'Resource Options'!$AA$27)","v":238612.0607028805},{"$f":"M751*(1-'Resource Options'!$AA$27)","v":237419.00039936608},{"$f":"N751*(1-'Resource Options'!$AA$27)","v":236231.90539736924},{"$f":"O751*(1-'Resource Options'!$AA$27)","v":235050.74587038238},{"$f":"P751*(1-'Resource Options'!$AA$27)","v":233875.49214103047},{"$f":"Q751*(1-'Resource Options'!$AA$27)","v":232706.11468032532},{"$f":"R751*(1-'Resource Options'!$AA$27)","v":231542.58410692369},{"$f":"S751*(1-'Resource Options'!$AA$27)","v":230384.87118638906},{"$f":"T751*(1-'Resource Options'!$AA$27)","v":229232.94683045711},{"$f":"U751*(1-'Resource Options'!$AA$27)","v":228086.78209630481},{"$f":"V751*(1-'Resource Options'!$AA$27)","v":226946.3481858233},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$28/100*'Resource Options'!$J$28*8760)*(1+'Resource Options'!$X$28)^($D750-$D$12)","v":277358.93129793816},{"$f":"AF751*(1-'Resource Options'!$AA$27)","v":275972.13664144848},{"$f":"AG751*(1-'Resource Options'!$AA$27)","v":274592.27595824125},{"$f":"AH751*(1-'Resource Options'!$AA$27)","v":273219.31457845005},{"$f":"AI751*(1-'Resource Options'!$AA$27)","v":271853.21800555778},{"$f":"AJ751*(1-'Resource Options'!$AA$27)","v":270493.95191552996},{"$f":"AK751*(1-'Resource Options'!$AA$27)","v":269141.48215595231},{"$f":"AL751*(1-'Resource Options'!$AA$27)","v":267795.77474517253},{"$f":"AM751*(1-'Resource Options'!$AA$27)","v":266456.79587144667},{"$f":"AN751*(1-'Resource Options'!$AA$27)","v":265124.51189208945},{"$f":"AO751*(1-'Resource Options'!$AA$27)","v":263798.88933262898},{"$f":"AP751*(1-'Resource Options'!$AA$27)","v":262479.89488596586},{"$f":"AQ751*(1-'Resource Options'!$AA$27)","v":261167.49541153602},{"$f":"AR751*(1-'Resource Options'!$AA$27)","v":259861.65793447834},{"$f":"AS751*(1-'Resource Options'!$AA$27)","v":258562.34964480594},{"$f":"AT751*(1-'Resource Options'!$AA$27)","v":257269.53789658193},{"$f":"AU751*(1-'Resource Options'!$AA$27)","v":255983.19020709902},{"$f":"AV751*(1-'Resource Options'!$AA$27)","v":254703.27425606351},{"$f":"AW751*(1-'Resource Options'!$AA$27)","v":253429.7578847832},{"$f":"AX751*(1-'Resource Options'!$AA$27)","v":252162.60909535928},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$26/100*'Resource Options'!$J$26*8760)*(1+'Resource Options'!$X$26)^($D750-$D$12)","v":11556.62213741409},{"$f":"BH751*(1-'Resource Options'!$AA$27)","v":11498.839026727019},{"$f":"BI751*(1-'Resource Options'!$AA$27)","v":11441.344831593384},{"$f":"BJ751*(1-'Resource Options'!$AA$27)","v":11384.138107435418},{"$f":"BK751*(1-'Resource Options'!$AA$27)","v":11327.21741689824},{"$f":"BL751*(1-'Resource Options'!$AA$27)","v":11270.581329813749},{"$f":"BM751*(1-'Resource Options'!$AA$27)","v":11214.228423164681},{"$f":"BN751*(1-'Resource Options'!$AA$27)","v":11158.157281048858},{"$f":"BO751*(1-'Resource Options'!$AA$27)","v":11102.366494643613},{"$f":"BP751*(1-'Resource Options'!$AA$27)","v":11046.854662170395},{"$f":"BQ751*(1-'Resource Options'!$AA$27)","v":10991.620388859543},{"$f":"BR751*(1-'Resource Options'!$AA$27)","v":10936.662286915245},{"$f":"BS751*(1-'Resource Options'!$AA$27)","v":10881.97897548067},{"$f":"BT751*(1-'Resource Options'!$AA$27)","v":10827.569080603267},{"$f":"BU751*(1-'Resource Options'!$AA$27)","v":10773.431235200251},{"$f":"BV751*(1-'Resource Options'!$AA$27)","v":10719.564079024249},{"$f":"BW751*(1-'Resource Options'!$AA$27)","v":10665.966258629127},{"$f":"BX751*(1-'Resource Options'!$AA$27)","v":10612.636427335981},{"$f":"BY751*(1-'Resource Options'!$AA$27)","v":10559.573245199301},{"$f":"BZ751*(1-'Resource Options'!$AA$27)","v":10506.775378973305}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M48","v":54.836101306223014},{"$f":"D752","v":54.836101306223014},{"$f":"E752","v":54.836101306223014},54.836101306223014,54.836101306223014,54.836101306223014,54.836101306223014,54.836101306223014,54.836101306223014,54.836101306223014,54.836101306223014,54.836101306223014,54.836101306223014,54.836101306223014,54.836101306223014,54.836101306223014,54.836101306223014,54.836101306223014,54.836101306223014,54.836101306223014,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P48","v":48.61798140973292},{"$f":"AF752","v":48.61798140973292},{"$f":"AG752","v":48.61798140973292},48.61798140973292,48.61798140973292,48.61798140973292,48.61798140973292,48.61798140973292,48.61798140973292,48.61798140973292,48.61798140973292,48.61798140973292,48.61798140973292,48.61798140973292,48.61798140973292,48.61798140973292,48.61798140973292,48.61798140973292,48.61798140973292,48.61798140973292,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S48","v":71.054029949899757},{"$f":"BH752","v":71.054029949899757},{"$f":"BI752","v":71.054029949899757},71.054029949899757,71.054029949899757,71.054029949899757,71.054029949899757,71.054029949899757,71.054029949899757,71.054029949899757,71.054029949899757,71.054029949899757,71.054029949899757,71.054029949899757,71.054029949899757,71.054029949899757,71.054029949899757,71.054029949899757,71.054029949899757,71.054029949899757]
[null,"Revenue",null,{"$f":"D752*D751","v":13688354.209355537},{"$f":"E752*E751","v":13619912.438308759},{"$f":"F752*F751","v":13551812.876117213},{"$f":"G752*G751","v":13484053.811736627},{"$f":"H752*H751","v":13416633.542677945},{"$f":"I752*I751","v":13349550.374964556},{"$f":"J752*J751","v":13282802.623089733},{"$f":"K752*K751","v":13216388.609974284},{"$f":"L752*L751","v":13150306.666924411},{"$f":"M752*M751","v":13084555.133589791},{"$f":"N752*N751","v":13019132.357921841},{"$f":"O752*O751","v":12954036.696132232},{"$f":"P752*P751","v":12889266.512651568},{"$f":"Q752*Q751","v":12824820.180088311},{"$f":"R752*R751","v":12760696.07918787},{"$f":"S752*S751","v":12696892.598791931},{"$f":"T752*T751","v":12633408.13579797},{"$f":"U752*U751","v":12570241.095118979},{"$f":"V752*V751","v":12507389.889643384},{"$f":"W752*W751","v":12444852.940195167},null,null,null,null,null,null,"Revenue",null,{"$f":"AF752*AF751","v":13484631.365666548},{"$f":"AG752*AG751","v":13417208.208838215},{"$f":"AH752*AH751","v":13350122.167794025},{"$f":"AI752*AI751","v":13283371.556955054},{"$f":"AJ752*AJ751","v":13216954.699170278},{"$f":"AK752*AK751","v":13150869.925674425},{"$f":"AL752*AL751","v":13085115.576046053},{"$f":"AM752*AM751","v":13019689.998165824},{"$f":"AN752*AN751","v":12954591.548174994},{"$f":"AO752*AO751","v":12889818.590434119},{"$f":"AP752*AP751","v":12825369.497481948},{"$f":"AQ752*AQ751","v":12761242.649994539},{"$f":"AR752*AR751","v":12697436.436744565},{"$f":"AS752*AS751","v":12633949.254560843},{"$f":"AT752*AT751","v":12570779.508288039},{"$f":"AU752*AU751","v":12507925.6107466},{"$f":"AV752*AV751","v":12445385.982692866},{"$f":"AW752*AW751","v":12383159.052779401},{"$f":"AX752*AX751","v":12321243.257515505},{"$f":"AY752*AY751","v":12259637.041227927},null,null,null,null,null,null,"Revenue",null,{"$f":"BH752*BH751","v":821144.57547149528},{"$f":"BI752*BI751","v":817038.85259413777},{"$f":"BJ752*BJ751","v":812953.65833116707},{"$f":"BK752*BK751","v":808888.89003951126},{"$f":"BL752*BL751","v":804844.44558931375},{"$f":"BM752*BM751","v":800820.22336136713},{"$f":"BN752*BN751","v":796816.12224456039},{"$f":"BO752*BO751","v":792832.04163333762},{"$f":"BP752*BP751","v":788867.88142517081},{"$f":"BQ752*BQ751","v":784923.54201804509},{"$f":"BR752*BR751","v":780998.92430795473},{"$f":"BS752*BS751","v":777093.92968641501},{"$f":"BT752*BT751","v":773208.46003798302},{"$f":"BU752*BU751","v":769342.41773779306},{"$f":"BV752*BV751","v":765495.7056491042},{"$f":"BW752*BW751","v":761668.22712085862},{"$f":"BX752*BX751","v":757859.88598525419},{"$f":"BY752*BY751","v":754070.58655532799},{"$f":"BZ752*BZ751","v":750300.23362255131},{"$f":"CA752*CA751","v":746548.73245443858}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(E750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(F750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(G750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(H750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(I750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(J750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(K750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(L750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(M750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(N750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},{"$f":"HLOOKUP(O750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1478071.0526283374},{"$f":"HLOOKUP(P750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1507632.4736809041},{"$f":"HLOOKUP(Q750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1537785.1231545224},{"$f":"HLOOKUP(R750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1568540.8256176128},{"$f":"HLOOKUP(S750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1599911.6421299651},{"$f":"HLOOKUP(T750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1631909.8749725644},{"$f":"HLOOKUP(U750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1664548.0724720159},{"$f":"HLOOKUP(V750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1697839.033921456},{"$f":"HLOOKUP(W750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1731795.8145998851},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1188757.9167826842},{"$f":"HLOOKUP(AG750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(AH750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(AI750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(AJ750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(AK750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(AL750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(AM750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(AN750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(AO750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(AP750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},{"$f":"HLOOKUP(AQ750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1478071.0526283374},{"$f":"HLOOKUP(AR750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1507632.4736809041},{"$f":"HLOOKUP(AS750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1537785.1231545224},{"$f":"HLOOKUP(AT750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1568540.8256176128},{"$f":"HLOOKUP(AU750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1599911.6421299651},{"$f":"HLOOKUP(AV750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1631909.8749725644},{"$f":"HLOOKUP(AW750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1664548.0724720159},{"$f":"HLOOKUP(AX750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1697839.033921456},{"$f":"HLOOKUP(AY750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1731795.8145998851},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BH750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":74297.36979891776},{"$f":"HLOOKUP(BI750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":75783.317194896095},{"$f":"HLOOKUP(BJ750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":77298.98353879404},{"$f":"HLOOKUP(BK750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":78844.963209569905},{"$f":"HLOOKUP(BL750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":80421.862473761299},{"$f":"HLOOKUP(BM750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":82030.29972323656},{"$f":"HLOOKUP(BN750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":83670.905717701273},{"$f":"HLOOKUP(BO750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":85344.323832055292},{"$f":"HLOOKUP(BP750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":87051.210308696391},{"$f":"HLOOKUP(BQ750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":88792.234514870332},{"$f":"HLOOKUP(BR750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":90568.079205167727},{"$f":"HLOOKUP(BS750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":92379.440789271088},{"$f":"HLOOKUP(BT750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":94227.029605056508},{"$f":"HLOOKUP(BU750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":96111.570197157649},{"$f":"HLOOKUP(BV750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":98033.8016011008},{"$f":"HLOOKUP(BW750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":99994.47763312282},{"$f":"HLOOKUP(BX750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":101994.36718578528},{"$f":"HLOOKUP(BY750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":104034.25452950098},{"$f":"HLOOKUP(BZ750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":106114.93962009101},{"$f":"HLOOKUP(CA750,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":108237.23841249284}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D751","v":0},{"$f":"HLOOKUP(E750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E751","v":0},{"$f":"HLOOKUP(F750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F751","v":0},{"$f":"HLOOKUP(G750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G751","v":0},{"$f":"HLOOKUP(H750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H751","v":0},{"$f":"HLOOKUP(I750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I751","v":0},{"$f":"HLOOKUP(J750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J751","v":0},{"$f":"HLOOKUP(K750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K751","v":0},{"$f":"HLOOKUP(L750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L751","v":0},{"$f":"HLOOKUP(M750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M751","v":0},{"$f":"HLOOKUP(N750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N751","v":0},{"$f":"HLOOKUP(O750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O751","v":0},{"$f":"HLOOKUP(P750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P751","v":0},{"$f":"HLOOKUP(Q750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q751","v":0},{"$f":"HLOOKUP(R750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R751","v":0},{"$f":"HLOOKUP(S750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S751","v":0},{"$f":"HLOOKUP(T750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T751","v":0},{"$f":"HLOOKUP(U750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U751","v":0},{"$f":"HLOOKUP(V750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V751","v":0},{"$f":"HLOOKUP(W750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W751","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF751","v":0},{"$f":"HLOOKUP(AG750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG751","v":0},{"$f":"HLOOKUP(AH750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH751","v":0},{"$f":"HLOOKUP(AI750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI751","v":0},{"$f":"HLOOKUP(AJ750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ751","v":0},{"$f":"HLOOKUP(AK750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK751","v":0},{"$f":"HLOOKUP(AL750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL751","v":0},{"$f":"HLOOKUP(AM750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM751","v":0},{"$f":"HLOOKUP(AN750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN751","v":0},{"$f":"HLOOKUP(AO750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO751","v":0},{"$f":"HLOOKUP(AP750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP751","v":0},{"$f":"HLOOKUP(AQ750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ751","v":0},{"$f":"HLOOKUP(AR750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR751","v":0},{"$f":"HLOOKUP(AS750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS751","v":0},{"$f":"HLOOKUP(AT750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT751","v":0},{"$f":"HLOOKUP(AU750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU751","v":0},{"$f":"HLOOKUP(AV750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV751","v":0},{"$f":"HLOOKUP(AW750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW751","v":0},{"$f":"HLOOKUP(AX750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX751","v":0},{"$f":"HLOOKUP(AY750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY751","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BH750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH751","v":0},{"$f":"HLOOKUP(BI750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI751","v":0},{"$f":"HLOOKUP(BJ750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ751","v":0},{"$f":"HLOOKUP(BK750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK751","v":0},{"$f":"HLOOKUP(BL750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL751","v":0},{"$f":"HLOOKUP(BM750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM751","v":0},{"$f":"HLOOKUP(BN750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN751","v":0},{"$f":"HLOOKUP(BO750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO751","v":0},{"$f":"HLOOKUP(BP750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP751","v":0},{"$f":"HLOOKUP(BQ750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ751","v":0},{"$f":"HLOOKUP(BR750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR751","v":0},{"$f":"HLOOKUP(BS750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS751","v":0},{"$f":"HLOOKUP(BT750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT751","v":0},{"$f":"HLOOKUP(BU750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU751","v":0},{"$f":"HLOOKUP(BV750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV751","v":0},{"$f":"HLOOKUP(BW750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW751","v":0},{"$f":"HLOOKUP(BX750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX751","v":0},{"$f":"HLOOKUP(BY750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY751","v":0},{"$f":"HLOOKUP(BZ750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ751","v":0},{"$f":"HLOOKUP(CA750,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA751","v":0}]
[null,"B&O Tax",null,{"$f":"D753*0.00275","v":37642.974075727725},{"$f":"E753*0.00275","v":37454.759205349081},37267.485409322333,37081.147982275717,36895.742242364344,36711.263531152523,36527.70721349676,36345.068677429277,36163.343334042132,35982.526617371921,35802.613984285061,35623.600914363633,35445.482909791812,35268.255495242855,35091.914217766644,34916.454646677805,34741.872373444414,34568.163011577191,34395.322196519308,34223.345585536706,null,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"B&O Tax",null,{"$f":"BH753*0.00275","v":2258.1475825466118},{"$f":"BI753*0.00275","v":2246.8568446338786},2235.6225604107094,2224.444447608656,2213.3222253706126,2202.2556142437593,2191.2443361725409,2180.2881144916782,2169.3866739192194,2158.5397405496237,2147.7470418468752,2137.008306637641,2126.3232651044532,2115.6916487789308,2105.1131905350362,2094.5876245823611,2084.1146864594489,2073.6941130271521,2063.3256424620158,2053.0090142497061]
[null,"Property Tax",null,{"$f":"C780*$B$8","v":1495377.3584109689},{"$f":"D780*$B$8","v":1412055.6498129822},1333376.5868218977,1259081.4834530668,1188926.0675807304,1122679.6778047213,1060124.5050673671,1001054.876527136,945276.57933449897,892606.22208667651,842870.63186182035,795906.28485016082,751558.76871011383,709682.27488164708,670139.11918770231,632799.28914747527,597540.0165131836,564245.37362488022,532805.89225618227,503118.20369773405,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE780*$B$8","v":1495377.3584109689},{"$f":"AF780*$B$8","v":1412055.6498129822},1333376.5868218977,1259081.4834530668,1188926.0675807304,1122679.6778047213,1060124.5050673671,1001054.876527136,945276.57933449897,892606.22208667651,842870.63186182035,795906.28485016082,751558.76871011383,709682.27488164708,670139.11918770231,632799.28914747527,597540.0165131836,564245.37362488022,532805.89225618227,503118.20369773405,null,null,null,null,null,null,"Property Tax",null,{"$f":"BG780*$B$8","v":90492.462433882494},{"$f":"BH780*$B$8","v":85450.265865357185},80689.018069269412,76193.064714880296,71947.623723245284,67938.736665762961,64153.222870773207,60578.636087313818,57203.223563551735,54015.887405344474,51006.148087883936,48164.110000453948,45480.428911017327,42946.281243660589,40553.33506788464,38293.72270435829,36160.014857066039,34145.196186800131,32242.642245685991,30446.097696904704]
[null,"Total Operating Costs",null,{"$f":"SUM(D755:D758)","v":2721778.2492693807},{"$f":"SUM(E755:E758)","v":2662043.484136669},{"$f":"SUM(F755:F758)","v":2607427.8088519247},{"$f":"SUM(G755:G758)","v":2557682.0427884609},{"$f":"SUM(H755:H758)","v":2512571.6094032759},{"$f":"SUM(I755:I758)","v":2471875.7369076586},{"$f":"SUM(J755:J758)","v":2435386.7037640843},{"$f":"SUM(K755:K758)","v":2402909.12651745},{"$f":"SUM(L755:L758)","v":2374259.2876076833},{"$f":"SUM(M755:M758)","v":2349264.5009419736},{"$f":"SUM(N755:N758)","v":2327762.5131287891},{"$f":"SUM(O755:O758)","v":2309600.9383928617},{"$f":"SUM(P755:P758)","v":2294636.7253008098},{"$f":"SUM(Q755:Q758)","v":2282735.6535314121},{"$f":"SUM(R755:R758)","v":2273771.8590230816},{"$f":"SUM(S755:S758)","v":2267627.3859241181},{"$f":"SUM(T755:T758)","v":2264191.7638591924},{"$f":"SUM(U755:U758)","v":2263361.6091084732},{"$f":"SUM(V755:V758)","v":2265040.2483741576},{"$f":"SUM(W755:W758)","v":2269137.3638831559},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF755:AF758)","v":2684135.2751936531},{"$f":"SUM(AG755:AG758)","v":2624588.7249313202},{"$f":"SUM(AH755:AH758)","v":2570160.3234426025},{"$f":"SUM(AI755:AI758)","v":2520600.8948061853},{"$f":"SUM(AJ755:AJ758)","v":2475675.8671609117},{"$f":"SUM(AK755:AK758)","v":2435164.473376506},{"$f":"SUM(AL755:AL758)","v":2398858.9965505875},{"$f":"SUM(AM755:AM758)","v":2366564.0578400204},{"$f":"SUM(AN755:AN758)","v":2338095.9442736413},{"$f":"SUM(AO755:AO758)","v":2313281.9743246017},{"$f":"SUM(AP755:AP758)","v":2291959.8991445042},{"$f":"SUM(AQ755:AQ758)","v":2273977.337478498},{"$f":"SUM(AR755:AR758)","v":2259191.2423910182},{"$f":"SUM(AS755:AS758)","v":2247467.3980361694},{"$f":"SUM(AT755:AT758)","v":2238679.9448053152},{"$f":"SUM(AU755:AU758)","v":2232710.9312774404},{"$f":"SUM(AV755:AV758)","v":2229449.8914857479},{"$f":"SUM(AW755:AW758)","v":2228793.4460968962},{"$f":"SUM(AX755:AX758)","v":2230644.9261776381},{"$f":"SUM(AY755:AY758)","v":2234914.0182976192},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BH755:BH758)","v":167047.97981534689},{"$f":"SUM(BI755:BI758)","v":163480.43990488717},{"$f":"SUM(BJ755:BJ758)","v":160223.62416847417},{"$f":"SUM(BK755:BK758)","v":157262.47237205884},{"$f":"SUM(BL755:BL758)","v":154582.80842237722},{"$f":"SUM(BM755:BM758)","v":152171.29200324329},{"$f":"SUM(BN755:BN758)","v":150015.37292464703},{"$f":"SUM(BO755:BO758)","v":148103.24803386079},{"$f":"SUM(BP755:BP758)","v":146423.82054616735},{"$f":"SUM(BQ755:BQ758)","v":144966.66166076442},{"$f":"SUM(BR755:BR758)","v":143721.97433489852},{"$f":"SUM(BS755:BS758)","v":142680.55909636267},{"$f":"SUM(BT755:BT758)","v":141833.78178117829},{"$f":"SUM(BU755:BU758)","v":141173.54308959717},{"$f":"SUM(BV755:BV758)","v":140692.24985952047},{"$f":"SUM(BW755:BW758)","v":140382.78796206348},{"$f":"SUM(BX755:BX758)","v":140238.49672931078},{"$f":"SUM(BY755:BY758)","v":140253.14482932826},{"$f":"SUM(BZ755:BZ758)","v":140420.90750823903},{"$f":"SUM(CA755:CA758)","v":140736.34512364725}]
[]
[null,"EBITDA",null,{"$f":"D753-D759","v":10966575.960086156},{"$f":"E753-E759","v":10957868.95417209},10944385.067265287,10926371.768948166,10904061.933274668,10877674.638056897,10847415.919325648,10813479.483456833,10776047.379316729,10735290.632647818,10691369.844793051,10644435.757739369,10594629.787350759,10542084.5265569,10486924.220164789,10429265.212867813,10369216.371938778,10306879.486010507,10242349.641269226,10175715.576312011,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF753-AF759","v":10800496.090472896},{"$f":"AG753-AG759","v":10792619.483906895},10779961.844351422,10762770.662148869,10741278.832009368,10715705.452297918,10686256.579495465,10653125.940325804,10616495.603901353,10576536.616109516,10533409.598337444,10487265.312516041,10438245.194353547,10386481.856524674,10332099.563482724,10275214.679469159,10215936.091207117,10154365.606682505,10090598.331337867,10024723.022930309,null,null,null,null,null,null,"EBITDA",null,{"$f":"BH753-BH759","v":654096.59565614839},{"$f":"BI753-BI759","v":653558.41268925066},652730.03416269296,651626.41766745248,650261.63716693653,648648.9313581239,646800.74931991333,644728.7935994768,642444.06087900349,639956.88035728061,637276.94997305621,634413.37059005233,631374.67825680471,628168.87464819592,624803.45578958374,621285.43915879517,617621.38925594348,613817.4417259997,609879.32611431228,605812.38733079133]
[null,"Before Tax Earnings",null,{"$f":"D761-D781-D771","v":-20581120.082268603},{"$f":"E761-E763-E781","v":-31890211.842551388},-14764463.410768799,-4498937.3178722858,-4521247.1535457838,3165020.0946466709,10847415.919325648,10813479.483456833,10776047.379316729,10735290.632647818,10691369.844793051,10644435.757739369,10594629.787350759,10542084.5265569,10486924.220164789,10429265.212867813,10369216.371938778,10306879.486010507,10242349.641269226,10175715.576312011,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF761-AF781-AF771","v":-22318754.835162714},{"$f":"AG761-AG763-AG781","v":-34666852.211786553},-16495721.173064645,-5602639.1483007707,-5624130.9784402717,2533000.5470730988,10686256.579495465,10653125.940325804,10616495.603901353,10576536.616109516,10533409.598337444,10487265.312516041,10438245.194353547,10386481.856524674,10332099.563482724,10275214.679469159,10215936.091207117,10154365.606682505,10090598.331337867,10024723.022930309,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BH761-BH781-BH771","v":-1350108.2649892962},{"$f":"BI761-BI763-BI781","v":-2097412.4453007774},-997852.48063132376,-338723.09120895748,-340087.87170947343,153474.17691991891,646800.74931991333,644728.7935994768,642444.06087900349,639956.88035728061,637276.94997305621,634413.37059005233,631374.67825680471,628168.87464819592,624803.45578958374,621285.43915879517,617621.38925594348,613817.4417259997,609879.32611431228,605812.38733079133]
[null,"ITC",null,{"$f":"-C767*0.1","v":14953773.584109688},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-AE767*0.1","v":14953773.584109688},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-BG767*0.1","v":904924.62433882488},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D762*$B$6-D763","v":-19275808.801386096},-6696944.4869357916,-3100537.316261448,-944776.83675318002,-949461.90224461455,664654.21987580089,2277957.3430583859,2270830.6915259347,2262969.9496565131,2254411.0328560416,2245187.6674065408,2235331.5091252672,2224872.2553436593,2213837.7505769487,2202254.0862346054,2190145.6947022406,2177535.4381071432,2164444.6920622066,2150893.4246665374,2136900.2710255221,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF762*$B$6-AF763","v":-19640712.099493857},-7280038.9644751763,-3464101.4463435756,-1176554.2211431619,-1181067.505472457,531930.11488535069,2244113.8816940477,2237156.4474684186,2229464.0768192839,2221072.6893829983,2212016.0156508633,2202325.7156283688,2192031.4908142448,2181161.1898701815,2169740.9083313718,2157795.0826885235,2145346.5791534944,2132416.7774033262,2119025.6495809522,2105191.8348153648,null,null,null,null,null,null,"Federal Tax",null,{"$f":"BH762*$B$6-BH763","v":-1188447.3599865772},-440456.61351316323,-209549.02093257799,-71131.849153881063,-71418.453058989413,32229.577153182971,135828.1573571818,135393.04665589012,134913.25278459073,134390.94487502892,133828.15949434179,133226.80782391099,132588.68243392897,131915.46367612114,131208.72571581259,130469.94222334698,129700.49174374812,128901.66276245994,128074.65848400557,127220.60133946617]
[]
[]
[{"$f":"IRR(C767:X767,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D750,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-149537735.84109688},{"$f":"D761-D764","v":30242384.761472251},17654813.44110788,14044922.383526735,11871148.605701346,11853523.835519282,10213020.418181095,8569458.5762672611,8542648.791930899,8513077.429660216,8480879.5997917764,8446182.1773865111,8409104.2486141026,8369757.5320071001,8328246.775979951,8284670.1339301839,8239119.5181655725,8191680.9338316349,8142434.7939483002,8091456.2166026887,8038815.3052864894,{"$f":"C767*-0.3","v":44861320.752329059},null,null,null,null,{"$f":"IRR(AE767:AZ767,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF750,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$27)","v":-149537735.84109688},{"$f":"AF761-AF764","v":30441208.189966753},18072658.448382072,14244063.290694997,11939324.883292031,11922346.337481825,10183775.337412568,8442142.6978014186,8415969.4928573854,8387031.5270820688,8355463.9267265182,8321393.5826865807,8284939.5968876723,8246213.7035393026,8205320.6666544927,8162358.6551513523,8117419.5967806354,8070589.5120536219,8021948.8292791788,7971572.6817569155,7919531.1881149448,{"$f":"AE767*-0.3","v":44861320.752329059},null,null,null,null,{"$f":"IRR(BG767:CB767,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BH750,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$25)","v":-9049246.2433882486},{"$f":"BH761-BH764","v":1842543.9556427256},1094015.026202414,862279.05509527097,722758.26682133356,721680.0902259259,616419.35420494096,510972.59196273156,509335.74694358668,507530.80809441279,505565.93548225169,503448.79047871439,501186.56276614137,498785.99582287576,496253.41097207478,493594.73007377115,490815.4969354482,487920.89751219534,484915.77896353975,481804.66763030668,478591.78599132516,{"$f":"BG767*-0.3","v":2714773.8730164743}]
[{"$f":"IRR(C768:X768,0.1)","v":8.6331420133537673E-2},"ROE",{"$f":"-C787","v":-16826984.274362057},{"$f":"D767-D771-D773-D782-D763","v":2013436.3069718983},1005352.207975246,994699.93731886987,980469.4316483452,962844.6614662814,941998.69824424176,918094.31044655479,891284.52611019276,861713.16383950971,829515.33397107013,794817.91156580485,757739.98279339634,718393.2661863938,676882.51015924476,633305.86810947768,587755.25234486535,540316.66801092867,491070.52812759392,440091.95078198239,387451.03946578316,{"$f":"X767","v":44861320.752329059},null,null,null,null,{"$f":"IRR(AE768:AZ768,0.1)","v":8.5958379940313634E-2},"ROE",{"$f":"-AE787","v":-16613227.467625428},{"$f":"AF767-AF771-AF773-AF782-AF763","v":1966711.6087888759},972002.05527802557,962002.52002920024,948421.48608918488,931442.94027897995,911239.97030693432,887975.36079299776,861802.15584896412,832864.19007364754,801296.58971809689,767226.24567815941,730772.25987925101,692046.36653088033,651153.32964607142,608191.31814293098,563252.25977221504,516422.17504520062,467781.49227075838,417405.34474849422,365363.85110652354,{"$f":"AZ767","v":44861320.752329059},null,null,null,null,{"$f":"IRR(BG768:CB768,0.1)","v":8.5989002824625071E-2},"ROE",{"$f":"-BG787","v":-1005346.1449470955},{"$f":"BH767-BH771-BH773-BH782-BH763","v":119415.47726716765},59172.217098966241,58517.798062985414,57645.941031745489,56567.764436337835,55293.726847375932,53833.663037189574,52196.818018044723,50391.879168870801,48427.006556709646,46309.861553172406,44047.633840599388,41647.066897333716,39114.482046532794,36455.801148229162,33676.568009906216,30781.968586653355,27776.850037997763,24665.73870476475,21452.857065783173,{"$f":"CB767","v":2714773.8730164743}]
[]
[]
[null,"Interest",null,{"$f":"C774*$B$7","v":4767645.5444025835},4623459.6083316775,4472064.3754572263,4313099.3809390515,4146186.1366949687,3970927.2302386817,3786905.3784595802,3593682.4340915242,3390798.3425050648,3177770.0463392828,2954090.3353652116,2719226.638842437,2472619.7574935234,2213682.5320771644,1941798.4453899872,1656320.1543684513,1356567.9487958385,1041828.1329445951,711351.3263007896,364350.67932479369,null,null,null,null,null,null,"Interest",null,{"$f":"AE774*$B$7","v":4707081.1158272056},4564726.8047681442,4415254.7781561306,4258309.1502135163,4093516.2408737713,3920483.6860670391,3738799.5035199695,3548031.1118455473,3347724.3005874036,3137402.1487663528,2916563.8893542495,2684683.7169715408,2441209.5359696965,2185561.6459177602,1917131.3613632275,1635279.5625809678,1339335.1738595953,1028593.5657021538,702314.87713684049,359722.25414326135,null,null,null,null,null,null,"Interest",null,{"$f":"BG774*$B$7","v":284848.07440167706},276233.53167548386,267188.26181298093,257690.7284573529,247718.31843394344,237247.28790936351,226252.70585855457,214708.3947052052,202586.86799418833,189859.26494762066,176495.28174872458,162463.09938988369,147729.30791310078,132258.82686247872,116014.82175932555,98958.616401014733,81049.600774788356,62245.134367250677,42500.444639336114,21768.520425025818]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C786)","v":7651364.2658207063},{"$f":"-PMT($B$7,20,$C786)","v":7651364.2658207063},7651364.2658207063,7651364.2658207063,7651364.2658207063,7651364.2658207063,7651364.2658207063,7651364.2658207063,7651364.2658207063,7651364.2658207063,7651364.2658207063,7651364.2658207063,7651364.2658207063,7651364.2658207063,7651364.2658207063,7651364.2658207063,7651364.2658207063,7651364.2658207063,7651364.2658207063,7651364.2658207063,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE786)","v":7554167.3370084213},{"$f":"-PMT($B$7,20,$AE786)","v":7554167.3370084213},7554167.3370084213,7554167.3370084213,7554167.3370084213,7554167.3370084213,7554167.3370084213,7554167.3370084213,7554167.3370084213,7554167.3370084213,7554167.3370084213,7554167.3370084213,7554167.3370084213,7554167.3370084213,7554167.3370084213,7554167.3370084213,7554167.3370084213,7554167.3370084213,7554167.3370084213,7554167.3370084213,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BG786)","v":457138.92892554199},{"$f":"-PMT($B$7,20,$BG786)","v":457138.92892554199},457138.92892554199,457138.92892554199,457138.92892554199,457138.92892554199,457138.92892554199,457138.92892554199,457138.92892554199,457138.92892554199,457138.92892554199,457138.92892554199,457138.92892554199,457138.92892554199,457138.92892554199,457138.92892554199,457138.92892554199,457138.92892554199,457138.92892554199,457138.92892554199]
[null,"Sinking Fund",null,{"$f":"D772-D771","v":2883718.7214181228},{"$f":"E772-E771","v":3027904.6574890288},{"$f":"F772-F771","v":3179299.89036348},{"$f":"G772-G771","v":3338264.8848816548},{"$f":"H772-H771","v":3505178.1291257376},{"$f":"I772-I771","v":3680437.0355820246},{"$f":"J772-J771","v":3864458.887361126},{"$f":"K772-K771","v":4057681.831729182},{"$f":"L772-L771","v":4260565.9233156415},{"$f":"M772-M771","v":4473594.2194814235},{"$f":"N772-N771","v":4697273.9304554947},{"$f":"O772-O771","v":4932137.6269782688},{"$f":"P772-P771","v":5178744.5083271824},{"$f":"Q772-Q771","v":5437681.7337435419},{"$f":"R772-R771","v":5709565.8204307193},{"$f":"S772-S771","v":5995044.1114522554},{"$f":"T772-T771","v":6294796.317024868},{"$f":"U772-U771","v":6609536.1328761112},{"$f":"V772-V771","v":6940012.9395199167},{"$f":"W772-W771","v":7287013.5864959126},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF772-AF771","v":2847086.2211812157},{"$f":"AG772-AG771","v":2989440.5322402772},{"$f":"AH772-AH771","v":3138912.5588522907},{"$f":"AI772-AI771","v":3295858.186794905},{"$f":"AJ772-AJ771","v":3460651.0961346501},{"$f":"AK772-AK771","v":3633683.6509413822},{"$f":"AL772-AL771","v":3815367.8334884518},{"$f":"AM772-AM771","v":4006136.225162874},{"$f":"AN772-AN771","v":4206443.0364210177},{"$f":"AO772-AO771","v":4416765.1882420685},{"$f":"AP772-AP771","v":4637603.4476541718},{"$f":"AQ772-AQ771","v":4869483.6200368805},{"$f":"AR772-AR771","v":5112957.8010387253},{"$f":"AS772-AS771","v":5368605.6910906611},{"$f":"AT772-AT771","v":5637035.9756451938},{"$f":"AU772-AU771","v":5918887.7744274531},{"$f":"AV772-AV771","v":6214832.163148826},{"$f":"AW772-AW771","v":6525573.771306267},{"$f":"AX772-AX771","v":6851852.4598715808},{"$f":"AY772-AY771","v":7194445.08286516},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"BH772-BH771","v":172290.85452386492},{"$f":"BI772-BI771","v":180905.39725005813},{"$f":"BJ772-BJ771","v":189950.66711256106},{"$f":"BK772-BK771","v":199448.20046818908},{"$f":"BL772-BL771","v":209420.61049159855},{"$f":"BM772-BM771","v":219891.64101617847},{"$f":"BN772-BN771","v":230886.22306698741},{"$f":"BO772-BO771","v":242430.53422033679},{"$f":"BP772-BP771","v":254552.06093135366},{"$f":"BQ772-BQ771","v":267279.66397792136},{"$f":"BR772-BR771","v":280643.64717681741},{"$f":"BS772-BS771","v":294675.8295356583},{"$f":"BT772-BT771","v":309409.62101244123},{"$f":"BU772-BU771","v":324880.1020630633},{"$f":"BV772-BV771","v":341124.10716621642},{"$f":"BW772-BW771","v":358180.31252452725},{"$f":"BX772-BX771","v":376089.32815075363},{"$f":"BY772-BY771","v":394893.79455829132},{"$f":"BZ772-BZ771","v":414638.48428620584},{"$f":"CA772-CA771","v":435370.40850051615}]
[null,"Mortgage Balance",{"$f":"C786","v":95352910.888051674},{"$f":"C774-D773","v":92469192.166633546},{"$f":"D774-E773","v":89441287.509144515},{"$f":"E774-F773","v":86261987.61878103},{"$f":"F774-G773","v":82923722.73389937},{"$f":"G774-H773","v":79418544.604773626},{"$f":"H774-I773","v":75738107.569191605},{"$f":"I774-J773","v":71873648.681830481},{"$f":"J774-K773","v":67815966.850101292},{"$f":"K774-L773","v":63555400.926785648},{"$f":"L774-M773","v":59081806.707304224},{"$f":"M774-N773","v":54384532.776848733},{"$f":"N774-O773","v":49452395.149870463},{"$f":"O774-P773","v":44273650.641543284},{"$f":"P774-Q773","v":38835968.907799743},{"$f":"Q774-R773","v":33126403.087369025},{"$f":"R774-S773","v":27131358.975916769},{"$f":"S774-T773","v":20836562.658891901},{"$f":"T774-U773","v":14227026.52601579},{"$f":"U774-V773","v":7287013.5864958735},{"$f":"V774-W773","v":-3.9115548133850098E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE786","v":94141622.316544101},{"$f":"AE774-AF773","v":91294536.095362887},{"$f":"AF774-AG773","v":88305095.563122615},{"$f":"AG774-AH773","v":85166183.00427033},{"$f":"AH774-AI773","v":81870324.817475423},{"$f":"AI774-AJ773","v":78409673.721340775},{"$f":"AJ774-AK773","v":74775990.070399389},{"$f":"AK774-AL773","v":70960622.236910939},{"$f":"AL774-AM773","v":66954486.011748068},{"$f":"AM774-AN773","v":62748042.975327052},{"$f":"AN774-AO773","v":58331277.787084982},{"$f":"AO774-AP773","v":53693674.339430809},{"$f":"AP774-AQ773","v":48824190.719393931},{"$f":"AQ774-AR773","v":43711232.918355204},{"$f":"AR774-AS773","v":38342627.227264546},{"$f":"AS774-AT773","v":32705591.251619354},{"$f":"AT774-AU773","v":26786703.477191903},{"$f":"AU774-AV773","v":20571871.314043075},{"$f":"AV774-AW773","v":14046297.542736808},{"$f":"AW774-AX773","v":7194445.082865227},{"$f":"AX774-AY773","v":6.7055225372314453E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"BG786","v":5696961.4880335415},{"$f":"BG774-BH773","v":5524670.6335096769},{"$f":"BH774-BI773","v":5343765.2362596188},{"$f":"BI774-BJ773","v":5153814.5691470578},{"$f":"BJ774-BK773","v":4954366.3686788687},{"$f":"BK774-BL773","v":4744945.7581872698},{"$f":"BL774-BM773","v":4525054.117171091},{"$f":"BM774-BN773","v":4294167.8941041036},{"$f":"BN774-BO773","v":4051737.3598837666},{"$f":"BO774-BP773","v":3797185.2989524128},{"$f":"BP774-BQ773","v":3529905.6349744913},{"$f":"BQ774-BR773","v":3249261.9877976738},{"$f":"BR774-BS773","v":2954586.1582620153},{"$f":"BS774-BT773","v":2645176.537249574},{"$f":"BT774-BU773","v":2320296.4351865109},{"$f":"BU774-BV773","v":1979172.3280202944},{"$f":"BV774-BW773","v":1620992.0154957671},{"$f":"BW774-BX773","v":1244902.6873450135},{"$f":"BX774-BY773","v":850008.89278672216},{"$f":"BY774-BZ773","v":435370.40850051632},{"$f":"BZ774-CA773","v":0}]
[]
[]
[null,"Book Depr",null,{"$f":"-($C767)/20","v":7476886.7920548441},{"$f":"-($C767)/20","v":7476886.7920548441},7476886.7920548441,7476886.7920548441,7476886.7920548441,7476886.7920548441,7476886.7920548441,7476886.7920548441,7476886.7920548441,7476886.7920548441,7476886.7920548441,7476886.7920548441,7476886.7920548441,7476886.7920548441,7476886.7920548441,7476886.7920548441,7476886.7920548441,7476886.7920548441,7476886.7920548441,7476886.7920548441,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($AE$29)/20","v":6118979.2150024921},{"$f":"-($AE$29)/20","v":6118979.2150024921},6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($BG$29)/20","v":370288.80612163444},{"$f":"-($BG$29)/20","v":370288.80612163444},370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444]
[null,"Accum Depreciation",null,{"$f":"SUM($D777:D777)","v":7476886.7920548441},{"$f":"SUM($D777:E777)","v":14953773.584109688},{"$f":"SUM($D777:F777)","v":22430660.376164533},{"$f":"SUM($D777:G777)","v":29907547.168219376},{"$f":"SUM($D777:H777)","v":37384433.96027422},{"$f":"SUM($D777:I777)","v":44861320.752329066},{"$f":"SUM($D777:J777)","v":52338207.544383913},{"$f":"SUM($D777:K777)","v":59815094.33643876},{"$f":"SUM($D777:L777)","v":67291981.128493607},{"$f":"SUM($D777:M777)","v":74768867.920548454},{"$f":"SUM($D777:N777)","v":82245754.712603301},{"$f":"SUM($D777:O777)","v":89722641.504658148},{"$f":"SUM($D777:P777)","v":97199528.296712995},{"$f":"SUM($D777:Q777)","v":104676415.08876784},{"$f":"SUM($D777:R777)","v":112153301.88082269},{"$f":"SUM($D777:S777)","v":119630188.67287754},{"$f":"SUM($D777:T777)","v":127107075.46493238},{"$f":"SUM($D777:U777)","v":134583962.25698721},{"$f":"SUM($D777:V777)","v":142060849.04904205},{"$f":"SUM($D777:W777)","v":149537735.84109688},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AF777:AF777)","v":6118979.2150024921},{"$f":"SUM($AF777:AG777)","v":12237958.430004984},{"$f":"SUM($AF777:AH777)","v":18356937.645007476},{"$f":"SUM($AF777:AI777)","v":24475916.860009968},{"$f":"SUM($AF777:AJ777)","v":30594896.07501246},{"$f":"SUM($AF777:AK777)","v":36713875.290014952},{"$f":"SUM($AF777:AL777)","v":42832854.505017444},{"$f":"SUM($AF777:AM777)","v":48951833.720019937},{"$f":"SUM($AF777:AN777)","v":55070812.935022429},{"$f":"SUM($AF777:AO777)","v":61189792.150024921},{"$f":"SUM($AF777:AP777)","v":67308771.365027413},{"$f":"SUM($AF777:AQ777)","v":73427750.580029905},{"$f":"SUM($AF777:AR777)","v":79546729.795032397},{"$f":"SUM($AF777:AS777)","v":85665709.010034889},{"$f":"SUM($AF777:AT777)","v":91784688.225037381},{"$f":"SUM($AF777:AU777)","v":97903667.440039873},{"$f":"SUM($AF777:AV777)","v":104022646.65504237},{"$f":"SUM($AF777:AW777)","v":110141625.87004486},{"$f":"SUM($AF777:AX777)","v":116260605.08504735},{"$f":"SUM($AF777:AY777)","v":122379584.30004984},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BH777:BH777)","v":370288.80612163444},{"$f":"SUM($BH777:BI777)","v":740577.61224326887},{"$f":"SUM($BH777:BJ777)","v":1110866.4183649034},{"$f":"SUM($BH777:BK777)","v":1481155.2244865377},{"$f":"SUM($BH777:BL777)","v":1851444.0306081721},{"$f":"SUM($BH777:BM777)","v":2221732.8367298064},{"$f":"SUM($BH777:BN777)","v":2592021.6428514407},{"$f":"SUM($BH777:BO777)","v":2962310.448973075},{"$f":"SUM($BH777:BP777)","v":3332599.2550947093},{"$f":"SUM($BH777:BQ777)","v":3702888.0612163437},{"$f":"SUM($BH777:BR777)","v":4073176.867337978},{"$f":"SUM($BH777:BS777)","v":4443465.6734596128},{"$f":"SUM($BH777:BT777)","v":4813754.4795812471},{"$f":"SUM($BH777:BU777)","v":5184043.2857028814},{"$f":"SUM($BH777:BV777)","v":5554332.0918245157},{"$f":"SUM($BH777:BW777)","v":5924620.89794615},{"$f":"SUM($BH777:BX777)","v":6294909.7040677844},{"$f":"SUM($BH777:BY777)","v":6665198.5101894187},{"$f":"SUM($BH777:BZ777)","v":7035487.316311053},{"$f":"SUM($BH777:CA777)","v":7405776.1224326873}]
[null,"End Year Book Value",null,{"$f":"-$C767-D778","v":142060849.04904205},134583962.25698718,127107075.46493235,119630188.67287751,112153301.88082266,104676415.08876781,97199528.296712965,89722641.504658118,82245754.712603271,74768867.920548424,67291981.128493577,59815094.33643873,52338207.544383883,44861320.752329037,37384433.96027419,29907547.168219343,22430660.376164496,14953773.584109664,7476886.792054832,0,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE767-AF778","v":143418756.6260944},{"$f":"-$AE767-AG778","v":137299777.41109189},{"$f":"-$AE767-AH778","v":131180798.1960894},{"$f":"-$AE767-AI778","v":125061818.98108691},{"$f":"-$AE767-AJ778","v":118942839.76608442},{"$f":"-$AE767-AK778","v":112823860.55108193},{"$f":"-$AE767-AL778","v":106704881.33607943},{"$f":"-$AE767-AM778","v":100585902.12107694},{"$f":"-$AE767-AN778","v":94466922.906074449},{"$f":"-$AE767-AO778","v":88347943.691071957},{"$f":"-$AE767-AP778","v":82228964.476069465},{"$f":"-$AE767-AQ778","v":76109985.261066973},{"$f":"-$AE767-AR778","v":69991006.046064481},{"$f":"-$AE767-AS778","v":63872026.831061989},{"$f":"-$AE767-AT778","v":57753047.616059497},{"$f":"-$AE767-AU778","v":51634068.401057005},{"$f":"-$AE767-AV778","v":45515089.186054513},{"$f":"-$AE767-AW778","v":39396109.971052021},{"$f":"-$AE767-AX778","v":33277130.756049529},{"$f":"-$AE767-AY778","v":27158151.541047037},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BG767-BH778","v":8678957.4372666143},{"$f":"-$BG767-BI778","v":8308668.63114498},{"$f":"-$BG767-BJ778","v":7938379.8250233456},{"$f":"-$BG767-BK778","v":7568091.0189017113},{"$f":"-$BG767-BL778","v":7197802.212780077},{"$f":"-$BG767-BM778","v":6827513.4066584427},{"$f":"-$BG767-BN778","v":6457224.6005368084},{"$f":"-$BG767-BO778","v":6086935.7944151741},{"$f":"-$BG767-BP778","v":5716646.9882935397},{"$f":"-$BG767-BQ778","v":5346358.1821719054},{"$f":"-$BG767-BR778","v":4976069.3760502711},{"$f":"-$BG767-BS778","v":4605780.5699286358},{"$f":"-$BG767-BT778","v":4235491.7638070015},{"$f":"-$BG767-BU778","v":3865202.9576853672},{"$f":"-$BG767-BV778","v":3494914.1515637329},{"$f":"-$BG767-BW778","v":3124625.3454420986},{"$f":"-$BG767-BX778","v":2754336.5393204642},{"$f":"-$BG767-BY778","v":2384047.7331988299},{"$f":"-$BG767-BZ778","v":2013758.9270771956},{"$f":"-$BG767-CA778","v":1643470.1209555613}]
[null,"Prop. Tax Value",{"$f":"-C767","v":149537735.84109688},{"$f":"C780/(($C780/$X780)^(1/21))","v":141205564.98129821},{"$f":"D780/(($C780/$X780)^(1/21))","v":133337658.68218976},125908148.34530666,118892606.75807303,112267967.78047213,106012450.50673671,100105487.6527136,94527657.933449894,89260622.208667651,84287063.186182037,79590628.485016078,75155876.871011376,70968227.488164708,67013911.918770224,63279928.914747521,59754001.651318364,56424537.362488024,53280589.225618228,50311820.369773403,47508469.889504582,{"$f":"X767","v":44861320.752329059},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE767","v":149537735.84109688},{"$f":"AE780/(($AE780/$AZ780)^(1/21))","v":141205564.98129821},{"$f":"AF780/(($AE780/$AZ780)^(1/21))","v":133337658.68218976},125908148.34530666,118892606.75807303,112267967.78047213,106012450.50673671,100105487.6527136,94527657.933449894,89260622.208667651,84287063.186182037,79590628.485016078,75155876.871011376,70968227.488164708,67013911.918770224,63279928.914747521,59754001.651318364,56424537.362488024,53280589.225618228,50311820.369773403,47508469.889504582,{"$f":"AZ767","v":44861320.752329059},null,null,null,null,null,"Prop. Tax Value",{"$f":"-BG767","v":9049246.2433882486},{"$f":"BG780/(($BG780/$CB780)^(1/21))","v":8545026.5865357183},{"$f":"BH780/(($BG780/$CB780)^(1/21))","v":8068901.8069269415},7619306.4714880288,7194762.3723245282,6793873.6665762961,6415322.2870773207,6057863.6087313816,5720322.3563551735,5401588.7405344471,5100614.8087883936,4816411.0000453945,4548042.8911017329,4294628.124366059,4055333.5067884643,3829372.2704358292,3616001.4857066036,3414519.6186800133,3224264.2245685989,3044609.7696904703,2874965.5748002236,{"$f":"CB767","v":2714773.8730164743}]
[null,"Tax Dep",null,{"$f":"($C603*0.95)*-D$4","v":26780050.497952174},{"$f":"($C603*0.95)*-E$4","v":42848080.796723478},25708848.478034087,15425309.086820452,15425309.086820452,7712654.5434102258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AE767*0.95)*-D$4","v":28412169.809808403},{"$f":"($AE767*0.95)*-E$4","v":45459471.695693448},{"$f":"($AE767*0.95)*-F$4","v":27275683.017416067},{"$f":"($AE767*0.95)*-G$4","v":16365409.810449639},{"$f":"($AE767*0.95)*-H$4","v":16365409.810449639},{"$f":"($AE767*0.95)*-I$4","v":8182704.9052248197},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BG767*0.95)*-D$4","v":1719356.7862437675},{"$f":"($BG767*0.95)*-E$4","v":2750970.8579900279},{"$f":"($BG767*0.95)*-F$4","v":1650582.5147940167},{"$f":"($BG767*0.95)*-G$4","v":990349.50887640996},{"$f":"($BG767*0.95)*-H$4","v":990349.50887640996},{"$f":"($BG767*0.95)*-I$4","v":495174.75443820498}]
[null,"After Tax Dep. Value",null,{"$f":"D781*$B$6","v":5623810.6045699567},{"$f":"E781*$B$6","v":8998096.9673119299},{"$f":"F781*$B$6","v":5398858.1803871579},{"$f":"G781*$B$6","v":3239314.9082322945},{"$f":"H781*$B$6","v":3239314.9082322945},{"$f":"I781*$B$6","v":1619657.4541161472},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF781*$B$6","v":5966555.660059764},{"$f":"AG781*$B$6","v":9546489.0560956243},{"$f":"AH781*$B$6","v":5727893.4336573742},{"$f":"AI781*$B$6","v":3436736.0601944244},{"$f":"AJ781*$B$6","v":3436736.0601944244},{"$f":"AK781*$B$6","v":1718368.0300972122},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BH781*$B$6","v":361064.92511119117},{"$f":"BI781*$B$6","v":577703.88017790578},{"$f":"BJ781*$B$6","v":346622.32810674352},{"$f":"BK781*$B$6","v":207973.39686404608},{"$f":"BL781*$B$6","v":207973.39686404608},{"$f":"BM781*$B$6","v":103986.69843202304}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D782:I782)","v":23382351.347739518},{"$f":"C784/C788","v":0.1563642194809361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AF782:AK782)","v":24807396.72598372},{"$f":"AE784/AE788","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BH782:BM782)","v":1501214.6624274014},{"$f":"BG784/BG788","v":0.16589389017060405}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D763:W763)","v":13975489.330943633},{"$f":"C785/C788","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AF763:AY763)","v":13975489.330943633},{"$f":"AE785/AE788","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BH763:CA763)","v":845723.94798021007},{"$f":"BG785/BG788","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C788-C784-C785)*$A786","v":95352910.888051674},{"$f":"C786/C788","v":0.63765116110475573},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AE788-AE784-AE785)*$A786","v":94141622.316544101},{"$f":"AE786/AE788","v":0.62955094101853804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BG788-BG784-BG785)*$A786","v":5696961.4880335415},{"$f":"BG786/BG788","v":0.62955094101853792}]
[0.15,"Equity",{"$f":"(C788-C784-C785)*$A787","v":16826984.274362057},{"$f":"C787/C788","v":0.11252667548907452},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AE788-AE784-AE785)*$A787","v":16613227.467625428},{"$f":"AE787/AE788","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BG788-BG784-BG785)*$A787","v":1005346.1449470955},{"$f":"BG787/BG788","v":0.11109722488562435}]
[null,"Total",{"$f":"-C767","v":149537735.84109688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE767","v":149537735.84109688},null,null,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",{"$f":"-BG767","v":9049246.2433882486}]
[null,"Check",{"$f":"SUM(C784:C787)-C788","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE784:AE787)-AE788","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BG784:BG787)-BG788","v":0}]
[null,"2039 Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2039 Southern NW Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2039 Small Solar"]
[null,"Year",null,2039,{"$f":"D791+1","v":2040},{"$f":"E791+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,null,null,null,null,null,"Year",null,2039,{"$f":"AF791+1","v":2040},{"$f":"AG791+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,null,null,null,null,null,"Year",null,2039,{"$f":"BH791+1","v":2040},{"$f":"BI791+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058]
[null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D791-$D$12)","v":250371.90728264875},{"$f":"D792*(1-'Resource Options'!$AA$27)","v":249120.0477462355},{"$f":"E792*(1-'Resource Options'!$AA$27)","v":247874.44750750432},{"$f":"F792*(1-'Resource Options'!$AA$27)","v":246635.07526996679},{"$f":"G792*(1-'Resource Options'!$AA$27)","v":245401.89989361697},{"$f":"H792*(1-'Resource Options'!$AA$27)","v":244174.89039414888},{"$f":"I792*(1-'Resource Options'!$AA$27)","v":242954.01594217814},{"$f":"J792*(1-'Resource Options'!$AA$27)","v":241739.24586246724},{"$f":"K792*(1-'Resource Options'!$AA$27)","v":240530.54963315491},{"$f":"L792*(1-'Resource Options'!$AA$27)","v":239327.89688498914},{"$f":"M792*(1-'Resource Options'!$AA$27)","v":238131.25740056418},{"$f":"N792*(1-'Resource Options'!$AA$27)","v":236940.60111356137},{"$f":"O792*(1-'Resource Options'!$AA$27)","v":235755.89810799356},{"$f":"P792*(1-'Resource Options'!$AA$27)","v":234577.11861745358},{"$f":"Q792*(1-'Resource Options'!$AA$27)","v":233404.23302436632},{"$f":"R792*(1-'Resource Options'!$AA$27)","v":232237.21185924447},{"$f":"S792*(1-'Resource Options'!$AA$27)","v":231076.02579994826},{"$f":"T792*(1-'Resource Options'!$AA$27)","v":229920.64567094852},{"$f":"U792*(1-'Resource Options'!$AA$27)","v":228771.04244259378},{"$f":"V792*(1-'Resource Options'!$AA$27)","v":227627.1872303808},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$28/100*'Resource Options'!$J$28*8760)*(1+'Resource Options'!$X$28)^($D791-$D$12)","v":278191.00809183193},{"$f":"AF792*(1-'Resource Options'!$AA$27)","v":276800.05305137276},{"$f":"AG792*(1-'Resource Options'!$AA$27)","v":275416.05278611591},{"$f":"AH792*(1-'Resource Options'!$AA$27)","v":274038.9725221853},{"$f":"AI792*(1-'Resource Options'!$AA$27)","v":272668.77765957435},{"$f":"AJ792*(1-'Resource Options'!$AA$27)","v":271305.4337712765},{"$f":"AK792*(1-'Resource Options'!$AA$27)","v":269948.90660242009},{"$f":"AL792*(1-'Resource Options'!$AA$27)","v":268599.16206940799},{"$f":"AM792*(1-'Resource Options'!$AA$27)","v":267256.16625906096},{"$f":"AN792*(1-'Resource Options'!$AA$27)","v":265919.88542776566},{"$f":"AO792*(1-'Resource Options'!$AA$27)","v":264590.28600062686},{"$f":"AP792*(1-'Resource Options'!$AA$27)","v":263267.3345706237},{"$f":"AQ792*(1-'Resource Options'!$AA$27)","v":261950.99789777058},{"$f":"AR792*(1-'Resource Options'!$AA$27)","v":260641.24290828171},{"$f":"AS792*(1-'Resource Options'!$AA$27)","v":259338.03669374029},{"$f":"AT792*(1-'Resource Options'!$AA$27)","v":258041.34651027157},{"$f":"AU792*(1-'Resource Options'!$AA$27)","v":256751.13977772021},{"$f":"AV792*(1-'Resource Options'!$AA$27)","v":255467.38407883162},{"$f":"AW792*(1-'Resource Options'!$AA$27)","v":254190.04715843746},{"$f":"AX792*(1-'Resource Options'!$AA$27)","v":252919.09692264526},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$26/100*'Resource Options'!$J$26*8760)*(1+'Resource Options'!$X$26)^($D791-$D$12)","v":11591.292003826331},{"$f":"BH792*(1-'Resource Options'!$AA$27)","v":11533.335543807199},{"$f":"BI792*(1-'Resource Options'!$AA$27)","v":11475.668866088163},{"$f":"BJ792*(1-'Resource Options'!$AA$27)","v":11418.290521757723},{"$f":"BK792*(1-'Resource Options'!$AA$27)","v":11361.199069148934},{"$f":"BL792*(1-'Resource Options'!$AA$27)","v":11304.393073803189},{"$f":"BM792*(1-'Resource Options'!$AA$27)","v":11247.871108434172},{"$f":"BN792*(1-'Resource Options'!$AA$27)","v":11191.631752892001},{"$f":"BO792*(1-'Resource Options'!$AA$27)","v":11135.67359412754},{"$f":"BP792*(1-'Resource Options'!$AA$27)","v":11079.995226156901},{"$f":"BQ792*(1-'Resource Options'!$AA$27)","v":11024.595250026117},{"$f":"BR792*(1-'Resource Options'!$AA$27)","v":10969.472273775988},{"$f":"BS792*(1-'Resource Options'!$AA$27)","v":10914.624912407107},{"$f":"BT792*(1-'Resource Options'!$AA$27)","v":10860.051787845072},{"$f":"BU792*(1-'Resource Options'!$AA$27)","v":10805.751528905846},{"$f":"BV792*(1-'Resource Options'!$AA$27)","v":10751.722771261317},{"$f":"BW792*(1-'Resource Options'!$AA$27)","v":10697.964157405009},{"$f":"BX792*(1-'Resource Options'!$AA$27)","v":10644.474336617985},{"$f":"BY792*(1-'Resource Options'!$AA$27)","v":10591.251964934894},{"$f":"BZ792*(1-'Resource Options'!$AA$27)","v":10538.29570511022}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M49","v":55.516194315042249},{"$f":"D793","v":55.516194315042249},{"$f":"E793","v":55.516194315042249},55.516194315042249,55.516194315042249,55.516194315042249,55.516194315042249,55.516194315042249,55.516194315042249,55.516194315042249,55.516194315042249,55.516194315042249,55.516194315042249,55.516194315042249,55.516194315042249,55.516194315042249,55.516194315042249,55.516194315042249,55.516194315042249,55.516194315042249,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P49","v":49.221277594412555},{"$f":"AF793","v":49.221277594412555},{"$f":"AG793","v":49.221277594412555},49.221277594412555,49.221277594412555,49.221277594412555,49.221277594412555,49.221277594412555,49.221277594412555,49.221277594412555,49.221277594412555,49.221277594412555,49.221277594412555,49.221277594412555,49.221277594412555,49.221277594412555,49.221277594412555,49.221277594412555,49.221277594412555,49.221277594412555,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S49","v":71.93686238012009},{"$f":"BH793","v":71.93686238012009},{"$f":"BI793","v":71.93686238012009},71.93686238012009,71.93686238012009,71.93686238012009,71.93686238012009,71.93686238012009,71.93686238012009,71.93686238012009,71.93686238012009,71.93686238012009,71.93686238012009,71.93686238012009,71.93686238012009,71.93686238012009,71.93686238012009,71.93686238012009,71.93686238012009,71.93686238012009]
[null,"Revenue",null,{"$f":"D793*D792","v":13899695.455731269},{"$f":"E793*E792","v":13830196.978452614},{"$f":"F793*F792","v":13761045.99356035},{"$f":"G793*G792","v":13692240.763592547},{"$f":"H793*H792","v":13623779.559774585},{"$f":"I793*I792","v":13555660.661975712},{"$f":"J793*J792","v":13487882.358665833},{"$f":"K793*K792","v":13420442.946872504},{"$f":"L793*L792","v":13353340.732138142},{"$f":"M793*M792","v":13286574.028477451},{"$f":"N793*N792","v":13220141.158335064},{"$f":"O793*O792","v":13154040.452543389},{"$f":"P793*P792","v":13088270.250280673},{"$f":"Q793*Q792","v":13022828.899029268},{"$f":"R793*R792","v":12957714.754534122},{"$f":"S793*S792","v":12892926.180761451},{"$f":"T793*T792","v":12828461.549857643},{"$f":"U793*U792","v":12764319.242108356},{"$f":"V793*V792","v":12700497.645897813},{"$f":"W793*W792","v":12636995.157668324},null,null,null,null,null,null,"Revenue",null,{"$f":"AF793*AF792","v":13692916.833557529},{"$f":"AG793*AG792","v":13624452.24938974},{"$f":"AH793*AH792","v":13556329.988142792},{"$f":"AI793*AI792","v":13488548.338202078},{"$f":"AJ793*AJ792","v":13421105.596511066},{"$f":"AK793*AK792","v":13354000.068528511},{"$f":"AL793*AL792","v":13287230.068185868},{"$f":"AM793*AM792","v":13220793.917844938},{"$f":"AN793*AN792","v":13154689.948255714},{"$f":"AO793*AO792","v":13088916.498514436},{"$f":"AP793*AP792","v":13023471.916021865},{"$f":"AQ793*AQ792","v":12958354.556441754},{"$f":"AR793*AR792","v":12893562.783659546},{"$f":"AS793*AS792","v":12829094.969741248},{"$f":"AT793*AT792","v":12764949.494892539},{"$f":"AU793*AU792","v":12701124.747418076},{"$f":"AV793*AV792","v":12637619.123680986},{"$f":"AW793*AW792","v":12574431.028062582},{"$f":"AX793*AX792","v":12511558.872922268},{"$f":"AY793*AY792","v":12449001.078557657},null,null,null,null,null,null,"Revenue",null,{"$f":"BH793*BH792","v":833841.17768704123},{"$f":"BI793*BI792","v":829671.97179860598},{"$f":"BJ793*BJ792","v":825523.61193961289},{"$f":"BK793*BK792","v":821395.99387991487},{"$f":"BL793*BL792","v":817289.01391051535},{"$f":"BM793*BM792","v":813202.56884096272},{"$f":"BN793*BN792","v":809136.55599675782},{"$f":"BO793*BO792","v":805090.87321677408},{"$f":"BP793*BP792","v":801065.41885069013},{"$f":"BQ793*BQ792","v":797060.09175643662},{"$f":"BR793*BR792","v":793074.79129765439},{"$f":"BS793*BS792","v":789109.41734116618},{"$f":"BT793*BT792","v":785163.87025446037},{"$f":"BU793*BU792","v":781238.05090318806},{"$f":"BV793*BV792","v":777331.8606486721},{"$f":"BW793*BW792","v":773445.20134542871},{"$f":"BX793*BX792","v":769577.97533870151},{"$f":"BY793*BY792","v":765730.08546200802},{"$f":"BZ793*BZ792","v":761901.43503469799},{"$f":"CA793*CA792","v":758091.9278595245}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(E791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(F791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(G791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(H791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(I791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(J791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(K791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(L791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(M791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},{"$f":"HLOOKUP(N791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1478071.0526283374},{"$f":"HLOOKUP(O791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1507632.4736809041},{"$f":"HLOOKUP(P791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1537785.1231545224},{"$f":"HLOOKUP(Q791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1568540.8256176128},{"$f":"HLOOKUP(R791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1599911.6421299651},{"$f":"HLOOKUP(S791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1631909.8749725644},{"$f":"HLOOKUP(T791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1664548.0724720159},{"$f":"HLOOKUP(U791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1697839.033921456},{"$f":"HLOOKUP(V791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1731795.8145998851},{"$f":"HLOOKUP(W791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1766431.7308918829},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1212533.0751183378},{"$f":"HLOOKUP(AG791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(AH791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(AI791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(AJ791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(AK791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(AL791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(AM791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(AN791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(AO791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},{"$f":"HLOOKUP(AP791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1478071.0526283374},{"$f":"HLOOKUP(AQ791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1507632.4736809041},{"$f":"HLOOKUP(AR791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1537785.1231545224},{"$f":"HLOOKUP(AS791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1568540.8256176128},{"$f":"HLOOKUP(AT791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1599911.6421299651},{"$f":"HLOOKUP(AU791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1631909.8749725644},{"$f":"HLOOKUP(AV791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1664548.0724720159},{"$f":"HLOOKUP(AW791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1697839.033921456},{"$f":"HLOOKUP(AX791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1731795.8145998851},{"$f":"HLOOKUP(AY791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1766431.7308918829},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BH791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":75783.317194896095},{"$f":"HLOOKUP(BI791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":77298.98353879404},{"$f":"HLOOKUP(BJ791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":78844.963209569905},{"$f":"HLOOKUP(BK791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":80421.862473761299},{"$f":"HLOOKUP(BL791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":82030.29972323656},{"$f":"HLOOKUP(BM791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":83670.905717701273},{"$f":"HLOOKUP(BN791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":85344.323832055292},{"$f":"HLOOKUP(BO791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":87051.210308696391},{"$f":"HLOOKUP(BP791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":88792.234514870332},{"$f":"HLOOKUP(BQ791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":90568.079205167727},{"$f":"HLOOKUP(BR791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":92379.440789271088},{"$f":"HLOOKUP(BS791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":94227.029605056508},{"$f":"HLOOKUP(BT791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":96111.570197157649},{"$f":"HLOOKUP(BU791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":98033.8016011008},{"$f":"HLOOKUP(BV791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":99994.47763312282},{"$f":"HLOOKUP(BW791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":101994.36718578528},{"$f":"HLOOKUP(BX791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":104034.25452950098},{"$f":"HLOOKUP(BY791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":106114.93962009101},{"$f":"HLOOKUP(BZ791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":108237.23841249284},{"$f":"HLOOKUP(CA791,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":110401.9831807427}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D792","v":0},{"$f":"HLOOKUP(E791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E792","v":0},{"$f":"HLOOKUP(F791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F792","v":0},{"$f":"HLOOKUP(G791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G792","v":0},{"$f":"HLOOKUP(H791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H792","v":0},{"$f":"HLOOKUP(I791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I792","v":0},{"$f":"HLOOKUP(J791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J792","v":0},{"$f":"HLOOKUP(K791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K792","v":0},{"$f":"HLOOKUP(L791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L792","v":0},{"$f":"HLOOKUP(M791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M792","v":0},{"$f":"HLOOKUP(N791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N792","v":0},{"$f":"HLOOKUP(O791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O792","v":0},{"$f":"HLOOKUP(P791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P792","v":0},{"$f":"HLOOKUP(Q791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q792","v":0},{"$f":"HLOOKUP(R791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R792","v":0},{"$f":"HLOOKUP(S791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S792","v":0},{"$f":"HLOOKUP(T791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T792","v":0},{"$f":"HLOOKUP(U791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U792","v":0},{"$f":"HLOOKUP(V791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V792","v":0},{"$f":"HLOOKUP(W791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W792","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF792","v":0},{"$f":"HLOOKUP(AG791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG792","v":0},{"$f":"HLOOKUP(AH791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH792","v":0},{"$f":"HLOOKUP(AI791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI792","v":0},{"$f":"HLOOKUP(AJ791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ792","v":0},{"$f":"HLOOKUP(AK791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK792","v":0},{"$f":"HLOOKUP(AL791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL792","v":0},{"$f":"HLOOKUP(AM791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM792","v":0},{"$f":"HLOOKUP(AN791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN792","v":0},{"$f":"HLOOKUP(AO791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO792","v":0},{"$f":"HLOOKUP(AP791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP792","v":0},{"$f":"HLOOKUP(AQ791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ792","v":0},{"$f":"HLOOKUP(AR791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR792","v":0},{"$f":"HLOOKUP(AS791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS792","v":0},{"$f":"HLOOKUP(AT791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT792","v":0},{"$f":"HLOOKUP(AU791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU792","v":0},{"$f":"HLOOKUP(AV791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV792","v":0},{"$f":"HLOOKUP(AW791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW792","v":0},{"$f":"HLOOKUP(AX791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX792","v":0},{"$f":"HLOOKUP(AY791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY792","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BH791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH792","v":0},{"$f":"HLOOKUP(BI791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI792","v":0},{"$f":"HLOOKUP(BJ791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ792","v":0},{"$f":"HLOOKUP(BK791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK792","v":0},{"$f":"HLOOKUP(BL791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL792","v":0},{"$f":"HLOOKUP(BM791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM792","v":0},{"$f":"HLOOKUP(BN791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN792","v":0},{"$f":"HLOOKUP(BO791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO792","v":0},{"$f":"HLOOKUP(BP791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP792","v":0},{"$f":"HLOOKUP(BQ791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ792","v":0},{"$f":"HLOOKUP(BR791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR792","v":0},{"$f":"HLOOKUP(BS791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS792","v":0},{"$f":"HLOOKUP(BT791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT792","v":0},{"$f":"HLOOKUP(BU791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU792","v":0},{"$f":"HLOOKUP(BV791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV792","v":0},{"$f":"HLOOKUP(BW791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW792","v":0},{"$f":"HLOOKUP(BX791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX792","v":0},{"$f":"HLOOKUP(BY791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY792","v":0},{"$f":"HLOOKUP(BZ791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ792","v":0},{"$f":"HLOOKUP(CA791,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA792","v":0}]
[null,"B&O Tax",null,{"$f":"D794*0.00275","v":38224.162503260988},{"$f":"E794*0.00275","v":38033.041690744685},37842.876482290958,37653.662099879504,37465.393789380105,37278.066820433203,37091.676486331038,36906.218103899388,36721.687013379888,36538.07857831299,36355.38818542142,36173.611244494321,35992.743188271845,35812.779472330483,35633.715574968832,35455.546997093988,35278.269262108515,35101.877915797981,34926.368526218983,34751.736683587893,null,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"B&O Tax",null,{"$f":"BH794*0.00275","v":2293.0632386393631},{"$f":"BI794*0.00275","v":2281.5979224461662},2270.1899328339355,2258.8389831697659,2247.544788253917,2236.3070643126475,2225.1255289910837,2213.9999013461288,2202.9299018393976,2191.9152523302005,2180.9556760685496,2170.050897688207,2159.2006431997661,2148.4046399837671,2137.6626167838481,2126.9743036999289,2116.3394321814289,2105.757735020522,2095.2289463454194,2084.7528016136921]
[null,"Property Tax",null,{"$f":"C821*$B$8","v":1517658.4810512925},{"$f":"D821*$B$8","v":1433095.2789951956},1353243.8979655441,1277841.7975565176,1206641.0659876836,1139407.6050040121,1075920.3601928712,1015970.5941873906,959361.2003665833,905906.05479576823,855429.40427656181,807765.28849442839,762756.9943638948,720256.54077738395,680124.19206359924,642227.99855577282,606443.36275923043,572652.62969189126,540744.70005079976,510614.66493283055,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE821*$B$8","v":1517658.4810512925},{"$f":"AF821*$B$8","v":1433095.2789951956},1353243.8979655441,1277841.7975565176,1206641.0659876836,1139407.6050040121,1075920.3601928712,1015970.5941873906,959361.2003665833,905906.05479576823,855429.40427656181,807765.28849442839,762756.9943638948,720256.54077738395,680124.19206359924,642227.99855577282,606443.36275923043,572652.62969189126,540744.70005079976,510614.66493283055,null,null,null,null,null,null,"Property Tax",null,{"$f":"BG821*$B$8","v":91840.800124147383},{"$f":"BH821*$B$8","v":86723.474826751059},81891.284438501563,77328.341379132034,73019.643316721675,68951.023842082868,65109.105891547762,61481.257765014831,58055.551594648699,54820.724127684145,51766.139694393445,48881.755239460748,46158.087301791522,43586.180834191175,41157.579760396162,38864.299172653271,36698.799078436357,34653.959609983489,32723.057615146743,30899.744552588618]
[null,"Total Operating Costs",null,{"$f":"SUM(D796:D799)","v":2768415.7186728911},{"$f":"SUM(E796:E799)","v":2707912.057306645},{"$f":"SUM(F796:F799)","v":2652606.1858009538},{"$f":"SUM(G796:G799)","v":2602245.2592365779},{"$f":"SUM(H796:H799)","v":2556591.2553488482},{"$f":"SUM(I796:I799)","v":2515420.1633076658},{"$f":"SUM(J796:J799)","v":2478521.2179920869},{"$f":"SUM(K796:K799)","v":2445696.1772304322},{"$f":"SUM(L796:L799)","v":2416758.6396178887},{"$f":"SUM(M796:M799)","v":2391533.4006567649},{"$f":"SUM(N796:N799)","v":2369855.8450903208},{"$f":"SUM(O796:O799)","v":2351571.3734198269},{"$f":"SUM(P796:P799)","v":2336534.8607066888},{"$f":"SUM(Q796:Q799)","v":2324610.1458673272},{"$f":"SUM(R796:R799)","v":2315669.5497685331},{"$f":"SUM(S796:S799)","v":2309593.4205254312},{"$f":"SUM(T796:T799)","v":2306269.704493355},{"$f":"SUM(U796:U799)","v":2305593.5415291451},{"$f":"SUM(V796:V799)","v":2307466.8831769037},{"$f":"SUM(W796:W799)","v":2311798.1325083016},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF796:AF799)","v":2730191.55616963},{"$f":"SUM(AG796:AG799)","v":2669879.0156159},{"$f":"SUM(AH796:AH799)","v":2614763.3093186626},{"$f":"SUM(AI796:AI799)","v":2564591.5971366987},{"$f":"SUM(AJ796:AJ799)","v":2519125.8615594683},{"$f":"SUM(AK796:AK799)","v":2478142.0964872325},{"$f":"SUM(AL796:AL799)","v":2441429.5415057559},{"$f":"SUM(AM796:AM799)","v":2408789.959126533},{"$f":"SUM(AN796:AN799)","v":2380036.9526045085},{"$f":"SUM(AO796:AO799)","v":2354995.322078452},{"$f":"SUM(AP796:AP799)","v":2333500.4569048993},{"$f":"SUM(AQ796:AQ799)","v":2315397.7621753328},{"$f":"SUM(AR796:AR799)","v":2300542.1175184171},{"$f":"SUM(AS796:AS799)","v":2288797.3663949966},{"$f":"SUM(AT796:AT799)","v":2280035.8341935645},{"$f":"SUM(AU796:AU799)","v":2274137.8735283371},{"$f":"SUM(AV796:AV799)","v":2270991.4352312461},{"$f":"SUM(AW796:AW799)","v":2270491.6636133473},{"$f":"SUM(AX796:AX799)","v":2272540.5146506848},{"$f":"SUM(AY796:AY799)","v":2277046.3958247136},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BH796:BH799)","v":169917.18055768285},{"$f":"SUM(BI796:BI799)","v":166304.05628799126},{"$f":"SUM(BJ796:BJ799)","v":163006.43758090539},{"$f":"SUM(BK796:BK799)","v":160009.0428360631},{"$f":"SUM(BL796:BL799)","v":157297.48782821215},{"$f":"SUM(BM796:BM799)","v":154858.23662409678},{"$f":"SUM(BN796:BN799)","v":152678.55525259412},{"$f":"SUM(BO796:BO799)","v":150746.46797505737},{"$f":"SUM(BP796:BP799)","v":149050.71601135843},{"$f":"SUM(BQ796:BQ799)","v":147580.71858518207},{"$f":"SUM(BR796:BR799)","v":146326.53615973308},{"$f":"SUM(BS796:BS799)","v":145278.83574220547},{"$f":"SUM(BT796:BT799)","v":144428.85814214894},{"$f":"SUM(BU796:BU799)","v":143768.38707527574},{"$f":"SUM(BV796:BV799)","v":143289.72001030284},{"$f":"SUM(BW796:BW799)","v":142985.64066213847},{"$f":"SUM(BX796:BX799)","v":142849.39304011877},{"$f":"SUM(BY796:BY799)","v":142874.65696509503},{"$f":"SUM(BZ796:BZ799)","v":143055.52497398501},{"$f":"SUM(CA796:CA799)","v":143386.480534945}]
[]
[null,"EBITDA",null,{"$f":"D794-D800","v":11131279.737058379},{"$f":"E794-E800","v":11122284.921145968},11108439.807759397,11089995.504355969,11067188.304425737,11040240.498668045,11009361.140673745,10974746.769642072,10936582.092520254,10895040.627820686,10850285.313244743,10802469.079123562,10751735.389573984,10698218.753161941,10642045.204765588,10583332.760236019,10522191.845364287,10458725.700579211,10393030.762720909,10325197.025160022,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF794-AF800","v":10962725.277387898},{"$f":"AG794-AG800","v":10954573.233773839},10941566.67882413,10923956.741065379,10901979.734951597,10875857.972041279,10845800.526680112,10812003.958718404,10774652.995651206,10733921.176435985,10689971.459116966,10642956.794266421,10593020.666141128,10540297.603346251,10484913.660698975,10426986.873889739,10366627.68844974,10303939.364449235,10239018.358271584,10171954.682732943,null,null,null,null,null,null,"EBITDA",null,{"$f":"BH794-BH800","v":663923.99712935835},{"$f":"BI794-BI800","v":663367.91551061475},662517.1743587075,661386.95104385179,659991.52608230314,658344.33221686597,656458.00074416376,654344.40524171665,652014.7028393317,649479.37317125453,646748.25513792131,643830.58159896068,640735.01211231144,637469.6638279123,634042.14063836925,630459.56068329024,626728.58229858277,622855.42849691305,618845.91006071295,614705.44732457947]
[null,"Before Tax Earnings",null,{"$f":"D802-D822-D812","v":-20886476.976327475},{"$f":"E802-E804-E822","v":-32364232.279448703},-14983470.512597408,-4565150.6878581122,-4587957.8877883442,3212667.4025610043,11009361.140673745,10974746.769642072,10936582.092520254,10895040.627820686,10850285.313244743,10802469.079123562,10751735.389573984,10698218.753161941,10642045.204765588,10583332.760236019,10522191.845364287,10458725.700579211,10393030.762720909,10325197.025160022,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF802-AF822-AF812","v":-22650002.487039685},{"$f":"AG802-AG804-AG822","v":-35182244.590185449},-16740524.01555144,-5685297.6755599622,-5707274.6816737447,2571230.7637286084,10845800.526680112,10812003.958718404,10774652.995651206,10733921.176435985,10689971.459116966,10642956.794266421,10593020.666141128,10540297.603346251,10484913.660698975,10426986.873889739,10366627.68844974,10303939.364449235,10239018.358271584,10171954.682732943,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BH802-BH822-BH812","v":-1370143.5159397041},{"$f":"BI802-BI804-BI822","v":-2128592.4082634654},-1012659.0199057407,-343718.76551481709,-345114.19047636574,155791.47393753153,656458.00074416376,654344.40524171665,652014.7028393317,649479.37317125453,646748.25513792131,643830.58159896068,640735.01211231144,637469.6638279123,634042.14063836925,630459.56068329024,626728.58229858277,622855.42849691305,618845.91006071295,614705.44732457947]
[null,"ITC",null,{"$f":"-C808*0.1","v":15176584.810512925},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-AE808*0.1","v":15176584.810512925},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-BG808*0.1","v":918408.00124147395},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D803*$B$6-D804","v":-19562744.975541696},-6796488.7786842277,-3146528.8076454555,-958681.64445020352,-963471.15643555229,674660.15453781083,2311965.8395414865,2304696.821624835,2296682.2394292532,2287958.531842344,2278559.915781396,2268518.5066159479,2257864.4318105364,2246625.9381640074,2234829.4930007732,2222499.8796495642,2209660.2875265004,2196332.3971216343,2182536.4601713908,2168291.3752836045,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF803*$B$6-AF804","v":-19933085.332791258},-7388271.3639389435,-3515510.0432658023,-1193912.5118675921,-1198527.6831514863,539958.46038300777,2277618.1106028236,2270520.8313308647,2262677.1290867534,2254123.4470515568,2244894.0064145625,2235020.9267959483,2224534.3398896367,2213462.4967027125,2201831.8687467845,2189667.2435168452,2176991.8145744456,2163827.2665343392,2150193.8552370328,2136110.4833739181,null,null,null,null,null,null,"Federal Tax",null,{"$f":"BH803*$B$6-BH804","v":-1206138.1395888119},-447004.40573532769,-212658.39418020553,-72180.940758111581,-72473.980000036798,32716.209526881619,137856.18015627438,137412.3251007605,136923.08759625966,136390.66836596344,135817.13357896346,135204.42213578173,134554.35254358541,133868.62940386159,133148.84953405755,132396.50774349095,131613.00228270236,130799.63998435174,129957.64111274971,129088.14393816168]
[]
[]
[{"$f":"IRR(C808:X808,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D791,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-151765848.10512924},{"$f":"D802-D805","v":30694024.712600075},17918773.699830197,14254968.615404852,12048677.148806173,12030659.46086129,10365580.344130235,8697395.301132258,8670049.9480172358,8639899.8530910015,8607082.095978342,8571725.3974633478,8533950.5725076143,8493870.9577634484,8451592.8149979338,8407215.7117648143,8360832.8805864546,8312531.5578377871,8262393.3034575768,8210494.3025495186,8156905.6498764176,{"$f":"C808*-0.3","v":45529754.431538768},null,null,null,null,{"$f":"IRR(AE808:AZ808,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF791,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$27)","v":-151765848.10512924},{"$f":"AF802-AF805","v":30895810.610179156},18342844.597712781,14457076.722089933,12117869.252932971,12100507.418103084,10335899.511658272,8568182.4160772879,8541483.1273875386,8511975.8665644526,8479797.7293844279,8445077.4527024031,8407935.8674704731,8368486.3262514919,8326835.1066435389,8283081.79195219,8237319.6303728931,8189635.8738752948,8140112.097914895,8088824.5030345507,8035844.1993590258,{"$f":"AE808*-0.3","v":45529754.431538768},null,null,null,null,{"$f":"IRR(BG808:CB808,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BH791,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$25)","v":-9184080.0124147385},{"$f":"BH802-BH805","v":1870062.1367181703},1110372.3212459425,875175.56853891304,733567.89180196333,732465.50608233991,625628.12268998439,518601.82058788941,516932.08014095615,515091.61524307204,513088.70480529108,510931.12155895785,508626.15946317895,506180.65956872603,503601.03442405071,500893.29110431171,498063.05293979927,495115.5800158804,492055.7885125613,488888.26894796325,485617.3033864178,{"$f":"BG808*-0.3","v":2755224.0037244214}]
[{"$f":"IRR(C809:X809,0.1)","v":8.6336145549688936E-2},"ROE",{"$f":"-C828","v":-17077706.340050057},{"$f":"D808-D812-D814-D823-D804","v":2044464.9261276629},1021235.4943238813,1010297.8547484884,995726.85505978158,977709.1671148981,956420.40056632156,932025.70775082335,904680.3546358007,874530.25970956683,841712.50259690732,806355.80408191308,768580.97912617959,728501.36438201368,686223.22161649913,641846.11838337965,595463.28720501997,547161.96445635241,497023.7100761421,445124.70916808397,391536.05649498291,{"$f":"X808","v":45529754.431538768},null,null,null,null,{"$f":"IRR(AE809:AZ809,0.1)","v":8.5963066117849207E-2},"ROE",{"$f":"-AE828","v":-16860764.556893051},{"$f":"AF808-AF812-AF814-AF823-AF804","v":1997044.0299417283},987388.42435148358,977113.24594121613,963201.39511180157,945839.56028191419,925203.36758276285,901457.98574743979,874758.69705769047,845251.43623460457,813073.29905457981,778353.02237255499,741211.43714062497,701761.89592164382,660110.67631369084,616357.36162234191,570595.20004304498,522911.44354544673,473387.66758504696,422100.07270470262,369119.76902917773,{"$f":"AZ808","v":45529754.431538768},null,null,null,null,{"$f":"IRR(BG809:CB809,0.1)","v":8.5993854137939252E-2},"ROE",{"$f":"-BG828","v":-1020325.8025068078},{"$f":"BH808-BH812-BH814-BH823-BH804","v":121259.04401481524},60110.354286852875,59438.268776846002,58545.392358109995,57443.006638486579,56141.723484791291,54651.521621356544,52981.781174423289,51141.316276539204,49138.405838758219,46980.822592424985,44675.860496646084,42230.360602193163,39650.735457517905,36942.992137778841,34112.753973266401,31165.281049347483,28105.489546028432,24937.969981430389,21667.004419884935,{"$f":"CB808","v":2755224.0037244214}]
[]
[]
[null,"Interest",null,{"$f":"C815*$B$7","v":4838683.4630141826},4692349.1564958198,4538698.1346515398,4377364.561715045,4207964.3101317259,4030094.0459692404,3843330.268598631,3647228.3023594911,3441321.2378083938,3225118.8200297416,2998106.2813621573,2759743.115761193,2509461.7918801806,2246666.4018051182,1970731.2422263024,1680999.3246685457,1376780.8112329012,1057351.3721254745,721950.46106267662,369779.50444673863,null,null,null,null,null,null,"Interest",null,{"$f":"AE815*$B$7","v":4777216.6244530315},4632741.2341591902,4481042.0743506579,4321757.956551698,4154509.632862791,3978898.892989438,3794507.6161224172,3600896.7754120454,3397605.3926661555,3184149.4407829707,2960020.6913056266,2724685.5043544155,2477583.5580556439,2218126.5144419335,1945696.6186475379,1659645.2280634223,1359291.2679501011,1043919.6098311138,712779.36880617705,365082.11572999344,null,null,null,null,null,null,"Interest",null,{"$f":"BG815*$B$7","v":289092.31071026222},280349.41129744868,271169.36691399448,261530.32031136751,251409.32137860928,240782.27249921311,229623.87117584713,217907.54978631285,205605.41232730183,192688.16799534031,179125.06144678069,164883.79957079305,149930.47460100608,134229.48338272973,117743.44260353956,100433.0997853899,82257.239826332749,63172.586869322746,43133.701264462237,22092.871379358709]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C827)","v":7765369.5933814347},{"$f":"-PMT($B$7,20,$C827)","v":7765369.5933814347},7765369.5933814347,7765369.5933814347,7765369.5933814347,7765369.5933814347,7765369.5933814347,7765369.5933814347,7765369.5933814347,7765369.5933814347,7765369.5933814347,7765369.5933814347,7765369.5933814347,7765369.5933814347,7765369.5933814347,7765369.5933814347,7765369.5933814347,7765369.5933814347,7765369.5933814347,7765369.5933814347,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE827)","v":7666724.4303298481},{"$f":"-PMT($B$7,20,$AE827)","v":7666724.4303298481},7666724.4303298481,7666724.4303298481,7666724.4303298481,7666724.4303298481,7666724.4303298481,7666724.4303298481,7666724.4303298481,7666724.4303298481,7666724.4303298481,7666724.4303298481,7666724.4303298481,7666724.4303298481,7666724.4303298481,7666724.4303298481,7666724.4303298481,7666724.4303298481,7666724.4303298481,7666724.4303298481,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BG827)","v":463950.29896653286},{"$f":"-PMT($B$7,20,$BG827)","v":463950.29896653286},463950.29896653286,463950.29896653286,463950.29896653286,463950.29896653286,463950.29896653286,463950.29896653286,463950.29896653286,463950.29896653286,463950.29896653286,463950.29896653286,463950.29896653286,463950.29896653286,463950.29896653286,463950.29896653286,463950.29896653286,463950.29896653286,463950.29896653286,463950.29896653286]
[null,"Sinking Fund",null,{"$f":"D813-D812","v":2926686.130367252},{"$f":"E813-E812","v":3073020.4368856149},{"$f":"F813-F812","v":3226671.4587298948},{"$f":"G813-G812","v":3388005.0316663897},{"$f":"H813-H812","v":3557405.2832497088},{"$f":"I813-I812","v":3735275.5474121943},{"$f":"J813-J812","v":3922039.3247828037},{"$f":"K813-K812","v":4118141.2910219436},{"$f":"L813-L812","v":4324048.3555730414},{"$f":"M813-M812","v":4540250.7733516935},{"$f":"N813-N812","v":4767263.3120192774},{"$f":"O813-O812","v":5005626.4776202422},{"$f":"P813-P812","v":5255907.8015012536},{"$f":"Q813-Q812","v":5518703.191576317},{"$f":"R813-R812","v":5794638.3511551321},{"$f":"S813-S812","v":6084370.2687128894},{"$f":"T813-T812","v":6388588.7821485335},{"$f":"U813-U812","v":6708018.2212559599},{"$f":"V813-V812","v":7043419.1323187584},{"$f":"W813-W812","v":7395590.0889346963},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF813-AF812","v":2889507.8058768166},{"$f":"AG813-AG812","v":3033983.1961706579},{"$f":"AH813-AH812","v":3185682.3559791902},{"$f":"AI813-AI812","v":3344966.47377815},{"$f":"AJ813-AJ812","v":3512214.7974670571},{"$f":"AK813-AK812","v":3687825.5373404101},{"$f":"AL813-AL812","v":3872216.8142074309},{"$f":"AM813-AM812","v":4065827.6549178027},{"$f":"AN813-AN812","v":4269119.0376636926},{"$f":"AO813-AO812","v":4482574.9895468773},{"$f":"AP813-AP812","v":4706703.7390242219},{"$f":"AQ813-AQ812","v":4942038.9259754326},{"$f":"AR813-AR812","v":5189140.8722742042},{"$f":"AS813-AS812","v":5448597.9158879146},{"$f":"AT813-AT812","v":5721027.81168231},{"$f":"AU813-AU812","v":6007079.2022664258},{"$f":"AV813-AV812","v":6307433.1623797473},{"$f":"AW813-AW812","v":6622804.8204987347},{"$f":"AX813-AX812","v":6953945.0615236713},{"$f":"AY813-AY812","v":7301642.3145998549},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"BH813-BH812","v":174857.98825627065},{"$f":"BI813-BI812","v":183600.88766908419},{"$f":"BJ813-BJ812","v":192780.93205253838},{"$f":"BK813-BK812","v":202419.97865516535},{"$f":"BL813-BL812","v":212540.97758792358},{"$f":"BM813-BM812","v":223168.02646731975},{"$f":"BN813-BN812","v":234326.42779068573},{"$f":"BO813-BO812","v":246042.74918022001},{"$f":"BP813-BP812","v":258344.88663923103},{"$f":"BQ813-BQ812","v":271262.13097119256},{"$f":"BR813-BR812","v":284825.23751975218},{"$f":"BS813-BS812","v":299066.49939573981},{"$f":"BT813-BT812","v":314019.82436552679},{"$f":"BU813-BU812","v":329720.81558380311},{"$f":"BV813-BV812","v":346206.85636299331},{"$f":"BW813-BW812","v":363517.19918114296},{"$f":"BX813-BX812","v":381693.05914020014},{"$f":"BY813-BY812","v":400777.71209721011},{"$f":"BZ813-BZ812","v":420816.59770207061},{"$f":"CA813-CA812","v":441857.42758717417}]
[null,"Mortgage Balance",{"$f":"C827","v":96773669.260283649},{"$f":"C815-D814","v":93846983.1299164},{"$f":"D815-E814","v":90773962.693030789},{"$f":"E815-F814","v":87547291.234300897},{"$f":"F815-G814","v":84159286.202634513},{"$f":"G815-H814","v":80601880.919384807},{"$f":"H815-I814","v":76866605.37197262},{"$f":"I815-J814","v":72944566.047189817},{"$f":"J815-K814","v":68826424.756167874},{"$f":"K815-L814","v":64502376.400594831},{"$f":"L815-M814","v":59962125.627243139},{"$f":"M815-N814","v":55194862.315223858},{"$f":"N815-O814","v":50189235.837603614},{"$f":"O815-P814","v":44933328.036102362},{"$f":"P815-Q814","v":39414624.844526045},{"$f":"Q815-R814","v":33619986.493370913},{"$f":"R815-S814","v":27535616.224658024},{"$f":"S815-T814","v":21147027.442509491},{"$f":"T815-U814","v":14439009.221253531},{"$f":"U815-V814","v":7395590.0889347726},{"$f":"V815-W814","v":7.6368451118469238E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE827","v":95544332.489060625},{"$f":"AE815-AF814","v":92654824.683183804},{"$f":"AF815-AG814","v":89620841.487013146},{"$f":"AG815-AH814","v":86435159.131033957},{"$f":"AH815-AI814","v":83090192.657255813},{"$f":"AI815-AJ814","v":79577977.859788761},{"$f":"AJ815-AK814","v":75890152.322448343},{"$f":"AK815-AL814","v":72017935.508240908},{"$f":"AL815-AM814","v":67952107.853323102},{"$f":"AM815-AN814","v":63682988.815659411},{"$f":"AN815-AO814","v":59200413.826112531},{"$f":"AO815-AP814","v":54493710.087088309},{"$f":"AP815-AQ814","v":49551671.161112875},{"$f":"AQ815-AR814","v":44362530.28883867},{"$f":"AR815-AS814","v":38913932.372950755},{"$f":"AS815-AT814","v":33192904.561268445},{"$f":"AT815-AU814","v":27185825.35900202},{"$f":"AU815-AV814","v":20878392.196622275},{"$f":"AV815-AW814","v":14255587.37612354},{"$f":"AW815-AX814","v":7301642.3145998688},{"$f":"AX815-AY814","v":1.3969838619232178E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"BG827","v":5781846.2142052446},{"$f":"BG815-BH814","v":5606988.2259489736},{"$f":"BH815-BI814","v":5423387.338279889},{"$f":"BI815-BJ814","v":5230606.4062273502},{"$f":"BJ815-BK814","v":5028186.4275721852},{"$f":"BK815-BL814","v":4815645.4499842618},{"$f":"BL815-BM814","v":4592477.4235169422},{"$f":"BM815-BN814","v":4358150.9957262566},{"$f":"BN815-BO814","v":4112108.2465460366},{"$f":"BO815-BP814","v":3853763.3599068057},{"$f":"BP815-BQ814","v":3582501.2289356133},{"$f":"BQ815-BR814","v":3297675.9914158611},{"$f":"BR815-BS814","v":2998609.4920201213},{"$f":"BS815-BT814","v":2684589.6676545944},{"$f":"BT815-BU814","v":2354868.8520707912},{"$f":"BU815-BV814","v":2008661.9957077978},{"$f":"BV815-BW814","v":1645144.7965266549},{"$f":"BW815-BX814","v":1263451.7373864548},{"$f":"BX815-BY814","v":862674.02528924472},{"$f":"BY815-BZ814","v":441857.42758717411},{"$f":"BZ815-CA814","v":0}]
[]
[]
[null,"Book Depr",null,{"$f":"-($C808)/20","v":7588292.4052564623},{"$f":"-($C808)/20","v":7588292.4052564623},7588292.4052564623,7588292.4052564623,7588292.4052564623,7588292.4052564623,7588292.4052564623,7588292.4052564623,7588292.4052564623,7588292.4052564623,7588292.4052564623,7588292.4052564623,7588292.4052564623,7588292.4052564623,7588292.4052564623,7588292.4052564623,7588292.4052564623,7588292.4052564623,7588292.4052564623,7588292.4052564623,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($AE$29)/20","v":6118979.2150024921},{"$f":"-($AE$29)/20","v":6118979.2150024921},6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($BG$29)/20","v":370288.80612163444},{"$f":"-($BG$29)/20","v":370288.80612163444},370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444]
[null,"Accum Depreciation",null,{"$f":"SUM($D818:D818)","v":7588292.4052564623},{"$f":"SUM($D818:E818)","v":15176584.810512925},{"$f":"SUM($D818:F818)","v":22764877.215769388},{"$f":"SUM($D818:G818)","v":30353169.621025849},{"$f":"SUM($D818:H818)","v":37941462.02628231},{"$f":"SUM($D818:I818)","v":45529754.431538776},{"$f":"SUM($D818:J818)","v":53118046.836795241},{"$f":"SUM($D818:K818)","v":60706339.242051706},{"$f":"SUM($D818:L818)","v":68294631.647308171},{"$f":"SUM($D818:M818)","v":75882924.052564636},{"$f":"SUM($D818:N818)","v":83471216.457821101},{"$f":"SUM($D818:O818)","v":91059508.863077566},{"$f":"SUM($D818:P818)","v":98647801.268334031},{"$f":"SUM($D818:Q818)","v":106236093.6735905},{"$f":"SUM($D818:R818)","v":113824386.07884696},{"$f":"SUM($D818:S818)","v":121412678.48410343},{"$f":"SUM($D818:T818)","v":129000970.88935989},{"$f":"SUM($D818:U818)","v":136589263.29461634},{"$f":"SUM($D818:V818)","v":144177555.69987279},{"$f":"SUM($D818:W818)","v":151765848.10512924},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AF818:AF818)","v":6118979.2150024921},{"$f":"SUM($AF818:AG818)","v":12237958.430004984},{"$f":"SUM($AF818:AH818)","v":18356937.645007476},{"$f":"SUM($AF818:AI818)","v":24475916.860009968},{"$f":"SUM($AF818:AJ818)","v":30594896.07501246},{"$f":"SUM($AF818:AK818)","v":36713875.290014952},{"$f":"SUM($AF818:AL818)","v":42832854.505017444},{"$f":"SUM($AF818:AM818)","v":48951833.720019937},{"$f":"SUM($AF818:AN818)","v":55070812.935022429},{"$f":"SUM($AF818:AO818)","v":61189792.150024921},{"$f":"SUM($AF818:AP818)","v":67308771.365027413},{"$f":"SUM($AF818:AQ818)","v":73427750.580029905},{"$f":"SUM($AF818:AR818)","v":79546729.795032397},{"$f":"SUM($AF818:AS818)","v":85665709.010034889},{"$f":"SUM($AF818:AT818)","v":91784688.225037381},{"$f":"SUM($AF818:AU818)","v":97903667.440039873},{"$f":"SUM($AF818:AV818)","v":104022646.65504237},{"$f":"SUM($AF818:AW818)","v":110141625.87004486},{"$f":"SUM($AF818:AX818)","v":116260605.08504735},{"$f":"SUM($AF818:AY818)","v":122379584.30004984},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BH818:BH818)","v":370288.80612163444},{"$f":"SUM($BH818:BI818)","v":740577.61224326887},{"$f":"SUM($BH818:BJ818)","v":1110866.4183649034},{"$f":"SUM($BH818:BK818)","v":1481155.2244865377},{"$f":"SUM($BH818:BL818)","v":1851444.0306081721},{"$f":"SUM($BH818:BM818)","v":2221732.8367298064},{"$f":"SUM($BH818:BN818)","v":2592021.6428514407},{"$f":"SUM($BH818:BO818)","v":2962310.448973075},{"$f":"SUM($BH818:BP818)","v":3332599.2550947093},{"$f":"SUM($BH818:BQ818)","v":3702888.0612163437},{"$f":"SUM($BH818:BR818)","v":4073176.867337978},{"$f":"SUM($BH818:BS818)","v":4443465.6734596128},{"$f":"SUM($BH818:BT818)","v":4813754.4795812471},{"$f":"SUM($BH818:BU818)","v":5184043.2857028814},{"$f":"SUM($BH818:BV818)","v":5554332.0918245157},{"$f":"SUM($BH818:BW818)","v":5924620.89794615},{"$f":"SUM($BH818:BX818)","v":6294909.7040677844},{"$f":"SUM($BH818:BY818)","v":6665198.5101894187},{"$f":"SUM($BH818:BZ818)","v":7035487.316311053},{"$f":"SUM($BH818:CA818)","v":7405776.1224326873}]
[null,"End Year Book Value",null,{"$f":"-$C808-D819","v":144177555.69987279},136589263.29461631,129000970.88935986,121412678.4841034,113824386.07884693,106236093.67359047,98647801.268334001,91059508.863077536,83471216.457821071,75882924.052564606,68294631.647308141,60706339.242051676,53118046.836795211,45529754.431538746,37941462.026282281,30353169.621025816,22764877.215769351,15176584.8105129,7588292.4052564502,0,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE808-AF819","v":145646868.89012676},{"$f":"-$AE808-AG819","v":139527889.67512426},{"$f":"-$AE808-AH819","v":133408910.46012177},{"$f":"-$AE808-AI819","v":127289931.24511927},{"$f":"-$AE808-AJ819","v":121170952.03011678},{"$f":"-$AE808-AK819","v":115051972.81511429},{"$f":"-$AE808-AL819","v":108932993.6001118},{"$f":"-$AE808-AM819","v":102814014.38510931},{"$f":"-$AE808-AN819","v":96695035.170106813},{"$f":"-$AE808-AO819","v":90576055.955104321},{"$f":"-$AE808-AP819","v":84457076.740101829},{"$f":"-$AE808-AQ819","v":78338097.525099337},{"$f":"-$AE808-AR819","v":72219118.310096845},{"$f":"-$AE808-AS819","v":66100139.095094353},{"$f":"-$AE808-AT819","v":59981159.880091861},{"$f":"-$AE808-AU819","v":53862180.665089369},{"$f":"-$AE808-AV819","v":47743201.450086877},{"$f":"-$AE808-AW819","v":41624222.235084385},{"$f":"-$AE808-AX819","v":35505243.020081893},{"$f":"-$AE808-AY819","v":29386263.805079401},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BG808-BH819","v":8813791.2062931042},{"$f":"-$BG808-BI819","v":8443502.4001714699},{"$f":"-$BG808-BJ819","v":8073213.5940498356},{"$f":"-$BG808-BK819","v":7702924.7879282013},{"$f":"-$BG808-BL819","v":7332635.9818065669},{"$f":"-$BG808-BM819","v":6962347.1756849326},{"$f":"-$BG808-BN819","v":6592058.3695632983},{"$f":"-$BG808-BO819","v":6221769.563441664},{"$f":"-$BG808-BP819","v":5851480.7573200297},{"$f":"-$BG808-BQ819","v":5481191.9511983953},{"$f":"-$BG808-BR819","v":5110903.145076761},{"$f":"-$BG808-BS819","v":4740614.3389551258},{"$f":"-$BG808-BT819","v":4370325.5328334915},{"$f":"-$BG808-BU819","v":4000036.7267118571},{"$f":"-$BG808-BV819","v":3629747.9205902228},{"$f":"-$BG808-BW819","v":3259459.1144685885},{"$f":"-$BG808-BX819","v":2889170.3083469542},{"$f":"-$BG808-BY819","v":2518881.5022253199},{"$f":"-$BG808-BZ819","v":2148592.6961036855},{"$f":"-$BG808-CA819","v":1778303.8899820512}]
[null,"Prop. Tax Value",{"$f":"-C808","v":151765848.10512924},{"$f":"C821/(($C821/$X821)^(1/21))","v":143309527.89951956},{"$f":"D821/(($C821/$X821)^(1/21))","v":135324389.79655442},127784179.75565177,120664106.59876835,113940760.5004012,107592036.01928712,101597059.41873907,95936120.036658332,90590605.479576826,85542940.427656174,80776528.84944284,76275699.436389476,72025654.077738389,68012419.206359923,64222799.855577283,60644336.275923036,57265262.969189122,54074470.00507997,51061466.493283056,48216346.090858229,{"$f":"X808","v":45529754.431538768},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE808","v":151765848.10512924},{"$f":"AE821/(($AE821/$AZ821)^(1/21))","v":143309527.89951956},{"$f":"AF821/(($AE821/$AZ821)^(1/21))","v":135324389.79655442},127784179.75565177,120664106.59876835,113940760.5004012,107592036.01928712,101597059.41873907,95936120.036658332,90590605.479576826,85542940.427656174,80776528.84944284,76275699.436389476,72025654.077738389,68012419.206359923,64222799.855577283,60644336.275923036,57265262.969189122,54074470.00507997,51061466.493283056,48216346.090858229,{"$f":"AZ808","v":45529754.431538768},null,null,null,null,null,"Prop. Tax Value",{"$f":"-BG808","v":9184080.0124147385},{"$f":"BG821/(($BG821/$CB821)^(1/21))","v":8672347.4826751053},{"$f":"BH821/(($BG821/$CB821)^(1/21))","v":8189128.4438501569},7732834.1379132038,7301964.3316721674,6895102.3842082862,6510910.5891547762,6148125.7765014833,5805555.1594648696,5482072.4127684142,5176613.9694393445,4888175.5239460748,4615808.7301791525,4358618.0834191171,4115757.9760396159,3886429.9172653267,3669879.9078436354,3465395.9609983489,3272305.7615146744,3089974.4552588616,2917802.56186475,{"$f":"CB808","v":2755224.0037244214}]
[null,"Tax Dep",null,{"$f":"($C644*0.95)*-D$4","v":27179073.250371672},{"$f":"($C644*0.95)*-E$4","v":43486517.200594671},26091910.320356805,15655146.192214081,15655146.192214081,7827573.0961070405,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AE808*0.95)*-D$4","v":28835511.139974553},{"$f":"($AE808*0.95)*-E$4","v":46136817.823959284},{"$f":"($AE808*0.95)*-F$4","v":27682090.694375571},{"$f":"($AE808*0.95)*-G$4","v":16609254.416625341},{"$f":"($AE808*0.95)*-H$4","v":16609254.416625341},{"$f":"($AE808*0.95)*-I$4","v":8304627.2083126707},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BG808*0.95)*-D$4","v":1744975.2023588002},{"$f":"($BG808*0.95)*-E$4","v":2791960.3237740803},{"$f":"($BG808*0.95)*-F$4","v":1675176.1942644482},{"$f":"($BG808*0.95)*-G$4","v":1005105.7165586689},{"$f":"($BG808*0.95)*-H$4","v":1005105.7165586689},{"$f":"($BG808*0.95)*-I$4","v":502552.85827933444}]
[null,"After Tax Dep. Value",null,{"$f":"D822*$B$6","v":5707605.3825780507},{"$f":"E822*$B$6","v":9132168.6121248808},{"$f":"F822*$B$6","v":5479301.1672749287},{"$f":"G822*$B$6","v":3287580.7003649571},{"$f":"H822*$B$6","v":3287580.7003649571},{"$f":"I822*$B$6","v":1643790.3501824785},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF822*$B$6","v":6055457.339394656},{"$f":"AG822*$B$6","v":9688731.7430314496},{"$f":"AH822*$B$6","v":5813239.04581887},{"$f":"AI822*$B$6","v":3487943.4274913217},{"$f":"AJ822*$B$6","v":3487943.4274913217},{"$f":"AK822*$B$6","v":1743971.7137456608},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BH822*$B$6","v":366444.79249534803},{"$f":"BI822*$B$6","v":586311.66799255682},{"$f":"BJ822*$B$6","v":351787.00079553411},{"$f":"BK822*$B$6","v":211072.20047732047},{"$f":"BL822*$B$6","v":211072.20047732047},{"$f":"BM822*$B$6","v":105536.10023866023}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D823:I823)","v":23730748.382820837},{"$f":"C825/C829","v":0.1563642194809361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AF823:AK823)","v":25177026.937200882},{"$f":"AE825/AE829","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BH823:BM823)","v":1523582.7608975703},{"$f":"BG825/BG829","v":0.16589389017060402}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D804:W804)","v":14183724.121974695},{"$f":"C826/C829","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AF804:AY804)","v":14183724.121974695},{"$f":"AE826/AE829","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BH804:CA804)","v":858325.23480511573},{"$f":"BG826/BG829","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C829-C825-C826)*$A827","v":96773669.260283649},{"$f":"C827/C829","v":0.63765116110475573},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AE829-AE825-AE826)*$A827","v":95544332.489060625},{"$f":"AE827/AE829","v":0.62955094101853804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BG829-BG825-BG826)*$A827","v":5781846.2142052446},{"$f":"BG827/BG829","v":0.62955094101853792}]
[0.15,"Equity",{"$f":"(C829-C825-C826)*$A828","v":17077706.340050057},{"$f":"C828/C829","v":0.11252667548907454},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AE829-AE825-AE826)*$A828","v":16860764.556893051},{"$f":"AE828/AE829","v":0.11109722488562436},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BG829-BG825-BG826)*$A828","v":1020325.8025068078},{"$f":"BG828/BG829","v":0.11109722488562435}]
[null,"Total",{"$f":"-C808","v":151765848.10512924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE808","v":151765848.10512924},null,null,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",{"$f":"-BG808","v":9184080.0124147385}]
[null,"Check",{"$f":"SUM(C825:C828)-C829","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE825:AE828)-AE829","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BG825:BG828)-BG829","v":0}]
[null,"2040 Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2040 Southern NW Solar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2040 Small Solar"]
[null,"Year",null,2040,{"$f":"D832+1","v":2041},{"$f":"E832+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,null,null,null,null,null,"Year",null,2040,{"$f":"AF832+1","v":2041},{"$f":"AG832+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,null,null,null,null,null,"Year",null,2040,{"$f":"BH832+1","v":2041},{"$f":"BI832+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059]
[null,"MWh",null,{"$f":"('Resource Options'!$V$27/100*'Resource Options'!$J$27*8760)*(1+'Resource Options'!$X$27)^($D832-$D$12)","v":251123.02300449664},{"$f":"D833*(1-'Resource Options'!$AA$27)","v":249867.40788947415},{"$f":"E833*(1-'Resource Options'!$AA$27)","v":248618.07085002679},{"$f":"F833*(1-'Resource Options'!$AA$27)","v":247374.98049577666},{"$f":"G833*(1-'Resource Options'!$AA$27)","v":246138.10559329778},{"$f":"H833*(1-'Resource Options'!$AA$27)","v":244907.4150653313},{"$f":"I833*(1-'Resource Options'!$AA$27)","v":243682.87799000464},{"$f":"J833*(1-'Resource Options'!$AA$27)","v":242464.46360005462},{"$f":"K833*(1-'Resource Options'!$AA$27)","v":241252.14128205433},{"$f":"L833*(1-'Resource Options'!$AA$27)","v":240045.88057564406},{"$f":"M833*(1-'Resource Options'!$AA$27)","v":238845.65117276582},{"$f":"N833*(1-'Resource Options'!$AA$27)","v":237651.422916902},{"$f":"O833*(1-'Resource Options'!$AA$27)","v":236463.1658023175},{"$f":"P833*(1-'Resource Options'!$AA$27)","v":235280.84997330591},{"$f":"Q833*(1-'Resource Options'!$AA$27)","v":234104.44572343939},{"$f":"R833*(1-'Resource Options'!$AA$27)","v":232933.9234948222},{"$f":"S833*(1-'Resource Options'!$AA$27)","v":231769.25387734809},{"$f":"T833*(1-'Resource Options'!$AA$27)","v":230610.40760796136},{"$f":"U833*(1-'Resource Options'!$AA$27)","v":229457.35556992155},{"$f":"V833*(1-'Resource Options'!$AA$27)","v":228310.06879207195},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$28/100*'Resource Options'!$J$28*8760)*(1+'Resource Options'!$X$28)^($D832-$D$12)","v":279025.58111610741},{"$f":"AF833*(1-'Resource Options'!$AA$27)","v":277630.45321052684},{"$f":"AG833*(1-'Resource Options'!$AA$27)","v":276242.30094447423},{"$f":"AH833*(1-'Resource Options'!$AA$27)","v":274861.08943975187},{"$f":"AI833*(1-'Resource Options'!$AA$27)","v":273486.78399255313},{"$f":"AJ833*(1-'Resource Options'!$AA$27)","v":272119.35007259034},{"$f":"AK833*(1-'Resource Options'!$AA$27)","v":270758.75332222739},{"$f":"AL833*(1-'Resource Options'!$AA$27)","v":269404.95955561625},{"$f":"AM833*(1-'Resource Options'!$AA$27)","v":268057.93475783814},{"$f":"AN833*(1-'Resource Options'!$AA$27)","v":266717.64508404897},{"$f":"AO833*(1-'Resource Options'!$AA$27)","v":265384.0568586287},{"$f":"AP833*(1-'Resource Options'!$AA$27)","v":264057.13657433557},{"$f":"AQ833*(1-'Resource Options'!$AA$27)","v":262736.85089146387},{"$f":"AR833*(1-'Resource Options'!$AA$27)","v":261423.16663700654},{"$f":"AS833*(1-'Resource Options'!$AA$27)","v":260116.0508038215},{"$f":"AT833*(1-'Resource Options'!$AA$27)","v":258815.47054980238},{"$f":"AU833*(1-'Resource Options'!$AA$27)","v":257521.39319705337},{"$f":"AV833*(1-'Resource Options'!$AA$27)","v":256233.78623106811},{"$f":"AW833*(1-'Resource Options'!$AA$27)","v":254952.61729991276},{"$f":"AX833*(1-'Resource Options'!$AA$27)","v":253677.8542134132},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$26/100*'Resource Options'!$J$26*8760)*(1+'Resource Options'!$X$26)^($D832-$D$12)","v":11626.065879837808},{"$f":"BH833*(1-'Resource Options'!$AA$27)","v":11567.935550438619},{"$f":"BI833*(1-'Resource Options'!$AA$27)","v":11510.095872686425},{"$f":"BJ833*(1-'Resource Options'!$AA$27)","v":11452.545393322993},{"$f":"BK833*(1-'Resource Options'!$AA$27)","v":11395.282666356377},{"$f":"BL833*(1-'Resource Options'!$AA$27)","v":11338.306253024595},{"$f":"BM833*(1-'Resource Options'!$AA$27)","v":11281.614721759472},{"$f":"BN833*(1-'Resource Options'!$AA$27)","v":11225.206648150674},{"$f":"BO833*(1-'Resource Options'!$AA$27)","v":11169.080614909921},{"$f":"BP833*(1-'Resource Options'!$AA$27)","v":11113.235211835372},{"$f":"BQ833*(1-'Resource Options'!$AA$27)","v":11057.669035776195},{"$f":"BR833*(1-'Resource Options'!$AA$27)","v":11002.380690597314},{"$f":"BS833*(1-'Resource Options'!$AA$27)","v":10947.368787144327},{"$f":"BT833*(1-'Resource Options'!$AA$27)","v":10892.631943208606},{"$f":"BU833*(1-'Resource Options'!$AA$27)","v":10838.168783492563},{"$f":"BV833*(1-'Resource Options'!$AA$27)","v":10783.977939575101},{"$f":"BW833*(1-'Resource Options'!$AA$27)","v":10730.058049877225},{"$f":"BX833*(1-'Resource Options'!$AA$27)","v":10676.407759627838},{"$f":"BY833*(1-'Resource Options'!$AA$27)","v":10623.025720829699},{"$f":"BZ833*(1-'Resource Options'!$AA$27)","v":10569.910592225551}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M50","v":56.204856142554547},{"$f":"D834","v":56.204856142554547},{"$f":"E834","v":56.204856142554547},56.204856142554547,56.204856142554547,56.204856142554547,56.204856142554547,56.204856142554547,56.204856142554547,56.204856142554547,56.204856142554547,56.204856142554547,56.204856142554547,56.204856142554547,56.204856142554547,56.204856142554547,56.204856142554547,56.204856142554547,56.204856142554547,56.204856142554547,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P50","v":49.83218021986675},{"$f":"AF834","v":49.83218021986675},{"$f":"AG834","v":49.83218021986675},49.83218021986675,49.83218021986675,49.83218021986675,49.83218021986675,49.83218021986675,49.83218021986675,49.83218021986675,49.83218021986675,49.83218021986675,49.83218021986675,49.83218021986675,49.83218021986675,49.83218021986675,49.83218021986675,49.83218021986675,49.83218021986675,49.83218021986675,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S50","v":72.830843983505176},{"$f":"BH834","v":72.830843983505176},{"$f":"BI834","v":72.830843983505176},72.830843983505176,72.830843983505176,72.830843983505176,72.830843983505176,72.830843983505176,72.830843983505176,72.830843983505176,72.830843983505176,72.830843983505176,72.830843983505176,72.830843983505176,72.830843983505176,72.830843983505176,72.830843983505176,72.830843983505176,72.830843983505176,72.830843983505176]
[null,"Revenue",null,{"$f":"D834*D833","v":14114333.382051149},{"$f":"E834*E833","v":14043761.715140894},{"$f":"F834*F833","v":13973542.906565189},{"$f":"G834*G833","v":13903675.192032363},{"$f":"H834*H833","v":13834156.816072201},{"$f":"I834*I833","v":13764986.031991841},{"$f":"J834*J833","v":13696161.101831883},{"$f":"K834*K833","v":13627680.296322724},{"$f":"L834*L833","v":13559541.894841108},{"$f":"M834*M833","v":13491744.185366903},{"$f":"N834*N833","v":13424285.464440068},{"$f":"O834*O833","v":13357164.037117867},{"$f":"P834*P833","v":13290378.216932278},{"$f":"Q834*Q833","v":13223926.325847618},{"$f":"R834*R833","v":13157806.69421838},{"$f":"S834*S833","v":13092017.660747288},{"$f":"T834*T833","v":13026557.572443552},{"$f":"U834*U833","v":12961424.784581335},{"$f":"V834*V833","v":12896617.660658428},{"$f":"W834*W833","v":12832134.572355136},null,null,null,null,null,null,"Revenue",null,{"$f":"AF834*AF833","v":13904453.044130912},{"$f":"AG834*AG833","v":13834930.778910257},{"$f":"AH834*AH833","v":13765756.125015708},{"$f":"AI834*AI833","v":13696927.344390629},{"$f":"AJ834*AJ833","v":13628442.707668677},{"$f":"AK834*AK833","v":13560300.494130332},{"$f":"AL834*AL833","v":13492498.99165968},{"$f":"AM834*AM833","v":13425036.496701382},{"$f":"AN834*AN833","v":13357911.314217873},{"$f":"AO834*AO833","v":13291121.757646786},{"$f":"AP834*AP833","v":13224666.148858549},{"$f":"AQ834*AQ833","v":13158542.818114258},{"$f":"AR834*AR833","v":13092750.104023686},{"$f":"AS834*AS833","v":13027286.353503566},{"$f":"AT834*AT833","v":12962149.921736049},{"$f":"AU834*AU833","v":12897339.172127368},{"$f":"AV834*AV833","v":12832852.476266731},{"$f":"AW834*AW833","v":12768688.213885397},{"$f":"AX834*AX833","v":12704844.772815971},{"$f":"AY834*AY833","v":12641320.54895189},null,null,null,null,null,null,"Revenue",null,{"$f":"BH834*BH833","v":846736.19023642025},{"$f":"BI834*BI833","v":842502.50928523811},{"$f":"BJ834*BJ833","v":838289.99673881184},{"$f":"BK834*BK833","v":834098.54675511783},{"$f":"BL834*BL833","v":829928.05402134219},{"$f":"BM834*BM833","v":825778.41375123546},{"$f":"BN834*BN833","v":821649.52168247919},{"$f":"BO834*BO833","v":817541.27407406678},{"$f":"BP834*BP833","v":813453.56770369655},{"$f":"BQ834*BQ833","v":809386.29986517807},{"$f":"BR834*BR833","v":805339.36836585216},{"$f":"BS834*BS833","v":801312.67152402294},{"$f":"BT834*BT833","v":797306.10816640279},{"$f":"BU834*BU833","v":793319.57762557082},{"$f":"BV834*BV833","v":789352.97973744292},{"$f":"BW834*BW833","v":785406.21483875578},{"$f":"BX834*BX833","v":781479.18376456201},{"$f":"BY834*BY833","v":777571.78784573916},{"$f":"BZ834*BZ833","v":773683.92890651047},{"$f":"CA834*CA833","v":769815.50926197786}]
[]
[null,"Fixed O&M",null,{"$f":"HLOOKUP(D832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(E832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(F832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(G832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(H832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(I832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(J832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(K832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(L832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},{"$f":"HLOOKUP(M832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1478071.0526283374},{"$f":"HLOOKUP(N832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1507632.4736809041},{"$f":"HLOOKUP(O832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1537785.1231545224},{"$f":"HLOOKUP(P832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1568540.8256176128},{"$f":"HLOOKUP(Q832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1599911.6421299651},{"$f":"HLOOKUP(R832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1631909.8749725644},{"$f":"HLOOKUP(S832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1664548.0724720159},{"$f":"HLOOKUP(T832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1697839.033921456},{"$f":"HLOOKUP(U832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1731795.8145998851},{"$f":"HLOOKUP(V832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1766431.7308918829},{"$f":"HLOOKUP(W832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1801760.3655097208},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1236783.7366207046},{"$f":"HLOOKUP(AG832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1261519.4113531185},{"$f":"HLOOKUP(AH832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1286749.799580181},{"$f":"HLOOKUP(AI832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1312484.7955717847},{"$f":"HLOOKUP(AJ832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1338734.4914832204},{"$f":"HLOOKUP(AK832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1365509.1813128847},{"$f":"HLOOKUP(AL832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1392819.3649391423},{"$f":"HLOOKUP(AM832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1420675.7522379253},{"$f":"HLOOKUP(AN832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1449089.2672826836},{"$f":"HLOOKUP(AO832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1478071.0526283374},{"$f":"HLOOKUP(AP832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1507632.4736809041},{"$f":"HLOOKUP(AQ832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1537785.1231545224},{"$f":"HLOOKUP(AR832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1568540.8256176128},{"$f":"HLOOKUP(AS832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1599911.6421299651},{"$f":"HLOOKUP(AT832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1631909.8749725644},{"$f":"HLOOKUP(AU832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1664548.0724720159},{"$f":"HLOOKUP(AV832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1697839.033921456},{"$f":"HLOOKUP(AW832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1731795.8145998851},{"$f":"HLOOKUP(AX832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1766431.7308918829},{"$f":"HLOOKUP(AY832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$26)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000","v":1801760.3655097208},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BH832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":77298.98353879404},{"$f":"HLOOKUP(BI832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":78844.963209569905},{"$f":"HLOOKUP(BJ832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":80421.862473761299},{"$f":"HLOOKUP(BK832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":82030.29972323656},{"$f":"HLOOKUP(BL832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":83670.905717701273},{"$f":"HLOOKUP(BM832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":85344.323832055292},{"$f":"HLOOKUP(BN832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":87051.210308696391},{"$f":"HLOOKUP(BO832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":88792.234514870332},{"$f":"HLOOKUP(BP832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":90568.079205167727},{"$f":"HLOOKUP(BQ832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":92379.440789271088},{"$f":"HLOOKUP(BR832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":94227.029605056508},{"$f":"HLOOKUP(BS832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":96111.570197157649},{"$f":"HLOOKUP(BT832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":98033.8016011008},{"$f":"HLOOKUP(BU832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":99994.47763312282},{"$f":"HLOOKUP(BV832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":101994.36718578528},{"$f":"HLOOKUP(BW832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":104034.25452950098},{"$f":"HLOOKUP(BX832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":106114.93962009101},{"$f":"HLOOKUP(BY832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":108237.23841249284},{"$f":"HLOOKUP(BZ832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":110401.9831807427},{"$f":"HLOOKUP(CA832,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$24)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$26*1000","v":112610.02284435755}]
[null,"Variable O&M",null,{"$f":"HLOOKUP(D832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D833","v":0},{"$f":"HLOOKUP(E832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E833","v":0},{"$f":"HLOOKUP(F832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F833","v":0},{"$f":"HLOOKUP(G832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G833","v":0},{"$f":"HLOOKUP(H832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H833","v":0},{"$f":"HLOOKUP(I832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I833","v":0},{"$f":"HLOOKUP(J832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J833","v":0},{"$f":"HLOOKUP(K832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K833","v":0},{"$f":"HLOOKUP(L832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L833","v":0},{"$f":"HLOOKUP(M832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M833","v":0},{"$f":"HLOOKUP(N832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N833","v":0},{"$f":"HLOOKUP(O832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O833","v":0},{"$f":"HLOOKUP(P832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P833","v":0},{"$f":"HLOOKUP(Q832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q833","v":0},{"$f":"HLOOKUP(R832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R833","v":0},{"$f":"HLOOKUP(S832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S833","v":0},{"$f":"HLOOKUP(T832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T833","v":0},{"$f":"HLOOKUP(U832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U833","v":0},{"$f":"HLOOKUP(V832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V833","v":0},{"$f":"HLOOKUP(W832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W833","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF833","v":0},{"$f":"HLOOKUP(AG832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG833","v":0},{"$f":"HLOOKUP(AH832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH833","v":0},{"$f":"HLOOKUP(AI832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI833","v":0},{"$f":"HLOOKUP(AJ832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ833","v":0},{"$f":"HLOOKUP(AK832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK833","v":0},{"$f":"HLOOKUP(AL832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL833","v":0},{"$f":"HLOOKUP(AM832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM833","v":0},{"$f":"HLOOKUP(AN832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN833","v":0},{"$f":"HLOOKUP(AO832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO833","v":0},{"$f":"HLOOKUP(AP832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP833","v":0},{"$f":"HLOOKUP(AQ832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ833","v":0},{"$f":"HLOOKUP(AR832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR833","v":0},{"$f":"HLOOKUP(AS832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS833","v":0},{"$f":"HLOOKUP(AT832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT833","v":0},{"$f":"HLOOKUP(AU832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU833","v":0},{"$f":"HLOOKUP(AV832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV833","v":0},{"$f":"HLOOKUP(AW832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW833","v":0},{"$f":"HLOOKUP(AX832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX833","v":0},{"$f":"HLOOKUP(AY832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$26)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY833","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BH832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH833","v":0},{"$f":"HLOOKUP(BI832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI833","v":0},{"$f":"HLOOKUP(BJ832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ833","v":0},{"$f":"HLOOKUP(BK832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK833","v":0},{"$f":"HLOOKUP(BL832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL833","v":0},{"$f":"HLOOKUP(BM832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM833","v":0},{"$f":"HLOOKUP(BN832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN833","v":0},{"$f":"HLOOKUP(BO832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO833","v":0},{"$f":"HLOOKUP(BP832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP833","v":0},{"$f":"HLOOKUP(BQ832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ833","v":0},{"$f":"HLOOKUP(BR832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR833","v":0},{"$f":"HLOOKUP(BS832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS833","v":0},{"$f":"HLOOKUP(BT832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT833","v":0},{"$f":"HLOOKUP(BU832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU833","v":0},{"$f":"HLOOKUP(BV832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV833","v":0},{"$f":"HLOOKUP(BW832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW833","v":0},{"$f":"HLOOKUP(BX832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX833","v":0},{"$f":"HLOOKUP(BY832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY833","v":0},{"$f":"HLOOKUP(BZ832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ833","v":0},{"$f":"HLOOKUP(CA832,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$24)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA833","v":0}]
[null,"B&O Tax",null,{"$f":"D835*0.00275","v":38814.416800640662},{"$f":"E835*0.00275","v":38620.344716637454},38427.242993054271,38235.106778088993,38043.931244198553,37853.711587977559,37664.443030037677,37476.120814887487,37288.740210813048,37102.296509758977,36916.785027210186,36732.201102074134,36548.54009656376,36365.797396080947,36183.968409100547,36003.048567055041,35823.033324219767,35643.918157598673,35465.698566810679,35288.370073976621,null,null,null,null,null,null,"B&O Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"B&O Tax",null,{"$f":"BH835*0.00275","v":2328.5245231501553},{"$f":"BI835*0.00275","v":2316.8819005344048},2305.2974910317325,2293.771003576574,2282.302148558691,2270.8906378158972,2259.5361846268174,2248.2385037036834,2236.9973111851655,2225.8123246292394,2214.6832630060935,2203.609846691063,2192.5917974576078,2181.6288384703198,2170.7206942779681,2159.8670908065783,2149.0677553525452,2138.3224165757824,2127.6308044929037,2116.992650470439]
[null,"Property Tax",null,{"$f":"C862*$B$8","v":1540271.5924189568},{"$f":"D862*$B$8","v":1454448.3986522243},1373407.2320452309,1296881.6403401101,1224620.0178709002,1156384.7783185719,1091951.5735597452,1031108.5560407828,973655.68225204549,919404.05501222517,868175.30240028247,819800.9912929954,774122.07357991661,730988.36323496688,690258.04252534686,651797.19573425397,615479.36886434292,581185.15387430054,548801.79608155671,518222.82344032981,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE862*$B$8","v":1540271.5924189568},{"$f":"AF862*$B$8","v":1454448.3986522243},1373407.2320452309,1296881.6403401101,1224620.0178709002,1156384.7783185719,1091951.5735597452,1031108.5560407828,973655.68225204549,919404.05501222517,868175.30240028247,819800.9912929954,774122.07357991661,730988.36323496688,690258.04252534686,651797.19573425397,615479.36886434292,581185.15387430054,548801.79608155671,518222.82344032981,null,null,null,null,null,null,"Property Tax",null,{"$f":"BG862*$B$8","v":93209.228045997137},{"$f":"BH862*$B$8","v":88015.654601669608},83111.464576635219,78480.533665681083,74107.636002140804,69978.394097329874,66079.231569331809,62397.328505713529,58920.57931340894,55637.552917186622,52537.455175839888,49610.093392528688,46845.842802588195,44235.614928620598,41770.82769882604,39443.377230325779,37245.611184705034,35170.303608172224,33210.631173612412,31360.150746422169]
[null,"Total Operating Costs",null,{"$f":"SUM(D837:D840)","v":2815869.7458403022},{"$f":"SUM(E837:E840)","v":2754588.15472198},{"$f":"SUM(F837:F840)","v":2698584.2746184664},{"$f":"SUM(G837:G840)","v":2647601.5426899837},{"$f":"SUM(H837:H840)","v":2601398.4405983193},{"$f":"SUM(I837:I840)","v":2559747.6712194341},{"$f":"SUM(J837:J840)","v":2522435.3815289252},{"$f":"SUM(K837:K840)","v":2489260.4290935956},{"$f":"SUM(L837:L840)","v":2460033.6897455421},{"$f":"SUM(M837:M840)","v":2434577.4041503216},{"$f":"SUM(N837:N840)","v":2412724.5611083969},{"$f":"SUM(O837:O840)","v":2394318.315549592},{"$f":"SUM(P837:P840)","v":2379211.4392940933},{"$f":"SUM(Q837:Q840)","v":2367265.8027610132},{"$f":"SUM(R837:R840)","v":2358351.885907012},{"$f":"SUM(S837:S840)","v":2352348.3167733247},{"$f":"SUM(T837:T840)","v":2349141.4361100188},{"$f":"SUM(U837:U840)","v":2348624.8866317845},{"$f":"SUM(V837:V840)","v":2350699.2255402505},{"$f":"SUM(W837:W840)","v":2355271.5590240271},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF837:AF840)","v":2777055.3290396612},{"$f":"SUM(AG837:AG840)","v":2715967.8100053426},{"$f":"SUM(AH837:AH840)","v":2660157.0316254119},{"$f":"SUM(AI837:AI840)","v":2609366.4359118948},{"$f":"SUM(AJ837:AJ840)","v":2563354.5093541206},{"$f":"SUM(AK837:AK840)","v":2521893.9596314565},{"$f":"SUM(AL837:AL840)","v":2484770.9384988872},{"$f":"SUM(AM837:AM840)","v":2451784.3082787083},{"$f":"SUM(AN837:AN840)","v":2422744.9495347291},{"$f":"SUM(AO837:AO840)","v":2397475.1076405626},{"$f":"SUM(AP837:AP840)","v":2375807.7760811867},{"$f":"SUM(AQ837:AQ840)","v":2357586.1144475178},{"$f":"SUM(AR837:AR840)","v":2342662.8991975295},{"$f":"SUM(AS837:AS840)","v":2330900.0053649321},{"$f":"SUM(AT837:AT840)","v":2322167.9174979115},{"$f":"SUM(AU837:AU840)","v":2316345.2682062699},{"$f":"SUM(AV837:AV840)","v":2313318.402785799},{"$f":"SUM(AW837:AW840)","v":2312980.9684741856},{"$f":"SUM(AX837:AX840)","v":2315233.5269734394},{"$f":"SUM(AY837:AY840)","v":2319983.1889500506},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BH837:BH840)","v":172836.73610794134},{"$f":"SUM(BI837:BI840)","v":169177.49971177391},{"$f":"SUM(BJ837:BJ840)","v":165838.62454142823},{"$f":"SUM(BK837:BK840)","v":162804.60439249422},{"$f":"SUM(BL837:BL840)","v":160060.84386840079},{"$f":"SUM(BM837:BM840)","v":157593.60856720107},{"$f":"SUM(BN837:BN840)","v":155389.97806265502},{"$f":"SUM(BO837:BO840)","v":153437.80152428756},{"$f":"SUM(BP837:BP840)","v":151725.65582976185},{"$f":"SUM(BQ837:BQ840)","v":150242.80603108695},{"$f":"SUM(BR837:BR840)","v":148979.16804390249},{"$f":"SUM(BS837:BS840)","v":147925.27343637741},{"$f":"SUM(BT837:BT840)","v":147072.23620114659},{"$f":"SUM(BU837:BU840)","v":146411.72140021375},{"$f":"SUM(BV837:BV840)","v":145935.91557888928},{"$f":"SUM(BW837:BW840)","v":145637.49885063333},{"$f":"SUM(BX837:BX840)","v":145509.61856014858},{"$f":"SUM(BY837:BY840)","v":145545.86443724085},{"$f":"SUM(BZ837:BZ840)","v":145740.245158848},{"$f":"SUM(CA837:CA840)","v":146087.16624125015}]
[]
[null,"EBITDA",null,{"$f":"D835-D841","v":11298463.636210848},{"$f":"E835-E841","v":11289173.560418915},11274958.631946724,11256073.64934238,11232758.375473883,11205238.360772407,11173725.720302958,11138419.867229128,11099508.205095567,11057166.78121658,11011560.903331671,10962845.721568275,10911166.777638186,10856660.523086606,10799454.808311369,10739669.343973963,10677416.136333533,10612799.89794955,10545918.435118178,10476863.01333111,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF835-AF841","v":11127397.715091251},{"$f":"AG835-AG841","v":11118962.968904914},11105599.093390295,11087560.908478733,11065088.198314557,11038406.534498876,11007728.053160794,10973252.188422674,10935166.364683144,10893646.650006223,10848858.372777361,10800956.703666741,10750087.204826156,10696386.348138634,10639982.004238136,10580993.903921098,10519534.073480932,10455707.245411212,10389611.245842531,10321337.36000184,null,null,null,null,null,null,"EBITDA",null,{"$f":"BH835-BH841","v":673899.45412847889},{"$f":"BI835-BI841","v":673325.00957346417},672451.37219738355,671293.94236262364,669867.21015294141,668184.8051840344,666259.54361982411,664103.47254977922,661727.91187393467,659143.49383409112,656360.20032194967,653387.39808764553,650233.87196525617,646907.85622535704,643417.06415855361,639768.71598812239,635969.56520441337,632025.92340849829,627943.68374766246,623728.34302072774]
[null,"Before Tax Earnings",null,{"$f":"D843-D863-D853","v":-21196357.652204458},{"$f":"E843-E845-E863","v":-32845292.746464621},-15205721.152183399,-4632334.2211356927,-4655649.4950041901,3261034.4255333701,11173725.720302958,11138419.867229128,11099508.205095567,11057166.78121658,11011560.903331671,10962845.721568275,10911166.777638186,10856660.523086606,10799454.808311369,10739669.343973963,10677416.136333533,10612799.89794955,10545918.435118178,10476863.01333111,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF843-AF863-AF853","v":-22986159.693026312},{"$f":"AG843-AG845-AG863","v":-35705293.440631375},-16988954.752331473,-5769171.3989543281,-5791644.1091185044,2610040.3807823453,11007728.053160794,10973252.188422674,10935166.364683144,10893646.650006223,10848858.372777361,10800956.703666741,10750087.204826156,10696386.348138634,10639982.004238136,10580993.903921098,10519534.073480932,10455707.245411212,10389611.245842531,10321337.36000184,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"BH843-BH863-BH853","v":-1390475.6648853114},{"$f":"BI843-BI845-BI863","v":-2160235.5230248482},-1027684.9473616041,-348787.84937276877,-350214.58158245101,158143.90931633819,666259.54361982411,664103.47254977922,661727.91187393467,659143.49383409112,656360.20032194967,653387.39808764553,650233.87196525617,646907.85622535704,643417.06415855361,639768.71598812239,635969.56520441337,632025.92340849829,627943.68374766246,623728.34302072774]
[null,"ITC",null,{"$f":"-C849*0.1","v":15402715.924189568},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-AE849*0.1","v":15402715.924189568},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"ITC",null,{"$f":"-BG849*0.1","v":932092.2804599714},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D844*$B$6-D845","v":-19853951.031152502},-6897511.4767575702,-3193201.4419585136,-972790.18643849541,-977686.39395087992,684817.2293620077,2346482.4012636212,2339068.1721181166,2330896.7230700688,2322005.0240554819,2312427.7896996508,2302197.6015293379,2291345.0233040191,2279898.7098481869,2267885.5097453874,2255330.5622345321,2242257.3886300419,2228687.9785694056,2214642.8713748171,2200141.2327995328,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF844*$B$6-AF845","v":-20229809.459725093},-7498111.6225325884,-3567680.4979896094,-1211525.9937804088,-1216245.262914886,548108.47996429249,2311622.8911637668,2304382.9595687613,2296384.9365834603,2287665.7965013068,2278260.2582832458,2268200.9077700153,2257518.3130134926,2246241.1331091132,2234396.2208900084,2222008.7198234303,2209102.1554309959,2195698.5215363544,2181818.3616269315,2167480.8456003862,null,null,null,null,null,null,"Federal Tax",null,{"$f":"BH844*$B$6-BH845","v":-1224092.1700858867},-453649.45983521809,-215813.83894593685,-73245.448368281446,-73545.062132314706,33210.220956431018,139914.50416016305,139461.72923545362,138962.86149352629,138420.13370515913,137835.64206760941,137211.35359840555,136549.11311270378,135850.64980732498,135117.58347329625,134351.43035750568,133553.60869292679,132725.44391578465,131868.17358700911,130982.95203435283]
[]
[]
[{"$f":"IRR(C849:X849,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(D832,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$26)","v":-154027159.24189568},{"$f":"D843-D846","v":31152414.667363349},18186685.037176486,14468160.073905237,12228863.835780876,12210444.769424763,10520421.131410399,8827243.3190393373,8799351.6951110121,8768611.4820254985,8735161.7571610995,8699133.1136320196,8660648.1200389378,8619821.7543341666,8576761.8132384196,8531569.2985659819,8484338.7817394305,8435158.7477034908,8384111.9193801451,8331275.5637433603,8276721.7805315768,{"$f":"C849*-0.3","v":46208147.772568703},null,null,null,null,{"$f":"IRR(AE849:AZ849,0.1)","v":5.9999999999999831E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF832,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$196)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$27)","v":-154027159.24189568},{"$f":"AF843-AF846","v":31357207.174816344},18617074.591437504,14673279.591379905,12299086.902259141,12281333.461229444,10490298.054534584,8696105.1619970277,8668869.228853913,8638781.4280996844,8605980.8535049167,8570598.1144941151,8532755.7958967257,8492568.8918126635,8450145.2150295209,8405585.7833481282,8358985.1840976672,8310431.9180499362,8260008.7238748576,8207792.8842155999,8153856.5144014535,{"$f":"AE849*-0.3","v":46208147.772568703},null,null,null,null,{"$f":"IRR(BG849:CB849,0.1)","v":6.0000000000000053E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BH832,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$194)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$25)","v":-9320922.8045997135},{"$f":"BH843-BH846","v":1897991.6242143656},1126974.4694086823,888265.21114332043,744539.39073090511,743412.27228525607,634974.58422760339,526345.03945966111,524641.74331432558,522765.05038040841,520723.36012893199,518524.55825434026,516176.04448923998,513684.75885255239,511057.20641803206,508299.48068525735,505417.28563061671,502415.95651148655,499300.47949271364,496075.51016065339,492745.39098637493,{"$f":"BG849*-0.3","v":2796276.841379914}]
[{"$f":"IRR(C850:X850,0.1)","v":8.6340896411796209E-2},"ROE",{"$f":"-C869","v":-17332164.164516803},{"$f":"D849-D853-D855-D864-D845","v":2075976.4400724992},1037373.5124081243,1026143.7189150918,1011224.5826576613,992805.51630154811,971064.70468738256,946169.71871651802,918278.09478819277,887537.88170268014,854088.15683828015,818059.51330920029,779574.51971611753,738748.1540113464,695688.21291559935,650495.69824316259,603265.18141661119,554085.14738067146,503038.31905732583,450201.96342054103,395648.18020875752,{"$f":"X849","v":46208147.772568703},null,null,null,null,{"$f":"IRR(AE850:AZ850,0.1)","v":8.5967777541511081E-2},"ROE",{"$f":"-AE869","v":-17111989.948790755},{"$f":"AF849-AF853-AF855-AF864-AF845","v":2027848.972533375},1003022.1210931204,992464.65943657234,978214.49335643603,960461.05232673837,939382.53791234992,915146.53765526507,887910.6045121504,857822.80375792272,825022.22916315403,789639.49015235342,751797.17155496217,711610.26747089997,669186.59068775736,624627.15900636557,578026.5597559046,529473.29370817356,479050.09953309502,426834.25987383723,372897.89005969092,{"$f":"AZ849","v":46208147.772568703},null,null,null,null,{"$f":"IRR(BG850:CB850,0.1)","v":8.5998731646768301E-2},"ROE",{"$f":"-BG869","v":-1035528.6569641589},{"$f":"BH849-BH853-BH855-BH864-BH845","v":123131.36542973178},61063.599141902872,60373.425614799024,59459.056045338773,58331.937599689729,57002.837674253256,55481.88103852715,53778.584893191641,51901.891959274479,49860.201707798056,47661.39983320632,45312.886068106047,42821.600431418396,40194.047996898065,37436.322264123417,34554.127209482773,31552.798090352619,28437.321071579703,25212.35173951945,21882.232565240993,{"$f":"CB849","v":2796276.841379914}]
[]
[]
[null,"Interest",null,{"$f":"C856*$B$7","v":4910779.8466130942},4762265.1589276083,4606324.7368578482,4442587.2936845999,4270662.9783526883,4090142.4472541818,3900595.8896007501,3701572.0040646465,3492596.9242517375,3273173.0904481839,3042778.0649544522,2800863.2881860337,2546852.7725791945,2280141.7311920128,2000095.1377354728,1706046.2146061053,1397294.8453202695,1073105.9075701421,732707.52293250803,375289.21906299249,null,null,null,null,null,null,"Interest",null,{"$f":"AE856*$B$7","v":4848397.1521573812},4701769.0785481622,4547809.6012584819,4386152.1501043178,4216411.8263924457,4038184.4864949803,3851045.7796026412,3654550.1373656848,3448229.7130168811,3231593.2674506372,3004124.9996060808,2765283.3183692968,2514499.5530706733,2251176.599507119,1974687.4982653866,1684373.9419615676,1379544.7078425577,1059474.0120175974,723399.78140138928,370521.83925437054,null,null,null,null,null,null,"Interest",null,{"$f":"BG856*$B$7","v":293399.78613984503},284526.61752578057,275209.79048101295,265427.12208400684,255155.32026715053,244369.92835945135,233045.26685636721,221154.37227812887,208668.93297097861,195559.22169847085,181794.02486233768,167340.56818439788,152164.43867256105,136229.50268513241,119497.81989833234,101929.55297219225,83482.872699745174,64113.858413675734,43776.393413302823,22422.055162911267]
[null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C868)","v":7881073.6003228193},{"$f":"-PMT($B$7,20,$C868)","v":7881073.6003228193},7881073.6003228193,7881073.6003228193,7881073.6003228193,7881073.6003228193,7881073.6003228193,7881073.6003228193,7881073.6003228193,7881073.6003228193,7881073.6003228193,7881073.6003228193,7881073.6003228193,7881073.6003228193,7881073.6003228193,7881073.6003228193,7881073.6003228193,7881073.6003228193,7881073.6003228193,7881073.6003228193,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE868)","v":7780958.6243417626},{"$f":"-PMT($B$7,20,$AE868)","v":7780958.6243417626},7780958.6243417626,7780958.6243417626,7780958.6243417626,7780958.6243417626,7780958.6243417626,7780958.6243417626,7780958.6243417626,7780958.6243417626,7780958.6243417626,7780958.6243417626,7780958.6243417626,7780958.6243417626,7780958.6243417626,7780958.6243417626,7780958.6243417626,7780958.6243417626,7780958.6243417626,7780958.6243417626,null,null,null,null,null,null,"Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BG868)","v":470863.15842113394},{"$f":"-PMT($B$7,20,$BG868)","v":470863.15842113394},470863.15842113394,470863.15842113394,470863.15842113394,470863.15842113394,470863.15842113394,470863.15842113394,470863.15842113394,470863.15842113394,470863.15842113394,470863.15842113394,470863.15842113394,470863.15842113394,470863.15842113394,470863.15842113394,470863.15842113394,470863.15842113394,470863.15842113394,470863.15842113394]
[null,"Sinking Fund",null,{"$f":"D854-D853","v":2970293.7537097251},{"$f":"E854-E853","v":3118808.441395211},{"$f":"F854-F853","v":3274748.8634649711},{"$f":"G854-G853","v":3438486.3066382194},{"$f":"H854-H853","v":3610410.6219701311},{"$f":"I854-I853","v":3790931.1530686375},{"$f":"J854-J853","v":3980477.7107220693},{"$f":"K854-K853","v":4179501.5962581728},{"$f":"L854-L853","v":4388476.6760710813},{"$f":"M854-M853","v":4607900.5098746354},{"$f":"N854-N853","v":4838295.5353683671},{"$f":"O854-O853","v":5080210.3121367861},{"$f":"P854-P853","v":5334220.8277436253},{"$f":"Q854-Q853","v":5600931.869130807},{"$f":"R854-R853","v":5880978.4625873463},{"$f":"S854-S853","v":6175027.385716714},{"$f":"T854-T853","v":6483778.7550025498},{"$f":"U854-U853","v":6807967.692752677},{"$f":"V854-V853","v":7148366.0773903113},{"$f":"W854-W853","v":7505784.3812598269},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF854-AF853","v":2932561.4721843814},{"$f":"AG854-AG853","v":3079189.5457936004},{"$f":"AH854-AH853","v":3233149.0230832808},{"$f":"AI854-AI853","v":3394806.4742374448},{"$f":"AJ854-AJ853","v":3564546.7979493169},{"$f":"AK854-AK853","v":3742774.1378467823},{"$f":"AL854-AL853","v":3929912.8447391214},{"$f":"AM854-AM853","v":4126408.4869760778},{"$f":"AN854-AN853","v":4332728.911324881},{"$f":"AO854-AO853","v":4549365.3568911254},{"$f":"AP854-AP853","v":4776833.6247356813},{"$f":"AQ854-AQ853","v":5015675.3059724662},{"$f":"AR854-AR853","v":5266459.0712710898},{"$f":"AS854-AS853","v":5529782.024834644},{"$f":"AT854-AT853","v":5806271.1260763761},{"$f":"AU854-AU853","v":6096584.6823801948},{"$f":"AV854-AV853","v":6401413.9164992049},{"$f":"AW854-AW853","v":6721484.6123241652},{"$f":"AX854-AX853","v":7057558.8429403733},{"$f":"AY854-AY853","v":7410436.7850873917},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"BH854-BH853","v":177463.3722812889},{"$f":"BI854-BI853","v":186336.54089535336},{"$f":"BJ854-BJ853","v":195653.36794012098},{"$f":"BK854-BK853","v":205436.03633712709},{"$f":"BL854-BL853","v":215707.83815398341},{"$f":"BM854-BM853","v":226493.23006168258},{"$f":"BN854-BN853","v":237817.89156476673},{"$f":"BO854-BO853","v":249708.78614300507},{"$f":"BP854-BP853","v":262194.22545015533},{"$f":"BQ854-BQ853","v":275303.93672266311},{"$f":"BR854-BR853","v":289069.13355879625},{"$f":"BS854-BS853","v":303522.59023673605},{"$f":"BT854-BT853","v":318698.71974857291},{"$f":"BU854-BU853","v":334633.65573600156},{"$f":"BV854-BV853","v":351365.33852280158},{"$f":"BW854-BW853","v":368933.6054489417},{"$f":"BX854-BX853","v":387380.28572138876},{"$f":"BY854-BY853","v":406749.30000745819},{"$f":"BZ854-BZ853","v":427086.7650078311},{"$f":"CA854-CA853","v":448441.10325822269}]
[null,"Mortgage Balance",{"$f":"C868","v":98215596.932261884},{"$f":"C856-D855","v":95245303.178552166},{"$f":"D856-E855","v":92126494.737156957},{"$f":"E856-F855","v":88851745.873691991},{"$f":"F856-G855","v":85413259.567053765},{"$f":"G856-H855","v":81802848.945083633},{"$f":"H856-I855","v":78011917.792015001},{"$f":"I856-J855","v":74031440.081292927},{"$f":"J856-K855","v":69851938.485034749},{"$f":"K856-L855","v":65463461.808963671},{"$f":"L856-M855","v":60855561.299089037},{"$f":"M856-N855","v":56017265.763720669},{"$f":"N856-O855","v":50937055.451583885},{"$f":"O856-P855","v":45602834.623840258},{"$f":"P856-Q855","v":40001902.754709452},{"$f":"Q856-R855","v":34120924.292122103},{"$f":"R856-S855","v":27945896.906405389},{"$f":"S856-T855","v":21462118.151402839},{"$f":"T856-U855","v":14654150.458650161},{"$f":"U856-V855","v":7505784.3812598493},{"$f":"V856-W855","v":2.2351741790771484E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE868","v":96967943.043147624},{"$f":"AE856-AF855","v":94035381.570963249},{"$f":"AF856-AG855","v":90956192.025169641},{"$f":"AG856-AH855","v":87723043.002086356},{"$f":"AH856-AI855","v":84328236.527848914},{"$f":"AI856-AJ855","v":80763689.7298996},{"$f":"AJ856-AK855","v":77020915.592052817},{"$f":"AK856-AL855","v":73091002.747313693},{"$f":"AL856-AM855","v":68964594.260337621},{"$f":"AM856-AN855","v":64631865.34901274},{"$f":"AN856-AO855","v":60082499.992121615},{"$f":"AO856-AP855","v":55305666.367385931},{"$f":"AP856-AQ855","v":50289991.061413467},{"$f":"AQ856-AR855","v":45023531.990142375},{"$f":"AR856-AS855","v":39493749.965307727},{"$f":"AS856-AT855","v":33687478.83923135},{"$f":"AT856-AU855","v":27590894.156851154},{"$f":"AU856-AV855","v":21189480.240351949},{"$f":"AV856-AW855","v":14467995.628027784},{"$f":"AW856-AX855","v":7410436.7850874104},{"$f":"AX856-AY855","v":1.862645149230957E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"BG868","v":5867995.7227969002},{"$f":"BG856-BH855","v":5690532.3505156115},{"$f":"BH856-BI855","v":5504195.8096202584},{"$f":"BI856-BJ855","v":5308542.4416801371},{"$f":"BJ856-BK855","v":5103106.4053430101},{"$f":"BK856-BL855","v":4887398.5671890266},{"$f":"BL856-BM855","v":4660905.3371273438},{"$f":"BM856-BN855","v":4423087.4455625769},{"$f":"BN856-BO855","v":4173378.659419572},{"$f":"BO856-BP855","v":3911184.4339694167},{"$f":"BP856-BQ855","v":3635880.4972467534},{"$f":"BQ856-BR855","v":3346811.3636879572},{"$f":"BR856-BS855","v":3043288.7734512212},{"$f":"BS856-BT855","v":2724590.0537026483},{"$f":"BT856-BU855","v":2389956.3979666466},{"$f":"BU856-BV855","v":2038591.0594438449},{"$f":"BV856-BW855","v":1669657.4539949032},{"$f":"BW856-BX855","v":1282277.1682735146},{"$f":"BX856-BY855","v":875527.86826605641},{"$f":"BY856-BZ855","v":448441.10325822531},{"$f":"BZ856-CA855","v":2.6193447411060333E-9}]
[]
[]
[null,"Book Depr",null,{"$f":"-($C849)/20","v":7701357.9620947838},{"$f":"-($C849)/20","v":7701357.9620947838},7701357.9620947838,7701357.9620947838,7701357.9620947838,7701357.9620947838,7701357.9620947838,7701357.9620947838,7701357.9620947838,7701357.9620947838,7701357.9620947838,7701357.9620947838,7701357.9620947838,7701357.9620947838,7701357.9620947838,7701357.9620947838,7701357.9620947838,7701357.9620947838,7701357.9620947838,7701357.9620947838,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($AE$29)/20","v":6118979.2150024921},{"$f":"-($AE$29)/20","v":6118979.2150024921},6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,6118979.2150024921,null,null,null,null,null,null,"Book Depr",null,{"$f":"-($BG$29)/20","v":370288.80612163444},{"$f":"-($BG$29)/20","v":370288.80612163444},370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444,370288.80612163444]
[null,"Accum Depreciation",null,{"$f":"SUM($D859:D859)","v":7701357.9620947838},{"$f":"SUM($D859:E859)","v":15402715.924189568},{"$f":"SUM($D859:F859)","v":23104073.886284351},{"$f":"SUM($D859:G859)","v":30805431.848379135},{"$f":"SUM($D859:H859)","v":38506789.810473919},{"$f":"SUM($D859:I859)","v":46208147.772568703},{"$f":"SUM($D859:J859)","v":53909505.734663486},{"$f":"SUM($D859:K859)","v":61610863.69675827},{"$f":"SUM($D859:L859)","v":69312221.658853054},{"$f":"SUM($D859:M859)","v":77013579.620947838},{"$f":"SUM($D859:N859)","v":84714937.583042622},{"$f":"SUM($D859:O859)","v":92416295.545137405},{"$f":"SUM($D859:P859)","v":100117653.50723219},{"$f":"SUM($D859:Q859)","v":107819011.46932697},{"$f":"SUM($D859:R859)","v":115520369.43142176},{"$f":"SUM($D859:S859)","v":123221727.39351654},{"$f":"SUM($D859:T859)","v":130923085.35561132},{"$f":"SUM($D859:U859)","v":138624443.31770611},{"$f":"SUM($D859:V859)","v":146325801.27980089},{"$f":"SUM($D859:W859)","v":154027159.24189568},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AF859:AF859)","v":6118979.2150024921},{"$f":"SUM($AF859:AG859)","v":12237958.430004984},{"$f":"SUM($AF859:AH859)","v":18356937.645007476},{"$f":"SUM($AF859:AI859)","v":24475916.860009968},{"$f":"SUM($AF859:AJ859)","v":30594896.07501246},{"$f":"SUM($AF859:AK859)","v":36713875.290014952},{"$f":"SUM($AF859:AL859)","v":42832854.505017444},{"$f":"SUM($AF859:AM859)","v":48951833.720019937},{"$f":"SUM($AF859:AN859)","v":55070812.935022429},{"$f":"SUM($AF859:AO859)","v":61189792.150024921},{"$f":"SUM($AF859:AP859)","v":67308771.365027413},{"$f":"SUM($AF859:AQ859)","v":73427750.580029905},{"$f":"SUM($AF859:AR859)","v":79546729.795032397},{"$f":"SUM($AF859:AS859)","v":85665709.010034889},{"$f":"SUM($AF859:AT859)","v":91784688.225037381},{"$f":"SUM($AF859:AU859)","v":97903667.440039873},{"$f":"SUM($AF859:AV859)","v":104022646.65504237},{"$f":"SUM($AF859:AW859)","v":110141625.87004486},{"$f":"SUM($AF859:AX859)","v":116260605.08504735},{"$f":"SUM($AF859:AY859)","v":122379584.30004984},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BH859:BH859)","v":370288.80612163444},{"$f":"SUM($BH859:BI859)","v":740577.61224326887},{"$f":"SUM($BH859:BJ859)","v":1110866.4183649034},{"$f":"SUM($BH859:BK859)","v":1481155.2244865377},{"$f":"SUM($BH859:BL859)","v":1851444.0306081721},{"$f":"SUM($BH859:BM859)","v":2221732.8367298064},{"$f":"SUM($BH859:BN859)","v":2592021.6428514407},{"$f":"SUM($BH859:BO859)","v":2962310.448973075},{"$f":"SUM($BH859:BP859)","v":3332599.2550947093},{"$f":"SUM($BH859:BQ859)","v":3702888.0612163437},{"$f":"SUM($BH859:BR859)","v":4073176.867337978},{"$f":"SUM($BH859:BS859)","v":4443465.6734596128},{"$f":"SUM($BH859:BT859)","v":4813754.4795812471},{"$f":"SUM($BH859:BU859)","v":5184043.2857028814},{"$f":"SUM($BH859:BV859)","v":5554332.0918245157},{"$f":"SUM($BH859:BW859)","v":5924620.89794615},{"$f":"SUM($BH859:BX859)","v":6294909.7040677844},{"$f":"SUM($BH859:BY859)","v":6665198.5101894187},{"$f":"SUM($BH859:BZ859)","v":7035487.316311053},{"$f":"SUM($BH859:CA859)","v":7405776.1224326873}]
[null,"End Year Book Value",null,{"$f":"-$C849-D860","v":146325801.27980089},138624443.31770611,130923085.35561132,123221727.39351654,115520369.43142176,107819011.46932697,100117653.50723219,92416295.545137405,84714937.583042622,77013579.620947838,69312221.658853054,61610863.69675827,53909505.734663486,46208147.772568703,38506789.810473919,30805431.848379135,23104073.886284351,15402715.924189568,7701357.9620947838,0,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE849-AF860","v":147908180.0268932},{"$f":"-$AE849-AG860","v":141789200.81189069},{"$f":"-$AE849-AH860","v":135670221.59688818},{"$f":"-$AE849-AI860","v":129551242.38188571},{"$f":"-$AE849-AJ860","v":123432263.16688322},{"$f":"-$AE849-AK860","v":117313283.95188072},{"$f":"-$AE849-AL860","v":111194304.73687823},{"$f":"-$AE849-AM860","v":105075325.52187574},{"$f":"-$AE849-AN860","v":98956346.306873247},{"$f":"-$AE849-AO860","v":92837367.091870755},{"$f":"-$AE849-AP860","v":86718387.876868263},{"$f":"-$AE849-AQ860","v":80599408.661865771},{"$f":"-$AE849-AR860","v":74480429.446863279},{"$f":"-$AE849-AS860","v":68361450.231860787},{"$f":"-$AE849-AT860","v":62242471.016858295},{"$f":"-$AE849-AU860","v":56123491.801855803},{"$f":"-$AE849-AV860","v":50004512.58685331},{"$f":"-$AE849-AW860","v":43885533.371850818},{"$f":"-$AE849-AX860","v":37766554.156848326},{"$f":"-$AE849-AY860","v":31647574.941845834},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$BG849-BH860","v":8950633.9984780792},{"$f":"-$BG849-BI860","v":8580345.1923564449},{"$f":"-$BG849-BJ860","v":8210056.3862348106},{"$f":"-$BG849-BK860","v":7839767.5801131763},{"$f":"-$BG849-BL860","v":7469478.7739915419},{"$f":"-$BG849-BM860","v":7099189.9678699076},{"$f":"-$BG849-BN860","v":6728901.1617482733},{"$f":"-$BG849-BO860","v":6358612.355626639},{"$f":"-$BG849-BP860","v":5988323.5495050047},{"$f":"-$BG849-BQ860","v":5618034.7433833703},{"$f":"-$BG849-BR860","v":5247745.937261736},{"$f":"-$BG849-BS860","v":4877457.1311401008},{"$f":"-$BG849-BT860","v":4507168.3250184665},{"$f":"-$BG849-BU860","v":4136879.5188968321},{"$f":"-$BG849-BV860","v":3766590.7127751978},{"$f":"-$BG849-BW860","v":3396301.9066535635},{"$f":"-$BG849-BX860","v":3026013.1005319292},{"$f":"-$BG849-BY860","v":2655724.2944102949},{"$f":"-$BG849-BZ860","v":2285435.4882886605},{"$f":"-$BG849-CA860","v":1915146.6821670262}]
[null,"Prop. Tax Value",{"$f":"-C849","v":154027159.24189568},{"$f":"C862/(($C862/$X862)^(1/21))","v":145444839.86522242},{"$f":"D862/(($C862/$X862)^(1/21))","v":137340723.20452309},129688164.03401099,122462001.78709002,115638477.83185719,109195157.35597451,103110855.60407828,97365568.225204542,91940405.501222521,86817530.240028247,81980099.129299536,77412207.357991666,73098836.323496684,69025804.252534688,65179719.57342539,61547936.886434294,58118515.387430049,54880179.608155668,51822282.344032981,48934769.64761202,{"$f":"X849","v":46208147.772568703},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE849","v":154027159.24189568},{"$f":"AE862/(($AE862/$AZ862)^(1/21))","v":145444839.86522242},{"$f":"AF862/(($AE862/$AZ862)^(1/21))","v":137340723.20452309},129688164.03401099,122462001.78709002,115638477.83185719,109195157.35597451,103110855.60407828,97365568.225204542,91940405.501222521,86817530.240028247,81980099.129299536,77412207.357991666,73098836.323496684,69025804.252534688,65179719.57342539,61547936.886434294,58118515.387430049,54880179.608155668,51822282.344032981,48934769.64761202,{"$f":"AZ849","v":46208147.772568703},null,null,null,null,null,"Prop. Tax Value",{"$f":"-BG849","v":9320922.8045997135},{"$f":"BG862/(($BG862/$CB862)^(1/21))","v":8801565.460166961},{"$f":"BH862/(($BG862/$CB862)^(1/21))","v":8311146.4576635212},7848053.3665681081,7410763.60021408,6997839.4097329872,6607923.1569331801,6239732.850571353,5892057.9313408937,5563755.2917186618,5253745.5175839886,4961009.3392528687,4684584.2802588195,4423561.4928620597,4177082.769882604,3944337.7230325779,3724561.1184705035,3517030.3608172224,3321063.117361241,3136015.0746422168,2961277.8200365328,{"$f":"CB849","v":2796276.841379914}]
[null,"Tax Dep",null,{"$f":"($C685*0.95)*-D$4","v":27584041.441802211},{"$f":"($C685*0.95)*-E$4","v":44134466.306883536},26480679.784130123,15888407.870478073,15888407.870478073,7944203.9352390366,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($AE849*0.95)*-D$4","v":29265160.255960181},{"$f":"($AE849*0.95)*-E$4","v":46824256.409536287},{"$f":"($AE849*0.95)*-F$4","v":28094553.84572177},{"$f":"($AE849*0.95)*-G$4","v":16856732.307433061},{"$f":"($AE849*0.95)*-H$4","v":16856732.307433061},{"$f":"($AE849*0.95)*-I$4","v":8428366.1537165307},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($BG849*0.95)*-D$4","v":1770975.3328739454},{"$f":"($BG849*0.95)*-E$4","v":2833560.5325983125},{"$f":"($BG849*0.95)*-F$4","v":1700136.3195589876},{"$f":"($BG849*0.95)*-G$4","v":1020081.7917353924},{"$f":"($BG849*0.95)*-H$4","v":1020081.7917353924},{"$f":"($BG849*0.95)*-I$4","v":510040.89586769621}]
[null,"After Tax Dep. Value",null,{"$f":"D863*$B$6","v":5792648.7027784642},{"$f":"E863*$B$6","v":9268237.9244455416},{"$f":"F863*$B$6","v":5560942.7546673259},{"$f":"G863*$B$6","v":3336565.6528003952},{"$f":"H863*$B$6","v":3336565.6528003952},{"$f":"I863*$B$6","v":1668282.8264001976},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF863*$B$6","v":6145683.6537516378},{"$f":"AG863*$B$6","v":9833093.8460026197},{"$f":"AH863*$B$6","v":5899856.3076015711},{"$f":"AI863*$B$6","v":3539913.7845609426},{"$f":"AJ863*$B$6","v":3539913.7845609426},{"$f":"AK863*$B$6","v":1769956.8922804713},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BH863*$B$6","v":371904.81990352849},{"$f":"BI863*$B$6","v":595047.71184564556},{"$f":"BJ863*$B$6","v":357028.62710738741},{"$f":"BK863*$B$6","v":214217.1762644324},{"$f":"BL863*$B$6","v":214217.1762644324},{"$f":"BM863*$B$6","v":107108.5881322162}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D864:I864)","v":24084336.533724874},{"$f":"C866/C870","v":0.15636421948093612},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,AF864:AK864)","v":25552164.638565179},{"$f":"AE866/AE870","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BH864:BM864)","v":1546284.1440349431},{"$f":"BG866/BG870","v":0.16589389017060399}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D845:W845)","v":14395061.611392118},{"$f":"C867/C870","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,AF845:AY845)","v":14395061.611392118},{"$f":"AE867/AE870","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,BH845:CA845)","v":871114.2808037115},{"$f":"BG867/BG870","v":9.3457943925233641E-2}]
[0.85,"Debt",{"$f":"(C870-C866-C867)*$A868","v":98215596.932261884},{"$f":"C868/C870","v":0.63765116110475573},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(AE870-AE866-AE867)*$A868","v":96967943.043147624},{"$f":"AE868/AE870","v":0.62955094101853804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BG870-BG866-BG867)*$A868","v":5867995.7227969002},{"$f":"BG868/BG870","v":0.62955094101853804}]
[0.15,"Equity",{"$f":"(C870-C866-C867)*$A869","v":17332164.164516803},{"$f":"C869/C870","v":0.11252667548907454},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(AE870-AE866-AE867)*$A869","v":17111989.948790755},{"$f":"AE869/AE870","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BG870-BG866-BG867)*$A869","v":1035528.6569641589},{"$f":"BG869/BG870","v":0.11109722488562436}]
[null,"Total",{"$f":"-C849","v":154027159.24189568},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE849","v":154027159.24189568},null,null,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",{"$f":"-BG849","v":9320922.8045997135}]
[null,"Check",{"$f":"SUM(C866:C869)-C870","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE866:AE869)-AE870","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BG866:BG869)-BG870","v":0}]

{"sheet":"Other PPA","index":7,"n_rows":997,"n_cols":104,"rows_kept":997,"cut":false,"hidden":false,"merged":[]}
[null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062]
["PTC Value",24,{"$f":"B2*1.02","v":24.48},{"$f":"C2*1.02","v":24.9696},25.468992,25.978371840000001,26.4979392768,27.027898062336,27.568456023582719,28.119825144054374,28.682221646935464,29.255866079874174,29.840983401471657,30.43780306950109,31.046559130891112,31.667490313508935,32.300840119779117,32.946856922174703,33.605794060618194,34.277909941830558,34.963468140667167,35.662737503480514,36.375992253550123,37.103512098621124,37.845582340593545,38.602493987405417,39.374543867153527,40.162034744496601,40.965275439386531,41.784580948174259,42.620272567137746,43.472678018480501,44.342131578850115,45.228974210427118,46.133553694635658,47.056224768528374,47.99734926389894,48.95729624917692,49.936442174160462,50.935171017643668,51.953874437996539,52.992951926756469,54.052810965291599,55.133867184597435,56.236544528289386,57.361275418855172]
[]
[null,null,"5yr MACRES",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
["Discount Rate",0.08,"20yr MACRES",3.7499999999999999E-2,7.2190000000000004E-2,6.6780000000000006E-2,6.1780000000000002E-2,5.7149999999999999E-2,5.2859999999999997E-2,4.8899999999999999E-2,4.5229999999999999E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,4.4609999999999997E-2,2.2290000000000001E-2]
["Fed Tax Rate",0.21,"7yr MACRES",0.14285999999999999,0.24490000000000001,0.17493,0.12495000000000001,8.9249999999999996E-2,8.9249999999999996E-2,8.9249999999999996E-2,4.4609999999999997E-2]
["Debt Rate",0.05]
["Property Tax",0.01]
["Tax Equity Return",7.0000000000000007E-2]
[null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV",null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Future PV"]
[25000,"2020 Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020 Nuclear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020 Geothermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF12&\" \"&'Resource Options'!$B$43","v":"2020 Pumped Hydro (16 hr/ 100 MW share)"}]
[null,"Year",null,2020,{"$f":"D12+1","v":2021},{"$f":"E12+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,null,null,"Year",null,2020,{"$f":"AF12+1","v":2021},{"$f":"AG12+1","v":2022},{"$f":"AH12+1","v":2023},{"$f":"AI12+1","v":2024},{"$f":"AJ12+1","v":2025},{"$f":"AK12+1","v":2026},{"$f":"AL12+1","v":2027},{"$f":"AM12+1","v":2028},{"$f":"AN12+1","v":2029},{"$f":"AO12+1","v":2030},{"$f":"AP12+1","v":2031},{"$f":"AQ12+1","v":2032},{"$f":"AR12+1","v":2033},{"$f":"AS12+1","v":2034},{"$f":"AT12+1","v":2035},{"$f":"AU12+1","v":2036},{"$f":"AV12+1","v":2037},{"$f":"AW12+1","v":2038},{"$f":"AX12+1","v":2039},null,null,null,null,"Year",null,2020,{"$f":"BF12+1","v":2021},{"$f":"BG12+1","v":2022},{"$f":"BH12+1","v":2023},{"$f":"BI12+1","v":2024},{"$f":"BJ12+1","v":2025},{"$f":"BK12+1","v":2026},{"$f":"BL12+1","v":2027},{"$f":"BM12+1","v":2028},{"$f":"BN12+1","v":2029},{"$f":"BO12+1","v":2030},{"$f":"BP12+1","v":2031},{"$f":"BQ12+1","v":2032},{"$f":"BR12+1","v":2033},{"$f":"BS12+1","v":2034},{"$f":"BT12+1","v":2035},{"$f":"BU12+1","v":2036},{"$f":"BV12+1","v":2037},{"$f":"BW12+1","v":2038},{"$f":"BX12+1","v":2039},null,null,null,null,"Year",null,2020,{"$f":"CF12+1","v":2021},{"$f":"CG12+1","v":2022},{"$f":"CH12+1","v":2023},{"$f":"CI12+1","v":2024},{"$f":"CJ12+1","v":2025},{"$f":"CK12+1","v":2026},{"$f":"CL12+1","v":2027},{"$f":"CM12+1","v":2028},{"$f":"CN12+1","v":2029},{"$f":"CO12+1","v":2030},{"$f":"CP12+1","v":2031},{"$f":"CQ12+1","v":2032},{"$f":"CR12+1","v":2033},{"$f":"CS12+1","v":2034},{"$f":"CT12+1","v":2035},{"$f":"CU12+1","v":2036},{"$f":"CV12+1","v":2037},{"$f":"CW12+1","v":2038},{"$f":"CX12+1","v":2039}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$29/100*'Resource Options'!$J$29*8760)*(1+'Resource Options'!$X$29)^($D12-$D$12)","v":236520},{"$f":"D13*(1-'Resource Options'!$AA$27)","v":235337.4},{"$f":"E13*(1-'Resource Options'!$AA$27)","v":234160.71299999999},{"$f":"F13*(1-'Resource Options'!$AA$27)","v":232989.90943499998},{"$f":"G13*(1-'Resource Options'!$AA$27)","v":231824.95988782498},{"$f":"H13*(1-'Resource Options'!$AA$27)","v":230665.83508838585},{"$f":"I13*(1-'Resource Options'!$AA$27)","v":229512.50591294392},{"$f":"J13*(1-'Resource Options'!$AA$27)","v":228364.9433833792},{"$f":"K13*(1-'Resource Options'!$AA$27)","v":227223.11866646231},{"$f":"L13*(1-'Resource Options'!$AA$27)","v":226087.00307313001},{"$f":"M13*(1-'Resource Options'!$AA$27)","v":224956.56805776435},{"$f":"N13*(1-'Resource Options'!$AA$27)","v":223831.78521747552},{"$f":"O13*(1-'Resource Options'!$AA$27)","v":222712.62629138815},{"$f":"P13*(1-'Resource Options'!$AA$27)","v":221599.06315993122},{"$f":"Q13*(1-'Resource Options'!$AA$27)","v":220491.06784413155},{"$f":"R13*(1-'Resource Options'!$AA$27)","v":219388.61250491088},{"$f":"S13*(1-'Resource Options'!$AA$27)","v":218291.66944238634},{"$f":"T13*(1-'Resource Options'!$AA$27)","v":217200.2110951744},{"$f":"U13*(1-'Resource Options'!$AA$27)","v":216114.21003969852},{"$f":"V13*(1-'Resource Options'!$AA$27)","v":215033.63898950003},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D12-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D12-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D12-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D12-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D12-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D12-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D12-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D12-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D12-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D12-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D12-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D12-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D12-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D12-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D12-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D12-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D12-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D12-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D12-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D12-$D$12)","v":798600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$30/100*'Resource Options'!$J$30*8760)*(1+'Resource Options'!$X$30)^($D12-$D$12)","v":157824},{"$f":"BF13*(1-'Resource Options'!$AA$30)","v":156245.76000000001},{"$f":"BG13*(1-'Resource Options'!$AA$30)","v":154683.30240000002},{"$f":"BH13*(1-'Resource Options'!$AA$30)","v":153136.46937600002},{"$f":"BI13*(1-'Resource Options'!$AA$30)","v":151605.10468224002},{"$f":"BJ13*(1-'Resource Options'!$AA$30)","v":150089.05363541763},{"$f":"BK13*(1-'Resource Options'!$AA$30)","v":148588.16309906344},{"$f":"BL13*(1-'Resource Options'!$AA$30)","v":147102.28146807282},{"$f":"BM13*(1-'Resource Options'!$AA$30)","v":145631.25865339208},{"$f":"BN13*(1-'Resource Options'!$AA$30)","v":144174.94606685816},{"$f":"BO13*(1-'Resource Options'!$AA$30)","v":142733.19660618957},{"$f":"BP13*(1-'Resource Options'!$AA$30)","v":141305.86464012766},{"$f":"BQ13*(1-'Resource Options'!$AA$30)","v":139892.80599372639},{"$f":"BR13*(1-'Resource Options'!$AA$30)","v":138493.87793378913},{"$f":"BS13*(1-'Resource Options'!$AA$30)","v":137108.93915445125},{"$f":"BT13*(1-'Resource Options'!$AA$30)","v":135737.84976290673},{"$f":"BU13*(1-'Resource Options'!$AA$30)","v":134380.47126527765},{"$f":"BV13*(1-'Resource Options'!$AA$30)","v":133036.66655262487},{"$f":"BW13*(1-'Resource Options'!$AA$30)","v":131706.2998870986},{"$f":"BX13*(1-'Resource Options'!$AA$30)","v":130389.23688822762},null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":584000},{"$f":"CF13","v":584000},{"$f":"CG13","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"CF13*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CG13*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CH13*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CI13*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CJ13*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CK13*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CL13*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CM13*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CN13*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CO13*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CP13*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CQ13*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CR13*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CS13*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CT13*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CU13*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CV13*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CW13*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CX13*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CY13*(1-'Resource Options'!$W$43)","v":110959.99999999997}]
[null,"PPA Rate ($/MWh)",null,33.5,{"$f":"D15","v":33.5},{"$f":"E15","v":33.5},33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P57","v":85.612978548542955},{"$f":"AF15","v":85.612978548542955},{"$f":"AG15","v":85.612978548542955},{"$f":"AH15","v":85.612978548542955},{"$f":"AI15","v":85.612978548542955},{"$f":"AJ15","v":85.612978548542955},{"$f":"AK15","v":85.612978548542955},{"$f":"AL15","v":85.612978548542955},{"$f":"AM15","v":85.612978548542955},{"$f":"AN15","v":85.612978548542955},{"$f":"AO15","v":85.612978548542955},{"$f":"AP15","v":85.612978548542955},{"$f":"AQ15","v":85.612978548542955},{"$f":"AR15","v":85.612978548542955},{"$f":"AS15","v":85.612978548542955},{"$f":"AT15","v":85.612978548542955},{"$f":"AU15","v":85.612978548542955},{"$f":"AV15","v":85.612978548542955},{"$f":"AW15","v":85.612978548542955},{"$f":"AX15","v":85.612978548542955},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S57","v":79.957760046636523},{"$f":"BF15","v":79.957760046636523},{"$f":"BG15","v":79.957760046636523},{"$f":"BH15","v":79.957760046636523},{"$f":"BI15","v":79.957760046636523},{"$f":"BJ15","v":79.957760046636523},{"$f":"BK15","v":79.957760046636523},{"$f":"BL15","v":79.957760046636523},{"$f":"BM15","v":79.957760046636523},{"$f":"BN15","v":79.957760046636523},{"$f":"BO15","v":79.957760046636523},{"$f":"BP15","v":79.957760046636523},{"$f":"BQ15","v":79.957760046636523},{"$f":"BR15","v":79.957760046636523},{"$f":"BS15","v":79.957760046636523},{"$f":"BT15","v":79.957760046636523},{"$f":"BU15","v":79.957760046636523},{"$f":"BV15","v":79.957760046636523},{"$f":"BW15","v":79.957760046636523},{"$f":"BX15","v":79.957760046636523},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V57","v":5},{"$f":"CF15","v":5},{"$f":"CG15","v":5},{"$f":"CH15","v":5},{"$f":"CI15","v":5},{"$f":"CJ15","v":5},{"$f":"CK15","v":5},{"$f":"CL15","v":5},{"$f":"CM15","v":5},{"$f":"CN15","v":5},{"$f":"CO15","v":5},{"$f":"CP15","v":5},{"$f":"CQ15","v":5},{"$f":"CR15","v":5},{"$f":"CS15","v":5},{"$f":"CT15","v":5},{"$f":"CU15","v":5},{"$f":"CV15","v":5},{"$f":"CW15","v":5},{"$f":"CX15","v":5}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N57","v":12.896281254502567},{"$f":"D16","v":12.896281254502567},{"$f":"E16","v":12.896281254502567},{"$f":"F16","v":12.896281254502567},{"$f":"G16","v":12.896281254502567},{"$f":"H16","v":12.896281254502567},{"$f":"I16","v":12.896281254502567},{"$f":"J16","v":12.896281254502567},{"$f":"K16","v":12.896281254502567},{"$f":"L16","v":12.896281254502567},{"$f":"M16","v":12.896281254502567},{"$f":"N16","v":12.896281254502567},{"$f":"O16","v":12.896281254502567},{"$f":"P16","v":12.896281254502567},{"$f":"Q16","v":12.896281254502567},{"$f":"R16","v":12.896281254502567},{"$f":"S16","v":12.896281254502567},{"$f":"T16","v":12.896281254502567},{"$f":"U16","v":12.896281254502567},{"$f":"V16","v":12.896281254502567},null,null,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Q57","v":0},{"$f":"AF16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!T57","v":0},{"$f":"BF16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!W57","v":22.276550742297871},{"$f":"CF16","v":22.276550742297871},22.276550742297871,22.276550742297871,22.276550742297871,22.276550742297871,22.276550742297871,22.276550742297871,22.276550742297871,22.276550742297871,22.276550742297871,22.276550742297871,22.276550742297871,22.276550742297871,22.276550742297871,22.276550742297871,22.276550742297871,22.276550742297871,22.276550742297871,22.276550742297871]
[null,"Revenue",null,{"$f":"(D15*D13)+(D16*12*$A$11)","v":11792304.37635077},{"$f":"(E15*E13)+(E16*12*$A$11)","v":11752687.27635077},11713268.261850771,11674046.34242327,11635020.532592908,11596189.851811696,11557553.324434392,11519109.979693972,11480858.851677258,11442798.979300626,11404929.406285875,11367249.1811362,11329757.357112274,11292452.992208466,11255335.149129177,11218402.895265285,11181655.302670712,11145091.448039111,11108710.412680671,11072511.282499021,null,null,null,null,null,null,"Revenue",null,{"$f":"(AF15*AF13)+(AF16*12*('Resource Options'!$J$21))","v":68370524.668866411},{"$f":"(AG15*AG13)+(AG16*12*('Resource Options'!$J$21))","v":68370524.668866411},{"$f":"(AH15*AH13)+(AH16*12*('Resource Options'!$J$21))","v":68370524.668866411},{"$f":"(AI15*AI13)+(AI16*12*('Resource Options'!$J$21))","v":68370524.668866411},{"$f":"(AJ15*AJ13)+(AJ16*12*('Resource Options'!$J$21))","v":68370524.668866411},{"$f":"(AK15*AK13)+(AK16*12*('Resource Options'!$J$21))","v":68370524.668866411},{"$f":"(AL15*AL13)+(AL16*12*('Resource Options'!$J$21))","v":68370524.668866411},{"$f":"(AM15*AM13)+(AM16*12*('Resource Options'!$J$21))","v":68370524.668866411},{"$f":"(AN15*AN13)+(AN16*12*('Resource Options'!$J$21))","v":68370524.668866411},{"$f":"(AO15*AO13)+(AO16*12*('Resource Options'!$J$21))","v":68370524.668866411},{"$f":"(AP15*AP13)+(AP16*12*('Resource Options'!$J$21))","v":68370524.668866411},{"$f":"(AQ15*AQ13)+(AQ16*12*('Resource Options'!$J$21))","v":68370524.668866411},{"$f":"(AR15*AR13)+(AR16*12*('Resource Options'!$J$21))","v":68370524.668866411},{"$f":"(AS15*AS13)+(AS16*12*('Resource Options'!$J$21))","v":68370524.668866411},{"$f":"(AT15*AT13)+(AT16*12*('Resource Options'!$J$21))","v":68370524.668866411},{"$f":"(AU15*AU13)+(AU16*12*('Resource Options'!$J$21))","v":68370524.668866411},{"$f":"(AV15*AV13)+(AV16*12*('Resource Options'!$J$21))","v":68370524.668866411},{"$f":"(AW15*AW13)+(AW16*12*('Resource Options'!$J$21))","v":68370524.668866411},{"$f":"(AX15*AX13)+(AX16*12*('Resource Options'!$J$21))","v":68370524.668866411},{"$f":"(AY15*AY13)+(AY16*12*('Resource Options'!$J$21))","v":68370524.668866411},null,null,null,null,"Revenue",null,{"$f":"(BF15*BF13)+(BF16*12*('Resource Options'!$J$30))","v":12619253.521600362},{"$f":"(BG15*BG13)+(BG16*12*('Resource Options'!$J$30))","v":12493060.98638436},{"$f":"(BH15*BH13)+(BH16*12*('Resource Options'!$J$30))","v":12368130.376520516},{"$f":"(BI15*BI13)+(BI16*12*('Resource Options'!$J$30))","v":12244449.072755313},{"$f":"(BJ15*BJ13)+(BJ16*12*('Resource Options'!$J$30))","v":12122004.582027759},{"$f":"(BK15*BK13)+(BK16*12*('Resource Options'!$J$30))","v":12000784.536207482},{"$f":"(BL15*BL13)+(BL16*12*('Resource Options'!$J$30))","v":11880776.690845406},{"$f":"(BM15*BM13)+(BM16*12*('Resource Options'!$J$30))","v":11761968.923936954},{"$f":"(BN15*BN13)+(BN16*12*('Resource Options'!$J$30))","v":11644349.234697582},{"$f":"(BO15*BO13)+(BO16*12*('Resource Options'!$J$30))","v":11527905.742350606},{"$f":"(BP15*BP13)+(BP16*12*('Resource Options'!$J$30))","v":11412626.6849271},{"$f":"(BQ15*BQ13)+(BQ16*12*('Resource Options'!$J$30))","v":11298500.418077828},{"$f":"(BR15*BR13)+(BR16*12*('Resource Options'!$J$30))","v":11185515.413897051},{"$f":"(BS15*BS13)+(BS16*12*('Resource Options'!$J$30))","v":11073660.259758079},{"$f":"(BT15*BT13)+(BT16*12*('Resource Options'!$J$30))","v":10962923.6571605},{"$f":"(BU15*BU13)+(BU16*12*('Resource Options'!$J$30))","v":10853294.420588894},{"$f":"(BV15*BV13)+(BV16*12*('Resource Options'!$J$30))","v":10744761.476383004},{"$f":"(BW15*BW13)+(BW16*12*('Resource Options'!$J$30))","v":10637313.861619174},{"$f":"(BX15*BX13)+(BX16*12*('Resource Options'!$J$30))","v":10530940.723002981},{"$f":"(BY15*BY13)+(BY16*12*('Resource Options'!$J$30))","v":10425631.315772951},null,null,null,null,"Revenue",null,{"$f":"(CF15*CF13)+(CF16*12*('Resource Options'!$J$43*1000))","v":29651860.890757445},{"$f":"(CG15*CG13)+(CG16*12*('Resource Options'!$J$43*1000))","v":29651860.890757445},{"$f":"(CH15*CH13)+(CH16*12*('Resource Options'!$J$43*1000))","v":29651860.890757445},{"$f":"(CI15*CI13)+(CI16*12*('Resource Options'!$J$43*1000))","v":29651860.890757445},{"$f":"(CJ15*CJ13)+(CJ16*12*('Resource Options'!$J$43*1000))","v":29651860.890757445},{"$f":"(CK15*CK13)+(CK16*12*('Resource Options'!$J$43*1000))","v":29651860.890757445},{"$f":"(CL15*CL13)+(CL16*12*('Resource Options'!$J$43*1000))","v":29651860.890757445},{"$f":"(CM15*CM13)+(CM16*12*('Resource Options'!$J$43*1000))","v":29651860.890757445},{"$f":"(CN15*CN13)+(CN16*12*('Resource Options'!$J$43*1000))","v":29651860.890757445},{"$f":"(CO15*CO13)+(CO16*12*('Resource Options'!$J$43*1000))","v":29651860.890757445},{"$f":"(CP15*CP13)+(CP16*12*('Resource Options'!$J$43*1000))","v":29651860.890757445},{"$f":"(CQ15*CQ13)+(CQ16*12*('Resource Options'!$J$43*1000))","v":29651860.890757445},{"$f":"(CR15*CR13)+(CR16*12*('Resource Options'!$J$43*1000))","v":29651860.890757445},{"$f":"(CS15*CS13)+(CS16*12*('Resource Options'!$J$43*1000))","v":29651860.890757445},{"$f":"(CT15*CT13)+(CT16*12*('Resource Options'!$J$43*1000))","v":29651860.890757445},{"$f":"(CU15*CU13)+(CU16*12*('Resource Options'!$J$43*1000))","v":29651860.890757445},{"$f":"(CV15*CV13)+(CV16*12*('Resource Options'!$J$43*1000))","v":29651860.890757445},{"$f":"(CW15*CW13)+(CW16*12*('Resource Options'!$J$43*1000))","v":29651860.890757445},{"$f":"(CX15*CX13)+(CX16*12*('Resource Options'!$J$43*1000))","v":29651860.890757445},{"$f":"(CY15*CY13)+(CY16*12*('Resource Options'!$J$43*1000))","v":29651860.890757445}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":416159.99999999994},{"$f":"HLOOKUP(E12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":424483.19999999995},{"$f":"HLOOKUP(F12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":432972.864},{"$f":"HLOOKUP(G12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":441632.32127999997},{"$f":"HLOOKUP(H12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":450464.96770560002},{"$f":"HLOOKUP(I12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":459474.26705971203},{"$f":"HLOOKUP(J12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":468663.75240090629},{"$f":"HLOOKUP(K12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":478037.02744892443},{"$f":"HLOOKUP(L12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":487597.76799790293},{"$f":"HLOOKUP(M12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":497349.72335786099},{"$f":"HLOOKUP(N12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":507296.71782501822},{"$f":"HLOOKUP(O12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":517442.65218151861},{"$f":"HLOOKUP(P12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":527791.50522514898},{"$f":"HLOOKUP(Q12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":538347.33532965195},{"$f":"HLOOKUP(R12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":549114.2820362451},{"$f":"HLOOKUP(S12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":560096.56767697004},{"$f":"HLOOKUP(T12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":571298.4990305095},{"$f":"HLOOKUP(U12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":582724.46901111957},{"$f":"HLOOKUP(V12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":594378.95839134208},{"$f":"HLOOKUP(W12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":606266.53755916888},null,null,null,null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AF12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AF13","v":5007222},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AG12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AG13","v":5007222},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AH12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AH13","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AI12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AI13","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AJ12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AJ13","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AK12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AK13","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AL12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AL13","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AM12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AM13","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AN12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AN13","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AO12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AO13","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AP12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AP13","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AQ12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AQ13","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AR12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AR13","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AS12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AS13","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AT12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AT13","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AU12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AU13","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AV12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AV13","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AW12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AW13","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AX12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AX13","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AY12,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AY13","v":7510832.9999999991}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":751257.23400000029},{"$f":"D20*(1+'Fixed O&M'!$A$27)","v":766282.37868000031},{"$f":"E20*(1+'Fixed O&M'!$A$27)","v":781608.02625360037},{"$f":"F20*(1+'Fixed O&M'!$A$27)","v":797240.18677867239},{"$f":"G20*(1+'Fixed O&M'!$A$27)","v":813184.99051424582},{"$f":"H20*(1+'Fixed O&M'!$A$27)","v":829448.6903245307},{"$f":"I20*(1+'Fixed O&M'!$A$27)","v":846037.66413102136},{"$f":"J20*(1+'Fixed O&M'!$A$27)","v":862958.41741364182},{"$f":"K20*(1+'Fixed O&M'!$A$27)","v":880217.58576191461},{"$f":"L20*(1+'Fixed O&M'!$A$27)","v":897821.93747715291},{"$f":"HLOOKUP(N12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":520676.2032978232},{"$f":"N20*(1+'Fixed O&M'!$A$27)","v":531089.72736377968},{"$f":"O20*(1+'Fixed O&M'!$A$27)","v":541711.52191105532},{"$f":"P20*(1+'Fixed O&M'!$A$27)","v":552545.75234927644},{"$f":"Q20*(1+'Fixed O&M'!$A$27)","v":563596.66739626194},{"$f":"R20*(1+'Fixed O&M'!$A$27)","v":574868.60074418713},{"$f":"S20*(1+'Fixed O&M'!$A$27)","v":586365.97275907092},{"$f":"T20*(1+'Fixed O&M'!$A$27)","v":598093.2922142524},{"$f":"U20*(1+'Fixed O&M'!$A$27)","v":610055.15805853752},{"$f":"V20*(1+'Fixed O&M'!$A$27)","v":622256.26121970825},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":14045400.000000002},{"$f":"HLOOKUP(AG12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":14326308},{"$f":"HLOOKUP(AH12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":14612834.16},{"$f":"HLOOKUP(AI12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":14905090.843200004},{"$f":"HLOOKUP(AJ12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":15203192.660064002},{"$f":"HLOOKUP(AK12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":15507256.513265282},{"$f":"HLOOKUP(AL12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":15817401.643530587},{"$f":"HLOOKUP(AM12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16133749.676401198},{"$f":"HLOOKUP(AN12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16456424.669929223},{"$f":"HLOOKUP(AO12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16785553.163327809},{"$f":"HLOOKUP(AP12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17121264.226594366},{"$f":"HLOOKUP(AQ12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17463689.511126254},{"$f":"HLOOKUP(AR12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17812963.301348776},{"$f":"HLOOKUP(AS12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18169222.567375753},{"$f":"HLOOKUP(AT12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18532607.018723272},{"$f":"HLOOKUP(AU12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18903259.159097739},{"$f":"HLOOKUP(AV12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19281324.342279695},{"$f":"HLOOKUP(AW12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19666950.829125285},{"$f":"HLOOKUP(AX12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20060289.845707793},{"$f":"HLOOKUP(AY12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20461495.642621949},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3121200.0000000005},{"$f":"HLOOKUP(BG12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3183624.0000000005},{"$f":"HLOOKUP(BH12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3247296.48},{"$f":"HLOOKUP(BI12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3312242.4096000004},{"$f":"HLOOKUP(BJ12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3378487.2577919997},{"$f":"HLOOKUP(BK12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3446057.0029478404},{"$f":"HLOOKUP(BL12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3514978.1430067969},{"$f":"HLOOKUP(BM12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3585277.7058669329},{"$f":"HLOOKUP(BN12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3656983.2599842721},{"$f":"HLOOKUP(BO12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3730122.9251839574},{"$f":"HLOOKUP(BP12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3804725.3836876368},{"$f":"HLOOKUP(BQ12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3880819.8913613893},{"$f":"HLOOKUP(BR12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3958436.2891886169},{"$f":"HLOOKUP(BS12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4037605.0149723897},{"$f":"HLOOKUP(BT12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4118357.1152718379},{"$f":"HLOOKUP(BU12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4200724.2575772749},{"$f":"HLOOKUP(BV12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4284738.742728821},{"$f":"HLOOKUP(BW12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4370433.5175833963},{"$f":"HLOOKUP(BX12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4457842.1879350655},{"$f":"HLOOKUP(BY12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4546999.0316937668}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D13","v":0},{"$f":"HLOOKUP(E12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E13","v":0},{"$f":"HLOOKUP(F12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F13","v":0},{"$f":"HLOOKUP(G12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G13","v":0},{"$f":"HLOOKUP(H12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H13","v":0},{"$f":"HLOOKUP(I12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I13","v":0},{"$f":"HLOOKUP(J12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J13","v":0},{"$f":"HLOOKUP(K12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K13","v":0},{"$f":"HLOOKUP(L12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L13","v":0},{"$f":"HLOOKUP(M12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M13","v":0},{"$f":"HLOOKUP(N12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N13","v":0},{"$f":"HLOOKUP(O12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O13","v":0},{"$f":"HLOOKUP(P12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P13","v":0},{"$f":"HLOOKUP(Q12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q13","v":0},{"$f":"HLOOKUP(R12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R13","v":0},{"$f":"HLOOKUP(S12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S13","v":0},{"$f":"HLOOKUP(T12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T13","v":0},{"$f":"HLOOKUP(U12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U13","v":0},{"$f":"HLOOKUP(V12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V13","v":0},{"$f":"HLOOKUP(W12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W13","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF13","v":623147.57999999996},{"$f":"HLOOKUP(AG12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG13","v":635610.53159999999},{"$f":"HLOOKUP(AH12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH13","v":648322.74223199999},{"$f":"HLOOKUP(AI12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI13","v":661289.19707664009},{"$f":"HLOOKUP(AJ12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ13","v":674514.98101817293},{"$f":"HLOOKUP(AK12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK13","v":688005.28063853632},{"$f":"HLOOKUP(AL12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL13","v":701765.38625130698},{"$f":"HLOOKUP(AM12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM13","v":715800.69397633313},{"$f":"HLOOKUP(AN12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN13","v":730116.70785585989},{"$f":"HLOOKUP(AO12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO13","v":744719.04201297706},{"$f":"HLOOKUP(AP12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP13","v":759613.42285323667},{"$f":"HLOOKUP(AQ12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ13","v":774805.69131030142},{"$f":"HLOOKUP(AR12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR13","v":790301.80513650749},{"$f":"HLOOKUP(AS12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS13","v":806107.84123923758},{"$f":"HLOOKUP(AT12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT13","v":822229.99806402239},{"$f":"HLOOKUP(AU12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU13","v":838674.59802530298},{"$f":"HLOOKUP(AV12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV13","v":855448.08998580906},{"$f":"HLOOKUP(AW12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW13","v":872557.05178552517},{"$f":"HLOOKUP(AX12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX13","v":890008.19282123575},{"$f":"HLOOKUP(AY12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY13","v":907808.3566776606},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF13","v":0},{"$f":"HLOOKUP(BG12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG13","v":0},{"$f":"HLOOKUP(BH12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH13","v":0},{"$f":"HLOOKUP(BI12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI13","v":0},{"$f":"HLOOKUP(BJ12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ13","v":0},{"$f":"HLOOKUP(BK12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK13","v":0},{"$f":"HLOOKUP(BL12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL13","v":0},{"$f":"HLOOKUP(BM12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM13","v":0},{"$f":"HLOOKUP(BN12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN13","v":0},{"$f":"HLOOKUP(BO12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO13","v":0},{"$f":"HLOOKUP(BP12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP13","v":0},{"$f":"HLOOKUP(BQ12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ13","v":0},{"$f":"HLOOKUP(BR12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR13","v":0},{"$f":"HLOOKUP(BS12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS13","v":0},{"$f":"HLOOKUP(BT12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT13","v":0},{"$f":"HLOOKUP(BU12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU13","v":0},{"$f":"HLOOKUP(BV12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV13","v":0},{"$f":"HLOOKUP(BW12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW13","v":0},{"$f":"HLOOKUP(BX12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX13","v":0},{"$f":"HLOOKUP(BY12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY13","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CF12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF13","v":303796.8},{"$f":"HLOOKUP(CG12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG13","v":309872.73599999998},{"$f":"HLOOKUP(CH12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH13","v":316070.19072000001},{"$f":"HLOOKUP(CI12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI13","v":322391.59453439998},{"$f":"HLOOKUP(CJ12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ13","v":328839.42642508802},{"$f":"HLOOKUP(CK12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK13","v":335416.21495358978},{"$f":"HLOOKUP(CL12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL13","v":342124.53925266158},{"$f":"HLOOKUP(CM12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM13","v":348967.03003771481},{"$f":"HLOOKUP(CN12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN13","v":355946.37063846912},{"$f":"HLOOKUP(CO12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO13","v":363065.29805123853},{"$f":"HLOOKUP(CP12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP13","v":370326.6040122633},{"$f":"HLOOKUP(CQ12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ13","v":377733.13609250856},{"$f":"HLOOKUP(CR12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR13","v":385287.79881435871},{"$f":"HLOOKUP(CS12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS13","v":392993.55479064595},{"$f":"HLOOKUP(CT12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT13","v":400853.42588645889},{"$f":"HLOOKUP(CU12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU13","v":408870.49440418812},{"$f":"HLOOKUP(CV12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV13","v":417047.90429227188},{"$f":"HLOOKUP(CW12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW13","v":425388.86237811734},{"$f":"HLOOKUP(CX12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX13","v":433896.6396256797},{"$f":"HLOOKUP(CY12,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY13","v":442574.57241819333}]
[null,"B&O Tax",null,{"$f":"(D15*D13)*0.00275","v":21789.404999999999},{"$f":"(E15*E13)*0.00275","v":21680.457974999998},21572.055685124997,21464.195406699375,21356.874429665873,21250.090057517544,21143.839607229958,21038.120409193805,20932.929807147841,20828.265158112099,20724.12383232154,20620.503213159933,20517.40069709413,20414.813693608663,20312.739625140617,20211.175927014912,20110.120047379838,20009.569447142938,19909.521599907228,19809.973991907689,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CF12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!#REF!*1000*0.5","v":{"$error":"#REF!"}},{"$f":"HLOOKUP(CG12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!#REF!*1000*0.5","v":{"$error":"#REF!"}},{"$f":"HLOOKUP(CH12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!#REF!*1000*0.5","v":{"$error":"#REF!"}},{"$f":"HLOOKUP(CI12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!#REF!*1000*0.5","v":{"$error":"#REF!"}},{"$f":"HLOOKUP(CJ12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!#REF!*1000*0.5","v":{"$error":"#REF!"}},{"$f":"HLOOKUP(CK12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!#REF!*1000*0.5","v":{"$error":"#REF!"}},{"$f":"HLOOKUP(CL12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!#REF!*1000*0.5","v":{"$error":"#REF!"}},{"$f":"HLOOKUP(CM12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!#REF!*1000*0.5","v":{"$error":"#REF!"}},{"$f":"HLOOKUP(CN12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!#REF!*1000*0.5","v":{"$error":"#REF!"}},{"$f":"HLOOKUP(CO12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!#REF!*1000*0.5","v":{"$error":"#REF!"}},{"$f":"HLOOKUP(CP12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!#REF!*1000*0.5","v":{"$error":"#REF!"}},{"$f":"HLOOKUP(CQ12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!#REF!*1000*0.5","v":{"$error":"#REF!"}},{"$f":"HLOOKUP(CR12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!#REF!*1000*0.5","v":{"$error":"#REF!"}},{"$f":"HLOOKUP(CS12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!#REF!*1000*0.5","v":{"$error":"#REF!"}},{"$f":"HLOOKUP(CT12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!#REF!*1000*0.5","v":{"$error":"#REF!"}},{"$f":"HLOOKUP(CU12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!#REF!*1000*0.5","v":{"$error":"#REF!"}},{"$f":"HLOOKUP(CV12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!#REF!*1000*0.5","v":{"$error":"#REF!"}},{"$f":"HLOOKUP(CW12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!#REF!*1000*0.5","v":{"$error":"#REF!"}},{"$f":"HLOOKUP(CX12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!#REF!*1000*0.5","v":{"$error":"#REF!"}},{"$f":"HLOOKUP(CY12,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!#REF!*1000*0.5","v":{"$error":"#REF!"}}]
[null,"Property Tax",null,{"$f":"C48*$B$8","v":1535438.5484379965},1434751.1044152083,1340666.3091237261,1252751.1893096138,1170601.1642393095,1093838.1838404778,1022108.9889355645,955083.48556173535,892453.22589591192,833929.98879419593,779244.45341340255,969003.52159394894,887697.07574523881,813212.83228200115,744978.35878633172,682469.25408515846,625205.11807932809,572745.85973335651,524688.31485170138,480663.147648215,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE48*$B$8","v":5267865.0574730523},5096826.8480807655,4931341.9451519037,4771230.0427022884,4616316.6889623692,4466433.0963012837,4321415.9573223535,4181107.2669296223,4045354.1501715854,3914008.69567452,3786927.7944839462,3663972.9841386103,3545010.2978071203,3429910.1183228339,3318547.0369579829,3210799.7167831482,3106550.760463207,3005686.5823457148,2908097.2847023471,2813676.5379885621,null,null,null,null,"Property Tax",null,{"$f":"BE48*$B$8","v":795850.31710793718},770010.47275024559,745009.60218206781,720820.46541659301,697416.7069009355,674772.82680013776,652864.15321353113,631666.81529318227,611157.71723513526,591314.51311511209,572115.58254125342,553540.00709737127,535567.54755104717,518178.62180174357,501354.28354489995,485076.20162876853,469326.64008149627,454088.43878669239,439344.99478642584,425080.24419128045,null,null,null,null,"Property Tax",null,{"$f":"CE48*$B$8","v":3423058.7143459897},{"$f":"CF48*$B$8","v":3340797.2716455804},{"$f":"CG48*$B$8","v":3260512.6997849243},{"$f":"CH48*$B$8","v":3182157.4914727705},{"$f":"CI48*$B$8","v":3105685.2810922139},{"$f":"CJ48*$B$8","v":3031050.8172644782},{"$f":"CK48*$B$8","v":2958209.9360720362},{"$f":"CL48*$B$8","v":2887119.5349252173},{"$f":"CM48*$B$8","v":2817737.5470568435},{"$f":"CN48*$B$8","v":2750022.916629801},{"$f":"CO48*$B$8","v":2683935.5744428071},{"$f":"CP48*$B$8","v":2619436.4142200183},{"$f":"CQ48*$B$8","v":2556487.2694704239},{"$f":"CR48*$B$8","v":2495050.8909033546},{"$f":"CS48*$B$8","v":2435090.9243867225},{"$f":"CT48*$B$8","v":2376571.8894349667},{"$f":"CU48*$B$8","v":2319459.1582139628},{"$f":"CV48*$B$8","v":2263718.9350504782},{"$f":"CW48*$B$8","v":2209318.2364340462},{"$f":"CX48*$B$8","v":2156224.8714994304}]
[null,"Total Operating Costs",null,{"$f":"SUM(D19:D23)","v":2724645.1874379967},{"$f":"SUM(E19:E23)","v":2647197.1410702085},2576819.2550624516,2513087.8927749852,2455607.996888821,2404011.2312822379,2357954.245074722,2317117.0508334953,2281201.5094628772,2249929.9147873223,{"$f":"SUM(N19:N23)","v":1827941.4983685655},2038156.404352407,1977717.5035785371,1924520.7336545382,1878002.0478439794,1837645.5984333307,1802979.709916288,1773573.1904058717,1749031.9529014882,1728995.9204189999,null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF19:AF23)","v":24943634.637473051},{"$f":"SUM(AG19:AG23)","v":25065967.379680764},{"$f":"SUM(AH19:AH23)","v":26034257.847383901},{"$f":"SUM(AI19:AI23)","v":26179369.08297893},{"$f":"SUM(AJ19:AJ23)","v":26335783.330044545},{"$f":"SUM(AK19:AK23)","v":26503453.8902051},{"$f":"SUM(AL19:AL23)","v":26682341.987104245},{"$f":"SUM(AM19:AM23)","v":26872416.637307152},{"$f":"SUM(AN19:AN23)","v":27073654.527956668},{"$f":"SUM(AO19:AO23)","v":28120576.901015308},{"$f":"SUM(AP19:AP23)","v":28344101.443931546},{"$f":"SUM(AQ19:AQ23)","v":28578764.186575167},{"$f":"SUM(AR19:AR23)","v":28824571.404292405},{"$f":"SUM(AS19:AS23)","v":29081536.526937824},{"$f":"SUM(AT19:AT23)","v":29349680.053745277},{"$f":"SUM(AU19:AU23)","v":30463566.473906189},{"$f":"SUM(AV19:AV23)","v":30754156.192728713},{"$f":"SUM(AW19:AW23)","v":31056027.463256523},{"$f":"SUM(AX19:AX23)","v":31369228.323231373},{"$f":"SUM(AY19:AY23)","v":31693813.53728817},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF19:BF23)","v":3917050.3171079378},{"$f":"SUM(BG19:BG23)","v":3953634.4727502461},{"$f":"SUM(BH19:BH23)","v":3992306.0821820679},{"$f":"SUM(BI19:BI23)","v":4033062.8750165934},{"$f":"SUM(BJ19:BJ23)","v":4075903.9646929353},{"$f":"SUM(BK19:BK23)","v":4120829.8297479781},{"$f":"SUM(BL19:BL23)","v":4167842.2962203282},{"$f":"SUM(BM19:BM23)","v":4216944.5211601155},{"$f":"SUM(BN19:BN23)","v":4268140.9772194074},{"$f":"SUM(BO19:BO23)","v":4321437.4382990692},{"$f":"SUM(BP19:BP23)","v":4376840.9662288902},{"$f":"SUM(BQ19:BQ23)","v":4434359.8984587602},{"$f":"SUM(BR19:BR23)","v":4494003.836739664},{"$f":"SUM(BS19:BS23)","v":4555783.636774133},{"$f":"SUM(BT19:BT23)","v":4619711.3988167383},{"$f":"SUM(BU19:BU23)","v":4685800.4592060437},{"$f":"SUM(BV19:BV23)","v":4754065.382810317},{"$f":"SUM(BW19:BW23)","v":4824521.9563700883},{"$f":"SUM(BX19:BX23)","v":4897187.182721491},{"$f":"SUM(BY19:BY23)","v":4972079.2758850474},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CF20:CF23)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N12,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)","v":23383143.714326806},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D17-D24","v":9067659.1889127735},{"$f":"E17-E24","v":9105490.1352805607},9136449.006788319,9160958.4496482834,9179412.5357040875,9192178.6205294579,9199599.0793596692,9201992.9288604762,9199657.3422143795,9192869.0645133033,9576987.9079173096,9329092.7767837942,9352039.8535337374,9367932.2585539278,9377333.1012851968,9380757.2968319543,9378675.5927544236,9371518.257633239,9359678.4597791824,9343515.3620800208,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF17-AF24","v":43426890.031393364},43304557.289185643,42336266.821482509,42191155.585887477,42034741.338821866,41867070.778661311,41688182.681762166,41498108.031559259,41296870.140909746,40249947.767851099,40026423.224934861,39791760.482291244,39545953.264574006,39288988.141928583,39020844.615121134,37906958.194960222,37616368.476137698,37314497.205609888,37001296.345635042,36676711.131578237,null,null,null,null,"EBITDA",null,{"$f":"BF17-BF24","v":8702203.2044924237},8539426.5136341136,8375824.294338448,8211386.1977387192,8046100.6173348241,7879954.7064595036,7712934.394625077,7545024.4027768383,7376208.2574781748,7206468.3040515371,7035785.7186982101,6864140.5196190681,6691511.5771573866,6517876.6229839465,6343212.2583437618,6167493.9613828501,5990696.0935726874,5812791.9052490862,5633753.5402814904,5453552.0398879033,null,null,null,null,"EBITDA",null,{"$f":"CF17-CF24","v":{"$error":"#REF!"}},{"$f":"CG17-CG24","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Before Tax Earnings",null,{"$f":"D27-D49-D37","v":-20762192.774600346},{"$f":"E27-E49-E37","v":-36273108.904418603},-19418216.202129841,-9246083.3701022603,-9097134.7118338589,-1429842.1930328319,6238955.6648141984,6392413.2934726123,6548694.6749420017,6708454.2137621883,{"$f":"N27-N49-N37","v":2933148.745625902},{"$f":"O27-O49-O37","v":561866.94094762905},2496693.3600074262,3970824.1033189977,5119029.4328735285,5441681.1974531701,5774788.4408601671,7163403.0360052856,8564231.0938490406,8936091.1014816556,null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF27-AF49-AF37","v":25671090.068082191},{"$f":"AG27-AG49-AG37","v":20585168.701709908},{"$f":"AH27-AH49-AH37","v":20828540.574096918},{"$f":"AI27-AI49-AI37","v":21851188.20237533},{"$f":"AJ27-AJ49-AJ37","v":22825723.572373673},{"$f":"AK27-AK49-AK37","v":23757799.797087051},{"$f":"AL27-AL49-AL37","v":24650041.195343077},{"$f":"AM27-AM49-AM37","v":25509723.113889337},{"$f":"AN27-AN49-AN37","v":25914245.565789014},{"$f":"AO27-AO49-AO37","v":25403414.5029037},{"$f":"AP27-AP49-AP37","v":25742785.835669465},{"$f":"AQ27-AQ49-AQ37","v":26099163.762491953},{"$f":"AR27-AR49-AR37","v":26473949.247714125},{"$f":"AS27-AS49-AS37","v":26868606.46315508},{"$f":"AT27-AT49-AT37","v":27284666.39133833},{"$f":"AU27-AU49-AU37","v":26889193.598917648},{"$f":"AV27-AV49-AV37","v":27352938.189222373},{"$f":"AW27-AW49-AW37","v":27843117.943278167},{"$f":"AX27-AX49-AX37","v":28361570.659116112},{"$f":"AY27-AY49-AY37","v":28910221.699662734},null,null,null,null,"Before Tax Earnings",null,{"$f":"BF27-BF49-BF37","v":-10006521.199407881},{"$f":"BG27-BG49-BG37","v":-19635072.918667391},{"$f":"BH27-BH49-BH37","v":-9523140.86324271},{"$f":"BI27-BI49-BI37","v":-3482365.7979277945},{"$f":"BJ27-BJ49-BJ37","v":-3549914.5154797188},{"$f":"BK27-BK49-BK37","v":970661.10618124856},{"$f":"BL27-BL49-BL37","v":5495493.5121828374},{"$f":"BM27-BM49-BM37","v":5440726.1561936121},{"$f":"BN27-BN49-BN37","v":5390709.7785469126},{"$f":"BO27-BO49-BO37","v":5345709.5811548363},{"$f":"BP27-BP49-BP37","v":5306003.7396377996},{"$f":"BQ27-BQ49-BQ37","v":5271884.1215867624},{"$f":"BR27-BR49-BR37","v":5243657.03920459},{"$f":"BS27-BS49-BS37","v":5221644.0381146353},{"$f":"BT27-BT49-BT37","v":5206182.72421211},{"$f":"BU27-BU49-BU37","v":5197627.6305257399},{"$f":"BV27-BV49-BV37","v":5196351.1261538472},{"$f":"BW27-BW49-BW37","v":5202744.3694404289},{"$f":"BX27-BX49-BX37","v":5217218.3076635245},{"$f":"BY27-BY49-BY37","v":5240204.7256201645},null,null,null,null,"Before Tax Earnings",null,{"$f":"CF27-CF49-CF37","v":{"$error":"#REF!"}},{"$f":"CG27-CG49-CG37","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CP27-CP49-CP37","v":{"$error":"#REF!"}},{"$f":"CQ27-CQ49-CQ37","v":{"$error":"#REF!"}},{"$f":"CR27-CR49-CR37","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"ITC",null,{"$f":"-C33*0.3","v":46063156.453139894},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"PTC",null,{"$f":"AF13*HLOOKUP(AF12,$B$1:$AT$2,2,FALSE)","v":19940722.559999999},{"$f":"AG13*HLOOKUP(AG12,$B$1:$AT$2,2,FALSE)","v":20339537.0112},20746327.751424,21161254.306452479,21584479.39258153,22016168.980433159,22456492.360041823,22905622.20724266,{"$f":"AN18*AN11","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D28*$B$6-D29","v":-50423216.935805969},{"$f":"E28*$B$6-E29","v":-7617352.8699279064},{"$f":"F28*$B$6-F29","v":-4077825.4024472665},-1941677.5077214746,-1910398.2894851102,-300266.8605368947,1310180.6896109816,1342406.7916292485,1375225.8817378203,1408775.3848900595,{"$f":"N28*$B$6-N29","v":615961.23658143939},117992.05759900209,524305.60560155951,833873.06169698946,1074996.180903441,1142753.0514651656,1212705.5725806351,1504314.6375611098,1798488.5297082984,1876579.1313111477,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF28*$B$6-AF29","v":-14549793.645702738},{"$f":"AG28*$B$6-AG29","v":-16016651.583840918},{"$f":"AH28*$B$6-AH29","v":-16372334.230863646},-16572504.783953659,-16791077.442383058,-17027031.023044877,-17279983.709019776,-17548580.3533259,5441991.5688156923,5334717.0456097769,{"$f":"AP28*$B$6-AP29","v":5405985.0254905876},{"$f":"AQ28*$B$6-AQ29","v":5480824.3901233096},5559529.3420199659,5642407.3572625667,5729779.9421810489,5646730.6557727056,5744117.0197366979,5847054.7680884153,5955929.8384143831,6071146.5569291739,null,null,null,null,"Federal Tax",null,{"$f":"BF28*$B$6-BF29","v":-2101369.451875655},{"$f":"BG28*$B$6-BG29","v":-4123365.3129201517},{"$f":"BH28*$B$6-BH29","v":-1999859.5812809691},-731296.81756483682,-745482.04825074098,203838.83229806219,1154053.6375583957,1142552.4928006586,1132049.0534948516,1122599.0120425157,{"$f":"BP28*$B$6-BP29","v":1114260.7853239379},{"$f":"BQ28*$B$6-BQ29","v":1107095.6655332202},1101167.9782329639,1096545.2480040733,1093298.3720845431,1091501.8024104054,1091233.7364923079,1092576.3175824899,1095615.8446093402,1100442.9923802344,null,null,null,null,"Federal Tax",null,{"$f":"CF28*$B$6-CF29","v":{"$error":"#REF!"}},{"$f":"CG28*$B$6-CG29","v":{"$error":"#REF!"}},{"$f":"CH28*$B$6-CH29","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CP28*$B$6-CP29","v":{"$error":"#REF!"}},{"$f":"CQ28*$B$6-CQ29","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[{"$f":"IRR(C33:X33,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(C44:C45)","v":-153543854.84379965},{"$f":"D27-D30-D25","v":59490876.124718741},{"$f":"E27-E30-E25","v":16722843.005208466},13214274.409235585,11102635.957369758,11089810.825189197,9492445.4810663518,7889418.3897486879,7859586.1372312279,7824431.4604765587,7784093.6796232443,{"$f":"N27-N30-N25","v":-14422117.042990936},{"$f":"O27-O30-O25","v":9211100.7191847917},8827734.247932177,8534059.1968569383,8302336.9203817556,8238004.2453667885,8165970.0201737881,7867203.6200721292,7561189.9300708845,7466936.2307688734,{"$f":"C44*-0.3","v":36953802.012506038},null,null,null,null,{"$f":"IRR(AE33:AZ33,0.1)","v":8.0007073901572356E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF12,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-526786505.74730521},{"$f":"AF27-AF30-AF25","v":57976683.677096099},{"$f":"AG27-AG30-AG25","v":59321208.873026565},58708601.052346155,58763660.369841136,58825818.781204924,58894101.801706187,58968166.390781939,59046688.384885162,35854878.572094053,34915230.72224132,{"$f":"AP27-AP30-AP25","v":34620438.199444272},{"$f":"AQ27-AQ30-AQ25","v":34310936.092167936},33986423.922554038,33646580.784666017,33291064.672940083,32260227.539187517,31872251.456400998,31467442.437521473,31045366.507220659,30605564.574649062,{"$f":"AE33*-0.5","v":263393252.87365261},null,null,{"$f":"IRR(BE33:BZ33,0.1)","v":8.7575878466658708E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF12,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$29)","v":-79585031.710793719},{"$f":"BF27-BF30","v":10803572.656368079},{"$f":"BG27-BG30","v":12662791.826554265},10375683.875619417,8942683.0153035559,8791582.6655855644,7676115.8741614418,6558880.757066681,6402471.9099761797,{"$f":"BN27-BN30","v":6244159.2039833236},6083869.2920090212,5921524.9333742727,5757044.8540858477,5590343.5989244226,5421331.3749798732,5249913.8862592187,5075992.1589724449,4899462.3570803795,4720215.5876665963,4538137.6956721507,4353109.0475076688,{"$f":"BE33*-0.5","v":39792515.855396859},null,null,{"$f":"IRR(CE33:CZ33,0.1)","v":{"$error":"#VALUE!"}},"Free Cash Flow",{"$f":"SUM(CE44:CE45)","v":-342305871.43459898},{"$f":"CF27-CF30","v":{"$error":"#REF!"}},{"$f":"CG27-CG30","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CY47","v":205383522.86075935}]
[{"$f":"IRR(C34:X34,0.1)","v":0.11982521610396657},"ROE",{"$f":"-C55","v":-13155517.553178275},{"$f":"D33-D37-D40-D50-D29+D25","v":1964285.055957593},{"$f":"E33-E37-E40-E50-E29+E25","v":1970499.0188330226},1970100.4183312766,1963363.9637481286,1950538.8315675701,1931849.9854067338,1907499.3920510798,1877667.1395336199,1842512.4627789506,1802174.6819256372,{"$f":"N33-N37-N40-N50-N29+N25","v":-296391.14254584163},-547380.45146499877,-587162.02392240951,-635412.27520081704,-691831.12324969249,-756163.79826465866,-828198.02345765906,-907761.48112373275,-994719.54249479249,-1088973.2417968037,{"$f":"X33","v":36953802.012506038},null,null,null,null,{"$f":"IRR(AE34:AZ34,0.1)","v":0.10352216175341611},"ROE",{"$f":"-AE55","v":-159972072.0889158},{"$f":"AF33-AF37-AF40-AF50-AF29+AF25","v":17571943.846195605},{"$f":"AG33-AG37-AG40-AG50-AG29+AG25","v":17399102.962774474},{"$f":"AH33-AH37-AH40-AH50-AH29+AH25","v":16554145.575358108},{"$f":"AI33-AI37-AI40-AI50-AI29+AI25","v":16355499.385410596},{"$f":"AJ33-AJ37-AJ40-AJ50-AJ29+AJ25","v":16143723.400709964},{"$f":"AK33-AK37-AK40-AK50-AK29+AK25","v":15918644.492188379},{"$f":"AL33-AL37-AL40-AL50-AL29+AL25","v":15680072.77134357},{"$f":"AM33-AM37-AM40-AM50-AM29+AM25","v":15427801.167174071},{"$f":"AN33-AN37-AN40-AN50-AN29+AN25","v":15161604.971526284},{"$f":"AO33-AO37-AO40-AO50-AO29+AO25","v":14221957.12167355},{"$f":"AP33-AP37-AP40-AP50-AP29+AP25","v":13927164.598876502},{"$f":"AQ33-AQ37-AQ40-AQ50-AQ29+AQ25","v":13617662.491600167},{"$f":"AR33-AR37-AR40-AR50-AR29+AR25","v":13293150.321986269},{"$f":"AS33-AS37-AS40-AS50-AS29+AS25","v":12953307.184098247},{"$f":"AT33-AT37-AT40-AT50-AT29+AT25","v":12597791.072372314},{"$f":"AU33-AU37-AU40-AU50-AU29+AU25","v":11566953.938619746},{"$f":"AV33-AV37-AV40-AV50-AV29+AV25","v":11178977.855833227},{"$f":"AW33-AW37-AW40-AW50-AW29+AW25","v":10774168.836953701},{"$f":"AX33-AX37-AX40-AX50-AX29+AX25","v":10352092.90665289},{"$f":"AY33-AY37-AY40-AY50-AY29+AY25","v":9912290.9740812927},{"$f":"AZ33","v":263393252.87365261},null,null,{"$f":"IRR(BE34:BZ34,0.1)","v":0.25093948302756997},"ROE",{"$f":"-BE55","v":-9853122.5708525646},{"$f":"BF33-BF37-BF40-BF50-BF29","v":2980707.7248922433},{"$f":"BG33-BG37-BG40-BG50-BG29","v":2834384.0959664294},2686521.7974177171,2537068.3285335368,2385967.9788155435,2233161.7309651822,2078587.1574441832,1922178.3103536814,1763865.6043608254,1603575.6923865229,1441231.3337517744,1276751.2544633495,1110049.9993019244,941037.77535737492,769620.28663672041,595698.55934994668,419168.75745788123,239921.98804409802,57844.096049652435,-127184.55211482942,{"$f":"BZ33","v":39792515.855396859},null,null,{"$f":"IRR(CE34:CZ34,0.1)","v":{"$error":"#VALUE!"}},"ROE",{"$f":"-CE55","v":-45479116.653407715},{"$f":"CF33-CF37-CF40-CF50-CF29+CF25","v":{"$error":"#REF!"}},{"$f":"CG33-CG37-CG40-CG50-CG29+CG25","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CP33-CP37-CP40-CP50-CP29+CP25","v":{"$error":"#REF!"}},{"$f":"CQ33-CQ37-CQ40-CQ50-CQ29+CQ25","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CZ33","v":205383522.86075935}]
[]
[]
[null,"Interest",null,{"$f":"C41*$B$7","v":3727396.6400671783},3614670.5221856567,3496308.0984100588,3372027.5534456815,3241532.981233085,3104513.6804098589,2960643.4145454713,2809579.6353878644,2650962.6672723773,2484414.8507511155,3303323.2512626797,3040693.9401975297,2764933.1635791226,2475384.3481297949,2171358.0919080009,1852130.5228751169,1516941.575390589,1164993.1805318345,795447.36593014235,407424.26059836551,null,null,null,null,null,null,"Interest",null,{"$f":"AE41*$B$7","v":11997905.406668684},11635057.706301838,11254067.620916652,10854028.031262206,10433986.462125039,9992942.8145310115,9529846.984557284,9043596.3630848695,8533033.2105388343,7996941.9003654979,7434046.0246834941,6843005.3552173898,6222412.6522779809,5570790.3141916022,4886586.8592009032,4168173.23146067,3413838.9223334249,2621787.8977498175,1790134.3219370299,916898.06733360281,null,null,null,null,"Interest",null,{"$f":"BE41*$B$7","v":2791718.0617415602},2707289.2848475133,2618639.0691087642,2525556.3425830775,2427819.4797311067,2325195.773736537,2217440.8824422392,2104298.2465832261,1985498.4789312624,1860758.7228967005,1729781.9790604105,1592256.398032306,1447854.5379527966,1296232.5848693114,1137029.5341316522,969866.33085710986,794344.9674188405,610047.53580865765,416535.23261796555,213347.31426773893,null,null,null,null,"Interest",null,{"$f":"CE41*$B$7","v":12885749.718465522},{"$f":"CF41*$B$7","v":12691800.693117345},{"$f":"CG41*$B$7","v":12488154.216501759},{"$f":"CH41*$B$7","v":12274325.416055396},{"$f":"CI41*$B$7","v":12049805.175586713},{"$f":"CJ41*$B$7","v":11814058.923094597},{"$f":"CK41*$B$7","v":11566525.357977875},{"$f":"CL41*$B$7","v":11306615.114605315},{"$f":"CM41*$B$7","v":11033709.35906413},{"$f":"CN41*$B$7","v":10747158.315745885},{"$f":"CO41*$B$7","v":10446279.720261727},{"$f":"CP41*$B$7","v":10130357.195003361},{"$f":"CQ41*$B$7","v":9798638.5434820782},{"$f":"CR41*$B$7","v":9450333.9593847301},{"$f":"CS41*$B$7","v":9084614.146082513},{"$f":"CT41*$B$7","v":8700608.3421151862},{"$f":"CU41*$B$7","v":8297402.2479494931},{"$f":"CV41*$B$7","v":7874035.8490755158},{"$f":"CW41*$B$7","v":7429501.1302578393},{"$f":"CX41*$B$7","v":6962739.6754992791}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C54)","v":5981918.9976976076},{"$f":"-PMT($B$7,20,$C54)","v":5981918.9976976076},5981918.9976976076,5981918.9976976076,5981918.9976976076,5981918.9976976076,5981918.9976976076,5981918.9976976076,5981918.9976976076,5981918.9976976076,{"$f":"-PMT($B$7,20,$C54)","v":5981918.9976976076},5981918.9976976076,5981918.9976976076,5981918.9976976076,5981918.9976976076,5981918.9976976076,5981918.9976976076,5981918.9976976076,5981918.9976976076,5981918.9976976076,null,null,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE54)","v":19254859.41400557},{"$f":"-PMT($B$7,20,$AE54)","v":19254859.41400557},19254859.41400557,19254859.41400557,19254859.41400557,19254859.41400557,19254859.41400557,19254859.41400557,19254859.41400557,19254859.41400557,19254859.41400557,19254859.41400557,19254859.41400557,19254859.41400557,19254859.41400557,19254859.41400557,19254859.41400557,19254859.41400557,19254859.41400557,19254859.41400557,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE54)","v":4480293.5996224983},{"$f":"-PMT($B$7,20,$BE54)","v":4480293.5996224983},4480293.5996224983,4480293.5996224983,4480293.5996224983,4480293.5996224983,4480293.5996224983,4480293.5996224983,4480293.5996224983,4480293.5996224983,4480293.5996224983,4480293.5996224983,4480293.5996224983,4480293.5996224983,4480293.5996224983,4480293.5996224983,4480293.5996224983,4480293.5996224983,4480293.5996224983,4480293.5996224983,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$CE54)","v":16764730.225429041},{"$f":"-PMT($B$7,30,$CE54)","v":16764730.225429041},16764730.225429041,16764730.225429041,16764730.225429041,16764730.225429041,16764730.225429041,16764730.225429041,16764730.225429041,16764730.225429041,16764730.225429041,16764730.225429041,16764730.225429041,16764730.225429041,16764730.225429041,16764730.225429041,16764730.225429041,16764730.225429041,16764730.225429041,16764730.225429041]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N25)*$A54","v":2573990.4748680703},{"$f":"-PMT($B$7,10,$N25)*$A54","v":2573990.4748680703},2573990.4748680703,2573990.4748680703,2573990.4748680703,2573990.4748680703,2573990.4748680703,2573990.4748680703,2573990.4748680703,2573990.4748680703]
[null,"Sinking Fund",null,{"$f":"D39+D38-D37","v":2254522.3576304293},{"$f":"E39+E38-E37","v":2367248.4755119509},2485610.8992875488,2609891.4442519262,2740386.0164645226,2877405.3172877487,3021275.5831521363,3172339.3623097432,3330956.3304252303,3497504.1469464921,{"$f":"N39+N38-N37","v":5252586.2213029973},5515215.5323681477,5790976.3089865539,6080525.1244358821,6384551.3806576766,6703778.9496905599,7038967.8971750885,7390916.2920338428,7760462.1066355351,8148485.2119673118,null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF38-AF37","v":7256954.0073368866},{"$f":"AG38-AG37","v":7619801.707703732},8000791.7930889186,8400831.3827433642,8820872.9518805314,9261916.5994745586,9725012.4294482861,10211263.050920701,10721826.203466736,11257917.513640072,11820813.389322076,12411854.05878818,13032446.76172759,13684069.099813968,14368272.554804668,15086686.1825449,15841020.491672145,16633071.516255753,17464725.092068542,18337961.346671969,null,null,null,null,"Sinking Fund",null,{"$f":"BF38-BF37","v":1688575.537880938},{"$f":"BG38-BG37","v":1773004.314774985},1861654.5305137341,1954737.2570394208,2052474.1198913916,2155097.8258859613,2262852.7171802591,2375995.3530392721,2494795.1206912361,2619534.8767257975,2750511.6205620877,2888037.2015901925,3032439.0616697017,3184061.0147531871,3343264.0654908461,3510427.2687653885,3685948.6322036576,3870246.0638138405,4063758.3670045328,4266946.2853547595,null,null,null,null,"Sinking Fund",null,{"$f":"CF39+CF38-CF37","v":3878980.5069635194},{"$f":"CG39+CG38-CG37","v":4072929.5323116966},4276576.0089272819,4490404.8093736451,4714925.0498423278,4950671.3023344446,5198204.8674511667,5458115.1108237263,5731020.8663649112,6017571.9096831568,{"$f":"CP39+CP38-CP37","v":6318450.5051673148},{"$f":"CQ39+CQ38-CQ37","v":6634373.0304256808},6966091.6819469631,7314396.2660443112,7680116.0793465283,8064121.8833138552,8467327.9774795473,8890694.3763535246,9335229.095171202,9801990.5499297623]
[null,"Mortgage Balance",{"$f":"C54","v":74547932.80134356},{"$f":"C41-D40","v":72293410.443713129},{"$f":"D41-E40","v":69926161.968201175},{"$f":"E41-F40","v":67440551.068913624},64830659.624661699,62090273.608197175,59212868.290909424,56191592.707757287,53019253.34544754,49688297.015022308,{"$f":"(N25*$A$54)+L41-M40","v":66066465.025253594},{"$f":"M41-N40","v":60813878.803950593},55298663.271582447,49507686.962595895,43427161.838160016,37042610.457502335,30338831.507811777,23299863.610636689,15908947.318602845,8148485.2119673099,0,null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE54","v":239958108.13337365},{"$f":"AE41-AF40","v":232701154.12603676},{"$f":"AF41-AG40","v":225081352.41833302},{"$f":"AG41-AH40","v":217080560.62524411},{"$f":"AH41-AI40","v":208679729.24250075},{"$f":"AI41-AJ40","v":199858856.29062021},{"$f":"AJ41-AK40","v":190596939.69114566},{"$f":"AK41-AL40","v":180871927.26169738},{"$f":"AL41-AM40","v":170660664.21077669},{"$f":"AM41-AN40","v":159938838.00730994},{"$f":"(AP25*$A$54)+AN41-AO40","v":148680920.49366987},{"$f":"AO41-AP40","v":136860107.1043478},{"$f":"AP41-AQ40","v":124448253.04555961},{"$f":"AQ41-AR40","v":111415806.28383203},{"$f":"AR41-AS40","v":97731737.184018061},{"$f":"AS41-AT40","v":83363464.629213393},{"$f":"AT41-AU40","v":68276778.446668491},{"$f":"AU41-AV40","v":52435757.954996347},{"$f":"AV41-AW40","v":35802686.438740596},{"$f":"AW41-AX40","v":18337961.346672054},{"$f":"AX41-AY40","v":8.5681676864624023E-8},null,null,null,null,"Mortgage Balance",{"$f":"BE54","v":55834361.234831199},{"$f":"BE41-BF40","v":54145785.696950264},{"$f":"BF41-BG40","v":52372781.382175282},{"$f":"BG41-BH40","v":50511126.851661548},{"$f":"BH41-BI40","v":48556389.594622128},{"$f":"BI41-BJ40","v":46503915.474730738},{"$f":"BJ41-BK40","v":44348817.648844779},{"$f":"BK41-BL40","v":42085964.931664519},{"$f":"BL41-BM40","v":39709969.578625247},{"$f":"BM41-BN40","v":37215174.457934007},{"$f":"(BP25*$A$54)+BN41-BO40","v":34595639.581208207},{"$f":"BO41-BP40","v":31845127.960646119},{"$f":"BP41-BQ40","v":28957090.759055927},{"$f":"BQ41-BR40","v":25924651.697386228},{"$f":"BR41-BS40","v":22740590.682633042},{"$f":"BS41-BT40","v":19397326.617142197},{"$f":"BT41-BU40","v":15886899.348376809},{"$f":"BU41-BV40","v":12200950.716173152},{"$f":"BV41-BW40","v":8330704.6523593105},{"$f":"BW41-BX40","v":4266946.2853547782},{"$f":"BX41-BY40","v":1.862645149230957E-8},null,null,null,null,"Mortgage Balance",{"$f":"CE54","v":257714994.36931041},{"$f":"CE41-CF40","v":253836013.86234689},{"$f":"CF41-CG40","v":249763084.33003518},245486508.32110789,240996103.51173425,236281178.46189192,231330507.15955746,226132302.2921063,220674187.18128258,214943166.31491768,208925594.40523452,202607143.90006721,195972770.86964154,189006679.18769458,181692282.92165026,174012166.84230372,165948044.95898986,157480716.98151031,148590022.60515678,139254793.50998557,129452802.9600558]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D12,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-123179340.04168679},{"$f":"-($C44)/20","v":6158967.002084339},{"$f":"-($C44)/20","v":6158967.002084339},6158967.002084339,6158967.002084339,6158967.002084339,6158967.002084339,6158967.002084339,6158967.002084339,6158967.002084339,6158967.002084339,6158967.002084339,6158967.002084339,6158967.002084339,6158967.002084339,6158967.002084339,6158967.002084339,6158967.002084339,6158967.002084339,6158967.002084339,6158967.002084339]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D12,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.9","v":-30364514.802112877},{"$f":"-($C45)/10","v":3036451.4802112877},{"$f":"-($C45)/10","v":3036451.4802112877},3036451.4802112877,3036451.4802112877,3036451.4802112877,3036451.4802112877,3036451.4802112877,3036451.4802112877,3036451.4802112877,3036451.4802112877,{"$f":"$N25/10","v":2338314.3714326806},2338314.3714326806,2338314.3714326806,2338314.3714326806,2338314.3714326806,2338314.3714326806,2338314.3714326806,2338314.3714326806,2338314.3714326806,2338314.3714326806,null,null,null,null,null,null,"Depr",null,{"$f":"-($AE33)/40","v":13169662.643682631},{"$f":"-($AE33)/40","v":13169662.643682631},13169662.643682631,13169662.643682631,13169662.643682631,13169662.643682631,13169662.643682631,13169662.643682631,13169662.643682631,13169662.643682631,13169662.643682631,13169662.643682631,13169662.643682631,13169662.643682631,13169662.643682631,13169662.643682631,13169662.643682631,13169662.643682631,13169662.643682631,13169662.643682631,null,null,null,null,"Depr",null,{"$f":"-($BE33)/25","v":3183401.2684317487},{"$f":"-($BE33)/25","v":3183401.2684317487},3183401.2684317487,3183401.2684317487,3183401.2684317487,3183401.2684317487,3183401.2684317487,3183401.2684317487,3183401.2684317487,3183401.2684317487,3183401.2684317487,3183401.2684317487,3183401.2684317487,3183401.2684317487,3183401.2684317487,3183401.2684317487,3183401.2684317487,3183401.2684317487,3183401.2684317487,3183401.2684317487,null,null,null,null,"Depr",{"$f":"-((HLOOKUP(CF12,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$211)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-342305871.43459898},{"$f":"-($CE45)/50","v":6846117.4286919795},{"$f":"-($CE45)/50","v":6846117.4286919795},6846117.4286919795,6846117.4286919795,6846117.4286919795,6846117.4286919795,6846117.4286919795,6846117.4286919795,6846117.4286919795,6846117.4286919795,6846117.4286919795,6846117.4286919795,6846117.4286919795,6846117.4286919795,6846117.4286919795,6846117.4286919795,6846117.4286919795,6846117.4286919795,6846117.4286919795,6846117.4286919795]
[null,"Accum Depreciation",null,{"$f":"SUM($D44:D45)","v":9195418.4822956268},{"$f":"SUM($D44:E45)","v":18390836.964591254},{"$f":"SUM($D44:F45)","v":27586255.446886882},{"$f":"SUM($D44:G45)","v":36781673.929182507},{"$f":"SUM($D44:H45)","v":45977092.411478132},{"$f":"SUM($D44:I45)","v":55172510.893773757},{"$f":"SUM($D44:J45)","v":64367929.376069382},{"$f":"SUM($D44:K45)","v":73563347.858364999},{"$f":"SUM($D44:L45)","v":82758766.340660632},{"$f":"SUM($D44:M45)","v":91954184.822956264},{"$f":"SUM($D44:N45)","v":100451466.19647327},{"$f":"SUM($D44:O45)","v":108948747.56999029},{"$f":"SUM($D44:P45)","v":117446028.94350731},{"$f":"SUM($D44:Q45)","v":125943310.31702434},{"$f":"SUM($D44:R45)","v":134440591.69054136},{"$f":"SUM($D44:S45)","v":142937873.06405842},{"$f":"SUM($D44:T45)","v":151435154.43757549},{"$f":"SUM($D44:U45)","v":159932435.81109256},{"$f":"SUM($D44:V45)","v":168429717.18460956},{"$f":"SUM($D44:W45)","v":176926998.55812663},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE45:AF45)","v":13169662.643682631},{"$f":"SUM($AE45:AG45)","v":26339325.287365261},{"$f":"SUM($AE45:AH45)","v":39508987.931047894},{"$f":"SUM($AE45:AI45)","v":52678650.574730523},{"$f":"SUM($AE45:AJ45)","v":65848313.218413152},{"$f":"SUM($AE45:AK45)","v":79017975.862095788},{"$f":"SUM($AE45:AL45)","v":92187638.505778417},{"$f":"SUM($AE45:AM45)","v":105357301.14946105},{"$f":"SUM($AE45:AN45)","v":118526963.79314367},{"$f":"SUM($AE45:AO45)","v":131696626.4368263},{"$f":"SUM($AE45:AP45)","v":144866289.08050895},{"$f":"SUM($AE45:AQ45)","v":158035951.72419158},{"$f":"SUM($AE45:AR45)","v":171205614.36787421},{"$f":"SUM($AE45:AS45)","v":184375277.01155683},{"$f":"SUM($AE45:AT45)","v":197544939.65523946},{"$f":"SUM($AE45:AU45)","v":210714602.29892209},{"$f":"SUM($AE45:AV45)","v":223884264.94260472},{"$f":"SUM($AE45:AW45)","v":237053927.58628735},{"$f":"SUM($AE45:AX45)","v":250223590.22996998},{"$f":"SUM($AE45:AY45)","v":263393252.87365261},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BE45:BF45)","v":3183401.2684317487},{"$f":"SUM($BE45:BG45)","v":6366802.5368634975},{"$f":"SUM($BE45:BH45)","v":9550203.8052952457},{"$f":"SUM($BE45:BI45)","v":12733605.073726995},{"$f":"SUM($BE45:BJ45)","v":15917006.342158744},{"$f":"SUM($BE45:BK45)","v":19100407.610590491},{"$f":"SUM($BE45:BL45)","v":22283808.879022241},{"$f":"SUM($BE45:BM45)","v":25467210.14745399},{"$f":"SUM($BE45:BN45)","v":28650611.415885739},{"$f":"SUM($BE45:BO45)","v":31834012.684317488},{"$f":"SUM($BE45:BP45)","v":35017413.952749237},{"$f":"SUM($BE45:BQ45)","v":38200815.221180983},{"$f":"SUM($BE45:BR45)","v":41384216.489612728},{"$f":"SUM($BE45:BS45)","v":44567617.758044474},{"$f":"SUM($BE45:BT45)","v":47751019.026476219},{"$f":"SUM($BE45:BU45)","v":50934420.294907965},{"$f":"SUM($BE45:BV45)","v":54117821.56333971},{"$f":"SUM($BE45:BW45)","v":57301222.831771456},{"$f":"SUM($BE45:BX45)","v":60484624.100203201},{"$f":"SUM($BE45:BY45)","v":63668025.368634947},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CF45:CF45)","v":6846117.4286919795},{"$f":"SUM($CF45:CG45)","v":13692234.857383959},{"$f":"SUM($CF45:CH45)","v":20538352.286075938},{"$f":"SUM($CF45:CI45)","v":27384469.714767918},{"$f":"SUM($CF45:CJ45)","v":34230587.143459901},{"$f":"SUM($CF45:CK45)","v":41076704.572151884},{"$f":"SUM($CF45:CL45)","v":47922822.000843868},{"$f":"SUM($CF45:CM45)","v":54768939.429535851},{"$f":"SUM($CF45:CN45)","v":61615056.858227834},{"$f":"SUM($CF45:CO45)","v":68461174.286919817},{"$f":"SUM($CF45:CP45)","v":75307291.715611801},{"$f":"SUM($CF45:CQ45)","v":82153409.144303784},{"$f":"SUM($CF45:CR45)","v":88999526.572995767},{"$f":"SUM($CF45:CS45)","v":95845644.00168775},{"$f":"SUM($CF45:CT45)","v":102691761.43037973},{"$f":"SUM($CF45:CU45)","v":109537878.85907172},{"$f":"SUM($CF45:CV45)","v":116383996.2877637},{"$f":"SUM($CF45:CW45)","v":123230113.71645568},{"$f":"SUM($CF45:CX45)","v":130076231.14514767},{"$f":"SUM($CF45:CY45)","v":136922348.57383963}]
[null,"End Year Book Value",null,{"$f":"-$C33-D46","v":144348436.36150402},{"$f":"-$C33-E46","v":135153017.87920839},125957599.39691277,116762180.91461715,107566762.43232152,98371343.950025886,89175925.467730269,79980506.985434651,70785088.503139019,{"$f":"-$C33-M46+$N25","v":84972813.735170186},{"$f":"-$C33-N46+$N25","v":76475532.361653179},67978250.988136172,59480969.614619143,50983688.241102122,42486406.8675851,33989125.494068034,25491844.120550968,16994562.747033902,8497281.3735168949,-1.7136335372924805E-7,null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE33-AF46","v":513616843.10362256},{"$f":"-$AE33-AG46","v":500447180.45993996},487277517.8162573,474107855.1725747,460938192.52889204,447768529.88520944,434598867.24152678,421429204.59784418,408259541.95416152,395089879.31047893,381920216.66679627,368750554.02311361,355580891.37943101,342411228.73574841,329241566.09206575,316071903.44838309,302902240.80470049,289732578.16101789,276562915.51733524,263393252.87365261,null,null,null,null,"End Year Book Value",null,{"$f":"-$BE33-BF46","v":76401630.442361966},{"$f":"-$BE33-BG46","v":73218229.173930228},70034827.905498475,66851426.637066722,63668025.368634976,60484624.100203231,57301222.831771478,54117821.563339725,50934420.29490798,47751019.026476234,44567617.758044481,41384216.489612736,38200815.22118099,35017413.952749245,31834012.684317499,28650611.415885754,25467210.147454008,22283808.879022263,19100407.610590518,15917006.342158772,null,null,null,null,"End Year Book Value",null,{"$f":"-$CE45-CF46","v":335459754.005907},{"$f":"-$CE45-CG46","v":328613636.57721502},321767519.14852303,314921401.71983105,308075284.29113907,301229166.86244708,294383049.4337551,287536932.00506312,280690814.57637113,273844697.14767915,266998579.71898717,260152462.29029518,253306344.8616032,246460227.43291122,239614110.00421923,232767992.57552725,225921875.14683527,219075757.71814328,212229640.2894513,205383522.86075935]
[null,"Prop. Tax Value",{"$f":"-C33","v":153543854.84379965},{"$f":"C48/(($C48/$X48)^(1/21))","v":143475110.44152084},{"$f":"D48/(($C48/$X48)^(1/21))","v":134066630.9123726},125275118.93096137,117060116.42393094,109383818.38404779,102210898.89355645,95508348.556173533,89245322.58959119,83392998.879419595,{"$f":"L48/(($C48/$X48)^(1/21))","v":77924445.341340259},{"$f":"(M48+$N25)/(($C48/($X48+$N25))^(1/21))","v":96900352.15939489},{"$f":"N48/(($N48/$X48)^(1/11))","v":88769707.574523881},{"$f":"O48/(($N48/$X48)^(1/11))","v":81321283.228200108},74497835.878633171,68246925.408515841,62520511.807932809,57274585.973335646,52468831.485170141,48066314.7648215,44033201.22964628,{"$f":"X33","v":36953802.012506038},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE33","v":526786505.74730521},{"$f":"AE48/(($AE48/$AZ48)^(1/21))","v":509682684.8080765},{"$f":"AF48/(($AE48/$AZ48)^(1/21))","v":493134194.51519036},477123004.27022886,461631668.8962369,446643309.63012838,432141595.73223531,418110726.69296223,404535415.01715851,391400869.56745201,378692779.4483946,366397298.41386104,354501029.78071201,342991011.83228338,331854703.69579828,321079971.67831481,310655076.04632068,300568658.23457146,290809728.47023469,281367653.7988562,272232146.49910194,{"$f":"AZ33","v":263393252.87365261},null,null,null,"Prop. Tax Value",{"$f":"-BE33","v":79585031.710793719},{"$f":"BE48/(($BE48/$BZ48)^(1/21))","v":77001047.275024563},{"$f":"BF48/(($BE48/$BZ48)^(1/21))","v":74500960.218206778},72082046.541659296,69741670.690093547,67477282.680013776,65286415.321353115,63166681.529318228,61115771.723513521,59131451.311511204,57211558.254125342,55354000.709737122,53556754.755104721,51817862.180174358,50135428.354489997,48507620.162876852,46932664.008149624,45408843.87866924,43934499.478642583,42508024.419128045,41127864.467775971,{"$f":"BZ33","v":39792515.855396859},null,null,null,"Prop. Tax Value",{"$f":"-CE33","v":342305871.43459898},{"$f":"CE48/(($CE48/$CZ48)^(1/21))","v":334079727.16455805},{"$f":"CF48/(($CE48/$CZ48)^(1/21))","v":326051269.97849244},318215749.14727706,310568528.1092214,303105081.72644782,295820993.6072036,288711953.4925217,281773754.70568436,275002291.66298008,268393557.44428071,261943641.42200181,255648726.94704241,249505089.09033546,243509092.43867224,237657188.94349667,231945915.82139629,226371893.5050478,220931823.64340463,215622487.14994305,210440742.29781199,{"$f":"CZ33","v":205383522.86075935}]
[null,"Tax Dep",null,{"$f":"($C33*0.85)*-D$4","v":26102455.323445942},{"$f":"($C33*0.85)*-E$4","v":41763928.517513506},25058357.110508103,15035014.266304862,15035014.266304862,7517507.1331524309,null,null,null,null,{"$f":"($N25)*D$6","v":3340515.9110287274},5726531.8956386354,4090413.3299471885,2921723.8071051347,2086945.5765036673,2086945.5765036673,2086945.5765036673,1043122.0410961187,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($C33)*-D$5","v":5757894.5566424867},{"$f":"($C33)*-E$5","v":11084330.881173898},10253658.626468942,9485939.3522499427,8775031.3043231498,8116328.1670432491,7508294.5018618023,6944788.5545850582,6849591.3645819016,6849591.3645819016,6849591.3645819016,6849591.3645819016,6849591.3645819016,6849591.3645819016,6849591.3645819016,6849591.3645819016,6849591.3645819016,6849591.3645819016,6849591.3645819016,6849591.3645819016,null,null,null,null,"Tax Dep",null,{"$f":"($BE33)*-D$4","v":15917006.342158744},{"$f":"($BE33)*-E$4","v":25467210.14745399},15280326.088472394,9168195.6530834362,9168195.6530834362,4584097.8265417181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($CE33)*-D$5","v":12836470.178797461},{"$f":"($CE33)*-E$5","v":24711060.8588637},22859186.094402522,21147656.737229526,19562780.552487332,18094288.364032902,16738757.113151889,15482494.564986913,15270264.924697459,15270264.924697459,15270264.924697459,15270264.924697459,15270264.924697459,15270264.924697459,15270264.924697459,15270264.924697459,15270264.924697459,15270264.924697459,15270264.924697459,15270264.924697459,7629997.8742772117]
[null,"After Tax Dep. Value",null,{"$f":"D49*$B$6","v":5481515.6179236481},{"$f":"E49*$B$6","v":8770424.9886778351},5262254.9932067012,3157352.9959240207,3157352.9959240207,1578676.4979620103,null,null,null,null,{"$f":"N49*$B$6","v":701508.34131603269},{"$f":"O49*$B$6","v":1202571.6980841134},{"$f":"P49*$B$6","v":858986.79928890953},{"$f":"Q49*$B$6","v":613561.99949207832},{"$f":"R49*$B$6","v":438258.57106577011},{"$f":"S49*$B$6","v":438258.57106577011},{"$f":"T49*$B$6","v":438258.57106577011},{"$f":"U49*$B$6","v":219055.62863018492},null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF49*$B$6","v":1209157.8568949222},{"$f":"AG49*$B$6","v":2327709.4850465185},2153268.3115584776,1992047.263972488,1842756.5739078615,1704428.9150790824,1576741.8453909785,1458405.5964628621,1438414.1865621994,1438414.1865621994,1438414.1865621994,1438414.1865621994,1438414.1865621994,1438414.1865621994,1438414.1865621994,1438414.1865621994,1438414.1865621994,1438414.1865621994,1438414.1865621994,1438414.1865621994,null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF49*$B$6","v":3342571.3318533362},{"$f":"BG49*$B$6","v":5348114.1309653381},{"$f":"BH49*$B$6","v":3208868.4785792027},{"$f":"BI49*$B$6","v":1925321.0871475216},{"$f":"BJ49*$B$6","v":1925321.0871475216},{"$f":"BK49*$B$6","v":962660.54357376078},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CF49*$B$6","v":2695658.7375474665},{"$f":"CG49*$B$6","v":5189322.7803613767},4800429.0798245296,4441007.9148182003,4108183.9160223398,3799800.5564469094,3515138.9937618966,3251323.8586472515,3206755.6341864662,3206755.6341864662,3206755.6341864662,3206755.6341864662,3206755.6341864662,3206755.6341864662,3206755.6341864662,3206755.6341864662,3206755.6341864662,3206755.6341864662,3206755.6341864662,3206755.6341864662,1602299.5535982144]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D50:I50)","v":22790725.561109681},{"$f":"C52/C56","v":0.14843137541580362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"AE52/AE56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF50:BK50)","v":13897547.905109951},{"$f":"BE52/BE56","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,CF50:CZ50)","v":39111760.411880873},{"$f":"CE52/CE56","v":0.11425968315402843}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D29:W29)","v":43049678.928168125},{"$f":"C53/C56","v":0.28037383177570091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,AF29:AY29)","v":126856325.5250158},{"$f":"AE53/AE56","v":0.24081164597232041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,BF29:BY29)","v":0},{"$f":"BE53/BE56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,CF29:CY29)","v":0},{"$f":"CE53/CE56","v":0}]
[0.85,"Debt",{"$f":"(C56-C52-C53)*$A54","v":74547932.80134356},{"$f":"C54/C56","v":0.48551557388722111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(AE56-AE52-AE53)*$AC54","v":239958108.13337365},{"$f":"AE54/AE56","v":0.45551301241660774},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE56-BE52-BE53)*$BC54","v":55834361.234831199},{"$f":"BE54/BE56","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(CE56-CE52-CE53)*$A54","v":257714994.36931041},{"$f":"CE54/CE56","v":0.75287926931907589}]
[0.15,"Equity",{"$f":"(C56-C52-C53)*$A55","v":13155517.553178275},{"$f":"C55/C56","v":8.5679218921274308E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(AE56-AE52-AE53)*$AC55","v":159972072.0889158},{"$f":"AE55/AE56","v":0.3036753416110719},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE56-BE52-BE53)*$BC55","v":9853122.5708525646},{"$f":"BE55/BE56","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(CE56-CE52-CE53)*$A55","v":45479116.653407715},{"$f":"CE55/CE56","v":0.13286104752689573}]
[null,"Total",{"$f":"-C33","v":153543854.84379965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE33","v":526786505.74730521},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",{"$f":"-BE33","v":79585031.710793719},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CE33","v":342305871.43459898}]
[null,"Check",{"$f":"SUM(C52:C55)-C56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE52:AE55)-AE56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE52:BE55)-BE56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CE52:CE55)-CE56","v":0}]
[25000,"2021 Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021 Nuclear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021 Geothermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF59&\" \"&'Resource Options'!$B$43","v":"2021 Pumped Hydro (16 hr/ 100 MW share)"}]
[null,"Year",null,2021,{"$f":"D59+1","v":2022},{"$f":"E59+1","v":2023},{"$f":"F59+1","v":2024},{"$f":"G59+1","v":2025},{"$f":"H59+1","v":2026},{"$f":"I59+1","v":2027},{"$f":"J59+1","v":2028},{"$f":"K59+1","v":2029},{"$f":"L59+1","v":2030},{"$f":"M59+1","v":2031},{"$f":"N59+1","v":2032},{"$f":"O59+1","v":2033},{"$f":"P59+1","v":2034},{"$f":"Q59+1","v":2035},{"$f":"R59+1","v":2036},{"$f":"S59+1","v":2037},{"$f":"T59+1","v":2038},{"$f":"U59+1","v":2039},{"$f":"V59+1","v":2040},null,null,null,null,null,null,"Year",null,2021,{"$f":"AF59+1","v":2022},{"$f":"AG59+1","v":2023},{"$f":"AH59+1","v":2024},{"$f":"AI59+1","v":2025},{"$f":"AJ59+1","v":2026},{"$f":"AK59+1","v":2027},{"$f":"AL59+1","v":2028},{"$f":"AM59+1","v":2029},{"$f":"AN59+1","v":2030},{"$f":"AO59+1","v":2031},{"$f":"AP59+1","v":2032},{"$f":"AQ59+1","v":2033},{"$f":"AR59+1","v":2034},{"$f":"AS59+1","v":2035},{"$f":"AT59+1","v":2036},{"$f":"AU59+1","v":2037},{"$f":"AV59+1","v":2038},{"$f":"AW59+1","v":2039},{"$f":"AX59+1","v":2040},null,null,null,null,"Year",null,2021,{"$f":"BF59+1","v":2022},{"$f":"BG59+1","v":2023},{"$f":"BH59+1","v":2024},{"$f":"BI59+1","v":2025},{"$f":"BJ59+1","v":2026},{"$f":"BK59+1","v":2027},{"$f":"BL59+1","v":2028},{"$f":"BM59+1","v":2029},{"$f":"BN59+1","v":2030},{"$f":"BO59+1","v":2031},{"$f":"BP59+1","v":2032},{"$f":"BQ59+1","v":2033},{"$f":"BR59+1","v":2034},{"$f":"BS59+1","v":2035},{"$f":"BT59+1","v":2036},{"$f":"BU59+1","v":2037},{"$f":"BV59+1","v":2038},{"$f":"BW59+1","v":2039},{"$f":"BX59+1","v":2040},null,null,null,null,"Year",null,2021,{"$f":"CF59+1","v":2022},{"$f":"CG59+1","v":2023},{"$f":"CH59+1","v":2024},{"$f":"CI59+1","v":2025},{"$f":"CJ59+1","v":2026},{"$f":"CK59+1","v":2027},{"$f":"CL59+1","v":2028},{"$f":"CM59+1","v":2029},{"$f":"CN59+1","v":2030},{"$f":"CO59+1","v":2031},{"$f":"CP59+1","v":2032},{"$f":"CQ59+1","v":2033},{"$f":"CR59+1","v":2034},{"$f":"CS59+1","v":2035},{"$f":"CT59+1","v":2036},{"$f":"CU59+1","v":2037},{"$f":"CV59+1","v":2038},{"$f":"CW59+1","v":2039},{"$f":"CX59+1","v":2040}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$29/100*'Resource Options'!$J$29*8760)*(1+'Resource Options'!$X$29)^($D59-$D$12)","v":237229.55999999997},{"$f":"D60*(1-'Resource Options'!$AA$27)","v":236043.41219999996},{"$f":"E60*(1-'Resource Options'!$AA$27)","v":234863.19513899996},{"$f":"F60*(1-'Resource Options'!$AA$27)","v":233688.87916330496},{"$f":"G60*(1-'Resource Options'!$AA$27)","v":232520.43476748842},{"$f":"H60*(1-'Resource Options'!$AA$27)","v":231357.83259365096},{"$f":"I60*(1-'Resource Options'!$AA$27)","v":230201.04343068271},{"$f":"J60*(1-'Resource Options'!$AA$27)","v":229050.0382135293},{"$f":"K60*(1-'Resource Options'!$AA$27)","v":227904.78802246167},{"$f":"L60*(1-'Resource Options'!$AA$27)","v":226765.26408234937},{"$f":"M60*(1-'Resource Options'!$AA$27)","v":225631.43776193762},{"$f":"N60*(1-'Resource Options'!$AA$27)","v":224503.28057312794},{"$f":"O60*(1-'Resource Options'!$AA$27)","v":223380.76417026229},{"$f":"P60*(1-'Resource Options'!$AA$27)","v":222263.86034941097},{"$f":"Q60*(1-'Resource Options'!$AA$27)","v":221152.54104766392},{"$f":"R60*(1-'Resource Options'!$AA$27)","v":220046.77834242559},{"$f":"S60*(1-'Resource Options'!$AA$27)","v":218946.54445071347},{"$f":"T60*(1-'Resource Options'!$AA$27)","v":217851.8117284599},{"$f":"U60*(1-'Resource Options'!$AA$27)","v":216762.55266981761},{"$f":"V60*(1-'Resource Options'!$AA$27)","v":215678.73990646852},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D59-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D59-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D59-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D59-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D59-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D59-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D59-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D59-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D59-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D59-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D59-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D59-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D59-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D59-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D59-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D59-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D59-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D59-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D59-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D59-$D$12)","v":798600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$30/100*'Resource Options'!$J$30*8760)*(1+'Resource Options'!$X$30)^($D59-$D$12)","v":157824},{"$f":"BF60*(1-'Resource Options'!$AA$30)","v":156245.76000000001},{"$f":"BG60*(1-'Resource Options'!$AA$30)","v":154683.30240000002},{"$f":"BH60*(1-'Resource Options'!$AA$30)","v":153136.46937600002},{"$f":"BI60*(1-'Resource Options'!$AA$30)","v":151605.10468224002},{"$f":"BJ60*(1-'Resource Options'!$AA$30)","v":150089.05363541763},{"$f":"BK60*(1-'Resource Options'!$AA$30)","v":148588.16309906344},{"$f":"BL60*(1-'Resource Options'!$AA$30)","v":147102.28146807282},{"$f":"BM60*(1-'Resource Options'!$AA$30)","v":145631.25865339208},{"$f":"BN60*(1-'Resource Options'!$AA$30)","v":144174.94606685816},{"$f":"BO60*(1-'Resource Options'!$AA$30)","v":142733.19660618957},{"$f":"BP60*(1-'Resource Options'!$AA$30)","v":141305.86464012766},{"$f":"BQ60*(1-'Resource Options'!$AA$30)","v":139892.80599372639},{"$f":"BR60*(1-'Resource Options'!$AA$30)","v":138493.87793378913},{"$f":"BS60*(1-'Resource Options'!$AA$30)","v":137108.93915445125},{"$f":"BT60*(1-'Resource Options'!$AA$30)","v":135737.84976290673},{"$f":"BU60*(1-'Resource Options'!$AA$30)","v":134380.47126527765},{"$f":"BV60*(1-'Resource Options'!$AA$30)","v":133036.66655262487},{"$f":"BW60*(1-'Resource Options'!$AA$30)","v":131706.2998870986},{"$f":"BX60*(1-'Resource Options'!$AA$30)","v":130389.23688822762},null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":584000},{"$f":"CF60","v":584000},{"$f":"CG60","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"CF60*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CG60*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CH60*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CI60*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CJ60*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CK60*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CL60*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CM60*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CN60*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CO60*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CP60*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CQ60*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CR60*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CS60*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CT60*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CU60*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CV60*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CW60*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CX60*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CY60*(1-'Resource Options'!$W$43)","v":110959.99999999997}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M58","v":35.958733398574402},{"$f":"D62","v":35.958733398574402},{"$f":"E62","v":35.958733398574402},{"$f":"F62","v":35.958733398574402},{"$f":"G62","v":35.958733398574402},{"$f":"H62","v":35.958733398574402},{"$f":"I62","v":35.958733398574402},{"$f":"J62","v":35.958733398574402},{"$f":"K62","v":35.958733398574402},{"$f":"L62","v":35.958733398574402},{"$f":"M62","v":35.958733398574402},{"$f":"N62","v":35.958733398574402},{"$f":"O62","v":35.958733398574402},{"$f":"P62","v":35.958733398574402},{"$f":"Q62","v":35.958733398574402},{"$f":"R62","v":35.958733398574402},{"$f":"S62","v":35.958733398574402},{"$f":"T62","v":35.958733398574402},{"$f":"U62","v":35.958733398574402},{"$f":"V62","v":35.958733398574402},null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P58","v":87.031153189894724},{"$f":"AF62","v":87.031153189894724},{"$f":"AG62","v":87.031153189894724},{"$f":"AH62","v":87.031153189894724},{"$f":"AI62","v":87.031153189894724},{"$f":"AJ62","v":87.031153189894724},{"$f":"AK62","v":87.031153189894724},{"$f":"AL62","v":87.031153189894724},{"$f":"AM62","v":87.031153189894724},{"$f":"AN62","v":87.031153189894724},{"$f":"AO62","v":87.031153189894724},{"$f":"AP62","v":87.031153189894724},{"$f":"AQ62","v":87.031153189894724},{"$f":"AR62","v":87.031153189894724},{"$f":"AS62","v":87.031153189894724},{"$f":"AT62","v":87.031153189894724},{"$f":"AU62","v":87.031153189894724},{"$f":"AV62","v":87.031153189894724},{"$f":"AW62","v":87.031153189894724},{"$f":"AX62","v":87.031153189894724},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S58","v":81.333639173123274},{"$f":"BF62","v":81.333639173123274},{"$f":"BG62","v":81.333639173123274},{"$f":"BH62","v":81.333639173123274},{"$f":"BI62","v":81.333639173123274},{"$f":"BJ62","v":81.333639173123274},{"$f":"BK62","v":81.333639173123274},{"$f":"BL62","v":81.333639173123274},{"$f":"BM62","v":81.333639173123274},{"$f":"BN62","v":81.333639173123274},{"$f":"BO62","v":81.333639173123274},{"$f":"BP62","v":81.333639173123274},{"$f":"BQ62","v":81.333639173123274},{"$f":"BR62","v":81.333639173123274},{"$f":"BS62","v":81.333639173123274},{"$f":"BT62","v":81.333639173123274},{"$f":"BU62","v":81.333639173123274},{"$f":"BV62","v":81.333639173123274},{"$f":"BW62","v":81.333639173123274},{"$f":"BX62","v":81.333639173123274},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V58","v":5.0999999999999996},{"$f":"CF62","v":5.0999999999999996},{"$f":"CG62","v":5.0999999999999996},{"$f":"CH62","v":5.0999999999999996},{"$f":"CI62","v":5.0999999999999996},{"$f":"CJ62","v":5.0999999999999996},{"$f":"CK62","v":5.0999999999999996},{"$f":"CL62","v":5.0999999999999996},{"$f":"CM62","v":5.0999999999999996},{"$f":"CN62","v":5.0999999999999996},{"$f":"CO62","v":5.0999999999999996},{"$f":"CP62","v":5.0999999999999996},{"$f":"CQ62","v":5.0999999999999996},{"$f":"CR62","v":5.0999999999999996},{"$f":"CS62","v":5.0999999999999996},{"$f":"CT62","v":5.0999999999999996},{"$f":"CU62","v":5.0999999999999996},{"$f":"CV62","v":5.0999999999999996},{"$f":"CW62","v":5.0999999999999996},{"$f":"CX62","v":5.0999999999999996}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N58","v":10.389528375116621},{"$f":"D63","v":10.389528375116621},10.389528375116621,10.389528375116621,10.389528375116621,10.389528375116621,10.389528375116621,10.389528375116621,10.389528375116621,10.389528375116621,10.389528375116621,10.389528375116621,10.389528375116621,10.389528375116621,10.389528375116621,10.389528375116621,10.389528375116621,10.389528375116621,10.389528375116621,10.389528375116621,null,null,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Q58","v":0},{"$f":"AF63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!T57","v":0},{"$f":"BF63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!W58","v":22.601434997537442},{"$f":"CF63","v":22.601434997537442},22.601434997537442,22.601434997537442,22.601434997537442,22.601434997537442,22.601434997537442,22.601434997537442,22.601434997537442,22.601434997537442,22.601434997537442,22.601434997537442,22.601434997537442,22.601434997537442,22.601434997537442,22.601434997537442,22.601434997537442,22.601434997537442,22.601434997537442,22.601434997537442]
[null,"Revenue",null,{"$f":"(D62*D60)+(D63*12*$A$11)","v":11647333.014836095},{"$f":"(E62*E60)+(E63*12*$A$11)","v":11604680.642324589},{"$f":"(F62*F60)+(F63*12*$A$11)","v":11562241.53167564},{"$f":"(G62*G60)+(G63*12*$A$11)","v":11520014.616579939},{"$f":"(H62*H60)+(H63*12*$A$11)","v":11477998.836059712},{"$f":"(I62*I60)+(I63*12*$A$11)","v":11436193.134442087},{"$f":"(J62*J60)+(J63*12*$A$11)","v":11394596.461332552},{"$f":"(K62*K60)+(K63*12*$A$11)","v":11353207.771588566},{"$f":"(L62*L60)+(L63*12*$A$11)","v":11312026.025293298},{"$f":"(M62*M60)+(M63*12*$A$11)","v":11271050.187729508},{"$f":"(N62*N60)+(N63*12*$A$11)","v":11230279.229353534},{"$f":"(O62*O60)+(O63*12*$A$11)","v":11189712.125769442},{"$f":"(P62*P60)+(P63*12*$A$11)","v":11149347.857703269},{"$f":"(Q62*Q60)+(Q63*12*$A$11)","v":11109185.410977427},{"$f":"(R62*R60)+(R63*12*$A$11)","v":11069223.776485216},{"$f":"(S62*S60)+(S63*12*$A$11)","v":11029461.950165464},{"$f":"(T62*T60)+(T63*12*$A$11)","v":10989898.932977311},{"$f":"(U62*U60)+(U63*12*$A$11)","v":10950533.730875101},{"$f":"(V62*V60)+(V63*12*$A$11)","v":10911365.354783401},{"$f":"(W62*W60)+(W63*12*$A$11)","v":10872392.820572156},null,null,null,null,null,null,"Revenue",null,{"$f":"(AF62*AF60)+(AF63*12*('Resource Options'!$J$21))","v":69503078.937449932},{"$f":"(AG62*AG60)+(AG63*12*('Resource Options'!$J$21))","v":69503078.937449932},{"$f":"(AH62*AH60)+(AH63*12*('Resource Options'!$J$21))","v":69503078.937449932},{"$f":"(AI62*AI60)+(AI63*12*('Resource Options'!$J$21))","v":69503078.937449932},{"$f":"(AJ62*AJ60)+(AJ63*12*('Resource Options'!$J$21))","v":69503078.937449932},{"$f":"(AK62*AK60)+(AK63*12*('Resource Options'!$J$21))","v":69503078.937449932},{"$f":"(AL62*AL60)+(AL63*12*('Resource Options'!$J$21))","v":69503078.937449932},{"$f":"(AM62*AM60)+(AM63*12*('Resource Options'!$J$21))","v":69503078.937449932},{"$f":"(AN62*AN60)+(AN63*12*('Resource Options'!$J$21))","v":69503078.937449932},{"$f":"(AO62*AO60)+(AO63*12*('Resource Options'!$J$21))","v":69503078.937449932},{"$f":"(AP62*AP60)+(AP63*12*('Resource Options'!$J$21))","v":69503078.937449932},{"$f":"(AQ62*AQ60)+(AQ63*12*('Resource Options'!$J$21))","v":69503078.937449932},{"$f":"(AR62*AR60)+(AR63*12*('Resource Options'!$J$21))","v":69503078.937449932},{"$f":"(AS62*AS60)+(AS63*12*('Resource Options'!$J$21))","v":69503078.937449932},{"$f":"(AT62*AT60)+(AT63*12*('Resource Options'!$J$21))","v":69503078.937449932},{"$f":"(AU62*AU60)+(AU63*12*('Resource Options'!$J$21))","v":69503078.937449932},{"$f":"(AV62*AV60)+(AV63*12*('Resource Options'!$J$21))","v":69503078.937449932},{"$f":"(AW62*AW60)+(AW63*12*('Resource Options'!$J$21))","v":69503078.937449932},{"$f":"(AX62*AX60)+(AX63*12*('Resource Options'!$J$21))","v":69503078.937449932},{"$f":"(AY62*AY60)+(AY63*12*('Resource Options'!$J$21))","v":69503078.937449932},null,null,null,null,"Revenue",null,{"$f":"(BF62*BF60)+(BF63*12*('Resource Options'!$J$30))","v":12836400.268859008},{"$f":"(BG62*BG60)+(BG63*12*('Resource Options'!$J$30))","v":12708036.266170418},{"$f":"(BH62*BH60)+(BH63*12*('Resource Options'!$J$30))","v":12580955.903508715},{"$f":"(BI62*BI60)+(BI63*12*('Resource Options'!$J$30))","v":12455146.344473628},{"$f":"(BJ62*BJ60)+(BJ63*12*('Resource Options'!$J$30))","v":12330594.881028892},{"$f":"(BK62*BK60)+(BK63*12*('Resource Options'!$J$30))","v":12207288.932218604},{"$f":"(BL62*BL60)+(BL63*12*('Resource Options'!$J$30))","v":12085216.042896416},{"$f":"(BM62*BM60)+(BM63*12*('Resource Options'!$J$30))","v":11964363.882467452},{"$f":"(BN62*BN60)+(BN63*12*('Resource Options'!$J$30))","v":11844720.243642779},{"$f":"(BO62*BO60)+(BO63*12*('Resource Options'!$J$30))","v":11726273.041206351},{"$f":"(BP62*BP60)+(BP63*12*('Resource Options'!$J$30))","v":11609010.310794286},{"$f":"(BQ62*BQ60)+(BQ63*12*('Resource Options'!$J$30))","v":11492920.207686342},{"$f":"(BR62*BR60)+(BR63*12*('Resource Options'!$J$30))","v":11377991.005609479},{"$f":"(BS62*BS60)+(BS63*12*('Resource Options'!$J$30))","v":11264211.095553385},{"$f":"(BT62*BT60)+(BT63*12*('Resource Options'!$J$30))","v":11151568.984597851},{"$f":"(BU62*BU60)+(BU63*12*('Resource Options'!$J$30))","v":11040053.294751873},{"$f":"(BV62*BV60)+(BV63*12*('Resource Options'!$J$30))","v":10929652.761804353},{"$f":"(BW62*BW60)+(BW63*12*('Resource Options'!$J$30))","v":10820356.234186308},{"$f":"(BX62*BX60)+(BX63*12*('Resource Options'!$J$30))","v":10712152.671844445},{"$f":"(BY62*BY60)+(BY63*12*('Resource Options'!$J$30))","v":10605031.145126},null,null,null,null,"Revenue",null,{"$f":"(CF62*CF60)+(CF63*12*('Resource Options'!$J$43*1000))","v":30100121.997044932},{"$f":"(CG62*CG60)+(CG63*12*('Resource Options'!$J$43*1000))","v":30100121.997044932},{"$f":"(CH62*CH60)+(CH63*12*('Resource Options'!$J$43*1000))","v":30100121.997044932},{"$f":"(CI62*CI60)+(CI63*12*('Resource Options'!$J$43*1000))","v":30100121.997044932},{"$f":"(CJ62*CJ60)+(CJ63*12*('Resource Options'!$J$43*1000))","v":30100121.997044932},{"$f":"(CK62*CK60)+(CK63*12*('Resource Options'!$J$43*1000))","v":30100121.997044932},{"$f":"(CL62*CL60)+(CL63*12*('Resource Options'!$J$43*1000))","v":30100121.997044932},{"$f":"(CM62*CM60)+(CM63*12*('Resource Options'!$J$43*1000))","v":30100121.997044932},{"$f":"(CN62*CN60)+(CN63*12*('Resource Options'!$J$43*1000))","v":30100121.997044932},{"$f":"(CO62*CO60)+(CO63*12*('Resource Options'!$J$43*1000))","v":30100121.997044932},{"$f":"(CP62*CP60)+(CP63*12*('Resource Options'!$J$43*1000))","v":30100121.997044932},{"$f":"(CQ62*CQ60)+(CQ63*12*('Resource Options'!$J$43*1000))","v":30100121.997044932},{"$f":"(CR62*CR60)+(CR63*12*('Resource Options'!$J$43*1000))","v":30100121.997044932},{"$f":"(CS62*CS60)+(CS63*12*('Resource Options'!$J$43*1000))","v":30100121.997044932},{"$f":"(CT62*CT60)+(CT63*12*('Resource Options'!$J$43*1000))","v":30100121.997044932},{"$f":"(CU62*CU60)+(CU63*12*('Resource Options'!$J$43*1000))","v":30100121.997044932},{"$f":"(CV62*CV60)+(CV63*12*('Resource Options'!$J$43*1000))","v":30100121.997044932},{"$f":"(CW62*CW60)+(CW63*12*('Resource Options'!$J$43*1000))","v":30100121.997044932},{"$f":"(CX62*CX60)+(CX63*12*('Resource Options'!$J$43*1000))","v":30100121.997044932},{"$f":"(CY62*CY60)+(CY63*12*('Resource Options'!$J$43*1000))","v":30100121.997044932}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":424483.19999999995},{"$f":"HLOOKUP(E59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":432972.864},{"$f":"HLOOKUP(F59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":441632.32127999997},{"$f":"HLOOKUP(G59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":450464.96770560002},{"$f":"HLOOKUP(H59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":459474.26705971203},{"$f":"HLOOKUP(I59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":468663.75240090629},{"$f":"HLOOKUP(J59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":478037.02744892443},{"$f":"HLOOKUP(K59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":487597.76799790293},{"$f":"HLOOKUP(L59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":497349.72335786099},{"$f":"HLOOKUP(M59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":507296.71782501822},{"$f":"HLOOKUP(N59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":517442.65218151861},{"$f":"HLOOKUP(O59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":527791.50522514898},{"$f":"HLOOKUP(P59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":538347.33532965195},{"$f":"HLOOKUP(Q59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":549114.2820362451},{"$f":"HLOOKUP(R59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":560096.56767697004},{"$f":"HLOOKUP(S59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":571298.4990305095},{"$f":"HLOOKUP(T59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":582724.46901111957},{"$f":"HLOOKUP(U59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":594378.95839134208},{"$f":"HLOOKUP(V59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":606266.53755916888},{"$f":"HLOOKUP(W59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":618391.86831035232},null,null,null,null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AF59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AF60","v":5007222},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AG59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AG60","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AH59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AH60","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AI59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AI60","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AJ59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AJ60","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AK59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AK60","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AL59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AL60","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AM59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AM60","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AN59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AN60","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AO59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AO60","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AP59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AP60","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AQ59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AQ60","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AR59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AR60","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AS59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AS60","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AT59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AT60","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AU59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AU60","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AV59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AV60","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AW59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AW60","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AX59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AX60","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AY59,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AY60","v":7510832.9999999991}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":704979.78838560008},{"$f":"D67*(1+'Fixed O&M'!$A$27)","v":719079.38415331207},{"$f":"E67*(1+'Fixed O&M'!$A$27)","v":733460.97183637833},{"$f":"F67*(1+'Fixed O&M'!$A$27)","v":748130.19127310591},{"$f":"G67*(1+'Fixed O&M'!$A$27)","v":763092.79509856808},{"$f":"H67*(1+'Fixed O&M'!$A$27)","v":778354.65100053942},{"$f":"I67*(1+'Fixed O&M'!$A$27)","v":793921.74402055028},{"$f":"J67*(1+'Fixed O&M'!$A$27)","v":809800.1789009613},{"$f":"K67*(1+'Fixed O&M'!$A$27)","v":825996.18247898051},{"$f":"L67*(1+'Fixed O&M'!$A$27)","v":842516.10612856015},{"$f":"HLOOKUP(N59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":512418.73924376786},{"$f":"N67*(1+'Fixed O&M'!$A$27)","v":522667.11402864323},{"$f":"O67*(1+'Fixed O&M'!$A$27)","v":533120.4563092161},{"$f":"P67*(1+'Fixed O&M'!$A$27)","v":543782.8654354004},{"$f":"Q67*(1+'Fixed O&M'!$A$27)","v":554658.52274410846},{"$f":"R67*(1+'Fixed O&M'!$A$27)","v":565751.69319899066},{"$f":"S67*(1+'Fixed O&M'!$A$27)","v":577066.72706297052},{"$f":"T67*(1+'Fixed O&M'!$A$27)","v":588608.06160422997},{"$f":"U67*(1+'Fixed O&M'!$A$27)","v":600380.22283631458},{"$f":"V67*(1+'Fixed O&M'!$A$27)","v":612387.82729304093},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":14326308},{"$f":"HLOOKUP(AG59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":14612834.16},{"$f":"HLOOKUP(AH59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":14905090.843200004},{"$f":"HLOOKUP(AI59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":15203192.660064002},{"$f":"HLOOKUP(AJ59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":15507256.513265282},{"$f":"HLOOKUP(AK59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":15817401.643530587},{"$f":"HLOOKUP(AL59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16133749.676401198},{"$f":"HLOOKUP(AM59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16456424.669929223},{"$f":"HLOOKUP(AN59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16785553.163327809},{"$f":"HLOOKUP(AO59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17121264.226594366},{"$f":"HLOOKUP(AP59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17463689.511126254},{"$f":"HLOOKUP(AQ59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17812963.301348776},{"$f":"HLOOKUP(AR59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18169222.567375753},{"$f":"HLOOKUP(AS59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18532607.018723272},{"$f":"HLOOKUP(AT59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18903259.159097739},{"$f":"HLOOKUP(AU59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19281324.342279695},{"$f":"HLOOKUP(AV59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19666950.829125285},{"$f":"HLOOKUP(AW59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20060289.845707793},{"$f":"HLOOKUP(AX59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20461495.642621949},{"$f":"HLOOKUP(AY59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20870725.555474389},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3183624.0000000005},{"$f":"HLOOKUP(BG59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3247296.48},{"$f":"HLOOKUP(BH59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3312242.4096000004},{"$f":"HLOOKUP(BI59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3378487.2577919997},{"$f":"HLOOKUP(BJ59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3446057.0029478404},{"$f":"HLOOKUP(BK59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3514978.1430067969},{"$f":"HLOOKUP(BL59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3585277.7058669329},{"$f":"HLOOKUP(BM59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3656983.2599842721},{"$f":"HLOOKUP(BN59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3730122.9251839574},{"$f":"HLOOKUP(BO59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3804725.3836876368},{"$f":"HLOOKUP(BP59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3880819.8913613893},{"$f":"HLOOKUP(BQ59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3958436.2891886169},{"$f":"HLOOKUP(BR59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4037605.0149723897},{"$f":"HLOOKUP(BS59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4118357.1152718379},{"$f":"HLOOKUP(BT59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4200724.2575772749},{"$f":"HLOOKUP(BU59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4284738.742728821},{"$f":"HLOOKUP(BV59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4370433.5175833963},{"$f":"HLOOKUP(BW59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4457842.1879350655},{"$f":"HLOOKUP(BX59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4546999.0316937668},{"$f":"HLOOKUP(BY59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4637939.0123276412}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D60","v":0},{"$f":"HLOOKUP(E59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E60","v":0},{"$f":"HLOOKUP(F59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F60","v":0},{"$f":"HLOOKUP(G59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G60","v":0},{"$f":"HLOOKUP(H59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H60","v":0},{"$f":"HLOOKUP(I59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I60","v":0},{"$f":"HLOOKUP(J59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J60","v":0},{"$f":"HLOOKUP(K59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K60","v":0},{"$f":"HLOOKUP(L59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L60","v":0},{"$f":"HLOOKUP(M59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M60","v":0},{"$f":"HLOOKUP(N59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N60","v":0},{"$f":"HLOOKUP(O59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O60","v":0},{"$f":"HLOOKUP(P59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P60","v":0},{"$f":"HLOOKUP(Q59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q60","v":0},{"$f":"HLOOKUP(R59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R60","v":0},{"$f":"HLOOKUP(S59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S60","v":0},{"$f":"HLOOKUP(T59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T60","v":0},{"$f":"HLOOKUP(U59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U60","v":0},{"$f":"HLOOKUP(V59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V60","v":0},{"$f":"HLOOKUP(W59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W60","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF60","v":635610.53159999999},{"$f":"HLOOKUP(AG59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG60","v":648322.74223199999},{"$f":"HLOOKUP(AH59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH60","v":661289.19707664009},{"$f":"HLOOKUP(AI59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI60","v":674514.98101817293},{"$f":"HLOOKUP(AJ59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ60","v":688005.28063853632},{"$f":"HLOOKUP(AK59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK60","v":701765.38625130698},{"$f":"HLOOKUP(AL59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL60","v":715800.69397633313},{"$f":"HLOOKUP(AM59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM60","v":730116.70785585989},{"$f":"HLOOKUP(AN59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN60","v":744719.04201297706},{"$f":"HLOOKUP(AO59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO60","v":759613.42285323667},{"$f":"HLOOKUP(AP59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP60","v":774805.69131030142},{"$f":"HLOOKUP(AQ59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ60","v":790301.80513650749},{"$f":"HLOOKUP(AR59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR60","v":806107.84123923758},{"$f":"HLOOKUP(AS59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS60","v":822229.99806402239},{"$f":"HLOOKUP(AT59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT60","v":838674.59802530298},{"$f":"HLOOKUP(AU59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU60","v":855448.08998580906},{"$f":"HLOOKUP(AV59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV60","v":872557.05178552517},{"$f":"HLOOKUP(AW59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW60","v":890008.19282123575},{"$f":"HLOOKUP(AX59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX60","v":907808.3566776606},{"$f":"HLOOKUP(AY59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY60","v":925964.52381121379},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF60","v":0},{"$f":"HLOOKUP(BG59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG60","v":0},{"$f":"HLOOKUP(BH59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH60","v":0},{"$f":"HLOOKUP(BI59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI60","v":0},{"$f":"HLOOKUP(BJ59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ60","v":0},{"$f":"HLOOKUP(BK59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK60","v":0},{"$f":"HLOOKUP(BL59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL60","v":0},{"$f":"HLOOKUP(BM59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM60","v":0},{"$f":"HLOOKUP(BN59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN60","v":0},{"$f":"HLOOKUP(BO59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO60","v":0},{"$f":"HLOOKUP(BP59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP60","v":0},{"$f":"HLOOKUP(BQ59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ60","v":0},{"$f":"HLOOKUP(BR59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR60","v":0},{"$f":"HLOOKUP(BS59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS60","v":0},{"$f":"HLOOKUP(BT59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT60","v":0},{"$f":"HLOOKUP(BU59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU60","v":0},{"$f":"HLOOKUP(BV59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV60","v":0},{"$f":"HLOOKUP(BW59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW60","v":0},{"$f":"HLOOKUP(BX59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX60","v":0},{"$f":"HLOOKUP(BY59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY60","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CF59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF60","v":309872.73599999998},{"$f":"HLOOKUP(CG59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG60","v":316070.19072000001},{"$f":"HLOOKUP(CH59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH60","v":322391.59453439998},{"$f":"HLOOKUP(CI59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI60","v":328839.42642508802},{"$f":"HLOOKUP(CJ59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ60","v":335416.21495358978},{"$f":"HLOOKUP(CK59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK60","v":342124.53925266158},{"$f":"HLOOKUP(CL59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL60","v":348967.03003771481},{"$f":"HLOOKUP(CM59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM60","v":355946.37063846912},{"$f":"HLOOKUP(CN59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN60","v":363065.29805123853},{"$f":"HLOOKUP(CO59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO60","v":370326.6040122633},{"$f":"HLOOKUP(CP59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP60","v":377733.13609250856},{"$f":"HLOOKUP(CQ59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ60","v":385287.79881435871},{"$f":"HLOOKUP(CR59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR60","v":392993.55479064595},{"$f":"HLOOKUP(CS59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS60","v":400853.42588645889},{"$f":"HLOOKUP(CT59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT60","v":408870.49440418812},{"$f":"HLOOKUP(CU59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU60","v":417047.90429227188},{"$f":"HLOOKUP(CV59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV60","v":425388.86237811734},{"$f":"HLOOKUP(CW59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW60","v":433896.6396256797},{"$f":"HLOOKUP(CX59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX60","v":442574.57241819333},{"$f":"HLOOKUP(CY59,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY60","v":451426.06386655715}]
[null,"B&O Tax",null,{"$f":"(D62*D60)*0.00275","v":23458.804881328047},{"$f":"(E62*E60)*0.00275","v":23341.51085692141},23224.803302636799,23108.679286123614,22993.135889692996,22878.170210244531,22763.779359193308,22649.960462397343,22536.710660085355,22424.027106784932,22311.906971251006,22200.347436394753,22089.345699212776,21978.898970716709,21869.00447586313,21759.659453483811,21650.861156216393,21542.606850435313,21434.893816183136,21327.719347102218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CF59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":795906.00000000012},{"$f":"HLOOKUP(CG59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":811824.12},{"$f":"HLOOKUP(CH59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":828060.60240000009},{"$f":"HLOOKUP(CI59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":844621.81444799993},{"$f":"HLOOKUP(CJ59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":861514.25073696009},{"$f":"HLOOKUP(CK59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":878744.53575169924},{"$f":"HLOOKUP(CL59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":896319.42646673322},{"$f":"HLOOKUP(CM59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":914245.81499606802},{"$f":"HLOOKUP(CN59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":932530.73129598936},{"$f":"HLOOKUP(CO59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":951181.3459219092},{"$f":"HLOOKUP(CP59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":970204.97284034733},{"$f":"HLOOKUP(CQ59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":989609.07229715423},{"$f":"HLOOKUP(CR59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1009401.2537430974},{"$f":"HLOOKUP(CS59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1029589.2788179595},{"$f":"HLOOKUP(CT59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1050181.0643943187},{"$f":"HLOOKUP(CU59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1071184.6856822053},{"$f":"HLOOKUP(CV59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1092608.3793958491},{"$f":"HLOOKUP(CW59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1114460.5469837664},{"$f":"HLOOKUP(CX59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1136749.7579234417},{"$f":"HLOOKUP(CY59,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1159484.7530819103}]
[null,"Property Tax",null,{"$f":"C95*$B$8","v":1516241.2899597285},1417634.8119546038,1325441.0583416724,1239242.9872088591,1158650.6783392986,1083299.569392568,1012848.8067932286,946979.70386685617,885394.29924888362,827814.00904516107,773978.36664723267,960701.71807369951,880748.50268496817,807449.29501864885,740250.32349026354,678643.90347233368,622164.60176423541,570385.72026931948,522916.0723136664,479397.02725173527,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE95*$B$8","v":5346356.2468293998},5172769.5681171678,5004818.9401346669,4842321.3703385526,4685099.807627908,4532982.9494361719,4385805.0550864562,4243405.7652068734,4105629.9270091415,3972327.4252400701,3843353.0186217567,3718566.1816022755,3597830.951244446,3481015.7790858438,3367993.3878086568,3258640.6325632166,3152838.3667941084,3050471.3124226653,2951427.9342444115,2855600.3184045912,null,null,null,null,"Property Tax",null,{"$f":"BE95*$B$8","v":807708.48683284537},781483.62879422412,756110.2452545804,731560.69035130006,707808.21583375928,684826.94191945973,662591.82909641264,641078.65084105066,620263.96722193866,600125.09936052712,580640.104721118,561787.75320312195,543547.50400955766,525899.48326658946,508824.46236971888,492303.83703303704,476319.60701871046,460854.35652461409,445891.23520874354,431413.93982973055,null,null,null,null,"Property Tax",null,{"$f":"CE95*$B$8","v":3474062.2891897447},{"$f":"CF95*$B$8","v":3390575.1509930994},{"$f":"CG95*$B$8","v":3309094.3390117195},{"$f":"CH95*$B$8","v":3229571.6380957146},{"$f":"CI95*$B$8","v":3151959.9917804874},{"$f":"CJ95*$B$8","v":3076213.4744417183},{"$f":"CK95*$B$8","v":3002287.2641195091},{"$f":"CL95*$B$8","v":2930137.6159956027},{"$f":"CM95*$B$8","v":2859721.836507991},{"$f":"CN95*$B$8","v":2790998.2580875852},{"$f":"CO95*$B$8","v":2723926.2145020049},{"$f":"CP95*$B$8","v":2658466.0167918964},{"$f":"CQ95*$B$8","v":2594578.9297855333},{"$f":"CR95*$B$8","v":2532227.1491778144},{"$f":"CS95*$B$8","v":2471373.7791600847},{"$f":"CT95*$B$8","v":2411982.8105875482},{"$f":"CU95*$B$8","v":2354019.0996713513},{"$f":"CV95*$B$8","v":2297448.3471827307},{"$f":"CW95*$B$8","v":2242237.0781569141},{"$f":"CX95*$B$8","v":2188352.6220847727}]
[null,"Total Operating Costs",null,{"$f":"SUM(D66:D70)","v":2669163.0832266565},{"$f":"SUM(E66:E70)","v":2593028.5709648374},{"$f":"SUM(F66:F70)","v":2523759.1547606876},{"$f":"SUM(G66:G70)","v":2460946.8254736885},{"$f":"SUM(H66:H70)","v":2404210.8763872716},{"$f":"SUM(I66:I70)","v":2353196.1430042582},{"$f":"SUM(J66:J70)","v":2307571.3576218965},{"$f":"SUM(K66:K70)","v":2267027.6112281177},{"$f":"SUM(L66:L70)","v":2231276.9157458106},{"$f":"SUM(M66:M70)","v":2200050.8601055243},{"$f":"SUM(N66:N70)","v":1826151.6650437699},{"$f":"SUM(O66:O70)","v":2033360.6847638865},{"$f":"SUM(P66:P70)","v":1974305.640023049},{"$f":"SUM(Q66:Q70)","v":1922325.3414610107},{"$f":"SUM(R66:R70)","v":1876874.4183872053},{"$f":"SUM(S66:S70)","v":1837453.7551553175},{"$f":"SUM(T66:T70)","v":1803606.6589945417},{"$f":"SUM(U66:U70)","v":1774915.3471153267},{"$f":"SUM(V66:V70)","v":1750997.726525333},{"$f":"SUM(W66:W70)","v":1731504.4422022309},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF66:AF70)","v":25315496.778429396},{"$f":"SUM(AG66:AG70)","v":26275685.470349167},{"$f":"SUM(AH66:AH70)","v":26412957.98041131},{"$f":"SUM(AI66:AI70)","v":26561788.011420727},{"$f":"SUM(AJ66:AJ70)","v":26722120.601531725},{"$f":"SUM(AK66:AK70)","v":26893908.979218066},{"$f":"SUM(AL66:AL70)","v":27077114.425463986},{"$f":"SUM(AM66:AM70)","v":27271706.142991956},{"$f":"SUM(AN66:AN70)","v":28312198.132349931},{"$f":"SUM(AO66:AO70)","v":28529501.074687671},{"$f":"SUM(AP66:AP70)","v":28758144.221058313},{"$f":"SUM(AQ66:AQ70)","v":28998127.288087562},{"$f":"SUM(AR66:AR70)","v":29249457.359859437},{"$f":"SUM(AS66:AS70)","v":29512148.795873139},{"$f":"SUM(AT66:AT70)","v":30620760.1449317},{"$f":"SUM(AU66:AU70)","v":30906246.064828724},{"$f":"SUM(AV66:AV70)","v":31203179.247704919},{"$f":"SUM(AW66:AW70)","v":31511602.350951694},{"$f":"SUM(AX66:AX70)","v":31831564.933544021},{"$f":"SUM(AY66:AY70)","v":32163123.397690196},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF66:BF70)","v":3991332.486832846},{"$f":"SUM(BG66:BG70)","v":4028780.108794224},{"$f":"SUM(BH66:BH70)","v":4068352.6548545808},{"$f":"SUM(BI66:BI70)","v":4110047.9481432997},{"$f":"SUM(BJ66:BJ70)","v":4153865.2187815998},{"$f":"SUM(BK66:BK70)","v":4199805.0849262569},{"$f":"SUM(BL66:BL70)","v":4247869.5349633452},{"$f":"SUM(BM66:BM70)","v":4298061.9108253224},{"$f":"SUM(BN66:BN70)","v":4350386.8924058964},{"$f":"SUM(BO66:BO70)","v":4404850.4830481643},{"$f":"SUM(BP66:BP70)","v":4461459.9960825071},{"$f":"SUM(BQ66:BQ70)","v":4520224.0423917389},{"$f":"SUM(BR66:BR70)","v":4581152.5189819476},{"$f":"SUM(BS66:BS70)","v":4644256.5985384276},{"$f":"SUM(BT66:BT70)","v":4709548.7199469935},{"$f":"SUM(BU66:BU70)","v":4777042.5797618581},{"$f":"SUM(BV66:BV70)","v":4846753.1246021064},{"$f":"SUM(BW66:BW70)","v":4918696.5444596792},{"$f":"SUM(BX66:BX70)","v":4992890.2669025101},{"$f":"SUM(BY66:BY70)","v":5069352.9521573717},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CF67:CF70)","v":4579841.0251897443},4518469.4617130999,4459546.5359461196,4403032.8789688023,4348890.4574710373,4297082.5494460789,4247573.720623957,4200329.8016301394,4155317.8658552188,4112506.2080217577,4071864.3234348609,4033362.8879034091,3996973.7383192768,3962669.8538822327,3930425.3379585915,3900215.4005620256,3872016.3414453175,3845805.5337921767,3821561.4084985489,3799263.4390332401]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N59,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)","v":23012307.737055507},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D64-D71","v":8978169.9316094387},9011652.0713597517,9038482.376914952,9059067.7911062501,9073787.9596724398,9082996.99143783,9087025.1037106551,9086180.1603604481,9080749.1095474884,9070999.3276239838,9404127.5643097647,9156351.4410055559,9175042.2176802196,9186860.0695164166,9192349.3580980115,9192008.1950101461,9186292.2739827689,9175618.3837597743,9160367.6282580681,9140888.3783699255,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF64-AF71","v":44187582.159020536},43227393.467100769,43090120.957038626,42941290.926029205,42780958.335918203,42609169.958231866,42425964.511985943,42231372.794457972,41190880.805100001,40973577.862762257,40744934.716391623,40504951.64936237,40253621.577590495,39990930.141576797,38882318.792518228,38596832.872621208,38299899.689745009,37991476.586498238,37671514.003905907,37339955.53975974,null,null,null,null,"EBITDA",null,{"$f":"BF64-BF71","v":8845067.7820261624},8679256.1573761944,8512603.2486541346,8345098.3963303287,8176729.6622472927,8007483.8472923469,7837346.5079330709,7666301.9716421301,7494333.3512368826,7321422.5581581863,7147550.3147117794,6972696.1652946034,6796838.4866275312,6619954.4970149575,6442020.2646508571,6263010.7149900151,6082899.637202247,5901659.6897266293,5719262.4049419351,5535678.1929686284,null,null,null,null,"EBITDA",null,{"$f":"CF64-CF71","v":25520280.971855186},{"$f":"CG64-CG71","v":25581652.53533183},25640575.461098813,25697089.118076131,25751231.539573893,25803039.447598852,25852548.276420973,25899792.195414793,25944804.131189711,25987615.789023176,26028257.673610073,26066759.109141521,26103148.258725654,26137452.143162698,26169696.659086339,26199906.596482906,26228105.655599616,26254316.463252757,26278560.588546384,26300858.558011692]
[null,"Before Tax Earnings",null,{"$f":"D74-D96-D84","v":-20478725.797937434},{"$f":"E74-E96-E84","v":-35799588.088341892},{"$f":"F74-F96-F84","v":-19159169.984218668},{"$f":"G74-G96-G84","v":-9117834.7371737752},{"$f":"H74-H96-H84","v":-8974251.5420112722},{"$f":"I74-I96-I84","v":-1406218.9766769228},{"$f":"J74-J96-J84","v":6163397.9780611675},{"$f":"K74-K96-K84","v":6311728.0958745182},{"$f":"L74-L96-L84","v":6462930.8592832927},{"$f":"M74-M96-M84","v":6617646.5822926098},{"$f":"N74-N96-N84","v":2857902.2370172441},{"$f":"O74-O96-O84","v":521030.76060070563},{"$f":"P74-P96-P84","v":2421927.2644327972},{"$f":"Q74-Q96-Q84","v":3869536.5395024656},{"$f":"R74-R96-R84","v":4996483.310959151},{"$f":"S74-S96-S84","v":5311056.1493666051},{"$f":"T74-T96-T84","v":5635999.9299093131},{"$f":"U74-U96-U84","v":6999788.1437170664},{"$f":"V74-V96-V84","v":8375668.7573464252},{"$f":"W74-W96-W84","v":8738969.4444883522},null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF74-AF96-AF84","v":26344412.142248839},{"$f":"AG74-AG96-AG84","v":20492049.567647822},{"$f":"AH74-AH96-AH84","v":21561114.105252393},{"$f":"AI74-AI96-AI84","v":22575757.754511263},{"$f":"AJ74-AJ96-AJ84","v":23543065.56870446},{"$f":"AK74-AK96-AK84","v":24468646.425816335},{"$f":"AL74-AL96-AL84","v":25355119.337870218},{"$f":"AM74-AM96-AM84","v":26209697.321607023},{"$f":"AN74-AN96-AN84","v":25780556.897468582},{"$f":"AO74-AO96-AO84","v":26106465.790634967},{"$f":"AP74-AP96-AP84","v":26448195.071543667},{"$f":"AQ74-AQ96-AQ84","v":26807103.053157717},{"$f":"AR74-AR96-AR84","v":27184608.582461312},{"$f":"AS74-AS96-AS84","v":27582194.527576856},{"$f":"AT74-AT96-AT84","v":27166874.42870399},{"$f":"AU74-AU96-AU84","v":27609344.321501959},{"$f":"AV74-AV96-AV84","v":28076764.741955496},{"$f":"AW74-AW96-AW84","v":28570912.922204953},{"$f":"AX74-AX96-AX84","v":29093650.187283657},{"$f":"AY74-AY96-AY84","v":29646926.563192077},null,null,null,null,"Before Tax Earnings",null,{"$f":"BF74-BF96-BF84","v":-10142416.615492254},{"$f":"BG74-BG96-BG84","v":-19915043.316466596},{"$f":"BH74-BH96-BH84","v":-9653056.4897749815},{"$f":"BI74-BI96-BI84","v":-3522890.5040716152},{"$f":"BJ74-BJ96-BJ84","v":-3592066.0960461856},{"$f":"BK74-BK96-BK84","v":995241.77236994635},{"$f":"BL74-BL96-BL84","v":5586865.7563424427},{"$f":"BM74-BM96-BM84","v":5530649.6811848143},{"$f":"BN74-BN96-BN84","v":5479250.9449695442},{"$f":"BO74-BO96-BO84","v":5432938.5302903252},{"$f":"BP74-BP96-BP84","v":5391994.5841633687},{"$f":"BQ74-BQ96-BQ84","v":5356715.1469316157},{"$f":"BR74-BR96-BR84","v":5327410.9160592379},{"$f":"BS74-BS96-BS84","v":5304408.0466310931},{"$f":"BT74-BT96-BT84","v":5288048.9904606435},{"$f":"BU74-BU96-BU84","v":5278693.3758031344},{"$f":"BV74-BV96-BV84","v":5276718.9297688659},{"$f":"BW74-BW96-BW84","v":5282522.4456344228},{"$f":"BX74-BX96-BX84","v":5296520.7973579615},{"$f":"BY74-BY96-BY84","v":5319152.0037182998},null,null,null,null,"Before Tax Earnings",null,{"$f":"CF74-CF96-CF84","v":-585200.00187700987},{"$f":"CG74-CG96-CG84","v":-12378511.653773729},-10233440.220437936,-8222880.5692927297,-6332381.7158484533,-4550942.2141068429,-2874482.9035286214,-1288475.2184033561,-751099.36939992383,-417467.05770277046,{"$f":"CP74-CP96-CP84","v":-71463.486559003592},{"$f":"CQ74-CQ96-CQ84","v":287667.71985716},{"$f":"CR74-CR96-CR84","v":660718.12887024507},1048516.3357076868,1451929.8901517466,1871867.3179947529,2309280.2420802247,2765165.6079505645,3240568.0193722509,3736582.1892720219]
[null,"ITC",null,{"$f":"-C80*0.3","v":45487238.698791854},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"PTC",null,{"$f":"AF60*HLOOKUP(AF59,$B$1:$AT$2,2,FALSE)","v":20339537.0112},{"$f":"AG60*HLOOKUP(AG59,$B$1:$AT$2,2,FALSE)","v":20746327.751424},21161254.306452479,21584479.39258153,22016168.980433159,22456492.360041823,22905622.20724266,23363734.651387516,{"$f":"AN65*AN58","v":0},0,{"$f":"AP65*AP58","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D75*$B$6-D76","v":-49787771.116358712},{"$f":"E75*$B$6-E76","v":-7517913.4985517971},{"$f":"F75*$B$6-F76","v":-4023425.69668592},-1914745.2948064927,-1884592.823822367,-295305.98510215379,1294313.5753928451,1325462.9001336487,1357215.4804494914,1389705.7822814479,{"$f":"N75*$B$6-N76","v":600159.46977362118},{"$f":"O75*$B$6-O76","v":109416.45972614818},508604.72553088737,812602.6732955178,1049261.4953014217,1115321.7913669869,1183559.9852809557,1469955.5101805839,1758890.4390427491,1835183.5833425538,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF75*$B$6-AF76","v":-14807210.461327743},{"$f":"AG75*$B$6-AG76","v":-16442997.342217958},{"$f":"AH75*$B$6-AH76","v":-16633420.344349477},-16843570.264134165,-17072125.211005222,-17318076.610620394,-17581047.146289915,-17859698.213850044,5413916.948468402,5482357.8160333429,{"$f":"AP75*$B$6-AP76","v":5554120.9650241695},{"$f":"AQ75*$B$6-AQ76","v":5629491.64116312},5708767.8023168752,5792260.8507911395,5705043.6300278381,5797962.3075154116,5896120.5958106536,5999891.7136630397,6109666.5393295679,6225854.5782703357,null,null,null,null,"Federal Tax",null,{"$f":"BF75*$B$6-BF76","v":-2129907.4892533734},{"$f":"BG75*$B$6-BG76","v":-4182159.0964579852},{"$f":"BH75*$B$6-BH76","v":-2027141.8628527462},-739807.00585503911,-754333.88016969897,209000.77219768873,1173241.8088319129,1161436.433048811,1150642.6984436042,1140917.0913609683,{"$f":"BP75*$B$6-BP76","v":1132318.8626743073},{"$f":"BQ75*$B$6-BQ76","v":1124910.1808556393},1118756.29237244,1113925.6897925294,1110490.2879967352,1108525.6089186582,1108110.9752514618,1109329.7135832286,1112269.3674451718,1117021.9207808429,null,null,null,null,"Federal Tax",null,{"$f":"CF75*$B$6-CF76","v":-122892.00039417206},{"$f":"CG75*$B$6-CG76","v":-2599487.4472924829},{"$f":"CH75*$B$6-CH76","v":-2149022.4462919664},-1726804.9195514731,-1329800.1603281752,-955697.86496243696,-603641.40974101052,-270579.79586470476,-157730.867573984,-87668.082117581798,{"$f":"CP75*$B$6-CP76","v":-15007.332177390754},{"$f":"CQ75*$B$6-CQ76","v":60410.221170003599},138750.80706275147,220188.43049861424,304905.27693186677,393092.13677889807,484948.85083684715,580684.77766961849,680519.28406817268,784682.25974712451]
[]
[]
[{"$f":"IRR(C80:X80,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(C91:C92)","v":-151624128.99597284},{"$f":"D74-D77-D72","v":58765941.047968149},{"$f":"E74-E77-E72","v":16529565.569911549},13061908.073600871,10973813.085912744,10958380.783494808,9378302.9765399843,7792711.52831781,7760717.2602267992,7723533.6290979972,7681293.5453425357,{"$f":"N74-N77-N72","v":-14208339.642519362},{"$f":"O74-O77-O72","v":9046934.9812794086},8666437.4921493325,8374257.3962208992,8143087.8627965897,8076686.4036431592,8002732.2887018137,7705662.8735791901,7401477.1892153192,7305704.7950273715,{"$f":"C91*-0.3","v":36939020.491701029},null,null,null,null,{"$f":"IRR(AE80:AZ80,0.1)","v":7.9998195653818716E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF59,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-534635624.68294001},{"$f":"AF74-AF77-AF72","v":58994792.620348275},{"$f":"AG74-AG77-AG72","v":59670390.809318729},59723541.3013881,59784861.190163374,59853083.546923429,59927246.568852261,60007011.658275858,60091071.008308016,35776963.856631599,35491220.046728916,{"$f":"AP74-AP77-AP72","v":35190813.75136745},{"$f":"AQ74-AQ77-AQ72","v":34875460.008199252},34544853.775273621,34198669.290785655,33177275.16249039,32798870.565105796,32403779.093934357,31991584.872835197,31561847.464576341,31114100.961489405,{"$f":"AE80*-0.5","v":267317812.34147},null,null,{"$f":"IRR(BE80:BZ80,0.1)","v":8.7692397430378488E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF59,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$29)","v":-80770848.683284536},{"$f":"BF74-BF77","v":10974975.271279536},{"$f":"BG74-BG77","v":12861415.253834181},10539745.111506881,9084905.4021853674,8931063.5424169917,7798483.075094658,6664104.6991011575,6504865.5385933192,{"$f":"BN74-BN77","v":6343690.6527932789},{"$f":"BO74-BO77","v":6180505.4667972177},6015231.4520374723,5847785.9844389642,5678082.1942550912,5506028.8072224278,5331529.9766541217,5154485.1060713567,4974788.6619507857,4792329.9761434011,4606993.0374967633,4418656.2721877852,{"$f":"BE80*-0.5","v":40385424.341642268},null,null,{"$f":"IRR(CE80:CZ80,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(CE91:CE92)","v":-347406228.91897446},{"$f":"CF74-CF77","v":25643172.972249359},{"$f":"CG74-CG77","v":28181139.982624315},27789597.907390781,27423894.037627604,27081031.699902069,26758737.312561288,26456189.686161984,26170371.991279498,26102534.998763695,26075283.871140759,26043265.005787462,26006348.887971517,25964397.451662902,25917263.712664083,25864791.382154472,25806814.459704008,25743156.804762769,25673631.685583137,25598041.304478213,25516176.298264567,{"$f":"CY94","v":208443737.35138473}]
[{"$f":"IRR(C81:X81,0.1)","v":0.11993995043643602},"ROE",{"$f":"-C102","v":-12991036.941993494},{"$f":"D80-D84-D87-D97-D76+D72","v":1958592.5950994343},{"$f":"E80-E84-E87-E97-E76+E72","v":1961666.9727409519},{"$f":"F80-F84-F87-F97-F76+F72","v":1958317.5757302623},{"$f":"G80-G84-G87-G97-G76+G72","v":1948807.4476221264},{"$f":"H80-H84-H87-H97-H76+H72","v":1933375.1452041906},{"$f":"I80-I84-I87-I97-I76+I72","v":1912235.9829343611},{"$f":"J80-J84-J87-J97-J76+J72","v":1885583.1793971816},{"$f":"K80-K84-K87-K97-K76+K72","v":1853588.9113061712},{"$f":"L80-L84-L87-L97-L76+L72","v":1816405.2801773688},{"$f":"M80-M84-M87-M97-M76+M72","v":1774165.1964219073},{"$f":"N80-N84-N87-N97-N76+N72","v":-326712.556473203},{"$f":"O80-O84-O87-O97-O76+O72","v":-576862.60484266188},{"$f":"P80-P84-P87-P97-P76+P72","v":-619224.1477767654},{"$f":"Q80-Q84-Q87-Q97-Q76+Q72","v":-669871.66415861261},{"$f":"R80-R84-R87-R97-R76+R72","v":-728517.92647821596},{"$f":"S80-S84-S87-S97-S76+S72","v":-794919.3856316465},{"$f":"T80-T84-T87-T97-T76+T72","v":-868873.50057299202},{"$f":"U80-U84-U87-U97-U76+U72","v":-950216.33804536238},{"$f":"V80-V84-V87-V97-V76+V72","v":-1038820.4222977236},{"$f":"W80-W84-W87-W97-W76+W72","v":-1134592.8164856713},{"$f":"X80","v":36939020.491701029},null,null,null,null,{"$f":"IRR(AE81:AZ81,0.1)","v":0.1037356822313753},"ROE",{"$f":"-AE102","v":-162096869.05896956},{"$f":"AF80-AF84-AF87-AF97-AF76+AF72","v":17950607.370101336},{"$f":"AG80-AG84-AG87-AG97-AG76+AG72","v":17114848.201525033},{"$f":"AH80-AH84-AH87-AH97-AH76+AH72","v":16925332.311518241},{"$f":"AI80-AI84-AI87-AI97-AI76+AI72","v":16722632.449610241},{"$f":"AJ80-AJ84-AJ87-AJ97-AJ76+AJ72","v":16506589.359141454},{"$f":"AK80-AK84-AK87-AK97-AK76+AK72","v":16277027.179274086},{"$f":"AL80-AL84-AL87-AL97-AL76+AL72","v":16033753.047169894},{"$f":"AM80-AM84-AM87-AM97-AM76+AM72","v":15776556.669274393},{"$f":"AN80-AN84-AN87-AN97-AN76+AN72","v":14845925.630580772},{"$f":"AO80-AO84-AO87-AO97-AO76+AO72","v":14560181.820678089},{"$f":"AP80-AP84-AP87-AP97-AP76+AP72","v":14259775.525316622},{"$f":"AQ80-AQ84-AQ87-AQ97-AQ76+AQ72","v":13944421.782148425},{"$f":"AR80-AR84-AR87-AR97-AR76+AR72","v":13613815.549222795},{"$f":"AS80-AS84-AS87-AS97-AS76+AS72","v":13267631.064734828},{"$f":"AT80-AT84-AT87-AT97-AT76+AT72","v":12246236.936439563},{"$f":"AU80-AU84-AU87-AU97-AU76+AU72","v":11867832.339054968},{"$f":"AV80-AV84-AV87-AV97-AV76+AV72","v":11472740.867883528},{"$f":"AW80-AW84-AW87-AW97-AW76+AW72","v":11060546.646784369},{"$f":"AX80-AX84-AX87-AX97-AX76+AX72","v":10630809.238525514},{"$f":"AY80-AY84-AY87-AY97-AY76+AY72","v":10183062.735438578},{"$f":"AZ80","v":267317812.34147},null,null,{"$f":"IRR(BE81:BZ81,0.1)","v":0.25190232738751361},"ROE",{"$f":"-BE102","v":-9999934.0971582681},{"$f":"BF80-BF84-BF87-BF97-BF76","v":3035549.6523247124},{"$f":"BG80-BG84-BG87-BG97-BG76","v":2886564.2480605878},{"$f":"BH80-BH84-BH87-BH97-BH76","v":2736014.5183399757},{"$f":"BI80-BI84-BI87-BI97-BI76","v":2583847.0565824751},{"$f":"BJ80-BJ84-BJ87-BJ97-BJ76","v":2430005.1968140993},{"$f":"BK80-BK84-BK87-BK97-BK76","v":2274428.9151647752},{"$f":"BL80-BL84-BL87-BL97-BL76","v":2117054.7248442844},{"$f":"BM80-BM84-BM87-BM97-BM76","v":1957815.5643364461},{"$f":"BN80-BN84-BN87-BN97-BN76","v":1796640.6785364063},{"$f":"BO80-BO84-BO87-BO97-BO76","v":1633455.4925403446},{"$f":"BP80-BP84-BP87-BP97-BP76","v":1468181.4777805991},{"$f":"BQ80-BQ84-BQ87-BQ97-BQ76","v":1300736.010182091},{"$f":"BR80-BR84-BR87-BR97-BR76","v":1131032.2199982181},{"$f":"BS80-BS84-BS87-BS97-BS76","v":958978.83296555467},{"$f":"BT80-BT84-BT87-BT97-BT76","v":784480.00239724852},{"$f":"BU80-BU84-BU87-BU97-BU76","v":607435.13181448355},{"$f":"BV80-BV84-BV87-BV97-BV76","v":427738.68769391254},{"$f":"BW80-BW84-BW87-BW97-BW76","v":245280.00188652799},{"$f":"BX80-BX84-BX87-BX97-BX76","v":59943.063239890151},{"$f":"BY80-BY84-BY87-BY97-BY76","v":-128393.70206908789},{"$f":"BZ80","v":40385424.341642268},null,null,{"$f":"IRR(CE81:CZ81,0.1)","v":0.15360696073547087},"ROE",{"$f":"-CE102","v":-46156755.491543479},{"$f":"CF80-CF84-CF87-CF97-CF76+CF72","v":5892824.2137245089},{"$f":"CG80-CG84-CG87-CG97-CG76+CG72","v":5899971.5870476263},5903117.7284889398,5902190.3990906868,5897111.1377430698,5887795.0220353939,5874150.4156051083,5856078.7013504757,5833473.9998399243,5806222.8722169884,{"$f":"CP80-CP84-CP87-CP97-CP76+CP72","v":5774204.0068636909},{"$f":"CQ80-CQ84-CQ87-CQ97-CQ76+CQ72","v":5737287.8890477456},5695336.4527391307,5648202.7137403116,5595730.3832307011,5537753.4607802387,5474095.8058390003,5404570.6866593659,5328980.3055544421,5247115.2993407939,{"$f":"CZ80","v":208443737.35138473}]
[]
[]
[null,"Interest",null,{"$f":"C88*$B$7","v":3680793.8002314903},3569477.0727970335,3452594.5089908536,3329867.8169943648,3201004.7903980515,3065698.6124719228,2923627.1256494876,2774452.0644859304,2617818.2502641957,2453352.745331374,3258687.0439767707,2999606.5155999567,2727571.9608043022,2441935.6782688652,2142017.5816066563,1827103.5801113371,1496443.8785412519,1149251.1918926623,784698.87091164337,401918.93388157332,null,null,null,null,null,null,"Interest",null,{"$f":"AE88*$B$7","v":12157265.179422716},11789598.027233668,11403547.517435169,10998194.482146744,10572573.795093898,10125672.07368841,9656425.2662126478,9163716.1183630954,8646371.5131210685,8103159.6776169389,7532787.2503376044,6933896.2016943013,6305060.6006188337,5644783.2194895931,4951491.9693038901,4223536.156608901,3459182.5532791638,2656611.2697829395,1813911.4221119033,929076.58205731551,null,null,null,null,"Interest",null,{"$f":"BE88*$B$7","v":2833314.6608615094},2747627.8951917412,2657656.7912384849,2563187.1320875655,2463993.9899790999,2359841.1907652114,2250480.7515906282,2135652.2904573157,2015082.406267338,1888484.0278678611,1755555.7305484107,1615981.0183629876,1469427.5705682933,1315546.4503838643,1153971.2741902138,984317.33918688074,806180.70743338112,619137.24409220647,422741.60758397321,216526.18925032823,null,null,null,null,"Interest",null,{"$f":"CE88*$B$7","v":13077747.389270654},{"$f":"CF88*$B$7","v":12880908.52344479},{"$f":"CG88*$B$7","v":12674227.714327633},{"$f":"CH88*$B$7","v":12457212.864754619},{"$f":"CI88*$B$7","v":12229347.272702955},{"$f":"CJ88*$B$7","v":11990088.401048705},{"$f":"CK88*$B$7","v":11738866.585811744},{"$f":"CL88*$B$7","v":11475083.679812934},{"$f":"CM88*$B$7","v":11198111.628514186},{"$f":"CN88*$B$7","v":10907290.974650497},{"$f":"CO88*$B$7","v":10601929.288093626},{"$f":"CP88*$B$7","v":10281299.517208911},{"$f":"CQ88*$B$7","v":9944638.2577799596},{"$f":"CR88*$B$7","v":9591143.935379561},{"$f":"CS88*$B$7","v":9219974.8968591429},{"$f":"CT88*$B$7","v":8830247.4064127039},{"$f":"CU88*$B$7","v":8421033.5414439421},{"$f":"CV88*$B$7","v":7991358.9832267426},{"$f":"CW88*$B$7","v":7540200.6970986836},{"$f":"CX88*$B$7","v":7066484.4966642205}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C101)","v":5907128.3489206284},{"$f":"-PMT($B$7,20,$C101)","v":5907128.3489206284},5907128.3489206284,5907128.3489206284,5907128.3489206284,5907128.3489206284,5907128.3489206284,5907128.3489206284,5907128.3489206284,5907128.3489206284,{"$f":"-PMT($B$7,20,$C101)","v":5907128.3489206284},{"$f":"-PMT($B$7,20,$C101)","v":5907128.3489206284},5907128.3489206284,5907128.3489206284,5907128.3489206284,5907128.3489206284,5907128.3489206284,5907128.3489206284,5907128.3489206284,5907128.3489206284,null,null,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE101)","v":19510608.223203655},{"$f":"-PMT($B$7,20,$AE101)","v":19510608.223203655},19510608.223203655,19510608.223203655,19510608.223203655,19510608.223203655,19510608.223203655,19510608.223203655,19510608.223203655,19510608.223203655,19510608.223203655,19510608.223203655,19510608.223203655,19510608.223203655,19510608.223203655,19510608.223203655,19510608.223203655,19510608.223203655,19510608.223203655,19510608.223203655,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE101)","v":4547049.9742568731},{"$f":"-PMT($B$7,20,$BE101)","v":4547049.9742568731},4547049.9742568731,4547049.9742568731,4547049.9742568731,4547049.9742568731,4547049.9742568731,4547049.9742568731,4547049.9742568731,4547049.9742568731,4547049.9742568731,4547049.9742568731,4547049.9742568731,4547049.9742568731,4547049.9742568731,4547049.9742568731,4547049.9742568731,4547049.9742568731,4547049.9742568731,4547049.9742568731,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$CE101)","v":17014524.705787927},{"$f":"-PMT($B$7,30,$CE101)","v":17014524.705787927},17014524.705787927,17014524.705787927,17014524.705787927,17014524.705787927,17014524.705787927,17014524.705787927,17014524.705787927,17014524.705787927,17014524.705787927,17014524.705787927,17014524.705787927,17014524.705787927,17014524.705787927,17014524.705787927,17014524.705787927,17014524.705787927,17014524.705787927,17014524.705787927]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N72)*$A101","v":2533169.2625924139},{"$f":"-PMT($B$7,10,$N72)*$A101","v":2533169.2625924139},2533169.2625924139,2533169.2625924139,2533169.2625924139,2533169.2625924139,2533169.2625924139,2533169.2625924139,2533169.2625924139,2533169.2625924139]
[null,"Sinking Fund",null,{"$f":"D86+D85-D84","v":2226334.5486891381},{"$f":"E86+E85-E84","v":2337651.276123595},{"$f":"F86+F85-F84","v":2454533.8399297749},{"$f":"G86+G85-G84","v":2577260.5319262636},{"$f":"H86+H85-H84","v":2706123.5585225769},{"$f":"I86+I85-I84","v":2841429.7364487057},{"$f":"J86+J85-J84","v":2983501.2232711408},{"$f":"K86+K85-K84","v":3132676.2844346981},{"$f":"L86+L85-L84","v":3289310.0986564327},{"$f":"M86+M85-M84","v":3453775.6035892544},{"$f":"N86+N85-N84","v":5181610.5675362721},{"$f":"O86+O85-O84","v":5440691.0959130861},{"$f":"P86+P85-P84","v":5712725.6507087406},{"$f":"Q86+Q85-Q84","v":5998361.9332441781},{"$f":"R86+R85-R84","v":6298280.0299063865},{"$f":"S86+S85-S84","v":6613194.0314017059},{"$f":"T86+T85-T84","v":6943853.7329717912},{"$f":"U86+U85-U84","v":7291046.4196203807},{"$f":"V86+V85-V84","v":7655598.7406013999},{"$f":"W86+W85-W84","v":8038378.6776314694},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF85-AF84","v":7353343.0437809397},{"$f":"AG85-AG84","v":7721010.1959699877},8107060.7057684865,8512413.7410569116,8938034.4281097576,9384936.1495152451,9854182.9569910076,10346892.10484056,10864236.710082587,11407448.545586716,11977820.972866051,12576712.021509353,13205547.622584822,13865825.003714062,14559116.253899764,15287072.066594753,16051425.669924492,16853996.953420717,17696696.801091753,18581531.641146339,null,null,null,null,"Sinking Fund",null,{"$f":"BF85-BF84","v":1713735.3133953637},{"$f":"BG85-BG84","v":1799422.079065132},1889393.1830183882,1983862.8421693076,2083055.9842777732,2187208.7834916618,2296569.222666245,2411397.6837995574,2531967.5679895352,2658565.946389012,2791494.2437084625,2931068.9558938853,3077622.4036885798,3231503.5238730088,3393078.7000666596,3562732.6350699924,3740869.266823492,3927912.7301646667,4124308.3666729,4330523.7850065446,null,null,null,null,"Sinking Fund",null,{"$f":"CF86+CF85-CF84","v":3936777.316517273},{"$f":"CG86+CG85-CG84","v":4133616.1823431365},4340296.9914602935,4557311.8410333078,4785177.4330849722,5024436.3047392219,5275658.1199761834,5539441.0259749927,5816413.0772737414,6107233.7311374303,{"$f":"CP86+CP85-CP84","v":6412595.4176943004},{"$f":"CQ86+CQ85-CQ84","v":6733225.1885790154},7069886.4480079673,7423380.7704083659,7794549.808928784,8184277.299375223,8593491.1643439848,9023165.7225611843,9474324.0086892433,9948040.2091237064]
[null,"Mortgage Balance",{"$f":"C101","v":73615876.004629806},{"$f":"C88-D87","v":71389541.455940664},{"$f":"D88-E87","v":69051890.179817066},{"$f":"E88-F87","v":66597356.339887291},{"$f":"F88-G87","v":64020095.807961024},{"$f":"G88-H87","v":61313972.24943845},{"$f":"H88-I87","v":58472542.512989745},{"$f":"I88-J87","v":55489041.289718606},{"$f":"J88-K87","v":52356365.005283907},{"$f":"K88-L87","v":49067054.906627476},{"$f":"(N72*$A$54)+L88-M87","v":65173740.879535407},{"$f":"M88-N87","v":59992130.311999135},{"$f":"N88-O87","v":54551439.216086045},{"$f":"O88-P87","v":48838713.565377302},{"$f":"P88-Q87","v":42840351.632133126},{"$f":"Q88-R87","v":36542071.602226742},{"$f":"R88-S87","v":29928877.570825037},{"$f":"S88-T87","v":22985023.837853245},{"$f":"T88-U87","v":15693977.418232866},{"$f":"U88-V87","v":8038378.6776314657},{"$f":"V88-W87","v":0},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE101","v":243145303.58845431},{"$f":"AE88-AF87","v":235791960.54467335},{"$f":"AF88-AG87","v":228070950.34870335},{"$f":"AG88-AH87","v":219963889.64293486},{"$f":"AH88-AI87","v":211451475.90187794},{"$f":"AI88-AJ87","v":202513441.47376817},{"$f":"AJ88-AK87","v":193128505.32425293},{"$f":"AK88-AL87","v":183274322.36726192},{"$f":"AL88-AM87","v":172927430.26242137},{"$f":"AM88-AN87","v":162063193.55233878},{"$f":"(AP72*$A$54)+AN88-AO87","v":150655745.00675207},{"$f":"AO88-AP87","v":138677924.03388602},{"$f":"AP88-AQ87","v":126101212.01237667},{"$f":"AQ88-AR87","v":112895664.38979185},{"$f":"AR88-AS87","v":99029839.386077791},{"$f":"AS88-AT87","v":84470723.132178023},{"$f":"AT88-AU87","v":69183651.065583274},{"$f":"AU88-AV87","v":53132225.395658784},{"$f":"AV88-AW87","v":36278228.442238063},{"$f":"AW88-AX87","v":18581531.64114631},{"$f":"AX88-AY87","v":-2.9802322387695313E-8},null,null,null,null,"Mortgage Balance",{"$f":"BE101","v":56666293.217230186},{"$f":"BE88-BF87","v":54952557.90383482},{"$f":"BF88-BG87","v":53153135.824769691},{"$f":"BG88-BH87","v":51263742.641751304},{"$f":"BH88-BI87","v":49279879.799581997},{"$f":"BI88-BJ87","v":47196823.815304227},{"$f":"BJ88-BK87","v":45009615.031812564},{"$f":"BK88-BL87","v":42713045.809146315},{"$f":"BL88-BM87","v":40301648.125346757},{"$f":"BM88-BN87","v":37769680.557357222},{"$f":"(BP72*$A$54)+BN88-BO87","v":35111114.61096821},{"$f":"BO88-BP87","v":32319620.367259748},{"$f":"BP88-BQ87","v":29388551.411365863},{"$f":"BQ88-BR87","v":26310929.007677283},{"$f":"BR88-BS87","v":23079425.483804274},{"$f":"BS88-BT87","v":19686346.783737615},{"$f":"BT88-BU87","v":16123614.148667622},{"$f":"BU88-BV87","v":12382744.881844129},{"$f":"BV88-BW87","v":8454832.1516794637},{"$f":"BW88-BX87","v":4330523.7850065641},{"$f":"BX88-BY87","v":1.9557774066925049E-8},null,null,null,null,"Mortgage Balance",{"$f":"CE101","v":261554947.78541306},{"$f":"CE88-CF87","v":257618170.46889579},{"$f":"CF88-CG87","v":253484554.28655267},{"$f":"CG88-CH87","v":249144257.29509237},{"$f":"CH88-CI87","v":244586945.45405906},{"$f":"CI88-CJ87","v":239801768.0209741},{"$f":"CJ88-CK87","v":234777331.71623486},{"$f":"CK88-CL87","v":229501673.59625867},{"$f":"CL88-CM87","v":223962232.57028368},{"$f":"CM88-CN87","v":218145819.49300992},{"$f":"CN88-CO87","v":212038585.7618725},{"$f":"CO88-CP87","v":205625990.3441782},{"$f":"CP88-CQ87","v":198892765.15559918},{"$f":"CQ88-CR87","v":191822878.70759121},{"$f":"CR88-CS87","v":184399497.93718284},{"$f":"CS88-CT87","v":176604948.12825406},{"$f":"CT88-CU87","v":168420670.82887882},{"$f":"CU88-CV87","v":159827179.66453484},{"$f":"CV88-CW87","v":150804013.94197366},{"$f":"CW88-CX87","v":141329689.9332844},{"$f":"CX88-CY87","v":131381649.7241607}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D59,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-123130068.30567011},{"$f":"-($C91)/20","v":6156503.4152835058},{"$f":"-($C91)/20","v":6156503.4152835058},6156503.4152835058,6156503.4152835058,6156503.4152835058,6156503.4152835058,6156503.4152835058,6156503.4152835058,6156503.4152835058,6156503.4152835058,6156503.4152835058,6156503.4152835058,6156503.4152835058,6156503.4152835058,6156503.4152835058,6156503.4152835058,6156503.4152835058,6156503.4152835058,6156503.4152835058,6156503.4152835058]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D59,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.9","v":-28494060.690302718},{"$f":"-($C92)/10","v":2849406.0690302718},{"$f":"-($C92)/10","v":2849406.0690302718},2849406.0690302718,2849406.0690302718,2849406.0690302718,2849406.0690302718,2849406.0690302718,2849406.0690302718,2849406.0690302718,2849406.0690302718,{"$f":"$N72/10","v":2301230.7737055505},2301230.7737055505,2301230.7737055505,2301230.7737055505,2301230.7737055505,2301230.7737055505,2301230.7737055505,2301230.7737055505,2301230.7737055505,2301230.7737055505,null,null,null,null,null,null,"Depr",null,{"$f":"-($AE80)/40","v":13365890.617073501},{"$f":"-($AE80)/40","v":13365890.617073501},13365890.617073501,13365890.617073501,13365890.617073501,13365890.617073501,13365890.617073501,13365890.617073501,13365890.617073501,13365890.617073501,13365890.617073501,13365890.617073501,13365890.617073501,13365890.617073501,13365890.617073501,13365890.617073501,13365890.617073501,13365890.617073501,13365890.617073501,13365890.617073501,null,null,null,null,"Depr",null,{"$f":"-($BE80)/25","v":3230833.9473313815},{"$f":"-($BE80)/25","v":3230833.9473313815},3230833.9473313815,3230833.9473313815,3230833.9473313815,3230833.9473313815,3230833.9473313815,3230833.9473313815,3230833.9473313815,3230833.9473313815,3230833.9473313815,3230833.9473313815,3230833.9473313815,3230833.9473313815,3230833.9473313815,3230833.9473313815,3230833.9473313815,3230833.9473313815,3230833.9473313815,3230833.9473313815,null,null,null,null,"Depr",{"$f":"-((HLOOKUP(CF59,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$211)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-347406228.91897446},{"$f":"-($CE92)/50","v":6948124.5783794895},{"$f":"-($CE92)/50","v":6948124.5783794895},6948124.5783794895,6948124.5783794895,6948124.5783794895,6948124.5783794895,6948124.5783794895,6948124.5783794895,6948124.5783794895,6948124.5783794895,6948124.5783794895,6948124.5783794895,6948124.5783794895,6948124.5783794895,6948124.5783794895,6948124.5783794895,6948124.5783794895,6948124.5783794895,6948124.5783794895,6948124.5783794895]
[null,"Accum Depreciation",null,{"$f":"SUM($D91:D92)","v":9005909.4843137786},{"$f":"SUM($D91:E92)","v":18011818.968627557},{"$f":"SUM($D91:F92)","v":27017728.452941328},{"$f":"SUM($D91:G92)","v":36023637.937255107},{"$f":"SUM($D91:H92)","v":45029547.421568878},{"$f":"SUM($D91:I92)","v":54035456.905882657},{"$f":"SUM($D91:J92)","v":63041366.390196435},{"$f":"SUM($D91:K92)","v":72047275.874510214},{"$f":"SUM($D91:L92)","v":81053185.358824},{"$f":"SUM($D91:M92)","v":90059094.843137771},{"$f":"SUM($D91:N92)","v":98516829.032126829},{"$f":"SUM($D91:O92)","v":106974563.22111589},{"$f":"SUM($D91:P92)","v":115432297.41010495},{"$f":"SUM($D91:Q92)","v":123890031.599094},{"$f":"SUM($D91:R92)","v":132347765.78808306},{"$f":"SUM($D91:S92)","v":140805499.97707209},{"$f":"SUM($D91:T92)","v":149263234.16606107},{"$f":"SUM($D91:U92)","v":157720968.35505015},{"$f":"SUM($D91:V92)","v":166178702.54403922},{"$f":"SUM($D91:W92)","v":174636436.73302829},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE92:AF92)","v":13365890.617073501},{"$f":"SUM($AE92:AG92)","v":26731781.234147001},{"$f":"SUM($AE92:AH92)","v":40097671.851220503},{"$f":"SUM($AE92:AI92)","v":53463562.468294002},{"$f":"SUM($AE92:AJ92)","v":66829453.085367501},{"$f":"SUM($AE92:AK92)","v":80195343.702441007},{"$f":"SUM($AE92:AL92)","v":93561234.319514513},{"$f":"SUM($AE92:AM92)","v":106927124.93658802},{"$f":"SUM($AE92:AN92)","v":120293015.55366153},{"$f":"SUM($AE92:AO92)","v":133658906.17073503},{"$f":"SUM($AE92:AP92)","v":147024796.78780854},{"$f":"SUM($AE92:AQ92)","v":160390687.40488204},{"$f":"SUM($AE92:AR92)","v":173756578.02195555},{"$f":"SUM($AE92:AS92)","v":187122468.63902906},{"$f":"SUM($AE92:AT92)","v":200488359.25610256},{"$f":"SUM($AE92:AU92)","v":213854249.87317607},{"$f":"SUM($AE92:AV92)","v":227220140.49024957},{"$f":"SUM($AE92:AW92)","v":240586031.10732308},{"$f":"SUM($AE92:AX92)","v":253951921.72439659},{"$f":"SUM($AE92:AY92)","v":267317812.34147009},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BE92:BF92)","v":3230833.9473313815},{"$f":"SUM($BE92:BG92)","v":6461667.894662763},{"$f":"SUM($BE92:BH92)","v":9692501.841994144},{"$f":"SUM($BE92:BI92)","v":12923335.789325526},{"$f":"SUM($BE92:BJ92)","v":16154169.736656908},{"$f":"SUM($BE92:BK92)","v":19385003.683988288},{"$f":"SUM($BE92:BL92)","v":22615837.631319668},{"$f":"SUM($BE92:BM92)","v":25846671.578651048},{"$f":"SUM($BE92:BN92)","v":29077505.525982428},{"$f":"SUM($BE92:BO92)","v":32308339.473313808},{"$f":"SUM($BE92:BP92)","v":35539173.420645192},{"$f":"SUM($BE92:BQ92)","v":38770007.367976576},{"$f":"SUM($BE92:BR92)","v":42000841.31530796},{"$f":"SUM($BE92:BS92)","v":45231675.262639344},{"$f":"SUM($BE92:BT92)","v":48462509.209970728},{"$f":"SUM($BE92:BU92)","v":51693343.157302111},{"$f":"SUM($BE92:BV92)","v":54924177.104633495},{"$f":"SUM($BE92:BW92)","v":58155011.051964879},{"$f":"SUM($BE92:BX92)","v":61385844.999296263},{"$f":"SUM($BE92:BY92)","v":64616678.946627647},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CF92:CF92)","v":6948124.5783794895},{"$f":"SUM($CF92:CG92)","v":13896249.156758979},{"$f":"SUM($CF92:CH92)","v":20844373.735138468},{"$f":"SUM($CF92:CI92)","v":27792498.313517958},{"$f":"SUM($CF92:CJ92)","v":34740622.891897447},{"$f":"SUM($CF92:CK92)","v":41688747.470276937},{"$f":"SUM($CF92:CL92)","v":48636872.048656426},{"$f":"SUM($CF92:CM92)","v":55584996.627035916},{"$f":"SUM($CF92:CN92)","v":62533121.205415405},{"$f":"SUM($CF92:CO92)","v":69481245.783794895},{"$f":"SUM($CF92:CP92)","v":76429370.362174392},{"$f":"SUM($CF92:CQ92)","v":83377494.940553874},{"$f":"SUM($CF92:CR92)","v":90325619.518933356},{"$f":"SUM($CF92:CS92)","v":97273744.097312838},{"$f":"SUM($CF92:CT92)","v":104221868.67569232},{"$f":"SUM($CF92:CU92)","v":111169993.2540718},{"$f":"SUM($CF92:CV92)","v":118118117.83245128},{"$f":"SUM($CF92:CW92)","v":125066242.41083077},{"$f":"SUM($CF92:CX92)","v":132014366.98921025},{"$f":"SUM($CF92:CY92)","v":138962491.56758973}]
[null,"End Year Book Value",null,{"$f":"-$C80-D93","v":142618219.51165906},{"$f":"-$C80-E93","v":133612310.02734528},124606400.54303151,115600491.05871773,106594581.57440397,97588672.090090185,88582762.605776399,79576853.121462628,70570943.637148842,{"$f":"-$C80-M93+$N72","v":84577341.889890581},{"$f":"-$C80-N93+$N72","v":76119607.700901523},{"$f":"-$C80-O93+$N72","v":67661873.511912465},{"$f":"-$C80-P93+$N72","v":59204139.322923407},{"$f":"-$C80-Q93+$N72","v":50746405.133934349},{"$f":"-$C80-R93+$N72","v":42288670.944945291},{"$f":"-$C80-S93+$N72","v":33830936.755956262},{"$f":"-$C80-T93+$N72","v":25373202.566967275},{"$f":"-$C80-U93+$N72","v":16915468.377978202},{"$f":"-$C80-V93+$N72","v":8457734.1889891289},{"$f":"-$C80-W93+$N72","v":5.5879354476928711E-8},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE80-AF93","v":521269734.06586653},{"$f":"-$AE80-AG93","v":507903843.44879299},{"$f":"-$AE80-AH93","v":494537952.83171952},{"$f":"-$AE80-AI93","v":481172062.21464598},{"$f":"-$AE80-AJ93","v":467806171.59757251},{"$f":"-$AE80-AK93","v":454440280.98049903},{"$f":"-$AE80-AL93","v":441074390.36342549},{"$f":"-$AE80-AM93","v":427708499.74635196},{"$f":"-$AE80-AN93","v":414342609.12927848},{"$f":"-$AE80-AO93","v":400976718.512205},{"$f":"-$AE80-AP93","v":387610827.89513147},{"$f":"-$AE80-AQ93","v":374244937.27805793},{"$f":"-$AE80-AR93","v":360879046.66098446},{"$f":"-$AE80-AS93","v":347513156.04391098},{"$f":"-$AE80-AT93","v":334147265.42683744},{"$f":"-$AE80-AU93","v":320781374.80976391},{"$f":"-$AE80-AV93","v":307415484.19269043},{"$f":"-$AE80-AW93","v":294049593.57561696},{"$f":"-$AE80-AX93","v":280683702.95854342},{"$f":"-$AE80-AY93","v":267317812.34146991},null,null,null,null,"End Year Book Value",null,{"$f":"-$BE80-BF93","v":77540014.735953152},{"$f":"-$BE80-BG93","v":74309180.788621768},{"$f":"-$BE80-BH93","v":71078346.841290385},{"$f":"-$BE80-BI93","v":67847512.893959016},{"$f":"-$BE80-BJ93","v":64616678.946627632},{"$f":"-$BE80-BK93","v":61385844.999296248},{"$f":"-$BE80-BL93","v":58155011.051964864},{"$f":"-$BE80-BM93","v":54924177.104633488},{"$f":"-$BE80-BN93","v":51693343.157302111},{"$f":"-$BE80-BO93","v":48462509.209970728},{"$f":"-$BE80-BP93","v":45231675.262639344},{"$f":"-$BE80-BQ93","v":42000841.31530796},{"$f":"-$BE80-BR93","v":38770007.367976576},{"$f":"-$BE80-BS93","v":35539173.420645192},{"$f":"-$BE80-BT93","v":32308339.473313808},{"$f":"-$BE80-BU93","v":29077505.525982425},{"$f":"-$BE80-BV93","v":25846671.578651041},{"$f":"-$BE80-BW93","v":22615837.631319657},{"$f":"-$BE80-BX93","v":19385003.683988273},{"$f":"-$BE80-BY93","v":16154169.736656889},null,null,null,null,"End Year Book Value",null,{"$f":"-$CE92-CF93","v":340458104.34059495},{"$f":"-$CE92-CG93","v":333509979.7622155},{"$f":"-$CE92-CH93","v":326561855.18383598},{"$f":"-$CE92-CI93","v":319613730.60545647},{"$f":"-$CE92-CJ93","v":312665606.02707702},{"$f":"-$CE92-CK93","v":305717481.44869751},{"$f":"-$CE92-CL93","v":298769356.87031806},{"$f":"-$CE92-CM93","v":291821232.29193854},{"$f":"-$CE92-CN93","v":284873107.71355903},{"$f":"-$CE92-CO93","v":277924983.13517958},{"$f":"-$CE92-CP93","v":270976858.55680007},{"$f":"-$CE92-CQ93","v":264028733.97842059},{"$f":"-$CE92-CR93","v":257080609.4000411},{"$f":"-$CE92-CS93","v":250132484.82166162},{"$f":"-$CE92-CT93","v":243184360.24328214},{"$f":"-$CE92-CU93","v":236236235.66490266},{"$f":"-$CE92-CV93","v":229288111.08652318},{"$f":"-$CE92-CW93","v":222339986.50814369},{"$f":"-$CE92-CX93","v":215391861.92976421},{"$f":"-$CE92-CY93","v":208443737.35138473}]
[null,"Prop. Tax Value",{"$f":"-C80","v":151624128.99597284},{"$f":"C95/(($C95/$X95)^(1/21))","v":141763481.19546038},{"$f":"D95/(($C95/$X95)^(1/21))","v":132544105.83416723},{"$f":"E95/(($C95/$X95)^(1/21))","v":123924298.7208859},{"$f":"F95/(($C95/$X95)^(1/21))","v":115865067.83392985},{"$f":"G95/(($C95/$X95)^(1/21))","v":108329956.9392568},{"$f":"H95/(($C95/$X95)^(1/21))","v":101284880.67932285},{"$f":"I95/(($C95/$X95)^(1/21))","v":94697970.38668561},{"$f":"J95/(($C95/$X95)^(1/21))","v":88539429.924888358},{"$f":"K95/(($C95/$X95)^(1/21))","v":82781400.904516101},{"$f":"L95/(($C95/$X95)^(1/21))","v":77397836.664723262},{"$f":"(M95+$N72)/(($C95/($X95+$N72))^(1/21))","v":96070171.807369947},{"$f":"N95/(($N95/$X95)^(1/11))","v":88074850.268496811},{"$f":"O95/(($N95/$X95)^(1/11))","v":80744929.50186488},74025032.349026352,67864390.34723337,62216460.176423535,57038572.026931949,52291607.231366642,47939702.725173526,43949980.103106238,{"$f":"X80","v":36939020.491701029},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE80","v":534635624.68294001},{"$f":"AE95/(($AE95/$AZ95)^(1/21))","v":517276956.81171679},{"$f":"AF95/(($AE95/$AZ95)^(1/21))","v":500481894.01346666},484232137.03385526,468509980.7627908,453298294.94361722,438580505.50864559,424340576.52068734,410562992.70091414,397232742.52400702,384335301.86217564,371856618.16022754,359783095.1244446,348101577.90858436,336799338.78086567,325864063.25632167,315283836.67941082,305047131.24226654,295142793.42444116,285560031.84045911,276288405.48193854,{"$f":"AZ80","v":267317812.34147},null,null,null,"Prop. Tax Value",{"$f":"-BE80","v":80770848.683284536},{"$f":"BE95/(($BE95/$BZ95)^(1/21))","v":78148362.879422411},{"$f":"BF95/(($BE95/$BZ95)^(1/21))","v":75611024.525458038},73156069.035130009,70780821.583375931,68482694.19194597,66259182.909641266,64107865.08410506,62026396.72219386,60012509.93605271,58064010.472111799,56178775.320312195,54354750.400955766,52589948.326658942,50882446.236971885,49230383.703303702,47631960.701871045,46085435.65246141,44589123.520874351,43141393.982973054,41740669.648345836,{"$f":"BZ80","v":40385424.341642268},null,null,null,"Prop. Tax Value",{"$f":"-CE80","v":347406228.91897446},{"$f":"CE95/(($CE95/$CZ95)^(1/21))","v":339057515.09930992},{"$f":"CF95/(($CE95/$CZ95)^(1/21))","v":330909433.90117192},322957163.80957144,315195999.17804873,307621347.44417185,300228726.41195089,293013761.59956026,285972183.6507991,279099825.8087585,272392621.4502005,265846601.67918962,259457892.97855332,253222714.91778144,247137377.91600847,241198281.0587548,235401909.96713513,229744834.71827304,224223707.81569141,218835262.20847726,213576309.35804942,{"$f":"CZ80","v":208443737.35138473}]
[null,"Tax Dep",null,{"$f":"($C80*0.85)*-D$4","v":25776101.929315384},{"$f":"($C80*0.85)*-E$4","v":41241763.086904615},24745057.852142766,14847034.71128566,14847034.71128566,7423517.35564283,null,null,null,null,{"$f":"($N72)*D$6","v":3287538.2833157494},5635714.1648048935,4025542.9924431196,2875387.8517450858,2053848.4655322039,2053848.4655322039,2053848.4655322039,1026579.048150046,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($C80)*-D$5","v":5685904.8373489818},{"$f":"($C80)*-E$5","v":10945745.872219279},{"$f":"($C80)*-F$5","v":10125459.334351066},{"$f":"($C80)*-G$5","v":9367338.6893712021},{"$f":"($C80)*-H$5","v":8665318.9721198473},{"$f":"($C80)*-I$5","v":8014851.4587271241},{"$f":"($C80)*-J$5","v":7414419.9079030715},{"$f":"($C80)*-K$5","v":6857959.3544878513},{"$f":"($C80)*-L$5","v":6763952.3945103483},{"$f":"($C80)*-M$5","v":6763952.3945103483},{"$f":"($C80)*-N$5","v":6763952.3945103483},{"$f":"($C80)*-O$5","v":6763952.3945103483},{"$f":"($C80)*-P$5","v":6763952.3945103483},{"$f":"($C80)*-Q$5","v":6763952.3945103483},{"$f":"($C80)*-R$5","v":6763952.3945103483},{"$f":"($C80)*-S$5","v":6763952.3945103483},{"$f":"($C80)*-T$5","v":6763952.3945103483},{"$f":"($C80)*-U$5","v":6763952.3945103483},{"$f":"($C80)*-V$5","v":6763952.3945103483},{"$f":"($C80)*-W$5","v":6763952.3945103483},null,null,null,null,"Tax Dep",null,{"$f":"($BE80)*-D$4","v":16154169.736656908},{"$f":"($BE80)*-E$4","v":25846671.578651052},{"$f":"($BE80)*-F$4","v":15508002.947190631},{"$f":"($BE80)*-G$4","v":9304801.7683143783},{"$f":"($BE80)*-H$4","v":9304801.7683143783},{"$f":"($BE80)*-I$4","v":4652400.8841571892},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($CE80)*-D$5","v":13027733.584461542},{"$f":"($CE80)*-E$5","v":25079255.665660769},{"$f":"($CE80)*-F$5","v":23199787.967209116},{"$f":"($CE80)*-G$5","v":21462756.822614241},{"$f":"($CE80)*-H$5","v":19854265.982719392},{"$f":"($CE80)*-I$5","v":18363893.26065699},{"$f":"($CE80)*-J$5","v":16988164.594137851},{"$f":"($CE80)*-K$5","v":15713183.734005215},{"$f":"($CE80)*-L$5","v":15497791.87207545},{"$f":"($CE80)*-M$5","v":15497791.87207545},{"$f":"($CE80)*-N$5","v":15497791.87207545},{"$f":"($CE80)*-O$5","v":15497791.87207545},{"$f":"($CE80)*-P$5","v":15497791.87207545},{"$f":"($CE80)*-Q$5","v":15497791.87207545},{"$f":"($CE80)*-R$5","v":15497791.87207545},{"$f":"($CE80)*-S$5","v":15497791.87207545},{"$f":"($CE80)*-T$5","v":15497791.87207545},{"$f":"($CE80)*-U$5","v":15497791.87207545},{"$f":"($CE80)*-V$5","v":15497791.87207545},{"$f":"($CE80)*-W$5","v":15497791.87207545},{"$f":"($CE80)*-X$5","v":7743684.8426039405}]
[null,"After Tax Dep. Value",null,{"$f":"D96*$B$6","v":5412981.4051562306},{"$f":"E96*$B$6","v":8660770.2482499685},5196462.1489499807,3117877.2893699887,3117877.2893699887,1558938.6446849944,null,null,null,null,{"$f":"N96*$B$6","v":690383.03949630738},{"$f":"O96*$B$6","v":1183499.9746090276},{"$f":"P96*$B$6","v":845364.02841305512},{"$f":"Q96*$B$6","v":603831.44886646804},{"$f":"R96*$B$6","v":431308.17776176281},{"$f":"S96*$B$6","v":431308.17776176281},{"$f":"T96*$B$6","v":431308.17776176281},{"$f":"U96*$B$6","v":215581.60011150964},null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF96*$B$6","v":1194040.0158432862},{"$f":"AG96*$B$6","v":2298606.6331660487},{"$f":"AH96*$B$6","v":2126346.4602137241},{"$f":"AI96*$B$6","v":1967141.1247679524},{"$f":"AJ96*$B$6","v":1819716.984145168},{"$f":"AK96*$B$6","v":1683118.806332696},{"$f":"AL96*$B$6","v":1557028.180659645},{"$f":"AM96*$B$6","v":1440171.4644424487},{"$f":"AN96*$B$6","v":1420430.002847173},{"$f":"AO96*$B$6","v":1420430.002847173},{"$f":"AP96*$B$6","v":1420430.002847173},{"$f":"AQ96*$B$6","v":1420430.002847173},{"$f":"AR96*$B$6","v":1420430.002847173},{"$f":"AS96*$B$6","v":1420430.002847173},{"$f":"AT96*$B$6","v":1420430.002847173},{"$f":"AU96*$B$6","v":1420430.002847173},{"$f":"AV96*$B$6","v":1420430.002847173},{"$f":"AW96*$B$6","v":1420430.002847173},{"$f":"AX96*$B$6","v":1420430.002847173},{"$f":"AY96*$B$6","v":1420430.002847173},null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF96*$B$6","v":3392375.6446979507},{"$f":"BG96*$B$6","v":5427801.0315167205},{"$f":"BH96*$B$6","v":3256680.6189100323},{"$f":"BI96*$B$6","v":1954008.3713460194},{"$f":"BJ96*$B$6","v":1954008.3713460194},{"$f":"BK96*$B$6","v":977004.18567300972},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CF96*$B$6","v":2735824.0527369236},{"$f":"CG96*$B$6","v":5266643.6897887615},{"$f":"CH96*$B$6","v":4871955.473113914},{"$f":"CI96*$B$6","v":4507178.9327489901},{"$f":"CJ96*$B$6","v":4169395.8563710721},{"$f":"CK96*$B$6","v":3856417.5847379677},{"$f":"CL96*$B$6","v":3567514.5647689486},{"$f":"CM96*$B$6","v":3299768.5841410952},{"$f":"CN96*$B$6","v":3254536.2931358442},{"$f":"CO96*$B$6","v":3254536.2931358442},{"$f":"CP96*$B$6","v":3254536.2931358442},{"$f":"CQ96*$B$6","v":3254536.2931358442},{"$f":"CR96*$B$6","v":3254536.2931358442},{"$f":"CS96*$B$6","v":3254536.2931358442},{"$f":"CT96*$B$6","v":3254536.2931358442},{"$f":"CU96*$B$6","v":3254536.2931358442},{"$f":"CV96*$B$6","v":3254536.2931358442},{"$f":"CW96*$B$6","v":3254536.2931358442},{"$f":"CX96*$B$6","v":3254536.2931358442},{"$f":"CY96*$B$6","v":3254536.2931358442},{"$f":"CZ96*$B$6","v":1626173.8169468273}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D97:I97)","v":22505778.013095479},{"$f":"C99/C103","v":0.14843137541580362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"AE99/AE103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF97:BK97)","v":14104621.368896086},{"$f":"BE99/BE103","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,CF97:CZ97)","v":39694525.642017879},{"$f":"CE99/CE103","v":0.1142596831540284}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D76:W76)","v":42511438.036254063},{"$f":"C100/C103","v":0.28037383177570091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,AF76:AY76)","v":129393452.03551613},{"$f":"AE100/AE103","v":0.24202175474605073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,BF76:BY76)","v":0},{"$f":"BE100/BE103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,CF76:CY76)","v":0},{"$f":"CE100/CE103","v":0}]
[0.85,"Debt",{"$f":"(C103-C99-C100)*$A101","v":73615876.004629806},{"$f":"C101/C103","v":0.48551557388722116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(AE103-AE99-AE100)*$AC101","v":243145303.58845431},{"$f":"AE101/AE103","v":0.4547869471523695},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE103-BE99-BE100)*$BC101","v":56666293.217230186},{"$f":"BE101/BE103","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(CE103-CE99-CE100)*$A101","v":261554947.78541306},{"$f":"CE101/CE103","v":0.75287926931907578}]
[0.15,"Equity",{"$f":"(C103-C99-C100)*$A102","v":12991036.941993494},{"$f":"C102/C103","v":8.5679218921274308E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(AE103-AE99-AE100)*$AC102","v":162096869.05896956},{"$f":"AE102/AE103","v":0.30319129810157974},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE103-BE99-BE100)*$BC102","v":9999934.0971582681},{"$f":"BE102/BE103","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(CE103-CE99-CE100)*$A102","v":46156755.491543479},{"$f":"CE102/CE103","v":0.13286104752689573}]
[null,"Total",{"$f":"-C80","v":151624128.99597284},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE80","v":534635624.68294001},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",{"$f":"-BE80","v":80770848.683284536},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CE80","v":347406228.91897446}]
[null,"Check",{"$f":"SUM(C99:C102)-C103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE99:AE102)-AE103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE99:BE102)-BE103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CE99:CE102)-CE103","v":0}]
[25000,"2022 Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022 Nuclear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022 Geothermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF106&\" \"&'Resource Options'!$B$43","v":"2022 Pumped Hydro (16 hr/ 100 MW share)"}]
[null,"Year",null,2022,{"$f":"D106+1","v":2023},{"$f":"E106+1","v":2024},{"$f":"F106+1","v":2025},{"$f":"G106+1","v":2026},{"$f":"H106+1","v":2027},{"$f":"I106+1","v":2028},{"$f":"J106+1","v":2029},{"$f":"K106+1","v":2030},{"$f":"L106+1","v":2031},{"$f":"M106+1","v":2032},{"$f":"N106+1","v":2033},{"$f":"O106+1","v":2034},{"$f":"P106+1","v":2035},{"$f":"Q106+1","v":2036},{"$f":"R106+1","v":2037},{"$f":"S106+1","v":2038},{"$f":"T106+1","v":2039},{"$f":"U106+1","v":2040},{"$f":"V106+1","v":2041},null,null,null,null,null,null,"Year",null,2022,{"$f":"AF106+1","v":2023},{"$f":"AG106+1","v":2024},{"$f":"AH106+1","v":2025},{"$f":"AI106+1","v":2026},{"$f":"AJ106+1","v":2027},{"$f":"AK106+1","v":2028},{"$f":"AL106+1","v":2029},{"$f":"AM106+1","v":2030},{"$f":"AN106+1","v":2031},{"$f":"AO106+1","v":2032},{"$f":"AP106+1","v":2033},{"$f":"AQ106+1","v":2034},{"$f":"AR106+1","v":2035},{"$f":"AS106+1","v":2036},{"$f":"AT106+1","v":2037},{"$f":"AU106+1","v":2038},{"$f":"AV106+1","v":2039},{"$f":"AW106+1","v":2040},{"$f":"AX106+1","v":2041},null,null,null,null,"Year",null,2022,{"$f":"BF106+1","v":2023},{"$f":"BG106+1","v":2024},{"$f":"BH106+1","v":2025},{"$f":"BI106+1","v":2026},{"$f":"BJ106+1","v":2027},{"$f":"BK106+1","v":2028},{"$f":"BL106+1","v":2029},{"$f":"BM106+1","v":2030},{"$f":"BN106+1","v":2031},{"$f":"BO106+1","v":2032},{"$f":"BP106+1","v":2033},{"$f":"BQ106+1","v":2034},{"$f":"BR106+1","v":2035},{"$f":"BS106+1","v":2036},{"$f":"BT106+1","v":2037},{"$f":"BU106+1","v":2038},{"$f":"BV106+1","v":2039},{"$f":"BW106+1","v":2040},{"$f":"BX106+1","v":2041},null,null,null,null,"Year",null,2022,{"$f":"CF106+1","v":2023},{"$f":"CG106+1","v":2024},{"$f":"CH106+1","v":2025},{"$f":"CI106+1","v":2026},{"$f":"CJ106+1","v":2027},{"$f":"CK106+1","v":2028},{"$f":"CL106+1","v":2029},{"$f":"CM106+1","v":2030},{"$f":"CN106+1","v":2031},{"$f":"CO106+1","v":2032},{"$f":"CP106+1","v":2033},{"$f":"CQ106+1","v":2034},{"$f":"CR106+1","v":2035},{"$f":"CS106+1","v":2036},{"$f":"CT106+1","v":2037},{"$f":"CU106+1","v":2038},{"$f":"CV106+1","v":2039},{"$f":"CW106+1","v":2040},{"$f":"CX106+1","v":2041}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$29/100*'Resource Options'!$J$29*8760)*(1+'Resource Options'!$X$29)^($D106-$D$12)","v":237941.24867999993},{"$f":"D107*(1-'Resource Options'!$AA$27)","v":236751.54243659994},{"$f":"E107*(1-'Resource Options'!$AA$27)","v":235567.78472441694},{"$f":"F107*(1-'Resource Options'!$AA$27)","v":234389.94580079484},{"$f":"G107*(1-'Resource Options'!$AA$27)","v":233217.99607179087},{"$f":"H107*(1-'Resource Options'!$AA$27)","v":232051.90609143191},{"$f":"I107*(1-'Resource Options'!$AA$27)","v":230891.64656097474},{"$f":"J107*(1-'Resource Options'!$AA$27)","v":229737.18832816987},{"$f":"K107*(1-'Resource Options'!$AA$27)","v":228588.50238652903},{"$f":"L107*(1-'Resource Options'!$AA$27)","v":227445.55987459639},{"$f":"M107*(1-'Resource Options'!$AA$27)","v":226308.33207522341},{"$f":"N107*(1-'Resource Options'!$AA$27)","v":225176.79041484729},{"$f":"O107*(1-'Resource Options'!$AA$27)","v":224050.90646277304},{"$f":"P107*(1-'Resource Options'!$AA$27)","v":222930.65193045916},{"$f":"Q107*(1-'Resource Options'!$AA$27)","v":221815.99867080688},{"$f":"R107*(1-'Resource Options'!$AA$27)","v":220706.91867745284},{"$f":"S107*(1-'Resource Options'!$AA$27)","v":219603.38408406556},{"$f":"T107*(1-'Resource Options'!$AA$27)","v":218505.36716364522},{"$f":"U107*(1-'Resource Options'!$AA$27)","v":217412.840327827},{"$f":"V107*(1-'Resource Options'!$AA$27)","v":216325.77612618785},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D106-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D106-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D106-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D106-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D106-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D106-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D106-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D106-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D106-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D106-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D106-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D106-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D106-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D106-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D106-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D106-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D106-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D106-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D106-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D106-$D$12)","v":798600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$30/100*'Resource Options'!$J$30*8760)*(1+'Resource Options'!$X$30)^($D106-$D$12)","v":157824},{"$f":"BF107*(1-'Resource Options'!$AA$30)","v":156245.76000000001},{"$f":"BG107*(1-'Resource Options'!$AA$30)","v":154683.30240000002},{"$f":"BH107*(1-'Resource Options'!$AA$30)","v":153136.46937600002},{"$f":"BI107*(1-'Resource Options'!$AA$30)","v":151605.10468224002},{"$f":"BJ107*(1-'Resource Options'!$AA$30)","v":150089.05363541763},{"$f":"BK107*(1-'Resource Options'!$AA$30)","v":148588.16309906344},{"$f":"BL107*(1-'Resource Options'!$AA$30)","v":147102.28146807282},{"$f":"BM107*(1-'Resource Options'!$AA$30)","v":145631.25865339208},{"$f":"BN107*(1-'Resource Options'!$AA$30)","v":144174.94606685816},{"$f":"BO107*(1-'Resource Options'!$AA$30)","v":142733.19660618957},{"$f":"BP107*(1-'Resource Options'!$AA$30)","v":141305.86464012766},{"$f":"BQ107*(1-'Resource Options'!$AA$30)","v":139892.80599372639},{"$f":"BR107*(1-'Resource Options'!$AA$30)","v":138493.87793378913},{"$f":"BS107*(1-'Resource Options'!$AA$30)","v":137108.93915445125},{"$f":"BT107*(1-'Resource Options'!$AA$30)","v":135737.84976290673},{"$f":"BU107*(1-'Resource Options'!$AA$30)","v":134380.47126527765},{"$f":"BV107*(1-'Resource Options'!$AA$30)","v":133036.66655262487},{"$f":"BW107*(1-'Resource Options'!$AA$30)","v":131706.2998870986},{"$f":"BX107*(1-'Resource Options'!$AA$30)","v":130389.23688822762},null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":584000},{"$f":"CF107","v":584000},{"$f":"CG107","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"CF107*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CG107*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CH107*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CI107*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CJ107*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CK107*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CL107*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CM107*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CN107*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CO107*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CP107*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CQ107*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CR107*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CS107*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CT107*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CU107*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CV107*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CW107*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CX107*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CY107*(1-'Resource Options'!$W$43)","v":110959.99999999997}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M59","v":34.829556990955417},{"$f":"D109","v":34.829556990955417},{"$f":"E109","v":34.829556990955417},{"$f":"F109","v":34.829556990955417},{"$f":"G109","v":34.829556990955417},{"$f":"H109","v":34.829556990955417},{"$f":"I109","v":34.829556990955417},{"$f":"J109","v":34.829556990955417},{"$f":"K109","v":34.829556990955417},{"$f":"L109","v":34.829556990955417},{"$f":"M109","v":34.829556990955417},{"$f":"N109","v":34.829556990955417},{"$f":"O109","v":34.829556990955417},{"$f":"P109","v":34.829556990955417},{"$f":"Q109","v":34.829556990955417},{"$f":"R109","v":34.829556990955417},{"$f":"S109","v":34.829556990955417},{"$f":"T109","v":34.829556990955417},{"$f":"U109","v":34.829556990955417},{"$f":"V109","v":34.829556990955417},null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P59","v":108.06789137957138},{"$f":"AF109","v":108.06789137957138},{"$f":"AG109","v":108.06789137957138},{"$f":"AH109","v":108.06789137957138},{"$f":"AI109","v":108.06789137957138},{"$f":"AJ109","v":108.06789137957138},{"$f":"AK109","v":108.06789137957138},{"$f":"AL109","v":108.06789137957138},{"$f":"AM109","v":108.06789137957138},{"$f":"AN109","v":108.06789137957138},{"$f":"AO109","v":108.06789137957138},{"$f":"AP109","v":108.06789137957138},{"$f":"AQ109","v":108.06789137957138},{"$f":"AR109","v":108.06789137957138},{"$f":"AS109","v":108.06789137957138},{"$f":"AT109","v":108.06789137957138},{"$f":"AU109","v":108.06789137957138},{"$f":"AV109","v":108.06789137957138},{"$f":"AW109","v":108.06789137957138},{"$f":"AX109","v":108.06789137957138},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S59","v":82.733709068688128},{"$f":"BF109","v":82.733709068688128},{"$f":"BG109","v":82.733709068688128},{"$f":"BH109","v":82.733709068688128},{"$f":"BI109","v":82.733709068688128},{"$f":"BJ109","v":82.733709068688128},{"$f":"BK109","v":82.733709068688128},{"$f":"BL109","v":82.733709068688128},{"$f":"BM109","v":82.733709068688128},{"$f":"BN109","v":82.733709068688128},{"$f":"BO109","v":82.733709068688128},{"$f":"BP109","v":82.733709068688128},{"$f":"BQ109","v":82.733709068688128},{"$f":"BR109","v":82.733709068688128},{"$f":"BS109","v":82.733709068688128},{"$f":"BT109","v":82.733709068688128},{"$f":"BU109","v":82.733709068688128},{"$f":"BV109","v":82.733709068688128},{"$f":"BW109","v":82.733709068688128},{"$f":"BX109","v":82.733709068688128},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V59","v":5.202},{"$f":"CF109","v":5.202},{"$f":"CG109","v":5.202},{"$f":"CH109","v":5.202},{"$f":"CI109","v":5.202},{"$f":"CJ109","v":5.202},{"$f":"CK109","v":5.202},{"$f":"CL109","v":5.202},{"$f":"CM109","v":5.202},{"$f":"CN109","v":5.202},{"$f":"CO109","v":5.202},{"$f":"CP109","v":5.202},{"$f":"CQ109","v":5.202},{"$f":"CR109","v":5.202},{"$f":"CS109","v":5.202},{"$f":"CT109","v":5.202},{"$f":"CU109","v":5.202},{"$f":"CV109","v":5.202},{"$f":"CW109","v":5.202},{"$f":"CX109","v":5.202}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N59","v":9.8073841590271869},{"$f":"D110","v":9.8073841590271869},9.8073841590271869,9.8073841590271869,9.8073841590271869,9.8073841590271869,9.8073841590271869,9.8073841590271869,9.8073841590271869,9.8073841590271869,9.8073841590271869,9.8073841590271869,9.8073841590271869,9.8073841590271869,9.8073841590271869,9.8073841590271869,9.8073841590271869,9.8073841590271869,9.8073841590271869,9.8073841590271869,null,null,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Q59","v":0},{"$f":"AF110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!T59","v":0},{"$f":"BF110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!W59","v":22.93101930116374},{"$f":"CF110","v":22.93101930116374},22.93101930116374,22.93101930116374,22.93101930116374,22.93101930116374,22.93101930116374,22.93101930116374,22.93101930116374,22.93101930116374,22.93101930116374,22.93101930116374,22.93101930116374,22.93101930116374,22.93101930116374,22.93101930116374,22.93101930116374,22.93101930116374,22.93101930116374,22.93101930116374]
[null,"Revenue",null,{"$f":"(D109*D107)+(D110*12*$A$11)","v":11229603.52910731},{"$f":"(E109*E107)+(E110*12*$A$11)","v":11188166.587700313},{"$f":"(F109*F107)+(F110*12*$A$11)","v":11146936.831000352},{"$f":"(G109*G107)+(G110*12*$A$11)","v":11105913.223083891},{"$f":"(H109*H107)+(H110*12*$A$11)","v":11065094.733207013},{"$f":"(I109*I107)+(I110*12*$A$11)","v":11024480.335779518},{"$f":"(J109*J107)+(J110*12*$A$11)","v":10984069.010339161},{"$f":"(K109*K107)+(K110*12*$A$11)","v":10943859.741526006},{"$f":"(L109*L107)+(L110*12*$A$11)","v":10903851.519056918},{"$f":"(M109*M107)+(M110*12*$A$11)","v":10864043.337700173},{"$f":"(N109*N107)+(N110*12*$A$11)","v":10824434.197250213},{"$f":"(O109*O107)+(O110*12*$A$11)","v":10785023.102502504},{"$f":"(P109*P107)+(P110*12*$A$11)","v":10745809.063228531},{"$f":"(Q109*Q107)+(Q110*12*$A$11)","v":10706791.094150929},{"$f":"(R109*R107)+(R110*12*$A$11)","v":10667968.214918716},{"$f":"(S109*S107)+(S110*12*$A$11)","v":10629339.450082662},{"$f":"(T109*T107)+(T110*12*$A$11)","v":10590903.82907079},{"$f":"(U109*U107)+(U110*12*$A$11)","v":10552660.386163976},{"$f":"(V109*V107)+(V110*12*$A$11)","v":10514608.160471696},{"$f":"(W109*W107)+(W110*12*$A$11)","v":10476746.19590788},null,null,null,null,null,null,"Revenue",null,{"$f":"(AF109*AF107)+(AF110*12*('Resource Options'!$J$21))","v":86303018.055725709},{"$f":"(AG109*AG107)+(AG110*12*('Resource Options'!$J$21))","v":86303018.055725709},{"$f":"(AH109*AH107)+(AH110*12*('Resource Options'!$J$21))","v":86303018.055725709},{"$f":"(AI109*AI107)+(AI110*12*('Resource Options'!$J$21))","v":86303018.055725709},{"$f":"(AJ109*AJ107)+(AJ110*12*('Resource Options'!$J$21))","v":86303018.055725709},{"$f":"(AK109*AK107)+(AK110*12*('Resource Options'!$J$21))","v":86303018.055725709},{"$f":"(AL109*AL107)+(AL110*12*('Resource Options'!$J$21))","v":86303018.055725709},{"$f":"(AM109*AM107)+(AM110*12*('Resource Options'!$J$21))","v":86303018.055725709},{"$f":"(AN109*AN107)+(AN110*12*('Resource Options'!$J$21))","v":86303018.055725709},{"$f":"(AO109*AO107)+(AO110*12*('Resource Options'!$J$21))","v":86303018.055725709},{"$f":"(AP109*AP107)+(AP110*12*('Resource Options'!$J$21))","v":86303018.055725709},{"$f":"(AQ109*AQ107)+(AQ110*12*('Resource Options'!$J$21))","v":86303018.055725709},{"$f":"(AR109*AR107)+(AR110*12*('Resource Options'!$J$21))","v":86303018.055725709},{"$f":"(AS109*AS107)+(AS110*12*('Resource Options'!$J$21))","v":86303018.055725709},{"$f":"(AT109*AT107)+(AT110*12*('Resource Options'!$J$21))","v":86303018.055725709},{"$f":"(AU109*AU107)+(AU110*12*('Resource Options'!$J$21))","v":86303018.055725709},{"$f":"(AV109*AV107)+(AV110*12*('Resource Options'!$J$21))","v":86303018.055725709},{"$f":"(AW109*AW107)+(AW110*12*('Resource Options'!$J$21))","v":86303018.055725709},{"$f":"(AX109*AX107)+(AX110*12*('Resource Options'!$J$21))","v":86303018.055725709},{"$f":"(AY109*AY107)+(AY110*12*('Resource Options'!$J$21))","v":86303018.055725709},null,null,null,null,"Revenue",null,{"$f":"(BF109*BF107)+(BF110*12*('Resource Options'!$J$30))","v":13057364.900056636},{"$f":"(BG109*BG107)+(BG110*12*('Resource Options'!$J$30))","v":12926791.25105607},{"$f":"(BH109*BH107)+(BH110*12*('Resource Options'!$J$30))","v":12797523.338545509},{"$f":"(BI109*BI107)+(BI110*12*('Resource Options'!$J$30))","v":12669548.105160056},{"$f":"(BJ109*BJ107)+(BJ110*12*('Resource Options'!$J$30))","v":12542852.624108454},{"$f":"(BK109*BK107)+(BK110*12*('Resource Options'!$J$30))","v":12417424.09786737},{"$f":"(BL109*BL107)+(BL110*12*('Resource Options'!$J$30))","v":12293249.856888697},{"$f":"(BM109*BM107)+(BM110*12*('Resource Options'!$J$30))","v":12170317.35831981},{"$f":"(BN109*BN107)+(BN110*12*('Resource Options'!$J$30))","v":12048614.184736611},{"$f":"(BO109*BO107)+(BO110*12*('Resource Options'!$J$30))","v":11928128.042889245},{"$f":"(BP109*BP107)+(BP110*12*('Resource Options'!$J$30))","v":11808846.762460351},{"$f":"(BQ109*BQ107)+(BQ110*12*('Resource Options'!$J$30))","v":11690758.294835746},{"$f":"(BR109*BR107)+(BR110*12*('Resource Options'!$J$30))","v":11573850.711887389},{"$f":"(BS109*BS107)+(BS110*12*('Resource Options'!$J$30))","v":11458112.204768516},{"$f":"(BT109*BT107)+(BT110*12*('Resource Options'!$J$30))","v":11343531.082720831},{"$f":"(BU109*BU107)+(BU110*12*('Resource Options'!$J$30))","v":11230095.771893622},{"$f":"(BV109*BV107)+(BV110*12*('Resource Options'!$J$30))","v":11117794.814174686},{"$f":"(BW109*BW107)+(BW110*12*('Resource Options'!$J$30))","v":11006616.866032939},{"$f":"(BX109*BX107)+(BX110*12*('Resource Options'!$J$30))","v":10896550.697372608},{"$f":"(BY109*BY107)+(BY110*12*('Resource Options'!$J$30))","v":10787585.190398881},null,null,null,null,"Revenue",null,{"$f":"(CF109*CF107)+(CF110*12*('Resource Options'!$J$43*1000))","v":30555191.161396489},{"$f":"(CG109*CG107)+(CG110*12*('Resource Options'!$J$43*1000))","v":30555191.161396489},{"$f":"(CH109*CH107)+(CH110*12*('Resource Options'!$J$43*1000))","v":30555191.161396489},{"$f":"(CI109*CI107)+(CI110*12*('Resource Options'!$J$43*1000))","v":30555191.161396489},{"$f":"(CJ109*CJ107)+(CJ110*12*('Resource Options'!$J$43*1000))","v":30555191.161396489},{"$f":"(CK109*CK107)+(CK110*12*('Resource Options'!$J$43*1000))","v":30555191.161396489},{"$f":"(CL109*CL107)+(CL110*12*('Resource Options'!$J$43*1000))","v":30555191.161396489},{"$f":"(CM109*CM107)+(CM110*12*('Resource Options'!$J$43*1000))","v":30555191.161396489},{"$f":"(CN109*CN107)+(CN110*12*('Resource Options'!$J$43*1000))","v":30555191.161396489},{"$f":"(CO109*CO107)+(CO110*12*('Resource Options'!$J$43*1000))","v":30555191.161396489},{"$f":"(CP109*CP107)+(CP110*12*('Resource Options'!$J$43*1000))","v":30555191.161396489},{"$f":"(CQ109*CQ107)+(CQ110*12*('Resource Options'!$J$43*1000))","v":30555191.161396489},{"$f":"(CR109*CR107)+(CR110*12*('Resource Options'!$J$43*1000))","v":30555191.161396489},{"$f":"(CS109*CS107)+(CS110*12*('Resource Options'!$J$43*1000))","v":30555191.161396489},{"$f":"(CT109*CT107)+(CT110*12*('Resource Options'!$J$43*1000))","v":30555191.161396489},{"$f":"(CU109*CU107)+(CU110*12*('Resource Options'!$J$43*1000))","v":30555191.161396489},{"$f":"(CV109*CV107)+(CV110*12*('Resource Options'!$J$43*1000))","v":30555191.161396489},{"$f":"(CW109*CW107)+(CW110*12*('Resource Options'!$J$43*1000))","v":30555191.161396489},{"$f":"(CX109*CX107)+(CX110*12*('Resource Options'!$J$43*1000))","v":30555191.161396489},{"$f":"(CY109*CY107)+(CY110*12*('Resource Options'!$J$43*1000))","v":30555191.161396489}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":432972.864},{"$f":"HLOOKUP(E106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":441632.32127999997},{"$f":"HLOOKUP(F106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":450464.96770560002},{"$f":"HLOOKUP(G106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":459474.26705971203},{"$f":"HLOOKUP(H106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":468663.75240090629},{"$f":"HLOOKUP(I106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":478037.02744892443},{"$f":"HLOOKUP(J106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":487597.76799790293},{"$f":"HLOOKUP(K106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":497349.72335786099},{"$f":"HLOOKUP(L106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":507296.71782501822},{"$f":"HLOOKUP(M106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":517442.65218151861},{"$f":"HLOOKUP(N106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":527791.50522514898},{"$f":"HLOOKUP(O106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":538347.33532965195},{"$f":"HLOOKUP(P106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":549114.2820362451},{"$f":"HLOOKUP(Q106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":560096.56767697004},{"$f":"HLOOKUP(R106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":571298.4990305095},{"$f":"HLOOKUP(S106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":582724.46901111957},{"$f":"HLOOKUP(T106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":594378.95839134208},{"$f":"HLOOKUP(U106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":606266.53755916888},{"$f":"HLOOKUP(V106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":618391.86831035232},{"$f":"HLOOKUP(W106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":630759.70567655924},null,null,null,null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AF106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AF107","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AG106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AG107","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AH106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AH107","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AI106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AI107","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AJ106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AJ107","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AK106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AK107","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AL106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AL107","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AM106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AM107","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AN106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AN107","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AO106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AO107","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AP106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AP107","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AQ106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AQ107","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AR106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AR107","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AS106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AS107","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AT106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AT107","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AU106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AU107","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AV106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AV107","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AW106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AW107","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AX106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AX107","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AY106,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AY107","v":8345369.9999999991}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":661553.03342104715},{"$f":"D114*(1+'Fixed O&M'!$A$27)","v":674784.09408946813},{"$f":"E114*(1+'Fixed O&M'!$A$27)","v":688279.77597125748},{"$f":"F114*(1+'Fixed O&M'!$A$27)","v":702045.37149068259},{"$f":"G114*(1+'Fixed O&M'!$A$27)","v":716086.27892049623},{"$f":"H114*(1+'Fixed O&M'!$A$27)","v":730408.0044989062},{"$f":"I114*(1+'Fixed O&M'!$A$27)","v":745016.16458888433},{"$f":"J114*(1+'Fixed O&M'!$A$27)","v":759916.48788066208},{"$f":"K114*(1+'Fixed O&M'!$A$27)","v":775114.81763827533},{"$f":"L114*(1+'Fixed O&M'!$A$27)","v":790617.11399104085},{"$f":"HLOOKUP(N106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":504558.78366325743},{"$f":"N114*(1+'Fixed O&M'!$A$27)","v":514649.95933652262},{"$f":"O114*(1+'Fixed O&M'!$A$27)","v":524942.9585232531},{"$f":"P114*(1+'Fixed O&M'!$A$27)","v":535441.81769371813},{"$f":"Q114*(1+'Fixed O&M'!$A$27)","v":546150.65404759254},{"$f":"R114*(1+'Fixed O&M'!$A$27)","v":557073.66712854442},{"$f":"S114*(1+'Fixed O&M'!$A$27)","v":568215.14047111536},{"$f":"T114*(1+'Fixed O&M'!$A$27)","v":579579.44328053773},{"$f":"U114*(1+'Fixed O&M'!$A$27)","v":591171.0321461485},{"$f":"V114*(1+'Fixed O&M'!$A$27)","v":602994.45278907148},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":14612834.16},{"$f":"HLOOKUP(AG106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":14905090.843200004},{"$f":"HLOOKUP(AH106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":15203192.660064002},{"$f":"HLOOKUP(AI106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":15507256.513265282},{"$f":"HLOOKUP(AJ106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":15817401.643530587},{"$f":"HLOOKUP(AK106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16133749.676401198},{"$f":"HLOOKUP(AL106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16456424.669929223},{"$f":"HLOOKUP(AM106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16785553.163327809},{"$f":"HLOOKUP(AN106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17121264.226594366},{"$f":"HLOOKUP(AO106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17463689.511126254},{"$f":"HLOOKUP(AP106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17812963.301348776},{"$f":"HLOOKUP(AQ106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18169222.567375753},{"$f":"HLOOKUP(AR106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18532607.018723272},{"$f":"HLOOKUP(AS106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18903259.159097739},{"$f":"HLOOKUP(AT106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19281324.342279695},{"$f":"HLOOKUP(AU106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19666950.829125285},{"$f":"HLOOKUP(AV106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20060289.845707793},{"$f":"HLOOKUP(AW106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20461495.642621949},{"$f":"HLOOKUP(AX106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20870725.555474389},{"$f":"HLOOKUP(AY106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21288140.066583876},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3247296.48},{"$f":"HLOOKUP(BG106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3312242.4096000004},{"$f":"HLOOKUP(BH106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3378487.2577919997},{"$f":"HLOOKUP(BI106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3446057.0029478404},{"$f":"HLOOKUP(BJ106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3514978.1430067969},{"$f":"HLOOKUP(BK106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3585277.7058669329},{"$f":"HLOOKUP(BL106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3656983.2599842721},{"$f":"HLOOKUP(BM106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3730122.9251839574},{"$f":"HLOOKUP(BN106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3804725.3836876368},{"$f":"HLOOKUP(BO106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3880819.8913613893},{"$f":"HLOOKUP(BP106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3958436.2891886169},{"$f":"HLOOKUP(BQ106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4037605.0149723897},{"$f":"HLOOKUP(BR106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4118357.1152718379},{"$f":"HLOOKUP(BS106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4200724.2575772749},{"$f":"HLOOKUP(BT106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4284738.742728821},{"$f":"HLOOKUP(BU106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4370433.5175833963},{"$f":"HLOOKUP(BV106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4457842.1879350655},{"$f":"HLOOKUP(BW106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4546999.0316937668},{"$f":"HLOOKUP(BX106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4637939.0123276412},{"$f":"HLOOKUP(BY106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4730697.7925741952}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D107","v":0},{"$f":"HLOOKUP(E106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E107","v":0},{"$f":"HLOOKUP(F106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F107","v":0},{"$f":"HLOOKUP(G106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G107","v":0},{"$f":"HLOOKUP(H106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H107","v":0},{"$f":"HLOOKUP(I106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I107","v":0},{"$f":"HLOOKUP(J106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J107","v":0},{"$f":"HLOOKUP(K106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K107","v":0},{"$f":"HLOOKUP(L106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L107","v":0},{"$f":"HLOOKUP(M106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M107","v":0},{"$f":"HLOOKUP(N106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N107","v":0},{"$f":"HLOOKUP(O106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O107","v":0},{"$f":"HLOOKUP(P106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P107","v":0},{"$f":"HLOOKUP(Q106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q107","v":0},{"$f":"HLOOKUP(R106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R107","v":0},{"$f":"HLOOKUP(S106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S107","v":0},{"$f":"HLOOKUP(T106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T107","v":0},{"$f":"HLOOKUP(U106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U107","v":0},{"$f":"HLOOKUP(V106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V107","v":0},{"$f":"HLOOKUP(W106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W107","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF107","v":648322.74223199999},{"$f":"HLOOKUP(AG106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG107","v":661289.19707664009},{"$f":"HLOOKUP(AH106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH107","v":674514.98101817293},{"$f":"HLOOKUP(AI106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI107","v":688005.28063853632},{"$f":"HLOOKUP(AJ106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ107","v":701765.38625130698},{"$f":"HLOOKUP(AK106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK107","v":715800.69397633313},{"$f":"HLOOKUP(AL106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL107","v":730116.70785585989},{"$f":"HLOOKUP(AM106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM107","v":744719.04201297706},{"$f":"HLOOKUP(AN106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN107","v":759613.42285323667},{"$f":"HLOOKUP(AO106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO107","v":774805.69131030142},{"$f":"HLOOKUP(AP106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP107","v":790301.80513650749},{"$f":"HLOOKUP(AQ106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ107","v":806107.84123923758},{"$f":"HLOOKUP(AR106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR107","v":822229.99806402239},{"$f":"HLOOKUP(AS106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS107","v":838674.59802530298},{"$f":"HLOOKUP(AT106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT107","v":855448.08998580906},{"$f":"HLOOKUP(AU106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU107","v":872557.05178552517},{"$f":"HLOOKUP(AV106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV107","v":890008.19282123575},{"$f":"HLOOKUP(AW106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW107","v":907808.3566776606},{"$f":"HLOOKUP(AX106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX107","v":925964.52381121379},{"$f":"HLOOKUP(AY106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY107","v":944483.81428743782},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF107","v":0},{"$f":"HLOOKUP(BG106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG107","v":0},{"$f":"HLOOKUP(BH106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH107","v":0},{"$f":"HLOOKUP(BI106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI107","v":0},{"$f":"HLOOKUP(BJ106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ107","v":0},{"$f":"HLOOKUP(BK106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK107","v":0},{"$f":"HLOOKUP(BL106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL107","v":0},{"$f":"HLOOKUP(BM106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM107","v":0},{"$f":"HLOOKUP(BN106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN107","v":0},{"$f":"HLOOKUP(BO106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO107","v":0},{"$f":"HLOOKUP(BP106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP107","v":0},{"$f":"HLOOKUP(BQ106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ107","v":0},{"$f":"HLOOKUP(BR106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR107","v":0},{"$f":"HLOOKUP(BS106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS107","v":0},{"$f":"HLOOKUP(BT106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT107","v":0},{"$f":"HLOOKUP(BU106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU107","v":0},{"$f":"HLOOKUP(BV106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV107","v":0},{"$f":"HLOOKUP(BW106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW107","v":0},{"$f":"HLOOKUP(BX106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX107","v":0},{"$f":"HLOOKUP(BY106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY107","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CF106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF107","v":316070.19072000001},{"$f":"HLOOKUP(CG106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG107","v":322391.59453439998},{"$f":"HLOOKUP(CH106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH107","v":328839.42642508802},{"$f":"HLOOKUP(CI106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI107","v":335416.21495358978},{"$f":"HLOOKUP(CJ106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ107","v":342124.53925266158},{"$f":"HLOOKUP(CK106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK107","v":348967.03003771481},{"$f":"HLOOKUP(CL106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL107","v":355946.37063846912},{"$f":"HLOOKUP(CM106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM107","v":363065.29805123853},{"$f":"HLOOKUP(CN106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN107","v":370326.6040122633},{"$f":"HLOOKUP(CO106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO107","v":377733.13609250856},{"$f":"HLOOKUP(CP106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP107","v":385287.79881435871},{"$f":"HLOOKUP(CQ106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ107","v":392993.55479064595},{"$f":"HLOOKUP(CR106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR107","v":400853.42588645889},{"$f":"HLOOKUP(CS106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS107","v":408870.49440418812},{"$f":"HLOOKUP(CT106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT107","v":417047.90429227188},{"$f":"HLOOKUP(CU106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU107","v":425388.86237811734},{"$f":"HLOOKUP(CV106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV107","v":433896.6396256797},{"$f":"HLOOKUP(CW106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW107","v":442574.57241819333},{"$f":"HLOOKUP(CX106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX107","v":451426.06386655715},{"$f":"HLOOKUP(CY106,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY107","v":460454.58514388825}]
[null,"B&O Tax",null,{"$f":"(D109*D107)*0.00275","v":22790.31777384767},{"$f":"(E109*E107)*0.00275","v":22676.366184978429},22562.98435405354,22450.16943228327,22337.918585121854,22226.228992196244,22115.097847235262,22004.522357999085,21894.499746209094,21785.027247478047,21676.102111240656,21567.721600684454,21459.882992681029,21352.583577717625,21245.820659829038,21139.591556529889,21033.89359874724,20928.724130753501,20824.080510099735,20719.960107549236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CF106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":811824.12},{"$f":"HLOOKUP(CG106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":828060.60240000009},{"$f":"HLOOKUP(CH106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":844621.81444799993},{"$f":"HLOOKUP(CI106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":861514.25073696009},{"$f":"HLOOKUP(CJ106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":878744.53575169924},{"$f":"HLOOKUP(CK106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":896319.42646673322},{"$f":"HLOOKUP(CL106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":914245.81499606802},{"$f":"HLOOKUP(CM106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":932530.73129598936},{"$f":"HLOOKUP(CN106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":951181.3459219092},{"$f":"HLOOKUP(CO106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":970204.97284034733},{"$f":"HLOOKUP(CP106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":989609.07229715423},{"$f":"HLOOKUP(CQ106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1009401.2537430974},{"$f":"HLOOKUP(CR106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1029589.2788179595},{"$f":"HLOOKUP(CS106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1050181.0643943187},{"$f":"HLOOKUP(CT106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1071184.6856822053},{"$f":"HLOOKUP(CU106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1092608.3793958491},{"$f":"HLOOKUP(CV106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1114460.5469837664},{"$f":"HLOOKUP(CW106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1136749.7579234417},{"$f":"HLOOKUP(CX106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1159484.7530819103},{"$f":"HLOOKUP(CY106,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1182674.4481435488}]
[null,"Property Tax",null,{"$f":"C142*$B$8","v":1455364.246158879},1361051.08427639,1272849.7755109121,1190364.2484363758,1113224.0985679068,1041082.9250460026,973616.77510992682,910522.68937516899,851517.34138248174,796335.7653093359,744730.16613053333,929916.93967336742,852273.79791618779,781113.44747587887,715894.60959546408,656121.1994288041,601338.55258828611,551129.96675580379,505113.53205091396,462939.22604647197,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE142*$B$8","v":5426016.9549071603},5249843.8346821154,5079390.7423426742,4914471.9587565977,4754907.7947615646,4600524.3953827713,4451153.5504072439,4306632.5111084562,4166803.8129215776,4031515.1038761474,3900618.9785992205,3773972.8177081496,3651438.632417989,3532882.9141942235,3418176.4892870062,3307194.3779884093,3199815.6584593416,3095923.3349777642,2995404.210464654,2898148.76314882,null,null,null,null,"Property Tax",null,{"$f":"BE142*$B$8","v":819743.34328665468},793127.73486325797,767376.28790887352,742460.94463753433,718354.55824968219,695030.86335405952,672464.44734994904,650630.72273858206,629505.90033354529,609066.96334099874,589291.64228146244,570158.39072584826,551646.36181929987,533735.38556726149,516405.94685902755,499639.1642048292,483416.76916328917,467721.08643683075,452535.01461335371,437842.00753319339,null,null,null,null,"Property Tax",null,{"$f":"CE142*$B$8","v":3525825.8172986722},{"$f":"CF142*$B$8","v":3441094.7207428967},{"$f":"CG142*$B$8","v":3358399.8446629941},{"$f":"CH142*$B$8","v":3277692.2555033411},{"$f":"CI142*$B$8","v":3198924.1956580169},{"$f":"CJ142*$B$8","v":3122049.0552109005},{"$f":"CK142*$B$8","v":3047021.3443548898},{"$f":"CL142*$B$8","v":2973796.6664739372},{"$f":"CM142*$B$8","v":2902331.6918719597},{"$f":"CN142*$B$8","v":2832584.1321330895},{"$f":"CO142*$B$8","v":2764512.7150980844},{"$f":"CP142*$B$8","v":2698077.1604420948},{"$f":"CQ142*$B$8","v":2633238.155839337},{"$f":"CR142*$B$8","v":2569957.3337005633},{"$f":"CS142*$B$8","v":2508197.2484695693},{"$f":"CT142*$B$8","v":2447921.3544653021},{"$f":"CU142*$B$8","v":2389093.9842564538},{"$f":"CV142*$B$8","v":2331680.3275557528},{"$f":"CW142*$B$8","v":2275646.4106214517},{"$f":"CX142*$B$8","v":2220959.0761538353}]
[null,"Total Operating Costs",null,{"$f":"SUM(D113:D117)","v":2572680.4613537737},{"$f":"SUM(E113:E117)","v":2500143.8658308368},{"$f":"SUM(F113:F117)","v":2434157.5035418235},{"$f":"SUM(G113:G117)","v":2374334.056419054},{"$f":"SUM(H113:H117)","v":2320312.048474431},{"$f":"SUM(I113:I117)","v":2271754.1859860294},{"$f":"SUM(J113:J117)","v":2228345.8055439494},{"$f":"SUM(K113:K117)","v":2189793.422971691},{"$f":"SUM(L113:L117)","v":2155823.3765919842},{"$f":"SUM(M113:M117)","v":2126180.5587293734},{"$f":"SUM(N113:N117)","v":1798756.5571301803},{"$f":"SUM(O113:O117)","v":2004481.9559402266},{"$f":"SUM(P113:P117)","v":1947790.9214683673},{"$f":"SUM(Q113:Q117)","v":1898004.4164242847},{"$f":"SUM(R113:R117)","v":1854589.5833333952},{"$f":"SUM(S113:S117)","v":1817058.9271249981},{"$f":"SUM(T113:T117)","v":1784966.5450494909},{"$f":"SUM(U113:U117)","v":1757904.6717262636},{"$f":"SUM(V113:V117)","v":1735500.5130175143},{"$f":"SUM(W113:W117)","v":1717413.3446196523},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF113:AF117)","v":26528932.857139159},{"$f":"SUM(AG113:AG117)","v":26657982.874958757},{"$f":"SUM(AH113:AH117)","v":26798857.383424848},{"$f":"SUM(AI113:AI117)","v":26951492.752660416},{"$f":"SUM(AJ113:AJ117)","v":27115833.824543457},{"$f":"SUM(AK113:AK117)","v":27291833.765760303},{"$f":"SUM(AL113:AL117)","v":27479453.928192325},{"$f":"SUM(AM113:AM117)","v":28513200.716449246},{"$f":"SUM(AN113:AN117)","v":28723977.462369177},{"$f":"SUM(AO113:AO117)","v":28946306.306312703},{"$f":"SUM(AP113:AP117)","v":29180180.085084505},{"$f":"SUM(AQ113:AQ117)","v":29425599.226323139},{"$f":"SUM(AR113:AR117)","v":29682571.649205282},{"$f":"SUM(AS113:AS117)","v":30785649.671317264},{"$f":"SUM(AT113:AT117)","v":31065781.921552513},{"$f":"SUM(AU113:AU117)","v":31357535.258899219},{"$f":"SUM(AV113:AV117)","v":31660946.69698837},{"$f":"SUM(AW113:AW117)","v":31976060.334277373},{"$f":"SUM(AX113:AX117)","v":32302927.289750256},{"$f":"SUM(AY113:AY117)","v":33476142.644020133},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF113:BF117)","v":4067039.8232866544},{"$f":"SUM(BG113:BG117)","v":4105370.1444632583},{"$f":"SUM(BH113:BH117)","v":4145863.5457008732},{"$f":"SUM(BI113:BI117)","v":4188517.9475853746},{"$f":"SUM(BJ113:BJ117)","v":4233332.7012564791},{"$f":"SUM(BK113:BK117)","v":4280308.5692209927},{"$f":"SUM(BL113:BL117)","v":4329447.7073342213},{"$f":"SUM(BM113:BM117)","v":4380753.6479225392},{"$f":"SUM(BN113:BN117)","v":4434231.284021182},{"$f":"SUM(BO113:BO117)","v":4489886.8547023879},{"$f":"SUM(BP113:BP117)","v":4547727.9314700793},{"$f":"SUM(BQ113:BQ117)","v":4607763.4056982379},{"$f":"SUM(BR113:BR117)","v":4670003.4770911373},{"$f":"SUM(BS113:BS117)","v":4734459.6431445368},{"$f":"SUM(BT113:BT117)","v":4801144.6895878483},{"$f":"SUM(BU113:BU117)","v":4870072.6817882257},{"$f":"SUM(BV113:BV117)","v":4941258.9570983546},{"$f":"SUM(BW113:BW117)","v":5014720.1181305973},{"$f":"SUM(BX113:BX117)","v":5090474.0269409949},{"$f":"SUM(BY113:BY117)","v":5168539.8001073888},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CF114:CF117)","v":4653720.1280186716},4591546.9176772963,4531861.0855360823,4474622.721193891,4419793.2706623776,4367335.5117153488,4317213.529989427,4269392.6958211651,4223839.6418061322,4180522.2410659455,4139409.5862095971,4100471.9689758383,4063680.8605437553,4029008.8924990701,3996429.8384440467,3965918.5962392688,3937451.1708658999,3911004.6578973876,3886557.2275699191,3864088.1094412724]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N106,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)","v":22659323.541190159},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D111-D118","v":8656923.0677535366},8688022.7218694761,8712779.3274585288,8731579.1666648369,8744782.6847325824,8752726.1497934889,8755723.2047952116,8754066.3185543157,8748028.1424649339,8737862.7789708003,9025677.6401200332,8780541.1465622783,8798018.141760163,8808786.677726645,8813378.6315853205,8812280.522957664,8805937.2840212993,8794755.714437712,8779107.6474541817,8759332.8512882274,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF111-AF118","v":59774085.198586553},59645035.180766955,59504160.67230086,59351525.303065293,59187184.231182247,59011184.289965406,58823564.127533384,57789817.339276463,57579040.593356535,57356711.749413006,57122837.970641203,56877418.829402566,56620446.406520426,55517368.384408444,55237236.1341732,54945482.796826489,54642071.358737335,54326957.721448332,54000090.765975453,52826875.411705576,null,null,null,null,"EBITDA",null,{"$f":"BF111-BF118","v":8990325.0767699815},8821421.1065928116,8651659.7928446345,8481030.1575746816,8309519.9228519751,8137115.5286463769,7963802.1495544752,7789563.7103972705,7614382.9007154293,7438241.1881868569,7261118.8309902716,7082994.8891375083,6903847.2347962521,6723652.5616239794,6542386.3931329828,6360023.0901053967,6176535.857076331,5991896.7479023421,5806076.670431613,5619045.3902914925,null,null,null,null,"EBITDA",null,{"$f":"CF111-CF118","v":25901471.033377819},{"$f":"CG111-CG118","v":25963644.24371919},26023330.075860407,26080568.440202598,26135397.89073411,26187855.64968114,26237977.63140706,26285798.465575323,26331351.519590355,26374668.920330543,26415781.575186893,26454719.19242065,26491510.300852735,26526182.268897418,26558761.322952442,26589272.56515722,26617739.990530588,26644186.503499102,26668633.933826569,26691103.051955216]
[null,"Before Tax Earnings",null,{"$f":"D121-D143-D131","v":-19617279.152891267},{"$f":"E121-E143-E131","v":-34324047.445538275},{"$f":"F121-F143-F131","v":-18352738.109480113},{"$f":"G121-G143-G131","v":-8715521.2524751164},{"$f":"H121-H143-H131","v":-8578628.5545901693},{"$f":"I121-I143-I131","v":-1315348.1015273286},{"$f":"J121-J143-J131","v":5949479.6234167311},{"$f":"K121-K143-K131","v":6091008.4239617232},{"$f":"L121-L143-L131","v":6235315.2189975241},{"$f":"M121-M143-M131","v":6383012.0751848323},{"$f":"N121-N143-N131","v":2636450.0554045714},{"$f":"O121-O143-O131","v":329763.88010631362},{"$f":"P121-P143-P131","v":2195851.8205039413},{"$f":"Q121-Q143-Q131","v":3615428.3279329082},{"$f":"R121-R143-R131","v":4719067.8621295653},{"$f":"S121-S143-S131","v":5022584.9699152745},{"$f":"T121-T143-T131","v":5336087.7082129437},{"$f":"U121-U143-U131","v":6672256.6176038217},{"$f":"V121-V143-V131","v":8020071.163693306},{"$f":"W121-W143-W131","v":8370558.0669229012},null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF121-AF143-AF131","v":38038418.410769284},{"$f":"AG121-AG143-AG131","v":33353000.195595369},{"$f":"AH121-AH143-AH131","v":34516382.635500625},{"$f":"AI121-AI143-AI131","v":35634179.525103852},{"$f":"AJ121-AJ143-AJ131","v":36713559.741739698},{"$f":"AK121-AK143-AK131","v":37760293.086799711},{"$f":"AL121-AL143-AL131","v":38777298.291755028},{"$f":"AM121-AM143-AM131","v":38937386.364042267},{"$f":"AN121-AN143-AN131","v":39509544.192698233},{"$f":"AO121-AO143-AO131","v":40014552.43963445},{"$f":"AP121-AP143-AP131","v":40544382.606286377},{"$f":"AQ121-AQ143-AQ131","v":41100852.60774266},{"$f":"AR121-AR143-AR131","v":41685863.784690186},{"$f":"AS121-AS143-AS131","v":41466868.542399347},{"$f":"AT121-AT143-AT131","v":42115023.21097631},{"$f":"AU121-AU143-AU131","v":42797971.138382412},{"$f":"AV121-AV143-AV131","v":43517996.028283715},{"$f":"AW121-AW143-AW131","v":44277490.535384692},{"$f":"AX121-AX143-AX131","v":45078962.131521292},{"$f":"AY121-AY143-AY131","v":45090502.256441362},null,null,null,null,"Before Tax Earnings",null,{"$f":"BF121-BF143-BF131","v":-10280072.838271458},{"$f":"BG121-BG143-BG131","v":-20198933.429410234},{"$f":"BH121-BH143-BH131","v":-9784668.2756870724},{"$f":"BI121-BI143-BI131","v":-3563791.7774432488},{"$f":"BJ121-BJ143-BJ131","v":-3634630.8922400735},{"$f":"BK121-BK143-BK131","v":1020391.0468076342},{"$f":"BL121-BL143-BL131","v":5679789.2347651478},{"$f":"BM121-BM143-BM131","v":5622090.2008121414},{"$f":"BN121-BN143-BN131","v":5569275.7665947089},{"$f":"BO121-BO143-BO131","v":5521618.7483037654},{"$f":"BP121-BP143-BP131","v":5479405.3200566899},{"$f":"BQ121-BQ143-BQ131","v":5442935.7536009131},{"$f":"BR121-BR143-BR131","v":5412525.1934264917},{"$f":"BS121-BS143-BS131","v":5388504.4691293957},{"$f":"BT121-BT143-BT131","v":5371220.9469573349},{"$f":"BU121-BU143-BU131","v":5361039.4225646313},{"$f":"BV121-BV143-BV131","v":5358343.0571021922},{"$f":"BW121-BW143-BW131","v":5363534.3588731615},{"$f":"BX121-BX143-BX131","v":5377036.212894639},{"$f":"BY121-BY143-BY131","v":5399292.9608213343},null,null,null,null,"Before Tax Earnings",null,{"$f":"CF121-CF143-CF131","v":-592981.60686299019},{"$f":"CG121-CG143-CG131","v":-12562126.391804045},-10385208.439331243,-8344808.7955080643,-6426261.2021940295,-4618400.338783972,-2917086.3131237887,-1307574.1327087209,-762320.94315806963,-423849.66081162542,{"$f":"CP121-CP143-CP131","v":-72825.430268708616},{"$f":"CQ121-CQ143-CQ131","v":291519.34143594652},{"$f":"CR121-CR143-CR131","v":669987.96206247248},1063421.3179113213,1472699.8291607182,1898745.5014195871,2342524.0783497505,2805047.3004528992,3287375.2753717341,3790618.9653213164]
[null,"ITC",null,{"$f":"-C127*0.3","v":43660927.38476637},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,{"$f":"AO112*AO105","v":0},{"$f":"AP112*AP105","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D122*$B$6-D123","v":-47780556.006873533},{"$f":"E122*$B$6-E123","v":-7208049.9635630371},{"$f":"F122*$B$6-F123","v":-3854075.0029908237},-1830259.4630197743,-1801511.9964639356,-276223.10132073902,1249390.7209175136,1279111.7690319619,1309416.19598948,1340432.5357888148,{"$f":"N122*$B$6-N123","v":553654.51163495996},{"$f":"O122*$B$6-O123","v":69250.414822325853},461128.88230582763,759239.94886591064,991004.25104720867,1054742.8436822076,1120578.418724718,1401173.8896968025,1684214.9443755941,1757817.1940538092,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF122*$B$6-AF123","v":7988067.8662615493},{"$f":"AG122*$B$6-AG123","v":7004130.0410750275},{"$f":"AH122*$B$6-AH123","v":7248440.3534551309},7483177.7002718085,7709847.5457653366,7929661.5482279388,8143232.641268556,8176851.136448876,8297004.2804666283,8403056.0123232342,{"$f":"AP122*$B$6-AP123","v":8514320.3473201394},{"$f":"AQ122*$B$6-AQ123","v":8631179.0476259589},8754031.3947849385,8708042.3939038627,8844154.8743050247,8987573.9390603062,9138779.1659395806,9298273.0124307852,9466582.0476194713,9469005.4738526866,null,null,null,null,"Federal Tax",null,{"$f":"BF122*$B$6-BF123","v":-2158815.2960370062},{"$f":"BG122*$B$6-BG123","v":-4241776.020176149},{"$f":"BH122*$B$6-BH123","v":-2054780.3378942851},-748396.27326308226,-763272.48737041536,214282.11982960318,1192755.739300681,1180638.9421705496,1169547.9109848889,1159539.9371437908,{"$f":"BP122*$B$6-BP123","v":1150675.1172119048},{"$f":"BQ122*$B$6-BQ123","v":1143016.5082561916},1136630.2906195633,1131585.9385171731,1127956.3988610404,1125818.2787385725,1125252.0419914604,1126342.215363364,1129177.6047078741,1133851.5217724801,null,null,null,null,"Federal Tax",null,{"$f":"CF122*$B$6-CF123","v":-124526.13744122794},{"$f":"CG122*$B$6-CG123","v":-2638046.5422788495},{"$f":"CH122*$B$6-CH123","v":-2180893.7722595609},-1752409.8470566934,-1349514.8524607462,-969864.07114463404,-612588.12575599563,-274590.56786883139,-160087.39806319462,-89008.428770441329,{"$f":"CP122*$B$6-CP123","v":-15293.340356428809},{"$f":"CQ122*$B$6-CQ123","v":61219.061701548766},140697.47203311921,223318.47676137747,309266.9641237508,398736.55529811326,491930.05645344756,589059.93309510883,690348.80782806408,796029.98271747644]
[]
[]
[{"$f":"IRR(C127:X127,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(C138:C139)","v":-145536424.61588791},{"$f":"D121-D124-D119","v":56437479.074627072},{"$f":"E121-E124-E119","v":15896072.685432512},12566854.330449352,10561838.629684612,10546294.681196518,9028949.2511142287,7506332.483877698,7474954.5495223533,7438611.9464754537,7397430.2431819858,{"$f":"N121-N124-N119","v":-14187300.412705086},{"$f":"O121-O124-O119","v":8711290.7317399532},8336889.2594543351,8049546.728860734,7822374.3805381116,7757537.6792754568,7685358.8652965818,7393581.824740909,7094892.7030785875,7001515.6572344182,{"$f":"C138*-0.3","v":35639279.419232346},null,null,null,null,{"$f":"IRR(AE127:AZ127,0.1)","v":7.9930286382263294E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF106,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-542601695.49071598},{"$f":"AF121-AF124-AF119","v":51786017.332325004},{"$f":"AG121-AG124-AG119","v":52640905.139691927},52255720.318845727,51868347.602793485,51477336.685416907,51081522.74173747,50680331.486264825,49612966.202827588,49282036.312889904,48953655.737089768,{"$f":"AP121-AP124-AP119","v":48608517.623321064},{"$f":"AQ121-AQ124-AQ119","v":48246239.781776607},47866415.011735484,46809325.990504578,46393081.259868175,45957908.857766181,45503292.19279775,45028684.709017545,44533508.718355983,43357869.937852889,{"$f":"AE127*-0.5","v":271300847.74535799},null,null,{"$f":"IRR(BE127:BZ127,0.1)","v":8.7809531056888268E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF106,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$29)","v":-81974334.328665465},{"$f":"BF121-BF124","v":11149140.372806989},{"$f":"BG121-BG124","v":13063197.126768962},10706440.13073892,9229426.4308377635,9072792.4102223907,7922833.4088167734,6771046.4102537939,6608924.7682267204,{"$f":"BN121-BN124","v":6444834.9897305407},{"$f":"BO121-BO124","v":6278701.2510430664},6110443.7137783673,5939978.380881317,5767216.9441766888,5592066.6231068065,5414429.9942719424,5234204.8113668244,5051283.8150848709,4865554.5325389784,4676899.0657237386,4485193.8685190119,{"$f":"BE127*-0.5","v":40987167.164332733},null,null,{"$f":"IRR(CE127:CZ127,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(CE138:CE139)","v":-352582581.72986722},{"$f":"CF121-CF124","v":26025997.170819048},{"$f":"CG121-CG124","v":28601690.785998039},28204223.848119967,27832978.287259292,27484912.743194856,27157719.720825773,26850565.757163055,26560389.033444155,26491438.917653549,26463677.349100985,26431074.915543322,26393500.130719103,26350812.828819614,26302863.79213604,26249494.35882869,26190536.009859107,26125809.93407714,26055126.570403993,25978285.125998504,25895073.069237739,{"$f":"CY141","v":211549549.03792033}]
[{"$f":"IRR(C128:X128,0.1)","v":0.12059360231448979},"ROE",{"$f":"-C149","v":-12469447.185684197},{"$f":"D127-D131-D134-D144-D123+D119","v":1910944.0139772519},{"$f":"E127-E131-E134-E144-E123+E119","v":1913074.7942767497},{"$f":"F127-F131-F134-F144-F123+F119","v":1909072.668917397},{"$f":"G127-G131-G134-G144-G123+G119","v":1899186.7059269408},{"$f":"H127-H131-H134-H144-H123+H119","v":1883642.7574388469},{"$f":"I127-I131-I134-I144-I123+I119","v":1862644.6306872703},{"$f":"J127-J131-J134-J144-J123+J119","v":1836375.1667814525},{"$f":"K127-K131-K134-K144-K123+K119","v":1804997.2324261079},{"$f":"L127-L131-L134-L144-L123+L119","v":1768654.6293792082},{"$f":"M127-M131-M134-M144-M123+M119","v":1727472.9260857403},{"$f":"N127-N131-N134-N144-N123+N119","v":-372040.64501661062},{"$f":"O127-O131-O134-O144-O123+O119","v":-618326.09033176862},{"$f":"P127-P131-P134-P144-P123+P119","v":-659778.26030020008},{"$f":"Q127-Q131-Q134-Q144-Q123+Q119","v":-709293.06287017837},{"$f":"R127-R131-R134-R144-R123+R119","v":-766588.46260449814},{"$f":"S127-S131-S134-S144-S123+S119","v":-831425.16386715288},{"$f":"T127-T131-T134-T144-T123+T119","v":-903603.97784602793},{"$f":"U127-U131-U134-U144-U123+U119","v":-982963.45579716773},{"$f":"V127-V131-V134-V144-V123+V119","v":-1069377.7685932657},{"$f":"W127-W131-W134-W144-W123+W119","v":-1162754.814437435},{"$f":"X127","v":35639279.419232346},null,null,null,null,{"$f":"IRR(AE128:AZ128,0.1)","v":0.10506779827433643},"ROE",{"$f":"-AE149","v":-217040678.19628641},{"$f":"AF127-AF131-AF134-AF144-AF123+AF119","v":24516059.672336452},{"$f":"AG127-AG131-AG134-AG144-AG123+AG119","v":24310729.180019096},{"$f":"AH127-AH131-AH134-AH144-AH123+AH119","v":24090888.291179001},{"$f":"AI127-AI131-AI134-AI144-AI123+AI119","v":23856328.820973448},{"$f":"AJ127-AJ131-AJ134-AJ144-AJ123+AJ119","v":23606822.969250895},{"$f":"AK127-AK131-AK134-AK144-AK123+AK119","v":23342122.790507913},{"$f":"AL127-AL131-AL134-AL144-AL123+AL119","v":23061959.62574584},{"$f":"AM127-AM131-AM134-AM144-AM123+AM119","v":22106759.26476007},{"$f":"AN127-AN131-AN134-AN144-AN123+AN119","v":21794778.217307374},{"$f":"AO127-AO131-AO134-AO144-AO123+AO119","v":21466397.641507238},{"$f":"AP127-AP131-AP134-AP144-AP123+AP119","v":21121259.527738534},{"$f":"AQ127-AQ131-AQ134-AQ144-AQ123+AQ119","v":20758981.686194077},{"$f":"AR127-AR131-AR134-AR144-AR123+AR119","v":20379156.916152954},{"$f":"AS127-AS131-AS134-AS144-AS123+AS119","v":19322067.894922044},{"$f":"AT127-AT131-AT134-AT144-AT123+AT119","v":18905823.164285645},{"$f":"AU127-AU131-AU134-AU144-AU123+AU119","v":18470650.762183651},{"$f":"AV127-AV131-AV134-AV144-AV123+AV119","v":18016034.09721522},{"$f":"AW127-AW131-AW134-AW144-AW123+AW119","v":17541426.613435015},{"$f":"AX127-AX131-AX134-AX144-AX123+AX119","v":17046250.622773457},{"$f":"AY127-AY131-AY134-AY144-AY123+AY119","v":15870611.842270359},{"$f":"AZ127","v":271300847.74535799},null,null,{"$f":"IRR(BE128:BZ128,0.1)","v":0.25287144460576161},"ROE",{"$f":"-BE149","v":-10148933.115205923},{"$f":"BF127-BF131-BF134-BF144-BF123","v":3091417.3121297397},{"$f":"BG127-BG131-BG134-BG144-BG123","v":2939720.8410093421},{"$f":"BH127-BH131-BH134-BH144-BH123","v":2786433.9517338285},{"$f":"BI127-BI131-BI134-BI144-BI123","v":2631502.3158853892},{"$f":"BJ127-BJ131-BJ134-BJ144-BJ123","v":2474868.2952700164},{"$f":"BK127-BK131-BK134-BK144-BK123","v":2316470.8419039361},{"$f":"BL127-BL131-BL134-BL144-BL123","v":2156245.3913804949},{"$f":"BM127-BM131-BM134-BM144-BM123","v":1994123.7493534209},{"$f":"BN127-BN131-BN134-BN144-BN123","v":1830033.9708572412},{"$f":"BO127-BO131-BO134-BO144-BO123","v":1663900.2321697669},{"$f":"BP127-BP131-BP134-BP144-BP123","v":1495642.6949050678},{"$f":"BQ127-BQ131-BQ134-BQ144-BQ123","v":1325177.3620080175},{"$f":"BR127-BR131-BR134-BR144-BR123","v":1152415.9253033893},{"$f":"BS127-BS131-BS134-BS144-BS123","v":977265.60423350707},{"$f":"BT127-BT131-BT134-BT144-BT123","v":799628.97539864294},{"$f":"BU127-BU131-BU134-BU144-BU123","v":619403.7924935245},{"$f":"BV127-BV131-BV134-BV144-BV123","v":436482.7962115719},{"$f":"BW127-BW131-BW134-BW144-BW123","v":250753.51366567845},{"$f":"BX127-BX131-BX134-BX144-BX123","v":62098.046850439627},{"$f":"BY127-BY131-BY134-BY144-BY123","v":-129607.15035428759},{"$f":"BZ127","v":40987167.164332733},null,null,{"$f":"IRR(CE128:CZ128,0.1)","v":0.15361054031711507},"ROE",{"$f":"-CE149","v":-46844491.148367487},{"$f":"CF127-CF131-CF134-CF144-CF123+CF119","v":5981368.2157921754},{"$f":"CG127-CG131-CG134-CG144-CG123+CG119","v":5988532.9813272562},5991635.1145524858,5990601.2645081719,5985351.764659686,5975800.3901710398,5961854.1014748802,5943412.7734951889,5920368.9098458122,5892607.3412932474,{"$f":"CP127-CP131-CP134-CP144-CP123+CP119","v":5860004.9077355843},{"$f":"CQ127-CQ131-CQ134-CQ144-CQ123+CQ119","v":5822430.1229113657},5779742.8210118767,5731793.7843283024,5678424.3510209545,5619466.0020513684,5554739.9262694027,5484056.5625962559,5407215.1181907672,5324003.0614300016,{"$f":"CZ127","v":211549549.03792033}]
[]
[]
[null,"Interest",null,{"$f":"C135*$B$7","v":3533010.0359438555},3426162.6718862355,3313972.9396257349,3196173.7207522094,3072484.5409350079,2942610.9021269456,2806243.5813784804,2663057.8945925925,2512712.9234674098,2354850.703785968,3152116.6236210358,2901508.9312184951,2638370.8541958272,2362075.8733220259,2071966.1434045346,1767350.9269911684,1447504.9497571343,1111666.6736613982,759036.48376087542,388774.78436532652,null,null,null,null,null,null,"Interest",null,{"$f":"AE135*$B$7","v":16278050.864721481},15785760.492150633,15268855.600951243,14726105.465191884,14156217.822644556,13557835.797969863,12929534.672061436,12269818.489857584,11577116.498543544,10849779.4076638,10086075.462240068,9284186.3195451479,8442202.7197154853,7558119.9398943381,6629833.0210821331,5655131.7563293185,4631695.428338863,3557087.2839488853,2428748.7323394078,1243993.2531494563,null,null,null,null,"Interest",null,{"$f":"BE135*$B$7","v":2875531.0493083447},2788567.5508300974,2697255.8774279375,2601378.6203556694,2500707.5004297877,2395002.8245076123,2284012.9147893279,2167473.5095851291,2045107.1341207207,1916622.4398830917,1781713.5109335815,1640059.1355365955,1491322.0413697604,1335148.0924945835,1171165.4461756477,998983.66754076502,818192.79997413838,628362.38902918028,429040.45753697428,219752.42947015801,null,null,null,null,"Interest",null,{"$f":"CE135*$B$7","v":13272605.825370789},{"$f":"CF135*$B$7","v":13072834.060444118},{"$f":"CG135*$B$7","v":12863073.707271116},{"$f":"CH135*$B$7","v":12642825.336439464},{"$f":"CI135*$B$7","v":12411564.547066228},{"$f":"CJ135*$B$7","v":12168740.718224332},{"$f":"CK135*$B$7","v":11913775.697940342},{"$f":"CL135*$B$7","v":11646062.42664215},{"$f":"CM135*$B$7","v":11364963.49177905},{"$f":"CN135*$B$7","v":11069809.610172793},{"$f":"CO135*$B$7","v":10759898.034486227},{"$f":"CP135*$B$7","v":10434490.880015329},{"$f":"CQ135*$B$7","v":10092813.367820887},{"$f":"CR135*$B$7","v":9734051.9800167214},{"$f":"CS135*$B$7","v":9357352.5228223484},{"$f":"CT135*$B$7","v":8961818.0927682575},{"$f":"CU135*$B$7","v":8546506.941211462},{"$f":"CV135*$B$7","v":8110430.2320768274},{"$f":"CW135*$B$7","v":7652549.6874854602},{"$f":"CX135*$B$7","v":7171775.115664524}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C148)","v":5669957.3170962455},{"$f":"-PMT($B$7,20,$C148)","v":5669957.3170962455},5669957.3170962455,5669957.3170962455,5669957.3170962455,5669957.3170962455,5669957.3170962455,5669957.3170962455,5669957.3170962455,5669957.3170962455,{"$f":"-PMT($B$7,20,$C148)","v":5669957.3170962455},{"$f":"-PMT($B$7,20,$C148)","v":5669957.3170962455},5669957.3170962455,5669957.3170962455,5669957.3170962455,5669957.3170962455,5669957.3170962455,5669957.3170962455,5669957.3170962455,5669957.3170962455,null,null,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE148)","v":26123858.316138431},{"$f":"-PMT($B$7,20,$AE148)","v":26123858.316138431},26123858.316138431,26123858.316138431,26123858.316138431,26123858.316138431,26123858.316138431,26123858.316138431,26123858.316138431,26123858.316138431,26123858.316138431,26123858.316138431,26123858.316138431,26123858.316138431,26123858.316138431,26123858.316138431,26123858.316138431,26123858.316138431,26123858.316138431,26123858.316138431,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE148)","v":4614801.0188732995},{"$f":"-PMT($B$7,20,$BE148)","v":4614801.0188732995},4614801.0188732995,4614801.0188732995,4614801.0188732995,4614801.0188732995,4614801.0188732995,4614801.0188732995,4614801.0188732995,4614801.0188732995,4614801.0188732995,4614801.0188732995,4614801.0188732995,4614801.0188732995,4614801.0188732995,4614801.0188732995,4614801.0188732995,4614801.0188732995,4614801.0188732995,4614801.0188732995,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$CE148)","v":17268041.123904169},{"$f":"-PMT($B$7,30,$CE148)","v":17268041.123904169},17268041.123904169,17268041.123904169,17268041.123904169,17268041.123904169,17268041.123904169,17268041.123904169,17268041.123904169,17268041.123904169,17268041.123904169,17268041.123904169,17268041.123904169,17268041.123904169,17268041.123904169,17268041.123904169,17268041.123904169,17268041.123904169,17268041.123904169,17268041.123904169]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N119)*$A148","v":2494313.1545756082},{"$f":"-PMT($B$7,10,$N119)*$A148","v":2494313.1545756082},2494313.1545756082,2494313.1545756082,2494313.1545756082,2494313.1545756082,2494313.1545756082,2494313.1545756082,2494313.1545756082,2494313.1545756082]
[null,"Sinking Fund",null,{"$f":"D133+D132-D131","v":2136947.2811523899},{"$f":"E133+E132-E131","v":2243794.64521001},{"$f":"F133+F132-F131","v":2355984.3774705105},{"$f":"G133+G132-G131","v":2473783.5963440361},{"$f":"H133+H132-H131","v":2597472.7761612376},{"$f":"I133+I132-I131","v":2727346.4149692999},{"$f":"J133+J132-J131","v":2863713.7357177651},{"$f":"K133+K132-K131","v":3006899.422503653},{"$f":"L133+L132-L131","v":3157244.3936288357},{"$f":"M133+M132-M131","v":3315106.6133102775},{"$f":"N133+N132-N131","v":5012153.8480508178},{"$f":"O133+O132-O131","v":5262761.5404533576},{"$f":"P133+P132-P131","v":5525899.6174760256},{"$f":"Q133+Q132-Q131","v":5802194.5983498273},{"$f":"R133+R132-R131","v":6092304.3282673191},{"$f":"S133+S132-S131","v":6396919.5446806848},{"$f":"T133+T132-T131","v":6716765.5219147187},{"$f":"U133+U132-U131","v":7052603.7980104554},{"$f":"V133+V132-V131","v":7405233.9879109776},{"$f":"W133+W132-W131","v":7775495.687306527},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF132-AF131","v":9845807.4514169507},{"$f":"AG132-AG131","v":10338097.823987799},10855002.715187188,11397752.850946547,11967640.493493875,12566022.518168569,13194323.644076996,13854039.826280847,14546741.817594888,15274078.908474632,16037782.853898363,16839671.996593282,17681655.596422948,18565738.376244094,19494025.295056298,20468726.559809111,21492162.887799568,22566771.032189548,23695109.583799023,24879865.062988974,null,null,null,null,"Sinking Fund",null,{"$f":"BF132-BF131","v":1739269.9695649548},{"$f":"BG132-BG131","v":1826233.4680432021},1917545.141445362,2013422.3985176301,2114093.5184435118,2219798.1943656872,2330788.1040839716,2447327.5092881704,2569693.884752579,2698178.578990208,2833087.5079397177,2974741.8833367042,3123478.9775035391,3279652.9263787158,3443635.5726976516,3615817.3513325346,3796608.2188991611,3986438.6298441193,4185760.561336325,4395048.5894031413,null,null,null,null,"Sinking Fund",null,{"$f":"CF133+CF132-CF131","v":3995435.29853338},{"$f":"CG133+CG132-CG131","v":4195207.0634600502},4404967.4166330528,4625215.7874647044,4856476.5768379401,5099300.4056798369,5354265.4259638265,5621978.6972620189,5903077.6321251187,6198231.5137313753,{"$f":"CP133+CP132-CP131","v":6508143.0894179419},{"$f":"CQ133+CQ132-CQ131","v":6833550.2438888401},7175227.7560832817,7533989.1438874472,7910688.6010818202,8306223.0311359111,8721534.1826927066,9157610.8918273412,9615491.4364187084,10096266.008239646]
[null,"Mortgage Balance",{"$f":"C148","v":70660200.718877107},{"$f":"C135-D134","v":68523253.43772471},{"$f":"D135-E134","v":66279458.792514697},{"$f":"E135-F134","v":63923474.415044188},{"$f":"F135-G134","v":61449690.81870015},{"$f":"G135-H134","v":58852218.042538911},{"$f":"H135-I134","v":56124871.627569608},{"$f":"I135-J134","v":53261157.891851842},{"$f":"J135-K134","v":50254258.469348192},{"$f":"K135-L134","v":47097014.075719357},{"$f":"(N119*$A$54)+L135-M134","v":63042332.472420715},{"$f":"M135-N134","v":58030178.624369897},{"$f":"N135-O134","v":52767417.083916537},{"$f":"O135-P134","v":47241517.466440514},{"$f":"P135-Q134","v":41439322.868090689},{"$f":"Q135-R134","v":35347018.539823368},{"$f":"R135-S134","v":28950098.995142683},{"$f":"S135-T134","v":22233333.473227963},{"$f":"T135-U134","v":15180729.675217507},{"$f":"U135-V134","v":7775495.6873065298},{"$f":"V135-W134","v":0},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE148","v":325561017.2944296},{"$f":"AE135-AF134","v":315715209.84301263},{"$f":"AF135-AG134","v":305377112.01902485},{"$f":"AG135-AH134","v":294522109.30383766},{"$f":"AH135-AI134","v":283124356.45289111},{"$f":"AI135-AJ134","v":271156715.95939726},{"$f":"AJ135-AK134","v":258590693.44122869},{"$f":"AK135-AL134","v":245396369.79715168},{"$f":"AL135-AM134","v":231542329.97087085},{"$f":"AM135-AN134","v":216995588.15327597},{"$f":"(AP119*$A$54)+AN135-AO134","v":201721509.24480134},{"$f":"AO135-AP134","v":185683726.39090297},{"$f":"AP135-AQ134","v":168844054.3943097},{"$f":"AQ135-AR134","v":151162398.79788676},{"$f":"AR135-AS134","v":132596660.42164266},{"$f":"AS135-AT134","v":113102635.12658636},{"$f":"AT135-AU134","v":92633908.566777259},{"$f":"AU135-AV134","v":71141745.678977698},{"$f":"AV135-AW134","v":48574974.64678815},{"$f":"AW135-AX134","v":24879865.062989127},{"$f":"AX135-AY134","v":1.5273690223693848E-7},null,null,null,null,"Mortgage Balance",{"$f":"BE148","v":57510620.986166894},{"$f":"BE135-BF134","v":55771351.016601942},{"$f":"BF135-BG134","v":53945117.548558742},{"$f":"BG135-BH134","v":52027572.407113381},{"$f":"BH135-BI134","v":50014150.00859575},{"$f":"BI135-BJ134","v":47900056.49015224},{"$f":"BJ135-BK134","v":45680258.295786552},{"$f":"BK135-BL134","v":43349470.191702582},{"$f":"BL135-BM134","v":40902142.682414412},{"$f":"BM135-BN134","v":38332448.797661833},{"$f":"(BP119*$A$54)+BN135-BO134","v":35634270.218671627},{"$f":"BO135-BP134","v":32801182.710731909},{"$f":"BP135-BQ134","v":29826440.827395204},{"$f":"BQ135-BR134","v":26702961.849891666},{"$f":"BR135-BS134","v":23423308.923512951},{"$f":"BS135-BT134","v":19979673.3508153},{"$f":"BT135-BU134","v":16363855.999482766},{"$f":"BU135-BV134","v":12567247.780583605},{"$f":"BV135-BW134","v":8580809.1507394854},{"$f":"BW135-BX134","v":4395048.5894031599},{"$f":"BX135-BY134","v":1.862645149230957E-8},null,null,null,null,"Mortgage Balance",{"$f":"CE148","v":265452116.50741574},{"$f":"CE135-CF134","v":261456681.20888236},{"$f":"CF135-CG134","v":257261474.14542231},{"$f":"CG135-CH134","v":252856506.72878927},{"$f":"CH135-CI134","v":248231290.94132456},{"$f":"CI135-CJ134","v":243374814.36448663},{"$f":"CJ135-CK134","v":238275513.95880681},{"$f":"CK135-CL134","v":232921248.53284299},{"$f":"CL135-CM134","v":227299269.83558097},{"$f":"CM135-CN134","v":221396192.20345587},{"$f":"CN135-CO134","v":215197960.6897245},{"$f":"CO135-CP134","v":208689817.60030657},{"$f":"CP135-CQ134","v":201856267.35641772},{"$f":"CQ135-CR134","v":194681039.60033444},{"$f":"CR135-CS134","v":187147050.45644698},{"$f":"CS135-CT134","v":179236361.85536516},{"$f":"CT135-CU134","v":170930138.82422924},{"$f":"CU135-CV134","v":162208604.64153653},{"$f":"CV135-CW134","v":153050993.74970919},{"$f":"CW135-CX134","v":143435502.31329048},{"$f":"CX135-CY134","v":133339236.30505084}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D106,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-118797598.06410784},{"$f":"-($C138)/20","v":5939879.903205392},{"$f":"-($C138)/20","v":5939879.903205392},5939879.903205392,5939879.903205392,5939879.903205392,5939879.903205392,5939879.903205392,5939879.903205392,5939879.903205392,5939879.903205392,5939879.903205392,5939879.903205392,5939879.903205392,5939879.903205392,5939879.903205392,5939879.903205392,5939879.903205392,5939879.903205392,5939879.903205392,5939879.903205392]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D106,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.9","v":-26738826.551780071},{"$f":"-($C139)/10","v":2673882.6551780072},{"$f":"-($C139)/10","v":2673882.6551780072},2673882.6551780072,2673882.6551780072,2673882.6551780072,2673882.6551780072,2673882.6551780072,2673882.6551780072,2673882.6551780072,2673882.6551780072,{"$f":"$N119/10","v":2265932.3541190159},2265932.3541190159,2265932.3541190159,2265932.3541190159,2265932.3541190159,2265932.3541190159,2265932.3541190159,2265932.3541190159,2265932.3541190159,2265932.3541190159,null,null,null,null,null,null,"Depr",null,{"$f":"-($AE127)/40","v":13565042.387267899},{"$f":"-($AE127)/40","v":13565042.387267899},13565042.387267899,13565042.387267899,13565042.387267899,13565042.387267899,13565042.387267899,13565042.387267899,13565042.387267899,13565042.387267899,13565042.387267899,13565042.387267899,13565042.387267899,13565042.387267899,13565042.387267899,13565042.387267899,13565042.387267899,13565042.387267899,13565042.387267899,13565042.387267899,null,null,null,null,"Depr",null,{"$f":"-($BE127)/25","v":3278973.3731466187},{"$f":"-($BE127)/25","v":3278973.3731466187},3278973.3731466187,3278973.3731466187,3278973.3731466187,3278973.3731466187,3278973.3731466187,3278973.3731466187,3278973.3731466187,3278973.3731466187,3278973.3731466187,3278973.3731466187,3278973.3731466187,3278973.3731466187,3278973.3731466187,3278973.3731466187,3278973.3731466187,3278973.3731466187,3278973.3731466187,3278973.3731466187,null,null,null,null,"Depr",{"$f":"-((HLOOKUP(CF106,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$211)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-352582581.72986722},{"$f":"-($CE139)/50","v":7051651.6345973443},{"$f":"-($CE139)/50","v":7051651.6345973443},7051651.6345973443,7051651.6345973443,7051651.6345973443,7051651.6345973443,7051651.6345973443,7051651.6345973443,7051651.6345973443,7051651.6345973443,7051651.6345973443,7051651.6345973443,7051651.6345973443,7051651.6345973443,7051651.6345973443,7051651.6345973443,7051651.6345973443,7051651.6345973443,7051651.6345973443,7051651.6345973443]
[null,"Accum Depreciation",null,{"$f":"SUM($D138:D139)","v":8613762.5583833996},{"$f":"SUM($D138:E139)","v":17227525.116766799},{"$f":"SUM($D138:F139)","v":25841287.675150197},{"$f":"SUM($D138:G139)","v":34455050.233533598},{"$f":"SUM($D138:H139)","v":43068812.791917004},{"$f":"SUM($D138:I139)","v":51682575.350300416},{"$f":"SUM($D138:J139)","v":60296337.908683822},{"$f":"SUM($D138:K139)","v":68910100.467067227},{"$f":"SUM($D138:L139)","v":77523863.025450632},{"$f":"SUM($D138:M139)","v":86137625.583834037},{"$f":"SUM($D138:N139)","v":94343437.84115845},{"$f":"SUM($D138:O139)","v":102549250.09848286},{"$f":"SUM($D138:P139)","v":110755062.35580727},{"$f":"SUM($D138:Q139)","v":118960874.61313169},{"$f":"SUM($D138:R139)","v":127166686.8704561},{"$f":"SUM($D138:S139)","v":135372499.1277805},{"$f":"SUM($D138:T139)","v":143578311.38510486},{"$f":"SUM($D138:U139)","v":151784123.64242923},{"$f":"SUM($D138:V139)","v":159989935.8997536},{"$f":"SUM($D138:W139)","v":168195748.157078},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE139:AF139)","v":13565042.387267899},{"$f":"SUM($AE139:AG139)","v":27130084.774535798},{"$f":"SUM($AE139:AH139)","v":40695127.161803693},{"$f":"SUM($AE139:AI139)","v":54260169.549071595},{"$f":"SUM($AE139:AJ139)","v":67825211.936339498},{"$f":"SUM($AE139:AK139)","v":81390254.3236074},{"$f":"SUM($AE139:AL139)","v":94955296.710875303},{"$f":"SUM($AE139:AM139)","v":108520339.09814321},{"$f":"SUM($AE139:AN139)","v":122085381.48541111},{"$f":"SUM($AE139:AO139)","v":135650423.872679},{"$f":"SUM($AE139:AP139)","v":149215466.25994688},{"$f":"SUM($AE139:AQ139)","v":162780508.64721477},{"$f":"SUM($AE139:AR139)","v":176345551.03448266},{"$f":"SUM($AE139:AS139)","v":189910593.42175055},{"$f":"SUM($AE139:AT139)","v":203475635.80901843},{"$f":"SUM($AE139:AU139)","v":217040678.19628632},{"$f":"SUM($AE139:AV139)","v":230605720.58355421},{"$f":"SUM($AE139:AW139)","v":244170762.9708221},{"$f":"SUM($AE139:AX139)","v":257735805.35808998},{"$f":"SUM($AE139:AY139)","v":271300847.74535787},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BE139:BF139)","v":3278973.3731466187},{"$f":"SUM($BE139:BG139)","v":6557946.7462932374},{"$f":"SUM($BE139:BH139)","v":9836920.1194398552},{"$f":"SUM($BE139:BI139)","v":13115893.492586475},{"$f":"SUM($BE139:BJ139)","v":16394866.865733095},{"$f":"SUM($BE139:BK139)","v":19673840.238879714},{"$f":"SUM($BE139:BL139)","v":22952813.612026334},{"$f":"SUM($BE139:BM139)","v":26231786.985172953},{"$f":"SUM($BE139:BN139)","v":29510760.358319573},{"$f":"SUM($BE139:BO139)","v":32789733.731466193},{"$f":"SUM($BE139:BP139)","v":36068707.104612812},{"$f":"SUM($BE139:BQ139)","v":39347680.477759428},{"$f":"SUM($BE139:BR139)","v":42626653.850906044},{"$f":"SUM($BE139:BS139)","v":45905627.22405266},{"$f":"SUM($BE139:BT139)","v":49184600.597199276},{"$f":"SUM($BE139:BU139)","v":52463573.970345892},{"$f":"SUM($BE139:BV139)","v":55742547.343492508},{"$f":"SUM($BE139:BW139)","v":59021520.716639124},{"$f":"SUM($BE139:BX139)","v":62300494.08978574},{"$f":"SUM($BE139:BY139)","v":65579467.462932356},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CF139:CF139)","v":7051651.6345973443},{"$f":"SUM($CF139:CG139)","v":14103303.269194689},{"$f":"SUM($CF139:CH139)","v":21154954.903792031},{"$f":"SUM($CF139:CI139)","v":28206606.538389377},{"$f":"SUM($CF139:CJ139)","v":35258258.172986723},{"$f":"SUM($CF139:CK139)","v":42309909.80758407},{"$f":"SUM($CF139:CL139)","v":49361561.442181416},{"$f":"SUM($CF139:CM139)","v":56413213.076778762},{"$f":"SUM($CF139:CN139)","v":63464864.711376108},{"$f":"SUM($CF139:CO139)","v":70516516.345973447},{"$f":"SUM($CF139:CP139)","v":77568167.980570793},{"$f":"SUM($CF139:CQ139)","v":84619819.615168139},{"$f":"SUM($CF139:CR139)","v":91671471.249765486},{"$f":"SUM($CF139:CS139)","v":98723122.884362832},{"$f":"SUM($CF139:CT139)","v":105774774.51896018},{"$f":"SUM($CF139:CU139)","v":112826426.15355752},{"$f":"SUM($CF139:CV139)","v":119878077.78815487},{"$f":"SUM($CF139:CW139)","v":126929729.42275222},{"$f":"SUM($CF139:CX139)","v":133981381.05734956},{"$f":"SUM($CF139:CY139)","v":141033032.69194689}]
[null,"End Year Book Value",null,{"$f":"-$C127-D140","v":136922662.0575045},{"$f":"-$C127-E140","v":128308899.49912111},119695136.94073771,111081374.38235432,102467611.82397091,93853849.265587494,85240086.707204089,76626324.148820683,68012561.590437278,{"$f":"-$C127-M140+$N119","v":82058122.573244035},{"$f":"-$C127-N140+$N119","v":73852310.315919623},{"$f":"-$C127-O140+$N119","v":65646498.05859521},{"$f":"-$C127-P140+$N119","v":57440685.801270798},{"$f":"-$C127-Q140+$N119","v":49234873.543946385},{"$f":"-$C127-R140+$N119","v":41029061.286621973},{"$f":"-$C127-S140+$N119","v":32823249.029297572},{"$f":"-$C127-T140+$N119","v":24617436.771973204},{"$f":"-$C127-U140+$N119","v":16411624.514648836},{"$f":"-$C127-V140+$N119","v":8205812.2573244683},{"$f":"-$C127-W140+$N119","v":7.0780515670776367E-8},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE127-AF140","v":529036653.10344809},{"$f":"-$AE127-AG140","v":515471610.71618021},{"$f":"-$AE127-AH140","v":501906568.32891226},{"$f":"-$AE127-AI140","v":488341525.94164437},{"$f":"-$AE127-AJ140","v":474776483.55437648},{"$f":"-$AE127-AK140","v":461211441.1671086},{"$f":"-$AE127-AL140","v":447646398.77984071},{"$f":"-$AE127-AM140","v":434081356.39257276},{"$f":"-$AE127-AN140","v":420516314.00530487},{"$f":"-$AE127-AO140","v":406951271.61803699},{"$f":"-$AE127-AP140","v":393386229.2307691},{"$f":"-$AE127-AQ140","v":379821186.84350121},{"$f":"-$AE127-AR140","v":366256144.45623332},{"$f":"-$AE127-AS140","v":352691102.06896544},{"$f":"-$AE127-AT140","v":339126059.68169755},{"$f":"-$AE127-AU140","v":325561017.29442966},{"$f":"-$AE127-AV140","v":311995974.90716177},{"$f":"-$AE127-AW140","v":298430932.51989388},{"$f":"-$AE127-AX140","v":284865890.132626},{"$f":"-$AE127-AY140","v":271300847.74535811},null,null,null,null,"End Year Book Value",null,{"$f":"-$BE127-BF140","v":78695360.955518842},{"$f":"-$BE127-BG140","v":75416387.582372233},{"$f":"-$BE127-BH140","v":72137414.20922561},{"$f":"-$BE127-BI140","v":68858440.836078987},{"$f":"-$BE127-BJ140","v":65579467.462932371},{"$f":"-$BE127-BK140","v":62300494.089785755},{"$f":"-$BE127-BL140","v":59021520.716639131},{"$f":"-$BE127-BM140","v":55742547.343492508},{"$f":"-$BE127-BN140","v":52463573.970345892},{"$f":"-$BE127-BO140","v":49184600.597199276},{"$f":"-$BE127-BP140","v":45905627.224052653},{"$f":"-$BE127-BQ140","v":42626653.850906037},{"$f":"-$BE127-BR140","v":39347680.477759421},{"$f":"-$BE127-BS140","v":36068707.104612805},{"$f":"-$BE127-BT140","v":32789733.731466189},{"$f":"-$BE127-BU140","v":29510760.358319573},{"$f":"-$BE127-BV140","v":26231786.985172957},{"$f":"-$BE127-BW140","v":22952813.612026341},{"$f":"-$BE127-BX140","v":19673840.238879725},{"$f":"-$BE127-BY140","v":16394866.865733109},null,null,null,null,"End Year Book Value",null,{"$f":"-$CE139-CF140","v":345530930.09526986},{"$f":"-$CE139-CG140","v":338479278.46067256},{"$f":"-$CE139-CH140","v":331427626.8260752},{"$f":"-$CE139-CI140","v":324375975.19147784},{"$f":"-$CE139-CJ140","v":317324323.55688047},{"$f":"-$CE139-CK140","v":310272671.92228317},{"$f":"-$CE139-CL140","v":303221020.28768581},{"$f":"-$CE139-CM140","v":296169368.65308845},{"$f":"-$CE139-CN140","v":289117717.01849109},{"$f":"-$CE139-CO140","v":282066065.38389379},{"$f":"-$CE139-CP140","v":275014413.74929643},{"$f":"-$CE139-CQ140","v":267962762.11469907},{"$f":"-$CE139-CR140","v":260911110.48010173},{"$f":"-$CE139-CS140","v":253859458.8455044},{"$f":"-$CE139-CT140","v":246807807.21090704},{"$f":"-$CE139-CU140","v":239756155.57630968},{"$f":"-$CE139-CV140","v":232704503.94171235},{"$f":"-$CE139-CW140","v":225652852.30711502},{"$f":"-$CE139-CX140","v":218601200.67251766},{"$f":"-$CE139-CY140","v":211549549.03792033}]
[null,"Prop. Tax Value",{"$f":"-C127","v":145536424.61588791},{"$f":"C142/(($C142/$X142)^(1/21))","v":136105108.42763901},{"$f":"D142/(($C142/$X142)^(1/21))","v":127284977.55109121},{"$f":"E142/(($C142/$X142)^(1/21))","v":119036424.84363757},{"$f":"F142/(($C142/$X142)^(1/21))","v":111322409.85679068},{"$f":"G142/(($C142/$X142)^(1/21))","v":104108292.50460026},{"$f":"H142/(($C142/$X142)^(1/21))","v":97361677.510992676},{"$f":"I142/(($C142/$X142)^(1/21))","v":91052268.937516898},{"$f":"J142/(($C142/$X142)^(1/21))","v":85151734.138248175},{"$f":"K142/(($C142/$X142)^(1/21))","v":79633576.530933589},{"$f":"L142/(($C142/$X142)^(1/21))","v":74473016.613053337},{"$f":"(M142+$N119)/(($C142/($X142+$N119))^(1/21))","v":92991693.967336744},{"$f":"N142/(($N142/$X142)^(1/11))","v":85227379.791618779},{"$f":"O142/(($N142/$X142)^(1/11))","v":78111344.747587889},71589460.959546402,65612119.942880407,60133855.25882861,55112996.675580382,50511353.205091394,46293922.604647197,42428625.133508481,{"$f":"X127","v":35639279.419232346},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE127","v":542601695.49071598},{"$f":"AE142/(($AE142/$AZ142)^(1/21))","v":524984383.46821153},{"$f":"AF142/(($AE142/$AZ142)^(1/21))","v":507939074.23426741},491447195.87565976,475490779.47615641,460052439.53827715,445115355.0407244,430663251.11084557,416680381.29215777,403151510.38761473,390061897.85992205,377397281.77081496,365143863.24179888,353288291.41942233,341817648.92870063,330719437.79884094,319981565.84593415,309592333.49777639,299540421.0464654,289814876.31488198,280405102.72361946,{"$f":"AZ127","v":271300847.74535799},null,null,null,"Prop. Tax Value",{"$f":"-BE127","v":81974334.328665465},{"$f":"BE142/(($BE142/$BZ142)^(1/21))","v":79312773.4863258},{"$f":"BF142/(($BE142/$BZ142)^(1/21))","v":76737628.790887356},74246094.463753432,71835455.824968219,69503086.335405946,67246444.734994903,65063072.273858204,62950590.033354528,60906696.334099874,58929164.22814624,57015839.072584823,55164636.181929983,53373538.556726143,51640594.685902752,49963916.420482919,48341676.916328914,46772108.643683076,45253501.461335368,43784200.753319338,42362605.626106173,{"$f":"BZ127","v":40987167.164332733},null,null,null,"Prop. Tax Value",{"$f":"-CE127","v":352582581.72986722},{"$f":"CE142/(($CE142/$CZ142)^(1/21))","v":344109472.07428968},{"$f":"CF142/(($CE142/$CZ142)^(1/21))","v":335839984.46629941},327769225.5503341,319892419.56580168,312204905.52109003,304702134.435489,297379666.6473937,290233169.18719596,283258413.21330893,276451271.50980842,269807716.04420948,263323815.58393371,256995733.37005633,250819724.84695694,244792135.44653019,238909398.42564538,233168032.75557527,227564641.06214517,222095907.61538354,216758596.36748433,{"$f":"CZ127","v":211549549.03792033}]
[null,"Tax Dep",null,{"$f":"($C127*0.85)*-D$4","v":24741192.184700947},{"$f":"($C127*0.85)*-E$4","v":39585907.495521516},23751544.497312907,14250926.698387744,14250926.698387744,7125463.349193872,null,null,null,null,{"$f":"($N119)*D$6","v":3237110.961094426},5549268.3352374695,3963795.4670603946,2831282.4764717105,2022344.6260512215,2022344.6260512215,2022344.6260512215,1010832.4231724929,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($C127)*-D$5","v":5457615.9230957963},{"$f":"($C127)*-E$5","v":10506274.493020948},{"$f":"($C127)*-F$5","v":9718922.435848996},{"$f":"($C127)*-G$5","v":8991240.3127695546},{"$f":"($C127)*-H$5","v":8317406.6667979937},{"$f":"($C127)*-I$5","v":7693055.4051958341},{"$f":"($C127)*-J$5","v":7116731.1637169188},{"$f":"($C127)*-K$5","v":6582612.4853766104},{"$f":"($C127)*-L$5","v":6492379.9021147592},{"$f":"($C127)*-M$5","v":6492379.9021147592},{"$f":"($C127)*-N$5","v":6492379.9021147592},{"$f":"($C127)*-O$5","v":6492379.9021147592},{"$f":"($C127)*-P$5","v":6492379.9021147592},{"$f":"($C127)*-Q$5","v":6492379.9021147592},{"$f":"($C127)*-R$5","v":6492379.9021147592},{"$f":"($C127)*-S$5","v":6492379.9021147592},{"$f":"($C127)*-T$5","v":6492379.9021147592},{"$f":"($C127)*-U$5","v":6492379.9021147592},{"$f":"($C127)*-V$5","v":6492379.9021147592},{"$f":"($C127)*-W$5","v":6492379.9021147592},null,null,null,null,"Tax Dep",null,{"$f":"($BE127)*-D$4","v":16394866.865733095},{"$f":"($BE127)*-E$4","v":26231786.98517295},{"$f":"($BE127)*-F$4","v":15739072.191103769},{"$f":"($BE127)*-G$4","v":9443443.3146622609},{"$f":"($BE127)*-H$4","v":9443443.3146622609},{"$f":"($BE127)*-I$4","v":4721721.6573311305},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($CE127)*-D$5","v":13221846.81487002},{"$f":"($CE127)*-E$5","v":25452936.575079117},{"$f":"($CE127)*-F$5","v":23545464.807920534},{"$f":"($CE127)*-G$5","v":21782551.899271198},{"$f":"($CE127)*-H$5","v":20150094.545861911},{"$f":"($CE127)*-I$5","v":18637515.27024078},{"$f":"($CE127)*-J$5","v":17241288.246590506},{"$f":"($CE127)*-K$5","v":15947310.171641894},{"$f":"($CE127)*-L$5","v":15728708.970969375},{"$f":"($CE127)*-M$5","v":15728708.970969375},{"$f":"($CE127)*-N$5","v":15728708.970969375},{"$f":"($CE127)*-O$5","v":15728708.970969375},{"$f":"($CE127)*-P$5","v":15728708.970969375},{"$f":"($CE127)*-Q$5","v":15728708.970969375},{"$f":"($CE127)*-R$5","v":15728708.970969375},{"$f":"($CE127)*-S$5","v":15728708.970969375},{"$f":"($CE127)*-T$5","v":15728708.970969375},{"$f":"($CE127)*-U$5","v":15728708.970969375},{"$f":"($CE127)*-V$5","v":15728708.970969375},{"$f":"($CE127)*-W$5","v":15728708.970969375},{"$f":"($CE127)*-X$5","v":7859065.7467587404}]
[null,"After Tax Dep. Value",null,{"$f":"D143*$B$6","v":5195650.3587871986},{"$f":"E143*$B$6","v":8313040.5740595181},4987824.3444357105,2992694.6066614259,2992694.6066614259,1496347.303330713,null,null,null,null,{"$f":"N143*$B$6","v":679793.30182982946},{"$f":"O143*$B$6","v":1165346.3503998686},{"$f":"P143*$B$6","v":832397.04808268289},{"$f":"Q143*$B$6","v":594569.32005905919},{"$f":"R143*$B$6","v":424692.37147075648},{"$f":"S143*$B$6","v":424692.37147075648},{"$f":"T143*$B$6","v":424692.37147075648},{"$f":"U143*$B$6","v":212274.80886622349},null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF143*$B$6","v":1146099.3438501172},{"$f":"AG143*$B$6","v":2206317.6435343991},{"$f":"AH143*$B$6","v":2040973.7115282891},{"$f":"AI143*$B$6","v":1888160.4656816064},{"$f":"AJ143*$B$6","v":1746655.4000275787},{"$f":"AK143*$B$6","v":1615541.635091125},{"$f":"AL143*$B$6","v":1494513.5443805528},{"$f":"AM143*$B$6","v":1382348.6219290881},{"$f":"AN143*$B$6","v":1363399.7794440994},{"$f":"AO143*$B$6","v":1363399.7794440994},{"$f":"AP143*$B$6","v":1363399.7794440994},{"$f":"AQ143*$B$6","v":1363399.7794440994},{"$f":"AR143*$B$6","v":1363399.7794440994},{"$f":"AS143*$B$6","v":1363399.7794440994},{"$f":"AT143*$B$6","v":1363399.7794440994},{"$f":"AU143*$B$6","v":1363399.7794440994},{"$f":"AV143*$B$6","v":1363399.7794440994},{"$f":"AW143*$B$6","v":1363399.7794440994},{"$f":"AX143*$B$6","v":1363399.7794440994},{"$f":"AY143*$B$6","v":1363399.7794440994},null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF143*$B$6","v":3442922.0418039495},{"$f":"BG143*$B$6","v":5508675.266886319},{"$f":"BH143*$B$6","v":3305205.1601317916},{"$f":"BI143*$B$6","v":1983123.0960790748},{"$f":"BJ143*$B$6","v":1983123.0960790748},{"$f":"BK143*$B$6","v":991561.54803953739},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CF143*$B$6","v":2776587.8311227043},{"$f":"CG143*$B$6","v":5345116.6807666142},{"$f":"CH143*$B$6","v":4944547.6096633123},{"$f":"CI143*$B$6","v":4574335.8988469513},{"$f":"CJ143*$B$6","v":4231519.8546310011},{"$f":"CK143*$B$6","v":3913878.2067505638},{"$f":"CL143*$B$6","v":3620670.5317840064},{"$f":"CM143*$B$6","v":3348935.1360447975},{"$f":"CN143*$B$6","v":3303028.8839035686},{"$f":"CO143*$B$6","v":3303028.8839035686},{"$f":"CP143*$B$6","v":3303028.8839035686},{"$f":"CQ143*$B$6","v":3303028.8839035686},{"$f":"CR143*$B$6","v":3303028.8839035686},{"$f":"CS143*$B$6","v":3303028.8839035686},{"$f":"CT143*$B$6","v":3303028.8839035686},{"$f":"CU143*$B$6","v":3303028.8839035686},{"$f":"CV143*$B$6","v":3303028.8839035686},{"$f":"CW143*$B$6","v":3303028.8839035686},{"$f":"CX143*$B$6","v":3303028.8839035686},{"$f":"CY143*$B$6","v":3303028.8839035686},{"$f":"CZ143*$B$6","v":1650403.8068193353}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D144:I144)","v":21602171.678834662},{"$f":"C146/C150","v":0.14843137541580362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"AE146/AE150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF144:BK144)","v":14314780.227292638},{"$f":"BE146/BE150","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,CF144:CZ144)","v":40285974.074083962},{"$f":"CE146/CE150","v":0.11425968315402843}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D123:W123)","v":40804605.03249193},{"$f":"C147/C150","v":0.28037383177570085},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,AF123:AY123)","v":0},{"$f":"AE147/AE150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,BF123:BY123)","v":0},{"$f":"BE147/BE150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,CF123:CY123)","v":0},{"$f":"CE147/CE150","v":0}]
[0.85,"Debt",{"$f":"(C150-C146-C147)*$A148","v":70660200.718877107},{"$f":"C148/C150","v":0.48551557388722105},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(AE150-AE146-AE147)*$AC148","v":325561017.2944296},{"$f":"AE148/AE150","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE150-BE146-BE147)*$BC148","v":57510620.986166894},{"$f":"BE148/BE150","v":0.70156862458419622},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(CE150-CE146-CE147)*$A148","v":265452116.50741574},{"$f":"CE148/CE150","v":0.75287926931907578}]
[0.15,"Equity",{"$f":"(C150-C146-C147)*$A149","v":12469447.185684197},{"$f":"C149/C150","v":8.5679218921274322E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(AE150-AE146-AE147)*$AC149","v":217040678.19628641},{"$f":"AE149/AE150","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE150-BE146-BE147)*$BC149","v":10148933.115205923},{"$f":"BE149/BE150","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(CE150-CE146-CE147)*$A149","v":46844491.148367487},{"$f":"CE149/CE150","v":0.13286104752689573}]
[null,"Total",{"$f":"-C127","v":145536424.61588791},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE127","v":542601695.49071598},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",{"$f":"-BE127","v":81974334.328665465},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CE127","v":352582581.72986722}]
[null,"Check",{"$f":"SUM(C146:C149)-C150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE146:AE149)-AE150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE146:BE149)-BE150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CE146:CE149)-CE150","v":0}]
[25000,"2023 Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 Nuclear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 Geothermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF153&\" \"&'Resource Options'!$B$43","v":"2023 Pumped Hydro (16 hr/ 100 MW share)"}]
[null,"Year",null,2023,{"$f":"D153+1","v":2024},{"$f":"E153+1","v":2025},{"$f":"F153+1","v":2026},{"$f":"G153+1","v":2027},{"$f":"H153+1","v":2028},{"$f":"I153+1","v":2029},{"$f":"J153+1","v":2030},{"$f":"K153+1","v":2031},{"$f":"L153+1","v":2032},{"$f":"M153+1","v":2033},{"$f":"N153+1","v":2034},{"$f":"O153+1","v":2035},{"$f":"P153+1","v":2036},{"$f":"Q153+1","v":2037},{"$f":"R153+1","v":2038},{"$f":"S153+1","v":2039},{"$f":"T153+1","v":2040},{"$f":"U153+1","v":2041},{"$f":"V153+1","v":2042},null,null,null,null,null,null,"Year",null,2023,{"$f":"AF153+1","v":2024},{"$f":"AG153+1","v":2025},{"$f":"AH153+1","v":2026},{"$f":"AI153+1","v":2027},{"$f":"AJ153+1","v":2028},{"$f":"AK153+1","v":2029},{"$f":"AL153+1","v":2030},{"$f":"AM153+1","v":2031},{"$f":"AN153+1","v":2032},{"$f":"AO153+1","v":2033},{"$f":"AP153+1","v":2034},{"$f":"AQ153+1","v":2035},{"$f":"AR153+1","v":2036},{"$f":"AS153+1","v":2037},{"$f":"AT153+1","v":2038},{"$f":"AU153+1","v":2039},{"$f":"AV153+1","v":2040},{"$f":"AW153+1","v":2041},{"$f":"AX153+1","v":2042},null,null,null,null,"Year",null,2023,{"$f":"BF153+1","v":2024},{"$f":"BG153+1","v":2025},{"$f":"BH153+1","v":2026},{"$f":"BI153+1","v":2027},{"$f":"BJ153+1","v":2028},{"$f":"BK153+1","v":2029},{"$f":"BL153+1","v":2030},{"$f":"BM153+1","v":2031},{"$f":"BN153+1","v":2032},{"$f":"BO153+1","v":2033},{"$f":"BP153+1","v":2034},{"$f":"BQ153+1","v":2035},{"$f":"BR153+1","v":2036},{"$f":"BS153+1","v":2037},{"$f":"BT153+1","v":2038},{"$f":"BU153+1","v":2039},{"$f":"BV153+1","v":2040},{"$f":"BW153+1","v":2041},{"$f":"BX153+1","v":2042},null,null,null,null,"Year",null,2023,{"$f":"CF153+1","v":2024},{"$f":"CG153+1","v":2025},{"$f":"CH153+1","v":2026},{"$f":"CI153+1","v":2027},{"$f":"CJ153+1","v":2028},{"$f":"CK153+1","v":2029},{"$f":"CL153+1","v":2030},{"$f":"CM153+1","v":2031},{"$f":"CN153+1","v":2032},{"$f":"CO153+1","v":2033},{"$f":"CP153+1","v":2034},{"$f":"CQ153+1","v":2035},{"$f":"CR153+1","v":2036},{"$f":"CS153+1","v":2037},{"$f":"CT153+1","v":2038},{"$f":"CU153+1","v":2039},{"$f":"CV153+1","v":2040},{"$f":"CW153+1","v":2041},{"$f":"CX153+1","v":2042}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$29/100*'Resource Options'!$J$29*8760)*(1+'Resource Options'!$X$29)^($D153-$D$12)","v":238655.07242603993},{"$f":"D154*(1-'Resource Options'!$AA$27)","v":237461.79706390973},{"$f":"E154*(1-'Resource Options'!$AA$27)","v":236274.48807859019},{"$f":"F154*(1-'Resource Options'!$AA$27)","v":235093.11563819723},{"$f":"G154*(1-'Resource Options'!$AA$27)","v":233917.65006000624},{"$f":"H154*(1-'Resource Options'!$AA$27)","v":232748.06180970621},{"$f":"I154*(1-'Resource Options'!$AA$27)","v":231584.32150065768},{"$f":"J154*(1-'Resource Options'!$AA$27)","v":230426.39989315439},{"$f":"K154*(1-'Resource Options'!$AA$27)","v":229274.26789368861},{"$f":"L154*(1-'Resource Options'!$AA$27)","v":228127.89655422018},{"$f":"M154*(1-'Resource Options'!$AA$27)","v":226987.25707144907},{"$f":"N154*(1-'Resource Options'!$AA$27)","v":225852.32078609182},{"$f":"O154*(1-'Resource Options'!$AA$27)","v":224723.05918216135},{"$f":"P154*(1-'Resource Options'!$AA$27)","v":223599.44388625055},{"$f":"Q154*(1-'Resource Options'!$AA$27)","v":222481.44666681931},{"$f":"R154*(1-'Resource Options'!$AA$27)","v":221369.03943348522},{"$f":"S154*(1-'Resource Options'!$AA$27)","v":220262.1942363178},{"$f":"T154*(1-'Resource Options'!$AA$27)","v":219160.88326513622},{"$f":"U154*(1-'Resource Options'!$AA$27)","v":218065.07884881055},{"$f":"V154*(1-'Resource Options'!$AA$27)","v":216974.7534545665},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D153-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D153-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D153-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D153-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D153-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D153-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D153-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D153-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D153-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D153-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D153-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D153-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D153-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D153-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D153-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D153-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D153-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D153-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D153-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D153-$D$12)","v":798600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$30/100*'Resource Options'!$J$30*8760)*(1+'Resource Options'!$X$30)^($D153-$D$12)","v":157824},{"$f":"BF154*(1-'Resource Options'!$AA$30)","v":156245.76000000001},{"$f":"BG154*(1-'Resource Options'!$AA$30)","v":154683.30240000002},{"$f":"BH154*(1-'Resource Options'!$AA$30)","v":153136.46937600002},{"$f":"BI154*(1-'Resource Options'!$AA$30)","v":151605.10468224002},{"$f":"BJ154*(1-'Resource Options'!$AA$30)","v":150089.05363541763},{"$f":"BK154*(1-'Resource Options'!$AA$30)","v":148588.16309906344},{"$f":"BL154*(1-'Resource Options'!$AA$30)","v":147102.28146807282},{"$f":"BM154*(1-'Resource Options'!$AA$30)","v":145631.25865339208},{"$f":"BN154*(1-'Resource Options'!$AA$30)","v":144174.94606685816},{"$f":"BO154*(1-'Resource Options'!$AA$30)","v":142733.19660618957},{"$f":"BP154*(1-'Resource Options'!$AA$30)","v":141305.86464012766},{"$f":"BQ154*(1-'Resource Options'!$AA$30)","v":139892.80599372639},{"$f":"BR154*(1-'Resource Options'!$AA$30)","v":138493.87793378913},{"$f":"BS154*(1-'Resource Options'!$AA$30)","v":137108.93915445125},{"$f":"BT154*(1-'Resource Options'!$AA$30)","v":135737.84976290673},{"$f":"BU154*(1-'Resource Options'!$AA$30)","v":134380.47126527765},{"$f":"BV154*(1-'Resource Options'!$AA$30)","v":133036.66655262487},{"$f":"BW154*(1-'Resource Options'!$AA$30)","v":131706.2998870986},{"$f":"BX154*(1-'Resource Options'!$AA$30)","v":130389.23688822762},null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":584000},{"$f":"CF154","v":584000},{"$f":"CG154","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"CF154*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CG154*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CH154*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CI154*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CJ154*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CK154*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CL154*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CM154*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CN154*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CO154*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CP154*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CQ154*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CR154*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CS154*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CT154*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CU154*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CV154*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CW154*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CX154*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CY154*(1-'Resource Options'!$W$43)","v":110959.99999999997}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M60","v":35.265329523666033},{"$f":"D156","v":35.265329523666033},{"$f":"E156","v":35.265329523666033},{"$f":"F156","v":35.265329523666033},{"$f":"G156","v":35.265329523666033},{"$f":"H156","v":35.265329523666033},{"$f":"I156","v":35.265329523666033},{"$f":"J156","v":35.265329523666033},{"$f":"K156","v":35.265329523666033},{"$f":"L156","v":35.265329523666033},{"$f":"M156","v":35.265329523666033},{"$f":"N156","v":35.265329523666033},{"$f":"O156","v":35.265329523666033},{"$f":"P156","v":35.265329523666033},{"$f":"Q156","v":35.265329523666033},{"$f":"R156","v":35.265329523666033},{"$f":"S156","v":35.265329523666033},{"$f":"T156","v":35.265329523666033},{"$f":"U156","v":35.265329523666033},{"$f":"V156","v":35.265329523666033},null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P60","v":109.86022485748711},{"$f":"AF156","v":109.86022485748711},{"$f":"AG156","v":109.86022485748711},{"$f":"AH156","v":109.86022485748711},{"$f":"AI156","v":109.86022485748711},{"$f":"AJ156","v":109.86022485748711},{"$f":"AK156","v":109.86022485748711},{"$f":"AL156","v":109.86022485748711},{"$f":"AM156","v":109.86022485748711},{"$f":"AN156","v":109.86022485748711},{"$f":"AO156","v":109.86022485748711},{"$f":"AP156","v":109.86022485748711},{"$f":"AQ156","v":109.86022485748711},{"$f":"AR156","v":109.86022485748711},{"$f":"AS156","v":109.86022485748711},{"$f":"AT156","v":109.86022485748711},{"$f":"AU156","v":109.86022485748711},{"$f":"AV156","v":109.86022485748711},{"$f":"AW156","v":109.86022485748711},{"$f":"AX156","v":109.86022485748711},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S60","v":84.158403979134619},{"$f":"BF156","v":84.158403979134619},{"$f":"BG156","v":84.158403979134619},{"$f":"BH156","v":84.158403979134619},{"$f":"BI156","v":84.158403979134619},{"$f":"BJ156","v":84.158403979134619},{"$f":"BK156","v":84.158403979134619},{"$f":"BL156","v":84.158403979134619},{"$f":"BM156","v":84.158403979134619},{"$f":"BN156","v":84.158403979134619},{"$f":"BO156","v":84.158403979134619},{"$f":"BP156","v":84.158403979134619},{"$f":"BQ156","v":84.158403979134619},{"$f":"BR156","v":84.158403979134619},{"$f":"BS156","v":84.158403979134619},{"$f":"BT156","v":84.158403979134619},{"$f":"BU156","v":84.158403979134619},{"$f":"BV156","v":84.158403979134619},{"$f":"BW156","v":84.158403979134619},{"$f":"BX156","v":84.158403979134619},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V60","v":5.3060400000000003},{"$f":"CF156","v":5.3060400000000003},{"$f":"CG156","v":5.3060400000000003},{"$f":"CH156","v":5.3060400000000003},{"$f":"CI156","v":5.3060400000000003},{"$f":"CJ156","v":5.3060400000000003},{"$f":"CK156","v":5.3060400000000003},{"$f":"CL156","v":5.3060400000000003},{"$f":"CM156","v":5.3060400000000003},{"$f":"CN156","v":5.3060400000000003},{"$f":"CO156","v":5.3060400000000003},{"$f":"CP156","v":5.3060400000000003},{"$f":"CQ156","v":5.3060400000000003},{"$f":"CR156","v":5.3060400000000003},{"$f":"CS156","v":5.3060400000000003},{"$f":"CT156","v":5.3060400000000003},{"$f":"CU156","v":5.3060400000000003},{"$f":"CV156","v":5.3060400000000003},{"$f":"CW156","v":5.3060400000000003},{"$f":"CX156","v":5.3060400000000003}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N60","v":9.2577109211335742},{"$f":"D157","v":9.2577109211335742},9.2577109211335742,9.2577109211335742,9.2577109211335742,9.2577109211335742,9.2577109211335742,9.2577109211335742,9.2577109211335742,9.2577109211335742,9.2577109211335742,9.2577109211335742,9.2577109211335742,9.2577109211335742,9.2577109211335742,9.2577109211335742,9.2577109211335742,9.2577109211335742,9.2577109211335742,9.2577109211335742,null,null,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Q60","v":0},{"$f":"AF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!T60","v":0},{"$f":"BF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!W60","v":23.265370869357334},{"$f":"CF157","v":23.265370869357334},23.265370869357334,23.265370869357334,23.265370869357334,23.265370869357334,23.265370869357334,23.265370869357334,23.265370869357334,23.265370869357334,23.265370869357334,23.265370869357334,23.265370869357334,23.265370869357334,23.265370869357334,23.265370869357334,23.265370869357334,23.265370869357334,23.265370869357334,23.265370869357334]
[null,"Revenue",null,{"$f":"(D156*D154)+(D157*12*$A$11)","v":11193563.047938755},{"$f":"(E156*E154)+(E157*12*$A$11)","v":11151481.799080761},{"$f":"(F156*F154)+(F157*12*$A$11)","v":11109610.956467057},{"$f":"(G156*G154)+(G157*12*$A$11)","v":11067949.468066422},{"$f":"(H156*H154)+(H157*12*$A$11)","v":11026496.28710779},{"$f":"(I156*I154)+(I157*12*$A$11)","v":10985250.372053951},{"$f":"(J156*J154)+(J157*12*$A$11)","v":10944210.686575383},{"$f":"(K156*K154)+(K157*12*$A$11)","v":10903376.199524205},{"$f":"(L156*L154)+(L157*12*$A$11)","v":10862745.884908285},{"$f":"(M156*M154)+(M157*12*$A$11)","v":10822318.721865444},{"$f":"(N156*N154)+(N157*12*$A$11)","v":10782093.694637816},{"$f":"(O156*O154)+(O157*12*$A$11)","v":10742069.792546328},{"$f":"(P156*P154)+(P157*12*$A$11)","v":10702246.009965297},{"$f":"(Q156*Q154)+(Q157*12*$A$11)","v":10662621.346297171},{"$f":"(R156*R154)+(R157*12*$A$11)","v":10623194.805947386},{"$f":"(S156*S154)+(S157*12*$A$11)","v":10583965.398299349},{"$f":"(T156*T154)+(T157*12*$A$11)","v":10544932.137689553},{"$f":"(U156*U154)+(U157*12*$A$11)","v":10506094.043382805},{"$f":"(V156*V154)+(V157*12*$A$11)","v":10467450.139547592},{"$f":"(W156*W154)+(W157*12*$A$11)","v":10428999.455231555},null,null,null,null,null,null,"Revenue",null,{"$f":"(AF156*AF154)+(AF157*12*('Resource Options'!$J$21))","v":87734375.57118921},{"$f":"(AG156*AG154)+(AG157*12*('Resource Options'!$J$21))","v":87734375.57118921},{"$f":"(AH156*AH154)+(AH157*12*('Resource Options'!$J$21))","v":87734375.57118921},{"$f":"(AI156*AI154)+(AI157*12*('Resource Options'!$J$21))","v":87734375.57118921},{"$f":"(AJ156*AJ154)+(AJ157*12*('Resource Options'!$J$21))","v":87734375.57118921},{"$f":"(AK156*AK154)+(AK157*12*('Resource Options'!$J$21))","v":87734375.57118921},{"$f":"(AL156*AL154)+(AL157*12*('Resource Options'!$J$21))","v":87734375.57118921},{"$f":"(AM156*AM154)+(AM157*12*('Resource Options'!$J$21))","v":87734375.57118921},{"$f":"(AN156*AN154)+(AN157*12*('Resource Options'!$J$21))","v":87734375.57118921},{"$f":"(AO156*AO154)+(AO157*12*('Resource Options'!$J$21))","v":87734375.57118921},{"$f":"(AP156*AP154)+(AP157*12*('Resource Options'!$J$21))","v":87734375.57118921},{"$f":"(AQ156*AQ154)+(AQ157*12*('Resource Options'!$J$21))","v":87734375.57118921},{"$f":"(AR156*AR154)+(AR157*12*('Resource Options'!$J$21))","v":87734375.57118921},{"$f":"(AS156*AS154)+(AS157*12*('Resource Options'!$J$21))","v":87734375.57118921},{"$f":"(AT156*AT154)+(AT157*12*('Resource Options'!$J$21))","v":87734375.57118921},{"$f":"(AU156*AU154)+(AU157*12*('Resource Options'!$J$21))","v":87734375.57118921},{"$f":"(AV156*AV154)+(AV157*12*('Resource Options'!$J$21))","v":87734375.57118921},{"$f":"(AW156*AW154)+(AW157*12*('Resource Options'!$J$21))","v":87734375.57118921},{"$f":"(AX156*AX154)+(AX157*12*('Resource Options'!$J$21))","v":87734375.57118921},{"$f":"(AY156*AY154)+(AY157*12*('Resource Options'!$J$21))","v":87734375.57118921},null,null,null,null,"Revenue",null,{"$f":"(BF156*BF154)+(BF157*12*('Resource Options'!$J$30))","v":13282215.949602943},{"$f":"(BG156*BG154)+(BG157*12*('Resource Options'!$J$30))","v":13149393.790106913},{"$f":"(BH156*BH154)+(BH157*12*('Resource Options'!$J$30))","v":13017899.852205845},{"$f":"(BI156*BI154)+(BI157*12*('Resource Options'!$J$30))","v":12887720.853683786},{"$f":"(BJ156*BJ154)+(BJ157*12*('Resource Options'!$J$30))","v":12758843.645146949},{"$f":"(BK156*BK154)+(BK157*12*('Resource Options'!$J$30))","v":12631255.208695481},{"$f":"(BL156*BL154)+(BL157*12*('Resource Options'!$J$30))","v":12504942.656608524},{"$f":"(BM156*BM154)+(BM157*12*('Resource Options'!$J$30))","v":12379893.230042441},{"$f":"(BN156*BN154)+(BN157*12*('Resource Options'!$J$30))","v":12256094.297742015},{"$f":"(BO156*BO154)+(BO157*12*('Resource Options'!$J$30))","v":12133533.354764596},{"$f":"(BP156*BP154)+(BP157*12*('Resource Options'!$J$30))","v":12012198.021216948},{"$f":"(BQ156*BQ154)+(BQ157*12*('Resource Options'!$J$30))","v":11892076.041004777},{"$f":"(BR156*BR154)+(BR157*12*('Resource Options'!$J$30))","v":11773155.280594731},{"$f":"(BS156*BS154)+(BS157*12*('Resource Options'!$J$30))","v":11655423.727788784},{"$f":"(BT156*BT154)+(BT157*12*('Resource Options'!$J$30))","v":11538869.490510896},{"$f":"(BU156*BU154)+(BU157*12*('Resource Options'!$J$30))","v":11423480.795605786},{"$f":"(BV156*BV154)+(BV157*12*('Resource Options'!$J$30))","v":11309245.987649728},{"$f":"(BW156*BW154)+(BW157*12*('Resource Options'!$J$30))","v":11196153.527773229},{"$f":"(BX156*BX154)+(BX157*12*('Resource Options'!$J$30))","v":11084191.992495496},{"$f":"(BY156*BY154)+(BY157*12*('Resource Options'!$J$30))","v":10973350.072570542},null,null,null,null,"Revenue",null,{"$f":"(CF156*CF154)+(CF157*12*('Resource Options'!$J$43*1000))","v":31017172.403228801},{"$f":"(CG156*CG154)+(CG157*12*('Resource Options'!$J$43*1000))","v":31017172.403228801},{"$f":"(CH156*CH154)+(CH157*12*('Resource Options'!$J$43*1000))","v":31017172.403228801},{"$f":"(CI156*CI154)+(CI157*12*('Resource Options'!$J$43*1000))","v":31017172.403228801},{"$f":"(CJ156*CJ154)+(CJ157*12*('Resource Options'!$J$43*1000))","v":31017172.403228801},{"$f":"(CK156*CK154)+(CK157*12*('Resource Options'!$J$43*1000))","v":31017172.403228801},{"$f":"(CL156*CL154)+(CL157*12*('Resource Options'!$J$43*1000))","v":31017172.403228801},{"$f":"(CM156*CM154)+(CM157*12*('Resource Options'!$J$43*1000))","v":31017172.403228801},{"$f":"(CN156*CN154)+(CN157*12*('Resource Options'!$J$43*1000))","v":31017172.403228801},{"$f":"(CO156*CO154)+(CO157*12*('Resource Options'!$J$43*1000))","v":31017172.403228801},{"$f":"(CP156*CP154)+(CP157*12*('Resource Options'!$J$43*1000))","v":31017172.403228801},{"$f":"(CQ156*CQ154)+(CQ157*12*('Resource Options'!$J$43*1000))","v":31017172.403228801},{"$f":"(CR156*CR154)+(CR157*12*('Resource Options'!$J$43*1000))","v":31017172.403228801},{"$f":"(CS156*CS154)+(CS157*12*('Resource Options'!$J$43*1000))","v":31017172.403228801},{"$f":"(CT156*CT154)+(CT157*12*('Resource Options'!$J$43*1000))","v":31017172.403228801},{"$f":"(CU156*CU154)+(CU157*12*('Resource Options'!$J$43*1000))","v":31017172.403228801},{"$f":"(CV156*CV154)+(CV157*12*('Resource Options'!$J$43*1000))","v":31017172.403228801},{"$f":"(CW156*CW154)+(CW157*12*('Resource Options'!$J$43*1000))","v":31017172.403228801},{"$f":"(CX156*CX154)+(CX157*12*('Resource Options'!$J$43*1000))","v":31017172.403228801},{"$f":"(CY156*CY154)+(CY157*12*('Resource Options'!$J$43*1000))","v":31017172.403228801}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":441632.32127999997},{"$f":"HLOOKUP(E153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":450464.96770560002},{"$f":"HLOOKUP(F153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":459474.26705971203},{"$f":"HLOOKUP(G153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":468663.75240090629},{"$f":"HLOOKUP(H153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":478037.02744892443},{"$f":"HLOOKUP(I153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":487597.76799790293},{"$f":"HLOOKUP(J153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":497349.72335786099},{"$f":"HLOOKUP(K153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":507296.71782501822},{"$f":"HLOOKUP(L153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":517442.65218151861},{"$f":"HLOOKUP(M153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":527791.50522514898},{"$f":"HLOOKUP(N153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":538347.33532965195},{"$f":"HLOOKUP(O153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":549114.2820362451},{"$f":"HLOOKUP(P153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":560096.56767697004},{"$f":"HLOOKUP(Q153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":571298.4990305095},{"$f":"HLOOKUP(R153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":582724.46901111957},{"$f":"HLOOKUP(S153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":594378.95839134208},{"$f":"HLOOKUP(T153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":606266.53755916888},{"$f":"HLOOKUP(U153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":618391.86831035232},{"$f":"HLOOKUP(V153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":630759.70567655924},{"$f":"HLOOKUP(W153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":643374.89979009051},null,null,null,null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AF153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AF154","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AG153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AG154","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AH153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AH154","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AI153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AI154","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AJ153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AJ154","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AK153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AK154","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AL153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AL154","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AM153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AM154","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AN153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AN154","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AO153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AO154","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AP153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AP154","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AQ153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AQ154","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AR153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AR154","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AS153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AS154","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AT153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AT154","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AU153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AU154","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AV153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AV154","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AW153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AW154","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AX153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AX154","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AY153,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AY154","v":8345369.9999999991}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":620801.36656231084},{"$f":"D161*(1+'Fixed O&M'!$A$27)","v":633217.39389355702},{"$f":"E161*(1+'Fixed O&M'!$A$27)","v":645881.74177142815},{"$f":"F161*(1+'Fixed O&M'!$A$27)","v":658799.37660685671},{"$f":"G161*(1+'Fixed O&M'!$A$27)","v":671975.3641389939},{"$f":"H161*(1+'Fixed O&M'!$A$27)","v":685414.8714217738},{"$f":"I161*(1+'Fixed O&M'!$A$27)","v":699123.16885020933},{"$f":"J161*(1+'Fixed O&M'!$A$27)","v":713105.63222721359},{"$f":"K161*(1+'Fixed O&M'!$A$27)","v":727367.74487175792},{"$f":"L161*(1+'Fixed O&M'!$A$27)","v":741915.0997691931},{"$f":"HLOOKUP(N153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":497256.93308606831},{"$f":"N161*(1+'Fixed O&M'!$A$27)","v":507202.07174778968},{"$f":"O161*(1+'Fixed O&M'!$A$27)","v":517346.11318274547},{"$f":"P161*(1+'Fixed O&M'!$A$27)","v":527693.0354464004},{"$f":"Q161*(1+'Fixed O&M'!$A$27)","v":538246.89615532837},{"$f":"R161*(1+'Fixed O&M'!$A$27)","v":549011.83407843497},{"$f":"S161*(1+'Fixed O&M'!$A$27)","v":559992.07076000364},{"$f":"T161*(1+'Fixed O&M'!$A$27)","v":571191.91217520367},{"$f":"U161*(1+'Fixed O&M'!$A$27)","v":582615.75041870773},{"$f":"V161*(1+'Fixed O&M'!$A$27)","v":594268.06542708189},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":14905090.843200004},{"$f":"HLOOKUP(AG153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":15203192.660064002},{"$f":"HLOOKUP(AH153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":15507256.513265282},{"$f":"HLOOKUP(AI153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":15817401.643530587},{"$f":"HLOOKUP(AJ153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16133749.676401198},{"$f":"HLOOKUP(AK153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16456424.669929223},{"$f":"HLOOKUP(AL153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16785553.163327809},{"$f":"HLOOKUP(AM153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17121264.226594366},{"$f":"HLOOKUP(AN153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17463689.511126254},{"$f":"HLOOKUP(AO153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17812963.301348776},{"$f":"HLOOKUP(AP153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18169222.567375753},{"$f":"HLOOKUP(AQ153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18532607.018723272},{"$f":"HLOOKUP(AR153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18903259.159097739},{"$f":"HLOOKUP(AS153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19281324.342279695},{"$f":"HLOOKUP(AT153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19666950.829125285},{"$f":"HLOOKUP(AU153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20060289.845707793},{"$f":"HLOOKUP(AV153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20461495.642621949},{"$f":"HLOOKUP(AW153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20870725.555474389},{"$f":"HLOOKUP(AX153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21288140.066583876},{"$f":"HLOOKUP(AY153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21713902.867915552},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3312242.4096000004},{"$f":"HLOOKUP(BG153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3378487.2577919997},{"$f":"HLOOKUP(BH153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3446057.0029478404},{"$f":"HLOOKUP(BI153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3514978.1430067969},{"$f":"HLOOKUP(BJ153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3585277.7058669329},{"$f":"HLOOKUP(BK153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3656983.2599842721},{"$f":"HLOOKUP(BL153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3730122.9251839574},{"$f":"HLOOKUP(BM153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3804725.3836876368},{"$f":"HLOOKUP(BN153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3880819.8913613893},{"$f":"HLOOKUP(BO153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3958436.2891886169},{"$f":"HLOOKUP(BP153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4037605.0149723897},{"$f":"HLOOKUP(BQ153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4118357.1152718379},{"$f":"HLOOKUP(BR153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4200724.2575772749},{"$f":"HLOOKUP(BS153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4284738.742728821},{"$f":"HLOOKUP(BT153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4370433.5175833963},{"$f":"HLOOKUP(BU153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4457842.1879350655},{"$f":"HLOOKUP(BV153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4546999.0316937668},{"$f":"HLOOKUP(BW153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4637939.0123276412},{"$f":"HLOOKUP(BX153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4730697.7925741952},{"$f":"HLOOKUP(BY153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4825311.7484256784}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D154","v":0},{"$f":"HLOOKUP(E153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E154","v":0},{"$f":"HLOOKUP(F153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F154","v":0},{"$f":"HLOOKUP(G153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G154","v":0},{"$f":"HLOOKUP(H153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H154","v":0},{"$f":"HLOOKUP(I153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I154","v":0},{"$f":"HLOOKUP(J153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J154","v":0},{"$f":"HLOOKUP(K153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K154","v":0},{"$f":"HLOOKUP(L153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L154","v":0},{"$f":"HLOOKUP(M153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M154","v":0},{"$f":"HLOOKUP(N153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N154","v":0},{"$f":"HLOOKUP(O153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O154","v":0},{"$f":"HLOOKUP(P153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P154","v":0},{"$f":"HLOOKUP(Q153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q154","v":0},{"$f":"HLOOKUP(R153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R154","v":0},{"$f":"HLOOKUP(S153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S154","v":0},{"$f":"HLOOKUP(T153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T154","v":0},{"$f":"HLOOKUP(U153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U154","v":0},{"$f":"HLOOKUP(V153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V154","v":0},{"$f":"HLOOKUP(W153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W154","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF154","v":661289.19707664009},{"$f":"HLOOKUP(AG153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG154","v":674514.98101817293},{"$f":"HLOOKUP(AH153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH154","v":688005.28063853632},{"$f":"HLOOKUP(AI153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI154","v":701765.38625130698},{"$f":"HLOOKUP(AJ153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ154","v":715800.69397633313},{"$f":"HLOOKUP(AK153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK154","v":730116.70785585989},{"$f":"HLOOKUP(AL153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL154","v":744719.04201297706},{"$f":"HLOOKUP(AM153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM154","v":759613.42285323667},{"$f":"HLOOKUP(AN153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN154","v":774805.69131030142},{"$f":"HLOOKUP(AO153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO154","v":790301.80513650749},{"$f":"HLOOKUP(AP153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP154","v":806107.84123923758},{"$f":"HLOOKUP(AQ153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ154","v":822229.99806402239},{"$f":"HLOOKUP(AR153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR154","v":838674.59802530298},{"$f":"HLOOKUP(AS153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS154","v":855448.08998580906},{"$f":"HLOOKUP(AT153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT154","v":872557.05178552517},{"$f":"HLOOKUP(AU153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU154","v":890008.19282123575},{"$f":"HLOOKUP(AV153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV154","v":907808.3566776606},{"$f":"HLOOKUP(AW153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW154","v":925964.52381121379},{"$f":"HLOOKUP(AX153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX154","v":944483.81428743782},{"$f":"HLOOKUP(AY153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY154","v":963373.49057318678},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF154","v":0},{"$f":"HLOOKUP(BG153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG154","v":0},{"$f":"HLOOKUP(BH153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH154","v":0},{"$f":"HLOOKUP(BI153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI154","v":0},{"$f":"HLOOKUP(BJ153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ154","v":0},{"$f":"HLOOKUP(BK153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK154","v":0},{"$f":"HLOOKUP(BL153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL154","v":0},{"$f":"HLOOKUP(BM153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM154","v":0},{"$f":"HLOOKUP(BN153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN154","v":0},{"$f":"HLOOKUP(BO153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO154","v":0},{"$f":"HLOOKUP(BP153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP154","v":0},{"$f":"HLOOKUP(BQ153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ154","v":0},{"$f":"HLOOKUP(BR153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR154","v":0},{"$f":"HLOOKUP(BS153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS154","v":0},{"$f":"HLOOKUP(BT153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT154","v":0},{"$f":"HLOOKUP(BU153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU154","v":0},{"$f":"HLOOKUP(BV153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV154","v":0},{"$f":"HLOOKUP(BW153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW154","v":0},{"$f":"HLOOKUP(BX153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX154","v":0},{"$f":"HLOOKUP(BY153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY154","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CF153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF154","v":322391.59453439998},{"$f":"HLOOKUP(CG153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG154","v":328839.42642508802},{"$f":"HLOOKUP(CH153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH154","v":335416.21495358978},{"$f":"HLOOKUP(CI153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI154","v":342124.53925266158},{"$f":"HLOOKUP(CJ153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ154","v":348967.03003771481},{"$f":"HLOOKUP(CK153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK154","v":355946.37063846912},{"$f":"HLOOKUP(CL153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL154","v":363065.29805123853},{"$f":"HLOOKUP(CM153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM154","v":370326.6040122633},{"$f":"HLOOKUP(CN153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN154","v":377733.13609250856},{"$f":"HLOOKUP(CO153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO154","v":385287.79881435871},{"$f":"HLOOKUP(CP153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP154","v":392993.55479064595},{"$f":"HLOOKUP(CQ153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ154","v":400853.42588645889},{"$f":"HLOOKUP(CR153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR154","v":408870.49440418812},{"$f":"HLOOKUP(CS153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS154","v":417047.90429227188},{"$f":"HLOOKUP(CT153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT154","v":425388.86237811734},{"$f":"HLOOKUP(CU153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU154","v":433896.6396256797},{"$f":"HLOOKUP(CV153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV154","v":442574.57241819333},{"$f":"HLOOKUP(CW153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW154","v":451426.06386655715},{"$f":"HLOOKUP(CX153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX154","v":460454.58514388825},{"$f":"HLOOKUP(CY153,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY154","v":469663.67684676603}]
[null,"B&O Tax",null,{"$f":"(D156*D154)*0.00275","v":23144.686871896374},{"$f":"(E156*E154)*0.00275","v":23028.963437536891},22913.818620349208,22799.249527247459,22685.253279611225,22571.827013213166,22458.967878147101,22346.673038756366,22234.939673562581,22123.764975194772,22013.146150318797,21903.080419567199,21793.565017469366,21684.597192382018,21576.17420642011,21468.293335388011,21360.951868711069,21254.147109367514,21147.87637382068,21042.136991951575,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CF153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":828060.60240000009},{"$f":"HLOOKUP(CG153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":844621.81444799993},{"$f":"HLOOKUP(CH153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":861514.25073696009},{"$f":"HLOOKUP(CI153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":878744.53575169924},{"$f":"HLOOKUP(CJ153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":896319.42646673322},{"$f":"HLOOKUP(CK153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":914245.81499606802},{"$f":"HLOOKUP(CL153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":932530.73129598936},{"$f":"HLOOKUP(CM153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":951181.3459219092},{"$f":"HLOOKUP(CN153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":970204.97284034733},{"$f":"HLOOKUP(CO153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":989609.07229715423},{"$f":"HLOOKUP(CP153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1009401.2537430974},{"$f":"HLOOKUP(CQ153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1029589.2788179595},{"$f":"HLOOKUP(CR153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1050181.0643943187},{"$f":"HLOOKUP(CS153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1071184.6856822053},{"$f":"HLOOKUP(CT153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1092608.3793958491},{"$f":"HLOOKUP(CU153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1114460.5469837664},{"$f":"HLOOKUP(CV153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1136749.7579234417},{"$f":"HLOOKUP(CW153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1159484.7530819103},{"$f":"HLOOKUP(CX153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1182674.4481435488},{"$f":"HLOOKUP(CY153,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1206327.9371064196}]
[null,"Property Tax",null,{"$f":"C189*$B$8","v":1456593.9711145347},1363106.0164571446,1275618.3596448256,1193745.8860993255,1117128.1988884504,1045428.0322838455,978329.76714072283,915538.04156434734,856776.45074752439,801786.33025587094,750325.61740497174,932251.33909243904,855367.88138274208,784825.05931659741,720099.95598103141,660712.77980779076,606223.30799425486,556227.62323805713,510355.11959561618,468265.75526973011,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE189*$B$8","v":5506864.6075352766},5328066.5078188786,5155073.6644035801,4987697.5909420708,4825755.9209035113,4669072.2088739751,4517475.7383083124,4370801.3355239723,4228889.1897341097,4091584.6789239021,3958738.2013803488,3830205.0126920007,3705845.0680410163,3585522.8696157169,3469107.318977382,3356471.5742204362,3247492.9117703848,3142052.5926689319,3040035.7332005771,2941331.1797197373,null,null,null,null,"Property Tax",null,{"$f":"BE189*$B$8","v":831957.51910162601},804945.33811272075,778810.19459871587,753523.6127126338,729058.04116760276,705386.82321803528,682484.16761546361,660325.12050738721,638885.53824851546,618142.06109477987,598072.08775145654,578653.75074766367,559865.89261040767,541688.04281221388,524100.39546722727,507083.78775148134,490619.6790238223,474690.13062473969,459277.78633109282,444365.85344543809,null,null,null,null,"Property Tax",null,{"$f":"CE189*$B$8","v":3578360.6219764221},{"$f":"CF189*$B$8","v":3492367.0320819658},{"$f":"CG189*$B$8","v":3408440.0023484724},{"$f":"CH189*$B$8","v":3326529.8701103404},{"$f":"CI189*$B$8","v":3246588.1661733212},{"$f":"CJ189*$B$8","v":3168567.5861335429},{"$f":"CK189*$B$8","v":3092421.9623857778},{"$f":"CL189*$B$8","v":3018106.2368043992},{"$f":"CM189*$B$8","v":2945576.4340808522},{"$f":"CN189*$B$8","v":2874789.6357018733},{"$f":"CO189*$B$8","v":2805703.9545530467},{"$f":"CP189*$B$8","v":2738278.5101326834},{"$f":"CQ189*$B$8","v":2672473.4043613444},{"$f":"CR189*$B$8","v":2608249.6979727033},{"$f":"CS189*$B$8","v":2545569.3874717671},{"$f":"CT189*$B$8","v":2484395.3826468359},{"$f":"CU189*$B$8","v":2424691.4846218764},{"$f":"CV189*$B$8","v":2366422.3644363345},{"$f":"CW189*$B$8","v":2309553.5421397123},{"$f":"CX189*$B$8","v":2254051.3663885286}]
[null,"Total Operating Costs",null,{"$f":"SUM(D160:D164)","v":2542172.3458287418},{"$f":"SUM(E160:E164)","v":2469817.3414938385},{"$f":"SUM(F160:F164)","v":2403888.187096315},{"$f":"SUM(G160:G164)","v":2344008.2646343359},{"$f":"SUM(H160:H164)","v":2289825.84375598},{"$f":"SUM(I160:I164)","v":2241012.4987167353},{"$f":"SUM(J160:J164)","v":2197261.6272269404},{"$f":"SUM(K160:K164)","v":2158287.0646553356},{"$f":"SUM(L160:L164)","v":2123821.7874743636},{"$f":"SUM(M160:M164)","v":2093616.700225408},{"$f":"SUM(N160:N164)","v":1807943.0319710108},{"$f":"SUM(O160:O164)","v":2010470.7732960409},{"$f":"SUM(P160:P164)","v":1954604.1272599269},{"$f":"SUM(Q160:Q164)","v":1905501.1909858892},{"$f":"SUM(R160:R164)","v":1862647.4953538994},{"$f":"SUM(S160:S164)","v":1825571.8656129558},{"$f":"SUM(T160:T164)","v":1793842.8681821385},{"$f":"SUM(U160:U164)","v":1767065.5508329805},{"$f":"SUM(V160:V164)","v":1744878.4520647039},{"$f":"SUM(W160:W164)","v":1726950.8574788542},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF160:AF164)","v":26915003.647811919},{"$f":"SUM(AG160:AG164)","v":27047533.148901053},{"$f":"SUM(AH160:AH164)","v":27192094.458307397},{"$f":"SUM(AI160:AI164)","v":27348623.620723963},{"$f":"SUM(AJ160:AJ164)","v":27517065.291281041},{"$f":"SUM(AK160:AK164)","v":27697372.586659059},{"$f":"SUM(AL160:AL164)","v":28724043.943649098},{"$f":"SUM(AM160:AM164)","v":28927974.984971575},{"$f":"SUM(AN160:AN164)","v":29143680.392170664},{"$f":"SUM(AO160:AO164)","v":29371145.785409186},{"$f":"SUM(AP160:AP164)","v":29610364.609995339},{"$f":"SUM(AQ160:AQ164)","v":29861338.029479295},{"$f":"SUM(AR160:AR164)","v":30958611.825164057},{"$f":"SUM(AS160:AS164)","v":31233128.301881224},{"$f":"SUM(AT160:AT164)","v":31519448.199888192},{"$f":"SUM(AU160:AU164)","v":31817602.612749465},{"$f":"SUM(AV160:AV164)","v":32127629.911069993},{"$f":"SUM(AW160:AW164)","v":32449575.671954535},{"$f":"SUM(AX160:AX164)","v":33618029.614071891},{"$f":"SUM(AY160:AY164)","v":33963977.538208477},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF160:BF164)","v":4144199.9287016261},{"$f":"SUM(BG160:BG164)","v":4183432.5959047205},{"$f":"SUM(BH160:BH164)","v":4224867.1975465566},{"$f":"SUM(BI160:BI164)","v":4268501.7557194307},{"$f":"SUM(BJ160:BJ164)","v":4314335.7470345357},{"$f":"SUM(BK160:BK164)","v":4362370.0832023071},{"$f":"SUM(BL160:BL164)","v":4412607.0927994214},{"$f":"SUM(BM160:BM164)","v":4465050.5041950243},{"$f":"SUM(BN160:BN164)","v":4519705.429609905},{"$f":"SUM(BO160:BO164)","v":4576578.3502833964},{"$f":"SUM(BP160:BP164)","v":4635677.1027238462},{"$f":"SUM(BQ160:BQ164)","v":4697010.8660195014},{"$f":"SUM(BR160:BR164)","v":4760590.1501876824},{"$f":"SUM(BS160:BS164)","v":4826426.7855410352},{"$f":"SUM(BT160:BT164)","v":4894533.9130506236},{"$f":"SUM(BU160:BU164)","v":4964925.9756865464},{"$f":"SUM(BV160:BV164)","v":5037618.7107175887},{"$f":"SUM(BW160:BW164)","v":5112629.1429523807},{"$f":"SUM(BX160:BX164)","v":5189975.5789052881},{"$f":"SUM(BY160:BY164)","v":5269677.6018711161},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CF161:CF164)","v":4728812.8189108223},4665828.2729550535,4605370.4680390228,4547398.9451147011,4491874.6226777695,4438759.7717680801,4388017.9917330053,4339614.1867385712,4293514.5430137087,4249686.5068133865,4208098.7630867902,4168721.2148371018,4131524.9631598513,4096482.2879471807,4063566.6292457338,4032752.5692562819,4004015.8149635112,3977333.1813848019,3952682.5754271494,3930042.9803417143]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N153,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)","v":22331403.38592758},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D158-D165","v":8651390.702110013},8681664.4575869218,8705722.7693707421,8723941.2034320869,8736670.4433518089,8744237.8733372167,8746949.0593484417,8745089.1348688696,8738924.0974339209,8728702.0216400363,8974150.6626668051,8731599.0192502867,8747641.88270537,8757120.1553112827,8760547.3105934858,8758393.5326863937,8751089.2695074156,8739028.4925498236,8722571.6874828879,8702048.5977527015,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF158-AF165","v":60819371.92337729},60686842.422288157,60542281.112881809,60385751.950465247,60217310.279908165,60037002.984530151,59010331.627540112,58806400.586217634,58590695.179018542,58363229.785780028,58124010.961193874,57873037.541709915,56775763.746025153,56501247.269307986,56214927.371301018,55916772.958439745,55606745.660119221,55284799.899234675,54116345.957117319,53770398.032980733,null,null,null,null,"EBITDA",null,{"$f":"BF158-BF165","v":9138016.0209013168},8965961.1942021921,8793032.654659288,8619219.0979643557,8444507.8981124125,8268885.1254931735,8092335.5638091024,7914842.7258474166,7736388.8681321098,7556955.0044811992,7376520.9184931014,7195065.1749852756,7012565.1304070484,6828996.9422477484,6644335.5774602722,6458554.8199192397,6271627.2769321389,6083524.3848208487,5894216.4135902077,5703672.4706994258,null,null,null,null,"EBITDA",null,{"$f":"CF158-CF165","v":26288359.584317978},{"$f":"CG158-CG165","v":26351344.130273748},26411801.935189776,26469773.458114099,26525297.780551031,26578412.631460719,26629154.411495797,26677558.216490231,26723657.86021509,26767485.896415412,26809073.640142009,26848451.1883917,26885647.440068949,26920690.115281619,26953605.773983069,26984419.833972517,27013156.588265289,27039839.221843999,27064489.827801652,27087129.422887087]
[null,"Before Tax Earnings",null,{"$f":"D168-D190-D178","v":-19646702.095868774},{"$f":"E168-E190-E178","v":-34366749.199925706},{"$f":"F168-F190-F178","v":-18382663.954289611},{"$f":"G168-G190-G178","v":-8737901.3222601432},{"$f":"H168-H190-H178","v":-8601378.3900813572},{"$f":"I168-I190-I178","v":-1332343.5006471695},{"$f":"J168-J190-J178","v":5938334.3136564363},{"$f":"K168-K190-K178","v":6079781.0621782634},{"$f":"L168-L190-L178","v":6224088.0313947834},{"$f":"M168-M190-M178","v":6371861.5625849422},{"$f":"N168-N190-N178","v":2643856.6593294209},{"$f":"O168-O190-O178","v":372255.3423324232},{"$f":"P168-P190-P178","v":2212955.5650164089},{"$f":"Q168-Q190-Q178","v":3613792.8963823095},{"$f":"R168-R190-R178","v":4703448.445950021},{"$f":"S168-S190-S178","v":5004741.8261212176},{"$f":"T168-T190-T178","v":5316057.0789244426},{"$f":"U168-U190-U178","v":6635420.640895972},{"$f":"V168-V190-V178","v":7966445.757245644},{"$f":"W168-W190-W178","v":8314764.5847043563},null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF168-AF190-AF178","v":38836550.709091961},{"$f":"AG168-AG190-AG178","v":34150722.221328653},{"$f":"AH168-AH190-AH178","v":35318785.024373531},{"$f":"AI168-AI190-AI178","v":36441389.960296415},{"$f":"AJ168-AJ190-AJ178","v":37525730.266786642},{"$f":"AK168-AK190-AK178","v":38577599.701859109},{"$f":"AL168-AL190-AL178","v":38765402.370114893},{"$f":"AM168-AM190-AM178","v":39765587.269510135},{"$f":"AN168-AN190-AN178","v":40343213.939504765},{"$f":"AO168-AO190-AO178","v":40853922.959800102},{"$f":"AP168-AP190-AP178","v":41389787.269424498},{"$f":"AQ168-AQ190-AQ178","v":41952651.140861608},{"$f":"AR168-AR190-AR178","v":41709906.500643969},{"$f":"AS168-AS190-AS178","v":42332645.63716729},{"$f":"AT168-AT190-AT178","v":42988444.133062825},{"$f":"AU168-AU190-AU178","v":43679514.033799186},{"$f":"AV168-AV190-AV178","v":44408172.264756173},{"$f":"AW168-AW190-AW178","v":45176846.309613019},{"$f":"AX168-AX190-AX178","v":45153543.163524121},{"$f":"AY168-AY190-AY178","v":46010003.575217418},null,null,null,null,"Before Tax Earnings",null,{"$f":"BF168-BF190-BF178","v":-10419510.823074244},{"$f":"BG168-BG190-BG178","v":-20486796.624387309},{"$f":"BH168-BH190-BH178","v":-9917996.7020935453},{"$f":"BI168-BI190-BI178","v":-3605070.6838853443},{"$f":"BJ168-BJ190-BJ178","v":-3677610.7641245103},{"$f":"BK168-BK190-BK178","v":1046121.4488750319},{"$f":"BL168-BL190-BL178","v":5774290.8565894123},{"$f":"BM168-BM190-BM178","v":5715073.860969468},{"$f":"BN168-BN190-BN178","v":5660809.637712989},{"$f":"BO168-BO190-BO178","v":5611774.8902438488},{"$f":"BP168-BP190-BP178","v":5568259.8762466088},{"$f":"BQ168-BQ190-BQ178","v":5530569.1583291842},{"$f":"BR168-BR190-BR178","v":5499022.390620878},{"$f":"BS168-BS190-BS178","v":5473955.1431749947},{"$f":"BT168-BT190-BT178","v":5455719.7661366072},{"$f":"BU168-BU190-BU178","v":5444686.2957321163},{"$f":"BV168-BV190-BV178","v":5441243.4042383851},{"$f":"BW168-BW190-BW178","v":5445799.3961951332},{"$f":"BX168-BX190-BX178","v":5458783.2532359324},{"$f":"BY168-BY190-BY178","v":5480645.7300301623},null,null,null,null,"Before Tax Earnings",null,{"$f":"CF168-CF190-CF178","v":-600860.40026241355},{"$f":"CG168-CG190-CG178","v":-12748460.48771878},-10539223.803878229,-8468541.8984086476,-6521530.0328617338,-4686856.57123252,-2960319.985808555,-1326955.6335082389,-773710.32222827896,-430330.61158576608,{"$f":"CP168-CP190-CP178","v":-74213.609694872051},{"$f":"CQ168-CQ190-CQ178","v":295419.65962733515},{"$f":"CR168-CR190-CR178","v":679384.41843072325},1078534.026125839,1493761.963933859,1926003.9169852044,2376239.9589929674,2845496.8446724201,3334850.4153358527,3845428.1233623549]
[null,"ITC",null,{"$f":"-C174*0.3","v":43697819.133436039},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,{"$f":"AO159*AO152","v":0},{"$f":"AP159*AP152","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D169*$B$6-D170","v":-47823626.573568478},{"$f":"E169*$B$6-E170","v":-7217017.331984398},{"$f":"F169*$B$6-F170","v":-3860359.4304008181},-1834959.2776746301,-1806289.4619170849,-279792.13513590558,1247050.2058678516,1276754.0230574352,1307058.4865929044,1338090.9281428377,{"$f":"N169*$B$6-N170","v":555209.8984591784},{"$f":"O169*$B$6-O170","v":78173.62188980887},464720.66865344584,758896.50824028498,987724.17364950443,1050995.7834854557,1116371.9865741329,1393438.334588154,1672953.6090215852,1746100.5627879146,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF169*$B$6-AF170","v":8155675.6489093117},{"$f":"AG169*$B$6-AG170","v":7171651.6664790167},{"$f":"AH169*$B$6-AH170","v":7416944.8551184414},7652691.8916622465,7880403.3560251947,8101295.9373904122,8140734.497724127,8350773.3265971281,8472074.9272959996,8579323.821558021,{"$f":"AP169*$B$6-AP170","v":8691855.3265791442},{"$f":"AQ169*$B$6-AQ170","v":8810056.7395809367},8759080.3651352338,8889855.5838051308,9027573.2679431923,9172697.9470978286,9325716.1755987965,9487137.7250187341,9482244.0643400643,9662100.7507956568,null,null,null,null,"Federal Tax",null,{"$f":"BF169*$B$6-BF170","v":-2188097.272845591},{"$f":"BG169*$B$6-BG170","v":-4302227.2911213348},{"$f":"BH169*$B$6-BH170","v":-2082779.3074396444},-757064.84361592226,-772298.2604661471,219685.50426375668,1212601.0798837766,1200165.5108035882,1188770.0239197277,1178472.7269512082,{"$f":"BP169*$B$6-BP170","v":1169334.5740117878},{"$f":"BQ169*$B$6-BQ170","v":1161419.5232491286},1154794.7020303842,1149530.5800667489,1145701.1508886875,1143384.1221037444,1142661.1148900609,1143617.8732009779,1146344.4831795457,1150935.603306334,null,null,null,null,"Federal Tax",null,{"$f":"CF169*$B$6-CF170","v":-126180.68405510685},{"$f":"CG169*$B$6-CG170","v":-2677176.7024209434},{"$f":"CH169*$B$6-CH170","v":-2213236.9988144282},-1778393.798665816,-1369521.3069009641,-984239.87995882914,-621667.19701979659,-278660.68303673016,-162479.16766793857,-90369.428433010879,{"$f":"CP169*$B$6-CP170","v":-15584.858035923131},{"$f":"CQ169*$B$6-CQ170","v":62038.128521740378},142670.72787045187,226492.14548642619,313690.01242611039,404460.82256689289,499010.39138852316,597554.3373812082,700318.58722052898,807539.90590609447]
[]
[]
[{"$f":"IRR(C174:X174,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(C185:C186)","v":-145659397.11145347},{"$f":"D168-D171-D166","v":56475017.275678493},{"$f":"E168-E171-E166","v":15898681.789571319},12566082.199771561,10558900.481106717,10542959.905268895,9024030.0084731225,7499898.8534805905,7468335.1118114349,7431865.6108410163,7390611.0934971981,{"$f":"N168-N171-N166","v":-13912462.621719953},{"$f":"O168-O171-O166","v":8653425.3973604776},8282921.2140519237,7998223.6470709974,7772823.1369439811,7707397.7492009383,7634717.2829332827,7345590.1579616694,7049618.0784613024,6955948.0349647868,{"$f":"C185*-0.3","v":36170304.682578914},null,null,null,null,{"$f":"IRR(AE174:AZ174,0.1)","v":7.9968271341232189E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF153,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-550686460.75352764},{"$f":"AF168-AF171-AF166","v":52663696.274467975},{"$f":"AG168-AG171-AG166","v":53515190.755809143},53125336.257763371,52733060.058803,52336906.923882969,51935707.047139741,50869597.129815981,50455627.259620503,50118620.251722544,49783905.964222006,{"$f":"AP168-AP171-AP166","v":49432155.634614728},{"$f":"AQ168-AQ171-AQ166","v":49062980.802128978},48016683.380889922,47611391.685502857,47187354.103357822,46744075.011341915,46281029.48452042,45797662.174215943,44634101.892777257,44108297.282185078,{"$f":"AE174*-0.5","v":275343230.37676382},null,null,{"$f":"IRR(BE174:BZ174,0.1)","v":8.7927282699446829E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF153,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$29)","v":-83195751.910162598},{"$f":"BF168-BF171","v":11326113.293746907},{"$f":"BG168-BG171","v":13268188.485323526},10875811.962098932,9376283.9415802788,9216806.1585785598,8049199.6212294167,6879734.4839253258,6714677.2150438279,{"$f":"BN168-BN171","v":6547618.8442123821},{"$f":"BO168-BO171","v":6378482.2775299912},6207186.3444813136,6033645.6517361468,5857770.4283766644,5679466.3621809995,5498634.4265715852,5315170.6978154955,5128966.1620420776,4939906.5116198706,4747871.9304106617,4552736.8673930913,{"$f":"BE174*-0.5","v":41597875.955081299},null,null,{"$f":"IRR(CE174:CZ174,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"SUM(CE185:CE186)","v":-357836062.19764221},{"$f":"CF168-CF171","v":26414540.268373087},{"$f":"CG168-CG171","v":29028520.832694691},28625038.934004202,28248167.256779917,27894819.087451994,27562652.51141955,27250821.608515594,26956218.899526961,26886137.02788303,26857855.324848425,26824658.498177931,26786413.05986996,26742976.712198496,26694197.969795194,26639915.761556957,26579959.011405624,26514146.196876764,26442284.884462792,26364171.240581125,26279589.516980991,{"$f":"CY188","v":214701637.31858537}]
[{"$f":"IRR(C175:X175,0.1)","v":0.12011618383008082},"ROE",{"$f":"-C196","v":-12479983.373053053},{"$f":"D174-D178-D181-D191-D170+D166","v":1902409.4596435651},{"$f":"E174-E178-E181-E191-E170+E166","v":1903868.8208451001},{"$f":"F174-F178-F181-F191-F170+F166","v":1899295.1362478323},{"$f":"G174-G178-G181-G191-G170+G166","v":1888928.9607044808},{"$f":"H174-H178-H181-H191-H170+H166","v":1872988.3848666581},{"$f":"I174-I178-I181-I191-I170+I166","v":1851670.1454120062},{"$f":"J174-J178-J181-J191-J170+J166","v":1825150.6477605947},{"$f":"K174-K178-K181-K191-K170+K166","v":1793586.9060914386},{"$f":"L174-L178-L181-L191-L170+L166","v":1757117.4051210205},{"$f":"M174-M178-M181-M191-M170+M166","v":1715862.8877772014},{"$f":"N174-N178-N181-N191-N170+N166","v":-383979.01022743061},{"$f":"O174-O178-O181-O191-O170+O166","v":-628020.621389593},{"$f":"P174-P178-P181-P191-P170+P166","v":-670393.86276634387},{"$f":"Q174-Q178-Q181-Q191-Q170+Q166","v":-720705.48608925065},{"$f":"R174-R178-R181-R191-R170+R166","v":-778687.46503196785},{"$f":"S174-S178-S181-S191-S170+S166","v":-844112.85277501063},{"$f":"T174-T178-T181-T191-T170+T166","v":-916793.31904266623},{"$f":"U174-U178-U181-U191-U170+U166","v":-996576.93611323996},{"$f":"V174-V178-V181-V191-V170+V166","v":-1083346.1955538988},{"$f":"W174-W178-W181-W191-W170+W166","v":-1177016.2390504144},{"$f":"X174","v":36170304.682578914},null,null,null,null,{"$f":"IRR(AE175:AZ175,0.1)","v":0.10527660014506601},"ROE",{"$f":"-AE196","v":-220274584.30141106},{"$f":"AF174-AF178-AF181-AF191-AF170+AF166","v":25003524.717166387},{"$f":"AG174-AG178-AG181-AG191-AG170+AG166","v":24793905.056490328},{"$f":"AH174-AH178-AH181-AH191-AH170+AH166","v":24569534.199502882},{"$f":"AI174-AI178-AI181-AI191-AI170+AI166","v":24330200.367509533},{"$f":"AJ174-AJ178-AJ181-AJ191-AJ170+AJ166","v":24075671.864400968},{"$f":"AK174-AK178-AK181-AK191-AK170+AK166","v":23805696.538515452},{"$f":"AL174-AL178-AL181-AL191-AL170+AL166","v":22860716.975829575},{"$f":"AM174-AM178-AM181-AM191-AM170+AM166","v":22559006.802987888},{"$f":"AN174-AN178-AN181-AN191-AN170+AN166","v":22240964.648593847},{"$f":"AO174-AO178-AO181-AO191-AO170+AO166","v":21906250.361093309},{"$f":"AP174-AP178-AP181-AP191-AP170+AP166","v":21554500.031486031},{"$f":"AQ174-AQ178-AQ181-AQ191-AQ170+AQ166","v":21185325.19900028},{"$f":"AR174-AR178-AR181-AR191-AR170+AR166","v":20139027.777761221},{"$f":"AS174-AS178-AS181-AS191-AS170+AS166","v":19733736.082374159},{"$f":"AT174-AT178-AT181-AT191-AT170+AT166","v":19309698.50022912},{"$f":"AU174-AU178-AU181-AU191-AU170+AU166","v":18866419.408213217},{"$f":"AV174-AV178-AV181-AV191-AV170+AV166","v":18403373.881391719},{"$f":"AW174-AW178-AW181-AW191-AW170+AW166","v":17920006.571087245},{"$f":"AX174-AX178-AX181-AX191-AX170+AX166","v":16756446.289648559},{"$f":"AY174-AY178-AY181-AY191-AY170+AY166","v":16230641.67905638},{"$f":"AZ174","v":275343230.37676382},null,null,{"$f":"IRR(BE175:BZ175,0.1)","v":0.25384686469091333},"ROE",{"$f":"-BE196","v":-10300152.218622496},{"$f":"BF174-BF178-BF181-BF191-BF170","v":3148330.1594655644},{"$f":"BG174-BG178-BG181-BG191-BG170","v":2993872.4029060863},{"$f":"BH174-BH178-BH181-BH191-BH170","v":2837797.6910266625},{"$f":"BI174-BI178-BI181-BI191-BI170","v":2680050.7573151132},{"$f":"BJ174-BJ178-BJ181-BJ191-BJ170","v":2520572.9743133932},{"$f":"BK174-BK178-BK181-BK191-BK170","v":2359302.2520695771},{"$f":"BL174-BL178-BL181-BL191-BL170","v":2196172.9298708127},{"$f":"BM174-BM178-BM181-BM191-BM170","v":2031115.6609893152},{"$f":"BN174-BN178-BN181-BN191-BN170","v":1864057.290157869},{"$f":"BO174-BO178-BO181-BO191-BO170","v":1694920.7234754786},{"$f":"BP174-BP178-BP181-BP191-BP170","v":1523624.790426801},{"$f":"BQ174-BQ178-BQ181-BQ191-BQ170","v":1350084.0976816341},{"$f":"BR174-BR178-BR181-BR191-BR170","v":1174208.8743221518},{"$f":"BS174-BS178-BS181-BS191-BS170","v":995904.80812648684},{"$f":"BT174-BT178-BT181-BT191-BT170","v":815072.87251707306},{"$f":"BU174-BU178-BU181-BU191-BU170","v":631609.14376098244},{"$f":"BV174-BV178-BV181-BV191-BV170","v":445404.60798756499},{"$f":"BW174-BW178-BW181-BW191-BW170","v":256344.95756535791},{"$f":"BX174-BX178-BX181-BX191-BX170","v":64310.376356149092},{"$f":"BY174-BY178-BY181-BY191-BY170","v":-130824.68666142132},{"$f":"BZ174","v":41597875.955081299},null,null,{"$f":"IRR(CE175:CZ175,0.1)","v":0.15361413816418112},"ROE",{"$f":"-CE196","v":-47542474.066478156},{"$f":"CF174-CF178-CF181-CF191-CF170+CF166","v":6071246.3419163153},{"$f":"CG174-CG178-CG181-CG191-CG170+CG166","v":6078426.976734315},6081482.6283065677,6080338.8163898066,6074914.6503366521,6065122.5827380633,6050868.1491576675,6032049.6933047567,6008558.0769589599,5980276.3739243541,{"$f":"CP174-CP178-CP181-CP191-CP170+CP166","v":5947079.5472538602},{"$f":"CQ174-CQ178-CQ181-CQ191-CQ170+CQ166","v":5908834.1089458894},5865397.7612744253,5816619.0188711248,5762336.8106328864,5702380.0604815558,5636567.2459526919,5564705.9335387219,5486592.2896570545,5402010.5660569202,{"$f":"CZ174","v":214701637.31858537}]
[]
[]
[null,"Interest",null,{"$f":"C182*$B$7","v":3535995.2890316988},3429057.6431972841,3316773.1150711486,3198874.3605387062,3075080.6682796422,2945097.2914076243,2808614.7456920058,2665308.0726906061,2514836.0660391371,2356840.4590550936,3140029.7156237708,2890382.9877041993,2628253.9233886492,2353018.4058573218,2064021.1124494278,1760573.9543711392,1441954.438388936,1107403.9466076226,756125.93023724353,387284.01304834569,null,null,null,null,null,null,"Interest",null,{"$f":"AE182*$B$7","v":16520593.822605828},16020968.323483676,15496361.549405415,14945524.43662324,14367145.468201958,13759847.551359609,13122184.738675145,12452638.785356458,11749615.534371838,11011441.120837985,10236357.986627439,9422520.6957063656,8567991.540239241,7670735.9269987587,6728617.5330962511,5739393.2194986194,4700707.6902211057,3610087.8844797164,2464937.0884512579,1262528.7526213762,null,null,null,null,"Interest",null,{"$f":"BE182*$B$7","v":2918376.4619430406},2830117.207337467,2737444.9900016147,2640139.1617989698,2537968.0421861927,2430688.3665927765,2318044.7072196896,2199768.8648779485,2075579.2304191203,1945180.1142373506,1808261.0422464926,1664496.0166560917,1513542.7397861707,1355041.7990727536,1188615.8113236655,1013868.5241871231,830383.87269375357,637724.9886257156,435433.16035427572,223026.74066926391,null,null,null,null,"Interest",null,{"$f":"CE182*$B$7","v":13470367.65216881},{"$f":"CF182*$B$7","v":13267619.287944734},{"$f":"CG182*$B$7","v":13054733.505509455},{"$f":"CH182*$B$7","v":12831203.43395241},{"$f":"CI182*$B$7","v":12596496.858817512},{"$f":"CJ182*$B$7","v":12350054.954925872},{"$f":"CK182*$B$7","v":12091290.955839649},{"$f":"CL182*$B$7","v":11819588.756799113},{"$f":"CM182*$B$7","v":11534301.447806552},{"$f":"CN182*$B$7","v":11234749.773364361},{"$f":"CO182*$B$7","v":10920220.515200064},{"$f":"CP182*$B$7","v":10589964.794127548},{"$f":"CQ182*$B$7","v":10243196.287001409},{"$f":"CR182*$B$7","v":9879089.354518963},{"$f":"CS182*$B$7","v":9496777.0754123926},{"$f":"CT182*$B$7","v":9095349.1823504958},{"$f":"CU182*$B$7","v":8673849.8946355041},{"$f":"CV182*$B$7","v":8231275.6425347617},{"$f":"CW182*$B$7","v":7766572.6778289825},{"$f":"CX182*$B$7","v":7278634.5648879148}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C195)","v":5674748.2057199962},{"$f":"-PMT($B$7,20,$C195)","v":5674748.2057199962},5674748.2057199962,5674748.2057199962,5674748.2057199962,5674748.2057199962,5674748.2057199962,5674748.2057199962,5674748.2057199962,5674748.2057199962,{"$f":"-PMT($B$7,20,$C195)","v":5674748.2057199962},{"$f":"-PMT($B$7,20,$C195)","v":5674748.2057199962},5674748.2057199962,5674748.2057199962,5674748.2057199962,5674748.2057199962,5674748.2057199962,5674748.2057199962,5674748.2057199962,5674748.2057199962,null,null,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE195)","v":26513103.80504889},{"$f":"-PMT($B$7,20,$AE195)","v":26513103.80504889},26513103.80504889,26513103.80504889,26513103.80504889,26513103.80504889,26513103.80504889,26513103.80504889,26513103.80504889,26513103.80504889,26513103.80504889,26513103.80504889,26513103.80504889,26513103.80504889,26513103.80504889,26513103.80504889,26513103.80504889,26513103.80504889,26513103.80504889,26513103.80504889,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE195)","v":4683561.5540545126},{"$f":"-PMT($B$7,20,$BE195)","v":4683561.5540545126},4683561.5540545126,4683561.5540545126,4683561.5540545126,4683561.5540545126,4683561.5540545126,4683561.5540545126,4683561.5540545126,4683561.5540545126,4683561.5540545126,4683561.5540545126,4683561.5540545126,4683561.5540545126,4683561.5540545126,4683561.5540545126,4683561.5540545126,4683561.5540545126,4683561.5540545126,4683561.5540545126,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$CE195)","v":17525334.93665034},{"$f":"-PMT($B$7,30,$CE195)","v":17525334.93665034},17525334.93665034,17525334.93665034,17525334.93665034,17525334.93665034,17525334.93665034,17525334.93665034,17525334.93665034,17525334.93665034,17525334.93665034,17525334.93665034,17525334.93665034,17525334.93665034,17525334.93665034,17525334.93665034,17525334.93665034,17525334.93665034,17525334.93665034,17525334.93665034]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N166)*$A195","v":2458216.0682952045},{"$f":"-PMT($B$7,10,$N166)*$A195","v":2458216.0682952045},2458216.0682952045,2458216.0682952045,2458216.0682952045,2458216.0682952045,2458216.0682952045,2458216.0682952045,2458216.0682952045,2458216.0682952045]
[null,"Sinking Fund",null,{"$f":"D180+D179-D178","v":2138752.9166882974},{"$f":"E180+E179-E178","v":2245690.5625227122},{"$f":"F180+F179-F178","v":2357975.0906488476},{"$f":"G180+G179-G178","v":2475873.8451812901},{"$f":"H180+H179-H178","v":2599667.537440354},{"$f":"I180+I179-I178","v":2729650.914312372},{"$f":"J180+J179-J178","v":2866133.4600279904},{"$f":"K180+K179-K178","v":3009440.1330293901},{"$f":"L180+L179-L178","v":3159912.1396808592},{"$f":"M180+M179-M178","v":3317907.7466649027},{"$f":"N180+N179-N178","v":4992934.5583914304},{"$f":"O180+O179-O178","v":5242581.2863110024},{"$f":"P180+P179-P178","v":5504710.3506265525},{"$f":"Q180+Q179-Q178","v":5779945.8681578794},{"$f":"R180+R179-R178","v":6068943.1615657732},{"$f":"S180+S179-S178","v":6372390.3196440618},{"$f":"T180+T179-T178","v":6691009.835626265},{"$f":"U180+U179-U178","v":7025560.3274075789},{"$f":"V180+V179-V178","v":7376838.3437779574},{"$f":"W180+W179-W178","v":7745680.260966856},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF179-AF178","v":9992509.9824430626},{"$f":"AG179-AG178","v":10492135.481565215},11016742.255643476,11567579.368425651,12145958.336846933,12753256.253689282,13390919.066373745,14060465.019692432,14763488.270677052,15501662.684210906,16276745.818421451,17090583.109342523,17945112.264809649,18842367.878050134,19784486.27195264,20773710.585550271,21812396.114827786,22903015.920569174,24048166.716597632,25250575.052427515,null,null,null,null,"Sinking Fund",null,{"$f":"BF179-BF178","v":1765185.092111472},{"$f":"BG179-BG178","v":1853444.3467170456},1946116.564052898,2043422.3922555428,2145593.5118683199,2252873.1874617361,2365516.846834823,2483792.6891765641,2607982.3236353924,2738381.4398171622,2875300.5118080201,3019065.5373984212,3170018.8142683422,3328519.754981759,3494945.7427308471,3669693.0298673897,3853177.6813607588,4045836.5654287972,4248128.3937002365,4460534.8133852491,null,null,null,null,"Sinking Fund",null,{"$f":"CF180+CF179-CF178","v":4054967.2844815291},{"$f":"CG180+CG179-CG178","v":4257715.6487056054},4470601.4311408848,4694131.5026979297,4928838.0778328273,5175279.9817244671,5434043.9808106907,5705746.1798512265,5991033.4888437875,6290585.1632859781,{"$f":"CP180+CP179-CP178","v":6605114.4214502759},{"$f":"CQ180+CQ179-CQ178","v":6935370.1425227914},7282138.6496489309,7646245.5821313765,8028557.8612379469,8429985.7542998437,8851485.0420148354,9294059.2941155769,9758762.258821357,10246700.371762425]
[null,"Mortgage Balance",{"$f":"C195","v":70719905.780633971},{"$f":"C182-D181","v":68581152.863945678},{"$f":"D182-E181","v":66335462.301422969},{"$f":"E182-F181","v":63977487.210774124},{"$f":"F182-G181","v":61501613.365592837},{"$f":"G182-H181","v":58901945.828152485},{"$f":"H182-I181","v":56172294.913840115},{"$f":"I182-J181","v":53306161.453812122},{"$f":"J182-K181","v":50296721.320782736},{"$f":"K182-L181","v":47136809.181101874},{"$f":"(N166*$A$54)+L182-M181","v":62800594.312475413},{"$f":"M182-N181","v":57807659.754083984},{"$f":"N182-O181","v":52565078.467772983},{"$f":"O182-P181","v":47060368.117146432},{"$f":"P182-Q181","v":41280422.248988554},{"$f":"Q182-R181","v":35211479.087422781},{"$f":"R182-S181","v":28839088.767778717},{"$f":"S182-T181","v":22148078.93215245},{"$f":"T182-U181","v":15122518.60474487},{"$f":"U182-V181","v":7745680.2609669128},{"$f":"V182-W181","v":5.6810677051544189E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE195","v":330411876.45211655},{"$f":"AE182-AF181","v":320419366.46967351},{"$f":"AF182-AG181","v":309927230.98810828},{"$f":"AG182-AH181","v":298910488.73246479},{"$f":"AH182-AI181","v":287342909.36403912},{"$f":"AI182-AJ181","v":275196951.02719218},{"$f":"AJ182-AK181","v":262443694.77350289},{"$f":"AK182-AL181","v":249052775.70712915},{"$f":"AL182-AM181","v":234992310.68743673},{"$f":"AM182-AN181","v":220228822.41675967},{"$f":"(AP166*$A$54)+AN182-AO181","v":204727159.73254877},{"$f":"AO182-AP181","v":188450413.91412732},{"$f":"AP182-AQ181","v":171359830.8047848},{"$f":"AQ182-AR181","v":153414718.53997517},{"$f":"AR182-AS181","v":134572350.66192502},{"$f":"AS182-AT181","v":114787864.38997237},{"$f":"AT182-AU181","v":94014153.80442211},{"$f":"AU182-AV181","v":72201757.689594328},{"$f":"AV182-AW181","v":49298741.769025154},{"$f":"AW182-AX181","v":25250575.052427523},{"$f":"AX182-AY181","v":0},null,null,null,null,"Mortgage Balance",{"$f":"BE195","v":58367529.238860808},{"$f":"BE182-BF181","v":56602344.146749333},{"$f":"BF182-BG181","v":54748899.800032288},{"$f":"BG182-BH181","v":52802783.235979393},{"$f":"BH182-BI181","v":50759360.843723848},{"$f":"BI182-BJ181","v":48613767.331855528},{"$f":"BJ182-BK181","v":46360894.144393794},{"$f":"BK182-BL181","v":43995377.297558971},{"$f":"BL182-BM181","v":41511584.608382404},{"$f":"BM182-BN181","v":38903602.284747012},{"$f":"(BP166*$A$54)+BN182-BO181","v":36165220.844929852},{"$f":"BO182-BP181","v":33289920.333121832},{"$f":"BP182-BQ181","v":30270854.795723412},{"$f":"BQ182-BR181","v":27100835.981455069},{"$f":"BR182-BS181","v":23772316.226473309},{"$f":"BS182-BT181","v":20277370.483742461},{"$f":"BT182-BU181","v":16607677.45387507},{"$f":"BU182-BV181","v":12754499.772514312},{"$f":"BV182-BW181","v":8708663.2070855144},{"$f":"BW182-BX181","v":4460534.813385278},{"$f":"BX182-BY181","v":2.8870999813079834E-8},null,null,null,null,"Mortgage Balance",{"$f":"CE195","v":269407353.04337621},{"$f":"CE182-CF181","v":265352385.75889468},{"$f":"CF182-CG181","v":261094670.11018908},{"$f":"CG182-CH181","v":256624068.67904818},{"$f":"CH182-CI181","v":251929937.17635024},{"$f":"CI182-CJ181","v":247001099.09851742},{"$f":"CJ182-CK181","v":241825819.11679295},{"$f":"CK182-CL181","v":236391775.13598225},{"$f":"CL182-CM181","v":230686028.95613101},{"$f":"CM182-CN181","v":224694995.46728721},{"$f":"CN182-CO181","v":218404410.30400124},{"$f":"CO182-CP181","v":211799295.88255095},{"$f":"CP182-CQ181","v":204863925.74002817},{"$f":"CQ182-CR181","v":197581787.09037924},{"$f":"CR182-CS181","v":189935541.50824785},{"$f":"CS182-CT181","v":181906983.64700991},{"$f":"CT182-CU181","v":173476997.89271006},{"$f":"CU182-CV181","v":164625512.85069522},{"$f":"CV182-CW181","v":155331453.55657965},{"$f":"CW182-CX181","v":145572691.29775828},{"$f":"CX182-CY181","v":135325990.92599586}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D153,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-120567682.27526304},{"$f":"-($C185)/20","v":6028384.1137631517},{"$f":"-($C185)/20","v":6028384.1137631517},6028384.1137631517,6028384.1137631517,6028384.1137631517,6028384.1137631517,6028384.1137631517,6028384.1137631517,6028384.1137631517,6028384.1137631517,6028384.1137631517,6028384.1137631517,6028384.1137631517,6028384.1137631517,6028384.1137631517,6028384.1137631517,6028384.1137631517,6028384.1137631517,6028384.1137631517,6028384.1137631517]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D153,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.9","v":-25091714.836190421},{"$f":"-($C186)/10","v":2509171.4836190422},{"$f":"-($C186)/10","v":2509171.4836190422},2509171.4836190422,2509171.4836190422,2509171.4836190422,2509171.4836190422,2509171.4836190422,2509171.4836190422,2509171.4836190422,2509171.4836190422,{"$f":"$N166/10","v":2233140.3385927579},2233140.3385927579,2233140.3385927579,2233140.3385927579,2233140.3385927579,2233140.3385927579,2233140.3385927579,2233140.3385927579,2233140.3385927579,2233140.3385927579,null,null,null,null,null,null,"Depr",null,{"$f":"-($AE174)/40","v":13767161.518838191},{"$f":"-($AE174)/40","v":13767161.518838191},13767161.518838191,13767161.518838191,13767161.518838191,13767161.518838191,13767161.518838191,13767161.518838191,13767161.518838191,13767161.518838191,13767161.518838191,13767161.518838191,13767161.518838191,13767161.518838191,13767161.518838191,13767161.518838191,13767161.518838191,13767161.518838191,13767161.518838191,13767161.518838191,null,null,null,null,"Depr",null,{"$f":"-($BE174)/25","v":3327830.076406504},{"$f":"-($BE174)/25","v":3327830.076406504},3327830.076406504,3327830.076406504,3327830.076406504,3327830.076406504,3327830.076406504,3327830.076406504,3327830.076406504,3327830.076406504,3327830.076406504,3327830.076406504,3327830.076406504,3327830.076406504,3327830.076406504,3327830.076406504,3327830.076406504,3327830.076406504,3327830.076406504,3327830.076406504,null,null,null,null,"Depr",{"$f":"-((HLOOKUP(CF153,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$211)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-357836062.19764221},{"$f":"-($CE186)/50","v":7156721.2439528443},{"$f":"-($CE186)/50","v":7156721.2439528443},7156721.2439528443,7156721.2439528443,7156721.2439528443,7156721.2439528443,7156721.2439528443,7156721.2439528443,7156721.2439528443,7156721.2439528443,7156721.2439528443,7156721.2439528443,7156721.2439528443,7156721.2439528443,7156721.2439528443,7156721.2439528443,7156721.2439528443,7156721.2439528443,7156721.2439528443,7156721.2439528443]
[null,"Accum Depreciation",null,{"$f":"SUM($D185:D186)","v":8537555.5973821934},{"$f":"SUM($D185:E186)","v":17075111.194764387},{"$f":"SUM($D185:F186)","v":25612666.792146578},{"$f":"SUM($D185:G186)","v":34150222.389528774},{"$f":"SUM($D185:H186)","v":42687777.986910969},{"$f":"SUM($D185:I186)","v":51225333.584293164},{"$f":"SUM($D185:J186)","v":59762889.18167536},{"$f":"SUM($D185:K186)","v":68300444.779057562},{"$f":"SUM($D185:L186)","v":76838000.37643978},{"$f":"SUM($D185:M186)","v":85375555.973821998},{"$f":"SUM($D185:N186)","v":93637080.426177919},{"$f":"SUM($D185:O186)","v":101898604.87853383},{"$f":"SUM($D185:P186)","v":110160129.33088973},{"$f":"SUM($D185:Q186)","v":118421653.78324564},{"$f":"SUM($D185:R186)","v":126683178.23560154},{"$f":"SUM($D185:S186)","v":134944702.68795747},{"$f":"SUM($D185:T186)","v":143206227.14031342},{"$f":"SUM($D185:U186)","v":151467751.59266937},{"$f":"SUM($D185:V186)","v":159729276.04502526},{"$f":"SUM($D185:W186)","v":167990800.49738115},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE186:AF186)","v":13767161.518838191},{"$f":"SUM($AE186:AG186)","v":27534323.037676383},{"$f":"SUM($AE186:AH186)","v":41301484.556514576},{"$f":"SUM($AE186:AI186)","v":55068646.075352766},{"$f":"SUM($AE186:AJ186)","v":68835807.594190955},{"$f":"SUM($AE186:AK186)","v":82602969.113029152},{"$f":"SUM($AE186:AL186)","v":96370130.631867349},{"$f":"SUM($AE186:AM186)","v":110137292.15070555},{"$f":"SUM($AE186:AN186)","v":123904453.66954374},{"$f":"SUM($AE186:AO186)","v":137671615.18838194},{"$f":"SUM($AE186:AP186)","v":151438776.70722014},{"$f":"SUM($AE186:AQ186)","v":165205938.22605833},{"$f":"SUM($AE186:AR186)","v":178973099.74489653},{"$f":"SUM($AE186:AS186)","v":192740261.26373473},{"$f":"SUM($AE186:AT186)","v":206507422.78257293},{"$f":"SUM($AE186:AU186)","v":220274584.30141112},{"$f":"SUM($AE186:AV186)","v":234041745.82024932},{"$f":"SUM($AE186:AW186)","v":247808907.33908752},{"$f":"SUM($AE186:AX186)","v":261576068.85792571},{"$f":"SUM($AE186:AY186)","v":275343230.37676388},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BE186:BF186)","v":3327830.076406504},{"$f":"SUM($BE186:BG186)","v":6655660.1528130081},{"$f":"SUM($BE186:BH186)","v":9983490.2292195112},{"$f":"SUM($BE186:BI186)","v":13311320.305626016},{"$f":"SUM($BE186:BJ186)","v":16639150.382032521},{"$f":"SUM($BE186:BK186)","v":19966980.458439026},{"$f":"SUM($BE186:BL186)","v":23294810.534845531},{"$f":"SUM($BE186:BM186)","v":26622640.611252036},{"$f":"SUM($BE186:BN186)","v":29950470.687658541},{"$f":"SUM($BE186:BO186)","v":33278300.764065046},{"$f":"SUM($BE186:BP186)","v":36606130.840471551},{"$f":"SUM($BE186:BQ186)","v":39933960.916878052},{"$f":"SUM($BE186:BR186)","v":43261790.993284553},{"$f":"SUM($BE186:BS186)","v":46589621.069691055},{"$f":"SUM($BE186:BT186)","v":49917451.146097556},{"$f":"SUM($BE186:BU186)","v":53245281.222504057},{"$f":"SUM($BE186:BV186)","v":56573111.298910558},{"$f":"SUM($BE186:BW186)","v":59900941.375317059},{"$f":"SUM($BE186:BX186)","v":63228771.451723561},{"$f":"SUM($BE186:BY186)","v":66556601.528130062},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CF186:CF186)","v":7156721.2439528443},{"$f":"SUM($CF186:CG186)","v":14313442.487905689},{"$f":"SUM($CF186:CH186)","v":21470163.731858533},{"$f":"SUM($CF186:CI186)","v":28626884.975811377},{"$f":"SUM($CF186:CJ186)","v":35783606.219764218},{"$f":"SUM($CF186:CK186)","v":42940327.463717058},{"$f":"SUM($CF186:CL186)","v":50097048.707669899},{"$f":"SUM($CF186:CM186)","v":57253769.951622739},{"$f":"SUM($CF186:CN186)","v":64410491.19557558},{"$f":"SUM($CF186:CO186)","v":71567212.439528421},{"$f":"SUM($CF186:CP186)","v":78723933.683481261},{"$f":"SUM($CF186:CQ186)","v":85880654.927434102},{"$f":"SUM($CF186:CR186)","v":93037376.171386942},{"$f":"SUM($CF186:CS186)","v":100194097.41533978},{"$f":"SUM($CF186:CT186)","v":107350818.65929262},{"$f":"SUM($CF186:CU186)","v":114507539.90324546},{"$f":"SUM($CF186:CV186)","v":121664261.1471983},{"$f":"SUM($CF186:CW186)","v":128820982.39115115},{"$f":"SUM($CF186:CX186)","v":135977703.635104},{"$f":"SUM($CF186:CY186)","v":143134424.87905684}]
[null,"End Year Book Value",null,{"$f":"-$C174-D187","v":137121841.51407129},{"$f":"-$C174-E187","v":128584285.91668908},120046730.3193069,111509174.72192469,102971619.1245425,94434063.527160317,85896507.929778114,77358952.332395911,68821396.735013694,{"$f":"-$C174-M187+$N166","v":82615244.523559064},{"$f":"-$C174-N187+$N166","v":74353720.071203142},{"$f":"-$C174-O187+$N166","v":66092195.618847229},{"$f":"-$C174-P187+$N166","v":57830671.166491322},{"$f":"-$C174-Q187+$N166","v":49569146.714135416},{"$f":"-$C174-R187+$N166","v":41307622.261779509},{"$f":"-$C174-S187+$N166","v":33046097.809423588},{"$f":"-$C174-T187+$N166","v":24784573.357067637},{"$f":"-$C174-U187+$N166","v":16523048.904711686},{"$f":"-$C174-V187+$N166","v":8261524.4523557946},{"$f":"-$C174-W187+$N166","v":-9.6857547760009766E-8},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE174-AF187","v":536919299.23468947},{"$f":"-$AE174-AG187","v":523152137.71585125},{"$f":"-$AE174-AH187","v":509384976.19701308},{"$f":"-$AE174-AI187","v":495617814.67817485},{"$f":"-$AE174-AJ187","v":481850653.15933669},{"$f":"-$AE174-AK187","v":468083491.64049852},{"$f":"-$AE174-AL187","v":454316330.12166029},{"$f":"-$AE174-AM187","v":440549168.60282207},{"$f":"-$AE174-AN187","v":426782007.0839839},{"$f":"-$AE174-AO187","v":413014845.56514573},{"$f":"-$AE174-AP187","v":399247684.0463075},{"$f":"-$AE174-AQ187","v":385480522.52746928},{"$f":"-$AE174-AR187","v":371713361.00863111},{"$f":"-$AE174-AS187","v":357946199.48979294},{"$f":"-$AE174-AT187","v":344179037.97095472},{"$f":"-$AE174-AU187","v":330411876.45211649},{"$f":"-$AE174-AV187","v":316644714.93327832},{"$f":"-$AE174-AW187","v":302877553.41444016},{"$f":"-$AE174-AX187","v":289110391.89560193},{"$f":"-$AE174-AY187","v":275343230.37676376},null,null,null,null,"End Year Book Value",null,{"$f":"-$BE174-BF187","v":79867921.833756089},{"$f":"-$BE174-BG187","v":76540091.757349595},{"$f":"-$BE174-BH187","v":73212261.680943087},{"$f":"-$BE174-BI187","v":69884431.604536578},{"$f":"-$BE174-BJ187","v":66556601.528130077},{"$f":"-$BE174-BK187","v":63228771.451723576},{"$f":"-$BE174-BL187","v":59900941.375317067},{"$f":"-$BE174-BM187","v":56573111.298910558},{"$f":"-$BE174-BN187","v":53245281.222504057},{"$f":"-$BE174-BO187","v":49917451.146097556},{"$f":"-$BE174-BP187","v":46589621.069691047},{"$f":"-$BE174-BQ187","v":43261790.993284546},{"$f":"-$BE174-BR187","v":39933960.916878045},{"$f":"-$BE174-BS187","v":36606130.840471543},{"$f":"-$BE174-BT187","v":33278300.764065042},{"$f":"-$BE174-BU187","v":29950470.687658541},{"$f":"-$BE174-BV187","v":26622640.61125204},{"$f":"-$BE174-BW187","v":23294810.534845538},{"$f":"-$BE174-BX187","v":19966980.458439037},{"$f":"-$BE174-BY187","v":16639150.382032536},null,null,null,null,"End Year Book Value",null,{"$f":"-$CE186-CF187","v":350679340.95368934},{"$f":"-$CE186-CG187","v":343522619.70973653},{"$f":"-$CE186-CH187","v":336365898.46578366},{"$f":"-$CE186-CI187","v":329209177.22183084},{"$f":"-$CE186-CJ187","v":322052455.97787797},{"$f":"-$CE186-CK187","v":314895734.73392516},{"$f":"-$CE186-CL187","v":307739013.48997229},{"$f":"-$CE186-CM187","v":300582292.24601948},{"$f":"-$CE186-CN187","v":293425571.00206661},{"$f":"-$CE186-CO187","v":286268849.7581138},{"$f":"-$CE186-CP187","v":279112128.51416093},{"$f":"-$CE186-CQ187","v":271955407.27020812},{"$f":"-$CE186-CR187","v":264798686.02625525},{"$f":"-$CE186-CS187","v":257641964.78230244},{"$f":"-$CE186-CT187","v":250485243.53834957},{"$f":"-$CE186-CU187","v":243328522.29439676},{"$f":"-$CE186-CV187","v":236171801.05044389},{"$f":"-$CE186-CW187","v":229015079.80649108},{"$f":"-$CE186-CX187","v":221858358.56253821},{"$f":"-$CE186-CY187","v":214701637.31858537}]
[null,"Prop. Tax Value",{"$f":"-C174","v":145659397.11145347},{"$f":"C189/(($C189/$X189)^(1/21))","v":136310601.64571446},{"$f":"D189/(($C189/$X189)^(1/21))","v":127561835.96448256},{"$f":"E189/(($C189/$X189)^(1/21))","v":119374588.60993254},{"$f":"F189/(($C189/$X189)^(1/21))","v":111712819.88884504},{"$f":"G189/(($C189/$X189)^(1/21))","v":104542803.22838454},{"$f":"H189/(($C189/$X189)^(1/21))","v":97832976.714072287},{"$f":"I189/(($C189/$X189)^(1/21))","v":91553804.15643473},{"$f":"J189/(($C189/$X189)^(1/21))","v":85677645.074752435},{"$f":"K189/(($C189/$X189)^(1/21))","v":80178633.025587097},{"$f":"L189/(($C189/$X189)^(1/21))","v":75032561.740497172},{"$f":"(M189+$N166)/(($C189/($X189+$N166))^(1/21))","v":93225133.909243897},{"$f":"N189/(($N189/$X189)^(1/11))","v":85536788.138274208},{"$f":"O189/(($N189/$X189)^(1/11))","v":78482505.931659743},72009995.598103136,66071277.980779074,60622330.79942549,55622762.323805712,51035511.959561616,46826575.526973009,42964753.196180977,{"$f":"X174","v":36170304.682578914},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE174","v":550686460.75352764},{"$f":"AE189/(($AE189/$AZ189)^(1/21))","v":532806650.78188783},{"$f":"AF189/(($AE189/$AZ189)^(1/21))","v":515507366.44035798},498769759.09420711,482575592.09035116,466907220.88739753,451747573.83083123,437080133.55239719,422888918.97341096,409158467.89239019,395873820.13803488,383020501.26920009,370584506.80410165,358552286.96157169,346910731.89773822,335647157.42204362,324749291.17703849,314205259.26689321,304003573.32005769,294133117.97197372,284583138.75420135,{"$f":"AZ174","v":275343230.37676382},null,null,null,"Prop. Tax Value",{"$f":"-BE174","v":83195751.910162598},{"$f":"BE189/(($BE189/$BZ189)^(1/21))","v":80494533.81127207},{"$f":"BF189/(($BE189/$BZ189)^(1/21))","v":77881019.45987159},75352361.271263376,72905804.116760269,70538682.321803525,68248416.761546358,66032512.050738722,63888553.824851543,61814206.109477989,59807208.77514565,57865375.074766368,55986589.26104077,54168804.28122139,52410039.546722725,50708378.775148131,49061967.902382232,47469013.062473968,45927778.633109279,44436585.344543807,42993808.449935168,{"$f":"BZ174","v":41597875.955081299},null,null,null,"Prop. Tax Value",{"$f":"-CE174","v":357836062.19764221},{"$f":"CE189/(($CE189/$CZ189)^(1/21))","v":349236703.20819658},{"$f":"CF189/(($CE189/$CZ189)^(1/21))","v":340844000.23484725},332652987.01103401,324658816.6173321,316856758.61335427,309242196.23857778,301810623.68043989,294557643.40808523,287478963.57018733,280570395.45530468,273827851.01326835,267247340.43613446,260824969.7972703,254556938.74717671,248439538.2646836,242469148.46218762,236642236.44363344,230955354.21397123,225405136.63885283,219988299.45335993,{"$f":"CZ174","v":214701637.31858537}]
[null,"Tax Dep",null,{"$f":"($C174*0.85)*-D$4","v":24762097.508947089},{"$f":"($C174*0.85)*-E$4","v":39619356.014315344},23771613.608589206,14262968.165153524,14262968.165153524,7131484.082576762,null,null,null,null,{"$f":"($N166)*D$6","v":3190264.2877136138},5468960.6892136643,3906432.3943003118,2790308.8530716514,1993077.7521940365,1993077.7521940365,1993077.7521940365,996203.90504622925,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($C174)*-D$5","v":5462227.3916795049},{"$f":"($C174)*-E$5","v":10515151.877475826},{"$f":"($C174)*-F$5","v":9727134.5391028635},{"$f":"($C174)*-G$5","v":8998837.5535455961},{"$f":"($C174)*-H$5","v":8324434.5449195663},{"$f":"($C174)*-I$5","v":7699555.7313114302},{"$f":"($C174)*-J$5","v":7122744.5187500743},{"$f":"($C174)*-K$5","v":6588174.5313510401},{"$f":"($C174)*-L$5","v":6497865.7051419392},{"$f":"($C174)*-M$5","v":6497865.7051419392},{"$f":"($C174)*-N$5","v":6497865.7051419392},{"$f":"($C174)*-O$5","v":6497865.7051419392},{"$f":"($C174)*-P$5","v":6497865.7051419392},{"$f":"($C174)*-Q$5","v":6497865.7051419392},{"$f":"($C174)*-R$5","v":6497865.7051419392},{"$f":"($C174)*-S$5","v":6497865.7051419392},{"$f":"($C174)*-T$5","v":6497865.7051419392},{"$f":"($C174)*-U$5","v":6497865.7051419392},{"$f":"($C174)*-V$5","v":6497865.7051419392},{"$f":"($C174)*-W$5","v":6497865.7051419392},null,null,null,null,"Tax Dep",null,{"$f":"($BE174)*-D$4","v":16639150.382032521},{"$f":"($BE174)*-E$4","v":26622640.611252032},{"$f":"($BE174)*-F$4","v":15973584.366751218},{"$f":"($BE174)*-G$4","v":9584150.6200507302},{"$f":"($BE174)*-H$4","v":9584150.6200507302},{"$f":"($BE174)*-I$4","v":4792075.3100253651},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($CE174)*-D$5","v":13418852.332411582},{"$f":"($CE174)*-E$5","v":25832185.330047794},{"$f":"($CE174)*-F$5","v":23896292.23355855},{"$f":"($CE174)*-G$5","v":22107111.922570337},{"$f":"($CE174)*-H$5","v":20450330.954595253},{"$f":"($CE174)*-I$5","v":18915214.247767366},{"$f":"($CE174)*-J$5","v":17498183.441464704},{"$f":"($CE174)*-K$5","v":16184925.093199357},{"$f":"($CE174)*-L$5","v":15963066.734636817},{"$f":"($CE174)*-M$5","v":15963066.734636817},{"$f":"($CE174)*-N$5","v":15963066.734636817},{"$f":"($CE174)*-O$5","v":15963066.734636817},{"$f":"($CE174)*-P$5","v":15963066.734636817},{"$f":"($CE174)*-Q$5","v":15963066.734636817},{"$f":"($CE174)*-R$5","v":15963066.734636817},{"$f":"($CE174)*-S$5","v":15963066.734636817},{"$f":"($CE174)*-T$5","v":15963066.734636817},{"$f":"($CE174)*-U$5","v":15963066.734636817},{"$f":"($CE174)*-V$5","v":15963066.734636817},{"$f":"($CE174)*-W$5","v":15963066.734636817},{"$f":"($CE174)*-X$5","v":7976165.826385445}]
[null,"After Tax Dep. Value",null,{"$f":"D190*$B$6","v":5200040.4768788889},{"$f":"E190*$B$6","v":8320064.7630062224},4992038.8578037331,2995223.3146822401,2995223.3146822401,1497611.6573411201,null,null,null,null,{"$f":"N190*$B$6","v":669955.50041985884},{"$f":"O190*$B$6","v":1148481.7447348693},{"$f":"P190*$B$6","v":820350.80280306539},{"$f":"Q190*$B$6","v":585964.85914504679},{"$f":"R190*$B$6","v":418546.32796074764},{"$f":"S190*$B$6","v":418546.32796074764},{"$f":"T190*$B$6","v":418546.32796074764},{"$f":"U190*$B$6","v":209202.82005970814},null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF190*$B$6","v":1147067.7522526961},{"$f":"AG190*$B$6","v":2208181.8942699232},{"$f":"AH190*$B$6","v":2042698.2532116012},{"$f":"AI190*$B$6","v":1889755.886244575},{"$f":"AJ190*$B$6","v":1748131.254433109},{"$f":"AK190*$B$6","v":1616906.7035754004},{"$f":"AL190*$B$6","v":1495776.3489375156},{"$f":"AM190*$B$6","v":1383516.6515837184},{"$f":"AN190*$B$6","v":1364551.7980798071},{"$f":"AO190*$B$6","v":1364551.7980798071},{"$f":"AP190*$B$6","v":1364551.7980798071},{"$f":"AQ190*$B$6","v":1364551.7980798071},{"$f":"AR190*$B$6","v":1364551.7980798071},{"$f":"AS190*$B$6","v":1364551.7980798071},{"$f":"AT190*$B$6","v":1364551.7980798071},{"$f":"AU190*$B$6","v":1364551.7980798071},{"$f":"AV190*$B$6","v":1364551.7980798071},{"$f":"AW190*$B$6","v":1364551.7980798071},{"$f":"AX190*$B$6","v":1364551.7980798071},{"$f":"AY190*$B$6","v":1364551.7980798071},null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF190*$B$6","v":3494221.5802268293},{"$f":"BG190*$B$6","v":5590754.5283629261},{"$f":"BH190*$B$6","v":3354452.7170177558},{"$f":"BI190*$B$6","v":2012671.6302106532},{"$f":"BJ190*$B$6","v":2012671.6302106532},{"$f":"BK190*$B$6","v":1006335.8151053266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CF190*$B$6","v":2817958.9898064318},{"$f":"CG190*$B$6","v":5424758.9193100361},{"$f":"CH190*$B$6","v":5018221.3690472953},{"$f":"CI190*$B$6","v":4642493.5037397705},{"$f":"CJ190*$B$6","v":4294569.5004650028},{"$f":"CK190*$B$6","v":3972194.9920311468},{"$f":"CL190*$B$6","v":3674618.5227075876},{"$f":"CM190*$B$6","v":3398834.269571865},{"$f":"CN190*$B$6","v":3352244.0142737315},{"$f":"CO190*$B$6","v":3352244.0142737315},{"$f":"CP190*$B$6","v":3352244.0142737315},{"$f":"CQ190*$B$6","v":3352244.0142737315},{"$f":"CR190*$B$6","v":3352244.0142737315},{"$f":"CS190*$B$6","v":3352244.0142737315},{"$f":"CT190*$B$6","v":3352244.0142737315},{"$f":"CU190*$B$6","v":3352244.0142737315},{"$f":"CV190*$B$6","v":3352244.0142737315},{"$f":"CW190*$B$6","v":3352244.0142737315},{"$f":"CX190*$B$6","v":3352244.0142737315},{"$f":"CY190*$B$6","v":3352244.0142737315},{"$f":"CZ190*$B$6","v":1674994.8235409434}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D191:I191)","v":21620424.655489769},{"$f":"C193/C197","v":0.14843137541580359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"AE193/AE197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF191:BK191)","v":14528070.452679297},{"$f":"BE193/BE197","v":0.17462514754800421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,CF191:CZ191)","v":40886235.0877878},{"$f":"CE193/CE197","v":0.1142596831540284}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D170:W170)","v":40839083.302276671},{"$f":"C194/C197","v":0.28037383177570091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,AF170:AY170)","v":0},{"$f":"AE194/AE197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,BF170:BY170)","v":0},{"$f":"BE194/BE197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,CF170:CY170)","v":0},{"$f":"CE194/CE197","v":0}]
[0.85,"Debt",{"$f":"(C197-C193-C194)*$A195","v":70719905.780633971},{"$f":"C195/C197","v":0.48551557388722111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(AE197-AE193-AE194)*$AC195","v":330411876.45211655},{"$f":"AE195/AE197","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE197-BE193-BE194)*$BC195","v":58367529.238860808},{"$f":"BE195/BE197","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(CE197-CE193-CE194)*$A195","v":269407353.04337621},{"$f":"CE195/CE197","v":0.75287926931907578}]
[0.15,"Equity",{"$f":"(C197-C193-C194)*$A196","v":12479983.373053053},{"$f":"C196/C197","v":8.5679218921274308E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(AE197-AE193-AE194)*$AC196","v":220274584.30141106},{"$f":"AE196/AE197","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE197-BE193-BE194)*$BC196","v":10300152.218622496},{"$f":"BE196/BE197","v":0.12380622786779938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(CE197-CE193-CE194)*$A196","v":47542474.066478156},{"$f":"CE196/CE197","v":0.13286104752689573}]
[null,"Total",{"$f":"-C174","v":145659397.11145347},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE174","v":550686460.75352764},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",{"$f":"-BE174","v":83195751.910162598},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CE174","v":357836062.19764221}]
[null,"Check",{"$f":"SUM(C193:C196)-C197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE193:AE196)-AE197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE193:BE196)-BE197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CE193:CE196)-CE197","v":0}]
[25000,"2024 Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024 Nuclear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024 Geothermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF200&\" \"&'Resource Options'!$B$43","v":"2024 Pumped Hydro (16 hr/ 100 MW share)"}]
[null,"Year",null,2024,{"$f":"D200+1","v":2025},{"$f":"E200+1","v":2026},{"$f":"F200+1","v":2027},{"$f":"G200+1","v":2028},{"$f":"H200+1","v":2029},{"$f":"I200+1","v":2030},{"$f":"J200+1","v":2031},{"$f":"K200+1","v":2032},{"$f":"L200+1","v":2033},{"$f":"M200+1","v":2034},{"$f":"N200+1","v":2035},{"$f":"O200+1","v":2036},{"$f":"P200+1","v":2037},{"$f":"Q200+1","v":2038},{"$f":"R200+1","v":2039},{"$f":"S200+1","v":2040},{"$f":"T200+1","v":2041},{"$f":"U200+1","v":2042},{"$f":"V200+1","v":2043},null,null,null,null,null,null,"Year",null,2024,{"$f":"AF200+1","v":2025},{"$f":"AG200+1","v":2026},{"$f":"AH200+1","v":2027},{"$f":"AI200+1","v":2028},{"$f":"AJ200+1","v":2029},{"$f":"AK200+1","v":2030},{"$f":"AL200+1","v":2031},{"$f":"AM200+1","v":2032},{"$f":"AN200+1","v":2033},{"$f":"AO200+1","v":2034},{"$f":"AP200+1","v":2035},{"$f":"AQ200+1","v":2036},{"$f":"AR200+1","v":2037},{"$f":"AS200+1","v":2038},{"$f":"AT200+1","v":2039},{"$f":"AU200+1","v":2040},{"$f":"AV200+1","v":2041},{"$f":"AW200+1","v":2042},{"$f":"AX200+1","v":2043},null,null,null,null,"Year",null,2024,{"$f":"BF200+1","v":2025},{"$f":"BG200+1","v":2026},{"$f":"BH200+1","v":2027},{"$f":"BI200+1","v":2028},{"$f":"BJ200+1","v":2029},{"$f":"BK200+1","v":2030},{"$f":"BL200+1","v":2031},{"$f":"BM200+1","v":2032},{"$f":"BN200+1","v":2033},{"$f":"BO200+1","v":2034},{"$f":"BP200+1","v":2035},{"$f":"BQ200+1","v":2036},{"$f":"BR200+1","v":2037},{"$f":"BS200+1","v":2038},{"$f":"BT200+1","v":2039},{"$f":"BU200+1","v":2040},{"$f":"BV200+1","v":2041},{"$f":"BW200+1","v":2042},{"$f":"BX200+1","v":2043},null,null,null,null,"Year",null,2024,{"$f":"CF200+1","v":2025},{"$f":"CG200+1","v":2026},{"$f":"CH200+1","v":2027},{"$f":"CI200+1","v":2028},{"$f":"CJ200+1","v":2029},{"$f":"CK200+1","v":2030},{"$f":"CL200+1","v":2031},{"$f":"CM200+1","v":2032},{"$f":"CN200+1","v":2033},{"$f":"CO200+1","v":2034},{"$f":"CP200+1","v":2035},{"$f":"CQ200+1","v":2036},{"$f":"CR200+1","v":2037},{"$f":"CS200+1","v":2038},{"$f":"CT200+1","v":2039},{"$f":"CU200+1","v":2040},{"$f":"CV200+1","v":2041},{"$f":"CW200+1","v":2042},{"$f":"CX200+1","v":2043}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$29/100*'Resource Options'!$J$29*8760)*(1+'Resource Options'!$X$29)^($D200-$D$12)","v":239371.03764331801},{"$f":"D201*(1-'Resource Options'!$AA$27)","v":238174.18245510143},{"$f":"E201*(1-'Resource Options'!$AA$27)","v":236983.31154282592},{"$f":"F201*(1-'Resource Options'!$AA$27)","v":235798.39498511178},{"$f":"G201*(1-'Resource Options'!$AA$27)","v":234619.40301018622},{"$f":"H201*(1-'Resource Options'!$AA$27)","v":233446.30599513528},{"$f":"I201*(1-'Resource Options'!$AA$27)","v":232279.07446515959},{"$f":"J201*(1-'Resource Options'!$AA$27)","v":231117.6790928338},{"$f":"K201*(1-'Resource Options'!$AA$27)","v":229962.09069736963},{"$f":"L201*(1-'Resource Options'!$AA$27)","v":228812.28024388276},{"$f":"M201*(1-'Resource Options'!$AA$27)","v":227668.21884266334},{"$f":"N201*(1-'Resource Options'!$AA$27)","v":226529.87774845003},{"$f":"O201*(1-'Resource Options'!$AA$27)","v":225397.22835970778},{"$f":"P201*(1-'Resource Options'!$AA$27)","v":224270.24221790922},{"$f":"Q201*(1-'Resource Options'!$AA$27)","v":223148.89100681967},{"$f":"R201*(1-'Resource Options'!$AA$27)","v":222033.14655178558},{"$f":"S201*(1-'Resource Options'!$AA$27)","v":220922.98081902665},{"$f":"T201*(1-'Resource Options'!$AA$27)","v":219818.36591493152},{"$f":"U201*(1-'Resource Options'!$AA$27)","v":218719.27408535685},{"$f":"V201*(1-'Resource Options'!$AA$27)","v":217625.67771493006},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D200-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D200-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D200-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D200-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D200-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D200-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D200-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D200-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D200-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D200-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D200-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D200-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D200-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D200-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D200-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D200-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D200-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D200-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D200-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D200-$D$12)","v":798600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$30/100*'Resource Options'!$J$30*8760)*(1+'Resource Options'!$X$30)^($D200-$D$12)","v":157824},{"$f":"BF201*(1-'Resource Options'!$AA$30)","v":156245.76000000001},{"$f":"BG201*(1-'Resource Options'!$AA$30)","v":154683.30240000002},{"$f":"BH201*(1-'Resource Options'!$AA$30)","v":153136.46937600002},{"$f":"BI201*(1-'Resource Options'!$AA$30)","v":151605.10468224002},{"$f":"BJ201*(1-'Resource Options'!$AA$30)","v":150089.05363541763},{"$f":"BK201*(1-'Resource Options'!$AA$30)","v":148588.16309906344},{"$f":"BL201*(1-'Resource Options'!$AA$30)","v":147102.28146807282},{"$f":"BM201*(1-'Resource Options'!$AA$30)","v":145631.25865339208},{"$f":"BN201*(1-'Resource Options'!$AA$30)","v":144174.94606685816},{"$f":"BO201*(1-'Resource Options'!$AA$30)","v":142733.19660618957},{"$f":"BP201*(1-'Resource Options'!$AA$30)","v":141305.86464012766},{"$f":"BQ201*(1-'Resource Options'!$AA$30)","v":139892.80599372639},{"$f":"BR201*(1-'Resource Options'!$AA$30)","v":138493.87793378913},{"$f":"BS201*(1-'Resource Options'!$AA$30)","v":137108.93915445125},{"$f":"BT201*(1-'Resource Options'!$AA$30)","v":135737.84976290673},{"$f":"BU201*(1-'Resource Options'!$AA$30)","v":134380.47126527765},{"$f":"BV201*(1-'Resource Options'!$AA$30)","v":133036.66655262487},{"$f":"BW201*(1-'Resource Options'!$AA$30)","v":131706.2998870986},{"$f":"BX201*(1-'Resource Options'!$AA$30)","v":130389.23688822762},null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":584000},{"$f":"CF201","v":584000},{"$f":"CG201","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"CF201*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CG201*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CH201*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CI201*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CJ201*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CK201*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CL201*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CM201*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CN201*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CO201*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CP201*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CQ201*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CR201*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CS201*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CT201*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CU201*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CV201*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CW201*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CX201*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CY201*(1-'Resource Options'!$W$43)","v":110959.99999999997}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M61","v":45.5249345381674},{"$f":"D203","v":45.5249345381674},{"$f":"E203","v":45.5249345381674},{"$f":"F203","v":45.5249345381674},{"$f":"G203","v":45.5249345381674},{"$f":"H203","v":45.5249345381674},{"$f":"I203","v":45.5249345381674},{"$f":"J203","v":45.5249345381674},{"$f":"K203","v":45.5249345381674},{"$f":"L203","v":45.5249345381674},{"$f":"M203","v":45.5249345381674},{"$f":"N203","v":45.5249345381674},{"$f":"O203","v":45.5249345381674},{"$f":"P203","v":45.5249345381674},{"$f":"Q203","v":45.5249345381674},{"$f":"R203","v":45.5249345381674},{"$f":"S203","v":45.5249345381674},{"$f":"T203","v":45.5249345381674},{"$f":"U203","v":45.5249345381674},{"$f":"V203","v":45.5249345381674},null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P61","v":111.67941001511048},{"$f":"AF203","v":111.67941001511048},{"$f":"AG203","v":111.67941001511048},{"$f":"AH203","v":111.67941001511048},{"$f":"AI203","v":111.67941001511048},{"$f":"AJ203","v":111.67941001511048},{"$f":"AK203","v":111.67941001511048},{"$f":"AL203","v":111.67941001511048},{"$f":"AM203","v":111.67941001511048},{"$f":"AN203","v":111.67941001511048},{"$f":"AO203","v":111.67941001511048},{"$f":"AP203","v":111.67941001511048},{"$f":"AQ203","v":111.67941001511048},{"$f":"AR203","v":111.67941001511048},{"$f":"AS203","v":111.67941001511048},{"$f":"AT203","v":111.67941001511048},{"$f":"AU203","v":111.67941001511048},{"$f":"AV203","v":111.67941001511048},{"$f":"AW203","v":111.67941001511048},{"$f":"AX203","v":111.67941001511048},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S61","v":85.608166096653363},{"$f":"BF203","v":85.608166096653363},{"$f":"BG203","v":85.608166096653363},{"$f":"BH203","v":85.608166096653363},{"$f":"BI203","v":85.608166096653363},{"$f":"BJ203","v":85.608166096653363},{"$f":"BK203","v":85.608166096653363},{"$f":"BL203","v":85.608166096653363},{"$f":"BM203","v":85.608166096653363},{"$f":"BN203","v":85.608166096653363},{"$f":"BO203","v":85.608166096653363},{"$f":"BP203","v":85.608166096653363},{"$f":"BQ203","v":85.608166096653363},{"$f":"BR203","v":85.608166096653363},{"$f":"BS203","v":85.608166096653363},{"$f":"BT203","v":85.608166096653363},{"$f":"BU203","v":85.608166096653363},{"$f":"BV203","v":85.608166096653363},{"$f":"BW203","v":85.608166096653363},{"$f":"BX203","v":85.608166096653363},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V61","v":5.4121608000000005},{"$f":"CF203","v":5.4121608000000005},{"$f":"CG203","v":5.4121608000000005},{"$f":"CH203","v":5.4121608000000005},{"$f":"CI203","v":5.4121608000000005},{"$f":"CJ203","v":5.4121608000000005},{"$f":"CK203","v":5.4121608000000005},{"$f":"CL203","v":5.4121608000000005},{"$f":"CM203","v":5.4121608000000005},{"$f":"CN203","v":5.4121608000000005},{"$f":"CO203","v":5.4121608000000005},{"$f":"CP203","v":5.4121608000000005},{"$f":"CQ203","v":5.4121608000000005},{"$f":"CR203","v":5.4121608000000005},{"$f":"CS203","v":5.4121608000000005},{"$f":"CT203","v":5.4121608000000005},{"$f":"CU203","v":5.4121608000000005},{"$f":"CV203","v":5.4121608000000005},{"$f":"CW203","v":5.4121608000000005},{"$f":"CX203","v":5.4121608000000005}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N61","v":10.238786663114499},{"$f":"D204","v":10.238786663114499},10.238786663114499,10.238786663114499,10.238786663114499,10.238786663114499,10.238786663114499,10.238786663114499,10.238786663114499,10.238786663114499,10.238786663114499,10.238786663114499,10.238786663114499,10.238786663114499,10.238786663114499,10.238786663114499,10.238786663114499,10.238786663114499,10.238786663114499,10.238786663114499,null,null,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Q62","v":0},{"$f":"AF204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!T61","v":0},{"$f":"BF204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!W61","v":23.60455786352907},{"$f":"CF204","v":23.60455786352907},23.60455786352907,23.60455786352907,23.60455786352907,23.60455786352907,23.60455786352907,23.60455786352907,23.60455786352907,23.60455786352907,23.60455786352907,23.60455786352907,23.60455786352907,23.60455786352907,23.60455786352907,23.60455786352907,23.60455786352907,23.60455786352907,23.60455786352907,23.60455786352907]
[null,"Revenue",null,{"$f":"(D203*D201)+(D204*12*$A$11)","v":13968986.817979608},{"$f":"(E203*E201)+(E204*12*$A$11)","v":13914500.063884381},{"$f":"(F203*F201)+(F204*12*$A$11)","v":13860285.743559632},{"$f":"(G203*G201)+(G204*12*$A$11)","v":13806342.494836506},{"$f":"(H203*H201)+(H204*12*$A$11)","v":13752668.962356992},{"$f":"(I203*I201)+(I204*12*$A$11)","v":13699263.797539879},{"$f":"(J203*J201)+(J204*12*$A$11)","v":13646125.65854685},{"$f":"(K203*K201)+(K204*12*$A$11)","v":13593253.210248791},{"$f":"(L203*L201)+(L204*12*$A$11)","v":13540645.124192216},{"$f":"(M203*M201)+(M204*12*$A$11)","v":13488300.078565925},{"$f":"(N203*N201)+(N204*12*$A$11)","v":13436216.75816777},{"$f":"(O203*O201)+(O204*12*$A$11)","v":13384393.8543716},{"$f":"(P203*P201)+(P204*12*$A$11)","v":13332830.065094415},{"$f":"(Q203*Q201)+(Q204*12*$A$11)","v":13281524.094763614},{"$f":"(R203*R201)+(R204*12*$A$11)","v":13230474.654284466},{"$f":"(S203*S201)+(S204*12*$A$11)","v":13179680.461007718},{"$f":"(T203*T201)+(T204*12*$A$11)","v":13129140.23869735},{"$f":"(U203*U201)+(U204*12*$A$11)","v":13078852.717498537},{"$f":"(V203*V201)+(V204*12*$A$11)","v":13028816.633905713},{"$f":"(W203*W201)+(W204*12*$A$11)","v":12979030.730730858},null,null,null,null,null,null,"Revenue",null,{"$f":"(AF203*AF201)+(AF204*12*('Resource Options'!$J$21))","v":89187176.838067234},{"$f":"(AG203*AG201)+(AG204*12*('Resource Options'!$J$21))","v":89187176.838067234},{"$f":"(AH203*AH201)+(AH204*12*('Resource Options'!$J$21))","v":89187176.838067234},{"$f":"(AI203*AI201)+(AI204*12*('Resource Options'!$J$21))","v":89187176.838067234},{"$f":"(AJ203*AJ201)+(AJ204*12*('Resource Options'!$J$21))","v":89187176.838067234},{"$f":"(AK203*AK201)+(AK204*12*('Resource Options'!$J$21))","v":89187176.838067234},{"$f":"(AL203*AL201)+(AL204*12*('Resource Options'!$J$21))","v":89187176.838067234},{"$f":"(AM203*AM201)+(AM204*12*('Resource Options'!$J$21))","v":89187176.838067234},{"$f":"(AN203*AN201)+(AN204*12*('Resource Options'!$J$21))","v":89187176.838067234},{"$f":"(AO203*AO201)+(AO204*12*('Resource Options'!$J$21))","v":89187176.838067234},{"$f":"(AP203*AP201)+(AP204*12*('Resource Options'!$J$21))","v":89187176.838067234},{"$f":"(AQ203*AQ201)+(AQ204*12*('Resource Options'!$J$21))","v":89187176.838067234},{"$f":"(AR203*AR201)+(AR204*12*('Resource Options'!$J$21))","v":89187176.838067234},{"$f":"(AS203*AS201)+(AS204*12*('Resource Options'!$J$21))","v":89187176.838067234},{"$f":"(AT203*AT201)+(AT204*12*('Resource Options'!$J$21))","v":89187176.838067234},{"$f":"(AU203*AU201)+(AU204*12*('Resource Options'!$J$21))","v":89187176.838067234},{"$f":"(AV203*AV201)+(AV204*12*('Resource Options'!$J$21))","v":89187176.838067234},{"$f":"(AW203*AW201)+(AW204*12*('Resource Options'!$J$21))","v":89187176.838067234},{"$f":"(AX203*AX201)+(AX204*12*('Resource Options'!$J$21))","v":89187176.838067234},{"$f":"(AY203*AY201)+(AY204*12*('Resource Options'!$J$21))","v":89187176.838067234},null,null,null,null,"Revenue",null,{"$f":"(BF203*BF201)+(BF204*12*('Resource Options'!$J$30))","v":13511023.20603822},{"$f":"(BG203*BG201)+(BG204*12*('Resource Options'!$J$30))","v":13375912.97397784},{"$f":"(BH203*BH201)+(BH204*12*('Resource Options'!$J$30))","v":13242153.844238061},{"$f":"(BI203*BI201)+(BI204*12*('Resource Options'!$J$30))","v":13109732.305795681},{"$f":"(BJ203*BJ201)+(BJ204*12*('Resource Options'!$J$30))","v":12978634.982737724},{"$f":"(BK203*BK201)+(BK204*12*('Resource Options'!$J$30))","v":12848848.632910348},{"$f":"(BL203*BL201)+(BL204*12*('Resource Options'!$J$30))","v":12720360.146581244},{"$f":"(BM203*BM201)+(BM204*12*('Resource Options'!$J$30))","v":12593156.545115432},{"$f":"(BN203*BN201)+(BN204*12*('Resource Options'!$J$30))","v":12467224.979664277},{"$f":"(BO203*BO201)+(BO204*12*('Resource Options'!$J$30))","v":12342552.729867633},{"$f":"(BP203*BP201)+(BP204*12*('Resource Options'!$J$30))","v":12219127.202568956},{"$f":"(BQ203*BQ201)+(BQ204*12*('Resource Options'!$J$30))","v":12096935.930543266},{"$f":"(BR203*BR201)+(BR204*12*('Resource Options'!$J$30))","v":11975966.571237834},{"$f":"(BS203*BS201)+(BS204*12*('Resource Options'!$J$30))","v":11856206.905525455},{"$f":"(BT203*BT201)+(BT204*12*('Resource Options'!$J$30))","v":11737644.836470202},{"$f":"(BU203*BU201)+(BU204*12*('Resource Options'!$J$30))","v":11620268.388105499},{"$f":"(BV203*BV201)+(BV204*12*('Resource Options'!$J$30))","v":11504065.704224443},{"$f":"(BW203*BW201)+(BW204*12*('Resource Options'!$J$30))","v":11389025.047182199},{"$f":"(BX203*BX201)+(BX204*12*('Resource Options'!$J$30))","v":11275134.796710376},{"$f":"(BY203*BY201)+(BY204*12*('Resource Options'!$J$30))","v":11162383.448743273},null,null,null,null,"Revenue",null,{"$f":"(CF203*CF201)+(CF204*12*('Resource Options'!$J$43*1000))","v":31486171.343434885},{"$f":"(CG203*CG201)+(CG204*12*('Resource Options'!$J$43*1000))","v":31486171.343434885},{"$f":"(CH203*CH201)+(CH204*12*('Resource Options'!$J$43*1000))","v":31486171.343434885},{"$f":"(CI203*CI201)+(CI204*12*('Resource Options'!$J$43*1000))","v":31486171.343434885},{"$f":"(CJ203*CJ201)+(CJ204*12*('Resource Options'!$J$43*1000))","v":31486171.343434885},{"$f":"(CK203*CK201)+(CK204*12*('Resource Options'!$J$43*1000))","v":31486171.343434885},{"$f":"(CL203*CL201)+(CL204*12*('Resource Options'!$J$43*1000))","v":31486171.343434885},{"$f":"(CM203*CM201)+(CM204*12*('Resource Options'!$J$43*1000))","v":31486171.343434885},{"$f":"(CN203*CN201)+(CN204*12*('Resource Options'!$J$43*1000))","v":31486171.343434885},{"$f":"(CO203*CO201)+(CO204*12*('Resource Options'!$J$43*1000))","v":31486171.343434885},{"$f":"(CP203*CP201)+(CP204*12*('Resource Options'!$J$43*1000))","v":31486171.343434885},{"$f":"(CQ203*CQ201)+(CQ204*12*('Resource Options'!$J$43*1000))","v":31486171.343434885},{"$f":"(CR203*CR201)+(CR204*12*('Resource Options'!$J$43*1000))","v":31486171.343434885},{"$f":"(CS203*CS201)+(CS204*12*('Resource Options'!$J$43*1000))","v":31486171.343434885},{"$f":"(CT203*CT201)+(CT204*12*('Resource Options'!$J$43*1000))","v":31486171.343434885},{"$f":"(CU203*CU201)+(CU204*12*('Resource Options'!$J$43*1000))","v":31486171.343434885},{"$f":"(CV203*CV201)+(CV204*12*('Resource Options'!$J$43*1000))","v":31486171.343434885},{"$f":"(CW203*CW201)+(CW204*12*('Resource Options'!$J$43*1000))","v":31486171.343434885},{"$f":"(CX203*CX201)+(CX204*12*('Resource Options'!$J$43*1000))","v":31486171.343434885},{"$f":"(CY203*CY201)+(CY204*12*('Resource Options'!$J$43*1000))","v":31486171.343434885}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":450464.96770560002},{"$f":"HLOOKUP(E200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":459474.26705971203},{"$f":"HLOOKUP(F200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":468663.75240090629},{"$f":"HLOOKUP(G200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":478037.02744892443},{"$f":"HLOOKUP(H200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":487597.76799790293},{"$f":"HLOOKUP(I200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":497349.72335786099},{"$f":"HLOOKUP(J200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":507296.71782501822},{"$f":"HLOOKUP(K200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":517442.65218151861},{"$f":"HLOOKUP(L200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":527791.50522514898},{"$f":"HLOOKUP(M200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":538347.33532965195},{"$f":"HLOOKUP(N200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":549114.2820362451},{"$f":"HLOOKUP(O200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":560096.56767697004},{"$f":"HLOOKUP(P200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":571298.4990305095},{"$f":"HLOOKUP(Q200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":582724.46901111957},{"$f":"HLOOKUP(R200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":594378.95839134208},{"$f":"HLOOKUP(S200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":606266.53755916888},{"$f":"HLOOKUP(T200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":618391.86831035232},{"$f":"HLOOKUP(U200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":630759.70567655924},{"$f":"HLOOKUP(V200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":643374.89979009051},{"$f":"HLOOKUP(W200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":656242.39778589236},null,null,null,null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AF200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AF201","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AG200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AG201","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AH200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AH201","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AI200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AI201","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AJ200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AJ201","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AK200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AK201","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AL200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AL201","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AM200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AM201","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AN200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AN201","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AO200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AO201","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AP200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AP201","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AQ200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AQ201","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AR200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AR201","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AS200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AS201","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AT200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AT201","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AU200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AU201","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AV200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AV201","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AW200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AW201","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AX200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AX201","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AY200,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AY201","v":8345369.9999999991}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":595196.94925763598},{"$f":"D208*(1+'Fixed O&M'!$A$27)","v":607100.88824278873},{"$f":"E208*(1+'Fixed O&M'!$A$27)","v":619242.90600764449},{"$f":"F208*(1+'Fixed O&M'!$A$27)","v":631627.76412779733},{"$f":"G208*(1+'Fixed O&M'!$A$27)","v":644260.31941035332},{"$f":"H208*(1+'Fixed O&M'!$A$27)","v":657145.52579856035},{"$f":"I208*(1+'Fixed O&M'!$A$27)","v":670288.4363145316},{"$f":"J208*(1+'Fixed O&M'!$A$27)","v":683694.20504082227},{"$f":"K208*(1+'Fixed O&M'!$A$27)","v":697368.08914163872},{"$f":"L208*(1+'Fixed O&M'!$A$27)","v":711315.45092447149},{"$f":"HLOOKUP(N200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":490874.28535897535},{"$f":"N208*(1+'Fixed O&M'!$A$27)","v":500691.77106615488},{"$f":"O208*(1+'Fixed O&M'!$A$27)","v":510705.60648747795},{"$f":"P208*(1+'Fixed O&M'!$A$27)","v":520919.71861722751},{"$f":"Q208*(1+'Fixed O&M'!$A$27)","v":531338.11298957211},{"$f":"R208*(1+'Fixed O&M'!$A$27)","v":541964.8752493636},{"$f":"S208*(1+'Fixed O&M'!$A$27)","v":552804.17275435093},{"$f":"T208*(1+'Fixed O&M'!$A$27)","v":563860.25620943797},{"$f":"U208*(1+'Fixed O&M'!$A$27)","v":575137.46133362676},{"$f":"V208*(1+'Fixed O&M'!$A$27)","v":586640.21056029934},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":15203192.660064002},{"$f":"HLOOKUP(AG200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":15507256.513265282},{"$f":"HLOOKUP(AH200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":15817401.643530587},{"$f":"HLOOKUP(AI200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16133749.676401198},{"$f":"HLOOKUP(AJ200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16456424.669929223},{"$f":"HLOOKUP(AK200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16785553.163327809},{"$f":"HLOOKUP(AL200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17121264.226594366},{"$f":"HLOOKUP(AM200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17463689.511126254},{"$f":"HLOOKUP(AN200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17812963.301348776},{"$f":"HLOOKUP(AO200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18169222.567375753},{"$f":"HLOOKUP(AP200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18532607.018723272},{"$f":"HLOOKUP(AQ200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18903259.159097739},{"$f":"HLOOKUP(AR200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19281324.342279695},{"$f":"HLOOKUP(AS200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19666950.829125285},{"$f":"HLOOKUP(AT200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20060289.845707793},{"$f":"HLOOKUP(AU200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20461495.642621949},{"$f":"HLOOKUP(AV200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20870725.555474389},{"$f":"HLOOKUP(AW200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21288140.066583876},{"$f":"HLOOKUP(AX200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21713902.867915552},{"$f":"HLOOKUP(AY200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22148180.925273865},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3378487.2577919997},{"$f":"HLOOKUP(BG200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3446057.0029478404},{"$f":"HLOOKUP(BH200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3514978.1430067969},{"$f":"HLOOKUP(BI200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3585277.7058669329},{"$f":"HLOOKUP(BJ200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3656983.2599842721},{"$f":"HLOOKUP(BK200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3730122.9251839574},{"$f":"HLOOKUP(BL200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3804725.3836876368},{"$f":"HLOOKUP(BM200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3880819.8913613893},{"$f":"HLOOKUP(BN200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3958436.2891886169},{"$f":"HLOOKUP(BO200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4037605.0149723897},{"$f":"HLOOKUP(BP200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4118357.1152718379},{"$f":"HLOOKUP(BQ200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4200724.2575772749},{"$f":"HLOOKUP(BR200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4284738.742728821},{"$f":"HLOOKUP(BS200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4370433.5175833963},{"$f":"HLOOKUP(BT200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4457842.1879350655},{"$f":"HLOOKUP(BU200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4546999.0316937668},{"$f":"HLOOKUP(BV200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4637939.0123276412},{"$f":"HLOOKUP(BW200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4730697.7925741952},{"$f":"HLOOKUP(BX200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4825311.7484256784},{"$f":"HLOOKUP(BY200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4921817.9833941925}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D201","v":0},{"$f":"HLOOKUP(E200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E201","v":0},{"$f":"HLOOKUP(F200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F201","v":0},{"$f":"HLOOKUP(G200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G201","v":0},{"$f":"HLOOKUP(H200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H201","v":0},{"$f":"HLOOKUP(I200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I201","v":0},{"$f":"HLOOKUP(J200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J201","v":0},{"$f":"HLOOKUP(K200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K201","v":0},{"$f":"HLOOKUP(L200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L201","v":0},{"$f":"HLOOKUP(M200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M201","v":0},{"$f":"HLOOKUP(N200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N201","v":0},{"$f":"HLOOKUP(O200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O201","v":0},{"$f":"HLOOKUP(P200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P201","v":0},{"$f":"HLOOKUP(Q200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q201","v":0},{"$f":"HLOOKUP(R200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R201","v":0},{"$f":"HLOOKUP(S200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S201","v":0},{"$f":"HLOOKUP(T200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T201","v":0},{"$f":"HLOOKUP(U200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U201","v":0},{"$f":"HLOOKUP(V200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V201","v":0},{"$f":"HLOOKUP(W200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W201","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF201","v":674514.98101817293},{"$f":"HLOOKUP(AG200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG201","v":688005.28063853632},{"$f":"HLOOKUP(AH200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH201","v":701765.38625130698},{"$f":"HLOOKUP(AI200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI201","v":715800.69397633313},{"$f":"HLOOKUP(AJ200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ201","v":730116.70785585989},{"$f":"HLOOKUP(AK200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK201","v":744719.04201297706},{"$f":"HLOOKUP(AL200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL201","v":759613.42285323667},{"$f":"HLOOKUP(AM200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM201","v":774805.69131030142},{"$f":"HLOOKUP(AN200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN201","v":790301.80513650749},{"$f":"HLOOKUP(AO200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO201","v":806107.84123923758},{"$f":"HLOOKUP(AP200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP201","v":822229.99806402239},{"$f":"HLOOKUP(AQ200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ201","v":838674.59802530298},{"$f":"HLOOKUP(AR200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR201","v":855448.08998580906},{"$f":"HLOOKUP(AS200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS201","v":872557.05178552517},{"$f":"HLOOKUP(AT200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT201","v":890008.19282123575},{"$f":"HLOOKUP(AU200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU201","v":907808.3566776606},{"$f":"HLOOKUP(AV200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV201","v":925964.52381121379},{"$f":"HLOOKUP(AW200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW201","v":944483.81428743782},{"$f":"HLOOKUP(AX200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX201","v":963373.49057318678},{"$f":"HLOOKUP(AY200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY201","v":982640.96038465051},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF201","v":0},{"$f":"HLOOKUP(BG200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG201","v":0},{"$f":"HLOOKUP(BH200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH201","v":0},{"$f":"HLOOKUP(BI200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI201","v":0},{"$f":"HLOOKUP(BJ200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ201","v":0},{"$f":"HLOOKUP(BK200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK201","v":0},{"$f":"HLOOKUP(BL200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL201","v":0},{"$f":"HLOOKUP(BM200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM201","v":0},{"$f":"HLOOKUP(BN200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN201","v":0},{"$f":"HLOOKUP(BO200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO201","v":0},{"$f":"HLOOKUP(BP200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP201","v":0},{"$f":"HLOOKUP(BQ200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ201","v":0},{"$f":"HLOOKUP(BR200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR201","v":0},{"$f":"HLOOKUP(BS200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS201","v":0},{"$f":"HLOOKUP(BT200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT201","v":0},{"$f":"HLOOKUP(BU200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU201","v":0},{"$f":"HLOOKUP(BV200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV201","v":0},{"$f":"HLOOKUP(BW200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW201","v":0},{"$f":"HLOOKUP(BX200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX201","v":0},{"$f":"HLOOKUP(BY200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY201","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CF200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF201","v":328839.42642508802},{"$f":"HLOOKUP(CG200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG201","v":335416.21495358978},{"$f":"HLOOKUP(CH200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH201","v":342124.53925266158},{"$f":"HLOOKUP(CI200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI201","v":348967.03003771481},{"$f":"HLOOKUP(CJ200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ201","v":355946.37063846912},{"$f":"HLOOKUP(CK200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK201","v":363065.29805123853},{"$f":"HLOOKUP(CL200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL201","v":370326.6040122633},{"$f":"HLOOKUP(CM200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM201","v":377733.13609250856},{"$f":"HLOOKUP(CN200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN201","v":385287.79881435871},{"$f":"HLOOKUP(CO200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO201","v":392993.55479064595},{"$f":"HLOOKUP(CP200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP201","v":400853.42588645889},{"$f":"HLOOKUP(CQ200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ201","v":408870.49440418812},{"$f":"HLOOKUP(CR200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR201","v":417047.90429227188},{"$f":"HLOOKUP(CS200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS201","v":425388.86237811734},{"$f":"HLOOKUP(CT200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT201","v":433896.6396256797},{"$f":"HLOOKUP(CU200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU201","v":442574.57241819333},{"$f":"HLOOKUP(CV200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV201","v":451426.06386655715},{"$f":"HLOOKUP(CW200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW201","v":460454.58514388825},{"$f":"HLOOKUP(CX200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX201","v":469663.67684676603},{"$f":"HLOOKUP(CY200,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY201","v":479056.95038370142}]
[null,"B&O Tax",null,{"$f":"(D203*D201)*0.00275","v":29967.714752374453},{"$f":"(E203*E201)*0.00275","v":29817.876178612583},29668.786797719524,29520.442863730925,29372.840649412268,29225.976446165205,29079.846563934378,28934.447331114709,28789.775094459132,28645.826218986833,28502.5970878919,28360.084102452438,28218.283681940178,28077.192263530476,27936.806302212819,27797.122270701759,27658.136659348253,27519.845976051511,27382.246746171248,27245.335512440393,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CF200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":844621.81444799993},{"$f":"HLOOKUP(CG200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":861514.25073696009},{"$f":"HLOOKUP(CH200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":878744.53575169924},{"$f":"HLOOKUP(CI200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":896319.42646673322},{"$f":"HLOOKUP(CJ200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":914245.81499606802},{"$f":"HLOOKUP(CK200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":932530.73129598936},{"$f":"HLOOKUP(CL200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":951181.3459219092},{"$f":"HLOOKUP(CM200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":970204.97284034733},{"$f":"HLOOKUP(CN200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":989609.07229715423},{"$f":"HLOOKUP(CO200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1009401.2537430974},{"$f":"HLOOKUP(CP200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1029589.2788179595},{"$f":"HLOOKUP(CQ200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1050181.0643943187},{"$f":"HLOOKUP(CR200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1071184.6856822053},{"$f":"HLOOKUP(CS200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1092608.3793958491},{"$f":"HLOOKUP(CT200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1114460.5469837664},{"$f":"HLOOKUP(CU200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1136749.7579234417},{"$f":"HLOOKUP(CV200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1159484.7530819103},{"$f":"HLOOKUP(CW200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1182674.4481435488},{"$f":"HLOOKUP(CX200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1206327.9371064196},{"$f":"HLOOKUP(CY200,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1230454.4958485481}]
[null,"Property Tax",null,{"$f":"C236*$B$8","v":1464209.6942510086},1370857.8632674385,1283457.7510726464,1201629.9011935515,1125019.0497004492,1053292.582792541,986139.0927213016,923267.02578207746,864403.4165040357,809292.70254282071,757695.61513065186,936522.85112124844,860085.73749597988,789887.26752192271,725418.25563775946,666211.07498472824,611836.26546881255,561899.41866608046,516038.31697579077,473920.30627007637,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE236*$B$8","v":5588916.8901875513},5407454.6987853786,5231884.2620031927,5062014.2850471064,4897659.6841249727,4738641.3847861961,4584786.1268091053,4435926.2754232781,4291899.6386611471,4152549.2906398671,4017723.4005809152,3887275.067381111,3761062.1595548266,3638947.1603729906,3520797.0180301447,3406483.0006763204,3295880.5561557636,3188869.1762996991,3085332.2656252654,2985157.0142975613,null,null,null,null,"Property Tax",null,{"$f":"BE236*$B$8","v":844353.68613624014},816939.02365060023,790414.46649823687,764751.11454205203,739921.00598099991,715897.08688398392,692653.18171293393,670163.96480294724,648404.93276841834,627352.37780509214,606983.36185895314,587275.69163380389,568207.89441030275,549759.19465011591,531909.49135968892,514639.3361889784,497929.91224127728,481763.01357104821,466121.02534742601,450986.9046617751,null,null,null,null,"Property Tax",null,{"$f":"CE236*$B$8","v":3631678.1952438713},{"$f":"CF236*$B$8","v":3544403.3008599877},{"$f":"CG236*$B$8","v":3459225.7583834655},{"$f":"CH236*$B$8","v":3376095.1651749848},{"$f":"CI236*$B$8","v":3294962.3298493042},{"$f":"CJ236*$B$8","v":3215779.2431669324},{"$f":"CK236*$B$8","v":3138499.0496253259},{"$f":"CL236*$B$8","v":3063076.0197327845},{"$f":"CM236*$B$8","v":2989465.5229486572},{"$f":"CN236*$B$8","v":2917624.0012738314},{"$f":"CO236*$B$8","v":2847508.9434758872},{"$f":"CP236*$B$8","v":2779078.8599336599},{"$f":"CQ236*$B$8","v":2712293.2580863279},{"$f":"CR236*$B$8","v":2647112.6184724956},{"$f":"CS236*$B$8","v":2583498.3713450958},{"$f":"CT236*$B$8","v":2521412.8738482734},{"$f":"CU236*$B$8","v":2460819.387742742},{"$f":"CV236*$B$8","v":2401682.0576664354},{"$f":"CW236*$B$8","v":2343965.8899175934},{"$f":"CX236*$B$8","v":2287636.7317477171}]
[null,"Total Operating Costs",null,{"$f":"SUM(D207:D211)","v":2539839.325966619},{"$f":"SUM(E207:E211)","v":2467250.8947485518},{"$f":"SUM(F207:F211)","v":2401033.1962789167},{"$f":"SUM(G207:G211)","v":2340815.1356340041},{"$f":"SUM(H207:H211)","v":2286249.977758118},{"$f":"SUM(I207:I211)","v":2237013.8083951278},{"$f":"SUM(J207:J211)","v":2192804.0934247859},{"$f":"SUM(K207:K211)","v":2153338.3303355332},{"$f":"SUM(L207:L211)","v":2118352.7859652825},{"$f":"SUM(M207:M211)","v":2087601.3150159309},{"$f":"SUM(N207:N211)","v":1826186.7796137645},{"$f":"SUM(O207:O211)","v":2025671.2739668258},{"$f":"SUM(P207:P211)","v":1970308.1266959077},{"$f":"SUM(Q207:Q211)","v":1921608.6474138002},{"$f":"SUM(R207:R211)","v":1879072.1333208866},{"$f":"SUM(S207:S211)","v":1842239.6100639622},{"$f":"SUM(T207:T211)","v":1810690.4431928641},{"$f":"SUM(U207:U211)","v":1784039.2265281291},{"$f":"SUM(V207:V211)","v":1761932.9248456794},{"$f":"SUM(W207:W211)","v":1744048.2501287085},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF207:AF211)","v":27308383.531269725},{"$f":"SUM(AG207:AG211)","v":27444475.492689196},{"$f":"SUM(AH207:AH211)","v":27592810.291785084},{"$f":"SUM(AI207:AI211)","v":27753323.655424636},{"$f":"SUM(AJ207:AJ211)","v":27925960.061910056},{"$f":"SUM(AK207:AK211)","v":28945209.590126984},{"$f":"SUM(AL207:AL211)","v":29141959.776256707},{"$f":"SUM(AM207:AM211)","v":29350717.477859832},{"$f":"SUM(AN207:AN211)","v":29571460.745146431},{"$f":"SUM(AO207:AO211)","v":29804175.699254856},{"$f":"SUM(AP207:AP211)","v":30048856.417368211},{"$f":"SUM(AQ207:AQ211)","v":31140041.824504152},{"$f":"SUM(AR207:AR211)","v":31408667.591820333},{"$f":"SUM(AS207:AS211)","v":31689288.041283801},{"$f":"SUM(AT207:AT211)","v":31981928.056559172},{"$f":"SUM(AU207:AU211)","v":32286619.999975927},{"$f":"SUM(AV207:AV211)","v":32603403.635441367},{"$f":"SUM(AW207:AW211)","v":33766863.057171017},{"$f":"SUM(AX207:AX211)","v":34107978.624114007},{"$f":"SUM(AY207:AY211)","v":34461348.899956077},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF207:BF211)","v":4222840.9439282399},{"$f":"SUM(BG207:BG211)","v":4262996.0265984405},{"$f":"SUM(BH207:BH211)","v":4305392.6095050341},{"$f":"SUM(BI207:BI211)","v":4350028.820408985},{"$f":"SUM(BJ207:BJ211)","v":4396904.2659652717},{"$f":"SUM(BK207:BK211)","v":4446020.012067941},{"$f":"SUM(BL207:BL211)","v":4497378.5654005706},{"$f":"SUM(BM207:BM211)","v":4550983.8561643362},{"$f":"SUM(BN207:BN211)","v":4606841.2219570354},{"$f":"SUM(BO207:BO211)","v":4664957.392777482},{"$f":"SUM(BP207:BP211)","v":4725340.4771307912},{"$f":"SUM(BQ207:BQ211)","v":4787999.9492110787},{"$f":"SUM(BR207:BR211)","v":4852946.6371391239},{"$f":"SUM(BS207:BS211)","v":4920192.7122335117},{"$f":"SUM(BT207:BT211)","v":4989751.6792947548},{"$f":"SUM(BU207:BU211)","v":5061638.3678827453},{"$f":"SUM(BV207:BV211)","v":5135868.9245689185},{"$f":"SUM(BW207:BW211)","v":5212460.8061452433},{"$f":"SUM(BX207:BX211)","v":5291432.773773104},{"$f":"SUM(BY207:BY211)","v":5372804.8880559672},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CF208:CF211)","v":4805139.436116959},4741333.7665505372,4680094.8333878266,4621381.6216794327,4565154.5154838413,4511375.2725141607,4460006.9995594984,4411014.128665641,4364362.3940601703,4320018.8098075744,4277951.648180306,4238130.4187321663,4200525.8480608054,4165109.8602464618,4131855.5579545419,4100737.2041899087,4071730.2046912094,4044811.0909538725,4019957.5038707792,3997148.1779799666]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N200,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)","v":22044763.881115858},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D205-D212","v":11429147.492012989},11447249.169135829,11459252.547280716,11465527.3592025,11466418.984598875,11462249.98914475,11453321.565122064,11439914.879913257,11422292.338226933,11400698.763549995,11610029.978554005,11358722.580404773,11362521.938398506,11359915.447349815,11351402.520963579,11337440.850943755,11318449.795504486,11294813.490970409,11266883.709060034,11234982.480602149,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF205-AF212","v":61878793.306797504},61742701.345378041,61594366.54628215,61433853.182642594,61261216.776157178,60241967.24794025,60045217.061810523,59836459.360207401,59615716.092920803,59383001.138812378,59138320.420699023,58047135.013563082,57778509.246246904,57497888.796783432,57205248.781508058,56900556.838091306,56583773.202625871,55420313.780896217,55079198.213953227,54725827.938111156,null,null,null,null,"EBITDA",null,{"$f":"BF205-BF212","v":9288182.26210998},9112916.9473793991,8936761.2347330265,8759703.4853866957,8581730.716772452,8402828.6208424084,8222981.5811806731,8042172.6889510956,7860383.7577072419,7677595.3370901514,7493786.7254381645,7308935.9813321875,7123019.9340987103,6936014.1932919435,6747893.1571754469,6558630.0202227533,6368196.7796555245,6176564.2410369553,5983702.0229372717,5789578.5606873054,null,null,null,null,"EBITDA",null,{"$f":"CF205-CF212","v":26681031.907317925},{"$f":"CG205-CG212","v":26744837.576884348},26806076.51004706,26864789.721755452,26921016.827951044,26974796.070920724,27026164.343875386,27075157.214769244,27121808.949374713,27166152.533627309,27208219.695254579,27248040.924702719,27285645.49537408,27321061.483188424,27354315.785480343,27385434.139244977,27414441.138743676,27441360.252481014,27466213.839564107,27489023.165454917]
[null,"Before Tax Earnings",null,{"$f":"D215-D237-D225","v":-20999809.653077114},{"$f":"E215-E237-E225","v":-37534311.223985173},{"$f":"F215-F237-F225","v":-19571161.333995908},{"$f":"G215-G237-G225","v":-8728338.1315790452},{"$f":"H215-H237-H225","v":-8566088.321880959},{"$f":"I215-I237-I225","v":-388675.77687676949},{"$f":"J215-J237-J225","v":7792448.6442346983},{"$f":"K215-K237-K225","v":7965834.2271281602},{"$f":"L215-L237-L225","v":8144343.5669492166},{"$f":"M215-M237-M225","v":8328688.4678550288},{"$f":"N215-N237-N225","v":4668037.6492172927},{"$f":"O215-O237-O225","v":2468817.7462287149},{"$f":"P215-P237-P225","v":4331701.1946533266},{"$f":"Q215-Q237-Q225","v":5763334.5621354673},{"$f":"R215-R237-R225","v":6890884.3940453641},{"$f":"S215-S237-S225","v":7243440.6461528493},{"$f":"T215-T237-T225","v":7609293.4089472555},{"$f":"U215-U237-U225","v":8973821.3732115477},{"$f":"V215-V237-V225","v":10353598.817640379},{"$f":"W215-W237-W225","v":10767202.414265253},null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF215-AF237-AF225","v":39621256.282793567},{"$f":"AG215-AG237-AG225","v":34912890.811076432},{"$f":"AH215-AH237-AH225","v":36089116.871582359},{"$f":"AI215-AI237-AI225","v":37219752.940830946},{"$f":"AJ215-AJ237-AJ225","v":38312042.437834501},{"$f":"AK215-AK237-AK225","v":38537285.524254553},{"$f":"AL215-AL237-AL225","v":39567526.365641683},{"$f":"AM215-AM237-AM225","v":40575655.809851825},{"$f":"AN215-AN237-AN225","v":41159191.841033071},{"$f":"AO215-AO237-AO225","v":41675650.099220157},{"$f":"AP215-AP237-AP225","v":42217601.254017085},{"$f":"AQ215-AQ237-AQ225","v":41952379.31343694},{"$f":"AR215-AR237-AR225","v":42551015.186004348},{"$f":"AS215-AS237-AS225","v":43181019.458418638},{"$f":"AT215-AT237-AT225","v":43844535.401114918},{"$f":"AU215-AU237-AU225","v":44543807.213568404},{"$f":"AV215-AV237-AV225","v":45281185.521766715},{"$f":"AW215-AW237-AW225","v":45224596.140883997},{"$f":"AX215-AX237-AX225","v":46045694.116830289},{"$f":"AY215-AY237-AY225","v":46912648.061021969},null,null,null,null,"Before Tax Earnings",null,{"$f":"BF215-BF237-BF225","v":-10560751.731840814},{"$f":"BG215-BG237-BG225","v":-20778686.96270708},{"$f":"BH215-BH237-BH225","v":-10053062.45943542},{"$f":"BI215-BI237-BI225","v":-3646728.2142125629},{"$f":"BJ215-BJ237-BJ225","v":-3721007.513531799},{"$f":"BK215-BK237-BK225","v":1072445.7654426578},{"$f":"BL215-BL237-BL225","v":5870398.0078234095},{"$f":"BM215-BM237-BM225","v":5809627.2679864652},{"$f":"BN215-BN237-BN225","v":5753878.3967548758},{"$f":"BO215-BO237-BO225","v":5703432.0391506637},{"$f":"BP215-BP237-BP225","v":5658582.5936621986},{"$f":"BQ215-BQ237-BQ225","v":5619638.9740279196},{"$f":"BR215-BR237-BR225","v":5586925.4074897254},{"$f":"BS215-BS237-BS225","v":5560782.2714130059},{"$f":"BT215-BT237-BT225","v":5541566.9702630583},{"$f":"BU215-BU237-BU225","v":5529654.8550252412},{"$f":"BV215-BV237-BV225","v":5525440.1872586329},{"$f":"BW215-BW237-BW225","v":5529337.1500807162},{"$f":"BX215-BX237-BX225","v":5541780.9084937163},{"$f":"BY215-BY237-BY225","v":5563228.7215820681},null,null,null,null,"Before Tax Earnings",null,{"$f":"CF215-CF237-CF225","v":-608837.45503272116},{"$f":"CG215-CG237-CG225","v":-12937554.129916273},-10695519.512533061,-8594106.5335794874,-6618208.7198815756,-4756325.6428926475,-3004193.2219488062,-1346623.8915942069,-785270.01898706704,-436911.44034309126,{"$f":"CP215-CP237-CP225","v":-75628.534604875371},{"$f":"CQ215-CQ237-CQ225","v":299369.22615975887},{"$f":"CR215-CR237-CR225","v":688909.15471343882},1093857.2683042195,1515120.3026613966,1953647.8250945508,2410434.4516951963,2886522.1738895765,3383002.7998525659,3901020.5165672656]
[null,"ITC",null,{"$f":"-C221*0.1","v":14642096.942510087},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,{"$f":"AO206*AO199","v":0},{"$f":"AP206*AP199","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D216*$B$6-D217","v":-19052056.969656281},{"$f":"E216*$B$6-E217","v":-7882205.3570368858},{"$f":"F216*$B$6-F217","v":-4109943.8801391404},-1832951.0076315994,-1798878.5475950013,-81621.913144121587,1636414.2152892866,1672825.1876969135,1710312.1490593355,1749024.578249556,{"$f":"N216*$B$6-N217","v":980287.90633563139},{"$f":"O216*$B$6-O217","v":518451.7267080301},909657.25087719853,1210300.258048448,1447085.7227495264,1521122.5356920983,1597951.6158789236,1884502.4883744249,2174255.7517044796,2261112.5069957031,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF216*$B$6-AF217","v":8320463.8193866489},{"$f":"AG216*$B$6-AG217","v":7331707.0703260507},{"$f":"AH216*$B$6-AH217","v":7578714.5430322951},7816148.1175744981,8045528.9119452452,8092829.9600934554,8309180.5367847532,8520887.7200688832,8643430.2866169438,8751886.5208362322,{"$f":"AP216*$B$6-AP217","v":8865696.2633435875},{"$f":"AQ216*$B$6-AQ217","v":8809999.6558217574},8935713.1890609134,9068014.0862679128,9207352.434234133,9354199.5148493648,9509048.9595710095,9497165.1895856392,9669595.7645343598,9851656.0928146131,null,null,null,null,"Federal Tax",null,{"$f":"BF216*$B$6-BF217","v":-2217757.8636865709},{"$f":"BG216*$B$6-BG217","v":-4363524.2621684866},{"$f":"BH216*$B$6-BH217","v":-2111143.1164814383},-765812.92498463823,-781411.5778416777,225213.61074295812,1232783.581642916,1220021.7262771577,1208314.463318524,1197720.7282216393,{"$f":"BP216*$B$6-BP217","v":1188302.3446690617},{"$f":"BQ216*$B$6-BQ217","v":1180124.184545863},1173254.3355728423,1167764.2769967313,1163729.0637552422,1161227.5195553007,1160342.4393243128,1161160.8015169504,1163773.9907836805,1168278.0315322343,null,null,null,null,"Federal Tax",null,{"$f":"CF216*$B$6-CF217","v":-127855.86555687145},{"$f":"CG216*$B$6-CG217","v":-2716886.3672824171},{"$f":"CH216*$B$6-CH217","v":-2246059.0976319429},-1804762.3720516923,-1389823.8311751308,-998828.38500745595,-630880.57660924923,-282791.01723478345,-164906.70398728407,-91751.402472049158,{"$f":"CP216*$B$6-CP217","v":-15881.992267023827},{"$f":"CQ216*$B$6-CQ217","v":62867.53749354936},144670.92248982214,229710.02634388607,318175.26355889329,410266.04326985567,506191.23485599121,606169.656516811,710430.58796903875,819214.30847912573]
[]
[]
[{"$f":"IRR(C221:X221,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"SUM(C232:C233)","v":-146420969.42510086},{"$f":"D215-D218-D213","v":30481204.46166927},{"$f":"E215-E218-E213","v":19329454.526172716},15569196.427419856,13298478.3668341,13265297.532193877,11543871.902288871,9816907.3498327769,9767089.6922163442,9711980.1891675983,9651674.1853004396,{"$f":"N215-N218-N213","v":-11415021.808897484},{"$f":"O215-O218-O213","v":10840270.853696743},10452864.687521309,10149615.189301366,9904316.7982140537,9816318.3152516577,9720498.1796255633,9410311.0025959834,9092627.9573555551,8973869.9736064449,{"$f":"C232*-0.3","v":36709242.222349338},null,null,null,null,{"$f":"IRR(AE221:AZ221,0.1)","v":8.0006429817665925E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF200,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-558891689.01875508},{"$f":"AF215-AF218-AF213","v":53558329.487410858},{"$f":"AG215-AG218-AG213","v":54410994.275051989},54015652.003249854,53617705.065068096,53215687.864211932,52149137.287846796,51736036.52502577,51315571.640138522,50972285.806303859,50631114.617976144,{"$f":"AP215-AP218-AP213","v":50272624.157355435},{"$f":"AQ215-AQ218-AQ213","v":49237135.357741326},48842796.057185993,48429874.710515521,47997896.347273923,47546357.323241942,47074724.243054859,45923148.591310576,45409602.449418865,44874171.845296547,{"$f":"AE221*-0.5","v":279445844.50937754},null,null,{"$f":"IRR(BE221:BZ221,0.1)","v":8.8045655730475181E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF200,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$29)","v":-84435368.613624007},{"$f":"BF215-BF218","v":11505940.125796551},{"$f":"BG215-BG218","v":13476441.209547885},11047904.351214465,9525516.4103713334,9363142.2946141288,8177615.0100994501,6990197.9995377567,6822150.9626739379,{"$f":"BN215-BN218","v":6652069.294388718},{"$f":"BO215-BO218","v":6479874.6088685123},6305484.3807691028,6128811.7967863251,5949765.5985258678,5768249.9162952118,5584164.0934202047,5397402.5006674528,5207854.3403312117,5015403.4395200051,4819928.0321535915,4621300.5291550709,{"$f":"BE221*-0.5","v":42217684.306812003},null,null,{"$f":"IRR(CE221:CZ221,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"SUM(CE232:CE233)","v":-363167819.52438712},{"$f":"CF215-CF218","v":26808887.772874795},{"$f":"CG215-CG218","v":29461723.944166765},29052135.607679002,28669552.093807146,28310840.659126174,27973624.45592818,27657044.920484636,27357948.232004028,27286715.653361998,27257903.936099358,27224101.687521603,27185173.38720917,27140974.572884258,27091351.456844538,27036140.521921448,26975168.095975123,26908249.903887685,26835190.595964201,26755783.251595069,26669808.85697579,{"$f":"CY235","v":217900691.71463224}]
[{"$f":"IRR(C222:X222,0.1)","v":0.12647344865396537},"ROE",{"$f":"-C243","v":-16266963.368191555},{"$f":"D221-D225-D228-D238-D217+D213","v":2600192.5561649352},{"$f":"E221-E225-E228-E238-E217+E213","v":2585221.5551415551},{"$f":"F221-F225-F228-F238-F217+F213","v":2563969.3316280684},{"$f":"G221-G225-G228-G238-G217+G213","v":2536654.7961859382},{"$f":"H221-H225-H228-H238-H217+H213","v":2503473.9615457137},{"$f":"I221-I225-I228-I238-I217+I213","v":2464600.9754984267},{"$f":"J221-J225-J228-J238-J217+J213","v":2420189.0669000507},{"$f":"K221-K225-K228-K238-K217+K213","v":2370371.4092836184},{"$f":"L221-L225-L228-L238-L217+L213","v":2315261.9062348721},{"$f":"M221-M225-M228-M238-M217+M213","v":2254955.9023677129},{"$f":"N221-N225-N228-N238-N217+N213","v":145004.5358517468},{"$f":"O221-O225-O228-O238-O217+O213","v":-116850.70101998607},{"$f":"P221-P225-P228-P238-P217+P213","v":-180337.72015546833},{"$f":"Q221-Q225-Q228-Q238-Q217+Q213","v":-252209.78563199518},{"$f":"R221-R225-R228-R238-R217+R213","v":-332238.58190258185},{"$f":"S221-S225-S228-S238-S217+S213","v":-420237.06486497784},{"$f":"T221-T225-T228-T238-T217+T213","v":-516057.20049107226},{"$f":"U221-U225-U228-U238-U217+U213","v":-619587.94299351971},{"$f":"V221-V225-V228-V238-V217+V213","v":-730753.43571926653},{"$f":"W221-W225-W228-W238-W217+W213","v":-849511.41946837679},{"$f":"X221","v":36709242.222349338},null,null,null,null,{"$f":"IRR(AE222:AZ222,0.1)","v":0.10544678516020634},"ROE",{"$f":"-AE243","v":-223556675.60750204},{"$f":"AF221-AF225-AF228-AF238-AF217+AF213","v":25497115.30144408},{"$f":"AG221-AG225-AG228-AG238-AG217+AG213","v":25283117.96892029},{"$f":"AH221-AH225-AH228-AH238-AH217+AH213","v":25054124.560482014},{"$f":"AI221-AI225-AI228-AI238-AI217+AI213","v":24809919.640196614},{"$f":"AJ221-AJ225-AJ228-AJ238-AJ217+AJ213","v":24550267.547912475},{"$f":"AK221-AK225-AK228-AK238-AK217+AK213","v":23615627.622902412},{"$f":"AL221-AL225-AL228-AL238-AL217+AL213","v":23324290.538255304},{"$f":"AM221-AM225-AM228-AM238-AM217+AM213","v":23016672.294503979},{"$f":"AN221-AN225-AN228-AN238-AN217+AN213","v":22692450.470888462},{"$f":"AO221-AO225-AO228-AO238-AO217+AO213","v":22351279.282560747},{"$f":"AP221-AP225-AP228-AP238-AP217+AP213","v":21992788.821940038},{"$f":"AQ221-AQ225-AQ228-AQ238-AQ217+AQ213","v":20957300.022325929},{"$f":"AR221-AR225-AR228-AR238-AR217+AR213","v":20562960.721770596},{"$f":"AS221-AS225-AS228-AS238-AS217+AS213","v":20150039.375100121},{"$f":"AT221-AT225-AT228-AT238-AT217+AT213","v":19718061.011858523},{"$f":"AU221-AU225-AU228-AU238-AU217+AU213","v":19266521.987826545},{"$f":"AV221-AV225-AV228-AV238-AV217+AV213","v":18794888.907639459},{"$f":"AW221-AW225-AW228-AW238-AW217+AW213","v":17643313.255895179},{"$f":"AX221-AX225-AX228-AX238-AX217+AX213","v":17129767.114003465},{"$f":"AY221-AY225-AY228-AY238-AY217+AY213","v":16594336.509881148},{"$f":"AZ221","v":279445844.50937754},null,null,{"$f":"IRR(BE222:BZ222,0.1)","v":0.25482861759420783},"ROE",{"$f":"-BE243","v":-10453624.486679969},{"$f":"BF221-BF225-BF228-BF238-BF217","v":3206308.0228144191},{"$f":"BG221-BG225-BG228-BG238-BG217","v":3049037.8175024278},{"$f":"BH221-BH225-BH228-BH238-BH217","v":2890123.6675032219},{"$f":"BI221-BI225-BI228-BI238-BI217","v":2729509.3516606176},{"$f":"BJ221-BJ225-BJ228-BJ238-BJ217","v":2567135.235903414},{"$f":"BK221-BK225-BK228-BK238-BK217","v":2402938.1701391297},{"$f":"BL221-BL225-BL228-BL238-BL217","v":2236851.3783278321},{"$f":"BM221-BM225-BM228-BM238-BM217","v":2068804.3414640133},{"$f":"BN221-BN225-BN228-BN238-BN217","v":1898722.6731787943},{"$f":"BO221-BO225-BO228-BO238-BO217","v":1726527.9876585882},{"$f":"BP221-BP225-BP228-BP238-BP217","v":1552137.7595591787},{"$f":"BQ221-BQ225-BQ228-BQ238-BQ217","v":1375465.1755764009},{"$f":"BR221-BR225-BR228-BR238-BR217","v":1196418.9773159437},{"$f":"BS221-BS225-BS228-BS238-BS217","v":1014903.2950852877},{"$f":"BT221-BT225-BT228-BT238-BT217","v":830817.4722102806},{"$f":"BU221-BU225-BU228-BU238-BU217","v":644055.87945752824},{"$f":"BV221-BV225-BV228-BV238-BV217","v":454507.71912128804},{"$f":"BW221-BW225-BW228-BW238-BW217","v":262056.81831008149},{"$f":"BX221-BX225-BX228-BX238-BX217","v":66581.410943667404},{"$f":"BY221-BY225-BY228-BY238-BY217","v":-132046.09205485322},{"$f":"BZ221","v":42217684.306812003},null,null,{"$f":"IRR(CE222:CZ222,0.1)","v":0.15361775437127911},"ROE",{"$f":"-CE243","v":-48250856.930068694},{"$f":"CF221-CF225-CF228-CF238-CF217+CF213","v":6162478.7669138126},{"$f":"CG221-CG225-CG228-CG238-CG217+CG213","v":6169673.6897525741},6172680.3130264673,6171423.0096552176,6165819.6458978076,6155781.3313093344,6141212.1545822704,6122008.9046091074,6098060.7760691531,6069249.0588065125,{"$f":"CP221-CP225-CP228-CP238-CP217+CP213","v":6035446.8102287576},{"$f":"CQ221-CQ225-CQ228-CQ238-CQ217+CQ213","v":5996518.5099163242},5952319.6955914125,5902696.5795516931,5847485.6446286011,5786513.2186822798,5719595.0265948419,5646535.7186713554,5567128.3743022233,5481153.9796829447,{"$f":"CZ221","v":217900691.71463224}]
[]
[]
[null,"Interest",null,{"$f":"C229*$B$7","v":4608972.9543209411},4469585.6878903517,4323229.0581382327,4169554.5968985083,4008196.4125967976,3838770.3190800012,3660872.9208873655,3474080.6527850972,3277948.7712777159,3072010.2956949654,3792677.3612805009,3491142.1596907848,3174530.1980215833,2842087.6382689211,2493022.9505286259,2126505.0284013161,1741661.2101676408,1337575.201022282,913284.89141965494,467780.06633689656,null,null,null,null,null,null,"Interest",null,{"$f":"AE229*$B$7","v":16766750.670562653},16259680.751503579,15727257.336491553,15168212.750728924,14581215.935678164,13964869.279874869,13317705.291281406,12638183.103258271,11924684.805833979,11175511.593538471,10388879.720628189,9562916.2540723924,8695654.6141888052,7785029.8923110403,6828873.9343393864,5824910.1784691503,4770748.2348054023,3663878.1939584669,2501664.6510691843,1281340.4310354381,null,null,null,null,"Interest",null,{"$f":"BE229*$B$7","v":2961860.2712259912},2872285.9537267946,2778232.9203526382,2679477.2353097741,2575783.7660147664,2466905.6232550084,2352583.5733572631,2232545.4209646299,2106505.3609523657,1974163.2979394877,1835204.1317759657,1689297.0073042677,1536094.5266089849,1375231.9218789379,1206326.1869123885,1028975.1651975118,842756.59239689121,647227.0909562395,441921.1144435553,226349.83910523687,null,null,null,null,"Interest",null,{"$f":"CE229*$B$7","v":13671076.130186129},{"$f":"CF229*$B$7","v":13465306.815335114},{"$f":"CG229*$B$7","v":13249249.034741547},{"$f":"CH229*$B$7","v":13022388.365118302},{"$f":"CI229*$B$7","v":12784184.662013896},{"$f":"CJ229*$B$7","v":12534070.773754269},{"$f":"CK229*$B$7","v":12271451.191081662},{"$f":"CL229*$B$7","v":11995700.629275423},{"$f":"CM229*$B$7","v":11706162.539378872},{"$f":"CN229*$B$7","v":11402147.544987492},{"$f":"CO229*$B$7","v":11082931.800876547},{"$f":"CP229*$B$7","v":10747755.269560052},{"$f":"CQ229*$B$7","v":10395819.911677733},{"$f":"CR229*$B$7","v":10026287.785901297},{"$f":"CS229*$B$7","v":9638279.0538360383},{"$f":"CT229*$B$7","v":9230869.8851675186},{"$f":"CU229*$B$7","v":8803090.258065572},{"$f":"CV229*$B$7","v":8353921.6496085292},{"$f":"CW229*$B$7","v":7882294.6107286336},{"$f":"CX229*$B$7","v":7387086.2199047431}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C242)","v":7396718.2829327257},{"$f":"-PMT($B$7,20,$C242)","v":7396718.2829327257},7396718.2829327257,7396718.2829327257,7396718.2829327257,7396718.2829327257,7396718.2829327257,7396718.2829327257,7396718.2829327257,7396718.2829327257,{"$f":"-PMT($B$7,20,$C242)","v":7396718.2829327257},{"$f":"-PMT($B$7,20,$C242)","v":7396718.2829327257},7396718.2829327257,7396718.2829327257,7396718.2829327257,7396718.2829327257,7396718.2829327257,7396718.2829327257,7396718.2829327257,7396718.2829327257,null,null,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE242)","v":26908149.051744111},{"$f":"-PMT($B$7,20,$AE242)","v":26908149.051744111},26908149.051744111,26908149.051744111,26908149.051744111,26908149.051744111,26908149.051744111,26908149.051744111,26908149.051744111,26908149.051744111,26908149.051744111,26908149.051744111,26908149.051744111,26908149.051744111,26908149.051744111,26908149.051744111,26908149.051744111,26908149.051744111,26908149.051744111,26908149.051744111,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE242)","v":4753346.6212099241},{"$f":"-PMT($B$7,20,$BE242)","v":4753346.6212099241},4753346.6212099241,4753346.6212099241,4753346.6212099241,4753346.6212099241,4753346.6212099241,4753346.6212099241,4753346.6212099241,4753346.6212099241,4753346.6212099241,4753346.6212099241,4753346.6212099241,4753346.6212099241,4753346.6212099241,4753346.6212099241,4753346.6212099241,4753346.6212099241,4753346.6212099241,4753346.6212099241,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$CE242)","v":17786462.427206434},{"$f":"-PMT($B$7,30,$CE242)","v":17786462.427206434},17786462.427206434,17786462.427206434,17786462.427206434,17786462.427206434,17786462.427206434,17786462.427206434,17786462.427206434,17786462.427206434,17786462.427206434,17786462.427206434,17786462.427206434,17786462.427206434,17786462.427206434,17786462.427206434,17786462.427206434,17786462.427206434,17786462.427206434,17786462.427206434]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N213)*$A242","v":2426663.1101420959},{"$f":"-PMT($B$7,10,$N213)*$A242","v":2426663.1101420959},2426663.1101420959,2426663.1101420959,2426663.1101420959,2426663.1101420959,2426663.1101420959,2426663.1101420959,2426663.1101420959,2426663.1101420959]
[null,"Sinking Fund",null,{"$f":"D227+D226-D225","v":2787745.3286117846},{"$f":"E227+E226-E225","v":2927132.595042374},{"$f":"F227+F226-F225","v":3073489.2247944931},{"$f":"G227+G226-G225","v":3227163.6860342175},{"$f":"H227+H226-H225","v":3388521.8703359282},{"$f":"I227+I226-I225","v":3557947.9638527245},{"$f":"J227+J226-J225","v":3735845.3620453603},{"$f":"K227+K226-K225","v":3922637.6301476285},{"$f":"L227+L226-L225","v":4118769.5116550098},{"$f":"M227+M226-M225","v":4324707.9872377608},{"$f":"N227+N226-N225","v":6030704.0317943208},{"$f":"O227+O226-O225","v":6332239.2333840374},{"$f":"P227+P226-P225","v":6648851.1950532384},{"$f":"Q227+Q226-Q225","v":6981293.7548059002},{"$f":"R227+R226-R225","v":7330358.4425461963},{"$f":"S227+S226-S225","v":7696876.3646735055},{"$f":"T227+T226-T225","v":8081720.1829071809},{"$f":"U227+U226-U225","v":8485806.1920525394},{"$f":"V227+V226-V225","v":8910096.501655167},{"$f":"W227+W226-W225","v":9355601.3267379254},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF226-AF225","v":10141398.381181458},{"$f":"AG226-AG225","v":10648468.300240532},11180891.715252558,11739936.301015187,12326933.116065947,12943279.771869242,13590443.760462705,14269965.94848584,14983464.245910132,15732637.45820564,16519269.331115922,17345232.79767172,18212494.437555306,19123119.159433071,20079275.117404725,21083238.87327496,22137400.816938709,23244270.857785642,24406484.400674928,25626808.620708674,null,null,null,null,"Sinking Fund",null,{"$f":"BF226-BF225","v":1791486.3499839329},{"$f":"BG226-BG225","v":1881060.6674831295},1975113.7008572859,2073869.3859001501,2177562.8551951577,2286440.9979549157,2400763.047852661,2520801.2002452943,2646841.2602575584,2779183.3232704364,2918142.4894339582,3064049.6139056562,3217252.0946009392,3378114.6993309865,3547020.4342975356,3724371.4560124124,3910590.0288130329,4106119.5302536846,4311425.5067663686,4526996.7821046868,null,null,null,null,"Sinking Fund",null,{"$f":"CF227+CF226-CF225","v":4115386.2970203049},{"$f":"CG227+CG226-CG225","v":4321155.6118713208},4537213.3924648874,4764074.0620881319,5002277.7651925385,5252391.6534521654,5515011.2361247726,5790761.7979310118,6080299.8878275622,6384314.882218942,{"$f":"CP227+CP226-CP225","v":6703530.6263298877},{"$f":"CQ227+CQ226-CQ225","v":7038707.1576463822},7390642.5155287012,7760174.6413051374,8148183.373370396,8555592.5420389157,8983372.1691408623,9432540.7775979042,9904167.8164778017,10399376.207301691]
[null,"Mortgage Balance",{"$f":"C242","v":92179459.086418822},{"$f":"C229-D228","v":89391713.757807031},{"$f":"D229-E228","v":86464581.162764654},{"$f":"E229-F228","v":83391091.937970161},{"$f":"F229-G228","v":80163928.251935944},{"$f":"G229-H228","v":76775406.381600022},{"$f":"H229-I228","v":73217458.417747304},{"$f":"I229-J228","v":69481613.055701941},{"$f":"J229-K228","v":65558975.425554313},{"$f":"K229-L228","v":61440205.913899302},{"$f":"(N213*$A$54)+L229-M228","v":75853547.225610018},{"$f":"M229-N228","v":69822843.193815693},{"$f":"N229-O228","v":63490603.960431658},{"$f":"O229-P228","v":56841752.765378416},{"$f":"P229-Q228","v":49860459.010572515},{"$f":"Q229-R228","v":42530100.568026319},{"$f":"R229-S228","v":34833224.203352816},{"$f":"S229-T228","v":26751504.020445637},{"$f":"T229-U228","v":18265697.828393098},{"$f":"U229-V228","v":9355601.326737931},{"$f":"V229-W228","v":0},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE242","v":335335013.41125304},{"$f":"AE229-AF228","v":325193615.03007156},{"$f":"AF229-AG228","v":314545146.72983104},{"$f":"AG229-AH228","v":303364255.01457846},{"$f":"AH229-AI228","v":291624318.71356326},{"$f":"AI229-AJ228","v":279297385.59749734},{"$f":"AJ229-AK228","v":266354105.8256281},{"$f":"AK229-AL228","v":252763662.0651654},{"$f":"AL229-AM228","v":238493696.11667955},{"$f":"AM229-AN228","v":223510231.87076941},{"$f":"(AP213*$A$54)+AN229-AO228","v":207777594.41256377},{"$f":"AO229-AP228","v":191258325.08144784},{"$f":"AP229-AQ228","v":173913092.2837761},{"$f":"AQ229-AR228","v":155700597.84622079},{"$f":"AR229-AS228","v":136577478.68678772},{"$f":"AS229-AT228","v":116498203.569383},{"$f":"AT229-AU228","v":95414964.696108043},{"$f":"AU229-AV228","v":73277563.87916933},{"$f":"AV229-AW228","v":50033293.021383688},{"$f":"AW229-AX228","v":25626808.62070876},{"$f":"AX229-AY228","v":8.5681676864624023E-8},null,null,null,null,"Mortgage Balance",{"$f":"BE242","v":59237205.424519822},{"$f":"BE229-BF228","v":57445719.074535891},{"$f":"BF229-BG228","v":55564658.407052763},{"$f":"BG229-BH228","v":53589544.706195474},{"$f":"BH229-BI228","v":51515675.320295326},{"$f":"BI229-BJ228","v":49338112.465100169},{"$f":"BJ229-BK228","v":47051671.467145257},{"$f":"BK229-BL228","v":44650908.419292599},{"$f":"BL229-BM228","v":42130107.219047308},{"$f":"BM229-BN228","v":39483265.958789751},{"$f":"(BP213*$A$54)+BN229-BO228","v":36704082.635519311},{"$f":"BO229-BP228","v":33785940.146085352},{"$f":"BP229-BQ228","v":30721890.532179695},{"$f":"BQ229-BR228","v":27504638.437578756},{"$f":"BR229-BS228","v":24126523.738247771},{"$f":"BS229-BT228","v":20579503.303950235},{"$f":"BT229-BU228","v":16855131.847937822},{"$f":"BU229-BV228","v":12944541.81912479},{"$f":"BV229-BW228","v":8838422.2888711058},{"$f":"BW229-BX228","v":4526996.7821047371},{"$f":"BX229-BY228","v":5.029141902923584E-8},null,null,null,null,"Mortgage Balance",{"$f":"CE242","v":273421522.60372257},{"$f":"CE229-CF228","v":269306136.30670226},{"$f":"CF229-CG228","v":264984980.69483092},{"$f":"CG229-CH228","v":260447767.30236605},{"$f":"CH229-CI228","v":255683693.24027792},{"$f":"CI229-CJ228","v":250681415.47508538},{"$f":"CJ229-CK228","v":245429023.82163322},{"$f":"CK229-CL228","v":239914012.58550844},{"$f":"CL229-CM228","v":234123250.78757742},{"$f":"CM229-CN228","v":228042950.89974985},{"$f":"CN229-CO228","v":221658636.01753092},{"$f":"CO229-CP228","v":214955105.39120102},{"$f":"CP229-CQ228","v":207916398.23355463},{"$f":"CQ229-CR228","v":200525755.71802592},{"$f":"CR229-CS228","v":192765581.07672077},{"$f":"CS229-CT228","v":184617397.70335037},{"$f":"CT229-CU228","v":176061805.16131145},{"$f":"CU229-CV228","v":167078432.99217057},{"$f":"CV229-CW228","v":157645892.21457267},{"$f":"CW229-CX228","v":147741724.39809486},{"$f":"CX229-CY228","v":137342348.19079316}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D200,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-122364140.74116446},{"$f":"-($C232)/20","v":6118207.037058223},{"$f":"-($C232)/20","v":6118207.037058223},6118207.037058223,6118207.037058223,6118207.037058223,6118207.037058223,6118207.037058223,6118207.037058223,6118207.037058223,6118207.037058223,6118207.037058223,6118207.037058223,6118207.037058223,6118207.037058223,6118207.037058223,6118207.037058223,6118207.037058223,6118207.037058223,6118207.037058223,6118207.037058223]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D200,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.9","v":-24056828.683936387},{"$f":"-($C233)/10","v":2405682.8683936386},{"$f":"-($C233)/10","v":2405682.8683936386},2405682.8683936386,2405682.8683936386,2405682.8683936386,2405682.8683936386,2405682.8683936386,2405682.8683936386,2405682.8683936386,2405682.8683936386,{"$f":"$N213/10","v":2204476.3881115858},2204476.3881115858,2204476.3881115858,2204476.3881115858,2204476.3881115858,2204476.3881115858,2204476.3881115858,2204476.3881115858,2204476.3881115858,2204476.3881115858,null,null,null,null,null,null,"Depr",null,{"$f":"-($AE221)/40","v":13972292.225468878},{"$f":"-($AE221)/40","v":13972292.225468878},13972292.225468878,13972292.225468878,13972292.225468878,13972292.225468878,13972292.225468878,13972292.225468878,13972292.225468878,13972292.225468878,13972292.225468878,13972292.225468878,13972292.225468878,13972292.225468878,13972292.225468878,13972292.225468878,13972292.225468878,13972292.225468878,13972292.225468878,13972292.225468878,null,null,null,null,"Depr",null,{"$f":"-($BE221)/25","v":3377414.7445449601},{"$f":"-($BE221)/25","v":3377414.7445449601},3377414.7445449601,3377414.7445449601,3377414.7445449601,3377414.7445449601,3377414.7445449601,3377414.7445449601,3377414.7445449601,3377414.7445449601,3377414.7445449601,3377414.7445449601,3377414.7445449601,3377414.7445449601,3377414.7445449601,3377414.7445449601,3377414.7445449601,3377414.7445449601,3377414.7445449601,3377414.7445449601,null,null,null,null,"Depr",{"$f":"-((HLOOKUP(CF200,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$211)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-363167819.52438712},{"$f":"-($CE233)/50","v":7263356.3904877426},{"$f":"-($CE233)/50","v":7263356.3904877426},7263356.3904877426,7263356.3904877426,7263356.3904877426,7263356.3904877426,7263356.3904877426,7263356.3904877426,7263356.3904877426,7263356.3904877426,7263356.3904877426,7263356.3904877426,7263356.3904877426,7263356.3904877426,7263356.3904877426,7263356.3904877426,7263356.3904877426,7263356.3904877426,7263356.3904877426,7263356.3904877426]
[null,"Accum Depreciation",null,{"$f":"SUM($D232:D233)","v":8523889.9054518621},{"$f":"SUM($D232:E233)","v":17047779.810903724},{"$f":"SUM($D232:F233)","v":25571669.716355581},{"$f":"SUM($D232:G233)","v":34095559.621807441},{"$f":"SUM($D232:H233)","v":42619449.527259305},{"$f":"SUM($D232:I233)","v":51143339.432711162},{"$f":"SUM($D232:J233)","v":59667229.338163026},{"$f":"SUM($D232:K233)","v":68191119.243614882},{"$f":"SUM($D232:L233)","v":76715009.149066761},{"$f":"SUM($D232:M233)","v":85238899.054518655},{"$f":"SUM($D232:N233)","v":93561582.47968848},{"$f":"SUM($D232:O233)","v":101884265.90485829},{"$f":"SUM($D232:P233)","v":110206949.3300281},{"$f":"SUM($D232:Q233)","v":118529632.75519791},{"$f":"SUM($D232:R233)","v":126852316.18036772},{"$f":"SUM($D232:S233)","v":135174999.60553753},{"$f":"SUM($D232:T233)","v":143497683.03070733},{"$f":"SUM($D232:U233)","v":151820366.45587716},{"$f":"SUM($D232:V233)","v":160143049.88104692},{"$f":"SUM($D232:W233)","v":168465733.30621669},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE233:AF233)","v":13972292.225468878},{"$f":"SUM($AE233:AG233)","v":27944584.450937755},{"$f":"SUM($AE233:AH233)","v":41916876.676406637},{"$f":"SUM($AE233:AI233)","v":55889168.901875511},{"$f":"SUM($AE233:AJ233)","v":69861461.127344385},{"$f":"SUM($AE233:AK233)","v":83833753.352813259},{"$f":"SUM($AE233:AL233)","v":97806045.578282133},{"$f":"SUM($AE233:AM233)","v":111778337.80375101},{"$f":"SUM($AE233:AN233)","v":125750630.02921988},{"$f":"SUM($AE233:AO233)","v":139722922.25468877},{"$f":"SUM($AE233:AP233)","v":153695214.48015764},{"$f":"SUM($AE233:AQ233)","v":167667506.70562652},{"$f":"SUM($AE233:AR233)","v":181639798.93109539},{"$f":"SUM($AE233:AS233)","v":195612091.15656427},{"$f":"SUM($AE233:AT233)","v":209584383.38203314},{"$f":"SUM($AE233:AU233)","v":223556675.60750201},{"$f":"SUM($AE233:AV233)","v":237528967.83297089},{"$f":"SUM($AE233:AW233)","v":251501260.05843976},{"$f":"SUM($AE233:AX233)","v":265473552.28390864},{"$f":"SUM($AE233:AY233)","v":279445844.50937754},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BE233:BF233)","v":3377414.7445449601},{"$f":"SUM($BE233:BG233)","v":6754829.4890899202},{"$f":"SUM($BE233:BH233)","v":10132244.23363488},{"$f":"SUM($BE233:BI233)","v":13509658.97817984},{"$f":"SUM($BE233:BJ233)","v":16887073.722724799},{"$f":"SUM($BE233:BK233)","v":20264488.46726976},{"$f":"SUM($BE233:BL233)","v":23641903.21181472},{"$f":"SUM($BE233:BM233)","v":27019317.956359681},{"$f":"SUM($BE233:BN233)","v":30396732.700904641},{"$f":"SUM($BE233:BO233)","v":33774147.445449598},{"$f":"SUM($BE233:BP233)","v":37151562.189994559},{"$f":"SUM($BE233:BQ233)","v":40528976.934539519},{"$f":"SUM($BE233:BR233)","v":43906391.67908448},{"$f":"SUM($BE233:BS233)","v":47283806.42362944},{"$f":"SUM($BE233:BT233)","v":50661221.168174401},{"$f":"SUM($BE233:BU233)","v":54038635.912719361},{"$f":"SUM($BE233:BV233)","v":57416050.657264322},{"$f":"SUM($BE233:BW233)","v":60793465.401809283},{"$f":"SUM($BE233:BX233)","v":64170880.146354243},{"$f":"SUM($BE233:BY233)","v":67548294.890899196},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CF233:CF233)","v":7263356.3904877426},{"$f":"SUM($CF233:CG233)","v":14526712.780975485},{"$f":"SUM($CF233:CH233)","v":21790069.171463229},{"$f":"SUM($CF233:CI233)","v":29053425.56195097},{"$f":"SUM($CF233:CJ233)","v":36316781.952438712},{"$f":"SUM($CF233:CK233)","v":43580138.342926458},{"$f":"SUM($CF233:CL233)","v":50843494.733414203},{"$f":"SUM($CF233:CM233)","v":58106851.123901948},{"$f":"SUM($CF233:CN233)","v":65370207.514389694},{"$f":"SUM($CF233:CO233)","v":72633563.904877439},{"$f":"SUM($CF233:CP233)","v":79896920.295365185},{"$f":"SUM($CF233:CQ233)","v":87160276.68585293},{"$f":"SUM($CF233:CR233)","v":94423633.076340675},{"$f":"SUM($CF233:CS233)","v":101686989.46682842},{"$f":"SUM($CF233:CT233)","v":108950345.85731617},{"$f":"SUM($CF233:CU233)","v":116213702.24780391},{"$f":"SUM($CF233:CV233)","v":123477058.63829166},{"$f":"SUM($CF233:CW233)","v":130740415.0287794},{"$f":"SUM($CF233:CX233)","v":138003771.41926715},{"$f":"SUM($CF233:CY233)","v":145267127.80975488}]
[null,"End Year Book Value",null,{"$f":"-$C221-D234","v":137897079.519649},{"$f":"-$C221-E234","v":129373189.61419713},120849299.70874529,112325409.80329342,103801519.89784156,95277629.992389709,86753740.086937845,78229850.181485981,69705960.276034102,{"$f":"-$C221-M234+$N213","v":83226834.251698062},{"$f":"-$C221-N234+$N213","v":74904150.826528236},{"$f":"-$C221-O234+$N213","v":66581467.401358426},{"$f":"-$C221-P234+$N213","v":58258783.976188615},{"$f":"-$C221-Q234+$N213","v":49936100.551018804},{"$f":"-$C221-R234+$N213","v":41613417.125848994},{"$f":"-$C221-S234+$N213","v":33290733.700679187},{"$f":"-$C221-T234+$N213","v":24968050.275509391},{"$f":"-$C221-U234+$N213","v":16645366.850339565},{"$f":"-$C221-V234+$N213","v":8322683.4251697995},{"$f":"-$C221-W234+$N213","v":3.3527612686157227E-8},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE221-AF234","v":544919396.7932862},{"$f":"-$AE221-AG234","v":530947104.56781733},{"$f":"-$AE221-AH234","v":516974812.34234846},{"$f":"-$AE221-AI234","v":503002520.11687958},{"$f":"-$AE221-AJ234","v":489030227.89141071},{"$f":"-$AE221-AK234","v":475057935.66594183},{"$f":"-$AE221-AL234","v":461085643.44047296},{"$f":"-$AE221-AM234","v":447113351.21500409},{"$f":"-$AE221-AN234","v":433141058.98953521},{"$f":"-$AE221-AO234","v":419168766.76406634},{"$f":"-$AE221-AP234","v":405196474.53859746},{"$f":"-$AE221-AQ234","v":391224182.31312859},{"$f":"-$AE221-AR234","v":377251890.08765972},{"$f":"-$AE221-AS234","v":363279597.86219084},{"$f":"-$AE221-AT234","v":349307305.63672197},{"$f":"-$AE221-AU234","v":335335013.41125309},{"$f":"-$AE221-AV234","v":321362721.18578422},{"$f":"-$AE221-AW234","v":307390428.96031535},{"$f":"-$AE221-AX234","v":293418136.73484647},{"$f":"-$AE221-AY234","v":279445844.50937754},null,null,null,null,"End Year Book Value",null,{"$f":"-$BE221-BF234","v":81057953.869079053},{"$f":"-$BE221-BG234","v":77680539.124534085},{"$f":"-$BE221-BH234","v":74303124.379989132},{"$f":"-$BE221-BI234","v":70925709.635444164},{"$f":"-$BE221-BJ234","v":67548294.890899211},{"$f":"-$BE221-BK234","v":64170880.146354243},{"$f":"-$BE221-BL234","v":60793465.40180929},{"$f":"-$BE221-BM234","v":57416050.657264322},{"$f":"-$BE221-BN234","v":54038635.912719369},{"$f":"-$BE221-BO234","v":50661221.168174408},{"$f":"-$BE221-BP234","v":47283806.423629448},{"$f":"-$BE221-BQ234","v":43906391.679084487},{"$f":"-$BE221-BR234","v":40528976.934539527},{"$f":"-$BE221-BS234","v":37151562.189994566},{"$f":"-$BE221-BT234","v":33774147.445449606},{"$f":"-$BE221-BU234","v":30396732.700904645},{"$f":"-$BE221-BV234","v":27019317.956359684},{"$f":"-$BE221-BW234","v":23641903.211814724},{"$f":"-$BE221-BX234","v":20264488.467269763},{"$f":"-$BE221-BY234","v":16887073.72272481},null,null,null,null,"End Year Book Value",null,{"$f":"-$CE233-CF234","v":355904463.13389939},{"$f":"-$CE233-CG234","v":348641106.74341166},{"$f":"-$CE233-CH234","v":341377750.35292387},{"$f":"-$CE233-CI234","v":334114393.96243614},{"$f":"-$CE233-CJ234","v":326851037.57194841},{"$f":"-$CE233-CK234","v":319587681.18146068},{"$f":"-$CE233-CL234","v":312324324.79097295},{"$f":"-$CE233-CM234","v":305060968.40048516},{"$f":"-$CE233-CN234","v":297797612.00999743},{"$f":"-$CE233-CO234","v":290534255.6195097},{"$f":"-$CE233-CP234","v":283270899.22902191},{"$f":"-$CE233-CQ234","v":276007542.83853418},{"$f":"-$CE233-CR234","v":268744186.44804645},{"$f":"-$CE233-CS234","v":261480830.05755872},{"$f":"-$CE233-CT234","v":254217473.66707096},{"$f":"-$CE233-CU234","v":246954117.27658319},{"$f":"-$CE233-CV234","v":239690760.88609546},{"$f":"-$CE233-CW234","v":232427404.49560773},{"$f":"-$CE233-CX234","v":225164048.10511997},{"$f":"-$CE233-CY234","v":217900691.71463224}]
[null,"Prop. Tax Value",{"$f":"-C221","v":146420969.42510086},{"$f":"C236/(($C236/$X236)^(1/21))","v":137085786.32674384},{"$f":"D236/(($C236/$X236)^(1/21))","v":128345775.10726464},{"$f":"E236/(($C236/$X236)^(1/21))","v":120162990.11935514},{"$f":"F236/(($C236/$X236)^(1/21))","v":112501904.97004491},{"$f":"G236/(($C236/$X236)^(1/21))","v":105329258.27925409},{"$f":"H236/(($C236/$X236)^(1/21))","v":98613909.272130162},{"$f":"I236/(($C236/$X236)^(1/21))","v":92326702.578207746},{"$f":"J236/(($C236/$X236)^(1/21))","v":86440341.650403574},{"$f":"K236/(($C236/$X236)^(1/21))","v":80929270.254282072},{"$f":"L236/(($C236/$X236)^(1/21))","v":75769561.513065189},{"$f":"(M236+$N213)/(($C236/($X236+$N213))^(1/21))","v":93652285.112124845},{"$f":"N236/(($N236/$X236)^(1/11))","v":86008573.749597982},{"$f":"O236/(($N236/$X236)^(1/11))","v":78988726.752192274},72541825.563775942,66621107.498472817,61183626.546881258,56189941.866608046,51603831.697579078,47392030.627007633,43523988.298268124,{"$f":"X221","v":36709242.222349338},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE221","v":558891689.01875508},{"$f":"AE236/(($AE236/$AZ236)^(1/21))","v":540745469.87853789},{"$f":"AF236/(($AE236/$AZ236)^(1/21))","v":523188426.20031923},506201428.50471067,489765968.41249728,473864138.47861964,458478612.68091053,443592627.54232782,429189963.86611468,415254929.06398672,401772340.05809152,388727506.73811108,376106215.95548266,363894716.03729904,352079701.80301446,340648300.06763202,329588055.61557633,318886917.62996989,308533226.56252652,298515701.4297561,288823427.52163893,{"$f":"AZ221","v":279445844.50937754},null,null,null,"Prop. Tax Value",{"$f":"-BE221","v":84435368.613624007},{"$f":"BE236/(($BE236/$BZ236)^(1/21))","v":81693902.365060017},{"$f":"BF236/(($BE236/$BZ236)^(1/21))","v":79041446.649823681},76475111.4542052,73992100.598099992,71589708.688398391,69265318.171293393,67016396.480294727,64840493.276841827,62735237.780509211,60698336.185895316,58727569.163380384,56820789.441030279,54975919.465011589,53190949.135968894,51463933.61889784,49792991.224127725,48176301.357104823,46612102.534742601,45098690.466177508,43634416.195839204,{"$f":"BZ221","v":42217684.306812003},null,null,null,"Prop. Tax Value",{"$f":"-CE221","v":363167819.52438712},{"$f":"CE236/(($CE236/$CZ236)^(1/21))","v":354440330.08599877},{"$f":"CF236/(($CE236/$CZ236)^(1/21))","v":345922575.83834654},337609516.51749849,329496232.9849304,321577924.31669325,313849904.96253258,306307601.97327846,298946552.29486573,291762400.12738311,284750894.34758872,277907885.993366,271229325.80863279,264711261.84724957,258349837.13450959,252141287.38482735,246081938.77427417,240168205.76664355,234396588.99175936,228763673.1747717,223266125.11521494,{"$f":"CZ221","v":217900691.71463224}]
[null,"Tax Dep",null,{"$f":"($C221*0.95)*-D$4","v":27819984.190769162},{"$f":"($C221*0.95)*-E$4","v":44511974.705230653},26707184.823138393,16024310.893883036,16024310.893883036,8012155.4469415182,null,null,null,null,{"$f":"($N213)*D$6","v":3149314.9680562112},5398762.6744852737,3856290.5457235971,2754493.2469454263,1967495.1763895901,1967495.1763895901,1967495.1763895901,983416.91673657834,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($C221)*-D$5","v":5490786.3534412822},{"$f":"($C221)*-E$5","v":10570129.782798031},{"$f":"($C221)*-F$5","v":9777992.3382082358},{"$f":"($C221)*-G$5","v":9045887.4910827316},{"$f":"($C221)*-H$5","v":8367958.4026445141},{"$f":"($C221)*-I$5","v":7739812.4438108308},{"$f":"($C221)*-J$5","v":7159985.4048874322},{"$f":"($C221)*-K$5","v":6622620.4470973117},{"$f":"($C221)*-L$5","v":6531839.446053749},{"$f":"($C221)*-M$5","v":6531839.446053749},{"$f":"($C221)*-N$5","v":6531839.446053749},{"$f":"($C221)*-O$5","v":6531839.446053749},{"$f":"($C221)*-P$5","v":6531839.446053749},{"$f":"($C221)*-Q$5","v":6531839.446053749},{"$f":"($C221)*-R$5","v":6531839.446053749},{"$f":"($C221)*-S$5","v":6531839.446053749},{"$f":"($C221)*-T$5","v":6531839.446053749},{"$f":"($C221)*-U$5","v":6531839.446053749},{"$f":"($C221)*-V$5","v":6531839.446053749},{"$f":"($C221)*-W$5","v":6531839.446053749},null,null,null,null,"Tax Dep",null,{"$f":"($BE221)*-D$4","v":16887073.722724803},{"$f":"($BE221)*-E$4","v":27019317.956359684},{"$f":"($BE221)*-F$4","v":16211590.773815809},{"$f":"($BE221)*-G$4","v":9726954.4642894845},{"$f":"($BE221)*-H$4","v":9726954.4642894845},{"$f":"($BE221)*-I$4","v":4863477.2321447423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($CE221)*-D$5","v":13618793.232164517},{"$f":"($CE221)*-E$5","v":26217084.891465507},{"$f":"($CE221)*-F$5","v":24252346.987838574},{"$f":"($CE221)*-G$5","v":22436507.890216637},{"$f":"($CE221)*-H$5","v":20755040.885818724},{"$f":"($CE221)*-I$5","v":19197050.940059103},{"$f":"($CE221)*-J$5","v":17758906.37474253},{"$f":"($CE221)*-K$5","v":16426080.477088029},{"$f":"($CE221)*-L$5","v":16200916.428982908},{"$f":"($CE221)*-M$5","v":16200916.428982908},{"$f":"($CE221)*-N$5","v":16200916.428982908},{"$f":"($CE221)*-O$5","v":16200916.428982908},{"$f":"($CE221)*-P$5","v":16200916.428982908},{"$f":"($CE221)*-Q$5","v":16200916.428982908},{"$f":"($CE221)*-R$5","v":16200916.428982908},{"$f":"($CE221)*-S$5","v":16200916.428982908},{"$f":"($CE221)*-T$5","v":16200916.428982908},{"$f":"($CE221)*-U$5","v":16200916.428982908},{"$f":"($CE221)*-V$5","v":16200916.428982908},{"$f":"($CE221)*-W$5","v":16200916.428982908},{"$f":"($CE221)*-X$5","v":8095010.6971985893}]
[null,"After Tax Dep. Value",null,{"$f":"D237*$B$6","v":5842196.6800615238},{"$f":"E237*$B$6","v":9347514.6880984362},5608508.8128590621,3365105.2877154374,3365105.2877154374,1682552.6438577187,null,null,null,null,{"$f":"N237*$B$6","v":661356.14329180436},{"$f":"O237*$B$6","v":1133740.1616419074},{"$f":"P237*$B$6","v":809821.01460195531},{"$f":"Q237*$B$6","v":578443.58185853949},{"$f":"R237*$B$6","v":413173.9870418139},{"$f":"S237*$B$6","v":413173.9870418139},{"$f":"T237*$B$6","v":413173.9870418139},{"$f":"U237*$B$6","v":206517.55251468145},null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF237*$B$6","v":1153065.1342226693},{"$f":"AG237*$B$6","v":2219727.2543875864},{"$f":"AH237*$B$6","v":2053378.3910237295},{"$f":"AI237*$B$6","v":1899636.3731273736},{"$f":"AJ237*$B$6","v":1757271.2645553479},{"$f":"AK237*$B$6","v":1625360.6132002745},{"$f":"AL237*$B$6","v":1503596.9350263607},{"$f":"AM237*$B$6","v":1390750.2938904355},{"$f":"AN237*$B$6","v":1371686.2836712871},{"$f":"AO237*$B$6","v":1371686.2836712871},{"$f":"AP237*$B$6","v":1371686.2836712871},{"$f":"AQ237*$B$6","v":1371686.2836712871},{"$f":"AR237*$B$6","v":1371686.2836712871},{"$f":"AS237*$B$6","v":1371686.2836712871},{"$f":"AT237*$B$6","v":1371686.2836712871},{"$f":"AU237*$B$6","v":1371686.2836712871},{"$f":"AV237*$B$6","v":1371686.2836712871},{"$f":"AW237*$B$6","v":1371686.2836712871},{"$f":"AX237*$B$6","v":1371686.2836712871},{"$f":"AY237*$B$6","v":1371686.2836712871},null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF237*$B$6","v":3546285.4817722086},{"$f":"BG237*$B$6","v":5674056.7708355337},{"$f":"BH237*$B$6","v":3404434.0625013197},{"$f":"BI237*$B$6","v":2042660.4375007916},{"$f":"BJ237*$B$6","v":2042660.4375007916},{"$f":"BK237*$B$6","v":1021330.2187503958},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CF237*$B$6","v":2859946.5787545484},{"$f":"CG237*$B$6","v":5505587.8272077562},{"$f":"CH237*$B$6","v":5092992.8674461003},{"$f":"CI237*$B$6","v":4711666.656945494},{"$f":"CJ237*$B$6","v":4358558.5860219318},{"$f":"CK237*$B$6","v":4031380.6974124117},{"$f":"CL237*$B$6","v":3729370.3386959312},{"$f":"CM237*$B$6","v":3449476.9001884861},{"$f":"CN237*$B$6","v":3402192.4500864106},{"$f":"CO237*$B$6","v":3402192.4500864106},{"$f":"CP237*$B$6","v":3402192.4500864106},{"$f":"CQ237*$B$6","v":3402192.4500864106},{"$f":"CR237*$B$6","v":3402192.4500864106},{"$f":"CS237*$B$6","v":3402192.4500864106},{"$f":"CT237*$B$6","v":3402192.4500864106},{"$f":"CU237*$B$6","v":3402192.4500864106},{"$f":"CV237*$B$6","v":3402192.4500864106},{"$f":"CW237*$B$6","v":3402192.4500864106},{"$f":"CX237*$B$6","v":3402192.4500864106},{"$f":"CY237*$B$6","v":3402192.4500864106},{"$f":"CZ237*$B$6","v":1699952.2464117038}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D238:I238)","v":24290344.220481049},{"$f":"C240/C244","v":0.16589389017060399},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"AE240/AE244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF238:BK238)","v":14744538.702424219},{"$f":"BE240/BE244","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,CF238:CZ238)","v":41495439.990595847},{"$f":"CE240/CE244","v":0.11425968315402842}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D217:W217)","v":13684202.750009427},{"$f":"C241/C244","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,AF217:AY217)","v":0},{"$f":"AE241/AE244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,BF217:BY217)","v":0},{"$f":"BE241/BE244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,CF217:CY217)","v":0},{"$f":"CE241/CE244","v":0}]
[0.85,"Debt",{"$f":"(C244-C240-C241)*$A242","v":92179459.086418822},{"$f":"C242/C244","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(AE244-AE240-AE241)*$AC242","v":335335013.41125304},{"$f":"AE242/AE244","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE244-BE240-BE241)*$BC242","v":59237205.424519822},{"$f":"BE242/BE244","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(CE244-CE240-CE241)*$A242","v":273421522.60372257},{"$f":"CE242/CE244","v":0.75287926931907578}]
[0.15,"Equity",{"$f":"(C244-C240-C241)*$A243","v":16266963.368191555},{"$f":"C243/C244","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(AE244-AE240-AE241)*$AC243","v":223556675.60750204},{"$f":"AE243/AE244","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE244-BE240-BE241)*$BC243","v":10453624.486679969},{"$f":"BE243/BE244","v":0.12380622786779938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(CE244-CE240-CE241)*$A243","v":48250856.930068694},{"$f":"CE243/CE244","v":0.13286104752689576}]
[null,"Total",{"$f":"-C221","v":146420969.42510086},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE221","v":558891689.01875508},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",{"$f":"-BE221","v":84435368.613624007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CE221","v":363167819.52438712}]
[null,"Check",{"$f":"SUM(C240:C243)-C244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE240:AE243)-AE244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE240:BE243)-BE244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CE240:CE243)-CE244","v":0}]
[25000,"2025 Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025 Nuclear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025 Geothermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF247&\" \"&'Resource Options'!$B$43","v":"2025 Pumped Hydro (16 hr/ 100 MW share)"}]
[null,"Year",null,2025,{"$f":"D247+1","v":2026},{"$f":"E247+1","v":2027},{"$f":"F247+1","v":2028},{"$f":"G247+1","v":2029},{"$f":"H247+1","v":2030},{"$f":"I247+1","v":2031},{"$f":"J247+1","v":2032},{"$f":"K247+1","v":2033},{"$f":"L247+1","v":2034},{"$f":"M247+1","v":2035},{"$f":"N247+1","v":2036},{"$f":"O247+1","v":2037},{"$f":"P247+1","v":2038},{"$f":"Q247+1","v":2039},{"$f":"R247+1","v":2040},{"$f":"S247+1","v":2041},{"$f":"T247+1","v":2042},{"$f":"U247+1","v":2043},{"$f":"V247+1","v":2044},null,null,null,null,null,null,"Year",null,2025,{"$f":"AF247+1","v":2026},{"$f":"AG247+1","v":2027},{"$f":"AH247+1","v":2028},{"$f":"AI247+1","v":2029},{"$f":"AJ247+1","v":2030},{"$f":"AK247+1","v":2031},{"$f":"AL247+1","v":2032},{"$f":"AM247+1","v":2033},{"$f":"AN247+1","v":2034},{"$f":"AO247+1","v":2035},{"$f":"AP247+1","v":2036},{"$f":"AQ247+1","v":2037},{"$f":"AR247+1","v":2038},{"$f":"AS247+1","v":2039},{"$f":"AT247+1","v":2040},{"$f":"AU247+1","v":2041},{"$f":"AV247+1","v":2042},{"$f":"AW247+1","v":2043},{"$f":"AX247+1","v":2044},null,null,null,null,"Year",null,2025,{"$f":"BF247+1","v":2026},{"$f":"BG247+1","v":2027},{"$f":"BH247+1","v":2028},{"$f":"BI247+1","v":2029},{"$f":"BJ247+1","v":2030},{"$f":"BK247+1","v":2031},{"$f":"BL247+1","v":2032},{"$f":"BM247+1","v":2033},{"$f":"BN247+1","v":2034},{"$f":"BO247+1","v":2035},{"$f":"BP247+1","v":2036},{"$f":"BQ247+1","v":2037},{"$f":"BR247+1","v":2038},{"$f":"BS247+1","v":2039},{"$f":"BT247+1","v":2040},{"$f":"BU247+1","v":2041},{"$f":"BV247+1","v":2042},{"$f":"BW247+1","v":2043},{"$f":"BX247+1","v":2044},null,null,null,null,"Year",null,2025,{"$f":"CF247+1","v":2026},{"$f":"CG247+1","v":2027},{"$f":"CH247+1","v":2028},{"$f":"CI247+1","v":2029},{"$f":"CJ247+1","v":2030},{"$f":"CK247+1","v":2031},{"$f":"CL247+1","v":2032},{"$f":"CM247+1","v":2033},{"$f":"CN247+1","v":2034},{"$f":"CO247+1","v":2035},{"$f":"CP247+1","v":2036},{"$f":"CQ247+1","v":2037},{"$f":"CR247+1","v":2038},{"$f":"CS247+1","v":2039},{"$f":"CT247+1","v":2040},{"$f":"CU247+1","v":2041},{"$f":"CV247+1","v":2042},{"$f":"CW247+1","v":2043},{"$f":"CX247+1","v":2044}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$29/100*'Resource Options'!$J$29*8760)*(1+'Resource Options'!$X$29)^($D247-$D$12)","v":240089.15075624795},{"$f":"D248*(1-'Resource Options'!$AA$27)","v":238888.70500246671},{"$f":"E248*(1-'Resource Options'!$AA$27)","v":237694.26147745439},{"$f":"F248*(1-'Resource Options'!$AA$27)","v":236505.79017006711},{"$f":"G248*(1-'Resource Options'!$AA$27)","v":235323.26121921677},{"$f":"H248*(1-'Resource Options'!$AA$27)","v":234146.64491312069},{"$f":"I248*(1-'Resource Options'!$AA$27)","v":232975.91168855509},{"$f":"J248*(1-'Resource Options'!$AA$27)","v":231811.03213011232},{"$f":"K248*(1-'Resource Options'!$AA$27)","v":230651.97696946174},{"$f":"L248*(1-'Resource Options'!$AA$27)","v":229498.71708461444},{"$f":"M248*(1-'Resource Options'!$AA$27)","v":228351.22349919137},{"$f":"N248*(1-'Resource Options'!$AA$27)","v":227209.4673816954},{"$f":"O248*(1-'Resource Options'!$AA$27)","v":226073.42004478694},{"$f":"P248*(1-'Resource Options'!$AA$27)","v":224943.05294456301},{"$f":"Q248*(1-'Resource Options'!$AA$27)","v":223818.33767984019},{"$f":"R248*(1-'Resource Options'!$AA$27)","v":222699.24599144098},{"$f":"S248*(1-'Resource Options'!$AA$27)","v":221585.74976148378},{"$f":"T248*(1-'Resource Options'!$AA$27)","v":220477.82101267634},{"$f":"U248*(1-'Resource Options'!$AA$27)","v":219375.43190761298},{"$f":"V248*(1-'Resource Options'!$AA$27)","v":218278.55474807491},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D247-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D247-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D247-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D247-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D247-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D247-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D247-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D247-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D247-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D247-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D247-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D247-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D247-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D247-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D247-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D247-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D247-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D247-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D247-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D247-$D$12)","v":798600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$30/100*'Resource Options'!$J$30*8760)*(1+'Resource Options'!$X$30)^($D247-$D$12)","v":157824},{"$f":"BF248*(1-'Resource Options'!$AA$30)","v":156245.76000000001},{"$f":"BG248*(1-'Resource Options'!$AA$30)","v":154683.30240000002},{"$f":"BH248*(1-'Resource Options'!$AA$30)","v":153136.46937600002},{"$f":"BI248*(1-'Resource Options'!$AA$30)","v":151605.10468224002},{"$f":"BJ248*(1-'Resource Options'!$AA$30)","v":150089.05363541763},{"$f":"BK248*(1-'Resource Options'!$AA$30)","v":148588.16309906344},{"$f":"BL248*(1-'Resource Options'!$AA$30)","v":147102.28146807282},{"$f":"BM248*(1-'Resource Options'!$AA$30)","v":145631.25865339208},{"$f":"BN248*(1-'Resource Options'!$AA$30)","v":144174.94606685816},{"$f":"BO248*(1-'Resource Options'!$AA$30)","v":142733.19660618957},{"$f":"BP248*(1-'Resource Options'!$AA$30)","v":141305.86464012766},{"$f":"BQ248*(1-'Resource Options'!$AA$30)","v":139892.80599372639},{"$f":"BR248*(1-'Resource Options'!$AA$30)","v":138493.87793378913},{"$f":"BS248*(1-'Resource Options'!$AA$30)","v":137108.93915445125},{"$f":"BT248*(1-'Resource Options'!$AA$30)","v":135737.84976290673},{"$f":"BU248*(1-'Resource Options'!$AA$30)","v":134380.47126527765},{"$f":"BV248*(1-'Resource Options'!$AA$30)","v":133036.66655262487},{"$f":"BW248*(1-'Resource Options'!$AA$30)","v":131706.2998870986},{"$f":"BX248*(1-'Resource Options'!$AA$30)","v":130389.23688822762},null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":584000},{"$f":"CF248","v":584000},{"$f":"CG248","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"CF248*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CG248*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CH248*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CI248*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CJ248*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CK248*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CL248*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CM248*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CN248*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CO248*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CP248*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CQ248*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CR248*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CS248*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CT248*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CU248*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CV248*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CW248*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CX248*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CY248*(1-'Resource Options'!$W$43)","v":110959.99999999997}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M62","v":46.239568707624933},{"$f":"D250","v":46.239568707624933},{"$f":"E250","v":46.239568707624933},{"$f":"F250","v":46.239568707624933},{"$f":"G250","v":46.239568707624933},{"$f":"H250","v":46.239568707624933},{"$f":"I250","v":46.239568707624933},{"$f":"J250","v":46.239568707624933},{"$f":"K250","v":46.239568707624933},{"$f":"L250","v":46.239568707624933},{"$f":"M250","v":46.239568707624933},{"$f":"N250","v":46.239568707624933},{"$f":"O250","v":46.239568707624933},{"$f":"P250","v":46.239568707624933},{"$f":"Q250","v":46.239568707624933},{"$f":"R250","v":46.239568707624933},{"$f":"S250","v":46.239568707624933},{"$f":"T250","v":46.239568707624933},{"$f":"U250","v":46.239568707624933},{"$f":"V250","v":46.239568707624933},null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P62","v":113.52749827331796},{"$f":"AF250","v":113.52749827331796},{"$f":"AG250","v":113.52749827331796},{"$f":"AH250","v":113.52749827331796},{"$f":"AI250","v":113.52749827331796},{"$f":"AJ250","v":113.52749827331796},{"$f":"AK250","v":113.52749827331796},{"$f":"AL250","v":113.52749827331796},{"$f":"AM250","v":113.52749827331796},{"$f":"AN250","v":113.52749827331796},{"$f":"AO250","v":113.52749827331796},{"$f":"AP250","v":113.52749827331796},{"$f":"AQ250","v":113.52749827331796},{"$f":"AR250","v":113.52749827331796},{"$f":"AS250","v":113.52749827331796},{"$f":"AT250","v":113.52749827331796},{"$f":"AU250","v":113.52749827331796},{"$f":"AV250","v":113.52749827331796},{"$f":"AW250","v":113.52749827331796},{"$f":"AX250","v":113.52749827331796},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S62","v":87.083445707687702},{"$f":"BF250","v":87.083445707687702},{"$f":"BG250","v":87.083445707687702},{"$f":"BH250","v":87.083445707687702},{"$f":"BI250","v":87.083445707687702},{"$f":"BJ250","v":87.083445707687702},{"$f":"BK250","v":87.083445707687702},{"$f":"BL250","v":87.083445707687702},{"$f":"BM250","v":87.083445707687702},{"$f":"BN250","v":87.083445707687702},{"$f":"BO250","v":87.083445707687702},{"$f":"BP250","v":87.083445707687702},{"$f":"BQ250","v":87.083445707687702},{"$f":"BR250","v":87.083445707687702},{"$f":"BS250","v":87.083445707687702},{"$f":"BT250","v":87.083445707687702},{"$f":"BU250","v":87.083445707687702},{"$f":"BV250","v":87.083445707687702},{"$f":"BW250","v":87.083445707687702},{"$f":"BX250","v":87.083445707687702},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V62","v":5.5204040160000005},{"$f":"CF250","v":5.5204040160000005},{"$f":"CG250","v":5.5204040160000005},{"$f":"CH250","v":5.5204040160000005},{"$f":"CI250","v":5.5204040160000005},{"$f":"CJ250","v":5.5204040160000005},{"$f":"CK250","v":5.5204040160000005},{"$f":"CL250","v":5.5204040160000005},{"$f":"CM250","v":5.5204040160000005},{"$f":"CN250","v":5.5204040160000005},{"$f":"CO250","v":5.5204040160000005},{"$f":"CP250","v":5.5204040160000005},{"$f":"CQ250","v":5.5204040160000005},{"$f":"CR250","v":5.5204040160000005},{"$f":"CS250","v":5.5204040160000005},{"$f":"CT250","v":5.5204040160000005},{"$f":"CU250","v":5.5204040160000005},{"$f":"CV250","v":5.5204040160000005},{"$f":"CW250","v":5.5204040160000005},{"$f":"CX250","v":5.5204040160000005}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N62","v":9.7125684019304188},{"$f":"D251","v":9.7125684019304188},9.7125684019304188,9.7125684019304188,9.7125684019304188,9.7125684019304188,9.7125684019304188,9.7125684019304188,9.7125684019304188,9.7125684019304188,9.7125684019304188,9.7125684019304188,9.7125684019304188,9.7125684019304188,9.7125684019304188,9.7125684019304188,9.7125684019304188,9.7125684019304188,9.7125684019304188,9.7125684019304188,null,null,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Q62","v":0},{"$f":"AF251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!T62","v":0},{"$f":"BF251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!W62","v":23.948649403278317},{"$f":"CF251","v":23.948649403278317},23.948649403278317,23.948649403278317,23.948649403278317,23.948649403278317,23.948649403278317,23.948649403278317,23.948649403278317,23.948649403278317,23.948649403278317,23.948649403278317,23.948649403278317,23.948649403278317,23.948649403278317,23.948649403278317,23.948649403278317,23.948649403278317,23.948649403278317,23.948649403278317]
[null,"Revenue",null,{"$f":"(D250*D248)+(D251*12*$A$11)","v":14015389.302927973},{"$f":"(E250*E248)+(E251*12*$A$11)","v":13959881.20901623},{"$f":"(F250*F248)+(F251*12*$A$11)","v":13904650.655574044},{"$f":"(G250*G248)+(G251*12*$A$11)","v":13849696.25489907},{"$f":"(H250*H248)+(H251*12*$A$11)","v":13795016.62622747},{"$f":"(I250*I248)+(I251*12*$A$11)","v":13740610.395699227},{"$f":"(J250*J248)+(J251*12*$A$11)","v":13686476.196323628},{"$f":"(K250*K248)+(K251*12*$A$11)","v":13632612.667944904},{"$f":"(L250*L248)+(L251*12*$A$11)","v":13579018.457208076},{"$f":"(M250*M248)+(M251*12*$A$11)","v":13525692.217524931},{"$f":"(N250*N248)+(N251*12*$A$11)","v":13472632.609040203},{"$f":"(O250*O248)+(O251*12*$A$11)","v":13419838.298597896},{"$f":"(P250*P248)+(P251*12*$A$11)","v":13367307.959707802},{"$f":"(Q250*Q248)+(Q251*12*$A$11)","v":13315040.27251216},{"$f":"(R250*R248)+(R251*12*$A$11)","v":13263033.923752494},{"$f":"(S250*S248)+(S251*12*$A$11)","v":13211287.606736628},{"$f":"(T250*T248)+(T251*12*$A$11)","v":13159800.02130584},{"$f":"(U250*U248)+(U251*12*$A$11)","v":13108569.873802206},{"$f":"(V250*V248)+(V251*12*$A$11)","v":13057595.877036091},{"$f":"(W250*W248)+(W251*12*$A$11)","v":13006876.750253806},null,null,null,null,null,null,"Revenue",null,{"$f":"(AF250*AF248)+(AF251*12*('Resource Options'!$J$21))","v":90663060.121071726},{"$f":"(AG250*AG248)+(AG251*12*('Resource Options'!$J$21))","v":90663060.121071726},{"$f":"(AH250*AH248)+(AH251*12*('Resource Options'!$J$21))","v":90663060.121071726},{"$f":"(AI250*AI248)+(AI251*12*('Resource Options'!$J$21))","v":90663060.121071726},{"$f":"(AJ250*AJ248)+(AJ251*12*('Resource Options'!$J$21))","v":90663060.121071726},{"$f":"(AK250*AK248)+(AK251*12*('Resource Options'!$J$21))","v":90663060.121071726},{"$f":"(AL250*AL248)+(AL251*12*('Resource Options'!$J$21))","v":90663060.121071726},{"$f":"(AM250*AM248)+(AM251*12*('Resource Options'!$J$21))","v":90663060.121071726},{"$f":"(AN250*AN248)+(AN251*12*('Resource Options'!$J$21))","v":90663060.121071726},{"$f":"(AO250*AO248)+(AO251*12*('Resource Options'!$J$21))","v":90663060.121071726},{"$f":"(AP250*AP248)+(AP251*12*('Resource Options'!$J$21))","v":90663060.121071726},{"$f":"(AQ250*AQ248)+(AQ251*12*('Resource Options'!$J$21))","v":90663060.121071726},{"$f":"(AR250*AR248)+(AR251*12*('Resource Options'!$J$21))","v":90663060.121071726},{"$f":"(AS250*AS248)+(AS251*12*('Resource Options'!$J$21))","v":90663060.121071726},{"$f":"(AT250*AT248)+(AT251*12*('Resource Options'!$J$21))","v":90663060.121071726},{"$f":"(AU250*AU248)+(AU251*12*('Resource Options'!$J$21))","v":90663060.121071726},{"$f":"(AV250*AV248)+(AV251*12*('Resource Options'!$J$21))","v":90663060.121071726},{"$f":"(AW250*AW248)+(AW251*12*('Resource Options'!$J$21))","v":90663060.121071726},{"$f":"(AX250*AX248)+(AX251*12*('Resource Options'!$J$21))","v":90663060.121071726},{"$f":"(AY250*AY248)+(AY251*12*('Resource Options'!$J$21))","v":90663060.121071726},null,null,null,null,"Revenue",null,{"$f":"(BF250*BF248)+(BF251*12*('Resource Options'!$J$30))","v":13743857.735370103},{"$f":"(BG250*BG248)+(BG251*12*('Resource Options'!$J$30))","v":13606419.158016404},{"$f":"(BH250*BH248)+(BH251*12*('Resource Options'!$J$30))","v":13470354.966436241},{"$f":"(BI250*BI248)+(BI251*12*('Resource Options'!$J$30))","v":13335651.416771878},{"$f":"(BJ250*BJ248)+(BJ251*12*('Resource Options'!$J$30))","v":13202294.902604159},{"$f":"(BK250*BK248)+(BK251*12*('Resource Options'!$J$30))","v":13070271.953578118},{"$f":"(BL250*BL248)+(BL251*12*('Resource Options'!$J$30))","v":12939569.234042337},{"$f":"(BM250*BM248)+(BM251*12*('Resource Options'!$J$30))","v":12810173.541701915},{"$f":"(BN250*BN248)+(BN251*12*('Resource Options'!$J$30))","v":12682071.806284895},{"$f":"(BO250*BO248)+(BO251*12*('Resource Options'!$J$30))","v":12555251.088222045},{"$f":"(BP250*BP248)+(BP251*12*('Resource Options'!$J$30))","v":12429698.577339824},{"$f":"(BQ250*BQ248)+(BQ251*12*('Resource Options'!$J$30))","v":12305401.591566425},{"$f":"(BR250*BR248)+(BR251*12*('Resource Options'!$J$30))","v":12182347.575650761},{"$f":"(BS250*BS248)+(BS251*12*('Resource Options'!$J$30))","v":12060524.099894254},{"$f":"(BT250*BT248)+(BT251*12*('Resource Options'!$J$30))","v":11939918.858895311},{"$f":"(BU250*BU248)+(BU251*12*('Resource Options'!$J$30))","v":11820519.670306358},{"$f":"(BV250*BV248)+(BV251*12*('Resource Options'!$J$30))","v":11702314.473603293},{"$f":"(BW250*BW248)+(BW251*12*('Resource Options'!$J$30))","v":11585291.32886726},{"$f":"(BX250*BX248)+(BX251*12*('Resource Options'!$J$30))","v":11469438.415578587},{"$f":"(BY250*BY248)+(BY251*12*('Resource Options'!$J$30))","v":11354744.031422801},null,null,null,null,"Revenue",null,{"$f":"(CF250*CF248)+(CF251*12*('Resource Options'!$J$43*1000))","v":31962295.22927798},{"$f":"(CG250*CG248)+(CG251*12*('Resource Options'!$J$43*1000))","v":31962295.22927798},{"$f":"(CH250*CH248)+(CH251*12*('Resource Options'!$J$43*1000))","v":31962295.22927798},{"$f":"(CI250*CI248)+(CI251*12*('Resource Options'!$J$43*1000))","v":31962295.22927798},{"$f":"(CJ250*CJ248)+(CJ251*12*('Resource Options'!$J$43*1000))","v":31962295.22927798},{"$f":"(CK250*CK248)+(CK251*12*('Resource Options'!$J$43*1000))","v":31962295.22927798},{"$f":"(CL250*CL248)+(CL251*12*('Resource Options'!$J$43*1000))","v":31962295.22927798},{"$f":"(CM250*CM248)+(CM251*12*('Resource Options'!$J$43*1000))","v":31962295.22927798},{"$f":"(CN250*CN248)+(CN251*12*('Resource Options'!$J$43*1000))","v":31962295.22927798},{"$f":"(CO250*CO248)+(CO251*12*('Resource Options'!$J$43*1000))","v":31962295.22927798},{"$f":"(CP250*CP248)+(CP251*12*('Resource Options'!$J$43*1000))","v":31962295.22927798},{"$f":"(CQ250*CQ248)+(CQ251*12*('Resource Options'!$J$43*1000))","v":31962295.22927798},{"$f":"(CR250*CR248)+(CR251*12*('Resource Options'!$J$43*1000))","v":31962295.22927798},{"$f":"(CS250*CS248)+(CS251*12*('Resource Options'!$J$43*1000))","v":31962295.22927798},{"$f":"(CT250*CT248)+(CT251*12*('Resource Options'!$J$43*1000))","v":31962295.22927798},{"$f":"(CU250*CU248)+(CU251*12*('Resource Options'!$J$43*1000))","v":31962295.22927798},{"$f":"(CV250*CV248)+(CV251*12*('Resource Options'!$J$43*1000))","v":31962295.22927798},{"$f":"(CW250*CW248)+(CW251*12*('Resource Options'!$J$43*1000))","v":31962295.22927798},{"$f":"(CX250*CX248)+(CX251*12*('Resource Options'!$J$43*1000))","v":31962295.22927798},{"$f":"(CY250*CY248)+(CY251*12*('Resource Options'!$J$43*1000))","v":31962295.22927798}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":459474.26705971203},{"$f":"HLOOKUP(E247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":468663.75240090629},{"$f":"HLOOKUP(F247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":478037.02744892443},{"$f":"HLOOKUP(G247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":487597.76799790293},{"$f":"HLOOKUP(H247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":497349.72335786099},{"$f":"HLOOKUP(I247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":507296.71782501822},{"$f":"HLOOKUP(J247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":517442.65218151861},{"$f":"HLOOKUP(K247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":527791.50522514898},{"$f":"HLOOKUP(L247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":538347.33532965195},{"$f":"HLOOKUP(M247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":549114.2820362451},{"$f":"HLOOKUP(N247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":560096.56767697004},{"$f":"HLOOKUP(O247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":571298.4990305095},{"$f":"HLOOKUP(P247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":582724.46901111957},{"$f":"HLOOKUP(Q247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":594378.95839134208},{"$f":"HLOOKUP(R247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":606266.53755916888},{"$f":"HLOOKUP(S247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":618391.86831035232},{"$f":"HLOOKUP(T247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":630759.70567655924},{"$f":"HLOOKUP(U247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":643374.89979009051},{"$f":"HLOOKUP(V247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":656242.39778589236},{"$f":"HLOOKUP(W247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":669367.24574161018},null,null,null,null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AF247,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AF248","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AG247,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AG248","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AH247,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AH248","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AI247,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AI248","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AJ247,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AJ248","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AK247,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AK248","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AL247,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AL248","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AM247,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AM248","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AN247,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AN248","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AO247,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AO248","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AP247,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AP248","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AQ247,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AQ248","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AR247,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AR248","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AS247,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AS248","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AT247,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AT248","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AU247,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AU248","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AV247,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AV248","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AW247,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AW248","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AX247,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AX248","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AY247,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AY248","v":8345369.9999999991}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":571022.90466003411},{"$f":"D255*(1+'Fixed O&M'!$A$27)","v":582443.3627532348},{"$f":"E255*(1+'Fixed O&M'!$A$27)","v":594092.23000829946},{"$f":"F255*(1+'Fixed O&M'!$A$27)","v":605974.07460846542},{"$f":"G255*(1+'Fixed O&M'!$A$27)","v":618093.55610063474},{"$f":"H255*(1+'Fixed O&M'!$A$27)","v":630455.42722264747},{"$f":"I255*(1+'Fixed O&M'!$A$27)","v":643064.5357671004},{"$f":"J255*(1+'Fixed O&M'!$A$27)","v":655925.82648244244},{"$f":"K255*(1+'Fixed O&M'!$A$27)","v":669044.34301209135},{"$f":"L255*(1+'Fixed O&M'!$A$27)","v":682425.22987233324},{"$f":"HLOOKUP(N247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":485616.8027635084},{"$f":"N255*(1+'Fixed O&M'!$A$27)","v":495329.13881877856},{"$f":"O255*(1+'Fixed O&M'!$A$27)","v":505235.72159515414},{"$f":"P255*(1+'Fixed O&M'!$A$27)","v":515340.43602705724},{"$f":"Q255*(1+'Fixed O&M'!$A$27)","v":525647.24474759842},{"$f":"R255*(1+'Fixed O&M'!$A$27)","v":536160.18964255042},{"$f":"S255*(1+'Fixed O&M'!$A$27)","v":546883.39343540149},{"$f":"T255*(1+'Fixed O&M'!$A$27)","v":557821.06130410952},{"$f":"U255*(1+'Fixed O&M'!$A$27)","v":568977.48253019177},{"$f":"V255*(1+'Fixed O&M'!$A$27)","v":580357.03218079556},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":15507256.513265282},{"$f":"HLOOKUP(AG247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":15817401.643530587},{"$f":"HLOOKUP(AH247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16133749.676401198},{"$f":"HLOOKUP(AI247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16456424.669929223},{"$f":"HLOOKUP(AJ247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16785553.163327809},{"$f":"HLOOKUP(AK247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17121264.226594366},{"$f":"HLOOKUP(AL247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17463689.511126254},{"$f":"HLOOKUP(AM247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17812963.301348776},{"$f":"HLOOKUP(AN247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18169222.567375753},{"$f":"HLOOKUP(AO247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18532607.018723272},{"$f":"HLOOKUP(AP247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18903259.159097739},{"$f":"HLOOKUP(AQ247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19281324.342279695},{"$f":"HLOOKUP(AR247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19666950.829125285},{"$f":"HLOOKUP(AS247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20060289.845707793},{"$f":"HLOOKUP(AT247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20461495.642621949},{"$f":"HLOOKUP(AU247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20870725.555474389},{"$f":"HLOOKUP(AV247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21288140.066583876},{"$f":"HLOOKUP(AW247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21713902.867915552},{"$f":"HLOOKUP(AX247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22148180.925273865},{"$f":"HLOOKUP(AY247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22591144.543779343},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3446057.0029478404},{"$f":"HLOOKUP(BG247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3514978.1430067969},{"$f":"HLOOKUP(BH247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3585277.7058669329},{"$f":"HLOOKUP(BI247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3656983.2599842721},{"$f":"HLOOKUP(BJ247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3730122.9251839574},{"$f":"HLOOKUP(BK247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3804725.3836876368},{"$f":"HLOOKUP(BL247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3880819.8913613893},{"$f":"HLOOKUP(BM247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3958436.2891886169},{"$f":"HLOOKUP(BN247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4037605.0149723897},{"$f":"HLOOKUP(BO247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4118357.1152718379},{"$f":"HLOOKUP(BP247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4200724.2575772749},{"$f":"HLOOKUP(BQ247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4284738.742728821},{"$f":"HLOOKUP(BR247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4370433.5175833963},{"$f":"HLOOKUP(BS247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4457842.1879350655},{"$f":"HLOOKUP(BT247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4546999.0316937668},{"$f":"HLOOKUP(BU247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4637939.0123276412},{"$f":"HLOOKUP(BV247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4730697.7925741952},{"$f":"HLOOKUP(BW247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4825311.7484256784},{"$f":"HLOOKUP(BX247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4921817.9833941925},{"$f":"HLOOKUP(BY247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5020254.3430620767}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D248","v":0},{"$f":"HLOOKUP(E247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E248","v":0},{"$f":"HLOOKUP(F247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F248","v":0},{"$f":"HLOOKUP(G247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G248","v":0},{"$f":"HLOOKUP(H247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H248","v":0},{"$f":"HLOOKUP(I247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I248","v":0},{"$f":"HLOOKUP(J247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J248","v":0},{"$f":"HLOOKUP(K247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K248","v":0},{"$f":"HLOOKUP(L247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L248","v":0},{"$f":"HLOOKUP(M247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M248","v":0},{"$f":"HLOOKUP(N247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N248","v":0},{"$f":"HLOOKUP(O247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O248","v":0},{"$f":"HLOOKUP(P247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P248","v":0},{"$f":"HLOOKUP(Q247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q248","v":0},{"$f":"HLOOKUP(R247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R248","v":0},{"$f":"HLOOKUP(S247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S248","v":0},{"$f":"HLOOKUP(T247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T248","v":0},{"$f":"HLOOKUP(U247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U248","v":0},{"$f":"HLOOKUP(V247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V248","v":0},{"$f":"HLOOKUP(W247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W248","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF248","v":688005.28063853632},{"$f":"HLOOKUP(AG247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG248","v":701765.38625130698},{"$f":"HLOOKUP(AH247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH248","v":715800.69397633313},{"$f":"HLOOKUP(AI247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI248","v":730116.70785585989},{"$f":"HLOOKUP(AJ247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ248","v":744719.04201297706},{"$f":"HLOOKUP(AK247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK248","v":759613.42285323667},{"$f":"HLOOKUP(AL247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL248","v":774805.69131030142},{"$f":"HLOOKUP(AM247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM248","v":790301.80513650749},{"$f":"HLOOKUP(AN247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN248","v":806107.84123923758},{"$f":"HLOOKUP(AO247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO248","v":822229.99806402239},{"$f":"HLOOKUP(AP247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP248","v":838674.59802530298},{"$f":"HLOOKUP(AQ247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ248","v":855448.08998580906},{"$f":"HLOOKUP(AR247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR248","v":872557.05178552517},{"$f":"HLOOKUP(AS247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS248","v":890008.19282123575},{"$f":"HLOOKUP(AT247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT248","v":907808.3566776606},{"$f":"HLOOKUP(AU247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU248","v":925964.52381121379},{"$f":"HLOOKUP(AV247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV248","v":944483.81428743782},{"$f":"HLOOKUP(AW247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW248","v":963373.49057318678},{"$f":"HLOOKUP(AX247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX248","v":982640.96038465051},{"$f":"HLOOKUP(AY247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY248","v":1002293.7795923437},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF248","v":0},{"$f":"HLOOKUP(BG247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG248","v":0},{"$f":"HLOOKUP(BH247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH248","v":0},{"$f":"HLOOKUP(BI247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI248","v":0},{"$f":"HLOOKUP(BJ247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ248","v":0},{"$f":"HLOOKUP(BK247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK248","v":0},{"$f":"HLOOKUP(BL247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL248","v":0},{"$f":"HLOOKUP(BM247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM248","v":0},{"$f":"HLOOKUP(BN247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN248","v":0},{"$f":"HLOOKUP(BO247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO248","v":0},{"$f":"HLOOKUP(BP247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP248","v":0},{"$f":"HLOOKUP(BQ247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ248","v":0},{"$f":"HLOOKUP(BR247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR248","v":0},{"$f":"HLOOKUP(BS247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS248","v":0},{"$f":"HLOOKUP(BT247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT248","v":0},{"$f":"HLOOKUP(BU247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU248","v":0},{"$f":"HLOOKUP(BV247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV248","v":0},{"$f":"HLOOKUP(BW247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW248","v":0},{"$f":"HLOOKUP(BX247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX248","v":0},{"$f":"HLOOKUP(BY247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY248","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CF247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF248","v":335416.21495358978},{"$f":"HLOOKUP(CG247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG248","v":342124.53925266158},{"$f":"HLOOKUP(CH247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH248","v":348967.03003771481},{"$f":"HLOOKUP(CI247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI248","v":355946.37063846912},{"$f":"HLOOKUP(CJ247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ248","v":363065.29805123853},{"$f":"HLOOKUP(CK247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK248","v":370326.6040122633},{"$f":"HLOOKUP(CL247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL248","v":377733.13609250856},{"$f":"HLOOKUP(CM247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM248","v":385287.79881435871},{"$f":"HLOOKUP(CN247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN248","v":392993.55479064595},{"$f":"HLOOKUP(CO247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO248","v":400853.42588645889},{"$f":"HLOOKUP(CP247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP248","v":408870.49440418812},{"$f":"HLOOKUP(CQ247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ248","v":417047.90429227188},{"$f":"HLOOKUP(CR247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR248","v":425388.86237811734},{"$f":"HLOOKUP(CS247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS248","v":433896.6396256797},{"$f":"HLOOKUP(CT247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT248","v":442574.57241819333},{"$f":"HLOOKUP(CU247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU248","v":451426.06386655715},{"$f":"HLOOKUP(CV247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV248","v":460454.58514388825},{"$f":"HLOOKUP(CW247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW248","v":469663.67684676603},{"$f":"HLOOKUP(CX247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX248","v":479056.95038370142},{"$f":"HLOOKUP(CY247,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY248","v":488638.08939137543}]
[null,"B&O Tax",null,{"$f":"(D250*D248)*0.00275","v":30529.451651459327},{"$f":"(E250*E248)*0.00275","v":30376.804393202034},30224.920371236025,30073.795769379845,29923.426790532947,29773.809656580277,29624.94060829738,29476.815905255891,29329.431825729615,29182.784666600961,29036.870743267958,28891.686389551618,28747.22795760386,28603.491817815844,28460.474358726762,28318.171986933132,28176.581126998462,28035.698221363469,27895.519730256652,27756.042131605369,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CF247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":861514.25073696009},{"$f":"HLOOKUP(CG247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":878744.53575169924},{"$f":"HLOOKUP(CH247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":896319.42646673322},{"$f":"HLOOKUP(CI247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":914245.81499606802},{"$f":"HLOOKUP(CJ247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":932530.73129598936},{"$f":"HLOOKUP(CK247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":951181.3459219092},{"$f":"HLOOKUP(CL247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":970204.97284034733},{"$f":"HLOOKUP(CM247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":989609.07229715423},{"$f":"HLOOKUP(CN247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1009401.2537430974},{"$f":"HLOOKUP(CO247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1029589.2788179595},{"$f":"HLOOKUP(CP247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1050181.0643943187},{"$f":"HLOOKUP(CQ247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1071184.6856822053},{"$f":"HLOOKUP(CR247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1092608.3793958491},{"$f":"HLOOKUP(CS247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1114460.5469837664},{"$f":"HLOOKUP(CT247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1136749.7579234417},{"$f":"HLOOKUP(CU247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1159484.7530819103},{"$f":"HLOOKUP(CV247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1182674.4481435488},{"$f":"HLOOKUP(CW247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1206327.9371064196},{"$f":"HLOOKUP(CX247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1230454.4958485481},{"$f":"HLOOKUP(CY247,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1255063.5857655192}]
[null,"Property Tax",null,{"$f":"C283*$B$8","v":1472671.2215460346},1379372.7786391494,1291985.0911822899,1210133.6938692681,1133467.8449714861,1061659.0233732455,994399.52082468418,931401.12338000676,872393.87637082639,817124.92762240709,765357.44395586429,941576.27605040534,865466.65650078433,795509.13990376354,731206.43865018978,672101.46194948105,617774.06663500878,567838.07060881343,521938.50769595808,479749.10439486033,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE283*$B$8","v":5672191.7518513463},5488025.773797282,5309839.3375070412,5137438.2978943102,4970634.8134184359,4809247.1414195113,4653099.4400985613,4502021.5769270854,4355848.9432771979,4214422.2750704018,4077587.479249571,3945195.4658850897,3817101.985732194,3693167.4730625483,3573256.893598794,3457239.5973863974,3344989.1764424839,3236383.3270265642,3131303.7163830809,3029635.853810594,null,null,null,null,"Property Tax",null,{"$f":"BE283*$B$8","v":856934.55605966982},829111.41510299384,802191.6420490602,776145.90614872833,750945.82897011656,726563.95347855496,702973.71412045625,680149.40787851077,658066.16626666731,636699.92823438765,616027.41395065119,596026.09943914716,576674.19203701604,557950.6066504023,539834.94278094801,522307.46229819395,505349.06793367211,488941.2824732567,473066.22862510249,457706.60954123538,null,null,null,null,"Property Tax",null,{"$f":"CE283*$B$8","v":3685790.200353004},{"$f":"CF283*$B$8","v":3597214.9100428005},{"$f":"CG283*$B$8","v":3510768.2221833784},{"$f":"CH283*$B$8","v":3426398.9831360914},{"$f":"CI283*$B$8","v":3344057.268564058},{"$f":"CJ283*$B$8","v":3263694.3538901191},{"$f":"CK283*$B$8","v":3185262.6854647431},{"$f":"CL283*$B$8","v":3108715.8524268027},{"$f":"CM283*$B$8","v":3034008.5592405917},{"$f":"CN283*$B$8","v":2961096.5988928103},{"$f":"CO283*$B$8","v":2889936.8267336767},{"$f":"CP283*$B$8","v":2820487.1349466704},{"$f":"CQ283*$B$8","v":2752706.4276318136},{"$f":"CR283*$B$8","v":2686554.5964877349},{"$f":"CS283*$B$8","v":2621992.497078137},{"$f":"CT283*$B$8","v":2558981.9256686117},{"$f":"CU283*$B$8","v":2497485.5966201075},{"$f":"CV283*$B$8","v":2437467.1203256641},{"$f":"CW283*$B$8","v":2378890.9816773646},{"$f":"CX283*$B$8","v":2321722.5190507569}]
[null,"Total Operating Costs",null,{"$f":"SUM(D254:D258)","v":2533697.8449172401},{"$f":"SUM(E254:E258)","v":2460856.6981864925},{"$f":"SUM(F254:F258)","v":2394339.2690107496},{"$f":"SUM(G254:G258)","v":2333779.3322450165},{"$f":"SUM(H254:H258)","v":2278834.5512205148},{"$f":"SUM(I254:I258)","v":2229184.9780774913},{"$f":"SUM(J254:J258)","v":2184531.6493816008},{"$f":"SUM(K254:K258)","v":2144595.2709928541},{"$f":"SUM(L254:L258)","v":2109114.9865382994},{"$f":"SUM(M254:M258)","v":2077847.2241975861},{"$f":"SUM(N254:N258)","v":1840107.6851396107},{"$f":"SUM(O254:O258)","v":2037095.6002892451},{"$f":"SUM(P254:P258)","v":1982174.0750646619},{"$f":"SUM(Q254:Q258)","v":1933832.0261399788},{"$f":"SUM(R254:R258)","v":1891580.6953156837},{"$f":"SUM(S254:S258)","v":1854971.6918893168},{"$f":"SUM(T254:T258)","v":1823593.7468739678},{"$f":"SUM(U254:U258)","v":1797069.7299243771},{"$f":"SUM(V254:V258)","v":1775053.9077422989},{"$f":"SUM(W254:W258)","v":1757229.4244488715},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF254:AF258)","v":27709212.545755163},{"$f":"SUM(AG254:AG258)","v":27848951.803579174},{"$f":"SUM(AH254:AH258)","v":28001148.707884572},{"$f":"SUM(AI254:AI258)","v":28165738.675679393},{"$f":"SUM(AJ254:AJ258)","v":29177203.018759225},{"$f":"SUM(AK254:AK258)","v":29366420.790867113},{"$f":"SUM(AL254:AL258)","v":29567890.642535117},{"$f":"SUM(AM254:AM258)","v":29781582.683412369},{"$f":"SUM(AN254:AN258)","v":30007475.351892188},{"$f":"SUM(AO254:AO258)","v":30245555.291857697},{"$f":"SUM(AP254:AP258)","v":31330354.236372612},{"$f":"SUM(AQ254:AQ258)","v":31592800.898150593},{"$f":"SUM(AR254:AR258)","v":31867442.866643004},{"$f":"SUM(AS254:AS258)","v":32154298.511591576},{"$f":"SUM(AT254:AT258)","v":32453393.892898403},{"$f":"SUM(AU254:AU258)","v":32764762.676672},{"$f":"SUM(AV254:AV258)","v":33922983.0573138},{"$f":"SUM(AW254:AW258)","v":34259029.685515299},{"$f":"SUM(AX254:AX258)","v":34607495.602041602},{"$f":"SUM(AY254:AY258)","v":34968444.17718228},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF254:BF258)","v":4302991.5590075105},{"$f":"SUM(BG254:BG258)","v":4344089.558109791},{"$f":"SUM(BH254:BH258)","v":4387469.3479159931},{"$f":"SUM(BI254:BI258)","v":4433129.1661330005},{"$f":"SUM(BJ254:BJ258)","v":4481068.754154074},{"$f":"SUM(BK254:BK258)","v":4531289.337166192},{"$f":"SUM(BL254:BL258)","v":4583793.6054818453},{"$f":"SUM(BM254:BM258)","v":4638585.6970671276},{"$f":"SUM(BN254:BN258)","v":4695671.1812390573},{"$f":"SUM(BO254:BO258)","v":4755057.0435062256},{"$f":"SUM(BP254:BP258)","v":4816751.6715279259},{"$f":"SUM(BQ254:BQ258)","v":4880764.8421679679},{"$f":"SUM(BR254:BR258)","v":4947107.7096204124},{"$f":"SUM(BS254:BS258)","v":5015792.7945854682},{"$f":"SUM(BT254:BT258)","v":5086833.9744747151},{"$f":"SUM(BU254:BU258)","v":5160246.4746258352},{"$f":"SUM(BV254:BV258)","v":5236046.8605078673},{"$f":"SUM(BW254:BW258)","v":5314253.0308989352},{"$f":"SUM(BX254:BX258)","v":5394884.2120192954},{"$f":"SUM(BY254:BY258)","v":5477960.9526033122},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CF255:CF258)","v":4882720.6660435535},4818083.9850471616,4756054.6786878267,4696591.168770628,4639653.2979112864,4585202.3038242916,4533200.7943975991,4483612.7235383159,4436403.3677743357,4391539.3035972286,4348988.3855321836,4308719.7249211473,4270703.6694057798,4234911.7830971815,4201316.8274197718,4169892.7426170791,4140614.6299075447,4113458.7342788498,4088402.4279096141,4065424.1942076515]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N247,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)","v":21808654.624870356},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D252-D259","v":11481691.458010733},11499024.510829737,11510311.386563294,11515916.922654053,11516182.075006954,11511425.417621735,11501944.546942027,11488017.39695205,11469903.470669776,11447844.993327346,11632524.923900591,11382742.69830865,11385133.884643141,11381208.246372182,11371453.228436811,11356315.914847311,11336206.274431873,11311500.143877828,11282541.969293792,11249647.325804934,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF252-AF259","v":62953847.575316563},62814108.317492552,62661911.413187154,62497321.445392333,61485857.102312505,61296639.330204614,61095169.478536606,60881477.437659353,60655584.769179538,60417504.829214029,59332705.884699114,59070259.222921133,58795617.254428722,58508761.60948015,58209666.228173323,57898297.444399729,56740077.063757926,56404030.435556427,56055564.519030124,55694615.943889447,null,null,null,null,"EBITDA",null,{"$f":"BF252-BF259","v":9440866.1763625927},9262329.5999066122,9082885.6185202487,8902522.2506388761,8721226.148450084,8538982.6164119262,8355775.6285604918,8171587.8446347872,7986400.6250458378,7800194.0447158199,7612946.9058118984,7424636.7493984569,7235239.8660303485,7044731.3053087853,6853084.8844205961,6660273.1956805233,6466267.613095426,6271038.2979683252,6074554.2035592915,5876783.0788194891,null,null,null,null,"EBITDA",null,{"$f":"CF252-CF259","v":27079574.563234426},{"$f":"CG252-CG259","v":27144211.244230818},27206240.550590154,27265704.06050735,27322641.931366693,27377092.925453689,27429094.43488038,27478682.505739663,27525891.861503646,27570755.925680749,27613306.843745798,27653575.504356831,27691591.559872199,27727383.446180798,27760978.401858207,27792402.486660901,27821680.599370435,27848836.494999129,27873892.801368367,27896871.03507033]
[null,"Before Tax Earnings",null,{"$f":"D262-D284-D272","v":-21134669.518040054},{"$f":"E262-E284-E272","v":-37765595.618780285},{"$f":"F262-F284-F272","v":-19699424.278378129},{"$f":"G262-G284-G272","v":-8794646.9786852356},{"$f":"H262-H284-H272","v":-8632091.1685699541},{"$f":"I262-I284-I272","v":-407985.71100477222},{"$f":"J262-J284-J272","v":7819915.7927984446},{"$f":"K262-K284-K272","v":7993860.3655006438},{"$f":"L262-L284-L272","v":8173011.7480451539},{"$f":"M262-M284-M272","v":8358081.8449708484},{"$f":"N262-N284-N272","v":4717794.5572596546},{"$f":"O262-O284-O272","v":2544706.6990785971},{"$f":"P262-P284-P272","v":4390201.4091145527},{"$f":"Q262-Q284-Q272","v":5809281.886573866},{"$f":"R262-R284-R272","v":6927755.8742045797},{"$f":"S262-S284-S272","v":7279761.5978462053},{"$f":"T262-T284-T272","v":7645152.1465234486},{"$f":"U262-U284-U272","v":8998759.5569709297},{"$f":"V262-V284-V272","v":10367699.42367704},{"$f":"W262-W284-W272","v":10781069.436586596},null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF262-AF284-AF272","v":40414755.2389649},{"$f":"AG262-AG284-AG272","v":35680944.774450749},{"$f":"AH262-AH284-AH272","v":36865819.524897456},{"$f":"AI262-AI284-AI272","v":38004939.517966144},{"$f":"AJ262-AJ284-AJ272","v":38271065.018057145},{"$f":"AK262-AK284-AK272","v":39339153.420967266},{"$f":"AL262-AL284-AL272","v":40377668.105054989},{"$f":"AM262-AM284-AM272","v":41394093.471109815},{"$f":"AN262-AN284-AN272","v":41983635.840421773},{"$f":"AO262-AO284-AO272","v":42505891.793614976},{"$f":"AP262-AP284-AP272","v":42219445.536916703},{"$f":"AQ262-AQ284-AQ272","v":42795269.197346203},{"$f":"AR262-AR284-AR272","v":43400811.067171641},{"$f":"AS262-AS284-AS272","v":44038148.452456817},{"$f":"AT262-AT284-AT272","v":44709455.752895415},{"$f":"AU262-AU284-AU272","v":45417009.784954526},{"$f":"AV262-AV284-AV272","v":45328658.360937059},{"$f":"AW262-AW284-AW272","v":46115974.137191117},{"$f":"AX262-AX284-AX272","v":46947038.745343149},{"$f":"AY262-AY284-AY272","v":47824597.221114717},null,null,null,null,"Before Tax Earnings",null,{"$f":"BF262-BF284-BF272","v":-10703816.934098063},{"$f":"BG262-BG284-BG272","v":-21074659.208440144},{"$f":"BH262-BH284-BH272","v":-10189886.448691305},{"$f":"BI262-BI284-BI272","v":-3688765.2812844086},{"$f":"BJ262-BJ284-BJ272","v":-3764822.8814856978},{"$f":"BK262-BK284-BK272","v":1099377.0564667205},{"$f":"BL262-BL284-BL272","v":5968138.559960207},{"$f":"BM262-BM284-BM272","v":5905777.496897785},{"$f":"BN262-BN284-BN272","v":5848508.3342152825},{"$f":"BO262-BO284-BO272","v":5796615.7136370344},{"$f":"BP262-BP284-BP272","v":5750398.232472471},{"$f":"BQ262-BQ284-BQ272","v":5710169.2166853556},{"$f":"BR262-BR284-BR272","v":5676257.5309748901},{"$f":"BS262-BS284-BS272","v":5649008.4277938511},{"$f":"BT262-BT284-BT272","v":5628784.4373232126},{"$f":"BU262-BU284-BU272","v":5615966.3005215684},{"$f":"BV262-BV284-BV272","v":5610953.9474718207},{"$f":"BW262-BW284-BW272","v":5614167.5233568372},{"$f":"BX262-BX284-BX272","v":5626048.4645105265},{"$f":"BY262-BY284-BY272","v":5647060.6271115839},null,null,null,null,"Before Tax Earnings",null,{"$f":"CF262-CF284-CF272","v":-616913.85261523351},{"$f":"CG262-CG284-CG272","v":-13129448.099001121},-10854129.252726398,-8721529.7490320709,-6716318.0771286227,-4826822.5018954929,-3048715.4586745836,-1366583.1391085964,-797002.58348671719,-443593.70150180534,{"$f":"CP262-CP284-CP272","v":-77070.724738556892},{"$f":"CQ262-CQ284-CQ272","v":303368.59750558808},{"$f":"CR262-CR284-CR272","v":698563.84773571976},1109393.8884948231,1536778.9063452594,1981682.5564296339,2445114.2126849331,2928131.3290366791,3431841.9171651229,3957407.1467142515]
[null,"ITC",null,{"$f":"-C268*0.1","v":14726712.215460345},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,{"$f":"AO253*AO246","v":0},{"$f":"AP253*AP246","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D263*$B$6-D264","v":-19164992.814248756},{"$f":"E263*$B$6-E264","v":-7930775.0799438599},{"$f":"F263*$B$6-F264","v":-4136879.0984594068},-1846875.8655238994,-1812739.1453996904,-85676.999311002161,1642182.3164876732,1678710.6767551352,1716332.4670894824,1755197.187443878,{"$f":"N263*$B$6-N264","v":990736.85702452739},{"$f":"O263*$B$6-O264","v":534388.4068065054},921942.29591405601,1219949.1961805117,1454828.7335829616,1528749.9355477032,1605481.9507699241,1889739.5069638952,2177216.8789721783,2264024.581683185,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF263*$B$6-AF264","v":8487098.6001826283},{"$f":"AG263*$B$6-AG264","v":7492998.402634657},{"$f":"AH263*$B$6-AH264","v":7741822.1002284652},7981037.2987728901,8036923.6537920004,8261222.2184031252,8479310.3020615466,8692759.6289330609,8816563.5264885724,8926237.2766591441,{"$f":"AP263*$B$6-AP264","v":8866083.5627525076},{"$f":"AQ263*$B$6-AQ264","v":8987006.5314427018},9114170.3241060451,9248011.1750159319,9388985.7081080358,9537572.0548404492,9519018.2557967827,9684354.5688101333,9858878.1365220603,10043165.416434091,null,null,null,null,"Federal Tax",null,{"$f":"BF263*$B$6-BF264","v":-2247801.5561605929},{"$f":"BG263*$B$6-BG264","v":-4425678.4337724298},{"$f":"BH263*$B$6-BH264","v":-2139876.1542251739},-774640.70906972582,-790612.80511199648,230869.18185801132,1253309.0975916435,1240213.2743485349,1228186.7501852093,1217289.2998637771,{"$f":"BP263*$B$6-BP264","v":1207583.6288192188},{"$f":"BQ263*$B$6-BQ264","v":1199135.5355039246},1192014.0815047268,1186291.7698367087,1182044.7318378745,1179352.9231095293,1178300.3289690823,1178975.1799049359,1181470.1775472106,1185882.7316934327,null,null,null,null,"Federal Tax",null,{"$f":"CF263*$B$6-CF264","v":-129551.90904919904},{"$f":"CG263*$B$6-CG264","v":-2757184.1007902352},{"$f":"CH263*$B$6-CH264","v":-2279367.1430725437},-1831521.2472967347,-1410426.7961970107,-1013632.7253980534,-640230.24632166256,-286982.4592128052,-167370.54253221062,-93154.677315379115,{"$f":"CP263*$B$6-CP264","v":-16184.852195096946},{"$f":"CQ263*$B$6-CQ264","v":63707.405476173495},146698.40802450114,232972.71658391284,322723.57033250446,416153.33685022307,513473.98466383596,614907.57909770263,720686.80260467576,831055.50080999278]
[]
[]
[{"$f":"IRR(C268:X268,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"SUM(C279:C280)","v":-147267122.15460345},{"$f":"D262-D265-D260","v":30646684.272259489},{"$f":"E262-E265-E260","v":19429799.590773597},15647190.485022701,13362792.788177952,13328921.220406644,11597102.416932737,9859762.2304543536,9809306.7201969139,9753571.0035802945,9692647.8058834672,{"$f":"N262-N265-N260","v":-11166866.557994293},{"$f":"O262-O265-O260","v":10848354.291502144},10463191.588729085,10161259.050191671,9916624.4948538486,9827565.9792996068,9730724.3236619495,9421760.6369139329,9105325.0903216135,8985622.744121749,{"$f":"C279*-0.3","v":37256209.931462333},null,null,null,null,{"$f":"IRR(AE268:AZ268,0.1)","v":8.0033504431177738E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF247,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-567219175.18513465},{"$f":"AF262-AF265-AF260","v":54466748.975133933},{"$f":"AG262-AG265-AG260","v":55321109.914857894},54920089.312958688,54516284.146619439,53448933.448520504,53035417.11180149,52615859.176475063,52188717.808726296,51839021.242690966,51491267.552554883,{"$f":"AP262-AP265-AP260","v":50466622.321946606},{"$f":"AQ262-AQ265-AQ260","v":50083252.691478431},49681446.930322677,49260750.434464216,48820680.520065285,48360725.389559284,47221058.807961144,46719675.866746292,46196686.382508062,45651450.52745536,{"$f":"AE268*-0.5","v":283609587.59256732},null,null,{"$f":"IRR(BE268:BZ268,0.1)","v":8.8164653541555893E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF247,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$29)","v":-85693455.605966985},{"$f":"BF262-BF265","v":11688667.732523186},{"$f":"BG262-BG265","v":13688008.033679042},11222761.772745423,9677162.9597086012,9511838.9535620809,8308113.4345539147,7102466.5309688486,6931374.5702862525,{"$f":"BN262-BN265","v":6758213.8748606285},{"$f":"BO262-BO265","v":6582904.7448520428},6405363.2769926796,6225501.2138945321,6043225.7845256217,5858439.5354720764,5671040.1525827218,5480920.2725709938,5287967.2841263432,5092063.1180633893,4893084.0260120807,4690900.3471260564,{"$f":"BE268*-0.5","v":42846727.802983493},null,null,{"$f":"IRR(CE268:CZ268,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(CE279:CE280)","v":-368579020.03530037},{"$f":"CF262-CF265","v":27209126.472283624},{"$f":"CG262-CG265","v":29901395.345021054},29485607.693662696,29097225.307804085,28733068.727563705,28390725.650851741,28069324.681202043,27765664.964952469,27693262.404035855,27663910.60299613,27629491.695940893,27589868.098880656,27544893.151847698,27494410.729596887,27438254.831525702,27376249.149810679,27308206.614706598,27233928.915901426,27153205.998763692,27065815.534260336,{"$f":"CY282","v":221147412.02118024}]
[{"$f":"IRR(C269:X269,0.1)","v":0.12610145583308929},"ROE",{"$f":"-C290","v":-16360968.588268692},{"$f":"D268-D272-D275-D285-D264+D260","v":2604550.6748433672},{"$f":"E268-E272-E275-E285-E264+E260","v":2588803.304436611},{"$f":"F268-F272-F275-F285-F264+F260","v":2566807.4300256688},{"$f":"G268-G272-G275-G285-G264+G260","v":2538777.6719848905},{"$f":"H268-H272-H275-H285-H264+H260","v":2504906.1042135824},{"$f":"I268-I272-I275-I285-I264+I260","v":2465363.2548426548},{"$f":"J268-J272-J275-J285-J264+J260","v":2420299.02246725},{"$f":"K268-K272-K275-K285-K264+K260","v":2369843.5122098108},{"$f":"L268-L272-L275-L285-L264+L260","v":2314107.7955931905},{"$f":"M268-M272-M275-M285-M264+M260","v":2253184.5978963636},{"$f":"N268-N272-N275-N285-N264+N260","v":147379.66935213655},{"$f":"O268-O272-O275-O285-O264+O260","v":-113378.6807853519},{"$f":"P268-P272-P275-P285-P264+P260","v":-178091.55509695318},{"$f":"Q268-Q272-Q275-Q285-Q264+Q260","v":-251124.81642265373},{"$f":"R268-R272-R275-R285-R264+R260","v":-332259.88803782267},{"$f":"S268-S272-S275-S285-S264+S260","v":-421318.40359206451},{"$f":"T268-T272-T275-T285-T264+T260","v":-518160.05922972178},{"$f":"U268-U272-U275-U285-U264+U260","v":-622680.69406235381},{"$f":"V268-V272-V275-V285-V264+V260","v":-734810.58326342516},{"$f":"W268-W272-W275-W285-W264+W260","v":-854512.92946328968},{"$f":"X268","v":37256209.931462333},null,null,null,null,{"$f":"IRR(AE269:AZ269,0.1)","v":0.10558060437351191},"ROE",{"$f":"-AE290","v":-226887670.07405388},{"$f":"AF268-AF272-AF275-AF285-AF264+AF260","v":25997939.91555132},{"$f":"AG268-AG272-AG275-AG285-AG264+AG260","v":25779474.597091217},{"$f":"AH268-AH272-AH275-AH285-AH264+AH260","v":25545764.172671851},{"$f":"AI268-AI272-AI275-AI285-AI264+AI260","v":25296589.484594937},{"$f":"AJ268-AJ272-AJ275-AJ285-AJ264+AJ260","v":24372426.609366924},{"$f":"AK268-AK272-AK275-AK285-AK264+AK260","v":24091583.222996991},{"$f":"AL268-AL272-AL275-AL285-AL264+AL260","v":23794492.626454335},{"$f":"AM268-AM272-AM275-AM285-AM264+AM260","v":23480850.029750116},{"$f":"AN268-AN272-AN275-AN285-AN264+AN260","v":23150327.643019319},{"$f":"AO268-AO272-AO275-AO285-AO264+AO260","v":22802573.952883236},{"$f":"AP268-AP272-AP275-AP285-AP264+AP260","v":21777928.722274959},{"$f":"AQ268-AQ272-AQ275-AQ285-AQ264+AQ260","v":21394559.091806784},{"$f":"AR268-AR272-AR275-AR285-AR264+AR260","v":20992753.33065103},{"$f":"AS268-AS272-AS275-AS285-AS264+AS260","v":20572056.834792573},{"$f":"AT268-AT272-AT275-AT285-AT264+AT260","v":20131986.920393635},{"$f":"AU268-AU272-AU275-AU285-AU264+AU260","v":19672031.789887637},{"$f":"AV268-AV272-AV275-AV285-AV264+AV260","v":18532365.208289493},{"$f":"AW268-AW272-AW275-AW285-AW264+AW260","v":18030982.267074645},{"$f":"AX268-AX272-AX275-AX285-AX264+AX260","v":17507992.782836415},{"$f":"AY268-AY272-AY275-AY285-AY264+AY260","v":16962756.927783709},{"$f":"AZ268","v":283609587.59256732},null,null,{"$f":"IRR(BE269:BZ269,0.1)","v":0.25581673320755161},"ROE",{"$f":"-BE290","v":-10609383.491531497},{"$f":"BF268-BF272-BF275-BF285-BF264","v":3265371.1112066223},{"$f":"BG268-BG272-BG275-BG285-BG264","v":3105236.3310921108},{"$f":"BH268-BH272-BH275-BH285-BH264","v":2943430.1568468846},{"$f":"BI268-BI272-BI275-BI285-BI264","v":2779895.3958230987},{"$f":"BJ268-BJ272-BJ275-BJ285-BJ264","v":2614571.3896765783},{"$f":"BK268-BK272-BK275-BK285-BK264","v":2447393.9096781891},{"$f":"BL268-BL272-BL275-BL285-BL264","v":2278295.0451028985},{"$f":"BM268-BM272-BM275-BM285-BM264","v":2107203.0844203033},{"$f":"BN268-BN272-BN275-BN285-BN264","v":1934042.3889946789},{"$f":"BO268-BO272-BO275-BO285-BO264","v":1758733.2589860931},{"$f":"BP268-BP272-BP275-BP285-BP264","v":1581191.7911267299},{"$f":"BQ268-BQ272-BQ275-BQ285-BQ264","v":1401329.7280285824},{"$f":"BR268-BR272-BR275-BR285-BR264","v":1219054.298659672},{"$f":"BS268-BS272-BS275-BS285-BS264","v":1034268.0496061267},{"$f":"BT268-BT272-BT275-BT285-BT264","v":846868.66671677213},{"$f":"BU268-BU272-BU275-BU285-BU264","v":656748.7867050441},{"$f":"BV268-BV272-BV275-BV285-BV264","v":463795.79826039355},{"$f":"BW268-BW272-BW275-BW285-BW264","v":267891.63219743967},{"$f":"BX268-BX272-BX275-BX285-BX264","v":68912.540146131068},{"$f":"BY268-BY272-BY275-BY285-BY264","v":-133271.13873989321},{"$f":"BZ268","v":42846727.802983493},null,null,{"$f":"IRR(CE269:CZ269,0.1)","v":0.15362138903352673},"ROE",{"$f":"-CE290","v":-48969794.698326692},{"$f":"CF268-CF272-CF275-CF285-CF264+CF260","v":6255085.9721338311},{"$f":"CG268-CG272-CG275-CG285-CG264+CG260","v":6262293.5418161005},6265248.5151198469,6263874.1002983022,6258086.901238245,6247796.6636760831,6232906.007087741,6213310.1415793728,6188896.5690713553,6159544.7680316297,{"$f":"CP268-CP272-CP275-CP285-CP264+CP260","v":6125125.8609763933},{"$f":"CQ268-CQ272-CQ275-CQ285-CQ264+CQ260","v":6085502.2639161563},6040527.3168831961,5990044.894632387,5933888.9965612022,5871883.3148461776,5803840.7797420984,5729563.0809369264,5648840.1637991918,5561449.6992958365,{"$f":"CZ268","v":221147412.02118024}]
[]
[]
[null,"Interest",null,{"$f":"C276*$B$7","v":4635607.7666761298},4495414.9946105806,4348212.5839417549,4193650.052739488,4031359.3949771072,3860954.2043266073,3682028.7541435827,3494157.0314514064,3296891.7226246218,3089763.1483564973,3799145.9669319573,3497096.481599303,3179944.5220000162,2846934.9644207652,2497274.9289625511,2130131.8917314271,1744631.7026387465,1339856.5040914319,914842.54561675154,468577.88921833719,null,null,null,null,null,null,"Interest",null,{"$f":"AE276*$B$7","v":17016575.255554039},16501949.994700987,15961593.470805282,15394219.120714791,14798476.053119773,14172945.832145005,13516139.100121502,12826492.031496823,12102362.609440908,11342026.716282198,10543674.028465554,9705403.7062580753,8825219.8679402228,7901026.8377064802,6930624.1559610488,5911701.3401283463,4841832.3835040079,3718469.9790484528,2538939.4543701201,1300432.4034578705,null,null,null,null,"Interest",null,{"$f":"BE276*$B$7","v":3005991.9892672575},2915083.014437323,2819628.5908658914,2719401.4461158887,2614162.9441283857,2503662.5170415076,2387637.0686002853,2265810.3477370027,2137892.2908305554,2003578.3310787857,1862548.6733394274,1714467.5327131012,1558982.3350554586,1395722.8775149342,1224300.4470973832,1044306.8951589549,855313.66562360525,656870.77461148798,448505.73904876487,229722.45170790562,null,null,null,null,"Interest",null,{"$f":"CE276*$B$7","v":13874775.164525896},{"$f":"CF276*$B$7","v":13665939.886883602},{"$f":"CG276*$B$7","v":13446662.845359191},{"$f":"CH276*$B$7","v":13216421.951758562},{"$f":"CI276*$B$7","v":12974669.013477899},{"$f":"CJ276*$B$7","v":12720828.428283205},{"$f":"CK276*$B$7","v":12454295.813828774},{"$f":"CL276*$B$7","v":12174436.568651624},{"$f":"CM276*$B$7","v":11880584.361215614},{"$f":"CN276*$B$7","v":11572039.543407805},{"$f":"CO276*$B$7","v":11248067.484709606},{"$f":"CP276*$B$7","v":10907896.823076494},{"$f":"CQ276*$B$7","v":10550717.62836173},{"$f":"CR276*$B$7","v":10175679.473911226},{"$f":"CS276*$B$7","v":9781889.4117381983},{"$f":"CT276*$B$7","v":9368409.8464565184},{"$f":"CU276*$B$7","v":8934256.3029107526},{"$f":"CV276*$B$7","v":8478395.082187701},{"$f":"CW276*$B$7","v":7999740.8004284948},{"$f":"CX276*$B$7","v":7497153.8045813292}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C289)","v":7439463.2079871036},{"$f":"-PMT($B$7,20,$C289)","v":7439463.2079871036},7439463.2079871036,7439463.2079871036,7439463.2079871036,7439463.2079871036,7439463.2079871036,7439463.2079871036,7439463.2079871036,7439463.2079871036,{"$f":"-PMT($B$7,20,$C289)","v":7439463.2079871036},{"$f":"-PMT($B$7,20,$C289)","v":7439463.2079871036},7439463.2079871036,7439463.2079871036,7439463.2079871036,7439463.2079871036,7439463.2079871036,7439463.2079871036,7439463.2079871036,7439463.2079871036,null,null,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE289)","v":27309080.472615108},{"$f":"-PMT($B$7,20,$AE289)","v":27309080.472615108},27309080.472615108,27309080.472615108,27309080.472615108,27309080.472615108,27309080.472615108,27309080.472615108,27309080.472615108,27309080.472615108,27309080.472615108,27309080.472615108,27309080.472615108,27309080.472615108,27309080.472615108,27309080.472615108,27309080.472615108,27309080.472615108,27309080.472615108,27309080.472615108,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE289)","v":4824171.4858659497},{"$f":"-PMT($B$7,20,$BE289)","v":4824171.4858659497},4824171.4858659497,4824171.4858659497,4824171.4858659497,4824171.4858659497,4824171.4858659497,4824171.4858659497,4824171.4858659497,4824171.4858659497,4824171.4858659497,4824171.4858659497,4824171.4858659497,4824171.4858659497,4824171.4858659497,4824171.4858659497,4824171.4858659497,4824171.4858659497,4824171.4858659497,4824171.4858659497,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$CE289)","v":18051480.717371803},{"$f":"-PMT($B$7,30,$CE289)","v":18051480.717371803},18051480.717371803,18051480.717371803,18051480.717371803,18051480.717371803,18051480.717371803,18051480.717371803,18051480.717371803,18051480.717371803,18051480.717371803,18051480.717371803,18051480.717371803,18051480.717371803,18051480.717371803,18051480.717371803,18051480.717371803,18051480.717371803,18051480.717371803,18051480.717371803]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N260)*$A289","v":2400672.465597935},{"$f":"-PMT($B$7,10,$N260)*$A289","v":2400672.465597935},2400672.465597935,2400672.465597935,2400672.465597935,2400672.465597935,2400672.465597935,2400672.465597935,2400672.465597935,2400672.465597935]
[null,"Sinking Fund",null,{"$f":"D274+D273-D272","v":2803855.4413109738},{"$f":"E274+E273-E272","v":2944048.213376523},{"$f":"F274+F273-F272","v":3091250.6240453487},{"$f":"G274+G273-G272","v":3245813.1552476157},{"$f":"H274+H273-H272","v":3408103.8130099964},{"$f":"I274+I273-I272","v":3578509.0036604963},{"$f":"J274+J273-J272","v":3757434.453843521},{"$f":"K274+K273-K272","v":3945306.1765356972},{"$f":"L274+L273-L272","v":4142571.4853624818},{"$f":"M274+M273-M272","v":4349700.0596306063},{"$f":"N274+N273-N272","v":6040989.7066530809},{"$f":"O274+O273-O272","v":6343039.1919857357},{"$f":"P274+P273-P272","v":6660191.151585022},{"$f":"Q274+Q273-Q272","v":6993200.709164273},{"$f":"R274+R273-R272","v":7342860.7446224876},{"$f":"S274+S273-S272","v":7710003.7818536116},{"$f":"T274+T273-T272","v":8095503.9709462924},{"$f":"U274+U273-U272","v":8500279.1694936063},{"$f":"V274+V273-V272","v":8925293.1279682871},{"$f":"W274+W273-W272","v":9371557.7843667008},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF273-AF272","v":10292505.217061069},{"$f":"AG273-AG272","v":10807130.477914121},11347487.001809826,11914861.351900317,12510604.419495335,13136134.640470102,13792941.372493606,14482588.441118285,15206717.8631742,15967053.75633291,16765406.444149554,17603676.766357034,18483860.604674883,19408053.634908628,20378456.31665406,21397379.132486761,22467248.089111101,23590610.493566655,24770141.018244989,26008648.069157239,null,null,null,null,"Sinking Fund",null,{"$f":"BF273-BF272","v":1818179.4965986921},{"$f":"BG273-BG272","v":1909088.4714286267},2004542.8950000582,2104770.039750061,2210008.5417375639,2320508.968824442,2436534.4172656643,2558361.138128947,2686279.1950353943,2820593.1547871642,2961622.8125265222,3109703.9531528484,3265189.1508104913,3428448.6083510155,3599871.0387685662,3779864.5907069948,3968857.8202423444,4167300.7112544617,4375665.7468171846,4594449.0341580436,null,null,null,null,"Sinking Fund",null,{"$f":"CF274+CF273-CF272","v":4176705.5528459065},{"$f":"CG274+CG273-CG272","v":4385540.8304882012},4604817.8720126115,4835058.7656132411,5076811.7038939036,5330652.2890885975,5597184.903543029,5877044.1487201788,6170896.356156189,6479441.1739639975,{"$f":"CP274+CP273-CP272","v":6803413.2326621972},{"$f":"CQ274+CQ273-CQ272","v":7143583.8942953087},7500763.0890100729,7875801.243460577,8269591.3056336045,8683070.8709152844,9117224.4144610502,9573085.6351841018,10051739.916943308,10554326.912790474]
[null,"Mortgage Balance",{"$f":"C289","v":92712155.333522588},{"$f":"C276-D275","v":89908299.892211616},{"$f":"D276-E275","v":86964251.678835094},{"$f":"E276-F275","v":83873001.054789752},{"$f":"F276-G275","v":80627187.899542138},{"$f":"G276-H275","v":77219084.086532146},{"$f":"H276-I275","v":73640575.082871646},{"$f":"I276-J275","v":69883140.629028127},{"$f":"J276-K275","v":65937834.452492431},{"$f":"K276-L275","v":61795262.967129946},{"$f":"(N260*$A$54)+L276-M275","v":75982919.33863914},{"$f":"M276-N275","v":69941929.631986052},{"$f":"N276-O275","v":63598890.440000318},{"$f":"O276-P275","v":56938699.288415298},{"$f":"P276-Q275","v":49945498.579251021},{"$f":"Q276-R275","v":42602637.834628537},{"$f":"R276-S275","v":34892634.052774929},{"$f":"S276-T275","v":26797130.081828635},{"$f":"T276-U275","v":18296850.912335031},{"$f":"U276-V275","v":9371557.7843667436},{"$f":"V276-W275","v":4.2840838432312012E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE289","v":340331505.11108077},{"$f":"AE276-AF275","v":330038999.89401972},{"$f":"AF276-AG275","v":319231869.41610563},{"$f":"AG276-AH275","v":307884382.41429579},{"$f":"AH276-AI275","v":295969521.06239545},{"$f":"AI276-AJ275","v":283458916.64290011},{"$f":"AJ276-AK275","v":270322782.00243002},{"$f":"AK276-AL275","v":256529840.62993643},{"$f":"AL276-AM275","v":242047252.18881816},{"$f":"AM276-AN275","v":226840534.32564396},{"$f":"(AP260*$A$54)+AN276-AO275","v":210873480.56931105},{"$f":"AO276-AP275","v":194108074.1251615},{"$f":"AP276-AQ275","v":176504397.35880446},{"$f":"AQ276-AR275","v":158020536.75412959},{"$f":"AR276-AS275","v":138612483.11922097},{"$f":"AS276-AT275","v":118234026.80256692},{"$f":"AT276-AU275","v":96836647.670080155},{"$f":"AU276-AV275","v":74369399.580969051},{"$f":"AV276-AW275","v":50778789.087402396},{"$f":"AW276-AX275","v":26008648.069157407},{"$f":"AX276-AY275","v":1.6763806343078613E-7},null,null,null,null,"Mortgage Balance",{"$f":"BE289","v":60119839.785345145},{"$f":"BE276-BF275","v":58301660.288746454},{"$f":"BF276-BG275","v":56392571.817317829},{"$f":"BG276-BH275","v":54388028.922317773},{"$f":"BH276-BI275","v":52283258.882567711},{"$f":"BI276-BJ275","v":50073250.340830147},{"$f":"BJ276-BK275","v":47752741.372005709},{"$f":"BK276-BL275","v":45316206.954740047},{"$f":"BL276-BM275","v":42757845.816611104},{"$f":"BM276-BN275","v":40071566.621575713},{"$f":"(BP260*$A$54)+BN276-BO275","v":37250973.466788545},{"$f":"BO276-BP275","v":34289350.654262021},{"$f":"BP276-BQ275","v":31179646.701109171},{"$f":"BQ276-BR275","v":27914457.55029868},{"$f":"BR276-BS275","v":24486008.941947665},{"$f":"BS276-BT275","v":20886137.903179098},{"$f":"BT276-BU275","v":17106273.312472105},{"$f":"BU276-BV275","v":13137415.49222976},{"$f":"BV276-BW275","v":8970114.7809752971},{"$f":"BW276-BX275","v":4594449.0341581125},{"$f":"BX276-BY275","v":6.891787052154541E-8},null,null,null,null,"Mortgage Balance",{"$f":"CE289","v":277495503.29051793},{"$f":"CE276-CF275","v":273318797.73767203},{"$f":"CF276-CG275","v":268933256.90718383},{"$f":"CG276-CH275","v":264328439.03517121},{"$f":"CH276-CI275","v":259493380.26955798},{"$f":"CI276-CJ275","v":254416568.56566408},{"$f":"CJ276-CK275","v":249085916.27657548},{"$f":"CK276-CL275","v":243488731.37303245},{"$f":"CL276-CM275","v":237611687.22431228},{"$f":"CM276-CN275","v":231440790.86815608},{"$f":"CN276-CO275","v":224961349.69419208},{"$f":"CO276-CP275","v":218157936.46152988},{"$f":"CP276-CQ275","v":211014352.56723458},{"$f":"CQ276-CR275","v":203513589.47822452},{"$f":"CR276-CS275","v":195637788.23476395},{"$f":"CS276-CT275","v":187368196.92913035},{"$f":"CT276-CU275","v":178685126.05821505},{"$f":"CU276-CV275","v":169567901.64375401},{"$f":"CV276-CW275","v":159994816.0085699},{"$f":"CW276-CX275","v":149943076.09162658},{"$f":"CX276-CY275","v":139388749.17883611}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D247,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-124187366.43820779},{"$f":"-($C279)/20","v":6209368.3219103897},{"$f":"-($C279)/20","v":6209368.3219103897},6209368.3219103897,6209368.3219103897,6209368.3219103897,6209368.3219103897,6209368.3219103897,6209368.3219103897,6209368.3219103897,6209368.3219103897,6209368.3219103897,6209368.3219103897,6209368.3219103897,6209368.3219103897,6209368.3219103897,6209368.3219103897,6209368.3219103897,6209368.3219103897,6209368.3219103897,6209368.3219103897]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D247,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.9","v":-23079755.716395665},{"$f":"-($C280)/10","v":2307975.5716395667},{"$f":"-($C280)/10","v":2307975.5716395667},2307975.5716395667,2307975.5716395667,2307975.5716395667,2307975.5716395667,2307975.5716395667,2307975.5716395667,2307975.5716395667,2307975.5716395667,{"$f":"$N260/10","v":2180865.4624870354},2180865.4624870354,2180865.4624870354,2180865.4624870354,2180865.4624870354,2180865.4624870354,2180865.4624870354,2180865.4624870354,2180865.4624870354,2180865.4624870354,null,null,null,null,null,null,"Depr",null,{"$f":"-($AE268)/40","v":14180479.379628366},{"$f":"-($AE268)/40","v":14180479.379628366},14180479.379628366,14180479.379628366,14180479.379628366,14180479.379628366,14180479.379628366,14180479.379628366,14180479.379628366,14180479.379628366,14180479.379628366,14180479.379628366,14180479.379628366,14180479.379628366,14180479.379628366,14180479.379628366,14180479.379628366,14180479.379628366,14180479.379628366,14180479.379628366,null,null,null,null,"Depr",null,{"$f":"-($BE268)/25","v":3427738.2242386793},{"$f":"-($BE268)/25","v":3427738.2242386793},3427738.2242386793,3427738.2242386793,3427738.2242386793,3427738.2242386793,3427738.2242386793,3427738.2242386793,3427738.2242386793,3427738.2242386793,3427738.2242386793,3427738.2242386793,3427738.2242386793,3427738.2242386793,3427738.2242386793,3427738.2242386793,3427738.2242386793,3427738.2242386793,3427738.2242386793,3427738.2242386793,null,null,null,null,"Depr",{"$f":"-((HLOOKUP(CF247,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$211)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-368579020.03530037},{"$f":"-($CE280)/50","v":7371580.4007060071},{"$f":"-($CE280)/50","v":7371580.4007060071},7371580.4007060071,7371580.4007060071,7371580.4007060071,7371580.4007060071,7371580.4007060071,7371580.4007060071,7371580.4007060071,7371580.4007060071,7371580.4007060071,7371580.4007060071,7371580.4007060071,7371580.4007060071,7371580.4007060071,7371580.4007060071,7371580.4007060071,7371580.4007060071,7371580.4007060071,7371580.4007060071]
[null,"Accum Depreciation",null,{"$f":"SUM($D279:D280)","v":8517343.8935499564},{"$f":"SUM($D279:E280)","v":17034687.787099913},{"$f":"SUM($D279:F280)","v":25552031.680649873},{"$f":"SUM($D279:G280)","v":34069375.574199826},{"$f":"SUM($D279:H280)","v":42586719.467749782},{"$f":"SUM($D279:I280)","v":51104063.361299746},{"$f":"SUM($D279:J280)","v":59621407.254849702},{"$f":"SUM($D279:K280)","v":68138751.148399651},{"$f":"SUM($D279:L280)","v":76656095.041949615},{"$f":"SUM($D279:M280)","v":85173438.935499564},{"$f":"SUM($D279:N280)","v":93563672.719897002},{"$f":"SUM($D279:O280)","v":101953906.50429444},{"$f":"SUM($D279:P280)","v":110344140.28869188},{"$f":"SUM($D279:Q280)","v":118734374.07308932},{"$f":"SUM($D279:R280)","v":127124607.85748675},{"$f":"SUM($D279:S280)","v":135514841.64188418},{"$f":"SUM($D279:T280)","v":143905075.42628163},{"$f":"SUM($D279:U280)","v":152295309.21067905},{"$f":"SUM($D279:V280)","v":160685542.99507651},{"$f":"SUM($D279:W280)","v":169075776.77947393},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE280:AF280)","v":14180479.379628366},{"$f":"SUM($AE280:AG280)","v":28360958.759256732},{"$f":"SUM($AE280:AH280)","v":42541438.138885096},{"$f":"SUM($AE280:AI280)","v":56721917.518513463},{"$f":"SUM($AE280:AJ280)","v":70902396.898141831},{"$f":"SUM($AE280:AK280)","v":85082876.277770191},{"$f":"SUM($AE280:AL280)","v":99263355.657398552},{"$f":"SUM($AE280:AM280)","v":113443835.03702691},{"$f":"SUM($AE280:AN280)","v":127624314.41665527},{"$f":"SUM($AE280:AO280)","v":141804793.79628363},{"$f":"SUM($AE280:AP280)","v":155985273.17591199},{"$f":"SUM($AE280:AQ280)","v":170165752.55554035},{"$f":"SUM($AE280:AR280)","v":184346231.93516871},{"$f":"SUM($AE280:AS280)","v":198526711.31479707},{"$f":"SUM($AE280:AT280)","v":212707190.69442543},{"$f":"SUM($AE280:AU280)","v":226887670.07405379},{"$f":"SUM($AE280:AV280)","v":241068149.45368215},{"$f":"SUM($AE280:AW280)","v":255248628.83331051},{"$f":"SUM($AE280:AX280)","v":269429108.2129389},{"$f":"SUM($AE280:AY280)","v":283609587.59256727},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BE280:BF280)","v":3427738.2242386793},{"$f":"SUM($BE280:BG280)","v":6855476.4484773586},{"$f":"SUM($BE280:BH280)","v":10283214.672716038},{"$f":"SUM($BE280:BI280)","v":13710952.896954717},{"$f":"SUM($BE280:BJ280)","v":17138691.121193398},{"$f":"SUM($BE280:BK280)","v":20566429.345432077},{"$f":"SUM($BE280:BL280)","v":23994167.569670755},{"$f":"SUM($BE280:BM280)","v":27421905.793909434},{"$f":"SUM($BE280:BN280)","v":30849644.018148113},{"$f":"SUM($BE280:BO280)","v":34277382.242386796},{"$f":"SUM($BE280:BP280)","v":37705120.466625474},{"$f":"SUM($BE280:BQ280)","v":41132858.690864153},{"$f":"SUM($BE280:BR280)","v":44560596.915102832},{"$f":"SUM($BE280:BS280)","v":47988335.139341511},{"$f":"SUM($BE280:BT280)","v":51416073.36358019},{"$f":"SUM($BE280:BU280)","v":54843811.587818868},{"$f":"SUM($BE280:BV280)","v":58271549.812057547},{"$f":"SUM($BE280:BW280)","v":61699288.036296226},{"$f":"SUM($BE280:BX280)","v":65127026.260534905},{"$f":"SUM($BE280:BY280)","v":68554764.484773591},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CF280:CF280)","v":7371580.4007060071},{"$f":"SUM($CF280:CG280)","v":14743160.801412014},{"$f":"SUM($CF280:CH280)","v":22114741.202118021},{"$f":"SUM($CF280:CI280)","v":29486321.602824029},{"$f":"SUM($CF280:CJ280)","v":36857902.003530033},{"$f":"SUM($CF280:CK280)","v":44229482.404236041},{"$f":"SUM($CF280:CL280)","v":51601062.804942049},{"$f":"SUM($CF280:CM280)","v":58972643.205648057},{"$f":"SUM($CF280:CN280)","v":66344223.606354065},{"$f":"SUM($CF280:CO280)","v":73715804.007060066},{"$f":"SUM($CF280:CP280)","v":81087384.407766074},{"$f":"SUM($CF280:CQ280)","v":88458964.808472082},{"$f":"SUM($CF280:CR280)","v":95830545.20917809},{"$f":"SUM($CF280:CS280)","v":103202125.6098841},{"$f":"SUM($CF280:CT280)","v":110573706.01059011},{"$f":"SUM($CF280:CU280)","v":117945286.41129611},{"$f":"SUM($CF280:CV280)","v":125316866.81200212},{"$f":"SUM($CF280:CW280)","v":132688447.21270813},{"$f":"SUM($CF280:CX280)","v":140060027.61341414},{"$f":"SUM($CF280:CY280)","v":147431608.01412013}]
[null,"End Year Book Value",null,{"$f":"-$C268-D281","v":138749778.2610535},{"$f":"-$C268-E281","v":130232434.36750354},121715090.47395357,113197746.58040363,104680402.68685368,96163058.793303698,87645714.899753749,79128371.0062038,70611027.112653837,{"$f":"-$C268-M281+$N260","v":83902337.843974248},{"$f":"-$C268-N281+$N260","v":75512104.059576809},{"$f":"-$C268-O281+$N260","v":67121870.275179371},{"$f":"-$C268-P281+$N260","v":58731636.490781933},{"$f":"-$C268-Q281+$N260","v":50341402.706384495},{"$f":"-$C268-R281+$N260","v":41951168.921987057},{"$f":"-$C268-S281+$N260","v":33560935.137589633},{"$f":"-$C268-T281+$N260","v":25170701.353192177},{"$f":"-$C268-U281+$N260","v":16780467.568794753},{"$f":"-$C268-V281+$N260","v":8390233.7843973003},{"$f":"-$C268-W281+$N260","v":-1.2293457984924316E-7},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE268-AF281","v":553038695.80550623},{"$f":"-$AE268-AG281","v":538858216.42587793},{"$f":"-$AE268-AH281","v":524677737.04624957},{"$f":"-$AE268-AI281","v":510497257.66662121},{"$f":"-$AE268-AJ281","v":496316778.28699279},{"$f":"-$AE268-AK281","v":482136298.90736449},{"$f":"-$AE268-AL281","v":467955819.52773607},{"$f":"-$AE268-AM281","v":453775340.14810777},{"$f":"-$AE268-AN281","v":439594860.76847935},{"$f":"-$AE268-AO281","v":425414381.38885105},{"$f":"-$AE268-AP281","v":411233902.00922263},{"$f":"-$AE268-AQ281","v":397053422.62959433},{"$f":"-$AE268-AR281","v":382872943.24996591},{"$f":"-$AE268-AS281","v":368692463.87033761},{"$f":"-$AE268-AT281","v":354511984.49070919},{"$f":"-$AE268-AU281","v":340331505.11108088},{"$f":"-$AE268-AV281","v":326151025.73145247},{"$f":"-$AE268-AW281","v":311970546.35182416},{"$f":"-$AE268-AX281","v":297790066.97219574},{"$f":"-$AE268-AY281","v":283609587.59256738},null,null,null,null,"End Year Book Value",null,{"$f":"-$BE268-BF281","v":82265717.381728306},{"$f":"-$BE268-BG281","v":78837979.157489628},{"$f":"-$BE268-BH281","v":75410240.933250949},{"$f":"-$BE268-BI281","v":71982502.70901227},{"$f":"-$BE268-BJ281","v":68554764.484773591},{"$f":"-$BE268-BK281","v":65127026.260534912},{"$f":"-$BE268-BL281","v":61699288.036296234},{"$f":"-$BE268-BM281","v":58271549.812057555},{"$f":"-$BE268-BN281","v":54843811.587818876},{"$f":"-$BE268-BO281","v":51416073.36358019},{"$f":"-$BE268-BP281","v":47988335.139341511},{"$f":"-$BE268-BQ281","v":44560596.915102832},{"$f":"-$BE268-BR281","v":41132858.690864153},{"$f":"-$BE268-BS281","v":37705120.466625474},{"$f":"-$BE268-BT281","v":34277382.242386796},{"$f":"-$BE268-BU281","v":30849644.018148117},{"$f":"-$BE268-BV281","v":27421905.793909438},{"$f":"-$BE268-BW281","v":23994167.569670759},{"$f":"-$BE268-BX281","v":20566429.34543208},{"$f":"-$BE268-BY281","v":17138691.121193394},null,null,null,null,"End Year Book Value",null,{"$f":"-$CE280-CF281","v":361207439.63459438},{"$f":"-$CE280-CG281","v":353835859.23388839},{"$f":"-$CE280-CH281","v":346464278.83318233},{"$f":"-$CE280-CI281","v":339092698.43247634},{"$f":"-$CE280-CJ281","v":331721118.03177035},{"$f":"-$CE280-CK281","v":324349537.63106436},{"$f":"-$CE280-CL281","v":316977957.2303583},{"$f":"-$CE280-CM281","v":309606376.82965231},{"$f":"-$CE280-CN281","v":302234796.42894632},{"$f":"-$CE280-CO281","v":294863216.02824032},{"$f":"-$CE280-CP281","v":287491635.62753427},{"$f":"-$CE280-CQ281","v":280120055.22682828},{"$f":"-$CE280-CR281","v":272748474.82612228},{"$f":"-$CE280-CS281","v":265376894.42541629},{"$f":"-$CE280-CT281","v":258005314.02471027},{"$f":"-$CE280-CU281","v":250633733.62400424},{"$f":"-$CE280-CV281","v":243262153.22329825},{"$f":"-$CE280-CW281","v":235890572.82259226},{"$f":"-$CE280-CX281","v":228518992.42188624},{"$f":"-$CE280-CY281","v":221147412.02118024}]
[null,"Prop. Tax Value",{"$f":"-C268","v":147267122.15460345},{"$f":"C283/(($C283/$X283)^(1/21))","v":137937277.86391494},{"$f":"D283/(($C283/$X283)^(1/21))","v":129198509.11822899},{"$f":"E283/(($C283/$X283)^(1/21))","v":121013369.3869268},{"$f":"F283/(($C283/$X283)^(1/21))","v":113346784.49714862},{"$f":"G283/(($C283/$X283)^(1/21))","v":106165902.33732454},{"$f":"H283/(($C283/$X283)^(1/21))","v":99439952.08246842},{"$f":"I283/(($C283/$X283)^(1/21))","v":93140112.33800067},{"$f":"J283/(($C283/$X283)^(1/21))","v":87239387.637082636},{"$f":"K283/(($C283/$X283)^(1/21))","v":81712492.762240708},{"$f":"L283/(($C283/$X283)^(1/21))","v":76535744.395586431},{"$f":"(M283+$N260)/(($C283/($X283+$N260))^(1/21))","v":94157627.605040535},{"$f":"N283/(($N283/$X283)^(1/11))","v":86546665.650078431},{"$f":"O283/(($N283/$X283)^(1/11))","v":79550913.990376353},73120643.865018979,67210146.194948107,61777406.663500875,56783807.060881346,52193850.769595809,47974910.439486034,44096996.058728039,{"$f":"X268","v":37256209.931462333},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE268","v":567219175.18513465},{"$f":"AE283/(($AE283/$AZ283)^(1/21))","v":548802577.3797282},{"$f":"AF283/(($AE283/$AZ283)^(1/21))","v":530983933.75070411},513743829.78943098,497063481.34184361,480924714.14195114,465309944.00985616,450202157.69270855,435584894.32771981,421442227.50704014,407758747.9249571,394519546.58850896,381710198.57321942,369316747.3062548,357325689.35987937,345723959.73863971,334498917.64424837,323638332.70265639,313130371.63830811,302963585.38105941,293126896.59171128,{"$f":"AZ268","v":283609587.59256732},null,null,null,"Prop. Tax Value",{"$f":"-BE268","v":85693455.605966985},{"$f":"BE283/(($BE283/$BZ283)^(1/21))","v":82911141.510299385},{"$f":"BF283/(($BE283/$BZ283)^(1/21))","v":80219164.204906017},77614590.614872828,75094582.897011653,72656395.347855493,70297371.412045628,68014940.78785108,65806616.626666732,63669992.823438764,61602741.395065121,59602609.943914719,57667419.2037016,55795060.665040232,53983494.278094806,52230746.229819395,50534906.793367207,48894128.247325666,47306622.862510249,45770660.954123534,44284568.997157186,{"$f":"BZ268","v":42846727.802983493},null,null,null,"Prop. Tax Value",{"$f":"-CE268","v":368579020.03530037},{"$f":"CE283/(($CE283/$CZ283)^(1/21))","v":359721491.00428003},{"$f":"CF283/(($CE283/$CZ283)^(1/21))","v":351076822.21833783},342639898.31360912,334405726.85640579,326369435.38901192,318526268.54647428,310871585.24268025,303400855.92405915,296109659.88928103,288993682.67336768,282048713.49466705,275270642.76318133,268655459.64877349,262199249.70781368,255898192.56686115,249748559.66201073,243746712.0325664,237889098.16773644,232172251.90507567,226592790.37943155,{"$f":"CZ268","v":221147412.02118024}]
[null,"Tax Dep",null,{"$f":"($C268*0.95)*-D$4","v":27980753.209374655},{"$f":"($C268*0.95)*-E$4","v":44769205.134999447},26861523.080999669,16116913.848599801,16116913.848599801,8058456.9242999004,null,null,null,null,{"$f":"($N260)*D$6","v":3115584.3997089788},5340939.5176307503,3814987.9535285714,2724991.3953775512,1946422.4252696792,1946422.4252696792,1946422.4252696792,972884.08281546657,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($C268)*-D$5","v":5522517.0807976294},{"$f":"($C268)*-E$5","v":10631213.548340824},{"$f":"($C268)*-F$5","v":9834498.4174844194},{"$f":"($C268)*-G$5","v":9098162.8067114018},{"$f":"($C268)*-H$5","v":8416316.031135587},{"$f":"($C268)*-I$5","v":7784540.0770923384},{"$f":"($C268)*-J$5","v":7201362.273360109},{"$f":"($C268)*-K$5","v":6660891.9350527143},{"$f":"($C268)*-L$5","v":6569586.3193168594},{"$f":"($C268)*-M$5","v":6569586.3193168594},{"$f":"($C268)*-N$5","v":6569586.3193168594},{"$f":"($C268)*-O$5","v":6569586.3193168594},{"$f":"($C268)*-P$5","v":6569586.3193168594},{"$f":"($C268)*-Q$5","v":6569586.3193168594},{"$f":"($C268)*-R$5","v":6569586.3193168594},{"$f":"($C268)*-S$5","v":6569586.3193168594},{"$f":"($C268)*-T$5","v":6569586.3193168594},{"$f":"($C268)*-U$5","v":6569586.3193168594},{"$f":"($C268)*-V$5","v":6569586.3193168594},{"$f":"($C268)*-W$5","v":6569586.3193168594},null,null,null,null,"Tax Dep",null,{"$f":"($BE268)*-D$4","v":17138691.121193398},{"$f":"($BE268)*-E$4","v":27421905.793909434},{"$f":"($BE268)*-F$4","v":16453143.476345662},{"$f":"($BE268)*-G$4","v":9871886.0858073961},{"$f":"($BE268)*-H$4","v":9871886.0858073961},{"$f":"($BE268)*-I$4","v":4935943.042903698},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($CE268)*-D$5","v":13821713.251323763},{"$f":"($CE268)*-E$5","v":26607719.456348337},{"$f":"($CE268)*-F$5","v":24613706.957957361},{"$f":"($CE268)*-G$5","v":22770811.857780859},{"$f":"($CE268)*-H$5","v":21064290.995017417},{"$f":"($CE268)*-I$5","v":19483086.999065977},{"$f":"($CE268)*-J$5","v":18023514.079726189},{"$f":"($CE268)*-K$5","v":16670829.076196635},{"$f":"($CE268)*-L$5","v":16442310.083774749},{"$f":"($CE268)*-M$5","v":16442310.083774749},{"$f":"($CE268)*-N$5","v":16442310.083774749},{"$f":"($CE268)*-O$5","v":16442310.083774749},{"$f":"($CE268)*-P$5","v":16442310.083774749},{"$f":"($CE268)*-Q$5","v":16442310.083774749},{"$f":"($CE268)*-R$5","v":16442310.083774749},{"$f":"($CE268)*-S$5","v":16442310.083774749},{"$f":"($CE268)*-T$5","v":16442310.083774749},{"$f":"($CE268)*-U$5","v":16442310.083774749},{"$f":"($CE268)*-V$5","v":16442310.083774749},{"$f":"($CE268)*-W$5","v":16442310.083774749},{"$f":"($CE268)*-X$5","v":8215626.3565868456}]
[null,"After Tax Dep. Value",null,{"$f":"D284*$B$6","v":5875958.1739686774},{"$f":"E284*$B$6","v":9401533.0783498827},5640919.8470099298,3384551.9082059581,3384551.9082059581,1692275.954102979,null,null,null,null,{"$f":"N284*$B$6","v":654272.72393888549},{"$f":"O284*$B$6","v":1121597.2987024575},{"$f":"P284*$B$6","v":801147.47024099994},{"$f":"Q284*$B$6","v":572248.19302928576},{"$f":"R284*$B$6","v":408748.70930663263},{"$f":"S284*$B$6","v":408748.70930663263},{"$f":"T284*$B$6","v":408748.70930663263},{"$f":"U284*$B$6","v":204305.65739124798},null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF284*$B$6","v":1159728.586967502},{"$f":"AG284*$B$6","v":2232554.845151573},{"$f":"AH284*$B$6","v":2065244.6676717279},{"$f":"AI284*$B$6","v":1910614.1894093943},{"$f":"AJ284*$B$6","v":1767426.3665384732},{"$f":"AK284*$B$6","v":1634753.4161893909},{"$f":"AL284*$B$6","v":1512286.0774056229},{"$f":"AM284*$B$6","v":1398787.3063610699},{"$f":"AN284*$B$6","v":1379613.1270565405},{"$f":"AO284*$B$6","v":1379613.1270565405},{"$f":"AP284*$B$6","v":1379613.1270565405},{"$f":"AQ284*$B$6","v":1379613.1270565405},{"$f":"AR284*$B$6","v":1379613.1270565405},{"$f":"AS284*$B$6","v":1379613.1270565405},{"$f":"AT284*$B$6","v":1379613.1270565405},{"$f":"AU284*$B$6","v":1379613.1270565405},{"$f":"AV284*$B$6","v":1379613.1270565405},{"$f":"AW284*$B$6","v":1379613.1270565405},{"$f":"AX284*$B$6","v":1379613.1270565405},{"$f":"AY284*$B$6","v":1379613.1270565405},null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF284*$B$6","v":3599125.1354506132},{"$f":"BG284*$B$6","v":5758600.2167209806},{"$f":"BH284*$B$6","v":3455160.1300325887},{"$f":"BI284*$B$6","v":2073096.0780195531},{"$f":"BJ284*$B$6","v":2073096.0780195531},{"$f":"BK284*$B$6","v":1036548.0390097765},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CF284*$B$6","v":2902559.7827779902},{"$f":"CG284*$B$6","v":5587621.0858331509},{"$f":"CH284*$B$6","v":5168878.4611710459},{"$f":"CI284*$B$6","v":4781870.4901339803},{"$f":"CJ284*$B$6","v":4423501.1089536576},{"$f":"CK284*$B$6","v":4091448.2698038551},{"$f":"CL284*$B$6","v":3784937.9567424995},{"$f":"CM284*$B$6","v":3500874.1060012933},{"$f":"CN284*$B$6","v":3452885.117592697},{"$f":"CO284*$B$6","v":3452885.117592697},{"$f":"CP284*$B$6","v":3452885.117592697},{"$f":"CQ284*$B$6","v":3452885.117592697},{"$f":"CR284*$B$6","v":3452885.117592697},{"$f":"CS284*$B$6","v":3452885.117592697},{"$f":"CT284*$B$6","v":3452885.117592697},{"$f":"CU284*$B$6","v":3452885.117592697},{"$f":"CV284*$B$6","v":3452885.117592697},{"$f":"CW284*$B$6","v":3452885.117592697},{"$f":"CX284*$B$6","v":3452885.117592697},{"$f":"CY284*$B$6","v":3452885.117592697},{"$f":"CZ284*$B$6","v":1725281.5348832374}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D285:I285)","v":24430715.788456712},{"$f":"C287/C291","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"AE287/AE291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF285:BK285)","v":14964232.329090336},{"$f":"BE287/BE291","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,CF285:CZ285)","v":42113722.046455719},{"$f":"CE287/CE291","v":0.11425968315402843}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D264:W264)","v":13763282.444355462},{"$f":"C288/C291","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,AF264:AY264)","v":0},{"$f":"AE288/AE291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,BF264:BY264)","v":0},{"$f":"BE288/BE291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,CF264:CY264)","v":0},{"$f":"CE288/CE291","v":0}]
[0.85,"Debt",{"$f":"(C291-C287-C288)*$A289","v":92712155.333522588},{"$f":"C289/C291","v":0.62955094101853804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(AE291-AE287-AE288)*$AC289","v":340331505.11108077},{"$f":"AE289/AE291","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE291-BE287-BE288)*$BC289","v":60119839.785345145},{"$f":"BE289/BE291","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(CE291-CE287-CE288)*$A289","v":277495503.29051793},{"$f":"CE289/CE291","v":0.75287926931907578}]
[0.15,"Equity",{"$f":"(C291-C287-C288)*$A290","v":16360968.588268692},{"$f":"C290/C291","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(AE291-AE287-AE288)*$AC290","v":226887670.07405388},{"$f":"AE290/AE291","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE291-BE287-BE288)*$BC290","v":10609383.491531497},{"$f":"BE290/BE291","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(CE291-CE287-CE288)*$A290","v":48969794.698326692},{"$f":"CE290/CE291","v":0.13286104752689573}]
[null,"Total",{"$f":"-C268","v":147267122.15460345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE268","v":567219175.18513465},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",{"$f":"-BE268","v":85693455.605966985},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CE268","v":368579020.03530037}]
[null,"Check",{"$f":"SUM(C287:C290)-C291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE287:AE290)-AE291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE287:BE290)-BE291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CE287:CE290)-CE291","v":0}]
[25000,"2026 Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026 Nuclear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026 Geothermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF294&\" \"&'Resource Options'!$B$43","v":"2026 Pumped Hydro (16 hr/ 100 MW share)"}]
[null,"Year",null,2026,{"$f":"D294+1","v":2027},{"$f":"E294+1","v":2028},{"$f":"F294+1","v":2029},{"$f":"G294+1","v":2030},{"$f":"H294+1","v":2031},{"$f":"I294+1","v":2032},{"$f":"J294+1","v":2033},{"$f":"K294+1","v":2034},{"$f":"L294+1","v":2035},{"$f":"M294+1","v":2036},{"$f":"N294+1","v":2037},{"$f":"O294+1","v":2038},{"$f":"P294+1","v":2039},{"$f":"Q294+1","v":2040},{"$f":"R294+1","v":2041},{"$f":"S294+1","v":2042},{"$f":"T294+1","v":2043},{"$f":"U294+1","v":2044},{"$f":"V294+1","v":2045},null,null,null,null,null,null,"Year",null,2026,{"$f":"AF294+1","v":2027},{"$f":"AG294+1","v":2028},{"$f":"AH294+1","v":2029},{"$f":"AI294+1","v":2030},{"$f":"AJ294+1","v":2031},{"$f":"AK294+1","v":2032},{"$f":"AL294+1","v":2033},{"$f":"AM294+1","v":2034},{"$f":"AN294+1","v":2035},{"$f":"AO294+1","v":2036},{"$f":"AP294+1","v":2037},{"$f":"AQ294+1","v":2038},{"$f":"AR294+1","v":2039},{"$f":"AS294+1","v":2040},{"$f":"AT294+1","v":2041},{"$f":"AU294+1","v":2042},{"$f":"AV294+1","v":2043},{"$f":"AW294+1","v":2044},{"$f":"AX294+1","v":2045},null,null,null,null,"Year",null,2026,{"$f":"BF294+1","v":2027},{"$f":"BG294+1","v":2028},{"$f":"BH294+1","v":2029},{"$f":"BI294+1","v":2030},{"$f":"BJ294+1","v":2031},{"$f":"BK294+1","v":2032},{"$f":"BL294+1","v":2033},{"$f":"BM294+1","v":2034},{"$f":"BN294+1","v":2035},{"$f":"BO294+1","v":2036},{"$f":"BP294+1","v":2037},{"$f":"BQ294+1","v":2038},{"$f":"BR294+1","v":2039},{"$f":"BS294+1","v":2040},{"$f":"BT294+1","v":2041},{"$f":"BU294+1","v":2042},{"$f":"BV294+1","v":2043},{"$f":"BW294+1","v":2044},{"$f":"BX294+1","v":2045},null,null,null,null,"Year",null,2026,{"$f":"CF294+1","v":2027},{"$f":"CG294+1","v":2028},{"$f":"CH294+1","v":2029},{"$f":"CI294+1","v":2030},{"$f":"CJ294+1","v":2031},{"$f":"CK294+1","v":2032},{"$f":"CL294+1","v":2033},{"$f":"CM294+1","v":2034},{"$f":"CN294+1","v":2035},{"$f":"CO294+1","v":2036},{"$f":"CP294+1","v":2037},{"$f":"CQ294+1","v":2038},{"$f":"CR294+1","v":2039},{"$f":"CS294+1","v":2040},{"$f":"CT294+1","v":2041},{"$f":"CU294+1","v":2042},{"$f":"CV294+1","v":2043},{"$f":"CW294+1","v":2044},{"$f":"CX294+1","v":2045}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$29/100*'Resource Options'!$J$29*8760)*(1+'Resource Options'!$X$29)^($D294-$D$12)","v":240809.41820851661},{"$f":"D295*(1-'Resource Options'!$AA$27)","v":239605.37111747402},{"$f":"E295*(1-'Resource Options'!$AA$27)","v":238407.34426188664},{"$f":"F295*(1-'Resource Options'!$AA$27)","v":237215.3075405772},{"$f":"G295*(1-'Resource Options'!$AA$27)","v":236029.23100287432},{"$f":"H295*(1-'Resource Options'!$AA$27)","v":234849.08484785995},{"$f":"I295*(1-'Resource Options'!$AA$27)","v":233674.83942362064},{"$f":"J295*(1-'Resource Options'!$AA$27)","v":232506.46522650254},{"$f":"K295*(1-'Resource Options'!$AA$27)","v":231343.93290037001},{"$f":"L295*(1-'Resource Options'!$AA$27)","v":230187.21323586817},{"$f":"M295*(1-'Resource Options'!$AA$27)","v":229036.27716968884},{"$f":"N295*(1-'Resource Options'!$AA$27)","v":227891.0957838404},{"$f":"O295*(1-'Resource Options'!$AA$27)","v":226751.64030492119},{"$f":"P295*(1-'Resource Options'!$AA$27)","v":225617.88210339658},{"$f":"Q295*(1-'Resource Options'!$AA$27)","v":224489.79269287959},{"$f":"R295*(1-'Resource Options'!$AA$27)","v":223367.34372941518},{"$f":"S295*(1-'Resource Options'!$AA$27)","v":222250.50701076811},{"$f":"T295*(1-'Resource Options'!$AA$27)","v":221139.25447571426},{"$f":"U295*(1-'Resource Options'!$AA$27)","v":220033.55820333568},{"$f":"V295*(1-'Resource Options'!$AA$27)","v":218933.39041231899},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D294-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D294-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D294-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D294-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D294-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D294-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D294-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D294-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D294-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D294-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D294-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D294-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D294-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D294-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D294-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D294-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D294-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D294-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D294-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D294-$D$12)","v":798600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$30/100*'Resource Options'!$J$30*8760)*(1+'Resource Options'!$X$30)^($D294-$D$12)","v":157824},{"$f":"BF295*(1-'Resource Options'!$AA$30)","v":156245.76000000001},{"$f":"BG295*(1-'Resource Options'!$AA$30)","v":154683.30240000002},{"$f":"BH295*(1-'Resource Options'!$AA$30)","v":153136.46937600002},{"$f":"BI295*(1-'Resource Options'!$AA$30)","v":151605.10468224002},{"$f":"BJ295*(1-'Resource Options'!$AA$30)","v":150089.05363541763},{"$f":"BK295*(1-'Resource Options'!$AA$30)","v":148588.16309906344},{"$f":"BL295*(1-'Resource Options'!$AA$30)","v":147102.28146807282},{"$f":"BM295*(1-'Resource Options'!$AA$30)","v":145631.25865339208},{"$f":"BN295*(1-'Resource Options'!$AA$30)","v":144174.94606685816},{"$f":"BO295*(1-'Resource Options'!$AA$30)","v":142733.19660618957},{"$f":"BP295*(1-'Resource Options'!$AA$30)","v":141305.86464012766},{"$f":"BQ295*(1-'Resource Options'!$AA$30)","v":139892.80599372639},{"$f":"BR295*(1-'Resource Options'!$AA$30)","v":138493.87793378913},{"$f":"BS295*(1-'Resource Options'!$AA$30)","v":137108.93915445125},{"$f":"BT295*(1-'Resource Options'!$AA$30)","v":135737.84976290673},{"$f":"BU295*(1-'Resource Options'!$AA$30)","v":134380.47126527765},{"$f":"BV295*(1-'Resource Options'!$AA$30)","v":133036.66655262487},{"$f":"BW295*(1-'Resource Options'!$AA$30)","v":131706.2998870986},{"$f":"BX295*(1-'Resource Options'!$AA$30)","v":130389.23688822762},null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":584000},{"$f":"CF295","v":584000},{"$f":"CG295","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"CF295*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CG295*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CH295*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CI295*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CJ295*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CK295*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CL295*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CM295*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CN295*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CO295*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CP295*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CQ295*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CR295*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CS295*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CT295*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CU295*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CV295*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CW295*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CX295*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CY295*(1-'Resource Options'!$W$43)","v":110959.99999999997}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M63","v":47.305160310668803},{"$f":"D297","v":47.305160310668803},{"$f":"E297","v":47.305160310668803},{"$f":"F297","v":47.305160310668803},{"$f":"G297","v":47.305160310668803},{"$f":"H297","v":47.305160310668803},{"$f":"I297","v":47.305160310668803},{"$f":"J297","v":47.305160310668803},{"$f":"K297","v":47.305160310668803},{"$f":"L297","v":47.305160310668803},{"$f":"M297","v":47.305160310668803},{"$f":"N297","v":47.305160310668803},{"$f":"O297","v":47.305160310668803},{"$f":"P297","v":47.305160310668803},{"$f":"Q297","v":47.305160310668803},{"$f":"R297","v":47.305160310668803},{"$f":"S297","v":47.305160310668803},{"$f":"T297","v":47.305160310668803},{"$f":"U297","v":47.305160310668803},{"$f":"V297","v":47.305160310668803},null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P63","v":115.39747896651996},{"$f":"AF297","v":115.39747896651996},{"$f":"AG297","v":115.39747896651996},{"$f":"AH297","v":115.39747896651996},{"$f":"AI297","v":115.39747896651996},{"$f":"AJ297","v":115.39747896651996},{"$f":"AK297","v":115.39747896651996},{"$f":"AL297","v":115.39747896651996},{"$f":"AM297","v":115.39747896651996},{"$f":"AN297","v":115.39747896651996},{"$f":"AO297","v":115.39747896651996},{"$f":"AP297","v":115.39747896651996},{"$f":"AQ297","v":115.39747896651996},{"$f":"AR297","v":115.39747896651996},{"$f":"AS297","v":115.39747896651996},{"$f":"AT297","v":115.39747896651996},{"$f":"AU297","v":115.39747896651996},{"$f":"AV297","v":115.39747896651996},{"$f":"AW297","v":115.39747896651996},{"$f":"AX297","v":115.39747896651996},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S63","v":88.584701343650181},{"$f":"BF297","v":88.584701343650181},{"$f":"BG297","v":88.584701343650181},{"$f":"BH297","v":88.584701343650181},{"$f":"BI297","v":88.584701343650181},{"$f":"BJ297","v":88.584701343650181},{"$f":"BK297","v":88.584701343650181},{"$f":"BL297","v":88.584701343650181},{"$f":"BM297","v":88.584701343650181},{"$f":"BN297","v":88.584701343650181},{"$f":"BO297","v":88.584701343650181},{"$f":"BP297","v":88.584701343650181},{"$f":"BQ297","v":88.584701343650181},{"$f":"BR297","v":88.584701343650181},{"$f":"BS297","v":88.584701343650181},{"$f":"BT297","v":88.584701343650181},{"$f":"BU297","v":88.584701343650181},{"$f":"BV297","v":88.584701343650181},{"$f":"BW297","v":88.584701343650181},{"$f":"BX297","v":88.584701343650181},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V63","v":5.6308120963200006},{"$f":"CF297","v":5.6308120963200006},{"$f":"CG297","v":5.6308120963200006},{"$f":"CH297","v":5.6308120963200006},{"$f":"CI297","v":5.6308120963200006},{"$f":"CJ297","v":5.6308120963200006},{"$f":"CK297","v":5.6308120963200006},{"$f":"CL297","v":5.6308120963200006},{"$f":"CM297","v":5.6308120963200006},{"$f":"CN297","v":5.6308120963200006},{"$f":"CO297","v":5.6308120963200006},{"$f":"CP297","v":5.6308120963200006},{"$f":"CQ297","v":5.6308120963200006},{"$f":"CR297","v":5.6308120963200006},{"$f":"CS297","v":5.6308120963200006},{"$f":"CT297","v":5.6308120963200006},{"$f":"CU297","v":5.6308120963200006},{"$f":"CV297","v":5.6308120963200006},{"$f":"CW297","v":5.6308120963200006},{"$f":"CX297","v":5.6308120963200006}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N63","v":9.0916469692500641},{"$f":"D298","v":9.0916469692500641},9.0916469692500641,9.0916469692500641,9.0916469692500641,9.0916469692500641,9.0916469692500641,9.0916469692500641,9.0916469692500641,9.0916469692500641,9.0916469692500641,9.0916469692500641,9.0916469692500641,9.0916469692500641,9.0916469692500641,9.0916469692500641,9.0916469692500641,9.0916469692500641,9.0916469692500641,9.0916469692500641,null,null,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Q63","v":0},{"$f":"AF298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!T63","v":0},{"$f":"BF298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!W63","v":24.297715579521554},{"$f":"CF298","v":24.297715579521554},24.297715579521554,24.297715579521554,24.297715579521554,24.297715579521554,24.297715579521554,24.297715579521554,24.297715579521554,24.297715579521554,24.297715579521554,24.297715579521554,24.297715579521554,24.297715579521554,24.297715579521554,24.297715579521554,24.297715579521554,24.297715579521554,24.297715579521554,24.297715579521554]
[null,"Revenue",null,{"$f":"(D297*D295)+(D298*12*$A$11)","v":14119022.223447785},{"$f":"(E297*E295)+(E298*12*$A$11)","v":14062064.58278442},{"$f":"(F297*F295)+(F298*12*$A$11)","v":14005391.730324373},{"$f":"(G297*G295)+(G298*12*$A$11)","v":13949002.242126625},{"$f":"(H297*H295)+(H298*12*$A$11)","v":13892894.701369867},{"$f":"(I297*I295)+(I298*12*$A$11)","v":13837067.698316893},{"$f":"(J297*J295)+(J298*12*$A$11)","v":13781519.830279183},{"$f":"(K297*K295)+(K298*12*$A$11)","v":13726249.701581663},{"$f":"(L297*L295)+(L298*12*$A$11)","v":13671255.923527628},{"$f":"(M297*M295)+(M298*12*$A$11)","v":13616537.114363866},{"$f":"(N297*N295)+(N298*12*$A$11)","v":13562091.899245922},{"$f":"(O297*O295)+(O298*12*$A$11)","v":13507918.910203569},{"$f":"(P297*P295)+(P298*12*$A$11)","v":13454016.786106424},{"$f":"(Q297*Q295)+(Q298*12*$A$11)","v":13400384.172629768},{"$f":"(R297*R295)+(R298*12*$A$11)","v":13347019.722220493},{"$f":"(S297*S295)+(S298*12*$A$11)","v":13293922.094063265},{"$f":"(T297*T295)+(T298*12*$A$11)","v":13241089.954046825},{"$f":"(U297*U295)+(U298*12*$A$11)","v":13188521.974730466},{"$f":"(V297*V295)+(V298*12*$A$11)","v":13136216.835310688},{"$f":"(W297*W295)+(W298*12*$A$11)","v":13084173.221588008},null,null,null,null,null,null,"Revenue",null,{"$f":"(AF297*AF295)+(AF298*12*('Resource Options'!$J$21))","v":92156426.70266284},{"$f":"(AG297*AG295)+(AG298*12*('Resource Options'!$J$21))","v":92156426.70266284},{"$f":"(AH297*AH295)+(AH298*12*('Resource Options'!$J$21))","v":92156426.70266284},{"$f":"(AI297*AI295)+(AI298*12*('Resource Options'!$J$21))","v":92156426.70266284},{"$f":"(AJ297*AJ295)+(AJ298*12*('Resource Options'!$J$21))","v":92156426.70266284},{"$f":"(AK297*AK295)+(AK298*12*('Resource Options'!$J$21))","v":92156426.70266284},{"$f":"(AL297*AL295)+(AL298*12*('Resource Options'!$J$21))","v":92156426.70266284},{"$f":"(AM297*AM295)+(AM298*12*('Resource Options'!$J$21))","v":92156426.70266284},{"$f":"(AN297*AN295)+(AN298*12*('Resource Options'!$J$21))","v":92156426.70266284},{"$f":"(AO297*AO295)+(AO298*12*('Resource Options'!$J$21))","v":92156426.70266284},{"$f":"(AP297*AP295)+(AP298*12*('Resource Options'!$J$21))","v":92156426.70266284},{"$f":"(AQ297*AQ295)+(AQ298*12*('Resource Options'!$J$21))","v":92156426.70266284},{"$f":"(AR297*AR295)+(AR298*12*('Resource Options'!$J$21))","v":92156426.70266284},{"$f":"(AS297*AS295)+(AS298*12*('Resource Options'!$J$21))","v":92156426.70266284},{"$f":"(AT297*AT295)+(AT298*12*('Resource Options'!$J$21))","v":92156426.70266284},{"$f":"(AU297*AU295)+(AU298*12*('Resource Options'!$J$21))","v":92156426.70266284},{"$f":"(AV297*AV295)+(AV298*12*('Resource Options'!$J$21))","v":92156426.70266284},{"$f":"(AW297*AW295)+(AW298*12*('Resource Options'!$J$21))","v":92156426.70266284},{"$f":"(AX297*AX295)+(AX298*12*('Resource Options'!$J$21))","v":92156426.70266284},{"$f":"(AY297*AY295)+(AY298*12*('Resource Options'!$J$21))","v":92156426.70266284},null,null,null,null,"Revenue",null,{"$f":"(BF297*BF295)+(BF298*12*('Resource Options'!$J$30))","v":13980791.904860247},{"$f":"(BG297*BG295)+(BG298*12*('Resource Options'!$J$30))","v":13840983.985811645},{"$f":"(BH297*BH295)+(BH298*12*('Resource Options'!$J$30))","v":13702574.145953529},{"$f":"(BI297*BI295)+(BI298*12*('Resource Options'!$J$30))","v":13565548.404493993},{"$f":"(BJ297*BJ295)+(BJ298*12*('Resource Options'!$J$30))","v":13429892.920449054},{"$f":"(BK297*BK295)+(BK298*12*('Resource Options'!$J$30))","v":13295593.991244564},{"$f":"(BL297*BL295)+(BL298*12*('Resource Options'!$J$30))","v":13162638.051332118},{"$f":"(BM297*BM295)+(BM298*12*('Resource Options'!$J$30))","v":13031011.670818798},{"$f":"(BN297*BN295)+(BN298*12*('Resource Options'!$J$30))","v":12900701.554110609},{"$f":"(BO297*BO295)+(BO298*12*('Resource Options'!$J$30))","v":12771694.538569503},{"$f":"(BP297*BP295)+(BP298*12*('Resource Options'!$J$30))","v":12643977.593183806},{"$f":"(BQ297*BQ295)+(BQ298*12*('Resource Options'!$J$30))","v":12517537.817251967},{"$f":"(BR297*BR295)+(BR298*12*('Resource Options'!$J$30))","v":12392362.439079449},{"$f":"(BS297*BS295)+(BS298*12*('Resource Options'!$J$30))","v":12268438.814688655},{"$f":"(BT297*BT295)+(BT298*12*('Resource Options'!$J$30))","v":12145754.426541768},{"$f":"(BU297*BU295)+(BU298*12*('Resource Options'!$J$30))","v":12024296.882276351},{"$f":"(BV297*BV295)+(BV298*12*('Resource Options'!$J$30))","v":11904053.913453586},{"$f":"(BW297*BW295)+(BW298*12*('Resource Options'!$J$30))","v":11785013.374319049},{"$f":"(BX297*BX295)+(BX298*12*('Resource Options'!$J$30))","v":11667163.240575857},{"$f":"(BY297*BY295)+(BY298*12*('Resource Options'!$J$30))","v":11550491.6081701},null,null,null,null,"Revenue",null,{"$f":"(CF297*CF295)+(CF298*12*('Resource Options'!$J$43*1000))","v":32445652.95967675},{"$f":"(CG297*CG295)+(CG298*12*('Resource Options'!$J$43*1000))","v":32445652.95967675},{"$f":"(CH297*CH295)+(CH298*12*('Resource Options'!$J$43*1000))","v":32445652.95967675},{"$f":"(CI297*CI295)+(CI298*12*('Resource Options'!$J$43*1000))","v":32445652.95967675},{"$f":"(CJ297*CJ295)+(CJ298*12*('Resource Options'!$J$43*1000))","v":32445652.95967675},{"$f":"(CK297*CK295)+(CK298*12*('Resource Options'!$J$43*1000))","v":32445652.95967675},{"$f":"(CL297*CL295)+(CL298*12*('Resource Options'!$J$43*1000))","v":32445652.95967675},{"$f":"(CM297*CM295)+(CM298*12*('Resource Options'!$J$43*1000))","v":32445652.95967675},{"$f":"(CN297*CN295)+(CN298*12*('Resource Options'!$J$43*1000))","v":32445652.95967675},{"$f":"(CO297*CO295)+(CO298*12*('Resource Options'!$J$43*1000))","v":32445652.95967675},{"$f":"(CP297*CP295)+(CP298*12*('Resource Options'!$J$43*1000))","v":32445652.95967675},{"$f":"(CQ297*CQ295)+(CQ298*12*('Resource Options'!$J$43*1000))","v":32445652.95967675},{"$f":"(CR297*CR295)+(CR298*12*('Resource Options'!$J$43*1000))","v":32445652.95967675},{"$f":"(CS297*CS295)+(CS298*12*('Resource Options'!$J$43*1000))","v":32445652.95967675},{"$f":"(CT297*CT295)+(CT298*12*('Resource Options'!$J$43*1000))","v":32445652.95967675},{"$f":"(CU297*CU295)+(CU298*12*('Resource Options'!$J$43*1000))","v":32445652.95967675},{"$f":"(CV297*CV295)+(CV298*12*('Resource Options'!$J$43*1000))","v":32445652.95967675},{"$f":"(CW297*CW295)+(CW298*12*('Resource Options'!$J$43*1000))","v":32445652.95967675},{"$f":"(CX297*CX295)+(CX298*12*('Resource Options'!$J$43*1000))","v":32445652.95967675},{"$f":"(CY297*CY295)+(CY298*12*('Resource Options'!$J$43*1000))","v":32445652.95967675}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":468663.75240090629},{"$f":"HLOOKUP(E294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":478037.02744892443},{"$f":"HLOOKUP(F294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":487597.76799790293},{"$f":"HLOOKUP(G294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":497349.72335786099},{"$f":"HLOOKUP(H294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":507296.71782501822},{"$f":"HLOOKUP(I294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":517442.65218151861},{"$f":"HLOOKUP(J294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":527791.50522514898},{"$f":"HLOOKUP(K294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":538347.33532965195},{"$f":"HLOOKUP(L294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":549114.2820362451},{"$f":"HLOOKUP(M294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":560096.56767697004},{"$f":"HLOOKUP(N294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":571298.4990305095},{"$f":"HLOOKUP(O294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":582724.46901111957},{"$f":"HLOOKUP(P294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":594378.95839134208},{"$f":"HLOOKUP(Q294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":606266.53755916888},{"$f":"HLOOKUP(R294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":618391.86831035232},{"$f":"HLOOKUP(S294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":630759.70567655924},{"$f":"HLOOKUP(T294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":643374.89979009051},{"$f":"HLOOKUP(U294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":656242.39778589236},{"$f":"HLOOKUP(V294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":669367.24574161018},{"$f":"HLOOKUP(W294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":682754.59065644233},null,null,null,null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AF294,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AF295","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AG294,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AG295","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AH294,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AH295","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AI294,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AI295","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AJ294,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AJ295","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AK294,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AK295","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AL294,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AL295","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AM294,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AM295","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AN294,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AN295","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AO294,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AO295","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AP294,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AP295","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AQ294,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AQ295","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AR294,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AR295","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AS294,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AS295","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AT294,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AT295","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AU294,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AU295","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AV294,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AV295","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AW294,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AW295","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AX294,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AX295","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AY294,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AY295","v":8345369.9999999991}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":558487.78070559748},{"$f":"D302*(1+'Fixed O&M'!$A$27)","v":569657.5363197095},{"$f":"E302*(1+'Fixed O&M'!$A$27)","v":581050.68704610365},{"$f":"F302*(1+'Fixed O&M'!$A$27)","v":592671.70078702574},{"$f":"G302*(1+'Fixed O&M'!$A$27)","v":604525.13480276626},{"$f":"H302*(1+'Fixed O&M'!$A$27)","v":616615.6374988216},{"$f":"I302*(1+'Fixed O&M'!$A$27)","v":628947.95024879801},{"$f":"J302*(1+'Fixed O&M'!$A$27)","v":641526.90925377398},{"$f":"K302*(1+'Fixed O&M'!$A$27)","v":654357.44743884949},{"$f":"L302*(1+'Fixed O&M'!$A$27)","v":667444.59638762649},{"$f":"HLOOKUP(N294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":481987.77487830666},{"$f":"N302*(1+'Fixed O&M'!$A$27)","v":491627.5303758728},{"$f":"O302*(1+'Fixed O&M'!$A$27)","v":501460.08098339027},{"$f":"P302*(1+'Fixed O&M'!$A$27)","v":511489.28260305809},{"$f":"Q302*(1+'Fixed O&M'!$A$27)","v":521719.06825511926},{"$f":"R302*(1+'Fixed O&M'!$A$27)","v":532153.44962022163},{"$f":"S302*(1+'Fixed O&M'!$A$27)","v":542796.51861262613},{"$f":"T302*(1+'Fixed O&M'!$A$27)","v":553652.4489848786},{"$f":"U302*(1+'Fixed O&M'!$A$27)","v":564725.49796457624},{"$f":"V302*(1+'Fixed O&M'!$A$27)","v":576020.00792386779},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":15817401.643530587},{"$f":"HLOOKUP(AG294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16133749.676401198},{"$f":"HLOOKUP(AH294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16456424.669929223},{"$f":"HLOOKUP(AI294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16785553.163327809},{"$f":"HLOOKUP(AJ294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17121264.226594366},{"$f":"HLOOKUP(AK294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17463689.511126254},{"$f":"HLOOKUP(AL294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17812963.301348776},{"$f":"HLOOKUP(AM294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18169222.567375753},{"$f":"HLOOKUP(AN294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18532607.018723272},{"$f":"HLOOKUP(AO294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18903259.159097739},{"$f":"HLOOKUP(AP294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19281324.342279695},{"$f":"HLOOKUP(AQ294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19666950.829125285},{"$f":"HLOOKUP(AR294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20060289.845707793},{"$f":"HLOOKUP(AS294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20461495.642621949},{"$f":"HLOOKUP(AT294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20870725.555474389},{"$f":"HLOOKUP(AU294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21288140.066583876},{"$f":"HLOOKUP(AV294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21713902.867915552},{"$f":"HLOOKUP(AW294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22148180.925273865},{"$f":"HLOOKUP(AX294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22591144.543779343},{"$f":"HLOOKUP(AY294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23042967.434654929},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3514978.1430067969},{"$f":"HLOOKUP(BG294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3585277.7058669329},{"$f":"HLOOKUP(BH294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3656983.2599842721},{"$f":"HLOOKUP(BI294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3730122.9251839574},{"$f":"HLOOKUP(BJ294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3804725.3836876368},{"$f":"HLOOKUP(BK294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3880819.8913613893},{"$f":"HLOOKUP(BL294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3958436.2891886169},{"$f":"HLOOKUP(BM294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4037605.0149723897},{"$f":"HLOOKUP(BN294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4118357.1152718379},{"$f":"HLOOKUP(BO294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4200724.2575772749},{"$f":"HLOOKUP(BP294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4284738.742728821},{"$f":"HLOOKUP(BQ294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4370433.5175833963},{"$f":"HLOOKUP(BR294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4457842.1879350655},{"$f":"HLOOKUP(BS294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4546999.0316937668},{"$f":"HLOOKUP(BT294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4637939.0123276412},{"$f":"HLOOKUP(BU294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4730697.7925741952},{"$f":"HLOOKUP(BV294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4825311.7484256784},{"$f":"HLOOKUP(BW294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4921817.9833941925},{"$f":"HLOOKUP(BX294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5020254.3430620767},{"$f":"HLOOKUP(BY294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5120659.4299233174}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D295","v":0},{"$f":"HLOOKUP(E294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E295","v":0},{"$f":"HLOOKUP(F294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F295","v":0},{"$f":"HLOOKUP(G294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G295","v":0},{"$f":"HLOOKUP(H294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H295","v":0},{"$f":"HLOOKUP(I294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I295","v":0},{"$f":"HLOOKUP(J294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J295","v":0},{"$f":"HLOOKUP(K294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K295","v":0},{"$f":"HLOOKUP(L294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L295","v":0},{"$f":"HLOOKUP(M294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M295","v":0},{"$f":"HLOOKUP(N294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N295","v":0},{"$f":"HLOOKUP(O294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O295","v":0},{"$f":"HLOOKUP(P294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P295","v":0},{"$f":"HLOOKUP(Q294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q295","v":0},{"$f":"HLOOKUP(R294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R295","v":0},{"$f":"HLOOKUP(S294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S295","v":0},{"$f":"HLOOKUP(T294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T295","v":0},{"$f":"HLOOKUP(U294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U295","v":0},{"$f":"HLOOKUP(V294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V295","v":0},{"$f":"HLOOKUP(W294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W295","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF295","v":701765.38625130698},{"$f":"HLOOKUP(AG294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG295","v":715800.69397633313},{"$f":"HLOOKUP(AH294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH295","v":730116.70785585989},{"$f":"HLOOKUP(AI294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI295","v":744719.04201297706},{"$f":"HLOOKUP(AJ294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ295","v":759613.42285323667},{"$f":"HLOOKUP(AK294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK295","v":774805.69131030142},{"$f":"HLOOKUP(AL294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL295","v":790301.80513650749},{"$f":"HLOOKUP(AM294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM295","v":806107.84123923758},{"$f":"HLOOKUP(AN294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN295","v":822229.99806402239},{"$f":"HLOOKUP(AO294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO295","v":838674.59802530298},{"$f":"HLOOKUP(AP294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP295","v":855448.08998580906},{"$f":"HLOOKUP(AQ294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ295","v":872557.05178552517},{"$f":"HLOOKUP(AR294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR295","v":890008.19282123575},{"$f":"HLOOKUP(AS294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS295","v":907808.3566776606},{"$f":"HLOOKUP(AT294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT295","v":925964.52381121379},{"$f":"HLOOKUP(AU294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU295","v":944483.81428743782},{"$f":"HLOOKUP(AV294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV295","v":963373.49057318678},{"$f":"HLOOKUP(AW294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW295","v":982640.96038465051},{"$f":"HLOOKUP(AX294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX295","v":1002293.7795923437},{"$f":"HLOOKUP(AY294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY295","v":1022339.6551841905},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF295","v":0},{"$f":"HLOOKUP(BG294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG295","v":0},{"$f":"HLOOKUP(BH294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH295","v":0},{"$f":"HLOOKUP(BI294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI295","v":0},{"$f":"HLOOKUP(BJ294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ295","v":0},{"$f":"HLOOKUP(BK294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK295","v":0},{"$f":"HLOOKUP(BL294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL295","v":0},{"$f":"HLOOKUP(BM294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM295","v":0},{"$f":"HLOOKUP(BN294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN295","v":0},{"$f":"HLOOKUP(BO294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO295","v":0},{"$f":"HLOOKUP(BP294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP295","v":0},{"$f":"HLOOKUP(BQ294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ295","v":0},{"$f":"HLOOKUP(BR294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR295","v":0},{"$f":"HLOOKUP(BS294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS295","v":0},{"$f":"HLOOKUP(BT294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT295","v":0},{"$f":"HLOOKUP(BU294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU295","v":0},{"$f":"HLOOKUP(BV294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV295","v":0},{"$f":"HLOOKUP(BW294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW295","v":0},{"$f":"HLOOKUP(BX294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX295","v":0},{"$f":"HLOOKUP(BY294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY295","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CF294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF295","v":342124.53925266158},{"$f":"HLOOKUP(CG294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG295","v":348967.03003771481},{"$f":"HLOOKUP(CH294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH295","v":355946.37063846912},{"$f":"HLOOKUP(CI294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI295","v":363065.29805123853},{"$f":"HLOOKUP(CJ294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ295","v":370326.6040122633},{"$f":"HLOOKUP(CK294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK295","v":377733.13609250856},{"$f":"HLOOKUP(CL294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL295","v":385287.79881435871},{"$f":"HLOOKUP(CM294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM295","v":392993.55479064595},{"$f":"HLOOKUP(CN294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN295","v":400853.42588645889},{"$f":"HLOOKUP(CO294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO295","v":408870.49440418812},{"$f":"HLOOKUP(CP294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP295","v":417047.90429227188},{"$f":"HLOOKUP(CQ294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ295","v":425388.86237811734},{"$f":"HLOOKUP(CR294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR295","v":433896.6396256797},{"$f":"HLOOKUP(CS294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS295","v":442574.57241819333},{"$f":"HLOOKUP(CT294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT295","v":451426.06386655715},{"$f":"HLOOKUP(CU294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU295","v":460454.58514388825},{"$f":"HLOOKUP(CV294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV295","v":469663.67684676603},{"$f":"HLOOKUP(CW294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW295","v":479056.95038370142},{"$f":"HLOOKUP(CX294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX295","v":488638.08939137543},{"$f":"HLOOKUP(CY294,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY295","v":498410.8511792029}]
[null,"B&O Tax",null,{"$f":"(D297*D295)*0.00275","v":31326.702364850105},{"$f":"(E297*E295)*0.00275","v":31170.068853025852},31014.218508760721,30859.147416216914,30704.851679135831,30551.327420740152,30398.570783636449,30246.577929718271,30095.345040069675,29944.868314869327,29795.14397329498,29646.16825342851,29497.937412161366,29350.447725100559,29203.695486475055,29057.677009042676,28912.388623997467,28767.826680877479,28623.987547473091,28480.86760973572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CF294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":878744.53575169924},{"$f":"HLOOKUP(CG294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":896319.42646673322},{"$f":"HLOOKUP(CH294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":914245.81499606802},{"$f":"HLOOKUP(CI294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":932530.73129598936},{"$f":"HLOOKUP(CJ294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":951181.3459219092},{"$f":"HLOOKUP(CK294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":970204.97284034733},{"$f":"HLOOKUP(CL294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":989609.07229715423},{"$f":"HLOOKUP(CM294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1009401.2537430974},{"$f":"HLOOKUP(CN294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1029589.2788179595},{"$f":"HLOOKUP(CO294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1050181.0643943187},{"$f":"HLOOKUP(CP294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1071184.6856822053},{"$f":"HLOOKUP(CQ294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1092608.3793958491},{"$f":"HLOOKUP(CR294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1114460.5469837664},{"$f":"HLOOKUP(CS294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1136749.7579234417},{"$f":"HLOOKUP(CT294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1159484.7530819103},{"$f":"HLOOKUP(CU294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1182674.4481435488},{"$f":"HLOOKUP(CV294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1206327.9371064196},{"$f":"HLOOKUP(CW294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1230454.4958485481},{"$f":"HLOOKUP(CX294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1255063.5857655192},{"$f":"HLOOKUP(CY294,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1280164.8574808293}]
[null,"Property Tax",null,{"$f":"C330*$B$8","v":1486108.6593879983},1392337.2398241737,1304482.6683127899,1222171.5998513019,1145054.2469951231,1072802.8934080061,1005110.501205356,941689.40617227333,882270.09531154961,826600.06152670865,774442.73057297838,948602.99833633564,872508.59547807288,802518.28269385686,738142.4061559086,678930.5907607394,624468.5892946336,574375.38435067376,528300.52272225532,485921.66362444282,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE330*$B$8","v":5756707.4089539312},5569797.3578268616,5388955.9436358949,5213986.1285329349,5044697.2721383711,4880904.9238266628,4722430.6217560302,4569101.698423299,4420751.0925320284,4277217.166968951,4138343.53269039,4003978.8783267774,3873976.8053196035,3748195.6684111799,3626498.4213134157,3508752.4673874546,3394829.5151714771,3284605.4385992601,3177960.1417571893,3074777.4280323721,null,null,null,null,"Property Tax",null,{"$f":"BE330*$B$8","v":869702.88094495912},841465.17518802872,814144.29751559137,787710.48015034455,762134.92182177142,737389.75638538552,713448.02246085124,690283.63405590074,667871.35214404087,646186.75716508017,625206.22241851606,604906.8883207906,585266.63749836769,566264.07068949344,547878.48342838429,530089.84348643711,512878.76904588385,496226.50758210832,480114.91543161671,464526.43802339997,null,null,null,null,"Property Tax",null,{"$f":"CE330*$B$8","v":3740708.4743382651},{"$f":"CF330*$B$8","v":3650813.4122024393},{"$f":"CG330*$B$8","v":3563078.6686939113},{"$f":"CH330*$B$8","v":3477452.3279848201},{"$f":"CI330*$B$8","v":3393883.7218656628},{"$f":"CJ330*$B$8","v":3312323.3997630831},{"$f":"CK330*$B$8","v":3232723.0994781679},{"$f":"CL330*$B$8","v":3155035.7186279627},{"$f":"CM330*$B$8","v":3079215.286773277},{"$f":"CN330*$B$8","v":3005216.9382163142},{"$f":"CO330*$B$8","v":2932996.8854520093},{"$f":"CP330*$B$8","v":2862512.3932573772},{"$f":"CQ330*$B$8","v":2793721.7534035291},{"$f":"CR330*$B$8","v":2726584.2599754035},{"$f":"CS330*$B$8","v":2661060.1852846029},{"$f":"CT330*$B$8","v":2597110.7563610752},{"$f":"CU330*$B$8","v":2534698.1320097484},{"$f":"CV330*$B$8","v":2473785.3804185181},{"$f":"CW330*$B$8","v":2414336.4573043585},{"$f":"CX330*$B$8","v":2356316.1845846144}]
[null,"Total Operating Costs",null,{"$f":"SUM(D301:D305)","v":2544586.8948593521},{"$f":"SUM(E301:E305)","v":2471201.8724458334},{"$f":"SUM(F301:F305)","v":2404145.3418655572},{"$f":"SUM(G301:G305)","v":2343052.1714124056},{"$f":"SUM(H301:H305)","v":2287580.9513020432},{"$f":"SUM(I301:I305)","v":2237412.5105090868},{"$f":"SUM(J301:J305)","v":2192248.5274629393},{"$f":"SUM(K301:K305)","v":2151810.2286854177},{"$f":"SUM(L301:L305)","v":2115837.1698267139},{"$f":"SUM(M301:M305)","v":2084086.0939061744},{"$f":"SUM(N301:N305)","v":1857524.1484550894},{"$f":"SUM(O301:O305)","v":2052601.1659767565},{"$f":"SUM(P301:P305)","v":1997845.5722649666},{"$f":"SUM(Q301:Q305)","v":1949624.5505811842},{"$f":"SUM(R301:R305)","v":1907457.0382078551},{"$f":"SUM(S301:S305)","v":1870901.423066563},{"$f":"SUM(T301:T305)","v":1839552.3963213477},{"$f":"SUM(U301:U305)","v":1813038.0578023221},{"$f":"SUM(V301:V305)","v":1791017.2539759148},{"$f":"SUM(W301:W305)","v":1773177.1298144888},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF301:AF305)","v":28117633.438735824},{"$f":"SUM(AG301:AG305)","v":28261106.728204392},{"$f":"SUM(AH301:AH305)","v":28417256.321420979},{"$f":"SUM(AI301:AI305)","v":29420554.333873723},{"$f":"SUM(AJ301:AJ305)","v":29601870.921585973},{"$f":"SUM(AK301:AK305)","v":29795696.126263216},{"$f":"SUM(AL301:AL305)","v":30001991.728241317},{"$f":"SUM(AM301:AM305)","v":30220728.107038289},{"$f":"SUM(AN301:AN305)","v":30451884.109319322},{"$f":"SUM(AO301:AO305)","v":31529983.924091995},{"$f":"SUM(AP301:AP305)","v":31785948.964955896},{"$f":"SUM(AQ301:AQ305)","v":32054319.759237587},{"$f":"SUM(AR301:AR305)","v":32335107.843848631},{"$f":"SUM(AS301:AS305)","v":32628332.667710789},{"$f":"SUM(AT301:AT305)","v":32934021.500599019},{"$f":"SUM(AU301:AU305)","v":34086746.348258771},{"$f":"SUM(AV301:AV305)","v":34417475.873660214},{"$f":"SUM(AW301:AW305)","v":34760797.324257776},{"$f":"SUM(AX301:AX305)","v":35116768.465128876},{"$f":"SUM(AY301:AY305)","v":35485454.517871492},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF301:BF305)","v":4384681.0239517558},{"$f":"SUM(BG301:BG305)","v":4426742.8810549621},{"$f":"SUM(BH301:BH305)","v":4471127.5574998632},{"$f":"SUM(BI301:BI305)","v":4517833.4053343022},{"$f":"SUM(BJ301:BJ305)","v":4566860.305509408},{"$f":"SUM(BK301:BK305)","v":4618209.6477467753},{"$f":"SUM(BL301:BL305)","v":4671884.3116494678},{"$f":"SUM(BM301:BM305)","v":4727888.6490282901},{"$f":"SUM(BN301:BN305)","v":4786228.4674158785},{"$f":"SUM(BO301:BO305)","v":4846911.0147423549},{"$f":"SUM(BP301:BP305)","v":4909944.9651473369},{"$f":"SUM(BQ301:BQ305)","v":4975340.4059041869},{"$f":"SUM(BR301:BR305)","v":5043108.8254334331},{"$f":"SUM(BS301:BS305)","v":5113263.1023832606},{"$f":"SUM(BT301:BT305)","v":5185817.4957560254},{"$f":"SUM(BU301:BU305)","v":5260787.6360606328},{"$f":"SUM(BV301:BV305)","v":5338190.5174715621},{"$f":"SUM(BW301:BW305)","v":5418044.490976301},{"$f":"SUM(BX301:BX305)","v":5500369.2584936935},{"$f":"SUM(BY301:BY305)","v":5585185.867946717},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CF302:CF305)","v":4961577.5493426258},4896099.8687068876,4833270.854328448,4773048.357332048,4715391.6717998348,4660261.5086959396,4607619.9705896806,4557430.5271617062,4509657.9914776953,4464268.4970148206,4421229.4754264867,4380509.6350313434,4342078.9400129747,4305908.5903170388,4271971.0022330703,4240239.7896485124,4210689.7459629346,4183296.8266507676,4158038.1324612531,4134891.8932446465]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N294,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)","v":21645677.941769611},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D299-D306","v":11574435.328588434},11590862.710338587,11601246.388458814,11605950.07071422,11605313.750067823,11599655.187807806,11589271.302816244,11574439.472896244,11555418.753700914,11532451.020457692,11704567.750790833,11455317.744226811,11456171.213841457,11450759.622048583,11439562.684012638,11423020.670996703,11401537.557725478,11375483.916928144,11345199.581334773,11310996.091773519,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF299-AF306","v":64038793.263927013},63895319.974458449,63739170.381241858,62735872.368789122,62554555.781076863,62360730.576399624,62154434.974421524,61935698.595624551,61704542.593343519,60626442.778570846,60370477.737706944,60102106.943425253,59821318.85881421,59528094.034952052,59222405.202063821,58069680.354404069,57738950.829002626,57395629.378405064,57039658.237533964,56670972.184791349,null,null,null,null,"EBITDA",null,{"$f":"BF299-BF306","v":9596110.8809084911},9414241.1047566831,9231446.5884536654,9047714.99915969,8863032.6149396449,8677384.3434977885,8490753.7396826502,8303123.0217905082,8114473.0866947304,7924783.5238271477,7734032.6280364692,7542197.4113477804,7349253.6136460155,7155175.712305394,6959936.9307857426,6763509.2462157179,6565863.3959820243,6366968.8833427476,6166793.9820821639,5965305.7402233826,null,null,null,null,"EBITDA",null,{"$f":"CF299-CF306","v":27484075.410334125},{"$f":"CG299-CG306","v":27549553.090969861},27612382.105348304,27672604.602344703,27730261.287876915,27785391.450980812,27838032.989087068,27888222.432515044,27935994.968199056,27981384.462661929,28024423.484250262,28065143.324645407,28103574.019663773,28139744.369359709,28173681.957443681,28205413.170028239,28234963.213713817,28262356.133025981,28287614.827215496,28310761.066432104]
[null,"Before Tax Earnings",null,{"$f":"D309-D331-D319","v":-21339534.724651095},{"$f":"E309-E331-E319","v":-38123274.0942185},{"$f":"F309-F331-F319","v":-19893263.553949308},{"$f":"G309-G331-G319","v":-8889938.2506086119},{"$f":"H309-H331-H319","v":-8726803.086955037},{"$f":"I309-I331-I319","v":-428515.00652895775},{"$f":"J309-J331-J319","v":7873645.7540913261},{"$f":"K309-K331-K319","v":8048399.8886840818},{"$f":"L309-L331-L319","v":8228444.4322271449},{"$f":"M309-M331-M319","v":8414495.2248592377},{"$f":"N309-N331-N319","v":4793838.544075042},{"$f":"O309-O331-O319","v":2639446.0281558628},{"$f":"P309-P331-P319","v":4473609.1745702932},{"$f":"Q309-Q331-Q319","v":5884748.2370819375},{"$f":"R309-R331-R319","v":6997736.6558807846},{"$f":"S309-S331-S319","v":7350201.0298941471},{"$f":"T309-T331-T319","v":7716174.6230036849},{"$f":"U309-U331-U319","v":9063213.5872267466},{"$f":"V309-V331-V319","v":10425713.963400509},{"$f":"W309-W331-W319","v":10840040.043563286},null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF309-AF331-AF319","v":41195763.564360231},{"$f":"AG309-AG331-AG319","v":36419272.51271446},{"$f":"AH309-AH331-AH319","v":37615515.540328532},{"$f":"AI309-AI331-AI319","v":37931100.085476637},{"$f":"AJ309-AJ331-AJ319","v":39042471.446363196},{"$f":"AK309-AK331-AK319","v":40121037.477830708},{"$f":"AL309-AL331-AL319","v":41169834.057300903},{"$f":"AM309-AM331-AM319","v":42196422.36644651},{"$f":"AN309-AN331-AN319","v":42792324.051492088},{"$f":"AO309-AO331-AO319","v":42485889.134686194},{"$f":"AP309-AP331-AP319","v":43040172.236687407},{"$f":"AQ309-AQ331-AQ319","v":43622561.992414087},{"$f":"AR309-AR331-AR319","v":44235072.485311829},{"$f":"AS309-AS331-AS319","v":44879811.167833894},{"$f":"AT309-AT331-AT319","v":45558984.016649105},{"$f":"AU309-AU331-AU319","v":45440363.93477796},{"$f":"AV309-AV331-AV319","v":46195444.413454562},{"$f":"AW309-AW331-AW319","v":46992223.467138939},{"$f":"AX309-AX331-AX319","v":47833357.855763882},{"$f":"AY309-AY331-AY319","v":48721632.608992107},null,null,null,null,"Before Tax Earnings",null,{"$f":"BF309-BF331-BF319","v":-10848728.007898031},{"$f":"BG309-BG331-BG319","v":-21374768.836834449},{"$f":"BH309-BH331-BH319","v":-10328489.782559343},{"$f":"BI309-BI331-BI319","v":-3731182.7169892536},{"$f":"BJ309-BJ331-BJ319","v":-3809058.5455421819},{"$f":"BK309-BK331-BK319","v":1126928.6607093983},{"$f":"BL309-BL331-BL319","v":6067540.8787602205},{"$f":"BM309-BM331-BM319","v":6003552.099872224},{"$f":"BN309-BN331-BN319","v":5944726.2007308006},{"$f":"BO309-BO331-BO319","v":5891351.8756152894},{"$f":"BP309-BP331-BP319","v":5843731.9794642851},{"$f":"BQ309-BQ331-BQ319","v":5802184.3123972546},{"$f":"BR309-BR331-BR319","v":5767042.4417982316},{"$f":"BS309-BS331-BS319","v":5738656.5639154883},{"$f":"BT309-BT331-BT319","v":5717394.4070266094},{"$f":"BU309-BU331-BU319","v":5703642.1783188954},{"$f":"BV309-BV331-BV319","v":5697805.5567406286},{"$f":"BW309-BW331-BW319","v":5700310.7341895504},{"$f":"BX309-BX331-BX319","v":5711605.5075215744},{"$f":"BY309-BY331-BY319","v":5732160.4239850314},null,null,null,null,"Before Tax Earnings",null,{"$f":"CF309-CF331-CF319","v":-625090.68291170523},{"$f":"CG309-CG331-CG319","v":-13324183.776476247},-11015087.20803768,-8850838.9909568653,-6815879.2247449905,-4898362.3162358776,-3093896.2718818709,-1386837.670441458,-808910.60402166843,-450378.97396564856,{"$f":"CP309-CP331-CP319","v":-78540.710004512221},{"$f":"CQ309-CQ331-CQ319","v":307418.33488207683},{"$f":"CR309-CR331-CR319","v":708350.19461645931},1125146.7672642116,1558741.8894475903,2010113.5128365271,2480285.9878667016,2970332.4600906931,3481377.3848376255,4014599.1661395207]
[null,"ITC",null,{"$f":"-C315*0.1","v":14861086.593879983},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,{"$f":"AO300*AO293","v":0},{"$f":"AP300*AP293","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D310*$B$6-D311","v":-19342388.886056714},{"$f":"E310*$B$6-E311","v":-8005887.5597858848},{"$f":"F310*$B$6-F311","v":-4177585.3463293547},-1866887.0326278084,-1832628.6482605578,-89988.151371081127,1653465.6083591785,1690163.9766236572,1727973.3307677004,1767043.9972204398,{"$f":"N310*$B$6-N311","v":1006706.0942557588},{"$f":"O310*$B$6-O311","v":554283.6659127312},939457.92665976158,1235797.1297872069,1469524.6977349648,1543542.2162777709,1620396.6708307739,1903274.8533176167,2189399.9323141067,2276408.4091482898,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF310*$B$6-AF311","v":8651110.3485156484},{"$f":"AG310*$B$6-AG311","v":7648047.2276700363},{"$f":"AH310*$B$6-AH311","v":7899258.263468992},7965531.0179500934,8198919.0037362706,8425417.8703444488,8645665.1520331893,8861248.696953766,8986388.0508133378,8922036.7182841003,{"$f":"AP310*$B$6-AP311","v":9038436.1697043553},{"$f":"AQ310*$B$6-AQ311","v":9160738.0184069574},9289365.2219154835,9424760.3452451173,9567386.6434963122,9542476.4263033718,9701043.3268254586,9868366.9280991759,10045005.149710415,10231542.847888343,null,null,null,null,"Federal Tax",null,{"$f":"BF310*$B$6-BF311","v":-2278232.8816585862},{"$f":"BG310*$B$6-BG311","v":-4488701.4557352345},{"$f":"BH310*$B$6-BH311","v":-2168982.8543374618},-783548.3705677432,-799902.29456385819,236655.01874897364,1274183.5845396463,1260745.9409731671,1248392.5021534681,1237183.8938792108,{"$f":"BP310*$B$6-BP311","v":1227183.7156874998},{"$f":"BQ310*$B$6-BQ311","v":1218458.7056034235},1211078.9127776285,1205117.8784222526,1200652.825475588,1197764.8574469681,1196539.166915532,1197065.2541798055,1199437.1565795306,1203753.6890368566,null,null,null,null,"Federal Tax",null,{"$f":"CF310*$B$6-CF311","v":-131269.04341145809},{"$f":"CG310*$B$6-CG311","v":-2798078.593060012},{"$f":"CH310*$B$6-CH311","v":-2313168.3136879127},-1858676.1881009417,-1431334.6371964479,-1028656.0864095342,-649718.21709519287,-291235.91079270619,-169871.22684455037,-94579.58453278619,{"$f":"CP310*$B$6-CP311","v":-16493.549100947566},{"$f":"CQ310*$B$6-CQ311","v":64557.850325236133},148753.54086945645,236280.82112548442,327335.79678399395,422123.83769567066,520860.05745200731,623769.81661904557,731089.25081590132,843065.82488929934]
[]
[]
[{"$f":"IRR(C315:X315,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(C326:C327)","v":-148610865.93879983},{"$f":"D309-D312-D307","v":30916824.214645147},{"$f":"E309-E312-E307","v":19596750.270124473},15778831.734788168,13472837.103342028,13437942.398328381,11689643.339178886,9935805.6944570653,9884275.4962725863,9827445.4229332134,9765407.0232372526,{"$f":"N309-N312-N307","v":-10947816.285234537},{"$f":"O309-O312-O307","v":10901034.078314081},10516713.287181696,10214962.492261376,9970037.9862776734,9879478.4547189325,9781140.8868947048,9472209.0636105277,9155799.6490206663,9034587.6826252304,{"$f":"C326*-0.3","v":37811327.459441125},null,null,null,null,{"$f":"IRR(AE315:AZ315,0.1)","v":8.0048270088736828E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF294,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-575670740.89539313},{"$f":"AF309-AF312-AF307","v":55387682.915411368},{"$f":"AG309-AG312-AG307","v":56247272.746788412},55839912.117772862,54770341.350839026,54355636.777340591,53935312.706055179,53508769.822388336,53074449.898670785,52718154.542530179,51704406.060286745,{"$f":"AP309-AP312-AP307","v":51332041.568002589},{"$f":"AQ309-AQ312-AQ307","v":50941368.925018296},50531953.636898726,50103333.689706936,49655018.558567509,48527203.928100698,48037907.502177164,47527262.450305887,46994653.087823547,46439429.336903006,{"$f":"AE315*-0.5","v":287835370.44769657},null,null,{"$f":"IRR(BE315:BZ315,0.1)","v":8.8284279543547894E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF294,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$29)","v":-86970288.094495907},{"$f":"BF309-BF312","v":11874343.762567077},{"$f":"BG309-BG312","v":13902942.560491918},11400429.442791127,9831263.3697274327,9662934.9095035028,8440729.3247488141,7216570.1551430039,7042377.0808173409,{"$f":"BN309-BN312","v":6866080.5845412621},{"$f":"BO309-BO312","v":6687599.6299479371},6506848.9123489689,6323738.7057443568,6138174.7008683868,5950057.8338831412,5759284.1053101551,5565744.3887687493,5369324.2290664921,5169903.6291629421,4967356.8255026331,4761552.0511865262,{"$f":"BE315*-0.5","v":43485144.047247954},null,null,{"$f":"IRR(CE315:CZ315,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(CE326:CE327)","v":-374070847.43382651},{"$f":"CF309-CF312","v":27615344.453745585},{"$f":"CG309-CG312","v":30347631.684029873},29925550.419036217,29531280.790445644,29161595.925073363,28814047.537390348,28487751.20618226,28179458.343307748,28105866.195043605,28075964.047194716,28040917.033351209,28000585.47432017,27954820.478794318,27903463.548234224,27846346.160659686,27783289.33233257,27714103.156261809,27638586.316406935,27556525.576399595,27467695.241542805,{"$f":"CY329","v":224442508.46029595}]
[{"$f":"IRR(C316:X316,0.1)","v":0.12578944722912455},"ROE",{"$f":"-C337","v":-16510254.793650215},{"$f":"D315-D319-D322-D332-D311+D307","v":2618819.2308270149},{"$f":"E315-E319-E322-E332-E311+E307","v":2602087.7496114541},{"$f":"F315-F319-F322-F332-F311+F307","v":2579096.2868883414},{"$f":"G315-G319-G322-G332-G311+G307","v":2550057.8990101172},{"$f":"H315-H319-H322-H332-H311+H307","v":2515163.1939964695},{"$f":"I315-I319-I322-I332-I311+I307","v":2474581.3175229123},{"$f":"J315-J319-J322-J332-J311+J307","v":2428460.8554770281},{"$f":"K315-K319-K322-K332-K311+K307","v":2376930.6572925486},{"$f":"L315-L319-L322-L332-L311+L307","v":2320100.5839531757},{"$f":"M315-M319-M322-M332-M311+M307","v":2258062.1842572149},{"$f":"N315-N319-N322-N332-N311+N307","v":158401.31846035272},{"$f":"O315-O319-O322-O332-O311+O307","v":-102258.50496805552},{"$f":"P315-P319-P322-P332-P311+P307","v":-168524.19812746032},{"$f":"Q315-Q319-Q322-Q332-Q311+Q307","v":-243086.28650655458},{"$f":"R315-R319-R322-R332-R311+R307","v":-325733.14496081055},{"$f":"S315-S319-S322-S332-S311+S307","v":-416292.67651955143},{"$f":"T315-T319-T322-T332-T311+T307","v":-514630.24434377917},{"$f":"U315-U319-U322-U332-U311+U307","v":-620646.82433063036},{"$f":"V315-V319-V322-V332-V311+V307","v":-734277.3633942008},{"$f":"W315-W319-W322-W332-W311+W307","v":-855489.32978963666},{"$f":"X315","v":37811327.459441125},null,null,null,null,{"$f":"IRR(AE316:AZ316,0.1)","v":0.10565479658708909},"ROE",{"$f":"-AE337","v":-230268296.35815728},{"$f":"AF315-AF319-AF322-AF332-AF311+AF307","v":26501386.574486256},{"$f":"AG315-AG319-AG322-AG332-AG311+AG307","v":26278361.108585734},{"$f":"AH315-AH319-AH322-AH332-AH311+AH307","v":26039837.284363255},{"$f":"AI315-AI319-AI322-AI332-AI311+AI307","v":25126307.926665157},{"$f":"AJ315-AJ319-AJ322-AJ332-AJ311+AJ307","v":24856097.698119015},{"$f":"AK315-AK319-AK322-AK332-AK311+AK307","v":24569657.155957874},{"$f":"AL315-AL319-AL322-AL332-AL311+AL307","v":24266699.068405733},{"$f":"AM315-AM319-AM322-AM332-AM311+AM307","v":23946913.539067216},{"$f":"AN315-AN319-AN322-AN332-AN311+AN307","v":23609967.317671835},{"$f":"AO315-AO319-AO322-AO332-AO311+AO307","v":22596218.835428409},{"$f":"AP315-AP319-AP322-AP332-AP311+AP307","v":22223854.343144253},{"$f":"AQ315-AQ319-AQ322-AQ332-AQ311+AQ307","v":21833181.700159959},{"$f":"AR315-AR319-AR322-AR332-AR311+AR307","v":21423766.412040386},{"$f":"AS315-AS319-AS322-AS332-AS311+AS307","v":20995146.464848593},{"$f":"AT315-AT319-AT322-AT332-AT311+AT307","v":20546831.333709169},{"$f":"AU315-AU319-AU322-AU332-AU311+AU307","v":19419016.703242354},{"$f":"AV315-AV319-AV322-AV332-AV311+AV307","v":18929720.277318828},{"$f":"AW315-AW319-AW322-AW332-AW311+AW307","v":18419075.225447543},{"$f":"AX315-AX319-AX322-AX332-AX311+AX307","v":17886465.862965208},{"$f":"AY315-AY319-AY322-AY332-AY311+AY307","v":17331242.112044666},{"$f":"AZ315","v":287835370.44769657},null,null,{"$f":"IRR(BE316:BZ316,0.1)","v":0.25681124136241706},"ROE",{"$f":"-BE337","v":-10767463.305555318},{"$f":"BF315-BF319-BF322-BF332-BF311","v":3325540.021592895},{"$f":"BG315-BG319-BG322-BG332-BG311","v":3162487.5595364384},{"$f":"BH315-BH319-BH322-BH332-BH311","v":2997735.7858156976},{"$f":"BI315-BI319-BI322-BI332-BI311","v":2831226.519140034},{"$f":"BJ315-BJ319-BJ322-BJ332-BJ311","v":2662898.058916104},{"$f":"BK315-BK319-BK322-BK332-BK311","v":2492685.0789524373},{"$f":"BL315-BL319-BL322-BL332-BL311","v":2320518.5141376499},{"$f":"BM315-BM319-BM322-BM332-BM311","v":2146325.4398119873},{"$f":"BN315-BN319-BN322-BN332-BN311","v":1970028.9435359081},{"$f":"BO315-BO319-BO322-BO332-BO311","v":1791547.9889425831},{"$f":"BP315-BP319-BP322-BP332-BP311","v":1610797.2713436149},{"$f":"BQ315-BQ319-BQ322-BQ332-BQ311","v":1427687.0647390028},{"$f":"BR315-BR319-BR322-BR332-BR311","v":1242123.0598630328},{"$f":"BS315-BS319-BS322-BS332-BS311","v":1054006.1928777872},{"$f":"BT315-BT319-BT322-BT332-BT311","v":863232.46430480108},{"$f":"BU315-BU319-BU322-BU332-BU311","v":669692.74776339484},{"$f":"BV315-BV319-BV322-BV332-BV311","v":473272.58806113759},{"$f":"BW315-BW319-BW322-BW332-BW311","v":273851.98815758806},{"$f":"BX315-BX319-BX322-BX332-BX311","v":71305.184497279115},{"$f":"BY315-BY319-BY322-BY332-BY311","v":-134499.58981882781},{"$f":"BZ315","v":43485144.047247954},null,null,{"$f":"IRR(CE316:CZ316,0.1)","v":0.1536250422465486},"ROE",{"$f":"-CE337","v":-49699444.63933178},{"$f":"CF315-CF319-CF322-CF332-CF311+CF307","v":6349088.7501435522},{"$f":"CG315-CG319-CG322-CG332-CG311+CG307","v":6356307.2639571577},6359207.8887330713,6357712.6499480177,6351736.8695356455,6341188.9083057642,6325969.8938236469,6305973.4330663858,6281085.3091381267,6251183.1612892374,{"$f":"CP315-CP319-CP322-CP332-CP311+CP307","v":6216136.1474457309},{"$f":"CQ315-CQ319-CQ322-CQ332-CQ311+CQ307","v":6175804.5884146933},6130039.5928888377,6078682.6623287462,6021565.2747542076,5958508.4464270938,5889322.270356331,5813805.4305014554,5731744.6904941164,5642914.355637325,{"$f":"CZ315","v":224442508.46029595}]
[]
[]
[null,"Interest",null,{"$f":"C323*$B$7","v":4677905.5248675607},4536433.5591619378,4387887.9951710319,4231915.1529805819,4068143.6686806092,3896183.6101656379,3715625.5487249182,3526039.5842121625,3326974.3214737689,3117955.7955984552,3818427.6559545845,3514845.1881315704,3196083.5969174057,2861383.9261425324,2509949.2718289155,2140942.8847996178,1753486.1784188554,1346656.6367190548,919485.61793426424,470956.04821023415,null,null,null,null,null,null,"Interest",null,{"$f":"AE323*$B$7","v":17270122.226861794},16747829.049622029,16199421.213520277,15623592.985613436,15018973.346311254,14384122.725043962,13717529.572713308,13017606.762766119,12282687.812321572,11511022.914354796,10700774.771489682,9850014.2214813121,8956715.6439725235,8018752.137588297,7033890.455884859,5999785.6900962489,4913975.686018208,3773875.1817362653,2576769.6522402251,1319808.8462693829,null,null,null,null,"Interest",null,{"$f":"BE323*$B$7","v":3050781.2699073404},2958517.7513524396,2861641.0568697937,2759920.5276630158,2653113.971995899,2540967.0885454263,2423212.8609224297,2299570.9219182837,2169746.8859639298,2033431.6482118585,1890300.6485721839,1740013.0989505255,1582211.171847784,1416519.1483899057,1242542.5237591329,1059867.067896822,868057.83924139536,666658.14915319742,455188.47456058953,233145.31623835131,null,null,null,null,"Interest",null,{"$f":"CE323*$B$7","v":14081509.314477338},{"$f":"CF323*$B$7","v":13869562.391198171},{"$f":"CG323*$B$7","v":13647018.121755047},{"$f":"CH323*$B$7","v":13413346.638839766},{"$f":"CI323*$B$7","v":13167991.58177872},{"$f":"CJ323*$B$7","v":12910368.771864623},{"$f":"CK323*$B$7","v":12639864.821454823},{"$f":"CL323*$B$7","v":12355835.673524531},{"$f":"CM323*$B$7","v":12057605.068197725},{"$f":"CN323*$B$7","v":11744462.932604579},{"$f":"CO323*$B$7","v":11415663.690231776},{"$f":"CP323*$B$7","v":11070424.485740332},{"$f":"CQ323*$B$7","v":10707923.321024315},{"$f":"CR323*$B$7","v":10327297.098072499},{"$f":"CS323*$B$7","v":9927639.5639730915},{"$f":"CT323*$B$7","v":9507999.1531687137},{"$f":"CU323*$B$7","v":9067376.721824117},{"$f":"CV323*$B$7","v":8604723.1689122897},{"$f":"CW323*$B$7","v":8118936.9383548722},{"$f":"CX323*$B$7","v":7608861.3962695841}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C336)","v":7507344.8389800377},{"$f":"-PMT($B$7,20,$C336)","v":7507344.8389800377},7507344.8389800377,7507344.8389800377,7507344.8389800377,7507344.8389800377,7507344.8389800377,7507344.8389800377,7507344.8389800377,7507344.8389800377,{"$f":"-PMT($B$7,20,$C336)","v":7507344.8389800377},{"$f":"-PMT($B$7,20,$C336)","v":7507344.8389800377},7507344.8389800377,7507344.8389800377,7507344.8389800377,7507344.8389800377,7507344.8389800377,7507344.8389800377,7507344.8389800377,7507344.8389800377,null,null,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE336)","v":27715985.771657068},{"$f":"-PMT($B$7,20,$AE336)","v":27715985.771657068},27715985.771657068,27715985.771657068,27715985.771657068,27715985.771657068,27715985.771657068,27715985.771657068,27715985.771657068,27715985.771657068,27715985.771657068,27715985.771657068,27715985.771657068,27715985.771657068,27715985.771657068,27715985.771657068,27715985.771657068,27715985.771657068,27715985.771657068,27715985.771657068,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE336)","v":4896051.641005354},{"$f":"-PMT($B$7,20,$BE336)","v":4896051.641005354},4896051.641005354,4896051.641005354,4896051.641005354,4896051.641005354,4896051.641005354,4896051.641005354,4896051.641005354,4896051.641005354,4896051.641005354,4896051.641005354,4896051.641005354,4896051.641005354,4896051.641005354,4896051.641005354,4896051.641005354,4896051.641005354,4896051.641005354,4896051.641005354,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$CE336)","v":18320447.780060649},{"$f":"-PMT($B$7,30,$CE336)","v":18320447.780060649},18320447.780060649,18320447.780060649,18320447.780060649,18320447.780060649,18320447.780060649,18320447.780060649,18320447.780060649,18320447.780060649,18320447.780060649,18320447.780060649,18320447.780060649,18320447.780060649,18320447.780060649,18320447.780060649,18320447.780060649,18320447.780060649,18320447.780060649,18320447.780060649]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N307)*$A336","v":2382732.1734348289},{"$f":"-PMT($B$7,10,$N307)*$A336","v":2382732.1734348289},2382732.1734348289,2382732.1734348289,2382732.1734348289,2382732.1734348289,2382732.1734348289,2382732.1734348289,2382732.1734348289,2382732.1734348289]
[null,"Sinking Fund",null,{"$f":"D321+D320-D319","v":2829439.314112477},{"$f":"E321+E320-E319","v":2970911.2798180999},{"$f":"F321+F320-F319","v":3119456.8438090058},{"$f":"G321+G320-G319","v":3275429.6859994559},{"$f":"H321+H320-H319","v":3439201.1702994285},{"$f":"I321+I320-I319","v":3611161.2288143998},{"$f":"J321+J320-J319","v":3791719.2902551196},{"$f":"K321+K320-K319","v":3981305.2547678752},{"$f":"L321+L320-L319","v":4180370.5175062688},{"$f":"M321+M320-M319","v":4389389.0433815829},{"$f":"N321+N320-N319","v":6071649.3564602826},{"$f":"O321+O320-O319","v":6375231.8242832962},{"$f":"P321+P320-P319","v":6693993.4154974613},{"$f":"Q321+Q320-Q319","v":7028693.0862723347},{"$f":"R321+R320-R319","v":7380127.7405859511},{"$f":"S321+S320-S319","v":7749134.1276152488},{"$f":"T321+T320-T319","v":8136590.8339960119},{"$f":"U321+U320-U319","v":8543420.3756958116},{"$f":"V321+V320-V319","v":8970591.3944806028},{"$f":"W321+W320-W319","v":9419120.9642046336},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF320-AF319","v":10445863.544795275},{"$f":"AG320-AG319","v":10968156.722035039},11516564.558136791,12092392.786043633,12697012.425345814,13331863.046613107,13998456.19894376,14698379.008890949,15433297.959335497,16204962.857302273,17015211.000167385,17865971.550175756,18759270.127684545,19697233.634068772,20682095.315772209,21716200.08156082,22802010.085638858,23942110.589920804,25139216.119416844,26396176.925387684,null,null,null,null,"Sinking Fund",null,{"$f":"BF320-BF319","v":1845270.3710980136},{"$f":"BG320-BG319","v":1937533.8896529144},2034410.5841355603,2136131.1133423382,2242937.669009455,2355084.5524599277,2472838.7800829243,2596480.7190870703,2726304.7550414242,2862619.9927934958,3005750.9924331699,3156038.5420548283,3313840.46915757,3479532.4926154483,3653509.1172462208,3836184.573108532,4027993.8017639588,4229393.4918521568,4440863.1664447645,4662906.3247670028,null,null,null,null,"Sinking Fund",null,{"$f":"CF321+CF320-CF319","v":4238938.4655833114},{"$f":"CG321+CG320-CG319","v":4450885.3888624776},4673429.6583056021,4907101.1412208825,5152456.1982819289,5410079.0081960261,5680582.9586058259,5964612.1065361183,6262842.7118629236,6575984.8474560697,{"$f":"CP321+CP320-CP319","v":6904784.0898288731},{"$f":"CQ321+CQ320-CQ319","v":7250023.294320317},7612524.4590363335,7993150.6819881499,8392808.2160875574,8812448.6268919352,9253071.0582365319,9715724.6111483593,10201510.841705777,10711586.383791065]
[null,"Mortgage Balance",{"$f":"C336","v":93558110.497351214},{"$f":"C323-D322","v":90728671.183238745},{"$f":"D323-E322","v":87757759.903420642},{"$f":"E323-F322","v":84638303.059611633},{"$f":"F323-G322","v":81362873.37361218},{"$f":"G323-H322","v":77923672.203312755},{"$f":"H323-I322","v":74312510.974498361},{"$f":"I323-J322","v":70520791.684243247},{"$f":"J323-K322","v":66539486.429475375},{"$f":"K323-L322","v":62359115.911969103},{"$f":"(N307*$A$54)+L323-M322","v":76368553.11909169},{"$f":"M323-N322","v":70296903.762631401},{"$f":"N323-O322","v":63921671.938348107},{"$f":"O323-P322","v":57227678.522850648},{"$f":"P323-Q322","v":50198985.436578311},{"$f":"Q323-R322","v":42818857.695992358},{"$f":"R323-S322","v":35069723.568377107},{"$f":"S323-T322","v":26933132.734381095},{"$f":"T323-U322","v":18389712.358685285},{"$f":"U323-V322","v":9419120.964204682},{"$f":"V323-W322","v":4.8428773880004883E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE336","v":345402444.53723586},{"$f":"AE323-AF322","v":334956580.99244058},{"$f":"AF323-AG322","v":323988424.27040553},{"$f":"AG323-AH322","v":312471859.71226871},{"$f":"AH323-AI322","v":300379466.92622507},{"$f":"AI323-AJ322","v":287682454.50087923},{"$f":"AJ323-AK322","v":274350591.45426613},{"$f":"AK323-AL322","v":260352135.25532237},{"$f":"AL323-AM322","v":245653756.24643141},{"$f":"AM323-AN322","v":230220458.2870959},{"$f":"(AP307*$A$54)+AN323-AO322","v":214015495.42979363},{"$f":"AO323-AP322","v":197000284.42962623},{"$f":"AP323-AQ322","v":179134312.87945047},{"$f":"AQ323-AR322","v":160375042.75176594},{"$f":"AR323-AS322","v":140677809.11769718},{"$f":"AS323-AT322","v":119995713.80192497},{"$f":"AT323-AU322","v":98279513.720364153},{"$f":"AU323-AV322","v":75477503.634725302},{"$f":"AV323-AW322","v":51535393.044804499},{"$f":"AW323-AX322","v":26396176.925387654},{"$f":"AX323-AY322","v":-2.9802322387695313E-8},null,null,null,null,"Mortgage Balance",{"$f":"BE336","v":61015625.398146801},{"$f":"BE323-BF322","v":59170355.027048789},{"$f":"BF323-BG322","v":57232821.137395874},{"$f":"BG323-BH322","v":55198410.553260311},{"$f":"BH323-BI322","v":53062279.439917974},{"$f":"BI323-BJ322","v":50819341.77090852},{"$f":"BJ323-BK322","v":48464257.218448594},{"$f":"BK323-BL322","v":45991418.438365668},{"$f":"BL323-BM322","v":43394937.719278596},{"$f":"BM323-BN322","v":40668632.964237168},{"$f":"(BP307*$A$54)+BN323-BO322","v":37806012.971443675},{"$f":"BO323-BP322","v":34800261.979010507},{"$f":"BP323-BQ322","v":31644223.436955679},{"$f":"BQ323-BR322","v":28330382.96779811},{"$f":"BR323-BS322","v":24850850.47518266},{"$f":"BS323-BT322","v":21197341.357936438},{"$f":"BT323-BU322","v":17361156.784827907},{"$f":"BU323-BV322","v":13333162.983063947},{"$f":"BV323-BW322","v":9103769.4912117906},{"$f":"BW323-BX322","v":4662906.3247670261},{"$f":"BX323-BY322","v":2.3283064365386963E-8},null,null,null,null,"Mortgage Balance",{"$f":"CE336","v":281630186.28954673},{"$f":"CE323-CF322","v":277391247.8239634},{"$f":"CF323-CG322","v":272940362.43510091},{"$f":"CG323-CH322","v":268266932.7767953},{"$f":"CH323-CI322","v":263359831.6355744},{"$f":"CI323-CJ322","v":258207375.43729246},{"$f":"CJ323-CK322","v":252797296.42909643},{"$f":"CK323-CL322","v":247116713.4704906},{"$f":"CL323-CM322","v":241152101.36395448},{"$f":"CM323-CN322","v":234889258.65209156},{"$f":"CN323-CO322","v":228313273.80463549},{"$f":"CO323-CP322","v":221408489.71480662},{"$f":"CP323-CQ322","v":214158466.4204863},{"$f":"CQ323-CR322","v":206545941.96144998},{"$f":"CR323-CS322","v":198552791.27946183},{"$f":"CS323-CT322","v":190159983.06337428},{"$f":"CT323-CU322","v":181347534.43648234},{"$f":"CU323-CV322","v":172094463.3782458},{"$f":"CV323-CW322","v":162378738.76709744},{"$f":"CW323-CX322","v":152177227.92539167},{"$f":"CX323-CY322","v":141465641.54160061}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D294,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-126037758.19813709},{"$f":"-($C326)/20","v":6301887.9099068549},{"$f":"-($C326)/20","v":6301887.9099068549},6301887.9099068549,6301887.9099068549,6301887.9099068549,6301887.9099068549,6301887.9099068549,6301887.9099068549,6301887.9099068549,6301887.9099068549,6301887.9099068549,6301887.9099068549,6301887.9099068549,6301887.9099068549,6301887.9099068549,6301887.9099068549,6301887.9099068549,6301887.9099068549,6301887.9099068549,6301887.9099068549]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D294,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.9","v":-22573107.740662739},{"$f":"-($C327)/10","v":2257310.7740662741},{"$f":"-($C327)/10","v":2257310.7740662741},2257310.7740662741,2257310.7740662741,2257310.7740662741,2257310.7740662741,2257310.7740662741,2257310.7740662741,2257310.7740662741,2257310.7740662741,{"$f":"$N307/10","v":2164567.7941769613},2164567.7941769613,2164567.7941769613,2164567.7941769613,2164567.7941769613,2164567.7941769613,2164567.7941769613,2164567.7941769613,2164567.7941769613,2164567.7941769613,null,null,null,null,null,null,"Depr",null,{"$f":"-($AE315)/40","v":14391768.522384828},{"$f":"-($AE315)/40","v":14391768.522384828},14391768.522384828,14391768.522384828,14391768.522384828,14391768.522384828,14391768.522384828,14391768.522384828,14391768.522384828,14391768.522384828,14391768.522384828,14391768.522384828,14391768.522384828,14391768.522384828,14391768.522384828,14391768.522384828,14391768.522384828,14391768.522384828,14391768.522384828,14391768.522384828,null,null,null,null,"Depr",null,{"$f":"-($BE315)/25","v":3478811.5237798365},{"$f":"-($BE315)/25","v":3478811.5237798365},3478811.5237798365,3478811.5237798365,3478811.5237798365,3478811.5237798365,3478811.5237798365,3478811.5237798365,3478811.5237798365,3478811.5237798365,3478811.5237798365,3478811.5237798365,3478811.5237798365,3478811.5237798365,3478811.5237798365,3478811.5237798365,3478811.5237798365,3478811.5237798365,3478811.5237798365,3478811.5237798365,null,null,null,null,"Depr",{"$f":"-((HLOOKUP(CF294,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$211)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-374070847.43382651},{"$f":"-($CE327)/50","v":7481416.9486765303},{"$f":"-($CE327)/50","v":7481416.9486765303},7481416.9486765303,7481416.9486765303,7481416.9486765303,7481416.9486765303,7481416.9486765303,7481416.9486765303,7481416.9486765303,7481416.9486765303,7481416.9486765303,7481416.9486765303,7481416.9486765303,7481416.9486765303,7481416.9486765303,7481416.9486765303,7481416.9486765303,7481416.9486765303,7481416.9486765303,7481416.9486765303]
[null,"Accum Depreciation",null,{"$f":"SUM($D326:D327)","v":8559198.6839731298},{"$f":"SUM($D326:E327)","v":17118397.367946256},{"$f":"SUM($D326:F327)","v":25677596.051919382},{"$f":"SUM($D326:G327)","v":34236794.735892512},{"$f":"SUM($D326:H327)","v":42795993.41986566},{"$f":"SUM($D326:I327)","v":51355192.103838794},{"$f":"SUM($D326:J327)","v":59914390.787811927},{"$f":"SUM($D326:K327)","v":68473589.471785054},{"$f":"SUM($D326:L327)","v":77032788.155758157},{"$f":"SUM($D326:M327)","v":85591986.839731261},{"$f":"SUM($D326:N327)","v":94058442.543815076},{"$f":"SUM($D326:O327)","v":102524898.24789889},{"$f":"SUM($D326:P327)","v":110991353.95198271},{"$f":"SUM($D326:Q327)","v":119457809.65606652},{"$f":"SUM($D326:R327)","v":127924265.36015034},{"$f":"SUM($D326:S327)","v":136390721.06423414},{"$f":"SUM($D326:T327)","v":144857176.76831797},{"$f":"SUM($D326:U327)","v":153323632.4724018},{"$f":"SUM($D326:V327)","v":161790088.1764856},{"$f":"SUM($D326:W327)","v":170256543.88056943},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE327:AF327)","v":14391768.522384828},{"$f":"SUM($AE327:AG327)","v":28783537.044769656},{"$f":"SUM($AE327:AH327)","v":43175305.567154482},{"$f":"SUM($AE327:AI327)","v":57567074.089539312},{"$f":"SUM($AE327:AJ327)","v":71958842.611924142},{"$f":"SUM($AE327:AK327)","v":86350611.134308964},{"$f":"SUM($AE327:AL327)","v":100742379.65669379},{"$f":"SUM($AE327:AM327)","v":115134148.17907861},{"$f":"SUM($AE327:AN327)","v":129525916.70146343},{"$f":"SUM($AE327:AO327)","v":143917685.22384825},{"$f":"SUM($AE327:AP327)","v":158309453.74623308},{"$f":"SUM($AE327:AQ327)","v":172701222.2686179},{"$f":"SUM($AE327:AR327)","v":187092990.79100272},{"$f":"SUM($AE327:AS327)","v":201484759.31338754},{"$f":"SUM($AE327:AT327)","v":215876527.83577237},{"$f":"SUM($AE327:AU327)","v":230268296.35815719},{"$f":"SUM($AE327:AV327)","v":244660064.88054201},{"$f":"SUM($AE327:AW327)","v":259051833.40292683},{"$f":"SUM($AE327:AX327)","v":273443601.92531168},{"$f":"SUM($AE327:AY327)","v":287835370.44769651},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BE327:BF327)","v":3478811.5237798365},{"$f":"SUM($BE327:BG327)","v":6957623.047559673},{"$f":"SUM($BE327:BH327)","v":10436434.57133951},{"$f":"SUM($BE327:BI327)","v":13915246.095119346},{"$f":"SUM($BE327:BJ327)","v":17394057.618899181},{"$f":"SUM($BE327:BK327)","v":20872869.142679017},{"$f":"SUM($BE327:BL327)","v":24351680.666458853},{"$f":"SUM($BE327:BM327)","v":27830492.190238688},{"$f":"SUM($BE327:BN327)","v":31309303.714018524},{"$f":"SUM($BE327:BO327)","v":34788115.237798363},{"$f":"SUM($BE327:BP327)","v":38266926.761578202},{"$f":"SUM($BE327:BQ327)","v":41745738.285358042},{"$f":"SUM($BE327:BR327)","v":45224549.809137881},{"$f":"SUM($BE327:BS327)","v":48703361.33291772},{"$f":"SUM($BE327:BT327)","v":52182172.856697559},{"$f":"SUM($BE327:BU327)","v":55660984.380477399},{"$f":"SUM($BE327:BV327)","v":59139795.904257238},{"$f":"SUM($BE327:BW327)","v":62618607.428037077},{"$f":"SUM($BE327:BX327)","v":66097418.951816916},{"$f":"SUM($BE327:BY327)","v":69576230.475596756},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CF327:CF327)","v":7481416.9486765303},{"$f":"SUM($CF327:CG327)","v":14962833.897353061},{"$f":"SUM($CF327:CH327)","v":22444250.846029591},{"$f":"SUM($CF327:CI327)","v":29925667.794706121},{"$f":"SUM($CF327:CJ327)","v":37407084.743382648},{"$f":"SUM($CF327:CK327)","v":44888501.692059174},{"$f":"SUM($CF327:CL327)","v":52369918.640735701},{"$f":"SUM($CF327:CM327)","v":59851335.589412227},{"$f":"SUM($CF327:CN327)","v":67332752.538088754},{"$f":"SUM($CF327:CO327)","v":74814169.48676528},{"$f":"SUM($CF327:CP327)","v":82295586.435441807},{"$f":"SUM($CF327:CQ327)","v":89777003.384118333},{"$f":"SUM($CF327:CR327)","v":97258420.33279486},{"$f":"SUM($CF327:CS327)","v":104739837.28147139},{"$f":"SUM($CF327:CT327)","v":112221254.23014791},{"$f":"SUM($CF327:CU327)","v":119702671.17882444},{"$f":"SUM($CF327:CV327)","v":127184088.12750097},{"$f":"SUM($CF327:CW327)","v":134665505.07617751},{"$f":"SUM($CF327:CX327)","v":142146922.02485403},{"$f":"SUM($CF327:CY327)","v":149628338.97353056}]
[null,"End Year Book Value",null,{"$f":"-$C315-D328","v":140051667.25482669},{"$f":"-$C315-E328","v":131492468.57085358},122933269.88688044,114374071.20290732,105814872.51893416,97255673.834961027,88696475.150987893,80137276.467014775,71578077.783041671,{"$f":"-$C315-M328+$N307","v":84664557.040838182},{"$f":"-$C315-N328+$N307","v":76198101.336754367},{"$f":"-$C315-O328+$N307","v":67731645.632670552},{"$f":"-$C315-P328+$N307","v":59265189.928586736},{"$f":"-$C315-Q328+$N307","v":50798734.224502921},{"$f":"-$C315-R328+$N307","v":42332278.520419106},{"$f":"-$C315-S328+$N307","v":33865822.816335306},{"$f":"-$C315-T328+$N307","v":25399367.112251472},{"$f":"-$C315-U328+$N307","v":16932911.408167642},{"$f":"-$C315-V328+$N307","v":8466455.7040838413},{"$f":"-$C315-W328+$N307","v":0},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE315-AF328","v":561278972.37300825},{"$f":"-$AE315-AG328","v":546887203.85062349},{"$f":"-$AE315-AH328","v":532495435.32823867},{"$f":"-$AE315-AI328","v":518103666.80585384},{"$f":"-$AE315-AJ328","v":503711898.28346896},{"$f":"-$AE315-AK328","v":489320129.7610842},{"$f":"-$AE315-AL328","v":474928361.23869932},{"$f":"-$AE315-AM328","v":460536592.71631455},{"$f":"-$AE315-AN328","v":446144824.19392967},{"$f":"-$AE315-AO328","v":431753055.67154491},{"$f":"-$AE315-AP328","v":417361287.14916003},{"$f":"-$AE315-AQ328","v":402969518.62677526},{"$f":"-$AE315-AR328","v":388577750.10439038},{"$f":"-$AE315-AS328","v":374185981.58200562},{"$f":"-$AE315-AT328","v":359794213.05962074},{"$f":"-$AE315-AU328","v":345402444.53723598},{"$f":"-$AE315-AV328","v":331010676.01485109},{"$f":"-$AE315-AW328","v":316618907.49246633},{"$f":"-$AE315-AX328","v":302227138.97008145},{"$f":"-$AE315-AY328","v":287835370.44769663},null,null,null,null,"End Year Book Value",null,{"$f":"-$BE315-BF328","v":83491476.570716068},{"$f":"-$BE315-BG328","v":80012665.046936229},{"$f":"-$BE315-BH328","v":76533853.523156404},{"$f":"-$BE315-BI328","v":73055041.999376565},{"$f":"-$BE315-BJ328","v":69576230.475596726},{"$f":"-$BE315-BK328","v":66097418.951816887},{"$f":"-$BE315-BL328","v":62618607.428037055},{"$f":"-$BE315-BM328","v":59139795.904257223},{"$f":"-$BE315-BN328","v":55660984.380477384},{"$f":"-$BE315-BO328","v":52182172.856697544},{"$f":"-$BE315-BP328","v":48703361.332917705},{"$f":"-$BE315-BQ328","v":45224549.809137866},{"$f":"-$BE315-BR328","v":41745738.285358027},{"$f":"-$BE315-BS328","v":38266926.761578187},{"$f":"-$BE315-BT328","v":34788115.237798348},{"$f":"-$BE315-BU328","v":31309303.714018509},{"$f":"-$BE315-BV328","v":27830492.19023867},{"$f":"-$BE315-BW328","v":24351680.66645883},{"$f":"-$BE315-BX328","v":20872869.142678991},{"$f":"-$BE315-BY328","v":17394057.618899152},null,null,null,null,"End Year Book Value",null,{"$f":"-$CE327-CF328","v":366589430.48514998},{"$f":"-$CE327-CG328","v":359108013.53647345},{"$f":"-$CE327-CH328","v":351626596.58779693},{"$f":"-$CE327-CI328","v":344145179.6391204},{"$f":"-$CE327-CJ328","v":336663762.69044387},{"$f":"-$CE327-CK328","v":329182345.74176735},{"$f":"-$CE327-CL328","v":321700928.79309082},{"$f":"-$CE327-CM328","v":314219511.84441429},{"$f":"-$CE327-CN328","v":306738094.89573777},{"$f":"-$CE327-CO328","v":299256677.94706124},{"$f":"-$CE327-CP328","v":291775260.99838471},{"$f":"-$CE327-CQ328","v":284293844.04970819},{"$f":"-$CE327-CR328","v":276812427.10103166},{"$f":"-$CE327-CS328","v":269331010.15235513},{"$f":"-$CE327-CT328","v":261849593.20367861},{"$f":"-$CE327-CU328","v":254368176.25500208},{"$f":"-$CE327-CV328","v":246886759.30632555},{"$f":"-$CE327-CW328","v":239405342.357649},{"$f":"-$CE327-CX328","v":231923925.40897247},{"$f":"-$CE327-CY328","v":224442508.46029595}]
[null,"Prop. Tax Value",{"$f":"-C315","v":148610865.93879983},{"$f":"C330/(($C330/$X330)^(1/21))","v":139233723.98241737},{"$f":"D330/(($C330/$X330)^(1/21))","v":130448266.83127898},{"$f":"E330/(($C330/$X330)^(1/21))","v":122217159.98513018},{"$f":"F330/(($C330/$X330)^(1/21))","v":114505424.6995123},{"$f":"G330/(($C330/$X330)^(1/21))","v":107280289.3408006},{"$f":"H330/(($C330/$X330)^(1/21))","v":100511050.1205356},{"$f":"I330/(($C330/$X330)^(1/21))","v":94168940.617227331},{"$f":"J330/(($C330/$X330)^(1/21))","v":88227009.53115496},{"$f":"K330/(($C330/$X330)^(1/21))","v":82660006.15267086},{"$f":"L330/(($C330/$X330)^(1/21))","v":77444273.057297841},{"$f":"(M330+$N307)/(($C330/($X330+$N307))^(1/21))","v":94860299.833633557},{"$f":"N330/(($N330/$X330)^(1/11))","v":87250859.547807291},{"$f":"O330/(($N330/$X330)^(1/11))","v":80251828.269385681},73814240.615590855,67893059.076073945,62446858.929463357,57437538.435067378,52830052.272225529,48592166.362444282,44694232.359047279,{"$f":"X315","v":37811327.459441125},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE315","v":575670740.89539313},{"$f":"AE330/(($AE330/$AZ330)^(1/21))","v":556979735.78268611},{"$f":"AF330/(($AE330/$AZ330)^(1/21))","v":538895594.36358953},521398612.85329348,504469727.21383709,488090492.38266623,472243062.17560303,456910169.84232992,442075109.25320286,427721716.69689506,413834353.26903898,400397887.83267772,387397680.53196037,374819566.84111798,362649842.13134158,350875246.73874545,339482951.51714772,328460543.85992599,317796014.1757189,307477742.8032372,297494487.35092783,{"$f":"AZ315","v":287835370.44769657},null,null,null,"Prop. Tax Value",{"$f":"-BE315","v":86970288.094495907},{"$f":"BE330/(($BE330/$BZ330)^(1/21))","v":84146517.518802866},{"$f":"BF330/(($BE330/$BZ330)^(1/21))","v":81414429.751559138},78771048.015034452,76213492.182177141,73738975.638538554,71344802.246085122,69028363.405590072,66787135.214404084,64618675.716508016,62520622.241851605,60490688.83207906,58526663.749836765,56626407.068949342,54787848.342838429,53008984.348643713,51287876.904588386,49622650.75821083,48011491.543161668,46452643.802339993,44944409.075214848,{"$f":"BZ315","v":43485144.047247954},null,null,null,"Prop. Tax Value",{"$f":"-CE315","v":374070847.43382651},{"$f":"CE330/(($CE330/$CZ330)^(1/21))","v":365081341.22024393},{"$f":"CF330/(($CE330/$CZ330)^(1/21))","v":356307866.86939114},347745232.798482,339388372.18656629,331232339.97630829,323272309.94781679,315503571.86279625,307921528.67732769,300521693.82163143,293299688.54520094,286251239.32573771,279372175.34035289,272658425.99754035,266106018.52846026,259711075.63610753,253469813.20097482,247378538.04185179,241433645.73043585,235631618.45846143,229969022.95608521,{"$f":"CZ315","v":224442508.46029595}]
[null,"Tax Dep",null,{"$f":"($C315*0.95)*-D$4","v":28236064.528371967},{"$f":"($C315*0.95)*-E$4","v":45177703.245395146},27106621.947237089,16263973.168342251,16263973.168342251,8131986.5841711257,null,null,null,null,{"$f":"($N307)*D$6","v":3092301.5507612065},5301026.5279393783,3786478.442353758,2704627.458824113,1931876.7563029376,1931876.7563029376,1931876.7563029376,965613.69298234233,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($C315)*-D$5","v":5572907.4727049936},{"$f":"($C315)*-E$5","v":10728218.412121961},{"$f":"($C315)*-F$5","v":9924233.6273930538},{"$f":"($C315)*-G$5","v":9181179.2976990528},{"$f":"($C315)*-H$5","v":8493110.9884024095},{"$f":"($C315)*-I$5","v":7855570.3735249583},{"$f":"($C315)*-J$5","v":7267071.3444073116},{"$f":"($C315)*-K$5","v":6721669.4664119165},{"$f":"($C315)*-L$5","v":6629530.7295298595},{"$f":"($C315)*-M$5","v":6629530.7295298595},{"$f":"($C315)*-N$5","v":6629530.7295298595},{"$f":"($C315)*-O$5","v":6629530.7295298595},{"$f":"($C315)*-P$5","v":6629530.7295298595},{"$f":"($C315)*-Q$5","v":6629530.7295298595},{"$f":"($C315)*-R$5","v":6629530.7295298595},{"$f":"($C315)*-S$5","v":6629530.7295298595},{"$f":"($C315)*-T$5","v":6629530.7295298595},{"$f":"($C315)*-U$5","v":6629530.7295298595},{"$f":"($C315)*-V$5","v":6629530.7295298595},{"$f":"($C315)*-W$5","v":6629530.7295298595},null,null,null,null,"Tax Dep",null,{"$f":"($BE315)*-D$4","v":17394057.618899181},{"$f":"($BE315)*-E$4","v":27830492.190238692},{"$f":"($BE315)*-F$4","v":16698295.314143214},{"$f":"($BE315)*-G$4","v":10018977.188485928},{"$f":"($BE315)*-H$4","v":10018977.188485928},{"$f":"($BE315)*-I$4","v":5009488.5942429639},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($CE315)*-D$5","v":14027656.778768493},{"$f":"($CE315)*-E$5","v":27004174.476247936},{"$f":"($CE315)*-F$5","v":24980451.191630937},{"$f":"($CE315)*-G$5","v":23110096.954461802},{"$f":"($CE315)*-H$5","v":21378148.930843186},{"$f":"($CE315)*-I$5","v":19773384.995352067},{"$f":"($CE315)*-J$5","v":18292064.439514115},{"$f":"($CE315)*-K$5","v":16919224.429431971},{"$f":"($CE315)*-L$5","v":16687300.504022999},{"$f":"($CE315)*-M$5","v":16687300.504022999},{"$f":"($CE315)*-N$5","v":16687300.504022999},{"$f":"($CE315)*-O$5","v":16687300.504022999},{"$f":"($CE315)*-P$5","v":16687300.504022999},{"$f":"($CE315)*-Q$5","v":16687300.504022999},{"$f":"($CE315)*-R$5","v":16687300.504022999},{"$f":"($CE315)*-S$5","v":16687300.504022999},{"$f":"($CE315)*-T$5","v":16687300.504022999},{"$f":"($CE315)*-U$5","v":16687300.504022999},{"$f":"($CE315)*-V$5","v":16687300.504022999},{"$f":"($CE315)*-W$5","v":16687300.504022999},{"$f":"($CE315)*-X$5","v":8338039.1892999932}]
[null,"After Tax Dep. Value",null,{"$f":"D331*$B$6","v":5929573.5509581128},{"$f":"E331*$B$6","v":9487317.6815329809},5692390.6089197882,3415434.3653518725,3415434.3653518725,1707717.1826759363,null,null,null,null,{"$f":"N331*$B$6","v":649383.32565985341},{"$f":"O331*$B$6","v":1113215.5708672693},{"$f":"P331*$B$6","v":795160.47289428918},{"$f":"Q331*$B$6","v":567971.76635306375},{"$f":"R331*$B$6","v":405694.11882361688},{"$f":"S331*$B$6","v":405694.11882361688},{"$f":"T331*$B$6","v":405694.11882361688},{"$f":"U331*$B$6","v":202778.87552629187},null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF331*$B$6","v":1170310.5692680485},{"$f":"AG331*$B$6","v":2252925.8665456115},{"$f":"AH331*$B$6","v":2084089.0617525412},{"$f":"AI331*$B$6","v":1928047.6525168009},{"$f":"AJ331*$B$6","v":1783553.3075645058},{"$f":"AK331*$B$6","v":1649669.7784402412},{"$f":"AL331*$B$6","v":1526084.9823255355},{"$f":"AM331*$B$6","v":1411550.5879465025},{"$f":"AN331*$B$6","v":1392201.4532012704},{"$f":"AO331*$B$6","v":1392201.4532012704},{"$f":"AP331*$B$6","v":1392201.4532012704},{"$f":"AQ331*$B$6","v":1392201.4532012704},{"$f":"AR331*$B$6","v":1392201.4532012704},{"$f":"AS331*$B$6","v":1392201.4532012704},{"$f":"AT331*$B$6","v":1392201.4532012704},{"$f":"AU331*$B$6","v":1392201.4532012704},{"$f":"AV331*$B$6","v":1392201.4532012704},{"$f":"AW331*$B$6","v":1392201.4532012704},{"$f":"AX331*$B$6","v":1392201.4532012704},{"$f":"AY331*$B$6","v":1392201.4532012704},null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF331*$B$6","v":3652752.0999688278},{"$f":"BG331*$B$6","v":5844403.3599501252},{"$f":"BH331*$B$6","v":3506642.015970075},{"$f":"BI331*$B$6","v":2103985.2095820447},{"$f":"BJ331*$B$6","v":2103985.2095820447},{"$f":"BK331*$B$6","v":1051992.6047910224},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CF331*$B$6","v":2945807.9235413834},{"$f":"CG331*$B$6","v":5670876.6400120668},{"$f":"CH331*$B$6","v":5245894.7502424968},{"$f":"CI331*$B$6","v":4853120.3604369778},{"$f":"CJ331*$B$6","v":4489411.2754770685},{"$f":"CK331*$B$6","v":4152410.849023934},{"$f":"CL331*$B$6","v":3841333.5322979642},{"$f":"CM331*$B$6","v":3553037.1301807137},{"$f":"CN331*$B$6","v":3504333.1058448297},{"$f":"CO331*$B$6","v":3504333.1058448297},{"$f":"CP331*$B$6","v":3504333.1058448297},{"$f":"CQ331*$B$6","v":3504333.1058448297},{"$f":"CR331*$B$6","v":3504333.1058448297},{"$f":"CS331*$B$6","v":3504333.1058448297},{"$f":"CT331*$B$6","v":3504333.1058448297},{"$f":"CU331*$B$6","v":3504333.1058448297},{"$f":"CV331*$B$6","v":3504333.1058448297},{"$f":"CW331*$B$6","v":3504333.1058448297},{"$f":"CX331*$B$6","v":3504333.1058448297},{"$f":"CY331*$B$6","v":3504333.1058448297},{"$f":"CZ331*$B$6","v":1750988.2297529986}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D332:I332)","v":24653634.67220962},{"$f":"C334/C338","v":0.16589389017060405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"AE334/AE338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF332:BK332)","v":15187199.390793785},{"$f":"BE334/BE338","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,CF332:CZ332)","v":42741216.504947938},{"$f":"CE334/CE338","v":0.11425968315402846}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D311:W311)","v":13888865.975588769},{"$f":"C335/C338","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,AF311:AY311)","v":0},{"$f":"AE335/AE338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,BF311:BY311)","v":0},{"$f":"BE335/BE338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,CF311:CY311)","v":0},{"$f":"CE335/CE338","v":0}]
[0.85,"Debt",{"$f":"(C338-C334-C335)*$A336","v":93558110.497351214},{"$f":"C336/C338","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(AE338-AE334-AE335)*$AC336","v":345402444.53723586},{"$f":"AE336/AE338","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE338-BE334-BE335)*$BC336","v":61015625.398146801},{"$f":"BE336/BE338","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(CE338-CE334-CE335)*$A336","v":281630186.28954673},{"$f":"CE336/CE338","v":0.75287926931907567}]
[0.15,"Equity",{"$f":"(C338-C334-C335)*$A337","v":16510254.793650215},{"$f":"C337/C338","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(AE338-AE334-AE335)*$AC337","v":230268296.35815728},{"$f":"AE337/AE338","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE338-BE334-BE335)*$BC337","v":10767463.305555318},{"$f":"BE337/BE338","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(CE338-CE334-CE335)*$A337","v":49699444.63933178},{"$f":"CE337/CE338","v":0.1328610475268957}]
[null,"Total",{"$f":"-C315","v":148610865.93879983},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE315","v":575670740.89539313},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",{"$f":"-BE315","v":86970288.094495907},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CE315","v":374070847.43382651}]
[null,"Check",{"$f":"SUM(C334:C337)-C338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE334:AE337)-AE338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE334:BE337)-BE338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CE334:CE337)-CE338","v":0}]
[25000,"2027 Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027 Nuclear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2027 Geothermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF341&\" \"&'Resource Options'!$B$43","v":"2027 Pumped Hydro (16 hr/ 100 MW share)"}]
[null,"Year",null,2027,{"$f":"D341+1","v":2028},{"$f":"E341+1","v":2029},{"$f":"F341+1","v":2030},{"$f":"G341+1","v":2031},{"$f":"H341+1","v":2032},{"$f":"I341+1","v":2033},{"$f":"J341+1","v":2034},{"$f":"K341+1","v":2035},{"$f":"L341+1","v":2036},{"$f":"M341+1","v":2037},{"$f":"N341+1","v":2038},{"$f":"O341+1","v":2039},{"$f":"P341+1","v":2040},{"$f":"Q341+1","v":2041},{"$f":"R341+1","v":2042},{"$f":"S341+1","v":2043},{"$f":"T341+1","v":2044},{"$f":"U341+1","v":2045},{"$f":"V341+1","v":2046},null,null,null,null,null,null,"Year",null,2027,{"$f":"AF341+1","v":2028},{"$f":"AG341+1","v":2029},{"$f":"AH341+1","v":2030},{"$f":"AI341+1","v":2031},{"$f":"AJ341+1","v":2032},{"$f":"AK341+1","v":2033},{"$f":"AL341+1","v":2034},{"$f":"AM341+1","v":2035},{"$f":"AN341+1","v":2036},{"$f":"AO341+1","v":2037},{"$f":"AP341+1","v":2038},{"$f":"AQ341+1","v":2039},{"$f":"AR341+1","v":2040},{"$f":"AS341+1","v":2041},{"$f":"AT341+1","v":2042},{"$f":"AU341+1","v":2043},{"$f":"AV341+1","v":2044},{"$f":"AW341+1","v":2045},{"$f":"AX341+1","v":2046},null,null,null,null,"Year",null,2027,{"$f":"BF341+1","v":2028},{"$f":"BG341+1","v":2029},{"$f":"BH341+1","v":2030},{"$f":"BI341+1","v":2031},{"$f":"BJ341+1","v":2032},{"$f":"BK341+1","v":2033},{"$f":"BL341+1","v":2034},{"$f":"BM341+1","v":2035},{"$f":"BN341+1","v":2036},{"$f":"BO341+1","v":2037},{"$f":"BP341+1","v":2038},{"$f":"BQ341+1","v":2039},{"$f":"BR341+1","v":2040},{"$f":"BS341+1","v":2041},{"$f":"BT341+1","v":2042},{"$f":"BU341+1","v":2043},{"$f":"BV341+1","v":2044},{"$f":"BW341+1","v":2045},{"$f":"BX341+1","v":2046},null,null,null,null,"Year",null,2027,{"$f":"CF341+1","v":2028},{"$f":"CG341+1","v":2029},{"$f":"CH341+1","v":2030},{"$f":"CI341+1","v":2031},{"$f":"CJ341+1","v":2032},{"$f":"CK341+1","v":2033},{"$f":"CL341+1","v":2034},{"$f":"CM341+1","v":2035},{"$f":"CN341+1","v":2036},{"$f":"CO341+1","v":2037},{"$f":"CP341+1","v":2038},{"$f":"CQ341+1","v":2039},{"$f":"CR341+1","v":2040},{"$f":"CS341+1","v":2041},{"$f":"CT341+1","v":2042},{"$f":"CU341+1","v":2043},{"$f":"CV341+1","v":2044},{"$f":"CW341+1","v":2045},{"$f":"CX341+1","v":2046}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$29/100*'Resource Options'!$J$29*8760)*(1+'Resource Options'!$X$29)^($D341-$D$12)","v":241531.84646314217},{"$f":"D342*(1-'Resource Options'!$AA$27)","v":240324.18723082644},{"$f":"E342*(1-'Resource Options'!$AA$27)","v":239122.56629467232},{"$f":"F342*(1-'Resource Options'!$AA$27)","v":237926.95346319897},{"$f":"G342*(1-'Resource Options'!$AA$27)","v":236737.31869588298},{"$f":"H342*(1-'Resource Options'!$AA$27)","v":235553.63210240356},{"$f":"I342*(1-'Resource Options'!$AA$27)","v":234375.86394189153},{"$f":"J342*(1-'Resource Options'!$AA$27)","v":233203.98462218206},{"$f":"K342*(1-'Resource Options'!$AA$27)","v":232037.96469907116},{"$f":"L342*(1-'Resource Options'!$AA$27)","v":230877.77487557579},{"$f":"M342*(1-'Resource Options'!$AA$27)","v":229723.38600119791},{"$f":"N342*(1-'Resource Options'!$AA$27)","v":228574.76907119193},{"$f":"O342*(1-'Resource Options'!$AA$27)","v":227431.89522583596},{"$f":"P342*(1-'Resource Options'!$AA$27)","v":226294.73574970677},{"$f":"Q342*(1-'Resource Options'!$AA$27)","v":225163.26207095824},{"$f":"R342*(1-'Resource Options'!$AA$27)","v":224037.44576060344},{"$f":"S342*(1-'Resource Options'!$AA$27)","v":222917.25853180041},{"$f":"T342*(1-'Resource Options'!$AA$27)","v":221802.67223914142},{"$f":"U342*(1-'Resource Options'!$AA$27)","v":220693.65887794571},{"$f":"V342*(1-'Resource Options'!$AA$27)","v":219590.19058355599},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D341-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D341-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D341-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D341-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D341-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D341-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D341-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D341-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D341-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D341-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D341-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D341-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D341-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D341-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D341-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D341-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D341-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D341-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D341-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D341-$D$12)","v":798600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$30/100*'Resource Options'!$J$30*8760)*(1+'Resource Options'!$X$30)^($D341-$D$12)","v":157824},{"$f":"BF342*(1-'Resource Options'!$AA$30)","v":156245.76000000001},{"$f":"BG342*(1-'Resource Options'!$AA$30)","v":154683.30240000002},{"$f":"BH342*(1-'Resource Options'!$AA$30)","v":153136.46937600002},{"$f":"BI342*(1-'Resource Options'!$AA$30)","v":151605.10468224002},{"$f":"BJ342*(1-'Resource Options'!$AA$30)","v":150089.05363541763},{"$f":"BK342*(1-'Resource Options'!$AA$30)","v":148588.16309906344},{"$f":"BL342*(1-'Resource Options'!$AA$30)","v":147102.28146807282},{"$f":"BM342*(1-'Resource Options'!$AA$30)","v":145631.25865339208},{"$f":"BN342*(1-'Resource Options'!$AA$30)","v":144174.94606685816},{"$f":"BO342*(1-'Resource Options'!$AA$30)","v":142733.19660618957},{"$f":"BP342*(1-'Resource Options'!$AA$30)","v":141305.86464012766},{"$f":"BQ342*(1-'Resource Options'!$AA$30)","v":139892.80599372639},{"$f":"BR342*(1-'Resource Options'!$AA$30)","v":138493.87793378913},{"$f":"BS342*(1-'Resource Options'!$AA$30)","v":137108.93915445125},{"$f":"BT342*(1-'Resource Options'!$AA$30)","v":135737.84976290673},{"$f":"BU342*(1-'Resource Options'!$AA$30)","v":134380.47126527765},{"$f":"BV342*(1-'Resource Options'!$AA$30)","v":133036.66655262487},{"$f":"BW342*(1-'Resource Options'!$AA$30)","v":131706.2998870986},{"$f":"BX342*(1-'Resource Options'!$AA$30)","v":130389.23688822762},null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":584000},{"$f":"CF342","v":584000},{"$f":"CG342","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"CF342*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CG342*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CH342*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CI342*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CJ342*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CK342*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CL342*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CM342*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CN342*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CO342*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CP342*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CQ342*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CR342*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CS342*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CT342*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CU342*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CV342*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CW342*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CX342*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CY342*(1-'Resource Options'!$W$43)","v":110959.99999999997}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M64","v":47.890515933697046},{"$f":"D344","v":47.890515933697046},{"$f":"E344","v":47.890515933697046},{"$f":"F344","v":47.890515933697046},{"$f":"G344","v":47.890515933697046},{"$f":"H344","v":47.890515933697046},{"$f":"I344","v":47.890515933697046},{"$f":"J344","v":47.890515933697046},{"$f":"K344","v":47.890515933697046},{"$f":"L344","v":47.890515933697046},{"$f":"M344","v":47.890515933697046},{"$f":"N344","v":47.890515933697046},{"$f":"O344","v":47.890515933697046},{"$f":"P344","v":47.890515933697046},{"$f":"Q344","v":47.890515933697046},{"$f":"R344","v":47.890515933697046},{"$f":"S344","v":47.890515933697046},{"$f":"T344","v":47.890515933697046},{"$f":"U344","v":47.890515933697046},{"$f":"V344","v":47.890515933697046},null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P64","v":117.29790720424153},{"$f":"AF344","v":117.29790720424153},{"$f":"AG344","v":117.29790720424153},{"$f":"AH344","v":117.29790720424153},{"$f":"AI344","v":117.29790720424153},{"$f":"AJ344","v":117.29790720424153},{"$f":"AK344","v":117.29790720424153},{"$f":"AL344","v":117.29790720424153},{"$f":"AM344","v":117.29790720424153},{"$f":"AN344","v":117.29790720424153},{"$f":"AO344","v":117.29790720424153},{"$f":"AP344","v":117.29790720424153},{"$f":"AQ344","v":117.29790720424153},{"$f":"AR344","v":117.29790720424153},{"$f":"AS344","v":117.29790720424153},{"$f":"AT344","v":117.29790720424153},{"$f":"AU344","v":117.29790720424153},{"$f":"AV344","v":117.29790720424153},{"$f":"AW344","v":117.29790720424153},{"$f":"AX344","v":117.29790720424153},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S64","v":90.112399934487115},{"$f":"BF344","v":90.112399934487115},{"$f":"BG344","v":90.112399934487115},{"$f":"BH344","v":90.112399934487115},{"$f":"BI344","v":90.112399934487115},{"$f":"BJ344","v":90.112399934487115},{"$f":"BK344","v":90.112399934487115},{"$f":"BL344","v":90.112399934487115},{"$f":"BM344","v":90.112399934487115},{"$f":"BN344","v":90.112399934487115},{"$f":"BO344","v":90.112399934487115},{"$f":"BP344","v":90.112399934487115},{"$f":"BQ344","v":90.112399934487115},{"$f":"BR344","v":90.112399934487115},{"$f":"BS344","v":90.112399934487115},{"$f":"BT344","v":90.112399934487115},{"$f":"BU344","v":90.112399934487115},{"$f":"BV344","v":90.112399934487115},{"$f":"BW344","v":90.112399934487115},{"$f":"BX344","v":90.112399934487115},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V64","v":5.7434283382464004},{"$f":"CF344","v":5.7434283382464004},{"$f":"CG344","v":5.7434283382464004},{"$f":"CH344","v":5.7434283382464004},{"$f":"CI344","v":5.7434283382464004},{"$f":"CJ344","v":5.7434283382464004},{"$f":"CK344","v":5.7434283382464004},{"$f":"CL344","v":5.7434283382464004},{"$f":"CM344","v":5.7434283382464004},{"$f":"CN344","v":5.7434283382464004},{"$f":"CO344","v":5.7434283382464004},{"$f":"CP344","v":5.7434283382464004},{"$f":"CQ344","v":5.7434283382464004},{"$f":"CR344","v":5.7434283382464004},{"$f":"CS344","v":5.7434283382464004},{"$f":"CT344","v":5.7434283382464004},{"$f":"CU344","v":5.7434283382464004},{"$f":"CV344","v":5.7434283382464004},{"$f":"CW344","v":5.7434283382464004},{"$f":"CX344","v":5.7434283382464004}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N64","v":8.8630538986876228},{"$f":"D345","v":8.8630538986876228},8.8630538986876228,8.8630538986876228,8.8630538986876228,8.8630538986876228,8.8630538986876228,8.8630538986876228,8.8630538986876228,8.8630538986876228,8.8630538986876228,8.8630538986876228,8.8630538986876228,8.8630538986876228,8.8630538986876228,8.8630538986876228,8.8630538986876228,8.8630538986876228,8.8630538986876228,8.8630538986876228,null,null,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Q64","v":0},{"$f":"AF345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!T64","v":0},{"$f":"BF345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!W64","v":24.651827467793453},{"$f":"CF345","v":24.651827467793453},24.651827467793453,24.651827467793453,24.651827467793453,24.651827467793453,24.651827467793453,24.651827467793453,24.651827467793453,24.651827467793453,24.651827467793453,24.651827467793453,24.651827467793453,24.651827467793453,24.651827467793453,24.651827467793453,24.651827467793453,24.651827467793453,24.651827467793453,24.651827467793453]
[null,"Revenue",null,{"$f":"(D344*D342)+(D345*12*$A$11)","v":14226000.911144665},{"$f":"(E344*E342)+(E345*12*$A$11)","v":14168165.487436973},{"$f":"(F344*F342)+(F345*12*$A$11)","v":14110619.24084782},{"$f":"(G344*G342)+(G345*12*$A$11)","v":14053360.725491613},{"$f":"(H344*H342)+(H345*12*$A$11)","v":13996388.502712186},{"$f":"(I344*I342)+(I345*12*$A$11)","v":13939701.141046656},{"$f":"(J344*J342)+(J345*12*$A$11)","v":13883297.216189453},{"$f":"(K344*K342)+(K345*12*$A$11)","v":13827175.310956538},{"$f":"(L344*L342)+(L345*12*$A$11)","v":13771334.015249787},{"$f":"(M344*M342)+(M345*12*$A$11)","v":13715771.926021568},{"$f":"(N344*N342)+(N345*12*$A$11)","v":13660487.647239493},{"$f":"(O344*O342)+(O345*12*$A$11)","v":13605479.789851326},{"$f":"(P344*P342)+(P345*12*$A$11)","v":13550746.971750101},{"$f":"(Q344*Q342)+(Q345*12*$A$11)","v":13496287.817739382},{"$f":"(R344*R342)+(R345*12*$A$11)","v":13442100.959498717},{"$f":"(S344*S342)+(S345*12*$A$11)","v":13388185.035549253},{"$f":"(T344*T342)+(T345*12*$A$11)","v":13334538.691219538},{"$f":"(U344*U342)+(U345*12*$A$11)","v":13281160.578611473},{"$f":"(V344*V342)+(V345*12*$A$11)","v":13228049.356566446},{"$f":"(W344*W342)+(W345*12*$A$11)","v":13175203.690631647},null,null,null,null,null,null,"Revenue",null,{"$f":"(AF344*AF342)+(AF345*12*('Resource Options'!$J$21))","v":93674108.693307281},{"$f":"(AG344*AG342)+(AG345*12*('Resource Options'!$J$21))","v":93674108.693307281},{"$f":"(AH344*AH342)+(AH345*12*('Resource Options'!$J$21))","v":93674108.693307281},{"$f":"(AI344*AI342)+(AI345*12*('Resource Options'!$J$21))","v":93674108.693307281},{"$f":"(AJ344*AJ342)+(AJ345*12*('Resource Options'!$J$21))","v":93674108.693307281},{"$f":"(AK344*AK342)+(AK345*12*('Resource Options'!$J$21))","v":93674108.693307281},{"$f":"(AL344*AL342)+(AL345*12*('Resource Options'!$J$21))","v":93674108.693307281},{"$f":"(AM344*AM342)+(AM345*12*('Resource Options'!$J$21))","v":93674108.693307281},{"$f":"(AN344*AN342)+(AN345*12*('Resource Options'!$J$21))","v":93674108.693307281},{"$f":"(AO344*AO342)+(AO345*12*('Resource Options'!$J$21))","v":93674108.693307281},{"$f":"(AP344*AP342)+(AP345*12*('Resource Options'!$J$21))","v":93674108.693307281},{"$f":"(AQ344*AQ342)+(AQ345*12*('Resource Options'!$J$21))","v":93674108.693307281},{"$f":"(AR344*AR342)+(AR345*12*('Resource Options'!$J$21))","v":93674108.693307281},{"$f":"(AS344*AS342)+(AS345*12*('Resource Options'!$J$21))","v":93674108.693307281},{"$f":"(AT344*AT342)+(AT345*12*('Resource Options'!$J$21))","v":93674108.693307281},{"$f":"(AU344*AU342)+(AU345*12*('Resource Options'!$J$21))","v":93674108.693307281},{"$f":"(AV344*AV342)+(AV345*12*('Resource Options'!$J$21))","v":93674108.693307281},{"$f":"(AW344*AW342)+(AW345*12*('Resource Options'!$J$21))","v":93674108.693307281},{"$f":"(AX344*AX342)+(AX345*12*('Resource Options'!$J$21))","v":93674108.693307281},{"$f":"(AY344*AY342)+(AY345*12*('Resource Options'!$J$21))","v":93674108.693307281},null,null,null,null,"Revenue",null,{"$f":"(BF344*BF342)+(BF345*12*('Resource Options'!$J$30))","v":14221899.407260494},{"$f":"(BG344*BG342)+(BG345*12*('Resource Options'!$J$30))","v":14079680.413187891},{"$f":"(BH344*BH342)+(BH345*12*('Resource Options'!$J$30))","v":13938883.609056013},{"$f":"(BI344*BI342)+(BI345*12*('Resource Options'!$J$30))","v":13799494.772965452},{"$f":"(BJ344*BJ342)+(BJ345*12*('Resource Options'!$J$30))","v":13661499.825235799},{"$f":"(BK344*BK342)+(BK345*12*('Resource Options'!$J$30))","v":13524884.826983441},{"$f":"(BL344*BL342)+(BL345*12*('Resource Options'!$J$30))","v":13389635.978713606},{"$f":"(BM344*BM342)+(BM345*12*('Resource Options'!$J$30))","v":13255739.618926471},{"$f":"(BN344*BN342)+(BN345*12*('Resource Options'!$J$30))","v":13123182.222737204},{"$f":"(BO344*BO342)+(BO345*12*('Resource Options'!$J$30))","v":12991950.400509832},{"$f":"(BP344*BP342)+(BP345*12*('Resource Options'!$J$30))","v":12862030.896504734},{"$f":"(BQ344*BQ342)+(BQ345*12*('Resource Options'!$J$30))","v":12733410.587539686},{"$f":"(BR344*BR342)+(BR345*12*('Resource Options'!$J$30))","v":12606076.481664289},{"$f":"(BS344*BS342)+(BS345*12*('Resource Options'!$J$30))","v":12480015.716847647},{"$f":"(BT344*BT342)+(BT345*12*('Resource Options'!$J$30))","v":12355215.559679171},{"$f":"(BU344*BU342)+(BU345*12*('Resource Options'!$J$30))","v":12231663.404082378},{"$f":"(BV344*BV342)+(BV345*12*('Resource Options'!$J$30))","v":12109346.770041553},{"$f":"(BW344*BW342)+(BW345*12*('Resource Options'!$J$30))","v":11988253.302341137},{"$f":"(BX344*BX342)+(BX345*12*('Resource Options'!$J$30))","v":11868370.769317724},{"$f":"(BY344*BY342)+(BY345*12*('Resource Options'!$J$30))","v":11749687.061624547},null,null,null,null,"Revenue",null,{"$f":"(CF344*CF342)+(CF345*12*('Resource Options'!$J$43*1000))","v":32936355.110888042},{"$f":"(CG344*CG342)+(CG345*12*('Resource Options'!$J$43*1000))","v":32936355.110888042},{"$f":"(CH344*CH342)+(CH345*12*('Resource Options'!$J$43*1000))","v":32936355.110888042},{"$f":"(CI344*CI342)+(CI345*12*('Resource Options'!$J$43*1000))","v":32936355.110888042},{"$f":"(CJ344*CJ342)+(CJ345*12*('Resource Options'!$J$43*1000))","v":32936355.110888042},{"$f":"(CK344*CK342)+(CK345*12*('Resource Options'!$J$43*1000))","v":32936355.110888042},{"$f":"(CL344*CL342)+(CL345*12*('Resource Options'!$J$43*1000))","v":32936355.110888042},{"$f":"(CM344*CM342)+(CM345*12*('Resource Options'!$J$43*1000))","v":32936355.110888042},{"$f":"(CN344*CN342)+(CN345*12*('Resource Options'!$J$43*1000))","v":32936355.110888042},{"$f":"(CO344*CO342)+(CO345*12*('Resource Options'!$J$43*1000))","v":32936355.110888042},{"$f":"(CP344*CP342)+(CP345*12*('Resource Options'!$J$43*1000))","v":32936355.110888042},{"$f":"(CQ344*CQ342)+(CQ345*12*('Resource Options'!$J$43*1000))","v":32936355.110888042},{"$f":"(CR344*CR342)+(CR345*12*('Resource Options'!$J$43*1000))","v":32936355.110888042},{"$f":"(CS344*CS342)+(CS345*12*('Resource Options'!$J$43*1000))","v":32936355.110888042},{"$f":"(CT344*CT342)+(CT345*12*('Resource Options'!$J$43*1000))","v":32936355.110888042},{"$f":"(CU344*CU342)+(CU345*12*('Resource Options'!$J$43*1000))","v":32936355.110888042},{"$f":"(CV344*CV342)+(CV345*12*('Resource Options'!$J$43*1000))","v":32936355.110888042},{"$f":"(CW344*CW342)+(CW345*12*('Resource Options'!$J$43*1000))","v":32936355.110888042},{"$f":"(CX344*CX342)+(CX345*12*('Resource Options'!$J$43*1000))","v":32936355.110888042},{"$f":"(CY344*CY342)+(CY345*12*('Resource Options'!$J$43*1000))","v":32936355.110888042}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":478037.02744892443},{"$f":"HLOOKUP(E341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":487597.76799790293},{"$f":"HLOOKUP(F341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":497349.72335786099},{"$f":"HLOOKUP(G341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":507296.71782501822},{"$f":"HLOOKUP(H341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":517442.65218151861},{"$f":"HLOOKUP(I341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":527791.50522514898},{"$f":"HLOOKUP(J341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":538347.33532965195},{"$f":"HLOOKUP(K341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":549114.2820362451},{"$f":"HLOOKUP(L341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":560096.56767697004},{"$f":"HLOOKUP(M341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":571298.4990305095},{"$f":"HLOOKUP(N341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":582724.46901111957},{"$f":"HLOOKUP(O341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":594378.95839134208},{"$f":"HLOOKUP(P341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":606266.53755916888},{"$f":"HLOOKUP(Q341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":618391.86831035232},{"$f":"HLOOKUP(R341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":630759.70567655924},{"$f":"HLOOKUP(S341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":643374.89979009051},{"$f":"HLOOKUP(T341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":656242.39778589236},{"$f":"HLOOKUP(U341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":669367.24574161018},{"$f":"HLOOKUP(V341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":682754.59065644233},{"$f":"HLOOKUP(W341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":696409.68246957113},null,null,null,null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AF341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AF342","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AG341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AG342","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AH341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AH342","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AI341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AI342","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AJ341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AJ342","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AK341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AK342","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AL341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AL342","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AM341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AM342","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AN341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AN342","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AO341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AO342","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AP341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AP342","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AQ341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AQ342","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AR341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AR342","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AS341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AS342","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AT341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AT342","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AU341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AU342","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AV341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AV342","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AW341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AW342","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AX341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AX342","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AY341,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AY342","v":9179907}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":546680.3157339656},{"$f":"D349*(1+'Fixed O&M'!$A$27)","v":557613.92204864498},{"$f":"E349*(1+'Fixed O&M'!$A$27)","v":568766.20048961788},{"$f":"F349*(1+'Fixed O&M'!$A$27)","v":580141.5244994103},{"$f":"G349*(1+'Fixed O&M'!$A$27)","v":591744.3549893985},{"$f":"H349*(1+'Fixed O&M'!$A$27)","v":603579.24208918645},{"$f":"I349*(1+'Fixed O&M'!$A$27)","v":615650.82693097019},{"$f":"J349*(1+'Fixed O&M'!$A$27)","v":627963.8434695896},{"$f":"K349*(1+'Fixed O&M'!$A$27)","v":640523.12033898139},{"$f":"L349*(1+'Fixed O&M'!$A$27)","v":653333.58274576103},{"$f":"HLOOKUP(N341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":479377.88062971085},{"$f":"N349*(1+'Fixed O&M'!$A$27)","v":488965.43824230507},{"$f":"O349*(1+'Fixed O&M'!$A$27)","v":498744.74700715119},{"$f":"P349*(1+'Fixed O&M'!$A$27)","v":508719.64194729424},{"$f":"Q349*(1+'Fixed O&M'!$A$27)","v":518894.03478624014},{"$f":"R349*(1+'Fixed O&M'!$A$27)","v":529271.91548196494},{"$f":"S349*(1+'Fixed O&M'!$A$27)","v":539857.35379160428},{"$f":"T349*(1+'Fixed O&M'!$A$27)","v":550654.50086743641},{"$f":"U349*(1+'Fixed O&M'!$A$27)","v":561667.59088478517},{"$f":"V349*(1+'Fixed O&M'!$A$27)","v":572900.94270248082},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16133749.676401198},{"$f":"HLOOKUP(AG341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16456424.669929223},{"$f":"HLOOKUP(AH341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16785553.163327809},{"$f":"HLOOKUP(AI341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17121264.226594366},{"$f":"HLOOKUP(AJ341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17463689.511126254},{"$f":"HLOOKUP(AK341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17812963.301348776},{"$f":"HLOOKUP(AL341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18169222.567375753},{"$f":"HLOOKUP(AM341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18532607.018723272},{"$f":"HLOOKUP(AN341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18903259.159097739},{"$f":"HLOOKUP(AO341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19281324.342279695},{"$f":"HLOOKUP(AP341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19666950.829125285},{"$f":"HLOOKUP(AQ341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20060289.845707793},{"$f":"HLOOKUP(AR341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20461495.642621949},{"$f":"HLOOKUP(AS341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20870725.555474389},{"$f":"HLOOKUP(AT341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21288140.066583876},{"$f":"HLOOKUP(AU341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21713902.867915552},{"$f":"HLOOKUP(AV341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22148180.925273865},{"$f":"HLOOKUP(AW341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22591144.543779343},{"$f":"HLOOKUP(AX341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23042967.434654929},{"$f":"HLOOKUP(AY341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23503826.783348028},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3585277.7058669329},{"$f":"HLOOKUP(BG341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3656983.2599842721},{"$f":"HLOOKUP(BH341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3730122.9251839574},{"$f":"HLOOKUP(BI341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3804725.3836876368},{"$f":"HLOOKUP(BJ341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3880819.8913613893},{"$f":"HLOOKUP(BK341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3958436.2891886169},{"$f":"HLOOKUP(BL341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4037605.0149723897},{"$f":"HLOOKUP(BM341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4118357.1152718379},{"$f":"HLOOKUP(BN341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4200724.2575772749},{"$f":"HLOOKUP(BO341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4284738.742728821},{"$f":"HLOOKUP(BP341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4370433.5175833963},{"$f":"HLOOKUP(BQ341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4457842.1879350655},{"$f":"HLOOKUP(BR341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4546999.0316937668},{"$f":"HLOOKUP(BS341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4637939.0123276412},{"$f":"HLOOKUP(BT341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4730697.7925741952},{"$f":"HLOOKUP(BU341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4825311.7484256784},{"$f":"HLOOKUP(BV341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4921817.9833941925},{"$f":"HLOOKUP(BW341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5020254.3430620767},{"$f":"HLOOKUP(BX341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5120659.4299233174},{"$f":"HLOOKUP(BY341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5223072.6185217835}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D342","v":0},{"$f":"HLOOKUP(E341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E342","v":0},{"$f":"HLOOKUP(F341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F342","v":0},{"$f":"HLOOKUP(G341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G342","v":0},{"$f":"HLOOKUP(H341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H342","v":0},{"$f":"HLOOKUP(I341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I342","v":0},{"$f":"HLOOKUP(J341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J342","v":0},{"$f":"HLOOKUP(K341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K342","v":0},{"$f":"HLOOKUP(L341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L342","v":0},{"$f":"HLOOKUP(M341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M342","v":0},{"$f":"HLOOKUP(N341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N342","v":0},{"$f":"HLOOKUP(O341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O342","v":0},{"$f":"HLOOKUP(P341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P342","v":0},{"$f":"HLOOKUP(Q341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q342","v":0},{"$f":"HLOOKUP(R341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R342","v":0},{"$f":"HLOOKUP(S341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S342","v":0},{"$f":"HLOOKUP(T341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T342","v":0},{"$f":"HLOOKUP(U341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U342","v":0},{"$f":"HLOOKUP(V341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V342","v":0},{"$f":"HLOOKUP(W341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W342","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF342","v":715800.69397633313},{"$f":"HLOOKUP(AG341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG342","v":730116.70785585989},{"$f":"HLOOKUP(AH341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH342","v":744719.04201297706},{"$f":"HLOOKUP(AI341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI342","v":759613.42285323667},{"$f":"HLOOKUP(AJ341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ342","v":774805.69131030142},{"$f":"HLOOKUP(AK341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK342","v":790301.80513650749},{"$f":"HLOOKUP(AL341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL342","v":806107.84123923758},{"$f":"HLOOKUP(AM341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM342","v":822229.99806402239},{"$f":"HLOOKUP(AN341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN342","v":838674.59802530298},{"$f":"HLOOKUP(AO341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO342","v":855448.08998580906},{"$f":"HLOOKUP(AP341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP342","v":872557.05178552517},{"$f":"HLOOKUP(AQ341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ342","v":890008.19282123575},{"$f":"HLOOKUP(AR341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR342","v":907808.3566776606},{"$f":"HLOOKUP(AS341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS342","v":925964.52381121379},{"$f":"HLOOKUP(AT341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT342","v":944483.81428743782},{"$f":"HLOOKUP(AU341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU342","v":963373.49057318678},{"$f":"HLOOKUP(AV341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV342","v":982640.96038465051},{"$f":"HLOOKUP(AW341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW342","v":1002293.7795923437},{"$f":"HLOOKUP(AX341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX342","v":1022339.6551841905},{"$f":"HLOOKUP(AY341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY342","v":1042786.4482878742},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF342","v":0},{"$f":"HLOOKUP(BG341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG342","v":0},{"$f":"HLOOKUP(BH341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH342","v":0},{"$f":"HLOOKUP(BI341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI342","v":0},{"$f":"HLOOKUP(BJ341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ342","v":0},{"$f":"HLOOKUP(BK341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK342","v":0},{"$f":"HLOOKUP(BL341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL342","v":0},{"$f":"HLOOKUP(BM341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM342","v":0},{"$f":"HLOOKUP(BN341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN342","v":0},{"$f":"HLOOKUP(BO341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO342","v":0},{"$f":"HLOOKUP(BP341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP342","v":0},{"$f":"HLOOKUP(BQ341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ342","v":0},{"$f":"HLOOKUP(BR341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR342","v":0},{"$f":"HLOOKUP(BS341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS342","v":0},{"$f":"HLOOKUP(BT341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT342","v":0},{"$f":"HLOOKUP(BU341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU342","v":0},{"$f":"HLOOKUP(BV341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV342","v":0},{"$f":"HLOOKUP(BW341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW342","v":0},{"$f":"HLOOKUP(BX341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX342","v":0},{"$f":"HLOOKUP(BY341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY342","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CF341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF342","v":348967.03003771481},{"$f":"HLOOKUP(CG341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG342","v":355946.37063846912},{"$f":"HLOOKUP(CH341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH342","v":363065.29805123853},{"$f":"HLOOKUP(CI341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI342","v":370326.6040122633},{"$f":"HLOOKUP(CJ341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ342","v":377733.13609250856},{"$f":"HLOOKUP(CK341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK342","v":385287.79881435871},{"$f":"HLOOKUP(CL341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL342","v":392993.55479064595},{"$f":"HLOOKUP(CM341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM342","v":400853.42588645889},{"$f":"HLOOKUP(CN341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN342","v":408870.49440418812},{"$f":"HLOOKUP(CO341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO342","v":417047.90429227188},{"$f":"HLOOKUP(CP341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP342","v":425388.86237811734},{"$f":"HLOOKUP(CQ341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ342","v":433896.6396256797},{"$f":"HLOOKUP(CR341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR342","v":442574.57241819333},{"$f":"HLOOKUP(CS341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS342","v":451426.06386655715},{"$f":"HLOOKUP(CT341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT342","v":460454.58514388825},{"$f":"HLOOKUP(CU341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU342","v":469663.67684676603},{"$f":"HLOOKUP(CV341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV342","v":479056.95038370142},{"$f":"HLOOKUP(CW341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW342","v":488638.08939137543},{"$f":"HLOOKUP(CX341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX342","v":498410.8511792029},{"$f":"HLOOKUP(CY341,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY342","v":508379.06820278702}]
[null,"B&O Tax",null,{"$f":"(D344*D342)*0.00275","v":31809.483039230538},{"$f":"(E344*E342)*0.00275","v":31650.435624034384},31492.183445914216,31334.722528684644,31178.048916041222,31022.158671461013,30867.047878103705,30712.712638713187,30559.149075519625,30406.353330142021,30254.321563491314,30103.049955673858,29952.534705895487,29802.772032366011,29653.75817220418,29505.489381343155,29357.96193443644,29211.17212476426,29065.116264140433,28919.790682819737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CF341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":896319.42646673322},{"$f":"HLOOKUP(CG341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":914245.81499606802},{"$f":"HLOOKUP(CH341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":932530.73129598936},{"$f":"HLOOKUP(CI341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":951181.3459219092},{"$f":"HLOOKUP(CJ341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":970204.97284034733},{"$f":"HLOOKUP(CK341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":989609.07229715423},{"$f":"HLOOKUP(CL341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1009401.2537430974},{"$f":"HLOOKUP(CM341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1029589.2788179595},{"$f":"HLOOKUP(CN341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1050181.0643943187},{"$f":"HLOOKUP(CO341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1071184.6856822053},{"$f":"HLOOKUP(CP341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1092608.3793958491},{"$f":"HLOOKUP(CQ341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1114460.5469837664},{"$f":"HLOOKUP(CR341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1136749.7579234417},{"$f":"HLOOKUP(CS341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1159484.7530819103},{"$f":"HLOOKUP(CT341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1182674.4481435488},{"$f":"HLOOKUP(CU341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1206327.9371064196},{"$f":"HLOOKUP(CV341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1230454.4958485481},{"$f":"HLOOKUP(CW341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1255063.5857655192},{"$f":"HLOOKUP(CX341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1280164.8574808293},{"$f":"HLOOKUP(CY341,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1305768.1546304459}]
[null,"Property Tax",null,{"$f":"C377*$B$8","v":1500115.9127462471},1405822.692488919,1317456.488478102,1234644.7445375356,1157038.3223623957,1084310.029535372,1016153.2400676614,952280.60164901591,892422.82415655046,836327.54431460216,783758.26171899331,956312.08585484314,880134.89165086311,810025.76351299766,745501.33596464293,686116.74709547625,631462.57147311722,581161.99737062317,534868.22884828888,492262.09477847494,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE377*$B$8","v":5842482.3493473446},5652787.3384584812,5469251.3871960705,5291674.5218480751,5119863.2614932321,4953630.4071916789,4792794.8380201953,4637181.3137298059,4486620.2838107562,4340947.7027567886,4200004.851327477,4063638.163613847,3931699.0597188664,3804043.7838705075,3680533.2477909862,3561032.8791515278,3445412.4749475326,3333546.0596343894,3225311.7478693719,3120591.6117100548,null,null,null,null,"Property Tax",null,{"$f":"BE377*$B$8","v":882661.45387103886},854003.00629833015,826275.04754857358,799447.36630458466,773490.73215691582,748376.86375552788,724078.39799551805,700568.86020333378,677822.63529098721,655814.93984683999,634521.79513255216,613920.00095677061,593987.11039709346,574701.40534276702,556041.87283146731,537988.18215438514,520520.66270466766,503620.28254508181,487268.62767154782,471447.88194994867,null,null,null,null,"Property Tax",null,{"$f":"CE377*$B$8","v":3796445.0306059048},{"$f":"CF377*$B$8","v":3705210.5320442552},{"$f":"CG377*$B$8","v":3616168.5408574506},{"$f":"CH377*$B$8","v":3529266.3676717938},{"$f":"CI377*$B$8","v":3444452.5893214615},{"$f":"CJ377*$B$8","v":3361677.0184195526},{"$f":"CK377*$B$8","v":3280890.6736603924},{"$f":"CL377*$B$8","v":3202045.7508355184},{"$f":"CM377*$B$8","v":3125095.5945461979},{"$f":"CN377*$B$8","v":3049994.6705957358},{"$f":"CO377*$B$8","v":2976698.5390452435},{"$f":"CP377*$B$8","v":2905163.8279169109},{"$f":"CQ377*$B$8","v":2835348.2075292398},{"$f":"CR377*$B$8","v":2767210.3654490351},{"$f":"CS377*$B$8","v":2700709.9820453413},{"$f":"CT377*$B$8","v":2635807.7066308535},{"$f":"CU377*$B$8","v":2572465.134176692},{"$f":"CV377*$B$8","v":2510644.7825867524},{"$f":"CW377*$B$8","v":2450310.0705181919},{"$f":"CX377*$B$8","v":2391425.2957349238}]
[null,"Total Operating Costs",null,{"$f":"SUM(D348:D352)","v":2556642.7389683677},{"$f":"SUM(E348:E352)","v":2482684.8181595011},{"$f":"SUM(F348:F352)","v":2415064.5957714953},{"$f":"SUM(G348:G352)","v":2353417.7093906486},{"$f":"SUM(H348:H352)","v":2297403.3784493539},{"$f":"SUM(I348:I352)","v":2246702.9355211686},{"$f":"SUM(J348:J352)","v":2201018.4502063873},{"$f":"SUM(K348:K352)","v":2160071.4397935639},{"$f":"SUM(L348:L352)","v":2123601.6612480213},{"$f":"SUM(M348:M352)","v":2091365.9794210149},{"$f":"SUM(N348:N352)","v":1876114.9329233151},{"$f":"SUM(O348:O352)","v":2069759.5324441642},{"$f":"SUM(P348:P352)","v":2015098.7109230785},{"$f":"SUM(Q348:Q352)","v":1966940.04580301},{"$f":"SUM(R348:R352)","v":1924808.8345996465},{"$f":"SUM(S348:S352)","v":1888269.0517488751},{"$f":"SUM(T348:T352)","v":1856920.2849850501},{"$f":"SUM(U348:U352)","v":1830394.9161044341},{"$f":"SUM(V348:V352)","v":1808355.5266536567},{"$f":"SUM(W348:W352)","v":1790492.5106333466},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF348:AF352)","v":28533791.719724875},{"$f":"SUM(AG348:AG352)","v":28681087.716243565},{"$f":"SUM(AH348:AH352)","v":29675819.592536859},{"$f":"SUM(AI348:AI352)","v":29848848.171295676},{"$f":"SUM(AJ348:AJ352)","v":30034654.463929787},{"$f":"SUM(AK348:AK352)","v":30233191.513676964},{"$f":"SUM(AL348:AL352)","v":30444421.246635184},{"$f":"SUM(AM348:AM352)","v":30668314.330517098},{"$f":"SUM(AN348:AN352)","v":31739387.040933799},{"$f":"SUM(AO348:AO352)","v":31988553.135022294},{"$f":"SUM(AP348:AP352)","v":32250345.732238285},{"$f":"SUM(AQ348:AQ352)","v":32524769.202142876},{"$f":"SUM(AR348:AR352)","v":32811836.059018474},{"$f":"SUM(AS348:AS352)","v":33111566.86315611},{"$f":"SUM(AT348:AT352)","v":34258527.128662303},{"$f":"SUM(AU348:AU352)","v":34583679.237640269},{"$f":"SUM(AV348:AV352)","v":34921604.360606052},{"$f":"SUM(AW348:AW352)","v":35272354.383006074},{"$f":"SUM(AX348:AX352)","v":35635988.837708488},{"$f":"SUM(AY348:AY352)","v":36847111.843345955},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF348:BF352)","v":4467939.1597379716},{"$f":"SUM(BG348:BG352)","v":4510986.2662826022},{"$f":"SUM(BH348:BH352)","v":4556397.9727325309},{"$f":"SUM(BI348:BI352)","v":4604172.7499922216},{"$f":"SUM(BJ348:BJ352)","v":4654310.6235183049},{"$f":"SUM(BK348:BK352)","v":4706813.1529441448},{"$f":"SUM(BL348:BL352)","v":4761683.4129679073},{"$f":"SUM(BM348:BM352)","v":4818925.9754751716},{"$f":"SUM(BN348:BN352)","v":4878546.8928682618},{"$f":"SUM(BO348:BO352)","v":4940553.6825756608},{"$f":"SUM(BP348:BP352)","v":5004955.3127159486},{"$f":"SUM(BQ348:BQ352)","v":5071762.1888918364},{"$f":"SUM(BR348:BR352)","v":5140986.1420908608},{"$f":"SUM(BS348:BS352)","v":5212640.4176704083},{"$f":"SUM(BT348:BT352)","v":5286739.6654056627},{"$f":"SUM(BU348:BU352)","v":5363299.9305800637},{"$f":"SUM(BV348:BV352)","v":5442338.6460988605},{"$f":"SUM(BW348:BW352)","v":5523874.625607159},{"$f":"SUM(BX348:BX352)","v":5607928.0575948656},{"$f":"SUM(BY348:BY352)","v":5694520.5004717326},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CF349:CF352)","v":5041731.4871103531},4975402.7176787928,4911764.5702046789,4850774.3176059667,4792390.698254317,4736573.8895310657,4683285.4821941359,4632488.4555399362,4584147.1533447048,4538227.2605702132,4494695.7808192102,4453521.0145263569,4414672.5378708746,4378121.1823975025,4343839.0153327789,4311799.3205840392,4281976.580408942,4254346.4577436466,4228885.7791782245,4205572.5185681563]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N341,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)","v":21528469.719255157},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D346-D353","v":11669358.172176298},11685480.669277471,11695554.645076325,11699943.016100965,11698985.124262832,11692998.205525488,11682278.765983066,11667103.871162973,11647732.354001766,11624405.946600553,11784372.714316178,11535720.257407162,11535648.260827024,11529347.771936372,11517292.124899071,11499915.983800378,11477618.406234488,11450765.662507039,11419693.829912789,11384711.179998301,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF346-AF353","v":65140316.973582402},64993020.977063715,63998289.100770421,63825260.522011608,63639454.229377493,63440917.179630317,63229687.446672097,63005794.362790182,61934721.652373478,61685555.558284983,61423762.961068995,61149339.491164401,60862272.634288803,60562541.83015117,59415581.564644977,59090429.455667011,58752504.332701229,58401754.310301207,58038119.855598792,56826996.849961326,null,null,null,null,"EBITDA",null,{"$f":"BF346-BF353","v":9753960.2475225218},9568694.1469052881,9382485.6363234818,9195322.0229732301,9007189.2017174941,8818071.6740392968,8627952.5657456983,8436813.6434512995,8244635.3298689425,8051396.7179341717,7857075.5837887852,7661648.3986478494,7465090.339573428,7267375.2991772387,7068475.8942735083,6868363.4735023146,6667008.1239426928,6464378.6767339781,6260442.7117228583,6055166.5611528149,null,null,null,null,"EBITDA",null,{"$f":"CF346-CF353","v":27894623.623777688},{"$f":"CG346-CG353","v":27960952.393209249},28024590.540683363,28085580.793282077,28143964.412633725,28199781.221356977,28253069.628693905,28303866.655348107,28352207.957543336,28398127.850317828,28441659.33006883,28482834.096361686,28521682.573017165,28558233.928490538,28592516.095555261,28624555.790304001,28654378.5304791,28682008.653144397,28707469.331709817,28730782.592319883]
[null,"Before Tax Earnings",null,{"$f":"D356-D378-D366","v":-21554841.092533808},{"$f":"E356-E378-E366","v":-38497234.597096011},{"$f":"F356-F378-F366","v":-20095805.448476776},{"$f":"G356-G378-G366","v":-8989128.4205381908},{"$f":"H356-H378-H366","v":-8824771.2069831342},{"$f":"I356-I378-I366","v":-448542.99051016523},{"$f":"J356-J378-J366","v":7931631.7481908686},{"$f":"K356-K378-K366","v":8107829.7522515692},{"$f":"L356-L378-L366","v":8289399.7789151948},{"$f":"M356-M378-M366","v":8477061.9925300572},{"$f":"N356-N378-N366","v":4868049.6651514247},{"$f":"O356-O378-O366","v":2727990.6157339928},{"$f":"P356-P378-P366","v":4554892.0259367367},{"$f":"Q356-Q378-Q366","v":5961242.1531673875},{"$f":"R356-R378-R366","v":7071243.4596380731},{"$f":"S356-S378-S366","v":7425032.4322964847},{"$f":"T356-T378-T366","v":7792458.2241755556},{"$f":"U356-U378-U366","v":9135845.906632863},{"$f":"V356-V378-V366","v":10494829.123027656},{"$f":"W356-W378-W366","v":10910999.98866689},null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF356-AF378-AF366","v":41987435.252741948},{"$f":"AG356-AG378-AG366","v":37166312.500487164},{"$f":"AH356-AH378-AH366","v":37539722.445849255},{"$f":"AI356-AI378-AI366","v":38701159.891966216},{"$f":"AJ356-AJ378-AJ366","v":39823535.738861404},{"$f":"AK356-AK378-AK366","v":40912858.311206542},{"$f":"AL356-AL378-AL366","v":41972199.86999622},{"$f":"AM356-AM378-AM366","v":43009200.98590757},{"$f":"AN356-AN378-AN366","v":42777004.704887308},{"$f":"AO356-AO378-AO366","v":43311001.315745294},{"$f":"AP356-AP378-AP366","v":43871529.558723107},{"$f":"AQ356-AQ378-AQ366","v":44460542.97102201},{"$f":"AR356-AR378-AR366","v":45080084.840460077},{"$f":"AS356-AS378-AS366","v":45732293.198951796},{"$f":"AT356-AT378-AT366","v":45584869.054206423},{"$f":"AU356-AU378-AU366","v":46309229.872027323},{"$f":"AV356-AV378-AV366","v":47073293.322200343},{"$f":"AW356-AW378-AW366","v":47879631.30159606},{"$f":"AX356-AX378-AX366","v":48730939.248779178},{"$f":"AY356-AY378-AY366","v":48795505.76512152},null,null,null,null,"Before Tax Earnings",null,{"$f":"BF356-BF378-BF366","v":-10995506.740727216},{"$f":"BG356-BG378-BG366","v":-21679072.042815547},{"$f":"BH356-BH378-BH366","v":-10468893.786617616},{"$f":"BI356-BI378-BI366","v":-3773981.2691463316},{"$f":"BJ356-BJ378-BJ366","v":-3853716.1170555106},{"$f":"BK356-BK378-BK366","v":1155114.2015773607},{"$f":"BL356-BL378-BL366","v":6168633.8331955243},{"$f":"BM356-BM378-BM366","v":6102979.1147964336},{"$f":"BN356-BN378-BN366","v":6042559.2153041512},{"$f":"BO356-BO378-BO366","v":5987666.9381639566},{"$f":"BP356-BP378-BP366","v":5938609.455552876},{"$f":"BQ356-BQ378-BQ366","v":5895709.1045229621},{"$f":"BR356-BR378-BR366","v":5859304.221265113},{"$f":"BS356-BS378-BS366","v":5829750.0154763246},{"$f":"BT356-BT378-BT366","v":5807419.4869103646},{"$f":"BU356-BU378-BU366","v":5792704.3862938304},{"$f":"BV356-BV378-BV366","v":5786016.2228966011},{"$f":"BW356-BW378-BW366","v":5787787.3211583989},{"$f":"BX356-BX378-BX366","v":5798471.928891317},{"$f":"BY356-BY378-BY366","v":5818547.3797025131},null,null,null,null,"Before Tax Earnings",null,{"$f":"CF356-CF378-CF366","v":-633369.04425750114},{"$f":"CG356-CG378-CG366","v":-13521803.153561801},-11178428.065472065,-8982062.1095596813,-6916913.593626244,-4970960.4769912399,-3139745.3782634679,-1407391.8431424461,-820996.70770347491,-457268.86151549965,{"$f":"CP356-CP378-CP366","v":-80039.030680339783},{"$f":"CQ356-CQ378-CQ366","v":311519.00425088219},{"$f":"CR356-CR378-CR366","v":718269.9129766468},1141118.8221238181,1581013.4205460288,2038946.1682201345,2515956.6139668617,3013133.8274823725,3531618.9514405169,4072607.879712943]
[null,"ITC",null,{"$f":"-C362*0.1","v":15001159.127462471},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D357*$B$6-D358","v":-19527675.75689457},{"$f":"E357*$B$6-E358","v":-8084419.2653901624},{"$f":"F357*$B$6-F358","v":-4220119.1441801228},-1887716.96831302,-1853201.953466458,-94194.028007134693,1665642.6671200823,1702644.2479728295,1740773.9535721908,1780183.0184313119,{"$f":"N357*$B$6-N358","v":1022290.4296817991},{"$f":"O357*$B$6-O358","v":572878.0293041385},956527.32544671465,1251860.8521651514,1484961.1265239953,1559256.8107822617,1636416.2270768667,1918527.6403929011,2203914.1158358078,2291309.9976200471,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF357*$B$6-AF358","v":8817361.4030758087},{"$f":"AG357*$B$6-AG358","v":7804925.6251023039},{"$f":"AH357*$B$6-AH358","v":7883341.7136283433},8127243.5773129053,8362942.5051608942,8591700.2453533728,8814161.9726992063,9031932.2070405893,8983170.988026334,9095310.2763065118,{"$f":"AP357*$B$6-AP358","v":9213021.207331853},{"$f":"AQ357*$B$6-AQ358","v":9336714.0239146221},9466817.8164966162,9603781.5717798769,9572822.5013833493,9724938.2731257379,9885391.5976620708,10054722.573335173,10233497.242243627,10247056.210675519,null,null,null,null,"Federal Tax",null,{"$f":"BF357*$B$6-BF358","v":-2309056.4155527153},{"$f":"BG357*$B$6-BG358","v":-4552605.1289912648},{"$f":"BH357*$B$6-BH358","v":-2198467.6951896995},-792536.06652072957,-809280.38458165724,242573.98233124576,1295413.1049710601,1281625.6141072509,1268937.4352138718,1257410.0570144309,{"$f":"BP357*$B$6-BP358","v":1247107.9856661039},{"$f":"BQ357*$B$6-BQ358","v":1238098.911949822},1230453.8864656736,1224247.503250028,1219558.0922511765,1216467.9211217044,1215063.4068082862,1215435.3374432637,1217679.1050671765,1221894.9497375276,null,null,null,null,"Federal Tax",null,{"$f":"CF357*$B$6-CF358","v":-133007.49929407524},{"$f":"CG357*$B$6-CG358","v":-2839578.6622479782},{"$f":"CH357*$B$6-CH358","v":-2347469.8937491337},-1886233.0430075331,-1452551.8546615113,-1043901.7001681604,-659346.52943532821,-295552.28705991368,-172409.30861772972,-96026.460918254917,{"$f":"CP357*$B$6-CP358","v":-16808.196442871355},{"$f":"CQ357*$B$6-CQ358","v":65418.990892685259},150836.68172509581,239634.9526460018,332012.81831466604,428178.69532622822,528350.8889330409,632758.10377129819,741639.97980250849,855247.65473971795]
[]
[]
[{"$f":"IRR(C362:X362,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"SUM(C373:C374)","v":-150011591.27462471},{"$f":"D356-D359-D354","v":31197033.929070868},{"$f":"E356-E359-E354","v":19769899.934667632},15915673.789256448,13587659.984413985,13552187.07772929,11787192.233532622,10016636.098862983,9964459.6231901441,9906958.4004295748,9844222.9281692412,{"$f":"N356-N359-N354","v":-10766387.434620777},{"$f":"O356-O359-O354","v":10962842.228103023},10579120.93538031,10277486.919771221,10032330.998375075,9940659.1730181165,9841202.1791576222,9532238.0221141372,9215779.7140769809,9093401.1823782548,{"$f":"C373*-0.3","v":38374716.238586806},null,null,null,null,{"$f":"IRR(AE362:AZ362,0.1)","v":8.0022003703463351E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF341,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-584248234.93473446},{"$f":"AF356-AF359-AF354","v":56322955.570506595},{"$f":"AG356-AG359-AG354","v":57188095.351961412},56114947.387142077,55698016.944698706,55276511.724216595,54849216.934276946,54415525.473972887,53973862.155749589,52951550.664347142,52590245.281978473,{"$f":"AP356-AP359-AP354","v":52210741.753737144},{"$f":"AQ356-AQ359-AQ354","v":51812625.467249781},51395454.817792185,50958760.258371294,49842759.063261628,49365491.182541274,48867112.73503916,48347031.736966036,47804622.613355167,46579940.639285803,{"$f":"AE362*-0.5","v":292124117.46736723},null,null,{"$f":"IRR(BE362:BZ362,0.1)","v":8.8404537166696384E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF341,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$29)","v":-88266145.387103885},{"$f":"BF356-BF359","v":12063016.663075237},{"$f":"BG356-BG359","v":14121299.275896553},11580953.331513181,9987858.0894939601,9816469.5862991512,8575497.6917080507,7332539.4607746378,7155188.0293440484,{"$f":"BN356-BN359","v":6975697.8946550712},{"$f":"BO356-BO359","v":6793986.6609197408},6609967.5981226815,6423549.4866980277,6234636.4531077547,6043127.7959272107,5848917.8020223323,5651895.5523806103,5451944.7171344068,5248943.3392907139,5042763.6066556815,4833271.6114152875,{"$f":"BE362*-0.5","v":44133072.693551943},null,null,{"$f":"IRR(CE362:CZ362,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(CE373:CE374)","v":-379644503.06059045},{"$f":"CF356-CF359","v":28027631.123071764},{"$f":"CG356-CG359","v":30800531.055457227},30372060.434432495,29971813.836289611,29596516.267295234,29243682.921525136,28912416.158129234,28599418.942408022,28524617.266161066,28494154.311236084,28458467.526511703,28417415.105469,28370845.891292069,28318598.975844536,28260503.277240593,28196377.094977774,28126027.641546059,28049250.549373098,27965829.351907309,27875534.937580165,{"$f":"CY376","v":227786701.83635432}]
[{"$f":"IRR(C363:X363,0.1)","v":0.12547406292679275},"ROE",{"$f":"-C384","v":-16665871.491287343},{"$f":"D362-D366-D369-D379-D358+D354","v":2632307.3143428098},{"$f":"E362-E366-E369-E379-E358+E354","v":2615054.9522875305},{"$f":"F362-F366-F369-F379-F358+F354","v":2591524.8016651627},{"$f":"G362-G366-G369-G379-G358+G354","v":2561928.5936959884},{"$f":"H362-H366-H369-H379-H358+H354","v":2526455.6870112945},{"$f":"I362-I366-I369-I379-I358+I354","v":2485274.0404695934},{"$f":"J362-J366-J369-J379-J358+J354","v":2438531.1034549214},{"$f":"K362-K366-K369-K379-K358+K354","v":2386354.6277820817},{"$f":"L362-L366-L369-L379-L358+L354","v":2328853.4050215129},{"$f":"M362-M366-M369-M379-M358+M354","v":2266117.9327611793},{"$f":"N362-N366-N369-N379-N358+N354","v":168280.25801531598},{"$f":"O362-O366-O369-O379-O358+O354","v":-92280.459048130317},{"$f":"P362-P366-P369-P379-P358+P354","v":-159668.87625702401},{"$f":"Q362-Q366-Q369-Q379-Q358+Q354","v":-235344.37938675494},{"$f":"R362-R366-R369-R379-R358+R354","v":-319101.3632976446},{"$f":"S362-S366-S369-S379-S358+S354","v":-410773.18865460303},{"$f":"T362-T366-T369-T379-T358+T354","v":-510230.18251509737},{"$f":"U362-U366-U369-U379-U358+U354","v":-617377.85302239587},{"$f":"V362-V366-V369-V379-V358+V354","v":-732155.30388259888},{"$f":"W362-W366-W369-W379-W358+W354","v":-854533.83558132499},{"$f":"X362","v":38374716.238586806},null,null,null,null,{"$f":"IRR(AE363:AZ363,0.1)","v":0.1056429413801776},"ROE",{"$f":"-AE384","v":-233699293.97389379},{"$f":"AF362-AF366-AF369-AF379-AF358+AF354","v":27012660.329564165},{"$f":"AG362-AG366-AG369-AG379-AG358+AG354","v":26784980.669742469},{"$f":"AH362-AH366-AH369-AH379-AH358+AH354","v":25882260.873770237},{"$f":"AI362-AI366-AI369-AI379-AI358+AI354","v":25622842.602165226},{"$f":"AJ362-AJ366-AJ369-AJ379-AJ358+AJ354","v":25347193.65187943},{"$f":"AK362-AK366-AK369-AK379-AK358+AK354","v":25055044.304519091},{"$f":"AL362-AL366-AL369-AL379-AL358+AL354","v":24746102.483519014},{"$f":"AM362-AM366-AM369-AM379-AM358+AM354","v":24420053.098691069},{"$f":"AN362-AN366-AN369-AN379-AN358+AN354","v":23417273.116472576},{"$f":"AO362-AO366-AO369-AO379-AO358+AO354","v":23055967.734103907},{"$f":"AP362-AP366-AP369-AP379-AP358+AP354","v":22676464.205862578},{"$f":"AQ362-AQ366-AQ369-AQ379-AQ358+AQ354","v":22278347.919375215},{"$f":"AR362-AR366-AR369-AR379-AR358+AR354","v":21861177.269917618},{"$f":"AS362-AS366-AS369-AS379-AS358+AS354","v":21424482.710496731},{"$f":"AT362-AT366-AT369-AT379-AT358+AT354","v":20308481.515387058},{"$f":"AU362-AU366-AU369-AU379-AU358+AU354","v":19831213.634666707},{"$f":"AV362-AV366-AV369-AV379-AV358+AV354","v":19332835.187164593},{"$f":"AW362-AW366-AW369-AW379-AW358+AW354","v":18812754.189091466},{"$f":"AX362-AX366-AX369-AX379-AX358+AX354","v":18270345.065480601},{"$f":"AY362-AY366-AY369-AY379-AY358+AY354","v":17045663.091411237},{"$f":"AZ362","v":292124117.46736723},null,null,{"$f":"IRR(BE363:BZ363,0.1)","v":0.2578121718288382},"ROE",{"$f":"-BE384","v":-10927898.508808091},{"$f":"BF362-BF366-BF369-BF379-BF358","v":3386835.7463605395},{"$f":"BG362-BG366-BG369-BG379-BG358","v":3220811.4954268383},{"$f":"BH362-BH366-BH369-BH379-BH358","v":3053059.5390488193},{"$f":"BI362-BI366-BI369-BI379-BI358","v":2883520.6898328094},{"$f":"BJ362-BJ366-BJ369-BJ379-BJ358","v":2712132.1866380004},{"$f":"BK362-BK366-BK369-BK379-BK358","v":2538827.5866493084},{"$f":"BL362-BL366-BL369-BL379-BL358","v":2363536.6503183036},{"$f":"BM362-BM366-BM369-BM379-BM358","v":2186185.2188877142},{"$f":"BN362-BN366-BN369-BN379-BN358","v":2006695.084198738},{"$f":"BO362-BO366-BO369-BO379-BO358","v":1824983.8504634076},{"$f":"BP362-BP366-BP369-BP379-BP358","v":1640964.7876663473},{"$f":"BQ362-BQ366-BQ369-BQ379-BQ358","v":1454546.676241694},{"$f":"BR362-BR366-BR369-BR379-BR358","v":1265633.642651421},{"$f":"BS362-BS366-BS369-BS379-BS358","v":1074124.985470877},{"$f":"BT362-BT366-BT369-BT379-BT358","v":879914.99156599864},{"$f":"BU362-BU366-BU369-BU379-BU358","v":682892.74192427658},{"$f":"BV362-BV366-BV369-BV379-BV358","v":482941.90667807311},{"$f":"BW362-BW366-BW369-BW379-BW358","v":279940.52883438021},{"$f":"BX362-BX366-BX369-BX379-BX358","v":73760.796199347824},{"$f":"BY362-BY366-BY369-BY379-BY358","v":-135731.1990410462},{"$f":"BZ362","v":44133072.693551943},null,null,{"$f":"IRR(CE363:CZ363,0.1)","v":0.15362871410647605},"ROE",{"$f":"-CE384","v":-50439966.364457816},{"$f":"CF362-CF366-CF369-CF379-CF358+CF354","v":6444508.2094860617},{"$f":"CG362-CG366-CG369-CG379-CG358+CG354","v":6451735.9015254294},6454579.4004278341,6452959.5304985698,6446790.3118300056,6435978.6988671934,6420424.304216478,6400019.1070040632,6374647.1450555958,6344184.1901306137,{"$f":"CP362-CP366-CP369-CP379-CP358+CP354","v":6308497.4054062329},{"$f":"CQ362-CQ366-CQ369-CQ379-CQ358+CQ354","v":6267444.984363528},6220875.7701865975,6168628.8547390662,6110533.1561351232,6046406.9738723021,5976057.5204405915,5899280.428267628,5815859.2308018394,5725564.8164746948,{"$f":"CZ362","v":227786701.83635432}]
[]
[]
[null,"Interest",null,{"$f":"C370*$B$7","v":4721996.9225314138},4579191.5188875822,4429245.8450615583,4271802.8875442324,4106487.7821510416,3932906.9214881905,3750647.0177921969,3559274.1189114037,3358332.5750865708,3147343.9540704959,3840765.8650719621,3535407.4074275815,3214781.0269009816,2878123.3273480516,2524632.7428174755,2153467.6290603704,1763744.2596154099,1354534.7216982013,924864.70688513247,473711.19133141008,null,null,null,null,null,null,"Interest",null,{"$f":"AE370*$B$7","v":17527447.048042033},16997371.702461395,16440792.589601725,15856384.521099074,15242756.049171291,14598446.153647117,13921920.763346735,13211569.103531335,12465699.860725164,11682537.155778684,10860216.315584881,9996779.4333813861,9090170.7070677187,8138231.5444383658,7138695.423677546,6089182.4968786854,4987193.9237398822,3830105.9219441386,2615163.5200586077,1339473.9980788,null,null,null,null,"Interest",null,{"$f":"BE370*$B$7","v":3096237.9108289592},3002599.6658475907,2904279.5086171534,2801043.3435251946,2692645.3701786376,2578827.4981647525,2459318.7325501735,2333834.5286548655,2202076.1145647918,2063729.7797702146,1918466.1282359087,1765939.2941248876,1605786.1183083153,1437625.2837009144,1261056.4073631435,1075659.0872084841,880991.90104609157,676591.35557557945,461970.78283154167,236619.18145030201,null,null,null,null,"Interest",null,{"$f":"CE370*$B$7","v":14291323.803263048},{"$f":"CF370*$B$7","v":14076218.870827023},{"$f":"CG370*$B$7","v":13850358.691769196},{"$f":"CH370*$B$7","v":13613205.503758479},{"$f":"CI370*$B$7","v":13364194.656347224},{"$f":"CJ370*$B$7","v":13102733.266565409},{"$f":"CK370*$B$7","v":12828198.807294501},{"$f":"CL370*$B$7","v":12539937.625060048},{"$f":"CM370*$B$7","v":12237263.383713871},{"$f":"CN370*$B$7","v":11919455.430300388},{"$f":"CO370*$B$7","v":11585757.079216231},{"$f":"CP370*$B$7","v":11235373.810577864},{"$f":"CQ370*$B$7","v":10867471.378507579},{"$f":"CR370*$B$7","v":10481173.824833781},{"$f":"CS370*$B$7","v":10075561.393476292},{"$f":"CT370*$B$7","v":9649668.3405509274},{"$f":"CU370*$B$7","v":9202480.6349792983},{"$f":"CV370*$B$7","v":8732933.5441290848},{"$f":"CW370*$B$7","v":8239909.0987363607},{"$f":"CX370*$B$7","v":7722233.4310740009}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C383)","v":7578104.9954080619},{"$f":"-PMT($B$7,20,$C383)","v":7578104.9954080619},7578104.9954080619,7578104.9954080619,7578104.9954080619,7578104.9954080619,7578104.9954080619,7578104.9954080619,7578104.9954080619,7578104.9954080619,{"$f":"-PMT($B$7,20,$C383)","v":7578104.9954080619},{"$f":"-PMT($B$7,20,$C383)","v":7578104.9954080619},7578104.9954080619,7578104.9954080619,7578104.9954080619,7578104.9954080619,7578104.9954080619,7578104.9954080619,7578104.9954080619,7578104.9954080619,null,null,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE383)","v":28128953.959654756},{"$f":"-PMT($B$7,20,$AE383)","v":28128953.959654756},28128953.959654756,28128953.959654756,28128953.959654756,28128953.959654756,28128953.959654756,28128953.959654756,28128953.959654756,28128953.959654756,28128953.959654756,28128953.959654756,28128953.959654756,28128953.959654756,28128953.959654756,28128953.959654756,28128953.959654756,28128953.959654756,28128953.959654756,28128953.959654756,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE383)","v":4969002.8104563337},{"$f":"-PMT($B$7,20,$BE383)","v":4969002.8104563337},4969002.8104563337,4969002.8104563337,4969002.8104563337,4969002.8104563337,4969002.8104563337,4969002.8104563337,4969002.8104563337,4969002.8104563337,4969002.8104563337,4969002.8104563337,4969002.8104563337,4969002.8104563337,4969002.8104563337,4969002.8104563337,4969002.8104563337,4969002.8104563337,4969002.8104563337,4969002.8104563337,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$CE383)","v":18593422.451983552},{"$f":"-PMT($B$7,30,$CE383)","v":18593422.451983552},18593422.451983552,18593422.451983552,18593422.451983552,18593422.451983552,18593422.451983552,18593422.451983552,18593422.451983552,18593422.451983552,18593422.451983552,18593422.451983552,18593422.451983552,18593422.451983552,18593422.451983552,18593422.451983552,18593422.451983552,18593422.451983552,18593422.451983552,18593422.451983552]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N354)*$A383","v":2369830.022551517},{"$f":"-PMT($B$7,10,$N354)*$A383","v":2369830.022551517},2369830.022551517,2369830.022551517,2369830.022551517,2369830.022551517,2369830.022551517,2369830.022551517,2369830.022551517,2369830.022551517]
[null,"Sinking Fund",null,{"$f":"D368+D367-D366","v":2856108.072876648},{"$f":"E368+E367-E366","v":2998913.4765204797},{"$f":"F368+F367-F366","v":3148859.1503465036},{"$f":"G368+G367-G366","v":3306302.1078638295},{"$f":"H368+H367-H366","v":3471617.2132570203},{"$f":"I368+I367-I366","v":3645198.0739198714},{"$f":"J368+J367-J366","v":3827457.9776158649},{"$f":"K368+K367-K366","v":4018830.8764966582},{"$f":"L368+L367-L366","v":4219772.4203214906},{"$f":"M368+M367-M366","v":4430761.0413375665},{"$f":"N368+N367-N366","v":6107169.1528876182},{"$f":"O368+O367-O366","v":6412527.6105319988},{"$f":"P368+P367-P366","v":6733153.9910585983},{"$f":"Q368+Q367-Q366","v":7069811.6906115282},{"$f":"R368+R367-R366","v":7423302.2751421044},{"$f":"S368+S367-S366","v":7794467.388899209},{"$f":"T368+T367-T366","v":8184190.7583441697},{"$f":"U368+U367-U366","v":8593400.2962613776},{"$f":"V368+V367-V366","v":9023070.3110744469},{"$f":"W368+W367-W366","v":9474223.826628169},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF367-AF366","v":10601506.911612723},{"$f":"AG367-AG366","v":11131582.25719336},11688161.370053031,12272569.438555682,12886197.910483465,13530507.806007639,14207033.196308021,14917384.856123421,15663254.098929591,16446416.803876072,17268737.644069873,18132174.52627337,19038783.252587035,19990722.41521639,20990258.535977211,22039771.462776072,23141760.035914876,24298848.037710618,25513790.439596146,26789479.961575955,null,null,null,null,"Sinking Fund",null,{"$f":"BF367-BF366","v":1872764.8996273745},{"$f":"BG367-BG366","v":1966403.144608743},2064723.3018391803,2167959.4669311391,2276357.4402776961,2390175.3122915812,2509684.0779061601,2635168.2818014682,2766926.6958915419,2905273.0306861191,3050536.682220425,3203063.5163314464,3363216.6921480186,3531377.5267554196,3707946.4030931899,3893343.7232478494,4088010.909410242,4292411.4548807545,4507032.0276247924,4732383.6290060319,null,null,null,null,"Sinking Fund",null,{"$f":"CF368+CF367-CF366","v":4302098.6487205047},{"$f":"CG368+CG367-CG366","v":4517203.5811565295},4743063.7602143567,4980216.9482250735,5229227.7956363279,5490689.1854181439,5765223.6446890514,6053484.8269235045,6356159.0682696812,6673967.0216831639,{"$f":"CP368+CP367-CP366","v":7007665.3727673218},{"$f":"CQ368+CQ367-CQ366","v":7358048.6414056886},7725951.0734759737,8112248.6271497719,8517861.0585072599,8943754.111432625,9390941.8170042541,9860488.9078544676,10353513.353247192,10871189.020909552]
[null,"Mortgage Balance",{"$f":"C383","v":94439938.450628281},{"$f":"C370-D369","v":91583830.377751634},{"$f":"D370-E369","v":88584916.901231155},{"$f":"E370-F369","v":85436057.750884652},{"$f":"F370-G369","v":82129755.643020824},{"$f":"G370-H369","v":78658138.429763809},{"$f":"H370-I369","v":75012940.355843931},{"$f":"I370-J369","v":71185482.378228068},{"$f":"J370-K369","v":67166651.501731411},{"$f":"K370-L369","v":62946879.081409916},{"$f":"(N354*$A$54)+L370-M369","v":76815317.301439241},{"$f":"M370-N369","v":70708148.148551628},{"$f":"N370-O369","v":64295620.538019627},{"$f":"O370-P369","v":57562466.546961032},{"$f":"P370-Q369","v":50492654.856349505},{"$f":"Q370-R369","v":43069352.581207402},{"$f":"R370-S369","v":35274885.192308195},{"$f":"S370-T369","v":27090694.433964025},{"$f":"T370-U369","v":18497294.137702648},{"$f":"U370-V369","v":9474223.8266282007},{"$f":"V370-W369","v":3.166496753692627E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE383","v":350548940.96084064},{"$f":"AE370-AF369","v":339947434.04922789},{"$f":"AF370-AG369","v":328815851.79203451},{"$f":"AG370-AH369","v":317127690.42198145},{"$f":"AH370-AI369","v":304855120.9834258},{"$f":"AI370-AJ369","v":291968923.07294232},{"$f":"AJ370-AK369","v":278438415.26693469},{"$f":"AK370-AL369","v":264231382.07062668},{"$f":"AL370-AM369","v":249313997.21450326},{"$f":"AM370-AN369","v":233650743.11557367},{"$f":"(AP354*$A$54)+AN370-AO369","v":217204326.3116976},{"$f":"AO370-AP369","v":199935588.66762772},{"$f":"AP370-AQ369","v":181803414.14135435},{"$f":"AQ370-AR369","v":162764630.8887673},{"$f":"AR370-AS369","v":142773908.47355092},{"$f":"AS370-AT369","v":121783649.9375737},{"$f":"AT370-AU369","v":99743878.474797636},{"$f":"AU370-AV369","v":76602118.438882768},{"$f":"AV370-AW369","v":52303270.401172146},{"$f":"AW370-AX369","v":26789479.961576},{"$f":"AX370-AY369","v":4.4703483581542969E-8},null,null,null,null,"Mortgage Balance",{"$f":"BE383","v":61924758.216579184},{"$f":"BE370-BF369","v":60051993.316951811},{"$f":"BF370-BG369","v":58085590.172343068},{"$f":"BG370-BH369","v":56020866.870503888},{"$f":"BH370-BI369","v":53852907.403572746},{"$f":"BI370-BJ369","v":51576549.96329505},{"$f":"BJ370-BK369","v":49186374.651003465},{"$f":"BK370-BL369","v":46676690.573097304},{"$f":"BL370-BM369","v":44041522.291295834},{"$f":"BM370-BN369","v":41274595.59540429},{"$f":"(BP354*$A$54)+BN370-BO369","v":38369322.564718172},{"$f":"BO370-BP369","v":35318785.88249775},{"$f":"BP370-BQ369","v":32115722.366166305},{"$f":"BQ370-BR369","v":28752505.674018286},{"$f":"BR370-BS369","v":25221128.147262868},{"$f":"BS370-BT369","v":21513181.744169679},{"$f":"BT370-BU369","v":17619838.02092183},{"$f":"BU370-BV369","v":13531827.111511588},{"$f":"BV370-BW369","v":9239415.6566308327},{"$f":"BW370-BX369","v":4732383.6290060403},{"$f":"BX370-BY369","v":8.3819031715393066E-9},null,null,null,null,"Mortgage Balance",{"$f":"CE383","v":285826476.06526095},{"$f":"CE370-CF369","v":281524377.41654044},{"$f":"CF370-CG369","v":277007173.83538389},{"$f":"CG370-CH369","v":272264110.07516956},{"$f":"CH370-CI369","v":267283893.12694448},{"$f":"CI370-CJ369","v":262054665.33130816},{"$f":"CJ370-CK369","v":256563976.14589},{"$f":"CK370-CL369","v":250798752.50120094},{"$f":"CL370-CM369","v":244745267.67427742},{"$f":"CM370-CN369","v":238389108.60600775},{"$f":"CN370-CO369","v":231715141.5843246},{"$f":"CO370-CP369","v":224707476.21155727},{"$f":"CP370-CQ369","v":217349427.57015157},{"$f":"CQ370-CR369","v":209623476.49667558},{"$f":"CR370-CS369","v":201511227.86952582},{"$f":"CS370-CT369","v":192993366.81101856},{"$f":"CT370-CU369","v":184049612.69958594},{"$f":"CU370-CV369","v":174658670.88258168},{"$f":"CV370-CW369","v":164798181.97472721},{"$f":"CW370-CX369","v":154444668.62148002},{"$f":"CX370-CY369","v":143573479.60057047}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D341,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-127915720.79528935},{"$f":"-($C373)/20","v":6395786.0397644676},{"$f":"-($C373)/20","v":6395786.0397644676},6395786.0397644676,6395786.0397644676,6395786.0397644676,6395786.0397644676,6395786.0397644676,6395786.0397644676,6395786.0397644676,6395786.0397644676,6395786.0397644676,6395786.0397644676,6395786.0397644676,6395786.0397644676,6395786.0397644676,6395786.0397644676,6395786.0397644676,6395786.0397644676,6395786.0397644676,6395786.0397644676]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D341,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.9","v":-22095870.479335353},{"$f":"-($C374)/10","v":2209587.0479335352},{"$f":"-($C374)/10","v":2209587.0479335352},2209587.0479335352,2209587.0479335352,2209587.0479335352,2209587.0479335352,2209587.0479335352,2209587.0479335352,2209587.0479335352,2209587.0479335352,{"$f":"$N354/10","v":2152846.9719255157},2152846.9719255157,2152846.9719255157,2152846.9719255157,2152846.9719255157,2152846.9719255157,2152846.9719255157,2152846.9719255157,2152846.9719255157,2152846.9719255157,null,null,null,null,null,null,"Depr",null,{"$f":"-($AE362)/40","v":14606205.873368362},{"$f":"-($AE362)/40","v":14606205.873368362},14606205.873368362,14606205.873368362,14606205.873368362,14606205.873368362,14606205.873368362,14606205.873368362,14606205.873368362,14606205.873368362,14606205.873368362,14606205.873368362,14606205.873368362,14606205.873368362,14606205.873368362,14606205.873368362,14606205.873368362,14606205.873368362,14606205.873368362,14606205.873368362,null,null,null,null,"Depr",null,{"$f":"-($BE362)/25","v":3530645.8154841554},{"$f":"-($BE362)/25","v":3530645.8154841554},3530645.8154841554,3530645.8154841554,3530645.8154841554,3530645.8154841554,3530645.8154841554,3530645.8154841554,3530645.8154841554,3530645.8154841554,3530645.8154841554,3530645.8154841554,3530645.8154841554,3530645.8154841554,3530645.8154841554,3530645.8154841554,3530645.8154841554,3530645.8154841554,3530645.8154841554,3530645.8154841554,null,null,null,null,"Depr",{"$f":"-((HLOOKUP(CF341,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$211)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-379644503.06059045},{"$f":"-($CE374)/50","v":7592890.0612118086},{"$f":"-($CE374)/50","v":7592890.0612118086},7592890.0612118086,7592890.0612118086,7592890.0612118086,7592890.0612118086,7592890.0612118086,7592890.0612118086,7592890.0612118086,7592890.0612118086,7592890.0612118086,7592890.0612118086,7592890.0612118086,7592890.0612118086,7592890.0612118086,7592890.0612118086,7592890.0612118086,7592890.0612118086,7592890.0612118086,7592890.0612118086]
[null,"Accum Depreciation",null,{"$f":"SUM($D373:D374)","v":8605373.0876980033},{"$f":"SUM($D373:E374)","v":17210746.175396007},{"$f":"SUM($D373:F374)","v":25816119.263094004},{"$f":"SUM($D373:G374)","v":34421492.350792006},{"$f":"SUM($D373:H374)","v":43026865.438490011},{"$f":"SUM($D373:I374)","v":51632238.526188008},{"$f":"SUM($D373:J374)","v":60237611.613886014},{"$f":"SUM($D373:K374)","v":68842984.701584011},{"$f":"SUM($D373:L374)","v":77448357.789282009},{"$f":"SUM($D373:M374)","v":86053730.876980007},{"$f":"SUM($D373:N374)","v":94602363.888669983},{"$f":"SUM($D373:O374)","v":103150996.90035996},{"$f":"SUM($D373:P374)","v":111699629.91204993},{"$f":"SUM($D373:Q374)","v":120248262.92373991},{"$f":"SUM($D373:R374)","v":128796895.93542989},{"$f":"SUM($D373:S374)","v":137345528.94711989},{"$f":"SUM($D373:T374)","v":145894161.95880991},{"$f":"SUM($D373:U374)","v":154442794.97049996},{"$f":"SUM($D373:V374)","v":162991427.98218998},{"$f":"SUM($D373:W374)","v":171540060.99388003},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE374:AF374)","v":14606205.873368362},{"$f":"SUM($AE374:AG374)","v":29212411.746736724},{"$f":"SUM($AE374:AH374)","v":43818617.620105088},{"$f":"SUM($AE374:AI374)","v":58424823.493473448},{"$f":"SUM($AE374:AJ374)","v":73031029.366841808},{"$f":"SUM($AE374:AK374)","v":87637235.240210176},{"$f":"SUM($AE374:AL374)","v":102243441.11357854},{"$f":"SUM($AE374:AM374)","v":116849646.98694691},{"$f":"SUM($AE374:AN374)","v":131455852.86031528},{"$f":"SUM($AE374:AO374)","v":146062058.73368365},{"$f":"SUM($AE374:AP374)","v":160668264.607052},{"$f":"SUM($AE374:AQ374)","v":175274470.48042035},{"$f":"SUM($AE374:AR374)","v":189880676.3537887},{"$f":"SUM($AE374:AS374)","v":204486882.22715706},{"$f":"SUM($AE374:AT374)","v":219093088.10052541},{"$f":"SUM($AE374:AU374)","v":233699293.97389376},{"$f":"SUM($AE374:AV374)","v":248305499.84726211},{"$f":"SUM($AE374:AW374)","v":262911705.72063047},{"$f":"SUM($AE374:AX374)","v":277517911.59399885},{"$f":"SUM($AE374:AY374)","v":292124117.46736723},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BE374:BF374)","v":3530645.8154841554},{"$f":"SUM($BE374:BG374)","v":7061291.6309683109},{"$f":"SUM($BE374:BH374)","v":10591937.446452467},{"$f":"SUM($BE374:BI374)","v":14122583.261936622},{"$f":"SUM($BE374:BJ374)","v":17653229.077420779},{"$f":"SUM($BE374:BK374)","v":21183874.892904934},{"$f":"SUM($BE374:BL374)","v":24714520.708389089},{"$f":"SUM($BE374:BM374)","v":28245166.523873243},{"$f":"SUM($BE374:BN374)","v":31775812.339357398},{"$f":"SUM($BE374:BO374)","v":35306458.154841557},{"$f":"SUM($BE374:BP374)","v":38837103.970325716},{"$f":"SUM($BE374:BQ374)","v":42367749.785809875},{"$f":"SUM($BE374:BR374)","v":45898395.601294033},{"$f":"SUM($BE374:BS374)","v":49429041.416778192},{"$f":"SUM($BE374:BT374)","v":52959687.232262351},{"$f":"SUM($BE374:BU374)","v":56490333.047746509},{"$f":"SUM($BE374:BV374)","v":60020978.863230668},{"$f":"SUM($BE374:BW374)","v":63551624.678714827},{"$f":"SUM($BE374:BX374)","v":67082270.494198985},{"$f":"SUM($BE374:BY374)","v":70612916.309683144},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CF374:CF374)","v":7592890.0612118086},{"$f":"SUM($CF374:CG374)","v":15185780.122423617},{"$f":"SUM($CF374:CH374)","v":22778670.183635425},{"$f":"SUM($CF374:CI374)","v":30371560.244847234},{"$f":"SUM($CF374:CJ374)","v":37964450.30605904},{"$f":"SUM($CF374:CK374)","v":45557340.36727085},{"$f":"SUM($CF374:CL374)","v":53150230.428482659},{"$f":"SUM($CF374:CM374)","v":60743120.489694469},{"$f":"SUM($CF374:CN374)","v":68336010.550906271},{"$f":"SUM($CF374:CO374)","v":75928900.61211808},{"$f":"SUM($CF374:CP374)","v":83521790.67332989},{"$f":"SUM($CF374:CQ374)","v":91114680.734541699},{"$f":"SUM($CF374:CR374)","v":98707570.795753509},{"$f":"SUM($CF374:CS374)","v":106300460.85696532},{"$f":"SUM($CF374:CT374)","v":113893350.91817713},{"$f":"SUM($CF374:CU374)","v":121486240.97938894},{"$f":"SUM($CF374:CV374)","v":129079131.04060075},{"$f":"SUM($CF374:CW374)","v":136672021.10181254},{"$f":"SUM($CF374:CX374)","v":144264911.16302434},{"$f":"SUM($CF374:CY374)","v":151857801.22423613}]
[null,"End Year Book Value",null,{"$f":"-$C362-D375","v":141406218.18692669},{"$f":"-$C362-E375","v":132800845.0992287},124195472.0115307,115590098.9238327,106984725.8361347,98379352.748436689,89773979.660738692,81168606.573040694,72563233.485342696,{"$f":"-$C362-M375+$N354","v":85486330.116899848},{"$f":"-$C362-N375+$N354","v":76937697.105209887},{"$f":"-$C362-O375+$N354","v":68389064.093519896},{"$f":"-$C362-P375+$N354","v":59840431.081829928},{"$f":"-$C362-Q375+$N354","v":51291798.070139952},{"$f":"-$C362-R375+$N354","v":42743165.058449976},{"$f":"-$C362-S375+$N354","v":34194532.04675997},{"$f":"-$C362-T375+$N354","v":25645899.03506995},{"$f":"-$C362-U375+$N354","v":17097266.0233799},{"$f":"-$C362-V375+$N354","v":8548633.011689879},{"$f":"-$C362-W375+$N354","v":-1.7136335372924805E-7},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE362-AF375","v":569642029.06136608},{"$f":"-$AE362-AG375","v":555035823.1879977},{"$f":"-$AE362-AH375","v":540429617.31462932},{"$f":"-$AE362-AI375","v":525823411.44126099},{"$f":"-$AE362-AJ375","v":511217205.56789267},{"$f":"-$AE362-AK375","v":496610999.69452429},{"$f":"-$AE362-AL375","v":482004793.82115591},{"$f":"-$AE362-AM375","v":467398587.94778752},{"$f":"-$AE362-AN375","v":452792382.0744192},{"$f":"-$AE362-AO375","v":438186176.20105082},{"$f":"-$AE362-AP375","v":423579970.3276825},{"$f":"-$AE362-AQ375","v":408973764.45431411},{"$f":"-$AE362-AR375","v":394367558.58094573},{"$f":"-$AE362-AS375","v":379761352.70757741},{"$f":"-$AE362-AT375","v":365155146.83420908},{"$f":"-$AE362-AU375","v":350548940.9608407},{"$f":"-$AE362-AV375","v":335942735.08747232},{"$f":"-$AE362-AW375","v":321336529.214104},{"$f":"-$AE362-AX375","v":306730323.34073561},{"$f":"-$AE362-AY375","v":292124117.46736723},null,null,null,null,"End Year Book Value",null,{"$f":"-$BE362-BF375","v":84735499.571619734},{"$f":"-$BE362-BG375","v":81204853.756135568},{"$f":"-$BE362-BH375","v":77674207.940651417},{"$f":"-$BE362-BI375","v":74143562.125167266},{"$f":"-$BE362-BJ375","v":70612916.309683114},{"$f":"-$BE362-BK375","v":67082270.494198948},{"$f":"-$BE362-BL375","v":63551624.678714797},{"$f":"-$BE362-BM375","v":60020978.863230646},{"$f":"-$BE362-BN375","v":56490333.047746487},{"$f":"-$BE362-BO375","v":52959687.232262328},{"$f":"-$BE362-BP375","v":49429041.41677817},{"$f":"-$BE362-BQ375","v":45898395.601294011},{"$f":"-$BE362-BR375","v":42367749.785809852},{"$f":"-$BE362-BS375","v":38837103.970325693},{"$f":"-$BE362-BT375","v":35306458.154841535},{"$f":"-$BE362-BU375","v":31775812.339357376},{"$f":"-$BE362-BV375","v":28245166.523873217},{"$f":"-$BE362-BW375","v":24714520.708389059},{"$f":"-$BE362-BX375","v":21183874.8929049},{"$f":"-$BE362-BY375","v":17653229.077420741},null,null,null,null,"End Year Book Value",null,{"$f":"-$CE374-CF375","v":372051612.99937862},{"$f":"-$CE374-CG375","v":364458722.93816686},{"$f":"-$CE374-CH375","v":356865832.87695503},{"$f":"-$CE374-CI375","v":349272942.81574321},{"$f":"-$CE374-CJ375","v":341680052.75453138},{"$f":"-$CE374-CK375","v":334087162.69331962},{"$f":"-$CE374-CL375","v":326494272.63210779},{"$f":"-$CE374-CM375","v":318901382.57089597},{"$f":"-$CE374-CN375","v":311308492.50968421},{"$f":"-$CE374-CO375","v":303715602.44847238},{"$f":"-$CE374-CP375","v":296122712.38726056},{"$f":"-$CE374-CQ375","v":288529822.32604873},{"$f":"-$CE374-CR375","v":280936932.26483691},{"$f":"-$CE374-CS375","v":273344042.20362514},{"$f":"-$CE374-CT375","v":265751152.14241332},{"$f":"-$CE374-CU375","v":258158262.08120149},{"$f":"-$CE374-CV375","v":250565372.0199897},{"$f":"-$CE374-CW375","v":242972481.9587779},{"$f":"-$CE374-CX375","v":235379591.89756611},{"$f":"-$CE374-CY375","v":227786701.83635432}]
[null,"Prop. Tax Value",{"$f":"-C362","v":150011591.27462471},{"$f":"C377/(($C377/$X377)^(1/21))","v":140582269.24889189},{"$f":"D377/(($C377/$X377)^(1/21))","v":131745648.84781021},{"$f":"E377/(($C377/$X377)^(1/21))","v":123464474.45375355},{"$f":"F377/(($C377/$X377)^(1/21))","v":115703832.23623957},{"$f":"G377/(($C377/$X377)^(1/21))","v":108431002.95353721},{"$f":"H377/(($C377/$X377)^(1/21))","v":101615324.00676614},{"$f":"I377/(($C377/$X377)^(1/21))","v":95228060.164901584},{"$f":"J377/(($C377/$X377)^(1/21))","v":89242282.415655047},{"$f":"K377/(($C377/$X377)^(1/21))","v":83632754.431460217},{"$f":"L377/(($C377/$X377)^(1/21))","v":78375826.171899334},{"$f":"(M377+$N354)/(($C377/($X377+$N354))^(1/21))","v":95631208.585484311},{"$f":"N377/(($N377/$X377)^(1/11))","v":88013489.165086314},{"$f":"O377/(($N377/$X377)^(1/11))","v":81002576.351299763},74550133.596464291,68611674.709547624,63146257.147311725,58116199.73706232,53486822.884828888,49226209.477847494,45304984.83289516,{"$f":"X362","v":38374716.238586806},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE362","v":584248234.93473446},{"$f":"AE377/(($AE377/$AZ377)^(1/21))","v":565278733.84584808},{"$f":"AF377/(($AE377/$AZ377)^(1/21))","v":546925138.719607},529167452.18480748,511986326.14932317,495363040.71916789,479279483.80201948,463718131.37298059,448662028.38107556,434094770.27567881,420000485.13274771,406363816.36138469,393169905.97188663,380404378.38705075,368053324.77909863,356103287.91515279,344541247.49475324,333354605.96343893,322531174.78693718,312059161.17100549,301927155.2124567,{"$f":"AZ362","v":292124117.46736723},null,null,null,"Prop. Tax Value",{"$f":"-BE362","v":88266145.387103885},{"$f":"BE377/(($BE377/$BZ377)^(1/21))","v":85400300.629833013},{"$f":"BF377/(($BE377/$BZ377)^(1/21))","v":82627504.754857361},79944736.630458459,77349073.215691581,74837686.375552788,72407839.7995518,70056886.02033338,67782263.529098719,65581493.984683998,63452179.513255209,61392000.095677055,59398711.039709345,57470140.534276702,55604187.283146732,53798818.215438515,52052066.270466767,50362028.254508182,48726862.767154783,47144788.194994867,45614080.770435557,{"$f":"BZ362","v":44133072.693551943},null,null,null,"Prop. Tax Value",{"$f":"-CE362","v":379644503.06059045},{"$f":"CE377/(($CE377/$CZ377)^(1/21))","v":370521053.20442551},{"$f":"CF377/(($CE377/$CZ377)^(1/21))","v":361616854.08574504},352926636.76717937,344445258.93214613,336167701.84195524,328089067.36603922,320204575.08355182,312509559.45461977,304999467.05957359,297669853.90452433,290516382.79169106,283534820.75292397,276721036.54490352,270070998.20453411,263580770.66308534,257246513.41766918,251064478.25867522,245031007.05181921,239142529.57349238,233395561.39813074,{"$f":"CZ362","v":227786701.83635432}]
[null,"Tax Dep",null,{"$f":"($C362*0.95)*-D$4","v":28502202.342178691},{"$f":"($C362*0.95)*-E$4","v":45603523.747485906},27362114.248491544,16417268.549094925,16417268.549094925,8208634.2745474624,null,null,null,null,{"$f":"($N354)*D$6","v":3075557.1840927913},5272322.2342455881,3765975.2079893048,2689982.2914209319,1921415.9224435226,1921415.9224435226,1921415.9224435226,960385.03417597245,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($C362)*-D$5","v":5625434.6727984259},{"$f":"($C362)*-E$5","v":10829336.774115158},{"$f":"($C362)*-F$5","v":10017774.065319439},{"$f":"($C362)*-G$5","v":9267716.1089463141},{"$f":"($C362)*-H$5","v":8573162.4413448013},{"$f":"($C362)*-I$5","v":7929612.7147766612},{"$f":"($C362)*-J$5","v":7335566.8133291481},{"$f":"($C362)*-K$5","v":6785024.2733512754},{"$f":"($C362)*-L$5","v":6692017.086761008},{"$f":"($C362)*-M$5","v":6692017.086761008},{"$f":"($C362)*-N$5","v":6692017.086761008},{"$f":"($C362)*-O$5","v":6692017.086761008},{"$f":"($C362)*-P$5","v":6692017.086761008},{"$f":"($C362)*-Q$5","v":6692017.086761008},{"$f":"($C362)*-R$5","v":6692017.086761008},{"$f":"($C362)*-S$5","v":6692017.086761008},{"$f":"($C362)*-T$5","v":6692017.086761008},{"$f":"($C362)*-U$5","v":6692017.086761008},{"$f":"($C362)*-V$5","v":6692017.086761008},{"$f":"($C362)*-W$5","v":6692017.086761008},null,null,null,null,"Tax Dep",null,{"$f":"($BE362)*-D$4","v":17653229.077420779},{"$f":"($BE362)*-E$4","v":28245166.523873243},{"$f":"($BE362)*-F$4","v":16947099.914323945},{"$f":"($BE362)*-G$4","v":10168259.948594367},{"$f":"($BE362)*-H$4","v":10168259.948594367},{"$f":"($BE362)*-I$4","v":5084129.9742971836},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($CE362)*-D$5","v":14236668.864772141},{"$f":"($CE362)*-E$5","v":27406536.675944027},{"$f":"($CE362)*-F$5","v":25352659.914386231},{"$f":"($CE362)*-G$5","v":23454437.399083279},{"$f":"($CE362)*-H$5","v":21696683.349912744},{"$f":"($CE362)*-I$5","v":20068008.431782808},{"$f":"($CE362)*-J$5","v":18564616.199662872},{"$f":"($CE362)*-K$5","v":17171320.873430505},{"$f":"($CE362)*-L$5","v":16935941.28153294},{"$f":"($CE362)*-M$5","v":16935941.28153294},{"$f":"($CE362)*-N$5","v":16935941.28153294},{"$f":"($CE362)*-O$5","v":16935941.28153294},{"$f":"($CE362)*-P$5","v":16935941.28153294},{"$f":"($CE362)*-Q$5","v":16935941.28153294},{"$f":"($CE362)*-R$5","v":16935941.28153294},{"$f":"($CE362)*-S$5","v":16935941.28153294},{"$f":"($CE362)*-T$5","v":16935941.28153294},{"$f":"($CE362)*-U$5","v":16935941.28153294},{"$f":"($CE362)*-V$5","v":16935941.28153294},{"$f":"($CE362)*-W$5","v":16935941.28153294},{"$f":"($CE362)*-X$5","v":8462275.9732205607}]
[null,"After Tax Dep. Value",null,{"$f":"D378*$B$6","v":5985462.491857525},{"$f":"E378*$B$6","v":9576739.9869720396},5746043.9921832243,3447626.3953099339,3447626.3953099339,1723813.197654967,null,null,null,null,{"$f":"N378*$B$6","v":645867.00865948619},{"$f":"O378*$B$6","v":1107187.6691915735},{"$f":"P378*$B$6","v":790854.793677754},{"$f":"Q378*$B$6","v":564896.28119839565},{"$f":"R378*$B$6","v":403497.34371313971},{"$f":"S378*$B$6","v":403497.34371313971},{"$f":"T378*$B$6","v":403497.34371313971},{"$f":"U378*$B$6","v":201680.85717695422},null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF378*$B$6","v":1181341.2812876694},{"$f":"AG378*$B$6","v":2274160.7225641832},{"$f":"AH378*$B$6","v":2103732.5537170824},{"$f":"AI378*$B$6","v":1946220.3828787259},{"$f":"AJ378*$B$6","v":1800364.1126824082},{"$f":"AK378*$B$6","v":1665218.6701030987},{"$f":"AL378*$B$6","v":1540469.0307991211},{"$f":"AM378*$B$6","v":1424855.0974037678},{"$f":"AN378*$B$6","v":1405323.5882198117},{"$f":"AO378*$B$6","v":1405323.5882198117},{"$f":"AP378*$B$6","v":1405323.5882198117},{"$f":"AQ378*$B$6","v":1405323.5882198117},{"$f":"AR378*$B$6","v":1405323.5882198117},{"$f":"AS378*$B$6","v":1405323.5882198117},{"$f":"AT378*$B$6","v":1405323.5882198117},{"$f":"AU378*$B$6","v":1405323.5882198117},{"$f":"AV378*$B$6","v":1405323.5882198117},{"$f":"AW378*$B$6","v":1405323.5882198117},{"$f":"AX378*$B$6","v":1405323.5882198117},{"$f":"AY378*$B$6","v":1405323.5882198117},null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF378*$B$6","v":3707178.1062583635},{"$f":"BG378*$B$6","v":5931484.970013381},{"$f":"BH378*$B$6","v":3558890.9820080283},{"$f":"BI378*$B$6","v":2135334.5892048171},{"$f":"BJ378*$B$6","v":2135334.5892048171},{"$f":"BK378*$B$6","v":1067667.2946024085},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CF378*$B$6","v":2989700.4616021495},{"$f":"CG378*$B$6","v":5755372.7019482451},{"$f":"CH378*$B$6","v":5324058.5820211088},{"$f":"CI378*$B$6","v":4925431.8538074885},{"$f":"CJ378*$B$6","v":4556303.5034816759},{"$f":"CK378*$B$6","v":4214281.7706743898},{"$f":"CL378*$B$6","v":3898569.401929203},{"$f":"CM378*$B$6","v":3605977.3834204059},{"$f":"CN378*$B$6","v":3556547.6691219173},{"$f":"CO378*$B$6","v":3556547.6691219173},{"$f":"CP378*$B$6","v":3556547.6691219173},{"$f":"CQ378*$B$6","v":3556547.6691219173},{"$f":"CR378*$B$6","v":3556547.6691219173},{"$f":"CS378*$B$6","v":3556547.6691219173},{"$f":"CT378*$B$6","v":3556547.6691219173},{"$f":"CU378*$B$6","v":3556547.6691219173},{"$f":"CV378*$B$6","v":3556547.6691219173},{"$f":"CW378*$B$6","v":3556547.6691219173},{"$f":"CX378*$B$6","v":3556547.6691219173},{"$f":"CY378*$B$6","v":3556547.6691219173},{"$f":"CZ378*$B$6","v":1777077.9543763178}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D379:I379)","v":24886006.44723013},{"$f":"C381/C385","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"AE381/AE385","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF379:BK379)","v":15413488.661716612},{"$f":"BE381/BE385","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,CF379:CZ379)","v":43378060.630871646},{"$f":"CE381/CE385","v":0.11425968315402844}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D358:W358)","v":14019774.885478944},{"$f":"C382/C385","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,AF358:AY358)","v":0},{"$f":"AE382/AE385","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,BF358:BY358)","v":0},{"$f":"BE382/BE385","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,CF358:CY358)","v":0},{"$f":"CE382/CE385","v":0}]
[0.85,"Debt",{"$f":"(C385-C381-C382)*$A383","v":94439938.450628281},{"$f":"C383/C385","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(AE385-AE381-AE382)*$AC383","v":350548940.96084064},{"$f":"AE383/AE385","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE385-BE381-BE382)*$BC383","v":61924758.216579184},{"$f":"BE383/BE385","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(CE385-CE381-CE382)*$A383","v":285826476.06526095},{"$f":"CE383/CE385","v":0.75287926931907578}]
[0.15,"Equity",{"$f":"(C385-C381-C382)*$A384","v":16665871.491287343},{"$f":"C384/C385","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(AE385-AE381-AE382)*$AC384","v":233699293.97389379},{"$f":"AE384/AE385","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE385-BE381-BE382)*$BC384","v":10927898.508808091},{"$f":"BE384/BE385","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(CE385-CE381-CE382)*$A384","v":50439966.364457816},{"$f":"CE384/CE385","v":0.13286104752689573}]
[null,"Total",{"$f":"-C362","v":150011591.27462471},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE362","v":584248234.93473446},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",{"$f":"-BE362","v":88266145.387103885},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CE362","v":379644503.06059045}]
[null,"Check",{"$f":"SUM(C381:C384)-C385","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE381:AE384)-AE385","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE381:BE384)-BE385","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CE381:CE384)-CE385","v":0}]
[25000,"2028 Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028 Nuclear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028 Geothermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF388&\" \"&'Resource Options'!$B$43","v":"2028 Pumped Hydro (16 hr/ 100 MW share)"}]
[null,"Year",null,2028,{"$f":"D388+1","v":2029},{"$f":"E388+1","v":2030},{"$f":"F388+1","v":2031},{"$f":"G388+1","v":2032},{"$f":"H388+1","v":2033},{"$f":"I388+1","v":2034},{"$f":"J388+1","v":2035},{"$f":"K388+1","v":2036},{"$f":"L388+1","v":2037},{"$f":"M388+1","v":2038},{"$f":"N388+1","v":2039},{"$f":"O388+1","v":2040},{"$f":"P388+1","v":2041},{"$f":"Q388+1","v":2042},{"$f":"R388+1","v":2043},{"$f":"S388+1","v":2044},{"$f":"T388+1","v":2045},{"$f":"U388+1","v":2046},{"$f":"V388+1","v":2047},null,null,null,null,null,null,"Year",null,2028,{"$f":"AF388+1","v":2029},{"$f":"AG388+1","v":2030},{"$f":"AH388+1","v":2031},{"$f":"AI388+1","v":2032},{"$f":"AJ388+1","v":2033},{"$f":"AK388+1","v":2034},{"$f":"AL388+1","v":2035},{"$f":"AM388+1","v":2036},{"$f":"AN388+1","v":2037},{"$f":"AO388+1","v":2038},{"$f":"AP388+1","v":2039},{"$f":"AQ388+1","v":2040},{"$f":"AR388+1","v":2041},{"$f":"AS388+1","v":2042},{"$f":"AT388+1","v":2043},{"$f":"AU388+1","v":2044},{"$f":"AV388+1","v":2045},{"$f":"AW388+1","v":2046},{"$f":"AX388+1","v":2047},null,null,null,null,"Year",null,2028,{"$f":"BF388+1","v":2029},{"$f":"BG388+1","v":2030},{"$f":"BH388+1","v":2031},{"$f":"BI388+1","v":2032},{"$f":"BJ388+1","v":2033},{"$f":"BK388+1","v":2034},{"$f":"BL388+1","v":2035},{"$f":"BM388+1","v":2036},{"$f":"BN388+1","v":2037},{"$f":"BO388+1","v":2038},{"$f":"BP388+1","v":2039},{"$f":"BQ388+1","v":2040},{"$f":"BR388+1","v":2041},{"$f":"BS388+1","v":2042},{"$f":"BT388+1","v":2043},{"$f":"BU388+1","v":2044},{"$f":"BV388+1","v":2045},{"$f":"BW388+1","v":2046},{"$f":"BX388+1","v":2047},null,null,null,null,"Year",null,2028,{"$f":"CF388+1","v":2029},{"$f":"CG388+1","v":2030},{"$f":"CH388+1","v":2031},{"$f":"CI388+1","v":2032},{"$f":"CJ388+1","v":2033},{"$f":"CK388+1","v":2034},{"$f":"CL388+1","v":2035},{"$f":"CM388+1","v":2036},{"$f":"CN388+1","v":2037},{"$f":"CO388+1","v":2038},{"$f":"CP388+1","v":2039},{"$f":"CQ388+1","v":2040},{"$f":"CR388+1","v":2041},{"$f":"CS388+1","v":2042},{"$f":"CT388+1","v":2043},{"$f":"CU388+1","v":2044},{"$f":"CV388+1","v":2045},{"$f":"CW388+1","v":2046},{"$f":"CX388+1","v":2047}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$29/100*'Resource Options'!$J$29*8760)*(1+'Resource Options'!$X$29)^($D388-$D$12)","v":242256.44200253155},{"$f":"D389*(1-'Resource Options'!$AA$27)","v":241045.15979251888},{"$f":"E389*(1-'Resource Options'!$AA$27)","v":239839.93399355627},{"$f":"F389*(1-'Resource Options'!$AA$27)","v":238640.73432358849},{"$f":"G389*(1-'Resource Options'!$AA$27)","v":237447.53065197053},{"$f":"H389*(1-'Resource Options'!$AA$27)","v":236260.29299871068},{"$f":"I389*(1-'Resource Options'!$AA$27)","v":235078.99153371711},{"$f":"J389*(1-'Resource Options'!$AA$27)","v":233903.59657604853},{"$f":"K389*(1-'Resource Options'!$AA$27)","v":232734.07859316829},{"$f":"L389*(1-'Resource Options'!$AA$27)","v":231570.40820020245},{"$f":"M389*(1-'Resource Options'!$AA$27)","v":230412.55615920143},{"$f":"N389*(1-'Resource Options'!$AA$27)","v":229260.49337840543},{"$f":"O389*(1-'Resource Options'!$AA$27)","v":228114.1909115134},{"$f":"P389*(1-'Resource Options'!$AA$27)","v":226973.61995695584},{"$f":"Q389*(1-'Resource Options'!$AA$27)","v":225838.75185717107},{"$f":"R389*(1-'Resource Options'!$AA$27)","v":224709.55809788522},{"$f":"S389*(1-'Resource Options'!$AA$27)","v":223586.0103073958},{"$f":"T389*(1-'Resource Options'!$AA$27)","v":222468.08025585883},{"$f":"U389*(1-'Resource Options'!$AA$27)","v":221355.73985457953},{"$f":"V389*(1-'Resource Options'!$AA$27)","v":220248.96115530664},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D388-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D388-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D388-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D388-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D388-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D388-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D388-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D388-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D388-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D388-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D388-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D388-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D388-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D388-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D388-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D388-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D388-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D388-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D388-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D388-$D$12)","v":798600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$30/100*'Resource Options'!$J$30*8760)*(1+'Resource Options'!$X$30)^($D388-$D$12)","v":157824},{"$f":"BF389*(1-'Resource Options'!$AA$30)","v":156245.76000000001},{"$f":"BG389*(1-'Resource Options'!$AA$30)","v":154683.30240000002},{"$f":"BH389*(1-'Resource Options'!$AA$30)","v":153136.46937600002},{"$f":"BI389*(1-'Resource Options'!$AA$30)","v":151605.10468224002},{"$f":"BJ389*(1-'Resource Options'!$AA$30)","v":150089.05363541763},{"$f":"BK389*(1-'Resource Options'!$AA$30)","v":148588.16309906344},{"$f":"BL389*(1-'Resource Options'!$AA$30)","v":147102.28146807282},{"$f":"BM389*(1-'Resource Options'!$AA$30)","v":145631.25865339208},{"$f":"BN389*(1-'Resource Options'!$AA$30)","v":144174.94606685816},{"$f":"BO389*(1-'Resource Options'!$AA$30)","v":142733.19660618957},{"$f":"BP389*(1-'Resource Options'!$AA$30)","v":141305.86464012766},{"$f":"BQ389*(1-'Resource Options'!$AA$30)","v":139892.80599372639},{"$f":"BR389*(1-'Resource Options'!$AA$30)","v":138493.87793378913},{"$f":"BS389*(1-'Resource Options'!$AA$30)","v":137108.93915445125},{"$f":"BT389*(1-'Resource Options'!$AA$30)","v":135737.84976290673},{"$f":"BU389*(1-'Resource Options'!$AA$30)","v":134380.47126527765},{"$f":"BV389*(1-'Resource Options'!$AA$30)","v":133036.66655262487},{"$f":"BW389*(1-'Resource Options'!$AA$30)","v":131706.2998870986},{"$f":"BX389*(1-'Resource Options'!$AA$30)","v":130389.23688822762},null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":584000},{"$f":"CF389","v":584000},{"$f":"CG389","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"CF389*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CG389*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CH389*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CI389*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CJ389*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CK389*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CL389*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CM389*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CN389*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CO389*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CP389*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CQ389*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CR389*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CS389*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CT389*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CU389*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CV389*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CW389*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CX389*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CY389*(1-'Resource Options'!$W$43)","v":110959.99999999997}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M65","v":48.483225063410728},{"$f":"D391","v":48.483225063410728},{"$f":"E391","v":48.483225063410728},{"$f":"F391","v":48.483225063410728},{"$f":"G391","v":48.483225063410728},{"$f":"H391","v":48.483225063410728},{"$f":"I391","v":48.483225063410728},{"$f":"J391","v":48.483225063410728},{"$f":"K391","v":48.483225063410728},{"$f":"L391","v":48.483225063410728},{"$f":"M391","v":48.483225063410728},{"$f":"N391","v":48.483225063410728},{"$f":"O391","v":48.483225063410728},{"$f":"P391","v":48.483225063410728},{"$f":"Q391","v":48.483225063410728},{"$f":"R391","v":48.483225063410728},{"$f":"S391","v":48.483225063410728},{"$f":"T391","v":48.483225063410728},{"$f":"U391","v":48.483225063410728},{"$f":"V391","v":48.483225063410728},null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P65","v":119.22819262498638},{"$f":"AF391","v":119.22819262498638},{"$f":"AG391","v":119.22819262498638},{"$f":"AH391","v":119.22819262498638},{"$f":"AI391","v":119.22819262498638},{"$f":"AJ391","v":119.22819262498638},{"$f":"AK391","v":119.22819262498638},{"$f":"AL391","v":119.22819262498638},{"$f":"AM391","v":119.22819262498638},{"$f":"AN391","v":119.22819262498638},{"$f":"AO391","v":119.22819262498638},{"$f":"AP391","v":119.22819262498638},{"$f":"AQ391","v":119.22819262498638},{"$f":"AR391","v":119.22819262498638},{"$f":"AS391","v":119.22819262498638},{"$f":"AT391","v":119.22819262498638},{"$f":"AU391","v":119.22819262498638},{"$f":"AV391","v":119.22819262498638},{"$f":"AW391","v":119.22819262498638},{"$f":"AX391","v":119.22819262498638},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S65","v":91.667016965143588},{"$f":"BF391","v":91.667016965143588},{"$f":"BG391","v":91.667016965143588},{"$f":"BH391","v":91.667016965143588},{"$f":"BI391","v":91.667016965143588},{"$f":"BJ391","v":91.667016965143588},{"$f":"BK391","v":91.667016965143588},{"$f":"BL391","v":91.667016965143588},{"$f":"BM391","v":91.667016965143588},{"$f":"BN391","v":91.667016965143588},{"$f":"BO391","v":91.667016965143588},{"$f":"BP391","v":91.667016965143588},{"$f":"BQ391","v":91.667016965143588},{"$f":"BR391","v":91.667016965143588},{"$f":"BS391","v":91.667016965143588},{"$f":"BT391","v":91.667016965143588},{"$f":"BU391","v":91.667016965143588},{"$f":"BV391","v":91.667016965143588},{"$f":"BW391","v":91.667016965143588},{"$f":"BX391","v":91.667016965143588},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V65","v":5.8582969050113283},{"$f":"CF391","v":5.8582969050113283},{"$f":"CG391","v":5.8582969050113283},{"$f":"CH391","v":5.8582969050113283},{"$f":"CI391","v":5.8582969050113283},{"$f":"CJ391","v":5.8582969050113283},{"$f":"CK391","v":5.8582969050113283},{"$f":"CL391","v":5.8582969050113283},{"$f":"CM391","v":5.8582969050113283},{"$f":"CN391","v":5.8582969050113283},{"$f":"CO391","v":5.8582969050113283},{"$f":"CP391","v":5.8582969050113283},{"$f":"CQ391","v":5.8582969050113283},{"$f":"CR391","v":5.8582969050113283},{"$f":"CS391","v":5.8582969050113283},{"$f":"CT391","v":5.8582969050113283},{"$f":"CU391","v":5.8582969050113283},{"$f":"CV391","v":5.8582969050113283},{"$f":"CW391","v":5.8582969050113283},{"$f":"CX391","v":5.8582969050113283}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N65","v":8.6714627263280875},{"$f":"D392","v":8.6714627263280875},8.6714627263280875,8.6714627263280875,8.6714627263280875,8.6714627263280875,8.6714627263280875,8.6714627263280875,8.6714627263280875,8.6714627263280875,8.6714627263280875,8.6714627263280875,8.6714627263280875,8.6714627263280875,8.6714627263280875,8.6714627263280875,8.6714627263280875,8.6714627263280875,8.6714627263280875,8.6714627263280875,null,null,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Q65","v":0},{"$f":"AF392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!T65","v":0},{"$f":"BF392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!W65","v":25.011057141723381},{"$f":"CF392","v":25.011057141723381},25.011057141723381,25.011057141723381,25.011057141723381,25.011057141723381,25.011057141723381,25.011057141723381,25.011057141723381,25.011057141723381,25.011057141723381,25.011057141723381,25.011057141723381,25.011057141723381,25.011057141723381,25.011057141723381,25.011057141723381,25.011057141723381,25.011057141723381,25.011057141723381]
[null,"Revenue",null,{"$f":"(D391*D389)+(D392*12*$A$11)","v":14346812.418568272},{"$f":"(E391*E389)+(E392*12*$A$11)","v":14288085.550564922},{"$f":"(F391*F389)+(F392*12*$A$11)","v":14229652.316901589},{"$f":"(G391*G389)+(G392*12*$A$11)","v":14171511.249406572},{"$f":"(H391*H389)+(H392*12*$A$11)","v":14113660.887249032},{"$f":"(I391*I389)+(I392*12*$A$11)","v":14056099.776902277},{"$f":"(J391*J389)+(J392*12*$A$11)","v":13998826.472107258},{"$f":"(K391*K389)+(K392*12*$A$11)","v":13941839.533836214},{"$f":"(L391*L389)+(L392*12*$A$11)","v":13885137.530256525},{"$f":"(M391*M389)+(M392*12*$A$11)","v":13828719.036694735},{"$f":"(N391*N389)+(N392*12*$A$11)","v":13772582.635600753},{"$f":"(O391*O389)+(O392*12*$A$11)","v":13716726.916512242},{"$f":"(P391*P389)+(P392*12*$A$11)","v":13661150.476019172},{"$f":"(Q391*Q389)+(Q392*12*$A$11)","v":13605851.917728569},{"$f":"(R391*R389)+(R392*12*$A$11)","v":13550829.852229418},{"$f":"(S391*S389)+(S392*12*$A$11)","v":13496082.897057764},{"$f":"(T391*T389)+(T392*12*$A$11)","v":13441609.676661968},{"$f":"(U391*U389)+(U392*12*$A$11)","v":13387408.822368151},{"$f":"(V391*V389)+(V392*12*$A$11)","v":13333478.972345801},{"$f":"(W391*W389)+(W392*12*$A$11)","v":13279818.771573564},null,null,null,null,null,null,"Revenue",null,{"$f":"(AF391*AF389)+(AF392*12*('Resource Options'!$J$21))","v":95215634.630314127},{"$f":"(AG391*AG389)+(AG392*12*('Resource Options'!$J$21))","v":95215634.630314127},{"$f":"(AH391*AH389)+(AH392*12*('Resource Options'!$J$21))","v":95215634.630314127},{"$f":"(AI391*AI389)+(AI392*12*('Resource Options'!$J$21))","v":95215634.630314127},{"$f":"(AJ391*AJ389)+(AJ392*12*('Resource Options'!$J$21))","v":95215634.630314127},{"$f":"(AK391*AK389)+(AK392*12*('Resource Options'!$J$21))","v":95215634.630314127},{"$f":"(AL391*AL389)+(AL392*12*('Resource Options'!$J$21))","v":95215634.630314127},{"$f":"(AM391*AM389)+(AM392*12*('Resource Options'!$J$21))","v":95215634.630314127},{"$f":"(AN391*AN389)+(AN392*12*('Resource Options'!$J$21))","v":95215634.630314127},{"$f":"(AO391*AO389)+(AO392*12*('Resource Options'!$J$21))","v":95215634.630314127},{"$f":"(AP391*AP389)+(AP392*12*('Resource Options'!$J$21))","v":95215634.630314127},{"$f":"(AQ391*AQ389)+(AQ392*12*('Resource Options'!$J$21))","v":95215634.630314127},{"$f":"(AR391*AR389)+(AR392*12*('Resource Options'!$J$21))","v":95215634.630314127},{"$f":"(AS391*AS389)+(AS392*12*('Resource Options'!$J$21))","v":95215634.630314127},{"$f":"(AT391*AT389)+(AT392*12*('Resource Options'!$J$21))","v":95215634.630314127},{"$f":"(AU391*AU389)+(AU392*12*('Resource Options'!$J$21))","v":95215634.630314127},{"$f":"(AV391*AV389)+(AV392*12*('Resource Options'!$J$21))","v":95215634.630314127},{"$f":"(AW391*AW389)+(AW392*12*('Resource Options'!$J$21))","v":95215634.630314127},{"$f":"(AX391*AX389)+(AX392*12*('Resource Options'!$J$21))","v":95215634.630314127},{"$f":"(AY391*AY389)+(AY392*12*('Resource Options'!$J$21))","v":95215634.630314127},null,null,null,null,"Revenue",null,{"$f":"(BF391*BF389)+(BF392*12*('Resource Options'!$J$30))","v":14467255.285506822},{"$f":"(BG391*BG389)+(BG392*12*('Resource Options'!$J$30))","v":14322582.732651755},{"$f":"(BH391*BH389)+(BH392*12*('Resource Options'!$J$30))","v":14179356.905325238},{"$f":"(BI391*BI389)+(BI392*12*('Resource Options'!$J$30))","v":14037563.336271986},{"$f":"(BJ391*BJ389)+(BJ392*12*('Resource Options'!$J$30))","v":13897187.702909267},{"$f":"(BK391*BK389)+(BK392*12*('Resource Options'!$J$30))","v":13758215.825880174},{"$f":"(BL391*BL389)+(BL392*12*('Resource Options'!$J$30))","v":13620633.66762137},{"$f":"(BM391*BM389)+(BM392*12*('Resource Options'!$J$30))","v":13484427.330945158},{"$f":"(BN391*BN389)+(BN392*12*('Resource Options'!$J$30))","v":13349583.057635706},{"$f":"(BO391*BO389)+(BO392*12*('Resource Options'!$J$30))","v":13216087.227059349},{"$f":"(BP391*BP389)+(BP392*12*('Resource Options'!$J$30))","v":13083926.354788754},{"$f":"(BQ391*BQ389)+(BQ392*12*('Resource Options'!$J$30))","v":12953087.091240866},{"$f":"(BR391*BR389)+(BR392*12*('Resource Options'!$J$30))","v":12823556.220328458},{"$f":"(BS391*BS389)+(BS392*12*('Resource Options'!$J$30))","v":12695320.658125173},{"$f":"(BT391*BT389)+(BT392*12*('Resource Options'!$J$30))","v":12568367.451543922},{"$f":"(BU391*BU389)+(BU392*12*('Resource Options'!$J$30))","v":12442683.777028482},{"$f":"(BV391*BV389)+(BV392*12*('Resource Options'!$J$30))","v":12318256.939258197},{"$f":"(BW391*BW389)+(BW392*12*('Resource Options'!$J$30))","v":12195074.369865615},{"$f":"(BX391*BX389)+(BX392*12*('Resource Options'!$J$30))","v":12073123.626166956},{"$f":"(BY391*BY389)+(BY392*12*('Resource Options'!$J$30))","v":11952392.389905287},null,null,null,null,"Revenue",null,{"$f":"(CF391*CF389)+(CF392*12*('Resource Options'!$J$43*1000))","v":33434513.962594669},{"$f":"(CG391*CG389)+(CG392*12*('Resource Options'!$J$43*1000))","v":33434513.962594669},{"$f":"(CH391*CH389)+(CH392*12*('Resource Options'!$J$43*1000))","v":33434513.962594669},{"$f":"(CI391*CI389)+(CI392*12*('Resource Options'!$J$43*1000))","v":33434513.962594669},{"$f":"(CJ391*CJ389)+(CJ392*12*('Resource Options'!$J$43*1000))","v":33434513.962594669},{"$f":"(CK391*CK389)+(CK392*12*('Resource Options'!$J$43*1000))","v":33434513.962594669},{"$f":"(CL391*CL389)+(CL392*12*('Resource Options'!$J$43*1000))","v":33434513.962594669},{"$f":"(CM391*CM389)+(CM392*12*('Resource Options'!$J$43*1000))","v":33434513.962594669},{"$f":"(CN391*CN389)+(CN392*12*('Resource Options'!$J$43*1000))","v":33434513.962594669},{"$f":"(CO391*CO389)+(CO392*12*('Resource Options'!$J$43*1000))","v":33434513.962594669},{"$f":"(CP391*CP389)+(CP392*12*('Resource Options'!$J$43*1000))","v":33434513.962594669},{"$f":"(CQ391*CQ389)+(CQ392*12*('Resource Options'!$J$43*1000))","v":33434513.962594669},{"$f":"(CR391*CR389)+(CR392*12*('Resource Options'!$J$43*1000))","v":33434513.962594669},{"$f":"(CS391*CS389)+(CS392*12*('Resource Options'!$J$43*1000))","v":33434513.962594669},{"$f":"(CT391*CT389)+(CT392*12*('Resource Options'!$J$43*1000))","v":33434513.962594669},{"$f":"(CU391*CU389)+(CU392*12*('Resource Options'!$J$43*1000))","v":33434513.962594669},{"$f":"(CV391*CV389)+(CV392*12*('Resource Options'!$J$43*1000))","v":33434513.962594669},{"$f":"(CW391*CW389)+(CW392*12*('Resource Options'!$J$43*1000))","v":33434513.962594669},{"$f":"(CX391*CX389)+(CX392*12*('Resource Options'!$J$43*1000))","v":33434513.962594669},{"$f":"(CY391*CY389)+(CY392*12*('Resource Options'!$J$43*1000))","v":33434513.962594669}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":487597.76799790293},{"$f":"HLOOKUP(E388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":497349.72335786099},{"$f":"HLOOKUP(F388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":507296.71782501822},{"$f":"HLOOKUP(G388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":517442.65218151861},{"$f":"HLOOKUP(H388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":527791.50522514898},{"$f":"HLOOKUP(I388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":538347.33532965195},{"$f":"HLOOKUP(J388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":549114.2820362451},{"$f":"HLOOKUP(K388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":560096.56767697004},{"$f":"HLOOKUP(L388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":571298.4990305095},{"$f":"HLOOKUP(M388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":582724.46901111957},{"$f":"HLOOKUP(N388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":594378.95839134208},{"$f":"HLOOKUP(O388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":606266.53755916888},{"$f":"HLOOKUP(P388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":618391.86831035232},{"$f":"HLOOKUP(Q388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":630759.70567655924},{"$f":"HLOOKUP(R388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":643374.89979009051},{"$f":"HLOOKUP(S388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":656242.39778589236},{"$f":"HLOOKUP(T388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":669367.24574161018},{"$f":"HLOOKUP(U388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":682754.59065644233},{"$f":"HLOOKUP(V388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":696409.68246957113},{"$f":"HLOOKUP(W388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":710337.87611896265},null,null,null,null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AF388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AF389","v":5841758.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AG388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AG389","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AH388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AH389","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AI388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AI389","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AJ388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AJ389","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AK388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AK389","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AL388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AL389","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AM388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AM389","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AN388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AN389","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AO388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AO389","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AP388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AP389","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AQ388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AQ389","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AR388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AR389","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AS388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AS389","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AT388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AT389","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AU388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AU389","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AV388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AV389","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AW388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AW389","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AX388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AX389","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AY388,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AY389","v":9179907}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":537117.17845847143},{"$f":"D396*(1+'Fixed O&M'!$A$27)","v":547859.52202764084},{"$f":"E396*(1+'Fixed O&M'!$A$27)","v":558816.71246819361},{"$f":"F396*(1+'Fixed O&M'!$A$27)","v":569993.04671755747},{"$f":"G396*(1+'Fixed O&M'!$A$27)","v":581392.90765190858},{"$f":"H396*(1+'Fixed O&M'!$A$27)","v":593020.76580494677},{"$f":"I396*(1+'Fixed O&M'!$A$27)","v":604881.18112104572},{"$f":"J396*(1+'Fixed O&M'!$A$27)","v":616978.80474346667},{"$f":"K396*(1+'Fixed O&M'!$A$27)","v":629318.38083833596},{"$f":"L396*(1+'Fixed O&M'!$A$27)","v":641904.74845510267},{"$f":"HLOOKUP(N388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":477657.66715028189},{"$f":"N396*(1+'Fixed O&M'!$A$27)","v":487210.82049328752},{"$f":"O396*(1+'Fixed O&M'!$A$27)","v":496955.03690315329},{"$f":"P396*(1+'Fixed O&M'!$A$27)","v":506894.13764121634},{"$f":"Q396*(1+'Fixed O&M'!$A$27)","v":517032.02039404068},{"$f":"R396*(1+'Fixed O&M'!$A$27)","v":527372.66080192151},{"$f":"S396*(1+'Fixed O&M'!$A$27)","v":537920.11401795992},{"$f":"T396*(1+'Fixed O&M'!$A$27)","v":548678.5162983191},{"$f":"U396*(1+'Fixed O&M'!$A$27)","v":559652.08662428544},{"$f":"V396*(1+'Fixed O&M'!$A$27)","v":570845.12835677119},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16456424.669929223},{"$f":"HLOOKUP(AG388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16785553.163327809},{"$f":"HLOOKUP(AH388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17121264.226594366},{"$f":"HLOOKUP(AI388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17463689.511126254},{"$f":"HLOOKUP(AJ388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17812963.301348776},{"$f":"HLOOKUP(AK388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18169222.567375753},{"$f":"HLOOKUP(AL388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18532607.018723272},{"$f":"HLOOKUP(AM388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18903259.159097739},{"$f":"HLOOKUP(AN388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19281324.342279695},{"$f":"HLOOKUP(AO388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19666950.829125285},{"$f":"HLOOKUP(AP388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20060289.845707793},{"$f":"HLOOKUP(AQ388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20461495.642621949},{"$f":"HLOOKUP(AR388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20870725.555474389},{"$f":"HLOOKUP(AS388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21288140.066583876},{"$f":"HLOOKUP(AT388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21713902.867915552},{"$f":"HLOOKUP(AU388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22148180.925273865},{"$f":"HLOOKUP(AV388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22591144.543779343},{"$f":"HLOOKUP(AW388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23042967.434654929},{"$f":"HLOOKUP(AX388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23503826.783348028},{"$f":"HLOOKUP(AY388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23973903.319014989},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3656983.2599842721},{"$f":"HLOOKUP(BG388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3730122.9251839574},{"$f":"HLOOKUP(BH388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3804725.3836876368},{"$f":"HLOOKUP(BI388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3880819.8913613893},{"$f":"HLOOKUP(BJ388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3958436.2891886169},{"$f":"HLOOKUP(BK388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4037605.0149723897},{"$f":"HLOOKUP(BL388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4118357.1152718379},{"$f":"HLOOKUP(BM388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4200724.2575772749},{"$f":"HLOOKUP(BN388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4284738.742728821},{"$f":"HLOOKUP(BO388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4370433.5175833963},{"$f":"HLOOKUP(BP388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4457842.1879350655},{"$f":"HLOOKUP(BQ388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4546999.0316937668},{"$f":"HLOOKUP(BR388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4637939.0123276412},{"$f":"HLOOKUP(BS388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4730697.7925741952},{"$f":"HLOOKUP(BT388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4825311.7484256784},{"$f":"HLOOKUP(BU388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4921817.9833941925},{"$f":"HLOOKUP(BV388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5020254.3430620767},{"$f":"HLOOKUP(BW388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5120659.4299233174},{"$f":"HLOOKUP(BX388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5223072.6185217835},{"$f":"HLOOKUP(BY388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5327534.0708922194}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D389","v":0},{"$f":"HLOOKUP(E388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E389","v":0},{"$f":"HLOOKUP(F388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F389","v":0},{"$f":"HLOOKUP(G388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G389","v":0},{"$f":"HLOOKUP(H388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H389","v":0},{"$f":"HLOOKUP(I388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I389","v":0},{"$f":"HLOOKUP(J388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J389","v":0},{"$f":"HLOOKUP(K388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K389","v":0},{"$f":"HLOOKUP(L388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L389","v":0},{"$f":"HLOOKUP(M388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M389","v":0},{"$f":"HLOOKUP(N388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N389","v":0},{"$f":"HLOOKUP(O388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O389","v":0},{"$f":"HLOOKUP(P388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P389","v":0},{"$f":"HLOOKUP(Q388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q389","v":0},{"$f":"HLOOKUP(R388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R389","v":0},{"$f":"HLOOKUP(S388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S389","v":0},{"$f":"HLOOKUP(T388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T389","v":0},{"$f":"HLOOKUP(U388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U389","v":0},{"$f":"HLOOKUP(V388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V389","v":0},{"$f":"HLOOKUP(W388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W389","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF389","v":730116.70785585989},{"$f":"HLOOKUP(AG388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG389","v":744719.04201297706},{"$f":"HLOOKUP(AH388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH389","v":759613.42285323667},{"$f":"HLOOKUP(AI388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI389","v":774805.69131030142},{"$f":"HLOOKUP(AJ388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ389","v":790301.80513650749},{"$f":"HLOOKUP(AK388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK389","v":806107.84123923758},{"$f":"HLOOKUP(AL388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL389","v":822229.99806402239},{"$f":"HLOOKUP(AM388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM389","v":838674.59802530298},{"$f":"HLOOKUP(AN388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN389","v":855448.08998580906},{"$f":"HLOOKUP(AO388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO389","v":872557.05178552517},{"$f":"HLOOKUP(AP388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP389","v":890008.19282123575},{"$f":"HLOOKUP(AQ388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ389","v":907808.3566776606},{"$f":"HLOOKUP(AR388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR389","v":925964.52381121379},{"$f":"HLOOKUP(AS388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS389","v":944483.81428743782},{"$f":"HLOOKUP(AT388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT389","v":963373.49057318678},{"$f":"HLOOKUP(AU388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU389","v":982640.96038465051},{"$f":"HLOOKUP(AV388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV389","v":1002293.7795923437},{"$f":"HLOOKUP(AW388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW389","v":1022339.6551841905},{"$f":"HLOOKUP(AX388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX389","v":1042786.4482878742},{"$f":"HLOOKUP(AY388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY389","v":1063642.1772536316},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF389","v":0},{"$f":"HLOOKUP(BG388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG389","v":0},{"$f":"HLOOKUP(BH388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH389","v":0},{"$f":"HLOOKUP(BI388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI389","v":0},{"$f":"HLOOKUP(BJ388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ389","v":0},{"$f":"HLOOKUP(BK388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK389","v":0},{"$f":"HLOOKUP(BL388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL389","v":0},{"$f":"HLOOKUP(BM388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM389","v":0},{"$f":"HLOOKUP(BN388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN389","v":0},{"$f":"HLOOKUP(BO388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO389","v":0},{"$f":"HLOOKUP(BP388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP389","v":0},{"$f":"HLOOKUP(BQ388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ389","v":0},{"$f":"HLOOKUP(BR388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR389","v":0},{"$f":"HLOOKUP(BS388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS389","v":0},{"$f":"HLOOKUP(BT388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT389","v":0},{"$f":"HLOOKUP(BU388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU389","v":0},{"$f":"HLOOKUP(BV388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV389","v":0},{"$f":"HLOOKUP(BW388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW389","v":0},{"$f":"HLOOKUP(BX388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX389","v":0},{"$f":"HLOOKUP(BY388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY389","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CF388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF389","v":355946.37063846912},{"$f":"HLOOKUP(CG388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG389","v":363065.29805123853},{"$f":"HLOOKUP(CH388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH389","v":370326.6040122633},{"$f":"HLOOKUP(CI388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI389","v":377733.13609250856},{"$f":"HLOOKUP(CJ388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ389","v":385287.79881435871},{"$f":"HLOOKUP(CK388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK389","v":392993.55479064595},{"$f":"HLOOKUP(CL388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL389","v":400853.42588645889},{"$f":"HLOOKUP(CM388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM389","v":408870.49440418812},{"$f":"HLOOKUP(CN388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN389","v":417047.90429227188},{"$f":"HLOOKUP(CO388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO389","v":425388.86237811734},{"$f":"HLOOKUP(CP388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP389","v":433896.6396256797},{"$f":"HLOOKUP(CQ388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ389","v":442574.57241819333},{"$f":"HLOOKUP(CR388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR389","v":451426.06386655715},{"$f":"HLOOKUP(CS388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS389","v":460454.58514388825},{"$f":"HLOOKUP(CT388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT389","v":469663.67684676603},{"$f":"HLOOKUP(CU388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU389","v":479056.95038370142},{"$f":"HLOOKUP(CV388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV389","v":488638.08939137543},{"$f":"HLOOKUP(CW388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW389","v":498410.8511792029},{"$f":"HLOOKUP(CX388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX389","v":508379.06820278702},{"$f":"HLOOKUP(CY388,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY389","v":518546.64956684271}]
[null,"B&O Tax",null,{"$f":"(D391*D389)*0.00275","v":32299.777401842075},{"$f":"(E391*E389)*0.00275","v":32138.278514832862},31977.587122258694,31817.699186647402,31658.610690714166,31500.317637260589,31342.816049074285,31186.101968828913,31030.171458984769,30875.020601689848,30720.645498681399,30567.042271187991,30414.20705983205,30262.136024532891,30110.825344410227,29960.27121768818,29810.46986159974,29661.41751229174,29513.110424730279,29365.544872606628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CF388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":914245.81499606802},{"$f":"HLOOKUP(CG388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":932530.73129598936},{"$f":"HLOOKUP(CH388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":951181.3459219092},{"$f":"HLOOKUP(CI388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":970204.97284034733},{"$f":"HLOOKUP(CJ388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":989609.07229715423},{"$f":"HLOOKUP(CK388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1009401.2537430974},{"$f":"HLOOKUP(CL388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1029589.2788179595},{"$f":"HLOOKUP(CM388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1050181.0643943187},{"$f":"HLOOKUP(CN388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1071184.6856822053},{"$f":"HLOOKUP(CO388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1092608.3793958491},{"$f":"HLOOKUP(CP388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1114460.5469837664},{"$f":"HLOOKUP(CQ388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1136749.7579234417},{"$f":"HLOOKUP(CR388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1159484.7530819103},{"$f":"HLOOKUP(CS388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1182674.4481435488},{"$f":"HLOOKUP(CT388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1206327.9371064196},{"$f":"HLOOKUP(CU388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1230454.4958485481},{"$f":"HLOOKUP(CV388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1255063.5857655192},{"$f":"HLOOKUP(CW388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1280164.8574808293},{"$f":"HLOOKUP(CX388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1305768.1546304459},{"$f":"HLOOKUP(CY388,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1331883.5177230549}]
[null,"Property Tax",null,{"$f":"C424*$B$8","v":1515310.1008721141},1420380.5101022359,1331397.970829309,1247989.9182795826,1169807.1277345782,1096522.2523472779,1027828.4525597077,963438.11138335406,903081.63016337913,846506.29978455859,793475.24259275175,964788.6840630396,888417.92557520233,818092.52484119462,753333.94333271834,693701.52268215246,638789.4861641723,588224.17753413657,541661.5184345498,498784.66706818651,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE424*$B$8","v":5929535.3363526193},5737013.869801512,5550743.2328652907,5370520.4722236106,5196149.2240894809,5027439.500258835,4864207.4811066957,4706275.3153043799,4553470.9260395365,4405627.8235278642,4262584.9236122565,4124186.3722516932,3990281.3757086773,3860724.0362501778,3735373.1931830719,3614092.2690508855,3496749.1208242509,3383215.8959229416,3273368.8929126253,3167088.4267245345,null,null,null,null,"Property Tax",null,{"$f":"BE424*$B$8","v":895813.10953371762},866727.65109217551,838586.54575704772,811359.13206252328,785015.74406605423,759527.67902548553,734867.16612565145,711007.33622036374,687922.19255682302,665586.58245055808,643976.1698800273,623067.40897102654,602837.51834201021,583264.45628237433,564326.89673665632,546004.20606848563,528276.42057896731,511124.2247550037,494528.93022385403,478472.45539100305,null,null,null,null,"Property Tax",null,{"$f":"CE424*$B$8","v":3853012.0615619319},{"$f":"CF424*$B$8","v":3760418.1689717136},{"$f":"CG424*$B$8","v":3670049.4521162258},{"$f":"CH424*$B$8","v":3581852.4365501031},{"$f":"CI424*$B$8","v":3495774.9329023506},{"$f":"CJ424*$B$8","v":3411766.0059940033},{"$f":"CK424*$B$8","v":3329775.9446979319},{"$f":"CL424*$B$8","v":3249756.2325229677},{"$f":"CM424*$B$8","v":3171659.5189049365},{"$f":"CN424*$B$8","v":3095439.5911876131},{"$f":"CO424*$B$8","v":3021051.3472770178},{"$f":"CP424*$B$8","v":2948450.7689528735},{"$f":"CQ424*$B$8","v":2877594.8958214265},{"$f":"CR424*$B$8","v":2808441.7998942276},{"$f":"CS424*$B$8","v":2740950.5607778188},{"$f":"CT424*$B$8","v":2675081.2414596551},{"$f":"CU424*$B$8","v":2610794.864675926},{"$f":"CV424*$B$8","v":2548053.3898472963},{"$f":"CW424*$B$8","v":2486819.6905689146},{"$f":"CX424*$B$8","v":2427057.5326413754}]
[null,"Total Operating Costs",null,{"$f":"SUM(D395:D399)","v":2572324.8247303306},{"$f":"SUM(E395:E399)","v":2497728.0340025704},{"$f":"SUM(F395:F399)","v":2429488.9882447794},{"$f":"SUM(G395:G399)","v":2367243.3163653063},{"$f":"SUM(H395:H399)","v":2310650.1513023498},{"$f":"SUM(I395:I399)","v":2259390.6711191372},{"$f":"SUM(J395:J399)","v":2213166.731766073},{"$f":"SUM(K395:K399)","v":2171699.5857726196},{"$f":"SUM(L395:L399)","v":2134728.6814912092},{"$f":"SUM(M395:M399)","v":2102010.5378524708},{"$f":"SUM(N395:N399)","v":1896232.513633057},{"$f":"SUM(O395:O399)","v":2088833.084386684},{"$f":"SUM(P395:P399)","v":2034179.0378485399},{"$f":"SUM(Q395:Q399)","v":1986008.5041835029},{"$f":"SUM(R395:R399)","v":1943851.6888612597},{"$f":"SUM(S395:S399)","v":1907276.8524876544},{"$f":"SUM(T395:T399)","v":1875887.3157853424},{"$f":"SUM(U395:U399)","v":1849318.7020011898},{"$f":"SUM(V395:V399)","v":1827236.3979531368},{"$f":"SUM(W395:W399)","v":1809333.2164165268},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF395:AF399)","v":28957835.714137703},{"$f":"SUM(AG395:AG399)","v":29943582.075142302},{"$f":"SUM(AH395:AH399)","v":30107916.882312894},{"$f":"SUM(AI395:AI399)","v":30285311.674660165},{"$f":"SUM(AJ395:AJ399)","v":30475710.330574766},{"$f":"SUM(AK395:AK399)","v":30679065.908873826},{"$f":"SUM(AL395:AL399)","v":30895340.497893989},{"$f":"SUM(AM395:AM399)","v":31959042.072427422},{"$f":"SUM(AN395:AN399)","v":32201076.358305041},{"$f":"SUM(AO395:AO399)","v":32455968.704438675},{"$f":"SUM(AP395:AP399)","v":32723715.962141283},{"$f":"SUM(AQ395:AQ399)","v":33004323.371551301},{"$f":"SUM(AR395:AR399)","v":33297804.45499428},{"$f":"SUM(AS395:AS399)","v":34438717.917121492},{"$f":"SUM(AT395:AT399)","v":34758019.55167181},{"$f":"SUM(AU395:AU399)","v":35090284.154709406},{"$f":"SUM(AV395:AV399)","v":35435557.444195934},{"$f":"SUM(AW395:AW399)","v":35793892.98576206},{"$f":"SUM(AX395:AX399)","v":36999889.124548525},{"$f":"SUM(AY395:AY399)","v":37384540.922993153},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF395:BF399)","v":4552796.3695179895},{"$f":"SUM(BG395:BG399)","v":4596850.5762761328},{"$f":"SUM(BH395:BH399)","v":4643311.9294446846},{"$f":"SUM(BI395:BI399)","v":4692179.0234239129},{"$f":"SUM(BJ395:BJ399)","v":4743452.0332546709},{"$f":"SUM(BK395:BK399)","v":4797132.6939978749},{"$f":"SUM(BL395:BL399)","v":4853224.2813974898},{"$f":"SUM(BM395:BM399)","v":4911731.593797639},{"$f":"SUM(BN395:BN399)","v":4972660.9352856437},{"$f":"SUM(BO395:BO399)","v":5036020.1000339547},{"$f":"SUM(BP395:BP399)","v":5101818.3578150924},{"$f":"SUM(BQ395:BQ399)","v":5170066.4406647934},{"$f":"SUM(BR395:BR399)","v":5240776.5306696519},{"$f":"SUM(BS395:BS399)","v":5313962.2488565696},{"$f":"SUM(BT395:BT399)","v":5389638.6451623347},{"$f":"SUM(BU395:BU399)","v":5467822.1894626785},{"$f":"SUM(BV395:BV399)","v":5548530.7636410445},{"$f":"SUM(BW395:BW399)","v":5631783.6546783214},{"$f":"SUM(BX395:BX399)","v":5717601.5487456378},{"$f":"SUM(BY395:BY399)","v":5806006.5262832223},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CF396:CF399)","v":5123204.2471964695},5056014.1983189415,4991557.4020503983,4929790.5454829596,4870671.8040138632,4814160.8145277463,4760218.6494023502,4708807.7913214751,4659892.1088794135,4613436.8329615798,4569408.5338864643,4527775.0992945088,4488505.7127698939,4451570.8331816643,4416942.174731005,4384592.6876919046,4354496.5398328211,4326629.098507328,4300966.9134021476,4277487.6999312732]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N388,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)","v":21451216.334610265},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D393-D400","v":11774487.593837941},11790357.516562352,11800163.328656809,11804267.933041267,11803010.735946681,11796709.10578314,11785659.740341185,11770139.948063593,11750408.848765315,11726708.498842265,11876350.121967696,11627893.832125558,11626971.438170632,11619843.413545066,11606978.163368158,11588806.044570111,11565722.360876625,11538090.120366961,11506242.574392665,11470485.555157037,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF393-AF400","v":66257798.916176423},65272052.555171825,65107717.748001233,64930322.955653965,64739924.299739361,64536568.7214403,64320294.132420138,63256592.557886705,63014558.27200909,62759665.925875455,62491918.668172844,62211311.258762822,61917830.17531985,60776916.713192634,60457615.078642316,60125350.47560472,59780077.186118193,59421741.644552067,58215745.505765602,57831093.707320973,null,null,null,null,"EBITDA",null,{"$f":"BF393-BF400","v":9914458.9159888327},9725732.1563756224,9536044.9758805521,9345384.3128480725,9153735.6696545966,8961083.1318822987,8767409.3862238806,8572695.7371475194,8376922.1223500622,8180067.1270253947,7982107.9969736617,7783020.6505760727,7582779.6896588057,7381358.4092686037,7178728.8063815869,6974861.5875658039,6769726.1756171528,6563290.7151872935,6355522.0774213187,6146385.8636220647,null,null,null,null,"EBITDA",null,{"$f":"CF393-CF400","v":28311309.7153982},{"$f":"CG393-CG400","v":28378499.76427573},28442956.560544271,28504723.41711171,28563842.158580806,28620353.148066923,28674295.313192319,28725706.171273194,28774621.853715256,28821077.129633091,28865105.428708203,28906738.86330016,28946008.249824777,28982943.129413005,29017571.787863664,29049921.274902765,29080017.42276185,29107884.864087343,29133547.049192522,29157026.262663394]
[null,"Before Tax Earnings",null,{"$f":"D403-D425-D413","v":-21786228.8224269},{"$f":"E403-E425-E413","v":-38900642.216328278},{"$f":"F403-F425-F413","v":-20313201.152646784},{"$f":"G403-G425-G413","v":-9094356.40606815},{"$f":"H403-H425-H413","v":-8928624.0746199377},{"$f":"I403-I425-I413","v":-467809.82784133777},{"$f":"J403-J425-J413","v":7997023.6339073461},{"$f":"K403-K425-K413","v":8174815.0946091078},{"$f":"L403-L425-L413","v":8358060.8109391518},{"$f":"M403-M425-M413","v":8547486.1174258403},{"$f":"N403-N425-N413","v":4944712.2199981352},{"$f":"O403-O425-O413","v":2814827.3196440493},{"$f":"P403-P425-P413","v":4637672.7121070735},{"$f":"Q403-Q425-Q413","v":6041643.9683448598},{"$f":"R403-R425-R413","v":7150503.0041960459},{"$f":"S403-S425-S413","v":7506042.5414246311},{"$f":"T403-T425-T413","v":7875356.096559111},{"$f":"U403-U425-U413","v":9217323.2539958097},{"$f":"V403-V425-V413","v":10575032.424516311},{"$f":"W403-W425-W413","v":10993524.258878905},null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF403-AF425-AF413","v":42786780.028848141},{"$f":"AG403-AG425-AG413","v":37082396.396147966},{"$f":"AH403-AH425-AH413","v":38302716.495190464},{"$f":"AI403-AI425-AI413","v":39476092.502002597},{"$f":"AJ403-AJ425-AJ413","v":40610053.958951287},{"$f":"AK403-AK425-AK413","v":41710676.526893854},{"$f":"AL403-AL425-AL413","v":42781070.356434897},{"$f":"AM403-AM425-AM413","v":42994423.488468185},{"$f":"AN403-AN425-AN413","v":43603321.123368621},{"$f":"AO403-AO425-AO413","v":44143260.606485166},{"$f":"AP403-AP425-AP413","v":44710086.769495249},{"$f":"AQ403-AQ425-AQ413","v":45305781.451833554},{"$f":"AR403-AR425-AR413","v":45932417.564726323},{"$f":"AS403-AS425-AS413","v":45757627.158751637},{"$f":"AT403-AT425-AT413","v":46452754.733161472},{"$f":"AU403-AU425-AU413","v":47185640.799532041},{"$f":"AV403-AV425-AV413","v":47958775.712924086},{"$f":"AW403-AW425-AW413","v":48774768.784380458},{"$f":"AX403-AX425-AX413","v":48801817.68926762},{"$f":"AY403-AY425-AY413","v":49711863.186680295},null,null,null,null,"Before Tax Earnings",null,{"$f":"BF403-BF425-BF413","v":-11144175.130385833},{"$f":"BG403-BG425-BG413","v":-21987625.749572061},{"$f":"BH403-BH425-BH413","v":-10611120.000462377},{"$f":"BI403-BI425-BI413","v":-3817161.5983240739},{"$f":"BJ403-BJ425-BJ413","v":-3898797.1383681293},{"$f":"BK403-BK425-BK413","v":1183947.593080678},{"$f":"BL403-BL425-BL413","v":6271446.8045587093},{"$f":"BM403-BM425-BM413","v":6204087.0740156956},{"$f":"BN403-BN425-BN413","v":6142035.0736782551},{"$f":"BO403-BO425-BO413","v":6085587.7735366039},{"$f":"BP403-BP425-BP413","v":6035056.7234270377},{"$f":"BQ403-BQ425-BQ413","v":5990768.8609687239},{"$f":"BR403-BR425-BR413","v":5953067.3581876969},{"$f":"BS403-BS425-BS413","v":5922312.508840546},{"$f":"BT403-BT425-BT413","v":5898882.6585487332},{"$f":"BU403-BU425-BU413","v":5883175.1799579142},{"$f":"BV403-BV425-BV413","v":5875607.4952454753},{"$f":"BW403-BW425-BW413","v":5876618.1484136395},{"$f":"BX403-BX425-BX413","v":5886667.929925588},{"$f":"BY403-BY425-BY413","v":5906241.0563681545},null,null,null,null,"Before Tax Earnings",null,{"$f":"CF403-CF425-CF413","v":-641750.04339071177},{"$f":"CG403-CG425-CG413","v":-13722348.840142205},-11344187.022842871,-9115227.3649823889,-7019442.9299724363,-5044632.6015866809,-3186272.6373687182,-1428250.0788448676,-833263.56104373187,-464264.9932065513,{"$f":"CP403-CP425-CP413","v":-81566.237616127357},{"$f":"CQ403-CQ425-CQ413","v":315671.17631690577},{"$f":"CR403-CR425-CR413","v":728324.74114965461},1157313.0079614203,1603597.7229967937,2068186.0694498438,2552133.0196935777,3056543.80352295,3582576.498257203,4131444.7468386041]
[null,"ITC",null,{"$f":"-C409*0.1","v":15153101.008721141},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D404*$B$6-D405","v":-19728209.06143079},{"$f":"E404*$B$6-E405","v":-8169134.8654289385},{"$f":"F404*$B$6-F405","v":-4265772.242055824},-1909814.8452743115,-1875011.0556701869,-98240.063846680932,1679374.9631205427,1716711.1698679125,1755192.7702972218,1794972.0846594265,{"$f":"N404*$B$6-N405","v":1038389.5661996084},{"$f":"O404*$B$6-O405","v":591113.73712525028},973911.26954248536,1268745.2333524206,1501605.6308811696,1576268.9336991725,1653824.7802774133,1935637.8833391201,2220756.8091484252,2308640.09436457,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF404*$B$6-AF405","v":8985223.8060581088},{"$f":"AG404*$B$6-AG405","v":7787303.2431910727},{"$f":"AH404*$B$6-AH405","v":8043570.4639899973},8289979.425420545,8528111.3313797694,8759242.0706477091,8984024.7748513278,9028828.9325783178,9156697.4359074105,9270084.727361884,{"$f":"AP404*$B$6-AP405","v":9389118.2215940021},{"$f":"AQ404*$B$6-AQ405","v":9514214.1048850454},9645807.6885925271,9609101.7033378426,9755078.4939639084,9908984.5679017287,10071342.899714058,10242701.444719896,10248381.7147462,10439491.269202862,null,null,null,null,"Federal Tax",null,{"$f":"BF404*$B$6-BF405","v":-2340276.7773810248},{"$f":"BG404*$B$6-BG405","v":-4617401.4074101327},{"$f":"BH404*$B$6-BH405","v":-2228335.2000970994},-801603.93564805551,-818747.39905730716,248628.99454694238,1317003.8289573288,1302858.285543296,1289827.3654724336,1277973.4324426868,{"$f":"BP404*$B$6-BP405","v":1267361.9119196779},{"$f":"BQ404*$B$6-BQ405","v":1258061.4608034319},1250144.1452194164,1243685.6268565147,1238765.3582952339,1235466.787791162,1233877.5740015497,1234089.8111668644,1236200.2652843734,1240310.6218373124,null,null,null,null,"Federal Tax",null,{"$f":"CF404*$B$6-CF405","v":-134767.50911204948},{"$f":"CG404*$B$6-CG405","v":-2881693.2564298632},{"$f":"CH404*$B$6-CH405","v":-2382279.2747970028},-1914197.7466463016,-1474083.0152942115,-1059372.8463332029,-669117.25384743081,-299932.51655742218,-174985.34781918369,-97495.648573375773,{"$f":"CP404*$B$6-CP405","v":-17128.909899386745},{"$f":"CQ404*$B$6-CQ405","v":66290.947026550202},152948.19564142748,243035.73167189828,336755.52182932664,434319.07458446716,535947.93413565133,641874.19873981946,752341.06463401264,867603.39683610678]
[]
[]
[{"$f":"IRR(C409:X409,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(C420:C421)","v":-151531010.0872114},{"$f":"D403-D406-D401","v":31502696.655268729},{"$f":"E403-E406-E401","v":19959492.38199129},16065935.570712633,13714082.778315578,13678021.791616868,11894949.169629822,10106284.777220642,10053428.778195681,9995216.0784680936,9931736.4141828381,{"$f":"N403-N406-N401","v":-10613255.778842177},{"$f":"O403-O406-O401","v":11036780.095000308},10653060.168628147,10351098.180192646,10105372.532486988,10012537.110870939,9911897.5805992112,9602452.2370278407,9285485.7652442399,9161845.460792467,{"$f":"C420*-0.3","v":38946499.510541752},null,null,null,null,{"$f":"IRR(AE409:AZ409,0.1)","v":7.9981349188124495E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF388,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-592953533.63526189},{"$f":"AF403-AF406-AF401","v":57272575.110118315},{"$f":"AG403-AG406-AG401","v":57484749.311980754},57064147.284011237,56640343.53023342,56211812.96835959,55777326.650792591,55336269.357568808,54227763.625308387,53857860.836101681,53489581.198513567,{"$f":"AP403-AP406-AP401","v":53102800.446578845},{"$f":"AQ403-AQ406-AQ401","v":52697097.15387778},52272022.486727327,51167815.009854794,50702536.584678411,50216365.90770299,49708734.286404133,49179040.199832171,47967363.791019402,47391602.438118115,{"$f":"AE409*-0.5","v":296476766.81763095},null,null,{"$f":"IRR(BE409:BZ409,0.1)","v":8.8525429860742966E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF388,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$29)","v":-89581310.953371763},{"$f":"BF403-BF406","v":12254735.693369858},{"$f":"BG403-BG406","v":14343133.563785754},11764380.175977651,10146988.248496128,9972483.0687119029,8712454.1373353563,7450405.557266552,7269837.4516042229,{"$f":"BN403-BN406","v":7087094.7568776291},{"$f":"BO403-BO406","v":6902093.6945827082},6714746.0850539841,6524959.1897726413,6332635.5444393894,6137672.7824120894,5939963.448086353,5739394.7997746421,5535848.6016156031,5329200.9040204287,5119321.8121369453,4906075.2417847523,{"$f":"BE409*-0.5","v":44790655.476685882},null,null,{"$f":"IRR(CE409:CZ409,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(CE420:CE421)","v":-385301206.1561932},{"$f":"CF403-CF406","v":28446077.224510249},{"$f":"CG403-CG406","v":31260193.020705592},30825235.835341275,30418921.16375801,30037925.173875019,29679725.994400125,29343412.567039751,29025638.687830616,28949607.201534439,28918572.778206468,28882234.338607591,28840447.916273609,28793060.054183349,28739907.397741105,28680816.266034339,28615602.200318299,28544069.488626197,28466010.665347524,28381205.984558508,28289422.865827288,{"$f":"CY423","v":231180723.6937159}]
[{"$f":"IRR(C410:X410,0.1)","v":0.12519116328878099},"ROE",{"$f":"-C431","v":-16834674.704804733},{"$f":"D409-D413-D416-D426-D405+D401","v":2648647.1780469436},{"$f":"E409-E413-E416-E426-E405+E401","v":2630891.5320028029},{"$f":"F409-F413-F416-F426-F405+F401","v":2606830.5943111777},{"$f":"G409-G413-G416-G426-G405+G401","v":2576675.3260663389},{"$f":"H409-H413-H416-H426-H405+H401","v":2540614.3393676314},{"$f":"I409-I413-I416-I426-I405+I401","v":2498814.8604947468},{"$f":"J409-J413-J416-J426-J405+J401","v":2451423.611199731},{"$f":"K409-K413-K416-K426-K405+K401","v":2398567.6121747694},{"$f":"L409-L413-L416-L426-L405+L401","v":2340354.9124471825},{"$f":"M409-M413-M416-M426-M405+M401","v":2276875.2481619269},{"$f":"N409-N413-N416-N426-N405+N401","v":178223.97315916792},{"$f":"O409-O413-O416-O426-O405+O401","v":-82621.731713173445},{"$f":"P409-P413-P416-P426-P405+P401","v":-151143.92062947154},{"$f":"Q409-Q413-Q416-Q426-Q405+Q401","v":-227958.23266017041},{"$f":"R409-R413-R416-R426-R405+R401","v":-312864.11150525464},{"$f":"S409-S413-S416-S426-S405+S401","v":-405699.53312130412},{"$f":"T409-T413-T416-T426-T405+T401","v":-506339.06339303171},{"$f":"U409-U413-U416-U426-U405+U401","v":-614692.12455723085},{"$f":"V409-V413-V416-V426-V405+V401","v":-730701.45659657102},{"$f":"W409-W413-W416-W426-W405+W401","v":-854341.76104834303},{"$f":"X409","v":38946499.510541752},null,null,null,null,{"$f":"IRR(AE410:AZ410,0.1)","v":0.10558232086149411},"ROE",{"$f":"-AE431","v":-237181413.45410478},{"$f":"AF409-AF413-AF416-AF426-AF405+AF401","v":27531193.032027915},{"$f":"AG409-AG413-AG416-AG426-AG405+AG401","v":26639478.978506032},{"$f":"AH409-AH413-AH416-AH426-AH405+AH401","v":26391031.331096593},{"$f":"AI409-AI413-AI416-AI426-AI405+AI401","v":26126335.137910344},{"$f":"AJ409-AJ413-AJ416-AJ426-AJ405+AJ401","v":25845138.177144315},{"$f":"AK409-AK413-AK416-AK426-AK405+AK401","v":25547166.146564879},{"$f":"AL409-AL413-AL416-AL426-AL405+AL401","v":25232122.041329622},{"$f":"AM409-AM413-AM416-AM426-AM405+AM401","v":24240401.258543417},{"$f":"AN409-AN413-AN416-AN426-AN405+AN401","v":23890227.806850068},{"$f":"AO409-AO413-AO416-AO426-AO405+AO401","v":23521948.169261951},{"$f":"AP409-AP413-AP416-AP426-AP405+AP401","v":23135167.417327233},{"$f":"AQ409-AQ413-AQ416-AQ426-AQ405+AQ401","v":22729464.124626171},{"$f":"AR409-AR413-AR416-AR426-AR405+AR401","v":22304389.457475714},{"$f":"AS409-AS413-AS416-AS426-AS405+AS401","v":21200181.980603185},{"$f":"AT409-AT413-AT416-AT426-AT405+AT401","v":20734903.555426799},{"$f":"AU409-AU413-AU416-AU426-AU405+AU401","v":20248732.878451377},{"$f":"AV409-AV413-AV416-AV426-AV405+AV401","v":19741101.25715252},{"$f":"AW409-AW413-AW416-AW426-AW405+AW401","v":19211407.170580558},{"$f":"AX409-AX413-AX416-AX426-AX405+AX401","v":17999730.761767793},{"$f":"AY409-AY413-AY416-AY426-AY405+AY401","v":17423969.408866499},{"$f":"AZ409","v":296476766.81763095},null,null,{"$f":"IRR(BE410:BZ410,0.1)","v":0.25881955431447023},"ROE",{"$f":"-BE431","v":-11090724.196589336},{"$f":"BF409-BF413-BF416-BF426-BF405","v":3449279.6809961088},{"$f":"BG409-BG413-BG416-BG426-BG405","v":3280228.5153870368},{"$f":"BH409-BH413-BH416-BH426-BH405","v":3109420.7660055659},{"$f":"BI409-BI413-BI416-BI426-BI405","v":2936796.2215800234},{"$f":"BJ409-BJ413-BJ416-BJ426-BJ405","v":2762291.0417957981},{"$f":"BK409-BK413-BK416-BK426-BK405","v":2585837.647711236},{"$f":"BL409-BL413-BL416-BL426-BL405","v":2407364.6049344167},{"$f":"BM409-BM413-BM416-BM426-BM405","v":2226796.4992720871},{"$f":"BN409-BN413-BN416-BN426-BN405","v":2044053.8045454933},{"$f":"BO409-BO413-BO416-BO426-BO405","v":1859052.7422505729},{"$f":"BP409-BP413-BP416-BP426-BP405","v":1671705.1327218488},{"$f":"BQ409-BQ413-BQ416-BQ426-BQ405","v":1481918.2374405065},{"$f":"BR409-BR413-BR416-BR426-BR405","v":1289594.5921072541},{"$f":"BS409-BS413-BS416-BS426-BS405","v":1094631.8300799541},{"$f":"BT409-BT413-BT416-BT426-BT405","v":896922.49575421773},{"$f":"BU409-BU413-BU416-BU426-BU405","v":696353.84744250681},{"$f":"BV409-BV413-BV416-BV426-BV405","v":492807.64928346779},{"$f":"BW409-BW413-BW416-BW426-BW405","v":286159.95168829337},{"$f":"BX409-BX413-BX416-BX426-BX405","v":76280.859804810025},{"$f":"BY409-BY413-BY416-BY426-BY405","v":-136965.71054738294},{"$f":"BZ409","v":44790655.476685882},null,null,{"$f":"IRR(CE410:CZ410,0.1)","v":0.15363240470995709},"ROE",{"$f":"-CE431","v":-51191521.863288231},{"$f":"CF409-CF413-CF416-CF426-CF405+CF401","v":6541365.7795121232},{"$f":"CG409-CG413-CG416-CG426-CG405+CG401","v":6548600.8189802133},6551384.3339299476,6549635.9288106859,6543268.301673362,6532186.9788245829,6516290.0345036983,6495467.7948791422,6469602.5256245015,6438568.1022965321,{"$f":"CP409-CP413-CP416-CP426-CP405+CP401","v":6402229.6626976514},{"$f":"CQ409-CQ413-CQ416-CQ426-CQ405+CQ401","v":6360443.2403636714},6313055.3782734098,6259902.7218311662,6200811.5901244013,6135597.52440836,6064064.8127162615,5986005.9894375848,5901201.3086485723,5809418.1899173511,{"$f":"CZ409","v":231180723.6937159}]
[]
[]
[null,"Interest",null,{"$f":"C417*$B$7","v":4769824.4996946752},4625572.666378363,4474108.2413962362,4315070.5951650022,4148081.066622206,3972742.0616522711,3788636.1064338386,3595324.8534544851,3392348.0378261637,3179222.381416426,3867117.1364071378,3559663.6321354541,3236837.4526501861,2897869.9641906549,2541954.101308147,2168242.445281514,1775845.2064535492,1363828.1056841863,931210.14987635508,476961.29627813224,null,null,null,null,null,null,"Interest",null,{"$f":"AE417*$B$7","v":17788606.009057857},17250632.540828068,16685760.39918679,16092644.650463451,15469873.114303941,14815963.001336459,14129357.382720603,13408421.483173952,12651438.788649969,11856606.959399788,11022033.538687095,10145731.44693877,9225614.2506030276,8259491.1944504995,7245061.9854903435,6179911.3160821795,5061503.1132036084,3887174.5001811082,2654129.4565074835,1359432.1606501769,null,null,null,null,"Interest",null,{"$f":"BE417*$B$7","v":3142371.8557003122},3047338.4008687208,2947553.2732955497,2842778.8893437204,2732765.7861942998,2617252.0278874077,2495962.5816651713,2368608.6631318233,2234887.0486718076,2094479.353488791,1947051.273546624,1792251.7896073484,1629712.3314711091,1459045.9004280576,1279846.1478328537,1091686.4076078895,894118.68037167739,686672.56677365443,468854.14749573043,240144.8072539102,null,null,null,null,"Interest",null,{"$f":"CE417*$B$7","v":14504264.527931668},{"$f":"CF417*$B$7","v":14285954.532002345},{"$f":"CG417*$B$7","v":14056729.036276558},{"$f":"CH417*$B$7","v":13816042.265764482},{"$f":"CI417*$B$7","v":13563321.1567268},{"$f":"CJ417*$B$7","v":13297963.992237233},{"$f":"CK417*$B$7","v":13019338.96952319},{"$f":"CL417*$B$7","v":12726782.695673443},{"$f":"CM417*$B$7","v":12419598.608131211},{"$f":"CN417*$B$7","v":12097055.316211866},{"$f":"CO417*$B$7","v":11758384.859696554},{"$f":"CP417*$B$7","v":11402780.880355477},{"$f":"CQ417*$B$7","v":11029396.702047346},{"$f":"CR417*$B$7","v":10637343.314823808},{"$f":"CS417*$B$7","v":10225687.258239094},{"$f":"CT417*$B$7","v":9793448.3988251444},{"$f":"CU417*$B$7","v":9339597.5964404959},{"$f":"CV417*$B$7","v":8863054.2539366167},{"$f":"CW417*$B$7","v":8362683.7443075422},{"$f":"CX417*$B$7","v":7837294.7091970136}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C430)","v":7654861.1660209112},{"$f":"-PMT($B$7,20,$C430)","v":7654861.1660209112},7654861.1660209112,7654861.1660209112,7654861.1660209112,7654861.1660209112,7654861.1660209112,7654861.1660209112,7654861.1660209112,7654861.1660209112,{"$f":"-PMT($B$7,20,$C430)","v":7654861.1660209112},{"$f":"-PMT($B$7,20,$C430)","v":7654861.1660209112},7654861.1660209112,7654861.1660209112,7654861.1660209112,7654861.1660209112,7654861.1660209112,7654861.1660209112,7654861.1660209112,7654861.1660209112,null,null,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE430)","v":28548075.373653609},{"$f":"-PMT($B$7,20,$AE430)","v":28548075.373653609},28548075.373653609,28548075.373653609,28548075.373653609,28548075.373653609,28548075.373653609,28548075.373653609,28548075.373653609,28548075.373653609,28548075.373653609,28548075.373653609,28548075.373653609,28548075.373653609,28548075.373653609,28548075.373653609,28548075.373653609,28548075.373653609,28548075.373653609,28548075.373653609,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE430)","v":5043040.9523321353},{"$f":"-PMT($B$7,20,$BE430)","v":5043040.9523321353},5043040.9523321353,5043040.9523321353,5043040.9523321353,5043040.9523321353,5043040.9523321353,5043040.9523321353,5043040.9523321353,5043040.9523321353,5043040.9523321353,5043040.9523321353,5043040.9523321353,5043040.9523321353,5043040.9523321353,5043040.9523321353,5043040.9523321353,5043040.9523321353,5043040.9523321353,5043040.9523321353,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$CE430)","v":18870464.446518105},{"$f":"-PMT($B$7,30,$CE430)","v":18870464.446518105},18870464.446518105,18870464.446518105,18870464.446518105,18870464.446518105,18870464.446518105,18870464.446518105,18870464.446518105,18870464.446518105,18870464.446518105,18870464.446518105,18870464.446518105,18870464.446518105,18870464.446518105,18870464.446518105,18870464.446518105,18870464.446518105,18870464.446518105,18870464.446518105]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N401)*$A430","v":2361326.0558198993},{"$f":"-PMT($B$7,10,$N401)*$A430","v":2361326.0558198993},2361326.0558198993,2361326.0558198993,2361326.0558198993,2361326.0558198993,2361326.0558198993,2361326.0558198993,2361326.0558198993,2361326.0558198993]
[null,"Sinking Fund",null,{"$f":"D415+D414-D413","v":2885036.666326236},{"$f":"E415+E414-E413","v":3029288.4996425482},{"$f":"F415+F414-F413","v":3180752.924624675},{"$f":"G415+G414-G413","v":3339790.570855909},{"$f":"H415+H414-H413","v":3506780.0993987052},{"$f":"I415+I414-I413","v":3682119.1043686401},{"$f":"J415+J414-J413","v":3866225.0595870726},{"$f":"K415+K414-K413","v":4059536.3125664261},{"$f":"L415+L414-L413","v":4262513.1281947475},{"$f":"M415+M414-M413","v":4475638.7846044851},{"$f":"N415+N414-N413","v":6149070.0854336722},{"$f":"O415+O414-O413","v":6456523.5897053555},{"$f":"P415+P414-P413","v":6779349.7691906244},{"$f":"Q415+Q414-Q413","v":7118317.2576501556},{"$f":"R415+R414-R413","v":7474233.1205326635},{"$f":"S415+S414-S413","v":7847944.7765592961},{"$f":"T415+T414-T413","v":8240342.0153872613},{"$f":"U415+U414-U413","v":8652359.1161566228},{"$f":"V415+V414-V413","v":9084977.0719644558},{"$f":"W415+W414-W413","v":9539225.9255626779},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF414-AF413","v":10759469.364595752},{"$f":"AG414-AG413","v":11297442.832825541},11862314.974466819,12455430.723190159,13078202.259349668,13732112.37231715,14418717.990933007,15139653.890479658,15896636.585003641,16691468.414253822,17526041.834966514,18402343.926714838,19322461.123050582,20288584.179203108,21303013.388163265,22368164.05757143,23486572.260450002,24660900.873472501,25893945.917146124,27188643.213003434,null,null,null,null,"Sinking Fund",null,{"$f":"BF414-BF413","v":1900669.0966318231},{"$f":"BG414-BG413","v":1995702.5514634144},2095487.6790365856,2200262.0629884149,2310275.1661378355,2425788.9244447276,2547078.370666964,2674432.289200312,2808153.9036603277,2948561.5988433445,3095989.6787855113,3250789.1627247869,3413328.6208610265,3583995.0519040776,3763194.8044992816,3951354.5447242456,4148922.2719604578,4356368.3855584804,4574186.8048364045,4802896.1450782251,null,null,null,null,"Sinking Fund",null,{"$f":"CF415+CF414-CF413","v":4366199.9185864367},{"$f":"CG415+CG414-CG413","v":4584509.9145157598},4813735.4102415461,5054422.1807536222,5307143.2897913046,5572500.4542808719,5851125.4769949149,6143681.7508446611,6450865.8383868933,6773409.1303062383,{"$f":"CP415+CP414-CP413","v":7112079.5868215505},{"$f":"CQ415+CQ414-CQ413","v":7467683.5661626272},7841067.7444707584,8233121.1316942964,8644777.1882790104,9077016.0476929601,9530866.8500776086,10007410.192581488,10507780.702210562,11033169.73732109]
[null,"Mortgage Balance",{"$f":"C430","v":95396489.993893504},{"$f":"C417-D416","v":92511453.327567264},{"$f":"D417-E416","v":89482164.827924713},{"$f":"E417-F416","v":86301411.903300032},{"$f":"F417-G416","v":82961621.332444116},{"$f":"G417-H416","v":79454841.233045414},{"$f":"H417-I416","v":75772722.128676772},{"$f":"I417-J416","v":71906497.069089696},{"$f":"J417-K416","v":67846960.756523266},{"$f":"K417-L416","v":63584447.628328517},{"$f":"(N401*$A$54)+L417-M416","v":77342342.728142753},{"$f":"M417-N416","v":71193272.642709076},{"$f":"N417-O416","v":64736749.053003721},{"$f":"O417-P416","v":57957399.283813097},{"$f":"P417-Q416","v":50839082.026162937},{"$f":"Q417-R416","v":43364848.905630276},{"$f":"R417-S416","v":35516904.129070982},{"$f":"S417-T416","v":27276562.113683723},{"$f":"T417-U416","v":18624202.9975271},{"$f":"U417-V416","v":9539225.9255626444},{"$f":"V417-W416","v":-3.3527612686157227E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE430","v":355772120.18115711},{"$f":"AE417-AF416","v":345012650.81656134},{"$f":"AF417-AG416","v":333715207.9837358},{"$f":"AG417-AH416","v":321852893.009269},{"$f":"AH417-AI416","v":309397462.28607881},{"$f":"AI417-AJ416","v":296319260.02672917},{"$f":"AJ417-AK416","v":282587147.65441203},{"$f":"AK417-AL416","v":268168429.66347903},{"$f":"AL417-AM416","v":253028775.77299938},{"$f":"AM417-AN416","v":237132139.18799573},{"$f":"(AP401*$A$54)+AN417-AO416","v":220440670.7737419},{"$f":"AO417-AP416","v":202914628.93877539},{"$f":"AP417-AQ416","v":184512285.01206055},{"$f":"AQ417-AR416","v":165189823.88900998},{"$f":"AR417-AS416","v":144901239.70980686},{"$f":"AS417-AT416","v":123598226.32164359},{"$f":"AT417-AU416","v":101230062.26407216},{"$f":"AU417-AV416","v":77743490.003622159},{"$f":"AV417-AW416","v":53082589.130149662},{"$f":"AW417-AX416","v":27188643.213003539},{"$f":"AX417-AY416","v":1.0430812835693359E-7},null,null,null,null,"Mortgage Balance",{"$f":"BE430","v":62847437.114006236},{"$f":"BE417-BF416","v":60946768.017374411},{"$f":"BF417-BG416","v":58951065.465910994},{"$f":"BG417-BH416","v":56855577.786874406},{"$f":"BH417-BI416","v":54655315.723885991},{"$f":"BI417-BJ416","v":52345040.557748154},{"$f":"BJ417-BK416","v":49919251.633303426},{"$f":"BK417-BL416","v":47372173.26263646},{"$f":"BL417-BM416","v":44697740.973436147},{"$f":"BM417-BN416","v":41889587.06977582},{"$f":"(BP401*$A$54)+BN417-BO416","v":38941025.470932476},{"$f":"BO417-BP416","v":35845035.792146966},{"$f":"BP417-BQ416","v":32594246.62942218},{"$f":"BQ417-BR416","v":29180918.008561153},{"$f":"BR417-BS416","v":25596922.956657074},{"$f":"BS417-BT416","v":21833728.152157791},{"$f":"BT417-BU416","v":17882373.607433546},{"$f":"BU417-BV416","v":13733451.335473089},{"$f":"BV417-BW416","v":9377082.9499146082},{"$f":"BW417-BX416","v":4802896.1450782036},{"$f":"BX417-BY416","v":-2.1420419216156006E-8},null,null,null,null,"Mortgage Balance",{"$f":"CE430","v":290085290.55863333},{"$f":"CE417-CF416","v":285719090.64004689},{"$f":"CF417-CG416","v":281134580.72553116},{"$f":"CG417-CH416","v":276320845.31528962},{"$f":"CH417-CI416","v":271266423.13453597},{"$f":"CI417-CJ416","v":265959279.84474465},{"$f":"CJ417-CK416","v":260386779.39046377},{"$f":"CK417-CL416","v":254535653.91346887},{"$f":"CL417-CM416","v":248391972.16262421},{"$f":"CM417-CN416","v":241941106.32423732},{"$f":"CN417-CO416","v":235167697.19393107},{"$f":"CO417-CP416","v":228055617.60710952},{"$f":"CP417-CQ416","v":220587934.0409469},{"$f":"CQ417-CR416","v":212746866.29647616},{"$f":"CR417-CS416","v":204513745.16478187},{"$f":"CS417-CT416","v":195868967.97650287},{"$f":"CT417-CU416","v":186791951.92880991},{"$f":"CU417-CV416","v":177261085.07873231},{"$f":"CV417-CW416","v":167253674.88615084},{"$f":"CW417-CX416","v":156745894.18394026},{"$f":"CX417-CY416","v":145712724.44661918}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D388,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-129821665.03513919},{"$f":"-($C420)/20","v":6491083.2517569596},{"$f":"-($C420)/20","v":6491083.2517569596},6491083.2517569596,6491083.2517569596,6491083.2517569596,6491083.2517569596,6491083.2517569596,6491083.2517569596,6491083.2517569596,6491083.2517569596,6491083.2517569596,6491083.2517569596,6491083.2517569596,6491083.2517569596,6491083.2517569596,6491083.2517569596,6491083.2517569596,6491083.2517569596,6491083.2517569596,6491083.2517569596]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D388,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.9","v":-21709345.052072212},{"$f":"-($C421)/10","v":2170934.505207221},{"$f":"-($C421)/10","v":2170934.505207221},2170934.505207221,2170934.505207221,2170934.505207221,2170934.505207221,2170934.505207221,2170934.505207221,2170934.505207221,2170934.505207221,{"$f":"$N401/10","v":2145121.6334610265},2145121.6334610265,2145121.6334610265,2145121.6334610265,2145121.6334610265,2145121.6334610265,2145121.6334610265,2145121.6334610265,2145121.6334610265,2145121.6334610265,null,null,null,null,null,null,"Depr",null,{"$f":"-($AE409)/40","v":14823838.340881547},{"$f":"-($AE409)/40","v":14823838.340881547},14823838.340881547,14823838.340881547,14823838.340881547,14823838.340881547,14823838.340881547,14823838.340881547,14823838.340881547,14823838.340881547,14823838.340881547,14823838.340881547,14823838.340881547,14823838.340881547,14823838.340881547,14823838.340881547,14823838.340881547,14823838.340881547,14823838.340881547,14823838.340881547,null,null,null,null,"Depr",null,{"$f":"-($BE409)/25","v":3583252.4381348705},{"$f":"-($BE409)/25","v":3583252.4381348705},3583252.4381348705,3583252.4381348705,3583252.4381348705,3583252.4381348705,3583252.4381348705,3583252.4381348705,3583252.4381348705,3583252.4381348705,3583252.4381348705,3583252.4381348705,3583252.4381348705,3583252.4381348705,3583252.4381348705,3583252.4381348705,3583252.4381348705,3583252.4381348705,3583252.4381348705,3583252.4381348705,null,null,null,null,"Depr",{"$f":"-((HLOOKUP(CF388,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$211)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-385301206.1561932},{"$f":"-($CE421)/50","v":7706024.1231238637},{"$f":"-($CE421)/50","v":7706024.1231238637},7706024.1231238637,7706024.1231238637,7706024.1231238637,7706024.1231238637,7706024.1231238637,7706024.1231238637,7706024.1231238637,7706024.1231238637,7706024.1231238637,7706024.1231238637,7706024.1231238637,7706024.1231238637,7706024.1231238637,7706024.1231238637,7706024.1231238637,7706024.1231238637,7706024.1231238637,7706024.1231238637]
[null,"Accum Depreciation",null,{"$f":"SUM($D420:D421)","v":8662017.7569641806},{"$f":"SUM($D420:E421)","v":17324035.513928361},{"$f":"SUM($D420:F421)","v":25986053.270892546},{"$f":"SUM($D420:G421)","v":34648071.027856722},{"$f":"SUM($D420:H421)","v":43310088.784820892},{"$f":"SUM($D420:I421)","v":51972106.541785069},{"$f":"SUM($D420:J421)","v":60634124.298749246},{"$f":"SUM($D420:K421)","v":69296142.05571343},{"$f":"SUM($D420:L421)","v":77958159.812677637},{"$f":"SUM($D420:M421)","v":86620177.569641843},{"$f":"SUM($D420:N421)","v":95256382.454859838},{"$f":"SUM($D420:O421)","v":103892587.34007783},{"$f":"SUM($D420:P421)","v":112528792.22529583},{"$f":"SUM($D420:Q421)","v":121164997.11051382},{"$f":"SUM($D420:R421)","v":129801201.99573182},{"$f":"SUM($D420:S421)","v":138437406.8809498},{"$f":"SUM($D420:T421)","v":147073611.76616779},{"$f":"SUM($D420:U421)","v":155709816.65138578},{"$f":"SUM($D420:V421)","v":164346021.53660372},{"$f":"SUM($D420:W421)","v":172982226.42182168},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE421:AF421)","v":14823838.340881547},{"$f":"SUM($AE421:AG421)","v":29647676.681763094},{"$f":"SUM($AE421:AH421)","v":44471515.022644639},{"$f":"SUM($AE421:AI421)","v":59295353.363526188},{"$f":"SUM($AE421:AJ421)","v":74119191.704407737},{"$f":"SUM($AE421:AK421)","v":88943030.045289278},{"$f":"SUM($AE421:AL421)","v":103766868.38617082},{"$f":"SUM($AE421:AM421)","v":118590706.72705236},{"$f":"SUM($AE421:AN421)","v":133414545.0679339},{"$f":"SUM($AE421:AO421)","v":148238383.40881544},{"$f":"SUM($AE421:AP421)","v":163062221.749697},{"$f":"SUM($AE421:AQ421)","v":177886060.09057856},{"$f":"SUM($AE421:AR421)","v":192709898.43146011},{"$f":"SUM($AE421:AS421)","v":207533736.77234167},{"$f":"SUM($AE421:AT421)","v":222357575.11322322},{"$f":"SUM($AE421:AU421)","v":237181413.45410478},{"$f":"SUM($AE421:AV421)","v":252005251.79498634},{"$f":"SUM($AE421:AW421)","v":266829090.13586789},{"$f":"SUM($AE421:AX421)","v":281652928.47674942},{"$f":"SUM($AE421:AY421)","v":296476766.81763095},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BE421:BF421)","v":3583252.4381348705},{"$f":"SUM($BE421:BG421)","v":7166504.876269741},{"$f":"SUM($BE421:BH421)","v":10749757.314404611},{"$f":"SUM($BE421:BI421)","v":14333009.752539482},{"$f":"SUM($BE421:BJ421)","v":17916262.190674353},{"$f":"SUM($BE421:BK421)","v":21499514.628809225},{"$f":"SUM($BE421:BL421)","v":25082767.066944096},{"$f":"SUM($BE421:BM421)","v":28666019.505078968},{"$f":"SUM($BE421:BN421)","v":32249271.943213839},{"$f":"SUM($BE421:BO421)","v":35832524.381348707},{"$f":"SUM($BE421:BP421)","v":39415776.819483578},{"$f":"SUM($BE421:BQ421)","v":42999029.25761845},{"$f":"SUM($BE421:BR421)","v":46582281.695753321},{"$f":"SUM($BE421:BS421)","v":50165534.133888192},{"$f":"SUM($BE421:BT421)","v":53748786.572023064},{"$f":"SUM($BE421:BU421)","v":57332039.010157935},{"$f":"SUM($BE421:BV421)","v":60915291.448292807},{"$f":"SUM($BE421:BW421)","v":64498543.886427678},{"$f":"SUM($BE421:BX421)","v":68081796.32456255},{"$f":"SUM($BE421:BY421)","v":71665048.762697414},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CF421:CF421)","v":7706024.1231238637},{"$f":"SUM($CF421:CG421)","v":15412048.246247727},{"$f":"SUM($CF421:CH421)","v":23118072.369371593},{"$f":"SUM($CF421:CI421)","v":30824096.492495455},{"$f":"SUM($CF421:CJ421)","v":38530120.615619317},{"$f":"SUM($CF421:CK421)","v":46236144.738743179},{"$f":"SUM($CF421:CL421)","v":53942168.86186704},{"$f":"SUM($CF421:CM421)","v":61648192.984990902},{"$f":"SUM($CF421:CN421)","v":69354217.108114764},{"$f":"SUM($CF421:CO421)","v":77060241.231238633},{"$f":"SUM($CF421:CP421)","v":84766265.354362503},{"$f":"SUM($CF421:CQ421)","v":92472289.477486372},{"$f":"SUM($CF421:CR421)","v":100178313.60061024},{"$f":"SUM($CF421:CS421)","v":107884337.72373411},{"$f":"SUM($CF421:CT421)","v":115590361.84685798},{"$f":"SUM($CF421:CU421)","v":123296385.96998185},{"$f":"SUM($CF421:CV421)","v":131002410.09310572},{"$f":"SUM($CF421:CW421)","v":138708434.21622959},{"$f":"SUM($CF421:CX421)","v":146414458.33935344},{"$f":"SUM($CF421:CY421)","v":154120482.4624773}]
[null,"End Year Book Value",null,{"$f":"-$C409-D422","v":142868992.33024722},{"$f":"-$C409-E422","v":134206974.57328305},125544956.81631885,116882939.05935468,108220921.30239052,99558903.545426339,90896885.788462162,82234868.03149797,73572850.274533764,{"$f":"-$C409-M422+$N401","v":86362048.852179825},{"$f":"-$C409-N422+$N401","v":77725843.966961831},{"$f":"-$C409-O422+$N401","v":69089639.081743836},{"$f":"-$C409-P422+$N401","v":60453434.196525842},{"$f":"-$C409-Q422+$N401","v":51817229.311307847},{"$f":"-$C409-R422+$N401","v":43181024.426089853},{"$f":"-$C409-S422+$N401","v":34544819.540871873},{"$f":"-$C409-T422+$N401","v":25908614.655653875},{"$f":"-$C409-U422+$N401","v":17272409.770435881},{"$f":"-$C409-V422+$N401","v":8636204.885217946},{"$f":"-$C409-W422+$N401","v":0},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE409-AF422","v":578129695.29438031},{"$f":"-$AE409-AG422","v":563305856.95349884},{"$f":"-$AE409-AH422","v":548482018.61261725},{"$f":"-$AE409-AI422","v":533658180.27173573},{"$f":"-$AE409-AJ422","v":518834341.93085414},{"$f":"-$AE409-AK422","v":504010503.58997262},{"$f":"-$AE409-AL422","v":489186665.24909109},{"$f":"-$AE409-AM422","v":474362826.90820956},{"$f":"-$AE409-AN422","v":459538988.56732798},{"$f":"-$AE409-AO422","v":444715150.22644645},{"$f":"-$AE409-AP422","v":429891311.88556492},{"$f":"-$AE409-AQ422","v":415067473.54468334},{"$f":"-$AE409-AR422","v":400243635.20380175},{"$f":"-$AE409-AS422","v":385419796.86292022},{"$f":"-$AE409-AT422","v":370595958.5220387},{"$f":"-$AE409-AU422","v":355772120.18115711},{"$f":"-$AE409-AV422","v":340948281.84027553},{"$f":"-$AE409-AW422","v":326124443.499394},{"$f":"-$AE409-AX422","v":311300605.15851247},{"$f":"-$AE409-AY422","v":296476766.81763095},null,null,null,null,"End Year Book Value",null,{"$f":"-$BE409-BF422","v":85998058.515236899},{"$f":"-$BE409-BG422","v":82414806.07710202},{"$f":"-$BE409-BH422","v":78831553.638967156},{"$f":"-$BE409-BI422","v":75248301.200832278},{"$f":"-$BE409-BJ422","v":71665048.762697414},{"$f":"-$BE409-BK422","v":68081796.324562535},{"$f":"-$BE409-BL422","v":64498543.886427671},{"$f":"-$BE409-BM422","v":60915291.448292792},{"$f":"-$BE409-BN422","v":57332039.010157928},{"$f":"-$BE409-BO422","v":53748786.572023056},{"$f":"-$BE409-BP422","v":50165534.133888185},{"$f":"-$BE409-BQ422","v":46582281.695753314},{"$f":"-$BE409-BR422","v":42999029.257618442},{"$f":"-$BE409-BS422","v":39415776.819483571},{"$f":"-$BE409-BT422","v":35832524.381348699},{"$f":"-$BE409-BU422","v":32249271.943213828},{"$f":"-$BE409-BV422","v":28666019.505078956},{"$f":"-$BE409-BW422","v":25082767.066944085},{"$f":"-$BE409-BX422","v":21499514.628809214},{"$f":"-$BE409-BY422","v":17916262.19067435},null,null,null,null,"End Year Book Value",null,{"$f":"-$CE421-CF422","v":377595182.03306931},{"$f":"-$CE421-CG422","v":369889157.90994549},{"$f":"-$CE421-CH422","v":362183133.7868216},{"$f":"-$CE421-CI422","v":354477109.66369772},{"$f":"-$CE421-CJ422","v":346771085.54057389},{"$f":"-$CE421-CK422","v":339065061.41745001},{"$f":"-$CE421-CL422","v":331359037.29432619},{"$f":"-$CE421-CM422","v":323653013.1712023},{"$f":"-$CE421-CN422","v":315946989.04807842},{"$f":"-$CE421-CO422","v":308240964.92495453},{"$f":"-$CE421-CP422","v":300534940.80183071},{"$f":"-$CE421-CQ422","v":292828916.67870682},{"$f":"-$CE421-CR422","v":285122892.55558294},{"$f":"-$CE421-CS422","v":277416868.43245912},{"$f":"-$CE421-CT422","v":269710844.30933523},{"$f":"-$CE421-CU422","v":262004820.18621135},{"$f":"-$CE421-CV422","v":254298796.06308746},{"$f":"-$CE421-CW422","v":246592771.93996361},{"$f":"-$CE421-CX422","v":238886747.81683975},{"$f":"-$CE421-CY422","v":231180723.6937159}]
[null,"Prop. Tax Value",{"$f":"-C409","v":151531010.0872114},{"$f":"C424/(($C424/$X424)^(1/21))","v":142038051.0102236},{"$f":"D424/(($C424/$X424)^(1/21))","v":133139797.08293089},{"$f":"E424/(($C424/$X424)^(1/21))","v":124798991.82795827},{"$f":"F424/(($C424/$X424)^(1/21))","v":116980712.77345781},{"$f":"G424/(($C424/$X424)^(1/21))","v":109652225.2347278},{"$f":"H424/(($C424/$X424)^(1/21))","v":102782845.25597076},{"$f":"I424/(($C424/$X424)^(1/21))","v":96343811.138335407},{"$f":"J424/(($C424/$X424)^(1/21))","v":90308163.016337916},{"$f":"K424/(($C424/$X424)^(1/21))","v":84650629.978455856},{"$f":"L424/(($C424/$X424)^(1/21))","v":79347524.259275168},{"$f":"(M424+$N401)/(($C424/($X424+$N401))^(1/21))","v":96478868.406303957},{"$f":"N424/(($N424/$X424)^(1/11))","v":88841792.557520226},{"$f":"O424/(($N424/$X424)^(1/11))","v":81809252.48411946},75333394.333271831,69370152.268215239,63878948.616417229,58822417.753413655,54166151.843454979,49878466.706818648,45930186.220600612,{"$f":"X409","v":38946499.510541752},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE409","v":592953533.63526189},{"$f":"AE424/(($AE424/$AZ424)^(1/21))","v":573701386.98015118},{"$f":"AF424/(($AE424/$AZ424)^(1/21))","v":555074323.28652906},537052047.22236109,519614922.40894806,502743950.0258835,486420748.11066955,470627531.53043801,455347092.6039536,440562782.35278642,426258492.36122561,412418637.2251693,399028137.57086772,386072403.62501776,373537319.31830716,361409226.90508854,349674912.08242506,338321589.59229416,327336889.29126251,316708842.67245346,306425869.8251223,{"$f":"AZ409","v":296476766.81763095},null,null,null,"Prop. Tax Value",{"$f":"-BE409","v":89581310.953371763},{"$f":"BE424/(($BE424/$BZ424)^(1/21))","v":86672765.109217554},{"$f":"BF424/(($BE424/$BZ424)^(1/21))","v":83858654.575704768},81135913.206252322,78501574.406605422,75952767.902548552,73486716.612565145,71100733.622036368,68792219.255682305,66558658.245055802,64397616.988002725,62306740.897102654,60283751.834201023,58326445.628237434,56432689.673665628,54600420.60684856,52827642.057896733,51112422.475500368,49452893.022385404,47847245.539100304,46293730.573915057,{"$f":"BZ409","v":44790655.476685882},null,null,null,"Prop. Tax Value",{"$f":"-CE409","v":385301206.1561932},{"$f":"CE424/(($CE424/$CZ424)^(1/21))","v":376041816.89717138},{"$f":"CF424/(($CE424/$CZ424)^(1/21))","v":367004945.2116226},358185243.65501028,349577493.29023504,341176600.59940034,332977594.4697932,324975623.25229675,317165951.89049363,309543959.1187613,302105134.72770178,294845076.89528733,287759489.58214265,280844179.98942274,274095056.07778186,267508124.14596549,261079486.4675926,254805338.98472962,248681969.05689144,242705753.26413754,236873155.262963,{"$f":"CZ409","v":231180723.6937159}]
[null,"Tax Dep",null,{"$f":"($C409*0.95)*-D$4","v":28790891.916570164},{"$f":"($C409*0.95)*-E$4","v":46065427.066512264},27639256.239907358,16583553.743944414,16583553.743944414,8291776.871972207,null,null,null,null,{"$f":"($N401)*D$6","v":3064520.7655624221},5253402.8803460542,3752461.2734133736,2680329.4810095527,1914521.0578639661,1914521.0578639661,1914521.0578639661,956938.7606869638,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($C409)*-D$5","v":5682412.8782704277},{"$f":"($C409)*-E$5","v":10939023.618195791},{"$f":"($C409)*-F$5","v":10119240.853623979},{"$f":"($C409)*-G$5","v":9361585.8031879198},{"$f":"($C409)*-H$5","v":8659997.2264841311},{"$f":"($C409)*-I$5","v":8009929.1932099946},{"$f":"($C409)*-J$5","v":7409866.3932646373},{"$f":"($C409)*-K$5","v":6853747.586244572},{"$f":"($C409)*-L$5","v":6759798.3599904999},{"$f":"($C409)*-M$5","v":6759798.3599904999},{"$f":"($C409)*-N$5","v":6759798.3599904999},{"$f":"($C409)*-O$5","v":6759798.3599904999},{"$f":"($C409)*-P$5","v":6759798.3599904999},{"$f":"($C409)*-Q$5","v":6759798.3599904999},{"$f":"($C409)*-R$5","v":6759798.3599904999},{"$f":"($C409)*-S$5","v":6759798.3599904999},{"$f":"($C409)*-T$5","v":6759798.3599904999},{"$f":"($C409)*-U$5","v":6759798.3599904999},{"$f":"($C409)*-V$5","v":6759798.3599904999},{"$f":"($C409)*-W$5","v":6759798.3599904999},null,null,null,null,"Tax Dep",null,{"$f":"($BE409)*-D$4","v":17916262.190674353},{"$f":"($BE409)*-E$4","v":28666019.505078964},{"$f":"($BE409)*-F$4","v":17199611.70304738},{"$f":"($BE409)*-G$4","v":10319767.021828426},{"$f":"($BE409)*-H$4","v":10319767.021828426},{"$f":"($BE409)*-I$4","v":5159883.510914213},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($CE409)*-D$5","v":14448795.230857244},{"$f":"($CE409)*-E$5","v":27814894.07241559},{"$f":"($CE409)*-F$5","v":25730414.547110584},{"$f":"($CE409)*-G$5","v":23803908.516329616},{"$f":"($CE409)*-H$5","v":22019963.931826442},{"$f":"($CE409)*-I$5","v":20367021.757416371},{"$f":"($CE409)*-J$5","v":18841228.981037848},{"$f":"($CE409)*-K$5","v":17427173.554444619},{"$f":"($CE409)*-L$5","v":17188286.806627776},{"$f":"($CE409)*-M$5","v":17188286.806627776},{"$f":"($CE409)*-N$5","v":17188286.806627776},{"$f":"($CE409)*-O$5","v":17188286.806627776},{"$f":"($CE409)*-P$5","v":17188286.806627776},{"$f":"($CE409)*-Q$5","v":17188286.806627776},{"$f":"($CE409)*-R$5","v":17188286.806627776},{"$f":"($CE409)*-S$5","v":17188286.806627776},{"$f":"($CE409)*-T$5","v":17188286.806627776},{"$f":"($CE409)*-U$5","v":17188286.806627776},{"$f":"($CE409)*-V$5","v":17188286.806627776},{"$f":"($CE409)*-W$5","v":17188286.806627776},{"$f":"($CE409)*-X$5","v":8588363.8852215465}]
[null,"After Tax Dep. Value",null,{"$f":"D425*$B$6","v":6046087.3024797346},{"$f":"E425*$B$6","v":9673739.6839675754},5804243.8103805445,3482546.2862283266,3482546.2862283266,1741273.1431141633,null,null,null,null,{"$f":"N425*$B$6","v":643549.36076810863},{"$f":"O425*$B$6","v":1103214.6048726714},{"$f":"P425*$B$6","v":788016.86741680838},{"$f":"Q425*$B$6","v":562869.19101200602},{"$f":"R425*$B$6","v":402049.42215143284},{"$f":"S425*$B$6","v":402049.42215143284},{"$f":"T425*$B$6","v":402049.42215143284},{"$f":"U425*$B$6","v":200957.13974426239},null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF425*$B$6","v":1193306.7044367897},{"$f":"AG425*$B$6","v":2297194.9598211162},{"$f":"AH425*$B$6","v":2125040.5792610357},{"$f":"AI425*$B$6","v":1965933.018669463},{"$f":"AJ425*$B$6","v":1818599.4175616675},{"$f":"AK425*$B$6","v":1682085.1305740988},{"$f":"AL425*$B$6","v":1556071.9425855738},{"$f":"AM425*$B$6","v":1439286.9931113601},{"$f":"AN425*$B$6","v":1419557.6555980048},{"$f":"AO425*$B$6","v":1419557.6555980048},{"$f":"AP425*$B$6","v":1419557.6555980048},{"$f":"AQ425*$B$6","v":1419557.6555980048},{"$f":"AR425*$B$6","v":1419557.6555980048},{"$f":"AS425*$B$6","v":1419557.6555980048},{"$f":"AT425*$B$6","v":1419557.6555980048},{"$f":"AU425*$B$6","v":1419557.6555980048},{"$f":"AV425*$B$6","v":1419557.6555980048},{"$f":"AW425*$B$6","v":1419557.6555980048},{"$f":"AX425*$B$6","v":1419557.6555980048},{"$f":"AY425*$B$6","v":1419557.6555980048},null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF425*$B$6","v":3762415.0600416139},{"$f":"BG425*$B$6","v":6019864.096066582},{"$f":"BH425*$B$6","v":3611918.4576399499},{"$f":"BI425*$B$6","v":2167151.0745839695},{"$f":"BJ425*$B$6","v":2167151.0745839695},{"$f":"BK425*$B$6","v":1083575.5372919848},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CF425*$B$6","v":3034246.998480021},{"$f":"CG425*$B$6","v":5841127.7552072741},{"$f":"CH425*$B$6","v":5403387.0548932226},{"$f":"CI425*$B$6","v":4998820.7884292193},{"$f":"CJ425*$B$6","v":4624192.4256835524},{"$f":"CK425*$B$6","v":4277074.5690574376},{"$f":"CL425*$B$6","v":3956658.0860179476},{"$f":"CM425*$B$6","v":3659706.4464333695},{"$f":"CN425*$B$6","v":3609540.2293918328},{"$f":"CO425*$B$6","v":3609540.2293918328},{"$f":"CP425*$B$6","v":3609540.2293918328},{"$f":"CQ425*$B$6","v":3609540.2293918328},{"$f":"CR425*$B$6","v":3609540.2293918328},{"$f":"CS425*$B$6","v":3609540.2293918328},{"$f":"CT425*$B$6","v":3609540.2293918328},{"$f":"CU425*$B$6","v":3609540.2293918328},{"$f":"CV425*$B$6","v":3609540.2293918328},{"$f":"CW425*$B$6","v":3609540.2293918328},{"$f":"CX425*$B$6","v":3609540.2293918328},{"$f":"CY425*$B$6","v":3609540.2293918328},{"$f":"CZ425*$B$6","v":1803556.4158965247}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D426:I426)","v":25138068.744848542},{"$f":"C428/C432","v":0.16589389017060405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"AE428/AE432","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF426:BK426)","v":15643149.642776193},{"$f":"BE428/BE432","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,CF426:CZ426)","v":44024393.734271623},{"$f":"CE428/CE432","v":0.11425968315402843}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D405:W405)","v":14161776.643664617},{"$f":"C429/C432","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,AF405:AY405)","v":0},{"$f":"AE429/AE432","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,BF405:BY405)","v":0},{"$f":"BE429/BE432","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,CF405:CY405)","v":0},{"$f":"CE429/CE432","v":0}]
[0.85,"Debt",{"$f":"(C432-C428-C429)*$A430","v":95396489.993893504},{"$f":"C430/C432","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(AE432-AE428-AE429)*$AC430","v":355772120.18115711},{"$f":"AE430/AE432","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE432-BE428-BE429)*$BC430","v":62847437.114006236},{"$f":"BE430/BE432","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(CE432-CE428-CE429)*$A430","v":290085290.55863333},{"$f":"CE430/CE432","v":0.75287926931907578}]
[0.15,"Equity",{"$f":"(C432-C428-C429)*$A431","v":16834674.704804733},{"$f":"C431/C432","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(AE432-AE428-AE429)*$AC431","v":237181413.45410478},{"$f":"AE431/AE432","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE432-BE428-BE429)*$BC431","v":11090724.196589336},{"$f":"BE431/BE432","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(CE432-CE428-CE429)*$A431","v":51191521.863288231},{"$f":"CE431/CE432","v":0.13286104752689573}]
[null,"Total",{"$f":"-C409","v":151531010.0872114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE409","v":592953533.63526189},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",{"$f":"-BE409","v":89581310.953371763},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CE409","v":385301206.1561932}]
[null,"Check",{"$f":"SUM(C428:C431)-C432","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE428:AE431)-AE432","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE428:BE431)-BE432","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CE428:CE431)-CE432","v":0}]
[25000,"2029 Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029 Nuclear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2029 Geothermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF435&\" \"&'Resource Options'!$B$43","v":"2029 Pumped Hydro (16 hr/ 100 MW share)"}]
[null,"Year",null,2029,{"$f":"D435+1","v":2030},{"$f":"E435+1","v":2031},{"$f":"F435+1","v":2032},{"$f":"G435+1","v":2033},{"$f":"H435+1","v":2034},{"$f":"I435+1","v":2035},{"$f":"J435+1","v":2036},{"$f":"K435+1","v":2037},{"$f":"L435+1","v":2038},{"$f":"M435+1","v":2039},{"$f":"N435+1","v":2040},{"$f":"O435+1","v":2041},{"$f":"P435+1","v":2042},{"$f":"Q435+1","v":2043},{"$f":"R435+1","v":2044},{"$f":"S435+1","v":2045},{"$f":"T435+1","v":2046},{"$f":"U435+1","v":2047},{"$f":"V435+1","v":2048},null,null,null,null,null,null,"Year",null,2029,{"$f":"AF435+1","v":2030},{"$f":"AG435+1","v":2031},{"$f":"AH435+1","v":2032},{"$f":"AI435+1","v":2033},{"$f":"AJ435+1","v":2034},{"$f":"AK435+1","v":2035},{"$f":"AL435+1","v":2036},{"$f":"AM435+1","v":2037},{"$f":"AN435+1","v":2038},{"$f":"AO435+1","v":2039},{"$f":"AP435+1","v":2040},{"$f":"AQ435+1","v":2041},{"$f":"AR435+1","v":2042},{"$f":"AS435+1","v":2043},{"$f":"AT435+1","v":2044},{"$f":"AU435+1","v":2045},{"$f":"AV435+1","v":2046},{"$f":"AW435+1","v":2047},{"$f":"AX435+1","v":2048},null,null,null,null,"Year",null,2029,{"$f":"BF435+1","v":2030},{"$f":"BG435+1","v":2031},{"$f":"BH435+1","v":2032},{"$f":"BI435+1","v":2033},{"$f":"BJ435+1","v":2034},{"$f":"BK435+1","v":2035},{"$f":"BL435+1","v":2036},{"$f":"BM435+1","v":2037},{"$f":"BN435+1","v":2038},{"$f":"BO435+1","v":2039},{"$f":"BP435+1","v":2040},{"$f":"BQ435+1","v":2041},{"$f":"BR435+1","v":2042},{"$f":"BS435+1","v":2043},{"$f":"BT435+1","v":2044},{"$f":"BU435+1","v":2045},{"$f":"BV435+1","v":2046},{"$f":"BW435+1","v":2047},{"$f":"BX435+1","v":2048},null,null,null,null,"Year",null,2029,{"$f":"CF435+1","v":2030},{"$f":"CG435+1","v":2031},{"$f":"CH435+1","v":2032},{"$f":"CI435+1","v":2033},{"$f":"CJ435+1","v":2034},{"$f":"CK435+1","v":2035},{"$f":"CL435+1","v":2036},{"$f":"CM435+1","v":2037},{"$f":"CN435+1","v":2038},{"$f":"CO435+1","v":2039},{"$f":"CP435+1","v":2040},{"$f":"CQ435+1","v":2041},{"$f":"CR435+1","v":2042},{"$f":"CS435+1","v":2043},{"$f":"CT435+1","v":2044},{"$f":"CU435+1","v":2045},{"$f":"CV435+1","v":2046},{"$f":"CW435+1","v":2047},{"$f":"CX435+1","v":2048}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$29/100*'Resource Options'!$J$29*8760)*(1+'Resource Options'!$X$29)^($D435-$D$12)","v":242983.2113285391},{"$f":"D436*(1-'Resource Options'!$AA$27)","v":241768.29527189641},{"$f":"E436*(1-'Resource Options'!$AA$27)","v":240559.45379553692},{"$f":"F436*(1-'Resource Options'!$AA$27)","v":239356.65652655924},{"$f":"G436*(1-'Resource Options'!$AA$27)","v":238159.87324392644},{"$f":"H436*(1-'Resource Options'!$AA$27)","v":236969.0738777068},{"$f":"I436*(1-'Resource Options'!$AA$27)","v":235784.22850831828},{"$f":"J436*(1-'Resource Options'!$AA$27)","v":234605.30736577668},{"$f":"K436*(1-'Resource Options'!$AA$27)","v":233432.28082894778},{"$f":"L436*(1-'Resource Options'!$AA$27)","v":232265.11942480304},{"$f":"M436*(1-'Resource Options'!$AA$27)","v":231103.79382767901},{"$f":"N436*(1-'Resource Options'!$AA$27)","v":229948.27485854062},{"$f":"O436*(1-'Resource Options'!$AA$27)","v":228798.53348424792},{"$f":"P436*(1-'Resource Options'!$AA$27)","v":227654.54081682669},{"$f":"Q436*(1-'Resource Options'!$AA$27)","v":226516.26811274255},{"$f":"R436*(1-'Resource Options'!$AA$27)","v":225383.68677217883},{"$f":"S436*(1-'Resource Options'!$AA$27)","v":224256.76833831792},{"$f":"T436*(1-'Resource Options'!$AA$27)","v":223135.48449662633},{"$f":"U436*(1-'Resource Options'!$AA$27)","v":222019.8070741432},{"$f":"V436*(1-'Resource Options'!$AA$27)","v":220909.70803877249},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D435-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D435-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D435-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D435-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D435-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D435-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D435-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D435-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D435-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D435-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D435-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D435-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D435-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D435-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D435-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D435-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D435-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D435-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D435-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D435-$D$12)","v":798600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$30/100*'Resource Options'!$J$30*8760)*(1+'Resource Options'!$X$30)^($D435-$D$12)","v":157824},{"$f":"BF436*(1-'Resource Options'!$AA$30)","v":156245.76000000001},{"$f":"BG436*(1-'Resource Options'!$AA$30)","v":154683.30240000002},{"$f":"BH436*(1-'Resource Options'!$AA$30)","v":153136.46937600002},{"$f":"BI436*(1-'Resource Options'!$AA$30)","v":151605.10468224002},{"$f":"BJ436*(1-'Resource Options'!$AA$30)","v":150089.05363541763},{"$f":"BK436*(1-'Resource Options'!$AA$30)","v":148588.16309906344},{"$f":"BL436*(1-'Resource Options'!$AA$30)","v":147102.28146807282},{"$f":"BM436*(1-'Resource Options'!$AA$30)","v":145631.25865339208},{"$f":"BN436*(1-'Resource Options'!$AA$30)","v":144174.94606685816},{"$f":"BO436*(1-'Resource Options'!$AA$30)","v":142733.19660618957},{"$f":"BP436*(1-'Resource Options'!$AA$30)","v":141305.86464012766},{"$f":"BQ436*(1-'Resource Options'!$AA$30)","v":139892.80599372639},{"$f":"BR436*(1-'Resource Options'!$AA$30)","v":138493.87793378913},{"$f":"BS436*(1-'Resource Options'!$AA$30)","v":137108.93915445125},{"$f":"BT436*(1-'Resource Options'!$AA$30)","v":135737.84976290673},{"$f":"BU436*(1-'Resource Options'!$AA$30)","v":134380.47126527765},{"$f":"BV436*(1-'Resource Options'!$AA$30)","v":133036.66655262487},{"$f":"BW436*(1-'Resource Options'!$AA$30)","v":131706.2998870986},{"$f":"BX436*(1-'Resource Options'!$AA$30)","v":130389.23688822762},null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":584000},{"$f":"CF436","v":584000},{"$f":"CG436","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"CF436*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CG436*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CH436*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CI436*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CJ436*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CK436*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CL436*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CM436*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CN436*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CO436*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CP436*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CQ436*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CR436*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CS436*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CT436*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CU436*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CV436*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CW436*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CX436*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CY436*(1-'Resource Options'!$W$43)","v":110959.99999999997}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M66","v":49.083381870388678},{"$f":"D438","v":49.083381870388678},{"$f":"E438","v":49.083381870388678},{"$f":"F438","v":49.083381870388678},{"$f":"G438","v":49.083381870388678},{"$f":"H438","v":49.083381870388678},{"$f":"I438","v":49.083381870388678},{"$f":"J438","v":49.083381870388678},{"$f":"K438","v":49.083381870388678},{"$f":"L438","v":49.083381870388678},{"$f":"M438","v":49.083381870388678},{"$f":"N438","v":49.083381870388678},{"$f":"O438","v":49.083381870388678},{"$f":"P438","v":49.083381870388678},{"$f":"Q438","v":49.083381870388678},{"$f":"R438","v":49.083381870388678},{"$f":"S438","v":49.083381870388678},{"$f":"T438","v":49.083381870388678},{"$f":"U438","v":49.083381870388678},{"$f":"V438","v":49.083381870388678},null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P66","v":121.18999549335672},{"$f":"AF438","v":121.18999549335672},{"$f":"AG438","v":121.18999549335672},{"$f":"AH438","v":121.18999549335672},{"$f":"AI438","v":121.18999549335672},{"$f":"AJ438","v":121.18999549335672},{"$f":"AK438","v":121.18999549335672},{"$f":"AL438","v":121.18999549335672},{"$f":"AM438","v":121.18999549335672},{"$f":"AN438","v":121.18999549335672},{"$f":"AO438","v":121.18999549335672},{"$f":"AP438","v":121.18999549335672},{"$f":"AQ438","v":121.18999549335672},{"$f":"AR438","v":121.18999549335672},{"$f":"AS438","v":121.18999549335672},{"$f":"AT438","v":121.18999549335672},{"$f":"AU438","v":121.18999549335672},{"$f":"AV438","v":121.18999549335672},{"$f":"AW438","v":121.18999549335672},{"$f":"AX438","v":121.18999549335672},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S66","v":93.24903663498965},{"$f":"BF438","v":93.24903663498965},{"$f":"BG438","v":93.24903663498965},{"$f":"BH438","v":93.24903663498965},{"$f":"BI438","v":93.24903663498965},{"$f":"BJ438","v":93.24903663498965},{"$f":"BK438","v":93.24903663498965},{"$f":"BL438","v":93.24903663498965},{"$f":"BM438","v":93.24903663498965},{"$f":"BN438","v":93.24903663498965},{"$f":"BO438","v":93.24903663498965},{"$f":"BP438","v":93.24903663498965},{"$f":"BQ438","v":93.24903663498965},{"$f":"BR438","v":93.24903663498965},{"$f":"BS438","v":93.24903663498965},{"$f":"BT438","v":93.24903663498965},{"$f":"BU438","v":93.24903663498965},{"$f":"BV438","v":93.24903663498965},{"$f":"BW438","v":93.24903663498965},{"$f":"BX438","v":93.24903663498965},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V66","v":5.9754628431115551},{"$f":"CF438","v":5.9754628431115551},{"$f":"CG438","v":5.9754628431115551},{"$f":"CH438","v":5.9754628431115551},{"$f":"CI438","v":5.9754628431115551},{"$f":"CJ438","v":5.9754628431115551},{"$f":"CK438","v":5.9754628431115551},{"$f":"CL438","v":5.9754628431115551},{"$f":"CM438","v":5.9754628431115551},{"$f":"CN438","v":5.9754628431115551},{"$f":"CO438","v":5.9754628431115551},{"$f":"CP438","v":5.9754628431115551},{"$f":"CQ438","v":5.9754628431115551},{"$f":"CR438","v":5.9754628431115551},{"$f":"CS438","v":5.9754628431115551},{"$f":"CT438","v":5.9754628431115551},{"$f":"CU438","v":5.9754628431115551},{"$f":"CV438","v":5.9754628431115551},{"$f":"CW438","v":5.9754628431115551},{"$f":"CX438","v":5.9754628431115551}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N66","v":8.4978363394105152},{"$f":"D439","v":8.4978363394105152},8.4978363394105152,8.4978363394105152,8.4978363394105152,8.4978363394105152,8.4978363394105152,8.4978363394105152,8.4978363394105152,8.4978363394105152,8.4978363394105152,8.4978363394105152,8.4978363394105152,8.4978363394105152,8.4978363394105152,8.4978363394105152,8.4978363394105152,8.4978363394105152,8.4978363394105152,8.4978363394105152,null,null,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Q66","v":0},{"$f":"AF439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!T66","v":0},{"$f":"BF439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!W66","v":25.375477686688008},{"$f":"CF439","v":25.375477686688008},25.375477686688008,25.375477686688008,25.375477686688008,25.375477686688008,25.375477686688008,25.375477686688008,25.375477686688008,25.375477686688008,25.375477686688008,25.375477686688008,25.375477686688008,25.375477686688008,25.375477686688008,25.375477686688008,25.375477686688008,25.375477686688008,25.375477686688008,25.375477686688008]
[null,"Revenue",null,{"$f":"(D438*D436)+(D439*12*$A$11)","v":14475788.651555192},{"$f":"(E438*E436)+(E439*12*$A$11)","v":14416156.46280653},{"$f":"(F438*F436)+(F439*12*$A$11)","v":14356822.435001615},{"$f":"(G438*G436)+(G439*12*$A$11)","v":14297785.077335723},{"$f":"(H438*H436)+(H439*12*$A$11)","v":14239042.906458158},{"$f":"(I438*I436)+(I439*12*$A$11)","v":14180594.446434982},{"$f":"(J438*J436)+(J439*12*$A$11)","v":14122438.228711925},{"$f":"(K438*K436)+(K439*12*$A$11)","v":14064572.792077482},{"$f":"(L438*L436)+(L439*12*$A$11)","v":14006996.68262621},{"$f":"(M438*M436)+(M439*12*$A$11)","v":13949708.453722194},{"$f":"(N438*N436)+(N439*12*$A$11)","v":13892706.665962696},{"$f":"(O438*O436)+(O439*12*$A$11)","v":13835989.887141999},{"$f":"(P438*P436)+(P439*12*$A$11)","v":13779556.692215405},{"$f":"(Q438*Q436)+(Q439*12*$A$11)","v":13723405.663263444},{"$f":"(R438*R436)+(R439*12*$A$11)","v":13667535.389456242},{"$f":"(S438*S436)+(S439*12*$A$11)","v":13611944.467018079},{"$f":"(T438*T436)+(T439*12*$A$11)","v":13556631.499192104},{"$f":"(U438*U436)+(U439*12*$A$11)","v":13501595.096205257},{"$f":"(V438*V436)+(V439*12*$A$11)","v":13446833.875233348},{"$f":"(W438*W436)+(W439*12*$A$11)","v":13392346.460366298},null,null,null,null,null,null,"Revenue",null,{"$f":"(AF438*AF436)+(AF439*12*('Resource Options'!$J$21))","v":96782330.400994673},{"$f":"(AG438*AG436)+(AG439*12*('Resource Options'!$J$21))","v":96782330.400994673},{"$f":"(AH438*AH436)+(AH439*12*('Resource Options'!$J$21))","v":96782330.400994673},{"$f":"(AI438*AI436)+(AI439*12*('Resource Options'!$J$21))","v":96782330.400994673},{"$f":"(AJ438*AJ436)+(AJ439*12*('Resource Options'!$J$21))","v":96782330.400994673},{"$f":"(AK438*AK436)+(AK439*12*('Resource Options'!$J$21))","v":96782330.400994673},{"$f":"(AL438*AL436)+(AL439*12*('Resource Options'!$J$21))","v":96782330.400994673},{"$f":"(AM438*AM436)+(AM439*12*('Resource Options'!$J$21))","v":96782330.400994673},{"$f":"(AN438*AN436)+(AN439*12*('Resource Options'!$J$21))","v":96782330.400994673},{"$f":"(AO438*AO436)+(AO439*12*('Resource Options'!$J$21))","v":96782330.400994673},{"$f":"(AP438*AP436)+(AP439*12*('Resource Options'!$J$21))","v":96782330.400994673},{"$f":"(AQ438*AQ436)+(AQ439*12*('Resource Options'!$J$21))","v":96782330.400994673},{"$f":"(AR438*AR436)+(AR439*12*('Resource Options'!$J$21))","v":96782330.400994673},{"$f":"(AS438*AS436)+(AS439*12*('Resource Options'!$J$21))","v":96782330.400994673},{"$f":"(AT438*AT436)+(AT439*12*('Resource Options'!$J$21))","v":96782330.400994673},{"$f":"(AU438*AU436)+(AU439*12*('Resource Options'!$J$21))","v":96782330.400994673},{"$f":"(AV438*AV436)+(AV439*12*('Resource Options'!$J$21))","v":96782330.400994673},{"$f":"(AW438*AW436)+(AW439*12*('Resource Options'!$J$21))","v":96782330.400994673},{"$f":"(AX438*AX436)+(AX439*12*('Resource Options'!$J$21))","v":96782330.400994673},{"$f":"(AY438*AY436)+(AY439*12*('Resource Options'!$J$21))","v":96782330.400994673},null,null,null,null,"Revenue",null,{"$f":"(BF438*BF436)+(BF439*12*('Resource Options'!$J$30))","v":14716935.957880607},{"$f":"(BG438*BG436)+(BG439*12*('Resource Options'!$J$30))","v":14569766.598301802},{"$f":"(BH438*BH436)+(BH439*12*('Resource Options'!$J$30))","v":14424068.932318784},{"$f":"(BI438*BI436)+(BI439*12*('Resource Options'!$J$30))","v":14279828.242995597},{"$f":"(BJ438*BJ436)+(BJ439*12*('Resource Options'!$J$30))","v":14137029.960565642},{"$f":"(BK438*BK436)+(BK439*12*('Resource Options'!$J$30))","v":13995659.660959985},{"$f":"(BL438*BL436)+(BL439*12*('Resource Options'!$J$30))","v":13855703.064350385},{"$f":"(BM438*BM436)+(BM439*12*('Resource Options'!$J$30))","v":13717146.033706881},{"$f":"(BN438*BN436)+(BN439*12*('Resource Options'!$J$30))","v":13579974.573369812},{"$f":"(BO438*BO436)+(BO439*12*('Resource Options'!$J$30))","v":13444174.827636113},{"$f":"(BP438*BP436)+(BP439*12*('Resource Options'!$J$30))","v":13309733.079359751},{"$f":"(BQ438*BQ436)+(BQ439*12*('Resource Options'!$J$30))","v":13176635.748566153},{"$f":"(BR438*BR436)+(BR439*12*('Resource Options'!$J$30))","v":13044869.391080491},{"$f":"(BS438*BS436)+(BS439*12*('Resource Options'!$J$30))","v":12914420.697169688},{"$f":"(BT438*BT436)+(BT439*12*('Resource Options'!$J$30))","v":12785276.490197992},{"$f":"(BU438*BU436)+(BU439*12*('Resource Options'!$J$30))","v":12657423.725296011},{"$f":"(BV438*BV436)+(BV439*12*('Resource Options'!$J$30))","v":12530849.488043049},{"$f":"(BW438*BW436)+(BW439*12*('Resource Options'!$J$30))","v":12405540.993162619},{"$f":"(BX438*BX436)+(BX439*12*('Resource Options'!$J$30))","v":12281485.583230991},{"$f":"(BY438*BY436)+(BY439*12*('Resource Options'!$J$30))","v":12158670.727398681},null,null,null,null,"Revenue",null,{"$f":"(CF438*CF436)+(CF439*12*('Resource Options'!$J$43*1000))","v":33940243.524402753},{"$f":"(CG438*CG436)+(CG439*12*('Resource Options'!$J$43*1000))","v":33940243.524402753},{"$f":"(CH438*CH436)+(CH439*12*('Resource Options'!$J$43*1000))","v":33940243.524402753},{"$f":"(CI438*CI436)+(CI439*12*('Resource Options'!$J$43*1000))","v":33940243.524402753},{"$f":"(CJ438*CJ436)+(CJ439*12*('Resource Options'!$J$43*1000))","v":33940243.524402753},{"$f":"(CK438*CK436)+(CK439*12*('Resource Options'!$J$43*1000))","v":33940243.524402753},{"$f":"(CL438*CL436)+(CL439*12*('Resource Options'!$J$43*1000))","v":33940243.524402753},{"$f":"(CM438*CM436)+(CM439*12*('Resource Options'!$J$43*1000))","v":33940243.524402753},{"$f":"(CN438*CN436)+(CN439*12*('Resource Options'!$J$43*1000))","v":33940243.524402753},{"$f":"(CO438*CO436)+(CO439*12*('Resource Options'!$J$43*1000))","v":33940243.524402753},{"$f":"(CP438*CP436)+(CP439*12*('Resource Options'!$J$43*1000))","v":33940243.524402753},{"$f":"(CQ438*CQ436)+(CQ439*12*('Resource Options'!$J$43*1000))","v":33940243.524402753},{"$f":"(CR438*CR436)+(CR439*12*('Resource Options'!$J$43*1000))","v":33940243.524402753},{"$f":"(CS438*CS436)+(CS439*12*('Resource Options'!$J$43*1000))","v":33940243.524402753},{"$f":"(CT438*CT436)+(CT439*12*('Resource Options'!$J$43*1000))","v":33940243.524402753},{"$f":"(CU438*CU436)+(CU439*12*('Resource Options'!$J$43*1000))","v":33940243.524402753},{"$f":"(CV438*CV436)+(CV439*12*('Resource Options'!$J$43*1000))","v":33940243.524402753},{"$f":"(CW438*CW436)+(CW439*12*('Resource Options'!$J$43*1000))","v":33940243.524402753},{"$f":"(CX438*CX436)+(CX439*12*('Resource Options'!$J$43*1000))","v":33940243.524402753},{"$f":"(CY438*CY436)+(CY439*12*('Resource Options'!$J$43*1000))","v":33940243.524402753}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":497349.72335786099},{"$f":"HLOOKUP(E435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":507296.71782501822},{"$f":"HLOOKUP(F435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":517442.65218151861},{"$f":"HLOOKUP(G435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":527791.50522514898},{"$f":"HLOOKUP(H435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":538347.33532965195},{"$f":"HLOOKUP(I435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":549114.2820362451},{"$f":"HLOOKUP(J435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":560096.56767697004},{"$f":"HLOOKUP(K435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":571298.4990305095},{"$f":"HLOOKUP(L435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":582724.46901111957},{"$f":"HLOOKUP(M435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":594378.95839134208},{"$f":"HLOOKUP(N435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":606266.53755916888},{"$f":"HLOOKUP(O435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":618391.86831035232},{"$f":"HLOOKUP(P435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":630759.70567655924},{"$f":"HLOOKUP(Q435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":643374.89979009051},{"$f":"HLOOKUP(R435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":656242.39778589236},{"$f":"HLOOKUP(S435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":669367.24574161018},{"$f":"HLOOKUP(T435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":682754.59065644233},{"$f":"HLOOKUP(U435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":696409.68246957113},{"$f":"HLOOKUP(V435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":710337.87611896265},{"$f":"HLOOKUP(W435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":724544.63364134182},null,null,null,null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AF435,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AF436","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AG435,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AG436","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AH435,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AH436","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AI435,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AI436","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AJ435,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AJ436","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AK435,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AK436","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AL435,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AL436","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AM435,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AM436","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AN435,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AN436","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AO435,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AO436","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AP435,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AP436","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AQ435,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AQ436","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AR435,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AR436","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AS435,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AS436","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AT435,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AT436","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AU435,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AU436","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AV435,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AV436","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AW435,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AW436","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AX435,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AX436","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AY435,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AY436","v":9179907}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":528272.05552129692},{"$f":"D443*(1+'Fixed O&M'!$A$27)","v":538837.4966317229},{"$f":"E443*(1+'Fixed O&M'!$A$27)","v":549614.24656435731},{"$f":"F443*(1+'Fixed O&M'!$A$27)","v":560606.53149564448},{"$f":"G443*(1+'Fixed O&M'!$A$27)","v":571818.66212555743},{"$f":"H443*(1+'Fixed O&M'!$A$27)","v":583255.03536806861},{"$f":"I443*(1+'Fixed O&M'!$A$27)","v":594920.13607542997},{"$f":"J443*(1+'Fixed O&M'!$A$27)","v":606818.53879693861},{"$f":"K443*(1+'Fixed O&M'!$A$27)","v":618954.90957287734},{"$f":"L443*(1+'Fixed O&M'!$A$27)","v":631334.00776433491},{"$f":"HLOOKUP(N435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":477045.44203965191},{"$f":"N443*(1+'Fixed O&M'!$A$27)","v":486586.35088044498},{"$f":"O443*(1+'Fixed O&M'!$A$27)","v":496318.07789805392},{"$f":"P443*(1+'Fixed O&M'!$A$27)","v":506244.43945601501},{"$f":"Q443*(1+'Fixed O&M'!$A$27)","v":516369.32824513532},{"$f":"R443*(1+'Fixed O&M'!$A$27)","v":526696.71481003799},{"$f":"S443*(1+'Fixed O&M'!$A$27)","v":537230.64910623874},{"$f":"T443*(1+'Fixed O&M'!$A$27)","v":547975.26208836352},{"$f":"U443*(1+'Fixed O&M'!$A$27)","v":558934.7673301308},{"$f":"V443*(1+'Fixed O&M'!$A$27)","v":570113.46267673338},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":16785553.163327809},{"$f":"HLOOKUP(AG435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17121264.226594366},{"$f":"HLOOKUP(AH435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17463689.511126254},{"$f":"HLOOKUP(AI435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17812963.301348776},{"$f":"HLOOKUP(AJ435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18169222.567375753},{"$f":"HLOOKUP(AK435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18532607.018723272},{"$f":"HLOOKUP(AL435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18903259.159097739},{"$f":"HLOOKUP(AM435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19281324.342279695},{"$f":"HLOOKUP(AN435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19666950.829125285},{"$f":"HLOOKUP(AO435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20060289.845707793},{"$f":"HLOOKUP(AP435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20461495.642621949},{"$f":"HLOOKUP(AQ435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20870725.555474389},{"$f":"HLOOKUP(AR435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21288140.066583876},{"$f":"HLOOKUP(AS435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21713902.867915552},{"$f":"HLOOKUP(AT435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22148180.925273865},{"$f":"HLOOKUP(AU435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22591144.543779343},{"$f":"HLOOKUP(AV435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23042967.434654929},{"$f":"HLOOKUP(AW435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23503826.783348028},{"$f":"HLOOKUP(AX435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23973903.319014989},{"$f":"HLOOKUP(AY435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24453381.385395288},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3730122.9251839574},{"$f":"HLOOKUP(BG435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3804725.3836876368},{"$f":"HLOOKUP(BH435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3880819.8913613893},{"$f":"HLOOKUP(BI435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3958436.2891886169},{"$f":"HLOOKUP(BJ435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4037605.0149723897},{"$f":"HLOOKUP(BK435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4118357.1152718379},{"$f":"HLOOKUP(BL435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4200724.2575772749},{"$f":"HLOOKUP(BM435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4284738.742728821},{"$f":"HLOOKUP(BN435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4370433.5175833963},{"$f":"HLOOKUP(BO435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4457842.1879350655},{"$f":"HLOOKUP(BP435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4546999.0316937668},{"$f":"HLOOKUP(BQ435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4637939.0123276412},{"$f":"HLOOKUP(BR435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4730697.7925741952},{"$f":"HLOOKUP(BS435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4825311.7484256784},{"$f":"HLOOKUP(BT435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4921817.9833941925},{"$f":"HLOOKUP(BU435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5020254.3430620767},{"$f":"HLOOKUP(BV435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5120659.4299233174},{"$f":"HLOOKUP(BW435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5223072.6185217835},{"$f":"HLOOKUP(BX435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5327534.0708922194},{"$f":"HLOOKUP(BY435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5434084.7523100637}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D436","v":0},{"$f":"HLOOKUP(E435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E436","v":0},{"$f":"HLOOKUP(F435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F436","v":0},{"$f":"HLOOKUP(G435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G436","v":0},{"$f":"HLOOKUP(H435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H436","v":0},{"$f":"HLOOKUP(I435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I436","v":0},{"$f":"HLOOKUP(J435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J436","v":0},{"$f":"HLOOKUP(K435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K436","v":0},{"$f":"HLOOKUP(L435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L436","v":0},{"$f":"HLOOKUP(M435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M436","v":0},{"$f":"HLOOKUP(N435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N436","v":0},{"$f":"HLOOKUP(O435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O436","v":0},{"$f":"HLOOKUP(P435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P436","v":0},{"$f":"HLOOKUP(Q435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q436","v":0},{"$f":"HLOOKUP(R435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R436","v":0},{"$f":"HLOOKUP(S435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S436","v":0},{"$f":"HLOOKUP(T435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T436","v":0},{"$f":"HLOOKUP(U435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U436","v":0},{"$f":"HLOOKUP(V435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V436","v":0},{"$f":"HLOOKUP(W435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W436","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF436","v":744719.04201297706},{"$f":"HLOOKUP(AG435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG436","v":759613.42285323667},{"$f":"HLOOKUP(AH435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH436","v":774805.69131030142},{"$f":"HLOOKUP(AI435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI436","v":790301.80513650749},{"$f":"HLOOKUP(AJ435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ436","v":806107.84123923758},{"$f":"HLOOKUP(AK435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK436","v":822229.99806402239},{"$f":"HLOOKUP(AL435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL436","v":838674.59802530298},{"$f":"HLOOKUP(AM435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM436","v":855448.08998580906},{"$f":"HLOOKUP(AN435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN436","v":872557.05178552517},{"$f":"HLOOKUP(AO435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO436","v":890008.19282123575},{"$f":"HLOOKUP(AP435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP436","v":907808.3566776606},{"$f":"HLOOKUP(AQ435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ436","v":925964.52381121379},{"$f":"HLOOKUP(AR435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR436","v":944483.81428743782},{"$f":"HLOOKUP(AS435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS436","v":963373.49057318678},{"$f":"HLOOKUP(AT435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT436","v":982640.96038465051},{"$f":"HLOOKUP(AU435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU436","v":1002293.7795923437},{"$f":"HLOOKUP(AV435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV436","v":1022339.6551841905},{"$f":"HLOOKUP(AW435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW436","v":1042786.4482878742},{"$f":"HLOOKUP(AX435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX436","v":1063642.1772536316},{"$f":"HLOOKUP(AY435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY436","v":1084915.0207987041},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF436","v":0},{"$f":"HLOOKUP(BG435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG436","v":0},{"$f":"HLOOKUP(BH435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH436","v":0},{"$f":"HLOOKUP(BI435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI436","v":0},{"$f":"HLOOKUP(BJ435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ436","v":0},{"$f":"HLOOKUP(BK435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK436","v":0},{"$f":"HLOOKUP(BL435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL436","v":0},{"$f":"HLOOKUP(BM435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM436","v":0},{"$f":"HLOOKUP(BN435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN436","v":0},{"$f":"HLOOKUP(BO435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO436","v":0},{"$f":"HLOOKUP(BP435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP436","v":0},{"$f":"HLOOKUP(BQ435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ436","v":0},{"$f":"HLOOKUP(BR435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR436","v":0},{"$f":"HLOOKUP(BS435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS436","v":0},{"$f":"HLOOKUP(BT435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT436","v":0},{"$f":"HLOOKUP(BU435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU436","v":0},{"$f":"HLOOKUP(BV435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV436","v":0},{"$f":"HLOOKUP(BW435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW436","v":0},{"$f":"HLOOKUP(BX435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX436","v":0},{"$f":"HLOOKUP(BY435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY436","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CF435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF436","v":363065.29805123853},{"$f":"HLOOKUP(CG435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG436","v":370326.6040122633},{"$f":"HLOOKUP(CH435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH436","v":377733.13609250856},{"$f":"HLOOKUP(CI435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI436","v":385287.79881435871},{"$f":"HLOOKUP(CJ435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ436","v":392993.55479064595},{"$f":"HLOOKUP(CK435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK436","v":400853.42588645889},{"$f":"HLOOKUP(CL435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL436","v":408870.49440418812},{"$f":"HLOOKUP(CM435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM436","v":417047.90429227188},{"$f":"HLOOKUP(CN435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN436","v":425388.86237811734},{"$f":"HLOOKUP(CO435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO436","v":433896.6396256797},{"$f":"HLOOKUP(CP435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP436","v":442574.57241819333},{"$f":"HLOOKUP(CQ435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ436","v":451426.06386655715},{"$f":"HLOOKUP(CR435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR436","v":460454.58514388825},{"$f":"HLOOKUP(CS435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS436","v":469663.67684676603},{"$f":"HLOOKUP(CT435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT436","v":479056.95038370142},{"$f":"HLOOKUP(CU435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU436","v":488638.08939137543},{"$f":"HLOOKUP(CV435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV436","v":498410.8511792029},{"$f":"HLOOKUP(CW435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW436","v":508379.06820278702},{"$f":"HLOOKUP(CX435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX436","v":518546.64956684271},{"$f":"HLOOKUP(CY435,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY436","v":528917.58255817962}]
[null,"B&O Tax",null,{"$f":"(D438*D436)*0.00275","v":32797.703811763095},{"$f":"(E438*E436)*0.00275","v":32633.715292704284},32470.546716240762,32308.193982659559,32146.653012746261,31985.919747682525,31825.990148944114,31666.860198199396,31508.525897208398,31350.983267722353,31194.228351383739,31038.257209626823,30883.065923578692,30728.650593960796,30575.007340990993,30422.132304286039,30270.021642764605,30118.671534550784,29968.078176878029,29818.237785993639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CF435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":932530.73129598936},{"$f":"HLOOKUP(CG435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":951181.3459219092},{"$f":"HLOOKUP(CH435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":970204.97284034733},{"$f":"HLOOKUP(CI435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":989609.07229715423},{"$f":"HLOOKUP(CJ435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1009401.2537430974},{"$f":"HLOOKUP(CK435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1029589.2788179595},{"$f":"HLOOKUP(CL435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1050181.0643943187},{"$f":"HLOOKUP(CM435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1071184.6856822053},{"$f":"HLOOKUP(CN435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1092608.3793958491},{"$f":"HLOOKUP(CO435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1114460.5469837664},{"$f":"HLOOKUP(CP435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1136749.7579234417},{"$f":"HLOOKUP(CQ435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1159484.7530819103},{"$f":"HLOOKUP(CR435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1182674.4481435488},{"$f":"HLOOKUP(CS435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1206327.9371064196},{"$f":"HLOOKUP(CT435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1230454.4958485481},{"$f":"HLOOKUP(CU435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1255063.5857655192},{"$f":"HLOOKUP(CV435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1280164.8574808293},{"$f":"HLOOKUP(CW435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1305768.1546304459},{"$f":"HLOOKUP(CX435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1331883.5177230549},{"$f":"HLOOKUP(CY435,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1358521.1880775159}]
[null,"Property Tax",null,{"$f":"C471*$B$8","v":1531078.4836357001},1435464.367999912,1345821.2454951259,1261776.2343691718,1182979.738912595,1109103.9952716855,1039841.7080738377,974904.7721941066,914023.074345998,856943.36951155216,803428.22753709613,973994.39267689025,897326.65381530393,826693.79793286254,761620.79063944635,701669.98976489692,646438.20203924319,595553.97145564959,548675.08107923507,505486.25150042126,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE471*$B$8","v":6017885.4128642753},5822495.3764615562,5633449.3070349852,5450541.227259743,5273571.8475284139,5102348.3488126919,4936684.1725751851,4776398.8175024157,4621317.6428375244,4471271.678098429,4326097.4389740787,4185636.749198243,4049736.5682067364,3918248.8243903052,3791030.2537614997,3667942.2438597442,3548850.6827245317,3433625.8127721935,3322142.0894170236,3214278.0442827302,null,null,null,null,"Property Tax",null,{"$f":"BE471*$B$8","v":909160.72486576997},879641.89309344895,851081.48528882756,823448.38313025457,796712.47865263827,770844.64144296513,745816.68690092361,721601.34553004696,698172.23322591966,675503.82252907124,653571.41481123958,632351.11336469476,611819.79736530618,591955.09668098169,572735.36749803252,554139.66873890604,536147.7392455939,518739.97570385324,501897.41128418944,485601.69497632893,null,null,null,null,"Property Tax",null,{"$f":"CE471*$B$8","v":3910421.941279206},{"$f":"CF471*$B$8","v":3816448.3996893936},{"$f":"CG471*$B$8","v":3724733.1889527589},{"$f":"CH471*$B$8","v":3635222.0378547008},{"$f":"CI471*$B$8","v":3547861.9794025971},{"$f":"CJ471*$B$8","v":3462601.3194833156},{"$f":"CK471*$B$8","v":3379389.6062739324},{"$f":"CL471*$B$8","v":3298177.6003875616},{"$f":"CM471*$B$8","v":3218917.2457366213},{"$f":"CN471*$B$8","v":3141561.6410963093},{"$f":"CO471*$B$8","v":3066065.0123514463},{"$f":"CP471*$B$8","v":2992382.6854102719},{"$f":"CQ471*$B$8","v":2920471.0597691662},{"$f":"CR471*$B$8","v":2850287.5827126517},{"$f":"CS471*$B$8","v":2781790.7241334082},{"$f":"CT471*$B$8","v":2714939.9519574041},{"$f":"CU471*$B$8","v":2649695.7081595976},{"$f":"CV471*$B$8","v":2586019.3853560211},{"$f":"CW471*$B$8","v":2523873.3039583913},{"$f":"CX471*$B$8","v":2463220.6898777317}]
[null,"Total Operating Costs",null,{"$f":"SUM(D442:D446)","v":2589497.9663266214},{"$f":"SUM(E442:E446)","v":2514232.2977493573},{"$f":"SUM(F442:F446)","v":2445348.6909572426},{"$f":"SUM(G442:G446)","v":2382482.4650726249},{"$f":"SUM(H442:H446)","v":2325292.3893805509},{"$f":"SUM(I442:I446)","v":2273459.2324236818},{"$f":"SUM(J442:J446)","v":2226684.4019751819},{"$f":"SUM(K442:K446)","v":2184688.6702197539},{"$f":"SUM(L442:L446)","v":2147210.9788272036},{"$f":"SUM(M442:M446)","v":2114007.3189349519},{"$f":"SUM(N442:N446)","v":1917934.4354873006},{"$f":"SUM(O442:O446)","v":2110010.8690773142},{"$f":"SUM(P442:P446)","v":2055287.503313496},{"$f":"SUM(Q442:Q446)","v":2007041.7877729288},{"$f":"SUM(R442:R446)","v":1964807.524011465},{"$f":"SUM(S442:S446)","v":1928156.0826208312},{"$f":"SUM(T442:T446)","v":1896693.4634446888},{"$f":"SUM(U442:U446)","v":1870057.5875481348},{"$f":"SUM(V442:V446)","v":1847915.8027052064},{"$f":"SUM(W442:W446)","v":1829962.58560449},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF442:AF446)","v":30224453.618205063},{"$f":"SUM(AG442:AG446)","v":30379669.025909156},{"$f":"SUM(AH442:AH446)","v":30548240.509471539},{"$f":"SUM(AI442:AI446)","v":30730102.333745029},{"$f":"SUM(AJ442:AJ446)","v":30925198.256143402},{"$f":"SUM(AK442:AK446)","v":31133481.365599986},{"$f":"SUM(AL442:AL446)","v":32189450.929698229},{"$f":"SUM(AM442:AM446)","v":32424004.249767922},{"$f":"SUM(AN442:AN446)","v":32671658.523748334},{"$f":"SUM(AO442:AO446)","v":32932402.716627456},{"$f":"SUM(AP442:AP446)","v":33206234.438273687},{"$f":"SUM(AQ442:AQ446)","v":33493159.828483846},{"$f":"SUM(AR442:AR446)","v":34627730.449078053},{"$f":"SUM(AS442:AS446)","v":34940895.182879046},{"$f":"SUM(AT442:AT446)","v":35267222.139420018},{"$f":"SUM(AU442:AU446)","v":35606750.567231432},{"$f":"SUM(AV442:AV446)","v":35959527.772563651},{"$f":"SUM(AW442:AW446)","v":37160146.04440809},{"$f":"SUM(AX442:AX446)","v":37539594.585685648},{"$f":"SUM(AY442:AY446)","v":37932481.450476721},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF442:BF446)","v":4639283.6500497274},{"$f":"SUM(BG442:BG446)","v":4684367.2767810859},{"$f":"SUM(BH442:BH446)","v":4731901.376650217},{"$f":"SUM(BI442:BI446)","v":4781884.6723188711},{"$f":"SUM(BJ442:BJ446)","v":4834317.4936250281},{"$f":"SUM(BK442:BK446)","v":4889201.7567148032},{"$f":"SUM(BL442:BL446)","v":4946540.9444781989},{"$f":"SUM(BM442:BM446)","v":5006340.0882588681},{"$f":"SUM(BN442:BN446)","v":5068605.7508093156},{"$f":"SUM(BO442:BO446)","v":5133346.0104641365},{"$f":"SUM(BP442:BP446)","v":5200570.4465050064},{"$f":"SUM(BQ442:BQ446)","v":5270290.1256923359},{"$f":"SUM(BR442:BR446)","v":5342517.5899395011},{"$f":"SUM(BS442:BS446)","v":5417266.8451066604},{"$f":"SUM(BT442:BT446)","v":5494553.3508922253},{"$f":"SUM(BU442:BU446)","v":5574394.011800983},{"$f":"SUM(BV442:BV446)","v":5656807.1691689109},{"$f":"SUM(BW442:BW446)","v":5741812.5942256367},{"$f":"SUM(BX442:BX446)","v":5829431.4821764091},{"$f":"SUM(BY442:BY446)","v":5919686.4472863926},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CF443:CF446)","v":5206017.9706264343},5137956.3496235665,5072671.2978856154,5010118.9089662135,4950256.787936341,4893044.0241877344,4838441.1650724392,4786410.190362039,4736914.487510588,4689918.8277057558,4645389.3426930811,4603293.5023587393,4563600.0930566033,4526279.1966658374,4491302.1703656577,4458641.6271142988,4428271.4168196302,4400166.6081892541,4374303.4712482886,4350659.4605134279]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N435,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)","v":21423721.804119527},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D440-D447","v":11886290.685228571},11901924.165057173,11911473.744044373,11915302.612263098,11913750.517077606,11907135.2140113,11895753.826736744,11879884.121857729,11859785.703799006,11835701.134787243,11974772.230475396,11725979.018064685,11724269.188901909,11716363.875490515,11702727.865444778,11683788.384397248,11659938.035747414,11631537.508657122,11598918.072528142,11562383.874761807,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF440-AF447","v":66557876.78278961},66402661.375085518,66234089.891523138,66052228.067249641,65857132.144851267,65648849.035394683,64592879.471296445,64358326.151226752,64110671.877246335,63849927.684367217,63576095.96272099,63289170.572510824,62154599.95191662,61841435.218115628,61515108.261574656,61175579.833763242,60822802.628431022,59622184.356586583,59242735.815309025,58849848.950517952,null,null,null,null,"EBITDA",null,{"$f":"BF440-BF447","v":10077652.307830879},9885399.321520716,9692167.5556685664,9497943.5706767254,9302712.4669406135,9106457.9042451829,8909162.1198721863,8710805.945448013,8511368.8225604966,8310828.8171719769,8109162.6328547448,7906345.6228738166,7702351.8011409901,7497153.8520630272,7290723.1393057667,7083029.7134950282,6874042.3188741384,6663728.3989369823,6452054.1010545818,6238984.280112288,null,null,null,null,"EBITDA",null,{"$f":"CF440-CF447","v":28734225.553776316},{"$f":"CG440-CG447","v":28802287.174779184},28867572.226517137,28930124.615436539,28989986.736466412,29047199.500215016,29101802.359330311,29153833.334040713,29203329.036892164,29250324.696696997,29294854.18170967,29336950.022044014,29376643.431346148,29413964.327736914,29448941.354037095,29481601.897288453,29511972.10758312,29540076.916213498,29565940.053154465,29589584.063889325]
[null,"Before Tax Earnings",null,{"$f":"D450-D472-D460","v":-22023660.004580185},{"$f":"E450-E472-E460","v":-39316568.314035721},{"$f":"F450-F472-F460","v":-20536063.803667419},{"$f":"G450-G472-G460","v":-9200793.7199530862},{"$f":"H450-H472-H460","v":-9033618.586304564},{"$f":"I450-I472-I460","v":-485008.83664060291},{"$f":"J450-J472-J460","v":8067693.0083288942},{"$f":"K450-K472-K460","v":8247146.1617288543},{"$f":"L450-L472-L460","v":8432136.7448630556},{"$f":"M450-M472-M460","v":8623395.6271038651},{"$f":"N450-N472-N460","v":5017476.2729956228},{"$f":"O450-O472-O460","v":2892412.2082876414},{"$f":"P450-P472-P460","v":4715016.2003839482},{"$f":"Q450-Q472-Q460","v":6119429.3096985305},{"$f":"R450-R472-R460","v":7229259.0153637463},{"$f":"S450-S472-S460","v":7586890.3239852972},{"$f":"T450-T472-T460","v":7958439.3044879977},{"$f":"U450-U472-U460","v":9301563.0143437609},{"$f":"V450-V472-V460","v":10660583.568287224},{"$f":"W450-W472-W460","v":11081773.518931089},null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF450-AF472-AF460","v":42762676.23056291},{"$f":"AG450-AG472-AG460","v":37842138.836032987},{"$f":"AH450-AH472-AH460","v":39075169.548669249},{"$f":"AI450-AI472-AI460","v":40260800.139592923},{"$f":"AJ450-AJ472-AJ460","v":41406644.387166157},{"$f":"AK450-AK472-AK460","v":42518847.320839994},{"$f":"AL450-AL472-AL460","v":42766020.878594726},{"$f":"AM450-AM472-AM460","v":43825051.20646923},{"$f":"AN450-AN472-AN460","v":44440585.535146624},{"$f":"AO450-AO472-AO460","v":44986516.165773511},{"$f":"AP450-AP472-AP460","v":45559693.008808598},{"$f":"AQ450-AQ472-AQ460","v":46162126.611513808},{"$f":"AR450-AR472-AR460","v":45961382.933480747},{"$f":"AS450-AS472-AS460","v":46628736.48936896},{"$f":"AT450-AT472-AT460","v":47331953.73700165},{"$f":"AU450-AU472-AU460","v":48073446.723572582},{"$f":"AV450-AV472-AV460","v":48855742.003341824},{"$f":"AW450-AW472-AW460","v":48846949.840853922},{"$f":"AX450-AX472-AX460","v":49718918.714400731},{"$f":"AY450-AY472-AY460","v":50640020.135175236},null,null,null,null,"Before Tax Earnings",null,{"$f":"BF450-BF472-BF460","v":-11294755.385834765},{"$f":"BG450-BG472-BG460","v":-22300487.617225587},{"$f":"BH450-BH472-BH460","v":-10755190.178821869},{"$f":"BI450-BI472-BI460","v":-3860724.2745718844},{"$f":"BJ450-BJ472-BJ460","v":-3944303.0799216493},{"$f":"BK450-BK472-BK460","v":1213443.0459154188},{"$f":"BL450-BL472-BL460","v":6376009.6957402043},{"$f":"BM450-BM472-BM460","v":6306905.0132355262},{"$f":"BN450-BN472-BN460","v":6243181.9568634797},{"$f":"BO450-BO472-BO460","v":6185141.7213162035},{"$f":"BP450-BP472-BP460","v":6133100.2953322763},{"$f":"BQ450-BQ472-BQ460","v":6087389.2816013191},{"$f":"BR450-BR472-BR460","v":6048356.7559309611},{"$f":"BS450-BS472-BS460","v":6016368.1677185912},{"$f":"BT450-BT472-BT460","v":5991807.2838702025},{"$f":"BU450-BU472-BU460","v":5975077.1784137804},{"$f":"BV450-BV472-BV460","v":5966601.2701649219},{"$f":"BW450-BW472-BW460","v":5966824.4109183988},{"$f":"BX450-BX472-BX460","v":5976214.026761163},{"$f":"BY450-BY472-BY460","v":5995261.3152302923},null,null,null,null,"Before Tax Earnings",null,{"$f":"CF450-CF472-CF460","v":-650234.79541855678},{"$f":"CG450-CG472-CG460","v":-13925864.073844589},-11512399.796262482,-9250363.4333107695,-7123489.299906278,-5119394.5371084344,-3233488.0536940899,-1449416.8642041124,-845713.87054673582,-471369.02377295867,{"$f":"CP450-CP472-CP460","v":-83122.8924428951},{"$f":"CQ450-CQ472-CQ460","v":319875.42652470991},{"$f":"CR450-CR472-CR460","v":738516.43839176744},1173732.3174757026,1626499.0756037124,2097838.8372742906,2588822.2269091383,3100570.8738467041,3634260.0410102196,4191121.3834787551]
[null,"ITC",null,{"$f":"-C456*0.1","v":15310784.836357001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D451*$B$6-D452","v":-19935753.437318839},{"$f":"E451*$B$6-E452","v":-8256479.3459475012},{"$f":"F451*$B$6-F452","v":-4312573.3987701582},-1932166.681190148,-1897059.9031239583,-101851.8556945266,1694215.5317490676,1731900.6939630592,1770748.7164212416,1810913.0816918116,{"$f":"N451*$B$6-N452","v":1053670.0173290807},{"$f":"O451*$B$6-O452","v":607406.56374040467},990153.40208062902,1285080.1550366913,1518144.3932263867,1593246.9680369124,1671272.2539424794,1953328.2330121896,2238722.549340317,2327172.4389755288,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF451*$B$6-AF452","v":8980162.0084182117},{"$f":"AG451*$B$6-AG452","v":7946849.155566927},{"$f":"AH451*$B$6-AH452","v":8205785.6052205423},8454768.0293145142,8695395.3213048931,8928957.9373763986,8980864.3845048919,9203260.7533585373,9332522.9623807911,9447168.3948124368,{"$f":"AP451*$B$6-AP452","v":9567535.5318498053},{"$f":"AQ451*$B$6-AQ452","v":9694046.5884178989},9651890.4160309564,9792034.6627674811,9939710.2847703453,10095423.811950242,10259705.820701784,10257859.466579324,10440972.930024153,10634404.228386799,null,null,null,null,"Federal Tax",null,{"$f":"BF451*$B$6-BF452","v":-2371898.6310253004},{"$f":"BG451*$B$6-BG452","v":-4683102.399617373},{"$f":"BH451*$B$6-BH452","v":-2258589.9375525923},-810752.09766009566,-828303.64678354631,254823.03964223794,1338962.0361054428,1324450.0527794606,1311068.2109413308,1298879.7614764026,{"$f":"BP451*$B$6-BP452","v":1287951.0620197779},{"$f":"BQ451*$B$6-BQ452","v":1278351.749136277},1270154.9187455019,1263437.3152209041,1258279.5296127424,1254766.2074668938,1252986.2667346336,1253033.1262928636,1255004.9456198441,1259004.8761983614,null,null,null,null,"Federal Tax",null,{"$f":"CF451*$B$6-CF452","v":-136549.30703789691},{"$f":"CG451*$B$6-CG452","v":-2924431.4555073637},{"$f":"CH451*$B$6-CH452","v":-2417603.957215121},-1942576.3209952614,-1495932.7529803184,-1075072.8527927711,-679032.49127575883,-304377.5414828636,-177599.91281481451,-98987.494992321313,{"$f":"CP451*$B$6-CP452","v":-17455.807413007969},{"$f":"CQ451*$B$6-CQ452","v":67173.839570189084},155088.45206227116,246483.78666989753,341564.8058767796,440546.15582760103,543652.66765091906,651119.88350780786,763194.60861214611,880135.49053053849]
[]
[]
[{"$f":"IRR(C456:X456,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(C467:C468)","v":-153107848.36357},{"$f":"D450-D453-D448","v":31822044.12254741},{"$f":"E450-E453-E448","v":20158403.511004675},16224047.142814532,13847469.293453246,13810810.420201564,12008987.069705827,10201538.294987677,10147983.427894671,10089036.987377765,10024788.053095432,{"$f":"N450-N453-N448","v":-10502619.590973211},{"$f":"O450-O453-O448","v":11118572.454324281},10734115.78682128,10431283.720453823,10184583.472218391,10090541.416360335,9988665.7818049341,9678209.2756449319,9360195.5231878255,9235211.4357862771,{"$f":"C467*-0.3","v":39526802.353248827},null,null,null,null,{"$f":"IRR(AE456:AZ456,0.1)","v":7.9925642648332573E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF435,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-601788541.2864275},{"$f":"AF450-AF453-AF448","v":57577714.7743714},{"$f":"AG450-AG453-AG448","v":58455812.219518587},58028304.286302596,57597460.037935123,57161736.823546372,56719891.098018289,55612015.086791553,55155065.397868216,54778148.914865546,54402759.289554782,{"$f":"AP450-AP453-AP448","v":54008560.430871189},{"$f":"AQ450-AQ453-AQ448","v":53595123.984092921},52502709.535885662,52049400.555348143,51575397.976804309,51080156.021812998,50563096.807729237,49364324.890007257,48801762.885284871,48215444.722131155,{"$f":"AE456*-0.5","v":300894270.64321375},null,null,{"$f":"IRR(BE456:BZ456,0.1)","v":8.8646961095043109E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF435,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$29)","v":-90916072.486576989},{"$f":"BF450-BF453","v":12449550.938856181},{"$f":"BG450-BG453","v":14568501.72113809},11950757.493221158,10308695.668336822,10131016.113724159,8851634.8646029457,7570200.0837667435,7386355.8926685527,{"$f":"BN450-BN453","v":7200300.6116191661},{"$f":"BO450-BO453","v":7011949.0556955747},6821211.5708349664,6627993.8737375401,6432196.8823954882,6233716.5368421227,6032443.6096930243,5828263.5060281344,5621056.0521395048,5410695.2726441184,5197049.1554347379,4979979.4039139263,{"$f":"BE456*-0.5","v":45458036.243288495},null,null,{"$f":"IRR(CE456:CZ456,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(CE467:CE468)","v":-391042194.12792057},{"$f":"CF450-CF453","v":28870774.860814214},{"$f":"CG450-CG453","v":31726718.630286548},31285176.183732256,30872700.936431799,30485919.489446729,30122272.353007786,29780834.850606069,29458210.875523575,29380928.949706979,29349312.191689316,29312309.989122678,29269776.182473823,29221554.979283877,29167480.541067015,29107376.548160315,29041055.741460852,28968319.439932201,28888957.032705691,28802745.444542319,28709448.573358785,{"$f":"CY470","v":234625316.4767524}]
[{"$f":"IRR(C457:X457,0.1)","v":0.12495359116813742},"ROE",{"$f":"-C478","v":-17009857.061401606},{"$f":"D456-D460-D463-D473-D452+D448","v":2667738.1524965838},{"$f":"E456-E460-E463-E473-E452+E448","v":2649480.4874869827},{"$f":"F456-F460-F463-F473-F452+F448","v":2624886.1351089627},{"$f":"G456-G460-G463-G473-G452+G448","v":2594165.4952349504},{"$f":"H456-H460-H463-H473-H452+H448","v":2557506.6219832692},{"$f":"I456-I460-I463-I473-I452+I448","v":2515076.1786029879},{"$f":"J456-J460-J463-J473-J452+J448","v":2467020.3110002936},{"$f":"K456-K460-K463-K473-K452+K448","v":2413465.443907287},{"$f":"L456-L460-L463-L473-L452+L448","v":2354519.0033903811},{"$f":"M456-M460-M463-M473-M452+M448","v":2290270.0691080485},{"$f":"N456-N460-N463-N473-N452+N448","v":185560.23234467953},{"$f":"O456-O460-O463-O473-O452+O448","v":-76045.606784748612},{"$f":"P456-P460-P463-P473-P452+P448","v":-145708.53321455885},{"$f":"Q456-Q460-Q463-Q473-Q452+Q448","v":-223681.5002703378},{"$f":"R456-R460-R463-R473-R452+R448","v":-309768.10614028608},{"$f":"S456-S460-S463-S473-S452+S448","v":-403810.16199834121},{"$f":"T456-T460-T463-T473-T452+T448","v":-505685.79655374249},{"$f":"U456-U460-U463-U473-U452+U448","v":-615307.7650332076},{"$f":"V456-V460-V463-V473-V452+V448","v":-732621.94925714284},{"$f":"W456-W460-W463-W473-W452+W448","v":-857606.03665868938},{"$f":"X456","v":39526802.353248827},null,null,null,null,{"$f":"IRR(AE457:AZ457,0.1)","v":0.10547274858482814},"ROE",{"$f":"-AE478","v":-240715416.51457101},{"$f":"AF456-AF460-AF463-AF473-AF452+AF448","v":27398548.771787226},{"$f":"AG456-AG460-AG463-AG473-AG452+AG448","v":27161270.852390643},{"$f":"AH456-AH460-AH463-AH473-AH452+AH448","v":26907708.745700505},{"$f":"AI456-AI460-AI463-AI473-AI452+AI448","v":26637627.738114774},{"$f":"AJ456-AJ460-AJ463-AJ473-AJ452+AJ448","v":26350771.284689926},{"$f":"AK456-AK460-AK463-AK473-AK452+AK448","v":26046860.419752583},{"$f":"AL456-AL460-AL463-AL473-AL452+AL448","v":25066308.895224988},{"$f":"AM456-AM460-AM463-AM473-AM452+AM448","v":24727359.425035458},{"$f":"AN456-AN460-AN463-AN473-AN452+AN448","v":24370377.583889723},{"$f":"AO456-AO460-AO463-AO473-AO452+AO448","v":23994987.958578959},{"$f":"AP456-AP460-AP463-AP473-AP452+AP448","v":23600789.099895366},{"$f":"AQ456-AQ460-AQ463-AQ473-AQ452+AQ448","v":23187352.653117098},{"$f":"AR456-AR460-AR463-AR473-AR452+AR448","v":22094938.204909839},{"$f":"AS456-AS460-AS463-AS473-AS452+AS448","v":21641629.22437232},{"$f":"AT456-AT460-AT463-AT473-AT452+AT448","v":21167626.645828485},{"$f":"AU456-AU460-AU463-AU473-AU452+AU448","v":20672384.690837175},{"$f":"AV456-AV460-AV463-AV473-AV452+AV448","v":20155325.47675341},{"$f":"AW456-AW460-AW463-AW473-AW452+AW448","v":18956553.559031434},{"$f":"AX456-AX460-AX463-AX473-AX452+AX448","v":18393991.554309051},{"$f":"AY456-AY460-AY463-AY473-AY452+AY448","v":17807673.391155332},{"$f":"AZ456","v":300894270.64321375},null,null,{"$f":"IRR(BE457:BZ457,0.1)","v":0.2598334184638027},"ROE",{"$f":"-BE478","v":-11255975.987118514},{"$f":"BF456-BF460-BF463-BF473-BF452","v":3512893.6318980646},{"$f":"BG456-BG460-BG463-BG473-BG452","v":3340759.3875182346},{"$f":"BH456-BH460-BH463-BH473-BH452","v":3166839.1880404921},{"$f":"BI456-BI460-BI463-BI473-BI452","v":2991071.7802196699},{"$f":"BJ456-BJ460-BJ463-BJ473-BJ452","v":2813392.2256070073},{"$f":"BK456-BK460-BK463-BK473-BK452","v":2633731.7892834283},{"$f":"BL456-BL460-BL463-BL473-BL452","v":2452017.8212448619},{"$f":"BM456-BM460-BM463-BM473-BM452","v":2268173.6301466711},{"$f":"BN456-BN460-BN463-BN473-BN452","v":2082118.349097284},{"$f":"BO456-BO460-BO463-BO473-BO452","v":1893766.7931736927},{"$f":"BP456-BP460-BP463-BP473-BP452","v":1703029.3083130848},{"$f":"BQ456-BQ460-BQ463-BQ473-BQ452","v":1509811.611215659},{"$f":"BR456-BR460-BR463-BR473-BR452","v":1314014.6198736066},{"$f":"BS456-BS460-BS463-BS473-BS452","v":1115534.2743202411},{"$f":"BT456-BT460-BT463-BT473-BT452","v":914261.3471711427},{"$f":"BU456-BU460-BU463-BU473-BU452","v":710081.2435062523},{"$f":"BV456-BV460-BV463-BV473-BV452","v":502873.7896176232},{"$f":"BW456-BW460-BW463-BW473-BW452","v":292513.0101222368},{"$f":"BX456-BX460-BX463-BX473-BX452","v":78866.892912856303},{"$f":"BY456-BY460-BY463-BY473-BY452","v":-138202.85860795528},{"$f":"BZ456","v":45458036.243288495},null,null,{"$f":"IRR(CE457:CZ457,0.1)","v":0.15363611415415224},"ROE",{"$f":"-CE478","v":-51954275.539051242},{"$f":"CF456-CF460-CF463-CF473-CF452+CF448","v":6639683.2152856067},{"$f":"CG456-CG460-CG463-CG473-CG452+CG448","v":6646923.7047554525},6649644.2949498901,6647763.3514837502,6641192.2298492594,6629835.0061001591,6613588.1923352201,6592340.4362671152,6565972.2041259743,6534355.4461083114,{"$f":"CP456-CP460-CP463-CP473-CP452+CP448","v":6497353.243541671},{"$f":"CQ456-CQ460-CQ463-CQ473-CQ452+CQ448","v":6454819.4368928187},6406598.2337028719,6352523.7954860106,6292419.8025793098,6226098.9958798476,6153362.6943511963,6074000.2871246841,5987788.6989613138,5894491.8277777787,{"$f":"CZ456","v":234625316.4767524}]
[]
[]
[null,"Interest",null,{"$f":"C464*$B$7","v":4819459.5007304559},4673706.5765676098,4520666.0061966209,4359973.4073070837,4191246.1784730684,4014082.5881973524,3828060.8184078508,3632737.9601288745,3427648.9589359495,3212305.5076833777,3896703.0605432573,3586897.3399481717,3261601.3333233315,2920040.5263672499,2561401.6790633639,2184830.8893942838,1789431.5602417495,1374262.2646315889,938334.50424091984,480610.35583071748,null,null,null,null,null,null,"Interest",null,{"$f":"AE464*$B$7","v":18053656.238592826},17507666.965686414,16934378.229134683,16332425.055755362,15700374.223707078,15036720.850056378,14339884.807723144,13608206.96327325,12839945.226600857,12033270.403094849,11186261.838413537,10296902.84549816,9363075.9029370155,8382557.6132478118,7353013.4090741491,6271991.9946918031,5136919.5095903398,3945093.4002338038,2693675.9854094409,1379687.69984386,null,null,null,null,"Interest",null,{"$f":"BE464*$B$7","v":3189193.1963502457},3092743.7430416639,2991471.8170676529,2885136.2947949413,2773483.9964085943,2656249.0831029299,2533152.424131982,2403900.9322124869,2268186.8656970174,2125687.0958557739,1976062.3375224688,1818956.341272498,1653995.045210029,1480785.6843444363,1298915.8554355642,1107952.5350812483,907441.04870921653,696903.98801858339,475840.07429341844,243722.96488199529,null,null,null,null,"Interest",null,{"$f":"CE464*$B$7","v":14720378.069397852},{"$f":"CF464*$B$7","v":14498815.254529186},{"$f":"CG464*$B$7","v":14266174.298917083},{"$f":"CH464*$B$7","v":14021901.295524374},{"$f":"CI464*$B$7","v":13765414.641962031},{"$f":"CJ464*$B$7","v":13496103.655721569},{"$f":"CK464*$B$7","v":13213327.120169086},{"$f":"CL464*$B$7","v":12916411.757838979},{"$f":"CM464*$B$7","v":12604650.627392367},{"$f":"CN464*$B$7","v":12277301.440423422},{"$f":"CO464*$B$7","v":11933584.794106031},{"$f":"CP464*$B$7","v":11572682.31547277},{"$f":"CQ464*$B$7","v":11193734.712907847},{"$f":"CR464*$B$7","v":10795839.730214678},{"$f":"CS464*$B$7","v":10378049.998386849},{"$f":"CT464*$B$7","v":9939370.7799676284},{"$f":"CU464*$B$7","v":9478757.6006274484},{"$f":"CV464*$B$7","v":8995113.7623202596},{"$f":"CW464*$B$7","v":8487287.7320977114},{"$f":"CX464*$B$7","v":7954070.4003640357}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C477)","v":7734517.9839873835},{"$f":"-PMT($B$7,20,$C477)","v":7734517.9839873835},7734517.9839873835,7734517.9839873835,7734517.9839873835,7734517.9839873835,7734517.9839873835,7734517.9839873835,7734517.9839873835,7734517.9839873835,{"$f":"-PMT($B$7,20,$C477)","v":7734517.9839873835},{"$f":"-PMT($B$7,20,$C477)","v":7734517.9839873835},7734517.9839873835,7734517.9839873835,7734517.9839873835,7734517.9839873835,7734517.9839873835,7734517.9839873835,7734517.9839873835,7734517.9839873835,null,null,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE477)","v":28973441.696721062},{"$f":"-PMT($B$7,20,$AE477)","v":28973441.696721062},28973441.696721062,28973441.696721062,28973441.696721062,28973441.696721062,28973441.696721062,28973441.696721062,28973441.696721062,28973441.696721062,28973441.696721062,28973441.696721062,28973441.696721062,28973441.696721062,28973441.696721062,28973441.696721062,28973441.696721062,28973441.696721062,28973441.696721062,28973441.696721062,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE477)","v":5118182.2625218816},{"$f":"-PMT($B$7,20,$BE477)","v":5118182.2625218816},5118182.2625218816,5118182.2625218816,5118182.2625218816,5118182.2625218816,5118182.2625218816,5118182.2625218816,5118182.2625218816,5118182.2625218816,5118182.2625218816,5118182.2625218816,5118182.2625218816,5118182.2625218816,5118182.2625218816,5118182.2625218816,5118182.2625218816,5118182.2625218816,5118182.2625218816,5118182.2625218816,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$CE477)","v":19151634.366771232},{"$f":"-PMT($B$7,30,$CE477)","v":19151634.366771232},19151634.366771232,19151634.366771232,19151634.366771232,19151634.366771232,19151634.366771232,19151634.366771232,19151634.366771232,19151634.366771232,19151634.366771232,19151634.366771232,19151634.366771232,19151634.366771232,19151634.366771232,19151634.366771232,19151634.366771232,19151634.366771232,19151634.366771232,19151634.366771232]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N448)*$A477","v":2358299.4884575829},{"$f":"-PMT($B$7,10,$N448)*$A477","v":2358299.4884575829},2358299.4884575829,2358299.4884575829,2358299.4884575829,2358299.4884575829,2358299.4884575829,2358299.4884575829,2358299.4884575829,2358299.4884575829]
[null,"Sinking Fund",null,{"$f":"D462+D461-D460","v":2915058.4832569277},{"$f":"E462+E461-E460","v":3060811.4074197738},{"$f":"F462+F461-F460","v":3213851.9777907627},{"$f":"G462+G461-G460","v":3374544.5766802998},{"$f":"H462+H461-H460","v":3543271.8055143151},{"$f":"I462+I461-I460","v":3720435.3957900312},{"$f":"J462+J461-J460","v":3906457.1655795327},{"$f":"K462+K461-K460","v":4101780.023858509},{"$f":"L462+L461-L460","v":4306869.0250514336},{"$f":"M462+M461-M460","v":4522212.4763040058},{"$f":"N462+N461-N460","v":6196114.4119017087},{"$f":"O462+O461-O460","v":6505920.1324967947},{"$f":"P462+P461-P460","v":6831216.1391216349},{"$f":"Q462+Q461-Q460","v":7172776.9460777165},{"$f":"R462+R461-R460","v":7531415.7933816025},{"$f":"S462+S461-S460","v":7907986.5830506831},{"$f":"T462+T461-T460","v":8303385.9122032169},{"$f":"U462+U461-U460","v":8718555.2078133784},{"$f":"V462+V461-V460","v":9154482.9682040475},{"$f":"W462+W461-W460","v":9612207.1166142486},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF461-AF460","v":10919785.458128236},{"$f":"AG461-AG460","v":11465774.731034648},12039063.467586379,12641016.6409657,13273067.473013984,13936720.846664684,14633556.888997918,15365234.733447812,16133496.470120205,16940171.293626212,17787179.858307526,18676538.851222903,19610365.793784045,20590884.08347325,21620428.287646912,22701449.702029258,23836522.187130723,25028348.296487257,26279765.71131162,27593753.996877201,null,null,null,null,"Sinking Fund",null,{"$f":"BF461-BF460","v":1928989.0661716359},{"$f":"BG461-BG460","v":2025438.5194802177},2126710.4454542287,2233045.9677269403,2344698.2661132873,2461933.1794189517,2585029.8383898996,2714281.3303093947,2849995.3968248642,2992495.1666661077,3142119.9249994131,3299225.9212493836,3464187.2173118526,3637396.5781774456,3819266.4070863174,4010229.7274406333,4210741.2138126651,4421278.2745032981,4642342.1882284628,4874459.2976398859,null,null,null,null,"Sinking Fund",null,{"$f":"CF462+CF461-CF460","v":4431256.2973733805},{"$f":"CG462+CG461-CG460","v":4652819.1122420467},4885460.0678541493,5129733.0712468587,5386219.7248092014,5655530.7110496629,5938307.246602146,6235222.608932253,6546983.7393788658,6874332.9263478108,{"$f":"CP462+CP461-CP460","v":7218049.5726652015},{"$f":"CQ462+CQ461-CQ460","v":7578952.0512984619},7957899.6538633853,8355794.6365565546,8773584.3683843836,9212263.5868036039,9672876.7661437839,10156520.604450973,10664346.634673521,11197563.966407197]
[null,"Mortgage Balance",{"$f":"C477","v":96389190.014609113},{"$f":"C464-D463","v":93474131.531352192},{"$f":"D464-E463","v":90413320.123932421},{"$f":"E464-F463","v":87199468.146141663},{"$f":"F464-G463","v":83824923.569461361},{"$f":"G464-H463","v":80281651.76394704},{"$f":"H464-I463","v":76561216.368157014},{"$f":"I464-J463","v":72654759.202577487},{"$f":"J464-K463","v":68552979.178718984},{"$f":"K464-L463","v":64246110.153667554},{"$f":"(N448*$A$54)+L464-M463","v":77934061.21086514},{"$f":"M464-N463","v":71737946.798963428},{"$f":"N464-O463","v":65232026.666466631},{"$f":"O464-P463","v":58400810.527344994},{"$f":"P464-Q463","v":51228033.581267275},{"$f":"Q464-R463","v":43696617.787885673},{"$f":"R464-S463","v":35788631.20483499},{"$f":"S464-T463","v":27485245.292631775},{"$f":"T464-U463","v":18766690.084818397},{"$f":"U464-V463","v":9612207.1166143492},{"$f":"V464-W463","v":1.0058283805847168E-7},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE477","v":361073124.77185649},{"$f":"AE464-AF463","v":350153339.31372827},{"$f":"AF464-AG463","v":338687564.58269364},{"$f":"AG464-AH463","v":326648501.11510724},{"$f":"AH464-AI463","v":314007484.47414154},{"$f":"AI464-AJ463","v":300734417.00112754},{"$f":"AJ464-AK463","v":286797696.15446287},{"$f":"AK464-AL463","v":272164139.26546496},{"$f":"AL464-AM463","v":256798904.53201714},{"$f":"AM464-AN463","v":240665408.06189695},{"$f":"(AP448*$A$54)+AN464-AO463","v":223725236.76827073},{"$f":"AO464-AP463","v":205938056.90996319},{"$f":"AP464-AQ463","v":187261518.05874029},{"$f":"AQ464-AR463","v":167651152.26495624},{"$f":"AR464-AS463","v":147060268.18148297},{"$f":"AS464-AT463","v":125439839.89383605},{"$f":"AT464-AU463","v":102738390.19180679},{"$f":"AU464-AV463","v":78901868.004676074},{"$f":"AV464-AW463","v":53873519.708188817},{"$f":"AW464-AX463","v":27593753.996877197},{"$f":"AX464-AY463","v":0},null,null,null,null,"Mortgage Balance",{"$f":"BE477","v":63783863.927004911},{"$f":"BE464-BF463","v":61854874.860833272},{"$f":"BF464-BG463","v":59829436.341353051},{"$f":"BG464-BH463","v":57702725.895898819},{"$f":"BH464-BI463","v":55469679.928171881},{"$f":"BI464-BJ463","v":53124981.662058592},{"$f":"BJ464-BK463","v":50663048.482639641},{"$f":"BK464-BL463","v":48078018.644249737},{"$f":"BL464-BM463","v":45363737.313940346},{"$f":"BM464-BN463","v":42513741.91711548},{"$f":"(BP448*$A$54)+BN464-BO463","v":39521246.750449374},{"$f":"BO464-BP463","v":36379126.825449958},{"$f":"BP464-BQ463","v":33079900.904200576},{"$f":"BQ464-BR463","v":29615713.686888725},{"$f":"BR464-BS463","v":25978317.10871128},{"$f":"BS464-BT463","v":22159050.701624963},{"$f":"BT464-BU463","v":18148820.974184331},{"$f":"BU464-BV463","v":13938079.760371666},{"$f":"BV464-BW463","v":9516801.4858683683},{"$f":"BW464-BX463","v":4874459.2976399055},{"$f":"BX464-BY463","v":1.9557774066925049E-8},null,null,null,null,"Mortgage Balance",{"$f":"CE477","v":294407561.38795704},{"$f":"CE464-CF463","v":289976305.09058368},{"$f":"CF464-CG463","v":285323485.97834164},{"$f":"CG464-CH463","v":280438025.91048747},{"$f":"CH464-CI463","v":275308292.83924061},{"$f":"CI464-CJ463","v":269922073.11443138},{"$f":"CJ464-CK463","v":264266542.40338171},{"$f":"CK464-CL463","v":258328235.15677956},{"$f":"CL464-CM463","v":252093012.5478473},{"$f":"CM464-CN463","v":245546028.80846843},{"$f":"CN464-CO463","v":238671695.88212061},{"$f":"CO464-CP463","v":231453646.30945539},{"$f":"CP464-CQ463","v":223874694.25815693},{"$f":"CQ464-CR463","v":215916794.60429353},{"$f":"CR464-CS463","v":207560999.96773696},{"$f":"CS464-CT463","v":198787415.59935257},{"$f":"CT464-CU463","v":189575152.01254895},{"$f":"CU464-CV463","v":179902275.24640518},{"$f":"CV464-CW463","v":169745754.64195421},{"$f":"CW464-CX463","v":159081408.00728071},{"$f":"CX464-CY463","v":147883844.0408735}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D435,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-131756007.84416276},{"$f":"-($C467)/20","v":6587800.3922081385},{"$f":"-($C467)/20","v":6587800.3922081385},6587800.3922081385,6587800.3922081385,6587800.3922081385,6587800.3922081385,6587800.3922081385,6587800.3922081385,6587800.3922081385,6587800.3922081385,6587800.3922081385,6587800.3922081385,6587800.3922081385,6587800.3922081385,6587800.3922081385,6587800.3922081385,6587800.3922081385,6587800.3922081385,6587800.3922081385,6587800.3922081385]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D435,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.9","v":-21351840.519407243},{"$f":"-($C468)/10","v":2135184.0519407243},{"$f":"-($C468)/10","v":2135184.0519407243},2135184.0519407243,2135184.0519407243,2135184.0519407243,2135184.0519407243,2135184.0519407243,2135184.0519407243,2135184.0519407243,2135184.0519407243,{"$f":"$N448/10","v":2142372.1804119525},2142372.1804119525,2142372.1804119525,2142372.1804119525,2142372.1804119525,2142372.1804119525,2142372.1804119525,2142372.1804119525,2142372.1804119525,2142372.1804119525,null,null,null,null,null,null,"Depr",null,{"$f":"-($AE456)/40","v":15044713.532160688},{"$f":"-($AE456)/40","v":15044713.532160688},15044713.532160688,15044713.532160688,15044713.532160688,15044713.532160688,15044713.532160688,15044713.532160688,15044713.532160688,15044713.532160688,15044713.532160688,15044713.532160688,15044713.532160688,15044713.532160688,15044713.532160688,15044713.532160688,15044713.532160688,15044713.532160688,15044713.532160688,15044713.532160688,null,null,null,null,"Depr",null,{"$f":"-($BE456)/25","v":3636642.8994630794},{"$f":"-($BE456)/25","v":3636642.8994630794},3636642.8994630794,3636642.8994630794,3636642.8994630794,3636642.8994630794,3636642.8994630794,3636642.8994630794,3636642.8994630794,3636642.8994630794,3636642.8994630794,3636642.8994630794,3636642.8994630794,3636642.8994630794,3636642.8994630794,3636642.8994630794,3636642.8994630794,3636642.8994630794,3636642.8994630794,3636642.8994630794,null,null,null,null,"Depr",{"$f":"-((HLOOKUP(CF435,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$211)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-391042194.12792057},{"$f":"-($CE468)/50","v":7820843.882558411},{"$f":"-($CE468)/50","v":7820843.882558411},7820843.882558411,7820843.882558411,7820843.882558411,7820843.882558411,7820843.882558411,7820843.882558411,7820843.882558411,7820843.882558411,7820843.882558411,7820843.882558411,7820843.882558411,7820843.882558411,7820843.882558411,7820843.882558411,7820843.882558411,7820843.882558411,7820843.882558411,7820843.882558411]
[null,"Accum Depreciation",null,{"$f":"SUM($D467:D468)","v":8722984.4441488627},{"$f":"SUM($D467:E468)","v":17445968.888297725},{"$f":"SUM($D467:F468)","v":26168953.33244659},{"$f":"SUM($D467:G468)","v":34891937.776595451},{"$f":"SUM($D467:H468)","v":43614922.220744312},{"$f":"SUM($D467:I468)","v":52337906.664893173},{"$f":"SUM($D467:J468)","v":61060891.109042034},{"$f":"SUM($D467:K468)","v":69783875.553190902},{"$f":"SUM($D467:L468)","v":78506859.997339755},{"$f":"SUM($D467:M468)","v":87229844.441488609},{"$f":"SUM($D467:N468)","v":95960017.014108703},{"$f":"SUM($D467:O468)","v":104690189.5867288},{"$f":"SUM($D467:P468)","v":113420362.15934889},{"$f":"SUM($D467:Q468)","v":122150534.73196898},{"$f":"SUM($D467:R468)","v":130880707.30458908},{"$f":"SUM($D467:S468)","v":139610879.87720922},{"$f":"SUM($D467:T468)","v":148341052.44982937},{"$f":"SUM($D467:U468)","v":157071225.02244949},{"$f":"SUM($D467:V468)","v":165801397.59506968},{"$f":"SUM($D467:W468)","v":174531570.1676898},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE468:AF468)","v":15044713.532160688},{"$f":"SUM($AE468:AG468)","v":30089427.064321376},{"$f":"SUM($AE468:AH468)","v":45134140.596482068},{"$f":"SUM($AE468:AI468)","v":60178854.128642753},{"$f":"SUM($AE468:AJ468)","v":75223567.660803437},{"$f":"SUM($AE468:AK468)","v":90268281.192964122},{"$f":"SUM($AE468:AL468)","v":105312994.72512481},{"$f":"SUM($AE468:AM468)","v":120357708.25728549},{"$f":"SUM($AE468:AN468)","v":135402421.78944618},{"$f":"SUM($AE468:AO468)","v":150447135.32160687},{"$f":"SUM($AE468:AP468)","v":165491848.85376757},{"$f":"SUM($AE468:AQ468)","v":180536562.38592827},{"$f":"SUM($AE468:AR468)","v":195581275.91808897},{"$f":"SUM($AE468:AS468)","v":210625989.45024967},{"$f":"SUM($AE468:AT468)","v":225670702.98241037},{"$f":"SUM($AE468:AU468)","v":240715416.51457107},{"$f":"SUM($AE468:AV468)","v":255760130.04673177},{"$f":"SUM($AE468:AW468)","v":270804843.57889247},{"$f":"SUM($AE468:AX468)","v":285849557.11105317},{"$f":"SUM($AE468:AY468)","v":300894270.64321387},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BE468:BF468)","v":3636642.8994630794},{"$f":"SUM($BE468:BG468)","v":7273285.7989261588},{"$f":"SUM($BE468:BH468)","v":10909928.698389238},{"$f":"SUM($BE468:BI468)","v":14546571.597852318},{"$f":"SUM($BE468:BJ468)","v":18183214.497315396},{"$f":"SUM($BE468:BK468)","v":21819857.396778475},{"$f":"SUM($BE468:BL468)","v":25456500.296241555},{"$f":"SUM($BE468:BM468)","v":29093143.195704635},{"$f":"SUM($BE468:BN468)","v":32729786.095167715},{"$f":"SUM($BE468:BO468)","v":36366428.994630791},{"$f":"SUM($BE468:BP468)","v":40003071.894093871},{"$f":"SUM($BE468:BQ468)","v":43639714.793556951},{"$f":"SUM($BE468:BR468)","v":47276357.693020031},{"$f":"SUM($BE468:BS468)","v":50913000.592483111},{"$f":"SUM($BE468:BT468)","v":54549643.491946191},{"$f":"SUM($BE468:BU468)","v":58186286.39140927},{"$f":"SUM($BE468:BV468)","v":61822929.29087235},{"$f":"SUM($BE468:BW468)","v":65459572.19033543},{"$f":"SUM($BE468:BX468)","v":69096215.08979851},{"$f":"SUM($BE468:BY468)","v":72732857.989261582},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CF468:CF468)","v":7820843.882558411},{"$f":"SUM($CF468:CG468)","v":15641687.765116822},{"$f":"SUM($CF468:CH468)","v":23462531.647675231},{"$f":"SUM($CF468:CI468)","v":31283375.530233644},{"$f":"SUM($CF468:CJ468)","v":39104219.412792057},{"$f":"SUM($CF468:CK468)","v":46925063.29535047},{"$f":"SUM($CF468:CL468)","v":54745907.177908882},{"$f":"SUM($CF468:CM468)","v":62566751.060467295},{"$f":"SUM($CF468:CN468)","v":70387594.943025708},{"$f":"SUM($CF468:CO468)","v":78208438.825584114},{"$f":"SUM($CF468:CP468)","v":86029282.708142519},{"$f":"SUM($CF468:CQ468)","v":93850126.590700924},{"$f":"SUM($CF468:CR468)","v":101670970.47325933},{"$f":"SUM($CF468:CS468)","v":109491814.35581774},{"$f":"SUM($CF468:CT468)","v":117312658.23837614},{"$f":"SUM($CF468:CU468)","v":125133502.12093455},{"$f":"SUM($CF468:CV468)","v":132954346.00349295},{"$f":"SUM($CF468:CW468)","v":140775189.88605136},{"$f":"SUM($CF468:CX468)","v":148596033.76860976},{"$f":"SUM($CF468:CY468)","v":156416877.65116817}]
[null,"End Year Book Value",null,{"$f":"-$C456-D469","v":144384863.91942114},{"$f":"-$C456-E469","v":135661879.47527227},126938895.03112341,118215910.58697456,109492926.14282569,100769941.69867682,92046957.254527971,83323972.810379103,74600988.366230249,{"$f":"-$C456-M469+$N448","v":87301725.726200923},{"$f":"-$C456-N469+$N448","v":78571553.15358083},{"$f":"-$C456-O469+$N448","v":69841380.580960736},{"$f":"-$C456-P469+$N448","v":61111208.008340642},{"$f":"-$C456-Q469+$N448","v":52381035.435720548},{"$f":"-$C456-R469+$N448","v":43650862.863100454},{"$f":"-$C456-S469+$N448","v":34920690.290480316},{"$f":"-$C456-T469+$N448","v":26190517.717860162},{"$f":"-$C456-U469+$N448","v":17460345.145240039},{"$f":"-$C456-V469+$N448","v":8730172.5726198554},{"$f":"-$C456-W469+$N448","v":-2.6822090148925781E-7},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE456-AF469","v":586743827.75426686},{"$f":"-$AE456-AG469","v":571699114.2221061},{"$f":"-$AE456-AH469","v":556654400.68994546},{"$f":"-$AE456-AI469","v":541609687.1577847},{"$f":"-$AE456-AJ469","v":526564973.62562406},{"$f":"-$AE456-AK469","v":511520260.09346336},{"$f":"-$AE456-AL469","v":496475546.56130266},{"$f":"-$AE456-AM469","v":481430833.02914202},{"$f":"-$AE456-AN469","v":466386119.49698132},{"$f":"-$AE456-AO469","v":451341405.96482062},{"$f":"-$AE456-AP469","v":436296692.43265992},{"$f":"-$AE456-AQ469","v":421251978.90049922},{"$f":"-$AE456-AR469","v":406207265.36833853},{"$f":"-$AE456-AS469","v":391162551.83617783},{"$f":"-$AE456-AT469","v":376117838.30401713},{"$f":"-$AE456-AU469","v":361073124.77185643},{"$f":"-$AE456-AV469","v":346028411.23969573},{"$f":"-$AE456-AW469","v":330983697.70753503},{"$f":"-$AE456-AX469","v":315938984.17537433},{"$f":"-$AE456-AY469","v":300894270.64321363},null,null,null,null,"End Year Book Value",null,{"$f":"-$BE456-BF469","v":87279429.587113917},{"$f":"-$BE456-BG469","v":83642786.68765083},{"$f":"-$BE456-BH469","v":80006143.788187757},{"$f":"-$BE456-BI469","v":76369500.88872467},{"$f":"-$BE456-BJ469","v":72732857.989261597},{"$f":"-$BE456-BK469","v":69096215.08979851},{"$f":"-$BE456-BL469","v":65459572.190335438},{"$f":"-$BE456-BM469","v":61822929.29087235},{"$f":"-$BE456-BN469","v":58186286.391409278},{"$f":"-$BE456-BO469","v":54549643.491946198},{"$f":"-$BE456-BP469","v":50913000.592483118},{"$f":"-$BE456-BQ469","v":47276357.693020038},{"$f":"-$BE456-BR469","v":43639714.793556958},{"$f":"-$BE456-BS469","v":40003071.894093879},{"$f":"-$BE456-BT469","v":36366428.994630799},{"$f":"-$BE456-BU469","v":32729786.095167719},{"$f":"-$BE456-BV469","v":29093143.195704639},{"$f":"-$BE456-BW469","v":25456500.296241559},{"$f":"-$BE456-BX469","v":21819857.396778479},{"$f":"-$BE456-BY469","v":18183214.497315407},null,null,null,null,"End Year Book Value",null,{"$f":"-$CE468-CF469","v":383221350.24536216},{"$f":"-$CE468-CG469","v":375400506.36280376},{"$f":"-$CE468-CH469","v":367579662.48024535},{"$f":"-$CE468-CI469","v":359758818.59768695},{"$f":"-$CE468-CJ469","v":351937974.71512854},{"$f":"-$CE468-CK469","v":344117130.83257008},{"$f":"-$CE468-CL469","v":336296286.95001167},{"$f":"-$CE468-CM469","v":328475443.06745327},{"$f":"-$CE468-CN469","v":320654599.18489486},{"$f":"-$CE468-CO469","v":312833755.30233645},{"$f":"-$CE468-CP469","v":305012911.41977805},{"$f":"-$CE468-CQ469","v":297192067.53721964},{"$f":"-$CE468-CR469","v":289371223.65466124},{"$f":"-$CE468-CS469","v":281550379.77210283},{"$f":"-$CE468-CT469","v":273729535.88954443},{"$f":"-$CE468-CU469","v":265908692.00698602},{"$f":"-$CE468-CV469","v":258087848.12442762},{"$f":"-$CE468-CW469","v":250267004.24186921},{"$f":"-$CE468-CX469","v":242446160.35931081},{"$f":"-$CE468-CY469","v":234625316.4767524}]
[null,"Prop. Tax Value",{"$f":"-C456","v":153107848.36357},{"$f":"C471/(($C471/$X471)^(1/21))","v":143546436.79999119},{"$f":"D471/(($C471/$X471)^(1/21))","v":134582124.54951259},{"$f":"E471/(($C471/$X471)^(1/21))","v":126177623.43691719},{"$f":"F471/(($C471/$X471)^(1/21))","v":118297973.89125949},{"$f":"G471/(($C471/$X471)^(1/21))","v":110910399.52716856},{"$f":"H471/(($C471/$X471)^(1/21))","v":103984170.80738376},{"$f":"I471/(($C471/$X471)^(1/21))","v":97490477.219410658},{"$f":"J471/(($C471/$X471)^(1/21))","v":91402307.434599802},{"$f":"K471/(($C471/$X471)^(1/21))","v":85694336.951155216},{"$f":"L471/(($C471/$X471)^(1/21))","v":80342822.753709614},{"$f":"(M471+$N448)/(($C471/($X471+$N448))^(1/21))","v":97399439.267689019},{"$f":"N471/(($N471/$X471)^(1/11))","v":89732665.381530389},{"$f":"O471/(($N471/$X471)^(1/11))","v":82669379.793286249},76162079.063944638,70166998.976489693,64643820.203924313,59555397.145564958,54867508.107923508,50548625.150042124,46569702.045398265,{"$f":"X456","v":39526802.353248827},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE456","v":601788541.2864275},{"$f":"AE471/(($AE471/$AZ471)^(1/21))","v":582249537.6461556},{"$f":"AF471/(($AE471/$AZ471)^(1/21))","v":563344930.70349848},545054122.72597432,527357184.75284141,510234834.88126916,493668417.25751853,477639881.75024152,462131764.28375244,447127167.80984288,432609743.89740783,418563674.9198243,404973656.82067364,391824882.43903053,379103025.37614995,366794224.38597441,354885068.27245319,343362581.27721936,332214208.94170237,321427804.42827302,310991615.28551662,{"$f":"AZ456","v":300894270.64321375},null,null,null,"Prop. Tax Value",{"$f":"-BE456","v":90916072.486576989},{"$f":"BE471/(($BE471/$BZ471)^(1/21))","v":87964189.309344888},{"$f":"BF471/(($BE471/$BZ471)^(1/21))","v":85108148.528882757},82344838.31302546,79671247.86526382,77084464.144296512,74581668.690092355,72160134.553004697,69817223.32259196,67550382.252907127,65357141.481123962,63235111.336469479,61181979.736530617,59195509.668098167,57273536.749803245,55413966.873890601,53614773.924559392,51873997.570385322,50189741.128418945,48560169.497632891,46983507.159466386,{"$f":"BZ456","v":45458036.243288495},null,null,null,"Prop. Tax Value",{"$f":"-CE456","v":391042194.12792057},{"$f":"CE471/(($CE471/$CZ471)^(1/21))","v":381644839.96893936},{"$f":"CF471/(($CE471/$CZ471)^(1/21))","v":372473318.89527589},363522203.78547007,354786197.9402597,346260131.94833153,337938960.62739325,329817760.03875613,321891724.5736621,314156164.10963094,306606501.23514462,299238268.54102719,292047105.97691661,285028758.27126515,278179072.41334081,271493995.1957404,264969570.81595975,258601938.53560209,252387330.39583912,246322068.98777318,240402565.27638113,{"$f":"CZ456","v":234625316.4767524}]
[null,"Tax Dep",null,{"$f":"($C456*0.95)*-D$4","v":29090491.189078301},{"$f":"($C456*0.95)*-E$4","v":46544785.902525283},27926871.541515172,16756122.924909102,16756122.924909102,8378061.4624545509,null,null,null,null,{"$f":"($N448)*D$6","v":3060592.8969365153},5246669.469828872,3747651.655194629,2676894.0394247351,1912067.1710176677,1912067.1710176677,1912067.1710176677,955712.22968177206,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($C456)*-D$5","v":5741544.313633875},{"$f":"($C456)*-E$5","v":11052855.573366119},{"$f":"($C456)*-F$5","v":10224542.113719206},{"$f":"($C456)*-G$5","v":9459002.8719013557},{"$f":"($C456)*-H$5","v":8750113.5339780264},{"$f":"($C456)*-I$5","v":8093280.8644983098},{"$f":"($C456)*-J$5","v":7486973.7849785732},{"$f":"($C456)*-K$5","v":6925067.9814842716},{"$f":"($C456)*-L$5","v":6830141.1154988576},{"$f":"($C456)*-M$5","v":6830141.1154988576},{"$f":"($C456)*-N$5","v":6830141.1154988576},{"$f":"($C456)*-O$5","v":6830141.1154988576},{"$f":"($C456)*-P$5","v":6830141.1154988576},{"$f":"($C456)*-Q$5","v":6830141.1154988576},{"$f":"($C456)*-R$5","v":6830141.1154988576},{"$f":"($C456)*-S$5","v":6830141.1154988576},{"$f":"($C456)*-T$5","v":6830141.1154988576},{"$f":"($C456)*-U$5","v":6830141.1154988576},{"$f":"($C456)*-V$5","v":6830141.1154988576},{"$f":"($C456)*-W$5","v":6830141.1154988576},null,null,null,null,"Tax Dep",null,{"$f":"($BE456)*-D$4","v":18183214.497315399},{"$f":"($BE456)*-E$4","v":29093143.195704639},{"$f":"($BE456)*-F$4","v":17455885.917422783},{"$f":"($BE456)*-G$4","v":10473531.550453668},{"$f":"($BE456)*-H$4","v":10473531.550453668},{"$f":"($BE456)*-I$4","v":5236765.7752268342},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($CE456)*-D$5","v":14664082.279797021},{"$f":"($CE456)*-E$5","v":28229335.994094588},{"$f":"($CE456)*-F$5","v":26113797.723862536},{"$f":"($CE456)*-G$5","v":24158586.753222935},{"$f":"($CE456)*-H$5","v":22348061.394410659},{"$f":"($CE456)*-I$5","v":20670490.381601881},{"$f":"($CE456)*-J$5","v":19121963.292855315},{"$f":"($CE456)*-K$5","v":17686838.440405846},{"$f":"($CE456)*-L$5","v":17444392.280046534},{"$f":"($CE456)*-M$5","v":17444392.280046534},{"$f":"($CE456)*-N$5","v":17444392.280046534},{"$f":"($CE456)*-O$5","v":17444392.280046534},{"$f":"($CE456)*-P$5","v":17444392.280046534},{"$f":"($CE456)*-Q$5","v":17444392.280046534},{"$f":"($CE456)*-R$5","v":17444392.280046534},{"$f":"($CE456)*-S$5","v":17444392.280046534},{"$f":"($CE456)*-T$5","v":17444392.280046534},{"$f":"($CE456)*-U$5","v":17444392.280046534},{"$f":"($CE456)*-V$5","v":17444392.280046534},{"$f":"($CE456)*-W$5","v":17444392.280046534},{"$f":"($CE456)*-X$5","v":8716330.5071113501}]
[null,"After Tax Dep. Value",null,{"$f":"D472*$B$6","v":6109003.1497064428},{"$f":"E472*$B$6","v":9774405.0395303089},5864643.0237181857,3518785.8142309114,3518785.8142309114,1759392.9071154557,null,null,null,null,{"$f":"N472*$B$6","v":642724.50835666817},{"$f":"O472*$B$6","v":1101800.588664063},{"$f":"P472*$B$6","v":787006.84759087209},{"$f":"Q472*$B$6","v":562147.74827919435},{"$f":"R472*$B$6","v":401534.1059137102},{"$f":"S472*$B$6","v":401534.1059137102},{"$f":"T472*$B$6","v":401534.1059137102},{"$f":"U472*$B$6","v":200699.56823317212},null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF472*$B$6","v":1205724.3058631136},{"$f":"AG472*$B$6","v":2321099.670406885},{"$f":"AH472*$B$6","v":2147153.8438810334},{"$f":"AI472*$B$6","v":1986390.6030992847},{"$f":"AJ472*$B$6","v":1837523.8421353854},{"$f":"AK472*$B$6","v":1699588.981544645},{"$f":"AL472*$B$6","v":1572264.4948455002},{"$f":"AM472*$B$6","v":1454264.2761116971},{"$f":"AN472*$B$6","v":1434329.6342547601},{"$f":"AO472*$B$6","v":1434329.6342547601},{"$f":"AP472*$B$6","v":1434329.6342547601},{"$f":"AQ472*$B$6","v":1434329.6342547601},{"$f":"AR472*$B$6","v":1434329.6342547601},{"$f":"AS472*$B$6","v":1434329.6342547601},{"$f":"AT472*$B$6","v":1434329.6342547601},{"$f":"AU472*$B$6","v":1434329.6342547601},{"$f":"AV472*$B$6","v":1434329.6342547601},{"$f":"AW472*$B$6","v":1434329.6342547601},{"$f":"AX472*$B$6","v":1434329.6342547601},{"$f":"AY472*$B$6","v":1434329.6342547601},null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF472*$B$6","v":3818475.0444362336},{"$f":"BG472*$B$6","v":6109560.0710979737},{"$f":"BH472*$B$6","v":3665736.0426587844},{"$f":"BI472*$B$6","v":2199441.6255952702},{"$f":"BJ472*$B$6","v":2199441.6255952702},{"$f":"BK472*$B$6","v":1099720.8127976351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CF472*$B$6","v":3079457.2787573743},{"$f":"CG472*$B$6","v":5928160.5587598635},{"$f":"CH472*$B$6","v":5483897.522011132},{"$f":"CI472*$B$6","v":5073303.2181768166},{"$f":"CJ472*$B$6","v":4693092.8928262377},{"$f":"CK472*$B$6","v":4340802.9801363945},{"$f":"CL472*$B$6","v":4015612.2914996161},{"$f":"CM472*$B$6","v":3714236.0724852276},{"$f":"CN472*$B$6","v":3663322.378809772},{"$f":"CO472*$B$6","v":3663322.378809772},{"$f":"CP472*$B$6","v":3663322.378809772},{"$f":"CQ472*$B$6","v":3663322.378809772},{"$f":"CR472*$B$6","v":3663322.378809772},{"$f":"CS472*$B$6","v":3663322.378809772},{"$f":"CT472*$B$6","v":3663322.378809772},{"$f":"CU472*$B$6","v":3663322.378809772},{"$f":"CV472*$B$6","v":3663322.378809772},{"$f":"CW472*$B$6","v":3663322.378809772},{"$f":"CX472*$B$6","v":3663322.378809772},{"$f":"CY472*$B$6","v":3663322.378809772},{"$f":"CZ472*$B$6","v":1830429.4064933835}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D473:I473)","v":25399656.580683585},{"$f":"C475/C479","v":0.16589389017060407},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"AE475/AE479","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF473:BK473)","v":15876232.572453558},{"$f":"BE475/BE479","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,CF473:CZ473)","v":44680357.200912289},{"$f":"CE475/CE479","v":0.11425968315402846}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D452:W452)","v":14309144.706875701},{"$f":"C476/C479","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,AF452:AY452)","v":0},{"$f":"AE476/AE479","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,BF452:BY452)","v":0},{"$f":"BE476/BE479","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,CF452:CY452)","v":0},{"$f":"CE476/CE479","v":0}]
[0.85,"Debt",{"$f":"(C479-C475-C476)*$A477","v":96389190.014609113},{"$f":"C477/C479","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(AE479-AE475-AE476)*$AC477","v":361073124.77185649},{"$f":"AE477/AE479","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE479-BE475-BE476)*$BC477","v":63783863.927004911},{"$f":"BE477/BE479","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(CE479-CE475-CE476)*$A477","v":294407561.38795704},{"$f":"CE477/CE479","v":0.75287926931907578}]
[0.15,"Equity",{"$f":"(C479-C475-C476)*$A478","v":17009857.061401606},{"$f":"C478/C479","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(AE479-AE475-AE476)*$AC478","v":240715416.51457101},{"$f":"AE478/AE479","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE479-BE475-BE476)*$BC478","v":11255975.987118514},{"$f":"BE478/BE479","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(CE479-CE475-CE476)*$A478","v":51954275.539051242},{"$f":"CE478/CE479","v":0.13286104752689573}]
[null,"Total",{"$f":"-C456","v":153107848.36357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE456","v":601788541.2864275},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",{"$f":"-BE456","v":90916072.486576989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CE456","v":391042194.12792057}]
[null,"Check",{"$f":"SUM(C475:C478)-C479","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE475:AE478)-AE479","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE475:BE478)-BE479","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CE475:CE478)-CE479","v":0}]
[25000,"2030 Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030 Nuclear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2030 Geothermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF482&\" \"&'Resource Options'!$B$43","v":"2030 Pumped Hydro (16 hr/ 100 MW share)"}]
[null,"Year",null,2030,{"$f":"D482+1","v":2031},{"$f":"E482+1","v":2032},{"$f":"F482+1","v":2033},{"$f":"G482+1","v":2034},{"$f":"H482+1","v":2035},{"$f":"I482+1","v":2036},{"$f":"J482+1","v":2037},{"$f":"K482+1","v":2038},{"$f":"L482+1","v":2039},{"$f":"M482+1","v":2040},{"$f":"N482+1","v":2041},{"$f":"O482+1","v":2042},{"$f":"P482+1","v":2043},{"$f":"Q482+1","v":2044},{"$f":"R482+1","v":2045},{"$f":"S482+1","v":2046},{"$f":"T482+1","v":2047},{"$f":"U482+1","v":2048},{"$f":"V482+1","v":2049},null,null,null,null,null,null,"Year",null,2030,{"$f":"AF482+1","v":2031},{"$f":"AG482+1","v":2032},{"$f":"AH482+1","v":2033},{"$f":"AI482+1","v":2034},{"$f":"AJ482+1","v":2035},{"$f":"AK482+1","v":2036},{"$f":"AL482+1","v":2037},{"$f":"AM482+1","v":2038},{"$f":"AN482+1","v":2039},{"$f":"AO482+1","v":2040},{"$f":"AP482+1","v":2041},{"$f":"AQ482+1","v":2042},{"$f":"AR482+1","v":2043},{"$f":"AS482+1","v":2044},{"$f":"AT482+1","v":2045},{"$f":"AU482+1","v":2046},{"$f":"AV482+1","v":2047},{"$f":"AW482+1","v":2048},{"$f":"AX482+1","v":2049},null,null,null,null,"Year",null,2030,{"$f":"BF482+1","v":2031},{"$f":"BG482+1","v":2032},{"$f":"BH482+1","v":2033},{"$f":"BI482+1","v":2034},{"$f":"BJ482+1","v":2035},{"$f":"BK482+1","v":2036},{"$f":"BL482+1","v":2037},{"$f":"BM482+1","v":2038},{"$f":"BN482+1","v":2039},{"$f":"BO482+1","v":2040},{"$f":"BP482+1","v":2041},{"$f":"BQ482+1","v":2042},{"$f":"BR482+1","v":2043},{"$f":"BS482+1","v":2044},{"$f":"BT482+1","v":2045},{"$f":"BU482+1","v":2046},{"$f":"BV482+1","v":2047},{"$f":"BW482+1","v":2048},{"$f":"BX482+1","v":2049},null,null,null,null,"Year",null,2030,{"$f":"CF482+1","v":2031},{"$f":"CG482+1","v":2032},{"$f":"CH482+1","v":2033},{"$f":"CI482+1","v":2034},{"$f":"CJ482+1","v":2035},{"$f":"CK482+1","v":2036},{"$f":"CL482+1","v":2037},{"$f":"CM482+1","v":2038},{"$f":"CN482+1","v":2039},{"$f":"CO482+1","v":2040},{"$f":"CP482+1","v":2041},{"$f":"CQ482+1","v":2042},{"$f":"CR482+1","v":2043},{"$f":"CS482+1","v":2044},{"$f":"CT482+1","v":2045},{"$f":"CU482+1","v":2046},{"$f":"CV482+1","v":2047},{"$f":"CW482+1","v":2048},{"$f":"CX482+1","v":2049}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$29/100*'Resource Options'!$J$29*8760)*(1+'Resource Options'!$X$29)^($D482-$D$12)","v":243712.16096252468},{"$f":"D483*(1-'Resource Options'!$AA$27)","v":242493.60015771206},{"$f":"E483*(1-'Resource Options'!$AA$27)","v":241281.1321569235},{"$f":"F483*(1-'Resource Options'!$AA$27)","v":240074.72649613887},{"$f":"G483*(1-'Resource Options'!$AA$27)","v":238874.35286365819},{"$f":"H483*(1-'Resource Options'!$AA$27)","v":237679.9810993399},{"$f":"I483*(1-'Resource Options'!$AA$27)","v":236491.58119384319},{"$f":"J483*(1-'Resource Options'!$AA$27)","v":235309.12328787398},{"$f":"K483*(1-'Resource Options'!$AA$27)","v":234132.57767143461},{"$f":"L483*(1-'Resource Options'!$AA$27)","v":232961.91478307743},{"$f":"M483*(1-'Resource Options'!$AA$27)","v":231797.10520916205},{"$f":"N483*(1-'Resource Options'!$AA$27)","v":230638.11968311624},{"$f":"O483*(1-'Resource Options'!$AA$27)","v":229484.92908470065},{"$f":"P483*(1-'Resource Options'!$AA$27)","v":228337.50443927714},{"$f":"Q483*(1-'Resource Options'!$AA$27)","v":227195.81691708075},{"$f":"R483*(1-'Resource Options'!$AA$27)","v":226059.83783249534},{"$f":"S483*(1-'Resource Options'!$AA$27)","v":224929.53864333287},{"$f":"T483*(1-'Resource Options'!$AA$27)","v":223804.89095011621},{"$f":"U483*(1-'Resource Options'!$AA$27)","v":222685.86649536563},{"$f":"V483*(1-'Resource Options'!$AA$27)","v":221572.43716288879},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D482-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D482-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D482-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D482-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D482-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D482-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D482-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D482-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D482-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D482-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D482-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D482-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D482-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D482-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D482-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D482-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D482-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D482-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D482-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D482-$D$12)","v":798600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$30/100*'Resource Options'!$J$30*8760)*(1+'Resource Options'!$X$30)^($D482-$D$12)","v":157824},{"$f":"BF483*(1-'Resource Options'!$AA$30)","v":156245.76000000001},{"$f":"BG483*(1-'Resource Options'!$AA$30)","v":154683.30240000002},{"$f":"BH483*(1-'Resource Options'!$AA$30)","v":153136.46937600002},{"$f":"BI483*(1-'Resource Options'!$AA$30)","v":151605.10468224002},{"$f":"BJ483*(1-'Resource Options'!$AA$30)","v":150089.05363541763},{"$f":"BK483*(1-'Resource Options'!$AA$30)","v":148588.16309906344},{"$f":"BL483*(1-'Resource Options'!$AA$30)","v":147102.28146807282},{"$f":"BM483*(1-'Resource Options'!$AA$30)","v":145631.25865339208},{"$f":"BN483*(1-'Resource Options'!$AA$30)","v":144174.94606685816},{"$f":"BO483*(1-'Resource Options'!$AA$30)","v":142733.19660618957},{"$f":"BP483*(1-'Resource Options'!$AA$30)","v":141305.86464012766},{"$f":"BQ483*(1-'Resource Options'!$AA$30)","v":139892.80599372639},{"$f":"BR483*(1-'Resource Options'!$AA$30)","v":138493.87793378913},{"$f":"BS483*(1-'Resource Options'!$AA$30)","v":137108.93915445125},{"$f":"BT483*(1-'Resource Options'!$AA$30)","v":135737.84976290673},{"$f":"BU483*(1-'Resource Options'!$AA$30)","v":134380.47126527765},{"$f":"BV483*(1-'Resource Options'!$AA$30)","v":133036.66655262487},{"$f":"BW483*(1-'Resource Options'!$AA$30)","v":131706.2998870986},{"$f":"BX483*(1-'Resource Options'!$AA$30)","v":130389.23688822762},null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":584000},{"$f":"CF483","v":584000},{"$f":"CG483","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"CF483*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CG483*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CH483*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CI483*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CJ483*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CK483*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CL483*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CM483*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CN483*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CO483*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CP483*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CQ483*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CR483*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CS483*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CT483*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CU483*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CV483*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CW483*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CX483*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CY483*(1-'Resource Options'!$W$43)","v":110959.99999999997}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M67","v":49.691081759870315},{"$f":"D485","v":49.691081759870315},{"$f":"E485","v":49.691081759870315},{"$f":"F485","v":49.691081759870315},{"$f":"G485","v":49.691081759870315},{"$f":"H485","v":49.691081759870315},{"$f":"I485","v":49.691081759870315},{"$f":"J485","v":49.691081759870315},{"$f":"K485","v":49.691081759870315},{"$f":"L485","v":49.691081759870315},{"$f":"M485","v":49.691081759870315},{"$f":"N485","v":49.691081759870315},{"$f":"O485","v":49.691081759870315},{"$f":"P485","v":49.691081759870315},{"$f":"Q485","v":49.691081759870315},{"$f":"R485","v":49.691081759870315},{"$f":"S485","v":49.691081759870315},{"$f":"T485","v":49.691081759870315},{"$f":"U485","v":49.691081759870315},{"$f":"V485","v":49.691081759870315},null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P67","v":123.1834697751208},{"$f":"AF485","v":123.1834697751208},{"$f":"AG485","v":123.1834697751208},{"$f":"AH485","v":123.1834697751208},{"$f":"AI485","v":123.1834697751208},{"$f":"AJ485","v":123.1834697751208},{"$f":"AK485","v":123.1834697751208},{"$f":"AL485","v":123.1834697751208},{"$f":"AM485","v":123.1834697751208},{"$f":"AN485","v":123.1834697751208},{"$f":"AO485","v":123.1834697751208},{"$f":"AP485","v":123.1834697751208},{"$f":"AQ485","v":123.1834697751208},{"$f":"AR485","v":123.1834697751208},{"$f":"AS485","v":123.1834697751208},{"$f":"AT485","v":123.1834697751208},{"$f":"AU485","v":123.1834697751208},{"$f":"AV485","v":123.1834697751208},{"$f":"AW485","v":123.1834697751208},{"$f":"AX485","v":123.1834697751208},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S67","v":94.858952020257689},{"$f":"BF485","v":94.858952020257689},{"$f":"BG485","v":94.858952020257689},{"$f":"BH485","v":94.858952020257689},{"$f":"BI485","v":94.858952020257689},{"$f":"BJ485","v":94.858952020257689},{"$f":"BK485","v":94.858952020257689},{"$f":"BL485","v":94.858952020257689},{"$f":"BM485","v":94.858952020257689},{"$f":"BN485","v":94.858952020257689},{"$f":"BO485","v":94.858952020257689},{"$f":"BP485","v":94.858952020257689},{"$f":"BQ485","v":94.858952020257689},{"$f":"BR485","v":94.858952020257689},{"$f":"BS485","v":94.858952020257689},{"$f":"BT485","v":94.858952020257689},{"$f":"BU485","v":94.858952020257689},{"$f":"BV485","v":94.858952020257689},{"$f":"BW485","v":94.858952020257689},{"$f":"BX485","v":94.858952020257689},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V67","v":6.094972099973786},{"$f":"CF485","v":6.094972099973786},{"$f":"CG485","v":6.094972099973786},{"$f":"CH485","v":6.094972099973786},{"$f":"CI485","v":6.094972099973786},{"$f":"CJ485","v":6.094972099973786},{"$f":"CK485","v":6.094972099973786},{"$f":"CL485","v":6.094972099973786},{"$f":"CM485","v":6.094972099973786},{"$f":"CN485","v":6.094972099973786},{"$f":"CO485","v":6.094972099973786},{"$f":"CP485","v":6.094972099973786},{"$f":"CQ485","v":6.094972099973786},{"$f":"CR485","v":6.094972099973786},{"$f":"CS485","v":6.094972099973786},{"$f":"CT485","v":6.094972099973786},{"$f":"CU485","v":6.094972099973786},{"$f":"CV485","v":6.094972099973786},{"$f":"CW485","v":6.094972099973786},{"$f":"CX485","v":6.094972099973786}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N67","v":8.3387691931775727},{"$f":"D486","v":8.3387691931775727},8.3387691931775727,8.3387691931775727,8.3387691931775727,8.3387691931775727,8.3387691931775727,8.3387691931775727,8.3387691931775727,8.3387691931775727,8.3387691931775727,8.3387691931775727,8.3387691931775727,8.3387691931775727,8.3387691931775727,8.3387691931775727,8.3387691931775727,8.3387691931775727,8.3387691931775727,8.3387691931775727,null,null,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Q67","v":0},{"$f":"AF486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!T67","v":0},{"$f":"BF486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!W67","v":25.745163213643671},{"$f":"CF486","v":25.745163213643671},25.745163213643671,25.745163213643671,25.745163213643671,25.745163213643671,25.745163213643671,25.745163213643671,25.745163213643671,25.745163213643671,25.745163213643671,25.745163213643671,25.745163213643671,25.745163213643671,25.745163213643671,25.745163213643671,25.745163213643671,25.745163213643671,25.745163213643671,25.745163213643671]
[null,"Revenue",null,{"$f":"(D485*D483)+(D486*12*$A$11)","v":14611951.67421676},{"$f":"(E485*E483)+(E486*12*$A$11)","v":14551400.069635442},{"$f":"(F485*F483)+(F486*12*$A$11)","v":14491151.223077031},{"$f":"(G485*G483)+(G486*12*$A$11)","v":14431203.620751413},{"$f":"(H485*H483)+(H486*12*$A$11)","v":14371555.756437423},{"$f":"(I485*I483)+(I486*12*$A$11)","v":14312206.131445002},{"$f":"(J485*J483)+(J486*12*$A$11)","v":14253153.254577542},{"$f":"(K485*K483)+(K486*12*$A$11)","v":14194395.642094422},{"$f":"(L485*L483)+(L486*12*$A$11)","v":14135931.817673715},{"$f":"(M485*M483)+(M486*12*$A$11)","v":14077760.312375113},{"$f":"(N485*N483)+(N486*12*$A$11)","v":14019879.664603004},{"$f":"(O485*O483)+(O486*12*$A$11)","v":13962288.420069756},{"$f":"(P485*P483)+(P486*12*$A$11)","v":13904985.131759172},{"$f":"(Q485*Q483)+(Q486*12*$A$11)","v":13847968.359890142},{"$f":"(R485*R483)+(R486*12*$A$11)","v":13791236.671880458},{"$f":"(S485*S483)+(S486*12*$A$11)","v":13734788.642310822},{"$f":"(T485*T483)+(T486*12*$A$11)","v":13678622.852889035},{"$f":"(U485*U483)+(U486*12*$A$11)","v":13622737.892414356},{"$f":"(V485*V483)+(V486*12*$A$11)","v":13567132.35674205},{"$f":"(W485*W483)+(W486*12*$A$11)","v":13511804.848748107},null,null,null,null,null,null,"Revenue",null,{"$f":"(AF485*AF483)+(AF486*12*('Resource Options'!$J$21))","v":98374318.962411463},{"$f":"(AG485*AG483)+(AG486*12*('Resource Options'!$J$21))","v":98374318.962411463},{"$f":"(AH485*AH483)+(AH486*12*('Resource Options'!$J$21))","v":98374318.962411463},{"$f":"(AI485*AI483)+(AI486*12*('Resource Options'!$J$21))","v":98374318.962411463},{"$f":"(AJ485*AJ483)+(AJ486*12*('Resource Options'!$J$21))","v":98374318.962411463},{"$f":"(AK485*AK483)+(AK486*12*('Resource Options'!$J$21))","v":98374318.962411463},{"$f":"(AL485*AL483)+(AL486*12*('Resource Options'!$J$21))","v":98374318.962411463},{"$f":"(AM485*AM483)+(AM486*12*('Resource Options'!$J$21))","v":98374318.962411463},{"$f":"(AN485*AN483)+(AN486*12*('Resource Options'!$J$21))","v":98374318.962411463},{"$f":"(AO485*AO483)+(AO486*12*('Resource Options'!$J$21))","v":98374318.962411463},{"$f":"(AP485*AP483)+(AP486*12*('Resource Options'!$J$21))","v":98374318.962411463},{"$f":"(AQ485*AQ483)+(AQ486*12*('Resource Options'!$J$21))","v":98374318.962411463},{"$f":"(AR485*AR483)+(AR486*12*('Resource Options'!$J$21))","v":98374318.962411463},{"$f":"(AS485*AS483)+(AS486*12*('Resource Options'!$J$21))","v":98374318.962411463},{"$f":"(AT485*AT483)+(AT486*12*('Resource Options'!$J$21))","v":98374318.962411463},{"$f":"(AU485*AU483)+(AU486*12*('Resource Options'!$J$21))","v":98374318.962411463},{"$f":"(AV485*AV483)+(AV486*12*('Resource Options'!$J$21))","v":98374318.962411463},{"$f":"(AW485*AW483)+(AW486*12*('Resource Options'!$J$21))","v":98374318.962411463},{"$f":"(AX485*AX483)+(AX486*12*('Resource Options'!$J$21))","v":98374318.962411463},{"$f":"(AY485*AY483)+(AY486*12*('Resource Options'!$J$21))","v":98374318.962411463},null,null,null,null,"Revenue",null,{"$f":"(BF485*BF483)+(BF486*12*('Resource Options'!$J$30))","v":14971019.24364515},{"$f":"(BG485*BG483)+(BG486*12*('Resource Options'!$J$30))","v":14821309.051208699},{"$f":"(BH485*BH483)+(BH486*12*('Resource Options'!$J$30))","v":14673095.960696613},{"$f":"(BI485*BI483)+(BI486*12*('Resource Options'!$J$30))","v":14526365.001089647},{"$f":"(BJ485*BJ483)+(BJ486*12*('Resource Options'!$J$30))","v":14381101.351078751},{"$f":"(BK485*BK483)+(BK486*12*('Resource Options'!$J$30))","v":14237290.337567965},{"$f":"(BL485*BL483)+(BL486*12*('Resource Options'!$J$30))","v":14094917.434192283},{"$f":"(BM485*BM483)+(BM486*12*('Resource Options'!$J$30))","v":13953968.25985036},{"$f":"(BN485*BN483)+(BN486*12*('Resource Options'!$J$30))","v":13814428.577251857},{"$f":"(BO485*BO483)+(BO486*12*('Resource Options'!$J$30))","v":13676284.291479338},{"$f":"(BP485*BP483)+(BP486*12*('Resource Options'!$J$30))","v":13539521.448564544},{"$f":"(BQ485*BQ483)+(BQ486*12*('Resource Options'!$J$30))","v":13404126.234078897},{"$f":"(BR485*BR483)+(BR486*12*('Resource Options'!$J$30))","v":13270084.971738109},{"$f":"(BS485*BS483)+(BS486*12*('Resource Options'!$J$30))","v":13137384.122020729},{"$f":"(BT485*BT483)+(BT486*12*('Resource Options'!$J$30))","v":13006010.280800521},{"$f":"(BU485*BU483)+(BU486*12*('Resource Options'!$J$30))","v":12875950.177992515},{"$f":"(BV485*BV483)+(BV486*12*('Resource Options'!$J$30))","v":12747190.67621259},{"$f":"(BW485*BW483)+(BW486*12*('Resource Options'!$J$30))","v":12619718.769450463},{"$f":"(BX485*BX483)+(BX486*12*('Resource Options'!$J$30))","v":12493521.581755957},{"$f":"(BY485*BY483)+(BY486*12*('Resource Options'!$J$30))","v":12368586.365938397},null,null,null,null,"Revenue",null,{"$f":"(CF485*CF483)+(CF486*12*('Resource Options'!$J$43*1000))","v":34453659.56275709},{"$f":"(CG485*CG483)+(CG486*12*('Resource Options'!$J$43*1000))","v":34453659.56275709},{"$f":"(CH485*CH483)+(CH486*12*('Resource Options'!$J$43*1000))","v":34453659.56275709},{"$f":"(CI485*CI483)+(CI486*12*('Resource Options'!$J$43*1000))","v":34453659.56275709},{"$f":"(CJ485*CJ483)+(CJ486*12*('Resource Options'!$J$43*1000))","v":34453659.56275709},{"$f":"(CK485*CK483)+(CK486*12*('Resource Options'!$J$43*1000))","v":34453659.56275709},{"$f":"(CL485*CL483)+(CL486*12*('Resource Options'!$J$43*1000))","v":34453659.56275709},{"$f":"(CM485*CM483)+(CM486*12*('Resource Options'!$J$43*1000))","v":34453659.56275709},{"$f":"(CN485*CN483)+(CN486*12*('Resource Options'!$J$43*1000))","v":34453659.56275709},{"$f":"(CO485*CO483)+(CO486*12*('Resource Options'!$J$43*1000))","v":34453659.56275709},{"$f":"(CP485*CP483)+(CP486*12*('Resource Options'!$J$43*1000))","v":34453659.56275709},{"$f":"(CQ485*CQ483)+(CQ486*12*('Resource Options'!$J$43*1000))","v":34453659.56275709},{"$f":"(CR485*CR483)+(CR486*12*('Resource Options'!$J$43*1000))","v":34453659.56275709},{"$f":"(CS485*CS483)+(CS486*12*('Resource Options'!$J$43*1000))","v":34453659.56275709},{"$f":"(CT485*CT483)+(CT486*12*('Resource Options'!$J$43*1000))","v":34453659.56275709},{"$f":"(CU485*CU483)+(CU486*12*('Resource Options'!$J$43*1000))","v":34453659.56275709},{"$f":"(CV485*CV483)+(CV486*12*('Resource Options'!$J$43*1000))","v":34453659.56275709},{"$f":"(CW485*CW483)+(CW486*12*('Resource Options'!$J$43*1000))","v":34453659.56275709},{"$f":"(CX485*CX483)+(CX486*12*('Resource Options'!$J$43*1000))","v":34453659.56275709},{"$f":"(CY485*CY483)+(CY486*12*('Resource Options'!$J$43*1000))","v":34453659.56275709}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":507296.71782501822},{"$f":"HLOOKUP(E482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":517442.65218151861},{"$f":"HLOOKUP(F482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":527791.50522514898},{"$f":"HLOOKUP(G482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":538347.33532965195},{"$f":"HLOOKUP(H482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":549114.2820362451},{"$f":"HLOOKUP(I482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":560096.56767697004},{"$f":"HLOOKUP(J482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":571298.4990305095},{"$f":"HLOOKUP(K482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":582724.46901111957},{"$f":"HLOOKUP(L482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":594378.95839134208},{"$f":"HLOOKUP(M482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":606266.53755916888},{"$f":"HLOOKUP(N482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":618391.86831035232},{"$f":"HLOOKUP(O482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":630759.70567655924},{"$f":"HLOOKUP(P482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":643374.89979009051},{"$f":"HLOOKUP(Q482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":656242.39778589236},{"$f":"HLOOKUP(R482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":669367.24574161018},{"$f":"HLOOKUP(S482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":682754.59065644233},{"$f":"HLOOKUP(T482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":696409.68246957113},{"$f":"HLOOKUP(U482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":710337.87611896265},{"$f":"HLOOKUP(V482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":724544.63364134182},{"$f":"HLOOKUP(W482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":739035.5263141687},null,null,null,null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AF482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AF483","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AG482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AG483","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AH482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AH483","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AI482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AI483","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AJ482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AJ483","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AK482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AK483","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AL482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AL483","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AM482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AM483","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AN482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AN483","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AO482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AO483","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AP482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AP483","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AQ482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AQ483","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AR482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AR483","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AS482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AS483","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AT482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AT483","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AU482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AU483","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AV482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AV483","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AW482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AW483","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AX482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AX483","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AY482,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AY483","v":9179907}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":520676.2032978232},{"$f":"D490*(1+'Fixed O&M'!$A$27)","v":531089.72736377968},{"$f":"E490*(1+'Fixed O&M'!$A$27)","v":541711.52191105532},{"$f":"F490*(1+'Fixed O&M'!$A$27)","v":552545.75234927644},{"$f":"G490*(1+'Fixed O&M'!$A$27)","v":563596.66739626194},{"$f":"H490*(1+'Fixed O&M'!$A$27)","v":574868.60074418713},{"$f":"I490*(1+'Fixed O&M'!$A$27)","v":586365.97275907092},{"$f":"J490*(1+'Fixed O&M'!$A$27)","v":598093.2922142524},{"$f":"K490*(1+'Fixed O&M'!$A$27)","v":610055.15805853752},{"$f":"L490*(1+'Fixed O&M'!$A$27)","v":622256.26121970825},{"$f":"HLOOKUP(N482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":476243.31615699094},{"$f":"N490*(1+'Fixed O&M'!$A$27)","v":485768.18248013075},{"$f":"O490*(1+'Fixed O&M'!$A$27)","v":495483.54612973338},{"$f":"P490*(1+'Fixed O&M'!$A$27)","v":505393.21705232805},{"$f":"Q490*(1+'Fixed O&M'!$A$27)","v":515501.0813933746},{"$f":"R490*(1+'Fixed O&M'!$A$27)","v":525811.10302124207},{"$f":"S490*(1+'Fixed O&M'!$A$27)","v":536327.32508166693},{"$f":"T490*(1+'Fixed O&M'!$A$27)","v":547053.87158330029},{"$f":"U490*(1+'Fixed O&M'!$A$27)","v":557994.94901496626},{"$f":"V490*(1+'Fixed O&M'!$A$27)","v":569154.84799526562},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17121264.226594366},{"$f":"HLOOKUP(AG482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17463689.511126254},{"$f":"HLOOKUP(AH482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17812963.301348776},{"$f":"HLOOKUP(AI482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18169222.567375753},{"$f":"HLOOKUP(AJ482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18532607.018723272},{"$f":"HLOOKUP(AK482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18903259.159097739},{"$f":"HLOOKUP(AL482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19281324.342279695},{"$f":"HLOOKUP(AM482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19666950.829125285},{"$f":"HLOOKUP(AN482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20060289.845707793},{"$f":"HLOOKUP(AO482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20461495.642621949},{"$f":"HLOOKUP(AP482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20870725.555474389},{"$f":"HLOOKUP(AQ482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21288140.066583876},{"$f":"HLOOKUP(AR482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21713902.867915552},{"$f":"HLOOKUP(AS482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22148180.925273865},{"$f":"HLOOKUP(AT482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22591144.543779343},{"$f":"HLOOKUP(AU482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23042967.434654929},{"$f":"HLOOKUP(AV482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23503826.783348028},{"$f":"HLOOKUP(AW482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23973903.319014989},{"$f":"HLOOKUP(AX482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24453381.385395288},{"$f":"HLOOKUP(AY482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24942449.013103191},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3804725.3836876368},{"$f":"HLOOKUP(BG482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3880819.8913613893},{"$f":"HLOOKUP(BH482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3958436.2891886169},{"$f":"HLOOKUP(BI482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4037605.0149723897},{"$f":"HLOOKUP(BJ482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4118357.1152718379},{"$f":"HLOOKUP(BK482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4200724.2575772749},{"$f":"HLOOKUP(BL482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4284738.742728821},{"$f":"HLOOKUP(BM482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4370433.5175833963},{"$f":"HLOOKUP(BN482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4457842.1879350655},{"$f":"HLOOKUP(BO482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4546999.0316937668},{"$f":"HLOOKUP(BP482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4637939.0123276412},{"$f":"HLOOKUP(BQ482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4730697.7925741952},{"$f":"HLOOKUP(BR482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4825311.7484256784},{"$f":"HLOOKUP(BS482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4921817.9833941925},{"$f":"HLOOKUP(BT482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5020254.3430620767},{"$f":"HLOOKUP(BU482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5120659.4299233174},{"$f":"HLOOKUP(BV482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5223072.6185217835},{"$f":"HLOOKUP(BW482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5327534.0708922194},{"$f":"HLOOKUP(BX482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5434084.7523100637},{"$f":"HLOOKUP(BY482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5542766.447356265}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D483","v":0},{"$f":"HLOOKUP(E482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E483","v":0},{"$f":"HLOOKUP(F482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F483","v":0},{"$f":"HLOOKUP(G482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G483","v":0},{"$f":"HLOOKUP(H482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H483","v":0},{"$f":"HLOOKUP(I482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I483","v":0},{"$f":"HLOOKUP(J482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J483","v":0},{"$f":"HLOOKUP(K482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K483","v":0},{"$f":"HLOOKUP(L482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L483","v":0},{"$f":"HLOOKUP(M482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M483","v":0},{"$f":"HLOOKUP(N482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N483","v":0},{"$f":"HLOOKUP(O482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O483","v":0},{"$f":"HLOOKUP(P482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P483","v":0},{"$f":"HLOOKUP(Q482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q483","v":0},{"$f":"HLOOKUP(R482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R483","v":0},{"$f":"HLOOKUP(S482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S483","v":0},{"$f":"HLOOKUP(T482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T483","v":0},{"$f":"HLOOKUP(U482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U483","v":0},{"$f":"HLOOKUP(V482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V483","v":0},{"$f":"HLOOKUP(W482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W483","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF483","v":759613.42285323667},{"$f":"HLOOKUP(AG482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG483","v":774805.69131030142},{"$f":"HLOOKUP(AH482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH483","v":790301.80513650749},{"$f":"HLOOKUP(AI482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI483","v":806107.84123923758},{"$f":"HLOOKUP(AJ482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ483","v":822229.99806402239},{"$f":"HLOOKUP(AK482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK483","v":838674.59802530298},{"$f":"HLOOKUP(AL482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL483","v":855448.08998580906},{"$f":"HLOOKUP(AM482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM483","v":872557.05178552517},{"$f":"HLOOKUP(AN482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN483","v":890008.19282123575},{"$f":"HLOOKUP(AO482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO483","v":907808.3566776606},{"$f":"HLOOKUP(AP482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP483","v":925964.52381121379},{"$f":"HLOOKUP(AQ482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ483","v":944483.81428743782},{"$f":"HLOOKUP(AR482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR483","v":963373.49057318678},{"$f":"HLOOKUP(AS482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS483","v":982640.96038465051},{"$f":"HLOOKUP(AT482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT483","v":1002293.7795923437},{"$f":"HLOOKUP(AU482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU483","v":1022339.6551841905},{"$f":"HLOOKUP(AV482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV483","v":1042786.4482878742},{"$f":"HLOOKUP(AW482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW483","v":1063642.1772536316},{"$f":"HLOOKUP(AX482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX483","v":1084915.0207987041},{"$f":"HLOOKUP(AY482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY483","v":1106613.3212146785},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF483","v":0},{"$f":"HLOOKUP(BG482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG483","v":0},{"$f":"HLOOKUP(BH482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH483","v":0},{"$f":"HLOOKUP(BI482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI483","v":0},{"$f":"HLOOKUP(BJ482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ483","v":0},{"$f":"HLOOKUP(BK482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK483","v":0},{"$f":"HLOOKUP(BL482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL483","v":0},{"$f":"HLOOKUP(BM482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM483","v":0},{"$f":"HLOOKUP(BN482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN483","v":0},{"$f":"HLOOKUP(BO482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO483","v":0},{"$f":"HLOOKUP(BP482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP483","v":0},{"$f":"HLOOKUP(BQ482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ483","v":0},{"$f":"HLOOKUP(BR482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR483","v":0},{"$f":"HLOOKUP(BS482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS483","v":0},{"$f":"HLOOKUP(BT482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT483","v":0},{"$f":"HLOOKUP(BU482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU483","v":0},{"$f":"HLOOKUP(BV482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV483","v":0},{"$f":"HLOOKUP(BW482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW483","v":0},{"$f":"HLOOKUP(BX482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX483","v":0},{"$f":"HLOOKUP(BY482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY483","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CF482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF483","v":370326.6040122633},{"$f":"HLOOKUP(CG482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG483","v":377733.13609250856},{"$f":"HLOOKUP(CH482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH483","v":385287.79881435871},{"$f":"HLOOKUP(CI482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI483","v":392993.55479064595},{"$f":"HLOOKUP(CJ482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ483","v":400853.42588645889},{"$f":"HLOOKUP(CK482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK483","v":408870.49440418812},{"$f":"HLOOKUP(CL482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL483","v":417047.90429227188},{"$f":"HLOOKUP(CM482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM483","v":425388.86237811734},{"$f":"HLOOKUP(CN482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN483","v":433896.6396256797},{"$f":"HLOOKUP(CO482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO483","v":442574.57241819333},{"$f":"HLOOKUP(CP482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP483","v":451426.06386655715},{"$f":"HLOOKUP(CQ482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ483","v":460454.58514388825},{"$f":"HLOOKUP(CR482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR483","v":469663.67684676603},{"$f":"HLOOKUP(CS482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS483","v":479056.95038370142},{"$f":"HLOOKUP(CT482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT483","v":488638.08939137543},{"$f":"HLOOKUP(CU482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU483","v":498410.8511792029},{"$f":"HLOOKUP(CV482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV483","v":508379.06820278702},{"$f":"HLOOKUP(CW482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW483","v":518546.64956684271},{"$f":"HLOOKUP(CX482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX483","v":528917.58255817962},{"$f":"HLOOKUP(CY482,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY483","v":539495.93420934316}]
[null,"B&O Tax",null,{"$f":"(D485*D483)*0.00275","v":33303.38251972459},{"$f":"(E485*E483)*0.00275","v":33136.865607125968},32971.181279090335,32806.32537269489,32642.293745831415,32479.082277102258,32316.686865716743,32155.103431388165,31994.327914231217,31834.356274660066,31675.184493286764,31516.808570820333,31359.224527966227,31202.428405326395,31046.416263299761,30891.184181983263,30736.728261073349,30583.044619767981,30430.129396669141,30277.978749685793,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CF482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":951181.3459219092},{"$f":"HLOOKUP(CG482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":970204.97284034733},{"$f":"HLOOKUP(CH482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":989609.07229715423},{"$f":"HLOOKUP(CI482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1009401.2537430974},{"$f":"HLOOKUP(CJ482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1029589.2788179595},{"$f":"HLOOKUP(CK482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1050181.0643943187},{"$f":"HLOOKUP(CL482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1071184.6856822053},{"$f":"HLOOKUP(CM482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1092608.3793958491},{"$f":"HLOOKUP(CN482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1114460.5469837664},{"$f":"HLOOKUP(CO482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1136749.7579234417},{"$f":"HLOOKUP(CP482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1159484.7530819103},{"$f":"HLOOKUP(CQ482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1182674.4481435488},{"$f":"HLOOKUP(CR482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1206327.9371064196},{"$f":"HLOOKUP(CS482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1230454.4958485481},{"$f":"HLOOKUP(CT482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1255063.5857655192},{"$f":"HLOOKUP(CU482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1280164.8574808293},{"$f":"HLOOKUP(CV482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1305768.1546304459},{"$f":"HLOOKUP(CW482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1331883.5177230549},{"$f":"HLOOKUP(CX482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1358521.1880775159},{"$f":"HLOOKUP(CY482,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1385691.6118390663}]
[null,"Property Tax",null,{"$f":"C518*$B$8","v":1547640.0170393491},1451270.2186163492,1360901.2588546912,1276159.4722987164,1196694.4612192684,1122177.6467586034,1052300.9102938774,986775.31940139143,925329.93315361161,867710.68180899206,813679.3162622517,983379.88567750051,906401.76032340503,835449.41592063371,770051.15955764428,709772.22203528893,654211.86751060269,603000.72939517081,555798.35479706433,512290.94118173281,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE518*$B$8","v":6107551.905515952},5909250.5575708328,5717387.7017098069,5531754.2915459145,5352148.068056589,5178373.3392100018,5010240.7667465573,4847567.1598832021,4690175.2757158047,4537893.6261020964,4390556.2908147927,4248002.736761298,4110077.6430730177,3976630.7318737213,3847516.6045425469,3722594.583293255,3601728.5578971286,3484786.8373825001,3371642.0065493383,3262170.7871425441,null,null,null,null,"Property Tax",null,{"$f":"BE518*$B$8","v":922707.21966627007},892748.55730054143,863762.59941963118,835717.76403889549,808583.49458456261,782330.22660046536,756929.35553574737,732353.20557844476,708574.99950098596,685568.82948475447,663309.62889192719,641773.14495382889,620935.91234604933,600775.22762152832,581269.12447375327,562396.34980311582,544136.34056035336,526469.20134184067,509375.68271232391,492837.1602314763,null,null,null,null,"Property Tax",null,{"$f":"CE518*$B$8","v":3968687.2282042652},{"$f":"CF518*$B$8","v":3873313.480844765},{"$f":"CG518*$B$8","v":3780231.713468154},{"$f":"CH518*$B$8","v":3689386.8462187345},{"$f":"CI518*$B$8","v":3600725.1228956943},{"$f":"CJ518*$B$8","v":3514194.0791436154},{"$f":"CK518*$B$8","v":3429742.5114074131},{"$f":"CL518*$B$8","v":3347320.4466333347},{"$f":"CM518*$B$8","v":3266879.1126980954},{"$f":"CN518*$B$8","v":3188370.9095486435},{"$f":"CO518*$B$8","v":3111749.3810354816},{"$f":"CP518*$B$8","v":3036969.1874228837},{"$f":"CQ518*$B$8","v":2963986.0785597255},{"$f":"CR518*$B$8","v":2892756.8676950689},{"$f":"CS518*$B$8","v":2823239.4059229945},{"$f":"CT518*$B$8","v":2755392.5572415679},{"$f":"CU518*$B$8","v":2689176.1742111742},{"$f":"CV518*$B$8","v":2624551.0741978246},{"$f":"CW518*$B$8","v":2561479.0161873703},{"$f":"CX518*$B$8","v":2499922.6781569091}]
[null,"Total Operating Costs",null,{"$f":"SUM(D489:D493)","v":2608916.3206819152},{"$f":"SUM(E489:E493)","v":2532939.4637687737},{"$f":"SUM(F489:F493)","v":2463375.4672699859},{"$f":"SUM(G489:G493)","v":2399858.88535034},{"$f":"SUM(H489:H493)","v":2342047.7043976067},{"$f":"SUM(I489:I493)","v":2289621.897456863},{"$f":"SUM(J489:J493)","v":2242282.0689491741},{"$f":"SUM(K489:K493)","v":2199748.1840581517},{"$f":"SUM(L489:L493)","v":2161758.3775177225},{"$f":"SUM(M489:M493)","v":2128067.8368625292},{"$f":"SUM(N489:N493)","v":1939989.6852228816},{"$f":"SUM(O489:O493)","v":2131424.5824050107},{"$f":"SUM(P489:P493)","v":2076619.4307711951},{"$f":"SUM(Q489:Q493)","v":2028287.4591641803},{"$f":"SUM(R489:R493)","v":1985965.9029559288},{"$f":"SUM(S489:S493)","v":1949229.0998949567},{"$f":"SUM(T489:T493)","v":1917685.6033229139},{"$f":"SUM(U489:U493)","v":1890975.5217172015},{"$f":"SUM(V489:V493)","v":1868768.0668500415},{"$f":"SUM(W489:W493)","v":1850759.2942408528},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF489:AF493)","v":30664725.554963551},{"$f":"SUM(AG489:AG493)","v":30824041.760007389},{"$f":"SUM(AH489:AH493)","v":30996948.808195092},{"$f":"SUM(AI489:AI493)","v":31183380.700160906},{"$f":"SUM(AJ489:AJ493)","v":31383281.084843881},{"$f":"SUM(AK489:AK493)","v":32431140.096333042},{"$f":"SUM(AL489:AL493)","v":32657846.199012063},{"$f":"SUM(AM489:AM493)","v":32897908.040794011},{"$f":"SUM(AN489:AN493)","v":33151306.314244833},{"$f":"SUM(AO489:AO493)","v":33418030.625401706},{"$f":"SUM(AP489:AP493)","v":33698079.370100394},{"$f":"SUM(AQ489:AQ493)","v":34825996.617632613},{"$f":"SUM(AR489:AR493)","v":35132724.001561753},{"$f":"SUM(AS489:AS493)","v":35452822.617532238},{"$f":"SUM(AT489:AT493)","v":35786324.927914232},{"$f":"SUM(AU489:AU493)","v":36133271.673132375},{"$f":"SUM(AV489:AV493)","v":37328248.789533027},{"$f":"SUM(AW489:AW493)","v":37702239.333651125},{"$f":"SUM(AX489:AX493)","v":38089845.41274333},{"$f":"SUM(AY489:AY493)","v":38491140.121460408},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF489:BF493)","v":4727432.6033539064},{"$f":"SUM(BG489:BG493)","v":4773568.4486619309},{"$f":"SUM(BH489:BH493)","v":4822198.888608248},{"$f":"SUM(BI489:BI493)","v":4873322.7790112849},{"$f":"SUM(BJ489:BJ493)","v":4926940.6098564006},{"$f":"SUM(BK489:BK493)","v":4983054.4841777403},{"$f":"SUM(BL489:BL493)","v":5041668.0982645685},{"$f":"SUM(BM489:BM493)","v":5102786.7231618408},{"$f":"SUM(BN489:BN493)","v":5166417.1874360517},{"$f":"SUM(BO489:BO493)","v":5232567.8611785211},{"$f":"SUM(BP489:BP493)","v":5301248.6412195684},{"$f":"SUM(BQ489:BQ493)","v":5372470.9375280244},{"$f":"SUM(BR489:BR493)","v":5446247.6607717276},{"$f":"SUM(BS489:BS493)","v":5522593.2110157209},{"$f":"SUM(BT489:BT493)","v":5601523.4675358301},{"$f":"SUM(BU489:BU493)","v":5683055.7797264336},{"$f":"SUM(BV489:BV493)","v":5767208.9590821369},{"$f":"SUM(BW489:BW493)","v":5854003.2722340599},{"$f":"SUM(BX489:BX493)","v":5943460.4350223877},{"$f":"SUM(BY489:BY493)","v":6035603.6075877417},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CF490:CF493)","v":5290195.1781384377},5221251.5897776205,5155128.5845796671,5091781.654752478,5031167.8276001122,4973245.6379421223,4917975.1013818905,4865317.688407301,4815236.2993075419,4767695.2398902783,4722660.1979839485,4680098.2207103204,4639977.6925129108,4602268.3139273189,4566941.0810798891,4533968.2659016,4503323.3970444072,4474981.2414877219,4448917.786823066,4425110.2242053188]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N482,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)","v":21387698.984807931},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D487-D494","v":12003035.353534846},12018460.605866667,12027775.755807046,12031344.735401072,12029508.052039817,12022584.23398814,12010871.185628368,11994647.45803627,11974173.440155992,11949692.475512585,12079889.979380123,11830863.837664746,11828365.700987978,11819680.900725963,11805270.768924529,11785559.542415865,11760937.249566121,11731762.370697154,11698364.289892009,11661045.554507254,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF487-AF494","v":67709593.407447904},67550277.202404082,67377370.154216379,67190938.262250558,66991037.877567582,65943178.866078421,65716472.7633994,65476410.921617448,65223012.648166627,64956288.337009758,64676239.592311069,63548322.344778851,63241594.96084971,62921496.344879225,62587994.034497231,62241047.289279088,61046070.172878437,60672079.628760338,60284473.549668133,59883178.840951055,null,null,null,null,"EBITDA",null,{"$f":"BF487-BF494","v":10243586.640291244},10047740.602546768,9850897.0720883645,9653042.2220783625,9454160.7412223499,9254235.8533902243,9053249.3359277137,8851181.5366885196,8648011.3898158055,8443716.4303008169,8238272.8073449759,8031655.2965508727,7823837.3109663818,7614790.911005008,7404486.8132646913,7192894.3982660817,6979981.7171304533,6765715.4972164035,6550061.146733569,6332982.7583506554,null,null,null,null,"EBITDA",null,{"$f":"CF487-CF494","v":29163464.384618651},{"$f":"CG487-CG494","v":29232407.972979471},29298530.978177421,29361877.908004612,29422491.735156976,29480413.924814969,29535684.461375199,29588341.874349788,29638423.26344955,29685964.322866812,29730999.364773139,29773561.342046767,29813681.870244179,29851391.248829771,29886718.481677201,29919691.296855491,29950336.165712684,29978678.321269367,30004741.775934026,30028549.338551771]
[null,"Before Tax Earnings",null,{"$f":"D497-D519-D507","v":-22273716.115638129},{"$f":"E497-E519-E507","v":-39754057.53758195},{"$f":"F497-F519-F507","v":-20770743.784471523},{"$f":"G497-G519-G507","v":-9313162.4447882567},{"$f":"H497-H519-H507","v":-9144446.7925908528},{"$f":"I497-I519-I507","v":-503604.4850666225},{"$f":"J497-J519-J507","v":8141402.5897663422},{"$f":"K497-K519-K507","v":8322614.5096253362},{"$f":"L497-L519-L507","v":8509447.9215687048},{"$f":"M497-M519-M507","v":8702639.7582401261},{"$f":"N497-N519-N507","v":5096969.8196642362},{"$f":"O497-O519-O507","v":2977794.9834728972},{"$f":"P497-P519-P507","v":4799658.8601936735},{"$f":"Q497-Q519-Q507","v":6204189.2063944163},{"$f":"R497-R519-R507","v":7314790.7771127885},{"$f":"S497-S519-S507","v":7674623.9418043941},{"$f":"T497-T519-T507","v":8048523.259714935},{"$f":"U497-U519-U507","v":9392542.9548260905},{"$f":"V497-V519-V507","v":10752620.201596439},{"$f":"W497-W519-W507","v":11176640.045868058},null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF497-AF519-AF507","v":43583287.627002493},{"$f":"AG497-AG519-AG507","v":38609332.715921879},{"$f":"AH497-AH519-AH507","v":39855529.655678824},{"$f":"AI497-AI519-AI507","v":41053840.047895342},{"$f":"AJ497-AJ519-AJ507","v":42211965.380547389},{"$f":"AK497-AK519-AK507","v":42501585.745286204},{"$f":"AL497-AL519-AL507","v":43594963.98871877},{"$f":"AM497-AM519-AM507","v":44665465.877522454},{"$f":"AN497-AN519-AN507","v":45287730.121676885},{"$f":"AO497-AO519-AO507","v":45839700.088896267},{"$f":"AP497-AP519-AP507","v":46419280.336492643},{"$f":"AQ497-AQ519-AQ507","v":46193973.530870236},{"$f":"AR497-AR519-AR507","v":46834987.110946402},{"$f":"AS497-AS519-AS507","v":47510016.507181488},{"$f":"AT497-AT519-AT507","v":48221398.609615341},{"$f":"AU497-AU519-AU507","v":48971580.497853845},{"$f":"AV497-AV519-AV507","v":48928588.446582668},{"$f":"AW497-AW519-AW507","v":49764182.22085052},{"$f":"AX497-AX519-AX507","v":50646639.67606356},{"$f":"AY497-AY519-AY507","v":51578911.678366989},null,null,null,null,"Before Tax Earnings",null,{"$f":"BF497-BF519-BF507","v":-11447269.92801002},{"$f":"BG497-BG519-BG507","v":-22617716.051586863},{"$f":"BH497-BH519-BH507","v":-10901126.29264598},{"$f":"BI497-BI519-BI507","v":-3904669.7740644538},{"$f":"BJ497-BJ519-BJ507","v":-3990235.3372881627},{"$f":"BK497-BK519-BK507","v":1243615.0736713456},{"$f":"BL497-BL519-BL507","v":6482352.9406761639},{"$f":"BM497-BM519-BM507","v":6411462.4805860659},{"$f":"BN497-BN519-BN507","v":6346028.5398199018},{"$f":"BO497-BO519-BO507","v":6286356.5967167914},{"$f":"BP497-BP519-BP507","v":6232767.1409934219},{"$f":"BQ497-BQ519-BQ507","v":6185596.5057934141},{"$f":"BR497-BR519-BR507","v":6145197.739582723},{"$f":"BS497-BS519-BS507","v":6111941.5199638391},{"$f":"BT497-BT519-BT507","v":6086217.111583137},{"$f":"BU497-BU519-BU507","v":6068433.3704121225},{"$f":"BV497-BV519-BV507","v":6059019.7967954688},{"$f":"BW497-BW519-BW507","v":6058427.6397763435},{"$f":"BX497-BX519-BX507","v":6067131.0553331785},{"$f":"BY497-BY519-BY507","v":6085628.3212919189},null,null,null,null,"Before Tax Earnings",null,{"$f":"CF497-CF519-CF507","v":-658824.42377921939},{"$f":"CG497-CG519-CG507","v":-14132392.729248784},-11683102.627741607,-9387499.4126690216,-7229075.0941576604,-5195262.3636645935,-3281401.7788032591,-1470896.7518488802,-858350.38331018761,-478582.63403814659,{"$f":"CP497-CP519-CP507","v":-84709.567784300074},{"$f":"CQ497-CQ519-CQ507","v":324132.33505422249},{"$f":"CR497-CR519-CR507","v":748846.78509477526},1190379.7816156633,1649721.8132951558,2127910.1672471091,2626031.3518166523,3145223.6388712991,3686679.7316088211,4251649.5642030742]
[null,"ITC",null,{"$f":"-C503*0.1","v":15476400.170393491},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D498*$B$6-D499","v":-20153880.554677498},{"$f":"E498*$B$6-E499","v":-8348352.0828922093},{"$f":"F498*$B$6-F499","v":-4361856.1947390195},-1955764.1134055338,-1920333.8264440789,-105756.94186399072,1709694.5438509318,1747749.0470213206,1786984.0635294279,1827554.3492304264,{"$f":"N498*$B$6-N499","v":1070363.6621294895},{"$f":"O498*$B$6-O499","v":625336.94652930833},1007928.3606406715,1302879.7333428273,1536106.0631936856,1611671.0277789228,1690189.8845401362,1972434.0205134789,2258050.242335252,2347094.4096322921,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF498*$B$6-AF499","v":9152490.401670523},{"$f":"AG498*$B$6-AG499","v":8107959.8703435939},{"$f":"AH498*$B$6-AH499","v":8369661.2276925528},8621306.4100580215,8864512.7299149521,8925333.0065101031,9154942.4376309421,9379747.8342797142,9510423.325552145,9626337.0186682157,{"$f":"AP498*$B$6-AP499","v":9748048.8706634548},{"$f":"AQ498*$B$6-AQ499","v":9700734.4414827488},9835347.2932987437,9977103.4665081128,10126493.708019221,10284031.904549306,10275003.57378236,10450478.266378609,10635794.331973348,10831571.452457067,null,null,null,null,"Federal Tax",null,{"$f":"BF498*$B$6-BF499","v":-2403926.6848821044},{"$f":"BG498*$B$6-BG499","v":-4749720.3708332414},{"$f":"BH498*$B$6-BH499","v":-2289236.5214556558},-819980.6525535353,-837949.42083051417,261159.16547098255,1361294.1175419944,1346407.1209230737,1332665.9933621793,1320134.8853105262,{"$f":"BP498*$B$6-BP499","v":1308881.0996086185},{"$f":"BQ498*$B$6-BQ499","v":1298975.2662166168},1290491.5253123718,1283507.7191924062,1278105.5934324588,1274371.0077865457,1272394.1573270485,1272269.804353032,1274097.5216199674,1277981.9474713029,null,null,null,null,"Federal Tax",null,{"$f":"CF498*$B$6-CF499","v":-138353.12899363606},{"$f":"CG498*$B$6-CG499","v":-2967802.4731422449},{"$f":"CH498*$B$6-CH499","v":-2453451.5518257376},-1971374.8766604944,-1518105.7697731087,-1091005.0963695645,-689094.37354868441,-308888.31788826484,-180253.58049513938,-100502.35314801078,{"$f":"CP498*$B$6-CP499","v":-17789.009234703015},{"$f":"CQ498*$B$6-CQ499","v":68067.790361386724},157257.8248699028,249979.75413928929,346441.58079198271,446861.1351218929,551466.58388149692,660496.96416297276,774202.74363785237,892846.40848264552]
[]
[]
[{"$f":"IRR(C503:X503,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"SUM(C514:C515)","v":-154764001.70393491},{"$f":"D497-D500-D495","v":32156915.908212341},{"$f":"E497-E500-E495","v":20366812.688758876},16389631.950546065,13987108.848806605,13949841.878483895,12128341.175852131,10301176.641777435,10246898.41101495,10187189.376626564,10122138.126282159,{"$f":"N497-N500-N495","v":-10378172.667557297},{"$f":"O497-O500-O495","v":11205526.891135437},10820437.340347307,10516801.167383134,10269164.705730842,10173888.514636941,10070747.365025984,9759328.3501836751,9440314.0475567561,9313951.144874962,{"$f":"C514*-0.3","v":40115751.708312228},null,null,null,null,{"$f":"IRR(AE503:AZ503,0.1)","v":7.9982463100231938E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF482,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-610755190.55159521},{"$f":"AF497-AF500-AF495","v":58557103.005777381},{"$f":"AG497-AG500-AG495","v":59442317.332060486},59007708.926523827,58569631.852192536,58126525.147652626,57017845.85956832,56561530.325768456,56096663.087337732,55712589.322614484,55329951.318341538,{"$f":"AP497-AP500-AP495","v":54928190.721647613},{"$f":"AQ497-AQ500-AQ495","v":53847587.903296098},53406247.667550966,52944392.878371112,52461500.326478012,51957015.38472978,50771066.599096075,50221601.362381727,49648679.217694789,49051607.388493985,{"$f":"AE503*-0.5","v":305377595.27579761},null,null,{"$f":"IRR(BE503:BZ503,0.1)","v":8.8769134358675394E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF482,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$29)","v":-92270721.966627002},{"$f":"BF497-BF500","v":12647513.325173348},{"$f":"BG497-BG500","v":14797460.973380011},12140133.593544021,10473022.874631898,10292110.162052864,8993076.6879192423,7691955.2183857188,7504774.4157654457,{"$f":"BN497-BN500","v":7315345.3964536265},{"$f":"BO497-BO500","v":7123581.5449902909},6929391.7077363571,6732680.0303342557,6533345.7856540103,6331283.1918126019,6126381.2198322322,5918523.3904795358,5707587.5598034048,5493445.6928633712,5275963.6251136018,5055000.8108793525,{"$f":"BE503*-0.5","v":46135360.983313501},null,null,{"$f":"IRR(CE503:CZ503,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(CE514:CE515)","v":-396868722.82042652},{"$f":"CF497-CF500","v":29301817.513612289},{"$f":"CG497-CG500","v":32200210.446121715},31751982.53000316,31333252.784665108,30940597.504930083,30571419.021184534,30224778.834923882,29897230.192238051,29818676.843944687,29786466.676014822,29748788.374007843,29705493.551685382,29656424.045374274,29601411.494690482,29540276.900885217,29472830.161733598,29398869.581831187,29318181.357106395,29230539.032296173,29135702.930069126,{"$f":"CY517","v":238121233.69225591}]
[{"$f":"IRR(C504:X504,0.1)","v":0.12470754817699059},"ROE",{"$f":"-C525","v":-17193851.101501208},{"$f":"D503-D507-D510-D520-D499+D495","v":2687250.5249479916},{"$f":"E503-E507-E510-E520-E499+E495","v":2668497.2750958186},{"$f":"F503-F507-F510-F520-F499+F495","v":2643370.0843946906},{"$f":"G503-G507-G510-G520-G499+G495","v":2612079.1111622374},{"$f":"H503-H507-H510-H520-H499+H495","v":2574812.1408395278},{"$f":"I503-I507-I510-I520-I499+I495","v":2531735.5345880203},{"$f":"J503-J507-J510-J520-J499+J495","v":2482995.0968935806},{"$f":"K503-K507-K510-K520-K499+K495","v":2428716.8661310952},{"$f":"L503-L507-L510-L520-L499+L495","v":2369007.8317427095},{"$f":"M503-M507-M510-M520-M499+M495","v":2303956.5813983046},{"$f":"N503-N507-N510-N520-N499+N495","v":195366.83366397396},{"$f":"O503-O507-O510-O520-O499+O495","v":-66936.761377282208},{"$f":"P503-P507-P510-P520-P499+P495","v":-137761.87959234056},{"$f":"Q503-Q507-Q510-Q520-Q499+Q495","v":-216917.04155176599},{"$f":"R503-R507-R510-R520-R499+R495","v":-304209.92391495284},{"$f":"S503-S507-S510-S520-S499+S495","v":-399486.11500885402},{"$f":"T503-T507-T510-T520-T499+T495","v":-502627.26461981115},{"$f":"U503-U507-U510-U520-U499+U495","v":-613549.4340989358},{"$f":"V503-V507-V510-V520-V499+V495","v":-732201.63386627659},{"$f":"W503-W507-W510-W520-W499+W495","v":-858564.53654807061},{"$f":"X503","v":40115751.708312228},null,null,null,null,{"$f":"IRR(AE504:AZ504,0.1)","v":0.10564132965716611},"ROE",{"$f":"-AE525","v":-244302076.2206381},{"$f":"AF503-AF507-AF510-AF520-AF499+AF495","v":27933190.514356699},{"$f":"AG503-AG507-AG510-AG520-AG499+AG495","v":27690964.564626805},{"$f":"AH503-AH507-AH510-AH520-AH499+AH495","v":27432183.541425988},{"$f":"AI503-AI507-AI510-AI520-AI499+AI495","v":27156608.668883827},{"$f":"AJ503-AJ507-AJ510-AJ520-AJ499+AJ495","v":26863979.003200654},{"$f":"AK503-AK507-AK510-AK520-AK499+AK495","v":25894726.604251422},{"$f":"AL503-AL507-AL510-AL520-AL499+AL495","v":25567112.814268552},{"$f":"AM503-AM507-AM510-AM520-AM499+AM495","v":25221522.191951051},{"$f":"AN503-AN507-AN510-AN520-AN499+AN495","v":24857598.700249653},{"$f":"AO503-AO507-AO510-AO520-AO499+AO495","v":24474960.695976708},{"$f":"AP503-AP507-AP510-AP520-AP499+AP495","v":24073200.099282783},{"$f":"AQ503-AQ507-AQ510-AQ520-AQ499+AQ495","v":22992597.280931268},{"$f":"AR503-AR507-AR510-AR520-AR499+AR495","v":22551257.045186136},{"$f":"AS503-AS507-AS510-AS520-AS499+AS495","v":22089402.256006282},{"$f":"AT503-AT507-AT510-AT520-AT499+AT495","v":21606509.704113178},{"$f":"AU503-AU507-AU510-AU520-AU499+AU495","v":21102024.76236495},{"$f":"AV503-AV507-AV510-AV520-AV499+AV495","v":19916075.976731244},{"$f":"AW503-AW507-AW510-AW520-AW499+AW495","v":19366610.7400169},{"$f":"AX503-AX507-AX510-AX520-AX499+AX495","v":18793688.595329963},{"$f":"AY503-AY507-AY510-AY520-AY499+AY495","v":18196616.766129155},{"$f":"AZ503","v":305377595.27579761},null,null,{"$f":"IRR(BE504:BZ504,0.1)","v":0.26085379385741758},"ROE",{"$f":"-BE525","v":-11423690.029326582},{"$f":"BF503-BF507-BF510-BF520-BF499","v":3577699.8243415547},{"$f":"BG503-BG507-BG510-BG520-BG499","v":3402425.2789892163},{"$f":"BH503-BH507-BH510-BH520-BH499","v":3225334.9056161614},{"$f":"BI503-BI507-BI510-BI520-BI499","v":3046366.3905817987},{"$f":"BJ503-BJ507-BJ510-BJ520-BJ499","v":2865453.6780027645},{"$f":"BK503-BK507-BK510-BK520-BK499","v":2682526.8567774626},{"$f":"BL503-BL507-BL510-BL520-BL499","v":2497512.0401522587},{"$f":"BM503-BM507-BM510-BM520-BM499","v":2310331.2375319861},{"$f":"BN503-BN507-BN510-BN520-BN499","v":2120902.2182201664},{"$f":"BO503-BO507-BO510-BO520-BO499","v":1929138.3667568313},{"$f":"BP503-BP507-BP510-BP520-BP499","v":1734948.5295028975},{"$f":"BQ503-BQ507-BQ510-BQ520-BQ499","v":1538236.8521007961},{"$f":"BR503-BR507-BR510-BR520-BR499","v":1338902.6074205507},{"$f":"BS503-BS507-BS510-BS520-BS499","v":1136840.0135791423},{"$f":"BT503-BT507-BT510-BT520-BT499","v":931938.04159877263},{"$f":"BU503-BU507-BU510-BU520-BU499","v":724080.2122460762},{"$f":"BV503-BV507-BV510-BV520-BV499","v":513144.38156994432},{"$f":"BW503-BW507-BW510-BW520-BW499","v":299002.51462991163},{"$f":"BX503-BX507-BX510-BX520-BX499","v":81520.446880142204},{"$f":"BY503-BY507-BY510-BY520-BY499","v":-139442.36735410709},{"$f":"BZ503","v":46135360.983313501},null,null,{"$f":"IRR(CE504:CZ504,0.1)","v":0.15363984253674356},"ROE",{"$f":"-CE525","v":-52728394.244583093},{"$f":"CF503-CF507-CF510-CF520-CF499+CF495","v":6739482.6025653165},{"$f":"CG503-CG507-CG510-CG520-CG499+CG495","v":6746726.576200217},6749381.2160779499,6747363.6297013443,6740583.8091646228,6728944.3578079939,6712340.2014448084,6690658.2834366802,6663777.2428545356,6631567.0749246702,{"$f":"CP503-CP507-CP510-CP520-CP499+CP495","v":6593888.7729176935},{"$f":"CQ503-CQ507-CQ510-CQ520-CQ499+CQ495","v":6550593.9505952299},6501524.4442841224,6446511.8936003298,6385377.2997950651,6317930.5606434457,6243969.9807410333,6163281.7560162414,6075639.4312060196,5980803.3289789762,{"$f":"CZ503","v":238121233.69225591}]
[]
[]
[null,"Interest",null,{"$f":"C511*$B$7","v":4871591.145425342},4724261.6254524169,4569565.6294808453,4407134.8337106947,4236582.4981520362,4057502.5458154455,3869468.5958620254,3672032.9484109338,3464725.5185872875,3247052.7172724591,3927473.4827462267,3615221.3728123861,3287356.6573818536,2943098.7061797949,2581627.8574176328,2202083.4662173628,1803561.8554570791,1385114.1641587813,945744.08829556871,484405.50863919558,null,null,null,null,null,null,"Interest",null,{"$f":"AE511*$B$7","v":18322655.716547858},17768531.20347514,17186700.464748785,16575778.189086117,15934309.799640311,15260767.990722217,14553549.091358215,13810969.247026015,13031260.410477206,12212566.132100955,11352937.139805892,10450326.697896078,9502585.73389077,8507457.7216851991,7462573.3088693507,6365444.675412708,5213459.6102832332,4003875.2918972853,2733811.7575920396,1400245.0465715318,null,null,null,null,"Interest",null,{"$f":"BE511*$B$7","v":3236712.1749758651},3138825.6248129853,3036044.7471419615,2928124.8255873867,2814808.9079550831,2695827.1944411639,2570896.3952515493,2439719.0561024537,2301982.8499959032,2157359.8335840255,2005505.666351554,1846058.7907574587,1678639.5713836588,1502849.3910411689,1318269.7016815543,1124461.027853959,920961.92033498408,707287.85744006024,482930.09140039026,247354.43705873677,null,null,null,null,"Interest",null,{"$f":"CE511*$B$7","v":14939711.702631876},{"$f":"CF511*$B$7","v":14714847.601821665},{"$f":"CG511*$B$7","v":14478740.295970941},{"$f":"CH511*$B$7","v":14230827.624827683},{"$f":"CI511*$B$7","v":13970519.320127262},{"$f":"CJ511*$B$7","v":13697195.600191817},{"$f":"CK511*$B$7","v":13410205.694259603},{"$f":"CL511*$B$7","v":13108866.293030776},{"$f":"CM511*$B$7","v":12792459.92174051},{"$f":"CN511*$B$7","v":12460233.231885731},{"$f":"CO511*$B$7","v":12111395.207538212},{"$f":"CP511*$B$7","v":11745115.281973317},{"$f":"CQ511*$B$7","v":11360521.360130176},{"$f":"CR511*$B$7","v":10956697.74219488},{"$f":"CS511*$B$7","v":10532682.943362817},{"$f":"CT511*$B$7","v":10087467.404589154},{"$f":"CU511*$B$7","v":9619991.0888768043},{"$f":"CV511*$B$7","v":9129140.9573788401},{"$f":"CW511*$B$7","v":8613748.3193059769},{"$f":"CX511*$B$7","v":8072586.049329469}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C524)","v":7818181.5448838547},{"$f":"-PMT($B$7,20,$C524)","v":7818181.5448838547},7818181.5448838547,7818181.5448838547,7818181.5448838547,7818181.5448838547,7818181.5448838547,7818181.5448838547,7818181.5448838547,7818181.5448838547,{"$f":"-PMT($B$7,20,$C524)","v":7818181.5448838547},{"$f":"-PMT($B$7,20,$C524)","v":7818181.5448838547},7818181.5448838547,7818181.5448838547,7818181.5448838547,7818181.5448838547,7818181.5448838547,7818181.5448838547,7818181.5448838547,7818181.5448838547,null,null,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE524)","v":29405145.978002198},{"$f":"-PMT($B$7,20,$AE524)","v":29405145.978002198},29405145.978002198,29405145.978002198,29405145.978002198,29405145.978002198,29405145.978002198,29405145.978002198,29405145.978002198,29405145.978002198,29405145.978002198,29405145.978002198,29405145.978002198,29405145.978002198,29405145.978002198,29405145.978002198,29405145.978002198,29405145.978002198,29405145.978002198,29405145.978002198,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE524)","v":5194443.1782334596},{"$f":"-PMT($B$7,20,$BE524)","v":5194443.1782334596},5194443.1782334596,5194443.1782334596,5194443.1782334596,5194443.1782334596,5194443.1782334596,5194443.1782334596,5194443.1782334596,5194443.1782334596,5194443.1782334596,5194443.1782334596,5194443.1782334596,5194443.1782334596,5194443.1782334596,5194443.1782334596,5194443.1782334596,5194443.1782334596,5194443.1782334596,5194443.1782334596,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$CE524)","v":19436993.718836114},{"$f":"-PMT($B$7,30,$CE524)","v":19436993.718836114},19436993.718836114,19436993.718836114,19436993.718836114,19436993.718836114,19436993.718836114,19436993.718836114,19436993.718836114,19436993.718836114,19436993.718836114,19436993.718836114,19436993.718836114,19436993.718836114,19436993.718836114,19436993.718836114,19436993.718836114,19436993.718836114,19436993.718836114,19436993.718836114]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N495)*$A524","v":2354334.136539178},{"$f":"-PMT($B$7,10,$N495)*$A524","v":2354334.136539178},2354334.136539178,2354334.136539178,2354334.136539178,2354334.136539178,2354334.136539178,2354334.136539178,2354334.136539178,2354334.136539178]
[null,"Sinking Fund",null,{"$f":"D509+D508-D507","v":2946590.3994585127},{"$f":"E509+E508-E507","v":3093919.9194314377},{"$f":"F509+F508-F507","v":3248615.9154030094},{"$f":"G509+G508-G507","v":3411046.71117316},{"$f":"H509+H508-H507","v":3581599.0467318185},{"$f":"I509+I508-I507","v":3760678.9990684092},{"$f":"J509+J508-J507","v":3948712.9490218293},{"$f":"K509+K508-K507","v":4146148.5964729208},{"$f":"L509+L508-L507","v":4353456.0262965672},{"$f":"M509+M508-M507","v":4571128.8276113961},{"$f":"N509+N508-N507","v":6245042.1986768059},{"$f":"O509+O508-O507","v":6557294.3086106461},{"$f":"P509+P508-P507","v":6885159.0240411796},{"$f":"Q509+Q508-Q507","v":7229416.9752432378},{"$f":"R509+R508-R507","v":7590887.8240053998},{"$f":"S509+S508-S507","v":7970432.2152056694},{"$f":"T509+T508-T507","v":8368953.825965954},{"$f":"U509+U508-U507","v":8787401.5172642507},{"$f":"V509+V508-V507","v":9226771.593127463},{"$f":"W509+W508-W507","v":9688110.1727838367},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF508-AF507","v":11082490.26145434},{"$f":"AG508-AG507","v":11636614.774527058},12218445.513253413,12829367.788916081,13470836.178361887,14144377.987279981,14851596.886643983,15594176.730976183,16373885.567524992,17192579.845901243,18052208.838196307,18954819.28010612,19902560.244111426,20897688.256316997,21942572.669132847,23039701.302589491,24191686.367718965,25401270.686104912,26671334.220410157,28004900.931430668,null,null,null,null,"Sinking Fund",null,{"$f":"BF508-BF507","v":1957731.0032575945},{"$f":"BG508-BG507","v":2055617.5534204743},2158398.4310914981,2266318.3526460729,2379634.2702783765,2498615.9837922957,2623546.7829819103,2754724.1221310059,2892460.3282375564,3037083.3446494341,3188937.5118819056,3348384.3874760009,3515803.6068498008,3691593.7871922906,3876173.4765519053,4069982.1503795004,4273481.257898476,4487155.3207933996,4711513.0868330691,4947088.741174723,null,null,null,null,"Sinking Fund",null,{"$f":"CF509+CF508-CF507","v":4497282.0162042379},{"$f":"CG509+CG508-CG507","v":4722146.1170144491},4958253.4228651728,5206166.0940084308,5466474.398708852,5739798.1186442971,6026788.0245765112,6328127.4258053377,6644533.7970956042,6976760.4869503826,{"$f":"CP509+CP508-CP507","v":7325598.5112979021},{"$f":"CQ509+CQ508-CQ507","v":7691878.4368627965},8076472.3587059379,8480295.976641234,8904310.7754732966,9349526.31424696,9817002.6299593095,10307852.761457274,10823245.399530137,11364407.669506645]
[null,"Mortgage Balance",{"$f":"C524","v":97431822.90850684},{"$f":"C511-D510","v":94485232.509048328},{"$f":"D511-E510","v":91391312.589616895},{"$f":"E511-F510","v":88142696.674213886},{"$f":"F511-G510","v":84731649.963040724},{"$f":"G511-H510","v":81150050.91630891},{"$f":"H511-I510","v":77389371.9172405},{"$f":"I511-J510","v":73440658.968218669},{"$f":"J511-K510","v":69294510.37174575},{"$f":"K511-L510","v":64941054.345449179},{"$f":"(N495*$A$54)+L511-M510","v":78549469.654924527},{"$f":"M511-N510","v":72304427.456247717},{"$f":"N511-O510","v":65747133.147637069},{"$f":"O511-P510","v":58861974.123595893},{"$f":"P511-Q510","v":51632557.148352653},{"$f":"Q511-R510","v":44041669.32434725},{"$f":"R511-S510","v":36071237.109141581},{"$f":"S511-T510","v":27702283.283175625},{"$f":"T511-U510","v":18914881.765911374},{"$f":"U511-V510","v":9688110.1727839112},{"$f":"V511-W510","v":7.4505805969238281E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE524","v":366453114.33095711},{"$f":"AE511-AF510","v":355370624.06950277},{"$f":"AF511-AG510","v":343734009.2949757},{"$f":"AG511-AH510","v":331515563.78172231},{"$f":"AH511-AI510","v":318686195.9928062},{"$f":"AI511-AJ510","v":305215359.8144443},{"$f":"AJ511-AK510","v":291070981.82716429},{"$f":"AK511-AL510","v":276219384.94052029},{"$f":"AL511-AM510","v":260625208.20954409},{"$f":"AM511-AN510","v":244251322.64201909},{"$f":"(AP495*$A$54)+AN511-AO510","v":227058742.79611784},{"$f":"AO511-AP510","v":209006533.95792153},{"$f":"AP511-AQ510","v":190051714.67781541},{"$f":"AQ511-AR510","v":170149154.43370399},{"$f":"AR511-AS510","v":149251466.177387},{"$f":"AS511-AT510","v":127308893.50825416},{"$f":"AT511-AU510","v":104269192.20566466},{"$f":"AU511-AV510","v":80077505.8379457},{"$f":"AV511-AW510","v":54676235.151840791},{"$f":"AW511-AX510","v":28004900.931430634},{"$f":"AX511-AY510","v":-3.3527612686157227E-8},null,null,null,null,"Mortgage Balance",{"$f":"BE524","v":64734243.499517299},{"$f":"BE511-BF510","v":62776512.496259704},{"$f":"BF511-BG510","v":60720894.942839228},{"$f":"BG511-BH510","v":58562496.511747733},{"$f":"BH511-BI510","v":56296178.159101658},{"$f":"BI511-BJ510","v":53916543.888823278},{"$f":"BJ511-BK510","v":51417927.905030981},{"$f":"BK511-BL510","v":48794381.122049071},{"$f":"BL511-BM510","v":46039656.999918066},{"$f":"BM511-BN510","v":43147196.67168051},{"$f":"(BP495*$A$54)+BN511-BO510","v":40110113.327031076},{"$f":"BO511-BP510","v":36921175.815149173},{"$f":"BP511-BQ510","v":33572791.427673176},{"$f":"BQ511-BR510","v":30056987.820823375},{"$f":"BR511-BS510","v":26365394.033631086},{"$f":"BS511-BT510","v":22489220.557079181},{"$f":"BT511-BU510","v":18419238.40669968},{"$f":"BU511-BV510","v":14145757.148801204},{"$f":"BV511-BW510","v":9658601.8280078042},{"$f":"BW511-BX510","v":4947088.7411747351},{"$f":"BX511-BY510","v":1.2107193470001221E-8},null,null,null,null,"Mortgage Balance",{"$f":"CE524","v":298794234.05263752},{"$f":"CE511-CF510","v":294296952.03643328},{"$f":"CF511-CG510","v":289574805.91941881},{"$f":"CG511-CH510","v":284616552.49655366},{"$f":"CH511-CI510","v":279410386.40254521},{"$f":"CI511-CJ510","v":273943912.00383633},{"$f":"CJ511-CK510","v":268204113.88519204},{"$f":"CK511-CL510","v":262177325.86061552},{"$f":"CL511-CM510","v":255849198.43481019},{"$f":"CM511-CN510","v":249204664.63771459},{"$f":"CN511-CO510","v":242227904.15076423},{"$f":"CO511-CP510","v":234902305.63946632},{"$f":"CP511-CQ510","v":227210427.20260352},{"$f":"CQ511-CR510","v":219133954.84389758},{"$f":"CR511-CS510","v":210653658.86725634},{"$f":"CS511-CT510","v":201749348.09178305},{"$f":"CT511-CU510","v":192399821.77753609},{"$f":"CU511-CV510","v":182582819.14757678},{"$f":"CV511-CW510","v":172274966.38611951},{"$f":"CW511-CX510","v":161451720.98658937},{"$f":"CX511-CY510","v":150087313.31708273}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D482,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-133719172.36104077},{"$f":"-($C514)/20","v":6685958.6180520384},{"$f":"-($C514)/20","v":6685958.6180520384},6685958.6180520384,6685958.6180520384,6685958.6180520384,6685958.6180520384,6685958.6180520384,6685958.6180520384,6685958.6180520384,6685958.6180520384,6685958.6180520384,6685958.6180520384,6685958.6180520384,6685958.6180520384,6685958.6180520384,6685958.6180520384,6685958.6180520384,6685958.6180520384,6685958.6180520384,6685958.6180520384]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D482,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.9","v":-21044829.342894126},{"$f":"-($C515)/10","v":2104482.9342894126},{"$f":"-($C515)/10","v":2104482.9342894126},2104482.9342894126,2104482.9342894126,2104482.9342894126,2104482.9342894126,2104482.9342894126,2104482.9342894126,2104482.9342894126,2104482.9342894126,{"$f":"$N495/10","v":2138769.898480793},2138769.898480793,2138769.898480793,2138769.898480793,2138769.898480793,2138769.898480793,2138769.898480793,2138769.898480793,2138769.898480793,2138769.898480793,null,null,null,null,null,null,"Depr",null,{"$f":"-($AE503)/40","v":15268879.763789881},{"$f":"-($AE503)/40","v":15268879.763789881},15268879.763789881,15268879.763789881,15268879.763789881,15268879.763789881,15268879.763789881,15268879.763789881,15268879.763789881,15268879.763789881,15268879.763789881,15268879.763789881,15268879.763789881,15268879.763789881,15268879.763789881,15268879.763789881,15268879.763789881,15268879.763789881,15268879.763789881,15268879.763789881,null,null,null,null,"Depr",null,{"$f":"-($BE503)/25","v":3690828.8786650803},{"$f":"-($BE503)/25","v":3690828.8786650803},3690828.8786650803,3690828.8786650803,3690828.8786650803,3690828.8786650803,3690828.8786650803,3690828.8786650803,3690828.8786650803,3690828.8786650803,3690828.8786650803,3690828.8786650803,3690828.8786650803,3690828.8786650803,3690828.8786650803,3690828.8786650803,3690828.8786650803,3690828.8786650803,3690828.8786650803,3690828.8786650803,null,null,null,null,"Depr",{"$f":"-((HLOOKUP(CF482,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$211)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-396868722.82042652},{"$f":"-($CE515)/50","v":7937374.4564085305},{"$f":"-($CE515)/50","v":7937374.4564085305},7937374.4564085305,7937374.4564085305,7937374.4564085305,7937374.4564085305,7937374.4564085305,7937374.4564085305,7937374.4564085305,7937374.4564085305,7937374.4564085305,7937374.4564085305,7937374.4564085305,7937374.4564085305,7937374.4564085305,7937374.4564085305,7937374.4564085305,7937374.4564085305,7937374.4564085305,7937374.4564085305]
[null,"Accum Depreciation",null,{"$f":"SUM($D514:D515)","v":8790441.55234145},{"$f":"SUM($D514:E515)","v":17580883.1046829},{"$f":"SUM($D514:F515)","v":26371324.657024346},{"$f":"SUM($D514:G515)","v":35161766.2093658},{"$f":"SUM($D514:H515)","v":43952207.761707246},{"$f":"SUM($D514:I515)","v":52742649.314048693},{"$f":"SUM($D514:J515)","v":61533090.866390139},{"$f":"SUM($D514:K515)","v":70323532.418731585},{"$f":"SUM($D514:L515)","v":79113973.971073031},{"$f":"SUM($D514:M515)","v":87904415.523414478},{"$f":"SUM($D514:N515)","v":96729144.039947301},{"$f":"SUM($D514:O515)","v":105553872.55648012},{"$f":"SUM($D514:P515)","v":114378601.07301295},{"$f":"SUM($D514:Q515)","v":123203329.58954577},{"$f":"SUM($D514:R515)","v":132028058.10607859},{"$f":"SUM($D514:S515)","v":140852786.62261146},{"$f":"SUM($D514:T515)","v":149677515.13914436},{"$f":"SUM($D514:U515)","v":158502243.65567723},{"$f":"SUM($D514:V515)","v":167326972.17221013},{"$f":"SUM($D514:W515)","v":176151700.688743},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE515:AF515)","v":15268879.763789881},{"$f":"SUM($AE515:AG515)","v":30537759.527579762},{"$f":"SUM($AE515:AH515)","v":45806639.291369647},{"$f":"SUM($AE515:AI515)","v":61075519.055159524},{"$f":"SUM($AE515:AJ515)","v":76344398.818949401},{"$f":"SUM($AE515:AK515)","v":91613278.582739279},{"$f":"SUM($AE515:AL515)","v":106882158.34652916},{"$f":"SUM($AE515:AM515)","v":122151038.11031903},{"$f":"SUM($AE515:AN515)","v":137419917.87410891},{"$f":"SUM($AE515:AO515)","v":152688797.6378988},{"$f":"SUM($AE515:AP515)","v":167957677.40168869},{"$f":"SUM($AE515:AQ515)","v":183226557.16547859},{"$f":"SUM($AE515:AR515)","v":198495436.92926848},{"$f":"SUM($AE515:AS515)","v":213764316.69305837},{"$f":"SUM($AE515:AT515)","v":229033196.45684826},{"$f":"SUM($AE515:AU515)","v":244302076.22063816},{"$f":"SUM($AE515:AV515)","v":259570955.98442805},{"$f":"SUM($AE515:AW515)","v":274839835.74821794},{"$f":"SUM($AE515:AX515)","v":290108715.51200783},{"$f":"SUM($AE515:AY515)","v":305377595.27579772},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BE515:BF515)","v":3690828.8786650803},{"$f":"SUM($BE515:BG515)","v":7381657.7573301606},{"$f":"SUM($BE515:BH515)","v":11072486.635995241},{"$f":"SUM($BE515:BI515)","v":14763315.514660321},{"$f":"SUM($BE515:BJ515)","v":18454144.393325403},{"$f":"SUM($BE515:BK515)","v":22144973.271990485},{"$f":"SUM($BE515:BL515)","v":25835802.150655568},{"$f":"SUM($BE515:BM515)","v":29526631.02932065},{"$f":"SUM($BE515:BN515)","v":33217459.907985732},{"$f":"SUM($BE515:BO515)","v":36908288.786650814},{"$f":"SUM($BE515:BP515)","v":40599117.665315896},{"$f":"SUM($BE515:BQ515)","v":44289946.543980978},{"$f":"SUM($BE515:BR515)","v":47980775.422646061},{"$f":"SUM($BE515:BS515)","v":51671604.301311143},{"$f":"SUM($BE515:BT515)","v":55362433.179976225},{"$f":"SUM($BE515:BU515)","v":59053262.058641307},{"$f":"SUM($BE515:BV515)","v":62744090.937306389},{"$f":"SUM($BE515:BW515)","v":66434919.815971471},{"$f":"SUM($BE515:BX515)","v":70125748.694636554},{"$f":"SUM($BE515:BY515)","v":73816577.573301628},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CF515:CF515)","v":7937374.4564085305},{"$f":"SUM($CF515:CG515)","v":15874748.912817061},{"$f":"SUM($CF515:CH515)","v":23812123.369225591},{"$f":"SUM($CF515:CI515)","v":31749497.825634122},{"$f":"SUM($CF515:CJ515)","v":39686872.282042652},{"$f":"SUM($CF515:CK515)","v":47624246.738451183},{"$f":"SUM($CF515:CL515)","v":55561621.194859713},{"$f":"SUM($CF515:CM515)","v":63498995.651268244},{"$f":"SUM($CF515:CN515)","v":71436370.107676774},{"$f":"SUM($CF515:CO515)","v":79373744.564085305},{"$f":"SUM($CF515:CP515)","v":87311119.020493835},{"$f":"SUM($CF515:CQ515)","v":95248493.476902366},{"$f":"SUM($CF515:CR515)","v":103185867.9333109},{"$f":"SUM($CF515:CS515)","v":111123242.38971943},{"$f":"SUM($CF515:CT515)","v":119060616.84612796},{"$f":"SUM($CF515:CU515)","v":126997991.30253649},{"$f":"SUM($CF515:CV515)","v":134935365.75894502},{"$f":"SUM($CF515:CW515)","v":142872740.21535355},{"$f":"SUM($CF515:CX515)","v":150810114.67176208},{"$f":"SUM($CF515:CY515)","v":158747489.12817061}]
[null,"End Year Book Value",null,{"$f":"-$C503-D516","v":145973560.15159345},{"$f":"-$C503-E516","v":137183118.59925202},128392677.04691055,119602235.49456911,110811793.94222766,102021352.38988622,93230910.837544769,84440469.285203323,75650027.732861876,{"$f":"-$C503-M516+$N495","v":88247285.165328354},{"$f":"-$C503-N516+$N495","v":79422556.648795545},{"$f":"-$C503-O516+$N495","v":70597828.132262707},{"$f":"-$C503-P516+$N495","v":61773099.615729891},{"$f":"-$C503-Q516+$N495","v":52948371.099197067},{"$f":"-$C503-R516+$N495","v":44123642.582664244},{"$f":"-$C503-S516+$N495","v":35298914.066131376},{"$f":"-$C503-T516+$N495","v":26474185.549598478},{"$f":"-$C503-U516+$N495","v":17649457.03306561},{"$f":"-$C503-V516+$N495","v":8824728.5165327117},{"$f":"-$C503-W516+$N495","v":-1.5646219253540039E-7},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE503-AF516","v":595486310.78780532},{"$f":"-$AE503-AG516","v":580217431.02401543},{"$f":"-$AE503-AH516","v":564948551.26022553},{"$f":"-$AE503-AI516","v":549679671.49643564},{"$f":"-$AE503-AJ516","v":534410791.73264581},{"$f":"-$AE503-AK516","v":519141911.96885592},{"$f":"-$AE503-AL516","v":503873032.20506608},{"$f":"-$AE503-AM516","v":488604152.44127619},{"$f":"-$AE503-AN516","v":473335272.6774863},{"$f":"-$AE503-AO516","v":458066392.91369641},{"$f":"-$AE503-AP516","v":442797513.14990652},{"$f":"-$AE503-AQ516","v":427528633.38611662},{"$f":"-$AE503-AR516","v":412259753.62232673},{"$f":"-$AE503-AS516","v":396990873.85853684},{"$f":"-$AE503-AT516","v":381721994.09474695},{"$f":"-$AE503-AU516","v":366453114.33095706},{"$f":"-$AE503-AV516","v":351184234.56716716},{"$f":"-$AE503-AW516","v":335915354.80337727},{"$f":"-$AE503-AX516","v":320646475.03958738},{"$f":"-$AE503-AY516","v":305377595.27579749},null,null,null,null,"End Year Book Value",null,{"$f":"-$BE503-BF516","v":88579893.087961927},{"$f":"-$BE503-BG516","v":84889064.209296837},{"$f":"-$BE503-BH516","v":81198235.330631763},{"$f":"-$BE503-BI516","v":77507406.451966673},{"$f":"-$BE503-BJ516","v":73816577.573301598},{"$f":"-$BE503-BK516","v":70125748.694636524},{"$f":"-$BE503-BL516","v":66434919.815971434},{"$f":"-$BE503-BM516","v":62744090.937306352},{"$f":"-$BE503-BN516","v":59053262.05864127},{"$f":"-$BE503-BO516","v":55362433.179976188},{"$f":"-$BE503-BP516","v":51671604.301311105},{"$f":"-$BE503-BQ516","v":47980775.422646023},{"$f":"-$BE503-BR516","v":44289946.543980941},{"$f":"-$BE503-BS516","v":40599117.665315859},{"$f":"-$BE503-BT516","v":36908288.786650777},{"$f":"-$BE503-BU516","v":33217459.907985695},{"$f":"-$BE503-BV516","v":29526631.029320613},{"$f":"-$BE503-BW516","v":25835802.15065553},{"$f":"-$BE503-BX516","v":22144973.271990448},{"$f":"-$BE503-BY516","v":18454144.393325374},null,null,null,null,"End Year Book Value",null,{"$f":"-$CE515-CF516","v":388931348.36401796},{"$f":"-$CE515-CG516","v":380993973.90760946},{"$f":"-$CE515-CH516","v":373056599.45120096},{"$f":"-$CE515-CI516","v":365119224.9947924},{"$f":"-$CE515-CJ516","v":357181850.53838384},{"$f":"-$CE515-CK516","v":349244476.08197534},{"$f":"-$CE515-CL516","v":341307101.62556684},{"$f":"-$CE515-CM516","v":333369727.16915828},{"$f":"-$CE515-CN516","v":325432352.71274972},{"$f":"-$CE515-CO516","v":317494978.25634122},{"$f":"-$CE515-CP516","v":309557603.79993272},{"$f":"-$CE515-CQ516","v":301620229.34352416},{"$f":"-$CE515-CR516","v":293682854.8871156},{"$f":"-$CE515-CS516","v":285745480.4307071},{"$f":"-$CE515-CT516","v":277808105.9742986},{"$f":"-$CE515-CU516","v":269870731.51789004},{"$f":"-$CE515-CV516","v":261933357.06148151},{"$f":"-$CE515-CW516","v":253995982.60507298},{"$f":"-$CE515-CX516","v":246058608.14866444},{"$f":"-$CE515-CY516","v":238121233.69225591}]
[null,"Prop. Tax Value",{"$f":"-C503","v":154764001.70393491},{"$f":"C518/(($C518/$X518)^(1/21))","v":145127021.86163491},{"$f":"D518/(($C518/$X518)^(1/21))","v":136090125.88546911},{"$f":"E518/(($C518/$X518)^(1/21))","v":127615947.22987165},{"$f":"F518/(($C518/$X518)^(1/21))","v":119669446.12192683},{"$f":"G518/(($C518/$X518)^(1/21))","v":112217764.67586035},{"$f":"H518/(($C518/$X518)^(1/21))","v":105230091.02938773},{"$f":"I518/(($C518/$X518)^(1/21))","v":98677531.940139145},{"$f":"J518/(($C518/$X518)^(1/21))","v":92532993.315361157},{"$f":"K518/(($C518/$X518)^(1/21))","v":86771068.180899203},{"$f":"L518/(($C518/$X518)^(1/21))","v":81367931.626225173},{"$f":"(M518+$N495)/(($C518/($X518+$N495))^(1/21))","v":98337988.567750052},{"$f":"N518/(($N518/$X518)^(1/11))","v":90640176.032340497},{"$f":"O518/(($N518/$X518)^(1/11))","v":83544941.592063367},77005115.955764428,70977222.203528896,65421186.75106027,60300072.939517081,55579835.479706436,51229094.118173279,47218925.020512097,{"$f":"X503","v":40115751.708312228},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE503","v":610755190.55159521},{"$f":"AE518/(($AE518/$AZ518)^(1/21))","v":590925055.7570833},{"$f":"AF518/(($AE518/$AZ518)^(1/21))","v":571738770.17098069},553175429.15459144,535214806.80565888,517837333.92100018,501024076.67465568,484756715.98832023,469017527.57158047,453789362.61020964,439055629.08147931,424800273.67612976,411007764.30730176,397663073.18737215,384751660.45425469,372259458.3293255,360172855.78971285,348478683.73825002,337164200.65493381,326217078.71425438,315625390.35327089,{"$f":"AZ503","v":305377595.27579761},null,null,null,"Prop. Tax Value",{"$f":"-BE503","v":92270721.966627002},{"$f":"BE518/(($BE518/$BZ518)^(1/21))","v":89274855.73005414},{"$f":"BF518/(($BE518/$BZ518)^(1/21))","v":86376259.941963121},83571776.403889552,80858349.458456263,78233022.660046533,75692935.553574741,73235320.557844475,70857499.950098589,68556882.94847545,66330962.889192715,64177314.495382883,62093591.234604932,60077522.762152836,58126912.44737532,56239634.98031158,54413634.056035332,52646920.134184062,50937568.271232389,49283716.023147628,47683561.416142441,{"$f":"BZ503","v":46135360.983313501},null,null,null,"Prop. Tax Value",{"$f":"-CE503","v":396868722.82042652},{"$f":"CE518/(($CE518/$CZ518)^(1/21))","v":387331348.08447647},{"$f":"CF518/(($CE518/$CZ518)^(1/21))","v":378023171.34681541},368938684.62187344,360072512.28956944,351419407.91436154,342974251.14074129,334732044.66333348,326687911.26980954,318837090.95486432,311174938.10354817,303696918.74228835,296398607.85597253,289275686.76950687,282323940.59229946,275539255.7241568,268917617.42111742,262455107.41978246,256147901.61873701,249992267.8156909,243984563.49899915,{"$f":"CZ503","v":238121233.69225591}]
[null,"Tax Dep",null,{"$f":"($C503*0.95)*-D$4","v":29405160.323747631},{"$f":"($C503*0.95)*-E$4","v":47048256.517996207},28228953.910797723,16937372.346478634,16937372.346478634,8468686.1732393168,null,null,null,null,{"$f":"($N495)*D$6","v":3055446.6769696609},5237847.4813794624,3741350.1834124513,2672392.988151751,1908852.1343941079,1908852.1343941079,1908852.1343941079,954105.25171228172,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($C503)*-D$5","v":5803650.0638975585},{"$f":"($C503)*-E$5","v":11172413.283007061},{"$f":"($C503)*-F$5","v":10335140.033788774},{"$f":"($C503)*-G$5","v":9561320.0252690986},{"$f":"($C503)*-H$5","v":8844762.6973798797},{"$f":"($C503)*-I$5","v":8180825.130069999},{"$f":"($C503)*-J$5","v":7567959.6833224166},{"$f":"($C503)*-K$5","v":6999975.7970689759},{"$f":"($C503)*-L$5","v":6904022.116012536},{"$f":"($C503)*-M$5","v":6904022.116012536},{"$f":"($C503)*-N$5","v":6904022.116012536},{"$f":"($C503)*-O$5","v":6904022.116012536},{"$f":"($C503)*-P$5","v":6904022.116012536},{"$f":"($C503)*-Q$5","v":6904022.116012536},{"$f":"($C503)*-R$5","v":6904022.116012536},{"$f":"($C503)*-S$5","v":6904022.116012536},{"$f":"($C503)*-T$5","v":6904022.116012536},{"$f":"($C503)*-U$5","v":6904022.116012536},{"$f":"($C503)*-V$5","v":6904022.116012536},{"$f":"($C503)*-W$5","v":6904022.116012536},null,null,null,null,"Tax Dep",null,{"$f":"($BE503)*-D$4","v":18454144.3933254},{"$f":"($BE503)*-E$4","v":29526631.029320642},{"$f":"($BE503)*-F$4","v":17715978.617592383},{"$f":"($BE503)*-G$4","v":10629587.17055543},{"$f":"($BE503)*-H$4","v":10629587.17055543},{"$f":"($BE503)*-I$4","v":5314793.5852777148},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($CE503)*-D$5","v":14882577.105765995},{"$f":"($CE503)*-E$5","v":28649953.100406591},{"$f":"($CE503)*-F$5","v":26502893.309948087},{"$f":"($CE503)*-G$5","v":24518549.69584595},{"$f":"($CE503)*-H$5","v":22681047.509187374},{"$f":"($CE503)*-I$5","v":20978480.688287746},{"$f":"($CE503)*-J$5","v":19406880.545918856},{"$f":"($CE503)*-K$5","v":17950372.333167892},{"$f":"($CE503)*-L$5","v":17704313.725019228},{"$f":"($CE503)*-M$5","v":17704313.725019228},{"$f":"($CE503)*-N$5","v":17704313.725019228},{"$f":"($CE503)*-O$5","v":17704313.725019228},{"$f":"($CE503)*-P$5","v":17704313.725019228},{"$f":"($CE503)*-Q$5","v":17704313.725019228},{"$f":"($CE503)*-R$5","v":17704313.725019228},{"$f":"($CE503)*-S$5","v":17704313.725019228},{"$f":"($CE503)*-T$5","v":17704313.725019228},{"$f":"($CE503)*-U$5","v":17704313.725019228},{"$f":"($CE503)*-V$5","v":17704313.725019228},{"$f":"($CE503)*-W$5","v":17704313.725019228},{"$f":"($CE503)*-X$5","v":8846203.8316673078}]
[null,"After Tax Dep. Value",null,{"$f":"D519*$B$6","v":6175083.6679870021},{"$f":"E519*$B$6","v":9880133.8687792029},5928080.3212675219,3556848.1927605127,3556848.1927605127,1778424.0963802563,null,null,null,null,{"$f":"N519*$B$6","v":641643.80216362874},{"$f":"O519*$B$6","v":1099947.971089687},{"$f":"P519*$B$6","v":785683.5385166147},{"$f":"Q519*$B$6","v":561202.52751186769},{"$f":"R519*$B$6","v":400858.94822276261},{"$f":"S519*$B$6","v":400858.94822276261},{"$f":"T519*$B$6","v":400858.94822276261},{"$f":"U519*$B$6","v":200362.10285957914},null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF519*$B$6","v":1218766.5134184873},{"$f":"AG519*$B$6","v":2346206.7894314826},{"$f":"AH519*$B$6","v":2170379.4070956423},{"$f":"AI519*$B$6","v":2007877.2053065107},{"$f":"AJ519*$B$6","v":1857400.1664497748},{"$f":"AK519*$B$6","v":1717973.2773146997},{"$f":"AL519*$B$6","v":1589271.5334977075},{"$f":"AM519*$B$6","v":1469994.9173844848},{"$f":"AN519*$B$6","v":1449844.6443626324},{"$f":"AO519*$B$6","v":1449844.6443626324},{"$f":"AP519*$B$6","v":1449844.6443626324},{"$f":"AQ519*$B$6","v":1449844.6443626324},{"$f":"AR519*$B$6","v":1449844.6443626324},{"$f":"AS519*$B$6","v":1449844.6443626324},{"$f":"AT519*$B$6","v":1449844.6443626324},{"$f":"AU519*$B$6","v":1449844.6443626324},{"$f":"AV519*$B$6","v":1449844.6443626324},{"$f":"AW519*$B$6","v":1449844.6443626324},{"$f":"AX519*$B$6","v":1449844.6443626324},{"$f":"AY519*$B$6","v":1449844.6443626324},null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF519*$B$6","v":3875370.3225983339},{"$f":"BG519*$B$6","v":6200592.5161573347},{"$f":"BH519*$B$6","v":3720355.5096944002},{"$f":"BI519*$B$6","v":2232213.3058166401},{"$f":"BJ519*$B$6","v":2232213.3058166401},{"$f":"BK519*$B$6","v":1116106.6529083201},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CF519*$B$6","v":3125341.1922108587},{"$f":"CG519*$B$6","v":6016490.1510853842},{"$f":"CH519*$B$6","v":5565607.5950890984},{"$f":"CI519*$B$6","v":5148895.4361276496},{"$f":"CJ519*$B$6","v":4763019.976929348},{"$f":"CK519*$B$6","v":4405480.9445404261},{"$f":"CL519*$B$6","v":4075444.9146429594},{"$f":"CM519*$B$6","v":3769578.189965257},{"$f":"CN519*$B$6","v":3717905.8822540375},{"$f":"CO519*$B$6","v":3717905.8822540375},{"$f":"CP519*$B$6","v":3717905.8822540375},{"$f":"CQ519*$B$6","v":3717905.8822540375},{"$f":"CR519*$B$6","v":3717905.8822540375},{"$f":"CS519*$B$6","v":3717905.8822540375},{"$f":"CT519*$B$6","v":3717905.8822540375},{"$f":"CU519*$B$6","v":3717905.8822540375},{"$f":"CV519*$B$6","v":3717905.8822540375},{"$f":"CW519*$B$6","v":3717905.8822540375},{"$f":"CX519*$B$6","v":3717905.8822540375},{"$f":"CY519*$B$6","v":3717905.8822540375},{"$f":"CZ519*$B$6","v":1857702.8046501346}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D520:I520)","v":25674402.301035751},{"$f":"C522/C526","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"AE522/AE526","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF520:BK520)","v":16112788.437783115},{"$f":"BE522/BE526","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,CF520:CZ520)","v":45346094.523205869},{"$f":"CE522/CE526","v":0.11425968315402843}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D499:W499)","v":14463925.392891113},{"$f":"C523/C526","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,AF499:AY499)","v":0},{"$f":"AE523/AE526","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,BF499:BY499)","v":0},{"$f":"BE523/BE526","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,CF499:CY499)","v":0},{"$f":"CE523/CE526","v":0}]
[0.85,"Debt",{"$f":"(C526-C522-C523)*$A524","v":97431822.90850684},{"$f":"C524/C526","v":0.62955094101853804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(AE526-AE522-AE523)*$AC524","v":366453114.33095711},{"$f":"AE524/AE526","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE526-BE522-BE523)*$BC524","v":64734243.499517299},{"$f":"BE524/BE526","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(CE526-CE522-CE523)*$A524","v":298794234.05263752},{"$f":"CE524/CE526","v":0.75287926931907578}]
[0.15,"Equity",{"$f":"(C526-C522-C523)*$A525","v":17193851.101501208},{"$f":"C525/C526","v":0.11109722488562436},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(AE526-AE522-AE523)*$AC525","v":244302076.2206381},{"$f":"AE525/AE526","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE526-BE522-BE523)*$BC525","v":11423690.029326582},{"$f":"BE525/BE526","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(CE526-CE522-CE523)*$A525","v":52728394.244583093},{"$f":"CE525/CE526","v":0.13286104752689573}]
[null,"Total",{"$f":"-C503","v":154764001.70393491},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE503","v":610755190.55159521},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",{"$f":"-BE503","v":92270721.966627002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CE503","v":396868722.82042652}]
[null,"Check",{"$f":"SUM(C522:C525)-C526","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE522:AE525)-AE526","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE522:BE525)-BE526","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CE522:CE525)-CE526","v":0}]
[25000,"2031 Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031 Nuclear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2031 Geothermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF529&\" \"&'Resource Options'!$B$43","v":"2031 Pumped Hydro (16 hr/ 100 MW share)"}]
[null,"Year",null,2031,{"$f":"D529+1","v":2032},{"$f":"E529+1","v":2033},{"$f":"F529+1","v":2034},{"$f":"G529+1","v":2035},{"$f":"H529+1","v":2036},{"$f":"I529+1","v":2037},{"$f":"J529+1","v":2038},{"$f":"K529+1","v":2039},{"$f":"L529+1","v":2040},{"$f":"M529+1","v":2041},{"$f":"N529+1","v":2042},{"$f":"O529+1","v":2043},{"$f":"P529+1","v":2044},{"$f":"Q529+1","v":2045},{"$f":"R529+1","v":2046},{"$f":"S529+1","v":2047},{"$f":"T529+1","v":2048},{"$f":"U529+1","v":2049},{"$f":"V529+1","v":2050},null,null,null,null,null,null,"Year",null,2031,{"$f":"AF529+1","v":2032},{"$f":"AG529+1","v":2033},{"$f":"AH529+1","v":2034},{"$f":"AI529+1","v":2035},{"$f":"AJ529+1","v":2036},{"$f":"AK529+1","v":2037},{"$f":"AL529+1","v":2038},{"$f":"AM529+1","v":2039},{"$f":"AN529+1","v":2040},{"$f":"AO529+1","v":2041},{"$f":"AP529+1","v":2042},{"$f":"AQ529+1","v":2043},{"$f":"AR529+1","v":2044},{"$f":"AS529+1","v":2045},{"$f":"AT529+1","v":2046},{"$f":"AU529+1","v":2047},{"$f":"AV529+1","v":2048},{"$f":"AW529+1","v":2049},{"$f":"AX529+1","v":2050},null,null,null,null,"Year",null,2031,{"$f":"BF529+1","v":2032},{"$f":"BG529+1","v":2033},{"$f":"BH529+1","v":2034},{"$f":"BI529+1","v":2035},{"$f":"BJ529+1","v":2036},{"$f":"BK529+1","v":2037},{"$f":"BL529+1","v":2038},{"$f":"BM529+1","v":2039},{"$f":"BN529+1","v":2040},{"$f":"BO529+1","v":2041},{"$f":"BP529+1","v":2042},{"$f":"BQ529+1","v":2043},{"$f":"BR529+1","v":2044},{"$f":"BS529+1","v":2045},{"$f":"BT529+1","v":2046},{"$f":"BU529+1","v":2047},{"$f":"BV529+1","v":2048},{"$f":"BW529+1","v":2049},{"$f":"BX529+1","v":2050},null,null,null,null,"Year",null,2031,{"$f":"CF529+1","v":2032},{"$f":"CG529+1","v":2033},{"$f":"CH529+1","v":2034},{"$f":"CI529+1","v":2035},{"$f":"CJ529+1","v":2036},{"$f":"CK529+1","v":2037},{"$f":"CL529+1","v":2038},{"$f":"CM529+1","v":2039},{"$f":"CN529+1","v":2040},{"$f":"CO529+1","v":2041},{"$f":"CP529+1","v":2042},{"$f":"CQ529+1","v":2043},{"$f":"CR529+1","v":2044},{"$f":"CS529+1","v":2045},{"$f":"CT529+1","v":2046},{"$f":"CU529+1","v":2047},{"$f":"CV529+1","v":2048},{"$f":"CW529+1","v":2049},{"$f":"CX529+1","v":2050}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$29/100*'Resource Options'!$J$29*8760)*(1+'Resource Options'!$X$29)^($D529-$D$12)","v":244443.29744541229},{"$f":"D530*(1-'Resource Options'!$AA$27)","v":243221.08095818522},{"$f":"E530*(1-'Resource Options'!$AA$27)","v":242004.9755533943},{"$f":"F530*(1-'Resource Options'!$AA$27)","v":240794.95067562733},{"$f":"G530*(1-'Resource Options'!$AA$27)","v":239590.9759222492},{"$f":"H530*(1-'Resource Options'!$AA$27)","v":238393.02104263796},{"$f":"I530*(1-'Resource Options'!$AA$27)","v":237201.05593742477},{"$f":"J530*(1-'Resource Options'!$AA$27)","v":236015.05065773765},{"$f":"K530*(1-'Resource Options'!$AA$27)","v":234834.97540444895},{"$f":"L530*(1-'Resource Options'!$AA$27)","v":233660.80052742671},{"$f":"M530*(1-'Resource Options'!$AA$27)","v":232492.49652478957},{"$f":"N530*(1-'Resource Options'!$AA$27)","v":231330.03404216561},{"$f":"O530*(1-'Resource Options'!$AA$27)","v":230173.38387195478},{"$f":"P530*(1-'Resource Options'!$AA$27)","v":229022.516952595},{"$f":"Q530*(1-'Resource Options'!$AA$27)","v":227877.40436783203},{"$f":"R530*(1-'Resource Options'!$AA$27)","v":226738.01734599288},{"$f":"S530*(1-'Resource Options'!$AA$27)","v":225604.32725926291},{"$f":"T530*(1-'Resource Options'!$AA$27)","v":224476.30562296658},{"$f":"U530*(1-'Resource Options'!$AA$27)","v":223353.92409485174},{"$f":"V530*(1-'Resource Options'!$AA$27)","v":222237.15447437749},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D529-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D529-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D529-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D529-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D529-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D529-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D529-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D529-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D529-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D529-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D529-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D529-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D529-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D529-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D529-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D529-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D529-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D529-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D529-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D529-$D$12)","v":798600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$30/100*'Resource Options'!$J$30*8760)*(1+'Resource Options'!$X$30)^($D529-$D$12)","v":157824},{"$f":"BF530*(1-'Resource Options'!$AA$30)","v":156245.76000000001},{"$f":"BG530*(1-'Resource Options'!$AA$30)","v":154683.30240000002},{"$f":"BH530*(1-'Resource Options'!$AA$30)","v":153136.46937600002},{"$f":"BI530*(1-'Resource Options'!$AA$30)","v":151605.10468224002},{"$f":"BJ530*(1-'Resource Options'!$AA$30)","v":150089.05363541763},{"$f":"BK530*(1-'Resource Options'!$AA$30)","v":148588.16309906344},{"$f":"BL530*(1-'Resource Options'!$AA$30)","v":147102.28146807282},{"$f":"BM530*(1-'Resource Options'!$AA$30)","v":145631.25865339208},{"$f":"BN530*(1-'Resource Options'!$AA$30)","v":144174.94606685816},{"$f":"BO530*(1-'Resource Options'!$AA$30)","v":142733.19660618957},{"$f":"BP530*(1-'Resource Options'!$AA$30)","v":141305.86464012766},{"$f":"BQ530*(1-'Resource Options'!$AA$30)","v":139892.80599372639},{"$f":"BR530*(1-'Resource Options'!$AA$30)","v":138493.87793378913},{"$f":"BS530*(1-'Resource Options'!$AA$30)","v":137108.93915445125},{"$f":"BT530*(1-'Resource Options'!$AA$30)","v":135737.84976290673},{"$f":"BU530*(1-'Resource Options'!$AA$30)","v":134380.47126527765},{"$f":"BV530*(1-'Resource Options'!$AA$30)","v":133036.66655262487},{"$f":"BW530*(1-'Resource Options'!$AA$30)","v":131706.2998870986},{"$f":"BX530*(1-'Resource Options'!$AA$30)","v":130389.23688822762},null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":584000},{"$f":"CF530","v":584000},{"$f":"CG530","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"CF530*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CG530*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CH530*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CI530*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CJ530*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CK530*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CL530*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CM530*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CN530*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CO530*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CP530*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CQ530*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CR530*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CS530*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CT530*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CU530*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CV530*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CW530*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CX530*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CY530*(1-'Resource Options'!$W$43)","v":110959.99999999997}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M68","v":50.306421388394156},{"$f":"D532","v":50.306421388394156},{"$f":"E532","v":50.306421388394156},{"$f":"F532","v":50.306421388394156},{"$f":"G532","v":50.306421388394156},{"$f":"H532","v":50.306421388394156},{"$f":"I532","v":50.306421388394156},{"$f":"J532","v":50.306421388394156},{"$f":"K532","v":50.306421388394156},{"$f":"L532","v":50.306421388394156},{"$f":"M532","v":50.306421388394156},{"$f":"N532","v":50.306421388394156},{"$f":"O532","v":50.306421388394156},{"$f":"P532","v":50.306421388394156},{"$f":"Q532","v":50.306421388394156},{"$f":"R532","v":50.306421388394156},{"$f":"S532","v":50.306421388394156},{"$f":"T532","v":50.306421388394156},{"$f":"U532","v":50.306421388394156},{"$f":"V532","v":50.306421388394156},null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P68","v":125.21057780645242},{"$f":"AF532","v":125.21057780645242},{"$f":"AG532","v":125.21057780645242},{"$f":"AH532","v":125.21057780645242},{"$f":"AI532","v":125.21057780645242},{"$f":"AJ532","v":125.21057780645242},{"$f":"AK532","v":125.21057780645242},{"$f":"AL532","v":125.21057780645242},{"$f":"AM532","v":125.21057780645242},{"$f":"AN532","v":125.21057780645242},{"$f":"AO532","v":125.21057780645242},{"$f":"AP532","v":125.21057780645242},{"$f":"AQ532","v":125.21057780645242},{"$f":"AR532","v":125.21057780645242},{"$f":"AS532","v":125.21057780645242},{"$f":"AT532","v":125.21057780645242},{"$f":"AU532","v":125.21057780645242},{"$f":"AV532","v":125.21057780645242},{"$f":"AW532","v":125.21057780645242},{"$f":"AX532","v":125.21057780645242},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S68","v":96.497265239554395},{"$f":"BF532","v":96.497265239554395},{"$f":"BG532","v":96.497265239554395},{"$f":"BH532","v":96.497265239554395},{"$f":"BI532","v":96.497265239554395},{"$f":"BJ532","v":96.497265239554395},{"$f":"BK532","v":96.497265239554395},{"$f":"BL532","v":96.497265239554395},{"$f":"BM532","v":96.497265239554395},{"$f":"BN532","v":96.497265239554395},{"$f":"BO532","v":96.497265239554395},{"$f":"BP532","v":96.497265239554395},{"$f":"BQ532","v":96.497265239554395},{"$f":"BR532","v":96.497265239554395},{"$f":"BS532","v":96.497265239554395},{"$f":"BT532","v":96.497265239554395},{"$f":"BU532","v":96.497265239554395},{"$f":"BV532","v":96.497265239554395},{"$f":"BW532","v":96.497265239554395},{"$f":"BX532","v":96.497265239554395},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V68","v":6.2168715419732621},{"$f":"CF532","v":6.2168715419732621},{"$f":"CG532","v":6.2168715419732621},{"$f":"CH532","v":6.2168715419732621},{"$f":"CI532","v":6.2168715419732621},{"$f":"CJ532","v":6.2168715419732621},{"$f":"CK532","v":6.2168715419732621},{"$f":"CL532","v":6.2168715419732621},{"$f":"CM532","v":6.2168715419732621},{"$f":"CN532","v":6.2168715419732621},{"$f":"CO532","v":6.2168715419732621},{"$f":"CP532","v":6.2168715419732621},{"$f":"CQ532","v":6.2168715419732621},{"$f":"CR532","v":6.2168715419732621},{"$f":"CS532","v":6.2168715419732621},{"$f":"CT532","v":6.2168715419732621},{"$f":"CU532","v":6.2168715419732621},{"$f":"CV532","v":6.2168715419732621},{"$f":"CW532","v":6.2168715419732621},{"$f":"CX532","v":6.2168715419732621}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N68","v":8.1681921025416724},{"$f":"D533","v":8.1681921025416724},8.1681921025416724,8.1681921025416724,8.1681921025416724,8.1681921025416724,8.1681921025416724,8.1681921025416724,8.1681921025416724,8.1681921025416724,8.1681921025416724,8.1681921025416724,8.1681921025416724,8.1681921025416724,8.1681921025416724,8.1681921025416724,8.1681921025416724,8.1681921025416724,8.1681921025416724,8.1681921025416724,null,null,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Q68","v":0},{"$f":"AF533","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!T68","v":0},{"$f":"BF533","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!W68","v":26.120188873139533},{"$f":"CF533","v":26.120188873139533},26.120188873139533,26.120188873139533,26.120188873139533,26.120188873139533,26.120188873139533,26.120188873139533,26.120188873139533,26.120188873139533,26.120188873139533,26.120188873139533,26.120188873139533,26.120188873139533,26.120188873139533,26.120188873139533,26.120188873139533,26.120188873139533,26.120188873139533,26.120188873139533]
[null,"Revenue",null,{"$f":"(D532*D530)+(D533*12*$A$11)","v":14747525.157619987},{"$f":"(E532*E530)+(E533*12*$A$11)","v":14686039.819985699},{"$f":"(F532*F530)+(F533*12*$A$11)","v":14624861.909039583},{"$f":"(G532*G530)+(G533*12*$A$11)","v":14563989.887648195},{"$f":"(H532*H530)+(H533*12*$A$11)","v":14503422.226363767},{"$f":"(I532*I530)+(I533*12*$A$11)","v":14443157.403385762},{"$f":"(J532*J530)+(J533*12*$A$11)","v":14383193.904522646},{"$f":"(K532*K530)+(K533*12*$A$11)","v":14323530.223153844},{"$f":"(L532*L530)+(L533*12*$A$11)","v":14264164.860191889},{"$f":"(M532*M530)+(M533*12*$A$11)","v":14205096.324044742},{"$f":"(N532*N530)+(N533*12*$A$11)","v":14146323.130578332},{"$f":"(O532*O530)+(O533*12*$A$11)","v":14087843.803079251},{"$f":"(P532*P530)+(P533*12*$A$11)","v":14029656.872217666},{"$f":"(Q532*Q530)+(Q533*12*$A$11)","v":13971760.876010392},{"$f":"(R532*R530)+(R533*12*$A$11)","v":13914154.359784152},{"$f":"(S532*S530)+(S533*12*$A$11)","v":13856835.876139045},{"$f":"(T532*T530)+(T533*12*$A$11)","v":13799803.984912161},{"$f":"(U532*U530)+(U533*12*$A$11)","v":13743057.253141411},{"$f":"(V532*V530)+(V533*12*$A$11)","v":13686594.255029514},{"$f":"(W532*W530)+(W533*12*$A$11)","v":13630413.57190818},null,null,null,null,null,null,"Revenue",null,{"$f":"(AF532*AF530)+(AF533*12*('Resource Options'!$J$21))","v":99993167.43623291},{"$f":"(AG532*AG530)+(AG533*12*('Resource Options'!$J$21))","v":99993167.43623291},{"$f":"(AH532*AH530)+(AH533*12*('Resource Options'!$J$21))","v":99993167.43623291},{"$f":"(AI532*AI530)+(AI533*12*('Resource Options'!$J$21))","v":99993167.43623291},{"$f":"(AJ532*AJ530)+(AJ533*12*('Resource Options'!$J$21))","v":99993167.43623291},{"$f":"(AK532*AK530)+(AK533*12*('Resource Options'!$J$21))","v":99993167.43623291},{"$f":"(AL532*AL530)+(AL533*12*('Resource Options'!$J$21))","v":99993167.43623291},{"$f":"(AM532*AM530)+(AM533*12*('Resource Options'!$J$21))","v":99993167.43623291},{"$f":"(AN532*AN530)+(AN533*12*('Resource Options'!$J$21))","v":99993167.43623291},{"$f":"(AO532*AO530)+(AO533*12*('Resource Options'!$J$21))","v":99993167.43623291},{"$f":"(AP532*AP530)+(AP533*12*('Resource Options'!$J$21))","v":99993167.43623291},{"$f":"(AQ532*AQ530)+(AQ533*12*('Resource Options'!$J$21))","v":99993167.43623291},{"$f":"(AR532*AR530)+(AR533*12*('Resource Options'!$J$21))","v":99993167.43623291},{"$f":"(AS532*AS530)+(AS533*12*('Resource Options'!$J$21))","v":99993167.43623291},{"$f":"(AT532*AT530)+(AT533*12*('Resource Options'!$J$21))","v":99993167.43623291},{"$f":"(AU532*AU530)+(AU533*12*('Resource Options'!$J$21))","v":99993167.43623291},{"$f":"(AV532*AV530)+(AV533*12*('Resource Options'!$J$21))","v":99993167.43623291},{"$f":"(AW532*AW530)+(AW533*12*('Resource Options'!$J$21))","v":99993167.43623291},{"$f":"(AX532*AX530)+(AX533*12*('Resource Options'!$J$21))","v":99993167.43623291},{"$f":"(AY532*AY530)+(AY533*12*('Resource Options'!$J$21))","v":99993167.43623291},null,null,null,null,"Revenue",null,{"$f":"(BF532*BF530)+(BF533*12*('Resource Options'!$J$30))","v":15229584.389167434},{"$f":"(BG532*BG530)+(BG533*12*('Resource Options'!$J$30))","v":15077288.545275759},{"$f":"(BH532*BH530)+(BH533*12*('Resource Options'!$J$30))","v":14926515.659823002},{"$f":"(BI532*BI530)+(BI533*12*('Resource Options'!$J$30))","v":14777250.503224773},{"$f":"(BJ532*BJ530)+(BJ533*12*('Resource Options'!$J$30))","v":14629477.998192525},{"$f":"(BK532*BK530)+(BK533*12*('Resource Options'!$J$30))","v":14483183.2182106},{"$f":"(BL532*BL530)+(BL533*12*('Resource Options'!$J$30))","v":14338351.386028495},{"$f":"(BM532*BM530)+(BM533*12*('Resource Options'!$J$30))","v":14194967.872168209},{"$f":"(BN532*BN530)+(BN533*12*('Resource Options'!$J$30))","v":14053018.193446526},{"$f":"(BO532*BO530)+(BO533*12*('Resource Options'!$J$30))","v":13912488.011512062},{"$f":"(BP532*BP530)+(BP533*12*('Resource Options'!$J$30))","v":13773363.13139694},{"$f":"(BQ532*BQ530)+(BQ533*12*('Resource Options'!$J$30))","v":13635629.50008297},{"$f":"(BR532*BR530)+(BR533*12*('Resource Options'!$J$30))","v":13499273.205082141},{"$f":"(BS532*BS530)+(BS533*12*('Resource Options'!$J$30))","v":13364280.47303132},{"$f":"(BT532*BT530)+(BT533*12*('Resource Options'!$J$30))","v":13230637.668301007},{"$f":"(BU532*BU530)+(BU533*12*('Resource Options'!$J$30))","v":13098331.291617997},{"$f":"(BV532*BV530)+(BV533*12*('Resource Options'!$J$30))","v":12967347.978701815},{"$f":"(BW532*BW530)+(BW533*12*('Resource Options'!$J$30))","v":12837674.498914797},{"$f":"(BX532*BX530)+(BX533*12*('Resource Options'!$J$30))","v":12709297.753925648},{"$f":"(BY532*BY530)+(BY533*12*('Resource Options'!$J$30))","v":12582204.776386391},null,null,null,null,"Revenue",null,{"$f":"(CF532*CF530)+(CF533*12*('Resource Options'!$J$43*1000))","v":34974879.62827982},{"$f":"(CG532*CG530)+(CG533*12*('Resource Options'!$J$43*1000))","v":34974879.62827982},{"$f":"(CH532*CH530)+(CH533*12*('Resource Options'!$J$43*1000))","v":34974879.62827982},{"$f":"(CI532*CI530)+(CI533*12*('Resource Options'!$J$43*1000))","v":34974879.62827982},{"$f":"(CJ532*CJ530)+(CJ533*12*('Resource Options'!$J$43*1000))","v":34974879.62827982},{"$f":"(CK532*CK530)+(CK533*12*('Resource Options'!$J$43*1000))","v":34974879.62827982},{"$f":"(CL532*CL530)+(CL533*12*('Resource Options'!$J$43*1000))","v":34974879.62827982},{"$f":"(CM532*CM530)+(CM533*12*('Resource Options'!$J$43*1000))","v":34974879.62827982},{"$f":"(CN532*CN530)+(CN533*12*('Resource Options'!$J$43*1000))","v":34974879.62827982},{"$f":"(CO532*CO530)+(CO533*12*('Resource Options'!$J$43*1000))","v":34974879.62827982},{"$f":"(CP532*CP530)+(CP533*12*('Resource Options'!$J$43*1000))","v":34974879.62827982},{"$f":"(CQ532*CQ530)+(CQ533*12*('Resource Options'!$J$43*1000))","v":34974879.62827982},{"$f":"(CR532*CR530)+(CR533*12*('Resource Options'!$J$43*1000))","v":34974879.62827982},{"$f":"(CS532*CS530)+(CS533*12*('Resource Options'!$J$43*1000))","v":34974879.62827982},{"$f":"(CT532*CT530)+(CT533*12*('Resource Options'!$J$43*1000))","v":34974879.62827982},{"$f":"(CU532*CU530)+(CU533*12*('Resource Options'!$J$43*1000))","v":34974879.62827982},{"$f":"(CV532*CV530)+(CV533*12*('Resource Options'!$J$43*1000))","v":34974879.62827982},{"$f":"(CW532*CW530)+(CW533*12*('Resource Options'!$J$43*1000))","v":34974879.62827982},{"$f":"(CX532*CX530)+(CX533*12*('Resource Options'!$J$43*1000))","v":34974879.62827982},{"$f":"(CY532*CY530)+(CY533*12*('Resource Options'!$J$43*1000))","v":34974879.62827982}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":517442.65218151861},{"$f":"HLOOKUP(E529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":527791.50522514898},{"$f":"HLOOKUP(F529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":538347.33532965195},{"$f":"HLOOKUP(G529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":549114.2820362451},{"$f":"HLOOKUP(H529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":560096.56767697004},{"$f":"HLOOKUP(I529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":571298.4990305095},{"$f":"HLOOKUP(J529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":582724.46901111957},{"$f":"HLOOKUP(K529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":594378.95839134208},{"$f":"HLOOKUP(L529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":606266.53755916888},{"$f":"HLOOKUP(M529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":618391.86831035232},{"$f":"HLOOKUP(N529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":630759.70567655924},{"$f":"HLOOKUP(O529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":643374.89979009051},{"$f":"HLOOKUP(P529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":656242.39778589236},{"$f":"HLOOKUP(Q529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":669367.24574161018},{"$f":"HLOOKUP(R529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":682754.59065644233},{"$f":"HLOOKUP(S529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":696409.68246957113},{"$f":"HLOOKUP(T529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":710337.87611896265},{"$f":"HLOOKUP(U529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":724544.63364134182},{"$f":"HLOOKUP(V529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":739035.5263141687},{"$f":"HLOOKUP(W529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":753816.23684045207},null,null,null,null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AF529,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AF530","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AG529,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AG530","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AH529,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AH530","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AI529,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AI530","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AJ529,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AJ530","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AK529,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AK530","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AL529,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AL530","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AM529,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AM530","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AN529,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AN530","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AO529,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AO530","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AP529,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AP530","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AQ529,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AQ530","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AR529,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AR530","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AS529,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AS530","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AT529,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AT530","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AU529,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AU530","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AV529,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AV530","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AW529,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AW530","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AX529,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AX530","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AY529,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AY530","v":9179907}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":512418.73924376786},{"$f":"D537*(1+'Fixed O&M'!$A$27)","v":522667.11402864323},{"$f":"E537*(1+'Fixed O&M'!$A$27)","v":533120.4563092161},{"$f":"F537*(1+'Fixed O&M'!$A$27)","v":543782.8654354004},{"$f":"G537*(1+'Fixed O&M'!$A$27)","v":554658.52274410846},{"$f":"H537*(1+'Fixed O&M'!$A$27)","v":565751.69319899066},{"$f":"I537*(1+'Fixed O&M'!$A$27)","v":577066.72706297052},{"$f":"J537*(1+'Fixed O&M'!$A$27)","v":588608.06160422997},{"$f":"K537*(1+'Fixed O&M'!$A$27)","v":600380.22283631458},{"$f":"L537*(1+'Fixed O&M'!$A$27)","v":612387.82729304093},{"$f":"HLOOKUP(N529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":475252.17415704794},{"$f":"N537*(1+'Fixed O&M'!$A$27)","v":484757.21764018893},{"$f":"O537*(1+'Fixed O&M'!$A$27)","v":494452.36199299269},{"$f":"P537*(1+'Fixed O&M'!$A$27)","v":504341.40923285257},{"$f":"Q537*(1+'Fixed O&M'!$A$27)","v":514428.2374175096},{"$f":"R537*(1+'Fixed O&M'!$A$27)","v":524716.80216585984},{"$f":"S537*(1+'Fixed O&M'!$A$27)","v":535211.13820917706},{"$f":"T537*(1+'Fixed O&M'!$A$27)","v":545915.3609733606},{"$f":"U537*(1+'Fixed O&M'!$A$27)","v":556833.66819282784},{"$f":"V537*(1+'Fixed O&M'!$A$27)","v":567970.34155668446},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17463689.511126254},{"$f":"HLOOKUP(AG529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17812963.301348776},{"$f":"HLOOKUP(AH529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18169222.567375753},{"$f":"HLOOKUP(AI529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18532607.018723272},{"$f":"HLOOKUP(AJ529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18903259.159097739},{"$f":"HLOOKUP(AK529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19281324.342279695},{"$f":"HLOOKUP(AL529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19666950.829125285},{"$f":"HLOOKUP(AM529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20060289.845707793},{"$f":"HLOOKUP(AN529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20461495.642621949},{"$f":"HLOOKUP(AO529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20870725.555474389},{"$f":"HLOOKUP(AP529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21288140.066583876},{"$f":"HLOOKUP(AQ529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21713902.867915552},{"$f":"HLOOKUP(AR529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22148180.925273865},{"$f":"HLOOKUP(AS529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22591144.543779343},{"$f":"HLOOKUP(AT529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23042967.434654929},{"$f":"HLOOKUP(AU529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23503826.783348028},{"$f":"HLOOKUP(AV529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23973903.319014989},{"$f":"HLOOKUP(AW529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24453381.385395288},{"$f":"HLOOKUP(AX529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24942449.013103191},{"$f":"HLOOKUP(AY529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":25441297.993365262},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3880819.8913613893},{"$f":"HLOOKUP(BG529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3958436.2891886169},{"$f":"HLOOKUP(BH529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4037605.0149723897},{"$f":"HLOOKUP(BI529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4118357.1152718379},{"$f":"HLOOKUP(BJ529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4200724.2575772749},{"$f":"HLOOKUP(BK529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4284738.742728821},{"$f":"HLOOKUP(BL529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4370433.5175833963},{"$f":"HLOOKUP(BM529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4457842.1879350655},{"$f":"HLOOKUP(BN529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4546999.0316937668},{"$f":"HLOOKUP(BO529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4637939.0123276412},{"$f":"HLOOKUP(BP529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4730697.7925741952},{"$f":"HLOOKUP(BQ529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4825311.7484256784},{"$f":"HLOOKUP(BR529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4921817.9833941925},{"$f":"HLOOKUP(BS529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5020254.3430620767},{"$f":"HLOOKUP(BT529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5120659.4299233174},{"$f":"HLOOKUP(BU529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5223072.6185217835},{"$f":"HLOOKUP(BV529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5327534.0708922194},{"$f":"HLOOKUP(BW529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5434084.7523100637},{"$f":"HLOOKUP(BX529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5542766.447356265},{"$f":"HLOOKUP(BY529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5653621.776303391}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D530","v":0},{"$f":"HLOOKUP(E529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E530","v":0},{"$f":"HLOOKUP(F529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F530","v":0},{"$f":"HLOOKUP(G529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G530","v":0},{"$f":"HLOOKUP(H529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H530","v":0},{"$f":"HLOOKUP(I529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I530","v":0},{"$f":"HLOOKUP(J529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J530","v":0},{"$f":"HLOOKUP(K529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K530","v":0},{"$f":"HLOOKUP(L529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L530","v":0},{"$f":"HLOOKUP(M529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M530","v":0},{"$f":"HLOOKUP(N529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N530","v":0},{"$f":"HLOOKUP(O529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O530","v":0},{"$f":"HLOOKUP(P529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P530","v":0},{"$f":"HLOOKUP(Q529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q530","v":0},{"$f":"HLOOKUP(R529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R530","v":0},{"$f":"HLOOKUP(S529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S530","v":0},{"$f":"HLOOKUP(T529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T530","v":0},{"$f":"HLOOKUP(U529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U530","v":0},{"$f":"HLOOKUP(V529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V530","v":0},{"$f":"HLOOKUP(W529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W530","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF530","v":774805.69131030142},{"$f":"HLOOKUP(AG529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG530","v":790301.80513650749},{"$f":"HLOOKUP(AH529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH530","v":806107.84123923758},{"$f":"HLOOKUP(AI529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI530","v":822229.99806402239},{"$f":"HLOOKUP(AJ529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ530","v":838674.59802530298},{"$f":"HLOOKUP(AK529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK530","v":855448.08998580906},{"$f":"HLOOKUP(AL529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL530","v":872557.05178552517},{"$f":"HLOOKUP(AM529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM530","v":890008.19282123575},{"$f":"HLOOKUP(AN529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN530","v":907808.3566776606},{"$f":"HLOOKUP(AO529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO530","v":925964.52381121379},{"$f":"HLOOKUP(AP529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP530","v":944483.81428743782},{"$f":"HLOOKUP(AQ529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ530","v":963373.49057318678},{"$f":"HLOOKUP(AR529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR530","v":982640.96038465051},{"$f":"HLOOKUP(AS529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS530","v":1002293.7795923437},{"$f":"HLOOKUP(AT529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT530","v":1022339.6551841905},{"$f":"HLOOKUP(AU529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU530","v":1042786.4482878742},{"$f":"HLOOKUP(AV529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV530","v":1063642.1772536316},{"$f":"HLOOKUP(AW529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW530","v":1084915.0207987041},{"$f":"HLOOKUP(AX529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX530","v":1106613.3212146785},{"$f":"HLOOKUP(AY529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY530","v":1128745.5876389721},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF530","v":0},{"$f":"HLOOKUP(BG529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG530","v":0},{"$f":"HLOOKUP(BH529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH530","v":0},{"$f":"HLOOKUP(BI529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI530","v":0},{"$f":"HLOOKUP(BJ529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ530","v":0},{"$f":"HLOOKUP(BK529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK530","v":0},{"$f":"HLOOKUP(BL529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL530","v":0},{"$f":"HLOOKUP(BM529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM530","v":0},{"$f":"HLOOKUP(BN529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN530","v":0},{"$f":"HLOOKUP(BO529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO530","v":0},{"$f":"HLOOKUP(BP529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP530","v":0},{"$f":"HLOOKUP(BQ529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ530","v":0},{"$f":"HLOOKUP(BR529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR530","v":0},{"$f":"HLOOKUP(BS529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS530","v":0},{"$f":"HLOOKUP(BT529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT530","v":0},{"$f":"HLOOKUP(BU529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU530","v":0},{"$f":"HLOOKUP(BV529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV530","v":0},{"$f":"HLOOKUP(BW529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW530","v":0},{"$f":"HLOOKUP(BX529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX530","v":0},{"$f":"HLOOKUP(BY529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY530","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CF529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF530","v":377733.13609250856},{"$f":"HLOOKUP(CG529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG530","v":385287.79881435871},{"$f":"HLOOKUP(CH529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH530","v":392993.55479064595},{"$f":"HLOOKUP(CI529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI530","v":400853.42588645889},{"$f":"HLOOKUP(CJ529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ530","v":408870.49440418812},{"$f":"HLOOKUP(CK529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK530","v":417047.90429227188},{"$f":"HLOOKUP(CL529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL530","v":425388.86237811734},{"$f":"HLOOKUP(CM529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM530","v":433896.6396256797},{"$f":"HLOOKUP(CN529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN530","v":442574.57241819333},{"$f":"HLOOKUP(CO529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO530","v":451426.06386655715},{"$f":"HLOOKUP(CP529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP530","v":460454.58514388825},{"$f":"HLOOKUP(CQ529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ530","v":469663.67684676603},{"$f":"HLOOKUP(CR529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR530","v":479056.95038370142},{"$f":"HLOOKUP(CS529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS530","v":488638.08939137543},{"$f":"HLOOKUP(CT529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT530","v":498410.8511792029},{"$f":"HLOOKUP(CU529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU530","v":508379.06820278702},{"$f":"HLOOKUP(CV529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV530","v":518546.64956684271},{"$f":"HLOOKUP(CW529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW530","v":528917.58255817962},{"$f":"HLOOKUP(CX529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX530","v":539495.93420934316},{"$f":"HLOOKUP(CY529,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY530","v":550285.85289353004}]
[null,"B&O Tax",null,{"$f":"(D532*D530)*0.00275","v":33816.935698858077},{"$f":"(E532*E530)*0.00275","v":33647.851020363785},33479.611765261972,33312.213706435658,33145.652637903477,32979.92437471397,32815.024752840392,32650.949629076193,32487.694880930812,32325.256406526154,32163.630124493528,32002.811973871056,31842.797914001698,31683.583924431692,31525.166004809536,31367.540174785488,31210.702473911559,31054.648961542,30899.375716734285,30744.878838150617,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CF529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":970204.97284034733},{"$f":"HLOOKUP(CG529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":989609.07229715423},{"$f":"HLOOKUP(CH529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1009401.2537430974},{"$f":"HLOOKUP(CI529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1029589.2788179595},{"$f":"HLOOKUP(CJ529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1050181.0643943187},{"$f":"HLOOKUP(CK529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1071184.6856822053},{"$f":"HLOOKUP(CL529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1092608.3793958491},{"$f":"HLOOKUP(CM529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1114460.5469837664},{"$f":"HLOOKUP(CN529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1136749.7579234417},{"$f":"HLOOKUP(CO529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1159484.7530819103},{"$f":"HLOOKUP(CP529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1182674.4481435488},{"$f":"HLOOKUP(CQ529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1206327.9371064196},{"$f":"HLOOKUP(CR529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1230454.4958485481},{"$f":"HLOOKUP(CS529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1255063.5857655192},{"$f":"HLOOKUP(CT529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1280164.8574808293},{"$f":"HLOOKUP(CU529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1305768.1546304459},{"$f":"HLOOKUP(CV529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1331883.5177230549},{"$f":"HLOOKUP(CW529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1358521.1880775159},{"$f":"HLOOKUP(CX529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1385691.6118390663},{"$f":"HLOOKUP(CY529,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1413405.4440758477}]
[null,"Property Tax",null,{"$f":"C565*$B$8","v":1564226.6499257029},1467112.5060353312,1376027.6398995663,1290597.7271534293,1210471.6831525054,1135320.2201477827,1064834.4940374924,998724.83513460925,936719.55773394811,878563.84358662774,824018.69469340157,992768.13787033025,915495.14310369967,844236.76090613578,778524.83853598242,717927.6623383913,662047.12147645256,610516.09242584591,562996.02704968653,519174.72840772057,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE565*$B$8","v":6198554.4289081404},5997298.3908786392,5802576.7784652831,5614177.430489949,5431895.0742706321,5255531.1019642316,5084893.3541710805,4919795.9105654629,4760058.8873239709,4605508.2411310188,4455975.5795479342,4311297.977539042,4171317.799954806,4035882.5297786403,3904844.6019502305,3778061.2425843244,3655394.313409796,3536710.1612594994,3421879.4724469227,3310777.1318709673,null,null,null,null,"Property Tax",null,{"$f":"BE565*$B$8","v":936455.55723929754},906050.51080431952,876632.66215098382,848169.95872307522,820631.38865387277,793986.94697681256,768207.60293323023,743265.26834156376,719132.76699355082,695783.80504407769,673192.94236241712,651335.56481364113,630187.85744000576,609726.77851308952,589930.03442841244,570776.05541518261,552243.97203470289,534313.59244183439,516965.3803847378,500180.43391892553,null,null,null,null,"Property Tax",null,{"$f":"CE565*$B$8","v":4027820.6679045092},{"$f":"CF565*$B$8","v":3931025.8517093523},{"$f":"CG565*$B$8","v":3836557.1659988295},{"$f":"CH565*$B$8","v":3744358.710227394},{"$f":"CI565*$B$8","v":3654375.927226841},{"$f":"CJ565*$B$8","v":3566555.5709228558},{"$f":"CK565*$B$8","v":3480845.6748273838},{"$f":"CL565*$B$8","v":3397195.5212881719},{"$f":"CM565*$B$8","v":3315555.6114772982},{"$f":"CN565*$B$8","v":3235877.6361009195},{"$f":"CO565*$B$8","v":3158114.4468129119},{"$f":"CP565*$B$8","v":3082220.0283154859},{"$f":"CQ565*$B$8","v":3008149.4711302668},{"$f":"CR565*$B$8","v":2935858.9450237267},{"$f":"CS565*$B$8","v":2865305.6730712485},{"$f":"CT565*$B$8","v":2796447.9063444687},{"$f":"CU565*$B$8","v":2729244.8992069219},{"$f":"CV565*$B$8","v":2663656.8852033736},{"$f":"CW565*$B$8","v":2599645.0535285636},{"$f":"CX565*$B$8","v":2537171.5260614483}]
[null,"Total Operating Costs",null,{"$f":"SUM(D536:D540)","v":2627904.9770498471},{"$f":"SUM(E536:E540)","v":2551218.9763094876},{"$f":"SUM(F536:F540)","v":2480975.0433036964},{"$f":"SUM(G536:G540)","v":2416807.0883315103},{"$f":"SUM(H536:H540)","v":2358372.4262114875},{"$f":"SUM(I536:I540)","v":2305350.3367519965},{"$f":"SUM(J536:J540)","v":2257440.7148644226},{"$f":"SUM(K536:K540)","v":2214362.8047592575},{"$f":"SUM(L536:L540)","v":2175854.0130103622},{"$f":"SUM(M536:M540)","v":2141668.795596547},{"$f":"SUM(N536:N540)","v":1962194.2046515024},{"$f":"SUM(O536:O540)","v":2152903.0672744806},{"$f":"SUM(P536:P540)","v":2098032.7007965865},{"$f":"SUM(Q536:Q540)","v":2049628.9998050299},{"$f":"SUM(R536:R540)","v":2007232.8326147438},{"$f":"SUM(S536:S540)","v":1970421.6871486078},{"$f":"SUM(T536:T540)","v":1938806.8382785039},{"$f":"SUM(U536:U540)","v":1912030.7360020904},{"$f":"SUM(V536:V540)","v":1889764.5972734173},{"$f":"SUM(W536:W540)","v":1871706.1856430077},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF536:AF540)","v":31113345.631344695},{"$f":"SUM(AG536:AG540)","v":31276859.497363925},{"$f":"SUM(AH536:AH540)","v":31454203.187080272},{"$f":"SUM(AI536:AI540)","v":31645310.447277244},{"$f":"SUM(AJ536:AJ540)","v":32684661.831393674},{"$f":"SUM(AK536:AK540)","v":32903136.534229737},{"$f":"SUM(AL536:AL540)","v":33135234.235081889},{"$f":"SUM(AM536:AM540)","v":33380926.949094489},{"$f":"SUM(AN536:AN540)","v":33640195.886623576},{"$f":"SUM(AO536:AO540)","v":33913031.320416622},{"$f":"SUM(AP536:AP540)","v":35033969.460419253},{"$f":"SUM(AQ536:AQ540)","v":35333944.336027779},{"$f":"SUM(AR536:AR540)","v":35647509.685613327},{"$f":"SUM(AS536:AS540)","v":35974690.853150323},{"$f":"SUM(AT536:AT540)","v":36315521.691789351},{"$f":"SUM(AU536:AU540)","v":37504581.474220224},{"$f":"SUM(AV536:AV540)","v":37872846.80967842},{"$f":"SUM(AW536:AW540)","v":38254913.567453496},{"$f":"SUM(AX536:AX540)","v":38650848.806764789},{"$f":"SUM(AY536:AY540)","v":39060727.712875202},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF536:BF540)","v":4817275.4486006871},{"$f":"SUM(BG536:BG540)","v":4864486.7999929367},{"$f":"SUM(BH536:BH540)","v":4914237.6771233734},{"$f":"SUM(BI536:BI540)","v":4966527.0739949131},{"$f":"SUM(BJ536:BJ540)","v":5021355.6462311475},{"$f":"SUM(BK536:BK540)","v":5078725.6897056336},{"$f":"SUM(BL536:BL540)","v":5138641.1205166262},{"$f":"SUM(BM536:BM540)","v":5201107.4562766291},{"$f":"SUM(BN536:BN540)","v":5266131.7986873174},{"$f":"SUM(BO536:BO540)","v":5333722.8173717186},{"$f":"SUM(BP536:BP540)","v":5403890.7349366127},{"$f":"SUM(BQ536:BQ540)","v":5476647.3132393192},{"$f":"SUM(BR536:BR540)","v":5552005.8408341985},{"$f":"SUM(BS536:BS540)","v":5629981.1215751665},{"$f":"SUM(BT536:BT540)","v":5710589.4643517295},{"$f":"SUM(BU536:BU540)","v":5793848.6739369659},{"$f":"SUM(BV536:BV540)","v":5879778.0429269224},{"$f":"SUM(BW536:BW540)","v":5968398.3447518982},{"$f":"SUM(BX536:BX540)","v":6059731.8277410027},{"$f":"SUM(BY536:BY540)","v":6153802.2102223169},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CF537:CF540)","v":5375758.7768373657},5305922.722820865,5238951.9745325726,5174801.4149318123,5113427.4860253483,5054788.1608973332,4998842.9166013505,4945552.7078976184,4894879.941818933,4846788.4530493869,4801243.4801003486,4758211.6422686717,4717660.9173625167,4679560.6201806217,4643881.3817312811,4610595.1291777017,4579675.0664968193,4551095.6558390688,4524832.5995769724,4500862.8230308257]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N529,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)","v":21343187.6057989},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D534-D541","v":12119620.18057014},12134820.843676211,12143886.865735887,12147182.799316686,12145049.800152279,12137807.066633765,12125753.189658225,12109167.418394588,12088310.847181527,12063427.528448194,12184128.925926829,11934940.73580477,11931624.171421081,11922131.876205362,11906921.527169408,11886414.188990436,11860997.146633657,11831026.517139319,11796829.657756098,11758707.386265172,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF534-AF541","v":68879821.804888219},68716307.938868985,68538964.249152631,68347856.988955662,67308505.604839236,67090030.902003169,66857933.201151021,66612240.48713842,66352971.549609333,66080136.115816288,64959197.975813657,64659223.100205131,64345657.750619583,64018476.583082587,63677645.744443558,62488585.962012686,62120320.626554489,61738253.868779413,61342318.629468121,60932439.723357707,null,null,null,null,"EBITDA",null,{"$f":"BF534-BF541","v":10412308.940566747},10212801.745282821,10012277.982699629,9810723.4292298593,9608122.351961378,9404457.5285049677,9199710.2655118685,8993860.4158915803,8786886.394759208,8578765.194140343,8369472.3964603273,8158982.1868436504,7947267.3642479423,7734299.3514561532,7520048.2039492773,7304482.6176810311,7087569.9357748926,6869276.1541628987,6649565.9261846449,6428402.5661640745,null,null,null,null,"EBITDA",null,{"$f":"CF534-CF541","v":29599120.851442456},{"$f":"CG534-CG541","v":29668956.905458957},29735927.653747246,29800078.213348009,29861452.142254472,29920091.467382487,29976036.711678468,30029326.920382202,30079999.686460886,30128091.175230432,30173636.148179471,30216667.986011147,30257218.710917301,30295319.008099198,30330998.246548541,30364284.499102119,30395204.561783001,30423783.972440749,30450047.028702848,30474016.805248994]
[null,"Before Tax Earnings",null,{"$f":"D544-D566-D554","v":-22524487.965153221},{"$f":"E544-E566-E554","v":-40192562.606040627},{"$f":"F544-F566-F554","v":-21006146.590466887},{"$f":"G544-G566-G554","v":-9426081.3920897674},{"$f":"H544-H566-H554","v":-9255834.1829688624},{"$f":"I544-I566-I554","v":-522629.46939435741},{"$f":"J544-J566-J554","v":8214814.0616581021},{"$f":"K544-K566-K554","v":8397779.9290107489},{"$f":"L544-L566-L554","v":8586452.5783447828},{"$f":"M544-M566-M554","v":8781574.9411859028},{"$f":"N544-N566-N554","v":5177109.049706826},{"$f":"O544-O566-O554","v":3064735.7052326794},{"$f":"P544-P566-P554","v":4885209.3720175512},{"$f":"Q544-Q566-Q554","v":6289377.3574500177},{"$f":"R544-R566-R554","v":7400392.9582569562},{"$f":"S544-S566-S554","v":7762373.4800096489},{"$f":"T544-T566-T554","v":8138568.6905811187},{"$f":"U544-U566-U554","v":9483050.8213843033},{"$f":"V544-V566-V554","v":10843751.069949165},{"$f":"W544-W566-W554","v":11270545.182754302},null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF544-AF566-AF554","v":44418308.580942407},{"$f":"AG544-AG566-AG554","v":39390873.434648409},{"$f":"AH544-AH566-AH554","v":40650276.37927524},{"$f":"AI544-AI566-AI554","v":41861307.461611167},{"$f":"AJ544-AJ566-AJ554","v":42197219.284858897},{"$f":"AK544-AK566-AK554","v":43333375.396711916},{"$f":"AL544-AL566-AL554","v":44438467.910194874},{"$f":"AM544-AM566-AM554","v":45520490.660717756},{"$f":"AN544-AN566-AN554","v":46149530.273697451},{"$f":"AO544-AO566-AO554","v":46707587.663028464},{"$f":"AP544-AP566-AP554","v":46459086.987306088},{"$f":"AQ544-AQ566-AQ554","v":47075171.449191839},{"$f":"AR544-AR566-AR554","v":47723468.403975271},{"$f":"AS544-AS566-AS554","v":48406242.656025708},{"$f":"AT544-AT566-AT554","v":49125865.007953487},{"$f":"AU544-AU566-AU554","v":49050281.07561776},{"$f":"AV544-AV566-AV554","v":49851165.382759467},{"$f":"AW544-AW566-AW554","v":50696705.749714293},{"$f":"AX544-AX566-AX554","v":51589757.991369396},{"$f":"AY544-AY566-AY554","v":52533315.940273695},null,null,null,null,"Before Tax Earnings",null,{"$f":"BF544-BF566-BF554","v":-11601741.390602211},{"$f":"BG544-BG566-BG554","v":-22939370.212997399},{"$f":"BH544-BH566-BH554","v":-11048950.530169262},{"$f":"BI544-BI566-BI554","v":-3948998.4756554873},{"$f":"BJ544-BJ566-BJ554","v":-4036595.2281189435},{"$f":"BK544-BK566-BK554","v":1274478.4991682759},{"$f":"BL544-BL566-BL554","v":6590507.5139710698},{"$f":"BM544-BM566-BM554","v":6517789.5458531994},{"$f":"BN544-BN566-BN554","v":6450604.0002983641},{"$f":"BO544-BO566-BO554","v":6389260.6990359146},{"$f":"BP544-BP566-BP554","v":6334084.695680134},{"$f":"BQ544-BQ566-BQ554","v":6285417.120103905},{"$f":"BR544-BR566-BR554","v":6243616.0632506665},{"$f":"BS544-BS566-BS554","v":6209057.50448847},{"$f":"BT544-BT566-BT554","v":6182136.2837126674},{"$f":"BU544-BU566-BU554","v":6163267.1205120478},{"$f":"BV544-BV566-BV554","v":6152885.6828269167},{"$f":"BW544-BW566-BW554","v":6151449.7076469809},{"$f":"BX544-BX566-BX554","v":6159440.1764223883},{"$f":"BY544-BY566-BY554","v":6177362.5479931617},null,null,null,null,"Before Tax Earnings",null,{"$f":"CF544-CF566-CF554","v":-667520.06020054966},{"$f":"CG544-CG566-CG554","v":-14341979.32723251},-11856332.292899981,-9526664.8294036686,-7336223.0328169577,-5272252.3977954257,-3330024.1134786569,-1492694.3613468334,-871175.88763557561,-485907.53133241273,{"$f":"CP544-CP566-CP554","v":-86326.847473075613},{"$f":"CQ544-CQ566-CQ554","v":328442.48681441322},{"$f":"CR544-CR566-CR554","v":759317.58299916983},1207258.4700236022,1673270.3278076053,2158405.8306625746,2663767.6061599199,3190510.8152749538,3739845.859917203,4313041.2242625058]
[null,"ITC",null,{"$f":"-C550*0.1","v":15642266.499257028},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D545*$B$6-D546","v":-20372408.971939206},{"$f":"E545*$B$6-E546","v":-8440438.1472685318},{"$f":"F545*$B$6-F546","v":-4411290.7839980461},-1979477.0923388512,-1943725.178423461,-109752.18857281505,1725110.9529482014,1763533.7850922572,1803155.0414524043,1844130.7376490396,{"$f":"N545*$B$6-N546","v":1087192.9004384335},{"$f":"O545*$B$6-O546","v":643594.49809886259},1025893.9681236857,1320769.2450645037,1554082.5212339608,1630098.4308020263,1709099.4250220349,1991440.6724907036,2277187.7246893244,2366814.4883784032,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF545*$B$6-AF546","v":9327844.8019979056},{"$f":"AG545*$B$6-AG546","v":8272083.4212761661},{"$f":"AH545*$B$6-AH546","v":8536558.0396478008},8790874.5669383444,8861416.0498203672,9100008.8333095014,9332078.2611409239,9559303.0387507286,9691401.3574764635,9808593.4092359766,{"$f":"AP545*$B$6-AP546","v":9756408.2673342787},{"$f":"AQ545*$B$6-AQ546","v":9885786.0043302849},10021928.364834806,10165310.957765399,10316431.651670232,10300559.02587973,10468744.730379488,10646308.207440002,10833849.178187573,11031996.347457476,null,null,null,null,"Federal Tax",null,{"$f":"BF545*$B$6-BF546","v":-2436365.6920264643},{"$f":"BG545*$B$6-BG546","v":-4817267.7447294537},{"$f":"BH545*$B$6-BH546","v":-2320279.6113355448},-829289.67988765228,-847684.99790497811,267640.48482533795,1384006.5779339245,1368735.8046291717,1354626.8400626564,1341744.7467975421,{"$f":"BP545*$B$6-BP546","v":1330157.786092828},{"$f":"BQ545*$B$6-BQ546","v":1319937.5952218201},1311159.37328264,1303902.0759425787,1298248.61957966,1294286.0953075299,1292105.9933936524,1291804.4386058659,1293482.4370487016,1297246.1350785638,null,null,null,null,"Federal Tax",null,{"$f":"CF545*$B$6-CF546","v":-140179.21264211542},{"$f":"CG545*$B$6-CG546","v":-3011815.6587188272},{"$f":"CH545*$B$6-CH546","v":-2489829.7815089962},-2000599.6141747704,-1540606.836891561,-1107173.0035370393,-699305.06383051793,-313465.81588283501,-182946.93640347087,-102040.58157980668,{"$f":"CP545*$B$6-CP546","v":-18128.637969345877},{"$f":"CQ545*$B$6-CQ546","v":68972.92223102678},159456.69242982566,253524.27870495646,351386.76883959712,453265.22443914064,559391.19729358319,670007.2712077403,785367.63058261259,905738.65709512623]
[]
[]
[{"$f":"IRR(C550:X550,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(C561:C562)","v":-156422664.99257028},{"$f":"D544-D547-D542","v":32492029.152509347},{"$f":"E544-E547-E542","v":20575258.990944743},16555177.649733933,14126659.891655536,14088774.97857574,12247559.255206579,10400642.236710023,10345633.633302331,10285155.805729123,10219296.790799154,{"$f":"N544-N547-N542","v":-10246251.580310505},{"$f":"O544-O547-O542","v":11291346.237705907},10905730.203297395,10601362.631140858,10352839.005935447,10256315.75818841,10151897.721611623,9839585.8446486164,9519641.9330667742,9391892.897886768,{"$f":"C561*-0.3","v":40713476.408766091},null,null,null,null,{"$f":"IRR(AE550:AZ550,0.1)","v":8.0028924907415089E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF529,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-619855442.89081407},{"$f":"AF544-AF547-AF542","v":59551977.002890311},{"$f":"AG544-AG547-AG542","v":60444224.517592818},60002406.209504828,59556982.422017321,58447089.555018872,57990022.068693668,57525854.940010101,57052937.44838769,56661570.192132868,56271542.706580311,{"$f":"AP544-AP547-AP542","v":55202789.708479375},{"$f":"AQ544-AQ547-AQ542","v":54773437.095874846},54323729.385784775,53853165.625317186,53361214.092773326,52188026.936132953,51651575.896174997,51091945.66133941,50508469.451280549,49900443.375900231,{"$f":"AE550*-0.5","v":309927721.44540703},null,null,{"$f":"IRR(BE550:BZ550,0.1)","v":8.8891953160558312E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF529,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$29)","v":-93645555.723929748},{"$f":"BF544-BF547","v":12848674.632593211},{"$f":"BG544-BG547","v":15030069.490012275},12332557.594035175,10640013.109117512,10455807.349866357,9136817.0436796304,7815703.6875779442,7625124.611262409,{"$f":"BN544-BN547","v":7432259.5546965515},{"$f":"BO544-BO547","v":7237020.4473428009},7039314.6103674993,6839044.5916218301,6636107.9909653021,6430397.2755135745,6221799.5843696175,6010196.5223735012,5795463.9423812404,5577471.7155570332,5356083.4891359434,5131156.4310855102,{"$f":"BE550*-0.5","v":46822777.861964874},null,null,{"$f":"IRR(CE550:CZ550,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(CE561:CE562)","v":-402782066.79045093},{"$f":"CF544-CF547","v":29739300.064084571},{"$f":"CG544-CG547","v":32680772.564177785},32225757.435256243,31800677.827522781,31402058.979146034,31027264.470919527,30675341.775508985,30342792.736265037,30262946.622864358,30230131.75681024,30191764.786148816,30147695.063780122,30097762.018487476,30041794.729394242,29979611.477708943,29911019.274662979,29835813.364489418,29753776.701233011,29664679.398120236,29568278.148153868,{"$f":"CY564","v":241669240.07427052}]
[{"$f":"IRR(C551:X551,0.1)","v":0.12446004755339124},"ROE",{"$f":"-C572","v":-17378123.989888258},{"$f":"D550-D554-D557-D567-D546+D542","v":2706526.4197229967},{"$f":"E550-E554-E557-E567-E546+E542","v":2687264.1574932877},{"$f":"F550-F554-F557-F567-F546+F542","v":2661591.9895327529},{"$f":"G550-G554-G557-G567-G546+G542","v":2629719.7354045231},{"$f":"H550-H554-H557-H567-H546+H542","v":2591834.8223247277},{"$f":"I550-I554-I557-I567-I546+I542","v":2548103.2269181884},{"$f":"J550-J554-J557-J567-J546+J542","v":2498670.3363842564},{"$f":"K550-K554-K557-K567-K546+K542","v":2443661.7329765642},{"$f":"L550-L554-L557-L567-L546+L542","v":2383183.9054033551},{"$f":"M550-M554-M557-M567-M546+M542","v":2317324.8904733872},{"$f":"N550-N554-N557-N567-N546+N542","v":205221.31767365709},{"$f":"O550-O554-O557-O567-O546+O542","v":-57718.83140093158},{"$f":"P550-P554-P557-P567-P546+P542","v":-129724.47008611576},{"$f":"Q550-Q554-Q557-Q567-Q546+Q542","v":-210078.21376970911},{"$f":"R550-R554-R557-R567-R546+R542","v":-298591.96149444534},{"$f":"S550-S554-S557-S567-S546+S542","v":-395115.20924148289},{"$f":"T550-T554-T557-T567-T546+T542","v":-499533.2458182699},{"$f":"U550-U554-U557-U567-U546+U542","v":-611765.54488947499},{"$f":"V550-V554-V557-V567-V546+V542","v":-731764.34066143259},{"$f":"W550-W554-W557-W567-W546+W542","v":-859513.37584143877},{"$f":"X550","v":40713476.408766091},null,null,null,null,{"$f":"IRR(AE551:AZ551,0.1)","v":0.10578060975259596},"ROE",{"$f":"-AE572","v":-247942177.15632564},{"$f":"AF550-AF554-AF557-AF567-AF546+AF542","v":28476865.862999376},{"$f":"AG550-AG554-AG557-AG567-AG546+AG542","v":28229589.905497506},{"$f":"AH550-AH554-AH557-AH567-AH546+AH542","v":27965483.387107581},{"$f":"AI550-AI554-AI557-AI567-AI546+AI542","v":27684303.397862278},{"$f":"AJ550-AJ554-AJ557-AJ567-AJ546+AJ542","v":26726500.288036104},{"$f":"AK550-AK554-AK557-AK567-AK546+AK542","v":26410353.980602708},{"$f":"AL550-AL554-AL557-AL567-AL546+AL542","v":26076267.940126952},{"$f":"AM550-AM554-AM557-AM567-AM546+AM542","v":25723905.396414317},{"$f":"AN550-AN554-AN557-AN567-AN546+AN542","v":25352904.371141531},{"$f":"AO550-AO554-AO557-AO567-AO546+AO542","v":24962876.885588977},{"$f":"AP550-AP554-AP557-AP567-AP546+AP542","v":23894123.887488037},{"$f":"AQ550-AQ554-AQ557-AQ567-AQ546+AQ542","v":23464771.274883512},{"$f":"AR550-AR554-AR557-AR567-AR546+AR542","v":23015063.564793434},{"$f":"AS550-AS554-AS557-AS567-AS546+AS542","v":22544499.804325845},{"$f":"AT550-AT554-AT557-AT567-AT546+AT542","v":22052548.271781988},{"$f":"AU550-AU554-AU557-AU567-AU546+AU542","v":20879361.115141612},{"$f":"AV550-AV554-AV557-AV567-AV546+AV542","v":20342910.075183656},{"$f":"AW550-AW554-AW557-AW567-AW546+AW542","v":19783279.840348072},{"$f":"AX550-AX554-AX557-AX567-AX546+AX542","v":19199803.630289216},{"$f":"AY550-AY554-AY557-AY567-AY546+AY542","v":18591777.554908894},{"$f":"AZ550","v":309927721.44540703},null,null,{"$f":"IRR(BE551:BZ551,0.1)","v":0.26188071001139224},"ROE",{"$f":"-BE572","v":-11593903.010763548},{"$f":"BF550-BF554-BF557-BF567-BF546","v":3643720.910599024},{"$f":"BG550-BG554-BG557-BG567-BG546","v":3465247.7637750572},{"$f":"BH550-BH554-BH557-BH567-BH546","v":3284928.405657189},{"$f":"BI550-BI554-BI557-BI567-BI546","v":3102699.4434550661},{"$f":"BJ550-BJ554-BJ557-BJ567-BJ546","v":2918493.6842039111},{"$f":"BK550-BK554-BK557-BK567-BK546","v":2732240.0200538384},{"$f":"BL550-BL554-BL557-BL567-BL546","v":2543863.3059888058},{"$f":"BM550-BM554-BM557-BM567-BM546","v":2353284.2296732711},{"$f":"BN550-BN554-BN557-BN567-BN546","v":2160419.173107414},{"$f":"BO550-BO554-BO557-BO567-BO546","v":1965180.065753663},{"$f":"BP550-BP554-BP557-BP567-BP546","v":1767474.2287783618},{"$f":"BQ550-BQ554-BQ557-BQ567-BQ546","v":1567204.2100326922},{"$f":"BR550-BR554-BR557-BR567-BR546","v":1364267.6093761642},{"$f":"BS550-BS554-BS557-BS567-BS546","v":1158556.8939244365},{"$f":"BT550-BT554-BT557-BT567-BT546","v":949959.20278047957},{"$f":"BU550-BU554-BU557-BU567-BU546","v":738356.1407843628},{"$f":"BV550-BV554-BV557-BV567-BV546","v":523623.56079210248},{"$f":"BW550-BW554-BW557-BW567-BW546","v":305631.33396789525},{"$f":"BX550-BX554-BX557-BX567-BX546","v":84243.107546805404},{"$f":"BY550-BY554-BY557-BY567-BY546","v":-140683.95050362777},{"$f":"BZ550","v":46822777.861964874},null,null,{"$f":"IRR(CE551:CZ551,0.1)","v":0.15364358995593452},"ROE",{"$f":"-CE572","v":-53514047.318827398},{"$f":"CF550-CF554-CF557-CF567-CF546+CF542","v":6840786.3628629874},{"$f":"CG550-CG554-CG557-CG567-CG546+CG542","v":6848031.7845944446},6850617.3617535345,6848458.924150046,6841465.0793136545,6829536.9350586636,6812567.8063910622,6790442.9060225151,6763039.01771795,6730224.1516638324,{"$f":"CP550-CP554-CP557-CP567-CP546+CP542","v":6691857.1810024083},{"$f":"CQ550-CQ554-CQ557-CQ567-CQ546+CQ542","v":6647787.4586337153},6597854.4133410696,6541887.1242478359,6479703.872562537,6411111.6695165727,6335905.7593430132,6253869.0960866045,6164771.7929738313,6068370.5430074614,{"$f":"CZ550","v":241669240.07427052}]
[]
[]
[null,"Interest",null,{"$f":"C558*$B$7","v":4923801.7971350066},4774893.2919754684,4618539.361557954,4454367.7346195634,4281987.5263342531,4100988.3076346773,3910939.1280001225,3711387.48938384,3501858.2688367437,3281852.5872622924,3957932.0948555716,3643258.3859119401,3312850.9915211271,2965923.2274107728,2601649.075094901,2219161.215163236,1817548.9622349874,1395856.0966603265,953078.58780693251,488162.20351086877,null,null,null,null,null,null,"Interest",null,{"$f":"AE558*$B$7","v":18595663.286724422},18033282.318406921,17442782.301673546,16822757.284103502,16171731.015654955,15488153.433783982,14770396.972819461,14016752.688806711,13225426.190593325,12394533.367469268,11522095.903189011,10606036.565694738,9644174.2613257524,8634218.841738319,7573765.651171512,6460289.8010763656,5291140.1584764617,4063533.0337465629,2774545.5527801695,1421108.6977654558,null,null,null,null,"Interest",null,{"$f":"BE558*$B$7","v":3284939.1863830057},3185594.1266226992,3081281.8138743769,2971753.8854886391,2856749.5606836141,2735995.0196383381,2609202.7515407982,2476070.8700383808,2336282.3944608434,2189504.4951044284,2035387.7007801929,1873565.0667397454,1703651.3009972759,1525241.8469676829,1337911.9202366101,1141215.4971689838,934684.25294797611,717826.44651591801,490125.74976225704,251040.01817091295,null,null,null,null,"Interest",null,{"$f":"CE558*$B$7","v":15162313.407001097},{"$f":"CF558*$B$7","v":14934098.831088811},{"$f":"CG558*$B$7","v":14694473.526380911},{"$f":"CH558*$B$7","v":14442866.956437618},{"$f":"CI558*$B$7","v":14178680.05799716},{"$f":"CJ558*$B$7","v":13901283.814634679},{"$f":"CK558*$B$7","v":13610017.759104073},{"$f":"CL558*$B$7","v":13304188.400796939},{"$f":"CM558*$B$7","v":12983067.574574446},{"$f":"CN558*$B$7","v":12645890.70704083},{"$f":"CO558*$B$7","v":12291854.996130532},{"$f":"CP558*$B$7","v":11920117.499674719},{"$f":"CQ558*$B$7","v":11529793.128396116},{"$f":"CR558*$B$7","v":11119952.538553581},{"$f":"CS558*$B$7","v":10689619.91921892},{"$f":"CT558*$B$7","v":10237770.668917529},{"$f":"CU558*$B$7","v":9763328.9561010655},{"$f":"CV558*$B$7","v":9265165.1576437801},{"$f":"CW558*$B$7","v":8742093.1692636292},{"$f":"CX558*$B$7","v":8192867.5814644732}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C571)","v":7901971.9003257668},{"$f":"-PMT($B$7,20,$C571)","v":7901971.9003257668},7901971.9003257668,7901971.9003257668,7901971.9003257668,7901971.9003257668,7901971.9003257668,7901971.9003257668,7901971.9003257668,7901971.9003257668,{"$f":"-PMT($B$7,20,$C571)","v":7901971.9003257668},{"$f":"-PMT($B$7,20,$C571)","v":7901971.9003257668},7901971.9003257668,7901971.9003257668,7901971.9003257668,7901971.9003257668,7901971.9003257668,7901971.9003257668,7901971.9003257668,7901971.9003257668,null,null,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE571)","v":29843282.65307444},{"$f":"-PMT($B$7,20,$AE571)","v":29843282.65307444},29843282.65307444,29843282.65307444,29843282.65307444,29843282.65307444,29843282.65307444,29843282.65307444,29843282.65307444,29843282.65307444,29843282.65307444,29843282.65307444,29843282.65307444,29843282.65307444,29843282.65307444,29843282.65307444,29843282.65307444,29843282.65307444,29843282.65307444,29843282.65307444,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE571)","v":5271840.3815891379},{"$f":"-PMT($B$7,20,$BE571)","v":5271840.3815891379},5271840.3815891379,5271840.3815891379,5271840.3815891379,5271840.3815891379,5271840.3815891379,5271840.3815891379,5271840.3815891379,5271840.3815891379,5271840.3815891379,5271840.3815891379,5271840.3815891379,5271840.3815891379,5271840.3815891379,5271840.3815891379,5271840.3815891379,5271840.3815891379,5271840.3815891379,5271840.3815891379,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$CE571)","v":19726604.925246783},{"$f":"-PMT($B$7,30,$CE571)","v":19726604.925246783},19726604.925246783,19726604.925246783,19726604.925246783,19726604.925246783,19726604.925246783,19726604.925246783,19726604.925246783,19726604.925246783,19726604.925246783,19726604.925246783,19726604.925246783,19726604.925246783,19726604.925246783,19726604.925246783,19726604.925246783,19726604.925246783,19726604.925246783,19726604.925246783]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N542)*$A571","v":2349434.3734024409},{"$f":"-PMT($B$7,10,$N542)*$A571","v":2349434.3734024409},2349434.3734024409,2349434.3734024409,2349434.3734024409,2349434.3734024409,2349434.3734024409,2349434.3734024409,2349434.3734024409,2349434.3734024409]
[null,"Sinking Fund",null,{"$f":"D556+D555-D554","v":2978170.1031907601},{"$f":"E556+E555-E554","v":3127078.6083502984},{"$f":"F556+F555-F554","v":3283432.5387678128},{"$f":"G556+G555-G554","v":3447604.1657062033},{"$f":"H556+H555-H554","v":3619984.3739915136},{"$f":"I556+I555-I554","v":3800983.5926910895},{"$f":"J556+J555-J554","v":3991032.7723256443},{"$f":"K556+K555-K554","v":4190584.4109419268},{"$f":"L556+L555-L554","v":4400113.6314890236},{"$f":"M556+M555-M554","v":4620119.3130634744},{"$f":"N556+N555-N554","v":6293474.1788726356},{"$f":"O556+O555-O554","v":6608147.8878162671},{"$f":"P556+P555-P554","v":6938555.2822070792},{"$f":"Q556+Q555-Q554","v":7285483.0463174339},{"$f":"R556+R555-R554","v":7649757.1986333057},{"$f":"S556+S555-S554","v":8032245.0585649703},{"$f":"T556+T555-T554","v":8433857.3114932198},{"$f":"U556+U555-U554","v":8855550.1770678796},{"$f":"V556+V555-V554","v":9298327.6859212741},{"$f":"W556+W555-W554","v":9763244.0702173375},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF555-AF554","v":11247619.366350017},{"$f":"AG555-AG554","v":11810000.334667519},12400500.351400893,13020525.368970938,13671551.637419485,14355129.219290458,15072885.680254979,15826529.964267729,16617856.462481115,17448749.28560517,18321186.749885429,19237246.087379701,20199108.391748689,21209063.811336122,22269517.001902927,23382992.851998076,24552142.494597979,25779749.619327877,27068737.10029427,28422173.955308985,null,null,null,null,"Sinking Fund",null,{"$f":"BF555-BF554","v":1986901.1952061323},{"$f":"BG555-BG554","v":2086246.2549664387},2190558.567714761,2300086.4961004988,2415090.8209055238,2535845.3619507998,2662637.6300483397,2795769.5115507571,2935557.9871282945,3082335.8864847096,3236452.6808089451,3398275.3148493925,3568189.0805918621,3746598.5346214548,3933928.4613525281,4130624.8844201542,4337156.1286411621,4554013.9350732202,4781714.6318268813,5020800.3634182252,null,null,null,null,"Sinking Fund",null,{"$f":"CF556+CF555-CF554","v":4564291.5182456858},{"$f":"CG556+CG555-CG554","v":4792506.0941579714},5032131.3988658711,5283737.9688091651,5547924.8672496229,5825321.1106121037,6116587.1661427096,6422416.5244498439,6743537.3506723363,7080714.218205953,{"$f":"CP556+CP555-CP554","v":7434749.9291162509},{"$f":"CQ556+CQ555-CQ554","v":7806487.4255720638},8196811.7968506664,8606652.386693202,9036985.0060278624,9488834.2563292533,9963275.9691457171,10461439.767603002,10984511.755983153,11533737.343782309]
[null,"Mortgage Balance",{"$f":"C571","v":98476035.942700133},{"$f":"C558-D557","v":95497865.839509368},{"$f":"D558-E557","v":92370787.231159076},{"$f":"E558-F557","v":89087354.692391261},{"$f":"F558-G557","v":85639750.526685059},{"$f":"G558-H557","v":82019766.15269354},{"$f":"H558-I557","v":78218782.560002446},{"$f":"I558-J557","v":74227749.787676796},{"$f":"J558-K557","v":70037165.376734868},{"$f":"K558-L557","v":65637051.745245844},{"$f":"(N542*$A$54)+L558-M557","v":79158641.897111431},{"$f":"M558-N557","v":72865167.718238801},{"$f":"N558-O557","v":66257019.830422536},{"$f":"O558-P557","v":59318464.548215456},{"$f":"P558-Q557","v":52032981.501898021},{"$f":"Q558-R557","v":44383224.303264715},{"$f":"R558-S557","v":36350979.244699746},{"$f":"S558-T557","v":27917121.933206528},{"$f":"T558-U557","v":19061571.756138649},{"$f":"U558-V557","v":9763244.0702173747},{"$f":"V558-W557","v":3.7252902984619141E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE571","v":371913265.73448843},{"$f":"AE558-AF557","v":360665646.36813843},{"$f":"AF558-AG557","v":348855646.03347093},{"$f":"AG558-AH557","v":336455145.68207002},{"$f":"AH558-AI557","v":323434620.31309909},{"$f":"AI558-AJ557","v":309763068.67567962},{"$f":"AJ558-AK557","v":295407939.45638919},{"$f":"AK558-AL557","v":280335053.77613419},{"$f":"AL558-AM557","v":264508523.81186646},{"$f":"AM558-AN557","v":247890667.34938535},{"$f":"(AP542*$A$54)+AN558-AO557","v":230441918.06378019},{"$f":"AO558-AP557","v":212120731.31389475},{"$f":"AP558-AQ557","v":192883485.22651505},{"$f":"AQ558-AR557","v":172684376.83476636},{"$f":"AR558-AS557","v":151475313.02343023},{"$f":"AS558-AT557","v":129205796.02152731},{"$f":"AT558-AU557","v":105822803.16952923},{"$f":"AU558-AV557","v":81270660.674931258},{"$f":"AV558-AW557","v":55490911.055603385},{"$f":"AW558-AX557","v":28422173.955309115},{"$f":"AX558-AY557","v":1.3038516044616699E-7},null,null,null,null,"Mortgage Balance",{"$f":"BE571","v":65698783.727660112},{"$f":"BE558-BF557","v":63711882.532453977},{"$f":"BF558-BG557","v":61625636.277487539},{"$f":"BG558-BH557","v":59435077.709772781},{"$f":"BH558-BI557","v":57134991.21367228},{"$f":"BI558-BJ557","v":54719900.392766759},{"$f":"BJ558-BK557","v":52184055.030815959},{"$f":"BK558-BL557","v":49521417.400767617},{"$f":"BL558-BM557","v":46725647.889216863},{"$f":"BM558-BN557","v":43790089.902088568},{"$f":"(BP542*$A$54)+BN558-BO557","v":40707754.015603855},{"$f":"BO558-BP557","v":37471301.334794909},{"$f":"BP558-BQ557","v":34073026.019945517},{"$f":"BQ558-BR557","v":30504836.939353656},{"$f":"BR558-BS557","v":26758238.404732201},{"$f":"BS558-BT557","v":22824309.943379674},{"$f":"BT558-BU557","v":18693685.058959521},{"$f":"BU558-BV557","v":14356528.930318359},{"$f":"BV558-BW557","v":9802514.99524514},{"$f":"BW558-BX557","v":5020800.3634182587},{"$f":"BX558-BY557","v":3.3527612686157227E-8},null,null,null,null,"Mortgage Balance",{"$f":"CE571","v":303246268.14002192},{"$f":"CE558-CF557","v":298681976.62177622},{"$f":"CF558-CG557","v":293889470.52761823},{"$f":"CG558-CH557","v":288857339.12875235},{"$f":"CH558-CI557","v":283573601.15994316},{"$f":"CI558-CJ557","v":278025676.29269356},{"$f":"CJ558-CK557","v":272200355.18208146},{"$f":"CK558-CL557","v":266083768.01593876},{"$f":"CL558-CM557","v":259661351.4914889},{"$f":"CM558-CN557","v":252917814.14081657},{"$f":"CN558-CO557","v":245837099.92261061},{"$f":"CO558-CP557","v":238402349.99349436},{"$f":"CP558-CQ557","v":230595862.56792229},{"$f":"CQ558-CR557","v":222399050.77107161},{"$f":"CR558-CS557","v":213792398.3843784},{"$f":"CS558-CT557","v":204755413.37835056},{"$f":"CT558-CU557","v":195266579.12202132},{"$f":"CU558-CV557","v":185303303.1528756},{"$f":"CV558-CW557","v":174841863.38527259},{"$f":"CW558-CX557","v":163857351.62928945},{"$f":"CX558-CY557","v":152323614.28550714}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D529,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-135711588.02922031},{"$f":"-($C561)/20","v":6785579.4014610155},{"$f":"-($C561)/20","v":6785579.4014610155},6785579.4014610155,6785579.4014610155,6785579.4014610155,6785579.4014610155,6785579.4014610155,6785579.4014610155,6785579.4014610155,6785579.4014610155,6785579.4014610155,6785579.4014610155,6785579.4014610155,6785579.4014610155,6785579.4014610155,6785579.4014610155,6785579.4014610155,6785579.4014610155,6785579.4014610155,6785579.4014610155]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D529,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.9","v":-20711076.963349957},{"$f":"-($C562)/10","v":2071107.6963349958},{"$f":"-($C562)/10","v":2071107.6963349958},2071107.6963349958,2071107.6963349958,2071107.6963349958,2071107.6963349958,2071107.6963349958,2071107.6963349958,2071107.6963349958,2071107.6963349958,{"$f":"$N542/10","v":2134318.7605798901},2134318.7605798901,2134318.7605798901,2134318.7605798901,2134318.7605798901,2134318.7605798901,2134318.7605798901,2134318.7605798901,2134318.7605798901,2134318.7605798901,null,null,null,null,null,null,"Depr",null,{"$f":"-($AE550)/40","v":15496386.072270352},{"$f":"-($AE550)/40","v":15496386.072270352},15496386.072270352,15496386.072270352,15496386.072270352,15496386.072270352,15496386.072270352,15496386.072270352,15496386.072270352,15496386.072270352,15496386.072270352,15496386.072270352,15496386.072270352,15496386.072270352,15496386.072270352,15496386.072270352,15496386.072270352,15496386.072270352,15496386.072270352,15496386.072270352,null,null,null,null,"Depr",null,{"$f":"-($BE550)/25","v":3745822.2289571897},{"$f":"-($BE550)/25","v":3745822.2289571897},3745822.2289571897,3745822.2289571897,3745822.2289571897,3745822.2289571897,3745822.2289571897,3745822.2289571897,3745822.2289571897,3745822.2289571897,3745822.2289571897,3745822.2289571897,3745822.2289571897,3745822.2289571897,3745822.2289571897,3745822.2289571897,3745822.2289571897,3745822.2289571897,3745822.2289571897,3745822.2289571897,null,null,null,null,"Depr",{"$f":"-((HLOOKUP(CF529,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$211)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-402782066.79045093},{"$f":"-($CE562)/50","v":8055641.3358090185},{"$f":"-($CE562)/50","v":8055641.3358090185},8055641.3358090185,8055641.3358090185,8055641.3358090185,8055641.3358090185,8055641.3358090185,8055641.3358090185,8055641.3358090185,8055641.3358090185,8055641.3358090185,8055641.3358090185,8055641.3358090185,8055641.3358090185,8055641.3358090185,8055641.3358090185,8055641.3358090185,8055641.3358090185,8055641.3358090185,8055641.3358090185]
[null,"Accum Depreciation",null,{"$f":"SUM($D561:D562)","v":8856687.0977960117},{"$f":"SUM($D561:E562)","v":17713374.195592023},{"$f":"SUM($D561:F562)","v":26570061.293388031},{"$f":"SUM($D561:G562)","v":35426748.391184047},{"$f":"SUM($D561:H562)","v":44283435.488980055},{"$f":"SUM($D561:I562)","v":53140122.586776063},{"$f":"SUM($D561:J562)","v":61996809.684572071},{"$f":"SUM($D561:K562)","v":70853496.782368094},{"$f":"SUM($D561:L562)","v":79710183.880164132},{"$f":"SUM($D561:M562)","v":88566870.977960169},{"$f":"SUM($D561:N562)","v":97486769.140001073},{"$f":"SUM($D561:O562)","v":106406667.30204198},{"$f":"SUM($D561:P562)","v":115326565.46408288},{"$f":"SUM($D561:Q562)","v":124246463.62612379},{"$f":"SUM($D561:R562)","v":133166361.78816469},{"$f":"SUM($D561:S562)","v":142086259.95020559},{"$f":"SUM($D561:T562)","v":151006158.11224648},{"$f":"SUM($D561:U562)","v":159926056.27428734},{"$f":"SUM($D561:V562)","v":168845954.4363282},{"$f":"SUM($D561:W562)","v":177765852.59836906},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE562:AF562)","v":15496386.072270352},{"$f":"SUM($AE562:AG562)","v":30992772.144540705},{"$f":"SUM($AE562:AH562)","v":46489158.216811061},{"$f":"SUM($AE562:AI562)","v":61985544.28908141},{"$f":"SUM($AE562:AJ562)","v":77481930.361351758},{"$f":"SUM($AE562:AK562)","v":92978316.433622107},{"$f":"SUM($AE562:AL562)","v":108474702.50589246},{"$f":"SUM($AE562:AM562)","v":123971088.5781628},{"$f":"SUM($AE562:AN562)","v":139467474.65043315},{"$f":"SUM($AE562:AO562)","v":154963860.72270352},{"$f":"SUM($AE562:AP562)","v":170460246.79497388},{"$f":"SUM($AE562:AQ562)","v":185956632.86724424},{"$f":"SUM($AE562:AR562)","v":201453018.93951461},{"$f":"SUM($AE562:AS562)","v":216949405.01178497},{"$f":"SUM($AE562:AT562)","v":232445791.08405533},{"$f":"SUM($AE562:AU562)","v":247942177.1563257},{"$f":"SUM($AE562:AV562)","v":263438563.22859606},{"$f":"SUM($AE562:AW562)","v":278934949.30086643},{"$f":"SUM($AE562:AX562)","v":294431335.37313676},{"$f":"SUM($AE562:AY562)","v":309927721.44540709},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BE562:BF562)","v":3745822.2289571897},{"$f":"SUM($BE562:BG562)","v":7491644.4579143794},{"$f":"SUM($BE562:BH562)","v":11237466.68687157},{"$f":"SUM($BE562:BI562)","v":14983288.915828759},{"$f":"SUM($BE562:BJ562)","v":18729111.144785948},{"$f":"SUM($BE562:BK562)","v":22474933.373743139},{"$f":"SUM($BE562:BL562)","v":26220755.60270033},{"$f":"SUM($BE562:BM562)","v":29966577.831657521},{"$f":"SUM($BE562:BN562)","v":33712400.060614713},{"$f":"SUM($BE562:BO562)","v":37458222.289571904},{"$f":"SUM($BE562:BP562)","v":41204044.518529095},{"$f":"SUM($BE562:BQ562)","v":44949866.747486286},{"$f":"SUM($BE562:BR562)","v":48695688.976443477},{"$f":"SUM($BE562:BS562)","v":52441511.205400668},{"$f":"SUM($BE562:BT562)","v":56187333.434357859},{"$f":"SUM($BE562:BU562)","v":59933155.66331505},{"$f":"SUM($BE562:BV562)","v":63678977.892272241},{"$f":"SUM($BE562:BW562)","v":67424800.121229425},{"$f":"SUM($BE562:BX562)","v":71170622.350186616},{"$f":"SUM($BE562:BY562)","v":74916444.579143807},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CF562:CF562)","v":8055641.3358090185},{"$f":"SUM($CF562:CG562)","v":16111282.671618037},{"$f":"SUM($CF562:CH562)","v":24166924.007427055},{"$f":"SUM($CF562:CI562)","v":32222565.343236074},{"$f":"SUM($CF562:CJ562)","v":40278206.679045096},{"$f":"SUM($CF562:CK562)","v":48333848.014854118},{"$f":"SUM($CF562:CL562)","v":56389489.35066314},{"$f":"SUM($CF562:CM562)","v":64445130.686472163},{"$f":"SUM($CF562:CN562)","v":72500772.022281185},{"$f":"SUM($CF562:CO562)","v":80556413.358090207},{"$f":"SUM($CF562:CP562)","v":88612054.693899229},{"$f":"SUM($CF562:CQ562)","v":96667696.029708251},{"$f":"SUM($CF562:CR562)","v":104723337.36551727},{"$f":"SUM($CF562:CS562)","v":112778978.7013263},{"$f":"SUM($CF562:CT562)","v":120834620.03713532},{"$f":"SUM($CF562:CU562)","v":128890261.37294434},{"$f":"SUM($CF562:CV562)","v":136945902.70875335},{"$f":"SUM($CF562:CW562)","v":145001544.04456237},{"$f":"SUM($CF562:CX562)","v":153057185.38037139},{"$f":"SUM($CF562:CY562)","v":161112826.71618041}]
[null,"End Year Book Value",null,{"$f":"-$C550-D563","v":147565977.89477426},{"$f":"-$C550-E563","v":138709290.79697827},129852603.69918224,120995916.60138623,112139229.50359023,103282542.40579422,94425855.30799821,85569168.210202187,76712481.11240615,{"$f":"-$C550-M563+$N542","v":89198981.620409012},{"$f":"-$C550-N563+$N542","v":80279083.458368108},{"$f":"-$C550-O563+$N542","v":71359185.296327204},{"$f":"-$C550-P563+$N542","v":62439287.134286299},{"$f":"-$C550-Q563+$N542","v":53519388.972245395},{"$f":"-$C550-R563+$N542","v":44599490.810204491},{"$f":"-$C550-S563+$N542","v":35679592.648163587},{"$f":"-$C550-T563+$N542","v":26759694.486122698},{"$f":"-$C550-U563+$N542","v":17839796.324081838},{"$f":"-$C550-V563+$N542","v":8919898.1620409787},{"$f":"-$C550-W563+$N542","v":1.1920928955078125E-7},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE550-AF563","v":604359056.81854367},{"$f":"-$AE550-AG563","v":588862670.7462734},{"$f":"-$AE550-AH563","v":573366284.67400301},{"$f":"-$AE550-AI563","v":557869898.60173261},{"$f":"-$AE550-AJ563","v":542373512.52946234},{"$f":"-$AE550-AK563","v":526877126.45719194},{"$f":"-$AE550-AL563","v":511380740.38492161},{"$f":"-$AE550-AM563","v":495884354.31265128},{"$f":"-$AE550-AN563","v":480387968.24038088},{"$f":"-$AE550-AO563","v":464891582.16811055},{"$f":"-$AE550-AP563","v":449395196.09584022},{"$f":"-$AE550-AQ563","v":433898810.02356982},{"$f":"-$AE550-AR563","v":418402423.95129943},{"$f":"-$AE550-AS563","v":402906037.8790291},{"$f":"-$AE550-AT563","v":387409651.80675876},{"$f":"-$AE550-AU563","v":371913265.73448837},{"$f":"-$AE550-AV563","v":356416879.66221797},{"$f":"-$AE550-AW563","v":340920493.58994764},{"$f":"-$AE550-AX563","v":325424107.51767731},{"$f":"-$AE550-AY563","v":309927721.44540697},null,null,null,null,"End Year Book Value",null,{"$f":"-$BE550-BF563","v":89899733.494972557},{"$f":"-$BE550-BG563","v":86153911.266015366},{"$f":"-$BE550-BH563","v":82408089.037058175},{"$f":"-$BE550-BI563","v":78662266.808100984},{"$f":"-$BE550-BJ563","v":74916444.579143792},{"$f":"-$BE550-BK563","v":71170622.350186616},{"$f":"-$BE550-BL563","v":67424800.12122941},{"$f":"-$BE550-BM563","v":63678977.892272227},{"$f":"-$BE550-BN563","v":59933155.663315035},{"$f":"-$BE550-BO563","v":56187333.434357844},{"$f":"-$BE550-BP563","v":52441511.205400653},{"$f":"-$BE550-BQ563","v":48695688.976443462},{"$f":"-$BE550-BR563","v":44949866.747486271},{"$f":"-$BE550-BS563","v":41204044.51852908},{"$f":"-$BE550-BT563","v":37458222.289571889},{"$f":"-$BE550-BU563","v":33712400.060614698},{"$f":"-$BE550-BV563","v":29966577.831657507},{"$f":"-$BE550-BW563","v":26220755.602700323},{"$f":"-$BE550-BX563","v":22474933.373743132},{"$f":"-$BE550-BY563","v":18729111.144785941},null,null,null,null,"End Year Book Value",null,{"$f":"-$CE562-CF563","v":394726425.45464194},{"$f":"-$CE562-CG563","v":386670784.11883289},{"$f":"-$CE562-CH563","v":378615142.78302389},{"$f":"-$CE562-CI563","v":370559501.44721484},{"$f":"-$CE562-CJ563","v":362503860.11140585},{"$f":"-$CE562-CK563","v":354448218.7755968},{"$f":"-$CE562-CL563","v":346392577.43978781},{"$f":"-$CE562-CM563","v":338336936.10397875},{"$f":"-$CE562-CN563","v":330281294.76816976},{"$f":"-$CE562-CO563","v":322225653.43236071},{"$f":"-$CE562-CP563","v":314170012.09655172},{"$f":"-$CE562-CQ563","v":306114370.76074266},{"$f":"-$CE562-CR563","v":298058729.42493367},{"$f":"-$CE562-CS563","v":290003088.08912462},{"$f":"-$CE562-CT563","v":281947446.75331563},{"$f":"-$CE562-CU563","v":273891805.41750658},{"$f":"-$CE562-CV563","v":265836164.08169758},{"$f":"-$CE562-CW563","v":257780522.74588856},{"$f":"-$CE562-CX563","v":249724881.41007954},{"$f":"-$CE562-CY563","v":241669240.07427052}]
[null,"Prop. Tax Value",{"$f":"-C550","v":156422664.99257028},{"$f":"C565/(($C565/$X565)^(1/21))","v":146711250.60353312},{"$f":"D565/(($C565/$X565)^(1/21))","v":137602763.98995662},{"$f":"E565/(($C565/$X565)^(1/21))","v":129059772.71534292},{"$f":"F565/(($C565/$X565)^(1/21))","v":121047168.31525053},{"$f":"G565/(($C565/$X565)^(1/21))","v":113532022.01477827},{"$f":"H565/(($C565/$X565)^(1/21))","v":106483449.40374924},{"$f":"I565/(($C565/$X565)^(1/21))","v":99872483.513460919},{"$f":"J565/(($C565/$X565)^(1/21))","v":93671955.773394808},{"$f":"K565/(($C565/$X565)^(1/21))","v":87856384.358662769},{"$f":"L565/(($C565/$X565)^(1/21))","v":82401869.46934016},{"$f":"(M565+$N542)/(($C565/($X565+$N542))^(1/21))","v":99276813.787033021},{"$f":"N565/(($N565/$X565)^(1/11))","v":91549514.310369968},{"$f":"O565/(($N565/$X565)^(1/11))","v":84423676.090613574},77852483.853598237,71792766.233839124,66204712.147645257,61051609.242584586,56299602.704968654,51917472.840772055,47876429.96873977,{"$f":"X550","v":40713476.408766091},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE550","v":619855442.89081407},{"$f":"AE565/(($AE565/$AZ565)^(1/21))","v":599729839.08786392},{"$f":"AF565/(($AE565/$AZ565)^(1/21))","v":580257677.84652829},561417743.0489949,543189507.42706323,525553110.19642311,508489335.41710806,491979591.05654627,476005888.73239708,460550824.11310184,445597557.95479345,431129797.75390416,417131779.9954806,403588252.97786403,390484460.19502306,377806124.25843245,365539431.34097958,353671016.12594992,342187947.24469227,331077713.18709671,320328208.66953456,{"$f":"AZ550","v":309927721.44540703},null,null,null,"Prop. Tax Value",{"$f":"-BE550","v":93645555.723929748},{"$f":"BE565/(($BE565/$BZ565)^(1/21))","v":90605051.080431953},{"$f":"BF565/(($BE565/$BZ565)^(1/21))","v":87663266.215098381},84816995.872307524,82063138.865387276,79398694.697681248,76820760.293323025,74326526.834156379,71913276.699355081,69578380.504407763,67319294.236241713,65133556.481364116,63018785.744000576,60972677.851308949,58993003.442841247,57077605.541518256,55224397.20347029,53431359.244183436,51696538.038473777,50018043.391892552,48394046.481242985,{"$f":"BZ550","v":46822777.861964874},null,null,null,"Prop. Tax Value",{"$f":"-CE550","v":402782066.79045093},{"$f":"CE565/(($CE565/$CZ565)^(1/21))","v":393102585.17093521},{"$f":"CF565/(($CE565/$CZ565)^(1/21))","v":383655716.59988296},374435871.02273941,365437592.72268409,356655557.09228557,348084567.48273838,339719552.1288172,331555561.14772981,323587763.61009192,315811444.68129116,308222002.83154857,300814947.11302668,293585894.50237268,286530567.30712485,279644790.63444686,272924489.92069221,266365688.52033734,259964505.35285634,253717152.60614482,247619933.49513432,{"$f":"CZ550","v":241669240.07427052}]
[null,"Tax Dep",null,{"$f":"($C550*0.95)*-D$4","v":29720306.348588355},{"$f":"($C550*0.95)*-E$4","v":47552490.157741368},28531494.094644818,17118896.45678689,17118896.45678689,8559448.2283934448,null,null,null,null,{"$f":"($N542)*D$6","v":3049087.7813644307},5226946.6446601506,3733563.8078824016,2666831.2913445728,1904879.4938175518,1904879.4938175518,1904879.4938175518,952119.59909468889,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($C550)*-D$5","v":5865849.9372213855},{"$f":"($C550)*-E$5","v":11292152.185813649},{"$f":"($C550)*-F$5","v":10445905.568203844},{"$f":"($C550)*-G$5","v":9663792.2432409916},{"$f":"($C550)*-H$5","v":8939555.3043253906},{"$f":"($C550)*-I$5","v":8268502.0715072649},{"$f":"($C550)*-J$5","v":7649068.3181366865},{"$f":"($C550)*-K$5","v":7074997.137613954},{"$f":"($C550)*-L$5","v":6978015.0853185598},{"$f":"($C550)*-M$5","v":6978015.0853185598},{"$f":"($C550)*-N$5","v":6978015.0853185598},{"$f":"($C550)*-O$5","v":6978015.0853185598},{"$f":"($C550)*-P$5","v":6978015.0853185598},{"$f":"($C550)*-Q$5","v":6978015.0853185598},{"$f":"($C550)*-R$5","v":6978015.0853185598},{"$f":"($C550)*-S$5","v":6978015.0853185598},{"$f":"($C550)*-T$5","v":6978015.0853185598},{"$f":"($C550)*-U$5","v":6978015.0853185598},{"$f":"($C550)*-V$5","v":6978015.0853185598},{"$f":"($C550)*-W$5","v":6978015.0853185598},null,null,null,null,"Tax Dep",null,{"$f":"($BE550)*-D$4","v":18729111.144785952},{"$f":"($BE550)*-E$4","v":29966577.831657521},{"$f":"($BE550)*-F$4","v":17979946.698994514},{"$f":"($BE550)*-G$4","v":10787968.019396707},{"$f":"($BE550)*-H$4","v":10787968.019396707},{"$f":"($BE550)*-I$4","v":5393984.0096983537},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($CE550)*-D$5","v":15104327.504641909},{"$f":"($CE550)*-E$5","v":29076837.401602656},{"$f":"($CE550)*-F$5","v":26897786.420266315},{"$f":"($CE550)*-G$5","v":24883876.08631406},{"$f":"($CE550)*-H$5","v":23018995.11707427},{"$f":"($CE550)*-I$5","v":21291060.050543234},{"$f":"($CE550)*-J$5","v":19696043.066053052},{"$f":"($CE550)*-K$5","v":18217832.880932096},{"$f":"($CE550)*-L$5","v":17968107.999522015},{"$f":"($CE550)*-M$5","v":17968107.999522015},{"$f":"($CE550)*-N$5","v":17968107.999522015},{"$f":"($CE550)*-O$5","v":17968107.999522015},{"$f":"($CE550)*-P$5","v":17968107.999522015},{"$f":"($CE550)*-Q$5","v":17968107.999522015},{"$f":"($CE550)*-R$5","v":17968107.999522015},{"$f":"($CE550)*-S$5","v":17968107.999522015},{"$f":"($CE550)*-T$5","v":17968107.999522015},{"$f":"($CE550)*-U$5","v":17968107.999522015},{"$f":"($CE550)*-V$5","v":17968107.999522015},{"$f":"($CE550)*-W$5","v":17968107.999522015},{"$f":"($CE550)*-X$5","v":8978012.2687591519}]
[null,"After Tax Dep. Value",null,{"$f":"D566*$B$6","v":6241264.3332035542},{"$f":"E566*$B$6","v":9986022.9331256878},5991613.7598754121,3594968.2559252465,3594968.2559252465,1797484.1279626233,null,null,null,null,{"$f":"N566*$B$6","v":640308.43408653047},{"$f":"O566*$B$6","v":1097658.7953786317},{"$f":"P566*$B$6","v":784048.39965530427},{"$f":"Q566*$B$6","v":560034.57118236029},{"$f":"R566*$B$6","v":400024.69370168587},{"$f":"S566*$B$6","v":400024.69370168587},{"$f":"T566*$B$6","v":400024.69370168587},{"$f":"U566*$B$6","v":199945.11580988465},null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF566*$B$6","v":1231828.486816491},{"$f":"AG566*$B$6","v":2371351.9590208661},{"$f":"AH566*$B$6","v":2193640.1693228073},{"$f":"AI566*$B$6","v":2029396.3710806081},{"$f":"AJ566*$B$6","v":1877306.6139083321},{"$f":"AK566*$B$6","v":1736385.4350165254},{"$f":"AL566*$B$6","v":1606304.3468087041},{"$f":"AM566*$B$6","v":1485749.3988989303},{"$f":"AN566*$B$6","v":1465383.1679168975},{"$f":"AO566*$B$6","v":1465383.1679168975},{"$f":"AP566*$B$6","v":1465383.1679168975},{"$f":"AQ566*$B$6","v":1465383.1679168975},{"$f":"AR566*$B$6","v":1465383.1679168975},{"$f":"AS566*$B$6","v":1465383.1679168975},{"$f":"AT566*$B$6","v":1465383.1679168975},{"$f":"AU566*$B$6","v":1465383.1679168975},{"$f":"AV566*$B$6","v":1465383.1679168975},{"$f":"AW566*$B$6","v":1465383.1679168975},{"$f":"AX566*$B$6","v":1465383.1679168975},{"$f":"AY566*$B$6","v":1465383.1679168975},null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF566*$B$6","v":3933113.3404050497},{"$f":"BG566*$B$6","v":6292981.344648079},{"$f":"BH566*$B$6","v":3775788.8067888478},{"$f":"BI566*$B$6","v":2265473.2840733086},{"$f":"BJ566*$B$6","v":2265473.2840733086},{"$f":"BK566*$B$6","v":1132736.6420366543},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CF566*$B$6","v":3171908.7759748008},{"$f":"CG566*$B$6","v":6106135.8543365579},{"$f":"CH566*$B$6","v":5648535.1482559256},{"$f":"CI566*$B$6","v":5225613.9781259522},{"$f":"CJ566*$B$6","v":4833988.9745855965},{"$f":"CK566*$B$6","v":4471122.6106140791},{"$f":"CL566*$B$6","v":4136169.0438711406},{"$f":"CM566*$B$6","v":3825744.9049957399},{"$f":"CN566*$B$6","v":3773302.6798996232},{"$f":"CO566*$B$6","v":3773302.6798996232},{"$f":"CP566*$B$6","v":3773302.6798996232},{"$f":"CQ566*$B$6","v":3773302.6798996232},{"$f":"CR566*$B$6","v":3773302.6798996232},{"$f":"CS566*$B$6","v":3773302.6798996232},{"$f":"CT566*$B$6","v":3773302.6798996232},{"$f":"CU566*$B$6","v":3773302.6798996232},{"$f":"CV566*$B$6","v":3773302.6798996232},{"$f":"CW566*$B$6","v":3773302.6798996232},{"$f":"CX566*$B$6","v":3773302.6798996232},{"$f":"CY566*$B$6","v":3773302.6798996232},{"$f":"CZ566*$B$6","v":1885382.5764394219}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D567:I567)","v":25949564.406470641},{"$f":"C569/C573","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"AE569/AE573","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF567:BK567)","v":16352868.985506088},{"$f":"BE569/BE573","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,CF567:CZ567)","v":46021751.331601627},{"$f":"CE569/CE573","v":0.1142596831540284}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D546:W546)","v":14618940.653511241},{"$f":"C570/C573","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,AF546:AY546)","v":0},{"$f":"AE570/AE573","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,BF546:BY546)","v":0},{"$f":"BE570/BE573","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,CF546:CY546)","v":0},{"$f":"CE570/CE573","v":0}]
[0.85,"Debt",{"$f":"(C573-C569-C570)*$A571","v":98476035.942700133},{"$f":"C571/C573","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(AE573-AE569-AE570)*$AC571","v":371913265.73448843},{"$f":"AE571/AE573","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE573-BE569-BE570)*$BC571","v":65698783.727660112},{"$f":"BE571/BE573","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(CE573-CE569-CE570)*$A571","v":303246268.14002192},{"$f":"CE571/CE573","v":0.75287926931907589}]
[0.15,"Equity",{"$f":"(C573-C569-C570)*$A572","v":17378123.989888258},{"$f":"C572/C573","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(AE573-AE569-AE570)*$AC572","v":247942177.15632564},{"$f":"AE572/AE573","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE573-BE569-BE570)*$BC572","v":11593903.010763548},{"$f":"BE572/BE573","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(CE573-CE569-CE570)*$A572","v":53514047.318827398},{"$f":"CE572/CE573","v":0.13286104752689576}]
[null,"Total",{"$f":"-C550","v":156422664.99257028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE550","v":619855442.89081407},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",{"$f":"-BE550","v":93645555.723929748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CE550","v":402782066.79045093}]
[null,"Check",{"$f":"SUM(C569:C572)-C573","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE569:AE572)-AE573","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE569:BE572)-BE573","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CE569:CE572)-CE573","v":0}]
[25000,"2032 Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032 Nuclear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2032 Geothermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF576&\" \"&'Resource Options'!$B$43","v":"2032 Pumped Hydro (16 hr/ 100 MW share)"}]
[null,"Year",null,2032,{"$f":"D576+1","v":2033},{"$f":"E576+1","v":2034},{"$f":"F576+1","v":2035},{"$f":"G576+1","v":2036},{"$f":"H576+1","v":2037},{"$f":"I576+1","v":2038},{"$f":"J576+1","v":2039},{"$f":"K576+1","v":2040},{"$f":"L576+1","v":2041},{"$f":"M576+1","v":2042},{"$f":"N576+1","v":2043},{"$f":"O576+1","v":2044},{"$f":"P576+1","v":2045},{"$f":"Q576+1","v":2046},{"$f":"R576+1","v":2047},{"$f":"S576+1","v":2048},{"$f":"T576+1","v":2049},{"$f":"U576+1","v":2050},{"$f":"V576+1","v":2051},null,null,null,null,null,null,"Year",null,2032,{"$f":"AF576+1","v":2033},{"$f":"AG576+1","v":2034},{"$f":"AH576+1","v":2035},{"$f":"AI576+1","v":2036},{"$f":"AJ576+1","v":2037},{"$f":"AK576+1","v":2038},{"$f":"AL576+1","v":2039},{"$f":"AM576+1","v":2040},{"$f":"AN576+1","v":2041},{"$f":"AO576+1","v":2042},{"$f":"AP576+1","v":2043},{"$f":"AQ576+1","v":2044},{"$f":"AR576+1","v":2045},{"$f":"AS576+1","v":2046},{"$f":"AT576+1","v":2047},{"$f":"AU576+1","v":2048},{"$f":"AV576+1","v":2049},{"$f":"AW576+1","v":2050},{"$f":"AX576+1","v":2051},null,null,null,null,"Year",null,2032,{"$f":"BF576+1","v":2033},{"$f":"BG576+1","v":2034},{"$f":"BH576+1","v":2035},{"$f":"BI576+1","v":2036},{"$f":"BJ576+1","v":2037},{"$f":"BK576+1","v":2038},{"$f":"BL576+1","v":2039},{"$f":"BM576+1","v":2040},{"$f":"BN576+1","v":2041},{"$f":"BO576+1","v":2042},{"$f":"BP576+1","v":2043},{"$f":"BQ576+1","v":2044},{"$f":"BR576+1","v":2045},{"$f":"BS576+1","v":2046},{"$f":"BT576+1","v":2047},{"$f":"BU576+1","v":2048},{"$f":"BV576+1","v":2049},{"$f":"BW576+1","v":2050},{"$f":"BX576+1","v":2051},null,null,null,null,"Year",null,2032,{"$f":"CF576+1","v":2033},{"$f":"CG576+1","v":2034},{"$f":"CH576+1","v":2035},{"$f":"CI576+1","v":2036},{"$f":"CJ576+1","v":2037},{"$f":"CK576+1","v":2038},{"$f":"CL576+1","v":2039},{"$f":"CM576+1","v":2040},{"$f":"CN576+1","v":2041},{"$f":"CO576+1","v":2042},{"$f":"CP576+1","v":2043},{"$f":"CQ576+1","v":2044},{"$f":"CR576+1","v":2045},{"$f":"CS576+1","v":2046},{"$f":"CT576+1","v":2047},{"$f":"CU576+1","v":2048},{"$f":"CV576+1","v":2049},{"$f":"CW576+1","v":2050},{"$f":"CX576+1","v":2051}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$29/100*'Resource Options'!$J$29*8760)*(1+'Resource Options'!$X$29)^($D576-$D$12)","v":245176.62733774848},{"$f":"D577*(1-'Resource Options'!$AA$27)","v":243950.74420105974},{"$f":"E577*(1-'Resource Options'!$AA$27)","v":242730.99048005443},{"$f":"F577*(1-'Resource Options'!$AA$27)","v":241517.33552765416},{"$f":"G577*(1-'Resource Options'!$AA$27)","v":240309.74885001589},{"$f":"H577*(1-'Resource Options'!$AA$27)","v":239108.20010576581},{"$f":"I577*(1-'Resource Options'!$AA$27)","v":237912.65910523696},{"$f":"J577*(1-'Resource Options'!$AA$27)","v":236723.09580971077},{"$f":"K577*(1-'Resource Options'!$AA$27)","v":235539.48033066222},{"$f":"L577*(1-'Resource Options'!$AA$27)","v":234361.78292900891},{"$f":"M577*(1-'Resource Options'!$AA$27)","v":233189.97401436386},{"$f":"N577*(1-'Resource Options'!$AA$27)","v":232024.02414429205},{"$f":"O577*(1-'Resource Options'!$AA$27)","v":230863.90402357059},{"$f":"P577*(1-'Resource Options'!$AA$27)","v":229709.58450345273},{"$f":"Q577*(1-'Resource Options'!$AA$27)","v":228561.03658093547},{"$f":"R577*(1-'Resource Options'!$AA$27)","v":227418.2313980308},{"$f":"S577*(1-'Resource Options'!$AA$27)","v":226281.14024104064},{"$f":"T577*(1-'Resource Options'!$AA$27)","v":225149.73453983545},{"$f":"U577*(1-'Resource Options'!$AA$27)","v":224023.98586713627},{"$f":"V577*(1-'Resource Options'!$AA$27)","v":222903.86593780058},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D576-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D576-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D576-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D576-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D576-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D576-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D576-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D576-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D576-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D576-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D576-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D576-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D576-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D576-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D576-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D576-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D576-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D576-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D576-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D576-$D$12)","v":798600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$30/100*'Resource Options'!$J$30*8760)*(1+'Resource Options'!$X$30)^($D576-$D$12)","v":157824},{"$f":"BF577*(1-'Resource Options'!$AA$30)","v":156245.76000000001},{"$f":"BG577*(1-'Resource Options'!$AA$30)","v":154683.30240000002},{"$f":"BH577*(1-'Resource Options'!$AA$30)","v":153136.46937600002},{"$f":"BI577*(1-'Resource Options'!$AA$30)","v":151605.10468224002},{"$f":"BJ577*(1-'Resource Options'!$AA$30)","v":150089.05363541763},{"$f":"BK577*(1-'Resource Options'!$AA$30)","v":148588.16309906344},{"$f":"BL577*(1-'Resource Options'!$AA$30)","v":147102.28146807282},{"$f":"BM577*(1-'Resource Options'!$AA$30)","v":145631.25865339208},{"$f":"BN577*(1-'Resource Options'!$AA$30)","v":144174.94606685816},{"$f":"BO577*(1-'Resource Options'!$AA$30)","v":142733.19660618957},{"$f":"BP577*(1-'Resource Options'!$AA$30)","v":141305.86464012766},{"$f":"BQ577*(1-'Resource Options'!$AA$30)","v":139892.80599372639},{"$f":"BR577*(1-'Resource Options'!$AA$30)","v":138493.87793378913},{"$f":"BS577*(1-'Resource Options'!$AA$30)","v":137108.93915445125},{"$f":"BT577*(1-'Resource Options'!$AA$30)","v":135737.84976290673},{"$f":"BU577*(1-'Resource Options'!$AA$30)","v":134380.47126527765},{"$f":"BV577*(1-'Resource Options'!$AA$30)","v":133036.66655262487},{"$f":"BW577*(1-'Resource Options'!$AA$30)","v":131706.2998870986},{"$f":"BX577*(1-'Resource Options'!$AA$30)","v":130389.23688822762},null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":584000},{"$f":"CF577","v":584000},{"$f":"CG577","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"CF577*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CG577*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CH577*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CI577*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CJ577*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CK577*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CL577*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CM577*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CN577*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CO577*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CP577*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CQ577*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CR577*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CS577*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CT577*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CU577*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CV577*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CW577*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CX577*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CY577*(1-'Resource Options'!$W$43)","v":110959.99999999997}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M69","v":50.929498680666477},{"$f":"D579","v":50.929498680666477},{"$f":"E579","v":50.929498680666477},{"$f":"F579","v":50.929498680666477},{"$f":"G579","v":50.929498680666477},{"$f":"H579","v":50.929498680666477},{"$f":"I579","v":50.929498680666477},{"$f":"J579","v":50.929498680666477},{"$f":"K579","v":50.929498680666477},{"$f":"L579","v":50.929498680666477},{"$f":"M579","v":50.929498680666477},{"$f":"N579","v":50.929498680666477},{"$f":"O579","v":50.929498680666477},{"$f":"P579","v":50.929498680666477},{"$f":"Q579","v":50.929498680666477},{"$f":"R579","v":50.929498680666477},{"$f":"S579","v":50.929498680666477},{"$f":"T579","v":50.929498680666477},{"$f":"U579","v":50.929498680666477},{"$f":"V579","v":50.929498680666477},null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P69","v":127.27110385649077},{"$f":"AF579","v":127.27110385649077},{"$f":"AG579","v":127.27110385649077},{"$f":"AH579","v":127.27110385649077},{"$f":"AI579","v":127.27110385649077},{"$f":"AJ579","v":127.27110385649077},{"$f":"AK579","v":127.27110385649077},{"$f":"AL579","v":127.27110385649077},{"$f":"AM579","v":127.27110385649077},{"$f":"AN579","v":127.27110385649077},{"$f":"AO579","v":127.27110385649077},{"$f":"AP579","v":127.27110385649077},{"$f":"AQ579","v":127.27110385649077},{"$f":"AR579","v":127.27110385649077},{"$f":"AS579","v":127.27110385649077},{"$f":"AT579","v":127.27110385649077},{"$f":"AU579","v":127.27110385649077},{"$f":"AV579","v":127.27110385649077},{"$f":"AW579","v":127.27110385649077},{"$f":"AX579","v":127.27110385649077},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S69","v":98.164487622502534},{"$f":"BF579","v":98.164487622502534},{"$f":"BG579","v":98.164487622502534},{"$f":"BH579","v":98.164487622502534},{"$f":"BI579","v":98.164487622502534},{"$f":"BJ579","v":98.164487622502534},{"$f":"BK579","v":98.164487622502534},{"$f":"BL579","v":98.164487622502534},{"$f":"BM579","v":98.164487622502534},{"$f":"BN579","v":98.164487622502534},{"$f":"BO579","v":98.164487622502534},{"$f":"BP579","v":98.164487622502534},{"$f":"BQ579","v":98.164487622502534},{"$f":"BR579","v":98.164487622502534},{"$f":"BS579","v":98.164487622502534},{"$f":"BT579","v":98.164487622502534},{"$f":"BU579","v":98.164487622502534},{"$f":"BV579","v":98.164487622502534},{"$f":"BW579","v":98.164487622502534},{"$f":"BX579","v":98.164487622502534},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V69","v":6.3412089728127272},{"$f":"CF579","v":6.3412089728127272},{"$f":"CG579","v":6.3412089728127272},{"$f":"CH579","v":6.3412089728127272},{"$f":"CI579","v":6.3412089728127272},{"$f":"CJ579","v":6.3412089728127272},{"$f":"CK579","v":6.3412089728127272},{"$f":"CL579","v":6.3412089728127272},{"$f":"CM579","v":6.3412089728127272},{"$f":"CN579","v":6.3412089728127272},{"$f":"CO579","v":6.3412089728127272},{"$f":"CP579","v":6.3412089728127272},{"$f":"CQ579","v":6.3412089728127272},{"$f":"CR579","v":6.3412089728127272},{"$f":"CS579","v":6.3412089728127272},{"$f":"CT579","v":6.3412089728127272},{"$f":"CU579","v":6.3412089728127272},{"$f":"CV579","v":6.3412089728127272},{"$f":"CW579","v":6.3412089728127272},{"$f":"CX579","v":6.3412089728127272}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N69","v":8.0005403632413863},{"$f":"D580","v":8.0005403632413863},8.0005403632413863,8.0005403632413863,8.0005403632413863,8.0005403632413863,8.0005403632413863,8.0005403632413863,8.0005403632413863,8.0005403632413863,8.0005403632413863,8.0005403632413863,8.0005403632413863,8.0005403632413863,8.0005403632413863,8.0005403632413863,8.0005403632413863,8.0005403632413863,8.0005403632413863,8.0005403632413863,null,null,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Q69","v":0},{"$f":"AF580","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!T69","v":0},{"$f":"BF580","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!W69","v":26.500630869514026},{"$f":"CF580","v":26.500630869514026},26.500630869514026,26.500630869514026,26.500630869514026,26.500630869514026,26.500630869514026,26.500630869514026,26.500630869514026,26.500630869514026,26.500630869514026,26.500630869514026,26.500630869514026,26.500630869514026,26.500630869514026,26.500630869514026,26.500630869514026,26.500630869514026,26.500630869514026,26.500630869514026]
[null,"Revenue",null,{"$f":"(D579*D577)+(D580*12*$A$11)","v":14886884.827500533},{"$f":"(E579*E577)+(E580*12*$A$11)","v":14824451.213907894},{"$f":"(F579*F577)+(F580*12*$A$11)","v":14762329.768383216},{"$f":"(G579*G577)+(G580*12*$A$11)","v":14700518.930086162},{"$f":"(H579*H577)+(H580*12*$A$11)","v":14639017.145980593},{"$f":"(I579*I577)+(I580*12*$A$11)","v":14577822.870795552},{"$f":"(J579*J577)+(J580*12*$A$11)","v":14516934.566986434},{"$f":"(K579*K577)+(K580*12*$A$11)","v":14456350.704696365},{"$f":"(L579*L577)+(L580*12*$A$11)","v":14396069.761717744},{"$f":"(M579*M577)+(M580*12*$A$11)","v":14336090.223454017},{"$f":"(N579*N577)+(N580*12*$A$11)","v":14276410.582881611},{"$f":"(O579*O577)+(O580*12*$A$11)","v":14217029.340512063},{"$f":"(P579*P577)+(P580*12*$A$11)","v":14157945.004354365},{"$f":"(Q579*Q577)+(Q580*12*$A$11)","v":14099156.089877456},{"$f":"(R579*R577)+(R580*12*$A$11)","v":14040661.119972933},{"$f":"(S579*S577)+(S580*12*$A$11)","v":13982458.624917928},{"$f":"(T579*T577)+(T580*12*$A$11)","v":13924547.142338201},{"$f":"(U579*U577)+(U580*12*$A$11)","v":13866925.217171375},{"$f":"(V579*V577)+(V580*12*$A$11)","v":13809591.401630379},{"$f":"(W579*W577)+(W580*12*$A$11)","v":13752544.255167089},null,null,null,null,null,null,"Revenue",null,{"$f":"(AF579*AF577)+(AF580*12*('Resource Options'!$J$21))","v":101638703.53979352},{"$f":"(AG579*AG577)+(AG580*12*('Resource Options'!$J$21))","v":101638703.53979352},{"$f":"(AH579*AH577)+(AH580*12*('Resource Options'!$J$21))","v":101638703.53979352},{"$f":"(AI579*AI577)+(AI580*12*('Resource Options'!$J$21))","v":101638703.53979352},{"$f":"(AJ579*AJ577)+(AJ580*12*('Resource Options'!$J$21))","v":101638703.53979352},{"$f":"(AK579*AK577)+(AK580*12*('Resource Options'!$J$21))","v":101638703.53979352},{"$f":"(AL579*AL577)+(AL580*12*('Resource Options'!$J$21))","v":101638703.53979352},{"$f":"(AM579*AM577)+(AM580*12*('Resource Options'!$J$21))","v":101638703.53979352},{"$f":"(AN579*AN577)+(AN580*12*('Resource Options'!$J$21))","v":101638703.53979352},{"$f":"(AO579*AO577)+(AO580*12*('Resource Options'!$J$21))","v":101638703.53979352},{"$f":"(AP579*AP577)+(AP580*12*('Resource Options'!$J$21))","v":101638703.53979352},{"$f":"(AQ579*AQ577)+(AQ580*12*('Resource Options'!$J$21))","v":101638703.53979352},{"$f":"(AR579*AR577)+(AR580*12*('Resource Options'!$J$21))","v":101638703.53979352},{"$f":"(AS579*AS577)+(AS580*12*('Resource Options'!$J$21))","v":101638703.53979352},{"$f":"(AT579*AT577)+(AT580*12*('Resource Options'!$J$21))","v":101638703.53979352},{"$f":"(AU579*AU577)+(AU580*12*('Resource Options'!$J$21))","v":101638703.53979352},{"$f":"(AV579*AV577)+(AV580*12*('Resource Options'!$J$21))","v":101638703.53979352},{"$f":"(AW579*AW577)+(AW580*12*('Resource Options'!$J$21))","v":101638703.53979352},{"$f":"(AX579*AX577)+(AX580*12*('Resource Options'!$J$21))","v":101638703.53979352},{"$f":"(AY579*AY577)+(AY580*12*('Resource Options'!$J$21))","v":101638703.53979352},null,null,null,null,"Revenue",null,{"$f":"(BF579*BF577)+(BF580*12*('Resource Options'!$J$30))","v":15492712.09453384},{"$f":"(BG579*BG577)+(BG580*12*('Resource Options'!$J$30))","v":15337784.973588502},{"$f":"(BH579*BH577)+(BH580*12*('Resource Options'!$J$30))","v":15184407.123852618},{"$f":"(BI579*BI577)+(BI580*12*('Resource Options'!$J$30))","v":15032563.052614093},{"$f":"(BJ579*BJ577)+(BJ580*12*('Resource Options'!$J$30))","v":14882237.422087952},{"$f":"(BK579*BK577)+(BK580*12*('Resource Options'!$J$30))","v":14733415.047867073},{"$f":"(BL579*BL577)+(BL580*12*('Resource Options'!$J$30))","v":14586080.897388401},{"$f":"(BM579*BM577)+(BM580*12*('Resource Options'!$J$30))","v":14440220.088414518},{"$f":"(BN579*BN577)+(BN580*12*('Resource Options'!$J$30))","v":14295817.887530372},{"$f":"(BO579*BO577)+(BO580*12*('Resource Options'!$J$30))","v":14152859.708655069},{"$f":"(BP579*BP577)+(BP580*12*('Resource Options'!$J$30))","v":14011331.111568516},{"$f":"(BQ579*BQ577)+(BQ580*12*('Resource Options'!$J$30))","v":13871217.80045283},{"$f":"(BR579*BR577)+(BR580*12*('Resource Options'!$J$30))","v":13732505.622448303},{"$f":"(BS579*BS577)+(BS580*12*('Resource Options'!$J$30))","v":13595180.566223821},{"$f":"(BT579*BT577)+(BT580*12*('Resource Options'!$J$30))","v":13459228.760561582},{"$f":"(BU579*BU577)+(BU580*12*('Resource Options'!$J$30))","v":13324636.472955966},{"$f":"(BV579*BV577)+(BV580*12*('Resource Options'!$J$30))","v":13191390.108226405},{"$f":"(BW579*BW577)+(BW580*12*('Resource Options'!$J$30))","v":13059476.207144141},{"$f":"(BX579*BX577)+(BX580*12*('Resource Options'!$J$30))","v":12928881.445072697},{"$f":"(BY579*BY577)+(BY580*12*('Resource Options'!$J$30))","v":12799592.630621972},null,null,null,null,"Revenue",null,{"$f":"(CF579*CF577)+(CF580*12*('Resource Options'!$J$43*1000))","v":35504023.083539464},{"$f":"(CG579*CG577)+(CG580*12*('Resource Options'!$J$43*1000))","v":35504023.083539464},{"$f":"(CH579*CH577)+(CH580*12*('Resource Options'!$J$43*1000))","v":35504023.083539464},{"$f":"(CI579*CI577)+(CI580*12*('Resource Options'!$J$43*1000))","v":35504023.083539464},{"$f":"(CJ579*CJ577)+(CJ580*12*('Resource Options'!$J$43*1000))","v":35504023.083539464},{"$f":"(CK579*CK577)+(CK580*12*('Resource Options'!$J$43*1000))","v":35504023.083539464},{"$f":"(CL579*CL577)+(CL580*12*('Resource Options'!$J$43*1000))","v":35504023.083539464},{"$f":"(CM579*CM577)+(CM580*12*('Resource Options'!$J$43*1000))","v":35504023.083539464},{"$f":"(CN579*CN577)+(CN580*12*('Resource Options'!$J$43*1000))","v":35504023.083539464},{"$f":"(CO579*CO577)+(CO580*12*('Resource Options'!$J$43*1000))","v":35504023.083539464},{"$f":"(CP579*CP577)+(CP580*12*('Resource Options'!$J$43*1000))","v":35504023.083539464},{"$f":"(CQ579*CQ577)+(CQ580*12*('Resource Options'!$J$43*1000))","v":35504023.083539464},{"$f":"(CR579*CR577)+(CR580*12*('Resource Options'!$J$43*1000))","v":35504023.083539464},{"$f":"(CS579*CS577)+(CS580*12*('Resource Options'!$J$43*1000))","v":35504023.083539464},{"$f":"(CT579*CT577)+(CT580*12*('Resource Options'!$J$43*1000))","v":35504023.083539464},{"$f":"(CU579*CU577)+(CU580*12*('Resource Options'!$J$43*1000))","v":35504023.083539464},{"$f":"(CV579*CV577)+(CV580*12*('Resource Options'!$J$43*1000))","v":35504023.083539464},{"$f":"(CW579*CW577)+(CW580*12*('Resource Options'!$J$43*1000))","v":35504023.083539464},{"$f":"(CX579*CX577)+(CX580*12*('Resource Options'!$J$43*1000))","v":35504023.083539464},{"$f":"(CY579*CY577)+(CY580*12*('Resource Options'!$J$43*1000))","v":35504023.083539464}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":527791.50522514898},{"$f":"HLOOKUP(E576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":538347.33532965195},{"$f":"HLOOKUP(F576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":549114.2820362451},{"$f":"HLOOKUP(G576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":560096.56767697004},{"$f":"HLOOKUP(H576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":571298.4990305095},{"$f":"HLOOKUP(I576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":582724.46901111957},{"$f":"HLOOKUP(J576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":594378.95839134208},{"$f":"HLOOKUP(K576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":606266.53755916888},{"$f":"HLOOKUP(L576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":618391.86831035232},{"$f":"HLOOKUP(M576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":630759.70567655924},{"$f":"HLOOKUP(N576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":643374.89979009051},{"$f":"HLOOKUP(O576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":656242.39778589236},{"$f":"HLOOKUP(P576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":669367.24574161018},{"$f":"HLOOKUP(Q576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":682754.59065644233},{"$f":"HLOOKUP(R576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":696409.68246957113},{"$f":"HLOOKUP(S576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":710337.87611896265},{"$f":"HLOOKUP(T576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":724544.63364134182},{"$f":"HLOOKUP(U576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":739035.5263141687},{"$f":"HLOOKUP(V576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":753816.23684045207},{"$f":"HLOOKUP(W576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":768892.56157726119},null,null,null,null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AF576,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AF577","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AG576,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AG577","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AH576,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AH577","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AI576,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AI577","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AJ576,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AJ577","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AK576,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AK577","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AL576,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AL577","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AM576,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AM577","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AN576,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AN577","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AO576,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AO577","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AP576,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AP577","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AQ576,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AQ577","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AR576,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AR577","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AS576,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AS577","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AT576,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AT577","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AU576,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AU577","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AV576,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AV577","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AW576,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AW577","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AX576,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AX577","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AY576,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AY577","v":10014444}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":504558.78366325743},{"$f":"D584*(1+'Fixed O&M'!$A$27)","v":514649.95933652262},{"$f":"E584*(1+'Fixed O&M'!$A$27)","v":524942.9585232531},{"$f":"F584*(1+'Fixed O&M'!$A$27)","v":535441.81769371813},{"$f":"G584*(1+'Fixed O&M'!$A$27)","v":546150.65404759254},{"$f":"H584*(1+'Fixed O&M'!$A$27)","v":557073.66712854442},{"$f":"I584*(1+'Fixed O&M'!$A$27)","v":568215.14047111536},{"$f":"J584*(1+'Fixed O&M'!$A$27)","v":579579.44328053773},{"$f":"K584*(1+'Fixed O&M'!$A$27)","v":591171.0321461485},{"$f":"L584*(1+'Fixed O&M'!$A$27)","v":602994.45278907148},{"$f":"HLOOKUP(N576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":474073.12622229237},{"$f":"N584*(1+'Fixed O&M'!$A$27)","v":483554.58874673821},{"$f":"O584*(1+'Fixed O&M'!$A$27)","v":493225.680521673},{"$f":"P584*(1+'Fixed O&M'!$A$27)","v":503090.1941321065},{"$f":"Q584*(1+'Fixed O&M'!$A$27)","v":513151.99801474862},{"$f":"R584*(1+'Fixed O&M'!$A$27)","v":523415.03797504358},{"$f":"S584*(1+'Fixed O&M'!$A$27)","v":533883.33873454446},{"$f":"T584*(1+'Fixed O&M'!$A$27)","v":544561.00550923531},{"$f":"U584*(1+'Fixed O&M'!$A$27)","v":555452.22561942006},{"$f":"V584*(1+'Fixed O&M'!$A$27)","v":566561.27013180847},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":17812963.301348776},{"$f":"HLOOKUP(AG576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18169222.567375753},{"$f":"HLOOKUP(AH576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18532607.018723272},{"$f":"HLOOKUP(AI576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18903259.159097739},{"$f":"HLOOKUP(AJ576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19281324.342279695},{"$f":"HLOOKUP(AK576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19666950.829125285},{"$f":"HLOOKUP(AL576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20060289.845707793},{"$f":"HLOOKUP(AM576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20461495.642621949},{"$f":"HLOOKUP(AN576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20870725.555474389},{"$f":"HLOOKUP(AO576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21288140.066583876},{"$f":"HLOOKUP(AP576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21713902.867915552},{"$f":"HLOOKUP(AQ576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22148180.925273865},{"$f":"HLOOKUP(AR576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22591144.543779343},{"$f":"HLOOKUP(AS576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23042967.434654929},{"$f":"HLOOKUP(AT576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23503826.783348028},{"$f":"HLOOKUP(AU576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23973903.319014989},{"$f":"HLOOKUP(AV576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24453381.385395288},{"$f":"HLOOKUP(AW576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24942449.013103191},{"$f":"HLOOKUP(AX576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":25441297.993365262},{"$f":"HLOOKUP(AY576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":25950123.953232568},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":3958436.2891886169},{"$f":"HLOOKUP(BG576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4037605.0149723897},{"$f":"HLOOKUP(BH576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4118357.1152718379},{"$f":"HLOOKUP(BI576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4200724.2575772749},{"$f":"HLOOKUP(BJ576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4284738.742728821},{"$f":"HLOOKUP(BK576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4370433.5175833963},{"$f":"HLOOKUP(BL576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4457842.1879350655},{"$f":"HLOOKUP(BM576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4546999.0316937668},{"$f":"HLOOKUP(BN576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4637939.0123276412},{"$f":"HLOOKUP(BO576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4730697.7925741952},{"$f":"HLOOKUP(BP576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4825311.7484256784},{"$f":"HLOOKUP(BQ576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4921817.9833941925},{"$f":"HLOOKUP(BR576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5020254.3430620767},{"$f":"HLOOKUP(BS576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5120659.4299233174},{"$f":"HLOOKUP(BT576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5223072.6185217835},{"$f":"HLOOKUP(BU576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5327534.0708922194},{"$f":"HLOOKUP(BV576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5434084.7523100637},{"$f":"HLOOKUP(BW576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5542766.447356265},{"$f":"HLOOKUP(BX576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5653621.776303391},{"$f":"HLOOKUP(BY576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5766694.2118294593}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D577","v":0},{"$f":"HLOOKUP(E576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E577","v":0},{"$f":"HLOOKUP(F576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F577","v":0},{"$f":"HLOOKUP(G576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G577","v":0},{"$f":"HLOOKUP(H576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H577","v":0},{"$f":"HLOOKUP(I576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I577","v":0},{"$f":"HLOOKUP(J576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J577","v":0},{"$f":"HLOOKUP(K576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K577","v":0},{"$f":"HLOOKUP(L576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L577","v":0},{"$f":"HLOOKUP(M576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M577","v":0},{"$f":"HLOOKUP(N576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N577","v":0},{"$f":"HLOOKUP(O576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O577","v":0},{"$f":"HLOOKUP(P576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P577","v":0},{"$f":"HLOOKUP(Q576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q577","v":0},{"$f":"HLOOKUP(R576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R577","v":0},{"$f":"HLOOKUP(S576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S577","v":0},{"$f":"HLOOKUP(T576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T577","v":0},{"$f":"HLOOKUP(U576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U577","v":0},{"$f":"HLOOKUP(V576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V577","v":0},{"$f":"HLOOKUP(W576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W577","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF577","v":790301.80513650749},{"$f":"HLOOKUP(AG576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG577","v":806107.84123923758},{"$f":"HLOOKUP(AH576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH577","v":822229.99806402239},{"$f":"HLOOKUP(AI576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI577","v":838674.59802530298},{"$f":"HLOOKUP(AJ576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ577","v":855448.08998580906},{"$f":"HLOOKUP(AK576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK577","v":872557.05178552517},{"$f":"HLOOKUP(AL576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL577","v":890008.19282123575},{"$f":"HLOOKUP(AM576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM577","v":907808.3566776606},{"$f":"HLOOKUP(AN576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN577","v":925964.52381121379},{"$f":"HLOOKUP(AO576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO577","v":944483.81428743782},{"$f":"HLOOKUP(AP576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP577","v":963373.49057318678},{"$f":"HLOOKUP(AQ576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ577","v":982640.96038465051},{"$f":"HLOOKUP(AR576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR577","v":1002293.7795923437},{"$f":"HLOOKUP(AS576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS577","v":1022339.6551841905},{"$f":"HLOOKUP(AT576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT577","v":1042786.4482878742},{"$f":"HLOOKUP(AU576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU577","v":1063642.1772536316},{"$f":"HLOOKUP(AV576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV577","v":1084915.0207987041},{"$f":"HLOOKUP(AW576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW577","v":1106613.3212146785},{"$f":"HLOOKUP(AX576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX577","v":1128745.5876389721},{"$f":"HLOOKUP(AY576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY577","v":1151320.4993917514},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF577","v":0},{"$f":"HLOOKUP(BG576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG577","v":0},{"$f":"HLOOKUP(BH576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH577","v":0},{"$f":"HLOOKUP(BI576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI577","v":0},{"$f":"HLOOKUP(BJ576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ577","v":0},{"$f":"HLOOKUP(BK576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK577","v":0},{"$f":"HLOOKUP(BL576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL577","v":0},{"$f":"HLOOKUP(BM576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM577","v":0},{"$f":"HLOOKUP(BN576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN577","v":0},{"$f":"HLOOKUP(BO576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO577","v":0},{"$f":"HLOOKUP(BP576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP577","v":0},{"$f":"HLOOKUP(BQ576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ577","v":0},{"$f":"HLOOKUP(BR576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR577","v":0},{"$f":"HLOOKUP(BS576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS577","v":0},{"$f":"HLOOKUP(BT576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT577","v":0},{"$f":"HLOOKUP(BU576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU577","v":0},{"$f":"HLOOKUP(BV576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV577","v":0},{"$f":"HLOOKUP(BW576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW577","v":0},{"$f":"HLOOKUP(BX576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX577","v":0},{"$f":"HLOOKUP(BY576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY577","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CF576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF577","v":385287.79881435871},{"$f":"HLOOKUP(CG576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG577","v":392993.55479064595},{"$f":"HLOOKUP(CH576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH577","v":400853.42588645889},{"$f":"HLOOKUP(CI576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI577","v":408870.49440418812},{"$f":"HLOOKUP(CJ576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ577","v":417047.90429227188},{"$f":"HLOOKUP(CK576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK577","v":425388.86237811734},{"$f":"HLOOKUP(CL576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL577","v":433896.6396256797},{"$f":"HLOOKUP(CM576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM577","v":442574.57241819333},{"$f":"HLOOKUP(CN576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN577","v":451426.06386655715},{"$f":"HLOOKUP(CO576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO577","v":460454.58514388825},{"$f":"HLOOKUP(CP576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP577","v":469663.67684676603},{"$f":"HLOOKUP(CQ576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ577","v":479056.95038370142},{"$f":"HLOOKUP(CR576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR577","v":488638.08939137543},{"$f":"HLOOKUP(CS576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS577","v":498410.8511792029},{"$f":"HLOOKUP(CT576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT577","v":508379.06820278702},{"$f":"HLOOKUP(CU576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU577","v":518546.64956684271},{"$f":"HLOOKUP(CV576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV577","v":528917.58255817962},{"$f":"HLOOKUP(CW576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW577","v":539495.93420934316},{"$f":"HLOOKUP(CX576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX577","v":550285.85289353004},{"$f":"HLOOKUP(CY576,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY577","v":561291.56995140063}]
[null,"B&O Tax",null,{"$f":"(D579*D577)*0.00275","v":34338.487475952323},{"$f":"(E579*E577)*0.00275","v":34166.795038572556},33995.961063379698,33825.981258062799,33656.851351772486,33488.567095013626,33321.124259538548,33154.51863824085,32988.746045049651,32823.802314824403,32659.68330325028,32496.384886734031,32333.902962300359,32172.233447488859,32011.372280251417,31851.315418850158,31692.058841755908,31533.598547547132,31375.930554809394,31219.050902035346,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CF576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":989609.07229715423},{"$f":"HLOOKUP(CG576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1009401.2537430974},{"$f":"HLOOKUP(CH576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1029589.2788179595},{"$f":"HLOOKUP(CI576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1050181.0643943187},{"$f":"HLOOKUP(CJ576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1071184.6856822053},{"$f":"HLOOKUP(CK576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1092608.3793958491},{"$f":"HLOOKUP(CL576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1114460.5469837664},{"$f":"HLOOKUP(CM576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1136749.7579234417},{"$f":"HLOOKUP(CN576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1159484.7530819103},{"$f":"HLOOKUP(CO576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1182674.4481435488},{"$f":"HLOOKUP(CP576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1206327.9371064196},{"$f":"HLOOKUP(CQ576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1230454.4958485481},{"$f":"HLOOKUP(CR576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1255063.5857655192},{"$f":"HLOOKUP(CS576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1280164.8574808293},{"$f":"HLOOKUP(CT576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1305768.1546304459},{"$f":"HLOOKUP(CU576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1331883.5177230549},{"$f":"HLOOKUP(CV576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1358521.1880775159},{"$f":"HLOOKUP(CW576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1385691.6118390663},{"$f":"HLOOKUP(CX576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1413405.4440758477},{"$f":"HLOOKUP(CY576,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1441673.5529573648}]
[null,"Property Tax",null,{"$f":"C612*$B$8","v":1581270.8187792681},1483377.6845172462,1391544.9072932682,1305397.3032121053,1224582.9152205046,1148771.5751824938,1077653.5549735646,1010938.3010827643,948353.24755289836,889642.70240909432,834566.80302622053,1002261.9545852662,924693.12003706605,853127.63028873503,787100.86383350391,726184.15797619079,669982.02584508737,618129.58878979634,570290.20749548858,526153.29643416707,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE612*$B$8","v":6290912.8898988701},6086658.1369027281,5889035.1724644136,5697828.6742042471,5512830.3108772626,5333838.5153834959,5160658.265148228,4993100.8696328858,4830983.7647450957,4674130.3139238684,4522369.615683197,4375536.3174043717,4233470.4351741308,4096017.1794723403,3963026.7865192881,3834354.3550988301,3709859.6886796006,3589407.1426622649,3472865.4765863814,3360107.7111358442,null,null,null,null,"Property Tax",null,{"$f":"BE612*$B$8","v":950408.74504216295},919550.6634153038,889694.48881703336,860807.69110804889,832858.79634481517,805817.35248676676,779653.89621693513,754339.92083985289,729847.84522175451,706150.98373923404,683223.51720361679,661040.46472936403,639577.65651586151,618811.70751293411,598719.99194139545,579280.61864086834,560472.40721801959,542274.86496921733,524668.16455246997,507633.12238431716,null,null,null,null,"Property Tax",null,{"$f":"CE612*$B$8","v":4087835.1958562857},{"$f":"CF612*$B$8","v":3989598.1368998215},{"$f":"CG612*$B$8","v":3893721.8677722123},{"$f":"CH612*$B$8","v":3800149.6550097819},{"$f":"CI612*$B$8","v":3708826.1285425201},{"$f":"CJ612*$B$8","v":3619697.2489296054},{"$f":"CK612*$B$8","v":3532710.2753823106},{"$f":"CL612*$B$8","v":3447813.7345553641},{"$f":"CM612*$B$8","v":3364957.3900883081},{"$f":"CN612*$B$8","v":3284092.212878821},{"$f":"CO612*$B$8","v":3205170.3520704224},{"$f":"CP612*$B$8","v":3128145.106737385},{"$f":"CQ612*$B$8","v":3052970.8982501063},{"$f":"CR612*$B$8","v":2979603.2433045786},{"$f":"CS612*$B$8","v":2907998.7276000087},{"$f":"CT612*$B$8","v":2838114.980149},{"$f":"CU612*$B$8","v":2769910.6482051038},{"$f":"CV612*$B$8","v":2703345.3727929029},{"$f":"CW612*$B$8","v":2638379.7648261376},{"$f":"CX612*$B$8","v":2574975.3817997626}]
[null,"Total Operating Costs",null,{"$f":"SUM(D583:D587)","v":2647959.5951436269},{"$f":"SUM(E583:E587)","v":2570541.7742219931},{"$f":"SUM(F583:F587)","v":2499598.1089161462},{"$f":"SUM(G583:G587)","v":2434761.6698408565},{"$f":"SUM(H583:H587)","v":2375688.9196503791},{"$f":"SUM(I583:I587)","v":2322058.278417171},{"$f":"SUM(J583:J587)","v":2273568.7780955606},{"$f":"SUM(K583:K587)","v":2229938.8005607119},{"$f":"SUM(L583:L587)","v":2190904.8940544487},{"$f":"SUM(M583:M587)","v":2156220.6631895495},{"$f":"SUM(N583:N587)","v":1984674.5123418537},{"$f":"SUM(O583:O587)","v":2174555.3260046309},{"$f":"SUM(P583:P587)","v":2119619.9492626498},{"$f":"SUM(Q583:Q587)","v":2071144.6485247728},{"$f":"SUM(R583:R587)","v":2028673.9165980751},{"$f":"SUM(S583:S587)","v":1991788.3874890471},{"$f":"SUM(T583:T587)","v":1960102.0570627295},{"$f":"SUM(U583:U587)","v":1933259.7191607477},{"$f":"SUM(V583:V587)","v":1910934.6005101698},{"$f":"SUM(W583:W587)","v":1892826.1790452721},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF583:AF587)","v":31570473.996384155},{"$f":"SUM(AG583:AG587)","v":31738284.545517717},{"$f":"SUM(AH583:AH587)","v":31920168.189251706},{"$f":"SUM(AI583:AI587)","v":32950595.431327291},{"$f":"SUM(AJ583:AJ587)","v":33160435.743142769},{"$f":"SUM(AK583:AK587)","v":33384179.396294307},{"$f":"SUM(AL583:AL587)","v":33621789.303677253},{"$f":"SUM(AM583:AM587)","v":33873237.868932493},{"$f":"SUM(AN583:AN587)","v":34138506.844030701},{"$f":"SUM(AO583:AO587)","v":35252124.194795184},{"$f":"SUM(AP583:AP587)","v":35545015.974171937},{"$f":"SUM(AQ583:AQ587)","v":35851728.203062892},{"$f":"SUM(AR583:AR587)","v":36172278.758545816},{"$f":"SUM(AS583:AS587)","v":36506694.269311458},{"$f":"SUM(AT583:AT587)","v":37689547.018155187},{"$f":"SUM(AU583:AU587)","v":38051806.851367451},{"$f":"SUM(AV583:AV587)","v":38428063.094873592},{"$f":"SUM(AW583:AW587)","v":38818376.476980127},{"$f":"SUM(AX583:AX587)","v":39222816.057590611},{"$f":"SUM(AY583:AY587)","v":40475996.163760163},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF583:BF587)","v":4908845.0342307799},{"$f":"SUM(BG583:BG587)","v":4957155.6783876931},{"$f":"SUM(BH583:BH587)","v":5008051.6040888708},{"$f":"SUM(BI583:BI587)","v":5061531.9486853238},{"$f":"SUM(BJ583:BJ587)","v":5117597.5390736358},{"$f":"SUM(BK583:BK587)","v":5176250.8700701632},{"$f":"SUM(BL583:BL587)","v":5237496.084152001},{"$f":"SUM(BM583:BM587)","v":5301338.9525336195},{"$f":"SUM(BN583:BN587)","v":5367786.8575493954},{"$f":"SUM(BO583:BO587)","v":5436848.7763134297},{"$f":"SUM(BP583:BP587)","v":5508535.2656292953},{"$f":"SUM(BQ583:BQ587)","v":5582858.4481235566},{"$f":"SUM(BR583:BR587)","v":5659831.9995779386},{"$f":"SUM(BS583:BS587)","v":5739471.1374362512},{"$f":"SUM(BT583:BT587)","v":5821792.6104631787},{"$f":"SUM(BU583:BU587)","v":5906814.6895330874},{"$f":"SUM(BV583:BV587)","v":5994557.1595280832},{"$f":"SUM(BW583:BW587)","v":6085041.3123254823},{"$f":"SUM(BX583:BX587)","v":6178289.9408558607},{"$f":"SUM(BY583:BY587)","v":6274327.3342137765},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CF584:CF587)","v":5462732.0669677984},5391992.9454335645,5324164.572476631,5259201.2138082888,5197058.7185169971,5137694.4907035716,5081067.4619917572,5027138.0648969989,4975868.2070367755,4927221.2461662581,4881161.9660236081,4837656.5529696345,4796672.5734070009,4758178.9519646112,4722145.9504332412,4688545.1474388978,4657349.4188407995,4628532.9188413117,4602071.0617955159,4577940.5047085285]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N576,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)","v":21290237.524481855},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D581-D588","v":12238925.232356906},12253909.4396859,12262731.659467069,12265757.260245305,12263328.226330213,12255764.592378382,12243365.788890874,12226411.904135652,12205164.867663296,12179869.560264468,12291736.070539758,12042474.014507432,12038325.055091716,12028011.441352684,12011987.203374859,11990670.237428881,11964445.085275471,11933665.498010628,11898656.80112021,11859718.076121818,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF581-AF588","v":70068229.543409362},69900418.994275808,69718535.350541815,68688108.108466238,68478267.796650752,68254524.14349921,68016914.23611626,67765465.670861036,67500196.695762813,66386579.344998337,66093687.565621585,65786975.336730629,65466424.781247705,65132009.270482063,63949156.521638334,63586896.68842607,63210640.444919929,62820327.062813394,62415887.48220291,61162707.376033358,null,null,null,null,"EBITDA",null,{"$f":"BF581-BF588","v":10583867.06030306},10380629.29520081,10176355.519763747,9971031.103928769,9764639.8830143176,9557164.1777969096,9348584.8132364005,9138881.1358808987,8928031.0299809761,8716010.932341639,8502795.8459392209,8288359.3523292737,8072673.6228703642,7855709.4287875695,7637436.150098403,7417821.7834228789,7196832.9486983223,6974434.8948186589,6750591.5042168368,6525265.296408195,null,null,null,null,"EBITDA",null,{"$f":"CF581-CF588","v":30041291.016571663},{"$f":"CG581-CG588","v":30112030.138105899},30179858.511062831,30244821.869731173,30306964.365022466,30366328.592835892,30422955.621547706,30476885.018642463,30528154.876502689,30576801.837373205,30622861.117515855,30666366.530569829,30707350.510132462,30745844.131574854,30781877.133106224,30815477.936100565,30846673.664698664,30875490.164698154,30901952.021743946,30926082.578830935]
[null,"Before Tax Earnings",null,{"$f":"D591-D613-D601","v":-22782672.984287392},{"$f":"E591-E613-E601","v":-40643645.064989351},{"$f":"F591-F613-F601","v":-21248512.090496961},{"$f":"G591-G613-G601","v":-9542574.117632091},{"$f":"H591-H613-H601","v":-9370744.6493604295},{"$f":"I591-I613-I601","v":-542622.93565601902},{"$f":"J591-J613-J601","v":8289812.1798775205},{"$f":"K591-K613-K601","v":8474584.2937162369},{"$f":"L591-L613-L601","v":8665149.5557675157},{"$f":"M591-M613-M601","v":8862257.1618185062},{"$f":"N591-N613-N601","v":5261288.3036781456},{"$f":"O591-O613-O601","v":3156708.1523512607},{"$f":"P591-P613-P601","v":4975231.7413122877},{"$f":"Q591-Q613-Q601","v":6378648.5592750441},{"$f":"R591-R613-R601","v":7489812.379160814},{"$f":"S591-S613-S601","v":7853978.3203664105},{"$f":"T591-T613-T601","v":8232510.2207221529},{"$f":"U591-U613-U601","v":9577121.7416847907},{"$f":"V591-V613-V601","v":10938115.191152848},{"$f":"W591-W613-W601","v":11367733.349065365},null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF591-AF613-AF601","v":45265725.303290501},{"$f":"AG591-AG613-AG601","v":40183246.728557095},{"$f":"AH591-AH613-AH601","v":41456129.064765386},{"$f":"AI591-AI613-AI601","v":41845600.622411281},{"$f":"AJ591-AJ613-AJ601","v":43028615.25953903},{"$f":"AK591-AK613-AK601","v":44176999.675484642},{"$f":"AL591-AL613-AL601","v":45294024.044571176},{"$f":"AM591-AM613-AM601","v":46387775.453652479},{"$f":"AN591-AN613-AN601","v":47023662.532355338},{"$f":"AO591-AO613-AO601","v":46753318.307779469},{"$f":"AP591-AP613-AP601","v":47345863.310900748},{"$f":"AQ591-AQ613-AQ601","v":47968859.703632727},{"$f":"AR591-AR613-AR601","v":48624503.200853884},{"$f":"AS591-AS613-AS601","v":49315091.44542753},{"$f":"AT591-AT613-AT601","v":49208492.639690049},{"$f":"AU591-AU613-AU601","v":49976299.446739353},{"$f":"AV591-AV613-AV601","v":50786613.175507851},{"$f":"AW591-AW613-AW601","v":51642198.264289692},{"$f":"AX591-AX613-AX601","v":52545952.078111999},{"$f":"AY591-AY613-AY601","v":52666375.036096878},null,null,null,null,"Before Tax Earnings",null,{"$f":"BF591-BF613-BF601","v":-11758192.620800311},{"$f":"BG591-BG613-BG601","v":-23265510.025257781},{"$f":"BH591-BH613-BH601","v":-11198685.297946889},{"$f":"BI591-BI613-BI601","v":-3993710.6573393689},{"$f":"BJ591-BJ613-BJ601","v":-4083383.9890092006},{"$f":"BK591-BK613-BK601","v":1306048.4609231013},{"$f":"BL591-BL613-BL601","v":6700504.9406976448},{"$f":"BM591-BM613-BM601","v":6625916.8098789454},{"$f":"BN591-BN613-BN601","v":6556938.027842667},{"$f":"BO591-BO613-BO601","v":6493882.8202601541},{"$f":"BP591-BP613-BP601","v":6437080.8684174037},{"$f":"BQ591-BQ613-BQ601","v":6386878.1660951059},{"$f":"BR591-BR613-BR601","v":6343637.9174882295},{"$f":"BS591-BS613-BS601","v":6307741.4783000685},{"$f":"BT591-BT613-BT601","v":6279589.342250268},{"$f":"BU591-BU613-BU601","v":6259602.1753460784},{"$f":"BV591-BV613-BV601","v":6248221.9003814217},{"$f":"BW591-BW613-BW601","v":6245912.8342496548},{"$f":"BX591-BX613-BX601","v":6253162.880783123},{"$f":"BY591-BY613-BY601","v":6270484.7819665363},null,null,null,null,"Before Tax Earnings",null,{"$f":"CF591-CF613-CF601","v":-676322.84465481527},{"$f":"CG591-CG613-CG601","v":-14554669.044452656},-12032126.108789431,-9667889.6443574969,-7444956.1701575238,-5350381.1959331669,-3379365.5099042542,-1514814.38018433,-884193.21364780702,-493345.44991742447,{"$f":"CP591-CP613-CP601","v":-87975.326771914959},{"$f":"CQ591-CQ613-CQ601","v":332806.47143506259},{"$f":"CR591-CR613-CR601","v":769930.65540835075},1224371.49148193,1697149.0683760457,2189331.6755012702,2702038.2984367963,3236441.2374905851,3793768.8555433918,4375308.4616877446]
[null,"ITC",null,{"$f":"-C597*0.1","v":15812708.187792681},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D592*$B$6-D593","v":-20597069.514493033},{"$f":"E592*$B$6-E593","v":-8535165.4636477642},{"$f":"F592*$B$6-F593","v":-4462187.5390043613},-2003940.564702739,-1967856.37636569,-113950.81648776399,1740860.5577742793,1779662.7016804097,1819681.4067111781,1861074.0039818862,{"$f":"N592*$B$6-N593","v":1104870.5437724106},{"$f":"O592*$B$6-O593","v":662908.71199376474},1044798.6656755804,1339516.1974477593,1572860.5996237709,1649335.4472769462,1728827.146351652,2011195.5657538059,2297004.1901420979,2387224.0033037267,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF592*$B$6-AF593","v":9505802.3136910051},{"$f":"AG592*$B$6-AG593","v":8438481.8129969891},{"$f":"AH592*$B$6-AH593","v":8705787.1036007311},8787576.130706368,9036009.2045031954,9277169.9318517745,9511745.0493599474,9741432.8452670202,9874969.1317946203,9818196.8446336873,{"$f":"AP592*$B$6-AP593","v":9942631.295289157},{"$f":"AQ592*$B$6-AQ593","v":10073460.537762873},10211145.672179315,10356169.203539781,10333783.454334909,10495022.883815264,10665188.766856648,10844861.635500835,11034649.936403519,11059938.757580344,null,null,null,null,"Federal Tax",null,{"$f":"BF592*$B$6-BF593","v":-2469220.4503680654},{"$f":"BG592*$B$6-BG593","v":-4885757.1053041341},{"$f":"BH592*$B$6-BH593","v":-2351723.9125688467},-838679.2380412675,-857510.63769193215,274270.17679385125,1407106.0375465055,1391442.5300745785,1376956.98584696,1363715.3922546322,{"$f":"BP592*$B$6-BP593","v":1351786.9823676548},{"$f":"BQ592*$B$6-BQ593","v":1341244.4148799721},1332163.9626725281,1324625.7104430143,1318713.7618725563,1314516.4568226764,1312126.5990800986,1311641.6951924274,1313164.2049644557,1316801.8042129725,null,null,null,null,"Federal Tax",null,{"$f":"CF592*$B$6-CF593","v":-142027.79737751119},{"$f":"CG592*$B$6-CG593","v":-3056480.4993350576},{"$f":"CH592*$B$6-CH593","v":-2526746.4828457804},-2030256.8253150743,-1563440.79573308,-1123580.051145965,-709666.75707989337,-318111.01983870933,-185680.57486603947,-103602.54448265914,{"$f":"CP592*$B$6-CP593","v":-18474.818622102142},{"$f":"CQ592*$B$6-CQ593","v":69889.359001363147},161685.43763575365,257118.01321120528,356401.30435896956,459759.65185526671,567428.04267172725,679652.65987302281,796691.45966411219,918814.77695442631]
[]
[]
[{"$f":"IRR(C597:X597,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(C608:C609)","v":-158127081.8779268},{"$f":"D591-D594-D589","v":32835994.746849939},{"$f":"E591-E594-E589","v":20789074.903333664},16724919.198471431,14269697.824948043,14231184.602695903,12369715.408866145,10502505.231116595,10446749.202455241,10385483.460952118,10318795.556282582,{"$f":"N591-N594-N589","v":-10103371.997714508},{"$f":"O591-O594-O589","v":11379565.302513666},10993526.389416136,10688495.243904924,10439126.603751088,10341334.790151935,10235617.938923819,9922469.9322568215,9601652.6109781116,9472494.0728180911,{"$f":"C608*-0.3","v":41320107.207256697},null,null,null,null,{"$f":"IRR(AE597:AZ597,0.1)","v":8.0037651243458852E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF576,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-629091288.989887},{"$f":"AF591-AF594-AF589","v":60562427.229718357},{"$f":"AG591-AG594-AG589","v":61461937.181278817},61012748.246941082,59900531.977759868,59442258.592147559,58977354.211647436,58505169.186756313,58024032.825594015,57625227.563968197,56568382.500364646,{"$f":"AP591-AP594-AP589","v":56151056.270332426},{"$f":"AQ591-AQ594-AQ589","v":55713514.798967756},55255279.109068394,54775840.066942282,53615373.067303427,53091873.804610804,52545451.678063281,51975465.42731256,51381237.545799389,50102768.618453011,{"$f":"AE597*-0.5","v":314545644.4949435},null,null,{"$f":"IRR(BE597:BZ597,0.1)","v":8.9015421029563502E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF576,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$29)","v":-95040874.504216298},{"$f":"BF591-BF594","v":13053087.510671126},{"$f":"BG591-BG594","v":15266386.400504943},12528079.432332594,10809710.341970036,10622150.520706249,9282894.0010030586,7941478.7756898953,7747438.60580632,{"$f":"BN591-BN594","v":7551074.0441340161},{"$f":"BO591-BO594","v":7352295.540087007},7151008.8635715656,6947114.9374493016,6740509.6601978363,6531083.7183445552,6318722.3882258469,6103305.3266002024,5884706.3496182235,5662793.1996262316,5437427.2992523815,5208463.4921952225,{"$f":"BE597*-0.5","v":47520437.252108149},null,null,{"$f":"IRR(CE597:CZ597,0.1)","v":6.4999999999999725E-2},"Free Cash Flow",{"$f":"SUM(CE608:CE609)","v":-408783519.58562857},{"$f":"CF591-CF594","v":30183318.813949175},{"$f":"CG591-CG594","v":33168510.637440957},32706604.99390861,32275078.695046246,31870405.160755545,31489908.643981855,31132622.378627598,30794996.038481172,30713835.451368727,30680404.381855864,30641335.936137956,30596477.171568464,30545665.072496708,30488726.118363649,30425475.828747254,30355718.284245297,30279245.622026935,30195837.50482513,30105260.562079832,30007267.801876508,{"$f":"CY611","v":245270111.75137711}]
[{"$f":"IRR(C598:X598,0.1)","v":0.12420799780841607},"ROE",{"$f":"-C619","v":-17567479.975899566},{"$f":"D597-D601-D604-D614-D593+D589","v":2725942.4112358615},{"$f":"E597-E601-E604-E614-E593+E589","v":2706168.415354697},{"$f":"F597-F601-F604-F614-F593+F589","v":2679945.8733272022},{"$f":"G597-G601-G604-G614-G593+G589","v":2647484.397504657},{"$f":"H597-H601-H604-H614-H593+H589","v":2608971.1752525172},{"$f":"I597-I601-I604-I614-I593+I589","v":2564571.9046983933},{"$f":"J597-J601-J604-J614-J593+J589","v":2514431.6502244743},{"$f":"K597-K601-K604-K614-K593+K589","v":2458675.6215631207},{"$f":"L597-L601-L604-L614-L593+L589","v":2397409.8800599966},{"$f":"M597-M601-M604-M614-M593+M589","v":2330721.9753904622},{"$f":"N597-N601-N604-N614-N593+N589","v":216466.35870486125},{"$f":"O597-O601-O604-O614-O593+O589","v":-47049.59131842386},{"$f":"P597-P601-P604-P614-P593+P589","v":-120256.14130247547},{"$f":"Q597-Q601-Q604-Q614-Q593+Q589","v":-201829.2118042307},{"$f":"R597-R601-R604-R614-R593+R589","v":-291584.94123702671},{"$f":"S597-S601-S604-S614-S593+S589","v":-389376.7548361792},{"$f":"T597-T601-T604-T614-T593+T589","v":-495093.60606429528},{"$f":"U597-U601-U604-U614-U593+U589","v":-608658.41008179006},{"$f":"V597-V601-V604-V614-V593+V589","v":-730026.65720740147},{"$f":"W597-W601-W604-W614-W593+W589","v":-859185.19536742195},{"$f":"X597","v":41320107.207256697},null,null,null,null,{"$f":"IRR(AE598:AZ598,0.1)","v":0.10584290033988153},"ROE",{"$f":"-AE619","v":-251636515.59595481},{"$f":"AF597-AF601-AF604-AF614-AF593+AF589","v":29029228.895324446},{"$f":"AG597-AG601-AG604-AG614-AG593+AG589","v":28776798.868112404},{"$f":"AH597-AH601-AH604-AH614-AH593+AH589","v":28507258.11149618},{"$f":"AI597-AI601-AI604-AI614-AI593+AI589","v":27561075.278286792},{"$f":"AJ597-AJ601-AJ604-AJ614-AJ593+AJ589","v":27256548.854384389},{"$f":"AK597-AK601-AK604-AK614-AK593+AK589","v":26934101.161948089},{"$f":"AL597-AL601-AL604-AL614-AL593+AL589","v":26593414.618346654},{"$f":"AM597-AM601-AM604-AM614-AM593+AM589","v":26234146.799187671},{"$f":"AN597-AN601-AN604-AN614-AN593+AN589","v":25855929.683622353},{"$f":"AO597-AO601-AO604-AO614-AO593+AO589","v":24799084.62001881},{"$f":"AP597-AP601-AP604-AP614-AP593+AP589","v":24381758.38998659},{"$f":"AQ597-AQ601-AQ604-AQ614-AQ593+AQ589","v":23944216.91862192},{"$f":"AR597-AR601-AR604-AR614-AR593+AR589","v":23485981.22872255},{"$f":"AS597-AS601-AS604-AS614-AS593+AS589","v":23006542.186596438},{"$f":"AT597-AT601-AT604-AT614-AT593+AT589","v":21846075.186957583},{"$f":"AU597-AU601-AU604-AU614-AU593+AU589","v":21322575.924264967},{"$f":"AV597-AV601-AV604-AV614-AV593+AV589","v":20776153.797717445},{"$f":"AW597-AW601-AW604-AW614-AW593+AW589","v":20206167.546966724},{"$f":"AX597-AX601-AX604-AX614-AX593+AX589","v":19611939.665453553},{"$f":"AY597-AY601-AY604-AY614-AY593+AY589","v":18333470.738107175},{"$f":"AZ597","v":314545644.4949435},null,null,{"$f":"IRR(BE598:BZ598,0.1)","v":0.26291419637678493},"ROE",{"$f":"-BE619","v":-11766652.165623926},{"$f":"BF597-BF601-BF604-BF614-BF593","v":3710979.9782192255},{"$f":"BG597-BG601-BG604-BG614-BG593","v":3529248.8305467926},{"$f":"BH597-BH601-BH604-BH614-BH593","v":3345640.5690477756},{"$f":"BI597-BI601-BI604-BI614-BI593","v":3160090.7026892183},{"$f":"BJ597-BJ601-BJ604-BJ614-BJ593","v":2972530.8814254319},{"$f":"BK597-BK601-BK604-BK614-BK593","v":2782888.779725241},{"$f":"BL597-BL601-BL604-BL614-BL593","v":2591087.9724150784},{"$f":"BM597-BM601-BM604-BM614-BM593","v":2397047.8025315036},{"$f":"BN597-BN601-BN604-BN614-BN593","v":2200683.2408591988},{"$f":"BO597-BO601-BO604-BO614-BO593","v":2001904.7368121897},{"$f":"BP597-BP601-BP604-BP614-BP593","v":1800618.0602967488},{"$f":"BQ597-BQ601-BQ604-BQ614-BQ593","v":1596724.1341744843},{"$f":"BR597-BR601-BR604-BR614-BR593","v":1390118.8569230195},{"$f":"BS597-BS601-BS604-BS614-BS593","v":1180692.9150697384},{"$f":"BT597-BT601-BT604-BT614-BT593","v":968331.58495103009},{"$f":"BU597-BU601-BU604-BU614-BU593","v":752914.52332538553},{"$f":"BV597-BV601-BV604-BV614-BV593","v":534315.54634340666},{"$f":"BW597-BW601-BW604-BW614-BW593","v":312402.39635141473},{"$f":"BX597-BX601-BX604-BX614-BX593","v":87036.495977564715},{"$f":"BY597-BY601-BY604-BY614-BY593","v":-141927.31107959431},{"$f":"BZ597","v":47520437.252108149},null,null,{"$f":"IRR(CE598:CZ598,0.1)","v":0.15364735651044947},"ROE",{"$f":"-CE619","v":-54311406.623877905},{"$f":"CF597-CF601-CF604-CF614-CF593+CF589","v":6943617.2585793976},{"$f":"CG597-CG601-CG604-CG614-CG593+CG589","v":6950862.0202418342},6953375.3333107214,6951071.7300132634,6943858.4118156694,6931634.9678366752,6914293.0773698268,6891716.1957680443,6863779.2229056461,6830348.1533927852,{"$f":"CP597-CP601-CP604-CP614-CP593+CP589","v":6791279.7076748768},{"$f":"CQ597-CQ601-CQ604-CQ614-CQ593+CQ589","v":6746420.9431053856},6695608.8440336278,6638669.8899005698,6575419.600284175,6505662.0557822203,6429189.3935638545,6345781.2763620531,6255204.3336167512,6157211.5734134289,{"$f":"CZ597","v":245270111.75137711}]
[]
[]
[null,"Interest",null,{"$f":"C605*$B$7","v":4977452.6598382108},4826921.6137855155,4668864.015430185,4502903.5371570876,4328645.0349703366,4145673.6076742471,3953553.6090133535,3751827.6104194149,3540015.3118957798,3317612.3984459625,3988924.4341141339,3671786.6924105645,3338792.0636218172,2989147.7033936325,2622021.1251540384,2236538.2180024646,1831781.1654933123,1406786.2603587022,960541.60996736144,491984.72705645388,null,null,null,null,null,null,"Interest",null,{"$f":"AE605*$B$7","v":18872738.66969661},18301978.224951178,17702679.757968478,17073416.36763664,16412689.807788208,15718926.919947356,14990475.887714464,14225602.303869925,13422485.040833158,12579211.914644554,11693775.132146522,10764066.510523587,9787872.4578195047,8762868.7024802174,7686614.7593739675,6556548.1191124041,5369978.1468377626,4124079.6759493891,2815886.2815165967,1442283.217362165,null,null,null,null,"Interest",null,{"$f":"BE605*$B$7","v":3333884.7802601126},3233059.4791093776,3127192.9129011054,3016033.0183824198,2899315.1291378001,2776761.3454309492,2648079.8725387556,2512964.3260019529,2371093.0021383096,2222128.1120814844,2065714.9775218174,1901481.1862341673,1729035.7053821348,1547967.9504875008,1357846.807848135,1158219.6080768008,948611.04831690015,728522.06056900427,497428.62343371363,254780.51444165848,null,null,null,null,"Interest",null,{"$f":"CE605*$B$7","v":15388231.876765408},{"$f":"CF605*$B$7","v":15156616.903672028},{"$f":"CG605*$B$7","v":14913421.181923984},{"$f":"CH605*$B$7","v":14658065.674088536},{"$f":"CI605*$B$7","v":14389942.390861316},{"$f":"CJ605*$B$7","v":14108412.943472736},{"$f":"CK605*$B$7","v":13812807.023714725},{"$f":"CL605*$B$7","v":13502420.807968814},{"$f":"CM605*$B$7","v":13176515.281435607},{"$f":"CN605*$B$7","v":12834314.47857574},{"$f":"CO605*$B$7","v":12475003.635572881},{"$f":"CP605*$B$7","v":12097727.250419877},{"$f":"CQ605*$B$7","v":11701587.046009222},{"$f":"CR605*$B$7","v":11285639.831378035},{"$f":"CS605*$B$7","v":10848895.25601529},{"$f":"CT605*$B$7","v":10390313.451884406},{"$f":"CU605*$B$7","v":9908802.5575469788},{"$f":"CV605*$B$7","v":9403216.1184926797},{"$f":"CW605*$B$7","v":8872350.357485665},{"$f":"CX605*$B$7","v":8314941.3084283015}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C618)","v":7988073.5808921205},{"$f":"-PMT($B$7,20,$C618)","v":7988073.5808921205},7988073.5808921205,7988073.5808921205,7988073.5808921205,7988073.5808921205,7988073.5808921205,7988073.5808921205,7988073.5808921205,7988073.5808921205,{"$f":"-PMT($B$7,20,$C618)","v":7988073.5808921205},{"$f":"-PMT($B$7,20,$C618)","v":7988073.5808921205},7988073.5808921205,7988073.5808921205,7988073.5808921205,7988073.5808921205,7988073.5808921205,7988073.5808921205,7988073.5808921205,7988073.5808921205,null,null,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE618)","v":30287947.564605232},{"$f":"-PMT($B$7,20,$AE618)","v":30287947.564605232},30287947.564605232,30287947.564605232,30287947.564605232,30287947.564605232,30287947.564605232,30287947.564605232,30287947.564605232,30287947.564605232,30287947.564605232,30287947.564605232,30287947.564605232,30287947.564605232,30287947.564605232,30287947.564605232,30287947.564605232,30287947.564605232,30287947.564605232,30287947.564605232,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE618)","v":5350390.8032748168},{"$f":"-PMT($B$7,20,$BE618)","v":5350390.8032748168},5350390.8032748168,5350390.8032748168,5350390.8032748168,5350390.8032748168,5350390.8032748168,5350390.8032748168,5350390.8032748168,5350390.8032748168,5350390.8032748168,5350390.8032748168,5350390.8032748168,5350390.8032748168,5350390.8032748168,5350390.8032748168,5350390.8032748168,5350390.8032748168,5350390.8032748168,5350390.8032748168,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$CE618)","v":20020531.338632952},{"$f":"-PMT($B$7,30,$CE618)","v":20020531.338632952},20020531.338632952,20020531.338632952,20020531.338632952,20020531.338632952,20020531.338632952,20020531.338632952,20020531.338632952,20020531.338632952,20020531.338632952,20020531.338632952,20020531.338632952,20020531.338632952,20020531.338632952,20020531.338632952,20020531.338632952,20020531.338632952,20020531.338632952,20020531.338632952]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N589)*$A618","v":2343605.6872933931},{"$f":"-PMT($B$7,10,$N589)*$A618","v":2343605.6872933931},2343605.6872933931,2343605.6872933931,2343605.6872933931,2343605.6872933931,2343605.6872933931,2343605.6872933931,2343605.6872933931,2343605.6872933931]
[null,"Sinking Fund",null,{"$f":"D603+D602-D601","v":3010620.9210539097},{"$f":"E603+E602-E601","v":3161151.9671066049},{"$f":"F603+F602-F601","v":3319209.5654619355},{"$f":"G603+G602-G601","v":3485170.0437350329},{"$f":"H603+H602-H601","v":3659428.5459217839},{"$f":"I603+I602-I601","v":3842399.9732178734},{"$f":"J603+J602-J601","v":4034519.971878767},{"$f":"K603+K602-K601","v":4236245.9704727056},{"$f":"L603+L602-L601","v":4448058.2689963412},{"$f":"M603+M602-M601","v":4670461.1824461576},{"$f":"N603+N602-N601","v":6342754.8340713792},{"$f":"O603+O602-O601","v":6659892.575774949},{"$f":"P603+P602-P601","v":6992887.2045636959},{"$f":"Q603+Q602-Q601","v":7342531.5647918805},{"$f":"R603+R602-R601","v":7709658.1430314742},{"$f":"S603+S602-S601","v":8095141.0501830485},{"$f":"T603+T602-T601","v":8499898.1026922017},{"$f":"U603+U602-U601","v":8924893.0078268107},{"$f":"V603+V602-V601","v":9371137.658218151},{"$f":"W603+W602-W601","v":9839694.5411290601},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF602-AF601","v":11415208.894908622},{"$f":"AG602-AG601","v":11985969.339654054},12585267.806636754,13214531.196968593,13875257.756817024,14569020.644657876,15297471.676890768,16062345.260735307,16865462.523772076,17708735.649960678,18594172.43245871,19523881.054081645,20500075.10678573,21525078.862125017,22601332.805231266,23731399.445492826,24917969.417767469,26163867.888655841,27472061.283088636,28845664.347243067,null,null,null,null,"Sinking Fund",null,{"$f":"BF602-BF601","v":2016506.0230147042},{"$f":"BG602-BG601","v":2117331.3241654392},2223197.8903737115,2334357.784892397,2451075.6741370168,2573629.4578438676,2702310.9307360612,2837426.477272864,2979297.8011365072,3128262.6911933324,3284675.8257529996,3448909.6170406495,3621355.0978926821,3802422.8527873158,3992543.9954266818,4192171.1951980162,4401779.7549579162,4621868.7427058127,4852962.179841103,5095610.2888331581,null,null,null,null,"Sinking Fund",null,{"$f":"CF603+CF602-CF601","v":4632299.4618675448},{"$f":"CG603+CG602-CG601","v":4863914.4349609241},5107110.1567089688,5362465.6645444166,5630588.9477716368,5912118.3951602168,6207724.3149182275,6518110.5306641385,6844016.0571973454,7186216.8600572124,{"$f":"CP603+CP602-CP601","v":7545527.7030600719},{"$f":"CQ603+CQ602-CQ601","v":7922804.088213075},8318944.2926237304,8734891.5072549172,9171636.0826176628,9630217.8867485467,10111728.781085974,10617315.220140273,11148180.981147287,11705590.03020465]
[null,"Mortgage Balance",{"$f":"C618","v":99549053.196764216},{"$f":"C605-D604","v":96538432.2757103},{"$f":"D605-E604","v":93377280.308603689},{"$f":"E605-F604","v":90058070.743141755},{"$f":"F605-G604","v":86572900.699406728},{"$f":"G605-H604","v":82913472.153484941},{"$f":"H605-I604","v":79071072.180267066},{"$f":"I605-J604","v":75036552.208388299},{"$f":"J605-K604","v":70800306.23791559},{"$f":"K605-L604","v":66352247.968919247},{"$f":"(N589*$A$54)+L605-M604","v":79778488.682282671},{"$f":"M605-N604","v":73435733.848211288},{"$f":"N605-O604","v":66775841.272436336},{"$f":"O605-P604","v":59782954.067872643},{"$f":"P605-Q604","v":52440422.503080763},{"$f":"Q605-R604","v":44730764.360049292},{"$f":"R605-S604","v":36635623.309866242},{"$f":"S605-T604","v":28135725.20717404},{"$f":"T605-U604","v":19210832.199347228},{"$f":"U605-V604","v":9839694.5411290769},{"$f":"V605-W604","v":1.6763806343078613E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE618","v":377454773.39393216},{"$f":"AE605-AF604","v":366039564.49902356},{"$f":"AF605-AG604","v":354053595.15936953},{"$f":"AG605-AH604","v":341468327.35273278},{"$f":"AH605-AI604","v":328253796.15576416},{"$f":"AI605-AJ604","v":314378538.39894712},{"$f":"AJ605-AK604","v":299809517.75428927},{"$f":"AK605-AL604","v":284512046.07739848},{"$f":"AL605-AM604","v":268449700.81666315},{"$f":"AM605-AN604","v":251584238.29289109},{"$f":"(AP589*$A$54)+AN605-AO604","v":233875502.64293042},{"$f":"AO605-AP604","v":215281330.21047172},{"$f":"AP605-AQ604","v":195757449.15639007},{"$f":"AQ605-AR604","v":175257374.04960436},{"$f":"AR605-AS604","v":153732295.18747935},{"$f":"AS605-AT604","v":131130962.38224807},{"$f":"AT605-AU604","v":107399562.93675524},{"$f":"AU605-AV604","v":82481593.518987775},{"$f":"AV605-AW604","v":56317725.630331933},{"$f":"AW605-AX604","v":28845664.347243298},{"$f":"AX605-AY604","v":2.3096799850463867E-7},null,null,null,null,"Mortgage Balance",{"$f":"BE618","v":66677695.60520225},{"$f":"BE605-BF604","v":64661189.582187548},{"$f":"BF605-BG604","v":62543858.258022107},{"$f":"BG605-BH604","v":60320660.367648393},{"$f":"BH605-BI604","v":57986302.582755998},{"$f":"BI605-BJ604","v":55535226.908618979},{"$f":"BJ605-BK604","v":52961597.450775109},{"$f":"BK605-BL604","v":50259286.520039052},{"$f":"BL605-BM604","v":47421860.042766191},{"$f":"BM605-BN604","v":44442562.241629682},{"$f":"(BP589*$A$54)+BN605-BO604","v":41314299.550436348},{"$f":"BO605-BP604","v":38029623.724683344},{"$f":"BP605-BQ604","v":34580714.107642695},{"$f":"BQ605-BR604","v":30959359.009750012},{"$f":"BR605-BS604","v":27156936.156962696},{"$f":"BS605-BT604","v":23164392.161536016},{"$f":"BT605-BU604","v":18972220.966338001},{"$f":"BU605-BV604","v":14570441.211380085},{"$f":"BV605-BW604","v":9948572.4686742723},{"$f":"BW605-BX604","v":5095610.2888331693},{"$f":"BX605-BY604","v":1.1175870895385742E-8},null,null,null,null,"Mortgage Balance",{"$f":"CE618","v":307764637.53530812},{"$f":"CE605-CF604","v":303132338.07344055},{"$f":"CF605-CG604","v":298268423.63847965},{"$f":"CG605-CH604","v":293161313.48177069},{"$f":"CH605-CI604","v":287798847.81722629},{"$f":"CI605-CJ604","v":282168258.86945468},{"$f":"CJ605-CK604","v":276256140.47429448},{"$f":"CK605-CL604","v":270048416.15937626},{"$f":"CL605-CM604","v":263530305.62871212},{"$f":"CM605-CN604","v":256686289.57151479},{"$f":"CN605-CO604","v":249500072.71145758},{"$f":"CO605-CP604","v":241954545.00839752},{"$f":"CP605-CQ604","v":234031740.92018443},{"$f":"CQ605-CR604","v":225712796.6275607},{"$f":"CR605-CS604","v":216977905.12030578},{"$f":"CS605-CT604","v":207806269.03768811},{"$f":"CT605-CU604","v":198176051.15093955},{"$f":"CU605-CV604","v":188064322.36985359},{"$f":"CV605-CW604","v":177447007.14971331},{"$f":"CW605-CX604","v":166298826.16856602},{"$f":"CX605-CY604","v":154593236.13836136}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D576,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-137733690.69085565},{"$f":"-($C608)/20","v":6886684.5345427822},{"$f":"-($C608)/20","v":6886684.5345427822},6886684.5345427822,6886684.5345427822,6886684.5345427822,6886684.5345427822,6886684.5345427822,6886684.5345427822,6886684.5345427822,6886684.5345427822,6886684.5345427822,6886684.5345427822,6886684.5345427822,6886684.5345427822,6886684.5345427822,6886684.5345427822,6886684.5345427822,6886684.5345427822,6886684.5345427822,6886684.5345427822]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D576,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.9","v":-20393391.187071145},{"$f":"-($C609)/10","v":2039339.1187071144},{"$f":"-($C609)/10","v":2039339.1187071144},2039339.1187071144,2039339.1187071144,2039339.1187071144,2039339.1187071144,2039339.1187071144,2039339.1187071144,2039339.1187071144,2039339.1187071144,{"$f":"$N589/10","v":2129023.7524481853},2129023.7524481853,2129023.7524481853,2129023.7524481853,2129023.7524481853,2129023.7524481853,2129023.7524481853,2129023.7524481853,2129023.7524481853,2129023.7524481853,null,null,null,null,null,null,"Depr",null,{"$f":"-($AE597)/40","v":15727282.224747175},{"$f":"-($AE597)/40","v":15727282.224747175},15727282.224747175,15727282.224747175,15727282.224747175,15727282.224747175,15727282.224747175,15727282.224747175,15727282.224747175,15727282.224747175,15727282.224747175,15727282.224747175,15727282.224747175,15727282.224747175,15727282.224747175,15727282.224747175,15727282.224747175,15727282.224747175,15727282.224747175,15727282.224747175,null,null,null,null,"Depr",null,{"$f":"-($BE597)/25","v":3801634.9801686518},{"$f":"-($BE597)/25","v":3801634.9801686518},3801634.9801686518,3801634.9801686518,3801634.9801686518,3801634.9801686518,3801634.9801686518,3801634.9801686518,3801634.9801686518,3801634.9801686518,3801634.9801686518,3801634.9801686518,3801634.9801686518,3801634.9801686518,3801634.9801686518,3801634.9801686518,3801634.9801686518,3801634.9801686518,3801634.9801686518,3801634.9801686518,null,null,null,null,"Depr",{"$f":"-((HLOOKUP(CF576,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$211)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-408783519.58562857},{"$f":"-($CE609)/50","v":8175670.3917125715},{"$f":"-($CE609)/50","v":8175670.3917125715},8175670.3917125715,8175670.3917125715,8175670.3917125715,8175670.3917125715,8175670.3917125715,8175670.3917125715,8175670.3917125715,8175670.3917125715,8175670.3917125715,8175670.3917125715,8175670.3917125715,8175670.3917125715,8175670.3917125715,8175670.3917125715,8175670.3917125715,8175670.3917125715,8175670.3917125715,8175670.3917125715]
[null,"Accum Depreciation",null,{"$f":"SUM($D608:D609)","v":8926023.6532498971},{"$f":"SUM($D608:E609)","v":17852047.306499794},{"$f":"SUM($D608:F609)","v":26778070.959749684},{"$f":"SUM($D608:G609)","v":35704094.612999581},{"$f":"SUM($D608:H609)","v":44630118.266249478},{"$f":"SUM($D608:I609)","v":53556141.919499375},{"$f":"SUM($D608:J609)","v":62482165.572749272},{"$f":"SUM($D608:K609)","v":71408189.225999191},{"$f":"SUM($D608:L609)","v":80334212.879249111},{"$f":"SUM($D608:M609)","v":89260236.53249903},{"$f":"SUM($D608:N609)","v":98275944.819490001},{"$f":"SUM($D608:O609)","v":107291653.10648097},{"$f":"SUM($D608:P609)","v":116307361.39347194},{"$f":"SUM($D608:Q609)","v":125323069.68046291},{"$f":"SUM($D608:R609)","v":134338777.96745387},{"$f":"SUM($D608:S609)","v":143354486.25444478},{"$f":"SUM($D608:T609)","v":152370194.54143572},{"$f":"SUM($D608:U609)","v":161385902.82842666},{"$f":"SUM($D608:V609)","v":170401611.11541763},{"$f":"SUM($D608:W609)","v":179417319.40240857},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE609:AF609)","v":15727282.224747175},{"$f":"SUM($AE609:AG609)","v":31454564.449494351},{"$f":"SUM($AE609:AH609)","v":47181846.674241528},{"$f":"SUM($AE609:AI609)","v":62909128.898988701},{"$f":"SUM($AE609:AJ609)","v":78636411.123735875},{"$f":"SUM($AE609:AK609)","v":94363693.348483056},{"$f":"SUM($AE609:AL609)","v":110090975.57323024},{"$f":"SUM($AE609:AM609)","v":125818257.79797742},{"$f":"SUM($AE609:AN609)","v":141545540.0227246},{"$f":"SUM($AE609:AO609)","v":157272822.24747178},{"$f":"SUM($AE609:AP609)","v":173000104.47221896},{"$f":"SUM($AE609:AQ609)","v":188727386.69696614},{"$f":"SUM($AE609:AR609)","v":204454668.92171332},{"$f":"SUM($AE609:AS609)","v":220181951.1464605},{"$f":"SUM($AE609:AT609)","v":235909233.37120768},{"$f":"SUM($AE609:AU609)","v":251636515.59595487},{"$f":"SUM($AE609:AV609)","v":267363797.82070205},{"$f":"SUM($AE609:AW609)","v":283091080.0454492},{"$f":"SUM($AE609:AX609)","v":298818362.27019638},{"$f":"SUM($AE609:AY609)","v":314545644.49494356},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BE609:BF609)","v":3801634.9801686518},{"$f":"SUM($BE609:BG609)","v":7603269.9603373036},{"$f":"SUM($BE609:BH609)","v":11404904.940505955},{"$f":"SUM($BE609:BI609)","v":15206539.920674607},{"$f":"SUM($BE609:BJ609)","v":19008174.900843259},{"$f":"SUM($BE609:BK609)","v":22809809.881011911},{"$f":"SUM($BE609:BL609)","v":26611444.861180563},{"$f":"SUM($BE609:BM609)","v":30413079.841349214},{"$f":"SUM($BE609:BN609)","v":34214714.82151787},{"$f":"SUM($BE609:BO609)","v":38016349.801686525},{"$f":"SUM($BE609:BP609)","v":41817984.781855181},{"$f":"SUM($BE609:BQ609)","v":45619619.762023836},{"$f":"SUM($BE609:BR609)","v":49421254.742192492},{"$f":"SUM($BE609:BS609)","v":53222889.722361147},{"$f":"SUM($BE609:BT609)","v":57024524.702529803},{"$f":"SUM($BE609:BU609)","v":60826159.682698458},{"$f":"SUM($BE609:BV609)","v":64627794.662867114},{"$f":"SUM($BE609:BW609)","v":68429429.643035769},{"$f":"SUM($BE609:BX609)","v":72231064.623204425},{"$f":"SUM($BE609:BY609)","v":76032699.60337308},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CF609:CF609)","v":8175670.3917125715},{"$f":"SUM($CF609:CG609)","v":16351340.783425143},{"$f":"SUM($CF609:CH609)","v":24527011.175137714},{"$f":"SUM($CF609:CI609)","v":32702681.566850286},{"$f":"SUM($CF609:CJ609)","v":40878351.958562858},{"$f":"SUM($CF609:CK609)","v":49054022.350275427},{"$f":"SUM($CF609:CL609)","v":57229692.741987996},{"$f":"SUM($CF609:CM609)","v":65405363.133700565},{"$f":"SUM($CF609:CN609)","v":73581033.525413141},{"$f":"SUM($CF609:CO609)","v":81756703.917125717},{"$f":"SUM($CF609:CP609)","v":89932374.308838293},{"$f":"SUM($CF609:CQ609)","v":98108044.700550869},{"$f":"SUM($CF609:CR609)","v":106283715.09226345},{"$f":"SUM($CF609:CS609)","v":114459385.48397602},{"$f":"SUM($CF609:CT609)","v":122635055.8756886},{"$f":"SUM($CF609:CU609)","v":130810726.26740117},{"$f":"SUM($CF609:CV609)","v":138986396.65911373},{"$f":"SUM($CF609:CW609)","v":147162067.05082631},{"$f":"SUM($CF609:CX609)","v":155337737.44253889},{"$f":"SUM($CF609:CY609)","v":163513407.83425146}]
[null,"End Year Book Value",null,{"$f":"-$C597-D610","v":149201058.22467691},{"$f":"-$C597-E610","v":140275034.57142699},131349010.91817711,122422987.26492721,113496963.61167732,104570939.95842743,95644916.305177525,86718892.651927605,77792868.998677686,{"$f":"-$C597-M610+$N589","v":90157082.869909614},{"$f":"-$C597-N610+$N589","v":81141374.582918644},{"$f":"-$C597-O610+$N589","v":72125666.295927674},{"$f":"-$C597-P610+$N589","v":63109958.008936711},{"$f":"-$C597-Q610+$N589","v":54094249.72194574},{"$f":"-$C597-R610+$N589","v":45078541.434954785},{"$f":"-$C597-S610+$N589","v":36062833.147963874},{"$f":"-$C597-T610+$N589","v":27047124.860972933},{"$f":"-$C597-U610+$N589","v":18031416.573981993},{"$f":"-$C597-V610+$N589","v":9015708.2869910225},{"$f":"-$C597-W610+$N589","v":8.1956386566162109E-8},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE597-AF610","v":613364006.76513982},{"$f":"-$AE597-AG610","v":597636724.54039264},{"$f":"-$AE597-AH610","v":581909442.31564546},{"$f":"-$AE597-AI610","v":566182160.09089828},{"$f":"-$AE597-AJ610","v":550454877.86615109},{"$f":"-$AE597-AK610","v":534727595.64140391},{"$f":"-$AE597-AL610","v":519000313.41665673},{"$f":"-$AE597-AM610","v":503273031.19190955},{"$f":"-$AE597-AN610","v":487545748.96716237},{"$f":"-$AE597-AO610","v":471818466.74241519},{"$f":"-$AE597-AP610","v":456091184.51766801},{"$f":"-$AE597-AQ610","v":440363902.29292083},{"$f":"-$AE597-AR610","v":424636620.06817365},{"$f":"-$AE597-AS610","v":408909337.84342647},{"$f":"-$AE597-AT610","v":393182055.61867929},{"$f":"-$AE597-AU610","v":377454773.3939321},{"$f":"-$AE597-AV610","v":361727491.16918492},{"$f":"-$AE597-AW610","v":346000208.9444378},{"$f":"-$AE597-AX610","v":330272926.71969062},{"$f":"-$AE597-AY610","v":314545644.49494344},null,null,null,null,"End Year Book Value",null,{"$f":"-$BE597-BF610","v":91239239.524047643},{"$f":"-$BE597-BG610","v":87437604.543879002},{"$f":"-$BE597-BH610","v":83635969.563710347},{"$f":"-$BE597-BI610","v":79834334.583541691},{"$f":"-$BE597-BJ610","v":76032699.603373036},{"$f":"-$BE597-BK610","v":72231064.62320438},{"$f":"-$BE597-BL610","v":68429429.64303574},{"$f":"-$BE597-BM610","v":64627794.662867084},{"$f":"-$BE597-BN610","v":60826159.682698429},{"$f":"-$BE597-BO610","v":57024524.702529773},{"$f":"-$BE597-BP610","v":53222889.722361118},{"$f":"-$BE597-BQ610","v":49421254.742192462},{"$f":"-$BE597-BR610","v":45619619.762023807},{"$f":"-$BE597-BS610","v":41817984.781855151},{"$f":"-$BE597-BT610","v":38016349.801686496},{"$f":"-$BE597-BU610","v":34214714.82151784},{"$f":"-$BE597-BV610","v":30413079.841349185},{"$f":"-$BE597-BW610","v":26611444.861180529},{"$f":"-$BE597-BX610","v":22809809.881011873},{"$f":"-$BE597-BY610","v":19008174.900843218},null,null,null,null,"End Year Book Value",null,{"$f":"-$CE609-CF610","v":400607849.19391602},{"$f":"-$CE609-CG610","v":392432178.80220342},{"$f":"-$CE609-CH610","v":384256508.41049087},{"$f":"-$CE609-CI610","v":376080838.01877826},{"$f":"-$CE609-CJ610","v":367905167.62706572},{"$f":"-$CE609-CK610","v":359729497.23535311},{"$f":"-$CE609-CL610","v":351553826.84364057},{"$f":"-$CE609-CM610","v":343378156.45192802},{"$f":"-$CE609-CN610","v":335202486.06021541},{"$f":"-$CE609-CO610","v":327026815.66850287},{"$f":"-$CE609-CP610","v":318851145.27679026},{"$f":"-$CE609-CQ610","v":310675474.88507771},{"$f":"-$CE609-CR610","v":302499804.49336511},{"$f":"-$CE609-CS610","v":294324134.10165256},{"$f":"-$CE609-CT610","v":286148463.70993996},{"$f":"-$CE609-CU610","v":277972793.31822741},{"$f":"-$CE609-CV610","v":269797122.92651486},{"$f":"-$CE609-CW610","v":261621452.53480226},{"$f":"-$CE609-CX610","v":253445782.14308968},{"$f":"-$CE609-CY610","v":245270111.75137711}]
[null,"Prop. Tax Value",{"$f":"-C597","v":158127081.8779268},{"$f":"C612/(($C612/$X612)^(1/21))","v":148337768.45172462},{"$f":"D612/(($C612/$X612)^(1/21))","v":139154490.72932681},{"$f":"E612/(($C612/$X612)^(1/21))","v":130539730.32121053},{"$f":"F612/(($C612/$X612)^(1/21))","v":122458291.52205047},{"$f":"G612/(($C612/$X612)^(1/21))","v":114877157.51824938},{"$f":"H612/(($C612/$X612)^(1/21))","v":107765355.49735644},{"$f":"I612/(($C612/$X612)^(1/21))","v":101093830.10827643},{"$f":"J612/(($C612/$X612)^(1/21))","v":94835324.755289838},{"$f":"K612/(($C612/$X612)^(1/21))","v":88964270.240909427},{"$f":"L612/(($C612/$X612)^(1/21))","v":83456680.30262205},{"$f":"(M612+$N589)/(($C612/($X612+$N589))^(1/21))","v":100226195.45852661},{"$f":"N612/(($N612/$X612)^(1/11))","v":92469312.003706604},{"$f":"O612/(($N612/$X612)^(1/11))","v":85312763.028873503},78710086.383350387,72618415.797619075,66998202.584508732,61812958.878979631,57029020.74954886,52615329.643416703,48543230.746379316,{"$f":"X597","v":41320107.207256697},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE597","v":629091288.989887},{"$f":"AE612/(($AE612/$AZ612)^(1/21))","v":608665813.69027281},{"$f":"AF612/(($AE612/$AZ612)^(1/21))","v":588903517.24644136},569782867.4204247,551283031.08772624,533383851.53834963,516065826.51482278,499310086.96328861,483098376.4745096,467413031.39238685,452236961.56831968,437553631.74043715,423347043.51741308,409601717.94723403,396302678.65192878,383435435.50988299,370985968.86796004,358940714.26622647,347286547.65863812,336010771.1135844,325101098.97871059,{"$f":"AZ597","v":314545644.4949435},null,null,null,"Prop. Tax Value",{"$f":"-BE597","v":95040874.504216298},{"$f":"BE612/(($BE612/$BZ612)^(1/21))","v":91955066.341530383},{"$f":"BF612/(($BE612/$BZ612)^(1/21))","v":88969448.881703332},86080769.110804886,83285879.634481519,80581735.248676673,77965389.621693507,75433992.083985284,72984784.522175446,70615098.373923406,68322351.72036168,66104046.472936407,63957765.651586145,61881170.751293413,59871999.19413954,57928061.864086837,56047240.721801959,54227486.496921733,52466816.455247,50763312.238431714,49115117.773813471,{"$f":"BZ597","v":47520437.252108149},null,null,null,"Prop. Tax Value",{"$f":"-CE597","v":408783519.58562857},{"$f":"CE612/(($CE612/$CZ612)^(1/21))","v":398959813.68998212},{"$f":"CF612/(($CE612/$CZ612)^(1/21))","v":389372186.7772212},380014965.50097817,370882612.85425198,361969724.89296055,353271027.53823107,344781373.45553643,336495739.00883079,328409221.28788209,320517035.20704222,312814510.67373848,305297089.8250106,297960324.33045787,290799872.76000088,283811498.01489997,276991064.82051039,270334537.27929026,263837976.48261377,257497538.17997625,251309470.50421172,{"$f":"CZ597","v":245270111.75137711}]
[null,"Tax Dep",null,{"$f":"($C597*0.95)*-D$4","v":30044145.556806087},{"$f":"($C597*0.95)*-E$4","v":48070632.890889741},28842379.734533846,17305427.840720307,17305427.840720307,8652713.9203601535,null,null,null,null,{"$f":"($N589)*D$6","v":3041523.3327474776},5213979.1697456064,3724301.250157611,2660215.1786840078,1900153.6990600056,1900153.6990600056,1900153.6990600056,949757.49596713553,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($C597)*-D$5","v":5929765.5704222545},{"$f":"($C597)*-E$5","v":11415194.040767536},{"$f":"($C597)*-F$5","v":10559726.527807953},{"$f":"($C597)*-G$5","v":9769091.1184183173},{"$f":"($C597)*-H$5","v":9036962.7293235157},{"$f":"($C597)*-I$5","v":8358597.5480672102},{"$f":"($C597)*-J$5","v":7732414.3038306199},{"$f":"($C597)*-K$5","v":7152087.9133386286},{"$f":"($C597)*-L$5","v":7054049.1225743135},{"$f":"($C597)*-M$5","v":7054049.1225743135},{"$f":"($C597)*-N$5","v":7054049.1225743135},{"$f":"($C597)*-O$5","v":7054049.1225743135},{"$f":"($C597)*-P$5","v":7054049.1225743135},{"$f":"($C597)*-Q$5","v":7054049.1225743135},{"$f":"($C597)*-R$5","v":7054049.1225743135},{"$f":"($C597)*-S$5","v":7054049.1225743135},{"$f":"($C597)*-T$5","v":7054049.1225743135},{"$f":"($C597)*-U$5","v":7054049.1225743135},{"$f":"($C597)*-V$5","v":7054049.1225743135},{"$f":"($C597)*-W$5","v":7054049.1225743135},null,null,null,null,"Tax Dep",null,{"$f":"($BE597)*-D$4","v":19008174.900843259},{"$f":"($BE597)*-E$4","v":30413079.841349214},{"$f":"($BE597)*-F$4","v":18247847.904809531},{"$f":"($BE597)*-G$4","v":10948708.742885718},{"$f":"($BE597)*-H$4","v":10948708.742885718},{"$f":"($BE597)*-I$4","v":5474354.3714428591},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($CE597)*-D$5","v":15329381.984461071},{"$f":"($CE597)*-E$5","v":29510082.278886527},{"$f":"($CE597)*-F$5","v":27298563.437928278},{"$f":"($CE597)*-G$5","v":25254645.840000134},{"$f":"($CE597)*-H$5","v":23361978.144318674},{"$f":"($CE597)*-I$5","v":21608296.845296323},{"$f":"($CE597)*-J$5","v":19989514.107737236},{"$f":"($CE597)*-K$5","v":18489278.590857979},{"$f":"($CE597)*-L$5","v":18235832.808714889},{"$f":"($CE597)*-M$5","v":18235832.808714889},{"$f":"($CE597)*-N$5","v":18235832.808714889},{"$f":"($CE597)*-O$5","v":18235832.808714889},{"$f":"($CE597)*-P$5","v":18235832.808714889},{"$f":"($CE597)*-Q$5","v":18235832.808714889},{"$f":"($CE597)*-R$5","v":18235832.808714889},{"$f":"($CE597)*-S$5","v":18235832.808714889},{"$f":"($CE597)*-T$5","v":18235832.808714889},{"$f":"($CE597)*-U$5","v":18235832.808714889},{"$f":"($CE597)*-V$5","v":18235832.808714889},{"$f":"($CE597)*-W$5","v":18235832.808714889},{"$f":"($CE597)*-X$5","v":9111784.6515636612}]
[null,"After Tax Dep. Value",null,{"$f":"D613*$B$6","v":6309270.566929278},{"$f":"E613*$B$6","v":10094832.907086845},6056899.7442521071,3634139.8465512642,3634139.8465512642,1817069.9232756321,null,null,null,null,{"$f":"N613*$B$6","v":638719.89987697022},{"$f":"O613*$B$6","v":1094935.6256465772},{"$f":"P613*$B$6","v":782103.26253309823},{"$f":"Q613*$B$6","v":558645.18752364162},{"$f":"R613*$B$6","v":399032.27680260118},{"$f":"S613*$B$6","v":399032.27680260118},{"$f":"T613*$B$6","v":399032.27680260118},{"$f":"U613*$B$6","v":199449.07415309845},null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF613*$B$6","v":1245250.7697886734},{"$f":"AG613*$B$6","v":2397190.7485611825},{"$f":"AH613*$B$6","v":2217542.57083967},{"$f":"AI613*$B$6","v":2051509.1348678465},{"$f":"AJ613*$B$6","v":1897762.1731579383},{"$f":"AK613*$B$6","v":1755305.485094114},{"$f":"AL613*$B$6","v":1623807.0038044301},{"$f":"AM613*$B$6","v":1501938.4618011119},{"$f":"AN613*$B$6","v":1481350.3157406058},{"$f":"AO613*$B$6","v":1481350.3157406058},{"$f":"AP613*$B$6","v":1481350.3157406058},{"$f":"AQ613*$B$6","v":1481350.3157406058},{"$f":"AR613*$B$6","v":1481350.3157406058},{"$f":"AS613*$B$6","v":1481350.3157406058},{"$f":"AT613*$B$6","v":1481350.3157406058},{"$f":"AU613*$B$6","v":1481350.3157406058},{"$f":"AV613*$B$6","v":1481350.3157406058},{"$f":"AW613*$B$6","v":1481350.3157406058},{"$f":"AX613*$B$6","v":1481350.3157406058},{"$f":"AY613*$B$6","v":1481350.3157406058},null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF613*$B$6","v":3991716.7291770843},{"$f":"BG613*$B$6","v":6386746.7666833345},{"$f":"BH613*$B$6","v":3832048.0600100015},{"$f":"BI613*$B$6","v":2299228.8360060006},{"$f":"BJ613*$B$6","v":2299228.8360060006},{"$f":"BK613*$B$6","v":1149614.4180030003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CF613*$B$6","v":3219170.2167368247},{"$f":"CG613*$B$6","v":6197117.2785661705},{"$f":"CH613*$B$6","v":5732698.3219649382},{"$f":"CI613*$B$6","v":5303475.6264000284},{"$f":"CJ613*$B$6","v":4906015.4103069212},{"$f":"CK613*$B$6","v":4537742.3375122277},{"$f":"CL613*$B$6","v":4197797.962624819},{"$f":"CM613*$B$6","v":3882748.5040801754},{"$f":"CN613*$B$6","v":3829524.8898301264},{"$f":"CO613*$B$6","v":3829524.8898301264},{"$f":"CP613*$B$6","v":3829524.8898301264},{"$f":"CQ613*$B$6","v":3829524.8898301264},{"$f":"CR613*$B$6","v":3829524.8898301264},{"$f":"CS613*$B$6","v":3829524.8898301264},{"$f":"CT613*$B$6","v":3829524.8898301264},{"$f":"CU613*$B$6","v":3829524.8898301264},{"$f":"CV613*$B$6","v":3829524.8898301264},{"$f":"CW613*$B$6","v":3829524.8898301264},{"$f":"CX613*$B$6","v":3829524.8898301264},{"$f":"CY613*$B$6","v":3829524.8898301264},{"$f":"CZ613*$B$6","v":1913474.7768283687}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D614:I614)","v":26232316.754054897},{"$f":"C616/C620","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"AE616/AE620","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF614:BK614)","v":16596526.733390126},{"$f":"BE616/BE620","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,CF614:CZ614)","v":46707475.426442489},{"$f":"CE616/CE620","v":0.11425968315402842}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D593:W593)","v":14778231.951208113},{"$f":"C617/C620","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,AF593:AY593)","v":0},{"$f":"AE617/AE620","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,BF593:BY593)","v":0},{"$f":"BE617/BE620","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,CF593:CY593)","v":0},{"$f":"CE617/CE620","v":0}]
[0.85,"Debt",{"$f":"(C620-C616-C617)*$A618","v":99549053.196764216},{"$f":"C618/C620","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(AE620-AE616-AE617)*$AC618","v":377454773.39393216},{"$f":"AE618/AE620","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE620-BE616-BE617)*$BC618","v":66677695.60520225},{"$f":"BE618/BE620","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(CE620-CE616-CE617)*$A618","v":307764637.53530812},{"$f":"CE618/CE620","v":0.75287926931907578}]
[0.15,"Equity",{"$f":"(C620-C616-C617)*$A619","v":17567479.975899566},{"$f":"C619/C620","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(AE620-AE616-AE617)*$AC619","v":251636515.59595481},{"$f":"AE619/AE620","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE620-BE616-BE617)*$BC619","v":11766652.165623926},{"$f":"BE619/BE620","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(CE620-CE616-CE617)*$A619","v":54311406.623877905},{"$f":"CE619/CE620","v":0.13286104752689573}]
[null,"Total",{"$f":"-C597","v":158127081.8779268},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE597","v":629091288.989887},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",{"$f":"-BE597","v":95040874.504216298},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CE597","v":408783519.58562857}]
[null,"Check",{"$f":"SUM(C616:C619)-C620","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE616:AE619)-AE620","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE616:BE619)-BE620","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CE616:CE619)-CE620","v":0}]
[25000,"2033 Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033 Nuclear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2033 Geothermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF623&\" \"&'Resource Options'!$B$43","v":"2033 Pumped Hydro (16 hr/ 100 MW share)"}]
[null,"Year",null,2033,{"$f":"D623+1","v":2034},{"$f":"E623+1","v":2035},{"$f":"F623+1","v":2036},{"$f":"G623+1","v":2037},{"$f":"H623+1","v":2038},{"$f":"I623+1","v":2039},{"$f":"J623+1","v":2040},{"$f":"K623+1","v":2041},{"$f":"L623+1","v":2042},{"$f":"M623+1","v":2043},{"$f":"N623+1","v":2044},{"$f":"O623+1","v":2045},{"$f":"P623+1","v":2046},{"$f":"Q623+1","v":2047},{"$f":"R623+1","v":2048},{"$f":"S623+1","v":2049},{"$f":"T623+1","v":2050},{"$f":"U623+1","v":2051},{"$f":"V623+1","v":2052},null,null,null,null,null,null,"Year",null,2033,{"$f":"AF623+1","v":2034},{"$f":"AG623+1","v":2035},{"$f":"AH623+1","v":2036},{"$f":"AI623+1","v":2037},{"$f":"AJ623+1","v":2038},{"$f":"AK623+1","v":2039},{"$f":"AL623+1","v":2040},{"$f":"AM623+1","v":2041},{"$f":"AN623+1","v":2042},{"$f":"AO623+1","v":2043},{"$f":"AP623+1","v":2044},{"$f":"AQ623+1","v":2045},{"$f":"AR623+1","v":2046},{"$f":"AS623+1","v":2047},{"$f":"AT623+1","v":2048},{"$f":"AU623+1","v":2049},{"$f":"AV623+1","v":2050},{"$f":"AW623+1","v":2051},{"$f":"AX623+1","v":2052},null,null,null,null,"Year",null,2033,{"$f":"BF623+1","v":2034},{"$f":"BG623+1","v":2035},{"$f":"BH623+1","v":2036},{"$f":"BI623+1","v":2037},{"$f":"BJ623+1","v":2038},{"$f":"BK623+1","v":2039},{"$f":"BL623+1","v":2040},{"$f":"BM623+1","v":2041},{"$f":"BN623+1","v":2042},{"$f":"BO623+1","v":2043},{"$f":"BP623+1","v":2044},{"$f":"BQ623+1","v":2045},{"$f":"BR623+1","v":2046},{"$f":"BS623+1","v":2047},{"$f":"BT623+1","v":2048},{"$f":"BU623+1","v":2049},{"$f":"BV623+1","v":2050},{"$f":"BW623+1","v":2051},{"$f":"BX623+1","v":2052},null,null,null,null,"Year",null,2033,{"$f":"CF623+1","v":2034},{"$f":"CG623+1","v":2035},{"$f":"CH623+1","v":2036},{"$f":"CI623+1","v":2037},{"$f":"CJ623+1","v":2038},{"$f":"CK623+1","v":2039},{"$f":"CL623+1","v":2040},{"$f":"CM623+1","v":2041},{"$f":"CN623+1","v":2042},{"$f":"CO623+1","v":2043},{"$f":"CP623+1","v":2044},{"$f":"CQ623+1","v":2045},{"$f":"CR623+1","v":2046},{"$f":"CS623+1","v":2047},{"$f":"CT623+1","v":2048},{"$f":"CU623+1","v":2049},{"$f":"CV623+1","v":2050},{"$f":"CW623+1","v":2051},{"$f":"CX623+1","v":2052}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$29/100*'Resource Options'!$J$29*8760)*(1+'Resource Options'!$X$29)^($D623-$D$12)","v":245912.15721976169},{"$f":"D624*(1-'Resource Options'!$AA$27)","v":244682.59643366287},{"$f":"E624*(1-'Resource Options'!$AA$27)","v":243459.18345149455},{"$f":"F624*(1-'Resource Options'!$AA$27)","v":242241.88753423709},{"$f":"G624*(1-'Resource Options'!$AA$27)","v":241030.67809656591},{"$f":"H624*(1-'Resource Options'!$AA$27)","v":239825.52470608309},{"$f":"I624*(1-'Resource Options'!$AA$27)","v":238626.39708255266},{"$f":"J624*(1-'Resource Options'!$AA$27)","v":237433.2650971399},{"$f":"K624*(1-'Resource Options'!$AA$27)","v":236246.09877165419},{"$f":"L624*(1-'Resource Options'!$AA$27)","v":235064.8682777959},{"$f":"M624*(1-'Resource Options'!$AA$27)","v":233889.54393640693},{"$f":"N624*(1-'Resource Options'!$AA$27)","v":232720.09621672489},{"$f":"O624*(1-'Resource Options'!$AA$27)","v":231556.49573564128},{"$f":"P624*(1-'Resource Options'!$AA$27)","v":230398.71325696306},{"$f":"Q624*(1-'Resource Options'!$AA$27)","v":229246.71969067823},{"$f":"R624*(1-'Resource Options'!$AA$27)","v":228100.48609222483},{"$f":"S624*(1-'Resource Options'!$AA$27)","v":226959.98366176372},{"$f":"T624*(1-'Resource Options'!$AA$27)","v":225825.18374345489},{"$f":"U624*(1-'Resource Options'!$AA$27)","v":224696.05782473763},{"$f":"V624*(1-'Resource Options'!$AA$27)","v":223572.57753561393},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D623-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D623-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D623-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D623-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D623-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D623-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D623-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D623-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D623-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D623-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D623-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D623-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D623-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D623-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D623-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D623-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D623-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D623-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D623-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D623-$D$12)","v":798600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$30/100*'Resource Options'!$J$30*8760)*(1+'Resource Options'!$X$30)^($D623-$D$12)","v":157824},{"$f":"BF624*(1-'Resource Options'!$AA$30)","v":156245.76000000001},{"$f":"BG624*(1-'Resource Options'!$AA$30)","v":154683.30240000002},{"$f":"BH624*(1-'Resource Options'!$AA$30)","v":153136.46937600002},{"$f":"BI624*(1-'Resource Options'!$AA$30)","v":151605.10468224002},{"$f":"BJ624*(1-'Resource Options'!$AA$30)","v":150089.05363541763},{"$f":"BK624*(1-'Resource Options'!$AA$30)","v":148588.16309906344},{"$f":"BL624*(1-'Resource Options'!$AA$30)","v":147102.28146807282},{"$f":"BM624*(1-'Resource Options'!$AA$30)","v":145631.25865339208},{"$f":"BN624*(1-'Resource Options'!$AA$30)","v":144174.94606685816},{"$f":"BO624*(1-'Resource Options'!$AA$30)","v":142733.19660618957},{"$f":"BP624*(1-'Resource Options'!$AA$30)","v":141305.86464012766},{"$f":"BQ624*(1-'Resource Options'!$AA$30)","v":139892.80599372639},{"$f":"BR624*(1-'Resource Options'!$AA$30)","v":138493.87793378913},{"$f":"BS624*(1-'Resource Options'!$AA$30)","v":137108.93915445125},{"$f":"BT624*(1-'Resource Options'!$AA$30)","v":135737.84976290673},{"$f":"BU624*(1-'Resource Options'!$AA$30)","v":134380.47126527765},{"$f":"BV624*(1-'Resource Options'!$AA$30)","v":133036.66655262487},{"$f":"BW624*(1-'Resource Options'!$AA$30)","v":131706.2998870986},{"$f":"BX624*(1-'Resource Options'!$AA$30)","v":130389.23688822762},null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":584000},{"$f":"CF624","v":584000},{"$f":"CG624","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"CF624*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CG624*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CH624*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CI624*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CJ624*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CK624*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CL624*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CM624*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CN624*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CO624*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CP624*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CQ624*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CR624*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CS624*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CT624*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CU624*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CV624*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CW624*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CX624*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CY624*(1-'Resource Options'!$W$43)","v":110959.99999999997}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M70","v":51.560412846665862},{"$f":"D626","v":51.560412846665862},{"$f":"E626","v":51.560412846665862},{"$f":"F626","v":51.560412846665862},{"$f":"G626","v":51.560412846665862},{"$f":"H626","v":51.560412846665862},{"$f":"I626","v":51.560412846665862},{"$f":"J626","v":51.560412846665862},{"$f":"K626","v":51.560412846665862},{"$f":"L626","v":51.560412846665862},{"$f":"M626","v":51.560412846665862},{"$f":"N626","v":51.560412846665862},{"$f":"O626","v":51.560412846665862},{"$f":"P626","v":51.560412846665862},{"$f":"Q626","v":51.560412846665862},{"$f":"R626","v":51.560412846665862},{"$f":"S626","v":51.560412846665862},{"$f":"T626","v":51.560412846665862},{"$f":"U626","v":51.560412846665862},{"$f":"V626","v":51.560412846665862},null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P70","v":129.36550387135514},{"$f":"AF626","v":129.36550387135514},{"$f":"AG626","v":129.36550387135514},{"$f":"AH626","v":129.36550387135514},{"$f":"AI626","v":129.36550387135514},{"$f":"AJ626","v":129.36550387135514},{"$f":"AK626","v":129.36550387135514},{"$f":"AL626","v":129.36550387135514},{"$f":"AM626","v":129.36550387135514},{"$f":"AN626","v":129.36550387135514},{"$f":"AO626","v":129.36550387135514},{"$f":"AP626","v":129.36550387135514},{"$f":"AQ626","v":129.36550387135514},{"$f":"AR626","v":129.36550387135514},{"$f":"AS626","v":129.36550387135514},{"$f":"AT626","v":129.36550387135514},{"$f":"AU626","v":129.36550387135514},{"$f":"AV626","v":129.36550387135514},{"$f":"AW626","v":129.36550387135514},{"$f":"AX626","v":129.36550387135514},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S70","v":99.861139881574019},{"$f":"BF626","v":99.861139881574019},{"$f":"BG626","v":99.861139881574019},{"$f":"BH626","v":99.861139881574019},{"$f":"BI626","v":99.861139881574019},{"$f":"BJ626","v":99.861139881574019},{"$f":"BK626","v":99.861139881574019},{"$f":"BL626","v":99.861139881574019},{"$f":"BM626","v":99.861139881574019},{"$f":"BN626","v":99.861139881574019},{"$f":"BO626","v":99.861139881574019},{"$f":"BP626","v":99.861139881574019},{"$f":"BQ626","v":99.861139881574019},{"$f":"BR626","v":99.861139881574019},{"$f":"BS626","v":99.861139881574019},{"$f":"BT626","v":99.861139881574019},{"$f":"BU626","v":99.861139881574019},{"$f":"BV626","v":99.861139881574019},{"$f":"BW626","v":99.861139881574019},{"$f":"BX626","v":99.861139881574019},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V70","v":6.4680331522689816},{"$f":"CF626","v":6.4680331522689816},{"$f":"CG626","v":6.4680331522689816},{"$f":"CH626","v":6.4680331522689816},{"$f":"CI626","v":6.4680331522689816},{"$f":"CJ626","v":6.4680331522689816},{"$f":"CK626","v":6.4680331522689816},{"$f":"CL626","v":6.4680331522689816},{"$f":"CM626","v":6.4680331522689816},{"$f":"CN626","v":6.4680331522689816},{"$f":"CO626","v":6.4680331522689816},{"$f":"CP626","v":6.4680331522689816},{"$f":"CQ626","v":6.4680331522689816},{"$f":"CR626","v":6.4680331522689816},{"$f":"CS626","v":6.4680331522689816},{"$f":"CT626","v":6.4680331522689816},{"$f":"CU626","v":6.4680331522689816},{"$f":"CV626","v":6.4680331522689816},{"$f":"CW626","v":6.4680331522689816},{"$f":"CX626","v":6.4680331522689816}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N70","v":7.8379978063005469},{"$f":"D627","v":7.8379978063005469},7.8379978063005469,7.8379978063005469,7.8379978063005469,7.8379978063005469,7.8379978063005469,7.8379978063005469,7.8379978063005469,7.8379978063005469,7.8379978063005469,7.8379978063005469,7.8379978063005469,7.8379978063005469,7.8379978063005469,7.8379978063005469,7.8379978063005469,7.8379978063005469,7.8379978063005469,7.8379978063005469,null,null,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Q70","v":0},{"$f":"AF627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!T70","v":0},{"$f":"BF627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!W70","v":26.886566475277881},{"$f":"CF627","v":26.886566475277881},26.886566475277881,26.886566475277881,26.886566475277881,26.886566475277881,26.886566475277881,26.886566475277881,26.886566475277881,26.886566475277881,26.886566475277881,26.886566475277881,26.886566475277881,26.886566475277881,26.886566475277881,26.886566475277881,26.886566475277881,26.886566475277881,26.886566475277881,26.886566475277881]
[null,"Revenue",null,{"$f":"(D626*D624)+(D627*12*$A$11)","v":15030731.692155279},{"$f":"(E626*E624)+(E627*12*$A$11)","v":14967335.030403953},{"$f":"(F626*F624)+(F627*12*$A$11)","v":14904255.351961384},{"$f":"(G626*G624)+(G627*12*$A$11)","v":14841491.07191103},{"$f":"(H626*H624)+(H627*12*$A$11)","v":14779040.613260925},{"$f":"(I626*I624)+(I627*12*$A$11)","v":14716902.406904072},{"$f":"(J626*J624)+(J627*12*$A$11)","v":14655074.891579002},{"$f":"(K626*K624)+(K627*12*$A$11)","v":14593556.513830557},{"$f":"(L626*L624)+(L627*12*$A$11)","v":14532345.727970853},{"$f":"(M626*M624)+(M627*12*$A$11)","v":14471440.99604045},{"$f":"(N626*N624)+(N627*12*$A$11)","v":14410840.787769699},{"$f":"(O626*O624)+(O627*12*$A$11)","v":14350543.580540301},{"$f":"(P626*P624)+(P627*12*$A$11)","v":14290547.859347051},{"$f":"(Q626*Q624)+(Q627*12*$A$11)","v":14230852.116759766},{"$f":"(R626*R624)+(R627*12*$A$11)","v":14171454.852885418},{"$f":"(S626*S624)+(S627*12*$A$11)","v":14112354.57533044},{"$f":"(T626*T624)+(T627*12*$A$11)","v":14053549.799163239},{"$f":"(U626*U624)+(U627*12*$A$11)","v":13995039.046876874},{"$f":"(V626*V624)+(V627*12*$A$11)","v":13936820.848351941},{"$f":"(W626*W624)+(W627*12*$A$11)","v":13878893.740819631},null,null,null,null,null,null,"Revenue",null,{"$f":"(AF626*AF624)+(AF627*12*('Resource Options'!$J$21))","v":103311291.39166422},{"$f":"(AG626*AG624)+(AG627*12*('Resource Options'!$J$21))","v":103311291.39166422},{"$f":"(AH626*AH624)+(AH627*12*('Resource Options'!$J$21))","v":103311291.39166422},{"$f":"(AI626*AI624)+(AI627*12*('Resource Options'!$J$21))","v":103311291.39166422},{"$f":"(AJ626*AJ624)+(AJ627*12*('Resource Options'!$J$21))","v":103311291.39166422},{"$f":"(AK626*AK624)+(AK627*12*('Resource Options'!$J$21))","v":103311291.39166422},{"$f":"(AL626*AL624)+(AL627*12*('Resource Options'!$J$21))","v":103311291.39166422},{"$f":"(AM626*AM624)+(AM627*12*('Resource Options'!$J$21))","v":103311291.39166422},{"$f":"(AN626*AN624)+(AN627*12*('Resource Options'!$J$21))","v":103311291.39166422},{"$f":"(AO626*AO624)+(AO627*12*('Resource Options'!$J$21))","v":103311291.39166422},{"$f":"(AP626*AP624)+(AP627*12*('Resource Options'!$J$21))","v":103311291.39166422},{"$f":"(AQ626*AQ624)+(AQ627*12*('Resource Options'!$J$21))","v":103311291.39166422},{"$f":"(AR626*AR624)+(AR627*12*('Resource Options'!$J$21))","v":103311291.39166422},{"$f":"(AS626*AS624)+(AS627*12*('Resource Options'!$J$21))","v":103311291.39166422},{"$f":"(AT626*AT624)+(AT627*12*('Resource Options'!$J$21))","v":103311291.39166422},{"$f":"(AU626*AU624)+(AU627*12*('Resource Options'!$J$21))","v":103311291.39166422},{"$f":"(AV626*AV624)+(AV627*12*('Resource Options'!$J$21))","v":103311291.39166422},{"$f":"(AW626*AW624)+(AW627*12*('Resource Options'!$J$21))","v":103311291.39166422},{"$f":"(AX626*AX624)+(AX627*12*('Resource Options'!$J$21))","v":103311291.39166422},{"$f":"(AY626*AY624)+(AY627*12*('Resource Options'!$J$21))","v":103311291.39166422},null,null,null,null,"Revenue",null,{"$f":"(BF626*BF624)+(BF627*12*('Resource Options'!$J$30))","v":15760484.540669538},{"$f":"(BG626*BG624)+(BG627*12*('Resource Options'!$J$30))","v":15602879.695262844},{"$f":"(BH626*BH624)+(BH627*12*('Resource Options'!$J$30))","v":15446850.898310216},{"$f":"(BI626*BI624)+(BI627*12*('Resource Options'!$J$30))","v":15292382.389327114},{"$f":"(BJ626*BJ624)+(BJ627*12*('Resource Options'!$J$30))","v":15139458.565433843},{"$f":"(BK626*BK624)+(BK627*12*('Resource Options'!$J$30))","v":14988063.979779506},{"$f":"(BL626*BL624)+(BL627*12*('Resource Options'!$J$30))","v":14838183.339981709},{"$f":"(BM626*BM624)+(BM627*12*('Resource Options'!$J$30))","v":14689801.506581893},{"$f":"(BN626*BN624)+(BN627*12*('Resource Options'!$J$30))","v":14542903.491516074},{"$f":"(BO626*BO624)+(BO627*12*('Resource Options'!$J$30))","v":14397474.456600912},{"$f":"(BP626*BP624)+(BP627*12*('Resource Options'!$J$30))","v":14253499.712034902},{"$f":"(BQ626*BQ624)+(BQ627*12*('Resource Options'!$J$30))","v":14110964.714914553},{"$f":"(BR626*BR624)+(BR627*12*('Resource Options'!$J$30))","v":13969855.067765407},{"$f":"(BS626*BS624)+(BS627*12*('Resource Options'!$J$30))","v":13830156.517087754},{"$f":"(BT626*BT624)+(BT627*12*('Resource Options'!$J$30))","v":13691854.951916877},{"$f":"(BU626*BU624)+(BU627*12*('Resource Options'!$J$30))","v":13554936.402397707},{"$f":"(BV626*BV624)+(BV627*12*('Resource Options'!$J$30))","v":13419387.038373729},{"$f":"(BW626*BW624)+(BW627*12*('Resource Options'!$J$30))","v":13285193.167989992},{"$f":"(BX626*BX624)+(BX627*12*('Resource Options'!$J$30))","v":13152341.236310091},{"$f":"(BY626*BY624)+(BY627*12*('Resource Options'!$J$30))","v":13020817.82394699},null,null,null,null,"Revenue",null,{"$f":"(CF626*CF624)+(CF627*12*('Resource Options'!$J$43*1000))","v":36041211.131258547},{"$f":"(CG626*CG624)+(CG627*12*('Resource Options'!$J$43*1000))","v":36041211.131258547},{"$f":"(CH626*CH624)+(CH627*12*('Resource Options'!$J$43*1000))","v":36041211.131258547},{"$f":"(CI626*CI624)+(CI627*12*('Resource Options'!$J$43*1000))","v":36041211.131258547},{"$f":"(CJ626*CJ624)+(CJ627*12*('Resource Options'!$J$43*1000))","v":36041211.131258547},{"$f":"(CK626*CK624)+(CK627*12*('Resource Options'!$J$43*1000))","v":36041211.131258547},{"$f":"(CL626*CL624)+(CL627*12*('Resource Options'!$J$43*1000))","v":36041211.131258547},{"$f":"(CM626*CM624)+(CM627*12*('Resource Options'!$J$43*1000))","v":36041211.131258547},{"$f":"(CN626*CN624)+(CN627*12*('Resource Options'!$J$43*1000))","v":36041211.131258547},{"$f":"(CO626*CO624)+(CO627*12*('Resource Options'!$J$43*1000))","v":36041211.131258547},{"$f":"(CP626*CP624)+(CP627*12*('Resource Options'!$J$43*1000))","v":36041211.131258547},{"$f":"(CQ626*CQ624)+(CQ627*12*('Resource Options'!$J$43*1000))","v":36041211.131258547},{"$f":"(CR626*CR624)+(CR627*12*('Resource Options'!$J$43*1000))","v":36041211.131258547},{"$f":"(CS626*CS624)+(CS627*12*('Resource Options'!$J$43*1000))","v":36041211.131258547},{"$f":"(CT626*CT624)+(CT627*12*('Resource Options'!$J$43*1000))","v":36041211.131258547},{"$f":"(CU626*CU624)+(CU627*12*('Resource Options'!$J$43*1000))","v":36041211.131258547},{"$f":"(CV626*CV624)+(CV627*12*('Resource Options'!$J$43*1000))","v":36041211.131258547},{"$f":"(CW626*CW624)+(CW627*12*('Resource Options'!$J$43*1000))","v":36041211.131258547},{"$f":"(CX626*CX624)+(CX627*12*('Resource Options'!$J$43*1000))","v":36041211.131258547},{"$f":"(CY626*CY624)+(CY627*12*('Resource Options'!$J$43*1000))","v":36041211.131258547}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":538347.33532965195},{"$f":"HLOOKUP(E623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":549114.2820362451},{"$f":"HLOOKUP(F623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":560096.56767697004},{"$f":"HLOOKUP(G623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":571298.4990305095},{"$f":"HLOOKUP(H623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":582724.46901111957},{"$f":"HLOOKUP(I623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":594378.95839134208},{"$f":"HLOOKUP(J623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":606266.53755916888},{"$f":"HLOOKUP(K623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":618391.86831035232},{"$f":"HLOOKUP(L623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":630759.70567655924},{"$f":"HLOOKUP(M623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":643374.89979009051},{"$f":"HLOOKUP(N623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":656242.39778589236},{"$f":"HLOOKUP(O623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":669367.24574161018},{"$f":"HLOOKUP(P623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":682754.59065644233},{"$f":"HLOOKUP(Q623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":696409.68246957113},{"$f":"HLOOKUP(R623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":710337.87611896265},{"$f":"HLOOKUP(S623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":724544.63364134182},{"$f":"HLOOKUP(T623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":739035.5263141687},{"$f":"HLOOKUP(U623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":753816.23684045207},{"$f":"HLOOKUP(V623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":768892.56157726119},{"$f":"HLOOKUP(W623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":784270.4128088064},null,null,null,null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AF623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AF624","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AG623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AG624","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AH623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AH624","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AI623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AI624","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AJ623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AJ624","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AK623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AK624","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AL623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AL624","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AM623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AM624","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AN623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AN624","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AO623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AO624","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AP623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AP624","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AQ623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AQ624","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AR623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AR624","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AS623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AS624","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AT623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AT624","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AU623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AU624","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AV623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AV624","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AW623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AW624","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AX623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AX624","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AY623,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AY624","v":10014444}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":497256.93308606831},{"$f":"D631*(1+'Fixed O&M'!$A$27)","v":507202.07174778968},{"$f":"E631*(1+'Fixed O&M'!$A$27)","v":517346.11318274547},{"$f":"F631*(1+'Fixed O&M'!$A$27)","v":527693.0354464004},{"$f":"G631*(1+'Fixed O&M'!$A$27)","v":538246.89615532837},{"$f":"H631*(1+'Fixed O&M'!$A$27)","v":549011.83407843497},{"$f":"I631*(1+'Fixed O&M'!$A$27)","v":559992.07076000364},{"$f":"J631*(1+'Fixed O&M'!$A$27)","v":571191.91217520367},{"$f":"K631*(1+'Fixed O&M'!$A$27)","v":582615.75041870773},{"$f":"L631*(1+'Fixed O&M'!$A$27)","v":594268.06542708189},{"$f":"HLOOKUP(N623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":472707.50599879265},{"$f":"N631*(1+'Fixed O&M'!$A$27)","v":482161.6561187685},{"$f":"O631*(1+'Fixed O&M'!$A$27)","v":491804.88924114389},{"$f":"P631*(1+'Fixed O&M'!$A$27)","v":501640.98702596675},{"$f":"Q631*(1+'Fixed O&M'!$A$27)","v":511673.80676648609},{"$f":"R631*(1+'Fixed O&M'!$A$27)","v":521907.28290181584},{"$f":"S631*(1+'Fixed O&M'!$A$27)","v":532345.42855985218},{"$f":"T631*(1+'Fixed O&M'!$A$27)","v":542992.33713104925},{"$f":"U631*(1+'Fixed O&M'!$A$27)","v":553852.18387367029},{"$f":"V631*(1+'Fixed O&M'!$A$27)","v":564929.22755114373},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18169222.567375753},{"$f":"HLOOKUP(AG623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18532607.018723272},{"$f":"HLOOKUP(AH623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18903259.159097739},{"$f":"HLOOKUP(AI623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19281324.342279695},{"$f":"HLOOKUP(AJ623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19666950.829125285},{"$f":"HLOOKUP(AK623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20060289.845707793},{"$f":"HLOOKUP(AL623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20461495.642621949},{"$f":"HLOOKUP(AM623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20870725.555474389},{"$f":"HLOOKUP(AN623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21288140.066583876},{"$f":"HLOOKUP(AO623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21713902.867915552},{"$f":"HLOOKUP(AP623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22148180.925273865},{"$f":"HLOOKUP(AQ623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22591144.543779343},{"$f":"HLOOKUP(AR623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23042967.434654929},{"$f":"HLOOKUP(AS623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23503826.783348028},{"$f":"HLOOKUP(AT623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23973903.319014989},{"$f":"HLOOKUP(AU623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24453381.385395288},{"$f":"HLOOKUP(AV623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24942449.013103191},{"$f":"HLOOKUP(AW623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":25441297.993365262},{"$f":"HLOOKUP(AX623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":25950123.953232568},{"$f":"HLOOKUP(AY623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":26469126.432297219},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4037605.0149723897},{"$f":"HLOOKUP(BG623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4118357.1152718379},{"$f":"HLOOKUP(BH623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4200724.2575772749},{"$f":"HLOOKUP(BI623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4284738.742728821},{"$f":"HLOOKUP(BJ623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4370433.5175833963},{"$f":"HLOOKUP(BK623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4457842.1879350655},{"$f":"HLOOKUP(BL623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4546999.0316937668},{"$f":"HLOOKUP(BM623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4637939.0123276412},{"$f":"HLOOKUP(BN623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4730697.7925741952},{"$f":"HLOOKUP(BO623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4825311.7484256784},{"$f":"HLOOKUP(BP623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4921817.9833941925},{"$f":"HLOOKUP(BQ623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5020254.3430620767},{"$f":"HLOOKUP(BR623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5120659.4299233174},{"$f":"HLOOKUP(BS623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5223072.6185217835},{"$f":"HLOOKUP(BT623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5327534.0708922194},{"$f":"HLOOKUP(BU623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5434084.7523100637},{"$f":"HLOOKUP(BV623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5542766.447356265},{"$f":"HLOOKUP(BW623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5653621.776303391},{"$f":"HLOOKUP(BX623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5766694.2118294593},{"$f":"HLOOKUP(BY623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5882028.0960660484}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D624","v":0},{"$f":"HLOOKUP(E623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E624","v":0},{"$f":"HLOOKUP(F623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F624","v":0},{"$f":"HLOOKUP(G623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G624","v":0},{"$f":"HLOOKUP(H623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H624","v":0},{"$f":"HLOOKUP(I623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I624","v":0},{"$f":"HLOOKUP(J623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J624","v":0},{"$f":"HLOOKUP(K623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K624","v":0},{"$f":"HLOOKUP(L623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L624","v":0},{"$f":"HLOOKUP(M623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M624","v":0},{"$f":"HLOOKUP(N623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N624","v":0},{"$f":"HLOOKUP(O623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O624","v":0},{"$f":"HLOOKUP(P623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P624","v":0},{"$f":"HLOOKUP(Q623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q624","v":0},{"$f":"HLOOKUP(R623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R624","v":0},{"$f":"HLOOKUP(S623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S624","v":0},{"$f":"HLOOKUP(T623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T624","v":0},{"$f":"HLOOKUP(U623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U624","v":0},{"$f":"HLOOKUP(V623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V624","v":0},{"$f":"HLOOKUP(W623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W624","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF624","v":806107.84123923758},{"$f":"HLOOKUP(AG623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG624","v":822229.99806402239},{"$f":"HLOOKUP(AH623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH624","v":838674.59802530298},{"$f":"HLOOKUP(AI623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI624","v":855448.08998580906},{"$f":"HLOOKUP(AJ623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ624","v":872557.05178552517},{"$f":"HLOOKUP(AK623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK624","v":890008.19282123575},{"$f":"HLOOKUP(AL623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL624","v":907808.3566776606},{"$f":"HLOOKUP(AM623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM624","v":925964.52381121379},{"$f":"HLOOKUP(AN623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN624","v":944483.81428743782},{"$f":"HLOOKUP(AO623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO624","v":963373.49057318678},{"$f":"HLOOKUP(AP623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP624","v":982640.96038465051},{"$f":"HLOOKUP(AQ623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ624","v":1002293.7795923437},{"$f":"HLOOKUP(AR623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR624","v":1022339.6551841905},{"$f":"HLOOKUP(AS623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS624","v":1042786.4482878742},{"$f":"HLOOKUP(AT623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT624","v":1063642.1772536316},{"$f":"HLOOKUP(AU623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU624","v":1084915.0207987041},{"$f":"HLOOKUP(AV623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV624","v":1106613.3212146785},{"$f":"HLOOKUP(AW623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW624","v":1128745.5876389721},{"$f":"HLOOKUP(AX623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX624","v":1151320.4993917514},{"$f":"HLOOKUP(AY623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY624","v":1174346.9093795866},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF624","v":0},{"$f":"HLOOKUP(BG623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG624","v":0},{"$f":"HLOOKUP(BH623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH624","v":0},{"$f":"HLOOKUP(BI623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI624","v":0},{"$f":"HLOOKUP(BJ623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ624","v":0},{"$f":"HLOOKUP(BK623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK624","v":0},{"$f":"HLOOKUP(BL623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL624","v":0},{"$f":"HLOOKUP(BM623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM624","v":0},{"$f":"HLOOKUP(BN623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN624","v":0},{"$f":"HLOOKUP(BO623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO624","v":0},{"$f":"HLOOKUP(BP623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP624","v":0},{"$f":"HLOOKUP(BQ623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ624","v":0},{"$f":"HLOOKUP(BR623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR624","v":0},{"$f":"HLOOKUP(BS623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS624","v":0},{"$f":"HLOOKUP(BT623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT624","v":0},{"$f":"HLOOKUP(BU623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU624","v":0},{"$f":"HLOOKUP(BV623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV624","v":0},{"$f":"HLOOKUP(BW623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW624","v":0},{"$f":"HLOOKUP(BX623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX624","v":0},{"$f":"HLOOKUP(BY623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY624","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CF623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF624","v":392993.55479064595},{"$f":"HLOOKUP(CG623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG624","v":400853.42588645889},{"$f":"HLOOKUP(CH623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH624","v":408870.49440418812},{"$f":"HLOOKUP(CI623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI624","v":417047.90429227188},{"$f":"HLOOKUP(CJ623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ624","v":425388.86237811734},{"$f":"HLOOKUP(CK623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK624","v":433896.6396256797},{"$f":"HLOOKUP(CL623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL624","v":442574.57241819333},{"$f":"HLOOKUP(CM623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM624","v":451426.06386655715},{"$f":"HLOOKUP(CN623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN624","v":460454.58514388825},{"$f":"HLOOKUP(CO623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO624","v":469663.67684676603},{"$f":"HLOOKUP(CP623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP624","v":479056.95038370142},{"$f":"HLOOKUP(CQ623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ624","v":488638.08939137543},{"$f":"HLOOKUP(CR623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR624","v":498410.8511792029},{"$f":"HLOOKUP(CS623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS624","v":508379.06820278702},{"$f":"HLOOKUP(CT623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT624","v":518546.64956684271},{"$f":"HLOOKUP(CU623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU624","v":528917.58255817962},{"$f":"HLOOKUP(CV623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV624","v":539495.93420934316},{"$f":"HLOOKUP(CW623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW624","v":550285.85289353004},{"$f":"HLOOKUP(CX623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX624","v":561291.56995140063},{"$f":"HLOOKUP(CY623,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY624","v":572517.4013504287}]
[null,"B&O Tax",null,{"$f":"(D626*D624)*0.00275","v":34868.163963229068},{"$f":"(E626*E624)*0.00275","v":34693.823143412919},34520.354027695852,34347.752257557382,34176.013496269588,34005.133428788242,33835.107761644307,33665.932222836083,33497.602561721898,33330.114548913283,33163.463976168721,32997.646656287878,32832.65842300644,32668.495130891402,32505.152655236947,32342.626891960757,32180.913757500955,32020.009188713451,31859.909142769884,31700.609597056035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CF623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1009401.2537430974},{"$f":"HLOOKUP(CG623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1029589.2788179595},{"$f":"HLOOKUP(CH623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1050181.0643943187},{"$f":"HLOOKUP(CI623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1071184.6856822053},{"$f":"HLOOKUP(CJ623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1092608.3793958491},{"$f":"HLOOKUP(CK623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1114460.5469837664},{"$f":"HLOOKUP(CL623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1136749.7579234417},{"$f":"HLOOKUP(CM623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1159484.7530819103},{"$f":"HLOOKUP(CN623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1182674.4481435488},{"$f":"HLOOKUP(CO623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1206327.9371064196},{"$f":"HLOOKUP(CP623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1230454.4958485481},{"$f":"HLOOKUP(CQ623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1255063.5857655192},{"$f":"HLOOKUP(CR623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1280164.8574808293},{"$f":"HLOOKUP(CS623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1305768.1546304459},{"$f":"HLOOKUP(CT623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1331883.5177230549},{"$f":"HLOOKUP(CU623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1358521.1880775159},{"$f":"HLOOKUP(CV623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1385691.6118390663},{"$f":"HLOOKUP(CW623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1413405.4440758477},{"$f":"HLOOKUP(CX623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1441673.5529573648},{"$f":"HLOOKUP(CY623,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1470507.0240165121}]
[null,"Property Tax",null,{"$f":"C659*$B$8","v":1598841.8572948426},1500128.0359755829,1407508.8877942518,1320608.1225803162,1239072.6826302249,1162571.3083156419,1090793.1922522187,1023446.7165610999,960258.26809295046,900971.12680103409,845344.4227470581,1011879.8690330817,934011.45939104131,862135.35121258732,795790.41170978232,734550.99420122092,678024.20730695699,625847.39429035981,577685.80637521169,533230.45511083468,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE659*$B$8","v":6384647.4919583648},6177349.3431425802,5976781.7965341341,5782726.3214498917,5594971.4825093355,5413312.7092627119,5237552.0732989386,5067498.0725904182,4902965.4228397999,4743774.8556013368,4589752.9229568783,4440731.8085336983,4296549.1446582275,4157047.8354464802,4022075.8856384265,3891486.2349898033,3765136.5980409277,3642889.309087934,3524611.1721875197,3410173.3160317694,null,null,null,null,"Property Tax",null,{"$f":"BE659*$B$8","v":964569.83534329128},933251.96830019192,902950.9367004073,873633.72570555902,845268.39241035318,817824.0310388197,791270.73927056766,765579.58566036692,740722.57811555883,716672.63339694892,693403.54760995088,670889.96765383182,649107.36359794799,628032.00195487705,607640.91982132231,587911.89985861746,568823.44608556817,550354.76045725879,532485.72020430188,515196.85590784356,null,null,null,null,"Property Tax",null,{"$f":"CE659*$B$8","v":4148743.940274545},{"$f":"CF659*$B$8","v":4049043.1491396292},{"$f":"CG659*$B$8","v":3951738.3236020184},{"$f":"CH659*$B$8","v":3856771.8848694279},{"$f":"CI659*$B$8","v":3764087.6378578036},{"$f":"CJ659*$B$8","v":3673630.7379386569},{"$f":"CK659*$B$8","v":3585347.6584855076},{"$f":"CL659*$B$8","v":3499186.1592002399},{"$f":"CM659*$B$8","v":3415095.2552006245},{"$f":"CN659*$B$8","v":3333025.1868507159},{"$f":"CO659*$B$8","v":3252927.3903162717},{"$f":"CP659*$B$8","v":3174754.4688277724},{"$f":"CQ659*$B$8","v":3098460.1646340331},{"$f":"CR659*$B$8","v":3023999.3316298169},{"$f":"CS659*$B$8","v":2951327.9086412489},{"$f":"CT659*$B$8","v":2880402.8933532196},{"$f":"CU659*$B$8","v":2811182.3168633599},{"$f":"CV659*$B$8","v":2743625.2188475169},{"$f":"CW659*$B$8","v":2677691.6233220473},{"$f":"CX659*$B$8","v":2613342.5149885793}]
[null,"Total Operating Costs",null,{"$f":"SUM(D630:D634)","v":2669314.2896737922},{"$f":"SUM(E630:E634)","v":2591138.2129030302},{"$f":"SUM(F630:F634)","v":2519471.9226816632},{"$f":"SUM(G630:G634)","v":2453947.4093147833},{"$f":"SUM(H630:H634)","v":2394220.0612929426},{"$f":"SUM(I630:I634)","v":2339967.2342142072},{"$f":"SUM(J630:J634)","v":2290886.9083330357},{"$f":"SUM(K630:K634)","v":2246696.4292694922},{"$f":"SUM(L630:L634)","v":2207131.3267499395},{"$f":"SUM(M630:M634)","v":2171944.2065671198},{"$f":"SUM(N630:N634)","v":2007457.7905079119},{"$f":"SUM(O630:O634)","v":2196406.417549748},{"$f":"SUM(P630:P634)","v":2141403.5977116339},{"$f":"SUM(Q630:Q634)","v":2092854.5158390165},{"$f":"SUM(R630:R634)","v":2050307.247250468},{"$f":"SUM(S630:S634)","v":2013345.5376363397},{"$f":"SUM(T630:T634)","v":1981586.075938479},{"$f":"SUM(U630:U634)","v":1954675.9774505747},{"$f":"SUM(V630:V634)","v":1932290.460968913},{"$f":"SUM(W630:W634)","v":1914130.7050678409},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF630:AF634)","v":32036273.900573354},{"$f":"SUM(AG630:AG634)","v":32208482.359929875},{"$f":"SUM(AH630:AH634)","v":33229548.553657174},{"$f":"SUM(AI630:AI634)","v":33430331.753715396},{"$f":"SUM(AJ630:AJ634)","v":33645312.363420144},{"$f":"SUM(AK630:AK634)","v":33874443.747791737},{"$f":"SUM(AL630:AL634)","v":34117689.072598547},{"$f":"SUM(AM630:AM634)","v":34375021.151876017},{"$f":"SUM(AN630:AN634)","v":35480959.303711116},{"$f":"SUM(AO630:AO634)","v":35766421.214090079},{"$f":"SUM(AP630:AP634)","v":36065944.808615394},{"$f":"SUM(AQ630:AQ634)","v":36379540.131905384},{"$f":"SUM(AR630:AR634)","v":36707226.234497346},{"$f":"SUM(AS630:AS634)","v":37883568.067082375},{"$f":"SUM(AT630:AT634)","v":38239528.381907046},{"$f":"SUM(AU630:AU634)","v":38609689.641183794},{"$f":"SUM(AV630:AV634)","v":38994105.932358794},{"$f":"SUM(AW630:AW634)","v":39392839.890092164},{"$f":"SUM(AX630:AX634)","v":40640499.624811843},{"$f":"SUM(AY630:AY634)","v":41068090.65770857},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF630:BF634)","v":5002174.8503156807},{"$f":"SUM(BG630:BG634)","v":5051609.0835720301},{"$f":"SUM(BH630:BH634)","v":5103675.1942776823},{"$f":"SUM(BI630:BI634)","v":5158372.4684343804},{"$f":"SUM(BJ630:BJ634)","v":5215701.9099937491},{"$f":"SUM(BK630:BK634)","v":5275666.2189738853},{"$f":"SUM(BL630:BL634)","v":5338269.7709643347},{"$f":"SUM(BM630:BM634)","v":5403518.5979880085},{"$f":"SUM(BN630:BN634)","v":5471420.3706897544},{"$f":"SUM(BO630:BO634)","v":5541984.381822627},{"$f":"SUM(BP630:BP634)","v":5615221.5310041439},{"$f":"SUM(BQ630:BQ634)","v":5691144.3107159082},{"$f":"SUM(BR630:BR634)","v":5769766.7935212655},{"$f":"SUM(BS630:BS634)","v":5851104.6204766603},{"$f":"SUM(BT630:BT634)","v":5935174.9907135414},{"$f":"SUM(BU630:BU634)","v":6021996.6521686809},{"$f":"SUM(BV630:BV634)","v":6111589.8934418336},{"$f":"SUM(BW630:BW634)","v":6203976.5367606496},{"$f":"SUM(BX630:BX634)","v":6299179.9320337614},{"$f":"SUM(BY630:BY634)","v":6397224.9519738918},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CF631:CF634)","v":5551138.7488082889},5479485.8538440475,5410789.8824005257,5345004.4748439053,5282084.8796317698,5221987.9245481025,5164671.9888271429,5110096.9761487078,5058224.2884880621,5009016.8008039016,4962438.8365485212,4918456.143984667,4877035.8732940648,4838146.5544630494,4801758.0759311467,4767841.6639889153,4736369.8629117692,4707316.5158168953,4680656.7462308127,4656366.9403555207]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N623,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)","v":21228908.633814234},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D628-D635","v":12361417.402481487},12376196.817500923,12384783.42927972,12387543.662596246,12384820.551967982,12376935.172689864,12364187.983245967,12346860.084561065,12325214.401220914,12299496.789473331,12403382.997261787,12154137.162990553,12149144.261635417,12137997.60092075,12121147.60563495,12099009.0376941,12071963.723224759,12040363.069426298,12004530.387383027,11964763.03575179,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF628-AF635","v":71275017.491090864},71102809.031734347,70081742.838007048,69880959.637948826,69665979.028244078,69436847.643872485,69193602.319065675,68936270.239788204,67830332.087953106,67544870.177574143,67245346.58304882,66931751.259758838,66604065.157166876,65427723.324581847,65071763.009757176,64701601.750480428,64317185.459305428,63918451.501572058,62670791.766852379,62243200.733955652,null,null,null,null,"EBITDA",null,{"$f":"BF628-BF635","v":10758309.690353857},10551270.611690814,10343175.704032533,10134009.920892734,9923756.6554400939,9712397.7608056217,9499913.569017373,9286282.9085938856,9071483.1208263189,8855490.0747782849,8638278.1810307577,8419820.4041986447,8200088.2742441418,7979051.8966110935,7756679.9612033358,7532939.7502290262,7307797.1449318957,7081216.631229342,6853161.3042763295,6623592.8719730983,null,null,null,null,"EBITDA",null,{"$f":"CF628-CF635","v":30490072.38245026},{"$f":"CG628-CG635","v":30561725.277414501},30630421.24885802,30696206.656414643,30759126.251626778,30819223.206710443,30876539.142431404,30931114.155109838,30982986.842770487,31032194.330454648,31078772.294710025,31122754.987273879,31164175.257964484,31203064.576795496,31239453.055327401,31273369.467269633,31304841.268346779,31333894.61544165,31360554.385027736,31384844.190903027]
[null,"Before Tax Earnings",null,{"$f":"D638-D660-D648","v":-23049339.865119498},{"$f":"E638-E660-E648","v":-41109153.880301386},{"$f":"F638-F660-F648","v":-21498836.353709441},{"$f":"G638-G660-G648","v":-9663121.302956488},{"$f":"H638-H660-H648","v":-9489649.5556408279},{"$f":"I638-I660-I648","v":-563667.69096045056},{"$f":"J638-J660-J648","v":8366702.5935962033},{"$f":"K638-K660-K648","v":8553342.2673386354},{"$f":"L638-L660-L648","v":8745862.5350471847},{"$f":"M638-M660-M648","v":8945019.1719007343},{"$f":"N638-N660-N648","v":5350032.8363565756},{"$f":"O638-O660-O648","v":3254244.3268849459},{"$f":"P638-P660-P648","v":5070276.0825215001},{"$f":"Q638-Q660-Q648","v":6472570.091202762},{"$f":"R638-R660-R648","v":7583632.9408159191},{"$f":"S638-S660-S648","v":7950037.2198804468},{"$f":"T638-T660-T648","v":8330961.8947667526},{"$f":"U638-U660-U648","v":9675388.2112051863},{"$f":"V638-V660-V648","v":11036364.056580968},{"$f":"W638-W660-W648","v":11468872.963877562},null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF638-AF660-AF648","v":46125418.050360113},{"$f":"AG638-AG660-AG648","v":40986091.963419922},{"$f":"AH638-AH660-AH648","v":41438227.22862988},{"$f":"AI638-AI660-AI648","v":42675504.372066855},{"$f":"AJ638-AJ660-AJ648","v":43871358.927879795},{"$f":"AK638-AK660-AK648","v":45032230.65515738},{"$f":"AL638-AL660-AL648","v":46161431.658452488},{"$f":"AM638-AM660-AM648","v":47267144.741046041},{"$f":"AN638-AN660-AN648","v":47075418.494619235},{"$f":"AO638-AO660-AO648","v":47645794.480009086},{"$f":"AP638-AP660-AP648","v":48244900.676041022},{"$f":"AQ638-AQ660-AQ648","v":48874866.632836156},{"$f":"AR638-AR660-AR648","v":49537919.874333568},{"$f":"AS638-AS660-AS648","v":49401854.353042379},{"$f":"AT638-AT660-AT648","v":50138184.165076241},{"$f":"AU638-AU660-AU648","v":50914927.539000958},{"$f":"AV638-AV660-AV648","v":51734761.112687491},{"$f":"AW638-AW660-AW648","v":52600489.513058729},{"$f":"AX638-AX660-AX648","v":52680515.254348896},{"$f":"AY638-AY660-AY648","v":53646993.9712625},null,null,null,null,"Before Tax Earnings",null,{"$f":"BF638-BF660-BF648","v":-11916646.67999796},{"$f":"BG638-BG660-BG648","v":-23596196.184642617},{"$f":"BH638-BH660-BH648","v":-11350353.221861992},{"$f":"BI638-BI660-BI648","v":-4038806.4926183},{"$f":"BJ638-BJ660-BJ648","v":-4130602.7722765757},{"$f":"BK638-BK660-BK648","v":1338340.4197503929},{"$f":"BL638-BL660-BL648","v":6812377.306377789},{"$f":"BM638-BM660-BM648","v":6735875.4141345024},{"$f":"BN638-BN660-BN648","v":6665060.8329561483},{"$f":"BO638-BO660-BO648","v":6600252.2538267858},{"$f":"BP638-BP660-BP648","v":6541784.0503438646},{"$f":"BQ638-BQ660-BQ648","v":6490007.1482895873},{"$f":"BR638-BR660-BR648","v":6445289.9368518125},{"$f":"BS638-BS660-BS648","v":6408019.2236613287},{"$f":"BT638-BT660-BT648","v":6378601.235918263},{"$f":"BU638-BU660-BU648","v":6357462.6699918807},{"$f":"BV638-BV660-BV648","v":6345051.7919950737},{"$f":"BW638-BW660-BW648","v":6341839.5919578597},{"$f":"BX638-BX660-BX648","v":6348320.9943534536},{"$f":"BY638-BY660-BY648","v":6365016.1278662588},null,null,null,null,"Before Tax Earnings",null,{"$f":"CF638-CF660-CF648","v":-685233.92530849762},{"$f":"CG638-CG660-CG648","v":-14770507.72296419},-12210521.941830052,-9811204.2592339572,-7555297.8995274026,-5429665.5579112805,-3429436.5738791954,-1537261.564759478,-897405.23392325267,-500898.15141661279,{"$f":"CP638-CP660-CP648","v":-89655.612597633153},{"$f":"CQ638-CQ660-CQ648","v":337224.8832580056},{"$f":"CR638-CR660-CR648","v":780687.84740498289},1241721.9943651874,1721362.5424327441,2220693.62738741,2740850.8351276126,3283023.8592186924,3848459.289650796,4438463.5394144077]
[null,"ITC",null,{"$f":"-C644*0.1","v":15988418.572948426},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D639*$B$6-D640","v":-20828779.944623522},{"$f":"E639*$B$6-E640","v":-8632922.3148632906},{"$f":"F639*$B$6-F640","v":-4514755.6342789819},-2029255.4736208625,-1992826.4066845737,-118370.21510169462,1757007.5446552027,1796201.8761411135,1836631.1323599087,1878454.026099154,{"$f":"N639*$B$6-N640","v":1123506.8956348808},{"$f":"O639*$B$6-O640","v":683391.30864583864},1064757.9773295149,1359239.71915258,1592562.917571343,1669507.8161748939,1749501.997901018,2031831.524353089,2317636.4518820033,2408463.3224142878,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF639*$B$6-AF640","v":9686337.7905756235},{"$f":"AG639*$B$6-AG640","v":8607079.3123181835},{"$f":"AH639*$B$6-AH640","v":8702027.7180122752},8961855.9181340393,9212985.3748547565,9456768.4375830498,9693900.6482750215,9926100.3956196681,9885837.8838700391,10005616.840801908,{"$f":"AP639*$B$6-AP640","v":10131429.141968613},{"$f":"AQ639*$B$6-AQ640","v":10263721.992895592},10402963.173610048,10374389.4141389,10529018.67466601,10692134.7831902,10864299.833664373,11046102.797742333,11062908.203413269,11265868.733965125,null,null,null,null,"Federal Tax",null,{"$f":"BF639*$B$6-BF640","v":-2502495.8027995713},{"$f":"BG639*$B$6-BG640","v":-4955201.1987749496},{"$f":"BH639*$B$6-BH640","v":-2383574.1765910182},-848149.36344984302,-867426.5821780808,281051.48814758251,1430599.2343393357,1414533.8369682455,1399662.7749207912,1386052.9733036249,{"$f":"BP639*$B$6-BP640","v":1373774.6505722115},{"$f":"BQ639*$B$6-BQ640","v":1362901.5011408133},1353510.8867388805,1345684.0369688789,1339506.2595428352,1335067.1606982949,1332460.8763189653,1331786.3143111505,1333147.4088142251,1336653.3868519142,null,null,null,null,"Federal Tax",null,{"$f":"CF639*$B$6-CF640","v":-143899.12431478451},{"$f":"CG639*$B$6-CG640","v":-3101806.6218224796},{"$f":"CH639*$B$6-CH640","v":-2564209.6077843108},-2060352.894439131,-1586612.5589007544,-1140229.7671613689,-720181.68051463098,-322824.92859949038,-188455.09912388306,-105188.61179748869,{"$f":"CP639*$B$6-CP640","v":-18827.678645502961},{"$f":"CQ639*$B$6-CQ640","v":70817.225484181181},163944.4479550464,260761.61881668933,361486.13391087623,466345.66175135609,575578.67537679861,689435.01043592533,808176.45082666713,932077.34327702562]
[]
[]
[{"$f":"IRR(C644:X644,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(C655:C656)","v":-159884185.72948426},{"$f":"D638-D641-D636","v":33190197.347105011},{"$f":"E638-E641-E636","v":21009119.132364213},16899539.063558701,14416799.136217108,14377646.958652556,12495305.387791559,10607180.438590765,10550658.208419951,10488583.268861005,10421042.763374176,{"$f":"N638-N641-N636","v":-9949032.5321873277},{"$f":"O638-O641-O636","v":11470745.854344714},11084386.284305902,10778757.881768171,10528584.688063607,10429501.221519206,10322461.72532374,10008531.545073209,9686893.9355010241,9556299.7133375015,{"$f":"C655*-0.3","v":41935776.804644831},null,null,null,null,{"$f":"IRR(AE644:AZ644,0.1)","v":8.0033497697186817E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF623,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-638464749.19583642},{"$f":"AF638-AF641-AF636","v":61588679.70051524},{"$f":"AG638-AG641-AG636","v":62495729.719416164},61379715.119994774,60919103.719814785,60452993.65338932,59980079.206289433,59499701.670790657,59010169.844168536,57944494.20408307,57539253.336772233,{"$f":"AP638-AP641-AP636","v":57113917.441080205},{"$f":"AQ638-AQ641-AQ636","v":56668029.266863242},56201101.983556829,55053333.910442948,54542744.335091166,54009466.96729023,53452885.625641055,52872348.703829721,51607883.563439108,50977331.999990523,{"$f":"AE644*-0.5","v":319232374.59791821},null,null,{"$f":"IRR(BE644:BZ644,0.1)","v":8.9139541514631215E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF623,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$29)","v":-96456983.534329131},{"$f":"BF638-BF641","v":13260805.493153429},{"$f":"BG638-BG641","v":15506471.810465764},12726749.880623551,10982159.284342578,10791183.237618174,9431346.2726580389,8069314.3346780371,7871749.0716256406,{"$f":"BN638-BN641","v":7671820.3459055275},{"$f":"BO638-BO641","v":7469437.1014746595},7264503.5304585462,7056918.9030578313,6846577.3875052612,6633367.8596422151,6417173.7016605008,6197872.5895307316,5975336.2686129306,5749430.3169181915,5520013.8954621041,5286939.485121184,{"$f":"BE644*-0.5","v":48228491.767164566},null,null,{"$f":"IRR(CE644:CZ644,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(CE655:CE656)","v":-414874394.0274545},{"$f":"CF638-CF641","v":30633971.506765045},{"$f":"CG638-CG641","v":33663531.899236977},33194630.856642332,32756559.550853774,32345738.810527533,31959452.973871812,31596720.822946034,31253939.083709329,31171441.941894371,31137382.942252137,31097599.973355528,31051937.761789698,31000230.810009439,30942302.957978807,30877966.921416525,30807023.805518277,30729262.59296998,30644459.605005726,30552377.934201069,30452766.847626001,{"$f":"CY658","v":248924636.41647267}]
[{"$f":"IRR(C645:X645,0.1)","v":0.12395148822658708},"ROE",{"$f":"-C666","v":-17762689.337643445},{"$f":"D644-D648-D651-D661-D640+D636","v":2745562.925353732},{"$f":"E644-E648-E651-E661-E640+E636","v":2725275.8771975096},{"$f":"F644-F648-F651-F661-F640+F636","v":2698498.3751801066},{"$f":"G644-G648-G651-G661-G640+G636","v":2665439.9879113785},{"$f":"H644-H648-H651-H661-H640+H636","v":2626287.8103468283},{"$f":"I644-I648-I651-I661-I640+I636","v":2581207.3945404794},{"$f":"J644-J648-J651-J661-J640+J636","v":2530343.6003943342},{"$f":"K644-K648-K651-K661-K640+K636","v":2473821.3702235203},{"$f":"L644-L648-L651-L661-L640+L636","v":2411746.4306645747},{"$f":"M644-M648-M651-M661-M640+M636","v":2344205.9251777455},{"$f":"N644-N648-N651-N661-N640+N636","v":229304.59590863436},{"$f":"O644-O648-O651-O661-O640+O636","v":-34727.197142380988},{"$f":"P644-P648-P651-P661-P640+P636","v":-109155.55238851695},{"$f":"Q644-Q648-Q651-Q661-Q640+Q636","v":-191969.57568746095},{"$f":"R644-R648-R651-R661-R640+R636","v":-282989.64136431972},{"$f":"S644-S648-S651-S661-S640+S636","v":-382073.10790872062},{"$f":"T644-T648-T651-T661-T640+T636","v":-489112.60410418594},{"$f":"U644-U648-U651-U661-U640+U636","v":-604034.50325788883},{"$f":"V644-V648-V651-V661-V640+V636","v":-726797.57385763898},{"$f":"W644-W648-W651-W661-W640+W636","v":-857391.7960211616},{"$f":"X644","v":41935776.804644831},null,null,null,null,{"$f":"IRR(AE645:AZ645,0.1)","v":0.10586534894222299},"ROE",{"$f":"-AE666","v":-255385899.67833459},{"$f":"AF644-AF648-AF651-AF661-AF640+AF636","v":29590353.754577689},{"$f":"AG644-AG648-AG651-AG661-AG640+AG636","v":29332663.468857896},{"$f":"AH644-AH648-AH651-AH661-AH640+AH636","v":28398293.292843774},{"$f":"AI644-AI648-AI651-AI661-AI640+AI636","v":28105560.287679747},{"$f":"AJ644-AJ648-AJ651-AJ661-AJ640+AJ636","v":27794905.615039058},{"$f":"AK644-AK648-AK651-AK661-AK640+AK636","v":27466030.830862861},{"$f":"AL644-AL648-AL651-AL661-AL640+AL636","v":27118612.984216724},{"$f":"AM644-AM648-AM651-AM661-AM640+AM636","v":26752303.899536315},{"$f":"AN644-AN648-AN651-AN661-AN640+AN636","v":25707445.18043283},{"$f":"AO644-AO648-AO651-AO661-AO640+AO636","v":25302204.313121993},{"$f":"AP644-AP648-AP651-AP661-AP640+AP636","v":24876868.417429965},{"$f":"AQ644-AQ648-AQ651-AQ661-AQ640+AQ636","v":24430980.243213002},{"$f":"AR644-AR648-AR651-AR661-AR640+AR636","v":23964052.959906589},{"$f":"AS644-AS648-AS651-AS661-AS640+AS636","v":22816284.886792708},{"$f":"AT644-AT648-AT651-AT661-AT640+AT636","v":22305695.31144093},{"$f":"AU644-AU648-AU651-AU661-AU640+AU636","v":21772417.94363999},{"$f":"AV644-AV648-AV651-AV661-AV640+AV636","v":21215836.601990815},{"$f":"AW644-AW648-AW651-AW661-AW640+AW636","v":20635299.680179477},{"$f":"AX644-AX648-AX651-AX661-AX640+AX636","v":19370834.539788868},{"$f":"AY644-AY648-AY651-AY661-AY640+AY636","v":18740282.976340283},{"$f":"AZ644","v":319232374.59791821},null,null,{"$f":"IRR(BE645:BZ645,0.1)","v":0.26395428233923135},"ROE",{"$f":"-BE666","v":-11941975.282891724},{"$f":"BF644-BF648-BF651-BF661-BF640","v":3779500.5584679921},{"$f":"BG644-BG648-BG651-BG661-BG640","v":3594450.8907152349},{"$f":"BH644-BH648-BH651-BH661-BH640","v":3407492.6782757882},{"$f":"BI644-BI648-BI651-BI661-BI640","v":3218560.312436475},{"$f":"BJ644-BJ648-BJ651-BJ661-BJ640","v":3027584.2657120717},{"$f":"BK644-BK648-BK651-BK661-BK640","v":2834490.9735831814},{"$f":"BL644-BL648-BL651-BL661-BL640","v":2639202.7084344244},{"$f":"BM644-BM648-BM651-BM661-BM640","v":2441637.4453820274},{"$f":"BN644-BN648-BN651-BN661-BN640","v":2241708.7196619152},{"$f":"BO644-BO648-BO651-BO661-BO640","v":2039325.4752310463},{"$f":"BP644-BP648-BP651-BP661-BP640","v":1834391.9042149335},{"$f":"BQ644-BQ648-BQ651-BQ661-BQ640","v":1626807.2768142186},{"$f":"BR644-BR648-BR651-BR661-BR640","v":1416465.7612616485},{"$f":"BS644-BS648-BS651-BS661-BS640","v":1203256.2333986023},{"$f":"BT644-BT648-BT651-BT661-BT640","v":987062.07541688811},{"$f":"BU644-BU648-BU651-BU661-BU640","v":767760.96328711882},{"$f":"BV644-BV648-BV651-BV661-BV640","v":545224.64236931782},{"$f":"BW644-BW648-BW651-BW661-BW640","v":319318.69067457877},{"$f":"BX644-BX648-BX651-BX661-BX640","v":89902.26921849139},{"$f":"BY644-BY648-BY651-BY661-BY640","v":-143172.1411224287},{"$f":"BZ644","v":48228491.767164566},null,null,{"$f":"IRR(CE645:CZ645,0.1)","v":0.15365114229954591},"ROE",{"$f":"-CE666","v":-55120646.582573704},{"$f":"CF644-CF648-CF651-CF661-CF640+CF636","v":7047998.3982202522},{"$f":"CG644-CG648-CG651-CG661-CG640+CG636","v":7055240.3176415805},7057678.0741015282,7055224.8820417942,7047786.5150284478,7035261.0199520625,7017538.4150995137,6994500.37133977,6966019.8756271861,6931960.8759849537,{"$f":"CP644-CP648-CP651-CP661-CP640+CP636","v":6892177.9070883431},{"$f":"CQ644-CQ648-CQ651-CQ661-CQ640+CQ636","v":6846515.6955225151},6794808.7437422536,6736880.8917116243,6672544.8551493399,6601601.7392510939,6523840.526702797,6439037.5387385394,6346955.8679338824,6247344.7813588139,{"$f":"CZ644","v":248924636.41647267}]
[]
[]
[null,"Interest",null,{"$f":"C652*$B$7","v":5032761.9789989768},4880558.2360391039,4720744.3059312375,4552939.6793179782,4376744.8213740559,4191740.2205329374,3997485.3896497632,3793517.8172224299,3579351.8661737302,3354477.6175725954,4020588.2734785089,3700933.1116845012,3365295.1918007936,3012875.3759228997,2642834.5692511117,2254291.7222457337,1846321.7328900874,1417953.2440666587,968166.33080205845,495890.07187422825,null,null,null,null,null,null,"Interest",null,{"$f":"AE652*$B$7","v":19153942.475875091},18574677.700502954,17966449.686362207,17327810.271514427,16657238.885924254,15953138.931054572,15213833.97844141,14437563.778197587,13622480.067941574,12766642.172172761,11868012.381615505,10924451.101530388,9933711.7574410122,8893435.4461471718,7801145.3192886375,6654240.6860871762,5449990.8212256422,4185528.4631210314,2857842.9871111903,1463773.2373008565,null,null,null,null,"Interest",null,{"$f":"BE652*$B$7","v":3383559.663485989},3281232.0653481078,3173788.087303333,3060971.9103563186,2942514.9245619541,2818135.0894778711,2687536.262639584,2550407.4944593827,2406422.287870171,2255237.8209514986,2096494.1306868931,1929813.2559090571,1754798.3373923292,1571032.6729497649,1378078.7252850726,1175477.0802371453,962745.35293682199,739377.0392714825,504840.30992287595,258576.74410683909,null,null,null,null,"Interest",null,{"$f":"CE652*$B$7","v":15617516.531729216},{"$f":"CF652*$B$7","v":15382450.495536748},{"$f":"CG652*$B$7","v":15135631.157534657},{"$f":"CH652*$B$7","v":14876470.852632461},{"$f":"CI652*$B$7","v":14604352.532485155},{"$f":"CJ652*$B$7","v":14318628.296330482},{"$f":"CK652*$B$7","v":14018617.848368077},{"$f":"CL652*$B$7","v":13703606.87800755},{"$f":"CM652*$B$7","v":13372845.359128997},{"$f":"CN652*$B$7","v":13025545.764306517},{"$f":"CO652*$B$7","v":12660881.189742915},{"$f":"CP652*$B$7","v":12277983.386451131},{"$f":"CQ652*$B$7","v":11875940.692994758},{"$f":"CR652*$B$7","v":11453795.864865566},{"$f":"CS652*$B$7","v":11010543.795329913},{"$f":"CT652*$B$7","v":10545129.12231748},{"$f":"CU652*$B$7","v":10056443.715654423},{"$f":"CV652*$B$7","v":9543324.0386582147},{"$f":"CW652*$B$7","v":9004548.3778121974},{"$f":"CX652*$B$7","v":8438833.9339238759}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C665)","v":8076836.8381964304},{"$f":"-PMT($B$7,20,$C665)","v":8076836.8381964304},8076836.8381964304,8076836.8381964304,8076836.8381964304,8076836.8381964304,8076836.8381964304,8076836.8381964304,8076836.8381964304,8076836.8381964304,{"$f":"-PMT($B$7,20,$C665)","v":8076836.8381964304},{"$f":"-PMT($B$7,20,$C665)","v":8076836.8381964304},8076836.8381964304,8076836.8381964304,8076836.8381964304,8076836.8381964304,8076836.8381964304,8076836.8381964304,8076836.8381964304,8076836.8381964304,null,null,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE665)","v":30739237.983317859},{"$f":"-PMT($B$7,20,$AE665)","v":30739237.983317859},30739237.983317859,30739237.983317859,30739237.983317859,30739237.983317859,30739237.983317859,30739237.983317859,30739237.983317859,30739237.983317859,30739237.983317859,30739237.983317859,30739237.983317859,30739237.983317859,30739237.983317859,30739237.983317859,30739237.983317859,30739237.983317859,30739237.983317859,30739237.983317859,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE665)","v":5430111.6262436127},{"$f":"-PMT($B$7,20,$BE665)","v":5430111.6262436127},5430111.6262436127,5430111.6262436127,5430111.6262436127,5430111.6262436127,5430111.6262436127,5430111.6262436127,5430111.6262436127,5430111.6262436127,5430111.6262436127,5430111.6262436127,5430111.6262436127,5430111.6262436127,5430111.6262436127,5430111.6262436127,5430111.6262436127,5430111.6262436127,5430111.6262436127,5430111.6262436127,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$CE665)","v":20318837.255578589},{"$f":"-PMT($B$7,30,$CE665)","v":20318837.255578589},20318837.255578589,20318837.255578589,20318837.255578589,20318837.255578589,20318837.255578589,20318837.255578589,20318837.255578589,20318837.255578589,20318837.255578589,20318837.255578589,20318837.255578589,20318837.255578589,20318837.255578589,20318837.255578589,20318837.255578589,20318837.255578589,20318837.255578589,20318837.255578589]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N636)*$A665","v":2336854.6711622323},{"$f":"-PMT($B$7,10,$N636)*$A665","v":2336854.6711622323},2336854.6711622323,2336854.6711622323,2336854.6711622323,2336854.6711622323,2336854.6711622323,2336854.6711622323,2336854.6711622323,2336854.6711622323]
[null,"Sinking Fund",null,{"$f":"D650+D649-D648","v":3044074.8591974536},{"$f":"E650+E649-E648","v":3196278.6021573264},{"$f":"F650+F649-F648","v":3356092.5322651928},{"$f":"G650+G649-G648","v":3523897.1588784521},{"$f":"H650+H649-H648","v":3700092.0168223744},{"$f":"I650+I649-I648","v":3885096.6176634929},{"$f":"J650+J649-J648","v":4079351.4485466671},{"$f":"K650+K649-K648","v":4283319.0209740009},{"$f":"L650+L649-L648","v":4497484.9720227001},{"$f":"M650+M649-M648","v":4722359.220623835},{"$f":"N650+N649-N648","v":6393103.2358801542},{"$f":"O650+O649-O648","v":6712758.3976741619},{"$f":"P650+P649-P648","v":7048396.3175578695},{"$f":"Q650+Q649-Q648","v":7400816.1334357634},{"$f":"R650+R649-R648","v":7770856.9401075514},{"$f":"S650+S649-S648","v":8159399.7871129289},{"$f":"T650+T649-T648","v":8567369.776468575},{"$f":"U650+U649-U648","v":8995738.2652920038},{"$f":"V650+V649-V648","v":9445525.1785566043},{"$f":"W650+W649-W648","v":9917801.4374844357},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF649-AF648","v":11585295.507442769},{"$f":"AG649-AG648","v":12164560.282814905},12772788.296955653,13411427.711803433,14081999.097393606,14786099.052263288,15525404.00487645,16301674.205120273,17116757.915376283,17972595.811145097,18871225.601702355,19814786.881787471,20805526.225876845,21845802.537170686,22938092.664029222,24084997.297230683,25289247.162092216,26553709.520196829,27881394.996206671,29275464.746017002,null,null,null,null,"Sinking Fund",null,{"$f":"BF649-BF648","v":2046551.9627576238},{"$f":"BG649-BG648","v":2148879.5608955049},2256323.5389402797,2369139.7158872942,2487596.7016816586,2611976.5367657417,2742575.3636040287,2879704.13178423,3023689.3383734417,3174873.8052921141,3333617.4955567196,3500298.3703345554,3675313.2888512835,3859078.9532938479,4052032.9009585399,4254634.5460064672,4467366.2733067907,4690734.5869721305,4925271.3163207369,5171534.8821367733,null,null,null,null,"Sinking Fund",null,{"$f":"CF650+CF649-CF648","v":4701320.7238493729},{"$f":"CG650+CG649-CG648","v":4936386.7600418404},5183206.0980439316,5442366.4029461276,5714484.7230934333,6000208.9592481069,6300219.4072105121,6615230.3775710389,6945991.896449592,7293291.4912720714,{"$f":"CP650+CP649-CP648","v":7657956.0658356734},{"$f":"CQ650+CQ649-CQ648","v":8040853.869127458},8442896.5625838302,8865041.390713023,9308293.4602486752,9773708.1332611088,10262393.539924165,10775513.216920374,11314288.877766391,11880003.321654713]
[null,"Mortgage Balance",{"$f":"C665","v":100655239.57997952},{"$f":"C652-D651","v":97611164.720782071},{"$f":"D652-E651","v":94414886.118624747},{"$f":"E652-F651","v":91058793.58635956},{"$f":"F652-G651","v":87534896.427481115},{"$f":"G652-H651","v":83834804.410658747},{"$f":"H652-I651","v":79949707.792995259},{"$f":"I652-J651","v":75870356.344448596},{"$f":"J652-K651","v":71587037.323474601},{"$f":"K652-L651","v":67089552.351451904},{"$f":"(N636*$A$54)+L652-M651","v":80411765.469570175},{"$f":"M652-N651","v":74018662.233690023},{"$f":"N652-O651","v":67305903.836015865},{"$f":"O652-P651","v":60257507.518457994},{"$f":"P652-Q651","v":52856691.38502223},{"$f":"Q652-R651","v":45085834.444914676},{"$f":"R652-S651","v":36926434.657801747},{"$f":"S652-T651","v":28359064.881333172},{"$f":"T652-U651","v":19363326.616041169},{"$f":"U652-V651","v":9917801.4374845643},{"$f":"V652-W651","v":1.2852251529693604E-7},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE665","v":383078849.51750183},{"$f":"AE652-AF651","v":371493554.01005906},{"$f":"AF652-AG651","v":359328993.72724414},{"$f":"AG652-AH651","v":346556205.43028849},{"$f":"AH652-AI651","v":333144777.71848506},{"$f":"AI652-AJ651","v":319062778.62109143},{"$f":"AJ652-AK651","v":304276679.56882817},{"$f":"AK652-AL651","v":288751275.56395173},{"$f":"AL652-AM651","v":272449601.35883147},{"$f":"AM652-AN651","v":255332843.44345519},{"$f":"(AP636*$A$54)+AN652-AO651","v":237360247.63231009},{"$f":"AO652-AP651","v":218489022.03060773},{"$f":"AP652-AQ651","v":198674235.14882025},{"$f":"AQ652-AR651","v":177868708.92294341},{"$f":"AR652-AS651","v":156022906.38577273},{"$f":"AS652-AT651","v":133084813.72174351},{"$f":"AT652-AU651","v":108999816.42451283},{"$f":"AU652-AV651","v":83710569.262420624},{"$f":"AV652-AW651","v":57156859.742223799},{"$f":"AW652-AX651","v":29275464.746017128},{"$f":"AX652-AY651","v":1.2665987014770508E-7},null,null,null,null,"Mortgage Balance",{"$f":"BE665","v":67671193.269719779},{"$f":"BE652-BF651","v":65624641.306962155},{"$f":"BF652-BG651","v":63475761.746066652},{"$f":"BG652-BH651","v":61219438.207126372},{"$f":"BH652-BI651","v":58850298.491239078},{"$f":"BI652-BJ651","v":56362701.78955742},{"$f":"BJ652-BK651","v":53750725.25279168},{"$f":"BK652-BL651","v":51008149.889187649},{"$f":"BL652-BM651","v":48128445.757403418},{"$f":"BM652-BN651","v":45104756.419029973},{"$f":"(BP636*$A$54)+BN652-BO651","v":41929882.613737859},{"$f":"BO652-BP651","v":38596265.118181139},{"$f":"BP652-BQ651","v":35095966.747846581},{"$f":"BQ652-BR651","v":31420653.458995298},{"$f":"BR652-BS651","v":27561574.505701449},{"$f":"BS652-BT651","v":23509541.604742907},{"$f":"BT652-BU651","v":19254907.05873644},{"$f":"BU652-BV651","v":14787540.785429649},{"$f":"BV652-BW651","v":10096806.198457519},{"$f":"BW652-BX651","v":5171534.8821367817},{"$f":"BX652-BY651","v":8.3819031715393066E-9},null,null,null,null,"Mortgage Balance",{"$f":"CE665","v":312350330.63458431},{"$f":"CE652-CF651","v":307649009.91073495},{"$f":"CF652-CG651","v":302712623.15069312},{"$f":"CG652-CH651","v":297529417.0526492},{"$f":"CH652-CI651","v":292087050.64970309},{"$f":"CI652-CJ651","v":286372565.92660964},{"$f":"CJ652-CK651","v":280372356.96736151},{"$f":"CK652-CL651","v":274072137.56015098},{"$f":"CL652-CM651","v":267456907.18257993},{"$f":"CM652-CN651","v":260510915.28613034},{"$f":"CN652-CO651","v":253217623.79485828},{"$f":"CO652-CP651","v":245559667.72902259},{"$f":"CP652-CQ651","v":237518813.85989514},{"$f":"CQ652-CR651","v":229075917.29731131},{"$f":"CR652-CS651","v":220210875.90659827},{"$f":"CS652-CT651","v":210902582.44634959},{"$f":"CT652-CU651","v":201128874.31308848},{"$f":"CU652-CV651","v":190866480.7731643},{"$f":"CV652-CW651","v":180090967.55624393},{"$f":"CW652-CX651","v":168776678.67847753},{"$f":"CX652-CY651","v":156896675.35682282}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D623,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-139785922.68214944},{"$f":"-($C655)/20","v":6989296.1341074724},{"$f":"-($C655)/20","v":6989296.1341074724},6989296.1341074724,6989296.1341074724,6989296.1341074724,6989296.1341074724,6989296.1341074724,6989296.1341074724,6989296.1341074724,6989296.1341074724,6989296.1341074724,6989296.1341074724,6989296.1341074724,6989296.1341074724,6989296.1341074724,6989296.1341074724,6989296.1341074724,6989296.1341074724,6989296.1341074724,6989296.1341074724]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D623,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.9","v":-20098263.047334824},{"$f":"-($C656)/10","v":2009826.3047334824},{"$f":"-($C656)/10","v":2009826.3047334824},2009826.3047334824,2009826.3047334824,2009826.3047334824,2009826.3047334824,2009826.3047334824,2009826.3047334824,2009826.3047334824,2009826.3047334824,{"$f":"$N636/10","v":2122890.8633814235},2122890.8633814235,2122890.8633814235,2122890.8633814235,2122890.8633814235,2122890.8633814235,2122890.8633814235,2122890.8633814235,2122890.8633814235,2122890.8633814235,null,null,null,null,null,null,"Depr",null,{"$f":"-($AE644)/40","v":15961618.72989591},{"$f":"-($AE644)/40","v":15961618.72989591},15961618.72989591,15961618.72989591,15961618.72989591,15961618.72989591,15961618.72989591,15961618.72989591,15961618.72989591,15961618.72989591,15961618.72989591,15961618.72989591,15961618.72989591,15961618.72989591,15961618.72989591,15961618.72989591,15961618.72989591,15961618.72989591,15961618.72989591,15961618.72989591,null,null,null,null,"Depr",null,{"$f":"-($BE644)/25","v":3858279.3413731651},{"$f":"-($BE644)/25","v":3858279.3413731651},3858279.3413731651,3858279.3413731651,3858279.3413731651,3858279.3413731651,3858279.3413731651,3858279.3413731651,3858279.3413731651,3858279.3413731651,3858279.3413731651,3858279.3413731651,3858279.3413731651,3858279.3413731651,3858279.3413731651,3858279.3413731651,3858279.3413731651,3858279.3413731651,3858279.3413731651,3858279.3413731651,null,null,null,null,"Depr",{"$f":"-((HLOOKUP(CF623,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$211)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-414874394.0274545},{"$f":"-($CE656)/50","v":8297487.88054909},{"$f":"-($CE656)/50","v":8297487.88054909},8297487.88054909,8297487.88054909,8297487.88054909,8297487.88054909,8297487.88054909,8297487.88054909,8297487.88054909,8297487.88054909,8297487.88054909,8297487.88054909,8297487.88054909,8297487.88054909,8297487.88054909,8297487.88054909,8297487.88054909,8297487.88054909,8297487.88054909,8297487.88054909]
[null,"Accum Depreciation",null,{"$f":"SUM($D655:D656)","v":8999122.4388409555},{"$f":"SUM($D655:E656)","v":17998244.877681911},{"$f":"SUM($D655:F656)","v":26997367.316522863},{"$f":"SUM($D655:G656)","v":35996489.755363822},{"$f":"SUM($D655:H656)","v":44995612.194204785},{"$f":"SUM($D655:I656)","v":53994734.63304574},{"$f":"SUM($D655:J656)","v":62993857.071886696},{"$f":"SUM($D655:K656)","v":71992979.510727644},{"$f":"SUM($D655:L656)","v":80992101.949568599},{"$f":"SUM($D655:M656)","v":89991224.38840957},{"$f":"SUM($D655:N656)","v":99103411.385898471},{"$f":"SUM($D655:O656)","v":108215598.38338737},{"$f":"SUM($D655:P656)","v":117327785.38087627},{"$f":"SUM($D655:Q656)","v":126439972.37836517},{"$f":"SUM($D655:R656)","v":135552159.37585407},{"$f":"SUM($D655:S656)","v":144664346.3733429},{"$f":"SUM($D655:T656)","v":153776533.37083176},{"$f":"SUM($D655:U656)","v":162888720.36832064},{"$f":"SUM($D655:V656)","v":172000907.36580953},{"$f":"SUM($D655:W656)","v":181113094.36329845},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE656:AF656)","v":15961618.72989591},{"$f":"SUM($AE656:AG656)","v":31923237.45979182},{"$f":"SUM($AE656:AH656)","v":47884856.189687729},{"$f":"SUM($AE656:AI656)","v":63846474.919583641},{"$f":"SUM($AE656:AJ656)","v":79808093.649479553},{"$f":"SUM($AE656:AK656)","v":95769712.379375458},{"$f":"SUM($AE656:AL656)","v":111731331.10927136},{"$f":"SUM($AE656:AM656)","v":127692949.83916727},{"$f":"SUM($AE656:AN656)","v":143654568.56906319},{"$f":"SUM($AE656:AO656)","v":159616187.29895911},{"$f":"SUM($AE656:AP656)","v":175577806.02885503},{"$f":"SUM($AE656:AQ656)","v":191539424.75875095},{"$f":"SUM($AE656:AR656)","v":207501043.48864686},{"$f":"SUM($AE656:AS656)","v":223462662.21854278},{"$f":"SUM($AE656:AT656)","v":239424280.9484387},{"$f":"SUM($AE656:AU656)","v":255385899.67833462},{"$f":"SUM($AE656:AV656)","v":271347518.40823054},{"$f":"SUM($AE656:AW656)","v":287309137.13812643},{"$f":"SUM($AE656:AX656)","v":303270755.86802232},{"$f":"SUM($AE656:AY656)","v":319232374.59791821},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BE656:BF656)","v":3858279.3413731651},{"$f":"SUM($BE656:BG656)","v":7716558.6827463303},{"$f":"SUM($BE656:BH656)","v":11574838.024119496},{"$f":"SUM($BE656:BI656)","v":15433117.365492661},{"$f":"SUM($BE656:BJ656)","v":19291396.706865825},{"$f":"SUM($BE656:BK656)","v":23149676.048238989},{"$f":"SUM($BE656:BL656)","v":27007955.389612153},{"$f":"SUM($BE656:BM656)","v":30866234.730985317},{"$f":"SUM($BE656:BN656)","v":34724514.072358482},{"$f":"SUM($BE656:BO656)","v":38582793.41373165},{"$f":"SUM($BE656:BP656)","v":42441072.755104817},{"$f":"SUM($BE656:BQ656)","v":46299352.096477985},{"$f":"SUM($BE656:BR656)","v":50157631.437851153},{"$f":"SUM($BE656:BS656)","v":54015910.779224321},{"$f":"SUM($BE656:BT656)","v":57874190.120597489},{"$f":"SUM($BE656:BU656)","v":61732469.461970657},{"$f":"SUM($BE656:BV656)","v":65590748.803343825},{"$f":"SUM($BE656:BW656)","v":69449028.144716993},{"$f":"SUM($BE656:BX656)","v":73307307.486090153},{"$f":"SUM($BE656:BY656)","v":77165586.827463314},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CF656:CF656)","v":8297487.88054909},{"$f":"SUM($CF656:CG656)","v":16594975.76109818},{"$f":"SUM($CF656:CH656)","v":24892463.641647272},{"$f":"SUM($CF656:CI656)","v":33189951.52219636},{"$f":"SUM($CF656:CJ656)","v":41487439.402745448},{"$f":"SUM($CF656:CK656)","v":49784927.283294536},{"$f":"SUM($CF656:CL656)","v":58082415.163843624},{"$f":"SUM($CF656:CM656)","v":66379903.044392712},{"$f":"SUM($CF656:CN656)","v":74677390.924941808},{"$f":"SUM($CF656:CO656)","v":82974878.805490896},{"$f":"SUM($CF656:CP656)","v":91272366.686039984},{"$f":"SUM($CF656:CQ656)","v":99569854.566589072},{"$f":"SUM($CF656:CR656)","v":107867342.44713816},{"$f":"SUM($CF656:CS656)","v":116164830.32768725},{"$f":"SUM($CF656:CT656)","v":124462318.20823634},{"$f":"SUM($CF656:CU656)","v":132759806.08878542},{"$f":"SUM($CF656:CV656)","v":141057293.96933451},{"$f":"SUM($CF656:CW656)","v":149354781.84988362},{"$f":"SUM($CF656:CX656)","v":157652269.73043272},{"$f":"SUM($CF656:CY656)","v":165949757.61098182}]
[null,"End Year Book Value",null,{"$f":"-$C644-D657","v":150885063.2906433},{"$f":"-$C644-E657","v":141885940.85180235},132886818.41296139,123887695.97412044,114888573.53527948,105889451.09643853,96890328.657597572,87891206.218756616,78892083.779915661,{"$f":"-$C644-M657+$N636","v":91121869.974888921},{"$f":"-$C644-N657+$N636","v":82009682.97740002},{"$f":"-$C644-O657+$N636","v":72897495.979911119},{"$f":"-$C644-P657+$N636","v":63785308.982422218},{"$f":"-$C644-Q657+$N636","v":54673121.984933317},{"$f":"-$C644-R657+$N636","v":45560934.987444416},{"$f":"-$C644-S657+$N636","v":36448747.989955589},{"$f":"-$C644-T657+$N636","v":27336560.992466737},{"$f":"-$C644-U657+$N636","v":18224373.99497785},{"$f":"-$C644-V657+$N636","v":9112186.9974889643},{"$f":"-$C644-W657+$N636","v":4.8428773880004883E-8},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE644-AF657","v":622503130.46594048},{"$f":"-$AE644-AG657","v":606541511.73604465},{"$f":"-$AE644-AH657","v":590579893.0061487},{"$f":"-$AE644-AI657","v":574618274.27625275},{"$f":"-$AE644-AJ657","v":558656655.54635692},{"$f":"-$AE644-AK657","v":542695036.81646097},{"$f":"-$AE644-AL657","v":526733418.08656508},{"$f":"-$AE644-AM657","v":510771799.35666919},{"$f":"-$AE644-AN657","v":494810180.62677324},{"$f":"-$AE644-AO657","v":478848561.89687729},{"$f":"-$AE644-AP657","v":462886943.1669814},{"$f":"-$AE644-AQ657","v":446925324.43708551},{"$f":"-$AE644-AR657","v":430963705.70718956},{"$f":"-$AE644-AS657","v":415002086.97729361},{"$f":"-$AE644-AT657","v":399040468.24739772},{"$f":"-$AE644-AU657","v":383078849.51750183},{"$f":"-$AE644-AV657","v":367117230.78760588},{"$f":"-$AE644-AW657","v":351155612.05770999},{"$f":"-$AE644-AX657","v":335193993.3278141},{"$f":"-$AE644-AY657","v":319232374.59791821},null,null,null,null,"End Year Book Value",null,{"$f":"-$BE644-BF657","v":92598704.192955971},{"$f":"-$BE644-BG657","v":88740424.851582795},{"$f":"-$BE644-BH657","v":84882145.510209635},{"$f":"-$BE644-BI657","v":81023866.168836474},{"$f":"-$BE644-BJ657","v":77165586.827463299},{"$f":"-$BE644-BK657","v":73307307.486090139},{"$f":"-$BE644-BL657","v":69449028.144716978},{"$f":"-$BE644-BM657","v":65590748.803343818},{"$f":"-$BE644-BN657","v":61732469.46197065},{"$f":"-$BE644-BO657","v":57874190.120597482},{"$f":"-$BE644-BP657","v":54015910.779224314},{"$f":"-$BE644-BQ657","v":50157631.437851146},{"$f":"-$BE644-BR657","v":46299352.096477978},{"$f":"-$BE644-BS657","v":42441072.75510481},{"$f":"-$BE644-BT657","v":38582793.413731642},{"$f":"-$BE644-BU657","v":34724514.072358474},{"$f":"-$BE644-BV657","v":30866234.730985306},{"$f":"-$BE644-BW657","v":27007955.389612138},{"$f":"-$BE644-BX657","v":23149676.048238978},{"$f":"-$BE644-BY657","v":19291396.706865817},null,null,null,null,"End Year Book Value",null,{"$f":"-$CE656-CF657","v":406576906.14690542},{"$f":"-$CE656-CG657","v":398279418.26635629},{"$f":"-$CE656-CH657","v":389981930.38580722},{"$f":"-$CE656-CI657","v":381684442.50525814},{"$f":"-$CE656-CJ657","v":373386954.62470907},{"$f":"-$CE656-CK657","v":365089466.74415994},{"$f":"-$CE656-CL657","v":356791978.86361086},{"$f":"-$CE656-CM657","v":348494490.98306179},{"$f":"-$CE656-CN657","v":340197003.10251272},{"$f":"-$CE656-CO657","v":331899515.22196358},{"$f":"-$CE656-CP657","v":323602027.34141451},{"$f":"-$CE656-CQ657","v":315304539.46086544},{"$f":"-$CE656-CR657","v":307007051.58031631},{"$f":"-$CE656-CS657","v":298709563.69976723},{"$f":"-$CE656-CT657","v":290412075.81921816},{"$f":"-$CE656-CU657","v":282114587.93866909},{"$f":"-$CE656-CV657","v":273817100.05812001},{"$f":"-$CE656-CW657","v":265519612.17757088},{"$f":"-$CE656-CX657","v":257222124.29702178},{"$f":"-$CE656-CY657","v":248924636.41647267}]
[null,"Prop. Tax Value",{"$f":"-C644","v":159884185.72948426},{"$f":"C659/(($C659/$X659)^(1/21))","v":150012803.59755829},{"$f":"D659/(($C659/$X659)^(1/21))","v":140750888.77942517},{"$f":"E659/(($C659/$X659)^(1/21))","v":132060812.25803162},{"$f":"F659/(($C659/$X659)^(1/21))","v":123907268.26302248},{"$f":"G659/(($C659/$X659)^(1/21))","v":116257130.83156419},{"$f":"H659/(($C659/$X659)^(1/21))","v":109079319.22522187},{"$f":"I659/(($C659/$X659)^(1/21))","v":102344671.65610999},{"$f":"J659/(($C659/$X659)^(1/21))","v":96025826.809295043},{"$f":"K659/(($C659/$X659)^(1/21))","v":90097112.680103406},{"$f":"L659/(($C659/$X659)^(1/21))","v":84534442.274705812},{"$f":"(M659+$N636)/(($C659/($X659+$N636))^(1/21))","v":101187986.90330817},{"$f":"N659/(($N659/$X659)^(1/11))","v":93401145.939104125},{"$f":"O659/(($N659/$X659)^(1/11))","v":86213535.121258736},79579041.170978233,73455099.420122087,67802420.730695695,62584739.429035984,57768580.63752117,53323045.511083469,49219613.000675,{"$f":"X644","v":41935776.804644831},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE644","v":638464749.19583642},{"$f":"AE659/(($AE659/$AZ659)^(1/21))","v":617734934.31425798},{"$f":"AF659/(($AE659/$AZ659)^(1/21))","v":597678179.65341341},578272632.14498913,559497148.25093353,541331270.9262712,523755207.32989383,506749807.25904179,490296542.28398001,474377485.56013364,458975292.29568779,444073180.85336983,429654914.4658227,415704783.54464799,402207588.56384265,389148623.49898034,376513659.80409276,364288930.90879339,352461117.21875197,341017331.60317695,329945105.35349351,{"$f":"AZ644","v":319232374.59791821},null,null,null,"Prop. Tax Value",{"$f":"-BE644","v":96456983.534329131},{"$f":"BE659/(($BE659/$BZ659)^(1/21))","v":93325196.830019191},{"$f":"BF659/(($BE659/$BZ659)^(1/21))","v":90295093.670040727},87363372.570555896,84526839.241035312,81782403.10388197,79127073.92705676,76557958.566036686,74072257.811555877,71667263.339694887,69340354.76099509,67088996.765383177,64910736.359794796,62803200.1954877,60764091.982132234,58791189.985861741,56882344.608556814,55035476.045725875,53248572.020430192,51519685.590784356,49846933.028643303,{"$f":"BZ644","v":48228491.767164566},null,null,null,"Prop. Tax Value",{"$f":"-CE644","v":414874394.0274545},{"$f":"CE659/(($CE659/$CZ659)^(1/21))","v":404904314.9139629},{"$f":"CF659/(($CE659/$CZ659)^(1/21))","v":395173832.36020184},385677188.48694277,376408763.78578037,367363073.79386568,358534765.84855074,349918615.92002398,341509525.52006245,333302518.68507159,325292739.03162718,317475446.88277721,309846016.46340328,302399933.16298169,295132790.86412489,288040289.33532196,281118231.68633598,274362521.88475168,267769162.33220473,261334251.49885792,255053981.61472449,{"$f":"CZ644","v":248924636.41647267}]
[null,"Tax Dep",null,{"$f":"($C644*0.95)*-D$4","v":30377995.288602009},{"$f":"($C644*0.95)*-E$4","v":48604792.461763211},29162875.477057926,17497725.286234755,17497725.286234755,8748862.6431173775,null,null,null,null,{"$f":"($N636)*D$6","v":3032761.8874267014},5198959.7244211063,3713572.9873131239,2652552.1337950886,1894680.0955679202,1894680.0955679202,1894680.0955679202,947021.61415445292,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($C644)*-D$5","v":5995656.9648556598},{"$f":"($C644)*-E$5","v":11542039.367811469},{"$f":"($C644)*-F$5","v":10677065.923014959},{"$f":"($C644)*-G$5","v":9877644.994367538},{"$f":"($C644)*-H$5","v":9137381.2144400254},{"$f":"($C644)*-I$5","v":8451478.0576605368},{"$f":"($C644)*-J$5","v":7818336.6821717806},{"$f":"($C644)*-K$5","v":7231561.7205445729},{"$f":"($C644)*-L$5","v":7132433.5253922921},{"$f":"($C644)*-M$5","v":7132433.5253922921},{"$f":"($C644)*-N$5","v":7132433.5253922921},{"$f":"($C644)*-O$5","v":7132433.5253922921},{"$f":"($C644)*-P$5","v":7132433.5253922921},{"$f":"($C644)*-Q$5","v":7132433.5253922921},{"$f":"($C644)*-R$5","v":7132433.5253922921},{"$f":"($C644)*-S$5","v":7132433.5253922921},{"$f":"($C644)*-T$5","v":7132433.5253922921},{"$f":"($C644)*-U$5","v":7132433.5253922921},{"$f":"($C644)*-V$5","v":7132433.5253922921},{"$f":"($C644)*-W$5","v":7132433.5253922921},null,null,null,null,"Tax Dep",null,{"$f":"($BE644)*-D$4","v":19291396.706865828},{"$f":"($BE644)*-E$4","v":30866234.730985321},{"$f":"($BE644)*-F$4","v":18519740.838591192},{"$f":"($BE644)*-G$4","v":11111844.503154716},{"$f":"($BE644)*-H$4","v":11111844.503154716},{"$f":"($BE644)*-I$4","v":5555922.2515773578},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($CE644)*-D$5","v":15557789.776029542},{"$f":"($CE644)*-E$5","v":29949782.504841942},{"$f":"($CE644)*-F$5","v":27705312.033153415},{"$f":"($CE644)*-G$5","v":25630940.063016139},{"$f":"($CE644)*-H$5","v":23710071.618669026},{"$f":"($CE644)*-I$5","v":21930260.468291242},{"$f":"($CE644)*-J$5","v":20287357.867942523},{"$f":"($CE644)*-K$5","v":18764768.841861766},{"$f":"($CE644)*-L$5","v":18507546.717564743},{"$f":"($CE644)*-M$5","v":18507546.717564743},{"$f":"($CE644)*-N$5","v":18507546.717564743},{"$f":"($CE644)*-O$5","v":18507546.717564743},{"$f":"($CE644)*-P$5","v":18507546.717564743},{"$f":"($CE644)*-Q$5","v":18507546.717564743},{"$f":"($CE644)*-R$5","v":18507546.717564743},{"$f":"($CE644)*-S$5","v":18507546.717564743},{"$f":"($CE644)*-T$5","v":18507546.717564743},{"$f":"($CE644)*-U$5","v":18507546.717564743},{"$f":"($CE644)*-V$5","v":18507546.717564743},{"$f":"($CE644)*-W$5","v":18507546.717564743},{"$f":"($CE644)*-X$5","v":9247550.2428719606}]
[null,"After Tax Dep. Value",null,{"$f":"D660*$B$6","v":6379379.0106064221},{"$f":"E660*$B$6","v":10207006.416970273},6124203.8501821645,3674522.3101092982,3674522.3101092982,1837261.1550546491,null,null,null,null,{"$f":"N660*$B$6","v":636879.99635960732},{"$f":"O660*$B$6","v":1091781.5421284323},{"$f":"P660*$B$6","v":779850.32733575604},{"$f":"Q660*$B$6","v":557035.94809696858},{"$f":"R660*$B$6","v":397882.82006926322},{"$f":"S660*$B$6","v":397882.82006926322},{"$f":"T660*$B$6","v":397882.82006926322},{"$f":"U660*$B$6","v":198874.53897243511},null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF660*$B$6","v":1259087.9626196886},{"$f":"AG660*$B$6","v":2423828.2672404083},{"$f":"AH660*$B$6","v":2242183.8438331415},{"$f":"AI660*$B$6","v":2074305.4488171828},{"$f":"AJ660*$B$6","v":1918850.0550324053},{"$f":"AK660*$B$6","v":1774810.3921087126},{"$f":"AL660*$B$6","v":1641850.7032560739},{"$f":"AM660*$B$6","v":1518627.9613143601},{"$f":"AN660*$B$6","v":1497811.0403323814},{"$f":"AO660*$B$6","v":1497811.0403323814},{"$f":"AP660*$B$6","v":1497811.0403323814},{"$f":"AQ660*$B$6","v":1497811.0403323814},{"$f":"AR660*$B$6","v":1497811.0403323814},{"$f":"AS660*$B$6","v":1497811.0403323814},{"$f":"AT660*$B$6","v":1497811.0403323814},{"$f":"AU660*$B$6","v":1497811.0403323814},{"$f":"AV660*$B$6","v":1497811.0403323814},{"$f":"AW660*$B$6","v":1497811.0403323814},{"$f":"AX660*$B$6","v":1497811.0403323814},{"$f":"AY660*$B$6","v":1497811.0403323814},null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF660*$B$6","v":4051193.3084418238},{"$f":"BG660*$B$6","v":6481909.2935069175},{"$f":"BH660*$B$6","v":3889145.5761041502},{"$f":"BI660*$B$6","v":2333487.34566249},{"$f":"BJ660*$B$6","v":2333487.34566249},{"$f":"BK660*$B$6","v":1166743.672831245},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CF660*$B$6","v":3267135.8529662038},{"$f":"CG660*$B$6","v":6289454.3260168079},{"$f":"CH660*$B$6","v":5818115.5269622169},{"$f":"CI660*$B$6","v":5382497.4132333891},{"$f":"CJ660*$B$6","v":4979115.0399204949},{"$f":"CK660*$B$6","v":4605354.698341161},{"$f":"CL660*$B$6","v":4260345.1522679301},{"$f":"CM660*$B$6","v":3940601.4567909706},{"$f":"CN660*$B$6","v":3886584.8106885958},{"$f":"CO660*$B$6","v":3886584.8106885958},{"$f":"CP660*$B$6","v":3886584.8106885958},{"$f":"CQ660*$B$6","v":3886584.8106885958},{"$f":"CR660*$B$6","v":3886584.8106885958},{"$f":"CS660*$B$6","v":3886584.8106885958},{"$f":"CT660*$B$6","v":3886584.8106885958},{"$f":"CU660*$B$6","v":3886584.8106885958},{"$f":"CV660*$B$6","v":3886584.8106885958},{"$f":"CW660*$B$6","v":3886584.8106885958},{"$f":"CX660*$B$6","v":3886584.8106885958},{"$f":"CY660*$B$6","v":3886584.8106885958},{"$f":"CZ660*$B$6","v":1941985.5510031118}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D661:I661)","v":26523809.547423519},{"$f":"C663/C667","v":0.16589389017060405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"AE663/AE667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF661:BK661)","v":16843814.981717639},{"$f":"BE663/BE667","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,CF661:CZ661)","v":47403416.810296483},{"$f":"CE663/CE667","v":0.1142596831540284}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D640:W640)","v":14942447.26443778},{"$f":"C664/C667","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,AF640:AY640)","v":0},{"$f":"AE664/AE667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,BF640:BY640)","v":0},{"$f":"BE664/BE667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,CF640:CY640)","v":0},{"$f":"CE664/CE667","v":0}]
[0.85,"Debt",{"$f":"(C667-C663-C664)*$A665","v":100655239.57997952},{"$f":"C665/C667","v":0.62955094101853804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(AE667-AE663-AE664)*$AC665","v":383078849.51750183},{"$f":"AE665/AE667","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE667-BE663-BE664)*$BC665","v":67671193.269719779},{"$f":"BE665/BE667","v":0.70156862458419655},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(CE667-CE663-CE664)*$A665","v":312350330.63458431},{"$f":"CE665/CE667","v":0.75287926931907589}]
[0.15,"Equity",{"$f":"(C667-C663-C664)*$A666","v":17762689.337643445},{"$f":"C666/C667","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(AE667-AE663-AE664)*$AC666","v":255385899.67833459},{"$f":"AE666/AE667","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE667-BE663-BE664)*$BC666","v":11941975.282891724},{"$f":"BE666/BE667","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(CE667-CE663-CE664)*$A666","v":55120646.582573704},{"$f":"CE666/CE667","v":0.13286104752689576}]
[null,"Total",{"$f":"-C644","v":159884185.72948426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE644","v":638464749.19583642},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",{"$f":"-BE644","v":96456983.534329131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CE644","v":414874394.0274545}]
[null,"Check",{"$f":"SUM(C663:C666)-C667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE663:AE666)-AE667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE663:BE666)-BE667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CE663:CE666)-CE667","v":0}]
[25000,"2034 Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2034 Nuclear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2034 Geothermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF670&\" \"&'Resource Options'!$B$43","v":"2034 Pumped Hydro (16 hr/ 100 MW share)"}]
[null,"Year",null,2034,{"$f":"D670+1","v":2035},{"$f":"E670+1","v":2036},{"$f":"F670+1","v":2037},{"$f":"G670+1","v":2038},{"$f":"H670+1","v":2039},{"$f":"I670+1","v":2040},{"$f":"J670+1","v":2041},{"$f":"K670+1","v":2042},{"$f":"L670+1","v":2043},{"$f":"M670+1","v":2044},{"$f":"N670+1","v":2045},{"$f":"O670+1","v":2046},{"$f":"P670+1","v":2047},{"$f":"Q670+1","v":2048},{"$f":"R670+1","v":2049},{"$f":"S670+1","v":2050},{"$f":"T670+1","v":2051},{"$f":"U670+1","v":2052},{"$f":"V670+1","v":2053},null,null,null,null,null,null,"Year",null,2034,{"$f":"AF670+1","v":2035},{"$f":"AG670+1","v":2036},{"$f":"AH670+1","v":2037},{"$f":"AI670+1","v":2038},{"$f":"AJ670+1","v":2039},{"$f":"AK670+1","v":2040},{"$f":"AL670+1","v":2041},{"$f":"AM670+1","v":2042},{"$f":"AN670+1","v":2043},{"$f":"AO670+1","v":2044},{"$f":"AP670+1","v":2045},{"$f":"AQ670+1","v":2046},{"$f":"AR670+1","v":2047},{"$f":"AS670+1","v":2048},{"$f":"AT670+1","v":2049},{"$f":"AU670+1","v":2050},{"$f":"AV670+1","v":2051},{"$f":"AW670+1","v":2052},{"$f":"AX670+1","v":2053},null,null,null,null,"Year",null,2034,{"$f":"BF670+1","v":2035},{"$f":"BG670+1","v":2036},{"$f":"BH670+1","v":2037},{"$f":"BI670+1","v":2038},{"$f":"BJ670+1","v":2039},{"$f":"BK670+1","v":2040},{"$f":"BL670+1","v":2041},{"$f":"BM670+1","v":2042},{"$f":"BN670+1","v":2043},{"$f":"BO670+1","v":2044},{"$f":"BP670+1","v":2045},{"$f":"BQ670+1","v":2046},{"$f":"BR670+1","v":2047},{"$f":"BS670+1","v":2048},{"$f":"BT670+1","v":2049},{"$f":"BU670+1","v":2050},{"$f":"BV670+1","v":2051},{"$f":"BW670+1","v":2052},{"$f":"BX670+1","v":2053},null,null,null,null,"Year",null,2034,{"$f":"CF670+1","v":2035},{"$f":"CG670+1","v":2036},{"$f":"CH670+1","v":2037},{"$f":"CI670+1","v":2038},{"$f":"CJ670+1","v":2039},{"$f":"CK670+1","v":2040},{"$f":"CL670+1","v":2041},{"$f":"CM670+1","v":2042},{"$f":"CN670+1","v":2043},{"$f":"CO670+1","v":2044},{"$f":"CP670+1","v":2045},{"$f":"CQ670+1","v":2046},{"$f":"CR670+1","v":2047},{"$f":"CS670+1","v":2048},{"$f":"CT670+1","v":2049},{"$f":"CU670+1","v":2050},{"$f":"CV670+1","v":2051},{"$f":"CW670+1","v":2052},{"$f":"CX670+1","v":2053}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$29/100*'Resource Options'!$J$29*8760)*(1+'Resource Options'!$X$29)^($D670-$D$12)","v":246649.8936914209},{"$f":"D671*(1-'Resource Options'!$AA$27)","v":245416.64422296381},{"$f":"E671*(1-'Resource Options'!$AA$27)","v":244189.56100184898},{"$f":"F671*(1-'Resource Options'!$AA$27)","v":242968.61319683972},{"$f":"G671*(1-'Resource Options'!$AA$27)","v":241753.77013085553},{"$f":"H671*(1-'Resource Options'!$AA$27)","v":240545.00128020125},{"$f":"I671*(1-'Resource Options'!$AA$27)","v":239342.27627380023},{"$f":"J671*(1-'Resource Options'!$AA$27)","v":238145.56489243123},{"$f":"K671*(1-'Resource Options'!$AA$27)","v":236954.83706796906},{"$f":"L671*(1-'Resource Options'!$AA$27)","v":235770.06288262922},{"$f":"M671*(1-'Resource Options'!$AA$27)","v":234591.21256821608},{"$f":"N671*(1-'Resource Options'!$AA$27)","v":233418.256505375},{"$f":"O671*(1-'Resource Options'!$AA$27)","v":232251.16522284813},{"$f":"P671*(1-'Resource Options'!$AA$27)","v":231089.90939673388},{"$f":"Q671*(1-'Resource Options'!$AA$27)","v":229934.45984975022},{"$f":"R671*(1-'Resource Options'!$AA$27)","v":228784.78755050147},{"$f":"S671*(1-'Resource Options'!$AA$27)","v":227640.86361274894},{"$f":"T671*(1-'Resource Options'!$AA$27)","v":226502.6592946852},{"$f":"U671*(1-'Resource Options'!$AA$27)","v":225370.14599821178},{"$f":"V671*(1-'Resource Options'!$AA$27)","v":224243.29526822071},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D670-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D670-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D670-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D670-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D670-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D670-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D670-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D670-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D670-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D670-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D670-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D670-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D670-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D670-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D670-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D670-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D670-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D670-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D670-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D670-$D$12)","v":798600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$30/100*'Resource Options'!$J$30*8760)*(1+'Resource Options'!$X$30)^($D670-$D$12)","v":157824},{"$f":"BF671*(1-'Resource Options'!$AA$30)","v":156245.76000000001},{"$f":"BG671*(1-'Resource Options'!$AA$30)","v":154683.30240000002},{"$f":"BH671*(1-'Resource Options'!$AA$30)","v":153136.46937600002},{"$f":"BI671*(1-'Resource Options'!$AA$30)","v":151605.10468224002},{"$f":"BJ671*(1-'Resource Options'!$AA$30)","v":150089.05363541763},{"$f":"BK671*(1-'Resource Options'!$AA$30)","v":148588.16309906344},{"$f":"BL671*(1-'Resource Options'!$AA$30)","v":147102.28146807282},{"$f":"BM671*(1-'Resource Options'!$AA$30)","v":145631.25865339208},{"$f":"BN671*(1-'Resource Options'!$AA$30)","v":144174.94606685816},{"$f":"BO671*(1-'Resource Options'!$AA$30)","v":142733.19660618957},{"$f":"BP671*(1-'Resource Options'!$AA$30)","v":141305.86464012766},{"$f":"BQ671*(1-'Resource Options'!$AA$30)","v":139892.80599372639},{"$f":"BR671*(1-'Resource Options'!$AA$30)","v":138493.87793378913},{"$f":"BS671*(1-'Resource Options'!$AA$30)","v":137108.93915445125},{"$f":"BT671*(1-'Resource Options'!$AA$30)","v":135737.84976290673},{"$f":"BU671*(1-'Resource Options'!$AA$30)","v":134380.47126527765},{"$f":"BV671*(1-'Resource Options'!$AA$30)","v":133036.66655262487},{"$f":"BW671*(1-'Resource Options'!$AA$30)","v":131706.2998870986},{"$f":"BX671*(1-'Resource Options'!$AA$30)","v":130389.23688822762},null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":584000},{"$f":"CF671","v":584000},{"$f":"CG671","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"CF671*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CG671*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CH671*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CI671*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CJ671*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CK671*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CL671*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CM671*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CN671*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CO671*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CP671*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CQ671*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CR671*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CS671*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CT671*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CU671*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CV671*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CW671*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CX671*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CY671*(1-'Resource Options'!$W$43)","v":110959.99999999997}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M71","v":52.199264398983104},{"$f":"D673","v":52.199264398983104},{"$f":"E673","v":52.199264398983104},{"$f":"F673","v":52.199264398983104},{"$f":"G673","v":52.199264398983104},{"$f":"H673","v":52.199264398983104},{"$f":"I673","v":52.199264398983104},{"$f":"J673","v":52.199264398983104},{"$f":"K673","v":52.199264398983104},{"$f":"L673","v":52.199264398983104},{"$f":"M673","v":52.199264398983104},{"$f":"N673","v":52.199264398983104},{"$f":"O673","v":52.199264398983104},{"$f":"P673","v":52.199264398983104},{"$f":"Q673","v":52.199264398983104},{"$f":"R673","v":52.199264398983104},{"$f":"S673","v":52.199264398983104},{"$f":"T673","v":52.199264398983104},{"$f":"U673","v":52.199264398983104},{"$f":"V673","v":52.199264398983104},null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P71","v":131.49409610229802},{"$f":"AF673","v":131.49409610229802},{"$f":"AG673","v":131.49409610229802},{"$f":"AH673","v":131.49409610229802},{"$f":"AI673","v":131.49409610229802},{"$f":"AJ673","v":131.49409610229802},{"$f":"AK673","v":131.49409610229802},{"$f":"AL673","v":131.49409610229802},{"$f":"AM673","v":131.49409610229802},{"$f":"AN673","v":131.49409610229802},{"$f":"AO673","v":131.49409610229802},{"$f":"AP673","v":131.49409610229802},{"$f":"AQ673","v":131.49409610229802},{"$f":"AR673","v":131.49409610229802},{"$f":"AS673","v":131.49409610229802},{"$f":"AT673","v":131.49409610229802},{"$f":"AU673","v":131.49409610229802},{"$f":"AV673","v":131.49409610229802},{"$f":"AW673","v":131.49409610229802},{"$f":"AX673","v":131.49409610229802},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S71","v":101.58775228717576},{"$f":"BF673","v":101.58775228717576},{"$f":"BG673","v":101.58775228717576},{"$f":"BH673","v":101.58775228717576},{"$f":"BI673","v":101.58775228717576},{"$f":"BJ673","v":101.58775228717576},{"$f":"BK673","v":101.58775228717576},{"$f":"BL673","v":101.58775228717576},{"$f":"BM673","v":101.58775228717576},{"$f":"BN673","v":101.58775228717576},{"$f":"BO673","v":101.58775228717576},{"$f":"BP673","v":101.58775228717576},{"$f":"BQ673","v":101.58775228717576},{"$f":"BR673","v":101.58775228717576},{"$f":"BS673","v":101.58775228717576},{"$f":"BT673","v":101.58775228717576},{"$f":"BU673","v":101.58775228717576},{"$f":"BV673","v":101.58775228717576},{"$f":"BW673","v":101.58775228717576},{"$f":"BX673","v":101.58775228717576},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V71","v":6.5973938153143612},{"$f":"CF673","v":6.5973938153143612},{"$f":"CG673","v":6.5973938153143612},{"$f":"CH673","v":6.5973938153143612},{"$f":"CI673","v":6.5973938153143612},{"$f":"CJ673","v":6.5973938153143612},{"$f":"CK673","v":6.5973938153143612},{"$f":"CL673","v":6.5973938153143612},{"$f":"CM673","v":6.5973938153143612},{"$f":"CN673","v":6.5973938153143612},{"$f":"CO673","v":6.5973938153143612},{"$f":"CP673","v":6.5973938153143612},{"$f":"CQ673","v":6.5973938153143612},{"$f":"CR673","v":6.5973938153143612},{"$f":"CS673","v":6.5973938153143612},{"$f":"CT673","v":6.5973938153143612},{"$f":"CU673","v":6.5973938153143612},{"$f":"CV673","v":6.5973938153143612},{"$f":"CW673","v":6.5973938153143612},{"$f":"CX673","v":6.5973938153143612}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N71","v":7.6854847930295005},{"$f":"D674","v":7.6854847930295005},7.6854847930295005,7.6854847930295005,7.6854847930295005,7.6854847930295005,7.6854847930295005,7.6854847930295005,7.6854847930295005,7.6854847930295005,7.6854847930295005,7.6854847930295005,7.6854847930295005,7.6854847930295005,7.6854847930295005,7.6854847930295005,7.6854847930295005,7.6854847930295005,7.6854847930295005,7.6854847930295005,null,null,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Q71","v":0},{"$f":"AF674","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!T72","v":0},{"$f":"BF674","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!W71","v":27.278074045683802},{"$f":"CF674","v":27.278074045683802},27.278074045683802,27.278074045683802,27.278074045683802,27.278074045683802,27.278074045683802,27.278074045683802,27.278074045683802,27.278074045683802,27.278074045683802,27.278074045683802,27.278074045683802,27.278074045683802,27.278074045683802,27.278074045683802,27.278074045683802,27.278074045683802,27.278074045683802,27.278074045683802]
[null,"Revenue",null,{"$f":"(D673*D671)+(D674*12*$A$11)","v":15180588.452688405},{"$f":"(E673*E671)+(E674*12*$A$11)","v":15116213.737614507},{"$f":"(F673*F671)+(F674*12*$A$11)","v":15052160.896115979},{"$f":"(G673*G671)+(G674*12*$A$11)","v":14988428.318824943},{"$f":"(H673*H671)+(H674*12*$A$11)","v":14925014.404420363},{"$f":"(I673*I671)+(I674*12*$A$11)","v":14861917.559587805},{"$f":"(J673*J671)+(J674*12*$A$11)","v":14799136.198979409},{"$f":"(K673*K671)+(K674*12*$A$11)","v":14736668.745174056},{"$f":"(L673*L671)+(L674*12*$A$11)","v":14674513.628637729},{"$f":"(M673*M671)+(M674*12*$A$11)","v":14612669.287684087},{"$f":"(N673*N671)+(N674*12*$A$11)","v":14551134.16843521},{"$f":"(O673*O671)+(O674*12*$A$11)","v":14489906.724782579},{"$f":"(P673*P671)+(P674*12*$A$11)","v":14428985.41834821},{"$f":"(Q673*Q671)+(Q674*12*$A$11)","v":14368368.718446013},{"$f":"(R673*R671)+(R674*12*$A$11)","v":14308055.102043327},{"$f":"(S673*S671)+(S674*12*$A$11)","v":14248043.053722655},{"$f":"(T673*T671)+(T674*12*$A$11)","v":14188331.065643584},{"$f":"(U673*U671)+(U674*12*$A$11)","v":14128917.637504911},{"$f":"(V673*V671)+(V674*12*$A$11)","v":14069801.276506931},{"$f":"(W673*W671)+(W674*12*$A$11)","v":14010980.497313941},null,null,null,null,null,null,"Revenue",null,{"$f":"(AF673*AF671)+(AF674*12*('Resource Options'!$J$21))","v":105011185.14729519},{"$f":"(AG673*AG671)+(AG674*12*('Resource Options'!$J$21))","v":105011185.14729519},{"$f":"(AH673*AH671)+(AH674*12*('Resource Options'!$J$21))","v":105011185.14729519},{"$f":"(AI673*AI671)+(AI674*12*('Resource Options'!$J$21))","v":105011185.14729519},{"$f":"(AJ673*AJ671)+(AJ674*12*('Resource Options'!$J$21))","v":105011185.14729519},{"$f":"(AK673*AK671)+(AK674*12*('Resource Options'!$J$21))","v":105011185.14729519},{"$f":"(AL673*AL671)+(AL674*12*('Resource Options'!$J$21))","v":105011185.14729519},{"$f":"(AM673*AM671)+(AM674*12*('Resource Options'!$J$21))","v":105011185.14729519},{"$f":"(AN673*AN671)+(AN674*12*('Resource Options'!$J$21))","v":105011185.14729519},{"$f":"(AO673*AO671)+(AO674*12*('Resource Options'!$J$21))","v":105011185.14729519},{"$f":"(AP673*AP671)+(AP674*12*('Resource Options'!$J$21))","v":105011185.14729519},{"$f":"(AQ673*AQ671)+(AQ674*12*('Resource Options'!$J$21))","v":105011185.14729519},{"$f":"(AR673*AR671)+(AR674*12*('Resource Options'!$J$21))","v":105011185.14729519},{"$f":"(AS673*AS671)+(AS674*12*('Resource Options'!$J$21))","v":105011185.14729519},{"$f":"(AT673*AT671)+(AT674*12*('Resource Options'!$J$21))","v":105011185.14729519},{"$f":"(AU673*AU671)+(AU674*12*('Resource Options'!$J$21))","v":105011185.14729519},{"$f":"(AV673*AV671)+(AV674*12*('Resource Options'!$J$21))","v":105011185.14729519},{"$f":"(AW673*AW671)+(AW674*12*('Resource Options'!$J$21))","v":105011185.14729519},{"$f":"(AX673*AX671)+(AX674*12*('Resource Options'!$J$21))","v":105011185.14729519},{"$f":"(AY673*AY671)+(AY674*12*('Resource Options'!$J$21))","v":105011185.14729519},null,null,null,null,"Revenue",null,{"$f":"(BF673*BF671)+(BF674*12*('Resource Options'!$J$30))","v":16032985.416971227},{"$f":"(BG673*BG671)+(BG674*12*('Resource Options'!$J$30))","v":15872655.562801516},{"$f":"(BH673*BH671)+(BH674*12*('Resource Options'!$J$30))","v":15713929.007173501},{"$f":"(BI673*BI671)+(BI674*12*('Resource Options'!$J$30))","v":15556789.717101768},{"$f":"(BJ673*BJ671)+(BJ674*12*('Resource Options'!$J$30))","v":15401221.819930749},{"$f":"(BK673*BK671)+(BK674*12*('Resource Options'!$J$30))","v":15247209.601731442},{"$f":"(BL673*BL671)+(BL674*12*('Resource Options'!$J$30))","v":15094737.505714128},{"$f":"(BM673*BM671)+(BM674*12*('Resource Options'!$J$30))","v":14943790.130656987},{"$f":"(BN673*BN671)+(BN674*12*('Resource Options'!$J$30))","v":14794352.229350416},{"$f":"(BO673*BO671)+(BO674*12*('Resource Options'!$J$30))","v":14646408.707056912},{"$f":"(BP673*BP671)+(BP674*12*('Resource Options'!$J$30))","v":14499944.619986342},{"$f":"(BQ673*BQ671)+(BQ674*12*('Resource Options'!$J$30))","v":14354945.173786478},{"$f":"(BR673*BR671)+(BR674*12*('Resource Options'!$J$30))","v":14211395.722048612},{"$f":"(BS673*BS671)+(BS674*12*('Resource Options'!$J$30))","v":14069281.764828127},{"$f":"(BT673*BT671)+(BT674*12*('Resource Options'!$J$30))","v":13928588.947179846},{"$f":"(BU673*BU671)+(BU674*12*('Resource Options'!$J$30))","v":13789303.057708047},{"$f":"(BV673*BV671)+(BV674*12*('Resource Options'!$J$30))","v":13651410.027130967},{"$f":"(BW673*BW671)+(BW674*12*('Resource Options'!$J$30))","v":13514895.926859656},{"$f":"(BX673*BX671)+(BX674*12*('Resource Options'!$J$30))","v":13379746.967591058},{"$f":"(BY673*BY671)+(BY674*12*('Resource Options'!$J$30))","v":13245949.497915147},null,null,null,null,"Revenue",null,{"$f":"(CF673*CF671)+(CF674*12*('Resource Options'!$J$43*1000))","v":36586566.84296415},{"$f":"(CG673*CG671)+(CG674*12*('Resource Options'!$J$43*1000))","v":36586566.84296415},{"$f":"(CH673*CH671)+(CH674*12*('Resource Options'!$J$43*1000))","v":36586566.84296415},{"$f":"(CI673*CI671)+(CI674*12*('Resource Options'!$J$43*1000))","v":36586566.84296415},{"$f":"(CJ673*CJ671)+(CJ674*12*('Resource Options'!$J$43*1000))","v":36586566.84296415},{"$f":"(CK673*CK671)+(CK674*12*('Resource Options'!$J$43*1000))","v":36586566.84296415},{"$f":"(CL673*CL671)+(CL674*12*('Resource Options'!$J$43*1000))","v":36586566.84296415},{"$f":"(CM673*CM671)+(CM674*12*('Resource Options'!$J$43*1000))","v":36586566.84296415},{"$f":"(CN673*CN671)+(CN674*12*('Resource Options'!$J$43*1000))","v":36586566.84296415},{"$f":"(CO673*CO671)+(CO674*12*('Resource Options'!$J$43*1000))","v":36586566.84296415},{"$f":"(CP673*CP671)+(CP674*12*('Resource Options'!$J$43*1000))","v":36586566.84296415},{"$f":"(CQ673*CQ671)+(CQ674*12*('Resource Options'!$J$43*1000))","v":36586566.84296415},{"$f":"(CR673*CR671)+(CR674*12*('Resource Options'!$J$43*1000))","v":36586566.84296415},{"$f":"(CS673*CS671)+(CS674*12*('Resource Options'!$J$43*1000))","v":36586566.84296415},{"$f":"(CT673*CT671)+(CT674*12*('Resource Options'!$J$43*1000))","v":36586566.84296415},{"$f":"(CU673*CU671)+(CU674*12*('Resource Options'!$J$43*1000))","v":36586566.84296415},{"$f":"(CV673*CV671)+(CV674*12*('Resource Options'!$J$43*1000))","v":36586566.84296415},{"$f":"(CW673*CW671)+(CW674*12*('Resource Options'!$J$43*1000))","v":36586566.84296415},{"$f":"(CX673*CX671)+(CX674*12*('Resource Options'!$J$43*1000))","v":36586566.84296415},{"$f":"(CY673*CY671)+(CY674*12*('Resource Options'!$J$43*1000))","v":36586566.84296415}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":549114.2820362451},{"$f":"HLOOKUP(E670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":560096.56767697004},{"$f":"HLOOKUP(F670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":571298.4990305095},{"$f":"HLOOKUP(G670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":582724.46901111957},{"$f":"HLOOKUP(H670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":594378.95839134208},{"$f":"HLOOKUP(I670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":606266.53755916888},{"$f":"HLOOKUP(J670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":618391.86831035232},{"$f":"HLOOKUP(K670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":630759.70567655924},{"$f":"HLOOKUP(L670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":643374.89979009051},{"$f":"HLOOKUP(M670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":656242.39778589236},{"$f":"HLOOKUP(N670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":669367.24574161018},{"$f":"HLOOKUP(O670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":682754.59065644233},{"$f":"HLOOKUP(P670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":696409.68246957113},{"$f":"HLOOKUP(Q670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":710337.87611896265},{"$f":"HLOOKUP(R670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":724544.63364134182},{"$f":"HLOOKUP(S670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":739035.5263141687},{"$f":"HLOOKUP(T670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":753816.23684045207},{"$f":"HLOOKUP(U670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":768892.56157726119},{"$f":"HLOOKUP(V670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":784270.4128088064},{"$f":"HLOOKUP(W670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":799955.82106498256},null,null,null,null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AF670,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AF671","v":6676296},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AG670,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AG671","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AH670,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AH671","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AI670,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AI671","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AJ670,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AJ671","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AK670,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AK671","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AL670,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AL671","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AM670,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AM671","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AN670,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AN671","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AO670,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AO671","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AP670,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AP671","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AQ670,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AQ671","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AR670,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AR671","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AS670,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AS671","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AT670,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AT671","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AU670,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AU671","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AV670,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AV671","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AW670,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AW671","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AX670,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AX671","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AY670,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AY671","v":10014444}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":490874.28535897535},{"$f":"D678*(1+'Fixed O&M'!$A$27)","v":500691.77106615488},{"$f":"E678*(1+'Fixed O&M'!$A$27)","v":510705.60648747795},{"$f":"F678*(1+'Fixed O&M'!$A$27)","v":520919.71861722751},{"$f":"G678*(1+'Fixed O&M'!$A$27)","v":531338.11298957211},{"$f":"H678*(1+'Fixed O&M'!$A$27)","v":541964.8752493636},{"$f":"I678*(1+'Fixed O&M'!$A$27)","v":552804.17275435093},{"$f":"J678*(1+'Fixed O&M'!$A$27)","v":563860.25620943797},{"$f":"K678*(1+'Fixed O&M'!$A$27)","v":575137.46133362676},{"$f":"L678*(1+'Fixed O&M'!$A$27)","v":586640.21056029934},{"$f":"HLOOKUP(N670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":471156.8680881249},{"$f":"N678*(1+'Fixed O&M'!$A$27)","v":480580.00544988742},{"$f":"O678*(1+'Fixed O&M'!$A$27)","v":490191.6055588852},{"$f":"P678*(1+'Fixed O&M'!$A$27)","v":499995.43767006294},{"$f":"Q678*(1+'Fixed O&M'!$A$27)","v":509995.34642346419},{"$f":"R678*(1+'Fixed O&M'!$A$27)","v":520195.2533519335},{"$f":"S678*(1+'Fixed O&M'!$A$27)","v":530599.15841897216},{"$f":"T678*(1+'Fixed O&M'!$A$27)","v":541211.14158735157},{"$f":"U678*(1+'Fixed O&M'!$A$27)","v":552035.36441909859},{"$f":"V678*(1+'Fixed O&M'!$A$27)","v":563076.07170748059},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18532607.018723272},{"$f":"HLOOKUP(AG670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18903259.159097739},{"$f":"HLOOKUP(AH670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19281324.342279695},{"$f":"HLOOKUP(AI670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19666950.829125285},{"$f":"HLOOKUP(AJ670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20060289.845707793},{"$f":"HLOOKUP(AK670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20461495.642621949},{"$f":"HLOOKUP(AL670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20870725.555474389},{"$f":"HLOOKUP(AM670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21288140.066583876},{"$f":"HLOOKUP(AN670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21713902.867915552},{"$f":"HLOOKUP(AO670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22148180.925273865},{"$f":"HLOOKUP(AP670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22591144.543779343},{"$f":"HLOOKUP(AQ670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23042967.434654929},{"$f":"HLOOKUP(AR670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23503826.783348028},{"$f":"HLOOKUP(AS670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23973903.319014989},{"$f":"HLOOKUP(AT670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24453381.385395288},{"$f":"HLOOKUP(AU670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24942449.013103191},{"$f":"HLOOKUP(AV670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":25441297.993365262},{"$f":"HLOOKUP(AW670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":25950123.953232568},{"$f":"HLOOKUP(AX670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":26469126.432297219},{"$f":"HLOOKUP(AY670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":26998508.960943159},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4118357.1152718379},{"$f":"HLOOKUP(BG670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4200724.2575772749},{"$f":"HLOOKUP(BH670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4284738.742728821},{"$f":"HLOOKUP(BI670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4370433.5175833963},{"$f":"HLOOKUP(BJ670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4457842.1879350655},{"$f":"HLOOKUP(BK670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4546999.0316937668},{"$f":"HLOOKUP(BL670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4637939.0123276412},{"$f":"HLOOKUP(BM670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4730697.7925741952},{"$f":"HLOOKUP(BN670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4825311.7484256784},{"$f":"HLOOKUP(BO670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4921817.9833941925},{"$f":"HLOOKUP(BP670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5020254.3430620767},{"$f":"HLOOKUP(BQ670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5120659.4299233174},{"$f":"HLOOKUP(BR670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5223072.6185217835},{"$f":"HLOOKUP(BS670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5327534.0708922194},{"$f":"HLOOKUP(BT670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5434084.7523100637},{"$f":"HLOOKUP(BU670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5542766.447356265},{"$f":"HLOOKUP(BV670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5653621.776303391},{"$f":"HLOOKUP(BW670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5766694.2118294593},{"$f":"HLOOKUP(BX670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5882028.0960660484},{"$f":"HLOOKUP(BY670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5999668.6579873692}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D671","v":0},{"$f":"HLOOKUP(E670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E671","v":0},{"$f":"HLOOKUP(F670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F671","v":0},{"$f":"HLOOKUP(G670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G671","v":0},{"$f":"HLOOKUP(H670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H671","v":0},{"$f":"HLOOKUP(I670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I671","v":0},{"$f":"HLOOKUP(J670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J671","v":0},{"$f":"HLOOKUP(K670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K671","v":0},{"$f":"HLOOKUP(L670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L671","v":0},{"$f":"HLOOKUP(M670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M671","v":0},{"$f":"HLOOKUP(N670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N671","v":0},{"$f":"HLOOKUP(O670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O671","v":0},{"$f":"HLOOKUP(P670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P671","v":0},{"$f":"HLOOKUP(Q670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q671","v":0},{"$f":"HLOOKUP(R670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R671","v":0},{"$f":"HLOOKUP(S670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S671","v":0},{"$f":"HLOOKUP(T670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T671","v":0},{"$f":"HLOOKUP(U670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U671","v":0},{"$f":"HLOOKUP(V670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V671","v":0},{"$f":"HLOOKUP(W670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W671","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF671","v":822229.99806402239},{"$f":"HLOOKUP(AG670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG671","v":838674.59802530298},{"$f":"HLOOKUP(AH670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH671","v":855448.08998580906},{"$f":"HLOOKUP(AI670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI671","v":872557.05178552517},{"$f":"HLOOKUP(AJ670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ671","v":890008.19282123575},{"$f":"HLOOKUP(AK670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK671","v":907808.3566776606},{"$f":"HLOOKUP(AL670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL671","v":925964.52381121379},{"$f":"HLOOKUP(AM670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM671","v":944483.81428743782},{"$f":"HLOOKUP(AN670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN671","v":963373.49057318678},{"$f":"HLOOKUP(AO670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO671","v":982640.96038465051},{"$f":"HLOOKUP(AP670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP671","v":1002293.7795923437},{"$f":"HLOOKUP(AQ670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ671","v":1022339.6551841905},{"$f":"HLOOKUP(AR670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR671","v":1042786.4482878742},{"$f":"HLOOKUP(AS670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS671","v":1063642.1772536316},{"$f":"HLOOKUP(AT670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT671","v":1084915.0207987041},{"$f":"HLOOKUP(AU670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU671","v":1106613.3212146785},{"$f":"HLOOKUP(AV670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV671","v":1128745.5876389721},{"$f":"HLOOKUP(AW670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW671","v":1151320.4993917514},{"$f":"HLOOKUP(AX670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX671","v":1174346.9093795866},{"$f":"HLOOKUP(AY670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY671","v":1197833.8475671785},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF671","v":0},{"$f":"HLOOKUP(BG670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG671","v":0},{"$f":"HLOOKUP(BH670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH671","v":0},{"$f":"HLOOKUP(BI670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI671","v":0},{"$f":"HLOOKUP(BJ670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ671","v":0},{"$f":"HLOOKUP(BK670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK671","v":0},{"$f":"HLOOKUP(BL670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL671","v":0},{"$f":"HLOOKUP(BM670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM671","v":0},{"$f":"HLOOKUP(BN670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN671","v":0},{"$f":"HLOOKUP(BO670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO671","v":0},{"$f":"HLOOKUP(BP670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP671","v":0},{"$f":"HLOOKUP(BQ670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ671","v":0},{"$f":"HLOOKUP(BR670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR671","v":0},{"$f":"HLOOKUP(BS670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS671","v":0},{"$f":"HLOOKUP(BT670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT671","v":0},{"$f":"HLOOKUP(BU670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU671","v":0},{"$f":"HLOOKUP(BV670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV671","v":0},{"$f":"HLOOKUP(BW670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW671","v":0},{"$f":"HLOOKUP(BX670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX671","v":0},{"$f":"HLOOKUP(BY670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY671","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CF670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF671","v":400853.42588645889},{"$f":"HLOOKUP(CG670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG671","v":408870.49440418812},{"$f":"HLOOKUP(CH670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH671","v":417047.90429227188},{"$f":"HLOOKUP(CI670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI671","v":425388.86237811734},{"$f":"HLOOKUP(CJ670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ671","v":433896.6396256797},{"$f":"HLOOKUP(CK670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK671","v":442574.57241819333},{"$f":"HLOOKUP(CL670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL671","v":451426.06386655715},{"$f":"HLOOKUP(CM670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM671","v":460454.58514388825},{"$f":"HLOOKUP(CN670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN671","v":469663.67684676603},{"$f":"HLOOKUP(CO670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO671","v":479056.95038370142},{"$f":"HLOOKUP(CP670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP671","v":488638.08939137543},{"$f":"HLOOKUP(CQ670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ671","v":498410.8511792029},{"$f":"HLOOKUP(CR670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR671","v":508379.06820278702},{"$f":"HLOOKUP(CS670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS671","v":518546.64956684271},{"$f":"HLOOKUP(CT670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT671","v":528917.58255817962},{"$f":"HLOOKUP(CU670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU671","v":539495.93420934316},{"$f":"HLOOKUP(CV670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV671","v":550285.85289353004},{"$f":"HLOOKUP(CW670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW671","v":561291.56995140063},{"$f":"HLOOKUP(CX670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX671","v":572517.4013504287},{"$f":"HLOOKUP(CY670,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY671","v":583967.74937743729}]
[null,"B&O Tax",null,{"$f":"(D673*D671)*0.00275","v":35406.093290643774},{"$f":"(E673*E671)*0.00275","v":35229.062824190551},35052.917510069601,34877.65292251925,34703.264657906657,34529.748334617121,34357.099592944032,34185.314094979316,34014.387524504411,33844.315586881894,33675.09400894749,33506.718538902751,33339.184946208239,33172.489021477195,33006.62657636981,32841.59344348796,32677.385476270516,32513.998548889165,32351.428556144718,32189.671413363998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CF670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1029589.2788179595},{"$f":"HLOOKUP(CG670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1050181.0643943187},{"$f":"HLOOKUP(CH670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1071184.6856822053},{"$f":"HLOOKUP(CI670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1092608.3793958491},{"$f":"HLOOKUP(CJ670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1114460.5469837664},{"$f":"HLOOKUP(CK670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1136749.7579234417},{"$f":"HLOOKUP(CL670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1159484.7530819103},{"$f":"HLOOKUP(CM670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1182674.4481435488},{"$f":"HLOOKUP(CN670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1206327.9371064196},{"$f":"HLOOKUP(CO670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1230454.4958485481},{"$f":"HLOOKUP(CP670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1255063.5857655192},{"$f":"HLOOKUP(CQ670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1280164.8574808293},{"$f":"HLOOKUP(CR670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1305768.1546304459},{"$f":"HLOOKUP(CS670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1331883.5177230549},{"$f":"HLOOKUP(CT670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1358521.1880775159},{"$f":"HLOOKUP(CU670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1385691.6118390663},{"$f":"HLOOKUP(CV670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1413405.4440758477},{"$f":"HLOOKUP(CW670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1441673.5529573648},{"$f":"HLOOKUP(CX670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1470507.0240165121},{"$f":"HLOOKUP(CY670,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1499917.1644968423}]
[null,"Property Tax",null,{"$f":"C706*$B$8","v":1617090.2042311772},1517498.3654479731,1424040.0956680733,1336337.64638138,1254036.5334996679,1176804.1045691338,1104328.194224118,1036315.8624474842,972492.21053783945,912599.26999785658,856394.95985270455,1021659.727991869,943482.17414206918,871286.77830289339,804615.78485649708,743046.46571277699,686188.43999775499,633681.19883980509,585191.81955960428,540412.85477060813,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE706*$B$8","v":6479778.7395885447},6269391.848355405,6065835.8453024933,5868888.9436394954,5678336.557598724,5493971.0686307261,5315591.599191092,5143003.7938720146,4976019.6076401128,4814457.1009497959,4658140.2415089356,4506898.7124808505,4360567.7269136347,4218987.8481946327,4082004.8163344394,3949469.379891152,3821237.1333517372,3697168.3597933436,3577127.8786531133,3460984.8984406423,null,null,null,null,"Property Tax",null,{"$f":"BE706*$B$8","v":978941.92588990659},947157.4226278651,916404.90565724357,886650.868218572,857862.89145726769,830009.6091012985,803060.67328569933,776986.72148670664,751759.34452948091,727351.05563456367,703735.26046933956,680886.22817187419,658779.06331555767,637389.67878400499,616694.76952666033,596671.78716651117,577298.91543224349,558555.04638807231,540419.75743534637,522873.28906087077,null,null,null,null,"Property Tax",null,{"$f":"CE706*$B$8","v":4210560.2249846365},{"$f":"CF706*$B$8","v":4109373.89206181},{"$f":"CG706*$B$8","v":4010619.224623689},{"$f":"CH706*$B$8","v":3914237.7859539832},{"$f":"CI706*$B$8","v":3820172.5436618859},{"$f":"CJ706*$B$8","v":3728367.8359339442},{"$f":"CK706*$B$8","v":3638769.3385969424},{"$f":"CL706*$B$8","v":3551324.0329723242},{"$f":"CM706*$B$8","v":3465980.1745031141},{"$f":"CN706*$B$8","v":3382687.2621347923},{"$f":"CO706*$B$8","v":3301396.008431985},{"$f":"CP706*$B$8","v":3222058.3104133066},{"$f":"CQ706*$B$8","v":3144627.2210870804},{"$f":"CR706*$B$8","v":3069056.9216711014},{"$f":"CS706*$B$8","v":2995302.6944800038},{"$f":"CT706*$B$8","v":2923320.8964641835},{"$f":"CU706*$B$8","v":2853068.9333846243},{"$f":"CV706*$B$8","v":2784505.2346083452},{"$f":"CW706*$B$8","v":2717589.2285095458},{"$f":"CX706*$B$8","v":2652281.3184619094}]
[null,"Total Operating Costs",null,{"$f":"SUM(D677:D681)","v":2692484.8649170417},{"$f":"SUM(E677:E681)","v":2613515.7670152886},{"$f":"SUM(F677:F681)","v":2541097.1186961303},{"$f":"SUM(G677:G681)","v":2474859.486932246},{"$f":"SUM(H677:H681)","v":2414456.8695384888},{"$f":"SUM(I677:I681)","v":2359565.2657122836},{"$f":"SUM(J677:J681)","v":2309881.3348817658},{"$f":"SUM(K677:K681)","v":2265121.1384284608},{"$f":"SUM(L677:L681)","v":2225018.9591860613},{"$f":"SUM(M677:M681)","v":2189326.1939309305},{"$f":"SUM(N677:N681)","v":2030594.1676913872},{"$f":"SUM(O677:O681)","v":2218501.0426371014},{"$f":"SUM(P677:P681)","v":2163422.6471167337},{"$f":"SUM(Q677:Q681)","v":2114792.5811133962},{"$f":"SUM(R677:R681)","v":2072162.391497673},{"$f":"SUM(S677:S681)","v":2035118.8388223671},{"$f":"SUM(T677:T681)","v":2003281.2207334496},{"$f":"SUM(U677:U681)","v":1976298.900553307},{"$f":"SUM(V677:V681)","v":1953849.0253436542},{"$f":"SUM(W677:W681)","v":1935634.4189564353},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF677:AF681)","v":32510911.756375838},{"$f":"SUM(AG677:AG681)","v":33522158.605478447},{"$f":"SUM(AH677:AH681)","v":33713441.277567998},{"$f":"SUM(AI677:AI681)","v":33919229.824550308},{"$f":"SUM(AJ677:AJ681)","v":34139467.596127748},{"$f":"SUM(AK677:AK681)","v":34374108.067930333},{"$f":"SUM(AL677:AL681)","v":34623114.678476691},{"$f":"SUM(AM677:AM681)","v":35720997.674743332},{"$f":"SUM(AN677:AN681)","v":35998665.966128848},{"$f":"SUM(AO677:AO681)","v":36290648.986608312},{"$f":"SUM(AP677:AP681)","v":36596948.564880624},{"$f":"SUM(AQ677:AQ681)","v":36917575.802319974},{"$f":"SUM(AR677:AR681)","v":38087087.958549529},{"$f":"SUM(AS677:AS681)","v":38436440.344463259},{"$f":"SUM(AT677:AT681)","v":38800208.222528435},{"$f":"SUM(AU677:AU681)","v":39178438.714209013},{"$f":"SUM(AV677:AV681)","v":39571187.714355968},{"$f":"SUM(AW677:AW681)","v":40813056.812417664},{"$f":"SUM(AX677:AX681)","v":41235045.220329918},{"$f":"SUM(AY677:AY681)","v":41671771.706950985},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF677:BF681)","v":5097299.0411617449},{"$f":"SUM(BG677:BG681)","v":5147881.6802051403},{"$f":"SUM(BH677:BH681)","v":5201143.6483860649},{"$f":"SUM(BI677:BI681)","v":5257084.3858019682},{"$f":"SUM(BJ677:BJ681)","v":5315705.0793923335},{"$f":"SUM(BK677:BK681)","v":5377008.6407950651},{"$f":"SUM(BL677:BL681)","v":5440999.6856133407},{"$f":"SUM(BM677:BM681)","v":5507684.5140609015},{"$f":"SUM(BN677:BN681)","v":5577071.092955159},{"$f":"SUM(BO677:BO681)","v":5649169.0390287563},{"$f":"SUM(BP677:BP681)","v":5723989.6035314165},{"$f":"SUM(BQ677:BQ681)","v":5801545.6580951912},{"$f":"SUM(BR677:BR681)","v":5881851.6818373408},{"$f":"SUM(BS677:BS681)","v":5964923.7496762248},{"$f":"SUM(BT677:BT681)","v":6050779.5218367241},{"$f":"SUM(BU677:BU681)","v":6139438.2345227767},{"$f":"SUM(BV677:BV681)","v":6230920.6917356346},{"$f":"SUM(BW677:BW681)","v":6325249.2582175313},{"$f":"SUM(BX677:BX681)","v":6422447.8535013944},{"$f":"SUM(BY677:BY681)","v":6522541.9470482403},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CF678:CF681)","v":5641002.9296890553},5568425.4508603169,5498851.8145981664,5432235.0277279494,5368529.730271332,5307692.1662755795,5249680.1555454098,5194453.0662597613,5141971.7884563003,5092198.7083670422,5045097.6835888792,5000634.0190733392,4958774.4439203134,4919487.0889609987,4882741.4651156999,4848508.4425125923,4816760.2303540017,4787470.3575171102,4760613.6538764872,4736166.2323361896]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N670,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)","v":21159270.749685146},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D675-D682","v":12488103.587771364},12502697.970599219,12511063.777419848,12513568.831892697,12510557.534881875,12502352.293875521,12489254.864097644,12471547.606745595,12449494.669451669,12423343.093753155,12520540.000743823,12271405.682145476,12265562.771231476,12253576.137332616,12235892.710545653,12212924.214900289,12185049.844910135,12152618.736951604,12115952.251163276,12075346.078357507,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF675-AF682","v":72500273.390919358},71489026.541816741,71297743.869727194,71091955.322744876,70871717.551167443,70637077.079364866,70388070.468818501,69290187.472551852,69012519.181166351,68720536.16068688,68414236.582414567,68093609.344975218,66924097.188745663,66574744.802831933,66210976.924766757,65832746.433086179,65439997.432939224,64198128.334877528,63776139.926965274,63339413.440344207,null,null,null,null,"EBITDA",null,{"$f":"BF675-BF682","v":10935686.375809483},10724773.882596375,10512785.358787436,10299705.3312998,10085516.740538415,9870200.9609363768,9653737.820100788,9436105.616596086,9217281.136395257,8997239.6680281553,8775955.0164549258,8553399.5156912878,8329544.0402112715,8104358.0151519021,7877809.4253431223,7649864.8231852707,7420489.3353953324,7189646.6686421251,6957299.1140896641,6723407.5508669065,null,null,null,null,"EBITDA",null,{"$f":"CF675-CF682","v":30945563.913275093},{"$f":"CG675-CG682","v":31018141.392103832},31087715.028365985,31154331.8152362,31218037.112692818,31278874.676688571,31336886.68741874,31392113.77670439,31444595.054507852,31494368.134597108,31541469.159375273,31585932.823890813,31627792.399043836,31667079.754003152,31703825.37784845,31738058.400451556,31769806.612610146,31799096.485447042,31825953.189087663,31850400.61062796]
[null,"Before Tax Earnings",null,{"$f":"D685-D707-D695","v":-23326813.591548994},{"$f":"E685-E707-E695","v":-41593106.61987038},{"$f":"F685-F707-F695","v":-21759285.966658153},{"$f":"G685-G707-G695","v":-9788770.9210271277},{"$f":"H685-H707-H695","v":-9613576.3638960682},{"$f":"I685-I707-I695","v":-585947.86050044373},{"$f":"J685-J707-J695","v":8446144.2614661064},{"$f":"K685-K707-K695","v":8634732.5560150538},{"$f":"L685-L707-L695","v":8829289.948217174},{"$f":"M685-M707-M695","v":9030579.2184895091},{"$f":"N685-N707-N695","v":5444506.5875879303},{"$f":"O685-O707-O695","v":3358529.8145447127},{"$f":"P685-P707-P695","v":5171563.0874818359},{"$f":"Q685-Q707-Q695","v":6572396.915622673},{"$f":"R685-R707-R695","v":7683143.5700684274},{"$f":"S685-S707-S695","v":8051871.3956654668},{"$f":"T685-T707-T695","v":8435278.1629798375},{"$f":"U685-U707-U695","v":9779242.0954570044},{"$f":"V685-V707-V695","v":11139928.131690368},{"$f":"W685-W707-W695","v":11575431.285456749},null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF685-AF707-AF695","v":46996848.906286813},{"$f":"AG685-AG707-AG695","v":40963811.959231421},{"$f":"AH685-AH707-AH695","v":42264665.699182384},{"$f":"AI685-AI707-AI695","v":43515577.396444678},{"$f":"AJ685-AJ707-AJ695","v":44724615.288661741},{"$f":"AK685-AK707-AK695","v":45898297.558671579},{"$f":"AL685-AL707-AL695","v":47039979.26540786},{"$f":"AM685-AM707-AM695","v":47323405.000321507},{"$f":"AN685-AN707-AN695","v":47973224.759137169},{"$f":"AO685-AO707-AO695","v":48549831.619073465},{"$f":"AP685-AP707-AP695","v":49155551.415237717},{"$f":"AQ685-AQ707-AQ695","v":49792544.520956755},{"$f":"AR685-AR707-AR695","v":49628533.725043505},{"$f":"AS685-AS707-AS695","v":50334957.767461896},{"$f":"AT685-AT707-AT695","v":51079755.139145449},{"$f":"AU685-AU707-AU695","v":51865518.159701034},{"$f":"AV685-AV707-AV695","v":52694962.347402051},{"$f":"AW685-AW707-AW695","v":52736396.096580721},{"$f":"AX685-AX707-AX695","v":53661875.678270854},{"$f":"AY685-AY707-AY695","v":54639990.580732301},null,null,null,null,"Before Tax Earnings",null,{"$f":"BF685-BF707-BF695","v":-12077126.84446058},{"$f":"BG685-BG707-BG695","v":-23931490.169002429},{"$f":"BH685-BH707-BH695","v":-11503977.148102921},{"$f":"BI685-BI707-BI695","v":-4084286.0467725503},{"$f":"BJ685-BJ707-BJ695","v":-4178252.6426512357},{"$f":"BK685-BK707-BK695","v":1371370.1654994241},{"$f":"BL685-BL707-BL695","v":6926157.2671478745},{"$f":"BM685-BM707-BM695","v":6847697.0504692588},{"$f":"BN685-BN707-BN695","v":6775003.1564358203},{"$f":"BO685-BO707-BO695","v":6708398.8035444785},{"$f":"BP685-BP707-BP695","v":6648223.1232207976},{"$f":"BQ685-BQ707-BQ695","v":6594832.0422691861},{"$f":"BR685-BR707-BR695","v":6548599.2075917963},{"$f":"BS685-BS707-BS695","v":6509916.9553751852},{"$f":"BT685-BT707-BT695","v":6479197.3270513024},{"$f":"BU685-BU707-BU695","v":6456873.1344525917},{"$f":"BV685-BV707-BV695","v":6443399.0766997514},{"$f":"BW685-BW707-BW695","v":6439252.9114854969},{"$f":"BX685-BX707-BX695","v":6444936.6835489366},{"$f":"BY685-BY707-BY695","v":6460978.013272875},null,null,null,null,"Before Tax Earnings",null,{"$f":"CF685-CF707-CF695","v":-694254.45846927725},{"$f":"CG685-CG707-CG695","v":-14989541.879980506},-12391558.215863345,-9956639.5230555721,-7667271.9583135657,-5510122.5305260289,-3480248.0670649,-1560040.7413909882,-910814.86412863806,-508567.42525404878,{"$f":"CP685-CP707-CP695","v":-91368.323751281947},{"$f":"CQ685-CQ707-CQ695","v":341698.32132508792},{"$f":"CR685-CR707-CR695","v":791591.02606698312},1259313.1670946144,1745915.3163116444,2252497.6905550696,2780212.7219359931,3330267.7549563404,3903927.8767895848,4502518.8874321375]
[null,"ITC",null,{"$f":"-C691*0.1","v":16170902.042311773},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D686*$B$6-D687","v":-21069532.896537062},{"$f":"E686*$B$6-E687","v":-8734552.3901727796},{"$f":"F686*$B$6-F687","v":-4569450.0529982122},-2055641.8934156967,-2018851.0364181742,-123049.05070509318,1773690.2949078823,1813293.8367631612,1854150.8891256065,1896421.6358827967,{"$f":"N686*$B$6-N687","v":1143346.3833934653},{"$f":"O686*$B$6-O687","v":705291.26105438964},1086028.2483711855,1380203.3522807613,1613460.1497143698,1690892.9930897478,1771408.4142257657,2053640.8400459709,2339384.9076549774,2430840.569945917,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF686*$B$6-AF687","v":9869338.2703202311},{"$f":"AG686*$B$6-AG687","v":8602400.5114385989},{"$f":"AH686*$B$6-AH687","v":8875579.7968282998},9138271.2532533817,9392169.2106189653,9638642.4873210303,9878395.6457356494,9937915.050067516,10074377.199418806,10195464.640005426,{"$f":"AP686*$B$6-AP687","v":10322665.79719992},{"$f":"AQ686*$B$6-AQ687","v":10456434.349400919},10421992.082259135,10570341.131166998,10726748.579220545,10891758.813537218,11065942.092954431,11074643.180281952,11268993.892436879,11474398.021953782,null,null,null,null,"Federal Tax",null,{"$f":"BF686*$B$6-BF687","v":-2536196.6373367216},{"$f":"BG686*$B$6-BG687","v":-5025612.9354905095},{"$f":"BH686*$B$6-BH687","v":-2415835.2011016132},-857700.0698222355,-877433.05495675944,287987.73475487903,1454493.0261010537,1438016.3805985444,1422750.6628515222,1408763.7487443404,{"$f":"BP686*$B$6-BP687","v":1396126.8558763675},{"$f":"BQ686*$B$6-BQ687","v":1384914.728876529},1375205.8335942773,1367082.5606287888,1360631.4386807734,1355943.3582350442,1353113.8061069478,1352243.1114119543,1353436.7035452765,1356805.3827873038,null,null,null,null,"Federal Tax",null,{"$f":"CF686*$B$6-CF687","v":-145793.43627854821},{"$f":"CG686*$B$6-CG687","v":-3147803.7947959062},{"$f":"CH686*$B$6-CH687","v":-2602227.2253313023},-2090894.2998416701,-1610127.1112458487,-1157125.7314104661,-730852.09408362897,-327608.55569210753,-191271.12146701399,-106799.15930335024,{"$f":"CP686*$B$6-CP687","v":-19187.347987769208},{"$f":"CQ686*$B$6-CQ687","v":71756.647478268467},166234.11547406644,264455.76508986903,366642.21642544528,473024.51501656458,583844.67160655849,699356.22854083148,819824.85412581277,945528.96636074886]
[]
[]
[{"$f":"IRR(C691:X691,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(C702:C703)","v":-161709020.42311773},{"$f":"D685-D688-D683","v":33557636.484308422},{"$f":"E685-E688-E683","v":21237250.360771999},17080513.830418061,14569210.725308394,14529408.571300048,12625401.344580615,10715564.569189761,10658253.769982435,10595343.780326063,10526921.457870359,{"$f":"N685-N688-N683","v":-9782077.1323347874},{"$f":"O685-O688-O683","v":11566114.421091087},11179534.52286029,10873372.785051854,10622432.560831284,10522031.22181054,10413641.430684369,10098977.896905635,9776567.3435082994,9644505.50841159,{"$f":"C702*-0.3","v":42560619.879034035},null,null,null,null,{"$f":"IRR(AE691:AZ691,0.1)","v":8.001574993714855E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF670,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-647977873.95885444},{"$f":"AF685-AF688-AF683","v":62630935.120599128},{"$f":"AG685-AG688-AG683","v":62886626.030378141},62422164.072898895,61953684.069491491,61479548.340548478,60998434.592043832,60509674.823082849,59352272.422484338,58938141.981747545,58525071.520681456,{"$f":"AP685-AP688-AP683","v":58091570.785214648},{"$f":"AQ685-AQ688-AQ683","v":57637174.995574296},56502105.106486529,56004403.671664938,55484228.345546216,54940987.619548962,54374055.339984789,53123485.154595576,52507146.034528397,51865015.418390423,{"$f":"AE691*-0.5","v":323988936.97942722},null,null,{"$f":"IRR(BE691:BZ691,0.1)","v":8.9264318184887115E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF670,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$29)","v":-97894192.588990659},{"$f":"BF685-BF688","v":13471883.013146205},{"$f":"BG685-BG688","v":15750386.818086885},12928620.559889048,11157405.401122035,10962949.795495175,9582213.2261814978,8199244.7939997343,7998089.2359975418,{"$f":"BN685-BN688","v":7794530.4735437352},{"$f":"BO685-BO688","v":7588475.9192838147},7379828.1605785582,7168484.7868147586,6954338.206616994,6737275.4545231136,6517177.9866623487,6293921.4649502262,6067375.5292883851,5837403.5572301708,5603862.410544388,5366602.1680796025,{"$f":"BE691*-0.5","v":48947096.294495329},null,null,{"$f":"IRR(CE691:CZ691,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(CE702:CE703)","v":-421056022.49846363},{"$f":"CF685-CF688","v":31091357.349553641},{"$f":"CG685-CG688","v":34165945.186899737},33689942.253697284,33245226.115077868,32828164.223938666,32436000.408099037,32067738.78150237,31719722.332396496,31635866.175974865,31601167.293900456,31560656.507363044,31514176.176412545,31461558.283569768,31402623.988913283,31337183.161423005,31265033.885434993,31185961.941003587,31099740.256906211,31006128.33496185,30904871.644267213,{"$f":"CY705","v":252633613.49907818}]
[{"$f":"IRR(C692:X692,0.1)","v":0.12369011669206897},"ROE",{"$f":"-C713","v":-17965423.407981128},{"$f":"D691-D695-D698-D708-D687+D683","v":2765522.8864627853},{"$f":"E691-E695-E698-E708-E687+E683","v":2744724.8563086912},{"$f":"F691-F695-F698-F708-F687+F683","v":2717389.8714794889},{"$f":"G691-G695-G698-G708-G687+G683","v":2683727.6936846636},{"$f":"H691-H695-H698-H708-H687+H683","v":2643925.539676317},{"$f":"I691-I695-I698-I708-I687+I683","v":2598149.0084430138},{"$f":"J691-J695-J698-J708-J687+J683","v":2546542.9285382903},{"$f":"K691-K695-K698-K708-K687+K683","v":2489232.1293309629},{"$f":"L691-L695-L698-L708-L687+L683","v":2426322.1396745918},{"$f":"M691-M695-M698-M708-M687+M683","v":2357899.8172188867},{"$f":"N691-N695-N698-N708-N687+N683","v":244192.14838143811},{"$f":"O691-O695-O698-O708-O687+O683","v":-20296.36521038739},{"$f":"P691-P695-P698-P708-P687+P683","v":-95968.286826535244},{"$f":"Q691-Q695-Q698-Q708-Q687+Q683","v":-180046.5507004261},{"$f":"R691-R695-R698-R708-R687+R683","v":-272355.72211060667},{"$f":"S691-S695-S698-S708-S687+S683","v":-372757.06113135064},{"$f":"T691-T695-T698-T708-T687+T683","v":-481146.85225752176},{"$f":"U691-U695-U698-U708-U687+U683","v":-597454.91832040786},{"$f":"V691-V695-V698-V708-V687+V683","v":-721643.30740761757},{"$f":"W691-W695-W698-W708-W687+W683","v":-853705.142504327},{"$f":"X691","v":42560619.879034035},null,null,null,null,{"$f":"IRR(AE692:AZ692,0.1)","v":0.10584427208315828},"ROE",{"$f":"-AE713","v":-259191149.58354178},{"$f":"AF691-AF695-AF698-AF708-AF687+AF683","v":30160223.955497779},{"$f":"AG691-AG695-AG698-AG708-AG687+AG683","v":29237880.82239642},{"$f":"AH691-AH695-AH698-AH708-AH687+AH683","v":28957136.483019877},{"$f":"AI691-AI695-AI698-AI708-AI687+AI683","v":28658450.951056745},{"$f":"AJ691-AJ695-AJ698-AJ708-AJ687+AJ683","v":28341544.902671132},{"$f":"AK691-AK695-AK698-AK708-AK687+AK683","v":28006114.810665678},{"$f":"AL691-AL695-AL698-AL708-AL687+AL683","v":27651832.263088558},{"$f":"AM691-AM695-AM698-AM708-AM687+AM683","v":26619059.004530139},{"$f":"AN691-AN695-AN698-AN708-AN687+AN683","v":26225983.078252438},{"$f":"AO691-AO695-AO698-AO708-AO687+AO683","v":25812912.617186353},{"$f":"AP691-AP695-AP698-AP708-AP687+AP683","v":25379411.881719545},{"$f":"AQ691-AQ695-AQ698-AQ708-AQ687+AQ683","v":24925016.092079192},{"$f":"AR691-AR695-AR698-AR708-AR687+AR683","v":23789946.202991426},{"$f":"AS691-AS695-AS698-AS708-AS687+AS683","v":23292244.768169835},{"$f":"AT691-AT695-AT698-AT708-AT687+AT683","v":22772069.442051113},{"$f":"AU691-AU695-AU698-AU708-AU687+AU683","v":22228828.716053858},{"$f":"AV691-AV695-AV698-AV708-AV687+AV683","v":21661896.436489686},{"$f":"AW691-AW695-AW698-AW708-AW687+AW683","v":20411326.251100469},{"$f":"AX691-AX695-AX698-AX708-AX687+AX683","v":19794987.131033286},{"$f":"AY691-AY695-AY698-AY708-AY687+AY683","v":19152856.51489532},{"$f":"AZ691","v":323988936.97942722},null,null,{"$f":"IRR(BE692:BZ692,0.1)","v":0.265000997218658},"ROE",{"$f":"-BE713","v":-12119910.714606812},{"$f":"BF691-BF695-BF698-BF708-BF687","v":3849306.634933955},{"$f":"BG691-BG695-BG698-BG708-BG687","v":3660876.7866320712},{"$f":"BH691-BH695-BH698-BH708-BH687","v":3470506.4252263037},{"$f":"BI691-BI695-BI698-BI708-BI687","v":3278128.8045345317},{"$f":"BJ691-BJ695-BJ698-BJ708-BJ687","v":3083673.198907671},{"$f":"BK691-BK695-BK698-BK708-BK687","v":2887064.7831504252},{"$f":"BL691-BL695-BL698-BL708-BL687","v":2688224.5045250924},{"$f":"BM691-BM695-BM698-BM708-BM687","v":2487068.9465228999},{"$f":"BN691-BN695-BN698-BN708-BN687","v":2283510.1840690933},{"$f":"BO691-BO695-BO698-BO708-BO687","v":2077455.6298091724},{"$f":"BP691-BP695-BP698-BP708-BP687","v":1868807.8711039159},{"$f":"BQ691-BQ695-BQ698-BQ708-BQ687","v":1657464.4973401166},{"$f":"BR691-BR695-BR698-BR708-BR687","v":1443317.9171423521},{"$f":"BS691-BS695-BS698-BS708-BS687","v":1226255.1650484717},{"$f":"BT691-BT695-BT698-BT708-BT687","v":1006157.6971877073},{"$f":"BU691-BU695-BU698-BU708-BU687","v":782901.17547558434},{"$f":"BV691-BV695-BV698-BV708-BV687","v":556355.23981374316},{"$f":"BW691-BW695-BW698-BW708-BW687","v":326383.26775552891},{"$f":"BX691-BX695-BX698-BX708-BX687","v":92842.121069746092},{"$f":"BY691-BY695-BY698-BY708-BY687","v":-144418.12139503937},{"$f":"BZ691","v":48947096.294495329},null,null,{"$f":"IRR(CE692:CZ692,0.1)","v":0.15365494742300734},"ROE",{"$f":"-CE713","v":-55941944.216654062},{"$f":"CF691-CF695-CF698-CF708-CF687+CF683","v":7153953.2416915279},{"$f":"CG691-CG695-CG698-CG708-CG687+CG683","v":7161190.0607385635},7163548.8746966152,7160941.5597005887,7153272.4392366428,7140437.9940658817,7122326.5557789346,7098817.9832126275,7069783.320920296,7035084.4388458896,{"$f":"CP691-CP695-CP698-CP708-CP687+CP683","v":6994573.6523084752},{"$f":"CQ691-CQ695-CQ698-CQ708-CQ687+CQ683","v":6948093.3213579785},6895475.4285152014,6836541.1338587143,6771100.3063684348,6698951.0303804241,6619879.0859490205,6533657.401851641,6440045.4799072817,6338788.789212646,{"$f":"CZ691","v":252633613.49907818}]
[]
[]
[null,"Interest",null,{"$f":"C699*$B$7","v":5090203.298927987},4936262.3818418123,4774624.4189013299,4604904.5578138223,4426698.7036719397,4239582.5568229631,4043110.6026315377,3836815.0507305409,3620204.7212344948,3392763.8752636458,4053219.9938558731,3730970.4610028709,3392608.4515072182,3037328.3415367836,2664284.2260678271,2272587.9048254224,1861306.767520898,1429461.5733511469,976024.11947290832,499914.79290075781,null,null,null,null,null,null,"Interest",null,{"$f":"AE699*$B$7","v":19439336.218765631},18851440.398240447,18234149.786689006,17585994.644559991,16905431.745324522,16190840.701127285,15440520.104720185,14652683.478492729,13825455.020953901,12956865.14053813,12044845.766101571,11087225.422943184,10081724.062626878,9025947.6342947576,7917382.3845460303,6753388.8723098673,5531195.6844618954,4247892.8372215247,2900424.8476191359,1485583.4585366277,null,null,null,null,"Interest",null,{"$f":"BE699*$B$7","v":3433974.7024719301},3330122.4231217946,3221077.529804152,3106580.3918206277,2986358.3969379272,2860125.3023110912,2727580.5529529136,2588408.5661268272,2442277.9799594367,2288840.8644836764,2127731.8932341277,1958567.4734221019,1780944.832619475,1594441.0597767166,1398612.0982918204,1192991.6887326792,977090.258695581,750393.75715662807,512362.43054072728,262429.53759403154,null,null,null,null,"Interest",null,{"$f":"CE699*$B$7","v":15850217.528051985},{"$f":"CF699*$B$7","v":15611649.007920248},{"$f":"CG699*$B$7","v":15361152.061781926},{"$f":"CH699*$B$7","v":15098130.268336687},{"$f":"CI699*$B$7","v":14821957.385219187},{"$f":"CJ699*$B$7","v":14531975.857945813},{"$f":"CK699*$B$7","v":14227495.254308768},{"$f":"CL699*$B$7","v":13907790.620489869},{"$f":"CM699*$B$7","v":13572100.754980028},{"$f":"CN699*$B$7","v":13219626.396194695},{"$f":"CO699*$B$7","v":12849528.319470093},{"$f":"CP699*$B$7","v":12460925.338909263},{"$f":"CQ699*$B$7","v":12052892.209320391},{"$f":"CR699*$B$7","v":11624457.423252076},{"$f":"CS699*$B$7","v":11174600.897880344},{"$f":"CT699*$B$7","v":10702251.546240024},{"$f":"CU699*$B$7","v":10206284.727017691},{"$f":"CV699*$B$7","v":9685519.5668342393},{"$f":"CW699*$B$7","v":9138716.1486416161},{"$f":"CX699*$B$7","v":8564572.5595393609}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C712)","v":8169021.640651471},{"$f":"-PMT($B$7,20,$C712)","v":8169021.640651471},8169021.640651471,8169021.640651471,8169021.640651471,8169021.640651471,8169021.640651471,8169021.640651471,8169021.640651471,8169021.640651471,{"$f":"-PMT($B$7,20,$C712)","v":8169021.640651471},{"$f":"-PMT($B$7,20,$C712)","v":8169021.640651471},8169021.640651471,8169021.640651471,8169021.640651471,8169021.640651471,8169021.640651471,8169021.640651471,8169021.640651471,8169021.640651471,null,null,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE712)","v":31197252.629269298},{"$f":"-PMT($B$7,20,$AE712)","v":31197252.629269298},31197252.629269298,31197252.629269298,31197252.629269298,31197252.629269298,31197252.629269298,31197252.629269298,31197252.629269298,31197252.629269298,31197252.629269298,31197252.629269298,31197252.629269298,31197252.629269298,31197252.629269298,31197252.629269298,31197252.629269298,31197252.629269298,31197252.629269298,31197252.629269298,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE712)","v":5511020.2894746419},{"$f":"-PMT($B$7,20,$BE712)","v":5511020.2894746419},5511020.2894746419,5511020.2894746419,5511020.2894746419,5511020.2894746419,5511020.2894746419,5511020.2894746419,5511020.2894746419,5511020.2894746419,5511020.2894746419,5511020.2894746419,5511020.2894746419,5511020.2894746419,5511020.2894746419,5511020.2894746419,5511020.2894746419,5511020.2894746419,5511020.2894746419,5511020.2894746419,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$CE712)","v":20621587.930686712},{"$f":"-PMT($B$7,30,$CE712)","v":20621587.930686712},20621587.930686712,20621587.930686712,20621587.930686712,20621587.930686712,20621587.930686712,20621587.930686712,20621587.930686712,20621587.930686712,20621587.930686712,20621587.930686712,20621587.930686712,20621587.930686712,20621587.930686712,20621587.930686712,20621587.930686712,20621587.930686712,20621587.930686712,20621587.930686712]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N683)*$A712","v":2329189.0102644451},{"$f":"-PMT($B$7,10,$N683)*$A712","v":2329189.0102644451},2329189.0102644451,2329189.0102644451,2329189.0102644451,2329189.0102644451,2329189.0102644451,2329189.0102644451,2329189.0102644451,2329189.0102644451]
[null,"Sinking Fund",null,{"$f":"D697+D696-D695","v":3078818.341723484},{"$f":"E697+E696-E695","v":3232759.2588096587},{"$f":"F697+F696-F695","v":3394397.2217501411},{"$f":"G697+G696-G695","v":3564117.0828376487},{"$f":"H697+H696-H695","v":3742322.9369795313},{"$f":"I697+I696-I695","v":3929439.0838285079},{"$f":"J697+J696-J695","v":4125911.0380199333},{"$f":"K697+K696-K695","v":4332206.5899209306},{"$f":"L697+L696-L695","v":4548816.9194169762},{"$f":"M697+M696-M695","v":4776257.7653878257},{"$f":"N697+N696-N695","v":6444990.6570600439},{"$f":"O697+O696-O695","v":6767240.1899130456},{"$f":"P697+P696-P695","v":7105602.1994086988},{"$f":"Q697+Q696-Q695","v":7460882.3093791334},{"$f":"R697+R696-R695","v":7833926.4248480899},{"$f":"S697+S696-S695","v":8225622.7460904941},{"$f":"T697+T696-T695","v":8636903.8833950199},{"$f":"U697+U696-U695","v":9068749.0775647704},{"$f":"V697+V696-V695","v":9522186.5314430092},{"$f":"W697+W696-W695","v":9998295.8580151591},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF696-AF695","v":11757916.410503667},{"$f":"AG696-AG695","v":12345812.231028851},12963102.842580292,13611257.984709308,14291820.883944776,15006411.928142013,15756732.524549114,16544569.150776569,17371797.608315397,18240387.488731168,19152406.863167726,20110027.206326112,21115528.566642419,22171304.994974539,23279870.244723268,24443863.756959431,25666056.944807403,26949359.792047773,28296827.781650163,29711669.17073267,null,null,null,null,"Sinking Fund",null,{"$f":"BF696-BF695","v":2077045.5870027118},{"$f":"BG696-BG695","v":2180897.8663528473},2289942.7596704899,2404439.8976540142,2524661.8925367147,2650894.9871635507,2783439.7365217283,2922611.7233478148,3068742.3095152052,3222179.4249909655,3383288.3962405142,3552452.8160525402,3730075.4568551667,3916579.229697925,4112408.1911828215,4318028.6007419629,4533930.0307790609,4760626.5323180137,4998657.8589339145,5248590.7518806104,null,null,null,null,"Sinking Fund",null,{"$f":"CF697+CF696-CF695","v":4771370.4026347268},{"$f":"CG697+CG696-CG695","v":5009938.9227664638},5260435.8689047862,5523457.662350025,5799630.5454675257,6089612.0727408994,6394092.6763779446,6713797.310196843,7049487.1757066846,7401961.5344920177,{"$f":"CP697+CP696-CP695","v":7772059.6112166196},{"$f":"CQ697+CQ696-CQ695","v":8160662.5917774495},8568695.7213663217,8997130.5074346364,9446987.0328063685,9919336.384446688,10415303.203669021,10936068.363852473,11482871.782045096,12057015.371147351]
[null,"Mortgage Balance",{"$f":"C712","v":101804065.97855973},{"$f":"C699-D698","v":98725247.636836246},{"$f":"D699-E698","v":95492488.37802659},{"$f":"E699-F698","v":92098091.15627645},{"$f":"F699-G698","v":88533974.073438793},{"$f":"G699-H698","v":84791651.136459261},{"$f":"H699-I698","v":80862212.052630752},{"$f":"I699-J698","v":76736301.014610812},{"$f":"J699-K698","v":72404094.424689889},{"$f":"K699-L698","v":67855277.50527291},{"$f":"(N683*$A$54)+L699-M698","v":81064399.877117455},{"$f":"M699-N698","v":74619409.220057413},{"$f":"N699-O698","v":67852169.030144364},{"$f":"O699-P698","v":60746566.830735669},{"$f":"P699-Q698","v":53285684.521356538},{"$f":"Q699-R698","v":45451758.096508451},{"$f":"R699-S698","v":37226135.350417957},{"$f":"S699-T698","v":28589231.467022937},{"$f":"T699-U698","v":19520482.389458165},{"$f":"U699-V698","v":9998295.8580151554},{"$f":"V699-W698","v":0},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE712","v":388786724.37531263},{"$f":"AE699-AF698","v":377028807.96480894},{"$f":"AF699-AG698","v":364682995.73378009},{"$f":"AG699-AH698","v":351719892.89119977},{"$f":"AH699-AI698","v":338108634.90649045},{"$f":"AI699-AJ698","v":323816814.0225457},{"$f":"AJ699-AK698","v":308810402.09440368},{"$f":"AK699-AL698","v":293053669.56985456},{"$f":"AL699-AM698","v":276509100.41907799},{"$f":"AM699-AN698","v":259137302.81076258},{"$f":"(AP683*$A$54)+AN699-AO698","v":240896915.32203141},{"$f":"AO699-AP698","v":221744508.45886368},{"$f":"AP699-AQ698","v":201634481.25253755},{"$f":"AQ699-AR698","v":180518952.68589514},{"$f":"AR699-AS698","v":158347647.69092059},{"$f":"AS699-AT698","v":135067777.44619733},{"$f":"AT699-AU698","v":110623913.68923789},{"$f":"AU699-AV698","v":84957856.744430482},{"$f":"AV699-AW698","v":58008496.952382714},{"$f":"AW699-AX698","v":29711669.17073255},{"$f":"AX699-AY698","v":-1.1920928955078125E-7},null,null,null,null,"Mortgage Balance",{"$f":"BE712","v":68679494.049438596},{"$f":"BE699-BF698","v":66602448.462435886},{"$f":"BF699-BG698","v":64421550.596083038},{"$f":"BG699-BH698","v":62131607.836412549},{"$f":"BH699-BI698","v":59727167.938758537},{"$f":"BI699-BJ698","v":57202506.046221823},{"$f":"BJ699-BK698","v":54551611.059058271},{"$f":"BK699-BL698","v":51768171.322536543},{"$f":"BL699-BM698","v":48845559.59918873},{"$f":"BM699-BN698","v":45776817.289673522},{"$f":"(BP683*$A$54)+BN699-BO698","v":42554637.864682555},{"$f":"BO699-BP698","v":39171349.468442038},{"$f":"BP699-BQ698","v":35618896.652389497},{"$f":"BQ699-BR698","v":31888821.19553433},{"$f":"BR699-BS698","v":27972241.965836406},{"$f":"BS699-BT698","v":23859833.774653584},{"$f":"BT699-BU698","v":19541805.17391162},{"$f":"BU699-BV698","v":15007875.14313256},{"$f":"BV699-BW698","v":10247248.610814545},{"$f":"BW699-BX698","v":5248590.7518806309},{"$f":"BX699-BY698","v":2.0489096641540527E-8},null,null,null,null,"Mortgage Balance",{"$f":"CE712","v":317004350.56103969},{"$f":"CE699-CF698","v":312232980.15840495},{"$f":"CF699-CG698","v":307223041.2356385},{"$f":"CG699-CH698","v":301962605.36673373},{"$f":"CH699-CI698","v":296439147.70438373},{"$f":"CI699-CJ698","v":290639517.15891623},{"$f":"CJ699-CK698","v":284549905.08617532},{"$f":"CK699-CL698","v":278155812.40979737},{"$f":"CL699-CM698","v":271442015.09960055},{"$f":"CM699-CN698","v":264392527.92389387},{"$f":"CN699-CO698","v":256990566.38940185},{"$f":"CO699-CP698","v":249218506.77818525},{"$f":"CP699-CQ698","v":241057844.1864078},{"$f":"CQ699-CR698","v":232489148.46504149},{"$f":"CR699-CS698","v":223492017.95760685},{"$f":"CS699-CT698","v":214045030.92480049},{"$f":"CT699-CU698","v":204125694.5403538},{"$f":"CU699-CV698","v":193710391.33668479},{"$f":"CV699-CW698","v":182774322.97283232},{"$f":"CW699-CX698","v":171291451.19078723},{"$f":"CX699-CY698","v":159234435.81963986}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D670,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-141868732.93011346},{"$f":"-($C702)/20","v":7093436.6465056734},{"$f":"-($C702)/20","v":7093436.6465056734},7093436.6465056734,7093436.6465056734,7093436.6465056734,7093436.6465056734,7093436.6465056734,7093436.6465056734,7093436.6465056734,7093436.6465056734,7093436.6465056734,7093436.6465056734,7093436.6465056734,7093436.6465056734,7093436.6465056734,7093436.6465056734,7093436.6465056734,7093436.6465056734,7093436.6465056734,7093436.6465056734]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D670,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.9","v":-19840287.493004274},{"$f":"-($C703)/10","v":1984028.7493004273},{"$f":"-($C703)/10","v":1984028.7493004273},1984028.7493004273,1984028.7493004273,1984028.7493004273,1984028.7493004273,1984028.7493004273,1984028.7493004273,1984028.7493004273,1984028.7493004273,{"$f":"$N683/10","v":2115927.0749685145},2115927.0749685145,2115927.0749685145,2115927.0749685145,2115927.0749685145,2115927.0749685145,2115927.0749685145,2115927.0749685145,2115927.0749685145,2115927.0749685145,null,null,null,null,null,null,"Depr",null,{"$f":"-($AE691)/40","v":16199446.848971361},{"$f":"-($AE691)/40","v":16199446.848971361},16199446.848971361,16199446.848971361,16199446.848971361,16199446.848971361,16199446.848971361,16199446.848971361,16199446.848971361,16199446.848971361,16199446.848971361,16199446.848971361,16199446.848971361,16199446.848971361,16199446.848971361,16199446.848971361,16199446.848971361,16199446.848971361,16199446.848971361,16199446.848971361,null,null,null,null,"Depr",null,{"$f":"-($BE691)/25","v":3915767.7035596264},{"$f":"-($BE691)/25","v":3915767.7035596264},3915767.7035596264,3915767.7035596264,3915767.7035596264,3915767.7035596264,3915767.7035596264,3915767.7035596264,3915767.7035596264,3915767.7035596264,3915767.7035596264,3915767.7035596264,3915767.7035596264,3915767.7035596264,3915767.7035596264,3915767.7035596264,3915767.7035596264,3915767.7035596264,3915767.7035596264,3915767.7035596264,null,null,null,null,"Depr",{"$f":"-((HLOOKUP(CF670,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$211)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-421056022.49846363},{"$f":"-($CE703)/50","v":8421120.4499692731},{"$f":"-($CE703)/50","v":8421120.4499692731},8421120.4499692731,8421120.4499692731,8421120.4499692731,8421120.4499692731,8421120.4499692731,8421120.4499692731,8421120.4499692731,8421120.4499692731,8421120.4499692731,8421120.4499692731,8421120.4499692731,8421120.4499692731,8421120.4499692731,8421120.4499692731,8421120.4499692731,8421120.4499692731,8421120.4499692731,8421120.4499692731]
[null,"Accum Depreciation",null,{"$f":"SUM($D702:D703)","v":9077465.3958061002},{"$f":"SUM($D702:E703)","v":18154930.7916122},{"$f":"SUM($D702:F703)","v":27232396.187418304},{"$f":"SUM($D702:G703)","v":36309861.583224401},{"$f":"SUM($D702:H703)","v":45387326.979030505},{"$f":"SUM($D702:I703)","v":54464792.374836609},{"$f":"SUM($D702:J703)","v":63542257.770642713},{"$f":"SUM($D702:K703)","v":72619723.166448802},{"$f":"SUM($D702:L703)","v":81697188.562254861},{"$f":"SUM($D702:M703)","v":90774653.95806095},{"$f":"SUM($D702:N703)","v":99984017.679535136},{"$f":"SUM($D702:O703)","v":109193381.40100932},{"$f":"SUM($D702:P703)","v":118402745.12248351},{"$f":"SUM($D702:Q703)","v":127612108.84395769},{"$f":"SUM($D702:R703)","v":136821472.56543186},{"$f":"SUM($D702:S703)","v":146030836.28690606},{"$f":"SUM($D702:T703)","v":155240200.00838026},{"$f":"SUM($D702:U703)","v":164449563.72985443},{"$f":"SUM($D702:V703)","v":173658927.45132864},{"$f":"SUM($D702:W703)","v":182868291.17280284},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE703:AF703)","v":16199446.848971361},{"$f":"SUM($AE703:AG703)","v":32398893.697942723},{"$f":"SUM($AE703:AH703)","v":48598340.546914086},{"$f":"SUM($AE703:AI703)","v":64797787.395885445},{"$f":"SUM($AE703:AJ703)","v":80997234.244856805},{"$f":"SUM($AE703:AK703)","v":97196681.093828171},{"$f":"SUM($AE703:AL703)","v":113396127.94279954},{"$f":"SUM($AE703:AM703)","v":129595574.79177091},{"$f":"SUM($AE703:AN703)","v":145795021.64074227},{"$f":"SUM($AE703:AO703)","v":161994468.48971364},{"$f":"SUM($AE703:AP703)","v":178193915.33868501},{"$f":"SUM($AE703:AQ703)","v":194393362.18765637},{"$f":"SUM($AE703:AR703)","v":210592809.03662774},{"$f":"SUM($AE703:AS703)","v":226792255.88559911},{"$f":"SUM($AE703:AT703)","v":242991702.73457047},{"$f":"SUM($AE703:AU703)","v":259191149.58354184},{"$f":"SUM($AE703:AV703)","v":275390596.43251318},{"$f":"SUM($AE703:AW703)","v":291590043.28148454},{"$f":"SUM($AE703:AX703)","v":307789490.13045591},{"$f":"SUM($AE703:AY703)","v":323988936.97942728},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BE703:BF703)","v":3915767.7035596264},{"$f":"SUM($BE703:BG703)","v":7831535.4071192527},{"$f":"SUM($BE703:BH703)","v":11747303.11067888},{"$f":"SUM($BE703:BI703)","v":15663070.814238505},{"$f":"SUM($BE703:BJ703)","v":19578838.517798133},{"$f":"SUM($BE703:BK703)","v":23494606.221357759},{"$f":"SUM($BE703:BL703)","v":27410373.924917385},{"$f":"SUM($BE703:BM703)","v":31326141.628477011},{"$f":"SUM($BE703:BN703)","v":35241909.332036637},{"$f":"SUM($BE703:BO703)","v":39157677.035596266},{"$f":"SUM($BE703:BP703)","v":43073444.739155896},{"$f":"SUM($BE703:BQ703)","v":46989212.442715526},{"$f":"SUM($BE703:BR703)","v":50904980.146275155},{"$f":"SUM($BE703:BS703)","v":54820747.849834785},{"$f":"SUM($BE703:BT703)","v":58736515.553394414},{"$f":"SUM($BE703:BU703)","v":62652283.256954044},{"$f":"SUM($BE703:BV703)","v":66568050.960513674},{"$f":"SUM($BE703:BW703)","v":70483818.664073303},{"$f":"SUM($BE703:BX703)","v":74399586.367632926},{"$f":"SUM($BE703:BY703)","v":78315354.071192548},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CF703:CF703)","v":8421120.4499692731},{"$f":"SUM($CF703:CG703)","v":16842240.899938546},{"$f":"SUM($CF703:CH703)","v":25263361.349907819},{"$f":"SUM($CF703:CI703)","v":33684481.799877092},{"$f":"SUM($CF703:CJ703)","v":42105602.249846369},{"$f":"SUM($CF703:CK703)","v":50526722.699815646},{"$f":"SUM($CF703:CL703)","v":58947843.149784923},{"$f":"SUM($CF703:CM703)","v":67368963.599754199},{"$f":"SUM($CF703:CN703)","v":75790084.049723476},{"$f":"SUM($CF703:CO703)","v":84211204.499692753},{"$f":"SUM($CF703:CP703)","v":92632324.94966203},{"$f":"SUM($CF703:CQ703)","v":101053445.39963131},{"$f":"SUM($CF703:CR703)","v":109474565.84960058},{"$f":"SUM($CF703:CS703)","v":117895686.29956986},{"$f":"SUM($CF703:CT703)","v":126316806.74953914},{"$f":"SUM($CF703:CU703)","v":134737927.1995084},{"$f":"SUM($CF703:CV703)","v":143159047.64947766},{"$f":"SUM($CF703:CW703)","v":151580168.09944692},{"$f":"SUM($CF703:CX703)","v":160001288.54941618},{"$f":"SUM($CF703:CY703)","v":168422408.99938545}]
[null,"End Year Book Value",null,{"$f":"-$C691-D704","v":152631555.02731162},{"$f":"-$C691-E704","v":143554089.63150552},134476624.23569942,125399158.83989333,116321693.44408722,107244228.04828112,98166762.652475014,89089297.256668925,80011831.860862866,{"$f":"-$C691-M704+$N683","v":92093637.214741915},{"$f":"-$C691-N704+$N683","v":82884273.493267745},{"$f":"-$C691-O704+$N683","v":73674909.771793544},{"$f":"-$C691-P704+$N683","v":64465546.050319366},{"$f":"-$C691-Q704+$N683","v":55256182.328845181},{"$f":"-$C691-R704+$N683","v":46046818.60737101},{"$f":"-$C691-S704+$N683","v":36837454.885896809},{"$f":"-$C691-T704+$N683","v":27628091.164422609},{"$f":"-$C691-U704+$N683","v":18418727.442948438},{"$f":"-$C691-V704+$N683","v":9209363.7214742377},{"$f":"-$C691-W704+$N683","v":3.7252902984619141E-8},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE691-AF704","v":631778427.10988307},{"$f":"-$AE691-AG704","v":615578980.2609117},{"$f":"-$AE691-AH704","v":599379533.41194034},{"$f":"-$AE691-AI704","v":583180086.56296897},{"$f":"-$AE691-AJ704","v":566980639.7139976},{"$f":"-$AE691-AK704","v":550781192.86502624},{"$f":"-$AE691-AL704","v":534581746.01605487},{"$f":"-$AE691-AM704","v":518382299.1670835},{"$f":"-$AE691-AN704","v":502182852.31811213},{"$f":"-$AE691-AO704","v":485983405.46914077},{"$f":"-$AE691-AP704","v":469783958.6201694},{"$f":"-$AE691-AQ704","v":453584511.77119803},{"$f":"-$AE691-AR704","v":437385064.92222667},{"$f":"-$AE691-AS704","v":421185618.0732553},{"$f":"-$AE691-AT704","v":404986171.22428393},{"$f":"-$AE691-AU704","v":388786724.37531257},{"$f":"-$AE691-AV704","v":372587277.52634126},{"$f":"-$AE691-AW704","v":356387830.67736989},{"$f":"-$AE691-AX704","v":340188383.82839853},{"$f":"-$AE691-AY704","v":323988936.97942716},null,null,null,null,"End Year Book Value",null,{"$f":"-$BE691-BF704","v":93978424.885431036},{"$f":"-$BE691-BG704","v":90062657.181871399},{"$f":"-$BE691-BH704","v":86146889.478311777},{"$f":"-$BE691-BI704","v":82231121.774752155},{"$f":"-$BE691-BJ704","v":78315354.071192533},{"$f":"-$BE691-BK704","v":74399586.367632896},{"$f":"-$BE691-BL704","v":70483818.664073274},{"$f":"-$BE691-BM704","v":66568050.960513651},{"$f":"-$BE691-BN704","v":62652283.256954022},{"$f":"-$BE691-BO704","v":58736515.553394392},{"$f":"-$BE691-BP704","v":54820747.849834763},{"$f":"-$BE691-BQ704","v":50904980.146275133},{"$f":"-$BE691-BR704","v":46989212.442715503},{"$f":"-$BE691-BS704","v":43073444.739155874},{"$f":"-$BE691-BT704","v":39157677.035596244},{"$f":"-$BE691-BU704","v":35241909.332036614},{"$f":"-$BE691-BV704","v":31326141.628476985},{"$f":"-$BE691-BW704","v":27410373.924917355},{"$f":"-$BE691-BX704","v":23494606.221357733},{"$f":"-$BE691-BY704","v":19578838.517798111},null,null,null,null,"End Year Book Value",null,{"$f":"-$CE703-CF704","v":412634902.04849434},{"$f":"-$CE703-CG704","v":404213781.59852511},{"$f":"-$CE703-CH704","v":395792661.14855582},{"$f":"-$CE703-CI704","v":387371540.69858652},{"$f":"-$CE703-CJ704","v":378950420.24861729},{"$f":"-$CE703-CK704","v":370529299.798648},{"$f":"-$CE703-CL704","v":362108179.34867871},{"$f":"-$CE703-CM704","v":353687058.89870942},{"$f":"-$CE703-CN704","v":345265938.44874012},{"$f":"-$CE703-CO704","v":336844817.99877089},{"$f":"-$CE703-CP704","v":328423697.5488016},{"$f":"-$CE703-CQ704","v":320002577.09883231},{"$f":"-$CE703-CR704","v":311581456.64886308},{"$f":"-$CE703-CS704","v":303160336.19889379},{"$f":"-$CE703-CT704","v":294739215.74892449},{"$f":"-$CE703-CU704","v":286318095.2989552},{"$f":"-$CE703-CV704","v":277896974.84898597},{"$f":"-$CE703-CW704","v":269475854.39901674},{"$f":"-$CE703-CX704","v":261054733.94904745},{"$f":"-$CE703-CY704","v":252633613.49907818}]
[null,"Prop. Tax Value",{"$f":"-C691","v":161709020.42311773},{"$f":"C706/(($C706/$X706)^(1/21))","v":151749836.5447973},{"$f":"D706/(($C706/$X706)^(1/21))","v":142404009.56680733},{"$f":"E706/(($C706/$X706)^(1/21))","v":133633764.638138},{"$f":"F706/(($C706/$X706)^(1/21))","v":125403653.34996679},{"$f":"G706/(($C706/$X706)^(1/21))","v":117680410.45691338},{"$f":"H706/(($C706/$X706)^(1/21))","v":110432819.4224118},{"$f":"I706/(($C706/$X706)^(1/21))","v":103631586.24474841},{"$f":"J706/(($C706/$X706)^(1/21))","v":97249221.053783938},{"$f":"K706/(($C706/$X706)^(1/21))","v":91259926.999785662},{"$f":"L706/(($C706/$X706)^(1/21))","v":85639495.985270455},{"$f":"(M706+$N683)/(($C706/($X706+$N683))^(1/21))","v":102165972.7991869},{"$f":"N706/(($N706/$X706)^(1/11))","v":94348217.414206922},{"$f":"O706/(($N706/$X706)^(1/11))","v":87128677.830289334},80461578.485649705,74304646.571277693,68618843.999775499,63368119.883980505,58519181.955960423,54041285.47706081,49906038.300587051,{"$f":"X691","v":42560619.879034035},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE691","v":647977873.95885444},{"$f":"AE706/(($AE706/$AZ706)^(1/21))","v":626939184.83554053},{"$f":"AF706/(($AE706/$AZ706)^(1/21))","v":606583584.53024936},586888894.36394954,567833655.75987244,549397106.86307263,531559159.91910923,514300379.38720149,497601960.76401126,481445710.09497958,465814024.15089351,450689871.24808502,436056772.69136345,421898784.81946325,408200481.63344395,394946937.98911518,382123713.33517373,369716835.97933435,357712787.86531132,346098489.84406424,334861287.42326051,{"$f":"AZ691","v":323988936.97942722},null,null,null,"Prop. Tax Value",{"$f":"-BE691","v":97894192.588990659},{"$f":"BE706/(($BE706/$BZ706)^(1/21))","v":94715742.262786508},{"$f":"BF706/(($BE706/$BZ706)^(1/21))","v":91640490.565724358},88665086.821857199,85786289.14572677,83000960.910129845,80306067.328569934,77698672.148670658,75175934.452948093,72735105.563456371,70373526.046933949,68088622.817187414,65877906.331555769,63738967.878400497,61669476.952666037,59667178.716651119,57729891.54322435,55855504.63880723,54041975.743534639,52287328.906087078,50589652.33077012,{"$f":"BZ691","v":48947096.294495329},null,null,null,"Prop. Tax Value",{"$f":"-CE691","v":421056022.49846363},{"$f":"CE706/(($CE706/$CZ706)^(1/21))","v":410937389.20618099},{"$f":"CF706/(($CE706/$CZ706)^(1/21))","v":401061922.46236891},391423778.59539831,382017254.36618859,372836783.5933944,363876933.85969424,355132403.29723239,346598017.45031142,338268726.21347922,330139600.84319848,322205831.04133064,314462722.10870802,306905692.16711015,299530269.44800037,292332089.64641833,285306893.33846241,278450523.4608345,271758922.85095459,265228131.84619093,258854285.94078392,{"$f":"CZ691","v":252633613.49907818}]
[null,"Tax Dep",null,{"$f":"($C691*0.95)*-D$4","v":30724713.880392369},{"$f":"($C691*0.95)*-E$4","v":49159542.20862779},29495725.325176671,17697435.195106003,17697435.195106003,8848717.5975530017,null,null,null,null,{"$f":"($N683)*D$6","v":3022813.4193000197},5181905.4065978928,3701391.2322424226,2643850.8801731593,1888464.9144093993,1888464.9144093993,1888464.9144093993,943915.06814345426,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($C691)*-D$5","v":6064088.2658669148},{"$f":"($C691)*-E$5","v":11673774.184344869},{"$f":"($C691)*-F$5","v":10798928.383855803},{"$f":"($C691)*-G$5","v":9990383.2817402128},{"$f":"($C691)*-H$5","v":9241670.5171811786},{"$f":"($C691)*-I$5","v":8547938.8195660021},{"$f":"($C691)*-J$5","v":7907571.0986904567},{"$f":"($C691)*-K$5","v":7314098.9937376147},{"$f":"($C691)*-L$5","v":7213839.4010752812},{"$f":"($C691)*-M$5","v":7213839.4010752812},{"$f":"($C691)*-N$5","v":7213839.4010752812},{"$f":"($C691)*-O$5","v":7213839.4010752812},{"$f":"($C691)*-P$5","v":7213839.4010752812},{"$f":"($C691)*-Q$5","v":7213839.4010752812},{"$f":"($C691)*-R$5","v":7213839.4010752812},{"$f":"($C691)*-S$5","v":7213839.4010752812},{"$f":"($C691)*-T$5","v":7213839.4010752812},{"$f":"($C691)*-U$5","v":7213839.4010752812},{"$f":"($C691)*-V$5","v":7213839.4010752812},{"$f":"($C691)*-W$5","v":7213839.4010752812},null,null,null,null,"Tax Dep",null,{"$f":"($BE691)*-D$4","v":19578838.517798133},{"$f":"($BE691)*-E$4","v":31326141.628477011},{"$f":"($BE691)*-F$4","v":18795684.977086205},{"$f":"($BE691)*-G$4","v":11277410.986251723},{"$f":"($BE691)*-H$4","v":11277410.986251723},{"$f":"($BE691)*-I$4","v":5638705.4931258615},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($CE691)*-D$5","v":15789600.843692385},{"$f":"($CE691)*-E$5","v":30396034.26416409},{"$f":"($CE691)*-F$5","v":28118121.182447404},{"$f":"($CE691)*-G$5","v":26012841.069955084},{"$f":"($CE691)*-H$5","v":24063351.685787197},{"$f":"($CE691)*-I$5","v":22257021.349268787},{"$f":"($CE691)*-J$5","v":20589639.500174873},{"$f":"($CE691)*-K$5","v":19044363.897605509},{"$f":"($CE691)*-L$5","v":18783309.163656462},{"$f":"($CE691)*-M$5","v":18783309.163656462},{"$f":"($CE691)*-N$5","v":18783309.163656462},{"$f":"($CE691)*-O$5","v":18783309.163656462},{"$f":"($CE691)*-P$5","v":18783309.163656462},{"$f":"($CE691)*-Q$5","v":18783309.163656462},{"$f":"($CE691)*-R$5","v":18783309.163656462},{"$f":"($CE691)*-S$5","v":18783309.163656462},{"$f":"($CE691)*-T$5","v":18783309.163656462},{"$f":"($CE691)*-U$5","v":18783309.163656462},{"$f":"($CE691)*-V$5","v":18783309.163656462},{"$f":"($CE691)*-W$5","v":18783309.163656462},{"$f":"($CE691)*-X$5","v":9385338.7414907552}]
[null,"After Tax Dep. Value",null,{"$f":"D707*$B$6","v":6452189.9148823973},{"$f":"E707*$B$6","v":10323503.863811836},6194102.3182871006,3716461.3909722604,3716461.3909722604,1858230.6954861302,null,null,null,null,{"$f":"N707*$B$6","v":634790.8180530041},{"$f":"O707*$B$6","v":1088200.1353855575},{"$f":"P707*$B$6","v":777292.15877090872},{"$f":"Q707*$B$6","v":555208.68483636342},{"$f":"R707*$B$6","v":396577.63202597381},{"$f":"S707*$B$6","v":396577.63202597381},{"$f":"T707*$B$6","v":396577.63202597381},{"$f":"U707*$B$6","v":198222.1643101254},null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF707*$B$6","v":1273458.5358320521},{"$f":"AG707*$B$6","v":2451492.5787124224},{"$f":"AH707*$B$6","v":2267774.9606097187},{"$f":"AI707*$B$6","v":2097980.4891654444},{"$f":"AJ707*$B$6","v":1940750.8086080474},{"$f":"AK707*$B$6","v":1795067.1521088604},{"$f":"AL707*$B$6","v":1660589.9307249959},{"$f":"AM707*$B$6","v":1535960.788684899},{"$f":"AN707*$B$6","v":1514906.2742258089},{"$f":"AO707*$B$6","v":1514906.2742258089},{"$f":"AP707*$B$6","v":1514906.2742258089},{"$f":"AQ707*$B$6","v":1514906.2742258089},{"$f":"AR707*$B$6","v":1514906.2742258089},{"$f":"AS707*$B$6","v":1514906.2742258089},{"$f":"AT707*$B$6","v":1514906.2742258089},{"$f":"AU707*$B$6","v":1514906.2742258089},{"$f":"AV707*$B$6","v":1514906.2742258089},{"$f":"AW707*$B$6","v":1514906.2742258089},{"$f":"AX707*$B$6","v":1514906.2742258089},{"$f":"AY707*$B$6","v":1514906.2742258089},null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF707*$B$6","v":4111556.0887376079},{"$f":"BG707*$B$6","v":6578489.7419801718},{"$f":"BH707*$B$6","v":3947093.8451881027},{"$f":"BI707*$B$6","v":2368256.3071128619},{"$f":"BJ707*$B$6","v":2368256.3071128619},{"$f":"BK707*$B$6","v":1184128.1535564309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CF707*$B$6","v":3315816.1771754008},{"$f":"CG707*$B$6","v":6383167.1954744589},{"$f":"CH707*$B$6","v":5904805.4483139543},{"$f":"CI707*$B$6","v":5462696.6246905671},{"$f":"CJ707*$B$6","v":5053303.8540153112},{"$f":"CK707*$B$6","v":4673974.4833464446},{"$f":"CL707*$B$6","v":4323824.2950367229},{"$f":"CM707*$B$6","v":3999316.4184971568},{"$f":"CN707*$B$6","v":3944494.9243678567},{"$f":"CO707*$B$6","v":3944494.9243678567},{"$f":"CP707*$B$6","v":3944494.9243678567},{"$f":"CQ707*$B$6","v":3944494.9243678567},{"$f":"CR707*$B$6","v":3944494.9243678567},{"$f":"CS707*$B$6","v":3944494.9243678567},{"$f":"CT707*$B$6","v":3944494.9243678567},{"$f":"CU707*$B$6","v":3944494.9243678567},{"$f":"CV707*$B$6","v":3944494.9243678567},{"$f":"CW707*$B$6","v":3944494.9243678567},{"$f":"CX707*$B$6","v":3944494.9243678567},{"$f":"CY707*$B$6","v":3944494.9243678567},{"$f":"CZ707*$B$6","v":1970921.1357130585}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D708:I708)","v":26826538.473668657},{"$f":"C710/C714","v":0.16589389017060405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"AE710/AE714","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF708:BK708)","v":17094787.824945237},{"$f":"BE710/BE714","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,CF708:CZ708)","v":48109727.720769912},{"$f":"CE710/CE714","v":0.11425968315402842}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D687:W687)","v":15112992.562908199},{"$f":"C711/C714","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,AF687:AY687)","v":0},{"$f":"AE711/AE714","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,BF687:BY687)","v":0},{"$f":"BE711/BE714","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,CF687:CY687)","v":0},{"$f":"CE711/CE714","v":0}]
[0.85,"Debt",{"$f":"(C714-C710-C711)*$A712","v":101804065.97855973},{"$f":"C712/C714","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(AE714-AE710-AE711)*$AC712","v":388786724.37531263},{"$f":"AE712/AE714","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE714-BE710-BE711)*$BC712","v":68679494.049438596},{"$f":"BE712/BE714","v":0.70156862458419622},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(CE714-CE710-CE711)*$A712","v":317004350.56103969},{"$f":"CE712/CE714","v":0.75287926931907589}]
[0.15,"Equity",{"$f":"(C714-C710-C711)*$A713","v":17965423.407981128},{"$f":"C713/C714","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(AE714-AE710-AE711)*$AC713","v":259191149.58354178},{"$f":"AE713/AE714","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE714-BE710-BE711)*$BC713","v":12119910.714606812},{"$f":"BE713/BE714","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(CE714-CE710-CE711)*$A713","v":55941944.216654062},{"$f":"CE713/CE714","v":0.13286104752689576}]
[null,"Total",{"$f":"-C691","v":161709020.42311773},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE691","v":647977873.95885444},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",{"$f":"-BE691","v":97894192.588990659},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CE691","v":421056022.49846363}]
[null,"Check",{"$f":"SUM(C710:C713)-C714","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE710:AE713)-AE714","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE710:BE713)-BE714","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CE710:CE713)-CE714","v":0}]
[25000,"2035 Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035 Nuclear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2035 Geothermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF717&\" \"&'Resource Options'!$B$43","v":"2035 Pumped Hydro (16 hr/ 100 MW share)"}]
[null,"Year",null,2035,{"$f":"D717+1","v":2036},{"$f":"E717+1","v":2037},{"$f":"F717+1","v":2038},{"$f":"G717+1","v":2039},{"$f":"H717+1","v":2040},{"$f":"I717+1","v":2041},{"$f":"J717+1","v":2042},{"$f":"K717+1","v":2043},{"$f":"L717+1","v":2044},{"$f":"M717+1","v":2045},{"$f":"N717+1","v":2046},{"$f":"O717+1","v":2047},{"$f":"P717+1","v":2048},{"$f":"Q717+1","v":2049},{"$f":"R717+1","v":2050},{"$f":"S717+1","v":2051},{"$f":"T717+1","v":2052},{"$f":"U717+1","v":2053},{"$f":"V717+1","v":2054},null,null,null,null,null,null,"Year",null,2035,{"$f":"AF717+1","v":2036},{"$f":"AG717+1","v":2037},{"$f":"AH717+1","v":2038},{"$f":"AI717+1","v":2039},{"$f":"AJ717+1","v":2040},{"$f":"AK717+1","v":2041},{"$f":"AL717+1","v":2042},{"$f":"AM717+1","v":2043},{"$f":"AN717+1","v":2044},{"$f":"AO717+1","v":2045},{"$f":"AP717+1","v":2046},{"$f":"AQ717+1","v":2047},{"$f":"AR717+1","v":2048},{"$f":"AS717+1","v":2049},{"$f":"AT717+1","v":2050},{"$f":"AU717+1","v":2051},{"$f":"AV717+1","v":2052},{"$f":"AW717+1","v":2053},{"$f":"AX717+1","v":2054},null,null,null,null,"Year",null,2035,{"$f":"BF717+1","v":2036},{"$f":"BG717+1","v":2037},{"$f":"BH717+1","v":2038},{"$f":"BI717+1","v":2039},{"$f":"BJ717+1","v":2040},{"$f":"BK717+1","v":2041},{"$f":"BL717+1","v":2042},{"$f":"BM717+1","v":2043},{"$f":"BN717+1","v":2044},{"$f":"BO717+1","v":2045},{"$f":"BP717+1","v":2046},{"$f":"BQ717+1","v":2047},{"$f":"BR717+1","v":2048},{"$f":"BS717+1","v":2049},{"$f":"BT717+1","v":2050},{"$f":"BU717+1","v":2051},{"$f":"BV717+1","v":2052},{"$f":"BW717+1","v":2053},{"$f":"BX717+1","v":2054},null,null,null,null,"Year",null,2035,{"$f":"CF717+1","v":2036},{"$f":"CG717+1","v":2037},{"$f":"CH717+1","v":2038},{"$f":"CI717+1","v":2039},{"$f":"CJ717+1","v":2040},{"$f":"CK717+1","v":2041},{"$f":"CL717+1","v":2042},{"$f":"CM717+1","v":2043},{"$f":"CN717+1","v":2044},{"$f":"CO717+1","v":2045},{"$f":"CP717+1","v":2046},{"$f":"CQ717+1","v":2047},{"$f":"CR717+1","v":2048},{"$f":"CS717+1","v":2049},{"$f":"CT717+1","v":2050},{"$f":"CU717+1","v":2051},{"$f":"CV717+1","v":2052},{"$f":"CW717+1","v":2053},{"$f":"CX717+1","v":2054}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$29/100*'Resource Options'!$J$29*8760)*(1+'Resource Options'!$X$29)^($D717-$D$12)","v":247389.84337249512},{"$f":"D718*(1-'Resource Options'!$AA$27)","v":246152.89415563265},{"$f":"E718*(1-'Resource Options'!$AA$27)","v":244922.12968485447},{"$f":"F718*(1-'Resource Options'!$AA$27)","v":243697.5190364302},{"$f":"G718*(1-'Resource Options'!$AA$27)","v":242479.03144124805},{"$f":"H718*(1-'Resource Options'!$AA$27)","v":241266.6362840418},{"$f":"I718*(1-'Resource Options'!$AA$27)","v":240060.3031026216},{"$f":"J718*(1-'Resource Options'!$AA$27)","v":238860.00158710851},{"$f":"K718*(1-'Resource Options'!$AA$27)","v":237665.70157917295},{"$f":"L718*(1-'Resource Options'!$AA$27)","v":236477.37307127708},{"$f":"M718*(1-'Resource Options'!$AA$27)","v":235294.98620592069},{"$f":"N718*(1-'Resource Options'!$AA$27)","v":234118.51127489109},{"$f":"O718*(1-'Resource Options'!$AA$27)","v":232947.91871851662},{"$f":"P718*(1-'Resource Options'!$AA$27)","v":231783.17912492403},{"$f":"Q718*(1-'Resource Options'!$AA$27)","v":230624.26322929942},{"$f":"R718*(1-'Resource Options'!$AA$27)","v":229471.14191315294},{"$f":"S718*(1-'Resource Options'!$AA$27)","v":228323.78620358717},{"$f":"T718*(1-'Resource Options'!$AA$27)","v":227182.16727256923},{"$f":"U718*(1-'Resource Options'!$AA$27)","v":226046.2564362064},{"$f":"V718*(1-'Resource Options'!$AA$27)","v":224916.02515402538},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D717-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D717-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D717-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D717-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D717-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D717-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D717-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D717-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D717-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D717-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D717-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D717-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D717-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D717-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D717-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D717-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D717-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D717-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D717-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D717-$D$12)","v":798600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$30/100*'Resource Options'!$J$30*8760)*(1+'Resource Options'!$X$30)^($D717-$D$12)","v":157824},{"$f":"BF718*(1-'Resource Options'!$AA$30)","v":156245.76000000001},{"$f":"BG718*(1-'Resource Options'!$AA$30)","v":154683.30240000002},{"$f":"BH718*(1-'Resource Options'!$AA$30)","v":153136.46937600002},{"$f":"BI718*(1-'Resource Options'!$AA$30)","v":151605.10468224002},{"$f":"BJ718*(1-'Resource Options'!$AA$30)","v":150089.05363541763},{"$f":"BK718*(1-'Resource Options'!$AA$30)","v":148588.16309906344},{"$f":"BL718*(1-'Resource Options'!$AA$30)","v":147102.28146807282},{"$f":"BM718*(1-'Resource Options'!$AA$30)","v":145631.25865339208},{"$f":"BN718*(1-'Resource Options'!$AA$30)","v":144174.94606685816},{"$f":"BO718*(1-'Resource Options'!$AA$30)","v":142733.19660618957},{"$f":"BP718*(1-'Resource Options'!$AA$30)","v":141305.86464012766},{"$f":"BQ718*(1-'Resource Options'!$AA$30)","v":139892.80599372639},{"$f":"BR718*(1-'Resource Options'!$AA$30)","v":138493.87793378913},{"$f":"BS718*(1-'Resource Options'!$AA$30)","v":137108.93915445125},{"$f":"BT718*(1-'Resource Options'!$AA$30)","v":135737.84976290673},{"$f":"BU718*(1-'Resource Options'!$AA$30)","v":134380.47126527765},{"$f":"BV718*(1-'Resource Options'!$AA$30)","v":133036.66655262487},{"$f":"BW718*(1-'Resource Options'!$AA$30)","v":131706.2998870986},{"$f":"BX718*(1-'Resource Options'!$AA$30)","v":130389.23688822762},null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":584000},{"$f":"CF718","v":584000},{"$f":"CG718","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"CF718*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CG718*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CH718*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CI718*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CJ718*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CK718*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CL718*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CM718*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CN718*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CO718*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CP718*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CQ718*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CR718*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CS718*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CT718*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CU718*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CV718*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CW718*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CX718*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CY718*(1-'Resource Options'!$W$43)","v":110959.99999999997}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M72","v":52.846155170405602},{"$f":"D720","v":52.846155170405602},{"$f":"E720","v":52.846155170405602},{"$f":"F720","v":52.846155170405602},{"$f":"G720","v":52.846155170405602},{"$f":"H720","v":52.846155170405602},{"$f":"I720","v":52.846155170405602},{"$f":"J720","v":52.846155170405602},{"$f":"K720","v":52.846155170405602},{"$f":"L720","v":52.846155170405602},{"$f":"M720","v":52.846155170405602},{"$f":"N720","v":52.846155170405602},{"$f":"O720","v":52.846155170405602},{"$f":"P720","v":52.846155170405602},{"$f":"Q720","v":52.846155170405602},{"$f":"R720","v":52.846155170405602},{"$f":"S720","v":52.846155170405602},{"$f":"T720","v":52.846155170405602},{"$f":"U720","v":52.846155170405602},{"$f":"V720","v":52.846155170405602},null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P72","v":133.6573232470013},{"$f":"AF720","v":133.6573232470013},{"$f":"AG720","v":133.6573232470013},{"$f":"AH720","v":133.6573232470013},{"$f":"AI720","v":133.6573232470013},{"$f":"AJ720","v":133.6573232470013},{"$f":"AK720","v":133.6573232470013},{"$f":"AL720","v":133.6573232470013},{"$f":"AM720","v":133.6573232470013},{"$f":"AN720","v":133.6573232470013},{"$f":"AO720","v":133.6573232470013},{"$f":"AP720","v":133.6573232470013},{"$f":"AQ720","v":133.6573232470013},{"$f":"AR720","v":133.6573232470013},{"$f":"AS720","v":133.6573232470013},{"$f":"AT720","v":133.6573232470013},{"$f":"AU720","v":133.6573232470013},{"$f":"AV720","v":133.6573232470013},{"$f":"AW720","v":133.6573232470013},{"$f":"AX720","v":133.6573232470013},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S72","v":103.34486484604824},{"$f":"BF720","v":103.34486484604824},{"$f":"BG720","v":103.34486484604824},{"$f":"BH720","v":103.34486484604824},{"$f":"BI720","v":103.34486484604824},{"$f":"BJ720","v":103.34486484604824},{"$f":"BK720","v":103.34486484604824},{"$f":"BL720","v":103.34486484604824},{"$f":"BM720","v":103.34486484604824},{"$f":"BN720","v":103.34486484604824},{"$f":"BO720","v":103.34486484604824},{"$f":"BP720","v":103.34486484604824},{"$f":"BQ720","v":103.34486484604824},{"$f":"BR720","v":103.34486484604824},{"$f":"BS720","v":103.34486484604824},{"$f":"BT720","v":103.34486484604824},{"$f":"BU720","v":103.34486484604824},{"$f":"BV720","v":103.34486484604824},{"$f":"BW720","v":103.34486484604824},{"$f":"BX720","v":103.34486484604824},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V72","v":6.7293416916206485},{"$f":"CF720","v":6.7293416916206485},{"$f":"CG720","v":6.7293416916206485},{"$f":"CH720","v":6.7293416916206485},{"$f":"CI720","v":6.7293416916206485},{"$f":"CJ720","v":6.7293416916206485},{"$f":"CK720","v":6.7293416916206485},{"$f":"CL720","v":6.7293416916206485},{"$f":"CM720","v":6.7293416916206485},{"$f":"CN720","v":6.7293416916206485},{"$f":"CO720","v":6.7293416916206485},{"$f":"CP720","v":6.7293416916206485},{"$f":"CQ720","v":6.7293416916206485},{"$f":"CR720","v":6.7293416916206485},{"$f":"CS720","v":6.7293416916206485},{"$f":"CT720","v":6.7293416916206485},{"$f":"CU720","v":6.7293416916206485},{"$f":"CV720","v":6.7293416916206485},{"$f":"CW720","v":6.7293416916206485},{"$f":"CX720","v":6.7293416916206485}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N72","v":7.5458076309671096},{"$f":"D721","v":7.5458076309671096},7.5458076309671096,7.5458076309671096,7.5458076309671096,7.5458076309671096,7.5458076309671096,7.5458076309671096,7.5458076309671096,7.5458076309671096,7.5458076309671096,7.5458076309671096,7.5458076309671096,7.5458076309671096,7.5458076309671096,7.5458076309671096,7.5458076309671096,7.5458076309671096,7.5458076309671096,7.5458076309671096,null,null,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Q72","v":0},{"$f":"AF721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!T72","v":0},{"$f":"BF721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!W72","v":27.675233033487167},{"$f":"CF721","v":27.675233033487167},27.675233033487167,27.675233033487167,27.675233033487167,27.675233033487167,27.675233033487167,27.675233033487167,27.675233033487167,27.675233033487167,27.675233033487167,27.675233033487167,27.675233033487167,27.675233033487167,27.675233033487167,27.675233033487167,27.675233033487167,27.675233033487167,27.675233033487167,27.675233033487167]
[null,"Revenue",null,{"$f":"(D720*D718)+(D721*12*$A$11)","v":15337344.339735348},{"$f":"(E720*E718)+(E721*12*$A$11)","v":15271976.329483122},{"$f":"(F720*F718)+(F721*12*$A$11)","v":15206935.159282155},{"$f":"(G720*G718)+(G721*12*$A$11)","v":15142219.194932196},{"$f":"(H720*H718)+(H721*12*$A$11)","v":15077826.810403988},{"$f":"(I720*I718)+(I721*12*$A$11)","v":15013756.387798417},{"$f":"(J720*J718)+(J721*12*$A$11)","v":14950006.317305874},{"$f":"(K720*K718)+(K721*12*$A$11)","v":14886574.997165799},{"$f":"(L720*L718)+(L721*12*$A$11)","v":14823460.833626419},{"$f":"(M720*M718)+(M721*12*$A$11)","v":14760662.240904737},{"$f":"(N720*N718)+(N721*12*$A$11)","v":14698177.641146664},{"$f":"(O720*O718)+(O721*12*$A$11)","v":14636005.46438738},{"$f":"(P720*P718)+(P721*12*$A$11)","v":14574144.148511894},{"$f":"(Q720*Q718)+(Q721*12*$A$11)","v":14512592.139215786},{"$f":"(R720*R718)+(R721*12*$A$11)","v":14451347.889966156},{"$f":"(S720*S718)+(S721*12*$A$11)","v":14390409.861962777},{"$f":"(T720*T718)+(T721*12*$A$11)","v":14329776.524099413},{"$f":"(U720*U718)+(U721*12*$A$11)","v":14269446.352925368},{"$f":"(V720*V718)+(V721*12*$A$11)","v":14209417.832607191},{"$f":"(W720*W718)+(W721*12*$A$11)","v":14149689.454890609},null,null,null,null,null,null,"Revenue",null,{"$f":"(AF720*AF718)+(AF721*12*('Resource Options'!$J$21))","v":106738738.34505524},{"$f":"(AG720*AG718)+(AG721*12*('Resource Options'!$J$21))","v":106738738.34505524},{"$f":"(AH720*AH718)+(AH721*12*('Resource Options'!$J$21))","v":106738738.34505524},{"$f":"(AI720*AI718)+(AI721*12*('Resource Options'!$J$21))","v":106738738.34505524},{"$f":"(AJ720*AJ718)+(AJ721*12*('Resource Options'!$J$21))","v":106738738.34505524},{"$f":"(AK720*AK718)+(AK721*12*('Resource Options'!$J$21))","v":106738738.34505524},{"$f":"(AL720*AL718)+(AL721*12*('Resource Options'!$J$21))","v":106738738.34505524},{"$f":"(AM720*AM718)+(AM721*12*('Resource Options'!$J$21))","v":106738738.34505524},{"$f":"(AN720*AN718)+(AN721*12*('Resource Options'!$J$21))","v":106738738.34505524},{"$f":"(AO720*AO718)+(AO721*12*('Resource Options'!$J$21))","v":106738738.34505524},{"$f":"(AP720*AP718)+(AP721*12*('Resource Options'!$J$21))","v":106738738.34505524},{"$f":"(AQ720*AQ718)+(AQ721*12*('Resource Options'!$J$21))","v":106738738.34505524},{"$f":"(AR720*AR718)+(AR721*12*('Resource Options'!$J$21))","v":106738738.34505524},{"$f":"(AS720*AS718)+(AS721*12*('Resource Options'!$J$21))","v":106738738.34505524},{"$f":"(AT720*AT718)+(AT721*12*('Resource Options'!$J$21))","v":106738738.34505524},{"$f":"(AU720*AU718)+(AU721*12*('Resource Options'!$J$21))","v":106738738.34505524},{"$f":"(AV720*AV718)+(AV721*12*('Resource Options'!$J$21))","v":106738738.34505524},{"$f":"(AW720*AW718)+(AW721*12*('Resource Options'!$J$21))","v":106738738.34505524},{"$f":"(AX720*AX718)+(AX721*12*('Resource Options'!$J$21))","v":106738738.34505524},{"$f":"(AY720*AY718)+(AY721*12*('Resource Options'!$J$21))","v":106738738.34505524},null,null,null,null,"Revenue",null,{"$f":"(BF720*BF718)+(BF721*12*('Resource Options'!$J$30))","v":16310299.949462717},{"$f":"(BG720*BG718)+(BG721*12*('Resource Options'!$J$30))","v":16147196.94996809},{"$f":"(BH720*BH718)+(BH721*12*('Resource Options'!$J$30))","v":15985724.980468411},{"$f":"(BI720*BI718)+(BI721*12*('Resource Options'!$J$30))","v":15825867.730663728},{"$f":"(BJ720*BJ718)+(BJ721*12*('Resource Options'!$J$30))","v":15667609.053357091},{"$f":"(BK720*BK718)+(BK721*12*('Resource Options'!$J$30))","v":15510932.962823519},{"$f":"(BL720*BL718)+(BL721*12*('Resource Options'!$J$30))","v":15355823.633195285},{"$f":"(BM720*BM718)+(BM721*12*('Resource Options'!$J$30))","v":15202265.396863332},{"$f":"(BN720*BN718)+(BN721*12*('Resource Options'!$J$30))","v":15050242.742894698},{"$f":"(BO720*BO718)+(BO721*12*('Resource Options'!$J$30))","v":14899740.31546575},{"$f":"(BP720*BP718)+(BP721*12*('Resource Options'!$J$30))","v":14750742.912311092},{"$f":"(BQ720*BQ718)+(BQ721*12*('Resource Options'!$J$30))","v":14603235.483187981},{"$f":"(BR720*BR718)+(BR721*12*('Resource Options'!$J$30))","v":14457203.128356101},{"$f":"(BS720*BS718)+(BS721*12*('Resource Options'!$J$30))","v":14312631.09707254},{"$f":"(BT720*BT718)+(BT721*12*('Resource Options'!$J$30))","v":14169504.786101816},{"$f":"(BU720*BU718)+(BU721*12*('Resource Options'!$J$30))","v":14027809.738240797},{"$f":"(BV720*BV718)+(BV721*12*('Resource Options'!$J$30))","v":13887531.640858388},{"$f":"(BW720*BW718)+(BW721*12*('Resource Options'!$J$30))","v":13748656.324449804},{"$f":"(BX720*BX718)+(BX721*12*('Resource Options'!$J$30))","v":13611169.761205304},{"$f":"(BY720*BY718)+(BY721*12*('Resource Options'!$J$30))","v":13475058.063593252},null,null,null,null,"Revenue",null,{"$f":"(CF720*CF718)+(CF721*12*('Resource Options'!$J$43*1000))","v":37140215.188091062},{"$f":"(CG720*CG718)+(CG721*12*('Resource Options'!$J$43*1000))","v":37140215.188091062},{"$f":"(CH720*CH718)+(CH721*12*('Resource Options'!$J$43*1000))","v":37140215.188091062},{"$f":"(CI720*CI718)+(CI721*12*('Resource Options'!$J$43*1000))","v":37140215.188091062},{"$f":"(CJ720*CJ718)+(CJ721*12*('Resource Options'!$J$43*1000))","v":37140215.188091062},{"$f":"(CK720*CK718)+(CK721*12*('Resource Options'!$J$43*1000))","v":37140215.188091062},{"$f":"(CL720*CL718)+(CL721*12*('Resource Options'!$J$43*1000))","v":37140215.188091062},{"$f":"(CM720*CM718)+(CM721*12*('Resource Options'!$J$43*1000))","v":37140215.188091062},{"$f":"(CN720*CN718)+(CN721*12*('Resource Options'!$J$43*1000))","v":37140215.188091062},{"$f":"(CO720*CO718)+(CO721*12*('Resource Options'!$J$43*1000))","v":37140215.188091062},{"$f":"(CP720*CP718)+(CP721*12*('Resource Options'!$J$43*1000))","v":37140215.188091062},{"$f":"(CQ720*CQ718)+(CQ721*12*('Resource Options'!$J$43*1000))","v":37140215.188091062},{"$f":"(CR720*CR718)+(CR721*12*('Resource Options'!$J$43*1000))","v":37140215.188091062},{"$f":"(CS720*CS718)+(CS721*12*('Resource Options'!$J$43*1000))","v":37140215.188091062},{"$f":"(CT720*CT718)+(CT721*12*('Resource Options'!$J$43*1000))","v":37140215.188091062},{"$f":"(CU720*CU718)+(CU721*12*('Resource Options'!$J$43*1000))","v":37140215.188091062},{"$f":"(CV720*CV718)+(CV721*12*('Resource Options'!$J$43*1000))","v":37140215.188091062},{"$f":"(CW720*CW718)+(CW721*12*('Resource Options'!$J$43*1000))","v":37140215.188091062},{"$f":"(CX720*CX718)+(CX721*12*('Resource Options'!$J$43*1000))","v":37140215.188091062},{"$f":"(CY720*CY718)+(CY721*12*('Resource Options'!$J$43*1000))","v":37140215.188091062}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":560096.56767697004},{"$f":"HLOOKUP(E717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":571298.4990305095},{"$f":"HLOOKUP(F717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":582724.46901111957},{"$f":"HLOOKUP(G717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":594378.95839134208},{"$f":"HLOOKUP(H717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":606266.53755916888},{"$f":"HLOOKUP(I717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":618391.86831035232},{"$f":"HLOOKUP(J717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":630759.70567655924},{"$f":"HLOOKUP(K717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":643374.89979009051},{"$f":"HLOOKUP(L717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":656242.39778589236},{"$f":"HLOOKUP(M717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":669367.24574161018},{"$f":"HLOOKUP(N717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":682754.59065644233},{"$f":"HLOOKUP(O717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":696409.68246957113},{"$f":"HLOOKUP(P717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":710337.87611896265},{"$f":"HLOOKUP(Q717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":724544.63364134182},{"$f":"HLOOKUP(R717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":739035.5263141687},{"$f":"HLOOKUP(S717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":753816.23684045207},{"$f":"HLOOKUP(T717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":768892.56157726119},{"$f":"HLOOKUP(U717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":784270.4128088064},{"$f":"HLOOKUP(V717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":799955.82106498256},{"$f":"HLOOKUP(W717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":815954.9374862822},null,null,null,null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AF717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AF718","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AG717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AG718","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AH717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AH718","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AI717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AI718","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AJ717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AJ718","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AK717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AK718","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AL717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AL718","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AM717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AM718","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AN717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AN718","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AO717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AO718","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AP717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AP718","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AQ717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AQ718","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AR717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AR718","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AS717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AS718","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AT717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AT718","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AU717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AU718","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AV717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AV718","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AW717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AW718","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AX717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AX718","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AY717,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AY718","v":10014444}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":485616.8027635084},{"$f":"D725*(1+'Fixed O&M'!$A$27)","v":495329.13881877856},{"$f":"E725*(1+'Fixed O&M'!$A$27)","v":505235.72159515414},{"$f":"F725*(1+'Fixed O&M'!$A$27)","v":515340.43602705724},{"$f":"G725*(1+'Fixed O&M'!$A$27)","v":525647.24474759842},{"$f":"H725*(1+'Fixed O&M'!$A$27)","v":536160.18964255042},{"$f":"I725*(1+'Fixed O&M'!$A$27)","v":546883.39343540149},{"$f":"J725*(1+'Fixed O&M'!$A$27)","v":557821.06130410952},{"$f":"K725*(1+'Fixed O&M'!$A$27)","v":568977.48253019177},{"$f":"L725*(1+'Fixed O&M'!$A$27)","v":580357.03218079556},{"$f":"HLOOKUP(N717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":469422.98510189471},{"$f":"N725*(1+'Fixed O&M'!$A$27)","v":478811.44480393262},{"$f":"O725*(1+'Fixed O&M'!$A$27)","v":488387.67370001128},{"$f":"P725*(1+'Fixed O&M'!$A$27)","v":498155.42717401154},{"$f":"Q725*(1+'Fixed O&M'!$A$27)","v":508118.53571749176},{"$f":"R725*(1+'Fixed O&M'!$A$27)","v":518280.90643184161},{"$f":"S725*(1+'Fixed O&M'!$A$27)","v":528646.5245604784},{"$f":"T725*(1+'Fixed O&M'!$A$27)","v":539219.45505168801},{"$f":"U725*(1+'Fixed O&M'!$A$27)","v":550003.84415272181},{"$f":"V725*(1+'Fixed O&M'!$A$27)","v":561003.92103577626},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":18903259.159097739},{"$f":"HLOOKUP(AG717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19281324.342279695},{"$f":"HLOOKUP(AH717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19666950.829125285},{"$f":"HLOOKUP(AI717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20060289.845707793},{"$f":"HLOOKUP(AJ717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20461495.642621949},{"$f":"HLOOKUP(AK717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20870725.555474389},{"$f":"HLOOKUP(AL717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21288140.066583876},{"$f":"HLOOKUP(AM717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21713902.867915552},{"$f":"HLOOKUP(AN717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22148180.925273865},{"$f":"HLOOKUP(AO717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22591144.543779343},{"$f":"HLOOKUP(AP717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23042967.434654929},{"$f":"HLOOKUP(AQ717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23503826.783348028},{"$f":"HLOOKUP(AR717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23973903.319014989},{"$f":"HLOOKUP(AS717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24453381.385395288},{"$f":"HLOOKUP(AT717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24942449.013103191},{"$f":"HLOOKUP(AU717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":25441297.993365262},{"$f":"HLOOKUP(AV717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":25950123.953232568},{"$f":"HLOOKUP(AW717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":26469126.432297219},{"$f":"HLOOKUP(AX717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":26998508.960943159},{"$f":"HLOOKUP(AY717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":27538479.140162025},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4200724.2575772749},{"$f":"HLOOKUP(BG717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4284738.742728821},{"$f":"HLOOKUP(BH717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4370433.5175833963},{"$f":"HLOOKUP(BI717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4457842.1879350655},{"$f":"HLOOKUP(BJ717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4546999.0316937668},{"$f":"HLOOKUP(BK717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4637939.0123276412},{"$f":"HLOOKUP(BL717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4730697.7925741952},{"$f":"HLOOKUP(BM717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4825311.7484256784},{"$f":"HLOOKUP(BN717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4921817.9833941925},{"$f":"HLOOKUP(BO717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5020254.3430620767},{"$f":"HLOOKUP(BP717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5120659.4299233174},{"$f":"HLOOKUP(BQ717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5223072.6185217835},{"$f":"HLOOKUP(BR717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5327534.0708922194},{"$f":"HLOOKUP(BS717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5434084.7523100637},{"$f":"HLOOKUP(BT717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5542766.447356265},{"$f":"HLOOKUP(BU717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5653621.776303391},{"$f":"HLOOKUP(BV717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5766694.2118294593},{"$f":"HLOOKUP(BW717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5882028.0960660484},{"$f":"HLOOKUP(BX717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5999668.6579873692},{"$f":"HLOOKUP(BY717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":6119662.0311471168}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D718","v":0},{"$f":"HLOOKUP(E717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E718","v":0},{"$f":"HLOOKUP(F717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F718","v":0},{"$f":"HLOOKUP(G717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G718","v":0},{"$f":"HLOOKUP(H717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H718","v":0},{"$f":"HLOOKUP(I717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I718","v":0},{"$f":"HLOOKUP(J717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J718","v":0},{"$f":"HLOOKUP(K717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K718","v":0},{"$f":"HLOOKUP(L717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L718","v":0},{"$f":"HLOOKUP(M717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M718","v":0},{"$f":"HLOOKUP(N717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N718","v":0},{"$f":"HLOOKUP(O717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O718","v":0},{"$f":"HLOOKUP(P717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P718","v":0},{"$f":"HLOOKUP(Q717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q718","v":0},{"$f":"HLOOKUP(R717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R718","v":0},{"$f":"HLOOKUP(S717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S718","v":0},{"$f":"HLOOKUP(T717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T718","v":0},{"$f":"HLOOKUP(U717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U718","v":0},{"$f":"HLOOKUP(V717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V718","v":0},{"$f":"HLOOKUP(W717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W718","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF718","v":838674.59802530298},{"$f":"HLOOKUP(AG717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG718","v":855448.08998580906},{"$f":"HLOOKUP(AH717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH718","v":872557.05178552517},{"$f":"HLOOKUP(AI717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI718","v":890008.19282123575},{"$f":"HLOOKUP(AJ717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ718","v":907808.3566776606},{"$f":"HLOOKUP(AK717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK718","v":925964.52381121379},{"$f":"HLOOKUP(AL717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL718","v":944483.81428743782},{"$f":"HLOOKUP(AM717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM718","v":963373.49057318678},{"$f":"HLOOKUP(AN717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN718","v":982640.96038465051},{"$f":"HLOOKUP(AO717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO718","v":1002293.7795923437},{"$f":"HLOOKUP(AP717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP718","v":1022339.6551841905},{"$f":"HLOOKUP(AQ717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ718","v":1042786.4482878742},{"$f":"HLOOKUP(AR717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR718","v":1063642.1772536316},{"$f":"HLOOKUP(AS717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS718","v":1084915.0207987041},{"$f":"HLOOKUP(AT717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT718","v":1106613.3212146785},{"$f":"HLOOKUP(AU717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU718","v":1128745.5876389721},{"$f":"HLOOKUP(AV717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV718","v":1151320.4993917514},{"$f":"HLOOKUP(AW717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW718","v":1174346.9093795866},{"$f":"HLOOKUP(AX717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX718","v":1197833.8475671785},{"$f":"HLOOKUP(AY717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY718","v":1221790.524518522},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF718","v":0},{"$f":"HLOOKUP(BG717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG718","v":0},{"$f":"HLOOKUP(BH717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH718","v":0},{"$f":"HLOOKUP(BI717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI718","v":0},{"$f":"HLOOKUP(BJ717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ718","v":0},{"$f":"HLOOKUP(BK717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK718","v":0},{"$f":"HLOOKUP(BL717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL718","v":0},{"$f":"HLOOKUP(BM717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM718","v":0},{"$f":"HLOOKUP(BN717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN718","v":0},{"$f":"HLOOKUP(BO717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO718","v":0},{"$f":"HLOOKUP(BP717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP718","v":0},{"$f":"HLOOKUP(BQ717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ718","v":0},{"$f":"HLOOKUP(BR717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR718","v":0},{"$f":"HLOOKUP(BS717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS718","v":0},{"$f":"HLOOKUP(BT717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT718","v":0},{"$f":"HLOOKUP(BU717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU718","v":0},{"$f":"HLOOKUP(BV717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV718","v":0},{"$f":"HLOOKUP(BW717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW718","v":0},{"$f":"HLOOKUP(BX717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX718","v":0},{"$f":"HLOOKUP(BY717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY718","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CF717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF718","v":408870.49440418812},{"$f":"HLOOKUP(CG717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG718","v":417047.90429227188},{"$f":"HLOOKUP(CH717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH718","v":425388.86237811734},{"$f":"HLOOKUP(CI717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI718","v":433896.6396256797},{"$f":"HLOOKUP(CJ717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ718","v":442574.57241819333},{"$f":"HLOOKUP(CK717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK718","v":451426.06386655715},{"$f":"HLOOKUP(CL717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL718","v":460454.58514388825},{"$f":"HLOOKUP(CM717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM718","v":469663.67684676603},{"$f":"HLOOKUP(CN717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN718","v":479056.95038370142},{"$f":"HLOOKUP(CO717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO718","v":488638.08939137543},{"$f":"HLOOKUP(CP717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP718","v":498410.8511792029},{"$f":"HLOOKUP(CQ717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ718","v":508379.06820278702},{"$f":"HLOOKUP(CR717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR718","v":518546.64956684271},{"$f":"HLOOKUP(CS717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS718","v":528917.58255817962},{"$f":"HLOOKUP(CT717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT718","v":539495.93420934316},{"$f":"HLOOKUP(CU717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU718","v":550285.85289353004},{"$f":"HLOOKUP(CV717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV718","v":561291.56995140063},{"$f":"HLOOKUP(CW717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW718","v":572517.4013504287},{"$f":"HLOOKUP(CX717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX718","v":583967.74937743729},{"$f":"HLOOKUP(CY717,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY718","v":595647.10436498595}]
[null,"B&O Tax",null,{"$f":"(D720*D718)*0.00275","v":35952.40563872434},{"$f":"(E720*E718)*0.00275","v":35772.643610530722},35593.78039247806,35415.811490515669,35238.732433063095,35062.53877089778,34887.226077043291,34712.789946658078,34539.225996924783,34366.52986694016,34194.697217605462,34023.723731517428,33853.605112859841,33684.337087295542,33515.915401859063,33348.335824849768,33181.594145725525,33015.686174996896,32850.607744121909,32686.354705401303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CF717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1050181.0643943187},{"$f":"HLOOKUP(CG717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1071184.6856822053},{"$f":"HLOOKUP(CH717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1092608.3793958491},{"$f":"HLOOKUP(CI717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1114460.5469837664},{"$f":"HLOOKUP(CJ717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1136749.7579234417},{"$f":"HLOOKUP(CK717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1159484.7530819103},{"$f":"HLOOKUP(CL717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1182674.4481435488},{"$f":"HLOOKUP(CM717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1206327.9371064196},{"$f":"HLOOKUP(CN717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1230454.4958485481},{"$f":"HLOOKUP(CO717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1255063.5857655192},{"$f":"HLOOKUP(CP717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1280164.8574808293},{"$f":"HLOOKUP(CQ717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1305768.1546304459},{"$f":"HLOOKUP(CR717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1331883.5177230549},{"$f":"HLOOKUP(CS717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1358521.1880775159},{"$f":"HLOOKUP(CT717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1385691.6118390663},{"$f":"HLOOKUP(CU717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1413405.4440758477},{"$f":"HLOOKUP(CV717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1441673.5529573648},{"$f":"HLOOKUP(CW717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1470507.0240165121},{"$f":"HLOOKUP(CX717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1499917.1644968423},{"$f":"HLOOKUP(CY717,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1529915.5077867792}]
[null,"Property Tax",null,{"$f":"C753*$B$8","v":1636103.6621315551},1535567.5647332007,1441209.2585800069,1352649.1277364399,1269530.8830924921,1191520.1289655063,1118303.017782154,1049584.9874281704,985089.57618604065,924557.31049297599,867744.66104447888,1031624.9633333517,953125.22997780307,880598.79928156687,813591.14301716327,751682.31950351014,694484.34180195781,641638.7461749342,592814.34556856274,547705.15404016909,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE753*$B$8","v":6576327.4428084139},6362805.786895901,6156216.7993975012,5956335.3888997231,5762943.7723069452,5575831.2375533236,5394793.9140190389,5219634.5504007069,5050162.2997939503,4886192.5117539475,4727546.5311074182,4574051.5032968149,4425540.1860446474,4281850.7671327321,4142826.6880978215,4008316.4736515288,3878173.5666386778,3752256.168354264,3630427.0840450441,3512553.5734274071,null,null,null,null,"Property Tax",null,{"$f":"BE753*$B$8","v":993528.16058566608},961270.06822502008,930059.33875153633,899861.96615502855,870645.04853998066,842376.75227690744,815026.27731765597,788563.82363685814,762960.5587629698,738188.58636351838,714220.91585033236,691031.4329716349,668594.87135895935,646886.7849978864,625883.52159260737,605562.19679529197,585900.66927218367,566877.5165792543,548472.01182113274,530664.10106787749,null,null,null,null,"Property Tax",null,{"$f":"CE753*$B$8","v":4273297.5723369084},{"$f":"CF753*$B$8","v":4170603.5630535316},{"$f":"CG753*$B$8","v":4070377.451070583},{"$f":"CH753*$B$8","v":3972559.9289646982},{"$f":"CI753*$B$8","v":3877093.114562449},{"$f":"CJ753*$B$8","v":3783920.5166893606},{"$f":"CK753*$B$8","v":3692987.0017420384},{"$f":"CL753*$B$8","v":3604238.7610636135},{"$f":"CM753*$B$8","v":3517623.2791032125},{"$f":"CN753*$B$8","v":3433089.3023406025},{"$f":"CO753*$B$8","v":3350586.8089576233},{"$f":"CP753*$B$8","v":3270066.9792384668},{"$f":"CQ753*$B$8","v":3191482.1666812794},{"$f":"CR753*$B$8","v":3114785.8698040028},{"$f":"CS753*$B$8","v":3039932.7046277579},{"$f":"CT753*$B$8","v":2966878.3778215013},{"$f":"CU753*$B$8","v":2895579.6604920574},{"$f":"CV753*$B$8","v":2825994.3626040113},{"$f":"CW753*$B$8","v":2758081.3080143398},{"$f":"CX753*$B$8","v":2691800.3101069932}]
[null,"Total Operating Costs",null,{"$f":"SUM(D724:D728)","v":2717769.4382107579},{"$f":"SUM(E724:E728)","v":2637967.8461930193},{"$f":"SUM(F724:F728)","v":2564763.2295787586},{"$f":"SUM(G724:G728)","v":2497784.333645355},{"$f":"SUM(H724:H728)","v":2436683.3978323229},{"$f":"SUM(I724:I728)","v":2381134.7256893069},{"$f":"SUM(J724:J728)","v":2330833.3429711582},{"$f":"SUM(K724:K728)","v":2285493.7384690288},{"$f":"SUM(L724:L728)","v":2244848.6824990497},{"$f":"SUM(M724:M728)","v":2208648.1182823218},{"$f":"SUM(N724:N728)","v":2054116.9340204215},{"$f":"SUM(O724:O728)","v":2240869.8143383726},{"$f":"SUM(P724:P728)","v":2185704.3849096368},{"$f":"SUM(Q724:Q728)","v":2136983.1971842158},{"$f":"SUM(R724:R728)","v":2094261.1204506827},{"$f":"SUM(S724:S728)","v":2057127.7986006537},{"$f":"SUM(T724:T728)","v":2025205.0220854226},{"$f":"SUM(U724:U728)","v":1998144.3002104256},{"$f":"SUM(V724:V728)","v":1975624.6185303889},{"$f":"SUM(W724:W728)","v":1957350.3672676287},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF724:AF728)","v":33829094.199931458},{"$f":"SUM(AG724:AG728)","v":34010411.219161406},{"$f":"SUM(AH724:AH728)","v":34206557.680308312},{"$f":"SUM(AI724:AI728)","v":34417466.427428752},{"$f":"SUM(AJ724:AJ728)","v":34643080.77160655},{"$f":"SUM(AK724:AK728)","v":34883354.316838928},{"$f":"SUM(AL724:AL728)","v":35972787.794890352},{"$f":"SUM(AM724:AM728)","v":36242280.908889443},{"$f":"SUM(AN724:AN728)","v":36526354.185452469},{"$f":"SUM(AO724:AO728)","v":36825000.835125633},{"$f":"SUM(AP724:AP728)","v":37138223.620946541},{"$f":"SUM(AQ724:AQ728)","v":38300571.734932713},{"$f":"SUM(AR724:AR728)","v":38642992.682313271},{"$f":"SUM(AS724:AS728)","v":39000054.173326723},{"$f":"SUM(AT724:AT728)","v":39371796.022415683},{"$f":"SUM(AU724:AU728)","v":39758267.054655761},{"$f":"SUM(AV724:AV728)","v":40994062.019262999},{"$f":"SUM(AW724:AW728)","v":41410173.510031067},{"$f":"SUM(AX724:AX728)","v":41841213.892555386},{"$f":"SUM(AY724:AY728)","v":42287267.238107949},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF724:BF728)","v":5194252.418162941},{"$f":"SUM(BG724:BG728)","v":5246008.8109538406},{"$f":"SUM(BH724:BH728)","v":5300492.8563349321},{"$f":"SUM(BI724:BI728)","v":5357704.1540900944},{"$f":"SUM(BJ724:BJ728)","v":5417644.0802337471},{"$f":"SUM(BK724:BK728)","v":5480315.7646045489},{"$f":"SUM(BL724:BL728)","v":5545724.0698918514},{"$f":"SUM(BM724:BM728)","v":5613875.5720625361},{"$f":"SUM(BN724:BN728)","v":5684778.542157162},{"$f":"SUM(BO724:BO728)","v":5758442.9294255953},{"$f":"SUM(BP724:BP728)","v":5834880.3457736494},{"$f":"SUM(BQ724:BQ728)","v":5914104.0514934184},{"$f":"SUM(BR724:BR728)","v":5996128.9422511784},{"$f":"SUM(BS724:BS728)","v":6080971.5373079497},{"$f":"SUM(BT724:BT728)","v":6168649.9689488728},{"$f":"SUM(BU724:BU728)","v":6259183.9730986832},{"$f":"SUM(BV724:BV728)","v":6352594.8811016427},{"$f":"SUM(BW724:BW728)","v":6448905.6126453029},{"$f":"SUM(BX724:BX728)","v":6548140.6698085023},{"$f":"SUM(BY724:BY728)","v":6650326.1322149942},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CF725:CF728)","v":5732349.1311354153},{"$f":"SUM(CG725:CG728)","v":5658836.1530280085},5588374.6928445492,5520917.1155741438,5456417.4449040843,5394831.333637828,5336116.0350294756,5280230.3750167992,5227134.725335462,5176790.9774974976,5129162.5176176559,5084214.2020717002,5041912.3339711772,5002224.6404396985,4965120.2506761672,4930569.6747908797,4898544.7834008224,4869018.7879709527,4841966.2218886195,4817362.9222587589]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N717,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)","v":21081403.478636354},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D722-D729","v":12619574.90152459},12634008.483290102,12642171.929703396,12644434.861286841,12641143.412571665,12632621.662109111,12619172.974334717,12601081.25869677,12578612.15112737,12552014.122622415,12644060.707126241,12395135.650049007,12388439.763602257,12375608.94203157,12357086.769515473,12333282.063362123,12304571.502013991,12271302.052714942,12233793.214076802,12192339.08762298,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF722-AF729","v":72909644.14512378},72728327.125893831,72532180.664746925,72321271.917626485,72095657.573448688,71855384.028216302,70765950.550164878,70496457.436165795,70212384.159602761,69913737.509929597,69600514.724108696,68438166.610122532,68095745.662741959,67738684.171728522,67366942.322639555,66980471.290399477,65744676.325792238,65328564.835024171,64897524.452499852,64451471.106947288,null,null,null,null,"EBITDA",null,{"$f":"BF722-BF729","v":11116047.531299777},10901188.13901425,10685232.124133479,10468163.576573633,10249964.973123344,10030617.198218971,9810099.5633034334,9588389.8248007968,9365464.200737536,9141297.3860401548,8915862.5665374435,8689131.4316945635,8461074.1861049235,8231659.5597645901,8000854.8171529435,7768625.7651421139,7534936.7597567448,7299750.7118045008,7063029.0913968021,6824731.9313782575,null,null,null,null,"EBITDA",null,{"$f":"CF722-CF729","v":31407866.056955647},{"$f":"CG722-CG729","v":31481379.035063054},31551840.495246515,31619298.072516918,31683797.743186977,31745383.854453236,31804099.153061587,31859984.813074261,31913080.462755598,31963424.210593566,32011052.670473404,32056000.986019362,32098302.854119886,32137990.547651365,32175094.937414896,32209645.51330018,32241670.40469024,32271196.400120109,32298248.966202442,32322852.265832305]
[null,"Before Tax Earnings",null,{"$f":"D732-D754-D742","v":-23616447.679468937},{"$f":"E732-E754-E742","v":-42097844.919099033},{"$f":"F732-F754-F742","v":-22031122.467916705},{"$f":"G732-G754-G742","v":-9920131.8205096386},{"$f":"H732-H754-H742","v":-9743122.1024674326},{"$f":"I732-I754-I742","v":-609568.38865086623},{"$f":"J732-J754-J742","v":8528524.1991086248},{"$f":"K732-K754-K742","v":8719153.6216381937},{"$f":"L732-L754-L742","v":8915841.7091446836},{"$f":"M732-M754-M742","v":9119358.7354694158},{"$f":"N732-N754-N742","v":5545377.1787443757},{"$f":"O732-O754-O742","v":3470240.4496446978},{"$f":"P732-P754-P742","v":5279791.8404826252},{"$f":"Q732-Q754-Q742","v":6678850.1144528985},{"$f":"R732-R754-R742","v":7789086.6232867697},{"$f":"S732-S754-S742","v":8160242.1231542034},{"$f":"T732-T754-T742","v":8546239.7781278938},{"$f":"U732-U754-U742","v":9889487.8072530851},{"$f":"V732-V754-V742","v":11249636.186291723},{"$f":"W732-W754-W742","v":11688258.65875745},null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF732-AF754-AF742","v":47045273.083705202},{"$f":"AG732-AG754-AG742","v":41784967.928791896},{"$f":"AH732-AH754-AH742","v":43100441.790521726},{"$f":"AI732-AI754-AI742","v":44365397.528213799},{"$f":"AJ732-AJ754-AJ742","v":45588002.46603699},{"$f":"AK732-AK754-AK742","v":46774855.842614815},{"$f":"AL732-AL754-AL742","v":47094819.788061053},{"$f":"AM732-AM754-AM742","v":48225352.110022493},{"$f":"AN732-AN754-AN742","v":48882271.422067776},{"$f":"AO732-AO754-AO742","v":49465156.64202857},{"$f":"AP732-AP754-AP742","v":50077542.319323331},{"$f":"AQ732-AQ754-AQ742","v":49887083.091608614},{"$f":"AR732-AR754-AR742","v":50565145.474813059},{"$f":"AS732-AS754-AS742","v":51279591.480913892},{"$f":"AT732-AT754-AT742","v":52032932.503794909},{"$f":"AU732-AU754-AU742","v":52827798.487123311},{"$f":"AV732-AV754-AV742","v":52832407.388862982},{"$f":"AW732-AW754-AW742","v":53718719.957759164},{"$f":"AX732-AX754-AX742","v":54655224.83788231},{"$f":"AY732-AY754-AY742","v":55645094.018109582},null,null,null,null,"Before Tax Earnings",null,{"$f":"BF732-BF754-BF742","v":-12239656.605952306},{"$f":"BG732-BG754-BG742","v":-24271454.246953372},{"$f":"BH732-BH754-BH742","v":-11659580.144109542},{"$f":"BI732-BI754-BI742","v":-4130149.2730319933},{"$f":"BJ732-BJ754-BJ742","v":-4226334.5738758296},{"$f":"BK732-BK754-BK742","v":1405153.8239300102},{"$f":"BL732-BL754-BL742","v":7041878.0601115227},{"$f":"BM732-BM754-BM742","v":6961413.9710386805},{"$f":"BN732-BN754-BN742","v":6886796.2788767051},{"$f":"BO732-BO754-BO742","v":6818352.792675674},{"$f":"BP732-BP754-BP742","v":6756427.4680941291},{"$f":"BQ732-BQ754-BQ742","v":6701381.3029184733},{"$f":"BR732-BR754-BR742","v":6653593.2754794201},{"$f":"BS732-BS754-BS742","v":6613461.3281972017},{"$f":"BT732-BT754-BT742","v":6581403.3985965764},{"$f":"BU732-BU754-BU742","v":6557858.5002473192},{"$f":"BV732-BV754-BV742","v":6543287.8562066015},{"$f":"BW732-BW754-BW742","v":6538176.0876662405},{"$f":"BX732-BX754-BX742","v":6543032.46064102},{"$f":"BY732-BY754-BY742","v":6558392.1936740763},null,null,null,null,"Before Tax Earnings",null,{"$f":"CF732-CF754-CF742","v":-703385.60852771625},{"$f":"CG732-CG754-CG742","v":-15211818.717775347},-12575273.920321835,-10104226.738715403,-7780902.4329774007,-5591769.4111488592,-3531810.9092638548,-1583156.8073407356,-924425.06366857141,-516355.08909936622,{"$f":"CP732-CP754-CP742","v":-93114.091151731089},{"$f":"CQ732-CQ754-CQ742","v":346227.38936541416},{"$f":"CR732-CR754-CR742","v":802642.08068568632},1277148.2385979015,1770812.0159612019,2284749.9488262478,2820131.565045055,3378182.1215451118,3960185.4767511375,4567487.1049608793]
[null,"ITC",null,{"$f":"-C738*0.1","v":16361036.621315552},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D733*$B$6-D734","v":-21320490.634004027},{"$f":"E733*$B$6-E734","v":-8840547.4330107961},{"$f":"F733*$B$6-F734","v":-4626535.7182625076},-2083227.682307024,-2046055.6415181607,-128009.3616166819,1790990.0818128111,1831022.2605440207,1872326.7589203834,1915065.3344485771,{"$f":"N733*$B$6-N734","v":1164529.2075363188},{"$f":"O733*$B$6-O734","v":728750.49442538654},1108756.2865013513,1402558.5240351087,1635708.1908902216,1713650.8458623826,1794710.3534068577,2076792.4395231479,2362423.5991212619,2454534.3183390643,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF733*$B$6-AF734","v":9879507.3475780915},{"$f":"AG733*$B$6-AG734","v":8774843.2650462985},{"$f":"AH733*$B$6-AH734","v":9051092.7760095615},9316733.4809248969,9573480.5178677682,9822719.7269491106,9889912.1554928198,10127323.943104723,10265276.998634232,10387682.894825999,{"$f":"AP733*$B$6-AP734","v":10516283.887057899},{"$f":"AQ733*$B$6-AQ734","v":10476287.449237809},10618680.549710741,10768714.210991917,10926915.82579693,11093837.682295894,11094805.551661225,11280931.191129424,11477597.215955285,11685469.743803011,null,null,null,null,"Federal Tax",null,{"$f":"BF733*$B$6-BF734","v":-2570327.8872499843},{"$f":"BG733*$B$6-BG734","v":-5097005.3918602075},{"$f":"BH733*$B$6-BH734","v":-2448511.8302630037},-867331.34733671858,-887530.26051392418,295082.30302530213,1478794.3926234196,1461896.9339181229,1446227.218564108,1431854.0864618914,{"$f":"BP733*$B$6-BP734","v":1418849.768299767},{"$f":"BQ733*$B$6-BQ734","v":1407290.0736128793},1397254.5878506782,1388826.8789214124,1382094.713705281,1377150.285051937,1374090.4498033863,1373016.9784099106,1374036.8167346141,1377262.3606715561,null,null,null,null,"Federal Tax",null,{"$f":"CF733*$B$6-CF734","v":-147710.97779082041},{"$f":"CG733*$B$6-CG734","v":-3194481.9307328225},{"$f":"CH733*$B$6-CH734","v":-2640807.5232675853},-2121887.6151302345,-1633989.5109252541,-1174271.5763412605,-741680.29094540945,-332462.92954155448,-194129.2633704,-108434.56871086691,{"$f":"CP733*$B$6-CP734","v":-19553.959141863528},{"$f":"CQ733*$B$6-CQ734","v":72707.751766736968},168554.83694399413,268201.13010555931,371870.52335185237,479797.489253512,592227.62865946151,709418.24552447349,831638.9501177388,959172.29204178462]
[]
[]
[{"$f":"IRR(C738:X738,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(C749:C750)","v":-163610366.21315551},{"$f":"D732-D735-D730","v":33940065.535528615},{"$f":"E732-E735-E730","v":21474555.9163009},17268707.647965904,14727662.543593865,14687199.054089826,12760631.023725793,10828182.892521907,10770058.99815275,10706285.392206987,10636948.788173838,{"$f":"N732-N735-N730","v":-9601871.9790464323},{"$f":"O732-O735-O730","v":11666385.15562362},11279683.477100905,10973050.417996461,10721378.578625252,10619631.21749974,10509861.148607133,10194509.613191795,9871369.6149555407,9737804.7692839149,{"$f":"C749*-0.3","v":43194773.115231656},null,null,null,null,{"$f":"IRR(AE738:AZ738,0.1)","v":7.998367464166467E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF717,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-657632744.28084135},{"$f":"AF732-AF735-AF730","v":63030136.797545686},{"$f":"AG732-AG735-AG730","v":63953483.860847533},63481087.888737366,63004538.436701588,62522177.055580921,62032664.301267192,60876038.394672059,60369133.493061073,59947107.160968527,59526054.615103602,{"$f":"AP732-AP735-AP730","v":59084230.837050796},{"$f":"AQ732-AQ735-AQ730","v":57961879.160884723},57477065.113031216,56969969.960736603,56440026.496842623,55886633.608103581,54649870.774131015,54047633.643894747,53419927.236544564,52766001.363144279,{"$f":"AE738*-0.5","v":328816372.14042068},null,null,{"$f":"IRR(BE738:BZ738,0.1)","v":8.938975462975729E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF717,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$29)","v":-99352816.0585666},{"$f":"BF732-BF735","v":13686375.418549761},{"$f":"BG732-BG735","v":15998193.530874457},13133743.954396483,11335494.923910351,11137495.233637268,9735534.8951936699,8331305.1706800135,8126492.8908826737,{"$f":"BN732-BN735","v":7919236.9821734279},{"$f":"BO732-BO735","v":7709443.2995782634},7497012.7982376767,7281841.3580816844,7063819.5982542448,6842832.6808431782,6618760.1034476627,6391475.4800901767,6160846.309953358,5926733.7333945902,5688992.2746621883,5447469.5707067009,{"$f":"BE738*-0.5","v":49676408.0292833},null,null,{"$f":"IRR(CE738:CZ738,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(CE749:CE750)","v":-427329757.2336908},{"$f":"CF732-CF735","v":31555577.034746468},{"$f":"CG732-CG735","v":34675860.965795875},34192648.018514097,33741185.687647149,33317787.254112232,32919655.430794496,32545779.444006998,32192447.742615815,32107209.726125997,32071858.779304434,32030606.62961527,31983293.234252624,31929748.017175891,31869789.417545807,31803224.414063044,31729848.024046667,31649442.776030779,31561778.154595636,31466610.016084705,31363679.973790519,{"$f":"CY752","v":256397854.34021437}]
[{"$f":"IRR(C739:X739,0.1)","v":0.12342406706643549},"ROE",{"$f":"-C760","v":-18176657.648802292},{"$f":"D738-D742-D745-D755-D734+D730","v":2785903.7637317646},{"$f":"E738-E742-E745-E755-E734+E730","v":2764598.5986766554},{"$f":"F738-F742-F745-F755-F734+F730","v":2736704.6419608016},{"$f":"G738-G742-G745-G755-G734+G730","v":2702432.1245602439},{"$f":"H738-H742-H745-H755-H734+H730","v":2661968.6350562046},{"$f":"I738-I742-I745-I755-I734+I730","v":2615480.0449207844},{"$f":"J738-J742-J745-J755-J734+J730","v":2563111.3539455109},{"$f":"K738-K742-K745-K755-K734+K730","v":2504987.4595763534},{"$f":"L738-L742-L745-L755-L734+L730","v":2441213.8536305912},{"$f":"M738-M742-M745-M755-M734+M730","v":2371877.2495974414},{"$f":"N738-N742-N745-N755-N734+N730","v":261387.74021266401},{"$f":"O738-O742-O745-O755-O734+O730","v":-3499.3500552491751},{"$f":"P738-P742-P745-P755-P734+P730","v":-80437.210283925524},{"$f":"Q738-Q742-Q745-Q755-Q734+Q730","v":-165804.07475729857},{"$f":"R738-R742-R745-R755-R734+R730","v":-259428.63224916992},{"$f":"S738-S742-S745-S755-S734+S730","v":-361175.99337468197},{"$f":"T738-T742-T745-T755-T734+T730","v":-470946.06226728944},{"$f":"U738-U742-U745-U755-U734+U730","v":-588672.08891249914},{"$f":"V738-V742-V745-V755-V734+V730","v":-714319.39122053981},{"$f":"W738-W742-W745-W755-W734+W730","v":-847884.23689216562},{"$f":"X738","v":43194773.115231656},null,null,null,null,{"$f":"IRR(AE739:AZ739,0.1)","v":0.10577614549810477},"ROE",{"$f":"-AE760","v":-263053097.71233654},{"$f":"AF738-AF742-AF745-AF755-AF734+AF730","v":30079613.470171671},{"$f":"AG738-AG742-AG745-AG755-AG734+AG730","v":29811075.376647301},{"$f":"AH738-AH742-AH745-AH755-AH734+AH730","v":29524557.141591899},{"$f":"AI738-AI742-AI745-AI755-AI734+AI730","v":29219798.574079942},{"$f":"AJ738-AJ742-AJ745-AJ755-AJ734+AJ730","v":28896515.552028328},{"$f":"AK738-AK742-AK745-AK755-AK734+AK730","v":28554399.376636032},{"$f":"AL738-AL742-AL745-AL755-AL734+AL730","v":27533831.850583754},{"$f":"AM738-AM742-AM745-AM755-AM734+AM730","v":27153021.458213244},{"$f":"AN738-AN742-AN745-AN755-AN734+AN730","v":26752297.195801657},{"$f":"AO738-AO742-AO745-AO755-AO734+AO730","v":26331244.649936732},{"$f":"AP738-AP742-AP745-AP755-AP734+AP730","v":25889420.871883925},{"$f":"AQ738-AQ742-AQ745-AQ755-AQ734+AQ730","v":24767069.195717845},{"$f":"AR738-AR742-AR745-AR755-AR734+AR730","v":24282255.147864338},{"$f":"AS738-AS742-AS745-AS755-AS734+AS730","v":23775159.995569725},{"$f":"AT738-AT742-AT745-AT755-AT734+AT730","v":23245216.531675749},{"$f":"AU738-AU742-AU745-AU755-AU734+AU730","v":22691823.642936703},{"$f":"AV738-AV742-AV745-AV755-AV734+AV730","v":21455060.808964144},{"$f":"AW738-AW742-AW745-AW755-AW734+AW730","v":20852823.678727873},{"$f":"AX738-AX742-AX745-AX755-AX734+AX730","v":20225117.271377694},{"$f":"AY738-AY742-AY745-AY755-AY734+AY730","v":19571191.397977404},{"$f":"AZ738","v":328816372.14042068},null,null,{"$f":"IRR(BE739:BZ739,0.1)","v":0.26605437026908496},"ROE",{"$f":"-BE760","v":-12300497.384254452},{"$f":"BF738-BF742-BF745-BF755-BF734","v":3920422.6523021501},{"$f":"BG738-BG742-BG745-BG755-BG734","v":3728549.7999509675},{"$f":"BH738-BH742-BH745-BH755-BH734","v":3534703.9191272636},{"$f":"BI738-BI742-BI745-BI755-BI734","v":3338817.1060336949},{"$f":"BJ738-BJ742-BJ745-BJ755-BJ734","v":3140817.4157606112},{"$f":"BK738-BK742-BK745-BK755-BK734","v":2940628.7403614349},{"$f":"BL738-BL742-BL745-BL755-BL734","v":2738170.6788921999},{"$f":"BM738-BM742-BM745-BM755-BM734","v":2533358.3990948605},{"$f":"BN738-BN742-BN745-BN755-BN734","v":2326102.4903856139},{"$f":"BO738-BO742-BO745-BO755-BO734","v":2116308.8077904494},{"$f":"BP738-BP742-BP745-BP755-BP734","v":1903878.3064498627},{"$f":"BQ738-BQ742-BQ745-BQ755-BQ734","v":1688706.8662938708},{"$f":"BR738-BR742-BR745-BR755-BR734","v":1470685.1064664312},{"$f":"BS738-BS742-BS745-BS755-BS734","v":1249698.1890553646},{"$f":"BT738-BT742-BT745-BT755-BT734","v":1025625.6116598491},{"$f":"BU738-BU742-BU745-BU755-BU734","v":798340.98830236308},{"$f":"BV738-BV742-BV745-BV755-BV734","v":567711.81816554442},{"$f":"BW738-BW742-BW745-BW755-BW734","v":333599.2416067766},{"$f":"BX738-BX742-BX745-BX755-BX734","v":95857.78287437465},{"$f":"BY738-BY742-BY745-BY755-BY734","v":-145664.9210811127},{"$f":"BZ738","v":49676408.0292833},null,null,{"$f":"IRR(CE739:CZ739,0.1)","v":0.1536587719811513},"ROE",{"$f":"-CE760","v":-56775479.185482204},{"$f":"CF738-CF742-CF745-CF755-CF734+CF730","v":7261505.6056772089},{"$f":"CG738-CG742-CG745-CG755-CG734+CG730","v":7268734.9882548992},7271011.3781663207,7268245.292394747,7260339.5818181485,7247189.1367922463,7228680.5761202807,7204691.9186291043,7175092.2365311133,7139741.2897095503,{"$f":"CP738-CP742-CP745-CP755-CP734+CP730","v":7098489.1400203845},{"$f":"CQ738-CQ742-CQ745-CQ755-CQ734+CQ730","v":7051175.7446577391},6997630.5275810072,6937671.9279509215,6871106.9244681587,6797730.5344517855,6717325.2864358956,6629660.6650007507,6534492.5264898213,6431562.4841956338,{"$f":"CZ738","v":256397854.34021437}]
[]
[]
[null,"Interest",null,{"$f":"C746*$B$7","v":5150053.0004939828},4994302.0735898614,4830763.6003405349,4659048.2034287415,4478747.0366713591,4289430.8115761075,4090648.7752260924,3881927.637058577,3662770.4419826861,3432655.3871530006,4086994.2274238761,3762059.4884862658,3420878.0126017751,3062637.4629230597,2686484.8857604088,2291524.6797396252,1876816.4634178025,1441372.8362798886,984157.02778507886,504080.42886552878,null,null,null,null,null,null,"Interest",null,{"$f":"AE746*$B$7","v":19728982.32842524},19132326.860174235,18505838.618510675,17848025.964763939,17157322.678329866,16432084.22757409,15670583.854280524,14871008.462322278,14031454.30076612,13149922.431132156,12224313.968016494,11252425.081745049,10231941.751160031,9160434.2540457603,8035351.3820757782,6854014.3665072965,5613610.5001603905,4311186.4404961392,2943641.1778486762,1507718.6520688394,null,null,null,null,"Interest",null,{"$f":"BE746*$B$7","v":3485140.9255387615},{"$f":"BF746*$B$7","v":3379741.2472263086},3269071.5849982332,3152868.439658754,3030855.1370523013,2902741.1693155253,2768221.5031919107,2626975.8537621158,2478667.9218608304,2322944.5933644813,2159435.0984433149,1987750.12877609,1807480.9106255036,1618198.2315673882,1419451.418556367,1210767.2648947944,991648.90355014359,761574.62413826014,519996.63075578242,266339.73770418082,null,null,null,null,"Interest",null,{"$f":"CE746*$B$7","v":16086385.769219959},{"$f":"CF746*$B$7","v":15844262.57813826},{"$f":"CG746*$B$7","v":15590033.227502475},{"$f":"CH746*$B$7","v":15323092.409334902},{"$f":"CI746*$B$7","v":15042804.550258949},{"$f":"CJ746*$B$7","v":14748502.298229201},{"$f":"CK746*$B$7","v":14439484.933597961},{"$f":"CL746*$B$7","v":14115016.700735161},{"$f":"CM746*$B$7","v":13774325.056229223},{"$f":"CN746*$B$7","v":13416598.829497986},{"$f":"CO746*$B$7","v":13040986.291430188},{"$f":"CP746*$B$7","v":12646593.126459001},{"$f":"CQ746*$B$7","v":12232480.303239252},{"$f":"CR746*$B$7","v":11797661.838858517},{"$f":"CS746*$B$7","v":11341102.451258747},{"$f":"CT746*$B$7","v":10861715.094278986},{"$f":"CU746*$B$7","v":10358358.369450238},{"$f":"CV746*$B$7","v":9829833.8083800506},{"$f":"CW746*$B$7","v":9274883.0192563571},{"$f":"CX746*$B$7","v":8692184.6906764787}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C759)","v":8265071.5385763962},{"$f":"-PMT($B$7,20,$C759)","v":8265071.5385763962},8265071.5385763962,8265071.5385763962,8265071.5385763962,8265071.5385763962,8265071.5385763962,8265071.5385763962,8265071.5385763962,8265071.5385763962,{"$f":"-PMT($B$7,20,$C759)","v":8265071.5385763962},{"$f":"-PMT($B$7,20,$C759)","v":8265071.5385763962},8265071.5385763962,8265071.5385763962,8265071.5385763962,8265071.5385763962,8265071.5385763962,8265071.5385763962,8265071.5385763962,8265071.5385763962,null,null,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE759)","v":31662091.693445411},{"$f":"-PMT($B$7,20,$AE759)","v":31662091.693445411},31662091.693445411,31662091.693445411,31662091.693445411,31662091.693445411,31662091.693445411,31662091.693445411,31662091.693445411,31662091.693445411,31662091.693445411,31662091.693445411,31662091.693445411,31662091.693445411,31662091.693445411,31662091.693445411,31662091.693445411,31662091.693445411,31662091.693445411,31662091.693445411,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE759)","v":5593134.4917878136},{"$f":"-PMT($B$7,20,$BE759)","v":5593134.4917878136},5593134.4917878136,5593134.4917878136,5593134.4917878136,5593134.4917878136,5593134.4917878136,5593134.4917878136,5593134.4917878136,5593134.4917878136,5593134.4917878136,5593134.4917878136,5593134.4917878136,5593134.4917878136,5593134.4917878136,5593134.4917878136,5593134.4917878136,5593134.4917878136,5593134.4917878136,5593134.4917878136,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$CE759)","v":20928849.590853944},{"$f":"-PMT($B$7,30,$CE759)","v":20928849.590853944},20928849.590853944,20928849.590853944,20928849.590853944,20928849.590853944,20928849.590853944,20928849.590853944,20928849.590853944,20928849.590853944,20928849.590853944,20928849.590853944,20928849.590853944,20928849.590853944,20928849.590853944,20928849.590853944,20928849.590853944,20928849.590853944,20928849.590853944,20928849.590853944]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N730)*$A759","v":2320617.4675996853},{"$f":"-PMT($B$7,10,$N730)*$A759","v":2320617.4675996853},2320617.4675996853,2320617.4675996853,2320617.4675996853,2320617.4675996853,2320617.4675996853,2320617.4675996853,2320617.4675996853,2320617.4675996853]
[null,"Sinking Fund",null,{"$f":"D744+D743-D742","v":3115018.5380824134},{"$f":"E744+E743-E742","v":3270769.4649865348},{"$f":"F744+F743-F742","v":3434307.9382358612},{"$f":"G744+G743-G742","v":3606023.3351476546},{"$f":"H744+H743-H742","v":3786324.5019050371},{"$f":"I744+I743-I742","v":3975640.7270002887},{"$f":"J744+J743-J742","v":4174422.7633503038},{"$f":"K744+K743-K742","v":4383143.9015178196},{"$f":"L744+L743-L742","v":4602301.0965937097},{"$f":"M744+M743-M742","v":4832416.1514233956},{"$f":"N744+N743-N742","v":6498694.778752204},{"$f":"O744+O743-O742","v":6823629.5176898148},{"$f":"P744+P743-P742","v":7164810.9935743054},{"$f":"Q744+Q743-Q742","v":7523051.5432530213},{"$f":"R744+R743-R742","v":7899204.1204156717},{"$f":"S744+S743-S742","v":8294164.3264364554},{"$f":"T744+T743-T742","v":8708872.5427582785},{"$f":"U744+U743-U742","v":9144316.1698961928},{"$f":"V744+V743-V742","v":9601531.978391001},{"$f":"W744+W743-W742","v":10081608.577310551},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF743-AF742","v":11933109.365020171},{"$f":"AG743-AG742","v":12529764.833271176},13156253.074934736,13814065.728681471,14504769.015115544,15230007.465871321,15991507.839164887,16791083.231123134,17630637.392679289,18512169.262313254,19437777.725428917,20409666.611700363,21430149.942285381,22501657.439399652,23626740.311369631,24808077.326938115,26048481.193285018,27350905.252949271,28718450.515596732,30154373.041376572,null,null,null,null,"Sinking Fund",null,{"$f":"BF743-BF742","v":2107993.5662490521},{"$f":"BG743-BG742","v":2213393.244561505},2324062.9067895804,2440266.0521290596,2562279.3547355123,2690393.3224722883,2824912.9885959029,2966158.6380256978,3114466.5699269832,3270189.8984233323,3433699.3933444987,3605384.3630117234,3785653.5811623102,3974936.2602204252,4173683.0732314466,4382367.2268930189,4601485.5882376703,4831559.8676495533,5073137.8610320315,5326794.7540836325,null,null,null,null,"Sinking Fund",null,{"$f":"CF744+CF743-CF742","v":4842463.8216339853},{"$f":"CG744+CG743-CG742","v":5084587.0127156842},5338816.3633514699,5605757.1815190427,5886045.040594995,6180347.2926247437,6489364.657255983,6813832.8901187833,7154524.5346247219,7512250.7613559589,{"$f":"CP744+CP743-CP742","v":7887863.2994237561},{"$f":"CQ744+CQ743-CQ742","v":8282256.4643949438},8696369.287614692,9131187.7519954275,9587747.1395951975,10067134.496574959,10570491.221403707,11099015.782473894,11653966.571597587,12236664.900177466]
[null,"Mortgage Balance",{"$f":"C759","v":103001060.00987965},{"$f":"C746-D745","v":99886041.471797228},{"$f":"D746-E745","v":96615272.006810695},{"$f":"E746-F745","v":93180964.068574831},{"$f":"F746-G745","v":89574940.733427182},{"$f":"G746-H745","v":85788616.231522143},{"$f":"H746-I745","v":81812975.504521847},{"$f":"I746-J745","v":77638552.741171539},{"$f":"J746-K745","v":73255408.839653715},{"$f":"K746-L745","v":68653107.743060008},{"$f":"(N730*$A$54)+L746-M745","v":81739884.548477516},{"$f":"M746-N745","v":75241189.769725308},{"$f":"N746-O745","v":68417560.252035499},{"$f":"O746-P745","v":61252749.258461192},{"$f":"P746-Q745","v":53729697.715208173},{"$f":"Q746-R745","v":45830493.5947925},{"$f":"R746-S745","v":37536329.268356048},{"$f":"S746-T745","v":28827456.725597769},{"$f":"T746-U745","v":19683140.555701576},{"$f":"U746-V745","v":10081608.577310575},{"$f":"V746-W745","v":2.4214386940002441E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE759","v":394579646.56850481},{"$f":"AE746-AF745","v":382646537.20348465},{"$f":"AF746-AG745","v":370116772.37021351},{"$f":"AG746-AH745","v":356960519.29527879},{"$f":"AH746-AI745","v":343146453.56659734},{"$f":"AI746-AJ745","v":328641684.55148178},{"$f":"AJ746-AK745","v":313411677.08561045},{"$f":"AK746-AL745","v":297420169.24644554},{"$f":"AL746-AM745","v":280629086.01532239},{"$f":"AM746-AN745","v":262998448.62264311},{"$f":"(AP730*$A$54)+AN746-AO745","v":244486279.36032987},{"$f":"AO746-AP745","v":225048501.63490096},{"$f":"AP746-AQ745","v":204638835.0232006},{"$f":"AQ746-AR745","v":183208685.08091521},{"$f":"AR746-AS745","v":160707027.64151555},{"$f":"AS746-AT745","v":137080287.33014593},{"$f":"AT746-AU745","v":112272210.0032078},{"$f":"AU746-AV745","v":86223728.809922785},{"$f":"AV746-AW745","v":58872823.556973517},{"$f":"AW746-AX745","v":30154373.041376784},{"$f":"AX746-AY745","v":2.123415470123291E-7},null,null,null,null,"Mortgage Balance",{"$f":"BE759","v":69702818.510775223},{"$f":"BE746-BF745","v":67594824.944526166},{"$f":"BF746-BG745","v":65381431.699964657},{"$f":"BG746-BH745","v":63057368.793175079},{"$f":"BH746-BI745","v":60617102.741046019},{"$f":"BI746-BJ745","v":58054823.386310503},{"$f":"BJ746-BK745","v":55364430.063838214},{"$f":"BK746-BL745","v":52539517.075242311},{"$f":"BL746-BM745","v":49573358.43721661},{"$f":"BM746-BN745","v":46458891.867289625},{"$f":"(BP730*$A$54)+BN746-BO745","v":43188701.968866296},{"$f":"BO746-BP745","v":39755002.575521797},{"$f":"BP746-BQ745","v":36149618.212510072},{"$f":"BQ746-BR745","v":32363964.631347761},{"$f":"BR746-BS745","v":28389028.371127337},{"$f":"BS746-BT745","v":24215345.29789589},{"$f":"BT746-BU745","v":19832978.071002871},{"$f":"BU746-BV745","v":15231492.482765201},{"$f":"BV746-BW745","v":10399932.615115648},{"$f":"BW746-BX745","v":5326794.7540836167},{"$f":"BX746-BY745","v":-1.5832483768463135E-8},null,null,null,null,"Mortgage Balance",{"$f":"CE759","v":321727715.38439918},{"$f":"CE746-CF745","v":316885251.56276518},{"$f":"CF746-CG745","v":311800664.55004948},{"$f":"CG746-CH745","v":306461848.18669802},{"$f":"CH746-CI745","v":300856091.00517899},{"$f":"CI746-CJ745","v":294970045.96458399},{"$f":"CJ746-CK745","v":288789698.67195922},{"$f":"CK746-CL745","v":282300334.01470321},{"$f":"CL746-CM745","v":275486501.12458444},{"$f":"CM746-CN745","v":268331976.58995971},{"$f":"CN746-CO745","v":260819725.82860374},{"$f":"CO746-CP745","v":252931862.52917999},{"$f":"CP746-CQ745","v":244649606.06478503},{"$f":"CQ746-CR745","v":235953236.77717033},{"$f":"CR746-CS745","v":226822049.02517492},{"$f":"CS746-CT745","v":217234301.88557971},{"$f":"CT746-CU745","v":207167167.38900474},{"$f":"CU746-CV745","v":196596676.16760102},{"$f":"CV746-CW745","v":185497660.38512713},{"$f":"CW746-CX745","v":173843693.81352955},{"$f":"CX746-CY745","v":161607028.91335207}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D717,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-143982577.05077219},{"$f":"-($C749)/20","v":7199128.8525386099},{"$f":"-($C749)/20","v":7199128.8525386099},7199128.8525386099,7199128.8525386099,7199128.8525386099,7199128.8525386099,7199128.8525386099,7199128.8525386099,7199128.8525386099,7199128.8525386099,7199128.8525386099,7199128.8525386099,7199128.8525386099,7199128.8525386099,7199128.8525386099,7199128.8525386099,7199128.8525386099,7199128.8525386099,7199128.8525386099,7199128.8525386099]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D717,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.9","v":-19627789.162383322},{"$f":"-($C750)/10","v":1962778.9162383322},{"$f":"-($C750)/10","v":1962778.9162383322},1962778.9162383322,1962778.9162383322,1962778.9162383322,1962778.9162383322,1962778.9162383322,1962778.9162383322,1962778.9162383322,1962778.9162383322,{"$f":"$N730/10","v":2108140.3478636355},2108140.3478636355,2108140.3478636355,2108140.3478636355,2108140.3478636355,2108140.3478636355,2108140.3478636355,2108140.3478636355,2108140.3478636355,2108140.3478636355,null,null,null,null,null,null,"Depr",null,{"$f":"-($AE738)/40","v":16440818.607021034},{"$f":"-($AE738)/40","v":16440818.607021034},16440818.607021034,16440818.607021034,16440818.607021034,16440818.607021034,16440818.607021034,16440818.607021034,16440818.607021034,16440818.607021034,16440818.607021034,16440818.607021034,16440818.607021034,16440818.607021034,16440818.607021034,16440818.607021034,16440818.607021034,16440818.607021034,16440818.607021034,16440818.607021034,null,null,null,null,"Depr",null,{"$f":"-($BE738)/25","v":3974112.6423426638},{"$f":"-($BE738)/25","v":3974112.6423426638},3974112.6423426638,3974112.6423426638,3974112.6423426638,3974112.6423426638,3974112.6423426638,3974112.6423426638,3974112.6423426638,3974112.6423426638,3974112.6423426638,3974112.6423426638,3974112.6423426638,3974112.6423426638,3974112.6423426638,3974112.6423426638,3974112.6423426638,3974112.6423426638,3974112.6423426638,3974112.6423426638,null,null,null,null,"Depr",{"$f":"-((HLOOKUP(CF717,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$211)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-427329757.2336908},{"$f":"-($CE750)/50","v":8546595.1446738169},{"$f":"-($CE750)/50","v":8546595.1446738169},8546595.1446738169,8546595.1446738169,8546595.1446738169,8546595.1446738169,8546595.1446738169,8546595.1446738169,8546595.1446738169,8546595.1446738169,8546595.1446738169,8546595.1446738169,8546595.1446738169,8546595.1446738169,8546595.1446738169,8546595.1446738169,8546595.1446738169,8546595.1446738169,8546595.1446738169,8546595.1446738169]
[null,"Accum Depreciation",null,{"$f":"SUM($D749:D750)","v":9161907.768776942},{"$f":"SUM($D749:E750)","v":18323815.537553884},{"$f":"SUM($D749:F750)","v":27485723.306330822},{"$f":"SUM($D749:G750)","v":36647631.075107761},{"$f":"SUM($D749:H750)","v":45809538.843884699},{"$f":"SUM($D749:I750)","v":54971446.612661637},{"$f":"SUM($D749:J750)","v":64133354.381438576},{"$f":"SUM($D749:K750)","v":73295262.150215536},{"$f":"SUM($D749:L750)","v":82457169.918992504},{"$f":"SUM($D749:M750)","v":91619077.687769473},{"$f":"SUM($D749:N750)","v":100926346.88817172},{"$f":"SUM($D749:O750)","v":110233616.08857396},{"$f":"SUM($D749:P750)","v":119540885.28897621},{"$f":"SUM($D749:Q750)","v":128848154.48937845},{"$f":"SUM($D749:R750)","v":138155423.68978071},{"$f":"SUM($D749:S750)","v":147462692.89018303},{"$f":"SUM($D749:T750)","v":156769962.09058529},{"$f":"SUM($D749:U750)","v":166077231.29098755},{"$f":"SUM($D749:V750)","v":175384500.49138981},{"$f":"SUM($D749:W750)","v":184691769.69179207},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE750:AF750)","v":16440818.607021034},{"$f":"SUM($AE750:AG750)","v":32881637.214042068},{"$f":"SUM($AE750:AH750)","v":49322455.821063101},{"$f":"SUM($AE750:AI750)","v":65763274.428084135},{"$f":"SUM($AE750:AJ750)","v":82204093.035105169},{"$f":"SUM($AE750:AK750)","v":98644911.642126203},{"$f":"SUM($AE750:AL750)","v":115085730.24914724},{"$f":"SUM($AE750:AM750)","v":131526548.85616827},{"$f":"SUM($AE750:AN750)","v":147967367.4631893},{"$f":"SUM($AE750:AO750)","v":164408186.07021034},{"$f":"SUM($AE750:AP750)","v":180849004.67723137},{"$f":"SUM($AE750:AQ750)","v":197289823.28425241},{"$f":"SUM($AE750:AR750)","v":213730641.89127344},{"$f":"SUM($AE750:AS750)","v":230171460.49829447},{"$f":"SUM($AE750:AT750)","v":246612279.10531551},{"$f":"SUM($AE750:AU750)","v":263053097.71233654},{"$f":"SUM($AE750:AV750)","v":279493916.31935757},{"$f":"SUM($AE750:AW750)","v":295934734.92637861},{"$f":"SUM($AE750:AX750)","v":312375553.53339964},{"$f":"SUM($AE750:AY750)","v":328816372.14042068},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BE750:BF750)","v":3974112.6423426638},{"$f":"SUM($BE750:BG750)","v":7948225.2846853277},{"$f":"SUM($BE750:BH750)","v":11922337.927027991},{"$f":"SUM($BE750:BI750)","v":15896450.569370655},{"$f":"SUM($BE750:BJ750)","v":19870563.211713318},{"$f":"SUM($BE750:BK750)","v":23844675.854055982},{"$f":"SUM($BE750:BL750)","v":27818788.496398646},{"$f":"SUM($BE750:BM750)","v":31792901.138741311},{"$f":"SUM($BE750:BN750)","v":35767013.781083971},{"$f":"SUM($BE750:BO750)","v":39741126.423426636},{"$f":"SUM($BE750:BP750)","v":43715239.0657693},{"$f":"SUM($BE750:BQ750)","v":47689351.708111964},{"$f":"SUM($BE750:BR750)","v":51663464.350454628},{"$f":"SUM($BE750:BS750)","v":55637576.992797293},{"$f":"SUM($BE750:BT750)","v":59611689.635139957},{"$f":"SUM($BE750:BU750)","v":63585802.277482621},{"$f":"SUM($BE750:BV750)","v":67559914.919825286},{"$f":"SUM($BE750:BW750)","v":71534027.562167943},{"$f":"SUM($BE750:BX750)","v":75508140.204510599},{"$f":"SUM($BE750:BY750)","v":79482252.846853256},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CF750:CF750)","v":8546595.1446738169},{"$f":"SUM($CF750:CG750)","v":17093190.289347634},{"$f":"SUM($CF750:CH750)","v":25639785.434021451},{"$f":"SUM($CF750:CI750)","v":34186380.578695267},{"$f":"SUM($CF750:CJ750)","v":42732975.723369084},{"$f":"SUM($CF750:CK750)","v":51279570.868042901},{"$f":"SUM($CF750:CL750)","v":59826166.012716718},{"$f":"SUM($CF750:CM750)","v":68372761.157390535},{"$f":"SUM($CF750:CN750)","v":76919356.302064359},{"$f":"SUM($CF750:CO750)","v":85465951.446738183},{"$f":"SUM($CF750:CP750)","v":94012546.591412008},{"$f":"SUM($CF750:CQ750)","v":102559141.73608583},{"$f":"SUM($CF750:CR750)","v":111105736.88075966},{"$f":"SUM($CF750:CS750)","v":119652332.02543348},{"$f":"SUM($CF750:CT750)","v":128198927.17010731},{"$f":"SUM($CF750:CU750)","v":136745522.31478113},{"$f":"SUM($CF750:CV750)","v":145292117.45945495},{"$f":"SUM($CF750:CW750)","v":153838712.60412878},{"$f":"SUM($CF750:CX750)","v":162385307.7488026},{"$f":"SUM($CF750:CY750)","v":170931902.89347643}]
[null,"End Year Book Value",null,{"$f":"-$C738-D751","v":154448458.44437855},{"$f":"-$C738-E751","v":145286550.67560163},136124642.90682468,126962735.13804775,117800827.3692708,108638919.60049388,99477011.831716925,90315104.062939972,81153196.294163004,{"$f":"-$C738-M751+$N730","v":93072692.00402239},{"$f":"-$C738-N751+$N730","v":83765422.803620145},{"$f":"-$C738-O751+$N730","v":74458153.6032179},{"$f":"-$C738-P751+$N730","v":65150884.402815655},{"$f":"-$C738-Q751+$N730","v":55843615.20241341},{"$f":"-$C738-R751+$N730","v":46536346.00201115},{"$f":"-$C738-S751+$N730","v":37229076.801608831},{"$f":"-$C738-T751+$N730","v":27921807.601206571},{"$f":"-$C738-U751+$N730","v":18614538.400804311},{"$f":"-$C738-V751+$N730","v":9307269.2004020512},{"$f":"-$C738-W751+$N730","v":-2.0861625671386719E-7},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE738-AF751","v":641191925.67382026},{"$f":"-$AE738-AG751","v":624751107.06679928},{"$f":"-$AE738-AH751","v":608310288.45977831},{"$f":"-$AE738-AI751","v":591869469.85275722},{"$f":"-$AE738-AJ751","v":575428651.24573612},{"$f":"-$AE738-AK751","v":558987832.63871515},{"$f":"-$AE738-AL751","v":542547014.03169417},{"$f":"-$AE738-AM751","v":526106195.42467308},{"$f":"-$AE738-AN751","v":509665376.81765205},{"$f":"-$AE738-AO751","v":493224558.21063101},{"$f":"-$AE738-AP751","v":476783739.60360998},{"$f":"-$AE738-AQ751","v":460342920.99658895},{"$f":"-$AE738-AR751","v":443902102.38956791},{"$f":"-$AE738-AS751","v":427461283.78254688},{"$f":"-$AE738-AT751","v":411020465.17552584},{"$f":"-$AE738-AU751","v":394579646.56850481},{"$f":"-$AE738-AV751","v":378138827.96148378},{"$f":"-$AE738-AW751","v":361698009.35446274},{"$f":"-$AE738-AX751","v":345257190.74744171},{"$f":"-$AE738-AY751","v":328816372.14042068},null,null,null,null,"End Year Book Value",null,{"$f":"-$BE738-BF751","v":95378703.416223943},{"$f":"-$BE738-BG751","v":91404590.773881271},{"$f":"-$BE738-BH751","v":87430478.131538615},{"$f":"-$BE738-BI751","v":83456365.489195943},{"$f":"-$BE738-BJ751","v":79482252.846853286},{"$f":"-$BE738-BK751","v":75508140.204510614},{"$f":"-$BE738-BL751","v":71534027.562167957},{"$f":"-$BE738-BM751","v":67559914.919825286},{"$f":"-$BE738-BN751","v":63585802.277482629},{"$f":"-$BE738-BO751","v":59611689.635139965},{"$f":"-$BE738-BP751","v":55637576.9927973},{"$f":"-$BE738-BQ751","v":51663464.350454636},{"$f":"-$BE738-BR751","v":47689351.708111972},{"$f":"-$BE738-BS751","v":43715239.065769307},{"$f":"-$BE738-BT751","v":39741126.423426643},{"$f":"-$BE738-BU751","v":35767013.781083979},{"$f":"-$BE738-BV751","v":31792901.138741314},{"$f":"-$BE738-BW751","v":27818788.496398658},{"$f":"-$BE738-BX751","v":23844675.854056001},{"$f":"-$BE738-BY751","v":19870563.211713344},null,null,null,null,"End Year Book Value",null,{"$f":"-$CE750-CF751","v":418783162.08901697},{"$f":"-$CE750-CG751","v":410236566.94434315},{"$f":"-$CE750-CH751","v":401689971.79966933},{"$f":"-$CE750-CI751","v":393143376.65499556},{"$f":"-$CE750-CJ751","v":384596781.51032174},{"$f":"-$CE750-CK751","v":376050186.36564791},{"$f":"-$CE750-CL751","v":367503591.22097409},{"$f":"-$CE750-CM751","v":358956996.07630026},{"$f":"-$CE750-CN751","v":350410400.93162644},{"$f":"-$CE750-CO751","v":341863805.78695261},{"$f":"-$CE750-CP751","v":333317210.64227879},{"$f":"-$CE750-CQ751","v":324770615.49760497},{"$f":"-$CE750-CR751","v":316224020.35293114},{"$f":"-$CE750-CS751","v":307677425.20825732},{"$f":"-$CE750-CT751","v":299130830.06358349},{"$f":"-$CE750-CU751","v":290584234.91890967},{"$f":"-$CE750-CV751","v":282037639.77423584},{"$f":"-$CE750-CW751","v":273491044.62956202},{"$f":"-$CE750-CX751","v":264944449.4848882},{"$f":"-$CE750-CY751","v":256397854.34021437}]
[null,"Prop. Tax Value",{"$f":"-C738","v":163610366.21315551},{"$f":"C753/(($C753/$X753)^(1/21))","v":153556756.47332007},{"$f":"D753/(($C753/$X753)^(1/21))","v":144120925.8580007},{"$f":"E753/(($C753/$X753)^(1/21))","v":135264912.773644},{"$f":"F753/(($C753/$X753)^(1/21))","v":126953088.30924921},{"$f":"G753/(($C753/$X753)^(1/21))","v":119152012.89655064},{"$f":"H753/(($C753/$X753)^(1/21))","v":111830301.77821541},{"$f":"I753/(($C753/$X753)^(1/21))","v":104958498.74281703},{"$f":"J753/(($C753/$X753)^(1/21))","v":98508957.618604064},{"$f":"K753/(($C753/$X753)^(1/21))","v":92455731.049297601},{"$f":"L753/(($C753/$X753)^(1/21))","v":86774466.104447886},{"$f":"(M753+$N730)/(($C753/($X753+$N730))^(1/21))","v":103162496.33333516},{"$f":"N753/(($N753/$X753)^(1/11))","v":95312522.997780308},{"$f":"O753/(($N753/$X753)^(1/11))","v":88059879.928156689},81359114.301716328,75168231.950351015,69448434.180195779,64163874.617493421,59281434.556856275,54770515.404016912,50602846.912291981,{"$f":"X738","v":43194773.115231656},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE738","v":657632744.28084135},{"$f":"AE753/(($AE753/$AZ753)^(1/21))","v":636280578.6895901},{"$f":"AF753/(($AE753/$AZ753)^(1/21))","v":615621679.93975008},595633538.88997233,576294377.23069453,557583123.75533235,539479391.40190387,521963455.04007071,505016229.97939497,488619251.17539471,472754653.11074179,457405150.32968146,442554018.60446471,428185076.71327317,414282668.80978215,400831647.3651529,387817356.66386777,375225616.83542639,363042708.40450442,351255357.34274071,339850720.60586703,{"$f":"AZ738","v":328816372.14042068},null,null,null,"Prop. Tax Value",{"$f":"-BE738","v":99352816.0585666},{"$f":"BE753/(($BE753/$BZ753)^(1/21))","v":96127006.822502002},{"$f":"BF753/(($BE753/$BZ753)^(1/21))","v":93005933.875153631},89986196.615502849,87064504.853998065,84237675.227690741,81502627.731765598,78856382.363685817,76296055.876296982,73818858.636351839,71422091.585033238,69103143.297163486,66859487.13589593,64688678.499788642,62588352.159260735,60556219.67952919,58590066.927218363,56687751.657925427,54847201.182113275,53066410.106787749,51343438.150498569,{"$f":"BZ738","v":49676408.0292833},null,null,null,"Prop. Tax Value",{"$f":"-CE738","v":427329757.2336908},{"$f":"CE753/(($CE753/$CZ753)^(1/21))","v":417060356.30535316},{"$f":"CF753/(($CE753/$CZ753)^(1/21))","v":407037745.10705829},397255992.89646983,387709311.45624489,378392051.66893607,369298700.17420381,360423876.10636133,351762327.91032124,343308930.23406023,335058680.89576232,327006697.92384666,319148216.66812795,311478586.98040026,303993270.46277577,296687837.78215015,289557966.04920572,282599436.26040113,275808130.80143398,269180031.01069933,262711214.80130175,{"$f":"CZ738","v":256397854.34021437}]
[null,"Tax Dep",null,{"$f":"($C738*0.95)*-D$4","v":31085969.580499548},{"$f":"($C738*0.95)*-E$4","v":49737551.328799278},29842530.797279567,17905518.478367738,17905518.478367738,8952759.2391838692,null,null,null,null,{"$f":"($N730)*D$6","v":3011689.3009579894},5162835.711918043,3687769.9105178574,2634121.3646556125,1881515.2604682946,1881515.2604682946,1881515.2604682946,940441.40918196773,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($C738)*-D$5","v":6135388.7329933317},{"$f":"($C738)*-E$5","v":11811032.336927697},{"$f":"($C738)*-F$5","v":10925900.255714526},{"$f":"($C738)*-G$5","v":10107848.424648747},{"$f":"($C738)*-H$5","v":9350332.4290818367},{"$f":"($C738)*-I$5","v":8648443.9580274001},{"$f":"($C738)*-J$5","v":8000546.9078233046},{"$f":"($C738)*-K$5","v":7400096.8638210231},{"$f":"($C738)*-L$5","v":7298658.4367688671},{"$f":"($C738)*-M$5","v":7298658.4367688671},{"$f":"($C738)*-N$5","v":7298658.4367688671},{"$f":"($C738)*-O$5","v":7298658.4367688671},{"$f":"($C738)*-P$5","v":7298658.4367688671},{"$f":"($C738)*-Q$5","v":7298658.4367688671},{"$f":"($C738)*-R$5","v":7298658.4367688671},{"$f":"($C738)*-S$5","v":7298658.4367688671},{"$f":"($C738)*-T$5","v":7298658.4367688671},{"$f":"($C738)*-U$5","v":7298658.4367688671},{"$f":"($C738)*-V$5","v":7298658.4367688671},{"$f":"($C738)*-W$5","v":7298658.4367688671},null,null,null,null,"Tax Dep",null,{"$f":"($BE738)*-D$4","v":19870563.211713322},{"$f":"($BE738)*-E$4","v":31792901.138741314},{"$f":"($BE738)*-F$4","v":19075740.683244787},{"$f":"($BE738)*-G$4","v":11445444.409946872},{"$f":"($BE738)*-H$4","v":11445444.409946872},{"$f":"($BE738)*-I$4","v":5722722.204973436},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($CE738)*-D$5","v":16024865.896263404},{"$f":"($CE738)*-E$5","v":30848935.174700141},{"$f":"($CE738)*-F$5","v":28537081.188065875},{"$f":"($CE738)*-G$5","v":26400432.401897419},{"$f":"($CE738)*-H$5","v":24421895.625905428},{"$f":"($CE738)*-I$5","v":22588650.967372894},{"$f":"($CE738)*-J$5","v":20896425.128727481},{"$f":"($CE738)*-K$5","v":19328124.919679835},{"$f":"($CE738)*-L$5","v":19063180.470194947},{"$f":"($CE738)*-M$5","v":19063180.470194947},{"$f":"($CE738)*-N$5","v":19063180.470194947},{"$f":"($CE738)*-O$5","v":19063180.470194947},{"$f":"($CE738)*-P$5","v":19063180.470194947},{"$f":"($CE738)*-Q$5","v":19063180.470194947},{"$f":"($CE738)*-R$5","v":19063180.470194947},{"$f":"($CE738)*-S$5","v":19063180.470194947},{"$f":"($CE738)*-T$5","v":19063180.470194947},{"$f":"($CE738)*-U$5","v":19063180.470194947},{"$f":"($CE738)*-V$5","v":19063180.470194947},{"$f":"($CE738)*-W$5","v":19063180.470194947},{"$f":"($CE738)*-X$5","v":9525180.2887389679}]
[null,"After Tax Dep. Value",null,{"$f":"D754*$B$6","v":6528053.6119049052},{"$f":"E754*$B$6","v":10444885.779047849},6266931.4674287084,3760158.8804572248,3760158.8804572248,1880079.4402286124,null,null,null,null,{"$f":"N754*$B$6","v":632454.75320117781},{"$f":"O754*$B$6","v":1084195.499502789},{"$f":"P754*$B$6","v":774431.68120875},{"$f":"Q754*$B$6","v":553165.48657767859},{"$f":"R754*$B$6","v":395118.20469834184},{"$f":"S754*$B$6","v":395118.20469834184},{"$f":"T754*$B$6","v":395118.20469834184},{"$f":"U754*$B$6","v":197492.69592821322},null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF754*$B$6","v":1288431.6339285995},{"$f":"AG754*$B$6","v":2480316.7907548165},{"$f":"AH754*$B$6","v":2294439.0537000503},{"$f":"AI754*$B$6","v":2122648.1691762367},{"$f":"AJ754*$B$6","v":1963569.8101071857},{"$f":"AK754*$B$6","v":1816173.2311857541},{"$f":"AL754*$B$6","v":1680114.8506428939},{"$f":"AM754*$B$6","v":1554020.3414024147},{"$f":"AN754*$B$6","v":1532718.271721462},{"$f":"AO754*$B$6","v":1532718.271721462},{"$f":"AP754*$B$6","v":1532718.271721462},{"$f":"AQ754*$B$6","v":1532718.271721462},{"$f":"AR754*$B$6","v":1532718.271721462},{"$f":"AS754*$B$6","v":1532718.271721462},{"$f":"AT754*$B$6","v":1532718.271721462},{"$f":"AU754*$B$6","v":1532718.271721462},{"$f":"AV754*$B$6","v":1532718.271721462},{"$f":"AW754*$B$6","v":1532718.271721462},{"$f":"AX754*$B$6","v":1532718.271721462},{"$f":"AY754*$B$6","v":1532718.271721462},null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF754*$B$6","v":4172818.2744597974},{"$f":"BG754*$B$6","v":6676509.2391356761},{"$f":"BH754*$B$6","v":4005905.5434814054},{"$f":"BI754*$B$6","v":2403543.3260888429},{"$f":"BJ754*$B$6","v":2403543.3260888429},{"$f":"BK754*$B$6","v":1201771.6630444215},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CF754*$B$6","v":3365221.8382153148},{"$f":"CG754*$B$6","v":6478276.3866870292},{"$f":"CH754*$B$6","v":5992787.0494938334},{"$f":"CI754*$B$6","v":5544090.8043984575},{"$f":"CJ754*$B$6","v":5128598.0814401396},{"$f":"CK754*$B$6","v":4743616.7031483073},{"$f":"CL754*$B$6","v":4388249.2770327711},{"$f":"CM754*$B$6","v":4058906.2331327652},{"$f":"CN754*$B$6","v":4003267.8987409389},{"$f":"CO754*$B$6","v":4003267.8987409389},{"$f":"CP754*$B$6","v":4003267.8987409389},{"$f":"CQ754*$B$6","v":4003267.8987409389},{"$f":"CR754*$B$6","v":4003267.8987409389},{"$f":"CS754*$B$6","v":4003267.8987409389},{"$f":"CT754*$B$6","v":4003267.8987409389},{"$f":"CU754*$B$6","v":4003267.8987409389},{"$f":"CV754*$B$6","v":4003267.8987409389},{"$f":"CW754*$B$6","v":4003267.8987409389},{"$f":"CX754*$B$6","v":4003267.8987409389},{"$f":"CY754*$B$6","v":4003267.8987409389},{"$f":"CZ754*$B$6","v":2000287.8606351833}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D755:I755)","v":27141960.12333753},{"$f":"C757/C761","v":0.16589389017060407},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"AE757/AE761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF755:BK755)","v":17349500.163536921},{"$f":"BE757/BE761","v":0.17462514754800429},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,CF755:CZ755)","v":48826562.663809404},{"$f":"CE757/CE761","v":0.11425968315402844}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D734:W734)","v":15290688.431136029},{"$f":"C758/C761","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,AF734:AY734)","v":0},{"$f":"AE758/AE761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,BF734:BY734)","v":0},{"$f":"BE758/BE761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,CF734:CY734)","v":0},{"$f":"CE758/CE761","v":0}]
[0.85,"Debt",{"$f":"(C761-C757-C758)*$A759","v":103001060.00987965},{"$f":"C759/C761","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(AE761-AE757-AE758)*$AC759","v":394579646.56850481},{"$f":"AE759/AE761","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE761-BE757-BE758)*$BC759","v":69702818.510775223},{"$f":"BE759/BE761","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(CE761-CE757-CE758)*$A759","v":321727715.38439918},{"$f":"CE759/CE761","v":0.75287926931907578}]
[0.15,"Equity",{"$f":"(C761-C757-C758)*$A760","v":18176657.648802292},{"$f":"C760/C761","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(AE761-AE757-AE758)*$AC760","v":263053097.71233654},{"$f":"AE760/AE761","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE761-BE757-BE758)*$BC760","v":12300497.384254452},{"$f":"BE760/BE761","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(CE761-CE757-CE758)*$A760","v":56775479.185482204},{"$f":"CE760/CE761","v":0.13286104752689573}]
[null,"Total",{"$f":"-C738","v":163610366.21315551},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE738","v":657632744.28084135},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",{"$f":"-BE738","v":99352816.0585666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CE738","v":427329757.2336908}]
[null,"Check",{"$f":"SUM(C757:C760)-C761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE757:AE760)-AE761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE757:BE760)-BE761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CE757:CE760)-CE761","v":0}]
[25000,"2036 Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036 Nuclear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2036 Geothermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF764&\" \"&'Resource Options'!$B$43","v":"2036 Pumped Hydro (16 hr/ 100 MW share)"}]
[null,"Year",null,2036,{"$f":"D764+1","v":2037},{"$f":"E764+1","v":2038},{"$f":"F764+1","v":2039},{"$f":"G764+1","v":2040},{"$f":"H764+1","v":2041},{"$f":"I764+1","v":2042},{"$f":"J764+1","v":2043},{"$f":"K764+1","v":2044},{"$f":"L764+1","v":2045},{"$f":"M764+1","v":2046},{"$f":"N764+1","v":2047},{"$f":"O764+1","v":2048},{"$f":"P764+1","v":2049},{"$f":"Q764+1","v":2050},{"$f":"R764+1","v":2051},{"$f":"S764+1","v":2052},{"$f":"T764+1","v":2053},{"$f":"U764+1","v":2054},{"$f":"V764+1","v":2055},null,null,null,null,null,null,"Year",null,2036,{"$f":"AF764+1","v":2037},{"$f":"AG764+1","v":2038},{"$f":"AH764+1","v":2039},{"$f":"AI764+1","v":2040},{"$f":"AJ764+1","v":2041},{"$f":"AK764+1","v":2042},{"$f":"AL764+1","v":2043},{"$f":"AM764+1","v":2044},{"$f":"AN764+1","v":2045},{"$f":"AO764+1","v":2046},{"$f":"AP764+1","v":2047},{"$f":"AQ764+1","v":2048},{"$f":"AR764+1","v":2049},{"$f":"AS764+1","v":2050},{"$f":"AT764+1","v":2051},{"$f":"AU764+1","v":2052},{"$f":"AV764+1","v":2053},{"$f":"AW764+1","v":2054},{"$f":"AX764+1","v":2055},null,null,null,null,"Year",null,2036,{"$f":"BF764+1","v":2037},{"$f":"BG764+1","v":2038},{"$f":"BH764+1","v":2039},{"$f":"BI764+1","v":2040},{"$f":"BJ764+1","v":2041},{"$f":"BK764+1","v":2042},{"$f":"BL764+1","v":2043},{"$f":"BM764+1","v":2044},{"$f":"BN764+1","v":2045},{"$f":"BO764+1","v":2046},{"$f":"BP764+1","v":2047},{"$f":"BQ764+1","v":2048},{"$f":"BR764+1","v":2049},{"$f":"BS764+1","v":2050},{"$f":"BT764+1","v":2051},{"$f":"BU764+1","v":2052},{"$f":"BV764+1","v":2053},{"$f":"BW764+1","v":2054},{"$f":"BX764+1","v":2055},null,null,null,null,"Year",null,2036,{"$f":"CF764+1","v":2037},{"$f":"CG764+1","v":2038},{"$f":"CH764+1","v":2039},{"$f":"CI764+1","v":2040},{"$f":"CJ764+1","v":2041},{"$f":"CK764+1","v":2042},{"$f":"CL764+1","v":2043},{"$f":"CM764+1","v":2044},{"$f":"CN764+1","v":2045},{"$f":"CO764+1","v":2046},{"$f":"CP764+1","v":2047},{"$f":"CQ764+1","v":2048},{"$f":"CR764+1","v":2049},{"$f":"CS764+1","v":2050},{"$f":"CT764+1","v":2051},{"$f":"CU764+1","v":2052},{"$f":"CV764+1","v":2053},{"$f":"CW764+1","v":2054},{"$f":"CX764+1","v":2055}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$29/100*'Resource Options'!$J$29*8760)*(1+'Resource Options'!$X$29)^($D764-$D$12)","v":248132.01290261259},{"$f":"D765*(1-'Resource Options'!$AA$27)","v":246891.35283809953},{"$f":"E765*(1-'Resource Options'!$AA$27)","v":245656.89607390904},{"$f":"F765*(1-'Resource Options'!$AA$27)","v":244428.61159353951},{"$f":"G765*(1-'Resource Options'!$AA$27)","v":243206.4685355718},{"$f":"H765*(1-'Resource Options'!$AA$27)","v":241990.43619289395},{"$f":"I765*(1-'Resource Options'!$AA$27)","v":240780.48401192948},{"$f":"J765*(1-'Resource Options'!$AA$27)","v":239576.58159186982},{"$f":"K765*(1-'Resource Options'!$AA$27)","v":238378.69868391048},{"$f":"L765*(1-'Resource Options'!$AA$27)","v":237186.80519049094},{"$f":"M765*(1-'Resource Options'!$AA$27)","v":236000.87116453849},{"$f":"N765*(1-'Resource Options'!$AA$27)","v":234820.8668087158},{"$f":"O765*(1-'Resource Options'!$AA$27)","v":233646.76247467223},{"$f":"P765*(1-'Resource Options'!$AA$27)","v":232478.52866229886},{"$f":"Q765*(1-'Resource Options'!$AA$27)","v":231316.13601898737},{"$f":"R765*(1-'Resource Options'!$AA$27)","v":230159.55533889242},{"$f":"S765*(1-'Resource Options'!$AA$27)","v":229008.75756219795},{"$f":"T765*(1-'Resource Options'!$AA$27)","v":227863.71377438697},{"$f":"U765*(1-'Resource Options'!$AA$27)","v":226724.39520551503},{"$f":"V765*(1-'Resource Options'!$AA$27)","v":225590.77322948744},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D764-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D764-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D764-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D764-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D764-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D764-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D764-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D764-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D764-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D764-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D764-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D764-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D764-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D764-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D764-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D764-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D764-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D764-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D764-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D764-$D$12)","v":798600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$30/100*'Resource Options'!$J$30*8760)*(1+'Resource Options'!$X$30)^($D764-$D$12)","v":157824},{"$f":"BF765*(1-'Resource Options'!$AA$30)","v":156245.76000000001},{"$f":"BG765*(1-'Resource Options'!$AA$30)","v":154683.30240000002},{"$f":"BH765*(1-'Resource Options'!$AA$30)","v":153136.46937600002},{"$f":"BI765*(1-'Resource Options'!$AA$30)","v":151605.10468224002},{"$f":"BJ765*(1-'Resource Options'!$AA$30)","v":150089.05363541763},{"$f":"BK765*(1-'Resource Options'!$AA$30)","v":148588.16309906344},{"$f":"BL765*(1-'Resource Options'!$AA$30)","v":147102.28146807282},{"$f":"BM765*(1-'Resource Options'!$AA$30)","v":145631.25865339208},{"$f":"BN765*(1-'Resource Options'!$AA$30)","v":144174.94606685816},{"$f":"BO765*(1-'Resource Options'!$AA$30)","v":142733.19660618957},{"$f":"BP765*(1-'Resource Options'!$AA$30)","v":141305.86464012766},{"$f":"BQ765*(1-'Resource Options'!$AA$30)","v":139892.80599372639},{"$f":"BR765*(1-'Resource Options'!$AA$30)","v":138493.87793378913},{"$f":"BS765*(1-'Resource Options'!$AA$30)","v":137108.93915445125},{"$f":"BT765*(1-'Resource Options'!$AA$30)","v":135737.84976290673},{"$f":"BU765*(1-'Resource Options'!$AA$30)","v":134380.47126527765},{"$f":"BV765*(1-'Resource Options'!$AA$30)","v":133036.66655262487},{"$f":"BW765*(1-'Resource Options'!$AA$30)","v":131706.2998870986},{"$f":"BX765*(1-'Resource Options'!$AA$30)","v":130389.23688822762},null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":584000},{"$f":"CF765","v":584000},{"$f":"CG765","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"CF765*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CG765*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CH765*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CI765*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CJ765*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CK765*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CL765*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CM765*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CN765*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CO765*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CP765*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CQ765*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CR765*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CS765*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CT765*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CU765*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CV765*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CW765*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CX765*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CY765*(1-'Resource Options'!$W$43)","v":110959.99999999997}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M73","v":53.501188331743037},{"$f":"D767","v":53.501188331743037},{"$f":"E767","v":53.501188331743037},{"$f":"F767","v":53.501188331743037},{"$f":"G767","v":53.501188331743037},{"$f":"H767","v":53.501188331743037},{"$f":"I767","v":53.501188331743037},{"$f":"J767","v":53.501188331743037},{"$f":"K767","v":53.501188331743037},{"$f":"L767","v":53.501188331743037},{"$f":"M767","v":53.501188331743037},{"$f":"N767","v":53.501188331743037},{"$f":"O767","v":53.501188331743037},{"$f":"P767","v":53.501188331743037},{"$f":"Q767","v":53.501188331743037},{"$f":"R767","v":53.501188331743037},{"$f":"S767","v":53.501188331743037},{"$f":"T767","v":53.501188331743037},{"$f":"U767","v":53.501188331743037},{"$f":"V767","v":53.501188331743037},null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P73","v":135.85541934450904},{"$f":"AF767","v":135.85541934450904},{"$f":"AG767","v":135.85541934450904},{"$f":"AH767","v":135.85541934450904},{"$f":"AI767","v":135.85541934450904},{"$f":"AJ767","v":135.85541934450904},{"$f":"AK767","v":135.85541934450904},{"$f":"AL767","v":135.85541934450904},{"$f":"AM767","v":135.85541934450904},{"$f":"AN767","v":135.85541934450904},{"$f":"AO767","v":135.85541934450904},{"$f":"AP767","v":135.85541934450904},{"$f":"AQ767","v":135.85541934450904},{"$f":"AR767","v":135.85541934450904},{"$f":"AS767","v":135.85541934450904},{"$f":"AT767","v":135.85541934450904},{"$f":"AU767","v":135.85541934450904},{"$f":"AV767","v":135.85541934450904},{"$f":"AW767","v":135.85541934450904},{"$f":"AX767","v":135.85541934450904},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S73","v":105.13302748304372},{"$f":"BF767","v":105.13302748304372},{"$f":"BG767","v":105.13302748304372},{"$f":"BH767","v":105.13302748304372},{"$f":"BI767","v":105.13302748304372},{"$f":"BJ767","v":105.13302748304372},{"$f":"BK767","v":105.13302748304372},{"$f":"BL767","v":105.13302748304372},{"$f":"BM767","v":105.13302748304372},{"$f":"BN767","v":105.13302748304372},{"$f":"BO767","v":105.13302748304372},{"$f":"BP767","v":105.13302748304372},{"$f":"BQ767","v":105.13302748304372},{"$f":"BR767","v":105.13302748304372},{"$f":"BS767","v":105.13302748304372},{"$f":"BT767","v":105.13302748304372},{"$f":"BU767","v":105.13302748304372},{"$f":"BV767","v":105.13302748304372},{"$f":"BW767","v":105.13302748304372},{"$f":"BX767","v":105.13302748304372},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V73","v":6.863928525453062},{"$f":"CF767","v":6.863928525453062},{"$f":"CG767","v":6.863928525453062},{"$f":"CH767","v":6.863928525453062},{"$f":"CI767","v":6.863928525453062},{"$f":"CJ767","v":6.863928525453062},{"$f":"CK767","v":6.863928525453062},{"$f":"CL767","v":6.863928525453062},{"$f":"CM767","v":6.863928525453062},{"$f":"CN767","v":6.863928525453062},{"$f":"CO767","v":6.863928525453062},{"$f":"CP767","v":6.863928525453062},{"$f":"CQ767","v":6.863928525453062},{"$f":"CR767","v":6.863928525453062},{"$f":"CS767","v":6.863928525453062},{"$f":"CT767","v":6.863928525453062},{"$f":"CU767","v":6.863928525453062},{"$f":"CV767","v":6.863928525453062},{"$f":"CW767","v":6.863928525453062},{"$f":"CX767","v":6.863928525453062}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N73","v":7.4258299521549569},{"$f":"D768","v":7.4258299521549569},7.4258299521549569,7.4258299521549569,7.4258299521549569,7.4258299521549569,7.4258299521549569,7.4258299521549569,7.4258299521549569,7.4258299521549569,7.4258299521549569,7.4258299521549569,7.4258299521549569,7.4258299521549569,7.4258299521549569,7.4258299521549569,7.4258299521549569,7.4258299521549569,7.4258299521549569,7.4258299521549569,null,null,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Q73","v":0},{"$f":"AF768","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!T73","v":0},{"$f":"BF768","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!W73","v":28.078124003899326},{"$f":"CF768","v":28.078124003899326},28.078124003899326,28.078124003899326,28.078124003899326,28.078124003899326,28.078124003899326,28.078124003899326,28.078124003899326,28.078124003899326,28.078124003899326,28.078124003899326,28.078124003899326,28.078124003899326,28.078124003899326,28.078124003899326,28.078124003899326,28.078124003899326,28.078124003899326,28.078124003899326]
[null,"Revenue",null,{"$f":"(D767*D765)+(D768*12*$A$11)","v":15503106.539083656},{"$f":"(E767*E765)+(E768*12*$A$11)","v":15436729.751316469},{"$f":"(F767*F765)+(F768*12*$A$11)","v":15370684.84748812},{"$f":"(G767*G765)+(G768*12*$A$11)","v":15304970.168178912},{"$f":"(H767*H765)+(H768*12*$A$11)","v":15239584.062266253},{"$f":"(I767*I765)+(I768*12*$A$11)","v":15174524.886883155},{"$f":"(J767*J765)+(J768*12*$A$11)","v":15109791.007376969},{"$f":"(K767*K765)+(K768*12*$A$11)","v":15045380.797268316},{"$f":"(L767*L765)+(L768*12*$A$11)","v":14981292.638210207},{"$f":"(M767*M765)+(M768*12*$A$11)","v":14917524.91994739},{"$f":"(N767*N765)+(N768*12*$A$11)","v":14854076.040275887},{"$f":"(O767*O765)+(O768*12*$A$11)","v":14790944.405002739},{"$f":"(P767*P765)+(P768*12*$A$11)","v":14728128.427905958},{"$f":"(Q767*Q765)+(Q768*12*$A$11)","v":14665626.53069466},{"$f":"(R767*R765)+(R768*12*$A$11)","v":14603437.142969418},{"$f":"(S767*S765)+(S768*12*$A$11)","v":14541558.702182803},{"$f":"(T767*T765)+(T768*12*$A$11)","v":14479989.653600123},{"$f":"(U767*U765)+(U768*12*$A$11)","v":14418728.450260356},{"$f":"(V767*V765)+(V768*12*$A$11)","v":14357773.552937284},{"$f":"(W767*W765)+(W768*12*$A$11)","v":14297123.430100832},null,null,null,null,null,null,"Revenue",null,{"$f":"(AF767*AF765)+(AF768*12*('Resource Options'!$J$21))","v":108494137.88852492},{"$f":"(AG767*AG765)+(AG768*12*('Resource Options'!$J$21))","v":108494137.88852492},{"$f":"(AH767*AH765)+(AH768*12*('Resource Options'!$J$21))","v":108494137.88852492},{"$f":"(AI767*AI765)+(AI768*12*('Resource Options'!$J$21))","v":108494137.88852492},{"$f":"(AJ767*AJ765)+(AJ768*12*('Resource Options'!$J$21))","v":108494137.88852492},{"$f":"(AK767*AK765)+(AK768*12*('Resource Options'!$J$21))","v":108494137.88852492},{"$f":"(AL767*AL765)+(AL768*12*('Resource Options'!$J$21))","v":108494137.88852492},{"$f":"(AM767*AM765)+(AM768*12*('Resource Options'!$J$21))","v":108494137.88852492},{"$f":"(AN767*AN765)+(AN768*12*('Resource Options'!$J$21))","v":108494137.88852492},{"$f":"(AO767*AO765)+(AO768*12*('Resource Options'!$J$21))","v":108494137.88852492},{"$f":"(AP767*AP765)+(AP768*12*('Resource Options'!$J$21))","v":108494137.88852492},{"$f":"(AQ767*AQ765)+(AQ768*12*('Resource Options'!$J$21))","v":108494137.88852492},{"$f":"(AR767*AR765)+(AR768*12*('Resource Options'!$J$21))","v":108494137.88852492},{"$f":"(AS767*AS765)+(AS768*12*('Resource Options'!$J$21))","v":108494137.88852492},{"$f":"(AT767*AT765)+(AT768*12*('Resource Options'!$J$21))","v":108494137.88852492},{"$f":"(AU767*AU765)+(AU768*12*('Resource Options'!$J$21))","v":108494137.88852492},{"$f":"(AV767*AV765)+(AV768*12*('Resource Options'!$J$21))","v":108494137.88852492},{"$f":"(AW767*AW765)+(AW768*12*('Resource Options'!$J$21))","v":108494137.88852492},{"$f":"(AX767*AX765)+(AX768*12*('Resource Options'!$J$21))","v":108494137.88852492},{"$f":"(AY767*AY765)+(AY768*12*('Resource Options'!$J$21))","v":108494137.88852492},null,null,null,null,"Revenue",null,{"$f":"(BF767*BF765)+(BF768*12*('Resource Options'!$J$30))","v":16592514.929483892},{"$f":"(BG767*BG765)+(BG768*12*('Resource Options'!$J$30))","v":16426589.780189054},{"$f":"(BH767*BH765)+(BH768*12*('Resource Options'!$J$30))","v":16262323.882387163},{"$f":"(BI767*BI765)+(BI768*12*('Resource Options'!$J$30))","v":16099700.643563293},{"$f":"(BJ767*BJ765)+(BJ768*12*('Resource Options'!$J$30))","v":15938703.63712766},{"$f":"(BK767*BK765)+(BK768*12*('Resource Options'!$J$30))","v":15779316.600756384},{"$f":"(BL767*BL765)+(BL768*12*('Resource Options'!$J$30))","v":15621523.434748819},{"$f":"(BM767*BM765)+(BM768*12*('Resource Options'!$J$30))","v":15465308.200401332},{"$f":"(BN767*BN765)+(BN768*12*('Resource Options'!$J$30))","v":15310655.118397318},{"$f":"(BO767*BO765)+(BO768*12*('Resource Options'!$J$30))","v":15157548.567213345},{"$f":"(BP767*BP765)+(BP768*12*('Resource Options'!$J$30))","v":15005973.08154121},{"$f":"(BQ767*BQ765)+(BQ768*12*('Resource Options'!$J$30))","v":14855913.350725798},{"$f":"(BR767*BR765)+(BR768*12*('Resource Options'!$J$30))","v":14707354.217218539},{"$f":"(BS767*BS765)+(BS768*12*('Resource Options'!$J$30))","v":14560280.675046355},{"$f":"(BT767*BT765)+(BT768*12*('Resource Options'!$J$30))","v":14414677.868295891},{"$f":"(BU767*BU765)+(BU768*12*('Resource Options'!$J$30))","v":14270531.089612933},{"$f":"(BV767*BV765)+(BV768*12*('Resource Options'!$J$30))","v":14127825.778716803},{"$f":"(BW767*BW765)+(BW768*12*('Resource Options'!$J$30))","v":13986547.520929633},{"$f":"(BX767*BX765)+(BX768*12*('Resource Options'!$J$30))","v":13846682.045720335},{"$f":"(BY767*BY765)+(BY768*12*('Resource Options'!$J$30))","v":13708215.225263132},null,null,null,null,"Revenue",null,{"$f":"(CF767*CF765)+(CF768*12*('Resource Options'!$J$43*1000))","v":37702283.063543782},{"$f":"(CG767*CG765)+(CG768*12*('Resource Options'!$J$43*1000))","v":37702283.063543782},{"$f":"(CH767*CH765)+(CH768*12*('Resource Options'!$J$43*1000))","v":37702283.063543782},{"$f":"(CI767*CI765)+(CI768*12*('Resource Options'!$J$43*1000))","v":37702283.063543782},{"$f":"(CJ767*CJ765)+(CJ768*12*('Resource Options'!$J$43*1000))","v":37702283.063543782},{"$f":"(CK767*CK765)+(CK768*12*('Resource Options'!$J$43*1000))","v":37702283.063543782},{"$f":"(CL767*CL765)+(CL768*12*('Resource Options'!$J$43*1000))","v":37702283.063543782},{"$f":"(CM767*CM765)+(CM768*12*('Resource Options'!$J$43*1000))","v":37702283.063543782},{"$f":"(CN767*CN765)+(CN768*12*('Resource Options'!$J$43*1000))","v":37702283.063543782},{"$f":"(CO767*CO765)+(CO768*12*('Resource Options'!$J$43*1000))","v":37702283.063543782},{"$f":"(CP767*CP765)+(CP768*12*('Resource Options'!$J$43*1000))","v":37702283.063543782},{"$f":"(CQ767*CQ765)+(CQ768*12*('Resource Options'!$J$43*1000))","v":37702283.063543782},{"$f":"(CR767*CR765)+(CR768*12*('Resource Options'!$J$43*1000))","v":37702283.063543782},{"$f":"(CS767*CS765)+(CS768*12*('Resource Options'!$J$43*1000))","v":37702283.063543782},{"$f":"(CT767*CT765)+(CT768*12*('Resource Options'!$J$43*1000))","v":37702283.063543782},{"$f":"(CU767*CU765)+(CU768*12*('Resource Options'!$J$43*1000))","v":37702283.063543782},{"$f":"(CV767*CV765)+(CV768*12*('Resource Options'!$J$43*1000))","v":37702283.063543782},{"$f":"(CW767*CW765)+(CW768*12*('Resource Options'!$J$43*1000))","v":37702283.063543782},{"$f":"(CX767*CX765)+(CX768*12*('Resource Options'!$J$43*1000))","v":37702283.063543782},{"$f":"(CY767*CY765)+(CY768*12*('Resource Options'!$J$43*1000))","v":37702283.063543782}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":571298.4990305095},{"$f":"HLOOKUP(E764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":582724.46901111957},{"$f":"HLOOKUP(F764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":594378.95839134208},{"$f":"HLOOKUP(G764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":606266.53755916888},{"$f":"HLOOKUP(H764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":618391.86831035232},{"$f":"HLOOKUP(I764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":630759.70567655924},{"$f":"HLOOKUP(J764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":643374.89979009051},{"$f":"HLOOKUP(K764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":656242.39778589236},{"$f":"HLOOKUP(L764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":669367.24574161018},{"$f":"HLOOKUP(M764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":682754.59065644233},{"$f":"HLOOKUP(N764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":696409.68246957113},{"$f":"HLOOKUP(O764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":710337.87611896265},{"$f":"HLOOKUP(P764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":724544.63364134182},{"$f":"HLOOKUP(Q764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":739035.5263141687},{"$f":"HLOOKUP(R764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":753816.23684045207},{"$f":"HLOOKUP(S764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":768892.56157726119},{"$f":"HLOOKUP(T764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":784270.4128088064},{"$f":"HLOOKUP(U764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":799955.82106498256},{"$f":"HLOOKUP(V764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":815954.9374862822},{"$f":"HLOOKUP(W764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":832274.03623600793},null,null,null,null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AF764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AF765","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AG764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AG765","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AH764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AH765","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AI764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AI765","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AJ764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AJ765","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AK764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AK765","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AL764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AL765","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AM764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AM765","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AN764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AN765","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AO764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AO765","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AP764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AP765","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AQ764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AQ765","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AR764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AR765","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AS764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AS765","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AT764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AT765","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AU764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AU765","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AV764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AV765","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AW764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AW765","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AX764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AX765","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AY764,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AY765","v":10848981}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":481987.77487830666},{"$f":"D772*(1+'Fixed O&M'!$A$27)","v":491627.5303758728},{"$f":"E772*(1+'Fixed O&M'!$A$27)","v":501460.08098339027},{"$f":"F772*(1+'Fixed O&M'!$A$27)","v":511489.28260305809},{"$f":"G772*(1+'Fixed O&M'!$A$27)","v":521719.06825511926},{"$f":"H772*(1+'Fixed O&M'!$A$27)","v":532153.44962022163},{"$f":"I772*(1+'Fixed O&M'!$A$27)","v":542796.51861262613},{"$f":"J772*(1+'Fixed O&M'!$A$27)","v":553652.4489848786},{"$f":"K772*(1+'Fixed O&M'!$A$27)","v":564725.49796457624},{"$f":"L772*(1+'Fixed O&M'!$A$27)","v":576020.00792386779},{"$f":"HLOOKUP(N764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":467507.84428667201},{"$f":"N772*(1+'Fixed O&M'!$A$27)","v":476858.00117240543},{"$f":"O772*(1+'Fixed O&M'!$A$27)","v":486395.16119585355},{"$f":"P772*(1+'Fixed O&M'!$A$27)","v":496123.06441977061},{"$f":"Q772*(1+'Fixed O&M'!$A$27)","v":506045.52570816601},{"$f":"R772*(1+'Fixed O&M'!$A$27)","v":516166.43622232933},{"$f":"S772*(1+'Fixed O&M'!$A$27)","v":526489.76494677598},{"$f":"T772*(1+'Fixed O&M'!$A$27)","v":537019.56024571147},{"$f":"U772*(1+'Fixed O&M'!$A$27)","v":547759.95145062567},{"$f":"V772*(1+'Fixed O&M'!$A$27)","v":558715.15047963813},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19281324.342279695},{"$f":"HLOOKUP(AG764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19666950.829125285},{"$f":"HLOOKUP(AH764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20060289.845707793},{"$f":"HLOOKUP(AI764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20461495.642621949},{"$f":"HLOOKUP(AJ764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20870725.555474389},{"$f":"HLOOKUP(AK764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21288140.066583876},{"$f":"HLOOKUP(AL764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21713902.867915552},{"$f":"HLOOKUP(AM764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22148180.925273865},{"$f":"HLOOKUP(AN764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22591144.543779343},{"$f":"HLOOKUP(AO764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23042967.434654929},{"$f":"HLOOKUP(AP764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23503826.783348028},{"$f":"HLOOKUP(AQ764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23973903.319014989},{"$f":"HLOOKUP(AR764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24453381.385395288},{"$f":"HLOOKUP(AS764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24942449.013103191},{"$f":"HLOOKUP(AT764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":25441297.993365262},{"$f":"HLOOKUP(AU764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":25950123.953232568},{"$f":"HLOOKUP(AV764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":26469126.432297219},{"$f":"HLOOKUP(AW764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":26998508.960943159},{"$f":"HLOOKUP(AX764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":27538479.140162025},{"$f":"HLOOKUP(AY764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":28089248.722965267},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4284738.742728821},{"$f":"HLOOKUP(BG764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4370433.5175833963},{"$f":"HLOOKUP(BH764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4457842.1879350655},{"$f":"HLOOKUP(BI764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4546999.0316937668},{"$f":"HLOOKUP(BJ764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4637939.0123276412},{"$f":"HLOOKUP(BK764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4730697.7925741952},{"$f":"HLOOKUP(BL764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4825311.7484256784},{"$f":"HLOOKUP(BM764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4921817.9833941925},{"$f":"HLOOKUP(BN764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5020254.3430620767},{"$f":"HLOOKUP(BO764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5120659.4299233174},{"$f":"HLOOKUP(BP764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5223072.6185217835},{"$f":"HLOOKUP(BQ764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5327534.0708922194},{"$f":"HLOOKUP(BR764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5434084.7523100637},{"$f":"HLOOKUP(BS764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5542766.447356265},{"$f":"HLOOKUP(BT764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5653621.776303391},{"$f":"HLOOKUP(BU764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5766694.2118294593},{"$f":"HLOOKUP(BV764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5882028.0960660484},{"$f":"HLOOKUP(BW764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5999668.6579873692},{"$f":"HLOOKUP(BX764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":6119662.0311471168},{"$f":"HLOOKUP(BY764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":6242055.2717700591}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D765","v":0},{"$f":"HLOOKUP(E764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E765","v":0},{"$f":"HLOOKUP(F764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F765","v":0},{"$f":"HLOOKUP(G764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G765","v":0},{"$f":"HLOOKUP(H764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H765","v":0},{"$f":"HLOOKUP(I764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I765","v":0},{"$f":"HLOOKUP(J764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J765","v":0},{"$f":"HLOOKUP(K764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K765","v":0},{"$f":"HLOOKUP(L764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L765","v":0},{"$f":"HLOOKUP(M764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M765","v":0},{"$f":"HLOOKUP(N764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N765","v":0},{"$f":"HLOOKUP(O764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O765","v":0},{"$f":"HLOOKUP(P764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P765","v":0},{"$f":"HLOOKUP(Q764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q765","v":0},{"$f":"HLOOKUP(R764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R765","v":0},{"$f":"HLOOKUP(S764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S765","v":0},{"$f":"HLOOKUP(T764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T765","v":0},{"$f":"HLOOKUP(U764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U765","v":0},{"$f":"HLOOKUP(V764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V765","v":0},{"$f":"HLOOKUP(W764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W765","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF765","v":855448.08998580906},{"$f":"HLOOKUP(AG764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG765","v":872557.05178552517},{"$f":"HLOOKUP(AH764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH765","v":890008.19282123575},{"$f":"HLOOKUP(AI764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI765","v":907808.3566776606},{"$f":"HLOOKUP(AJ764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ765","v":925964.52381121379},{"$f":"HLOOKUP(AK764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK765","v":944483.81428743782},{"$f":"HLOOKUP(AL764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL765","v":963373.49057318678},{"$f":"HLOOKUP(AM764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM765","v":982640.96038465051},{"$f":"HLOOKUP(AN764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN765","v":1002293.7795923437},{"$f":"HLOOKUP(AO764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO765","v":1022339.6551841905},{"$f":"HLOOKUP(AP764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP765","v":1042786.4482878742},{"$f":"HLOOKUP(AQ764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ765","v":1063642.1772536316},{"$f":"HLOOKUP(AR764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR765","v":1084915.0207987041},{"$f":"HLOOKUP(AS764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS765","v":1106613.3212146785},{"$f":"HLOOKUP(AT764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT765","v":1128745.5876389721},{"$f":"HLOOKUP(AU764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU765","v":1151320.4993917514},{"$f":"HLOOKUP(AV764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV765","v":1174346.9093795866},{"$f":"HLOOKUP(AW764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW765","v":1197833.8475671785},{"$f":"HLOOKUP(AX764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX765","v":1221790.524518522},{"$f":"HLOOKUP(AY764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY765","v":1246226.3350088925},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF765","v":0},{"$f":"HLOOKUP(BG764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG765","v":0},{"$f":"HLOOKUP(BH764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH765","v":0},{"$f":"HLOOKUP(BI764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI765","v":0},{"$f":"HLOOKUP(BJ764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ765","v":0},{"$f":"HLOOKUP(BK764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK765","v":0},{"$f":"HLOOKUP(BL764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL765","v":0},{"$f":"HLOOKUP(BM764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM765","v":0},{"$f":"HLOOKUP(BN764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN765","v":0},{"$f":"HLOOKUP(BO764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO765","v":0},{"$f":"HLOOKUP(BP764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP765","v":0},{"$f":"HLOOKUP(BQ764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ765","v":0},{"$f":"HLOOKUP(BR764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR765","v":0},{"$f":"HLOOKUP(BS764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS765","v":0},{"$f":"HLOOKUP(BT764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT765","v":0},{"$f":"HLOOKUP(BU764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU765","v":0},{"$f":"HLOOKUP(BV764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV765","v":0},{"$f":"HLOOKUP(BW764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW765","v":0},{"$f":"HLOOKUP(BX764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX765","v":0},{"$f":"HLOOKUP(BY764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY765","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CF764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF765","v":417047.90429227188},{"$f":"HLOOKUP(CG764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG765","v":425388.86237811734},{"$f":"HLOOKUP(CH764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH765","v":433896.6396256797},{"$f":"HLOOKUP(CI764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI765","v":442574.57241819333},{"$f":"HLOOKUP(CJ764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ765","v":451426.06386655715},{"$f":"HLOOKUP(CK764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK765","v":460454.58514388825},{"$f":"HLOOKUP(CL764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL765","v":469663.67684676603},{"$f":"HLOOKUP(CM764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM765","v":479056.95038370142},{"$f":"HLOOKUP(CN764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN765","v":488638.08939137543},{"$f":"HLOOKUP(CO764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO765","v":498410.8511792029},{"$f":"HLOOKUP(CP764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP765","v":508379.06820278702},{"$f":"HLOOKUP(CQ764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ765","v":518546.64956684271},{"$f":"HLOOKUP(CR764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR765","v":528917.58255817962},{"$f":"HLOOKUP(CS764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS765","v":539495.93420934316},{"$f":"HLOOKUP(CT764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT765","v":550285.85289353004},{"$f":"HLOOKUP(CU764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU765","v":561291.56995140063},{"$f":"HLOOKUP(CV764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV765","v":572517.4013504287},{"$f":"HLOOKUP(CW764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW765","v":583967.74937743729},{"$f":"HLOOKUP(CX764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX765","v":595647.10436498595},{"$f":"HLOOKUP(CY764,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY765","v":607560.04645228584}]
[null,"B&O Tax",null,{"$f":"(D767*D765)*0.00275","v":36507.233271952216},{"$f":"(E767*E765)*0.00275","v":36324.697105592451},36143.07362006449,35962.358251964171,35782.546460704354,35603.633728400833,35425.615559758822,35248.48748196003,35072.245044550233,34896.883819327479,34722.399400230846,34548.78740322969,34376.043466213538,34204.163248882476,34033.142432638058,33862.976720474871,33693.661836872496,33525.193527688134,33357.567560049691,33190.779722249441,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CF764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1071184.6856822053},{"$f":"HLOOKUP(CG764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1092608.3793958491},{"$f":"HLOOKUP(CH764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1114460.5469837664},{"$f":"HLOOKUP(CI764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1136749.7579234417},{"$f":"HLOOKUP(CJ764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1159484.7530819103},{"$f":"HLOOKUP(CK764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1182674.4481435488},{"$f":"HLOOKUP(CL764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1206327.9371064196},{"$f":"HLOOKUP(CM764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1230454.4958485481},{"$f":"HLOOKUP(CN764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1255063.5857655192},{"$f":"HLOOKUP(CO764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1280164.8574808293},{"$f":"HLOOKUP(CP764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1305768.1546304459},{"$f":"HLOOKUP(CQ764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1331883.5177230549},{"$f":"HLOOKUP(CR764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1358521.1880775159},{"$f":"HLOOKUP(CS764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1385691.6118390663},{"$f":"HLOOKUP(CT764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1413405.4440758477},{"$f":"HLOOKUP(CU764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1441673.5529573648},{"$f":"HLOOKUP(CV764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1470507.0240165121},{"$f":"HLOOKUP(CW764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1499917.1644968423},{"$f":"HLOOKUP(CX764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1529915.5077867792},{"$f":"HLOOKUP(CY764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1560513.8179425148}]
[null,"Property Tax",null,{"$f":"C800*$B$8","v":1656090.2759642135},1554522.0453963992,1459183.0075304564,1369691.1251732577,1285687.7915220838,1206836.3931757528,1132820.9612764637,1063344.9053772821,998129.82496169943,936914.39385285042,879453.31304205593,1041827.5921624153,962984.6485345643,890108.34449916449,822747.1394821573,760483.66438688932,702932.13558095053,649735.9645861109,600565.54866103141,555116.22858722648,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE800*$B$8","v":6674314.7217062591},6457611.5931206504,6247944.4297085237,6045084.786194331,5848811.6345143197,5658911.1229928695,5475176.3433379242,5297407.1052016793,5125409.7180608818,4958996.7801790824,4797986.97442092,4642204.8706959384,4491480.7348167142,4345650.3435630109,4204554.8057504799,4068040.3891089382,3935958.3527815952,3808164.7852627435,3684520.447597316,3564890.6216714764,null,null,null,null,"Property Tax",null,{"$f":"BE800*$B$8","v":1008331.7301783923},975592.99224157259,943917.22289893392,913269.90945073811,883617.65976322629,854928.16588583321,827170.16884968895,800313.42460904736,774328.67108853802,749187.59630033467,724862.80749650206,701327.80132291198,678556.93494220753,656525.39809435466,635209.18606433691,614585.07352754148,594630.58924433892,575323.99157628487,556644.24479726737,538570.99617378856,null,null,null,null,"Property Tax",null,{"$f":"CE800*$B$8","v":4336969.7061647279},{"$f":"CF800*$B$8","v":4232745.5561430287},{"$f":"CG800*$B$8","v":4131026.0750915343},{"$f":"CH800*$B$8","v":4031751.0719062723},{"$f":"CI800*$B$8","v":3934861.8019694295},{"$f":"CJ800*$B$8","v":3840300.9323880323},{"$f":"CK800*$B$8","v":3748012.5080679944},{"$f":"CL800*$B$8","v":3657941.9186034608},{"$f":"CM800*$B$8","v":3570035.8659618502},{"$f":"CN800*$B$8","v":3484242.3329454772},{"$f":"CO800*$B$8","v":3400510.552411092},{"$f":"CP800*$B$8","v":3318790.9772291202},{"$f":"CQ800*$B$8","v":3239035.2509648311},{"$f":"CR800*$B$8","v":3161196.179264083},{"$f":"CS800*$B$8","v":3085227.7019267119},{"$f":"CT800*$B$8","v":3011084.8656510417},{"$f":"CU800*$B$8","v":2938723.7974333889},{"$f":"CV800*$B$8","v":2868101.6786068114},{"$f":"CW800*$B$8","v":2799176.7195037538},{"$f":"CX800*$B$8","v":2731908.1347275879}]
[null,"Total Operating Costs",null,{"$f":"SUM(D771:D775)","v":2745883.7831449821},{"$f":"SUM(E771:E775)","v":2665198.7418889841},{"$f":"SUM(F771:F775)","v":2591165.120525253},{"$f":"SUM(G771:G775)","v":2523409.3035874488},{"$f":"SUM(H771:H775)","v":2461581.2745482596},{"$f":"SUM(I771:I775)","v":2405353.1822009347},{"$f":"SUM(J771:J775)","v":2354417.9952389393},{"$f":"SUM(K771:K775)","v":2308488.2396300128},{"$f":"SUM(L771:L775)","v":2267294.8137124358},{"$f":"SUM(M771:M775)","v":2230585.8762524882},{"$f":"SUM(N771:N775)","v":2078093.2391985296},{"$f":"SUM(O771:O775)","v":2263572.2568570129},{"$f":"SUM(P771:P775)","v":2208300.4868379734},{"$f":"SUM(Q771:Q775)","v":2159471.0984819862},{"$f":"SUM(R771:R775)","v":2116642.0444634133},{"$f":"SUM(S771:S775)","v":2079405.6389069548},{"$f":"SUM(T771:T775)","v":2047385.9751734054},{"$f":"SUM(U771:U775)","v":2020236.539424493},{"$f":"SUM(V771:V775)","v":1997638.005157989},{"$f":"SUM(W771:W775)","v":1979296.195025122},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF771:AF775)","v":34321920.153971761},{"$f":"SUM(AG771:AG775)","v":34507952.474031463},{"$f":"SUM(AH771:AH775)","v":34709075.468237549},{"$f":"SUM(AI771:AI775)","v":34925221.78549394},{"$f":"SUM(AJ771:AJ775)","v":35156334.713799924},{"$f":"SUM(AK771:AK775)","v":36236905.003864184},{"$f":"SUM(AL771:AL775)","v":36497822.701826662},{"$f":"SUM(AM771:AM775)","v":36773598.990860194},{"$f":"SUM(AN771:AN775)","v":37064218.041432567},{"$f":"SUM(AO771:AO775)","v":37369673.870018199},{"$f":"SUM(AP771:AP775)","v":38524507.206056818},{"$f":"SUM(AQ771:AQ775)","v":38859657.366964564},{"$f":"SUM(AR771:AR775)","v":39209684.141010709},{"$f":"SUM(AS771:AS775)","v":39574619.677880876},{"$f":"SUM(AT771:AT775)","v":39954505.386754714},{"$f":"SUM(AU771:AU775)","v":41183928.841733262},{"$f":"SUM(AV771:AV775)","v":41593875.694458395},{"$f":"SUM(AW771:AW775)","v":42018951.593773082},{"$f":"SUM(AX771:AX775)","v":42459234.112277858},{"$f":"SUM(AY771:AY775)","v":43749346.679645635},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF771:BF775)","v":5293070.4729072135},{"$f":"SUM(BG771:BG775)","v":5346026.5098249689},{"$f":"SUM(BH771:BH775)","v":5401759.4108339995},{"$f":"SUM(BI771:BI775)","v":5460268.9411445046},{"$f":"SUM(BJ771:BJ775)","v":5521556.6720908675},{"$f":"SUM(BK771:BK775)","v":5585625.9584600283},{"$f":"SUM(BL771:BL775)","v":5652481.9172753673},{"$f":"SUM(BM771:BM775)","v":5722131.4080032399},{"$f":"SUM(BN771:BN775)","v":5794583.0141506149},{"$f":"SUM(BO771:BO775)","v":5869847.0262236521},{"$f":"SUM(BP771:BP775)","v":5947935.4260182856},{"$f":"SUM(BQ771:BQ775)","v":6028861.8722151313},{"$f":"SUM(BR771:BR775)","v":6112641.687252271},{"$f":"SUM(BS771:BS775)","v":6199291.8454506192},{"$f":"SUM(BT771:BT775)","v":6288830.9623677284},{"$f":"SUM(BU771:BU775)","v":6381279.2853570003},{"$f":"SUM(BV771:BV775)","v":6476658.6853103871},{"$f":"SUM(BW771:BW775)","v":6574992.6495636543},{"$f":"SUM(BX771:BX775)","v":6676306.2759443838},{"$f":"SUM(BY771:BY775)","v":6780626.2679438479},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CF772:CF775)","v":5825202.2961392049},5750742.7979169954,5679383.2617009804,5611075.4022479076,5545772.6189178973,5483429.9656754695,5424004.1220211796,5367453.3648357103,5313737.5411187448,5262818.0416055098,5214657.7752443254,5169221.144519018,5126474.0216005268,5086383.7253124919,5048918.9988960903,5014049.9885598067,4981748.2228003293,4951986.5924810916,4924739.3316555191,4899981.9991223887]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N764,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)","v":20995396.066290852},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D769-D776","v":12757222.755938673},12771531.009427484,12779519.726962868,12781560.864591464,12778002.787717994,12769171.70468222,12755373.01213803,12736892.557638302,12713997.824497771,12686939.043694902,12775982.801077357,12527372.148145726,12519827.941067984,12506155.432212673,12486795.098506005,12462153.063275848,12432603.678426716,12398491.910835862,12360135.547779296,12317827.23507571,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF769-AF776","v":74172217.734553158},73986185.414493456,73785062.420287371,73568916.10303098,73337803.174724996,72257232.884660736,71996315.186698258,71720538.897664726,71429919.84709236,71124464.018506721,69969630.682468101,69634480.521560356,69284453.747514218,68919518.210644037,68539632.501770198,67310209.046791658,66900262.194066525,66475186.294751838,66034903.776247062,64744791.208879285,null,null,null,null,"EBITDA",null,{"$f":"BF769-BF776","v":11299444.456576679},11080563.270364085,10860564.471553164,10639431.702418789,10417146.965036793,10193690.642296355,9969041.5174734518,9743176.7923980914,9516072.104246702,9287701.5409896933,9058037.6555229239,8827051.4785106666,8594712.5299662687,8360988.8295957353,8125846.9059281629,7889251.8042559326,7651167.0934064155,7411554.8713659784,7170375.7697759513,6927588.9573192839,null,null,null,null,"EBITDA",null,{"$f":"CF769-CF776","v":31877080.767404579},{"$f":"CG769-CG776","v":31951540.265626788},32022899.801842801,32091207.661295876,32156510.444625884,32218853.097868312,32278278.941522602,32334829.698708072,32388545.522425037,32439465.021938272,32487625.288299456,32533061.919024765,32575809.041943256,32615899.338231288,32653364.064647689,32688233.074983977,32720534.840743452,32750296.47106269,32777543.731888264,32802301.064421393]
[null,"Before Tax Earnings",null,{"$f":"D779-D801-D789","v":-23921458.445605993},{"$f":"E779-E801-E789","v":-42628925.760595508},{"$f":"F779-F801-F789","v":-22317343.030945882},{"$f":"G779-G801-G789","v":-10058654.170673512},{"$f":"H779-H801-H789","v":-9879708.5248776712},{"$f":"I779-I801-I789","v":-634784.7090344904},{"$f":"J779-J801-J789","v":8614752.9427404124},{"$f":"K779-K801-K789","v":8807543.3601957485},{"$f":"L779-L801-L789","v":9006483.042608032},{"$f":"M779-M801-M789","v":9212350.3981356211},{"$f":"N779-N801-N789","v":5654259.9838173818},{"$f":"O779-O801-O789","v":3591022.4583062404},{"$f":"P779-P801-P789","v":5396656.6231129188},{"$f":"Q779-Q801-Q789","v":6793671.044233175},{"$f":"R779-R801-R789","v":7903250.2364045586},{"$f":"S779-S801-S789","v":8276982.2818014435},{"$f":"T779-T801-T789","v":8665725.6816107053},{"$f":"U779-U801-U789","v":10008055.818310387},{"$f":"V779-V801-V789","v":11367471.868856937},{"$f":"W779-W801-W789","v":11809389.740993524},null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF779-AF801-AF789","v":47938935.034568578},{"$f":"AG779-AG801-AG789","v":42613471.181916967},{"$f":"AH779-AH801-AH789","v":43944115.943471864},{"$f":"AI779-AI801-AI789","v":45223628.826485142},{"$f":"AJ779-AJ801-AJ789","v":46460280.461352535},{"$f":"AK779-AK801-AK789","v":46826217.403348967},{"$f":"AL779-AL801-AL789","v":47993958.183523953},{"$f":"AM779-AM801-AM789","v":49137456.091067716},{"$f":"AN779-AN801-AN789","v":49801578.156168476},{"$f":"AO779-AO801-AO789","v":50390789.022074349},{"$f":"AP779-AP801-AP789","v":50175355.715251818},{"$f":"AQ779-AQ801-AQ789","v":50826575.585020959},{"$f":"AR779-AR801-AR789","v":51512237.343185559},{"$f":"AS779-AS801-AS789","v":52234774.765136652},{"$f":"AT779-AT801-AT789","v":52996735.663025148},{"$f":"AU779-AU801-AU789","v":52966251.145147055},{"$f":"AV779-AV801-AV789","v":53815190.176377401},{"$f":"AW779-AW801-AW789","v":54711944.455215961},{"$f":"AX779-AX801-AX789","v":55659583.6237721},{"$f":"AY779-AY801-AY789","v":55826788.827818282},null,null,null,null,"Before Tax Earnings",null,{"$f":"BF779-BF801-BF789","v":-12404259.672320455},{"$f":"BG779-BG801-BG789","v":-24616151.48715445},{"$f":"BH779-BH801-BH789","v":-11817185.499486674},{"$f":"BI779-BI801-BI789","v":-4176396.0086459587},{"$f":"BJ779-BJ801-BJ789","v":-4274849.4452126659},{"$f":"BK779-BK801-BK789","v":1439707.8637304893},{"$f":"BL779-BL801-BL789","v":7159573.5138839819},{"$f":"BM779-BM801-BM789","v":7077058.9984149206},{"$f":"BN779-BN801-BN789","v":7000472.030350145},{"$f":"BO779-BO801-BO789","v":6930145.0731840804},{"$f":"BP779-BP801-BP789","v":6866426.9741128031},{"$f":"BQ779-BQ801-BQ789","v":6809683.8728158129},{"$f":"BR779-BR801-BR789","v":6760300.1537724454},{"$f":"BS779-BS801-BS789","v":6718679.4443779932},{"$f":"BT779-BT801-BT789","v":6685245.6612353064},{"$f":"BU779-BU801-BU789","v":6660444.1071142051},{"$f":"BV779-BV801-BV789","v":6644742.6211933745},{"$f":"BW779-BW801-BW789","v":6638632.7853280576},{"$f":"BX779-BX801-BX789","v":6642631.1892219074},{"$f":"BY779-BY801-BY789","v":6657280.7575233104},null,null,null,null,"Before Tax Earnings",null,{"$f":"CF779-CF801-CF789","v":-712628.54789448716},{"$f":"CG779-CG801-CG789","v":-15437386.133728905},-12761708.618517518,-10253997.669623807,-7896213.764163347,-5674623.7513912525,-3584136.1807314903,-1606614.7318511102,-938238.83634285443,-524262.98932009004,{"$f":"CP779-CP801-CP789","v":-94893.558073896915},{"$f":"CQ779-CQ801-CQ789","v":350812.69578067027},{"$f":"CR779-CR801-CR789","v":813842.92298488133},1295230.4787729215,1796057.3276643306,2317456.5665993765,2860615.0723875463,3426776.2797369156,4017243.0964441281,4633380.9626529757]
[null,"ITC",null,{"$f":"-C785*0.1","v":16560902.759642137},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D780*$B$6-D781","v":-21584409.033219397},{"$f":"E780*$B$6-E781","v":-8952074.409725057},{"$f":"F780*$B$6-F781","v":-4686642.0364986351},-2112317.3758414374,-2074738.7902243109,-133304.78889724298,1809098.1179754864,1849584.1056411071,1891361.4389476867,1934593.5836084804,{"$f":"N780*$B$6-N781","v":1187394.5966016501},{"$f":"O780*$B$6-O781","v":754114.71624431049},1133297.8908537128,1426670.9192889668,1659682.5496449573,1738166.279178303,1819802.393138248,2101691.7218451812,2387169.0924599566,2479971.84560864,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF780*$B$6-AF781","v":10067176.3572594},{"$f":"AG780*$B$6-AG781","v":8948828.9482025634},{"$f":"AH780*$B$6-AH781","v":9228264.3481290918},9496962.0535618793,9756658.8968840316,9833505.6547032837,10078731.21854003,10318865.779124221,10458331.41279538,10582065.694635613,{"$f":"AP780*$B$6-AP781","v":10536824.700202882},{"$f":"AQ780*$B$6-AQ781","v":10673580.8728544},10817569.842068966,10969302.700678697,11129314.48923528,11122912.740480881,11301189.937039254,11489508.335595351,11688512.56099214,11723625.653841838,null,null,null,null,"Federal Tax",null,{"$f":"BF780*$B$6-BF781","v":-2604894.5311872954},{"$f":"BG780*$B$6-BG781","v":-5169391.8123024348},{"$f":"BH780*$B$6-BH781","v":-2481608.9548922013},-877043.16181565134,-897718.38349465979,302338.65138340276,1503510.4379156362,1486182.3896671333,1470099.1263735304,1455330.4653686569,{"$f":"BP780*$B$6-BP781","v":1441949.6645636887},{"$f":"BQ780*$B$6-BQ781","v":1430033.6132913206},1419663.0322922135,1410922.6833193784,1403901.5888594142,1398693.2624939829,1395395.9504506085,1394112.8849188921,1394952.5497366006,1398028.9590798952,null,null,null,null,"Federal Tax",null,{"$f":"CF780*$B$6-CF781","v":-149651.99505784229},{"$f":"CG780*$B$6-CG781","v":-3241851.0880830698},{"$f":"CH780*$B$6-CH781","v":-2679958.8098886786},-2153339.5106209996,-1658204.8904743027,-1191670.9877921629,-752668.59795361292,-337389.09368873312,-197030.15563199943,-110095.22775721891,{"$f":"CP780*$B$6-CP781","v":-19927.647195518352},{"$f":"CQ780*$B$6-CQ781","v":73670.666113940752},170907.01382682507,271998.40054231352,377172.03880950942,486665.87898586906,600729.16520138469,719623.01874475228,843621.05025326682,973010.00215712481]
[]
[]
[{"$f":"IRR(C785:X785,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(C796:C797)","v":-165609027.59642136},{"$f":"D779-D782-D777","v":34341631.789158069},{"$f":"E779-E782-E777","v":21723605.419152543},17466161.763461504,14893878.240432901,14852741.577942304,12902476.493579462,10946274.894162543,10887308.451997194,10822636.385550084,10752345.460086422,{"$f":"N779-N782-N777","v":-9406807.8618151452},{"$f":"O779-O782-O777","v":11773257.431901416},11386530.050214272,11079484.512923706,10827112.548861049,10723986.784097545,10612801.285288468,10296800.188990681,9972966.4553193394,9837855.3894670699,{"$f":"C796*-0.3","v":43838375.234648608},null,null,null,null,{"$f":"IRR(AE785:AZ785,0.1)","v":8.0028860543108538E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF764,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-667431472.17062593},{"$f":"AF779-AF782-AF777","v":64105041.377293758},{"$f":"AG779-AG782-AG777","v":65037356.466290891},64556798.072158277,64071954.049469098,63581144.277840964,62423727.229957454,61917583.96815823,61401673.118540503,60971588.434296981,60542398.323871106,{"$f":"AP779-AP782-AP777","v":59432805.982265219},{"$f":"AQ779-AQ782-AQ777","v":58960899.648705959},58466883.905445248,57950215.509965338,57410318.012534916,56187296.306310773,55599072.257027268,54985677.959156483,54346391.215254918,53021165.555037446,{"$f":"AE785*-0.5","v":333715736.08531296},null,null,{"$f":"IRR(BE785:BZ785,0.1)","v":8.9515854459086608E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF764,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$29)","v":-100833173.01783922},{"$f":"BF779-BF782","v":13904338.987763975},{"$f":"BG779-BG782","v":16249955.08266652},13342173.426445365,11516474.86423444,11314865.348531453,9891351.9909129515,8465531.0795578156,8256994.4027309585,{"$f":"BN779-BN782","v":8045972.9778731717},{"$f":"BO779-BO782","v":7832371.0756210368},7616087.9909592355,7397017.8652193462,7175049.4976740554,6950066.1462763567,6721945.3170687482,6490558.5417619497,6255771.142955807,6017441.9864470866,5775423.2200393509,5529559.9982393887,{"$f":"BE785*-0.5","v":50416586.508919612},null,null,{"$f":"IRR(CE785:CZ785,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"SUM(CE796:CE797)","v":-433696970.61647278},{"$f":"CF779-CF782","v":32026732.762462422},{"$f":"CG779-CG782","v":35193391.353709862},34702858.611731477,34244547.171916872,33814715.335100189,33410524.085660476,33030947.539476216,32672218.792396806,32585575.678057037,32549560.249695491,32507552.935494974,32459391.252910826,32404902.028116431,32343900.937688973,32276192.025838181,32201567.195998106,32119805.675542068,32030673.452317938,31933922.681634996,31829291.062264267,{"$f":"CY799","v":260218182.36988366}]
[{"$f":"IRR(C786:X786,0.1)","v":0.12315284931068038},"ROE",{"$f":"-C807","v":-18398703.381969191},{"$f":"D785-D789-D792-D802-D781+D777","v":2806891.3199198525},{"$f":"E785-E789-E792-E802-E781+E777","v":2785087.5888981335},{"$f":"F785-F789-F792-F802-F781+F777","v":2756636.0619093115},{"$f":"G785-G789-G792-G802-G781+G777","v":2721747.8161020381},{"$f":"H785-H789-H792-H802-H781+H777","v":2680611.1536114402},{"$f":"I785-I789-I792-I802-I781+I777","v":2633392.5271645952},{"$f":"J785-J789-J792-J802-J781+J777","v":2580237.3856636733},{"$f":"K785-K789-K792-K802-K781+K777","v":2521270.9434983255},{"$f":"L785-L789-L792-L802-L781+L777","v":2456598.8770512147},{"$f":"M785-M789-M792-M802-M781+M777","v":2386307.9515875531},{"$f":"N785-N789-N792-N802-N781+N777","v":281526.34952351823},{"$f":"O785-O789-O792-O802-O781+O777","v":16297.83188231918},{"$f":"P785-P789-P792-P802-P781+P777","v":-61929.498625566601},{"$f":"Q785-Q789-Q792-Q802-Q781+Q777","v":-148611.55788355682},{"$f":"R785-R789-R792-R802-R781+R777","v":-243581.03763723152},{"$f":"S785-S789-S792-S802-S781+S777","v":-346706.80240073579},{"$f":"T785-T789-T792-T802-T781+T777","v":-457892.30120981263},{"$f":"U785-U789-U792-U802-U781+U777","v":-577074.15662376129},{"$f":"V785-V789-V792-V802-V781+V777","v":-704220.92040648498},{"$f":"W785-W789-W792-W802-W781+W777","v":-839331.98625875451},{"$f":"X785","v":43838375.234648608},null,null,null,null,{"$f":"IRR(AE786:AZ786,0.1)","v":0.10592048790509945},"ROE",{"$f":"-AE807","v":-266972588.86825037},{"$f":"AF785-AF789-AF792-AF802-AF781+AF777","v":30667013.425294194},{"$f":"AG785-AG789-AG792-AG802-AG781+AG777","v":30392883.309154153},{"$f":"AH785-AH789-AH792-AH802-AH781+AH777","v":30100473.331273828},{"$f":"AI785-AI789-AI792-AI802-AI781+AI777","v":29789518.787560899},{"$f":"AJ785-AJ789-AJ792-AJ802-AJ781+AJ777","v":29459730.673464764},{"$f":"AK785-AK789-AK792-AK802-AK781+AK777","v":28451510.798542868},{"$f":"AL785-AL789-AL792-AL802-AL781+AL777","v":28083088.004092827},{"$f":"AM785-AM789-AM792-AM802-AM781+AM777","v":27694812.032043662},{"$f":"AN785-AN789-AN792-AN802-AN781+AN777","v":27286289.643193197},{"$f":"AO785-AO789-AO792-AO802-AO781+AO777","v":26857099.532767326},{"$f":"AP785-AP789-AP792-AP802-AP781+AP777","v":25747507.191161439},{"$f":"AQ785-AQ789-AQ792-AQ802-AQ781+AQ777","v":25275600.857602175},{"$f":"AR785-AR789-AR792-AR802-AR781+AR777","v":24781585.114341464},{"$f":"AS785-AS789-AS792-AS802-AS781+AS777","v":24264916.718861558},{"$f":"AT785-AT789-AT792-AT802-AT781+AT777","v":23725019.221431132},{"$f":"AU785-AU789-AU792-AU802-AU781+AU777","v":22501997.515206985},{"$f":"AV785-AV789-AV792-AV802-AV781+AV777","v":21913773.465923484},{"$f":"AW785-AW789-AW792-AW802-AW781+AW777","v":21300379.168052696},{"$f":"AX785-AX789-AX792-AX802-AX781+AX777","v":20661092.424151134},{"$f":"AY785-AY789-AY792-AY802-AY781+AY777","v":19335866.763933666},{"$f":"AZ785","v":333715736.08531296},null,null,{"$f":"IRR(BE786:BZ786,0.1)","v":0.26711443067855933},"ROE",{"$f":"-BE807","v":-12483774.79527984},{"$f":"BF785-BF789-BF792-BF802-BF781","v":3992873.5252992762},{"$f":"BG785-BG789-BG792-BG802-BG781","v":3797493.6601522742},{"$f":"BH785-BH789-BH792-BH802-BH781","v":3600107.694650637},{"$f":"BI785-BI789-BI792-BI802-BI781","v":3400646.5468714219},{"$f":"BJ785-BJ789-BJ792-BJ802-BJ781","v":3199037.0311684357},{"$f":"BK785-BK789-BK792-BK802-BK781","v":2995201.7343737176},{"$f":"BL785-BL789-BL792-BL802-BL781","v":2789058.8838423649},{"$f":"BM785-BM789-BM792-BM802-BM781","v":2580522.2070155079},{"$f":"BN785-BN789-BN792-BN802-BN781","v":2369500.782157721},{"$f":"BO785-BO789-BO792-BO802-BO781","v":2155898.8799055857},{"$f":"BP785-BP789-BP792-BP802-BP781","v":1939615.7952437853},{"$f":"BQ785-BQ789-BQ792-BQ802-BQ781","v":1720545.6695038956},{"$f":"BR785-BR789-BR792-BR802-BR781","v":1498577.3019586052},{"$f":"BS785-BS789-BS792-BS802-BS781","v":1273593.950560906},{"$f":"BT785-BT789-BT792-BT802-BT781","v":1045473.1213532984},{"$f":"BU785-BU789-BU792-BU802-BU781","v":814086.34604649898},{"$f":"BV785-BV789-BV792-BV802-BV781","v":579298.94724035636},{"$f":"BW785-BW789-BW792-BW802-BW781","v":340969.79073163588},{"$f":"BX785-BX789-BX792-BX802-BX781","v":98951.02432390023},{"$f":"BY785-BY789-BY792-BY802-BY781","v":-146912.19747606199},{"$f":"BZ785","v":50416586.508919612},null,null,{"$f":"IRR(CE786:CZ786,0.1)","v":0.15366261607483467},"ROE",{"$f":"-CE807","v":-57621433.825345889},{"$f":"CF785-CF789-CF792-CF802-CF781+CF777","v":7370679.6691000303},{"$f":"CG785-CG789-CG792-CG802-CG781+CG777","v":7377899.1991035249},7380089.585442517,7377159.9647752084,7369011.6924889237,7355538.0438775886,7336623.8984579882,7312145.4066326953,7281969.6378671918,7245954.2095056456,{"$f":"CP785-CP789-CP792-CP802-CP781+CP777","v":7203946.8953051269},{"$f":"CQ785-CQ789-CQ792-CQ802-CQ781+CQ777","v":7155785.2127209771},7101295.9879265856,7040294.8974991236,6972585.985648334,6897961.1558082588,6816199.6353522204,6727067.412128089,6630316.6414451469,6525685.0220744219,{"$f":"CZ785","v":260218182.36988366}]
[]
[]
[null,"Interest",null,{"$f":"C793*$B$7","v":5212965.9582246039},5055312.3807108905,4889776.1243214915,4715963.0551126227,4533459.3324433109,4341830.4236405334,4140620.0693976167,3929349.1974425539,3707514.7818897385,3474588.645559282,4122320.5352296643,3794577.193204856,3450446.6840788075,3089109.6494964566,2709705.7631849884,2311331.6825579465,1893038.8978995525,1453831.4740082389,992663.67892235972,508437.49408218637,null,null,null,null,null,null,"Interest",null,{"$f":"AE793*$B$7","v":20022944.16511878},19417398.530390829,18781575.613926481,18113961.55163892,17412966.786236979,16676922.282564938,15904075.553709298,15092586.488410875,14240522.96984753,13345856.275356019,12406456.246139932,11420086.215463042,10384397.683252305,9296924.7244310323,8155078.1176686957,6956139.1805682443,5697253.2966127684,4375423.118459519,2987501.4313986078,1530183.6599846503,null,null,null,null,"Interest",null,{"$f":"BE793*$B$7","v":3537069.5253292881},3430099.3918099799,3317780.7516147066,3199846.1794096692,3076014.8785943799,2945992.0127383266,2809468.0035894699,2666117.7939831708,2515600.0738965571,2357556.4678056124,2191610.6814101203,2017367.6056948537,1834412.3761938238,1642309.3852177423,1440601.2446928569,1228807.6971417272,1006424.4722130409,772922.08603792044,527744.58055404387,270308.19979597355,null,null,null,null,"Interest",null,{"$f":"CE793*$B$7","v":16326072.917181337},{"$f":"CF793*$B$7","v":16080342.090552522},{"$f":"CG793*$B$7","v":15822324.722592264},{"$f":"CH793*$B$7","v":15551406.486233994},{"$f":"CI793*$B$7","v":15266942.33805781},{"$f":"CJ793*$B$7","v":14968254.982472816},{"$f":"CK793*$B$7","v":14654633.259108573},{"$f":"CL793*$B$7","v":14325330.449576119},{"$f":"CM793*$B$7","v":13979562.499567041},{"$f":"CN793*$B$7","v":13616506.152057512},{"$f":"CO793*$B$7","v":13235296.987172503},{"$f":"CP793*$B$7","v":12835027.364043245},{"$f":"CQ793*$B$7","v":12414744.259757524},{"$f":"CR793*$B$7","v":11973447.000257516},{"$f":"CS793*$B$7","v":11510084.877782509},{"$f":"CT793*$B$7","v":11023554.64918375},{"$f":"CU793*$B$7","v":10512697.909155056},{"$f":"CV793*$B$7","v":9976298.3321249243},{"$f":"CW793*$B$7","v":9413078.7762432862},{"$f":"CX793*$B$7","v":8821698.2425675672}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C806)","v":8366037.5084988689},{"$f":"-PMT($B$7,20,$C806)","v":8366037.5084988689},8366037.5084988689,8366037.5084988689,8366037.5084988689,8366037.5084988689,8366037.5084988689,8366037.5084988689,8366037.5084988689,8366037.5084988689,{"$f":"-PMT($B$7,20,$C806)","v":8366037.5084988689},{"$f":"-PMT($B$7,20,$C806)","v":8366037.5084988689},8366037.5084988689,8366037.5084988689,8366037.5084988689,8366037.5084988689,8366037.5084988689,8366037.5084988689,8366037.5084988689,8366037.5084988689,null,null,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE806)","v":32133856.859677751},{"$f":"-PMT($B$7,20,$AE806)","v":32133856.859677751},32133856.859677751,32133856.859677751,32133856.859677751,32133856.859677751,32133856.859677751,32133856.859677751,32133856.859677751,32133856.859677751,32133856.859677751,32133856.859677751,32133856.859677751,32133856.859677751,32133856.859677751,32133856.859677751,32133856.859677751,32133856.859677751,32133856.859677751,32133856.859677751,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE806)","v":5676472.1957154507},{"$f":"-PMT($B$7,20,$BE806)","v":5676472.1957154507},5676472.1957154507,5676472.1957154507,5676472.1957154507,5676472.1957154507,5676472.1957154507,5676472.1957154507,5676472.1957154507,5676472.1957154507,5676472.1957154507,5676472.1957154507,5676472.1957154507,5676472.1957154507,5676472.1957154507,5676472.1957154507,5676472.1957154507,5676472.1957154507,5676472.1957154507,5676472.1957154507,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$CE806)","v":21240689.449757669},{"$f":"-PMT($B$7,30,$CE806)","v":21240689.449757669},21240689.449757669,21240689.449757669,21240689.449757669,21240689.449757669,21240689.449757669,21240689.449757669,21240689.449757669,21240689.449757669,21240689.449757669,21240689.449757669,21240689.449757669,21240689.449757669,21240689.449757669,21240689.449757669,21240689.449757669,21240689.449757669,21240689.449757669,21240689.449757669]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N777)*$A806","v":2311149.867226955},{"$f":"-PMT($B$7,10,$N777)*$A806","v":2311149.867226955},2311149.867226955,2311149.867226955,2311149.867226955,2311149.867226955,2311149.867226955,2311149.867226955,2311149.867226955,2311149.867226955]
[null,"Sinking Fund",null,{"$f":"D791+D790-D789","v":3153071.550274265},{"$f":"E791+E790-E789","v":3310725.1277879784},{"$f":"F791+F790-F789","v":3476261.3841773774},{"$f":"G791+G790-G789","v":3650074.4533862462},{"$f":"H791+H790-H789","v":3832578.176055558},{"$f":"I791+I790-I789","v":4024207.0848583356},{"$f":"J791+J790-J789","v":4225417.4391012527},{"$f":"K791+K790-K789","v":4436688.311056315},{"$f":"L791+L790-L789","v":4658522.7266091304},{"$f":"M791+M790-M789","v":4891448.8629395869},{"$f":"N791+N790-N789","v":6554866.8404961601},{"$f":"O791+O790-O789","v":6882610.1825209688},{"$f":"P791+P790-P789","v":7226740.6916470174},{"$f":"Q791+Q790-Q789","v":7588077.7262293678},{"$f":"R791+R790-R789","v":7967481.6125408355},{"$f":"S791+S790-S789","v":8365855.6931678783},{"$f":"T791+T790-T789","v":8784148.4778262712},{"$f":"U791+U790-U789","v":9223355.9017175846},{"$f":"V791+V790-V789","v":9684523.6968034655},{"$f":"W791+W790-W789","v":10168749.881643638},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF790-AF789","v":12110912.694558971},{"$f":"AG790-AG789","v":12716458.329286922},13352281.245751269,14019895.308038831,14720890.073440772,15456934.577112813,16229781.305968452,17041270.371266875,17893333.88983022,18788000.58432173,19727400.613537818,20713770.644214708,21749459.176425446,22836932.135246716,23978778.742009055,25177717.679109506,26436603.563064981,27758433.741218232,29146355.428279143,30603673.199693099,null,null,null,null,"Sinking Fund",null,{"$f":"BF790-BF789","v":2139402.6703861626},{"$f":"BG790-BG789","v":2246372.8039054708},2358691.4441007441,2476626.0163057814,2600457.3171210708,2730480.1829771241,2867004.1921259807,3010354.4017322799,3160872.1218188936,3318915.7279098383,3484861.5143053303,3659104.590020597,3842059.8195216269,4034162.8104977086,4235870.9510225933,4447664.4985737232,4670047.7235024096,4903550.1096775299,5148727.6151614068,5406163.9959194772,null,null,null,null,"Sinking Fund",null,{"$f":"CF791+CF790-CF789","v":4914616.5325763319},{"$f":"CG791+CG790-CG789","v":5160347.3592051473},5418364.7271654047,5689282.9635236748,5973747.1116998587,6272434.4672848526,6586056.1906490959,6915359.0001815502,7261126.9501906279,7624183.2977001574,{"$f":"CP791+CP790-CP789","v":8005392.4625851661},{"$f":"CQ791+CQ790-CQ789","v":8405662.085714424},8825945.1900001448,9267242.4495001528,9730604.5719751604,10217134.800573919,10727991.540602613,11264391.117632745,11827610.673514383,12418991.207190102]
[null,"Mortgage Balance",{"$f":"C806","v":104259319.16449207},{"$f":"C793-D792","v":101106247.6142178},{"$f":"D793-E792","v":97795522.486429825},{"$f":"E793-F792","v":94319261.102252454},{"$f":"F793-G792","v":90669186.648866206},{"$f":"G793-H792","v":86836608.472810656},{"$f":"H793-I792","v":82812401.387952328},{"$f":"I793-J792","v":78586983.948851079},{"$f":"J793-K792","v":74150295.637794763},{"$f":"K793-L792","v":69491772.911185637},{"$f":"(N777*$A$54)+L793-M792","v":82446410.704593286},{"$f":"M793-N792","v":75891543.864097118},{"$f":"N793-O792","v":69008933.681576148},{"$f":"O793-P792","v":61782192.989929132},{"$f":"P793-Q792","v":54194115.263699763},{"$f":"Q793-R792","v":46226633.651158929},{"$f":"R793-S792","v":37860777.957991049},{"$f":"S793-T792","v":29076629.480164777},{"$f":"T793-U792","v":19853273.578447193},{"$f":"U793-V792","v":10168749.881643727},{"$f":"V793-W792","v":8.9406967163085938E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE806","v":400458883.30237556},{"$f":"AE793-AF792","v":388347970.60781658},{"$f":"AF793-AG792","v":375631512.27852964},{"$f":"AG793-AH792","v":362279231.03277838},{"$f":"AH793-AI792","v":348259335.72473955},{"$f":"AI793-AJ792","v":333538445.65129876},{"$f":"AJ793-AK792","v":318081511.07418597},{"$f":"AK793-AL792","v":301851729.7682175},{"$f":"AL793-AM792","v":284810459.3969506},{"$f":"AM793-AN792","v":266917125.50712037},{"$f":"(AP777*$A$54)+AN793-AO792","v":248129124.92279863},{"$f":"AO793-AP792","v":228401724.30926082},{"$f":"AP793-AQ792","v":207687953.6650461},{"$f":"AQ793-AR792","v":185938494.48862064},{"$f":"AR793-AS792","v":163101562.35337391},{"$f":"AS793-AT792","v":139122783.61136487},{"$f":"AT793-AU792","v":113945065.93225536},{"$f":"AU793-AV792","v":87508462.36919038},{"$f":"AV793-AW792","v":59750028.627972148},{"$f":"AW793-AX792","v":30603673.199693006},{"$f":"AX793-AY792","v":-9.3132257461547852E-8},null,null,null,null,"Mortgage Balance",{"$f":"BE806","v":70741390.506585762},{"$f":"BE793-BF792","v":68601987.836199597},{"$f":"BF793-BG792","v":66355615.032294124},{"$f":"BG793-BH792","v":63996923.588193379},{"$f":"BH793-BI792","v":61520297.571887597},{"$f":"BI793-BJ792","v":58919840.254766524},{"$f":"BJ793-BK792","v":56189360.071789399},{"$f":"BK793-BL792","v":53322355.879663415},{"$f":"BL793-BM792","v":50312001.477931134},{"$f":"BM793-BN792","v":47151129.356112242},{"$f":"(BP777*$A$54)+BN793-BO792","v":43832213.628202401},{"$f":"BO793-BP792","v":40347352.11389707},{"$f":"BP793-BQ792","v":36688247.523876473},{"$f":"BQ793-BR792","v":32846187.704354845},{"$f":"BR793-BS792","v":28812024.893857136},{"$f":"BS793-BT792","v":24576153.942834541},{"$f":"BT793-BU792","v":20128489.444260817},{"$f":"BU793-BV792","v":15458441.720758408},{"$f":"BV793-BW792","v":10554891.611080877},{"$f":"BW793-BX792","v":5406163.9959194707},{"$f":"BX793-BY792","v":0},null,null,null,null,"Mortgage Balance",{"$f":"CE806","v":326521458.34362674},{"$f":"CE793-CF792","v":321606841.81105042},{"$f":"CF793-CG792","v":316446494.45184529},{"$f":"CG793-CH792","v":311028129.72467989},{"$f":"CH793-CI792","v":305338846.7611562},{"$f":"CI793-CJ792","v":299365099.64945632},{"$f":"CJ793-CK792","v":293092665.18217146},{"$f":"CK793-CL792","v":286506608.99152237},{"$f":"CL793-CM792","v":279591249.99134082},{"$f":"CM793-CN792","v":272330123.04115021},{"$f":"CN793-CO792","v":264705939.74345005},{"$f":"CO793-CP792","v":256700547.28086489},{"$f":"CP793-CQ792","v":248294885.19515046},{"$f":"CQ793-CR792","v":239468940.00515032},{"$f":"CR793-CS792","v":230201697.55565017},{"$f":"CS793-CT792","v":220471092.983675},{"$f":"CT793-CU792","v":210253958.18310109},{"$f":"CU793-CV792","v":199525966.64249846},{"$f":"CV793-CW792","v":188261575.52486572},{"$f":"CW793-CX792","v":176433964.85135132},{"$f":"CX793-CY792","v":164014973.64416122}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D764,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-146127917.4488287},{"$f":"-($C796)/20","v":7306395.8724414352},{"$f":"-($C796)/20","v":7306395.8724414352},7306395.8724414352,7306395.8724414352,7306395.8724414352,7306395.8724414352,7306395.8724414352,7306395.8724414352,7306395.8724414352,7306395.8724414352,7306395.8724414352,7306395.8724414352,7306395.8724414352,7306395.8724414352,7306395.8724414352,7306395.8724414352,7306395.8724414352,7306395.8724414352,7306395.8724414352,7306395.8724414352]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D764,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.9","v":-19481110.147592649},{"$f":"-($C797)/10","v":1948111.0147592649},{"$f":"-($C797)/10","v":1948111.0147592649},1948111.0147592649,1948111.0147592649,1948111.0147592649,1948111.0147592649,1948111.0147592649,1948111.0147592649,1948111.0147592649,1948111.0147592649,{"$f":"$N777/10","v":2099539.6066290853},2099539.6066290853,2099539.6066290853,2099539.6066290853,2099539.6066290853,2099539.6066290853,2099539.6066290853,2099539.6066290853,2099539.6066290853,2099539.6066290853,null,null,null,null,null,null,"Depr",null,{"$f":"-($AE785)/40","v":16685786.804265648},{"$f":"-($AE785)/40","v":16685786.804265648},16685786.804265648,16685786.804265648,16685786.804265648,16685786.804265648,16685786.804265648,16685786.804265648,16685786.804265648,16685786.804265648,16685786.804265648,16685786.804265648,16685786.804265648,16685786.804265648,16685786.804265648,16685786.804265648,16685786.804265648,16685786.804265648,16685786.804265648,16685786.804265648,null,null,null,null,"Depr",null,{"$f":"-($BE785)/25","v":4033326.920713569},{"$f":"-($BE785)/25","v":4033326.920713569},4033326.920713569,4033326.920713569,4033326.920713569,4033326.920713569,4033326.920713569,4033326.920713569,4033326.920713569,4033326.920713569,4033326.920713569,4033326.920713569,4033326.920713569,4033326.920713569,4033326.920713569,4033326.920713569,4033326.920713569,4033326.920713569,4033326.920713569,4033326.920713569,null,null,null,null,"Depr",{"$f":"-((HLOOKUP(CF764,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$211)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-433696970.61647278},{"$f":"-($CE797)/50","v":8673939.4123294558},{"$f":"-($CE797)/50","v":8673939.4123294558},8673939.4123294558,8673939.4123294558,8673939.4123294558,8673939.4123294558,8673939.4123294558,8673939.4123294558,8673939.4123294558,8673939.4123294558,8673939.4123294558,8673939.4123294558,8673939.4123294558,8673939.4123294558,8673939.4123294558,8673939.4123294558,8673939.4123294558,8673939.4123294558,8673939.4123294558,8673939.4123294558]
[null,"Accum Depreciation",null,{"$f":"SUM($D796:D797)","v":9254506.8872007001},{"$f":"SUM($D796:E797)","v":18509013.7744014},{"$f":"SUM($D796:F797)","v":27763520.661602102},{"$f":"SUM($D796:G797)","v":37018027.5488028},{"$f":"SUM($D796:H797)","v":46272534.436003499},{"$f":"SUM($D796:I797)","v":55527041.323204197},{"$f":"SUM($D796:J797)","v":64781548.210404895},{"$f":"SUM($D796:K797)","v":74036055.097605616},{"$f":"SUM($D796:L797)","v":83290561.984806359},{"$f":"SUM($D796:M797)","v":92545068.872007072},{"$f":"SUM($D796:N797)","v":101951004.3510776},{"$f":"SUM($D796:O797)","v":111356939.83014813},{"$f":"SUM($D796:P797)","v":120762875.30921866},{"$f":"SUM($D796:Q797)","v":130168810.78828919},{"$f":"SUM($D796:R797)","v":139574746.26735967},{"$f":"SUM($D796:S797)","v":148980681.74643016},{"$f":"SUM($D796:T797)","v":158386617.22550067},{"$f":"SUM($D796:U797)","v":167792552.70457119},{"$f":"SUM($D796:V797)","v":177198488.1836417},{"$f":"SUM($D796:W797)","v":186604423.66271222},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE797:AF797)","v":16685786.804265648},{"$f":"SUM($AE797:AG797)","v":33371573.608531296},{"$f":"SUM($AE797:AH797)","v":50057360.412796944},{"$f":"SUM($AE797:AI797)","v":66743147.217062593},{"$f":"SUM($AE797:AJ797)","v":83428934.021328241},{"$f":"SUM($AE797:AK797)","v":100114720.82559389},{"$f":"SUM($AE797:AL797)","v":116800507.62985954},{"$f":"SUM($AE797:AM797)","v":133486294.43412519},{"$f":"SUM($AE797:AN797)","v":150172081.23839083},{"$f":"SUM($AE797:AO797)","v":166857868.04265648},{"$f":"SUM($AE797:AP797)","v":183543654.84692213},{"$f":"SUM($AE797:AQ797)","v":200229441.65118778},{"$f":"SUM($AE797:AR797)","v":216915228.45545343},{"$f":"SUM($AE797:AS797)","v":233601015.25971907},{"$f":"SUM($AE797:AT797)","v":250286802.06398472},{"$f":"SUM($AE797:AU797)","v":266972588.86825037},{"$f":"SUM($AE797:AV797)","v":283658375.67251599},{"$f":"SUM($AE797:AW797)","v":300344162.47678161},{"$f":"SUM($AE797:AX797)","v":317029949.28104722},{"$f":"SUM($AE797:AY797)","v":333715736.08531284},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BE797:BF797)","v":4033326.920713569},{"$f":"SUM($BE797:BG797)","v":8066653.8414271381},{"$f":"SUM($BE797:BH797)","v":12099980.762140706},{"$f":"SUM($BE797:BI797)","v":16133307.682854276},{"$f":"SUM($BE797:BJ797)","v":20166634.603567846},{"$f":"SUM($BE797:BK797)","v":24199961.524281416},{"$f":"SUM($BE797:BL797)","v":28233288.444994986},{"$f":"SUM($BE797:BM797)","v":32266615.365708556},{"$f":"SUM($BE797:BN797)","v":36299942.286422126},{"$f":"SUM($BE797:BO797)","v":40333269.207135692},{"$f":"SUM($BE797:BP797)","v":44366596.127849258},{"$f":"SUM($BE797:BQ797)","v":48399923.048562825},{"$f":"SUM($BE797:BR797)","v":52433249.969276391},{"$f":"SUM($BE797:BS797)","v":56466576.889989957},{"$f":"SUM($BE797:BT797)","v":60499903.810703523},{"$f":"SUM($BE797:BU797)","v":64533230.73141709},{"$f":"SUM($BE797:BV797)","v":68566557.652130663},{"$f":"SUM($BE797:BW797)","v":72599884.572844237},{"$f":"SUM($BE797:BX797)","v":76633211.493557811},{"$f":"SUM($BE797:BY797)","v":80666538.414271384},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CF797:CF797)","v":8673939.4123294558},{"$f":"SUM($CF797:CG797)","v":17347878.824658912},{"$f":"SUM($CF797:CH797)","v":26021818.236988366},{"$f":"SUM($CF797:CI797)","v":34695757.649317823},{"$f":"SUM($CF797:CJ797)","v":43369697.061647281},{"$f":"SUM($CF797:CK797)","v":52043636.473976739},{"$f":"SUM($CF797:CL797)","v":60717575.886306196},{"$f":"SUM($CF797:CM797)","v":69391515.298635647},{"$f":"SUM($CF797:CN797)","v":78065454.710965097},{"$f":"SUM($CF797:CO797)","v":86739394.123294547},{"$f":"SUM($CF797:CP797)","v":95413333.535623997},{"$f":"SUM($CF797:CQ797)","v":104087272.94795345},{"$f":"SUM($CF797:CR797)","v":112761212.3602829},{"$f":"SUM($CF797:CS797)","v":121435151.77261235},{"$f":"SUM($CF797:CT797)","v":130109091.1849418},{"$f":"SUM($CF797:CU797)","v":138783030.59727126},{"$f":"SUM($CF797:CV797)","v":147456970.00960073},{"$f":"SUM($CF797:CW797)","v":156130909.42193019},{"$f":"SUM($CF797:CX797)","v":164804848.83425966},{"$f":"SUM($CF797:CY797)","v":173478788.24658912}]
[null,"End Year Book Value",null,{"$f":"-$C785-D798","v":156354520.70922065},{"$f":"-$C785-E798","v":147100013.82201996},137845506.93481925,128591000.04761857,119336493.16041785,110081986.27321717,100827479.38601646,91572972.498815745,82318465.611615002,{"$f":"-$C785-M798+$N777","v":94059354.790705144},{"$f":"-$C785-N798+$N777","v":84653419.311634615},{"$f":"-$C785-O798+$N777","v":75247483.832564086},{"$f":"-$C785-P798+$N777","v":65841548.353493556},{"$f":"-$C785-Q798+$N777","v":56435612.874423027},{"$f":"-$C785-R798+$N777","v":47029677.395352542},{"$f":"-$C785-S798+$N777","v":37623741.916282058},{"$f":"-$C785-T798+$N777","v":28217806.43721154},{"$f":"-$C785-U798+$N777","v":18811870.958141025},{"$f":"-$C785-V798+$N777","v":9405935.4790705107},{"$f":"-$C785-W798+$N777","v":0},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE785-AF798","v":650745685.36636031},{"$f":"-$AE785-AG798","v":634059898.56209469},{"$f":"-$AE785-AH798","v":617374111.75782895},{"$f":"-$AE785-AI798","v":600688324.95356333},{"$f":"-$AE785-AJ798","v":584002538.14929771},{"$f":"-$AE785-AK798","v":567316751.34503198},{"$f":"-$AE785-AL798","v":550630964.54076636},{"$f":"-$AE785-AM798","v":533945177.73650074},{"$f":"-$AE785-AN798","v":517259390.93223512},{"$f":"-$AE785-AO798","v":500573604.12796944},{"$f":"-$AE785-AP798","v":483887817.32370377},{"$f":"-$AE785-AQ798","v":467202030.51943815},{"$f":"-$AE785-AR798","v":450516243.71517253},{"$f":"-$AE785-AS798","v":433830456.91090685},{"$f":"-$AE785-AT798","v":417144670.10664117},{"$f":"-$AE785-AU798","v":400458883.30237556},{"$f":"-$AE785-AV798","v":383773096.49810994},{"$f":"-$AE785-AW798","v":367087309.69384432},{"$f":"-$AE785-AX798","v":350401522.8895787},{"$f":"-$AE785-AY798","v":333715736.08531308},null,null,null,null,"End Year Book Value",null,{"$f":"-$BE785-BF798","v":96799846.097125649},{"$f":"-$BE785-BG798","v":92766519.176412091},{"$f":"-$BE785-BH798","v":88733192.255698517},{"$f":"-$BE785-BI798","v":84699865.334984943},{"$f":"-$BE785-BJ798","v":80666538.414271384},{"$f":"-$BE785-BK798","v":76633211.493557811},{"$f":"-$BE785-BL798","v":72599884.572844237},{"$f":"-$BE785-BM798","v":68566557.652130663},{"$f":"-$BE785-BN798","v":64533230.731417097},{"$f":"-$BE785-BO798","v":60499903.810703531},{"$f":"-$BE785-BP798","v":56466576.889989965},{"$f":"-$BE785-BQ798","v":52433249.969276398},{"$f":"-$BE785-BR798","v":48399923.048562832},{"$f":"-$BE785-BS798","v":44366596.127849266},{"$f":"-$BE785-BT798","v":40333269.2071357},{"$f":"-$BE785-BU798","v":36299942.286422133},{"$f":"-$BE785-BV798","v":32266615.36570856},{"$f":"-$BE785-BW798","v":28233288.444994986},{"$f":"-$BE785-BX798","v":24199961.524281412},{"$f":"-$BE785-BY798","v":20166634.603567839},null,null,null,null,"End Year Book Value",null,{"$f":"-$CE797-CF798","v":425023031.20414335},{"$f":"-$CE797-CG798","v":416349091.79181385},{"$f":"-$CE797-CH798","v":407675152.37948442},{"$f":"-$CE797-CI798","v":399001212.96715498},{"$f":"-$CE797-CJ798","v":390327273.55482548},{"$f":"-$CE797-CK798","v":381653334.14249605},{"$f":"-$CE797-CL798","v":372979394.73016655},{"$f":"-$CE797-CM798","v":364305455.31783712},{"$f":"-$CE797-CN798","v":355631515.90550768},{"$f":"-$CE797-CO798","v":346957576.49317825},{"$f":"-$CE797-CP798","v":338283637.08084881},{"$f":"-$CE797-CQ798","v":329609697.66851932},{"$f":"-$CE797-CR798","v":320935758.25618988},{"$f":"-$CE797-CS798","v":312261818.84386045},{"$f":"-$CE797-CT798","v":303587879.43153095},{"$f":"-$CE797-CU798","v":294913940.01920152},{"$f":"-$CE797-CV798","v":286240000.60687208},{"$f":"-$CE797-CW798","v":277566061.19454259},{"$f":"-$CE797-CX798","v":268892121.78221309},{"$f":"-$CE797-CY798","v":260218182.36988366}]
[null,"Prop. Tax Value",{"$f":"-C785","v":165609027.59642136},{"$f":"C800/(($C800/$X800)^(1/21))","v":155452204.53963992},{"$f":"D800/(($C800/$X800)^(1/21))","v":145918300.75304565},{"$f":"E800/(($C800/$X800)^(1/21))","v":136969112.51732576},{"$f":"F800/(($C800/$X800)^(1/21))","v":128568779.15220837},{"$f":"G800/(($C800/$X800)^(1/21))","v":120683639.31757529},{"$f":"H800/(($C800/$X800)^(1/21))","v":113282096.12764637},{"$f":"I800/(($C800/$X800)^(1/21))","v":106334490.53772821},{"$f":"J800/(($C800/$X800)^(1/21))","v":99812982.49616994},{"$f":"K800/(($C800/$X800)^(1/21))","v":93691439.385285035},{"$f":"L800/(($C800/$X800)^(1/21))","v":87945331.304205596},{"$f":"(M800+$N777)/(($C800/($X800+$N777))^(1/21))","v":104182759.21624152},{"$f":"N800/(($N800/$X800)^(1/11))","v":96298464.853456423},{"$f":"O800/(($N800/$X800)^(1/11))","v":89010834.449916452},82274713.948215723,76048366.438688934,70293213.558095053,64973596.458611093,60056554.866103135,55511622.858722642,51310640.100475162,{"$f":"X785","v":43838375.234648608},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE785","v":667431472.17062593},{"$f":"AE800/(($AE800/$AZ800)^(1/21))","v":645761159.31206501},{"$f":"AF800/(($AE800/$AZ800)^(1/21))","v":624794442.97085238},604508478.61943305,584881163.45143199,565891112.29928696,547517634.33379245,529740710.52016795,512540971.80608815,495899678.01790828,479798697.442092,464220487.06959385,449148073.48167139,434565034.35630107,420455480.57504803,406804038.9108938,393595835.2781595,380816478.52627432,368452044.75973159,356489062.16714764,344914496.34289455,{"$f":"AZ785","v":333715736.08531296},null,null,null,"Prop. Tax Value",{"$f":"-BE785","v":100833173.01783922},{"$f":"BE800/(($BE800/$BZ800)^(1/21))","v":97559299.224157259},{"$f":"BF800/(($BE800/$BZ800)^(1/21))","v":94391722.289893389},91326990.945073813,88361765.976322621,85492816.58858332,82717016.884968892,80031342.460904732,77432867.108853802,74918759.630033463,72486280.74965021,70132780.132291198,67855693.494220749,65652539.809435464,63520918.60643369,61458507.352754146,59463058.924433887,57532399.157628484,55664424.479726732,53857099.617378853,52108455.378940962,{"$f":"BZ785","v":50416586.508919612},null,null,null,"Prop. Tax Value",{"$f":"-CE785","v":433696970.61647278},{"$f":"CE800/(($CE800/$CZ800)^(1/21))","v":423274555.61430287},{"$f":"CF800/(($CE800/$CZ800)^(1/21))","v":413102607.50915343},403175107.19062722,393486180.19694293,384030093.23880321,374801250.80679941,365794191.86034608,357003586.59618503,348424233.29454774,340051055.24110919,331879097.72291201,323903525.09648311,316119617.92640829,308522770.19267118,301108486.56510419,293872379.74333888,286810167.86068112,279917671.95037538,273190813.47275877,266625611.90184116,{"$f":"CZ785","v":260218182.36988366}]
[null,"Tax Dep",null,{"$f":"($C785*0.95)*-D$4","v":31465715.243320063},{"$f":"($C785*0.95)*-E$4","v":50345144.389312096},30207086.63358726,18124251.980152354,18124251.980152354,9062125.9900761768,null,null,null,null,{"$f":"($N777)*D$6","v":2999402.2820303109},5141772.4966346296,3672724.6338762585,2623374.738483042,1873839.0989164584,1873839.0989164584,1873839.0989164584,936604.61851723481,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($C785)*-D$5","v":6210338.5348658012},{"$f":"($C785)*-E$5","v":11955315.702185659},{"$f":"($C785)*-F$5","v":11059370.86288902},{"$f":"($C785)*-G$5","v":10231325.724906912},{"$f":"($C785)*-H$5","v":9464555.9271354806},{"$f":"($C785)*-I$5","v":8754093.1987468321},{"$f":"($C785)*-J$5","v":8098281.4494650047},{"$f":"($C785)*-K$5","v":7490496.3181861378},{"$f":"($C785)*-L$5","v":7387818.7210763562},{"$f":"($C785)*-M$5","v":7387818.7210763562},{"$f":"($C785)*-N$5","v":7387818.7210763562},{"$f":"($C785)*-O$5","v":7387818.7210763562},{"$f":"($C785)*-P$5","v":7387818.7210763562},{"$f":"($C785)*-Q$5","v":7387818.7210763562},{"$f":"($C785)*-R$5","v":7387818.7210763562},{"$f":"($C785)*-S$5","v":7387818.7210763562},{"$f":"($C785)*-T$5","v":7387818.7210763562},{"$f":"($C785)*-U$5","v":7387818.7210763562},{"$f":"($C785)*-V$5","v":7387818.7210763562},{"$f":"($C785)*-W$5","v":7387818.7210763562},null,null,null,null,"Tax Dep",null,{"$f":"($BE785)*-D$4","v":20166634.603567846},{"$f":"($BE785)*-E$4","v":32266615.365708552},{"$f":"($BE785)*-F$4","v":19359969.219425131},{"$f":"($BE785)*-G$4","v":11615981.531655079},{"$f":"($BE785)*-H$4","v":11615981.531655079},{"$f":"($BE785)*-I$4","v":5807990.7658275394},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($CE785)*-D$5","v":16263636.398117729},{"$f":"($CE785)*-E$5","v":31308584.308803171},{"$f":"($CE785)*-F$5","v":28962283.697768055},{"$f":"($CE785)*-G$5","v":26793798.844685689},{"$f":"($CE785)*-H$5","v":24785781.870731421},{"$f":"($CE785)*-I$5","v":22925221.866786748},{"$f":"($CE785)*-J$5","v":21207781.863145519},{"$f":"($CE785)*-K$5","v":19616113.980983064},{"$f":"($CE785)*-L$5","v":19347221.85920085},{"$f":"($CE785)*-M$5","v":19347221.85920085},{"$f":"($CE785)*-N$5","v":19347221.85920085},{"$f":"($CE785)*-O$5","v":19347221.85920085},{"$f":"($CE785)*-P$5","v":19347221.85920085},{"$f":"($CE785)*-Q$5","v":19347221.85920085},{"$f":"($CE785)*-R$5","v":19347221.85920085},{"$f":"($CE785)*-S$5","v":19347221.85920085},{"$f":"($CE785)*-T$5","v":19347221.85920085},{"$f":"($CE785)*-U$5","v":19347221.85920085},{"$f":"($CE785)*-V$5","v":19347221.85920085},{"$f":"($CE785)*-W$5","v":19347221.85920085},{"$f":"($CE785)*-X$5","v":9667105.475041179}]
[null,"After Tax Dep. Value",null,{"$f":"D801*$B$6","v":6607800.2010972127},{"$f":"E801*$B$6","v":10572480.32175554},6343488.1930533247,3806092.9158319943,3806092.9158319943,1903046.4579159971,null,null,null,null,{"$f":"N801*$B$6","v":629874.47922636522},{"$f":"O801*$B$6","v":1079772.2242932722},{"$f":"P801*$B$6","v":771272.17311401421},{"$f":"Q801*$B$6","v":550908.69508143875},{"$f":"R801*$B$6","v":393506.21077245625},{"$f":"S801*$B$6","v":393506.21077245625},{"$f":"T801*$B$6","v":393506.21077245625},{"$f":"U801*$B$6","v":196686.96988861929},null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF801*$B$6","v":1304171.0923218182},{"$f":"AG801*$B$6","v":2510616.2974589881},{"$f":"AH801*$B$6","v":2322467.8812066941},{"$f":"AI801*$B$6","v":2148578.4022304513},{"$f":"AJ801*$B$6","v":1987556.7446984509},{"$f":"AK801*$B$6","v":1838359.5717368347},{"$f":"AL801*$B$6","v":1700639.104387651},{"$f":"AM801*$B$6","v":1573004.2268190889},{"$f":"AN801*$B$6","v":1551441.9314260348},{"$f":"AO801*$B$6","v":1551441.9314260348},{"$f":"AP801*$B$6","v":1551441.9314260348},{"$f":"AQ801*$B$6","v":1551441.9314260348},{"$f":"AR801*$B$6","v":1551441.9314260348},{"$f":"AS801*$B$6","v":1551441.9314260348},{"$f":"AT801*$B$6","v":1551441.9314260348},{"$f":"AU801*$B$6","v":1551441.9314260348},{"$f":"AV801*$B$6","v":1551441.9314260348},{"$f":"AW801*$B$6","v":1551441.9314260348},{"$f":"AX801*$B$6","v":1551441.9314260348},{"$f":"AY801*$B$6","v":1551441.9314260348},null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF801*$B$6","v":4234993.2667492479},{"$f":"BG801*$B$6","v":6775989.2267987961},{"$f":"BH801*$B$6","v":4065593.5360792773},{"$f":"BI801*$B$6","v":2439356.1216475666},{"$f":"BJ801*$B$6","v":2439356.1216475666},{"$f":"BK801*$B$6","v":1219678.0608237833},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CF801*$B$6","v":3415363.6436047228},{"$f":"CG801*$B$6","v":6574802.7048486657},{"$f":"CH801*$B$6","v":6082079.576531291},{"$f":"CI801*$B$6","v":5626697.7573839948},{"$f":"CJ801*$B$6","v":5205014.1928535979},{"$f":"CK801*$B$6","v":4814296.5920252167},{"$f":"CL801*$B$6","v":4453634.1912605586},{"$f":"CM801*$B$6","v":4119383.9360064431},{"$f":"CN801*$B$6","v":4062916.5904321782},{"$f":"CO801*$B$6","v":4062916.5904321782},{"$f":"CP801*$B$6","v":4062916.5904321782},{"$f":"CQ801*$B$6","v":4062916.5904321782},{"$f":"CR801*$B$6","v":4062916.5904321782},{"$f":"CS801*$B$6","v":4062916.5904321782},{"$f":"CT801*$B$6","v":4062916.5904321782},{"$f":"CU801*$B$6","v":4062916.5904321782},{"$f":"CV801*$B$6","v":4062916.5904321782},{"$f":"CW801*$B$6","v":4062916.5904321782},{"$f":"CX801*$B$6","v":4062916.5904321782},{"$f":"CY801*$B$6","v":4062916.5904321782},{"$f":"CZ801*$B$6","v":2030092.1497586474}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D802:I802)","v":27473525.835341264},{"$f":"C804/C808","v":0.16589389017060407},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"AE804/AE808","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF802:BK802)","v":17608007.715973616},{"$f":"BE804/BE808","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,CF802:CZ802)","v":49554078.447500169},{"$f":"CE804/CE808","v":0.11425968315402846}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D781:W781)","v":15477479.214618819},{"$f":"C805/C808","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,AF781:AY781)","v":0},{"$f":"AE805/AE808","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,BF781:BY781)","v":0},{"$f":"BE805/BE808","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,CF781:CY781)","v":0},{"$f":"CE805/CE808","v":0}]
[0.85,"Debt",{"$f":"(C808-C804-C805)*$A806","v":104259319.16449207},{"$f":"C806/C808","v":0.62955094101853781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(AE808-AE804-AE805)*$AC806","v":400458883.30237556},{"$f":"AE806/AE808","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE808-BE804-BE805)*$BC806","v":70741390.506585762},{"$f":"BE806/BE808","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(CE808-CE804-CE805)*$A806","v":326521458.34362674},{"$f":"CE806/CE808","v":0.75287926931907589}]
[0.15,"Equity",{"$f":"(C808-C804-C805)*$A807","v":18398703.381969191},{"$f":"C807/C808","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(AE808-AE804-AE805)*$AC807","v":266972588.86825037},{"$f":"AE807/AE808","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE808-BE804-BE805)*$BC807","v":12483774.79527984},{"$f":"BE807/BE808","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(CE808-CE804-CE805)*$A807","v":57621433.825345889},{"$f":"CE807/CE808","v":0.13286104752689573}]
[null,"Total",{"$f":"-C785","v":165609027.59642136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE785","v":667431472.17062593},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",{"$f":"-BE785","v":100833173.01783922},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CE785","v":433696970.61647278}]
[null,"Check",{"$f":"SUM(C804:C807)-C808","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE804:AE807)-AE808","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE804:BE807)-BE808","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CE804:CE807)-CE808","v":0}]
[25000,"2037 Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037 Nuclear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2037 Geothermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF811&\" \"&'Resource Options'!$B$43","v":"2037 Pumped Hydro (16 hr/ 100 MW share)"}]
[null,"Year",null,2037,{"$f":"D811+1","v":2038},{"$f":"E811+1","v":2039},{"$f":"F811+1","v":2040},{"$f":"G811+1","v":2041},{"$f":"H811+1","v":2042},{"$f":"I811+1","v":2043},{"$f":"J811+1","v":2044},{"$f":"K811+1","v":2045},{"$f":"L811+1","v":2046},{"$f":"M811+1","v":2047},{"$f":"N811+1","v":2048},{"$f":"O811+1","v":2049},{"$f":"P811+1","v":2050},{"$f":"Q811+1","v":2051},{"$f":"R811+1","v":2052},{"$f":"S811+1","v":2053},{"$f":"T811+1","v":2054},{"$f":"U811+1","v":2055},{"$f":"V811+1","v":2056},null,null,null,null,null,null,"Year",null,2037,{"$f":"AF811+1","v":2038},{"$f":"AG811+1","v":2039},{"$f":"AH811+1","v":2040},{"$f":"AI811+1","v":2041},{"$f":"AJ811+1","v":2042},{"$f":"AK811+1","v":2043},{"$f":"AL811+1","v":2044},{"$f":"AM811+1","v":2045},{"$f":"AN811+1","v":2046},{"$f":"AO811+1","v":2047},{"$f":"AP811+1","v":2048},{"$f":"AQ811+1","v":2049},{"$f":"AR811+1","v":2050},{"$f":"AS811+1","v":2051},{"$f":"AT811+1","v":2052},{"$f":"AU811+1","v":2053},{"$f":"AV811+1","v":2054},{"$f":"AW811+1","v":2055},{"$f":"AX811+1","v":2056},null,null,null,null,"Year",null,2037,{"$f":"BF811+1","v":2038},{"$f":"BG811+1","v":2039},{"$f":"BH811+1","v":2040},{"$f":"BI811+1","v":2041},{"$f":"BJ811+1","v":2042},{"$f":"BK811+1","v":2043},{"$f":"BL811+1","v":2044},{"$f":"BM811+1","v":2045},{"$f":"BN811+1","v":2046},{"$f":"BO811+1","v":2047},{"$f":"BP811+1","v":2048},{"$f":"BQ811+1","v":2049},{"$f":"BR811+1","v":2050},{"$f":"BS811+1","v":2051},{"$f":"BT811+1","v":2052},{"$f":"BU811+1","v":2053},{"$f":"BV811+1","v":2054},{"$f":"BW811+1","v":2055},{"$f":"BX811+1","v":2056},null,null,null,null,"Year",null,2037,{"$f":"CF811+1","v":2038},{"$f":"CG811+1","v":2039},{"$f":"CH811+1","v":2040},{"$f":"CI811+1","v":2041},{"$f":"CJ811+1","v":2042},{"$f":"CK811+1","v":2043},{"$f":"CL811+1","v":2044},{"$f":"CM811+1","v":2045},{"$f":"CN811+1","v":2046},{"$f":"CO811+1","v":2047},{"$f":"CP811+1","v":2048},{"$f":"CQ811+1","v":2049},{"$f":"CR811+1","v":2050},{"$f":"CS811+1","v":2051},{"$f":"CT811+1","v":2052},{"$f":"CU811+1","v":2053},{"$f":"CV811+1","v":2054},{"$f":"CW811+1","v":2055},{"$f":"CX811+1","v":2056}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$29/100*'Resource Options'!$J$29*8760)*(1+'Resource Options'!$X$29)^($D811-$D$12)","v":248876.40894132041},{"$f":"D812*(1-'Resource Options'!$AA$27)","v":247632.0268966138},{"$f":"E812*(1-'Resource Options'!$AA$27)","v":246393.86676213072},{"$f":"F812*(1-'Resource Options'!$AA$27)","v":245161.89742832008},{"$f":"G812*(1-'Resource Options'!$AA$27)","v":243936.08794117847},{"$f":"H812*(1-'Resource Options'!$AA$27)","v":242716.40750147257},{"$f":"I812*(1-'Resource Options'!$AA$27)","v":241502.82546396522},{"$f":"J812*(1-'Resource Options'!$AA$27)","v":240295.31133664539},{"$f":"K812*(1-'Resource Options'!$AA$27)","v":239093.83477996217},{"$f":"L812*(1-'Resource Options'!$AA$27)","v":237898.36560606235},{"$f":"M812*(1-'Resource Options'!$AA$27)","v":236708.87377803202},{"$f":"N812*(1-'Resource Options'!$AA$27)","v":235525.32940914185},{"$f":"O812*(1-'Resource Options'!$AA$27)","v":234347.70276209613},{"$f":"P812*(1-'Resource Options'!$AA$27)","v":233175.96424828566},{"$f":"Q812*(1-'Resource Options'!$AA$27)","v":232010.08442704423},{"$f":"R812*(1-'Resource Options'!$AA$27)","v":230850.03400490902},{"$f":"S812*(1-'Resource Options'!$AA$27)","v":229695.78383488447},{"$f":"T812*(1-'Resource Options'!$AA$27)","v":228547.30491571003},{"$f":"U812*(1-'Resource Options'!$AA$27)","v":227404.56839113147},{"$f":"V812*(1-'Resource Options'!$AA$27)","v":226267.54554917582},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D811-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D811-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D811-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D811-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D811-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D811-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D811-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D811-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D811-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D811-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D811-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D811-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D811-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D811-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D811-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D811-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D811-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D811-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D811-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D811-$D$12)","v":798600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$30/100*'Resource Options'!$J$30*8760)*(1+'Resource Options'!$X$30)^($D811-$D$12)","v":157824},{"$f":"BF812*(1-'Resource Options'!$AA$30)","v":156245.76000000001},{"$f":"BG812*(1-'Resource Options'!$AA$30)","v":154683.30240000002},{"$f":"BH812*(1-'Resource Options'!$AA$30)","v":153136.46937600002},{"$f":"BI812*(1-'Resource Options'!$AA$30)","v":151605.10468224002},{"$f":"BJ812*(1-'Resource Options'!$AA$30)","v":150089.05363541763},{"$f":"BK812*(1-'Resource Options'!$AA$30)","v":148588.16309906344},{"$f":"BL812*(1-'Resource Options'!$AA$30)","v":147102.28146807282},{"$f":"BM812*(1-'Resource Options'!$AA$30)","v":145631.25865339208},{"$f":"BN812*(1-'Resource Options'!$AA$30)","v":144174.94606685816},{"$f":"BO812*(1-'Resource Options'!$AA$30)","v":142733.19660618957},{"$f":"BP812*(1-'Resource Options'!$AA$30)","v":141305.86464012766},{"$f":"BQ812*(1-'Resource Options'!$AA$30)","v":139892.80599372639},{"$f":"BR812*(1-'Resource Options'!$AA$30)","v":138493.87793378913},{"$f":"BS812*(1-'Resource Options'!$AA$30)","v":137108.93915445125},{"$f":"BT812*(1-'Resource Options'!$AA$30)","v":135737.84976290673},{"$f":"BU812*(1-'Resource Options'!$AA$30)","v":134380.47126527765},{"$f":"BV812*(1-'Resource Options'!$AA$30)","v":133036.66655262487},{"$f":"BW812*(1-'Resource Options'!$AA$30)","v":131706.2998870986},{"$f":"BX812*(1-'Resource Options'!$AA$30)","v":130389.23688822762},null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":584000},{"$f":"CF812","v":584000},{"$f":"CG812","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"CF812*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CG812*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CH812*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CI812*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CJ812*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CK812*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CL812*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CM812*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CN812*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CO812*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CP812*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CQ812*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CR812*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CS812*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CT812*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CU812*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CV812*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CW812*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CX812*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CY812*(1-'Resource Options'!$W$43)","v":110959.99999999997}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M74","v":54.164468409904131},{"$f":"D814","v":54.164468409904131},{"$f":"E814","v":54.164468409904131},{"$f":"F814","v":54.164468409904131},{"$f":"G814","v":54.164468409904131},{"$f":"H814","v":54.164468409904131},{"$f":"I814","v":54.164468409904131},{"$f":"J814","v":54.164468409904131},{"$f":"K814","v":54.164468409904131},{"$f":"L814","v":54.164468409904131},{"$f":"M814","v":54.164468409904131},{"$f":"N814","v":54.164468409904131},{"$f":"O814","v":54.164468409904131},{"$f":"P814","v":54.164468409904131},{"$f":"Q814","v":54.164468409904131},{"$f":"R814","v":54.164468409904131},{"$f":"S814","v":54.164468409904131},{"$f":"T814","v":54.164468409904131},{"$f":"U814","v":54.164468409904131},{"$f":"V814","v":54.164468409904131},null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P74","v":138.08944852551804},{"$f":"AF814","v":138.08944852551804},{"$f":"AG814","v":138.08944852551804},{"$f":"AH814","v":138.08944852551804},{"$f":"AI814","v":138.08944852551804},{"$f":"AJ814","v":138.08944852551804},{"$f":"AK814","v":138.08944852551804},{"$f":"AL814","v":138.08944852551804},{"$f":"AM814","v":138.08944852551804},{"$f":"AN814","v":138.08944852551804},{"$f":"AO814","v":138.08944852551804},{"$f":"AP814","v":138.08944852551804},{"$f":"AQ814","v":138.08944852551804},{"$f":"AR814","v":138.08944852551804},{"$f":"AS814","v":138.08944852551804},{"$f":"AT814","v":138.08944852551804},{"$f":"AU814","v":138.08944852551804},{"$f":"AV814","v":138.08944852551804},{"$f":"AW814","v":138.08944852551804},{"$f":"AX814","v":138.08944852551804},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S74","v":106.95280022634618},{"$f":"BF814","v":106.95280022634618},{"$f":"BG814","v":106.95280022634618},{"$f":"BH814","v":106.95280022634618},{"$f":"BI814","v":106.95280022634618},{"$f":"BJ814","v":106.95280022634618},{"$f":"BK814","v":106.95280022634618},{"$f":"BL814","v":106.95280022634618},{"$f":"BM814","v":106.95280022634618},{"$f":"BN814","v":106.95280022634618},{"$f":"BO814","v":106.95280022634618},{"$f":"BP814","v":106.95280022634618},{"$f":"BQ814","v":106.95280022634618},{"$f":"BR814","v":106.95280022634618},{"$f":"BS814","v":106.95280022634618},{"$f":"BT814","v":106.95280022634618},{"$f":"BU814","v":106.95280022634618},{"$f":"BV814","v":106.95280022634618},{"$f":"BW814","v":106.95280022634618},{"$f":"BX814","v":106.95280022634618},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V74","v":7.0012070959621235},{"$f":"CF814","v":7.0012070959621235},{"$f":"CG814","v":7.0012070959621235},{"$f":"CH814","v":7.0012070959621235},{"$f":"CI814","v":7.0012070959621235},{"$f":"CJ814","v":7.0012070959621235},{"$f":"CK814","v":7.0012070959621235},{"$f":"CL814","v":7.0012070959621235},{"$f":"CM814","v":7.0012070959621235},{"$f":"CN814","v":7.0012070959621235},{"$f":"CO814","v":7.0012070959621235},{"$f":"CP814","v":7.0012070959621235},{"$f":"CQ814","v":7.0012070959621235},{"$f":"CR814","v":7.0012070959621235},{"$f":"CS814","v":7.0012070959621235},{"$f":"CT814","v":7.0012070959621235},{"$f":"CU814","v":7.0012070959621235},{"$f":"CV814","v":7.0012070959621235},{"$f":"CW814","v":7.0012070959621235},{"$f":"CX814","v":7.0012070959621235}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N74","v":7.3172402677053663},{"$f":"D815","v":7.3172402677053663},7.3172402677053663,7.3172402677053663,7.3172402677053663,7.3172402677053663,7.3172402677053663,7.3172402677053663,7.3172402677053663,7.3172402677053663,7.3172402677053663,7.3172402677053663,7.3172402677053663,7.3172402677053663,7.3172402677053663,7.3172402677053663,7.3172402677053663,7.3172402677053663,7.3172402677053663,7.3172402677053663,null,null,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Q74","v":0},{"$f":"AF815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!T74","v":0},{"$f":"BF815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!W74","v":28.486828649734825},{"$f":"CF815","v":28.486828649734825},28.486828649734825,28.486828649734825,28.486828649734825,28.486828649734825,28.486828649734825,28.486828649734825,28.486828649734825,28.486828649734825,28.486828649734825,28.486828649734825,28.486828649734825,28.486828649734825,28.486828649734825,28.486828649734825,28.486828649734825,28.486828649734825,28.486828649734825,28.486828649734825]
[null,"Revenue",null,{"$f":"(D814*D812)+(D815*12*$A$11)","v":15675430.470384141},{"$f":"(E814*E812)+(E815*12*$A$11)","v":15608029.178433778},{"$f":"(F814*F812)+(F815*12*$A$11)","v":15540964.892943166},{"$f":"(G814*G812)+(G815*12*$A$11)","v":15474235.92888001},{"$f":"(H814*H812)+(H815*12*$A$11)","v":15407840.609637167},{"$f":"(I814*I812)+(I815*12*$A$11)","v":15341777.266990539},{"$f":"(J814*J812)+(J815*12*$A$11)","v":15276044.241057144},{"$f":"(K814*K812)+(K815*12*$A$11)","v":15210639.880253417},{"$f":"(L814*L812)+(L815*12*$A$11)","v":15145562.541253708},{"$f":"(M814*M812)+(M815*12*$A$11)","v":15080810.588948997},{"$f":"(N814*N812)+(N815*12*$A$11)","v":15016382.396405809},{"$f":"(O814*O812)+(O815*12*$A$11)","v":14952276.344825339},{"$f":"(P814*P812)+(P815*12*$A$11)","v":14888490.823502768},{"$f":"(Q814*Q812)+(Q815*12*$A$11)","v":14825024.229786813},{"$f":"(R814*R812)+(R815*12*$A$11)","v":14761874.969039436},{"$f":"(S814*S812)+(S815*12*$A$11)","v":14699041.454595799},{"$f":"(T814*T812)+(T815*12*$A$11)","v":14636522.107724378},{"$f":"(U814*U812)+(U815*12*$A$11)","v":14574315.357587313},{"$f":"(V814*V812)+(V815*12*$A$11)","v":14512419.641200934},{"$f":"(W814*W812)+(W815*12*$A$11)","v":14450833.403396487},null,null,null,null,null,null,"Revenue",null,{"$f":"(AF814*AF812)+(AF815*12*('Resource Options'!$J$21))","v":110278233.59247871},{"$f":"(AG814*AG812)+(AG815*12*('Resource Options'!$J$21))","v":110278233.59247871},{"$f":"(AH814*AH812)+(AH815*12*('Resource Options'!$J$21))","v":110278233.59247871},{"$f":"(AI814*AI812)+(AI815*12*('Resource Options'!$J$21))","v":110278233.59247871},{"$f":"(AJ814*AJ812)+(AJ815*12*('Resource Options'!$J$21))","v":110278233.59247871},{"$f":"(AK814*AK812)+(AK815*12*('Resource Options'!$J$21))","v":110278233.59247871},{"$f":"(AL814*AL812)+(AL815*12*('Resource Options'!$J$21))","v":110278233.59247871},{"$f":"(AM814*AM812)+(AM815*12*('Resource Options'!$J$21))","v":110278233.59247871},{"$f":"(AN814*AN812)+(AN815*12*('Resource Options'!$J$21))","v":110278233.59247871},{"$f":"(AO814*AO812)+(AO815*12*('Resource Options'!$J$21))","v":110278233.59247871},{"$f":"(AP814*AP812)+(AP815*12*('Resource Options'!$J$21))","v":110278233.59247871},{"$f":"(AQ814*AQ812)+(AQ815*12*('Resource Options'!$J$21))","v":110278233.59247871},{"$f":"(AR814*AR812)+(AR815*12*('Resource Options'!$J$21))","v":110278233.59247871},{"$f":"(AS814*AS812)+(AS815*12*('Resource Options'!$J$21))","v":110278233.59247871},{"$f":"(AT814*AT812)+(AT815*12*('Resource Options'!$J$21))","v":110278233.59247871},{"$f":"(AU814*AU812)+(AU815*12*('Resource Options'!$J$21))","v":110278233.59247871},{"$f":"(AV814*AV812)+(AV815*12*('Resource Options'!$J$21))","v":110278233.59247871},{"$f":"(AW814*AW812)+(AW815*12*('Resource Options'!$J$21))","v":110278233.59247871},{"$f":"(AX814*AX812)+(AX815*12*('Resource Options'!$J$21))","v":110278233.59247871},{"$f":"(AY814*AY812)+(AY815*12*('Resource Options'!$J$21))","v":110278233.59247871},null,null,null,null,"Revenue",null,{"$f":"(BF814*BF812)+(BF815*12*('Resource Options'!$J$30))","v":16879718.742922861},{"$f":"(BG814*BG812)+(BG815*12*('Resource Options'!$J$30))","v":16710921.555493632},{"$f":"(BH814*BH812)+(BH815*12*('Resource Options'!$J$30))","v":16543812.339938696},{"$f":"(BI814*BI812)+(BI815*12*('Resource Options'!$J$30))","v":16378374.21653931},{"$f":"(BJ814*BJ812)+(BJ815*12*('Resource Options'!$J$30))","v":16214590.474373918},{"$f":"(BK814*BK812)+(BK815*12*('Resource Options'!$J$30))","v":16052444.56963018},{"$f":"(BL814*BL812)+(BL815*12*('Resource Options'!$J$30))","v":15891920.123933876},{"$f":"(BM814*BM812)+(BM815*12*('Resource Options'!$J$30))","v":15733000.922694538},{"$f":"(BN814*BN812)+(BN815*12*('Resource Options'!$J$30))","v":15575670.913467593},{"$f":"(BO814*BO812)+(BO815*12*('Resource Options'!$J$30))","v":15419914.204332916},{"$f":"(BP814*BP812)+(BP815*12*('Resource Options'!$J$30))","v":15265715.062289586},{"$f":"(BQ814*BQ812)+(BQ815*12*('Resource Options'!$J$30))","v":15113057.911666689},{"$f":"(BR814*BR812)+(BR815*12*('Resource Options'!$J$30))","v":14961927.332550023},{"$f":"(BS814*BS812)+(BS815*12*('Resource Options'!$J$30))","v":14812308.059224524},{"$f":"(BT814*BT812)+(BT815*12*('Resource Options'!$J$30))","v":14664184.978632279},{"$f":"(BU814*BU812)+(BU815*12*('Resource Options'!$J$30))","v":14517543.128845954},{"$f":"(BV814*BV812)+(BV815*12*('Resource Options'!$J$30))","v":14372367.697557494},{"$f":"(BW814*BW812)+(BW815*12*('Resource Options'!$J$30))","v":14228644.02058192},{"$f":"(BX814*BX812)+(BX815*12*('Resource Options'!$J$30))","v":14086357.580376098},{"$f":"(BY814*BY812)+(BY815*12*('Resource Options'!$J$30))","v":13945494.004572337},null,null,null,null,"Revenue",null,{"$f":"(CF814*CF812)+(CF815*12*('Resource Options'!$J$43*1000))","v":38272899.323723666},{"$f":"(CG814*CG812)+(CG815*12*('Resource Options'!$J$43*1000))","v":38272899.323723666},{"$f":"(CH814*CH812)+(CH815*12*('Resource Options'!$J$43*1000))","v":38272899.323723666},{"$f":"(CI814*CI812)+(CI815*12*('Resource Options'!$J$43*1000))","v":38272899.323723666},{"$f":"(CJ814*CJ812)+(CJ815*12*('Resource Options'!$J$43*1000))","v":38272899.323723666},{"$f":"(CK814*CK812)+(CK815*12*('Resource Options'!$J$43*1000))","v":38272899.323723666},{"$f":"(CL814*CL812)+(CL815*12*('Resource Options'!$J$43*1000))","v":38272899.323723666},{"$f":"(CM814*CM812)+(CM815*12*('Resource Options'!$J$43*1000))","v":38272899.323723666},{"$f":"(CN814*CN812)+(CN815*12*('Resource Options'!$J$43*1000))","v":38272899.323723666},{"$f":"(CO814*CO812)+(CO815*12*('Resource Options'!$J$43*1000))","v":38272899.323723666},{"$f":"(CP814*CP812)+(CP815*12*('Resource Options'!$J$43*1000))","v":38272899.323723666},{"$f":"(CQ814*CQ812)+(CQ815*12*('Resource Options'!$J$43*1000))","v":38272899.323723666},{"$f":"(CR814*CR812)+(CR815*12*('Resource Options'!$J$43*1000))","v":38272899.323723666},{"$f":"(CS814*CS812)+(CS815*12*('Resource Options'!$J$43*1000))","v":38272899.323723666},{"$f":"(CT814*CT812)+(CT815*12*('Resource Options'!$J$43*1000))","v":38272899.323723666},{"$f":"(CU814*CU812)+(CU815*12*('Resource Options'!$J$43*1000))","v":38272899.323723666},{"$f":"(CV814*CV812)+(CV815*12*('Resource Options'!$J$43*1000))","v":38272899.323723666},{"$f":"(CW814*CW812)+(CW815*12*('Resource Options'!$J$43*1000))","v":38272899.323723666},{"$f":"(CX814*CX812)+(CX815*12*('Resource Options'!$J$43*1000))","v":38272899.323723666},{"$f":"(CY814*CY812)+(CY815*12*('Resource Options'!$J$43*1000))","v":38272899.323723666}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":582724.46901111957},{"$f":"HLOOKUP(E811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":594378.95839134208},{"$f":"HLOOKUP(F811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":606266.53755916888},{"$f":"HLOOKUP(G811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":618391.86831035232},{"$f":"HLOOKUP(H811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":630759.70567655924},{"$f":"HLOOKUP(I811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":643374.89979009051},{"$f":"HLOOKUP(J811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":656242.39778589236},{"$f":"HLOOKUP(K811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":669367.24574161018},{"$f":"HLOOKUP(L811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":682754.59065644233},{"$f":"HLOOKUP(M811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":696409.68246957113},{"$f":"HLOOKUP(N811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":710337.87611896265},{"$f":"HLOOKUP(O811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":724544.63364134182},{"$f":"HLOOKUP(P811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":739035.5263141687},{"$f":"HLOOKUP(Q811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":753816.23684045207},{"$f":"HLOOKUP(R811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":768892.56157726119},{"$f":"HLOOKUP(S811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":784270.4128088064},{"$f":"HLOOKUP(T811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":799955.82106498256},{"$f":"HLOOKUP(U811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":815954.9374862822},{"$f":"HLOOKUP(V811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":832274.03623600793},{"$f":"HLOOKUP(W811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":848919.51696072798},null,null,null,null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AF811,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AF812","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AG811,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AG812","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AH811,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AH812","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AI811,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AI812","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AJ811,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AJ812","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AK811,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AK812","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AL811,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AL812","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AM811,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AM812","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AN811,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AN812","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AO811,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AO812","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AP811,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AP812","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AQ811,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AQ812","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AR811,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AR812","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AS811,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AS812","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AT811,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AT812","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AU811,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AU812","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AV811,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AV812","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AW811,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AW812","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AX811,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AX812","v":10848981},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AY811,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AY812","v":10848981}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":479377.88062971085},{"$f":"D819*(1+'Fixed O&M'!$A$27)","v":488965.43824230507},{"$f":"E819*(1+'Fixed O&M'!$A$27)","v":498744.74700715119},{"$f":"F819*(1+'Fixed O&M'!$A$27)","v":508719.64194729424},{"$f":"G819*(1+'Fixed O&M'!$A$27)","v":518894.03478624014},{"$f":"H819*(1+'Fixed O&M'!$A$27)","v":529271.91548196494},{"$f":"I819*(1+'Fixed O&M'!$A$27)","v":539857.35379160428},{"$f":"J819*(1+'Fixed O&M'!$A$27)","v":550654.50086743641},{"$f":"K819*(1+'Fixed O&M'!$A$27)","v":561667.59088478517},{"$f":"L819*(1+'Fixed O&M'!$A$27)","v":572900.94270248082},{"$f":"HLOOKUP(N811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":465413.64372832846},{"$f":"N819*(1+'Fixed O&M'!$A$27)","v":474721.91660289501},{"$f":"O819*(1+'Fixed O&M'!$A$27)","v":484216.35493495292},{"$f":"P819*(1+'Fixed O&M'!$A$27)","v":493900.68203365197},{"$f":"Q819*(1+'Fixed O&M'!$A$27)","v":503778.69567432505},{"$f":"R819*(1+'Fixed O&M'!$A$27)","v":513854.26958781155},{"$f":"S819*(1+'Fixed O&M'!$A$27)","v":524131.35497956781},{"$f":"T819*(1+'Fixed O&M'!$A$27)","v":534613.98207915924},{"$f":"U819*(1+'Fixed O&M'!$A$27)","v":545306.26172074245},{"$f":"V819*(1+'Fixed O&M'!$A$27)","v":556212.38695515727},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":19666950.829125285},{"$f":"HLOOKUP(AG811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20060289.845707793},{"$f":"HLOOKUP(AH811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20461495.642621949},{"$f":"HLOOKUP(AI811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20870725.555474389},{"$f":"HLOOKUP(AJ811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21288140.066583876},{"$f":"HLOOKUP(AK811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21713902.867915552},{"$f":"HLOOKUP(AL811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22148180.925273865},{"$f":"HLOOKUP(AM811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22591144.543779343},{"$f":"HLOOKUP(AN811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23042967.434654929},{"$f":"HLOOKUP(AO811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23503826.783348028},{"$f":"HLOOKUP(AP811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23973903.319014989},{"$f":"HLOOKUP(AQ811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24453381.385395288},{"$f":"HLOOKUP(AR811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24942449.013103191},{"$f":"HLOOKUP(AS811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":25441297.993365262},{"$f":"HLOOKUP(AT811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":25950123.953232568},{"$f":"HLOOKUP(AU811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":26469126.432297219},{"$f":"HLOOKUP(AV811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":26998508.960943159},{"$f":"HLOOKUP(AW811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":27538479.140162025},{"$f":"HLOOKUP(AX811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":28089248.722965267},{"$f":"HLOOKUP(AY811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":28651033.697424572},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4370433.5175833963},{"$f":"HLOOKUP(BG811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4457842.1879350655},{"$f":"HLOOKUP(BH811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4546999.0316937668},{"$f":"HLOOKUP(BI811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4637939.0123276412},{"$f":"HLOOKUP(BJ811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4730697.7925741952},{"$f":"HLOOKUP(BK811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4825311.7484256784},{"$f":"HLOOKUP(BL811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4921817.9833941925},{"$f":"HLOOKUP(BM811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5020254.3430620767},{"$f":"HLOOKUP(BN811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5120659.4299233174},{"$f":"HLOOKUP(BO811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5223072.6185217835},{"$f":"HLOOKUP(BP811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5327534.0708922194},{"$f":"HLOOKUP(BQ811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5434084.7523100637},{"$f":"HLOOKUP(BR811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5542766.447356265},{"$f":"HLOOKUP(BS811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5653621.776303391},{"$f":"HLOOKUP(BT811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5766694.2118294593},{"$f":"HLOOKUP(BU811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5882028.0960660484},{"$f":"HLOOKUP(BV811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5999668.6579873692},{"$f":"HLOOKUP(BW811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":6119662.0311471168},{"$f":"HLOOKUP(BX811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":6242055.2717700591},{"$f":"HLOOKUP(BY811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":6366896.3772054603}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D812","v":0},{"$f":"HLOOKUP(E811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E812","v":0},{"$f":"HLOOKUP(F811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F812","v":0},{"$f":"HLOOKUP(G811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G812","v":0},{"$f":"HLOOKUP(H811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H812","v":0},{"$f":"HLOOKUP(I811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I812","v":0},{"$f":"HLOOKUP(J811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J812","v":0},{"$f":"HLOOKUP(K811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K812","v":0},{"$f":"HLOOKUP(L811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L812","v":0},{"$f":"HLOOKUP(M811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M812","v":0},{"$f":"HLOOKUP(N811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N812","v":0},{"$f":"HLOOKUP(O811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O812","v":0},{"$f":"HLOOKUP(P811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P812","v":0},{"$f":"HLOOKUP(Q811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q812","v":0},{"$f":"HLOOKUP(R811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R812","v":0},{"$f":"HLOOKUP(S811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S812","v":0},{"$f":"HLOOKUP(T811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T812","v":0},{"$f":"HLOOKUP(U811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U812","v":0},{"$f":"HLOOKUP(V811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V812","v":0},{"$f":"HLOOKUP(W811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W812","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF812","v":872557.05178552517},{"$f":"HLOOKUP(AG811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG812","v":890008.19282123575},{"$f":"HLOOKUP(AH811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH812","v":907808.3566776606},{"$f":"HLOOKUP(AI811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI812","v":925964.52381121379},{"$f":"HLOOKUP(AJ811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ812","v":944483.81428743782},{"$f":"HLOOKUP(AK811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK812","v":963373.49057318678},{"$f":"HLOOKUP(AL811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL812","v":982640.96038465051},{"$f":"HLOOKUP(AM811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM812","v":1002293.7795923437},{"$f":"HLOOKUP(AN811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN812","v":1022339.6551841905},{"$f":"HLOOKUP(AO811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO812","v":1042786.4482878742},{"$f":"HLOOKUP(AP811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP812","v":1063642.1772536316},{"$f":"HLOOKUP(AQ811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ812","v":1084915.0207987041},{"$f":"HLOOKUP(AR811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR812","v":1106613.3212146785},{"$f":"HLOOKUP(AS811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS812","v":1128745.5876389721},{"$f":"HLOOKUP(AT811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT812","v":1151320.4993917514},{"$f":"HLOOKUP(AU811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU812","v":1174346.9093795866},{"$f":"HLOOKUP(AV811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV812","v":1197833.8475671785},{"$f":"HLOOKUP(AW811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW812","v":1221790.524518522},{"$f":"HLOOKUP(AX811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX812","v":1246226.3350088925},{"$f":"HLOOKUP(AY811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY812","v":1271150.8617090702},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF812","v":0},{"$f":"HLOOKUP(BG811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG812","v":0},{"$f":"HLOOKUP(BH811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH812","v":0},{"$f":"HLOOKUP(BI811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI812","v":0},{"$f":"HLOOKUP(BJ811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ812","v":0},{"$f":"HLOOKUP(BK811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK812","v":0},{"$f":"HLOOKUP(BL811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL812","v":0},{"$f":"HLOOKUP(BM811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM812","v":0},{"$f":"HLOOKUP(BN811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN812","v":0},{"$f":"HLOOKUP(BO811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO812","v":0},{"$f":"HLOOKUP(BP811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP812","v":0},{"$f":"HLOOKUP(BQ811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ812","v":0},{"$f":"HLOOKUP(BR811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR812","v":0},{"$f":"HLOOKUP(BS811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS812","v":0},{"$f":"HLOOKUP(BT811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT812","v":0},{"$f":"HLOOKUP(BU811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU812","v":0},{"$f":"HLOOKUP(BV811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV812","v":0},{"$f":"HLOOKUP(BW811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW812","v":0},{"$f":"HLOOKUP(BX811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX812","v":0},{"$f":"HLOOKUP(BY811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY812","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CF811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF812","v":425388.86237811734},{"$f":"HLOOKUP(CG811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG812","v":433896.6396256797},{"$f":"HLOOKUP(CH811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH812","v":442574.57241819333},{"$f":"HLOOKUP(CI811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI812","v":451426.06386655715},{"$f":"HLOOKUP(CJ811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ812","v":460454.58514388825},{"$f":"HLOOKUP(CK811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK812","v":469663.67684676603},{"$f":"HLOOKUP(CL811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL812","v":479056.95038370142},{"$f":"HLOOKUP(CM811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM812","v":488638.08939137543},{"$f":"HLOOKUP(CN811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN812","v":498410.8511792029},{"$f":"HLOOKUP(CO811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO812","v":508379.06820278702},{"$f":"HLOOKUP(CP811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP812","v":518546.64956684271},{"$f":"HLOOKUP(CQ811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ812","v":528917.58255817962},{"$f":"HLOOKUP(CR811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR812","v":539495.93420934316},{"$f":"HLOOKUP(CS811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS812","v":550285.85289353004},{"$f":"HLOOKUP(CT811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT812","v":561291.56995140063},{"$f":"HLOOKUP(CU811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU812","v":572517.4013504287},{"$f":"HLOOKUP(CV811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV812","v":583967.74937743729},{"$f":"HLOOKUP(CW811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW812","v":595647.10436498595},{"$f":"HLOOKUP(CX811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX812","v":607560.04645228584},{"$f":"HLOOKUP(CY811,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY812","v":619711.2473813314}]
[null,"B&O Tax",null,{"$f":"(D814*D812)*0.00275","v":37070.710572699463},{"$f":"(E814*E812)*0.00275","v":36885.357019835959},36700.930234736777,36517.425583563097,36334.83845564528,36153.164263367056,35972.398442050217,35792.536449839972,35613.573767590773,35435.50589875281,35258.328369259048,35082.036727412757,34906.626543775681,34732.093411056805,34558.432944001521,34385.640779281515,34213.712575385114,34042.644012508186,33872.430792445637,33703.068638483412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CF811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1092608.3793958491},{"$f":"HLOOKUP(CG811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1114460.5469837664},{"$f":"HLOOKUP(CH811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1136749.7579234417},{"$f":"HLOOKUP(CI811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1159484.7530819103},{"$f":"HLOOKUP(CJ811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1182674.4481435488},{"$f":"HLOOKUP(CK811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1206327.9371064196},{"$f":"HLOOKUP(CL811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1230454.4958485481},{"$f":"HLOOKUP(CM811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1255063.5857655192},{"$f":"HLOOKUP(CN811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1280164.8574808293},{"$f":"HLOOKUP(CO811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1305768.1546304459},{"$f":"HLOOKUP(CP811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1331883.5177230549},{"$f":"HLOOKUP(CQ811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1358521.1880775159},{"$f":"HLOOKUP(CR811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1385691.6118390663},{"$f":"HLOOKUP(CS811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1413405.4440758477},{"$f":"HLOOKUP(CT811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1441673.5529573648},{"$f":"HLOOKUP(CU811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1470507.0240165121},{"$f":"HLOOKUP(CV811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1499917.1644968423},{"$f":"HLOOKUP(CW811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1529915.5077867792},{"$f":"HLOOKUP(CX811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1560513.8179425148},{"$f":"HLOOKUP(CY811,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1591724.0943013651}]
[null,"Property Tax",null,{"$f":"C847*$B$8","v":1676808.4616614589},1574146.2808075869,1477769.5664328323,1387293.4924159148,1302356.7935190813,1222620.3228788711,1147765.6978141561,1077494.028544242,1011524.7247408901,949594.37514889345,891455.69580160535,1052213.6664173813,973015.44706915354,899778.3344315869,832053.64678546682,769426.4738729751,711513.13498087856,657958.82834919845,608435.45750463789,562639.62120195932,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE847*$B$8","v":6773762.0110596828},6553830.0058581475,6341038.8017111802,6135156.5495086256,5935958.9278685823,5743228.8987254621,5556756.4708536575,5376338.4710691832,5201778.3228599867,5032885.8322037496,4869476.9803397898,4711373.7232693061,4558403.7977654813,4410400.5336820986,4267202.6723561613,4128654.1909066602,3994604.1322380393,3864906.4405631572,3739419.8022665149,3618007.4919343805,null,null,null,null,"Property Tax",null,{"$f":"BE847*$B$8","v":1023355.8729580502},990129.327825972,957981.58952012809,926877.63110155426,896783.56289369822,867666.59555753204,839495.00436554907,812238.09463572188,785866.16828775709,760350.49148520944,735663.26332819986,711777.58556262311,688667.43327284616,666307.6265259604,644673.8029366954,623742.3911231017,603490.58502407942,583896.31905077142,564938.24404474651,546595.70401677792,null,null,null,null,"Property Tax",null,{"$f":"CE847*$B$8","v":4401590.5547865825},{"$f":"CF847*$B$8","v":4295813.4649295602},{"$f":"CG847*$B$8","v":4192578.3636103976},{"$f":"CH847*$B$8","v":4091824.1628776747},{"$f":"CI847*$B$8","v":3993491.2428187728},{"$f":"CJ847*$B$8","v":3897521.4162806128},{"$f":"CK847*$B$8","v":3803857.8944382067},{"$f":"CL847*$B$8","v":3712445.2531906515},{"$f":"CM847*$B$8","v":3623229.4003646811},{"$f":"CN847*$B$8","v":3536157.543706364},{"$f":"CO847*$B$8","v":3451178.1596420165},{"$f":"CP847*$B$8","v":3368240.9627898331},{"$f":"CQ847*$B$8","v":3287296.8762042057},{"$f":"CR847*$B$8","v":3208298.0023351163},{"$f":"CS847*$B$8","v":3131197.5946854181},{"$f":"CT847*$B$8","v":3055950.030149241},{"$f":"CU847*$B$8","v":2982510.7820151448},{"$f":"CV847*$B$8","v":2910836.393618051},{"$f":"CW847*$B$8","v":2840884.4526243578},{"$f":"CX847*$B$8","v":2772613.5659350269}]
[null,"Total Operating Costs",null,{"$f":"SUM(D818:D822)","v":2775981.5218749889},{"$f":"SUM(E818:E822)","v":2694376.0344610699},{"$f":"SUM(F818:F822)","v":2619481.7812338891},{"$f":"SUM(G818:G822)","v":2550922.4282571245},{"$f":"SUM(H818:H822)","v":2488345.372437526},{"$f":"SUM(I818:I822)","v":2431420.3024142934},{"$f":"SUM(J818:J822)","v":2379837.8478337028},{"$f":"SUM(K818:K822)","v":2333308.3116031289},{"$f":"SUM(L818:L822)","v":2291560.4800497084},{"$f":"SUM(M818:M822)","v":2254340.5062196981},{"$f":"SUM(N818:N822)","v":2102465.5440181554},{"$f":"SUM(O818:O822)","v":2286562.2533890307},{"$f":"SUM(P818:P822)","v":2231173.9548620507},{"$f":"SUM(Q818:Q822)","v":2182227.3467167476},{"$f":"SUM(R818:R822)","v":2139283.3369810549},{"$f":"SUM(S818:S822)","v":2101936.7970488747},{"$f":"SUM(T818:T822)","v":2069814.0236008139},{"$f":"SUM(U818:U822)","v":2042570.3919271482},{"$f":"SUM(V818:V822)","v":2019888.1862538336},{"$f":"SUM(W818:W822)","v":2001474.5937563283},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF818:AF822)","v":34824102.891970493},{"$f":"SUM(AG818:AG822)","v":35014961.044387177},{"$f":"SUM(AH818:AH822)","v":35221175.801010787},{"$f":"SUM(AI818:AI822)","v":35442679.628794231},{"$f":"SUM(AJ818:AJ822)","v":36513952.808739901},{"$f":"SUM(AK818:AK822)","v":36765875.257214203},{"$f":"SUM(AL818:AL822)","v":37032948.356512174},{"$f":"SUM(AM818:AM822)","v":37315146.794440866},{"$f":"SUM(AN818:AN822)","v":37612455.412699103},{"$f":"SUM(AO818:AO822)","v":38759406.063839644},{"$f":"SUM(AP818:AP822)","v":39086929.47660841},{"$f":"SUM(AQ818:AQ822)","v":39429577.1294633},{"$f":"SUM(AR818:AR822)","v":39787373.132083341},{"$f":"SUM(AS818:AS822)","v":40160351.114686333},{"$f":"SUM(AT818:AT822)","v":41383091.124980479},{"$f":"SUM(AU818:AU822)","v":41786571.53258346},{"$f":"SUM(AV818:AV822)","v":42205390.940748379},{"$f":"SUM(AW818:AW822)","v":42639620.105243698},{"$f":"SUM(AX818:AX822)","v":43923875.860240676},{"$f":"SUM(AY818:AY822)","v":44389173.05106803},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF818:BF822)","v":5393789.3905414464},{"$f":"SUM(BG818:BG822)","v":5447971.5157610374},{"$f":"SUM(BH818:BH822)","v":5504980.6212138953},{"$f":"SUM(BI818:BI822)","v":5564816.6434291955},{"$f":"SUM(BJ818:BJ822)","v":5627481.3554678932},{"$f":"SUM(BK818:BK822)","v":5692978.3439832106},{"$f":"SUM(BL818:BL822)","v":5761312.987759742},{"$f":"SUM(BM818:BM822)","v":5832492.4376977989},{"$f":"SUM(BN818:BN822)","v":5906525.5982110742},{"$f":"SUM(BO818:BO822)","v":5983423.1100069927},{"$f":"SUM(BP818:BP822)","v":6063197.3342204196},{"$f":"SUM(BQ818:BQ822)","v":6145862.3378726868},{"$f":"SUM(BR818:BR822)","v":6231433.8806291111},{"$f":"SUM(BS818:BS822)","v":6319929.4028293509},{"$f":"SUM(BT818:BT822)","v":6411368.0147661548},{"$f":"SUM(BU818:BU822)","v":6505770.4871891504},{"$f":"SUM(BV818:BV822)","v":6603159.2430114485},{"$f":"SUM(BW818:BW822)","v":6703558.350197888},{"$f":"SUM(BX818:BX822)","v":6806993.5158148054},{"$f":"SUM(BY818:BY822)","v":6913492.081222238},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CF819:CF822)","v":5919587.7965605492},5844170.6515390063,5771902.6939520324,5702734.9798261421,5636620.2761062104,5573513.0302337985,5513369.3406704562,5456146.9283475466,5401805.1090247128,5350304.766539597,5301608.3269319143,5255679.7334255287,5212484.422252615,5171989.2993044946,5134162.717594184,5098974.4555161819,5066395.6958894245,5036399.0057698162,5008958.317019159,4984048.9076177236]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N811,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)","v":20901347.226892747},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D816-D823","v":12899448.948509153},12913653.143972708,12921483.111709278,12923313.500622885,12919495.237199642,12910356.964576244,12896206.393223442,12877331.568650289,12854002.061203999,12826470.082729299,12913916.852387654,12665714.091436308,12657316.868640717,12642796.883070067,12622591.632058382,12597104.657546924,12566708.084123563,12531744.965660166,12492531.454947099,12449358.809640158,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF816-AF823","v":75454130.700508207},75263272.548091531,75057057.79146792,74835553.963684469,73764280.783738807,73512358.335264504,73245285.235966533,72963086.798037842,72665778.179779604,71518827.528639063,71191304.115870297,70848656.463015407,70490860.460395366,70117882.477792382,68895142.467498228,68491662.059895247,68072842.651730329,67638613.48723501,66354357.732238032,65889060.541410677,null,null,null,null,"EBITDA",null,{"$f":"BF816-BF823","v":11485929.352381416},11262950.039732594,11038831.718724802,10813557.573110115,10587109.118906025,10359466.225646969,10130607.136174135,9900508.4849967398,9669145.3152565192,9436491.0943259224,9202517.7280691676,8967195.5737940036,8730493.4519209117,8492378.6563951727,8252816.9638661239,8011772.6416568039,7769208.4545460455,7525085.6703840317,7279364.0645612925,7032001.9233500995,null,null,null,null,"EBITDA",null,{"$f":"CF816-CF823","v":32353311.527163118},{"$f":"CG816-CG823","v":32428728.672184661},32500996.629771635,32570164.343897525,32636279.047617458,32699386.293489866,32759529.983053211,32816752.39537612,32871094.214698955,32922594.55718407,32971290.99679175,33017219.590298139,33060414.901471052,33100910.024419174,33138736.606129482,33173924.868207484,33206503.627834242,33236500.317953851,33263941.006704509,33288850.416105941]
[null,"Before Tax Earnings",null,{"$f":"D826-D848-D836","v":-24238093.547792662},{"$f":"E826-E848-E836","v":-43179879.94425115},{"$f":"F826-F848-F836","v":-22614451.91814173},{"$f":"G826-G848-G836","v":-10202639.470148128},{"$f":"H826-H848-H836","v":-10021670.834633484},{"$f":"I826-I848-I836","v":-661286.96116059367},{"$f":"J826-J848-J836","v":8703785.9257771298},{"$f":"K826-K848-K836","v":8898825.0350869484},{"$f":"L826-L848-L836","v":9100105.1582177822},{"$f":"M826-M848-M836","v":9308413.29184906},{"$f":"N826-N848-N836","v":5769218.4572418518},{"$f":"O826-O848-O836","v":3718880.439773092},{"$f":"P826-P848-P836","v":5520120.6076836437},{"$f":"Q826-Q848-Q836","v":6914778.5880155731},{"$f":"R826-R848-R836","v":8023506.4960815636},{"$f":"S826-S848-S836","v":8399912.3378015906},{"$f":"T826-T848-T836","v":8791503.2214212865},{"$f":"U826-U848-U836","v":10132663.073061593},{"$f":"V826-V848-V836","v":11491099.833530184},{"$f":"W826-W848-W836","v":11936430.418182712},null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF826-AF848-AF836","v":48844812.936098695},{"$f":"AG826-AG848-AG836","v":43451674.494863808},{"$f":"AH826-AH848-AH836","v":44797909.793918706},{"$f":"AI826-AI848-AI836","v":46092371.70878163},{"$f":"AJ826-AJ848-AJ836","v":46508900.433991663},{"$f":"AK826-AK848-AK836","v":47723340.382346876},{"$f":"AL826-AL848-AL836","v":48904645.578982435},{"$f":"AM826-AM848-AM836","v":50061416.09885487},{"$f":"AN826-AN848-AN836","v":50732828.870209575},{"$f":"AO826-AO848-AO836","v":50493875.447308466},{"$f":"AP826-AP848-AP836","v":51119749.124191105},{"$f":"AQ826-AQ848-AQ836","v":51778168.41547019},{"$f":"AR826-AR848-AR836","v":52471492.704190828},{"$f":"AS826-AS848-AS836","v":53202191.027495548},{"$f":"AT826-AT848-AT836","v":53138311.138404489},{"$f":"AU826-AU848-AU836","v":53951633.858064763},{"$f":"AV826-AV848-AV836","v":54810457.733526252},{"$f":"AW826-AW848-AW836","v":55717754.01683867},{"$f":"AX826-AX848-AX836","v":55842099.982039809},{"$f":"AY826-AY848-AY836","v":56855834.597420476},null,null,null,null,"Before Tax Earnings",null,{"$f":"BF826-BF848-BF836","v":-12570959.968036285},{"$f":"BG826-BG848-BG836","v":-24965645.767672963},{"$f":"BH826-BH848-BH836","v":-11976816.726883529},{"$f":"BI826-BI848-BI836","v":-4223025.9708494963},{"$f":"BJ826-BJ848-BJ836","v":-4323798.0378561495},{"$f":"BK826-BK848-BK836","v":1475049.1036804724},{"$f":"BL826-BL848-BL836","v":7279278.0593311815},{"$f":"BM826-BM848-BM836","v":7194665.5358832199},{"$f":"BN826-BN848-BN836","v":7116062.8002589028},{"$f":"BO826-BO848-BO836","v":7043807.0351500064},{"$f":"BP826-BP848-BP836","v":6978252.0475060362},{"$f":"BQ826-BQ848-BQ836","v":6919769.1907742964},{"$f":"BR826-BR848-BR836","v":6868748.3313218001},{"$f":"BS826-BS848-BS836","v":6825598.861337686},{"$f":"BT826-BT848-BT836","v":6790750.7606273433},{"$f":"BU826-BU848-BU836","v":6764655.7098276652},{"$f":"BV826-BV848-BV836","v":6747788.25769703},{"$f":"BW826-BW848-BW836","v":6740647.0452641463},{"$f":"BX826-BX848-BX836","v":6743756.0897569936},{"$f":"BY826-BY848-BY836","v":6757666.1313771661},null,null,null,null,"Before Tax Earnings",null,{"$f":"CF826-CF848-CF836","v":-721984.45693390071},{"$f":"CG826-CG848-CG836","v":-15666292.730521426},-12950902.456052048,-10405984.546452858,-8013230.7518827263,-5758703.3608236648,-3637235.1245224625,-1630419.5571983922,-952259.23101457581,-532293.00144203752,{"$f":"CP826-CP848-CP836","v":-96707.380392562598},{"$f":"CQ826-CQ848-CQ836","v":355454.85362770967},{"$f":"CR826-CR848-CR836","v":825195.48734020256},1313563.1989548802,1821655.9987650737,2350623.7898479551,2901671.0549298357,3476059.6757773235,4075111.8917922564,4700213.4048211742]
[null,"ITC",null,{"$f":"-C832*0.1","v":16768084.616614589},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D827*$B$6-D828","v":-21858084.261651047},{"$f":"E827*$B$6-E828","v":-9067774.7882927414},{"$f":"F827*$B$6-F828","v":-4749034.9028097633},-2142554.2887311066,-2104550.8752730316,-138870.26184372467,1827795.0444131971,1868753.2573682591,1911022.0832257341,1954766.7912883025,{"$f":"N827*$B$6-N828","v":1211535.8760207889},{"$f":"O827*$B$6-O828","v":780964.89235234936},1159225.3276135651,1452103.5034832703,1684936.3641771283,1763981.5909383339,1846215.6764984701,2127859.2453429345,2413130.9650413385,2506650.3878183695,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF827*$B$6-AF828","v":10257410.716580726},{"$f":"AG827*$B$6-AG828","v":9124851.6439213995},{"$f":"AH827*$B$6-AH828","v":9407561.0567229278},9679398.0588441417,9766869.0911382493,10021901.480292844,10269975.571586311,10512897.380759522,10653894.06274401,10603713.843934778,{"$f":"AP827*$B$6-AP828","v":10735147.316080132},{"$f":"AQ827*$B$6-AQ828","v":10873415.36724874},11019013.467880074,11172460.115774065,11159045.339064943,11329843.110193599,11510196.124040512,11700728.34353612,11726840.99622836,11939725.265458299,null,null,null,null,"Federal Tax",null,{"$f":"BF827*$B$6-BF828","v":-2639901.5932876198},{"$f":"BG827*$B$6-BG828","v":-5242785.6112113222},{"$f":"BH827*$B$6-BH828","v":-2515131.5126455408},-886835.45387839421,-907997.58794979134,309760.31177289918,1528648.3924595481,1510879.7625354761,1494373.1880543695,1479199.4773815013,{"$f":"BP827*$B$6-BP828","v":1465432.9299762675},{"$f":"BQ827*$B$6-BQ828","v":1453151.5300626021},1442437.1495775781,1433375.7608809141,1426057.659731742,1420577.6990638096,1417035.5341163762,1415535.8795054706,1416188.7788489687,1419109.8875892048,null,null,null,null,"Federal Tax",null,{"$f":"CF827*$B$6-CF828","v":-151616.73595611914},{"$f":"CG827*$B$6-CG828","v":-3289921.473409499},{"$f":"CH827*$B$6-CH828","v":-2719689.5157709299},-2185256.7547551002,-1682778.4578953725,-1209327.7057729696,-763819.37614971714,-342388.10701166233,-199974.43851306092,-111781.53030282787,{"$f":"CP827*$B$6-CP828","v":-20308.549882438147},{"$f":"CQ827*$B$6-CQ828","v":74645.519261819034},173291.05234144253,275848.27178052487,382547.75974066544,493630.99586807057,609350.92153526552,729972.53191323788,855773.49727637379,987044.8150124466]
[]
[]
[{"$f":"IRR(C832:X832,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(C843:C844)","v":-167680846.16614589},{"$f":"D826-D829-D824","v":34757533.210160196},{"$f":"E826-E829-E824","v":21981427.932265449},17670518.014519043,15065867.789353993,15024046.112472674,13049227.226419969,11068411.348810244,11008578.311282029,10942979.977978265,10871703.291440995,{"$f":"N826-N829-N824","v":-9198966.2505258825},{"$f":"O826-O829-O824","v":11884749.199083958},11498091.541027151,11190693.379586797,10937655.267881254,10833123.066608591,10720492.407625092,10403885.720317231,10079400.48990576,9942708.421821788,{"$f":"C843*-0.3","v":44491567.025644869},null,null,null,null,{"$f":"IRR(AE832:AZ832,0.1)","v":8.0062689745606486E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF811,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-677376201.10596824},{"$f":"AF826-AF829-AF824","v":65196719.983927481},{"$f":"AG826-AG829-AG824","v":66138420.904170133},65649496.734744996,65156155.904840328,63997411.692600556,63490456.854971662,62975309.664380223,62450189.41727832,62011884.117035598,60915113.684704289,{"$f":"AP826-AP829-AP824","v":60456156.799790166},{"$f":"AQ826-AQ829-AQ824","v":59975241.095766664},59471846.992515296,58945422.362018317,57736097.128433287,57161818.949701652,56562646.527689815,55937885.143698886,54627516.736009672,53949335.275952376,{"$f":"AE832*-0.5","v":338688100.55298412},null,null,{"$f":"IRR(BE832:BZ832,0.1)","v":8.9642621303255288E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF811,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$29)","v":-102335587.29580502},{"$f":"BF826-BF829","v":14125830.945669036},{"$f":"BG826-BG829","v":16505735.650943916},13553963.231370343,11700393.026988508,11495106.706855817,10049705.913874069,8601958.7437145859,8389628.7224612646,{"$f":"BN826-BN829","v":8174772.1272021495},{"$f":"BO826-BO829","v":7957291.6169444211},7737084.7980928998,7514044.0437314017,7288056.3023433331,7059002.8955142591,6826759.3041343819,6591194.9425929943,6352172.9204296693,6109549.7908785613,5863175.2857123241,5612892.0357608944,{"$f":"BE832*-0.5","v":51167793.647902511},null,null,{"$f":"IRR(CE832:CZ832,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(CE843:CE844)","v":-440159055.4786582},{"$f":"CF826-CF829","v":32504928.263119236},{"$f":"CG826-CG829","v":35718650.145594157},35220686.145542562,34755421.098652624,34319057.505512834,33908713.999262832,33523349.359202929,33159140.502387781,33071068.653212015,33034376.087486897,32991599.546674188,32942574.07103632,32887123.84912961,32825061.752638649,32756188.846388817,32680293.872339413,32597152.706298977,32506527.786040612,32408167.509428136,32301805.601093493,{"$f":"CY846","v":264095433.28719503}]
[{"$f":"IRR(C833:X833,0.1)","v":0.12287890396683387},"ROE",{"$f":"-C854","v":-18628876.675532091},{"$f":"D832-D836-D839-D849-D828+D824","v":2828283.686410604},{"$f":"E832-E836-E839-E849-E828+E824","v":2805983.5679129194},{"$f":"F832-F836-F839-F849-F828+F824","v":2776971.7378652142},{"$f":"G832-G836-G839-G849-G828+G824","v":2741460.3653193829},{"$f":"H832-H836-H839-H849-H828+H824","v":2699638.6884380658},{"$f":"I832-I836-I839-I849-I828+I824","v":2651673.9418497765},{"$f":"J832-J836-J839-J849-J828+J824","v":2597712.203704467},{"$f":"K832-K836-K839-K849-K828+K824","v":2537879.1661762521},{"$f":"L832-L836-L839-L849-L828+L824","v":2472280.8328724876},{"$f":"M832-M836-M839-M849-M828+M824","v":2401004.1463352181},{"$f":"N832-N836-N839-N849-N828+N824","v":303831.79814542457},{"$f":"O832-O836-O839-O849-O828+O824","v":38317.591945767403},{"$f":"P832-P836-P839-P849-P828+P824","v":-41221.940363245434},{"$f":"Q832-Q836-Q839-Q849-Q828+Q824","v":-129243.74157957837},{"$f":"R832-R836-R839-R849-R828+R824","v":-225584.45312510687},{"$f":"S832-S836-S839-S849-S828+S824","v":-330116.6543977696},{"$f":"T832-T836-T839-T849-T828+T824","v":-442747.31338126841},{"$f":"U832-U836-U839-U849-U828+U824","v":-563416.41124534572},{"$f":"V832-V836-V839-V849-V828+V824","v":-692095.73070056364},{"$f":"W832-W836-W839-W849-W828+W824","v":-828787.79878453538},{"$f":"X832","v":44491567.025644869},null,null,null,null,{"$f":"IRR(AE833:AZ833,0.1)","v":0.1060305676864346},"ROE",{"$f":"-AE854","v":-270950480.44238728},{"$f":"AF832-AF836-AF839-AF849-AF828+AF824","v":31263581.993482132},{"$f":"AG832-AG836-AG839-AG849-AG828+AG824","v":30983744.71748903},{"$f":"AH832-AH836-AH839-AH849-AH828+AH824","v":30685322.757393252},{"$f":"AI832-AI836-AI839-AI849-AI828+AI824","v":30368046.815963041},{"$f":"AJ832-AJ836-AJ839-AJ849-AJ828+AJ824","v":29372338.690450609},{"$f":"AK832-AK836-AK839-AK849-AK828+AK824","v":29016447.527132794},{"$f":"AL832-AL836-AL839-AL849-AL828+AL824","v":28640743.728213124},{"$f":"AM832-AM836-AM839-AM849-AM828+AM824","v":28244855.109251473},{"$f":"AN832-AN836-AN839-AN849-AN828+AN824","v":27828381.855179582},{"$f":"AO832-AO836-AO839-AO849-AO828+AO824","v":26731611.422848269},{"$f":"AP832-AP836-AP839-AP849-AP828+AP824","v":26272654.537934147},{"$f":"AQ832-AQ836-AQ839-AQ849-AQ828+AQ824","v":25791738.83391064},{"$f":"AR832-AR836-AR839-AR849-AR828+AR824","v":25288344.730659276},{"$f":"AS832-AS836-AS839-AS849-AS828+AS824","v":24761920.100162301},{"$f":"AT832-AT836-AT839-AT849-AT828+AT824","v":23552594.866577271},{"$f":"AU832-AU836-AU839-AU849-AU828+AU824","v":22978316.687845636},{"$f":"AV832-AV836-AV839-AV849-AV828+AV824","v":22379144.265833791},{"$f":"AW832-AW836-AW839-AW849-AW828+AW824","v":21754382.88184287},{"$f":"AX832-AX836-AX839-AX849-AX828+AX824","v":20444014.474153653},{"$f":"AY832-AY836-AY839-AY849-AY828+AY824","v":19765833.014096353},{"$f":"AZ832","v":338688100.55298412},null,null,{"$f":"IRR(BE833:BZ833,0.1)","v":0.26818120756918873},"ROE",{"$f":"-BE854","v":-12669783.03972951},{"$f":"BF832-BF836-BF839-BF849-BF828","v":4066684.6478136145},{"$f":"BG832-BG836-BG839-BG849-BG828","v":3867732.5532342074},{"$f":"BH832-BH836-BH839-BH849-BH828","v":3666740.7201718721},{"$f":"BI832-BI836-BI839-BI849-BI828","v":3463638.8676967821},{"$f":"BJ832-BJ836-BJ839-BJ849-BJ828","v":3258352.5475640898},{"$f":"BK832-BK836-BK839-BK849-BK828","v":3050803.0185123989},{"$f":"BL832-BL836-BL839-BL849-BL828","v":2840907.1122829737},{"$f":"BM832-BM836-BM839-BM849-BM828","v":2628577.0910296529},{"$f":"BN832-BN836-BN839-BN849-BN828","v":2413720.4957705368},{"$f":"BO832-BO836-BO839-BO849-BO828","v":2196239.9855128089},{"$f":"BP832-BP836-BP839-BP849-BP828","v":1976033.1666612877},{"$f":"BQ832-BQ836-BQ839-BQ849-BQ828","v":1752992.4122997895},{"$f":"BR832-BR836-BR839-BR849-BR828","v":1527004.6709117214},{"$f":"BS832-BS836-BS839-BS849-BS828","v":1297951.2640826469},{"$f":"BT832-BT836-BT839-BT849-BT828","v":1065707.6727027697},{"$f":"BU832-BU836-BU839-BU849-BU828","v":830143.31116138212},{"$f":"BV832-BV836-BV839-BV849-BV828","v":591121.28899805713},{"$f":"BW832-BW836-BW839-BW849-BW828","v":348498.15944694914},{"$f":"BX832-BX836-BX839-BX849-BX828","v":102123.6542807119},{"$f":"BY832-BY836-BY839-BY849-BY828","v":-148159.59567071777},{"$f":"BZ832","v":51167793.647902511},null,null,{"$f":"IRR(CE833:CZ833,0.1)","v":0.15366647980545034},"ROE",{"$f":"-CE854","v":-58479993.189343542},{"$f":"CF832-CF836-CF839-CF849-CF828+CF824","v":7481499.9786657486},{"$f":"CG832-CG836-CG839-CG849-CG828+CG824","v":7488707.1578841936},7490807.8607618995,7487709.8221245548,7479312.8786266623,7465508.6654573856,7446180.2959335344,7421202.02317579,7390438.883023344,7353746.3172982261,{"$f":"CP832-CP836-CP839-CP849-CP828+CP824","v":7310969.7764855176},{"$f":"CQ832-CQ836-CQ839-CQ849-CQ828+CQ824","v":7261944.3008476514},7206494.078940941,7144431.9824499786,7075559.0762001462,6999664.102150742,6916522.9361103084,6825898.015851941,6727537.7392394654,6621175.8309048247,{"$f":"CZ832","v":264095433.28719503}]
[]
[]
[null,"Interest",null,{"$f":"C840*$B$7","v":5278181.7247340931},5118555.8537155092,4950948.6891459953,4774961.1663480056,4590174.2674101172,4396148.023525334,4192420.4674463123,3978506.5335633392,3753896.9029862173,3518056.7908802391,4158731.9303119034,3828093.7157971822,3480923.5905567254,3116394.9590542451,2733639.8959766412,2331747.0797451572,1909759.6227020987,1466672.7928068875,1001431.6214169157,512928.39145744522,null,null,null,null,null,null,"Interest",null,{"$f":"AE840*$B$7","v":20321286.033179048},19706717.768493652,19061421.090573989,18383859.57875834,17672419.99135191,16925408.424575157,16141046.279459566,15317466.027088199,14452706.762098262,13544709.533858828,12591312.444207422,11590245.500073446,10539125.208732769,9435448.9028250612,8276588.7816219665,7059785.6543587167,5782142.3707323046,4440616.9229245726,3032015.2027264535,1552983.3965184288,null,null,null,null,"Interest",null,{"$f":"BE840*$B$7","v":3589771.8612566949},3481207.8727479489,3367215.6848137658,3247523.8874828732,3121847.5002854364,2989887.2937281276,2851329.0768429535,2705842.9491135203,2553082.5149976159,2392684.059175916,2224265.6805631313,2047426.3830197074,1861745.120599112,1666779.795057487,1462066.2032387806,1247116.9318291391,1021420.1968490154,784438.62511988555,535607.97480429919,274335.79197293351,null,null,null,null,"Interest",null,{"$f":"CE840*$B$7","v":16569331.403647337},{"$f":"CF840*$B$7","v":16319939.187701751},{"$f":"CG840*$B$7","v":16058077.360958887},{"$f":"CH840*$B$7","v":15783122.44287888},{"$f":"CI840*$B$7","v":15494419.77889487},{"$f":"CJ840*$B$7","v":15191281.98171166},{"$f":"CK840*$B$7","v":14872987.294669289},{"$f":"CL840*$B$7","v":14538777.873274801},{"$f":"CM840*$B$7","v":14187857.98081059},{"$f":"CN840*$B$7","v":13819392.093723167},{"$f":"CO840*$B$7","v":13432502.912281372},{"$f":"CP840*$B$7","v":13026269.271767488},{"$f":"CQ840*$B$7","v":12599723.949227909},{"$f":"CR840*$B$7","v":12151851.360561352},{"$f":"CS840*$B$7","v":11681585.142461468},{"$f":"CT840*$B$7","v":11187805.613456588},{"$f":"CU840*$B$7","v":10669337.108001465},{"$f":"CV840*$B$7","v":10124945.177273586},{"$f":"CW840*$B$7","v":9553333.6500093117},{"$f":"CX840*$B$7","v":8953141.5463818256}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C853)","v":8470699.1451057773},{"$f":"-PMT($B$7,20,$C853)","v":8470699.1451057773},8470699.1451057773,8470699.1451057773,8470699.1451057773,8470699.1451057773,8470699.1451057773,8470699.1451057773,8470699.1451057773,8470699.1451057773,{"$f":"-PMT($B$7,20,$C853)","v":8470699.1451057773},{"$f":"-PMT($B$7,20,$C853)","v":8470699.1451057773},8470699.1451057773,8470699.1451057773,8470699.1451057773,8470699.1451057773,8470699.1451057773,8470699.1451057773,8470699.1451057773,8470699.1451057773,null,null,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE853)","v":32612651.326886948},{"$f":"-PMT($B$7,20,$AE853)","v":32612651.326886948},32612651.326886948,32612651.326886948,32612651.326886948,32612651.326886948,32612651.326886948,32612651.326886948,32612651.326886948,32612651.326886948,32612651.326886948,32612651.326886948,32612651.326886948,32612651.326886948,32612651.326886948,32612651.326886948,32612651.326886948,32612651.326886948,32612651.326886948,32612651.326886948,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE853)","v":5761051.6314316122},{"$f":"-PMT($B$7,20,$BE853)","v":5761051.6314316122},5761051.6314316122,5761051.6314316122,5761051.6314316122,5761051.6314316122,5761051.6314316122,5761051.6314316122,5761051.6314316122,5761051.6314316122,5761051.6314316122,5761051.6314316122,5761051.6314316122,5761051.6314316122,5761051.6314316122,5761051.6314316122,5761051.6314316122,5761051.6314316122,5761051.6314316122,5761051.6314316122,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$CE853)","v":21557175.722559053},{"$f":"-PMT($B$7,30,$CE853)","v":21557175.722559053},21557175.722559053,21557175.722559053,21557175.722559053,21557175.722559053,21557175.722559053,21557175.722559053,21557175.722559053,21557175.722559053,21557175.722559053,21557175.722559053,21557175.722559053,21557175.722559053,21557175.722559053,21557175.722559053,21557175.722559053,21557175.722559053,21557175.722559053,21557175.722559053]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N824)*$A853","v":2300797.0755005456},{"$f":"-PMT($B$7,10,$N824)*$A853","v":2300797.0755005456},2300797.0755005456,2300797.0755005456,2300797.0755005456,2300797.0755005456,2300797.0755005456,2300797.0755005456,2300797.0755005456,2300797.0755005456]
[null,"Sinking Fund",null,{"$f":"D838+D837-D836","v":3192517.4203716842},{"$f":"E838+E837-E836","v":3352143.2913902681},{"$f":"F838+F837-F836","v":3519750.455959782},{"$f":"G838+G837-G836","v":3695737.9787577717},{"$f":"H838+H837-H836","v":3880524.8776956601},{"$f":"I838+I837-I836","v":4074551.1215804433},{"$f":"J838+J837-J836","v":4278278.677659465},{"$f":"K838+K837-K836","v":4492192.6115424382},{"$f":"L838+L837-L836","v":4716802.24211956},{"$f":"M838+M837-M836","v":4952642.3542255387},{"$f":"N838+N837-N836","v":6612764.29029442},{"$f":"O838+O837-O836","v":6943402.5048091412},{"$f":"P838+P837-P836","v":7290572.6300495975},{"$f":"Q838+Q837-Q836","v":7655101.2615520786},{"$f":"R838+R837-R836","v":8037856.3246296821},{"$f":"S838+S837-S836","v":8439749.1408611666},{"$f":"T838+T837-T836","v":8861736.5979042239},{"$f":"U838+U837-U836","v":9304823.4277994353},{"$f":"V838+V837-V836","v":9770064.5991894081},{"$f":"W838+W837-W836","v":10258567.829148877},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF837-AF836","v":12291365.2937079},{"$f":"AG837-AG836","v":12905933.558393296},13551230.236312959,14228791.748128608,14940231.335535038,15687242.902311791,16471605.047427382,17295185.299798749,18159944.564788684,19067941.79302812,20021338.882679526,21022405.826813504,22073526.118154179,23177202.424061887,24336062.545264982,25552865.67252823,26830508.956154644,28172034.403962374,29580636.124160495,31059667.93036852,null,null,null,null,"Sinking Fund",null,{"$f":"BF837-BF836","v":2171279.7701749173},{"$f":"BG837-BG836","v":2279843.7586836633},2393835.9466178464,2513527.743948739,2639204.1311461758,2771164.3377034846,2909722.5545886587,3055208.6823180919,3207969.1164339962,3368367.5722556962,3536785.9508684808,3713625.248411905,3899306.5108325002,4094271.8363741254,4298985.4281928316,4513934.6996024735,4739631.4345825966,4976613.0063117268,5225443.6566273132,5486715.8394586788,null,null,null,null,"Sinking Fund",null,{"$f":"CF838+CF837-CF836","v":4987844.3189117163},{"$f":"CG838+CG837-CG836","v":5237236.5348573029},5499098.3616001662,5774053.2796801738,6062755.9436641838,6365893.7408473939,6684188.4278897643,7018397.8492842522,7369317.7417484634,7737783.6288358867,{"$f":"CP838+CP837-CP836","v":8124672.8102776818},{"$f":"CQ838+CQ837-CQ836","v":8530906.4507915657},8957451.7733311448,9405324.3619977012,9875590.5800975859,10369370.109102465,10887838.614557588,11432230.545285467,12003842.072549742,12604034.176177228]
[null,"Mortgage Balance",{"$f":"C853","v":105563634.49468185},{"$f":"C840-D839","v":102371117.07431017},{"$f":"D840-E839","v":99018973.782919899},{"$f":"E840-F839","v":95499223.326960117},{"$f":"F840-G839","v":91803485.348202348},{"$f":"G840-H839","v":87922960.470506683},{"$f":"H840-I839","v":83848409.348926246},{"$f":"I840-J839","v":79570130.671266779},{"$f":"J840-K839","v":75077938.059724346},{"$f":"K840-L839","v":70361135.81760478},{"$f":"(N824*$A$54)+L840-M839","v":83174638.606238067},{"$f":"M840-N839","v":76561874.315943643},{"$f":"N840-O839","v":69618471.811134502},{"$f":"O840-P839","v":62327899.181084901},{"$f":"P840-Q839","v":54672797.919532821},{"$f":"Q840-R839","v":46634941.594903141},{"$f":"R840-S839","v":38195192.454041973},{"$f":"S840-T839","v":29333455.856137749},{"$f":"T840-U839","v":20028632.428338312},{"$f":"U840-V839","v":10258567.829148903},{"$f":"V840-W839","v":2.6077032089233398E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE853","v":406425720.66358095},{"$f":"AE840-AF839","v":394134355.36987305},{"$f":"AF840-AG839","v":381228421.81147975},{"$f":"AG840-AH839","v":367677191.57516676},{"$f":"AH840-AI839","v":353448399.82703817},{"$f":"AI840-AJ839","v":338508168.49150312},{"$f":"AJ840-AK839","v":322820925.58919132},{"$f":"AK840-AL839","v":306349320.54176396},{"$f":"AL840-AM839","v":289054135.24196523},{"$f":"AM840-AN839","v":270894190.67717654},{"$f":"(AP824*$A$54)+AN840-AO839","v":251826248.88414842},{"$f":"AO840-AP839","v":231804910.0014689},{"$f":"AP840-AQ839","v":210782504.17465538},{"$f":"AQ840-AR839","v":188708978.05650121},{"$f":"AR840-AS839","v":165531775.63243932},{"$f":"AS840-AT839","v":141195713.08717433},{"$f":"AT840-AU839","v":115642847.41464609},{"$f":"AU840-AV839","v":88812338.458491445},{"$f":"AV840-AW839","v":60640304.054529071},{"$f":"AW840-AX839","v":31059667.930368576},{"$f":"AX840-AY839","v":5.5879354476928711E-8},null,null,null,null,"Mortgage Balance",{"$f":"BE853","v":71795437.225133896},{"$f":"BE840-BF839","v":69624157.454958975},{"$f":"BF840-BG839","v":67344313.696275309},{"$f":"BG840-BH839","v":64950477.74965746},{"$f":"BH840-BI839","v":62436950.005708724},{"$f":"BI840-BJ839","v":59797745.874562547},{"$f":"BJ840-BK839","v":57026581.536859065},{"$f":"BK840-BL839","v":54116858.982270405},{"$f":"BL840-BM839","v":51061650.299952313},{"$f":"BM840-BN839","v":47853681.18351832},{"$f":"(BP824*$A$54)+BN840-BO839","v":44485313.611262627},{"$f":"BO840-BP839","v":40948527.660394147},{"$f":"BP840-BQ839","v":37234902.411982238},{"$f":"BQ840-BR839","v":33335595.901149739},{"$f":"BR840-BS839","v":29241324.064775612},{"$f":"BS840-BT839","v":24942338.636582781},{"$f":"BT840-BU839","v":20428403.936980307},{"$f":"BU840-BV839","v":15688772.50239771},{"$f":"BV840-BW839","v":10712159.496085983},{"$f":"BW840-BX839","v":5486715.8394586695},{"$f":"BX840-BY839","v":-9.3132257461547852E-9},null,null,null,null,"Mortgage Balance",{"$f":"CE853","v":331386628.07294673},{"$f":"CE840-CF839","v":326398783.754035},{"$f":"CF840-CG839","v":321161547.21917772},{"$f":"CG840-CH839","v":315662448.85757756},{"$f":"CH840-CI839","v":309888395.57789737},{"$f":"CI840-CJ839","v":303825639.63423318},{"$f":"CJ840-CK839","v":297459745.89338577},{"$f":"CK840-CL839","v":290775557.465496},{"$f":"CL840-CM839","v":283757159.61621177},{"$f":"CM840-CN839","v":276387841.87446332},{"$f":"CN840-CO839","v":268650058.2456274},{"$f":"CO840-CP839","v":260525385.43534973},{"$f":"CP840-CQ839","v":251994478.98455817},{"$f":"CQ840-CR839","v":243037027.21122703},{"$f":"CR840-CS839","v":233631702.84922934},{"$f":"CS840-CT839","v":223756112.26913175},{"$f":"CT840-CU839","v":213386742.16002929},{"$f":"CU840-CV839","v":202498903.5454717},{"$f":"CV840-CW839","v":191066673.00018623},{"$f":"CW840-CX839","v":179062830.9276365},{"$f":"CX840-CY839","v":166458796.75145927}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D811,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-148305223.41881624},{"$f":"-($C843)/20","v":7415261.1709408117},{"$f":"-($C843)/20","v":7415261.1709408117},7415261.1709408117,7415261.1709408117,7415261.1709408117,7415261.1709408117,7415261.1709408117,7415261.1709408117,7415261.1709408117,7415261.1709408117,7415261.1709408117,7415261.1709408117,7415261.1709408117,7415261.1709408117,7415261.1709408117,7415261.1709408117,7415261.1709408117,7415261.1709408117,7415261.1709408117,7415261.1709408117]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D811,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.9","v":-19375622.747329641},{"$f":"-($C844)/10","v":1937562.2747329641},{"$f":"-($C844)/10","v":1937562.2747329641},1937562.2747329641,1937562.2747329641,1937562.2747329641,1937562.2747329641,1937562.2747329641,1937562.2747329641,1937562.2747329641,1937562.2747329641,{"$f":"$N824/10","v":2090134.7226892747},2090134.7226892747,2090134.7226892747,2090134.7226892747,2090134.7226892747,2090134.7226892747,2090134.7226892747,2090134.7226892747,2090134.7226892747,2090134.7226892747,null,null,null,null,null,null,"Depr",null,{"$f":"-($AE832)/40","v":16934405.027649205},{"$f":"-($AE832)/40","v":16934405.027649205},16934405.027649205,16934405.027649205,16934405.027649205,16934405.027649205,16934405.027649205,16934405.027649205,16934405.027649205,16934405.027649205,16934405.027649205,16934405.027649205,16934405.027649205,16934405.027649205,16934405.027649205,16934405.027649205,16934405.027649205,16934405.027649205,16934405.027649205,16934405.027649205,null,null,null,null,"Depr",null,{"$f":"-($BE832)/25","v":4093423.4918322009},{"$f":"-($BE832)/25","v":4093423.4918322009},4093423.4918322009,4093423.4918322009,4093423.4918322009,4093423.4918322009,4093423.4918322009,4093423.4918322009,4093423.4918322009,4093423.4918322009,4093423.4918322009,4093423.4918322009,4093423.4918322009,4093423.4918322009,4093423.4918322009,4093423.4918322009,4093423.4918322009,4093423.4918322009,4093423.4918322009,4093423.4918322009,null,null,null,null,"Depr",{"$f":"-((HLOOKUP(CF811,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$211)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-440159055.4786582},{"$f":"-($CE844)/50","v":8803181.1095731631},{"$f":"-($CE844)/50","v":8803181.1095731631},8803181.1095731631,8803181.1095731631,8803181.1095731631,8803181.1095731631,8803181.1095731631,8803181.1095731631,8803181.1095731631,8803181.1095731631,8803181.1095731631,8803181.1095731631,8803181.1095731631,8803181.1095731631,8803181.1095731631,8803181.1095731631,8803181.1095731631,8803181.1095731631,8803181.1095731631,8803181.1095731631]
[null,"Accum Depreciation",null,{"$f":"SUM($D843:D844)","v":9352823.4456737749},{"$f":"SUM($D843:E844)","v":18705646.89134755},{"$f":"SUM($D843:F844)","v":28058470.337021321},{"$f":"SUM($D843:G844)","v":37411293.7826951},{"$f":"SUM($D843:H844)","v":46764117.228368871},{"$f":"SUM($D843:I844)","v":56116940.674042642},{"$f":"SUM($D843:J844)","v":65469764.119716413},{"$f":"SUM($D843:K844)","v":74822587.565390185},{"$f":"SUM($D843:L844)","v":84175411.011063963},{"$f":"SUM($D843:M844)","v":93528234.456737727},{"$f":"SUM($D843:N844)","v":103033630.35036781},{"$f":"SUM($D843:O844)","v":112539026.2439979},{"$f":"SUM($D843:P844)","v":122044422.13762799},{"$f":"SUM($D843:Q844)","v":131549818.03125808},{"$f":"SUM($D843:R844)","v":141055213.92488816},{"$f":"SUM($D843:S844)","v":150560609.81851828},{"$f":"SUM($D843:T844)","v":160066005.71214843},{"$f":"SUM($D843:U844)","v":169571401.60577857},{"$f":"SUM($D843:V844)","v":179076797.49940866},{"$f":"SUM($D843:W844)","v":188582193.39303875},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE844:AF844)","v":16934405.027649205},{"$f":"SUM($AE844:AG844)","v":33868810.05529841},{"$f":"SUM($AE844:AH844)","v":50803215.082947612},{"$f":"SUM($AE844:AI844)","v":67737620.110596821},{"$f":"SUM($AE844:AJ844)","v":84672025.13824603},{"$f":"SUM($AE844:AK844)","v":101606430.16589524},{"$f":"SUM($AE844:AL844)","v":118540835.19354445},{"$f":"SUM($AE844:AM844)","v":135475240.22119364},{"$f":"SUM($AE844:AN844)","v":152409645.24884284},{"$f":"SUM($AE844:AO844)","v":169344050.27649203},{"$f":"SUM($AE844:AP844)","v":186278455.30414122},{"$f":"SUM($AE844:AQ844)","v":203212860.33179042},{"$f":"SUM($AE844:AR844)","v":220147265.35943961},{"$f":"SUM($AE844:AS844)","v":237081670.38708881},{"$f":"SUM($AE844:AT844)","v":254016075.414738},{"$f":"SUM($AE844:AU844)","v":270950480.44238722},{"$f":"SUM($AE844:AV844)","v":287884885.47003645},{"$f":"SUM($AE844:AW844)","v":304819290.49768567},{"$f":"SUM($AE844:AX844)","v":321753695.52533489},{"$f":"SUM($AE844:AY844)","v":338688100.55298412},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BE844:BF844)","v":4093423.4918322009},{"$f":"SUM($BE844:BG844)","v":8186846.9836644018},{"$f":"SUM($BE844:BH844)","v":12280270.475496603},{"$f":"SUM($BE844:BI844)","v":16373693.967328804},{"$f":"SUM($BE844:BJ844)","v":20467117.459161006},{"$f":"SUM($BE844:BK844)","v":24560540.950993206},{"$f":"SUM($BE844:BL844)","v":28653964.442825407},{"$f":"SUM($BE844:BM844)","v":32747387.934657607},{"$f":"SUM($BE844:BN844)","v":36840811.426489808},{"$f":"SUM($BE844:BO844)","v":40934234.918322012},{"$f":"SUM($BE844:BP844)","v":45027658.410154216},{"$f":"SUM($BE844:BQ844)","v":49121081.90198642},{"$f":"SUM($BE844:BR844)","v":53214505.393818624},{"$f":"SUM($BE844:BS844)","v":57307928.885650828},{"$f":"SUM($BE844:BT844)","v":61401352.377483033},{"$f":"SUM($BE844:BU844)","v":65494775.869315237},{"$f":"SUM($BE844:BV844)","v":69588199.361147434},{"$f":"SUM($BE844:BW844)","v":73681622.85297963},{"$f":"SUM($BE844:BX844)","v":77775046.344811827},{"$f":"SUM($BE844:BY844)","v":81868469.836644024},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CF844:CF844)","v":8803181.1095731631},{"$f":"SUM($CF844:CG844)","v":17606362.219146326},{"$f":"SUM($CF844:CH844)","v":26409543.328719489},{"$f":"SUM($CF844:CI844)","v":35212724.438292652},{"$f":"SUM($CF844:CJ844)","v":44015905.547865815},{"$f":"SUM($CF844:CK844)","v":52819086.657438979},{"$f":"SUM($CF844:CL844)","v":61622267.767012142},{"$f":"SUM($CF844:CM844)","v":70425448.876585305},{"$f":"SUM($CF844:CN844)","v":79228629.98615846},{"$f":"SUM($CF844:CO844)","v":88031811.095731616},{"$f":"SUM($CF844:CP844)","v":96834992.205304772},{"$f":"SUM($CF844:CQ844)","v":105638173.31487793},{"$f":"SUM($CF844:CR844)","v":114441354.42445108},{"$f":"SUM($CF844:CS844)","v":123244535.53402424},{"$f":"SUM($CF844:CT844)","v":132047716.64359739},{"$f":"SUM($CF844:CU844)","v":140850897.75317055},{"$f":"SUM($CF844:CV844)","v":149654078.86274371},{"$f":"SUM($CF844:CW844)","v":158457259.97231686},{"$f":"SUM($CF844:CX844)","v":167260441.08189002},{"$f":"SUM($CF844:CY844)","v":176063622.19146317}]
[null,"End Year Book Value",null,{"$f":"-$C832-D845","v":158328022.72047213},{"$f":"-$C832-E845","v":148975199.27479833},139622375.82912457,130269552.38345079,120916728.93777701,111563905.49210325,102211082.04642949,92858258.600755706,83505435.155081928,{"$f":"-$C832-M845+$N824","v":95053958.936300904},{"$f":"-$C832-N845+$N824","v":85548563.042670816},{"$f":"-$C832-O845+$N824","v":76043167.149040729},{"$f":"-$C832-P845+$N824","v":66537771.255410649},{"$f":"-$C832-Q845+$N824","v":57032375.361780562},{"$f":"-$C832-R845+$N824","v":47526979.468150474},{"$f":"-$C832-S845+$N824","v":38021583.574520357},{"$f":"-$C832-T845+$N824","v":28516187.68089021},{"$f":"-$C832-U845+$N824","v":19010791.787260063},{"$f":"-$C832-V845+$N824","v":9505395.8936299756},{"$f":"-$C832-W845+$N824","v":-1.1175870895385742E-7},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE832-AF845","v":660441796.07831907},{"$f":"-$AE832-AG845","v":643507391.05066979},{"$f":"-$AE832-AH845","v":626572986.02302063},{"$f":"-$AE832-AI845","v":609638580.99537146},{"$f":"-$AE832-AJ845","v":592704175.96772218},{"$f":"-$AE832-AK845","v":575769770.94007301},{"$f":"-$AE832-AL845","v":558835365.91242385},{"$f":"-$AE832-AM845","v":541900960.88477457},{"$f":"-$AE832-AN845","v":524966555.8571254},{"$f":"-$AE832-AO845","v":508032150.82947624},{"$f":"-$AE832-AP845","v":491097745.80182701},{"$f":"-$AE832-AQ845","v":474163340.77417779},{"$f":"-$AE832-AR845","v":457228935.74652863},{"$f":"-$AE832-AS845","v":440294530.71887946},{"$f":"-$AE832-AT845","v":423360125.69123024},{"$f":"-$AE832-AU845","v":406425720.66358101},{"$f":"-$AE832-AV845","v":389491315.63593179},{"$f":"-$AE832-AW845","v":372556910.60828257},{"$f":"-$AE832-AX845","v":355622505.58063334},{"$f":"-$AE832-AY845","v":338688100.55298412},null,null,null,null,"End Year Book Value",null,{"$f":"-$BE832-BF845","v":98242163.803972825},{"$f":"-$BE832-BG845","v":94148740.312140614},{"$f":"-$BE832-BH845","v":90055316.820308417},{"$f":"-$BE832-BI845","v":85961893.32847622},{"$f":"-$BE832-BJ845","v":81868469.836644024},{"$f":"-$BE832-BK845","v":77775046.344811812},{"$f":"-$BE832-BL845","v":73681622.852979615},{"$f":"-$BE832-BM845","v":69588199.361147419},{"$f":"-$BE832-BN845","v":65494775.869315214},{"$f":"-$BE832-BO845","v":61401352.37748301},{"$f":"-$BE832-BP845","v":57307928.885650806},{"$f":"-$BE832-BQ845","v":53214505.393818602},{"$f":"-$BE832-BR845","v":49121081.901986398},{"$f":"-$BE832-BS845","v":45027658.410154194},{"$f":"-$BE832-BT845","v":40934234.918321989},{"$f":"-$BE832-BU845","v":36840811.426489785},{"$f":"-$BE832-BV845","v":32747387.934657589},{"$f":"-$BE832-BW845","v":28653964.442825392},{"$f":"-$BE832-BX845","v":24560540.950993195},{"$f":"-$BE832-BY845","v":20467117.459160998},null,null,null,null,"End Year Book Value",null,{"$f":"-$CE844-CF845","v":431355874.36908501},{"$f":"-$CE844-CG845","v":422552693.25951189},{"$f":"-$CE844-CH845","v":413749512.1499387},{"$f":"-$CE844-CI845","v":404946331.04036558},{"$f":"-$CE844-CJ845","v":396143149.93079239},{"$f":"-$CE844-CK845","v":387339968.82121921},{"$f":"-$CE844-CL845","v":378536787.71164608},{"$f":"-$CE844-CM845","v":369733606.60207289},{"$f":"-$CE844-CN845","v":360930425.49249971},{"$f":"-$CE844-CO845","v":352127244.38292658},{"$f":"-$CE844-CP845","v":343324063.27335346},{"$f":"-$CE844-CQ845","v":334520882.16378027},{"$f":"-$CE844-CR845","v":325717701.05420709},{"$f":"-$CE844-CS845","v":316914519.94463396},{"$f":"-$CE844-CT845","v":308111338.83506083},{"$f":"-$CE844-CU845","v":299308157.72548765},{"$f":"-$CE844-CV845","v":290504976.61591446},{"$f":"-$CE844-CW845","v":281701795.50634134},{"$f":"-$CE844-CX845","v":272898614.39676821},{"$f":"-$CE844-CY845","v":264095433.28719503}]
[null,"Prop. Tax Value",{"$f":"-C832","v":167680846.16614589},{"$f":"C847/(($C847/$X847)^(1/21))","v":157414628.08075869},{"$f":"D847/(($C847/$X847)^(1/21))","v":147776956.64328322},{"$f":"E847/(($C847/$X847)^(1/21))","v":138729349.24159148},{"$f":"F847/(($C847/$X847)^(1/21))","v":130235679.35190812},{"$f":"G847/(($C847/$X847)^(1/21))","v":122262032.28788711},{"$f":"H847/(($C847/$X847)^(1/21))","v":114776569.78141561},{"$f":"I847/(($C847/$X847)^(1/21))","v":107749402.85442421},{"$f":"J847/(($C847/$X847)^(1/21))","v":101152472.47408901},{"$f":"K847/(($C847/$X847)^(1/21))","v":94959437.514889345},{"$f":"L847/(($C847/$X847)^(1/21))","v":89145569.580160528},{"$f":"(M847+$N824)/(($C847/($X847+$N824))^(1/21))","v":105221366.64173812},{"$f":"N847/(($N847/$X847)^(1/11))","v":97301544.706915349},{"$f":"O847/(($N847/$X847)^(1/11))","v":89977833.443158686},83205364.678546682,76942647.387297511,71151313.498087853,65795882.834919848,60843545.750463791,56263962.120195933,52029075.465883948,{"$f":"X832","v":44491567.025644869},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE832","v":677376201.10596824},{"$f":"AE847/(($AE847/$AZ847)^(1/21))","v":655383000.58581471},{"$f":"AF847/(($AE847/$AZ847)^(1/21))","v":634103880.17111802},613515654.95086253,593595892.7868582,574322889.8725462,555675647.08536577,537633847.10691833,520177832.2859987,503288583.22037494,486947698.033979,471137372.32693064,455840379.77654815,441040053.36820984,426720267.23561615,412865419.090666,399460413.22380394,386490644.05631572,373941980.22665149,361800749.19343805,350053722.33840358,{"$f":"AZ832","v":338688100.55298412},null,null,null,"Prop. Tax Value",{"$f":"-BE832","v":102335587.29580502},{"$f":"BE847/(($BE847/$BZ847)^(1/21))","v":99012932.782597199},{"$f":"BF847/(($BE847/$BZ847)^(1/21))","v":95798158.952012807},92687763.110155419,89678356.289369822,86766659.555753201,83949500.436554909,81223809.463572189,78586616.828775704,76035049.148520947,73566326.332819983,71177758.556262314,68866743.327284619,66630762.652596034,64467380.293669537,62374239.112310171,60349058.502407946,58389631.905077145,56493824.404474653,54659570.401677795,52884871.364087187,{"$f":"BZ832","v":51167793.647902511},null,null,null,"Prop. Tax Value",{"$f":"-CE832","v":440159055.4786582},{"$f":"CE847/(($CE847/$CZ847)^(1/21))","v":429581346.49295598},{"$f":"CF847/(($CE847/$CZ847)^(1/21))","v":419257836.36103976},409182416.28776747,399349124.28187728,389752141.62806129,380385789.44382066,371244525.31906515,362322940.03646809,353615754.3706364,345117815.96420163,336824096.27898329,328729687.62042058,320829800.23351163,313119759.4685418,305595003.01492411,298251078.20151448,291083639.36180508,284088445.26243579,277261356.5935027,270598333.51917845,{"$f":"CZ832","v":264095433.28719503}]
[null,"Tax Dep",null,{"$f":"($C832*0.95)*-D$4","v":31859360.771567721},{"$f":"($C832*0.95)*-E$4","v":50974977.23450835},30584986.340705011,18350991.804423008,18350991.804423008,9175495.9022115041,null,null,null,null,{"$f":"($N824)*D$6","v":2985966.4648338975},5118739.9358660337,3656272.6704003485,2611623.3360002488,1865445.2400001776,1865445.2400001776,1865445.2400001776,932409.09979168535,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($C832)*-D$5","v":6288031.7312304704},{"$f":"($C832)*-E$5","v":12104880.284734072},{"$f":"($C832)*-F$5","v":11197726.906975223},{"$f":"($C832)*-G$5","v":10359322.676144494},{"$f":"($C832)*-H$5","v":9582960.3583952375},{"$f":"($C832)*-I$5","v":8863609.5283424705},{"$f":"($C832)*-J$5","v":8199593.3775245342},{"$f":"($C832)*-K$5","v":7584204.6720947782},{"$f":"($C832)*-L$5","v":7480242.5474717673},{"$f":"($C832)*-M$5","v":7480242.5474717673},{"$f":"($C832)*-N$5","v":7480242.5474717673},{"$f":"($C832)*-O$5","v":7480242.5474717673},{"$f":"($C832)*-P$5","v":7480242.5474717673},{"$f":"($C832)*-Q$5","v":7480242.5474717673},{"$f":"($C832)*-R$5","v":7480242.5474717673},{"$f":"($C832)*-S$5","v":7480242.5474717673},{"$f":"($C832)*-T$5","v":7480242.5474717673},{"$f":"($C832)*-U$5","v":7480242.5474717673},{"$f":"($C832)*-V$5","v":7480242.5474717673},{"$f":"($C832)*-W$5","v":7480242.5474717673},null,null,null,null,"Tax Dep",null,{"$f":"($BE832)*-D$4","v":20467117.459161006},{"$f":"($BE832)*-E$4","v":32747387.934657607},{"$f":"($BE832)*-F$4","v":19648432.760794565},{"$f":"($BE832)*-G$4","v":11789059.656476738},{"$f":"($BE832)*-H$4","v":11789059.656476738},{"$f":"($BE832)*-I$4","v":5894529.828238369},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($CE832)*-D$5","v":16505964.580449682},{"$f":"($CE832)*-E$5","v":31775082.215004336},{"$f":"($CE832)*-F$5","v":29393821.724864796},{"$f":"($CE832)*-G$5","v":27193026.447471503},{"$f":"($CE832)*-H$5","v":25155090.020605315},{"$f":"($CE832)*-I$5","v":23266807.672601871},{"$f":"($CE832)*-J$5","v":21523777.812906384},{"$f":"($CE832)*-K$5","v":19908394.079299711},{"$f":"($CE832)*-L$5","v":19635495.464902941},{"$f":"($CE832)*-M$5","v":19635495.464902941},{"$f":"($CE832)*-N$5","v":19635495.464902941},{"$f":"($CE832)*-O$5","v":19635495.464902941},{"$f":"($CE832)*-P$5","v":19635495.464902941},{"$f":"($CE832)*-Q$5","v":19635495.464902941},{"$f":"($CE832)*-R$5","v":19635495.464902941},{"$f":"($CE832)*-S$5","v":19635495.464902941},{"$f":"($CE832)*-T$5","v":19635495.464902941},{"$f":"($CE832)*-U$5","v":19635495.464902941},{"$f":"($CE832)*-V$5","v":19635495.464902941},{"$f":"($CE832)*-W$5","v":19635495.464902941},{"$f":"($CE832)*-X$5","v":9811145.3466192912}]
[null,"After Tax Dep. Value",null,{"$f":"D848*$B$6","v":6690465.7620292213},{"$f":"E848*$B$6","v":10704745.219246753},6422847.1315480517,3853708.2789288317,3853708.2789288317,1926854.1394644158,null,null,null,null,{"$f":"N848*$B$6","v":627052.95761511847},{"$f":"O848*$B$6","v":1074935.3865318671},{"$f":"P848*$B$6","v":767817.26078407315},{"$f":"Q848*$B$6","v":548440.90056005225},{"$f":"R848*$B$6","v":391743.50040003727},{"$f":"S848*$B$6","v":391743.50040003727},{"$f":"T848*$B$6","v":391743.50040003727},{"$f":"U848*$B$6","v":195805.91095625391},null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF848*$B$6","v":1320486.6635583988},{"$f":"AG848*$B$6","v":2542024.8597941552},{"$f":"AH848*$B$6","v":2351522.6504647965},{"$f":"AI848*$B$6","v":2175457.7619903437},{"$f":"AJ848*$B$6","v":2012421.6752629997},{"$f":"AK848*$B$6","v":1861358.0009519188},{"$f":"AL848*$B$6","v":1721914.609280152},{"$f":"AM848*$B$6","v":1592682.9811399034},{"$f":"AN848*$B$6","v":1570850.9349690711},{"$f":"AO848*$B$6","v":1570850.9349690711},{"$f":"AP848*$B$6","v":1570850.9349690711},{"$f":"AQ848*$B$6","v":1570850.9349690711},{"$f":"AR848*$B$6","v":1570850.9349690711},{"$f":"AS848*$B$6","v":1570850.9349690711},{"$f":"AT848*$B$6","v":1570850.9349690711},{"$f":"AU848*$B$6","v":1570850.9349690711},{"$f":"AV848*$B$6","v":1570850.9349690711},{"$f":"AW848*$B$6","v":1570850.9349690711},{"$f":"AX848*$B$6","v":1570850.9349690711},{"$f":"AY848*$B$6","v":1570850.9349690711},null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF848*$B$6","v":4298094.6664238106},{"$f":"BG848*$B$6","v":6876951.4662780976},{"$f":"BH848*$B$6","v":4126170.8797668586},{"$f":"BI848*$B$6","v":2475702.5278601148},{"$f":"BJ848*$B$6","v":2475702.5278601148},{"$f":"BK848*$B$6","v":1237851.2639300574},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CF848*$B$6","v":3466252.5618944331},{"$f":"CG848*$B$6","v":6672767.2651509102},{"$f":"CH848*$B$6","v":6172702.5622216072},{"$f":"CI848*$B$6","v":5710535.5539690154},{"$f":"CJ848*$B$6","v":5282568.904327116},{"$f":"CK848*$B$6","v":4886029.6112463931},{"$f":"CL848*$B$6","v":4519993.340710341},{"$f":"CM848*$B$6","v":4180762.7566529391},{"$f":"CN848*$B$6","v":4123454.0476296176},{"$f":"CO848*$B$6","v":4123454.0476296176},{"$f":"CP848*$B$6","v":4123454.0476296176},{"$f":"CQ848*$B$6","v":4123454.0476296176},{"$f":"CR848*$B$6","v":4123454.0476296176},{"$f":"CS848*$B$6","v":4123454.0476296176},{"$f":"CT848*$B$6","v":4123454.0476296176},{"$f":"CU848*$B$6","v":4123454.0476296176},{"$f":"CV848*$B$6","v":4123454.0476296176},{"$f":"CW848*$B$6","v":4123454.0476296176},{"$f":"CX848*$B$6","v":4123454.0476296176},{"$f":"CY848*$B$6","v":4123454.0476296176},{"$f":"CZ848*$B$6","v":2060340.5227900511}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D849:I849)","v":27817227.877600558},{"$f":"C851/C855","v":0.16589389017060405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"AE851/AE855","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF849:BK849)","v":17870367.03094162},{"$f":"BE851/BE855","v":0.17462514754800423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,CF849:CZ849)","v":50292434.2163679},{"$f":"CE851/CE855","v":0.11425968315402842}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D828:W828)","v":15671107.118331391},{"$f":"C852/C855","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,AF828:AY828)","v":0},{"$f":"AE852/AE855","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,BF828:BY828)","v":0},{"$f":"BE852/BE855","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,CF828:CY828)","v":0},{"$f":"CE852/CE855","v":0}]
[0.85,"Debt",{"$f":"(C855-C851-C852)*$A853","v":105563634.49468185},{"$f":"C853/C855","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(AE855-AE851-AE852)*$AC853","v":406425720.66358095},{"$f":"AE853/AE855","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE855-BE851-BE852)*$BC853","v":71795437.225133896},{"$f":"BE853/BE855","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(CE855-CE851-CE852)*$A853","v":331386628.07294673},{"$f":"CE853/CE855","v":0.75287926931907578}]
[0.15,"Equity",{"$f":"(C855-C851-C852)*$A854","v":18628876.675532091},{"$f":"C854/C855","v":0.11109722488562435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(AE855-AE851-AE852)*$AC854","v":270950480.44238728},{"$f":"AE854/AE855","v":0.39999999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE855-BE851-BE852)*$BC854","v":12669783.03972951},{"$f":"BE854/BE855","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(CE855-CE851-CE852)*$A854","v":58479993.189343542},{"$f":"CE854/CE855","v":0.13286104752689573}]
[null,"Total",{"$f":"-C832","v":167680846.16614589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE832","v":677376201.10596824},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",{"$f":"-BE832","v":102335587.29580502},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CE832","v":440159055.4786582}]
[null,"Check",{"$f":"SUM(C851:C854)-C855","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE851:AE854)-AE855","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE851:BE854)-BE855","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CE851:CE854)-CE855","v":0}]
[25000,"2038 Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2038 Nuclear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2038 Geothermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF858&\" \"&'Resource Options'!$B$43","v":"2038 Pumped Hydro (16 hr/ 100 MW share)"}]
[null,"Year",null,2038,{"$f":"D858+1","v":2039},{"$f":"E858+1","v":2040},{"$f":"F858+1","v":2041},{"$f":"G858+1","v":2042},{"$f":"H858+1","v":2043},{"$f":"I858+1","v":2044},{"$f":"J858+1","v":2045},{"$f":"K858+1","v":2046},{"$f":"L858+1","v":2047},{"$f":"M858+1","v":2048},{"$f":"N858+1","v":2049},{"$f":"O858+1","v":2050},{"$f":"P858+1","v":2051},{"$f":"Q858+1","v":2052},{"$f":"R858+1","v":2053},{"$f":"S858+1","v":2054},{"$f":"T858+1","v":2055},{"$f":"U858+1","v":2056},{"$f":"V858+1","v":2057},null,null,null,null,null,null,"Year",null,2038,{"$f":"AF858+1","v":2039},{"$f":"AG858+1","v":2040},{"$f":"AH858+1","v":2041},{"$f":"AI858+1","v":2042},{"$f":"AJ858+1","v":2043},{"$f":"AK858+1","v":2044},{"$f":"AL858+1","v":2045},{"$f":"AM858+1","v":2046},{"$f":"AN858+1","v":2047},{"$f":"AO858+1","v":2048},{"$f":"AP858+1","v":2049},{"$f":"AQ858+1","v":2050},{"$f":"AR858+1","v":2051},{"$f":"AS858+1","v":2052},{"$f":"AT858+1","v":2053},{"$f":"AU858+1","v":2054},{"$f":"AV858+1","v":2055},{"$f":"AW858+1","v":2056},{"$f":"AX858+1","v":2057},null,null,null,null,"Year",null,2038,{"$f":"BF858+1","v":2039},{"$f":"BG858+1","v":2040},{"$f":"BH858+1","v":2041},{"$f":"BI858+1","v":2042},{"$f":"BJ858+1","v":2043},{"$f":"BK858+1","v":2044},{"$f":"BL858+1","v":2045},{"$f":"BM858+1","v":2046},{"$f":"BN858+1","v":2047},{"$f":"BO858+1","v":2048},{"$f":"BP858+1","v":2049},{"$f":"BQ858+1","v":2050},{"$f":"BR858+1","v":2051},{"$f":"BS858+1","v":2052},{"$f":"BT858+1","v":2053},{"$f":"BU858+1","v":2054},{"$f":"BV858+1","v":2055},{"$f":"BW858+1","v":2056},{"$f":"BX858+1","v":2057},null,null,null,null,"Year",null,2038,{"$f":"CF858+1","v":2039},{"$f":"CG858+1","v":2040},{"$f":"CH858+1","v":2041},{"$f":"CI858+1","v":2042},{"$f":"CJ858+1","v":2043},{"$f":"CK858+1","v":2044},{"$f":"CL858+1","v":2045},{"$f":"CM858+1","v":2046},{"$f":"CN858+1","v":2047},{"$f":"CO858+1","v":2048},{"$f":"CP858+1","v":2049},{"$f":"CQ858+1","v":2050},{"$f":"CR858+1","v":2051},{"$f":"CS858+1","v":2052},{"$f":"CT858+1","v":2053},{"$f":"CU858+1","v":2054},{"$f":"CV858+1","v":2055},{"$f":"CW858+1","v":2056},{"$f":"CX858+1","v":2057}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$29/100*'Resource Options'!$J$29*8760)*(1+'Resource Options'!$X$29)^($D858-$D$12)","v":249623.03816814433},{"$f":"D859*(1-'Resource Options'!$AA$27)","v":248374.92297730359},{"$f":"E859*(1-'Resource Options'!$AA$27)","v":247133.04836241706},{"$f":"F859*(1-'Resource Options'!$AA$27)","v":245897.38312060497},{"$f":"G859*(1-'Resource Options'!$AA$27)","v":244667.89620500195},{"$f":"H859*(1-'Resource Options'!$AA$27)","v":243444.55672397694},{"$f":"I859*(1-'Resource Options'!$AA$27)","v":242227.33394035706},{"$f":"J859*(1-'Resource Options'!$AA$27)","v":241016.19727065528},{"$f":"K859*(1-'Resource Options'!$AA$27)","v":239811.116284302},{"$f":"L859*(1-'Resource Options'!$AA$27)","v":238612.0607028805},{"$f":"M859*(1-'Resource Options'!$AA$27)","v":237419.00039936608},{"$f":"N859*(1-'Resource Options'!$AA$27)","v":236231.90539736924},{"$f":"O859*(1-'Resource Options'!$AA$27)","v":235050.74587038238},{"$f":"P859*(1-'Resource Options'!$AA$27)","v":233875.49214103047},{"$f":"Q859*(1-'Resource Options'!$AA$27)","v":232706.11468032532},{"$f":"R859*(1-'Resource Options'!$AA$27)","v":231542.58410692369},{"$f":"S859*(1-'Resource Options'!$AA$27)","v":230384.87118638906},{"$f":"T859*(1-'Resource Options'!$AA$27)","v":229232.94683045711},{"$f":"U859*(1-'Resource Options'!$AA$27)","v":228086.78209630481},{"$f":"V859*(1-'Resource Options'!$AA$27)","v":226946.3481858233},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D858-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D858-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D858-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D858-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D858-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D858-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D858-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D858-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D858-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D858-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D858-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D858-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D858-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D858-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D858-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D858-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D858-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D858-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D858-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D858-$D$12)","v":798600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$30/100*'Resource Options'!$J$30*8760)*(1+'Resource Options'!$X$30)^($D858-$D$12)","v":157824},{"$f":"BF859*(1-'Resource Options'!$AA$30)","v":156245.76000000001},{"$f":"BG859*(1-'Resource Options'!$AA$30)","v":154683.30240000002},{"$f":"BH859*(1-'Resource Options'!$AA$30)","v":153136.46937600002},{"$f":"BI859*(1-'Resource Options'!$AA$30)","v":151605.10468224002},{"$f":"BJ859*(1-'Resource Options'!$AA$30)","v":150089.05363541763},{"$f":"BK859*(1-'Resource Options'!$AA$30)","v":148588.16309906344},{"$f":"BL859*(1-'Resource Options'!$AA$30)","v":147102.28146807282},{"$f":"BM859*(1-'Resource Options'!$AA$30)","v":145631.25865339208},{"$f":"BN859*(1-'Resource Options'!$AA$30)","v":144174.94606685816},{"$f":"BO859*(1-'Resource Options'!$AA$30)","v":142733.19660618957},{"$f":"BP859*(1-'Resource Options'!$AA$30)","v":141305.86464012766},{"$f":"BQ859*(1-'Resource Options'!$AA$30)","v":139892.80599372639},{"$f":"BR859*(1-'Resource Options'!$AA$30)","v":138493.87793378913},{"$f":"BS859*(1-'Resource Options'!$AA$30)","v":137108.93915445125},{"$f":"BT859*(1-'Resource Options'!$AA$30)","v":135737.84976290673},{"$f":"BU859*(1-'Resource Options'!$AA$30)","v":134380.47126527765},{"$f":"BV859*(1-'Resource Options'!$AA$30)","v":133036.66655262487},{"$f":"BW859*(1-'Resource Options'!$AA$30)","v":131706.2998870986},{"$f":"BX859*(1-'Resource Options'!$AA$30)","v":130389.23688822762},null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":584000},{"$f":"CF859","v":584000},{"$f":"CG859","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"CF859*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CG859*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CH859*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CI859*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CJ859*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CK859*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CL859*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CM859*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CN859*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CO859*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CP859*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CQ859*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CR859*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CS859*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CT859*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CU859*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CV859*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CW859*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CX859*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CY859*(1-'Resource Options'!$W$43)","v":110959.99999999997}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M75","v":54.836101306223014},{"$f":"D861","v":54.836101306223014},{"$f":"E861","v":54.836101306223014},{"$f":"F861","v":54.836101306223014},{"$f":"G861","v":54.836101306223014},{"$f":"H861","v":54.836101306223014},{"$f":"I861","v":54.836101306223014},{"$f":"J861","v":54.836101306223014},{"$f":"K861","v":54.836101306223014},{"$f":"L861","v":54.836101306223014},{"$f":"M861","v":54.836101306223014},{"$f":"N861","v":54.836101306223014},{"$f":"O861","v":54.836101306223014},{"$f":"P861","v":54.836101306223014},{"$f":"Q861","v":54.836101306223014},{"$f":"R861","v":54.836101306223014},{"$f":"S861","v":54.836101306223014},{"$f":"T861","v":54.836101306223014},{"$f":"U861","v":54.836101306223014},{"$f":"V861","v":54.836101306223014},null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P75","v":140.36013217348065},{"$f":"AF861","v":140.36013217348065},{"$f":"AG861","v":140.36013217348065},{"$f":"AH861","v":140.36013217348065},{"$f":"AI861","v":140.36013217348065},{"$f":"AJ861","v":140.36013217348065},{"$f":"AK861","v":140.36013217348065},{"$f":"AL861","v":140.36013217348065},{"$f":"AM861","v":140.36013217348065},{"$f":"AN861","v":140.36013217348065},{"$f":"AO861","v":140.36013217348065},{"$f":"AP861","v":140.36013217348065},{"$f":"AQ861","v":140.36013217348065},{"$f":"AR861","v":140.36013217348065},{"$f":"AS861","v":140.36013217348065},{"$f":"AT861","v":140.36013217348065},{"$f":"AU861","v":140.36013217348065},{"$f":"AV861","v":140.36013217348065},{"$f":"AW861","v":140.36013217348065},{"$f":"AX861","v":140.36013217348065},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S75","v":108.80475339620027},{"$f":"BF861","v":108.80475339620027},{"$f":"BG861","v":108.80475339620027},{"$f":"BH861","v":108.80475339620027},{"$f":"BI861","v":108.80475339620027},{"$f":"BJ861","v":108.80475339620027},{"$f":"BK861","v":108.80475339620027},{"$f":"BL861","v":108.80475339620027},{"$f":"BM861","v":108.80475339620027},{"$f":"BN861","v":108.80475339620027},{"$f":"BO861","v":108.80475339620027},{"$f":"BP861","v":108.80475339620027},{"$f":"BQ861","v":108.80475339620027},{"$f":"BR861","v":108.80475339620027},{"$f":"BS861","v":108.80475339620027},{"$f":"BT861","v":108.80475339620027},{"$f":"BU861","v":108.80475339620027},{"$f":"BV861","v":108.80475339620027},{"$f":"BW861","v":108.80475339620027},{"$f":"BX861","v":108.80475339620027},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V75","v":7.1412312378813665},{"$f":"CF861","v":7.1412312378813665},{"$f":"CG861","v":7.1412312378813665},{"$f":"CH861","v":7.1412312378813665},{"$f":"CI861","v":7.1412312378813665},{"$f":"CJ861","v":7.1412312378813665},{"$f":"CK861","v":7.1412312378813665},{"$f":"CL861","v":7.1412312378813665},{"$f":"CM861","v":7.1412312378813665},{"$f":"CN861","v":7.1412312378813665},{"$f":"CO861","v":7.1412312378813665},{"$f":"CP861","v":7.1412312378813665},{"$f":"CQ861","v":7.1412312378813665},{"$f":"CR861","v":7.1412312378813665},{"$f":"CS861","v":7.1412312378813665},{"$f":"CT861","v":7.1412312378813665},{"$f":"CU861","v":7.1412312378813665},{"$f":"CV861","v":7.1412312378813665},{"$f":"CW861","v":7.1412312378813665},{"$f":"CX861","v":7.1412312378813665}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N75","v":7.2182733801717092},{"$f":"D862","v":7.2182733801717092},7.2182733801717092,7.2182733801717092,7.2182733801717092,7.2182733801717092,7.2182733801717092,7.2182733801717092,7.2182733801717092,7.2182733801717092,7.2182733801717092,7.2182733801717092,7.2182733801717092,7.2182733801717092,7.2182733801717092,7.2182733801717092,7.2182733801717092,7.2182733801717092,7.2182733801717092,7.2182733801717092,null,null,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Q75","v":0},{"$f":"AF862","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!T75","v":0},{"$f":"BF862","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!W75","v":28.901429806756891},{"$f":"CF862","v":28.901429806756891},28.901429806756891,28.901429806756891,28.901429806756891,28.901429806756891,28.901429806756891,28.901429806756891,28.901429806756891,28.901429806756891,28.901429806756891,28.901429806756891,28.901429806756891,28.901429806756891,28.901429806756891,28.901429806756891,28.901429806756891,28.901429806756891,28.901429806756891,28.901429806756891]
[null,"Revenue",null,{"$f":"(D861*D859)+(D862*12*$A$11)","v":15853836.223407049},{"$f":"(E861*E859)+(E862*12*$A$11)","v":15785394.452360272},{"$f":"(F861*F859)+(F862*12*$A$11)","v":15717294.890168726},{"$f":"(G861*G859)+(G862*12*$A$11)","v":15649535.82578814},{"$f":"(H861*H859)+(H862*12*$A$11)","v":15582115.556729458},{"$f":"(I861*I859)+(I862*12*$A$11)","v":15515032.389016069},{"$f":"(J861*J859)+(J862*12*$A$11)","v":15448284.637141246},{"$f":"(K861*K859)+(K862*12*$A$11)","v":15381870.624025796},{"$f":"(L861*L859)+(L862*12*$A$11)","v":15315788.680975925},{"$f":"(M861*M859)+(M862*12*$A$11)","v":15250037.147641305},{"$f":"(N861*N859)+(N862*12*$A$11)","v":15184614.371973354},{"$f":"(O861*O859)+(O862*12*$A$11)","v":15119518.710183743},{"$f":"(P861*P859)+(P862*12*$A$11)","v":15054748.526703082},{"$f":"(Q861*Q859)+(Q862*12*$A$11)","v":14990302.194139823},{"$f":"(R861*R859)+(R862*12*$A$11)","v":14926178.093239382},{"$f":"(S861*S859)+(S862*12*$A$11)","v":14862374.612843443},{"$f":"(T861*T859)+(T862*12*$A$11)","v":14798890.149849482},{"$f":"(U861*U859)+(U862*12*$A$11)","v":14735723.109170493},{"$f":"(V861*V859)+(V862*12*$A$11)","v":14672871.903694898},{"$f":"(W861*W859)+(W862*12*$A$11)","v":14610334.954246681},null,null,null,null,null,null,"Revenue",null,{"$f":"(AF861*AF859)+(AF862*12*('Resource Options'!$J$21))","v":112091601.55374165},{"$f":"(AG861*AG859)+(AG862*12*('Resource Options'!$J$21))","v":112091601.55374165},{"$f":"(AH861*AH859)+(AH862*12*('Resource Options'!$J$21))","v":112091601.55374165},{"$f":"(AI861*AI859)+(AI862*12*('Resource Options'!$J$21))","v":112091601.55374165},{"$f":"(AJ861*AJ859)+(AJ862*12*('Resource Options'!$J$21))","v":112091601.55374165},{"$f":"(AK861*AK859)+(AK862*12*('Resource Options'!$J$21))","v":112091601.55374165},{"$f":"(AL861*AL859)+(AL862*12*('Resource Options'!$J$21))","v":112091601.55374165},{"$f":"(AM861*AM859)+(AM862*12*('Resource Options'!$J$21))","v":112091601.55374165},{"$f":"(AN861*AN859)+(AN862*12*('Resource Options'!$J$21))","v":112091601.55374165},{"$f":"(AO861*AO859)+(AO862*12*('Resource Options'!$J$21))","v":112091601.55374165},{"$f":"(AP861*AP859)+(AP862*12*('Resource Options'!$J$21))","v":112091601.55374165},{"$f":"(AQ861*AQ859)+(AQ862*12*('Resource Options'!$J$21))","v":112091601.55374165},{"$f":"(AR861*AR859)+(AR862*12*('Resource Options'!$J$21))","v":112091601.55374165},{"$f":"(AS861*AS859)+(AS862*12*('Resource Options'!$J$21))","v":112091601.55374165},{"$f":"(AT861*AT859)+(AT862*12*('Resource Options'!$J$21))","v":112091601.55374165},{"$f":"(AU861*AU859)+(AU862*12*('Resource Options'!$J$21))","v":112091601.55374165},{"$f":"(AV861*AV859)+(AV862*12*('Resource Options'!$J$21))","v":112091601.55374165},{"$f":"(AW861*AW859)+(AW862*12*('Resource Options'!$J$21))","v":112091601.55374165},{"$f":"(AX861*AX859)+(AX862*12*('Resource Options'!$J$21))","v":112091601.55374165},{"$f":"(AY861*AY859)+(AY862*12*('Resource Options'!$J$21))","v":112091601.55374165},null,null,null,null,"Revenue",null,{"$f":"(BF861*BF859)+(BF862*12*('Resource Options'!$J$30))","v":17172001.40000191},{"$f":"(BG861*BG859)+(BG862*12*('Resource Options'!$J$30))","v":17000281.386001892},{"$f":"(BH861*BH859)+(BH862*12*('Resource Options'!$J$30))","v":16830278.572141875},{"$f":"(BI861*BI859)+(BI862*12*('Resource Options'!$J$30))","v":16661975.786420457},{"$f":"(BJ861*BJ859)+(BJ862*12*('Resource Options'!$J$30))","v":16495356.028556252},{"$f":"(BK861*BK859)+(BK862*12*('Resource Options'!$J$30))","v":16330402.468270691},{"$f":"(BL861*BL859)+(BL862*12*('Resource Options'!$J$30))","v":16167098.443587983},{"$f":"(BM861*BM859)+(BM862*12*('Resource Options'!$J$30))","v":16005427.459152104},{"$f":"(BN861*BN859)+(BN862*12*('Resource Options'!$J$30))","v":15845373.184560582},{"$f":"(BO861*BO859)+(BO862*12*('Resource Options'!$J$30))","v":15686919.452714976},{"$f":"(BP861*BP859)+(BP862*12*('Resource Options'!$J$30))","v":15530050.258187825},{"$f":"(BQ861*BQ859)+(BQ862*12*('Resource Options'!$J$30))","v":15374749.755605945},{"$f":"(BR861*BR859)+(BR862*12*('Resource Options'!$J$30))","v":15221002.258049887},{"$f":"(BS861*BS859)+(BS862*12*('Resource Options'!$J$30))","v":15068792.235469388},{"$f":"(BT861*BT859)+(BT862*12*('Resource Options'!$J$30))","v":14918104.313114695},{"$f":"(BU861*BU859)+(BU862*12*('Resource Options'!$J$30))","v":14768923.269983547},{"$f":"(BV861*BV859)+(BV862*12*('Resource Options'!$J$30))","v":14621234.037283711},{"$f":"(BW861*BW859)+(BW862*12*('Resource Options'!$J$30))","v":14475021.696910873},{"$f":"(BX861*BX859)+(BX862*12*('Resource Options'!$J$30))","v":14330271.479941763},{"$f":"(BY861*BY859)+(BY862*12*('Resource Options'!$J$30))","v":14186968.765142346},null,null,null,null,"Revenue",null,{"$f":"(CF861*CF859)+(CF862*12*('Resource Options'!$J$43*1000))","v":38852194.811030991},{"$f":"(CG861*CG859)+(CG862*12*('Resource Options'!$J$43*1000))","v":38852194.811030991},{"$f":"(CH861*CH859)+(CH862*12*('Resource Options'!$J$43*1000))","v":38852194.811030991},{"$f":"(CI861*CI859)+(CI862*12*('Resource Options'!$J$43*1000))","v":38852194.811030991},{"$f":"(CJ861*CJ859)+(CJ862*12*('Resource Options'!$J$43*1000))","v":38852194.811030991},{"$f":"(CK861*CK859)+(CK862*12*('Resource Options'!$J$43*1000))","v":38852194.811030991},{"$f":"(CL861*CL859)+(CL862*12*('Resource Options'!$J$43*1000))","v":38852194.811030991},{"$f":"(CM861*CM859)+(CM862*12*('Resource Options'!$J$43*1000))","v":38852194.811030991},{"$f":"(CN861*CN859)+(CN862*12*('Resource Options'!$J$43*1000))","v":38852194.811030991},{"$f":"(CO861*CO859)+(CO862*12*('Resource Options'!$J$43*1000))","v":38852194.811030991},{"$f":"(CP861*CP859)+(CP862*12*('Resource Options'!$J$43*1000))","v":38852194.811030991},{"$f":"(CQ861*CQ859)+(CQ862*12*('Resource Options'!$J$43*1000))","v":38852194.811030991},{"$f":"(CR861*CR859)+(CR862*12*('Resource Options'!$J$43*1000))","v":38852194.811030991},{"$f":"(CS861*CS859)+(CS862*12*('Resource Options'!$J$43*1000))","v":38852194.811030991},{"$f":"(CT861*CT859)+(CT862*12*('Resource Options'!$J$43*1000))","v":38852194.811030991},{"$f":"(CU861*CU859)+(CU862*12*('Resource Options'!$J$43*1000))","v":38852194.811030991},{"$f":"(CV861*CV859)+(CV862*12*('Resource Options'!$J$43*1000))","v":38852194.811030991},{"$f":"(CW861*CW859)+(CW862*12*('Resource Options'!$J$43*1000))","v":38852194.811030991},{"$f":"(CX861*CX859)+(CX862*12*('Resource Options'!$J$43*1000))","v":38852194.811030991},{"$f":"(CY861*CY859)+(CY862*12*('Resource Options'!$J$43*1000))","v":38852194.811030991}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":594378.95839134208},{"$f":"HLOOKUP(E858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":606266.53755916888},{"$f":"HLOOKUP(F858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":618391.86831035232},{"$f":"HLOOKUP(G858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":630759.70567655924},{"$f":"HLOOKUP(H858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":643374.89979009051},{"$f":"HLOOKUP(I858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":656242.39778589236},{"$f":"HLOOKUP(J858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":669367.24574161018},{"$f":"HLOOKUP(K858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":682754.59065644233},{"$f":"HLOOKUP(L858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":696409.68246957113},{"$f":"HLOOKUP(M858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":710337.87611896265},{"$f":"HLOOKUP(N858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":724544.63364134182},{"$f":"HLOOKUP(O858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":739035.5263141687},{"$f":"HLOOKUP(P858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":753816.23684045207},{"$f":"HLOOKUP(Q858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":768892.56157726119},{"$f":"HLOOKUP(R858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":784270.4128088064},{"$f":"HLOOKUP(S858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":799955.82106498256},{"$f":"HLOOKUP(T858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":815954.9374862822},{"$f":"HLOOKUP(U858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":832274.03623600793},{"$f":"HLOOKUP(V858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":848919.51696072798},{"$f":"HLOOKUP(W858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":865897.90729994257},null,null,null,null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AF858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AF859","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AG858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AG859","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AH858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AH859","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AI858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AI859","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AJ858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AJ859","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AK858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AK859","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AL858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AL859","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AM858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AM859","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AN858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AN859","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AO858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AO859","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AP858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AP859","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AQ858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AQ859","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AR858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AR859","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AS858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AS859","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AT858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AT859","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AU858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AU859","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AV858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AV859","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AW858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AW859","v":10848981},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AX858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AX859","v":10848981},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AY858,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AY859","v":10848981}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":477657.66715028189},{"$f":"D866*(1+'Fixed O&M'!$A$27)","v":487210.82049328752},{"$f":"E866*(1+'Fixed O&M'!$A$27)","v":496955.03690315329},{"$f":"F866*(1+'Fixed O&M'!$A$27)","v":506894.13764121634},{"$f":"G866*(1+'Fixed O&M'!$A$27)","v":517032.02039404068},{"$f":"H866*(1+'Fixed O&M'!$A$27)","v":527372.66080192151},{"$f":"I866*(1+'Fixed O&M'!$A$27)","v":537920.11401795992},{"$f":"J866*(1+'Fixed O&M'!$A$27)","v":548678.5162983191},{"$f":"K866*(1+'Fixed O&M'!$A$27)","v":559652.08662428544},{"$f":"L866*(1+'Fixed O&M'!$A$27)","v":570845.12835677119},{"$f":"HLOOKUP(N858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":463142.78814592201},{"$f":"N866*(1+'Fixed O&M'!$A$27)","v":472405.64390884043},{"$f":"O866*(1+'Fixed O&M'!$A$27)","v":481853.75678701722},{"$f":"P866*(1+'Fixed O&M'!$A$27)","v":491490.83192275756},{"$f":"Q866*(1+'Fixed O&M'!$A$27)","v":501320.6485612127},{"$f":"R866*(1+'Fixed O&M'!$A$27)","v":511347.06153243699},{"$f":"S866*(1+'Fixed O&M'!$A$27)","v":521574.00276308571},{"$f":"T866*(1+'Fixed O&M'!$A$27)","v":532005.4828183474},{"$f":"U866*(1+'Fixed O&M'!$A$27)","v":542645.59247471439},{"$f":"V866*(1+'Fixed O&M'!$A$27)","v":553498.50432420871},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20060289.845707793},{"$f":"HLOOKUP(AG858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20461495.642621949},{"$f":"HLOOKUP(AH858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20870725.555474389},{"$f":"HLOOKUP(AI858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21288140.066583876},{"$f":"HLOOKUP(AJ858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21713902.867915552},{"$f":"HLOOKUP(AK858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22148180.925273865},{"$f":"HLOOKUP(AL858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22591144.543779343},{"$f":"HLOOKUP(AM858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23042967.434654929},{"$f":"HLOOKUP(AN858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23503826.783348028},{"$f":"HLOOKUP(AO858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23973903.319014989},{"$f":"HLOOKUP(AP858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24453381.385395288},{"$f":"HLOOKUP(AQ858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24942449.013103191},{"$f":"HLOOKUP(AR858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":25441297.993365262},{"$f":"HLOOKUP(AS858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":25950123.953232568},{"$f":"HLOOKUP(AT858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":26469126.432297219},{"$f":"HLOOKUP(AU858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":26998508.960943159},{"$f":"HLOOKUP(AV858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":27538479.140162025},{"$f":"HLOOKUP(AW858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":28089248.722965267},{"$f":"HLOOKUP(AX858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":28651033.697424572},{"$f":"HLOOKUP(AY858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":29224054.371373061},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4457842.1879350655},{"$f":"HLOOKUP(BG858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4546999.0316937668},{"$f":"HLOOKUP(BH858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4637939.0123276412},{"$f":"HLOOKUP(BI858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4730697.7925741952},{"$f":"HLOOKUP(BJ858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4825311.7484256784},{"$f":"HLOOKUP(BK858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4921817.9833941925},{"$f":"HLOOKUP(BL858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5020254.3430620767},{"$f":"HLOOKUP(BM858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5120659.4299233174},{"$f":"HLOOKUP(BN858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5223072.6185217835},{"$f":"HLOOKUP(BO858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5327534.0708922194},{"$f":"HLOOKUP(BP858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5434084.7523100637},{"$f":"HLOOKUP(BQ858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5542766.447356265},{"$f":"HLOOKUP(BR858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5653621.776303391},{"$f":"HLOOKUP(BS858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5766694.2118294593},{"$f":"HLOOKUP(BT858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5882028.0960660484},{"$f":"HLOOKUP(BU858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5999668.6579873692},{"$f":"HLOOKUP(BV858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":6119662.0311471168},{"$f":"HLOOKUP(BW858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":6242055.2717700591},{"$f":"HLOOKUP(BX858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":6366896.3772054603},{"$f":"HLOOKUP(BY858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":6494234.3047495699}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D859","v":0},{"$f":"HLOOKUP(E858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E859","v":0},{"$f":"HLOOKUP(F858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F859","v":0},{"$f":"HLOOKUP(G858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G859","v":0},{"$f":"HLOOKUP(H858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H859","v":0},{"$f":"HLOOKUP(I858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I859","v":0},{"$f":"HLOOKUP(J858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J859","v":0},{"$f":"HLOOKUP(K858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K859","v":0},{"$f":"HLOOKUP(L858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L859","v":0},{"$f":"HLOOKUP(M858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M859","v":0},{"$f":"HLOOKUP(N858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N859","v":0},{"$f":"HLOOKUP(O858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O859","v":0},{"$f":"HLOOKUP(P858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P859","v":0},{"$f":"HLOOKUP(Q858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q859","v":0},{"$f":"HLOOKUP(R858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R859","v":0},{"$f":"HLOOKUP(S858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S859","v":0},{"$f":"HLOOKUP(T858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T859","v":0},{"$f":"HLOOKUP(U858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U859","v":0},{"$f":"HLOOKUP(V858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V859","v":0},{"$f":"HLOOKUP(W858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W859","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF859","v":890008.19282123575},{"$f":"HLOOKUP(AG858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG859","v":907808.3566776606},{"$f":"HLOOKUP(AH858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH859","v":925964.52381121379},{"$f":"HLOOKUP(AI858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI859","v":944483.81428743782},{"$f":"HLOOKUP(AJ858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ859","v":963373.49057318678},{"$f":"HLOOKUP(AK858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK859","v":982640.96038465051},{"$f":"HLOOKUP(AL858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL859","v":1002293.7795923437},{"$f":"HLOOKUP(AM858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM859","v":1022339.6551841905},{"$f":"HLOOKUP(AN858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN859","v":1042786.4482878742},{"$f":"HLOOKUP(AO858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO859","v":1063642.1772536316},{"$f":"HLOOKUP(AP858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP859","v":1084915.0207987041},{"$f":"HLOOKUP(AQ858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ859","v":1106613.3212146785},{"$f":"HLOOKUP(AR858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR859","v":1128745.5876389721},{"$f":"HLOOKUP(AS858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS859","v":1151320.4993917514},{"$f":"HLOOKUP(AT858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT859","v":1174346.9093795866},{"$f":"HLOOKUP(AU858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU859","v":1197833.8475671785},{"$f":"HLOOKUP(AV858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV859","v":1221790.524518522},{"$f":"HLOOKUP(AW858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW859","v":1246226.3350088925},{"$f":"HLOOKUP(AX858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX859","v":1271150.8617090702},{"$f":"HLOOKUP(AY858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY859","v":1296573.8789432514},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF859","v":0},{"$f":"HLOOKUP(BG858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG859","v":0},{"$f":"HLOOKUP(BH858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH859","v":0},{"$f":"HLOOKUP(BI858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI859","v":0},{"$f":"HLOOKUP(BJ858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ859","v":0},{"$f":"HLOOKUP(BK858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK859","v":0},{"$f":"HLOOKUP(BL858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL859","v":0},{"$f":"HLOOKUP(BM858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM859","v":0},{"$f":"HLOOKUP(BN858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN859","v":0},{"$f":"HLOOKUP(BO858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO859","v":0},{"$f":"HLOOKUP(BP858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP859","v":0},{"$f":"HLOOKUP(BQ858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ859","v":0},{"$f":"HLOOKUP(BR858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR859","v":0},{"$f":"HLOOKUP(BS858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS859","v":0},{"$f":"HLOOKUP(BT858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT859","v":0},{"$f":"HLOOKUP(BU858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU859","v":0},{"$f":"HLOOKUP(BV858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV859","v":0},{"$f":"HLOOKUP(BW858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW859","v":0},{"$f":"HLOOKUP(BX858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX859","v":0},{"$f":"HLOOKUP(BY858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY859","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CF858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF859","v":433896.6396256797},{"$f":"HLOOKUP(CG858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG859","v":442574.57241819333},{"$f":"HLOOKUP(CH858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH859","v":451426.06386655715},{"$f":"HLOOKUP(CI858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI859","v":460454.58514388825},{"$f":"HLOOKUP(CJ858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ859","v":469663.67684676603},{"$f":"HLOOKUP(CK858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK859","v":479056.95038370142},{"$f":"HLOOKUP(CL858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL859","v":488638.08939137543},{"$f":"HLOOKUP(CM858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM859","v":498410.8511792029},{"$f":"HLOOKUP(CN858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN859","v":508379.06820278702},{"$f":"HLOOKUP(CO858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO859","v":518546.64956684271},{"$f":"HLOOKUP(CP858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP859","v":528917.58255817962},{"$f":"HLOOKUP(CQ858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ859","v":539495.93420934316},{"$f":"HLOOKUP(CR858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR859","v":550285.85289353004},{"$f":"HLOOKUP(CS858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS859","v":561291.56995140063},{"$f":"HLOOKUP(CT858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT859","v":572517.4013504287},{"$f":"HLOOKUP(CU858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU859","v":583967.74937743729},{"$f":"HLOOKUP(CV858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV859","v":595647.10436498595},{"$f":"HLOOKUP(CW858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW859","v":607560.04645228584},{"$f":"HLOOKUP(CX858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX859","v":619711.2473813314},{"$f":"HLOOKUP(CY858,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY859","v":632105.4723289581}]
[null,"B&O Tax",null,{"$f":"(D861*D859)*0.00275","v":37642.974075727725},{"$f":"(E861*E859)*0.00275","v":37454.759205349081},37267.485409322333,37081.147982275717,36895.742242364344,36711.263531152523,36527.70721349676,36345.068677429277,36163.343334042132,35982.526617371921,35802.613984285061,35623.600914363633,35445.482909791812,35268.255495242855,35091.914217766644,34916.454646677805,34741.872373444414,34568.163011577191,34395.322196519308,34223.345585536706,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CF858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1114460.5469837664},{"$f":"HLOOKUP(CG858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1136749.7579234417},{"$f":"HLOOKUP(CH858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1159484.7530819103},{"$f":"HLOOKUP(CI858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1182674.4481435488},{"$f":"HLOOKUP(CJ858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1206327.9371064196},{"$f":"HLOOKUP(CK858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1230454.4958485481},{"$f":"HLOOKUP(CL858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1255063.5857655192},{"$f":"HLOOKUP(CM858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1280164.8574808293},{"$f":"HLOOKUP(CN858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1305768.1546304459},{"$f":"HLOOKUP(CO858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1331883.5177230549},{"$f":"HLOOKUP(CP858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1358521.1880775159},{"$f":"HLOOKUP(CQ858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1385691.6118390663},{"$f":"HLOOKUP(CR858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1413405.4440758477},{"$f":"HLOOKUP(CS858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1441673.5529573648},{"$f":"HLOOKUP(CT858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1470507.0240165121},{"$f":"HLOOKUP(CU858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1499917.1644968423},{"$f":"HLOOKUP(CV858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1529915.5077867792},{"$f":"HLOOKUP(CW858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1560513.8179425148},{"$f":"HLOOKUP(CX858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1591724.0943013651},{"$f":"HLOOKUP(CY858,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1623558.5761873925}]
[null,"Property Tax",null,{"$f":"C894*$B$8","v":1698210.6594890582},1594398.1130937643,1496931.6844364884,1405423.4318691045,1319509.1288286077,1238846.8141209923,1163115.4308270658,1092013.5484126979,1025258.1629571674,962583.57072420616,903740.31059226242,1062774.8861152767,983210.95296973072,909603.52062251291,841506.65961340442,778507.82469386107,720225.35554026801,666306.16457463067,616423.59788502706,570275.45628682454,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE894*$B$8","v":6874691.0650244728},6651482.0729454355,6435520.2798566781,6226570.3820963046,6024404.7158938255,5828803.0093164733,5639552.1422693795,5456445.9142881157,5279284.8198706023,5107875.8311035875,4942032.1873468552,4781573.1917460207,4626324.0143521884,4476115.5016339626,4330783.9921742696,4190171.1383511703,4054123.7338083875,3922493.5465275496,3795137.1573202871,3671915.8035642039,null,null,null,null,"Property Tax",null,{"$f":"BE894*$B$8","v":1038603.8754651258},1004882.2548105796,972255.51520397863,940688.10780496791,910145.63798081491,880594.82783133991,852003.47993059643,824340.44224579469,797575.57419524505,771679.71380833955,746624.6459517905,722383.0715875068,698928.5780286123,676235.61016119784,654279.44260045281,633036.15275083657,612482.59474093886,592596.37420462852,573355.8238810139,554739.98000662844,null,null,null,null,"Property Tax",null,{"$f":"CE894*$B$8","v":4467174.2540529016},{"$f":"CF894*$B$8","v":4359821.08555701},{"$f":"CG894*$B$8","v":4255047.7812281922},{"$f":"CH894*$B$8","v":4152792.3429045524},{"$f":"CI894*$B$8","v":4052994.2623367729},{"$f":"CJ894*$B$8","v":3955594.4853831939},{"$f":"CK894*$B$8","v":3860535.3770653363},{"$f":"CL894*$B$8","v":3767760.6874631923},{"$f":"CM894*$B$8","v":3677215.5184301143},{"$f":"CN894*$B$8","v":3588846.2911075884},{"$f":"CO894*$B$8","v":3502600.7142206817},{"$f":"CP894*$B$8","v":3418427.7531354013},{"$f":"CQ894*$B$8","v":3336277.5996596487},{"$f":"CR894*$B$8","v":3256101.6425699098},{"$f":"CS894*$B$8","v":3177852.438846231},{"$f":"CT894*$B$8","v":3101483.6855984651},{"$f":"CU894*$B$8","v":3026950.1926671709},{"$f":"CV894*$B$8","v":2954207.8558829599},{"$f":"CW894*$B$8","v":2883213.6309684613},{"$f":"CX894*$B$8","v":2813925.5080674589}]
[null,"Total Operating Costs",null,{"$f":"SUM(D865:D869)","v":2807890.2591064097},{"$f":"SUM(E865:E869)","v":2725330.2303515696},{"$f":"SUM(F865:F869)","v":2649546.0750593161},{"$f":"SUM(G865:G869)","v":2580158.4231691556},{"$f":"SUM(H865:H869)","v":2516811.7912551034},{"$f":"SUM(I865:I869)","v":2459173.1362399589},{"$f":"SUM(J865:J869)","v":2406930.4978001327},{"$f":"SUM(K865:K869)","v":2359791.7240448883},{"$f":"SUM(L865:L869)","v":2317483.2753850664},{"$f":"SUM(M865:M869)","v":2279749.1018173117},{"$f":"SUM(N865:N869)","v":2127230.3463638113},{"$f":"SUM(O865:O869)","v":2309839.6572526493},{"$f":"SUM(P865:P869)","v":2254326.429506992},{"$f":"SUM(Q865:Q869)","v":2205255.1696177744},{"$f":"SUM(R865:R869)","v":2162189.6352011901},{"$f":"SUM(S865:S869)","v":2124727.1619379581},{"$f":"SUM(T865:T869)","v":2092496.1681630802},{"$f":"SUM(U865:U869)","v":2065153.8466405631},{"$f":"SUM(V865:V869)","v":2042384.0295169887},{"$f":"SUM(W865:W869)","v":2023895.2134965125},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF865:AF869)","v":35335822.103553504},{"$f":"SUM(AG865:AG869)","v":35531619.072245046},{"$f":"SUM(AH865:AH869)","v":35743043.359142281},{"$f":"SUM(AI865:AI869)","v":36804564.262967616},{"$f":"SUM(AJ865:AJ869)","v":37047051.074382566},{"$f":"SUM(AK865:AK869)","v":37304994.894974992},{"$f":"SUM(AL865:AL869)","v":37578360.465641066},{"$f":"SUM(AM865:AM869)","v":37867123.004127234},{"$f":"SUM(AN865:AN869)","v":39005805.051506504},{"$f":"SUM(AO865:AO869)","v":39325328.327372208},{"$f":"SUM(AP865:AP869)","v":39660235.593540847},{"$f":"SUM(AQ865:AQ869)","v":40010542.526063882},{"$f":"SUM(AR865:AR869)","v":40376274.59535642},{"$f":"SUM(AS865:AS869)","v":41592003.954258285},{"$f":"SUM(AT865:AT869)","v":41988701.333851069},{"$f":"SUM(AU865:AU869)","v":42400957.946861513},{"$f":"SUM(AV865:AV869)","v":42828837.398488931},{"$f":"SUM(AW865:AW869)","v":44106949.604501709},{"$f":"SUM(AX865:AX869)","v":44566302.71645394},{"$f":"SUM(AY865:AY869)","v":45041525.053880513},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF865:BF869)","v":5496446.0634001913},{"$f":"SUM(BG865:BG869)","v":5551881.2865043469},{"$f":"SUM(BH865:BH869)","v":5610194.5275316201},{"$f":"SUM(BI865:BI869)","v":5671385.9003791632},{"$f":"SUM(BJ865:BJ869)","v":5735457.3864064934},{"$f":"SUM(BK865:BK869)","v":5802412.8112255326},{"$f":"SUM(BL865:BL869)","v":5872257.8229926731},{"$f":"SUM(BM865:BM869)","v":5944999.8721691119},{"$f":"SUM(BN865:BN869)","v":6020648.1927170288},{"$f":"SUM(BO865:BO869)","v":6099213.7847005595},{"$f":"SUM(BP865:BP869)","v":6180709.3982618544},{"$f":"SUM(BQ865:BQ869)","v":6265149.5189437717},{"$f":"SUM(BR865:BR869)","v":6352550.3543320037},{"$f":"SUM(BS865:BS869)","v":6442929.8219906576},{"$f":"SUM(BT865:BT869)","v":6536307.5386665016},{"$f":"SUM(BU865:BU869)","v":6632704.8107382059},{"$f":"SUM(BV865:BV869)","v":6732144.6258880552},{"$f":"SUM(BW865:BW869)","v":6834651.6459746873},{"$f":"SUM(BX865:BX869)","v":6940252.2010864746},{"$f":"SUM(BY865:BY869)","v":7048974.2847561985},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CF866:CF869)","v":6015531.4406623477},5939145.4158986453,5865958.59817666,5795921.3761919895,5728985.8762899581,5665105.9316154439,5604237.0522222314,5546336.3961232249,5491362.7412633467,5439276.4583974862,5390039.4848563774,5343615.2991838101,5299968.8966290262,5259066.7654786753,5220876.8642131723,5185368.5994727444,5152512.8048189357,5122281.7202777602,5094648.9726511575,5069589.5565838097]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N858,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)","v":20799364.954414051},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D863-D870","v":13045945.96430064},13060064.222008703,13067748.815109409,13069377.402618986,13065303.765474355,13055859.252776111,13041354.139341114,13022078.899980906,12998305.405590858,12970288.045823993,13057384.025609544,12809679.052931095,12800422.097196091,12785047.024522049,12763988.458038192,12737647.450905485,12706393.981686402,12670569.26252993,12630487.874177909,12586439.740750169,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF863-AF870","v":76755779.450188145},76559982.481496602,76348558.19459936,75287037.290774032,75044550.47935909,74786606.658766657,74513241.088100582,74224478.549614415,73085796.502235144,72766273.226369441,72431365.960200801,72081059.027677774,71715326.958385229,70499597.599483371,70102900.21989058,69690643.606880128,69262764.155252725,67984651.949239939,67525298.837287709,67050076.499861136,null,null,null,null,"EBITDA",null,{"$f":"BF863-BF870","v":11675555.336601719},11448400.099497546,11220084.044610254,10990589.886041295,10759898.642149758,10527989.657045159,10294840.62059531,10060427.586982992,9824724.9918435533,9587705.6680144165,9349340.8599259704,9109600.2366621736,8868451.9037178829,8625862.4134787302,8381796.7744481936,8136218.4592453409,7889089.4113956559,7640370.0509361858,7390019.2788552884,7137994.4803861473,null,null,null,null,"EBITDA",null,{"$f":"CF863-CF870","v":32836663.370368645},{"$f":"CG863-CG870","v":32913049.395132348},32986236.212854333,33056273.434839003,33123208.934741035,33187088.879415549,33247957.758808762,33305858.414907768,33360832.069767646,33412918.352633506,33462155.326174613,33508579.511847183,33552225.914401963,33593128.045552313,33631317.946817815,33666826.211558245,33699682.006212056,33729913.090753227,33757545.83837983,33782605.254447185]
[null,"Before Tax Earnings",null,{"$f":"D873-D895-D883","v":-24565607.15963671},{"$f":"E873-E895-E883","v":-43749427.140193336},{"$f":"F873-F895-F883","v":-22921754.483799592},{"$f":"G873-G895-G883","v":-10351747.158556443},{"$f":"H873-H895-H883","v":-10168675.341294602},{"$f":"I873-I895-I883","v":-689008.39814192522},{"$f":"J873-J895-J883","v":8795423.0806303397},{"$f":"K873-K895-K883","v":8992792.0979274232},{"$f":"L873-L895-L883","v":9196495.0730275307},{"$f":"M873-M895-M883","v":9407328.0062253289},{"$f":"N873-N895-N883","v":5889846.5056735873},{"$f":"O873-O895-O883","v":3853386.6795259835},{"$f":"P873-P895-P883","v":5649754.2534545492},{"$f":"Q873-Q895-Q883","v":7041739.0531955026},{"$f":"R873-R895-R883","v":8149415.8081772765},{"$f":"S873-S895-S883","v":8528582.6932672709},{"$f":"T873-T895-T883","v":8923112.5108820237},{"$f":"U873-U895-U883","v":10262843.894466123},{"$f":"V873-V895-V883","v":11620048.250464818},{"$f":"W873-W895-W883","v":12068897.494458098},null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF873-AF895-AF883","v":49763416.282030754},{"$f":"AG873-AG895-AG883","v":44300251.867400885},{"$f":"AH873-AH895-AH883","v":45662471.14570789},{"$f":"AI873-AI895-AI883","v":46137712.74996879},{"$f":"AJ873-AJ895-AJ883","v":47403537.511156067},{"$f":"AK873-AK895-AK883","v":48632268.102606162},{"$f":"AL873-AL895-AL883","v":49827443.09417557},{"$f":"AM873-AM895-AM883","v":50997775.465853587},{"$f":"AN873-AN895-AN883","v":50842026.657400921},{"$f":"AO873-AO895-AO883","v":51444029.768475421},{"$f":"AP873-AP895-AP883","v":52076725.208593994},{"$f":"AQ873-AQ895-AQ883","v":52742401.11767254},{"$f":"AR873-AR895-AR883","v":53443451.032061644},{"$f":"AS873-AS895-AS883","v":53347842.756025523},{"$f":"AT873-AT895-AT883","v":54127272.513441749},{"$f":"AU873-AU895-AU883","v":54949949.394290768},{"$f":"AV873-AV895-AV883","v":55818750.111215807},{"$f":"AW873-AW895-AW883","v":55902152.082183093},{"$f":"AX873-AX895-AX883","v":56872388.856059931},{"$f":"AY873-AY895-AY883","v":57898235.898753881},null,null,null,null,"Before Tax Earnings",null,{"$f":"BF873-BF895-BF883","v":-12739781.634690218},{"$f":"BG873-BG895-BG883","v":-25320001.785438374},{"$f":"BH873-BH895-BH883","v":-12138497.562837651},{"$f":"BI873-BI895-BI883","v":-4270038.7527233232},{"$f":"BJ873-BJ895-BJ883","v":-4373181.0312481821},{"$f":"BK873-BK895-BK883","v":1511194.7199613573},{"$f":"BL873-BL895-BL883","v":7401026.7405073941},{"$f":"BM873-BM895-BM883","v":7314267.5779276779},{"$f":"BN873-BN895-BN883","v":7233601.5473724715},{"$f":"BO873-BO895-BO883","v":7159370.616356777},{"$f":"BP873-BP895-BP883","v":7091933.6207224466},{"$f":"BQ873-BQ895-BQ883","v":7031667.2005354716},{"$f":"BR873-BR895-BR883","v":6978966.7808218431},{"$f":"BS873-BS895-BS883","v":6934247.5994748855},{"$f":"BT873-BT895-BT883","v":6897945.7847811533},{"$f":"BU873-BU895-BU883","v":6870519.4851319464},{"$f":"BV873-BV895-BV883","v":6852450.0536135882},{"$f":"BW873-BW895-BW883","v":6844243.2903020121},{"$f":"BX873-BX895-BX883","v":6846430.7452264037},{"$f":"BY873-BY895-BY883","v":6859571.0851128157},null,null,null,null,"Before Tax Earnings",null,{"$f":"CF873-CF895-CF883","v":-731454.52389141731},{"$f":"CG873-CG895-CG883","v":-15898587.826474058},-13142896.169348119,-10560220.073977593,-8131978.5607716963,-5844026.3107472509,-3691119.1488697864,-1654576.399760101,-966489.34228700958,-540447.03061612323,{"$f":"CP873-CP895-CP883","v":-98556.226829739287},{"$f":"CQ873-CQ895-CQ883","v":360154.48060037196},{"$f":"CR873-CR895-CR883","v":836701.73100057058},1332149.7523886096,1847612.838403685,2384257.9471311681,2943307.4279713817,3526041.8830082789,4133803.1696553938,4767997.5516942851]
[null,"ITC",null,{"$f":"-C879*0.1","v":16982106.594890583},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D874*$B$6-D875","v":-22140884.098414294},{"$f":"E874*$B$6-E875","v":-9187379.6994406004},{"$f":"F874*$B$6-F875","v":-4813568.4415979143},-2173866.903296853,-2135421.8216718663,-144691.7636098043,1847038.8469323714,1888486.3405647587,1931263.9653357815,1975538.881307319,{"$f":"N874*$B$6-N875","v":1236867.7661914532},{"$f":"O874*$B$6-O875","v":809211.20270045649},1186448.3932254552,1478765.2011710554,1711377.3197172279,1791002.3655861269,1873853.6272852249,2155197.2178378855,2440210.1325976118,2534468.4738362003,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF874*$B$6-AF875","v":10450317.419226458},{"$f":"AG874*$B$6-AG875","v":9303052.8921541851},{"$f":"AH874*$B$6-AH875","v":9589118.9405986574},9688919.6774934456,9954742.8773427736,10212776.301547294,10463763.049776869,10709532.847829252,10676825.598054193,10803246.251379838,{"$f":"AP874*$B$6-AP875","v":10936112.293804739},{"$f":"AQ874*$B$6-AQ875","v":11075904.234711234},11223124.716732945,11203046.978765359,11366727.227822768,11539489.37280106,11721937.523355318,11739451.937258448,11943201.659772584,12158629.538738314,null,null,null,null,"Federal Tax",null,{"$f":"BF874*$B$6-BF875","v":-2675354.1432849457},{"$f":"BG874*$B$6-BG875","v":-5317200.3749420587},{"$f":"BH874*$B$6-BH875","v":-2549084.4881959064},-896708.13807189779,-918368.01656211819,317350.89119188505,1554215.6155065526,1535996.1913648122,1519056.3249482189,1503467.8294349231,{"$f":"BP874*$B$6-BP875","v":1489306.0603517138},{"$f":"BQ874*$B$6-BQ875","v":1476650.112112449},1465583.023972587,1456191.9958897259,1448568.614804042,1442809.0918777087,1439014.5112588534,1437291.0909634226,1437750.4564975447,1440509.9278736913,null,null,null,null,"Federal Tax",null,{"$f":"CF874*$B$6-CF875","v":-153605.45001719764},{"$f":"CG874*$B$6-CG875","v":-3338703.4435595521},{"$f":"CH874*$B$6-CH875","v":-2760008.1955631049},-2217646.2155352947,-1707715.4977620561,-1227245.5252569227,-775135.02126265515,-347461.04394962121,-202962.76188027201,-113493.87642938587,{"$f":"CP874*$B$6-CP875","v":-20696.807634245251},{"$f":"CQ874*$B$6-CQ875","v":75632.44092607811},175707.36351011982,279751.44800160802,387998.69606477383,500694.16889754526,618094.55987399013,740468.79543173849,868098.66562763264,1001279.4858557999]
[]
[]
[{"$f":"IRR(C879:X879,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(C890:C891)","v":-169821065.94890583},{"$f":"D873-D876-D871","v":35186830.062714934},{"$f":"E873-E876-E871","v":22247443.921449304},17881317.256707326,15243244.305915838,15200725.587146221,13200551.016385915,11194315.292408742,11133592.559416147,11067041.440255078,10994749.164516674,{"$f":"N873-N876-N871","v":-8978848.6949959602},{"$f":"O873-O876-O871","v":12000467.850230638},11613973.703970635,11306281.823350994,11052611.138320964,10946645.085319359,10832540.354401177,10515372.044692045,10190277.741580296,10051971.266913969,{"$f":"C890*-0.3","v":45154491.374326982},null,null,null,null,{"$f":"IRR(AE879:AZ879,0.1)","v":8.0084556790314343E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF858,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-687469106.50244725},{"$f":"AF873-AF876-AF871","v":66305462.030961685},{"$f":"AG873-AG876-AG871","v":67256929.589342415},66759439.254000701,65598117.613280587,65089807.602016315,64573830.357219361,64049478.038323715,63514945.701785162,62408970.904180951,61963026.9749896,{"$f":"AP873-AP876-AP871","v":61495253.666396067},{"$f":"AQ873-AQ876-AQ871","v":61005154.792966545},60492202.24165228,59296550.62071801,58736172.992067814,58151154.23407907,57540826.631897405,56245200.011981487,55582097.177515127,54891446.961122826,{"$f":"AE879*-0.5","v":343734553.25122362},null,null,{"$f":"IRR(BE879:BZ879,0.1)","v":8.9770058813298581E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF858,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$29)","v":-103860387.54651257},{"$f":"BF873-BF876","v":14350909.479886666},{"$f":"BG873-BG876","v":16765600.474439604},13769168.532806162,11887298.024113193,11678266.658711877,10210638.765853275,8740625.0050887577,8524431.3956181798,{"$f":"BN873-BN876","v":8305668.6668953346},{"$f":"BO873-BO876","v":8084237.8385794936},7860034.7995742569,7632950.1245497242,7402868.8797452962,7169670.4175890042,6933228.1596441511,6693409.3673676327,6450074.9001368023,6203078.9599727634,5952268.822357744,5697484.5525124557,{"$f":"BE879*-0.5","v":51930193.773256287},null,null,{"$f":"IRR(CE879:CZ879,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(CE890:CE891)","v":-446717425.40529019},{"$f":"CF873-CF876","v":32990268.820385844},{"$f":"CG873-CG876","v":36251752.838691898},35746244.408417441,35273919.650374301,34830924.432503089,34414334.404672474,34023092.780071415,33653319.458857387,33563794.831647918,33526412.229062892,33482852.133808859,33432947.070921104,33376518.550891843,33313376.597550705,33243319.250753041,33166132.042660698,33081587.446338065,32989444.295321491,32889447.172752198,32781325.768591385,{"$f":"CY893","v":268030455.24317411}]
[{"$f":"IRR(C880:X880,0.1)","v":0.12260323087620062},"ROE",{"$f":"-C901","v":-18866649.154042032},{"$f":"D879-D883-D886-D896-D875+D871","v":2850046.7446064092},{"$f":"E879-E883-E886-E896-E875+E871","v":2827250.8794145565},{"$f":"F879-F883-F886-F896-F875+F871","v":2797674.954743837},{"$f":"G879-G883-G886-G896-G875+G871","v":2761532.4479951062},{"$f":"H879-H883-H886-H896-H875+H871","v":2719013.7292254879},{"$f":"I879-I883-I886-I896-I875+I871","v":2670286.9914972493},{"$f":"J879-J883-J886-J896-J875+J871","v":2615499.1005521417},{"$f":"K879-K883-K886-K896-K875+K871","v":2554776.3675595466},{"$f":"L879-L883-L886-L896-L875+L871","v":2488225.2483984772},{"$f":"M879-M883-M886-M896-M875+M871","v":2415932.972660074},{"$f":"N879-N883-N886-N896-N875+N871","v":328135.65903321281},{"$f":"O879-O883-O886-O896-O875+O871","v":62390.137856591027},{"$f":"P879-P883-P886-P896-P875+P871","v":-18484.379572737846},{"$f":"Q879-Q883-Q886-Q896-Q875+Q871","v":-107870.28550384031},{"$f":"R879-R883-R886-R896-R875+R871","v":-205608.1314706282},{"$f":"S879-S883-S886-S896-S875+S871","v":-311574.18447223317},{"$f":"T879-T883-T886-T896-T875+T871","v":-425678.91539041523},{"$f":"U879-U883-U886-U896-U875+U871","v":-547865.65827088791},{"$f":"V879-V883-V886-V896-V875+V871","v":-678109.43055319041},{"$f":"W879-W883-W886-W896-W875+W871","v":-816415.90521951765},{"$f":"X879","v":45154491.374326982},null,null,null,null,{"$f":"IRR(AE880:AZ880,0.1)","v":0.10610401660004287},"ROE",{"$f":"-AE901","v":-274987642.60097891},{"$f":"AF879-AF883-AF886-AF896-AF875+AF871","v":31869541.304956485},{"$f":"AG879-AG883-AG886-AG896-AG875+AG871","v":31583879.380006038},{"$f":"AH879-AH883-AH886-AH896-AH875+AH871","v":31279322.757688869},{"$f":"AI879-AI883-AI886-AI896-AI875+AI871","v":30296313.236215107},{"$f":"AJ879-AJ883-AJ886-AJ896-AJ875+AJ871","v":29953120.247372959},{"$f":"AK879-AK883-AK886-AK896-AK875+AK871","v":29590134.800889373},{"$f":"AL879-AL883-AL886-AL896-AL875+AL871","v":29207005.680436835},{"$f":"AM879-AM883-AM886-AM896-AM875+AM871","v":28803354.439425103},{"$f":"AN879-AN883-AN886-AN896-AN875+AN871","v":27719490.344607443},{"$f":"AO879-AO883-AO886-AO896-AO875+AO871","v":27273546.415416092},{"$f":"AP879-AP883-AP886-AP896-AP875+AP871","v":26805773.106822558},{"$f":"AQ879-AQ883-AQ886-AQ896-AQ875+AQ871","v":26315674.233393036},{"$f":"AR879-AR883-AR886-AR896-AR875+AR871","v":25802721.682078771},{"$f":"AS879-AS883-AS886-AS896-AS875+AS871","v":24607070.061144494},{"$f":"AT879-AT883-AT886-AT896-AT875+AT871","v":24046692.432494305},{"$f":"AU879-AU883-AU886-AU896-AU875+AU871","v":23461673.674505562},{"$f":"AV879-AV883-AV886-AV896-AV875+AV871","v":22851346.072323889},{"$f":"AW879-AW883-AW886-AW896-AW875+AW871","v":21555719.452407978},{"$f":"AX879-AX883-AX886-AX896-AX875+AX871","v":20892616.617941618},{"$f":"AY879-AY883-AY886-AY896-AY875+AY871","v":20201966.401549317},{"$f":"AZ879","v":343734553.25122362},null,null,{"$f":"IRR(BE880:BZ880,0.1)","v":0.26925472999729538},"ROE",{"$f":"-BE901","v":-12858562.807021486},{"$f":"BF879-BF883-BF886-BF896-BF875","v":4141881.9021931924},{"$f":"BG879-BG883-BG886-BG896-BG875","v":3939291.1305740131},{"$f":"BH879-BH883-BH886-BH896-BH875","v":3734626.4061908294},{"$f":"BI879-BI883-BI886-BI896-BI875","v":3527816.2278480153},{"$f":"BJ879-BJ883-BJ886-BJ896-BJ875","v":3318784.8624466988},{"$f":"BK879-BK883-BK886-BK896-BK875","v":3107452.217350713},{"$f":"BL879-BL883-BL886-BL896-BL875","v":2893733.7043488114},{"$f":"BM879-BM883-BM886-BM896-BM875","v":2677540.094878234},{"$f":"BN879-BN883-BN886-BN896-BN875","v":2458777.3661553888},{"$f":"BO879-BO883-BO886-BO896-BO875","v":2237346.5378395482},{"$f":"BP879-BP883-BP886-BP896-BP875","v":2013143.4988343115},{"$f":"BQ879-BQ883-BQ886-BQ896-BQ875","v":1786058.8238097783},{"$f":"BR879-BR883-BR886-BR896-BR875","v":1555977.5790053499},{"$f":"BS879-BS883-BS886-BS896-BS875","v":1322779.1168490583},{"$f":"BT879-BT883-BT886-BT896-BT875","v":1086336.8589042053},{"$f":"BU879-BU883-BU886-BU896-BU875","v":846518.06662768684},{"$f":"BV879-BV883-BV886-BV896-BV875","v":603183.5993968565},{"$f":"BW879-BW883-BW886-BW896-BW875","v":356187.65923281759},{"$f":"BX879-BX883-BX886-BX896-BX875","v":105377.52161779813},{"$f":"BY879-BY883-BY886-BY896-BY875","v":-149406.74822749011},{"$f":"BZ879","v":51930193.773256287},null,null,{"$f":"IRR(CE880:CZ880,0.1)","v":0.15367036327493722},"ROE",{"$f":"-CE901","v":-59351345.087864757},{"$f":"CF879-CF883-CF886-CF896-CF875+CF871","v":7593991.4544940013},{"$f":"CG879-CG883-CG886-CG896-CG875+CG871","v":7601183.7004650552},7603190.9371935483,7599919.4758259654,7591267.6106763175,7577125.3113933271,7557373.8977593081,7531885.6963051371,7500523.6778834388,7463141.0752984118,{"$f":"CP879-CP883-CP886-CP896-CP875+CP871","v":7419580.9800443798},{"$f":"CQ879-CQ883-CQ886-CQ896-CQ875+CQ871","v":7369675.9171566237},7313247.3971273638,7250105.4437862225,7180048.0969885625,7102860.8888962176,7018316.2925735842,6926173.1415570099,6826176.0189877171,6718054.6148269046,{"$f":"CZ879","v":268030455.24317411}]
[]
[]
[null,"Interest",null,{"$f":"C887*$B$7","v":5345550.593645242},5183887.3137346739,5014140.8698285772,4835907.1037271759,4648761.6493207049,4452258.92219391,4245931.0587107753,4029286.8020534837,3801810.3325633281,3562960.0395986647,4196140.2425483651,3862527.8960691094,3512234.9322658908,3144427.3202725109,2758229.3276794618,2352721.4354567602,1926938.1486229242,1479865.6974473961,1010439.6237130916,517542.24629207182,null,null,null,null,null,null,"Interest",null,{"$f":"AE887*$B$7","v":20624073.195073418},20000347.863244209,19345436.264823541,18657779.086481839,17935739.049223054,17177597.01010133,16381547.869023517,15545696.270891815,14668052.092853529,13746525.705913328,12778922.999626115,11762940.158024542,10696158.174342893,9576037.0914771594,8399909.9544681385,7164976.4606086677,5868296.2920562224,4506782.1150761554,3077192.2292470848,1576122.8491265606,null,null,null,null,"Interest",null,{"$f":"BE887*$B$7","v":3643259.4619894214},3533077.8700518953,3417387.1985174925,3295911.9934063703,3168363.0280396915,3034436.6144046783,2893813.8800879153,2746160.0090553137,2591123.4444710817,2428335.051657639,2257407.2392035234,2077933.0361267023,1889485.1228960403,1691614.814003845,1483850.9896670401,1265698.9741133947,1036639.3577820673,796126.76063417329,543588.5336288847,278423.39527333167,null,null,null,null,"Interest",null,{"$f":"CE887*$B$7","v":16816214.44156168},{"$f":"CF887*$B$7","v":16563106.281598506},{"$f":"CG887*$B$7","v":16297342.713637171},{"$f":"CH887*$B$7","v":16018290.967277769},{"$f":"CI887*$B$7","v":15725286.633600399},{"$f":"CJ887*$B$7","v":15417632.08323916},{"$f":"CK887*$B$7","v":15094594.805359859},{"$f":"CL887*$B$7","v":14755405.663586594},{"$f":"CM887*$B$7","v":14399257.064724663},{"$f":"CN887*$B$7","v":14025301.035919636},{"$f":"CO887*$B$7","v":13632647.20567436},{"$f":"CP887*$B$7","v":13220360.683916818},{"$f":"CQ887*$B$7","v":12787459.8360714},{"$f":"CR887*$B$7","v":12332913.945833711},{"$f":"CS887*$B$7","v":11855640.761084137},{"$f":"CT887*$B$7","v":11354503.917097084},{"$f":"CU887*$B$7","v":10828310.230910681},{"$f":"CV887*$B$7","v":10275806.860414956},{"$f":"CW887*$B$7","v":9695678.3213944435},{"$f":"CX887*$B$7","v":9086543.3554229066}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C900)","v":8578816.1918566003},{"$f":"-PMT($B$7,20,$C900)","v":8578816.1918566003},8578816.1918566003,8578816.1918566003,8578816.1918566003,8578816.1918566003,8578816.1918566003,8578816.1918566003,8578816.1918566003,8578816.1918566003,{"$f":"-PMT($B$7,20,$C900)","v":8578816.1918566003},{"$f":"-PMT($B$7,20,$C900)","v":8578816.1918566003},8578816.1918566003,8578816.1918566003,8578816.1918566003,8578816.1918566003,8578816.1918566003,8578816.1918566003,8578816.1918566003,8578816.1918566003,null,null,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE900)","v":33098579.831657566},{"$f":"-PMT($B$7,20,$AE900)","v":33098579.831657566},33098579.831657566,33098579.831657566,33098579.831657566,33098579.831657566,33098579.831657566,33098579.831657566,33098579.831657566,33098579.831657566,33098579.831657566,33098579.831657566,33098579.831657566,33098579.831657566,33098579.831657566,33098579.831657566,33098579.831657566,33098579.831657566,33098579.831657566,33098579.831657566,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE900)","v":5846891.3007399458},{"$f":"-PMT($B$7,20,$BE900)","v":5846891.3007399458},5846891.3007399458,5846891.3007399458,5846891.3007399458,5846891.3007399458,5846891.3007399458,5846891.3007399458,5846891.3007399458,5846891.3007399458,5846891.3007399458,5846891.3007399458,5846891.3007399458,5846891.3007399458,5846891.3007399458,5846891.3007399458,5846891.3007399458,5846891.3007399458,5846891.3007399458,5846891.3007399458,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$CE900)","v":21878377.640825182},{"$f":"-PMT($B$7,30,$CE900)","v":21878377.640825182},21878377.640825182,21878377.640825182,21878377.640825182,21878377.640825182,21878377.640825182,21878377.640825182,21878377.640825182,21878377.640825182,21878377.640825182,21878377.640825182,21878377.640825182,21878377.640825182,21878377.640825182,21878377.640825182,21878377.640825182,21878377.640825182,21878377.640825182,21878377.640825182]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N871)*$A900","v":2289570.9802768859},{"$f":"-PMT($B$7,10,$N871)*$A900","v":2289570.9802768859},2289570.9802768859,2289570.9802768859,2289570.9802768859,2289570.9802768859,2289570.9802768859,2289570.9802768859,2289570.9802768859,2289570.9802768859]
[null,"Sinking Fund",null,{"$f":"D885+D884-D883","v":3233265.5982113583},{"$f":"E885+E884-E883","v":3394928.8781219264},{"$f":"F885+F884-F883","v":3564675.3220280232},{"$f":"G885+G884-G883","v":3742909.0881294245},{"$f":"H885+H884-H883","v":3930054.5425358955},{"$f":"I885+I884-I883","v":4126557.2696626903},{"$f":"J885+J884-J883","v":4332885.133145825},{"$f":"K885+K884-K883","v":4549529.3898031171},{"$f":"L885+L884-L883","v":4777005.8592932727},{"$f":"M885+M884-M883","v":5015856.1522579361},{"$f":"N885+N884-N883","v":6672246.9295851216},{"$f":"O885+O884-O883","v":7005859.2760643773},{"$f":"P885+P884-P883","v":7356152.239867596},{"$f":"Q885+Q884-Q883","v":7723959.8518609758},{"$f":"R885+R884-R883","v":8110157.8444540249},{"$f":"S885+S884-S883","v":8515665.7366767265},{"$f":"T885+T884-T883","v":8941449.0235105623},{"$f":"U885+U884-U883","v":9388521.4746860899},{"$f":"V885+V884-V883","v":9857947.5484203957},{"$f":"W885+W884-W883","v":10350844.925841415},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF884-AF883","v":12474506.636584148},{"$f":"AG884-AG883","v":13098231.968413357},13753143.566834025,14440800.745175727,15162840.782434512,15920982.821556237,16717031.962634049,17552883.560765751,18430527.738804035,19352054.125744238,20319656.832031451,21335639.673633024,22402421.657314673,23522542.740180407,24698669.877189428,25933603.371048898,27230283.539601345,28591797.716581412,30021387.60241048,31522456.982531004,null,null,null,null,"Sinking Fund",null,{"$f":"BF884-BF883","v":2203631.8387505244},{"$f":"BG884-BG883","v":2313813.4306880506},2429504.1022224533,2550979.3073335756,2678528.2727002543,2812454.6863352675,2953077.4206520305,3100731.2916846322,3255767.8562688641,3418556.2490823069,3589484.0615364225,3768958.2646132438,3957406.1778439055,4155276.4867361011,4363040.3110729055,4581192.3266265513,4810251.9429578781,5050764.5401057722,5303302.7671110611,5568467.9054666143,null,null,null,null,"Sinking Fund",null,{"$f":"CF885+CF884-CF883","v":5062163.1992635019},{"$f":"CG885+CG884-CG883","v":5315271.3592266757},5581034.9271880109,5860086.6735474132,6153091.0072247833,6460745.5575860217,6783782.8354653232,7122971.977238588,7479120.5761005189,7853076.6049055457,{"$f":"CP885+CP884-CP883","v":8245730.4351508226},{"$f":"CQ885+CQ884-CQ883","v":8658016.9569083638},9090917.8047537822,9545463.6949914712,10022736.879741045,10523873.723728098,11050067.409914501,11602570.780410226,12182699.319430739,12791834.285402276]
[null,"Mortgage Balance",{"$f":"C900","v":106911011.87290484},{"$f":"C887-D886","v":103677746.27469347},{"$f":"D887-E886","v":100282817.39657155},{"$f":"E887-F886","v":96718142.074543521},{"$f":"F887-G886","v":92975232.98641409},{"$f":"G887-H886","v":89045178.443878189},{"$f":"H887-I886","v":84918621.174215496},{"$f":"I887-J886","v":80585736.041069672},{"$f":"J887-K886","v":76036206.65126656},{"$f":"K887-L886","v":71259200.791973293},{"$f":"(N871*$A$54)+L887-M886","v":83922804.850967303},{"$f":"M887-N886","v":77250557.921382189},{"$f":"N887-O886","v":70244698.645317808},{"$f":"O887-P886","v":62888546.40545021},{"$f":"P887-Q886","v":55164586.553589232},{"$f":"Q887-R886","v":47054428.709135205},{"$f":"R887-S886","v":38538762.972458482},{"$f":"S887-T886","v":29597313.948947921},{"$f":"T887-U886","v":20208792.474261831},{"$f":"U887-V886","v":10350844.925841436},{"$f":"V887-W886","v":2.0489096641540527E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE900","v":412481463.90146834},{"$f":"AE887-AF886","v":400006957.26488417},{"$f":"AF887-AG886","v":386908725.29647082},{"$f":"AG887-AH886","v":373155581.72963679},{"$f":"AH887-AI886","v":358714780.98446107},{"$f":"AI887-AJ886","v":343551940.20202655},{"$f":"AJ887-AK886","v":327630957.38047034},{"$f":"AK887-AL886","v":310913925.41783631},{"$f":"AL887-AM886","v":293361041.85707057},{"$f":"AM887-AN886","v":274930514.11826652},{"$f":"(AP871*$A$54)+AN887-AO886","v":255578459.9925223},{"$f":"AO887-AP886","v":235258803.16049084},{"$f":"AP887-AQ886","v":213923163.48685783},{"$f":"AQ887-AR886","v":191520741.82954317},{"$f":"AR887-AS886","v":167998199.08936277},{"$f":"AS887-AT886","v":143299529.21217334},{"$f":"AT887-AU886","v":117365925.84112445},{"$f":"AU887-AV886","v":90135642.301523104},{"$f":"AV887-AW886","v":61543844.584941693},{"$f":"AW887-AX886","v":31522456.982531212},{"$f":"AX887-AY886","v":2.0861625671386719E-7},null,null,null,null,"Mortgage Balance",{"$f":"BE900","v":72865189.239788428},{"$f":"BE887-BF886","v":70661557.401037902},{"$f":"BF887-BG886","v":68347743.970349848},{"$f":"BG887-BH886","v":65918239.868127398},{"$f":"BH887-BI886","v":63367260.560793824},{"$f":"BI887-BJ886","v":60688732.288093567},{"$f":"BJ887-BK886","v":57876277.601758301},{"$f":"BK887-BL886","v":54923200.181106269},{"$f":"BL887-BM886","v":51822468.889421634},{"$f":"BM887-BN886","v":48566701.033152774},{"$f":"(BP871*$A$54)+BN887-BO886","v":45148144.784070469},{"$f":"BO887-BP886","v":41558660.722534046},{"$f":"BP887-BQ886","v":37789702.457920805},{"$f":"BQ887-BR886","v":33832296.280076899},{"$f":"BR887-BS886","v":29677019.793340798},{"$f":"BS887-BT886","v":25313979.482267894},{"$f":"BT887-BU886","v":20732787.155641343},{"$f":"BU887-BV886","v":15922535.212683465},{"$f":"BV887-BW886","v":10871770.672577694},{"$f":"BW887-BX886","v":5568467.9054666329},{"$f":"BX887-BY886","v":1.862645149230957E-8},null,null,null,null,"Mortgage Balance",{"$f":"CE900","v":336324288.83123362},{"$f":"CE887-CF886","v":331262125.63197011},{"$f":"CF887-CG886","v":325946854.2727434},{"$f":"CG887-CH886","v":320365819.34555537},{"$f":"CH887-CI886","v":314505732.67200798},{"$f":"CI887-CJ886","v":308352641.66478318},{"$f":"CJ887-CK886","v":301891896.10719717},{"$f":"CK887-CL886","v":295108113.27173185},{"$f":"CL887-CM886","v":287985141.29449326},{"$f":"CM887-CN886","v":280506020.71839273},{"$f":"CN887-CO886","v":272652944.11348718},{"$f":"CO887-CP886","v":264407213.67833635},{"$f":"CP887-CQ886","v":255749196.72142798},{"$f":"CQ887-CR886","v":246658278.9166742},{"$f":"CR887-CS886","v":237112815.22168273},{"$f":"CS887-CT886","v":227090078.34194168},{"$f":"CT887-CU886","v":216566204.61821359},{"$f":"CU887-CV886","v":205516137.2082991},{"$f":"CV887-CW886","v":193913566.42788887},{"$f":"CW887-CX886","v":181730867.10845813},{"$f":"CX887-CY886","v":168939032.82305586}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D858,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-150514971.2477566},{"$f":"-($C890)/20","v":7525748.5623878296},{"$f":"-($C890)/20","v":7525748.5623878296},7525748.5623878296,7525748.5623878296,7525748.5623878296,7525748.5623878296,7525748.5623878296,7525748.5623878296,7525748.5623878296,7525748.5623878296,7525748.5623878296,7525748.5623878296,7525748.5623878296,7525748.5623878296,7525748.5623878296,7525748.5623878296,7525748.5623878296,7525748.5623878296,7525748.5623878296,7525748.5623878296]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D858,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.9","v":-19306094.70114924},{"$f":"-($C891)/10","v":1930609.470114924},{"$f":"-($C891)/10","v":1930609.470114924},1930609.470114924,1930609.470114924,1930609.470114924,1930609.470114924,1930609.470114924,1930609.470114924,1930609.470114924,1930609.470114924,{"$f":"$N871/10","v":2079936.4954414051},2079936.4954414051,2079936.4954414051,2079936.4954414051,2079936.4954414051,2079936.4954414051,2079936.4954414051,2079936.4954414051,2079936.4954414051,2079936.4954414051,null,null,null,null,null,null,"Depr",null,{"$f":"-($AE879)/40","v":17186727.662561182},{"$f":"-($AE879)/40","v":17186727.662561182},17186727.662561182,17186727.662561182,17186727.662561182,17186727.662561182,17186727.662561182,17186727.662561182,17186727.662561182,17186727.662561182,17186727.662561182,17186727.662561182,17186727.662561182,17186727.662561182,17186727.662561182,17186727.662561182,17186727.662561182,17186727.662561182,17186727.662561182,17186727.662561182,null,null,null,null,"Depr",null,{"$f":"-($BE879)/25","v":4154415.5018605031},{"$f":"-($BE879)/25","v":4154415.5018605031},4154415.5018605031,4154415.5018605031,4154415.5018605031,4154415.5018605031,4154415.5018605031,4154415.5018605031,4154415.5018605031,4154415.5018605031,4154415.5018605031,4154415.5018605031,4154415.5018605031,4154415.5018605031,4154415.5018605031,4154415.5018605031,4154415.5018605031,4154415.5018605031,4154415.5018605031,4154415.5018605031,null,null,null,null,"Depr",{"$f":"-((HLOOKUP(CF858,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$211)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-446717425.40529019},{"$f":"-($CE891)/50","v":8934348.5081058033},{"$f":"-($CE891)/50","v":8934348.5081058033},8934348.5081058033,8934348.5081058033,8934348.5081058033,8934348.5081058033,8934348.5081058033,8934348.5081058033,8934348.5081058033,8934348.5081058033,8934348.5081058033,8934348.5081058033,8934348.5081058033,8934348.5081058033,8934348.5081058033,8934348.5081058033,8934348.5081058033,8934348.5081058033,8934348.5081058033,8934348.5081058033]
[null,"Accum Depreciation",null,{"$f":"SUM($D890:D891)","v":9456358.0325027537},{"$f":"SUM($D890:E891)","v":18912716.065005507},{"$f":"SUM($D890:F891)","v":28369074.097508259},{"$f":"SUM($D890:G891)","v":37825432.130011015},{"$f":"SUM($D890:H891)","v":47281790.16251377},{"$f":"SUM($D890:I891)","v":56738148.195016526},{"$f":"SUM($D890:J891)","v":66194506.227519281},{"$f":"SUM($D890:K891)","v":75650864.260022014},{"$f":"SUM($D890:L891)","v":85107222.292524725},{"$f":"SUM($D890:M891)","v":94563580.325027466},{"$f":"SUM($D890:N891)","v":104169265.3828567},{"$f":"SUM($D890:O891)","v":113774950.44068593},{"$f":"SUM($D890:P891)","v":123380635.49851516},{"$f":"SUM($D890:Q891)","v":132986320.55634439},{"$f":"SUM($D890:R891)","v":142592005.61417362},{"$f":"SUM($D890:S891)","v":152197690.67200285},{"$f":"SUM($D890:T891)","v":161803375.72983208},{"$f":"SUM($D890:U891)","v":171409060.78766131},{"$f":"SUM($D890:V891)","v":181014745.84549055},{"$f":"SUM($D890:W891)","v":190620430.90331978},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE891:AF891)","v":17186727.662561182},{"$f":"SUM($AE891:AG891)","v":34373455.325122364},{"$f":"SUM($AE891:AH891)","v":51560182.98768355},{"$f":"SUM($AE891:AI891)","v":68746910.650244728},{"$f":"SUM($AE891:AJ891)","v":85933638.312805906},{"$f":"SUM($AE891:AK891)","v":103120365.97536708},{"$f":"SUM($AE891:AL891)","v":120307093.63792826},{"$f":"SUM($AE891:AM891)","v":137493821.30048946},{"$f":"SUM($AE891:AN891)","v":154680548.96305063},{"$f":"SUM($AE891:AO891)","v":171867276.62561181},{"$f":"SUM($AE891:AP891)","v":189054004.28817299},{"$f":"SUM($AE891:AQ891)","v":206240731.95073417},{"$f":"SUM($AE891:AR891)","v":223427459.61329535},{"$f":"SUM($AE891:AS891)","v":240614187.27585652},{"$f":"SUM($AE891:AT891)","v":257800914.9384177},{"$f":"SUM($AE891:AU891)","v":274987642.60097891},{"$f":"SUM($AE891:AV891)","v":292174370.26354009},{"$f":"SUM($AE891:AW891)","v":309361097.92610127},{"$f":"SUM($AE891:AX891)","v":326547825.58866245},{"$f":"SUM($AE891:AY891)","v":343734553.25122362},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BE891:BF891)","v":4154415.5018605031},{"$f":"SUM($BE891:BG891)","v":8308831.0037210062},{"$f":"SUM($BE891:BH891)","v":12463246.505581509},{"$f":"SUM($BE891:BI891)","v":16617662.007442012},{"$f":"SUM($BE891:BJ891)","v":20772077.509302516},{"$f":"SUM($BE891:BK891)","v":24926493.011163019},{"$f":"SUM($BE891:BL891)","v":29080908.513023522},{"$f":"SUM($BE891:BM891)","v":33235324.014884025},{"$f":"SUM($BE891:BN891)","v":37389739.516744524},{"$f":"SUM($BE891:BO891)","v":41544155.018605024},{"$f":"SUM($BE891:BP891)","v":45698570.520465523},{"$f":"SUM($BE891:BQ891)","v":49852986.022326022},{"$f":"SUM($BE891:BR891)","v":54007401.524186522},{"$f":"SUM($BE891:BS891)","v":58161817.026047021},{"$f":"SUM($BE891:BT891)","v":62316232.527907521},{"$f":"SUM($BE891:BU891)","v":66470648.02976802},{"$f":"SUM($BE891:BV891)","v":70625063.531628519},{"$f":"SUM($BE891:BW891)","v":74779479.033489019},{"$f":"SUM($BE891:BX891)","v":78933894.535349518},{"$f":"SUM($BE891:BY891)","v":83088310.037210017},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CF891:CF891)","v":8934348.5081058033},{"$f":"SUM($CF891:CG891)","v":17868697.016211607},{"$f":"SUM($CF891:CH891)","v":26803045.52431741},{"$f":"SUM($CF891:CI891)","v":35737394.032423213},{"$f":"SUM($CF891:CJ891)","v":44671742.540529013},{"$f":"SUM($CF891:CK891)","v":53606091.048634812},{"$f":"SUM($CF891:CL891)","v":62540439.556740612},{"$f":"SUM($CF891:CM891)","v":71474788.064846411},{"$f":"SUM($CF891:CN891)","v":80409136.572952211},{"$f":"SUM($CF891:CO891)","v":89343485.08105801},{"$f":"SUM($CF891:CP891)","v":98277833.58916381},{"$f":"SUM($CF891:CQ891)","v":107212182.09726961},{"$f":"SUM($CF891:CR891)","v":116146530.60537541},{"$f":"SUM($CF891:CS891)","v":125080879.11348121},{"$f":"SUM($CF891:CT891)","v":134015227.62158701},{"$f":"SUM($CF891:CU891)","v":142949576.12969282},{"$f":"SUM($CF891:CV891)","v":151883924.63779864},{"$f":"SUM($CF891:CW891)","v":160818273.14590445},{"$f":"SUM($CF891:CX891)","v":169752621.65401027},{"$f":"SUM($CF891:CY891)","v":178686970.16211608}]
[null,"End Year Book Value",null,{"$f":"-$C879-D892","v":160364707.91640308},{"$f":"-$C879-E892","v":150908349.88390031},141451991.85139757,131995633.8188948,122539275.78639206,113082917.75388929,103626559.72138655,94170201.688883811,84713843.6563811,{"$f":"-$C879-M892+$N871","v":96056850.578292415},{"$f":"-$C879-N892+$N871","v":86451165.520463184},{"$f":"-$C879-O892+$N871","v":76845480.462633952},{"$f":"-$C879-P892+$N871","v":67239795.404804721},{"$f":"-$C879-Q892+$N871","v":57634110.34697549},{"$f":"-$C879-R892+$N871","v":48028425.289146259},{"$f":"-$C879-S892+$N871","v":38422740.231317028},{"$f":"-$C879-T892+$N871","v":28817055.173487794},{"$f":"-$C879-U892+$N871","v":19211370.115658563},{"$f":"-$C879-V892+$N871","v":9605685.0578293316},{"$f":"-$C879-W892+$N871","v":1.0058283805847168E-7},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE879-AF892","v":670282378.83988607},{"$f":"-$AE879-AG892","v":653095651.17732489},{"$f":"-$AE879-AH892","v":635908923.51476371},{"$f":"-$AE879-AI892","v":618722195.85220253},{"$f":"-$AE879-AJ892","v":601535468.18964136},{"$f":"-$AE879-AK892","v":584348740.52708018},{"$f":"-$AE879-AL892","v":567162012.864519},{"$f":"-$AE879-AM892","v":549975285.20195782},{"$f":"-$AE879-AN892","v":532788557.53939664},{"$f":"-$AE879-AO892","v":515601829.87683547},{"$f":"-$AE879-AP892","v":498415102.21427429},{"$f":"-$AE879-AQ892","v":481228374.55171311},{"$f":"-$AE879-AR892","v":464041646.88915193},{"$f":"-$AE879-AS892","v":446854919.22659075},{"$f":"-$AE879-AT892","v":429668191.56402957},{"$f":"-$AE879-AU892","v":412481463.90146834},{"$f":"-$AE879-AV892","v":395294736.23890716},{"$f":"-$AE879-AW892","v":378108008.57634598},{"$f":"-$AE879-AX892","v":360921280.9137848},{"$f":"-$AE879-AY892","v":343734553.25122362},null,null,null,null,"End Year Book Value",null,{"$f":"-$BE879-BF892","v":99705972.044652075},{"$f":"-$BE879-BG892","v":95551556.542791575},{"$f":"-$BE879-BH892","v":91397141.040931061},{"$f":"-$BE879-BI892","v":87242725.539070562},{"$f":"-$BE879-BJ892","v":83088310.037210062},{"$f":"-$BE879-BK892","v":78933894.535349548},{"$f":"-$BE879-BL892","v":74779479.033489048},{"$f":"-$BE879-BM892","v":70625063.531628549},{"$f":"-$BE879-BN892","v":66470648.02976805},{"$f":"-$BE879-BO892","v":62316232.52790755},{"$f":"-$BE879-BP892","v":58161817.026047051},{"$f":"-$BE879-BQ892","v":54007401.524186552},{"$f":"-$BE879-BR892","v":49852986.022326052},{"$f":"-$BE879-BS892","v":45698570.520465553},{"$f":"-$BE879-BT892","v":41544155.018605053},{"$f":"-$BE879-BU892","v":37389739.516744554},{"$f":"-$BE879-BV892","v":33235324.014884055},{"$f":"-$BE879-BW892","v":29080908.513023555},{"$f":"-$BE879-BX892","v":24926493.011163056},{"$f":"-$BE879-BY892","v":20772077.509302557},null,null,null,null,"End Year Book Value",null,{"$f":"-$CE891-CF892","v":437783076.89718437},{"$f":"-$CE891-CG892","v":428848728.38907856},{"$f":"-$CE891-CH892","v":419914379.8809728},{"$f":"-$CE891-CI892","v":410980031.37286699},{"$f":"-$CE891-CJ892","v":402045682.86476117},{"$f":"-$CE891-CK892","v":393111334.35665536},{"$f":"-$CE891-CL892","v":384176985.8485496},{"$f":"-$CE891-CM892","v":375242637.34044379},{"$f":"-$CE891-CN892","v":366308288.83233798},{"$f":"-$CE891-CO892","v":357373940.32423216},{"$f":"-$CE891-CP892","v":348439591.81612635},{"$f":"-$CE891-CQ892","v":339505243.30802059},{"$f":"-$CE891-CR892","v":330570894.79991478},{"$f":"-$CE891-CS892","v":321636546.29180896},{"$f":"-$CE891-CT892","v":312702197.78370321},{"$f":"-$CE891-CU892","v":303767849.27559733},{"$f":"-$CE891-CV892","v":294833500.76749158},{"$f":"-$CE891-CW892","v":285899152.2593857},{"$f":"-$CE891-CX892","v":276964803.75127995},{"$f":"-$CE891-CY892","v":268030455.24317411}]
[null,"Prop. Tax Value",{"$f":"-C879","v":169821065.94890583},{"$f":"C894/(($C894/$X894)^(1/21))","v":159439811.30937642},{"$f":"D894/(($C894/$X894)^(1/21))","v":149693168.44364884},{"$f":"E894/(($C894/$X894)^(1/21))","v":140542343.18691045},{"$f":"F894/(($C894/$X894)^(1/21))","v":131950912.88286078},{"$f":"G894/(($C894/$X894)^(1/21))","v":123884681.41209923},{"$f":"H894/(($C894/$X894)^(1/21))","v":116311543.08270657},{"$f":"I894/(($C894/$X894)^(1/21))","v":109201354.84126979},{"$f":"J894/(($C894/$X894)^(1/21))","v":102525816.29571673},{"$f":"K894/(($C894/$X894)^(1/21))","v":96258357.072420612},{"$f":"L894/(($C894/$X894)^(1/21))","v":90374031.059226245},{"$f":"(M894+$N871)/(($C894/($X894+$N871))^(1/21))","v":106277488.61152768},{"$f":"N894/(($N894/$X894)^(1/11))","v":98321095.296973065},{"$f":"O894/(($N894/$X894)^(1/11))","v":90960352.062251285},84150665.961340442,77850782.469386101,72022535.554026797,66630616.457463063,61642359.788502701,57027545.628682449,52758216.453582875,{"$f":"X879","v":45154491.374326982},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE879","v":687469106.50244725},{"$f":"AE894/(($AE894/$AZ894)^(1/21))","v":665148207.2945435},{"$f":"AF894/(($AE894/$AZ894)^(1/21))","v":643552027.98566782},622657038.20963049,602440471.58938253,582880300.9316473,563955214.22693789,545644591.42881155,527928481.98706025,510787583.11035872,494203218.73468548,478157319.17460209,462632401.43521887,447611550.1633963,433078399.21742696,419017113.83511704,405412373.38083875,392249354.65275496,379513715.73202872,367191580.3564204,355269522.80124593,{"$f":"AZ879","v":343734553.25122362},null,null,null,"Prop. Tax Value",{"$f":"-BE879","v":103860387.54651257},{"$f":"BE894/(($BE894/$BZ894)^(1/21))","v":100488225.48105796},{"$f":"BF894/(($BE894/$BZ894)^(1/21))","v":97225551.520397857},94068810.780496791,91014563.798081487,88059482.783133984,85200347.993059635,82434044.224579468,79757557.419524506,77167971.380833954,74662464.595179051,72238307.158750683,69892857.802861229,67623561.016119778,65427944.260045275,63303615.275083654,61248259.474093884,59259637.420462854,57335582.388101384,55473998.000662848,53672855.947412133,{"$f":"BZ879","v":51930193.773256287},null,null,null,"Prop. Tax Value",{"$f":"-CE879","v":446717425.40529019},{"$f":"CE894/(($CE894/$CZ894)^(1/21))","v":435982108.55570102},{"$f":"CF894/(($CE894/$CZ894)^(1/21))","v":425504778.12281924},415279234.29045522,405299426.23367727,395559448.53831941,386053537.70653361,376776068.74631923,367721551.84301144,358884629.11075884,350260071.42206818,341842775.3135401,333627759.96596485,325610164.25699097,317785243.88462311,310148368.55984652,302695019.26671708,295420785.588296,288321363.0968461,281392550.80674589,274630248.68861419,{"$f":"CZ879","v":268030455.24317411}]
[null,"Tax Dep",null,{"$f":"($C879*0.95)*-D$4","v":32266002.530292109},{"$f":"($C879*0.95)*-E$4","v":51625604.048467368},30975362.429080423,18585217.457448252,18585217.457448252,9292608.7287241258,null,null,null,null,{"$f":"($N871)*D$6","v":2971397.2773875911},5093764.4773360016,3638432.91147565,2598880.6510540359,1856343.3221814539,1856343.3221814539,1856343.3221814539,927859.67061641079,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($C879)*-D$5","v":6368289.9730839683},{"$f":"($C879)*-E$5","v":12259382.750851512},{"$f":"($C879)*-F$5","v":11340650.784067933},{"$f":"($C879)*-G$5","v":10491545.454323402},{"$f":"($C879)*-H$5","v":9705273.918979967},{"$f":"($C879)*-I$5","v":8976741.5460591614},{"$f":"($C879)*-J$5","v":8304250.1249014949},{"$f":"($C879)*-K$5","v":7681006.8128690105},{"$f":"($C879)*-L$5","v":7575717.7519806884},{"$f":"($C879)*-M$5","v":7575717.7519806884},{"$f":"($C879)*-N$5","v":7575717.7519806884},{"$f":"($C879)*-O$5","v":7575717.7519806884},{"$f":"($C879)*-P$5","v":7575717.7519806884},{"$f":"($C879)*-Q$5","v":7575717.7519806884},{"$f":"($C879)*-R$5","v":7575717.7519806884},{"$f":"($C879)*-S$5","v":7575717.7519806884},{"$f":"($C879)*-T$5","v":7575717.7519806884},{"$f":"($C879)*-U$5","v":7575717.7519806884},{"$f":"($C879)*-V$5","v":7575717.7519806884},{"$f":"($C879)*-W$5","v":7575717.7519806884},null,null,null,null,"Tax Dep",null,{"$f":"($BE879)*-D$4","v":20772077.509302516},{"$f":"($BE879)*-E$4","v":33235324.014884025},{"$f":"($BE879)*-F$4","v":19941194.408930413},{"$f":"($BE879)*-G$4","v":11964716.645358248},{"$f":"($BE879)*-H$4","v":11964716.645358248},{"$f":"($BE879)*-I$4","v":5982358.3226791238},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($CE879)*-D$5","v":16751903.452698382},{"$f":"($CE879)*-E$5","v":32248530.940007899},{"$f":"($CE879)*-F$5","v":29831789.668565281},{"$f":"($CE879)*-G$5","v":27598202.541538827},{"$f":"($CE879)*-H$5","v":25529900.861912332},{"$f":"($CE879)*-I$5","v":23613483.10692364},{"$f":"($CE879)*-J$5","v":21844482.102318689},{"$f":"($CE879)*-K$5","v":20205029.151081275},{"$f":"($CE879)*-L$5","v":19928064.347329993},{"$f":"($CE879)*-M$5","v":19928064.347329993},{"$f":"($CE879)*-N$5","v":19928064.347329993},{"$f":"($CE879)*-O$5","v":19928064.347329993},{"$f":"($CE879)*-P$5","v":19928064.347329993},{"$f":"($CE879)*-Q$5","v":19928064.347329993},{"$f":"($CE879)*-R$5","v":19928064.347329993},{"$f":"($CE879)*-S$5","v":19928064.347329993},{"$f":"($CE879)*-T$5","v":19928064.347329993},{"$f":"($CE879)*-U$5","v":19928064.347329993},{"$f":"($CE879)*-V$5","v":19928064.347329993},{"$f":"($CE879)*-W$5","v":19928064.347329993},{"$f":"($CE879)*-X$5","v":9957331.4122839179}]
[null,"After Tax Dep. Value",null,{"$f":"D895*$B$6","v":6775860.5313613424},{"$f":"E895*$B$6","v":10841376.850178147},6504826.1101068882,3902895.6660641325,3902895.6660641325,1951447.8330320662,null,null,null,null,{"$f":"N895*$B$6","v":623993.42825139407},{"$f":"O895*$B$6","v":1069690.5402405602},{"$f":"P895*$B$6","v":764070.91140988644},{"$f":"Q895*$B$6","v":545764.93672134751},{"$f":"R895*$B$6","v":389832.09765810531},{"$f":"S895*$B$6","v":389832.09765810531},{"$f":"T895*$B$6","v":389832.09765810531},{"$f":"U895*$B$6","v":194850.53082944624},null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF895*$B$6","v":1337340.8943476332},{"$f":"AG895*$B$6","v":2574470.3776788176},{"$f":"AH895*$B$6","v":2381536.6646542656},{"$f":"AI895*$B$6","v":2203224.5454079141},{"$f":"AJ895*$B$6","v":2038107.522985793},{"$f":"AK895*$B$6","v":1885115.7246724239},{"$f":"AL895*$B$6","v":1743892.5262293138},{"$f":"AM895*$B$6","v":1613011.4307024921},{"$f":"AN895*$B$6","v":1590900.7279159445},{"$f":"AO895*$B$6","v":1590900.7279159445},{"$f":"AP895*$B$6","v":1590900.7279159445},{"$f":"AQ895*$B$6","v":1590900.7279159445},{"$f":"AR895*$B$6","v":1590900.7279159445},{"$f":"AS895*$B$6","v":1590900.7279159445},{"$f":"AT895*$B$6","v":1590900.7279159445},{"$f":"AU895*$B$6","v":1590900.7279159445},{"$f":"AV895*$B$6","v":1590900.7279159445},{"$f":"AW895*$B$6","v":1590900.7279159445},{"$f":"AX895*$B$6","v":1590900.7279159445},{"$f":"AY895*$B$6","v":1590900.7279159445},null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF895*$B$6","v":4362136.2769535277},{"$f":"BG895*$B$6","v":6979418.0431256453},{"$f":"BH895*$B$6","v":4187650.8258753866},{"$f":"BI895*$B$6","v":2512590.4955252321},{"$f":"BJ895*$B$6","v":2512590.4955252321},{"$f":"BK895*$B$6","v":1256295.247762616},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CF895*$B$6","v":3517899.72506666},{"$f":"CG895*$B$6","v":6772191.4974016584},{"$f":"CH895*$B$6","v":6264675.8303987086},{"$f":"CI895*$B$6","v":5795622.5337231532},{"$f":"CJ895*$B$6","v":5361279.1810015896},{"$f":"CK895*$B$6","v":4958831.4524539644},{"$f":"CL895*$B$6","v":4587341.2414869247},{"$f":"CM895*$B$6","v":4243056.121727068},{"$f":"CN895*$B$6","v":4184893.5129392985},{"$f":"CO895*$B$6","v":4184893.5129392985},{"$f":"CP895*$B$6","v":4184893.5129392985},{"$f":"CQ895*$B$6","v":4184893.5129392985},{"$f":"CR895*$B$6","v":4184893.5129392985},{"$f":"CS895*$B$6","v":4184893.5129392985},{"$f":"CT895*$B$6","v":4184893.5129392985},{"$f":"CU895*$B$6","v":4184893.5129392985},{"$f":"CV895*$B$6","v":4184893.5129392985},{"$f":"CW895*$B$6","v":4184893.5129392985},{"$f":"CX895*$B$6","v":4184893.5129392985},{"$f":"CY895*$B$6","v":4184893.5129392985},{"$f":"CZ895*$B$6","v":2091039.5965796227}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D896:I896)","v":28172277.263182685},{"$f":"C898/C902","v":0.16589389017060402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"AE898/AE902","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF896:BK896)","v":18136635.499702662},{"$f":"BE898/BE902","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,CF896:CZ896)","v":51041791.486191787},{"$f":"CE898/CE902","v":0.11425968315402843}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D875:W875)","v":15871127.658776246},{"$f":"C899/C902","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,AF875:AY875)","v":0},{"$f":"AE899/AE902","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,BF875:BY875)","v":0},{"$f":"BE899/BE902","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,CF875:CY875)","v":0},{"$f":"CE899/CE902","v":0}]
[0.85,"Debt",{"$f":"(C902-C898-C899)*$A900","v":106911011.87290484},{"$f":"C900/C902","v":0.62955094101853781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(AE902-AE898-AE899)*$AC900","v":412481463.90146834},{"$f":"AE900/AE902","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE902-BE898-BE899)*$BC900","v":72865189.239788428},{"$f":"BE900/BE902","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(CE902-CE898-CE899)*$A900","v":336324288.83123362},{"$f":"CE900/CE902","v":0.75287926931907578}]
[0.15,"Equity",{"$f":"(C902-C898-C899)*$A901","v":18866649.154042032},{"$f":"C901/C902","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(AE902-AE898-AE899)*$AC901","v":274987642.60097891},{"$f":"AE901/AE902","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE902-BE898-BE899)*$BC901","v":12858562.807021486},{"$f":"BE901/BE902","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(CE902-CE898-CE899)*$A901","v":59351345.087864757},{"$f":"CE901/CE902","v":0.13286104752689573}]
[null,"Total",{"$f":"-C879","v":169821065.94890583},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE879","v":687469106.50244725},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",{"$f":"-BE879","v":103860387.54651257},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CE879","v":446717425.40529019}]
[null,"Check",{"$f":"SUM(C898:C901)-C902","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE898:AE901)-AE902","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE898:BE901)-BE902","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CE898:CE901)-CE902","v":0}]
[25000,"2039 Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2039 Nuclear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2039 Geothermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF905&\" \"&'Resource Options'!$B$43","v":"2039 Pumped Hydro (16 hr/ 100 MW share)"}]
[null,"Year",null,2039,{"$f":"D905+1","v":2040},{"$f":"E905+1","v":2041},{"$f":"F905+1","v":2042},{"$f":"G905+1","v":2043},{"$f":"H905+1","v":2044},{"$f":"I905+1","v":2045},{"$f":"J905+1","v":2046},{"$f":"K905+1","v":2047},{"$f":"L905+1","v":2048},{"$f":"M905+1","v":2049},{"$f":"N905+1","v":2050},{"$f":"O905+1","v":2051},{"$f":"P905+1","v":2052},{"$f":"Q905+1","v":2053},{"$f":"R905+1","v":2054},{"$f":"S905+1","v":2055},{"$f":"T905+1","v":2056},{"$f":"U905+1","v":2057},{"$f":"V905+1","v":2058},null,null,null,null,null,null,"Year",null,2039,{"$f":"AF905+1","v":2040},{"$f":"AG905+1","v":2041},{"$f":"AH905+1","v":2042},{"$f":"AI905+1","v":2043},{"$f":"AJ905+1","v":2044},{"$f":"AK905+1","v":2045},{"$f":"AL905+1","v":2046},{"$f":"AM905+1","v":2047},{"$f":"AN905+1","v":2048},{"$f":"AO905+1","v":2049},{"$f":"AP905+1","v":2050},{"$f":"AQ905+1","v":2051},{"$f":"AR905+1","v":2052},{"$f":"AS905+1","v":2053},{"$f":"AT905+1","v":2054},{"$f":"AU905+1","v":2055},{"$f":"AV905+1","v":2056},{"$f":"AW905+1","v":2057},{"$f":"AX905+1","v":2058},null,null,null,null,"Year",null,2039,{"$f":"BF905+1","v":2040},{"$f":"BG905+1","v":2041},{"$f":"BH905+1","v":2042},{"$f":"BI905+1","v":2043},{"$f":"BJ905+1","v":2044},{"$f":"BK905+1","v":2045},{"$f":"BL905+1","v":2046},{"$f":"BM905+1","v":2047},{"$f":"BN905+1","v":2048},{"$f":"BO905+1","v":2049},{"$f":"BP905+1","v":2050},{"$f":"BQ905+1","v":2051},{"$f":"BR905+1","v":2052},{"$f":"BS905+1","v":2053},{"$f":"BT905+1","v":2054},{"$f":"BU905+1","v":2055},{"$f":"BV905+1","v":2056},{"$f":"BW905+1","v":2057},{"$f":"BX905+1","v":2058},null,null,null,null,"Year",null,2039,{"$f":"CF905+1","v":2040},{"$f":"CG905+1","v":2041},{"$f":"CH905+1","v":2042},{"$f":"CI905+1","v":2043},{"$f":"CJ905+1","v":2044},{"$f":"CK905+1","v":2045},{"$f":"CL905+1","v":2046},{"$f":"CM905+1","v":2047},{"$f":"CN905+1","v":2048},{"$f":"CO905+1","v":2049},{"$f":"CP905+1","v":2050},{"$f":"CQ905+1","v":2051},{"$f":"CR905+1","v":2052},{"$f":"CS905+1","v":2053},{"$f":"CT905+1","v":2054},{"$f":"CU905+1","v":2055},{"$f":"CV905+1","v":2056},{"$f":"CW905+1","v":2057},{"$f":"CX905+1","v":2058}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$29/100*'Resource Options'!$J$29*8760)*(1+'Resource Options'!$X$29)^($D905-$D$12)","v":250371.90728264875},{"$f":"D906*(1-'Resource Options'!$AA$27)","v":249120.0477462355},{"$f":"E906*(1-'Resource Options'!$AA$27)","v":247874.44750750432},{"$f":"F906*(1-'Resource Options'!$AA$27)","v":246635.07526996679},{"$f":"G906*(1-'Resource Options'!$AA$27)","v":245401.89989361697},{"$f":"H906*(1-'Resource Options'!$AA$27)","v":244174.89039414888},{"$f":"I906*(1-'Resource Options'!$AA$27)","v":242954.01594217814},{"$f":"J906*(1-'Resource Options'!$AA$27)","v":241739.24586246724},{"$f":"K906*(1-'Resource Options'!$AA$27)","v":240530.54963315491},{"$f":"L906*(1-'Resource Options'!$AA$27)","v":239327.89688498914},{"$f":"M906*(1-'Resource Options'!$AA$27)","v":238131.25740056418},{"$f":"N906*(1-'Resource Options'!$AA$27)","v":236940.60111356137},{"$f":"O906*(1-'Resource Options'!$AA$27)","v":235755.89810799356},{"$f":"P906*(1-'Resource Options'!$AA$27)","v":234577.11861745358},{"$f":"Q906*(1-'Resource Options'!$AA$27)","v":233404.23302436632},{"$f":"R906*(1-'Resource Options'!$AA$27)","v":232237.21185924447},{"$f":"S906*(1-'Resource Options'!$AA$27)","v":231076.02579994826},{"$f":"T906*(1-'Resource Options'!$AA$27)","v":229920.64567094852},{"$f":"U906*(1-'Resource Options'!$AA$27)","v":228771.04244259378},{"$f":"V906*(1-'Resource Options'!$AA$27)","v":227627.1872303808},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D905-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D905-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D905-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D905-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D905-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D905-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D905-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D905-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D905-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D905-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D905-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D905-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D905-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D905-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D905-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D905-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D905-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D905-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D905-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D905-$D$12)","v":798600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$30/100*'Resource Options'!$J$30*8760)*(1+'Resource Options'!$X$30)^($D905-$D$12)","v":157824},{"$f":"BF906*(1-'Resource Options'!$AA$30)","v":156245.76000000001},{"$f":"BG906*(1-'Resource Options'!$AA$30)","v":154683.30240000002},{"$f":"BH906*(1-'Resource Options'!$AA$30)","v":153136.46937600002},{"$f":"BI906*(1-'Resource Options'!$AA$30)","v":151605.10468224002},{"$f":"BJ906*(1-'Resource Options'!$AA$30)","v":150089.05363541763},{"$f":"BK906*(1-'Resource Options'!$AA$30)","v":148588.16309906344},{"$f":"BL906*(1-'Resource Options'!$AA$30)","v":147102.28146807282},{"$f":"BM906*(1-'Resource Options'!$AA$30)","v":145631.25865339208},{"$f":"BN906*(1-'Resource Options'!$AA$30)","v":144174.94606685816},{"$f":"BO906*(1-'Resource Options'!$AA$30)","v":142733.19660618957},{"$f":"BP906*(1-'Resource Options'!$AA$30)","v":141305.86464012766},{"$f":"BQ906*(1-'Resource Options'!$AA$30)","v":139892.80599372639},{"$f":"BR906*(1-'Resource Options'!$AA$30)","v":138493.87793378913},{"$f":"BS906*(1-'Resource Options'!$AA$30)","v":137108.93915445125},{"$f":"BT906*(1-'Resource Options'!$AA$30)","v":135737.84976290673},{"$f":"BU906*(1-'Resource Options'!$AA$30)","v":134380.47126527765},{"$f":"BV906*(1-'Resource Options'!$AA$30)","v":133036.66655262487},{"$f":"BW906*(1-'Resource Options'!$AA$30)","v":131706.2998870986},{"$f":"BX906*(1-'Resource Options'!$AA$30)","v":130389.23688822762},null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":584000},{"$f":"CF906","v":584000},{"$f":"CG906","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"CF906*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CG906*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CH906*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CI906*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CJ906*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CK906*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CL906*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CM906*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CN906*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CO906*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CP906*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CQ906*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CR906*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CS906*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CT906*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CU906*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CV906*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CW906*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CX906*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CY906*(1-'Resource Options'!$W$43)","v":110959.99999999997}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M76","v":55.516194315042249},{"$f":"D908","v":55.516194315042249},{"$f":"E908","v":55.516194315042249},{"$f":"F908","v":55.516194315042249},{"$f":"G908","v":55.516194315042249},{"$f":"H908","v":55.516194315042249},{"$f":"I908","v":55.516194315042249},{"$f":"J908","v":55.516194315042249},{"$f":"K908","v":55.516194315042249},{"$f":"L908","v":55.516194315042249},{"$f":"M908","v":55.516194315042249},{"$f":"N908","v":55.516194315042249},{"$f":"O908","v":55.516194315042249},{"$f":"P908","v":55.516194315042249},{"$f":"Q908","v":55.516194315042249},{"$f":"R908","v":55.516194315042249},{"$f":"S908","v":55.516194315042249},{"$f":"T908","v":55.516194315042249},{"$f":"U908","v":55.516194315042249},{"$f":"V908","v":55.516194315042249},null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P76","v":142.66794642666966},{"$f":"AF908","v":142.66794642666966},{"$f":"AG908","v":142.66794642666966},{"$f":"AH908","v":142.66794642666966},{"$f":"AI908","v":142.66794642666966},{"$f":"AJ908","v":142.66794642666966},{"$f":"AK908","v":142.66794642666966},{"$f":"AL908","v":142.66794642666966},{"$f":"AM908","v":142.66794642666966},{"$f":"AN908","v":142.66794642666966},{"$f":"AO908","v":142.66794642666966},{"$f":"AP908","v":142.66794642666966},{"$f":"AQ908","v":142.66794642666966},{"$f":"AR908","v":142.66794642666966},{"$f":"AS908","v":142.66794642666966},{"$f":"AT908","v":142.66794642666966},{"$f":"AU908","v":142.66794642666966},{"$f":"AV908","v":142.66794642666966},{"$f":"AW908","v":142.66794642666966},{"$f":"AX908","v":142.66794642666966},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S76","v":110.68946779721445},{"$f":"BF908","v":110.68946779721445},{"$f":"BG908","v":110.68946779721445},{"$f":"BH908","v":110.68946779721445},{"$f":"BI908","v":110.68946779721445},{"$f":"BJ908","v":110.68946779721445},{"$f":"BK908","v":110.68946779721445},{"$f":"BL908","v":110.68946779721445},{"$f":"BM908","v":110.68946779721445},{"$f":"BN908","v":110.68946779721445},{"$f":"BO908","v":110.68946779721445},{"$f":"BP908","v":110.68946779721445},{"$f":"BQ908","v":110.68946779721445},{"$f":"BR908","v":110.68946779721445},{"$f":"BS908","v":110.68946779721445},{"$f":"BT908","v":110.68946779721445},{"$f":"BU908","v":110.68946779721445},{"$f":"BV908","v":110.68946779721445},{"$f":"BW908","v":110.68946779721445},{"$f":"BX908","v":110.68946779721445},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V76","v":7.2840558626389935},{"$f":"CF908","v":7.2840558626389935},{"$f":"CG908","v":7.2840558626389935},{"$f":"CH908","v":7.2840558626389935},{"$f":"CI908","v":7.2840558626389935},{"$f":"CJ908","v":7.2840558626389935},{"$f":"CK908","v":7.2840558626389935},{"$f":"CL908","v":7.2840558626389935},{"$f":"CM908","v":7.2840558626389935},{"$f":"CN908","v":7.2840558626389935},{"$f":"CO908","v":7.2840558626389935},{"$f":"CP908","v":7.2840558626389935},{"$f":"CQ908","v":7.2840558626389935},{"$f":"CR908","v":7.2840558626389935},{"$f":"CS908","v":7.2840558626389935},{"$f":"CT908","v":7.2840558626389935},{"$f":"CU908","v":7.2840558626389935},{"$f":"CV908","v":7.2840558626389935},{"$f":"CW908","v":7.2840558626389935},{"$f":"CX908","v":7.2840558626389935}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N76","v":7.1319090779113159},{"$f":"D909","v":7.1319090779113159},7.1319090779113159,7.1319090779113159,7.1319090779113159,7.1319090779113159,7.1319090779113159,7.1319090779113159,7.1319090779113159,7.1319090779113159,7.1319090779113159,7.1319090779113159,7.1319090779113159,7.1319090779113159,7.1319090779113159,7.1319090779113159,7.1319090779113159,7.1319090779113159,7.1319090779113159,7.1319090779113159,null,null,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Q76","v":0},{"$f":"AF909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!T76","v":0},{"$f":"BF909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!W76","v":29.322011469221369},{"$f":"CF909","v":29.322011469221369},29.322011469221369,29.322011469221369,29.322011469221369,29.322011469221369,29.322011469221369,29.322011469221369,29.322011469221369,29.322011469221369,29.322011469221369,29.322011469221369,29.322011469221369,29.322011469221369,29.322011469221369,29.322011469221369,29.322011469221369,29.322011469221369,29.322011469221369,29.322011469221369]
[null,"Revenue",null,{"$f":"(D908*D906)+(D909*12*$A$11)","v":16039268.179104663},{"$f":"(E908*E906)+(E909*12*$A$11)","v":15969769.701826008},{"$f":"(F908*F906)+(F909*12*$A$11)","v":15900618.716933744},{"$f":"(G908*G906)+(G909*12*$A$11)","v":15831813.486965941},{"$f":"(H908*H906)+(H909*12*$A$11)","v":15763352.28314798},{"$f":"(I908*I906)+(I909*12*$A$11)","v":15695233.385349106},{"$f":"(J908*J906)+(J909*12*$A$11)","v":15627455.082039228},{"$f":"(K908*K906)+(K909*12*$A$11)","v":15560015.670245899},{"$f":"(L908*L906)+(L909*12*$A$11)","v":15492913.455511536},{"$f":"(M908*M906)+(M909*12*$A$11)","v":15426146.751850845},{"$f":"(N908*N906)+(N909*12*$A$11)","v":15359713.881708458},{"$f":"(O908*O906)+(O909*12*$A$11)","v":15293613.175916784},{"$f":"(P908*P906)+(P909*12*$A$11)","v":15227842.973654067},{"$f":"(Q908*Q906)+(Q909*12*$A$11)","v":15162401.622402662},{"$f":"(R908*R906)+(R909*12*$A$11)","v":15097287.477907516},{"$f":"(S908*S906)+(S909*12*$A$11)","v":15032498.904134845},{"$f":"(T908*T906)+(T909*12*$A$11)","v":14968034.273231037},{"$f":"(U908*U906)+(U909*12*$A$11)","v":14903891.965481751},{"$f":"(V908*V906)+(V909*12*$A$11)","v":14840070.369271208},{"$f":"(W908*W906)+(W909*12*$A$11)","v":14776567.881041719},null,null,null,null,null,null,"Revenue",null,{"$f":"(AF908*AF906)+(AF909*12*('Resource Options'!$J$21))","v":113934622.01633839},{"$f":"(AG908*AG906)+(AG909*12*('Resource Options'!$J$21))","v":113934622.01633839},{"$f":"(AH908*AH906)+(AH909*12*('Resource Options'!$J$21))","v":113934622.01633839},{"$f":"(AI908*AI906)+(AI909*12*('Resource Options'!$J$21))","v":113934622.01633839},{"$f":"(AJ908*AJ906)+(AJ909*12*('Resource Options'!$J$21))","v":113934622.01633839},{"$f":"(AK908*AK906)+(AK909*12*('Resource Options'!$J$21))","v":113934622.01633839},{"$f":"(AL908*AL906)+(AL909*12*('Resource Options'!$J$21))","v":113934622.01633839},{"$f":"(AM908*AM906)+(AM909*12*('Resource Options'!$J$21))","v":113934622.01633839},{"$f":"(AN908*AN906)+(AN909*12*('Resource Options'!$J$21))","v":113934622.01633839},{"$f":"(AO908*AO906)+(AO909*12*('Resource Options'!$J$21))","v":113934622.01633839},{"$f":"(AP908*AP906)+(AP909*12*('Resource Options'!$J$21))","v":113934622.01633839},{"$f":"(AQ908*AQ906)+(AQ909*12*('Resource Options'!$J$21))","v":113934622.01633839},{"$f":"(AR908*AR906)+(AR909*12*('Resource Options'!$J$21))","v":113934622.01633839},{"$f":"(AS908*AS906)+(AS909*12*('Resource Options'!$J$21))","v":113934622.01633839},{"$f":"(AT908*AT906)+(AT909*12*('Resource Options'!$J$21))","v":113934622.01633839},{"$f":"(AU908*AU906)+(AU909*12*('Resource Options'!$J$21))","v":113934622.01633839},{"$f":"(AV908*AV906)+(AV909*12*('Resource Options'!$J$21))","v":113934622.01633839},{"$f":"(AW908*AW906)+(AW909*12*('Resource Options'!$J$21))","v":113934622.01633839},{"$f":"(AX908*AX906)+(AX909*12*('Resource Options'!$J$21))","v":113934622.01633839},{"$f":"(AY908*AY906)+(AY909*12*('Resource Options'!$J$21))","v":113934622.01633839},null,null,null,null,"Revenue",null,{"$f":"(BF908*BF906)+(BF909*12*('Resource Options'!$J$30))","v":17469454.565627571},{"$f":"(BG908*BG906)+(BG909*12*('Resource Options'!$J$30))","v":17294760.0199713},{"$f":"(BH908*BH906)+(BH909*12*('Resource Options'!$J$30))","v":17121812.419771586},{"$f":"(BI908*BI906)+(BI909*12*('Resource Options'!$J$30))","v":16950594.295573872},{"$f":"(BJ908*BJ906)+(BJ909*12*('Resource Options'!$J$30))","v":16781088.352618132},{"$f":"(BK908*BK906)+(BK909*12*('Resource Options'!$J$30))","v":16613277.469091952},{"$f":"(BL908*BL906)+(BL909*12*('Resource Options'!$J$30))","v":16447144.694401031},{"$f":"(BM908*BM906)+(BM909*12*('Resource Options'!$J$30))","v":16282673.247457022},{"$f":"(BN908*BN906)+(BN909*12*('Resource Options'!$J$30))","v":16119846.514982451},{"$f":"(BO908*BO906)+(BO909*12*('Resource Options'!$J$30))","v":15958648.049832625},{"$f":"(BP908*BP906)+(BP909*12*('Resource Options'!$J$30))","v":15799061.569334298},{"$f":"(BQ908*BQ906)+(BQ909*12*('Resource Options'!$J$30))","v":15641070.953640955},{"$f":"(BR908*BR906)+(BR909*12*('Resource Options'!$J$30))","v":15484660.244104546},{"$f":"(BS908*BS906)+(BS909*12*('Resource Options'!$J$30))","v":15329813.641663501},{"$f":"(BT908*BT906)+(BT909*12*('Resource Options'!$J$30))","v":15176515.505246866},{"$f":"(BU908*BU906)+(BU909*12*('Resource Options'!$J$30))","v":15024750.350194396},{"$f":"(BV908*BV906)+(BV909*12*('Resource Options'!$J$30))","v":14874502.846692452},{"$f":"(BW908*BW906)+(BW909*12*('Resource Options'!$J$30))","v":14725757.818225527},{"$f":"(BX908*BX906)+(BX909*12*('Resource Options'!$J$30))","v":14578500.240043269},{"$f":"(BY908*BY906)+(BY909*12*('Resource Options'!$J$30))","v":14432715.237642838},null,null,null,null,"Revenue",null,{"$f":"(CF908*CF906)+(CF909*12*('Resource Options'!$J$43*1000))","v":39440302.386846818},{"$f":"(CG908*CG906)+(CG909*12*('Resource Options'!$J$43*1000))","v":39440302.386846818},{"$f":"(CH908*CH906)+(CH909*12*('Resource Options'!$J$43*1000))","v":39440302.386846818},{"$f":"(CI908*CI906)+(CI909*12*('Resource Options'!$J$43*1000))","v":39440302.386846818},{"$f":"(CJ908*CJ906)+(CJ909*12*('Resource Options'!$J$43*1000))","v":39440302.386846818},{"$f":"(CK908*CK906)+(CK909*12*('Resource Options'!$J$43*1000))","v":39440302.386846818},{"$f":"(CL908*CL906)+(CL909*12*('Resource Options'!$J$43*1000))","v":39440302.386846818},{"$f":"(CM908*CM906)+(CM909*12*('Resource Options'!$J$43*1000))","v":39440302.386846818},{"$f":"(CN908*CN906)+(CN909*12*('Resource Options'!$J$43*1000))","v":39440302.386846818},{"$f":"(CO908*CO906)+(CO909*12*('Resource Options'!$J$43*1000))","v":39440302.386846818},{"$f":"(CP908*CP906)+(CP909*12*('Resource Options'!$J$43*1000))","v":39440302.386846818},{"$f":"(CQ908*CQ906)+(CQ909*12*('Resource Options'!$J$43*1000))","v":39440302.386846818},{"$f":"(CR908*CR906)+(CR909*12*('Resource Options'!$J$43*1000))","v":39440302.386846818},{"$f":"(CS908*CS906)+(CS909*12*('Resource Options'!$J$43*1000))","v":39440302.386846818},{"$f":"(CT908*CT906)+(CT909*12*('Resource Options'!$J$43*1000))","v":39440302.386846818},{"$f":"(CU908*CU906)+(CU909*12*('Resource Options'!$J$43*1000))","v":39440302.386846818},{"$f":"(CV908*CV906)+(CV909*12*('Resource Options'!$J$43*1000))","v":39440302.386846818},{"$f":"(CW908*CW906)+(CW909*12*('Resource Options'!$J$43*1000))","v":39440302.386846818},{"$f":"(CX908*CX906)+(CX909*12*('Resource Options'!$J$43*1000))","v":39440302.386846818},{"$f":"(CY908*CY906)+(CY909*12*('Resource Options'!$J$43*1000))","v":39440302.386846818}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":606266.53755916888},{"$f":"HLOOKUP(E905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":618391.86831035232},{"$f":"HLOOKUP(F905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":630759.70567655924},{"$f":"HLOOKUP(G905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":643374.89979009051},{"$f":"HLOOKUP(H905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":656242.39778589236},{"$f":"HLOOKUP(I905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":669367.24574161018},{"$f":"HLOOKUP(J905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":682754.59065644233},{"$f":"HLOOKUP(K905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":696409.68246957113},{"$f":"HLOOKUP(L905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":710337.87611896265},{"$f":"HLOOKUP(M905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":724544.63364134182},{"$f":"HLOOKUP(N905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":739035.5263141687},{"$f":"HLOOKUP(O905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":753816.23684045207},{"$f":"HLOOKUP(P905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":768892.56157726119},{"$f":"HLOOKUP(Q905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":784270.4128088064},{"$f":"HLOOKUP(R905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":799955.82106498256},{"$f":"HLOOKUP(S905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":815954.9374862822},{"$f":"HLOOKUP(T905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":832274.03623600793},{"$f":"HLOOKUP(U905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":848919.51696072798},{"$f":"HLOOKUP(V905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":865897.90729994257},{"$f":"HLOOKUP(W905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":883215.86544594145},null,null,null,null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AF905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AF906","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AG905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AG906","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AH905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AH906","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AI905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AI906","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AJ905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AJ906","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AK905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AK906","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AL905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AL906","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AM905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AM906","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AN905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AN906","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AO905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AO906","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AP905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AP906","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AQ905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AQ906","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AR905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AR906","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AS905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AS906","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AT905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AT906","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AU905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AU906","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AV905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AV906","v":10848981},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AW905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AW906","v":10848981},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AX905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AX906","v":10848981},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AY905,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AY906","v":10848981}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":477045.44203965191},{"$f":"D913*(1+'Fixed O&M'!$A$27)","v":486586.35088044498},{"$f":"E913*(1+'Fixed O&M'!$A$27)","v":496318.07789805392},{"$f":"F913*(1+'Fixed O&M'!$A$27)","v":506244.43945601501},{"$f":"G913*(1+'Fixed O&M'!$A$27)","v":516369.32824513532},{"$f":"H913*(1+'Fixed O&M'!$A$27)","v":526696.71481003799},{"$f":"I913*(1+'Fixed O&M'!$A$27)","v":537230.64910623874},{"$f":"J913*(1+'Fixed O&M'!$A$27)","v":547975.26208836352},{"$f":"K913*(1+'Fixed O&M'!$A$27)","v":558934.7673301308},{"$f":"L913*(1+'Fixed O&M'!$A$27)","v":570113.46267673338},{"$f":"HLOOKUP(N905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":460697.88428640156},{"$f":"N913*(1+'Fixed O&M'!$A$27)","v":469911.84197212959},{"$f":"O913*(1+'Fixed O&M'!$A$27)","v":479310.07881157217},{"$f":"P913*(1+'Fixed O&M'!$A$27)","v":488896.28038780362},{"$f":"Q913*(1+'Fixed O&M'!$A$27)","v":498674.20599555969},{"$f":"R913*(1+'Fixed O&M'!$A$27)","v":508647.6901154709},{"$f":"S913*(1+'Fixed O&M'!$A$27)","v":518820.64391778031},{"$f":"T913*(1+'Fixed O&M'!$A$27)","v":529197.05679613596},{"$f":"U913*(1+'Fixed O&M'!$A$27)","v":539780.99793205864},{"$f":"V913*(1+'Fixed O&M'!$A$27)","v":550576.61789069988},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20461495.642621949},{"$f":"HLOOKUP(AG905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20870725.555474389},{"$f":"HLOOKUP(AH905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21288140.066583876},{"$f":"HLOOKUP(AI905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21713902.867915552},{"$f":"HLOOKUP(AJ905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22148180.925273865},{"$f":"HLOOKUP(AK905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22591144.543779343},{"$f":"HLOOKUP(AL905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23042967.434654929},{"$f":"HLOOKUP(AM905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23503826.783348028},{"$f":"HLOOKUP(AN905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23973903.319014989},{"$f":"HLOOKUP(AO905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24453381.385395288},{"$f":"HLOOKUP(AP905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24942449.013103191},{"$f":"HLOOKUP(AQ905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":25441297.993365262},{"$f":"HLOOKUP(AR905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":25950123.953232568},{"$f":"HLOOKUP(AS905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":26469126.432297219},{"$f":"HLOOKUP(AT905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":26998508.960943159},{"$f":"HLOOKUP(AU905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":27538479.140162025},{"$f":"HLOOKUP(AV905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":28089248.722965267},{"$f":"HLOOKUP(AW905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":28651033.697424572},{"$f":"HLOOKUP(AX905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":29224054.371373061},{"$f":"HLOOKUP(AY905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":29808535.458800524},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4546999.0316937668},{"$f":"HLOOKUP(BG905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4637939.0123276412},{"$f":"HLOOKUP(BH905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4730697.7925741952},{"$f":"HLOOKUP(BI905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4825311.7484256784},{"$f":"HLOOKUP(BJ905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4921817.9833941925},{"$f":"HLOOKUP(BK905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5020254.3430620767},{"$f":"HLOOKUP(BL905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5120659.4299233174},{"$f":"HLOOKUP(BM905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5223072.6185217835},{"$f":"HLOOKUP(BN905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5327534.0708922194},{"$f":"HLOOKUP(BO905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5434084.7523100637},{"$f":"HLOOKUP(BP905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5542766.447356265},{"$f":"HLOOKUP(BQ905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5653621.776303391},{"$f":"HLOOKUP(BR905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5766694.2118294593},{"$f":"HLOOKUP(BS905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5882028.0960660484},{"$f":"HLOOKUP(BT905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5999668.6579873692},{"$f":"HLOOKUP(BU905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":6119662.0311471168},{"$f":"HLOOKUP(BV905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":6242055.2717700591},{"$f":"HLOOKUP(BW905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":6366896.3772054603},{"$f":"HLOOKUP(BX905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":6494234.3047495699},{"$f":"HLOOKUP(BY905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":6624118.9908445617}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D906","v":0},{"$f":"HLOOKUP(E905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E906","v":0},{"$f":"HLOOKUP(F905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F906","v":0},{"$f":"HLOOKUP(G905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G906","v":0},{"$f":"HLOOKUP(H905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H906","v":0},{"$f":"HLOOKUP(I905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I906","v":0},{"$f":"HLOOKUP(J905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J906","v":0},{"$f":"HLOOKUP(K905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K906","v":0},{"$f":"HLOOKUP(L905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L906","v":0},{"$f":"HLOOKUP(M905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M906","v":0},{"$f":"HLOOKUP(N905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N906","v":0},{"$f":"HLOOKUP(O905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O906","v":0},{"$f":"HLOOKUP(P905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P906","v":0},{"$f":"HLOOKUP(Q905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q906","v":0},{"$f":"HLOOKUP(R905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R906","v":0},{"$f":"HLOOKUP(S905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S906","v":0},{"$f":"HLOOKUP(T905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T906","v":0},{"$f":"HLOOKUP(U905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U906","v":0},{"$f":"HLOOKUP(V905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V906","v":0},{"$f":"HLOOKUP(W905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W906","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF906","v":907808.3566776606},{"$f":"HLOOKUP(AG905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG906","v":925964.52381121379},{"$f":"HLOOKUP(AH905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH906","v":944483.81428743782},{"$f":"HLOOKUP(AI905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI906","v":963373.49057318678},{"$f":"HLOOKUP(AJ905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ906","v":982640.96038465051},{"$f":"HLOOKUP(AK905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK906","v":1002293.7795923437},{"$f":"HLOOKUP(AL905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL906","v":1022339.6551841905},{"$f":"HLOOKUP(AM905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM906","v":1042786.4482878742},{"$f":"HLOOKUP(AN905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN906","v":1063642.1772536316},{"$f":"HLOOKUP(AO905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO906","v":1084915.0207987041},{"$f":"HLOOKUP(AP905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP906","v":1106613.3212146785},{"$f":"HLOOKUP(AQ905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ906","v":1128745.5876389721},{"$f":"HLOOKUP(AR905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR906","v":1151320.4993917514},{"$f":"HLOOKUP(AS905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS906","v":1174346.9093795866},{"$f":"HLOOKUP(AT905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT906","v":1197833.8475671785},{"$f":"HLOOKUP(AU905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU906","v":1221790.524518522},{"$f":"HLOOKUP(AV905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV906","v":1246226.3350088925},{"$f":"HLOOKUP(AW905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW906","v":1271150.8617090702},{"$f":"HLOOKUP(AX905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX906","v":1296573.8789432514},{"$f":"HLOOKUP(AY905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY906","v":1322505.3565221166},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF906","v":0},{"$f":"HLOOKUP(BG905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG906","v":0},{"$f":"HLOOKUP(BH905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH906","v":0},{"$f":"HLOOKUP(BI905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI906","v":0},{"$f":"HLOOKUP(BJ905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ906","v":0},{"$f":"HLOOKUP(BK905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK906","v":0},{"$f":"HLOOKUP(BL905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL906","v":0},{"$f":"HLOOKUP(BM905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM906","v":0},{"$f":"HLOOKUP(BN905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN906","v":0},{"$f":"HLOOKUP(BO905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO906","v":0},{"$f":"HLOOKUP(BP905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP906","v":0},{"$f":"HLOOKUP(BQ905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ906","v":0},{"$f":"HLOOKUP(BR905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR906","v":0},{"$f":"HLOOKUP(BS905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS906","v":0},{"$f":"HLOOKUP(BT905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT906","v":0},{"$f":"HLOOKUP(BU905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU906","v":0},{"$f":"HLOOKUP(BV905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV906","v":0},{"$f":"HLOOKUP(BW905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW906","v":0},{"$f":"HLOOKUP(BX905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX906","v":0},{"$f":"HLOOKUP(BY905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY906","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CF905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF906","v":442574.57241819333},{"$f":"HLOOKUP(CG905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG906","v":451426.06386655715},{"$f":"HLOOKUP(CH905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH906","v":460454.58514388825},{"$f":"HLOOKUP(CI905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI906","v":469663.67684676603},{"$f":"HLOOKUP(CJ905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ906","v":479056.95038370142},{"$f":"HLOOKUP(CK905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK906","v":488638.08939137543},{"$f":"HLOOKUP(CL905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL906","v":498410.8511792029},{"$f":"HLOOKUP(CM905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM906","v":508379.06820278702},{"$f":"HLOOKUP(CN905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN906","v":518546.64956684271},{"$f":"HLOOKUP(CO905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO906","v":528917.58255817962},{"$f":"HLOOKUP(CP905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP906","v":539495.93420934316},{"$f":"HLOOKUP(CQ905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ906","v":550285.85289353004},{"$f":"HLOOKUP(CR905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR906","v":561291.56995140063},{"$f":"HLOOKUP(CS905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS906","v":572517.4013504287},{"$f":"HLOOKUP(CT905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT906","v":583967.74937743729},{"$f":"HLOOKUP(CU905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU906","v":595647.10436498595},{"$f":"HLOOKUP(CV905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV906","v":607560.04645228584},{"$f":"HLOOKUP(CW905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW906","v":619711.2473813314},{"$f":"HLOOKUP(CX905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX906","v":632105.4723289581},{"$f":"HLOOKUP(CY905,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY906","v":644747.58177553723}]
[null,"B&O Tax",null,{"$f":"(D908*D906)*0.00275","v":38224.162503260988},{"$f":"(E908*E906)*0.00275","v":38033.041690744685},37842.876482290958,37653.662099879504,37465.393789380105,37278.066820433203,37091.676486331038,36906.218103899388,36721.687013379888,36538.07857831299,36355.38818542142,36173.611244494321,35992.743188271845,35812.779472330483,35633.715574968832,35455.546997093988,35278.269262108515,35101.877915797981,34926.368526218983,34751.736683587893,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CF905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1136749.7579234417},{"$f":"HLOOKUP(CG905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1159484.7530819103},{"$f":"HLOOKUP(CH905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1182674.4481435488},{"$f":"HLOOKUP(CI905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1206327.9371064196},{"$f":"HLOOKUP(CJ905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1230454.4958485481},{"$f":"HLOOKUP(CK905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1255063.5857655192},{"$f":"HLOOKUP(CL905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1280164.8574808293},{"$f":"HLOOKUP(CM905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1305768.1546304459},{"$f":"HLOOKUP(CN905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1331883.5177230549},{"$f":"HLOOKUP(CO905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1358521.1880775159},{"$f":"HLOOKUP(CP905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1385691.6118390663},{"$f":"HLOOKUP(CQ905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1413405.4440758477},{"$f":"HLOOKUP(CR905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1441673.5529573648},{"$f":"HLOOKUP(CS905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1470507.0240165121},{"$f":"HLOOKUP(CT905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1499917.1644968423},{"$f":"HLOOKUP(CU905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1529915.5077867792},{"$f":"HLOOKUP(CV905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1560513.8179425148},{"$f":"HLOOKUP(CW905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1591724.0943013651},{"$f":"HLOOKUP(CX905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1623558.5761873925},{"$f":"HLOOKUP(CY905,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1656029.7477111404}]
[null,"Property Tax",null,{"$f":"C941*$B$8","v":1720389.9394305574},1615361.1115302334,1516744.2338728681,1424147.8605408021,1337204.4431671433,1255568.8720038771,1178917.1060569384,1106944.8868507587,1039366.5307167569,975913.79481193062,916334.81236636883,1073536.2848525173,993592.5281346963,919601.99752421293,851121.37008328992,787740.33610489522,729079.14069403324,674786.30842177419,624536.53741901973,578028.75029221992,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE941*$B$8","v":6977123.9618933378},6750589.1558323232,6531409.5320265442,6319346.2807895411,6114168.3461606447,5915652.1741552893,5723581.4691891931,5537746.9584110091,5357946.163686676,5183983.1809870312,5015668.4669383243,4852818.6323030377,4695256.2421660377,4542809.6226083105,4395312.6736576678,4252604.6883126041,4114530.1774421339,3980938.7003708114,3851684.700964361,3726627.349037312,null,null,null,null,"Property Tax",null,{"$f":"BE941*$B$8","v":1054079.0732095561},1019855.0004072571,986742.12238051777,954704.36061126192,923706.80798672896,893715.69076602685,864698.3317815623,836623.11483525706,809459.45025075437,783177.74154408392,757749.35317647236,733146.5793541607,709342.61384123866,686311.5207525997,664028.20629519958,642468.39142682403,621608.58540257893,601426.06018027756,581898.82565684104,563005.60570872738,null,null,null,null,"Property Tax",null,{"$f":"CE941*$B$8","v":4533735.150438291},{"$f":"CF941*$B$8","v":4424782.4197318098},{"$f":"CG941*$B$8","v":4318447.9931684928},{"$f":"CH941*$B$8","v":4214668.9488138305},{"$f":"CI941*$B$8","v":4113383.8768455912},{"$f":"CJ941*$B$8","v":4014532.8432154041},{"$f":"CK941*$B$8","v":3918057.3541836101},{"$f":"CL941*$B$8","v":3823900.3217063947},{"$f":"CM941*$B$8","v":3732006.0296547241},{"$f":"CN941*$B$8","v":3642320.1008450924},{"$f":"CO941*$B$8","v":3554789.4648625706},{"$f":"CP941*$B$8","v":3469362.3266571197},{"$f":"CQ941*$B$8","v":3385988.135894578},{"$f":"CR941*$B$8","v":3304617.557044202},{"$f":"CS941*$B$8","v":3225202.4401850407},{"$f":"CT941*$B$8","v":3147695.7925138832},{"$f":"CU941*$B$8","v":3072051.7505379128},{"$f":"CV941*$B$8","v":2998225.5529356175},{"$f":"CW941*$B$8","v":2926173.5140698929},{"$f":"CX941*$B$8","v":2855852.9981376659}]
[null,"Total Operating Costs",null,{"$f":"SUM(D912:D916)","v":2841926.081532639},{"$f":"SUM(E912:E916)","v":2758372.3724117754},{"$f":"SUM(F912:F916)","v":2681664.8939297721},{"$f":"SUM(G912:G916)","v":2611420.8618867872},{"$f":"SUM(H912:H916)","v":2547281.5629875511},{"$f":"SUM(I912:I916)","v":2488910.8993759584},{"$f":"SUM(J912:J916)","v":2435994.0223059505},{"$f":"SUM(K912:K916)","v":2388236.0495125926},{"$f":"SUM(L912:L916)","v":2345360.8611792303},{"$f":"SUM(M912:M916)","v":2307109.9697083188},{"$f":"SUM(N912:N916)","v":2152423.6111523607},{"$f":"SUM(O912:O916)","v":2333437.9749095934},{"$f":"SUM(P912:P916)","v":2277787.9117118013},{"$f":"SUM(Q912:Q916)","v":2228581.4701931537},{"$f":"SUM(R912:R916)","v":2185385.112718801},{"$f":"SUM(S912:S916)","v":2147798.5107037425},{"$f":"SUM(T912:T916)","v":2115452.0901099299},{"$f":"SUM(U912:U916)","v":2088004.7600944359},{"$f":"SUM(V912:V916)","v":2065141.8111772398},{"$f":"SUM(W912:W916)","v":2046572.9703124494},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF912:AF916)","v":35857260.961192943},{"$f":"SUM(AG912:AG916)","v":36058112.235117927},{"$f":"SUM(AH912:AH916)","v":37109403.412897855},{"$f":"SUM(AI912:AI916)","v":37341992.639278278},{"$f":"SUM(AJ912:AJ916)","v":37590360.23181916},{"$f":"SUM(AK912:AK916)","v":37854460.497526973},{"$f":"SUM(AL912:AL916)","v":38134258.559028313},{"$f":"SUM(AM912:AM916)","v":39264267.190046906},{"$f":"SUM(AN912:AN916)","v":39575398.6599553},{"$f":"SUM(AO912:AO916)","v":39902186.587181024},{"$f":"SUM(AP912:AP916)","v":40244637.801256187},{"$f":"SUM(AQ912:AQ916)","v":40602769.213307269},{"$f":"SUM(AR912:AR916)","v":41811144.694790356},{"$f":"SUM(AS912:AS916)","v":42200726.964285113},{"$f":"SUM(AT912:AT916)","v":42606099.482168011},{"$f":"SUM(AU912:AU916)","v":43027318.352993146},{"$f":"SUM(AV912:AV916)","v":44298986.235416293},{"$f":"SUM(AW912:AW916)","v":44752104.25950446},{"$f":"SUM(AX912:AX916)","v":45221293.951280668},{"$f":"SUM(AY912:AY916)","v":45706649.16435995},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF912:BF916)","v":5601078.1049033226},{"$f":"SUM(BG912:BG916)","v":5657794.0127348984},{"$f":"SUM(BH912:BH916)","v":5717439.9149547126},{"$f":"SUM(BI912:BI916)","v":5780016.1090369401},{"$f":"SUM(BJ912:BJ916)","v":5845524.7913809214},{"$f":"SUM(BK912:BK916)","v":5913970.0338281039},{"$f":"SUM(BL912:BL916)","v":5985357.7617048798},{"$f":"SUM(BM912:BM916)","v":6059695.7333570402},{"$f":"SUM(BN912:BN916)","v":6136993.5211429736},{"$f":"SUM(BO912:BO916)","v":6217262.4938541474},{"$f":"SUM(BP912:BP916)","v":6300515.8005327377},{"$f":"SUM(BQ912:BQ916)","v":6386768.3556575514},{"$f":"SUM(BR912:BR916)","v":6476036.8256706977},{"$f":"SUM(BS912:BS916)","v":6568339.6168186478},{"$f":"SUM(BT912:BT916)","v":6663696.8642825689},{"$f":"SUM(BU912:BU916)","v":6762130.4225739408},{"$f":"SUM(BV912:BV916)","v":6863663.8571726382},{"$f":"SUM(BW912:BW916)","v":6968322.4373857379},{"$f":"SUM(BX912:BX916)","v":7076133.1304064114},{"$f":"SUM(BY912:BY916)","v":7187124.5965532893},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CF913:CF916)","v":6113059.4807799263},6035693.2366802767,5961577.0264559295,5890660.5627670158,5822895.3230778407,5758234.5183722991,5696633.0628436422,5638047.5445396276,5582436.1969446214,5529758.8714807881,5479977.0109109804,5433053.6236264976,5388953.2588033434,5347641.9824111424,5309087.3540593199,5273258.4046656489,5240125.614932714,5209660.8946183138,5181837.5625862442,5156630.3276243433]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N905,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)","v":20689566.315734617},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D910-D917","v":13197342.097572025},13211397.329414234,13218953.823003972,13220392.625079155,13216070.720160428,13206322.485973148,13191461.059733277,13171779.620733306,13147552.594332306,13119036.782142527,13207290.270556098,12960175.201007191,12950055.061942266,12933820.152209509,12911902.365188714,12884700.393431103,12852582.183121108,12815887.205387315,12774928.558093969,12729994.910729269,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF910-AF917","v":78077361.055145442},77876509.781220466,76825218.603440538,76592629.377060115,76344261.784519225,76080161.51881142,75800363.457310081,74670354.826291487,74359223.356383085,74032435.429157376,73689984.215082198,73331852.803031117,72123477.321548045,71733895.052053273,71328522.534170389,70907303.663345248,69635635.7809221,69182517.756833941,68713328.065057725,68227972.851978451,null,null,null,null,"EBITDA",null,{"$f":"BF910-BF917","v":11868376.460724249},11636966.007236402,11404372.504816873,11170578.186536931,10935563.56123721,10699307.435263848,10461786.932696152,10222977.514099982,9982852.9938394763,9741385.555978477,9498545.7688015606,9254302.5979834031,9008623.4184338488,8761474.0248448532,8512818.6409642976,8262619.9276204556,8010838.989519814,7757435.3808397893,7502367.1096368581,7245590.6410895484,null,null,null,null,"EBITDA",null,{"$f":"CF910-CF917","v":33327242.906066891},{"$f":"CG910-CG917","v":33404609.150166541},33478725.360390887,33549641.824079804,33617407.063768975,33682067.868474521,33743669.324003175,33802254.842307188,33857866.189902194,33910543.515366033,33960325.375935838,34007248.763220318,34051349.128043473,34092660.404435679,34131215.032787502,34167043.982181169,34200176.771914102,34230641.492228508,34258464.824260578,34283672.059222475]
[null,"Before Tax Earnings",null,{"$f":"D920-D942-D930","v":-24905432.278045233},{"$f":"E920-E942-E930","v":-44340047.691608652},{"$f":"F920-F942-F930","v":-23240586.137235478},{"$f":"G920-G942-G930","v":-10506620.769901693},{"$f":"H920-H942-H930","v":-10321353.029288501},{"$f":"I920-I942-I930","v":-718058.38710325863},{"$f":"J920-J942-J930","v":8890076.5194198191},{"$f":"K920-K942-K930","v":9089868.7938287333},{"$f":"L920-L942-L930","v":9296089.1665070616},{"$f":"M920-M942-M930","v":9509543.1233505793},{"$f":"N920-N942-N930","v":6016846.8569645425},{"$f":"O920-O942-O930","v":3995249.0059037488},{"$f":"P920-P942-P930","v":5786292.4155637315},{"$f":"Q920-Q942-Q930","v":7175312.3535849955},{"$f":"R920-R942-R930","v":8281761.9234942123},{"$f":"S920-S942-S930","v":8663797.2831677999},{"$f":"T920-T942-T930","v":9061378.270860564},{"$f":"U920-U942-U930","v":10399449.691364061},{"$f":"V920-V942-V930","v":11755195.963213678},{"$f":"W920-W942-W930","v":12207692.849936923},null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF920-AF942-AF930","v":50694526.896600828},{"$f":"AG920-AG942-AG930","v":45158661.762064718},{"$f":"AH920-AH942-AH930","v":45702771.322753854},{"$f":"AI920-AI942-AI930","v":47028280.336387709},{"$f":"AJ920-AJ942-AJ930","v":48309251.719617113},{"$f":"AK920-AK942-AK930","v":49552637.093429655},{"$f":"AL920-AL942-AL930","v":50762023.721222684},{"$f":"AM920-AM942-AM930","v":51111703.984918967},{"$f":"AN920-AN942-AN930","v":51797957.767546318},{"$f":"AO920-AO942-AO930","v":52406426.970426217},{"$f":"AP920-AP942-AP930","v":53045995.742961936},{"$f":"AQ920-AQ942-AQ930","v":53718985.316852286},{"$f":"AR920-AR942-AR930","v":53593286.870607719},{"$f":"AS920-AS942-AS930","v":54340515.488113381},{"$f":"AT920-AT942-AT930","v":55128794.401580952},{"$f":"AU920-AU942-AU930","v":55960909.533673793},{"$f":"AV920-AV942-AV930","v":56005242.354314521},{"$f":"AW920-AW942-AW930","v":56933925.068443432},{"$f":"AX920-AX942-AX930","v":57915626.151795141},{"$f":"AY920-AY942-AY930","v":58953706.252600186},null,null,null,null,"Before Tax Earnings",null,{"$f":"BF920-BF942-BF930","v":-12910749.031439938},{"$f":"BG920-BG942-BG930","v":-25679285.065785058},{"$f":"BH920-BH942-BH930","v":-12302251.968582008},{"$f":"BI920-BI942-BI930","v":-4317433.8189452793},{"$f":"BJ920-BJ942-BJ930","v":-4422998.9992943574},{"$f":"BK920-BK942-BK930","v":1548162.2536174972},{"$f":"BL920-BL942-BL930","v":7524855.2257949272},{"$f":"BM920-BM942-BM930","v":7435899.7209097436},{"$f":"BN920-BN942-BN930","v":7353121.810045775},{"$f":"BO920-BO942-BO930","v":7276868.3120511388},{"$f":"BP920-BP942-BP930","v":7207503.1617339039},{"$f":"BQ920-BQ942-BQ930","v":7145408.3596184123},{"$f":"BR920-BR942-BR930","v":7090984.9672066569},{"$f":"BS920-BS942-BS930","v":7044654.1501123505},{"$f":"BT920-BT942-BT930","v":7006858.2715512179},{"$f":"BU920-BU942-BU930","v":6978062.0387927704},{"$f":"BV920-BV942-BV930","v":6958753.7053067936},{"$f":"BW920-BW942-BW930","v":6949446.3314721659},{"$f":"BX920-BX942-BX930","v":6950679.1068569021},{"$f":"BY920-BY942-BY930","v":6963018.7372266436},null,null,null,null,"Before Tax Earnings",null,{"$f":"CF920-CF942-CF930","v":-741039.94481765479},{"$f":"CG920-CG942-CG930","v":-16134321.466041811},-13337731.094306391,-10716737.438018173,-8252482.7254269086,-5930610.938021712,-3745799.8295997921,-1679090.4510992393,-980932.31119208597,-548727.01209402457,{"$f":"CP920-CP942-CP930","v":-100440.7792082876},{"$f":"CQ920-CQ942-CQ930","v":364912.19900792092},{"$f":"CR920-CR942-CR930","v":848363.6343093887},1350993.5347038265,1873932.7182579916,2418365.4506141171,2985532.2124576345,3576732.603488151,4193328.3897721376,4836746.7016985472]
[null,"ITC",null,{"$f":"-C926*0.1","v":17203899.394305576},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D921*$B$6-D922","v":-22434040.172695074},{"$f":"E921*$B$6-E922","v":-9311410.0152378175},{"$f":"F921*$B$6-F922","v":-4880523.0888194498},-2206390.3616793556,-2167484.136150585,-150792.26129168432,1866916.0690781618,1908872.446704034,1952178.724966483,1997004.0559036215,{"$f":"N921*$B$6-N922","v":1263537.8399625539},{"$f":"O921*$B$6-O922","v":839002.29123978724},1215121.4072683835,1506815.594252849,1739170.0039337846,1819397.429465238,1902889.4368807185,2183884.4351864527,2468591.1522748722,2563615.4984867536,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF921*$B$6-AF922","v":10645850.648286173},{"$f":"AG921*$B$6-AG922","v":9483318.9700335898},{"$f":"AH921*$B$6-AH922","v":9597581.9777783081},9875938.8706414178,10144942.861119593,10406053.789620226,10660024.981456764,10733457.836832983,10877571.131184727,11005349.663789505,{"$f":"AP921*$B$6-AP922","v":11139659.106022006},{"$f":"AQ921*$B$6-AQ922","v":11280986.91653898},11254590.24282762,11411508.25250381,11577046.824331999,11751791.002071496,11761100.894406049,11956124.26437312,12162281.491876978,12380278.313046038,null,null,null,null,"Federal Tax",null,{"$f":"BF921*$B$6-BF922","v":-2711257.296602387},{"$f":"BG921*$B$6-BG922","v":-5392649.8638148615},{"$f":"BH921*$B$6-BH922","v":-2583472.9134022216},-906661.10197850864,-928829.78985181497,325114.07325967442,1580219.5974169346,1561538.9413910462,1544155.5801096128,1528142.3455307391,{"$f":"BP921*$B$6-BP922","v":1513575.6639641197},{"$f":"BQ921*$B$6-BQ922","v":1500535.7555198665},1489106.8431133979,1479377.3715235936,1471440.2370257557,1465393.0281464816,1461338.2781144266,1459383.7296091549,1459642.6124399493,1462233.9348175952,null,null,null,null,"Federal Tax",null,{"$f":"CF921*$B$6-CF922","v":-155618.38841170751},{"$f":"CG921*$B$6-CG922","v":-3388207.5078687803},{"$f":"CH921*$B$6-CH922","v":-2800923.529804342},-2250514.8619838161,-1733021.3723396508,-1245428.2969845594,-786617.96421595628,-352608.99473084026,-205995.78535033803,-115232.67253974515,{"$f":"CP921*$B$6-CP922","v":-21092.563633740396},{"$f":"CQ921*$B$6-CQ922","v":76631.561791663393},178156.36320497163,283708.64228780358,393525.87083417823,507856.74462896457,626961.76461610326,751113.84673251165,880598.96185214887,1015716.8073566948]
[]
[]
[{"$f":"IRR(C926:X926,0.1)","v":6.4999999999999947E-2},"Free Cash Flow",{"$f":"SUM(C937:C938)","v":-172038993.94305575},{"$f":"D920-D923-D918","v":35631382.270267099},{"$f":"E920-E923-E918","v":22522807.344652049},18099476.911823422,15426782.986758512,15383554.856311014,13357114.747264832,11324544.990655115,11262907.174029272,11195373.869365823,11122032.726238906,{"$f":"N920-N923-N918","v":-8745813.8851410728},{"$f":"O920-O923-O918","v":12121172.909767404},11734933.654673882,11427004.55795666,11172732.36125493,11065302.963965865,10949692.746240389,10632002.770200862,10306337.405819096,10166379.412242515,{"$f":"C937*-0.3","v":45827293.295804456},null,null,null,null,{"$f":"IRR(AE926:AZ926,0.1)","v":8.0093806637715259E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF905,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-697712396.1893338},{"$f":"AF920-AF923-AF918","v":67431510.406859264},{"$f":"AG920-AG923-AG918","v":68393190.81118688},67227636.625662237,66716690.506418698,66199318.923399635,65674107.729191191,65140338.475853316,63936896.989458501,63481652.225198358,63027085.765367873,{"$f":"AP920-AP923-AP918","v":62550325.109060191},{"$f":"AQ920-AQ923-AQ918","v":62050865.886492133},60868887.078720421,60322386.79954946,59751475.70983839,59155512.661273748,57874534.88651605,57226393.492460817,56551046.57318075,55847694.538932413,{"$f":"AE926*-0.5","v":348856198.0946669},null,null,{"$f":"IRR(BE926:BZ926,0.1)","v":8.9898170661023791E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF905,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$29)","v":-105407907.3209556},{"$f":"BF920-BF923","v":14579633.757326636},{"$f":"BG920-BG923","v":17029615.871051263},13987845.418219095,12077239.288515439,11864393.351089025,10374193.362004174,8881567.3352792189,8661438.5727089345,{"$f":"BN920-BN923","v":8438697.4137298632},{"$f":"BO920-BO923","v":8213243.2104477379},7984970.1048374409,7753766.8424635362,7519516.5753204506,7282096.6533212597,7041378.4039385421,6797226.8994739745,6549500.7114053871,6298051.6512306342,6042724.497196909,5783356.7062719529,{"$f":"BE926*-0.5","v":52703953.660477802},null,null,{"$f":"IRR(CE926:CZ926,0.1)","v":6.5000000000000169E-2},"Free Cash Flow",{"$f":"SUM(CE937:CE938)","v":-453373515.04382908},{"$f":"CF920-CF923","v":33482861.294478599},{"$f":"CG920-CG923","v":36792816.658035323},36279648.890195228,35800156.686063617,35350428.436108626,34927496.165459082,34530287.288219132,34154863.837038025,34063861.975252531,34025776.187905781,33981417.939569578,33930617.201428652,33873192.764838502,33808951.762147874,33737689.161953323,33659187.237552203,33573215.007298,33479527.645495996,33377865.862408429,33267955.251865778,{"$f":"CY940","v":272024109.02629739}]
[{"$f":"IRR(C927:X927,0.1)","v":0.1223259783257542},"ROE",{"$f":"-C948","v":-19113054.799188226},{"$f":"D926-D930-D933-D943-D922+D918","v":2872268.2091424391},{"$f":"E926-E930-E933-E943-E922+E918","v":2848979.1628362108},{"$f":"F926-F930-F933-F943-F922+F918","v":2818836.479337452},{"$f":"G926-G930-G933-G943-G922+G918","v":2782055.203870465},{"$f":"H926-H930-H933-H943-H922+H918","v":2738827.0734229675},{"$f":"I926-I930-I933-I943-I922+I918","v":2689321.451575228},{"$f":"J926-J930-J933-J943-J922+J918","v":2633686.1821639538},{"$f":"K926-K930-K933-K943-K922+K918","v":2572048.365538111},{"$f":"L926-L930-L933-L943-L922+L918","v":2504515.0608746614},{"$f":"M926-M930-M933-M943-M922+M918","v":2431173.9177477453},{"$f":"N926-N930-N933-N943-N922+N918","v":354709.75074254349},{"$f":"O926-O930-O933-O943-O922+O918","v":88785.927076313877},{"$f":"P926-P930-P933-P943-P922+P918","v":6552.9525563012576},{"$f":"Q926-Q930-Q933-Q943-Q922+Q918","v":-84222.594024233054},{"$f":"R926-R930-R933-R943-R922+R918","v":-183385.11205690017},{"$f":"S926-S930-S933-S943-S922+S918","v":-290814.50934596581},{"$f":"T926-T930-T933-T943-T922+T918","v":-406424.72707144206},{"$f":"U926-U930-U933-U943-U922+U918","v":-530162.43264074647},{"$f":"V926-V930-V933-V943-V922+V918","v":-662005.870820079},{"$f":"W926-W930-W933-W943-W922+W918","v":-801963.86439665966},{"$f":"X926","v":45827293.295804456},null,null,null,null,{"$f":"IRR(AE927:AZ927,0.1)","v":0.10613768281339198},"ROE",{"$f":"-AE948","v":-279084958.47573352},{"$f":"AF926-AF930-AF933-AF943-AF922+AF918","v":32484954.658408429},{"$f":"AG926-AG930-AG933-AG943-AG922+AG918","v":32193348.19576028},{"$f":"AH926-AH930-AH933-AH943-AH922+AH918","v":31223247.511254344},{"$f":"AI926-AI930-AI933-AI943-AI922+AI918","v":30892942.33565101},{"$f":"AJ926-AJ930-AJ933-AJ943-AJ922+AJ918","v":30542844.266442779},{"$f":"AK926-AK930-AK933-AK943-AK922+AK918","v":30172623.001877643},{"$f":"AL926-AL930-AL933-AL943-AL922+AL918","v":29781921.375902809},{"$f":"AM926-AM930-AM933-AM943-AM922+AM918","v":28711070.342139911},{"$f":"AN926-AN930-AN933-AN943-AN922+AN918","v":28278225.05489115},{"$f":"AO926-AO930-AO933-AO943-AO922+AO918","v":27823658.595060661},{"$f":"AP926-AP930-AP933-AP943-AP922+AP918","v":27346897.938752983},{"$f":"AQ926-AQ930-AQ933-AQ943-AQ922+AQ918","v":26847438.716184925},{"$f":"AR926-AR930-AR933-AR943-AR922+AR918","v":25665459.908413216},{"$f":"AS926-AS930-AS933-AS943-AS922+AS918","v":25118959.629242253},{"$f":"AT926-AT930-AT933-AT943-AT922+AT918","v":24548048.539531182},{"$f":"AU926-AU930-AU933-AU943-AU922+AU918","v":23952085.49096654},{"$f":"AV926-AV930-AV933-AV943-AV922+AV918","v":22671107.716208842},{"$f":"AW926-AW930-AW933-AW943-AW922+AW918","v":22022966.322153609},{"$f":"AX926-AX930-AX933-AX943-AX922+AX918","v":21347619.402873542},{"$f":"AY926-AY930-AY933-AY943-AY922+AY918","v":20644267.368625205},{"$f":"AZ926","v":348856198.0946669},null,null,{"$f":"IRR(BE927:BZ927,0.1)","v":0.27033502695366418},"ROE",{"$f":"-BE948","v":-13050155.392846106},{"$f":"BF926-BF930-BF933-BF943-BF922","v":4218491.6687255306},{"$f":"BG926-BG930-BG933-BG943-BG922","v":4012194.5179620767},{"$f":"BH926-BH930-BH933-BH943-BH922","v":3803788.6139171952},{"$f":"BI926-BI930-BI933-BI943-BI922","v":3593201.2134859115},{"$f":"BJ926-BJ930-BJ933-BJ943-BJ922","v":3380355.2760594971},{"$f":"BK926-BK930-BK933-BK943-BK922","v":3165169.333928925},{"$f":"BL926-BL930-BL933-BL943-BL922","v":2947557.3541582488},{"$f":"BM926-BM930-BM933-BM943-BM922","v":2727428.5915879644},{"$f":"BN926-BN930-BN933-BN943-BN922","v":2504687.4326088931},{"$f":"BO926-BO930-BO933-BO943-BO922","v":2279233.2293267678},{"$f":"BP926-BP930-BP933-BP943-BP922","v":2050960.1237164708},{"$f":"BQ926-BQ930-BQ933-BQ943-BQ922","v":1819756.8613425661},{"$f":"BR926-BR930-BR933-BR943-BR922","v":1585506.5941994805},{"$f":"BS926-BS930-BS933-BS943-BS922","v":1348086.6722002896},{"$f":"BT926-BT930-BT933-BT943-BT922","v":1107368.422817572},{"$f":"BU926-BU930-BU933-BU943-BU922","v":863216.91835300438},{"$f":"BV926-BV930-BV933-BV943-BV922","v":615490.73028441705},{"$f":"BW926-BW930-BW933-BW943-BW922","v":364041.67010966409},{"$f":"BX926-BX930-BX933-BX943-BX922","v":108714.51607593894},{"$f":"BY926-BY930-BY933-BY943-BY922","v":-150653.27484901715},{"$f":"BZ926","v":52703953.660477802},null,null,{"$f":"IRR(CE927:CZ927,0.1)","v":0.15367426658577643},"ROE",{"$f":"-CE948","v":-60235680.12967395},{"$f":"CF926-CF930-CF933-CF943-CF922+CF918","v":7708179.3958349647},{"$f":"CG926-CG930-CG933-CG943-CG922+CG918","v":7715354.0396488979},7717263.9222500967,7713813.9089145074,7704900.7276366316,7690412.6566900723,7670229.1945605688,7644220.7114237435,7612248.0812969543,7574162.2939502057,{"$f":"CP926-CP930-CP933-CP943-CP922+CP918","v":7529804.0456140023},{"$f":"CQ926-CQ930-CQ933-CQ943-CQ922+CQ918","v":7479003.3074730765},7421578.8708829265,7357337.8681923002,7286075.2679977491,7207573.3435966279,7121601.1133424249,7027913.7515404206,6926251.9684528559,6816341.357910201,{"$f":"CZ926","v":272024109.02629739}]
[]
[]
[null,"Interest",null,{"$f":"C934*$B$7","v":5415365.5264366651},5251590.8623339403,5079627.4650260797,4899065.8978528259,4709476.2523209089,4510407.1245123958,4301384.5403134581,4081910.8269045725,3851463.4278252432,3609493.6587919476,4234731.9697257085,3898051.4043800347,3544536.8107670778,3173346.487473473,2783596.6480151881,2374359.3165839887,1944660.1185812291,1493475.960678332,1019732.5948802899,522302.06079234555,null,null,null,null,null,null,"Interest",null,{"$f":"AE934*$B$7","v":20931371.885680016},20298353.046406552,19633683.265169419,18935779.994870424,18202981.561056484,17433543.205551844,16625632.932271972,15777327.145328108,14886606.06903705,13951348.938931439,12969328.952320548,11938207.966379113,10855530.931140605,9718720.0441401731,8525068.6127897184,7271734.6098717395,5955733.9068078622,4573933.1685907915,3123042.3934628679,1599607.0795785477,null,null,null,null,"Interest",null,{"$f":"BE934*$B$7","v":3697544.0279730633},3585720.7303156685,3468306.2677754033,3345021.0821081251,3215571.637157483,3079649.7199593084,2936931.7069012253,2787077.7931902381,2629731.1837937012,2464517.2439273382,2291042.6070676567,2108894.2383649908,1917638.4512271918,1716819.874732503,1505960.3694130797,1284557.888827685,1052085.2842130207,807989.04936762329,551688.00277995586,282571.90386290516,null,null,null,null,"Interest",null,{"$f":"CE934*$B$7","v":17066776.036740955},{"$f":"CF934*$B$7","v":16809896.565194327},{"$f":"CG934*$B$7","v":16540173.120070368},{"$f":"CH934*$B$7","v":16256963.502690215},{"$f":"CI934*$B$7","v":15959593.404441051},{"$f":"CJ934*$B$7","v":15647354.801279429},{"$f":"CK934*$B$7","v":15319504.267959727},{"$f":"CL934*$B$7","v":14975261.207974039},{"$f":"CM934*$B$7","v":14613805.994989065},{"$f":"CN934*$B$7","v":14234278.021354843},{"$f":"CO934*$B$7","v":13835773.649038911},{"$f":"CP934*$B$7","v":13417344.058107182},{"$f":"CQ934*$B$7","v":12977992.98762887},{"$f":"CR934*$B$7","v":12516674.363626638},{"$f":"CS934*$B$7","v":12032289.808424296},{"$f":"CT934*$B$7","v":11523686.025461838},{"$f":"CU934*$B$7","v":10989652.053351253},{"$f":"CV934*$B$7","v":10428916.382635143},{"$f":"CW934*$B$7","v":9840143.9283832256},{"$f":"CX934*$B$7","v":9221932.8514187131}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C947)","v":8690858.8084911611},{"$f":"-PMT($B$7,20,$C947)","v":8690858.8084911611},8690858.8084911611,8690858.8084911611,8690858.8084911611,8690858.8084911611,8690858.8084911611,8690858.8084911611,8690858.8084911611,8690858.8084911611,{"$f":"-PMT($B$7,20,$C947)","v":8690858.8084911611},{"$f":"-PMT($B$7,20,$C947)","v":8690858.8084911611},8690858.8084911611,8690858.8084911611,8690858.8084911611,8690858.8084911611,8690858.8084911611,8690858.8084911611,8690858.8084911611,8690858.8084911611,null,null,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE947)","v":33591748.671149269},{"$f":"-PMT($B$7,20,$AE947)","v":33591748.671149269},33591748.671149269,33591748.671149269,33591748.671149269,33591748.671149269,33591748.671149269,33591748.671149269,33591748.671149269,33591748.671149269,33591748.671149269,33591748.671149269,33591748.671149269,33591748.671149269,33591748.671149269,33591748.671149269,33591748.671149269,33591748.671149269,33591748.671149269,33591748.671149269,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE947)","v":5934009.9811209701},{"$f":"-PMT($B$7,20,$BE947)","v":5934009.9811209701},5934009.9811209701,5934009.9811209701,5934009.9811209701,5934009.9811209701,5934009.9811209701,5934009.9811209701,5934009.9811209701,5934009.9811209701,5934009.9811209701,5934009.9811209701,5934009.9811209701,5934009.9811209701,5934009.9811209701,5934009.9811209701,5934009.9811209701,5934009.9811209701,5934009.9811209701,5934009.9811209701,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$CE947)","v":22204365.467673481},{"$f":"-PMT($B$7,30,$CE947)","v":22204365.467673481},22204365.467673481,22204365.467673481,22204365.467673481,22204365.467673481,22204365.467673481,22204365.467673481,22204365.467673481,22204365.467673481,22204365.467673481,22204365.467673481,22204365.467673481,22204365.467673481,22204365.467673481,22204365.467673481,22204365.467673481,22204365.467673481,22204365.467673481,22204365.467673481]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N918)*$A947","v":2277484.4681480145},{"$f":"-PMT($B$7,10,$N918)*$A947","v":2277484.4681480145},2277484.4681480145,2277484.4681480145,2277484.4681480145,2277484.4681480145,2277484.4681480145,2277484.4681480145,2277484.4681480145,2277484.4681480145]
[null,"Sinking Fund",null,{"$f":"D932+D931-D930","v":3275493.282054496},{"$f":"E932+E931-E930","v":3439267.9461572208},{"$f":"F932+F931-F930","v":3611231.3434650814},{"$f":"G932+G931-G930","v":3791792.9106383352},{"$f":"H932+H931-H930","v":3981382.5561702522},{"$f":"I932+I931-I930","v":4180451.6839787653},{"$f":"J932+J931-J930","v":4389474.268177703},{"$f":"K932+K931-K930","v":4608947.9815865885},{"$f":"L932+L931-L930","v":4839395.3806659179},{"$f":"M932+M931-M930","v":5081365.149699213},{"$f":"N932+N931-N930","v":6733611.3069134662},{"$f":"O932+O931-O930","v":7070291.87225914},{"$f":"P932+P931-P930","v":7423806.4658720968},{"$f":"Q932+Q931-Q930","v":7794996.7891657017},{"$f":"R932+R931-R930","v":8184746.6286239866},{"$f":"S932+S931-S930","v":8593983.9600551855},{"$f":"T932+T931-T930","v":9023683.1580579448},{"$f":"U932+U931-U930","v":9474867.3159608431},{"$f":"V932+V931-V930","v":9948610.6817588843},{"$f":"W932+W931-W930","v":10446041.215846829},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF931-AF930","v":12660376.785469253},{"$f":"AG931-AG930","v":13293395.624742717},13958065.405979849,14655968.676278844,15388767.110092785,16158205.465597425,16966115.738877296,17814421.525821161,18705142.602112219,19640399.73221783,20622419.718828723,21653540.704770155,22736217.740008663,23873028.627009094,25066680.058359548,26320014.061277531,27636014.764341407,29017815.502558477,30468706.277686402,31992141.59157072,null,null,null,null,"Sinking Fund",null,{"$f":"BF931-BF930","v":2236465.9531479068},{"$f":"BG931-BG930","v":2348289.2508053016},2465703.7133455668,2588988.899012845,2718438.3439634871,2854360.2611616617,2997078.2742197448,3146932.187930732,3304278.7973272689,3469492.7371936319,3642967.3740533134,3825115.7427559793,4016371.5298937783,4217190.1063884674,4428049.6117078904,4649452.0922932848,4881924.6969079496,5126020.9317533467,5382321.9783410141,5651438.0772580653,null,null,null,null,"Sinking Fund",null,{"$f":"CF932+CF931-CF930","v":5137589.4309325255},{"$f":"CG932+CG931-CG930","v":5394468.9024791531},5664192.3476031125,5947401.9649832658,6244772.0632324293,6557010.6663940512,6884861.1997137535,7229104.2596994415,7590559.4726844151,7970087.4463186376,{"$f":"CP932+CP931-CP930","v":8368591.8186345696},{"$f":"CQ932+CQ931-CQ930","v":8787021.4095662981},9226372.4800446108,9687691.1040468421,10172075.659249185,10680679.442211643,11214713.414322227,11775449.085038338,12364221.539290255,12982432.616254767]
[null,"Mortgage Balance",{"$f":"C947","v":108307310.5287333},{"$f":"C934-D933","v":105031817.2466788},{"$f":"D934-E933","v":101592549.30052158},{"$f":"E934-F933","v":97981317.957056507},{"$f":"F934-G933","v":94189525.046418175},{"$f":"G934-H933","v":90208142.49024792},{"$f":"H934-I933","v":86027690.806269154},{"$f":"I934-J933","v":81638216.538091451},{"$f":"J934-K933","v":77029268.556504861},{"$f":"K934-L933","v":72189873.175838947},{"$f":"(N918*$A$54)+L934-M933","v":84694639.394514158},{"$f":"M934-N933","v":77961028.087600693},{"$f":"N934-O933","v":70890736.215341553},{"$f":"O934-P933","v":63466929.749469459},{"$f":"P934-Q933","v":55671932.960303754},{"$f":"Q934-R933","v":47487186.331679769},{"$f":"R934-S933","v":38893202.371624582},{"$f":"S934-T933","v":29869519.213566639},{"$f":"T934-U933","v":20394651.897605795},{"$f":"U934-V933","v":10446041.215846911},{"$f":"V934-W933","v":8.1956386566162109E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE947","v":418627437.71360028},{"$f":"AE934-AF933","v":405967060.92813104},{"$f":"AF934-AG933","v":392673665.30338836},{"$f":"AG934-AH933","v":378715599.89740849},{"$f":"AH934-AI933","v":364059631.22112966},{"$f":"AI934-AJ933","v":348670864.1110369},{"$f":"AJ934-AK933","v":332512658.64543945},{"$f":"AK934-AL933","v":315546542.90656215},{"$f":"AL934-AM933","v":297732121.380741},{"$f":"AM934-AN933","v":279026978.77862877},{"$f":"(AP918*$A$54)+AN934-AO933","v":259386579.04641095},{"$f":"AO934-AP933","v":238764159.32758224},{"$f":"AP934-AQ933","v":217110618.62281209},{"$f":"AQ934-AR933","v":194374400.88280344},{"$f":"AR934-AS933","v":170501372.25579435},{"$f":"AS934-AT933","v":145434692.19743478},{"$f":"AT934-AU933","v":119114678.13615724},{"$f":"AU934-AV933","v":91478663.37181583},{"$f":"AV934-AW933","v":62460847.869257353},{"$f":"AW934-AX933","v":31992141.591570951},{"$f":"AX934-AY933","v":2.3096799850463867E-7},null,null,null,null,"Mortgage Balance",{"$f":"BE947","v":73950880.559461266},{"$f":"BE934-BF933","v":71714414.606313363},{"$f":"BF934-BG933","v":69366125.355508059},{"$f":"BG934-BH933","v":66900421.642162494},{"$f":"BH934-BI933","v":64311432.743149653},{"$f":"BI934-BJ933","v":61592994.399186164},{"$f":"BJ934-BK933","v":58738634.138024502},{"$f":"BK934-BL933","v":55741555.863804758},{"$f":"BL934-BM933","v":52594623.675874025},{"$f":"BM934-BN933","v":49290344.878546759},{"$f":"(BP918*$A$54)+BN934-BO933","v":45820852.14135313},{"$f":"BO934-BP933","v":42177884.767299816},{"$f":"BP934-BQ933","v":38352769.024543837},{"$f":"BQ934-BR933","v":34336397.494650058},{"$f":"BR934-BS933","v":30119207.38826159},{"$f":"BS934-BT933","v":25691157.776553698},{"$f":"BT934-BU933","v":21041705.684260413},{"$f":"BU934-BV933","v":16159780.987352464},{"$f":"BV934-BW933","v":11033760.055599118},{"$f":"BW934-BX933","v":5651438.0772581035},{"$f":"BX934-BY933","v":3.8184225559234619E-8},null,null,null,null,"Mortgage Balance",{"$f":"CE947","v":341335520.73481905},{"$f":"CE934-CF933","v":336197931.30388653},{"$f":"CF934-CG933","v":330803462.40140736},{"$f":"CG934-CH933","v":325139270.05380428},{"$f":"CH934-CI933","v":319191868.08882099},{"$f":"CI934-CJ933","v":312947096.02558857},{"$f":"CJ934-CK933","v":306390085.35919452},{"$f":"CK934-CL933","v":299505224.15948075},{"$f":"CL934-CM933","v":292276119.89978129},{"$f":"CM934-CN933","v":284685560.42709684},{"$f":"CN934-CO933","v":276715472.98077822},{"$f":"CO934-CP933","v":268346881.16214365},{"$f":"CP934-CQ933","v":259559859.75257736},{"$f":"CQ934-CR933","v":250333487.27253276},{"$f":"CR934-CS933","v":240645796.16848591},{"$f":"CS934-CT933","v":230473720.50923672},{"$f":"CT934-CU933","v":219793041.06702507},{"$f":"CU934-CV933","v":208578327.65270284},{"$f":"CV934-CW933","v":196802878.5676645},{"$f":"CW934-CX933","v":184438657.02837425},{"$f":"CX934-CY933","v":171456224.41211948}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D905,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-152757644.31934819},{"$f":"-($C937)/20","v":7637882.2159674093},{"$f":"-($C937)/20","v":7637882.2159674093},7637882.2159674093,7637882.2159674093,7637882.2159674093,7637882.2159674093,7637882.2159674093,7637882.2159674093,7637882.2159674093,7637882.2159674093,7637882.2159674093,7637882.2159674093,7637882.2159674093,7637882.2159674093,7637882.2159674093,7637882.2159674093,7637882.2159674093,7637882.2159674093,7637882.2159674093,7637882.2159674093]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D905,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.9","v":-19281349.623707574},{"$f":"-($C938)/10","v":1928134.9623707575},{"$f":"-($C938)/10","v":1928134.9623707575},1928134.9623707575,1928134.9623707575,1928134.9623707575,1928134.9623707575,1928134.9623707575,1928134.9623707575,1928134.9623707575,1928134.9623707575,{"$f":"$N918/10","v":2068956.6315734617},2068956.6315734617,2068956.6315734617,2068956.6315734617,2068956.6315734617,2068956.6315734617,2068956.6315734617,2068956.6315734617,2068956.6315734617,2068956.6315734617,null,null,null,null,null,null,"Depr",null,{"$f":"-($AE926)/40","v":17442809.904733345},{"$f":"-($AE926)/40","v":17442809.904733345},17442809.904733345,17442809.904733345,17442809.904733345,17442809.904733345,17442809.904733345,17442809.904733345,17442809.904733345,17442809.904733345,17442809.904733345,17442809.904733345,17442809.904733345,17442809.904733345,17442809.904733345,17442809.904733345,17442809.904733345,17442809.904733345,17442809.904733345,17442809.904733345,null,null,null,null,"Depr",null,{"$f":"-($BE926)/25","v":4216316.2928382242},{"$f":"-($BE926)/25","v":4216316.2928382242},4216316.2928382242,4216316.2928382242,4216316.2928382242,4216316.2928382242,4216316.2928382242,4216316.2928382242,4216316.2928382242,4216316.2928382242,4216316.2928382242,4216316.2928382242,4216316.2928382242,4216316.2928382242,4216316.2928382242,4216316.2928382242,4216316.2928382242,4216316.2928382242,4216316.2928382242,4216316.2928382242,null,null,null,null,"Depr",{"$f":"-((HLOOKUP(CF905,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$211)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-453373515.04382908},{"$f":"-($CE938)/50","v":9067470.300876582},{"$f":"-($CE938)/50","v":9067470.300876582},9067470.300876582,9067470.300876582,9067470.300876582,9067470.300876582,9067470.300876582,9067470.300876582,9067470.300876582,9067470.300876582,9067470.300876582,9067470.300876582,9067470.300876582,9067470.300876582,9067470.300876582,9067470.300876582,9067470.300876582,9067470.300876582,9067470.300876582,9067470.300876582]
[null,"Accum Depreciation",null,{"$f":"SUM($D937:D938)","v":9566017.1783381663},{"$f":"SUM($D937:E938)","v":19132034.356676333},{"$f":"SUM($D937:F938)","v":28698051.535014499},{"$f":"SUM($D937:G938)","v":38264068.713352673},{"$f":"SUM($D937:H938)","v":47830085.89169085},{"$f":"SUM($D937:I938)","v":57396103.07002902},{"$f":"SUM($D937:J938)","v":66962120.24836719},{"$f":"SUM($D937:K938)","v":76528137.426705331},{"$f":"SUM($D937:L938)","v":86094154.605043471},{"$f":"SUM($D937:M938)","v":95660171.783381641},{"$f":"SUM($D937:N938)","v":105367010.63092253},{"$f":"SUM($D937:O938)","v":115073849.47846341},{"$f":"SUM($D937:P938)","v":124780688.3260043},{"$f":"SUM($D937:Q938)","v":134487527.17354518},{"$f":"SUM($D937:R938)","v":144194366.02108607},{"$f":"SUM($D937:S938)","v":153901204.86862695},{"$f":"SUM($D937:T938)","v":163608043.71616784},{"$f":"SUM($D937:U938)","v":173314882.56370872},{"$f":"SUM($D937:V938)","v":183021721.41124961},{"$f":"SUM($D937:W938)","v":192728560.25879049},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE938:AF938)","v":17442809.904733345},{"$f":"SUM($AE938:AG938)","v":34885619.80946669},{"$f":"SUM($AE938:AH938)","v":52328429.714200035},{"$f":"SUM($AE938:AI938)","v":69771239.61893338},{"$f":"SUM($AE938:AJ938)","v":87214049.523666725},{"$f":"SUM($AE938:AK938)","v":104656859.42840007},{"$f":"SUM($AE938:AL938)","v":122099669.33313341},{"$f":"SUM($AE938:AM938)","v":139542479.23786676},{"$f":"SUM($AE938:AN938)","v":156985289.14260012},{"$f":"SUM($AE938:AO938)","v":174428099.04733348},{"$f":"SUM($AE938:AP938)","v":191870908.95206684},{"$f":"SUM($AE938:AQ938)","v":209313718.8568002},{"$f":"SUM($AE938:AR938)","v":226756528.76153356},{"$f":"SUM($AE938:AS938)","v":244199338.66626692},{"$f":"SUM($AE938:AT938)","v":261642148.57100028},{"$f":"SUM($AE938:AU938)","v":279084958.47573364},{"$f":"SUM($AE938:AV938)","v":296527768.380467},{"$f":"SUM($AE938:AW938)","v":313970578.28520036},{"$f":"SUM($AE938:AX938)","v":331413388.18993372},{"$f":"SUM($AE938:AY938)","v":348856198.09466708},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BE938:BF938)","v":4216316.2928382242},{"$f":"SUM($BE938:BG938)","v":8432632.5856764484},{"$f":"SUM($BE938:BH938)","v":12648948.878514674},{"$f":"SUM($BE938:BI938)","v":16865265.171352897},{"$f":"SUM($BE938:BJ938)","v":21081581.46419112},{"$f":"SUM($BE938:BK938)","v":25297897.757029343},{"$f":"SUM($BE938:BL938)","v":29514214.049867567},{"$f":"SUM($BE938:BM938)","v":33730530.342705794},{"$f":"SUM($BE938:BN938)","v":37946846.635544017},{"$f":"SUM($BE938:BO938)","v":42163162.92838224},{"$f":"SUM($BE938:BP938)","v":46379479.221220464},{"$f":"SUM($BE938:BQ938)","v":50595795.514058687},{"$f":"SUM($BE938:BR938)","v":54812111.80689691},{"$f":"SUM($BE938:BS938)","v":59028428.099735133},{"$f":"SUM($BE938:BT938)","v":63244744.392573357},{"$f":"SUM($BE938:BU938)","v":67461060.685411587},{"$f":"SUM($BE938:BV938)","v":71677376.978249818},{"$f":"SUM($BE938:BW938)","v":75893693.271088049},{"$f":"SUM($BE938:BX938)","v":80110009.56392628},{"$f":"SUM($BE938:BY938)","v":84326325.85676451},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CF938:CF938)","v":9067470.300876582},{"$f":"SUM($CF938:CG938)","v":18134940.601753164},{"$f":"SUM($CF938:CH938)","v":27202410.902629748},{"$f":"SUM($CF938:CI938)","v":36269881.203506328},{"$f":"SUM($CF938:CJ938)","v":45337351.504382908},{"$f":"SUM($CF938:CK938)","v":54404821.805259489},{"$f":"SUM($CF938:CL938)","v":63472292.106136069},{"$f":"SUM($CF938:CM938)","v":72539762.407012656},{"$f":"SUM($CF938:CN938)","v":81607232.707889244},{"$f":"SUM($CF938:CO938)","v":90674703.008765832},{"$f":"SUM($CF938:CP938)","v":99742173.309642419},{"$f":"SUM($CF938:CQ938)","v":108809643.61051901},{"$f":"SUM($CF938:CR938)","v":117877113.91139559},{"$f":"SUM($CF938:CS938)","v":126944584.21227218},{"$f":"SUM($CF938:CT938)","v":136012054.51314875},{"$f":"SUM($CF938:CU938)","v":145079524.81402534},{"$f":"SUM($CF938:CV938)","v":154146995.11490193},{"$f":"SUM($CF938:CW938)","v":163214465.41577852},{"$f":"SUM($CF938:CX938)","v":172281935.71665511},{"$f":"SUM($CF938:CY938)","v":181349406.01753169}]
[null,"End Year Book Value",null,{"$f":"-$C926-D939","v":162472976.76471758},{"$f":"-$C926-E939","v":152906959.58637941},143340942.40804124,133774925.22970307,124208908.0513649,114642890.87302673,105076873.69468856,95510856.516350418,85944839.338012278,{"$f":"-$C926-M939+$N918","v":97068388.475408733},{"$f":"-$C926-N939+$N918","v":87361549.627867848},{"$f":"-$C926-O939+$N918","v":77654710.780326962},{"$f":"-$C926-P939+$N918","v":67947871.932786077},{"$f":"-$C926-Q939+$N918","v":58241033.085245185},{"$f":"-$C926-R939+$N918","v":48534194.237704299},{"$f":"-$C926-S939+$N918","v":38827355.390163414},{"$f":"-$C926-T939+$N918","v":29120516.542622529},{"$f":"-$C926-U939+$N918","v":19413677.695081644},{"$f":"-$C926-V939+$N918","v":9706838.8475407586},{"$f":"-$C926-W939+$N918","v":-1.2665987014770508E-7},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE926-AF939","v":680269586.2846005},{"$f":"-$AE926-AG939","v":662826776.37986708},{"$f":"-$AE926-AH939","v":645383966.47513378},{"$f":"-$AE926-AI939","v":627941156.57040048},{"$f":"-$AE926-AJ939","v":610498346.66566706},{"$f":"-$AE926-AK939","v":593055536.76093376},{"$f":"-$AE926-AL939","v":575612726.85620034},{"$f":"-$AE926-AM939","v":558169916.95146704},{"$f":"-$AE926-AN939","v":540727107.04673362},{"$f":"-$AE926-AO939","v":523284297.14200032},{"$f":"-$AE926-AP939","v":505841487.23726696},{"$f":"-$AE926-AQ939","v":488398677.3325336},{"$f":"-$AE926-AR939","v":470955867.42780024},{"$f":"-$AE926-AS939","v":453513057.52306688},{"$f":"-$AE926-AT939","v":436070247.61833352},{"$f":"-$AE926-AU939","v":418627437.71360016},{"$f":"-$AE926-AV939","v":401184627.8088668},{"$f":"-$AE926-AW939","v":383741817.90413344},{"$f":"-$AE926-AX939","v":366299007.99940008},{"$f":"-$AE926-AY939","v":348856198.09466672},null,null,null,null,"End Year Book Value",null,{"$f":"-$BE926-BF939","v":101191591.02811737},{"$f":"-$BE926-BG939","v":96975274.735279158},{"$f":"-$BE926-BH939","v":92758958.442440927},{"$f":"-$BE926-BI939","v":88542642.149602711},{"$f":"-$BE926-BJ939","v":84326325.85676448},{"$f":"-$BE926-BK939","v":80110009.563926265},{"$f":"-$BE926-BL939","v":75893693.271088034},{"$f":"-$BE926-BM939","v":71677376.978249818},{"$f":"-$BE926-BN939","v":67461060.685411587},{"$f":"-$BE926-BO939","v":63244744.392573364},{"$f":"-$BE926-BP939","v":59028428.099735141},{"$f":"-$BE926-BQ939","v":54812111.806896918},{"$f":"-$BE926-BR939","v":50595795.514058694},{"$f":"-$BE926-BS939","v":46379479.221220471},{"$f":"-$BE926-BT939","v":42163162.928382248},{"$f":"-$BE926-BU939","v":37946846.635544017},{"$f":"-$BE926-BV939","v":33730530.342705786},{"$f":"-$BE926-BW939","v":29514214.049867555},{"$f":"-$BE926-BX939","v":25297897.757029325},{"$f":"-$BE926-BY939","v":21081581.464191094},null,null,null,null,"End Year Book Value",null,{"$f":"-$CE938-CF939","v":444306044.74295253},{"$f":"-$CE938-CG939","v":435238574.44207591},{"$f":"-$CE938-CH939","v":426171104.14119935},{"$f":"-$CE938-CI939","v":417103633.84032273},{"$f":"-$CE938-CJ939","v":408036163.53944618},{"$f":"-$CE938-CK939","v":398968693.23856962},{"$f":"-$CE938-CL939","v":389901222.937693},{"$f":"-$CE938-CM939","v":380833752.63681644},{"$f":"-$CE938-CN939","v":371766282.33593982},{"$f":"-$CE938-CO939","v":362698812.03506327},{"$f":"-$CE938-CP939","v":353631341.73418665},{"$f":"-$CE938-CQ939","v":344563871.43331009},{"$f":"-$CE938-CR939","v":335496401.13243347},{"$f":"-$CE938-CS939","v":326428930.83155692},{"$f":"-$CE938-CT939","v":317361460.5306803},{"$f":"-$CE938-CU939","v":308293990.22980374},{"$f":"-$CE938-CV939","v":299226519.92892718},{"$f":"-$CE938-CW939","v":290159049.62805057},{"$f":"-$CE938-CX939","v":281091579.32717395},{"$f":"-$CE938-CY939","v":272024109.02629739}]
[null,"Prop. Tax Value",{"$f":"-C926","v":172038993.94305575},{"$f":"C941/(($C941/$X941)^(1/21))","v":161536111.15302333},{"$f":"D941/(($C941/$X941)^(1/21))","v":151674423.38728681},{"$f":"E941/(($C941/$X941)^(1/21))","v":142414786.05408022},{"$f":"F941/(($C941/$X941)^(1/21))","v":133720444.31671433},{"$f":"G941/(($C941/$X941)^(1/21))","v":125556887.2003877},{"$f":"H941/(($C941/$X941)^(1/21))","v":117891710.60569383},{"$f":"I941/(($C941/$X941)^(1/21))","v":110694488.68507586},{"$f":"J941/(($C941/$X941)^(1/21))","v":103936653.07167569},{"$f":"K941/(($C941/$X941)^(1/21))","v":97591379.481193066},{"$f":"L941/(($C941/$X941)^(1/21))","v":91633481.236636877},{"$f":"(M941+$N918)/(($C941/($X941+$N918))^(1/21))","v":107353628.48525172},{"$f":"N941/(($N941/$X941)^(1/11))","v":99359252.813469633},{"$f":"O941/(($N941/$X941)^(1/11))","v":91960199.75242129},85112137.008328989,78774033.610489517,72907914.069403321,67478630.842177421,62453653.741901971,57802875.029221989,53498429.018287614,{"$f":"X926","v":45827293.295804456},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE926","v":697712396.1893338},{"$f":"AE941/(($AE941/$AZ941)^(1/21))","v":675058915.58323228},{"$f":"AF941/(($AE941/$AZ941)^(1/21))","v":653140953.20265436},631934628.0789541,611416834.61606443,591565217.41552889,572358146.91891932,553774695.84110093,535794616.36866754,518398318.09870315,501566846.6938324,485281863.23030376,469525624.21660376,454280962.26083106,439531267.36576676,425260468.83126044,411453017.7442134,398093870.03708112,385168470.09643608,372662734.90373117,360563038.69098455,{"$f":"AZ926","v":348856198.0946669},null,null,null,"Prop. Tax Value",{"$f":"-BE926","v":105407907.3209556},{"$f":"BE941/(($BE941/$BZ941)^(1/21))","v":101985500.04072571},{"$f":"BF941/(($BE941/$BZ941)^(1/21))","v":98674212.238051772},95470436.061126187,92370680.7986729,89371569.076602682,86469833.178156227,83662311.483525708,80945945.025075436,78317774.154408395,75774935.317647234,73314657.935416073,70934261.384123862,68631152.075259969,66402820.629519954,64246839.142682403,62160858.540257886,60142606.018027753,58189882.565684102,56300560.570872732,54472581.501028582,{"$f":"BZ926","v":52703953.660477802},null,null,null,"Prop. Tax Value",{"$f":"-CE926","v":453373515.04382908},{"$f":"CE941/(($CE941/$CZ941)^(1/21))","v":442478241.97318101},{"$f":"CF941/(($CE941/$CZ941)^(1/21))","v":431844799.31684929},421466894.88138306,411338387.68455911,401453284.32154042,391805735.41836101,382390032.17063946,373200602.9654724,364232010.08450925,355478946.48625708,346936232.66571194,338598813.58945781,330461755.70442021,322520244.01850408,314769579.25138831,307205175.05379128,299822555.29356176,292617351.40698928,285585299.8137666,278722239.39407474,{"$f":"CZ926","v":272024109.02629739}]
[null,"Tax Dep",null,{"$f":"($C926*0.95)*-D$4","v":32687408.849180594},{"$f":"($C926*0.95)*-E$4","v":52299854.158688948},31379912.495213367,18827947.497128021,18827947.497128021,9413973.7485640105,null,null,null,null,{"$f":"($N918)*D$6","v":2955711.4438658473},5066874.7907234076,3619225.8356114565,2585161.3111510407,1846543.7936793144,1846543.7936793144,1846543.7936793144,922961.55334492121,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($C926)*-D$5","v":6451462.2728645904},{"$f":"($C926)*-E$5","v":12419494.972749196},{"$f":"($C926)*-F$5","v":11488764.015517265},{"$f":"($C926)*-G$5","v":10628569.045801984},{"$f":"($C926)*-H$5","v":9832028.5038456358},{"$f":"($C926)*-I$5","v":9093981.2198299263},{"$f":"($C926)*-J$5","v":8412706.8038154263},{"$f":"($C926)*-K$5","v":7781323.6960444115},{"$f":"($C926)*-L$5","v":7674659.5197997168},{"$f":"($C926)*-M$5","v":7674659.5197997168},{"$f":"($C926)*-N$5","v":7674659.5197997168},{"$f":"($C926)*-O$5","v":7674659.5197997168},{"$f":"($C926)*-P$5","v":7674659.5197997168},{"$f":"($C926)*-Q$5","v":7674659.5197997168},{"$f":"($C926)*-R$5","v":7674659.5197997168},{"$f":"($C926)*-S$5","v":7674659.5197997168},{"$f":"($C926)*-T$5","v":7674659.5197997168},{"$f":"($C926)*-U$5","v":7674659.5197997168},{"$f":"($C926)*-V$5","v":7674659.5197997168},{"$f":"($C926)*-W$5","v":7674659.5197997168},null,null,null,null,"Tax Dep",null,{"$f":"($BE926)*-D$4","v":21081581.464191124},{"$f":"($BE926)*-E$4","v":33730530.342705794},{"$f":"($BE926)*-F$4","v":20238318.205623478},{"$f":"($BE926)*-G$4","v":12142990.923374085},{"$f":"($BE926)*-H$4","v":12142990.923374085},{"$f":"($BE926)*-I$4","v":6071495.4616870424},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($CE926)*-D$5","v":17001506.814143591},{"$f":"($CE926)*-E$5","v":32729034.051014025},{"$f":"($CE926)*-F$5","v":30276283.334626909},{"$f":"($CE926)*-G$5","v":28009415.759407762},{"$f":"($CE926)*-H$5","v":25910296.384754833},{"$f":"($CE926)*-I$5","v":23965324.005216803},{"$f":"($CE926)*-J$5","v":22169964.88564324},{"$f":"($CE926)*-K$5","v":20506084.085432388},{"$f":"($CE926)*-L$5","v":20224992.506105214},{"$f":"($CE926)*-M$5","v":20224992.506105214},{"$f":"($CE926)*-N$5","v":20224992.506105214},{"$f":"($CE926)*-O$5","v":20224992.506105214},{"$f":"($CE926)*-P$5","v":20224992.506105214},{"$f":"($CE926)*-Q$5","v":20224992.506105214},{"$f":"($CE926)*-R$5","v":20224992.506105214},{"$f":"($CE926)*-S$5","v":20224992.506105214},{"$f":"($CE926)*-T$5","v":20224992.506105214},{"$f":"($CE926)*-U$5","v":20224992.506105214},{"$f":"($CE926)*-V$5","v":20224992.506105214},{"$f":"($CE926)*-W$5","v":20224992.506105214},{"$f":"($CE926)*-X$5","v":10105695.65032695}]
[null,"After Tax Dep. Value",null,{"$f":"D942*$B$6","v":6864355.8583279243},{"$f":"E942*$B$6","v":10982969.373324679},6589781.6239948068,3953868.9743968844,3953868.9743968844,1976934.4871984422,null,null,null,null,{"$f":"N942*$B$6","v":620699.40321182786},{"$f":"O942*$B$6","v":1064043.7060519157},{"$f":"P942*$B$6","v":760037.4254784059},{"$f":"Q942*$B$6","v":542883.87534171855},{"$f":"R942*$B$6","v":387774.19667265599},{"$f":"S942*$B$6","v":387774.19667265599},{"$f":"T942*$B$6","v":387774.19667265599},{"$f":"U942*$B$6","v":193821.92620243345},null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF942*$B$6","v":1354807.0773015639},{"$f":"AG942*$B$6","v":2608093.9442773312},{"$f":"AH942*$B$6","v":2412640.4432586255},{"$f":"AI942*$B$6","v":2231999.4996184167},{"$f":"AJ942*$B$6","v":2064725.9858075834},{"$f":"AK942*$B$6","v":1909736.0561642845},{"$f":"AL942*$B$6","v":1766668.4288012395},{"$f":"AM942*$B$6","v":1634077.9761693263},{"$f":"AN942*$B$6","v":1611678.4991579405},{"$f":"AO942*$B$6","v":1611678.4991579405},{"$f":"AP942*$B$6","v":1611678.4991579405},{"$f":"AQ942*$B$6","v":1611678.4991579405},{"$f":"AR942*$B$6","v":1611678.4991579405},{"$f":"AS942*$B$6","v":1611678.4991579405},{"$f":"AT942*$B$6","v":1611678.4991579405},{"$f":"AU942*$B$6","v":1611678.4991579405},{"$f":"AV942*$B$6","v":1611678.4991579405},{"$f":"AW942*$B$6","v":1611678.4991579405},{"$f":"AX942*$B$6","v":1611678.4991579405},{"$f":"AY942*$B$6","v":1611678.4991579405},null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF942*$B$6","v":4427132.1074801357},{"$f":"BG942*$B$6","v":7083411.3719682163},{"$f":"BH942*$B$6","v":4250046.8231809298},{"$f":"BI942*$B$6","v":2550028.0939085577},{"$f":"BJ942*$B$6","v":2550028.0939085577},{"$f":"BK942*$B$6","v":1275014.0469542788},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CF942*$B$6","v":3570316.4309701538},{"$f":"CG942*$B$6","v":6873097.1507129446},{"$f":"CH942*$B$6","v":6358019.500271651},{"$f":"CI942*$B$6","v":5881977.3094756296},{"$f":"CJ942*$B$6","v":5441162.2407985143},{"$f":"CK942*$B$6","v":5032718.0410955288},{"$f":"CL942*$B$6","v":4655692.6259850804},{"$f":"CM942*$B$6","v":4306277.6579408012},{"$f":"CN942*$B$6","v":4247248.4262820948},{"$f":"CO942*$B$6","v":4247248.4262820948},{"$f":"CP942*$B$6","v":4247248.4262820948},{"$f":"CQ942*$B$6","v":4247248.4262820948},{"$f":"CR942*$B$6","v":4247248.4262820948},{"$f":"CS942*$B$6","v":4247248.4262820948},{"$f":"CT942*$B$6","v":4247248.4262820948},{"$f":"CU942*$B$6","v":4247248.4262820948},{"$f":"CV942*$B$6","v":4247248.4262820948},{"$f":"CW942*$B$6","v":4247248.4262820948},{"$f":"CX942*$B$6","v":4247248.4262820948},{"$f":"CY942*$B$6","v":4247248.4262820948},{"$f":"CZ942*$B$6","v":2122196.0865686596}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D943:I943)","v":28540217.966250505},{"$f":"C945/C949","v":0.16589389017060405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"AE945/AE949","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF943:BK943)","v":18406871.368648231},{"$f":"BE945/BE949","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,CF943:CZ943)","v":51802314.179336056},{"$f":"CE945/CE949","v":0.11425968315402844}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D922:W922)","v":16078410.648883715},{"$f":"C946/C949","v":9.3457943925233641E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,AF922:AY922)","v":0},{"$f":"AE946/AE949","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,BF922:BY922)","v":0},{"$f":"BE946/BE949","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,CF922:CY922)","v":0},{"$f":"CE946/CE949","v":0}]
[0.85,"Debt",{"$f":"(C949-C945-C946)*$A947","v":108307310.5287333},{"$f":"C947/C949","v":0.62955094101853792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(AE949-AE945-AE946)*$AC947","v":418627437.71360028},{"$f":"AE947/AE949","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE949-BE945-BE946)*$BC947","v":73950880.559461266},{"$f":"BE947/BE949","v":0.70156862458419633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(CE949-CE945-CE946)*$A947","v":341335520.73481905},{"$f":"CE947/CE949","v":0.75287926931907578}]
[0.15,"Equity",{"$f":"(C949-C945-C946)*$A948","v":19113054.799188226},{"$f":"C948/C949","v":0.11109722488562433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(AE949-AE945-AE946)*$AC948","v":279084958.47573352},{"$f":"AE948/AE949","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE949-BE945-BE946)*$BC948","v":13050155.392846106},{"$f":"BE948/BE949","v":0.12380622786779935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(CE949-CE945-CE946)*$A948","v":60235680.12967395},{"$f":"CE948/CE949","v":0.13286104752689573}]
[null,"Total",{"$f":"-C926","v":172038993.94305575},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE926","v":697712396.1893338},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",{"$f":"-BE926","v":105407907.3209556},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CE926","v":453373515.04382908}]
[null,"Check",{"$f":"SUM(C945:C948)-C949","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE945:AE948)-AE949","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE945:BE948)-BE949","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CE945:CE948)-CE949","v":0}]
[25000,"2040 Solar + Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2040 Nuclear",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2040 Geothermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF952&\" \"&'Resource Options'!$B$43","v":"2040 Pumped Hydro (16 hr/ 100 MW share)"}]
[null,"Year",null,2040,{"$f":"D952+1","v":2041},{"$f":"E952+1","v":2042},{"$f":"F952+1","v":2043},{"$f":"G952+1","v":2044},{"$f":"H952+1","v":2045},{"$f":"I952+1","v":2046},{"$f":"J952+1","v":2047},{"$f":"K952+1","v":2048},{"$f":"L952+1","v":2049},{"$f":"M952+1","v":2050},{"$f":"N952+1","v":2051},{"$f":"O952+1","v":2052},{"$f":"P952+1","v":2053},{"$f":"Q952+1","v":2054},{"$f":"R952+1","v":2055},{"$f":"S952+1","v":2056},{"$f":"T952+1","v":2057},{"$f":"U952+1","v":2058},{"$f":"V952+1","v":2059},null,null,null,null,null,null,"Year",null,2040,{"$f":"AF952+1","v":2041},{"$f":"AG952+1","v":2042},{"$f":"AH952+1","v":2043},{"$f":"AI952+1","v":2044},{"$f":"AJ952+1","v":2045},{"$f":"AK952+1","v":2046},{"$f":"AL952+1","v":2047},{"$f":"AM952+1","v":2048},{"$f":"AN952+1","v":2049},{"$f":"AO952+1","v":2050},{"$f":"AP952+1","v":2051},{"$f":"AQ952+1","v":2052},{"$f":"AR952+1","v":2053},{"$f":"AS952+1","v":2054},{"$f":"AT952+1","v":2055},{"$f":"AU952+1","v":2056},{"$f":"AV952+1","v":2057},{"$f":"AW952+1","v":2058},{"$f":"AX952+1","v":2059},null,null,null,null,"Year",null,2040,{"$f":"BF952+1","v":2041},{"$f":"BG952+1","v":2042},{"$f":"BH952+1","v":2043},{"$f":"BI952+1","v":2044},{"$f":"BJ952+1","v":2045},{"$f":"BK952+1","v":2046},{"$f":"BL952+1","v":2047},{"$f":"BM952+1","v":2048},{"$f":"BN952+1","v":2049},{"$f":"BO952+1","v":2050},{"$f":"BP952+1","v":2051},{"$f":"BQ952+1","v":2052},{"$f":"BR952+1","v":2053},{"$f":"BS952+1","v":2054},{"$f":"BT952+1","v":2055},{"$f":"BU952+1","v":2056},{"$f":"BV952+1","v":2057},{"$f":"BW952+1","v":2058},{"$f":"BX952+1","v":2059},null,null,null,null,"Year",null,2040,{"$f":"CF952+1","v":2041},{"$f":"CG952+1","v":2042},{"$f":"CH952+1","v":2043},{"$f":"CI952+1","v":2044},{"$f":"CJ952+1","v":2045},{"$f":"CK952+1","v":2046},{"$f":"CL952+1","v":2047},{"$f":"CM952+1","v":2048},{"$f":"CN952+1","v":2049},{"$f":"CO952+1","v":2050},{"$f":"CP952+1","v":2051},{"$f":"CQ952+1","v":2052},{"$f":"CR952+1","v":2053},{"$f":"CS952+1","v":2054},{"$f":"CT952+1","v":2055},{"$f":"CU952+1","v":2056},{"$f":"CV952+1","v":2057},{"$f":"CW952+1","v":2058},{"$f":"CX952+1","v":2059}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$29/100*'Resource Options'!$J$29*8760)*(1+'Resource Options'!$X$29)^($D952-$D$12)","v":251123.02300449664},{"$f":"D953*(1-'Resource Options'!$AA$27)","v":249867.40788947415},{"$f":"E953*(1-'Resource Options'!$AA$27)","v":248618.07085002679},{"$f":"F953*(1-'Resource Options'!$AA$27)","v":247374.98049577666},{"$f":"G953*(1-'Resource Options'!$AA$27)","v":246138.10559329778},{"$f":"H953*(1-'Resource Options'!$AA$27)","v":244907.4150653313},{"$f":"I953*(1-'Resource Options'!$AA$27)","v":243682.87799000464},{"$f":"J953*(1-'Resource Options'!$AA$27)","v":242464.46360005462},{"$f":"K953*(1-'Resource Options'!$AA$27)","v":241252.14128205433},{"$f":"L953*(1-'Resource Options'!$AA$27)","v":240045.88057564406},{"$f":"M953*(1-'Resource Options'!$AA$27)","v":238845.65117276582},{"$f":"N953*(1-'Resource Options'!$AA$27)","v":237651.422916902},{"$f":"O953*(1-'Resource Options'!$AA$27)","v":236463.1658023175},{"$f":"P953*(1-'Resource Options'!$AA$27)","v":235280.84997330591},{"$f":"Q953*(1-'Resource Options'!$AA$27)","v":234104.44572343939},{"$f":"R953*(1-'Resource Options'!$AA$27)","v":232933.9234948222},{"$f":"S953*(1-'Resource Options'!$AA$27)","v":231769.25387734809},{"$f":"T953*(1-'Resource Options'!$AA$27)","v":230610.40760796136},{"$f":"U953*(1-'Resource Options'!$AA$27)","v":229457.35556992155},{"$f":"V953*(1-'Resource Options'!$AA$27)","v":228310.06879207195},null,null,null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D952-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D952-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D952-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D952-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D952-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D952-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D952-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D952-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D952-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D952-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D952-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D952-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D952-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D952-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D952-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D952-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D952-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D952-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D952-$D$12)","v":798600},{"$f":"('Resource Options'!$V$21/100*'Resource Options'!$J$21*8760)*(1+'Resource Options'!$X$21)^($D952-$D$12)","v":798600},null,null,null,null,"MWh",null,{"$f":"('Resource Options'!$V$30/100*'Resource Options'!$J$30*8760)*(1+'Resource Options'!$X$30)^($D952-$D$12)","v":157824},{"$f":"BF953*(1-'Resource Options'!$AA$30)","v":156245.76000000001},{"$f":"BG953*(1-'Resource Options'!$AA$30)","v":154683.30240000002},{"$f":"BH953*(1-'Resource Options'!$AA$30)","v":153136.46937600002},{"$f":"BI953*(1-'Resource Options'!$AA$30)","v":151605.10468224002},{"$f":"BJ953*(1-'Resource Options'!$AA$30)","v":150089.05363541763},{"$f":"BK953*(1-'Resource Options'!$AA$30)","v":148588.16309906344},{"$f":"BL953*(1-'Resource Options'!$AA$30)","v":147102.28146807282},{"$f":"BM953*(1-'Resource Options'!$AA$30)","v":145631.25865339208},{"$f":"BN953*(1-'Resource Options'!$AA$30)","v":144174.94606685816},{"$f":"BO953*(1-'Resource Options'!$AA$30)","v":142733.19660618957},{"$f":"BP953*(1-'Resource Options'!$AA$30)","v":141305.86464012766},{"$f":"BQ953*(1-'Resource Options'!$AA$30)","v":139892.80599372639},{"$f":"BR953*(1-'Resource Options'!$AA$30)","v":138493.87793378913},{"$f":"BS953*(1-'Resource Options'!$AA$30)","v":137108.93915445125},{"$f":"BT953*(1-'Resource Options'!$AA$30)","v":135737.84976290673},{"$f":"BU953*(1-'Resource Options'!$AA$30)","v":134380.47126527765},{"$f":"BV953*(1-'Resource Options'!$AA$30)","v":133036.66655262487},{"$f":"BW953*(1-'Resource Options'!$AA$30)","v":131706.2998870986},{"$f":"BX953*(1-'Resource Options'!$AA$30)","v":130389.23688822762},null,null,null,null,"MWh",null,{"$f":"'Resource Options'!$K$43*365","v":584000},{"$f":"CF953","v":584000},{"$f":"CG953","v":584000},584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000,584000]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,{"$f":"CF953*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CG953*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CH953*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CI953*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CJ953*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CK953*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CL953*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CM953*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CN953*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CO953*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CP953*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CQ953*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CR953*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CS953*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CT953*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CU953*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CV953*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CW953*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CX953*(1-'Resource Options'!$W$43)","v":110959.99999999997},{"$f":"CY953*(1-'Resource Options'!$W$43)","v":110959.99999999997}]
[null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!M77","v":56.204856142554547},{"$f":"D955","v":56.204856142554547},{"$f":"E955","v":56.204856142554547},{"$f":"F955","v":56.204856142554547},{"$f":"G955","v":56.204856142554547},{"$f":"H955","v":56.204856142554547},{"$f":"I955","v":56.204856142554547},{"$f":"J955","v":56.204856142554547},{"$f":"K955","v":56.204856142554547},{"$f":"L955","v":56.204856142554547},{"$f":"M955","v":56.204856142554547},{"$f":"N955","v":56.204856142554547},{"$f":"O955","v":56.204856142554547},{"$f":"P955","v":56.204856142554547},{"$f":"Q955","v":56.204856142554547},{"$f":"R955","v":56.204856142554547},{"$f":"S955","v":56.204856142554547},{"$f":"T955","v":56.204856142554547},{"$f":"U955","v":56.204856142554547},{"$f":"V955","v":56.204856142554547},null,null,null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!P77","v":145.01449537113854},{"$f":"AF955","v":145.01449537113854},{"$f":"AG955","v":145.01449537113854},{"$f":"AH955","v":145.01449537113854},{"$f":"AI955","v":145.01449537113854},{"$f":"AJ955","v":145.01449537113854},{"$f":"AK955","v":145.01449537113854},{"$f":"AL955","v":145.01449537113854},{"$f":"AM955","v":145.01449537113854},{"$f":"AN955","v":145.01449537113854},{"$f":"AO955","v":145.01449537113854},{"$f":"AP955","v":145.01449537113854},{"$f":"AQ955","v":145.01449537113854},{"$f":"AR955","v":145.01449537113854},{"$f":"AS955","v":145.01449537113854},{"$f":"AT955","v":145.01449537113854},{"$f":"AU955","v":145.01449537113854},{"$f":"AV955","v":145.01449537113854},{"$f":"AW955","v":145.01449537113854},{"$f":"AX955","v":145.01449537113854},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!S77","v":112.60753491431214},{"$f":"BF955","v":112.60753491431214},{"$f":"BG955","v":112.60753491431214},{"$f":"BH955","v":112.60753491431214},{"$f":"BI955","v":112.60753491431214},{"$f":"BJ955","v":112.60753491431214},{"$f":"BK955","v":112.60753491431214},{"$f":"BL955","v":112.60753491431214},{"$f":"BM955","v":112.60753491431214},{"$f":"BN955","v":112.60753491431214},{"$f":"BO955","v":112.60753491431214},{"$f":"BP955","v":112.60753491431214},{"$f":"BQ955","v":112.60753491431214},{"$f":"BR955","v":112.60753491431214},{"$f":"BS955","v":112.60753491431214},{"$f":"BT955","v":112.60753491431214},{"$f":"BU955","v":112.60753491431214},{"$f":"BV955","v":112.60753491431214},{"$f":"BW955","v":112.60753491431214},{"$f":"BX955","v":112.60753491431214},null,null,null,null,"PPA Rate ($/MWh)",null,{"$f":"'PPA Summary'!V77","v":7.4297369798917732},{"$f":"CF955","v":7.4297369798917732},{"$f":"CG955","v":7.4297369798917732},{"$f":"CH955","v":7.4297369798917732},{"$f":"CI955","v":7.4297369798917732},{"$f":"CJ955","v":7.4297369798917732},{"$f":"CK955","v":7.4297369798917732},{"$f":"CL955","v":7.4297369798917732},{"$f":"CM955","v":7.4297369798917732},{"$f":"CN955","v":7.4297369798917732},{"$f":"CO955","v":7.4297369798917732},{"$f":"CP955","v":7.4297369798917732},{"$f":"CQ955","v":7.4297369798917732},{"$f":"CR955","v":7.4297369798917732},{"$f":"CS955","v":7.4297369798917732},{"$f":"CT955","v":7.4297369798917732},{"$f":"CU955","v":7.4297369798917732},{"$f":"CV955","v":7.4297369798917732},{"$f":"CW955","v":7.4297369798917732},{"$f":"CX955","v":7.4297369798917732}]
[null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!N77","v":7.0404448745881325},{"$f":"D956","v":7.0404448745881325},7.0404448745881325,7.0404448745881325,7.0404448745881325,7.0404448745881325,7.0404448745881325,7.0404448745881325,7.0404448745881325,7.0404448745881325,7.0404448745881325,7.0404448745881325,7.0404448745881325,7.0404448745881325,7.0404448745881325,7.0404448745881325,7.0404448745881325,7.0404448745881325,7.0404448745881325,7.0404448745881325,null,null,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!Q77","v":0},{"$f":"AF956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!T77","v":0},{"$f":"BF956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Capacity Payment ($/kW-month)",null,{"$f":"'PPA Summary'!W77","v":29.748658805703766},{"$f":"CF956","v":29.748658805703766},29.748658805703766,29.748658805703766,29.748658805703766,29.748658805703766,29.748658805703766,29.748658805703766,29.748658805703766,29.748658805703766,29.748658805703766,29.748658805703766,29.748658805703766,29.748658805703766,29.748658805703766,29.748658805703766,29.748658805703766,29.748658805703766,29.748658805703766,29.748658805703766]
[null,"Revenue",null,{"$f":"(D955*D953)+(D956*12*$A$11)","v":16226466.844427589},{"$f":"(E955*E953)+(E956*12*$A$11)","v":16155895.177517334},{"$f":"(F955*F953)+(F956*12*$A$11)","v":16085676.368941629},{"$f":"(G955*G953)+(G956*12*$A$11)","v":16015808.654408803},{"$f":"(H955*H953)+(H956*12*$A$11)","v":15946290.278448641},{"$f":"(I955*I953)+(I956*12*$A$11)","v":15877119.494368281},{"$f":"(J955*J953)+(J956*12*$A$11)","v":15808294.564208323},{"$f":"(K955*K953)+(K956*12*$A$11)","v":15739813.758699164},{"$f":"(L955*L953)+(L956*12*$A$11)","v":15671675.357217548},{"$f":"(M955*M953)+(M956*12*$A$11)","v":15603877.647743342},{"$f":"(N955*N953)+(N956*12*$A$11)","v":15536418.926816508},{"$f":"(O955*O953)+(O956*12*$A$11)","v":15469297.499494307},{"$f":"(P955*P953)+(P956*12*$A$11)","v":15402511.679308718},{"$f":"(Q955*Q953)+(Q956*12*$A$11)","v":15336059.788224058},{"$f":"(R955*R953)+(R956*12*$A$11)","v":15269940.15659482},{"$f":"(S955*S953)+(S956*12*$A$11)","v":15204151.123123728},{"$f":"(T955*T953)+(T956*12*$A$11)","v":15138691.034819992},{"$f":"(U955*U953)+(U956*12*$A$11)","v":15073558.246957775},{"$f":"(V955*V953)+(V956*12*$A$11)","v":15008751.123034868},{"$f":"(W955*W953)+(W956*12*$A$11)","v":14944268.034731576},null,null,null,null,null,null,"Revenue",null,{"$f":"(AF955*AF953)+(AF956*12*('Resource Options'!$J$21))","v":115808576.00339124},{"$f":"(AG955*AG953)+(AG956*12*('Resource Options'!$J$21))","v":115808576.00339124},{"$f":"(AH955*AH953)+(AH956*12*('Resource Options'!$J$21))","v":115808576.00339124},{"$f":"(AI955*AI953)+(AI956*12*('Resource Options'!$J$21))","v":115808576.00339124},{"$f":"(AJ955*AJ953)+(AJ956*12*('Resource Options'!$J$21))","v":115808576.00339124},{"$f":"(AK955*AK953)+(AK956*12*('Resource Options'!$J$21))","v":115808576.00339124},{"$f":"(AL955*AL953)+(AL956*12*('Resource Options'!$J$21))","v":115808576.00339124},{"$f":"(AM955*AM953)+(AM956*12*('Resource Options'!$J$21))","v":115808576.00339124},{"$f":"(AN955*AN953)+(AN956*12*('Resource Options'!$J$21))","v":115808576.00339124},{"$f":"(AO955*AO953)+(AO956*12*('Resource Options'!$J$21))","v":115808576.00339124},{"$f":"(AP955*AP953)+(AP956*12*('Resource Options'!$J$21))","v":115808576.00339124},{"$f":"(AQ955*AQ953)+(AQ956*12*('Resource Options'!$J$21))","v":115808576.00339124},{"$f":"(AR955*AR953)+(AR956*12*('Resource Options'!$J$21))","v":115808576.00339124},{"$f":"(AS955*AS953)+(AS956*12*('Resource Options'!$J$21))","v":115808576.00339124},{"$f":"(AT955*AT953)+(AT956*12*('Resource Options'!$J$21))","v":115808576.00339124},{"$f":"(AU955*AU953)+(AU956*12*('Resource Options'!$J$21))","v":115808576.00339124},{"$f":"(AV955*AV953)+(AV956*12*('Resource Options'!$J$21))","v":115808576.00339124},{"$f":"(AW955*AW953)+(AW956*12*('Resource Options'!$J$21))","v":115808576.00339124},{"$f":"(AX955*AX953)+(AX956*12*('Resource Options'!$J$21))","v":115808576.00339124},{"$f":"(AY955*AY953)+(AY956*12*('Resource Options'!$J$21))","v":115808576.00339124},null,null,null,null,"Revenue",null,{"$f":"(BF955*BF953)+(BF956*12*('Resource Options'!$J$30))","v":17772171.5903164},{"$f":"(BG955*BG953)+(BG956*12*('Resource Options'!$J$30))","v":17594449.874413237},{"$f":"(BH955*BH953)+(BH956*12*('Resource Options'!$J$30))","v":17418505.375669103},{"$f":"(BI955*BI953)+(BI956*12*('Resource Options'!$J$30))","v":17244320.321912415},{"$f":"(BJ955*BJ953)+(BJ956*12*('Resource Options'!$J$30))","v":17071877.118693292},{"$f":"(BK955*BK953)+(BK956*12*('Resource Options'!$J$30))","v":16901158.347506359},{"$f":"(BL955*BL953)+(BL956*12*('Resource Options'!$J$30))","v":16732146.764031293},{"$f":"(BM955*BM953)+(BM956*12*('Resource Options'!$J$30))","v":16564825.296390982},{"$f":"(BN955*BN953)+(BN956*12*('Resource Options'!$J$30))","v":16399177.043427071},{"$f":"(BO955*BO953)+(BO956*12*('Resource Options'!$J$30))","v":16235185.272992799},{"$f":"(BP955*BP953)+(BP956*12*('Resource Options'!$J$30))","v":16072833.420262871},{"$f":"(BQ955*BQ953)+(BQ956*12*('Resource Options'!$J$30))","v":15912105.086060241},{"$f":"(BR955*BR953)+(BR956*12*('Resource Options'!$J$30))","v":15752984.035199638},{"$f":"(BS955*BS953)+(BS956*12*('Resource Options'!$J$30))","v":15595454.194847643},{"$f":"(BT955*BT953)+(BT956*12*('Resource Options'!$J$30))","v":15439499.652899168},{"$f":"(BU955*BU953)+(BU956*12*('Resource Options'!$J$30))","v":15285104.656370176},{"$f":"(BV955*BV953)+(BV956*12*('Resource Options'!$J$30))","v":15132253.609806472},{"$f":"(BW955*BW953)+(BW956*12*('Resource Options'!$J$30))","v":14980931.073708408},{"$f":"(BX955*BX953)+(BX956*12*('Resource Options'!$J$30))","v":14831121.762971321},{"$f":"(BY955*BY953)+(BY956*12*('Resource Options'!$J$30))","v":14682810.545341609},null,null,null,null,"Revenue",null,{"$f":"(CF955*CF953)+(CF956*12*('Resource Options'!$J$43*1000))","v":40037356.963101313},{"$f":"(CG955*CG953)+(CG956*12*('Resource Options'!$J$43*1000))","v":40037356.963101313},{"$f":"(CH955*CH953)+(CH956*12*('Resource Options'!$J$43*1000))","v":40037356.963101313},{"$f":"(CI955*CI953)+(CI956*12*('Resource Options'!$J$43*1000))","v":40037356.963101313},{"$f":"(CJ955*CJ953)+(CJ956*12*('Resource Options'!$J$43*1000))","v":40037356.963101313},{"$f":"(CK955*CK953)+(CK956*12*('Resource Options'!$J$43*1000))","v":40037356.963101313},{"$f":"(CL955*CL953)+(CL956*12*('Resource Options'!$J$43*1000))","v":40037356.963101313},{"$f":"(CM955*CM953)+(CM956*12*('Resource Options'!$J$43*1000))","v":40037356.963101313},{"$f":"(CN955*CN953)+(CN956*12*('Resource Options'!$J$43*1000))","v":40037356.963101313},{"$f":"(CO955*CO953)+(CO956*12*('Resource Options'!$J$43*1000))","v":40037356.963101313},{"$f":"(CP955*CP953)+(CP956*12*('Resource Options'!$J$43*1000))","v":40037356.963101313},{"$f":"(CQ955*CQ953)+(CQ956*12*('Resource Options'!$J$43*1000))","v":40037356.963101313},{"$f":"(CR955*CR953)+(CR956*12*('Resource Options'!$J$43*1000))","v":40037356.963101313},{"$f":"(CS955*CS953)+(CS956*12*('Resource Options'!$J$43*1000))","v":40037356.963101313},{"$f":"(CT955*CT953)+(CT956*12*('Resource Options'!$J$43*1000))","v":40037356.963101313},{"$f":"(CU955*CU953)+(CU956*12*('Resource Options'!$J$43*1000))","v":40037356.963101313},{"$f":"(CV955*CV953)+(CV956*12*('Resource Options'!$J$43*1000))","v":40037356.963101313},{"$f":"(CW955*CW953)+(CW956*12*('Resource Options'!$J$43*1000))","v":40037356.963101313},{"$f":"(CX955*CX953)+(CX956*12*('Resource Options'!$J$43*1000))","v":40037356.963101313},{"$f":"(CY955*CY953)+(CY956*12*('Resource Options'!$J$43*1000))","v":40037356.963101313}]
[]
[null,"Solar Fixed O&M",null,{"$f":"HLOOKUP(D952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":618391.86831035232},{"$f":"HLOOKUP(E952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":630759.70567655924},{"$f":"HLOOKUP(F952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":643374.89979009051},{"$f":"HLOOKUP(G952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":656242.39778589236},{"$f":"HLOOKUP(H952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":669367.24574161018},{"$f":"HLOOKUP(I952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":682754.59065644233},{"$f":"HLOOKUP(J952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":696409.68246957113},{"$f":"HLOOKUP(K952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":710337.87611896265},{"$f":"HLOOKUP(L952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":724544.63364134182},{"$f":"HLOOKUP(M952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":739035.5263141687},{"$f":"HLOOKUP(N952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":753816.23684045207},{"$f":"HLOOKUP(O952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":768892.56157726119},{"$f":"HLOOKUP(P952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":784270.4128088064},{"$f":"HLOOKUP(Q952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":799955.82106498256},{"$f":"HLOOKUP(R952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":815954.9374862822},{"$f":"HLOOKUP(S952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":832274.03623600793},{"$f":"HLOOKUP(T952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":848919.51696072798},{"$f":"HLOOKUP(U952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":865897.90729994257},{"$f":"HLOOKUP(V952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":883215.86544594145},{"$f":"HLOOKUP(W952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$25)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":900880.18275486038},null,null,null,null,null,null,"Fuel Charge",null,{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AF952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AF953","v":7510832.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AG952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AG953","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AH952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AH953","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AI952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AI953","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AJ952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AJ953","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AK952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AK953","v":8345369.9999999991},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AL952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AL953","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AM952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AM953","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AN952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AN953","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AO952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AO953","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AP952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AP953","v":9179907},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AQ952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AQ953","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AR952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AR953","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AS952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AS953","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AT952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AT953","v":10014444},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AU952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AU953","v":10848981},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AV952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AV953","v":10848981},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AW952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AW953","v":10848981},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AX952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AX953","v":10848981},{"$f":"'Resource Options'!$U$21/1000*HLOOKUP(AY952,Prices!$E$2:$BE$8,ROW(Prices!$D$8)-ROW(Prices!$D$2)+1,FALSE)*AY953","v":11683517.999999998}]
[null,"Storage Fixed O&M",null,{"$f":"HLOOKUP(D952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":476243.31615699094},{"$f":"D960*(1+'Fixed O&M'!$A$27)","v":485768.18248013075},{"$f":"E960*(1+'Fixed O&M'!$A$27)","v":495483.54612973338},{"$f":"F960*(1+'Fixed O&M'!$A$27)","v":505393.21705232805},{"$f":"G960*(1+'Fixed O&M'!$A$27)","v":515501.0813933746},{"$f":"H960*(1+'Fixed O&M'!$A$27)","v":525811.10302124207},{"$f":"I960*(1+'Fixed O&M'!$A$27)","v":536327.32508166693},{"$f":"J960*(1+'Fixed O&M'!$A$27)","v":547053.87158330029},{"$f":"K960*(1+'Fixed O&M'!$A$27)","v":557994.94901496626},{"$f":"L960*(1+'Fixed O&M'!$A$27)","v":569154.84799526562},{"$f":"HLOOKUP(N952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$A$11*0.5","v":458081.73593248328},{"$f":"N960*(1+'Fixed O&M'!$A$27)","v":467243.37065113295},{"$f":"O960*(1+'Fixed O&M'!$A$27)","v":476588.23806415562},{"$f":"P960*(1+'Fixed O&M'!$A$27)","v":486120.00282543874},{"$f":"Q960*(1+'Fixed O&M'!$A$27)","v":495842.40288194752},{"$f":"R960*(1+'Fixed O&M'!$A$27)","v":505759.25093958649},{"$f":"S960*(1+'Fixed O&M'!$A$27)","v":515874.43595837825},{"$f":"T960*(1+'Fixed O&M'!$A$27)","v":526191.92467754579},{"$f":"U960*(1+'Fixed O&M'!$A$27)","v":536715.76317109668},{"$f":"V960*(1+'Fixed O&M'!$A$27)","v":547450.07843451865},null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(AF952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":20870725.555474389},{"$f":"HLOOKUP(AG952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21288140.066583876},{"$f":"HLOOKUP(AH952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":21713902.867915552},{"$f":"HLOOKUP(AI952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22148180.925273865},{"$f":"HLOOKUP(AJ952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":22591144.543779343},{"$f":"HLOOKUP(AK952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23042967.434654929},{"$f":"HLOOKUP(AL952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23503826.783348028},{"$f":"HLOOKUP(AM952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":23973903.319014989},{"$f":"HLOOKUP(AN952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24453381.385395288},{"$f":"HLOOKUP(AO952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":24942449.013103191},{"$f":"HLOOKUP(AP952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":25441297.993365262},{"$f":"HLOOKUP(AQ952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":25950123.953232568},{"$f":"HLOOKUP(AR952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":26469126.432297219},{"$f":"HLOOKUP(AS952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":26998508.960943159},{"$f":"HLOOKUP(AT952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":27538479.140162025},{"$f":"HLOOKUP(AU952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":28089248.722965267},{"$f":"HLOOKUP(AV952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":28651033.697424572},{"$f":"HLOOKUP(AW952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":29224054.371373061},{"$f":"HLOOKUP(AX952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":29808535.458800524},{"$f":"HLOOKUP(AY952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$19)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":30404706.167976536},null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(BF952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4637939.0123276412},{"$f":"HLOOKUP(BG952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4730697.7925741952},{"$f":"HLOOKUP(BH952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4825311.7484256784},{"$f":"HLOOKUP(BI952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":4921817.9833941925},{"$f":"HLOOKUP(BJ952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5020254.3430620767},{"$f":"HLOOKUP(BK952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5120659.4299233174},{"$f":"HLOOKUP(BL952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5223072.6185217835},{"$f":"HLOOKUP(BM952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5327534.0708922194},{"$f":"HLOOKUP(BN952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5434084.7523100637},{"$f":"HLOOKUP(BO952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5542766.447356265},{"$f":"HLOOKUP(BP952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5653621.776303391},{"$f":"HLOOKUP(BQ952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5766694.2118294593},{"$f":"HLOOKUP(BR952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5882028.0960660484},{"$f":"HLOOKUP(BS952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":5999668.6579873692},{"$f":"HLOOKUP(BT952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":6119662.0311471168},{"$f":"HLOOKUP(BU952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":6242055.2717700591},{"$f":"HLOOKUP(BV952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":6366896.3772054603},{"$f":"HLOOKUP(BW952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":6494234.3047495699},{"$f":"HLOOKUP(BX952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":6624118.9908445617},{"$f":"HLOOKUP(BY952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$28)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$21*1000","v":6756601.3706614533}]
[null,"Solar Variable O&M",null,{"$f":"HLOOKUP(D952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*D953","v":0},{"$f":"HLOOKUP(E952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*E953","v":0},{"$f":"HLOOKUP(F952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*F953","v":0},{"$f":"HLOOKUP(G952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*G953","v":0},{"$f":"HLOOKUP(H952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*H953","v":0},{"$f":"HLOOKUP(I952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*I953","v":0},{"$f":"HLOOKUP(J952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*J953","v":0},{"$f":"HLOOKUP(K952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*K953","v":0},{"$f":"HLOOKUP(L952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*L953","v":0},{"$f":"HLOOKUP(M952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*M953","v":0},{"$f":"HLOOKUP(N952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*N953","v":0},{"$f":"HLOOKUP(O952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*O953","v":0},{"$f":"HLOOKUP(P952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*P953","v":0},{"$f":"HLOOKUP(Q952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q953","v":0},{"$f":"HLOOKUP(R952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*R953","v":0},{"$f":"HLOOKUP(S952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*S953","v":0},{"$f":"HLOOKUP(T952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*T953","v":0},{"$f":"HLOOKUP(U952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*U953","v":0},{"$f":"HLOOKUP(V952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*V953","v":0},{"$f":"HLOOKUP(W952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$25)-ROW('Variable O&M'!$A$4)+1,FALSE)*W953","v":0},null,null,null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(AF952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF953","v":925964.52381121379},{"$f":"HLOOKUP(AG952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG953","v":944483.81428743782},{"$f":"HLOOKUP(AH952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH953","v":963373.49057318678},{"$f":"HLOOKUP(AI952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI953","v":982640.96038465051},{"$f":"HLOOKUP(AJ952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ953","v":1002293.7795923437},{"$f":"HLOOKUP(AK952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK953","v":1022339.6551841905},{"$f":"HLOOKUP(AL952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL953","v":1042786.4482878742},{"$f":"HLOOKUP(AM952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM953","v":1063642.1772536316},{"$f":"HLOOKUP(AN952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN953","v":1084915.0207987041},{"$f":"HLOOKUP(AO952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO953","v":1106613.3212146785},{"$f":"HLOOKUP(AP952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP953","v":1128745.5876389721},{"$f":"HLOOKUP(AQ952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ953","v":1151320.4993917514},{"$f":"HLOOKUP(AR952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR953","v":1174346.9093795866},{"$f":"HLOOKUP(AS952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS953","v":1197833.8475671785},{"$f":"HLOOKUP(AT952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT953","v":1221790.524518522},{"$f":"HLOOKUP(AU952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AU953","v":1246226.3350088925},{"$f":"HLOOKUP(AV952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AV953","v":1271150.8617090702},{"$f":"HLOOKUP(AW952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AW953","v":1296573.8789432514},{"$f":"HLOOKUP(AX952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX953","v":1322505.3565221166},{"$f":"HLOOKUP(AY952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$19)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY953","v":1348955.4636525591},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(BF952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF953","v":0},{"$f":"HLOOKUP(BG952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG953","v":0},{"$f":"HLOOKUP(BH952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH953","v":0},{"$f":"HLOOKUP(BI952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI953","v":0},{"$f":"HLOOKUP(BJ952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ953","v":0},{"$f":"HLOOKUP(BK952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK953","v":0},{"$f":"HLOOKUP(BL952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL953","v":0},{"$f":"HLOOKUP(BM952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM953","v":0},{"$f":"HLOOKUP(BN952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN953","v":0},{"$f":"HLOOKUP(BO952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO953","v":0},{"$f":"HLOOKUP(BP952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP953","v":0},{"$f":"HLOOKUP(BQ952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ953","v":0},{"$f":"HLOOKUP(BR952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BR953","v":0},{"$f":"HLOOKUP(BS952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BS953","v":0},{"$f":"HLOOKUP(BT952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BT953","v":0},{"$f":"HLOOKUP(BU952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU953","v":0},{"$f":"HLOOKUP(BV952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV953","v":0},{"$f":"HLOOKUP(BW952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW953","v":0},{"$f":"HLOOKUP(BX952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX953","v":0},{"$f":"HLOOKUP(BY952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$28)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY953","v":0},null,null,null,null,"Variable O&M",null,{"$f":"HLOOKUP(CF952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF953","v":451426.06386655715},{"$f":"HLOOKUP(CG952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG953","v":460454.58514388825},{"$f":"HLOOKUP(CH952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH953","v":469663.67684676603},{"$f":"HLOOKUP(CI952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI953","v":479056.95038370142},{"$f":"HLOOKUP(CJ952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ953","v":488638.08939137543},{"$f":"HLOOKUP(CK952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK953","v":498410.8511792029},{"$f":"HLOOKUP(CL952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL953","v":508379.06820278702},{"$f":"HLOOKUP(CM952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM953","v":518546.64956684271},{"$f":"HLOOKUP(CN952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN953","v":528917.58255817962},{"$f":"HLOOKUP(CO952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CO953","v":539495.93420934316},{"$f":"HLOOKUP(CP952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CP953","v":550285.85289353004},{"$f":"HLOOKUP(CQ952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CQ953","v":561291.56995140063},{"$f":"HLOOKUP(CR952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR953","v":572517.4013504287},{"$f":"HLOOKUP(CS952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS953","v":583967.74937743729},{"$f":"HLOOKUP(CT952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT953","v":595647.10436498595},{"$f":"HLOOKUP(CU952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU953","v":607560.04645228584},{"$f":"HLOOKUP(CV952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV953","v":619711.2473813314},{"$f":"HLOOKUP(CW952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW953","v":632105.4723289581},{"$f":"HLOOKUP(CX952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX953","v":644747.58177553723},{"$f":"HLOOKUP(CY952,'Variable O&M'!$B$4:$AT$49,ROW('Variable O&M'!$A$41)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY953","v":657642.53341104812}]
[null,"B&O Tax",null,{"$f":"(D955*D953)*0.00275","v":38814.416800640662},{"$f":"(E955*E953)*0.00275","v":38620.344716637454},38427.242993054271,38235.106778088993,38043.931244198553,37853.711587977559,37664.443030037677,37476.120814887487,37288.740210813048,37102.296509758977,36916.785027210186,36732.201102074134,36548.54009656376,36365.797396080947,36183.968409100547,36003.048567055041,35823.033324219767,35643.918157598673,35465.698566810679,35288.370073976621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",null,{"$f":"HLOOKUP(CF952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1159484.7530819103},{"$f":"HLOOKUP(CG952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1182674.4481435488},{"$f":"HLOOKUP(CH952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1206327.9371064196},{"$f":"HLOOKUP(CI952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1230454.4958485481},{"$f":"HLOOKUP(CJ952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1255063.5857655192},{"$f":"HLOOKUP(CK952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1280164.8574808293},{"$f":"HLOOKUP(CL952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1305768.1546304459},{"$f":"HLOOKUP(CM952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1331883.5177230549},{"$f":"HLOOKUP(CN952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1358521.1880775159},{"$f":"HLOOKUP(CO952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1385691.6118390663},{"$f":"HLOOKUP(CP952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1413405.4440758477},{"$f":"HLOOKUP(CQ952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1441673.5529573648},{"$f":"HLOOKUP(CR952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1470507.0240165121},{"$f":"HLOOKUP(CS952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1499917.1644968423},{"$f":"HLOOKUP(CT952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1529915.5077867792},{"$f":"HLOOKUP(CU952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1560513.8179425148},{"$f":"HLOOKUP(CV952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1591724.0943013651},{"$f":"HLOOKUP(CW952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1623558.5761873925},{"$f":"HLOOKUP(CX952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1656029.7477111404},{"$f":"HLOOKUP(CY952,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$41)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$27*1000*0.5","v":1689150.3426653633}]
[null,"Property Tax",null,{"$f":"C988*$B$8","v":1742826.6230603361},1636570.8733541006,1536793.2690905877,1443098.8540580813,1355116.7515303516,1272498.6962010744,1194917.6556225065,1122066.5356915761,1053656.9650592257,989418.15365125402,929095.8207822697,1084377.7217655608,1004059.3695523459,929690.08616705064,860829.23234176054,797068.80634731648,738031.02657613519,683366.09317976446,632750.11549883662,585883.19300540735,null,null,null,null,null,null,"Property Tax",null,{"$f":"AE988*$B$8","v":7081083.1089255465},6851172.9342542216,6628727.5340537373,6413504.540373303,6205269.4545184365,6003795.391550201,5808862.8330801111,5620259.3880913323,5437779.5615256047,5261224.5303837359,5090401.9270957028,4925125.6299243504,4765215.5601743087,4610497.485985172,4460802.8324951641,4315968.4981684592,4175836.6770860194,4040254.6870063343,3909074.8030087277,3782154.0965379658,null,null,null,null,"Property Tax",null,{"$f":"BE988*$B$8","v":1069784.8514003786},1035050.8399133254,1001444.5800039875,968929.45558436972,937470.03942573129,907032.05455844058,877582.33692510752,849088.79924630246,821520.39605949062,794847.08989309077,769039.81853880163,744070.46338653774,719911.81878747302,696537.5624118133,673922.22656899795,652041.17045908363,630870.55332507717,610387.30847696355,590569.11815912777,571394.38923378719,null,null,null,null,"Property Tax",null,{"$f":"CE988*$B$8","v":4601287.8041798221},{"$f":"CF988*$B$8","v":4490711.6777858147},{"$f":"CG988*$B$8","v":4382792.8682667045},{"$f":"CH988*$B$8","v":4277467.5161511572},{"$f":"CI988*$B$8","v":4174673.296610591},{"$f":"CJ988*$B$8","v":4074349.3825793141},{"$f":"CK988*$B$8","v":3976436.4087609458},{"$f":"CL988*$B$8","v":3880876.4364998196},{"$f":"CM988*$B$8","v":3787612.9194965791},{"$f":"CN988*$B$8","v":3696590.6703476841},{"$f":"CO988*$B$8","v":3607755.8278890229},{"$f":"CP988*$B$8","v":3521055.82532431},{"$f":"CQ988*$B$8","v":3436439.3591194069},{"$f":"CR988*$B$8","v":3353856.3586441609},{"$f":"CS988*$B$8","v":3273257.9565437981},{"$f":"CT988*$B$8","v":3194596.4598223399},{"$f":"CU988*$B$8","v":3117825.3216209277},{"$f":"CV988*$B$8","v":3042899.113674358},{"$f":"CW988*$B$8","v":2969773.4994295342},{"$f":"CX988*$B$8","v":2898405.2078099167}]
[null,"Total Operating Costs",null,{"$f":"SUM(D959:D963)","v":2876276.22432832},{"$f":"SUM(E959:E963)","v":2791719.1062274277},{"$f":"SUM(F959:F963)","v":2714078.958003466},{"$f":"SUM(G959:G963)","v":2642969.5756743904},{"$f":"SUM(H959:H963)","v":2578029.0099095348},{"$f":"SUM(I959:I963)","v":2518918.1014667363},{"$f":"SUM(J959:J963)","v":2465319.1062037824},{"$f":"SUM(K959:K963)","v":2416934.4042087262},{"$f":"SUM(L959:L963)","v":2373485.287926347},{"$f":"SUM(M959:M963)","v":2334710.8244704474},{"$f":"SUM(N959:N963)","v":2177910.5785824154},{"$f":"SUM(O959:O963)","v":2357245.8550960291},{"$f":"SUM(P959:P963)","v":2301466.5605218718},{"$f":"SUM(Q959:Q963)","v":2252131.7074535531},{"$f":"SUM(R959:R963)","v":2208810.5411190907},{"$f":"SUM(S959:S963)","v":2171105.1420899658},{"$f":"SUM(T959:T963)","v":2138648.0128194611},{"$f":"SUM(U959:U963)","v":2111099.8433148516},{"$f":"SUM(V959:V963)","v":2088147.4426826853},{"$f":"SUM(W959:W963)","v":2069501.824268763},null,null,null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(AF959:AF963)","v":36388606.18821115},{"$f":"SUM(AG959:AG963)","v":37429166.81512554},{"$f":"SUM(AH959:AH963)","v":37651373.892542474},{"$f":"SUM(AI959:AI963)","v":37889696.42603182},{"$f":"SUM(AJ959:AJ963)","v":38144077.777890123},{"$f":"SUM(AK959:AK963)","v":38414472.481389321},{"$f":"SUM(AL959:AL963)","v":39535383.064716011},{"$f":"SUM(AM959:AM963)","v":39837711.884359956},{"$f":"SUM(AN959:AN963)","v":40155982.9677196},{"$f":"SUM(AO959:AO963)","v":40490193.864701599},{"$f":"SUM(AP959:AP963)","v":40840352.508099936},{"$f":"SUM(AQ959:AQ963)","v":42041014.08254867},{"$f":"SUM(AR959:AR963)","v":42423132.90185111},{"$f":"SUM(AS959:AS963)","v":42821284.294495516},{"$f":"SUM(AT959:AT963)","v":43235516.497175708},{"$f":"SUM(AU959:AU963)","v":44500424.556142621},{"$f":"SUM(AV959:AV963)","v":44947002.236219667},{"$f":"SUM(AW959:AW963)","v":45409863.937322639},{"$f":"SUM(AX959:AX963)","v":45889096.618331365},{"$f":"SUM(AY959:AY963)","v":47219333.728167057},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(BF959:BF963)","v":5707723.8637280203},{"$f":"SUM(BG959:BG963)","v":5765748.6324875206},{"$f":"SUM(BH959:BH963)","v":5826756.3284296654},{"$f":"SUM(BI959:BI963)","v":5890747.4389785621},{"$f":"SUM(BJ959:BJ963)","v":5957724.3824878084},{"$f":"SUM(BK959:BK963)","v":6027691.4844817575},{"$f":"SUM(BL959:BL963)","v":6100654.9554468915},{"$f":"SUM(BM959:BM963)","v":6176622.8701385222},{"$f":"SUM(BN959:BN963)","v":6255605.1483695544},{"$f":"SUM(BO959:BO963)","v":6337613.5372493556},{"$f":"SUM(BP959:BP963)","v":6422661.5948421927},{"$f":"SUM(BQ959:BQ963)","v":6510764.6752159968},{"$f":"SUM(BR959:BR963)","v":6601939.9148535216},{"$f":"SUM(BS959:BS963)","v":6696206.2203991823},{"$f":"SUM(BT959:BT963)","v":6793584.2577161146},{"$f":"SUM(BU959:BU963)","v":6894096.4422291424},{"$f":"SUM(BV959:BV963)","v":6997766.9305305379},{"$f":"SUM(BW959:BW963)","v":7104621.6132265329},{"$f":"SUM(BX959:BX963)","v":7214688.1090036891},{"$f":"SUM(BY959:BY963)","v":7327995.7598952409},null,null,null,null,"Total Operating Costs",null,{"$f":"SUM(CF960:CF963)","v":6212198.621128289},6133840.7110732514,6058784.4822198898,5986978.9623834062,5918374.9717674851,5852925.0912393462,5790583.6315941792,5731306.603789717,5675051.6901322752,5621778.2163960934,5571447.1248584008,5524020.9482330754,5479463.7844863478,5437741.2725184411,5398820.5686955638,5362670.3242171407,5329260.6633036248,5298563.1621907093,5270550.8289162116,5245198.0838863282]
[null,"Storage Reinvestment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"((HLOOKUP(N952,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)","v":20572077.226449929},0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,{"$f":"D957-D964","v":13350190.620099269},13364176.071289906,13371597.410938162,13372839.078734413,13368261.268539106,13358201.392901545,13342975.458004542,13322879.354490437,13298190.0692912,13269166.823272895,13358508.348234093,13112051.644398278,13101045.118786845,13083928.080770506,13061129.615475729,13033045.981033761,13000043.022000531,12962458.403642923,12920603.680352183,12874766.210462812,null,null,null,null,null,null,"EBITDA",null,{"$f":"AF957-AF964","v":79419969.815180093},78379409.188265696,78157202.110848755,77918879.577359408,77664498.22550112,77394103.522001922,76273192.938675225,75970864.11903128,75652593.035671636,75318382.138689637,74968223.495291293,73767561.920842558,73385443.101540118,72987291.708895713,72573059.506215528,71308151.447248608,70861573.767171562,70398712.06606859,69919479.385059863,68589242.275224179,null,null,null,null,"EBITDA",null,{"$f":"BF957-BF964","v":12064447.72658838},11828701.241925716,11591749.047239438,11353572.882933853,11114152.736205485,10873466.863024602,10631491.808584401,10388202.42625246,10143571.895057516,9897571.7357434444,9650171.8254206777,9401340.4108442441,9151044.1203461178,8899247.9744484611,8645915.3951830529,8391008.2141410336,8134486.6792759346,7876309.4604818746,7616433.653967632,7354814.7854463682,null,null,null,null,"EBITDA",null,{"$f":"CF957-CF964","v":33825158.341973022},{"$f":"CG957-CG964","v":33903516.252028063},33978572.480881423,34050378.000717908,34118981.991333827,34184431.871861964,34246773.331507131,34306050.359311596,34362305.272969037,34415578.746705219,34465909.838242911,34513336.014868237,34557893.178614967,34599615.690582871,34638536.394405752,34674686.638884172,34708096.299797684,34738793.800910607,34766806.134185098,34792158.879214987]
[null,"Before Tax Earnings",null,{"$f":"D967-D989-D977","v":-25249505.920946095},{"$f":"E967-E989-E977","v":-44937833.420483544},{"$f":"F967-F989-F977","v":-23563434.264653869},{"$f":"G967-G989-G977","v":-10663613.171253286},{"$f":"H967-H989-H977","v":-10476128.778504668},{"$f":"I967-I989-I977","v":-747776.05966495164},{"$f":"J967-J989-J977","v":8985493.8655698784},{"$f":"K967-K989-K977","v":9187733.7697387338},{"$f":"L967-L989-L977","v":9396497.2926066052},{"$f":"M967-M989-M977","v":9612599.4950587638},{"$f":"N967-N989-N977","v":6146082.5062191878},{"$f":"O967-O989-O977","v":4140213.7550170408},{"$f":"P967-P989-P977","v":5925386.3214019584},{"$f":"Q967-Q989-Q977","v":7311050.0940483166},{"$f":"R967-R989-R977","v":8415992.5961667709},{"$f":"S967-S989-S977","v":8800892.6626752205},{"$f":"T967-T989-T977","v":9201522.5896399263},{"$f":"U967-U989-U977","v":10537590.028968874},{"$f":"V967-V989-V977","v":11891535.927562794},{"$f":"W967-W989-W977","v":12347682.727326784},null,null,null,null,null,null,"Before Tax Earnings",null,{"$f":"AF967-AF989-AF977","v":51641120.651927188},{"$f":"AG967-AG989-AG977","v":45197145.289595127},{"$f":"AH967-AH989-AH977","v":46592380.776231393},{"$f":"AI967-AI989-AI977","v":47933773.583298653},{"$f":"AJ967-AJ989-AJ977","v":49230038.088395074},{"$f":"AK967-AK989-AK977","v":50488218.993190423},{"$f":"AL967-AL989-AL977","v":50877415.888947353},{"$f":"AM967-AM989-AM977","v":52075649.983135894},{"$f":"AN967-AN989-AN977","v":52769426.970733784},{"$f":"AO967-AO989-AO977","v":53384408.535095967},{"$f":"AP967-AP989-AP977","v":54030901.976109013},{"$f":"AQ967-AQ989-AQ977","v":53876725.090292245},{"$f":"AR967-AR989-AR977","v":54593415.194053367},{"$f":"AS967-AS989-AS977","v":55349013.170625694},{"$f":"AT967-AT989-AT977","v":56146217.805623084},{"$f":"AU967-AU989-AU977","v":56153318.426217623},{"$f":"AV967-AV989-AV977","v":57042349.859680101},{"$f":"AW967-AW989-AW977","v":57981877.727793634},{"$f":"AX967-AX989-AX977","v":58975154.094462238},{"$f":"AY967-AY989-AY977","v":59191051.484687746},null,null,null,null,"Before Tax Earnings",null,{"$f":"BF967-BF989-BF977","v":-13083886.735409053},{"$f":"BG967-BG989-BG977","v":-26043561.97208377},{"$f":"BH967-BH989-BH977","v":-12468104.130813088},{"$f":"BI967-BI989-BI977","v":-4365210.5014300421},{"$f":"BJ967-BJ989-BJ977","v":-4473252.4064780045},{"$f":"BK967-BK989-BK977","v":1585969.6181717198},{"$f":"BL967-BL989-BL977","v":7650799.8192503471},{"$f":"BM967-BM989-BM977","v":7559597.1739436872},{"$f":"BN967-BN989-BN977","v":7474657.7166252881},{"$f":"BO967-BO989-BO977","v":7396333.1848815884},{"$f":"BP967-BP989-BP977","v":7324992.6835077126},{"$f":"BQ967-BQ989-BQ977","v":7261023.6483276151},{"$f":"BR967-BR989-BR977","v":7204832.8561956408},{"$f":"BS967-BS989-BS977","v":7156847.4835824436},{"$f":"BT967-BT989-BT977","v":7117516.2162657185},{"$f":"BU967-BU989-BU977","v":7087310.4127698159},{"$f":"BV967-BV989-BV977","v":7066725.3243281394},{"$f":"BW967-BW989-BW977","v":7056281.3742786739},{"$f":"BX967-BX989-BX977","v":7056525.4999462543},{"$f":"BY967-BY989-BY977","v":7068032.5602159053},null,null,null,null,"Before Tax Earnings",null,{"$f":"CF967-CF989-CF977","v":-750741.92338970304},{"$f":"CG967-CG989-CG977","v":-16373544.430361792},-13535449.174990844,-10875570.312385326,-8374769.1557210758,-6018475.8488510661,-3801288.9124845229,-1703966.9789665919,-995591.3257915508,-557134.91161399893,{"$f":"CP967-CP989-CP977","v":-102361.73261286877},{"$f":"CQ967-CQ989-CQ977","v":369728.63584906794},{"$f":"CR967-CR989-CR977","v":860183.20102423802},1370097.9844920076,1900620.5733897444,2452952.7971967645,3028353.5364053063,3628141.669728009,4253699.1668227706,4906474.333863942]
[null,"ITC",null,{"$f":"-C973*0.1","v":17428266.230603363},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"PTC",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Federal Tax",null,{"$f":"D968*$B$6-D969","v":-22730662.474002041},{"$f":"E968*$B$6-E969","v":-9436945.0183015447},{"$f":"F968*$B$6-F969","v":-4948321.1955773123},-2239358.7659631902,-2199987.04348598,-157032.97252963984,1886953.7117696744,1929424.0916451339,1973264.431447387,2018645.8939623404,{"$f":"N968*$B$6-N969","v":1290677.3263060295},{"$f":"O968*$B$6-O969","v":869444.88855357852},1244331.1274944113,1535320.5197501464,1767358.4451950218,1848187.4591617961,1932319.7438243844,2212893.9060834637,2497222.5447881864,2593013.3727386245,null,null,null,null,null,null,"Federal Tax",null,{"$f":"AF968*$B$6-AF969","v":10844635.336904708},{"$f":"AG968*$B$6-AG969","v":9491400.5108149759},{"$f":"AH968*$B$6-AH969","v":9784399.9630085919},10066092.452492718,10338307.998562966,10602525.988569988,10684257.336678945,10935886.496458538,11081579.663854094,11210725.792370154,{"$f":"AP968*$B$6-AP969","v":11346489.414982893},{"$f":"AQ968*$B$6-AQ969","v":11314112.268961372},11464617.190751206,11623292.765831396,11790705.739180848,11792196.8695057,11978893.470532821,12176194.322836664,12384782.35983707,12430120.811784426,null,null,null,null,"Federal Tax",null,{"$f":"BF968*$B$6-BF969","v":-2747616.214435901},{"$f":"BG968*$B$6-BG969","v":-5469148.0141375912},{"$f":"BH968*$B$6-BH969","v":-2618301.8674707483},-916694.20530030876,-939383.00536038086,333053.61981606117,1606667.9620425729,1587515.4065281742,1569678.1204913105,1553229.9688251335,{"$f":"BP968*$B$6-BP969","v":1538248.4635366197},{"$f":"BQ968*$B$6-BQ969","v":1524814.9661487991},1513014.8998010845,1502937.9715523131,1494678.4054158009,1488335.1866816613,1484012.3181089093,1481819.0885985214,1481870.3549887133,1484286.83764534,null,null,null,null,"Federal Tax",null,{"$f":"CF968*$B$6-CF969","v":-157655.80391183763},{"$f":"CG968*$B$6-CG969","v":-3438444.3303759764},{"$f":"CH968*$B$6-CH969","v":-2842444.3267480773},-2283869.7656009183,-1758701.5227014259,-1263879.9282587238,-798270.67162174976,-357833.0655829843,-209074.17841622565,-116998.33143893977,{"$f":"CP968*$B$6-CP969","v":-21495.963848702442},{"$f":"CQ968*$B$6-CQ969","v":77643.013528304262},180638.47221508998,287720.57674332161,399130.32041184633,515120.08741132054,635954.24264511431,761909.75064288185,893276.82503278181,1030359.6101114277]
[]
[]
[{"$f":"IRR(C973:X973,0.1)","v":6.4999999927249252E-2},"Free Cash Flow",{"$f":"SUM(C984:C985)","v":-174282662.30603361},{"$f":"D967-D970-D965","v":36080853.09410131},{"$f":"E967-E970-E965","v":22801121.089591451},18319918.606515475,15612197.844697602,15568248.312025087,13515234.365431186,11456021.746234868,11393455.262845302,11324925.637843814,11250520.929310555,{"$f":"N967-N970-N965","v":-8504246.2045218665},{"$f":"O967-O970-O965","v":12242606.755844699},11856713.991292434,11548607.561020359,11293771.170280708,11184858.521871965,11067723.278176146,10749564.497559458,10423381.135563996,10281752.837724188,{"$f":"C984*-0.3","v":46510119.96591194},null,null,null,null,{"$f":"IRR(AE973:AZ973,0.1)","v":8.0066043702534451E-2},"Free Cash Flow",{"$f":"-HLOOKUP(AF952,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$189)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$20)","v":-708108310.89255464},{"$f":"AF967-AF970-AF965","v":68575334.478275388},{"$f":"AG967-AG970-AG965","v":68888008.677450716},68372802.147840157,67852787.124866694,67326190.226938158,66791577.533431932,65588935.60199628,65034977.622572742,64571013.371817544,64107656.346319482,{"$f":"AP967-AP970-AP965","v":63621734.0803084},{"$f":"AQ967-AQ970-AQ965","v":62453449.651881188},61920825.910788909,61363998.943064317,60782353.76703468,59515954.577742904,58882680.296638742,58222517.743231922,57534697.025222793,56159121.463439755,{"$f":"AE973*-0.5","v":354054155.44627732},null,null,{"$f":"IRR(BE973:BZ973,0.1)","v":9.0026960539131728E-2},"Free Cash Flow",{"$f":"-HLOOKUP(BF952,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$198)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$29)","v":-106978485.14003785},{"$f":"BF967-BF970","v":14812063.941024281},{"$f":"BG967-BG970","v":17297849.256063309},14210050.914710186,12270267.088234162,12053535.741565866,10540413.243208541,9024823.8465418294,8800687.0197242852,{"$f":"BN967-BN970","v":8573893.7745662052},{"$f":"BO967-BO970","v":8344341.7669183109},8111923.3618840575,7876525.4446954448,7638029.220545033,7396310.0028961478,7151236.9897672515,6902673.0274593718,6650474.3611670248,6394490.3718833532,6134563.2989789192,5870527.9478010284,{"$f":"BE973*-0.5","v":53489242.570018925},null,null,{"$f":"IRR(CE973:CZ973,0.1)","v":6.5000000000187352E-2},"Free Cash Flow",{"$f":"SUM(CE984:CE985)","v":-460128780.41798216},{"$f":"CF967-CF970","v":33982814.145884857},{"$f":"CG967-CG970","v":37341960.58240404},36821016.807629503,36334247.766318828,35877683.514035255,35448311.800120689,35045044.003128879,34663883.424894579,34571379.45138526,34532577.078144155,34487405.802091613,34435693.001339935,34377254.706399873,34311895.113839552,34239406.073993906,34159566.55147285,34072142.057152569,33976884.050267726,33873529.30915232,33761799.269103557,{"$f":"CY987","v":276077268.2507894}]
[{"$f":"IRR(C974:X974,0.1)","v":0.12205049830214443},"ROE",{"$f":"-C995","v":-19362320.127878744},{"$f":"D973-D977-D980-D990-D969+D965","v":2894506.8913933411},{"$f":"E973-E977-E980-E990-E969+E965","v":2870714.1818804033},{"$f":"F973-F977-F980-F990-F969+F965","v":2839993.7634513006},{"$f":"G973-G977-G980-G990-G969+G965","v":2802562.2404215517},{"$f":"H973-H977-H980-H990-H969+H965","v":2758612.7077490375},{"$f":"I973-I977-I980-I990-I969+I965","v":2708315.6902462291},{"$f":"J973-J977-J980-J990-J969+J965","v":2651820.0001410041},{"$f":"K973-K977-K980-K990-K969+K965","v":2589253.5167514384},{"$f":"L973-L977-L980-L990-L969+L965","v":2520723.8917499501},{"$f":"M973-M977-M980-M990-M969+M965","v":2446319.183216691},{"$f":"N973-N977-N980-N990-N969+N965","v":381903.21603160724},{"$f":"O973-O977-O980-O990-O969+O965","v":115852.25030898512},{"$f":"P973-P977-P980-P990-P969+P965","v":32239.416899007047},{"$f":"Q973-Q977-Q980-Q990-Q969+Q965","v":-59946.60521969432},{"$f":"R973-R977-R980-R990-R969+R965","v":-160554.13299264957},{"$f":"S973-S977-S980-S990-S969+S965","v":-269466.78140139126},{"$f":"T973-T977-T980-T990-T969+T965","v":-386602.02509721287},{"$f":"U973-U977-U980-U990-U969+U965","v":-511909.92496226646},{"$f":"V973-V977-V980-V990-V969+V965","v":-645372.01029262505},{"$f":"W973-W977-W980-W990-W969+W965","v":-787000.3081324324},{"$f":"X973","v":46510119.96591194},null,null,null,null,{"$f":"IRR(AE974:AZ974,0.1)","v":0.10609242222698079},"ROE",{"$f":"-AE995","v":-283243324.35702187},{"$f":"AF973-AF977-AF980-AF990-AF969+AF965","v":33110592.786265999},{"$f":"AG973-AG977-AG980-AG990-AG969+AG965","v":32153635.218808107},{"$f":"AH973-AH977-AH980-AH990-AH969+AH965","v":31836431.221843418},{"$f":"AI973-AI977-AI980-AI990-AI969+AI965","v":31499412.994291291},{"$f":"AJ973-AJ977-AJ980-AJ990-AJ969+AJ965","v":31142271.128922921},{"$f":"AK973-AK977-AK980-AK990-AK969+AK965","v":30764669.685888201},{"$f":"AL973-AL977-AL980-AL990-AL969+AL965","v":29706961.21642625},{"$f":"AM973-AM977-AM980-AM990-AM969+AM965","v":29287322.884841967},{"$f":"AN973-AN977-AN980-AN990-AN969+AN965","v":28846050.236719016},{"$f":"AO973-AO977-AO980-AO990-AO969+AO965","v":28382693.211220954},{"$f":"AP973-AP977-AP980-AP990-AP969+AP965","v":27896770.945209872},{"$f":"AQ973-AQ977-AQ980-AQ990-AQ969+AQ965","v":26728486.516782664},{"$f":"AR973-AR977-AR980-AR990-AR969+AR965","v":26195862.775690384},{"$f":"AS973-AS977-AS980-AS990-AS969+AS965","v":25639035.807965789},{"$f":"AT973-AT977-AT980-AT990-AT969+AT965","v":25057390.631936152},{"$f":"AU973-AU977-AU980-AU990-AU969+AU965","v":23790991.442644376},{"$f":"AV973-AV977-AV980-AV990-AV969+AV965","v":23157717.161540214},{"$f":"AW973-AW977-AW980-AW990-AW969+AW965","v":22497554.608133394},{"$f":"AX973-AX977-AX980-AX990-AX969+AX965","v":21809733.890124265},{"$f":"AY973-AY977-AY980-AY990-AY969+AY965","v":20434158.328341227},{"$f":"AZ973","v":354054155.44627732},null,null,{"$f":"IRR(BE974:BZ974,0.1)","v":0.27142212736394211},"ROE",{"$f":"-BE995","v":-13244602.708199514},{"$f":"BF973-BF977-BF980-BF990-BF969","v":4296540.8353030179},{"$f":"BG973-BG977-BG980-BG990-BG969","v":4086468.3248130912},{"$f":"BH973-BH977-BH980-BH990-BH969","v":3874251.6640241873},{"$f":"BI973-BI977-BI980-BI990-BI969","v":3659816.8458866933},{"$f":"BJ973-BJ977-BJ980-BJ990-BJ969","v":3443085.4992183978},{"$f":"BK973-BK977-BK980-BK990-BK969","v":3223974.7571149697},{"$f":"BL973-BL977-BL980-BL990-BL969","v":3002397.1167021557},{"$f":"BM973-BM977-BM980-BM990-BM969","v":2778260.289884612},{"$f":"BN973-BN977-BN980-BN990-BN969","v":2551467.044726532},{"$f":"BO973-BO977-BO980-BO990-BO969","v":2321915.0370786372},{"$f":"BP973-BP977-BP980-BP990-BP969","v":2089496.6320443838},{"$f":"BQ973-BQ977-BQ980-BQ990-BQ969","v":1854098.714855772},{"$f":"BR973-BR977-BR980-BR990-BR969","v":1615602.4907053597},{"$f":"BS973-BS977-BS980-BS990-BS969","v":1373883.2730564745},{"$f":"BT973-BT977-BT980-BT990-BT969","v":1128810.2599275783},{"$f":"BU973-BU977-BU980-BU990-BU969","v":880246.29761969857},{"$f":"BV973-BV977-BV980-BV990-BV969","v":628047.63132735156},{"$f":"BW973-BW977-BW980-BW990-BW969","v":372063.64204367995},{"$f":"BX973-BX977-BX980-BX990-BX969","v":112136.5691392459},{"$f":"BY973-BY977-BY980-BY990-BY969","v":-151898.78203864489},{"$f":"BZ973","v":53489242.570018925},null,null,{"$f":"IRR(CE974:CZ974,0.1)","v":0.15367818984192683},"ROE",{"$f":"-CE995","v":-61133191.763606094},{"$f":"CF973-CF977-CF980-CF990-CF969+CF965","v":7824089.4869514294},{"$f":"CG973-CG977-CG980-CG990-CG969+CG965","v":7831243.7710036533},7833052.3036619863,7829418.4817901943,7820237.4427070236,7805395.7470710175,7784771.0438748021,7758231.7167086424,7725636.5104097445,7686834.1371686403,{"$f":"CP973-CP977-CP980-CP990-CP969+CP965","v":7641662.8611160982},{"$f":"CQ973-CQ977-CQ980-CQ990-CQ969+CQ965","v":7589950.0603644196},7531511.7654243559,7466152.1728640348,7393663.1330183875,7313823.6104973331,7226399.1161770523,7131141.1092922073,7027786.3681768049,6916056.328128038,{"$f":"CZ973","v":276077268.2507894}]
[]
[]
[null,"Interest",null,{"$f":"C981*$B$7","v":5485990.7028989783},5320080.1507392339,5145874.070971502,4962957.6872153832,4770895.4842714593,4569230.1711803395,4357481.5924346624,4135145.5847517028,3901692.7766845953,3656567.3282141313,4273498.8894442674,3933736.1766236494,3576985.3281620005,3202396.9372772695,2809079.1268483019,2396095.425897886,1962462.539899949,1507148.0096021155,1029067.7527893902,527083.48313602852,null,null,null,null,null,null,"Interest",null,{"$f":"AE981*$B$7","v":21243249.326776639},20600798.506798003,19926225.145820435,19217923.116793986,18474205.986316219,17693302.999314561,16873354.862962823,16012409.319793493,15108416.499465698,14159224.038121516,13162571.953710124,12116087.265078161,11017278.3420146,9863528.9727978613,8652092.1351202857,7380083.4555588309,6044474.3420193037,4642084.7728027999,3169575.7251254711,1623441.2250642758,null,null,null,null,"Interest",null,{"$f":"BE981*$B$7","v":3752637.4339898624},3639147.969197372,3519984.0311652566,3394861.8962315358,3263483.6545511293,3125536.5007867021,2980691.9893340538,2828605.2523087729,2668914.178432228,2501238.5508618555,2325179.1419129646,2140316.7625166294,1946211.2641504772,1742400.4908660175,1528399.1789173346,1303697.8013712177,1067761.3549477949,820028.08620320121,559908.15402137756,286782.22523046273,null,null,null,null,"Interest",null,{"$f":"CE981*$B$7","v":17321070.999688394},{"$f":"CF981*$B$7","v":17060364.024015721},{"$f":"CG981*$B$7","v":16786621.699559417},{"$f":"CH981*$B$7","v":16499192.258880297},{"$f":"CI981*$B$7","v":16197391.346167222},{"$f":"CJ981*$B$7","v":15880500.387818493},{"$f":"CK981*$B$7","v":15547764.881552327},{"$f":"CL981*$B$7","v":15198392.599972853},{"$f":"CM981*$B$7","v":14831551.704314405},{"$f":"CN981*$B$7","v":14446368.763873035},{"$f":"CO981*$B$7","v":14041926.676409597},{"$f":"CP981*$B$7","v":13617262.484572986},{"$f":"CQ981*$B$7","v":13171365.083144546},{"$f":"CR981*$B$7","v":12703172.811644681},{"$f":"CS981*$B$7","v":12211570.926569825},{"$f":"CT981*$B$7","v":11695388.947241224},{"$f":"CU981*$B$7","v":11153397.868946195},{"$f":"CV981*$B$7","v":10584307.236736415},{"$f":"CW981*$B$7","v":9986762.0729161445},{"$f":"CX981*$B$7","v":9359339.6509048622}]
[null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$C994)","v":8804201.7460938636},{"$f":"-PMT($B$7,20,$C994)","v":8804201.7460938636},8804201.7460938636,8804201.7460938636,8804201.7460938636,8804201.7460938636,8804201.7460938636,8804201.7460938636,8804201.7460938636,8804201.7460938636,{"$f":"-PMT($B$7,20,$C994)","v":8804201.7460938636},{"$f":"-PMT($B$7,20,$C994)","v":8804201.7460938636},8804201.7460938636,8804201.7460938636,8804201.7460938636,8804201.7460938636,8804201.7460938636,8804201.7460938636,8804201.7460938636,8804201.7460938636,null,null,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$AE994)","v":34092265.726349376},{"$f":"-PMT($B$7,20,$AE994)","v":34092265.726349376},34092265.726349376,34092265.726349376,34092265.726349376,34092265.726349376,34092265.726349376,34092265.726349376,34092265.726349376,34092265.726349376,34092265.726349376,34092265.726349376,34092265.726349376,34092265.726349376,34092265.726349376,34092265.726349376,34092265.726349376,34092265.726349376,34092265.726349376,34092265.726349376,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,20,$BE994)","v":6022426.7298396733},{"$f":"-PMT($B$7,20,$BE994)","v":6022426.7298396733},6022426.7298396733,6022426.7298396733,6022426.7298396733,6022426.7298396733,6022426.7298396733,6022426.7298396733,6022426.7298396733,6022426.7298396733,6022426.7298396733,6022426.7298396733,6022426.7298396733,6022426.7298396733,6022426.7298396733,6022426.7298396733,6022426.7298396733,6022426.7298396733,6022426.7298396733,6022426.7298396733,null,null,null,null,"Initial Mortgage Payment",null,{"$f":"-PMT($B$7,30,$CE994)","v":22535210.513141818},{"$f":"-PMT($B$7,30,$CE994)","v":22535210.513141818},22535210.513141818,22535210.513141818,22535210.513141818,22535210.513141818,22535210.513141818,22535210.513141818,22535210.513141818,22535210.513141818,22535210.513141818,22535210.513141818,22535210.513141818,22535210.513141818,22535210.513141818,22535210.513141818,22535210.513141818,22535210.513141818,22535210.513141818,22535210.513141818]
[null,"Storage Refresh Mortgage Payment",null,0,0,0,0,0,0,0,0,0,0,{"$f":"-PMT($B$7,10,$N965)*$A994","v":2264551.3997627567},{"$f":"-PMT($B$7,10,$N965)*$A994","v":2264551.3997627567},2264551.3997627567,2264551.3997627567,2264551.3997627567,2264551.3997627567,2264551.3997627567,2264551.3997627567,2264551.3997627567,2264551.3997627567]
[null,"Sinking Fund",null,{"$f":"D979+D978-D977","v":3318211.0431948854},{"$f":"E979+E978-E977","v":3484121.5953546297},{"$f":"F979+F978-F977","v":3658327.6751223616},{"$f":"G979+G978-G977","v":3841244.0588784805},{"$f":"H979+H978-H977","v":4033306.2618224043},{"$f":"I979+I978-I977","v":4234971.5749135241},{"$f":"J979+J978-J977","v":4446720.1536592012},{"$f":"K979+K978-K977","v":4669056.1613421608},{"$f":"L979+L978-L977","v":4902508.9694092683},{"$f":"M979+M978-M977","v":5147634.4178797323},{"$f":"N979+N978-N977","v":6795254.2564123534},{"$f":"O979+O978-O977","v":7135016.9692329708},{"$f":"P979+P978-P977","v":7491767.8176946202},{"$f":"Q979+Q978-Q977","v":7866356.2085793512},{"$f":"R979+R978-R977","v":8259674.0190083189},{"$f":"S979+S978-S977","v":8672657.7199587338},{"$f":"T979+T978-T977","v":9106290.6059566718},{"$f":"U979+U978-U977","v":9561605.1362545043},{"$f":"V979+V978-V977","v":10039685.393067231},{"$f":"W979+W978-W977","v":10541669.662720593},null,null,null,null,null,null,"Sinking Fund",null,{"$f":"AF978-AF977","v":12849016.399572738},{"$f":"AG978-AG977","v":13491467.219551373},14166040.580528941,14874342.60955539,15618059.740033157,16398962.727034815,17218910.863386553,18079856.406555884,18983849.22688368,19933041.688227862,20929693.772639252,21976178.461271215,23074987.384334777,24228736.753551513,25440173.591229089,26712182.270790547,28047791.384330072,29450180.953546576,30922690.001223907,32468824.501285098,null,null,null,null,"Sinking Fund",null,{"$f":"BF978-BF977","v":2269789.2958498108},{"$f":"BG978-BG977","v":2383278.7606423013},2502442.6986744166,2627564.8336081374,2758943.0752885439,2896890.2290529711,3041734.7405056194,3193821.4775309004,3353512.5514074452,3521188.1789778178,3697247.5879267086,3882109.9673230438,4076215.4656891963,4280026.2389736557,4494027.5509223389,4718728.9284684556,4954665.3748918781,5202398.6436364725,5462518.5758182956,5735644.5046092104,null,null,null,null,"Sinking Fund",null,{"$f":"CF979+CF978-CF977","v":5214139.513453424},{"$f":"CG979+CG978-CG977","v":5474846.4891260974},5748588.8135824017,6036018.2542615216,6337819.1669745967,6654710.1253233254,6987445.6315894909,7336817.9131689649,7703658.8088274132,8088841.7492687833,{"$f":"CP979+CP978-CP977","v":8493283.8367322218},{"$f":"CQ979+CQ978-CQ977","v":8917948.0285688322},9363845.4299972728,9832037.7014971375,10323639.586571993,10839821.565900594,11381812.644195624,11950903.276405403,12548448.440225674,13175870.862236956]
[null,"Mortgage Balance",{"$f":"C994","v":109719814.05797955},{"$f":"C981-D980","v":106401603.01478466},{"$f":"D981-E980","v":102917481.41943003},{"$f":"E981-F980","v":99259153.744307667},{"$f":"F981-G980","v":95417909.685429186},{"$f":"G981-H980","v":91384603.423606783},{"$f":"H981-I980","v":87149631.848693252},{"$f":"I981-J980","v":82702911.695034057},{"$f":"J981-K980","v":78033855.533691898},{"$f":"K981-L980","v":73131346.564282626},{"$f":"(N965*$A$54)+L981-M980","v":85469977.78888534},{"$f":"M981-N980","v":78674723.532472983},{"$f":"N981-O980","v":71539706.563240007},{"$f":"O981-P980","v":64047938.745545387},{"$f":"P981-Q980","v":56181582.536966033},{"$f":"Q981-R980","v":47921908.517957717},{"$f":"R981-S980","v":39249250.79799898},{"$f":"S981-T980","v":30142960.192042306},{"$f":"T981-U980","v":20581355.055787802},{"$f":"U981-V980","v":10541669.66272057},{"$f":"V981-W980","v":-2.2351741790771484E-8},null,null,null,null,null,null,"Mortgage Balance",{"$f":"AE994","v":424864986.53553277},{"$f":"AE981-AF980","v":412015970.13596004},{"$f":"AF981-AG980","v":398524502.91640866},{"$f":"AG981-AH980","v":384358462.33587974},{"$f":"AH981-AI980","v":369484119.72632438},{"$f":"AI981-AJ980","v":353866059.98629123},{"$f":"AJ981-AK980","v":337467097.25925642},{"$f":"AK981-AL980","v":320248186.39586985},{"$f":"AL981-AM980","v":302168329.98931396},{"$f":"AM981-AN980","v":283184480.76243031},{"$f":"(AP965*$A$54)+AN981-AO980","v":263251439.07420245},{"$f":"AO981-AP980","v":242321745.3015632},{"$f":"AP981-AQ980","v":220345566.84029198},{"$f":"AQ981-AR980","v":197270579.4559572},{"$f":"AR981-AS980","v":173041842.70240569},{"$f":"AS981-AT980","v":147601669.11117661},{"$f":"AT981-AU980","v":120889486.84038606},{"$f":"AU981-AV980","v":92841695.456055999},{"$f":"AV981-AW980","v":63391514.502509423},{"$f":"AW981-AX980","v":32468824.501285516},{"$f":"AX981-AY980","v":4.1723251342773438E-7},null,null,null,null,"Mortgage Balance",{"$f":"BE994","v":75052748.679797247},{"$f":"BE981-BF980","v":72782959.383947432},{"$f":"BF981-BG980","v":70399680.623305127},{"$f":"BG981-BH980","v":67897237.924630716},{"$f":"BH981-BI980","v":65269673.091022581},{"$f":"BI981-BJ980","v":62510730.015734039},{"$f":"BJ981-BK980","v":59613839.786681071},{"$f":"BK981-BL980","v":56572105.04617545},{"$f":"BL981-BM980","v":53378283.568644553},{"$f":"BM981-BN980","v":50024771.017237112},{"$f":"(BP965*$A$54)+BN981-BO980","v":46503582.838259295},{"$f":"BO981-BP980","v":42806335.250332586},{"$f":"BP981-BQ980","v":38924225.283009544},{"$f":"BQ981-BR980","v":34848009.817320347},{"$f":"BR981-BS980","v":30567983.578346692},{"$f":"BS981-BT980","v":26073956.027424354},{"$f":"BT981-BU980","v":21355227.098955899},{"$f":"BU981-BV980","v":16400561.724064022},{"$f":"BV981-BW980","v":11198163.08042755},{"$f":"BW981-BX980","v":5735644.5046092542},{"$f":"BX981-BY980","v":4.377216100692749E-8},null,null,null,null,"Mortgage Balance",{"$f":"CE994","v":346421419.99376786},{"$f":"CE981-CF980","v":341207280.48031443},{"$f":"CF981-CG980","v":335732433.99118835},{"$f":"CG981-CH980","v":329983845.17760593},{"$f":"CH981-CI980","v":323947826.92334443},{"$f":"CI981-CJ980","v":317610007.75636983},{"$f":"CJ981-CK980","v":310955297.63104653},{"$f":"CK981-CL980","v":303967851.99945706},{"$f":"CL981-CM980","v":296631034.08628809},{"$f":"CM981-CN980","v":288927375.27746069},{"$f":"CN981-CO980","v":280838533.52819192},{"$f":"CO981-CP980","v":272345249.69145972},{"$f":"CP981-CQ980","v":263427301.66289088},{"$f":"CQ981-CR980","v":254063456.23289362},{"$f":"CR981-CS980","v":244231418.53139648},{"$f":"CS981-CT980","v":233907778.94482449},{"$f":"CT981-CU980","v":223067957.37892389},{"$f":"CU981-CV980","v":211686144.73472828},{"$f":"CV981-CW980","v":199735241.45832288},{"$f":"CW981-CX980","v":187186793.01809722},{"$f":"CX981-CY980","v":174010922.15586028}]
[]
[]
[null,"Solar Depr",{"$f":"-HLOOKUP(D952,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$195)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21)","v":-155033733.21970648},{"$f":"-($C984)/20","v":7751686.6609853236},{"$f":"-($C984)/20","v":7751686.6609853236},7751686.6609853236,7751686.6609853236,7751686.6609853236,7751686.6609853236,7751686.6609853236,7751686.6609853236,7751686.6609853236,7751686.6609853236,7751686.6609853236,7751686.6609853236,7751686.6609853236,7751686.6609853236,7751686.6609853236,7751686.6609853236,7751686.6609853236,7751686.6609853236,7751686.6609853236,7751686.6609853236]
[null,"Storage Depr",{"$f":"-((HLOOKUP(D952,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$21))*1)*0.9","v":-19248929.086327139},{"$f":"-($C985)/10","v":1924892.9086327138},{"$f":"-($C985)/10","v":1924892.9086327138},1924892.9086327138,1924892.9086327138,1924892.9086327138,1924892.9086327138,1924892.9086327138,1924892.9086327138,1924892.9086327138,1924892.9086327138,{"$f":"$N965/10","v":2057207.7226449929},2057207.7226449929,2057207.7226449929,2057207.7226449929,2057207.7226449929,2057207.7226449929,2057207.7226449929,2057207.7226449929,2057207.7226449929,2057207.7226449929,null,null,null,null,null,null,"Depr",null,{"$f":"-($AE973)/40","v":17702707.772313867},{"$f":"-($AE973)/40","v":17702707.772313867},17702707.772313867,17702707.772313867,17702707.772313867,17702707.772313867,17702707.772313867,17702707.772313867,17702707.772313867,17702707.772313867,17702707.772313867,17702707.772313867,17702707.772313867,17702707.772313867,17702707.772313867,17702707.772313867,17702707.772313867,17702707.772313867,17702707.772313867,17702707.772313867,null,null,null,null,"Depr",null,{"$f":"-($BE973)/25","v":4279139.4056015136},{"$f":"-($BE973)/25","v":4279139.4056015136},4279139.4056015136,4279139.4056015136,4279139.4056015136,4279139.4056015136,4279139.4056015136,4279139.4056015136,4279139.4056015136,4279139.4056015136,4279139.4056015136,4279139.4056015136,4279139.4056015136,4279139.4056015136,4279139.4056015136,4279139.4056015136,4279139.4056015136,4279139.4056015136,4279139.4056015136,4279139.4056015136,null,null,null,null,"Depr",{"$f":"-((HLOOKUP(CF952,'Capital Costs'!$B$174:$X$218,ROW('Capital Costs'!$A$211)-ROW('Capital Costs'!$A$174)+1,FALSE)*1000000*(1+AFUDC!$Y$42))*1)","v":-460128780.41798216},{"$f":"-($CE985)/50","v":9202575.6083596423},{"$f":"-($CE985)/50","v":9202575.6083596423},9202575.6083596423,9202575.6083596423,9202575.6083596423,9202575.6083596423,9202575.6083596423,9202575.6083596423,9202575.6083596423,9202575.6083596423,9202575.6083596423,9202575.6083596423,9202575.6083596423,9202575.6083596423,9202575.6083596423,9202575.6083596423,9202575.6083596423,9202575.6083596423,9202575.6083596423,9202575.6083596423]
[null,"Accum Depreciation",null,{"$f":"SUM($D984:D985)","v":9676579.569618037},{"$f":"SUM($D984:E985)","v":19353159.139236074},{"$f":"SUM($D984:F985)","v":29029738.708854113},{"$f":"SUM($D984:G985)","v":38706318.27847214},{"$f":"SUM($D984:H985)","v":48382897.848090172},{"$f":"SUM($D984:I985)","v":58059477.417708203},{"$f":"SUM($D984:J985)","v":67736056.987326235},{"$f":"SUM($D984:K985)","v":77412636.556944266},{"$f":"SUM($D984:L985)","v":87089216.126562297},{"$f":"SUM($D984:M985)","v":96765795.696180329},{"$f":"SUM($D984:N985)","v":106574690.07981065},{"$f":"SUM($D984:O985)","v":116383584.46344097},{"$f":"SUM($D984:P985)","v":126192478.84707129},{"$f":"SUM($D984:Q985)","v":136001373.2307016},{"$f":"SUM($D984:R985)","v":145810267.61433187},{"$f":"SUM($D984:S985)","v":155619161.99796224},{"$f":"SUM($D984:T985)","v":165428056.3815926},{"$f":"SUM($D984:U985)","v":175236950.76522294},{"$f":"SUM($D984:V985)","v":185045845.14885324},{"$f":"SUM($D984:W985)","v":194854739.53248355},null,null,null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($AE985:AF985)","v":17702707.772313867},{"$f":"SUM($AE985:AG985)","v":35405415.544627734},{"$f":"SUM($AE985:AH985)","v":53108123.316941604},{"$f":"SUM($AE985:AI985)","v":70810831.089255467},{"$f":"SUM($AE985:AJ985)","v":88513538.86156933},{"$f":"SUM($AE985:AK985)","v":106216246.63388319},{"$f":"SUM($AE985:AL985)","v":123918954.40619706},{"$f":"SUM($AE985:AM985)","v":141621662.17851093},{"$f":"SUM($AE985:AN985)","v":159324369.9508248},{"$f":"SUM($AE985:AO985)","v":177027077.72313866},{"$f":"SUM($AE985:AP985)","v":194729785.49545252},{"$f":"SUM($AE985:AQ985)","v":212432493.26776639},{"$f":"SUM($AE985:AR985)","v":230135201.04008025},{"$f":"SUM($AE985:AS985)","v":247837908.81239411},{"$f":"SUM($AE985:AT985)","v":265540616.58470798},{"$f":"SUM($AE985:AU985)","v":283243324.35702187},{"$f":"SUM($AE985:AV985)","v":300946032.12933576},{"$f":"SUM($AE985:AW985)","v":318648739.90164965},{"$f":"SUM($AE985:AX985)","v":336351447.67396355},{"$f":"SUM($AE985:AY985)","v":354054155.44627744},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($BE985:BF985)","v":4279139.4056015136},{"$f":"SUM($BE985:BG985)","v":8558278.8112030271},{"$f":"SUM($BE985:BH985)","v":12837418.216804542},{"$f":"SUM($BE985:BI985)","v":17116557.622406054},{"$f":"SUM($BE985:BJ985)","v":21395697.028007567},{"$f":"SUM($BE985:BK985)","v":25674836.43360908},{"$f":"SUM($BE985:BL985)","v":29953975.839210592},{"$f":"SUM($BE985:BM985)","v":34233115.244812109},{"$f":"SUM($BE985:BN985)","v":38512254.650413625},{"$f":"SUM($BE985:BO985)","v":42791394.056015141},{"$f":"SUM($BE985:BP985)","v":47070533.461616658},{"$f":"SUM($BE985:BQ985)","v":51349672.867218174},{"$f":"SUM($BE985:BR985)","v":55628812.27281969},{"$f":"SUM($BE985:BS985)","v":59907951.678421207},{"$f":"SUM($BE985:BT985)","v":64187091.084022723},{"$f":"SUM($BE985:BU985)","v":68466230.489624232},{"$f":"SUM($BE985:BV985)","v":72745369.895225748},{"$f":"SUM($BE985:BW985)","v":77024509.300827265},{"$f":"SUM($BE985:BX985)","v":81303648.706428781},{"$f":"SUM($BE985:BY985)","v":85582788.112030298},null,null,null,null,"Accum Depreciation",null,{"$f":"SUM($CF985:CF985)","v":9202575.6083596423},{"$f":"SUM($CF985:CG985)","v":18405151.216719285},{"$f":"SUM($CF985:CH985)","v":27607726.825078927},{"$f":"SUM($CF985:CI985)","v":36810302.433438569},{"$f":"SUM($CF985:CJ985)","v":46012878.041798212},{"$f":"SUM($CF985:CK985)","v":55215453.650157854},{"$f":"SUM($CF985:CL985)","v":64418029.258517496},{"$f":"SUM($CF985:CM985)","v":73620604.866877139},{"$f":"SUM($CF985:CN985)","v":82823180.475236773},{"$f":"SUM($CF985:CO985)","v":92025756.083596408},{"$f":"SUM($CF985:CP985)","v":101228331.69195604},{"$f":"SUM($CF985:CQ985)","v":110430907.30031568},{"$f":"SUM($CF985:CR985)","v":119633482.90867531},{"$f":"SUM($CF985:CS985)","v":128836058.51703495},{"$f":"SUM($CF985:CT985)","v":138038634.12539458},{"$f":"SUM($CF985:CU985)","v":147241209.73375422},{"$f":"SUM($CF985:CV985)","v":156443785.34211385},{"$f":"SUM($CF985:CW985)","v":165646360.95047349},{"$f":"SUM($CF985:CX985)","v":174848936.55883312},{"$f":"SUM($CF985:CY985)","v":184051512.16719276}]
[null,"End Year Book Value",null,{"$f":"-$C973-D986","v":164606082.73641557},{"$f":"-$C973-E986","v":154929503.16679755},145252923.5971795,135576344.02756149,125899764.45794344,116223184.88832541,106546605.31870738,96870025.749089345,87193446.179471314,{"$f":"-$C973-M986+$N965","v":98088943.836303204},{"$f":"-$C973-N986+$N965","v":88280049.452672899},{"$f":"-$C973-O986+$N965","v":78471155.069042563},{"$f":"-$C973-P986+$N965","v":68662260.685412258},{"$f":"-$C973-Q986+$N965","v":58853366.301781945},{"$f":"-$C973-R986+$N965","v":49044471.918151669},{"$f":"-$C973-S986+$N965","v":39235577.534521304},{"$f":"-$C973-T986+$N965","v":29426683.150890939},{"$f":"-$C973-U986+$N965","v":19617788.767260604},{"$f":"-$C973-V986+$N965","v":9808894.3836302981},{"$f":"-$C973-W986+$N965","v":0},null,null,null,null,null,null,"End Year Book Value",null,{"$f":"-$AE973-AF986","v":690405603.12024081},{"$f":"-$AE973-AG986","v":672702895.34792686},{"$f":"-$AE973-AH986","v":655000187.57561302},{"$f":"-$AE973-AI986","v":637297479.80329919},{"$f":"-$AE973-AJ986","v":619594772.03098536},{"$f":"-$AE973-AK986","v":601892064.2586714},{"$f":"-$AE973-AL986","v":584189356.48635757},{"$f":"-$AE973-AM986","v":566486648.71404374},{"$f":"-$AE973-AN986","v":548783940.94172978},{"$f":"-$AE973-AO986","v":531081233.16941595},{"$f":"-$AE973-AP986","v":513378525.39710212},{"$f":"-$AE973-AQ986","v":495675817.62478828},{"$f":"-$AE973-AR986","v":477973109.85247439},{"$f":"-$AE973-AS986","v":460270402.0801605},{"$f":"-$AE973-AT986","v":442567694.30784667},{"$f":"-$AE973-AU986","v":424864986.53553277},{"$f":"-$AE973-AV986","v":407162278.76321888},{"$f":"-$AE973-AW986","v":389459570.99090499},{"$f":"-$AE973-AX986","v":371756863.21859109},{"$f":"-$AE973-AY986","v":354054155.4462772},null,null,null,null,"End Year Book Value",null,{"$f":"-$BE973-BF986","v":102699345.73443633},{"$f":"-$BE973-BG986","v":98420206.328834817},{"$f":"-$BE973-BH986","v":94141066.9232333},{"$f":"-$BE973-BI986","v":89861927.517631799},{"$f":"-$BE973-BJ986","v":85582788.112030283},{"$f":"-$BE973-BK986","v":81303648.706428766},{"$f":"-$BE973-BL986","v":77024509.300827265},{"$f":"-$BE973-BM986","v":72745369.895225734},{"$f":"-$BE973-BN986","v":68466230.489624232},{"$f":"-$BE973-BO986","v":64187091.084022708},{"$f":"-$BE973-BP986","v":59907951.678421192},{"$f":"-$BE973-BQ986","v":55628812.272819676},{"$f":"-$BE973-BR986","v":51349672.867218159},{"$f":"-$BE973-BS986","v":47070533.461616643},{"$f":"-$BE973-BT986","v":42791394.056015126},{"$f":"-$BE973-BU986","v":38512254.650413617},{"$f":"-$BE973-BV986","v":34233115.244812101},{"$f":"-$BE973-BW986","v":29953975.839210585},{"$f":"-$BE973-BX986","v":25674836.433609068},{"$f":"-$BE973-BY986","v":21395697.028007552},null,null,null,null,"End Year Book Value",null,{"$f":"-$CE985-CF986","v":450926204.80962253},{"$f":"-$CE985-CG986","v":441723629.20126289},{"$f":"-$CE985-CH986","v":432521053.59290326},{"$f":"-$CE985-CI986","v":423318477.98454356},{"$f":"-$CE985-CJ986","v":414115902.37618393},{"$f":"-$CE985-CK986","v":404913326.76782429},{"$f":"-$CE985-CL986","v":395710751.15946466},{"$f":"-$CE985-CM986","v":386508175.55110502},{"$f":"-$CE985-CN986","v":377305599.94274539},{"$f":"-$CE985-CO986","v":368103024.33438575},{"$f":"-$CE985-CP986","v":358900448.72602612},{"$f":"-$CE985-CQ986","v":349697873.11766648},{"$f":"-$CE985-CR986","v":340495297.50930685},{"$f":"-$CE985-CS986","v":331292721.90094721},{"$f":"-$CE985-CT986","v":322090146.29258758},{"$f":"-$CE985-CU986","v":312887570.68422794},{"$f":"-$CE985-CV986","v":303684995.07586831},{"$f":"-$CE985-CW986","v":294482419.46750867},{"$f":"-$CE985-CX986","v":285279843.85914904},{"$f":"-$CE985-CY986","v":276077268.2507894}]
[null,"Prop. Tax Value",{"$f":"-C973","v":174282662.30603361},{"$f":"C988/(($C988/$X988)^(1/21))","v":163657087.33541006},{"$f":"D988/(($C988/$X988)^(1/21))","v":153679326.90905878},{"$f":"E988/(($C988/$X988)^(1/21))","v":144309885.40580812},{"$f":"F988/(($C988/$X988)^(1/21))","v":135511675.15303516},{"$f":"G988/(($C988/$X988)^(1/21))","v":127249869.62010744},{"$f":"H988/(($C988/$X988)^(1/21))","v":119491765.56225064},{"$f":"I988/(($C988/$X988)^(1/21))","v":112206653.56915762},{"$f":"J988/(($C988/$X988)^(1/21))","v":105365696.50592256},{"$f":"K988/(($C988/$X988)^(1/21))","v":98941815.365125403},{"$f":"L988/(($C988/$X988)^(1/21))","v":92909582.078226969},{"$f":"(M988+$N965)/(($C988/($X988+$N965))^(1/21))","v":108437772.17655608},{"$f":"N988/(($N988/$X988)^(1/11))","v":100405936.95523459},{"$f":"O988/(($N988/$X988)^(1/11))","v":92969008.61670506},86082923.234176055,79706880.63473165,73803102.657613516,68336609.317976445,63275011.549883664,58588319.300540738,54248763.838723078,{"$f":"X973","v":46510119.96591194},null,null,null,null,null,"Prop. Tax Value",{"$f":"-AE973","v":708108310.89255464},{"$f":"AE988/(($AE988/$AZ988)^(1/21))","v":685117293.42542219},{"$f":"AF988/(($AE988/$AZ988)^(1/21))","v":662872753.40537369},641350454.03733027,620526945.45184362,600379539.15502012,580886283.30801105,562025938.80913317,543777956.15256047,526122453.03837359,509040192.70957023,492512562.99243504,476521556.0174309,461049748.59851718,446080283.24951643,431596849.81684595,417583667.70860195,404025468.70063341,390907480.30087274,378215409.65379655,365935427.96748006,{"$f":"AZ973","v":354054155.44627732},null,null,null,"Prop. Tax Value",{"$f":"-BE973","v":106978485.14003785},{"$f":"BE988/(($BE988/$BZ988)^(1/21))","v":103505083.99133253},{"$f":"BF988/(($BE988/$BZ988)^(1/21))","v":100144458.00039876},96892945.558436975,93747003.94257313,90703205.45584406,87758233.692510754,84908879.92463024,82152039.605949059,79484708.989309072,76903981.853880167,74407046.338653773,71991181.878747299,69653756.241181329,67392222.656899795,65204117.045908362,63087055.332507715,61038730.847696349,59056911.815912776,57139438.923378721,55284222.965393893,{"$f":"BZ973","v":53489242.570018925},null,null,null,"Prop. Tax Value",{"$f":"-CE973","v":460128780.41798216},{"$f":"CE988/(($CE988/$CZ988)^(1/21))","v":449071167.77858144},{"$f":"CF988/(($CE988/$CZ988)^(1/21))","v":438279286.82667041},427746751.6151157,417467329.66105908,407434938.25793141,397643640.87609458,388087643.64998198,378761291.94965792,369659067.0347684,360775582.78890228,352105582.53243101,343643935.91194069,335385635.86441606,327325795.65437979,319459645.982234,311782532.16209275,304289911.36743581,296977349.94295341,289840520.78099167,282875200.76104641,{"$f":"CZ973","v":276077268.2507894}]
[null,"Tax Dep",null,{"$f":"($C973*0.95)*-D$4","v":33113705.838146385},{"$f":"($C973*0.95)*-E$4","v":52981929.341034211},31789157.604620527,19073494.562772315,19073494.562772315,9536747.2813861575,null,null,null,null,{"$f":"($N965)*D$6","v":2938926.9525706368},5038101.7127575874,3598673.469222886,2570481.049444919,1836057.8924606561,1836057.8924606561,1836057.8924606561,917720.36507193127,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($C973)*-D$5","v":6535599.8364762599},{"$f":"($C973)*-E$5","v":12581465.391872568},{"$f":"($C973)*-F$5","v":11638596.188796926},{"$f":"($C973)*-G$5","v":10767182.877266757},{"$f":"($C973)*-H$5","v":9960254.1507898215},{"$f":"($C973)*-I$5","v":9212581.5294969361},{"$f":"($C973)*-J$5","v":8522422.1867650431},{"$f":"($C973)*-K$5","v":7882804.8161019003},{"$f":"($C973)*-L$5","v":7774749.5654721586},{"$f":"($C973)*-M$5","v":7774749.5654721586},{"$f":"($C973)*-N$5","v":7774749.5654721586},{"$f":"($C973)*-O$5","v":7774749.5654721586},{"$f":"($C973)*-P$5","v":7774749.5654721586},{"$f":"($C973)*-Q$5","v":7774749.5654721586},{"$f":"($C973)*-R$5","v":7774749.5654721586},{"$f":"($C973)*-S$5","v":7774749.5654721586},{"$f":"($C973)*-T$5","v":7774749.5654721586},{"$f":"($C973)*-U$5","v":7774749.5654721586},{"$f":"($C973)*-V$5","v":7774749.5654721586},{"$f":"($C973)*-W$5","v":7774749.5654721586},null,null,null,null,"Tax Dep",null,{"$f":"($BE973)*-D$4","v":21395697.028007571},{"$f":"($BE973)*-E$4","v":34233115.244812116},{"$f":"($BE973)*-F$4","v":20539869.146887269},{"$f":"($BE973)*-G$4","v":12323921.488132359},{"$f":"($BE973)*-H$4","v":12323921.488132359},{"$f":"($BE973)*-I$4","v":6161960.7440661797},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dep",null,{"$f":"($CE973)*-D$5","v":17254829.26567433},{"$f":"($CE973)*-E$5","v":33216696.658374134},{"$f":"($CE973)*-F$5","v":30727399.95631285},{"$f":"($CE973)*-G$5","v":28426756.054222938},{"$f":"($CE973)*-H$5","v":26296359.800887682},{"$f":"($CE973)*-I$5","v":24322407.332894538},{"$f":"($CE973)*-J$5","v":22500297.362439327},{"$f":"($CE973)*-K$5","v":20811624.738305334},{"$f":"($CE973)*-L$5","v":20526344.894446183},{"$f":"($CE973)*-M$5","v":20526344.894446183},{"$f":"($CE973)*-N$5","v":20526344.894446183},{"$f":"($CE973)*-O$5","v":20526344.894446183},{"$f":"($CE973)*-P$5","v":20526344.894446183},{"$f":"($CE973)*-Q$5","v":20526344.894446183},{"$f":"($CE973)*-R$5","v":20526344.894446183},{"$f":"($CE973)*-S$5","v":20526344.894446183},{"$f":"($CE973)*-T$5","v":20526344.894446183},{"$f":"($CE973)*-U$5","v":20526344.894446183},{"$f":"($CE973)*-V$5","v":20526344.894446183},{"$f":"($CE973)*-W$5","v":20526344.894446183},{"$f":"($CE973)*-X$5","v":10256270.515516823}]
[null,"After Tax Dep. Value",null,{"$f":"D989*$B$6","v":6953878.2260107407},{"$f":"E989*$B$6","v":11126205.161617184},6675723.0969703104,4005433.8581821858,4005433.8581821858,2002716.9290910929,null,null,null,null,{"$f":"N989*$B$6","v":617174.66003983375},{"$f":"O989*$B$6","v":1058001.3596790934},{"$f":"P989*$B$6","v":755721.42853680602},{"$f":"Q989*$B$6","v":539801.02038343297},{"$f":"R989*$B$6","v":385572.15741673775},{"$f":"S989*$B$6","v":385572.15741673775},{"$f":"T989*$B$6","v":385572.15741673775},{"$f":"U989*$B$6","v":192721.27666510557},null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"AF989*$B$6","v":1372475.9656600144},{"$f":"AG989*$B$6","v":2642107.7322932393},{"$f":"AH989*$B$6","v":2444105.1996473544},{"$f":"AI989*$B$6","v":2261108.404226019},{"$f":"AJ989*$B$6","v":2091653.3716658624},{"$f":"AK989*$B$6","v":1934642.1211943566},{"$f":"AL989*$B$6","v":1789708.6592206589},{"$f":"AM989*$B$6","v":1655389.0113813989},{"$f":"AN989*$B$6","v":1632697.4087491531},{"$f":"AO989*$B$6","v":1632697.4087491531},{"$f":"AP989*$B$6","v":1632697.4087491531},{"$f":"AQ989*$B$6","v":1632697.4087491531},{"$f":"AR989*$B$6","v":1632697.4087491531},{"$f":"AS989*$B$6","v":1632697.4087491531},{"$f":"AT989*$B$6","v":1632697.4087491531},{"$f":"AU989*$B$6","v":1632697.4087491531},{"$f":"AV989*$B$6","v":1632697.4087491531},{"$f":"AW989*$B$6","v":1632697.4087491531},{"$f":"AX989*$B$6","v":1632697.4087491531},{"$f":"AY989*$B$6","v":1632697.4087491531},null,null,null,null,"After Tax Dep. Value",null,{"$f":"BF989*$B$6","v":4493096.3758815899},{"$f":"BG989*$B$6","v":7188954.2014105441},{"$f":"BH989*$B$6","v":4313372.5208463259},{"$f":"BI989*$B$6","v":2588023.5125077954},{"$f":"BJ989*$B$6","v":2588023.5125077954},{"$f":"BK989*$B$6","v":1294011.7562538977},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Dep. Value",null,{"$f":"CF989*$B$6","v":3623514.1457916093},{"$f":"CG989*$B$6","v":6975506.2982585682},{"$f":"CH989*$B$6","v":6452753.9908256987},{"$f":"CI989*$B$6","v":5969618.7713868171},{"$f":"CJ989*$B$6","v":5522235.5581864128},{"$f":"CK989*$B$6","v":5107705.5399078531},{"$f":"CL989*$B$6","v":4725062.4461122584},{"$f":"CM989*$B$6","v":4370441.1950441198},{"$f":"CN989*$B$6","v":4310532.4278336987},{"$f":"CO989*$B$6","v":4310532.4278336987},{"$f":"CP989*$B$6","v":4310532.4278336987},{"$f":"CQ989*$B$6","v":4310532.4278336987},{"$f":"CR989*$B$6","v":4310532.4278336987},{"$f":"CS989*$B$6","v":4310532.4278336987},{"$f":"CT989*$B$6","v":4310532.4278336987},{"$f":"CU989*$B$6","v":4310532.4278336987},{"$f":"CV989*$B$6","v":4310532.4278336987},{"$f":"CW989*$B$6","v":4310532.4278336987},{"$f":"CX989*$B$6","v":4310532.4278336987},{"$f":"CY989*$B$6","v":4310532.4278336987},{"$f":"CZ989*$B$6","v":2153816.808258533}]
[]
[null,"Dep. Tax Equity",{"$f":"NPV($B$9,D990:I990)","v":28912428.839237612},{"$f":"C992/C996","v":0.16589389017060405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",null,{"$f":"AE992/AE996","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,BF990:BK990)","v":18681133.75204109},{"$f":"BE992/BE996","v":0.17462514754800426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dep. Tax Equity",{"$f":"NPV($B$9,CF990:CZ990)","v":52574168.660608158},{"$f":"CE992/CE996","v":0.11425968315402842}]
[null,"ITC Tax Equity",{"$f":"NPV($B$9,D969:W969)","v":16288099.280937722},{"$f":"C993/C996","v":9.3457943925233655E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,AF969:AY969)","v":0},{"$f":"AE993/AE996","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PTC Tax Equity",{"$f":"NPV($B$9,BF969:BY969)","v":0},{"$f":"BE993/BE996","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ITC Tax Equity",{"$f":"NPV($B$9,CF969:CY969)","v":0},{"$f":"CE993/CE996","v":0}]
[0.85,"Debt",{"$f":"(C996-C992-C993)*$A994","v":109719814.05797955},{"$f":"C994/C996","v":0.62955094101853804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"Debt",{"$f":"(AE996-AE992-AE993)*$AC994","v":424864986.53553277},{"$f":"AE994/AE996","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,"Debt",{"$f":"(BE996-BE992-BE993)*$BC994","v":75052748.679797247},{"$f":"BE994/BE996","v":0.70156862458419644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,"Debt",{"$f":"(CE996-CE992-CE993)*$A994","v":346421419.99376786},{"$f":"CE994/CE996","v":0.75287926931907578}]
[0.15,"Equity",{"$f":"(C996-C992-C993)*$A995","v":19362320.127878744},{"$f":"C995/C996","v":0.11109722488562436},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Equity",{"$f":"(AE996-AE992-AE993)*$AC995","v":283243324.35702187},{"$f":"AE995/AE996","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,"Equity",{"$f":"(BE996-BE992-BE993)*$BC995","v":13244602.708199514},{"$f":"BE995/BE996","v":0.12380622786779936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Equity",{"$f":"(CE996-CE992-CE993)*$A995","v":61133191.763606094},{"$f":"CE995/CE996","v":0.13286104752689573}]
[null,"Total",{"$f":"-C973","v":174282662.30603361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-AE973","v":708108310.89255464},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",{"$f":"-BE973","v":106978485.14003785},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"-CE973","v":460128780.41798216}]
[null,"Check",{"$f":"SUM(C992:C995)-C996","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(AE992:AE995)-AE996","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(BE992:BE995)-BE996","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(CE992:CE995)-CE996","v":0}]

{"sheet":"Peak Credit","index":8,"n_rows":22,"n_cols":4,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[null,null,"Table 9.11: Resource Peak Credit"]
[]
[null,null,"Resource","Peak Credit (percent)"]
[null,null,"Solar",2]
[null,null,"Northwest wind",5]
[null,null,"Montana wind ",36]
[null,null,"Hydro w/ storage",100]
[null,null,"Hydro run-of-river","Varies "]
[null,null,"Storage 4 hr duration",15]
[null,null,"Storage 8 hr duration",30]
[null,null,"Storage 12 hr duration",58]
[null,null,"Storage 16 hr duration",60]
[null,null,"Storage 24 hr duration",65]
[null,null,"Storage 40 hr duration",75]
[null,null,"Storage 80 hr duration",95]
[null,null,"Demand response",60]
[null,null,"Solar + 4 hr Storage ",13]
[null,null,"Solar + 2 hr Storage ",12]
[]
[]
[]
[null,null,"Note: Solar plus storage assumes the solar resource only may charge the storage device for the duration of the project"]

{"sheet":"Ownership Storage","index":9,"n_rows":486,"n_cols":276,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,"Storage Analysis"]
[]
[]
[]
[null,{"$f":"D6&\" \"&'Resource Options'!$B$31","v":"2020 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA6&\" \"&'Resource Options'!$B$32","v":"2020 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX6&\" \"&'Resource Options'!$B$33","v":"2020 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU6&\" \"&'Resource Options'!$B$34","v":"2020 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR6&\" \"&'Resource Options'!$B$35","v":"2020 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO6&\" \"&'Resource Options'!$B$36","v":"2020 40hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL6&\" \"&'Resource Options'!$B$37","v":"2020 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI6&\" \"&'Resource Options'!$B$38","v":"2020 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF6&\" \"&'Resource Options'!$B$39","v":"2020 Hydrogen Fuel Cell with 4 hrs storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HC6&\" \"&'Resource Options'!$B$40","v":"2020 Hydrogen Fuel Cell with 16 hrs Storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HZ6&\" \"&'Resource Options'!$B$41","v":"2020 Hydrogen Fuel Cell with 40 Hrs Storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IW6&\" \"&'Resource Options'!$B$42","v":"2020 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2020,{"$f":"D6+1","v":2021},{"$f":"E6+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,"Year",null,2020,{"$f":"AA6+1","v":2021},{"$f":"AB6+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,"Year",null,2020,{"$f":"AX6+1","v":2021},{"$f":"AY6+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,"Year",null,2020,{"$f":"BU6+1","v":2021},{"$f":"BV6+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,"Year",null,2020,{"$f":"CR6+1","v":2021},{"$f":"CS6+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,"Year",null,2020,{"$f":"DO6+1","v":2021},{"$f":"DP6+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,"Year",null,2020,{"$f":"EL6+1","v":2021},{"$f":"EM6+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,"Year",null,2020,{"$f":"FI6+1","v":2021},{"$f":"FJ6+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,"Year",null,2020,{"$f":"GF6+1","v":2021},{"$f":"GG6+1","v":2022},{"$f":"GH6+1","v":2023},{"$f":"GI6+1","v":2024},{"$f":"GJ6+1","v":2025},{"$f":"GK6+1","v":2026},{"$f":"GL6+1","v":2027},{"$f":"GM6+1","v":2028},{"$f":"GN6+1","v":2029},{"$f":"GO6+1","v":2030},{"$f":"GP6+1","v":2031},{"$f":"GQ6+1","v":2032},{"$f":"GR6+1","v":2033},{"$f":"GS6+1","v":2034},{"$f":"GT6+1","v":2035},{"$f":"GU6+1","v":2036},{"$f":"GV6+1","v":2037},{"$f":"GW6+1","v":2038},{"$f":"GX6+1","v":2039},null,"Year",null,2020,{"$f":"HC6+1","v":2021},{"$f":"HD6+1","v":2022},{"$f":"HE6+1","v":2023},{"$f":"HF6+1","v":2024},{"$f":"HG6+1","v":2025},{"$f":"HH6+1","v":2026},{"$f":"HI6+1","v":2027},{"$f":"HJ6+1","v":2028},{"$f":"HK6+1","v":2029},{"$f":"HL6+1","v":2030},{"$f":"HM6+1","v":2031},{"$f":"HN6+1","v":2032},{"$f":"HO6+1","v":2033},{"$f":"HP6+1","v":2034},{"$f":"HQ6+1","v":2035},{"$f":"HR6+1","v":2036},{"$f":"HS6+1","v":2037},{"$f":"HT6+1","v":2038},{"$f":"HU6+1","v":2039},null,"Year",null,2020,{"$f":"HZ6+1","v":2021},{"$f":"IA6+1","v":2022},{"$f":"IB6+1","v":2023},{"$f":"IC6+1","v":2024},{"$f":"ID6+1","v":2025},{"$f":"IE6+1","v":2026},{"$f":"IF6+1","v":2027},{"$f":"IG6+1","v":2028},{"$f":"IH6+1","v":2029},{"$f":"II6+1","v":2030},{"$f":"IJ6+1","v":2031},{"$f":"IK6+1","v":2032},{"$f":"IL6+1","v":2033},{"$f":"IM6+1","v":2034},{"$f":"IN6+1","v":2035},{"$f":"IO6+1","v":2036},{"$f":"IP6+1","v":2037},{"$f":"IQ6+1","v":2038},{"$f":"IR6+1","v":2039},null,"Year",null,2020,{"$f":"IW6+1","v":2021},{"$f":"IX6+1","v":2022},{"$f":"IY6+1","v":2023},{"$f":"IZ6+1","v":2024},{"$f":"JA6+1","v":2025},{"$f":"JB6+1","v":2026},{"$f":"JC6+1","v":2027},{"$f":"JD6+1","v":2028},{"$f":"JE6+1","v":2029},{"$f":"JF6+1","v":2030},{"$f":"JG6+1","v":2031},{"$f":"JH6+1","v":2032},{"$f":"JI6+1","v":2033},{"$f":"JJ6+1","v":2034},{"$f":"JK6+1","v":2035},{"$f":"JL6+1","v":2036},{"$f":"JM6+1","v":2037},{"$f":"JN6+1","v":2038},{"$f":"JO6+1","v":2039}]
[null,"MWh",null,{"$f":"'Resource Options'!$K$31*365","v":7300},{"$f":"D7","v":7300},{"$f":"E7","v":7300},7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,null,"MWh",null,{"$f":"'Resource Options'!$K$32*365","v":14600},{"$f":"AA7","v":14600},{"$f":"AB7","v":14600},14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,null,"MWh",null,{"$f":"'Resource Options'!$K$33*365","v":36500},{"$f":"AX7","v":36500},{"$f":"AY7","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$34*365","v":73000},{"$f":"BU7","v":73000},{"$f":"BV7","v":73000},73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,null,"MWh",null,{"$f":"'Resource Options'!$K$35*365","v":146000},{"$f":"CR7","v":146000},{"$f":"CS7","v":146000},146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,null,"MWh",null,{"$f":"'Resource Options'!$K$36*365","v":365000},{"$f":"DO7","v":365000},{"$f":"DP7","v":365000},365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,null,"MWh",null,{"$f":"'Resource Options'!$K$37*365","v":36500},{"$f":"EL7","v":36500},{"$f":"EM7","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$38*365","v":36500},{"$f":"FI7","v":36500},{"$f":"FJ7","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$39*365","v":36500},{"$f":"GF7*(1-'Resource Options'!$AA$39)","v":36244.5},{"$f":"GG7*(1-'Resource Options'!$AA$39)","v":35990.788500000002},{"$f":"GH7*(1-'Resource Options'!$AA$39)","v":35738.8529805},{"$f":"GI7*(1-'Resource Options'!$AA$39)","v":35488.681009636501},{"$f":"GJ7*(1-'Resource Options'!$AA$39)","v":35240.260242569042},{"$f":"GK7*(1-'Resource Options'!$AA$39)","v":34993.578420871061},{"$f":"GL7*(1-'Resource Options'!$AA$39)","v":34748.623371924965},{"$f":"GM7*(1-'Resource Options'!$AA$39)","v":34505.383008321493},{"$f":"GN7*(1-'Resource Options'!$AA$39)","v":34263.84532726324},{"$f":"GO7*(1-'Resource Options'!$AA$39)","v":34023.998409972395},{"$f":"GP7*(1-'Resource Options'!$AA$39)","v":33785.83042110259},{"$f":"GQ7*(1-'Resource Options'!$AA$39)","v":33549.329608154869},{"$f":"GR7*(1-'Resource Options'!$AA$39)","v":33314.484300897784},{"$f":"GS7*(1-'Resource Options'!$AA$39)","v":33081.282910791502},{"$f":"GT7*(1-'Resource Options'!$AA$39)","v":32849.713930415965},{"$f":"GU7*(1-'Resource Options'!$AA$39)","v":32619.765932903054},{"$f":"GV7*(1-'Resource Options'!$AA$39)","v":32391.427571372733},{"$f":"GW7*(1-'Resource Options'!$AA$39)","v":32164.687578373123},{"$f":"GX7*(1-'Resource Options'!$AA$39)","v":31939.534765324512},null,"MWh",null,{"$f":"'Resource Options'!$K$40*365","v":146000},{"$f":"HC7*(1-'Resource Options'!$AA$40)","v":144978},{"$f":"HD7*(1-'Resource Options'!$AA$40)","v":143963.15400000001},{"$f":"HE7*(1-'Resource Options'!$AA$40)","v":142955.411922},{"$f":"HF7*(1-'Resource Options'!$AA$40)","v":141954.724038546},{"$f":"HG7*(1-'Resource Options'!$AA$40)","v":140961.04097027617},{"$f":"HH7*(1-'Resource Options'!$AA$40)","v":139974.31368348424},{"$f":"HI7*(1-'Resource Options'!$AA$40)","v":138994.49348769986},{"$f":"HJ7*(1-'Resource Options'!$AA$40)","v":138021.53203328597},{"$f":"HK7*(1-'Resource Options'!$AA$40)","v":137055.38130905296},{"$f":"HL7*(1-'Resource Options'!$AA$40)","v":136095.99363988958},{"$f":"HM7*(1-'Resource Options'!$AA$40)","v":135143.32168441036},{"$f":"HN7*(1-'Resource Options'!$AA$40)","v":134197.31843261948},{"$f":"HO7*(1-'Resource Options'!$AA$40)","v":133257.93720359114},{"$f":"HP7*(1-'Resource Options'!$AA$40)","v":132325.13164316601},{"$f":"HQ7*(1-'Resource Options'!$AA$40)","v":131398.85572166386},{"$f":"HR7*(1-'Resource Options'!$AA$40)","v":130479.06373161222},{"$f":"HS7*(1-'Resource Options'!$AA$40)","v":129565.71028549093},{"$f":"HT7*(1-'Resource Options'!$AA$40)","v":128658.75031349249},{"$f":"HU7*(1-'Resource Options'!$AA$40)","v":127758.13906129805},null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":365000},{"$f":"HZ7*(1-'Resource Options'!$AA$41)","v":362445},{"$f":"IA7*(1-'Resource Options'!$AA$41)","v":359907.88500000001},{"$f":"IB7*(1-'Resource Options'!$AA$41)","v":357388.529805},{"$f":"IC7*(1-'Resource Options'!$AA$41)","v":354886.81009636499},{"$f":"ID7*(1-'Resource Options'!$AA$41)","v":352402.60242569045},{"$f":"IE7*(1-'Resource Options'!$AA$41)","v":349935.7842087106},{"$f":"IF7*(1-'Resource Options'!$AA$41)","v":347486.23371924961},{"$f":"IG7*(1-'Resource Options'!$AA$41)","v":345053.83008321485},{"$f":"IH7*(1-'Resource Options'!$AA$41)","v":342638.45327263232},{"$f":"II7*(1-'Resource Options'!$AA$41)","v":340239.98409972392},{"$f":"IJ7*(1-'Resource Options'!$AA$41)","v":337858.30421102582},{"$f":"IK7*(1-'Resource Options'!$AA$41)","v":335493.29608154861},{"$f":"IL7*(1-'Resource Options'!$AA$41)","v":333144.84300897777},{"$f":"IM7*(1-'Resource Options'!$AA$41)","v":330812.82910791493},{"$f":"IN7*(1-'Resource Options'!$AA$41)","v":328497.1393041595},{"$f":"IO7*(1-'Resource Options'!$AA$41)","v":326197.65932903037},{"$f":"IP7*(1-'Resource Options'!$AA$41)","v":323914.27571372717},{"$f":"IQ7*(1-'Resource Options'!$AA$41)","v":321646.87578373105},{"$f":"IR7*(1-'Resource Options'!$AA$41)","v":319395.34765324491},null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":109500},{"$f":"IW7*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IX7*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IY7*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IZ7*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JA7*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JB7*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JC7*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JD7*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JE7*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JF7*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JG7*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JH7*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JI7*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JJ7*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JK7*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JL7*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JM7*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JN7*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JO7*(1-'Resource Options'!$AA$42)","v":109500}]
[null,"Storage Losses",null,{"$f":"D7*(1-'Resource Options'!$W$31)","v":876},{"$f":"E7*(1-'Resource Options'!$W$31)","v":876},{"$f":"F7*(1-'Resource Options'!$W$31)","v":876},{"$f":"G7*(1-'Resource Options'!$W$31)","v":876},{"$f":"H7*(1-'Resource Options'!$W$31)","v":876},{"$f":"I7*(1-'Resource Options'!$W$31)","v":876},{"$f":"J7*(1-'Resource Options'!$W$31)","v":876},{"$f":"K7*(1-'Resource Options'!$W$31)","v":876},{"$f":"L7*(1-'Resource Options'!$W$31)","v":876},{"$f":"M7*(1-'Resource Options'!$W$31)","v":876},{"$f":"N7*(1-'Resource Options'!$W$31)","v":876},{"$f":"O7*(1-'Resource Options'!$W$31)","v":876},{"$f":"P7*(1-'Resource Options'!$W$31)","v":876},{"$f":"Q7*(1-'Resource Options'!$W$31)","v":876},{"$f":"R7*(1-'Resource Options'!$W$31)","v":876},{"$f":"S7*(1-'Resource Options'!$W$31)","v":876},{"$f":"T7*(1-'Resource Options'!$W$31)","v":876},{"$f":"U7*(1-'Resource Options'!$W$31)","v":876},{"$f":"V7*(1-'Resource Options'!$W$31)","v":876},{"$f":"W7*(1-'Resource Options'!$W$31)","v":876},null,"Storage Losses",null,{"$f":"AA7*(1-'Resource Options'!$W$32)","v":1752},{"$f":"AB7*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AC7*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AD7*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AE7*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AF7*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AG7*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AH7*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AI7*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AJ7*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AK7*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AL7*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AM7*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AN7*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AO7*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AP7*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AQ7*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AR7*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AS7*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AT7*(1-'Resource Options'!$W$31)","v":1752},null,"Storage Losses",null,{"$f":"AX7*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AY7*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AZ7*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BA7*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BB7*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BC7*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BD7*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BE7*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BF7*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BG7*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BH7*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BI7*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BJ7*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BK7*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BL7*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BM7*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BN7*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BO7*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BP7*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BQ7*(1-'Resource Options'!$W$33)","v":4380},null,"Storage Losses",null,{"$f":"BU7*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BV7*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BW7*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BX7*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BY7*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BZ7*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CA7*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CB7*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CC7*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CD7*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CE7*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CF7*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CG7*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CH7*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CI7*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CJ7*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CK7*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CL7*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CM7*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CN7*(1-'Resource Options'!$W$34)","v":8760},null,"Storage Losses",null,{"$f":"CR7*(1-'Resource Options'!$W$35)","v":17520},{"$f":"CS7*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CT7*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CU7*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CV7*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CW7*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CX7*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CY7*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CZ7*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DA7*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DB7*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DC7*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DD7*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DE7*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DF7*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DG7*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DH7*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DI7*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DJ7*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DK7*(1-'Resource Options'!$W$33)","v":17520},null,"Storage Losses",null,{"$f":"DO7*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DP7*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DQ7*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DR7*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DS7*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DT7*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DU7*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DV7*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DW7*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DX7*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DY7*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DZ7*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EA7*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EB7*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EC7*(1-'Resource Options'!$W$36)","v":43800},{"$f":"ED7*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EE7*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EF7*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EG7*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EH7*(1-'Resource Options'!$W$36)","v":43800},null,"Storage Losses",null,{"$f":"EL7*(1-'Resource Options'!$W$37)","v":10950.000000000002},{"$f":"EM7*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EN7*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EO7*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EP7*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EQ7*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ER7*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ES7*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ET7*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EU7*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EV7*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EW7*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EX7*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EY7*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EZ7*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FA7*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FB7*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FC7*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FD7*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FE7*(1-'Resource Options'!$W$36)","v":4380},null,"Storage Losses",null,{"$f":"FI7*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FJ7*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FK7*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FL7*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FM7*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FN7*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FO7*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FP7*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FQ7*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FR7*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FS7*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FT7*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FU7*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FV7*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FW7*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FX7*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FY7*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FZ7*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GA7*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GB7*(1-'Resource Options'!$W$38)","v":12044.999999999998},null,"kg",null,{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GF7","v":1460000},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GG7","v":1449780},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GH7","v":1439631.54},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GI7","v":1429554.11922},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GJ7","v":1419547.24038546},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GK7","v":1409610.4097027616},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GL7","v":1399743.1368348424},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GM7","v":1389944.9348769987},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GN7","v":1380215.3203328596},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GO7","v":1370553.8130905295},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GP7","v":1360959.9363988959},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GQ7","v":1351433.2168441035},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GR7","v":1341973.1843261947},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GS7","v":1332579.3720359113},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GT7","v":1323251.3164316602},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GU7","v":1313988.5572166387},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GV7","v":1304790.6373161222},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GW7","v":1295657.1028549094},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GX7","v":1286587.5031349249},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GY7","v":1277581.3906129804},null,"kg",null,{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HC7","v":5840000},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HD7","v":5799120},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HE7","v":5758526.1600000001},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HF7","v":5718216.47688},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HG7","v":5678188.9615418399},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HH7","v":5638441.6388110463},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HI7","v":5598972.5473393695},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HJ7","v":5559779.7395079946},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HK7","v":5520861.2813314386},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HL7","v":5482215.2523621181},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HM7","v":5443839.7455955837},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HN7","v":5405732.8673764141},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HO7","v":5367892.7373047788},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HP7","v":5330317.4881436452},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HQ7","v":5293005.2657266408},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HR7","v":5255954.2288665548},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HS7","v":5219162.5492644887},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HT7","v":5182628.4114196375},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HU7","v":5146350.0125396997},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HV7","v":5110325.5624519214},null,"kg",null,{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HZ7","v":14600000},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IA7","v":14497800},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IB7","v":14396315.4},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IC7","v":14295541.192199999},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*ID7","v":14195472.403854599},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IE7","v":14096104.097027618},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IF7","v":13997431.368348423},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IG7","v":13899449.348769985},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IH7","v":13802153.203328595},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*II7","v":13705538.130905293},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IJ7","v":13609599.363988956},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IK7","v":13514332.168441033},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IL7","v":13419731.843261944},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IM7","v":13325793.720359111},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IN7","v":13232513.164316598},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IO7","v":13139885.57216638},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IP7","v":13047906.373161215},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IQ7","v":12956571.028549086},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IR7","v":12865875.031349242},{"$f":"HLOOKUP($GF6,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IS7","v":12775813.906129796}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"GF8*12/1000","v":17520},{"$f":"GG8*12/1000","v":17397.36},17275.57848,17154.649430640002,17034.566884625521,16915.324916433139,16796.91764201811,16679.339218523983,16562.583843994315,16446.645757086357,16331.519236786751,16217.198602129243,16103.678211914335,15990.952464430935,15879.015797179922,15767.862686599665,15657.487647793467,15547.885234258913,15439.050037619099,15330.976687355764,null,"Storage Losses (MWh)",null,{"$f":"HC8*12/1000","v":70080},{"$f":"HD8*12/1000","v":69589.440000000002},{"$f":"HE8*12/1000","v":69102.313920000001},{"$f":"HF8*12/1000","v":68618.597722560007},{"$f":"HG8*12/1000","v":68138.267538502085},{"$f":"HH8*12/1000","v":67661.299665732557},{"$f":"HI8*12/1000","v":67187.670568072441},{"$f":"HJ8*12/1000","v":66717.356874095931},{"$f":"HK8*12/1000","v":66250.335375977258},{"$f":"HL8*12/1000","v":65786.583028345427},{"$f":"HM8*12/1000","v":65326.076947147005},{"$f":"HN8*12/1000","v":64868.794408516973},{"$f":"HO8*12/1000","v":64414.712847657342},{"$f":"HP8*12/1000","v":63963.80985772374},{"$f":"HQ8*12/1000","v":63516.063188719687},{"$f":"HR8*12/1000","v":63071.450746398659},{"$f":"HS8*12/1000","v":62629.950591173867},{"$f":"HT8*12/1000","v":62191.54093703565},{"$f":"HU8*12/1000","v":61756.200150476398},{"$f":"HV8*12/1000","v":61323.906749423055},null,"Storage Losses (MWh)",null,{"$f":"HZ8*12/1000","v":175200},{"$f":"IA8*12/1000","v":173973.6},{"$f":"IB8*12/1000","v":172755.78480000002},{"$f":"IC8*12/1000","v":171546.49430640001},{"$f":"ID8*12/1000","v":170345.6688462552},{"$f":"IE8*12/1000","v":169153.24916433144},{"$f":"IF8*12/1000","v":167969.17642018109},{"$f":"IG8*12/1000","v":166793.39218523982},{"$f":"IH8*12/1000","v":165625.83843994312},{"$f":"II8*12/1000","v":164466.45757086351},{"$f":"IJ8*12/1000","v":163315.19236786748},{"$f":"IK8*12/1000","v":162171.9860212924},{"$f":"IL8*12/1000","v":161036.78211914335},{"$f":"IM8*12/1000","v":159909.52464430933},{"$f":"IN8*12/1000","v":158790.1579717992},{"$f":"IO8*12/1000","v":157678.62686599654},{"$f":"IP8*12/1000","v":156574.87647793459},{"$f":"IQ8*12/1000","v":155478.85234258903},{"$f":"IR8*12/1000","v":154390.5003761909},{"$f":"IS8*12/1000","v":153309.76687355756},null,"Storage Losses (MWh)",null,{"$f":"IW7*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IX7*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IY7*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IZ7*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JA7*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JB7*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JC7*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JD7*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JE7*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JF7*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JG7*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JH7*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JI7*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JJ7*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JK7*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JL7*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JM7*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JN7*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JO7*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JP7*(1-'Resource Options'!$W$42)","v":38325}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D10:W10))","v":291645.58909460681},{"$f":"HLOOKUP(D6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":300502.89360000013},{"$f":"D10*(1+'Fixed O&M'!$A$29)","v":306512.95147200016},{"$f":"E10*(1+'Fixed O&M'!$A$29)","v":312643.21050144016},{"$f":"F10*(1+'Fixed O&M'!$A$29)","v":318896.07471146894},{"$f":"G10*(1+'Fixed O&M'!$A$29)","v":325273.99620569835},{"$f":"H10*(1+'Fixed O&M'!$A$29)","v":331779.4761298123},{"$f":"I10*(1+'Fixed O&M'!$A$29)","v":338415.06565240858},{"$f":"J10*(1+'Fixed O&M'!$A$29)","v":345183.36696545675},{"$f":"K10*(1+'Fixed O&M'!$A$29)","v":352087.03430476587},{"$f":"L10*(1+'Fixed O&M'!$A$29)","v":359128.77499086119},{"$f":"HLOOKUP(N6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":208270.48131912929},{"$f":"N10*(1+'Fixed O&M'!$A$29)","v":212435.89094551187},{"$f":"O10*(1+'Fixed O&M'!$A$29)","v":216684.6087644221},{"$f":"P10*(1+'Fixed O&M'!$A$29)","v":221018.30093971055},{"$f":"Q10*(1+'Fixed O&M'!$A$29)","v":225438.66695850476},{"$f":"R10*(1+'Fixed O&M'!$A$29)","v":229947.44029767485},{"$f":"S10*(1+'Fixed O&M'!$A$29)","v":234546.38910362835},{"$f":"T10*(1+'Fixed O&M'!$A$29)","v":239237.31688570092},{"$f":"U10*(1+'Fixed O&M'!$A$29)","v":244022.06322341494},{"$f":"V10*(1+'Fixed O&M'!$A$29)","v":248902.50448788324},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA10:AT10))","v":571625.35462542926},{"$f":"HLOOKUP(AA6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":588985.67145599995},{"$f":"AA10*(1+'Fixed O&M'!$A$30)","v":600765.38488511997},{"$f":"AB10*(1+'Fixed O&M'!$A$30)","v":612780.6925828224},{"$f":"AC10*(1+'Fixed O&M'!$A$30)","v":625036.30643447884},{"$f":"AD10*(1+'Fixed O&M'!$A$30)","v":637537.03256316844},{"$f":"AE10*(1+'Fixed O&M'!$A$30)","v":650287.77321443183},{"$f":"AF10*(1+'Fixed O&M'!$A$30)","v":663293.52867872047},{"$f":"AG10*(1+'Fixed O&M'!$A$30)","v":676559.39925229491},{"$f":"AH10*(1+'Fixed O&M'!$A$30)","v":690090.58723734086},{"$f":"AI10*(1+'Fixed O&M'!$A$30)","v":703892.39898208773},{"$f":"HLOOKUP(AK6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":408210.14338549331},{"$f":"AK10*(1+'Fixed O&M'!$A$30)","v":416374.34625320317},{"$f":"AL10*(1+'Fixed O&M'!$A$30)","v":424701.83317826723},{"$f":"AM10*(1+'Fixed O&M'!$A$30)","v":433195.86984183261},{"$f":"AN10*(1+'Fixed O&M'!$A$30)","v":441859.78723866929},{"$f":"AO10*(1+'Fixed O&M'!$A$30)","v":450696.98298344266},{"$f":"AP10*(1+'Fixed O&M'!$A$30)","v":459710.92264311155},{"$f":"AQ10*(1+'Fixed O&M'!$A$30)","v":468905.14109597378},{"$f":"AR10*(1+'Fixed O&M'!$A$30)","v":478283.24391789327},{"$f":"AS10*(1+'Fixed O&M'!$A$30)","v":487848.90879625117},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX10:BQ10))","v":1075349.6336360117},{"$f":"HLOOKUP(AX6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1108008.1051200002},{"$f":"AX10*(1+'Fixed O&M'!$A$31)","v":1130168.2672224003},{"$f":"AY10*(1+'Fixed O&M'!$A$31)","v":1152771.6325668483},{"$f":"AZ10*(1+'Fixed O&M'!$A$31)","v":1175827.0652181853},{"$f":"BA10*(1+'Fixed O&M'!$A$31)","v":1199343.6065225489},{"$f":"BB10*(1+'Fixed O&M'!$A$31)","v":1223330.478653},{"$f":"BC10*(1+'Fixed O&M'!$A$31)","v":1247797.0882260599},{"$f":"BD10*(1+'Fixed O&M'!$A$31)","v":1272753.0299905811},{"$f":"BE10*(1+'Fixed O&M'!$A$31)","v":1298208.0905903927},{"$f":"BF10*(1+'Fixed O&M'!$A$31)","v":1324172.2524022006},{"$f":"HLOOKUP(BH6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":767930.6465048918},{"$f":"BH10*(1+'Fixed O&M'!$A$31)","v":783289.25943498965},{"$f":"BI10*(1+'Fixed O&M'!$A$31)","v":798955.04462368949},{"$f":"BJ10*(1+'Fixed O&M'!$A$31)","v":814934.14551616332},{"$f":"BK10*(1+'Fixed O&M'!$A$31)","v":831232.82842648658},{"$f":"BL10*(1+'Fixed O&M'!$A$31)","v":847857.48499501636},{"$f":"BM10*(1+'Fixed O&M'!$A$31)","v":864814.63469491666},{"$f":"BN10*(1+'Fixed O&M'!$A$31)","v":882110.92738881498},{"$f":"BO10*(1+'Fixed O&M'!$A$31)","v":899753.14593659132},{"$f":"BP10*(1+'Fixed O&M'!$A$31)","v":917748.20885532314},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU10:CN10))","v":2107326.3335092361},{"$f":"HLOOKUP(BU6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2171326.03632},{"$f":"BU10*(1+'Fixed O&M'!$A$32)","v":2214752.5570463999},{"$f":"BV10*(1+'Fixed O&M'!$A$32)","v":2259047.6081873281},{"$f":"BW10*(1+'Fixed O&M'!$A$32)","v":2304228.5603510747},{"$f":"BX10*(1+'Fixed O&M'!$A$32)","v":2350313.131558096},{"$f":"BY10*(1+'Fixed O&M'!$A$32)","v":2397319.3941892581},{"$f":"BZ10*(1+'Fixed O&M'!$A$32)","v":2445265.7820730433},{"$f":"CA10*(1+'Fixed O&M'!$A$32)","v":2494171.0977145042},{"$f":"CB10*(1+'Fixed O&M'!$A$32)","v":2544054.5196687942},{"$f":"CC10*(1+'Fixed O&M'!$A$32)","v":2594935.6100621703},{"$f":"HLOOKUP(CE6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1504887.7342495036},{"$f":"CE10*(1+'Fixed O&M'!$A$32)","v":1534985.4889344936},{"$f":"CF10*(1+'Fixed O&M'!$A$32)","v":1565685.1987131836},{"$f":"CG10*(1+'Fixed O&M'!$A$32)","v":1596998.9026874474},{"$f":"CH10*(1+'Fixed O&M'!$A$32)","v":1628938.8807411965},{"$f":"CI10*(1+'Fixed O&M'!$A$32)","v":1661517.6583560205},{"$f":"CJ10*(1+'Fixed O&M'!$A$32)","v":1694748.0115231408},{"$f":"CK10*(1+'Fixed O&M'!$A$32)","v":1728642.9717536038},{"$f":"CL10*(1+'Fixed O&M'!$A$32)","v":1763215.8311886759},{"$f":"CM10*(1+'Fixed O&M'!$A$32)","v":1798480.1478124496},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR10:DK10))","v":4171279.733255683},{"$f":"HLOOKUP(CR6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":4297961.8987199999},{"$f":"CR10*(1+'Fixed O&M'!$A$33)","v":4383921.1366943996},{"$f":"CS10*(1+'Fixed O&M'!$A$33)","v":4471599.5594282877},{"$f":"CT10*(1+'Fixed O&M'!$A$33)","v":4561031.5506168539},{"$f":"CU10*(1+'Fixed O&M'!$A$33)","v":4652252.1816291912},{"$f":"CV10*(1+'Fixed O&M'!$A$33)","v":4745297.2252617748},{"$f":"CW10*(1+'Fixed O&M'!$A$33)","v":4840203.16976701},{"$f":"CX10*(1+'Fixed O&M'!$A$33)","v":4937007.23316235},{"$f":"CY10*(1+'Fixed O&M'!$A$33)","v":5035747.3778255973},{"$f":"CZ10*(1+'Fixed O&M'!$A$33)","v":5136462.3253821097},{"$f":"HLOOKUP(DB6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":2978801.9097387255},{"$f":"DB10*(1+'Fixed O&M'!$A$33)","v":3038377.9479335002},{"$f":"DC10*(1+'Fixed O&M'!$A$33)","v":3099145.5068921703},{"$f":"DD10*(1+'Fixed O&M'!$A$33)","v":3161128.4170300136},{"$f":"DE10*(1+'Fixed O&M'!$A$33)","v":3224350.9853706141},{"$f":"DF10*(1+'Fixed O&M'!$A$33)","v":3288838.0050780266},{"$f":"DG10*(1+'Fixed O&M'!$A$33)","v":3354614.7651795871},{"$f":"DH10*(1+'Fixed O&M'!$A$33)","v":3421707.0604831791},{"$f":"DI10*(1+'Fixed O&M'!$A$33)","v":3490141.2016928429},{"$f":"DJ10*(1+'Fixed O&M'!$A$33)","v":3559944.0257266997},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO10:EH10))","v":10363139.932495028},{"$f":"HLOOKUP(DO6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":10677869.485920003},{"$f":"DO10*(1+'Fixed O&M'!$A$34)","v":10891426.875638403},{"$f":"DP10*(1+'Fixed O&M'!$A$34)","v":11109255.413151171},{"$f":"DQ10*(1+'Fixed O&M'!$A$34)","v":11331440.521414194},{"$f":"DR10*(1+'Fixed O&M'!$A$34)","v":11558069.331842478},{"$f":"DS10*(1+'Fixed O&M'!$A$34)","v":11789230.718479328},{"$f":"DT10*(1+'Fixed O&M'!$A$34)","v":12025015.332848914},{"$f":"DU10*(1+'Fixed O&M'!$A$34)","v":12265515.639505893},{"$f":"DV10*(1+'Fixed O&M'!$A$34)","v":12510825.952296011},{"$f":"DW10*(1+'Fixed O&M'!$A$34)","v":12761042.471341932},{"$f":"HLOOKUP(DY6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":7400544.4362063929},{"$f":"DY10*(1+'Fixed O&M'!$A$34)","v":7548555.3249305207},{"$f":"DZ10*(1+'Fixed O&M'!$A$34)","v":7699526.431429131},{"$f":"EA10*(1+'Fixed O&M'!$A$34)","v":7853516.960057714},{"$f":"EB10*(1+'Fixed O&M'!$A$34)","v":8010587.2992588682},{"$f":"EC10*(1+'Fixed O&M'!$A$34)","v":8170799.0452440456},{"$f":"ED10*(1+'Fixed O&M'!$A$34)","v":8334215.0261489265},{"$f":"EE10*(1+'Fixed O&M'!$A$34)","v":8500899.3266719058},{"$f":"EF10*(1+'Fixed O&M'!$A$34)","v":8670917.3132053446},{"$f":"EG10*(1+'Fixed O&M'!$A$34)","v":8844335.6594694518},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL10:FE10))","v":1694659.6355504135},{"$f":"HLOOKUP(EL6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1456560.0000000002},{"$f":"HLOOKUP(EM6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1485691.2000000002},{"$f":"HLOOKUP(EN6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1515405.0240000002},{"$f":"HLOOKUP(EO6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1545713.1244800002},{"$f":"HLOOKUP(EP6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1576627.3869696003},{"$f":"HLOOKUP(EQ6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1608159.9347089923},{"$f":"HLOOKUP(ER6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1640323.1334031723},{"$f":"HLOOKUP(ES6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1673129.5960712354},{"$f":"HLOOKUP(ET6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1706592.1879926606},{"$f":"HLOOKUP(EU6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1740724.0317525137},{"$f":"HLOOKUP(EV6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1775538.5123875639},{"$f":"HLOOKUP(EW6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1811049.2826353156},{"$f":"HLOOKUP(EX6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1847270.2682880217},{"$f":"HLOOKUP(EY6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1884215.6736537823},{"$f":"HLOOKUP(EZ6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1921899.987126858},{"$f":"HLOOKUP(FA6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1960337.9868693952},{"$f":"HLOOKUP(FB6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1999544.7466067832},{"$f":"HLOOKUP(FC6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2039535.6415389187},{"$f":"HLOOKUP(FD6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2080326.3543696976},{"$f":"HLOOKUP(FE6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2121932.8814570913},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI10:GB10))","v":1906492.0899942147},{"$f":"HLOOKUP(FI6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1638630},{"$f":"HLOOKUP(FJ6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1671402.6},{"$f":"HLOOKUP(FK6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1704830.6520000002},{"$f":"HLOOKUP(FL6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1738927.2650400002},{"$f":"HLOOKUP(FM6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1773705.8103408003},{"$f":"HLOOKUP(FN6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1809179.926547616},{"$f":"HLOOKUP(FO6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1845363.5250785688},{"$f":"HLOOKUP(FP6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1882270.7955801398},{"$f":"HLOOKUP(FQ6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1919916.2114917429},{"$f":"HLOOKUP(FR6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1958314.5357215777},{"$f":"HLOOKUP(FS6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1997480.8264360097},{"$f":"HLOOKUP(FT6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2037430.4429647296},{"$f":"HLOOKUP(FU6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2078179.0518240242},{"$f":"HLOOKUP(FV6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2119742.6328605046},{"$f":"HLOOKUP(FW6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2162137.4855177151},{"$f":"HLOOKUP(FX6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2205380.2352280701},{"$f":"HLOOKUP(FY6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2249487.8399326312},{"$f":"HLOOKUP(FZ6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2294477.5967312837},{"$f":"HLOOKUP(GA6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2340367.1486659097},{"$f":"HLOOKUP(GB6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2387174.4916392276},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF10:GY10))","v":4738981.0837539518},{"$f":"HLOOKUP(GF6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4073154.3624161067},{"$f":"HLOOKUP(GG6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4154617.4496644298},{"$f":"HLOOKUP(GH6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4237709.7986577181},{"$f":"HLOOKUP(GI6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4322463.9946308723},{"$f":"HLOOKUP(GJ6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4408913.2745234901},{"$f":"HLOOKUP(GK6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4497091.5400139596},{"$f":"HLOOKUP(GL6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4587033.3708142387},{"$f":"HLOOKUP(GM6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(GN6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(GO6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(GP6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(GQ6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(GR6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(GS6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(GT6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(GU6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(GV6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(GW6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(GX6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(GY6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC10:HV10))","v":4738981.0837539518},{"$f":"HLOOKUP(HC6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4073154.3624161067},{"$f":"HLOOKUP(HD6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4154617.4496644298},{"$f":"HLOOKUP(HE6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4237709.7986577181},{"$f":"HLOOKUP(HF6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4322463.9946308723},{"$f":"HLOOKUP(HG6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4408913.2745234901},{"$f":"HLOOKUP(HH6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4497091.5400139596},{"$f":"HLOOKUP(HI6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4587033.3708142387},{"$f":"HLOOKUP(HJ6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(HK6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(HL6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(HM6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(HN6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(HO6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(HP6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(HQ6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(HR6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(HS6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(HT6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(HU6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(HV6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ10:IS10))","v":4738981.0837539518},{"$f":"HLOOKUP(HZ6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4073154.3624161067},{"$f":"HLOOKUP(IA6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4154617.4496644298},{"$f":"HLOOKUP(IB6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4237709.7986577181},{"$f":"HLOOKUP(IC6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4322463.9946308723},{"$f":"HLOOKUP(ID6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4408913.2745234901},{"$f":"HLOOKUP(IE6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4497091.5400139596},{"$f":"HLOOKUP(IF6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4587033.3708142387},{"$f":"HLOOKUP(IG6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(IH6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(II6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(IJ6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(IK6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(IL6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(IM6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(IN6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(IO6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(IP6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(IQ6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(IR6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(IS6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW10:JP10))","v":756544.48015643447},{"$f":"HLOOKUP(IW6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":650250},{"$f":"HLOOKUP(IX6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":663255},{"$f":"HLOOKUP(IY6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":676520.10000000009},{"$f":"HLOOKUP(IZ6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":690050.50200000009},{"$f":"HLOOKUP(JA6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":703851.51204000006},{"$f":"HLOOKUP(JB6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":717928.54228080006},{"$f":"HLOOKUP(JC6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":732287.11312641611},{"$f":"HLOOKUP(JD6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":746932.85538894439},{"$f":"HLOOKUP(JE6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":761871.51249672333},{"$f":"HLOOKUP(JF6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":777108.94274665765},{"$f":"HLOOKUP(JG6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":792651.12160159089},{"$f":"HLOOKUP(JH6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":808504.14403362293},{"$f":"HLOOKUP(JI6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":824674.22691429523},{"$f":"HLOOKUP(JJ6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":841167.71145258122},{"$f":"HLOOKUP(JK6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":857991.06568163296},{"$f":"HLOOKUP(JL6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":875150.88699526561},{"$f":"HLOOKUP(JM6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":892653.904735171},{"$f":"HLOOKUP(JN6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":910506.98282987438},{"$f":"HLOOKUP(JO6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":928717.1224864719},{"$f":"HLOOKUP(JP6,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":947291.46493620146}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D11:W11))","v":1134953.6874223021},{"$f":"VLOOKUP(D5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(D6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1836321.6997689833},{"$f":"VLOOKUP(E5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(E6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1618188.5799116346},{"$f":"VLOOKUP(F5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(F6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1417532.5599407898},{"$f":"VLOOKUP(G5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(G6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1243982.0233842849},{"$f":"VLOOKUP(H5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(H6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1115839.2489365793},{"$f":"VLOOKUP(I5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(I6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":999137.89678146306},{"$f":"VLOOKUP(J5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(J6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":907390.42179156316},{"$f":"VLOOKUP(K5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(K6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":822661.98135638388},{"$f":"VLOOKUP(L5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(L6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":749361.15935361804},{"$f":"VLOOKUP(M5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(M6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":681778.98432288121},{"$f":"VLOOKUP(D5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1272705.2298429105},{"$f":"VLOOKUP(E5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1195143.8890719495},{"$f":"VLOOKUP(F5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1115670.9047863504},{"$f":"VLOOKUP(G5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1043347.9560349222},{"$f":"VLOOKUP(H5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":976132.26067713904},{"$f":"VLOOKUP(I5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":911044.58756670833},{"$f":"VLOOKUP(J5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":845956.91445627762},{"$f":"VLOOKUP(K5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":783530.16328203178},{"$f":"VLOOKUP(L5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":726423.46772616636},{"$f":"VLOOKUP(M5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":671975.90585249662},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA11:AT11))","v":2224509.227347712},{"$f":"VLOOKUP(AA5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AA6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":3599190.5315472069},{"$f":"VLOOKUP(AB5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AB6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":3171649.6166268042},{"$f":"VLOOKUP(AC5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AC6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2778363.8174839481},{"$f":"VLOOKUP(AD5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AD6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2438204.7658331986},{"$f":"VLOOKUP(AE5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AE6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2187044.9279156951},{"$f":"VLOOKUP(AF5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AF6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1958310.2776916679},{"$f":"VLOOKUP(AG5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AG6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1778485.2267114634},{"$f":"VLOOKUP(AH5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AH6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1612417.4834585125},{"$f":"VLOOKUP(AI5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AI6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1468747.8723330915},{"$f":"VLOOKUP(AJ5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AJ6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1336286.8092728471},{"$f":"VLOOKUP(AA5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2494502.2504921043},{"$f":"VLOOKUP(AB5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2342482.0225810208},{"$f":"VLOOKUP(AC5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2186714.9733812464},{"$f":"VLOOKUP(AD5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2044961.9938284473},{"$f":"VLOOKUP(AE5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1913219.2309271924},{"$f":"VLOOKUP(AF5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1785647.3916307483},{"$f":"VLOOKUP(AG5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1658075.552334304},{"$f":"VLOOKUP(AH5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1535719.120032782},{"$f":"VLOOKUP(AI5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1423789.9967432858},{"$f":"VLOOKUP(AJ5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1317072.7754708934},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX11:BQ11))","v":4184777.9551622309},{"$f":"VLOOKUP(AX5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AX6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":6770847.703250763},{"$f":"VLOOKUP(AY5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AY6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":5966551.7382382825},{"$f":"VLOOKUP(AZ5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AZ6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":5226696.9774227059},{"$f":"VLOOKUP(BA5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BA6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4586784.9990425669},{"$f":"VLOOKUP(BB5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BB6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4114299.58966872},{"$f":"VLOOKUP(BC5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BC6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3684000.7578762663},{"$f":"VLOOKUP(BD5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BD6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3345711.3500929936},{"$f":"VLOOKUP(BE5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BE6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3033302.3825396919},{"$f":"VLOOKUP(BF5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BF6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2763029.095257699},{"$f":"VLOOKUP(BG5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BG6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2513841.4857853921},{"$f":"VLOOKUP(AX5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4692692.6167028332},{"$f":"VLOOKUP(AY5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4406710.0320140077},{"$f":"VLOOKUP(AZ5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4113678.8745712093},{"$f":"VLOOKUP(BA5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3847011.1814826094},{"$f":"VLOOKUP(BB5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3599174.8483428867},{"$f":"VLOOKUP(BC5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3359184.9151818622},{"$f":"VLOOKUP(BD5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3119194.9820208387},{"$f":"VLOOKUP(BE5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2889016.3456399008},{"$f":"VLOOKUP(BF5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2678453.7092057103},{"$f":"VLOOKUP(BG5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2477695.7759381793},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU11:CN11))","v":8200767.9260411486},{"$f":"VLOOKUP(BU5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BU6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":13268601.410125628},{"$f":"VLOOKUP(BV5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BV6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":11692449.790233301},{"$f":"VLOOKUP(BW5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BW6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":10242581.420290118},{"$f":"VLOOKUP(BX5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BX6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8988567.5433254223},{"$f":"VLOOKUP(BY5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BY6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8062653.855136618},{"$f":"VLOOKUP(BZ5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BZ6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7219411.7772568297},{"$f":"VLOOKUP(CA5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CA6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6556477.4579708343},{"$f":"VLOOKUP(CB5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CB6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5944260.1627238207},{"$f":"VLOOKUP(CC5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CC6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5414614.7360474262},{"$f":"VLOOKUP(CD5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CD6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4926290.1995432805},{"$f":"VLOOKUP(BU5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":9196111.122300826},{"$f":"VLOOKUP(BV5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8635680.7164224461},{"$f":"VLOOKUP(BW5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8061437.4607382957},{"$f":"VLOOKUP(BX5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7538857.7951446418},{"$f":"VLOOKUP(BY5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7053181.3092004564},{"$f":"VLOOKUP(BZ5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6582881.1481102156},{"$f":"VLOOKUP(CA5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6112580.9870199757},{"$f":"VLOOKUP(CB5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5661507.6926378589},{"$f":"VLOOKUP(CC5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5248875.2103906069},{"$f":"VLOOKUP(CD5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4855456.6735700918},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR11:DK11))","v":16232747.867798973},{"$f":"VLOOKUP(CR5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CR6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":26264108.823875353},{"$f":"VLOOKUP(CS5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CS6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":23144245.894223332},{"$f":"VLOOKUP(CT5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CT6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20274350.306024939},{"$f":"VLOOKUP(CU5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CU6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17792132.631891131},{"$f":"VLOOKUP(CV5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CV6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15959362.38607241},{"$f":"VLOOKUP(CW5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CW6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14290233.816017956},{"$f":"VLOOKUP(CX5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CX6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12978009.673726514},{"$f":"VLOOKUP(CY5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CY6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11766175.723092079},{"$f":"VLOOKUP(CZ5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CZ6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10717786.01762688},{"$f":"VLOOKUP(DA5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DA6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9751187.6270590574},{"$f":"VLOOKUP(CR5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18202948.133496802},{"$f":"VLOOKUP(CS5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17093622.085239317},{"$f":"VLOOKUP(CT5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15956954.633072466},{"$f":"VLOOKUP(CU5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14922551.022468705},{"$f":"VLOOKUP(CV5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13961194.230915593},{"$f":"VLOOKUP(CW5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13030273.613966919},{"$f":"VLOOKUP(CX5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12099352.997018248},{"$f":"VLOOKUP(CY5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11206490.386633774},{"$f":"VLOOKUP(CZ5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10389718.212760398},{"$f":"VLOOKUP(DA5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9610978.4688339122},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO11:EH11))","v":40328687.693072468},{"$f":"VLOOKUP(DO5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DO6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":65250631.065124534},{"$f":"VLOOKUP(DP5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DP6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":57499634.20619341},{"$f":"VLOOKUP(DQ5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DQ6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":50369656.963229395},{"$f":"VLOOKUP(DR5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DR6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":44202827.897588246},{"$f":"VLOOKUP(DS5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DS6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":39649487.97887978},{"$f":"VLOOKUP(DT5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DT6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":35502699.932301328},{"$f":"VLOOKUP(DU5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DU6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":32242606.320993546},{"$f":"VLOOKUP(DV5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DV6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":29231922.404196847},{"$f":"VLOOKUP(DW5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DW6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":26627299.862365235},{"$f":"VLOOKUP(DX5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DX6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":24225879.909606379},{"$f":"VLOOKUP(DO5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":45223459.167084746},{"$f":"VLOOKUP(DP5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":42467446.191689938},{"$f":"VLOOKUP(DQ5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":39643506.150074981},{"$f":"VLOOKUP(DR5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":37073630.704440892},{"$f":"VLOOKUP(DS5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":34685232.996061012},{"$f":"VLOOKUP(DT5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":32372451.01153703},{"$f":"VLOOKUP(DU5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":30059669.027013063},{"$f":"VLOOKUP(DV5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":27841438.468621522},{"$f":"VLOOKUP(DW5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":25812247.219869774},{"$f":"VLOOKUP(DX5,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":23877543.854625378},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL11:FE11))","v":4007941.4589679493},{"$f":"VLOOKUP(EL5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5374666.5331170373},{"$f":"VLOOKUP(EM5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":5187636.2883171234},{"$f":"VLOOKUP(EN5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4990937.5303718364},{"$f":"VLOOKUP(EO5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4797676.2458501598},{"$f":"VLOOKUP(EP5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4607594.8719019108},{"$f":"VLOOKUP(EQ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4420458.9602916688},{"$f":"VLOOKUP(ER5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4236047.2711352957},{"$f":"VLOOKUP(ES5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4054155.0749877756},{"$f":"VLOOKUP(ET5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3873679.4745162698},{"$f":"VLOOKUP(EU5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3693408.6034897817},{"$f":"VLOOKUP(EV5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3513137.7324632937},{"$f":"VLOOKUP(EW5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3332866.8614368066},{"$f":"VLOOKUP(EX5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3152595.9904103186},{"$f":"VLOOKUP(EY5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2972325.1193838306},{"$f":"VLOOKUP(EZ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2792054.248357343},{"$f":"VLOOKUP(FA5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2611783.377330855},{"$f":"VLOOKUP(FB5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2431512.5063043665},{"$f":"VLOOKUP(FC5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2251241.635277878},{"$f":"VLOOKUP(FD5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2070970.7642513902},{"$f":"VLOOKUP(FE5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1890699.8932249029},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI11:GB11))","v":4210084.1950944103},{"$f":"VLOOKUP(FI5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":5645740.8015149981},{"$f":"VLOOKUP(FJ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":5449277.5832524458},{"$f":"VLOOKUP(FK5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":5242658.2150560366},{"$f":"VLOOKUP(FL5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":5039649.6911496343},{"$f":"VLOOKUP(FM5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":4839981.458358773},{"$f":"VLOOKUP(FN5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":4643407.2439220827},{"$f":"VLOOKUP(FO5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":4449694.6495999526},{"$f":"VLOOKUP(FP5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":4258628.620304985},{"$f":"VLOOKUP(FQ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":4069050.6334695895},{"$f":"VLOOKUP(FR5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3879687.7017215909},{"$f":"VLOOKUP(FS5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3690324.7699735928},{"$f":"VLOOKUP(FT5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3500961.8382255952},{"$f":"VLOOKUP(FU5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3311598.9064775975},{"$f":"VLOOKUP(FV5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3122235.9747295994},{"$f":"VLOOKUP(FW5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2932873.0429816023},{"$f":"VLOOKUP(FX5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2743510.1112336037},{"$f":"VLOOKUP(FY5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2554147.1794856051},{"$f":"VLOOKUP(FZ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2364784.2477376065},{"$f":"VLOOKUP(GA5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2175421.3159896089},{"$f":"VLOOKUP(GB5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1986058.384241611},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF11:GY11))","v":16642465.522383928},{"$f":"(VLOOKUP(GF5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GF5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22317617.00799492},{"$f":"(VLOOKUP(GG5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GG5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21540997.780246243},{"$f":"(VLOOKUP(GH5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GH5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20724231.285297707},{"$f":"(VLOOKUP(GI5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GI5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19921738.460142557},{"$f":"(VLOOKUP(GJ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GJ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19132449.807908673},{"$f":"(VLOOKUP(GK5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GK5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18355391.812212475},{"$f":"(VLOOKUP(GL5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GL5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17589645.80266377},{"$f":"(VLOOKUP(GM5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GM5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16834361.666364215},{"$f":"(VLOOKUP(GN5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GN5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16084959.762861364},{"$f":"(VLOOKUP(GO5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GO5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15336407.972256867},{"$f":"(VLOOKUP(GP5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GP5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14587856.181652373},{"$f":"(VLOOKUP(GQ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GQ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13839304.39104788},{"$f":"(VLOOKUP(GR5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GR5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13090752.600443387},{"$f":"(VLOOKUP(GS5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GS5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12342200.809838895},{"$f":"(VLOOKUP(GT5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GT5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11593649.019234404},{"$f":"(VLOOKUP(GU5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GU5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10845097.228629908},{"$f":"(VLOOKUP(GV5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GV5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10096545.438025413},{"$f":"(VLOOKUP(GW5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GW5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9347993.6474209186},{"$f":"(VLOOKUP(GX5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GX5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8599441.8568164222},{"$f":"(VLOOKUP(GY5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GY5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":7850890.0662119314},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC11:HV11))","v":16860840.10180828},{"$f":"(VLOOKUP(HC5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HC5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22610458.247252386},{"$f":"(VLOOKUP(HD5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HD5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21823648.588464249},{"$f":"(VLOOKUP(HE5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HE5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20996164.868980538},{"$f":"(VLOOKUP(HF5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HF5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20183142.11164986},{"$f":"(VLOOKUP(HG5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HG5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19383496.786166798},{"$f":"(VLOOKUP(HH5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HH5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18596242.602125172},{"$f":"(VLOOKUP(HI5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HI5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17820448.834775429},{"$f":"(VLOOKUP(HJ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HJ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17055254.216438916},{"$f":"(VLOOKUP(HK5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HK5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16296019.014782183},{"$f":"(VLOOKUP(HL5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HL5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15537645.080804115},{"$f":"(VLOOKUP(HM5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HM5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14779271.146826047},{"$f":"(VLOOKUP(HN5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HN5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14020897.212847983},{"$f":"(VLOOKUP(HO5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HO5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13262523.278869918},{"$f":"(VLOOKUP(HP5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HP5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12504149.34489185},{"$f":"(VLOOKUP(HQ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HQ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11745775.410913786},{"$f":"(VLOOKUP(HR5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HR5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10987401.476935718},{"$f":"(VLOOKUP(HS5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HS5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10229027.54295765},{"$f":"(VLOOKUP(HT5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HT5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9470653.6089795828},{"$f":"(VLOOKUP(HU5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HU5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8712279.6750015151},{"$f":"(VLOOKUP(HV5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HV5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":7953905.7410234502},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ11:IS11))","v":17137042.073314302},{"$f":"(VLOOKUP(HZ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HZ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22980846.265099488},{"$f":"(VLOOKUP(IA5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IA5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22181147.664974794},{"$f":"(VLOOKUP(IB5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IB5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21340108.711390618},{"$f":"(VLOOKUP(IC5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IC5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20513767.608882703},{"$f":"(VLOOKUP(ID5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(ID5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19701023.077543333},{"$f":"(VLOOKUP(IE5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IE5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18900872.670277018},{"$f":"(VLOOKUP(IF5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IF5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18112370.415880948},{"$f":"(VLOOKUP(IG5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IG5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17334640.938018203},{"$f":"(VLOOKUP(IH5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IH5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16562968.49964799},{"$f":"(VLOOKUP(II5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(II5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15792171.437614691},{"$f":"(VLOOKUP(IJ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IJ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15021374.375581397},{"$f":"(VLOOKUP(IK5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IK5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14250577.313548101},{"$f":"(VLOOKUP(IL5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IL5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13479780.251514805},{"$f":"(VLOOKUP(IM5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IM5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12708983.18948151},{"$f":"(VLOOKUP(IN5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IN5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11938186.127448214},{"$f":"(VLOOKUP(IO5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IO5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11167389.065414917},{"$f":"(VLOOKUP(IP5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IP5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10396592.003381617},{"$f":"(VLOOKUP(IQ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IQ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9625794.941348318},{"$f":"(VLOOKUP(IR5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IR5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8854997.8793150242},{"$f":"(VLOOKUP(IS5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IS5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF6,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8084200.8172817277},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW11:JP11))","v":4588647.1266495558},{"$f":"VLOOKUP(IW5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6153395.3018958606},{"$f":"VLOOKUP(IX5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5939266.476865897},{"$f":"VLOOKUP(IY5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5714068.2798109949},{"$f":"VLOOKUP(IZ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5492805.6074411878},{"$f":"VLOOKUP(JA5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5275183.5789443366},{"$f":"VLOOKUP(JB5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5060933.7771709329},{"$f":"VLOOKUP(JC5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4849802.9070643932},{"$f":"VLOOKUP(JD5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4641556.576184297},{"$f":"VLOOKUP(JE5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4434932.0897709709},{"$f":"VLOOKUP(JF5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4228541.9957980635},{"$f":"VLOOKUP(JG5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4022151.9018251561},{"$f":"VLOOKUP(JH5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3815761.8078522491},{"$f":"VLOOKUP(JI5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3609371.7138793422},{"$f":"VLOOKUP(JJ5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3402981.6199064353},{"$f":"VLOOKUP(JK5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3196591.5259335279},{"$f":"VLOOKUP(JL5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2990201.4319606205},{"$f":"VLOOKUP(JM5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2783811.3379877126},{"$f":"VLOOKUP(JN5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2577421.2440148047},{"$f":"VLOOKUP(JO5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2371031.1500418973},{"$f":"VLOOKUP(JP5,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL6,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2164641.0560689908}]
[null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D12:W12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA12:AT12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX12:BQ12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU12:CN12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR12:DK12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO12:EH12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL12:FE12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI12:GB12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF12:GY12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC12:HV12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ12:IS12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW12:JP12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D13:W13))","v":9444.6507572397459},{"$f":"D10*Misc_Rev","v":9731.4857063424042},9926.1154204692539,10124.637728878639,10327.130483456211,10533.673093125337,10744.346554987842,10959.2334860876,11178.418155809353,11401.98651892554,11630.02624930405,6744.6312670386833,6879.5238923794568,7017.1143702270456,7157.4566576315874,7300.6057907842187,7446.6179065999031,7595.5502647319008,7747.4612700265388,7902.4104954270697,8060.4587053356117,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA13:AT13))","v":18511.515484189902},{"$f":"AA10*Misc_Rev","v":19073.711984431106},19455.186224119727,19844.289948602123,20241.175747574165,20645.999262525649,21058.919247776161,21480.097632731686,21909.699585386319,22347.893577094048,22794.851448635931,13219.477283395816,13483.866829063732,13753.544165645008,14028.615048957909,14309.187349937067,14595.371096935809,14887.278518874526,15185.024089252016,15488.724571037057,15798.499062457799,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX13:BQ13))","v":34824.122535668605},{"$f":"AX10*Misc_Rev","v":35881.734476206089},36599.369165730212,37331.356549044816,38077.983680025718,38839.543353626228,39616.334220698758,40408.660905112731,41216.834123214983,42041.170805679285,42881.994221792869,24868.666056414419,25366.039377542707,25873.360165093563,26390.827368395436,26918.643915763343,27457.016794078612,28006.157129960186,28566.280272559387,29137.605878010578,29720.357995570786,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU13:CN13))","v":68243.655984363111},{"$f":"BU10*Misc_Rev","v":70316.22236018689},71722.546807390623,73156.997743538435,74620.137698409206,76112.54045237739,77634.791261424936,79187.487086653447,80771.236828386507,82386.661564954236,84034.394796253328,48734.284385935927,49708.970073654644,50703.149475127742,51717.212464630298,52751.55671392291,53806.587848201372,54882.719605165395,55980.373997268711,57099.981477214089,58241.981106758372,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR13:DK13))","v":135082.72288175204},{"$f":"CR10*Misc_Rev","v":139185.19812814848},141968.90209071146,144808.28013252569,147704.44573517621,150658.53464987973,153671.70534287734,156745.13944973488,159880.04223872957,163077.64308350417,166339.19594517426,96465.521044978901,98394.83146587848,100362.72809519606,102369.98265709997,104417.38231024197,106505.72995644683,108635.84455557576,110808.56144668728,113024.73267562104,115285.22732913346,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO13:EH13))","v":335599.92357391911},{"$f":"DO10*Misc_Rev","v":345792.12543203338},352707.96794067405,359762.12729948753,366957.36984547728,374296.51724238688,381782.44758723461,389418.09653897927,397206.45846975886,405150.58763915405,413253.5993919372,239659.23102210785,244452.41564255001,249341.46395540101,254328.29323450904,259414.85909919921,264603.15628118318,269895.21940680686,275293.12379494304,280798.98627084191,286414.96599625878,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL13:FE13))","v":54879.857637664601},{"$f":"EL10*Misc_Rev","v":47169.239040000015},48112.623820800014,49074.876297216011,50056.373823160335,51057.501299623545,52078.651325616011,53120.224352128338,54182.628839170895,55266.281415954327,56371.607044273413,57499.039185158879,58649.019968862063,59822.0003682393,61018.440375604092,62238.809183116173,63483.585366778505,64753.257074114073,66048.322215596345,67369.288659908299,68716.674433106455,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI13:GB13))","v":61739.839842372654},{"$f":"FI10*Misc_Rev","v":53065.393920000002},54126.701798400005,55209.23583436801,56313.420551055373,57439.688962076485,58588.482741318003,59760.25239614438,60955.457444067251,62174.566592948606,63418.057924807581,64686.419083303743,65980.147464969807,67299.750414269205,68645.745422554581,70018.660331005696,71419.03353762583,72847.414208378337,74304.362492545901,75790.449742396828,77306.25873724476,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF13:GY13))","v":153467.16341628798},{"$f":"GF10*Misc_Rev","v":131905.03087248321},134543.13148993292,137233.99411973156,139978.67400212618,142778.24748216872,145633.81243181208,148546.48868044832,151517.41845405728,154547.76682313843,157638.72215960122,160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC13:HV13))","v":153467.16341628798},{"$f":"HC10*Misc_Rev","v":131905.03087248321},134543.13148993292,137233.99411973156,139978.67400212618,142778.24748216872,145633.81243181208,148546.48868044832,151517.41845405728,154547.76682313843,157638.72215960122,160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ13:IS13))","v":153467.16341628798},{"$f":"HZ10*Misc_Rev","v":131905.03087248321},134543.13148993292,137233.99411973156,139978.67400212618,142778.24748216872,145633.81243181208,148546.48868044832,151517.41845405728,154547.76682313843,157638.72215960122,160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW13:JP13))","v":24499.936445385974},{"$f":"IW10*Misc_Rev","v":21057.696000000004},21478.849920000001,21908.426918400004,22346.595456768006,22793.527365903363,23249.39791322143,23714.385871485862,24188.673588915579,24672.447060693892,25165.896001907764,25669.21392194592,26182.598200384848,26706.250164392539,27240.375167680391,27785.182671034003,28340.886324454685,28907.704050943779,29485.858131962654,30075.575294601909,30677.086800493951]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D14:W14))","v":1436043.9272741491},{"$f":"SUM(D10:D13)","v":2146556.0790753257},{"$f":"SUM(E10:E13)","v":1934627.6468041041},1740300.4081711085,1573205.2285792101,1451646.918235403,1341661.7194662632,1256764.7209300592,1179023.76647765,1112850.1801773096,1052537.7855630463,1487720.3424290784,1414459.3039098408,1339372.6279209997,1271523.7136322642,1208871.533426428,1148438.6457709831,1088098.8538246378,1030514.9414377592,978347.94144500839,928938.86904571555,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA14:AT14))","v":2814646.0974573321},{"$f":"SUM(AA10:AA13)","v":4207249.9149876377},{"$f":"SUM(AB10:AB13)","v":3791870.1877360437},{"$f":"SUM(AC10:AC13)","v":3410988.8000153727},{"$f":"SUM(AD10:AD13)","v":3083482.2480152519},{"$f":"SUM(AE10:AE13)","v":2845227.9597413894},{"$f":"SUM(AF10:AF13)","v":2629656.9701538761},{"$f":"SUM(AG10:AG13)","v":2463258.8530229158},{"$f":"SUM(AH10:AH13)","v":2310886.5822961936},{"$f":"SUM(AI10:AI13)","v":2181186.3531475263},{"$f":"SUM(AJ10:AJ13)","v":2062974.0597035708},{"$f":"SUM(AK10:AK13)","v":2915931.8711609934},{"$f":"SUM(AL10:AL13)","v":2772340.2356632878},{"$f":"SUM(AM10:AM13)","v":2625170.3507251586},{"$f":"SUM(AN10:AN13)","v":2492186.4787192377},{"$f":"SUM(AO10:AO13)","v":2369388.2055157986},{"$f":"SUM(AP10:AP13)","v":2250939.7457111264},{"$f":"SUM(AQ10:AQ13)","v":2132673.7534962902},{"$f":"SUM(AR10:AR13)","v":2019809.2852180079},{"$f":"SUM(AS10:AS13)","v":1917561.9652322163},{"$f":"SUM(AT10:AT13)","v":1820720.1833296025},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX14:BQ14))","v":5294951.7113339128},{"$f":"SUM(AX10:AX13)","v":7914737.5428469693},{"$f":"SUM(AY10:AY13)","v":7133319.3746264139},{"$f":"SUM(AZ10:AZ13)","v":6416799.9665385988},{"$f":"SUM(BA10:BA13)","v":5800690.0479407776},{"$f":"SUM(BB10:BB13)","v":5352482.7395448955},{"$f":"SUM(BC10:BC13)","v":4946947.5707499655},{"$f":"SUM(BD10:BD13)","v":4633917.099224166},{"$f":"SUM(BE10:BE13)","v":4347272.2466534879},{"$f":"SUM(BF10:BF13)","v":4103278.3566537709},{"$f":"SUM(BG10:BG13)","v":3880895.7324093855},{"$f":"SUM(BH10:BH13)","v":5485491.9292641394},{"$f":"SUM(BI10:BI13)","v":5215365.3308265405},{"$f":"SUM(BJ10:BJ13)","v":4938507.2793599926},{"$f":"SUM(BK10:BK13)","v":4688336.1543671684},{"$f":"SUM(BL10:BL13)","v":4457326.3206851361},{"$f":"SUM(BM10:BM13)","v":4234499.416970958},{"$f":"SUM(BN10:BN13)","v":4012015.7738457154},{"$f":"SUM(BO10:BO13)","v":3799693.5533012748},{"$f":"SUM(BP10:BP13)","v":3607344.4610203123},{"$f":"SUM(BQ10:BQ13)","v":3425164.342789073},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU14:CN14))","v":10376337.91553475},{"$f":"SUM(BU10:BU13)","v":15510243.668805815},{"$f":"SUM(BV10:BV13)","v":13978924.894087091},{"$f":"SUM(BW10:BW13)","v":12574786.026220983},{"$f":"SUM(BX10:BX13)","v":11367416.241374908},{"$f":"SUM(BY10:BY13)","v":10489079.527147092},{"$f":"SUM(BZ10:BZ13)","v":9694365.9627075139},{"$f":"SUM(CA10:CA13)","v":9080930.7271305323},{"$f":"SUM(CB10:CB13)","v":8519202.4972667117},{"$f":"SUM(CC10:CC13)","v":8041055.917281175},{"$f":"SUM(CD10:CD13)","v":7605260.2044017045},{"$f":"SUM(CE10:CE13)","v":10749733.140936267},{"$f":"SUM(CF10:CF13)","v":10220375.175430596},{"$f":"SUM(CG10:CG13)","v":9677825.8089266066},{"$f":"SUM(CH10:CH13)","v":9187573.9102967195},{"$f":"SUM(CI10:CI13)","v":8734871.7466555759},{"$f":"SUM(CJ10:CJ13)","v":8298205.3943144372},{"$f":"SUM(CK10:CK13)","v":7862211.7181482818},{"$f":"SUM(CL10:CL13)","v":7446131.038388731},{"$f":"SUM(CM10:CM13)","v":7069191.0230564969},{"$f":"SUM(CN10:CN13)","v":6712178.8024892993},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR14:DK14))","v":20539110.323936418},{"$f":"SUM(CR10:CR13)","v":30701255.920723502},{"$f":"SUM(CS10:CS13)","v":27670135.933008444},{"$f":"SUM(CT10:CT13)","v":24890758.145585753},{"$f":"SUM(CU10:CU13)","v":22500868.62824316},{"$f":"SUM(CV10:CV13)","v":20762273.102351479},{"$f":"SUM(CW10:CW13)","v":19189202.746622607},{"$f":"SUM(CX10:CX13)","v":17974957.982943259},{"$f":"SUM(CY10:CY13)","v":16863062.998493161},{"$f":"SUM(CZ10:CZ13)","v":15916611.038535981},{"$f":"SUM(DA10:DA13)","v":15053989.148386341},{"$f":"SUM(DB10:DB13)","v":21278215.56428051},{"$f":"SUM(DC10:DC13)","v":20230394.864638694},{"$f":"SUM(DD10:DD13)","v":19156462.868059833},{"$f":"SUM(DE10:DE13)","v":18186049.42215582},{"$f":"SUM(DF10:DF13)","v":17289962.59859645},{"$f":"SUM(DG10:DG13)","v":16425617.349001393},{"$f":"SUM(DH10:DH13)","v":15562603.606753411},{"$f":"SUM(DI10:DI13)","v":14739006.00856364},{"$f":"SUM(DJ10:DJ13)","v":13992884.147128863},{"$f":"SUM(DK10:DK13)","v":13286207.721889745},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO14:EH14))","v":51027427.549141407},{"$f":"SUM(DO10:DO13)","v":76274292.676476568},{"$f":"SUM(DP10:DP13)","v":68743769.049772486},{"$f":"SUM(DQ10:DQ13)","v":61838674.50368005},{"$f":"SUM(DR10:DR13)","v":55901225.788847923},{"$f":"SUM(DS10:DS13)","v":51581853.827964649},{"$f":"SUM(DT10:DT13)","v":47673713.098367892},{"$f":"SUM(DU10:DU13)","v":44657039.75038144},{"$f":"SUM(DV10:DV13)","v":41894644.502172492},{"$f":"SUM(DW10:DW13)","v":39543276.402300403},{"$f":"SUM(DX10:DX13)","v":37400175.98034025},{"$f":"SUM(DY10:DY13)","v":52863662.834313244},{"$f":"SUM(DZ10:DZ13)","v":50260453.932263009},{"$f":"SUM(EA10:EA13)","v":47592374.045459516},{"$f":"SUM(EB10:EB13)","v":45181475.957733117},{"$f":"SUM(EC10:EC13)","v":42955235.154419079},{"$f":"SUM(ED10:ED13)","v":40807853.213062257},{"$f":"SUM(EE10:EE13)","v":38663779.2725688},{"$f":"SUM(EF10:EF13)","v":36617630.919088371},{"$f":"SUM(EG10:EG13)","v":34763963.519345962},{"$f":"SUM(EH10:EH13)","v":33008294.480091088},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL14:FE14))","v":5757480.9521560278},{"$f":"SUM(EL10:EL13)","v":6878395.7721570376},{"$f":"SUM(EM10:EM13)","v":6721440.1121379239},{"$f":"SUM(EN10:EN13)","v":6555417.4306690525},{"$f":"SUM(EO10:EO13)","v":6393445.7441533208},{"$f":"SUM(EP10:EP13)","v":6235279.760171134},{"$f":"SUM(EQ10:EQ13)","v":6080697.5463262768},{"$f":"SUM(ER10:ER13)","v":5929490.6288905963},{"$f":"SUM(ES10:ES13)","v":5781467.2998981811},{"$f":"SUM(ET10:ET13)","v":5635537.9439248843},{"$f":"SUM(EU10:EU13)","v":5490504.2422865685},{"$f":"SUM(EV10:EV13)","v":5346175.2840360161},{"$f":"SUM(EW10:EW13)","v":5202565.1640409837},{"$f":"SUM(EX10:EX13)","v":5059688.2590665799},{"$f":"SUM(EY10:EY13)","v":4917559.2334132167},{"$f":"SUM(EZ10:EZ13)","v":4776193.0446673175},{"$f":"SUM(FA10:FA13)","v":4635604.9495670283},{"$f":"SUM(FB10:FB13)","v":4495810.5099852635},{"$f":"SUM(FC10:FC13)","v":4356825.5990323927},{"$f":"SUM(FD10:FD13)","v":4218666.4072809955},{"$f":"SUM(FE10:FE13)","v":4081349.4491151008},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI14:GB14))","v":6178316.1249309974},{"$f":"SUM(FI10:FI13)","v":7337436.1954349978},{"$f":"SUM(FJ10:FJ13)","v":7174806.8850508463},{"$f":"SUM(FK10:FK13)","v":7002698.1028904039},{"$f":"SUM(FL10:FL13)","v":6834890.3767406894},{"$f":"SUM(FM10:FM13)","v":6671126.9576616501},{"$f":"SUM(FN10:FN13)","v":6511175.6532110162},{"$f":"SUM(FO10:FO13)","v":6354818.4270746652},{"$f":"SUM(FP10:FP13)","v":6201854.8733291915},{"$f":"SUM(FQ10:FQ13)","v":6051141.4115542807},{"$f":"SUM(FR10:FR13)","v":5901420.2953679767},{"$f":"SUM(FS10:FS13)","v":5752492.0154929059},{"$f":"SUM(FT10:FT13)","v":5604372.4286552947},{"$f":"SUM(FU10:FU13)","v":5457077.7087158905},{"$f":"SUM(FV10:FV13)","v":5310624.3530126577},{"$f":"SUM(FW10:FW13)","v":5165029.1888303235},{"$f":"SUM(FX10:FX13)","v":5020309.3799993005},{"$f":"SUM(FY10:FY13)","v":4876482.4336266145},{"$f":"SUM(FZ10:FZ13)","v":4733566.2069614353},{"$f":"SUM(GA10:GA13)","v":4591578.9143979158},{"$f":"SUM(GB10:GB13)","v":4450539.134618083},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF14:GY14))","v":21534913.769554175},{"$f":"SUM(GF10:GF13)","v":26522676.40128351},{"$f":"SUM(GG10:GG13)","v":25830158.361400604},25099175.078075156,24384181.128775556,23684141.329914331,22998117.164658248,22325225.662158456,21664653.123048797,21011857.048679639,20361843.203791507,19713800.117817704,19067767.205936518,18423784.671629801,17781893.522449031,17142135.586096745,16504553.526829498,15869190.862188995,15236091.980067773,14605302.156116214,13976867.57149772,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC14:HV14))","v":21753288.348978519},{"$f":"SUM(HC10:HC13)","v":26815517.640540976},{"$f":"SUM(HD10:HD13)","v":26112809.16961861},25371108.661757987,24645584.780282859,23935188.308172457,23238967.954570942,22556028.694270115,21885545.673123498,21222916.300600458,20563080.312338755,19905215.08299138,19249360.027736623,18595555.350056328,17943842.057501987,17294261.977776129,16646857.77513531,16001672.967121232,15358751.941626435,14718139.974301305,14079883.246309238,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ14:IS14))","v":22029490.320484541},{"$f":"SUM(HZ10:HZ13)","v":27185905.658388078},{"$f":"SUM(IA10:IA13)","v":26470308.246129155},25715052.504168067,24976210.277515702,24252714.599548992,23543598.022722788,22847950.275375634,22164932.394702785,21489865.785466265,20817606.669149332,20147318.311746728,19479040.12843674,18812812.322701216,18148675.902091648,17486672.694310557,16826845.363614507,16169237.427545199,15513893.27399517,14860858.178614814,14210178.322567515,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW14:JP14))","v":5369691.5432513747},{"$f":"SUM(IW10:IW13)","v":6824702.997895861},{"$f":"SUM(IX10:IX13)","v":6624000.3267858969},6412496.8067293949,6205202.704897956,6001828.6183502404,5802111.7173649538,5605804.4060622947,5412678.1051621567,5221476.0493283877,5030816.8345466293,4840472.2373486925,4650448.5500862561,4460752.1909580296,4271389.7065266967,4082367.7742861947,3893693.2052803407,3705372.9467738275,3517414.0849766419,3329823.8478229707,3142609.6078056861]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D16:W16))","v":0},{"$f":"HLOOKUP(D6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D7","v":0},{"$f":"HLOOKUP(E6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E7","v":0},{"$f":"HLOOKUP(F6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F7","v":0},{"$f":"HLOOKUP(G6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G7","v":0},{"$f":"HLOOKUP(H6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H7","v":0},{"$f":"HLOOKUP(I6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I7","v":0},{"$f":"HLOOKUP(J6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J7","v":0},{"$f":"HLOOKUP(K6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K7","v":0},{"$f":"HLOOKUP(L6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L7","v":0},{"$f":"HLOOKUP(M6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M7","v":0},{"$f":"HLOOKUP(N6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N7","v":0},{"$f":"HLOOKUP(O6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O7","v":0},{"$f":"HLOOKUP(P6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P7","v":0},{"$f":"HLOOKUP(Q6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q7","v":0},{"$f":"HLOOKUP(R6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R7","v":0},{"$f":"HLOOKUP(S6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S7","v":0},{"$f":"HLOOKUP(T6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T7","v":0},{"$f":"HLOOKUP(U6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U7","v":0},{"$f":"HLOOKUP(V6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V7","v":0},{"$f":"HLOOKUP(W6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W7","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA16:AT16))","v":0},{"$f":"HLOOKUP(AA6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA7","v":0},{"$f":"HLOOKUP(AB6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB7","v":0},{"$f":"HLOOKUP(AC6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC7","v":0},{"$f":"HLOOKUP(AD6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD7","v":0},{"$f":"HLOOKUP(AE6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE7","v":0},{"$f":"HLOOKUP(AF6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF7","v":0},{"$f":"HLOOKUP(AG6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG7","v":0},{"$f":"HLOOKUP(AH6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH7","v":0},{"$f":"HLOOKUP(AI6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI7","v":0},{"$f":"HLOOKUP(AJ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ7","v":0},{"$f":"HLOOKUP(AK6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK7","v":0},{"$f":"HLOOKUP(AL6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL7","v":0},{"$f":"HLOOKUP(AM6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM7","v":0},{"$f":"HLOOKUP(AN6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN7","v":0},{"$f":"HLOOKUP(AO6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO7","v":0},{"$f":"HLOOKUP(AP6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP7","v":0},{"$f":"HLOOKUP(AQ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ7","v":0},{"$f":"HLOOKUP(AR6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR7","v":0},{"$f":"HLOOKUP(AS6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS7","v":0},{"$f":"HLOOKUP(AT6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT7","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX16:BQ16))","v":0},{"$f":"HLOOKUP(AX6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX7","v":0},{"$f":"HLOOKUP(AY6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY7","v":0},{"$f":"HLOOKUP(AZ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ7","v":0},{"$f":"HLOOKUP(BA6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA7","v":0},{"$f":"HLOOKUP(BB6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB7","v":0},{"$f":"HLOOKUP(BC6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC7","v":0},{"$f":"HLOOKUP(BD6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD7","v":0},{"$f":"HLOOKUP(BE6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE7","v":0},{"$f":"HLOOKUP(BF6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF7","v":0},{"$f":"HLOOKUP(BG6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG7","v":0},{"$f":"HLOOKUP(BH6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH7","v":0},{"$f":"HLOOKUP(BI6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI7","v":0},{"$f":"HLOOKUP(BJ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ7","v":0},{"$f":"HLOOKUP(BK6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK7","v":0},{"$f":"HLOOKUP(BL6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL7","v":0},{"$f":"HLOOKUP(BM6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM7","v":0},{"$f":"HLOOKUP(BN6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN7","v":0},{"$f":"HLOOKUP(BO6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO7","v":0},{"$f":"HLOOKUP(BP6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP7","v":0},{"$f":"HLOOKUP(BQ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BQ7","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU16:CN16))","v":0},{"$f":"HLOOKUP(BU6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU7","v":0},{"$f":"HLOOKUP(BV6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV7","v":0},{"$f":"HLOOKUP(BW6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW7","v":0},{"$f":"HLOOKUP(BX6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX7","v":0},{"$f":"HLOOKUP(BY6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY7","v":0},{"$f":"HLOOKUP(BZ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ7","v":0},{"$f":"HLOOKUP(CA6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA7","v":0},{"$f":"HLOOKUP(CB6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB7","v":0},{"$f":"HLOOKUP(CC6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC7","v":0},{"$f":"HLOOKUP(CD6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD7","v":0},{"$f":"HLOOKUP(CE6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE7","v":0},{"$f":"HLOOKUP(CF6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF7","v":0},{"$f":"HLOOKUP(CG6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG7","v":0},{"$f":"HLOOKUP(CH6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH7","v":0},{"$f":"HLOOKUP(CI6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI7","v":0},{"$f":"HLOOKUP(CJ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ7","v":0},{"$f":"HLOOKUP(CK6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK7","v":0},{"$f":"HLOOKUP(CL6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL7","v":0},{"$f":"HLOOKUP(CM6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM7","v":0},{"$f":"HLOOKUP(CN6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CN7","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR16:DK16))","v":0},{"$f":"HLOOKUP(CR6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR7","v":0},{"$f":"HLOOKUP(CS6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS7","v":0},{"$f":"HLOOKUP(CT6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT7","v":0},{"$f":"HLOOKUP(CU6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU7","v":0},{"$f":"HLOOKUP(CV6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV7","v":0},{"$f":"HLOOKUP(CW6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW7","v":0},{"$f":"HLOOKUP(CX6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX7","v":0},{"$f":"HLOOKUP(CY6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY7","v":0},{"$f":"HLOOKUP(CZ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ7","v":0},{"$f":"HLOOKUP(DA6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA7","v":0},{"$f":"HLOOKUP(DB6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB7","v":0},{"$f":"HLOOKUP(DC6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC7","v":0},{"$f":"HLOOKUP(DD6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD7","v":0},{"$f":"HLOOKUP(DE6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE7","v":0},{"$f":"HLOOKUP(DF6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF7","v":0},{"$f":"HLOOKUP(DG6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG7","v":0},{"$f":"HLOOKUP(DH6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH7","v":0},{"$f":"HLOOKUP(DI6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI7","v":0},{"$f":"HLOOKUP(DJ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ7","v":0},{"$f":"HLOOKUP(DK6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DK7","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO16:EH16))","v":0},{"$f":"HLOOKUP(DO6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO7","v":0},{"$f":"HLOOKUP(DP6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP7","v":0},{"$f":"HLOOKUP(DQ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ7","v":0},{"$f":"HLOOKUP(DR6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR7","v":0},{"$f":"HLOOKUP(DS6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS7","v":0},{"$f":"HLOOKUP(DT6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT7","v":0},{"$f":"HLOOKUP(DU6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU7","v":0},{"$f":"HLOOKUP(DV6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV7","v":0},{"$f":"HLOOKUP(DW6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW7","v":0},{"$f":"HLOOKUP(DX6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX7","v":0},{"$f":"HLOOKUP(DY6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY7","v":0},{"$f":"HLOOKUP(DZ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ7","v":0},{"$f":"HLOOKUP(EA6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA7","v":0},{"$f":"HLOOKUP(EB6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB7","v":0},{"$f":"HLOOKUP(EC6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC7","v":0},{"$f":"HLOOKUP(ED6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED7","v":0},{"$f":"HLOOKUP(EE6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE7","v":0},{"$f":"HLOOKUP(EF6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF7","v":0},{"$f":"HLOOKUP(EG6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG7","v":0},{"$f":"HLOOKUP(EH6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EH7","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL16:FE16))","v":0},{"$f":"HLOOKUP(EL6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL7","v":0},{"$f":"HLOOKUP(EM6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM7","v":0},{"$f":"HLOOKUP(EN6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN7","v":0},{"$f":"HLOOKUP(EO6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO7","v":0},{"$f":"HLOOKUP(EP6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP7","v":0},{"$f":"HLOOKUP(EQ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ7","v":0},{"$f":"HLOOKUP(ER6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER7","v":0},{"$f":"HLOOKUP(ES6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES7","v":0},{"$f":"HLOOKUP(ET6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET7","v":0},{"$f":"HLOOKUP(EU6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU7","v":0},{"$f":"HLOOKUP(EV6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV7","v":0},{"$f":"HLOOKUP(EW6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW7","v":0},{"$f":"HLOOKUP(EX6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX7","v":0},{"$f":"HLOOKUP(EY6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY7","v":0},{"$f":"HLOOKUP(EZ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ7","v":0},{"$f":"HLOOKUP(FA6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA7","v":0},{"$f":"HLOOKUP(FB6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB7","v":0},{"$f":"HLOOKUP(FC6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC7","v":0},{"$f":"HLOOKUP(FD6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD7","v":0},{"$f":"HLOOKUP(FE6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FE7","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI16:GB16))","v":0},{"$f":"HLOOKUP(FI6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FI7","v":0},{"$f":"HLOOKUP(FJ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FJ7","v":0},{"$f":"HLOOKUP(FK6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FK7","v":0},{"$f":"HLOOKUP(FL6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FL7","v":0},{"$f":"HLOOKUP(FM6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FM7","v":0},{"$f":"HLOOKUP(FN6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FN7","v":0},{"$f":"HLOOKUP(FO6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FO7","v":0},{"$f":"HLOOKUP(FP6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FP7","v":0},{"$f":"HLOOKUP(FQ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FQ7","v":0},{"$f":"HLOOKUP(FR6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FR7","v":0},{"$f":"HLOOKUP(FS6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FS7","v":0},{"$f":"HLOOKUP(FT6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FT7","v":0},{"$f":"HLOOKUP(FU6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FU7","v":0},{"$f":"HLOOKUP(FV6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FV7","v":0},{"$f":"HLOOKUP(FW6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FW7","v":0},{"$f":"HLOOKUP(FX6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FX7","v":0},{"$f":"HLOOKUP(FY6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FY7","v":0},{"$f":"HLOOKUP(FZ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FZ7","v":0},{"$f":"HLOOKUP(GA6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GA7","v":0},{"$f":"HLOOKUP(GB6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GB7","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF16:GY16))","v":0},{"$f":"HLOOKUP(GF6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GF7","v":0},{"$f":"HLOOKUP(GG6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GG7","v":0},{"$f":"HLOOKUP(GH6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GH7","v":0},{"$f":"HLOOKUP(GI6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GI7","v":0},{"$f":"HLOOKUP(GJ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GJ7","v":0},{"$f":"HLOOKUP(GK6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GK7","v":0},{"$f":"HLOOKUP(GL6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GL7","v":0},{"$f":"HLOOKUP(GM6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GM7","v":0},{"$f":"HLOOKUP(GN6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GN7","v":0},{"$f":"HLOOKUP(GO6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GO7","v":0},{"$f":"HLOOKUP(GP6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GP7","v":0},{"$f":"HLOOKUP(GQ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GQ7","v":0},{"$f":"HLOOKUP(GR6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GR7","v":0},{"$f":"HLOOKUP(GS6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GS7","v":0},{"$f":"HLOOKUP(GT6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GT7","v":0},{"$f":"HLOOKUP(GU6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GU7","v":0},{"$f":"HLOOKUP(GV6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GV7","v":0},{"$f":"HLOOKUP(GW6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GW7","v":0},{"$f":"HLOOKUP(GX6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GX7","v":0},{"$f":"HLOOKUP(GY6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GY7","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC16:HV16))","v":0},{"$f":"HLOOKUP(HC6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HC7","v":0},{"$f":"HLOOKUP(HD6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HD7","v":0},{"$f":"HLOOKUP(HE6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HE7","v":0},{"$f":"HLOOKUP(HF6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HF7","v":0},{"$f":"HLOOKUP(HG6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HG7","v":0},{"$f":"HLOOKUP(HH6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HH7","v":0},{"$f":"HLOOKUP(HI6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HI7","v":0},{"$f":"HLOOKUP(HJ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HJ7","v":0},{"$f":"HLOOKUP(HK6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HK7","v":0},{"$f":"HLOOKUP(HL6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HL7","v":0},{"$f":"HLOOKUP(HM6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HM7","v":0},{"$f":"HLOOKUP(HN6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HN7","v":0},{"$f":"HLOOKUP(HO6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HO7","v":0},{"$f":"HLOOKUP(HP6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HP7","v":0},{"$f":"HLOOKUP(HQ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HQ7","v":0},{"$f":"HLOOKUP(HR6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HR7","v":0},{"$f":"HLOOKUP(HS6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HS7","v":0},{"$f":"HLOOKUP(HT6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HT7","v":0},{"$f":"HLOOKUP(HU6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HU7","v":0},{"$f":"HLOOKUP(HV6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HV7","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ16:IS16))","v":0},{"$f":"HLOOKUP(HZ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ7","v":0},{"$f":"HLOOKUP(IA6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA7","v":0},{"$f":"HLOOKUP(IB6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB7","v":0},{"$f":"HLOOKUP(IC6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC7","v":0},{"$f":"HLOOKUP(ID6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID7","v":0},{"$f":"HLOOKUP(IE6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE7","v":0},{"$f":"HLOOKUP(IF6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF7","v":0},{"$f":"HLOOKUP(IG6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG7","v":0},{"$f":"HLOOKUP(IH6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH7","v":0},{"$f":"HLOOKUP(II6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II7","v":0},{"$f":"HLOOKUP(IJ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ7","v":0},{"$f":"HLOOKUP(IK6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK7","v":0},{"$f":"HLOOKUP(IL6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL7","v":0},{"$f":"HLOOKUP(IM6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM7","v":0},{"$f":"HLOOKUP(IN6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN7","v":0},{"$f":"HLOOKUP(IO6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO7","v":0},{"$f":"HLOOKUP(IP6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP7","v":0},{"$f":"HLOOKUP(IQ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ7","v":0},{"$f":"HLOOKUP(IR6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IR7","v":0},{"$f":"HLOOKUP(IS6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IS7","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW16:JP16))","v":397639.77877022192},{"$f":"HLOOKUP(IW6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW7","v":341771.4},{"$f":"HLOOKUP(IX6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX7","v":348606.82799999998},{"$f":"HLOOKUP(IY6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY7","v":355578.96455999999},{"$f":"HLOOKUP(IZ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ7","v":362690.54385120003},{"$f":"HLOOKUP(JA6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA7","v":369944.35472822405},{"$f":"HLOOKUP(JB6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB7","v":377343.24182278849},{"$f":"HLOOKUP(JC6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC7","v":384890.10665924422},{"$f":"HLOOKUP(JD6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD7","v":392587.90879242914},{"$f":"HLOOKUP(JE6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE7","v":400439.66696827783},{"$f":"HLOOKUP(JF6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF7","v":408448.46030764328},{"$f":"HLOOKUP(JG6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG7","v":416617.42951379623},{"$f":"HLOOKUP(JH6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH7","v":424949.7781040722},{"$f":"HLOOKUP(JI6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI7","v":433448.7736661536},{"$f":"HLOOKUP(JJ6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ7","v":442117.74913947668},{"$f":"HLOOKUP(JK6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK7","v":450960.10412226623},{"$f":"HLOOKUP(JL6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL7","v":459979.30620471161},{"$f":"HLOOKUP(JM6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM7","v":469178.89232880587},{"$f":"HLOOKUP(JN6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN7","v":478562.47017538192},{"$f":"HLOOKUP(JO6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JO7","v":488133.71957888961},{"$f":"HLOOKUP(JP6,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JP7","v":497896.3939704675}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D17:W17))","v":198328.61630278552},{"$f":"(D7+D8)*HLOOKUP(D6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":179872},{"$f":"(E7+E8)*HLOOKUP(E6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":128450.14175226646},{"$f":"(F7+F8)*HLOOKUP(F6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":133113.45602124956},{"$f":"(G7+G8)*HLOOKUP(G6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":138813.73385886726},{"$f":"(H7+H8)*HLOOKUP(H6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":149468.5475189251},{"$f":"(I7+I8)*HLOOKUP(I6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":159442.03520423092},{"$f":"(J7+J8)*HLOOKUP(J6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":175248.70507415669},{"$f":"(K7+K8)*HLOOKUP(K6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":174186.56698734179},{"$f":"(L7+L8)*HLOOKUP(L6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":190904.96370763914},{"$f":"(M7+M8)*HLOOKUP(M6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":202217.07452004607},{"$f":"(N7+N8)*HLOOKUP(N6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":214593.39428435205},{"$f":"(O7+O8)*HLOOKUP(O6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":238811.08015790972},{"$f":"(P7+P8)*HLOOKUP(P6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":241547.73758673811},{"$f":"(Q7+Q8)*HLOOKUP(Q6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":260765.59599826523},{"$f":"(R7+R8)*HLOOKUP(R6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":278470.72901079728},{"$f":"(S7+S8)*HLOOKUP(S6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":286532.7392758769},{"$f":"(T7+T8)*HLOOKUP(T6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":303800.26148980699},{"$f":"(U7+U8)*HLOOKUP(U6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":312221.86515391467},{"$f":"(V7+V8)*HLOOKUP(V6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":333262.64354727021},{"$f":"(W7+W8)*HLOOKUP(W6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":331689.20119372348},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA17:AT17))","v":396657.23260557104},{"$f":"(AA7+AA8)*HLOOKUP(AA6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":359744},{"$f":"(AB7+AB8)*HLOOKUP(AB6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":256900.28350453291},{"$f":"(AC7+AC8)*HLOOKUP(AC6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":266226.91204249911},{"$f":"(AD7+AD8)*HLOOKUP(AD6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":277627.46771773451},{"$f":"(AE7+AE8)*HLOOKUP(AE6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":298937.0950378502},{"$f":"(AF7+AF8)*HLOOKUP(AF6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":318884.07040846185},{"$f":"(AG7+AG8)*HLOOKUP(AG6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":350497.41014831339},{"$f":"(AH7+AH8)*HLOOKUP(AH6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":348373.13397468359},{"$f":"(AI7+AI8)*HLOOKUP(AI6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":381809.92741527827},{"$f":"(AJ7+AJ8)*HLOOKUP(AJ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":404434.14904009213},{"$f":"(AK7+AK8)*HLOOKUP(AK6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":429186.7885687041},{"$f":"(AL7+AL8)*HLOOKUP(AL6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":477622.16031581943},{"$f":"(AM7+AM8)*HLOOKUP(AM6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":483095.47517347621},{"$f":"(AN7+AN8)*HLOOKUP(AN6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":521531.19199653046},{"$f":"(AO7+AO8)*HLOOKUP(AO6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":556941.45802159456},{"$f":"(AP7+AP8)*HLOOKUP(AP6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":573065.4785517538},{"$f":"(AQ7+AQ8)*HLOOKUP(AQ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":607600.52297961398},{"$f":"(AR7+AR8)*HLOOKUP(AR6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":624443.73030782933},{"$f":"(AS7+AS8)*HLOOKUP(AS6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":666525.28709454043},{"$f":"(AT7+AT8)*HLOOKUP(AT6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":663378.40238744696},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX17:BQ17))","v":991643.0815139279},{"$f":"(AX7+AX8)*HLOOKUP(AX6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":899360},{"$f":"(AY7+AY8)*HLOOKUP(AY6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":642250.70876133232},{"$f":"(AZ7+AZ8)*HLOOKUP(AZ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":665567.28010624775},{"$f":"(BA7+BA8)*HLOOKUP(BA6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":694068.66929433635},{"$f":"(BB7+BB8)*HLOOKUP(BB6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":747342.73759462545},{"$f":"(BC7+BC8)*HLOOKUP(BC6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":797210.17602115462},{"$f":"(BD7+BD8)*HLOOKUP(BD6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":876243.52537078341},{"$f":"(BE7+BE8)*HLOOKUP(BE6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":870932.83493670891},{"$f":"(BF7+BF8)*HLOOKUP(BF6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":954524.81853819569},{"$f":"(BG7+BG8)*HLOOKUP(BG6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1011085.3726002304},{"$f":"(BH7+BH8)*HLOOKUP(BH6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1072966.9714217603},{"$f":"(BI7+BI8)*HLOOKUP(BI6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1194055.4007895484},{"$f":"(BJ7+BJ8)*HLOOKUP(BJ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1207738.6879336906},{"$f":"(BK7+BK8)*HLOOKUP(BK6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1303827.9799913261},{"$f":"(BL7+BL8)*HLOOKUP(BL6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1392353.6450539865},{"$f":"(BM7+BM8)*HLOOKUP(BM6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1432663.6963793845},{"$f":"(BN7+BN8)*HLOOKUP(BN6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1519001.3074490349},{"$f":"(BO7+BO8)*HLOOKUP(BO6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1561109.3257695735},{"$f":"(BP7+BP8)*HLOOKUP(BP6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1666313.2177363511},{"$f":"(BQ7+BQ8)*HLOOKUP(BQ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1658446.0059686175},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU17:CN17))","v":1983286.1630278558},{"$f":"(BU7+BU8)*HLOOKUP(BU6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1798720},{"$f":"(BV7+BV8)*HLOOKUP(BV6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1284501.4175226646},{"$f":"(BW7+BW8)*HLOOKUP(BW6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1331134.5602124955},{"$f":"(BX7+BX8)*HLOOKUP(BX6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1388137.3385886727},{"$f":"(BY7+BY8)*HLOOKUP(BY6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1494685.4751892509},{"$f":"(BZ7+BZ8)*HLOOKUP(BZ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1594420.3520423092},{"$f":"(CA7+CA8)*HLOOKUP(CA6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1752487.0507415668},{"$f":"(CB7+CB8)*HLOOKUP(CB6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1741865.6698734178},{"$f":"(CC7+CC8)*HLOOKUP(CC6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1909049.6370763914},{"$f":"(CD7+CD8)*HLOOKUP(CD6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2022170.7452004608},{"$f":"(CE7+CE8)*HLOOKUP(CE6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2145933.9428435205},{"$f":"(CF7+CF8)*HLOOKUP(CF6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2388110.8015790968},{"$f":"(CG7+CG8)*HLOOKUP(CG6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2415477.3758673812},{"$f":"(CH7+CH8)*HLOOKUP(CH6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2607655.9599826522},{"$f":"(CI7+CI8)*HLOOKUP(CI6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2784707.2901079729},{"$f":"(CJ7+CJ8)*HLOOKUP(CJ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2865327.392758769},{"$f":"(CK7+CK8)*HLOOKUP(CK6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3038002.6148980698},{"$f":"(CL7+CL8)*HLOOKUP(CL6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3122218.6515391469},{"$f":"(CM7+CM8)*HLOOKUP(CM6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3332626.4354727021},{"$f":"(CN7+CN8)*HLOOKUP(CN6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3316892.011937235},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR17:DK17))","v":3966572.3260557116},{"$f":"(CR7+CR8)*HLOOKUP(CR6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3597440},{"$f":"(CS7+CS8)*HLOOKUP(CS6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2569002.8350453293},{"$f":"(CT7+CT8)*HLOOKUP(CT6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2662269.120424991},{"$f":"(CU7+CU8)*HLOOKUP(CU6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2776274.6771773454},{"$f":"(CV7+CV8)*HLOOKUP(CV6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2989370.9503785018},{"$f":"(CW7+CW8)*HLOOKUP(CW6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3188840.7040846185},{"$f":"(CX7+CX8)*HLOOKUP(CX6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3504974.1014831336},{"$f":"(CY7+CY8)*HLOOKUP(CY6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3483731.3397468356},{"$f":"(CZ7+CZ8)*HLOOKUP(CZ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3818099.2741527827},{"$f":"(DA7+DA8)*HLOOKUP(DA6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4044341.4904009216},{"$f":"(DB7+DB8)*HLOOKUP(DB6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4291867.8856870411},{"$f":"(DC7+DC8)*HLOOKUP(DC6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4776221.6031581936},{"$f":"(DD7+DD8)*HLOOKUP(DD6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4830954.7517347625},{"$f":"(DE7+DE8)*HLOOKUP(DE6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5215311.9199653044},{"$f":"(DF7+DF8)*HLOOKUP(DF6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5569414.5802159458},{"$f":"(DG7+DG8)*HLOOKUP(DG6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5730654.785517538},{"$f":"(DH7+DH8)*HLOOKUP(DH6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6076005.2297961395},{"$f":"(DI7+DI8)*HLOOKUP(DI6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6244437.3030782938},{"$f":"(DJ7+DJ8)*HLOOKUP(DJ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6665252.8709454043},{"$f":"(DK7+DK8)*HLOOKUP(DK6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6633784.02387447},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO17:EH17))","v":9916430.815139275},{"$f":"(DO7+DO8)*HLOOKUP(DO6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8993600},{"$f":"(DP7+DP8)*HLOOKUP(DP6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6422507.0876133228},{"$f":"(DQ7+DQ8)*HLOOKUP(DQ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6655672.8010624778},{"$f":"(DR7+DR8)*HLOOKUP(DR6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6940686.6929433635},{"$f":"(DS7+DS8)*HLOOKUP(DS6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7473427.3759462545},{"$f":"(DT7+DT8)*HLOOKUP(DT6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7972101.760211546},{"$f":"(DU7+DU8)*HLOOKUP(DU6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8762435.2537078336},{"$f":"(DV7+DV8)*HLOOKUP(DV6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8709328.3493670896},{"$f":"(DW7+DW8)*HLOOKUP(DW6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":9545248.1853819564},{"$f":"(DX7+DX8)*HLOOKUP(DX6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":10110853.726002304},{"$f":"(DY7+DY8)*HLOOKUP(DY6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":10729669.714217601},{"$f":"(DZ7+DZ8)*HLOOKUP(DZ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":11940554.007895485},{"$f":"(EA7+EA8)*HLOOKUP(EA6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":12077386.879336905},{"$f":"(EB7+EB8)*HLOOKUP(EB6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":13038279.799913261},{"$f":"(EC7+EC8)*HLOOKUP(EC6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":13923536.450539865},{"$f":"(ED7+ED8)*HLOOKUP(ED6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":14326636.963793844},{"$f":"(EE7+EE8)*HLOOKUP(EE6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":15190013.07449035},{"$f":"(EF7+EF8)*HLOOKUP(EF6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":15611093.257695735},{"$f":"(EG7+EG8)*HLOOKUP(EG6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16663132.177363511},{"$f":"(EH7+EH8)*HLOOKUP(EH6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16584460.059686175},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL17:FE17))","v":1004323.8507455034},{"$f":"(EL7+EL8)*HLOOKUP(EL6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1043900},{"$f":"(EM7+EM8)*HLOOKUP(EM6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":642250.70876133232},{"$f":"(EN7+EN8)*HLOOKUP(EN6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":665567.28010624775},{"$f":"(EO7+EO8)*HLOOKUP(EO6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":694068.66929433635},{"$f":"(EP7+EP8)*HLOOKUP(EP6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":747342.73759462545},{"$f":"(EQ7+EQ8)*HLOOKUP(EQ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":797210.17602115462},{"$f":"(ER7+ER8)*HLOOKUP(ER6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":876243.52537078341},{"$f":"(ES7+ES8)*HLOOKUP(ES6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":870932.83493670891},{"$f":"(ET7+ET8)*HLOOKUP(ET6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":954524.81853819569},{"$f":"(EU7+EU8)*HLOOKUP(EU6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1011085.3726002304},{"$f":"(EV7+EV8)*HLOOKUP(EV6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1072966.9714217603},{"$f":"(EW7+EW8)*HLOOKUP(EW6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1194055.4007895484},{"$f":"(EX7+EX8)*HLOOKUP(EX6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1207738.6879336906},{"$f":"(EY7+EY8)*HLOOKUP(EY6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1303827.9799913261},{"$f":"(EZ7+EZ8)*HLOOKUP(EZ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1392353.6450539865},{"$f":"(FA7+FA8)*HLOOKUP(FA6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1432663.6963793845},{"$f":"(FB7+FB8)*HLOOKUP(FB6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1519001.3074490349},{"$f":"(FC7+FC8)*HLOOKUP(FC6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1561109.3257695735},{"$f":"(FD7+FD8)*HLOOKUP(FD6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1666313.2177363511},{"$f":"(FE7+FE8)*HLOOKUP(FE6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1658446.0059686175},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI17:GB17))","v":1177576.1592977892},{"$f":"(FI7+FI8)*HLOOKUP(FI6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1067990},{"$f":"(FJ7+FJ8)*HLOOKUP(FJ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":762672.71665408206},{"$f":"(FK7+FK8)*HLOOKUP(FK6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":790361.1451261692},{"$f":"(FL7+FL8)*HLOOKUP(FL6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":824206.54478702438},{"$f":"(FM7+FM8)*HLOOKUP(FM6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":887469.50089361775},{"$f":"(FN7+FN8)*HLOOKUP(FN6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":946687.08402512106},{"$f":"(FO7+FO8)*HLOOKUP(FO6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1040539.1863778053},{"$f":"(FP7+FP8)*HLOOKUP(FP6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1034232.7414873418},{"$f":"(FQ7+FQ8)*HLOOKUP(FQ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1133498.2220141073},{"$f":"(FR7+FR8)*HLOOKUP(FR6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1200663.8799627735},{"$f":"(FS7+FS8)*HLOOKUP(FS6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1274148.2785633402},{"$f":"(FT7+FT8)*HLOOKUP(FT6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1417940.7884375888},{"$f":"(FU7+FU8)*HLOOKUP(FU6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1434189.6919212574},{"$f":"(FV7+FV8)*HLOOKUP(FV6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1548295.7262396999},{"$f":"(FW7+FW8)*HLOOKUP(FW6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1653419.9535016089},{"$f":"(FX7+FX8)*HLOOKUP(FX6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1701288.1394505189},{"$f":"(FY7+FY8)*HLOOKUP(FY6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1803814.052595729},{"$f":"(FZ7+FZ8)*HLOOKUP(FZ6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1853817.3243513685},{"$f":"(GA7+GA8)*HLOOKUP(GA6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1978746.9460619169},{"$f":"(GB7+GB8)*HLOOKUP(GB6,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1969404.6320877331},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF17:GY17))","v":3010302.1192404944},{"$f":"GF8*HydrogenFuel!D20","v":3389053.0887211636},{"$f":"GG8*HydrogenFuel!E20","v":2795829.0450421325},{"$f":"GH8*HydrogenFuel!F20","v":2776594.1612990699},{"$f":"GI8*HydrogenFuel!G20","v":2769628.2938919892},{"$f":"GJ8*HydrogenFuel!H20","v":2815153.2492502034},{"$f":"GK8*HydrogenFuel!I20","v":2859475.3114804472},{"$f":"GL8*HydrogenFuel!J20","v":2929872.5177548551},{"$f":"GM8*HydrogenFuel!K20","v":2840206.4276734255},{"$f":"GN8*HydrogenFuel!L20","v":2905754.6028048829},{"$f":"GO8*HydrogenFuel!M20","v":2931684.39104283},{"$f":"GP8*HydrogenFuel!N20","v":2950410.7520751334},{"$f":"GQ8*HydrogenFuel!O20","v":3104133.5627985718},{"$f":"GR8*HydrogenFuel!P20","v":3088376.5544928261},{"$f":"GS8*HydrogenFuel!Q20","v":3149596.1439746842},{"$f":"GT8*HydrogenFuel!R20","v":3221410.8629027358},{"$f":"GU8*HydrogenFuel!S20","v":3240010.9588656677},{"$f":"GV8*HydrogenFuel!T20","v":3347934.7489609625},{"$f":"GW8*HydrogenFuel!U20","v":3329394.9426094559},{"$f":"GX8*HydrogenFuel!V20","v":3470449.3686304251},{"$f":"GY8*HydrogenFuel!W20","v":3418175.2097324315},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC17:HV17))","v":12041208.476961978},{"$f":"HC8*HydrogenFuel!D20","v":13556212.354884654},{"$f":"HD8*HydrogenFuel!E20","v":11183316.18016853},{"$f":"HE8*HydrogenFuel!F20","v":11106376.64519628},{"$f":"HF8*HydrogenFuel!G20","v":11078513.175567957},{"$f":"HG8*HydrogenFuel!H20","v":11260612.997000813},{"$f":"HH8*HydrogenFuel!I20","v":11437901.245921789},{"$f":"HI8*HydrogenFuel!J20","v":11719490.07101942},{"$f":"HJ8*HydrogenFuel!K20","v":11360825.710693702},{"$f":"HK8*HydrogenFuel!L20","v":11623018.411219532},{"$f":"HL8*HydrogenFuel!M20","v":11726737.56417132},{"$f":"HM8*HydrogenFuel!N20","v":11801643.008300534},{"$f":"HN8*HydrogenFuel!O20","v":12416534.251194287},{"$f":"HO8*HydrogenFuel!P20","v":12353506.217971304},{"$f":"HP8*HydrogenFuel!Q20","v":12598384.575898737},{"$f":"HQ8*HydrogenFuel!R20","v":12885643.451610943},{"$f":"HR8*HydrogenFuel!S20","v":12960043.835462671},{"$f":"HS8*HydrogenFuel!T20","v":13391738.99584385},{"$f":"HT8*HydrogenFuel!U20","v":13317579.770437824},{"$f":"HU8*HydrogenFuel!V20","v":13881797.4745217},{"$f":"HV8*HydrogenFuel!W20","v":13672700.838929726},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ17:IS17))","v":30103021.192404944},{"$f":"HZ8*HydrogenFuel!D20","v":33890530.887211636},{"$f":"IA8*HydrogenFuel!E20","v":27958290.450421326},{"$f":"IB8*HydrogenFuel!F20","v":27765941.6129907},{"$f":"IC8*HydrogenFuel!G20","v":27696282.938919891},{"$f":"ID8*HydrogenFuel!H20","v":28151532.492502034},{"$f":"IE8*HydrogenFuel!I20","v":28594753.114804476},{"$f":"IF8*HydrogenFuel!J20","v":29298725.17754855},{"$f":"IG8*HydrogenFuel!K20","v":28402064.276734252},{"$f":"IH8*HydrogenFuel!L20","v":29057546.028048825},{"$f":"II8*HydrogenFuel!M20","v":29316843.910428293},{"$f":"IJ8*HydrogenFuel!N20","v":29504107.520751327},{"$f":"IK8*HydrogenFuel!O20","v":31041335.627985712},{"$f":"IL8*HydrogenFuel!P20","v":30883765.544928256},{"$f":"IM8*HydrogenFuel!Q20","v":31495961.439746838},{"$f":"IN8*HydrogenFuel!R20","v":32214108.629027348},{"$f":"IO8*HydrogenFuel!S20","v":32400109.58865666},{"$f":"IP8*HydrogenFuel!T20","v":33479347.48960961},{"$f":"IQ8*HydrogenFuel!U20","v":33293949.426094539},{"$f":"IR8*HydrogenFuel!V20","v":34704493.686304234},{"$f":"IS8*HydrogenFuel!W20","v":34181752.097324297}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D18:W18))","v":6422.6739103494056},{"$f":"SUM(D16:D17)*Misc_Rev","v":5824.9748480000007},4159.7293905053975,4310.7461597921456,4495.3439572855577,4840.3894428528711,5163.3708680538148,5675.2540651214913,5640.8577853180768,6182.2663447081868,6548.5977412571729,6949.3924805044571,7733.6580198337488,7822.2819340089272,8444.6330608078224,9017.9960882856594,9279.0762287099988,9838.2676680859113,10110.992881144373,10792.377448634799,10741.423091457542,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA18:AT18))","v":12845.347820698811},{"$f":"SUM(AA16:AA17)*Misc_Rev","v":11649.949696000001},8319.4587810107951,8621.4923195842912,8990.6879145711155,9680.7788857057421,10326.74173610763,11350.508130242983,11281.715570636154,12364.532689416374,13097.195482514346,13898.784961008914,15467.316039667498,15644.563868017854,16889.266121615645,18035.992176571319,18558.152457419998,19676.535336171823,20221.985762288747,21584.754897269599,21482.846182915084,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX18:BQ18))","v":32113.369551747033},{"$f":"SUM(AX16:AX17)*Misc_Rev","v":29124.874240000001},20798.646952526989,21553.730798960729,22476.719786427791,24201.947214264354,25816.854340269074,28376.270325607453,28204.288926590383,30911.33172354093,32742.988706285865,34746.962402522287,38668.290099168742,39111.409670044639,42223.16530403911,45089.980441428299,46395.381143549988,49191.338340429553,50554.964405721868,53961.887243173995,53707.115457287713,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU18:CN18))","v":64226.739103494067},{"$f":"SUM(BU16:BU17)*Misc_Rev","v":58249.748480000002},41597.293905053979,43107.461597921458,44953.439572855583,48403.894428528707,51633.708680538148,56752.540651214906,56408.577853180766,61822.663447081861,65485.97741257173,69493.924805044575,77336.580198337484,78222.819340089278,84446.33060807822,90179.960882856598,92790.762287099977,98382.676680859106,101109.92881144374,107923.77448634799,107414.23091457543,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR18:DK18))","v":128453.47820698813},{"$f":"SUM(CR16:CR17)*Misc_Rev","v":116499.49696},83194.587810107958,86214.923195842915,89906.879145711166,96807.788857057414,103267.4173610763,113505.08130242981,112817.15570636153,123645.32689416372,130971.95482514346,138987.84961008915,154673.16039667497,156445.63868017856,168892.66121615644,180359.9217657132,185581.52457419995,196765.35336171821,202219.85762288747,215847.54897269598,214828.46182915085,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO18:EH18))","v":321133.6955174703},{"$f":"SUM(DO16:DO17)*Misc_Rev","v":291248.74240000005},207986.46952526987,215537.3079896073,224767.1978642779,242019.47214264353,258168.54340269073,283762.70325607451,282042.88926590385,309113.31723540928,327429.88706285862,347469.62402522285,386682.90099168743,391114.09670044633,422231.6530403911,450899.80441428302,463953.81143549987,491913.38340429554,505549.64405721874,539618.87243174005,537071.1545728771,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL18:FE18))","v":32524.023582542388},{"$f":"SUM(EL16:EL17)*Misc_Rev","v":33805.657600000006},20798.646952526989,21553.730798960729,22476.719786427791,24201.947214264354,25816.854340269074,28376.270325607453,28204.288926590383,30911.33172354093,32742.988706285865,34746.962402522287,38668.290099168742,39111.409670044639,42223.16530403911,45089.980441428299,46395.381143549988,49191.338340429553,50554.964405721868,53961.887243173995,53707.115457287713,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI18:GB18))","v":38134.626342699601},{"$f":"SUM(FI16:FI17)*Misc_Rev","v":34585.788160000004},24698.393256125797,25595.055323765864,26691.104746383,28739.812316938918,30657.514529069522,33696.821011658853,33492.593100326078,36707.206421704854,38882.299088714462,41262.01785299521,45918.594492762881,46444.798983178007,50140.008798546449,53544.351774196111,55094.515107965606,58414.714279260093,60034.020231794719,64079.741101269123,63777.199605529153,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF18:GY18))","v":97485.62382948419},{"$f":"SUM(GF16:GF17)*Misc_Rev","v":109751.09522514617},{"$f":"SUM(GG16:GG17)*Misc_Rev","v":90540.127794644432},{"$f":"SUM(GH16:GH17)*Misc_Rev","v":89917.225319509089},{"$f":"SUM(GI16:GI17)*Misc_Rev","v":89691.642669398192},{"$f":"SUM(GJ16:GJ17)*Misc_Rev","v":91165.922823718589},{"$f":"SUM(GK16:GK17)*Misc_Rev","v":92601.248486982804},{"$f":"SUM(GL16:GL17)*Misc_Rev","v":94880.991614973231},{"$f":"SUM(GM16:GM17)*Misc_Rev","v":91977.244953776215},{"$f":"SUM(GN16:GN17)*Misc_Rev","v":94099.957057233332},{"$f":"SUM(GO16:GO17)*Misc_Rev","v":94939.667319531014},{"$f":"SUM(GP16:GP17)*Misc_Rev","v":95546.101795201132},{"$f":"SUM(GQ16:GQ17)*Misc_Rev","v":100524.26129766896},{"$f":"SUM(GR16:GR17)*Misc_Rev","v":100013.98634069569},{"$f":"SUM(GS16:GS17)*Misc_Rev","v":101996.52152647618},{"$f":"SUM(GT16:GT17)*Misc_Rev","v":104322.16938424221},{"$f":"SUM(GU16:GU17)*Misc_Rev","v":104924.5148919058},{"$f":"SUM(GV16:GV17)*Misc_Rev","v":108419.51891035182},{"$f":"SUM(GW16:GW17)*Misc_Rev","v":107819.12582146464},{"$f":"SUM(GX16:GX17)*Misc_Rev","v":112387.0323537277},{"$f":"SUM(GY16:GY17)*Misc_Rev","v":110694.18599197507},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC18:HV18))","v":389942.49531793676},{"$f":"SUM(HC16:HC17)*Misc_Rev","v":439004.38090058469},{"$f":"SUM(HD16:HD17)*Misc_Rev","v":362160.51117857773},{"$f":"SUM(HE16:HE17)*Misc_Rev","v":359668.90127803636},{"$f":"SUM(HF16:HF17)*Misc_Rev","v":358766.57067759277},{"$f":"SUM(HG16:HG17)*Misc_Rev","v":364663.69129487436},{"$f":"SUM(HH16:HH17)*Misc_Rev","v":370404.99394793122},{"$f":"SUM(HI16:HI17)*Misc_Rev","v":379523.96645989292},{"$f":"SUM(HJ16:HJ17)*Misc_Rev","v":367908.97981510486},{"$f":"SUM(HK16:HK17)*Misc_Rev","v":376399.82822893333},{"$f":"SUM(HL16:HL17)*Misc_Rev","v":379758.66927812406},{"$f":"SUM(HM16:HM17)*Misc_Rev","v":382184.40718080453},{"$f":"SUM(HN16:HN17)*Misc_Rev","v":402097.04519067582},{"$f":"SUM(HO16:HO17)*Misc_Rev","v":400055.94536278275},{"$f":"SUM(HP16:HP17)*Misc_Rev","v":407986.08610590472},{"$f":"SUM(HQ16:HQ17)*Misc_Rev","v":417288.67753696884},{"$f":"SUM(HR16:HR17)*Misc_Rev","v":419698.05956762319},{"$f":"SUM(HS16:HS17)*Misc_Rev","v":433678.07564140728},{"$f":"SUM(HT16:HT17)*Misc_Rev","v":431276.50328585855},{"$f":"SUM(HU16:HU17)*Misc_Rev","v":449548.1294149108},{"$f":"SUM(HV16:HV17)*Misc_Rev","v":442776.74396790029},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ18:IS18))","v":974856.23829484172},{"$f":"SUM(HZ16:HZ17)*Misc_Rev","v":1097510.9522514618},{"$f":"SUM(IA16:IA17)*Misc_Rev","v":905401.27794644434},{"$f":"SUM(IB16:IB17)*Misc_Rev","v":899172.25319509092},{"$f":"SUM(IC16:IC17)*Misc_Rev","v":896916.42669398186},{"$f":"SUM(ID16:ID17)*Misc_Rev","v":911659.22823718598},{"$f":"SUM(IE16:IE17)*Misc_Rev","v":926012.48486982821},{"$f":"SUM(IF16:IF17)*Misc_Rev","v":948809.91614973231},{"$f":"SUM(IG16:IG17)*Misc_Rev","v":919772.44953776209},{"$f":"SUM(IH16:IH17)*Misc_Rev","v":940999.57057233318},{"$f":"SUM(II16:II17)*Misc_Rev","v":949396.67319530994},{"$f":"SUM(IJ16:IJ17)*Misc_Rev","v":955461.01795201108},{"$f":"SUM(IK16:IK17)*Misc_Rev","v":1005242.6129766894},{"$f":"SUM(IL16:IL17)*Misc_Rev","v":1000139.8634069568},{"$f":"SUM(IM16:IM17)*Misc_Rev","v":1019965.2152647617},{"$f":"SUM(IN16:IN17)*Misc_Rev","v":1043221.6938424218},{"$f":"SUM(IO16:IO17)*Misc_Rev","v":1049245.1489190573},{"$f":"SUM(IP16:IP17)*Misc_Rev","v":1084195.1891035177},{"$f":"SUM(IQ16:IQ17)*Misc_Rev","v":1078191.2582146456},{"$f":"SUM(IR16:IR17)*Misc_Rev","v":1123870.3235372764},{"$f":"SUM(IS16:IS17)*Misc_Rev","v":1106941.8599197501},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW18:JP18))","v":12877.166595694869},{"$f":"SUM(IW16:IW17)*Misc_Rev","v":11067.925017600002},{"$f":"SUM(IX16:IX17)*Misc_Rev","v":11289.283517952001},{"$f":"SUM(IY16:IY17)*Misc_Rev","v":11515.069188311041},11745.370572077263,11980.277983518808,12219.883543189184,12464.281214052966,12713.566838334027,12967.838175100711,13227.194938602721,13491.738837374778,13761.573614122275,14036.80508640472,14317.541188132815,14603.89201189547,14895.969852133383,15193.889249176051,15497.767034159569,15807.722374842762,16123.876822339622]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D19:W19))","v":204751.29021313495},{"$f":"SUM(D16:D18)","v":185696.97484800001},{"$f":"SUM(E16:E18)","v":132609.87114277185},137424.20218104171,143309.07781615283,154308.93696177797,164605.40607228474,180923.95913927819,179827.42477265987,197087.23005234732,208765.67226130323,221542.78676485652,246544.73817774348,249370.01952074704,269210.22905907303,287488.72509908292,295811.81550458691,313638.52915789292,322332.85803505906,344055.02099590504,342430.62428518099,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA19:AT19))","v":409502.58042626991},{"$f":"SUM(AA16:AA18)","v":371393.94969600003},{"$f":"SUM(AB16:AB18)","v":265219.7422855437},{"$f":"SUM(AC16:AC18)","v":274848.40436208341},{"$f":"SUM(AD16:AD18)","v":286618.15563230566},{"$f":"SUM(AE16:AE18)","v":308617.87392355595},{"$f":"SUM(AF16:AF18)","v":329210.81214456947},{"$f":"SUM(AG16:AG18)","v":361847.91827855638},{"$f":"SUM(AH16:AH18)","v":359654.84954531974},{"$f":"SUM(AI16:AI18)","v":394174.46010469465},{"$f":"SUM(AJ16:AJ18)","v":417531.34452260647},{"$f":"SUM(AK16:AK18)","v":443085.57352971303},{"$f":"SUM(AL16:AL18)","v":493089.47635548696},{"$f":"SUM(AM16:AM18)","v":498740.03904149408},{"$f":"SUM(AN16:AN18)","v":538420.45811814605},{"$f":"SUM(AO16:AO18)","v":574977.45019816584},{"$f":"SUM(AP16:AP18)","v":591623.63100917381},{"$f":"SUM(AQ16:AQ18)","v":627277.05831578583},{"$f":"SUM(AR16:AR18)","v":644665.71607011813},{"$f":"SUM(AS16:AS18)","v":688110.04199181008},{"$f":"SUM(AT16:AT18)","v":684861.24857036199},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX19:BQ19))","v":1023756.4510656747},{"$f":"SUM(AX16:AX18)","v":928484.87424000003},{"$f":"SUM(AY16:AY18)","v":663049.35571385932},{"$f":"SUM(AZ16:AZ18)","v":687121.01090520853},{"$f":"SUM(BA16:BA18)","v":716545.38908076414},{"$f":"SUM(BB16:BB18)","v":771544.68480888975},{"$f":"SUM(BC16:BC18)","v":823027.03036142373},{"$f":"SUM(BD16:BD18)","v":904619.79569639091},{"$f":"SUM(BE16:BE18)","v":899137.12386329926},{"$f":"SUM(BF16:BF18)","v":985436.15026173659},{"$f":"SUM(BG16:BG18)","v":1043828.3613065162},{"$f":"SUM(BH16:BH18)","v":1107713.9338242826},{"$f":"SUM(BI16:BI18)","v":1232723.6908887171},{"$f":"SUM(BJ16:BJ18)","v":1246850.0976037353},{"$f":"SUM(BK16:BK18)","v":1346051.1452953652},{"$f":"SUM(BL16:BL18)","v":1437443.6254954147},{"$f":"SUM(BM16:BM18)","v":1479059.0775229344},{"$f":"SUM(BN16:BN18)","v":1568192.6457894645},{"$f":"SUM(BO16:BO18)","v":1611664.2901752954},{"$f":"SUM(BP16:BP18)","v":1720275.1049795251},{"$f":"SUM(BQ16:BQ18)","v":1712153.1214259053},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU19:CN19))","v":2047512.9021313493},{"$f":"SUM(BU16:BU18)","v":1856969.7484800001},{"$f":"SUM(BV16:BV18)","v":1326098.7114277186},{"$f":"SUM(BW16:BW18)","v":1374242.0218104171},{"$f":"SUM(BX16:BX18)","v":1433090.7781615283},{"$f":"SUM(BY16:BY18)","v":1543089.3696177795},{"$f":"SUM(BZ16:BZ18)","v":1646054.0607228475},{"$f":"SUM(CA16:CA18)","v":1809239.5913927818},{"$f":"SUM(CB16:CB18)","v":1798274.2477265985},{"$f":"SUM(CC16:CC18)","v":1970872.3005234732},{"$f":"SUM(CD16:CD18)","v":2087656.7226130324},{"$f":"SUM(CE16:CE18)","v":2215427.8676485652},{"$f":"SUM(CF16:CF18)","v":2465447.3817774341},{"$f":"SUM(CG16:CG18)","v":2493700.1952074706},{"$f":"SUM(CH16:CH18)","v":2692102.2905907305},{"$f":"SUM(CI16:CI18)","v":2874887.2509908294},{"$f":"SUM(CJ16:CJ18)","v":2958118.1550458688},{"$f":"SUM(CK16:CK18)","v":3136385.2915789289},{"$f":"SUM(CL16:CL18)","v":3223328.5803505909},{"$f":"SUM(CM16:CM18)","v":3440550.2099590502},{"$f":"SUM(CN16:CN18)","v":3424306.2428518105},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR19:DK19))","v":4095025.8042626986},{"$f":"SUM(CR16:CR18)","v":3713939.4969600001},{"$f":"SUM(CS16:CS18)","v":2652197.4228554373},{"$f":"SUM(CT16:CT18)","v":2748484.0436208341},{"$f":"SUM(CU16:CU18)","v":2866181.5563230566},{"$f":"SUM(CV16:CV18)","v":3086178.739235559},{"$f":"SUM(CW16:CW18)","v":3292108.1214456949},{"$f":"SUM(CX16:CX18)","v":3618479.1827855636},{"$f":"SUM(CY16:CY18)","v":3596548.495453197},{"$f":"SUM(CZ16:CZ18)","v":3941744.6010469464},{"$f":"SUM(DA16:DA18)","v":4175313.4452260649},{"$f":"SUM(DB16:DB18)","v":4430855.7352971304},{"$f":"SUM(DC16:DC18)","v":4930894.7635548683},{"$f":"SUM(DD16:DD18)","v":4987400.3904149411},{"$f":"SUM(DE16:DE18)","v":5384204.581181461},{"$f":"SUM(DF16:DF18)","v":5749774.5019816589},{"$f":"SUM(DG16:DG18)","v":5916236.3100917377},{"$f":"SUM(DH16:DH18)","v":6272770.5831578579},{"$f":"SUM(DI16:DI18)","v":6446657.1607011817},{"$f":"SUM(DJ16:DJ18)","v":6881100.4199181003},{"$f":"SUM(DK16:DK18)","v":6848612.4857036211},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO19:EH19))","v":10237564.510656748},{"$f":"SUM(DO16:DO18)","v":9284848.7423999999},{"$f":"SUM(DP16:DP18)","v":6630493.5571385929},{"$f":"SUM(DQ16:DQ18)","v":6871210.1090520853},{"$f":"SUM(DR16:DR18)","v":7165453.8908076417},{"$f":"SUM(DS16:DS18)","v":7715446.8480888978},{"$f":"SUM(DT16:DT18)","v":8230270.3036142364},{"$f":"SUM(DU16:DU18)","v":9046197.9569639079},{"$f":"SUM(DV16:DV18)","v":8991371.2386329938},{"$f":"SUM(DW16:DW18)","v":9854361.5026173666},{"$f":"SUM(DX16:DX18)","v":10438283.613065163},{"$f":"SUM(DY16:DY18)","v":11077139.338242825},{"$f":"SUM(DZ16:DZ18)","v":12327236.908887172},{"$f":"SUM(EA16:EA18)","v":12468500.976037351},{"$f":"SUM(EB16:EB18)","v":13460511.452953652},{"$f":"SUM(EC16:EC18)","v":14374436.254954148},{"$f":"SUM(ED16:ED18)","v":14790590.775229344},{"$f":"SUM(EE16:EE18)","v":15681926.457894646},{"$f":"SUM(EF16:EF18)","v":16116642.901752952},{"$f":"SUM(EG16:EG18)","v":17202751.049795251},{"$f":"SUM(EH16:EH18)","v":17121531.214259051},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL19:FE19))","v":1036847.874328046},{"$f":"SUM(EL16:EL18)","v":1077705.6576},{"$f":"SUM(EM16:EM18)","v":663049.35571385932},{"$f":"SUM(EN16:EN18)","v":687121.01090520853},{"$f":"SUM(EO16:EO18)","v":716545.38908076414},{"$f":"SUM(EP16:EP18)","v":771544.68480888975},{"$f":"SUM(EQ16:EQ18)","v":823027.03036142373},{"$f":"SUM(ER16:ER18)","v":904619.79569639091},{"$f":"SUM(ES16:ES18)","v":899137.12386329926},{"$f":"SUM(ET16:ET18)","v":985436.15026173659},{"$f":"SUM(EU16:EU18)","v":1043828.3613065162},{"$f":"SUM(EV16:EV18)","v":1107713.9338242826},{"$f":"SUM(EW16:EW18)","v":1232723.6908887171},{"$f":"SUM(EX16:EX18)","v":1246850.0976037353},{"$f":"SUM(EY16:EY18)","v":1346051.1452953652},{"$f":"SUM(EZ16:EZ18)","v":1437443.6254954147},{"$f":"SUM(FA16:FA18)","v":1479059.0775229344},{"$f":"SUM(FB16:FB18)","v":1568192.6457894645},{"$f":"SUM(FC16:FC18)","v":1611664.2901752954},{"$f":"SUM(FD16:FD18)","v":1720275.1049795251},{"$f":"SUM(FE16:FE18)","v":1712153.1214259053},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI19:GB19))","v":1215710.7856404881},{"$f":"SUM(FI16:FI18)","v":1102575.78816},{"$f":"SUM(FJ16:FJ18)","v":787371.1099102078},{"$f":"SUM(FK16:FK18)","v":815956.20044993504},{"$f":"SUM(FL16:FL18)","v":850897.64953340741},{"$f":"SUM(FM16:FM18)","v":916209.31321055663},{"$f":"SUM(FN16:FN18)","v":977344.5985541906},{"$f":"SUM(FO16:FO18)","v":1074236.0073894642},{"$f":"SUM(FP16:FP18)","v":1067725.3345876678},{"$f":"SUM(FQ16:FQ18)","v":1170205.4284358122},{"$f":"SUM(FR16:FR18)","v":1239546.1790514879},{"$f":"SUM(FS16:FS18)","v":1315410.2964163355},{"$f":"SUM(FT16:FT18)","v":1463859.3829303517},{"$f":"SUM(FU16:FU18)","v":1480634.4909044355},{"$f":"SUM(FV16:FV18)","v":1598435.7350382463},{"$f":"SUM(FW16:FW18)","v":1706964.3052758051},{"$f":"SUM(FX16:FX18)","v":1756382.6545584844},{"$f":"SUM(FY16:FY18)","v":1862228.766874989},{"$f":"SUM(FZ16:FZ18)","v":1913851.3445831633},{"$f":"SUM(GA16:GA18)","v":2042826.687163186},{"$f":"SUM(GB16:GB18)","v":2033181.8316932623},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF19:GY19))","v":3107787.743069978},{"$f":"SUM(GF16:GF18)","v":3498804.1839463096},{"$f":"SUM(GG16:GG18)","v":2886369.1728367768},2866511.3866185788,2859319.9365613875,2906319.1720739221,2952076.5599674298,3024753.5093698283,2932183.6726272018,2999854.5598621164,3026624.058362361,3045956.8538703346,3204657.8240962406,3188390.5408335216,3251592.6655011605,3325733.0322869779,3344935.4737575734,3456354.2678713142,3437214.0684309206,3582836.4009841527,3528869.3957244065,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC19:HV19))","v":12431150.972279912},{"$f":"SUM(HC16:HC18)","v":13995216.735785238},{"$f":"SUM(HD16:HD18)","v":11545476.691347107},11466045.546474315,11437279.74624555,11625276.688295688,11808306.239869719,12099014.037479313,11728734.690508807,11999418.239448465,12106496.233449444,12183827.415481338,12818631.296384962,12753562.163334087,13006370.662004642,13302932.129147911,13379741.895030294,13825417.071485257,13748856.273723682,14331345.603936611,14115477.582897626,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ19:IS19))","v":31077877.430699792},{"$f":"SUM(HZ16:HZ18)","v":34988041.8394631},{"$f":"SUM(IA16:IA18)","v":28863691.728367772},28665113.866185792,28593199.365613874,29063191.720739219,29520765.599674303,30247535.093698282,29321836.726272013,29998545.598621156,30266240.583623603,30459568.538703337,32046578.240962401,31883905.408335213,32515926.655011598,33257330.32286977,33449354.737575717,34563542.678713128,34372140.684309185,35828364.009841509,35288693.957244046,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW19:JP19))","v":410516.94536591676},{"$f":"SUM(IW16:IW18)","v":352839.32501760003},{"$f":"SUM(IX16:IX18)","v":359896.111517952},367094.03374831105,374435.91442327731,381924.63271174283,389563.1253659777,397354.38787329721,405301.47563076316,413407.50514337851,421675.65524624602,430109.16835117101,438711.35171819449,447485.57875255833,456435.29032760952,465563.99613416172,474875.27605684497,484372.78157798195,494060.23720954149,503941.44195373234,514020.2707928071]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA19/AA7","v":25.437941760000001}]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D21:W21))","v":1640795.217487284},{"$f":"D19+D14","v":2332253.0539233256},{"$f":"E19+E14","v":2067237.5179468759},1877724.6103521502,1716514.3063953631,1605955.855197181,1506267.125538548,1437688.6800693374,1358851.1912503098,1309937.4102296568,1261303.4578243496,1709263.1291939348,1661004.0420875843,1588742.6474417467,1540733.9426913373,1496360.2585255108,1444250.4612755701,1401737.3829825306,1352847.7994728182,1322402.9624409135,1271369.4933308966,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA21:AT21))","v":3224148.6778836008},{"$f":"AA19+AA14","v":4578643.8646836374},{"$f":"AB19+AB14","v":4057089.9300215873},3685837.2043774561,3370100.4036475578,3153845.8336649453,2958867.7822984457,2825106.7713014721,2670541.4318415131,2575360.8132522209,2480505.4042261774,3359017.4446907062,3265429.7120187748,3123910.3897666526,3030606.9368373835,2944365.6557139643,2842563.3767202999,2759950.8118120758,2664475.0012881262,2605672.0072240261,2505581.4318999643,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX21:BQ21))","v":6318708.1623995854},{"$f":"AX19+AX14","v":8843222.4170869701},{"$f":"AY19+AY14","v":7796368.7303402731},7103920.9774438068,6517235.4370215414,6124027.4243537849,5769974.6011113897,5538536.8949205568,5246409.3705167873,5088714.5069155078,4924724.0937159015,6593205.8630884215,6448089.0217152573,6185357.3769637281,6034387.2996625341,5894769.9461805504,5713558.4944938924,5580208.4196351804,5411357.8434765702,5327619.5659998376,5137317.4642149787,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU21:CN21))","v":12423850.817666097},{"$f":"BU19+BU14","v":17367213.417285815},{"$f":"BV19+BV14","v":15305023.605514809},13949028.048031401,12800507.019536436,12032168.896764871,11340420.023430362,10890170.318523314,10317476.74499331,10011928.217804648,9692916.9270147365,12965161.008584831,12685822.55720803,12171526.004134078,11879676.200887449,11609758.997646406,11256323.549360305,10998597.00972721,10669459.618739322,10509741.233015547,10136485.04534111,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR21:DK21))","v":24634136.128199115},{"$f":"CR19+CR14","v":34415195.417683505},{"$f":"CS19+CS14","v":30322333.35586388},27639242.189206585,25367050.184566215,23848451.841587037,22481310.8680683,21593437.165728822,20459611.493946359,19858355.639582928,19229302.593612406,25709071.299577639,25161289.628193561,24143863.258474775,23570254.003337279,23039737.100578107,22341853.65909313,21835374.189911269,21185663.169264823,20873984.567046963,20134820.207593367,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO21:EH21))","v":61264992.059798159},{"$f":"DO19+DO14","v":85559141.418876573},{"$f":"DP19+DP14","v":75374262.606911078},68709884.612732142,63066679.679655567,59297300.676053546,55903983.401982129,53703237.707345352,50886015.740805484,49397637.904917769,47838459.593405411,63940802.172556072,62587690.84115018,60060875.02149687,58641987.410686769,57329671.409373224,55598443.988291599,54345705.730463445,52734273.820841327,51966714.569141209,50129825.694350138,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL21:FE21))","v":6794328.826484072},{"$f":"EL19+EL14","v":7956101.4297570381},{"$f":"EM19+EM14","v":7384489.4678517831},7242538.4415742606,7109991.1332340846,7006824.4449800234,6903724.576687701,6834110.4245869871,6680604.4237614805,6620974.0941866208,6534332.603593085,6453889.2178602982,6435288.8549297005,6306538.3566703154,6263610.3787085824,6213636.6701627318,6114664.0270899627,6064003.1557747275,5968489.8892076882,5938941.5122605208,5793502.5705410056,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI21:GB21))","v":7394026.910571482},{"$f":"FI19+FI14","v":8440011.9835949987},{"$f":"FJ19+FJ14","v":7962177.9949610541},7818654.3033403391,7685788.0262740972,7587336.2708722064,7488520.2517652065,7429054.4344641296,7269580.2079168595,7221346.8399900924,7140966.4744194644,7067902.3119092416,7068231.8115856461,6937712.199620326,6909060.0880509038,6871993.4941061288,6776692.0345577849,6738711.200501604,6647417.5515445983,6634405.6015611021,6483720.9663113449,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF21:GY21))","v":24642701.512624152},{"$f":"GF19+GF14","v":30021480.585229822},{"$f":"GG19+GG14","v":28716527.534237381},27965686.464693733,27243501.065336943,26590460.501988254,25950193.724625677,25349979.171528284,24596836.795676,24011711.608541757,23388467.262153868,22759756.97168804,22272425.030032758,21612175.212463323,21033486.187950194,20467868.618383724,19849489.000587072,19325545.130060308,18673306.048498694,18188138.557100367,17505736.967222124,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC21:HV21))","v":34184439.321258426},{"$f":"HC19+HC14","v":40810734.376326218},{"$f":"HD19+HD14","v":37658285.860965714},36837154.208232298,36082864.526528411,35560464.996468142,35047274.194440663,34655042.73174943,33614280.363632306,33222334.540048923,32669576.545788199,32089042.49847272,32067991.324121587,31349117.513390414,30950212.719506629,30597194.106924042,30026599.670165606,29827090.038606487,29107608.215350118,29049485.578237914,28195360.829206862,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ21:IS21))","v":53107367.751184322},{"$f":"HZ19+HZ14","v":62173947.497851178},{"$f":"IA19+IA14","v":55333999.974496931},54380166.370353863,53569409.643129572,53315906.320288211,53064363.622397095,53095485.369073913,51486769.120974794,51488411.384087421,51083847.252772935,50606886.850450069,51525618.369399145,50696717.731036425,50664602.557103246,50744003.017180324,50276200.101190224,50732780.106258325,49886033.958304353,50689222.188456327,49498872.279811561,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW21:JP21))","v":5780208.4886172926},{"$f":"IW19+IW14","v":7177542.3229134614},{"$f":"IX19+IX14","v":6983896.4383038487},6779590.8404777059,6579638.6193212336,6383753.2510619834,6191674.8427309319,6003158.7939355923,5817979.5807929197,5634883.5544717666,5452492.489792875,5270581.4056998631,5089159.9018044509,4908237.7697105883,4727824.9968543062,4547931.7704203567,4368568.4813371859,4189745.7283518096,4011474.3221861832,3833765.2897767029,3656629.8785984931]
[]
[null,"Fixed $/kW",{"$f":"C14/'Resource Options'!$J$31/1000","v":287.20878545482981},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Z14/'Resource Options'!$J$32/1000","v":562.92921949146637},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AW14/'Resource Options'!$J$33/1000","v":211.79806845335651},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BT14/'Resource Options'!$J$34/1000","v":415.05351662139003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CQ14/'Resource Options'!$J$35/1000","v":821.56441295745663},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DN14/'Resource Options'!$J$36/1000","v":2041.0971019656563},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EK14/'Resource Options'!$J$37/1000","v":230.29923808624113},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"FH14/'Resource Options'!$J$38/1000","v":247.13264499723991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"GE14/'Resource Options'!$J$38/1000","v":861.39655078216697},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HB14/'Resource Options'!$J$38/1000","v":870.13153395914082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HY14/'Resource Options'!$J$38/1000","v":881.17961281938165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IV14/'Resource Options'!$J$42/1000","v":214.78766173005499}]
[null,"Fixed $/kWh",{"$f":"C14/'Resource Options'!$K$31/1000","v":71.802196363707452},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Z14/'Resource Options'!$K$32/1000","v":70.366152436433296},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AW14/'Resource Options'!$K$33/1000","v":52.949517113339127},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BT14/'Resource Options'!$K$34/1000","v":51.881689577673754},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CQ14/'Resource Options'!$K$35/1000","v":51.347775809841039},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DN14/'Resource Options'!$K$36/1000","v":51.027427549141407},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EK14/'Resource Options'!$K$37/1000","v":57.574809521560283},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"FH14/'Resource Options'!$K$38/1000","v":61.783161249309977},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"GE14/'Resource Options'!$K$38/1000","v":215.34913769554174},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HB14/'Resource Options'!$K$38/1000","v":217.53288348978521},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HY14/'Resource Options'!$K$38/1000","v":220.29490320484541},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IV14/'Resource Options'!$K$42/1000","v":17.898971810837917}]
[null,"Variable $/MWh",{"$f":"C19/D7","v":28.048121947004788},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"Z19/AA7","v":28.048121947004788},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"AW19/AX7","v":28.048121947004784},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"BT19/BU7","v":28.048121947004784},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"CQ19/CR7","v":28.048121947004784},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"DN19/DO7","v":28.048121947004788},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"EK19/EL7","v":28.406791077480712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"FH19/FI7","v":33.307144812068167},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"GE19/GF7","v":85.144869673150083},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HB19/HC7","v":85.144869673150083},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HY19/HZ7","v":85.144869673150112},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"IV19/IW7","v":3.7490131996887377}]
[null,"All per $/MWh",{"$f":"C21/(D7-D8)","v":255.41644107834432},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Z21/(AA7-AA8)","v":250.94556957375474},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AW21/(AX7-AX8)","v":196.72192286424612},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BT21/(BU7-BU8)","v":193.39742866852578},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CQ21/(CR7-CR8)","v":191.73518157066559},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DN21/(DO7-DO8)","v":190.73783331194943},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EK21/(EL7-EL8)","v":265.92285035162706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"FH21/(FI7-FI8)","v":302.35235782340959},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"GE21/(GF7-GF9)","v":1298.3509753753506},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HB21/(HC7-HC9)","v":450.26922182900984},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HY21/(HZ7-HZ9)","v":279.80699552784154},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IV21/(IW7-IW9)","v":81.21121866690963}]
[]
[null,{"$f":"D29&\" \"&'Resource Options'!$B$31","v":"2021 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA29&\" \"&'Resource Options'!$B$32","v":"2021 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX29&\" \"&'Resource Options'!$B$33","v":"2021 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU29&\" \"&'Resource Options'!$B$34","v":"2021 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR29&\" \"&'Resource Options'!$B$35","v":"2021 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO29&\" \"&'Resource Options'!$B$36","v":"2021 40hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL29&\" \"&'Resource Options'!$B$37","v":"2021 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI29&\" \"&'Resource Options'!$B$38","v":"2021 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF29&\" \"&'Resource Options'!$B$39","v":"2021 Hydrogen Fuel Cell with 4 hrs storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HC29&\" \"&'Resource Options'!$B$40","v":"2021 Hydrogen Fuel Cell with 16 hrs Storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HZ29&\" \"&'Resource Options'!$B$41","v":"2021 Hydrogen Fuel Cell with 40 Hrs Storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IW29&\" \"&'Resource Options'!$B$42","v":"2021 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2021,{"$f":"D29+1","v":2022},{"$f":"E29+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Year",null,2021,{"$f":"AA29+1","v":2022},{"$f":"AB29+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Year",null,2021,{"$f":"AX29+1","v":2022},{"$f":"AY29+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Year",null,2021,{"$f":"BU29+1","v":2022},{"$f":"BV29+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Year",null,2021,{"$f":"CR29+1","v":2022},{"$f":"CS29+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Year",null,2021,{"$f":"DO29+1","v":2022},{"$f":"DP29+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Year",null,2021,{"$f":"EL29+1","v":2022},{"$f":"EM29+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Year",null,2021,{"$f":"FI29+1","v":2022},{"$f":"FJ29+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Year",null,2021,{"$f":"GF29+1","v":2022},{"$f":"GG29+1","v":2023},{"$f":"GH29+1","v":2024},{"$f":"GI29+1","v":2025},{"$f":"GJ29+1","v":2026},{"$f":"GK29+1","v":2027},{"$f":"GL29+1","v":2028},{"$f":"GM29+1","v":2029},{"$f":"GN29+1","v":2030},{"$f":"GO29+1","v":2031},{"$f":"GP29+1","v":2032},{"$f":"GQ29+1","v":2033},{"$f":"GR29+1","v":2034},{"$f":"GS29+1","v":2035},{"$f":"GT29+1","v":2036},{"$f":"GU29+1","v":2037},{"$f":"GV29+1","v":2038},{"$f":"GW29+1","v":2039},{"$f":"GX29+1","v":2040},null,"Year",null,2021,{"$f":"HC29+1","v":2022},{"$f":"HD29+1","v":2023},{"$f":"HE29+1","v":2024},{"$f":"HF29+1","v":2025},{"$f":"HG29+1","v":2026},{"$f":"HH29+1","v":2027},{"$f":"HI29+1","v":2028},{"$f":"HJ29+1","v":2029},{"$f":"HK29+1","v":2030},{"$f":"HL29+1","v":2031},{"$f":"HM29+1","v":2032},{"$f":"HN29+1","v":2033},{"$f":"HO29+1","v":2034},{"$f":"HP29+1","v":2035},{"$f":"HQ29+1","v":2036},{"$f":"HR29+1","v":2037},{"$f":"HS29+1","v":2038},{"$f":"HT29+1","v":2039},{"$f":"HU29+1","v":2040},null,"Year",null,2021,{"$f":"HZ29+1","v":2022},{"$f":"IA29+1","v":2023},{"$f":"IB29+1","v":2024},{"$f":"IC29+1","v":2025},{"$f":"ID29+1","v":2026},{"$f":"IE29+1","v":2027},{"$f":"IF29+1","v":2028},{"$f":"IG29+1","v":2029},{"$f":"IH29+1","v":2030},{"$f":"II29+1","v":2031},{"$f":"IJ29+1","v":2032},{"$f":"IK29+1","v":2033},{"$f":"IL29+1","v":2034},{"$f":"IM29+1","v":2035},{"$f":"IN29+1","v":2036},{"$f":"IO29+1","v":2037},{"$f":"IP29+1","v":2038},{"$f":"IQ29+1","v":2039},{"$f":"IR29+1","v":2040},null,"Year",null,2021,{"$f":"IW29+1","v":2022},{"$f":"IX29+1","v":2023},{"$f":"IY29+1","v":2024},{"$f":"IZ29+1","v":2025},{"$f":"JA29+1","v":2026},{"$f":"JB29+1","v":2027},{"$f":"JC29+1","v":2028},{"$f":"JD29+1","v":2029},{"$f":"JE29+1","v":2030},{"$f":"JF29+1","v":2031},{"$f":"JG29+1","v":2032},{"$f":"JH29+1","v":2033},{"$f":"JI29+1","v":2034},{"$f":"JJ29+1","v":2035},{"$f":"JK29+1","v":2036},{"$f":"JL29+1","v":2037},{"$f":"JM29+1","v":2038},{"$f":"JN29+1","v":2039},{"$f":"JO29+1","v":2040}]
[null,"MWh",null,{"$f":"'Resource Options'!$K$31*365","v":7300},{"$f":"D30","v":7300},{"$f":"E30","v":7300},7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,null,"MWh",null,{"$f":"'Resource Options'!$K$32*365","v":14600},{"$f":"AA30","v":14600},{"$f":"AB30","v":14600},14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,null,"MWh",null,{"$f":"'Resource Options'!$K$33*365","v":36500},{"$f":"AX30","v":36500},{"$f":"AY30","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$34*365","v":73000},{"$f":"BU30","v":73000},{"$f":"BV30","v":73000},73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,null,"MWh",null,{"$f":"'Resource Options'!$K$35*365","v":146000},{"$f":"CR30","v":146000},{"$f":"CS30","v":146000},146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,null,"MWh",null,{"$f":"'Resource Options'!$K$36*365","v":365000},{"$f":"DO30","v":365000},{"$f":"DP30","v":365000},365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,null,"MWh",null,{"$f":"'Resource Options'!$K$37*365","v":36500},{"$f":"EL30","v":36500},{"$f":"EM30","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$38*365","v":36500},{"$f":"FI30","v":36500},{"$f":"FJ30","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$39*365","v":36500},{"$f":"GF30*(1-'Resource Options'!$AA$39)","v":36244.5},{"$f":"GG30*(1-'Resource Options'!$AA$39)","v":35990.788500000002},{"$f":"GH30*(1-'Resource Options'!$AA$39)","v":35738.8529805},{"$f":"GI30*(1-'Resource Options'!$AA$39)","v":35488.681009636501},{"$f":"GJ30*(1-'Resource Options'!$AA$39)","v":35240.260242569042},{"$f":"GK30*(1-'Resource Options'!$AA$39)","v":34993.578420871061},{"$f":"GL30*(1-'Resource Options'!$AA$39)","v":34748.623371924965},{"$f":"GM30*(1-'Resource Options'!$AA$39)","v":34505.383008321493},{"$f":"GN30*(1-'Resource Options'!$AA$39)","v":34263.84532726324},{"$f":"GO30*(1-'Resource Options'!$AA$39)","v":34023.998409972395},{"$f":"GP30*(1-'Resource Options'!$AA$39)","v":33785.83042110259},{"$f":"GQ30*(1-'Resource Options'!$AA$39)","v":33549.329608154869},{"$f":"GR30*(1-'Resource Options'!$AA$39)","v":33314.484300897784},{"$f":"GS30*(1-'Resource Options'!$AA$39)","v":33081.282910791502},{"$f":"GT30*(1-'Resource Options'!$AA$39)","v":32849.713930415965},{"$f":"GU30*(1-'Resource Options'!$AA$39)","v":32619.765932903054},{"$f":"GV30*(1-'Resource Options'!$AA$39)","v":32391.427571372733},{"$f":"GW30*(1-'Resource Options'!$AA$39)","v":32164.687578373123},{"$f":"GX30*(1-'Resource Options'!$AA$39)","v":31939.534765324512},null,"MWh",null,{"$f":"'Resource Options'!$K$40*365","v":146000},{"$f":"HC30*(1-'Resource Options'!$AA$40)","v":144978},{"$f":"HD30*(1-'Resource Options'!$AA$40)","v":143963.15400000001},{"$f":"HE30*(1-'Resource Options'!$AA$40)","v":142955.411922},{"$f":"HF30*(1-'Resource Options'!$AA$40)","v":141954.724038546},{"$f":"HG30*(1-'Resource Options'!$AA$40)","v":140961.04097027617},{"$f":"HH30*(1-'Resource Options'!$AA$40)","v":139974.31368348424},{"$f":"HI30*(1-'Resource Options'!$AA$40)","v":138994.49348769986},{"$f":"HJ30*(1-'Resource Options'!$AA$40)","v":138021.53203328597},{"$f":"HK30*(1-'Resource Options'!$AA$40)","v":137055.38130905296},{"$f":"HL30*(1-'Resource Options'!$AA$40)","v":136095.99363988958},{"$f":"HM30*(1-'Resource Options'!$AA$40)","v":135143.32168441036},{"$f":"HN30*(1-'Resource Options'!$AA$40)","v":134197.31843261948},{"$f":"HO30*(1-'Resource Options'!$AA$40)","v":133257.93720359114},{"$f":"HP30*(1-'Resource Options'!$AA$40)","v":132325.13164316601},{"$f":"HQ30*(1-'Resource Options'!$AA$40)","v":131398.85572166386},{"$f":"HR30*(1-'Resource Options'!$AA$40)","v":130479.06373161222},{"$f":"HS30*(1-'Resource Options'!$AA$40)","v":129565.71028549093},{"$f":"HT30*(1-'Resource Options'!$AA$40)","v":128658.75031349249},{"$f":"HU30*(1-'Resource Options'!$AA$40)","v":127758.13906129805},null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":365000},{"$f":"HZ30*(1-'Resource Options'!$AA$41)","v":362445},{"$f":"IA30*(1-'Resource Options'!$AA$41)","v":359907.88500000001},{"$f":"IB30*(1-'Resource Options'!$AA$41)","v":357388.529805},{"$f":"IC30*(1-'Resource Options'!$AA$41)","v":354886.81009636499},{"$f":"ID30*(1-'Resource Options'!$AA$41)","v":352402.60242569045},{"$f":"IE30*(1-'Resource Options'!$AA$41)","v":349935.7842087106},{"$f":"IF30*(1-'Resource Options'!$AA$41)","v":347486.23371924961},{"$f":"IG30*(1-'Resource Options'!$AA$41)","v":345053.83008321485},{"$f":"IH30*(1-'Resource Options'!$AA$41)","v":342638.45327263232},{"$f":"II30*(1-'Resource Options'!$AA$41)","v":340239.98409972392},{"$f":"IJ30*(1-'Resource Options'!$AA$41)","v":337858.30421102582},{"$f":"IK30*(1-'Resource Options'!$AA$41)","v":335493.29608154861},{"$f":"IL30*(1-'Resource Options'!$AA$41)","v":333144.84300897777},{"$f":"IM30*(1-'Resource Options'!$AA$41)","v":330812.82910791493},{"$f":"IN30*(1-'Resource Options'!$AA$41)","v":328497.1393041595},{"$f":"IO30*(1-'Resource Options'!$AA$41)","v":326197.65932903037},{"$f":"IP30*(1-'Resource Options'!$AA$41)","v":323914.27571372717},{"$f":"IQ30*(1-'Resource Options'!$AA$41)","v":321646.87578373105},{"$f":"IR30*(1-'Resource Options'!$AA$41)","v":319395.34765324491},null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":109500},{"$f":"IW30*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IX30*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IY30*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IZ30*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JA30*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JB30*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JC30*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JD30*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JE30*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JF30*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JG30*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JH30*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JI30*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JJ30*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JK30*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JL30*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JM30*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JN30*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JO30*(1-'Resource Options'!$AA$42)","v":109500}]
[null,"Storage Losses",null,{"$f":"D30*(1-'Resource Options'!$W$31)","v":876},{"$f":"E30*(1-'Resource Options'!$W$31)","v":876},{"$f":"F30*(1-'Resource Options'!$W$31)","v":876},{"$f":"G30*(1-'Resource Options'!$W$31)","v":876},{"$f":"H30*(1-'Resource Options'!$W$31)","v":876},{"$f":"I30*(1-'Resource Options'!$W$31)","v":876},{"$f":"J30*(1-'Resource Options'!$W$31)","v":876},{"$f":"K30*(1-'Resource Options'!$W$31)","v":876},{"$f":"L30*(1-'Resource Options'!$W$31)","v":876},{"$f":"M30*(1-'Resource Options'!$W$31)","v":876},{"$f":"N30*(1-'Resource Options'!$W$31)","v":876},{"$f":"O30*(1-'Resource Options'!$W$31)","v":876},{"$f":"P30*(1-'Resource Options'!$W$31)","v":876},{"$f":"Q30*(1-'Resource Options'!$W$31)","v":876},{"$f":"R30*(1-'Resource Options'!$W$31)","v":876},{"$f":"S30*(1-'Resource Options'!$W$31)","v":876},{"$f":"T30*(1-'Resource Options'!$W$31)","v":876},{"$f":"U30*(1-'Resource Options'!$W$31)","v":876},{"$f":"V30*(1-'Resource Options'!$W$31)","v":876},{"$f":"W30*(1-'Resource Options'!$W$31)","v":876},null,"Storage Losses",null,{"$f":"AA30*(1-'Resource Options'!$W$32)","v":1752},{"$f":"AB30*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AC30*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AD30*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AE30*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AF30*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AG30*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AH30*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AI30*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AJ30*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AK30*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AL30*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AM30*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AN30*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AO30*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AP30*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AQ30*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AR30*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AS30*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AT30*(1-'Resource Options'!$W$31)","v":1752},null,"Storage Losses",null,{"$f":"AX30*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AY30*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AZ30*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BA30*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BB30*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BC30*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BD30*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BE30*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BF30*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BG30*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BH30*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BI30*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BJ30*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BK30*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BL30*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BM30*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BN30*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BO30*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BP30*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BQ30*(1-'Resource Options'!$W$33)","v":4380},null,"Storage Losses",null,{"$f":"BU30*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BV30*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BW30*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BX30*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BY30*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BZ30*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CA30*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CB30*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CC30*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CD30*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CE30*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CF30*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CG30*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CH30*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CI30*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CJ30*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CK30*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CL30*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CM30*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CN30*(1-'Resource Options'!$W$34)","v":8760},null,"Storage Losses",null,{"$f":"CR30*(1-'Resource Options'!$W$35)","v":17520},{"$f":"CS30*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CT30*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CU30*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CV30*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CW30*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CX30*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CY30*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CZ30*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DA30*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DB30*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DC30*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DD30*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DE30*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DF30*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DG30*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DH30*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DI30*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DJ30*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DK30*(1-'Resource Options'!$W$33)","v":17520},null,"Storage Losses",null,{"$f":"DO30*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DP30*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DQ30*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DR30*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DS30*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DT30*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DU30*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DV30*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DW30*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DX30*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DY30*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DZ30*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EA30*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EB30*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EC30*(1-'Resource Options'!$W$36)","v":43800},{"$f":"ED30*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EE30*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EF30*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EG30*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EH30*(1-'Resource Options'!$W$36)","v":43800},null,"Storage Losses",null,{"$f":"EL30*(1-'Resource Options'!$W$37)","v":10950.000000000002},{"$f":"EM30*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EN30*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EO30*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EP30*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EQ30*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ER30*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ES30*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ET30*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EU30*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EV30*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EW30*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EX30*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EY30*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EZ30*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FA30*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FB30*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FC30*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FD30*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FE30*(1-'Resource Options'!$W$36)","v":4380},null,"Storage Losses",null,{"$f":"FI30*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FJ30*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FK30*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FL30*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FM30*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FN30*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FO30*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FP30*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FQ30*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FR30*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FS30*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FT30*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FU30*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FV30*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FW30*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FX30*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FY30*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FZ30*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GA30*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GB30*(1-'Resource Options'!$W$38)","v":12044.999999999998},null,"kg",null,{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GF30","v":1452625.8854659765},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GG30","v":1442457.5042677149},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GH30","v":1432360.301737841},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GI30","v":1422333.7796256759},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GJ30","v":1412377.4431682962},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GK30","v":1402490.8010661181},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GL30","v":1392673.3654586554},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GM30","v":1382924.6519004449},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GN30","v":1373244.1793371418},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GO30","v":1363631.4700817817},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GP30","v":1354086.0497912092},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GQ30","v":1344607.4474426708},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GR30","v":1335195.1953105719},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GS30","v":1325848.8289433978},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GT30","v":1316567.8871407942},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GU30","v":1307351.9119308088},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GV30","v":1298200.4485472932},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GW30","v":1289113.0454074622},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GX30","v":1280089.2540896097},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GY30","v":1271128.6293109825},null,"kg",null,{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HC30","v":5810503.5418639062},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HD30","v":5769830.0170708597},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HE30","v":5729441.2069513639},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HF30","v":5689335.1185027035},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HG30","v":5649509.772673185},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HH30","v":5609963.2042644722},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HI30","v":5570693.4618346216},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HJ30","v":5531698.6076017795},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HK30","v":5492976.7173485672},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HL30","v":5454525.8803271269},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HM30","v":5416344.1991648367},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HN30","v":5378429.7897706833},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HO30","v":5340780.7812422877},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HP30","v":5303395.3157735914},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HQ30","v":5266271.5485631768},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HR30","v":5229407.6477232352},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HS30","v":5192801.7941891728},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HT30","v":5156452.1816298487},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HU30","v":5120357.0163584389},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HV30","v":5084514.5172439301},null,"kg",null,{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HZ30","v":14526258.854659766},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IA30","v":14424575.042677149},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IB30","v":14323603.017378408},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IC30","v":14223337.79625676},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*ID30","v":14123774.431682961},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IE30","v":14024908.010661181},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IF30","v":13926733.654586552},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IG30","v":13829246.519004446},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IH30","v":13732441.793371415},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*II30","v":13636314.700817814},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IJ30","v":13540860.49791209},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IK30","v":13446074.474426704},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IL30","v":13351951.953105716},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IM30","v":13258488.289433977},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IN30","v":13165678.871407939},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IO30","v":13073519.119308082},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IP30","v":12982004.485472925},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IQ30","v":12891130.454074614},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IR30","v":12800892.540896092},{"$f":"HLOOKUP($GF29,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IS30","v":12711286.293109817}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"GF31*12/1000","v":17431.510625591716},{"$f":"GG31*12/1000","v":17309.490051212579},{"$f":"GH31*12/1000","v":17188.323620854091},{"$f":"GI31*12/1000","v":17068.00535550811},{"$f":"GJ31*12/1000","v":16948.529318019555},{"$f":"GK31*12/1000","v":16829.889612793417},{"$f":"GL31*12/1000","v":16712.080385503865},{"$f":"GM31*12/1000","v":16595.095822805339},{"$f":"GN31*12/1000","v":16478.930152045701},{"$f":"GO31*12/1000","v":16363.577640981381},{"$f":"GP31*12/1000","v":16249.03259749451},{"$f":"GQ31*12/1000","v":16135.28936931205},{"$f":"GR31*12/1000","v":16022.342343726863},{"$f":"GS31*12/1000","v":15910.185947320775},{"$f":"GT31*12/1000","v":15798.81464568953},{"$f":"GU31*12/1000","v":15688.222943169705},{"$f":"GV31*12/1000","v":15578.405382567518},{"$f":"GW31*12/1000","v":15469.356544889546},{"$f":"GX31*12/1000","v":15361.071049075317},{"$f":"GY31*12/1000","v":15253.543551731791},null,"Storage Losses (MWh)",null,{"$f":"HC31*12/1000","v":69726.042502366865},{"$f":"HD31*12/1000","v":69237.960204850315},{"$f":"HE31*12/1000","v":68753.294483416365},{"$f":"HF31*12/1000","v":68272.021422032441},{"$f":"HG31*12/1000","v":67794.11727207822},{"$f":"HH31*12/1000","v":67319.558451173667},{"$f":"HI31*12/1000","v":66848.321542015459},{"$f":"HJ31*12/1000","v":66380.383291221355},{"$f":"HK31*12/1000","v":65915.720608182804},{"$f":"HL31*12/1000","v":65454.310563925523},{"$f":"HM31*12/1000","v":64996.13038997804},{"$f":"HN31*12/1000","v":64541.157477248198},{"$f":"HO31*12/1000","v":64089.369374907452},{"$f":"HP31*12/1000","v":63640.7437892831},{"$f":"HQ31*12/1000","v":63195.258582758121},{"$f":"HR31*12/1000","v":62752.89177267882},{"$f":"HS31*12/1000","v":62313.621530270073},{"$f":"HT31*12/1000","v":61877.426179558184},{"$f":"HU31*12/1000","v":61444.284196301269},{"$f":"HV31*12/1000","v":61014.174206927164},null,"Storage Losses (MWh)",null,{"$f":"HZ31*12/1000","v":174315.1062559172},{"$f":"IA31*12/1000","v":173094.90051212578},{"$f":"IB31*12/1000","v":171883.23620854091},{"$f":"IC31*12/1000","v":170680.05355508113},{"$f":"ID31*12/1000","v":169485.29318019553},{"$f":"IE31*12/1000","v":168298.89612793416},{"$f":"IF31*12/1000","v":167120.80385503863},{"$f":"IG31*12/1000","v":165950.95822805332},{"$f":"IH31*12/1000","v":164789.30152045697},{"$f":"II31*12/1000","v":163635.77640981376},{"$f":"IJ31*12/1000","v":162490.32597494507},{"$f":"IK31*12/1000","v":161352.89369312045},{"$f":"IL31*12/1000","v":160223.42343726859},{"$f":"IM31*12/1000","v":159101.8594732077},{"$f":"IN31*12/1000","v":157988.14645689525},{"$f":"IO31*12/1000","v":156882.22943169699},{"$f":"IP31*12/1000","v":155784.0538256751},{"$f":"IQ31*12/1000","v":154693.56544889536},{"$f":"IR31*12/1000","v":153610.71049075312},{"$f":"IS31*12/1000","v":152535.43551731779},null,"Storage Losses (MWh)",null,{"$f":"IW30*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IX30*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IY30*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IZ30*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JA30*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JB30*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JC30*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JD30*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JE30*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JF30*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JG30*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JH30*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JI30*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JJ30*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JK30*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JL30*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JM30*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JN30*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JO30*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JP30*(1-'Resource Options'!$W$42)","v":38325}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D33:W33))","v":277175.15003863908},{"$f":"HLOOKUP(D29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":281991.91535423999},{"$f":"D33*(1+'Fixed O&M'!$A$29)","v":287631.75366132479},{"$f":"E33*(1+'Fixed O&M'!$A$29)","v":293384.38873455132},{"$f":"F33*(1+'Fixed O&M'!$A$29)","v":299252.07650924235},{"$f":"G33*(1+'Fixed O&M'!$A$29)","v":305237.11803942721},{"$f":"H33*(1+'Fixed O&M'!$A$29)","v":311341.86040021578},{"$f":"I33*(1+'Fixed O&M'!$A$29)","v":317568.6976082201},{"$f":"J33*(1+'Fixed O&M'!$A$29)","v":323920.07156038453},{"$f":"K33*(1+'Fixed O&M'!$A$29)","v":330398.47299159225},{"$f":"L33*(1+'Fixed O&M'!$A$29)","v":337006.44245142408},{"$f":"HLOOKUP(N29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":204967.49569750717},{"$f":"N33*(1+'Fixed O&M'!$A$29)","v":209066.84561145731},{"$f":"O33*(1+'Fixed O&M'!$A$29)","v":213248.18252368647},{"$f":"P33*(1+'Fixed O&M'!$A$29)","v":217513.14617416021},{"$f":"Q33*(1+'Fixed O&M'!$A$29)","v":221863.40909764342},{"$f":"R33*(1+'Fixed O&M'!$A$29)","v":226300.6772795963},{"$f":"S33*(1+'Fixed O&M'!$A$29)","v":230826.69082518824},{"$f":"T33*(1+'Fixed O&M'!$A$29)","v":235443.22464169201},{"$f":"U33*(1+'Fixed O&M'!$A$29)","v":240152.08913452586},{"$f":"V33*(1+'Fixed O&M'!$A$29)","v":244955.13091721639},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA33:AT33))","v":543263.29407573259},{"$f":"HLOOKUP(AA29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":552704.15409431036},{"$f":"AA33*(1+'Fixed O&M'!$A$30)","v":563758.23717619653},{"$f":"AB33*(1+'Fixed O&M'!$A$30)","v":575033.40191972046},{"$f":"AC33*(1+'Fixed O&M'!$A$30)","v":586534.06995811488},{"$f":"AD33*(1+'Fixed O&M'!$A$30)","v":598264.75135727716},{"$f":"AE33*(1+'Fixed O&M'!$A$30)","v":610230.04638442269},{"$f":"AF33*(1+'Fixed O&M'!$A$30)","v":622434.6473121111},{"$f":"AG33*(1+'Fixed O&M'!$A$30)","v":634883.34025835339},{"$f":"AH33*(1+'Fixed O&M'!$A$30)","v":647581.00706352049},{"$f":"AI33*(1+'Fixed O&M'!$A$30)","v":660532.62720479094},{"$f":"HLOOKUP(AK29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":401736.29156711401},{"$f":"AK33*(1+'Fixed O&M'!$A$30)","v":409771.01739845629},{"$f":"AL33*(1+'Fixed O&M'!$A$30)","v":417966.43774642539},{"$f":"AM33*(1+'Fixed O&M'!$A$30)","v":426325.76650135388},{"$f":"AN33*(1+'Fixed O&M'!$A$30)","v":434852.28183138097},{"$f":"AO33*(1+'Fixed O&M'!$A$30)","v":443549.32746800862},{"$f":"AP33*(1+'Fixed O&M'!$A$30)","v":452420.31401736877},{"$f":"AQ33*(1+'Fixed O&M'!$A$30)","v":461468.72029771615},{"$f":"AR33*(1+'Fixed O&M'!$A$30)","v":470698.09470367047},{"$f":"AS33*(1+'Fixed O&M'!$A$30)","v":480112.05659774388},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX33:BQ33))","v":1021994.5275783666},{"$f":"HLOOKUP(AX29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":1039754.805844608},{"$f":"AX33*(1+'Fixed O&M'!$A$31)","v":1060549.9019615001},{"$f":"AY33*(1+'Fixed O&M'!$A$31)","v":1081760.9000007301},{"$f":"AZ33*(1+'Fixed O&M'!$A$31)","v":1103396.1180007446},{"$f":"BA33*(1+'Fixed O&M'!$A$31)","v":1125464.0403607595},{"$f":"BB33*(1+'Fixed O&M'!$A$31)","v":1147973.3211679747},{"$f":"BC33*(1+'Fixed O&M'!$A$31)","v":1170932.7875913342},{"$f":"BD33*(1+'Fixed O&M'!$A$31)","v":1194351.4433431609},{"$f":"BE33*(1+'Fixed O&M'!$A$31)","v":1218238.4722100243},{"$f":"BF33*(1+'Fixed O&M'!$A$31)","v":1242603.2416542247},{"$f":"HLOOKUP(BH29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":755751.94567439822},{"$f":"BH33*(1+'Fixed O&M'!$A$31)","v":770866.98458788614},{"$f":"BI33*(1+'Fixed O&M'!$A$31)","v":786284.32427964383},{"$f":"BJ33*(1+'Fixed O&M'!$A$31)","v":802010.01076523669},{"$f":"BK33*(1+'Fixed O&M'!$A$31)","v":818050.21098054142},{"$f":"BL33*(1+'Fixed O&M'!$A$31)","v":834411.21520015225},{"$f":"BM33*(1+'Fixed O&M'!$A$31)","v":851099.43950415531},{"$f":"BN33*(1+'Fixed O&M'!$A$31)","v":868121.4282942384},{"$f":"BO33*(1+'Fixed O&M'!$A$31)","v":885483.85686012323},{"$f":"BP33*(1+'Fixed O&M'!$A$31)","v":903193.53399732569},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU33:CN33))","v":2002768.1354073975},{"$f":"HLOOKUP(BU29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":2037572.3524826888},{"$f":"BU33*(1+'Fixed O&M'!$A$32)","v":2078323.7995323427},{"$f":"BV33*(1+'Fixed O&M'!$A$32)","v":2119890.2755229897},{"$f":"BW33*(1+'Fixed O&M'!$A$32)","v":2162288.0810334496},{"$f":"BX33*(1+'Fixed O&M'!$A$32)","v":2205533.8426541188},{"$f":"BY33*(1+'Fixed O&M'!$A$32)","v":2249644.5195072014},{"$f":"BZ33*(1+'Fixed O&M'!$A$32)","v":2294637.4098973456},{"$f":"CA33*(1+'Fixed O&M'!$A$32)","v":2340530.1580952927},{"$f":"CB33*(1+'Fixed O&M'!$A$32)","v":2387340.7612571986},{"$f":"CC33*(1+'Fixed O&M'!$A$32)","v":2435087.5764823426},{"$f":"HLOOKUP(CE29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1481021.5458348086},{"$f":"CE33*(1+'Fixed O&M'!$A$32)","v":1510641.9767515047},{"$f":"CF33*(1+'Fixed O&M'!$A$32)","v":1540854.8162865348},{"$f":"CG33*(1+'Fixed O&M'!$A$32)","v":1571671.9126122654},{"$f":"CH33*(1+'Fixed O&M'!$A$32)","v":1603105.3508645108},{"$f":"CI33*(1+'Fixed O&M'!$A$32)","v":1635167.4578818011},{"$f":"CJ33*(1+'Fixed O&M'!$A$32)","v":1667870.8070394371},{"$f":"CK33*(1+'Fixed O&M'!$A$32)","v":1701228.2231802258},{"$f":"CL33*(1+'Fixed O&M'!$A$32)","v":1735252.7876438303},{"$f":"CM33*(1+'Fixed O&M'!$A$32)","v":1769957.843396707},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR33:DK33))","v":3964315.3510654573},{"$f":"HLOOKUP(CR29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":4033207.4457588498},{"$f":"CR33*(1+'Fixed O&M'!$A$33)","v":4113871.5946740271},{"$f":"CS33*(1+'Fixed O&M'!$A$33)","v":4196149.0265675075},{"$f":"CT33*(1+'Fixed O&M'!$A$33)","v":4280072.0070988573},{"$f":"CU33*(1+'Fixed O&M'!$A$33)","v":4365673.4472408341},{"$f":"CV33*(1+'Fixed O&M'!$A$33)","v":4452986.916185651},{"$f":"CW33*(1+'Fixed O&M'!$A$33)","v":4542046.6545093637},{"$f":"CX33*(1+'Fixed O&M'!$A$33)","v":4632887.5875995513},{"$f":"CY33*(1+'Fixed O&M'!$A$33)","v":4725545.3393515423},{"$f":"CZ33*(1+'Fixed O&M'!$A$33)","v":4820056.2461385736},{"$f":"HLOOKUP(DB29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":2931560.7461556285},{"$f":"DB33*(1+'Fixed O&M'!$A$33)","v":2990191.9610787411},{"$f":"DC33*(1+'Fixed O&M'!$A$33)","v":3049995.800300316},{"$f":"DD33*(1+'Fixed O&M'!$A$33)","v":3110995.7163063223},{"$f":"DE33*(1+'Fixed O&M'!$A$33)","v":3173215.6306324489},{"$f":"DF33*(1+'Fixed O&M'!$A$33)","v":3236679.943245098},{"$f":"DG33*(1+'Fixed O&M'!$A$33)","v":3301413.5421099998},{"$f":"DH33*(1+'Fixed O&M'!$A$33)","v":3367441.8129522},{"$f":"DI33*(1+'Fixed O&M'!$A$33)","v":3434790.6492112442},{"$f":"DJ33*(1+'Fixed O&M'!$A$33)","v":3503486.4621954691},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO33:EH33))","v":9848956.9980396405},{"$f":"HLOOKUP(DO29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":10020112.725587329},{"$f":"DO33*(1+'Fixed O&M'!$A$34)","v":10220514.980099076},{"$f":"DP33*(1+'Fixed O&M'!$A$34)","v":10424925.279701058},{"$f":"DQ33*(1+'Fixed O&M'!$A$34)","v":10633423.785295079},{"$f":"DR33*(1+'Fixed O&M'!$A$34)","v":10846092.26100098},{"$f":"DS33*(1+'Fixed O&M'!$A$34)","v":11063014.106221},{"$f":"DT33*(1+'Fixed O&M'!$A$34)","v":11284274.38834542},{"$f":"DU33*(1+'Fixed O&M'!$A$34)","v":11509959.876112329},{"$f":"DV33*(1+'Fixed O&M'!$A$34)","v":11740159.073634576},{"$f":"DW33*(1+'Fixed O&M'!$A$34)","v":11974962.255107269},{"$f":"HLOOKUP(DY29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":7283178.347118089},{"$f":"DY33*(1+'Fixed O&M'!$A$34)","v":7428841.9140604511},{"$f":"DZ33*(1+'Fixed O&M'!$A$34)","v":7577418.7523416607},{"$f":"EA33*(1+'Fixed O&M'!$A$34)","v":7728967.1273884941},{"$f":"EB33*(1+'Fixed O&M'!$A$34)","v":7883546.4699362637},{"$f":"EC33*(1+'Fixed O&M'!$A$34)","v":8041217.3993349895},{"$f":"ED33*(1+'Fixed O&M'!$A$34)","v":8202041.7473216895},{"$f":"EE33*(1+'Fixed O&M'!$A$34)","v":8366082.5822681235},{"$f":"EF33*(1+'Fixed O&M'!$A$34)","v":8533404.2339134868},{"$f":"EG33*(1+'Fixed O&M'!$A$34)","v":8704072.3185917567},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL33:FE33))","v":1728552.8282614215},{"$f":"HLOOKUP(EL29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1485691.2000000002},{"$f":"HLOOKUP(EM29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1515405.0240000002},{"$f":"HLOOKUP(EN29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1545713.1244800002},{"$f":"HLOOKUP(EO29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1576627.3869696003},{"$f":"HLOOKUP(EP29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1608159.9347089923},{"$f":"HLOOKUP(EQ29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1640323.1334031723},{"$f":"HLOOKUP(ER29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1673129.5960712354},{"$f":"HLOOKUP(ES29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1706592.1879926606},{"$f":"HLOOKUP(ET29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1740724.0317525137},{"$f":"HLOOKUP(EU29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1775538.5123875639},{"$f":"HLOOKUP(EV29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1811049.2826353156},{"$f":"HLOOKUP(EW29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1847270.2682880217},{"$f":"HLOOKUP(EX29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1884215.6736537823},{"$f":"HLOOKUP(EY29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1921899.987126858},{"$f":"HLOOKUP(EZ29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1960337.9868693952},{"$f":"HLOOKUP(FA29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1999544.7466067832},{"$f":"HLOOKUP(FB29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2039535.6415389187},{"$f":"HLOOKUP(FC29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2080326.3543696976},{"$f":"HLOOKUP(FD29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2121932.8814570913},{"$f":"HLOOKUP(FE29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2164371.5390862329},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI33:GB33))","v":1944621.931794099},{"$f":"HLOOKUP(FI29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1671402.6},{"$f":"HLOOKUP(FJ29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1704830.6520000002},{"$f":"HLOOKUP(FK29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1738927.2650400002},{"$f":"HLOOKUP(FL29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1773705.8103408003},{"$f":"HLOOKUP(FM29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1809179.926547616},{"$f":"HLOOKUP(FN29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1845363.5250785688},{"$f":"HLOOKUP(FO29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1882270.7955801398},{"$f":"HLOOKUP(FP29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1919916.2114917429},{"$f":"HLOOKUP(FQ29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1958314.5357215777},{"$f":"HLOOKUP(FR29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1997480.8264360097},{"$f":"HLOOKUP(FS29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2037430.4429647296},{"$f":"HLOOKUP(FT29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2078179.0518240242},{"$f":"HLOOKUP(FU29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2119742.6328605046},{"$f":"HLOOKUP(FV29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2162137.4855177151},{"$f":"HLOOKUP(FW29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2205380.2352280701},{"$f":"HLOOKUP(FX29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2249487.8399326312},{"$f":"HLOOKUP(FY29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2294477.5967312837},{"$f":"HLOOKUP(FZ29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2340367.1486659097},{"$f":"HLOOKUP(GA29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2387174.4916392276},{"$f":"HLOOKUP(GB29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2434917.9814720121},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF33:GY33))","v":4833760.7054290306},{"$f":"HLOOKUP(GF29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4154617.4496644298},{"$f":"HLOOKUP(GG29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4237709.7986577181},{"$f":"HLOOKUP(GH29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4322463.9946308723},{"$f":"HLOOKUP(GI29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4408913.2745234901},{"$f":"HLOOKUP(GJ29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4497091.5400139596},{"$f":"HLOOKUP(GK29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4587033.3708142387},{"$f":"HLOOKUP(GL29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(GM29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(GN29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(GO29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(GP29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(GQ29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(GR29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(GS29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(GT29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(GU29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(GV29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(GW29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(GX29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(GY29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC33:HV33))","v":4833760.7054290306},{"$f":"HLOOKUP(HC29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4154617.4496644298},{"$f":"HLOOKUP(HD29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4237709.7986577181},{"$f":"HLOOKUP(HE29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4322463.9946308723},{"$f":"HLOOKUP(HF29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4408913.2745234901},{"$f":"HLOOKUP(HG29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4497091.5400139596},{"$f":"HLOOKUP(HH29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4587033.3708142387},{"$f":"HLOOKUP(HI29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(HJ29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(HK29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(HL29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(HM29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(HN29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(HO29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(HP29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(HQ29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(HR29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(HS29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(HT29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(HU29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(HV29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ33:IS33))","v":4833760.7054290306},{"$f":"HLOOKUP(HZ29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4154617.4496644298},{"$f":"HLOOKUP(IA29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4237709.7986577181},{"$f":"HLOOKUP(IB29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4322463.9946308723},{"$f":"HLOOKUP(IC29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4408913.2745234901},{"$f":"HLOOKUP(ID29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4497091.5400139596},{"$f":"HLOOKUP(IE29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4587033.3708142387},{"$f":"HLOOKUP(IF29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(IG29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(IH29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(II29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(IJ29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(IK29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(IL29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(IM29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(IN29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(IO29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(IP29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(IQ29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(IR29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(IS29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW33:JP33))","v":771675.36975956324},{"$f":"HLOOKUP(IW29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":663255},{"$f":"HLOOKUP(IX29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":676520.10000000009},{"$f":"HLOOKUP(IY29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":690050.50200000009},{"$f":"HLOOKUP(IZ29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":703851.51204000006},{"$f":"HLOOKUP(JA29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":717928.54228080006},{"$f":"HLOOKUP(JB29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":732287.11312641611},{"$f":"HLOOKUP(JC29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":746932.85538894439},{"$f":"HLOOKUP(JD29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":761871.51249672333},{"$f":"HLOOKUP(JE29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":777108.94274665765},{"$f":"HLOOKUP(JF29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":792651.12160159089},{"$f":"HLOOKUP(JG29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":808504.14403362293},{"$f":"HLOOKUP(JH29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":824674.22691429523},{"$f":"HLOOKUP(JI29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":841167.71145258122},{"$f":"HLOOKUP(JJ29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":857991.06568163296},{"$f":"HLOOKUP(JK29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":875150.88699526561},{"$f":"HLOOKUP(JL29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":892653.904735171},{"$f":"HLOOKUP(JM29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":910506.98282987438},{"$f":"HLOOKUP(JN29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":928717.1224864719},{"$f":"HLOOKUP(JO29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":947291.46493620146},{"$f":"HLOOKUP(JP29,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":966237.29423492542}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D34:W34))","v":1093702.2578775063},{"$f":"VLOOKUP(D28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(D29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1723204.2830632138},{"$f":"VLOOKUP(E28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(E29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1518508.1633890783},{"$f":"VLOOKUP(F28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(F29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1330212.5542484373},{"$f":"VLOOKUP(G28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(G29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1192675.0569988494},{"$f":"VLOOKUP(H28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(H29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1070519.2119283394},{"$f":"VLOOKUP(I28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(I29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":977204.7706642414},{"$f":"VLOOKUP(J28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(J29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":888206.50946431025},{"$f":"VLOOKUP(K28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(K29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":808271.06726525072},{"$f":"VLOOKUP(L28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(L29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":737020.85104724579},{"$f":"VLOOKUP(M28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(M29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":671975.90585249662},{"$f":"VLOOKUP(D28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1252521.2505861809},{"$f":"VLOOKUP(E28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1176189.9640780115},{"$f":"VLOOKUP(F28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1097977.351030526},{"$f":"VLOOKUP(G28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1026801.3802777381},{"$f":"VLOOKUP(H28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":960651.66639706073},{"$f":"VLOOKUP(I28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":896596.22621309618},{"$f":"VLOOKUP(J28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":832540.78602913197},{"$f":"VLOOKUP(K28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":771104.06791298965},{"$f":"VLOOKUP(L28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":714903.0340386295},{"$f":"VLOOKUP(M28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":661318.96233822894},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA34:AT34))","v":2143656.4254399119},{"$f":"VLOOKUP(AA28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AA29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":3377480.3948038993},{"$f":"VLOOKUP(AB28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AB29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2976276.0002425932},{"$f":"VLOOKUP(AC28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AC29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2607216.6063269372},{"$f":"VLOOKUP(AD28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AD29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2337643.1117177447},{"$f":"VLOOKUP(AE28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AE29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2098217.6553795459},{"$f":"VLOOKUP(AF28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AF29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1915321.3505019131},{"$f":"VLOOKUP(AG28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AG29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1740884.7585500479},{"$f":"VLOOKUP(AH28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AH29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1584211.2918398913},{"$f":"VLOOKUP(AI28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AI29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1444560.8680526013},{"$f":"VLOOKUP(AJ28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AJ29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1317072.7754708934},{"$f":"VLOOKUP(AA28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2454941.6511489144},{"$f":"VLOOKUP(AB28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2305332.3295929022},{"$f":"VLOOKUP(AC28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2152035.6080198307},{"$f":"VLOOKUP(AD28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2012530.7053443664},{"$f":"VLOOKUP(AE28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1882877.2661382388},{"$f":"VLOOKUP(AF28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1757328.6033776684},{"$f":"VLOOKUP(AG28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1631779.9406170985},{"$f":"VLOOKUP(AH28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1511363.9731094597},{"$f":"VLOOKUP(AI28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1401209.9467157137},{"$f":"VLOOKUP(AJ28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1296185.1661829287},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX34:BQ34))","v":4032676.5303278295},{"$f":"VLOOKUP(AX28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AX29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":6353763.4847305156},{"$f":"VLOOKUP(AY28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AY29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":5599012.151162805},{"$f":"VLOOKUP(AZ28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AZ29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4904732.4436134677},{"$f":"VLOOKUP(BA28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BA29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4397607.0050367825},{"$f":"VLOOKUP(BB28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BB29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3947196.4788537235},{"$f":"VLOOKUP(BC28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BC29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3603129.3851671256},{"$f":"VLOOKUP(BD28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BD29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3274976.8220760971},{"$f":"VLOOKUP(BE28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BE29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2980240.4993011039},{"$f":"VLOOKUP(BF28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BF29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2717528.163604972},{"$f":"VLOOKUP(BG28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BG29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2477695.7759381793},{"$f":"VLOOKUP(AX28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4618270.6624177638},{"$f":"VLOOKUP(AY28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4336823.5085748211},{"$f":"VLOOKUP(AZ28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4048439.5661074268},{"$f":"VLOOKUP(BA28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3786000.9867676594},{"$f":"VLOOKUP(BB28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3542095.1186640342},{"$f":"VLOOKUP(BC28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3305911.2135754679},{"$f":"VLOOKUP(BD28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3069727.3084869017},{"$f":"VLOOKUP(BE28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2843199.1016894341},{"$f":"VLOOKUP(BF28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2635975.8024296137},{"$f":"VLOOKUP(BG28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2438401.7124163415},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU34:CN34))","v":7902699.9043559283},{"$f":"VLOOKUP(BU28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BU29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":12451255.563261891},{"$f":"VLOOKUP(BV28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BV29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":10972194.883154931},{"$f":"VLOOKUP(BW28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BW29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":9611638.4048002474},{"$f":"VLOOKUP(BX28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BX29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8617841.8221096378},{"$f":"VLOOKUP(BY28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BY29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7735187.5364463115},{"$f":"VLOOKUP(BZ28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BZ29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7060930.8813636741},{"$f":"VLOOKUP(CA28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CA29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6417861.3940267339},{"$f":"VLOOKUP(CB28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CB29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5840276.5834704544},{"$f":"VLOOKUP(CC28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CC29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5325448.0980798434},{"$f":"VLOOKUP(CD28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CD29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4855456.6735700918},{"$f":"VLOOKUP(BU28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":9050268.933722714},{"$f":"VLOOKUP(BV28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8498726.4583893251},{"$f":"VLOOKUP(BW28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7933590.1928308271},{"$f":"VLOOKUP(BX28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7419298.178519656},{"$f":"VLOOKUP(BY28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6941324.0920690196},{"$f":"VLOOKUP(BZ28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6478482.4755602712},{"$f":"VLOOKUP(CA28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6015640.8590515237},{"$f":"VLOOKUP(CB28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5571721.1881507831},{"$f":"VLOOKUP(CC28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5165632.6921047652},{"$f":"VLOOKUP(CD28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4778453.4253054606},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR34:DK34))","v":15642746.65241213},{"$f":"VLOOKUP(CR28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CR29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":24646239.720324636},{"$f":"VLOOKUP(CS28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CS29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21718560.34713918},{"$f":"VLOOKUP(CT28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CT29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19025450.327173803},{"$f":"VLOOKUP(CU28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CU29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17058311.456255339},{"$f":"VLOOKUP(CV28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CV29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15311169.651631486},{"$f":"VLOOKUP(CW28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CW29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13976533.87375677},{"$f":"VLOOKUP(CX28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CX29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12703630.537928009},{"$f":"VLOOKUP(CY28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CY29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11560348.751809156},{"$f":"VLOOKUP(CZ28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CZ29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10541287.967029585},{"$f":"VLOOKUP(DA28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DA29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9610978.4688339122},{"$f":"VLOOKUP(CR28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17914265.476332609},{"$f":"VLOOKUP(CS28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16822532.358018328},{"$f":"VLOOKUP(CT28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15703891.446277628},{"$f":"VLOOKUP(CU28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14685892.562023649},{"$f":"VLOOKUP(CV28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13739782.038878988},{"$f":"VLOOKUP(CW28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12823624.999529876},{"$f":"VLOOKUP(CX28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11907467.960180765},{"$f":"VLOOKUP(CY28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11028765.361073481},{"$f":"VLOOKUP(CZ28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10224946.471455066},{"$f":"VLOOKUP(DA28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9458556.8510836978},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO34:EH34))","v":38862886.896580711},{"$f":"VLOOKUP(DO28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DO29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":61231192.19151286},{"$f":"VLOOKUP(DP28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DP29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":53957656.739091903},{"$f":"VLOOKUP(DQ28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DQ29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":47266886.094294459},{"$f":"VLOOKUP(DR28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DR29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":42379720.358692452},{"$f":"VLOOKUP(DS28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DS29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":38039115.997187003},{"$f":"VLOOKUP(DT28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DT29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":34723342.850936048},{"$f":"VLOOKUP(DU28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DU29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":31560937.969631825},{"$f":"VLOOKUP(DV28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DV29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":28720565.256825253},{"$f":"VLOOKUP(DW28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DW29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":26188807.573878799},{"$f":"VLOOKUP(DX28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DX29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":23877543.854625378},{"$f":"VLOOKUP(DO28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":44506255.104162298},{"$f":"VLOOKUP(DP28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":41793950.056905344},{"$f":"VLOOKUP(DQ28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":39014795.206618026},{"$f":"VLOOKUP(DR28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":36485675.712535635},{"$f":"VLOOKUP(DS28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":34135155.879308894},{"$f":"VLOOKUP(DT28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":31859052.571438693},{"$f":"VLOOKUP(DU28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":29582949.263568491},{"$f":"VLOOKUP(DV28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":27399897.87984157},{"$f":"VLOOKUP(DW28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":25402887.809505973},{"$f":"VLOOKUP(DX28,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":23498867.128418408},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL34:FE34))","v":3638409.2564511024},{"$f":"VLOOKUP(EL28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4879122.2787636463},{"$f":"VLOOKUP(EM28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4709336.2225342849},{"$f":"VLOOKUP(EN28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4530773.0900715534},{"$f":"VLOOKUP(EO28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4355330.4959827755},{"$f":"VLOOKUP(EP28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4182774.6247125547},{"$f":"VLOOKUP(EQ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4012892.6441527763},{"$f":"VLOOKUP(ER28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3845483.7127366215},{"$f":"VLOOKUP(ES28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3680361.9770739032},{"$f":"VLOOKUP(ET28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3516526.2269658698},{"$f":"VLOOKUP(EU28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3352876.3302480238},{"$f":"VLOOKUP(EV28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3189226.4335301779},{"$f":"VLOOKUP(EW28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3025576.5368123329},{"$f":"VLOOKUP(EX28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2861926.640094487},{"$f":"VLOOKUP(EY28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2698276.7433766415},{"$f":"VLOOKUP(EZ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2534626.8466587961},{"$f":"VLOOKUP(FA28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2370976.9499409501},{"$f":"VLOOKUP(FB28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2207327.0532231038},{"$f":"VLOOKUP(FC28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2043677.1565052578},{"$f":"VLOOKUP(FD28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1880027.2597874121},{"$f":"VLOOKUP(FE28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1716377.3630695669},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI34:GB34))","v":3693085.8559368164},{"$f":"VLOOKUP(FI28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":4952443.8310889574},{"$f":"VLOOKUP(FJ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":4780106.2960290452},{"$f":"VLOOKUP(FK28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":4598859.7862471556},{"$f":"VLOOKUP(FL28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":4420780.7090764595},{"$f":"VLOOKUP(FM28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":4245631.7352723163},{"$f":"VLOOKUP(FN28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":4073196.834368452},{"$f":"VLOOKUP(FO28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3903272.1466290783},{"$f":"VLOOKUP(FP28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3735669.0257315328},{"$f":"VLOOKUP(FQ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3569371.2156795245},{"$f":"VLOOKUP(FR28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3403262.05195018},{"$f":"VLOOKUP(FS28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3237152.8882208364},{"$f":"VLOOKUP(FT28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3071043.7244914928},{"$f":"VLOOKUP(FU28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2904934.5607621493},{"$f":"VLOOKUP(FV28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2738825.3970328053},{"$f":"VLOOKUP(FW28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2572716.2333034617},{"$f":"VLOOKUP(FX28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2406607.0695741172},{"$f":"VLOOKUP(FY28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2240497.9058447727},{"$f":"VLOOKUP(FZ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2074388.7421154289},{"$f":"VLOOKUP(GA28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1908279.5783860851},{"$f":"VLOOKUP(GB28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1742170.4146567415},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF34:GY34))","v":16597875.384613169},{"$f":"(VLOOKUP(GF28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GF28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22257821.443704095},{"$f":"(VLOOKUP(GG28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GG28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21483283.010914203},{"$f":"(VLOOKUP(GH28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GH28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20668704.877448961},{"$f":"(VLOOKUP(GI28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GI28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19868362.170350879},{"$f":"(VLOOKUP(GJ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GJ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19081188.258249503},{"$f":"(VLOOKUP(GK28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GK28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18306212.233102515},{"$f":"(VLOOKUP(GL28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GL28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17542517.88591221},{"$f":"(VLOOKUP(GM28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GM28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16789257.381486692},{"$f":"(VLOOKUP(GN28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GN28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16041863.34959865},{"$f":"(VLOOKUP(GO28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GO28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15295317.152902504},{"$f":"(VLOOKUP(GP28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GP28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14548770.956206359},{"$f":"(VLOOKUP(GQ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GQ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13802224.759510217},{"$f":"(VLOOKUP(GR28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GR28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13055678.562814072},{"$f":"(VLOOKUP(GS28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GS28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12309132.366117926},{"$f":"(VLOOKUP(GT28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GT28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11562586.169421783},{"$f":"(VLOOKUP(GU28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GU28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10816039.972725639},{"$f":"(VLOOKUP(GV28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GV28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10069493.776029494},{"$f":"(VLOOKUP(GW28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GW28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9322947.5793333463},{"$f":"(VLOOKUP(GX28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GX28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8576401.3826372027},{"$f":"(VLOOKUP(GY28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GY28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":7829855.1859410582},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC34:HV34))","v":16816210.896052983},{"$f":"(VLOOKUP(HC28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HC28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22550610.292628229},{"$f":"(VLOOKUP(HD28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HD28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21765883.251903027},{"$f":"(VLOOKUP(HE28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HE28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20940589.811251987},{"$f":"(VLOOKUP(HF28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HF28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20129719.055820473},{"$f":"(VLOOKUP(HG28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HG28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19332190.323315389},{"$f":"(VLOOKUP(HH28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HH28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18547019.933957133},{"$f":"(VLOOKUP(HI28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HI28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17773279.626545191},{"$f":"(VLOOKUP(HJ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HJ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17010110.413102996},{"$f":"(VLOOKUP(HK28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HK28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16252884.842272893},{"$f":"(VLOOKUP(HL28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HL28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15496518.259419361},{"$f":"(VLOOKUP(HM28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HM28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14740151.676565828},{"$f":"(VLOOKUP(HN28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HN28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13983785.093712298},{"$f":"(VLOOKUP(HO28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HO28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13227418.510858767},{"$f":"(VLOOKUP(HP28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HP28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12471051.928005235},{"$f":"(VLOOKUP(HQ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HQ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11714685.345151704},{"$f":"(VLOOKUP(HR28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HR28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10958318.76229817},{"$f":"(VLOOKUP(HS28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HS28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10201952.179444637},{"$f":"(VLOOKUP(HT28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HT28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9445585.5965911038},{"$f":"(VLOOKUP(HU28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HU28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8689219.0137375705},{"$f":"(VLOOKUP(HV28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HV28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":7932852.4308840409},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ34:IS34))","v":17092859.516932361},{"$f":"(VLOOKUP(HZ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HZ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22921597.269183591},{"$f":"(VLOOKUP(IA28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IA28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22123960.44426709},{"$f":"(VLOOKUP(IB28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IB28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21285089.849191178},{"$f":"(VLOOKUP(IC28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IC28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20460879.211333822},{"$f":"(VLOOKUP(ID28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(ID28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19650230.090096522},{"$f":"(VLOOKUP(IE28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IE28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18852142.622883212},{"$f":"(VLOOKUP(IF28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IF28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18065673.2773849},{"$f":"(VLOOKUP(IG28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IG28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17289948.934151489},{"$f":"(VLOOKUP(IH28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IH28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16520266.014209885},{"$f":"(VLOOKUP(II28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(II28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15751456.213718373},{"$f":"(VLOOKUP(IJ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IJ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14982646.413226867},{"$f":"(VLOOKUP(IK28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IK28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14213836.612735363},{"$f":"(VLOOKUP(IL28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IL28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13445026.812243855},{"$f":"(VLOOKUP(IM28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IM28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12676217.011752348},{"$f":"(VLOOKUP(IN28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IN28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11907407.211260842},{"$f":"(VLOOKUP(IO28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IO28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11138597.410769332},{"$f":"(VLOOKUP(IP28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IP28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10369787.610277824},{"$f":"(VLOOKUP(IQ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IQ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9600977.8097863141},{"$f":"(VLOOKUP(IR28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IR28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8832168.009294806},{"$f":"(VLOOKUP(IS28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IS28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF29,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8063358.2088033007},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW34:JP34))","v":4680420.0691825477},{"$f":"VLOOKUP(IW28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6276463.2079337779},{"$f":"VLOOKUP(IX28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6058051.806403215},{"$f":"VLOOKUP(IY28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5828349.6454072148},{"$f":"VLOOKUP(IZ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5602661.7195900111},{"$f":"VLOOKUP(JA28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5380687.2505232226},{"$f":"VLOOKUP(JB28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5162152.4527143519},{"$f":"VLOOKUP(JC28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4946798.9652056806},{"$f":"VLOOKUP(JD28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4734387.7077079834},{"$f":"VLOOKUP(JE28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4523630.73156639},{"$f":"VLOOKUP(JF28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4313112.8357140245},{"$f":"VLOOKUP(JG28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4102594.9398616594},{"$f":"VLOOKUP(JH28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3892077.0440092944},{"$f":"VLOOKUP(JI28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3681559.1481569288},{"$f":"VLOOKUP(JJ28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3471041.2523045633},{"$f":"VLOOKUP(JK28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3260523.3564521987},{"$f":"VLOOKUP(JL28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3050005.4605998327},{"$f":"VLOOKUP(JM28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2839487.5647474667},{"$f":"VLOOKUP(JN28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2628969.6688951007},{"$f":"VLOOKUP(JO28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2418451.7730427352},{"$f":"VLOOKUP(JP28,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL29,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2207933.8771903701}]
[null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D35:W35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA35:AT35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX35:BQ35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU35:CN35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR35:DK35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO35:EH35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL35:FE35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI35:GB35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF35:GY35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC35:HV35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ35:IS35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW35:JP35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D36:W36))","v":8976.0400588512912},{"$f":"D33*Misc_Rev","v":9132.0261868317084},9314.6667105683428,9500.9600447797111,9690.9792456753057,9884.7988305888121,10082.494807200588,10284.1447033446,10489.827597411493,10699.624149359724,10913.616632346919,6637.6673806680728,6770.4207282814341,6905.8291428470629,7043.9457257040049,7184.8246402180857,7328.5211330224474,7475.0915556828968,7624.593386796555,7777.085254532486,7932.6269596231359,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA36:AT36))","v":17593.038515348522},{"$f":"AA33*Misc_Rev","v":17898.771326190148},{"$f":"AB33*Misc_Rev","v":18256.746752713949},18621.881687768229,18994.319321523595,19374.205707954065,19761.689822113145,20156.923618555407,20560.06209092652,20971.263332745049,21390.688599399953,13009.828066109421,13270.02462743161,13535.425119980242,13806.133622379846,14082.256294827443,14363.901420723992,14651.179449138472,14944.203038121241,15243.087098883667,15547.94884086134,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX36:BQ36))","v":33096.270781097817},{"$f":"AX33*Misc_Rev","v":33671.419632471785},34344.848025121224,35031.744985623649,35732.379885336115,36447.027483042839,37175.968032703699,37919.487393357769,38677.877141224926,39451.434684049433,40240.463377730419,24474.271008719716,24963.756428894107,25463.03155747199,25972.292188621428,26491.738032393856,27021.572793041734,27562.004248902569,28113.244333880619,28675.509220558233,29249.019404969396,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU36:CN36))","v":64857.643297033181},{"$f":"BU33*Misc_Rev","v":65984.743062799404},67304.437924055397,68650.526682536511,70023.537216187236,71424.007960510993,72852.488119721223,74309.537882115648,75795.728639757974,77311.643212553128,78857.876076804183,47961.401740314446,48920.629775120731,49899.042370623145,50897.023218035611,51914.963682396323,52953.262956044251,54012.328215165136,55092.574779468436,56194.426275057805,57318.314800558961,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR36:DK36))","v":128380.38832890386},{"$f":"CR33*Misc_Rev","v":130611.38992345461},133223.61772192371,135888.09007636219,138605.85187788942,141377.96891544719,144205.52829375613,147089.63885963126,150031.43163682389,153032.06026956037,156092.70147495158,94935.663203503878,96834.376467573966,98771.063996925441,100746.48527686395,102761.41498240124,104816.64328204926,106912.97614769025,109051.23567064405,111232.26038405694,113456.90559173808,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO36:EH36))","v":318948.62342451583},{"$f":"DO33*Misc_Rev","v":324491.3305054201},330981.15711552853,337600.78025783907,344352.79586299584,351239.85178025573,358264.64881586091,365429.94179217814,372738.5406280217,380193.31144058215,387797.17766939383,235858.44759307223,240575.61654493367,245387.12887583236,250294.87145334901,255300.76888241598,260406.78426006433,265614.91994526563,270927.21834417095,276345.76271105435,281872.67796527548,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL36:FE36))","v":55977.454790417891},{"$f":"EL33*Misc_Rev","v":48112.623820800014},49074.876297216011,50056.373823160335,51057.501299623545,52078.651325616011,53120.224352128338,54182.628839170895,55266.281415954327,56371.607044273413,57499.039185158879,58649.019968862063,59822.0003682393,61018.440375604092,62238.809183116173,63483.585366778505,64753.257074114073,66048.322215596345,67369.288659908299,68716.674433106455,70091.007921768571,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI36:GB36))","v":62974.636639220116},{"$f":"FI33*Misc_Rev","v":54126.701798400005},55209.23583436801,56313.420551055373,57439.688962076485,58588.482741318003,59760.25239614438,60955.457444067251,62174.566592948606,63418.057924807581,64686.419083303743,65980.147464969807,67299.750414269205,68645.745422554581,70018.660331005696,71419.03353762583,72847.414208378337,74304.362492545901,75790.449742396828,77306.25873724476,78852.383911989644,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF36:GY36))","v":156536.50668461371},{"$f":"GF33*Misc_Rev","v":134543.13148993292},137233.99411973156,139978.67400212618,142778.24748216872,145633.81243181208,148546.48868044832,151517.41845405728,154547.76682313843,157638.72215960122,160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC36:HV36))","v":156536.50668461371},{"$f":"HC33*Misc_Rev","v":134543.13148993292},137233.99411973156,139978.67400212618,142778.24748216872,145633.81243181208,148546.48868044832,151517.41845405728,154547.76682313843,157638.72215960122,160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ36:IS36))","v":156536.50668461371},{"$f":"HZ33*Misc_Rev","v":134543.13148993292},137233.99411973156,139978.67400212618,142778.24748216872,145633.81243181208,148546.48868044832,151517.41845405728,154547.76682313843,157638.72215960122,160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW36:JP36))","v":24989.935174293696},{"$f":"IW33*Misc_Rev","v":21478.849920000001},21908.426918400004,22346.595456768006,22793.527365903363,23249.39791322143,23714.385871485862,24188.673588915579,24672.447060693892,25165.896001907764,25669.21392194592,26182.598200384848,26706.250164392539,27240.375167680391,27785.182671034003,28340.886324454685,28907.704050943779,29485.858131962654,30075.575294601909,30677.086800493951,31290.628536503827]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D37:W37))","v":1379853.4479749962},{"$f":"SUM(D33:D36)","v":2014328.2246042856},{"$f":"SUM(E33:E36)","v":1815454.5837609714},{"$f":"SUM(F33:F36)","v":1633097.9030277685},{"$f":"SUM(G33:G36)","v":1501618.1127537671},{"$f":"SUM(H33:H36)","v":1385641.1287983553},{"$f":"SUM(I33:I36)","v":1298629.1258716576},{"$f":"SUM(J33:J36)","v":1216059.3517758751},{"$f":"SUM(K33:K36)","v":1142680.9664230468},{"$f":"SUM(L33:L36)","v":1078118.9481881978},{"$f":"SUM(M33:M36)","v":1019895.9649362676},{"$f":"SUM(N33:N36)","v":1464126.4136643561},{"$f":"SUM(O33:O36)","v":1392027.2304177501},{"$f":"SUM(P33:P36)","v":1318131.3626970595},{"$f":"SUM(Q33:Q36)","v":1251358.4721776024},{"$f":"SUM(R33:R36)","v":1189699.9001349222},{"$f":"SUM(S33:S36)","v":1130225.4246257148},{"$f":"SUM(T33:T36)","v":1070842.5684100031},{"$f":"SUM(U33:U36)","v":1014171.8859414782},{"$f":"SUM(V33:V36)","v":962832.20842768787},{"$f":"SUM(W33:W36)","v":914206.72021506855},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA37:AT37))","v":2704512.7580309925},{"$f":"SUM(AA33:AA36)","v":3948083.3202244001},{"$f":"SUM(AB33:AB36)","v":3558290.9841715037},{"$f":"SUM(AC33:AC36)","v":3200871.8899344257},{"$f":"SUM(AD33:AD36)","v":2943171.5009973831},{"$f":"SUM(AE33:AE36)","v":2715856.612444777},{"$f":"SUM(AF33:AF36)","v":2545313.0867084488},{"$f":"SUM(AG33:AG36)","v":2383476.3294807146},{"$f":"SUM(AH33:AH36)","v":2239654.6941891708},{"$f":"SUM(AI33:AI36)","v":2113113.138448867},{"$f":"SUM(AJ33:AJ36)","v":1998996.0912750843},{"$f":"SUM(AK33:AK36)","v":2869687.7707821378},{"$f":"SUM(AL33:AL36)","v":2728373.3716187901},{"$f":"SUM(AM33:AM36)","v":2583537.4708862361},{"$f":"SUM(AN33:AN36)","v":2452662.6054681004},{"$f":"SUM(AO33:AO36)","v":2331811.8042644472},{"$f":"SUM(AP33:AP36)","v":2215241.832266401},{"$f":"SUM(AQ33:AQ36)","v":2098851.4340836057},{"$f":"SUM(AR33:AR36)","v":1987776.8964452972},{"$f":"SUM(AS33:AS36)","v":1887151.1285182678},{"$f":"SUM(AT33:AT36)","v":1791845.171621534},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX37:BQ37))","v":5087767.3286872944},{"$f":"SUM(AX33:AX36)","v":7427189.7102075955},{"$f":"SUM(AY33:AY36)","v":6693906.9011494257},{"$f":"SUM(AZ33:AZ36)","v":6021525.0885998216},{"$f":"SUM(BA33:BA36)","v":5536735.5029228637},{"$f":"SUM(BB33:BB36)","v":5109107.5466975262},{"$f":"SUM(BC33:BC36)","v":4788278.6743678041},{"$f":"SUM(BD33:BD36)","v":4483829.0970607894},{"$f":"SUM(BE33:BE36)","v":4213269.8197854897},{"$f":"SUM(BF33:BF36)","v":3975218.0704990458},{"$f":"SUM(BG33:BG36)","v":3760539.4809701345},{"$f":"SUM(BH33:BH36)","v":5398496.8791008815},{"$f":"SUM(BI33:BI36)","v":5132654.2495916011},{"$f":"SUM(BJ33:BJ36)","v":4860186.9219445428},{"$f":"SUM(BK33:BK36)","v":4613983.2897215169},{"$f":"SUM(BL33:BL36)","v":4386637.0676769698},{"$f":"SUM(BM33:BM36)","v":4167344.001568662},{"$f":"SUM(BN33:BN36)","v":3948388.7522399598},{"$f":"SUM(BO33:BO36)","v":3739433.7743175528},{"$f":"SUM(BP33:BP36)","v":3550135.168510295},{"$f":"SUM(BQ33:BQ36)","v":3370844.2658186364},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU37:CN37))","v":9970325.6830603611},{"$f":"SUM(BU33:BU36)","v":14554812.65880738},{"$f":"SUM(BV33:BV36)","v":13117823.120611329},{"$f":"SUM(BW33:BW36)","v":11800179.207005775},{"$f":"SUM(BX33:BX36)","v":10850153.440359274},{"$f":"SUM(BY33:BY36)","v":10012145.387060942},{"$f":"SUM(BZ33:BZ36)","v":9383427.8889905959},{"$f":"SUM(CA33:CA36)","v":8786808.3418061957},{"$f":"SUM(CB33:CB36)","v":8256602.4702055054},{"$f":"SUM(CC33:CC36)","v":7790100.5025495952},{"$f":"SUM(CD33:CD36)","v":7369402.1261292389},{"$f":"SUM(CE33:CE36)","v":10579251.881297836},{"$f":"SUM(CF33:CF36)","v":10058289.064915949},{"$f":"SUM(CG33:CG36)","v":9524344.0514879841},{"$f":"SUM(CH33:CH36)","v":9041867.1143499576},{"$f":"SUM(CI33:CI36)","v":8596344.406615926},{"$f":"SUM(CJ33:CJ36)","v":8166603.1963981166},{"$f":"SUM(CK33:CK36)","v":7737523.9943061257},{"$f":"SUM(CL33:CL36)","v":7328041.9861104777},{"$f":"SUM(CM33:CM36)","v":6957079.9060236532},{"$f":"SUM(CN33:CN36)","v":6605729.5835027266},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR37:DK37))","v":19735442.391806491},{"$f":"SUM(CR33:CR36)","v":28810058.556006938},{"$f":"SUM(CS33:CS36)","v":25965655.559535131},{"$f":"SUM(CT33:CT36)","v":23357487.443817671},{"$f":"SUM(CU33:CU36)","v":21476989.315232087},{"$f":"SUM(CV33:CV36)","v":19818221.067787766},{"$f":"SUM(CW33:CW36)","v":18573726.318236176},{"$f":"SUM(CX33:CX36)","v":17392766.831297003},{"$f":"SUM(CY33:CY36)","v":16343267.77104553},{"$f":"SUM(CZ33:CZ36)","v":15419865.366650688},{"$f":"SUM(DA33:DA36)","v":14587127.416447436},{"$f":"SUM(DB33:DB36)","v":20940761.88569174},{"$f":"SUM(DC33:DC36)","v":19909558.695564643},{"$f":"SUM(DD33:DD36)","v":18852658.310574871},{"$f":"SUM(DE33:DE36)","v":17897634.763606835},{"$f":"SUM(DF33:DF36)","v":17015759.084493838},{"$f":"SUM(DG33:DG36)","v":16165121.586057022},{"$f":"SUM(DH33:DH36)","v":15315794.478438456},{"$f":"SUM(DI33:DI36)","v":14505258.409696326},{"$f":"SUM(DJ33:DJ36)","v":13770969.381050367},{"$f":"SUM(DK33:DK36)","v":13075500.218870904},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO37:EH37))","v":49030792.518044882},{"$f":"SUM(DO33:DO36)","v":71575796.247605607},{"$f":"SUM(DP33:DP36)","v":64509152.876306504},{"$f":"SUM(DQ33:DQ36)","v":58029412.154253349},{"$f":"SUM(DR33:DR36)","v":53357496.939850524},{"$f":"SUM(DS33:DS36)","v":49236448.109968238},{"$f":"SUM(DT33:DT36)","v":46144621.605972908},{"$f":"SUM(DU33:DU36)","v":43210642.299769416},{"$f":"SUM(DV33:DV36)","v":40603263.673565604},{"$f":"SUM(DW33:DW36)","v":38309159.958953954},{"$f":"SUM(DX33:DX36)","v":36240303.287402034},{"$f":"SUM(DY33:DY36)","v":52025291.898873456},{"$f":"SUM(DZ33:DZ36)","v":49463367.587510727},{"$f":"SUM(EA33:EA36)","v":46837601.087835513},{"$f":"SUM(EB33:EB36)","v":44464937.711377479},{"$f":"SUM(EC33:EC36)","v":42274003.118127577},{"$f":"SUM(ED33:ED36)","v":40160676.755033746},{"$f":"SUM(EE33:EE36)","v":38050605.930835441},{"$f":"SUM(EF33:EF36)","v":36036907.680453867},{"$f":"SUM(EG33:EG36)","v":34212637.806130514},{"$f":"SUM(EH33:EH36)","v":32484812.124975443},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL37:FE37))","v":5422939.5395029429},{"$f":"SUM(EL33:EL36)","v":6412926.1025844468},{"$f":"SUM(EM33:EM36)","v":6273816.1228315011},{"$f":"SUM(EN33:EN36)","v":6126542.5883747134},{"$f":"SUM(EO33:EO36)","v":5983015.3842519987},{"$f":"SUM(EP33:EP36)","v":5843013.2107471628},{"$f":"SUM(EQ33:EQ36)","v":5706336.0019080769},{"$f":"SUM(ER33:ER36)","v":5572795.9376470279},{"$f":"SUM(ES33:ES36)","v":5442220.4464825178},{"$f":"SUM(ET33:ET36)","v":5313621.8657626566},{"$f":"SUM(EU33:EU36)","v":5185913.8818207467},{"$f":"SUM(EV33:EV36)","v":5058924.736134355},{"$f":"SUM(EW33:EW36)","v":4932668.8054685937},{"$f":"SUM(EX33:EX36)","v":4807160.7541238731},{"$f":"SUM(EY33:EY36)","v":4682415.5396866156},{"$f":"SUM(EZ33:EZ36)","v":4558448.4188949689},{"$f":"SUM(FA33:FA36)","v":4435274.9536218476},{"$f":"SUM(FB33:FB36)","v":4312911.0169776184},{"$f":"SUM(FC33:FC36)","v":4191372.7995348638},{"$f":"SUM(FD33:FD36)","v":4070676.8156776102},{"$f":"SUM(FE33:FE36)","v":3950839.9100775681},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI37:GB37))","v":5700682.4243701352},{"$f":"SUM(FI33:FI36)","v":6677973.1328873578},{"$f":"SUM(FJ33:FJ36)","v":6540146.1838634126},{"$f":"SUM(FK33:FK36)","v":6394100.4718382107},{"$f":"SUM(FL33:FL36)","v":6251926.2083793366},{"$f":"SUM(FM33:FM36)","v":6113400.1445612498},{"$f":"SUM(FN33:FN36)","v":5978320.611843165},{"$f":"SUM(FO33:FO36)","v":5846498.3996532848},{"$f":"SUM(FP33:FP36)","v":5717759.8038162244},{"$f":"SUM(FQ33:FQ36)","v":5591103.8093259102},{"$f":"SUM(FR33:FR36)","v":5465429.2974694939},{"$f":"SUM(FS33:FS36)","v":5340563.4786505364},{"$f":"SUM(FT33:FT36)","v":5216522.5267297858},{"$f":"SUM(FU33:FU36)","v":5093322.9390452085},{"$f":"SUM(FV33:FV36)","v":4970981.5428815261},{"$f":"SUM(FW33:FW36)","v":4849515.5020691585},{"$f":"SUM(FX33:FX36)","v":4728942.3237151271},{"$f":"SUM(FY33:FY36)","v":4609279.8650686024},{"$f":"SUM(FZ33:FZ36)","v":4490546.3405237347},{"$f":"SUM(GA33:GA36)","v":4372760.3287625574},{"$f":"SUM(GB33:GB36)","v":4255940.7800407438},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF37:GY37))","v":21588172.596726816},{"$f":"SUM(GF33:GF36)","v":26546982.024858456},{"$f":"SUM(GG33:GG36)","v":25858226.803691652},25131147.54608196,24420053.692356538,23723913.610695273,23041792.092597201,22372809.342596792,21716154.667304967,21067298.581133291,20421261.089067835,19777233.771094996,19135256.830696627,18495371.275424208,17857618.932980269,17222042.467621371,16588685.396889221,15957592.108676346,15328807.878633138,14702378.887922991,14078352.241332561,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC37:HV37))","v":21806508.108166628},{"$f":"SUM(HC33:HC36)","v":26839770.87378259},{"$f":"SUM(HD33:HD36)","v":26140827.044680476},25403032.479884986,24681410.577826131,23974915.675761163,23282599.79345182,22603571.083229773,21937007.698921267,21278320.07380753,20622462.195584692,19968614.491454467,19316817.164898708,18667111.223468903,18019538.494867578,17374141.643351294,16730964.186461752,16090050.51209149,15451445.895890895,14815196.519023359,14181349.486275543,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ37:IS37))","v":22083156.729046006},{"$f":"SUM(HZ33:HZ36)","v":27210757.850337952},{"$f":"SUM(IA33:IA36)","v":26498904.237044539},25747532.517824177,25012570.733339481,24292955.442542292,23587722.482377898,22895964.734069481,22216846.219969761,21545701.245744526,20877400.149883706,20211109.228115506,19546868.683921777,18884719.524853993,18224703.578614689,17566863.509460431,16911242.834932916,16257885.942924676,15606838.109086104,14958145.514580593,14311855.264194803,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW37:JP37))","v":5477085.374116404},{"$f":"SUM(IW33:IW36)","v":6961197.0578537779},{"$f":"SUM(IX33:IX36)","v":6756480.3333216161},6540746.7428639829,6329306.7589959148,6121865.1907172436,5918153.9517122535,5717920.4941835403,5520931.6672654012,5325905.5703149559,5131433.1712375609,4937281.6820956673,4743457.5210879818,4549967.2347771898,4356817.5006572297,4164015.129771919,3971567.0693859472,3779480.4057093039,3587762.3666761741,3396420.3247794304,3205461.7999617993]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D39:W39))","v":0},{"$f":"HLOOKUP(D29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D30","v":0},{"$f":"HLOOKUP(E29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E30","v":0},{"$f":"HLOOKUP(F29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F30","v":0},{"$f":"HLOOKUP(G29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G30","v":0},{"$f":"HLOOKUP(H29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H30","v":0},{"$f":"HLOOKUP(I29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I30","v":0},{"$f":"HLOOKUP(J29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J30","v":0},{"$f":"HLOOKUP(K29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K30","v":0},{"$f":"HLOOKUP(L29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L30","v":0},{"$f":"HLOOKUP(M29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M30","v":0},{"$f":"HLOOKUP(N29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N30","v":0},{"$f":"HLOOKUP(O29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O30","v":0},{"$f":"HLOOKUP(P29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P30","v":0},{"$f":"HLOOKUP(Q29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q30","v":0},{"$f":"HLOOKUP(R29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R30","v":0},{"$f":"HLOOKUP(S29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S30","v":0},{"$f":"HLOOKUP(T29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T30","v":0},{"$f":"HLOOKUP(U29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U30","v":0},{"$f":"HLOOKUP(V29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V30","v":0},{"$f":"HLOOKUP(W29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W30","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA39:AT39))","v":0},{"$f":"HLOOKUP(AA29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA30","v":0},{"$f":"HLOOKUP(AB29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB30","v":0},{"$f":"HLOOKUP(AC29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC30","v":0},{"$f":"HLOOKUP(AD29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD30","v":0},{"$f":"HLOOKUP(AE29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE30","v":0},{"$f":"HLOOKUP(AF29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF30","v":0},{"$f":"HLOOKUP(AG29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG30","v":0},{"$f":"HLOOKUP(AH29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH30","v":0},{"$f":"HLOOKUP(AI29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI30","v":0},{"$f":"HLOOKUP(AJ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ30","v":0},{"$f":"HLOOKUP(AK29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK30","v":0},{"$f":"HLOOKUP(AL29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL30","v":0},{"$f":"HLOOKUP(AM29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM30","v":0},{"$f":"HLOOKUP(AN29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN30","v":0},{"$f":"HLOOKUP(AO29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO30","v":0},{"$f":"HLOOKUP(AP29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP30","v":0},{"$f":"HLOOKUP(AQ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ30","v":0},{"$f":"HLOOKUP(AR29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR30","v":0},{"$f":"HLOOKUP(AS29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS30","v":0},{"$f":"HLOOKUP(AT29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT30","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX39:BQ39))","v":0},{"$f":"HLOOKUP(AX29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX30","v":0},{"$f":"HLOOKUP(AY29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY30","v":0},{"$f":"HLOOKUP(AZ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ30","v":0},{"$f":"HLOOKUP(BA29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA30","v":0},{"$f":"HLOOKUP(BB29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB30","v":0},{"$f":"HLOOKUP(BC29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC30","v":0},{"$f":"HLOOKUP(BD29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD30","v":0},{"$f":"HLOOKUP(BE29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE30","v":0},{"$f":"HLOOKUP(BF29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF30","v":0},{"$f":"HLOOKUP(BG29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG30","v":0},{"$f":"HLOOKUP(BH29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH30","v":0},{"$f":"HLOOKUP(BI29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI30","v":0},{"$f":"HLOOKUP(BJ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ30","v":0},{"$f":"HLOOKUP(BK29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK30","v":0},{"$f":"HLOOKUP(BL29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL30","v":0},{"$f":"HLOOKUP(BM29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM30","v":0},{"$f":"HLOOKUP(BN29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN30","v":0},{"$f":"HLOOKUP(BO29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO30","v":0},{"$f":"HLOOKUP(BP29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP30","v":0},{"$f":"HLOOKUP(BQ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BQ30","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU39:CN39))","v":0},{"$f":"HLOOKUP(BU29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU30","v":0},{"$f":"HLOOKUP(BV29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV30","v":0},{"$f":"HLOOKUP(BW29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW30","v":0},{"$f":"HLOOKUP(BX29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX30","v":0},{"$f":"HLOOKUP(BY29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY30","v":0},{"$f":"HLOOKUP(BZ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ30","v":0},{"$f":"HLOOKUP(CA29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA30","v":0},{"$f":"HLOOKUP(CB29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB30","v":0},{"$f":"HLOOKUP(CC29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC30","v":0},{"$f":"HLOOKUP(CD29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD30","v":0},{"$f":"HLOOKUP(CE29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE30","v":0},{"$f":"HLOOKUP(CF29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF30","v":0},{"$f":"HLOOKUP(CG29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG30","v":0},{"$f":"HLOOKUP(CH29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH30","v":0},{"$f":"HLOOKUP(CI29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI30","v":0},{"$f":"HLOOKUP(CJ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ30","v":0},{"$f":"HLOOKUP(CK29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK30","v":0},{"$f":"HLOOKUP(CL29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL30","v":0},{"$f":"HLOOKUP(CM29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM30","v":0},{"$f":"HLOOKUP(CN29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CN30","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR39:DK39))","v":0},{"$f":"HLOOKUP(CR29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR30","v":0},{"$f":"HLOOKUP(CS29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS30","v":0},{"$f":"HLOOKUP(CT29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT30","v":0},{"$f":"HLOOKUP(CU29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU30","v":0},{"$f":"HLOOKUP(CV29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV30","v":0},{"$f":"HLOOKUP(CW29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW30","v":0},{"$f":"HLOOKUP(CX29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX30","v":0},{"$f":"HLOOKUP(CY29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY30","v":0},{"$f":"HLOOKUP(CZ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ30","v":0},{"$f":"HLOOKUP(DA29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA30","v":0},{"$f":"HLOOKUP(DB29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB30","v":0},{"$f":"HLOOKUP(DC29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC30","v":0},{"$f":"HLOOKUP(DD29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD30","v":0},{"$f":"HLOOKUP(DE29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE30","v":0},{"$f":"HLOOKUP(DF29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF30","v":0},{"$f":"HLOOKUP(DG29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG30","v":0},{"$f":"HLOOKUP(DH29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH30","v":0},{"$f":"HLOOKUP(DI29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI30","v":0},{"$f":"HLOOKUP(DJ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ30","v":0},{"$f":"HLOOKUP(DK29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DK30","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO39:EH39))","v":0},{"$f":"HLOOKUP(DO29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO30","v":0},{"$f":"HLOOKUP(DP29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP30","v":0},{"$f":"HLOOKUP(DQ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ30","v":0},{"$f":"HLOOKUP(DR29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR30","v":0},{"$f":"HLOOKUP(DS29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS30","v":0},{"$f":"HLOOKUP(DT29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT30","v":0},{"$f":"HLOOKUP(DU29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU30","v":0},{"$f":"HLOOKUP(DV29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV30","v":0},{"$f":"HLOOKUP(DW29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW30","v":0},{"$f":"HLOOKUP(DX29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX30","v":0},{"$f":"HLOOKUP(DY29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY30","v":0},{"$f":"HLOOKUP(DZ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ30","v":0},{"$f":"HLOOKUP(EA29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA30","v":0},{"$f":"HLOOKUP(EB29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB30","v":0},{"$f":"HLOOKUP(EC29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC30","v":0},{"$f":"HLOOKUP(ED29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED30","v":0},{"$f":"HLOOKUP(EE29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE30","v":0},{"$f":"HLOOKUP(EF29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF30","v":0},{"$f":"HLOOKUP(EG29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG30","v":0},{"$f":"HLOOKUP(EH29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EH30","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL39:FE39))","v":0},{"$f":"HLOOKUP(EL29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL30","v":0},{"$f":"HLOOKUP(EM29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM30","v":0},{"$f":"HLOOKUP(EN29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN30","v":0},{"$f":"HLOOKUP(EO29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO30","v":0},{"$f":"HLOOKUP(EP29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP30","v":0},{"$f":"HLOOKUP(EQ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ30","v":0},{"$f":"HLOOKUP(ER29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER30","v":0},{"$f":"HLOOKUP(ES29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES30","v":0},{"$f":"HLOOKUP(ET29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET30","v":0},{"$f":"HLOOKUP(EU29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU30","v":0},{"$f":"HLOOKUP(EV29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV30","v":0},{"$f":"HLOOKUP(EW29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW30","v":0},{"$f":"HLOOKUP(EX29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX30","v":0},{"$f":"HLOOKUP(EY29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY30","v":0},{"$f":"HLOOKUP(EZ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ30","v":0},{"$f":"HLOOKUP(FA29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA30","v":0},{"$f":"HLOOKUP(FB29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB30","v":0},{"$f":"HLOOKUP(FC29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC30","v":0},{"$f":"HLOOKUP(FD29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD30","v":0},{"$f":"HLOOKUP(FE29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FE30","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI39:GB39))","v":0},{"$f":"HLOOKUP(FI29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FI30","v":0},{"$f":"HLOOKUP(FJ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FJ30","v":0},{"$f":"HLOOKUP(FK29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FK30","v":0},{"$f":"HLOOKUP(FL29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FL30","v":0},{"$f":"HLOOKUP(FM29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FM30","v":0},{"$f":"HLOOKUP(FN29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FN30","v":0},{"$f":"HLOOKUP(FO29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FO30","v":0},{"$f":"HLOOKUP(FP29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FP30","v":0},{"$f":"HLOOKUP(FQ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FQ30","v":0},{"$f":"HLOOKUP(FR29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FR30","v":0},{"$f":"HLOOKUP(FS29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FS30","v":0},{"$f":"HLOOKUP(FT29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FT30","v":0},{"$f":"HLOOKUP(FU29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FU30","v":0},{"$f":"HLOOKUP(FV29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FV30","v":0},{"$f":"HLOOKUP(FW29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FW30","v":0},{"$f":"HLOOKUP(FX29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FX30","v":0},{"$f":"HLOOKUP(FY29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FY30","v":0},{"$f":"HLOOKUP(FZ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FZ30","v":0},{"$f":"HLOOKUP(GA29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GA30","v":0},{"$f":"HLOOKUP(GB29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GB30","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF39:GY39))","v":0},{"$f":"HLOOKUP(GF29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GF30","v":0},{"$f":"HLOOKUP(GG29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GG30","v":0},{"$f":"HLOOKUP(GH29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GH30","v":0},{"$f":"HLOOKUP(GI29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GI30","v":0},{"$f":"HLOOKUP(GJ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GJ30","v":0},{"$f":"HLOOKUP(GK29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GK30","v":0},{"$f":"HLOOKUP(GL29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GL30","v":0},{"$f":"HLOOKUP(GM29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GM30","v":0},{"$f":"HLOOKUP(GN29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GN30","v":0},{"$f":"HLOOKUP(GO29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GO30","v":0},{"$f":"HLOOKUP(GP29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GP30","v":0},{"$f":"HLOOKUP(GQ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GQ30","v":0},{"$f":"HLOOKUP(GR29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GR30","v":0},{"$f":"HLOOKUP(GS29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GS30","v":0},{"$f":"HLOOKUP(GT29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GT30","v":0},{"$f":"HLOOKUP(GU29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GU30","v":0},{"$f":"HLOOKUP(GV29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GV30","v":0},{"$f":"HLOOKUP(GW29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GW30","v":0},{"$f":"HLOOKUP(GX29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GX30","v":0},{"$f":"HLOOKUP(GY29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GY30","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC39:HV39))","v":0},{"$f":"HLOOKUP(HC29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HC30","v":0},{"$f":"HLOOKUP(HD29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HD30","v":0},{"$f":"HLOOKUP(HE29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HE30","v":0},{"$f":"HLOOKUP(HF29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HF30","v":0},{"$f":"HLOOKUP(HG29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HG30","v":0},{"$f":"HLOOKUP(HH29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HH30","v":0},{"$f":"HLOOKUP(HI29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HI30","v":0},{"$f":"HLOOKUP(HJ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HJ30","v":0},{"$f":"HLOOKUP(HK29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HK30","v":0},{"$f":"HLOOKUP(HL29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HL30","v":0},{"$f":"HLOOKUP(HM29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HM30","v":0},{"$f":"HLOOKUP(HN29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HN30","v":0},{"$f":"HLOOKUP(HO29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HO30","v":0},{"$f":"HLOOKUP(HP29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HP30","v":0},{"$f":"HLOOKUP(HQ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HQ30","v":0},{"$f":"HLOOKUP(HR29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HR30","v":0},{"$f":"HLOOKUP(HS29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HS30","v":0},{"$f":"HLOOKUP(HT29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HT30","v":0},{"$f":"HLOOKUP(HU29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HU30","v":0},{"$f":"HLOOKUP(HV29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HV30","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ39:IS39))","v":0},{"$f":"HLOOKUP(HZ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ30","v":0},{"$f":"HLOOKUP(IA29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA30","v":0},{"$f":"HLOOKUP(IB29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB30","v":0},{"$f":"HLOOKUP(IC29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC30","v":0},{"$f":"HLOOKUP(ID29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID30","v":0},{"$f":"HLOOKUP(IE29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE30","v":0},{"$f":"HLOOKUP(IF29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF30","v":0},{"$f":"HLOOKUP(IG29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG30","v":0},{"$f":"HLOOKUP(IH29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH30","v":0},{"$f":"HLOOKUP(II29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II30","v":0},{"$f":"HLOOKUP(IJ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ30","v":0},{"$f":"HLOOKUP(IK29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK30","v":0},{"$f":"HLOOKUP(IL29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL30","v":0},{"$f":"HLOOKUP(IM29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM30","v":0},{"$f":"HLOOKUP(IN29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN30","v":0},{"$f":"HLOOKUP(IO29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO30","v":0},{"$f":"HLOOKUP(IP29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP30","v":0},{"$f":"HLOOKUP(IQ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ30","v":0},{"$f":"HLOOKUP(IR29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IR30","v":0},{"$f":"HLOOKUP(IS29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IS30","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW39:JP39))","v":405592.57434562652},{"$f":"HLOOKUP(IW29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW30","v":348606.82799999998},{"$f":"HLOOKUP(IX29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX30","v":355578.96455999999},{"$f":"HLOOKUP(IY29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY30","v":362690.54385120003},{"$f":"HLOOKUP(IZ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ30","v":369944.35472822405},{"$f":"HLOOKUP(JA29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA30","v":377343.24182278849},{"$f":"HLOOKUP(JB29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB30","v":384890.10665924422},{"$f":"HLOOKUP(JC29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC30","v":392587.90879242914},{"$f":"HLOOKUP(JD29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD30","v":400439.66696827783},{"$f":"HLOOKUP(JE29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE30","v":408448.46030764328},{"$f":"HLOOKUP(JF29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF30","v":416617.42951379623},{"$f":"HLOOKUP(JG29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG30","v":424949.7781040722},{"$f":"HLOOKUP(JH29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH30","v":433448.7736661536},{"$f":"HLOOKUP(JI29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI30","v":442117.74913947668},{"$f":"HLOOKUP(JJ29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ30","v":450960.10412226623},{"$f":"HLOOKUP(JK29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK30","v":459979.30620471161},{"$f":"HLOOKUP(JL29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL30","v":469178.89232880587},{"$f":"HLOOKUP(JM29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM30","v":478562.47017538192},{"$f":"HLOOKUP(JN29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN30","v":488133.71957888961},{"$f":"HLOOKUP(JO29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JO30","v":497896.3939704675},{"$f":"HLOOKUP(JP29,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JP30","v":507854.32184987684}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D40:W40))","v":203395.89186529286},{"$f":"(D30+D31)*HLOOKUP(D29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":128450.14175226646},{"$f":"(E30+E31)*HLOOKUP(E29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":133113.45602124956},{"$f":"(F30+F31)*HLOOKUP(F29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":138813.73385886726},{"$f":"(G30+G31)*HLOOKUP(G29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":149468.5475189251},{"$f":"(H30+H31)*HLOOKUP(H29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":159442.03520423092},{"$f":"(I30+I31)*HLOOKUP(I29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":175248.70507415669},{"$f":"(J30+J31)*HLOOKUP(J29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":174186.56698734179},{"$f":"(K30+K31)*HLOOKUP(K29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":190904.96370763914},{"$f":"(L30+L31)*HLOOKUP(L29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":202217.07452004607},{"$f":"(M30+M31)*HLOOKUP(M29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":214593.39428435205},{"$f":"(N30+N31)*HLOOKUP(N29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":238811.08015790972},{"$f":"(O30+O31)*HLOOKUP(O29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":241547.73758673811},{"$f":"(P30+P31)*HLOOKUP(P29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":260765.59599826523},{"$f":"(Q30+Q31)*HLOOKUP(Q29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":278470.72901079728},{"$f":"(R30+R31)*HLOOKUP(R29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":286532.7392758769},{"$f":"(S30+S31)*HLOOKUP(S29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":303800.26148980699},{"$f":"(T30+T31)*HLOOKUP(T29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":312221.86515391467},{"$f":"(U30+U31)*HLOOKUP(U29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":333262.64354727021},{"$f":"(V30+V31)*HLOOKUP(V29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":331689.20119372348},{"$f":"(W30+W31)*HLOOKUP(W29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":333891.95838440495},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA40:AT40))","v":406791.78373058571},{"$f":"(AA30+AA31)*HLOOKUP(AA29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":256900.28350453291},{"$f":"(AB30+AB31)*HLOOKUP(AB29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":266226.91204249911},{"$f":"(AC30+AC31)*HLOOKUP(AC29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":277627.46771773451},{"$f":"(AD30+AD31)*HLOOKUP(AD29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":298937.0950378502},{"$f":"(AE30+AE31)*HLOOKUP(AE29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":318884.07040846185},{"$f":"(AF30+AF31)*HLOOKUP(AF29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":350497.41014831339},{"$f":"(AG30+AG31)*HLOOKUP(AG29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":348373.13397468359},{"$f":"(AH30+AH31)*HLOOKUP(AH29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":381809.92741527827},{"$f":"(AI30+AI31)*HLOOKUP(AI29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":404434.14904009213},{"$f":"(AJ30+AJ31)*HLOOKUP(AJ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":429186.7885687041},{"$f":"(AK30+AK31)*HLOOKUP(AK29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":477622.16031581943},{"$f":"(AL30+AL31)*HLOOKUP(AL29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":483095.47517347621},{"$f":"(AM30+AM31)*HLOOKUP(AM29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":521531.19199653046},{"$f":"(AN30+AN31)*HLOOKUP(AN29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":556941.45802159456},{"$f":"(AO30+AO31)*HLOOKUP(AO29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":573065.4785517538},{"$f":"(AP30+AP31)*HLOOKUP(AP29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":607600.52297961398},{"$f":"(AQ30+AQ31)*HLOOKUP(AQ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":624443.73030782933},{"$f":"(AR30+AR31)*HLOOKUP(AR29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":666525.28709454043},{"$f":"(AS30+AS31)*HLOOKUP(AS29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":663378.40238744696},{"$f":"(AT30+AT31)*HLOOKUP(AT29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":667783.9167688099},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX40:BQ40))","v":1016979.4593264647},{"$f":"(AX30+AX31)*HLOOKUP(AX29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":642250.70876133232},{"$f":"(AY30+AY31)*HLOOKUP(AY29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":665567.28010624775},{"$f":"(AZ30+AZ31)*HLOOKUP(AZ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":694068.66929433635},{"$f":"(BA30+BA31)*HLOOKUP(BA29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":747342.73759462545},{"$f":"(BB30+BB31)*HLOOKUP(BB29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":797210.17602115462},{"$f":"(BC30+BC31)*HLOOKUP(BC29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":876243.52537078341},{"$f":"(BD30+BD31)*HLOOKUP(BD29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":870932.83493670891},{"$f":"(BE30+BE31)*HLOOKUP(BE29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":954524.81853819569},{"$f":"(BF30+BF31)*HLOOKUP(BF29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1011085.3726002304},{"$f":"(BG30+BG31)*HLOOKUP(BG29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1072966.9714217603},{"$f":"(BH30+BH31)*HLOOKUP(BH29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1194055.4007895484},{"$f":"(BI30+BI31)*HLOOKUP(BI29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1207738.6879336906},{"$f":"(BJ30+BJ31)*HLOOKUP(BJ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1303827.9799913261},{"$f":"(BK30+BK31)*HLOOKUP(BK29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1392353.6450539865},{"$f":"(BL30+BL31)*HLOOKUP(BL29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1432663.6963793845},{"$f":"(BM30+BM31)*HLOOKUP(BM29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1519001.3074490349},{"$f":"(BN30+BN31)*HLOOKUP(BN29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1561109.3257695735},{"$f":"(BO30+BO31)*HLOOKUP(BO29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1666313.2177363511},{"$f":"(BP30+BP31)*HLOOKUP(BP29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1658446.0059686175},{"$f":"(BQ30+BQ31)*HLOOKUP(BQ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1669459.7919220247},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU40:CN40))","v":2033958.9186529294},{"$f":"(BU30+BU31)*HLOOKUP(BU29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1284501.4175226646},{"$f":"(BV30+BV31)*HLOOKUP(BV29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1331134.5602124955},{"$f":"(BW30+BW31)*HLOOKUP(BW29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1388137.3385886727},{"$f":"(BX30+BX31)*HLOOKUP(BX29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1494685.4751892509},{"$f":"(BY30+BY31)*HLOOKUP(BY29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1594420.3520423092},{"$f":"(BZ30+BZ31)*HLOOKUP(BZ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1752487.0507415668},{"$f":"(CA30+CA31)*HLOOKUP(CA29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1741865.6698734178},{"$f":"(CB30+CB31)*HLOOKUP(CB29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1909049.6370763914},{"$f":"(CC30+CC31)*HLOOKUP(CC29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2022170.7452004608},{"$f":"(CD30+CD31)*HLOOKUP(CD29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2145933.9428435205},{"$f":"(CE30+CE31)*HLOOKUP(CE29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2388110.8015790968},{"$f":"(CF30+CF31)*HLOOKUP(CF29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2415477.3758673812},{"$f":"(CG30+CG31)*HLOOKUP(CG29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2607655.9599826522},{"$f":"(CH30+CH31)*HLOOKUP(CH29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2784707.2901079729},{"$f":"(CI30+CI31)*HLOOKUP(CI29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2865327.392758769},{"$f":"(CJ30+CJ31)*HLOOKUP(CJ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3038002.6148980698},{"$f":"(CK30+CK31)*HLOOKUP(CK29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3122218.6515391469},{"$f":"(CL30+CL31)*HLOOKUP(CL29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3332626.4354727021},{"$f":"(CM30+CM31)*HLOOKUP(CM29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3316892.011937235},{"$f":"(CN30+CN31)*HLOOKUP(CN29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3338919.5838440494},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR40:DK40))","v":4067917.8373058587},{"$f":"(CR30+CR31)*HLOOKUP(CR29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2569002.8350453293},{"$f":"(CS30+CS31)*HLOOKUP(CS29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2662269.120424991},{"$f":"(CT30+CT31)*HLOOKUP(CT29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2776274.6771773454},{"$f":"(CU30+CU31)*HLOOKUP(CU29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2989370.9503785018},{"$f":"(CV30+CV31)*HLOOKUP(CV29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3188840.7040846185},{"$f":"(CW30+CW31)*HLOOKUP(CW29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3504974.1014831336},{"$f":"(CX30+CX31)*HLOOKUP(CX29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3483731.3397468356},{"$f":"(CY30+CY31)*HLOOKUP(CY29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3818099.2741527827},{"$f":"(CZ30+CZ31)*HLOOKUP(CZ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4044341.4904009216},{"$f":"(DA30+DA31)*HLOOKUP(DA29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4291867.8856870411},{"$f":"(DB30+DB31)*HLOOKUP(DB29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4776221.6031581936},{"$f":"(DC30+DC31)*HLOOKUP(DC29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4830954.7517347625},{"$f":"(DD30+DD31)*HLOOKUP(DD29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5215311.9199653044},{"$f":"(DE30+DE31)*HLOOKUP(DE29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5569414.5802159458},{"$f":"(DF30+DF31)*HLOOKUP(DF29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5730654.785517538},{"$f":"(DG30+DG31)*HLOOKUP(DG29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6076005.2297961395},{"$f":"(DH30+DH31)*HLOOKUP(DH29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6244437.3030782938},{"$f":"(DI30+DI31)*HLOOKUP(DI29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6665252.8709454043},{"$f":"(DJ30+DJ31)*HLOOKUP(DJ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6633784.02387447},{"$f":"(DK30+DK31)*HLOOKUP(DK29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6677839.1676880987},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO40:EH40))","v":10169794.593264647},{"$f":"(DO30+DO31)*HLOOKUP(DO29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6422507.0876133228},{"$f":"(DP30+DP31)*HLOOKUP(DP29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6655672.8010624778},{"$f":"(DQ30+DQ31)*HLOOKUP(DQ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6940686.6929433635},{"$f":"(DR30+DR31)*HLOOKUP(DR29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7473427.3759462545},{"$f":"(DS30+DS31)*HLOOKUP(DS29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7972101.760211546},{"$f":"(DT30+DT31)*HLOOKUP(DT29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8762435.2537078336},{"$f":"(DU30+DU31)*HLOOKUP(DU29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8709328.3493670896},{"$f":"(DV30+DV31)*HLOOKUP(DV29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":9545248.1853819564},{"$f":"(DW30+DW31)*HLOOKUP(DW29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":10110853.726002304},{"$f":"(DX30+DX31)*HLOOKUP(DX29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":10729669.714217601},{"$f":"(DY30+DY31)*HLOOKUP(DY29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":11940554.007895485},{"$f":"(DZ30+DZ31)*HLOOKUP(DZ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":12077386.879336905},{"$f":"(EA30+EA31)*HLOOKUP(EA29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":13038279.799913261},{"$f":"(EB30+EB31)*HLOOKUP(EB29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":13923536.450539865},{"$f":"(EC30+EC31)*HLOOKUP(EC29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":14326636.963793844},{"$f":"(ED30+ED31)*HLOOKUP(ED29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":15190013.07449035},{"$f":"(EE30+EE31)*HLOOKUP(EE29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":15611093.257695735},{"$f":"(EF30+EF31)*HLOOKUP(EF29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16663132.177363511},{"$f":"(EG30+EG31)*HLOOKUP(EG29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16584460.059686175},{"$f":"(EH30+EH31)*HLOOKUP(EH29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16694597.919220246},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL40:FE40))","v":1026035.0466625908},{"$f":"(EL30+EL31)*HLOOKUP(EL29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":745469.57266940351},{"$f":"(EM30+EM31)*HLOOKUP(EM29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":665567.28010624775},{"$f":"(EN30+EN31)*HLOOKUP(EN29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":694068.66929433635},{"$f":"(EO30+EO31)*HLOOKUP(EO29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":747342.73759462545},{"$f":"(EP30+EP31)*HLOOKUP(EP29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":797210.17602115462},{"$f":"(EQ30+EQ31)*HLOOKUP(EQ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":876243.52537078341},{"$f":"(ER30+ER31)*HLOOKUP(ER29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":870932.83493670891},{"$f":"(ES30+ES31)*HLOOKUP(ES29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":954524.81853819569},{"$f":"(ET30+ET31)*HLOOKUP(ET29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1011085.3726002304},{"$f":"(EU30+EU31)*HLOOKUP(EU29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1072966.9714217603},{"$f":"(EV30+EV31)*HLOOKUP(EV29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1194055.4007895484},{"$f":"(EW30+EW31)*HLOOKUP(EW29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1207738.6879336906},{"$f":"(EX30+EX31)*HLOOKUP(EX29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1303827.9799913261},{"$f":"(EY30+EY31)*HLOOKUP(EY29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1392353.6450539865},{"$f":"(EZ30+EZ31)*HLOOKUP(EZ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1432663.6963793845},{"$f":"(FA30+FA31)*HLOOKUP(FA29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1519001.3074490349},{"$f":"(FB30+FB31)*HLOOKUP(FB29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1561109.3257695735},{"$f":"(FC30+FC31)*HLOOKUP(FC29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1666313.2177363511},{"$f":"(FD30+FD31)*HLOOKUP(FD29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1658446.0059686175},{"$f":"(FE30+FE31)*HLOOKUP(FE29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1669459.7919220247},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI40:GB40))","v":1207663.107950177},{"$f":"(FI30+FI31)*HLOOKUP(FI29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":762672.71665408206},{"$f":"(FJ30+FJ31)*HLOOKUP(FJ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":790361.1451261692},{"$f":"(FK30+FK31)*HLOOKUP(FK29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":824206.54478702438},{"$f":"(FL30+FL31)*HLOOKUP(FL29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":887469.50089361775},{"$f":"(FM30+FM31)*HLOOKUP(FM29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":946687.08402512106},{"$f":"(FN30+FN31)*HLOOKUP(FN29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1040539.1863778053},{"$f":"(FO30+FO31)*HLOOKUP(FO29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1034232.7414873418},{"$f":"(FP30+FP31)*HLOOKUP(FP29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1133498.2220141073},{"$f":"(FQ30+FQ31)*HLOOKUP(FQ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1200663.8799627735},{"$f":"(FR30+FR31)*HLOOKUP(FR29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1274148.2785633402},{"$f":"(FS30+FS31)*HLOOKUP(FS29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1417940.7884375888},{"$f":"(FT30+FT31)*HLOOKUP(FT29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1434189.6919212574},{"$f":"(FU30+FU31)*HLOOKUP(FU29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1548295.7262396999},{"$f":"(FV30+FV31)*HLOOKUP(FV29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1653419.9535016089},{"$f":"(FW30+FW31)*HLOOKUP(FW29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1701288.1394505189},{"$f":"(FX30+FX31)*HLOOKUP(FX29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1803814.052595729},{"$f":"(FY30+FY31)*HLOOKUP(FY29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1853817.3243513685},{"$f":"(FZ30+FZ31)*HLOOKUP(FZ29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1978746.9460619169},{"$f":"(GA30+GA31)*HLOOKUP(GA29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1969404.6320877331},{"$f":"(GB30+GB31)*HLOOKUP(GB29,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1982483.5029074044},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF40:GY40))","v":3013166.9244444408},{"$f":"GF31*HydrogenFuel!D41","v":2829207.9414143921},{"$f":"GG31*HydrogenFuel!E41","v":2811104.9540785816},{"$f":"GH31*HydrogenFuel!F41","v":2803112.8724611369},{"$f":"GI31*HydrogenFuel!G41","v":2847561.2629775223},{"$f":"GJ31*HydrogenFuel!H41","v":2890862.8948008264},{"$f":"GK31*HydrogenFuel!I41","v":2960235.7967255493},{"$f":"GL31*HydrogenFuel!J41","v":2869924.435876329},{"$f":"GM31*HydrogenFuel!K41","v":2934689.5670476262},{"$f":"GN31*HydrogenFuel!L41","v":2960114.9692729758},{"$f":"GO31*HydrogenFuel!M41","v":2978388.8680895255},{"$f":"GP31*HydrogenFuel!N41","v":3131383.7254042295},{"$f":"GQ31*HydrogenFuel!O41","v":3115255.7313460046},{"$f":"GR31*HydrogenFuel!P41","v":3175949.2944005481},{"$f":"GS31*HydrogenFuel!Q41","v":3247220.8050606865},{"$f":"GT31*HydrogenFuel!R41","v":3265393.0278786868},{"$f":"GU31*HydrogenFuel!S41","v":3372708.1448223814},{"$f":"GV31*HydrogenFuel!T41","v":3353827.0902376529},{"$f":"GW31*HydrogenFuel!U41","v":3494213.4216273818},{"$f":"GX31*HydrogenFuel!V41","v":3441677.4228594024},{"$f":"GY31*HydrogenFuel!W41","v":3398531.0292515988},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC40:HV40))","v":12052667.697777763},{"$f":"HC31*HydrogenFuel!D41","v":11316831.765657568},{"$f":"HD31*HydrogenFuel!E41","v":11244419.816314327},{"$f":"HE31*HydrogenFuel!F41","v":11212451.489844548},{"$f":"HF31*HydrogenFuel!G41","v":11390245.051910089},{"$f":"HG31*HydrogenFuel!H41","v":11563451.579203306},{"$f":"HH31*HydrogenFuel!I41","v":11840943.186902197},{"$f":"HI31*HydrogenFuel!J41","v":11479697.743505316},{"$f":"HJ31*HydrogenFuel!K41","v":11738758.268190505},{"$f":"HK31*HydrogenFuel!L41","v":11840459.877091903},{"$f":"HL31*HydrogenFuel!M41","v":11913555.472358102},{"$f":"HM31*HydrogenFuel!N41","v":12525534.901616918},{"$f":"HN31*HydrogenFuel!O41","v":12461022.925384019},{"$f":"HO31*HydrogenFuel!P41","v":12703797.177602192},{"$f":"HP31*HydrogenFuel!Q41","v":12988883.220242746},{"$f":"HQ31*HydrogenFuel!R41","v":13061572.111514747},{"$f":"HR31*HydrogenFuel!S41","v":13490832.579289526},{"$f":"HS31*HydrogenFuel!T41","v":13415308.360950612},{"$f":"HT31*HydrogenFuel!U41","v":13976853.686509527},{"$f":"HU31*HydrogenFuel!V41","v":13766709.691437609},{"$f":"HV31*HydrogenFuel!W41","v":13594124.117006395},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ40:IS40))","v":30131669.244444411},{"$f":"HZ31*HydrogenFuel!D41","v":28292079.414143924},{"$f":"IA31*HydrogenFuel!E41","v":28111049.540785816},{"$f":"IB31*HydrogenFuel!F41","v":28031128.724611368},{"$f":"IC31*HydrogenFuel!G41","v":28475612.629775226},{"$f":"ID31*HydrogenFuel!H41","v":28908628.948008262},{"$f":"IE31*HydrogenFuel!I41","v":29602357.967255492},{"$f":"IF31*HydrogenFuel!J41","v":28699244.358763285},{"$f":"IG31*HydrogenFuel!K41","v":29346895.670476254},{"$f":"IH31*HydrogenFuel!L41","v":29601149.692729749},{"$f":"II31*HydrogenFuel!M41","v":29783888.680895247},{"$f":"IJ31*HydrogenFuel!N41","v":31313837.254042294},{"$f":"IK31*HydrogenFuel!O41","v":31152557.313460037},{"$f":"IL31*HydrogenFuel!P41","v":31759492.944005474},{"$f":"IM31*HydrogenFuel!Q41","v":32472208.050606862},{"$f":"IN31*HydrogenFuel!R41","v":32653930.27878686},{"$f":"IO31*HydrogenFuel!S41","v":33727081.448223799},{"$f":"IP31*HydrogenFuel!T41","v":33538270.90237651},{"$f":"IQ31*HydrogenFuel!U41","v":34942134.2162738},{"$f":"IR31*HydrogenFuel!V41","v":34416774.228594013},{"$f":"IS31*HydrogenFuel!W41","v":33985310.292515963}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D41:W41))","v":6586.7725621656491},{"$f":"SUM(D39:D40)*Misc_Rev","v":4159.7293905053975},4310.7461597921456,4495.3439572855577,4840.3894428528711,5163.3708680538148,5675.2540651214913,5640.8577853180768,6182.2663447081868,6548.5977412571729,6949.3924805044571,7733.6580198337488,7822.2819340089272,8444.6330608078224,9017.9960882856594,9279.0762287099988,9838.2676680859113,10110.992881144373,10792.377448634799,10741.423091457542,10812.75718032057,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA41:AT41))","v":13173.545124331298},{"$f":"SUM(AA39:AA40)*Misc_Rev","v":8319.4587810107951},8621.4923195842912,8990.6879145711155,9680.7788857057421,10326.74173610763,11350.508130242983,11281.715570636154,12364.532689416374,13097.195482514346,13898.784961008914,15467.316039667498,15644.563868017854,16889.266121615645,18035.992176571319,18558.152457419998,19676.535336171823,20221.985762288747,21584.754897269599,21482.846182915084,21625.51436064114,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX41:BQ41))","v":32933.862810828243},{"$f":"SUM(AX39:AX40)*Misc_Rev","v":20798.646952526989},21553.730798960729,22476.719786427791,24201.947214264354,25816.854340269074,28376.270325607453,28204.288926590383,30911.33172354093,32742.988706285865,34746.962402522287,38668.290099168742,39111.409670044639,42223.16530403911,45089.980441428299,46395.381143549988,49191.338340429553,50554.964405721868,53961.887243173995,53707.115457287713,54063.785901602852,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU41:CN41))","v":65867.725621656486},{"$f":"SUM(BU39:BU40)*Misc_Rev","v":41597.293905053979},43107.461597921458,44953.439572855583,48403.894428528707,51633.708680538148,56752.540651214906,56408.577853180766,61822.663447081861,65485.97741257173,69493.924805044575,77336.580198337484,78222.819340089278,84446.33060807822,90179.960882856598,92790.762287099977,98382.676680859106,101109.92881144374,107923.77448634799,107414.23091457543,108127.5718032057,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR41:DK41))","v":131735.45124331297},{"$f":"SUM(CR39:CR40)*Misc_Rev","v":83194.587810107958},86214.923195842915,89906.879145711166,96807.788857057414,103267.4173610763,113505.08130242981,112817.15570636153,123645.32689416372,130971.95482514346,138987.84961008915,154673.16039667497,156445.63868017856,168892.66121615644,180359.9217657132,185581.52457419995,196765.35336171821,202219.85762288747,215847.54897269598,214828.46182915085,216255.14360641141,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO41:EH41))","v":329338.62810828234},{"$f":"SUM(DO39:DO40)*Misc_Rev","v":207986.46952526987},215537.3079896073,224767.1978642779,242019.47214264353,258168.54340269073,283762.70325607451,282042.88926590385,309113.31723540928,327429.88706285862,347469.62402522285,386682.90099168743,391114.09670044633,422231.6530403911,450899.80441428302,463953.81143549987,491913.38340429554,505549.64405721874,539618.87243174005,537071.1545728771,540637.85901602847,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL41:FE41))","v":33227.118951121345},{"$f":"SUM(EL39:EL40)*Misc_Rev","v":24141.286641325965},21553.730798960729,22476.719786427791,24201.947214264354,25816.854340269074,28376.270325607453,28204.288926590383,30911.33172354093,32742.988706285865,34746.962402522287,38668.290099168742,39111.409670044639,42223.16530403911,45089.980441428299,46395.381143549988,49191.338340429553,50554.964405721868,53961.887243173995,53707.115457287713,54063.785901602852,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI41:GB41))","v":39108.962087858527},{"$f":"SUM(FI39:FI40)*Misc_Rev","v":24698.393256125797},25595.055323765864,26691.104746383,28739.812316938918,30657.514529069522,33696.821011658853,33492.593100326078,36707.206421704854,38882.299088714462,41262.01785299521,45918.594492762881,46444.798983178007,50140.008798546449,53544.351774196111,55094.515107965606,58414.714279260093,60034.020231794719,64079.741101269123,63777.199605529153,64200.745758153389,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF41:GY41))","v":97578.397681208779},{"$f":"SUM(GF39:GF40)*Misc_Rev","v":91621.069974763683},{"$f":"SUM(GG39:GG40)*Misc_Rev","v":91034.822832880804},{"$f":"SUM(GH39:GH40)*Misc_Rev","v":90776.007261781473},{"$f":"SUM(GI39:GI40)*Misc_Rev","v":92215.423940264096},{"$f":"SUM(GJ39:GJ40)*Misc_Rev","v":93617.703985229979},{"$f":"SUM(GK39:GK40)*Misc_Rev","v":95864.276041160192},{"$f":"SUM(GL39:GL40)*Misc_Rev","v":92939.632931419052},{"$f":"SUM(GM39:GM40)*Misc_Rev","v":95036.98693927034},{"$f":"SUM(GN39:GN40)*Misc_Rev","v":95860.363164936061},{"$f":"SUM(GO39:GO40)*Misc_Rev","v":96452.145104211202},{"$f":"SUM(GP39:GP40)*Misc_Rev","v":101406.73056349058},{"$f":"SUM(GQ39:GQ40)*Misc_Rev","v":100884.44160390903},{"$f":"SUM(GR39:GR40)*Misc_Rev","v":102849.94194986735},{"$f":"SUM(GS39:GS40)*Misc_Rev","v":105157.99855108529},{"$f":"SUM(GT39:GT40)*Misc_Rev","v":105746.4878148234},{"$f":"SUM(GU39:GU40)*Misc_Rev","v":109221.78056192801},{"$f":"SUM(GV39:GV40)*Misc_Rev","v":108610.33649025616},{"$f":"SUM(GW39:GW40)*Misc_Rev","v":113156.60744598115},{"$f":"SUM(GX39:GX40)*Misc_Rev","v":111455.28166187889},{"$f":"SUM(GY39:GY40)*Misc_Rev","v":110058.02885128379},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC41:HV41))","v":390313.59072483511},{"$f":"SUM(HC39:HC40)*Misc_Rev","v":366484.27989905473},{"$f":"SUM(HD39:HD40)*Misc_Rev","v":364139.29133152321},{"$f":"SUM(HE39:HE40)*Misc_Rev","v":363104.02904712589},{"$f":"SUM(HF39:HF40)*Misc_Rev","v":368861.69576105638},{"$f":"SUM(HG39:HG40)*Misc_Rev","v":374470.81594091991},{"$f":"SUM(HH39:HH40)*Misc_Rev","v":383457.10416464077},{"$f":"SUM(HI39:HI40)*Misc_Rev","v":371758.53172567621},{"$f":"SUM(HJ39:HJ40)*Misc_Rev","v":380147.94775708136},{"$f":"SUM(HK39:HK40)*Misc_Rev","v":383441.45265974425},{"$f":"SUM(HL39:HL40)*Misc_Rev","v":385808.58041684481},{"$f":"SUM(HM39:HM40)*Misc_Rev","v":405626.92225396232},{"$f":"SUM(HN39:HN40)*Misc_Rev","v":403537.76641563611},{"$f":"SUM(HO39:HO40)*Misc_Rev","v":411399.76779946941},{"$f":"SUM(HP39:HP40)*Misc_Rev","v":420631.99420434114},{"$f":"SUM(HQ39:HQ40)*Misc_Rev","v":422985.95125929359},{"$f":"SUM(HR39:HR40)*Misc_Rev","v":436887.12224771205},{"$f":"SUM(HS39:HS40)*Misc_Rev","v":434441.34596102464},{"$f":"SUM(HT39:HT40)*Misc_Rev","v":452626.4297839246},{"$f":"SUM(HU39:HU40)*Misc_Rev","v":445821.12664751557},{"$f":"SUM(HV39:HV40)*Misc_Rev","v":440232.11540513515},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ41:IS41))","v":975783.97681208758},{"$f":"SUM(HZ39:HZ40)*Misc_Rev","v":916210.69974763691},{"$f":"SUM(IA39:IA40)*Misc_Rev","v":910348.22832880798},{"$f":"SUM(IB39:IB40)*Misc_Rev","v":907760.07261781464},{"$f":"SUM(IC39:IC40)*Misc_Rev","v":922154.23940264096},{"$f":"SUM(ID39:ID40)*Misc_Rev","v":936177.03985229961},{"$f":"SUM(IE39:IE40)*Misc_Rev","v":958642.76041160198},{"$f":"SUM(IF39:IF40)*Misc_Rev","v":929396.32931419031},{"$f":"SUM(IG39:IG40)*Misc_Rev","v":950369.86939270305},{"$f":"SUM(IH39:IH40)*Misc_Rev","v":958603.63164936029},{"$f":"SUM(II39:II40)*Misc_Rev","v":964521.45104211173},{"$f":"SUM(IJ39:IJ40)*Misc_Rev","v":1014067.3056349057},{"$f":"SUM(IK39:IK40)*Misc_Rev","v":1008844.4160390899},{"$f":"SUM(IL39:IL40)*Misc_Rev","v":1028499.4194986734},{"$f":"SUM(IM39:IM40)*Misc_Rev","v":1051579.9855108527},{"$f":"SUM(IN39:IN40)*Misc_Rev","v":1057464.8781482338},{"$f":"SUM(IO39:IO40)*Misc_Rev","v":1092217.8056192796},{"$f":"SUM(IP39:IP40)*Misc_Rev","v":1086103.3649025611},{"$f":"SUM(IQ39:IQ40)*Misc_Rev","v":1131566.0744598107},{"$f":"SUM(IR39:IR40)*Misc_Rev","v":1114552.8166187885},{"$f":"SUM(IS39:IS40)*Misc_Rev","v":1100580.2885128371},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW41:JP41))","v":13134.709927608767},{"$f":"SUM(IW39:IW40)*Misc_Rev","v":11289.283517952001},{"$f":"SUM(IX39:IX40)*Misc_Rev","v":11515.069188311041},{"$f":"SUM(IY39:IY40)*Misc_Rev","v":11745.370572077263},11980.277983518808,12219.883543189184,12464.281214052966,12713.566838334027,12967.838175100711,13227.194938602721,13491.738837374778,13761.573614122275,14036.80508640472,14317.541188132815,14603.89201189547,14895.969852133383,15193.889249176051,15497.767034159569,15807.722374842762,16123.876822339622,16446.354358786411]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D42:W42))","v":209982.6644274586},{"$f":"SUM(D39:D41)","v":132609.87114277185},{"$f":"SUM(E39:E41)","v":137424.20218104171},{"$f":"SUM(F39:F41)","v":143309.07781615283},{"$f":"SUM(G39:G41)","v":154308.93696177797},{"$f":"SUM(H39:H41)","v":164605.40607228474},{"$f":"SUM(I39:I41)","v":180923.95913927819},{"$f":"SUM(J39:J41)","v":179827.42477265987},{"$f":"SUM(K39:K41)","v":197087.23005234732},{"$f":"SUM(L39:L41)","v":208765.67226130323},{"$f":"SUM(M39:M41)","v":221542.78676485652},{"$f":"SUM(N39:N41)","v":246544.73817774348},{"$f":"SUM(O39:O41)","v":249370.01952074704},{"$f":"SUM(P39:P41)","v":269210.22905907303},{"$f":"SUM(Q39:Q41)","v":287488.72509908292},{"$f":"SUM(R39:R41)","v":295811.81550458691},{"$f":"SUM(S39:S41)","v":313638.52915789292},{"$f":"SUM(T39:T41)","v":322332.85803505906},{"$f":"SUM(U39:U41)","v":344055.02099590504},{"$f":"SUM(V39:V41)","v":342430.62428518099},{"$f":"SUM(W39:W41)","v":344704.71556472551},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA42:AT42))","v":419965.3288549172},{"$f":"SUM(AA39:AA41)","v":265219.7422855437},{"$f":"SUM(AB39:AB41)","v":274848.40436208341},{"$f":"SUM(AC39:AC41)","v":286618.15563230566},{"$f":"SUM(AD39:AD41)","v":308617.87392355595},{"$f":"SUM(AE39:AE41)","v":329210.81214456947},{"$f":"SUM(AF39:AF41)","v":361847.91827855638},{"$f":"SUM(AG39:AG41)","v":359654.84954531974},{"$f":"SUM(AH39:AH41)","v":394174.46010469465},{"$f":"SUM(AI39:AI41)","v":417531.34452260647},{"$f":"SUM(AJ39:AJ41)","v":443085.57352971303},{"$f":"SUM(AK39:AK41)","v":493089.47635548696},{"$f":"SUM(AL39:AL41)","v":498740.03904149408},{"$f":"SUM(AM39:AM41)","v":538420.45811814605},{"$f":"SUM(AN39:AN41)","v":574977.45019816584},{"$f":"SUM(AO39:AO41)","v":591623.63100917381},{"$f":"SUM(AP39:AP41)","v":627277.05831578583},{"$f":"SUM(AQ39:AQ41)","v":644665.71607011813},{"$f":"SUM(AR39:AR41)","v":688110.04199181008},{"$f":"SUM(AS39:AS41)","v":684861.24857036199},{"$f":"SUM(AT39:AT41)","v":689409.43112945103},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX42:BQ42))","v":1049913.3221372932},{"$f":"SUM(AX39:AX41)","v":663049.35571385932},{"$f":"SUM(AY39:AY41)","v":687121.01090520853},{"$f":"SUM(AZ39:AZ41)","v":716545.38908076414},{"$f":"SUM(BA39:BA41)","v":771544.68480888975},{"$f":"SUM(BB39:BB41)","v":823027.03036142373},{"$f":"SUM(BC39:BC41)","v":904619.79569639091},{"$f":"SUM(BD39:BD41)","v":899137.12386329926},{"$f":"SUM(BE39:BE41)","v":985436.15026173659},{"$f":"SUM(BF39:BF41)","v":1043828.3613065162},{"$f":"SUM(BG39:BG41)","v":1107713.9338242826},{"$f":"SUM(BH39:BH41)","v":1232723.6908887171},{"$f":"SUM(BI39:BI41)","v":1246850.0976037353},{"$f":"SUM(BJ39:BJ41)","v":1346051.1452953652},{"$f":"SUM(BK39:BK41)","v":1437443.6254954147},{"$f":"SUM(BL39:BL41)","v":1479059.0775229344},{"$f":"SUM(BM39:BM41)","v":1568192.6457894645},{"$f":"SUM(BN39:BN41)","v":1611664.2901752954},{"$f":"SUM(BO39:BO41)","v":1720275.1049795251},{"$f":"SUM(BP39:BP41)","v":1712153.1214259053},{"$f":"SUM(BQ39:BQ41)","v":1723523.5778236275},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU42:CN42))","v":2099826.6442745863},{"$f":"SUM(BU39:BU41)","v":1326098.7114277186},{"$f":"SUM(BV39:BV41)","v":1374242.0218104171},{"$f":"SUM(BW39:BW41)","v":1433090.7781615283},{"$f":"SUM(BX39:BX41)","v":1543089.3696177795},{"$f":"SUM(BY39:BY41)","v":1646054.0607228475},{"$f":"SUM(BZ39:BZ41)","v":1809239.5913927818},{"$f":"SUM(CA39:CA41)","v":1798274.2477265985},{"$f":"SUM(CB39:CB41)","v":1970872.3005234732},{"$f":"SUM(CC39:CC41)","v":2087656.7226130324},{"$f":"SUM(CD39:CD41)","v":2215427.8676485652},{"$f":"SUM(CE39:CE41)","v":2465447.3817774341},{"$f":"SUM(CF39:CF41)","v":2493700.1952074706},{"$f":"SUM(CG39:CG41)","v":2692102.2905907305},{"$f":"SUM(CH39:CH41)","v":2874887.2509908294},{"$f":"SUM(CI39:CI41)","v":2958118.1550458688},{"$f":"SUM(CJ39:CJ41)","v":3136385.2915789289},{"$f":"SUM(CK39:CK41)","v":3223328.5803505909},{"$f":"SUM(CL39:CL41)","v":3440550.2099590502},{"$f":"SUM(CM39:CM41)","v":3424306.2428518105},{"$f":"SUM(CN39:CN41)","v":3447047.155647255},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR42:DK42))","v":4199653.2885491727},{"$f":"SUM(CR39:CR41)","v":2652197.4228554373},{"$f":"SUM(CS39:CS41)","v":2748484.0436208341},{"$f":"SUM(CT39:CT41)","v":2866181.5563230566},{"$f":"SUM(CU39:CU41)","v":3086178.739235559},{"$f":"SUM(CV39:CV41)","v":3292108.1214456949},{"$f":"SUM(CW39:CW41)","v":3618479.1827855636},{"$f":"SUM(CX39:CX41)","v":3596548.495453197},{"$f":"SUM(CY39:CY41)","v":3941744.6010469464},{"$f":"SUM(CZ39:CZ41)","v":4175313.4452260649},{"$f":"SUM(DA39:DA41)","v":4430855.7352971304},{"$f":"SUM(DB39:DB41)","v":4930894.7635548683},{"$f":"SUM(DC39:DC41)","v":4987400.3904149411},{"$f":"SUM(DD39:DD41)","v":5384204.581181461},{"$f":"SUM(DE39:DE41)","v":5749774.5019816589},{"$f":"SUM(DF39:DF41)","v":5916236.3100917377},{"$f":"SUM(DG39:DG41)","v":6272770.5831578579},{"$f":"SUM(DH39:DH41)","v":6446657.1607011817},{"$f":"SUM(DI39:DI41)","v":6881100.4199181003},{"$f":"SUM(DJ39:DJ41)","v":6848612.4857036211},{"$f":"SUM(DK39:DK41)","v":6894094.31129451},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO42:EH42))","v":10499133.221372928},{"$f":"SUM(DO39:DO41)","v":6630493.5571385929},{"$f":"SUM(DP39:DP41)","v":6871210.1090520853},{"$f":"SUM(DQ39:DQ41)","v":7165453.8908076417},{"$f":"SUM(DR39:DR41)","v":7715446.8480888978},{"$f":"SUM(DS39:DS41)","v":8230270.3036142364},{"$f":"SUM(DT39:DT41)","v":9046197.9569639079},{"$f":"SUM(DU39:DU41)","v":8991371.2386329938},{"$f":"SUM(DV39:DV41)","v":9854361.5026173666},{"$f":"SUM(DW39:DW41)","v":10438283.613065163},{"$f":"SUM(DX39:DX41)","v":11077139.338242825},{"$f":"SUM(DY39:DY41)","v":12327236.908887172},{"$f":"SUM(DZ39:DZ41)","v":12468500.976037351},{"$f":"SUM(EA39:EA41)","v":13460511.452953652},{"$f":"SUM(EB39:EB41)","v":14374436.254954148},{"$f":"SUM(EC39:EC41)","v":14790590.775229344},{"$f":"SUM(ED39:ED41)","v":15681926.457894646},{"$f":"SUM(EE39:EE41)","v":16116642.901752952},{"$f":"SUM(EF39:EF41)","v":17202751.049795251},{"$f":"SUM(EG39:EG41)","v":17121531.214259051},{"$f":"SUM(EH39:EH41)","v":17235235.778236274},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL42:FE42))","v":1059262.165613712},{"$f":"SUM(EL39:EL41)","v":769610.85931072943},{"$f":"SUM(EM39:EM41)","v":687121.01090520853},{"$f":"SUM(EN39:EN41)","v":716545.38908076414},{"$f":"SUM(EO39:EO41)","v":771544.68480888975},{"$f":"SUM(EP39:EP41)","v":823027.03036142373},{"$f":"SUM(EQ39:EQ41)","v":904619.79569639091},{"$f":"SUM(ER39:ER41)","v":899137.12386329926},{"$f":"SUM(ES39:ES41)","v":985436.15026173659},{"$f":"SUM(ET39:ET41)","v":1043828.3613065162},{"$f":"SUM(EU39:EU41)","v":1107713.9338242826},{"$f":"SUM(EV39:EV41)","v":1232723.6908887171},{"$f":"SUM(EW39:EW41)","v":1246850.0976037353},{"$f":"SUM(EX39:EX41)","v":1346051.1452953652},{"$f":"SUM(EY39:EY41)","v":1437443.6254954147},{"$f":"SUM(EZ39:EZ41)","v":1479059.0775229344},{"$f":"SUM(FA39:FA41)","v":1568192.6457894645},{"$f":"SUM(FB39:FB41)","v":1611664.2901752954},{"$f":"SUM(FC39:FC41)","v":1720275.1049795251},{"$f":"SUM(FD39:FD41)","v":1712153.1214259053},{"$f":"SUM(FE39:FE41)","v":1723523.5778236275},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI42:GB42))","v":1246772.0700380353},{"$f":"SUM(FI39:FI41)","v":787371.1099102078},{"$f":"SUM(FJ39:FJ41)","v":815956.20044993504},{"$f":"SUM(FK39:FK41)","v":850897.64953340741},{"$f":"SUM(FL39:FL41)","v":916209.31321055663},{"$f":"SUM(FM39:FM41)","v":977344.5985541906},{"$f":"SUM(FN39:FN41)","v":1074236.0073894642},{"$f":"SUM(FO39:FO41)","v":1067725.3345876678},{"$f":"SUM(FP39:FP41)","v":1170205.4284358122},{"$f":"SUM(FQ39:FQ41)","v":1239546.1790514879},{"$f":"SUM(FR39:FR41)","v":1315410.2964163355},{"$f":"SUM(FS39:FS41)","v":1463859.3829303517},{"$f":"SUM(FT39:FT41)","v":1480634.4909044355},{"$f":"SUM(FU39:FU41)","v":1598435.7350382463},{"$f":"SUM(FV39:FV41)","v":1706964.3052758051},{"$f":"SUM(FW39:FW41)","v":1756382.6545584844},{"$f":"SUM(FX39:FX41)","v":1862228.766874989},{"$f":"SUM(FY39:FY41)","v":1913851.3445831633},{"$f":"SUM(FZ39:FZ41)","v":2042826.687163186},{"$f":"SUM(GA39:GA41)","v":2033181.8316932623},{"$f":"SUM(GB39:GB41)","v":2046684.2486655579},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF42:GY42))","v":3110745.3221256495},{"$f":"SUM(GF39:GF41)","v":2920829.0113891559},{"$f":"SUM(GG39:GG41)","v":2902139.7769114627},2893888.8797229184,2939776.6869177865,2984480.5987860565,3056100.0727667096,2962864.0688077481,3029726.5539868968,3055975.332437912,3074841.0131937368,3232790.4559677201,3216140.1729499139,3278799.2363504153,3352378.8036117717,3371139.51569351,3481929.9253843096,3462437.4267279091,3607370.0290733632,3553132.7045212812,3508589.0581028825,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC42:HV42))","v":12442981.288502598},{"$f":"SUM(HC39:HC41)","v":11683316.045556623},{"$f":"SUM(HD39:HD41)","v":11608559.107645851},11575555.518891674,11759106.747671146,11937922.395144226,12224400.291066838,11851456.275230993,12118906.215947587,12223901.329751648,12299364.052774947,12931161.823870881,12864560.691799656,13115196.945401661,13409515.214447087,13484558.06277404,13927719.701537238,13849749.706911637,14429480.116293453,14212530.818085125,14034356.23241153,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ42:IS42))","v":31107453.221256491},{"$f":"SUM(HZ39:HZ41)","v":29208290.113891561},{"$f":"SUM(IA39:IA41)","v":29021397.769114625},28938888.797229182,29397766.869177867,29844805.98786056,30561000.727667093,29628640.688077476,30297265.539868958,30559753.324379109,30748410.131937359,32327904.559677199,32161401.729499128,32787992.363504149,33523788.036117714,33711395.156935096,34819299.253843077,34624374.267279074,36073700.290733613,35531327.045212798,35085890.581028804,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW42:JP42))","v":418727.28427323519},{"$f":"SUM(IW39:IW41)","v":359896.111517952},{"$f":"SUM(IX39:IX41)","v":367094.03374831105},374435.91442327731,381924.63271174283,389563.1253659777,397354.38787329721,405301.47563076316,413407.50514337851,421675.65524624602,430109.16835117101,438711.35171819449,447485.57875255833,456435.29032760952,465563.99613416172,474875.27605684497,484372.78157798195,494060.23720954149,503941.44195373234,514020.2707928071,524300.67620866327]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D44:W44))","v":1589836.1124024547},{"$f":"D42+D37","v":2146938.0957470573},{"$f":"E42+E37","v":1952878.7859420131},1776406.9808439212,1655927.049715545,1550246.5348706401,1479553.0850109358,1395886.7765485349,1339768.1964753941,1286884.6204495011,1241438.751701124,1710671.1518420996,1641397.2499384971,1587341.5917561324,1538847.1972766854,1485511.7156395093,1443863.9537836076,1393175.4264450623,1358226.9069373831,1305262.8327128689,1258911.4357797941,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA44:AT44))","v":3124478.08688591},{"$f":"AA42+AA37","v":4213303.0625099437},{"$f":"AB42+AB37","v":3833139.3885335871},3487490.0455667311,3251789.3749209391,3045067.4245893466,2907161.0049870051,2743131.1790260342,2633829.1542938654,2530644.4829714736,2442081.6648047972,3362777.2471376248,3227113.4106602841,3121957.9290043823,3027640.055666266,2923435.4352736212,2842518.8905821871,2743517.1501537235,2675886.938437107,2572012.3770886296,2481254.602750985,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX44:BQ44))","v":6137680.6508245859},{"$f":"AX42+AX37","v":8090239.0659214547},{"$f":"AY42+AY37","v":7381027.9120546337},6738070.4776805853,6308280.1877317531,5932134.5770589504,5692898.4700641949,5382966.2209240887,5198705.9700472262,5019046.4318055622,4868253.4147944171,6631220.5699895984,6379504.3471953366,6206238.0672399085,6051426.9152169321,5865696.1451999042,5735536.6473581269,5560053.0424152557,5459708.8792970777,5262288.2899361998,5094367.8436422637,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU44:CN44))","v":12070152.327334946},{"$f":"BU42+BU37","v":15880911.370235099},{"$f":"BV42+BV37","v":14492065.142421745},13233269.985167302,12393242.809977053,11658199.447783791,11192667.480383378,10585082.589532794,10227474.770728979,9877757.2251626272,9584829.9937778041,13044699.26307527,12551989.260123421,12216446.342078716,11916754.365340788,11554462.561661795,11302988.487977047,10960852.574656717,10768592.196069527,10381386.148875464,10052776.739149982,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR44:DK44))","v":23935095.680355664},{"$f":"CR42+CR37","v":31462255.978862375},{"$f":"CS42+CS37","v":28714139.603155963},26223669.000140727,24563168.054467645,23110329.18923346,22192205.501021739,20989315.3267502,20285012.372092478,19595178.811876751,19017983.151744567,25871656.649246607,24896959.085979585,24236862.891756333,23647409.265588492,22931995.394585576,22437892.169214882,21762451.639139637,21386358.829614427,20619581.866753988,19969594.530165415,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO44:EH44))","v":59529925.739417814},{"$f":"DO42+DO37","v":78206289.804744199},{"$f":"DP42+DP37","v":71380362.985358596},65194866.045060992,61072943.787939422,57466718.413582474,55190819.562936813,52202013.538402408,50457625.17618297,48747443.572019115,47317442.625644863,64352528.807760626,61931868.563548081,60298112.540789165,58839373.966331631,57064593.893356919,55842603.212928392,54167248.83258839,53239658.730249122,51334169.020389564,49720047.903211713,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL44:FE44))","v":6482201.7051166557},{"$f":"EL42+EL37","v":7182536.9618951762},{"$f":"EM42+EM37","v":6960937.1337367091},6843087.9774554772,6754560.0690608881,6666040.241108587,6610955.7976044677,6471933.0615103273,6427656.5967442542,6357450.227069173,6293627.8156450298,6291648.4270230718,6179518.9030723292,6153211.8994192388,6119859.1651820298,6037507.4964179033,6003467.5994113125,5924575.3071529139,5911647.9045143891,5782829.9371035155,5674363.4879011959,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI44:GB44))","v":6947454.4944081707},{"$f":"FI42+FI37","v":7465344.2427975656},{"$f":"FJ42+FJ37","v":7356102.3843133477},7244998.1213716185,7168135.5215898929,7090744.74311544,7052556.6192326294,6914223.7342409529,6887965.2322520372,6830649.9883773979,6780839.5938858297,6804422.8615808878,6697157.0176342214,6691758.6740834545,6677945.8481573313,6605898.1566276429,6591171.0905901156,6523131.2096517654,6533373.0276869209,6405942.1604558192,6302625.0287063019,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF44:GY44))","v":24698917.918852463},{"$f":"GF42+GF37","v":29467811.036247611},{"$f":"GG42+GG37","v":28760366.580603115},28025036.42580488,27359830.379274324,26708394.209481329,26097892.165363912,25335673.411404539,24745881.221291862,24123273.913571201,23496102.102261573,23010024.227062717,22351397.003646541,21774170.511774622,21209997.736592039,20593181.983314879,20070615.32227353,19420029.535404254,18936177.907706499,18255511.592444271,17586941.299435444,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC44:HV44))","v":34249489.396669224},{"$f":"HC42+HC37","v":38523086.91933921},{"$f":"HD42+HD37","v":37749386.152326331},36978587.998776659,36440517.325497277,35912838.070905387,35507000.084518656,34455027.358460769,34055913.914868854,33502221.403559178,32921826.248359639,32899776.31532535,32181377.856698364,31782308.168870565,31429053.709314667,30858699.706125334,30658683.887998991,29939800.219003126,29880926.012184348,29027727.337108485,28215705.718687072,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ44:IS44))","v":53190609.950302489},{"$f":"HZ42+HZ37","v":56419047.964229509},{"$f":"IA42+IA37","v":55520302.006159164},54686421.315053359,54410337.602517352,54137761.430402853,54148723.210044995,52524605.422146961,52514111.759838715,52105454.570123635,51625810.281821065,52539013.787792705,51708270.413420901,51672711.888358146,51748491.6147324,51278258.66639553,51730542.088775992,50882260.210203752,51680538.399819717,50489472.55979339,49397745.845223606,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW44:JP44))","v":5895812.6583896391},{"$f":"IW42+IW37","v":7321093.1693717297},{"$f":"IX42+IX37","v":7123574.367069927},6915182.6572872605,6711231.3917076578,6511428.3160832217,6315508.3395855511,6123221.9698143033,5934339.1724087801,5747581.2255612016,5561542.3395887315,5375993.0338138621,5190943.0998405404,5006402.5251047993,4822381.4967913916,4638890.4058287637,4455939.8509639287,4273540.6429188456,4091703.8086299063,3910440.5955722374,3729762.4761704626]
[]
[null,"Fixed $/kW",{"$f":"C37/'Resource Options'!$J$31/1000","v":275.97068959499927},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Z37/'Resource Options'!$J$32/1000","v":540.90255160619859},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AW37/'Resource Options'!$J$33/1000","v":203.51069314749179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BT37/'Resource Options'!$J$34/1000","v":398.81302732241443},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CQ37/'Resource Options'!$J$35/1000","v":789.4176956722597},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DN37/'Resource Options'!$J$36/1000","v":1961.2317007217953},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EK37/'Resource Options'!$J$37/1000","v":216.91758158011771},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"FH37/'Resource Options'!$J$38/1000","v":228.02729697480541},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"GE37/'Resource Options'!$J$38/1000","v":863.52690386907273},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HB37/'Resource Options'!$J$38/1000","v":872.26032432666511},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HY37/'Resource Options'!$J$38/1000","v":883.32626916184017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IV37/'Resource Options'!$J$42/1000","v":219.08341496465616}]
[null,"Fixed $/kWh",{"$f":"C37/'Resource Options'!$K$31/1000","v":68.992672398749818},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Z37/'Resource Options'!$K$32/1000","v":67.612818950774823},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AW37/'Resource Options'!$K$33/1000","v":50.877673286872948},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BT37/'Resource Options'!$K$34/1000","v":49.851628415301803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CQ37/'Resource Options'!$K$35/1000","v":49.338605979516231},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DN37/'Resource Options'!$K$36/1000","v":49.030792518044883},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EK37/'Resource Options'!$K$37/1000","v":54.229395395029428},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"FH37/'Resource Options'!$K$38/1000","v":57.006824243701352},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"GE37/'Resource Options'!$K$38/1000","v":215.88172596726818},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HB37/'Resource Options'!$K$38/1000","v":218.06508108166628},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HY37/'Resource Options'!$K$38/1000","v":220.83156729046004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IV37/'Resource Options'!$K$42/1000","v":18.25695124705468}]
[null,"Variable $/MWh",{"$f":"C42/D30","v":28.764748551706656},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"Z42/AA30","v":28.764748551706656},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"AW42/AX30","v":28.764748551706663},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"BT42/BU30","v":28.764748551706663},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"CQ42/CR30","v":28.764748551706663},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"DN42/DO30","v":28.764748551706653},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"EK42/EL30","v":29.020881249690742},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"FH42/FI30","v":34.158138905151652},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"GE42/GF30","v":85.225899236319165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HB42/HC30","v":85.225899236319165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HY42/HZ30","v":85.225899236319151},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"IV42/IW30","v":3.823993463682513}]
[null,"All per $/MWh",{"$f":"C44/(D30-D31)","v":247.48382820710691},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Z44/(AA30-AA31)","v":243.18789592823086},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AW44/(AX30-AX31)","v":191.08594803314401},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BT44/(BU30-BU31)","v":187.89153685141574},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CQ44/(CR30-CR31)","v":186.29433126055156},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DN44/(DO30-DO31)","v":185.33600790603305},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EK44/(EL30-EL31)","v":253.70652466210004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"FH44/(FI30-FI31)","v":284.09137167892743},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"GE44/(GF30-GF32)","v":1295.2739692112552},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HB44/(HC30-HC32)","v":449.03254689167039},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HY44/(HZ30-HZ32)","v":278.94506432003641},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IV44/(IW30-IW32)","v":82.835443040247824}]
[]
[null,{"$f":"D52&\" \"&'Resource Options'!$B$31","v":"2022 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA52&\" \"&'Resource Options'!$B$32","v":"2022 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX52&\" \"&'Resource Options'!$B$33","v":"2022 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU52&\" \"&'Resource Options'!$B$34","v":"2022 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR52&\" \"&'Resource Options'!$B$35","v":"2022 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO52&\" \"&'Resource Options'!$B$36","v":"2022 40hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL52&\" \"&'Resource Options'!$B$37","v":"2022 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI52&\" \"&'Resource Options'!$B$38","v":"2022 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF52&\" \"&'Resource Options'!$B$39","v":"2022 Hydrogen Fuel Cell with 4 hrs storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HC52&\" \"&'Resource Options'!$B$40","v":"2022 Hydrogen Fuel Cell with 16 hrs Storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HZ52&\" \"&'Resource Options'!$B$41","v":"2022 Hydrogen Fuel Cell with 40 Hrs Storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IW52&\" \"&'Resource Options'!$B$42","v":"2022 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2022,{"$f":"D52+1","v":2023},{"$f":"E52+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,2022,{"$f":"AA52+1","v":2023},{"$f":"AB52+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,2022,{"$f":"AX52+1","v":2023},{"$f":"AY52+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,2022,{"$f":"BU52+1","v":2023},{"$f":"BV52+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,2022,{"$f":"CR52+1","v":2023},{"$f":"CS52+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,2022,{"$f":"DO52+1","v":2023},{"$f":"DP52+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,2022,{"$f":"EL52+1","v":2023},{"$f":"EM52+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,2022,{"$f":"FI52+1","v":2023},{"$f":"FJ52+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,null,"Year",null,2022,{"$f":"GF52+1","v":2023},{"$f":"GG52+1","v":2024},{"$f":"GH52+1","v":2025},{"$f":"GI52+1","v":2026},{"$f":"GJ52+1","v":2027},{"$f":"GK52+1","v":2028},{"$f":"GL52+1","v":2029},{"$f":"GM52+1","v":2030},{"$f":"GN52+1","v":2031},{"$f":"GO52+1","v":2032},{"$f":"GP52+1","v":2033},{"$f":"GQ52+1","v":2034},{"$f":"GR52+1","v":2035},{"$f":"GS52+1","v":2036},{"$f":"GT52+1","v":2037},{"$f":"GU52+1","v":2038},{"$f":"GV52+1","v":2039},{"$f":"GW52+1","v":2040},{"$f":"GX52+1","v":2041},null,"Year",null,2022,{"$f":"HC52+1","v":2023},{"$f":"HD52+1","v":2024},{"$f":"HE52+1","v":2025},{"$f":"HF52+1","v":2026},{"$f":"HG52+1","v":2027},{"$f":"HH52+1","v":2028},{"$f":"HI52+1","v":2029},{"$f":"HJ52+1","v":2030},{"$f":"HK52+1","v":2031},{"$f":"HL52+1","v":2032},{"$f":"HM52+1","v":2033},{"$f":"HN52+1","v":2034},{"$f":"HO52+1","v":2035},{"$f":"HP52+1","v":2036},{"$f":"HQ52+1","v":2037},{"$f":"HR52+1","v":2038},{"$f":"HS52+1","v":2039},{"$f":"HT52+1","v":2040},{"$f":"HU52+1","v":2041},null,"Year",null,2022,{"$f":"HZ52+1","v":2023},{"$f":"IA52+1","v":2024},{"$f":"IB52+1","v":2025},{"$f":"IC52+1","v":2026},{"$f":"ID52+1","v":2027},{"$f":"IE52+1","v":2028},{"$f":"IF52+1","v":2029},{"$f":"IG52+1","v":2030},{"$f":"IH52+1","v":2031},{"$f":"II52+1","v":2032},{"$f":"IJ52+1","v":2033},{"$f":"IK52+1","v":2034},{"$f":"IL52+1","v":2035},{"$f":"IM52+1","v":2036},{"$f":"IN52+1","v":2037},{"$f":"IO52+1","v":2038},{"$f":"IP52+1","v":2039},{"$f":"IQ52+1","v":2040},{"$f":"IR52+1","v":2041},null,"Year",null,2022,{"$f":"IW52+1","v":2023},{"$f":"IX52+1","v":2024},{"$f":"IY52+1","v":2025},{"$f":"IZ52+1","v":2026},{"$f":"JA52+1","v":2027},{"$f":"JB52+1","v":2028},{"$f":"JC52+1","v":2029},{"$f":"JD52+1","v":2030},{"$f":"JE52+1","v":2031},{"$f":"JF52+1","v":2032},{"$f":"JG52+1","v":2033},{"$f":"JH52+1","v":2034},{"$f":"JI52+1","v":2035},{"$f":"JJ52+1","v":2036},{"$f":"JK52+1","v":2037},{"$f":"JL52+1","v":2038},{"$f":"JM52+1","v":2039},{"$f":"JN52+1","v":2040},{"$f":"JO52+1","v":2041}]
[null,"MWh",null,{"$f":"'Resource Options'!$K$31*365","v":7300},{"$f":"D53","v":7300},{"$f":"E53","v":7300},7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,null,"MWh",null,{"$f":"'Resource Options'!$K$32*365","v":14600},{"$f":"AA53","v":14600},{"$f":"AB53","v":14600},14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,null,"MWh",null,{"$f":"'Resource Options'!$K$33*365","v":36500},{"$f":"AX53","v":36500},{"$f":"AY53","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$34*365","v":73000},{"$f":"BU53","v":73000},{"$f":"BV53","v":73000},73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,null,"MWh",null,{"$f":"'Resource Options'!$K$35*365","v":146000},{"$f":"CR53","v":146000},{"$f":"CS53","v":146000},146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,null,"MWh",null,{"$f":"'Resource Options'!$K$36*365","v":365000},{"$f":"DO53","v":365000},{"$f":"DP53","v":365000},365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,null,"MWh",null,{"$f":"'Resource Options'!$K$37*365","v":36500},{"$f":"EL53","v":36500},{"$f":"EM53","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$38*365","v":36500},{"$f":"FI53","v":36500},{"$f":"FJ53","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$39*365","v":36500},{"$f":"GF53*(1-'Resource Options'!$AA$39)","v":36244.5},{"$f":"GG53*(1-'Resource Options'!$AA$39)","v":35990.788500000002},{"$f":"GH53*(1-'Resource Options'!$AA$39)","v":35738.8529805},{"$f":"GI53*(1-'Resource Options'!$AA$39)","v":35488.681009636501},{"$f":"GJ53*(1-'Resource Options'!$AA$39)","v":35240.260242569042},{"$f":"GK53*(1-'Resource Options'!$AA$39)","v":34993.578420871061},{"$f":"GL53*(1-'Resource Options'!$AA$39)","v":34748.623371924965},{"$f":"GM53*(1-'Resource Options'!$AA$39)","v":34505.383008321493},{"$f":"GN53*(1-'Resource Options'!$AA$39)","v":34263.84532726324},{"$f":"GO53*(1-'Resource Options'!$AA$39)","v":34023.998409972395},{"$f":"GP53*(1-'Resource Options'!$AA$39)","v":33785.83042110259},{"$f":"GQ53*(1-'Resource Options'!$AA$39)","v":33549.329608154869},{"$f":"GR53*(1-'Resource Options'!$AA$39)","v":33314.484300897784},{"$f":"GS53*(1-'Resource Options'!$AA$39)","v":33081.282910791502},{"$f":"GT53*(1-'Resource Options'!$AA$39)","v":32849.713930415965},{"$f":"GU53*(1-'Resource Options'!$AA$39)","v":32619.765932903054},{"$f":"GV53*(1-'Resource Options'!$AA$39)","v":32391.427571372733},{"$f":"GW53*(1-'Resource Options'!$AA$39)","v":32164.687578373123},{"$f":"GX53*(1-'Resource Options'!$AA$39)","v":31939.534765324512},null,"MWh",null,{"$f":"'Resource Options'!$K$40*365","v":146000},{"$f":"HC53*(1-'Resource Options'!$AA$40)","v":144978},{"$f":"HD53*(1-'Resource Options'!$AA$40)","v":143963.15400000001},{"$f":"HE53*(1-'Resource Options'!$AA$40)","v":142955.411922},{"$f":"HF53*(1-'Resource Options'!$AA$40)","v":141954.724038546},{"$f":"HG53*(1-'Resource Options'!$AA$40)","v":140961.04097027617},{"$f":"HH53*(1-'Resource Options'!$AA$40)","v":139974.31368348424},{"$f":"HI53*(1-'Resource Options'!$AA$40)","v":138994.49348769986},{"$f":"HJ53*(1-'Resource Options'!$AA$40)","v":138021.53203328597},{"$f":"HK53*(1-'Resource Options'!$AA$40)","v":137055.38130905296},{"$f":"HL53*(1-'Resource Options'!$AA$40)","v":136095.99363988958},{"$f":"HM53*(1-'Resource Options'!$AA$40)","v":135143.32168441036},{"$f":"HN53*(1-'Resource Options'!$AA$40)","v":134197.31843261948},{"$f":"HO53*(1-'Resource Options'!$AA$40)","v":133257.93720359114},{"$f":"HP53*(1-'Resource Options'!$AA$40)","v":132325.13164316601},{"$f":"HQ53*(1-'Resource Options'!$AA$40)","v":131398.85572166386},{"$f":"HR53*(1-'Resource Options'!$AA$40)","v":130479.06373161222},{"$f":"HS53*(1-'Resource Options'!$AA$40)","v":129565.71028549093},{"$f":"HT53*(1-'Resource Options'!$AA$40)","v":128658.75031349249},{"$f":"HU53*(1-'Resource Options'!$AA$40)","v":127758.13906129805},null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":365000},{"$f":"HZ53*(1-'Resource Options'!$AA$41)","v":362445},{"$f":"IA53*(1-'Resource Options'!$AA$41)","v":359907.88500000001},{"$f":"IB53*(1-'Resource Options'!$AA$41)","v":357388.529805},{"$f":"IC53*(1-'Resource Options'!$AA$41)","v":354886.81009636499},{"$f":"ID53*(1-'Resource Options'!$AA$41)","v":352402.60242569045},{"$f":"IE53*(1-'Resource Options'!$AA$41)","v":349935.7842087106},{"$f":"IF53*(1-'Resource Options'!$AA$41)","v":347486.23371924961},{"$f":"IG53*(1-'Resource Options'!$AA$41)","v":345053.83008321485},{"$f":"IH53*(1-'Resource Options'!$AA$41)","v":342638.45327263232},{"$f":"II53*(1-'Resource Options'!$AA$41)","v":340239.98409972392},{"$f":"IJ53*(1-'Resource Options'!$AA$41)","v":337858.30421102582},{"$f":"IK53*(1-'Resource Options'!$AA$41)","v":335493.29608154861},{"$f":"IL53*(1-'Resource Options'!$AA$41)","v":333144.84300897777},{"$f":"IM53*(1-'Resource Options'!$AA$41)","v":330812.82910791493},{"$f":"IN53*(1-'Resource Options'!$AA$41)","v":328497.1393041595},{"$f":"IO53*(1-'Resource Options'!$AA$41)","v":326197.65932903037},{"$f":"IP53*(1-'Resource Options'!$AA$41)","v":323914.27571372717},{"$f":"IQ53*(1-'Resource Options'!$AA$41)","v":321646.87578373105},{"$f":"IR53*(1-'Resource Options'!$AA$41)","v":319395.34765324491},null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":109500},{"$f":"IW53*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IX53*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IY53*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IZ53*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JA53*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JB53*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JC53*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JD53*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JE53*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JF53*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JG53*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JH53*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JI53*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JJ53*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JK53*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JL53*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JM53*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JN53*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JO53*(1-'Resource Options'!$AA$42)","v":109500}]
[null,"Storage Losses",null,{"$f":"D53*(1-'Resource Options'!$W$31)","v":876},{"$f":"E53*(1-'Resource Options'!$W$31)","v":876},{"$f":"F53*(1-'Resource Options'!$W$31)","v":876},{"$f":"G53*(1-'Resource Options'!$W$31)","v":876},{"$f":"H53*(1-'Resource Options'!$W$31)","v":876},{"$f":"I53*(1-'Resource Options'!$W$31)","v":876},{"$f":"J53*(1-'Resource Options'!$W$31)","v":876},{"$f":"K53*(1-'Resource Options'!$W$31)","v":876},{"$f":"L53*(1-'Resource Options'!$W$31)","v":876},{"$f":"M53*(1-'Resource Options'!$W$31)","v":876},{"$f":"N53*(1-'Resource Options'!$W$31)","v":876},{"$f":"O53*(1-'Resource Options'!$W$31)","v":876},{"$f":"P53*(1-'Resource Options'!$W$31)","v":876},{"$f":"Q53*(1-'Resource Options'!$W$31)","v":876},{"$f":"R53*(1-'Resource Options'!$W$31)","v":876},{"$f":"S53*(1-'Resource Options'!$W$31)","v":876},{"$f":"T53*(1-'Resource Options'!$W$31)","v":876},{"$f":"U53*(1-'Resource Options'!$W$31)","v":876},{"$f":"V53*(1-'Resource Options'!$W$31)","v":876},{"$f":"W53*(1-'Resource Options'!$W$31)","v":876},null,"Storage Losses",null,{"$f":"AA53*(1-'Resource Options'!$W$32)","v":1752},{"$f":"AB53*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AC53*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AD53*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AE53*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AF53*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AG53*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AH53*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AI53*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AJ53*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AK53*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AL53*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AM53*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AN53*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AO53*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AP53*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AQ53*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AR53*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AS53*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AT53*(1-'Resource Options'!$W$31)","v":1752},null,"Storage Losses",null,{"$f":"AX53*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AY53*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AZ53*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BA53*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BB53*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BC53*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BD53*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BE53*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BF53*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BG53*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BH53*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BI53*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BJ53*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BK53*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BL53*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BM53*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BN53*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BO53*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BP53*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BQ53*(1-'Resource Options'!$W$33)","v":4380},null,"Storage Losses",null,{"$f":"BU53*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BV53*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BW53*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BX53*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BY53*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BZ53*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CA53*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CB53*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CC53*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CD53*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CE53*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CF53*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CG53*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CH53*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CI53*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CJ53*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CK53*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CL53*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CM53*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CN53*(1-'Resource Options'!$W$34)","v":8760},null,"Storage Losses",null,{"$f":"CR53*(1-'Resource Options'!$W$35)","v":17520},{"$f":"CS53*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CT53*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CU53*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CV53*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CW53*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CX53*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CY53*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CZ53*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DA53*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DB53*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DC53*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DD53*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DE53*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DF53*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DG53*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DH53*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DI53*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DJ53*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DK53*(1-'Resource Options'!$W$33)","v":17520},null,"Storage Losses",null,{"$f":"DO53*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DP53*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DQ53*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DR53*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DS53*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DT53*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DU53*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DV53*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DW53*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DX53*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DY53*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DZ53*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EA53*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EB53*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EC53*(1-'Resource Options'!$W$36)","v":43800},{"$f":"ED53*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EE53*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EF53*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EG53*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EH53*(1-'Resource Options'!$W$36)","v":43800},null,"Storage Losses",null,{"$f":"EL53*(1-'Resource Options'!$W$37)","v":10950.000000000002},{"$f":"EM53*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EN53*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EO53*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EP53*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EQ53*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ER53*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ES53*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ET53*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EU53*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EV53*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EW53*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EX53*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EY53*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EZ53*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FA53*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FB53*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FC53*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FD53*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FE53*(1-'Resource Options'!$W$36)","v":4380},null,"Storage Losses",null,{"$f":"FI53*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FJ53*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FK53*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FL53*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FM53*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FN53*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FO53*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FP53*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FQ53*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FR53*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FS53*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FT53*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FU53*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FV53*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FW53*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FX53*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FY53*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FZ53*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GA53*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GB53*(1-'Resource Options'!$W$38)","v":12044.999999999998},null,"kg",null,{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GF53","v":1445289.0158395979},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GG53","v":1435171.9927287207},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GH53","v":1425125.7887796196},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GI53","v":1415149.9082581622},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GJ53","v":1405243.8589003552},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GK53","v":1395407.1518880525},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GL53","v":1385639.3018248363},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GM53","v":1375939.8267120623},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GN53","v":1366308.247925078},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GO53","v":1356744.0901896025},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GP53","v":1347246.8815582751},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GQ53","v":1337816.1533873673},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GR53","v":1328451.4403136557},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GS53","v":1319152.28023146},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GT53","v":1309918.2142698399},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GU53","v":1300748.7867699512},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GV53","v":1291643.5452625614},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GW53","v":1282602.0404457236},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GX53","v":1273623.8261626035},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GY53","v":1264708.4593794653},null,"kg",null,{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HC53","v":5781156.0633583916},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HD53","v":5740687.9709148826},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HE53","v":5700503.1551184785},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HF53","v":5660599.6330326488},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HG53","v":5620975.4356014207},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HH53","v":5581628.6075522099},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HI53","v":5542557.2072993452},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HJ53","v":5503759.3068482494},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HK53","v":5465232.9917003121},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HL53","v":5426976.3607584098},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HM53","v":5388987.5262331003},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HN53","v":5351264.613549469},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HO53","v":5313805.7612546226},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HP53","v":5276609.12092584},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HQ53","v":5239672.8570793597},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HR53","v":5202995.1470798049},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HS53","v":5166574.1810502457},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HT53","v":5130408.1617828943},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HU53","v":5094495.3046504138},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HV53","v":5058833.8375178613},null,"kg",null,{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HZ53","v":14452890.158395978},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IA53","v":14351719.927287206},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IB53","v":14251257.887796197},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IC53","v":14151499.082581623},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*ID53","v":14052438.58900355},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IE53","v":13954071.518880526},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IF53","v":13856393.018248362},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IG53","v":13759398.267120622},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IH53","v":13663082.479250778},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*II53","v":13567440.901896022},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IJ53","v":13472468.81558275},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IK53","v":13378161.53387367},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IL53","v":13284514.403136553},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IM53","v":13191522.802314596},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IN53","v":13099182.142698396},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IO53","v":13007487.867699506},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IP53","v":12916435.452625608},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IQ53","v":12826020.40445723},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IR53","v":12736238.261626028},{"$f":"HLOOKUP($GF52,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IS53","v":12647084.593794646}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"GF54*12/1000","v":17343.468190075175},{"$f":"GG54*12/1000","v":17222.063912744648},{"$f":"GH54*12/1000","v":17101.509465355433},{"$f":"GI54*12/1000","v":16981.798899097947},{"$f":"GJ54*12/1000","v":16862.926306804264},{"$f":"GK54*12/1000","v":16744.88582265663},{"$f":"GL54*12/1000","v":16627.671621898036},{"$f":"GM54*12/1000","v":16511.277920544748},{"$f":"GN54*12/1000","v":16395.698975100935},{"$f":"GO54*12/1000","v":16280.92908227523},{"$f":"GP54*12/1000","v":16166.962578699302},{"$f":"GQ54*12/1000","v":16053.793840648406},{"$f":"GR54*12/1000","v":15941.417283763867},{"$f":"GS54*12/1000","v":15829.82736277752},{"$f":"GT54*12/1000","v":15719.018571238079},{"$f":"GU54*12/1000","v":15608.985441239414},{"$f":"GV54*12/1000","v":15499.722543150738},{"$f":"GW54*12/1000","v":15391.224485348683},{"$f":"GX54*12/1000","v":15283.485913951241},{"$f":"GY54*12/1000","v":15176.501512553585},null,"Storage Losses (MWh)",null,{"$f":"HC54*12/1000","v":69373.872760300699},{"$f":"HD54*12/1000","v":68888.255650978594},{"$f":"HE54*12/1000","v":68406.037861421733},{"$f":"HF54*12/1000","v":67927.195596391786},{"$f":"HG54*12/1000","v":67451.705227217055},{"$f":"HH54*12/1000","v":66979.54329062652},{"$f":"HI54*12/1000","v":66510.686487592146},{"$f":"HJ54*12/1000","v":66045.111682178991},{"$f":"HK54*12/1000","v":65582.79590040374},{"$f":"HL54*12/1000","v":65123.71632910092},{"$f":"HM54*12/1000","v":64667.850314797208},{"$f":"HN54*12/1000","v":64215.175362593625},{"$f":"HO54*12/1000","v":63765.669135055468},{"$f":"HP54*12/1000","v":63319.309451110079},{"$f":"HQ54*12/1000","v":62876.074284952316},{"$f":"HR54*12/1000","v":62435.941764957657},{"$f":"HS54*12/1000","v":61998.890172602951},{"$f":"HT54*12/1000","v":61564.897941394731},{"$f":"HU54*12/1000","v":61133.943655804964},{"$f":"HV54*12/1000","v":60706.006050214339},null,"Storage Losses (MWh)",null,{"$f":"HZ54*12/1000","v":173434.68190075175},{"$f":"IA54*12/1000","v":172220.63912744648},{"$f":"IB54*12/1000","v":171015.09465355438},{"$f":"IC54*12/1000","v":169817.98899097947},{"$f":"ID54*12/1000","v":168629.26306804261},{"$f":"IE54*12/1000","v":167448.85822656631},{"$f":"IF54*12/1000","v":166276.71621898035},{"$f":"IG54*12/1000","v":165112.77920544747},{"$f":"IH54*12/1000","v":163956.98975100936},{"$f":"II54*12/1000","v":162809.29082275226},{"$f":"IJ54*12/1000","v":161669.62578699298},{"$f":"IK54*12/1000","v":160537.93840648403},{"$f":"IL54*12/1000","v":159414.17283763865},{"$f":"IM54*12/1000","v":158298.27362777517},{"$f":"IN54*12/1000","v":157190.18571238077},{"$f":"IO54*12/1000","v":156089.85441239408},{"$f":"IP54*12/1000","v":154997.22543150728},{"$f":"IQ54*12/1000","v":153912.24485348677},{"$f":"IR54*12/1000","v":152834.85913951232},{"$f":"IS54*12/1000","v":151765.01512553575},null,"Storage Losses (MWh)",null,{"$f":"IW53*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IX53*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IY53*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IZ53*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JA53*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JB53*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JC53*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JD53*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JE53*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JF53*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JG53*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JH53*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JI53*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JJ53*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JK53*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JL53*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JM53*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JN53*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JO53*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JP53*(1-'Resource Options'!$W$42)","v":38325}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D56:W56))","v":263579.77902457456},{"$f":"HLOOKUP(D52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":264621.21336841886},{"$f":"D56*(1+'Fixed O&M'!$A$29)","v":269913.63763578725},{"$f":"E56*(1+'Fixed O&M'!$A$29)","v":275311.91038850299},{"$f":"F56*(1+'Fixed O&M'!$A$29)","v":280818.14859627304},{"$f":"G56*(1+'Fixed O&M'!$A$29)","v":286434.5115681985},{"$f":"H56*(1+'Fixed O&M'!$A$29)","v":292163.20179956249},{"$f":"I56*(1+'Fixed O&M'!$A$29)","v":298006.46583555377},{"$f":"J56*(1+'Fixed O&M'!$A$29)","v":303966.59515226487},{"$f":"K56*(1+'Fixed O&M'!$A$29)","v":310045.92705531017},{"$f":"L56*(1+'Fixed O&M'!$A$29)","v":316246.84559641639},{"$f":"HLOOKUP(N52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":201823.51346530297},{"$f":"N56*(1+'Fixed O&M'!$A$29)","v":205859.98373460904},{"$f":"O56*(1+'Fixed O&M'!$A$29)","v":209977.18340930121},{"$f":"P56*(1+'Fixed O&M'!$A$29)","v":214176.72707748724},{"$f":"Q56*(1+'Fixed O&M'!$A$29)","v":218460.26161903699},{"$f":"R56*(1+'Fixed O&M'!$A$29)","v":222829.46685141773},{"$f":"S56*(1+'Fixed O&M'!$A$29)","v":227286.05618844609},{"$f":"T56*(1+'Fixed O&M'!$A$29)","v":231831.77731221501},{"$f":"U56*(1+'Fixed O&M'!$A$29)","v":236468.41285845931},{"$f":"V56*(1+'Fixed O&M'!$A$29)","v":241197.78111562852},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA56:AT56))","v":516616.36688816606},{"$f":"HLOOKUP(AA52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":518657.57820210105},{"$f":"AA56*(1+'Fixed O&M'!$A$30)","v":529030.72976614314},{"$f":"AB56*(1+'Fixed O&M'!$A$30)","v":539611.34436146601},{"$f":"AC56*(1+'Fixed O&M'!$A$30)","v":550403.57124869537},{"$f":"AD56*(1+'Fixed O&M'!$A$30)","v":561411.64267366927},{"$f":"AE56*(1+'Fixed O&M'!$A$30)","v":572639.87552714266},{"$f":"AF56*(1+'Fixed O&M'!$A$30)","v":584092.67303768557},{"$f":"AG56*(1+'Fixed O&M'!$A$30)","v":595774.52649843926},{"$f":"AH56*(1+'Fixed O&M'!$A$30)","v":607690.01702840801},{"$f":"AI56*(1+'Fixed O&M'!$A$30)","v":619843.81736897619},{"$f":"HLOOKUP(AK52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":395574.08639199391},{"$f":"AK56*(1+'Fixed O&M'!$A$30)","v":403485.56811983383},{"$f":"AL56*(1+'Fixed O&M'!$A$30)","v":411555.27948223049},{"$f":"AM56*(1+'Fixed O&M'!$A$30)","v":419786.38507187512},{"$f":"AN56*(1+'Fixed O&M'!$A$30)","v":428182.1127733126},{"$f":"AO56*(1+'Fixed O&M'!$A$30)","v":436745.75502877886},{"$f":"AP56*(1+'Fixed O&M'!$A$30)","v":445480.67012935446},{"$f":"AQ56*(1+'Fixed O&M'!$A$30)","v":454390.28353194153},{"$f":"AR56*(1+'Fixed O&M'!$A$30)","v":463478.08920258039},{"$f":"AS56*(1+'Fixed O&M'!$A$30)","v":472747.65098663198},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX56:BQ56))","v":971865.95445471315},{"$f":"HLOOKUP(AX52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":975705.90980458027},{"$f":"AX56*(1+'Fixed O&M'!$A$31)","v":995220.02800067188},{"$f":"AY56*(1+'Fixed O&M'!$A$31)","v":1015124.4285606854},{"$f":"AZ56*(1+'Fixed O&M'!$A$31)","v":1035426.917131899},{"$f":"BA56*(1+'Fixed O&M'!$A$31)","v":1056135.4554745371},{"$f":"BB56*(1+'Fixed O&M'!$A$31)","v":1077258.1645840278},{"$f":"BC56*(1+'Fixed O&M'!$A$31)","v":1098803.3278757085},{"$f":"BD56*(1+'Fixed O&M'!$A$31)","v":1120779.3944332227},{"$f":"BE56*(1+'Fixed O&M'!$A$31)","v":1143194.9823218873},{"$f":"BF56*(1+'Fixed O&M'!$A$31)","v":1166058.881968325},{"$f":"HLOOKUP(BH52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":744159.51887975808},{"$f":"BH56*(1+'Fixed O&M'!$A$31)","v":759042.70925735321},{"$f":"BI56*(1+'Fixed O&M'!$A$31)","v":774223.56344250031},{"$f":"BJ56*(1+'Fixed O&M'!$A$31)","v":789708.03471135034},{"$f":"BK56*(1+'Fixed O&M'!$A$31)","v":805502.19540557731},{"$f":"BL56*(1+'Fixed O&M'!$A$31)","v":821612.23931368883},{"$f":"BM56*(1+'Fixed O&M'!$A$31)","v":838044.48409996263},{"$f":"BN56*(1+'Fixed O&M'!$A$31)","v":854805.37378196185},{"$f":"BO56*(1+'Fixed O&M'!$A$31)","v":871901.48125760106},{"$f":"BP56*(1+'Fixed O&M'!$A$31)","v":889339.51088275306},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU56:CN56))","v":1904532.8648493616},{"$f":"HLOOKUP(BU52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1912057.8955697555},{"$f":"BU56*(1+'Fixed O&M'!$A$32)","v":1950299.0534811507},{"$f":"BV56*(1+'Fixed O&M'!$A$32)","v":1989305.0345507737},{"$f":"BW56*(1+'Fixed O&M'!$A$32)","v":2029091.1352417893},{"$f":"BX56*(1+'Fixed O&M'!$A$32)","v":2069672.9579466251},{"$f":"BY56*(1+'Fixed O&M'!$A$32)","v":2111066.4171055574},{"$f":"BZ56*(1+'Fixed O&M'!$A$32)","v":2153287.7454476687},{"$f":"CA56*(1+'Fixed O&M'!$A$32)","v":2196353.500356622},{"$f":"CB56*(1+'Fixed O&M'!$A$32)","v":2240280.5703637544},{"$f":"CC56*(1+'Fixed O&M'!$A$32)","v":2285086.1817710297},{"$f":"HLOOKUP(CE52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1458304.2588339078},{"$f":"CE56*(1+'Fixed O&M'!$A$32)","v":1487470.3440105859},{"$f":"CF56*(1+'Fixed O&M'!$A$32)","v":1517219.7508907977},{"$f":"CG56*(1+'Fixed O&M'!$A$32)","v":1547564.1459086137},{"$f":"CH56*(1+'Fixed O&M'!$A$32)","v":1578515.4288267859},{"$f":"CI56*(1+'Fixed O&M'!$A$32)","v":1610085.7374033215},{"$f":"CJ56*(1+'Fixed O&M'!$A$32)","v":1642287.4521513879},{"$f":"CK56*(1+'Fixed O&M'!$A$32)","v":1675133.2011944158},{"$f":"CL56*(1+'Fixed O&M'!$A$32)","v":1708635.8652183041},{"$f":"CM56*(1+'Fixed O&M'!$A$32)","v":1742808.5825226703},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR56:DK56))","v":3769866.6856386592},{"$f":"HLOOKUP(CR52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":3784761.8671001047},{"$f":"CR56*(1+'Fixed O&M'!$A$33)","v":3860457.104442107},{"$f":"CS56*(1+'Fixed O&M'!$A$33)","v":3937666.2465309491},{"$f":"CT56*(1+'Fixed O&M'!$A$33)","v":4016419.5714615681},{"$f":"CU56*(1+'Fixed O&M'!$A$33)","v":4096747.9628907996},{"$f":"CV56*(1+'Fixed O&M'!$A$33)","v":4178682.9221486156},{"$f":"CW56*(1+'Fixed O&M'!$A$33)","v":4262256.5805915883},{"$f":"CX56*(1+'Fixed O&M'!$A$33)","v":4347501.7122034198},{"$f":"CY56*(1+'Fixed O&M'!$A$33)","v":4434451.7464474887},{"$f":"CZ56*(1+'Fixed O&M'!$A$33)","v":4523140.7813764382},{"$f":"HLOOKUP(DB52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":2886593.7387422058},{"$f":"DB56*(1+'Fixed O&M'!$A$33)","v":2944325.6135170502},{"$f":"DC56*(1+'Fixed O&M'!$A$33)","v":3003212.1257873913},{"$f":"DD56*(1+'Fixed O&M'!$A$33)","v":3063276.3683031392},{"$f":"DE56*(1+'Fixed O&M'!$A$33)","v":3124541.8956692019},{"$f":"DF56*(1+'Fixed O&M'!$A$33)","v":3187032.7335825861},{"$f":"DG56*(1+'Fixed O&M'!$A$33)","v":3250773.3882542378},{"$f":"DH56*(1+'Fixed O&M'!$A$33)","v":3315788.8560193228},{"$f":"DI56*(1+'Fixed O&M'!$A$33)","v":3382104.6331397095},{"$f":"DJ56*(1+'Fixed O&M'!$A$33)","v":3449746.7258025035},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO56:EH56))","v":9365868.1480065435},{"$f":"HLOOKUP(DO52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":9402873.7816911507},{"$f":"DO56*(1+'Fixed O&M'!$A$34)","v":9590931.2573249731},{"$f":"DP56*(1+'Fixed O&M'!$A$34)","v":9782749.882471472},{"$f":"DQ56*(1+'Fixed O&M'!$A$34)","v":9978404.8801209014},{"$f":"DR56*(1+'Fixed O&M'!$A$34)","v":10177972.977723319},{"$f":"DS56*(1+'Fixed O&M'!$A$34)","v":10381532.437277786},{"$f":"DT56*(1+'Fixed O&M'!$A$34)","v":10589163.086023342},{"$f":"DU56*(1+'Fixed O&M'!$A$34)","v":10800946.347743809},{"$f":"DV56*(1+'Fixed O&M'!$A$34)","v":11016965.274698686},{"$f":"DW56*(1+'Fixed O&M'!$A$34)","v":11237304.580192659},{"$f":"HLOOKUP(DY52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":7171462.1784670977},{"$f":"DY56*(1+'Fixed O&M'!$A$34)","v":7314891.4220364401},{"$f":"DZ56*(1+'Fixed O&M'!$A$34)","v":7461189.2504771687},{"$f":"EA56*(1+'Fixed O&M'!$A$34)","v":7610413.0354867121},{"$f":"EB56*(1+'Fixed O&M'!$A$34)","v":7762621.2961964468},{"$f":"EC56*(1+'Fixed O&M'!$A$34)","v":7917873.7221203754},{"$f":"ED56*(1+'Fixed O&M'!$A$34)","v":8076231.1965627829},{"$f":"EE56*(1+'Fixed O&M'!$A$34)","v":8237755.820494039},{"$f":"EF56*(1+'Fixed O&M'!$A$34)","v":8402510.93690392},{"$f":"EG56*(1+'Fixed O&M'!$A$34)","v":8570561.1556419991},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL56:FE56))","v":1763123.8848266506},{"$f":"HLOOKUP(EL52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1515405.0240000002},{"$f":"HLOOKUP(EM52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1545713.1244800002},{"$f":"HLOOKUP(EN52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1576627.3869696003},{"$f":"HLOOKUP(EO52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1608159.9347089923},{"$f":"HLOOKUP(EP52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1640323.1334031723},{"$f":"HLOOKUP(EQ52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1673129.5960712354},{"$f":"HLOOKUP(ER52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1706592.1879926606},{"$f":"HLOOKUP(ES52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1740724.0317525137},{"$f":"HLOOKUP(ET52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1775538.5123875639},{"$f":"HLOOKUP(EU52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1811049.2826353156},{"$f":"HLOOKUP(EV52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1847270.2682880217},{"$f":"HLOOKUP(EW52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1884215.6736537823},{"$f":"HLOOKUP(EX52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1921899.987126858},{"$f":"HLOOKUP(EY52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1960337.9868693952},{"$f":"HLOOKUP(EZ52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1999544.7466067832},{"$f":"HLOOKUP(FA52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2039535.6415389187},{"$f":"HLOOKUP(FB52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2080326.3543696976},{"$f":"HLOOKUP(FC52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2121932.8814570913},{"$f":"HLOOKUP(FD52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2164371.5390862329},{"$f":"HLOOKUP(FE52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2207658.9698679578},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI56:GB56))","v":1983514.3704299808},{"$f":"HLOOKUP(FI52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1704830.6520000002},{"$f":"HLOOKUP(FJ52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1738927.2650400002},{"$f":"HLOOKUP(FK52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1773705.8103408003},{"$f":"HLOOKUP(FL52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1809179.926547616},{"$f":"HLOOKUP(FM52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1845363.5250785688},{"$f":"HLOOKUP(FN52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1882270.7955801398},{"$f":"HLOOKUP(FO52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1919916.2114917429},{"$f":"HLOOKUP(FP52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1958314.5357215777},{"$f":"HLOOKUP(FQ52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1997480.8264360097},{"$f":"HLOOKUP(FR52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2037430.4429647296},{"$f":"HLOOKUP(FS52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2078179.0518240242},{"$f":"HLOOKUP(FT52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2119742.6328605046},{"$f":"HLOOKUP(FU52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2162137.4855177151},{"$f":"HLOOKUP(FV52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2205380.2352280701},{"$f":"HLOOKUP(FW52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2249487.8399326312},{"$f":"HLOOKUP(FX52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2294477.5967312837},{"$f":"HLOOKUP(FY52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2340367.1486659097},{"$f":"HLOOKUP(FZ52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2387174.4916392276},{"$f":"HLOOKUP(GA52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2434917.9814720121},{"$f":"HLOOKUP(GB52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2483616.3411014527},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF56:GY56))","v":4930435.9195376122},{"$f":"HLOOKUP(GF52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4237709.7986577181},{"$f":"HLOOKUP(GG52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4322463.9946308723},{"$f":"HLOOKUP(GH52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4408913.2745234901},{"$f":"HLOOKUP(GI52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4497091.5400139596},{"$f":"HLOOKUP(GJ52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4587033.3708142387},{"$f":"HLOOKUP(GK52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(GL52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(GM52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(GN52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(GO52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(GP52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(GQ52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(GR52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(GS52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(GT52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(GU52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(GV52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(GW52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(GX52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(GY52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC56:HV56))","v":4930435.9195376122},{"$f":"HLOOKUP(HC52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4237709.7986577181},{"$f":"HLOOKUP(HD52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4322463.9946308723},{"$f":"HLOOKUP(HE52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4408913.2745234901},{"$f":"HLOOKUP(HF52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4497091.5400139596},{"$f":"HLOOKUP(HG52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4587033.3708142387},{"$f":"HLOOKUP(HH52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(HI52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(HJ52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(HK52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(HL52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(HM52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(HN52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(HO52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(HP52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(HQ52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(HR52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(HS52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(HT52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(HU52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(HV52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ56:IS56))","v":4930435.9195376122},{"$f":"HLOOKUP(HZ52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4237709.7986577181},{"$f":"HLOOKUP(IA52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4322463.9946308723},{"$f":"HLOOKUP(IB52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4408913.2745234901},{"$f":"HLOOKUP(IC52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4497091.5400139596},{"$f":"HLOOKUP(ID52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4587033.3708142387},{"$f":"HLOOKUP(IE52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(IF52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(IG52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(IH52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(II52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(IJ52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(IK52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(IL52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(IM52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(IN52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(IO52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(IP52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(IQ52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(IR52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(IS52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW56:JP56))","v":787108.87715475436},{"$f":"HLOOKUP(IW52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":676520.10000000009},{"$f":"HLOOKUP(IX52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":690050.50200000009},{"$f":"HLOOKUP(IY52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":703851.51204000006},{"$f":"HLOOKUP(IZ52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":717928.54228080006},{"$f":"HLOOKUP(JA52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":732287.11312641611},{"$f":"HLOOKUP(JB52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":746932.85538894439},{"$f":"HLOOKUP(JC52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":761871.51249672333},{"$f":"HLOOKUP(JD52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":777108.94274665765},{"$f":"HLOOKUP(JE52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":792651.12160159089},{"$f":"HLOOKUP(JF52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":808504.14403362293},{"$f":"HLOOKUP(JG52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":824674.22691429523},{"$f":"HLOOKUP(JH52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":841167.71145258122},{"$f":"HLOOKUP(JI52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":857991.06568163296},{"$f":"HLOOKUP(JJ52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":875150.88699526561},{"$f":"HLOOKUP(JK52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":892653.904735171},{"$f":"HLOOKUP(JL52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":910506.98282987438},{"$f":"HLOOKUP(JM52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":928717.1224864719},{"$f":"HLOOKUP(JN52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":947291.46493620146},{"$f":"HLOOKUP(JO52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":966237.29423492542},{"$f":"HLOOKUP(JP52,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":985562.04011962388}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D57:W57))","v":1058385.5501834205},{"$f":"VLOOKUP(D51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(D52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1617054.89922652},{"$f":"VLOOKUP(E51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(E52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1424968.0605243111},{"$f":"VLOOKUP(F51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(F52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1275349.0839382836},{"$f":"VLOOKUP(G51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(G52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1144234.3180899918},{"$f":"VLOOKUP(H51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(H52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1047019.1195369199},{"$f":"VLOOKUP(I51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(I52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":956544.85383463406},{"$f":"VLOOKUP(J51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(J52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":872669.01792761439},{"$f":"VLOOKUP(K51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(K52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":794960.64405919961},{"$f":"VLOOKUP(L51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(L52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":726423.46772616636},{"$f":"VLOOKUP(M51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(M52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":661318.96233822894},{"$f":"VLOOKUP(D51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1233308.9138012659},{"$f":"VLOOKUP(E51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1158148.4676145155},{"$f":"VLOOKUP(F51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1081135.5524260432},{"$f":"VLOOKUP(G51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1011051.3449630643},{"$f":"VLOOKUP(H51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":945916.29696586542},{"$f":"VLOOKUP(I51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":882843.39874607464},{"$f":"VLOOKUP(J51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":819770.5005262841},{"$f":"VLOOKUP(K51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":759276.15597773995},{"$f":"VLOOKUP(L51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":703937.18587271636},{"$f":"VLOOKUP(M51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":651175.03653996706},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA57:AT57))","v":2074435.6783595043},{"$f":"VLOOKUP(AA51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AA52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":3169427.6024839794},{"$f":"VLOOKUP(AB51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AB52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2792937.39862765},{"$f":"VLOOKUP(AC51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AC52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2499684.2045190353},{"$f":"VLOOKUP(AD51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AD52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2242699.2634563847},{"$f":"VLOOKUP(AE51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AE52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2052157.474292363},{"$f":"VLOOKUP(AF51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AF52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1874827.9135158826},{"$f":"VLOOKUP(AG51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AG52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1710431.2751381244},{"$f":"VLOOKUP(AH51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AH52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1558122.8623560311},{"$f":"VLOOKUP(AI51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AI52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1423789.9967432858},{"$f":"VLOOKUP(AJ51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AJ52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1296185.1661829287},{"$f":"VLOOKUP(AA51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2417285.4710504813},{"$f":"VLOOKUP(AB51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2269970.9965244508},{"$f":"VLOOKUP(AC51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2119025.6827550451},{"$f":"VLOOKUP(AD51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1981660.6361276063},{"$f":"VLOOKUP(AE51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1853995.9420530964},{"$f":"VLOOKUP(AF51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1730373.0615423066},{"$f":"VLOOKUP(AG51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1606750.181031517},{"$f":"VLOOKUP(AH51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1488181.2657163702},{"$f":"VLOOKUP(AI51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1379716.8843105242},{"$f":"VLOOKUP(AJ51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1276303.0716183356},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX57:BQ57))","v":3902457.4901634823},{"$f":"VLOOKUP(AX51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AX52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":5962371.6540711168},{"$f":"VLOOKUP(AY51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AY52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":5254113.0026511764},{"$f":"VLOOKUP(AZ51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AZ52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4702440.9812903879},{"$f":"VLOOKUP(BA51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BA52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4218997.3061882267},{"$f":"VLOOKUP(BB51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BB52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3860547.4202412581},{"$f":"VLOOKUP(BC51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BC52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3526952.5636261627},{"$f":"VLOOKUP(BD51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BD52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3217687.3019997682},{"$f":"VLOOKUP(BE51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BE52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2931162.5798900737},{"$f":"VLOOKUP(BF51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BF52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2678453.7092057103},{"$f":"VLOOKUP(BG51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BG52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2438401.7124163415},{"$f":"VLOOKUP(AX51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4547431.3283236418},{"$f":"VLOOKUP(AY51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4270301.2728965981},{"$f":"VLOOKUP(AZ51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3986340.8317657695},{"$f":"VLOOKUP(BA51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3727927.7796330424},{"$f":"VLOOKUP(BB51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3487763.1667613192},{"$f":"VLOOKUP(BC51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3255202.0702483468},{"$f":"VLOOKUP(BD51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3022640.9737353753},{"$f":"VLOOKUP(BE51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2799587.4674256151},{"$f":"VLOOKUP(BF51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2595542.7520127334},{"$f":"VLOOKUP(BG51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2400999.2372935191},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU57:CN57))","v":7647514.0523509765},{"$f":"VLOOKUP(BU51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BU52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":11684258.22056496},{"$f":"VLOOKUP(BV51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BV52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":10296307.678352585},{"$f":"VLOOKUP(BW51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BW52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":9215214.6629181635},{"$f":"VLOOKUP(BX51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BX52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8267826.4317374313},{"$f":"VLOOKUP(BY51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BY52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7565384.3047565157},{"$f":"VLOOKUP(BZ51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BZ52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6911649.7387333307},{"$f":"VLOOKUP(CA51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CA52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6305593.0577436369},{"$f":"VLOOKUP(CB51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CB52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5744100.2434841665},{"$f":"VLOOKUP(CC51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CC52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5248875.2103906069},{"$f":"VLOOKUP(CD51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CD52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4778453.4253054606},{"$f":"VLOOKUP(BU51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8911447.484851202},{"$f":"VLOOKUP(BV51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8368365.0813787337},{"$f":"VLOOKUP(BW51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7811897.4018886946},{"$f":"VLOOKUP(BX51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7305494.0771946581},{"$f":"VLOOKUP(BY51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6834851.6021790002},{"$f":"VLOOKUP(BZ51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6379109.4811959993},{"$f":"VLOOKUP(CA51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5923367.3602129985},{"$f":"VLOOKUP(CB51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5486256.9424237749},{"$f":"VLOOKUP(CC51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5086397.4097161945},{"$f":"VLOOKUP(CD51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4705157.0588964811},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR57:DK57))","v":15137627.176725954},{"$f":"VLOOKUP(CR51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CR52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":23128031.353552639},{"$f":"VLOOKUP(CS51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CS52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20380697.029755402},{"$f":"VLOOKUP(CT51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CT52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18240762.026173707},{"$f":"VLOOKUP(CU51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CU52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16365484.682835838},{"$f":"VLOOKUP(CV51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CV52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14975058.073787028},{"$f":"VLOOKUP(CW51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CW52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13681044.088947667},{"$f":"VLOOKUP(CX51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CX52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12481404.569231372},{"$f":"VLOOKUP(CY51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CY52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11369975.57067235},{"$f":"VLOOKUP(CZ51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CZ52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10389718.212760398},{"$f":"VLOOKUP(DA51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DA52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9458556.8510836978},{"$f":"VLOOKUP(CR51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17639479.797906313},{"$f":"VLOOKUP(CS51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16564492.698342999},{"$f":"VLOOKUP(CT51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15463010.542134538},{"$f":"VLOOKUP(CU51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14460626.672317883},{"$f":"VLOOKUP(CV51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13529028.473014355},{"$f":"VLOOKUP(CW51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12626924.303091297},{"$f":"VLOOKUP(CX51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11724820.133168241},{"$f":"VLOOKUP(CY51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10859595.892420087},{"$f":"VLOOKUP(CZ51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10068106.725123109},{"$f":"VLOOKUP(DA51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9313472.7021024022},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO57:EH57))","v":37607966.549850874},{"$f":"VLOOKUP(DO51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DO52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":57459350.752515666},{"$f":"VLOOKUP(DP51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DP52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":50633865.083963841},{"$f":"VLOOKUP(DQ51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DQ52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":45317404.11594034},{"$f":"VLOOKUP(DR51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DR52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":40658459.436131053},{"$f":"VLOOKUP(DS51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DS52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":37204079.380878553},{"$f":"VLOOKUP(DT51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DT52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":33989227.139590666},{"$f":"VLOOKUP(DU51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DU52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":31008839.103694577},{"$f":"VLOOKUP(DV51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DV52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":28247601.552236889},{"$f":"VLOOKUP(DW51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DW52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":25812247.219869774},{"$f":"VLOOKUP(DX51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DX52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":23498867.128418408},{"$f":"VLOOKUP(DO51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":43823576.737071648},{"$f":"VLOOKUP(DP51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":41152875.549235791},{"$f":"VLOOKUP(DQ51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":38416349.962872066},{"$f":"VLOOKUP(DR51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":35926024.457687557},{"$f":"VLOOKUP(DS51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":33611559.085520416},{"$f":"VLOOKUP(DT51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":31370368.768777188},{"$f":"VLOOKUP(DU51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":29129178.452033963},{"$f":"VLOOKUP(DV51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":26979612.742409024},{"$f":"VLOOKUP(DW51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":25013234.671343856},{"$f":"VLOOKUP(DX51,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":23138419.631720163},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL57:FE57))","v":3302947.9230063139},{"$f":"VLOOKUP(EL51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4429267.2046616394},{"$f":"VLOOKUP(EM51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4275135.4228166239},{"$f":"VLOOKUP(EN51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4113035.8111669566},{"$f":"VLOOKUP(EO51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3953769.024253164},{"$f":"VLOOKUP(EP51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3797122.8043140569},{"$f":"VLOOKUP(EQ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3642903.9423618908},{"$f":"VLOOKUP(ER51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3490930.114422305},{"$f":"VLOOKUP(ES51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3341032.6027876893},{"$f":"VLOOKUP(ET51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3192302.508839617},{"$f":"VLOOKUP(EU51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3043741.1325991563},{"$f":"VLOOKUP(EV51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2895179.7563586957},{"$f":"VLOOKUP(EW51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2746618.3801182359},{"$f":"VLOOKUP(EX51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2598057.0038777757},{"$f":"VLOOKUP(EY51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2449495.6276373151},{"$f":"VLOOKUP(EZ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2300934.2513968553},{"$f":"VLOOKUP(FA51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2152372.8751563947},{"$f":"VLOOKUP(FB51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2003811.4989159342},{"$f":"VLOOKUP(FC51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1855250.1226754731},{"$f":"VLOOKUP(FD51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1706688.7464350129},{"$f":"VLOOKUP(FE51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1558127.3701945532},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI57:GB57))","v":3239574.9128277744},{"$f":"VLOOKUP(FI51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":4344283.7286312329},{"$f":"VLOOKUP(FJ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":4193109.2428766778},{"$f":"VLOOKUP(FK51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":4034119.8044960047},{"$f":"VLOOKUP(FL51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3877908.8380018692},{"$f":"VLOOKUP(FM51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3724268.1581808748},{"$f":"VLOOKUP(FN51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3573008.2631080048},{"$f":"VLOOKUP(FO51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3423950.327023027},{"$f":"VLOOKUP(FP51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3276928.8693717001},{"$f":"VLOOKUP(FQ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3131052.4303940781},{"$f":"VLOOKUP(FR51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2985341.4719706974},{"$f":"VLOOKUP(FS51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2839630.5135473167},{"$f":"VLOOKUP(FT51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2693919.5551239369},{"$f":"VLOOKUP(FU51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2548208.5967005561},{"$f":"VLOOKUP(FV51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2402497.6382771763},{"$f":"VLOOKUP(FW51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2256786.6798537965},{"$f":"VLOOKUP(FX51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2111075.7214304153},{"$f":"VLOOKUP(FY51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1965364.7630070345},{"$f":"VLOOKUP(FZ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1819653.8045836536},{"$f":"VLOOKUP(GA51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1673942.8461602735},{"$f":"VLOOKUP(GB51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1528231.8877368935},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF57:GY57))","v":16553406.390109165},{"$f":"(VLOOKUP(GF51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GF51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22198188.333048925},{"$f":"(VLOOKUP(GG51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GG51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21425725.042077657},{"$f":"(VLOOKUP(GH51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GH51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20613329.324716937},{"$f":"(VLOOKUP(GI51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GI51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19815130.894197538},{"$f":"(VLOOKUP(GJ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GJ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19030065.97686566},{"$f":"(VLOOKUP(GK51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GK51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18257166.265933864},{"$f":"(VLOOKUP(GL51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GL51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17495518.00710975},{"$f":"(VLOOKUP(GM51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GM51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16744275.636719774},{"$f":"(VLOOKUP(GN51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GN51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15998884.021425795},{"$f":"(VLOOKUP(GO51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GO51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15254337.969805367},{"$f":"(VLOOKUP(GP51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GP51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14509791.918184936},{"$f":"(VLOOKUP(GQ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GQ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13765245.866564509},{"$f":"(VLOOKUP(GR51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GR51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13020699.814944081},{"$f":"(VLOOKUP(GS51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GS51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12276153.763323652},{"$f":"(VLOOKUP(GT51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GT51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11531607.711703224},{"$f":"(VLOOKUP(GU51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GU51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10787061.660082793},{"$f":"(VLOOKUP(GV51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GV51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10042515.608462362},{"$f":"(VLOOKUP(GW51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GW51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9297969.5568419322},{"$f":"(VLOOKUP(GX51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GX51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8553423.505221501},{"$f":"(VLOOKUP(GY51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GY51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":7808877.4536010753},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC57:HV57))","v":16771707.227755604},{"$f":"(VLOOKUP(HC51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HC51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22490930.684268776},{"$f":"(VLOOKUP(HD51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HD51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21708280.403411791},{"$f":"(VLOOKUP(HE51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HE51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20885171.080559805},{"$f":"(VLOOKUP(HF51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HF51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20076446.273662999},{"$f":"(VLOOKUP(HG51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HG51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19281028.180373166},{"$f":"(VLOOKUP(HH51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HH51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18497935.724193841},{"$f":"(VLOOKUP(HI51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HI51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17726243.100543853},{"$f":"(VLOOKUP(HJ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HJ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16965093.59473614},{"$f":"(VLOOKUP(HK51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HK51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16209872.001843683},{"$f":"(VLOOKUP(HL51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HL51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15455507.123638278},{"$f":"(VLOOKUP(HM51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HM51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14701142.245432872},{"$f":"(VLOOKUP(HN51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HN51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13946777.367227471},{"$f":"(VLOOKUP(HO51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HO51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13192412.489022069},{"$f":"(VLOOKUP(HP51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HP51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12438047.610816661},{"$f":"(VLOOKUP(HQ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HQ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11683682.732611261},{"$f":"(VLOOKUP(HR51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HR51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10929317.854405856},{"$f":"(VLOOKUP(HS51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HS51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10174952.97620045},{"$f":"(VLOOKUP(HT51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HT51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9420588.0979950428},{"$f":"(VLOOKUP(HU51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HU51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8666223.219789641},{"$f":"(VLOOKUP(HV51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HV51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":7911858.3415842373},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ57:IS57))","v":17048811.149293236},{"$f":"(VLOOKUP(HZ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HZ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22862528.220942196},{"$f":"(VLOOKUP(IA51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IA51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22066946.909327708},{"$f":"(VLOOKUP(IB51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IB51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21230238.087145146},{"$f":"(VLOOKUP(IC51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IC51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20408151.443412494},{"$f":"(VLOOKUP(ID51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(ID51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19599591.368217092},{"$f":"(VLOOKUP(IE51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IE51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18803560.575612802},{"$f":"(VLOOKUP(IF51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IF51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18019117.964777175},{"$f":"(VLOOKUP(IG51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IG51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17245392.666292455},{"$f":"(VLOOKUP(IH51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IH51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16477693.222327445},{"$f":"(VLOOKUP(II51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(II51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15710864.6477802},{"$f":"(VLOOKUP(IJ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IJ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14944036.073232958},{"$f":"(VLOOKUP(IK51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IK51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14177207.498685718},{"$f":"(VLOOKUP(IL51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IL51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13410378.924138475},{"$f":"(VLOOKUP(IM51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IM51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12643550.349591233},{"$f":"(VLOOKUP(IN51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IN51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11876721.77504399},{"$f":"(VLOOKUP(IO51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IO51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11109893.200496744},{"$f":"(VLOOKUP(IP51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IP51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10343064.6259495},{"$f":"(VLOOKUP(IQ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IQ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9576236.0514022559},{"$f":"(VLOOKUP(IR51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IR51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8809407.4768550117},{"$f":"(VLOOKUP(IS51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IS51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF52,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8042578.902307773},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW57:JP57))","v":4774028.4705661982},{"$f":"VLOOKUP(IW51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6401992.4720924543},{"$f":"VLOOKUP(IX51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6179212.8425312787},{"$f":"VLOOKUP(IY51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5944916.6383153591},{"$f":"VLOOKUP(IZ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5714714.9539818112},{"$f":"VLOOKUP(JA51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5488300.9955336871},{"$f":"VLOOKUP(JB51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5265395.5017686393},{"$f":"VLOOKUP(JC51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5045734.944509794},{"$f":"VLOOKUP(JD51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4829075.4618621431},{"$f":"VLOOKUP(JE51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4614103.3461977188},{"$f":"VLOOKUP(JF51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4399375.0924283052},{"$f":"VLOOKUP(JG51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4184646.8386588925},{"$f":"VLOOKUP(JH51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3969918.5848894804},{"$f":"VLOOKUP(JI51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3755190.3311200677},{"$f":"VLOOKUP(JJ51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3540462.0773506546},{"$f":"VLOOKUP(JK51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3325733.8235812425},{"$f":"VLOOKUP(JL51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3111005.5698118294},{"$f":"VLOOKUP(JM51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2896277.3160424158},{"$f":"VLOOKUP(JN51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2681549.0622730027},{"$f":"VLOOKUP(JO51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2466820.8085035901},{"$f":"VLOOKUP(JP51,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL52,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2252092.5547341779}]
[null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D58:W58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA58:AT58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX58:BQ58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU58:CN58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR58:DK58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO58:EH58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL58:FE58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI58:GB58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF58:GY58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC58:HV58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ58:IS58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW58:JP58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D59:W59))","v":8535.7675639318186},{"$f":"D56*Misc_Rev","v":8569.4933737228766},8740.8832411973344,8915.7009060212822,9094.0149241417075,9275.8952226245419,9461.4131270770322,9650.641389618575,9843.6542174109472,10040.527301759166,10241.33784779435,6535.8526600603718,6666.5697132615796,6799.9011075268108,6935.8991296773474,7074.6171122708947,7216.1094545163123,7360.4316436066392,7507.6402764787717,7657.7930820083475,7810.9489436485146,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA59:AT59))","v":16730.10442530637},{"$f":"AA56*Misc_Rev","v":16796.207012496841},17132.131152746781,17474.773775801717,17824.269251317754,18180.754636344107,18544.36972907099,18915.257123652413,19293.56226612546,19679.433511447965,20073.022181676926,12810.271213718332,13066.4766379927,13327.806170752554,13594.362294167606,13866.249540050956,14143.574530851976,14426.446021469017,14714.974941898396,15009.274440736364,15309.459929551091,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX59:BQ59))","v":31472.907069061424},{"$f":"AX56*Misc_Rev","v":31597.260183111532},32229.20538677376,32873.789494509241,33531.265284399422,34201.890590087416,34885.928401889163,35583.646969926944,36295.319909325488,37021.226307511999,37761.650833662243,24098.861859402088,24580.839096590127,25072.455878521931,25573.904996092373,26085.383096014219,26607.0907579345,27139.232573093192,27682.017224555057,28235.657569046154,28800.37072042708,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU59:CN59))","v":61676.392295281737},{"$f":"BU56*Misc_Rev","v":61920.082890130965},63158.484547933585,64421.654238892261,65710.087323670115,67024.28907014351,68364.774851546375,69732.070348577312,71126.711755548851,72549.245990659823,74000.230910473038,47225.725118077273,48170.239620438821,49133.6444128476,50116.317301104551,51118.643647126635,52141.01652006917,53183.83685047055,54247.513587479967,55332.463859229567,56439.113136414162,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR59:DK59))","v":122083.36274772232},{"$f":"CR56*Misc_Rev","v":122565.7283041698},125017.04287025321,127517.38372765826,130067.73140221143,132669.08603025565,135322.46775086079,138028.917105878,140789.49544799555,143605.28535695549,146477.39106409458,93479.451635427598,95349.040668136164,97256.021481498887,99201.141911128871,101185.16474935145,103208.86804433848,105273.04540522525,107378.50631332975,109526.07643959636,111716.59796838829,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO59:EH59))","v":303304.27410504391},{"$f":"DO56*Misc_Rev","v":304502.66454628628},310592.71783721197,316804.57219395618,323140.6636378353,329603.476910592,336195.54644880386,342919.45737777994,349777.84652533557,356773.40345584229,363908.8715249591,232240.63118747852,236885.44381122809,241623.15268745265,246455.61574120171,251384.72805602575,256412.42261714625,261540.67106948918,266771.484490879,272106.91418069659,277549.05246431055,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL59:FE59))","v":57097.003886226252},{"$f":"EL56*Misc_Rev","v":49074.876297216011},50056.373823160335,51057.501299623545,52078.651325616011,53120.224352128338,54182.628839170895,55266.281415954327,56371.607044273413,57499.039185158879,58649.019968862063,59822.0003682393,61018.440375604092,62238.809183116173,63483.585366778505,64753.257074114073,66048.322215596345,67369.288659908299,68716.674433106455,70091.007921768571,71492.828080203952,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI59:GB59))","v":64234.129372004514},{"$f":"FI56*Misc_Rev","v":55209.23583436801},56313.420551055373,57439.688962076485,58588.482741318003,59760.25239614438,60955.457444067251,62174.566592948606,63418.057924807581,64686.419083303743,65980.147464969807,67299.750414269205,68645.745422554581,70018.660331005696,71419.03353762583,72847.414208378337,74304.362492545901,75790.449742396828,77306.25873724476,78852.383911989644,80429.431590229447,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF59:GY59))","v":159667.236818306},{"$f":"GF56*Misc_Rev","v":137233.99411973156},139978.67400212618,142778.24748216872,145633.81243181208,148546.48868044832,151517.41845405728,154547.76682313843,157638.72215960122,160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC59:HV59))","v":159667.236818306},{"$f":"HC56*Misc_Rev","v":137233.99411973156},139978.67400212618,142778.24748216872,145633.81243181208,148546.48868044832,151517.41845405728,154547.76682313843,157638.72215960122,160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ59:IS59))","v":159667.236818306},{"$f":"HZ56*Misc_Rev","v":137233.99411973156},139978.67400212618,142778.24748216872,145633.81243181208,148546.48868044832,151517.41845405728,154547.76682313843,157638.72215960122,160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW59:JP59))","v":25489.73387777957},{"$f":"IW56*Misc_Rev","v":21908.426918400004},22346.595456768006,22793.527365903363,23249.39791322143,23714.385871485862,24188.673588915579,24672.447060693892,25165.896001907764,25669.21392194592,26182.598200384848,26706.250164392539,27240.375167680391,27785.182671034003,28340.886324454685,28907.704050943779,29485.858131962654,30075.575294601909,30677.086800493951,31290.628536503827,31916.441107233903]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D60:W60))","v":1330501.0967719266},{"$f":"SUM(D56:D59)","v":1890245.6059686616},{"$f":"SUM(E56:E59)","v":1703622.5814012957},{"$f":"SUM(F56:F59)","v":1559576.6952328079},{"$f":"SUM(G56:G59)","v":1434146.4816104067},{"$f":"SUM(H56:H59)","v":1342729.526327743},{"$f":"SUM(I56:I59)","v":1258169.4687612737},{"$f":"SUM(J56:J59)","v":1180326.1251527867},{"$f":"SUM(K56:K59)","v":1108770.8934288754},{"$f":"SUM(L56:L59)","v":1046509.9220832357},{"$f":"SUM(M56:M59)","v":987807.14578243974},{"$f":"SUM(N56:N59)","v":1441668.2799266293},{"$f":"SUM(O56:O59)","v":1370675.0210623862},{"$f":"SUM(P56:P59)","v":1297912.6369428714},{"$f":"SUM(Q56:Q59)","v":1232163.9711702289},{"$f":"SUM(R56:R59)","v":1171451.1756971732},{"$f":"SUM(S56:S59)","v":1112888.9750520086},{"$f":"SUM(T56:T59)","v":1054416.988358337},{"$f":"SUM(U56:U59)","v":998615.57356643362},{"$f":"SUM(V56:V59)","v":948063.39181318402},{"$f":"SUM(W56:W59)","v":900183.76659924409},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA60:AT60))","v":2607782.1496729767},{"$f":"SUM(AA56:AA59)","v":3704881.3876985773},{"$f":"SUM(AB56:AB59)","v":3339100.2595465397},{"$f":"SUM(AC56:AC59)","v":3056770.3226563027},{"$f":"SUM(AD56:AD59)","v":2810927.1039563976},{"$f":"SUM(AE56:AE59)","v":2631749.8716023765},{"$f":"SUM(AF56:AF59)","v":2466012.158772096},{"$f":"SUM(AG56:AG59)","v":2313439.2052994622},{"$f":"SUM(AH56:AH59)","v":2173190.9511205954},{"$f":"SUM(AI56:AI59)","v":2051159.4472831415},{"$f":"SUM(AJ56:AJ59)","v":1936102.005733582},{"$f":"SUM(AK56:AK59)","v":2825669.8286561933},{"$f":"SUM(AL56:AL59)","v":2686523.0412822771},{"$f":"SUM(AM56:AM59)","v":2543908.7684080284},{"$f":"SUM(AN56:AN59)","v":2415041.3834936493},{"$f":"SUM(AO56:AO59)","v":2296044.3043664601},{"$f":"SUM(AP56:AP59)","v":2181262.3911019373},{"$f":"SUM(AQ56:AQ59)","v":2066657.2971823404},{"$f":"SUM(AR56:AR59)","v":1957286.52419021},{"$f":"SUM(AS56:AS59)","v":1858204.2479538408},{"$f":"SUM(AT56:AT59)","v":1764360.1825345187},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX60:BQ60))","v":4905796.351687259},{"$f":"SUM(AX56:AX59)","v":6969674.8240588093},{"$f":"SUM(AY56:AY59)","v":6281562.2360386224},{"$f":"SUM(AZ56:AZ59)","v":5750439.1993455822},{"$f":"SUM(BA56:BA59)","v":5287955.4886045251},{"$f":"SUM(BB56:BB59)","v":4950884.7663058825},{"$f":"SUM(BC56:BC59)","v":4639096.6566120796},{"$f":"SUM(BD56:BD59)","v":4352074.276845403},{"$f":"SUM(BE56:BE59)","v":4088237.2942326218},{"$f":"SUM(BF56:BF59)","v":3858669.9178351094},{"$f":"SUM(BG56:BG59)","v":3642222.2452183287},{"$f":"SUM(BH56:BH59)","v":5315689.7090628017},{"$f":"SUM(BI56:BI59)","v":5053924.8212505411},{"$f":"SUM(BJ56:BJ59)","v":4785636.8510867916},{"$f":"SUM(BK56:BK59)","v":4543209.7193404855},{"$f":"SUM(BL56:BL59)","v":4319350.7452629106},{"$f":"SUM(BM56:BM59)","v":4103421.4003199702},{"$f":"SUM(BN56:BN59)","v":3887824.6904084315},{"$f":"SUM(BO56:BO59)","v":3682074.8584321318},{"$f":"SUM(BP56:BP59)","v":3495679.8908393807},{"$f":"SUM(BQ56:BQ59)","v":3319139.118896699},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU60:CN60))","v":9613723.3094956186},{"$f":"SUM(BU56:BU59)","v":13658236.199024845},{"$f":"SUM(BV56:BV59)","v":12309765.216381669},{"$f":"SUM(BW56:BW59)","v":11268941.351707829},{"$f":"SUM(BX56:BX59)","v":10362627.654302889},{"$f":"SUM(BY56:BY59)","v":9702081.5517732855},{"$f":"SUM(BZ56:BZ59)","v":9091080.9306904338},{"$f":"SUM(CA56:CA59)","v":8528612.8735398836},{"$f":"SUM(CB56:CB59)","v":8011580.4555963371},{"$f":"SUM(CC56:CC59)","v":7561705.0267450213},{"$f":"SUM(CD56:CD59)","v":7137539.8379869629},{"$f":"SUM(CE56:CE59)","v":10416977.468803186},{"$f":"SUM(CF56:CF59)","v":9904005.6650097594},{"$f":"SUM(CG56:CG59)","v":9378250.7971923389},{"$f":"SUM(CH56:CH59)","v":8903174.5404043756},{"$f":"SUM(CI56:CI59)","v":8464485.6746529136},{"$f":"SUM(CJ56:CJ59)","v":8041336.2351193903},{"$f":"SUM(CK56:CK59)","v":7618838.6492148573},{"$f":"SUM(CL56:CL59)","v":7215637.6572056711},{"$f":"SUM(CM56:CM59)","v":6850365.7387937279},{"$f":"SUM(CN56:CN59)","v":6504404.7545555662},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR60:DK60))","v":19029577.225112334},{"$f":"SUM(CR56:CR59)","v":27035358.948956914},{"$f":"SUM(CS56:CS59)","v":24366171.177067764},{"$f":"SUM(CT56:CT59)","v":22305945.656432316},{"$f":"SUM(CU56:CU59)","v":20511971.985699616},{"$f":"SUM(CV56:CV59)","v":19204475.122708082},{"$f":"SUM(CW56:CW59)","v":17995049.478847146},{"$f":"SUM(CX56:CX59)","v":16881690.066928841},{"$f":"SUM(CY56:CY59)","v":15858266.778323764},{"$f":"SUM(CZ56:CZ59)","v":14967775.244564842},{"$f":"SUM(DA56:DA59)","v":14128175.02352423},{"$f":"SUM(DB56:DB59)","v":20619552.988283947},{"$f":"SUM(DC56:DC59)","v":19604167.352528188},{"$f":"SUM(DD56:DD59)","v":18563478.68940343},{"$f":"SUM(DE56:DE59)","v":17623104.182532154},{"$f":"SUM(DF56:DF59)","v":16754755.533432908},{"$f":"SUM(DG56:DG59)","v":15917165.904718222},{"$f":"SUM(DH56:DH59)","v":15080866.566827705},{"$f":"SUM(DI56:DI59)","v":14282763.254752738},{"$f":"SUM(DJ56:DJ59)","v":13559737.434702415},{"$f":"SUM(DK56:DK59)","v":12874936.025873294},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO60:EH60))","v":47277138.971962459},{"$f":"SUM(DO56:DO59)","v":67166727.198753104},{"$f":"SUM(DP56:DP59)","v":60535389.059126027},{"$f":"SUM(DQ56:DQ59)","v":55416958.57060577},{"$f":"SUM(DR56:DR59)","v":50960004.979889788},{"$f":"SUM(DS56:DS59)","v":47711655.835512459},{"$f":"SUM(DT56:DT59)","v":44706955.123317257},{"$f":"SUM(DU56:DU59)","v":41940921.647095695},{"$f":"SUM(DV56:DV59)","v":39398325.746506028},{"$f":"SUM(DW56:DW59)","v":37185985.898024306},{"$f":"SUM(DX56:DX59)","v":35100080.580136031},{"$f":"SUM(DY56:DY59)","v":51227279.546726219},{"$f":"SUM(DZ56:DZ59)","v":48704652.415083461},{"$f":"SUM(EA56:EA59)","v":46119162.366036691},{"$f":"SUM(EB56:EB59)","v":43782893.108915471},{"$f":"SUM(EC56:EC59)","v":41625565.109772891},{"$f":"SUM(ED56:ED59)","v":39544654.913514711},{"$f":"SUM(EE56:EE59)","v":37466950.319666237},{"$f":"SUM(EF56:EF59)","v":35484140.04739394},{"$f":"SUM(EG56:EG59)","v":33687852.522428475},{"$f":"SUM(EH56:EH59)","v":31986529.839826472},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL60:FE60))","v":5123168.8117191894},{"$f":"SUM(EL56:EL59)","v":5993747.1049588555},{"$f":"SUM(EM56:EM59)","v":5870904.9211197849},{"$f":"SUM(EN56:EN59)","v":5740720.6994361803},{"$f":"SUM(EO56:EO59)","v":5614007.6102877725},{"$f":"SUM(EP56:EP59)","v":5490566.1620693579},{"$f":"SUM(EQ56:EQ59)","v":5370216.1672722967},{"$f":"SUM(ER56:ER59)","v":5252788.58383092},{"$f":"SUM(ES56:ES59)","v":5138128.2415844761},{"$f":"SUM(ET56:ET59)","v":5025340.0604123399},{"$f":"SUM(EU56:EU59)","v":4913439.4352033334},{"$f":"SUM(EV56:EV59)","v":4802272.0250149565},{"$f":"SUM(EW56:EW59)","v":4691852.494147622},{"$f":"SUM(EX56:EX59)","v":4582195.8001877498},{"$f":"SUM(EY56:EY59)","v":4473317.1998734884},{"$f":"SUM(EZ56:EZ59)","v":4365232.2550777523},{"$f":"SUM(FA56:FA59)","v":4257956.8389109094},{"$f":"SUM(FB56:FB59)","v":4151507.1419455404},{"$f":"SUM(FC56:FC59)","v":4045899.6785656707},{"$f":"SUM(FD56:FD59)","v":3941151.2934430139},{"$f":"SUM(FE56:FE59)","v":3837279.168142715},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI60:GB60))","v":5287323.4126297599},{"$f":"SUM(FI56:FI59)","v":6104323.6164656002},{"$f":"SUM(FJ56:FJ59)","v":5988349.9284677329},{"$f":"SUM(FK56:FK59)","v":5865265.3037988814},{"$f":"SUM(FL56:FL59)","v":5745677.2472908031},{"$f":"SUM(FM56:FM59)","v":5629391.9356555874},{"$f":"SUM(FN56:FN59)","v":5516234.5161322122},{"$f":"SUM(FO56:FO59)","v":5406041.1051077181},{"$f":"SUM(FP56:FP59)","v":5298661.4630180858},{"$f":"SUM(FQ56:FQ59)","v":5193219.6759133916},{"$f":"SUM(FR56:FR59)","v":5088752.0624003969},{"$f":"SUM(FS56:FS59)","v":4985109.3157856101},{"$f":"SUM(FT56:FT59)","v":4882307.9334069956},{"$f":"SUM(FU56:FU59)","v":4780364.742549276},{"$f":"SUM(FV56:FV59)","v":4679296.9070428722},{"$f":"SUM(FW56:FW59)","v":4579121.9339948064},{"$f":"SUM(FX56:FX59)","v":4479857.6806542445},{"$f":"SUM(FY56:FY59)","v":4381522.3614153415},{"$f":"SUM(FZ56:FZ59)","v":4284134.5549601261},{"$f":"SUM(GA56:GA59)","v":4187713.2115442753},{"$f":"SUM(GB56:GB59)","v":4092277.6604285752},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF60:GY60))","v":21643509.546465077},{"$f":"SUM(GF56:GF59)","v":26573132.125826374},{"$f":"SUM(GG56:GG59)","v":25888167.710710656},25165020.846722595,24457856.246643312,23765645.836360347,23087457.722618446,22422415.292928021,21769710.868254416,21124827.957591128,20482800.784694005,19842823.989371348,19204938.579174645,18569186.381806422,17935610.06152324,17304253.135866806,16675159.992729647,16048375.907762151,15423947.062127721,14801920.560613003,14182344.450100407,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC60:HV60))","v":21861810.38411152},{"$f":"SUM(HC56:HC59)","v":26865874.477046225},{"$f":"SUM(HD56:HD59)","v":26170723.07204479},25436862.602565464,24719171.626108773,24016608.039867852,23328227.180878423,22653140.386362124,21990528.826270781,21335815.938009012,20683969.938526917,20034174.316619284,19386470.079837609,18740899.05588441,18097503.909016252,17456328.156774845,16817416.187052708,16180813.275500242,15546565.603280831,14914720.275181144,14285325.338083569,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ60:IS60))","v":22138914.30564915},{"$f":"SUM(HZ56:HZ59)","v":27237472.013719644},{"$f":"SUM(IA56:IA59)","v":26529389.577960707},25781929.609150805,25050876.795858264,24335171.227711778,23633852.032297384,22946015.250595447,22270827.897827096,21603637.158492777,20939327.46266884,20277068.144419372,19616900.211295854,18958865.491000816,18303006.647790823,17649367.199207574,16997991.533143595,16348924.92524929,15702213.556688044,15057904.532246515,14416045.898807105,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW60:JP60))","v":5586627.0815987308},{"$f":"SUM(IW56:IW59)","v":7100420.9990108553},{"$f":"SUM(IX56:IX59)","v":6891609.9399880469},6671561.6777212629,6455892.8941758322,6244302.4945315886,6036517.0307464991,5832278.9040672118,5631350.300610709,5432423.6817212552,5234061.8346623126,5036027.3157375799,4838326.6715097418,4640966.5794727346,4443953.8506703749,4247295.4323673574,4050998.4107736666,3855070.0138234897,3659517.6140096979,3464348.7312750192,3269571.0359610356]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D62:W62))","v":0},{"$f":"HLOOKUP(D52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D53","v":0},{"$f":"HLOOKUP(E52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E53","v":0},{"$f":"HLOOKUP(F52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F53","v":0},{"$f":"HLOOKUP(G52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G53","v":0},{"$f":"HLOOKUP(H52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H53","v":0},{"$f":"HLOOKUP(I52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I53","v":0},{"$f":"HLOOKUP(J52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J53","v":0},{"$f":"HLOOKUP(K52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K53","v":0},{"$f":"HLOOKUP(L52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L53","v":0},{"$f":"HLOOKUP(M52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M53","v":0},{"$f":"HLOOKUP(N52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N53","v":0},{"$f":"HLOOKUP(O52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O53","v":0},{"$f":"HLOOKUP(P52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P53","v":0},{"$f":"HLOOKUP(Q52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q53","v":0},{"$f":"HLOOKUP(R52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R53","v":0},{"$f":"HLOOKUP(S52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S53","v":0},{"$f":"HLOOKUP(T52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T53","v":0},{"$f":"HLOOKUP(U52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U53","v":0},{"$f":"HLOOKUP(V52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V53","v":0},{"$f":"HLOOKUP(W52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W53","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA62:AT62))","v":0},{"$f":"HLOOKUP(AA52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA53","v":0},{"$f":"HLOOKUP(AB52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB53","v":0},{"$f":"HLOOKUP(AC52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC53","v":0},{"$f":"HLOOKUP(AD52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD53","v":0},{"$f":"HLOOKUP(AE52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE53","v":0},{"$f":"HLOOKUP(AF52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF53","v":0},{"$f":"HLOOKUP(AG52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG53","v":0},{"$f":"HLOOKUP(AH52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH53","v":0},{"$f":"HLOOKUP(AI52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI53","v":0},{"$f":"HLOOKUP(AJ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ53","v":0},{"$f":"HLOOKUP(AK52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK53","v":0},{"$f":"HLOOKUP(AL52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL53","v":0},{"$f":"HLOOKUP(AM52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM53","v":0},{"$f":"HLOOKUP(AN52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN53","v":0},{"$f":"HLOOKUP(AO52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO53","v":0},{"$f":"HLOOKUP(AP52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP53","v":0},{"$f":"HLOOKUP(AQ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ53","v":0},{"$f":"HLOOKUP(AR52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR53","v":0},{"$f":"HLOOKUP(AS52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS53","v":0},{"$f":"HLOOKUP(AT52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT53","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX62:BQ62))","v":0},{"$f":"HLOOKUP(AX52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX53","v":0},{"$f":"HLOOKUP(AY52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY53","v":0},{"$f":"HLOOKUP(AZ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ53","v":0},{"$f":"HLOOKUP(BA52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA53","v":0},{"$f":"HLOOKUP(BB52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB53","v":0},{"$f":"HLOOKUP(BC52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC53","v":0},{"$f":"HLOOKUP(BD52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD53","v":0},{"$f":"HLOOKUP(BE52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE53","v":0},{"$f":"HLOOKUP(BF52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF53","v":0},{"$f":"HLOOKUP(BG52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG53","v":0},{"$f":"HLOOKUP(BH52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH53","v":0},{"$f":"HLOOKUP(BI52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI53","v":0},{"$f":"HLOOKUP(BJ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ53","v":0},{"$f":"HLOOKUP(BK52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK53","v":0},{"$f":"HLOOKUP(BL52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL53","v":0},{"$f":"HLOOKUP(BM52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM53","v":0},{"$f":"HLOOKUP(BN52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN53","v":0},{"$f":"HLOOKUP(BO52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO53","v":0},{"$f":"HLOOKUP(BP52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP53","v":0},{"$f":"HLOOKUP(BQ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BQ53","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU62:CN62))","v":0},{"$f":"HLOOKUP(BU52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU53","v":0},{"$f":"HLOOKUP(BV52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV53","v":0},{"$f":"HLOOKUP(BW52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW53","v":0},{"$f":"HLOOKUP(BX52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX53","v":0},{"$f":"HLOOKUP(BY52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY53","v":0},{"$f":"HLOOKUP(BZ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ53","v":0},{"$f":"HLOOKUP(CA52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA53","v":0},{"$f":"HLOOKUP(CB52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB53","v":0},{"$f":"HLOOKUP(CC52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC53","v":0},{"$f":"HLOOKUP(CD52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD53","v":0},{"$f":"HLOOKUP(CE52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE53","v":0},{"$f":"HLOOKUP(CF52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF53","v":0},{"$f":"HLOOKUP(CG52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG53","v":0},{"$f":"HLOOKUP(CH52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH53","v":0},{"$f":"HLOOKUP(CI52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI53","v":0},{"$f":"HLOOKUP(CJ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ53","v":0},{"$f":"HLOOKUP(CK52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK53","v":0},{"$f":"HLOOKUP(CL52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL53","v":0},{"$f":"HLOOKUP(CM52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM53","v":0},{"$f":"HLOOKUP(CN52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CN53","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR62:DK62))","v":0},{"$f":"HLOOKUP(CR52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR53","v":0},{"$f":"HLOOKUP(CS52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS53","v":0},{"$f":"HLOOKUP(CT52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT53","v":0},{"$f":"HLOOKUP(CU52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU53","v":0},{"$f":"HLOOKUP(CV52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV53","v":0},{"$f":"HLOOKUP(CW52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW53","v":0},{"$f":"HLOOKUP(CX52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX53","v":0},{"$f":"HLOOKUP(CY52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY53","v":0},{"$f":"HLOOKUP(CZ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ53","v":0},{"$f":"HLOOKUP(DA52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA53","v":0},{"$f":"HLOOKUP(DB52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB53","v":0},{"$f":"HLOOKUP(DC52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC53","v":0},{"$f":"HLOOKUP(DD52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD53","v":0},{"$f":"HLOOKUP(DE52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE53","v":0},{"$f":"HLOOKUP(DF52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF53","v":0},{"$f":"HLOOKUP(DG52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG53","v":0},{"$f":"HLOOKUP(DH52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH53","v":0},{"$f":"HLOOKUP(DI52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI53","v":0},{"$f":"HLOOKUP(DJ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ53","v":0},{"$f":"HLOOKUP(DK52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DK53","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO62:EH62))","v":0},{"$f":"HLOOKUP(DO52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO53","v":0},{"$f":"HLOOKUP(DP52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP53","v":0},{"$f":"HLOOKUP(DQ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ53","v":0},{"$f":"HLOOKUP(DR52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR53","v":0},{"$f":"HLOOKUP(DS52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS53","v":0},{"$f":"HLOOKUP(DT52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT53","v":0},{"$f":"HLOOKUP(DU52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU53","v":0},{"$f":"HLOOKUP(DV52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV53","v":0},{"$f":"HLOOKUP(DW52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW53","v":0},{"$f":"HLOOKUP(DX52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX53","v":0},{"$f":"HLOOKUP(DY52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY53","v":0},{"$f":"HLOOKUP(DZ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ53","v":0},{"$f":"HLOOKUP(EA52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA53","v":0},{"$f":"HLOOKUP(EB52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB53","v":0},{"$f":"HLOOKUP(EC52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC53","v":0},{"$f":"HLOOKUP(ED52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED53","v":0},{"$f":"HLOOKUP(EE52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE53","v":0},{"$f":"HLOOKUP(EF52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF53","v":0},{"$f":"HLOOKUP(EG52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG53","v":0},{"$f":"HLOOKUP(EH52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EH53","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL62:FE62))","v":0},{"$f":"HLOOKUP(EL52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL53","v":0},{"$f":"HLOOKUP(EM52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM53","v":0},{"$f":"HLOOKUP(EN52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN53","v":0},{"$f":"HLOOKUP(EO52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO53","v":0},{"$f":"HLOOKUP(EP52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP53","v":0},{"$f":"HLOOKUP(EQ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ53","v":0},{"$f":"HLOOKUP(ER52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER53","v":0},{"$f":"HLOOKUP(ES52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES53","v":0},{"$f":"HLOOKUP(ET52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET53","v":0},{"$f":"HLOOKUP(EU52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU53","v":0},{"$f":"HLOOKUP(EV52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV53","v":0},{"$f":"HLOOKUP(EW52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW53","v":0},{"$f":"HLOOKUP(EX52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX53","v":0},{"$f":"HLOOKUP(EY52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY53","v":0},{"$f":"HLOOKUP(EZ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ53","v":0},{"$f":"HLOOKUP(FA52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA53","v":0},{"$f":"HLOOKUP(FB52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB53","v":0},{"$f":"HLOOKUP(FC52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC53","v":0},{"$f":"HLOOKUP(FD52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD53","v":0},{"$f":"HLOOKUP(FE52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FE53","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI62:GB62))","v":0},{"$f":"HLOOKUP(FI52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FI53","v":0},{"$f":"HLOOKUP(FJ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FJ53","v":0},{"$f":"HLOOKUP(FK52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FK53","v":0},{"$f":"HLOOKUP(FL52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FL53","v":0},{"$f":"HLOOKUP(FM52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FM53","v":0},{"$f":"HLOOKUP(FN52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FN53","v":0},{"$f":"HLOOKUP(FO52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FO53","v":0},{"$f":"HLOOKUP(FP52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FP53","v":0},{"$f":"HLOOKUP(FQ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FQ53","v":0},{"$f":"HLOOKUP(FR52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FR53","v":0},{"$f":"HLOOKUP(FS52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FS53","v":0},{"$f":"HLOOKUP(FT52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FT53","v":0},{"$f":"HLOOKUP(FU52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FU53","v":0},{"$f":"HLOOKUP(FV52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FV53","v":0},{"$f":"HLOOKUP(FW52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FW53","v":0},{"$f":"HLOOKUP(FX52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FX53","v":0},{"$f":"HLOOKUP(FY52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FY53","v":0},{"$f":"HLOOKUP(FZ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FZ53","v":0},{"$f":"HLOOKUP(GA52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GA53","v":0},{"$f":"HLOOKUP(GB52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GB53","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF62:GY62))","v":0},{"$f":"HLOOKUP(GF52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GF53","v":0},{"$f":"HLOOKUP(GG52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GG53","v":0},{"$f":"HLOOKUP(GH52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GH53","v":0},{"$f":"HLOOKUP(GI52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GI53","v":0},{"$f":"HLOOKUP(GJ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GJ53","v":0},{"$f":"HLOOKUP(GK52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GK53","v":0},{"$f":"HLOOKUP(GL52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GL53","v":0},{"$f":"HLOOKUP(GM52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GM53","v":0},{"$f":"HLOOKUP(GN52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GN53","v":0},{"$f":"HLOOKUP(GO52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GO53","v":0},{"$f":"HLOOKUP(GP52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GP53","v":0},{"$f":"HLOOKUP(GQ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GQ53","v":0},{"$f":"HLOOKUP(GR52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GR53","v":0},{"$f":"HLOOKUP(GS52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GS53","v":0},{"$f":"HLOOKUP(GT52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GT53","v":0},{"$f":"HLOOKUP(GU52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GU53","v":0},{"$f":"HLOOKUP(GV52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GV53","v":0},{"$f":"HLOOKUP(GW52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GW53","v":0},{"$f":"HLOOKUP(GX52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GX53","v":0},{"$f":"HLOOKUP(GY52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GY53","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC62:HV62))","v":0},{"$f":"HLOOKUP(HC52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HC53","v":0},{"$f":"HLOOKUP(HD52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HD53","v":0},{"$f":"HLOOKUP(HE52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HE53","v":0},{"$f":"HLOOKUP(HF52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HF53","v":0},{"$f":"HLOOKUP(HG52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HG53","v":0},{"$f":"HLOOKUP(HH52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HH53","v":0},{"$f":"HLOOKUP(HI52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HI53","v":0},{"$f":"HLOOKUP(HJ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HJ53","v":0},{"$f":"HLOOKUP(HK52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HK53","v":0},{"$f":"HLOOKUP(HL52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HL53","v":0},{"$f":"HLOOKUP(HM52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HM53","v":0},{"$f":"HLOOKUP(HN52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HN53","v":0},{"$f":"HLOOKUP(HO52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HO53","v":0},{"$f":"HLOOKUP(HP52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HP53","v":0},{"$f":"HLOOKUP(HQ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HQ53","v":0},{"$f":"HLOOKUP(HR52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HR53","v":0},{"$f":"HLOOKUP(HS52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HS53","v":0},{"$f":"HLOOKUP(HT52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HT53","v":0},{"$f":"HLOOKUP(HU52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HU53","v":0},{"$f":"HLOOKUP(HV52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HV53","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ62:IS62))","v":0},{"$f":"HLOOKUP(HZ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ53","v":0},{"$f":"HLOOKUP(IA52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA53","v":0},{"$f":"HLOOKUP(IB52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB53","v":0},{"$f":"HLOOKUP(IC52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC53","v":0},{"$f":"HLOOKUP(ID52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID53","v":0},{"$f":"HLOOKUP(IE52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE53","v":0},{"$f":"HLOOKUP(IF52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF53","v":0},{"$f":"HLOOKUP(IG52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG53","v":0},{"$f":"HLOOKUP(IH52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH53","v":0},{"$f":"HLOOKUP(II52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II53","v":0},{"$f":"HLOOKUP(IJ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ53","v":0},{"$f":"HLOOKUP(IK52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK53","v":0},{"$f":"HLOOKUP(IL52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL53","v":0},{"$f":"HLOOKUP(IM52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM53","v":0},{"$f":"HLOOKUP(IN52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN53","v":0},{"$f":"HLOOKUP(IO52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO53","v":0},{"$f":"HLOOKUP(IP52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP53","v":0},{"$f":"HLOOKUP(IQ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ53","v":0},{"$f":"HLOOKUP(IR52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IR53","v":0},{"$f":"HLOOKUP(IS52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IS53","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW62:JP62))","v":413704.42583253892},{"$f":"HLOOKUP(IW52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW53","v":355578.96455999999},{"$f":"HLOOKUP(IX52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX53","v":362690.54385120003},{"$f":"HLOOKUP(IY52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY53","v":369944.35472822405},{"$f":"HLOOKUP(IZ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ53","v":377343.24182278849},{"$f":"HLOOKUP(JA52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA53","v":384890.10665924422},{"$f":"HLOOKUP(JB52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB53","v":392587.90879242914},{"$f":"HLOOKUP(JC52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC53","v":400439.66696827783},{"$f":"HLOOKUP(JD52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD53","v":408448.46030764328},{"$f":"HLOOKUP(JE52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE53","v":416617.42951379623},{"$f":"HLOOKUP(JF52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF53","v":424949.7781040722},{"$f":"HLOOKUP(JG52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG53","v":433448.7736661536},{"$f":"HLOOKUP(JH52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH53","v":442117.74913947668},{"$f":"HLOOKUP(JI52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI53","v":450960.10412226623},{"$f":"HLOOKUP(JJ52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ53","v":459979.30620471161},{"$f":"HLOOKUP(JK52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK53","v":469178.89232880587},{"$f":"HLOOKUP(JL52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL53","v":478562.47017538192},{"$f":"HLOOKUP(JM52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM53","v":488133.71957888961},{"$f":"HLOOKUP(JN52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN53","v":497896.3939704675},{"$f":"HLOOKUP(JO52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JO53","v":507854.32184987684},{"$f":"HLOOKUP(JP52,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JP53","v":518011.40828687424}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D63:W63))","v":213654.73143745415},{"$f":"(D53+D54)*HLOOKUP(D52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":133113.45602124956},{"$f":"(E53+E54)*HLOOKUP(E52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":138813.73385886726},{"$f":"(F53+F54)*HLOOKUP(F52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":149468.5475189251},{"$f":"(G53+G54)*HLOOKUP(G52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":159442.03520423092},{"$f":"(H53+H54)*HLOOKUP(H52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":175248.70507415669},{"$f":"(I53+I54)*HLOOKUP(I52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":174186.56698734179},{"$f":"(J53+J54)*HLOOKUP(J52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":190904.96370763914},{"$f":"(K53+K54)*HLOOKUP(K52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":202217.07452004607},{"$f":"(L53+L54)*HLOOKUP(L52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":214593.39428435205},{"$f":"(M53+M54)*HLOOKUP(M52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":238811.08015790972},{"$f":"(N53+N54)*HLOOKUP(N52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":241547.73758673811},{"$f":"(O53+O54)*HLOOKUP(O52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":260765.59599826523},{"$f":"(P53+P54)*HLOOKUP(P52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":278470.72901079728},{"$f":"(Q53+Q54)*HLOOKUP(Q52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":286532.7392758769},{"$f":"(R53+R54)*HLOOKUP(R52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":303800.26148980699},{"$f":"(S53+S54)*HLOOKUP(S52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":312221.86515391467},{"$f":"(T53+T54)*HLOOKUP(T52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":333262.64354727021},{"$f":"(U53+U54)*HLOOKUP(U52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":331689.20119372348},{"$f":"(V53+V54)*HLOOKUP(V52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":333891.95838440495},{"$f":"(W53+W54)*HLOOKUP(W52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":334600.82090782974},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA63:AT63))","v":427309.46287490829},{"$f":"(AA53+AA54)*HLOOKUP(AA52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":266226.91204249911},{"$f":"(AB53+AB54)*HLOOKUP(AB52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":277627.46771773451},{"$f":"(AC53+AC54)*HLOOKUP(AC52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":298937.0950378502},{"$f":"(AD53+AD54)*HLOOKUP(AD52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":318884.07040846185},{"$f":"(AE53+AE54)*HLOOKUP(AE52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":350497.41014831339},{"$f":"(AF53+AF54)*HLOOKUP(AF52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":348373.13397468359},{"$f":"(AG53+AG54)*HLOOKUP(AG52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":381809.92741527827},{"$f":"(AH53+AH54)*HLOOKUP(AH52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":404434.14904009213},{"$f":"(AI53+AI54)*HLOOKUP(AI52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":429186.7885687041},{"$f":"(AJ53+AJ54)*HLOOKUP(AJ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":477622.16031581943},{"$f":"(AK53+AK54)*HLOOKUP(AK52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":483095.47517347621},{"$f":"(AL53+AL54)*HLOOKUP(AL52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":521531.19199653046},{"$f":"(AM53+AM54)*HLOOKUP(AM52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":556941.45802159456},{"$f":"(AN53+AN54)*HLOOKUP(AN52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":573065.4785517538},{"$f":"(AO53+AO54)*HLOOKUP(AO52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":607600.52297961398},{"$f":"(AP53+AP54)*HLOOKUP(AP52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":624443.73030782933},{"$f":"(AQ53+AQ54)*HLOOKUP(AQ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":666525.28709454043},{"$f":"(AR53+AR54)*HLOOKUP(AR52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":663378.40238744696},{"$f":"(AS53+AS54)*HLOOKUP(AS52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":667783.9167688099},{"$f":"(AT53+AT54)*HLOOKUP(AT52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":669201.64181565947},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX63:BQ63))","v":1068273.6571872709},{"$f":"(AX53+AX54)*HLOOKUP(AX52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":665567.28010624775},{"$f":"(AY53+AY54)*HLOOKUP(AY52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":694068.66929433635},{"$f":"(AZ53+AZ54)*HLOOKUP(AZ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":747342.73759462545},{"$f":"(BA53+BA54)*HLOOKUP(BA52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":797210.17602115462},{"$f":"(BB53+BB54)*HLOOKUP(BB52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":876243.52537078341},{"$f":"(BC53+BC54)*HLOOKUP(BC52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":870932.83493670891},{"$f":"(BD53+BD54)*HLOOKUP(BD52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":954524.81853819569},{"$f":"(BE53+BE54)*HLOOKUP(BE52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1011085.3726002304},{"$f":"(BF53+BF54)*HLOOKUP(BF52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1072966.9714217603},{"$f":"(BG53+BG54)*HLOOKUP(BG52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1194055.4007895484},{"$f":"(BH53+BH54)*HLOOKUP(BH52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1207738.6879336906},{"$f":"(BI53+BI54)*HLOOKUP(BI52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1303827.9799913261},{"$f":"(BJ53+BJ54)*HLOOKUP(BJ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1392353.6450539865},{"$f":"(BK53+BK54)*HLOOKUP(BK52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1432663.6963793845},{"$f":"(BL53+BL54)*HLOOKUP(BL52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1519001.3074490349},{"$f":"(BM53+BM54)*HLOOKUP(BM52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1561109.3257695735},{"$f":"(BN53+BN54)*HLOOKUP(BN52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1666313.2177363511},{"$f":"(BO53+BO54)*HLOOKUP(BO52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1658446.0059686175},{"$f":"(BP53+BP54)*HLOOKUP(BP52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1669459.7919220247},{"$f":"(BQ53+BQ54)*HLOOKUP(BQ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673004.1045391487},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU63:CN63))","v":2136547.3143745419},{"$f":"(BU53+BU54)*HLOOKUP(BU52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1331134.5602124955},{"$f":"(BV53+BV54)*HLOOKUP(BV52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1388137.3385886727},{"$f":"(BW53+BW54)*HLOOKUP(BW52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1494685.4751892509},{"$f":"(BX53+BX54)*HLOOKUP(BX52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1594420.3520423092},{"$f":"(BY53+BY54)*HLOOKUP(BY52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1752487.0507415668},{"$f":"(BZ53+BZ54)*HLOOKUP(BZ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1741865.6698734178},{"$f":"(CA53+CA54)*HLOOKUP(CA52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1909049.6370763914},{"$f":"(CB53+CB54)*HLOOKUP(CB52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2022170.7452004608},{"$f":"(CC53+CC54)*HLOOKUP(CC52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2145933.9428435205},{"$f":"(CD53+CD54)*HLOOKUP(CD52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2388110.8015790968},{"$f":"(CE53+CE54)*HLOOKUP(CE52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2415477.3758673812},{"$f":"(CF53+CF54)*HLOOKUP(CF52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2607655.9599826522},{"$f":"(CG53+CG54)*HLOOKUP(CG52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2784707.2901079729},{"$f":"(CH53+CH54)*HLOOKUP(CH52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2865327.392758769},{"$f":"(CI53+CI54)*HLOOKUP(CI52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3038002.6148980698},{"$f":"(CJ53+CJ54)*HLOOKUP(CJ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3122218.6515391469},{"$f":"(CK53+CK54)*HLOOKUP(CK52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3332626.4354727021},{"$f":"(CL53+CL54)*HLOOKUP(CL52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3316892.011937235},{"$f":"(CM53+CM54)*HLOOKUP(CM52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3338919.5838440494},{"$f":"(CN53+CN54)*HLOOKUP(CN52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3346008.2090782975},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR63:DK63))","v":4273094.6287490837},{"$f":"(CR53+CR54)*HLOOKUP(CR52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2662269.120424991},{"$f":"(CS53+CS54)*HLOOKUP(CS52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2776274.6771773454},{"$f":"(CT53+CT54)*HLOOKUP(CT52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2989370.9503785018},{"$f":"(CU53+CU54)*HLOOKUP(CU52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3188840.7040846185},{"$f":"(CV53+CV54)*HLOOKUP(CV52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3504974.1014831336},{"$f":"(CW53+CW54)*HLOOKUP(CW52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3483731.3397468356},{"$f":"(CX53+CX54)*HLOOKUP(CX52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3818099.2741527827},{"$f":"(CY53+CY54)*HLOOKUP(CY52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4044341.4904009216},{"$f":"(CZ53+CZ54)*HLOOKUP(CZ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4291867.8856870411},{"$f":"(DA53+DA54)*HLOOKUP(DA52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4776221.6031581936},{"$f":"(DB53+DB54)*HLOOKUP(DB52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4830954.7517347625},{"$f":"(DC53+DC54)*HLOOKUP(DC52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5215311.9199653044},{"$f":"(DD53+DD54)*HLOOKUP(DD52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5569414.5802159458},{"$f":"(DE53+DE54)*HLOOKUP(DE52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5730654.785517538},{"$f":"(DF53+DF54)*HLOOKUP(DF52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6076005.2297961395},{"$f":"(DG53+DG54)*HLOOKUP(DG52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6244437.3030782938},{"$f":"(DH53+DH54)*HLOOKUP(DH52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6665252.8709454043},{"$f":"(DI53+DI54)*HLOOKUP(DI52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6633784.02387447},{"$f":"(DJ53+DJ54)*HLOOKUP(DJ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6677839.1676880987},{"$f":"(DK53+DK54)*HLOOKUP(DK52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6692016.418156595},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO63:EH63))","v":10682736.571872707},{"$f":"(DO53+DO54)*HLOOKUP(DO52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6655672.8010624778},{"$f":"(DP53+DP54)*HLOOKUP(DP52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6940686.6929433635},{"$f":"(DQ53+DQ54)*HLOOKUP(DQ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7473427.3759462545},{"$f":"(DR53+DR54)*HLOOKUP(DR52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7972101.760211546},{"$f":"(DS53+DS54)*HLOOKUP(DS52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8762435.2537078336},{"$f":"(DT53+DT54)*HLOOKUP(DT52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8709328.3493670896},{"$f":"(DU53+DU54)*HLOOKUP(DU52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":9545248.1853819564},{"$f":"(DV53+DV54)*HLOOKUP(DV52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":10110853.726002304},{"$f":"(DW53+DW54)*HLOOKUP(DW52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":10729669.714217601},{"$f":"(DX53+DX54)*HLOOKUP(DX52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":11940554.007895485},{"$f":"(DY53+DY54)*HLOOKUP(DY52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":12077386.879336905},{"$f":"(DZ53+DZ54)*HLOOKUP(DZ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":13038279.799913261},{"$f":"(EA53+EA54)*HLOOKUP(EA52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":13923536.450539865},{"$f":"(EB53+EB54)*HLOOKUP(EB52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":14326636.963793844},{"$f":"(EC53+EC54)*HLOOKUP(EC52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":15190013.07449035},{"$f":"(ED53+ED54)*HLOOKUP(ED52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":15611093.257695735},{"$f":"(EE53+EE54)*HLOOKUP(EE52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16663132.177363511},{"$f":"(EF53+EF54)*HLOOKUP(EF52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16584460.059686175},{"$f":"(EG53+EG54)*HLOOKUP(EG52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16694597.919220246},{"$f":"(EH53+EH54)*HLOOKUP(EH52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16730041.045391487},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL63:FE63))","v":1077658.0028187365},{"$f":"(EL53+EL54)*HLOOKUP(EL52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":772533.45012332324},{"$f":"(EM53+EM54)*HLOOKUP(EM52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":694068.66929433635},{"$f":"(EN53+EN54)*HLOOKUP(EN52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":747342.73759462545},{"$f":"(EO53+EO54)*HLOOKUP(EO52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":797210.17602115462},{"$f":"(EP53+EP54)*HLOOKUP(EP52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":876243.52537078341},{"$f":"(EQ53+EQ54)*HLOOKUP(EQ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":870932.83493670891},{"$f":"(ER53+ER54)*HLOOKUP(ER52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":954524.81853819569},{"$f":"(ES53+ES54)*HLOOKUP(ES52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1011085.3726002304},{"$f":"(ET53+ET54)*HLOOKUP(ET52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1072966.9714217603},{"$f":"(EU53+EU54)*HLOOKUP(EU52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1194055.4007895484},{"$f":"(EV53+EV54)*HLOOKUP(EV52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1207738.6879336906},{"$f":"(EW53+EW54)*HLOOKUP(EW52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1303827.9799913261},{"$f":"(EX53+EX54)*HLOOKUP(EX52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1392353.6450539865},{"$f":"(EY53+EY54)*HLOOKUP(EY52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1432663.6963793845},{"$f":"(EZ53+EZ54)*HLOOKUP(EZ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1519001.3074490349},{"$f":"(FA53+FA54)*HLOOKUP(FA52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1561109.3257695735},{"$f":"(FB53+FB54)*HLOOKUP(FB52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1666313.2177363511},{"$f":"(FC53+FC54)*HLOOKUP(FC52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1658446.0059686175},{"$f":"(FD53+FD54)*HLOOKUP(FD52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1669459.7919220247},{"$f":"(FE53+FE54)*HLOOKUP(FE52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673004.1045391487},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI63:GB63))","v":1268574.9679098842},{"$f":"(FI53+FI54)*HLOOKUP(FI52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":790361.1451261692},{"$f":"(FJ53+FJ54)*HLOOKUP(FJ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":824206.54478702438},{"$f":"(FK53+FK54)*HLOOKUP(FK52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":887469.50089361775},{"$f":"(FL53+FL54)*HLOOKUP(FL52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":946687.08402512106},{"$f":"(FM53+FM54)*HLOOKUP(FM52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1040539.1863778053},{"$f":"(FN53+FN54)*HLOOKUP(FN52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1034232.7414873418},{"$f":"(FO53+FO54)*HLOOKUP(FO52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1133498.2220141073},{"$f":"(FP53+FP54)*HLOOKUP(FP52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1200663.8799627735},{"$f":"(FQ53+FQ54)*HLOOKUP(FQ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1274148.2785633402},{"$f":"(FR53+FR54)*HLOOKUP(FR52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1417940.7884375888},{"$f":"(FS53+FS54)*HLOOKUP(FS52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1434189.6919212574},{"$f":"(FT53+FT54)*HLOOKUP(FT52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1548295.7262396999},{"$f":"(FU53+FU54)*HLOOKUP(FU52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1653419.9535016089},{"$f":"(FV53+FV54)*HLOOKUP(FV52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1701288.1394505189},{"$f":"(FW53+FW54)*HLOOKUP(FW52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1803814.052595729},{"$f":"(FX53+FX54)*HLOOKUP(FX52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1853817.3243513685},{"$f":"(FY53+FY54)*HLOOKUP(FY52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1978746.9460619169},{"$f":"(FZ53+FZ54)*HLOOKUP(FZ52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1969404.6320877331},{"$f":"(GA53+GA54)*HLOOKUP(GA52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1982483.5029074044},{"$f":"(GB53+GB54)*HLOOKUP(GB52,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1986692.3741402391},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF63:GY63))","v":3069174.2268388513},{"$f":"GF54*HydrogenFuel!D62","v":2844430.2784800702},{"$f":"GG54*HydrogenFuel!E62","v":2837545.6610046104},{"$f":"GH54*HydrogenFuel!F62","v":2880862.8495532414},{"$f":"GI54*HydrogenFuel!G62","v":2923094.2773374771},{"$f":"GJ54*HydrogenFuel!H62","v":2991396.3849403639},{"$f":"GK54*HydrogenFuel!I62","v":2900396.1761955391},{"$f":"GL54*HydrogenFuel!J62","v":2964196.7869221927},{"$f":"GM54*HydrogenFuel!K62","v":2988923.8032608614},{"$f":"GN54*HydrogenFuel!L62","v":3006710.2694030618},{"$f":"GO54*HydrogenFuel!M62","v":3158974.7500008955},{"$f":"GP54*HydrogenFuel!N62","v":3142472.642446233},{"$f":"GQ54*HydrogenFuel!O62","v":3202637.4101975979},{"$f":"GR54*HydrogenFuel!P62","v":3273363.0159017728},{"$f":"GS54*HydrogenFuel!Q62","v":3291104.4654938458},{"$f":"GT54*HydrogenFuel!R62","v":3397808.4206847106},{"$f":"GU54*HydrogenFuel!S62","v":3378583.1093410836},{"$f":"GV54*HydrogenFuel!T62","v":3518299.0518539678},{"$f":"GW54*HydrogenFuel!U62","v":3465498.1100703129},{"$f":"GX54*HydrogenFuel!V62","v":3422071.9161825809},{"$f":"GY54*HydrogenFuel!W62","v":3421234.5620568641},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC63:HV63))","v":12276696.907355405},{"$f":"HC54*HydrogenFuel!D62","v":11377721.113920281},{"$f":"HD54*HydrogenFuel!E62","v":11350182.644018441},{"$f":"HE54*HydrogenFuel!F62","v":11523451.398212966},{"$f":"HF54*HydrogenFuel!G62","v":11692377.109349908},{"$f":"HG54*HydrogenFuel!H62","v":11965585.539761456},{"$f":"HH54*HydrogenFuel!I62","v":11601584.704782156},{"$f":"HI54*HydrogenFuel!J62","v":11856787.147688771},{"$f":"HJ54*HydrogenFuel!K62","v":11955695.213043446},{"$f":"HK54*HydrogenFuel!L62","v":12026841.077612247},{"$f":"HL54*HydrogenFuel!M62","v":12635899.000003582},{"$f":"HM54*HydrogenFuel!N62","v":12569890.569784932},{"$f":"HN54*HydrogenFuel!O62","v":12810549.640790392},{"$f":"HO54*HydrogenFuel!P62","v":13093452.063607091},{"$f":"HP54*HydrogenFuel!Q62","v":13164417.861975383},{"$f":"HQ54*HydrogenFuel!R62","v":13591233.682738842},{"$f":"HR54*HydrogenFuel!S62","v":13514332.437364334},{"$f":"HS54*HydrogenFuel!T62","v":14073196.207415871},{"$f":"HT54*HydrogenFuel!U62","v":13861992.440281251},{"$f":"HU54*HydrogenFuel!V62","v":13688287.664730323},{"$f":"HV54*HydrogenFuel!W62","v":13684938.248227457},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ63:IS63))","v":30691742.268388506},{"$f":"HZ54*HydrogenFuel!D62","v":28444302.784800701},{"$f":"IA54*HydrogenFuel!E62","v":28375456.610046104},{"$f":"IB54*HydrogenFuel!F62","v":28808628.495532416},{"$f":"IC54*HydrogenFuel!G62","v":29230942.77337477},{"$f":"ID54*HydrogenFuel!H62","v":29913963.849403635},{"$f":"IE54*HydrogenFuel!I62","v":29003961.761955395},{"$f":"IF54*HydrogenFuel!J62","v":29641967.869221926},{"$f":"IG54*HydrogenFuel!K62","v":29889238.032608613},{"$f":"IH54*HydrogenFuel!L62","v":30067102.694030613},{"$f":"II54*HydrogenFuel!M62","v":31589747.500008948},{"$f":"IJ54*HydrogenFuel!N62","v":31424726.42446233},{"$f":"IK54*HydrogenFuel!O62","v":32026374.101975974},{"$f":"IL54*HydrogenFuel!P62","v":32733630.159017719},{"$f":"IM54*HydrogenFuel!Q62","v":32911044.654938444},{"$f":"IN54*HydrogenFuel!R62","v":33978084.206847101},{"$f":"IO54*HydrogenFuel!S62","v":33785831.09341082},{"$f":"IP54*HydrogenFuel!T62","v":35182990.51853966},{"$f":"IQ54*HydrogenFuel!U62","v":34654981.100703113},{"$f":"IR54*HydrogenFuel!V62","v":34220719.161825791},{"$f":"IS54*HydrogenFuel!W62","v":34212345.620568618}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D64:W64))","v":6918.9948228705189},{"$f":"SUM(D62:D63)*Misc_Rev","v":4310.7461597921456},4495.3439572855577,4840.3894428528711,5163.3708680538148,5675.2540651214913,5640.8577853180768,6182.2663447081868,6548.5977412571729,6949.3924805044571,7733.6580198337488,7822.2819340089272,8444.6330608078224,9017.9960882856594,9279.0762287099988,9838.2676680859113,10110.992881144373,10792.377448634799,10741.423091457542,10812.75718032057,10835.71298427916,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA64:AT64))","v":13837.989645741038},{"$f":"SUM(AA62:AA63)*Misc_Rev","v":8621.4923195842912},8990.6879145711155,9680.7788857057421,10326.74173610763,11350.508130242983,11281.715570636154,12364.532689416374,13097.195482514346,13898.784961008914,15467.316039667498,15644.563868017854,16889.266121615645,18035.992176571319,18558.152457419998,19676.535336171823,20221.985762288747,21584.754897269599,21482.846182915084,21625.51436064114,21671.42596855832,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX64:BQ64))","v":34594.974114352575},{"$f":"SUM(AX62:AX63)*Misc_Rev","v":21553.730798960729},22476.719786427791,24201.947214264354,25816.854340269074,28376.270325607453,28204.288926590383,30911.33172354093,32742.988706285865,34746.962402522287,38668.290099168742,39111.409670044639,42223.16530403911,45089.980441428299,46395.381143549988,49191.338340429553,50554.964405721868,53961.887243173995,53707.115457287713,54063.785901602852,54178.564921395795,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU64:CN64))","v":69189.948228705151},{"$f":"SUM(BU62:BU63)*Misc_Rev","v":43107.461597921458},44953.439572855583,48403.894428528707,51633.708680538148,56752.540651214906,56408.577853180766,61822.663447081861,65485.97741257173,69493.924805044575,77336.580198337484,78222.819340089278,84446.33060807822,90179.960882856598,92790.762287099977,98382.676680859106,101109.92881144374,107923.77448634799,107414.23091457543,108127.5718032057,108357.12984279159,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR64:DK64))","v":138379.8964574103},{"$f":"SUM(CR62:CR63)*Misc_Rev","v":86214.923195842915},89906.879145711166,96807.788857057414,103267.4173610763,113505.08130242981,112817.15570636153,123645.32689416372,130971.95482514346,138987.84961008915,154673.16039667497,156445.63868017856,168892.66121615644,180359.9217657132,185581.52457419995,196765.35336171821,202219.85762288747,215847.54897269598,214828.46182915085,216255.14360641141,216714.25968558318,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO64:EH64))","v":345949.74114352581},{"$f":"SUM(DO62:DO63)*Misc_Rev","v":215537.3079896073},224767.1978642779,242019.47214264353,258168.54340269073,283762.70325607451,282042.88926590385,309113.31723540928,327429.88706285862,347469.62402522285,386682.90099168743,391114.09670044633,422231.6530403911,450899.80441428302,463953.81143549987,491913.38340429554,505549.64405721874,539618.87243174005,537071.1545728771,540637.85901602847,541785.64921395795,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL64:FE64))","v":34898.876763281965},{"$f":"SUM(EL62:EL63)*Misc_Rev","v":25017.723248793704},22476.719786427791,24201.947214264354,25816.854340269074,28376.270325607453,28204.288926590383,30911.33172354093,32742.988706285865,34746.962402522287,38668.290099168742,39111.409670044639,42223.16530403911,45089.980441428299,46395.381143549988,49191.338340429553,50554.964405721868,53961.887243173995,53707.115457287713,54063.785901602852,54178.564921395795,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI64:GB64))","v":41081.531760793696},{"$f":"SUM(FI62:FI63)*Misc_Rev","v":25595.055323765864},26691.104746383,28739.812316938918,30657.514529069522,33696.821011658853,33492.593100326078,36707.206421704854,38882.299088714462,41262.01785299521,45918.594492762881,46444.798983178007,50140.008798546449,53544.351774196111,55094.515107965606,58414.714279260093,60034.020231794719,64079.741101269123,63777.199605529153,64200.745758153389,64337.04584415751,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF64:GY64))","v":99392.138161949391},{"$f":"SUM(GF62:GF63)*Misc_Rev","v":92114.030138298607},{"$f":"SUM(GG62:GG63)*Misc_Rev","v":91891.078685973305},{"$f":"SUM(GH62:GH63)*Misc_Rev","v":93293.862519932183},{"$f":"SUM(GI62:GI63)*Misc_Rev","v":94661.485077296864},{"$f":"SUM(GJ62:GJ63)*Misc_Rev","v":96873.380529908754},{"$f":"SUM(GK62:GK63)*Misc_Rev","v":93926.429769916344},{"$f":"SUM(GL62:GL63)*Misc_Rev","v":95992.548747688299},{"$f":"SUM(GM62:GM63)*Misc_Rev","v":96793.308444799739},{"$f":"SUM(GN62:GN63)*Misc_Rev","v":97369.305364348766},{"$f":"SUM(GO62:GO63)*Misc_Rev","v":102300.23830402902},{"$f":"SUM(GP62:GP63)*Misc_Rev","v":101765.83405297881},{"$f":"SUM(GQ62:GQ63)*Misc_Rev","v":103714.20989183903},{"$f":"SUM(GR62:GR63)*Misc_Rev","v":106004.58790696302},{"$f":"SUM(GS62:GS63)*Misc_Rev","v":106579.12701055271},{"$f":"SUM(GT62:GT63)*Misc_Rev","v":110034.62789545368},{"$f":"SUM(GU62:GU63)*Misc_Rev","v":109412.03541290166},{"$f":"SUM(GV62:GV63)*Misc_Rev","v":113936.5964952389},{"$f":"SUM(GW62:GW63)*Misc_Rev","v":112226.69079651702},{"$f":"SUM(GX62:GX63)*Misc_Rev","v":110820.37693365671},{"$f":"SUM(GY62:GY63)*Misc_Rev","v":110793.2600576495},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC64:HV64))","v":397568.55264779757},{"$f":"SUM(HC62:HC63)*Misc_Rev","v":368456.12055319443},{"$f":"SUM(HD62:HD63)*Misc_Rev","v":367564.31474389322},{"$f":"SUM(HE62:HE63)*Misc_Rev","v":373175.45007972873},{"$f":"SUM(HF62:HF63)*Misc_Rev","v":378645.94030918746},{"$f":"SUM(HG62:HG63)*Misc_Rev","v":387493.52211963502},{"$f":"SUM(HH62:HH63)*Misc_Rev","v":375705.71907966537},{"$f":"SUM(HI62:HI63)*Misc_Rev","v":383970.1949907532},{"$f":"SUM(HJ62:HJ63)*Misc_Rev","v":387173.23377919896},{"$f":"SUM(HK62:HK63)*Misc_Rev","v":389477.22145739506},{"$f":"SUM(HL62:HL63)*Misc_Rev","v":409200.95321611606},{"$f":"SUM(HM62:HM63)*Misc_Rev","v":407063.33621191524},{"$f":"SUM(HN62:HN63)*Misc_Rev","v":414856.8395673561},{"$f":"SUM(HO62:HO63)*Misc_Rev","v":424018.35162785207},{"$f":"SUM(HP62:HP63)*Misc_Rev","v":426316.50804221083},{"$f":"SUM(HQ62:HQ63)*Misc_Rev","v":440138.51158181473},{"$f":"SUM(HR62:HR63)*Misc_Rev","v":437648.14165160665},{"$f":"SUM(HS62:HS63)*Misc_Rev","v":455746.38598095562},{"$f":"SUM(HT62:HT63)*Misc_Rev","v":448906.7631860681},{"$f":"SUM(HU62:HU63)*Misc_Rev","v":443281.50773462682},{"$f":"SUM(HV62:HV63)*Misc_Rev","v":443173.04023059801},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ64:IS64))","v":993921.38161949359},{"$f":"SUM(HZ62:HZ63)*Misc_Rev","v":921140.30138298601},{"$f":"SUM(IA62:IA63)*Misc_Rev","v":918910.78685973305},{"$f":"SUM(IB62:IB63)*Misc_Rev","v":932938.62519932189},{"$f":"SUM(IC62:IC63)*Misc_Rev","v":946614.85077296861},{"$f":"SUM(ID62:ID63)*Misc_Rev","v":968733.80529908743},{"$f":"SUM(IE62:IE63)*Misc_Rev","v":939264.29769916367},{"$f":"SUM(IF62:IF63)*Misc_Rev","v":959925.48747688299},{"$f":"SUM(IG62:IG63)*Misc_Rev","v":967933.08444799739},{"$f":"SUM(IH62:IH63)*Misc_Rev","v":973693.05364348751},{"$f":"SUM(II62:II63)*Misc_Rev","v":1023002.3830402899},{"$f":"SUM(IJ62:IJ63)*Misc_Rev","v":1017658.3405297882},{"$f":"SUM(IK62:IK63)*Misc_Rev","v":1037142.09891839},{"$f":"SUM(IL62:IL63)*Misc_Rev","v":1060045.8790696298},{"$f":"SUM(IM62:IM63)*Misc_Rev","v":1065791.2701055268},{"$f":"SUM(IN62:IN63)*Misc_Rev","v":1100346.2789545367},{"$f":"SUM(IO62:IO63)*Misc_Rev","v":1094120.3541290162},{"$f":"SUM(IP62:IP63)*Misc_Rev","v":1139365.9649523885},{"$f":"SUM(IQ62:IQ63)*Misc_Rev","v":1122266.9079651698},{"$f":"SUM(IR62:IR63)*Misc_Rev","v":1108203.7693365666},{"$f":"SUM(IS62:IS63)*Misc_Rev","v":1107932.6005764941},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW64:JP64))","v":13397.40412616094},{"$f":"SUM(IW62:IW63)*Misc_Rev","v":11515.069188311041},{"$f":"SUM(IX62:IX63)*Misc_Rev","v":11745.370572077263},{"$f":"SUM(IY62:IY63)*Misc_Rev","v":11980.277983518808},12219.883543189184,12464.281214052966,12713.566838334027,12967.838175100711,13227.194938602721,13491.738837374778,13761.573614122275,14036.80508640472,14317.541188132815,14603.89201189547,14895.969852133383,15193.889249176051,15497.767034159569,15807.722374842762,16123.876822339622,16446.354358786411,16775.281445962137]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D65:W65))","v":220573.72626032471},{"$f":"SUM(D62:D64)","v":137424.20218104171},{"$f":"SUM(E62:E64)","v":143309.07781615283},{"$f":"SUM(F62:F64)","v":154308.93696177797},{"$f":"SUM(G62:G64)","v":164605.40607228474},{"$f":"SUM(H62:H64)","v":180923.95913927819},{"$f":"SUM(I62:I64)","v":179827.42477265987},{"$f":"SUM(J62:J64)","v":197087.23005234732},{"$f":"SUM(K62:K64)","v":208765.67226130323},{"$f":"SUM(L62:L64)","v":221542.78676485652},{"$f":"SUM(M62:M64)","v":246544.73817774348},{"$f":"SUM(N62:N64)","v":249370.01952074704},{"$f":"SUM(O62:O64)","v":269210.22905907303},{"$f":"SUM(P62:P64)","v":287488.72509908292},{"$f":"SUM(Q62:Q64)","v":295811.81550458691},{"$f":"SUM(R62:R64)","v":313638.52915789292},{"$f":"SUM(S62:S64)","v":322332.85803505906},{"$f":"SUM(T62:T64)","v":344055.02099590504},{"$f":"SUM(U62:U64)","v":342430.62428518099},{"$f":"SUM(V62:V64)","v":344704.71556472551},{"$f":"SUM(W62:W64)","v":345436.53389210888},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA65:AT65))","v":441147.45252064941},{"$f":"SUM(AA62:AA64)","v":274848.40436208341},{"$f":"SUM(AB62:AB64)","v":286618.15563230566},{"$f":"SUM(AC62:AC64)","v":308617.87392355595},{"$f":"SUM(AD62:AD64)","v":329210.81214456947},{"$f":"SUM(AE62:AE64)","v":361847.91827855638},{"$f":"SUM(AF62:AF64)","v":359654.84954531974},{"$f":"SUM(AG62:AG64)","v":394174.46010469465},{"$f":"SUM(AH62:AH64)","v":417531.34452260647},{"$f":"SUM(AI62:AI64)","v":443085.57352971303},{"$f":"SUM(AJ62:AJ64)","v":493089.47635548696},{"$f":"SUM(AK62:AK64)","v":498740.03904149408},{"$f":"SUM(AL62:AL64)","v":538420.45811814605},{"$f":"SUM(AM62:AM64)","v":574977.45019816584},{"$f":"SUM(AN62:AN64)","v":591623.63100917381},{"$f":"SUM(AO62:AO64)","v":627277.05831578583},{"$f":"SUM(AP62:AP64)","v":644665.71607011813},{"$f":"SUM(AQ62:AQ64)","v":688110.04199181008},{"$f":"SUM(AR62:AR64)","v":684861.24857036199},{"$f":"SUM(AS62:AS64)","v":689409.43112945103},{"$f":"SUM(AT62:AT64)","v":690873.06778421777},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX65:BQ65))","v":1102868.6313016238},{"$f":"SUM(AX62:AX64)","v":687121.01090520853},{"$f":"SUM(AY62:AY64)","v":716545.38908076414},{"$f":"SUM(AZ62:AZ64)","v":771544.68480888975},{"$f":"SUM(BA62:BA64)","v":823027.03036142373},{"$f":"SUM(BB62:BB64)","v":904619.79569639091},{"$f":"SUM(BC62:BC64)","v":899137.12386329926},{"$f":"SUM(BD62:BD64)","v":985436.15026173659},{"$f":"SUM(BE62:BE64)","v":1043828.3613065162},{"$f":"SUM(BF62:BF64)","v":1107713.9338242826},{"$f":"SUM(BG62:BG64)","v":1232723.6908887171},{"$f":"SUM(BH62:BH64)","v":1246850.0976037353},{"$f":"SUM(BI62:BI64)","v":1346051.1452953652},{"$f":"SUM(BJ62:BJ64)","v":1437443.6254954147},{"$f":"SUM(BK62:BK64)","v":1479059.0775229344},{"$f":"SUM(BL62:BL64)","v":1568192.6457894645},{"$f":"SUM(BM62:BM64)","v":1611664.2901752954},{"$f":"SUM(BN62:BN64)","v":1720275.1049795251},{"$f":"SUM(BO62:BO64)","v":1712153.1214259053},{"$f":"SUM(BP62:BP64)","v":1723523.5778236275},{"$f":"SUM(BQ62:BQ64)","v":1727182.6694605446},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU65:CN65))","v":2205737.2626032475},{"$f":"SUM(BU62:BU64)","v":1374242.0218104171},{"$f":"SUM(BV62:BV64)","v":1433090.7781615283},{"$f":"SUM(BW62:BW64)","v":1543089.3696177795},{"$f":"SUM(BX62:BX64)","v":1646054.0607228475},{"$f":"SUM(BY62:BY64)","v":1809239.5913927818},{"$f":"SUM(BZ62:BZ64)","v":1798274.2477265985},{"$f":"SUM(CA62:CA64)","v":1970872.3005234732},{"$f":"SUM(CB62:CB64)","v":2087656.7226130324},{"$f":"SUM(CC62:CC64)","v":2215427.8676485652},{"$f":"SUM(CD62:CD64)","v":2465447.3817774341},{"$f":"SUM(CE62:CE64)","v":2493700.1952074706},{"$f":"SUM(CF62:CF64)","v":2692102.2905907305},{"$f":"SUM(CG62:CG64)","v":2874887.2509908294},{"$f":"SUM(CH62:CH64)","v":2958118.1550458688},{"$f":"SUM(CI62:CI64)","v":3136385.2915789289},{"$f":"SUM(CJ62:CJ64)","v":3223328.5803505909},{"$f":"SUM(CK62:CK64)","v":3440550.2099590502},{"$f":"SUM(CL62:CL64)","v":3424306.2428518105},{"$f":"SUM(CM62:CM64)","v":3447047.155647255},{"$f":"SUM(CN62:CN64)","v":3454365.3389210892},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR65:DK65))","v":4411474.5252064951},{"$f":"SUM(CR62:CR64)","v":2748484.0436208341},{"$f":"SUM(CS62:CS64)","v":2866181.5563230566},{"$f":"SUM(CT62:CT64)","v":3086178.739235559},{"$f":"SUM(CU62:CU64)","v":3292108.1214456949},{"$f":"SUM(CV62:CV64)","v":3618479.1827855636},{"$f":"SUM(CW62:CW64)","v":3596548.495453197},{"$f":"SUM(CX62:CX64)","v":3941744.6010469464},{"$f":"SUM(CY62:CY64)","v":4175313.4452260649},{"$f":"SUM(CZ62:CZ64)","v":4430855.7352971304},{"$f":"SUM(DA62:DA64)","v":4930894.7635548683},{"$f":"SUM(DB62:DB64)","v":4987400.3904149411},{"$f":"SUM(DC62:DC64)","v":5384204.581181461},{"$f":"SUM(DD62:DD64)","v":5749774.5019816589},{"$f":"SUM(DE62:DE64)","v":5916236.3100917377},{"$f":"SUM(DF62:DF64)","v":6272770.5831578579},{"$f":"SUM(DG62:DG64)","v":6446657.1607011817},{"$f":"SUM(DH62:DH64)","v":6881100.4199181003},{"$f":"SUM(DI62:DI64)","v":6848612.4857036211},{"$f":"SUM(DJ62:DJ64)","v":6894094.31129451},{"$f":"SUM(DK62:DK64)","v":6908730.6778421784},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO65:EH65))","v":11028686.313016236},{"$f":"SUM(DO62:DO64)","v":6871210.1090520853},{"$f":"SUM(DP62:DP64)","v":7165453.8908076417},{"$f":"SUM(DQ62:DQ64)","v":7715446.8480888978},{"$f":"SUM(DR62:DR64)","v":8230270.3036142364},{"$f":"SUM(DS62:DS64)","v":9046197.9569639079},{"$f":"SUM(DT62:DT64)","v":8991371.2386329938},{"$f":"SUM(DU62:DU64)","v":9854361.5026173666},{"$f":"SUM(DV62:DV64)","v":10438283.613065163},{"$f":"SUM(DW62:DW64)","v":11077139.338242825},{"$f":"SUM(DX62:DX64)","v":12327236.908887172},{"$f":"SUM(DY62:DY64)","v":12468500.976037351},{"$f":"SUM(DZ62:DZ64)","v":13460511.452953652},{"$f":"SUM(EA62:EA64)","v":14374436.254954148},{"$f":"SUM(EB62:EB64)","v":14790590.775229344},{"$f":"SUM(EC62:EC64)","v":15681926.457894646},{"$f":"SUM(ED62:ED64)","v":16116642.901752952},{"$f":"SUM(EE62:EE64)","v":17202751.049795251},{"$f":"SUM(EF62:EF64)","v":17121531.214259051},{"$f":"SUM(EG62:EG64)","v":17235235.778236274},{"$f":"SUM(EH62:EH64)","v":17271826.694605444},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL65:FE65))","v":1112556.8795820188},{"$f":"SUM(EL62:EL64)","v":797551.17337211699},{"$f":"SUM(EM62:EM64)","v":716545.38908076414},{"$f":"SUM(EN62:EN64)","v":771544.68480888975},{"$f":"SUM(EO62:EO64)","v":823027.03036142373},{"$f":"SUM(EP62:EP64)","v":904619.79569639091},{"$f":"SUM(EQ62:EQ64)","v":899137.12386329926},{"$f":"SUM(ER62:ER64)","v":985436.15026173659},{"$f":"SUM(ES62:ES64)","v":1043828.3613065162},{"$f":"SUM(ET62:ET64)","v":1107713.9338242826},{"$f":"SUM(EU62:EU64)","v":1232723.6908887171},{"$f":"SUM(EV62:EV64)","v":1246850.0976037353},{"$f":"SUM(EW62:EW64)","v":1346051.1452953652},{"$f":"SUM(EX62:EX64)","v":1437443.6254954147},{"$f":"SUM(EY62:EY64)","v":1479059.0775229344},{"$f":"SUM(EZ62:EZ64)","v":1568192.6457894645},{"$f":"SUM(FA62:FA64)","v":1611664.2901752954},{"$f":"SUM(FB62:FB64)","v":1720275.1049795251},{"$f":"SUM(FC62:FC64)","v":1712153.1214259053},{"$f":"SUM(FD62:FD64)","v":1723523.5778236275},{"$f":"SUM(FE62:FE64)","v":1727182.6694605446},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI65:GB65))","v":1309656.4996706778},{"$f":"SUM(FI62:FI64)","v":815956.20044993504},{"$f":"SUM(FJ62:FJ64)","v":850897.64953340741},{"$f":"SUM(FK62:FK64)","v":916209.31321055663},{"$f":"SUM(FL62:FL64)","v":977344.5985541906},{"$f":"SUM(FM62:FM64)","v":1074236.0073894642},{"$f":"SUM(FN62:FN64)","v":1067725.3345876678},{"$f":"SUM(FO62:FO64)","v":1170205.4284358122},{"$f":"SUM(FP62:FP64)","v":1239546.1790514879},{"$f":"SUM(FQ62:FQ64)","v":1315410.2964163355},{"$f":"SUM(FR62:FR64)","v":1463859.3829303517},{"$f":"SUM(FS62:FS64)","v":1480634.4909044355},{"$f":"SUM(FT62:FT64)","v":1598435.7350382463},{"$f":"SUM(FU62:FU64)","v":1706964.3052758051},{"$f":"SUM(FV62:FV64)","v":1756382.6545584844},{"$f":"SUM(FW62:FW64)","v":1862228.766874989},{"$f":"SUM(FX62:FX64)","v":1913851.3445831633},{"$f":"SUM(FY62:FY64)","v":2042826.687163186},{"$f":"SUM(FZ62:FZ64)","v":2033181.8316932623},{"$f":"SUM(GA62:GA64)","v":2046684.2486655579},{"$f":"SUM(GB62:GB64)","v":2051029.4199843965},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF65:GY65))","v":3168566.3650008002},{"$f":"SUM(GF62:GF64)","v":2936544.3086183686},{"$f":"SUM(GG62:GG64)","v":2929436.7396905837},2974156.7120731734,3017755.7624147739,3088269.7654702729,2994322.6059654555,3060189.3356698807,3085717.1117056613,3104079.5747674108,3261274.9883049247,3244238.476499212,3306351.6200894369,3379367.603808736,3397683.5925043984,3507843.0485801641,3487995.1447539851,3632235.6483492069,3577724.8008668297,3532892.2931162375,3532027.8221145137,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC65:HV65))","v":12674265.460003201},{"$f":"SUM(HC62:HC64)","v":11746177.234473474},{"$f":"SUM(HD62:HD64)","v":11717746.958762335},11896626.848292693,12071023.049659096,12353079.061881091,11977290.423861822,12240757.342679523,12342868.446822645,12416318.299069643,13045099.953219699,12976953.905996848,13225406.480357748,13517470.415234944,13590734.370017594,14031372.194320656,13951980.57901594,14528942.593396828,14310899.203467319,14131569.17246495,14128111.288458055,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ65:IS65))","v":31685663.650008008},{"$f":"SUM(HZ62:HZ64)","v":29365443.086183686},{"$f":"SUM(IA62:IA64)","v":29294367.396905836},29741567.120731737,30177557.624147739,30882697.654702723,29943226.05965456,30601893.356698807,30857171.117056612,31040795.7476741,32612749.883049238,32442384.764992118,33063516.200894363,33793676.038087346,33976835.92504397,35078430.485801637,34879951.447539836,36322356.483492047,35777248.008668281,35328922.931162357,35320278.221145116,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW65:JP65))","v":427101.82995869982},{"$f":"SUM(IW62:IW64)","v":367094.03374831105},{"$f":"SUM(IX62:IX64)","v":374435.91442327731},381924.63271174283,389563.1253659777,397354.38787329721,405301.47563076316,413407.50514337851,421675.65524624602,430109.16835117101,438711.35171819449,447485.57875255833,456435.29032760952,465563.99613416172,474875.27605684497,484372.78157798195,494060.23720954149,503941.44195373234,514020.2707928071,524300.67620866327,534786.68973283633]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D67:W67))","v":1551074.8230322516},{"$f":"D65+D60","v":2027669.8081497033},{"$f":"E65+E60","v":1846931.6592174484},1713885.6321945859,1598751.8876826914,1523653.4854670211,1437996.8935339334,1377413.355205134,1317536.5656901787,1268052.7088480922,1234351.8839601832,1691038.2994473763,1639885.2501214594,1585401.3620419544,1527975.7866748157,1485089.7048550663,1435221.8330870676,1398472.0093542421,1341046.1978516146,1292768.1073779096,1245620.300491353,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA67:AT67))","v":3048929.6021936266},{"$f":"AA65+AA60","v":3979729.7920606607},{"$f":"AB65+AB60","v":3625718.4151788456},3365388.1965798587,3140137.9161009672,2993597.7898809328,2825667.0083174156,2707613.6654041568,2590722.295643202,2494245.0208128546,2429191.4820890687,3324409.8676976874,3224943.4994004229,3118886.2186061945,3006665.0145028234,2923321.3626822457,2825928.1071720552,2754767.3391741505,2642147.7727605719,2547613.6790832919,2455233.2503187363,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX67:BQ67))","v":6008664.9829888809},{"$f":"AX65+AX60","v":7656795.8349640183},{"$f":"AY65+AY60","v":6998107.6251193862},6521983.8841544716,6110982.5189659484,5855504.5620022733,5538233.780475379,5337510.4271071395,5132065.6555391382,4966383.851659392,4874945.936107046,6562539.8066665372,6399975.9665459059,6223080.4765822068,6022268.7968634199,5887543.3910523746,5715085.6904952656,5608099.7953879563,5394227.9798580371,5219203.468663008,5046321.7883572439,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU67:CN67))","v":11819460.572098862},{"$f":"BU65+BU60","v":15032478.220835261},{"$f":"BV65+BV60","v":13742855.994543197},12812030.721325608,12008681.715025738,11511321.143166067,10889355.178417033,10499485.174063357,10099237.17820937,9777132.8943935856,9602987.2197643965,12910677.664010657,12596107.955600489,12253138.048183169,11861292.695450244,11600870.966231842,11264664.81546998,11059388.859173907,10639943.900057482,10297412.894440982,9958770.093476655,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR67:DK67))","v":23441051.750318825},{"$f":"CR65+CR60","v":29783842.992577747},{"$f":"CS65+CS60","v":27232352.733390819},25392124.395667873,23804080.107145309,22822954.305493645,21591597.974300344,20823434.667975787,20033580.223549828,19398630.979861975,19059069.7870791,25606953.378698889,24988371.933709651,24313253.19138509,23539340.492623892,23027526.116590768,22363823.065419406,21961966.986745805,21131375.740456358,20453831.745996926,19783666.703715473,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO67:EH67))","v":58305825.28497871},{"$f":"DO65+DO60","v":74037937.307805195},{"$f":"DP65+DP60","v":67700842.949933663},63132405.418694668,59190275.283504024,56757853.792476371,53698326.361950248,51795283.149713062,49836609.359571189,48263125.236267135,47427317.489023201,63695780.522763573,62165163.868037112,60493598.620990843,58573483.884144813,57307491.567667536,55661297.815267667,54669701.369461492,52605671.261652991,50923088.300664753,49258356.534431919,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL67:FE67))","v":6235725.6913012061},{"$f":"EL65+EL60","v":6791298.2783309724},{"$f":"EM65+EM60","v":6587450.3102005487},6512265.3842450697,6437034.6406491958,6395185.9577657487,6269353.2911355961,6238224.7340926565,6181956.6028909925,6133053.994236622,6146163.1260920502,6049122.122618692,6037903.6394429877,6019639.425683165,5952376.2773964228,5933424.9008672163,5869621.1290862048,5871782.2469250653,5758052.799991576,5664674.8712666417,5564461.8376032598,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI67:GB67))","v":6596979.9123004377},{"$f":"FI65+FI60","v":6920279.8169155354},{"$f":"FJ65+FJ60","v":6839247.5780011406},6781474.6170094376,6723021.8458449934,6703627.9430450518,6583959.8507198803,6576246.5335435309,6538207.6420695735,6508629.9723297274,6552611.4453307483,6465743.8066900456,6480743.6684452416,6487329.0478250813,6435679.5616013566,6441350.7008697949,6393709.0252374075,6424349.0485785278,6317316.3866533879,6234397.4602098335,6143307.0804129718,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF67:GY67))","v":24812075.911465883},{"$f":"GF65+GF60","v":29509676.43444474},{"$f":"GG65+GG60","v":28817604.450401239},28139177.558795769,27475612.009058088,26853915.60183062,26081780.3285839,25482604.6285979,24855427.979960077,24228907.532358538,23744075.772998929,23087062.465870559,22511290.199264083,21948553.985615157,21333293.654027637,20812096.184446968,20163155.137483634,19680611.556111358,19001671.862994552,18334812.853729241,17714372.272214919,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC67:HV67))","v":34536075.844114743},{"$f":"HC65+HC60","v":38612051.711519703},{"$f":"HD65+HD60","v":37888470.030807123},37333489.450858161,36790194.675767869,36369687.101748943,35305517.604740247,34893897.729041651,34333397.273093425,33752134.237078652,33729069.891746618,33011128.222616132,32611876.560195357,32258369.471119352,31688238.279033847,31487700.351095501,30769396.766068649,30709755.868897069,29857464.806748152,29046289.447646096,28413436.626541622,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ67:IS67))","v":53824577.955657154},{"$f":"HZ65+HZ60","v":56602915.09990333},{"$f":"IA65+IA60","v":55823756.974866539},55523496.729882538,55228434.420006007,55217868.882414505,53577078.091951944,53547908.607294254,53127999.014883712,52644432.906166881,53552077.345718078,52719452.90941149,52680416.412190214,52752541.529088162,52279842.57283479,52727797.685009211,51877942.980683431,52671281.40874134,51479461.565356329,50386827.463408872,49736324.119952217,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW67:JP67))","v":6013728.9115574313},{"$f":"IW65+IW60","v":7467515.0327591663},{"$f":"IX65+IX60","v":7266045.8544113245},7053486.3104330059,6845456.0195418103,6641656.8824048862,6441818.5063772621,6245686.4092105906,6053025.9558569547,5862532.8500724258,5672773.1863805074,5483512.8944901386,5294761.9618373513,5106530.5756068965,4918829.1267272197,4731668.2139453394,4545058.6479832083,4359011.4557772223,4173537.8848025049,3988649.4074836825,3804357.7256938722]
[]
[null,"Fixed $/kW",{"$f":"C60/'Resource Options'!$J$31/1000","v":266.10021935438533},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Z60/'Resource Options'!$J$32/1000","v":521.55642993459537},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AW60/'Resource Options'!$J$33/1000","v":196.23185406749036},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BT60/'Resource Options'!$J$34/1000","v":384.54893237982475},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CQ60/'Resource Options'!$J$35/1000","v":761.18308900449335},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DN60/'Resource Options'!$J$36/1000","v":1891.0855588784984},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EK60/'Resource Options'!$J$37/1000","v":204.92675246876757},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"FH60/'Resource Options'!$J$38/1000","v":211.49293650519039},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"GE60/'Resource Options'!$J$38/1000","v":865.74038185860309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HB60/'Resource Options'!$J$38/1000","v":874.47241536446074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HY60/'Resource Options'!$J$38/1000","v":885.55657222596608},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IV60/'Resource Options'!$J$42/1000","v":223.46508326394923}]
[null,"Fixed $/kWh",{"$f":"C60/'Resource Options'!$K$31/1000","v":66.525054838596333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Z60/'Resource Options'!$K$32/1000","v":65.194553741824421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AW60/'Resource Options'!$K$33/1000","v":49.05796351687259},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BT60/'Resource Options'!$K$34/1000","v":48.068616547478094},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CQ60/'Resource Options'!$K$35/1000","v":47.573943062780835},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DN60/'Resource Options'!$K$36/1000","v":47.277138971962458},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EK60/'Resource Options'!$K$37/1000","v":51.231688117191894},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"FH60/'Resource Options'!$K$38/1000","v":52.873234126297596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"GE60/'Resource Options'!$K$38/1000","v":216.43509546465077},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HB60/'Resource Options'!$K$38/1000","v":218.61810384111519},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HY60/'Resource Options'!$K$38/1000","v":221.38914305649152},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IV60/'Resource Options'!$K$42/1000","v":18.62209027199577}]
[null,"Variable $/MWh",{"$f":"C65/D53","v":30.215578939770509},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"Z65/AA53","v":30.215578939770509},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"AW65/AX53","v":30.215578939770513},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"BT65/BU53","v":30.215578939770513},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"CQ65/CR53","v":30.215578939770513},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"DN65/DO53","v":30.215578939770509},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"EK65/EL53","v":30.481010399507365},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"FH65/FI53","v":35.880999990977472},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"GE65/GF53","v":86.810037397282201},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HB65/HC53","v":86.810037397282201},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HY65/HZ53","v":86.810037397282215},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"IV65/IW53","v":3.9004733329561629}]
[null,"All per $/MWh",{"$f":"C67/(D53-D54)","v":241.45000358534426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Z67/(AA53-AA54)","v":237.30772121681403},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AW67/(AX53-AX54)","v":187.06927095233129},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BT67/(BU53-BU54)","v":183.98911226803958},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CQ67/(CR53-CR54)","v":182.44903292589373},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DN67/(DO53-DO54)","v":181.52498532060619},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EK67/(EL53-EL54)","v":244.0597139452527},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"FH67/(FI53-FI54)","v":269.75996370069259},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"GE67/(GF53-GF55)","v":1295.2279753797068},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HB67/(HC53-HC55)","v":450.70887813604543},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HY67/(HZ53-HZ55)","v":280.97245623433327},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IV67/(IW53-IW55)","v":84.492151901052779}]
[]
[null,{"$f":"D75&\" \"&'Resource Options'!$B$31","v":"2023 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA75&\" \"&'Resource Options'!$B$32","v":"2023 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX75&\" \"&'Resource Options'!$B$33","v":"2023 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU75&\" \"&'Resource Options'!$B$34","v":"2023 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR75&\" \"&'Resource Options'!$B$35","v":"2023 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO75&\" \"&'Resource Options'!$B$36","v":"2023 40hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL75&\" \"&'Resource Options'!$B$37","v":"2023 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI75&\" \"&'Resource Options'!$B$38","v":"2023 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF75&\" \"&'Resource Options'!$B$39","v":"2023 Hydrogen Fuel Cell with 4 hrs storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HC75&\" \"&'Resource Options'!$B$40","v":"2023 Hydrogen Fuel Cell with 16 hrs Storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HZ75&\" \"&'Resource Options'!$B$41","v":"2023 Hydrogen Fuel Cell with 40 Hrs Storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IW75&\" \"&'Resource Options'!$B$42","v":"2023 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2023,{"$f":"D75+1","v":2024},{"$f":"E75+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,2023,{"$f":"AA75+1","v":2024},{"$f":"AB75+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,2023,{"$f":"AX75+1","v":2024},{"$f":"AY75+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,2023,{"$f":"BU75+1","v":2024},{"$f":"BV75+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,2023,{"$f":"CR75+1","v":2024},{"$f":"CS75+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,2023,{"$f":"DO75+1","v":2024},{"$f":"DP75+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,2023,{"$f":"EL75+1","v":2024},{"$f":"EM75+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,2023,{"$f":"FI75+1","v":2024},{"$f":"FJ75+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,null,"Year",null,2023,{"$f":"GF75+1","v":2024},{"$f":"GG75+1","v":2025},{"$f":"GH75+1","v":2026},{"$f":"GI75+1","v":2027},{"$f":"GJ75+1","v":2028},{"$f":"GK75+1","v":2029},{"$f":"GL75+1","v":2030},{"$f":"GM75+1","v":2031},{"$f":"GN75+1","v":2032},{"$f":"GO75+1","v":2033},{"$f":"GP75+1","v":2034},{"$f":"GQ75+1","v":2035},{"$f":"GR75+1","v":2036},{"$f":"GS75+1","v":2037},{"$f":"GT75+1","v":2038},{"$f":"GU75+1","v":2039},{"$f":"GV75+1","v":2040},{"$f":"GW75+1","v":2041},{"$f":"GX75+1","v":2042},null,"Year",null,2023,{"$f":"HC75+1","v":2024},{"$f":"HD75+1","v":2025},{"$f":"HE75+1","v":2026},{"$f":"HF75+1","v":2027},{"$f":"HG75+1","v":2028},{"$f":"HH75+1","v":2029},{"$f":"HI75+1","v":2030},{"$f":"HJ75+1","v":2031},{"$f":"HK75+1","v":2032},{"$f":"HL75+1","v":2033},{"$f":"HM75+1","v":2034},{"$f":"HN75+1","v":2035},{"$f":"HO75+1","v":2036},{"$f":"HP75+1","v":2037},{"$f":"HQ75+1","v":2038},{"$f":"HR75+1","v":2039},{"$f":"HS75+1","v":2040},{"$f":"HT75+1","v":2041},{"$f":"HU75+1","v":2042},null,"Year",null,2023,{"$f":"HZ75+1","v":2024},{"$f":"IA75+1","v":2025},{"$f":"IB75+1","v":2026},{"$f":"IC75+1","v":2027},{"$f":"ID75+1","v":2028},{"$f":"IE75+1","v":2029},{"$f":"IF75+1","v":2030},{"$f":"IG75+1","v":2031},{"$f":"IH75+1","v":2032},{"$f":"II75+1","v":2033},{"$f":"IJ75+1","v":2034},{"$f":"IK75+1","v":2035},{"$f":"IL75+1","v":2036},{"$f":"IM75+1","v":2037},{"$f":"IN75+1","v":2038},{"$f":"IO75+1","v":2039},{"$f":"IP75+1","v":2040},{"$f":"IQ75+1","v":2041},{"$f":"IR75+1","v":2042},null,"Year",null,2023,{"$f":"IW75+1","v":2024},{"$f":"IX75+1","v":2025},{"$f":"IY75+1","v":2026},{"$f":"IZ75+1","v":2027},{"$f":"JA75+1","v":2028},{"$f":"JB75+1","v":2029},{"$f":"JC75+1","v":2030},{"$f":"JD75+1","v":2031},{"$f":"JE75+1","v":2032},{"$f":"JF75+1","v":2033},{"$f":"JG75+1","v":2034},{"$f":"JH75+1","v":2035},{"$f":"JI75+1","v":2036},{"$f":"JJ75+1","v":2037},{"$f":"JK75+1","v":2038},{"$f":"JL75+1","v":2039},{"$f":"JM75+1","v":2040},{"$f":"JN75+1","v":2041},{"$f":"JO75+1","v":2042}]
[null,"MWh",null,{"$f":"'Resource Options'!$K$31*365","v":7300},{"$f":"D76","v":7300},{"$f":"E76","v":7300},7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,null,"MWh",null,{"$f":"'Resource Options'!$K$32*365","v":14600},{"$f":"AA76","v":14600},{"$f":"AB76","v":14600},14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,null,"MWh",null,{"$f":"'Resource Options'!$K$33*365","v":36500},{"$f":"AX76","v":36500},{"$f":"AY76","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$34*365","v":73000},{"$f":"BU76","v":73000},{"$f":"BV76","v":73000},73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,null,"MWh",null,{"$f":"'Resource Options'!$K$35*365","v":146000},{"$f":"CR76","v":146000},{"$f":"CS76","v":146000},146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,null,"MWh",null,{"$f":"'Resource Options'!$K$36*365","v":365000},{"$f":"DO76","v":365000},{"$f":"DP76","v":365000},365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,null,"MWh",null,{"$f":"'Resource Options'!$K$37*365","v":36500},{"$f":"EL76","v":36500},{"$f":"EM76","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$38*365","v":36500},{"$f":"FI76","v":36500},{"$f":"FJ76","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$39*365","v":36500},{"$f":"GF76*(1-'Resource Options'!$AA$39)","v":36244.5},{"$f":"GG76*(1-'Resource Options'!$AA$39)","v":35990.788500000002},{"$f":"GH76*(1-'Resource Options'!$AA$39)","v":35738.8529805},{"$f":"GI76*(1-'Resource Options'!$AA$39)","v":35488.681009636501},{"$f":"GJ76*(1-'Resource Options'!$AA$39)","v":35240.260242569042},{"$f":"GK76*(1-'Resource Options'!$AA$39)","v":34993.578420871061},{"$f":"GL76*(1-'Resource Options'!$AA$39)","v":34748.623371924965},{"$f":"GM76*(1-'Resource Options'!$AA$39)","v":34505.383008321493},{"$f":"GN76*(1-'Resource Options'!$AA$39)","v":34263.84532726324},{"$f":"GO76*(1-'Resource Options'!$AA$39)","v":34023.998409972395},{"$f":"GP76*(1-'Resource Options'!$AA$39)","v":33785.83042110259},{"$f":"GQ76*(1-'Resource Options'!$AA$39)","v":33549.329608154869},{"$f":"GR76*(1-'Resource Options'!$AA$39)","v":33314.484300897784},{"$f":"GS76*(1-'Resource Options'!$AA$39)","v":33081.282910791502},{"$f":"GT76*(1-'Resource Options'!$AA$39)","v":32849.713930415965},{"$f":"GU76*(1-'Resource Options'!$AA$39)","v":32619.765932903054},{"$f":"GV76*(1-'Resource Options'!$AA$39)","v":32391.427571372733},{"$f":"GW76*(1-'Resource Options'!$AA$39)","v":32164.687578373123},{"$f":"GX76*(1-'Resource Options'!$AA$39)","v":31939.534765324512},null,"MWh",null,{"$f":"'Resource Options'!$K$40*365","v":146000},{"$f":"HC76*(1-'Resource Options'!$AA$40)","v":144978},{"$f":"HD76*(1-'Resource Options'!$AA$40)","v":143963.15400000001},{"$f":"HE76*(1-'Resource Options'!$AA$40)","v":142955.411922},{"$f":"HF76*(1-'Resource Options'!$AA$40)","v":141954.724038546},{"$f":"HG76*(1-'Resource Options'!$AA$40)","v":140961.04097027617},{"$f":"HH76*(1-'Resource Options'!$AA$40)","v":139974.31368348424},{"$f":"HI76*(1-'Resource Options'!$AA$40)","v":138994.49348769986},{"$f":"HJ76*(1-'Resource Options'!$AA$40)","v":138021.53203328597},{"$f":"HK76*(1-'Resource Options'!$AA$40)","v":137055.38130905296},{"$f":"HL76*(1-'Resource Options'!$AA$40)","v":136095.99363988958},{"$f":"HM76*(1-'Resource Options'!$AA$40)","v":135143.32168441036},{"$f":"HN76*(1-'Resource Options'!$AA$40)","v":134197.31843261948},{"$f":"HO76*(1-'Resource Options'!$AA$40)","v":133257.93720359114},{"$f":"HP76*(1-'Resource Options'!$AA$40)","v":132325.13164316601},{"$f":"HQ76*(1-'Resource Options'!$AA$40)","v":131398.85572166386},{"$f":"HR76*(1-'Resource Options'!$AA$40)","v":130479.06373161222},{"$f":"HS76*(1-'Resource Options'!$AA$40)","v":129565.71028549093},{"$f":"HT76*(1-'Resource Options'!$AA$40)","v":128658.75031349249},{"$f":"HU76*(1-'Resource Options'!$AA$40)","v":127758.13906129805},null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":365000},{"$f":"HZ76*(1-'Resource Options'!$AA$41)","v":362445},{"$f":"IA76*(1-'Resource Options'!$AA$41)","v":359907.88500000001},{"$f":"IB76*(1-'Resource Options'!$AA$41)","v":357388.529805},{"$f":"IC76*(1-'Resource Options'!$AA$41)","v":354886.81009636499},{"$f":"ID76*(1-'Resource Options'!$AA$41)","v":352402.60242569045},{"$f":"IE76*(1-'Resource Options'!$AA$41)","v":349935.7842087106},{"$f":"IF76*(1-'Resource Options'!$AA$41)","v":347486.23371924961},{"$f":"IG76*(1-'Resource Options'!$AA$41)","v":345053.83008321485},{"$f":"IH76*(1-'Resource Options'!$AA$41)","v":342638.45327263232},{"$f":"II76*(1-'Resource Options'!$AA$41)","v":340239.98409972392},{"$f":"IJ76*(1-'Resource Options'!$AA$41)","v":337858.30421102582},{"$f":"IK76*(1-'Resource Options'!$AA$41)","v":335493.29608154861},{"$f":"IL76*(1-'Resource Options'!$AA$41)","v":333144.84300897777},{"$f":"IM76*(1-'Resource Options'!$AA$41)","v":330812.82910791493},{"$f":"IN76*(1-'Resource Options'!$AA$41)","v":328497.1393041595},{"$f":"IO76*(1-'Resource Options'!$AA$41)","v":326197.65932903037},{"$f":"IP76*(1-'Resource Options'!$AA$41)","v":323914.27571372717},{"$f":"IQ76*(1-'Resource Options'!$AA$41)","v":321646.87578373105},{"$f":"IR76*(1-'Resource Options'!$AA$41)","v":319395.34765324491},null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":109500},{"$f":"IW76*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IX76*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IY76*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IZ76*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JA76*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JB76*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JC76*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JD76*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JE76*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JF76*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JG76*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JH76*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JI76*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JJ76*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JK76*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JL76*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JM76*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JN76*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JO76*(1-'Resource Options'!$AA$42)","v":109500}]
[null,"Storage Losses",null,{"$f":"D76*(1-'Resource Options'!$W$31)","v":876},{"$f":"E76*(1-'Resource Options'!$W$31)","v":876},{"$f":"F76*(1-'Resource Options'!$W$31)","v":876},{"$f":"G76*(1-'Resource Options'!$W$31)","v":876},{"$f":"H76*(1-'Resource Options'!$W$31)","v":876},{"$f":"I76*(1-'Resource Options'!$W$31)","v":876},{"$f":"J76*(1-'Resource Options'!$W$31)","v":876},{"$f":"K76*(1-'Resource Options'!$W$31)","v":876},{"$f":"L76*(1-'Resource Options'!$W$31)","v":876},{"$f":"M76*(1-'Resource Options'!$W$31)","v":876},{"$f":"N76*(1-'Resource Options'!$W$31)","v":876},{"$f":"O76*(1-'Resource Options'!$W$31)","v":876},{"$f":"P76*(1-'Resource Options'!$W$31)","v":876},{"$f":"Q76*(1-'Resource Options'!$W$31)","v":876},{"$f":"R76*(1-'Resource Options'!$W$31)","v":876},{"$f":"S76*(1-'Resource Options'!$W$31)","v":876},{"$f":"T76*(1-'Resource Options'!$W$31)","v":876},{"$f":"U76*(1-'Resource Options'!$W$31)","v":876},{"$f":"V76*(1-'Resource Options'!$W$31)","v":876},{"$f":"W76*(1-'Resource Options'!$W$31)","v":876},null,"Storage Losses",null,{"$f":"AA76*(1-'Resource Options'!$W$32)","v":1752},{"$f":"AB76*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AC76*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AD76*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AE76*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AF76*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AG76*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AH76*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AI76*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AJ76*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AK76*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AL76*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AM76*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AN76*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AO76*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AP76*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AQ76*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AR76*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AS76*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AT76*(1-'Resource Options'!$W$31)","v":1752},null,"Storage Losses",null,{"$f":"AX76*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AY76*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AZ76*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BA76*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BB76*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BC76*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BD76*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BE76*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BF76*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BG76*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BH76*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BI76*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BJ76*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BK76*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BL76*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BM76*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BN76*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BO76*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BP76*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BQ76*(1-'Resource Options'!$W$33)","v":4380},null,"Storage Losses",null,{"$f":"BU76*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BV76*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BW76*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BX76*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BY76*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BZ76*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CA76*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CB76*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CC76*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CD76*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CE76*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CF76*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CG76*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CH76*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CI76*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CJ76*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CK76*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CL76*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CM76*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CN76*(1-'Resource Options'!$W$34)","v":8760},null,"Storage Losses",null,{"$f":"CR76*(1-'Resource Options'!$W$35)","v":17520},{"$f":"CS76*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CT76*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CU76*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CV76*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CW76*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CX76*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CY76*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CZ76*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DA76*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DB76*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DC76*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DD76*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DE76*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DF76*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DG76*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DH76*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DI76*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DJ76*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DK76*(1-'Resource Options'!$W$33)","v":17520},null,"Storage Losses",null,{"$f":"DO76*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DP76*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DQ76*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DR76*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DS76*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DT76*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DU76*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DV76*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DW76*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DX76*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DY76*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DZ76*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EA76*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EB76*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EC76*(1-'Resource Options'!$W$36)","v":43800},{"$f":"ED76*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EE76*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EF76*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EG76*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EH76*(1-'Resource Options'!$W$36)","v":43800},null,"Storage Losses",null,{"$f":"EL76*(1-'Resource Options'!$W$37)","v":10950.000000000002},{"$f":"EM76*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EN76*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EO76*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EP76*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EQ76*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ER76*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ES76*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ET76*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EU76*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EV76*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EW76*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EX76*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EY76*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EZ76*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FA76*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FB76*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FC76*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FD76*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FE76*(1-'Resource Options'!$W$36)","v":4380},null,"Storage Losses",null,{"$f":"FI76*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FJ76*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FK76*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FL76*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FM76*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FN76*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FO76*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FP76*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FQ76*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FR76*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FS76*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FT76*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FU76*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FV76*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FW76*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FX76*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FY76*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FZ76*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GA76*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GB76*(1-'Resource Options'!$W$38)","v":12044.999999999998},null,"kg",null,{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GF76","v":1437989.2030056478},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GG76","v":1427923.2785846081},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GH76","v":1417927.8156345161},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GI76","v":1408002.3209250742},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GJ76","v":1398146.3046785989},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GK76","v":1388359.2805458484},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GL76","v":1378640.7655820276},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GM76","v":1368990.2802229535},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GN76","v":1359407.3482613929},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GO76","v":1349891.496823563},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GP76","v":1340442.256345798},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GQ76","v":1331059.1605513776},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GR76","v":1321741.7464275178},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GS76","v":1312489.5542025252},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GT76","v":1303302.1273231076},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GU76","v":1294179.0124318458},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GV76","v":1285119.759344823},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GW76","v":1276123.9210294092},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GX76","v":1267191.0535822033},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GY76","v":1258320.716207128},null,"kg",null,{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HC76","v":5751956.812022591},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HD76","v":5711693.1143384324},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HE76","v":5671711.2625380643},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HF76","v":5632009.2837002967},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HG76","v":5592585.2187143955},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HH76","v":5553437.1221833937},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HI76","v":5514563.0623281104},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HJ76","v":5475961.1208918141},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HK76","v":5437629.3930455716},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HL76","v":5399565.987294252},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HM76","v":5361769.0253831921},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HN76","v":5324236.6422055103},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HO76","v":5286966.9857100714},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HP76","v":5249958.2168101007},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HQ76","v":5213208.5092924302},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HR76","v":5176716.0497273831},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HS76","v":5140479.0373792918},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HT76","v":5104495.6841176366},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HU76","v":5068764.2143288134},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HV76","v":5033282.8648285121},null,"kg",null,{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HZ76","v":14379892.030056477},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IA76","v":14279232.785846081},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IB76","v":14179278.156345159},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IC76","v":14080023.209250743},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*ID76","v":13981463.046785988},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IE76","v":13883592.805458486},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IF76","v":13786407.655820275},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IG76","v":13689902.802229533},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IH76","v":13594073.482613927},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*II76","v":13498914.968235627},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IJ76","v":13404422.563457979},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IK76","v":13310591.605513772},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IL76","v":13217417.464275174},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IM76","v":13124895.542025248},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IN76","v":13033021.273231072},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IO76","v":12941790.124318453},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IP76","v":12851197.593448224},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IQ76","v":12761239.210294086},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IR76","v":12671910.535822026},{"$f":"HLOOKUP($GF75,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IS76","v":12583207.162071271}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"GF77*12/1000","v":17255.870436067777},{"$f":"GG77*12/1000","v":17135.079343015299},{"$f":"GH77*12/1000","v":17015.133787614192},{"$f":"GI77*12/1000","v":16896.027851100891},{"$f":"GJ77*12/1000","v":16777.755656143188},{"$f":"GK77*12/1000","v":16660.311366550181},{"$f":"GL77*12/1000","v":16543.689186984331},{"$f":"GM77*12/1000","v":16427.883362675442},{"$f":"GN77*12/1000","v":16312.888179136717},{"$f":"GO77*12/1000","v":16198.697961882755},{"$f":"GP77*12/1000","v":16085.307076149575},{"$f":"GQ77*12/1000","v":15972.709926616531},{"$f":"GR77*12/1000","v":15860.900957130214},{"$f":"GS77*12/1000","v":15749.874650430304},{"$f":"GT77*12/1000","v":15639.62552787729},{"$f":"GU77*12/1000","v":15530.148149182149},{"$f":"GV77*12/1000","v":15421.437112137877},{"$f":"GW77*12/1000","v":15313.48705235291},{"$f":"GX77*12/1000","v":15206.292642986438},{"$f":"GY77*12/1000","v":15099.848594485537},null,"Storage Losses (MWh)",null,{"$f":"HC77*12/1000","v":69023.481744271106},{"$f":"HD77*12/1000","v":68540.317372061196},{"$f":"HE77*12/1000","v":68060.535150456766},{"$f":"HF77*12/1000","v":67584.111404403564},{"$f":"HG77*12/1000","v":67111.022624572754},{"$f":"HH77*12/1000","v":66641.245466200722},{"$f":"HI77*12/1000","v":66174.756747937325},{"$f":"HJ77*12/1000","v":65711.533450701769},{"$f":"HK77*12/1000","v":65251.552716546867},{"$f":"HL77*12/1000","v":64794.791847531022},{"$f":"HM77*12/1000","v":64341.228304598299},{"$f":"HN77*12/1000","v":63890.839706466126},{"$f":"HO77*12/1000","v":63443.603828520856},{"$f":"HP77*12/1000","v":62999.498601721214},{"$f":"HQ77*12/1000","v":62558.502111509159},{"$f":"HR77*12/1000","v":62120.592596728595},{"$f":"HS77*12/1000","v":61685.748448551509},{"$f":"HT77*12/1000","v":61253.948209411639},{"$f":"HU77*12/1000","v":60825.170571945753},{"$f":"HV77*12/1000","v":60399.394377942146},null,"Storage Losses (MWh)",null,{"$f":"HZ77*12/1000","v":172558.70436067772},{"$f":"IA77*12/1000","v":171350.79343015296},{"$f":"IB77*12/1000","v":170151.33787614192},{"$f":"IC77*12/1000","v":168960.27851100892},{"$f":"ID77*12/1000","v":167777.55656143185},{"$f":"IE77*12/1000","v":166603.11366550182},{"$f":"IF77*12/1000","v":165436.8918698433},{"$f":"IG77*12/1000","v":164278.83362675441},{"$f":"IH77*12/1000","v":163128.88179136711},{"$f":"II77*12/1000","v":161986.97961882752},{"$f":"IJ77*12/1000","v":160853.07076149574},{"$f":"IK77*12/1000","v":159727.09926616526},{"$f":"IL77*12/1000","v":158609.0095713021},{"$f":"IM77*12/1000","v":157498.74650430298},{"$f":"IN77*12/1000","v":156396.25527877285},{"$f":"IO77*12/1000","v":155301.48149182144},{"$f":"IP77*12/1000","v":154214.3711213787},{"$f":"IQ77*12/1000","v":153134.87052352904},{"$f":"IR77*12/1000","v":152062.92642986431},{"$f":"IS77*12/1000","v":150998.48594485523},null,"Storage Losses (MWh)",null,{"$f":"IW76*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IX76*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IY76*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IZ76*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JA76*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JB76*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JC76*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JD76*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JE76*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JF76*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JG76*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JH76*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JI76*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JJ76*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JK76*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JL76*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JM76*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JN76*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JO76*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JP76*(1-'Resource Options'!$W$42)","v":38325}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D79:W79))","v":250832.73204769762},{"$f":"HLOOKUP(D75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":248320.54662492432},{"$f":"D79*(1+'Fixed O&M'!$A$29)","v":253286.95755742281},{"$f":"E79*(1+'Fixed O&M'!$A$29)","v":258352.69670857128},{"$f":"F79*(1+'Fixed O&M'!$A$29)","v":263519.75064274273},{"$f":"G79*(1+'Fixed O&M'!$A$29)","v":268790.14565559756},{"$f":"H79*(1+'Fixed O&M'!$A$29)","v":274165.94856870954},{"$f":"I79*(1+'Fixed O&M'!$A$29)","v":279649.26754008373},{"$f":"J79*(1+'Fixed O&M'!$A$29)","v":285242.2528908854},{"$f":"K79*(1+'Fixed O&M'!$A$29)","v":290947.0979487031},{"$f":"L79*(1+'Fixed O&M'!$A$29)","v":296766.03990767716},{"$f":"HLOOKUP(N75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":198902.77323442732},{"$f":"N79*(1+'Fixed O&M'!$A$29)","v":202880.82869911587},{"$f":"O79*(1+'Fixed O&M'!$A$29)","v":206938.44527309819},{"$f":"P79*(1+'Fixed O&M'!$A$29)","v":211077.21417856016},{"$f":"Q79*(1+'Fixed O&M'!$A$29)","v":215298.75846213137},{"$f":"R79*(1+'Fixed O&M'!$A$29)","v":219604.73363137399},{"$f":"S79*(1+'Fixed O&M'!$A$29)","v":223996.82830400148},{"$f":"T79*(1+'Fixed O&M'!$A$29)","v":228476.7648700815},{"$f":"U79*(1+'Fixed O&M'!$A$29)","v":233046.30016748313},{"$f":"V79*(1+'Fixed O&M'!$A$29)","v":237707.22617083279},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA79:AT79))","v":491632.15481348743},{"$f":"HLOOKUP(AA75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":486708.2713848516},{"$f":"AA79*(1+'Fixed O&M'!$A$30)","v":496442.43681254867},{"$f":"AB79*(1+'Fixed O&M'!$A$30)","v":506371.28554879967},{"$f":"AC79*(1+'Fixed O&M'!$A$30)","v":516498.71125977568},{"$f":"AD79*(1+'Fixed O&M'!$A$30)","v":526828.68548497115},{"$f":"AE79*(1+'Fixed O&M'!$A$30)","v":537365.25919467059},{"$f":"AF79*(1+'Fixed O&M'!$A$30)","v":548112.56437856401},{"$f":"AG79*(1+'Fixed O&M'!$A$30)","v":559074.81566613528},{"$f":"AH79*(1+'Fixed O&M'!$A$30)","v":570256.31197945797},{"$f":"AI79*(1+'Fixed O&M'!$A$30)","v":581661.43821904715},{"$f":"HLOOKUP(AK75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":389849.43553947756},{"$f":"AK79*(1+'Fixed O&M'!$A$30)","v":397646.4242502671},{"$f":"AL79*(1+'Fixed O&M'!$A$30)","v":405599.35273527243},{"$f":"AM79*(1+'Fixed O&M'!$A$30)","v":413711.33978997788},{"$f":"AN79*(1+'Fixed O&M'!$A$30)","v":421985.56658577744},{"$f":"AO79*(1+'Fixed O&M'!$A$30)","v":430425.27791749302},{"$f":"AP79*(1+'Fixed O&M'!$A$30)","v":439033.78347584291},{"$f":"AQ79*(1+'Fixed O&M'!$A$30)","v":447814.45914535975},{"$f":"AR79*(1+'Fixed O&M'!$A$30)","v":456770.74832826696},{"$f":"AS79*(1+'Fixed O&M'!$A$30)","v":465906.16329483228},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX79:BQ79))","v":924865.30431945948},{"$f":"HLOOKUP(AX75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":915602.42576061818},{"$f":"AX79*(1+'Fixed O&M'!$A$31)","v":933914.47427583055},{"$f":"AY79*(1+'Fixed O&M'!$A$31)","v":952592.76376134716},{"$f":"AZ79*(1+'Fixed O&M'!$A$31)","v":971644.61903657415},{"$f":"BA79*(1+'Fixed O&M'!$A$31)","v":991077.51141730568},{"$f":"BB79*(1+'Fixed O&M'!$A$31)","v":1010899.0616456518},{"$f":"BC79*(1+'Fixed O&M'!$A$31)","v":1031117.0428785649},{"$f":"BD79*(1+'Fixed O&M'!$A$31)","v":1051739.3837361361},{"$f":"BE79*(1+'Fixed O&M'!$A$31)","v":1072774.1714108589},{"$f":"BF79*(1+'Fixed O&M'!$A$31)","v":1094229.6548390761},{"$f":"HLOOKUP(BH75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":733390.22541309334},{"$f":"BH79*(1+'Fixed O&M'!$A$31)","v":748058.02992135519},{"$f":"BI79*(1+'Fixed O&M'!$A$31)","v":763019.19051978237},{"$f":"BJ79*(1+'Fixed O&M'!$A$31)","v":778279.57433017797},{"$f":"BK79*(1+'Fixed O&M'!$A$31)","v":793845.16581678158},{"$f":"BL79*(1+'Fixed O&M'!$A$31)","v":809722.06913311721},{"$f":"BM79*(1+'Fixed O&M'!$A$31)","v":825916.51051577961},{"$f":"BN79*(1+'Fixed O&M'!$A$31)","v":842434.84072609525},{"$f":"BO79*(1+'Fixed O&M'!$A$31)","v":859283.53754061717},{"$f":"BP79*(1+'Fixed O&M'!$A$31)","v":876469.20829142956},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU79:CN79))","v":1812427.279257467},{"$f":"HLOOKUP(BU75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1794275.1292026583},{"$f":"BU79*(1+'Fixed O&M'!$A$32)","v":1830160.6317867115},{"$f":"BV79*(1+'Fixed O&M'!$A$32)","v":1866763.8444224459},{"$f":"BW79*(1+'Fixed O&M'!$A$32)","v":1904099.1213108948},{"$f":"BX79*(1+'Fixed O&M'!$A$32)","v":1942181.1037371128},{"$f":"BY79*(1+'Fixed O&M'!$A$32)","v":1981024.7258118552},{"$f":"BZ79*(1+'Fixed O&M'!$A$32)","v":2020645.2203280923},{"$f":"CA79*(1+'Fixed O&M'!$A$32)","v":2061058.1247346543},{"$f":"CB79*(1+'Fixed O&M'!$A$32)","v":2102279.2872293475},{"$f":"CC79*(1+'Fixed O&M'!$A$32)","v":2144324.8729739343},{"$f":"HLOOKUP(CE75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1437200.0383964521},{"$f":"CE79*(1+'Fixed O&M'!$A$32)","v":1465944.0391643811},{"$f":"CF79*(1+'Fixed O&M'!$A$32)","v":1495262.9199476687},{"$f":"CG79*(1+'Fixed O&M'!$A$32)","v":1525168.178346622},{"$f":"CH79*(1+'Fixed O&M'!$A$32)","v":1555671.5419135545},{"$f":"CI79*(1+'Fixed O&M'!$A$32)","v":1586784.9727518256},{"$f":"CJ79*(1+'Fixed O&M'!$A$32)","v":1618520.6722068621},{"$f":"CK79*(1+'Fixed O&M'!$A$32)","v":1650891.0856509993},{"$f":"CL79*(1+'Fixed O&M'!$A$32)","v":1683908.9073640194},{"$f":"CM79*(1+'Fixed O&M'!$A$32)","v":1717587.0855112998},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR79:DK79))","v":3587551.2291334812},{"$f":"HLOOKUP(CR75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":3551620.5360867381},{"$f":"CR79*(1+'Fixed O&M'!$A$33)","v":3622652.9468084727},{"$f":"CS79*(1+'Fixed O&M'!$A$33)","v":3695106.0057446421},{"$f":"CT79*(1+'Fixed O&M'!$A$33)","v":3769008.1258595348},{"$f":"CU79*(1+'Fixed O&M'!$A$33)","v":3844388.2883767257},{"$f":"CV79*(1+'Fixed O&M'!$A$33)","v":3921276.0541442605},{"$f":"CW79*(1+'Fixed O&M'!$A$33)","v":3999701.5752271456},{"$f":"CX79*(1+'Fixed O&M'!$A$33)","v":4079695.6067316886},{"$f":"CY79*(1+'Fixed O&M'!$A$33)","v":4161289.5188663225},{"$f":"CZ79*(1+'Fixed O&M'!$A$33)","v":4244515.3092436492},{"$f":"HLOOKUP(DB75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":2844819.6643631691},{"$f":"DB79*(1+'Fixed O&M'!$A$33)","v":2901716.0576504325},{"$f":"DC79*(1+'Fixed O&M'!$A$33)","v":2959750.3788034413},{"$f":"DD79*(1+'Fixed O&M'!$A$33)","v":3018945.3863795102},{"$f":"DE79*(1+'Fixed O&M'!$A$33)","v":3079324.2941071005},{"$f":"DF79*(1+'Fixed O&M'!$A$33)","v":3140910.7799892426},{"$f":"DG79*(1+'Fixed O&M'!$A$33)","v":3203728.9955890276},{"$f":"DH79*(1+'Fixed O&M'!$A$33)","v":3267803.5755008082},{"$f":"DI79*(1+'Fixed O&M'!$A$33)","v":3333159.6470108246},{"$f":"DJ79*(1+'Fixed O&M'!$A$33)","v":3399822.8399510412},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO79:EH79))","v":8912923.0787615236},{"$f":"HLOOKUP(DO75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":8823656.7567389756},{"$f":"DO79*(1+'Fixed O&M'!$A$34)","v":9000129.8918737546},{"$f":"DP79*(1+'Fixed O&M'!$A$34)","v":9180132.4897112306},{"$f":"DQ79*(1+'Fixed O&M'!$A$34)","v":9363735.1395054553},{"$f":"DR79*(1+'Fixed O&M'!$A$34)","v":9551009.8422955647},{"$f":"DS79*(1+'Fixed O&M'!$A$34)","v":9742030.0391414762},{"$f":"DT79*(1+'Fixed O&M'!$A$34)","v":9936870.6399243064},{"$f":"DU79*(1+'Fixed O&M'!$A$34)","v":10135608.052722793},{"$f":"DV79*(1+'Fixed O&M'!$A$34)","v":10338320.21377725},{"$f":"DW79*(1+'Fixed O&M'!$A$34)","v":10545086.618052796},{"$f":"HLOOKUP(DY75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":7067678.5422633179},{"$f":"DY79*(1+'Fixed O&M'!$A$34)","v":7209032.1131085847},{"$f":"DZ79*(1+'Fixed O&M'!$A$34)","v":7353212.7553707566},{"$f":"EA79*(1+'Fixed O&M'!$A$34)","v":7500277.0104781715},{"$f":"EB79*(1+'Fixed O&M'!$A$34)","v":7650282.550687735},{"$f":"EC79*(1+'Fixed O&M'!$A$34)","v":7803288.2017014902},{"$f":"ED79*(1+'Fixed O&M'!$A$34)","v":7959353.9657355202},{"$f":"EE79*(1+'Fixed O&M'!$A$34)","v":8118541.0450502308},{"$f":"EF79*(1+'Fixed O&M'!$A$34)","v":8280911.8659512354},{"$f":"EG79*(1+'Fixed O&M'!$A$34)","v":8446530.1032702606},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL79:FE79))","v":1798386.3625231835},{"$f":"HLOOKUP(EL75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1545713.1244800002},{"$f":"HLOOKUP(EM75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1576627.3869696003},{"$f":"HLOOKUP(EN75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1608159.9347089923},{"$f":"HLOOKUP(EO75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1640323.1334031723},{"$f":"HLOOKUP(EP75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1673129.5960712354},{"$f":"HLOOKUP(EQ75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1706592.1879926606},{"$f":"HLOOKUP(ER75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1740724.0317525137},{"$f":"HLOOKUP(ES75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1775538.5123875639},{"$f":"HLOOKUP(ET75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1811049.2826353156},{"$f":"HLOOKUP(EU75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1847270.2682880217},{"$f":"HLOOKUP(EV75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1884215.6736537823},{"$f":"HLOOKUP(EW75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1921899.987126858},{"$f":"HLOOKUP(EX75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1960337.9868693952},{"$f":"HLOOKUP(EY75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1999544.7466067832},{"$f":"HLOOKUP(EZ75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2039535.6415389187},{"$f":"HLOOKUP(FA75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2080326.3543696976},{"$f":"HLOOKUP(FB75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2121932.8814570913},{"$f":"HLOOKUP(FC75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2164371.5390862329},{"$f":"HLOOKUP(FD75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2207658.9698679578},{"$f":"HLOOKUP(FE75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2251812.1492653168},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI79:GB79))","v":2023184.6578385814},{"$f":"HLOOKUP(FI75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1738927.2650400002},{"$f":"HLOOKUP(FJ75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1773705.8103408003},{"$f":"HLOOKUP(FK75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1809179.926547616},{"$f":"HLOOKUP(FL75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1845363.5250785688},{"$f":"HLOOKUP(FM75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1882270.7955801398},{"$f":"HLOOKUP(FN75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1919916.2114917429},{"$f":"HLOOKUP(FO75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1958314.5357215777},{"$f":"HLOOKUP(FP75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1997480.8264360097},{"$f":"HLOOKUP(FQ75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2037430.4429647296},{"$f":"HLOOKUP(FR75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2078179.0518240242},{"$f":"HLOOKUP(FS75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2119742.6328605046},{"$f":"HLOOKUP(FT75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2162137.4855177151},{"$f":"HLOOKUP(FU75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2205380.2352280701},{"$f":"HLOOKUP(FV75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2249487.8399326312},{"$f":"HLOOKUP(FW75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2294477.5967312837},{"$f":"HLOOKUP(FX75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2340367.1486659097},{"$f":"HLOOKUP(FY75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2387174.4916392276},{"$f":"HLOOKUP(FZ75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2434917.9814720121},{"$f":"HLOOKUP(GA75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2483616.3411014527},{"$f":"HLOOKUP(GB75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2533288.6679234817},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF79:GY79))","v":5029044.6379283629},{"$f":"HLOOKUP(GF75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4322463.9946308723},{"$f":"HLOOKUP(GG75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4408913.2745234901},{"$f":"HLOOKUP(GH75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4497091.5400139596},{"$f":"HLOOKUP(GI75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4587033.3708142387},{"$f":"HLOOKUP(GJ75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(GK75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(GL75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(GM75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(GN75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(GO75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(GP75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(GQ75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(GR75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(GS75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(GT75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(GU75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(GV75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(GW75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(GX75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(GY75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC79:HV79))","v":5029044.6379283629},{"$f":"HLOOKUP(HC75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4322463.9946308723},{"$f":"HLOOKUP(HD75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4408913.2745234901},{"$f":"HLOOKUP(HE75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4497091.5400139596},{"$f":"HLOOKUP(HF75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4587033.3708142387},{"$f":"HLOOKUP(HG75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(HH75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(HI75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(HJ75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(HK75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(HL75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(HM75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(HN75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(HO75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(HP75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(HQ75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(HR75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(HS75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(HT75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(HU75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(HV75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ79:IS79))","v":5029044.6379283629},{"$f":"HLOOKUP(HZ75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4322463.9946308723},{"$f":"HLOOKUP(IA75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4408913.2745234901},{"$f":"HLOOKUP(IB75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4497091.5400139596},{"$f":"HLOOKUP(IC75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4587033.3708142387},{"$f":"HLOOKUP(ID75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(IE75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(IF75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(IG75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(IH75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(II75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(IJ75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(IK75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(IL75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(IM75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(IN75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(IO75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(IP75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(IQ75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(IR75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(IS75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW79:JP79))","v":802851.05469784932},{"$f":"HLOOKUP(IW75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":690050.50200000009},{"$f":"HLOOKUP(IX75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":703851.51204000006},{"$f":"HLOOKUP(IY75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":717928.54228080006},{"$f":"HLOOKUP(IZ75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":732287.11312641611},{"$f":"HLOOKUP(JA75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":746932.85538894439},{"$f":"HLOOKUP(JB75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":761871.51249672333},{"$f":"HLOOKUP(JC75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":777108.94274665765},{"$f":"HLOOKUP(JD75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":792651.12160159089},{"$f":"HLOOKUP(JE75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":808504.14403362293},{"$f":"HLOOKUP(JF75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":824674.22691429523},{"$f":"HLOOKUP(JG75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":841167.71145258122},{"$f":"HLOOKUP(JH75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":857991.06568163296},{"$f":"HLOOKUP(JI75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":875150.88699526561},{"$f":"HLOOKUP(JJ75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":892653.904735171},{"$f":"HLOOKUP(JK75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":910506.98282987438},{"$f":"HLOOKUP(JL75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":928717.1224864719},{"$f":"HLOOKUP(JM75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":947291.46493620146},{"$f":"HLOOKUP(JN75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":966237.29423492542},{"$f":"HLOOKUP(JO75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":985562.04011962388},{"$f":"HLOOKUP(JP75,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1005273.2809220164}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D80:W80))","v":1029251.5433615117},{"$f":"VLOOKUP(D74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(D75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1517444.3174341666},{"$f":"VLOOKUP(E74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(E75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1366196.4810261282},{"$f":"VLOOKUP(F74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(F75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1223550.5226871073},{"$f":"VLOOKUP(G74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(G75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1119116.0279248755},{"$f":"VLOOKUP(H74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(H75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1024883.198204958},{"$f":"VLOOKUP(I74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(I75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":939811.91232546943},{"$f":"VLOOKUP(J74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(J75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":858298.10398815293},{"$f":"VLOOKUP(K74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(K75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":783530.16328203178},{"$f":"VLOOKUP(L74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(L75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":714903.0340386295},{"$f":"VLOOKUP(M74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(M75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":651175.03653996706},{"$f":"VLOOKUP(D74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1215460.7706400075},{"$f":"VLOOKUP(E74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1141388.0279382425},{"$f":"VLOOKUP(F74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1065489.6247103729},{"$f":"VLOOKUP(G74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":996419.65865451016},{"$f":"VLOOKUP(H74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":932227.22904631344},{"$f":"VLOOKUP(I74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":870067.10629131086},{"$f":"VLOOKUP(J74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":807906.9835363084},{"$f":"VLOOKUP(K74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":748288.09825824096},{"$f":"VLOOKUP(L74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":693749.98011315905},{"$f":"VLOOKUP(M74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":641751.39162412717},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA80:AT80))","v":2017333.0249885628},{"$f":"VLOOKUP(AA74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AA75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2974190.8621709663},{"$f":"VLOOKUP(AB74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AB75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2677745.1028112108},{"$f":"VLOOKUP(AC74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AC75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2398159.0244667307},{"$f":"VLOOKUP(AD74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AD75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2193467.4147327556},{"$f":"VLOOKUP(AE74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AE75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2008771.0684817175},{"$f":"VLOOKUP(AF74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AF75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1842031.3481579199},{"$f":"VLOOKUP(AG74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AG75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1682264.2838167797},{"$f":"VLOOKUP(AH74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AH75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1535719.120032782},{"$f":"VLOOKUP(AI74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AI75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1401209.9467157137},{"$f":"VLOOKUP(AJ74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AJ75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1276303.0716183356},{"$f":"VLOOKUP(AA74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2382303.1104544145},{"$f":"VLOOKUP(AB74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2237120.5347589548},{"$f":"VLOOKUP(AC74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2088359.664432331},{"$f":"VLOOKUP(AD74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1952982.53096284},{"$f":"VLOOKUP(AE74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1827165.3689307745},{"$f":"VLOOKUP(AF74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1705331.5283309694},{"$f":"VLOOKUP(AG74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1583497.6877311645},{"$f":"VLOOKUP(AH74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1466644.6725861521},{"$f":"VLOOKUP(AI74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1359749.9610217917},{"$f":"VLOOKUP(AJ74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1257832.7275832894},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX80:BQ80))","v":3795035.177830392},{"$f":"VLOOKUP(AX74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AX75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":5595089.5601803353},{"$f":"VLOOKUP(AY74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AY75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":5037411.6402963381},{"$f":"VLOOKUP(AZ74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AZ75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4511450.3887796421},{"$f":"VLOOKUP(BA74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BA75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4126381.661938387},{"$f":"VLOOKUP(BB74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BB75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3778928.3051762288},{"$f":"VLOOKUP(BC74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BC75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3465255.2049333975},{"$f":"VLOOKUP(BD74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BD75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3164699.1629101634},{"$f":"VLOOKUP(BE74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BE75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2889016.3456399008},{"$f":"VLOOKUP(BF74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BF75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2635975.8024296137},{"$f":"VLOOKUP(BG74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BG75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2400999.2372935191},{"$f":"VLOOKUP(AX74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4481622.020975206},{"$f":"VLOOKUP(AY74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4208502.5235261349},{"$f":"VLOOKUP(AZ74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3928651.4880346572},{"$f":"VLOOKUP(BA74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3673978.1260132967},{"$f":"VLOOKUP(BB74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3437289.1163297407},{"$f":"VLOOKUP(BC74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3208093.586786936},{"$f":"VLOOKUP(BD74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2978898.0572441323},{"$f":"VLOOKUP(BE74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2759072.5263983351},{"$f":"VLOOKUP(BF74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2557980.695904417},{"$f":"VLOOKUP(BG74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2366252.5670653717},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU80:CN80))","v":7437002.1774172811},{"$f":"VLOOKUP(BU74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BU75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":10964507.914178157},{"$f":"VLOOKUP(BV74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BV75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":9871645.3423887938},{"$f":"VLOOKUP(BW74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BW75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8840936.8536724839},{"$f":"VLOOKUP(BX74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BX75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8086330.6838264111},{"$f":"VLOOKUP(BY74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BY75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7405438.0834399285},{"$f":"VLOOKUP(BZ74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BZ75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6790743.5100850603},{"$f":"VLOOKUP(CA74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CA75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6201753.9924067063},{"$f":"VLOOKUP(CB74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CB75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5661507.6926378589},{"$f":"VLOOKUP(CC74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CC75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5165632.6921047652},{"$f":"VLOOKUP(CD74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CD75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4705157.0588964811},{"$f":"VLOOKUP(BU74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8782483.2093936969},{"$f":"VLOOKUP(BV74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8247260.1608460713},{"$f":"VLOOKUP(BW74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7698845.5447021322},{"$f":"VLOOKUP(BX74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7199770.7643292574},{"$f":"VLOOKUP(BY74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6735939.3114166977},{"$f":"VLOOKUP(BZ74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6286792.578279268},{"$f":"VLOOKUP(CA74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5837645.8451418402},{"$f":"VLOOKUP(CB74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5406861.1817736495},{"$f":"VLOOKUP(CC74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5012788.3178432882},{"$f":"VLOOKUP(CD74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4637065.1835815152},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR80:DK80))","v":14720936.176591057},{"$f":"VLOOKUP(CR74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CR75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":21703344.622173797},{"$f":"VLOOKUP(CS74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CS75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":19540112.746573702},{"$f":"VLOOKUP(CT74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CT75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17499909.783458173},{"$f":"VLOOKUP(CU74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CU75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16006228.727602456},{"$f":"VLOOKUP(CV74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CV75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14658457.639967326},{"$f":"VLOOKUP(CW74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CW75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13441720.120388385},{"$f":"VLOOKUP(CX74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CX75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12275863.651399789},{"$f":"VLOOKUP(CY74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CY75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11206490.386633774},{"$f":"VLOOKUP(CZ74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CZ75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10224946.471455066},{"$f":"VLOOKUP(DA74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DA75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9313472.7021024022},{"$f":"VLOOKUP(CR74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17384205.586230673},{"$f":"VLOOKUP(CS74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16324775.435485942},{"$f":"VLOOKUP(CT74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15239233.658037083},{"$f":"VLOOKUP(CU74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14251356.040961178},{"$f":"VLOOKUP(CV74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13333239.701590613},{"$f":"VLOOKUP(CW74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12444190.561263932},{"$f":"VLOOKUP(CX74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11555141.420937255},{"$f":"VLOOKUP(CY74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10702438.492524279},{"$f":"VLOOKUP(CZ74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9922403.5617210306},{"$f":"VLOOKUP(DA74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9178690.4166138023},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO80:EH80))","v":36572738.174112372},{"$f":"VLOOKUP(DO74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DO75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":53919854.746160701},{"$f":"VLOOKUP(DP74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DP75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":48545514.959128417},{"$f":"VLOOKUP(DQ74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DQ75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":43476828.572815225},{"$f":"VLOOKUP(DR74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DR75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":39765922.85893058},{"$f":"VLOOKUP(DS74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DS75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":36417516.30954951},{"$f":"VLOOKUP(DT74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DT75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":33394649.951298356},{"$f":"VLOOKUP(DU74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DU75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":30498192.628379032},{"$f":"VLOOKUP(DV74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DV75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":27841438.468621522},{"$f":"VLOOKUP(DW74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DW75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":25402887.809505973},{"$f":"VLOOKUP(DX74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DX75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":23138419.631720163},{"$f":"VLOOKUP(DO74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":43189372.716741592},{"$f":"VLOOKUP(DP74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":40557321.259405546},{"$f":"VLOOKUP(DQ74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":37860397.99804192},{"$f":"VLOOKUP(DR74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":35406111.870856933},{"$f":"VLOOKUP(DS74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":33125140.872112341},{"$f":"VLOOKUP(DT74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":30916384.510217916},{"$f":"VLOOKUP(DU74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":28707628.148323499},{"$f":"VLOOKUP(DV74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":26589170.424776163},{"$f":"VLOOKUP(DW74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":24651249.29335425},{"$f":"VLOOKUP(DX74,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":22803566.115710657},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL80:FE80))","v":2998416.1245051315},{"$f":"VLOOKUP(EL74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":4020888.7683918355},{"$f":"VLOOKUP(EM74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3880967.9368329318},{"$f":"VLOOKUP(EN74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3733813.909377364},{"$f":"VLOOKUP(EO74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3589231.5202170229},{"$f":"VLOOKUP(EP74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3447028.0817563017},{"$f":"VLOOKUP(EQ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3307028.1988761248},{"$f":"VLOOKUP(ER74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3169066.3578725695},{"$f":"VLOOKUP(ES74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3032989.3968106648},{"$f":"VLOOKUP(ET74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2897972.2175246049},{"$f":"VLOOKUP(EU74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2763108.2001735144},{"$f":"VLOOKUP(EV74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2628244.1828224245},{"$f":"VLOOKUP(EW74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2493380.1654713349},{"$f":"VLOOKUP(EX74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2358516.1481202454},{"$f":"VLOOKUP(EY74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2223652.130769155},{"$f":"VLOOKUP(EZ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2088788.1134180657},{"$f":"VLOOKUP(FA74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1953924.0960669753},{"$f":"VLOOKUP(FB74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1819060.0787158851},{"$f":"VLOOKUP(FC74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1684196.0613647948},{"$f":"VLOOKUP(FD74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1549332.0440137049},{"$f":"VLOOKUP(FE74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1414468.0266626154},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI80:GB80))","v":2841755.1135325236},{"$f":"VLOOKUP(FI74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3810805.6867553173},{"$f":"VLOOKUP(FJ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3678195.4278514222},{"$f":"VLOOKUP(FK74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3538729.8925038953},{"$f":"VLOOKUP(FL74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3401701.6326952404},{"$f":"VLOOKUP(FM74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3266928.0283562639},{"$f":"VLOOKUP(FN74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3134242.8483983423},{"$f":"VLOOKUP(FO74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3003489.2268645996},{"$f":"VLOOKUP(FP74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2874522.0042128558},{"$f":"VLOOKUP(FQ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2746559.1919416855},{"$f":"VLOOKUP(FR74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2618741.5392126958},{"$f":"VLOOKUP(FS74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2490923.886483707},{"$f":"VLOOKUP(FT74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2363106.2337547173},{"$f":"VLOOKUP(FU74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2235288.5810257285},{"$f":"VLOOKUP(FV74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2107470.9282967392},{"$f":"VLOOKUP(FW74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1979653.27556775},{"$f":"VLOOKUP(FX74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1851835.6228387605},{"$f":"VLOOKUP(FY74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1724017.9701097708},{"$f":"VLOOKUP(FZ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1596200.3173807813},{"$f":"VLOOKUP(GA74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1468382.6646517918},{"$f":"VLOOKUP(GB74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1340565.011922803},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF80:GY80))","v":16509058.222048609},{"$f":"(VLOOKUP(GF74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GF74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22138717.251168031},{"$f":"(VLOOKUP(GG74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GG74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21368323.463659748},{"$f":"(VLOOKUP(GH74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GH74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20558104.232573584},{"$f":"(VLOOKUP(GI74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GI74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19762044.252431598},{"$f":"(VLOOKUP(GJ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GJ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18979082.599531934},{"$f":"(VLOOKUP(GK74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GK74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18208253.561274182},{"$f":"(VLOOKUP(GL74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GL74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17448645.83140159},{"$f":"(VLOOKUP(GM74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GM74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16699416.111587035},{"$f":"(VLOOKUP(GN74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GN74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15956021.472132772},{"$f":"(VLOOKUP(GO74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GO74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15213470.131005634},{"$f":"(VLOOKUP(GP74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GP74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14470918.789878497},{"$f":"(VLOOKUP(GQ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GQ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13728367.448751364},{"$f":"(VLOOKUP(GR74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GR74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12985816.107624225},{"$f":"(VLOOKUP(GS74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GS74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12243264.76649709},{"$f":"(VLOOKUP(GT74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GT74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11500713.425369954},{"$f":"(VLOOKUP(GU74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GU74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10758162.084242817},{"$f":"(VLOOKUP(GV74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GV74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10015610.743115677},{"$f":"(VLOOKUP(GW74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GW74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9273059.4019885398},{"$f":"(VLOOKUP(GX74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GX74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8530508.0608614013},{"$f":"(VLOOKUP(GY74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GY74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":7787956.7197342683},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC80:HV80))","v":16727328.801800633},{"$f":"(VLOOKUP(HC74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HC74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22431419.02642284},{"$f":"(VLOOKUP(HD74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HD74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21650839.661010899},{"$f":"(VLOOKUP(HE74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HE74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20829908.309407812},{"$f":"(VLOOKUP(HF74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HF74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20023323.411911611},{"$f":"(VLOOKUP(HG74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HG74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19230010.018070497},{"$f":"(VLOOKUP(HH74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HH74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18448989.647344999},{"$f":"(VLOOKUP(HI74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HI74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17679338.944859833},{"$f":"(VLOOKUP(HJ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HJ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16920203.462819971},{"$f":"(VLOOKUP(HK74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HK74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16166980.208265088},{"$f":"(VLOOKUP(HL74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HL74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15414611.401505236},{"$f":"(VLOOKUP(HM74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HM74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14662242.594745383},{"$f":"(VLOOKUP(HN74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HN74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13909873.787985533},{"$f":"(VLOOKUP(HO74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HO74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13157504.981225681},{"$f":"(VLOOKUP(HP74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HP74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12405136.174465828},{"$f":"(VLOOKUP(HQ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HQ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11652767.367705978},{"$f":"(VLOOKUP(HR74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HR74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10900398.560946124},{"$f":"(VLOOKUP(HS74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HS74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10148029.754186269},{"$f":"(VLOOKUP(HT74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HT74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9395660.9474264141},{"$f":"(VLOOKUP(HU74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HU74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8643292.1406665612},{"$f":"(VLOOKUP(HV74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HV74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":7890923.333906712},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ80:IS80))","v":17004896.73347703},{"$f":"(VLOOKUP(HZ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HZ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22803638.802664734},{"$f":"(VLOOKUP(IA74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IA74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22010106.753501914},{"$f":"(VLOOKUP(IB74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IB74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21175553.13022517},{"$f":"(VLOOKUP(IC74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IC74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20355584.021515556},{"$f":"(VLOOKUP(ID74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(ID74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19549106.639538091},{"$f":"(VLOOKUP(IE74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IE74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18755126.267160922},{"$f":"(VLOOKUP(IF74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IF74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17972704.227653973},{"$f":"(VLOOKUP(IG74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IG74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17200971.894789416},{"$f":"(VLOOKUP(IH74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IH74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16435249.895017369},{"$f":"(VLOOKUP(II74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(II74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15670396.521473145},{"$f":"(VLOOKUP(IJ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IJ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14905543.147928927},{"$f":"(VLOOKUP(IK74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IK74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14140689.774384707},{"$f":"(VLOOKUP(IL74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IL74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13375836.400840485},{"$f":"(VLOOKUP(IM74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IM74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12610983.027296264},{"$f":"(VLOOKUP(IN74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IN74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11846129.653752046},{"$f":"(VLOOKUP(IO74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IO74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11081276.28020782},{"$f":"(VLOOKUP(IP74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IP74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10316422.9066636},{"$f":"(VLOOKUP(IQ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IQ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9551569.5331193767},{"$f":"(VLOOKUP(IR74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IR74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8786716.159575155},{"$f":"(VLOOKUP(IS74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IS74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF75,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8021862.7860309351},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW80:JP80))","v":4869509.0399775216},{"$f":"VLOOKUP(IW74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6530032.321534303},{"$f":"VLOOKUP(IX74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6302797.099381905},{"$f":"VLOOKUP(IY74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6063814.9710816666},{"$f":"VLOOKUP(IZ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5829009.2530614473},{"$f":"VLOOKUP(JA74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5598067.0154443607},{"$f":"VLOOKUP(JB74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5370703.411804012},{"$f":"VLOOKUP(JC74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5146649.6433999911},{"$f":"VLOOKUP(JD74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4925656.971099386},{"$f":"VLOOKUP(JE74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4706385.4131216733},{"$f":"VLOOKUP(JF74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4487362.5942768715},{"$f":"VLOOKUP(JG74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4268339.7754320707},{"$f":"VLOOKUP(JH74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4049316.9565872699},{"$f":"VLOOKUP(JI74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3830294.1377424686},{"$f":"VLOOKUP(JJ74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3611271.3188976683},{"$f":"VLOOKUP(JK74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3392248.5000528675},{"$f":"VLOOKUP(JL74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3173225.6812080657},{"$f":"VLOOKUP(JM74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2954202.8623632644},{"$f":"VLOOKUP(JN74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2735180.0435184627},{"$f":"VLOOKUP(JO74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2516157.2246736619},{"$f":"VLOOKUP(JP74,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL75,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2297134.4058288615}]
[null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D81:W81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA81:AT81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX81:BQ81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU81:CN81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR81:DK81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO81:EH81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL81:FE81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI81:GB81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF81:GY81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC81:HV81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ81:IS81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW81:JP81))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D82:W82))","v":8122.9671946326407},{"$f":"D79*Misc_Rev","v":8041.6125819015497},8202.4448335395809,8366.4937302103735,8533.8236048145809,8704.5000769108719,8878.5900784490914,9056.1618800180731,9237.285117618434,9422.0308199708015,9610.4714363702187,6441.2674084236951,6570.0927565921693,6701.4946117240124,6835.5245039584925,6972.2349940376635,7111.679693918416,7253.913287796785,7398.9915535527198,7546.9713846237746,7697.9108123162496,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA82:AT82))","v":15921.015701479979},{"$f":"AA79*Misc_Rev","v":15761.560660527035},16076.791873737577,16398.327711212329,16726.294265436576,17060.820150745309,17402.036553760216,17750.077284835417,18105.078830532126,18467.180407142769,18836.524015285624,12624.884120510442,12877.38180292065,13134.929438979063,13397.628027758645,13665.580588313818,13938.892200080096,14217.670044081699,14502.023444963332,14792.063913862599,15087.90519213985,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX82:BQ82))","v":29950.838015081372},{"$f":"AX79*Misc_Rev","v":29650.868955831862},30243.8863349485,30848.764061647471,31465.739342880421,32095.05412973803,32736.955212332792,33391.694316579451,34059.528202911039,34740.718766969258,35435.533142308646,23750.109059777616,24225.111240973169,24709.613465792634,25203.805735108486,25707.881849810656,26222.039486806869,26746.48027654301,27281.409882073873,27827.038079715348,28383.578841309656,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU82:CN82))","v":58693.645011473818},{"$f":"BU79*Misc_Rev","v":58105.805784098891},59267.921899780871,60453.280337776494,61662.345944532026,62895.592863422666,64153.504720691126,65436.574815104948,66745.306311407054,68080.2124376352,69441.816686387901,46542.286043430708,47473.131764299324,48422.594399585309,49391.04628757701,50378.867213328558,51386.444557595125,52414.173448747031,53462.456917721967,54531.706056076408,55622.340177197941,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR82:DK82))","v":116179.25900425864},{"$f":"CR79*Misc_Rev","v":115015.67944063294},117315.9930294456,119662.3128900345,122055.55914783519,124496.67033079189,126986.60373740774,129526.3358121559,132116.86252839901,134759.19977896701,137454.38377454635,92126.640010736883,93969.172810951612,95848.556267170658,97765.527392514065,99720.837940364348,101715.25469917164,103749.55979315509,105824.55098901819,107941.04200879855,110099.86284897453,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO82:EH82))","v":288636.10098261322},{"$f":"DO79*Misc_Rev","v":285745.30041023501},291460.20641843969,297289.4105468085,303235.19875774469,309299.90273289959,315485.90078755759,321795.61880330875,328231.53117937496,334796.16180296248,341492.08503902174,228879.70191265532,233457.29595090842,238126.44186992661,242888.97070732512,247746.75012147165,252701.68512390109,257755.7188263791,262910.83320290671,268169.04986696481,273532.43086430413,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL82:FE82))","v":58238.943963950769},{"$f":"EL79*Misc_Rev","v":50056.373823160335},51057.501299623545,52078.651325616011,53120.224352128338,54182.628839170895,55266.281415954327,56371.607044273413,57499.039185158879,58649.019968862063,59822.0003682393,61018.440375604092,62238.809183116173,63483.585366778505,64753.257074114073,66048.322215596345,67369.288659908299,68716.674433106455,70091.007921768571,71492.828080203952,72922.684641808024,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI82:GB82))","v":65518.811959444611},{"$f":"FI79*Misc_Rev","v":56313.420551055373},57439.688962076485,58588.482741318003,59760.25239614438,60955.457444067251,62174.566592948606,63418.057924807581,64686.419083303743,65980.147464969807,67299.750414269205,68645.745422554581,70018.660331005696,71419.03353762583,72847.414208378337,74304.362492545901,75790.449742396828,77306.25873724476,78852.383911989644,80429.431590229447,82038.020222034043,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF82:GY82))","v":162860.58155467213},{"$f":"GF79*Misc_Rev","v":139978.67400212618},142778.24748216872,145633.81243181208,148546.48868044832,151517.41845405728,154547.76682313843,157638.72215960122,160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC82:HV82))","v":162860.58155467213},{"$f":"HC79*Misc_Rev","v":139978.67400212618},142778.24748216872,145633.81243181208,148546.48868044832,151517.41845405728,154547.76682313843,157638.72215960122,160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ82:IS82))","v":162860.58155467213},{"$f":"HZ79*Misc_Rev","v":139978.67400212618},142778.24748216872,145633.81243181208,148546.48868044832,151517.41845405728,154547.76682313843,157638.72215960122,160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW82:JP82))","v":25999.52855533516},{"$f":"IW79*Misc_Rev","v":22346.595456768006},22793.527365903363,23249.39791322143,23714.385871485862,24188.673588915579,24672.447060693892,25165.896001907764,25669.21392194592,26182.598200384848,26706.250164392539,27240.375167680391,27785.182671034003,28340.886324454685,28907.704050943779,29485.858131962654,30075.575294601909,30677.086800493951,31290.628536503827,31916.441107233903,32554.769929378581]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D83:W83))","v":1288207.2426038412},{"$f":"SUM(D79:D82)","v":1773806.4766409923},{"$f":"SUM(E79:E82)","v":1627685.8834170906},{"$f":"SUM(F79:F82)","v":1490269.713125889},{"$f":"SUM(G79:G82)","v":1391169.6021724327},{"$f":"SUM(H79:H82)","v":1302377.8439374664},{"$f":"SUM(I79:I82)","v":1222856.4509726281},{"$f":"SUM(J79:J82)","v":1147003.5334082549},{"$f":"SUM(K79:K82)","v":1078009.7012905357},{"$f":"SUM(L79:L82)","v":1015272.1628073034},{"$f":"SUM(M79:M82)","v":957551.54788401444},{"$f":"SUM(N79:N82)","v":1420804.8112828583},{"$f":"SUM(O79:O82)","v":1350838.9493939506},{"$f":"SUM(P79:P82)","v":1279129.5645951952},{"$f":"SUM(Q79:Q82)","v":1214332.3973370288},{"$f":"SUM(R79:R82)","v":1154498.2225024826},{"$f":"SUM(S79:S82)","v":1096783.5196166034},{"$f":"SUM(T79:T82)","v":1039157.7251281067},{"$f":"SUM(U79:U82)","v":984163.85468187509},{"$f":"SUM(V79:V82)","v":934343.251665266},{"$f":"SUM(W79:W82)","v":887156.52860727615},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA83:AT83))","v":2524886.1955035301},{"$f":"SUM(AA79:AA82)","v":3476660.694216345},{"$f":"SUM(AB79:AB82)","v":3190264.3314974974},{"$f":"SUM(AC79:AC82)","v":2920928.6377267428},{"$f":"SUM(AD79:AD82)","v":2726692.4202579679},{"$f":"SUM(AE79:AE82)","v":2552660.5741174337},{"$f":"SUM(AF79:AF82)","v":2396798.6439063507},{"$f":"SUM(AG79:AG82)","v":2248126.925480179},{"$f":"SUM(AH79:AH82)","v":2112899.0145294494},{"$f":"SUM(AI79:AI82)","v":1989933.4391023144},{"$f":"SUM(AJ79:AJ82)","v":1876801.0338526682},{"$f":"SUM(AK79:AK82)","v":2784777.4301144024},{"$f":"SUM(AL79:AL82)","v":2647644.3408121425},{"$f":"SUM(AM79:AM82)","v":2507093.9466065825},{"$f":"SUM(AN79:AN82)","v":2380091.4987805765},{"$f":"SUM(AO79:AO82)","v":2262816.5161048658},{"$f":"SUM(AP79:AP82)","v":2149695.6984485425},{"$f":"SUM(AQ79:AQ82)","v":2036749.1412510891},{"$f":"SUM(AR79:AR82)","v":1928961.1551764752},{"$f":"SUM(AS79:AS82)","v":1831312.7732639213},{"$f":"SUM(AT79:AT82)","v":1738826.7960702614},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX83:BQ83))","v":4749851.3201649338},{"$f":"SUM(AX79:AX82)","v":6540342.8548967857},{"$f":"SUM(AY79:AY82)","v":6001570.0009071166},{"$f":"SUM(AZ79:AZ82)","v":5494891.9166026367},{"$f":"SUM(BA79:BA82)","v":5129492.0203178413},{"$f":"SUM(BB79:BB82)","v":4802100.8707232727},{"$f":"SUM(BC79:BC82)","v":4508891.2217913829},{"$f":"SUM(BD79:BD82)","v":4229207.9001053069},{"$f":"SUM(BE79:BE82)","v":3974815.2575789476},{"$f":"SUM(BF79:BF82)","v":3743490.6926074415},{"$f":"SUM(BG79:BG82)","v":3530664.4252749039},{"$f":"SUM(BH79:BH82)","v":5238762.3554480774},{"$f":"SUM(BI79:BI82)","v":4980785.6646884633},{"$f":"SUM(BJ79:BJ82)","v":4716380.2920202324},{"$f":"SUM(BK79:BK82)","v":4477461.5060785832},{"$f":"SUM(BL79:BL82)","v":4256842.1639963333},{"$f":"SUM(BM79:BM82)","v":4044037.6954068602},{"$f":"SUM(BN79:BN82)","v":3831561.0480364552},{"$f":"SUM(BO79:BO82)","v":3628788.7770065041},{"$f":"SUM(BP79:BP82)","v":3445091.2715247497},{"$f":"SUM(BQ79:BQ82)","v":3271105.3541981108},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU83:CN83))","v":9308123.1016862206},{"$f":"SUM(BU79:BU82)","v":12816888.849164914},{"$f":"SUM(BV79:BV82)","v":11761073.896075286},{"$f":"SUM(BW79:BW82)","v":10768153.978432707},{"$f":"SUM(BX79:BX82)","v":10052092.151081838},{"$f":"SUM(BY79:BY82)","v":9410514.7800404634},{"$f":"SUM(BZ79:BZ82)","v":8835921.7406176068},{"$f":"SUM(CA79:CA82)","v":8287835.7875499036},{"$f":"SUM(CB79:CB82)","v":7789311.1236839201},{"$f":"SUM(CC79:CC82)","v":7335992.1917717475},{"$f":"SUM(CD79:CD82)","v":6918923.7485568039},{"$f":"SUM(CE79:CE82)","v":10266225.53383358},{"$f":"SUM(CF79:CF82)","v":9760677.3317747526},{"$f":"SUM(CG79:CG82)","v":9242531.0590493847},{"$f":"SUM(CH79:CH82)","v":8774329.9889634568},{"$f":"SUM(CI79:CI82)","v":8341989.7205435811},{"$f":"SUM(CJ79:CJ82)","v":7924963.9955886891},{"$f":"SUM(CK79:CK82)","v":7508580.6907974491},{"$f":"SUM(CL79:CL82)","v":7111214.7243423704},{"$f":"SUM(CM79:CM82)","v":6751228.9312633835},{"$f":"SUM(CN79:CN82)","v":6410274.6092700129},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR83:DK83))","v":18424666.664728798},{"$f":"SUM(CR79:CR82)","v":25369980.837701168},{"$f":"SUM(CS79:CS82)","v":23280081.686411619},{"$f":"SUM(CT79:CT82)","v":21314678.102092851},{"$f":"SUM(CU79:CU82)","v":19897292.412609827},{"$f":"SUM(CV79:CV82)","v":18627342.598674845},{"$f":"SUM(CW79:CW82)","v":17489982.778270051},{"$f":"SUM(CX79:CX82)","v":16405091.56243909},{"$f":"SUM(CY79:CY82)","v":15418302.855893862},{"$f":"SUM(CZ79:CZ82)","v":14520995.190100355},{"$f":"SUM(DA79:DA82)","v":13695442.395120598},{"$f":"SUM(DB79:DB82)","v":20321151.890604578},{"$f":"SUM(DC79:DC82)","v":19320460.665947329},{"$f":"SUM(DD79:DD82)","v":18294832.593107697},{"$f":"SUM(DE79:DE82)","v":17368066.9547332},{"$f":"SUM(DF79:DF82)","v":16512284.833638078},{"$f":"SUM(DG79:DG82)","v":15686816.595952347},{"$f":"SUM(DH79:DH82)","v":14862619.976319438},{"$f":"SUM(DI79:DI82)","v":14076066.619014107},{"$f":"SUM(DJ79:DJ82)","v":13363504.250740655},{"$f":"SUM(DK79:DK82)","v":12688613.119413819},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO83:EH83))","v":45774297.353856511},{"$f":"SUM(DO79:DO82)","v":63029256.80330991},{"$f":"SUM(DP79:DP82)","v":57837105.057420611},{"$f":"SUM(DQ79:DQ82)","v":52954250.473073266},{"$f":"SUM(DR79:DR82)","v":49432893.197193779},{"$f":"SUM(DS79:DS82)","v":46277826.054577976},{"$f":"SUM(DT79:DT82)","v":43452165.891227387},{"$f":"SUM(DU79:DU82)","v":40756858.887106642},{"$f":"SUM(DV79:DV82)","v":38305278.052523695},{"$f":"SUM(DW79:DW82)","v":36076004.185086183},{"$f":"SUM(DX79:DX82)","v":34024998.334811978},{"$f":"SUM(DY79:DY82)","v":50485930.960917562},{"$f":"SUM(DZ79:DZ82)","v":47999810.668465041},{"$f":"SUM(EA79:EA82)","v":45451737.195282608},{"$f":"SUM(EB79:EB82)","v":43149277.852042429},{"$f":"SUM(EC79:EC82)","v":41023170.172921553},{"$f":"SUM(ED79:ED82)","v":38972374.397043303},{"$f":"SUM(EE79:EE82)","v":36924737.832885392},{"$f":"SUM(EF79:EF82)","v":34970622.303029299},{"$f":"SUM(EG79:EG82)","v":33200330.20917245},{"$f":"SUM(EH79:EH82)","v":31523628.64984522},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL83:FE83))","v":4855041.4309922652},{"$f":"SUM(EL79:EL82)","v":5616658.2666949965},{"$f":"SUM(EM79:EM82)","v":5508652.825102156},{"$f":"SUM(EN79:EN82)","v":5394052.4954119725},{"$f":"SUM(EO79:EO82)","v":5282674.8779723234},{"$f":"SUM(EP79:EP82)","v":5174340.3066667076},{"$f":"SUM(EQ79:EQ82)","v":5068886.6682847394},{"$f":"SUM(ER79:ER82)","v":4966161.9966693567},{"$f":"SUM(ES79:ES82)","v":4866026.9483833872},{"$f":"SUM(ET79:ET82)","v":4767670.5201287819},{"$f":"SUM(EU79:EU82)","v":4670200.4688297752},{"$f":"SUM(EV79:EV82)","v":4573478.2968518101},{"$f":"SUM(EW79:EW82)","v":4477518.961781309},{"$f":"SUM(EX79:EX82)","v":4382337.7203564188},{"$f":"SUM(EY79:EY82)","v":4287950.1344500519},{"$f":"SUM(EZ79:EZ82)","v":4194372.0771725811},{"$f":"SUM(FA79:FA82)","v":4101619.7390965815},{"$f":"SUM(FB79:FB82)","v":4009709.6346060829},{"$f":"SUM(FC79:FC82)","v":3918658.6083727963},{"$f":"SUM(FD79:FD82)","v":3828483.8419618667},{"$f":"SUM(FE79:FE82)","v":3739202.8605697402},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI83:GB83))","v":4930458.5833305484},{"$f":"SUM(FI79:FI82)","v":5606046.3723463723},{"$f":"SUM(FJ79:FJ82)","v":5509340.9271542998},{"$f":"SUM(FK79:FK82)","v":5406498.3017928293},{"$f":"SUM(FL79:FL82)","v":5306825.4101699535},{"$f":"SUM(FM79:FM82)","v":5210154.2813804708},{"$f":"SUM(FN79:FN82)","v":5116333.6264830334},{"$f":"SUM(FO79:FO82)","v":5025221.8205109853},{"$f":"SUM(FP79:FP82)","v":4936689.2497321693},{"$f":"SUM(FQ79:FQ82)","v":4849969.782371385},{"$f":"SUM(FR79:FR82)","v":4764220.3414509892},{"$f":"SUM(FS79:FS82)","v":4679312.2647667658},{"$f":"SUM(FT79:FT82)","v":4595262.3796034381},{"$f":"SUM(FU79:FU82)","v":4512087.8497914243},{"$f":"SUM(FV79:FV82)","v":4429806.1824377496},{"$f":"SUM(FW79:FW82)","v":4348435.2347915797},{"$f":"SUM(FX79:FX82)","v":4267993.2212470677},{"$f":"SUM(FY79:FY82)","v":4188498.7204862433},{"$f":"SUM(FZ79:FZ82)","v":4109970.682764783},{"$f":"SUM(GA79:GA82)","v":4032428.4373434735},{"$f":"SUM(GB79:GB82)","v":3955891.7000683188},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF83:GY83))","v":21700963.441531643},{"$f":"SUM(GF79:GF82)","v":26601159.91980103},{"$f":"SUM(GG79:GG82)","v":25920014.985665407},25200829.585019358,24497624.111926284,23809374.056216516,23135150.847092453,22474081.062936231,21825360.047752365,21184484.28702141,20546502.202192046,19910611.502488635,19276854.015613705,18645272.405823816,18015910.190660674,17388811.758016806,16764022.383542608,16141588.248401463,15521556.457380041,14903975.057360735,14288893.056163587,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC83:HV83))","v":21919234.021283668},{"$f":"SUM(HC79:HC82)","v":26893861.695055839},{"$f":"SUM(HD79:HD82)","v":26202531.183016557},25472633.661853582,24758903.271406297,24060301.474755079,23375886.933163274,22704774.17639447,22046147.3989853,21395443.023153726,20747643.472691648,20101935.307355519,19458360.354847874,18816961.279425271,18177781.598629411,17540865.700352829,16906258.860245913,16274007.259472057,15644158.002817918,15016759.137165893,14391859.67033603,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ83:IS83))","v":22196801.95296007},{"$f":"SUM(HZ79:HZ82)","v":27266081.471297733},{"$f":"SUM(IA79:IA82)","v":26561798.275507573},25818278.48267094,25091163.881010242,24379398.096222673,23682023.552979197,22998139.45918861,22326915.830954749,21663712.709906008,21003428.592659555,20345235.860539064,19689176.341247048,19035292.699040074,18383628.451459847,17734227.986398898,17087136.579507612,16442400.411949389,15800066.588510878,15160183.156074487,14522799.122460254,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW83:JP83))","v":5698359.6232307069},{"$f":"SUM(IW79:IW82)","v":7242429.4189910712},{"$f":"SUM(IX79:IX82)","v":7029442.1387878088},6804992.9112756876,6585010.7520593489,6369188.5444222204,6157247.3713614298,5948924.482148557,5743977.3066229224,5541072.1553556807,5338743.0713555589,5136747.8620523317,4935093.2049399363,4733785.9110621894,4532832.9276837837,4332241.3410147047,4132018.3789891396,3932171.4140999597,3732707.9662898919,3533635.7059005196,3334962.4566802564]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D85:W85))","v":0},{"$f":"HLOOKUP(D75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D76","v":0},{"$f":"HLOOKUP(E75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E76","v":0},{"$f":"HLOOKUP(F75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F76","v":0},{"$f":"HLOOKUP(G75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G76","v":0},{"$f":"HLOOKUP(H75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H76","v":0},{"$f":"HLOOKUP(I75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I76","v":0},{"$f":"HLOOKUP(J75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J76","v":0},{"$f":"HLOOKUP(K75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K76","v":0},{"$f":"HLOOKUP(L75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L76","v":0},{"$f":"HLOOKUP(M75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M76","v":0},{"$f":"HLOOKUP(N75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N76","v":0},{"$f":"HLOOKUP(O75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O76","v":0},{"$f":"HLOOKUP(P75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P76","v":0},{"$f":"HLOOKUP(Q75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q76","v":0},{"$f":"HLOOKUP(R75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R76","v":0},{"$f":"HLOOKUP(S75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S76","v":0},{"$f":"HLOOKUP(T75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T76","v":0},{"$f":"HLOOKUP(U75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U76","v":0},{"$f":"HLOOKUP(V75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V76","v":0},{"$f":"HLOOKUP(W75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W76","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA85:AT85))","v":0},{"$f":"HLOOKUP(AA75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA76","v":0},{"$f":"HLOOKUP(AB75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB76","v":0},{"$f":"HLOOKUP(AC75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC76","v":0},{"$f":"HLOOKUP(AD75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD76","v":0},{"$f":"HLOOKUP(AE75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE76","v":0},{"$f":"HLOOKUP(AF75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF76","v":0},{"$f":"HLOOKUP(AG75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG76","v":0},{"$f":"HLOOKUP(AH75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH76","v":0},{"$f":"HLOOKUP(AI75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI76","v":0},{"$f":"HLOOKUP(AJ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ76","v":0},{"$f":"HLOOKUP(AK75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK76","v":0},{"$f":"HLOOKUP(AL75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL76","v":0},{"$f":"HLOOKUP(AM75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM76","v":0},{"$f":"HLOOKUP(AN75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN76","v":0},{"$f":"HLOOKUP(AO75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO76","v":0},{"$f":"HLOOKUP(AP75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP76","v":0},{"$f":"HLOOKUP(AQ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ76","v":0},{"$f":"HLOOKUP(AR75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR76","v":0},{"$f":"HLOOKUP(AS75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS76","v":0},{"$f":"HLOOKUP(AT75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT76","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX85:BQ85))","v":0},{"$f":"HLOOKUP(AX75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX76","v":0},{"$f":"HLOOKUP(AY75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY76","v":0},{"$f":"HLOOKUP(AZ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ76","v":0},{"$f":"HLOOKUP(BA75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA76","v":0},{"$f":"HLOOKUP(BB75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB76","v":0},{"$f":"HLOOKUP(BC75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC76","v":0},{"$f":"HLOOKUP(BD75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD76","v":0},{"$f":"HLOOKUP(BE75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE76","v":0},{"$f":"HLOOKUP(BF75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF76","v":0},{"$f":"HLOOKUP(BG75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG76","v":0},{"$f":"HLOOKUP(BH75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH76","v":0},{"$f":"HLOOKUP(BI75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI76","v":0},{"$f":"HLOOKUP(BJ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ76","v":0},{"$f":"HLOOKUP(BK75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK76","v":0},{"$f":"HLOOKUP(BL75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL76","v":0},{"$f":"HLOOKUP(BM75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM76","v":0},{"$f":"HLOOKUP(BN75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN76","v":0},{"$f":"HLOOKUP(BO75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO76","v":0},{"$f":"HLOOKUP(BP75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP76","v":0},{"$f":"HLOOKUP(BQ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BQ76","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU85:CN85))","v":0},{"$f":"HLOOKUP(BU75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU76","v":0},{"$f":"HLOOKUP(BV75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV76","v":0},{"$f":"HLOOKUP(BW75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW76","v":0},{"$f":"HLOOKUP(BX75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX76","v":0},{"$f":"HLOOKUP(BY75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY76","v":0},{"$f":"HLOOKUP(BZ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ76","v":0},{"$f":"HLOOKUP(CA75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA76","v":0},{"$f":"HLOOKUP(CB75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB76","v":0},{"$f":"HLOOKUP(CC75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC76","v":0},{"$f":"HLOOKUP(CD75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD76","v":0},{"$f":"HLOOKUP(CE75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE76","v":0},{"$f":"HLOOKUP(CF75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF76","v":0},{"$f":"HLOOKUP(CG75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG76","v":0},{"$f":"HLOOKUP(CH75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH76","v":0},{"$f":"HLOOKUP(CI75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI76","v":0},{"$f":"HLOOKUP(CJ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ76","v":0},{"$f":"HLOOKUP(CK75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK76","v":0},{"$f":"HLOOKUP(CL75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL76","v":0},{"$f":"HLOOKUP(CM75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM76","v":0},{"$f":"HLOOKUP(CN75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CN76","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR85:DK85))","v":0},{"$f":"HLOOKUP(CR75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR76","v":0},{"$f":"HLOOKUP(CS75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS76","v":0},{"$f":"HLOOKUP(CT75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT76","v":0},{"$f":"HLOOKUP(CU75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU76","v":0},{"$f":"HLOOKUP(CV75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV76","v":0},{"$f":"HLOOKUP(CW75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW76","v":0},{"$f":"HLOOKUP(CX75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX76","v":0},{"$f":"HLOOKUP(CY75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY76","v":0},{"$f":"HLOOKUP(CZ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ76","v":0},{"$f":"HLOOKUP(DA75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA76","v":0},{"$f":"HLOOKUP(DB75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB76","v":0},{"$f":"HLOOKUP(DC75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC76","v":0},{"$f":"HLOOKUP(DD75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD76","v":0},{"$f":"HLOOKUP(DE75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE76","v":0},{"$f":"HLOOKUP(DF75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF76","v":0},{"$f":"HLOOKUP(DG75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG76","v":0},{"$f":"HLOOKUP(DH75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH76","v":0},{"$f":"HLOOKUP(DI75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI76","v":0},{"$f":"HLOOKUP(DJ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ76","v":0},{"$f":"HLOOKUP(DK75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DK76","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO85:EH85))","v":0},{"$f":"HLOOKUP(DO75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO76","v":0},{"$f":"HLOOKUP(DP75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP76","v":0},{"$f":"HLOOKUP(DQ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ76","v":0},{"$f":"HLOOKUP(DR75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR76","v":0},{"$f":"HLOOKUP(DS75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS76","v":0},{"$f":"HLOOKUP(DT75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT76","v":0},{"$f":"HLOOKUP(DU75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU76","v":0},{"$f":"HLOOKUP(DV75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV76","v":0},{"$f":"HLOOKUP(DW75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW76","v":0},{"$f":"HLOOKUP(DX75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX76","v":0},{"$f":"HLOOKUP(DY75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY76","v":0},{"$f":"HLOOKUP(DZ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ76","v":0},{"$f":"HLOOKUP(EA75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA76","v":0},{"$f":"HLOOKUP(EB75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB76","v":0},{"$f":"HLOOKUP(EC75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC76","v":0},{"$f":"HLOOKUP(ED75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED76","v":0},{"$f":"HLOOKUP(EE75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE76","v":0},{"$f":"HLOOKUP(EF75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF76","v":0},{"$f":"HLOOKUP(EG75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG76","v":0},{"$f":"HLOOKUP(EH75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EH76","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL85:FE85))","v":0},{"$f":"HLOOKUP(EL75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL76","v":0},{"$f":"HLOOKUP(EM75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM76","v":0},{"$f":"HLOOKUP(EN75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN76","v":0},{"$f":"HLOOKUP(EO75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO76","v":0},{"$f":"HLOOKUP(EP75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP76","v":0},{"$f":"HLOOKUP(EQ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ76","v":0},{"$f":"HLOOKUP(ER75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER76","v":0},{"$f":"HLOOKUP(ES75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES76","v":0},{"$f":"HLOOKUP(ET75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET76","v":0},{"$f":"HLOOKUP(EU75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU76","v":0},{"$f":"HLOOKUP(EV75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV76","v":0},{"$f":"HLOOKUP(EW75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW76","v":0},{"$f":"HLOOKUP(EX75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX76","v":0},{"$f":"HLOOKUP(EY75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY76","v":0},{"$f":"HLOOKUP(EZ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ76","v":0},{"$f":"HLOOKUP(FA75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA76","v":0},{"$f":"HLOOKUP(FB75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB76","v":0},{"$f":"HLOOKUP(FC75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC76","v":0},{"$f":"HLOOKUP(FD75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD76","v":0},{"$f":"HLOOKUP(FE75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FE76","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI85:GB85))","v":0},{"$f":"HLOOKUP(FI75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FI76","v":0},{"$f":"HLOOKUP(FJ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FJ76","v":0},{"$f":"HLOOKUP(FK75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FK76","v":0},{"$f":"HLOOKUP(FL75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FL76","v":0},{"$f":"HLOOKUP(FM75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FM76","v":0},{"$f":"HLOOKUP(FN75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FN76","v":0},{"$f":"HLOOKUP(FO75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FO76","v":0},{"$f":"HLOOKUP(FP75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FP76","v":0},{"$f":"HLOOKUP(FQ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FQ76","v":0},{"$f":"HLOOKUP(FR75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FR76","v":0},{"$f":"HLOOKUP(FS75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FS76","v":0},{"$f":"HLOOKUP(FT75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FT76","v":0},{"$f":"HLOOKUP(FU75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FU76","v":0},{"$f":"HLOOKUP(FV75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FV76","v":0},{"$f":"HLOOKUP(FW75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FW76","v":0},{"$f":"HLOOKUP(FX75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FX76","v":0},{"$f":"HLOOKUP(FY75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FY76","v":0},{"$f":"HLOOKUP(FZ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FZ76","v":0},{"$f":"HLOOKUP(GA75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GA76","v":0},{"$f":"HLOOKUP(GB75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GB76","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF85:GY85))","v":0},{"$f":"HLOOKUP(GF75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GF76","v":0},{"$f":"HLOOKUP(GG75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GG76","v":0},{"$f":"HLOOKUP(GH75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GH76","v":0},{"$f":"HLOOKUP(GI75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GI76","v":0},{"$f":"HLOOKUP(GJ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GJ76","v":0},{"$f":"HLOOKUP(GK75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GK76","v":0},{"$f":"HLOOKUP(GL75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GL76","v":0},{"$f":"HLOOKUP(GM75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GM76","v":0},{"$f":"HLOOKUP(GN75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GN76","v":0},{"$f":"HLOOKUP(GO75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GO76","v":0},{"$f":"HLOOKUP(GP75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GP76","v":0},{"$f":"HLOOKUP(GQ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GQ76","v":0},{"$f":"HLOOKUP(GR75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GR76","v":0},{"$f":"HLOOKUP(GS75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GS76","v":0},{"$f":"HLOOKUP(GT75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GT76","v":0},{"$f":"HLOOKUP(GU75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GU76","v":0},{"$f":"HLOOKUP(GV75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GV76","v":0},{"$f":"HLOOKUP(GW75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GW76","v":0},{"$f":"HLOOKUP(GX75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GX76","v":0},{"$f":"HLOOKUP(GY75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GY76","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC85:HV85))","v":0},{"$f":"HLOOKUP(HC75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HC76","v":0},{"$f":"HLOOKUP(HD75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HD76","v":0},{"$f":"HLOOKUP(HE75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HE76","v":0},{"$f":"HLOOKUP(HF75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HF76","v":0},{"$f":"HLOOKUP(HG75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HG76","v":0},{"$f":"HLOOKUP(HH75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HH76","v":0},{"$f":"HLOOKUP(HI75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HI76","v":0},{"$f":"HLOOKUP(HJ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HJ76","v":0},{"$f":"HLOOKUP(HK75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HK76","v":0},{"$f":"HLOOKUP(HL75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HL76","v":0},{"$f":"HLOOKUP(HM75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HM76","v":0},{"$f":"HLOOKUP(HN75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HN76","v":0},{"$f":"HLOOKUP(HO75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HO76","v":0},{"$f":"HLOOKUP(HP75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HP76","v":0},{"$f":"HLOOKUP(HQ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HQ76","v":0},{"$f":"HLOOKUP(HR75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HR76","v":0},{"$f":"HLOOKUP(HS75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HS76","v":0},{"$f":"HLOOKUP(HT75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HT76","v":0},{"$f":"HLOOKUP(HU75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HU76","v":0},{"$f":"HLOOKUP(HV75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HV76","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ85:IS85))","v":0},{"$f":"HLOOKUP(HZ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ76","v":0},{"$f":"HLOOKUP(IA75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA76","v":0},{"$f":"HLOOKUP(IB75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB76","v":0},{"$f":"HLOOKUP(IC75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC76","v":0},{"$f":"HLOOKUP(ID75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID76","v":0},{"$f":"HLOOKUP(IE75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE76","v":0},{"$f":"HLOOKUP(IF75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF76","v":0},{"$f":"HLOOKUP(IG75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG76","v":0},{"$f":"HLOOKUP(IH75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH76","v":0},{"$f":"HLOOKUP(II75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II76","v":0},{"$f":"HLOOKUP(IJ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ76","v":0},{"$f":"HLOOKUP(IK75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK76","v":0},{"$f":"HLOOKUP(IL75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL76","v":0},{"$f":"HLOOKUP(IM75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM76","v":0},{"$f":"HLOOKUP(IN75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN76","v":0},{"$f":"HLOOKUP(IO75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO76","v":0},{"$f":"HLOOKUP(IP75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP76","v":0},{"$f":"HLOOKUP(IQ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ76","v":0},{"$f":"HLOOKUP(IR75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IR76","v":0},{"$f":"HLOOKUP(IS75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IS76","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW85:JP85))","v":421978.5143491897},{"$f":"HLOOKUP(IW75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW76","v":362690.54385120003},{"$f":"HLOOKUP(IX75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX76","v":369944.35472822405},{"$f":"HLOOKUP(IY75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY76","v":377343.24182278849},{"$f":"HLOOKUP(IZ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ76","v":384890.10665924422},{"$f":"HLOOKUP(JA75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA76","v":392587.90879242914},{"$f":"HLOOKUP(JB75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB76","v":400439.66696827783},{"$f":"HLOOKUP(JC75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC76","v":408448.46030764328},{"$f":"HLOOKUP(JD75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD76","v":416617.42951379623},{"$f":"HLOOKUP(JE75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE76","v":424949.7781040722},{"$f":"HLOOKUP(JF75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF76","v":433448.7736661536},{"$f":"HLOOKUP(JG75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG76","v":442117.74913947668},{"$f":"HLOOKUP(JH75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH76","v":450960.10412226623},{"$f":"HLOOKUP(JI75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI76","v":459979.30620471161},{"$f":"HLOOKUP(JJ75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ76","v":469178.89232880587},{"$f":"HLOOKUP(JK75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK76","v":478562.47017538192},{"$f":"HLOOKUP(JL75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL76","v":488133.71957888961},{"$f":"HLOOKUP(JM75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM76","v":497896.3939704675},{"$f":"HLOOKUP(JN75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN76","v":507854.32184987684},{"$f":"HLOOKUP(JO75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JO76","v":518011.40828687424},{"$f":"HLOOKUP(JP75,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JP76","v":528371.63645261189}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D86:W86))","v":224063.00877982183},{"$f":"(D76+D77)*HLOOKUP(D75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":138813.73385886726},{"$f":"(E76+E77)*HLOOKUP(E75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":149468.5475189251},{"$f":"(F76+F77)*HLOOKUP(F75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":159442.03520423092},{"$f":"(G76+G77)*HLOOKUP(G75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":175248.70507415669},{"$f":"(H76+H77)*HLOOKUP(H75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":174186.56698734179},{"$f":"(I76+I77)*HLOOKUP(I75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":190904.96370763914},{"$f":"(J76+J77)*HLOOKUP(J75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":202217.07452004607},{"$f":"(K76+K77)*HLOOKUP(K75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":214593.39428435205},{"$f":"(L76+L77)*HLOOKUP(L75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":238811.08015790972},{"$f":"(M76+M77)*HLOOKUP(M75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":241547.73758673811},{"$f":"(N76+N77)*HLOOKUP(N75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":260765.59599826523},{"$f":"(O76+O77)*HLOOKUP(O75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":278470.72901079728},{"$f":"(P76+P77)*HLOOKUP(P75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":286532.7392758769},{"$f":"(Q76+Q77)*HLOOKUP(Q75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":303800.26148980699},{"$f":"(R76+R77)*HLOOKUP(R75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":312221.86515391467},{"$f":"(S76+S77)*HLOOKUP(S75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":333262.64354727021},{"$f":"(T76+T77)*HLOOKUP(T75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":331689.20119372348},{"$f":"(U76+U77)*HLOOKUP(U75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":333891.95838440495},{"$f":"(V76+V77)*HLOOKUP(V75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":334600.82090782974},{"$f":"(W76+W77)*HLOOKUP(W75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":329603.25617194513},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA86:AT86))","v":448126.01755964366},{"$f":"(AA76+AA77)*HLOOKUP(AA75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":277627.46771773451},{"$f":"(AB76+AB77)*HLOOKUP(AB75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":298937.0950378502},{"$f":"(AC76+AC77)*HLOOKUP(AC75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":318884.07040846185},{"$f":"(AD76+AD77)*HLOOKUP(AD75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":350497.41014831339},{"$f":"(AE76+AE77)*HLOOKUP(AE75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":348373.13397468359},{"$f":"(AF76+AF77)*HLOOKUP(AF75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":381809.92741527827},{"$f":"(AG76+AG77)*HLOOKUP(AG75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":404434.14904009213},{"$f":"(AH76+AH77)*HLOOKUP(AH75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":429186.7885687041},{"$f":"(AI76+AI77)*HLOOKUP(AI75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":477622.16031581943},{"$f":"(AJ76+AJ77)*HLOOKUP(AJ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":483095.47517347621},{"$f":"(AK76+AK77)*HLOOKUP(AK75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":521531.19199653046},{"$f":"(AL76+AL77)*HLOOKUP(AL75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":556941.45802159456},{"$f":"(AM76+AM77)*HLOOKUP(AM75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":573065.4785517538},{"$f":"(AN76+AN77)*HLOOKUP(AN75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":607600.52297961398},{"$f":"(AO76+AO77)*HLOOKUP(AO75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":624443.73030782933},{"$f":"(AP76+AP77)*HLOOKUP(AP75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":666525.28709454043},{"$f":"(AQ76+AQ77)*HLOOKUP(AQ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":663378.40238744696},{"$f":"(AR76+AR77)*HLOOKUP(AR75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":667783.9167688099},{"$f":"(AS76+AS77)*HLOOKUP(AS75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":669201.64181565947},{"$f":"(AT76+AT77)*HLOOKUP(AT75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":659206.51234389027},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX86:BQ86))","v":1120315.0438991089},{"$f":"(AX76+AX77)*HLOOKUP(AX75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":694068.66929433635},{"$f":"(AY76+AY77)*HLOOKUP(AY75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":747342.73759462545},{"$f":"(AZ76+AZ77)*HLOOKUP(AZ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":797210.17602115462},{"$f":"(BA76+BA77)*HLOOKUP(BA75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":876243.52537078341},{"$f":"(BB76+BB77)*HLOOKUP(BB75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":870932.83493670891},{"$f":"(BC76+BC77)*HLOOKUP(BC75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":954524.81853819569},{"$f":"(BD76+BD77)*HLOOKUP(BD75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1011085.3726002304},{"$f":"(BE76+BE77)*HLOOKUP(BE75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1072966.9714217603},{"$f":"(BF76+BF77)*HLOOKUP(BF75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1194055.4007895484},{"$f":"(BG76+BG77)*HLOOKUP(BG75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1207738.6879336906},{"$f":"(BH76+BH77)*HLOOKUP(BH75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1303827.9799913261},{"$f":"(BI76+BI77)*HLOOKUP(BI75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1392353.6450539865},{"$f":"(BJ76+BJ77)*HLOOKUP(BJ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1432663.6963793845},{"$f":"(BK76+BK77)*HLOOKUP(BK75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1519001.3074490349},{"$f":"(BL76+BL77)*HLOOKUP(BL75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1561109.3257695735},{"$f":"(BM76+BM77)*HLOOKUP(BM75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1666313.2177363511},{"$f":"(BN76+BN77)*HLOOKUP(BN75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1658446.0059686175},{"$f":"(BO76+BO77)*HLOOKUP(BO75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1669459.7919220247},{"$f":"(BP76+BP77)*HLOOKUP(BP75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673004.1045391487},{"$f":"(BQ76+BQ77)*HLOOKUP(BQ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1648016.2808597255},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU86:CN86))","v":2240630.0877982178},{"$f":"(BU76+BU77)*HLOOKUP(BU75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1388137.3385886727},{"$f":"(BV76+BV77)*HLOOKUP(BV75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1494685.4751892509},{"$f":"(BW76+BW77)*HLOOKUP(BW75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1594420.3520423092},{"$f":"(BX76+BX77)*HLOOKUP(BX75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1752487.0507415668},{"$f":"(BY76+BY77)*HLOOKUP(BY75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1741865.6698734178},{"$f":"(BZ76+BZ77)*HLOOKUP(BZ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1909049.6370763914},{"$f":"(CA76+CA77)*HLOOKUP(CA75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2022170.7452004608},{"$f":"(CB76+CB77)*HLOOKUP(CB75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2145933.9428435205},{"$f":"(CC76+CC77)*HLOOKUP(CC75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2388110.8015790968},{"$f":"(CD76+CD77)*HLOOKUP(CD75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2415477.3758673812},{"$f":"(CE76+CE77)*HLOOKUP(CE75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2607655.9599826522},{"$f":"(CF76+CF77)*HLOOKUP(CF75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2784707.2901079729},{"$f":"(CG76+CG77)*HLOOKUP(CG75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2865327.392758769},{"$f":"(CH76+CH77)*HLOOKUP(CH75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3038002.6148980698},{"$f":"(CI76+CI77)*HLOOKUP(CI75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3122218.6515391469},{"$f":"(CJ76+CJ77)*HLOOKUP(CJ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3332626.4354727021},{"$f":"(CK76+CK77)*HLOOKUP(CK75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3316892.011937235},{"$f":"(CL76+CL77)*HLOOKUP(CL75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3338919.5838440494},{"$f":"(CM76+CM77)*HLOOKUP(CM75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3346008.2090782975},{"$f":"(CN76+CN77)*HLOOKUP(CN75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3296032.5617194511},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR86:DK86))","v":4481260.1755964356},{"$f":"(CR76+CR77)*HLOOKUP(CR75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2776274.6771773454},{"$f":"(CS76+CS77)*HLOOKUP(CS75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2989370.9503785018},{"$f":"(CT76+CT77)*HLOOKUP(CT75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3188840.7040846185},{"$f":"(CU76+CU77)*HLOOKUP(CU75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3504974.1014831336},{"$f":"(CV76+CV77)*HLOOKUP(CV75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3483731.3397468356},{"$f":"(CW76+CW77)*HLOOKUP(CW75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3818099.2741527827},{"$f":"(CX76+CX77)*HLOOKUP(CX75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4044341.4904009216},{"$f":"(CY76+CY77)*HLOOKUP(CY75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4291867.8856870411},{"$f":"(CZ76+CZ77)*HLOOKUP(CZ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4776221.6031581936},{"$f":"(DA76+DA77)*HLOOKUP(DA75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4830954.7517347625},{"$f":"(DB76+DB77)*HLOOKUP(DB75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5215311.9199653044},{"$f":"(DC76+DC77)*HLOOKUP(DC75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5569414.5802159458},{"$f":"(DD76+DD77)*HLOOKUP(DD75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5730654.785517538},{"$f":"(DE76+DE77)*HLOOKUP(DE75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6076005.2297961395},{"$f":"(DF76+DF77)*HLOOKUP(DF75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6244437.3030782938},{"$f":"(DG76+DG77)*HLOOKUP(DG75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6665252.8709454043},{"$f":"(DH76+DH77)*HLOOKUP(DH75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6633784.02387447},{"$f":"(DI76+DI77)*HLOOKUP(DI75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6677839.1676880987},{"$f":"(DJ76+DJ77)*HLOOKUP(DJ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6692016.418156595},{"$f":"(DK76+DK77)*HLOOKUP(DK75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6592065.1234389022},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO86:EH86))","v":11203150.438991092},{"$f":"(DO76+DO77)*HLOOKUP(DO75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6940686.6929433635},{"$f":"(DP76+DP77)*HLOOKUP(DP75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7473427.3759462545},{"$f":"(DQ76+DQ77)*HLOOKUP(DQ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7972101.760211546},{"$f":"(DR76+DR77)*HLOOKUP(DR75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8762435.2537078336},{"$f":"(DS76+DS77)*HLOOKUP(DS75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8709328.3493670896},{"$f":"(DT76+DT77)*HLOOKUP(DT75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":9545248.1853819564},{"$f":"(DU76+DU77)*HLOOKUP(DU75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":10110853.726002304},{"$f":"(DV76+DV77)*HLOOKUP(DV75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":10729669.714217601},{"$f":"(DW76+DW77)*HLOOKUP(DW75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":11940554.007895485},{"$f":"(DX76+DX77)*HLOOKUP(DX75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":12077386.879336905},{"$f":"(DY76+DY77)*HLOOKUP(DY75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":13038279.799913261},{"$f":"(DZ76+DZ77)*HLOOKUP(DZ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":13923536.450539865},{"$f":"(EA76+EA77)*HLOOKUP(EA75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":14326636.963793844},{"$f":"(EB76+EB77)*HLOOKUP(EB75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":15190013.07449035},{"$f":"(EC76+EC77)*HLOOKUP(EC75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":15611093.257695735},{"$f":"(ED76+ED77)*HLOOKUP(ED75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16663132.177363511},{"$f":"(EE76+EE77)*HLOOKUP(EE75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16584460.059686175},{"$f":"(EF76+EF77)*HLOOKUP(EF75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16694597.919220246},{"$f":"(EG76+EG77)*HLOOKUP(EG75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16730041.045391487},{"$f":"(EH76+EH77)*HLOOKUP(EH75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16480162.808597255},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL86:FE86))","v":1130101.252565481},{"$f":"(EL76+EL77)*HLOOKUP(EL75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":805615.41971664038},{"$f":"(EM76+EM77)*HLOOKUP(EM75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":747342.73759462545},{"$f":"(EN76+EN77)*HLOOKUP(EN75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":797210.17602115462},{"$f":"(EO76+EO77)*HLOOKUP(EO75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":876243.52537078341},{"$f":"(EP76+EP77)*HLOOKUP(EP75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":870932.83493670891},{"$f":"(EQ76+EQ77)*HLOOKUP(EQ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":954524.81853819569},{"$f":"(ER76+ER77)*HLOOKUP(ER75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1011085.3726002304},{"$f":"(ES76+ES77)*HLOOKUP(ES75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1072966.9714217603},{"$f":"(ET76+ET77)*HLOOKUP(ET75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1194055.4007895484},{"$f":"(EU76+EU77)*HLOOKUP(EU75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1207738.6879336906},{"$f":"(EV76+EV77)*HLOOKUP(EV75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1303827.9799913261},{"$f":"(EW76+EW77)*HLOOKUP(EW75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1392353.6450539865},{"$f":"(EX76+EX77)*HLOOKUP(EX75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1432663.6963793845},{"$f":"(EY76+EY77)*HLOOKUP(EY75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1519001.3074490349},{"$f":"(EZ76+EZ77)*HLOOKUP(EZ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1561109.3257695735},{"$f":"(FA76+FA77)*HLOOKUP(FA75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1666313.2177363511},{"$f":"(FB76+FB77)*HLOOKUP(FB75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1658446.0059686175},{"$f":"(FC76+FC77)*HLOOKUP(FC75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1669459.7919220247},{"$f":"(FD76+FD77)*HLOOKUP(FD75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673004.1045391487},{"$f":"(FE76+FE77)*HLOOKUP(FE75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1648016.2808597255},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI86:GB86))","v":1330374.1146301921},{"$f":"(FI76+FI77)*HLOOKUP(FI75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":824206.54478702438},{"$f":"(FJ76+FJ77)*HLOOKUP(FJ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":887469.50089361775},{"$f":"(FK76+FK77)*HLOOKUP(FK75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":946687.08402512106},{"$f":"(FL76+FL77)*HLOOKUP(FL75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1040539.1863778053},{"$f":"(FM76+FM77)*HLOOKUP(FM75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1034232.7414873418},{"$f":"(FN76+FN77)*HLOOKUP(FN75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1133498.2220141073},{"$f":"(FO76+FO77)*HLOOKUP(FO75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1200663.8799627735},{"$f":"(FP76+FP77)*HLOOKUP(FP75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1274148.2785633402},{"$f":"(FQ76+FQ77)*HLOOKUP(FQ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1417940.7884375888},{"$f":"(FR76+FR77)*HLOOKUP(FR75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1434189.6919212574},{"$f":"(FS76+FS77)*HLOOKUP(FS75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1548295.7262396999},{"$f":"(FT76+FT77)*HLOOKUP(FT75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1653419.9535016089},{"$f":"(FU76+FU77)*HLOOKUP(FU75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1701288.1394505189},{"$f":"(FV76+FV77)*HLOOKUP(FV75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1803814.052595729},{"$f":"(FW76+FW77)*HLOOKUP(FW75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1853817.3243513685},{"$f":"(FX76+FX77)*HLOOKUP(FX75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1978746.9460619169},{"$f":"(FY76+FY77)*HLOOKUP(FY75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1969404.6320877331},{"$f":"(FZ76+FZ77)*HLOOKUP(FZ75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1982483.5029074044},{"$f":"(GA76+GA77)*HLOOKUP(GA75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1986692.3741402391},{"$f":"(GB76+GB77)*HLOOKUP(GB75,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1957019.333520924},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF86:GY86))","v":3126963.7432315974},{"$f":"GF77*HydrogenFuel!D83","v":2870794.7139183232},{"$f":"GG77*HydrogenFuel!E83","v":2915111.7105925498},{"$f":"GH77*HydrogenFuel!F83","v":2956218.3618417382},{"$f":"GI77*HydrogenFuel!G83","v":3023400.0772213396},{"$f":"GJ77*HydrogenFuel!H83","v":2931663.9004379483},{"$f":"GK77*HydrogenFuel!I83","v":2994457.138459147},{"$f":"GL77*HydrogenFuel!J83","v":3018304.3654263057},{"$f":"GM77*HydrogenFuel!K83","v":3035409.6288542864},{"$f":"GN77*HydrogenFuel!L83","v":3186909.3891096818},{"$f":"GO77*HydrogenFuel!M83","v":3170030.0159243662},{"$f":"GP77*HydrogenFuel!N83","v":3229663.1946271285},{"$f":"GQ77*HydrogenFuel!O83","v":3299840.1739317901},{"$f":"GR77*HydrogenFuel!P83","v":3317147.9261458186},{"$f":"GS77*HydrogenFuel!Q83","v":3423238.2063164562},{"$f":"GT77*HydrogenFuel!R83","v":3403665.6063597444},{"$f":"GU77*HydrogenFuel!S83","v":3542708.8411933961},{"$f":"GV77*HydrogenFuel!T83","v":3489639.8306253674},{"$f":"GW77*HydrogenFuel!U83","v":3445930.7765415087},{"$f":"GX77*HydrogenFuel!V83","v":3444726.7394095561},{"$f":"GY77*HydrogenFuel!W83","v":3399675.2165881577},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC86:HV86))","v":12507854.972926389},{"$f":"HC77*HydrogenFuel!D83","v":11483178.855673293},{"$f":"HD77*HydrogenFuel!E83","v":11660446.842370199},{"$f":"HE77*HydrogenFuel!F83","v":11824873.447366953},{"$f":"HF77*HydrogenFuel!G83","v":12093600.308885358},{"$f":"HG77*HydrogenFuel!H83","v":11726655.601751793},{"$f":"HH77*HydrogenFuel!I83","v":11977828.553836588},{"$f":"HI77*HydrogenFuel!J83","v":12073217.461705223},{"$f":"HJ77*HydrogenFuel!K83","v":12141638.515417146},{"$f":"HK77*HydrogenFuel!L83","v":12747637.556438727},{"$f":"HL77*HydrogenFuel!M83","v":12680120.063697465},{"$f":"HM77*HydrogenFuel!N83","v":12918652.778508514},{"$f":"HN77*HydrogenFuel!O83","v":13199360.69572716},{"$f":"HO77*HydrogenFuel!P83","v":13268591.704583274},{"$f":"HP77*HydrogenFuel!Q83","v":13692952.825265825},{"$f":"HQ77*HydrogenFuel!R83","v":13614662.425438978},{"$f":"HR77*HydrogenFuel!S83","v":14170835.364773585},{"$f":"HS77*HydrogenFuel!T83","v":13958559.322501469},{"$f":"HT77*HydrogenFuel!U83","v":13783723.106166035},{"$f":"HU77*HydrogenFuel!V83","v":13778906.957638225},{"$f":"HV77*HydrogenFuel!W83","v":13598700.866352631},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ86:IS86))","v":31269637.432315964},{"$f":"HZ77*HydrogenFuel!D83","v":28707947.139183231},{"$f":"IA77*HydrogenFuel!E83","v":29151117.105925497},{"$f":"IB77*HydrogenFuel!F83","v":29562183.618417379},{"$f":"IC77*HydrogenFuel!G83","v":30234000.772213396},{"$f":"ID77*HydrogenFuel!H83","v":29316639.004379481},{"$f":"IE77*HydrogenFuel!I83","v":29944571.384591475},{"$f":"IF77*HydrogenFuel!J83","v":30183043.654263053},{"$f":"IG77*HydrogenFuel!K83","v":30354096.288542859},{"$f":"IH77*HydrogenFuel!L83","v":31869093.891096812},{"$f":"II77*HydrogenFuel!M83","v":31700300.159243654},{"$f":"IJ77*HydrogenFuel!N83","v":32296631.946271282},{"$f":"IK77*HydrogenFuel!O83","v":32998401.739317894},{"$f":"IL77*HydrogenFuel!P83","v":33171479.261458173},{"$f":"IM77*HydrogenFuel!Q83","v":34232382.063164555},{"$f":"IN77*HydrogenFuel!R83","v":34036656.063597433},{"$f":"IO77*HydrogenFuel!S83","v":35427088.411933944},{"$f":"IP77*HydrogenFuel!T83","v":34896398.306253657},{"$f":"IQ77*HydrogenFuel!U83","v":34459307.765415072},{"$f":"IR77*HydrogenFuel!V83","v":34447267.39409554},{"$f":"IS77*HydrogenFuel!W83","v":33996752.165881552}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D87:W87))","v":7256.0564763257498},{"$f":"SUM(D85:D86)*Misc_Rev","v":4495.3439572855577},4840.3894428528711,5163.3708680538148,5675.2540651214913,5640.8577853180768,6182.2663447081868,6548.5977412571729,6949.3924805044571,7733.6580198337488,7822.2819340089272,8444.6330608078224,9017.9960882856594,9279.0762287099988,9838.2676680859113,10110.992881144373,10792.377448634799,10741.423091457542,10812.75718032057,10835.71298427916,10673.871847872273,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA87:AT87))","v":14512.1129526515},{"$f":"SUM(AA85:AA86)*Misc_Rev","v":8990.6879145711155},9680.7788857057421,10326.74173610763,11350.508130242983,11281.715570636154,12364.532689416374,13097.195482514346,13898.784961008914,15467.316039667498,15644.563868017854,16889.266121615645,18035.992176571319,18558.152457419998,19676.535336171823,20221.985762288747,21584.754897269599,21482.846182915084,21625.51436064114,21671.42596855832,21347.743695744546,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX87:BQ87))","v":36280.282381628764},{"$f":"SUM(AX85:AX86)*Misc_Rev","v":22476.719786427791},24201.947214264354,25816.854340269074,28376.270325607453,28204.288926590383,30911.33172354093,32742.988706285865,34746.962402522287,38668.290099168742,39111.409670044639,42223.16530403911,45089.980441428299,46395.381143549988,49191.338340429553,50554.964405721868,53961.887243173995,53707.115457287713,54063.785901602852,54178.564921395795,53369.359239361358,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU87:CN87))","v":72560.564763257527},{"$f":"SUM(BU85:BU86)*Misc_Rev","v":44953.439572855583},48403.894428528707,51633.708680538148,56752.540651214906,56408.577853180766,61822.663447081861,65485.97741257173,69493.924805044575,77336.580198337484,78222.819340089278,84446.33060807822,90179.960882856598,92790.762287099977,98382.676680859106,101109.92881144374,107923.77448634799,107414.23091457543,108127.5718032057,108357.12984279159,106738.71847872272,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR87:DK87))","v":145121.12952651505},{"$f":"SUM(CR85:CR86)*Misc_Rev","v":89906.879145711166},96807.788857057414,103267.4173610763,113505.08130242981,112817.15570636153,123645.32689416372,130971.95482514346,138987.84961008915,154673.16039667497,156445.63868017856,168892.66121615644,180359.9217657132,185581.52457419995,196765.35336171821,202219.85762288747,215847.54897269598,214828.46182915085,216255.14360641141,216714.25968558318,213477.43695744543,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO87:EH87))","v":362802.82381628751},{"$f":"SUM(DO85:DO86)*Misc_Rev","v":224767.1978642779},242019.47214264353,258168.54340269073,283762.70325607451,282042.88926590385,309113.31723540928,327429.88706285862,347469.62402522285,386682.90099168743,391114.09670044633,422231.6530403911,450899.80441428302,463953.81143549987,491913.38340429554,505549.64405721874,539618.87243174005,537071.1545728771,540637.85901602847,541785.64921395795,533693.59239361354,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL87:FE87))","v":36597.198963080547},{"$f":"SUM(EL85:EL86)*Misc_Rev","v":26089.049752103685},24201.947214264354,25816.854340269074,28376.270325607453,28204.288926590383,30911.33172354093,32742.988706285865,34746.962402522287,38668.290099168742,39111.409670044639,42223.16530403911,45089.980441428299,46395.381143549988,49191.338340429553,50554.964405721868,53961.887243173995,53707.115457287713,54063.785901602852,54178.564921395795,53369.359239361358,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI87:GB87))","v":43082.835328184148},{"$f":"SUM(FI85:FI86)*Misc_Rev","v":26691.104746383},28739.812316938918,30657.514529069522,33696.821011658853,33492.593100326078,36707.206421704854,38882.299088714462,41262.01785299521,45918.594492762881,46444.798983178007,50140.008798546449,53544.351774196111,55094.515107965606,58414.714279260093,60034.020231794719,64079.741101269123,63777.199605529153,64200.745758153389,64337.04584415751,63376.114096741607,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF87:GY87))","v":101263.59386081203},{"$f":"SUM(GF85:GF86)*Misc_Rev","v":92967.816015530989},{"$f":"SUM(GG85:GG86)*Misc_Rev","v":94402.977635829142},{"$f":"SUM(GH85:GH86)*Misc_Rev","v":95734.17542988286},{"$f":"SUM(GI85:GI86)*Misc_Rev","v":97909.788100735866},{"$f":"SUM(GJ85:GJ86)*Misc_Rev","v":94939.003751782526},{"$f":"SUM(GK85:GK86)*Misc_Rev","v":96972.49997186102},{"$f":"SUM(GL85:GL86)*Misc_Rev","v":97744.768569965498},{"$f":"SUM(GM85:GM86)*Misc_Rev","v":98298.705420817219},{"$f":"SUM(GN85:GN86)*Misc_Rev","v":103204.87365692794},{"$f":"SUM(GO85:GO86)*Misc_Rev","v":102658.25203569469},{"$f":"SUM(GP85:GP86)*Misc_Rev","v":104589.41289480495},{"$f":"SUM(GQ85:GQ86)*Misc_Rev","v":106862.0241926071},{"$f":"SUM(GR85:GR86)*Misc_Rev","v":107422.5184403062},{"$f":"SUM(GS85:GS86)*Misc_Rev","v":110858.14607335212},{"$f":"SUM(GT85:GT86)*Misc_Rev","v":110224.30699635397},{"$f":"SUM(GU85:GU86)*Misc_Rev","v":114727.08311320696},{"$f":"SUM(GV85:GV86)*Misc_Rev","v":113008.49627497191},{"$f":"SUM(GW85:GW86)*Misc_Rev","v":111593.02226752022},{"$f":"SUM(GX85:GX86)*Misc_Rev","v":111554.03072903908},{"$f":"SUM(GY85:GY86)*Misc_Rev","v":110095.08221399091},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC87:HV87))","v":405054.37544324814},{"$f":"SUM(HC85:HC86)*Misc_Rev","v":371871.26406212396},{"$f":"SUM(HD85:HD86)*Misc_Rev","v":377611.91054331657},{"$f":"SUM(HE85:HE86)*Misc_Rev","v":382936.70171953144},{"$f":"SUM(HF85:HF86)*Misc_Rev","v":391639.15240294347},{"$f":"SUM(HG85:HG86)*Misc_Rev","v":379756.0150071301},{"$f":"SUM(HH85:HH86)*Misc_Rev","v":387889.99988744408},{"$f":"SUM(HI85:HI86)*Misc_Rev","v":390979.07427986199},{"$f":"SUM(HJ85:HJ86)*Misc_Rev","v":393194.82168326888},{"$f":"SUM(HK85:HK86)*Misc_Rev","v":412819.49462771177},{"$f":"SUM(HL85:HL86)*Misc_Rev","v":410633.00814277877},{"$f":"SUM(HM85:HM86)*Misc_Rev","v":418357.65157921979},{"$f":"SUM(HN85:HN86)*Misc_Rev","v":427448.09677042841},{"$f":"SUM(HO85:HO86)*Misc_Rev","v":429690.0737612248},{"$f":"SUM(HP85:HP86)*Misc_Rev","v":443432.58429340849},{"$f":"SUM(HQ85:HQ86)*Misc_Rev","v":440897.2279854159},{"$f":"SUM(HR85:HR86)*Misc_Rev","v":458908.33245282783},{"$f":"SUM(HS85:HS86)*Misc_Rev","v":452033.98509988765},{"$f":"SUM(HT85:HT86)*Misc_Rev","v":446372.0890700809},{"$f":"SUM(HU85:HU86)*Misc_Rev","v":446216.12291615631},{"$f":"SUM(HV85:HV86)*Misc_Rev","v":440380.32885596366},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ87:IS87))","v":1012635.9386081203},{"$f":"SUM(HZ85:HZ86)*Misc_Rev","v":929678.16015530983},{"$f":"SUM(IA85:IA86)*Misc_Rev","v":944029.77635829139},{"$f":"SUM(IB85:IB86)*Misc_Rev","v":957341.75429882843},{"$f":"SUM(IC85:IC86)*Misc_Rev","v":979097.88100735866},{"$f":"SUM(ID85:ID86)*Misc_Rev","v":949390.03751782526},{"$f":"SUM(IE85:IE86)*Misc_Rev","v":969724.99971861043},{"$f":"SUM(IF85:IF86)*Misc_Rev","v":977447.68569965486},{"$f":"SUM(IG85:IG86)*Misc_Rev","v":982987.05420817202},{"$f":"SUM(IH85:IH86)*Misc_Rev","v":1032048.7365692792},{"$f":"SUM(II85:II86)*Misc_Rev","v":1026582.5203569466},{"$f":"SUM(IJ85:IJ86)*Misc_Rev","v":1045894.1289480493},{"$f":"SUM(IK85:IK86)*Misc_Rev","v":1068620.2419260708},{"$f":"SUM(IL85:IL86)*Misc_Rev","v":1074225.1844030616},{"$f":"SUM(IM85:IM86)*Misc_Rev","v":1108581.460733521},{"$f":"SUM(IN85:IN86)*Misc_Rev","v":1102243.0699635395},{"$f":"SUM(IO85:IO86)*Misc_Rev","v":1147270.831132069},{"$f":"SUM(IP85:IP86)*Misc_Rev","v":1130084.9627497185},{"$f":"SUM(IQ85:IQ86)*Misc_Rev","v":1115930.2226752017},{"$f":"SUM(IR85:IR86)*Misc_Rev","v":1115540.3072903901},{"$f":"SUM(IS85:IS86)*Misc_Rev","v":1100950.8221399083},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW87:JP87))","v":13665.352208684159},{"$f":"SUM(IW85:IW86)*Misc_Rev","v":11745.370572077263},{"$f":"SUM(IX85:IX86)*Misc_Rev","v":11980.277983518808},{"$f":"SUM(IY85:IY86)*Misc_Rev","v":12219.883543189184},12464.281214052966,12713.566838334027,12967.838175100711,13227.194938602721,13491.738837374778,13761.573614122275,14036.80508640472,14317.541188132815,14603.89201189547,14895.969852133383,15193.889249176051,15497.767034159569,15807.722374842762,16123.876822339622,16446.354358786411,16775.281445962137,17110.787074881384]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D88:W88))","v":231319.06525614765},{"$f":"SUM(D85:D87)","v":143309.07781615283},{"$f":"SUM(E85:E87)","v":154308.93696177797},{"$f":"SUM(F85:F87)","v":164605.40607228474},{"$f":"SUM(G85:G87)","v":180923.95913927819},{"$f":"SUM(H85:H87)","v":179827.42477265987},{"$f":"SUM(I85:I87)","v":197087.23005234732},{"$f":"SUM(J85:J87)","v":208765.67226130323},{"$f":"SUM(K85:K87)","v":221542.78676485652},{"$f":"SUM(L85:L87)","v":246544.73817774348},{"$f":"SUM(M85:M87)","v":249370.01952074704},{"$f":"SUM(N85:N87)","v":269210.22905907303},{"$f":"SUM(O85:O87)","v":287488.72509908292},{"$f":"SUM(P85:P87)","v":295811.81550458691},{"$f":"SUM(Q85:Q87)","v":313638.52915789292},{"$f":"SUM(R85:R87)","v":322332.85803505906},{"$f":"SUM(S85:S87)","v":344055.02099590504},{"$f":"SUM(T85:T87)","v":342430.62428518099},{"$f":"SUM(U85:U87)","v":344704.71556472551},{"$f":"SUM(V85:V87)","v":345436.53389210888},{"$f":"SUM(W85:W87)","v":340277.12801981741},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA88:AT88))","v":462638.13051229529},{"$f":"SUM(AA85:AA87)","v":286618.15563230566},{"$f":"SUM(AB85:AB87)","v":308617.87392355595},{"$f":"SUM(AC85:AC87)","v":329210.81214456947},{"$f":"SUM(AD85:AD87)","v":361847.91827855638},{"$f":"SUM(AE85:AE87)","v":359654.84954531974},{"$f":"SUM(AF85:AF87)","v":394174.46010469465},{"$f":"SUM(AG85:AG87)","v":417531.34452260647},{"$f":"SUM(AH85:AH87)","v":443085.57352971303},{"$f":"SUM(AI85:AI87)","v":493089.47635548696},{"$f":"SUM(AJ85:AJ87)","v":498740.03904149408},{"$f":"SUM(AK85:AK87)","v":538420.45811814605},{"$f":"SUM(AL85:AL87)","v":574977.45019816584},{"$f":"SUM(AM85:AM87)","v":591623.63100917381},{"$f":"SUM(AN85:AN87)","v":627277.05831578583},{"$f":"SUM(AO85:AO87)","v":644665.71607011813},{"$f":"SUM(AP85:AP87)","v":688110.04199181008},{"$f":"SUM(AQ85:AQ87)","v":684861.24857036199},{"$f":"SUM(AR85:AR87)","v":689409.43112945103},{"$f":"SUM(AS85:AS87)","v":690873.06778421777},{"$f":"SUM(AT85:AT87)","v":680554.25603963481},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX88:BQ88))","v":1156595.326280738},{"$f":"SUM(AX85:AX87)","v":716545.38908076414},{"$f":"SUM(AY85:AY87)","v":771544.68480888975},{"$f":"SUM(AZ85:AZ87)","v":823027.03036142373},{"$f":"SUM(BA85:BA87)","v":904619.79569639091},{"$f":"SUM(BB85:BB87)","v":899137.12386329926},{"$f":"SUM(BC85:BC87)","v":985436.15026173659},{"$f":"SUM(BD85:BD87)","v":1043828.3613065162},{"$f":"SUM(BE85:BE87)","v":1107713.9338242826},{"$f":"SUM(BF85:BF87)","v":1232723.6908887171},{"$f":"SUM(BG85:BG87)","v":1246850.0976037353},{"$f":"SUM(BH85:BH87)","v":1346051.1452953652},{"$f":"SUM(BI85:BI87)","v":1437443.6254954147},{"$f":"SUM(BJ85:BJ87)","v":1479059.0775229344},{"$f":"SUM(BK85:BK87)","v":1568192.6457894645},{"$f":"SUM(BL85:BL87)","v":1611664.2901752954},{"$f":"SUM(BM85:BM87)","v":1720275.1049795251},{"$f":"SUM(BN85:BN87)","v":1712153.1214259053},{"$f":"SUM(BO85:BO87)","v":1723523.5778236275},{"$f":"SUM(BP85:BP87)","v":1727182.6694605446},{"$f":"SUM(BQ85:BQ87)","v":1701385.6400990868},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU88:CN88))","v":2313190.652561476},{"$f":"SUM(BU85:BU87)","v":1433090.7781615283},{"$f":"SUM(BV85:BV87)","v":1543089.3696177795},{"$f":"SUM(BW85:BW87)","v":1646054.0607228475},{"$f":"SUM(BX85:BX87)","v":1809239.5913927818},{"$f":"SUM(BY85:BY87)","v":1798274.2477265985},{"$f":"SUM(BZ85:BZ87)","v":1970872.3005234732},{"$f":"SUM(CA85:CA87)","v":2087656.7226130324},{"$f":"SUM(CB85:CB87)","v":2215427.8676485652},{"$f":"SUM(CC85:CC87)","v":2465447.3817774341},{"$f":"SUM(CD85:CD87)","v":2493700.1952074706},{"$f":"SUM(CE85:CE87)","v":2692102.2905907305},{"$f":"SUM(CF85:CF87)","v":2874887.2509908294},{"$f":"SUM(CG85:CG87)","v":2958118.1550458688},{"$f":"SUM(CH85:CH87)","v":3136385.2915789289},{"$f":"SUM(CI85:CI87)","v":3223328.5803505909},{"$f":"SUM(CJ85:CJ87)","v":3440550.2099590502},{"$f":"SUM(CK85:CK87)","v":3424306.2428518105},{"$f":"SUM(CL85:CL87)","v":3447047.155647255},{"$f":"SUM(CM85:CM87)","v":3454365.3389210892},{"$f":"SUM(CN85:CN87)","v":3402771.2801981736},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR88:DK88))","v":4626381.305122952},{"$f":"SUM(CR85:CR87)","v":2866181.5563230566},{"$f":"SUM(CS85:CS87)","v":3086178.739235559},{"$f":"SUM(CT85:CT87)","v":3292108.1214456949},{"$f":"SUM(CU85:CU87)","v":3618479.1827855636},{"$f":"SUM(CV85:CV87)","v":3596548.495453197},{"$f":"SUM(CW85:CW87)","v":3941744.6010469464},{"$f":"SUM(CX85:CX87)","v":4175313.4452260649},{"$f":"SUM(CY85:CY87)","v":4430855.7352971304},{"$f":"SUM(CZ85:CZ87)","v":4930894.7635548683},{"$f":"SUM(DA85:DA87)","v":4987400.3904149411},{"$f":"SUM(DB85:DB87)","v":5384204.581181461},{"$f":"SUM(DC85:DC87)","v":5749774.5019816589},{"$f":"SUM(DD85:DD87)","v":5916236.3100917377},{"$f":"SUM(DE85:DE87)","v":6272770.5831578579},{"$f":"SUM(DF85:DF87)","v":6446657.1607011817},{"$f":"SUM(DG85:DG87)","v":6881100.4199181003},{"$f":"SUM(DH85:DH87)","v":6848612.4857036211},{"$f":"SUM(DI85:DI87)","v":6894094.31129451},{"$f":"SUM(DJ85:DJ87)","v":6908730.6778421784},{"$f":"SUM(DK85:DK87)","v":6805542.5603963472},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO88:EH88))","v":11565953.262807379},{"$f":"SUM(DO85:DO87)","v":7165453.8908076417},{"$f":"SUM(DP85:DP87)","v":7715446.8480888978},{"$f":"SUM(DQ85:DQ87)","v":8230270.3036142364},{"$f":"SUM(DR85:DR87)","v":9046197.9569639079},{"$f":"SUM(DS85:DS87)","v":8991371.2386329938},{"$f":"SUM(DT85:DT87)","v":9854361.5026173666},{"$f":"SUM(DU85:DU87)","v":10438283.613065163},{"$f":"SUM(DV85:DV87)","v":11077139.338242825},{"$f":"SUM(DW85:DW87)","v":12327236.908887172},{"$f":"SUM(DX85:DX87)","v":12468500.976037351},{"$f":"SUM(DY85:DY87)","v":13460511.452953652},{"$f":"SUM(DZ85:DZ87)","v":14374436.254954148},{"$f":"SUM(EA85:EA87)","v":14790590.775229344},{"$f":"SUM(EB85:EB87)","v":15681926.457894646},{"$f":"SUM(EC85:EC87)","v":16116642.901752952},{"$f":"SUM(ED85:ED87)","v":17202751.049795251},{"$f":"SUM(EE85:EE87)","v":17121531.214259051},{"$f":"SUM(EF85:EF87)","v":17235235.778236274},{"$f":"SUM(EG85:EG87)","v":17271826.694605444},{"$f":"SUM(EH85:EH87)","v":17013856.40099087},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL88:FE88))","v":1166698.451528562},{"$f":"SUM(EL85:EL87)","v":831704.46946874401},{"$f":"SUM(EM85:EM87)","v":771544.68480888975},{"$f":"SUM(EN85:EN87)","v":823027.03036142373},{"$f":"SUM(EO85:EO87)","v":904619.79569639091},{"$f":"SUM(EP85:EP87)","v":899137.12386329926},{"$f":"SUM(EQ85:EQ87)","v":985436.15026173659},{"$f":"SUM(ER85:ER87)","v":1043828.3613065162},{"$f":"SUM(ES85:ES87)","v":1107713.9338242826},{"$f":"SUM(ET85:ET87)","v":1232723.6908887171},{"$f":"SUM(EU85:EU87)","v":1246850.0976037353},{"$f":"SUM(EV85:EV87)","v":1346051.1452953652},{"$f":"SUM(EW85:EW87)","v":1437443.6254954147},{"$f":"SUM(EX85:EX87)","v":1479059.0775229344},{"$f":"SUM(EY85:EY87)","v":1568192.6457894645},{"$f":"SUM(EZ85:EZ87)","v":1611664.2901752954},{"$f":"SUM(FA85:FA87)","v":1720275.1049795251},{"$f":"SUM(FB85:FB87)","v":1712153.1214259053},{"$f":"SUM(FC85:FC87)","v":1723523.5778236275},{"$f":"SUM(FD85:FD87)","v":1727182.6694605446},{"$f":"SUM(FE85:FE87)","v":1701385.6400990868},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI88:GB88))","v":1373456.9499583766},{"$f":"SUM(FI85:FI87)","v":850897.64953340741},{"$f":"SUM(FJ85:FJ87)","v":916209.31321055663},{"$f":"SUM(FK85:FK87)","v":977344.5985541906},{"$f":"SUM(FL85:FL87)","v":1074236.0073894642},{"$f":"SUM(FM85:FM87)","v":1067725.3345876678},{"$f":"SUM(FN85:FN87)","v":1170205.4284358122},{"$f":"SUM(FO85:FO87)","v":1239546.1790514879},{"$f":"SUM(FP85:FP87)","v":1315410.2964163355},{"$f":"SUM(FQ85:FQ87)","v":1463859.3829303517},{"$f":"SUM(FR85:FR87)","v":1480634.4909044355},{"$f":"SUM(FS85:FS87)","v":1598435.7350382463},{"$f":"SUM(FT85:FT87)","v":1706964.3052758051},{"$f":"SUM(FU85:FU87)","v":1756382.6545584844},{"$f":"SUM(FV85:FV87)","v":1862228.766874989},{"$f":"SUM(FW85:FW87)","v":1913851.3445831633},{"$f":"SUM(FX85:FX87)","v":2042826.687163186},{"$f":"SUM(FY85:FY87)","v":2033181.8316932623},{"$f":"SUM(FZ85:FZ87)","v":2046684.2486655579},{"$f":"SUM(GA85:GA87)","v":2051029.4199843965},{"$f":"SUM(GB85:GB87)","v":2020395.4476176656},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF88:GY88))","v":3228227.3370924098},{"$f":"SUM(GF85:GF87)","v":2963762.529933854},{"$f":"SUM(GG85:GG87)","v":3009514.688228379},3051952.5372716212,3121309.8653220753,3026602.904189731,3091429.638431008,3116049.1339962711,3133708.3342751036,3290114.2627666099,3272688.2679600609,3334252.6075219335,3406702.1981243971,3424570.4445861247,3534096.3523898083,3513889.9133560983,3657435.9243066031,3602648.3269003392,3557523.7988090292,3556280.7701385953,3509770.2988021486,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC88:HV88))","v":12912909.348369639},{"$f":"SUM(HC85:HC87)","v":11855050.119735416},{"$f":"SUM(HD85:HD87)","v":12038058.752913516},12207810.149086485,12485239.461288301,12106411.616758924,12365718.553724032,12464196.535985084,12534833.337100415,13160457.05106644,13090753.071840243,13337010.430087734,13626808.792497588,13698281.778344499,14136385.409559233,14055559.653424393,14629743.697226413,14410593.307601357,14230095.195236117,14225123.080554381,14039081.195208594,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ88:IS88))","v":32282273.370924078},{"$f":"SUM(HZ85:HZ87)","v":29637625.299338542},{"$f":"SUM(IA85:IA87)","v":30095146.882283788},30519525.372716207,31213098.653220754,30266029.041897308,30914296.384310085,31160491.33996271,31337083.34275103,32901142.62766609,32726882.6796006,33342526.075219329,34067021.981243968,34245704.445861235,35340963.523898073,35138899.13356097,36574359.243066013,36026483.269003376,35575237.988090277,35562807.70138593,35097702.988021463,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW88:JP88))","v":435643.86655787379},{"$f":"SUM(IW85:IW87)","v":374435.91442327731},{"$f":"SUM(IX85:IX87)","v":381924.63271174283},389563.1253659777,397354.38787329721,405301.47563076316,413407.50514337851,421675.65524624602,430109.16835117101,438711.35171819449,447485.57875255833,456435.29032760952,465563.99613416172,474875.27605684497,484372.78157798195,494060.23720954149,503941.44195373234,514020.2707928071,524300.67620866327,534786.68973283633,545482.42352749326]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D90:W90))","v":1519526.3078599891},{"$f":"D88+D83","v":1917115.5544571453},{"$f":"E88+E83","v":1781994.8203788686},1654875.1191981738,1572093.5613117109,1482205.2687101262,1419943.6810249754,1355769.2056695581,1299552.4880553922,1261816.9009850468,1206921.5674047614,1690015.0403419314,1638327.6744930334,1574941.3800997823,1527970.9264949216,1476831.0805375418,1440838.5406125085,1381588.3494132876,1328868.5702466005,1279779.7855573748,1227433.6566270934,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA90:AT90))","v":2987524.326015824},{"$f":"AA88+AA83","v":3763278.8498486504},{"$f":"AB88+AB83","v":3498882.2054210533},3250139.4498713124,3088540.3385365242,2912315.4236627533,2790973.1040110453,2665658.2700027856,2555984.5880591623,2483022.9154578014,2375541.0728941625,3323197.8882325487,3222621.7910103081,3098717.5776157565,3007368.5570963621,2907482.2321749842,2837805.7404403528,2721610.3898214512,2618370.5863059261,2522185.8410481391,2419381.0521098962,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX90:BQ90))","v":5906446.646445672},{"$f":"AX88+AX83","v":7256888.2439775495},{"$f":"AY88+AY83","v":6773114.685716006},6317918.9469640609,6034111.8160142321,5701237.9945865721,5494327.3720531194,5273036.2614118233,5082529.1914032307,4976214.3834961588,4777514.5228786394,6584813.5007434431,6418229.2901838776,6195439.3695431668,6045654.1518680472,5868506.4541716287,5764312.8003863851,5543714.1694623604,5352312.3548301319,5172273.9409852941,4972490.9942971971,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU90:CN90))","v":11621313.754247697},{"$f":"BU88+BU83","v":14249979.627326442},{"$f":"BV88+BV83","v":13304163.265693065},12414208.039155554,11861331.742474619,11208789.027767062,10806794.04114108,10375492.510162937,10004738.991332486,9801439.5735491812,9412623.9437642749,12958327.824424312,12635564.582765583,12200649.214095253,11910715.280542385,11565318.300894171,11365514.205547739,10932886.933649261,10558261.879989626,10205594.270184472,9813045.8894681856,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR90:DK90))","v":23051047.969851751},{"$f":"CR88+CR83","v":28236162.394024223},{"$f":"CS88+CS83","v":26366260.425647177},24606786.223538548,23515771.59539539,22223891.094128042,21431727.379316997,20580405.007665154,19849158.591190994,19451889.953655224,18682842.78553554,25705356.471786037,25070235.167928986,24211068.903199434,23640837.53789106,22958941.994339257,22567917.015870448,21711232.462023057,20970160.930308618,20272234.928582832,19494155.679810166,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO90:EH90))","v":57340250.616663896},{"$f":"DO88+DO83","v":70194710.694117546},{"$f":"DP88+DP83","v":65552551.905509509},61184520.776687503,58479091.154157683,55269197.293210968,53306527.393844754,51195142.500171803,49382417.390766516,48403241.093973354,46493499.310849331,63946442.413871214,62374246.923419192,60242327.970511951,58831204.309937075,57139813.074674502,56175125.446838558,54046269.047144443,52205858.081265569,50472156.903777897,48537485.050836086,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL90:FE90))","v":6021739.8825208275},{"$f":"EL88+EL83","v":6448362.736163741},{"$f":"EM88+EM83","v":6280197.5099110454},6217079.5257733967,6187294.6736687142,6073477.430530007,6054322.8185464758,6009990.3579758732,5973740.8822076693,6000394.2110174987,5917050.5664335107,5919529.4421471749,5914962.5872767232,5861396.7978793532,5856142.7802395169,5806036.3673478765,5821894.8440761063,5721862.7560319882,5642182.1861964241,5555666.5114224115,5440588.5006688274,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI90:GB90))","v":6303915.5332889259},{"$f":"FI88+FI83","v":6456944.0218797801},{"$f":"FJ88+FJ83","v":6425550.2403648561},6383842.9003470195,6381061.4175594179,6277879.6159681389,6286539.0549188461,6264767.999562473,6252099.5461485051,6313829.1653017364,6244854.8323554248,6277747.9998050118,6302226.6848792434,6268470.5043499088,6292034.9493127391,6262286.5793747427,6310819.9084102539,6221680.552179506,6156654.9314303407,6083457.8573278701,5976287.1476859841,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF90:GY90))","v":24929190.77862405},{"$f":"GF88+GF83","v":29564922.449734885},{"$f":"GG88+GG83","v":28929529.673893787},28252782.12229098,27618933.977248359,26835976.960406248,26226580.485523462,25590130.196932502,24959068.38202747,24474598.549788021,23819190.470152106,23244864.110010568,22683556.213738102,22069842.85040994,21550006.543050483,20902701.671372905,20421458.307849213,19744236.575301804,19079080.256189071,18460255.82749933,17798663.354965735,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC90:HV90))","v":34832143.369653299},{"$f":"HC88+HC83","v":38748911.814791255},{"$f":"HD88+HD83","v":38240589.935930073},37680443.810940064,37244142.732694596,36166713.091514006,35741605.486887306,35168970.712379552,34580980.736085713,34555900.074220166,33838396.544531889,33438945.737443253,33085169.147345461,32515243.057769768,32314167.008188643,31596425.353777222,31536002.557472326,30684600.567073412,29874253.198054034,29241882.217720274,28430940.865544625,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ90:IS90))","v":54479075.323884167},{"$f":"HZ88+HZ83","v":56903706.770636275},{"$f":"IA88+IA83","v":56656945.157791361},56337803.855387151,56304262.534230992,54645427.138119981,54596319.937289283,54158630.799151316,53663999.173705779,54564855.337572098,53730311.272260159,53687761.935758397,53756198.32249102,53280997.144901305,53724591.97535792,52873127.119959868,53661495.822573625,52468883.680952765,51375304.576601155,50722990.857460417,49620502.110481717,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW90:JP90))","v":6134003.4897885807},{"$f":"IW88+IW83","v":7616865.3334143488},{"$f":"IX88+IX83","v":7411366.7714995518},7194556.0366416657,6982365.1399326464,6774490.0200529834,6570654.8765048087,6370600.1373948026,6174086.474974093,5979783.5070738755,5786228.6501081176,5593183.1523799412,5400657.2010740982,5208661.1871190341,5017205.7092617657,4826301.5782242464,4635959.8209428722,4446191.6848927671,4257008.6424985547,4068422.3956333557,3880444.8802077495]
[]
[null,"Fixed $/kW",{"$f":"C83/'Resource Options'!$J$31/1000","v":257.64144852076828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Z83/'Resource Options'!$J$32/1000","v":504.97723910070602},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AW83/'Resource Options'!$J$33/1000","v":189.99405280659735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BT83/'Resource Options'!$J$34/1000","v":372.32492406744882},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CQ83/'Resource Options'!$J$35/1000","v":736.98666658915192},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DN83/'Resource Options'!$J$36/1000","v":1830.9718941542603},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EK83/'Resource Options'!$J$37/1000","v":194.2016572396906},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"FH83/'Resource Options'!$J$38/1000","v":197.21834333322195},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"GE83/'Resource Options'!$J$38/1000","v":868.03853766126565},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HB83/'Resource Options'!$J$38/1000","v":876.76936085134673},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HY83/'Resource Options'!$J$38/1000","v":887.8720781184029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IV83/'Resource Options'!$J$42/1000","v":227.93438492922829}]
[null,"Fixed $/kWh",{"$f":"C83/'Resource Options'!$K$31/1000","v":64.41036213019207},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Z83/'Resource Options'!$K$32/1000","v":63.122154887588252},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AW83/'Resource Options'!$K$33/1000","v":47.498513201649338},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BT83/'Resource Options'!$K$34/1000","v":46.540615508431102},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CQ83/'Resource Options'!$K$35/1000","v":46.061666661821995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DN83/'Resource Options'!$K$36/1000","v":45.774297353856511},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EK83/'Resource Options'!$K$37/1000","v":48.550414309922651},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"FH83/'Resource Options'!$K$38/1000","v":49.304585833305488},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"GE83/'Resource Options'!$K$38/1000","v":217.00963441531641},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HB83/'Resource Options'!$K$38/1000","v":219.19234021283668},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HY83/'Resource Options'!$K$38/1000","v":221.96801952960072},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IV83/'Resource Options'!$K$42/1000","v":18.994532077435693}]
[null,"Variable $/MWh",{"$f":"C88/D76","v":31.687543185773649},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"Z88/AA76","v":31.687543185773649},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"AW88/AX76","v":31.687543185773645},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"BT88/BU76","v":31.687543185773645},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"CQ88/CR76","v":31.687543185773645},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"DN88/DO76","v":31.687543185773642},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"EK88/EL76","v":31.964341137768823},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"FH88/FI76","v":37.62895753310621},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"GE88/GF76","v":88.444584577874238},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HB88/HC76","v":88.444584577874238},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HY88/HZ76","v":88.444584577874181},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"IV88/IW76","v":3.9784827996152856}]
[null,"All per $/MWh",{"$f":"C90/(D76-D77)","v":236.53896448629968},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Z90/(AA76-AA77)","v":232.52835663261394},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AW90/(AX76-AX77)","v":183.88688189432355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BT90/(BU76-BU77)","v":180.90463502876241},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CQ90/(CR76-CR77)","v":179.41351159598187},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DN90/(DO76-DO77)","v":178.5188375363135},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EK90/(EL76-EL77)","v":235.68453551940615},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"FH90/(FI76-FI77)","v":257.7761412099336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"GE90/(GF76-GF78)","v":1295.4179452910614},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HB90/(HC76-HC78)","v":452.5034927396311},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HY90/(HZ76-HZ78)","v":283.09451535802401},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IV90/(IW76-IW78)","v":86.181994939073846}]
[]
[null,{"$f":"D98&\" \"&'Resource Options'!$B$31","v":"2024 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA98&\" \"&'Resource Options'!$B$32","v":"2024 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX98&\" \"&'Resource Options'!$B$33","v":"2024 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU98&\" \"&'Resource Options'!$B$34","v":"2024 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR98&\" \"&'Resource Options'!$B$35","v":"2024 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO98&\" \"&'Resource Options'!$B$36","v":"2024 40hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL98&\" \"&'Resource Options'!$B$37","v":"2024 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI98&\" \"&'Resource Options'!$B$38","v":"2024 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF98&\" \"&'Resource Options'!$B$39","v":"2024 Hydrogen Fuel Cell with 4 hrs storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HC98&\" \"&'Resource Options'!$B$40","v":"2024 Hydrogen Fuel Cell with 16 hrs Storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HZ98&\" \"&'Resource Options'!$B$41","v":"2024 Hydrogen Fuel Cell with 40 Hrs Storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IW98&\" \"&'Resource Options'!$B$42","v":"2024 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2024,{"$f":"D98+1","v":2025},{"$f":"E98+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,2024,{"$f":"AA98+1","v":2025},{"$f":"AB98+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,2024,{"$f":"AX98+1","v":2025},{"$f":"AY98+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,2024,{"$f":"BU98+1","v":2025},{"$f":"BV98+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,2024,{"$f":"CR98+1","v":2025},{"$f":"CS98+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,2024,{"$f":"DO98+1","v":2025},{"$f":"DP98+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,2024,{"$f":"EL98+1","v":2025},{"$f":"EM98+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,2024,{"$f":"FI98+1","v":2025},{"$f":"FJ98+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,null,"Year",null,2024,{"$f":"GF98+1","v":2025},{"$f":"GG98+1","v":2026},{"$f":"GH98+1","v":2027},{"$f":"GI98+1","v":2028},{"$f":"GJ98+1","v":2029},{"$f":"GK98+1","v":2030},{"$f":"GL98+1","v":2031},{"$f":"GM98+1","v":2032},{"$f":"GN98+1","v":2033},{"$f":"GO98+1","v":2034},{"$f":"GP98+1","v":2035},{"$f":"GQ98+1","v":2036},{"$f":"GR98+1","v":2037},{"$f":"GS98+1","v":2038},{"$f":"GT98+1","v":2039},{"$f":"GU98+1","v":2040},{"$f":"GV98+1","v":2041},{"$f":"GW98+1","v":2042},{"$f":"GX98+1","v":2043},null,"Year",null,2024,{"$f":"HC98+1","v":2025},{"$f":"HD98+1","v":2026},{"$f":"HE98+1","v":2027},{"$f":"HF98+1","v":2028},{"$f":"HG98+1","v":2029},{"$f":"HH98+1","v":2030},{"$f":"HI98+1","v":2031},{"$f":"HJ98+1","v":2032},{"$f":"HK98+1","v":2033},{"$f":"HL98+1","v":2034},{"$f":"HM98+1","v":2035},{"$f":"HN98+1","v":2036},{"$f":"HO98+1","v":2037},{"$f":"HP98+1","v":2038},{"$f":"HQ98+1","v":2039},{"$f":"HR98+1","v":2040},{"$f":"HS98+1","v":2041},{"$f":"HT98+1","v":2042},{"$f":"HU98+1","v":2043},null,"Year",null,2024,{"$f":"HZ98+1","v":2025},{"$f":"IA98+1","v":2026},{"$f":"IB98+1","v":2027},{"$f":"IC98+1","v":2028},{"$f":"ID98+1","v":2029},{"$f":"IE98+1","v":2030},{"$f":"IF98+1","v":2031},{"$f":"IG98+1","v":2032},{"$f":"IH98+1","v":2033},{"$f":"II98+1","v":2034},{"$f":"IJ98+1","v":2035},{"$f":"IK98+1","v":2036},{"$f":"IL98+1","v":2037},{"$f":"IM98+1","v":2038},{"$f":"IN98+1","v":2039},{"$f":"IO98+1","v":2040},{"$f":"IP98+1","v":2041},{"$f":"IQ98+1","v":2042},{"$f":"IR98+1","v":2043},null,"Year",null,2024,{"$f":"IW98+1","v":2025},{"$f":"IX98+1","v":2026},{"$f":"IY98+1","v":2027},{"$f":"IZ98+1","v":2028},{"$f":"JA98+1","v":2029},{"$f":"JB98+1","v":2030},{"$f":"JC98+1","v":2031},{"$f":"JD98+1","v":2032},{"$f":"JE98+1","v":2033},{"$f":"JF98+1","v":2034},{"$f":"JG98+1","v":2035},{"$f":"JH98+1","v":2036},{"$f":"JI98+1","v":2037},{"$f":"JJ98+1","v":2038},{"$f":"JK98+1","v":2039},{"$f":"JL98+1","v":2040},{"$f":"JM98+1","v":2041},{"$f":"JN98+1","v":2042},{"$f":"JO98+1","v":2043}]
[null,"MWh",null,{"$f":"'Resource Options'!$K$31*365","v":7300},{"$f":"D99","v":7300},{"$f":"E99","v":7300},7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,null,"MWh",null,{"$f":"'Resource Options'!$K$32*365","v":14600},{"$f":"AA99","v":14600},{"$f":"AB99","v":14600},14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,null,"MWh",null,{"$f":"'Resource Options'!$K$33*365","v":36500},{"$f":"AX99","v":36500},{"$f":"AY99","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$34*365","v":73000},{"$f":"BU99","v":73000},{"$f":"BV99","v":73000},73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,null,"MWh",null,{"$f":"'Resource Options'!$K$35*365","v":146000},{"$f":"CR99","v":146000},{"$f":"CS99","v":146000},146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,null,"MWh",null,{"$f":"'Resource Options'!$K$36*365","v":365000},{"$f":"DO99","v":365000},{"$f":"DP99","v":365000},365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,null,"MWh",null,{"$f":"'Resource Options'!$K$37*365","v":36500},{"$f":"EL99","v":36500},{"$f":"EM99","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$38*365","v":36500},{"$f":"FI99","v":36500},{"$f":"FJ99","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$39*365","v":36500},{"$f":"GF99*(1-'Resource Options'!$AA$39)","v":36244.5},{"$f":"GG99*(1-'Resource Options'!$AA$39)","v":35990.788500000002},{"$f":"GH99*(1-'Resource Options'!$AA$39)","v":35738.8529805},{"$f":"GI99*(1-'Resource Options'!$AA$39)","v":35488.681009636501},{"$f":"GJ99*(1-'Resource Options'!$AA$39)","v":35240.260242569042},{"$f":"GK99*(1-'Resource Options'!$AA$39)","v":34993.578420871061},{"$f":"GL99*(1-'Resource Options'!$AA$39)","v":34748.623371924965},{"$f":"GM99*(1-'Resource Options'!$AA$39)","v":34505.383008321493},{"$f":"GN99*(1-'Resource Options'!$AA$39)","v":34263.84532726324},{"$f":"GO99*(1-'Resource Options'!$AA$39)","v":34023.998409972395},{"$f":"GP99*(1-'Resource Options'!$AA$39)","v":33785.83042110259},{"$f":"GQ99*(1-'Resource Options'!$AA$39)","v":33549.329608154869},{"$f":"GR99*(1-'Resource Options'!$AA$39)","v":33314.484300897784},{"$f":"GS99*(1-'Resource Options'!$AA$39)","v":33081.282910791502},{"$f":"GT99*(1-'Resource Options'!$AA$39)","v":32849.713930415965},{"$f":"GU99*(1-'Resource Options'!$AA$39)","v":32619.765932903054},{"$f":"GV99*(1-'Resource Options'!$AA$39)","v":32391.427571372733},{"$f":"GW99*(1-'Resource Options'!$AA$39)","v":32164.687578373123},{"$f":"GX99*(1-'Resource Options'!$AA$39)","v":31939.534765324512},null,"MWh",null,{"$f":"'Resource Options'!$K$40*365","v":146000},{"$f":"HC99*(1-'Resource Options'!$AA$40)","v":144978},{"$f":"HD99*(1-'Resource Options'!$AA$40)","v":143963.15400000001},{"$f":"HE99*(1-'Resource Options'!$AA$40)","v":142955.411922},{"$f":"HF99*(1-'Resource Options'!$AA$40)","v":141954.724038546},{"$f":"HG99*(1-'Resource Options'!$AA$40)","v":140961.04097027617},{"$f":"HH99*(1-'Resource Options'!$AA$40)","v":139974.31368348424},{"$f":"HI99*(1-'Resource Options'!$AA$40)","v":138994.49348769986},{"$f":"HJ99*(1-'Resource Options'!$AA$40)","v":138021.53203328597},{"$f":"HK99*(1-'Resource Options'!$AA$40)","v":137055.38130905296},{"$f":"HL99*(1-'Resource Options'!$AA$40)","v":136095.99363988958},{"$f":"HM99*(1-'Resource Options'!$AA$40)","v":135143.32168441036},{"$f":"HN99*(1-'Resource Options'!$AA$40)","v":134197.31843261948},{"$f":"HO99*(1-'Resource Options'!$AA$40)","v":133257.93720359114},{"$f":"HP99*(1-'Resource Options'!$AA$40)","v":132325.13164316601},{"$f":"HQ99*(1-'Resource Options'!$AA$40)","v":131398.85572166386},{"$f":"HR99*(1-'Resource Options'!$AA$40)","v":130479.06373161222},{"$f":"HS99*(1-'Resource Options'!$AA$40)","v":129565.71028549093},{"$f":"HT99*(1-'Resource Options'!$AA$40)","v":128658.75031349249},{"$f":"HU99*(1-'Resource Options'!$AA$40)","v":127758.13906129805},null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":365000},{"$f":"HZ99*(1-'Resource Options'!$AA$41)","v":362445},{"$f":"IA99*(1-'Resource Options'!$AA$41)","v":359907.88500000001},{"$f":"IB99*(1-'Resource Options'!$AA$41)","v":357388.529805},{"$f":"IC99*(1-'Resource Options'!$AA$41)","v":354886.81009636499},{"$f":"ID99*(1-'Resource Options'!$AA$41)","v":352402.60242569045},{"$f":"IE99*(1-'Resource Options'!$AA$41)","v":349935.7842087106},{"$f":"IF99*(1-'Resource Options'!$AA$41)","v":347486.23371924961},{"$f":"IG99*(1-'Resource Options'!$AA$41)","v":345053.83008321485},{"$f":"IH99*(1-'Resource Options'!$AA$41)","v":342638.45327263232},{"$f":"II99*(1-'Resource Options'!$AA$41)","v":340239.98409972392},{"$f":"IJ99*(1-'Resource Options'!$AA$41)","v":337858.30421102582},{"$f":"IK99*(1-'Resource Options'!$AA$41)","v":335493.29608154861},{"$f":"IL99*(1-'Resource Options'!$AA$41)","v":333144.84300897777},{"$f":"IM99*(1-'Resource Options'!$AA$41)","v":330812.82910791493},{"$f":"IN99*(1-'Resource Options'!$AA$41)","v":328497.1393041595},{"$f":"IO99*(1-'Resource Options'!$AA$41)","v":326197.65932903037},{"$f":"IP99*(1-'Resource Options'!$AA$41)","v":323914.27571372717},{"$f":"IQ99*(1-'Resource Options'!$AA$41)","v":321646.87578373105},{"$f":"IR99*(1-'Resource Options'!$AA$41)","v":319395.34765324491},null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":109500},{"$f":"IW99*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IX99*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IY99*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IZ99*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JA99*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JB99*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JC99*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JD99*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JE99*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JF99*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JG99*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JH99*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JI99*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JJ99*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JK99*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JL99*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JM99*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JN99*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JO99*(1-'Resource Options'!$AA$42)","v":109500}]
[null,"Storage Losses",null,{"$f":"D99*(1-'Resource Options'!$W$31)","v":876},{"$f":"E99*(1-'Resource Options'!$W$31)","v":876},{"$f":"F99*(1-'Resource Options'!$W$31)","v":876},{"$f":"G99*(1-'Resource Options'!$W$31)","v":876},{"$f":"H99*(1-'Resource Options'!$W$31)","v":876},{"$f":"I99*(1-'Resource Options'!$W$31)","v":876},{"$f":"J99*(1-'Resource Options'!$W$31)","v":876},{"$f":"K99*(1-'Resource Options'!$W$31)","v":876},{"$f":"L99*(1-'Resource Options'!$W$31)","v":876},{"$f":"M99*(1-'Resource Options'!$W$31)","v":876},{"$f":"N99*(1-'Resource Options'!$W$31)","v":876},{"$f":"O99*(1-'Resource Options'!$W$31)","v":876},{"$f":"P99*(1-'Resource Options'!$W$31)","v":876},{"$f":"Q99*(1-'Resource Options'!$W$31)","v":876},{"$f":"R99*(1-'Resource Options'!$W$31)","v":876},{"$f":"S99*(1-'Resource Options'!$W$31)","v":876},{"$f":"T99*(1-'Resource Options'!$W$31)","v":876},{"$f":"U99*(1-'Resource Options'!$W$31)","v":876},{"$f":"V99*(1-'Resource Options'!$W$31)","v":876},{"$f":"W99*(1-'Resource Options'!$W$31)","v":876},null,"Storage Losses",null,{"$f":"AA99*(1-'Resource Options'!$W$32)","v":1752},{"$f":"AB99*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AC99*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AD99*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AE99*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AF99*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AG99*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AH99*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AI99*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AJ99*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AK99*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AL99*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AM99*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AN99*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AO99*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AP99*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AQ99*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AR99*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AS99*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AT99*(1-'Resource Options'!$W$31)","v":1752},null,"Storage Losses",null,{"$f":"AX99*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AY99*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AZ99*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BA99*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BB99*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BC99*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BD99*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BE99*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BF99*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BG99*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BH99*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BI99*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BJ99*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BK99*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BL99*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BM99*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BN99*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BO99*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BP99*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BQ99*(1-'Resource Options'!$W$33)","v":4380},null,"Storage Losses",null,{"$f":"BU99*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BV99*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BW99*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BX99*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BY99*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BZ99*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CA99*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CB99*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CC99*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CD99*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CE99*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CF99*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CG99*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CH99*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CI99*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CJ99*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CK99*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CL99*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CM99*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CN99*(1-'Resource Options'!$W$34)","v":8760},null,"Storage Losses",null,{"$f":"CR99*(1-'Resource Options'!$W$35)","v":17520},{"$f":"CS99*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CT99*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CU99*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CV99*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CW99*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CX99*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CY99*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CZ99*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DA99*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DB99*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DC99*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DD99*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DE99*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DF99*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DG99*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DH99*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DI99*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DJ99*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DK99*(1-'Resource Options'!$W$33)","v":17520},null,"Storage Losses",null,{"$f":"DO99*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DP99*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DQ99*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DR99*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DS99*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DT99*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DU99*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DV99*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DW99*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DX99*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DY99*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DZ99*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EA99*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EB99*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EC99*(1-'Resource Options'!$W$36)","v":43800},{"$f":"ED99*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EE99*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EF99*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EG99*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EH99*(1-'Resource Options'!$W$36)","v":43800},null,"Storage Losses",null,{"$f":"EL99*(1-'Resource Options'!$W$37)","v":10950.000000000002},{"$f":"EM99*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EN99*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EO99*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EP99*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EQ99*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ER99*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ES99*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ET99*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EU99*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EV99*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EW99*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EX99*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EY99*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EZ99*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FA99*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FB99*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FC99*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FD99*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FE99*(1-'Resource Options'!$W$36)","v":4380},null,"Storage Losses",null,{"$f":"FI99*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FJ99*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FK99*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FL99*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FM99*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FN99*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FO99*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FP99*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FQ99*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FR99*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FS99*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FT99*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FU99*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FV99*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FW99*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FX99*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FY99*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FZ99*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GA99*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GB99*(1-'Resource Options'!$W$38)","v":12044.999999999998},null,"kg",null,{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GF99","v":1430726.2597990362},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GG99","v":1420711.1759804429},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GH99","v":1410766.1977485798},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GI99","v":1400890.8343643397},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GJ99","v":1391084.5985237893},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GK99","v":1381347.0063341227},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GL99","v":1371677.5772897839},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GM99","v":1362075.8342487556},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GN99","v":1352541.3034090144},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GO99","v":1343073.5142851511},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GP99","v":1333671.999685155},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GQ99","v":1324336.2956873591},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GR99","v":1315065.9416175473},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GS99","v":1305860.4800262244},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GT99","v":1296719.4566660409},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GU99","v":1287642.4204693788},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GV99","v":1278628.9235260931},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GW99","v":1269678.5210614107},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GX99","v":1260790.7714139808},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GY99","v":1251965.2360140828},null,"kg",null,{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HC99","v":5722905.0391961448},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HD99","v":5682844.7039217716},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HE99","v":5643064.7909943191},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HF99","v":5603563.3374573588},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HG99","v":5564338.3940951573},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HH99","v":5525388.0253364909},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HI99","v":5486710.3091591354},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HJ99","v":5448303.3369950224},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HK99","v":5410165.2136360575},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HL99","v":5372294.0571406046},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HM99","v":5334687.99874062},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HN99","v":5297345.1827494362},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HO99","v":5260263.7664701892},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HP99","v":5223441.9201048976},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HQ99","v":5186877.8266641637},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HR99","v":5150569.6818775153},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HS99","v":5114515.6941043725},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HT99","v":5078714.0842456426},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HU99","v":5043163.085655923},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HV99","v":5007860.9440563312},null,"kg",null,{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HZ99","v":14307262.597990362},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IA99","v":14207111.759804429},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IB99","v":14107661.977485798},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IC99","v":14008908.343643397},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*ID99","v":13910845.985237893},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IE99","v":13813470.063341228},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IF99","v":13716775.77289784},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IG99","v":13620758.342487553},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IH99","v":13525413.034090141},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*II99","v":13430735.142851509},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IJ99","v":13336719.996851549},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IK99","v":13243362.956873586},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IL99","v":13150659.41617547},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IM99","v":13058604.800262243},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IN99","v":12967194.566660406},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IO99","v":12876424.204693783},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IP99","v":12786289.235260926},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IQ99","v":12696785.2106141},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IR99","v":12607907.714139801},{"$f":"HLOOKUP($GF98,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IS99","v":12519652.360140821}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"GF100*12/1000","v":17168.715117588436},{"$f":"GG100*12/1000","v":17048.534111765315},{"$f":"GH100*12/1000","v":16929.194372982958},{"$f":"GI100*12/1000","v":16810.690012372077},{"$f":"GJ100*12/1000","v":16693.015182285471},{"$f":"GK100*12/1000","v":16576.164076009474},{"$f":"GL100*12/1000","v":16460.130927477407},{"$f":"GM100*12/1000","v":16344.910010985068},{"$f":"GN100*12/1000","v":16230.495640908171},{"$f":"GO100*12/1000","v":16116.882171421814},{"$f":"GP100*12/1000","v":16004.063996221859},{"$f":"GQ100*12/1000","v":15892.03554824831},{"$f":"GR100*12/1000","v":15780.791299410566},{"$f":"GS100*12/1000","v":15670.325760314692},{"$f":"GT100*12/1000","v":15560.63347999249},{"$f":"GU100*12/1000","v":15451.709045632544},{"$f":"GV100*12/1000","v":15343.547082313116},{"$f":"GW100*12/1000","v":15236.142252736929},{"$f":"GX100*12/1000","v":15129.489256967769},{"$f":"GY100*12/1000","v":15023.582832168993},null,"Storage Losses (MWh)",null,{"$f":"HC100*12/1000","v":68674.860470353742},{"$f":"HD100*12/1000","v":68194.136447061261},{"$f":"HE100*12/1000","v":67716.777491931833},{"$f":"HF100*12/1000","v":67242.760049488308},{"$f":"HG100*12/1000","v":66772.060729141886},{"$f":"HH100*12/1000","v":66304.656304037897},{"$f":"HI100*12/1000","v":65840.523709909627},{"$f":"HJ100*12/1000","v":65379.640043940271},{"$f":"HK100*12/1000","v":64921.982563632686},{"$f":"HL100*12/1000","v":64467.528685687255},{"$f":"HM100*12/1000","v":64016.255984887437},{"$f":"HN100*12/1000","v":63568.14219299324},{"$f":"HO100*12/1000","v":63123.165197642265},{"$f":"HP100*12/1000","v":62681.303041258769},{"$f":"HQ100*12/1000","v":62242.533919969959},{"$f":"HR100*12/1000","v":61806.836182530176},{"$f":"HS100*12/1000","v":61374.188329252465},{"$f":"HT100*12/1000","v":60944.569010947715},{"$f":"HU100*12/1000","v":60517.957027871074},{"$f":"HV100*12/1000","v":60094.331328675973},null,"Storage Losses (MWh)",null,{"$f":"HZ100*12/1000","v":171687.15117588433},{"$f":"IA100*12/1000","v":170485.34111765315},{"$f":"IB100*12/1000","v":169291.94372982957},{"$f":"IC100*12/1000","v":168106.90012372076},{"$f":"ID100*12/1000","v":166930.15182285471},{"$f":"IE100*12/1000","v":165761.64076009474},{"$f":"IF100*12/1000","v":164601.30927477407},{"$f":"IG100*12/1000","v":163449.10010985064},{"$f":"IH100*12/1000","v":162304.9564090817},{"$f":"II100*12/1000","v":161168.82171421812},{"$f":"IJ100*12/1000","v":160040.63996221859},{"$f":"IK100*12/1000","v":158920.35548248302},{"$f":"IL100*12/1000","v":157807.91299410563},{"$f":"IM100*12/1000","v":156703.25760314692},{"$f":"IN100*12/1000","v":155606.33479992489},{"$f":"IO100*12/1000","v":154517.09045632542},{"$f":"IP100*12/1000","v":153435.47082313112},{"$f":"IQ100*12/1000","v":152361.4225273692},{"$f":"IR100*12/1000","v":151294.89256967758},{"$f":"IS100*12/1000","v":150235.82832168986},null,"Storage Losses (MWh)",null,{"$f":"IW99*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IX99*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IY99*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IZ99*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JA99*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JB99*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JC99*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JD99*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JE99*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JF99*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JG99*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JH99*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JI99*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JJ99*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JK99*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JL99*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JM99*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JN99*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JO99*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JP99*(1-'Resource Options'!$W$42)","v":38325}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D102:W102))","v":242560.3273261532},{"$f":"HLOOKUP(D98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":238078.7797030544},{"$f":"D102*(1+'Fixed O&M'!$A$29)","v":242840.35529711549},{"$f":"E102*(1+'Fixed O&M'!$A$29)","v":247697.1624030578},{"$f":"F102*(1+'Fixed O&M'!$A$29)","v":252651.10565111897},{"$f":"G102*(1+'Fixed O&M'!$A$29)","v":257704.12776414136},{"$f":"H102*(1+'Fixed O&M'!$A$29)","v":262858.21031942416},{"$f":"I102*(1+'Fixed O&M'!$A$29)","v":268115.37452581263},{"$f":"J102*(1+'Fixed O&M'!$A$29)","v":273477.68201632891},{"$f":"K102*(1+'Fixed O&M'!$A$29)","v":278947.23565665551},{"$f":"L102*(1+'Fixed O&M'!$A$29)","v":284526.18036978861},{"$f":"HLOOKUP(N98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":196349.71414359016},{"$f":"N102*(1+'Fixed O&M'!$A$29)","v":200276.70842646196},{"$f":"O102*(1+'Fixed O&M'!$A$29)","v":204282.2425949912},{"$f":"P102*(1+'Fixed O&M'!$A$29)","v":208367.88744689102},{"$f":"Q102*(1+'Fixed O&M'!$A$29)","v":212535.24519582884},{"$f":"R102*(1+'Fixed O&M'!$A$29)","v":216785.95009974542},{"$f":"S102*(1+'Fixed O&M'!$A$29)","v":221121.66910174032},{"$f":"T102*(1+'Fixed O&M'!$A$29)","v":225544.10248377512},{"$f":"U102*(1+'Fixed O&M'!$A$29)","v":230054.98453345062},{"$f":"V102*(1+'Fixed O&M'!$A$29)","v":234656.08422411964},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA102:AT102))","v":475418.24155926012},{"$f":"HLOOKUP(AA98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":466634.40821798658},{"$f":"AA102*(1+'Fixed O&M'!$A$30)","v":475967.0963823463},{"$f":"AB102*(1+'Fixed O&M'!$A$30)","v":485486.43830999325},{"$f":"AC102*(1+'Fixed O&M'!$A$30)","v":495196.16707619315},{"$f":"AD102*(1+'Fixed O&M'!$A$30)","v":505100.090417717},{"$f":"AE102*(1+'Fixed O&M'!$A$30)","v":515202.09222607134},{"$f":"AF102*(1+'Fixed O&M'!$A$30)","v":525506.13407059282},{"$f":"AG102*(1+'Fixed O&M'!$A$30)","v":536016.25675200473},{"$f":"AH102*(1+'Fixed O&M'!$A$30)","v":546736.58188704483},{"$f":"AI102*(1+'Fixed O&M'!$A$30)","v":557671.31352478568},{"$f":"HLOOKUP(AK98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":384845.43972143659},{"$f":"AK102*(1+'Fixed O&M'!$A$30)","v":392542.34851586533},{"$f":"AL102*(1+'Fixed O&M'!$A$30)","v":400393.19548618264},{"$f":"AM102*(1+'Fixed O&M'!$A$30)","v":408401.05939590628},{"$f":"AN102*(1+'Fixed O&M'!$A$30)","v":416569.08058382443},{"$f":"AO102*(1+'Fixed O&M'!$A$30)","v":424900.46219550091},{"$f":"AP102*(1+'Fixed O&M'!$A$30)","v":433398.47143941093},{"$f":"AQ102*(1+'Fixed O&M'!$A$30)","v":442066.44086819916},{"$f":"AR102*(1+'Fixed O&M'!$A$30)","v":450907.76968556317},{"$f":"AS102*(1+'Fixed O&M'!$A$30)","v":459925.92507927446},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX102:BQ102))","v":894363.46332053374},{"$f":"HLOOKUP(AX98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":877839.19285382598},{"$f":"AX102*(1+'Fixed O&M'!$A$31)","v":895395.97671090253},{"$f":"AY102*(1+'Fixed O&M'!$A$31)","v":913303.89624512056},{"$f":"AZ102*(1+'Fixed O&M'!$A$31)","v":931569.97417002299},{"$f":"BA102*(1+'Fixed O&M'!$A$31)","v":950201.37365342351},{"$f":"BB102*(1+'Fixed O&M'!$A$31)","v":969205.40112649195},{"$f":"BC102*(1+'Fixed O&M'!$A$31)","v":988589.50914902182},{"$f":"BD102*(1+'Fixed O&M'!$A$31)","v":1008361.2993320023},{"$f":"BE102*(1+'Fixed O&M'!$A$31)","v":1028528.5253186424},{"$f":"BF102*(1+'Fixed O&M'!$A$31)","v":1049099.0958250153},{"$f":"HLOOKUP(BH98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":723976.63830380142},{"$f":"BH102*(1+'Fixed O&M'!$A$31)","v":738456.17106987746},{"$f":"BI102*(1+'Fixed O&M'!$A$31)","v":753225.29449127498},{"$f":"BJ102*(1+'Fixed O&M'!$A$31)","v":768289.8003811005},{"$f":"BK102*(1+'Fixed O&M'!$A$31)","v":783655.59638872254},{"$f":"BL102*(1+'Fixed O&M'!$A$31)","v":799328.70831649704},{"$f":"BM102*(1+'Fixed O&M'!$A$31)","v":815315.28248282697},{"$f":"BN102*(1+'Fixed O&M'!$A$31)","v":831621.58813248354},{"$f":"BO102*(1+'Fixed O&M'!$A$31)","v":848254.01989513321},{"$f":"BP102*(1+'Fixed O&M'!$A$31)","v":865219.10029303585},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU102:CN102))","v":1752653.8523207684},{"$f":"HLOOKUP(BU98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1720271.7979569421},{"$f":"BU102*(1+'Fixed O&M'!$A$32)","v":1754677.233916081},{"$f":"BV102*(1+'Fixed O&M'!$A$32)","v":1789770.7785944026},{"$f":"BW102*(1+'Fixed O&M'!$A$32)","v":1825566.1941662906},{"$f":"BX102*(1+'Fixed O&M'!$A$32)","v":1862077.5180496164},{"$f":"BY102*(1+'Fixed O&M'!$A$32)","v":1899319.0684106087},{"$f":"BZ102*(1+'Fixed O&M'!$A$32)","v":1937305.4497788209},{"$f":"CA102*(1+'Fixed O&M'!$A$32)","v":1976051.5587743972},{"$f":"CB102*(1+'Fixed O&M'!$A$32)","v":2015572.5899498852},{"$f":"CC102*(1+'Fixed O&M'!$A$32)","v":2055884.041748883},{"$f":"HLOOKUP(CE98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1418752.5498888132},{"$f":"CE102*(1+'Fixed O&M'!$A$32)","v":1447127.6008865894},{"$f":"CF102*(1+'Fixed O&M'!$A$32)","v":1476070.1529043212},{"$f":"CG102*(1+'Fixed O&M'!$A$32)","v":1505591.5559624077},{"$f":"CH102*(1+'Fixed O&M'!$A$32)","v":1535703.3870816559},{"$f":"CI102*(1+'Fixed O&M'!$A$32)","v":1566417.4548232891},{"$f":"CJ102*(1+'Fixed O&M'!$A$32)","v":1597745.8039197549},{"$f":"CK102*(1+'Fixed O&M'!$A$32)","v":1629700.7199981501},{"$f":"CL102*(1+'Fixed O&M'!$A$32)","v":1662294.7343981131},{"$f":"CM102*(1+'Fixed O&M'!$A$32)","v":1695540.6290860754},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR102:DK102))","v":3469234.6303212382},{"$f":"HLOOKUP(CR98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":3405137.0081631741},{"$f":"CR102*(1+'Fixed O&M'!$A$33)","v":3473239.7483264375},{"$f":"CS102*(1+'Fixed O&M'!$A$33)","v":3542704.5432929662},{"$f":"CT102*(1+'Fixed O&M'!$A$33)","v":3613558.6341588255},{"$f":"CU102*(1+'Fixed O&M'!$A$33)","v":3685829.8068420021},{"$f":"CV102*(1+'Fixed O&M'!$A$33)","v":3759546.4029788421},{"$f":"CW102*(1+'Fixed O&M'!$A$33)","v":3834737.3310384192},{"$f":"CX102*(1+'Fixed O&M'!$A$33)","v":3911432.0776591878},{"$f":"CY102*(1+'Fixed O&M'!$A$33)","v":3989660.7192123719},{"$f":"CZ102*(1+'Fixed O&M'!$A$33)","v":4069453.9335966194},{"$f":"HLOOKUP(DB98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":2808304.373058836},{"$f":"DB102*(1+'Fixed O&M'!$A$33)","v":2864470.4605200128},{"$f":"DC102*(1+'Fixed O&M'!$A$33)","v":2921759.869730413},{"$f":"DD102*(1+'Fixed O&M'!$A$33)","v":2980195.0671250215},{"$f":"DE102*(1+'Fixed O&M'!$A$33)","v":3039798.9684675219},{"$f":"DF102*(1+'Fixed O&M'!$A$33)","v":3100594.9478368727},{"$f":"DG102*(1+'Fixed O&M'!$A$33)","v":3162606.8467936101},{"$f":"DH102*(1+'Fixed O&M'!$A$33)","v":3225858.9837294826},{"$f":"DI102*(1+'Fixed O&M'!$A$33)","v":3290376.1634040722},{"$f":"DJ102*(1+'Fixed O&M'!$A$33)","v":3356183.6866721539},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO102:EH102))","v":8618976.9643226452},{"$f":"HLOOKUP(DO98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":8459732.6387818679},{"$f":"DO102*(1+'Fixed O&M'!$A$34)","v":8628927.2915575057},{"$f":"DP102*(1+'Fixed O&M'!$A$34)","v":8801505.8373886552},{"$f":"DQ102*(1+'Fixed O&M'!$A$34)","v":8977535.9541364294},{"$f":"DR102*(1+'Fixed O&M'!$A$34)","v":9157086.6732191574},{"$f":"DS102*(1+'Fixed O&M'!$A$34)","v":9340228.40668354},{"$f":"DT102*(1+'Fixed O&M'!$A$34)","v":9527032.9748172108},{"$f":"DU102*(1+'Fixed O&M'!$A$34)","v":9717573.6343135554},{"$f":"DV102*(1+'Fixed O&M'!$A$34)","v":9911925.1069998275},{"$f":"DW102*(1+'Fixed O&M'!$A$34)","v":10110163.609139824},{"$f":"HLOOKUP(DY98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":6976959.8425689032},{"$f":"DY102*(1+'Fixed O&M'!$A$34)","v":7116499.0394202815},{"$f":"DZ102*(1+'Fixed O&M'!$A$34)","v":7258829.0202086875},{"$f":"EA102*(1+'Fixed O&M'!$A$34)","v":7404005.6006128611},{"$f":"EB102*(1+'Fixed O&M'!$A$34)","v":7552085.7126251189},{"$f":"EC102*(1+'Fixed O&M'!$A$34)","v":7703127.4268776216},{"$f":"ED102*(1+'Fixed O&M'!$A$34)","v":7857189.9754151739},{"$f":"EE102*(1+'Fixed O&M'!$A$34)","v":8014333.7749234773},{"$f":"EF102*(1+'Fixed O&M'!$A$34)","v":8174620.4504219471},{"$f":"EG102*(1+'Fixed O&M'!$A$34)","v":8338112.8594303858},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL102:FE102))","v":1834354.0897736463},{"$f":"HLOOKUP(EL98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1576627.3869696003},{"$f":"HLOOKUP(EM98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1608159.9347089923},{"$f":"HLOOKUP(EN98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1640323.1334031723},{"$f":"HLOOKUP(EO98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1673129.5960712354},{"$f":"HLOOKUP(EP98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1706592.1879926606},{"$f":"HLOOKUP(EQ98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1740724.0317525137},{"$f":"HLOOKUP(ER98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1775538.5123875639},{"$f":"HLOOKUP(ES98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1811049.2826353156},{"$f":"HLOOKUP(ET98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1847270.2682880217},{"$f":"HLOOKUP(EU98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1884215.6736537823},{"$f":"HLOOKUP(EV98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1921899.987126858},{"$f":"HLOOKUP(EW98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1960337.9868693952},{"$f":"HLOOKUP(EX98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1999544.7466067832},{"$f":"HLOOKUP(EY98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2039535.6415389187},{"$f":"HLOOKUP(EZ98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2080326.3543696976},{"$f":"HLOOKUP(FA98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2121932.8814570913},{"$f":"HLOOKUP(FB98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2164371.5390862329},{"$f":"HLOOKUP(FC98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2207658.9698679578},{"$f":"HLOOKUP(FD98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2251812.1492653168},{"$f":"HLOOKUP(FE98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2296848.3922506236},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI102:GB102))","v":2063648.3509953523},{"$f":"HLOOKUP(FI98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1773705.8103408003},{"$f":"HLOOKUP(FJ98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1809179.926547616},{"$f":"HLOOKUP(FK98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1845363.5250785688},{"$f":"HLOOKUP(FL98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1882270.7955801398},{"$f":"HLOOKUP(FM98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1919916.2114917429},{"$f":"HLOOKUP(FN98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1958314.5357215777},{"$f":"HLOOKUP(FO98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1997480.8264360097},{"$f":"HLOOKUP(FP98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2037430.4429647296},{"$f":"HLOOKUP(FQ98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2078179.0518240242},{"$f":"HLOOKUP(FR98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2119742.6328605046},{"$f":"HLOOKUP(FS98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2162137.4855177151},{"$f":"HLOOKUP(FT98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2205380.2352280701},{"$f":"HLOOKUP(FU98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2249487.8399326312},{"$f":"HLOOKUP(FV98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2294477.5967312837},{"$f":"HLOOKUP(FW98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2340367.1486659097},{"$f":"HLOOKUP(FX98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2387174.4916392276},{"$f":"HLOOKUP(FY98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2434917.9814720121},{"$f":"HLOOKUP(FZ98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2483616.3411014527},{"$f":"HLOOKUP(GA98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2533288.6679234817},{"$f":"HLOOKUP(GB98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2583954.4412819515},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF102:GY102))","v":5129625.5306869308},{"$f":"HLOOKUP(GF98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4408913.2745234901},{"$f":"HLOOKUP(GG98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4497091.5400139596},{"$f":"HLOOKUP(GH98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4587033.3708142387},{"$f":"HLOOKUP(GI98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(GJ98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(GK98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(GL98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(GM98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(GN98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(GO98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(GP98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(GQ98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(GR98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(GS98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(GT98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(GU98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(GV98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(GW98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(GX98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(GY98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC102:HV102))","v":5129625.5306869308},{"$f":"HLOOKUP(HC98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4408913.2745234901},{"$f":"HLOOKUP(HD98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4497091.5400139596},{"$f":"HLOOKUP(HE98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4587033.3708142387},{"$f":"HLOOKUP(HF98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(HG98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(HH98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(HI98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(HJ98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(HK98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(HL98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(HM98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(HN98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(HO98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(HP98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(HQ98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(HR98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(HS98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(HT98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(HU98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(HV98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ102:IS102))","v":5129625.5306869308},{"$f":"HLOOKUP(HZ98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4408913.2745234901},{"$f":"HLOOKUP(IA98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4497091.5400139596},{"$f":"HLOOKUP(IB98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4587033.3708142387},{"$f":"HLOOKUP(IC98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(ID98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(IE98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(IF98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(IG98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(IH98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(II98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(IJ98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(IK98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(IL98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(IM98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(IN98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(IO98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(IP98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(IQ98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(IR98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(IS98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW102:JP102))","v":818908.07579180656},{"$f":"HLOOKUP(IW98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":703851.51204000006},{"$f":"HLOOKUP(IX98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":717928.54228080006},{"$f":"HLOOKUP(IY98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":732287.11312641611},{"$f":"HLOOKUP(IZ98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":746932.85538894439},{"$f":"HLOOKUP(JA98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":761871.51249672333},{"$f":"HLOOKUP(JB98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":777108.94274665765},{"$f":"HLOOKUP(JC98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":792651.12160159089},{"$f":"HLOOKUP(JD98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":808504.14403362293},{"$f":"HLOOKUP(JE98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":824674.22691429523},{"$f":"HLOOKUP(JF98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":841167.71145258122},{"$f":"HLOOKUP(JG98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":857991.06568163296},{"$f":"HLOOKUP(JH98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":875150.88699526561},{"$f":"HLOOKUP(JI98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":892653.904735171},{"$f":"HLOOKUP(JJ98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":910506.98282987438},{"$f":"HLOOKUP(JK98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":928717.1224864719},{"$f":"HLOOKUP(JL98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":947291.46493620146},{"$f":"HLOOKUP(JM98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":966237.29423492542},{"$f":"HLOOKUP(JN98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":985562.04011962388},{"$f":"HLOOKUP(JO98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1005273.2809220164},{"$f":"HLOOKUP(JP98,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1025378.7465404567}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D103:W103))","v":1006735.2644177569},{"$f":"VLOOKUP(D97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(D98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1454858.6344236059},{"$f":"VLOOKUP(E97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(E98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1310708.1343492758},{"$f":"VLOOKUP(F97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(F98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1196691.0791494967},{"$f":"VLOOKUP(G97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(G98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1095455.8445593233},{"$f":"VLOOKUP(H97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(H98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1006954.8067233247},{"$f":"VLOOKUP(I97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(I98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":924335.30454651627},{"$f":"VLOOKUP(J97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(J98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":845956.91445627762},{"$f":"VLOOKUP(K97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(K98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":771104.06791298965},{"$f":"VLOOKUP(L97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(L98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":703937.18587271636},{"$f":"VLOOKUP(M97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(M98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":641751.39162412717},{"$f":"VLOOKUP(D97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1199859.4639333326},{"$f":"VLOOKUP(E97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1126737.4977645581},{"$f":"VLOOKUP(F97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1051813.3047258677},{"$f":"VLOOKUP(G97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":983629.9009932708},{"$f":"VLOOKUP(H97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":920261.42704596871},{"$f":"VLOOKUP(I97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":858899.1738425392},{"$f":"VLOOKUP(J97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":797536.92063910991},{"$f":"VLOOKUP(K97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":738683.28631541377},{"$f":"VLOOKUP(L97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":684845.20385139983},{"$f":"VLOOKUP(M97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":633514.05436733435},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA103:AT103))","v":1973201.1182588032},{"$f":"VLOOKUP(AA97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AA98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2851522.9234702671},{"$f":"VLOOKUP(AB97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AB98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2568987.9433245813},{"$f":"VLOOKUP(AC97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AC98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2345514.515133013},{"$f":"VLOOKUP(AD97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AD98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2147093.4553362736},{"$f":"VLOOKUP(AE97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AE98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1973631.4211777165},{"$f":"VLOOKUP(AF97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AF98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1811697.1969111715},{"$f":"VLOOKUP(AG97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AG98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1658075.552334304},{"$f":"VLOOKUP(AH97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AH98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1511363.9731094597},{"$f":"VLOOKUP(AI97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AI98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1379716.8843105242},{"$f":"VLOOKUP(AJ97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AJ98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1257832.7275832894},{"$f":"VLOOKUP(AA97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2351724.5493093319},{"$f":"VLOOKUP(AB97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2208405.4956185338},{"$f":"VLOOKUP(AC97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2061554.0772627003},{"$f":"VLOOKUP(AD97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1927914.6059468107},{"$f":"VLOOKUP(AE97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1803712.3970100984},{"$f":"VLOOKUP(AF97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1683442.3807313768},{"$f":"VLOOKUP(AG97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1563172.3644526554},{"$f":"VLOOKUP(AH97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1447819.2411782108},{"$f":"VLOOKUP(AI97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1342296.5995487433},{"$f":"VLOOKUP(AJ97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1241687.546559975},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX103:BQ103))","v":3712013.6159813702},{"$f":"VLOOKUP(AX97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AX98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":5364324.9135926785},{"$f":"VLOOKUP(AY97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AY98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4832816.146651946},{"$f":"VLOOKUP(AZ97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AZ98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4412414.7995307073},{"$f":"VLOOKUP(BA97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BA98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4039142.3191700168},{"$f":"VLOOKUP(BB97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BB98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3712823.1078670276},{"$f":"VLOOKUP(BC97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BC98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3408190.1741997176},{"$f":"VLOOKUP(BD97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BD98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3119194.9820208387},{"$f":"VLOOKUP(BE97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BE98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2843199.1016894341},{"$f":"VLOOKUP(BF97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BF98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2595542.7520127334},{"$f":"VLOOKUP(BG97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BG98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2366252.5670653717},{"$f":"VLOOKUP(AX97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4424097.2029131595},{"$f":"VLOOKUP(AY97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4154483.3891934222},{"$f":"VLOOKUP(AZ97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3878224.4415276861},{"$f":"VLOOKUP(BA97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3626819.9939187779},{"$f":"VLOOKUP(BB97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3393169.0566464178},{"$f":"VLOOKUP(BC97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3166915.415347619},{"$f":"VLOOKUP(BD97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2940661.7740488206},{"$f":"VLOOKUP(BE97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2723657.8608245258},{"$f":"VLOOKUP(BF97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2525147.1875341353},{"$f":"VLOOKUP(BG97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2335880.0261031454},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU103:CN103))","v":7274307.6285365121},{"$f":"VLOOKUP(BU97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BU98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":10512286.235399287},{"$f":"VLOOKUP(BV97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BV98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":9470706.4681955408},{"$f":"VLOOKUP(BW97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BW98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8646860.1565212365},{"$f":"VLOOKUP(BX97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BX98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7915370.6922260849},{"$f":"VLOOKUP(BY97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BY98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7275893.9624264864},{"$f":"VLOOKUP(BZ97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BZ98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6678915.0979797002},{"$f":"VLOOKUP(CA97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CA98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6112580.9870199757},{"$f":"VLOOKUP(CB97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CB98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5571721.1881507831},{"$f":"VLOOKUP(CC97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CC98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5086397.4097161945},{"$f":"VLOOKUP(CD97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CD98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4637065.1835815152},{"$f":"VLOOKUP(BU97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8669753.7676003408},{"$f":"VLOOKUP(BV97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8141400.6889757076},{"$f":"VLOOKUP(BW97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7600025.3659422984},{"$f":"VLOOKUP(BX97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7107356.5666642003},{"$f":"VLOOKUP(BY97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6649478.7215783093},{"$f":"VLOOKUP(BZ97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6206097.1074058367},{"$f":"VLOOKUP(CA97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5762715.4932333659},{"$f":"VLOOKUP(CB97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5337460.2585559916},{"$f":"VLOOKUP(CC97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4948445.6011621663},{"$f":"VLOOKUP(CD97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4577545.141556791},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR103:DK103))","v":14398895.653646789},{"$f":"VLOOKUP(CR97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CR98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":20808208.879012495},{"$f":"VLOOKUP(CS97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CS98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18746487.111282729},{"$f":"VLOOKUP(CT97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CT98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17115750.870502293},{"$f":"VLOOKUP(CU97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CU98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15667827.438338222},{"$f":"VLOOKUP(CV97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CV98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14402035.671545401},{"$f":"VLOOKUP(CW97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CW98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13220364.945539663},{"$f":"VLOOKUP(CX97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CX98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12099352.997018248},{"$f":"VLOOKUP(CY97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CY98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11028765.361073481},{"$f":"VLOOKUP(CZ97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CZ98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10068106.725123109},{"$f":"VLOOKUP(DA97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DA98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9178690.4166138023},{"$f":"VLOOKUP(CR97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17161066.896974694},{"$f":"VLOOKUP(CS97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16115235.288540272},{"$f":"VLOOKUP(CT97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15043627.214771515},{"$f":"VLOOKUP(CU97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14068429.712155038},{"$f":"VLOOKUP(CV97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13162098.051442087},{"$f":"VLOOKUP(CW97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12284460.491522267},{"$f":"VLOOKUP(CX97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11406822.93160245},{"$f":"VLOOKUP(CY97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10565065.05401892},{"$f":"VLOOKUP(CZ97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9795042.4284182265},{"$f":"VLOOKUP(DA97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9060875.3724640794},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO103:EH103))","v":35772659.728977628},{"$f":"VLOOKUP(DO97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DO98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":51695976.809852123},{"$f":"VLOOKUP(DP97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DP98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":46573829.040544279},{"$f":"VLOOKUP(DQ97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DQ98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":42522423.01244545},{"$f":"VLOOKUP(DR97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DR98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":38925197.676674619},{"$f":"VLOOKUP(DS97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DS98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":35780460.798902147},{"$f":"VLOOKUP(DT97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DT98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":32844714.488219544},{"$f":"VLOOKUP(DU97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DU98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":30059669.027013063},{"$f":"VLOOKUP(DV97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DV98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":27399897.87984157},{"$f":"VLOOKUP(DW97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DW98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":25013234.671343856},{"$f":"VLOOKUP(DX97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DX98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":22803566.115710657},{"$f":"VLOOKUP(DO97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":42635006.285097763},{"$f":"VLOOKUP(DP97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":40036739.087233968},{"$f":"VLOOKUP(DQ97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":37374432.761259168},{"$f":"VLOOKUP(DR97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":34951649.148627557},{"$f":"VLOOKUP(DS97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":32699956.041033424},{"$f":"VLOOKUP(DT97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":30519550.643871564},{"$f":"VLOOKUP(DU97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":28339145.246709712},{"$f":"VLOOKUP(DV97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":26247879.440407708},{"$f":"VLOOKUP(DW97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":24334832.910186406},{"$f":"VLOOKUP(DX97,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":22510866.065185949},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL103:FE103))","v":2874749.0357388421},{"$f":"VLOOKUP(EL97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3855050.6766819479},{"$f":"VLOOKUP(EM97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3720900.7592250695},{"$f":"VLOOKUP(EN97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3579815.972802104},{"$f":"VLOOKUP(EO97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3441196.7596693346},{"$f":"VLOOKUP(EP97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3304858.3794649611},{"$f":"VLOOKUP(EQ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3170632.6710904227},{"$f":"VLOOKUP(ER97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3038360.9473118614},{"$f":"VLOOKUP(ES97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2907896.3632263071},{"$f":"VLOOKUP(ET97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2778447.851130662},{"$f":"VLOOKUP(EU97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2649146.1839379868},{"$f":"VLOOKUP(EV97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2519844.5167453121},{"$f":"VLOOKUP(EW97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2390542.8495526379},{"$f":"VLOOKUP(EX97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2261241.1823599632},{"$f":"VLOOKUP(EY97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2131939.5151672885},{"$f":"VLOOKUP(EZ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2002637.847974614},{"$f":"VLOOKUP(FA97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1873336.1807819388},{"$f":"VLOOKUP(FB97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1744034.5135892637},{"$f":"VLOOKUP(FC97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1614732.8463965887},{"$f":"VLOOKUP(FD97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1485431.1792039138},{"$f":"VLOOKUP(FE97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1356129.5120112395},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI103:GB103))","v":2724549.3731400743},{"$f":"VLOOKUP(FI97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3653632.2906801384},{"$f":"VLOOKUP(FJ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3526491.4276099838},{"$f":"VLOOKUP(FK97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3392778.028064657},{"$f":"VLOOKUP(FL97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3261401.3807292525},{"$f":"VLOOKUP(FM97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3132186.3975419318},{"$f":"VLOOKUP(FN97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3004973.7034720508},{"$f":"VLOOKUP(FO97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2879612.9023639238},{"$f":"VLOOKUP(FP97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2755964.821655578},{"$f":"VLOOKUP(FQ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2633279.7252873443},{"$f":"VLOOKUP(FR97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2510733.8014810854},{"$f":"VLOOKUP(FS97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2388187.877674826},{"$f":"VLOOKUP(FT97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2265641.9538685675},{"$f":"VLOOKUP(FU97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2143096.0300623081},{"$f":"VLOOKUP(FV97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2020550.1062560494},{"$f":"VLOOKUP(FW97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1898004.1824497906},{"$f":"VLOOKUP(FX97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1775458.2586435312},{"$f":"VLOOKUP(FY97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1652912.3348372718},{"$f":"VLOOKUP(FZ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1530366.4110310127},{"$f":"VLOOKUP(GA97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1407820.4872247535},{"$f":"VLOOKUP(GB97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1285274.563418495},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF103:GY103))","v":16464830.564525971},{"$f":"(VLOOKUP(GF97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GF97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22079407.774430744},{"$f":"(VLOOKUP(GG97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GG97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21311077.866771527},{"$f":"(VLOOKUP(GH97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GH97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20503029.207633726},{"$f":"(VLOOKUP(GI97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GI97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19709101.866900705},{"$f":"(VLOOKUP(GJ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GJ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18928237.763078157},{"$f":"(VLOOKUP(GK97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GK97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18159473.770703342},{"$f":"(VLOOKUP(GL97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GL97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17401901.024902921},{"$f":"(VLOOKUP(GM97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GM97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16654678.486540396},{"$f":"(VLOOKUP(GN97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GN97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15913275.396396559},{"$f":"(VLOOKUP(GO97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GO97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15172713.345389219},{"$f":"(VLOOKUP(GP97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GP97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14432151.294381885},{"$f":"(VLOOKUP(GQ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GQ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13691589.243374549},{"$f":"(VLOOKUP(GR97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GR97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12951027.192367217},{"$f":"(VLOOKUP(GS97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GS97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12210465.141359879},{"$f":"(VLOOKUP(GT97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GT97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11469903.090352546},{"$f":"(VLOOKUP(GU97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GU97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10729341.03934521},{"$f":"(VLOOKUP(GV97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GV97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9988778.9883378707},{"$f":"(VLOOKUP(GW97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GW97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9248216.9373305347},{"$f":"(VLOOKUP(GX97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GX97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8507654.8863231968},{"$f":"(VLOOKUP(GY97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GY97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":7767092.8353158655},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC103:HV103))","v":16683075.32419375},{"$f":"(VLOOKUP(HC97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HC97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22372074.924842827},{"$f":"(VLOOKUP(HD97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HD97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21593560.644171964},{"$f":"(VLOOKUP(HE97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HE97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20774801.131696057},{"$f":"(VLOOKUP(HF97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HF97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19970350.118642636},{"$f":"(VLOOKUP(HG97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HG97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19179135.498426735},{"$f":"(VLOOKUP(HH97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HH97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18400181.379156925},{"$f":"(VLOOKUP(HI97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HI97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17632566.848766606},{"$f":"(VLOOKUP(HJ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HJ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16875439.719970297},{"$f":"(VLOOKUP(HK97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HK97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16124209.17739133},{"$f":"(VLOOKUP(HL97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HL97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15373830.822097851},{"$f":"(VLOOKUP(HM97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HM97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14623452.46680437},{"$f":"(VLOOKUP(HN97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HN97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13873074.111510895},{"$f":"(VLOOKUP(HO97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HO97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13122695.756217415},{"$f":"(VLOOKUP(HP97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HP97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12372317.400923939},{"$f":"(VLOOKUP(HQ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HQ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11621939.045630461},{"$f":"(VLOOKUP(HR97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HR97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10871560.69033698},{"$f":"(VLOOKUP(HS97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HS97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10121182.335043501},{"$f":"(VLOOKUP(HT97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HT97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9370803.9797500204},{"$f":"(VLOOKUP(HU97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HU97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8620425.6244565416},{"$f":"(VLOOKUP(HV97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HV97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":7870047.2691630647},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ103:IS103))","v":16961116.034201007},{"$f":"(VLOOKUP(HZ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HZ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22744928.698836051},{"$f":"(VLOOKUP(IA97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IA97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21953439.672254011},{"$f":"(VLOOKUP(IB97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IB97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21121034.685442574},{"$f":"(VLOOKUP(IC97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IC97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20303176.663999569},{"$f":"(VLOOKUP(ID97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(ID97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19498775.633574642},{"$f":"(VLOOKUP(IE97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IE97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18706839.438028358},{"$f":"(VLOOKUP(IF97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IF97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17926431.817341782},{"$f":"(VLOOKUP(IG97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IG97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17156686.381646689},{"$f":"(VLOOKUP(IH97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IH97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16392935.804878648},{"$f":"(VLOOKUP(II97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(II97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15630051.617978849},{"$f":"(VLOOKUP(IJ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IJ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14867167.431079054},{"$f":"(VLOOKUP(IK97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IK97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14104283.244179258},{"$f":"(VLOOKUP(IL97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IL97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13341399.057279464},{"$f":"(VLOOKUP(IM97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IM97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12578514.870379668},{"$f":"(VLOOKUP(IN97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IN97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11815630.683479873},{"$f":"(VLOOKUP(IO97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IO97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11052746.496580075},{"$f":"(VLOOKUP(IP97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IP97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10289862.309680277},{"$f":"(VLOOKUP(IQ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IQ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9526978.1227804776},{"$f":"(VLOOKUP(IR97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IR97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8764093.9358806815},{"$f":"(VLOOKUP(IS97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IS97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF98,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8001209.7489808882},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW103:JP103))","v":4966899.2207770711},{"$f":"VLOOKUP(IW97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6660632.9679649891},{"$f":"VLOOKUP(IX97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6428853.0413695425},{"$f":"VLOOKUP(IY97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6185091.2705032993},{"$f":"VLOOKUP(IZ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5945589.4381226758},{"$f":"VLOOKUP(JA97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5710028.3557532476},{"$f":"VLOOKUP(JB97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5478117.4800400911},{"$f":"VLOOKUP(JC97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5249582.6362679899},{"$f":"VLOOKUP(JD97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5024170.1105213733},{"$f":"VLOOKUP(JE97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4800513.1213841056},{"$f":"VLOOKUP(JF97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4577109.8461624086},{"$f":"VLOOKUP(JG97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4353706.5709407115},{"$f":"VLOOKUP(JH97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4130303.2957190149},{"$f":"VLOOKUP(JI97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3906900.0204973179},{"$f":"VLOOKUP(JJ97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3683496.7452756213},{"$f":"VLOOKUP(JK97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3460093.4700539247},{"$f":"VLOOKUP(JL97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3236690.1948322272},{"$f":"VLOOKUP(JM97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3013286.9196105292},{"$f":"VLOOKUP(JN97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2789883.6443888317},{"$f":"VLOOKUP(JO97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2566480.3691671351},{"$f":"VLOOKUP(JP97,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL98,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2343077.093945438}]
[null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D104:W104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA104:AT104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX104:BQ104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU104:CN104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR104:DK104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO104:EH104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL104:FE104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI104:GB104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF104:GY104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC104:HV104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ104:IS104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW104:JP104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D105:W105))","v":7855.0736401301465},{"$f":"D102*Misc_Rev","v":7709.9432019037149},7864.142065941789,8021.4249072606244,8181.8534054058373,8345.4904735139553,8512.4002829842339,8682.6482886439171,8856.3012544167959,9033.4272795051329,9214.0958250952353,6358.5891428260238,6485.7609256825444,6615.4761441961955,6747.7856670801193,6882.7413804217222,7020.3962080301562,7160.8041321907594,7304.0202148345743,7450.1006191312654,7599.1026315138906,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA105:AT105))","v":15395.944334655083},{"$f":"AA102*Misc_Rev","v":15111.48867573128},15413.718449245904,15721.992818230823,16036.43267459544,16357.161328087348,16684.304554649098,17017.99064574208,17358.350458656922,17705.517467830061,18059.627817186662,12462.834719939005,12712.091414337785,12966.33324262454,13225.659907477031,13490.173105626571,13759.976567739102,14035.176099093886,14315.879621075763,14602.197213497278,14894.241157767225,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX105:BQ105))","v":28963.066396172158},{"$f":"AX102*Misc_Rev","v":28427.944421378303},28996.50330980587,29576.433376001987,30167.962043522028,30771.32128439247,31386.747710080319,32014.482664281924,32654.772317567564,33307.867763918919,33974.0251191973,23445.259454830306,23914.164643926913,24392.447936805453,24880.29689554156,25377.902833452394,25885.460890121441,26403.17010792387,26931.233510082351,27469.858180283998,28019.255343889676,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU105:CN105))","v":56757.942353555743},{"$f":"BU102*Misc_Rev","v":55709.28190503762},56823.467543138373,57959.936894001141,59119.135631881159,60301.518344518779,61507.548711409159,62737.699685637337,63992.453679350088,65272.302752937088,66577.748807995828,45944.882575599331,46863.780227111318,47801.055831653539,48757.076948286616,49732.21848725235,50726.862856997395,51741.400114137352,52776.228116420098,53831.752678748497,54908.38773232347,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR105:DK105))","v":112347.69426832297},{"$f":"CR102*Misc_Rev","v":110271.95687235624},112477.39600980337,114726.94392999943,117021.48280859942,119361.91246477141,121749.15071406684,124184.13372834818,126667.81640291515,129201.17273097346,131785.19618559294,90944.12881713736,92763.011393480105,94618.271621349704,96510.637053776707,98440.849794852242,100409.6667907493,102417.86012656428,104466.21732909557,106555.54167567748,108686.65250919104,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO105:EH105))","v":279116.95001262455},{"$f":"DO102*Misc_Rev","v":273959.98177431204},279439.18140979827,285027.96503799426,290728.52433875413,296543.0948255292,302473.95672203979,308523.43585648056,314693.90457361023,320987.78266508243,327407.53831838409,225941.86754175139,230460.70489258642,235069.91899043816,239771.31737024692,244566.74371765187,249458.07859200492,254447.24016384501,259536.18496712192,264726.90866646438,270021.44683979364,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL105:FE105))","v":59403.722843229771},{"$f":"EL102*Misc_Rev","v":51057.501299623545},52078.651325616011,53120.224352128338,54182.628839170895,55266.281415954327,56371.607044273413,57499.039185158879,58649.019968862063,59822.0003682393,61018.440375604092,62238.809183116173,63483.585366778505,64753.257074114073,66048.322215596345,67369.288659908299,68716.674433106455,70091.007921768571,71492.828080203952,72922.684641808024,74381.138334644202,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI105:GB105))","v":66829.188198633507},{"$f":"FI102*Misc_Rev","v":57439.688962076485},58588.482741318003,59760.25239614438,60955.457444067251,62174.566592948606,63418.057924807581,64686.419083303743,65980.147464969807,67299.750414269205,68645.745422554581,70018.660331005696,71419.03353762583,72847.414208378337,74304.362492545901,75790.449742396828,77306.25873724476,78852.383911989644,80429.431590229447,82038.020222034043,83678.78062647472,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF105:GY105))","v":166117.79318576556},{"$f":"GF102*Misc_Rev","v":142778.24748216872},145633.81243181208,148546.48868044832,151517.41845405728,154547.76682313843,157638.72215960122,160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,208000.94612596245,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC105:HV105))","v":166117.79318576556},{"$f":"HC102*Misc_Rev","v":142778.24748216872},145633.81243181208,148546.48868044832,151517.41845405728,154547.76682313843,157638.72215960122,160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,208000.94612596245,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ105:IS105))","v":166117.79318576556},{"$f":"HZ102*Misc_Rev","v":142778.24748216872},145633.81243181208,148546.48868044832,151517.41845405728,154547.76682313843,157638.72215960122,160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,208000.94612596245,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW105:JP105))","v":26519.519126441857},{"$f":"IW102*Misc_Rev","v":22793.527365903363},23249.39791322143,23714.385871485862,24188.673588915579,24672.447060693892,25165.896001907764,25669.21392194592,26182.598200384848,26706.250164392539,27240.375167680391,27785.182671034003,28340.886324454685,28907.704050943779,29485.858131962654,30075.575294601909,30677.086800493951,31290.628536503827,31916.441107233903,32554.769929378581,33205.865327966152]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D106:W106))","v":1257150.6653840402},{"$f":"SUM(D102:D105)","v":1700647.3573285639},{"$f":"SUM(E102:E105)","v":1561412.6317123331},{"$f":"SUM(F102:F105)","v":1452409.6664598151},{"$f":"SUM(G102:G105)","v":1356288.8036158481},{"$f":"SUM(H102:H105)","v":1273004.42496098},{"$f":"SUM(I102:I105)","v":1195705.9151489246},{"$f":"SUM(J102:J105)","v":1122754.9372707342},{"$f":"SUM(K102:K105)","v":1053438.0511837353},{"$f":"SUM(L102:L105)","v":991917.84880887705},{"$f":"SUM(M102:M105)","v":935491.66781901103},{"$f":"SUM(N102:N105)","v":1402567.7672197486},{"$f":"SUM(O102:O105)","v":1333499.9671167026},{"$f":"SUM(P102:P105)","v":1262711.023465055},{"$f":"SUM(Q102:Q105)","v":1198745.574107242},{"$f":"SUM(R102:R105)","v":1139679.4136222193},{"$f":"SUM(S102:S105)","v":1082705.5201503148},{"$f":"SUM(T102:T105)","v":1025819.393873041},{"$f":"SUM(U102:U105)","v":971531.40901402349},{"$f":"SUM(V102:V105)","v":922350.28900398174},{"$f":"SUM(W102:W105)","v":875769.24122296786},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA106:AT106))","v":2464015.3041527187},{"$f":"SUM(AA102:AA105)","v":3333268.8203639849},{"$f":"SUM(AB102:AB105)","v":3060368.7581561734},{"$f":"SUM(AC102:AC105)","v":2846722.9462612369},{"$f":"SUM(AD102:AD105)","v":2658326.0550870625},{"$f":"SUM(AE102:AE105)","v":2495088.6729235211},{"$f":"SUM(AF102:AF105)","v":2343583.593691892},{"$f":"SUM(AG102:AG105)","v":2200599.6770506389},{"$f":"SUM(AH102:AH105)","v":2064738.5803201213},{"$f":"SUM(AI102:AI105)","v":1944158.983665399},{"$f":"SUM(AJ102:AJ105)","v":1833563.6689252618},{"$f":"SUM(AK102:AK105)","v":2749032.8237507078},{"$f":"SUM(AL102:AL105)","v":2613659.9355487372},{"$f":"SUM(AM102:AM105)","v":2474913.6059915074},{"$f":"SUM(AN102:AN105)","v":2349541.3252501939},{"$f":"SUM(AO102:AO105)","v":2233771.6506995494},{"$f":"SUM(AP102:AP105)","v":2122102.8194946167},{"$f":"SUM(AQ102:AQ105)","v":2010606.0119911602},{"$f":"SUM(AR102:AR105)","v":1904201.5616674856},{"$f":"SUM(AS102:AS105)","v":1807806.5664478038},{"$f":"SUM(AT102:AT105)","v":1716507.7127970166},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX106:BQ106))","v":4635340.1456980761},{"$f":"SUM(AX102:AX105)","v":6270592.0508678826},{"$f":"SUM(AY102:AY105)","v":5757208.6266726544},{"$f":"SUM(AZ102:AZ105)","v":5355295.1291518295},{"$f":"SUM(BA102:BA105)","v":5000880.2553835614},{"$f":"SUM(BB102:BB105)","v":4693795.8028048445},{"$f":"SUM(BC102:BC105)","v":4408782.3230362898},{"$f":"SUM(BD102:BD105)","v":4139798.9738341426},{"$f":"SUM(BE102:BE105)","v":3884215.1733390037},{"$f":"SUM(BF102:BF105)","v":3657379.1450952943},{"$f":"SUM(BG102:BG105)","v":3449325.6880095839},{"$f":"SUM(BH102:BH105)","v":5171519.1006717915},{"$f":"SUM(BI102:BI105)","v":4916853.7249072259},{"$f":"SUM(BJ102:BJ105)","v":4655842.1839557672},{"$f":"SUM(BK102:BK105)","v":4419990.0911954194},{"$f":"SUM(BL102:BL105)","v":4202202.555868593},{"$f":"SUM(BM102:BM105)","v":3992129.5845542373},{"$f":"SUM(BN102:BN105)","v":3782380.2266395716},{"$f":"SUM(BO102:BO105)","v":3582210.6824670914},{"$f":"SUM(BP102:BP105)","v":3400871.0656095524},{"$f":"SUM(BQ102:BQ105)","v":3229118.3817400709},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU106:CN106))","v":9083719.4232108332},{"$f":"SUM(BU102:BU105)","v":12288267.315261267},{"$f":"SUM(BV102:BV105)","v":11282207.169654761},{"$f":"SUM(BW102:BW105)","v":10494590.872009641},{"$f":"SUM(BX102:BX105)","v":9800056.0220242571},{"$f":"SUM(BY102:BY105)","v":9198272.9988206234},{"$f":"SUM(BZ102:BZ105)","v":8639741.7151017189},{"$f":"SUM(CA102:CA105)","v":8112624.136484433},{"$f":"SUM(CB102:CB105)","v":7611765.200604531},{"$f":"SUM(CC102:CC105)","v":7167242.3024190171},{"$f":"SUM(CD102:CD105)","v":6759526.974138394},{"$f":"SUM(CE102:CE105)","v":10134451.200064754},{"$f":"SUM(CF102:CF105)","v":9635392.0700894091},{"$f":"SUM(CG102:CG105)","v":9123896.5746782739},{"$f":"SUM(CH102:CH105)","v":8661705.1995748952},{"$f":"SUM(CI102:CI105)","v":8234914.3271472175},{"$f":"SUM(CJ102:CJ105)","v":7823241.4250861229},{"$f":"SUM(CK102:CK105)","v":7412202.6972672585},{"$f":"SUM(CL102:CL105)","v":7019937.2066705618},{"$f":"SUM(CM102:CM105)","v":6664572.0882390272},{"$f":"SUM(CN102:CN105)","v":6327994.1583751896},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR106:DK106))","v":17980477.978236351},{"$f":"SUM(CR102:CR105)","v":24323617.844048023},{"$f":"SUM(CS102:CS105)","v":22332204.255618967},{"$f":"SUM(CT102:CT105)","v":20773182.357725259},{"$f":"SUM(CU102:CU105)","v":19398407.555305649},{"$f":"SUM(CV102:CV105)","v":18207227.390852176},{"$f":"SUM(CW102:CW105)","v":17101660.499232572},{"$f":"SUM(CX102:CX105)","v":16058274.461785015},{"$f":"SUM(CY102:CY105)","v":15066865.255135585},{"$f":"SUM(CZ102:CZ105)","v":14186968.617066454},{"$f":"SUM(DA102:DA105)","v":13379929.546396013},{"$f":"SUM(DB102:DB105)","v":20060315.398850668},{"$f":"SUM(DC102:DC105)","v":19072468.760453764},{"$f":"SUM(DD102:DD105)","v":18060005.35612328},{"$f":"SUM(DE102:DE105)","v":17145135.416333836},{"$f":"SUM(DF102:DF105)","v":16300337.869704461},{"$f":"SUM(DG102:DG105)","v":15485465.10614989},{"$f":"SUM(DH102:DH105)","v":14671847.638522625},{"$f":"SUM(DI102:DI105)","v":13895390.2550775},{"$f":"SUM(DJ102:DJ105)","v":13191974.133497976},{"$f":"SUM(DK102:DK105)","v":12525745.711645424},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO106:EH106))","v":44670753.643312909},{"$f":"SUM(DO102:DO105)","v":60429669.430408306},{"$f":"SUM(DP102:DP105)","v":55482195.513511583},{"$f":"SUM(DQ102:DQ105)","v":51608956.814872101},{"$f":"SUM(DR102:DR105)","v":48193462.155149803},{"$f":"SUM(DS102:DS105)","v":45234090.566946834},{"$f":"SUM(DT102:DT105)","v":42487416.85162513},{"$f":"SUM(DU102:DU105)","v":39895225.437686756},{"$f":"SUM(DV102:DV105)","v":37432165.418728739},{"$f":"SUM(DW102:DW105)","v":35246147.561008766},{"$f":"SUM(DX102:DX105)","v":33241137.263168868},{"$f":"SUM(DY102:DY105)","v":49837907.99520842},{"$f":"SUM(DZ102:DZ105)","v":47383698.831546836},{"$f":"SUM(EA102:EA105)","v":44868331.700458296},{"$f":"SUM(EB102:EB105)","v":42595426.066610664},{"$f":"SUM(EC102:EC105)","v":40496608.497376196},{"$f":"SUM(ED102:ED105)","v":38472136.149341188},{"$f":"SUM(EE102:EE105)","v":36450782.462288737},{"$f":"SUM(EF102:EF105)","v":34521749.400298305},{"$f":"SUM(EG102:EG105)","v":32774180.26927482},{"$f":"SUM(EH102:EH105)","v":31119000.371456131},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL106:FE106))","v":4768506.848355718},{"$f":"SUM(EL102:EL105)","v":5482735.5649511721},{"$f":"SUM(EM102:EM105)","v":5381139.3452596776},{"$f":"SUM(EN102:EN105)","v":5273259.3305574041},{"$f":"SUM(EO102:EO105)","v":5168508.9845797401},{"$f":"SUM(EP102:EP105)","v":5066716.8488735761},{"$f":"SUM(EQ102:EQ105)","v":4967728.309887209},{"$f":"SUM(ER102:ER105)","v":4871398.4988845848},{"$f":"SUM(ES102:ES105)","v":4777594.6658304846},{"$f":"SUM(ET102:ET105)","v":4685540.1197869228},{"$f":"SUM(EU102:EU105)","v":4594380.2979673725},{"$f":"SUM(EV102:EV105)","v":4503983.3130552862},{"$f":"SUM(EW102:EW105)","v":4414364.4217888117},{"$f":"SUM(EX102:EX105)","v":4325539.1860408606},{"$f":"SUM(EY102:EY105)","v":4237523.4789218036},{"$f":"SUM(EZ102:EZ105)","v":4150333.4910042197},{"$f":"SUM(FA102:FA105)","v":4063985.7366721369},{"$f":"SUM(FB102:FB105)","v":3978497.0605972651},{"$f":"SUM(FC102:FC105)","v":3893884.6443447503},{"$f":"SUM(FD102:FD105)","v":3810166.0131110386},{"$f":"SUM(FE102:FE105)","v":3727359.0425965069},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI106:GB106))","v":4855026.9123340603},{"$f":"SUM(FI102:FI105)","v":5484777.7899830155},{"$f":"SUM(FJ102:FJ105)","v":5394259.8368989173},{"$f":"SUM(FK102:FK105)","v":5297901.8055393696},{"$f":"SUM(FL102:FL105)","v":5204627.633753459},{"$f":"SUM(FM102:FM105)","v":5114277.1756266234},{"$f":"SUM(FN102:FN105)","v":5026706.2971184365},{"$f":"SUM(FO102:FO105)","v":4941780.1478832373},{"$f":"SUM(FP102:FP105)","v":4859375.412085278},{"$f":"SUM(FQ102:FQ105)","v":4778758.5275256373},{"$f":"SUM(FR102:FR105)","v":4699122.1797641441},{"$f":"SUM(FS102:FS105)","v":4620344.0235235468},{"$f":"SUM(FT102:FT105)","v":4542441.2226342633},{"$f":"SUM(FU102:FU105)","v":4465431.2842033179},{"$f":"SUM(FV102:FV105)","v":4389332.0654798783},{"$f":"SUM(FW102:FW105)","v":4314161.7808580976},{"$f":"SUM(FX102:FX105)","v":4239939.0090200035},{"$f":"SUM(FY102:FY105)","v":4166682.7002212736},{"$f":"SUM(FZ102:FZ105)","v":4094412.1837226944},{"$f":"SUM(GA102:GA105)","v":4023147.175370269},{"$f":"SUM(GB102:GB105)","v":3952907.7853269214},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF106:GY106))","v":21760573.888398666},{"$f":"SUM(GF102:GF105)","v":26631099.296436403},{"$f":"SUM(GG102:GG105)","v":25953803.2192173},25238609.067128412,24539393.323585287,23855135.048896428,23184909.002237983,22527844.961068254,21883141.301429033,21246307.467582971,20612406.057999358,19980637.861244228,19351045.541574139,18723672.616530798,18098563.474006731,17475763.389652338,16855318.544630997,16237276.043729372,15621683.933829866,15008591.222752515,14398047.898473769,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC106:HV106))","v":21978818.64806645},{"$f":"SUM(HC102:HC105)","v":26923766.446848486},{"$f":"SUM(HD102:HD105)","v":26236285.996617734},25510380.991190743,24800641.575327218,24106032.78424501,23425616.610691562,22758510.784931939,22103902.534858935,21457241.248577744,20813523.53470799,20171939.033666711,19532530.409710485,18895341.180381,18260415.733570792,17627799.34493025,16997538.195622768,16369679.390435003,15744270.976249352,15121361.96088586,14501002.33232097,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ106:IS106))","v":22256859.358073704},{"$f":"SUM(HZ102:HZ105)","v":27296620.22084171},{"$f":"SUM(IA102:IA105)","v":26596165.024699785},25856614.54493726,25133468.120684151,24425672.919392917,23732274.669562995,23052375.753507111,22385149.196535327,21725967.87606506,21069744.330588985,20415653.997941397,19763739.542378847,19114044.481443048,18466613.203026518,17821490.982779663,17178724.001865864,16538359.365071781,15900445.119279809,15265030.27231,14632164.812138792,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW106:JP106))","v":5812326.8156953193},{"$f":"SUM(IW102:IW105)","v":7387278.0073708929},{"$f":"SUM(IX102:IX105)","v":7170030.9815635635},6941092.7695012009,6716710.9671005355,6496572.3153106654,6280392.318788657,6067902.9717915263,5858856.8527553808,5651893.598462793,5445517.9327826696,5239482.8192933779,5033795.0690387357,4828461.6292834328,4623489.5862374585,4418886.1678349981,4214658.7465689229,4010814.8423819584,3807362.1256156894,3604308.42001853,3401661.7058138605]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D108:W108))","v":0},{"$f":"HLOOKUP(D98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D99","v":0},{"$f":"HLOOKUP(E98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E99","v":0},{"$f":"HLOOKUP(F98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F99","v":0},{"$f":"HLOOKUP(G98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G99","v":0},{"$f":"HLOOKUP(H98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H99","v":0},{"$f":"HLOOKUP(I98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I99","v":0},{"$f":"HLOOKUP(J98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J99","v":0},{"$f":"HLOOKUP(K98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K99","v":0},{"$f":"HLOOKUP(L98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L99","v":0},{"$f":"HLOOKUP(M98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M99","v":0},{"$f":"HLOOKUP(N98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N99","v":0},{"$f":"HLOOKUP(O98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O99","v":0},{"$f":"HLOOKUP(P98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P99","v":0},{"$f":"HLOOKUP(Q98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q99","v":0},{"$f":"HLOOKUP(R98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R99","v":0},{"$f":"HLOOKUP(S98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S99","v":0},{"$f":"HLOOKUP(T98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T99","v":0},{"$f":"HLOOKUP(U98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U99","v":0},{"$f":"HLOOKUP(V98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V99","v":0},{"$f":"HLOOKUP(W98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W99","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA108:AT108))","v":0},{"$f":"HLOOKUP(AA98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA99","v":0},{"$f":"HLOOKUP(AB98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB99","v":0},{"$f":"HLOOKUP(AC98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC99","v":0},{"$f":"HLOOKUP(AD98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD99","v":0},{"$f":"HLOOKUP(AE98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE99","v":0},{"$f":"HLOOKUP(AF98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF99","v":0},{"$f":"HLOOKUP(AG98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG99","v":0},{"$f":"HLOOKUP(AH98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH99","v":0},{"$f":"HLOOKUP(AI98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI99","v":0},{"$f":"HLOOKUP(AJ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ99","v":0},{"$f":"HLOOKUP(AK98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK99","v":0},{"$f":"HLOOKUP(AL98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL99","v":0},{"$f":"HLOOKUP(AM98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM99","v":0},{"$f":"HLOOKUP(AN98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN99","v":0},{"$f":"HLOOKUP(AO98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO99","v":0},{"$f":"HLOOKUP(AP98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP99","v":0},{"$f":"HLOOKUP(AQ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ99","v":0},{"$f":"HLOOKUP(AR98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR99","v":0},{"$f":"HLOOKUP(AS98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS99","v":0},{"$f":"HLOOKUP(AT98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT99","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX108:BQ108))","v":0},{"$f":"HLOOKUP(AX98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX99","v":0},{"$f":"HLOOKUP(AY98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY99","v":0},{"$f":"HLOOKUP(AZ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ99","v":0},{"$f":"HLOOKUP(BA98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA99","v":0},{"$f":"HLOOKUP(BB98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB99","v":0},{"$f":"HLOOKUP(BC98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC99","v":0},{"$f":"HLOOKUP(BD98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD99","v":0},{"$f":"HLOOKUP(BE98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE99","v":0},{"$f":"HLOOKUP(BF98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF99","v":0},{"$f":"HLOOKUP(BG98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG99","v":0},{"$f":"HLOOKUP(BH98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH99","v":0},{"$f":"HLOOKUP(BI98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI99","v":0},{"$f":"HLOOKUP(BJ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ99","v":0},{"$f":"HLOOKUP(BK98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK99","v":0},{"$f":"HLOOKUP(BL98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL99","v":0},{"$f":"HLOOKUP(BM98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM99","v":0},{"$f":"HLOOKUP(BN98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN99","v":0},{"$f":"HLOOKUP(BO98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO99","v":0},{"$f":"HLOOKUP(BP98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP99","v":0},{"$f":"HLOOKUP(BQ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BQ99","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU108:CN108))","v":0},{"$f":"HLOOKUP(BU98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU99","v":0},{"$f":"HLOOKUP(BV98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV99","v":0},{"$f":"HLOOKUP(BW98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW99","v":0},{"$f":"HLOOKUP(BX98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX99","v":0},{"$f":"HLOOKUP(BY98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY99","v":0},{"$f":"HLOOKUP(BZ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ99","v":0},{"$f":"HLOOKUP(CA98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA99","v":0},{"$f":"HLOOKUP(CB98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB99","v":0},{"$f":"HLOOKUP(CC98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC99","v":0},{"$f":"HLOOKUP(CD98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD99","v":0},{"$f":"HLOOKUP(CE98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE99","v":0},{"$f":"HLOOKUP(CF98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF99","v":0},{"$f":"HLOOKUP(CG98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG99","v":0},{"$f":"HLOOKUP(CH98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH99","v":0},{"$f":"HLOOKUP(CI98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI99","v":0},{"$f":"HLOOKUP(CJ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ99","v":0},{"$f":"HLOOKUP(CK98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK99","v":0},{"$f":"HLOOKUP(CL98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL99","v":0},{"$f":"HLOOKUP(CM98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM99","v":0},{"$f":"HLOOKUP(CN98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CN99","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR108:DK108))","v":0},{"$f":"HLOOKUP(CR98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR99","v":0},{"$f":"HLOOKUP(CS98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS99","v":0},{"$f":"HLOOKUP(CT98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT99","v":0},{"$f":"HLOOKUP(CU98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU99","v":0},{"$f":"HLOOKUP(CV98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV99","v":0},{"$f":"HLOOKUP(CW98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW99","v":0},{"$f":"HLOOKUP(CX98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX99","v":0},{"$f":"HLOOKUP(CY98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY99","v":0},{"$f":"HLOOKUP(CZ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ99","v":0},{"$f":"HLOOKUP(DA98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA99","v":0},{"$f":"HLOOKUP(DB98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB99","v":0},{"$f":"HLOOKUP(DC98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC99","v":0},{"$f":"HLOOKUP(DD98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD99","v":0},{"$f":"HLOOKUP(DE98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE99","v":0},{"$f":"HLOOKUP(DF98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF99","v":0},{"$f":"HLOOKUP(DG98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG99","v":0},{"$f":"HLOOKUP(DH98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH99","v":0},{"$f":"HLOOKUP(DI98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI99","v":0},{"$f":"HLOOKUP(DJ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ99","v":0},{"$f":"HLOOKUP(DK98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DK99","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO108:EH108))","v":0},{"$f":"HLOOKUP(DO98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO99","v":0},{"$f":"HLOOKUP(DP98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP99","v":0},{"$f":"HLOOKUP(DQ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ99","v":0},{"$f":"HLOOKUP(DR98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR99","v":0},{"$f":"HLOOKUP(DS98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS99","v":0},{"$f":"HLOOKUP(DT98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT99","v":0},{"$f":"HLOOKUP(DU98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU99","v":0},{"$f":"HLOOKUP(DV98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV99","v":0},{"$f":"HLOOKUP(DW98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW99","v":0},{"$f":"HLOOKUP(DX98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX99","v":0},{"$f":"HLOOKUP(DY98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY99","v":0},{"$f":"HLOOKUP(DZ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ99","v":0},{"$f":"HLOOKUP(EA98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA99","v":0},{"$f":"HLOOKUP(EB98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB99","v":0},{"$f":"HLOOKUP(EC98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC99","v":0},{"$f":"HLOOKUP(ED98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED99","v":0},{"$f":"HLOOKUP(EE98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE99","v":0},{"$f":"HLOOKUP(EF98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF99","v":0},{"$f":"HLOOKUP(EG98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG99","v":0},{"$f":"HLOOKUP(EH98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EH99","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL108:FE108))","v":0},{"$f":"HLOOKUP(EL98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL99","v":0},{"$f":"HLOOKUP(EM98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM99","v":0},{"$f":"HLOOKUP(EN98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN99","v":0},{"$f":"HLOOKUP(EO98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO99","v":0},{"$f":"HLOOKUP(EP98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP99","v":0},{"$f":"HLOOKUP(EQ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ99","v":0},{"$f":"HLOOKUP(ER98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER99","v":0},{"$f":"HLOOKUP(ES98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES99","v":0},{"$f":"HLOOKUP(ET98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET99","v":0},{"$f":"HLOOKUP(EU98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU99","v":0},{"$f":"HLOOKUP(EV98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV99","v":0},{"$f":"HLOOKUP(EW98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW99","v":0},{"$f":"HLOOKUP(EX98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX99","v":0},{"$f":"HLOOKUP(EY98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY99","v":0},{"$f":"HLOOKUP(EZ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ99","v":0},{"$f":"HLOOKUP(FA98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA99","v":0},{"$f":"HLOOKUP(FB98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB99","v":0},{"$f":"HLOOKUP(FC98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC99","v":0},{"$f":"HLOOKUP(FD98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD99","v":0},{"$f":"HLOOKUP(FE98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FE99","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI108:GB108))","v":0},{"$f":"HLOOKUP(FI98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FI99","v":0},{"$f":"HLOOKUP(FJ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FJ99","v":0},{"$f":"HLOOKUP(FK98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FK99","v":0},{"$f":"HLOOKUP(FL98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FL99","v":0},{"$f":"HLOOKUP(FM98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FM99","v":0},{"$f":"HLOOKUP(FN98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FN99","v":0},{"$f":"HLOOKUP(FO98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FO99","v":0},{"$f":"HLOOKUP(FP98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FP99","v":0},{"$f":"HLOOKUP(FQ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FQ99","v":0},{"$f":"HLOOKUP(FR98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FR99","v":0},{"$f":"HLOOKUP(FS98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FS99","v":0},{"$f":"HLOOKUP(FT98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FT99","v":0},{"$f":"HLOOKUP(FU98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FU99","v":0},{"$f":"HLOOKUP(FV98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FV99","v":0},{"$f":"HLOOKUP(FW98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FW99","v":0},{"$f":"HLOOKUP(FX98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FX99","v":0},{"$f":"HLOOKUP(FY98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FY99","v":0},{"$f":"HLOOKUP(FZ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FZ99","v":0},{"$f":"HLOOKUP(GA98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GA99","v":0},{"$f":"HLOOKUP(GB98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GB99","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF108:GY108))","v":0},{"$f":"HLOOKUP(GF98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GF99","v":0},{"$f":"HLOOKUP(GG98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GG99","v":0},{"$f":"HLOOKUP(GH98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GH99","v":0},{"$f":"HLOOKUP(GI98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GI99","v":0},{"$f":"HLOOKUP(GJ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GJ99","v":0},{"$f":"HLOOKUP(GK98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GK99","v":0},{"$f":"HLOOKUP(GL98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GL99","v":0},{"$f":"HLOOKUP(GM98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GM99","v":0},{"$f":"HLOOKUP(GN98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GN99","v":0},{"$f":"HLOOKUP(GO98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GO99","v":0},{"$f":"HLOOKUP(GP98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GP99","v":0},{"$f":"HLOOKUP(GQ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GQ99","v":0},{"$f":"HLOOKUP(GR98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GR99","v":0},{"$f":"HLOOKUP(GS98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GS99","v":0},{"$f":"HLOOKUP(GT98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GT99","v":0},{"$f":"HLOOKUP(GU98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GU99","v":0},{"$f":"HLOOKUP(GV98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GV99","v":0},{"$f":"HLOOKUP(GW98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GW99","v":0},{"$f":"HLOOKUP(GX98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GX99","v":0},{"$f":"HLOOKUP(GY98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GY99","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC108:HV108))","v":0},{"$f":"HLOOKUP(HC98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HC99","v":0},{"$f":"HLOOKUP(HD98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HD99","v":0},{"$f":"HLOOKUP(HE98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HE99","v":0},{"$f":"HLOOKUP(HF98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HF99","v":0},{"$f":"HLOOKUP(HG98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HG99","v":0},{"$f":"HLOOKUP(HH98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HH99","v":0},{"$f":"HLOOKUP(HI98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HI99","v":0},{"$f":"HLOOKUP(HJ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HJ99","v":0},{"$f":"HLOOKUP(HK98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HK99","v":0},{"$f":"HLOOKUP(HL98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HL99","v":0},{"$f":"HLOOKUP(HM98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HM99","v":0},{"$f":"HLOOKUP(HN98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HN99","v":0},{"$f":"HLOOKUP(HO98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HO99","v":0},{"$f":"HLOOKUP(HP98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HP99","v":0},{"$f":"HLOOKUP(HQ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HQ99","v":0},{"$f":"HLOOKUP(HR98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HR99","v":0},{"$f":"HLOOKUP(HS98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HS99","v":0},{"$f":"HLOOKUP(HT98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HT99","v":0},{"$f":"HLOOKUP(HU98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HU99","v":0},{"$f":"HLOOKUP(HV98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HV99","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ108:IS108))","v":0},{"$f":"HLOOKUP(HZ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ99","v":0},{"$f":"HLOOKUP(IA98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA99","v":0},{"$f":"HLOOKUP(IB98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB99","v":0},{"$f":"HLOOKUP(IC98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC99","v":0},{"$f":"HLOOKUP(ID98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID99","v":0},{"$f":"HLOOKUP(IE98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE99","v":0},{"$f":"HLOOKUP(IF98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF99","v":0},{"$f":"HLOOKUP(IG98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG99","v":0},{"$f":"HLOOKUP(IH98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH99","v":0},{"$f":"HLOOKUP(II98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II99","v":0},{"$f":"HLOOKUP(IJ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ99","v":0},{"$f":"HLOOKUP(IK98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK99","v":0},{"$f":"HLOOKUP(IL98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL99","v":0},{"$f":"HLOOKUP(IM98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM99","v":0},{"$f":"HLOOKUP(IN98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN99","v":0},{"$f":"HLOOKUP(IO98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO99","v":0},{"$f":"HLOOKUP(IP98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP99","v":0},{"$f":"HLOOKUP(IQ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ99","v":0},{"$f":"HLOOKUP(IR98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IR99","v":0},{"$f":"HLOOKUP(IS98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IS99","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW108:JP108))","v":430418.08463617356},{"$f":"HLOOKUP(IW98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW99","v":369944.35472822405},{"$f":"HLOOKUP(IX98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX99","v":377343.24182278849},{"$f":"HLOOKUP(IY98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY99","v":384890.10665924422},{"$f":"HLOOKUP(IZ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ99","v":392587.90879242914},{"$f":"HLOOKUP(JA98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA99","v":400439.66696827783},{"$f":"HLOOKUP(JB98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB99","v":408448.46030764328},{"$f":"HLOOKUP(JC98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC99","v":416617.42951379623},{"$f":"HLOOKUP(JD98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD99","v":424949.7781040722},{"$f":"HLOOKUP(JE98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE99","v":433448.7736661536},{"$f":"HLOOKUP(JF98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF99","v":442117.74913947668},{"$f":"HLOOKUP(JG98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG99","v":450960.10412226623},{"$f":"HLOOKUP(JH98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH99","v":459979.30620471161},{"$f":"HLOOKUP(JI98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI99","v":469178.89232880587},{"$f":"HLOOKUP(JJ98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ99","v":478562.47017538192},{"$f":"HLOOKUP(JK98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK99","v":488133.71957888961},{"$f":"HLOOKUP(JL98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL99","v":497896.3939704675},{"$f":"HLOOKUP(JM98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM99","v":507854.32184987684},{"$f":"HLOOKUP(JN98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN99","v":518011.40828687424},{"$f":"HLOOKUP(JO98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JO99","v":528371.63645261189},{"$f":"HLOOKUP(JP98,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JP99","v":538939.06918166415}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D109:W109))","v":234837.70623473145},{"$f":"(D99+D100)*HLOOKUP(D98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":149468.5475189251},{"$f":"(E99+E100)*HLOOKUP(E98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":159442.03520423092},{"$f":"(F99+F100)*HLOOKUP(F98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":175248.70507415669},{"$f":"(G99+G100)*HLOOKUP(G98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":174186.56698734179},{"$f":"(H99+H100)*HLOOKUP(H98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":190904.96370763914},{"$f":"(I99+I100)*HLOOKUP(I98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":202217.07452004607},{"$f":"(J99+J100)*HLOOKUP(J98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":214593.39428435205},{"$f":"(K99+K100)*HLOOKUP(K98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":238811.08015790972},{"$f":"(L99+L100)*HLOOKUP(L98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":241547.73758673811},{"$f":"(M99+M100)*HLOOKUP(M98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":260765.59599826523},{"$f":"(N99+N100)*HLOOKUP(N98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":278470.72901079728},{"$f":"(O99+O100)*HLOOKUP(O98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":286532.7392758769},{"$f":"(P99+P100)*HLOOKUP(P98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":303800.26148980699},{"$f":"(Q99+Q100)*HLOOKUP(Q98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":312221.86515391467},{"$f":"(R99+R100)*HLOOKUP(R98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":333262.64354727021},{"$f":"(S99+S100)*HLOOKUP(S98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":331689.20119372348},{"$f":"(T99+T100)*HLOOKUP(T98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":333891.95838440495},{"$f":"(U99+U100)*HLOOKUP(U98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":334600.82090782974},{"$f":"(V99+V100)*HLOOKUP(V98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":329603.25617194513},{"$f":"(W99+W100)*HLOOKUP(W98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":336955.60220636008},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA109:AT109))","v":469675.4124694629},{"$f":"(AA99+AA100)*HLOOKUP(AA98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":298937.0950378502},{"$f":"(AB99+AB100)*HLOOKUP(AB98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":318884.07040846185},{"$f":"(AC99+AC100)*HLOOKUP(AC98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":350497.41014831339},{"$f":"(AD99+AD100)*HLOOKUP(AD98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":348373.13397468359},{"$f":"(AE99+AE100)*HLOOKUP(AE98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":381809.92741527827},{"$f":"(AF99+AF100)*HLOOKUP(AF98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":404434.14904009213},{"$f":"(AG99+AG100)*HLOOKUP(AG98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":429186.7885687041},{"$f":"(AH99+AH100)*HLOOKUP(AH98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":477622.16031581943},{"$f":"(AI99+AI100)*HLOOKUP(AI98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":483095.47517347621},{"$f":"(AJ99+AJ100)*HLOOKUP(AJ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":521531.19199653046},{"$f":"(AK99+AK100)*HLOOKUP(AK98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":556941.45802159456},{"$f":"(AL99+AL100)*HLOOKUP(AL98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":573065.4785517538},{"$f":"(AM99+AM100)*HLOOKUP(AM98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":607600.52297961398},{"$f":"(AN99+AN100)*HLOOKUP(AN98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":624443.73030782933},{"$f":"(AO99+AO100)*HLOOKUP(AO98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":666525.28709454043},{"$f":"(AP99+AP100)*HLOOKUP(AP98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":663378.40238744696},{"$f":"(AQ99+AQ100)*HLOOKUP(AQ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":667783.9167688099},{"$f":"(AR99+AR100)*HLOOKUP(AR98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":669201.64181565947},{"$f":"(AS99+AS100)*HLOOKUP(AS98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":659206.51234389027},{"$f":"(AT99+AT100)*HLOOKUP(AT98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":673911.20441272017},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX109:BQ109))","v":1174188.5311736567},{"$f":"(AX99+AX100)*HLOOKUP(AX98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":747342.73759462545},{"$f":"(AY99+AY100)*HLOOKUP(AY98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":797210.17602115462},{"$f":"(AZ99+AZ100)*HLOOKUP(AZ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":876243.52537078341},{"$f":"(BA99+BA100)*HLOOKUP(BA98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":870932.83493670891},{"$f":"(BB99+BB100)*HLOOKUP(BB98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":954524.81853819569},{"$f":"(BC99+BC100)*HLOOKUP(BC98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1011085.3726002304},{"$f":"(BD99+BD100)*HLOOKUP(BD98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1072966.9714217603},{"$f":"(BE99+BE100)*HLOOKUP(BE98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1194055.4007895484},{"$f":"(BF99+BF100)*HLOOKUP(BF98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1207738.6879336906},{"$f":"(BG99+BG100)*HLOOKUP(BG98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1303827.9799913261},{"$f":"(BH99+BH100)*HLOOKUP(BH98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1392353.6450539865},{"$f":"(BI99+BI100)*HLOOKUP(BI98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1432663.6963793845},{"$f":"(BJ99+BJ100)*HLOOKUP(BJ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1519001.3074490349},{"$f":"(BK99+BK100)*HLOOKUP(BK98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1561109.3257695735},{"$f":"(BL99+BL100)*HLOOKUP(BL98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1666313.2177363511},{"$f":"(BM99+BM100)*HLOOKUP(BM98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1658446.0059686175},{"$f":"(BN99+BN100)*HLOOKUP(BN98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1669459.7919220247},{"$f":"(BO99+BO100)*HLOOKUP(BO98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673004.1045391487},{"$f":"(BP99+BP100)*HLOOKUP(BP98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1648016.2808597255},{"$f":"(BQ99+BQ100)*HLOOKUP(BQ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1684778.0110318004},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU109:CN109))","v":2348377.0623473134},{"$f":"(BU99+BU100)*HLOOKUP(BU98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1494685.4751892509},{"$f":"(BV99+BV100)*HLOOKUP(BV98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1594420.3520423092},{"$f":"(BW99+BW100)*HLOOKUP(BW98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1752487.0507415668},{"$f":"(BX99+BX100)*HLOOKUP(BX98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1741865.6698734178},{"$f":"(BY99+BY100)*HLOOKUP(BY98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1909049.6370763914},{"$f":"(BZ99+BZ100)*HLOOKUP(BZ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2022170.7452004608},{"$f":"(CA99+CA100)*HLOOKUP(CA98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2145933.9428435205},{"$f":"(CB99+CB100)*HLOOKUP(CB98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2388110.8015790968},{"$f":"(CC99+CC100)*HLOOKUP(CC98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2415477.3758673812},{"$f":"(CD99+CD100)*HLOOKUP(CD98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2607655.9599826522},{"$f":"(CE99+CE100)*HLOOKUP(CE98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2784707.2901079729},{"$f":"(CF99+CF100)*HLOOKUP(CF98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2865327.392758769},{"$f":"(CG99+CG100)*HLOOKUP(CG98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3038002.6148980698},{"$f":"(CH99+CH100)*HLOOKUP(CH98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3122218.6515391469},{"$f":"(CI99+CI100)*HLOOKUP(CI98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3332626.4354727021},{"$f":"(CJ99+CJ100)*HLOOKUP(CJ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3316892.011937235},{"$f":"(CK99+CK100)*HLOOKUP(CK98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3338919.5838440494},{"$f":"(CL99+CL100)*HLOOKUP(CL98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3346008.2090782975},{"$f":"(CM99+CM100)*HLOOKUP(CM98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3296032.5617194511},{"$f":"(CN99+CN100)*HLOOKUP(CN98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3369556.0220636008},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR109:DK109))","v":4696754.1246946268},{"$f":"(CR99+CR100)*HLOOKUP(CR98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2989370.9503785018},{"$f":"(CS99+CS100)*HLOOKUP(CS98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3188840.7040846185},{"$f":"(CT99+CT100)*HLOOKUP(CT98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3504974.1014831336},{"$f":"(CU99+CU100)*HLOOKUP(CU98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3483731.3397468356},{"$f":"(CV99+CV100)*HLOOKUP(CV98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3818099.2741527827},{"$f":"(CW99+CW100)*HLOOKUP(CW98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4044341.4904009216},{"$f":"(CX99+CX100)*HLOOKUP(CX98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4291867.8856870411},{"$f":"(CY99+CY100)*HLOOKUP(CY98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4776221.6031581936},{"$f":"(CZ99+CZ100)*HLOOKUP(CZ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4830954.7517347625},{"$f":"(DA99+DA100)*HLOOKUP(DA98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5215311.9199653044},{"$f":"(DB99+DB100)*HLOOKUP(DB98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5569414.5802159458},{"$f":"(DC99+DC100)*HLOOKUP(DC98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5730654.785517538},{"$f":"(DD99+DD100)*HLOOKUP(DD98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6076005.2297961395},{"$f":"(DE99+DE100)*HLOOKUP(DE98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6244437.3030782938},{"$f":"(DF99+DF100)*HLOOKUP(DF98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6665252.8709454043},{"$f":"(DG99+DG100)*HLOOKUP(DG98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6633784.02387447},{"$f":"(DH99+DH100)*HLOOKUP(DH98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6677839.1676880987},{"$f":"(DI99+DI100)*HLOOKUP(DI98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6692016.418156595},{"$f":"(DJ99+DJ100)*HLOOKUP(DJ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6592065.1234389022},{"$f":"(DK99+DK100)*HLOOKUP(DK98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6739112.0441272017},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO109:EH109))","v":11741885.311736573},{"$f":"(DO99+DO100)*HLOOKUP(DO98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7473427.3759462545},{"$f":"(DP99+DP100)*HLOOKUP(DP98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7972101.760211546},{"$f":"(DQ99+DQ100)*HLOOKUP(DQ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8762435.2537078336},{"$f":"(DR99+DR100)*HLOOKUP(DR98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8709328.3493670896},{"$f":"(DS99+DS100)*HLOOKUP(DS98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":9545248.1853819564},{"$f":"(DT99+DT100)*HLOOKUP(DT98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":10110853.726002304},{"$f":"(DU99+DU100)*HLOOKUP(DU98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":10729669.714217601},{"$f":"(DV99+DV100)*HLOOKUP(DV98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":11940554.007895485},{"$f":"(DW99+DW100)*HLOOKUP(DW98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":12077386.879336905},{"$f":"(DX99+DX100)*HLOOKUP(DX98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":13038279.799913261},{"$f":"(DY99+DY100)*HLOOKUP(DY98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":13923536.450539865},{"$f":"(DZ99+DZ100)*HLOOKUP(DZ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":14326636.963793844},{"$f":"(EA99+EA100)*HLOOKUP(EA98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":15190013.07449035},{"$f":"(EB99+EB100)*HLOOKUP(EB98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":15611093.257695735},{"$f":"(EC99+EC100)*HLOOKUP(EC98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16663132.177363511},{"$f":"(ED99+ED100)*HLOOKUP(ED98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16584460.059686175},{"$f":"(EE99+EE100)*HLOOKUP(EE98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16694597.919220246},{"$f":"(EF99+EF100)*HLOOKUP(EF98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16730041.045391487},{"$f":"(EG99+EG100)*HLOOKUP(EG98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16480162.808597255},{"$f":"(EH99+EH100)*HLOOKUP(EH98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16847780.110318001},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL109:FE109))","v":1184725.8919550255},{"$f":"(EL99+EL100)*HLOOKUP(EL98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":867451.39185090456},{"$f":"(EM99+EM100)*HLOOKUP(EM98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":797210.17602115462},{"$f":"(EN99+EN100)*HLOOKUP(EN98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":876243.52537078341},{"$f":"(EO99+EO100)*HLOOKUP(EO98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":870932.83493670891},{"$f":"(EP99+EP100)*HLOOKUP(EP98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":954524.81853819569},{"$f":"(EQ99+EQ100)*HLOOKUP(EQ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1011085.3726002304},{"$f":"(ER99+ER100)*HLOOKUP(ER98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1072966.9714217603},{"$f":"(ES99+ES100)*HLOOKUP(ES98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1194055.4007895484},{"$f":"(ET99+ET100)*HLOOKUP(ET98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1207738.6879336906},{"$f":"(EU99+EU100)*HLOOKUP(EU98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1303827.9799913261},{"$f":"(EV99+EV100)*HLOOKUP(EV98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1392353.6450539865},{"$f":"(EW99+EW100)*HLOOKUP(EW98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1432663.6963793845},{"$f":"(EX99+EX100)*HLOOKUP(EX98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1519001.3074490349},{"$f":"(EY99+EY100)*HLOOKUP(EY98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1561109.3257695735},{"$f":"(EZ99+EZ100)*HLOOKUP(EZ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1666313.2177363511},{"$f":"(FA99+FA100)*HLOOKUP(FA98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1658446.0059686175},{"$f":"(FB99+FB100)*HLOOKUP(FB98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1669459.7919220247},{"$f":"(FC99+FC100)*HLOOKUP(FC98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673004.1045391487},{"$f":"(FD99+FD100)*HLOOKUP(FD98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1648016.2808597255},{"$f":"(FE99+FE100)*HLOOKUP(FE98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1684778.0110318004},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI109:GB109))","v":1394348.8807687177},{"$f":"(FI99+FI100)*HLOOKUP(FI98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":887469.50089361775},{"$f":"(FJ99+FJ100)*HLOOKUP(FJ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":946687.08402512106},{"$f":"(FK99+FK100)*HLOOKUP(FK98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1040539.1863778053},{"$f":"(FL99+FL100)*HLOOKUP(FL98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1034232.7414873418},{"$f":"(FM99+FM100)*HLOOKUP(FM98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1133498.2220141073},{"$f":"(FN99+FN100)*HLOOKUP(FN98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1200663.8799627735},{"$f":"(FO99+FO100)*HLOOKUP(FO98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1274148.2785633402},{"$f":"(FP99+FP100)*HLOOKUP(FP98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1417940.7884375888},{"$f":"(FQ99+FQ100)*HLOOKUP(FQ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1434189.6919212574},{"$f":"(FR99+FR100)*HLOOKUP(FR98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1548295.7262396999},{"$f":"(FS99+FS100)*HLOOKUP(FS98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1653419.9535016089},{"$f":"(FT99+FT100)*HLOOKUP(FT98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1701288.1394505189},{"$f":"(FU99+FU100)*HLOOKUP(FU98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1803814.052595729},{"$f":"(FV99+FV100)*HLOOKUP(FV98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1853817.3243513685},{"$f":"(FW99+FW100)*HLOOKUP(FW98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1978746.9460619169},{"$f":"(FX99+FX100)*HLOOKUP(FX98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1969404.6320877331},{"$f":"(FY99+FY100)*HLOOKUP(FY98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1982483.5029074044},{"$f":"(FZ99+FZ100)*HLOOKUP(FZ98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1986692.3741402391},{"$f":"(GA99+GA100)*HLOOKUP(GA98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1957019.333520924},{"$f":"(GB99+GB100)*HLOOKUP(GB98,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2000673.888100263},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF109:GY109))","v":3187786.8795729247},{"$f":"GF100*HydrogenFuel!D104","v":2948178.7875823951},{"$f":"GG100*HydrogenFuel!E104","v":2990288.7766105914},{"$f":"GH100*HydrogenFuel!F104","v":3056295.709278218},{"$f":"GI100*HydrogenFuel!G104","v":2963773.3420351599},{"$f":"GJ100*HydrogenFuel!H104","v":3025512.8154923874},{"$f":"GK100*HydrogenFuel!I104","v":3048437.2864228464},{"$f":"GL100*HydrogenFuel!J104","v":3064680.1564944582},{"$f":"GM100*HydrogenFuel!K104","v":3215222.2670904817},{"$f":"GN100*HydrogenFuel!L104","v":3197930.6005810793},{"$f":"GO100*HydrogenFuel!M104","v":3257029.3714493318},{"$f":"GP100*HydrogenFuel!N104","v":3326654.9779860931},{"$f":"GQ100*HydrogenFuel!O104","v":3343526.084429903},{"$f":"GR100*HydrogenFuel!P104","v":3449000.1514808461},{"$f":"GS100*HydrogenFuel!Q104","v":3429077.2075614706},{"$f":"GT100*HydrogenFuel!R104","v":3567445.391194154},{"$f":"GU100*HydrogenFuel!S104","v":3514105.1632852294},{"$f":"GV100*HydrogenFuel!T104","v":3470110.1664175354},{"$f":"GW100*HydrogenFuel!U104","v":3468536.5727733956},{"$f":"GX100*HydrogenFuel!V104","v":3423211.2274163566},{"$f":"GY100*HydrogenFuel!W104","v":3466480.2863763315},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC109:HV109))","v":12751147.518291699},{"$f":"HC100*HydrogenFuel!D104","v":11792715.150329581},{"$f":"HD100*HydrogenFuel!E104","v":11961155.106442366},{"$f":"HE100*HydrogenFuel!F104","v":12225182.837112872},{"$f":"HF100*HydrogenFuel!G104","v":11855093.36814064},{"$f":"HG100*HydrogenFuel!H104","v":12102051.26196955},{"$f":"HH100*HydrogenFuel!I104","v":12193749.145691385},{"$f":"HI100*HydrogenFuel!J104","v":12258720.625977833},{"$f":"HJ100*HydrogenFuel!K104","v":12860889.068361927},{"$f":"HK100*HydrogenFuel!L104","v":12791722.402324317},{"$f":"HL100*HydrogenFuel!M104","v":13028117.485797327},{"$f":"HM100*HydrogenFuel!N104","v":13306619.911944373},{"$f":"HN100*HydrogenFuel!O104","v":13374104.337719612},{"$f":"HO100*HydrogenFuel!P104","v":13796000.605923384},{"$f":"HP100*HydrogenFuel!Q104","v":13716308.830245882},{"$f":"HQ100*HydrogenFuel!R104","v":14269781.564776616},{"$f":"HR100*HydrogenFuel!S104","v":14056420.653140917},{"$f":"HS100*HydrogenFuel!T104","v":13880440.665670142},{"$f":"HT100*HydrogenFuel!U104","v":13874146.291093582},{"$f":"HU100*HydrogenFuel!V104","v":13692844.909665426},{"$f":"HV100*HydrogenFuel!W104","v":13865921.145505326},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ109:IS109))","v":31877868.795729242},{"$f":"HZ100*HydrogenFuel!D104","v":29481787.875823949},{"$f":"IA100*HydrogenFuel!E104","v":29902887.766105916},{"$f":"IB100*HydrogenFuel!F104","v":30562957.092782177},{"$f":"IC100*HydrogenFuel!G104","v":29637733.420351598},{"$f":"ID100*HydrogenFuel!H104","v":30255128.154923871},{"$f":"IE100*HydrogenFuel!I104","v":30484372.864228468},{"$f":"IF100*HydrogenFuel!J104","v":30646801.564944584},{"$f":"IG100*HydrogenFuel!K104","v":32152222.670904811},{"$f":"IH100*HydrogenFuel!L104","v":31979306.005810786},{"$f":"II100*HydrogenFuel!M104","v":32570293.714493312},{"$f":"IJ100*HydrogenFuel!N104","v":33266549.779860929},{"$f":"IK100*HydrogenFuel!O104","v":33435260.844299018},{"$f":"IL100*HydrogenFuel!P104","v":34490001.514808454},{"$f":"IM100*HydrogenFuel!Q104","v":34290772.075614706},{"$f":"IN100*HydrogenFuel!R104","v":35674453.911941528},{"$f":"IO100*HydrogenFuel!S104","v":35141051.632852279},{"$f":"IP100*HydrogenFuel!T104","v":34701101.664175339},{"$f":"IQ100*HydrogenFuel!U104","v":34685365.727733932},{"$f":"IR100*HydrogenFuel!V104","v":34232112.274163544},{"$f":"IS100*HydrogenFuel!W104","v":34664802.863763295}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D110:W110))","v":7604.984278705545},{"$f":"SUM(D108:D109)*Misc_Rev","v":4840.3894428528711},5163.3708680538148,5675.2540651214913,5640.8577853180768,6182.2663447081868,6548.5977412571729,6949.3924805044571,7733.6580198337488,7822.2819340089272,8444.6330608078224,9017.9960882856594,9279.0762287099988,9838.2676680859113,10110.992881144373,10792.377448634799,10741.423091457542,10812.75718032057,10835.71298427916,10673.871847872273,10911.970221850766,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA110:AT110))","v":15209.96855741109},{"$f":"SUM(AA108:AA109)*Misc_Rev","v":9680.7788857057421},10326.74173610763,11350.508130242983,11281.715570636154,12364.532689416374,13097.195482514346,13898.784961008914,15467.316039667498,15644.563868017854,16889.266121615645,18035.992176571319,18558.152457419998,19676.535336171823,20221.985762288747,21584.754897269599,21482.846182915084,21625.51436064114,21671.42596855832,21347.743695744546,21823.940443701533,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX110:BQ110))","v":38024.921393527708},{"$f":"SUM(AX108:AX109)*Misc_Rev","v":24201.947214264354},25816.854340269074,28376.270325607453,28204.288926590383,30911.33172354093,32742.988706285865,34746.962402522287,38668.290099168742,39111.409670044639,42223.16530403911,45089.980441428299,46395.381143549988,49191.338340429553,50554.964405721868,53961.887243173995,53707.115457287713,54063.785901602852,54178.564921395795,53369.359239361358,54559.851109253832,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU110:CN110))","v":76049.842787055415},{"$f":"SUM(BU108:BU109)*Misc_Rev","v":48403.894428528707},51633.708680538148,56752.540651214906,56408.577853180766,61822.663447081861,65485.97741257173,69493.924805044575,77336.580198337484,78222.819340089278,84446.33060807822,90179.960882856598,92790.762287099977,98382.676680859106,101109.92881144374,107923.77448634799,107414.23091457543,108127.5718032057,108357.12984279159,106738.71847872272,109119.70221850766,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR110:DK110))","v":152099.68557411083},{"$f":"SUM(CR108:CR109)*Misc_Rev","v":96807.788857057414},103267.4173610763,113505.08130242981,112817.15570636153,123645.32689416372,130971.95482514346,138987.84961008915,154673.16039667497,156445.63868017856,168892.66121615644,180359.9217657132,185581.52457419995,196765.35336171821,202219.85762288747,215847.54897269598,214828.46182915085,216255.14360641141,216714.25968558318,213477.43695744543,218239.40443701533,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO110:EH110))","v":380249.21393527713},{"$f":"SUM(DO108:DO109)*Misc_Rev","v":242019.47214264353},258168.54340269073,283762.70325607451,282042.88926590385,309113.31723540928,327429.88706285862,347469.62402522285,386682.90099168743,391114.09670044633,422231.6530403911,450899.80441428302,463953.81143549987,491913.38340429554,505549.64405721874,539618.87243174005,537071.1545728771,540637.85901602847,541785.64921395795,533693.59239361354,545598.51109253825,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL110:FE110))","v":38366.163285071554},{"$f":"SUM(EL108:EL109)*Misc_Rev","v":28091.545873699695},25816.854340269074,28376.270325607453,28204.288926590383,30911.33172354093,32742.988706285865,34746.962402522287,38668.290099168742,39111.409670044639,42223.16530403911,45089.980441428299,46395.381143549988,49191.338340429553,50554.964405721868,53961.887243173995,53707.115457287713,54063.785901602852,54178.564921395795,53369.359239361358,54559.851109253832,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI110:GB110))","v":45154.594154814156},{"$f":"SUM(FI108:FI109)*Misc_Rev","v":28739.812316938918},30657.514529069522,33696.821011658853,33492.593100326078,36707.206421704854,38882.299088714462,41262.01785299521,45918.594492762881,46444.798983178007,50140.008798546449,53544.351774196111,55094.515107965606,58414.714279260093,60034.020231794719,64079.741101269123,63777.199605529153,64200.745758153389,64337.04584415751,63376.114096741607,64789.823192238924,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF110:GY110))","v":103233.29030808959},{"$f":"SUM(GF108:GF109)*Misc_Rev","v":95473.821857068295},{"$f":"SUM(GG108:GG109)*Misc_Rev","v":96837.511741757407},{"$f":"SUM(GH108:GH109)*Misc_Rev","v":98975.080249265826},{"$f":"SUM(GI108:GI109)*Misc_Rev","v":95978.83590846663},{"$f":"SUM(GJ108:GJ109)*Misc_Rev","v":97978.207016905479},{"$f":"SUM(GK108:GK109)*Misc_Rev","v":98720.593083517466},{"$f":"SUM(GL108:GL109)*Misc_Rev","v":99246.602187916549},{"$f":"SUM(GM108:GM109)*Misc_Rev","v":104121.75789745817},{"$f":"SUM(GN108:GN109)*Misc_Rev","v":103561.78456921768},{"$f":"SUM(GO108:GO109)*Misc_Rev","v":105475.63916501516},{"$f":"SUM(GP108:GP109)*Misc_Rev","v":107730.39480710165},{"$f":"SUM(GQ108:GQ109)*Misc_Rev","v":108276.74871817799},{"$f":"SUM(GR108:GR109)*Misc_Rev","v":111692.42090555573},{"$f":"SUM(GS108:GS109)*Misc_Rev","v":111047.23628967068},{"$f":"SUM(GT108:GT109)*Misc_Rev","v":115528.1515484315},{"$f":"SUM(GU108:GU109)*Misc_Rev","v":113800.78160782887},{"$f":"SUM(GV108:GV109)*Misc_Rev","v":112376.04762926548},{"$f":"SUM(GW108:GW109)*Misc_Rev","v":112325.08837269366},{"$f":"SUM(GX108:GX109)*Misc_Rev","v":110857.2723886513},{"$f":"SUM(GY108:GY109)*Misc_Rev","v":112258.49759401113},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC110:HV110))","v":412933.16123235837},{"$f":"SUM(HC108:HC109)*Misc_Rev","v":381895.28742827318},{"$f":"SUM(HD108:HD109)*Misc_Rev","v":387350.04696702963},{"$f":"SUM(HE108:HE109)*Misc_Rev","v":395900.3209970633},{"$f":"SUM(HF108:HF109)*Misc_Rev","v":383915.34363386652},{"$f":"SUM(HG108:HG109)*Misc_Rev","v":391912.82806762191},{"$f":"SUM(HH108:HH109)*Misc_Rev","v":394882.37233406986},{"$f":"SUM(HI108:HI109)*Misc_Rev","v":396986.4087516662},{"$f":"SUM(HJ108:HJ109)*Misc_Rev","v":416487.03158983268},{"$f":"SUM(HK108:HK109)*Misc_Rev","v":414247.13827687071},{"$f":"SUM(HL108:HL109)*Misc_Rev","v":421902.55666006065},{"$f":"SUM(HM108:HM109)*Misc_Rev","v":430921.5792284066},{"$f":"SUM(HN108:HN109)*Misc_Rev","v":433106.99487271195},{"$f":"SUM(HO108:HO109)*Misc_Rev","v":446769.68362222292},{"$f":"SUM(HP108:HP109)*Misc_Rev","v":444188.94515868271},{"$f":"SUM(HQ108:HQ109)*Misc_Rev","v":462112.60619372601},{"$f":"SUM(HR108:HR109)*Misc_Rev","v":455203.1264313155},{"$f":"SUM(HS108:HS109)*Misc_Rev","v":449504.19051706191},{"$f":"SUM(HT108:HT109)*Misc_Rev","v":449300.35349077464},{"$f":"SUM(HU108:HU109)*Misc_Rev","v":443429.08955460519},{"$f":"SUM(HV108:HV109)*Misc_Rev","v":449033.99037604453},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ110:IS110))","v":1032332.9030808959},{"$f":"SUM(HZ108:HZ109)*Misc_Rev","v":954738.2185706828},{"$f":"SUM(IA108:IA109)*Misc_Rev","v":968375.11741757405},{"$f":"SUM(IB108:IB109)*Misc_Rev","v":989750.80249265814},{"$f":"SUM(IC108:IC109)*Misc_Rev","v":959788.35908466624},{"$f":"SUM(ID108:ID109)*Misc_Rev","v":979782.07016905479},{"$f":"SUM(IE108:IE109)*Misc_Rev","v":987205.93083517486},{"$f":"SUM(IF108:IF109)*Misc_Rev","v":992466.02187916555},{"$f":"SUM(IG108:IG109)*Misc_Rev","v":1041217.5789745816},{"$f":"SUM(IH108:IH109)*Misc_Rev","v":1035617.8456921766},{"$f":"SUM(II108:II109)*Misc_Rev","v":1054756.3916501515},{"$f":"SUM(IJ108:IJ109)*Misc_Rev","v":1077303.9480710165},{"$f":"SUM(IK108:IK109)*Misc_Rev","v":1082767.4871817795},{"$f":"SUM(IL108:IL109)*Misc_Rev","v":1116924.2090555571},{"$f":"SUM(IM108:IM109)*Misc_Rev","v":1110472.3628967067},{"$f":"SUM(IN108:IN109)*Misc_Rev","v":1155281.5154843146},{"$f":"SUM(IO108:IO109)*Misc_Rev","v":1138007.8160782882},{"$f":"SUM(IP108:IP109)*Misc_Rev","v":1123760.4762926542},{"$f":"SUM(IQ108:IQ109)*Misc_Rev","v":1123250.8837269358},{"$f":"SUM(IR108:IR109)*Misc_Rev","v":1108572.7238865122},{"$f":"SUM(IS108:IS109)*Misc_Rev","v":1122584.9759401106},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW110:JP110))","v":13938.659252857846},{"$f":"SUM(IW108:IW109)*Misc_Rev","v":11980.277983518808},{"$f":"SUM(IX108:IX109)*Misc_Rev","v":12219.883543189184},{"$f":"SUM(IY108:IY109)*Misc_Rev","v":12464.281214052966},12713.566838334027,12967.838175100711,13227.194938602721,13491.738837374778,13761.573614122275,14036.80508640472,14317.541188132815,14603.89201189547,14895.969852133383,15193.889249176051,15497.767034159569,15807.722374842762,16123.876822339622,16446.354358786411,16775.281445962137,17110.787074881384,17453.002816379012]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D111:W111))","v":242442.69051343692},{"$f":"SUM(D108:D110)","v":154308.93696177797},{"$f":"SUM(E108:E110)","v":164605.40607228474},{"$f":"SUM(F108:F110)","v":180923.95913927819},{"$f":"SUM(G108:G110)","v":179827.42477265987},{"$f":"SUM(H108:H110)","v":197087.23005234732},{"$f":"SUM(I108:I110)","v":208765.67226130323},{"$f":"SUM(J108:J110)","v":221542.78676485652},{"$f":"SUM(K108:K110)","v":246544.73817774348},{"$f":"SUM(L108:L110)","v":249370.01952074704},{"$f":"SUM(M108:M110)","v":269210.22905907303},{"$f":"SUM(N108:N110)","v":287488.72509908292},{"$f":"SUM(O108:O110)","v":295811.81550458691},{"$f":"SUM(P108:P110)","v":313638.52915789292},{"$f":"SUM(Q108:Q110)","v":322332.85803505906},{"$f":"SUM(R108:R110)","v":344055.02099590504},{"$f":"SUM(S108:S110)","v":342430.62428518099},{"$f":"SUM(T108:T110)","v":344704.71556472551},{"$f":"SUM(U108:U110)","v":345436.53389210888},{"$f":"SUM(V108:V110)","v":340277.12801981741},{"$f":"SUM(W108:W110)","v":347867.57242821087},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA111:AT111))","v":484885.38102687383},{"$f":"SUM(AA108:AA110)","v":308617.87392355595},{"$f":"SUM(AB108:AB110)","v":329210.81214456947},{"$f":"SUM(AC108:AC110)","v":361847.91827855638},{"$f":"SUM(AD108:AD110)","v":359654.84954531974},{"$f":"SUM(AE108:AE110)","v":394174.46010469465},{"$f":"SUM(AF108:AF110)","v":417531.34452260647},{"$f":"SUM(AG108:AG110)","v":443085.57352971303},{"$f":"SUM(AH108:AH110)","v":493089.47635548696},{"$f":"SUM(AI108:AI110)","v":498740.03904149408},{"$f":"SUM(AJ108:AJ110)","v":538420.45811814605},{"$f":"SUM(AK108:AK110)","v":574977.45019816584},{"$f":"SUM(AL108:AL110)","v":591623.63100917381},{"$f":"SUM(AM108:AM110)","v":627277.05831578583},{"$f":"SUM(AN108:AN110)","v":644665.71607011813},{"$f":"SUM(AO108:AO110)","v":688110.04199181008},{"$f":"SUM(AP108:AP110)","v":684861.24857036199},{"$f":"SUM(AQ108:AQ110)","v":689409.43112945103},{"$f":"SUM(AR108:AR110)","v":690873.06778421777},{"$f":"SUM(AS108:AS110)","v":680554.25603963481},{"$f":"SUM(AT108:AT110)","v":695735.14485642174},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX111:BQ111))","v":1212213.452567185},{"$f":"SUM(AX108:AX110)","v":771544.68480888975},{"$f":"SUM(AY108:AY110)","v":823027.03036142373},{"$f":"SUM(AZ108:AZ110)","v":904619.79569639091},{"$f":"SUM(BA108:BA110)","v":899137.12386329926},{"$f":"SUM(BB108:BB110)","v":985436.15026173659},{"$f":"SUM(BC108:BC110)","v":1043828.3613065162},{"$f":"SUM(BD108:BD110)","v":1107713.9338242826},{"$f":"SUM(BE108:BE110)","v":1232723.6908887171},{"$f":"SUM(BF108:BF110)","v":1246850.0976037353},{"$f":"SUM(BG108:BG110)","v":1346051.1452953652},{"$f":"SUM(BH108:BH110)","v":1437443.6254954147},{"$f":"SUM(BI108:BI110)","v":1479059.0775229344},{"$f":"SUM(BJ108:BJ110)","v":1568192.6457894645},{"$f":"SUM(BK108:BK110)","v":1611664.2901752954},{"$f":"SUM(BL108:BL110)","v":1720275.1049795251},{"$f":"SUM(BM108:BM110)","v":1712153.1214259053},{"$f":"SUM(BN108:BN110)","v":1723523.5778236275},{"$f":"SUM(BO108:BO110)","v":1727182.6694605446},{"$f":"SUM(BP108:BP110)","v":1701385.6400990868},{"$f":"SUM(BQ108:BQ110)","v":1739337.8621410544},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU111:CN111))","v":2424426.9051343701},{"$f":"SUM(BU108:BU110)","v":1543089.3696177795},{"$f":"SUM(BV108:BV110)","v":1646054.0607228475},{"$f":"SUM(BW108:BW110)","v":1809239.5913927818},{"$f":"SUM(BX108:BX110)","v":1798274.2477265985},{"$f":"SUM(BY108:BY110)","v":1970872.3005234732},{"$f":"SUM(BZ108:BZ110)","v":2087656.7226130324},{"$f":"SUM(CA108:CA110)","v":2215427.8676485652},{"$f":"SUM(CB108:CB110)","v":2465447.3817774341},{"$f":"SUM(CC108:CC110)","v":2493700.1952074706},{"$f":"SUM(CD108:CD110)","v":2692102.2905907305},{"$f":"SUM(CE108:CE110)","v":2874887.2509908294},{"$f":"SUM(CF108:CF110)","v":2958118.1550458688},{"$f":"SUM(CG108:CG110)","v":3136385.2915789289},{"$f":"SUM(CH108:CH110)","v":3223328.5803505909},{"$f":"SUM(CI108:CI110)","v":3440550.2099590502},{"$f":"SUM(CJ108:CJ110)","v":3424306.2428518105},{"$f":"SUM(CK108:CK110)","v":3447047.155647255},{"$f":"SUM(CL108:CL110)","v":3454365.3389210892},{"$f":"SUM(CM108:CM110)","v":3402771.2801981736},{"$f":"SUM(CN108:CN110)","v":3478675.7242821087},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR111:DK111))","v":4848853.8102687402},{"$f":"SUM(CR108:CR110)","v":3086178.739235559},{"$f":"SUM(CS108:CS110)","v":3292108.1214456949},{"$f":"SUM(CT108:CT110)","v":3618479.1827855636},{"$f":"SUM(CU108:CU110)","v":3596548.495453197},{"$f":"SUM(CV108:CV110)","v":3941744.6010469464},{"$f":"SUM(CW108:CW110)","v":4175313.4452260649},{"$f":"SUM(CX108:CX110)","v":4430855.7352971304},{"$f":"SUM(CY108:CY110)","v":4930894.7635548683},{"$f":"SUM(CZ108:CZ110)","v":4987400.3904149411},{"$f":"SUM(DA108:DA110)","v":5384204.581181461},{"$f":"SUM(DB108:DB110)","v":5749774.5019816589},{"$f":"SUM(DC108:DC110)","v":5916236.3100917377},{"$f":"SUM(DD108:DD110)","v":6272770.5831578579},{"$f":"SUM(DE108:DE110)","v":6446657.1607011817},{"$f":"SUM(DF108:DF110)","v":6881100.4199181003},{"$f":"SUM(DG108:DG110)","v":6848612.4857036211},{"$f":"SUM(DH108:DH110)","v":6894094.31129451},{"$f":"SUM(DI108:DI110)","v":6908730.6778421784},{"$f":"SUM(DJ108:DJ110)","v":6805542.5603963472},{"$f":"SUM(DK108:DK110)","v":6957351.4485642174},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO111:EH111))","v":12122134.525671845},{"$f":"SUM(DO108:DO110)","v":7715446.8480888978},{"$f":"SUM(DP108:DP110)","v":8230270.3036142364},{"$f":"SUM(DQ108:DQ110)","v":9046197.9569639079},{"$f":"SUM(DR108:DR110)","v":8991371.2386329938},{"$f":"SUM(DS108:DS110)","v":9854361.5026173666},{"$f":"SUM(DT108:DT110)","v":10438283.613065163},{"$f":"SUM(DU108:DU110)","v":11077139.338242825},{"$f":"SUM(DV108:DV110)","v":12327236.908887172},{"$f":"SUM(DW108:DW110)","v":12468500.976037351},{"$f":"SUM(DX108:DX110)","v":13460511.452953652},{"$f":"SUM(DY108:DY110)","v":14374436.254954148},{"$f":"SUM(DZ108:DZ110)","v":14790590.775229344},{"$f":"SUM(EA108:EA110)","v":15681926.457894646},{"$f":"SUM(EB108:EB110)","v":16116642.901752952},{"$f":"SUM(EC108:EC110)","v":17202751.049795251},{"$f":"SUM(ED108:ED110)","v":17121531.214259051},{"$f":"SUM(EE108:EE110)","v":17235235.778236274},{"$f":"SUM(EF108:EF110)","v":17271826.694605444},{"$f":"SUM(EG108:EG110)","v":17013856.40099087},{"$f":"SUM(EH108:EH110)","v":17393378.621410541},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL111:FE111))","v":1223092.0552400972},{"$f":"SUM(EL108:EL110)","v":895542.93772460427},{"$f":"SUM(EM108:EM110)","v":823027.03036142373},{"$f":"SUM(EN108:EN110)","v":904619.79569639091},{"$f":"SUM(EO108:EO110)","v":899137.12386329926},{"$f":"SUM(EP108:EP110)","v":985436.15026173659},{"$f":"SUM(EQ108:EQ110)","v":1043828.3613065162},{"$f":"SUM(ER108:ER110)","v":1107713.9338242826},{"$f":"SUM(ES108:ES110)","v":1232723.6908887171},{"$f":"SUM(ET108:ET110)","v":1246850.0976037353},{"$f":"SUM(EU108:EU110)","v":1346051.1452953652},{"$f":"SUM(EV108:EV110)","v":1437443.6254954147},{"$f":"SUM(EW108:EW110)","v":1479059.0775229344},{"$f":"SUM(EX108:EX110)","v":1568192.6457894645},{"$f":"SUM(EY108:EY110)","v":1611664.2901752954},{"$f":"SUM(EZ108:EZ110)","v":1720275.1049795251},{"$f":"SUM(FA108:FA110)","v":1712153.1214259053},{"$f":"SUM(FB108:FB110)","v":1723523.5778236275},{"$f":"SUM(FC108:FC110)","v":1727182.6694605446},{"$f":"SUM(FD108:FD110)","v":1701385.6400990868},{"$f":"SUM(FE108:FE110)","v":1739337.8621410544},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI111:GB111))","v":1439503.4749235318},{"$f":"SUM(FI108:FI110)","v":916209.31321055663},{"$f":"SUM(FJ108:FJ110)","v":977344.5985541906},{"$f":"SUM(FK108:FK110)","v":1074236.0073894642},{"$f":"SUM(FL108:FL110)","v":1067725.3345876678},{"$f":"SUM(FM108:FM110)","v":1170205.4284358122},{"$f":"SUM(FN108:FN110)","v":1239546.1790514879},{"$f":"SUM(FO108:FO110)","v":1315410.2964163355},{"$f":"SUM(FP108:FP110)","v":1463859.3829303517},{"$f":"SUM(FQ108:FQ110)","v":1480634.4909044355},{"$f":"SUM(FR108:FR110)","v":1598435.7350382463},{"$f":"SUM(FS108:FS110)","v":1706964.3052758051},{"$f":"SUM(FT108:FT110)","v":1756382.6545584844},{"$f":"SUM(FU108:FU110)","v":1862228.766874989},{"$f":"SUM(FV108:FV110)","v":1913851.3445831633},{"$f":"SUM(FW108:FW110)","v":2042826.687163186},{"$f":"SUM(FX108:FX110)","v":2033181.8316932623},{"$f":"SUM(FY108:FY110)","v":2046684.2486655579},{"$f":"SUM(FZ108:FZ110)","v":2051029.4199843965},{"$f":"SUM(GA108:GA110)","v":2020395.4476176656},{"$f":"SUM(GB108:GB110)","v":2065463.711292502},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF111:GY111))","v":3291020.1698810146},{"$f":"SUM(GF108:GF110)","v":3043652.6094394634},{"$f":"SUM(GG108:GG110)","v":3087126.2883523488},3155270.7895274838,3059752.1779436264,3123491.0225092927,3147157.879506364,3163926.7586823748,3319344.0249879397,3301492.3851502971,3362505.0106143467,3434385.3727931948,3451802.8331480809,3560692.5723864017,3540124.4438511413,3682973.5427425858,3627905.9448930584,3582486.214046801,3580861.6611460894,3534068.4998050081,3578738.7839703425,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC111:HV111))","v":13164080.679524058},{"$f":"SUM(HC108:HC110)","v":12174610.437757853},{"$f":"SUM(HD108:HD110)","v":12348505.153409395},12621083.158109935,12239008.711774506,12493964.090037171,12588631.518025456,12655707.034729499,13277376.099951759,13205969.540601188,13450020.042457387,13737541.491172779,13807211.332592323,14242770.289545607,14160497.775404565,14731894.170970343,14511623.779572234,14329944.856187204,14323446.644584358,14136273.999220032,14314955.13588137,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ111:IS111))","v":32910201.698810138},{"$f":"SUM(HZ108:HZ110)","v":30436526.094394632},{"$f":"SUM(IA108:IA110)","v":30871262.88352349},31552707.895274837,30597521.779436264,31234910.225092925,31471578.795063645,31639267.58682375,33193440.249879394,33014923.851502962,33625050.10614346,34343853.727931947,34518028.331480801,35606925.723864011,35401244.438511409,36829735.427425846,36279059.448930569,35824862.140467994,35808616.611460865,35340684.998050056,35787387.839703403,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW111:JP111))","v":444356.74388903129},{"$f":"SUM(IW108:IW110)","v":381924.63271174283},{"$f":"SUM(IX108:IX110)","v":389563.1253659777},397354.38787329721,405301.47563076316,413407.50514337851,421675.65524624602,430109.16835117101,438711.35171819449,447485.57875255833,456435.29032760952,465563.99613416172,474875.27605684497,484372.78157798195,494060.23720954149,503941.44195373234,514020.2707928071,524300.67620866327,534786.68973283633,545482.42352749326,556392.07199804322]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D113:W113))","v":1499593.3558974771},{"$f":"D111+D106","v":1854956.2942903419},{"$f":"E111+E106","v":1726018.0377846179},1633333.6255990933,1536116.2283885079,1470091.6550133273,1404471.5874102279,1344297.7240355907,1299982.7893614788,1241287.8683296242,1204701.8968780842,1690056.4923188314,1629311.7826212896,1576349.5526229478,1521078.432142301,1483734.4346181243,1425136.1444354958,1370524.1094377665,1316967.9429061324,1262627.4170237991,1223636.8136511787,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA113:AT113))","v":2948900.6851795921},{"$f":"AA111+AA106","v":3641886.6942875409},{"$f":"AB111+AB106","v":3389579.570300743},3208570.8645397932,3017980.9046323821,2889263.1330282157,2761114.9382144986,2643685.2505803518,2557828.0566756083,2442899.0227068933,2371984.1270434079,3324010.2739488734,3205283.5665579112,3102190.6643072935,2994207.0413203118,2921881.6926913597,2806964.0680649788,2700015.4431206114,2595074.6294517033,2488360.8224874386,2412242.8576534381,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX113:BQ113))","v":5847553.5982652614},{"$f":"AX111+AX106","v":7042136.735676772},{"$f":"AY111+AY106","v":6580235.6570340786},6259914.9248482203,5900017.3792468607,5679231.9530665809,5452610.6843428062,5247512.9076584252,5116938.8642277205,4904229.2426990299,4795376.8333049491,6608962.7261672057,6395912.8024301603,6224034.8297452312,6031654.3813707149,5922477.6608481184,5704282.7059801426,5505903.8044631993,5309393.3519276362,5102256.7057086397,4968456.243881125,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU113:CN113))","v":11508146.328345206},{"$f":"BU111+BU106","v":13831356.684879046},{"$f":"BV111+BV106","v":12928261.230377607},12303830.463402422,11598330.269750856,11169145.299344096,10727398.437714752,10328052.004132997,10077212.582381966,9660942.4976264872,9451629.2647291236,13009338.451055583,12593510.225135278,12260281.866257202,11885033.779925486,11675464.537106268,11247547.667937934,10859249.852914514,10474302.545591651,10067343.368437201,9806669.8826572988,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR113:DK113))","v":22829331.788505092},{"$f":"CR111+CR106","v":27409796.583283581},{"$f":"CS111+CS106","v":25624312.37706466},24391661.540510822,22994956.050758846,22148971.991899122,21276973.944458637,20489130.197082147,19997760.018690452,19174369.007481396,18764134.127577476,25810089.900832325,24988705.070545502,24332775.939281136,23591792.577035017,23181438.28962256,22334077.591853511,21565941.949817136,20804120.932919677,19997516.693894323,19483097.160209641,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO113:EH113))","v":56792888.168984748},{"$f":"DO111+DO106","v":68145116.278497204},{"$f":"DP111+DP106","v":63712465.81712582},60655154.771836013,57184833.393782794,55088452.069564201,52925700.46469029,50972364.775929585,49759402.327615909,47714648.53704612,46701648.716122523,64212344.250162572,62174289.606776178,60550258.158352941,58712068.968363613,57699359.547171444,55593667.363600239,53686018.240525007,51793576.094903752,49788036.670265689,48512378.992866673,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL113:FE113))","v":5991598.9035958145},{"$f":"EL111+EL106","v":6378278.5026757764},{"$f":"EM111+EM106","v":6204166.3756211009},6177879.1262537949,6067646.1084430395,6052152.9991353126,6011556.6711937254,5979112.4327088669,6010318.3567192014,5932390.2173906583,5940431.4432627372,5941426.9385507014,5893423.4993117461,5893731.8318303246,5849187.7690970991,5870608.5959837446,5776138.8580980422,5702020.6384208929,5621067.3138052952,5511551.6532101259,5466696.904737561,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI113:GB113))","v":6294530.3872575937},{"$f":"FI111+FI106","v":6400987.1031935718},{"$f":"FJ111+FJ106","v":6371604.4354531076},6372137.812928834,6272352.968341127,6284482.6040624361,6266252.4761699243,6257190.4442995731,6323234.7950156294,6259393.0184300728,6297557.9148023902,6327308.328799352,6298823.8771927478,6327660.0510783065,6303183.4100630414,6356988.4680212839,6273120.8407132663,6213366.9488868313,6145441.603707091,6043542.6229879344,6018371.4966194239,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF113:GY113))","v":25051594.058279678},{"$f":"GF111+GF106","v":29674751.905875865},{"$f":"GG111+GG106","v":29040929.507569648},28393879.856655896,27599145.501528911,26978626.07140572,26332066.881744348,25691771.719750628,25202485.326416973,24547799.852733269,23974911.068613704,23415023.234037422,22802848.37472222,22284365.188917201,21638687.91785787,21158736.932394922,20483224.489524055,19819762.257776175,19202545.594975956,18542659.722557522,17976786.682444111,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC113:HV113))","v":35142899.32759051},{"$f":"HC111+HC106","v":39098376.884606339},{"$f":"HD111+HD106","v":38584791.150027126},38131464.14930068,37039650.287101723,36599996.874282181,36014248.12871702,35414217.819661438,35381278.634810694,34663210.78917893,34263543.57716538,33909480.524839491,33339741.742302809,33138111.469926607,32420913.508975357,32359693.515900593,31509161.975195002,30699624.246622205,30067717.62083371,29257635.960105892,28815957.468202338,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ113:IS113))","v":55167061.056883857},{"$f":"HZ111+HZ106","v":57733146.315236345},{"$f":"IA111+IA106","v":57467427.908223271},57409322.440212101,55730989.900120415,55660583.144485846,55203853.46462664,54691643.340330862,55578589.446414724,54740891.727568023,54694794.436732441,54759507.725873344,54281767.873859644,54720970.205307059,53867857.641537927,54651226.410205513,53457783.450796433,52363221.505539775,51709061.730740674,50605715.270360053,50419552.651842192,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW113:JP113))","v":6256683.5595843531},{"$f":"IW111+IW106","v":7769202.6400826359},{"$f":"IX111+IX106","v":7559594.1069295416},7338447.1573744984,7122012.4427312985,6909979.8204540443,6702067.9740349026,6498012.1401426969,6297568.2044735756,6099379.1772153517,5901953.2231102791,5705046.8154275399,5508670.3450955804,5312834.4108614149,5117549.8234470002,4922827.6097887307,4728679.0173617303,4535115.5185906217,4342148.8153485255,4149790.8435460231,3958053.7778119035]
[]
[null,"Fixed $/kW",{"$f":"C106/'Resource Options'!$J$31/1000","v":251.43013307680803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Z106/'Resource Options'!$J$32/1000","v":492.80306083054376},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AW106/'Resource Options'!$J$33/1000","v":185.41360582792305},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BT106/'Resource Options'!$J$34/1000","v":363.34877692843332},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CQ106/'Resource Options'!$J$35/1000","v":719.21911912945404},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DN106/'Resource Options'!$J$36/1000","v":1786.8301457325165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EK106/'Resource Options'!$J$37/1000","v":190.74027393422872},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"FH106/'Resource Options'!$J$38/1000","v":194.20107649336239},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"GE106/'Resource Options'!$J$38/1000","v":870.4229555359467},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HB106/'Resource Options'!$J$38/1000","v":879.15274592265803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HY106/'Resource Options'!$J$38/1000","v":890.27437432294812},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IV106/'Resource Options'!$J$42/1000","v":232.49307262781278}]
[null,"Fixed $/kWh",{"$f":"C106/'Resource Options'!$K$31/1000","v":62.857533269202008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Z106/'Resource Options'!$K$32/1000","v":61.60038260381797},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AW106/'Resource Options'!$K$33/1000","v":46.353401456980762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BT106/'Resource Options'!$K$34/1000","v":45.418597116054165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CQ106/'Resource Options'!$K$35/1000","v":44.951194945590878},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DN106/'Resource Options'!$K$36/1000","v":44.670753643312906},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EK106/'Resource Options'!$K$37/1000","v":47.685068483557181},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"FH106/'Resource Options'!$K$38/1000","v":48.550269123340598},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"GE106/'Resource Options'!$K$38/1000","v":217.60573888398667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HB106/'Resource Options'!$K$38/1000","v":219.78818648066451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HY106/'Resource Options'!$K$38/1000","v":222.56859358073703},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IV106/'Resource Options'!$K$42/1000","v":19.374422718984398}]
[null,"Variable $/MWh",{"$f":"C111/D99","v":33.211327467594096},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"Z111/AA99","v":33.211327467594096},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"AW111/AX99","v":33.21132746759411},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"BT111/BU99","v":33.21132746759411},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"CQ111/CR99","v":33.21132746759411},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"DN111/DO99","v":33.211327467594096},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"EK111/EL99","v":33.509371376441017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"FH111/FI99","v":39.438451367767996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"GE111/GF99","v":90.164936161123691},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HB111/HC99","v":90.164936161123691},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HY111/HZ99","v":90.164936161123663},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"IV111/IW99","v":4.0580524556075916}]
[null,"All per $/MWh",{"$f":"C113/(D99-D100)","v":233.43607657183642},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Z113/(AA99-AA100)","v":229.52215793739043},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AW113/(AX99-AX100)","v":182.05334988372545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BT113/(BU99-BU100)","v":179.14300012990668},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CQ113/(CR99-CR100)","v":177.6878252529973},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DN113/(DO99-DO100)","v":176.81472032685164},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EK113/(EL99-EL100)","v":234.50484945580487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"FH113/(FI99-FI100)","v":257.39236913750125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"GE113/(GF99-GF101)","v":1295.9094137127272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HB113/(HC99-HC101)","v":454.48219739864567},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HY113/(HZ99-HZ101)","v":285.377104483506},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IV113/(IW99-IW101)","v":87.905634837855331}]
[]
[null,{"$f":"D121&\" \"&'Resource Options'!$B$31","v":"2025 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA121&\" \"&'Resource Options'!$B$32","v":"2025 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX121&\" \"&'Resource Options'!$B$33","v":"2025 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU121&\" \"&'Resource Options'!$B$34","v":"2025 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR121&\" \"&'Resource Options'!$B$35","v":"2025 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO121&\" \"&'Resource Options'!$B$36","v":"2025 40hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL121&\" \"&'Resource Options'!$B$37","v":"2025 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI121&\" \"&'Resource Options'!$B$38","v":"2025 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF121&\" \"&'Resource Options'!$B$39","v":"2025 Hydrogen Fuel Cell with 4 hrs storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HC121&\" \"&'Resource Options'!$B$40","v":"2025 Hydrogen Fuel Cell with 16 hrs Storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HZ121&\" \"&'Resource Options'!$B$41","v":"2025 Hydrogen Fuel Cell with 40 Hrs Storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IW121&\" \"&'Resource Options'!$B$42","v":"2025 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2025,{"$f":"D121+1","v":2026},{"$f":"E121+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,2025,{"$f":"AA121+1","v":2026},{"$f":"AB121+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,2025,{"$f":"AX121+1","v":2026},{"$f":"AY121+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,2025,{"$f":"BU121+1","v":2026},{"$f":"BV121+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,2025,{"$f":"CR121+1","v":2026},{"$f":"CS121+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,2025,{"$f":"DO121+1","v":2026},{"$f":"DP121+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,2025,{"$f":"EL121+1","v":2026},{"$f":"EM121+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,2025,{"$f":"FI121+1","v":2026},{"$f":"FJ121+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,null,"Year",null,2025,{"$f":"GF121+1","v":2026},{"$f":"GG121+1","v":2027},{"$f":"GH121+1","v":2028},{"$f":"GI121+1","v":2029},{"$f":"GJ121+1","v":2030},{"$f":"GK121+1","v":2031},{"$f":"GL121+1","v":2032},{"$f":"GM121+1","v":2033},{"$f":"GN121+1","v":2034},{"$f":"GO121+1","v":2035},{"$f":"GP121+1","v":2036},{"$f":"GQ121+1","v":2037},{"$f":"GR121+1","v":2038},{"$f":"GS121+1","v":2039},{"$f":"GT121+1","v":2040},{"$f":"GU121+1","v":2041},{"$f":"GV121+1","v":2042},{"$f":"GW121+1","v":2043},{"$f":"GX121+1","v":2044},null,"Year",null,2025,{"$f":"HC121+1","v":2026},{"$f":"HD121+1","v":2027},{"$f":"HE121+1","v":2028},{"$f":"HF121+1","v":2029},{"$f":"HG121+1","v":2030},{"$f":"HH121+1","v":2031},{"$f":"HI121+1","v":2032},{"$f":"HJ121+1","v":2033},{"$f":"HK121+1","v":2034},{"$f":"HL121+1","v":2035},{"$f":"HM121+1","v":2036},{"$f":"HN121+1","v":2037},{"$f":"HO121+1","v":2038},{"$f":"HP121+1","v":2039},{"$f":"HQ121+1","v":2040},{"$f":"HR121+1","v":2041},{"$f":"HS121+1","v":2042},{"$f":"HT121+1","v":2043},{"$f":"HU121+1","v":2044},null,"Year",null,2025,{"$f":"HZ121+1","v":2026},{"$f":"IA121+1","v":2027},{"$f":"IB121+1","v":2028},{"$f":"IC121+1","v":2029},{"$f":"ID121+1","v":2030},{"$f":"IE121+1","v":2031},{"$f":"IF121+1","v":2032},{"$f":"IG121+1","v":2033},{"$f":"IH121+1","v":2034},{"$f":"II121+1","v":2035},{"$f":"IJ121+1","v":2036},{"$f":"IK121+1","v":2037},{"$f":"IL121+1","v":2038},{"$f":"IM121+1","v":2039},{"$f":"IN121+1","v":2040},{"$f":"IO121+1","v":2041},{"$f":"IP121+1","v":2042},{"$f":"IQ121+1","v":2043},{"$f":"IR121+1","v":2044},null,"Year",null,2025,{"$f":"IW121+1","v":2026},{"$f":"IX121+1","v":2027},{"$f":"IY121+1","v":2028},{"$f":"IZ121+1","v":2029},{"$f":"JA121+1","v":2030},{"$f":"JB121+1","v":2031},{"$f":"JC121+1","v":2032},{"$f":"JD121+1","v":2033},{"$f":"JE121+1","v":2034},{"$f":"JF121+1","v":2035},{"$f":"JG121+1","v":2036},{"$f":"JH121+1","v":2037},{"$f":"JI121+1","v":2038},{"$f":"JJ121+1","v":2039},{"$f":"JK121+1","v":2040},{"$f":"JL121+1","v":2041},{"$f":"JM121+1","v":2042},{"$f":"JN121+1","v":2043},{"$f":"JO121+1","v":2044}]
[null,"MWh",null,{"$f":"'Resource Options'!$K$31*365","v":7300},{"$f":"D122","v":7300},{"$f":"E122","v":7300},7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,null,"MWh",null,{"$f":"'Resource Options'!$K$32*365","v":14600},{"$f":"AA122","v":14600},{"$f":"AB122","v":14600},14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,null,"MWh",null,{"$f":"'Resource Options'!$K$33*365","v":36500},{"$f":"AX122","v":36500},{"$f":"AY122","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$34*365","v":73000},{"$f":"BU122","v":73000},{"$f":"BV122","v":73000},73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,null,"MWh",null,{"$f":"'Resource Options'!$K$35*365","v":146000},{"$f":"CR122","v":146000},{"$f":"CS122","v":146000},146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,null,"MWh",null,{"$f":"'Resource Options'!$K$36*365","v":365000},{"$f":"DO122","v":365000},{"$f":"DP122","v":365000},365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,null,"MWh",null,{"$f":"'Resource Options'!$K$37*365","v":36500},{"$f":"EL122","v":36500},{"$f":"EM122","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$38*365","v":36500},{"$f":"FI122","v":36500},{"$f":"FJ122","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$39*365","v":36500},{"$f":"GF122*(1-'Resource Options'!$AA$39)","v":36244.5},{"$f":"GG122*(1-'Resource Options'!$AA$39)","v":35990.788500000002},{"$f":"GH122*(1-'Resource Options'!$AA$39)","v":35738.8529805},{"$f":"GI122*(1-'Resource Options'!$AA$39)","v":35488.681009636501},{"$f":"GJ122*(1-'Resource Options'!$AA$39)","v":35240.260242569042},{"$f":"GK122*(1-'Resource Options'!$AA$39)","v":34993.578420871061},{"$f":"GL122*(1-'Resource Options'!$AA$39)","v":34748.623371924965},{"$f":"GM122*(1-'Resource Options'!$AA$39)","v":34505.383008321493},{"$f":"GN122*(1-'Resource Options'!$AA$39)","v":34263.84532726324},{"$f":"GO122*(1-'Resource Options'!$AA$39)","v":34023.998409972395},{"$f":"GP122*(1-'Resource Options'!$AA$39)","v":33785.83042110259},{"$f":"GQ122*(1-'Resource Options'!$AA$39)","v":33549.329608154869},{"$f":"GR122*(1-'Resource Options'!$AA$39)","v":33314.484300897784},{"$f":"GS122*(1-'Resource Options'!$AA$39)","v":33081.282910791502},{"$f":"GT122*(1-'Resource Options'!$AA$39)","v":32849.713930415965},{"$f":"GU122*(1-'Resource Options'!$AA$39)","v":32619.765932903054},{"$f":"GV122*(1-'Resource Options'!$AA$39)","v":32391.427571372733},{"$f":"GW122*(1-'Resource Options'!$AA$39)","v":32164.687578373123},{"$f":"GX122*(1-'Resource Options'!$AA$39)","v":31939.534765324512},null,"MWh",null,{"$f":"'Resource Options'!$K$40*365","v":146000},{"$f":"HC122*(1-'Resource Options'!$AA$40)","v":144978},{"$f":"HD122*(1-'Resource Options'!$AA$40)","v":143963.15400000001},{"$f":"HE122*(1-'Resource Options'!$AA$40)","v":142955.411922},{"$f":"HF122*(1-'Resource Options'!$AA$40)","v":141954.724038546},{"$f":"HG122*(1-'Resource Options'!$AA$40)","v":140961.04097027617},{"$f":"HH122*(1-'Resource Options'!$AA$40)","v":139974.31368348424},{"$f":"HI122*(1-'Resource Options'!$AA$40)","v":138994.49348769986},{"$f":"HJ122*(1-'Resource Options'!$AA$40)","v":138021.53203328597},{"$f":"HK122*(1-'Resource Options'!$AA$40)","v":137055.38130905296},{"$f":"HL122*(1-'Resource Options'!$AA$40)","v":136095.99363988958},{"$f":"HM122*(1-'Resource Options'!$AA$40)","v":135143.32168441036},{"$f":"HN122*(1-'Resource Options'!$AA$40)","v":134197.31843261948},{"$f":"HO122*(1-'Resource Options'!$AA$40)","v":133257.93720359114},{"$f":"HP122*(1-'Resource Options'!$AA$40)","v":132325.13164316601},{"$f":"HQ122*(1-'Resource Options'!$AA$40)","v":131398.85572166386},{"$f":"HR122*(1-'Resource Options'!$AA$40)","v":130479.06373161222},{"$f":"HS122*(1-'Resource Options'!$AA$40)","v":129565.71028549093},{"$f":"HT122*(1-'Resource Options'!$AA$40)","v":128658.75031349249},{"$f":"HU122*(1-'Resource Options'!$AA$40)","v":127758.13906129805},null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":365000},{"$f":"HZ122*(1-'Resource Options'!$AA$41)","v":362445},{"$f":"IA122*(1-'Resource Options'!$AA$41)","v":359907.88500000001},{"$f":"IB122*(1-'Resource Options'!$AA$41)","v":357388.529805},{"$f":"IC122*(1-'Resource Options'!$AA$41)","v":354886.81009636499},{"$f":"ID122*(1-'Resource Options'!$AA$41)","v":352402.60242569045},{"$f":"IE122*(1-'Resource Options'!$AA$41)","v":349935.7842087106},{"$f":"IF122*(1-'Resource Options'!$AA$41)","v":347486.23371924961},{"$f":"IG122*(1-'Resource Options'!$AA$41)","v":345053.83008321485},{"$f":"IH122*(1-'Resource Options'!$AA$41)","v":342638.45327263232},{"$f":"II122*(1-'Resource Options'!$AA$41)","v":340239.98409972392},{"$f":"IJ122*(1-'Resource Options'!$AA$41)","v":337858.30421102582},{"$f":"IK122*(1-'Resource Options'!$AA$41)","v":335493.29608154861},{"$f":"IL122*(1-'Resource Options'!$AA$41)","v":333144.84300897777},{"$f":"IM122*(1-'Resource Options'!$AA$41)","v":330812.82910791493},{"$f":"IN122*(1-'Resource Options'!$AA$41)","v":328497.1393041595},{"$f":"IO122*(1-'Resource Options'!$AA$41)","v":326197.65932903037},{"$f":"IP122*(1-'Resource Options'!$AA$41)","v":323914.27571372717},{"$f":"IQ122*(1-'Resource Options'!$AA$41)","v":321646.87578373105},{"$f":"IR122*(1-'Resource Options'!$AA$41)","v":319395.34765324491},null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":109500},{"$f":"IW122*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IX122*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IY122*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IZ122*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JA122*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JB122*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JC122*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JD122*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JE122*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JF122*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JG122*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JH122*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JI122*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JJ122*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JK122*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JL122*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JM122*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JN122*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JO122*(1-'Resource Options'!$AA$42)","v":109500}]
[null,"Storage Losses",null,{"$f":"D122*(1-'Resource Options'!$W$31)","v":876},{"$f":"E122*(1-'Resource Options'!$W$31)","v":876},{"$f":"F122*(1-'Resource Options'!$W$31)","v":876},{"$f":"G122*(1-'Resource Options'!$W$31)","v":876},{"$f":"H122*(1-'Resource Options'!$W$31)","v":876},{"$f":"I122*(1-'Resource Options'!$W$31)","v":876},{"$f":"J122*(1-'Resource Options'!$W$31)","v":876},{"$f":"K122*(1-'Resource Options'!$W$31)","v":876},{"$f":"L122*(1-'Resource Options'!$W$31)","v":876},{"$f":"M122*(1-'Resource Options'!$W$31)","v":876},{"$f":"N122*(1-'Resource Options'!$W$31)","v":876},{"$f":"O122*(1-'Resource Options'!$W$31)","v":876},{"$f":"P122*(1-'Resource Options'!$W$31)","v":876},{"$f":"Q122*(1-'Resource Options'!$W$31)","v":876},{"$f":"R122*(1-'Resource Options'!$W$31)","v":876},{"$f":"S122*(1-'Resource Options'!$W$31)","v":876},{"$f":"T122*(1-'Resource Options'!$W$31)","v":876},{"$f":"U122*(1-'Resource Options'!$W$31)","v":876},{"$f":"V122*(1-'Resource Options'!$W$31)","v":876},{"$f":"W122*(1-'Resource Options'!$W$31)","v":876},null,"Storage Losses",null,{"$f":"AA122*(1-'Resource Options'!$W$32)","v":1752},{"$f":"AB122*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AC122*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AD122*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AE122*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AF122*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AG122*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AH122*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AI122*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AJ122*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AK122*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AL122*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AM122*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AN122*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AO122*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AP122*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AQ122*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AR122*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AS122*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AT122*(1-'Resource Options'!$W$31)","v":1752},null,"Storage Losses",null,{"$f":"AX122*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AY122*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AZ122*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BA122*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BB122*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BC122*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BD122*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BE122*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BF122*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BG122*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BH122*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BI122*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BJ122*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BK122*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BL122*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BM122*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BN122*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BO122*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BP122*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BQ122*(1-'Resource Options'!$W$33)","v":4380},null,"Storage Losses",null,{"$f":"BU122*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BV122*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BW122*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BX122*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BY122*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BZ122*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CA122*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CB122*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CC122*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CD122*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CE122*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CF122*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CG122*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CH122*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CI122*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CJ122*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CK122*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CL122*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CM122*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CN122*(1-'Resource Options'!$W$34)","v":8760},null,"Storage Losses",null,{"$f":"CR122*(1-'Resource Options'!$W$35)","v":17520},{"$f":"CS122*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CT122*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CU122*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CV122*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CW122*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CX122*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CY122*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CZ122*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DA122*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DB122*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DC122*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DD122*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DE122*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DF122*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DG122*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DH122*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DI122*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DJ122*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DK122*(1-'Resource Options'!$W$33)","v":17520},null,"Storage Losses",null,{"$f":"DO122*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DP122*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DQ122*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DR122*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DS122*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DT122*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DU122*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DV122*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DW122*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DX122*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DY122*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DZ122*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EA122*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EB122*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EC122*(1-'Resource Options'!$W$36)","v":43800},{"$f":"ED122*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EE122*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EF122*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EG122*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EH122*(1-'Resource Options'!$W$36)","v":43800},null,"Storage Losses",null,{"$f":"EL122*(1-'Resource Options'!$W$37)","v":10950.000000000002},{"$f":"EM122*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EN122*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EO122*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EP122*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EQ122*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ER122*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ES122*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ET122*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EU122*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EV122*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EW122*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EX122*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EY122*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EZ122*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FA122*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FB122*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FC122*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FD122*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FE122*(1-'Resource Options'!$W$36)","v":4380},null,"Storage Losses",null,{"$f":"FI122*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FJ122*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FK122*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FL122*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FM122*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FN122*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FO122*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FP122*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FQ122*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FR122*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FS122*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FT122*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FU122*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FV122*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FW122*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FX122*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FY122*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FZ122*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GA122*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GB122*(1-'Resource Options'!$W$38)","v":12044.999999999998},null,"kg",null,{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GF122","v":1423500},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GG122","v":1413535.5},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GH122","v":1403640.7515},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GI122","v":1393815.2662394999},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GJ122","v":1384058.5593758235},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GK122","v":1374370.1494601925},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GL122","v":1364749.5584139714},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GM122","v":1355196.3115050737},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GN122","v":1345709.9373245381},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GO122","v":1336289.9677632663},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GP122","v":1326935.9379889234},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GQ122","v":1317647.3864230011},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GR122","v":1308423.85471804},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GS122","v":1299264.8877350136},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GT122","v":1290170.0335208685},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GU122","v":1281138.8432862225},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GV122","v":1272170.871383219},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GW122","v":1263265.6752835365},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GX122","v":1254422.8155565518},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GY122","v":1245641.855847656},null,"kg",null,{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HC122","v":5694000},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HD122","v":5654142},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HE122","v":5614563.0060000001},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HF122","v":5575261.0649579996},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HG122","v":5536234.2375032939},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HH122","v":5497480.5978407701},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HI122","v":5458998.2336558858},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HJ122","v":5420785.2460202947},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HK122","v":5382839.7492981525},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HL122","v":5345159.8710530652},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HM122","v":5307743.7519556936},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HN122","v":5270589.5456920043},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HO122","v":5233695.4188721599},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HP122","v":5197059.5509400545},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HQ122","v":5160680.1340834741},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HR122","v":5124555.3731448902},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HS122","v":5088683.4855328761},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HT122","v":5053062.7011341462},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HU122","v":5017691.2622262072},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HV122","v":4982567.4233906241},null,"kg",null,{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HZ122","v":14235000},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IA122","v":14135355},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IB122","v":14036407.515000001},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IC122","v":13938152.662395},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*ID122","v":13840585.593758235},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IE122","v":13743701.494601928},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IF122","v":13647495.584139714},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IG122","v":13551963.115050735},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IH122","v":13457099.373245379},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*II122","v":13362899.67763266},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IJ122","v":13269359.379889233},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IK122","v":13176473.864230007},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IL122","v":13084238.547180396},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IM122","v":12992648.877350133},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IN122","v":12901700.335208682},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IO122","v":12811388.43286222},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IP122","v":12721708.713832185},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IQ122","v":12632656.752835359},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IR122","v":12544228.155565511},{"$f":"HLOOKUP($GF121,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IS122","v":12456418.558476552}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"GF123*12/1000","v":17082},{"$f":"GG123*12/1000","v":16962.425999999999},{"$f":"GH123*12/1000","v":16843.689018000001},{"$f":"GI123*12/1000","v":16725.783194873999},{"$f":"GJ123*12/1000","v":16608.702712509883},{"$f":"GK123*12/1000","v":16492.44179352231},{"$f":"GL123*12/1000","v":16376.994700967658},{"$f":"GM123*12/1000","v":16262.355738060884},{"$f":"GN123*12/1000","v":16148.519247894459},{"$f":"GO123*12/1000","v":16035.479613159194},{"$f":"GP123*12/1000","v":15923.23125586708},{"$f":"GQ123*12/1000","v":15811.768637076013},{"$f":"GR123*12/1000","v":15701.086256616481},{"$f":"GS123*12/1000","v":15591.178652820163},{"$f":"GT123*12/1000","v":15482.040402250423},{"$f":"GU123*12/1000","v":15373.666119434669},{"$f":"GV123*12/1000","v":15266.050456598628},{"$f":"GW123*12/1000","v":15159.188103402439},{"$f":"GX123*12/1000","v":15053.073786678622},{"$f":"GY123*12/1000","v":14947.702270171872},null,"Storage Losses (MWh)",null,{"$f":"HC123*12/1000","v":68328},{"$f":"HD123*12/1000","v":67849.703999999998},{"$f":"HE123*12/1000","v":67374.756072000004},{"$f":"HF123*12/1000","v":66903.132779495994},{"$f":"HG123*12/1000","v":66434.810850039532},{"$f":"HH123*12/1000","v":65969.76717408924},{"$f":"HI123*12/1000","v":65507.978803870632},{"$f":"HJ123*12/1000","v":65049.422952243534},{"$f":"HK123*12/1000","v":64594.076991577836},{"$f":"HL123*12/1000","v":64141.918452636775},{"$f":"HM123*12/1000","v":63692.92502346832},{"$f":"HN123*12/1000","v":63247.074548304052},{"$f":"HO123*12/1000","v":62804.345026465926},{"$f":"HP123*12/1000","v":62364.714611280651},{"$f":"HQ123*12/1000","v":61928.161609001691},{"$f":"HR123*12/1000","v":61494.664477738675},{"$f":"HS123*12/1000","v":61064.201826394514},{"$f":"HT123*12/1000","v":60636.752413609756},{"$f":"HU123*12/1000","v":60212.295146714489},{"$f":"HV123*12/1000","v":59790.80908068749},null,"Storage Losses (MWh)",null,{"$f":"HZ123*12/1000","v":170820},{"$f":"IA123*12/1000","v":169624.26},{"$f":"IB123*12/1000","v":168436.89018000002},{"$f":"IC123*12/1000","v":167257.83194874},{"$f":"ID123*12/1000","v":166087.02712509883},{"$f":"IE123*12/1000","v":164924.41793522314},{"$f":"IF123*12/1000","v":163769.94700967657},{"$f":"IG123*12/1000","v":162623.55738060884},{"$f":"IH123*12/1000","v":161485.19247894455},{"$f":"II123*12/1000","v":160354.79613159192},{"$f":"IJ123*12/1000","v":159232.31255867079},{"$f":"IK123*12/1000","v":158117.68637076009},{"$f":"IL123*12/1000","v":157010.86256616472},{"$f":"IM123*12/1000","v":155911.78652820157},{"$f":"IN123*12/1000","v":154820.40402250417},{"$f":"IO123*12/1000","v":153736.66119434664},{"$f":"IP123*12/1000","v":152660.50456598622},{"$f":"IQ123*12/1000","v":151591.88103402429},{"$f":"IR123*12/1000","v":150530.73786678613},{"$f":"IS123*12/1000","v":149477.02270171864},null,"Storage Losses (MWh)",null,{"$f":"IW122*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IX122*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IY122*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IZ122*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JA122*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JB122*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JC122*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JD122*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JE122*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JF122*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JG122*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JH122*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JI122*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JJ122*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JK122*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JL122*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JM122*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JN122*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JO122*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JP122*(1-'Resource Options'!$W$42)","v":38325}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D125:W125))","v":234862.84403133058},{"$f":"HLOOKUP(D121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":228409.16186401364},{"$f":"D125*(1+'Fixed O&M'!$A$29)","v":232977.34510129393},{"$f":"E125*(1+'Fixed O&M'!$A$29)","v":237636.89200331981},{"$f":"F125*(1+'Fixed O&M'!$A$29)","v":242389.62984338621},{"$f":"G125*(1+'Fixed O&M'!$A$29)","v":247237.42244025393},{"$f":"H125*(1+'Fixed O&M'!$A$29)","v":252182.17088905899},{"$f":"I125*(1+'Fixed O&M'!$A$29)","v":257225.81430684018},{"$f":"J125*(1+'Fixed O&M'!$A$29)","v":262370.330592977},{"$f":"K125*(1+'Fixed O&M'!$A$29)","v":267617.73720483657},{"$f":"L125*(1+'Fixed O&M'!$A$29)","v":272970.09194893332},{"$f":"HLOOKUP(N121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":194246.72110540335},{"$f":"N125*(1+'Fixed O&M'!$A$29)","v":198131.65552751144},{"$f":"O125*(1+'Fixed O&M'!$A$29)","v":202094.28863806167},{"$f":"P125*(1+'Fixed O&M'!$A$29)","v":206136.17441082292},{"$f":"Q125*(1+'Fixed O&M'!$A$29)","v":210258.89789903938},{"$f":"R125*(1+'Fixed O&M'!$A$29)","v":214464.07585702016},{"$f":"S125*(1+'Fixed O&M'!$A$29)","v":218753.35737416055},{"$f":"T125*(1+'Fixed O&M'!$A$29)","v":223128.42452164376},{"$f":"U125*(1+'Fixed O&M'!$A$29)","v":227590.99301207662},{"$f":"V125*(1+'Fixed O&M'!$A$29)","v":232142.81287231817},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA125:AT125))","v":460331.17430140806},{"$f":"HLOOKUP(AA121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":447681.95725346683},{"$f":"AA125*(1+'Fixed O&M'!$A$30)","v":456635.59639853617},{"$f":"AB125*(1+'Fixed O&M'!$A$30)","v":465768.30832650693},{"$f":"AC125*(1+'Fixed O&M'!$A$30)","v":475083.67449303705},{"$f":"AD125*(1+'Fixed O&M'!$A$30)","v":484585.34798289777},{"$f":"AE125*(1+'Fixed O&M'!$A$30)","v":494277.05494255573},{"$f":"AF125*(1+'Fixed O&M'!$A$30)","v":504162.59604140685},{"$f":"AG125*(1+'Fixed O&M'!$A$30)","v":514245.84796223498},{"$f":"AH125*(1+'Fixed O&M'!$A$30)","v":524530.76492147974},{"$f":"AI125*(1+'Fixed O&M'!$A$30)","v":535021.38021990936},{"$f":"HLOOKUP(AK121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":380723.57336659054},{"$f":"AK125*(1+'Fixed O&M'!$A$30)","v":388338.04483392235},{"$f":"AL125*(1+'Fixed O&M'!$A$30)","v":396104.80573060078},{"$f":"AM125*(1+'Fixed O&M'!$A$30)","v":404026.90184521279},{"$f":"AN125*(1+'Fixed O&M'!$A$30)","v":412107.43988211703},{"$f":"AO125*(1+'Fixed O&M'!$A$30)","v":420349.58867975936},{"$f":"AP125*(1+'Fixed O&M'!$A$30)","v":428756.58045335457},{"$f":"AQ125*(1+'Fixed O&M'!$A$30)","v":437331.71206242166},{"$f":"AR125*(1+'Fixed O&M'!$A$30)","v":446078.34630367009},{"$f":"AS125*(1+'Fixed O&M'!$A$30)","v":454999.91322974348},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX125:BQ125))","v":865981.46081295772},{"$f":"HLOOKUP(AX121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":842185.57630885055},{"$f":"AX125*(1+'Fixed O&M'!$A$31)","v":859029.28783502756},{"$f":"AY125*(1+'Fixed O&M'!$A$31)","v":876209.87359172816},{"$f":"AZ125*(1+'Fixed O&M'!$A$31)","v":893734.07106356276},{"$f":"BA125*(1+'Fixed O&M'!$A$31)","v":911608.75248483405},{"$f":"BB125*(1+'Fixed O&M'!$A$31)","v":929840.92753453075},{"$f":"BC125*(1+'Fixed O&M'!$A$31)","v":948437.74608522141},{"$f":"BD125*(1+'Fixed O&M'!$A$31)","v":967406.50100692583},{"$f":"BE125*(1+'Fixed O&M'!$A$31)","v":986754.6310270644},{"$f":"BF125*(1+'Fixed O&M'!$A$31)","v":1006489.7236476057},{"$f":"HLOOKUP(BH121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":716222.52551171777},{"$f":"BH125*(1+'Fixed O&M'!$A$31)","v":730546.97602195211},{"$f":"BI125*(1+'Fixed O&M'!$A$31)","v":745157.91554239113},{"$f":"BJ125*(1+'Fixed O&M'!$A$31)","v":760061.07385323895},{"$f":"BK125*(1+'Fixed O&M'!$A$31)","v":775262.29533030372},{"$f":"BL125*(1+'Fixed O&M'!$A$31)","v":790767.5412369098},{"$f":"BM125*(1+'Fixed O&M'!$A$31)","v":806582.89206164796},{"$f":"BN125*(1+'Fixed O&M'!$A$31)","v":822714.54990288091},{"$f":"BO125*(1+'Fixed O&M'!$A$31)","v":839168.84090093849},{"$f":"BP125*(1+'Fixed O&M'!$A$31)","v":855952.21771895722},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU125:CN125))","v":1697034.6012315126},{"$f":"HLOOKUP(BU121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1650402.6105968989},{"$f":"BU125*(1+'Fixed O&M'!$A$32)","v":1683410.6628088369},{"$f":"BV125*(1+'Fixed O&M'!$A$32)","v":1717078.8760650137},{"$f":"BW125*(1+'Fixed O&M'!$A$32)","v":1751420.4535863141},{"$f":"BX125*(1+'Fixed O&M'!$A$32)","v":1786448.8626580404},{"$f":"BY125*(1+'Fixed O&M'!$A$32)","v":1822177.8399112013},{"$f":"BZ125*(1+'Fixed O&M'!$A$32)","v":1858621.3967094254},{"$f":"CA125*(1+'Fixed O&M'!$A$32)","v":1895793.824643614},{"$f":"CB125*(1+'Fixed O&M'!$A$32)","v":1933709.7011364864},{"$f":"CC125*(1+'Fixed O&M'!$A$32)","v":1972383.8951592161},{"$f":"HLOOKUP(CE121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1403557.0771154531},{"$f":"CE125*(1+'Fixed O&M'!$A$32)","v":1431628.2186577623},{"$f":"CF125*(1+'Fixed O&M'!$A$32)","v":1460260.7830309176},{"$f":"CG125*(1+'Fixed O&M'!$A$32)","v":1489465.998691536},{"$f":"CH125*(1+'Fixed O&M'!$A$32)","v":1519255.3186653669},{"$f":"CI125*(1+'Fixed O&M'!$A$32)","v":1549640.4250386741},{"$f":"CJ125*(1+'Fixed O&M'!$A$32)","v":1580633.2335394477},{"$f":"CK125*(1+'Fixed O&M'!$A$32)","v":1612245.8982102366},{"$f":"CL125*(1+'Fixed O&M'!$A$32)","v":1644490.8161744413},{"$f":"CM125*(1+'Fixed O&M'!$A$32)","v":1677380.6324979302},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR125:DK125))","v":3359140.8820686215},{"$f":"HLOOKUP(CR121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":3266836.679172996},{"$f":"CR125*(1+'Fixed O&M'!$A$33)","v":3332173.4127564561},{"$f":"CS125*(1+'Fixed O&M'!$A$33)","v":3398816.8810115852},{"$f":"CT125*(1+'Fixed O&M'!$A$33)","v":3466793.218631817},{"$f":"CU125*(1+'Fixed O&M'!$A$33)","v":3536129.0830044532},{"$f":"CV125*(1+'Fixed O&M'!$A$33)","v":3606851.6646645423},{"$f":"CW125*(1+'Fixed O&M'!$A$33)","v":3678988.6979578333},{"$f":"CX125*(1+'Fixed O&M'!$A$33)","v":3752568.4719169899},{"$f":"CY125*(1+'Fixed O&M'!$A$33)","v":3827619.8413553298},{"$f":"CZ125*(1+'Fixed O&M'!$A$33)","v":3904172.2381824367},{"$f":"HLOOKUP(DB121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":2778226.1803229232},{"$f":"DB125*(1+'Fixed O&M'!$A$33)","v":2833790.7039293819},{"$f":"DC125*(1+'Fixed O&M'!$A$33)","v":2890466.5180079695},{"$f":"DD125*(1+'Fixed O&M'!$A$33)","v":2948275.8483681288},{"$f":"DE125*(1+'Fixed O&M'!$A$33)","v":3007241.3653354915},{"$f":"DF125*(1+'Fixed O&M'!$A$33)","v":3067386.1926422012},{"$f":"DG125*(1+'Fixed O&M'!$A$33)","v":3128733.9164950452},{"$f":"DH125*(1+'Fixed O&M'!$A$33)","v":3191308.594824946},{"$f":"DI125*(1+'Fixed O&M'!$A$33)","v":3255134.7667214451},{"$f":"DJ125*(1+'Fixed O&M'!$A$33)","v":3320237.4620558741},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO125:EH125))","v":8345459.7245799489},{"$f":"HLOOKUP(DO121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":8116138.8849012861},{"$f":"DO125*(1+'Fixed O&M'!$A$34)","v":8278461.6625993121},{"$f":"DP125*(1+'Fixed O&M'!$A$34)","v":8444030.8958512992},{"$f":"DQ125*(1+'Fixed O&M'!$A$34)","v":8612911.5137683246},{"$f":"DR125*(1+'Fixed O&M'!$A$34)","v":8785169.7440436911},{"$f":"DS125*(1+'Fixed O&M'!$A$34)","v":8960873.1389245652},{"$f":"DT125*(1+'Fixed O&M'!$A$34)","v":9140090.6017030571},{"$f":"DU125*(1+'Fixed O&M'!$A$34)","v":9322892.4137371182},{"$f":"DV125*(1+'Fixed O&M'!$A$34)","v":9509350.2620118614},{"$f":"DW125*(1+'Fixed O&M'!$A$34)","v":9699537.2672520988},{"$f":"HLOOKUP(DY121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":6902233.4899453325},{"$f":"DY125*(1+'Fixed O&M'!$A$34)","v":7040278.1597442394},{"$f":"DZ125*(1+'Fixed O&M'!$A$34)","v":7181083.7229391243},{"$f":"EA125*(1+'Fixed O&M'!$A$34)","v":7324705.3973979065},{"$f":"EB125*(1+'Fixed O&M'!$A$34)","v":7471199.5053458652},{"$f":"EC125*(1+'Fixed O&M'!$A$34)","v":7620623.4954527821},{"$f":"ED125*(1+'Fixed O&M'!$A$34)","v":7773035.9653618382},{"$f":"EE125*(1+'Fixed O&M'!$A$34)","v":7928496.6846690755},{"$f":"EF125*(1+'Fixed O&M'!$A$34)","v":8087066.6183624575},{"$f":"EG125*(1+'Fixed O&M'!$A$34)","v":8248807.9507297063},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL125:FE125))","v":1871041.1715691201},{"$f":"HLOOKUP(EL121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1608159.9347089923},{"$f":"HLOOKUP(EM121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1640323.1334031723},{"$f":"HLOOKUP(EN121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1673129.5960712354},{"$f":"HLOOKUP(EO121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1706592.1879926606},{"$f":"HLOOKUP(EP121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1740724.0317525137},{"$f":"HLOOKUP(EQ121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1775538.5123875639},{"$f":"HLOOKUP(ER121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1811049.2826353156},{"$f":"HLOOKUP(ES121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1847270.2682880217},{"$f":"HLOOKUP(ET121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1884215.6736537823},{"$f":"HLOOKUP(EU121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1921899.987126858},{"$f":"HLOOKUP(EV121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1960337.9868693952},{"$f":"HLOOKUP(EW121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1999544.7466067832},{"$f":"HLOOKUP(EX121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2039535.6415389187},{"$f":"HLOOKUP(EY121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2080326.3543696976},{"$f":"HLOOKUP(EZ121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2121932.8814570913},{"$f":"HLOOKUP(FA121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2164371.5390862329},{"$f":"HLOOKUP(FB121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2207658.9698679578},{"$f":"HLOOKUP(FC121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2251812.1492653168},{"$f":"HLOOKUP(FD121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2296848.3922506236},{"$f":"HLOOKUP(FE121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2342785.360095636},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI125:GB125))","v":2104921.3180152597},{"$f":"HLOOKUP(FI121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1809179.926547616},{"$f":"HLOOKUP(FJ121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1845363.5250785688},{"$f":"HLOOKUP(FK121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1882270.7955801398},{"$f":"HLOOKUP(FL121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1919916.2114917429},{"$f":"HLOOKUP(FM121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1958314.5357215777},{"$f":"HLOOKUP(FN121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1997480.8264360097},{"$f":"HLOOKUP(FO121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2037430.4429647296},{"$f":"HLOOKUP(FP121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2078179.0518240242},{"$f":"HLOOKUP(FQ121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2119742.6328605046},{"$f":"HLOOKUP(FR121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2162137.4855177151},{"$f":"HLOOKUP(FS121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2205380.2352280701},{"$f":"HLOOKUP(FT121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2249487.8399326312},{"$f":"HLOOKUP(FU121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2294477.5967312837},{"$f":"HLOOKUP(FV121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2340367.1486659097},{"$f":"HLOOKUP(FW121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2387174.4916392276},{"$f":"HLOOKUP(FX121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2434917.9814720121},{"$f":"HLOOKUP(FY121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2483616.3411014527},{"$f":"HLOOKUP(FZ121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2533288.6679234817},{"$f":"HLOOKUP(GA121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2583954.4412819515},{"$f":"HLOOKUP(GB121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2635633.5301075904},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF125:GY125))","v":5232218.0413006693},{"$f":"HLOOKUP(GF121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4497091.5400139596},{"$f":"HLOOKUP(GG121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4587033.3708142387},{"$f":"HLOOKUP(GH121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(GI121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(GJ121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(GK121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(GL121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(GM121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(GN121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(GO121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(GP121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(GQ121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(GR121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(GS121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(GT121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(GU121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(GV121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(GW121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(GX121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(GY121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC125:HV125))","v":5232218.0413006693},{"$f":"HLOOKUP(HC121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4497091.5400139596},{"$f":"HLOOKUP(HD121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4587033.3708142387},{"$f":"HLOOKUP(HE121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(HF121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(HG121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(HH121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(HI121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(HJ121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(HK121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(HL121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(HM121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(HN121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(HO121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(HP121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(HQ121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(HR121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(HS121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(HT121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(HU121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(HV121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ125:IS125))","v":5232218.0413006693},{"$f":"HLOOKUP(HZ121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4497091.5400139596},{"$f":"HLOOKUP(IA121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4587033.3708142387},{"$f":"HLOOKUP(IB121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(IC121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(ID121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(IE121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(IF121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(IG121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(IH121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(II121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(IJ121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(IK121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(IL121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(IM121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(IN121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(IO121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(IP121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(IQ121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(IR121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(IS121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW125:JP125))","v":835286.23730764259},{"$f":"HLOOKUP(IW121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":717928.54228080006},{"$f":"HLOOKUP(IX121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":732287.11312641611},{"$f":"HLOOKUP(IY121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":746932.85538894439},{"$f":"HLOOKUP(IZ121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":761871.51249672333},{"$f":"HLOOKUP(JA121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":777108.94274665765},{"$f":"HLOOKUP(JB121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":792651.12160159089},{"$f":"HLOOKUP(JC121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":808504.14403362293},{"$f":"HLOOKUP(JD121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":824674.22691429523},{"$f":"HLOOKUP(JE121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":841167.71145258122},{"$f":"HLOOKUP(JF121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":857991.06568163296},{"$f":"HLOOKUP(JG121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":875150.88699526561},{"$f":"HLOOKUP(JH121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":892653.904735171},{"$f":"HLOOKUP(JI121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":910506.98282987438},{"$f":"HLOOKUP(JJ121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":928717.1224864719},{"$f":"HLOOKUP(JK121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":947291.46493620146},{"$f":"HLOOKUP(JL121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":966237.29423492542},{"$f":"HLOOKUP(JM121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":985562.04011962388},{"$f":"HLOOKUP(JN121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1005273.2809220164},{"$f":"HLOOKUP(JO121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1025378.7465404567},{"$f":"HLOOKUP(JP121,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1045886.321471266}]
[null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D127:W127))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA127:AT127))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX127:BQ127))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU127:CN127))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR127:DK127))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO127:EH127))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL127:FE127))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI127:GB127))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF127:GY127))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC127:HV127))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ127:IS127))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW127:JP127))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D129:W129))","v":1230648.5793126805},{"$f":"SUM(D125:D128)","v":1631575.2205978041},{"$f":"SUM(E125:E128)","v":1522457.4859160208},{"$f":"SUM(F125:F128)","v":1416723.3407893428},{"$f":"SUM(G125:G128)","v":1326532.0938377066},{"$f":"SUM(H125:H128)","v":1245616.4642334387},{"$f":"SUM(I125:I128)","v":1171393.4258778386},{"$f":"SUM(J125:J128)","v":1098096.6011064849},{"$f":"SUM(K125:K128)","v":1030143.0873566399},{"$f":"SUM(L125:L128)","v":970034.250119637},{"$f":"SUM(M125:M128)","v":915324.00977394194},{"$f":"SUM(N125:N128)","v":1387545.6406894741},{"$f":"SUM(O125:O128)","v":1319217.5875395269},{"$f":"SUM(P125:P128)","v":1249186.8250562572},{"$f":"SUM(Q125:Q128)","v":1185906.4741986922},{"$f":"SUM(R125:R128)","v":1127472.9386443153},{"$f":"SUM(S125:S128)","v":1071109.2609898997},{"$f":"SUM(T125:T128)","v":1014832.4105043038},{"$f":"SUM(U125:U128)","v":961125.87418323616},{"$f":"SUM(V125:V128)","v":912471.50591022871},{"$f":"SUM(W125:W128)","v":866389.36193267698},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA129:AT129))","v":2412071.2154528531},{"$f":"SUM(AA125:AA128)","v":3197887.4323716965},{"$f":"SUM(AB125:AB128)","v":2984016.6723954007},{"$f":"SUM(AC125:AC128)","v":2776777.7479471117},{"$f":"SUM(AD125:AD128)","v":2600002.903921905},{"$f":"SUM(AE125:AE128)","v":2441408.2698975396},{"$f":"SUM(AF125:AF128)","v":2295931.1147205639},{"$f":"SUM(AG125:AG128)","v":2152269.3381687105},{"$f":"SUM(AH125:AH128)","v":2019080.4512190144},{"$f":"SUM(AI125:AI128)","v":1901267.1302344888},{"$f":"SUM(AJ125:AJ128)","v":1794035.0591569259},{"$f":"SUM(AK125:AK128)","v":2719589.4557513688},{"$f":"SUM(AL125:AL128)","v":2585666.4715774721},{"$f":"SUM(AM125:AM128)","v":2448406.1771102631},{"$f":"SUM(AN125:AN128)","v":2324376.6894294363},{"$f":"SUM(AO125:AO128)","v":2209846.9597428576},{"$f":"SUM(AP125:AP128)","v":2099374.151540203},{"$f":"SUM(AQ125:AQ128)","v":1989071.5245884347},{"$f":"SUM(AR125:AR128)","v":1883806.7133991425},{"$f":"SUM(AS125:AS128)","v":1788444.1515840476},{"$f":"SUM(AT125:AT128)","v":1698123.1493880465},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX129:BQ129))","v":4537622.1975682899},{"$f":"SUM(AX125:AX128)","v":6015910.6851785704},{"$f":"SUM(AY125:AY128)","v":5613574.0121724047},{"$f":"SUM(AZ125:AZ128)","v":5223713.2411668589},{"$f":"SUM(BA125:BA128)","v":4891161.9254836459},{"$f":"SUM(BB125:BB128)","v":4592811.4758145763},{"$f":"SUM(BC125:BC128)","v":4319137.8113136711},{"$f":"SUM(BD125:BD128)","v":4048879.2625413467},{"$f":"SUM(BE125:BE128)","v":3798322.4605611493},{"$f":"SUM(BF125:BF128)","v":3576690.3889026619},{"$f":"SUM(BG125:BG128)","v":3374963.9129613549},{"$f":"SUM(BH125:BH128)","v":5116129.8238755455},{"$f":"SUM(BI125:BI128)","v":4864192.0279021505},{"$f":"SUM(BJ125:BJ128)","v":4605976.037002298},{"$f":"SUM(BK125:BK128)","v":4372650.0253787655},{"$f":"SUM(BL125:BL128)","v":4157195.091719294},{"$f":"SUM(BM125:BM128)","v":3949372.0956499358},{"$f":"SUM(BN125:BN128)","v":3741869.246936379},{"$f":"SUM(BO125:BO128)","v":3543843.607885879},{"$f":"SUM(BP125:BP128)","v":3364446.2192279701},{"$f":"SUM(BQ125:BQ128)","v":3194533.0832286882},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU129:CN129))","v":8892224.8628285471},{"$f":"SUM(BU125:BU128)","v":11789176.850370802},{"$f":"SUM(BV125:BV128)","v":11000731.270029098},{"$f":"SUM(BW125:BW128)","v":10236734.29319069},{"$f":"SUM(BX125:BX128)","v":9585044.7190632261},{"$f":"SUM(BY125:BY128)","v":9000377.4261790533},{"$f":"SUM(BZ125:BZ128)","v":8464068.3951891009},{"$f":"SUM(CA125:CA128)","v":7934451.8510719873},{"$f":"SUM(CB125:CB128)","v":7443444.1542846477},{"$f":"SUM(CC125:CC128)","v":7009119.273941379},{"$f":"SUM(CD125:CD128)","v":6613802.7167768432},{"$f":"SUM(CE125:CE128)","v":10025906.706315227},{"$f":"SUM(CF125:CF128)","v":9532192.7222727872},{"$f":"SUM(CG125:CG128)","v":9026175.5718167499},{"$f":"SUM(CH125:CH128)","v":8568934.4725433718},{"$f":"SUM(CI125:CI128)","v":8146714.7207684126},{"$f":"SUM(CJ125:CJ128)","v":7739451.0191526599},{"$f":"SUM(CK125:CK128)","v":7332814.6994900694},{"$f":"SUM(CL125:CL128)","v":6944750.5473034866},{"$f":"SUM(CM125:CM128)","v":6593191.5478333961},{"$f":"SUM(CN125:CN128)","v":6260218.5177597003},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR129:DK129))","v":17601430.193349056},{"$f":"SUM(CR125:CR128)","v":23335709.180755265},{"$f":"SUM(CS125:CS128)","v":21775045.78574248},{"$f":"SUM(CT125:CT128)","v":20262776.397238351},{"$f":"SUM(CU125:CU128)","v":18972810.306222383},{"$f":"SUM(CV125:CV128)","v":17815509.326908007},{"$f":"SUM(CW125:CW128)","v":16753929.562939959},{"$f":"SUM(CX125:CX128)","v":15705597.028133266},{"$f":"SUM(CY125:CY128)","v":14733687.541731637},{"$f":"SUM(CZ125:CZ128)","v":13873977.044018811},{"$f":"SUM(DA125:DA128)","v":13091480.324407816},{"$f":"SUM(DB125:DB128)","v":19845460.47119458},{"$f":"SUM(DC125:DC128)","v":18868194.111014053},{"$f":"SUM(DD125:DD128)","v":17866574.641445644},{"$f":"SUM(DE125:DE128)","v":16961503.366872575},{"$f":"SUM(DF125:DF128)","v":16125753.978866642},{"$f":"SUM(DG125:DG128)","v":15319608.866158104},{"$f":"SUM(DH125:DH128)","v":14514705.604597449},{"$f":"SUM(DI125:DI128)","v":13746564.426138693},{"$f":"SUM(DJ125:DJ128)","v":13050682.205044247},{"$f":"SUM(DK125:DK128)","v":12391589.386821719},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO129:EH129))","v":43729046.184910566},{"$f":"SUM(DO125:DO128)","v":57975306.171908647},{"$f":"SUM(DP125:DP128)","v":54097989.332882605},{"$f":"SUM(DQ125:DQ128)","v":50340902.70938132},{"$f":"SUM(DR125:DR128)","v":47136107.067699857},{"$f":"SUM(DS125:DS128)","v":44260905.029094853},{"$f":"SUM(DT125:DT128)","v":41623513.06619253},{"$f":"SUM(DU125:DU128)","v":39019032.559317097},{"$f":"SUM(DV125:DV128)","v":36604417.704072602},{"$f":"SUM(DW125:DW128)","v":34468550.354251109},{"$f":"SUM(DX125:DX128)","v":32524513.147300739},{"$f":"SUM(DY125:DY128)","v":49304121.76583264},{"$f":"SUM(DZ125:DZ128)","v":46876198.277237855},{"$f":"SUM(EA125:EA128)","v":44387771.850332327},{"$f":"SUM(EB125:EB128)","v":42139210.049860194},{"$f":"SUM(EC125:EC128)","v":40062871.753161334},{"$f":"SUM(ED125:ED128)","v":38060082.407174431},{"$f":"SUM(EE125:EE128)","v":36060378.319919586},{"$f":"SUM(EF125:EF128)","v":34152006.062644318},{"$f":"SUM(EG125:EG128)","v":32423154.176676787},{"$f":"SUM(EH125:EH128)","v":30785701.994007781},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL129:FE129))","v":4689623.4905001773},{"$f":"SUM(EL125:EL128)","v":5358715.5989900222},{"$f":"SUM(EM125:EM128)","v":5263218.9793113228},{"$f":"SUM(EN125:EN128)","v":5161733.2472080402},{"$f":"SUM(EO125:EO128)","v":5063290.3259796966},{"$f":"SUM(EP125:EP128)","v":4967726.5260785474},{"$f":"SUM(EQ125:EQ128)","v":4874894.3348008981},{"$f":"SUM(ER125:ER128)","v":4784655.604894775},{"$f":"SUM(ES125:ES128)","v":4696883.8323577838},{"$f":"SUM(ET125:ET128)","v":4610834.7431621579},{"$f":"SUM(EU125:EU128)","v":4525689.3716415009},{"$f":"SUM(EV125:EV128)","v":4441322.0937664565},{"$f":"SUM(EW125:EW128)","v":4357748.4714099364},{"$f":"SUM(EX125:EX128)","v":4274984.3776823105},{"$f":"SUM(EY125:EY128)","v":4193046.0031561567},{"$f":"SUM(EZ125:EZ128)","v":4111949.862215505},{"$f":"SUM(FA125:FA128)","v":4031712.7995320633},{"$f":"SUM(FB125:FB128)","v":3952351.9966709795},{"$f":"SUM(FC125:FC128)","v":3873884.9788286979},{"$f":"SUM(FD125:FD128)","v":3796329.6217055963},{"$f":"SUM(FE125:FE128)","v":3719704.1585160578},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI129:GB129))","v":4786978.3387159174},{"$f":"SUM(FI125:FI128)","v":5373007.6847691434},{"$f":"SUM(FJ125:FJ128)","v":5288386.0417792853},{"$f":"SUM(FK125:FK128)","v":5198205.9145775856},{"$f":"SUM(FL125:FL128)","v":5111029.6814326923},{"$f":"SUM(FM125:FM128)","v":5026704.6065100702},{"$f":"SUM(FN125:FN128)","v":4945093.3336382313},{"$f":"SUM(FO125:FO128)","v":4866067.4317580294},{"$f":"SUM(FP125:FP128)","v":4789509.554690022},{"$f":"SUM(FQ125:FQ128)","v":4714716.9143943591},{"$f":"SUM(FR125:FR128)","v":4640915.9856597874},{"$f":"SUM(FS125:FS128)","v":4567990.4122765269},{"$f":"SUM(FT125:FT128)","v":4495957.7013516072},{"$f":"SUM(FU125:FU128)","v":4424835.7101341914},{"$f":"SUM(FV125:FV128)","v":4354642.6530184336},{"$f":"SUM(FW125:FW128)","v":4285397.1086863652},{"$f":"SUM(FX125:FX128)","v":4217118.0273936596},{"$f":"SUM(FY125:FY128)","v":4149824.7384011047},{"$f":"SUM(FZ125:FZ128)","v":4083536.9575547031},{"$f":"SUM(GA125:GA128)","v":4018274.7950173793},{"$f":"SUM(GB125:GB128)","v":3954058.7631553132},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF129:GY129))","v":21822381.292901695},{"$f":"SUM(GF125:GF128)","v":26662984.832880288},{"$f":"SUM(GG125:GG128)","v":25989567.703204088},25278395.314337194,24583200.646367054,23902966.336921662,23236770.482976634,22583746.069585498,21943094.51414454,21310338.202389404,20680553.88954832,20052945.453792285,19427556.412662994,18804431.154052977,18183614.953612629,17565153.992505342,16949095.375517771,16335487.149532314,15724378.322369009,15115818.882004309,14509859.816174183,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC129:HV129))","v":22040604.692411505},{"$f":"SUM(HC125:HC128)","v":26955623.339229748},{"$f":"SUM(HD125:HD128)","v":26272022.833311845},25550140.639404729,24844423.329092193,24153839.516284257,23477454.532777328,22814389.317610756,22163834.141122937,21521251.338769905,20881651.682388816,20244227.903092772,19609023.518423479,18976082.916273456,18345451.372293107,17717175.067645814,17091301.107118238,16467877.537592776,15846953.366889467,15228578.582984766,14612804.173614632,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ129:IS129))","v":22319127.008173358},{"$f":"SUM(HZ125:HZ128)","v":27329122.948587053},{"$f":"SUM(IA125:IA128)","v":26632525.222666696},25896973.918536462,25177826.37700345,24474033.313262768,23784643.766690854,23108763.301789925,22445567.961714718,21790443.438706223,21138316.288853303,20488365.016085427,19840633.137944303,19195165.042322449,18552006.004870266,17911202.206751142,17272800.752751734,16636849.689754445,16003398.025579304,15372495.748202769,14744193.845360808,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW129:JP129))","v":5928573.3520092247},{"$f":"SUM(IW125:IW128)","v":7535023.5675183097},{"$f":"SUM(IX125:IX128)","v":7313431.6011948353},7079914.6248912252,6851045.1864425475,6626503.7616168791,6406000.1651644297,6189261.0312273568,5976033.9898104882,5764931.4704320487,5554428.2914383234,5344272.4756792458,5134470.9704195103,4925030.8618691014,4715959.3779622074,4507263.8911916986,4298951.921500301,4091031.139229598,3883509.368128004,3676394.5884189,3469694.9399301386]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D132:W132))","v":246553.40419416563},{"$f":"(D122+D123)*HLOOKUP(D121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":159442.03520423092},{"$f":"(E122+E123)*HLOOKUP(E121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":175248.70507415669},{"$f":"(F122+F123)*HLOOKUP(F121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":174186.56698734179},{"$f":"(G122+G123)*HLOOKUP(G121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":190904.96370763914},{"$f":"(H122+H123)*HLOOKUP(H121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":202217.07452004607},{"$f":"(I122+I123)*HLOOKUP(I121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":214593.39428435205},{"$f":"(J122+J123)*HLOOKUP(J121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":238811.08015790972},{"$f":"(K122+K123)*HLOOKUP(K121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":241547.73758673811},{"$f":"(L122+L123)*HLOOKUP(L121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":260765.59599826523},{"$f":"(M122+M123)*HLOOKUP(M121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":278470.72901079728},{"$f":"(N122+N123)*HLOOKUP(N121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":286532.7392758769},{"$f":"(O122+O123)*HLOOKUP(O121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":303800.26148980699},{"$f":"(P122+P123)*HLOOKUP(P121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":312221.86515391467},{"$f":"(Q122+Q123)*HLOOKUP(Q121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":333262.64354727021},{"$f":"(R122+R123)*HLOOKUP(R121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":331689.20119372348},{"$f":"(S122+S123)*HLOOKUP(S121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":333891.95838440495},{"$f":"(T122+T123)*HLOOKUP(T121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":334600.82090782974},{"$f":"(U122+U123)*HLOOKUP(U121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":329603.25617194513},{"$f":"(V122+V123)*HLOOKUP(V121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":336955.60220636008},{"$f":"(W122+W123)*HLOOKUP(W121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":385512.28483049426},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA132:AT132))","v":493106.80838833126},{"$f":"(AA122+AA123)*HLOOKUP(AA121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":318884.07040846185},{"$f":"(AB122+AB123)*HLOOKUP(AB121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":350497.41014831339},{"$f":"(AC122+AC123)*HLOOKUP(AC121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":348373.13397468359},{"$f":"(AD122+AD123)*HLOOKUP(AD121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":381809.92741527827},{"$f":"(AE122+AE123)*HLOOKUP(AE121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":404434.14904009213},{"$f":"(AF122+AF123)*HLOOKUP(AF121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":429186.7885687041},{"$f":"(AG122+AG123)*HLOOKUP(AG121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":477622.16031581943},{"$f":"(AH122+AH123)*HLOOKUP(AH121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":483095.47517347621},{"$f":"(AI122+AI123)*HLOOKUP(AI121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":521531.19199653046},{"$f":"(AJ122+AJ123)*HLOOKUP(AJ121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":556941.45802159456},{"$f":"(AK122+AK123)*HLOOKUP(AK121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":573065.4785517538},{"$f":"(AL122+AL123)*HLOOKUP(AL121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":607600.52297961398},{"$f":"(AM122+AM123)*HLOOKUP(AM121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":624443.73030782933},{"$f":"(AN122+AN123)*HLOOKUP(AN121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":666525.28709454043},{"$f":"(AO122+AO123)*HLOOKUP(AO121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":663378.40238744696},{"$f":"(AP122+AP123)*HLOOKUP(AP121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":667783.9167688099},{"$f":"(AQ122+AQ123)*HLOOKUP(AQ121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":669201.64181565947},{"$f":"(AR122+AR123)*HLOOKUP(AR121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":659206.51234389027},{"$f":"(AS122+AS123)*HLOOKUP(AS121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":673911.20441272017},{"$f":"(AT122+AT123)*HLOOKUP(AT121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":771024.56966098852},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX132:BQ132))","v":1232767.0209708277},{"$f":"(AX122+AX123)*HLOOKUP(AX121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":797210.17602115462},{"$f":"(AY122+AY123)*HLOOKUP(AY121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":876243.52537078341},{"$f":"(AZ122+AZ123)*HLOOKUP(AZ121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":870932.83493670891},{"$f":"(BA122+BA123)*HLOOKUP(BA121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":954524.81853819569},{"$f":"(BB122+BB123)*HLOOKUP(BB121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1011085.3726002304},{"$f":"(BC122+BC123)*HLOOKUP(BC121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1072966.9714217603},{"$f":"(BD122+BD123)*HLOOKUP(BD121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1194055.4007895484},{"$f":"(BE122+BE123)*HLOOKUP(BE121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1207738.6879336906},{"$f":"(BF122+BF123)*HLOOKUP(BF121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1303827.9799913261},{"$f":"(BG122+BG123)*HLOOKUP(BG121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1392353.6450539865},{"$f":"(BH122+BH123)*HLOOKUP(BH121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1432663.6963793845},{"$f":"(BI122+BI123)*HLOOKUP(BI121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1519001.3074490349},{"$f":"(BJ122+BJ123)*HLOOKUP(BJ121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1561109.3257695735},{"$f":"(BK122+BK123)*HLOOKUP(BK121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1666313.2177363511},{"$f":"(BL122+BL123)*HLOOKUP(BL121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1658446.0059686175},{"$f":"(BM122+BM123)*HLOOKUP(BM121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1669459.7919220247},{"$f":"(BN122+BN123)*HLOOKUP(BN121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673004.1045391487},{"$f":"(BO122+BO123)*HLOOKUP(BO121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1648016.2808597255},{"$f":"(BP122+BP123)*HLOOKUP(BP121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1684778.0110318004},{"$f":"(BQ122+BQ123)*HLOOKUP(BQ121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1927561.4241524711},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU132:CN132))","v":2465534.0419416553},{"$f":"(BU122+BU123)*HLOOKUP(BU121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1594420.3520423092},{"$f":"(BV122+BV123)*HLOOKUP(BV121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1752487.0507415668},{"$f":"(BW122+BW123)*HLOOKUP(BW121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1741865.6698734178},{"$f":"(BX122+BX123)*HLOOKUP(BX121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1909049.6370763914},{"$f":"(BY122+BY123)*HLOOKUP(BY121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2022170.7452004608},{"$f":"(BZ122+BZ123)*HLOOKUP(BZ121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2145933.9428435205},{"$f":"(CA122+CA123)*HLOOKUP(CA121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2388110.8015790968},{"$f":"(CB122+CB123)*HLOOKUP(CB121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2415477.3758673812},{"$f":"(CC122+CC123)*HLOOKUP(CC121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2607655.9599826522},{"$f":"(CD122+CD123)*HLOOKUP(CD121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2784707.2901079729},{"$f":"(CE122+CE123)*HLOOKUP(CE121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2865327.392758769},{"$f":"(CF122+CF123)*HLOOKUP(CF121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3038002.6148980698},{"$f":"(CG122+CG123)*HLOOKUP(CG121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3122218.6515391469},{"$f":"(CH122+CH123)*HLOOKUP(CH121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3332626.4354727021},{"$f":"(CI122+CI123)*HLOOKUP(CI121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3316892.011937235},{"$f":"(CJ122+CJ123)*HLOOKUP(CJ121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3338919.5838440494},{"$f":"(CK122+CK123)*HLOOKUP(CK121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3346008.2090782975},{"$f":"(CL122+CL123)*HLOOKUP(CL121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3296032.5617194511},{"$f":"(CM122+CM123)*HLOOKUP(CM121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3369556.0220636008},{"$f":"(CN122+CN123)*HLOOKUP(CN121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3855122.8483049423},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR132:DK132))","v":4931068.0838833107},{"$f":"(CR122+CR123)*HLOOKUP(CR121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3188840.7040846185},{"$f":"(CS122+CS123)*HLOOKUP(CS121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3504974.1014831336},{"$f":"(CT122+CT123)*HLOOKUP(CT121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3483731.3397468356},{"$f":"(CU122+CU123)*HLOOKUP(CU121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3818099.2741527827},{"$f":"(CV122+CV123)*HLOOKUP(CV121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4044341.4904009216},{"$f":"(CW122+CW123)*HLOOKUP(CW121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4291867.8856870411},{"$f":"(CX122+CX123)*HLOOKUP(CX121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4776221.6031581936},{"$f":"(CY122+CY123)*HLOOKUP(CY121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4830954.7517347625},{"$f":"(CZ122+CZ123)*HLOOKUP(CZ121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5215311.9199653044},{"$f":"(DA122+DA123)*HLOOKUP(DA121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5569414.5802159458},{"$f":"(DB122+DB123)*HLOOKUP(DB121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5730654.785517538},{"$f":"(DC122+DC123)*HLOOKUP(DC121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6076005.2297961395},{"$f":"(DD122+DD123)*HLOOKUP(DD121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6244437.3030782938},{"$f":"(DE122+DE123)*HLOOKUP(DE121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6665252.8709454043},{"$f":"(DF122+DF123)*HLOOKUP(DF121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6633784.02387447},{"$f":"(DG122+DG123)*HLOOKUP(DG121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6677839.1676880987},{"$f":"(DH122+DH123)*HLOOKUP(DH121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6692016.418156595},{"$f":"(DI122+DI123)*HLOOKUP(DI121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6592065.1234389022},{"$f":"(DJ122+DJ123)*HLOOKUP(DJ121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6739112.0441272017},{"$f":"(DK122+DK123)*HLOOKUP(DK121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7710245.6966098845},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO132:EH132))","v":12327670.209708281},{"$f":"(DO122+DO123)*HLOOKUP(DO121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7972101.760211546},{"$f":"(DP122+DP123)*HLOOKUP(DP121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8762435.2537078336},{"$f":"(DQ122+DQ123)*HLOOKUP(DQ121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8709328.3493670896},{"$f":"(DR122+DR123)*HLOOKUP(DR121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":9545248.1853819564},{"$f":"(DS122+DS123)*HLOOKUP(DS121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":10110853.726002304},{"$f":"(DT122+DT123)*HLOOKUP(DT121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":10729669.714217601},{"$f":"(DU122+DU123)*HLOOKUP(DU121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":11940554.007895485},{"$f":"(DV122+DV123)*HLOOKUP(DV121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":12077386.879336905},{"$f":"(DW122+DW123)*HLOOKUP(DW121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":13038279.799913261},{"$f":"(DX122+DX123)*HLOOKUP(DX121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":13923536.450539865},{"$f":"(DY122+DY123)*HLOOKUP(DY121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":14326636.963793844},{"$f":"(DZ122+DZ123)*HLOOKUP(DZ121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":15190013.07449035},{"$f":"(EA122+EA123)*HLOOKUP(EA121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":15611093.257695735},{"$f":"(EB122+EB123)*HLOOKUP(EB121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16663132.177363511},{"$f":"(EC122+EC123)*HLOOKUP(EC121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16584460.059686175},{"$f":"(ED122+ED123)*HLOOKUP(ED121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16694597.919220246},{"$f":"(EE122+EE123)*HLOOKUP(EE121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16730041.045391487},{"$f":"(EF122+EF123)*HLOOKUP(EF121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16480162.808597255},{"$f":"(EG122+EG123)*HLOOKUP(EG121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16847780.110318001},{"$f":"(EH122+EH123)*HLOOKUP(EH121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":19275614.241524711},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL132:FE132))","v":1244007.5011691779},{"$f":"(EL122+EL123)*HLOOKUP(EL121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":925333.24002455443},{"$f":"(EM122+EM123)*HLOOKUP(EM121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":876243.52537078341},{"$f":"(EN122+EN123)*HLOOKUP(EN121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":870932.83493670891},{"$f":"(EO122+EO123)*HLOOKUP(EO121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":954524.81853819569},{"$f":"(EP122+EP123)*HLOOKUP(EP121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1011085.3726002304},{"$f":"(EQ122+EQ123)*HLOOKUP(EQ121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1072966.9714217603},{"$f":"(ER122+ER123)*HLOOKUP(ER121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1194055.4007895484},{"$f":"(ES122+ES123)*HLOOKUP(ES121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1207738.6879336906},{"$f":"(ET122+ET123)*HLOOKUP(ET121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1303827.9799913261},{"$f":"(EU122+EU123)*HLOOKUP(EU121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1392353.6450539865},{"$f":"(EV122+EV123)*HLOOKUP(EV121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1432663.6963793845},{"$f":"(EW122+EW123)*HLOOKUP(EW121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1519001.3074490349},{"$f":"(EX122+EX123)*HLOOKUP(EX121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1561109.3257695735},{"$f":"(EY122+EY123)*HLOOKUP(EY121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1666313.2177363511},{"$f":"(EZ122+EZ123)*HLOOKUP(EZ121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1658446.0059686175},{"$f":"(FA122+FA123)*HLOOKUP(FA121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1669459.7919220247},{"$f":"(FB122+FB123)*HLOOKUP(FB121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673004.1045391487},{"$f":"(FC122+FC123)*HLOOKUP(FC121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1648016.2808597255},{"$f":"(FD122+FD123)*HLOOKUP(FD121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1684778.0110318004},{"$f":"(FE122+FE123)*HLOOKUP(FE121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1927561.4241524711},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI132:GB132))","v":1463910.8374028583},{"$f":"(FI122+FI123)*HLOOKUP(FI121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":946687.08402512106},{"$f":"(FJ122+FJ123)*HLOOKUP(FJ121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1040539.1863778053},{"$f":"(FK122+FK123)*HLOOKUP(FK121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1034232.7414873418},{"$f":"(FL122+FL123)*HLOOKUP(FL121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1133498.2220141073},{"$f":"(FM122+FM123)*HLOOKUP(FM121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1200663.8799627735},{"$f":"(FN122+FN123)*HLOOKUP(FN121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1274148.2785633402},{"$f":"(FO122+FO123)*HLOOKUP(FO121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1417940.7884375888},{"$f":"(FP122+FP123)*HLOOKUP(FP121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1434189.6919212574},{"$f":"(FQ122+FQ123)*HLOOKUP(FQ121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1548295.7262396999},{"$f":"(FR122+FR123)*HLOOKUP(FR121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1653419.9535016089},{"$f":"(FS122+FS123)*HLOOKUP(FS121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1701288.1394505189},{"$f":"(FT122+FT123)*HLOOKUP(FT121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1803814.052595729},{"$f":"(FU122+FU123)*HLOOKUP(FU121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1853817.3243513685},{"$f":"(FV122+FV123)*HLOOKUP(FV121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1978746.9460619169},{"$f":"(FW122+FW123)*HLOOKUP(FW121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1969404.6320877331},{"$f":"(FX122+FX123)*HLOOKUP(FX121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1982483.5029074044},{"$f":"(FY122+FY123)*HLOOKUP(FY121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1986692.3741402391},{"$f":"(FZ122+FZ123)*HLOOKUP(FZ121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1957019.333520924},{"$f":"(GA122+GA123)*HLOOKUP(GA121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2000673.888100263},{"$f":"(GB122+GB123)*HLOOKUP(GB121,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2288979.1911810595},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF132:GY132))","v":3254156.3901093691},{"$f":"GF123*HydrogenFuel!D125","v":3023179.3463340146},{"$f":"GG123*HydrogenFuel!E125","v":3090136.835967612},{"$f":"GH123*HydrogenFuel!F125","v":2996773.2711865567},{"$f":"GI123*HydrogenFuel!G125","v":3057409.4887665045},{"$f":"GJ123*HydrogenFuel!H125","v":3079364.7025516117},{"$f":"GK123*HydrogenFuel!I125","v":3094702.2380034709},{"$f":"GL123*HydrogenFuel!J125","v":3244106.3307827581},{"$f":"GM123*HydrogenFuel!K125","v":3226208.9738861034},{"$f":"GN123*HydrogenFuel!L125","v":3284738.6850678995},{"$f":"GO123*HydrogenFuel!M125","v":3353810.1473730365},{"$f":"GP123*HydrogenFuel!N125","v":3370241.6352442913},{"$f":"GQ123*HydrogenFuel!O125","v":3475096.92607695},{"$f":"GR123*HydrogenFuel!P125","v":3454820.5591819067},{"$f":"GS123*HydrogenFuel!Q125","v":3592511.3232088317},{"$f":"GT123*HydrogenFuel!R125","v":3538896.7064487212},{"$f":"GU123*HydrogenFuel!S125","v":3494612.6613735463},{"$f":"GV123*HydrogenFuel!T125","v":3492666.6146937925},{"$f":"GW123*HydrogenFuel!U125","v":3447064.3863266632},{"$f":"GX123*HydrogenFuel!V125","v":3489877.1714033298},{"$f":"GY123*HydrogenFuel!W125","v":3821190.0025790995},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC132:HV132))","v":13016625.560437476},{"$f":"HC123*HydrogenFuel!D125","v":12092717.385336058},{"$f":"HD123*HydrogenFuel!E125","v":12360547.343870448},{"$f":"HE123*HydrogenFuel!F125","v":11987093.084746227},{"$f":"HF123*HydrogenFuel!G125","v":12229637.955066018},{"$f":"HG123*HydrogenFuel!H125","v":12317458.810206447},{"$f":"HH123*HydrogenFuel!I125","v":12378808.952013884},{"$f":"HI123*HydrogenFuel!J125","v":12976425.323131032},{"$f":"HJ123*HydrogenFuel!K125","v":12904835.895544413},{"$f":"HK123*HydrogenFuel!L125","v":13138954.740271598},{"$f":"HL123*HydrogenFuel!M125","v":13415240.589492146},{"$f":"HM123*HydrogenFuel!N125","v":13480966.540977165},{"$f":"HN123*HydrogenFuel!O125","v":13900387.7043078},{"$f":"HO123*HydrogenFuel!P125","v":13819282.236727627},{"$f":"HP123*HydrogenFuel!Q125","v":14370045.292835327},{"$f":"HQ123*HydrogenFuel!R125","v":14155586.825794885},{"$f":"HR123*HydrogenFuel!S125","v":13978450.645494185},{"$f":"HS123*HydrogenFuel!T125","v":13970666.45877517},{"$f":"HT123*HydrogenFuel!U125","v":13788257.545306653},{"$f":"HU123*HydrogenFuel!V125","v":13959508.685613319},{"$f":"HV123*HydrogenFuel!W125","v":15284760.010316398},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ132:IS132))","v":32541563.901093684},{"$f":"HZ123*HydrogenFuel!D125","v":30231793.463340145},{"$f":"IA123*HydrogenFuel!E125","v":30901368.359676119},{"$f":"IB123*HydrogenFuel!F125","v":29967732.711865567},{"$f":"IC123*HydrogenFuel!G125","v":30574094.887665048},{"$f":"ID123*HydrogenFuel!H125","v":30793647.025516119},{"$f":"IE123*HydrogenFuel!I125","v":30947022.380034715},{"$f":"IF123*HydrogenFuel!J125","v":32441063.307827581},{"$f":"IG123*HydrogenFuel!K125","v":32262089.738861028},{"$f":"IH123*HydrogenFuel!L125","v":32847386.850678992},{"$f":"II123*HydrogenFuel!M125","v":33538101.473730359},{"$f":"IJ123*HydrogenFuel!N125","v":33702416.352442905},{"$f":"IK123*HydrogenFuel!O125","v":34750969.260769486},{"$f":"IL123*HydrogenFuel!P125","v":34548205.591819055},{"$f":"IM123*HydrogenFuel!Q125","v":35925113.232088305},{"$f":"IN123*HydrogenFuel!R125","v":35388967.064487204},{"$f":"IO123*HydrogenFuel!S125","v":34946126.613735445},{"$f":"IP123*HydrogenFuel!T125","v":34926666.146937907},{"$f":"IQ123*HydrogenFuel!U125","v":34470643.863266617},{"$f":"IR123*HydrogenFuel!V125","v":34898771.714033276},{"$f":"IS123*HydrogenFuel!W125","v":38211900.025790974}]
[]
[null,"Fixed $/kW",{"$f":"C129/'Resource Options'!$J$31/1000","v":246.1297158625361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Z129/'Resource Options'!$J$32/1000","v":482.41424309057061},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AW129/'Resource Options'!$J$33/1000","v":181.50488790273161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BT129/'Resource Options'!$J$34/1000","v":355.68899451314189},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CQ129/'Resource Options'!$J$35/1000","v":704.05720773396217},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DN129/'Resource Options'!$J$36/1000","v":1749.1618473964227},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EK129/'Resource Options'!$J$37/1000","v":187.58493962000711},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"FH129/'Resource Options'!$J$38/1000","v":191.4791335486367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"GE129/'Resource Options'!$J$38/1000","v":872.89525171606783},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HB129/'Resource Options'!$J$38/1000","v":881.62418769646013},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HY129/'Resource Options'!$J$38/1000","v":892.76508032693437},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IV129/'Resource Options'!$J$42/1000","v":237.14293408036897}]
[null,"Fixed $/kWh",{"$f":"C129/'Resource Options'!$K$31/1000","v":61.532428965634026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Z129/'Resource Options'!$K$32/1000","v":60.301780386321326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AW129/'Resource Options'!$K$33/1000","v":45.376221975682903},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BT129/'Resource Options'!$K$34/1000","v":44.461124314142737},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CQ129/'Resource Options'!$K$35/1000","v":44.003575483372636},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DN129/'Resource Options'!$K$36/1000","v":43.729046184910565},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EK129/'Resource Options'!$K$37/1000","v":46.896234905001776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"FH129/'Resource Options'!$K$38/1000","v":47.869783387159174},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"GE129/'Resource Options'!$K$38/1000","v":218.22381292901696},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HB129/'Resource Options'!$K$38/1000","v":220.40604692411503},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HY129/'Resource Options'!$K$38/1000","v":223.19127008173359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IV129/'Resource Options'!$K$42/1000","v":19.761911173364084}]
[null,"All per $/MWh",{"$f":"C136/(D122-D123)","v":231.19339491722749},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Z136/(AA122-AA123)","v":227.36198589072481},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AW136/(AX122-AX123)","v":180.89387128724283},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BT136/(BU122-BU123)","v":178.0448748316382},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CQ136/(CR122-CR123)","v":176.62037660383598},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DN136/(DO122-DO123)","v":175.76567766715448},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EK136/(EL122-EL123)","v":233.81279571769934},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"FH136/(FI122-FI123)","v":257.54636944090083},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"GE136/(GF122-GF124)","v":1296.8338800879781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HB136/(HC122-HC124)","v":456.77671046191921},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HY136/(HZ122-HZ124)","v":287.95198740673635},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IV136/(IW122-IW124)","v":89.663747534612398}]
[null,"Year",null,2026,{"$f":"D144+1","v":2027},{"$f":"E144+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,2026,{"$f":"AA144+1","v":2027},{"$f":"AB144+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,2026,{"$f":"AX144+1","v":2027},{"$f":"AY144+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,2026,{"$f":"BU144+1","v":2027},{"$f":"BV144+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,2026,{"$f":"CR144+1","v":2027},{"$f":"CS144+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,2026,{"$f":"DO144+1","v":2027},{"$f":"DP144+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,2026,{"$f":"EL144+1","v":2027},{"$f":"EM144+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,2026,{"$f":"FI144+1","v":2027},{"$f":"FJ144+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"Year",null,2026,{"$f":"GF144+1","v":2027},{"$f":"GG144+1","v":2028},{"$f":"GH144+1","v":2029},{"$f":"GI144+1","v":2030},{"$f":"GJ144+1","v":2031},{"$f":"GK144+1","v":2032},{"$f":"GL144+1","v":2033},{"$f":"GM144+1","v":2034},{"$f":"GN144+1","v":2035},{"$f":"GO144+1","v":2036},{"$f":"GP144+1","v":2037},{"$f":"GQ144+1","v":2038},{"$f":"GR144+1","v":2039},{"$f":"GS144+1","v":2040},{"$f":"GT144+1","v":2041},{"$f":"GU144+1","v":2042},{"$f":"GV144+1","v":2043},{"$f":"GW144+1","v":2044},{"$f":"GX144+1","v":2045},null,"Year",null,2026,{"$f":"HC144+1","v":2027},{"$f":"HD144+1","v":2028},{"$f":"HE144+1","v":2029},{"$f":"HF144+1","v":2030},{"$f":"HG144+1","v":2031},{"$f":"HH144+1","v":2032},{"$f":"HI144+1","v":2033},{"$f":"HJ144+1","v":2034},{"$f":"HK144+1","v":2035},{"$f":"HL144+1","v":2036},{"$f":"HM144+1","v":2037},{"$f":"HN144+1","v":2038},{"$f":"HO144+1","v":2039},{"$f":"HP144+1","v":2040},{"$f":"HQ144+1","v":2041},{"$f":"HR144+1","v":2042},{"$f":"HS144+1","v":2043},{"$f":"HT144+1","v":2044},{"$f":"HU144+1","v":2045},null,"Year",null,2026,{"$f":"HZ144+1","v":2027},{"$f":"IA144+1","v":2028},{"$f":"IB144+1","v":2029},{"$f":"IC144+1","v":2030},{"$f":"ID144+1","v":2031},{"$f":"IE144+1","v":2032},{"$f":"IF144+1","v":2033},{"$f":"IG144+1","v":2034},{"$f":"IH144+1","v":2035},{"$f":"II144+1","v":2036},{"$f":"IJ144+1","v":2037},{"$f":"IK144+1","v":2038},{"$f":"IL144+1","v":2039},{"$f":"IM144+1","v":2040},{"$f":"IN144+1","v":2041},{"$f":"IO144+1","v":2042},{"$f":"IP144+1","v":2043},{"$f":"IQ144+1","v":2044},{"$f":"IR144+1","v":2045},null,"Year",null,2026,{"$f":"IW144+1","v":2027},{"$f":"IX144+1","v":2028},{"$f":"IY144+1","v":2029},{"$f":"IZ144+1","v":2030},{"$f":"JA144+1","v":2031},{"$f":"JB144+1","v":2032},{"$f":"JC144+1","v":2033},{"$f":"JD144+1","v":2034},{"$f":"JE144+1","v":2035},{"$f":"JF144+1","v":2036},{"$f":"JG144+1","v":2037},{"$f":"JH144+1","v":2038},{"$f":"JI144+1","v":2039},{"$f":"JJ144+1","v":2040},{"$f":"JK144+1","v":2041},{"$f":"JL144+1","v":2042},{"$f":"JM144+1","v":2043},{"$f":"JN144+1","v":2044},{"$f":"JO144+1","v":2045}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D148:W148))","v":230738.9313110231},{"$f":"HLOOKUP(D144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":223395.11228223899},{"$f":"D148*(1+'Fixed O&M'!$A$29)","v":227863.01452788376},{"$f":"E148*(1+'Fixed O&M'!$A$29)","v":232420.27481844145},{"$f":"F148*(1+'Fixed O&M'!$A$29)","v":237068.68031481028},{"$f":"G148*(1+'Fixed O&M'!$A$29)","v":241810.05392110648},{"$f":"H148*(1+'Fixed O&M'!$A$29)","v":246646.25499952861},{"$f":"I148*(1+'Fixed O&M'!$A$29)","v":251579.18009951917},{"$f":"J148*(1+'Fixed O&M'!$A$29)","v":256610.76370150957},{"$f":"K148*(1+'Fixed O&M'!$A$29)","v":261742.97897553977},{"$f":"L148*(1+'Fixed O&M'!$A$29)","v":266977.83855505055},{"$f":"HLOOKUP(N144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":192795.10995132267},{"$f":"N148*(1+'Fixed O&M'!$A$29)","v":196651.01215034912},{"$f":"O148*(1+'Fixed O&M'!$A$29)","v":200584.03239335612},{"$f":"P148*(1+'Fixed O&M'!$A$29)","v":204595.71304122324},{"$f":"Q148*(1+'Fixed O&M'!$A$29)","v":208687.62730204771},{"$f":"R148*(1+'Fixed O&M'!$A$29)","v":212861.37984808866},{"$f":"S148*(1+'Fixed O&M'!$A$29)","v":217118.60744505044},{"$f":"T148*(1+'Fixed O&M'!$A$29)","v":221460.97959395146},{"$f":"U148*(1+'Fixed O&M'!$A$29)","v":225890.19918583048},{"$f":"V148*(1+'Fixed O&M'!$A$29)","v":230408.0031695471},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA148:AT148))","v":452248.30536960531},{"$f":"HLOOKUP(AA144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":437854.42007318838},{"$f":"AA148*(1+'Fixed O&M'!$A$30)","v":446611.50847465213},{"$f":"AB148*(1+'Fixed O&M'!$A$30)","v":455543.7386441452},{"$f":"AC148*(1+'Fixed O&M'!$A$30)","v":464654.6134170281},{"$f":"AD148*(1+'Fixed O&M'!$A$30)","v":473947.70568536868},{"$f":"AE148*(1+'Fixed O&M'!$A$30)","v":483426.65979907603},{"$f":"AF148*(1+'Fixed O&M'!$A$30)","v":493095.19299505756},{"$f":"AG148*(1+'Fixed O&M'!$A$30)","v":502957.09685495874},{"$f":"AH148*(1+'Fixed O&M'!$A$30)","v":513016.23879205791},{"$f":"AI148*(1+'Fixed O&M'!$A$30)","v":523276.56356789905},{"$f":"HLOOKUP(AK144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":377878.41550459235},{"$f":"AK148*(1+'Fixed O&M'!$A$30)","v":385435.98381468421},{"$f":"AL148*(1+'Fixed O&M'!$A$30)","v":393144.70349097787},{"$f":"AM148*(1+'Fixed O&M'!$A$30)","v":401007.59756079741},{"$f":"AN148*(1+'Fixed O&M'!$A$30)","v":409027.74951201334},{"$f":"AO148*(1+'Fixed O&M'!$A$30)","v":417208.3045022536},{"$f":"AP148*(1+'Fixed O&M'!$A$30)","v":425552.47059229866},{"$f":"AQ148*(1+'Fixed O&M'!$A$30)","v":434063.52000414464},{"$f":"AR148*(1+'Fixed O&M'!$A$30)","v":442744.79040422756},{"$f":"AS148*(1+'Fixed O&M'!$A$30)","v":451599.68621231214},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX148:BQ148))","v":850775.85442372132},{"$f":"HLOOKUP(AX144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":823697.87554322986},{"$f":"AX148*(1+'Fixed O&M'!$A$31)","v":840171.83305409446},{"$f":"AY148*(1+'Fixed O&M'!$A$31)","v":856975.26971517631},{"$f":"AZ148*(1+'Fixed O&M'!$A$31)","v":874114.7751094799},{"$f":"BA148*(1+'Fixed O&M'!$A$31)","v":891597.07061166957},{"$f":"BB148*(1+'Fixed O&M'!$A$31)","v":909429.01202390296},{"$f":"BC148*(1+'Fixed O&M'!$A$31)","v":927617.592264381},{"$f":"BD148*(1+'Fixed O&M'!$A$31)","v":946169.94410966861},{"$f":"BE148*(1+'Fixed O&M'!$A$31)","v":965093.34299186198},{"$f":"BF148*(1+'Fixed O&M'!$A$31)","v":984395.20985169918},{"$f":"HLOOKUP(BH144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":710870.17464103061},{"$f":"BH148*(1+'Fixed O&M'!$A$31)","v":725087.57813385129},{"$f":"BI148*(1+'Fixed O&M'!$A$31)","v":739589.32969652838},{"$f":"BJ148*(1+'Fixed O&M'!$A$31)","v":754381.11629045894},{"$f":"BK148*(1+'Fixed O&M'!$A$31)","v":769468.73861626815},{"$f":"BL148*(1+'Fixed O&M'!$A$31)","v":784858.11338859354},{"$f":"BM148*(1+'Fixed O&M'!$A$31)","v":800555.27565636544},{"$f":"BN148*(1+'Fixed O&M'!$A$31)","v":816566.38116949273},{"$f":"BO148*(1+'Fixed O&M'!$A$31)","v":832897.70879288262},{"$f":"BP148*(1+'Fixed O&M'!$A$31)","v":849555.66296874033},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU148:CN148))","v":1667236.6882934957},{"$f":"HLOOKUP(BU144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1614172.88823423},{"$f":"BU148*(1+'Fixed O&M'!$A$32)","v":1646456.3459989147},{"$f":"BV148*(1+'Fixed O&M'!$A$32)","v":1679385.472918893},{"$f":"BW148*(1+'Fixed O&M'!$A$32)","v":1712973.1823772709},{"$f":"BX148*(1+'Fixed O&M'!$A$32)","v":1747232.6460248164},{"$f":"BY148*(1+'Fixed O&M'!$A$32)","v":1782177.2989453129},{"$f":"BZ148*(1+'Fixed O&M'!$A$32)","v":1817820.8449242192},{"$f":"CA148*(1+'Fixed O&M'!$A$32)","v":1854177.2618227035},{"$f":"CB148*(1+'Fixed O&M'!$A$32)","v":1891260.8070591576},{"$f":"CC148*(1+'Fixed O&M'!$A$32)","v":1929086.0232003408},{"$f":"HLOOKUP(CE144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1393068.2560072495},{"$f":"CE148*(1+'Fixed O&M'!$A$32)","v":1420929.6211273945},{"$f":"CF148*(1+'Fixed O&M'!$A$32)","v":1449348.2135499425},{"$f":"CG148*(1+'Fixed O&M'!$A$32)","v":1478335.1778209414},{"$f":"CH148*(1+'Fixed O&M'!$A$32)","v":1507901.8813773603},{"$f":"CI148*(1+'Fixed O&M'!$A$32)","v":1538059.9190049076},{"$f":"CJ148*(1+'Fixed O&M'!$A$32)","v":1568821.1173850058},{"$f":"CK148*(1+'Fixed O&M'!$A$32)","v":1600197.539732706},{"$f":"CL148*(1+'Fixed O&M'!$A$32)","v":1632201.4905273602},{"$f":"CM148*(1+'Fixed O&M'!$A$32)","v":1664845.5203379074},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR148:DK148))","v":3300158.3560330444},{"$f":"HLOOKUP(CR144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":3195122.9136162293},{"$f":"CR148*(1+'Fixed O&M'!$A$33)","v":3259025.3718885542},{"$f":"CS148*(1+'Fixed O&M'!$A$33)","v":3324205.8793263254},{"$f":"CT148*(1+'Fixed O&M'!$A$33)","v":3390689.9969128519},{"$f":"CU148*(1+'Fixed O&M'!$A$33)","v":3458503.7968511092},{"$f":"CV148*(1+'Fixed O&M'!$A$33)","v":3527673.8727881317},{"$f":"CW148*(1+'Fixed O&M'!$A$33)","v":3598227.3502438944},{"$f":"CX148*(1+'Fixed O&M'!$A$33)","v":3670191.8972487724},{"$f":"CY148*(1+'Fixed O&M'!$A$33)","v":3743595.735193748},{"$f":"CZ148*(1+'Fixed O&M'!$A$33)","v":3818467.6498976229},{"$f":"HLOOKUP(DB144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":2757464.4187396863},{"$f":"DB148*(1+'Fixed O&M'!$A$33)","v":2812613.70711448},{"$f":"DC148*(1+'Fixed O&M'!$A$33)","v":2868865.9812567695},{"$f":"DD148*(1+'Fixed O&M'!$A$33)","v":2926243.300881905},{"$f":"DE148*(1+'Fixed O&M'!$A$33)","v":2984768.1668995433},{"$f":"DF148*(1+'Fixed O&M'!$A$33)","v":3044463.5302375341},{"$f":"DG148*(1+'Fixed O&M'!$A$33)","v":3105352.8008422847},{"$f":"DH148*(1+'Fixed O&M'!$A$33)","v":3167459.8568591303},{"$f":"DI148*(1+'Fixed O&M'!$A$33)","v":3230809.0539963129},{"$f":"DJ148*(1+'Fixed O&M'!$A$33)","v":3295425.2350762393},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO148:EH148))","v":8198923.3592516882},{"$f":"HLOOKUP(DO144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":7937972.9897622252},{"$f":"DO148*(1+'Fixed O&M'!$A$34)","v":8096732.4495574702},{"$f":"DP148*(1+'Fixed O&M'!$A$34)","v":8258667.09854862},{"$f":"DQ148*(1+'Fixed O&M'!$A$34)","v":8423840.4405195918},{"$f":"DR148*(1+'Fixed O&M'!$A$34)","v":8592317.2493299842},{"$f":"DS148*(1+'Fixed O&M'!$A$34)","v":8764163.5943165831},{"$f":"DT148*(1+'Fixed O&M'!$A$34)","v":8939446.8662029151},{"$f":"DU148*(1+'Fixed O&M'!$A$34)","v":9118235.8035269734},{"$f":"DV148*(1+'Fixed O&M'!$A$34)","v":9300600.5195975136},{"$f":"DW148*(1+'Fixed O&M'!$A$34)","v":9486612.5299894642},{"$f":"HLOOKUP(DY144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":6850652.9069369975},{"$f":"DY148*(1+'Fixed O&M'!$A$34)","v":6987665.9650757378},{"$f":"DZ148*(1+'Fixed O&M'!$A$34)","v":7127419.2843772527},{"$f":"EA148*(1+'Fixed O&M'!$A$34)","v":7269967.6700647976},{"$f":"EB148*(1+'Fixed O&M'!$A$34)","v":7415367.0234660935},{"$f":"EC148*(1+'Fixed O&M'!$A$34)","v":7563674.3639354156},{"$f":"ED148*(1+'Fixed O&M'!$A$34)","v":7714947.8512141239},{"$f":"EE148*(1+'Fixed O&M'!$A$34)","v":7869246.8082384067},{"$f":"EF148*(1+'Fixed O&M'!$A$34)","v":8026631.7444031751},{"$f":"EG148*(1+'Fixed O&M'!$A$34)","v":8187164.3792912383},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL148:FE148))","v":1908461.9950005021},{"$f":"HLOOKUP(EL144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1640323.1334031723},{"$f":"HLOOKUP(EM144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1673129.5960712354},{"$f":"HLOOKUP(EN144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1706592.1879926606},{"$f":"HLOOKUP(EO144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1740724.0317525137},{"$f":"HLOOKUP(EP144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1775538.5123875639},{"$f":"HLOOKUP(EQ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1811049.2826353156},{"$f":"HLOOKUP(ER144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1847270.2682880217},{"$f":"HLOOKUP(ES144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1884215.6736537823},{"$f":"HLOOKUP(ET144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1921899.987126858},{"$f":"HLOOKUP(EU144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1960337.9868693952},{"$f":"HLOOKUP(EV144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1999544.7466067832},{"$f":"HLOOKUP(EW144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2039535.6415389187},{"$f":"HLOOKUP(EX144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2080326.3543696976},{"$f":"HLOOKUP(EY144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2121932.8814570913},{"$f":"HLOOKUP(EZ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2164371.5390862329},{"$f":"HLOOKUP(FA144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2207658.9698679578},{"$f":"HLOOKUP(FB144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2251812.1492653168},{"$f":"HLOOKUP(FC144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2296848.3922506236},{"$f":"HLOOKUP(FD144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2342785.360095636},{"$f":"HLOOKUP(FE144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2389641.0672975485},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI148:GB148))","v":2147019.7443755646},{"$f":"HLOOKUP(FI144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1845363.5250785688},{"$f":"HLOOKUP(FJ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1882270.7955801398},{"$f":"HLOOKUP(FK144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1919916.2114917429},{"$f":"HLOOKUP(FL144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1958314.5357215777},{"$f":"HLOOKUP(FM144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1997480.8264360097},{"$f":"HLOOKUP(FN144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2037430.4429647296},{"$f":"HLOOKUP(FO144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2078179.0518240242},{"$f":"HLOOKUP(FP144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2119742.6328605046},{"$f":"HLOOKUP(FQ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2162137.4855177151},{"$f":"HLOOKUP(FR144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2205380.2352280701},{"$f":"HLOOKUP(FS144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2249487.8399326312},{"$f":"HLOOKUP(FT144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2294477.5967312837},{"$f":"HLOOKUP(FU144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2340367.1486659097},{"$f":"HLOOKUP(FV144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2387174.4916392276},{"$f":"HLOOKUP(FW144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2434917.9814720121},{"$f":"HLOOKUP(FX144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2483616.3411014527},{"$f":"HLOOKUP(FY144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2533288.6679234817},{"$f":"HLOOKUP(FZ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2583954.4412819515},{"$f":"HLOOKUP(GA144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2635633.5301075904},{"$f":"HLOOKUP(GB144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2688346.200709742},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF148:GY148))","v":5336862.402126682},{"$f":"HLOOKUP(GF144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4587033.3708142387},{"$f":"HLOOKUP(GG144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(GH144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(GI144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(GJ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(GK144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(GL144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(GM144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(GN144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(GO144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(GP144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(GQ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(GR144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(GS144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(GT144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(GU144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(GV144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(GW144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(GX144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},{"$f":"HLOOKUP(GY144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6682441.4633600349},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC148:HV148))","v":5336862.402126682},{"$f":"HLOOKUP(HC144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4587033.3708142387},{"$f":"HLOOKUP(HD144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(HE144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(HF144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(HG144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(HH144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(HI144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(HJ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(HK144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(HL144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(HM144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(HN144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(HO144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(HP144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(HQ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(HR144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(HS144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(HT144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(HU144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},{"$f":"HLOOKUP(HV144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6682441.4633600349},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ148:IS148))","v":5336862.402126682},{"$f":"HLOOKUP(HZ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4587033.3708142387},{"$f":"HLOOKUP(IA144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(IB144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(IC144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(ID144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(IE144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(IF144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(IG144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(IH144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(II144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(IJ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(IK144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(IL144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(IM144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(IN144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(IO144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(IP144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(IQ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(IR144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},{"$f":"HLOOKUP(IS144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6682441.4633600349},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW148:JP148))","v":851991.96205379581},{"$f":"HLOOKUP(IW144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":732287.11312641611},{"$f":"HLOOKUP(IX144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":746932.85538894439},{"$f":"HLOOKUP(IY144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":761871.51249672333},{"$f":"HLOOKUP(IZ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":777108.94274665765},{"$f":"HLOOKUP(JA144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":792651.12160159089},{"$f":"HLOOKUP(JB144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":808504.14403362293},{"$f":"HLOOKUP(JC144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":824674.22691429523},{"$f":"HLOOKUP(JD144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":841167.71145258122},{"$f":"HLOOKUP(JE144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":857991.06568163296},{"$f":"HLOOKUP(JF144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":875150.88699526561},{"$f":"HLOOKUP(JG144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":892653.904735171},{"$f":"HLOOKUP(JH144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":910506.98282987438},{"$f":"HLOOKUP(JI144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":928717.1224864719},{"$f":"HLOOKUP(JJ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":947291.46493620146},{"$f":"HLOOKUP(JK144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":966237.29423492542},{"$f":"HLOOKUP(JL144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":985562.04011962388},{"$f":"HLOOKUP(JM144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1005273.2809220164},{"$f":"HLOOKUP(JN144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1025378.7465404567},{"$f":"HLOOKUP(JO144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1045886.321471266},{"$f":"HLOOKUP(JP144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1066804.0479006912}]
[null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D150:W150))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA150:AT150))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX150:BQ150))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU150:CN150))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR150:DK150))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO150:EH150))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL150:FE150))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI150:GB150))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF150:GY150))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC150:HV150))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ150:IS150))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW150:JP150))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D155:W155))","v":257721.57804062395},{"$f":"(D145+D146)*HLOOKUP(D144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":175248.70507415669},{"$f":"(E145+E146)*HLOOKUP(E144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":174186.56698734179},{"$f":"(F145+F146)*HLOOKUP(F144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":190904.96370763914},{"$f":"(G145+G146)*HLOOKUP(G144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":202217.07452004607},{"$f":"(H145+H146)*HLOOKUP(H144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":214593.39428435205},{"$f":"(I145+I146)*HLOOKUP(I144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":238811.08015790972},{"$f":"(J145+J146)*HLOOKUP(J144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":241547.73758673811},{"$f":"(K145+K146)*HLOOKUP(K144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":260765.59599826523},{"$f":"(L145+L146)*HLOOKUP(L144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":278470.72901079728},{"$f":"(M145+M146)*HLOOKUP(M144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":286532.7392758769},{"$f":"(N145+N146)*HLOOKUP(N144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":303800.26148980699},{"$f":"(O145+O146)*HLOOKUP(O144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":312221.86515391467},{"$f":"(P145+P146)*HLOOKUP(P144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":333262.64354727021},{"$f":"(Q145+Q146)*HLOOKUP(Q144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":331689.20119372348},{"$f":"(R145+R146)*HLOOKUP(R144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":333891.95838440495},{"$f":"(S145+S146)*HLOOKUP(S144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":334600.82090782974},{"$f":"(T145+T146)*HLOOKUP(T144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":329603.25617194513},{"$f":"(U145+U146)*HLOOKUP(U144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":336955.60220636008},{"$f":"(V145+V146)*HLOOKUP(V144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":385512.28483049426},{"$f":"(W145+W146)*HLOOKUP(W144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA155:AT155))","v":515443.1560812479},{"$f":"(AA145+AA146)*HLOOKUP(AA144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":350497.41014831339},{"$f":"(AB145+AB146)*HLOOKUP(AB144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":348373.13397468359},{"$f":"(AC145+AC146)*HLOOKUP(AC144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":381809.92741527827},{"$f":"(AD145+AD146)*HLOOKUP(AD144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":404434.14904009213},{"$f":"(AE145+AE146)*HLOOKUP(AE144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":429186.7885687041},{"$f":"(AF145+AF146)*HLOOKUP(AF144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":477622.16031581943},{"$f":"(AG145+AG146)*HLOOKUP(AG144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":483095.47517347621},{"$f":"(AH145+AH146)*HLOOKUP(AH144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":521531.19199653046},{"$f":"(AI145+AI146)*HLOOKUP(AI144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":556941.45802159456},{"$f":"(AJ145+AJ146)*HLOOKUP(AJ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":573065.4785517538},{"$f":"(AK145+AK146)*HLOOKUP(AK144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":607600.52297961398},{"$f":"(AL145+AL146)*HLOOKUP(AL144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":624443.73030782933},{"$f":"(AM145+AM146)*HLOOKUP(AM144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":666525.28709454043},{"$f":"(AN145+AN146)*HLOOKUP(AN144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":663378.40238744696},{"$f":"(AO145+AO146)*HLOOKUP(AO144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":667783.9167688099},{"$f":"(AP145+AP146)*HLOOKUP(AP144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":669201.64181565947},{"$f":"(AQ145+AQ146)*HLOOKUP(AQ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":659206.51234389027},{"$f":"(AR145+AR146)*HLOOKUP(AR144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":673911.20441272017},{"$f":"(AS145+AS146)*HLOOKUP(AS144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":771024.56966098852},{"$f":"(AT145+AT146)*HLOOKUP(AT144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX155:BQ155))","v":1288607.8902031195},{"$f":"(AX145+AX146)*HLOOKUP(AX144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":876243.52537078341},{"$f":"(AY145+AY146)*HLOOKUP(AY144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":870932.83493670891},{"$f":"(AZ145+AZ146)*HLOOKUP(AZ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":954524.81853819569},{"$f":"(BA145+BA146)*HLOOKUP(BA144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1011085.3726002304},{"$f":"(BB145+BB146)*HLOOKUP(BB144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1072966.9714217603},{"$f":"(BC145+BC146)*HLOOKUP(BC144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1194055.4007895484},{"$f":"(BD145+BD146)*HLOOKUP(BD144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1207738.6879336906},{"$f":"(BE145+BE146)*HLOOKUP(BE144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1303827.9799913261},{"$f":"(BF145+BF146)*HLOOKUP(BF144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1392353.6450539865},{"$f":"(BG145+BG146)*HLOOKUP(BG144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1432663.6963793845},{"$f":"(BH145+BH146)*HLOOKUP(BH144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1519001.3074490349},{"$f":"(BI145+BI146)*HLOOKUP(BI144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1561109.3257695735},{"$f":"(BJ145+BJ146)*HLOOKUP(BJ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1666313.2177363511},{"$f":"(BK145+BK146)*HLOOKUP(BK144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1658446.0059686175},{"$f":"(BL145+BL146)*HLOOKUP(BL144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1669459.7919220247},{"$f":"(BM145+BM146)*HLOOKUP(BM144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673004.1045391487},{"$f":"(BN145+BN146)*HLOOKUP(BN144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1648016.2808597255},{"$f":"(BO145+BO146)*HLOOKUP(BO144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1684778.0110318004},{"$f":"(BP145+BP146)*HLOOKUP(BP144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1927561.4241524711},{"$f":"(BQ145+BQ146)*HLOOKUP(BQ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU155:CN155))","v":2577215.780406239},{"$f":"(BU145+BU146)*HLOOKUP(BU144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1752487.0507415668},{"$f":"(BV145+BV146)*HLOOKUP(BV144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1741865.6698734178},{"$f":"(BW145+BW146)*HLOOKUP(BW144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1909049.6370763914},{"$f":"(BX145+BX146)*HLOOKUP(BX144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2022170.7452004608},{"$f":"(BY145+BY146)*HLOOKUP(BY144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2145933.9428435205},{"$f":"(BZ145+BZ146)*HLOOKUP(BZ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2388110.8015790968},{"$f":"(CA145+CA146)*HLOOKUP(CA144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2415477.3758673812},{"$f":"(CB145+CB146)*HLOOKUP(CB144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2607655.9599826522},{"$f":"(CC145+CC146)*HLOOKUP(CC144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2784707.2901079729},{"$f":"(CD145+CD146)*HLOOKUP(CD144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2865327.392758769},{"$f":"(CE145+CE146)*HLOOKUP(CE144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3038002.6148980698},{"$f":"(CF145+CF146)*HLOOKUP(CF144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3122218.6515391469},{"$f":"(CG145+CG146)*HLOOKUP(CG144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3332626.4354727021},{"$f":"(CH145+CH146)*HLOOKUP(CH144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3316892.011937235},{"$f":"(CI145+CI146)*HLOOKUP(CI144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3338919.5838440494},{"$f":"(CJ145+CJ146)*HLOOKUP(CJ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3346008.2090782975},{"$f":"(CK145+CK146)*HLOOKUP(CK144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3296032.5617194511},{"$f":"(CL145+CL146)*HLOOKUP(CL144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3369556.0220636008},{"$f":"(CM145+CM146)*HLOOKUP(CM144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3855122.8483049423},{"$f":"(CN145+CN146)*HLOOKUP(CN144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR155:DK155))","v":5154431.560812478},{"$f":"(CR145+CR146)*HLOOKUP(CR144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3504974.1014831336},{"$f":"(CS145+CS146)*HLOOKUP(CS144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3483731.3397468356},{"$f":"(CT145+CT146)*HLOOKUP(CT144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3818099.2741527827},{"$f":"(CU145+CU146)*HLOOKUP(CU144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4044341.4904009216},{"$f":"(CV145+CV146)*HLOOKUP(CV144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4291867.8856870411},{"$f":"(CW145+CW146)*HLOOKUP(CW144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4776221.6031581936},{"$f":"(CX145+CX146)*HLOOKUP(CX144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4830954.7517347625},{"$f":"(CY145+CY146)*HLOOKUP(CY144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5215311.9199653044},{"$f":"(CZ145+CZ146)*HLOOKUP(CZ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5569414.5802159458},{"$f":"(DA145+DA146)*HLOOKUP(DA144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5730654.785517538},{"$f":"(DB145+DB146)*HLOOKUP(DB144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6076005.2297961395},{"$f":"(DC145+DC146)*HLOOKUP(DC144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6244437.3030782938},{"$f":"(DD145+DD146)*HLOOKUP(DD144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6665252.8709454043},{"$f":"(DE145+DE146)*HLOOKUP(DE144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6633784.02387447},{"$f":"(DF145+DF146)*HLOOKUP(DF144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6677839.1676880987},{"$f":"(DG145+DG146)*HLOOKUP(DG144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6692016.418156595},{"$f":"(DH145+DH146)*HLOOKUP(DH144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6592065.1234389022},{"$f":"(DI145+DI146)*HLOOKUP(DI144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6739112.0441272017},{"$f":"(DJ145+DJ146)*HLOOKUP(DJ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7710245.6966098845},{"$f":"(DK145+DK146)*HLOOKUP(DK144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO155:EH155))","v":12886078.902031194},{"$f":"(DO145+DO146)*HLOOKUP(DO144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8762435.2537078336},{"$f":"(DP145+DP146)*HLOOKUP(DP144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":8709328.3493670896},{"$f":"(DQ145+DQ146)*HLOOKUP(DQ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":9545248.1853819564},{"$f":"(DR145+DR146)*HLOOKUP(DR144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":10110853.726002304},{"$f":"(DS145+DS146)*HLOOKUP(DS144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":10729669.714217601},{"$f":"(DT145+DT146)*HLOOKUP(DT144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":11940554.007895485},{"$f":"(DU145+DU146)*HLOOKUP(DU144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":12077386.879336905},{"$f":"(DV145+DV146)*HLOOKUP(DV144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":13038279.799913261},{"$f":"(DW145+DW146)*HLOOKUP(DW144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":13923536.450539865},{"$f":"(DX145+DX146)*HLOOKUP(DX144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":14326636.963793844},{"$f":"(DY145+DY146)*HLOOKUP(DY144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":15190013.07449035},{"$f":"(DZ145+DZ146)*HLOOKUP(DZ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":15611093.257695735},{"$f":"(EA145+EA146)*HLOOKUP(EA144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16663132.177363511},{"$f":"(EB145+EB146)*HLOOKUP(EB144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16584460.059686175},{"$f":"(EC145+EC146)*HLOOKUP(EC144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16694597.919220246},{"$f":"(ED145+ED146)*HLOOKUP(ED144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16730041.045391487},{"$f":"(EE145+EE146)*HLOOKUP(EE144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16480162.808597255},{"$f":"(EF145+EF146)*HLOOKUP(EF144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16847780.110318001},{"$f":"(EG145+EG146)*HLOOKUP(EG144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":19275614.241524711},{"$f":"(EH145+EH146)*HLOOKUP(EH144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL155:FE155))","v":1300962.7224570438},{"$f":"(EL145+EL146)*HLOOKUP(EL144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1017068.3776625164},{"$f":"(EM145+EM146)*HLOOKUP(EM144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":870932.83493670891},{"$f":"(EN145+EN146)*HLOOKUP(EN144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":954524.81853819569},{"$f":"(EO145+EO146)*HLOOKUP(EO144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1011085.3726002304},{"$f":"(EP145+EP146)*HLOOKUP(EP144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1072966.9714217603},{"$f":"(EQ145+EQ146)*HLOOKUP(EQ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1194055.4007895484},{"$f":"(ER145+ER146)*HLOOKUP(ER144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1207738.6879336906},{"$f":"(ES145+ES146)*HLOOKUP(ES144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1303827.9799913261},{"$f":"(ET145+ET146)*HLOOKUP(ET144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1392353.6450539865},{"$f":"(EU145+EU146)*HLOOKUP(EU144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1432663.6963793845},{"$f":"(EV145+EV146)*HLOOKUP(EV144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1519001.3074490349},{"$f":"(EW145+EW146)*HLOOKUP(EW144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1561109.3257695735},{"$f":"(EX145+EX146)*HLOOKUP(EX144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1666313.2177363511},{"$f":"(EY145+EY146)*HLOOKUP(EY144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1658446.0059686175},{"$f":"(EZ145+EZ146)*HLOOKUP(EZ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1669459.7919220247},{"$f":"(FA145+FA146)*HLOOKUP(FA144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673004.1045391487},{"$f":"(FB145+FB146)*HLOOKUP(FB144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1648016.2808597255},{"$f":"(FC145+FC146)*HLOOKUP(FC144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1684778.0110318004},{"$f":"(FD145+FD146)*HLOOKUP(FD144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1927561.4241524711},{"$f":"(FE145+FE146)*HLOOKUP(FE144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI155:GB155))","v":1530221.8696162042},{"$f":"(FI145+FI146)*HLOOKUP(FI144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1040539.1863778053},{"$f":"(FJ145+FJ146)*HLOOKUP(FJ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1034232.7414873418},{"$f":"(FK145+FK146)*HLOOKUP(FK144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1133498.2220141073},{"$f":"(FL145+FL146)*HLOOKUP(FL144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1200663.8799627735},{"$f":"(FM145+FM146)*HLOOKUP(FM144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1274148.2785633402},{"$f":"(FN145+FN146)*HLOOKUP(FN144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1417940.7884375888},{"$f":"(FO145+FO146)*HLOOKUP(FO144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1434189.6919212574},{"$f":"(FP145+FP146)*HLOOKUP(FP144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1548295.7262396999},{"$f":"(FQ145+FQ146)*HLOOKUP(FQ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1653419.9535016089},{"$f":"(FR145+FR146)*HLOOKUP(FR144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1701288.1394505189},{"$f":"(FS145+FS146)*HLOOKUP(FS144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1803814.052595729},{"$f":"(FT145+FT146)*HLOOKUP(FT144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1853817.3243513685},{"$f":"(FU145+FU146)*HLOOKUP(FU144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1978746.9460619169},{"$f":"(FV145+FV146)*HLOOKUP(FV144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1969404.6320877331},{"$f":"(FW145+FW146)*HLOOKUP(FW144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1982483.5029074044},{"$f":"(FX145+FX146)*HLOOKUP(FX144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1986692.3741402391},{"$f":"(FY145+FY146)*HLOOKUP(FY144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1957019.333520924},{"$f":"(FZ145+FZ146)*HLOOKUP(FZ144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2000673.888100263},{"$f":"(GA145+GA146)*HLOOKUP(GA144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2288979.1911810595},{"$f":"(GB145+GB146)*HLOOKUP(GB144,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF155:GY155))","v":3312705.4880623752},{"$f":"GF146*HydrogenFuel!D146","v":3121011.6201270488},{"$f":"GG146*HydrogenFuel!E146","v":3028997.1898559211},{"$f":"GH146*HydrogenFuel!F146","v":3088513.3282303908},{"$f":"GI146*HydrogenFuel!G146","v":3109494.0559724094},{"$f":"GJ146*HydrogenFuel!H146","v":3123924.2758698496},{"$f":"GK146*HydrogenFuel!I146","v":3272162.5661843591},{"$f":"GL146*HydrogenFuel!J146","v":3253527.8965312806},{"$f":"GM146*HydrogenFuel!K146","v":3311327.4556485522},{"$f":"GN146*HydrogenFuel!L146","v":3379838.7774045374},{"$f":"GO146*HydrogenFuel!M146","v":3395866.901342107},{"$f":"GP146*HydrogenFuel!N146","v":3500120.5796866822},{"$f":"GQ146*HydrogenFuel!O146","v":3479533.7272053245},{"$f":"GR146*HydrogenFuel!P146","v":3616556.3209755626},{"$f":"GS146*HydrogenFuel!Q146","v":3562716.2496010843},{"$f":"GT146*HydrogenFuel!R146","v":3518189.6356286765},{"$f":"GU146*HydrogenFuel!S146","v":3515908.2321546264},{"$f":"GV146*HydrogenFuel!T146","v":3470074.9030045252},{"$f":"GW146*HydrogenFuel!U146","v":3512458.1450334303},{"$f":"GX146*HydrogenFuel!V146","v":3842684.4250135748},{"$f":"GY146*HydrogenFuel!W146","v":3668210.7239515018},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC155:HV155))","v":13250821.952249501},{"$f":"HC146*HydrogenFuel!D146","v":12484046.480508195},{"$f":"HD146*HydrogenFuel!E146","v":12115988.759423684},{"$f":"HE146*HydrogenFuel!F146","v":12354053.312921563},{"$f":"HF146*HydrogenFuel!G146","v":12437976.223889638},{"$f":"HG146*HydrogenFuel!H146","v":12495697.103479398},{"$f":"HH146*HydrogenFuel!I146","v":13088650.264737437},{"$f":"HI146*HydrogenFuel!J146","v":13014111.586125122},{"$f":"HJ146*HydrogenFuel!K146","v":13245309.822594209},{"$f":"HK146*HydrogenFuel!L146","v":13519355.10961815},{"$f":"HL146*HydrogenFuel!M146","v":13583467.605368428},{"$f":"HM146*HydrogenFuel!N146","v":14000482.318746729},{"$f":"HN146*HydrogenFuel!O146","v":13918134.908821298},{"$f":"HO146*HydrogenFuel!P146","v":14466225.28390225},{"$f":"HP146*HydrogenFuel!Q146","v":14250864.998404337},{"$f":"HQ146*HydrogenFuel!R146","v":14072758.542514706},{"$f":"HR146*HydrogenFuel!S146","v":14063632.928618506},{"$f":"HS146*HydrogenFuel!T146","v":13880299.612018101},{"$f":"HT146*HydrogenFuel!U146","v":14049832.580133721},{"$f":"HU146*HydrogenFuel!V146","v":15370737.700054299},{"$f":"HV146*HydrogenFuel!W146","v":14672842.895806007},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ155:IS155))","v":33127054.880623747},{"$f":"HZ146*HydrogenFuel!D146","v":31210116.201270487},{"$f":"IA146*HydrogenFuel!E146","v":30289971.898559213},{"$f":"IB146*HydrogenFuel!F146","v":30885133.282303903},{"$f":"IC146*HydrogenFuel!G146","v":31094940.559724096},{"$f":"ID146*HydrogenFuel!H146","v":31239242.758698501},{"$f":"IE146*HydrogenFuel!I146","v":32721625.661843598},{"$f":"IF146*HydrogenFuel!J146","v":32535278.965312801},{"$f":"IG146*HydrogenFuel!K146","v":33113274.556485519},{"$f":"IH146*HydrogenFuel!L146","v":33798387.774045371},{"$f":"II146*HydrogenFuel!M146","v":33958669.013421066},{"$f":"IJ146*HydrogenFuel!N146","v":35001205.796866819},{"$f":"IK146*HydrogenFuel!O146","v":34795337.272053242},{"$f":"IL146*HydrogenFuel!P146","v":36165563.209755614},{"$f":"IM146*HydrogenFuel!Q146","v":35627162.49601084},{"$f":"IN146*HydrogenFuel!R146","v":35181896.356286757},{"$f":"IO146*HydrogenFuel!S146","v":35159082.321546249},{"$f":"IP146*HydrogenFuel!T146","v":34700749.030045234},{"$f":"IQ146*HydrogenFuel!U146","v":35124581.450334288},{"$f":"IR146*HydrogenFuel!V146","v":38426844.250135727},{"$f":"IS146*HydrogenFuel!W146","v":36682107.239514992}]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D159:W159))","v":1478362.6791904748},{"$f":"D157+D152","v":1776682.7572008318},{"$f":"E157+E152","v":1669902.4714498657},1587933.7538108304,1512080.3571494708,1447315.8781492831,1397774.611712273,1328866.8403148931,1282419.1739905332,1242553.1925571663,1198164.3005917058,1690815.0026492863,1631691.8958197478,1583906.6381348129,1519474.7863900224,1463752.0175530065,1408541.365558085,1347525.6676704595,1301810.9261987454,1303649.2956084716,1240180.6185292795,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA159:AT159))","v":2908233.5565582872},{"$f":"AA157+AA152","v":3489535.1624792013},{"$f":"AB157+AB152","v":3280201.941032643},3120233.6466713217,2972028.1269034147,2845600.8326431885,2749500.0284831645,2614553.8077980205,2524309.9901838079,2446903.8064160091,2360234.5017799265,3326542.9463589163,3211009.4301281078,3118219.2115840688,2991867.8062958503,2882742.1430264809,2774558.537849531,2654761.3937548921,2565464.1182466689,2571072.487979101,2445964.64465403,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX159:BQ159))","v":5800287.5925418846},{"$f":"AX157+AX152","v":6788468.902395145},{"$f":"AY157+AY152","v":6393311.270329508},6113736.9224789115,5849383.532765964,5627359.3323135264,5477514.8656134699,5227148.6317113815,5081934.3832734162,4958937.7388408603,4806194.650741592,6646089.4890731145,6439506.0756480703,6291830.5548404204,6052126.2114432417,5849651.8348983647,5647040.9975007335,5415291.7939904276,5256698.2280949727,5329287.1922875717,5071989.2906516176,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU159:CN159))","v":11420285.152666181},{"$f":"BU157+BU152","v":13339619.82969396},{"$f":"BV157+BV152","v":12565021.636281384},12020630.002962977,11504940.779061386,11072424.204882704,10783821.185932063,10293756.710586714,10013186.41063395,9775840.2491879575,9478193.2908804864,13087368.117985971,12684286.961061496,12399272.920465311,11929204.829547817,11532881.25052668,11135979.225163965,10680787.651314862,10371527.957424073,10523887.590485737,10016093.814671017,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR159:DK159))","v":22660280.272914767},{"$f":"CR157+CR152","v":26441921.684291586},{"$f":"CS157+CS152","v":24908442.368185136},23834416.163931105,22816055.271652225,21962553.950021058,21396433.826569248,20426972.868337374,19875690.465355016,19409645.26988215,18822190.571158275,25969925.375811681,25173848.731888339,24614157.651715089,23683362.065756962,22899340.081783302,22113855.680490423,21211779.365963727,20601187.416082267,20913088.386882059,19904302.862709805,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO159:EH159))","v":56380265.63366051},{"$f":"DO157+DO152","v":65748827.248084456},{"$f":"DP157+DP152","v":61938704.56389638},59275774.646835476,56749398.749424726,54632943.18543613,53234271.748480789,50826621.341589347,49463202.629518203,48311060.331964716,46854182.411991626,64617597.149288811,62642534.044368893,61258811.845464423,58945833.774384402,56998716.575553179,55047485.046469793,52804754.50991033,51290165.792056859,52080690.776071042,49568930.006826192,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL159:FE159))","v":6010805.7004093984},{"$f":"EL157+EL152","v":6360736.3345157877},{"$f":"EM157+EM152","v":6117861.0736444062},6106323.0563555844,6069882.6560172541,6041780.5215770062,6077503.7813255517,6004910.3770389743,6019835.1761980075,6028667.6498456299,5988638.9771120399,5996922.0761359837,5960352.7799081244,5989748.3733001351,5903253.401919798,5837109.9487480149,5764131.3906377824,5662590.4965479784,5625710.5145807788,5802453.915676346,5640845.5661810953,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI159:GB159))","v":6352836.3810230447},{"$f":"FI157+FI152","v":6407651.8688227721},{"$f":"FJ157+FJ152","v":6319944.3059712201},6335822.3883732148,6321531.0495038489,6316584.2557658637,6386909.9208160741,6328124.1504535871,6372812.9677145705,6409990.8942392953,6389064.5441619074,6425458.8195766844,6408540.2800906347,6469903.4395780927,6393593.9137992933,6341398.1235020757,6281030.8798515517,6186690.0006616116,6169076.9758223165,6405083.599999208,6239238.2396112382,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF159:GY159))","v":25516106.741927013},{"$f":"GF157+GF152","v":30200137.124009077},{"$f":"GG157+GG152","v":29425850.10261412},28769882.954211112,28090290.192143116,27419065.26468727,26900181.29887512,26222344.636039007,25635935.48185401,25068580.620495979,24450066.07314083,23924853.571173355,23273021.485148955,22786211.92785323,22104714.048197806,21435233.577068679,20811816.7763368,20145937.063189927,19573680.113461725,19301188.085160352,18510304.253655955,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC159:HV159))","v":35996320.956643023},{"$f":"HC157+HC152","v":40161756.497883715},{"$f":"HD157+HD152","v":39092208.302328594},38609761.8374274,37984528.645702675,37347550.126359679,37277498.373393632,36531812.714985028,36114421.451842383,35749338.289518014,35170558.251287483,34958328.210727386,34232828.486381769,34160491.702441841,33302335.911063939,32485042.72143206,31844653.04038284,31026913.513207197,30576016.879310429,31316378.807517238,29975216.376836166,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ159:IS159))","v":56797276.354046978},{"$f":"HZ157+HZ152","v":59871141.231807992},{"$f":"IA157+IA152","v":58218512.483309172},58090933.883789092,57582109.55659838,57021187.051034242,57856245.723541416,56982199.6789684,56910081.554124087,56956722.780784428,56464584.605687022,56885492.332825594,56019830.176721439,56783611.784377009,55579313.014438041,54473567.23268456,53806404.635884568,52692118.325535275,52491115.168185271,55264357.854292348,52829811.070141815,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW159:JP159))","v":6509453.5753915589},{"$f":"IW157+IW152","v":8083078.4267419735},{"$f":"IX157+IX152","v":7865001.7088494953},7634920.4225324299,7409741.7454176443,7189143.005200386,6972831.5201859139,6760531.8306044629,6551989.9599343073,6345794.0959748523,6140392.1333239358,5935530.706770814,5731220.6270374423,5527472.9210602166,5324298.8363142591,5121709.8452241961,4919717.6496631438,4718334.1855416838,4517571.6274886066,4317442.3936252818,4117959.1504355054]
[]
[null,"Fixed $/kWh",{"$f":"C152/'Resource Options'!$K$31/1000","v":60.614752278329185},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Z152/'Resource Options'!$K$32/1000","v":59.402457232762607},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AW152/'Resource Options'!$K$33/1000","v":44.699494244224269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BT152/'Resource Options'!$K$34/1000","v":43.798044082136322},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CQ152/'Resource Options'!$K$35/1000","v":43.347319001092337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DN152/'Resource Options'!$K$36/1000","v":43.076883952465934},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EK152/'Resource Options'!$K$37/1000","v":46.677126011483054},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"FH152/'Resource Options'!$K$38/1000","v":47.73059806381189},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"GE152/'Resource Options'!$K$38/1000","v":220.96122599339216},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HB152/'Resource Options'!$K$38/1000","v":223.1638438629187},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HY152/'Resource Options'!$K$38/1000","v":225.97434928169105},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IV152/'Resource Options'!$K$42/1000","v":20.157149396831368}]
[]
[null,"Storage Losses",null,{"$f":"D168*(1-'Resource Options'!$W$31)","v":876},{"$f":"E168*(1-'Resource Options'!$W$31)","v":876},{"$f":"F168*(1-'Resource Options'!$W$31)","v":876},{"$f":"G168*(1-'Resource Options'!$W$31)","v":876},{"$f":"H168*(1-'Resource Options'!$W$31)","v":876},{"$f":"I168*(1-'Resource Options'!$W$31)","v":876},{"$f":"J168*(1-'Resource Options'!$W$31)","v":876},{"$f":"K168*(1-'Resource Options'!$W$31)","v":876},{"$f":"L168*(1-'Resource Options'!$W$31)","v":876},{"$f":"M168*(1-'Resource Options'!$W$31)","v":876},{"$f":"N168*(1-'Resource Options'!$W$31)","v":876},{"$f":"O168*(1-'Resource Options'!$W$31)","v":876},{"$f":"P168*(1-'Resource Options'!$W$31)","v":876},{"$f":"Q168*(1-'Resource Options'!$W$31)","v":876},{"$f":"R168*(1-'Resource Options'!$W$31)","v":876},{"$f":"S168*(1-'Resource Options'!$W$31)","v":876},{"$f":"T168*(1-'Resource Options'!$W$31)","v":876},{"$f":"U168*(1-'Resource Options'!$W$31)","v":876},{"$f":"V168*(1-'Resource Options'!$W$31)","v":876},{"$f":"W168*(1-'Resource Options'!$W$31)","v":876},null,"Storage Losses",null,{"$f":"AA168*(1-'Resource Options'!$W$32)","v":1752},{"$f":"AB168*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AC168*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AD168*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AE168*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AF168*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AG168*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AH168*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AI168*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AJ168*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AK168*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AL168*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AM168*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AN168*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AO168*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AP168*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AQ168*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AR168*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AS168*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AT168*(1-'Resource Options'!$W$31)","v":1752},null,"Storage Losses",null,{"$f":"AX168*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AY168*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AZ168*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BA168*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BB168*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BC168*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BD168*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BE168*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BF168*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BG168*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BH168*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BI168*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BJ168*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BK168*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BL168*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BM168*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BN168*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BO168*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BP168*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BQ168*(1-'Resource Options'!$W$33)","v":4380},null,"Storage Losses",null,{"$f":"BU168*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BV168*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BW168*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BX168*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BY168*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BZ168*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CA168*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CB168*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CC168*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CD168*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CE168*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CF168*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CG168*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CH168*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CI168*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CJ168*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CK168*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CL168*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CM168*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CN168*(1-'Resource Options'!$W$34)","v":8760},null,"Storage Losses",null,{"$f":"CR168*(1-'Resource Options'!$W$35)","v":17520},{"$f":"CS168*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CT168*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CU168*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CV168*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CW168*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CX168*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CY168*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CZ168*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DA168*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DB168*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DC168*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DD168*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DE168*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DF168*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DG168*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DH168*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DI168*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DJ168*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DK168*(1-'Resource Options'!$W$33)","v":17520},null,"Storage Losses",null,{"$f":"DO168*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DP168*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DQ168*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DR168*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DS168*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DT168*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DU168*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DV168*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DW168*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DX168*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DY168*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DZ168*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EA168*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EB168*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EC168*(1-'Resource Options'!$W$36)","v":43800},{"$f":"ED168*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EE168*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EF168*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EG168*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EH168*(1-'Resource Options'!$W$36)","v":43800},null,"Storage Losses",null,{"$f":"EL168*(1-'Resource Options'!$W$37)","v":10950.000000000002},{"$f":"EM168*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EN168*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EO168*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EP168*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EQ168*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ER168*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ES168*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ET168*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EU168*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EV168*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EW168*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EX168*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EY168*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EZ168*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FA168*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FB168*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FC168*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FD168*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FE168*(1-'Resource Options'!$W$36)","v":4380},null,"Storage Losses",null,{"$f":"FI168*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FJ168*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FK168*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FL168*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FM168*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FN168*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FO168*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FP168*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FQ168*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FR168*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FS168*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FT168*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FU168*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FV168*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FW168*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FX168*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FY168*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FZ168*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GA168*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GB168*(1-'Resource Options'!$W$38)","v":12044.999999999998},null,"kg",null,{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GF168","v":1408786.1303967598},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GG168","v":1398924.6274839824},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GH168","v":1389132.1550915947},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GI168","v":1379408.2300059535},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GJ168","v":1369752.3723959117},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GK168","v":1360164.1057891403},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GL168","v":1350642.9570486164},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GM168","v":1341188.456349276},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GN168","v":1331800.1371548313},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GO168","v":1322477.5361947473},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GP168","v":1313220.193441384},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GQ168","v":1304027.6520872945},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GR168","v":1294899.4585226832},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GS168","v":1285835.1623130245},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GT168","v":1276834.3161768334},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GU168","v":1267896.4759635956},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GV168","v":1259021.2006318504},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GW168","v":1250208.0522274275},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GX168","v":1241456.5958618356},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GY168","v":1232766.3996908027},null,"kg",null,{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HC168","v":5635144.5215870393},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HD168","v":5595698.5099359294},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HE168","v":5556528.6203663787},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HF168","v":5517632.9200238138},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HG168","v":5479009.4895836469},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HH168","v":5440656.4231565613},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HI168","v":5402571.8281944655},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HJ168","v":5364753.825397104},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HK168","v":5327200.5486193253},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HL168","v":5289910.1447789893},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HM168","v":5252880.773765536},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HN168","v":5216110.608349178},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HO168","v":5179597.834090733},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HP168","v":5143340.6492520981},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HQ168","v":5107337.2647073334},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HR168","v":5071585.9038543822},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HS168","v":5036084.8025274016},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HT168","v":5000832.2089097099},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HU168","v":4965826.3834473426},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HV168","v":4931065.5987632107},null,"kg",null,{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HZ168","v":14087861.303967597},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IA168","v":13989246.274839824},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IB168","v":13891321.550915945},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IC168","v":13794082.300059535},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*ID168","v":13697523.723959116},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IE168","v":13601641.057891404},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IF168","v":13506429.570486164},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IG168","v":13411884.56349276},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IH168","v":13318001.37154831},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*II168","v":13224775.361947471},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IJ168","v":13132201.934413839},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IK168","v":13040276.520872941},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IL168","v":12948994.58522683},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IM168","v":12858351.623130241},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IN168","v":12768343.16176833},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IO168","v":12678964.759635951},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IP168","v":12590212.006318498},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IQ168","v":12502080.522274269},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IR168","v":12414565.958618348},{"$f":"HLOOKUP($GF167,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IS168","v":12327663.996908018}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D171:W171))","v":226973.04978336464},{"$f":"HLOOKUP(D167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":218672.12629358622},{"$f":"D171*(1+'Fixed O&M'!$A$29)","v":223045.56881945796},{"$f":"E171*(1+'Fixed O&M'!$A$29)","v":227506.48019584711},{"$f":"F171*(1+'Fixed O&M'!$A$29)","v":232056.60979976406},{"$f":"G171*(1+'Fixed O&M'!$A$29)","v":236697.74199575934},{"$f":"H171*(1+'Fixed O&M'!$A$29)","v":241431.69683567452},{"$f":"I171*(1+'Fixed O&M'!$A$29)","v":246260.33077238803},{"$f":"J171*(1+'Fixed O&M'!$A$29)","v":251185.53738783579},{"$f":"K171*(1+'Fixed O&M'!$A$29)","v":256209.24813559253},{"$f":"L171*(1+'Fixed O&M'!$A$29)","v":261333.43309830438},{"$f":"HLOOKUP(N167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":191751.15225188434},{"$f":"N171*(1+'Fixed O&M'!$A$29)","v":195586.17529692204},{"$f":"O171*(1+'Fixed O&M'!$A$29)","v":199497.89880286049},{"$f":"P171*(1+'Fixed O&M'!$A$29)","v":203487.85677891772},{"$f":"Q171*(1+'Fixed O&M'!$A$29)","v":207557.61391449606},{"$f":"R171*(1+'Fixed O&M'!$A$29)","v":211708.76619278599},{"$f":"S171*(1+'Fixed O&M'!$A$29)","v":215942.9415166417},{"$f":"T171*(1+'Fixed O&M'!$A$29)","v":220261.80034697455},{"$f":"U171*(1+'Fixed O&M'!$A$29)","v":224667.03635391404},{"$f":"V171*(1+'Fixed O&M'!$A$29)","v":229160.37708099233},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA171:AT171))","v":444867.17757539469},{"$f":"HLOOKUP(AA167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":428597.36753542896},{"$f":"AA171*(1+'Fixed O&M'!$A$30)","v":437169.31488613755},{"$f":"AB171*(1+'Fixed O&M'!$A$30)","v":445912.70118386031},{"$f":"AC171*(1+'Fixed O&M'!$A$30)","v":454830.95520753751},{"$f":"AD171*(1+'Fixed O&M'!$A$30)","v":463927.57431168825},{"$f":"AE171*(1+'Fixed O&M'!$A$30)","v":473206.12579792202},{"$f":"AF171*(1+'Fixed O&M'!$A$30)","v":482670.24831388047},{"$f":"AG171*(1+'Fixed O&M'!$A$30)","v":492323.65328015806},{"$f":"AH171*(1+'Fixed O&M'!$A$30)","v":502170.12634576124},{"$f":"AI171*(1+'Fixed O&M'!$A$30)","v":512213.52887267648},{"$f":"HLOOKUP(AK167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":375832.25841369317},{"$f":"AK171*(1+'Fixed O&M'!$A$30)","v":383348.90358196705},{"$f":"AL171*(1+'Fixed O&M'!$A$30)","v":391015.88165360643},{"$f":"AM171*(1+'Fixed O&M'!$A$30)","v":398836.19928667857},{"$f":"AN171*(1+'Fixed O&M'!$A$30)","v":406812.92327241215},{"$f":"AO171*(1+'Fixed O&M'!$A$30)","v":414949.18173786043},{"$f":"AP171*(1+'Fixed O&M'!$A$30)","v":423248.16537261766},{"$f":"AQ171*(1+'Fixed O&M'!$A$30)","v":431713.12868007005},{"$f":"AR171*(1+'Fixed O&M'!$A$30)","v":440347.39125367143},{"$f":"AS171*(1+'Fixed O&M'!$A$30)","v":449154.33907874487},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX171:BQ171))","v":836890.37330379046},{"$f":"HLOOKUP(AX167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":806283.37848763308},{"$f":"AX171*(1+'Fixed O&M'!$A$31)","v":822409.04605738574},{"$f":"AY171*(1+'Fixed O&M'!$A$31)","v":838857.22697853344},{"$f":"AZ171*(1+'Fixed O&M'!$A$31)","v":855634.3715181041},{"$f":"BA171*(1+'Fixed O&M'!$A$31)","v":872747.05894846621},{"$f":"BB171*(1+'Fixed O&M'!$A$31)","v":890202.00012743555},{"$f":"BC171*(1+'Fixed O&M'!$A$31)","v":908006.04012998426},{"$f":"BD171*(1+'Fixed O&M'!$A$31)","v":926166.16093258397},{"$f":"BE171*(1+'Fixed O&M'!$A$31)","v":944689.48415123567},{"$f":"BF171*(1+'Fixed O&M'!$A$31)","v":963583.27383426041},{"$f":"HLOOKUP(BH167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":707020.91522617848},{"$f":"BH171*(1+'Fixed O&M'!$A$31)","v":721161.33353070205},{"$f":"BI171*(1+'Fixed O&M'!$A$31)","v":735584.56020131614},{"$f":"BJ171*(1+'Fixed O&M'!$A$31)","v":750296.25140534248},{"$f":"BK171*(1+'Fixed O&M'!$A$31)","v":765302.17643344938},{"$f":"BL171*(1+'Fixed O&M'!$A$31)","v":780608.21996211843},{"$f":"BM171*(1+'Fixed O&M'!$A$31)","v":796220.3843613608},{"$f":"BN171*(1+'Fixed O&M'!$A$31)","v":812144.79204858805},{"$f":"BO171*(1+'Fixed O&M'!$A$31)","v":828387.68788955978},{"$f":"BP171*(1+'Fixed O&M'!$A$31)","v":844955.44164735102},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU171:CN171))","v":1640025.7802295431},{"$f":"HLOOKUP(BU167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1580046.2869110922},{"$f":"BU171*(1+'Fixed O&M'!$A$32)","v":1611647.2126493142},{"$f":"BV171*(1+'Fixed O&M'!$A$32)","v":1643880.1569023004},{"$f":"BW171*(1+'Fixed O&M'!$A$32)","v":1676757.7600403465},{"$f":"BX171*(1+'Fixed O&M'!$A$32)","v":1710292.9152411534},{"$f":"BY171*(1+'Fixed O&M'!$A$32)","v":1744498.7735459765},{"$f":"BZ171*(1+'Fixed O&M'!$A$32)","v":1779388.7490168961},{"$f":"CA171*(1+'Fixed O&M'!$A$32)","v":1814976.5239972342},{"$f":"CB171*(1+'Fixed O&M'!$A$32)","v":1851276.054477179},{"$f":"CC171*(1+'Fixed O&M'!$A$32)","v":1888301.5755667225},{"$f":"HLOOKUP(CE167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1385524.9924251542},{"$f":"CE171*(1+'Fixed O&M'!$A$32)","v":1413235.4922736573},{"$f":"CF171*(1+'Fixed O&M'!$A$32)","v":1441500.2021191304},{"$f":"CG171*(1+'Fixed O&M'!$A$32)","v":1470330.206161513},{"$f":"CH171*(1+'Fixed O&M'!$A$32)","v":1499736.8102847433},{"$f":"CI171*(1+'Fixed O&M'!$A$32)","v":1529731.5464904383},{"$f":"CJ171*(1+'Fixed O&M'!$A$32)","v":1560326.1774202471},{"$f":"CK171*(1+'Fixed O&M'!$A$32)","v":1591532.700968652},{"$f":"CL171*(1+'Fixed O&M'!$A$32)","v":1623363.354988025},{"$f":"CM171*(1+'Fixed O&M'!$A$32)","v":1655830.6220877855},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR171:DK171))","v":3246296.594081047},{"$f":"HLOOKUP(CR167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":3127572.1037580105},{"$f":"CR171*(1+'Fixed O&M'!$A$33)","v":3190123.5458331709},{"$f":"CS171*(1+'Fixed O&M'!$A$33)","v":3253926.0167498342},{"$f":"CT171*(1+'Fixed O&M'!$A$33)","v":3319004.5370848309},{"$f":"CU171*(1+'Fixed O&M'!$A$33)","v":3385384.6278265277},{"$f":"CV171*(1+'Fixed O&M'!$A$33)","v":3453092.3203830584},{"$f":"CW171*(1+'Fixed O&M'!$A$33)","v":3522154.1667907196},{"$f":"CX171*(1+'Fixed O&M'!$A$33)","v":3592597.2501265341},{"$f":"CY171*(1+'Fixed O&M'!$A$33)","v":3664449.1951290648},{"$f":"CZ171*(1+'Fixed O&M'!$A$33)","v":3737738.1790316463},{"$f":"HLOOKUP(DB167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":2742533.1468231045},{"$f":"DB171*(1+'Fixed O&M'!$A$33)","v":2797383.8097595666},{"$f":"DC171*(1+'Fixed O&M'!$A$33)","v":2853331.4859547578},{"$f":"DD171*(1+'Fixed O&M'!$A$33)","v":2910398.1156738531},{"$f":"DE171*(1+'Fixed O&M'!$A$33)","v":2968606.07798733},{"$f":"DF171*(1+'Fixed O&M'!$A$33)","v":3027978.1995470766},{"$f":"DG171*(1+'Fixed O&M'!$A$33)","v":3088537.7635380183},{"$f":"DH171*(1+'Fixed O&M'!$A$33)","v":3150308.5188087788},{"$f":"DI171*(1+'Fixed O&M'!$A$33)","v":3213314.6891849544},{"$f":"DJ171*(1+'Fixed O&M'!$A$33)","v":3277580.9829686536},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO171:EH171))","v":8065109.035635558},{"$f":"HLOOKUP(DO167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":7770149.5542987641},{"$f":"DO171*(1+'Fixed O&M'!$A$34)","v":7925552.5453847395},{"$f":"DP171*(1+'Fixed O&M'!$A$34)","v":8084063.5962924343},{"$f":"DQ171*(1+'Fixed O&M'!$A$34)","v":8245744.8682182832},{"$f":"DR171*(1+'Fixed O&M'!$A$34)","v":8410659.765582649},{"$f":"DS171*(1+'Fixed O&M'!$A$34)","v":8578872.9608943015},{"$f":"DT171*(1+'Fixed O&M'!$A$34)","v":8750450.420112187},{"$f":"DU171*(1+'Fixed O&M'!$A$34)","v":8925459.4285144303},{"$f":"DV171*(1+'Fixed O&M'!$A$34)","v":9103968.6170847192},{"$f":"DW171*(1+'Fixed O&M'!$A$34)","v":9286047.9894264136},{"$f":"HLOOKUP(DY167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":6813557.6100169551},{"$f":"DY171*(1+'Fixed O&M'!$A$34)","v":6949828.7622172944},{"$f":"DZ171*(1+'Fixed O&M'!$A$34)","v":7088825.3374616401},{"$f":"EA171*(1+'Fixed O&M'!$A$34)","v":7230601.8442108734},{"$f":"EB171*(1+'Fixed O&M'!$A$34)","v":7375213.8810950909},{"$f":"EC171*(1+'Fixed O&M'!$A$34)","v":7522718.1587169925},{"$f":"ED171*(1+'Fixed O&M'!$A$34)","v":7673172.5218913322},{"$f":"EE171*(1+'Fixed O&M'!$A$34)","v":7826635.9723291593},{"$f":"EF171*(1+'Fixed O&M'!$A$34)","v":7983168.6917757429},{"$f":"EG171*(1+'Fixed O&M'!$A$34)","v":8142832.0656112581},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL171:FE171))","v":1946631.234900513},{"$f":"HLOOKUP(EL167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1673129.5960712354},{"$f":"HLOOKUP(EM167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1706592.1879926606},{"$f":"HLOOKUP(EN167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1740724.0317525137},{"$f":"HLOOKUP(EO167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1775538.5123875639},{"$f":"HLOOKUP(EP167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1811049.2826353156},{"$f":"HLOOKUP(EQ167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1847270.2682880217},{"$f":"HLOOKUP(ER167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1884215.6736537823},{"$f":"HLOOKUP(ES167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1921899.987126858},{"$f":"HLOOKUP(ET167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1960337.9868693952},{"$f":"HLOOKUP(EU167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1999544.7466067832},{"$f":"HLOOKUP(EV167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2039535.6415389187},{"$f":"HLOOKUP(EW167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2080326.3543696976},{"$f":"HLOOKUP(EX167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2121932.8814570913},{"$f":"HLOOKUP(EY167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2164371.5390862329},{"$f":"HLOOKUP(EZ167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2207658.9698679578},{"$f":"HLOOKUP(FA167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2251812.1492653168},{"$f":"HLOOKUP(FB167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2296848.3922506236},{"$f":"HLOOKUP(FC167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2342785.360095636},{"$f":"HLOOKUP(FD167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2389641.0672975485},{"$f":"HLOOKUP(FE167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2437433.8886434995},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI171:GB171))","v":2189960.1392630767},{"$f":"HLOOKUP(FI167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1882270.7955801398},{"$f":"HLOOKUP(FJ167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1919916.2114917429},{"$f":"HLOOKUP(FK167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1958314.5357215777},{"$f":"HLOOKUP(FL167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":1997480.8264360097},{"$f":"HLOOKUP(FM167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2037430.4429647296},{"$f":"HLOOKUP(FN167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2078179.0518240242},{"$f":"HLOOKUP(FO167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2119742.6328605046},{"$f":"HLOOKUP(FP167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2162137.4855177151},{"$f":"HLOOKUP(FQ167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2205380.2352280701},{"$f":"HLOOKUP(FR167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2249487.8399326312},{"$f":"HLOOKUP(FS167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2294477.5967312837},{"$f":"HLOOKUP(FT167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2340367.1486659097},{"$f":"HLOOKUP(FU167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2387174.4916392276},{"$f":"HLOOKUP(FV167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2434917.9814720121},{"$f":"HLOOKUP(FW167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2483616.3411014527},{"$f":"HLOOKUP(FX167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2533288.6679234817},{"$f":"HLOOKUP(FY167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2583954.4412819515},{"$f":"HLOOKUP(FZ167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2635633.5301075904},{"$f":"HLOOKUP(GA167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2688346.200709742},{"$f":"HLOOKUP(GB167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2742113.1247239369},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF171:GY171))","v":5443599.650169218},{"$f":"HLOOKUP(GF167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(GG167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(GH167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(GI167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(GJ167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(GK167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(GL167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(GM167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(GN167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(GO167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(GP167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(GQ167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(GR167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(GS167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(GT167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(GU167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(GV167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(GW167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},{"$f":"HLOOKUP(GX167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6682441.4633600349},{"$f":"HLOOKUP(GY167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6816090.292627234},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC171:HV171))","v":5443599.650169218},{"$f":"HLOOKUP(HC167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(HD167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(HE167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(HF167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(HG167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(HH167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(HI167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(HJ167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(HK167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(HL167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(HM167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(HN167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(HO167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(HP167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(HQ167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(HR167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(HS167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(HT167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},{"$f":"HLOOKUP(HU167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6682441.4633600349},{"$f":"HLOOKUP(HV167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6816090.292627234},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ171:IS171))","v":5443599.650169218},{"$f":"HLOOKUP(HZ167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4678774.0382305235},{"$f":"HLOOKUP(IA167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4772349.5189951342},{"$f":"HLOOKUP(IB167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4867796.5093750376},{"$f":"HLOOKUP(IC167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":4965152.4395625386},{"$f":"HLOOKUP(ID167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5064455.4883537898},{"$f":"HLOOKUP(IE167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(IF167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(IG167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(IH167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(II167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(IJ167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(IK167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(IL167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(IM167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(IN167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(IO167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(IP167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(IQ167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},{"$f":"HLOOKUP(IR167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6682441.4633600349},{"$f":"HLOOKUP(IS167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6816090.292627234},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW171:JP171))","v":869031.80129487161},{"$f":"HLOOKUP(IW167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":746932.85538894439},{"$f":"HLOOKUP(IX167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":761871.51249672333},{"$f":"HLOOKUP(IY167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":777108.94274665765},{"$f":"HLOOKUP(IZ167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":792651.12160159089},{"$f":"HLOOKUP(JA167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":808504.14403362293},{"$f":"HLOOKUP(JB167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":824674.22691429523},{"$f":"HLOOKUP(JC167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":841167.71145258122},{"$f":"HLOOKUP(JD167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":857991.06568163296},{"$f":"HLOOKUP(JE167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":875150.88699526561},{"$f":"HLOOKUP(JF167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":892653.904735171},{"$f":"HLOOKUP(JG167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":910506.98282987438},{"$f":"HLOOKUP(JH167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":928717.1224864719},{"$f":"HLOOKUP(JI167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":947291.46493620146},{"$f":"HLOOKUP(JJ167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":966237.29423492542},{"$f":"HLOOKUP(JK167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":985562.04011962388},{"$f":"HLOOKUP(JL167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1005273.2809220164},{"$f":"HLOOKUP(JM167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1025378.7465404567},{"$f":"HLOOKUP(JN167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1045886.321471266},{"$f":"HLOOKUP(JO167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1066804.0479006912},{"$f":"HLOOKUP(JP167,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1088140.1288587048}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D174:W174))","v":7350.2952441844836},{"$f":"D171*Misc_Rev","v":7081.4781378914968},7223.1077006493269,7367.5698546623134,7514.9212517555598,7665.2196767906707,7818.5240703264844,7974.8945517330149,8134.3924427676748,8297.0802916230296,8463.02189745549,6209.6693145250229,6333.8627008155236,6460.5399548318346,6589.7507539284716,6721.5457690070407,6855.9766843871821,6993.0962180749257,7132.9581424364242,7275.6173052851527,7421.1296513908565,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA174:AT174))","v":14406.578678601581},{"$f":"AA171*Misc_Rev","v":13879.697150267333},14157.291093272679,14440.436915138134,14729.245653440896,15023.830566509714,15324.307177839908,15630.793321396706,15943.40918782464,16262.277371581133,16587.522919012757,12170.951856469041,12414.370893598421,12662.658311470392,12915.911477699799,13174.229707253797,13437.714301398873,13706.468587426851,13980.597959175389,14260.209918358896,14545.414116726075,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX174:BQ174))","v":27101.857849069958},{"$f":"AX171*Misc_Rev","v":26110.680928943511},26632.894547522381,27165.552438472831,27708.863487242284,28263.040756987131,28828.301572126875,29404.867603569412,29992.9649556408,30592.824254753617,31204.680739848693,22896.165318684565,23354.088625058259,23821.170397559425,24297.593805510613,24783.545681620828,25279.216595253245,25784.800927158311,26300.496945701478,26826.506884615505,27363.037022307817,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU174:CN174))","v":53110.594866953528},{"$f":"BU171*Misc_Rev","v":51168.218955328819},52191.583334435396,53235.4150011241,54300.123301146588,55386.12576716952,56493.84828251291,57623.725248163173,58776.199753126435,59951.723748188968,61150.758223152749,44868.841354696197,45766.218181790122,46681.542545425924,47615.173396334438,48567.476864261131,49538.826401546357,50529.60292957729,51540.194988168834,52570.998887932205,53622.418865690852,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR174:DK174))","v":105128.06890272064},{"$f":"CR171*Misc_Rev","v":101283.29500809942},103308.96090826142,105375.14012642665,107482.64292895517,109632.29578753428,111824.94170328497,114061.44053735067,116342.6693480977,118669.52273505965,121042.91318976085,88814.19342671943,90590.477295253819,92402.286841158886,94250.332577982073,96135.3392295417,98058.046014132531,100019.2069344152,102019.5910731035,104059.98289456558,106141.18255245688,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO174:EH174))","v":261180.491010022},{"$f":"DO171*Misc_Rev","v":251628.52316641121},256661.09362973942,261794.31550233421,267030.20181238092,272370.80584862852,277818.22196560109,283374.58640491311,289042.07813301135,294822.91969567159,300719.37808958499,220650.2496427891,225063.25463564487,229564.51972835779,234155.81012292494,238838.92632538345,243615.70485189112,248488.01894892892,253457.77932790751,258526.93491446567,263697.47361275501,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL174:FE174))","v":63039.705911018202},{"$f":"EL171*Misc_Rev","v":54182.628839170895},55266.281415954327,56371.607044273413,57499.039185158879,58649.019968862063,59822.0003682393,61018.440375604092,62238.809183116173,63483.585366778505,64753.257074114073,66048.322215596345,67369.288659908299,68716.674433106455,70091.007921768571,71492.828080203952,72922.684641808024,74381.138334644202,75868.761101337077,77386.136323363826,78933.859049831095,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI174:GB174))","v":70919.66914989549},{"$f":"FI171*Misc_Rev","v":60955.457444067251},62174.566592948606,63418.057924807581,64686.419083303743,65980.147464969807,67299.750414269205,68645.745422554581,70018.660331005696,71419.03353762583,72847.414208378337,74304.362492545901,75790.449742396828,77306.25873724476,78852.383911989644,80429.431590229447,82038.020222034043,83678.78062647472,85352.356239004221,87059.403363784295,88800.591431059976,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF174:GY174))","v":176285.53107107989},{"$f":"GF171*Misc_Rev","v":151517.41845405728},154547.76682313843,157638.72215960122,160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,208000.94612596245,212160.96504848171,216404.18434945139,220732.26803644036,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC174:HV174))","v":176285.53107107989},{"$f":"HC171*Misc_Rev","v":151517.41845405728},154547.76682313843,157638.72215960122,160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,208000.94612596245,212160.96504848171,216404.18434945139,220732.26803644036,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ174:IS174))","v":176285.53107107989},{"$f":"HZ171*Misc_Rev","v":151517.41845405728},154547.76682313843,157638.72215960122,160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,208000.94612596245,212160.96504848171,216404.18434945139,220732.26803644036,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW174:JP174))","v":28142.725853133121},{"$f":"IW171*Misc_Rev","v":24188.673588915579},24672.447060693892,25165.896001907764,25669.21392194592,26182.598200384848,26706.250164392539,27240.375167680391,27785.182671034003,28340.886324454685,28907.704050943779,29485.858131962654,30075.575294601909,30677.086800493951,31290.628536503827,31916.441107233903,32554.769929378581,33205.865327966152,33869.982634525484,34547.382287215987,35238.329932960303]
[]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D180:W180))","v":276864.55380181543},{"$f":"SUM(D177:D179)","v":179827.42477265987},{"$f":"SUM(E177:E179)","v":197087.23005234732},{"$f":"SUM(F177:F179)","v":208765.67226130323},{"$f":"SUM(G177:G179)","v":221542.78676485652},{"$f":"SUM(H177:H179)","v":246544.73817774348},{"$f":"SUM(I177:I179)","v":249370.01952074704},{"$f":"SUM(J177:J179)","v":269210.22905907303},{"$f":"SUM(K177:K179)","v":287488.72509908292},{"$f":"SUM(L177:L179)","v":295811.81550458691},{"$f":"SUM(M177:M179)","v":313638.52915789292},{"$f":"SUM(N177:N179)","v":322332.85803505906},{"$f":"SUM(O177:O179)","v":344055.02099590504},{"$f":"SUM(P177:P179)","v":342430.62428518099},{"$f":"SUM(Q177:Q179)","v":344704.71556472551},{"$f":"SUM(R177:R179)","v":345436.53389210888},{"$f":"SUM(S177:S179)","v":340277.12801981741},{"$f":"SUM(T177:T179)","v":347867.57242821087},{"$f":"SUM(U177:U179)","v":397996.71466244501},{"$f":"SUM(V177:V179)","v":380265.80841606879},{"$f":"SUM(W177:W179)","v":380265.80841606879},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA180:AT180))","v":553729.10760363087},{"$f":"SUM(AA177:AA179)","v":359654.84954531974},{"$f":"SUM(AB177:AB179)","v":394174.46010469465},{"$f":"SUM(AC177:AC179)","v":417531.34452260647},{"$f":"SUM(AD177:AD179)","v":443085.57352971303},{"$f":"SUM(AE177:AE179)","v":493089.47635548696},{"$f":"SUM(AF177:AF179)","v":498740.03904149408},{"$f":"SUM(AG177:AG179)","v":538420.45811814605},{"$f":"SUM(AH177:AH179)","v":574977.45019816584},{"$f":"SUM(AI177:AI179)","v":591623.63100917381},{"$f":"SUM(AJ177:AJ179)","v":627277.05831578583},{"$f":"SUM(AK177:AK179)","v":644665.71607011813},{"$f":"SUM(AL177:AL179)","v":688110.04199181008},{"$f":"SUM(AM177:AM179)","v":684861.24857036199},{"$f":"SUM(AN177:AN179)","v":689409.43112945103},{"$f":"SUM(AO177:AO179)","v":690873.06778421777},{"$f":"SUM(AP177:AP179)","v":680554.25603963481},{"$f":"SUM(AQ177:AQ179)","v":695735.14485642174},{"$f":"SUM(AR177:AR179)","v":795993.42932489002},{"$f":"SUM(AS177:AS179)","v":760531.61683213757},{"$f":"SUM(AT177:AT179)","v":760531.61683213757},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX180:BQ180))","v":1384322.7690090768},{"$f":"SUM(AX177:AX179)","v":899137.12386329926},{"$f":"SUM(AY177:AY179)","v":985436.15026173659},{"$f":"SUM(AZ177:AZ179)","v":1043828.3613065162},{"$f":"SUM(BA177:BA179)","v":1107713.9338242826},{"$f":"SUM(BB177:BB179)","v":1232723.6908887171},{"$f":"SUM(BC177:BC179)","v":1246850.0976037353},{"$f":"SUM(BD177:BD179)","v":1346051.1452953652},{"$f":"SUM(BE177:BE179)","v":1437443.6254954147},{"$f":"SUM(BF177:BF179)","v":1479059.0775229344},{"$f":"SUM(BG177:BG179)","v":1568192.6457894645},{"$f":"SUM(BH177:BH179)","v":1611664.2901752954},{"$f":"SUM(BI177:BI179)","v":1720275.1049795251},{"$f":"SUM(BJ177:BJ179)","v":1712153.1214259053},{"$f":"SUM(BK177:BK179)","v":1723523.5778236275},{"$f":"SUM(BL177:BL179)","v":1727182.6694605446},{"$f":"SUM(BM177:BM179)","v":1701385.6400990868},{"$f":"SUM(BN177:BN179)","v":1739337.8621410544},{"$f":"SUM(BO177:BO179)","v":1989983.5733122248},{"$f":"SUM(BP177:BP179)","v":1901329.0420803439},{"$f":"SUM(BQ177:BQ179)","v":1901329.0420803439},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU180:CN180))","v":2768645.5380181535},{"$f":"SUM(BU177:BU179)","v":1798274.2477265985},{"$f":"SUM(BV177:BV179)","v":1970872.3005234732},{"$f":"SUM(BW177:BW179)","v":2087656.7226130324},{"$f":"SUM(BX177:BX179)","v":2215427.8676485652},{"$f":"SUM(BY177:BY179)","v":2465447.3817774341},{"$f":"SUM(BZ177:BZ179)","v":2493700.1952074706},{"$f":"SUM(CA177:CA179)","v":2692102.2905907305},{"$f":"SUM(CB177:CB179)","v":2874887.2509908294},{"$f":"SUM(CC177:CC179)","v":2958118.1550458688},{"$f":"SUM(CD177:CD179)","v":3136385.2915789289},{"$f":"SUM(CE177:CE179)","v":3223328.5803505909},{"$f":"SUM(CF177:CF179)","v":3440550.2099590502},{"$f":"SUM(CG177:CG179)","v":3424306.2428518105},{"$f":"SUM(CH177:CH179)","v":3447047.155647255},{"$f":"SUM(CI177:CI179)","v":3454365.3389210892},{"$f":"SUM(CJ177:CJ179)","v":3402771.2801981736},{"$f":"SUM(CK177:CK179)","v":3478675.7242821087},{"$f":"SUM(CL177:CL179)","v":3979967.1466244496},{"$f":"SUM(CM177:CM179)","v":3802658.0841606879},{"$f":"SUM(CN177:CN179)","v":3802658.0841606879},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR180:DK180))","v":5537291.076036307},{"$f":"SUM(CR177:CR179)","v":3596548.495453197},{"$f":"SUM(CS177:CS179)","v":3941744.6010469464},{"$f":"SUM(CT177:CT179)","v":4175313.4452260649},{"$f":"SUM(CU177:CU179)","v":4430855.7352971304},{"$f":"SUM(CV177:CV179)","v":4930894.7635548683},{"$f":"SUM(CW177:CW179)","v":4987400.3904149411},{"$f":"SUM(CX177:CX179)","v":5384204.581181461},{"$f":"SUM(CY177:CY179)","v":5749774.5019816589},{"$f":"SUM(CZ177:CZ179)","v":5916236.3100917377},{"$f":"SUM(DA177:DA179)","v":6272770.5831578579},{"$f":"SUM(DB177:DB179)","v":6446657.1607011817},{"$f":"SUM(DC177:DC179)","v":6881100.4199181003},{"$f":"SUM(DD177:DD179)","v":6848612.4857036211},{"$f":"SUM(DE177:DE179)","v":6894094.31129451},{"$f":"SUM(DF177:DF179)","v":6908730.6778421784},{"$f":"SUM(DG177:DG179)","v":6805542.5603963472},{"$f":"SUM(DH177:DH179)","v":6957351.4485642174},{"$f":"SUM(DI177:DI179)","v":7959934.2932488993},{"$f":"SUM(DJ177:DJ179)","v":7605316.1683213757},{"$f":"SUM(DK177:DK179)","v":7605316.1683213757},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO180:EH180))","v":13843227.690090768},{"$f":"SUM(DO177:DO179)","v":8991371.2386329938},{"$f":"SUM(DP177:DP179)","v":9854361.5026173666},{"$f":"SUM(DQ177:DQ179)","v":10438283.613065163},{"$f":"SUM(DR177:DR179)","v":11077139.338242825},{"$f":"SUM(DS177:DS179)","v":12327236.908887172},{"$f":"SUM(DT177:DT179)","v":12468500.976037351},{"$f":"SUM(DU177:DU179)","v":13460511.452953652},{"$f":"SUM(DV177:DV179)","v":14374436.254954148},{"$f":"SUM(DW177:DW179)","v":14790590.775229344},{"$f":"SUM(DX177:DX179)","v":15681926.457894646},{"$f":"SUM(DY177:DY179)","v":16116642.901752952},{"$f":"SUM(DZ177:DZ179)","v":17202751.049795251},{"$f":"SUM(EA177:EA179)","v":17121531.214259051},{"$f":"SUM(EB177:EB179)","v":17235235.778236274},{"$f":"SUM(EC177:EC179)","v":17271826.694605444},{"$f":"SUM(ED177:ED179)","v":17013856.40099087},{"$f":"SUM(EE177:EE179)","v":17393378.621410541},{"$f":"SUM(EF177:EF179)","v":19899835.733122248},{"$f":"SUM(EG177:EG179)","v":19013290.420803435},{"$f":"SUM(EH177:EH179)","v":19013290.420803435},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL180:FE180))","v":1397000.3957383661},{"$f":"SUM(EL177:EL179)","v":1043641.3044841867},{"$f":"SUM(EM177:EM179)","v":985436.15026173659},{"$f":"SUM(EN177:EN179)","v":1043828.3613065162},{"$f":"SUM(EO177:EO179)","v":1107713.9338242826},{"$f":"SUM(EP177:EP179)","v":1232723.6908887171},{"$f":"SUM(EQ177:EQ179)","v":1246850.0976037353},{"$f":"SUM(ER177:ER179)","v":1346051.1452953652},{"$f":"SUM(ES177:ES179)","v":1437443.6254954147},{"$f":"SUM(ET177:ET179)","v":1479059.0775229344},{"$f":"SUM(EU177:EU179)","v":1568192.6457894645},{"$f":"SUM(EV177:EV179)","v":1611664.2901752954},{"$f":"SUM(EW177:EW179)","v":1720275.1049795251},{"$f":"SUM(EX177:EX179)","v":1712153.1214259053},{"$f":"SUM(EY177:EY179)","v":1723523.5778236275},{"$f":"SUM(EZ177:EZ179)","v":1727182.6694605446},{"$f":"SUM(FA177:FA179)","v":1701385.6400990868},{"$f":"SUM(FB177:FB179)","v":1739337.8621410544},{"$f":"SUM(FC177:FC179)","v":1989983.5733122248},{"$f":"SUM(FD177:FD179)","v":1901329.0420803439},{"$f":"SUM(FE177:FE179)","v":1901329.0420803439},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI180:GB180))","v":1643883.2881982788},{"$f":"SUM(FI177:FI179)","v":1067725.3345876678},{"$f":"SUM(FJ177:FJ179)","v":1170205.4284358122},{"$f":"SUM(FK177:FK179)","v":1239546.1790514879},{"$f":"SUM(FL177:FL179)","v":1315410.2964163355},{"$f":"SUM(FM177:FM179)","v":1463859.3829303517},{"$f":"SUM(FN177:FN179)","v":1480634.4909044355},{"$f":"SUM(FO177:FO179)","v":1598435.7350382463},{"$f":"SUM(FP177:FP179)","v":1706964.3052758051},{"$f":"SUM(FQ177:FQ179)","v":1756382.6545584844},{"$f":"SUM(FR177:FR179)","v":1862228.766874989},{"$f":"SUM(FS177:FS179)","v":1913851.3445831633},{"$f":"SUM(FT177:FT179)","v":2042826.687163186},{"$f":"SUM(FU177:FU179)","v":2033181.8316932623},{"$f":"SUM(FV177:FV179)","v":2046684.2486655579},{"$f":"SUM(FW177:FW179)","v":2051029.4199843965},{"$f":"SUM(FX177:FX179)","v":2020395.4476176656},{"$f":"SUM(FY177:FY179)","v":2065463.711292502},{"$f":"SUM(FZ177:FZ179)","v":2363105.4933082671},{"$f":"SUM(GA177:GA179)","v":2257828.2374704084},{"$f":"SUM(GB177:GB179)","v":2257828.2374704084},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF180:GY180))","v":3474529.9544912879},{"$f":"SUM(GF177:GF179)","v":3159032.6859171451},{"$f":"SUM(GG177:GG179)","v":3221504.4236178198},3242105.4921707762,3256018.0473697404,3407808.8738075914,3387767.7298202207,3446501.638456664,3516456.5319346217,3532552.668274764,3639559.9308871105,3617983.7195408363,3758752.5835158648,3702933.9171436061,3656712.7131842147,3654009.2412330527,3606450.8692442821,3649761.5001802943,3989559.9729677471,3809512.6226465292,3769897.8362239869,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC180:HV180))","v":13898119.817965152},{"$f":"SUM(HC177:HC179)","v":12636130.74366858},{"$f":"SUM(HD177:HD179)","v":12886017.694471279},12968421.968683105,13024072.189478962,13631235.495230366,13551070.919280883,13786006.553826656,14065826.127738487,14130210.673099056,14558239.723548442,14471934.878163345,15035010.334063459,14811735.668574424,14626850.852736859,14616036.964932211,14425803.476977129,14599046.000721177,15958239.891870989,15238050.490586117,15079591.344895948,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ180:IS180))","v":34745299.544912875},{"$f":"SUM(HZ177:HZ179)","v":31590326.85917145},{"$f":"SUM(IA177:IA179)","v":32215044.236178197},32421054.921707757,32560180.473697405,34078088.738075912,33877677.298202209,34465016.384566642,35164565.319346219,35325526.682747632,36395599.308871098,36179837.195408359,37587525.835158639,37029339.171436056,36567127.131842129,36540092.412330508,36064508.692442805,36497615.001802921,39895599.729677446,38095126.22646527,37698978.362239845,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW180:JP180))","v":471554.93146899121},{"$f":"SUM(IW177:IW179)","v":405301.47563076316},{"$f":"SUM(IX177:IX179)","v":413407.50514337851},421675.65524624602,430109.16835117101,438711.35171819449,447485.57875255833,456435.29032760952,465563.99613416172,474875.27605684497,484372.78157798195,494060.23720954149,503941.44195373234,514020.2707928071,524300.67620866327,534786.68973283633,545482.42352749326,556392.07199804322,567519.91343800398,578870.31170676404,590447.71794089931]
[]
[null,"Fixed $/kWh",{"$f":"C175/'Resource Options'!$K$31/1000","v":59.805791049219394},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Z175/'Resource Options'!$K$32/1000","v":58.609675228234998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AW175/'Resource Options'!$K$33/1000","v":44.102937194244852},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BT175/'Resource Options'!$K$34/1000","v":43.213517737615454},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CQ175/'Resource Options'!$K$35/1000","v":42.768808009300741},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DN175/'Resource Options'!$K$36/1000","v":42.501982172311912},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EK175/'Resource Options'!$K$37/1000","v":46.500888940180687},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"FH175/'Resource Options'!$K$38/1000","v":47.633414110786646},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"GE175/'Resource Options'!$K$38/1000","v":223.73697022228848},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HB175/'Resource Options'!$K$38/1000","v":225.96016608486229},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HY175/'Resource Options'!$K$38/1000","v":228.79618730297278},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IV175/'Resource Options'!$K$42/1000","v":20.560292384767997}]
[null,"Variable $/MWh",{"$f":"C180/D168","v":37.926651205728142},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"Z180/AA168","v":37.926651205728142},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"AW180/AX168","v":37.926651205728128},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"BT180/BU168","v":37.926651205728128},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"CQ180/CR168","v":37.926651205728128},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"DN180/DO168","v":37.926651205728135},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"EK180/EL168","v":38.273983444886738},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"FH180/FI168","v":45.037898306802155},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"GE180/GF168","v":95.192601492912004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HB180/HC168","v":95.192601492912004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HY180/HZ168","v":95.19260149291199},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"IV180/IW168","v":4.3064377303104218}]
[null,"Year",null,2028,{"$f":"D190+1","v":2029},{"$f":"E190+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"Year",null,2028,{"$f":"AA190+1","v":2029},{"$f":"AB190+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"Year",null,2028,{"$f":"AX190+1","v":2029},{"$f":"AY190+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"Year",null,2028,{"$f":"BU190+1","v":2029},{"$f":"BV190+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"Year",null,2028,{"$f":"CR190+1","v":2029},{"$f":"CS190+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"Year",null,2028,{"$f":"DO190+1","v":2029},{"$f":"DP190+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"Year",null,2028,{"$f":"EL190+1","v":2029},{"$f":"EM190+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"Year",null,2028,{"$f":"FI190+1","v":2029},{"$f":"FJ190+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,null,"Year",null,2028,{"$f":"GF190+1","v":2029},{"$f":"GG190+1","v":2030},{"$f":"GH190+1","v":2031},{"$f":"GI190+1","v":2032},{"$f":"GJ190+1","v":2033},{"$f":"GK190+1","v":2034},{"$f":"GL190+1","v":2035},{"$f":"GM190+1","v":2036},{"$f":"GN190+1","v":2037},{"$f":"GO190+1","v":2038},{"$f":"GP190+1","v":2039},{"$f":"GQ190+1","v":2040},{"$f":"GR190+1","v":2041},{"$f":"GS190+1","v":2042},{"$f":"GT190+1","v":2043},{"$f":"GU190+1","v":2044},{"$f":"GV190+1","v":2045},{"$f":"GW190+1","v":2046},{"$f":"GX190+1","v":2047},null,"Year",null,2028,{"$f":"HC190+1","v":2029},{"$f":"HD190+1","v":2030},{"$f":"HE190+1","v":2031},{"$f":"HF190+1","v":2032},{"$f":"HG190+1","v":2033},{"$f":"HH190+1","v":2034},{"$f":"HI190+1","v":2035},{"$f":"HJ190+1","v":2036},{"$f":"HK190+1","v":2037},{"$f":"HL190+1","v":2038},{"$f":"HM190+1","v":2039},{"$f":"HN190+1","v":2040},{"$f":"HO190+1","v":2041},{"$f":"HP190+1","v":2042},{"$f":"HQ190+1","v":2043},{"$f":"HR190+1","v":2044},{"$f":"HS190+1","v":2045},{"$f":"HT190+1","v":2046},{"$f":"HU190+1","v":2047},null,"Year",null,2028,{"$f":"HZ190+1","v":2029},{"$f":"IA190+1","v":2030},{"$f":"IB190+1","v":2031},{"$f":"IC190+1","v":2032},{"$f":"ID190+1","v":2033},{"$f":"IE190+1","v":2034},{"$f":"IF190+1","v":2035},{"$f":"IG190+1","v":2036},{"$f":"IH190+1","v":2037},{"$f":"II190+1","v":2038},{"$f":"IJ190+1","v":2039},{"$f":"IK190+1","v":2040},{"$f":"IL190+1","v":2041},{"$f":"IM190+1","v":2042},{"$f":"IN190+1","v":2043},{"$f":"IO190+1","v":2044},{"$f":"IP190+1","v":2045},{"$f":"IQ190+1","v":2046},{"$f":"IR190+1","v":2047},null,"Year",null,2028,{"$f":"IW190+1","v":2029},{"$f":"IX190+1","v":2030},{"$f":"IY190+1","v":2031},{"$f":"IZ190+1","v":2032},{"$f":"JA190+1","v":2033},{"$f":"JB190+1","v":2034},{"$f":"JC190+1","v":2035},{"$f":"JD190+1","v":2036},{"$f":"JE190+1","v":2037},{"$f":"JF190+1","v":2038},{"$f":"JG190+1","v":2039},{"$f":"JH190+1","v":2040},{"$f":"JI190+1","v":2041},{"$f":"JJ190+1","v":2042},{"$f":"JK190+1","v":2043},{"$f":"JL190+1","v":2044},{"$f":"JM190+1","v":2045},{"$f":"JN190+1","v":2046},{"$f":"JO190+1","v":2047}]
[null,"Storage Losses",null,{"$f":"D191*(1-'Resource Options'!$W$31)","v":876},{"$f":"E191*(1-'Resource Options'!$W$31)","v":876},{"$f":"F191*(1-'Resource Options'!$W$31)","v":876},{"$f":"G191*(1-'Resource Options'!$W$31)","v":876},{"$f":"H191*(1-'Resource Options'!$W$31)","v":876},{"$f":"I191*(1-'Resource Options'!$W$31)","v":876},{"$f":"J191*(1-'Resource Options'!$W$31)","v":876},{"$f":"K191*(1-'Resource Options'!$W$31)","v":876},{"$f":"L191*(1-'Resource Options'!$W$31)","v":876},{"$f":"M191*(1-'Resource Options'!$W$31)","v":876},{"$f":"N191*(1-'Resource Options'!$W$31)","v":876},{"$f":"O191*(1-'Resource Options'!$W$31)","v":876},{"$f":"P191*(1-'Resource Options'!$W$31)","v":876},{"$f":"Q191*(1-'Resource Options'!$W$31)","v":876},{"$f":"R191*(1-'Resource Options'!$W$31)","v":876},{"$f":"S191*(1-'Resource Options'!$W$31)","v":876},{"$f":"T191*(1-'Resource Options'!$W$31)","v":876},{"$f":"U191*(1-'Resource Options'!$W$31)","v":876},{"$f":"V191*(1-'Resource Options'!$W$31)","v":876},{"$f":"W191*(1-'Resource Options'!$W$31)","v":876},null,"Storage Losses",null,{"$f":"AA191*(1-'Resource Options'!$W$32)","v":1752},{"$f":"AB191*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AC191*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AD191*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AE191*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AF191*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AG191*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AH191*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AI191*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AJ191*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AK191*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AL191*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AM191*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AN191*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AO191*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AP191*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AQ191*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AR191*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AS191*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AT191*(1-'Resource Options'!$W$31)","v":1752},null,"Storage Losses",null,{"$f":"AX191*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AY191*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AZ191*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BA191*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BB191*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BC191*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BD191*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BE191*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BF191*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BG191*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BH191*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BI191*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BJ191*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BK191*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BL191*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BM191*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BN191*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BO191*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BP191*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BQ191*(1-'Resource Options'!$W$33)","v":4380},null,"Storage Losses",null,{"$f":"BU191*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BV191*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BW191*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BX191*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BY191*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BZ191*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CA191*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CB191*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CC191*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CD191*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CE191*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CF191*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CG191*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CH191*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CI191*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CJ191*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CK191*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CL191*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CM191*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CN191*(1-'Resource Options'!$W$34)","v":8760},null,"Storage Losses",null,{"$f":"CR191*(1-'Resource Options'!$W$35)","v":17520},{"$f":"CS191*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CT191*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CU191*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CV191*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CW191*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CX191*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CY191*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CZ191*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DA191*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DB191*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DC191*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DD191*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DE191*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DF191*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DG191*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DH191*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DI191*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DJ191*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DK191*(1-'Resource Options'!$W$33)","v":17520},null,"Storage Losses",null,{"$f":"DO191*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DP191*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DQ191*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DR191*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DS191*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DT191*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DU191*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DV191*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DW191*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DX191*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DY191*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DZ191*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EA191*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EB191*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EC191*(1-'Resource Options'!$W$36)","v":43800},{"$f":"ED191*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EE191*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EF191*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EG191*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EH191*(1-'Resource Options'!$W$36)","v":43800},null,"Storage Losses",null,{"$f":"EL191*(1-'Resource Options'!$W$37)","v":10950.000000000002},{"$f":"EM191*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EN191*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EO191*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EP191*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EQ191*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ER191*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ES191*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ET191*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EU191*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EV191*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EW191*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EX191*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EY191*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EZ191*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FA191*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FB191*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FC191*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FD191*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FE191*(1-'Resource Options'!$W$36)","v":4380},null,"Storage Losses",null,{"$f":"FI191*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FJ191*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FK191*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FL191*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FM191*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FN191*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FO191*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FP191*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FQ191*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FR191*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FS191*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FT191*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FU191*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FV191*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FW191*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FX191*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FY191*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FZ191*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GA191*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GB191*(1-'Resource Options'!$W$38)","v":12044.999999999998},null,"kg",null,{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GF191","v":1401486.3274129101},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GG191","v":1391675.9231210197},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GH191","v":1381934.1916591725},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GI191","v":1372260.6523175584},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GJ191","v":1362654.8277513355},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GK191","v":1353116.243957076},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GL191","v":1343644.4302493765},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GM191","v":1334238.9192376309},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GN191","v":1324899.2468029677},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GO191","v":1315624.9520753468},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GP191","v":1306415.5774108192},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GQ191","v":1297270.6683689435},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GR191","v":1288189.7736903608},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GS191","v":1279172.4452745283},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GT191","v":1270218.2381576067},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GU191","v":1261326.7104905036},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GV191","v":1252497.42351707},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GW191","v":1243729.9415524506},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GX191","v":1235023.8319615833},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GY191","v":1226378.6651378523},null,"kg",null,{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HC191","v":5605945.3096516402},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HD191","v":5566703.6924840789},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HE191","v":5527736.7666366901},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HF191","v":5489042.6092702337},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HG191","v":5450619.3110053418},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HH191","v":5412464.975828304},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HI191","v":5374577.7209975058},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HJ191","v":5336955.6769505236},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HK191","v":5299596.987211871},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HL191","v":5262499.8083013874},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HM191","v":5225662.309643277},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HN191","v":5189082.673475774},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HO191","v":5152759.0947614433},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HP191","v":5116689.7810981134},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HQ191","v":5080872.9526304267},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HR191","v":5045306.8419620143},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HS191","v":5009989.69406828},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HT191","v":4974919.7662098026},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HU191","v":4940095.3278463334},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HV191","v":4905514.6605514092},null,"kg",null,{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HZ191","v":14014863.2741291},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IA191","v":13916759.231210196},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IB191","v":13819341.916591726},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IC191","v":13722606.523175584},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*ID191","v":13626548.277513353},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IE191","v":13531162.43957076},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IF191","v":13436444.302493764},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IG191","v":13342389.192376308},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IH191","v":13248992.468029674},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*II191","v":13156249.520753466},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IJ191","v":13064155.774108192},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IK191","v":12972706.683689432},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IL191","v":12881897.736903606},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IM191","v":12791724.452745281},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IN191","v":12702182.381576063},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IO191","v":12613267.10490503},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IP191","v":12524974.235170694},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IQ191","v":12437299.415524499},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IR191","v":12350238.319615828},{"$f":"HLOOKUP($GF190,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IS191","v":12263786.651378516}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D195:W195))","v":951273.31727479503},{"$f":"VLOOKUP(D189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(D190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1312892.4228395256},{"$f":"VLOOKUP(E189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(E190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1212579.1709413335},{"$f":"VLOOKUP(F189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(F190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1115670.9047863504},{"$f":"VLOOKUP(G189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(G190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1026801.3802777381},{"$f":"VLOOKUP(H189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(H190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":945916.29696586542},{"$f":"VLOOKUP(I189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(I190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":870067.10629131086},{"$f":"VLOOKUP(J189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(J190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":797536.92063910991},{"$f":"VLOOKUP(K189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(K190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":730771.6587618835},{"$f":"VLOOKUP(L189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(L190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":672447.15354976198},{"$f":"VLOOKUP(M189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(M190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":618676.98877250892},{"$f":"VLOOKUP(D189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1167553.6681076307},{"$f":"VLOOKUP(E189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1096400.4852675956},{"$f":"VLOOKUP(F189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1023493.5998849024},{"$f":"VLOOKUP(G189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":957146.01041714102},{"$f":"VLOOKUP(H189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":895483.71043659397},{"$f":"VLOOKUP(I189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":835773.614409053},{"$f":"VLOOKUP(J189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":776063.51838151214},{"$f":"VLOOKUP(K189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":718794.49754899018},{"$f":"VLOOKUP(L189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":666405.98659898329},{"$f":"VLOOKUP(M189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":616456.91033647221},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA195:AT195))","v":1864495.7018585983},{"$f":"VLOOKUP(AA189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AA190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2573269.1487654699},{"$f":"VLOOKUP(AB189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AB190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2376655.1750450134},{"$f":"VLOOKUP(AC189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AC190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2186714.9733812464},{"$f":"VLOOKUP(AD189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AD190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2012530.7053443664},{"$f":"VLOOKUP(AE189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AE190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1853995.9420530964},{"$f":"VLOOKUP(AF189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AF190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1705331.5283309694},{"$f":"VLOOKUP(AG189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AG190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1563172.3644526554},{"$f":"VLOOKUP(AH189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AH190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1432312.4511732913},{"$f":"VLOOKUP(AI189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AI190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1317996.4209575329},{"$f":"VLOOKUP(AJ189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AJ190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1212606.8979941169},{"$f":"VLOOKUP(AA189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2288405.1894909553},{"$f":"VLOOKUP(AB189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2148944.951124487},{"$f":"VLOOKUP(AC189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2006047.4557744081},{"$f":"VLOOKUP(AD189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1876006.1804175961},{"$f":"VLOOKUP(AE189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1755148.072455724},{"$f":"VLOOKUP(AF189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1638116.2842417434},{"$f":"VLOOKUP(AG189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1521084.4960277635},{"$f":"VLOOKUP(AH189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1408837.2151960204},{"$f":"VLOOKUP(AI189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1306155.733734007},{"$f":"VLOOKUP(AJ189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1208255.5442594853},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX195:BQ195))","v":3507515.4621568085},{"$f":"VLOOKUP(AX189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AX190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4840870.0103672761},{"$f":"VLOOKUP(AY189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AY190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4470997.045675992},{"$f":"VLOOKUP(AZ189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AZ190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4113678.8745712093},{"$f":"VLOOKUP(BA189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BA190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3786000.9867676594},{"$f":"VLOOKUP(BB189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BB190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3487763.1667613192},{"$f":"VLOOKUP(BC189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BC190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3208093.586786936},{"$f":"VLOOKUP(BD189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BD190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2940661.7740488206},{"$f":"VLOOKUP(BE189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BE190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2694486.269998943},{"$f":"VLOOKUP(BF189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BF190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2479433.3507809159},{"$f":"VLOOKUP(BG189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BG190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2281173.1021919679},{"$f":"VLOOKUP(AX189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4304979.9352276223},{"$f":"VLOOKUP(AY189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4042625.3790123132},{"$f":"VLOOKUP(AZ189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3773804.6067551011},{"$f":"VLOOKUP(BA189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3529169.1358457655},{"$f":"VLOOKUP(BB189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3301809.168225185},{"$f":"VLOOKUP(BC189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3081647.3269749181},{"$f":"VLOOKUP(BD189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2861485.4857246517},{"$f":"VLOOKUP(BE189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2650324.3268601224},{"$f":"VLOOKUP(BF189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2457158.4839213793},{"$f":"VLOOKUP(BG189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2272987.274522684},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU195:CN195))","v":6873559.5078983949},{"$f":"VLOOKUP(BU189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BU190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":9486489.3527225219},{"$f":"VLOOKUP(BV189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BV190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8761661.8043914828},{"$f":"VLOOKUP(BW189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BW190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8061437.4607382957},{"$f":"VLOOKUP(BX189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BX190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7419298.178519656},{"$f":"VLOOKUP(BY189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BY190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6834851.6021790002},{"$f":"VLOOKUP(BZ189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BZ190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6286792.578279268},{"$f":"VLOOKUP(CA189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CA190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5762715.4932333659},{"$f":"VLOOKUP(CB189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CB190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5280293.6779256091},{"$f":"VLOOKUP(CC189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CC190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4858861.7402646895},{"$f":"VLOOKUP(CD189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CD190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4470337.8316946933},{"$f":"VLOOKUP(BU189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8436323.6839161646},{"$f":"VLOOKUP(BV189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7922196.3268822711},{"$f":"VLOOKUP(BW189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7395397.3448093748},{"$f":"VLOOKUP(BX189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6915993.4803987294},{"$f":"VLOOKUP(BY189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6470443.8359239046},{"$f":"VLOOKUP(BZ189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6039000.1164223393},{"$f":"VLOOKUP(CA189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5607556.3969207741},{"$f":"VLOOKUP(CB189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5193751.0104950126},{"$f":"VLOOKUP(CC189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4815210.4365023989},{"$f":"VLOOKUP(CD189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4454296.3418671265},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR195:DK195))","v":13605647.59938156},{"$f":"VLOOKUP(CR189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CR190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18777728.037433013},{"$f":"VLOOKUP(CS189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CS190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17342991.321822461},{"$f":"VLOOKUP(CT189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CT190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15956954.633072466},{"$f":"VLOOKUP(CU189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CU190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14685892.562023649},{"$f":"VLOOKUP(CV189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CV190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13529028.473014355},{"$f":"VLOOKUP(CW189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CW190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12444190.561263932},{"$f":"VLOOKUP(CX189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CX190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11406822.93160245},{"$f":"VLOOKUP(CY189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CY190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10451908.493778937},{"$f":"VLOOKUP(CZ189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CZ190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9617718.5192322321},{"$f":"VLOOKUP(DA189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DA190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8848667.2907001395},{"$f":"VLOOKUP(CR189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16699011.18129324},{"$f":"VLOOKUP(CS189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15681338.222622175},{"$f":"VLOOKUP(CT189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14638582.820917912},{"$f":"VLOOKUP(CU189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13689642.169504648},{"$f":"VLOOKUP(CV189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12807713.171321338},{"$f":"VLOOKUP(CW189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11953705.695317172},{"$f":"VLOOKUP(CX189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11099698.219313011},{"$f":"VLOOKUP(CY189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10280604.377764788},{"$f":"VLOOKUP(CZ189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9531314.3416644316},{"$f":"VLOOKUP(DA189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8816914.476556005},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO195:EH195))","v":33801911.873831056},{"$f":"VLOOKUP(DO189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DO190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":46651444.091564484},{"$f":"VLOOKUP(DP189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DP190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":43086979.874115378},{"$f":"VLOOKUP(DQ189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DQ190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":39643506.150074981},{"$f":"VLOOKUP(DR189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DR190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":36485675.712535635},{"$f":"VLOOKUP(DS189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DS190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":33611559.085520416},{"$f":"VLOOKUP(DT189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DT190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":30916384.510217916},{"$f":"VLOOKUP(DU189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DU190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":28339145.246709712},{"$f":"VLOOKUP(DV189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DV190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":25966752.941338923},{"$f":"VLOOKUP(DW189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DW190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":23894288.856134869},{"$f":"VLOOKUP(DX189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DX190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":21983655.667716481},{"$f":"VLOOKUP(DO189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":41487073.673424467},{"$f":"VLOOKUP(DP189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":38958763.909841895},{"$f":"VLOOKUP(DQ189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":36368139.249243528},{"$f":"VLOOKUP(DR189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":34010588.236822404},{"$f":"VLOOKUP(DS189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":31819521.17751364},{"$f":"VLOOKUP(DT189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":29697822.43200168},{"$f":"VLOOKUP(DU189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":27576123.686489727},{"$f":"VLOOKUP(DV189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":25541164.479574114},{"$f":"VLOOKUP(DW189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":23679626.057150535},{"$f":"VLOOKUP(DX189,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":21904768.880622644},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL195:FE195))","v":2594228.8393415334},{"$f":"VLOOKUP(EL189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3478871.9009000612},{"$f":"VLOOKUP(EM189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3357812.4343743245},{"$f":"VLOOKUP(EN189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3230494.8086683541},{"$f":"VLOOKUP(EO189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3105402.1637365026},{"$f":"VLOOKUP(EP189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2982367.7863219213},{"$f":"VLOOKUP(EQ189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2861239.9246138888},{"$f":"VLOOKUP(ER189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2741875.3761994671},{"$f":"VLOOKUP(ES189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2624141.6254129549},{"$f":"VLOOKUP(ET189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2507324.797539121},{"$f":"VLOOKUP(EU189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2390640.4853309887},{"$f":"VLOOKUP(EV189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2273956.1731228568},{"$f":"VLOOKUP(EW189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2157271.8609147244},{"$f":"VLOOKUP(EX189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2040587.5487065925},{"$f":"VLOOKUP(EY189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1923903.2364984604},{"$f":"VLOOKUP(EZ189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1807218.9242903288},{"$f":"VLOOKUP(FA189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1690534.6120821962},{"$f":"VLOOKUP(FB189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1573850.2998740638},{"$f":"VLOOKUP(FC189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1457165.9876659312},{"$f":"VLOOKUP(FD189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1340481.6754577991},{"$f":"VLOOKUP(FE189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1223797.3632496672},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI195:GB195))","v":2458685.7740064585},{"$f":"VLOOKUP(FI189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3297108.0741299698},{"$f":"VLOOKUP(FJ189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3182373.7131353598},{"$f":"VLOOKUP(FK189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3061708.1687715086},{"$f":"VLOOKUP(FL189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2943151.3545604502},{"$f":"VLOOKUP(FM189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2826545.2676665299},{"$f":"VLOOKUP(FN189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2711746.0849957545},{"$f":"VLOOKUP(FO189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2598618.0861636489},{"$f":"VLOOKUP(FP189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2487035.6791726402},{"$f":"VLOOKUP(FQ189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2376322.28777774},{"$f":"VLOOKUP(FR189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2265734.4883804126},{"$f":"VLOOKUP(FS189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2155146.6889830851},{"$f":"VLOOKUP(FT189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2044558.8895857583},{"$f":"VLOOKUP(FU189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1933971.0901884309},{"$f":"VLOOKUP(FV189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1823383.2907911034},{"$f":"VLOOKUP(FW189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1712795.4913937764},{"$f":"VLOOKUP(FX189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1602207.6919964487},{"$f":"VLOOKUP(FY189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1491619.8925991212},{"$f":"VLOOKUP(FZ189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1381032.0932017937},{"$f":"VLOOKUP(GA189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1270444.2938044663},{"$f":"VLOOKUP(GB189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1159856.4944071393},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF195:GY195))","v":16922881.771108795},{"$f":"(VLOOKUP(GF189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GF189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22693656.38950621},{"$f":"(VLOOKUP(GG189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GG189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21903951.561535615},{"$f":"(VLOOKUP(GH189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GH189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21073423.007336333},{"$f":"(VLOOKUP(GI189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GI189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20257408.62629417},{"$f":"(VLOOKUP(GJ189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GJ189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19454820.901112061},{"$f":"(VLOOKUP(GK189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GK189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18664669.912199095},{"$f":"(VLOOKUP(GL189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GL189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17886021.510082122},{"$f":"(VLOOKUP(GM189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GM189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17118011.257935267},{"$f":"(VLOOKUP(GN189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GN189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16355982.350922335},{"$f":"(VLOOKUP(GO189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GO189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15594817.880735282},{"$f":"(VLOOKUP(GP189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GP189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14833653.410548231},{"$f":"(VLOOKUP(GQ189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GQ189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14072488.940361183},{"$f":"(VLOOKUP(GR189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GR189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13311324.47017413},{"$f":"(VLOOKUP(GS189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GS189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12550159.999987079},{"$f":"(VLOOKUP(GT189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GT189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11788995.529800029},{"$f":"(VLOOKUP(GU189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GU189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11027831.059612976},{"$f":"(VLOOKUP(GV189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GV189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10266666.589425923},{"$f":"(VLOOKUP(GW189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GW189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9505502.1192388684},{"$f":"(VLOOKUP(GX189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GX189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8744337.649051819},{"$f":"(VLOOKUP(GY189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GY189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":7983173.1788647687},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC195:HV195))","v":17147278.756256036},{"$f":"(VLOOKUP(HC189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HC189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22994573.700437639},{"$f":"(VLOOKUP(HD189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HD189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22194397.406380504},{"$f":"(VLOOKUP(HE189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HE189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21352856.064515278},{"$f":"(VLOOKUP(HF189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HF189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20526021.353376899},{"$f":"(VLOOKUP(HG189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HG189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19712791.335216384},{"$f":"(VLOOKUP(HH189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HH189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18912162.964134037},{"$f":"(VLOOKUP(HI189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HI189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18123189.703858271},{"$f":"(VLOOKUP(HJ189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HJ189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17344995.655152712},{"$f":"(VLOOKUP(HK189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HK189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16572862.264066586},{"$f":"(VLOOKUP(HL189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HL189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15801604.772216829},{"$f":"(VLOOKUP(HM189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HM189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15030347.280367073},{"$f":"(VLOOKUP(HN189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HN189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14259089.788517321},{"$f":"(VLOOKUP(HO189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HO189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13487832.296667565},{"$f":"(VLOOKUP(HP189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HP189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12716574.804817809},{"$f":"(VLOOKUP(HQ189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HQ189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11945317.312968057},{"$f":"(VLOOKUP(HR189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HR189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11174059.821118299},{"$f":"(VLOOKUP(HS189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HS189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10402802.329268543},{"$f":"(VLOOKUP(HT189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HT189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9631544.8374187853},{"$f":"(VLOOKUP(HU189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HU189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8860287.3455690313},{"$f":"(VLOOKUP(HV189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HV189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8089029.8537192782},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ195:IS195))","v":17433456.031052604},{"$f":"(VLOOKUP(HZ189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HZ189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":23378338.642399594},{"$f":"(VLOOKUP(IA189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IA189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22564807.910332486},{"$f":"(VLOOKUP(IB189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IB189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21709221.773881078},{"$f":"(VLOOKUP(IC189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IC189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20868587.712554},{"$f":"(VLOOKUP(ID189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(ID189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20041785.397955779},{"$f":"(VLOOKUP(IE189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IE189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19227795.043982845},{"$f":"(VLOOKUP(IF189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IF189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18425654.317269832},{"$f":"(VLOOKUP(IG189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IG189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17634472.700374182},{"$f":"(VLOOKUP(IH189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IH189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16849452.889653694},{"$f":"(VLOOKUP(II189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(II189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16065323.596375767},{"$f":"(VLOOKUP(IJ189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IJ189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15281194.303097844},{"$f":"(VLOOKUP(IK189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IK189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14497065.009819919},{"$f":"(VLOOKUP(IL189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IL189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13712935.716541996},{"$f":"(VLOOKUP(IM189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IM189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12928806.423264071},{"$f":"(VLOOKUP(IN189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IN189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12144677.129986148},{"$f":"(VLOOKUP(IO189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IO189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11360547.836708223},{"$f":"(VLOOKUP(IP189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IP189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10576418.543430297},{"$f":"(VLOOKUP(IQ189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IQ189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9792289.25015237},{"$f":"(VLOOKUP(IR189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IR189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9008159.9568744469},{"$f":"(VLOOKUP(IS189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IS189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF190,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8224030.663596523},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW195:JP195))","v":5376331.4520480419},{"$f":"VLOOKUP(IW189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":7209683.3304815535},{"$f":"VLOOKUP(IX189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6958797.2838922031},{"$f":"VLOOKUP(IY189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6694941.7037280304},{"$f":"VLOOKUP(IZ189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6435697.217980314},{"$f":"VLOOKUP(JA189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6180718.3267792361},{"$f":"VLOOKUP(JB189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5929690.5366535522},{"$f":"VLOOKUP(JC189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5682317.0720740547},{"$f":"VLOOKUP(JD189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5438323.3049390884},{"$f":"VLOOKUP(JE189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5196229.787088139},{"$f":"VLOOKUP(JF189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4954410.897338843},{"$f":"VLOOKUP(JG189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4712592.0075895479},{"$f":"VLOOKUP(JH189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4470773.1178402519},{"$f":"VLOOKUP(JI189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4228954.2280909559},{"$f":"VLOOKUP(JJ189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3987135.3383416599},{"$f":"VLOOKUP(JK189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3745316.4485923648},{"$f":"VLOOKUP(JL189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3503497.5588430683},{"$f":"VLOOKUP(JM189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3261678.6690937714},{"$f":"VLOOKUP(JN189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3019859.7793444749},{"$f":"VLOOKUP(JO189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2778040.8895951794},{"$f":"VLOOKUP(JP189,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL190,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2536221.9998458838}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D197:W197))","v":7253.3921208586034},{"$f":"D194*Misc_Rev","v":6957.6010828796552},7096.7531045372489,7238.6881666279942,7383.4619299605538,7531.1311685597648,7681.7537919309607,7835.3888677695795,7992.0966451249715,8151.9385780274715,8314.9773495880199,6187.3863571978927,6311.1340843418502,6437.3567660286872,6566.1039013492609,6697.4259793762467,6831.3744989637726,6968.0019889430478,7107.3620287219082,7249.5092692963472,7394.4994546822745,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA197:AT197))","v":14216.648556882859},{"$f":"AA194*Misc_Rev","v":13636.898122444123},13909.636084893005,14187.828806590865,14471.585382722684,14761.017090377138,15056.23743218468,15357.362180828373,15664.509424444941,15977.799612933839,16297.355605192515,12127.277260107865,12369.822805310021,12617.219261416223,12869.563646644548,13126.954919577438,13389.494017968987,13657.283898328369,13930.429576294937,14209.038167820834,14493.218931177251,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX197:BQ197))","v":26744.558640499148},{"$f":"AX194*Misc_Rev","v":25653.923992771652},26167.002472627086,26690.342522079627,27224.149372521217,27768.632359971642,28324.005007171076,28890.485107314496,29468.294809460789,30057.660705650003,30658.813919763004,22814.004055514273,23270.284136624556,23735.689819357045,24210.403615744191,24694.611688059074,25188.503921820255,25692.274000256661,26206.119480261794,26730.24186986703,27264.846707264369,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU197:CN197))","v":52410.407683537298},{"$f":"BU194*Misc_Rev","v":50273.127824499672},51278.590380989663,52304.162188609458,53350.245432381649,54417.250341029277,55505.595347849863,56615.707254806861,57748.021399903002,58902.981827901065,60081.041464459086,44707.832704060682,45601.989358141887,46514.029145304725,47444.309728210821,48393.195922775041,49361.059841230541,50348.28103805516,51355.246658816264,52382.351591992592,53429.998623832442,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR197:DK197))","v":103742.1057696136},{"$f":"CR194*Misc_Rev","v":99511.535487955713},101501.76619771484,103531.80152166913,105602.43755210252,107714.48630314457,109868.77602920747,112066.15154979163,114307.47458078746,116593.62407240321,118925.49655385128,88495.490001153419,90265.399801176492,92070.707797200026,93912.121953144029,95790.364392206902,97706.171680051048,99660.295113652086,101653.50101592513,103686.57103624364,105760.30245696851,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO197:EH197))","v":257737.20002784228},{"$f":"DO194*Misc_Rev","v":247226.75847832381},252171.2936478903,257214.7195208481,262359.01391126506,267606.19418949034,272958.31807328016,278417.4844347458,283985.83412344073,289665.55080590956,295458.86182202771,219858.46189243172,224255.63113028035,228740.74375288596,233315.55862794368,237981.86980050258,242741.50719651263,247596.3373404429,252548.26408725174,257599.22936899678,262751.21395637671,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL197:FE197))","v":64300.500029238552},{"$f":"EL194*Misc_Rev","v":55266.281415954327},56371.607044273413,57499.039185158879,58649.019968862063,59822.0003682393,61018.440375604092,62238.809183116173,63483.585366778505,64753.257074114073,66048.322215596345,67369.288659908299,68716.674433106455,70091.007921768571,71492.828080203952,72922.684641808024,74381.138334644202,75868.761101337077,77386.136323363826,78933.859049831095,80512.536230827711,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI197:GB197))","v":72338.062532893397},{"$f":"FI194*Misc_Rev","v":62174.566592948606},63418.057924807581,64686.419083303743,65980.147464969807,67299.750414269205,68645.745422554581,70018.660331005696,71419.03353762583,72847.414208378337,74304.362492545901,75790.449742396828,77306.25873724476,78852.383911989644,80429.431590229447,82038.020222034043,83678.78062647472,85352.356239004221,87059.403363784295,88800.591431059976,90576.603259681186,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF197:GY197))","v":179811.2416925015},{"$f":"GF194*Misc_Rev","v":154547.76682313843},157638.72215960122,160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,208000.94612596245,212160.96504848171,216404.18434945139,220732.26803644036,225146.91339716921,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC197:HV197))","v":179811.2416925015},{"$f":"HC194*Misc_Rev","v":154547.76682313843},157638.72215960122,160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,208000.94612596245,212160.96504848171,216404.18434945139,220732.26803644036,225146.91339716921,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ197:IS197))","v":179811.2416925015},{"$f":"HZ194*Misc_Rev","v":154547.76682313843},157638.72215960122,160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,208000.94612596245,212160.96504848171,216404.18434945139,220732.26803644036,225146.91339716921,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW197:JP197))","v":28705.580370195781},{"$f":"IW194*Misc_Rev","v":24672.447060693892},25165.896001907764,25669.21392194592,26182.598200384848,26706.250164392539,27240.375167680391,27785.182671034003,28340.886324454685,28907.704050943779,29485.858131962654,30075.575294601909,30677.086800493951,31290.628536503827,31916.441107233903,32554.769929378581,33205.865327966152,33869.982634525484,34547.382287215987,35238.329932960303,35943.096531619514]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D201:W201))","v":279461.33769626031},{"$f":"(D191+D192)*HLOOKUP(D190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":190904.96370763914},{"$f":"(E191+E192)*HLOOKUP(E190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":202217.07452004607},{"$f":"(F191+F192)*HLOOKUP(F190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":214593.39428435205},{"$f":"(G191+G192)*HLOOKUP(G190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":238811.08015790972},{"$f":"(H191+H192)*HLOOKUP(H190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":241547.73758673811},{"$f":"(I191+I192)*HLOOKUP(I190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":260765.59599826523},{"$f":"(J191+J192)*HLOOKUP(J190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":278470.72901079728},{"$f":"(K191+K192)*HLOOKUP(K190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":286532.7392758769},{"$f":"(L191+L192)*HLOOKUP(L190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":303800.26148980699},{"$f":"(M191+M192)*HLOOKUP(M190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":312221.86515391467},{"$f":"(N191+N192)*HLOOKUP(N190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":333262.64354727021},{"$f":"(O191+O192)*HLOOKUP(O190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":331689.20119372348},{"$f":"(P191+P192)*HLOOKUP(P190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":333891.95838440495},{"$f":"(Q191+Q192)*HLOOKUP(Q190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":334600.82090782974},{"$f":"(R191+R192)*HLOOKUP(R190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":329603.25617194513},{"$f":"(S191+S192)*HLOOKUP(S190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":336955.60220636008},{"$f":"(T191+T192)*HLOOKUP(T190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":385512.28483049426},{"$f":"(U191+U192)*HLOOKUP(U190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(V191+V192)*HLOOKUP(V190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(W191+W192)*HLOOKUP(W190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA201:AT201))","v":558922.67539252061},{"$f":"(AA191+AA192)*HLOOKUP(AA190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":381809.92741527827},{"$f":"(AB191+AB192)*HLOOKUP(AB190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":404434.14904009213},{"$f":"(AC191+AC192)*HLOOKUP(AC190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":429186.7885687041},{"$f":"(AD191+AD192)*HLOOKUP(AD190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":477622.16031581943},{"$f":"(AE191+AE192)*HLOOKUP(AE190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":483095.47517347621},{"$f":"(AF191+AF192)*HLOOKUP(AF190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":521531.19199653046},{"$f":"(AG191+AG192)*HLOOKUP(AG190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":556941.45802159456},{"$f":"(AH191+AH192)*HLOOKUP(AH190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":573065.4785517538},{"$f":"(AI191+AI192)*HLOOKUP(AI190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":607600.52297961398},{"$f":"(AJ191+AJ192)*HLOOKUP(AJ190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":624443.73030782933},{"$f":"(AK191+AK192)*HLOOKUP(AK190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":666525.28709454043},{"$f":"(AL191+AL192)*HLOOKUP(AL190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":663378.40238744696},{"$f":"(AM191+AM192)*HLOOKUP(AM190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":667783.9167688099},{"$f":"(AN191+AN192)*HLOOKUP(AN190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":669201.64181565947},{"$f":"(AO191+AO192)*HLOOKUP(AO190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":659206.51234389027},{"$f":"(AP191+AP192)*HLOOKUP(AP190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":673911.20441272017},{"$f":"(AQ191+AQ192)*HLOOKUP(AQ190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":771024.56966098852},{"$f":"(AR191+AR192)*HLOOKUP(AR190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AS191+AS192)*HLOOKUP(AS190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AT191+AT192)*HLOOKUP(AT190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX201:BQ201))","v":1397306.6884813013},{"$f":"(AX191+AX192)*HLOOKUP(AX190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":954524.81853819569},{"$f":"(AY191+AY192)*HLOOKUP(AY190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1011085.3726002304},{"$f":"(AZ191+AZ192)*HLOOKUP(AZ190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1072966.9714217603},{"$f":"(BA191+BA192)*HLOOKUP(BA190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1194055.4007895484},{"$f":"(BB191+BB192)*HLOOKUP(BB190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1207738.6879336906},{"$f":"(BC191+BC192)*HLOOKUP(BC190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1303827.9799913261},{"$f":"(BD191+BD192)*HLOOKUP(BD190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1392353.6450539865},{"$f":"(BE191+BE192)*HLOOKUP(BE190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1432663.6963793845},{"$f":"(BF191+BF192)*HLOOKUP(BF190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1519001.3074490349},{"$f":"(BG191+BG192)*HLOOKUP(BG190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1561109.3257695735},{"$f":"(BH191+BH192)*HLOOKUP(BH190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1666313.2177363511},{"$f":"(BI191+BI192)*HLOOKUP(BI190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1658446.0059686175},{"$f":"(BJ191+BJ192)*HLOOKUP(BJ190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1669459.7919220247},{"$f":"(BK191+BK192)*HLOOKUP(BK190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673004.1045391487},{"$f":"(BL191+BL192)*HLOOKUP(BL190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1648016.2808597255},{"$f":"(BM191+BM192)*HLOOKUP(BM190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1684778.0110318004},{"$f":"(BN191+BN192)*HLOOKUP(BN190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1927561.4241524711},{"$f":"(BO191+BO192)*HLOOKUP(BO190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BP191+BP192)*HLOOKUP(BP190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BQ191+BQ192)*HLOOKUP(BQ190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU201:CN201))","v":2794613.3769626026},{"$f":"(BU191+BU192)*HLOOKUP(BU190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1909049.6370763914},{"$f":"(BV191+BV192)*HLOOKUP(BV190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2022170.7452004608},{"$f":"(BW191+BW192)*HLOOKUP(BW190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2145933.9428435205},{"$f":"(BX191+BX192)*HLOOKUP(BX190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2388110.8015790968},{"$f":"(BY191+BY192)*HLOOKUP(BY190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2415477.3758673812},{"$f":"(BZ191+BZ192)*HLOOKUP(BZ190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2607655.9599826522},{"$f":"(CA191+CA192)*HLOOKUP(CA190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2784707.2901079729},{"$f":"(CB191+CB192)*HLOOKUP(CB190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2865327.392758769},{"$f":"(CC191+CC192)*HLOOKUP(CC190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3038002.6148980698},{"$f":"(CD191+CD192)*HLOOKUP(CD190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3122218.6515391469},{"$f":"(CE191+CE192)*HLOOKUP(CE190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3332626.4354727021},{"$f":"(CF191+CF192)*HLOOKUP(CF190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3316892.011937235},{"$f":"(CG191+CG192)*HLOOKUP(CG190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3338919.5838440494},{"$f":"(CH191+CH192)*HLOOKUP(CH190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3346008.2090782975},{"$f":"(CI191+CI192)*HLOOKUP(CI190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3296032.5617194511},{"$f":"(CJ191+CJ192)*HLOOKUP(CJ190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3369556.0220636008},{"$f":"(CK191+CK192)*HLOOKUP(CK190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3855122.8483049423},{"$f":"(CL191+CL192)*HLOOKUP(CL190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CM191+CM192)*HLOOKUP(CM190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CN191+CN192)*HLOOKUP(CN190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR201:DK201))","v":5589226.7539252052},{"$f":"(CR191+CR192)*HLOOKUP(CR190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3818099.2741527827},{"$f":"(CS191+CS192)*HLOOKUP(CS190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4044341.4904009216},{"$f":"(CT191+CT192)*HLOOKUP(CT190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4291867.8856870411},{"$f":"(CU191+CU192)*HLOOKUP(CU190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4776221.6031581936},{"$f":"(CV191+CV192)*HLOOKUP(CV190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4830954.7517347625},{"$f":"(CW191+CW192)*HLOOKUP(CW190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5215311.9199653044},{"$f":"(CX191+CX192)*HLOOKUP(CX190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5569414.5802159458},{"$f":"(CY191+CY192)*HLOOKUP(CY190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5730654.785517538},{"$f":"(CZ191+CZ192)*HLOOKUP(CZ190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6076005.2297961395},{"$f":"(DA191+DA192)*HLOOKUP(DA190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6244437.3030782938},{"$f":"(DB191+DB192)*HLOOKUP(DB190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6665252.8709454043},{"$f":"(DC191+DC192)*HLOOKUP(DC190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6633784.02387447},{"$f":"(DD191+DD192)*HLOOKUP(DD190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6677839.1676880987},{"$f":"(DE191+DE192)*HLOOKUP(DE190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6692016.418156595},{"$f":"(DF191+DF192)*HLOOKUP(DF190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6592065.1234389022},{"$f":"(DG191+DG192)*HLOOKUP(DG190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6739112.0441272017},{"$f":"(DH191+DH192)*HLOOKUP(DH190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7710245.6966098845},{"$f":"(DI191+DI192)*HLOOKUP(DI190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DJ191+DJ192)*HLOOKUP(DJ190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DK191+DK192)*HLOOKUP(DK190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO201:EH201))","v":13973066.884813016},{"$f":"(DO191+DO192)*HLOOKUP(DO190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":9545248.1853819564},{"$f":"(DP191+DP192)*HLOOKUP(DP190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":10110853.726002304},{"$f":"(DQ191+DQ192)*HLOOKUP(DQ190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":10729669.714217601},{"$f":"(DR191+DR192)*HLOOKUP(DR190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":11940554.007895485},{"$f":"(DS191+DS192)*HLOOKUP(DS190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":12077386.879336905},{"$f":"(DT191+DT192)*HLOOKUP(DT190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":13038279.799913261},{"$f":"(DU191+DU192)*HLOOKUP(DU190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":13923536.450539865},{"$f":"(DV191+DV192)*HLOOKUP(DV190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":14326636.963793844},{"$f":"(DW191+DW192)*HLOOKUP(DW190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":15190013.07449035},{"$f":"(DX191+DX192)*HLOOKUP(DX190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":15611093.257695735},{"$f":"(DY191+DY192)*HLOOKUP(DY190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16663132.177363511},{"$f":"(DZ191+DZ192)*HLOOKUP(DZ190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16584460.059686175},{"$f":"(EA191+EA192)*HLOOKUP(EA190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16694597.919220246},{"$f":"(EB191+EB192)*HLOOKUP(EB190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16730041.045391487},{"$f":"(EC191+EC192)*HLOOKUP(EC190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16480162.808597255},{"$f":"(ED191+ED192)*HLOOKUP(ED190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16847780.110318001},{"$f":"(EE191+EE192)*HLOOKUP(EE190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":19275614.241524711},{"$f":"(EF191+EF192)*HLOOKUP(EF190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(EG191+EG192)*HLOOKUP(EG190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(EH191+EH192)*HLOOKUP(EH190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL201:FE201))","v":1410765.268971533},{"$f":"(EL191+EL192)*HLOOKUP(EL190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1107930.5929461201},{"$f":"(EM191+EM192)*HLOOKUP(EM190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1011085.3726002304},{"$f":"(EN191+EN192)*HLOOKUP(EN190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1072966.9714217603},{"$f":"(EO191+EO192)*HLOOKUP(EO190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1194055.4007895484},{"$f":"(EP191+EP192)*HLOOKUP(EP190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1207738.6879336906},{"$f":"(EQ191+EQ192)*HLOOKUP(EQ190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1303827.9799913261},{"$f":"(ER191+ER192)*HLOOKUP(ER190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1392353.6450539865},{"$f":"(ES191+ES192)*HLOOKUP(ES190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1432663.6963793845},{"$f":"(ET191+ET192)*HLOOKUP(ET190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1519001.3074490349},{"$f":"(EU191+EU192)*HLOOKUP(EU190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1561109.3257695735},{"$f":"(EV191+EV192)*HLOOKUP(EV190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1666313.2177363511},{"$f":"(EW191+EW192)*HLOOKUP(EW190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1658446.0059686175},{"$f":"(EX191+EX192)*HLOOKUP(EX190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1669459.7919220247},{"$f":"(EY191+EY192)*HLOOKUP(EY190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673004.1045391487},{"$f":"(EZ191+EZ192)*HLOOKUP(EZ190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1648016.2808597255},{"$f":"(FA191+FA192)*HLOOKUP(FA190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1684778.0110318004},{"$f":"(FB191+FB192)*HLOOKUP(FB190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1927561.4241524711},{"$f":"(FC191+FC192)*HLOOKUP(FC190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(FD191+FD192)*HLOOKUP(FD190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(FE191+FE192)*HLOOKUP(FE190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI201:GB201))","v":1659301.6925715455},{"$f":"(FI191+FI192)*HLOOKUP(FI190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1133498.2220141073},{"$f":"(FJ191+FJ192)*HLOOKUP(FJ190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1200663.8799627735},{"$f":"(FK191+FK192)*HLOOKUP(FK190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1274148.2785633402},{"$f":"(FL191+FL192)*HLOOKUP(FL190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1417940.7884375888},{"$f":"(FM191+FM192)*HLOOKUP(FM190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1434189.6919212574},{"$f":"(FN191+FN192)*HLOOKUP(FN190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1548295.7262396999},{"$f":"(FO191+FO192)*HLOOKUP(FO190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1653419.9535016089},{"$f":"(FP191+FP192)*HLOOKUP(FP190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1701288.1394505189},{"$f":"(FQ191+FQ192)*HLOOKUP(FQ190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1803814.052595729},{"$f":"(FR191+FR192)*HLOOKUP(FR190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1853817.3243513685},{"$f":"(FS191+FS192)*HLOOKUP(FS190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1978746.9460619169},{"$f":"(FT191+FT192)*HLOOKUP(FT190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1969404.6320877331},{"$f":"(FU191+FU192)*HLOOKUP(FU190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1982483.5029074044},{"$f":"(FV191+FV192)*HLOOKUP(FV190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1986692.3741402391},{"$f":"(FW191+FW192)*HLOOKUP(FW190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1957019.333520924},{"$f":"(FX191+FX192)*HLOOKUP(FX190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2000673.888100263},{"$f":"(FY191+FY192)*HLOOKUP(FY190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2288979.1911810595},{"$f":"(FZ191+FZ192)*HLOOKUP(FZ190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(GA191+GA192)*HLOOKUP(GA190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(GB191+GB192)*HLOOKUP(GB190,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF201:GY201))","v":3427160.9887091368},{"$f":"GF192*HydrogenFuel!D188","v":3151112.8118909453},{"$f":"GG192*HydrogenFuel!E188","v":3172151.5122094015},{"$f":"GH192*HydrogenFuel!F188","v":3184622.2980178385},{"$f":"GI192*HydrogenFuel!G188","v":3330396.9313916094},{"$f":"GJ192*HydrogenFuel!H188","v":3310162.8029401414},{"$f":"GK192*HydrogenFuel!I188","v":3366106.3169693025},{"$f":"GL192*HydrogenFuel!J188","v":3432938.761439837},{"$f":"GM192*HydrogenFuel!K188","v":3447902.726067997},{"$f":"GN192*HydrogenFuel!L188","v":3550917.3564396221},{"$f":"GO192*HydrogenFuel!M188","v":3529703.3199676001},{"$f":"GP192*HydrogenFuel!N188","v":3665385.8945638342},{"$f":"GQ192*HydrogenFuel!O188","v":3611088.2702046107},{"$f":"GR192*HydrogenFuel!P188","v":3566070.067966382},{"$f":"GS192*HydrogenFuel!Q188","v":3563112.2129957476},{"$f":"GT192*HydrogenFuel!R188","v":3516810.302683264},{"$f":"GU192*HydrogenFuel!S188","v":3558329.5162529121},{"$f":"GV192*HydrogenFuel!T188","v":3886382.3384286379},{"$f":"GW192*HydrogenFuel!U188","v":3712054.0871678321},{"$f":"GX192*HydrogenFuel!V188","v":3673445.6928770272},{"$f":"GY192*HydrogenFuel!W188","v":3635455.6316857697},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC201:HV201))","v":13708643.954836547},{"$f":"HC192*HydrogenFuel!D188","v":12604451.247563781},{"$f":"HD192*HydrogenFuel!E188","v":12688606.048837606},{"$f":"HE192*HydrogenFuel!F188","v":12738489.192071354},{"$f":"HF192*HydrogenFuel!G188","v":13321587.725566437},{"$f":"HG192*HydrogenFuel!H188","v":13240651.211760566},{"$f":"HH192*HydrogenFuel!I188","v":13464425.26787721},{"$f":"HI192*HydrogenFuel!J188","v":13731755.045759348},{"$f":"HJ192*HydrogenFuel!K188","v":13791610.904271988},{"$f":"HK192*HydrogenFuel!L188","v":14203669.425758488},{"$f":"HL192*HydrogenFuel!M188","v":14118813.2798704},{"$f":"HM192*HydrogenFuel!N188","v":14661543.578255337},{"$f":"HN192*HydrogenFuel!O188","v":14444353.080818443},{"$f":"HO192*HydrogenFuel!P188","v":14264280.271865528},{"$f":"HP192*HydrogenFuel!Q188","v":14252448.85198299},{"$f":"HQ192*HydrogenFuel!R188","v":14067241.210733056},{"$f":"HR192*HydrogenFuel!S188","v":14233318.065011648},{"$f":"HS192*HydrogenFuel!T188","v":15545529.353714552},{"$f":"HT192*HydrogenFuel!U188","v":14848216.348671328},{"$f":"HU192*HydrogenFuel!V188","v":14693782.771508109},{"$f":"HV192*HydrogenFuel!W188","v":14541822.526743079},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ201:IS201))","v":34271609.887091383},{"$f":"HZ192*HydrogenFuel!D188","v":31511128.118909452},{"$f":"IA192*HydrogenFuel!E188","v":31721515.122094009},{"$f":"IB192*HydrogenFuel!F188","v":31846222.980178386},{"$f":"IC192*HydrogenFuel!G188","v":33303969.313916095},{"$f":"ID192*HydrogenFuel!H188","v":33101628.02940141},{"$f":"IE192*HydrogenFuel!I188","v":33661063.16969303},{"$f":"IF192*HydrogenFuel!J188","v":34329387.614398368},{"$f":"IG192*HydrogenFuel!K188","v":34479027.260679968},{"$f":"IH192*HydrogenFuel!L188","v":35509173.56439621},{"$f":"II192*HydrogenFuel!M188","v":35297033.199675992},{"$f":"IJ192*HydrogenFuel!N188","v":36653858.945638336},{"$f":"IK192*HydrogenFuel!O188","v":36110882.702046096},{"$f":"IL192*HydrogenFuel!P188","v":35660700.679663815},{"$f":"IM192*HydrogenFuel!Q188","v":35631122.129957467},{"$f":"IN192*HydrogenFuel!R188","v":35168103.026832633},{"$f":"IO192*HydrogenFuel!S188","v":35583295.162529103},{"$f":"IP192*HydrogenFuel!T188","v":38863823.384286359},{"$f":"IQ192*HydrogenFuel!U188","v":37120540.8716783},{"$f":"IR192*HydrogenFuel!V188","v":36734456.928770252},{"$f":"IS192*HydrogenFuel!W188","v":36354556.316857673}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D202:W202))","v":9050.0759599556932},{"$f":"SUM(D200:D201)*Misc_Rev","v":6182.2663447081868},6548.5977412571729,6949.3924805044571,7733.6580198337488,7822.2819340089272,8444.6330608078224,9017.9960882856594,9279.0762287099988,9838.2676680859113,10110.992881144373,10792.377448634799,10741.423091457542,10812.75718032057,10835.71298427916,10673.871847872273,10911.970221850766,12484.429831950727,11928.243695898011,11928.243695898011,11928.243695898011,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA202:AT202))","v":18100.151919911386},{"$f":"SUM(AA200:AA201)*Misc_Rev","v":12364.532689416374},13097.195482514346,13898.784961008914,15467.316039667498,15644.563868017854,16889.266121615645,18035.992176571319,18558.152457419998,19676.535336171823,20221.985762288747,21584.754897269599,21482.846182915084,21625.51436064114,21671.42596855832,21347.743695744546,21823.940443701533,24968.859663901454,23856.487391796021,23856.487391796021,23856.487391796021,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX202:BQ202))","v":45250.379799778471},{"$f":"SUM(AX200:AX201)*Misc_Rev","v":30911.33172354093},32742.988706285865,34746.962402522287,38668.290099168742,39111.409670044639,42223.16530403911,45089.980441428299,46395.381143549988,49191.338340429553,50554.964405721868,53961.887243173995,53707.115457287713,54063.785901602852,54178.564921395795,53369.359239361358,54559.851109253832,62422.14915975363,59641.218479490053,59641.218479490053,59641.218479490053,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU202:CN202))","v":90500.759599556943},{"$f":"SUM(BU200:BU201)*Misc_Rev","v":61822.663447081861},65485.97741257173,69493.924805044575,77336.580198337484,78222.819340089278,84446.33060807822,90179.960882856598,92790.762287099977,98382.676680859106,101109.92881144374,107923.77448634799,107414.23091457543,108127.5718032057,108357.12984279159,106738.71847872272,109119.70221850766,124844.29831950726,119282.43695898011,119282.43695898011,119282.43695898011,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR202:DK202))","v":181001.51919911389},{"$f":"SUM(CR200:CR201)*Misc_Rev","v":123645.32689416372},130971.95482514346,138987.84961008915,154673.16039667497,156445.63868017856,168892.66121615644,180359.9217657132,185581.52457419995,196765.35336171821,202219.85762288747,215847.54897269598,214828.46182915085,216255.14360641141,216714.25968558318,213477.43695744543,218239.40443701533,249688.59663901452,238564.87391796021,238564.87391796021,238564.87391796021,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO202:EH202))","v":452503.79799778468},{"$f":"SUM(DO200:DO201)*Misc_Rev","v":309113.31723540928},327429.88706285862,347469.62402522285,386682.90099168743,391114.09670044633,422231.6530403911,450899.80441428302,463953.81143549987,491913.38340429554,505549.64405721874,539618.87243174005,537071.1545728771,540637.85901602847,541785.64921395795,533693.59239361354,545598.51109253825,624221.49159753625,596412.18479490047,596412.18479490047,596412.18479490047,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL202:FE202))","v":45686.22247037413},{"$f":"SUM(EL200:EL201)*Misc_Rev","v":35879.224321967158},32742.988706285865,34746.962402522287,38668.290099168742,39111.409670044639,42223.16530403911,45089.980441428299,46395.381143549988,49191.338340429553,50554.964405721868,53961.887243173995,53707.115457287713,54063.785901602852,54178.564921395795,53369.359239361358,54559.851109253832,62422.14915975363,59641.218479490053,59641.218479490053,59641.218479490053,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI202:GB202))","v":53734.826012236939},{"$f":"SUM(FI200:FI201)*Misc_Rev","v":36707.206421704854},38882.299088714462,41262.01785299521,45918.594492762881,46444.798983178007,50140.008798546449,53544.351774196111,55094.515107965606,58414.714279260093,60034.020231794719,64079.741101269123,63777.199605529153,64200.745758153389,64337.04584415751,63376.114096741607,64789.823192238924,74126.30212720744,70823.94694439444,70823.94694439444,70823.94694439444,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF202:GY202))","v":110985.18145835676},{"$f":"SUM(GF200:GF201)*Misc_Rev","v":102045.63730027639},{"$f":"SUM(GG200:GG201)*Misc_Rev","v":102726.95457138927},{"$f":"SUM(GH200:GH201)*Misc_Rev","v":103130.8084990097},{"$f":"SUM(GI200:GI201)*Misc_Rev","v":107851.57422618588},{"$f":"SUM(GJ200:GJ201)*Misc_Rev","v":107196.31221041355},{"$f":"SUM(GK200:GK201)*Misc_Rev","v":109007.98696873391},{"$f":"SUM(GL200:GL201)*Misc_Rev","v":111172.2888504677},{"$f":"SUM(GM200:GM201)*Misc_Rev","v":111656.88188098602},{"$f":"SUM(GN200:GN201)*Misc_Rev","v":114992.90767094074},{"$f":"SUM(GO200:GO201)*Misc_Rev","v":114305.91231383078},{"$f":"SUM(GP200:GP201)*Misc_Rev","v":118699.85680955522},{"$f":"SUM(GQ200:GQ201)*Misc_Rev","v":116941.48254230613},{"$f":"SUM(GR200:GR201)*Misc_Rev","v":115483.61308102333},{"$f":"SUM(GS200:GS201)*Misc_Rev","v":115387.8259056543},{"$f":"SUM(GT200:GT201)*Misc_Rev","v":113888.38484209483},{"$f":"SUM(GU200:GU201)*Misc_Rev","v":115232.94305433432},{"$f":"SUM(GV200:GV201)*Misc_Rev","v":125856.60564767303},{"$f":"SUM(GW200:GW201)*Misc_Rev","v":120211.15955884308},{"$f":"SUM(GX200:GX201)*Misc_Rev","v":118960.86531812965},{"$f":"SUM(GY200:GY201)*Misc_Rev","v":117730.59517651198},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC202:HV202))","v":443940.72583342704},{"$f":"SUM(HC200:HC201)*Misc_Rev","v":408182.54920110555},{"$f":"SUM(HD200:HD201)*Misc_Rev","v":410907.81828555709},{"$f":"SUM(HE200:HE201)*Misc_Rev","v":412523.23399603879},{"$f":"SUM(HF200:HF201)*Misc_Rev","v":431406.29690474353},{"$f":"SUM(HG200:HG201)*Misc_Rev","v":428785.24884165422},{"$f":"SUM(HH200:HH201)*Misc_Rev","v":436031.94787493563},{"$f":"SUM(HI200:HI201)*Misc_Rev","v":444689.15540187078},{"$f":"SUM(HJ200:HJ201)*Misc_Rev","v":446627.5275239441},{"$f":"SUM(HK200:HK201)*Misc_Rev","v":459971.63068376295},{"$f":"SUM(HL200:HL201)*Misc_Rev","v":457223.64925532311},{"$f":"SUM(HM200:HM201)*Misc_Rev","v":474799.42723822087},{"$f":"SUM(HN200:HN201)*Misc_Rev","v":467765.93016922451},{"$f":"SUM(HO200:HO201)*Misc_Rev","v":461934.45232409332},{"$f":"SUM(HP200:HP201)*Misc_Rev","v":461551.30362261721},{"$f":"SUM(HQ200:HQ201)*Misc_Rev","v":455553.53936837934},{"$f":"SUM(HR200:HR201)*Misc_Rev","v":460931.77221733727},{"$f":"SUM(HS200:HS201)*Misc_Rev","v":503426.42259069212},{"$f":"SUM(HT200:HT201)*Misc_Rev","v":480844.63823537232},{"$f":"SUM(HU200:HU201)*Misc_Rev","v":475843.46127251862},{"$f":"SUM(HV200:HV201)*Misc_Rev","v":470922.38070604793},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ202:IS202))","v":1109851.814583567},{"$f":"SUM(HZ200:HZ201)*Misc_Rev","v":1020456.3730027638},{"$f":"SUM(IA200:IA201)*Misc_Rev","v":1027269.5457138924},{"$f":"SUM(IB200:IB201)*Misc_Rev","v":1031308.084990097},{"$f":"SUM(IC200:IC201)*Misc_Rev","v":1078515.7422618589},{"$f":"SUM(ID200:ID201)*Misc_Rev","v":1071963.1221041353},{"$f":"SUM(IE200:IE201)*Misc_Rev","v":1090079.8696873393},{"$f":"SUM(IF200:IF201)*Misc_Rev","v":1111722.8885046768},{"$f":"SUM(IG200:IG201)*Misc_Rev","v":1116568.8188098602},{"$f":"SUM(IH200:IH201)*Misc_Rev","v":1149929.0767094069},{"$f":"SUM(II200:II201)*Misc_Rev","v":1143059.1231383074},{"$f":"SUM(IJ200:IJ201)*Misc_Rev","v":1186998.568095552},{"$f":"SUM(IK200:IK201)*Misc_Rev","v":1169414.8254230609},{"$f":"SUM(IL200:IL201)*Misc_Rev","v":1154836.1308102331},{"$f":"SUM(IM200:IM201)*Misc_Rev","v":1153878.2590565428},{"$f":"SUM(IN200:IN201)*Misc_Rev","v":1138883.848420948},{"$f":"SUM(IO200:IO201)*Misc_Rev","v":1152329.4305433426},{"$f":"SUM(IP200:IP201)*Misc_Rev","v":1258566.0564767295},{"$f":"SUM(IQ200:IQ201)*Misc_Rev","v":1202111.5955884303},{"$f":"SUM(IR200:IR201)*Misc_Rev","v":1189608.6531812958},{"$f":"SUM(IS200:IS201)*Misc_Rev","v":1177305.9517651191},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW202:JP202))","v":15087.653042574906},{"$f":"SUM(IW200:IW201)*Misc_Rev","v":12967.838175100711},{"$f":"SUM(IX200:IX201)*Misc_Rev","v":13227.194938602721},{"$f":"SUM(IY200:IY201)*Misc_Rev","v":13491.738837374778},13761.573614122275,14036.80508640472,14317.541188132815,14603.89201189547,14895.969852133383,15193.889249176051,15497.767034159569,15807.722374842762,16123.876822339622,16446.354358786411,16775.281445962137,17110.787074881384,17453.002816379012,17802.062872706592,18158.104130160722,18521.266212763938,18891.691537019218]
[]
[null,"Fixed $/kW",{"$f":"C198/'Resource Options'!$J$31/1000","v":236.50148887059939},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Z198/'Resource Options'!$J$32/1000","v":463.54291818637478},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AW198/'Resource Options'!$J$33/1000","v":174.40468769021629},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BT198/'Resource Options'!$J$34/1000","v":341.77497212171761},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CQ198/'Resource Options'!$J$35/1000","v":676.51554098471968},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DN198/'Resource Options'!$J$36/1000","v":1680.7372475737259},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EK198/'Resource Options'!$J$37/1000","v":185.76372795877177},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"FH198/'Resource Options'!$J$38/1000","v":190.59132714350764},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"GE198/'Resource Options'!$J$38/1000","v":906.20658623895588},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HB198/'Resource Options'!$J$38/1000","v":915.18246564484548},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HY198/'Resource Options'!$J$38/1000","v":926.62955663670823},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IV198/'Resource Options'!$J$42/1000","v":251.65797878956027}]
[]
[null,"Year",null,2029,{"$f":"D213+1","v":2030},{"$f":"E213+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,"Year",null,2029,{"$f":"AA213+1","v":2030},{"$f":"AB213+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,"Year",null,2029,{"$f":"AX213+1","v":2030},{"$f":"AY213+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,"Year",null,2029,{"$f":"BU213+1","v":2030},{"$f":"BV213+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,"Year",null,2029,{"$f":"CR213+1","v":2030},{"$f":"CS213+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,"Year",null,2029,{"$f":"DO213+1","v":2030},{"$f":"DP213+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,"Year",null,2029,{"$f":"EL213+1","v":2030},{"$f":"EM213+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,"Year",null,2029,{"$f":"FI213+1","v":2030},{"$f":"FJ213+1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,"Year",null,2029,{"$f":"GF213+1","v":2030},{"$f":"GG213+1","v":2031},{"$f":"GH213+1","v":2032},{"$f":"GI213+1","v":2033},{"$f":"GJ213+1","v":2034},{"$f":"GK213+1","v":2035},{"$f":"GL213+1","v":2036},{"$f":"GM213+1","v":2037},{"$f":"GN213+1","v":2038},{"$f":"GO213+1","v":2039},{"$f":"GP213+1","v":2040},{"$f":"GQ213+1","v":2041},{"$f":"GR213+1","v":2042},{"$f":"GS213+1","v":2043},{"$f":"GT213+1","v":2044},{"$f":"GU213+1","v":2045},{"$f":"GV213+1","v":2046},{"$f":"GW213+1","v":2047},{"$f":"GX213+1","v":2048},null,"Year",null,2029,{"$f":"HC213+1","v":2030},{"$f":"HD213+1","v":2031},{"$f":"HE213+1","v":2032},{"$f":"HF213+1","v":2033},{"$f":"HG213+1","v":2034},{"$f":"HH213+1","v":2035},{"$f":"HI213+1","v":2036},{"$f":"HJ213+1","v":2037},{"$f":"HK213+1","v":2038},{"$f":"HL213+1","v":2039},{"$f":"HM213+1","v":2040},{"$f":"HN213+1","v":2041},{"$f":"HO213+1","v":2042},{"$f":"HP213+1","v":2043},{"$f":"HQ213+1","v":2044},{"$f":"HR213+1","v":2045},{"$f":"HS213+1","v":2046},{"$f":"HT213+1","v":2047},{"$f":"HU213+1","v":2048},null,"Year",null,2029,{"$f":"HZ213+1","v":2030},{"$f":"IA213+1","v":2031},{"$f":"IB213+1","v":2032},{"$f":"IC213+1","v":2033},{"$f":"ID213+1","v":2034},{"$f":"IE213+1","v":2035},{"$f":"IF213+1","v":2036},{"$f":"IG213+1","v":2037},{"$f":"IH213+1","v":2038},{"$f":"II213+1","v":2039},{"$f":"IJ213+1","v":2040},{"$f":"IK213+1","v":2041},{"$f":"IL213+1","v":2042},{"$f":"IM213+1","v":2043},{"$f":"IN213+1","v":2044},{"$f":"IO213+1","v":2045},{"$f":"IP213+1","v":2046},{"$f":"IQ213+1","v":2047},{"$f":"IR213+1","v":2048},null,"Year",null,2029,{"$f":"IW213+1","v":2030},{"$f":"IX213+1","v":2031},{"$f":"IY213+1","v":2032},{"$f":"IZ213+1","v":2033},{"$f":"JA213+1","v":2034},{"$f":"JB213+1","v":2035},{"$f":"JC213+1","v":2036},{"$f":"JD213+1","v":2037},{"$f":"JE213+1","v":2038},{"$f":"JF213+1","v":2039},{"$f":"JG213+1","v":2040},{"$f":"JH213+1","v":2041},{"$f":"JI213+1","v":2042},{"$f":"JJ213+1","v":2043},{"$f":"JK213+1","v":2044},{"$f":"JL213+1","v":2045},{"$f":"JM213+1","v":2046},{"$f":"JN213+1","v":2047},{"$f":"JO213+1","v":2048}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"GF215*12/1000","v":16730.692191344795},{"$f":"GG215*12/1000","v":16613.577346005382},{"$f":"GH215*12/1000","v":16497.282304583343},{"$f":"GI215*12/1000","v":16381.80132845126},{"$f":"GJ215*12/1000","v":16267.128719152101},{"$f":"GK215*12/1000","v":16153.258818118036},{"$f":"GL215*12/1000","v":16040.18600639121},{"$f":"GM215*12/1000","v":15927.904704346471},{"$f":"GN215*12/1000","v":15816.409371416048},{"$f":"GO215*12/1000","v":15705.694505816136},{"$f":"GP215*12/1000","v":15595.754644275421},{"$f":"GQ215*12/1000","v":15486.584361765492},{"$f":"GR215*12/1000","v":15378.178271233133},{"$f":"GS215*12/1000","v":15270.531023334503},{"$f":"GT215*12/1000","v":15163.637306171162},{"$f":"GU215*12/1000","v":15057.491845027964},{"$f":"GV215*12/1000","v":14952.089402112771},{"$f":"GW215*12/1000","v":14847.424776297979},{"$f":"GX215*12/1000","v":14743.492802863893},{"$f":"GY215*12/1000","v":14640.288353243848},null,"Storage Losses (MWh)",null,{"$f":"HC215*12/1000","v":66922.76876537918},{"$f":"HD215*12/1000","v":66454.30938402153},{"$f":"HE215*12/1000","v":65989.129218333372},{"$f":"HF215*12/1000","v":65527.20531380504},{"$f":"HG215*12/1000","v":65068.514876608402},{"$f":"HH215*12/1000","v":64613.035272472145},{"$f":"HI215*12/1000","v":64160.74402556484},{"$f":"HJ215*12/1000","v":63711.618817385883},{"$f":"HK215*12/1000","v":63265.637485664192},{"$f":"HL215*12/1000","v":62822.778023264545},{"$f":"HM215*12/1000","v":62383.018577101684},{"$f":"HN215*12/1000","v":61946.337447061967},{"$f":"HO215*12/1000","v":61512.713084932533},{"$f":"HP215*12/1000","v":61082.12409333801},{"$f":"HQ215*12/1000","v":60654.549224684648},{"$f":"HR215*12/1000","v":60229.967380111855},{"$f":"HS215*12/1000","v":59808.357608451086},{"$f":"HT215*12/1000","v":59389.699105191918},{"$f":"HU215*12/1000","v":58973.971211455573},{"$f":"HV215*12/1000","v":58561.153412975393},null,"Storage Losses (MWh)",null,{"$f":"HZ215*12/1000","v":167306.92191344794},{"$f":"IA215*12/1000","v":166135.77346005381},{"$f":"IB215*12/1000","v":164972.82304583344},{"$f":"IC215*12/1000","v":163818.01328451262},{"$f":"ID215*12/1000","v":162671.28719152103},{"$f":"IE215*12/1000","v":161532.58818118038},{"$f":"IF215*12/1000","v":160401.86006391209},{"$f":"IG215*12/1000","v":159279.0470434647},{"$f":"IH215*12/1000","v":158164.09371416044},{"$f":"II215*12/1000","v":157056.94505816131},{"$f":"IJ215*12/1000","v":155957.54644275422},{"$f":"IK215*12/1000","v":154865.84361765493},{"$f":"IL215*12/1000","v":153781.7827123313},{"$f":"IM215*12/1000","v":152705.31023334496},{"$f":"IN215*12/1000","v":151636.37306171155},{"$f":"IO215*12/1000","v":150574.9184502796},{"$f":"IP215*12/1000","v":149520.89402112763},{"$f":"IQ215*12/1000","v":148474.24776297974},{"$f":"IR215*12/1000","v":147434.92802863888},{"$f":"IS215*12/1000","v":146402.8835324384},null,"Storage Losses (MWh)",null,{"$f":"IW214*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IX214*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IY214*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IZ214*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JA214*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JB214*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JC214*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JD214*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JE214*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JF214*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JG214*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JH214*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JI214*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JJ214*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JK214*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JL214*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JM214*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JN214*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JO214*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JP214*(1-'Resource Options'!$W$42)","v":38325}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D220:W220))","v":7168.4162524350704},{"$f":"D217*Misc_Rev","v":6843.024898400673},6979.8853963686861,7119.4831042960604,7261.8727663819818,7407.1102217096213,7555.2524261438148,7706.3574746666918,7860.4846241600253,8017.6943166432256,8178.0482029760906,6179.4558380048356,6303.0449547649323,6429.105853860231,6557.6879709374361,6688.8417303561846,6822.618564963308,6959.0709362625739,7098.252354987826,7240.2174020875827,7385.0217501293346,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA220:AT220))","v":14050.095854772737},{"$f":"AA217*Misc_Rev","v":13412.328800865314},13680.575376882622,13954.186884420273,14233.270622108679,14517.936034550852,14808.29475524187,15104.460650346708,15406.549863353643,15714.680860620716,16028.97447783313,12111.73344248948,12353.968111339269,12601.047473566054,12853.068423037375,13110.129791498124,13372.332387328086,13639.779035074649,13912.574615776142,14190.826108091665,14474.642630253498,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX220:BQ220))","v":26431.23736154264},{"$f":"AX217*Misc_Rev","v":25231.461035641449},25736.09025635428,26250.812061481363,26775.828302710994,27311.344868765213,27857.571766140518,28414.72320146333,28983.017665492596,29562.67801880245,30153.931579178497,22784.762807822968,23240.458063979426,23705.267225259013,24179.372569764189,24662.960021159477,25156.219221582665,25659.343606014321,26172.530478134609,26695.981087697299,27229.900709451245,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU220:CN220))","v":51796.402562466763},{"$f":"BU217*Misc_Rev","v":49445.241445366919},50434.146274274259,51442.829199759748,52471.685783754947,53521.119499430046,54591.541889418644,55683.372727207025,56797.040181751159,57932.980985386188,59091.640605093904,44650.529619224704,45543.540211609194,46454.411015841382,47383.499236158204,48331.169220881369,49297.792605299001,50283.748457404981,51289.423426553076,52315.21189508414,53361.516132985824,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR220:DK220))","v":102526.73296431496},{"$f":"CR217*Misc_Rev","v":97872.802264817845},99830.258310114208,101826.8634763165,103863.40074584282,105940.66876075968,108059.48213597487,110220.67177869438,112425.08521426827,114673.58691855363,116967.05865692471,88382.063242028176,90149.704506868729,91952.698597006107,93791.752568946235,95667.587620325154,97580.939372731664,99532.558160186309,101523.20932339002,103553.67350985782,105624.74698005499,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO220:EH220))","v":254717.72416985958},{"$f":"DO217*Misc_Rev","v":243155.48472317058},248018.59441763398,252978.96630598666,258038.5456321064,263199.31654474855,268463.30287564348,273832.56893315638,279309.22031181952,284895.40471805591,290593.31281241699,219576.66411043855,223968.19739264736,228447.56134050028,233016.5125673103,237676.8428186565,242430.37967502963,247278.98726853024,252224.56701390084,257269.05835417888,262414.43952126248,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL220:FE220))","v":65586.510029823345},{"$f":"EL217*Misc_Rev","v":56371.607044273413},57499.039185158879,58649.019968862063,59822.0003682393,61018.440375604092,62238.809183116173,63483.585366778505,64753.257074114073,66048.322215596345,67369.288659908299,68716.674433106455,70091.007921768571,71492.828080203952,72922.684641808024,74381.138334644202,75868.761101337077,77386.136323363826,78933.859049831095,80512.536230827711,82122.786955444273,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI220:GB220))","v":73784.82378355127},{"$f":"FI217*Misc_Rev","v":63418.057924807581},64686.419083303743,65980.147464969807,67299.750414269205,68645.745422554581,70018.660331005696,71419.03353762583,72847.414208378337,74304.362492545901,75790.449742396828,77306.25873724476,78852.383911989644,80429.431590229447,82038.020222034043,83678.78062647472,85352.356239004221,87059.403363784295,88800.591431059976,90576.603259681186,92388.135324874806,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF220:GY220))","v":183407.46652635158},{"$f":"GF217*Misc_Rev","v":157638.72215960122},160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,208000.94612596245,212160.96504848171,216404.18434945139,220732.26803644036,225146.91339716921,229649.85166511257,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC220:HV220))","v":183407.46652635158},{"$f":"HC217*Misc_Rev","v":157638.72215960122},160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,208000.94612596245,212160.96504848171,216404.18434945139,220732.26803644036,225146.91339716921,229649.85166511257,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ220:IS220))","v":183407.46652635158},{"$f":"HZ217*Misc_Rev","v":157638.72215960122},160791.49660279325,164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,208000.94612596245,212160.96504848171,216404.18434945139,220732.26803644036,225146.91339716921,229649.85166511257,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW220:JP220))","v":29279.691977599705},{"$f":"IW217*Misc_Rev","v":25165.896001907764},25669.21392194592,26182.598200384848,26706.250164392539,27240.375167680391,27785.182671034003,28340.886324454685,28907.704050943779,29485.858131962654,30075.575294601909,30677.086800493951,31290.628536503827,31916.441107233903,32554.769929378581,33205.865327966152,33869.982634525484,34547.382287215987,35238.329932960303,35943.096531619514,36661.958462251903]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D223:W223))","v":0},{"$f":"HLOOKUP(D213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D214","v":0},{"$f":"HLOOKUP(E213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E214","v":0},{"$f":"HLOOKUP(F213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F214","v":0},{"$f":"HLOOKUP(G213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G214","v":0},{"$f":"HLOOKUP(H213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H214","v":0},{"$f":"HLOOKUP(I213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I214","v":0},{"$f":"HLOOKUP(J213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J214","v":0},{"$f":"HLOOKUP(K213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K214","v":0},{"$f":"HLOOKUP(L213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L214","v":0},{"$f":"HLOOKUP(M213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M214","v":0},{"$f":"HLOOKUP(N213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N214","v":0},{"$f":"HLOOKUP(O213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O214","v":0},{"$f":"HLOOKUP(P213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P214","v":0},{"$f":"HLOOKUP(Q213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q214","v":0},{"$f":"HLOOKUP(R213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R214","v":0},{"$f":"HLOOKUP(S213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S214","v":0},{"$f":"HLOOKUP(T213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T214","v":0},{"$f":"HLOOKUP(U213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U214","v":0},{"$f":"HLOOKUP(V213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V214","v":0},{"$f":"HLOOKUP(W213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W214","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA223:AT223))","v":0},{"$f":"HLOOKUP(AA213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA214","v":0},{"$f":"HLOOKUP(AB213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB214","v":0},{"$f":"HLOOKUP(AC213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC214","v":0},{"$f":"HLOOKUP(AD213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD214","v":0},{"$f":"HLOOKUP(AE213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE214","v":0},{"$f":"HLOOKUP(AF213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF214","v":0},{"$f":"HLOOKUP(AG213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG214","v":0},{"$f":"HLOOKUP(AH213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH214","v":0},{"$f":"HLOOKUP(AI213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI214","v":0},{"$f":"HLOOKUP(AJ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ214","v":0},{"$f":"HLOOKUP(AK213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK214","v":0},{"$f":"HLOOKUP(AL213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL214","v":0},{"$f":"HLOOKUP(AM213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM214","v":0},{"$f":"HLOOKUP(AN213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN214","v":0},{"$f":"HLOOKUP(AO213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO214","v":0},{"$f":"HLOOKUP(AP213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP214","v":0},{"$f":"HLOOKUP(AQ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ214","v":0},{"$f":"HLOOKUP(AR213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR214","v":0},{"$f":"HLOOKUP(AS213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS214","v":0},{"$f":"HLOOKUP(AT213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT214","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX223:BQ223))","v":0},{"$f":"HLOOKUP(AX213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX214","v":0},{"$f":"HLOOKUP(AY213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY214","v":0},{"$f":"HLOOKUP(AZ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ214","v":0},{"$f":"HLOOKUP(BA213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA214","v":0},{"$f":"HLOOKUP(BB213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB214","v":0},{"$f":"HLOOKUP(BC213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC214","v":0},{"$f":"HLOOKUP(BD213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD214","v":0},{"$f":"HLOOKUP(BE213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE214","v":0},{"$f":"HLOOKUP(BF213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF214","v":0},{"$f":"HLOOKUP(BG213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG214","v":0},{"$f":"HLOOKUP(BH213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH214","v":0},{"$f":"HLOOKUP(BI213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI214","v":0},{"$f":"HLOOKUP(BJ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ214","v":0},{"$f":"HLOOKUP(BK213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK214","v":0},{"$f":"HLOOKUP(BL213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL214","v":0},{"$f":"HLOOKUP(BM213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM214","v":0},{"$f":"HLOOKUP(BN213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN214","v":0},{"$f":"HLOOKUP(BO213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO214","v":0},{"$f":"HLOOKUP(BP213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP214","v":0},{"$f":"HLOOKUP(BQ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BQ214","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU223:CN223))","v":0},{"$f":"HLOOKUP(BU213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU214","v":0},{"$f":"HLOOKUP(BV213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV214","v":0},{"$f":"HLOOKUP(BW213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW214","v":0},{"$f":"HLOOKUP(BX213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX214","v":0},{"$f":"HLOOKUP(BY213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY214","v":0},{"$f":"HLOOKUP(BZ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ214","v":0},{"$f":"HLOOKUP(CA213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA214","v":0},{"$f":"HLOOKUP(CB213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB214","v":0},{"$f":"HLOOKUP(CC213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC214","v":0},{"$f":"HLOOKUP(CD213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD214","v":0},{"$f":"HLOOKUP(CE213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE214","v":0},{"$f":"HLOOKUP(CF213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF214","v":0},{"$f":"HLOOKUP(CG213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG214","v":0},{"$f":"HLOOKUP(CH213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH214","v":0},{"$f":"HLOOKUP(CI213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI214","v":0},{"$f":"HLOOKUP(CJ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ214","v":0},{"$f":"HLOOKUP(CK213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK214","v":0},{"$f":"HLOOKUP(CL213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL214","v":0},{"$f":"HLOOKUP(CM213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM214","v":0},{"$f":"HLOOKUP(CN213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CN214","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR223:DK223))","v":0},{"$f":"HLOOKUP(CR213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR214","v":0},{"$f":"HLOOKUP(CS213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS214","v":0},{"$f":"HLOOKUP(CT213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT214","v":0},{"$f":"HLOOKUP(CU213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU214","v":0},{"$f":"HLOOKUP(CV213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV214","v":0},{"$f":"HLOOKUP(CW213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW214","v":0},{"$f":"HLOOKUP(CX213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX214","v":0},{"$f":"HLOOKUP(CY213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY214","v":0},{"$f":"HLOOKUP(CZ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ214","v":0},{"$f":"HLOOKUP(DA213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA214","v":0},{"$f":"HLOOKUP(DB213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB214","v":0},{"$f":"HLOOKUP(DC213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC214","v":0},{"$f":"HLOOKUP(DD213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD214","v":0},{"$f":"HLOOKUP(DE213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE214","v":0},{"$f":"HLOOKUP(DF213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF214","v":0},{"$f":"HLOOKUP(DG213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG214","v":0},{"$f":"HLOOKUP(DH213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH214","v":0},{"$f":"HLOOKUP(DI213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI214","v":0},{"$f":"HLOOKUP(DJ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ214","v":0},{"$f":"HLOOKUP(DK213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DK214","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO223:EH223))","v":0},{"$f":"HLOOKUP(DO213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO214","v":0},{"$f":"HLOOKUP(DP213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP214","v":0},{"$f":"HLOOKUP(DQ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ214","v":0},{"$f":"HLOOKUP(DR213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR214","v":0},{"$f":"HLOOKUP(DS213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS214","v":0},{"$f":"HLOOKUP(DT213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT214","v":0},{"$f":"HLOOKUP(DU213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU214","v":0},{"$f":"HLOOKUP(DV213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV214","v":0},{"$f":"HLOOKUP(DW213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW214","v":0},{"$f":"HLOOKUP(DX213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX214","v":0},{"$f":"HLOOKUP(DY213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY214","v":0},{"$f":"HLOOKUP(DZ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ214","v":0},{"$f":"HLOOKUP(EA213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA214","v":0},{"$f":"HLOOKUP(EB213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB214","v":0},{"$f":"HLOOKUP(EC213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC214","v":0},{"$f":"HLOOKUP(ED213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED214","v":0},{"$f":"HLOOKUP(EE213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE214","v":0},{"$f":"HLOOKUP(EF213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF214","v":0},{"$f":"HLOOKUP(EG213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG214","v":0},{"$f":"HLOOKUP(EH213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EH214","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL223:FE223))","v":0},{"$f":"HLOOKUP(EL213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL214","v":0},{"$f":"HLOOKUP(EM213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM214","v":0},{"$f":"HLOOKUP(EN213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN214","v":0},{"$f":"HLOOKUP(EO213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO214","v":0},{"$f":"HLOOKUP(EP213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP214","v":0},{"$f":"HLOOKUP(EQ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ214","v":0},{"$f":"HLOOKUP(ER213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER214","v":0},{"$f":"HLOOKUP(ES213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES214","v":0},{"$f":"HLOOKUP(ET213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET214","v":0},{"$f":"HLOOKUP(EU213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU214","v":0},{"$f":"HLOOKUP(EV213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV214","v":0},{"$f":"HLOOKUP(EW213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW214","v":0},{"$f":"HLOOKUP(EX213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX214","v":0},{"$f":"HLOOKUP(EY213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY214","v":0},{"$f":"HLOOKUP(EZ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ214","v":0},{"$f":"HLOOKUP(FA213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA214","v":0},{"$f":"HLOOKUP(FB213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB214","v":0},{"$f":"HLOOKUP(FC213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC214","v":0},{"$f":"HLOOKUP(FD213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD214","v":0},{"$f":"HLOOKUP(FE213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FE214","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI223:GB223))","v":0},{"$f":"HLOOKUP(FI213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FI214","v":0},{"$f":"HLOOKUP(FJ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FJ214","v":0},{"$f":"HLOOKUP(FK213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FK214","v":0},{"$f":"HLOOKUP(FL213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FL214","v":0},{"$f":"HLOOKUP(FM213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FM214","v":0},{"$f":"HLOOKUP(FN213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FN214","v":0},{"$f":"HLOOKUP(FO213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FO214","v":0},{"$f":"HLOOKUP(FP213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FP214","v":0},{"$f":"HLOOKUP(FQ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FQ214","v":0},{"$f":"HLOOKUP(FR213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FR214","v":0},{"$f":"HLOOKUP(FS213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FS214","v":0},{"$f":"HLOOKUP(FT213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FT214","v":0},{"$f":"HLOOKUP(FU213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FU214","v":0},{"$f":"HLOOKUP(FV213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FV214","v":0},{"$f":"HLOOKUP(FW213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FW214","v":0},{"$f":"HLOOKUP(FX213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FX214","v":0},{"$f":"HLOOKUP(FY213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FY214","v":0},{"$f":"HLOOKUP(FZ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FZ214","v":0},{"$f":"HLOOKUP(GA213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GA214","v":0},{"$f":"HLOOKUP(GB213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GB214","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF223:GY223))","v":0},{"$f":"HLOOKUP(GF213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GF214","v":0},{"$f":"HLOOKUP(GG213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GG214","v":0},{"$f":"HLOOKUP(GH213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GH214","v":0},{"$f":"HLOOKUP(GI213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GI214","v":0},{"$f":"HLOOKUP(GJ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GJ214","v":0},{"$f":"HLOOKUP(GK213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GK214","v":0},{"$f":"HLOOKUP(GL213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GL214","v":0},{"$f":"HLOOKUP(GM213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GM214","v":0},{"$f":"HLOOKUP(GN213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GN214","v":0},{"$f":"HLOOKUP(GO213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GO214","v":0},{"$f":"HLOOKUP(GP213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GP214","v":0},{"$f":"HLOOKUP(GQ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GQ214","v":0},{"$f":"HLOOKUP(GR213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GR214","v":0},{"$f":"HLOOKUP(GS213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GS214","v":0},{"$f":"HLOOKUP(GT213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GT214","v":0},{"$f":"HLOOKUP(GU213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GU214","v":0},{"$f":"HLOOKUP(GV213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GV214","v":0},{"$f":"HLOOKUP(GW213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GW214","v":0},{"$f":"HLOOKUP(GX213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GX214","v":0},{"$f":"HLOOKUP(GY213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GY214","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC223:HV223))","v":0},{"$f":"HLOOKUP(HC213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HC214","v":0},{"$f":"HLOOKUP(HD213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HD214","v":0},{"$f":"HLOOKUP(HE213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HE214","v":0},{"$f":"HLOOKUP(HF213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HF214","v":0},{"$f":"HLOOKUP(HG213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HG214","v":0},{"$f":"HLOOKUP(HH213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HH214","v":0},{"$f":"HLOOKUP(HI213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HI214","v":0},{"$f":"HLOOKUP(HJ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HJ214","v":0},{"$f":"HLOOKUP(HK213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HK214","v":0},{"$f":"HLOOKUP(HL213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HL214","v":0},{"$f":"HLOOKUP(HM213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HM214","v":0},{"$f":"HLOOKUP(HN213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HN214","v":0},{"$f":"HLOOKUP(HO213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HO214","v":0},{"$f":"HLOOKUP(HP213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HP214","v":0},{"$f":"HLOOKUP(HQ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HQ214","v":0},{"$f":"HLOOKUP(HR213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HR214","v":0},{"$f":"HLOOKUP(HS213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HS214","v":0},{"$f":"HLOOKUP(HT213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HT214","v":0},{"$f":"HLOOKUP(HU213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HU214","v":0},{"$f":"HLOOKUP(HV213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HV214","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ223:IS223))","v":0},{"$f":"HLOOKUP(HZ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ214","v":0},{"$f":"HLOOKUP(IA213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA214","v":0},{"$f":"HLOOKUP(IB213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB214","v":0},{"$f":"HLOOKUP(IC213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC214","v":0},{"$f":"HLOOKUP(ID213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID214","v":0},{"$f":"HLOOKUP(IE213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE214","v":0},{"$f":"HLOOKUP(IF213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF214","v":0},{"$f":"HLOOKUP(IG213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG214","v":0},{"$f":"HLOOKUP(IH213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH214","v":0},{"$f":"HLOOKUP(II213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II214","v":0},{"$f":"HLOOKUP(IJ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ214","v":0},{"$f":"HLOOKUP(IK213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK214","v":0},{"$f":"HLOOKUP(IL213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL214","v":0},{"$f":"HLOOKUP(IM213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM214","v":0},{"$f":"HLOOKUP(IN213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN214","v":0},{"$f":"HLOOKUP(IO213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO214","v":0},{"$f":"HLOOKUP(IP213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP214","v":0},{"$f":"HLOOKUP(IQ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ214","v":0},{"$f":"HLOOKUP(IR213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IR214","v":0},{"$f":"HLOOKUP(IS213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IS214","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW223:JP223))","v":475216.34459691209},{"$f":"HLOOKUP(IW213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW214","v":408448.46030764328},{"$f":"HLOOKUP(IX213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX214","v":416617.42951379623},{"$f":"HLOOKUP(IY213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY214","v":424949.7781040722},{"$f":"HLOOKUP(IZ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ214","v":433448.7736661536},{"$f":"HLOOKUP(JA213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA214","v":442117.74913947668},{"$f":"HLOOKUP(JB213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB214","v":450960.10412226623},{"$f":"HLOOKUP(JC213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC214","v":459979.30620471161},{"$f":"HLOOKUP(JD213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD214","v":469178.89232880587},{"$f":"HLOOKUP(JE213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE214","v":478562.47017538192},{"$f":"HLOOKUP(JF213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF214","v":488133.71957888961},{"$f":"HLOOKUP(JG213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG214","v":497896.3939704675},{"$f":"HLOOKUP(JH213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH214","v":507854.32184987684},{"$f":"HLOOKUP(JI213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI214","v":518011.40828687424},{"$f":"HLOOKUP(JJ213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ214","v":528371.63645261189},{"$f":"HLOOKUP(JK213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK214","v":538939.06918166415},{"$f":"HLOOKUP(JL213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL214","v":549717.85056529741},{"$f":"HLOOKUP(JM213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM214","v":560712.20757660328},{"$f":"HLOOKUP(JN213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN214","v":571926.45172813535},{"$f":"HLOOKUP(JO213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JO214","v":583364.98076269811},{"$f":"HLOOKUP(JP213,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JP214","v":595032.28037795192}]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D228:W228))","v":1470217.6962527202},{"$f":"D226+D221","v":1718189.5298488869},{"$f":"E226+E221","v":1639201.5598858639},1571487.2709383084,1491925.8498484511,1437572.033177319,1387245.1655149935,1330481.1718143639,1289537.0111142409,1246738.4654304078,1221223.5826410875,1705485.4439415208,1640637.5037486511,1572574.6348759816,1505251.8055482369,1455440.0932770302,1450200.4027842686,1377185.958440108,1324427.3672754213,1276631.7710607243,1231362.998195359,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA228:AT228))","v":2893600.4908456048},{"$f":"AA226+AA221","v":3376002.1053942698},{"$f":"AB226+AB221","v":3221696.7688468872},3089976.8405661942,2934149.4664837942,2828409.5941899084,2730500.0734133497,2619575.5693763364,2540038.082950227,2456500.706565001,2407360.4228163669,3356448.695096788,3229437.6959699453,3096063.7457126081,2963904.6239953372,2866577.2857201076,2858312.6580436639,2714495.1108792545,2611088.2721964684,2517408.9036156619,2428682.1087995465,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX228:BQ228))","v":5813942.9908895334},{"$f":"AX226+AX221","v":6609345.0464627836},{"$f":"AY226+AY221","v":6334876.2818960976},6118024.6193751078,5828376.4668633221,5654010.8230441809,5492443.0134904897,5294070.7041215468,5166505.5100285094,5020113.6835971195,4954553.0322763762,6737980.8923638975,6501860.3711787183,6251861.1033446705,5996856.374165413,5823156.5415784959,5869647.4284896152,5577152.5696048792,5382622.1744899573,5206391.2325496124,5039477.1418306502,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU228:CN228))","v":11453756.219197631},{"$f":"BU226+BU221","v":12994211.673079211},{"$f":"BV226+BV221","v":12458921.259071641},12039006.503108902,11471962.579472784,11134265.275219496,10821332.505072974,10434267.503971385,10187877.399663515,9902751.6614790354,9778655.3553850111,13273251.067958394,12810992.276422391,12321224.745517382,11820460.103980448,11481597.169799989,11582813.282848295,11006045.219462594,10624830.578688011,10279476.757834122,9952380.8554377146,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR228:DK228))","v":22733382.67581382},{"$f":"CR226+CR221","v":25763944.926312067},{"$f":"CS226+CS221","v":24707011.213422716},23880970.270576492,22759134.804691698,22094774.179570124,21479111.48823794,20714661.103671059,20230621.178933516,19668027.617242865,19426860.001602273,26343791.41914738,25429256.086909741,24459952.029862802,23467667.563610516,22798478.426242977,23009144.991565648,21863830.519178022,21109247.387084119,20425647.808403142,19778188.282651842,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO228:EH228))","v":56572262.045662388},{"$f":"DO226+DO221","v":64073144.686010621},{"$f":"DP226+DP221","v":61451281.076475948},59406861.572979249,56620651.480348445,54976300.892622001,53452448.437732846,51555841.90277008,50358852.516743533,48963855.484534338,48371473.940254062,65555412.472714327,63284047.518371776,60876133.882899061,58409289.94250071,56749122.195571922,57288140.117717713,54437186.418324299,52562497.812272429,50864160.960110195,49255610.564294219,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL228:FE228))","v":6153812.8322404604},{"$f":"EL226+EL221","v":6430264.7631282797},{"$f":"EM226+EM221","v":6243268.2320272624},6279717.7519789701,6208205.4769011401,6224540.0945591722,6235704.1012747139,6199603.4489166336,6213418.5103413779,6183282.9997500312,6219242.712206562,6139311.8598907432,6079732.5257834801,6013318.0867377678,5918341.3117124829,5888025.4488098025,6071332.968969889,5916288.7385391565,5850866.5009887842,5786431.0743198609,5723002.1947500147,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI228:GB228))","v":6547777.9076523269},{"$f":"FI226+FI221","v":6504090.8246143498},{"$f":"FJ226+FJ221","v":6507544.6520919334},6578558.6317590587,6520797.5038510449,6566822.4795244467,6606210.1213598587,6589006.5607568659,6630643.765033938,6619822.8592560701,6687407.1762289694,6617318.8079356104,6571344.175123835,6517198.0889587533,6429078.3672542563,6417686.4999004025,6659914.2815627344,6500290.078660205,6447031.5259500761,6394883.1354815755,6343867.1104995366,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF228:GY228))","v":26537325.599203102},{"$f":"GF226+GF221","v":31254440.299211375},{"$f":"GG226+GG221","v":30571283.34625547},29984040.339575652,29242574.62988906,28595280.048392121,27973946.634031404,27313028.450470254,26755955.548628412,26079429.107289206,25567728.239543721,24862704.089803722,24169644.742122784,23522363.157055397,22832940.232641466,22236528.431353267,21937856.161425419,21124379.017637886,20453405.510108057,19785832.706385415,19121712.240340676,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC228:HV228))","v":37554036.681060895},{"$f":"HC226+HC221","v":41477180.685795516},{"$f":"HD226+HD221","v":40825479.699265681},40674564.684598394,39856820.055062294,39368979.033316195,38941062.770980492,38313577.756546021,38062721.552255221,37309214.779515319,37205475.215452656,36321376.805412784,35477930.571250007,34810244.214535087,33966494.303967521,33487140.725507066,34190944.148884334,32827570.930747051,32026095.968643274,31229945.206991002,30439159.608977526,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ228:IS228))","v":59423246.720566437},{"$f":"HZ226+HZ221","v":61702452.302378207},{"$f":"IA226+IA221","v":61121326.193407789},61851126.24277021,60888742.014453456,60727596.066825718,60694181.382594869,60141118.364478007,60510147.985473804,59610074.939801939,60329643.984863587,59094783.055982605,57957949.050614789,57256839.15236342,56111821.271247223,55873970.140200883,58590110.951947019,56134331.586868875,55079239.717375852,54033319.041622944,52996589.181430638,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW228:JP228))","v":6907884.2098341268},{"$f":"IW226+IW221","v":8577827.4910859987},{"$f":"IX226+IX221","v":8346402.7334447559},8102238.6317547942,7863277.2181711681,7629176.0702626929,7399624.5918734539,7174330.4628921021,6953024.1614019694,6734207.4610012826,6516233.2550204275,6298832.6702708425,6082017.1791771501,5865798.4836124703,5650188.5194873819,5435199.4614306791,5220843.7275637258,5007133.9843703192,4794083.1516639302,4581704.4076542994,4370011.1941153621]
[null,"Variable $/MWh",{"$f":"C226/D214","v":41.006185583129835},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"Z226/AA214","v":41.006185583129835},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"AW226/AX214","v":41.006185583129849},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"BT226/BU214","v":41.006185583129849},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"CQ226/CR214","v":41.006185583129849},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"DN226/DO214","v":41.006185583129835},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"EK226/EL214","v":41.409411334138838},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"FH226/FI214","v":48.694845379966672},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"GE226/GF214","v":98.540793686533391},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HB226/HC214","v":98.540793686533391},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HY226/HZ214","v":98.540793686533405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"IV226/IW214","v":4.4804178146149631}]
[]
[null,"Storage Losses",null,{"$f":"D237*(1-'Resource Options'!$W$31)","v":876},{"$f":"E237*(1-'Resource Options'!$W$31)","v":876},{"$f":"F237*(1-'Resource Options'!$W$31)","v":876},{"$f":"G237*(1-'Resource Options'!$W$31)","v":876},{"$f":"H237*(1-'Resource Options'!$W$31)","v":876},{"$f":"I237*(1-'Resource Options'!$W$31)","v":876},{"$f":"J237*(1-'Resource Options'!$W$31)","v":876},{"$f":"K237*(1-'Resource Options'!$W$31)","v":876},{"$f":"L237*(1-'Resource Options'!$W$31)","v":876},{"$f":"M237*(1-'Resource Options'!$W$31)","v":876},{"$f":"N237*(1-'Resource Options'!$W$31)","v":876},{"$f":"O237*(1-'Resource Options'!$W$31)","v":876},{"$f":"P237*(1-'Resource Options'!$W$31)","v":876},{"$f":"Q237*(1-'Resource Options'!$W$31)","v":876},{"$f":"R237*(1-'Resource Options'!$W$31)","v":876},{"$f":"S237*(1-'Resource Options'!$W$31)","v":876},{"$f":"T237*(1-'Resource Options'!$W$31)","v":876},{"$f":"U237*(1-'Resource Options'!$W$31)","v":876},{"$f":"V237*(1-'Resource Options'!$W$31)","v":876},{"$f":"W237*(1-'Resource Options'!$W$31)","v":876},null,"Storage Losses",null,{"$f":"AA237*(1-'Resource Options'!$W$32)","v":1752},{"$f":"AB237*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AC237*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AD237*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AE237*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AF237*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AG237*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AH237*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AI237*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AJ237*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AK237*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AL237*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AM237*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AN237*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AO237*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AP237*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AQ237*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AR237*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AS237*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AT237*(1-'Resource Options'!$W$31)","v":1752},null,"Storage Losses",null,{"$f":"AX237*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AY237*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AZ237*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BA237*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BB237*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BC237*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BD237*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BE237*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BF237*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BG237*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BH237*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BI237*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BJ237*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BK237*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BL237*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BM237*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BN237*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BO237*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BP237*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BQ237*(1-'Resource Options'!$W$33)","v":4380},null,"Storage Losses",null,{"$f":"BU237*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BV237*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BW237*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BX237*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BY237*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BZ237*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CA237*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CB237*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CC237*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CD237*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CE237*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CF237*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CG237*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CH237*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CI237*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CJ237*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CK237*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CL237*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CM237*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CN237*(1-'Resource Options'!$W$34)","v":8760},null,"Storage Losses",null,{"$f":"CR237*(1-'Resource Options'!$W$35)","v":17520},{"$f":"CS237*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CT237*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CU237*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CV237*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CW237*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CX237*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CY237*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CZ237*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DA237*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DB237*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DC237*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DD237*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DE237*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DF237*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DG237*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DH237*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DI237*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DJ237*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DK237*(1-'Resource Options'!$W$33)","v":17520},null,"Storage Losses",null,{"$f":"DO237*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DP237*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DQ237*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DR237*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DS237*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DT237*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DU237*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DV237*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DW237*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DX237*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DY237*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DZ237*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EA237*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EB237*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EC237*(1-'Resource Options'!$W$36)","v":43800},{"$f":"ED237*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EE237*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EF237*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EG237*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EH237*(1-'Resource Options'!$W$36)","v":43800},null,"Storage Losses",null,{"$f":"EL237*(1-'Resource Options'!$W$37)","v":10950.000000000002},{"$f":"EM237*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EN237*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EO237*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EP237*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EQ237*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ER237*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ES237*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ET237*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EU237*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EV237*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EW237*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EX237*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EY237*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EZ237*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FA237*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FB237*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FC237*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FD237*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FE237*(1-'Resource Options'!$W$36)","v":4380},null,"Storage Losses",null,{"$f":"FI237*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FJ237*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FK237*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FL237*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FM237*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FN237*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FO237*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FP237*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FQ237*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FR237*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FS237*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FT237*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FU237*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FV237*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FW237*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FX237*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FY237*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FZ237*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GA237*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GB237*(1-'Resource Options'!$W$38)","v":12044.999999999998},null,"kg",null,{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GF237","v":1387000},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GG237","v":1377291},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GH237","v":1367649.963},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GI237","v":1358076.4132590001},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GJ237","v":1348569.878366187},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GK237","v":1339129.8892176235},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GL237","v":1329755.9799931003},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GM237","v":1320447.6881331487},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GN237","v":1311204.5543162166},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GO237","v":1302026.1224360031},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GP237","v":1292911.9395789511},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GQ237","v":1283861.5560018984},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GR237","v":1274874.525109885},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GS237","v":1265950.4034341157},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GT237","v":1257088.7506100771},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GU237","v":1248289.1293558066},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GV237","v":1239551.1054503161},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GW237","v":1230874.247712164},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GX237","v":1222258.1279781787},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GY237","v":1213702.3210823315},null,"kg",null,{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HC237","v":5548000},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HD237","v":5509164},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HE237","v":5470599.852},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HF237","v":5432305.6530360002},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HG237","v":5394279.5134647479},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HH237","v":5356519.556870494},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HI237","v":5319023.9199724011},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HJ237","v":5281790.7525325948},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HK237","v":5244818.2172648665},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HL237","v":5208104.4897440122},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HM237","v":5171647.7583158044},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HN237","v":5135446.2240075935},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HO237","v":5099498.1004395401},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HP237","v":5063801.6137364628},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HQ237","v":5028355.0024403082},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HR237","v":4993156.5174232265},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HS237","v":4958204.4218012644},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HT237","v":4923496.9908486558},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HU237","v":4889032.5119127147},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HV237","v":4854809.2843293259},null,"kg",null,{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HZ237","v":13870000},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IA237","v":13772910},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IB237","v":13676499.630000001},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IC237","v":13580764.13259},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*ID237","v":13485698.78366187},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IE237","v":13391298.892176237},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IF237","v":13297559.799931003},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IG237","v":13204476.881331485},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IH237","v":13112045.543162165},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*II237","v":13020261.224360028},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IJ237","v":12929119.39578951},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IK237","v":12838615.560018981},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IL237","v":12748745.251098847},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IM237","v":12659504.034341155},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IN237","v":12570887.506100768},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IO237","v":12482891.293558061},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IP237","v":12395511.054503154},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IQ237","v":12308742.477121633},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IR237","v":12222581.279781779},{"$f":"HLOOKUP($GF236,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IS237","v":12137023.210823307}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D241:W241))","v":934199.36603401555},{"$f":"VLOOKUP(D235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(D236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1272705.2298429105},{"$f":"VLOOKUP(E235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(E236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1176189.9640780115},{"$f":"VLOOKUP(F235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(F236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1081135.5524260432},{"$f":"VLOOKUP(G235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(G236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":996419.65865451016},{"$f":"VLOOKUP(H235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(H236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":920261.42704596871},{"$f":"VLOOKUP(I235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(I236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":849699.98050032591},{"$f":"VLOOKUP(J235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(J236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":783098.7632220909},{"$f":"VLOOKUP(K235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(K236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":721383.1296775185},{"$f":"VLOOKUP(L235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(L236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":666405.98659898329},{"$f":"VLOOKUP(M235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(M236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":615666.78295846761},{"$f":"VLOOKUP(D235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1164096.5254639036},{"$f":"VLOOKUP(E235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1093154.0281874982},{"$f":"VLOOKUP(F235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1020463.0211060452},{"$f":"VLOOKUP(G235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":954311.88777312625},{"$f":"VLOOKUP(H235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":892832.17072011065},{"$f":"VLOOKUP(I235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":833298.87711705465},{"$f":"VLOOKUP(J235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":773765.58351399866},{"$f":"VLOOKUP(K235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":716666.13704837125},{"$f":"VLOOKUP(L235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":664432.74920764321},{"$f":"VLOOKUP(M235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":614631.57285438571},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA241:AT241))","v":1831030.7574266698},{"$f":"VLOOKUP(AA235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AA236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2494502.2504921043},{"$f":"VLOOKUP(AB235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AB236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2305332.3295929022},{"$f":"VLOOKUP(AC235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AC236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2119025.6827550451},{"$f":"VLOOKUP(AD235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AD236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1952982.53096284},{"$f":"VLOOKUP(AE235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AE236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1803712.3970100984},{"$f":"VLOOKUP(AF235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AF236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1665411.9617806382},{"$f":"VLOOKUP(AG235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AG236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1534873.5759152977},{"$f":"VLOOKUP(AH235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AH236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1413910.934167936},{"$f":"VLOOKUP(AI235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AI236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1306155.733734007},{"$f":"VLOOKUP(AJ235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AJ236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1206706.8945985963},{"$f":"VLOOKUP(AA235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2281629.1899092505},{"$f":"VLOOKUP(AB235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2142581.8952474962},{"$f":"VLOOKUP(AC235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2000107.5213678484},{"$f":"VLOOKUP(AD235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1870451.3000353272},{"$f":"VLOOKUP(AE235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1749951.0546114165},{"$f":"VLOOKUP(AF235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1633265.7991494269},{"$f":"VLOOKUP(AG235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1516580.5436874374},{"$f":"VLOOKUP(AH235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1404665.6286148073},{"$f":"VLOOKUP(AI235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1302288.1884469804},{"$f":"VLOOKUP(AJ235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1204677.8827945956},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX241:BQ241))","v":3444560.7393767023},{"$f":"VLOOKUP(AX235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AX236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4692692.6167028332},{"$f":"VLOOKUP(AY235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AY236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4336823.5085748211},{"$f":"VLOOKUP(AZ235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AZ236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3986340.8317657695},{"$f":"VLOOKUP(BA235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BA236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3673978.1260132967},{"$f":"VLOOKUP(BB235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BB236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3393169.0566464178},{"$f":"VLOOKUP(BC235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BC236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3132996.3383576097},{"$f":"VLOOKUP(BD235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BD236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2887425.6961881192},{"$f":"VLOOKUP(BE235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BE236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2659869.0781442858},{"$f":"VLOOKUP(BF235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BF236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2457158.4839213793},{"$f":"VLOOKUP(BG235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BG236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2270073.933062247},{"$f":"VLOOKUP(AX235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4292232.8297874182},{"$f":"VLOOKUP(AY235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4030655.1090605706},{"$f":"VLOOKUP(AZ235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3762630.3188474178},{"$f":"VLOOKUP(BA235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3518719.2169686039},{"$f":"VLOOKUP(BB235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3292032.4653731259},{"$f":"VLOOKUP(BC235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3072522.5263957037},{"$f":"VLOOKUP(BD235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2853012.5874182824},{"$f":"VLOOKUP(BE235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2642476.6796809174},{"$f":"VLOOKUP(BF235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2449882.8034886941},{"$f":"VLOOKUP(BG235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2266256.9276015554},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU241:CN241))","v":6750189.265343219},{"$f":"VLOOKUP(BU235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BU236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":9196111.122300826},{"$f":"VLOOKUP(BV235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BV236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8498726.4583893251},{"$f":"VLOOKUP(BW235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BW236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7811897.4018886946},{"$f":"VLOOKUP(BX235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BX236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7199770.7643292574},{"$f":"VLOOKUP(BY235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BY236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6649478.7215783093},{"$f":"VLOOKUP(BZ235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BZ236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6139627.0385895334},{"$f":"VLOOKUP(CA235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CA236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5658390.5506662875},{"$f":"VLOOKUP(CB235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CB236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5212455.5370031986},{"$f":"VLOOKUP(CC235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CC236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4815210.4365023989},{"$f":"VLOOKUP(CD235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CD236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4448587.165069133},{"$f":"VLOOKUP(BU235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8411343.6121981572},{"$f":"VLOOKUP(BV235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7898738.593416336},{"$f":"VLOOKUP(BW235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7373499.4704534272},{"$f":"VLOOKUP(BX235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6895515.1275504371},{"$f":"VLOOKUP(BY235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6451284.761767366},{"$f":"VLOOKUP(BZ235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6021118.553117591},{"$f":"VLOOKUP(CA235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5590952.3444678187},{"$f":"VLOOKUP(CB235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5178372.2415443864},{"$f":"VLOOKUP(CC235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4800952.5314542027},{"$f":"VLOOKUP(CD235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4441107.1084709214},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR241:DK241))","v":13361446.317276251},{"$f":"VLOOKUP(CR235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CR236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":18202948.133496802},{"$f":"VLOOKUP(CS235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CS236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16822532.358018328},{"$f":"VLOOKUP(CT235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CT236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15463010.542134538},{"$f":"VLOOKUP(CU235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CU236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14251356.040961178},{"$f":"VLOOKUP(CV235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CV236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13162098.051442087},{"$f":"VLOOKUP(CW235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CW236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12152888.439053377},{"$f":"VLOOKUP(CX235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CX236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11200320.25962262},{"$f":"VLOOKUP(CY235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CY236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10317628.454721021},{"$f":"VLOOKUP(CZ235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CZ236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9531314.3416644316},{"$f":"VLOOKUP(DA235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DA236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8805613.6290829033},{"$f":"VLOOKUP(CR235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16649565.177019628},{"$f":"VLOOKUP(CS235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15634905.562127864},{"$f":"VLOOKUP(CT235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14595237.773665439},{"$f":"VLOOKUP(CU235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13649106.948714102},{"$f":"VLOOKUP(CV235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12769789.354555842},{"$f":"VLOOKUP(CW235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11918310.606561363},{"$f":"VLOOKUP(CX235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11066831.858566888},{"$f":"VLOOKUP(CY235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10250163.365271322},{"$f":"VLOOKUP(CZ235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9503091.9873852152},{"$f":"VLOOKUP(DA235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8790807.4702096526},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO241:EH241))","v":33195217.473075338},{"$f":"VLOOKUP(DO235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DO236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":45223459.167084746},{"$f":"VLOOKUP(DP235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DP236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":41793950.056905344},{"$f":"VLOOKUP(DQ235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DQ236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":38416349.962872066},{"$f":"VLOOKUP(DR235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DR236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":35406111.870856933},{"$f":"VLOOKUP(DS235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DS236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":32699956.041033424},{"$f":"VLOOKUP(DT235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DT236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":30192672.640444908},{"$f":"VLOOKUP(DU235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DU236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":27826109.386491623},{"$f":"VLOOKUP(DV235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DV236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":25633147.207874492},{"$f":"VLOOKUP(DW235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DW236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":23679626.057150535},{"$f":"VLOOKUP(DX235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DX236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":21876693.021124214},{"$f":"VLOOKUP(DO235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":41364229.871484041},{"$f":"VLOOKUP(DP235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":38843406.468262434},{"$f":"VLOOKUP(DQ235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":36260452.683301471},{"$f":"VLOOKUP(DR235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":33909882.412205085},{"$f":"VLOOKUP(DS235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":31725303.132921264},{"$f":"VLOOKUP(DT235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":29609886.766892675},{"$f":"VLOOKUP(DU235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":27494470.400864087},{"$f":"VLOOKUP(DV235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":25465536.736452125},{"$f":"VLOOKUP(DW235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":23609510.355178252},{"$f":"VLOOKUP(DX235,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":21839908.555425841},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL241:FE241))","v":2514820.3720289408},{"$f":"VLOOKUP(EL235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3372384.8086906336},{"$f":"VLOOKUP(EM235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3255030.9314886699},{"$f":"VLOOKUP(EN235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3131610.4552422501},{"$f":"VLOOKUP(EO235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3010346.8538610199},{"$f":"VLOOKUP(EP235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2891078.5171245346},{"$f":"VLOOKUP(EQ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2773658.3382936721},{"$f":"VLOOKUP(ER235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2657947.4983329172},{"$f":"VLOOKUP(ES235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2543817.5378362751},{"$f":"VLOOKUP(ET235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2430576.4335520896},{"$f":"VLOOKUP(EU235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2317463.7886739001},{"$f":"VLOOKUP(EV235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2204351.143795711},{"$f":"VLOOKUP(EW235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2091238.4989175221},{"$f":"VLOOKUP(EX235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1978125.8540393328},{"$f":"VLOOKUP(EY235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1865013.2091611435},{"$f":"VLOOKUP(EZ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1751900.5642829547},{"$f":"VLOOKUP(FA235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1638787.9194047649},{"$f":"VLOOKUP(FB235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1525675.2745265753},{"$f":"VLOOKUP(FC235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1412562.6296483858},{"$f":"VLOOKUP(FD235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1299449.9847701965},{"$f":"VLOOKUP(FE235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1186337.3398920076},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI241:GB241))","v":2383426.2340783295},{"$f":"VLOOKUP(FI235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3196184.7111790399},{"$f":"VLOOKUP(FJ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3084962.3301672684},{"$f":"VLOOKUP(FK235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2967990.317303054},{"$f":"VLOOKUP(FL235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2853062.4870749018},{"$f":"VLOOKUP(FM235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2740025.6730605145},{"$f":"VLOOKUP(FN235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2628740.4545421614},{"$f":"VLOOKUP(FO235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2519075.2654904285},{"$f":"VLOOKUP(FP235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2410908.3582363115},{"$f":"VLOOKUP(FQ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2303583.8663048367},{"$f":"VLOOKUP(FR235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2196381.1220423686},{"$f":"VLOOKUP(FS235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2089178.3777799015},{"$f":"VLOOKUP(FT235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1981975.6335174341},{"$f":"VLOOKUP(FU235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1874772.8892549665},{"$f":"VLOOKUP(FV235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1767570.1449924989},{"$f":"VLOOKUP(FW235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1660367.4007300315},{"$f":"VLOOKUP(FX235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1553164.6564675637},{"$f":"VLOOKUP(FY235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1445961.9122050959},{"$f":"VLOOKUP(FZ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1338759.167942628},{"$f":"VLOOKUP(GA235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1231556.4236801604},{"$f":"VLOOKUP(GB235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1124353.6794176931},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF241:GY241))","v":17266158.012570009},{"$f":"(VLOOKUP(GF235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GF235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":23153991.288477235},{"$f":"(VLOOKUP(GG235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GG235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22348267.50410926},{"$f":"(VLOOKUP(GH235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GH235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21500891.894877154},{"$f":"(VLOOKUP(GI235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GI235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20668324.87501784},{"$f":"(VLOOKUP(GJ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GJ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19849456.867229626},{"$f":"(VLOOKUP(GK235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GK235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19043277.871660963},{"$f":"(VLOOKUP(GL235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GL235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18248834.789860368},{"$f":"(VLOOKUP(GM235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GM235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17465245.650126487},{"$f":"(VLOOKUP(GN235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GN235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16687759.185552003},{"$f":"(VLOOKUP(GO235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GO235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15911154.692678878},{"$f":"(VLOOKUP(GP235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GP235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15134550.199805757},{"$f":"(VLOOKUP(GQ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GQ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14357945.706932634},{"$f":"(VLOOKUP(GR235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GR235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13581341.214059513},{"$f":"(VLOOKUP(GS235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GS235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12804736.721186388},{"$f":"(VLOOKUP(GT235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GT235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12028132.228313267},{"$f":"(VLOOKUP(GU235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GU235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11251527.735440142},{"$f":"(VLOOKUP(GV235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GV235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10474923.242567018},{"$f":"(VLOOKUP(GW235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GW235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9698318.749693891},{"$f":"(VLOOKUP(GX235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GX235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8921714.25682077},{"$f":"(VLOOKUP(GY235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GY235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8145109.7639476499},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC241:HV241))","v":17494769.354348011},{"$f":"(VLOOKUP(HC235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HC235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":23460560.069564577},{"$f":"(VLOOKUP(HD235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HD235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22644168.156518944},{"$f":"(VLOOKUP(HE235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HE235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21785572.930573296},{"$f":"(VLOOKUP(HF235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HF235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20941982.366078772},{"$f":"(VLOOKUP(HG235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HG235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20112272.194454037},{"$f":"(VLOOKUP(HH235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HH235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19295419.043016069},{"$f":"(VLOOKUP(HI235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HI235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18490457.193880875},{"$f":"(VLOOKUP(HJ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HJ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17696492.997663271},{"$f":"(VLOOKUP(HK235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HK235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16908712.27864312},{"$f":"(VLOOKUP(HL235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HL235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16121825.20900814},{"$f":"(VLOOKUP(HM235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HM235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15334938.139373161},{"$f":"(VLOOKUP(HN235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HN235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14548051.069738187},{"$f":"(VLOOKUP(HO235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HO235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13761164.000103211},{"$f":"(VLOOKUP(HP235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HP235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12974276.930468233},{"$f":"(VLOOKUP(HQ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HQ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12187389.860833257},{"$f":"(VLOOKUP(HR235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HR235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11400502.79119828},{"$f":"(VLOOKUP(HS235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HS235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10613615.7215633},{"$f":"(VLOOKUP(HT235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HT235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9826728.6519283205},{"$f":"(VLOOKUP(HU235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HU235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9039841.5822933428},{"$f":"(VLOOKUP(HV235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HV235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8252954.5126583688},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ241:IS241))","v":17786168.541662376},{"$f":"(VLOOKUP(HZ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HZ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":23851327.618409771},{"$f":"(VLOOKUP(IA235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IA235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":23021337.587253921},{"$f":"(VLOOKUP(IB235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IB235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22148441.289599065},{"$f":"(VLOOKUP(IC235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IC235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21290799.576447438},{"$f":"(VLOOKUP(ID235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(ID235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20447269.452994768},{"$f":"(VLOOKUP(IE235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IE235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19616810.500893585},{"$f":"(VLOOKUP(IF235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IF235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18798440.91691456},{"$f":"(VLOOKUP(IG235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IG235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17991252.166726086},{"$f":"(VLOOKUP(IH235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IH235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17190349.887961142},{"$f":"(VLOOKUP(II235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(II235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16390356.143527802},{"$f":"(VLOOKUP(IJ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IJ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15590362.399094461},{"$f":"(VLOOKUP(IK235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IK235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14790368.654661123},{"$f":"(VLOOKUP(IL235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IL235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13990374.910227783},{"$f":"(VLOOKUP(IM235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IM235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13190381.165794441},{"$f":"(VLOOKUP(IN235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IN235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12390387.421361106},{"$f":"(VLOOKUP(IO235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IO235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11590393.676927764},{"$f":"(VLOOKUP(IP235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IP235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10790399.932494421},{"$f":"(VLOOKUP(IQ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IQ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9990406.188061079},{"$f":"(VLOOKUP(IR235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IR235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9190412.4436277393},{"$f":"(VLOOKUP(IS235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IS235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF236,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8390418.6991944015},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW241:JP241))","v":5593535.2427107841},{"$f":"VLOOKUP(IW235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":7500954.5370330103},{"$f":"VLOOKUP(IX235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":7239932.6941614505},{"$f":"VLOOKUP(IY235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6965417.3485586457},{"$f":"VLOOKUP(IZ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6695699.3855867209},{"$f":"VLOOKUP(JA235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6430419.347181119},{"$f":"VLOOKUP(JB235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6169250.0343343588},{"$f":"VLOOKUP(JC235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5911882.6817858489},{"$f":"VLOOKUP(JD235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5658031.5664586294},{"$f":"VLOOKUP(JE235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5406157.4704865022},{"$f":"VLOOKUP(JF235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5154569.097591335},{"$f":"VLOOKUP(JG235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4902980.7246961668},{"$f":"VLOOKUP(JH235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4651392.3518009996},{"$f":"VLOOKUP(JI235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4399803.9789058324},{"$f":"VLOOKUP(JJ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4148215.6060106643},{"$f":"VLOOKUP(JK235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3896627.2331154975},{"$f":"VLOOKUP(JL235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3645038.8602203294},{"$f":"VLOOKUP(JM235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3393450.4873251612},{"$f":"VLOOKUP(JN235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3141862.1144299926},{"$f":"VLOOKUP(JO235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2890273.7415348254},{"$f":"VLOOKUP(JP235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL236,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2638685.3686396582}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D243:W243))","v":7094.1288635260671},{"$f":"D240*Misc_Rev","v":6744.6312670386833},6879.5238923794568,7017.1143702270456,7157.4566576315874,7300.6057907842187,7446.6179065999031,7595.5502647319008,7747.4612700265388,7902.4104954270697,8060.4587053356117,6169.0654201711977,6292.4467285746214,6418.2956631461138,6546.6615764090366,6677.5948079372174,6811.1467040959624,6947.3696381778818,7086.317030941439,7228.0433715602676,7372.6042389914728,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA243:AT243))","v":13904.492572511092},{"$f":"AA240*Misc_Rev","v":13219.477283395816},13483.866829063732,13753.544165645008,14028.615048957909,14309.187349937067,14595.371096935809,14887.278518874526,15185.024089252016,15488.724571037057,15798.499062457799,12091.368223535546,12333.195588006258,12579.859499766382,12831.45668976171,13088.085823556945,13349.847540028084,13616.844490828646,13889.181380645219,14166.965008258125,14450.304308423287,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX243:BQ243))","v":26157.326425001254},{"$f":"AX240*Misc_Rev","v":24868.666056414419},25366.039377542707,25873.360165093563,26390.827368395436,26918.643915763343,27457.016794078612,28006.157129960186,28566.280272559387,29137.605878010578,29720.357995570786,22746.451472323548,23201.380501770018,23665.40811180542,24138.716274041526,24621.490599522356,25113.920411512805,25616.198819743062,26128.522796137924,26651.09325206068,27184.115117101897,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU243:CN243))","v":51259.62855747815},{"$f":"BU240*Misc_Rev","v":48734.284385935927},49708.970073654644,50703.149475127742,51717.212464630298,52751.55671392291,53806.587848201372,54882.719605165395,55980.373997268711,57099.981477214089,58241.981106758372,44575.452189852418,45466.961233649468,46376.300458322461,47303.826467488914,48249.902996838689,49214.901056775467,50199.199077910976,51203.1830594692,52227.246720658586,53271.791655071756,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR243:DK243))","v":101464.23282243185},{"$f":"CR240*Misc_Rev","v":96465.521044978901},98394.83146587848,100362.72809519606,102369.98265709997,104417.38231024197,106505.72995644683,108635.84455557576,110808.56144668728,113024.73267562104,115285.22732913346,88233.453624910137,89998.12269740834,91798.085151356514,93634.046854383647,95506.72779147132,97416.862347300746,99365.199594246762,101352.5035861317,103379.55365785434,105447.14473101143,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO243:EH243))","v":252078.04561729296},{"$f":"DO240*Misc_Rev","v":239659.23102210785},244452.41564255001,249341.46395540101,254328.29323450904,259414.85909919921,264603.15628118318,269895.21940680686,275293.12379494304,280798.98627084191,286414.96599625878,219207.45793008327,223591.60708868495,228063.43923045867,232624.70801506782,237277.20217536917,242022.74621887656,246863.20114325409,251800.46516611916,256836.47446944157,261973.20395883039,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL243:FE243))","v":66898.240230419789},{"$f":"EL240*Misc_Rev","v":57499.039185158879},58649.019968862063,59822.0003682393,61018.440375604092,62238.809183116173,63483.585366778505,64753.257074114073,66048.322215596345,67369.288659908299,68716.674433106455,70091.007921768571,71492.828080203952,72922.684641808024,74381.138334644202,75868.761101337077,77386.136323363826,78933.859049831095,80512.536230827711,82122.786955444273,83765.242694553148,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI243:GB243))","v":75260.520259222278},{"$f":"FI240*Misc_Rev","v":64686.419083303743},65980.147464969807,67299.750414269205,68645.745422554581,70018.660331005696,71419.03353762583,72847.414208378337,74304.362492545901,75790.449742396828,77306.25873724476,78852.383911989644,80429.431590229447,82038.020222034043,83678.78062647472,85352.356239004221,87059.403363784295,88800.591431059976,90576.603259681186,92388.135324874806,94235.8980313723,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF243:GY243))","v":187075.61585687863},{"$f":"GF240*Misc_Rev","v":160791.49660279325},164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,208000.94612596245,212160.96504848171,216404.18434945139,220732.26803644036,225146.91339716921,229649.85166511257,234242.84869841486,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC243:HV243))","v":187075.61585687863},{"$f":"HC240*Misc_Rev","v":160791.49660279325},164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,208000.94612596245,212160.96504848171,216404.18434945139,220732.26803644036,225146.91339716921,229649.85166511257,234242.84869841486,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ243:IS243))","v":187075.61585687863},{"$f":"HZ240*Misc_Rev","v":160791.49660279325},164007.32653484915,167287.4730655461,170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,208000.94612596245,212160.96504848171,216404.18434945139,220732.26803644036,225146.91339716921,229649.85166511257,234242.84869841486,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW243:JP243))","v":29865.2858171517},{"$f":"IW240*Misc_Rev","v":25669.21392194592},26182.598200384848,26706.250164392539,27240.375167680391,27785.182671034003,28340.886324454685,28907.704050943779,29485.858131962654,30075.575294601909,30677.086800493951,31290.628536503827,31916.441107233903,32554.769929378581,33205.865327966152,33869.982634525484,34547.382287215987,35238.329932960303,35943.096531619514,36661.958462251903,37395.197631496943]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D244:W244))","v":1160356.2685983218},{"$f":"SUM(D240:D243)","v":1487720.3424290784},{"$f":"SUM(E240:E243)","v":1395505.3789159027},{"$f":"SUM(F240:F243)","v":1304837.2755606924},{"$f":"SUM(G240:G243)","v":1224595.4162518522},{"$f":"SUM(H240:H243)","v":1153000.6997952575},{"$f":"SUM(I240:I243)","v":1087094.0387046009},{"$f":"SUM(J240:J243)","v":1025240.7025904511},{"$f":"SUM(K240:K243)","v":968367.90783324593},{"$f":"SUM(L240:L243)","v":918330.46031782532},{"$f":"SUM(M240:M243)","v":872629.74615168641},{"$f":"SUM(N240:N243)","v":1360762.9173468712},{"$f":"SUM(O240:O243)","v":1293753.7479081252},{"$f":"SUM(P240:P243)","v":1225074.7352210847},{"$f":"SUM(Q240:Q243)","v":1163015.8361704666},{"$f":"SUM(R240:R243)","v":1105710.1980853977},{"$f":"SUM(S240:S243)","v":1050434.4650296473},{"$f":"SUM(T240:T243)","v":995243.88318484335},{"$f":"SUM(U240:U243)","v":942574.00271263288},{"$f":"SUM(V240:V243)","v":894858.77218519},{"$f":"SUM(W240:W243)","v":849666.11629148351},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA244:AT244))","v":2274298.2864527106},{"$f":"SUM(AA240:AA243)","v":2915931.8711609934},{"$f":"SUM(AB240:AB243)","v":2735190.5426751692},{"$f":"SUM(AC240:AC243)","v":2557481.0600989573},{"$f":"SUM(AD240:AD243)","v":2400207.0158536304},{"$f":"SUM(AE240:AE243)","v":2259881.3715987047},{"$f":"SUM(AF240:AF243)","v":2130704.3158610165},{"$f":"SUM(AG240:AG243)","v":2009471.7770772837},{"$f":"SUM(AH240:AH243)","v":1898001.0993531619},{"$f":"SUM(AI240:AI243)","v":1799927.7022229373},{"$f":"SUM(AJ240:AJ243)","v":1710354.3024573054},{"$f":"SUM(AK240:AK243)","v":2667095.3179998668},{"$f":"SUM(AL240:AL243)","v":2535757.3458999246},{"$f":"SUM(AM240:AM243)","v":2401146.4810333257},{"$f":"SUM(AN240:AN243)","v":2279511.0388941136},{"$f":"SUM(AO240:AO243)","v":2167191.9882473792},{"$f":"SUM(AP240:AP243)","v":2058851.5514581087},{"$f":"SUM(AQ240:AQ243)","v":1950678.0110422929},{"$f":"SUM(AR240:AR243)","v":1847445.0453167597},{"$f":"SUM(AS240:AS243)","v":1753923.193482972},{"$f":"SUM(AT240:AT243)","v":1665345.587931307},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX244:BQ244))","v":4278441.8313958626},{"$f":"SUM(AX240:AX243)","v":5485491.9292641394},{"$f":"SUM(AY240:AY243)","v":5145478.8073873539},{"$f":"SUM(AZ240:AZ243)","v":4811169.2365545528},{"$f":"SUM(BA240:BA243)","v":4515303.0988978557},{"$f":"SUM(BB240:BB243)","v":4251320.5289886678},{"$f":"SUM(BC240:BC243)","v":4008310.8401467046},{"$f":"SUM(BD240:BD243)","v":3780246.488012996},{"$f":"SUM(BE240:BE243)","v":3570546.2858056603},{"$f":"SUM(BF240:BF243)","v":3386049.2357359808},{"$f":"SUM(BG240:BG243)","v":3217542.4999131407},{"$f":"SUM(BH240:BH243)","v":5017377.1157558989},{"$f":"SUM(BI240:BI243)","v":4770302.2807484213},{"$f":"SUM(BJ240:BJ243)","v":4517070.4339690246},{"$f":"SUM(BK240:BK243)","v":4288248.1343926433},{"$f":"SUM(BL240:BL243)","v":4076951.9611456459},{"$f":"SUM(BM240:BM243)","v":3873140.4120836738},{"$f":"SUM(BN240:BN243)","v":3669642.8308200124},{"$f":"SUM(BO240:BO243)","v":3475439.5279506817},{"$f":"SUM(BP240:BP243)","v":3299504.9087238535},{"$f":"SUM(BQ240:BQ243)","v":3132871.4749414185},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU244:CN244))","v":8384317.8587437738},{"$f":"SUM(BU240:BU243)","v":10749733.140936267},{"$f":"SUM(BV240:BV243)","v":10083420.917397473},{"$f":"SUM(BW240:BW243)","v":9428285.7500770055},{"$f":"SUM(BX240:BX243)","v":8848486.8794813361},{"$f":"SUM(BY240:BY243)","v":8331169.1590334289},{"$f":"SUM(BZ240:BZ243)","v":7854951.284793755},{"$f":"SUM(CA240:CA243)","v":7408021.2817945937},{"$f":"SUM(CB240:CB243)","v":6997078.8827540707},{"$f":"SUM(CC240:CC243)","v":6635526.2491682889},{"$f":"SUM(CD240:CD243)","v":6305309.2939883405},{"$f":"SUM(CE240:CE243)","v":9832384.3617525231},{"$f":"SUM(CF240:CF243)","v":9348200.1579617895},{"$f":"SUM(CG240:CG243)","v":8851950.2662897911},{"$f":"SUM(CH240:CH243)","v":8403534.9393035285},{"$f":"SUM(CI240:CI243)","v":7989464.9697555183},{"$f":"SUM(CJ240:CJ243)","v":7590062.3652655063},{"$f":"SUM(CK240:CK243)","v":7191275.0328586921},{"$f":"SUM(CL240:CL243)","v":6810701.3837030772},{"$f":"SUM(CM240:CM243)","v":6465928.2564560678},{"$f":"SUM(CN240:CN243)","v":6139382.3479728242},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR244:DK244))","v":16596069.91343959},{"$f":"SUM(CR240:CR243)","v":21278215.56428051},{"$f":"SUM(CS240:CS243)","v":19959305.137417704},{"$f":"SUM(CT240:CT243)","v":18662518.777121905},{"$f":"SUM(CU240:CU243)","v":17514854.440648291},{"$f":"SUM(CV240:CV243)","v":16490866.419122942},{"$f":"SUM(CW240:CW243)","v":15548232.17408785},{"$f":"SUM(CX240:CX243)","v":14663570.869357783},{"$f":"SUM(CY240:CY243)","v":13850144.076650886},{"$f":"SUM(CZ240:CZ243)","v":13134480.276032897},{"$f":"SUM(DA240:DA243)","v":12480842.882138737},{"$f":"SUM(DB240:DB243)","v":19462398.853745766},{"$f":"SUM(DC240:DC243)","v":18503995.912388526},{"$f":"SUM(DD240:DD243)","v":17521709.930931311},{"$f":"SUM(DE240:DE243)","v":16634108.549125293},{"$f":"SUM(DF240:DF243)","v":15814490.986975256},{"$f":"SUM(DG240:DG243)","v":15023906.271629166},{"$f":"SUM(DH240:DH243)","v":14234539.436936045},{"$f":"SUM(DI240:DI243)","v":13481225.095207864},{"$f":"SUM(DJ240:DJ243)","v":12798774.951920489},{"$f":"SUM(DK240:DK243)","v":12152404.094035631},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO244:EH244))","v":41231326.077527031},{"$f":"SUM(DO240:DO243)","v":52863662.834313244},{"$f":"SUM(DP240:DP243)","v":49586957.797478415},{"$f":"SUM(DQ240:DQ243)","v":46365217.858256601},{"$f":"SUM(DR240:DR243)","v":43513957.124149159},{"$f":"SUM(DS240:DS243)","v":40969958.199391492},{"$f":"SUM(DT240:DT243)","v":38628074.841970138},{"$f":"SUM(DU240:DU243)","v":36430219.632047355},{"$f":"SUM(DV240:DV243)","v":34409339.658341341},{"$f":"SUM(DW240:DW243)","v":32631342.356626723},{"$f":"SUM(DX240:DX243)","v":31007443.646589924},{"$f":"SUM(DY240:DY243)","v":48352442.329725489},{"$f":"SUM(DZ240:DZ243)","v":45971383.175668709},{"$f":"SUM(EA240:EA243)","v":43530988.924855873},{"$f":"SUM(EB240:EB243)","v":41325829.378590576},{"$f":"SUM(EC240:EC243)","v":39289569.038634464},{"$f":"SUM(ED240:ED243)","v":37325437.990720138},{"$f":"SUM(EE240:EE243)","v":35364332.649168104},{"$f":"SUM(EF240:EF243)","v":33492796.22972222},{"$f":"SUM(EG240:EG243)","v":31797315.03831375},{"$f":"SUM(EH240:EH243)","v":30191469.332224049},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL244:FE244))","v":4647499.2517856639},{"$f":"SUM(EL240:EL243)","v":5205422.3602633569},{"$f":"SUM(EM240:EM243)","v":5124729.2340928474},{"$f":"SUM(EN240:EN243)","v":5038702.7238985114},{"$f":"SUM(EO240:EO243)","v":4955580.967890406},{"$f":"SUM(EP240:EP243)","v":4875217.3134345086},{"$f":"SUM(EQ240:EQ243)","v":4797479.9105298454},{"$f":"SUM(ER240:ER243)","v":4722245.5020138146},{"$f":"SUM(ES240:ES243)","v":4649401.5015907902},{"$f":"SUM(ET240:ET243)","v":4578272.0765816951},{"$f":"SUM(EU240:EU243)","v":4508113.3445640979},{"$f":"SUM(EV240:EV243)","v":4438813.6908037122},{"$f":"SUM(EW240:EW243)","v":4370390.296865684},{"$f":"SUM(EX240:EX243)","v":4302860.6879464574},{"$f":"SUM(EY240:EY243)","v":4236242.7397464113},{"$f":"SUM(EZ240:EZ243)","v":4170554.6854799278},{"$f":"SUM(FA240:FA243)","v":4105815.1230256776},{"$f":"SUM(FB240:FB243)","v":4042043.0222199061},{"$f":"SUM(FC240:FC243)","v":3979257.732295583},{"$f":"SUM(FD240:FD243)","v":3917478.9894703375},{"$f":"SUM(FE240:FE243)","v":3856726.9246861516},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI244:GB244))","v":4782689.9738046424},{"$f":"SUM(FI240:FI243)","v":5258351.9566983534},{"$f":"SUM(FJ240:FJ243)","v":5188372.9205969684},{"$f":"SUM(FK240:FK243)","v":5113469.119541347},{"$f":"SUM(FL240:FL243)","v":5041450.8653579606},{"$f":"SUM(FM240:FM243)","v":4972181.8189092353},{"$f":"SUM(FN240:FN243)","v":4905539.7233078573},{"$f":"SUM(FO240:FO243)","v":4841410.519631438},{"$f":"SUM(FP240:FP243)","v":4779690.3174601411},{"$f":"SUM(FQ240:FQ243)","v":4719741.4647131432},{"$f":"SUM(FR240:FR243)","v":4660861.8724188404},{"$f":"SUM(FS240:FS243)","v":4602948.7431639032},{"$f":"SUM(FT240:FT243)","v":4546021.4062091159},{"$f":"SUM(FU240:FU243)","v":4490099.5774004823},{"$f":"SUM(FV240:FV243)","v":4435203.3669009255},{"$f":"SUM(FW240:FW243)","v":4381353.287076626},{"$f":"SUM(FX240:FX243)","v":4328570.2605410898},{"$f":"SUM(FY240:FY243)","v":4276875.6283600926},{"$f":"SUM(FZ240:FZ243)","v":4226291.1584207248},{"$f":"SUM(GA240:GA243)","v":4176839.0539678195},{"$f":"SUM(GB240:GB243)","v":4128541.9623111049},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF244:GY244))","v":23230025.125983663},{"$f":"SUM(GF240:GF243)","v":28279935.224642564},{"$f":"SUM(GG240:GG243)","v":27576730.318997897},26833923.966063567,26108017.587627977,25397943.434091967,24702734.169860553,24021480.214023951,23353343.982773338,22693619.484851792,22037132.197964665,21383047.255197261,20731412.703431968,20082277.550488833,19435691.784344293,18791706.39273433,18150373.383149628,17511745.803230692,16875877.761570841,16242824.448935257,15612642.159904428,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC244:HV244))","v":23458636.467761669},{"$f":"SUM(HC240:HC243)","v":28586504.00572991},{"$f":"SUM(HD240:HD243)","v":27872630.971407581},27118605.001759708,26381675.078688908,25660758.761316378,24954875.341215659,24263102.618044458,23584591.330310121,22914572.577942912,22247802.714293927,21583435.194764663,20921518.06623752,20262100.336532533,19605231.99362614,18950964.02525432,18299348.438907765,17650438.282226972,17004287.663805269,16360951.77440783,15720486.908615146,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ244:IS244))","v":23750035.655076019},{"$f":"SUM(HZ240:HZ243)","v":28977271.554575104},{"$f":"SUM(IA240:IA243)","v":28249800.402142558},27481473.360785477,26730492.289057575,25995756.019857109,25276266.799093176,24571086.341078144,23879350.499372937,23196210.187260933,22516333.64881359,21838859.454485964,21163835.651160456,20491311.246657103,19821336.228952348,19153961.585782167,18489239.324637249,17827222.493158095,17167965.199938029,16511522.635742227,15857951.095151179,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW244:JP244))","v":6545624.0283164633},{"$f":"SUM(IW240:IW243)","v":8319274.8725565467},{"$f":"SUM(IX240:IX243)","v":8074619.4363954579},7816797.8256373331,7564107.4722069819,7316195.5955337854,7072741.807654079,6833444.2905719643,6598024.4074204667,6364950.168267576,6132537.6493280306,5900508.6474675965,5668870.8330278574,5437632.0297572268,5206800.2178790877,4976383.5372212892,4746390.2904082369,4516828.9461168265,4287708.1423974913,4059036.690061674,3830823.5761370435]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D247:W247))","v":300114.16251163959},{"$f":"(D237+D238)*HLOOKUP(D236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":214593.39428435205},{"$f":"(E237+E238)*HLOOKUP(E236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":238811.08015790972},{"$f":"(F237+F238)*HLOOKUP(F236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":241547.73758673811},{"$f":"(G237+G238)*HLOOKUP(G236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":260765.59599826523},{"$f":"(H237+H238)*HLOOKUP(H236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":278470.72901079728},{"$f":"(I237+I238)*HLOOKUP(I236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":286532.7392758769},{"$f":"(J237+J238)*HLOOKUP(J236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":303800.26148980699},{"$f":"(K237+K238)*HLOOKUP(K236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":312221.86515391467},{"$f":"(L237+L238)*HLOOKUP(L236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":333262.64354727021},{"$f":"(M237+M238)*HLOOKUP(M236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":331689.20119372348},{"$f":"(N237+N238)*HLOOKUP(N236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":333891.95838440495},{"$f":"(O237+O238)*HLOOKUP(O236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":334600.82090782974},{"$f":"(P237+P238)*HLOOKUP(P236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":329603.25617194513},{"$f":"(Q237+Q238)*HLOOKUP(Q236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":336955.60220636008},{"$f":"(R237+R238)*HLOOKUP(R236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":385512.28483049426},{"$f":"(S237+S238)*HLOOKUP(S236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(T237+T238)*HLOOKUP(T236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(U237+U238)*HLOOKUP(U236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(V237+V238)*HLOOKUP(V236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(W237+W238)*HLOOKUP(W236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA247:AT247))","v":600228.32502327918},{"$f":"(AA237+AA238)*HLOOKUP(AA236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":429186.7885687041},{"$f":"(AB237+AB238)*HLOOKUP(AB236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":477622.16031581943},{"$f":"(AC237+AC238)*HLOOKUP(AC236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":483095.47517347621},{"$f":"(AD237+AD238)*HLOOKUP(AD236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":521531.19199653046},{"$f":"(AE237+AE238)*HLOOKUP(AE236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":556941.45802159456},{"$f":"(AF237+AF238)*HLOOKUP(AF236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":573065.4785517538},{"$f":"(AG237+AG238)*HLOOKUP(AG236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":607600.52297961398},{"$f":"(AH237+AH238)*HLOOKUP(AH236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":624443.73030782933},{"$f":"(AI237+AI238)*HLOOKUP(AI236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":666525.28709454043},{"$f":"(AJ237+AJ238)*HLOOKUP(AJ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":663378.40238744696},{"$f":"(AK237+AK238)*HLOOKUP(AK236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":667783.9167688099},{"$f":"(AL237+AL238)*HLOOKUP(AL236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":669201.64181565947},{"$f":"(AM237+AM238)*HLOOKUP(AM236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":659206.51234389027},{"$f":"(AN237+AN238)*HLOOKUP(AN236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":673911.20441272017},{"$f":"(AO237+AO238)*HLOOKUP(AO236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":771024.56966098852},{"$f":"(AP237+AP238)*HLOOKUP(AP236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AQ237+AQ238)*HLOOKUP(AQ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AR237+AR238)*HLOOKUP(AR236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AS237+AS238)*HLOOKUP(AS236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AT237+AT238)*HLOOKUP(AT236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX247:BQ247))","v":1500570.8125581974},{"$f":"(AX237+AX238)*HLOOKUP(AX236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1072966.9714217603},{"$f":"(AY237+AY238)*HLOOKUP(AY236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1194055.4007895484},{"$f":"(AZ237+AZ238)*HLOOKUP(AZ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1207738.6879336906},{"$f":"(BA237+BA238)*HLOOKUP(BA236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1303827.9799913261},{"$f":"(BB237+BB238)*HLOOKUP(BB236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1392353.6450539865},{"$f":"(BC237+BC238)*HLOOKUP(BC236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1432663.6963793845},{"$f":"(BD237+BD238)*HLOOKUP(BD236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1519001.3074490349},{"$f":"(BE237+BE238)*HLOOKUP(BE236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1561109.3257695735},{"$f":"(BF237+BF238)*HLOOKUP(BF236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1666313.2177363511},{"$f":"(BG237+BG238)*HLOOKUP(BG236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1658446.0059686175},{"$f":"(BH237+BH238)*HLOOKUP(BH236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1669459.7919220247},{"$f":"(BI237+BI238)*HLOOKUP(BI236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673004.1045391487},{"$f":"(BJ237+BJ238)*HLOOKUP(BJ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1648016.2808597255},{"$f":"(BK237+BK238)*HLOOKUP(BK236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1684778.0110318004},{"$f":"(BL237+BL238)*HLOOKUP(BL236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1927561.4241524711},{"$f":"(BM237+BM238)*HLOOKUP(BM236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BN237+BN238)*HLOOKUP(BN236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BO237+BO238)*HLOOKUP(BO236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BP237+BP238)*HLOOKUP(BP236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BQ237+BQ238)*HLOOKUP(BQ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU247:CN247))","v":3001141.6251163948},{"$f":"(BU237+BU238)*HLOOKUP(BU236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2145933.9428435205},{"$f":"(BV237+BV238)*HLOOKUP(BV236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2388110.8015790968},{"$f":"(BW237+BW238)*HLOOKUP(BW236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2415477.3758673812},{"$f":"(BX237+BX238)*HLOOKUP(BX236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2607655.9599826522},{"$f":"(BY237+BY238)*HLOOKUP(BY236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2784707.2901079729},{"$f":"(BZ237+BZ238)*HLOOKUP(BZ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2865327.392758769},{"$f":"(CA237+CA238)*HLOOKUP(CA236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3038002.6148980698},{"$f":"(CB237+CB238)*HLOOKUP(CB236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3122218.6515391469},{"$f":"(CC237+CC238)*HLOOKUP(CC236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3332626.4354727021},{"$f":"(CD237+CD238)*HLOOKUP(CD236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3316892.011937235},{"$f":"(CE237+CE238)*HLOOKUP(CE236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3338919.5838440494},{"$f":"(CF237+CF238)*HLOOKUP(CF236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3346008.2090782975},{"$f":"(CG237+CG238)*HLOOKUP(CG236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3296032.5617194511},{"$f":"(CH237+CH238)*HLOOKUP(CH236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3369556.0220636008},{"$f":"(CI237+CI238)*HLOOKUP(CI236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3855122.8483049423},{"$f":"(CJ237+CJ238)*HLOOKUP(CJ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CK237+CK238)*HLOOKUP(CK236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CL237+CL238)*HLOOKUP(CL236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CM237+CM238)*HLOOKUP(CM236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CN237+CN238)*HLOOKUP(CN236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR247:DK247))","v":6002283.2502327897},{"$f":"(CR237+CR238)*HLOOKUP(CR236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4291867.8856870411},{"$f":"(CS237+CS238)*HLOOKUP(CS236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4776221.6031581936},{"$f":"(CT237+CT238)*HLOOKUP(CT236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":4830954.7517347625},{"$f":"(CU237+CU238)*HLOOKUP(CU236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5215311.9199653044},{"$f":"(CV237+CV238)*HLOOKUP(CV236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5569414.5802159458},{"$f":"(CW237+CW238)*HLOOKUP(CW236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":5730654.785517538},{"$f":"(CX237+CX238)*HLOOKUP(CX236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6076005.2297961395},{"$f":"(CY237+CY238)*HLOOKUP(CY236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6244437.3030782938},{"$f":"(CZ237+CZ238)*HLOOKUP(CZ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6665252.8709454043},{"$f":"(DA237+DA238)*HLOOKUP(DA236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6633784.02387447},{"$f":"(DB237+DB238)*HLOOKUP(DB236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6677839.1676880987},{"$f":"(DC237+DC238)*HLOOKUP(DC236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6692016.418156595},{"$f":"(DD237+DD238)*HLOOKUP(DD236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6592065.1234389022},{"$f":"(DE237+DE238)*HLOOKUP(DE236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6739112.0441272017},{"$f":"(DF237+DF238)*HLOOKUP(DF236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7710245.6966098845},{"$f":"(DG237+DG238)*HLOOKUP(DG236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DH237+DH238)*HLOOKUP(DH236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DI237+DI238)*HLOOKUP(DI236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DJ237+DJ238)*HLOOKUP(DJ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DK237+DK238)*HLOOKUP(DK236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO247:EH247))","v":15005708.12558198},{"$f":"(DO237+DO238)*HLOOKUP(DO236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":10729669.714217601},{"$f":"(DP237+DP238)*HLOOKUP(DP236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":11940554.007895485},{"$f":"(DQ237+DQ238)*HLOOKUP(DQ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":12077386.879336905},{"$f":"(DR237+DR238)*HLOOKUP(DR236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":13038279.799913261},{"$f":"(DS237+DS238)*HLOOKUP(DS236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":13923536.450539865},{"$f":"(DT237+DT238)*HLOOKUP(DT236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":14326636.963793844},{"$f":"(DU237+DU238)*HLOOKUP(DU236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":15190013.07449035},{"$f":"(DV237+DV238)*HLOOKUP(DV236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":15611093.257695735},{"$f":"(DW237+DW238)*HLOOKUP(DW236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16663132.177363511},{"$f":"(DX237+DX238)*HLOOKUP(DX236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16584460.059686175},{"$f":"(DY237+DY238)*HLOOKUP(DY236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16694597.919220246},{"$f":"(DZ237+DZ238)*HLOOKUP(DZ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16730041.045391487},{"$f":"(EA237+EA238)*HLOOKUP(EA236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16480162.808597255},{"$f":"(EB237+EB238)*HLOOKUP(EB236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16847780.110318001},{"$f":"(EC237+EC238)*HLOOKUP(EC236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":19275614.241524711},{"$f":"(ED237+ED238)*HLOOKUP(ED236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(EE237+EE238)*HLOOKUP(EE236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(EF237+EF238)*HLOOKUP(EF236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(EG237+EG238)*HLOOKUP(EG236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(EH237+EH238)*HLOOKUP(EH236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL247:FE247))","v":1515699.4001735041},{"$f":"(EL237+EL238)*HLOOKUP(EL236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1245408.0918288289},{"$f":"(EM237+EM238)*HLOOKUP(EM236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1194055.4007895484},{"$f":"(EN237+EN238)*HLOOKUP(EN236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1207738.6879336906},{"$f":"(EO237+EO238)*HLOOKUP(EO236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1303827.9799913261},{"$f":"(EP237+EP238)*HLOOKUP(EP236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1392353.6450539865},{"$f":"(EQ237+EQ238)*HLOOKUP(EQ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1432663.6963793845},{"$f":"(ER237+ER238)*HLOOKUP(ER236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1519001.3074490349},{"$f":"(ES237+ES238)*HLOOKUP(ES236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1561109.3257695735},{"$f":"(ET237+ET238)*HLOOKUP(ET236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1666313.2177363511},{"$f":"(EU237+EU238)*HLOOKUP(EU236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1658446.0059686175},{"$f":"(EV237+EV238)*HLOOKUP(EV236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1669459.7919220247},{"$f":"(EW237+EW238)*HLOOKUP(EW236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673004.1045391487},{"$f":"(EX237+EX238)*HLOOKUP(EX236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1648016.2808597255},{"$f":"(EY237+EY238)*HLOOKUP(EY236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1684778.0110318004},{"$f":"(EZ237+EZ238)*HLOOKUP(EZ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1927561.4241524711},{"$f":"(FA237+FA238)*HLOOKUP(FA236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(FB237+FB238)*HLOOKUP(FB236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(FC237+FC238)*HLOOKUP(FC236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(FD237+FD238)*HLOOKUP(FD236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(FE237+FE238)*HLOOKUP(FE236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI247:GB247))","v":1781927.839912859},{"$f":"(FI237+FI238)*HLOOKUP(FI236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1274148.2785633402},{"$f":"(FJ237+FJ238)*HLOOKUP(FJ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1417940.7884375888},{"$f":"(FK237+FK238)*HLOOKUP(FK236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1434189.6919212574},{"$f":"(FL237+FL238)*HLOOKUP(FL236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1548295.7262396999},{"$f":"(FM237+FM238)*HLOOKUP(FM236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1653419.9535016089},{"$f":"(FN237+FN238)*HLOOKUP(FN236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1701288.1394505189},{"$f":"(FO237+FO238)*HLOOKUP(FO236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1803814.052595729},{"$f":"(FP237+FP238)*HLOOKUP(FP236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1853817.3243513685},{"$f":"(FQ237+FQ238)*HLOOKUP(FQ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1978746.9460619169},{"$f":"(FR237+FR238)*HLOOKUP(FR236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1969404.6320877331},{"$f":"(FS237+FS238)*HLOOKUP(FS236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1982483.5029074044},{"$f":"(FT237+FT238)*HLOOKUP(FT236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1986692.3741402391},{"$f":"(FU237+FU238)*HLOOKUP(FU236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1957019.333520924},{"$f":"(FV237+FV238)*HLOOKUP(FV236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2000673.888100263},{"$f":"(FW237+FW238)*HLOOKUP(FW236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2288979.1911810595},{"$f":"(FX237+FX238)*HLOOKUP(FX236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FY237+FY238)*HLOOKUP(FY236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FZ237+FZ238)*HLOOKUP(FZ236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(GA237+GA238)*HLOOKUP(GA236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(GB237+GB238)*HLOOKUP(GB236,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF247:GY247))","v":3539202.1538902586},{"$f":"GF238*HydrogenFuel!D230","v":3246492.707235802},{"$f":"GG238*HydrogenFuel!E230","v":3391755.0787450024},{"$f":"GH238*HydrogenFuel!F230","v":3369733.1595305456},{"$f":"GI238*HydrogenFuel!G230","v":3423647.9015748715},{"$f":"GJ238*HydrogenFuel!H230","v":3488501.3957225671},{"$f":"GK238*HydrogenFuel!I230","v":3501816.7024019798},{"$f":"GL238*HydrogenFuel!J230","v":3603004.4924304299},{"$f":"GM238*HydrogenFuel!K230","v":3580904.6608047569},{"$f":"GN238*HydrogenFuel!L230","v":3715210.868678228},{"$f":"GO238*HydrogenFuel!M230","v":3660446.756878959},{"$f":"GP238*HydrogenFuel!N230","v":3614928.2895697812},{"$f":"GQ238*HydrogenFuel!O230","v":3611286.2536700014},{"$f":"GR238*HydrogenFuel!P230","v":3564507.1813490852},{"$f":"GS238*HydrogenFuel!Q230","v":3605155.6955105094},{"$f":"GT238*HydrogenFuel!R230","v":3931034.4824215006},{"$f":"GU238*HydrogenFuel!S230","v":3756840.5850910558},{"$f":"GV238*HydrogenFuel!T230","v":3717753.5429925951},{"$f":"GW238*HydrogenFuel!U230","v":3679290.292539523},{"$f":"GX238*HydrogenFuel!V230","v":3641447.3679788928},{"$f":"GY238*HydrogenFuel!W230","v":3604221.3646200662},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC247:HV247))","v":14156808.615561035},{"$f":"HC238*HydrogenFuel!D230","v":12985970.828943208},{"$f":"HD238*HydrogenFuel!E230","v":13567020.31498001},{"$f":"HE238*HydrogenFuel!F230","v":13478932.638122182},{"$f":"HF238*HydrogenFuel!G230","v":13694591.606299486},{"$f":"HG238*HydrogenFuel!H230","v":13954005.582890268},{"$f":"HH238*HydrogenFuel!I230","v":14007266.809607919},{"$f":"HI238*HydrogenFuel!J230","v":14412017.96972172},{"$f":"HJ238*HydrogenFuel!K230","v":14323618.643219028},{"$f":"HK238*HydrogenFuel!L230","v":14860843.474712912},{"$f":"HL238*HydrogenFuel!M230","v":14641787.027515836},{"$f":"HM238*HydrogenFuel!N230","v":14459713.158279125},{"$f":"HN238*HydrogenFuel!O230","v":14445145.014680006},{"$f":"HO238*HydrogenFuel!P230","v":14258028.725396341},{"$f":"HP238*HydrogenFuel!Q230","v":14420622.782042038},{"$f":"HQ238*HydrogenFuel!R230","v":15724137.929686002},{"$f":"HR238*HydrogenFuel!S230","v":15027362.340364223},{"$f":"HS238*HydrogenFuel!T230","v":14871014.17197038},{"$f":"HT238*HydrogenFuel!U230","v":14717161.170158092},{"$f":"HU238*HydrogenFuel!V230","v":14565789.471915571},{"$f":"HV238*HydrogenFuel!W230","v":14416885.458480265},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ247:IS247))","v":35392021.538902581},{"$f":"HZ238*HydrogenFuel!D230","v":32464927.07235802},{"$f":"IA238*HydrogenFuel!E230","v":33917550.787450023},{"$f":"IB238*HydrogenFuel!F230","v":33697331.595305458},{"$f":"IC238*HydrogenFuel!G230","v":34236479.015748717},{"$f":"ID238*HydrogenFuel!H230","v":34885013.957225673},{"$f":"IE238*HydrogenFuel!I230","v":35018167.0240198},{"$f":"IF238*HydrogenFuel!J230","v":36030044.924304299},{"$f":"IG238*HydrogenFuel!K230","v":35809046.60804756},{"$f":"IH238*HydrogenFuel!L230","v":37152108.686782278},{"$f":"II238*HydrogenFuel!M230","v":36604467.568789586},{"$f":"IJ238*HydrogenFuel!N230","v":36149282.89569781},{"$f":"IK238*HydrogenFuel!O230","v":36112862.53670001},{"$f":"IL238*HydrogenFuel!P230","v":35645071.813490845},{"$f":"IM238*HydrogenFuel!Q230","v":36051556.955105089},{"$f":"IN238*HydrogenFuel!R230","v":39310344.824215002},{"$f":"IO238*HydrogenFuel!S230","v":37568405.850910544},{"$f":"IP238*HydrogenFuel!T230","v":37177535.429925926},{"$f":"IQ238*HydrogenFuel!U230","v":36792902.925395213},{"$f":"IR238*HydrogenFuel!V230","v":36414473.67978891},{"$f":"IS238*HydrogenFuel!W230","v":36042213.646200642}]
[]
[null,"Fixed $/kW",{"$f":"C244/'Resource Options'!$J$31/1000","v":232.07125371966436},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Z244/'Resource Options'!$J$32/1000","v":454.85965729054215},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AW244/'Resource Options'!$J$33/1000","v":171.1376732558345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BT244/'Resource Options'!$J$34/1000","v":335.37271434975094},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CQ244/'Resource Options'!$J$35/1000","v":663.84279653758358},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DN244/'Resource Options'!$J$36/1000","v":1649.2530431010812},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EK244/'Resource Options'!$J$37/1000","v":185.89997007142657},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"FH244/'Resource Options'!$J$38/1000","v":191.30759895218571},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"GE244/'Resource Options'!$J$38/1000","v":929.20100503934657},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HB244/'Resource Options'!$J$38/1000","v":938.3454587104668},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HY244/'Resource Options'!$J$38/1000","v":950.00142620304075},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IV244/'Resource Options'!$J$42/1000","v":261.82496113265853}]
[null,"All per $/MWh",{"$f":"C251/(D237-D238)","v":228.85886179152212},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Z251/(AA237-AA238)","v":225.2462955754626},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AW251/(AX237-AX238)","v":181.43235146786878},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BT251/(BU237-BU238)","v":178.74608428156813},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CQ251/(CR237-CR238)","v":177.40295068841775},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DN251/(DO237-DO238)","v":176.59707053252751},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EK251/(EL237-EL238)","v":243.14219418138495},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"FH251/(FI237-FI238)","v":270.7963101568285},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"GE251/(GF237-GF239)","v":1353.940411081059},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HB251/(HC237-HC239)","v":479.3752414072452},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HY251/(HZ237-HZ239)","v":303.62707705224824},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IV251/(IW237-IW239)","v":98.996022395936919}]
[null,"Year",null,2031,{"$f":"D259+1","v":2032},{"$f":"E259+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"Year",null,2031,{"$f":"AA259+1","v":2032},{"$f":"AB259+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"Year",null,2031,{"$f":"AX259+1","v":2032},{"$f":"AY259+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"Year",null,2031,{"$f":"BU259+1","v":2032},{"$f":"BV259+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"Year",null,2031,{"$f":"CR259+1","v":2032},{"$f":"CS259+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"Year",null,2031,{"$f":"DO259+1","v":2032},{"$f":"DP259+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"Year",null,2031,{"$f":"EL259+1","v":2032},{"$f":"EM259+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"Year",null,2031,{"$f":"FI259+1","v":2032},{"$f":"FJ259+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,"Year",null,2031,{"$f":"GF259+1","v":2032},{"$f":"GG259+1","v":2033},{"$f":"GH259+1","v":2034},{"$f":"GI259+1","v":2035},{"$f":"GJ259+1","v":2036},{"$f":"GK259+1","v":2037},{"$f":"GL259+1","v":2038},{"$f":"GM259+1","v":2039},{"$f":"GN259+1","v":2040},{"$f":"GO259+1","v":2041},{"$f":"GP259+1","v":2042},{"$f":"GQ259+1","v":2043},{"$f":"GR259+1","v":2044},{"$f":"GS259+1","v":2045},{"$f":"GT259+1","v":2046},{"$f":"GU259+1","v":2047},{"$f":"GV259+1","v":2048},{"$f":"GW259+1","v":2049},{"$f":"GX259+1","v":2050},null,"Year",null,2031,{"$f":"HC259+1","v":2032},{"$f":"HD259+1","v":2033},{"$f":"HE259+1","v":2034},{"$f":"HF259+1","v":2035},{"$f":"HG259+1","v":2036},{"$f":"HH259+1","v":2037},{"$f":"HI259+1","v":2038},{"$f":"HJ259+1","v":2039},{"$f":"HK259+1","v":2040},{"$f":"HL259+1","v":2041},{"$f":"HM259+1","v":2042},{"$f":"HN259+1","v":2043},{"$f":"HO259+1","v":2044},{"$f":"HP259+1","v":2045},{"$f":"HQ259+1","v":2046},{"$f":"HR259+1","v":2047},{"$f":"HS259+1","v":2048},{"$f":"HT259+1","v":2049},{"$f":"HU259+1","v":2050},null,"Year",null,2031,{"$f":"HZ259+1","v":2032},{"$f":"IA259+1","v":2033},{"$f":"IB259+1","v":2034},{"$f":"IC259+1","v":2035},{"$f":"ID259+1","v":2036},{"$f":"IE259+1","v":2037},{"$f":"IF259+1","v":2038},{"$f":"IG259+1","v":2039},{"$f":"IH259+1","v":2040},{"$f":"II259+1","v":2041},{"$f":"IJ259+1","v":2042},{"$f":"IK259+1","v":2043},{"$f":"IL259+1","v":2044},{"$f":"IM259+1","v":2045},{"$f":"IN259+1","v":2046},{"$f":"IO259+1","v":2047},{"$f":"IP259+1","v":2048},{"$f":"IQ259+1","v":2049},{"$f":"IR259+1","v":2050},null,"Year",null,2031,{"$f":"IW259+1","v":2032},{"$f":"IX259+1","v":2033},{"$f":"IY259+1","v":2034},{"$f":"IZ259+1","v":2035},{"$f":"JA259+1","v":2036},{"$f":"JB259+1","v":2037},{"$f":"JC259+1","v":2038},{"$f":"JD259+1","v":2039},{"$f":"JE259+1","v":2040},{"$f":"JF259+1","v":2041},{"$f":"JG259+1","v":2042},{"$f":"JH259+1","v":2043},{"$f":"JI259+1","v":2044},{"$f":"JJ259+1","v":2045},{"$f":"JK259+1","v":2046},{"$f":"JL259+1","v":2047},{"$f":"JM259+1","v":2048},{"$f":"JN259+1","v":2049},{"$f":"JO259+1","v":2050}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"GF261*12/1000","v":16555.463061498202},{"$f":"GG261*12/1000","v":16439.574820067715},{"$f":"GH261*12/1000","v":16324.497796327241},{"$f":"GI261*12/1000","v":16210.226311752949},{"$f":"GJ261*12/1000","v":16096.754727570678},{"$f":"GK261*12/1000","v":15984.077444477683},{"$f":"GL261*12/1000","v":15872.188902366341},{"$f":"GM261*12/1000","v":15761.083580049775},{"$f":"GN261*12/1000","v":15650.755994989429},{"$f":"GO261*12/1000","v":15541.2007030245},{"$f":"GP261*12/1000","v":15432.412298103329},{"$f":"GQ261*12/1000","v":15324.385412016607},{"$f":"GR261*12/1000","v":15217.114714132487},{"$f":"GS261*12/1000","v":15110.594911133561},{"$f":"GT261*12/1000","v":15004.820746755629},{"$f":"GU261*12/1000","v":14899.787001528341},{"$f":"GV261*12/1000","v":14795.488492517643},{"$f":"GW261*12/1000","v":14691.920073070019},{"$f":"GX261*12/1000","v":14589.076632558528},{"$f":"GY261*12/1000","v":14486.953096130619},null,"Storage Losses (MWh)",null,{"$f":"HC261*12/1000","v":66221.852245992806},{"$f":"HD261*12/1000","v":65758.299280270861},{"$f":"HE261*12/1000","v":65297.991185308965},{"$f":"HF261*12/1000","v":64840.905247011797},{"$f":"HG261*12/1000","v":64387.018910282713},{"$f":"HH261*12/1000","v":63936.309777910734},{"$f":"HI261*12/1000","v":63488.755609465363},{"$f":"HJ261*12/1000","v":63044.334320199101},{"$f":"HK261*12/1000","v":62603.023979957718},{"$f":"HL261*12/1000","v":62164.802812098002},{"$f":"HM261*12/1000","v":61729.649192413315},{"$f":"HN261*12/1000","v":61297.541648066428},{"$f":"HO261*12/1000","v":60868.458856529949},{"$f":"HP261*12/1000","v":60442.379644534245},{"$f":"HQ261*12/1000","v":60019.282987022518},{"$f":"HR261*12/1000","v":59599.148006113362},{"$f":"HS261*12/1000","v":59181.953970070572},{"$f":"HT261*12/1000","v":58767.680292280078},{"$f":"HU261*12/1000","v":58356.306530234113},{"$f":"HV261*12/1000","v":57947.812384522476},null,"Storage Losses (MWh)",null,{"$f":"HZ261*12/1000","v":165554.63061498202},{"$f":"IA261*12/1000","v":164395.74820067713},{"$f":"IB261*12/1000","v":163244.97796327239},{"$f":"IC261*12/1000","v":162102.26311752951},{"$f":"ID261*12/1000","v":160967.54727570681},{"$f":"IE261*12/1000","v":159840.77444477682},{"$f":"IF261*12/1000","v":158721.88902366339},{"$f":"IG261*12/1000","v":157610.83580049773},{"$f":"IH261*12/1000","v":156507.55994989426},{"$f":"II261*12/1000","v":155412.00703024497},{"$f":"IJ261*12/1000","v":154324.12298103326},{"$f":"IK261*12/1000","v":153243.85412016604},{"$f":"IL261*12/1000","v":152171.14714132485},{"$f":"IM261*12/1000","v":151105.94911133556},{"$f":"IN261*12/1000","v":150048.20746755623},{"$f":"IO261*12/1000","v":148997.87001528335},{"$f":"IP261*12/1000","v":147954.88492517633},{"$f":"IQ261*12/1000","v":146919.2007307001},{"$f":"IR261*12/1000","v":145890.76632558519},{"$f":"IS261*12/1000","v":144869.5309613061},null,"Storage Losses (MWh)",null,{"$f":"IW260*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IX260*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IY260*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IZ260*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JA260*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JB260*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JC260*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JD260*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JE260*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JF260*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JG260*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JH260*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JI260*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JJ260*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JK260*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JL260*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JM260*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JN260*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JO260*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JP260*(1-'Resource Options'!$W$42)","v":38325}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D264:W264))","v":926645.38279842609},{"$f":"VLOOKUP(D258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(D259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1252521.2505861809},{"$f":"VLOOKUP(E258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(E259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1158148.4676145155},{"$f":"VLOOKUP(F258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(F259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1065489.6247103729},{"$f":"VLOOKUP(G258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(G259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":983629.9009932708},{"$f":"VLOOKUP(H258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(H259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":910405.01659571356},{"$f":"VLOOKUP(I258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(I259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":843350.14889288717},{"$f":"VLOOKUP(J258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(J259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":778858.39642288745},{"$f":"VLOOKUP(K258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(K259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":718794.49754899018},{"$f":"VLOOKUP(L258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(L259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":665551.83831051551},{"$f":"VLOOKUP(M258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(M259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":614631.57285438571},{"$f":"VLOOKUP(D258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1161673.8458813629},{"$f":"VLOOKUP(E258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1090878.9918080138},{"$f":"VLOOKUP(F258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1018339.2668709863},{"$f":"VLOOKUP(G258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":952325.80511132767},{"$f":"VLOOKUP(H258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":890974.03763292776},{"$f":"VLOOKUP(I258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":831564.64277171879},{"$f":"VLOOKUP(J258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":772155.24791051005},{"$f":"VLOOKUP(K258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":715174.63494373823},{"$f":"VLOOKUP(L258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":663049.95351994422},{"$f":"VLOOKUP(M258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":613352.42174469074},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA264:AT264))","v":1816224.9502849155},{"$f":"VLOOKUP(AA258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AA259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2454941.6511489144},{"$f":"VLOOKUP(AB258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AB259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2269970.9965244508},{"$f":"VLOOKUP(AC258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AC259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2088359.664432331},{"$f":"VLOOKUP(AD258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AD259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1927914.6059468107},{"$f":"VLOOKUP(AE258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AE259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1784393.8325275984},{"$f":"VLOOKUP(AF258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AF259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1652966.2918300584},{"$f":"VLOOKUP(AG258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AG259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1526562.456988859},{"$f":"VLOOKUP(AH258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AH259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1408837.2151960204},{"$f":"VLOOKUP(AI258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AI259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1304481.6030886101},{"$f":"VLOOKUP(AJ258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AJ259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1204677.8827945956},{"$f":"VLOOKUP(AA258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2276880.7379274704},{"$f":"VLOOKUP(AB258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2138122.8239437062},{"$f":"VLOOKUP(AC258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1995944.9630671325},{"$f":"VLOOKUP(AD258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1866558.5780182017},{"$f":"VLOOKUP(AE258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1746309.1137605377},{"$f":"VLOOKUP(AF258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1629866.6998325684},{"$f":"VLOOKUP(AG258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1513424.2859045991},{"$f":"VLOOKUP(AH258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1401742.2844897264},{"$f":"VLOOKUP(AI258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1299577.9088990905},{"$f":"VLOOKUP(AJ258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1202170.7466195934},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX264:BQ264))","v":3416707.8473439412},{"$f":"VLOOKUP(AX258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AX259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4618270.6624177638},{"$f":"VLOOKUP(AY258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AY259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4270301.2728965981},{"$f":"VLOOKUP(AZ258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AZ259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3928651.4880346572},{"$f":"VLOOKUP(BA258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BA259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3626819.9939187779},{"$f":"VLOOKUP(BB258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BB259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3356826.7022170136},{"$f":"VLOOKUP(BC258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BC259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3109583.3695076187},{"$f":"VLOOKUP(BD258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BD259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2871790.7027079794},{"$f":"VLOOKUP(BE258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BE259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2650324.3268601224},{"$f":"VLOOKUP(BF258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BF259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2454009.0858731316},{"$f":"VLOOKUP(BG258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BG259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2266256.9276015554},{"$f":"VLOOKUP(AX258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4283299.9753266666},{"$f":"VLOOKUP(AY258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4022266.6415895489},{"$f":"VLOOKUP(AZ258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3754799.6557960985},{"$f":"VLOOKUP(BA258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3511396.1737181782},{"$f":"VLOOKUP(BB258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3285181.195169616},{"$f":"VLOOKUP(BC258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3066128.0930916201},{"$f":"VLOOKUP(BD258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2847074.9910136247},{"$f":"VLOOKUP(BE258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2636977.2437156304},{"$f":"VLOOKUP(BF258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2444784.1875940515},{"$f":"VLOOKUP(BG258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2261540.4678688855},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU264:CN264))","v":6695606.8941691434},{"$f":"VLOOKUP(BU258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BU259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":9050268.933722714},{"$f":"VLOOKUP(BV258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BV259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8368365.0813787337},{"$f":"VLOOKUP(BW258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BW259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7698845.5447021322},{"$f":"VLOOKUP(BX258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BX259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7107356.5666642003},{"$f":"VLOOKUP(BY258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BY259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6578259.8378633866},{"$f":"VLOOKUP(BZ258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BZ259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6093745.4348209128},{"$f":"VLOOKUP(CA258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CA259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5627751.1823581988},{"$f":"VLOOKUP(CB258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CB259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5193751.0104950126},{"$f":"VLOOKUP(CC258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CC259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4809038.6675872644},{"$f":"VLOOKUP(CD258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CD259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4441107.1084709214},{"$f":"VLOOKUP(BU258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8393838.1992145684},{"$f":"VLOOKUP(BV258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7882299.9972179076},{"$f":"VLOOKUP(BW258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7358153.9847242068},{"$f":"VLOOKUP(BX258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6881164.407189033},{"$f":"VLOOKUP(BY258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6437858.5591015164},{"$f":"VLOOKUP(BZ258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6008587.598283858},{"$f":"VLOOKUP(CA258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5579316.6374662006},{"$f":"VLOOKUP(CB258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5167595.1827473212},{"$f":"VLOOKUP(CC258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4790960.9462030865},{"$f":"VLOOKUP(CD258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4431864.4217347167},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR264:DK264))","v":13253404.987819545},{"$f":"VLOOKUP(CR258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CR259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17914265.476332609},{"$f":"VLOOKUP(CS258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CS259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16564492.698342999},{"$f":"VLOOKUP(CT258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CT259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15239233.658037083},{"$f":"VLOOKUP(CU258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CU259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14068429.712155038},{"$f":"VLOOKUP(CV258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CV259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13021126.109156128},{"$f":"VLOOKUP(CW258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CW259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12062069.565447496},{"$f":"VLOOKUP(CX258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CX259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11139672.141658632},{"$f":"VLOOKUP(CY258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CY259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10280604.377764788},{"$f":"VLOOKUP(CZ258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CZ259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9519097.8310155291},{"$f":"VLOOKUP(DA258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DA259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8790807.4702096526},{"$f":"VLOOKUP(CR258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16614914.646990368},{"$f":"VLOOKUP(CS258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15602366.708474619},{"$f":"VLOOKUP(CT258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14564862.642580416},{"$f":"VLOOKUP(CU258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13620700.874130733},{"$f":"VLOOKUP(CV258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12743213.286965311},{"$f":"VLOOKUP(CW258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11893506.608668329},{"$f":"VLOOKUP(CX258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11043799.930371348},{"$f":"VLOOKUP(CY258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10228831.060810698},{"$f":"VLOOKUP(CZ258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9483314.4634211529},{"$f":"VLOOKUP(DA258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8772512.3294663727},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO264:EH264))","v":32926799.268770751},{"$f":"VLOOKUP(DO258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DO259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":44506255.104162298},{"$f":"VLOOKUP(DP258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DP259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":41152875.549235791},{"$f":"VLOOKUP(DQ258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DQ259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":37860397.99804192},{"$f":"VLOOKUP(DR258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DR259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":34951649.148627557},{"$f":"VLOOKUP(DS258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DS259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":32349724.923034351},{"$f":"VLOOKUP(DT258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DT259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":29967041.95732725},{"$f":"VLOOKUP(DU258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DU259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":27675435.019559935},{"$f":"VLOOKUP(DV258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DV259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":25541164.479574114},{"$f":"VLOOKUP(DW258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DW259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":23649275.321300317},{"$f":"VLOOKUP(DX258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DX259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":21839908.555425841},{"$f":"VLOOKUP(DO258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":41278143.990317762},{"$f":"VLOOKUP(DP258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":38762566.842244759},{"$f":"VLOOKUP(DQ258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":36184988.616149046},{"$f":"VLOOKUP(DR258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":33839310.274955846},{"$f":"VLOOKUP(DS258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":31659277.470556702},{"$f":"VLOOKUP(DT258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":29548263.639821745},{"$f":"VLOOKUP(DU258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":27437249.809086792},{"$f":"VLOOKUP(DV258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":25412538.695000838},{"$f":"VLOOKUP(DW258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":23560375.015075356},{"$f":"VLOOKUP(DX258,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":21794456.052661344},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL264:FE264))","v":2474937.5452492484},{"$f":"VLOOKUP(EL258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3318901.768448296},{"$f":"VLOOKUP(EM258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3203409.0199410212},{"$f":"VLOOKUP(EN258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3081945.8832843197},{"$f":"VLOOKUP(EO258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2962605.4153651698},{"$f":"VLOOKUP(EP258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2845228.5689582801},{"$f":"VLOOKUP(EQ258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2729670.5703072981},{"$f":"VLOOKUP(ER258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2615794.8019238282},{"$f":"VLOOKUP(ES258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2503474.8416544343},{"$f":"VLOOKUP(ET258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2392029.6411241475},{"$f":"VLOOKUP(EU258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2280710.8627472981},{"$f":"VLOOKUP(EV258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2169392.0843704487},{"$f":"VLOOKUP(EW258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2058073.3059935991},{"$f":"VLOOKUP(EX258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1946754.5276167498},{"$f":"VLOOKUP(EY258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1835435.7492399004},{"$f":"VLOOKUP(EZ258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1724116.9708630512},{"$f":"VLOOKUP(FA258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1612798.1924862016},{"$f":"VLOOKUP(FB258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1501479.4141093518},{"$f":"VLOOKUP(FC258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1390160.635732502},{"$f":"VLOOKUP(FD258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1278841.8573556526},{"$f":"VLOOKUP(FE258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1167523.0789788035},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI264:GB264))","v":2345627.2021104018},{"$f":"VLOOKUP(FI258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3145496.0486369086},{"$f":"VLOOKUP(FJ258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3036037.556213466},{"$f":"VLOOKUP(FK258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2920920.6160132959},{"$f":"VLOOKUP(FL258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2807815.4395206301},{"$f":"VLOOKUP(FM258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2696571.2893971545},{"$f":"VLOOKUP(FN258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2587050.956014405},{"$f":"VLOOKUP(FO258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2479124.9598638271},{"$f":"VLOOKUP(FP258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2372673.4840867622},{"$f":"VLOOKUP(FQ258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2267051.0636704266},{"$f":"VLOOKUP(FR258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2161548.4601127515},{"$f":"VLOOKUP(FS258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2056045.8565550759},{"$f":"VLOOKUP(FT258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1950543.2529974009},{"$f":"VLOOKUP(FU258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1845040.6494397258},{"$f":"VLOOKUP(FV258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1739538.0458820506},{"$f":"VLOOKUP(FW258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1634035.4423243757},{"$f":"VLOOKUP(FX258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1528532.8387667001},{"$f":"VLOOKUP(FY258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1423030.2352090247},{"$f":"VLOOKUP(FZ258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1317527.6316513494},{"$f":"VLOOKUP(GA258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1212025.028093674},{"$f":"VLOOKUP(GB258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1106522.4245359993},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF264:GY264))","v":17611222.275100492},{"$f":"(VLOOKUP(GF258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GF258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":23616723.931302514},{"$f":"(VLOOKUP(GG258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GG258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22794897.752687145},{"$f":"(VLOOKUP(GH258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GH258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21930587.337259408},{"$f":"(VLOOKUP(GI258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GI258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21081381.460944265},{"$f":"(VLOOKUP(GJ258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GJ258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20246148.371531546},{"$f":"(VLOOKUP(GK258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GK258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19423857.884317148},{"$f":"(VLOOKUP(GL258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GL258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18613537.853171811},{"$f":"(VLOOKUP(GM258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GM258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17814288.680184882},{"$f":"(VLOOKUP(GN258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GN258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17021264.14435387},{"$f":"(VLOOKUP(GO258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GO258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16229139.206433501},{"$f":"(VLOOKUP(GP258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GP258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15437014.268513136},{"$f":"(VLOOKUP(GQ258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GQ258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14644889.33059277},{"$f":"(VLOOKUP(GR258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GR258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13852764.392672403},{"$f":"(VLOOKUP(GS258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GS258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13060639.454752037},{"$f":"(VLOOKUP(GT258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GT258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12268514.516831672},{"$f":"(VLOOKUP(GU258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GU258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11476389.578911303},{"$f":"(VLOOKUP(GV258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GV258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10684264.640990935},{"$f":"(VLOOKUP(GW258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GW258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9892139.7030705661},{"$f":"(VLOOKUP(GX258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GX258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9100014.7651501987},{"$f":"(VLOOKUP(GY258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GY258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8307889.8272298351},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC264:HV264))","v":17843630.157260243},{"$f":"(VLOOKUP(HC258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HC258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":23928383.889179826},{"$f":"(VLOOKUP(HD258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HD258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":23095712.416655157},{"$f":"(VLOOKUP(HE258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HE258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22219996.060740136},{"$f":"(VLOOKUP(HF258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HF258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21359583.572178029},{"$f":"(VLOOKUP(HG258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HG258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20513328.263501484},{"$f":"(VLOOKUP(HH258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HH258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19680186.355092779},{"$f":"(VLOOKUP(HI258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HI258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18859172.871819679},{"$f":"(VLOOKUP(HJ258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HJ258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18049376.344156839},{"$f":"(VLOOKUP(HK258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HK258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17245886.597564522},{"$f":"(VLOOKUP(HL258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HL258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16443308.320497539},{"$f":"(VLOOKUP(HM258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HM258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15640730.043430559},{"$f":"(VLOOKUP(HN258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HN258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14838151.766363582},{"$f":"(VLOOKUP(HO258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HO258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14035573.489296602},{"$f":"(VLOOKUP(HP258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HP258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13232995.212229624},{"$f":"(VLOOKUP(HQ258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HQ258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12430416.935162647},{"$f":"(VLOOKUP(HR258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HR258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11627838.658095665},{"$f":"(VLOOKUP(HS258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HS258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10825260.381028684},{"$f":"(VLOOKUP(HT258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HT258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10022682.103961704},{"$f":"(VLOOKUP(HU258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HU258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9220103.8268947247},{"$f":"(VLOOKUP(HV258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HV258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8417525.549827747},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ264:IS264))","v":18139307.799779888},{"$f":"(VLOOKUP(HZ258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HZ258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":24324888.864641842},{"$f":"(VLOOKUP(IA258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IA258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":23478419.620261353},{"$f":"(VLOOKUP(IB258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IB258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22588192.21780755},{"$f":"(VLOOKUP(IC258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IC258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21713522.275242507},{"$f":"(VLOOKUP(ID258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(ID258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20853244.103929047},{"$f":"(VLOOKUP(IE258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IE258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20006296.6283128},{"$f":"(VLOOKUP(IF258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IF258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19171678.551743854},{"$f":"(VLOOKUP(IG258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IG258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18348463.301202893},{"$f":"(VLOOKUP(IH258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IH258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17531659.338166535},{"$f":"(VLOOKUP(II258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(II258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16715781.948149486},{"$f":"(VLOOKUP(IJ258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IJ258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15899904.558132438},{"$f":"(VLOOKUP(IK258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IK258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15084027.168115396},{"$f":"(VLOOKUP(IL258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IL258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14268149.778098349},{"$f":"(VLOOKUP(IM258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IM258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13452272.388081299},{"$f":"(VLOOKUP(IN258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IN258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12636394.998064253},{"$f":"(VLOOKUP(IO258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IO258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11820517.608047206},{"$f":"(VLOOKUP(IP258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IP258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11004640.218030157},{"$f":"(VLOOKUP(IQ258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IQ258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10188762.828013105},{"$f":"(VLOOKUP(IR258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IR258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9372885.4379960597},{"$f":"(VLOOKUP(IS258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IS258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF259,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8557008.0479790159},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW264:JP264))","v":5705405.9475649996},{"$f":"VLOOKUP(IW258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":7650973.6277736695},{"$f":"VLOOKUP(IX258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":7384731.3480446786},{"$f":"VLOOKUP(IY258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":7104725.6955298167},{"$f":"VLOOKUP(IZ258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6829613.3732984541},{"$f":"VLOOKUP(JA258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6559027.7341247406},{"$f":"VLOOKUP(JB258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6292635.0350210452},{"$f":"VLOOKUP(JC258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6030120.3354215641},{"$f":"VLOOKUP(JD258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5771192.1977878017},{"$f":"VLOOKUP(JE258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5514280.6198962312},{"$f":"VLOOKUP(JF258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5257660.4795431606},{"$f":"VLOOKUP(JG258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5001040.3391900891},{"$f":"VLOOKUP(JH258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4744420.1988370186},{"$f":"VLOOKUP(JI258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4487800.058483948},{"$f":"VLOOKUP(JJ258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4231179.9181308774},{"$f":"VLOOKUP(JK258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3974559.7777778069},{"$f":"VLOOKUP(JL258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3717939.6374247354},{"$f":"VLOOKUP(JM258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3461319.4970716638},{"$f":"VLOOKUP(JN258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3204699.3567185923},{"$f":"VLOOKUP(JO258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2948079.2163655213},{"$f":"VLOOKUP(JP258,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL259,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2691459.0760124512}]
[null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D265:W265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA265:AT265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX265:BQ265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU265:CN265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR265:DK265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO265:EH265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL265:FE265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI265:GB265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF265:GY265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC265:HV265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ265:IS265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW265:JP265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D271:W271))","v":10033.05181936515},{"$f":"SUM(D269:D270)*Misc_Rev","v":7733.6580198337488},7822.2819340089272,8444.6330608078224,9017.9960882856594,9279.0762287099988,9838.2676680859113,10110.992881144373,10792.377448634799,10741.423091457542,10812.75718032057,10835.71298427916,10673.871847872273,10911.970221850766,12484.429831950727,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA271:AT271))","v":20066.103638730299},{"$f":"SUM(AA269:AA270)*Misc_Rev","v":15467.316039667498},15644.563868017854,16889.266121615645,18035.992176571319,18558.152457419998,19676.535336171823,20221.985762288747,21584.754897269599,21482.846182915084,21625.51436064114,21671.42596855832,21347.743695744546,21823.940443701533,24968.859663901454,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX271:BQ271))","v":50165.25909682575},{"$f":"SUM(AX269:AX270)*Misc_Rev","v":38668.290099168742},39111.409670044639,42223.16530403911,45089.980441428299,46395.381143549988,49191.338340429553,50554.964405721868,53961.887243173995,53707.115457287713,54063.785901602852,54178.564921395795,53369.359239361358,54559.851109253832,62422.14915975363,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU271:CN271))","v":100330.5181936515},{"$f":"SUM(BU269:BU270)*Misc_Rev","v":77336.580198337484},78222.819340089278,84446.33060807822,90179.960882856598,92790.762287099977,98382.676680859106,101109.92881144374,107923.77448634799,107414.23091457543,108127.5718032057,108357.12984279159,106738.71847872272,109119.70221850766,124844.29831950726,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR271:DK271))","v":200661.036387303},{"$f":"SUM(CR269:CR270)*Misc_Rev","v":154673.16039667497},156445.63868017856,168892.66121615644,180359.9217657132,185581.52457419995,196765.35336171821,202219.85762288747,215847.54897269598,214828.46182915085,216255.14360641141,216714.25968558318,213477.43695744543,218239.40443701533,249688.59663901452,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO271:EH271))","v":501652.59096825746},{"$f":"SUM(DO269:DO270)*Misc_Rev","v":386682.90099168743},391114.09670044633,422231.6530403911,450899.80441428302,463953.81143549987,491913.38340429554,505549.64405721874,539618.87243174005,537071.1545728771,540637.85901602847,541785.64921395795,533693.59239361354,545598.51109253825,624221.49159753625,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL271:FE271))","v":50710.473097145084},{"$f":"SUM(EL269:EL270)*Misc_Rev","v":44882.836722249434},39111.409670044639,42223.16530403911,45089.980441428299,46395.381143549988,49191.338340429553,50554.964405721868,53961.887243173995,53707.115457287713,54063.785901602852,54178.564921395795,53369.359239361358,54559.851109253832,62422.14915975363,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI271:GB271))","v":59571.245177480589},{"$f":"SUM(FI269:FI270)*Misc_Rev","v":45918.594492762881},46444.798983178007,50140.008798546449,53544.351774196111,55094.515107965606,58414.714279260093,60034.020231794719,64079.741101269123,63777.199605529153,64200.745758153389,64337.04584415751,63376.114096741607,64789.823192238924,74126.30212720744,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF271:GY271))","v":116581.11544576524},{"$f":"SUM(GF269:GF270)*Misc_Rev","v":111101.09310201058},{"$f":"SUM(GG269:GG270)*Misc_Rev","v":110412.75932059264},{"$f":"SUM(GH269:GH270)*Misc_Rev","v":112109.44068332449},{"$f":"SUM(GI269:GI270)*Misc_Rev","v":114161.66670814385},{"$f":"SUM(GJ269:GJ270)*Misc_Rev","v":114551.0971586646},{"$f":"SUM(GK269:GK270)*Misc_Rev","v":117780.92302900509},{"$f":"SUM(GL269:GL270)*Misc_Rev","v":117030.00909985238},{"$f":"SUM(GM269:GM270)*Misc_Rev","v":121337.52356789526},{"$f":"SUM(GN269:GN270)*Misc_Rev","v":119544.0266953993},{"$f":"SUM(GO269:GO270)*Misc_Rev","v":118050.50687988038},{"$f":"SUM(GP269:GP270)*Misc_Rev","v":117909.99398464207},{"$f":"SUM(GQ269:GQ270)*Misc_Rev","v":116376.33755761171},{"$f":"SUM(GR269:GR270)*Misc_Rev","v":117667.09935977796},{"$f":"SUM(GS269:GS270)*Misc_Rev","v":128171.79900444948},{"$f":"SUM(GT269:GT270)*Misc_Rev","v":122523.18193835893},{"$f":"SUM(GU269:GU270)*Misc_Rev","v":121239.13547514011},{"$f":"SUM(GV269:GV270)*Misc_Rev","v":119975.51746886679},{"$f":"SUM(GW269:GW270)*Misc_Rev","v":118732.21357640738},{"$f":"SUM(GX269:GX270)*Misc_Rev","v":117509.11145279744},{"$f":"SUM(GY269:GY270)*Misc_Rev","v":116306.10074685098},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC271:HV271))","v":466324.46178306098},{"$f":"SUM(HC269:HC270)*Misc_Rev","v":444404.37240804231},{"$f":"SUM(HD269:HD270)*Misc_Rev","v":441651.03728237055},{"$f":"SUM(HE269:HE270)*Misc_Rev","v":448437.76273329795},{"$f":"SUM(HF269:HF270)*Misc_Rev","v":456646.6668325754},{"$f":"SUM(HG269:HG270)*Misc_Rev","v":458204.38863465842},{"$f":"SUM(HH269:HH270)*Misc_Rev","v":471123.69211602036},{"$f":"SUM(HI269:HI270)*Misc_Rev","v":468120.03639940952},{"$f":"SUM(HJ269:HJ270)*Misc_Rev","v":485350.09427158104},{"$f":"SUM(HK269:HK270)*Misc_Rev","v":478176.10678159719},{"$f":"SUM(HL269:HL270)*Misc_Rev","v":472202.02751952154},{"$f":"SUM(HM269:HM270)*Misc_Rev","v":471639.9759385683},{"$f":"SUM(HN269:HN270)*Misc_Rev","v":465505.35023044684},{"$f":"SUM(HO269:HO270)*Misc_Rev","v":470668.39743911184},{"$f":"SUM(HP269:HP270)*Misc_Rev","v":512687.19601779792},{"$f":"SUM(HQ269:HQ270)*Misc_Rev","v":490092.72775343573},{"$f":"SUM(HR269:HR270)*Misc_Rev","v":484956.54190056043},{"$f":"SUM(HS269:HS270)*Misc_Rev","v":479902.06987546716},{"$f":"SUM(HT269:HT270)*Misc_Rev","v":474928.8543056295},{"$f":"SUM(HU269:HU270)*Misc_Rev","v":470036.44581118977},{"$f":"SUM(HV269:HV270)*Misc_Rev","v":465224.40298740391},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ271:IS271))","v":1165811.1544576522},{"$f":"SUM(HZ269:HZ270)*Misc_Rev","v":1111010.9310201057},{"$f":"SUM(IA269:IA270)*Misc_Rev","v":1104127.593205926},{"$f":"SUM(IB269:IB270)*Misc_Rev","v":1121094.4068332447},{"$f":"SUM(IC269:IC270)*Misc_Rev","v":1141616.6670814385},{"$f":"SUM(ID269:ID270)*Misc_Rev","v":1145510.971586646},{"$f":"SUM(IE269:IE270)*Misc_Rev","v":1177809.2302900509},{"$f":"SUM(IF269:IF270)*Misc_Rev","v":1170300.0909985236},{"$f":"SUM(IG269:IG270)*Misc_Rev","v":1213375.2356789527},{"$f":"SUM(IH269:IH270)*Misc_Rev","v":1195440.2669539927},{"$f":"SUM(II269:II270)*Misc_Rev","v":1180505.0687988037},{"$f":"SUM(IJ269:IJ270)*Misc_Rev","v":1179099.9398464209},{"$f":"SUM(IK269:IK270)*Misc_Rev","v":1163763.3755761168},{"$f":"SUM(IL269:IL270)*Misc_Rev","v":1176670.9935977794},{"$f":"SUM(IM269:IM270)*Misc_Rev","v":1281717.9900444944},{"$f":"SUM(IN269:IN270)*Misc_Rev","v":1225231.8193835889},{"$f":"SUM(IO269:IO270)*Misc_Rev","v":1212391.3547514004},{"$f":"SUM(IP269:IP270)*Misc_Rev","v":1199755.1746886671},{"$f":"SUM(IQ269:IQ270)*Misc_Rev","v":1187322.1357640731},{"$f":"SUM(IR269:IR270)*Misc_Rev","v":1175091.1145279736},{"$f":"SUM(IS269:IS270)*Misc_Rev","v":1163061.007468509},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW271:JP271))","v":16011.138110004827},{"$f":"SUM(IW269:IW270)*Misc_Rev","v":13761.573614122275},{"$f":"SUM(IX269:IX270)*Misc_Rev","v":14036.80508640472},{"$f":"SUM(IY269:IY270)*Misc_Rev","v":14317.541188132815},14603.89201189547,14895.969852133383,15193.889249176051,15497.767034159569,15807.722374842762,16123.876822339622,16446.354358786411,16775.281445962137,17110.787074881384,17453.002816379012,17802.062872706592,18158.104130160722,18521.266212763938,18891.691537019218,19269.525367759597,19654.915875114792,20048.014192617091]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D274:W274))","v":1470057.8558231574},{"$f":"D272+D267","v":1710671.1518420996},{"$f":"E272+E267","v":1623355.7534750011},1554853.8654359793,1495675.7179922182,1435265.0658381619,1390617.8764633988,1339493.0368388179,1305917.3365733838,1255911.6369847548,1212224.0462959509,1703367.4759994517,1631338.3579783307,1570392.7222127067,1558592.1203455525,1483674.8386322118,1428514.1436226671,1373438.422610156,1320878.1569690558,1273262.2298174468,1228163.6273998218,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA274:AT274))","v":2894107.3230179865},{"$f":"AA272+AA267","v":3362777.2471376248},{"$f":"AB272+AB267","v":3191752.0775918327},3058281.9854168827,2943023.9562687101,2824952.0016629808,2738156.5790345771,2638299.6665254841,2573360.180523668,2475284.033461526,2389747.319362652,3352417.7143146084,3211034.2667583204,3091884.4384340327,3070760.4244637801,2923213.316055777,2815098.3538370701,2707149.9406525479,2604131.8199959919,2510804.602778838,2422411.3420402934,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX274:BQ274))","v":5840270.3702886375},{"$f":"AX272+AX267","v":6631220.5699895984},{"$f":"AY272+AY267","v":6312982.1115171136},6086449.9891671389,5892245.9223680496,5680427.7287528832,5539208.8032902777,5362116.4366363324,5266834.1044677664,5080321.5733797178,4922223.0588274775,6734117.7842050558,6461760.1238948368,6247007.5169874774,6269307.1460617352,5969796.1842619181,5766408.8011241611,5563334.7323652096,5369535.5990526406,5193967.1291961949,5027680.4874614645,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU274:CN274))","v":11509483.9110617},{"$f":"BU272+BU267","v":13044699.26307527},{"$f":"BV272+BV267","v":12421627.883112829},11981701.69395002,11604812.753485329,11191398.307456162,10918251.447237687,10572962.897963392,10390622.018413758,10024792.124357963,9715430.4223154429,13266286.864199275,12731516.270000972,12312203.601442905,12366012.924098805,11775495.640953232,11376924.260089394,10978966.870824635,10599185.259089708,10255129.662389109,9929263.3505612463,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR274:DK274))","v":22847910.992607821},{"$f":"CR272+CR267","v":25871656.649246607},{"$f":"CS272+CS267","v":24638919.426304258},23772205.103515789,23029946.415719882,22213339.464862715,21676336.735132501,20994655.820617504,20638197.846305732,19913733.226314452,19301845.14929137,26330625.024187718,25271028.562213238,24442595.770353749,24559424.480172932,23386894.554335851,22597955.178019855,21810231.147743478,21058484.579163842,20377454.728774931,19732429.076760802,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO274:EH274))","v":56863192.237246208},{"$f":"DO272+DO267","v":64352528.807760626},{"$f":"DP272+DP267","v":61290794.055878527},59143715.332213059,57305347.402423546,55279162.937082373,53950592.598816954,52259734.588579834,51380925.32998167,49580556.532183908,48061089.33021915,65523639.504153028,62889565.438850045,60833772.277086295,61139659.14839533,58221091.294483721,56261047.931811236,54304023.978500009,52436382.539386243,50744429.927932411,49141926.255359471,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL274:FE274))","v":6266891.823806732},{"$f":"EL272+EL267","v":6619440.0694054486},{"$f":"EM272+EM267","v":6357351.3862010175},6373231.142609071,6384187.8371705581,6348109.2187173879,6362161.2197776604,6333043.0558536388,6371445.5896635652,6294832.3184402501,6238696.9875789266,6175726.5517791556,6084193.7799998112,6057321.9203430712,6244073.4437490981,6092473.2165643079,6030494.9822598761,5969503.5588368922,5909518.6825129865,5850560.4842301402,5792649.4975491744,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI274:GB274))","v":6691974.5485639283},{"$f":"FI272+FI267","v":6712766.02199696},{"$f":"FJ272+FJ267","v":6662150.849356195},6707744.7293346003,6746935.8906451557,6729753.2127213357,6771614.9770304039,6761758.2636708198,6831657.7696582554,6764713.6457401607,6722003.0741623119,6671121.0492311548,6586265.3887605825,6578137.5826406535,6823629.4255369119,6667269.2838683091,6617274.7923921049,6568390.463157529,6520638.4994094167,6474041.548457494,6428622.710557688,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF274:GY274))","v":27410908.179904237},{"$f":"GF272+GF267","v":32387028.115417499},{"$f":"GG272+GG267","v":31647827.493044466},30944266.98200928,30269278.789998442,29557430.259190463,28951293.959431089,28232488.116233125,27688322.087535501,26958239.069844175,26241021.09676443,25569386.626605872,24855838.9103854,24234881.471191131,23910259.646328777,23073331.405346826,22378248.689672772,21686576.760160945,20998367.162380759,20313672.609417401,19632547.003808226,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC274:HV274))","v":38792940.409429446},{"$f":"HC272+HC267","v":43324212.180973858},{"$f":"HD272+HD267","v":42508335.164525203},41955636.501909219,41465713.187807709,40780086.919538379,40471994.383057795,39670678.926124379,39527929.075659938,38615853.783668384,37745344.715646751,37049818.486303501,36179141.076246142,35671176.613897815,36340753.485273406,34953147.546094805,34124807.419150524,33301831.822077885,32484261.364859015,31672138.016093206,30865505.124513566,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ274:IS274))","v":61387866.746679962},{"$f":"HZ272+HZ267","v":64971765.371793963},{"$f":"IA272+IA267","v":64010428.383156843},63767754.251815058,63656116.464023188,63030956.296721891,63326848.561979957,62368296.188535333,63036054.681010954,61767611.045497492,60598127.352935255,59862425.170565784,58685095.938177794,58410724.994864516,61076306.824059159,58594953.0538304,57507705.669688821,56429730.302837715,55361045.692084625,54301672.317057066,53251632.418879665,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW274:JP274))","v":7186962.7319114273},{"$f":"IW272+IW267","v":8924371.7217258718},{"$f":"IX272+IX267","v":8683597.4038759246},8429569.0724776872,8180953.6177852824,7937394.7835013056,7698569.4253851427,7464173.413592943,7233926.3375226082,7006269.4424257344,6779489.078523254,6553305.5101497835,6327730.6732159061,6102776.7423504144,5878456.1356746722,5654781.5196724776,5431765.8141573006,5209422.19733888,4987764.1109911529,4766805.265723533,4546559.6463576229]
[null,"Fixed $/kWh",{"$f":"C267/'Resource Options'!$K$31/1000","v":57.51048578540891},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Z267/'Resource Options'!$K$32/1000","v":56.360276069700717},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AW267/'Resource Options'!$K$33/1000","v":42.41029669713744},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BT267/'Resource Options'!$K$34/1000","v":41.555012549559585},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CQ267/'Resource Options'!$K$35/1000","v":41.127370475770633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DN267/'Resource Options'!$K$36/1000","v":40.870785231497251},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EK267/'Resource Options'!$K$37/1000","v":46.502700026011055},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"FH267/'Resource Options'!$K$38/1000","v":47.928762166312403},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"GE267/'Resource Options'!$K$38/1000","v":236.94366730782417},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HB267/'Resource Options'!$K$38/1000","v":239.26774612942174},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HY267/'Resource Options'!$K$38/1000","v":242.2245225546182},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IV267/'Resource Options'!$K$42/1000","v":22.255121696275971}]
[]
[null,"MWh",null,{"$f":"'Resource Options'!$K$31*365","v":7300},{"$f":"D283","v":7300},{"$f":"E283","v":7300},7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,null,"MWh",null,{"$f":"'Resource Options'!$K$32*365","v":14600},{"$f":"AA283","v":14600},{"$f":"AB283","v":14600},14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,null,"MWh",null,{"$f":"'Resource Options'!$K$33*365","v":36500},{"$f":"AX283","v":36500},{"$f":"AY283","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$34*365","v":73000},{"$f":"BU283","v":73000},{"$f":"BV283","v":73000},73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,null,"MWh",null,{"$f":"'Resource Options'!$K$35*365","v":146000},{"$f":"CR283","v":146000},{"$f":"CS283","v":146000},146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,null,"MWh",null,{"$f":"'Resource Options'!$K$36*365","v":365000},{"$f":"DO283","v":365000},{"$f":"DP283","v":365000},365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,null,"MWh",null,{"$f":"'Resource Options'!$K$37*365","v":36500},{"$f":"EL283","v":36500},{"$f":"EM283","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$38*365","v":36500},{"$f":"FI283","v":36500},{"$f":"FJ283","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$39*365","v":36500},{"$f":"GF283*(1-'Resource Options'!$AA$39)","v":36244.5},{"$f":"GG283*(1-'Resource Options'!$AA$39)","v":35990.788500000002},{"$f":"GH283*(1-'Resource Options'!$AA$39)","v":35738.8529805},{"$f":"GI283*(1-'Resource Options'!$AA$39)","v":35488.681009636501},{"$f":"GJ283*(1-'Resource Options'!$AA$39)","v":35240.260242569042},{"$f":"GK283*(1-'Resource Options'!$AA$39)","v":34993.578420871061},{"$f":"GL283*(1-'Resource Options'!$AA$39)","v":34748.623371924965},{"$f":"GM283*(1-'Resource Options'!$AA$39)","v":34505.383008321493},{"$f":"GN283*(1-'Resource Options'!$AA$39)","v":34263.84532726324},{"$f":"GO283*(1-'Resource Options'!$AA$39)","v":34023.998409972395},{"$f":"GP283*(1-'Resource Options'!$AA$39)","v":33785.83042110259},{"$f":"GQ283*(1-'Resource Options'!$AA$39)","v":33549.329608154869},{"$f":"GR283*(1-'Resource Options'!$AA$39)","v":33314.484300897784},{"$f":"GS283*(1-'Resource Options'!$AA$39)","v":33081.282910791502},{"$f":"GT283*(1-'Resource Options'!$AA$39)","v":32849.713930415965},{"$f":"GU283*(1-'Resource Options'!$AA$39)","v":32619.765932903054},{"$f":"GV283*(1-'Resource Options'!$AA$39)","v":32391.427571372733},{"$f":"GW283*(1-'Resource Options'!$AA$39)","v":32164.687578373123},{"$f":"GX283*(1-'Resource Options'!$AA$39)","v":31939.534765324512},null,"MWh",null,{"$f":"'Resource Options'!$K$40*365","v":146000},{"$f":"HC283*(1-'Resource Options'!$AA$40)","v":144978},{"$f":"HD283*(1-'Resource Options'!$AA$40)","v":143963.15400000001},{"$f":"HE283*(1-'Resource Options'!$AA$40)","v":142955.411922},{"$f":"HF283*(1-'Resource Options'!$AA$40)","v":141954.724038546},{"$f":"HG283*(1-'Resource Options'!$AA$40)","v":140961.04097027617},{"$f":"HH283*(1-'Resource Options'!$AA$40)","v":139974.31368348424},{"$f":"HI283*(1-'Resource Options'!$AA$40)","v":138994.49348769986},{"$f":"HJ283*(1-'Resource Options'!$AA$40)","v":138021.53203328597},{"$f":"HK283*(1-'Resource Options'!$AA$40)","v":137055.38130905296},{"$f":"HL283*(1-'Resource Options'!$AA$40)","v":136095.99363988958},{"$f":"HM283*(1-'Resource Options'!$AA$40)","v":135143.32168441036},{"$f":"HN283*(1-'Resource Options'!$AA$40)","v":134197.31843261948},{"$f":"HO283*(1-'Resource Options'!$AA$40)","v":133257.93720359114},{"$f":"HP283*(1-'Resource Options'!$AA$40)","v":132325.13164316601},{"$f":"HQ283*(1-'Resource Options'!$AA$40)","v":131398.85572166386},{"$f":"HR283*(1-'Resource Options'!$AA$40)","v":130479.06373161222},{"$f":"HS283*(1-'Resource Options'!$AA$40)","v":129565.71028549093},{"$f":"HT283*(1-'Resource Options'!$AA$40)","v":128658.75031349249},{"$f":"HU283*(1-'Resource Options'!$AA$40)","v":127758.13906129805},null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":365000},{"$f":"HZ283*(1-'Resource Options'!$AA$41)","v":362445},{"$f":"IA283*(1-'Resource Options'!$AA$41)","v":359907.88500000001},{"$f":"IB283*(1-'Resource Options'!$AA$41)","v":357388.529805},{"$f":"IC283*(1-'Resource Options'!$AA$41)","v":354886.81009636499},{"$f":"ID283*(1-'Resource Options'!$AA$41)","v":352402.60242569045},{"$f":"IE283*(1-'Resource Options'!$AA$41)","v":349935.7842087106},{"$f":"IF283*(1-'Resource Options'!$AA$41)","v":347486.23371924961},{"$f":"IG283*(1-'Resource Options'!$AA$41)","v":345053.83008321485},{"$f":"IH283*(1-'Resource Options'!$AA$41)","v":342638.45327263232},{"$f":"II283*(1-'Resource Options'!$AA$41)","v":340239.98409972392},{"$f":"IJ283*(1-'Resource Options'!$AA$41)","v":337858.30421102582},{"$f":"IK283*(1-'Resource Options'!$AA$41)","v":335493.29608154861},{"$f":"IL283*(1-'Resource Options'!$AA$41)","v":333144.84300897777},{"$f":"IM283*(1-'Resource Options'!$AA$41)","v":330812.82910791493},{"$f":"IN283*(1-'Resource Options'!$AA$41)","v":328497.1393041595},{"$f":"IO283*(1-'Resource Options'!$AA$41)","v":326197.65932903037},{"$f":"IP283*(1-'Resource Options'!$AA$41)","v":323914.27571372717},{"$f":"IQ283*(1-'Resource Options'!$AA$41)","v":321646.87578373105},{"$f":"IR283*(1-'Resource Options'!$AA$41)","v":319395.34765324491},null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":109500},{"$f":"IW283*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IX283*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IY283*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IZ283*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JA283*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JB283*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JC283*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JD283*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JE283*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JF283*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JG283*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JH283*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JI283*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JJ283*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JK283*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JL283*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JM283*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JN283*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JO283*(1-'Resource Options'!$AA$42)","v":109500}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D286:W286))","v":214126.59621461105},{"$f":"HLOOKUP(D282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":201823.51346530297},{"$f":"D286*(1+'Fixed O&M'!$A$29)","v":205859.98373460904},{"$f":"E286*(1+'Fixed O&M'!$A$29)","v":209977.18340930121},{"$f":"F286*(1+'Fixed O&M'!$A$29)","v":214176.72707748724},{"$f":"G286*(1+'Fixed O&M'!$A$29)","v":218460.26161903699},{"$f":"H286*(1+'Fixed O&M'!$A$29)","v":222829.46685141773},{"$f":"I286*(1+'Fixed O&M'!$A$29)","v":227286.05618844609},{"$f":"J286*(1+'Fixed O&M'!$A$29)","v":231831.77731221501},{"$f":"K286*(1+'Fixed O&M'!$A$29)","v":236468.41285845931},{"$f":"L286*(1+'Fixed O&M'!$A$29)","v":241197.78111562852},{"$f":"HLOOKUP(N282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":189629.25048891694},{"$f":"N286*(1+'Fixed O&M'!$A$29)","v":193421.83549869529},{"$f":"O286*(1+'Fixed O&M'!$A$29)","v":197290.27220866919},{"$f":"P286*(1+'Fixed O&M'!$A$29)","v":201236.07765284259},{"$f":"Q286*(1+'Fixed O&M'!$A$29)","v":205260.79920589944},{"$f":"R286*(1+'Fixed O&M'!$A$29)","v":209366.01519001744},{"$f":"S286*(1+'Fixed O&M'!$A$29)","v":213553.33549381778},{"$f":"T286*(1+'Fixed O&M'!$A$29)","v":217824.40220369413},{"$f":"U286*(1+'Fixed O&M'!$A$29)","v":222180.89024776802},{"$f":"V286*(1+'Fixed O&M'!$A$29)","v":226624.50805272339},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA286:AT286))","v":419688.12858063768},{"$f":"HLOOKUP(AA282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":395574.08639199391},{"$f":"AA286*(1+'Fixed O&M'!$A$30)","v":403485.56811983383},{"$f":"AB286*(1+'Fixed O&M'!$A$30)","v":411555.27948223049},{"$f":"AC286*(1+'Fixed O&M'!$A$30)","v":419786.38507187512},{"$f":"AD286*(1+'Fixed O&M'!$A$30)","v":428182.1127733126},{"$f":"AE286*(1+'Fixed O&M'!$A$30)","v":436745.75502877886},{"$f":"AF286*(1+'Fixed O&M'!$A$30)","v":445480.67012935446},{"$f":"AG286*(1+'Fixed O&M'!$A$30)","v":454390.28353194153},{"$f":"AH286*(1+'Fixed O&M'!$A$30)","v":463478.08920258039},{"$f":"AI286*(1+'Fixed O&M'!$A$30)","v":472747.65098663198},{"$f":"HLOOKUP(AK282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":371673.33095827705},{"$f":"AK286*(1+'Fixed O&M'!$A$30)","v":379106.7975774426},{"$f":"AL286*(1+'Fixed O&M'!$A$30)","v":386688.93352899147},{"$f":"AM286*(1+'Fixed O&M'!$A$30)","v":394422.71219957131},{"$f":"AN286*(1+'Fixed O&M'!$A$30)","v":402311.16644356272},{"$f":"AO286*(1+'Fixed O&M'!$A$30)","v":410357.38977243396},{"$f":"AP286*(1+'Fixed O&M'!$A$30)","v":418564.53756788262},{"$f":"AQ286*(1+'Fixed O&M'!$A$30)","v":426935.8283192403},{"$f":"AR286*(1+'Fixed O&M'!$A$30)","v":435474.54488562513},{"$f":"AS286*(1+'Fixed O&M'!$A$30)","v":444184.03578333766},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX286:BQ286))","v":789523.19322207884},{"$f":"HLOOKUP(AX282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":744159.51887975808},{"$f":"AX286*(1+'Fixed O&M'!$A$31)","v":759042.70925735321},{"$f":"AY286*(1+'Fixed O&M'!$A$31)","v":774223.56344250031},{"$f":"AZ286*(1+'Fixed O&M'!$A$31)","v":789708.03471135034},{"$f":"BA286*(1+'Fixed O&M'!$A$31)","v":805502.19540557731},{"$f":"BB286*(1+'Fixed O&M'!$A$31)","v":821612.23931368883},{"$f":"BC286*(1+'Fixed O&M'!$A$31)","v":838044.48409996263},{"$f":"BD286*(1+'Fixed O&M'!$A$31)","v":854805.37378196185},{"$f":"BE286*(1+'Fixed O&M'!$A$31)","v":871901.48125760106},{"$f":"BF286*(1+'Fixed O&M'!$A$31)","v":889339.51088275306},{"$f":"HLOOKUP(BH282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":699197.0825719554},{"$f":"BH286*(1+'Fixed O&M'!$A$31)","v":713181.02422339458},{"$f":"BI286*(1+'Fixed O&M'!$A$31)","v":727444.64470786252},{"$f":"BJ286*(1+'Fixed O&M'!$A$31)","v":741993.53760201973},{"$f":"BK286*(1+'Fixed O&M'!$A$31)","v":756833.40835406014},{"$f":"BL286*(1+'Fixed O&M'!$A$31)","v":771970.07652114134},{"$f":"BM286*(1+'Fixed O&M'!$A$31)","v":787409.47805156419},{"$f":"BN286*(1+'Fixed O&M'!$A$31)","v":803157.66761259548},{"$f":"BO286*(1+'Fixed O&M'!$A$31)","v":819220.82096484746},{"$f":"BP286*(1+'Fixed O&M'!$A$31)","v":835605.23738414445},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU286:CN286))","v":1547201.9182891652},{"$f":"HLOOKUP(BU282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1458304.2588339078},{"$f":"BU286*(1+'Fixed O&M'!$A$32)","v":1487470.3440105859},{"$f":"BV286*(1+'Fixed O&M'!$A$32)","v":1517219.7508907977},{"$f":"BW286*(1+'Fixed O&M'!$A$32)","v":1547564.1459086137},{"$f":"BX286*(1+'Fixed O&M'!$A$32)","v":1578515.4288267859},{"$f":"BY286*(1+'Fixed O&M'!$A$32)","v":1610085.7374033215},{"$f":"BZ286*(1+'Fixed O&M'!$A$32)","v":1642287.4521513879},{"$f":"CA286*(1+'Fixed O&M'!$A$32)","v":1675133.2011944158},{"$f":"CB286*(1+'Fixed O&M'!$A$32)","v":1708635.8652183041},{"$f":"CC286*(1+'Fixed O&M'!$A$32)","v":1742808.5825226703},{"$f":"HLOOKUP(CE282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1370192.8919942775},{"$f":"CE286*(1+'Fixed O&M'!$A$32)","v":1397596.7498341631},{"$f":"CF286*(1+'Fixed O&M'!$A$32)","v":1425548.6848308465},{"$f":"CG286*(1+'Fixed O&M'!$A$32)","v":1454059.6585274634},{"$f":"CH286*(1+'Fixed O&M'!$A$32)","v":1483140.8516980128},{"$f":"CI286*(1+'Fixed O&M'!$A$32)","v":1512803.668731973},{"$f":"CJ286*(1+'Fixed O&M'!$A$32)","v":1543059.7421066125},{"$f":"CK286*(1+'Fixed O&M'!$A$32)","v":1573920.9369487448},{"$f":"CL286*(1+'Fixed O&M'!$A$32)","v":1605399.3556877198},{"$f":"CM286*(1+'Fixed O&M'!$A$32)","v":1637507.3428014743},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR286:DK286))","v":3062559.3684233353},{"$f":"HLOOKUP(CR282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":2886593.7387422058},{"$f":"CR286*(1+'Fixed O&M'!$A$33)","v":2944325.6135170502},{"$f":"CS286*(1+'Fixed O&M'!$A$33)","v":3003212.1257873913},{"$f":"CT286*(1+'Fixed O&M'!$A$33)","v":3063276.3683031392},{"$f":"CU286*(1+'Fixed O&M'!$A$33)","v":3124541.8956692019},{"$f":"CV286*(1+'Fixed O&M'!$A$33)","v":3187032.7335825861},{"$f":"CW286*(1+'Fixed O&M'!$A$33)","v":3250773.3882542378},{"$f":"CX286*(1+'Fixed O&M'!$A$33)","v":3315788.8560193228},{"$f":"CY286*(1+'Fixed O&M'!$A$33)","v":3382104.6331397095},{"$f":"CZ286*(1+'Fixed O&M'!$A$33)","v":3449746.7258025035},{"$f":"HLOOKUP(DB282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":2712184.5108389203},{"$f":"DB286*(1+'Fixed O&M'!$A$33)","v":2766428.2010556986},{"$f":"DC286*(1+'Fixed O&M'!$A$33)","v":2821756.7650768124},{"$f":"DD286*(1+'Fixed O&M'!$A$33)","v":2878191.9003783488},{"$f":"DE286*(1+'Fixed O&M'!$A$33)","v":2935755.7383859158},{"$f":"DF286*(1+'Fixed O&M'!$A$33)","v":2994470.8531536344},{"$f":"DG286*(1+'Fixed O&M'!$A$33)","v":3054360.2702167071},{"$f":"DH286*(1+'Fixed O&M'!$A$33)","v":3115447.4756210414},{"$f":"DI286*(1+'Fixed O&M'!$A$33)","v":3177756.4251334621},{"$f":"DJ286*(1+'Fixed O&M'!$A$33)","v":3241311.5536361313},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO286:EH286))","v":7608631.7188258469},{"$f":"HLOOKUP(DO282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":7171462.1784670977},{"$f":"DO286*(1+'Fixed O&M'!$A$34)","v":7314891.4220364401},{"$f":"DP286*(1+'Fixed O&M'!$A$34)","v":7461189.2504771687},{"$f":"DQ286*(1+'Fixed O&M'!$A$34)","v":7610413.0354867121},{"$f":"DR286*(1+'Fixed O&M'!$A$34)","v":7762621.2961964468},{"$f":"DS286*(1+'Fixed O&M'!$A$34)","v":7917873.7221203754},{"$f":"DT286*(1+'Fixed O&M'!$A$34)","v":8076231.1965627829},{"$f":"DU286*(1+'Fixed O&M'!$A$34)","v":8237755.820494039},{"$f":"DV286*(1+'Fixed O&M'!$A$34)","v":8402510.93690392},{"$f":"DW286*(1+'Fixed O&M'!$A$34)","v":8570561.1556419991},{"$f":"HLOOKUP(DY282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":6738159.3673728472},{"$f":"DY286*(1+'Fixed O&M'!$A$34)","v":6872922.554720304},{"$f":"DZ286*(1+'Fixed O&M'!$A$34)","v":7010381.0058147106},{"$f":"EA286*(1+'Fixed O&M'!$A$34)","v":7150588.625931005},{"$f":"EB286*(1+'Fixed O&M'!$A$34)","v":7293600.3984496249},{"$f":"EC286*(1+'Fixed O&M'!$A$34)","v":7439472.4064186178},{"$f":"ED286*(1+'Fixed O&M'!$A$34)","v":7588261.8545469902},{"$f":"EE286*(1+'Fixed O&M'!$A$34)","v":7740027.0916379299},{"$f":"EF286*(1+'Fixed O&M'!$A$34)","v":7894827.6334706889},{"$f":"EG286*(1+'Fixed O&M'!$A$34)","v":8052724.1861401033},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL286:FE286))","v":2149238.1773631657},{"$f":"HLOOKUP(EL282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1847270.2682880217},{"$f":"HLOOKUP(EM282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1884215.6736537823},{"$f":"HLOOKUP(EN282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1921899.987126858},{"$f":"HLOOKUP(EO282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1960337.9868693952},{"$f":"HLOOKUP(EP282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":1999544.7466067832},{"$f":"HLOOKUP(EQ282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2039535.6415389187},{"$f":"HLOOKUP(ER282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2080326.3543696976},{"$f":"HLOOKUP(ES282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2121932.8814570913},{"$f":"HLOOKUP(ET282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2164371.5390862329},{"$f":"HLOOKUP(EU282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2207658.9698679578},{"$f":"HLOOKUP(EV282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2251812.1492653168},{"$f":"HLOOKUP(EW282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2296848.3922506236},{"$f":"HLOOKUP(EX282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2342785.360095636},{"$f":"HLOOKUP(EY282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2389641.0672975485},{"$f":"HLOOKUP(EZ282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2437433.8886434995},{"$f":"HLOOKUP(FA282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2486182.5664163693},{"$f":"HLOOKUP(FB282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2535906.2177446969},{"$f":"HLOOKUP(FC282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2586624.3420995907},{"$f":"HLOOKUP(FD282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2638356.8289415827},{"$f":"HLOOKUP(FE282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2691123.9655204145},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI286:GB286))","v":2417892.9495335622},{"$f":"HLOOKUP(FI282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2078179.0518240242},{"$f":"HLOOKUP(FJ282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2119742.6328605046},{"$f":"HLOOKUP(FK282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2162137.4855177151},{"$f":"HLOOKUP(FL282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2205380.2352280701},{"$f":"HLOOKUP(FM282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2249487.8399326312},{"$f":"HLOOKUP(FN282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2294477.5967312837},{"$f":"HLOOKUP(FO282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2340367.1486659097},{"$f":"HLOOKUP(FP282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2387174.4916392276},{"$f":"HLOOKUP(FQ282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2434917.9814720121},{"$f":"HLOOKUP(FR282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2483616.3411014527},{"$f":"HLOOKUP(FS282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2533288.6679234817},{"$f":"HLOOKUP(FT282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2583954.4412819515},{"$f":"HLOOKUP(FU282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2635633.5301075904},{"$f":"HLOOKUP(FV282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2688346.200709742},{"$f":"HLOOKUP(FW282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2742113.1247239369},{"$f":"HLOOKUP(FX282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2796955.3872184157},{"$f":"HLOOKUP(FY282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2852894.494962784},{"$f":"HLOOKUP(FZ282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2909952.3848620397},{"$f":"HLOOKUP(GA282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2968151.4325592807},{"$f":"HLOOKUP(GB282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3027514.4612104665},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF286:GY286))","v":6010173.8740580678},{"$f":"HLOOKUP(GF282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(GG282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(GH282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(GI282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(GJ282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(GK282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(GL282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(GM282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(GN282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(GO282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(GP282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(GQ282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(GR282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},{"$f":"HLOOKUP(GS282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6682441.4633600349},{"$f":"HLOOKUP(GT282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6816090.292627234},{"$f":"HLOOKUP(GU282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6952412.0984797794},{"$f":"HLOOKUP(GV282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7091460.3404493742},{"$f":"HLOOKUP(GW282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7233289.5472583631},{"$f":"HLOOKUP(GX282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7377955.3382035298},{"$f":"HLOOKUP(GY282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7525514.4449676005},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC286:HV286))","v":6010173.8740580678},{"$f":"HLOOKUP(HC282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(HD282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(HE282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(HF282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(HG282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(HH282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(HI282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(HJ282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(HK282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(HL282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(HM282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(HN282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(HO282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},{"$f":"HLOOKUP(HP282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6682441.4633600349},{"$f":"HLOOKUP(HQ282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6816090.292627234},{"$f":"HLOOKUP(HR282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6952412.0984797794},{"$f":"HLOOKUP(HS282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7091460.3404493742},{"$f":"HLOOKUP(HT282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7233289.5472583631},{"$f":"HLOOKUP(HU282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7377955.3382035298},{"$f":"HLOOKUP(HV282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7525514.4449676005},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ286:IS286))","v":6010173.8740580678},{"$f":"HLOOKUP(HZ282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5165744.5981208645},{"$f":"HLOOKUP(IA282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5269059.4900832819},{"$f":"HLOOKUP(IB282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5374440.6798849488},{"$f":"HLOOKUP(IC282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5481929.4934826484},{"$f":"HLOOKUP(ID282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5591568.0833523013},{"$f":"HLOOKUP(IE282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(IF282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(IG282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(IH282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(II282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(IJ282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(IK282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(IL282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},{"$f":"HLOOKUP(IM282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6682441.4633600349},{"$f":"HLOOKUP(IN282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6816090.292627234},{"$f":"HLOOKUP(IO282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6952412.0984797794},{"$f":"HLOOKUP(IP282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7091460.3404493742},{"$f":"HLOOKUP(IQ282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7233289.5472583631},{"$f":"HLOOKUP(IR282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7377955.3382035298},{"$f":"HLOOKUP(IS282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7525514.4449676005},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW286:JP286))","v":959481.32917998452},{"$f":"HLOOKUP(IW282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":824674.22691429523},{"$f":"HLOOKUP(IX282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":841167.71145258122},{"$f":"HLOOKUP(IY282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":857991.06568163296},{"$f":"HLOOKUP(IZ282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":875150.88699526561},{"$f":"HLOOKUP(JA282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":892653.904735171},{"$f":"HLOOKUP(JB282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":910506.98282987438},{"$f":"HLOOKUP(JC282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":928717.1224864719},{"$f":"HLOOKUP(JD282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":947291.46493620146},{"$f":"HLOOKUP(JE282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":966237.29423492542},{"$f":"HLOOKUP(JF282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":985562.04011962388},{"$f":"HLOOKUP(JG282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1005273.2809220164},{"$f":"HLOOKUP(JH282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1025378.7465404567},{"$f":"HLOOKUP(JI282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1045886.321471266},{"$f":"HLOOKUP(JJ282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1066804.0479006912},{"$f":"HLOOKUP(JK282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1088140.1288587048},{"$f":"HLOOKUP(JL282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1109902.9314358791},{"$f":"HLOOKUP(JM282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1132100.9900645968},{"$f":"HLOOKUP(JN282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1154743.0098658886},{"$f":"HLOOKUP(JO282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1177837.8700632066},{"$f":"HLOOKUP(JP282,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1201394.6274644707}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D287:W287))","v":919941.66877297265},{"$f":"VLOOKUP(D281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(D282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1233308.9138012659},{"$f":"VLOOKUP(E281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(E282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1141388.0279382425},{"$f":"VLOOKUP(F281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(F282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1051813.3047258677},{"$f":"VLOOKUP(G281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(G282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":973094.78591574926},{"$f":"VLOOKUP(H281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(H282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":903601.53456368367},{"$f":"VLOOKUP(I281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(I282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":838783.52953474317},{"$f":"VLOOKUP(J281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(J282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":776063.51838151214},{"$f":"VLOOKUP(K281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(K282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":717873.2016690193},{"$f":"VLOOKUP(L281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(L282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":664432.74920764321},{"$f":"VLOOKUP(M281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(M282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":613352.42174469074},{"$f":"VLOOKUP(D281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1158791.8619088004},{"$f":"VLOOKUP(E281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1088172.6420166828},{"$f":"VLOOKUP(F281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1015812.8800919791},{"$f":"VLOOKUP(G281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":949963.19040951692},{"$f":"VLOOKUP(H281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":888763.6298618213},{"$f":"VLOOKUP(I281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":829501.62312027847},{"$f":"VLOOKUP(J281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":770239.61637873563},{"$f":"VLOOKUP(K281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":713400.36599312141},{"$f":"VLOOKUP(L281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":661405.00012288906},{"$f":"VLOOKUP(M281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":611830.76241210988},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA287:AT287))","v":1803085.6707950258},{"$f":"VLOOKUP(AA281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AA282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2417285.4710504813},{"$f":"VLOOKUP(AB281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AB282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2237120.5347589548},{"$f":"VLOOKUP(AC281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AC282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2061554.0772627003},{"$f":"VLOOKUP(AD281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AD282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1907265.7803948682},{"$f":"VLOOKUP(AE281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AE282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1771059.0077448194},{"$f":"VLOOKUP(AF281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AF282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1644015.7178880959},{"$f":"VLOOKUP(AG281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AG282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1521084.4960277635},{"$f":"VLOOKUP(AH281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AH282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1407031.4752712778},{"$f":"VLOOKUP(AI281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AI282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1302288.1884469804},{"$f":"VLOOKUP(AJ281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AJ282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1202170.7466195934},{"$f":"VLOOKUP(AA281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2271232.0493412483},{"$f":"VLOOKUP(AB281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2132818.3783526975},{"$f":"VLOOKUP(AC281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1990993.2449802782},{"$f":"VLOOKUP(AD281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1861927.8532026524},{"$f":"VLOOKUP(AE281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1741976.714529169},{"$f":"VLOOKUP(AF281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1625823.181315745},{"$f":"VLOOKUP(AG281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1509669.6481023212},{"$f":"VLOOKUP(AH281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1398264.7173465174},{"$f":"VLOOKUP(AI281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1296353.8002408622},{"$f":"VLOOKUP(AJ281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1199188.294327735},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX287:BQ287))","v":3391990.0505013694},{"$f":"VLOOKUP(AX281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AX282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4547431.3283236418},{"$f":"VLOOKUP(AY281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AY282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4208502.5235261349},{"$f":"VLOOKUP(AZ281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AZ282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3878224.4415276861},{"$f":"VLOOKUP(BA281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BA282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3587975.1337098633},{"$f":"VLOOKUP(BB281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BB282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3331741.0428271196},{"$f":"VLOOKUP(BC281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BC282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3092745.4242845136},{"$f":"VLOOKUP(BD281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BD282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2861485.4857246517},{"$f":"VLOOKUP(BE281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BE282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2646927.3435898717},{"$f":"VLOOKUP(BF281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BF282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2449882.8034886941},{"$f":"VLOOKUP(BG281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BG282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2261540.4678688855},{"$f":"VLOOKUP(AX281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4272673.5831406554},{"$f":"VLOOKUP(AY281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4012287.8441538205},{"$f":"VLOOKUP(AZ281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3745484.4142878619},{"$f":"VLOOKUP(BA281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3502684.7892535524},{"$f":"VLOOKUP(BB281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3277031.0249776901},{"$f":"VLOOKUP(BC281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3058521.3693511807},{"$f":"VLOOKUP(BD281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2840011.7137246719},{"$f":"VLOOKUP(BE281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2630435.195636176},{"$f":"VLOOKUP(BF281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2438718.949171063},{"$f":"VLOOKUP(BG281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2255929.8367913179},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU287:CN287))","v":6647168.2630826617},{"$f":"VLOOKUP(BU281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BU282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8911447.484851202},{"$f":"VLOOKUP(BV281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BV282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8247260.1608460713},{"$f":"VLOOKUP(BW281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BW282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7600025.3659422984},{"$f":"VLOOKUP(BX281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BX282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7031233.6069502085},{"$f":"VLOOKUP(BY281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BY282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6529100.3189755389},{"$f":"VLOOKUP(BZ281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BZ282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6060748.6826382214},{"$f":"VLOOKUP(CA281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CA282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5607556.3969207741},{"$f":"VLOOKUP(CB281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CB282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5187094.0571879409},{"$f":"VLOOKUP(CC281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CC282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4800952.5314542027},{"$f":"VLOOKUP(CD281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CD282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4431864.4217347167},{"$f":"VLOOKUP(BU281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8373014.017587183},{"$f":"VLOOKUP(BV281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7862744.8851359319},{"$f":"VLOOKUP(BW281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7339899.2207671748},{"$f":"VLOOKUP(BX281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6864093.0014718454},{"$f":"VLOOKUP(BY281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6421886.9460272146},{"$f":"VLOOKUP(BZ281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5993680.9588537058},{"$f":"VLOOKUP(CA281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5565474.9716801997},{"$f":"VLOOKUP(CB281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5154774.9522272227},{"$f":"VLOOKUP(CC281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4779075.1034520576},{"$f":"VLOOKUP(CD281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4420869.4576341705},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR287:DK287))","v":13157524.688245237},{"$f":"VLOOKUP(CR281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CR282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17639479.797906313},{"$f":"VLOOKUP(CS281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CS282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16324775.435485942},{"$f":"VLOOKUP(CT281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CT282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15043627.214771515},{"$f":"VLOOKUP(CU281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CU282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13917750.553430896},{"$f":"VLOOKUP(CV281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CV282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12923818.871272374},{"$f":"VLOOKUP(CW281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CW282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11996755.199345633},{"$f":"VLOOKUP(CX281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CX282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11099698.219313011},{"$f":"VLOOKUP(CY281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CY282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10267427.484384079},{"$f":"VLOOKUP(CZ281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CZ282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9503091.9873852152},{"$f":"VLOOKUP(DA281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DA282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8772512.3294663727},{"$f":"VLOOKUP(CR281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16573694.886480233},{"$f":"VLOOKUP(CS281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15563658.967100149},{"$f":"VLOOKUP(CT281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14528728.833725797},{"$f":"VLOOKUP(CU281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13586909.425908428},{"$f":"VLOOKUP(CV281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12711598.788126258},{"$f":"VLOOKUP(CW281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11864000.137858754},{"$f":"VLOOKUP(CX281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11016401.487591254},{"$f":"VLOOKUP(CY281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10203454.465409314},{"$f":"VLOOKUP(CZ281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9459787.4120140411},{"$f":"VLOOKUP(DA281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8750748.6993198711},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO287:EH287))","v":32688593.963732954},{"$f":"VLOOKUP(DO281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DO282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":43823576.737071648},{"$f":"VLOOKUP(DP281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DP282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":40557321.259405546},{"$f":"VLOOKUP(DQ281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DQ282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":37374432.761259168},{"$f":"VLOOKUP(DR281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DR282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":34577301.392872952},{"$f":"VLOOKUP(DS281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DS282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":32107974.528162885},{"$f":"VLOOKUP(DT281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DT282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":29804774.749467872},{"$f":"VLOOKUP(DU281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DU282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":27576123.686489727},{"$f":"VLOOKUP(DV281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DV282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":25508427.765972484},{"$f":"VLOOKUP(DW281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DW282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":23609510.355178252},{"$f":"VLOOKUP(DX281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DX282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":21794456.052661344},{"$f":"VLOOKUP(DO281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":41175737.493159384},{"$f":"VLOOKUP(DP281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":38666401.212992795},{"$f":"VLOOKUP(DQ281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":36095217.672601655},{"$f":"VLOOKUP(DR281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":33755358.699218169},{"$f":"VLOOKUP(DS281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":31580734.314423386},{"$f":"VLOOKUP(DT281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":29474957.674873892},{"$f":"VLOOKUP(DU281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":27369181.035324406},{"$f":"VLOOKUP(DV281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":25349493.004955579},{"$f":"VLOOKUP(DW281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":23501924.337699994},{"$f":"VLOOKUP(DX281,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":21740386.424376972},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL287:FE287))","v":2436974.6495149797},{"$f":"VLOOKUP(EL281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3267993.3638989623},{"$f":"VLOOKUP(EM281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3154272.1506686332},{"$f":"VLOOKUP(EN281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3034672.1286595343},{"$f":"VLOOKUP(EO281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2917162.215919116},{"$f":"VLOOKUP(EP281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2801585.8048364697},{"$f":"VLOOKUP(EQ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2687800.3423298718},{"$f":"VLOOKUP(ER281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2575671.3064771281},{"$f":"VLOOKUP(ES281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2465074.2143054637},{"$f":"VLOOKUP(ET281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2355338.4639938045},{"$f":"VLOOKUP(EU281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2245727.1966549195},{"$f":"VLOOKUP(EV281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2136115.929316035},{"$f":"VLOOKUP(EW281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2026504.6619771505},{"$f":"VLOOKUP(EX281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1916893.3946382657},{"$f":"VLOOKUP(EY281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1807282.1272993812},{"$f":"VLOOKUP(EZ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1697670.8599604969},{"$f":"VLOOKUP(FA281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1588059.5926216119},{"$f":"VLOOKUP(FB281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1478448.3252827269},{"$f":"VLOOKUP(FC281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1368837.0579438419},{"$f":"VLOOKUP(FD281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1259225.7906049574},{"$f":"VLOOKUP(FE281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1149614.5232660729},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI287:GB287))","v":2309647.7887809169},{"$f":"VLOOKUP(FI281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3097247.5024236212},{"$f":"VLOOKUP(FJ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2989467.9862406407},{"$f":"VLOOKUP(FK281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2876116.816819801},{"$f":"VLOOKUP(FL281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2764746.5528021744},{"$f":"VLOOKUP(FM281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2655208.7689990494},{"$f":"VLOOKUP(FN281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2547368.3604309577},{"$f":"VLOOKUP(FO281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2441097.8336665658},{"$f":"VLOOKUP(FP281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2336279.2097097174},{"$f":"VLOOKUP(FQ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2232276.9242907935},{"$f":"VLOOKUP(FR281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2128392.6178680263},{"$f":"VLOOKUP(FS281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2024508.3114452593},{"$f":"VLOOKUP(FT281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1920624.005022493},{"$f":"VLOOKUP(FU281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1816739.6985997262},{"$f":"VLOOKUP(FV281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1712855.3921769592},{"$f":"VLOOKUP(FW281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1608971.0857541927},{"$f":"VLOOKUP(FX281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1505086.7793314254},{"$f":"VLOOKUP(FY281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1401202.4729086584},{"$f":"VLOOKUP(FZ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1297318.1664858912},{"$f":"VLOOKUP(GA281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1193433.8600631244},{"$f":"VLOOKUP(GB281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1089549.5536403579},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF287:GY287))","v":17963186.392200582},{"$f":"(VLOOKUP(GF281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GF281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":24088709.308435015},{"$f":"(VLOOKUP(GG281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GG281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":23250458.754449908},{"$f":"(VLOOKUP(GH281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GH281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22368874.906916521},{"$f":"(VLOOKUP(GI281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GI281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21502697.466003269},{"$f":"(VLOOKUP(GJ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GJ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20650772.0611853},{"$f":"(VLOOKUP(GK281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GK281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19812047.91929258},{"$f":"(VLOOKUP(GL281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GL281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18985533.465643477},{"$f":"(VLOOKUP(GM281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GM281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18170311.123666968},{"$f":"(VLOOKUP(GN281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GN281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17361437.819577146},{"$f":"(VLOOKUP(GO281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GO281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16553482.092058361},{"$f":"(VLOOKUP(GP281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GP281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15745526.364539573},{"$f":"(VLOOKUP(GQ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GQ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14937570.637020789},{"$f":"(VLOOKUP(GR281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GR281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14129614.909502003},{"$f":"(VLOOKUP(GS281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GS281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13321659.181983218},{"$f":"(VLOOKUP(GT281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GT281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12513703.454464434},{"$f":"(VLOOKUP(GU281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GU281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11705747.726945646},{"$f":"(VLOOKUP(GV281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GV281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10897791.999426858},{"$f":"(VLOOKUP(GW281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GW281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10089836.271908071},{"$f":"(VLOOKUP(GX281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GX281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9281880.5443892851},{"$f":"(VLOOKUP(GY281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GY281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8473924.8168705013},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC287:HV287))","v":18199461.945847444},{"$f":"(VLOOKUP(HC281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HC281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":24405555.830216918},{"$f":"(VLOOKUP(HD281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HD281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":23556279.497763935},{"$f":"(VLOOKUP(HE281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HE281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22663099.89505025},{"$f":"(VLOOKUP(HF281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HF281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21785529.34436572},{"$f":"(VLOOKUP(HG281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HG281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20922398.291379638},{"$f":"(VLOOKUP(HH281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HH281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20072642.141765352},{"$f":"(VLOOKUP(HI281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HI281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19235256.278341319},{"$f":"(VLOOKUP(HJ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HJ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18409311.055357493},{"$f":"(VLOOKUP(HK281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HK281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17589798.38119261},{"$f":"(VLOOKUP(HL281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HL281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16771215.352777777},{"$f":"(VLOOKUP(HM281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HM281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15952632.324362945},{"$f":"(VLOOKUP(HN281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HN281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15134049.295948116},{"$f":"(VLOOKUP(HO281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HO281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14315466.267533286},{"$f":"(VLOOKUP(HP281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HP281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13496883.239118455},{"$f":"(VLOOKUP(HQ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HQ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12678300.210703626},{"$f":"(VLOOKUP(HR281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HR281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11859717.182288794},{"$f":"(VLOOKUP(HS281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HS281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11041134.153873961},{"$f":"(VLOOKUP(HT281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HT281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10222551.125459129},{"$f":"(VLOOKUP(HU281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HU281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9403968.0970442984},{"$f":"(VLOOKUP(HV281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HV281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8585385.0686294716},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ287:IS287))","v":18499493.084335748},{"$f":"(VLOOKUP(HZ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HZ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":24807898.862278409},{"$f":"(VLOOKUP(IA281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IA281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":23944621.602453217},{"$f":"(VLOOKUP(IB281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IB281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":23036717.295576625},{"$f":"(VLOOKUP(IC281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IC281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22144679.367108669},{"$f":"(VLOOKUP(ID281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(ID281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21267318.981779546},{"$f":"(VLOOKUP(IE281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IE281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20403553.994664188},{"$f":"(VLOOKUP(IF281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IF281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19552363.226748772},{"$f":"(VLOOKUP(IG281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IG281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18712801.70640856},{"$f":"(VLOOKUP(IH281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IH281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17879778.780052323},{"$f":"(VLOOKUP(II281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(II281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17047700.825320806},{"$f":"(VLOOKUP(IJ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IJ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16215622.87058929},{"$f":"(VLOOKUP(IK281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IK281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15383544.915857779},{"$f":"(VLOOKUP(IL281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IL281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14551466.961126264},{"$f":"(VLOOKUP(IM281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IM281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13719389.00639475},{"$f":"(VLOOKUP(IN281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IN281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12887311.051663235},{"$f":"(VLOOKUP(IO281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IO281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12055233.09693172},{"$f":"(VLOOKUP(IP281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IP281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11223155.142200202},{"$f":"(VLOOKUP(IQ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IQ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10391077.187468685},{"$f":"(VLOOKUP(IR281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IR281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9558999.2327371724},{"$f":"(VLOOKUP(IS281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IS281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF282,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8726921.2780056577},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW287:JP287))","v":5819514.0665163007},{"$f":"VLOOKUP(IW281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":7803993.100329143},{"$f":"VLOOKUP(IX281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":7532425.9750055727},{"$f":"VLOOKUP(IY281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":7246820.2094404139},{"$f":"VLOOKUP(IZ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6966205.6407644246},{"$f":"VLOOKUP(JA281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6690208.2888072357},{"$f":"VLOOKUP(JB281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6418487.7357214661},{"$f":"VLOOKUP(JC281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6150722.7421299955},{"$f":"VLOOKUP(JD281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5886616.0417435579},{"$f":"VLOOKUP(JE281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5624566.2322941571},{"$f":"VLOOKUP(JF281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5362813.6891340241},{"$f":"VLOOKUP(JG281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5101061.145973891},{"$f":"VLOOKUP(JH281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4839308.6028137598},{"$f":"VLOOKUP(JI281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4577556.0596536277},{"$f":"VLOOKUP(JJ281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4315803.5164934946},{"$f":"VLOOKUP(JK281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4054050.9733333634},{"$f":"VLOOKUP(JL281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3792298.4301732299},{"$f":"VLOOKUP(JM281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3530545.8870130973},{"$f":"VLOOKUP(JN281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3268793.3438529642},{"$f":"VLOOKUP(JO281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3007040.8006928321},{"$f":"VLOOKUP(JP281,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL282,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2745288.2575327}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D289:W289))","v":6934.2756918139648},{"$f":"D286*Misc_Rev","v":6535.8526600603718},6666.5697132615796,6799.9011075268108,6935.8991296773474,7074.6171122708947,7216.1094545163123,7360.4316436066392,7507.6402764787717,7657.7930820083475,7810.9489436485146,6140.9536478330865,6263.7727207897487,6389.0481752055439,6516.8291387096551,6647.1657214838478,6780.1090359135251,6915.7112166317957,7054.0254409644313,7195.1059497837205,7339.0080687793952,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA289:AT289))","v":13591.180355955375},{"$f":"AA286*Misc_Rev","v":12810.271213718332},13066.4766379927,13327.806170752554,13594.362294167606,13866.249540050956,14143.574530851976,14426.446021469017,14714.974941898396,15009.274440736364,15309.459929551091,12036.269149752845,12276.994532747902,12522.534423402862,12772.985111870919,13028.444814108336,13289.013710390504,13554.793984598313,13825.889864290279,14102.407661576086,14384.455814807608,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX289:BQ289))","v":25567.919089303799},{"$f":"AX286*Misc_Rev","v":24098.861859402088},24580.839096590127,25072.455878521931,25573.904996092373,26085.383096014219,26607.0907579345,27139.232573093192,27682.017224555057,28235.657569046154,28800.37072042708,22642.798322010207,23095.654288450412,23557.567374219423,24028.718721703808,24509.293096137884,24999.478958060645,25499.468537221856,26009.457907966294,26529.647066125624,27060.240007448137,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU289:CN289))","v":50104.586921876318},{"$f":"BU286*Misc_Rev","v":47225.725118077273},48170.239620438821,49133.6444128476,50116.317301104551,51118.643647126635,52141.01652006917,53183.83685047055,54247.513587479967,55332.463859229567,56439.113136414162,44372.326614342688,45259.773146629544,46164.968609562136,47088.267981753379,48030.033341388451,48990.634008216221,49970.446688380543,50969.855622148156,51989.252734591122,53029.037789282949,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR289:DK289))","v":99177.922587021312},{"$f":"CR286*Misc_Rev","v":93479.451635427598},95349.040668136164,97256.021481498887,99201.141911128871,101185.16474935145,103208.86804433848,105273.04540522525,107378.50631332975,109526.07643959636,111716.59796838829,87831.3831990076,89588.01086298775,91379.771080247505,93207.366501852463,95071.513831889504,96972.944108527299,98912.402990697854,100890.65105051182,102908.46407152204,104966.63335295249,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO289:EH289))","v":246397.92958245621},{"$f":"DO286*Misc_Rev","v":232240.63118747852},236885.44381122809,241623.15268745265,246455.61574120171,251384.72805602575,256412.42261714625,261540.67106948918,266771.484490879,272106.91418069659,277549.05246431055,218208.55295300231,222572.72401206233,227024.17849230362,231564.6620621497,236195.95530339266,240919.87440946055,245738.27189764974,250653.03733560274,255666.09808231483,260779.42004396112,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL289:FE289))","v":69600.929135728758},{"$f":"EL286*Misc_Rev","v":59822.0003682393},61018.440375604092,62238.809183116173,63483.585366778505,64753.257074114073,66048.322215596345,67369.288659908299,68716.674433106455,70091.007921768571,71492.828080203952,72922.684641808024,74381.138334644202,75868.761101337077,77386.136323363826,78933.859049831095,80512.536230827711,82122.786955444273,83765.242694553148,85440.547548444229,87149.358499413109,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI289:GB289))","v":78301.045277694851},{"$f":"FI286*Misc_Rev","v":67299.750414269205},68645.745422554581,70018.660331005696,71419.03353762583,72847.414208378337,74304.362492545901,75790.449742396828,77306.25873724476,78852.383911989644,80429.431590229447,82038.020222034043,83678.78062647472,85352.356239004221,87059.403363784295,88800.591431059976,90576.603259681186,92388.135324874806,94235.8980313723,96120.615991999759,98043.028311839749,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF289:GY289))","v":194633.47073749651},{"$f":"GF286*Misc_Rev","v":167287.4730655461},170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,208000.94612596245,212160.96504848171,216404.18434945139,220732.26803644036,225146.91339716921,229649.85166511257,234242.84869841486,238927.70567238313,243706.2597858308,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC289:HV289))","v":194633.47073749651},{"$f":"HC286*Misc_Rev","v":167287.4730655461},170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,208000.94612596245,212160.96504848171,216404.18434945139,220732.26803644036,225146.91339716921,229649.85166511257,234242.84869841486,238927.70567238313,243706.2597858308,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ289:IS289))","v":194633.47073749651},{"$f":"HZ286*Misc_Rev","v":167287.4730655461},170633.22252685702,174045.8869773942,177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,208000.94612596245,212160.96504848171,216404.18434945139,220732.26803644036,225146.91339716921,229649.85166511257,234242.84869841486,238927.70567238313,243706.2597858308,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW289:JP289))","v":31071.843364164626},{"$f":"IW286*Misc_Rev","v":26706.250164392539},27240.375167680391,27785.182671034003,28340.886324454685,28907.704050943779,29485.858131962654,30075.575294601909,30677.086800493951,31290.628536503827,31916.441107233903,32554.769929378581,33205.865327966152,33869.982634525484,34547.382287215987,35238.329932960303,35943.096531619514,36661.958462251903,37395.197631496943,38143.101584126889,38905.963615809422]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D292:W292))","v":0},{"$f":"HLOOKUP(D282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D283","v":0},{"$f":"HLOOKUP(E282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E283","v":0},{"$f":"HLOOKUP(F282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F283","v":0},{"$f":"HLOOKUP(G282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G283","v":0},{"$f":"HLOOKUP(H282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H283","v":0},{"$f":"HLOOKUP(I282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I283","v":0},{"$f":"HLOOKUP(J282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J283","v":0},{"$f":"HLOOKUP(K282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K283","v":0},{"$f":"HLOOKUP(L282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L283","v":0},{"$f":"HLOOKUP(M282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M283","v":0},{"$f":"HLOOKUP(N282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N283","v":0},{"$f":"HLOOKUP(O282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O283","v":0},{"$f":"HLOOKUP(P282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P283","v":0},{"$f":"HLOOKUP(Q282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q283","v":0},{"$f":"HLOOKUP(R282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R283","v":0},{"$f":"HLOOKUP(S282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S283","v":0},{"$f":"HLOOKUP(T282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T283","v":0},{"$f":"HLOOKUP(U282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U283","v":0},{"$f":"HLOOKUP(V282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V283","v":0},{"$f":"HLOOKUP(W282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W283","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA292:AT292))","v":0},{"$f":"HLOOKUP(AA282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA283","v":0},{"$f":"HLOOKUP(AB282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB283","v":0},{"$f":"HLOOKUP(AC282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC283","v":0},{"$f":"HLOOKUP(AD282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD283","v":0},{"$f":"HLOOKUP(AE282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE283","v":0},{"$f":"HLOOKUP(AF282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF283","v":0},{"$f":"HLOOKUP(AG282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG283","v":0},{"$f":"HLOOKUP(AH282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH283","v":0},{"$f":"HLOOKUP(AI282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI283","v":0},{"$f":"HLOOKUP(AJ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ283","v":0},{"$f":"HLOOKUP(AK282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK283","v":0},{"$f":"HLOOKUP(AL282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL283","v":0},{"$f":"HLOOKUP(AM282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM283","v":0},{"$f":"HLOOKUP(AN282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN283","v":0},{"$f":"HLOOKUP(AO282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO283","v":0},{"$f":"HLOOKUP(AP282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP283","v":0},{"$f":"HLOOKUP(AQ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ283","v":0},{"$f":"HLOOKUP(AR282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR283","v":0},{"$f":"HLOOKUP(AS282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS283","v":0},{"$f":"HLOOKUP(AT282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT283","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX292:BQ292))","v":0},{"$f":"HLOOKUP(AX282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX283","v":0},{"$f":"HLOOKUP(AY282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY283","v":0},{"$f":"HLOOKUP(AZ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ283","v":0},{"$f":"HLOOKUP(BA282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA283","v":0},{"$f":"HLOOKUP(BB282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB283","v":0},{"$f":"HLOOKUP(BC282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC283","v":0},{"$f":"HLOOKUP(BD282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD283","v":0},{"$f":"HLOOKUP(BE282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE283","v":0},{"$f":"HLOOKUP(BF282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF283","v":0},{"$f":"HLOOKUP(BG282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG283","v":0},{"$f":"HLOOKUP(BH282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH283","v":0},{"$f":"HLOOKUP(BI282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI283","v":0},{"$f":"HLOOKUP(BJ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ283","v":0},{"$f":"HLOOKUP(BK282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK283","v":0},{"$f":"HLOOKUP(BL282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL283","v":0},{"$f":"HLOOKUP(BM282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM283","v":0},{"$f":"HLOOKUP(BN282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN283","v":0},{"$f":"HLOOKUP(BO282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO283","v":0},{"$f":"HLOOKUP(BP282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP283","v":0},{"$f":"HLOOKUP(BQ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BQ283","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU292:CN292))","v":0},{"$f":"HLOOKUP(BU282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU283","v":0},{"$f":"HLOOKUP(BV282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV283","v":0},{"$f":"HLOOKUP(BW282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW283","v":0},{"$f":"HLOOKUP(BX282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX283","v":0},{"$f":"HLOOKUP(BY282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY283","v":0},{"$f":"HLOOKUP(BZ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ283","v":0},{"$f":"HLOOKUP(CA282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA283","v":0},{"$f":"HLOOKUP(CB282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB283","v":0},{"$f":"HLOOKUP(CC282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC283","v":0},{"$f":"HLOOKUP(CD282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD283","v":0},{"$f":"HLOOKUP(CE282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE283","v":0},{"$f":"HLOOKUP(CF282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF283","v":0},{"$f":"HLOOKUP(CG282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG283","v":0},{"$f":"HLOOKUP(CH282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH283","v":0},{"$f":"HLOOKUP(CI282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI283","v":0},{"$f":"HLOOKUP(CJ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ283","v":0},{"$f":"HLOOKUP(CK282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK283","v":0},{"$f":"HLOOKUP(CL282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL283","v":0},{"$f":"HLOOKUP(CM282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM283","v":0},{"$f":"HLOOKUP(CN282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CN283","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR292:DK292))","v":0},{"$f":"HLOOKUP(CR282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR283","v":0},{"$f":"HLOOKUP(CS282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS283","v":0},{"$f":"HLOOKUP(CT282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT283","v":0},{"$f":"HLOOKUP(CU282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU283","v":0},{"$f":"HLOOKUP(CV282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV283","v":0},{"$f":"HLOOKUP(CW282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW283","v":0},{"$f":"HLOOKUP(CX282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX283","v":0},{"$f":"HLOOKUP(CY282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY283","v":0},{"$f":"HLOOKUP(CZ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ283","v":0},{"$f":"HLOOKUP(DA282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA283","v":0},{"$f":"HLOOKUP(DB282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB283","v":0},{"$f":"HLOOKUP(DC282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC283","v":0},{"$f":"HLOOKUP(DD282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD283","v":0},{"$f":"HLOOKUP(DE282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE283","v":0},{"$f":"HLOOKUP(DF282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF283","v":0},{"$f":"HLOOKUP(DG282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG283","v":0},{"$f":"HLOOKUP(DH282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH283","v":0},{"$f":"HLOOKUP(DI282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI283","v":0},{"$f":"HLOOKUP(DJ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ283","v":0},{"$f":"HLOOKUP(DK282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DK283","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO292:EH292))","v":0},{"$f":"HLOOKUP(DO282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO283","v":0},{"$f":"HLOOKUP(DP282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP283","v":0},{"$f":"HLOOKUP(DQ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ283","v":0},{"$f":"HLOOKUP(DR282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR283","v":0},{"$f":"HLOOKUP(DS282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS283","v":0},{"$f":"HLOOKUP(DT282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT283","v":0},{"$f":"HLOOKUP(DU282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU283","v":0},{"$f":"HLOOKUP(DV282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV283","v":0},{"$f":"HLOOKUP(DW282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW283","v":0},{"$f":"HLOOKUP(DX282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX283","v":0},{"$f":"HLOOKUP(DY282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY283","v":0},{"$f":"HLOOKUP(DZ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ283","v":0},{"$f":"HLOOKUP(EA282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA283","v":0},{"$f":"HLOOKUP(EB282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB283","v":0},{"$f":"HLOOKUP(EC282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC283","v":0},{"$f":"HLOOKUP(ED282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED283","v":0},{"$f":"HLOOKUP(EE282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE283","v":0},{"$f":"HLOOKUP(EF282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF283","v":0},{"$f":"HLOOKUP(EG282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG283","v":0},{"$f":"HLOOKUP(EH282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EH283","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL292:FE292))","v":0},{"$f":"HLOOKUP(EL282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL283","v":0},{"$f":"HLOOKUP(EM282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM283","v":0},{"$f":"HLOOKUP(EN282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN283","v":0},{"$f":"HLOOKUP(EO282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO283","v":0},{"$f":"HLOOKUP(EP282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP283","v":0},{"$f":"HLOOKUP(EQ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ283","v":0},{"$f":"HLOOKUP(ER282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER283","v":0},{"$f":"HLOOKUP(ES282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES283","v":0},{"$f":"HLOOKUP(ET282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET283","v":0},{"$f":"HLOOKUP(EU282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU283","v":0},{"$f":"HLOOKUP(EV282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV283","v":0},{"$f":"HLOOKUP(EW282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW283","v":0},{"$f":"HLOOKUP(EX282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX283","v":0},{"$f":"HLOOKUP(EY282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY283","v":0},{"$f":"HLOOKUP(EZ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ283","v":0},{"$f":"HLOOKUP(FA282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA283","v":0},{"$f":"HLOOKUP(FB282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB283","v":0},{"$f":"HLOOKUP(FC282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC283","v":0},{"$f":"HLOOKUP(FD282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD283","v":0},{"$f":"HLOOKUP(FE282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FE283","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI292:GB292))","v":0},{"$f":"HLOOKUP(FI282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FI283","v":0},{"$f":"HLOOKUP(FJ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FJ283","v":0},{"$f":"HLOOKUP(FK282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FK283","v":0},{"$f":"HLOOKUP(FL282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FL283","v":0},{"$f":"HLOOKUP(FM282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FM283","v":0},{"$f":"HLOOKUP(FN282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FN283","v":0},{"$f":"HLOOKUP(FO282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FO283","v":0},{"$f":"HLOOKUP(FP282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FP283","v":0},{"$f":"HLOOKUP(FQ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FQ283","v":0},{"$f":"HLOOKUP(FR282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FR283","v":0},{"$f":"HLOOKUP(FS282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FS283","v":0},{"$f":"HLOOKUP(FT282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FT283","v":0},{"$f":"HLOOKUP(FU282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FU283","v":0},{"$f":"HLOOKUP(FV282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FV283","v":0},{"$f":"HLOOKUP(FW282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FW283","v":0},{"$f":"HLOOKUP(FX282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FX283","v":0},{"$f":"HLOOKUP(FY282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FY283","v":0},{"$f":"HLOOKUP(FZ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FZ283","v":0},{"$f":"HLOOKUP(GA282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GA283","v":0},{"$f":"HLOOKUP(GB282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GB283","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF292:GY292))","v":0},{"$f":"HLOOKUP(GF282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GF283","v":0},{"$f":"HLOOKUP(GG282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GG283","v":0},{"$f":"HLOOKUP(GH282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GH283","v":0},{"$f":"HLOOKUP(GI282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GI283","v":0},{"$f":"HLOOKUP(GJ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GJ283","v":0},{"$f":"HLOOKUP(GK282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GK283","v":0},{"$f":"HLOOKUP(GL282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GL283","v":0},{"$f":"HLOOKUP(GM282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GM283","v":0},{"$f":"HLOOKUP(GN282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GN283","v":0},{"$f":"HLOOKUP(GO282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GO283","v":0},{"$f":"HLOOKUP(GP282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GP283","v":0},{"$f":"HLOOKUP(GQ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GQ283","v":0},{"$f":"HLOOKUP(GR282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GR283","v":0},{"$f":"HLOOKUP(GS282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GS283","v":0},{"$f":"HLOOKUP(GT282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GT283","v":0},{"$f":"HLOOKUP(GU282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GU283","v":0},{"$f":"HLOOKUP(GV282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GV283","v":0},{"$f":"HLOOKUP(GW282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GW283","v":0},{"$f":"HLOOKUP(GX282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GX283","v":0},{"$f":"HLOOKUP(GY282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GY283","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC292:HV292))","v":0},{"$f":"HLOOKUP(HC282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HC283","v":0},{"$f":"HLOOKUP(HD282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HD283","v":0},{"$f":"HLOOKUP(HE282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HE283","v":0},{"$f":"HLOOKUP(HF282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HF283","v":0},{"$f":"HLOOKUP(HG282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HG283","v":0},{"$f":"HLOOKUP(HH282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HH283","v":0},{"$f":"HLOOKUP(HI282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HI283","v":0},{"$f":"HLOOKUP(HJ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HJ283","v":0},{"$f":"HLOOKUP(HK282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HK283","v":0},{"$f":"HLOOKUP(HL282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HL283","v":0},{"$f":"HLOOKUP(HM282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HM283","v":0},{"$f":"HLOOKUP(HN282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HN283","v":0},{"$f":"HLOOKUP(HO282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HO283","v":0},{"$f":"HLOOKUP(HP282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HP283","v":0},{"$f":"HLOOKUP(HQ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HQ283","v":0},{"$f":"HLOOKUP(HR282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HR283","v":0},{"$f":"HLOOKUP(HS282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HS283","v":0},{"$f":"HLOOKUP(HT282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HT283","v":0},{"$f":"HLOOKUP(HU282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HU283","v":0},{"$f":"HLOOKUP(HV282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HV283","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ292:IS292))","v":0},{"$f":"HLOOKUP(HZ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ283","v":0},{"$f":"HLOOKUP(IA282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA283","v":0},{"$f":"HLOOKUP(IB282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB283","v":0},{"$f":"HLOOKUP(IC282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC283","v":0},{"$f":"HLOOKUP(ID282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID283","v":0},{"$f":"HLOOKUP(IE282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE283","v":0},{"$f":"HLOOKUP(IF282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF283","v":0},{"$f":"HLOOKUP(IG282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG283","v":0},{"$f":"HLOOKUP(IH282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH283","v":0},{"$f":"HLOOKUP(II282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II283","v":0},{"$f":"HLOOKUP(IJ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ283","v":0},{"$f":"HLOOKUP(IK282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK283","v":0},{"$f":"HLOOKUP(IL282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL283","v":0},{"$f":"HLOOKUP(IM282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM283","v":0},{"$f":"HLOOKUP(IN282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN283","v":0},{"$f":"HLOOKUP(IO282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO283","v":0},{"$f":"HLOOKUP(IP282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP283","v":0},{"$f":"HLOOKUP(IQ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ283","v":0},{"$f":"HLOOKUP(IR282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IR283","v":0},{"$f":"HLOOKUP(IS282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IS283","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW292:JP292))","v":504303.38661699998},{"$f":"HLOOKUP(IW282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW283","v":433448.7736661536},{"$f":"HLOOKUP(IX282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX283","v":442117.74913947668},{"$f":"HLOOKUP(IY282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY283","v":450960.10412226623},{"$f":"HLOOKUP(IZ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ283","v":459979.30620471161},{"$f":"HLOOKUP(JA282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA283","v":469178.89232880587},{"$f":"HLOOKUP(JB282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB283","v":478562.47017538192},{"$f":"HLOOKUP(JC282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC283","v":488133.71957888961},{"$f":"HLOOKUP(JD282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD283","v":497896.3939704675},{"$f":"HLOOKUP(JE282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE283","v":507854.32184987684},{"$f":"HLOOKUP(JF282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF283","v":518011.40828687424},{"$f":"HLOOKUP(JG282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG283","v":528371.63645261189},{"$f":"HLOOKUP(JH282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH283","v":538939.06918166415},{"$f":"HLOOKUP(JI282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI283","v":549717.85056529741},{"$f":"HLOOKUP(JJ282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ283","v":560712.20757660328},{"$f":"HLOOKUP(JK282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK283","v":571926.45172813535},{"$f":"HLOOKUP(JL282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL283","v":583364.98076269811},{"$f":"HLOOKUP(JM282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM283","v":595032.28037795192},{"$f":"HLOOKUP(JN282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN283","v":606932.92598551104},{"$f":"HLOOKUP(JO282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JO283","v":619071.58450522134},{"$f":"HLOOKUP(JP282,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JP283","v":631453.01619532565}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D295:W295))","v":328210.96051464783},{"$f":"SUM(D292:D294)","v":249370.01952074704},{"$f":"SUM(E292:E294)","v":269210.22905907303},{"$f":"SUM(F292:F294)","v":287488.72509908292},{"$f":"SUM(G292:G294)","v":295811.81550458691},{"$f":"SUM(H292:H294)","v":313638.52915789292},{"$f":"SUM(I292:I294)","v":322332.85803505906},{"$f":"SUM(J292:J294)","v":344055.02099590504},{"$f":"SUM(K292:K294)","v":342430.62428518099},{"$f":"SUM(L292:L294)","v":344704.71556472551},{"$f":"SUM(M292:M294)","v":345436.53389210888},{"$f":"SUM(N292:N294)","v":340277.12801981741},{"$f":"SUM(O292:O294)","v":347867.57242821087},{"$f":"SUM(P292:P294)","v":397996.71466244501},{"$f":"SUM(Q292:Q294)","v":380265.80841606879},{"$f":"SUM(R292:R294)","v":380265.80841606879},{"$f":"SUM(S292:S294)","v":380265.80841606879},{"$f":"SUM(T292:T294)","v":380265.80841606879},{"$f":"SUM(U292:U294)","v":380265.80841606879},{"$f":"SUM(V292:V294)","v":380265.80841606879},{"$f":"SUM(W292:W294)","v":380265.80841606879},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA295:AT295))","v":656421.92102929566},{"$f":"SUM(AA292:AA294)","v":498740.03904149408},{"$f":"SUM(AB292:AB294)","v":538420.45811814605},{"$f":"SUM(AC292:AC294)","v":574977.45019816584},{"$f":"SUM(AD292:AD294)","v":591623.63100917381},{"$f":"SUM(AE292:AE294)","v":627277.05831578583},{"$f":"SUM(AF292:AF294)","v":644665.71607011813},{"$f":"SUM(AG292:AG294)","v":688110.04199181008},{"$f":"SUM(AH292:AH294)","v":684861.24857036199},{"$f":"SUM(AI292:AI294)","v":689409.43112945103},{"$f":"SUM(AJ292:AJ294)","v":690873.06778421777},{"$f":"SUM(AK292:AK294)","v":680554.25603963481},{"$f":"SUM(AL292:AL294)","v":695735.14485642174},{"$f":"SUM(AM292:AM294)","v":795993.42932489002},{"$f":"SUM(AN292:AN294)","v":760531.61683213757},{"$f":"SUM(AO292:AO294)","v":760531.61683213757},{"$f":"SUM(AP292:AP294)","v":760531.61683213757},{"$f":"SUM(AQ292:AQ294)","v":760531.61683213757},{"$f":"SUM(AR292:AR294)","v":760531.61683213757},{"$f":"SUM(AS292:AS294)","v":760531.61683213757},{"$f":"SUM(AT292:AT294)","v":760531.61683213757},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX295:BQ295))","v":1641054.8025732392},{"$f":"SUM(AX292:AX294)","v":1246850.0976037353},{"$f":"SUM(AY292:AY294)","v":1346051.1452953652},{"$f":"SUM(AZ292:AZ294)","v":1437443.6254954147},{"$f":"SUM(BA292:BA294)","v":1479059.0775229344},{"$f":"SUM(BB292:BB294)","v":1568192.6457894645},{"$f":"SUM(BC292:BC294)","v":1611664.2901752954},{"$f":"SUM(BD292:BD294)","v":1720275.1049795251},{"$f":"SUM(BE292:BE294)","v":1712153.1214259053},{"$f":"SUM(BF292:BF294)","v":1723523.5778236275},{"$f":"SUM(BG292:BG294)","v":1727182.6694605446},{"$f":"SUM(BH292:BH294)","v":1701385.6400990868},{"$f":"SUM(BI292:BI294)","v":1739337.8621410544},{"$f":"SUM(BJ292:BJ294)","v":1989983.5733122248},{"$f":"SUM(BK292:BK294)","v":1901329.0420803439},{"$f":"SUM(BL292:BL294)","v":1901329.0420803439},{"$f":"SUM(BM292:BM294)","v":1901329.0420803439},{"$f":"SUM(BN292:BN294)","v":1901329.0420803439},{"$f":"SUM(BO292:BO294)","v":1901329.0420803439},{"$f":"SUM(BP292:BP294)","v":1901329.0420803439},{"$f":"SUM(BQ292:BQ294)","v":1901329.0420803439},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU295:CN295))","v":3282109.6051464784},{"$f":"SUM(BU292:BU294)","v":2493700.1952074706},{"$f":"SUM(BV292:BV294)","v":2692102.2905907305},{"$f":"SUM(BW292:BW294)","v":2874887.2509908294},{"$f":"SUM(BX292:BX294)","v":2958118.1550458688},{"$f":"SUM(BY292:BY294)","v":3136385.2915789289},{"$f":"SUM(BZ292:BZ294)","v":3223328.5803505909},{"$f":"SUM(CA292:CA294)","v":3440550.2099590502},{"$f":"SUM(CB292:CB294)","v":3424306.2428518105},{"$f":"SUM(CC292:CC294)","v":3447047.155647255},{"$f":"SUM(CD292:CD294)","v":3454365.3389210892},{"$f":"SUM(CE292:CE294)","v":3402771.2801981736},{"$f":"SUM(CF292:CF294)","v":3478675.7242821087},{"$f":"SUM(CG292:CG294)","v":3979967.1466244496},{"$f":"SUM(CH292:CH294)","v":3802658.0841606879},{"$f":"SUM(CI292:CI294)","v":3802658.0841606879},{"$f":"SUM(CJ292:CJ294)","v":3802658.0841606879},{"$f":"SUM(CK292:CK294)","v":3802658.0841606879},{"$f":"SUM(CL292:CL294)","v":3802658.0841606879},{"$f":"SUM(CM292:CM294)","v":3802658.0841606879},{"$f":"SUM(CN292:CN294)","v":3802658.0841606879},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR295:DK295))","v":6564219.2102929568},{"$f":"SUM(CR292:CR294)","v":4987400.3904149411},{"$f":"SUM(CS292:CS294)","v":5384204.581181461},{"$f":"SUM(CT292:CT294)","v":5749774.5019816589},{"$f":"SUM(CU292:CU294)","v":5916236.3100917377},{"$f":"SUM(CV292:CV294)","v":6272770.5831578579},{"$f":"SUM(CW292:CW294)","v":6446657.1607011817},{"$f":"SUM(CX292:CX294)","v":6881100.4199181003},{"$f":"SUM(CY292:CY294)","v":6848612.4857036211},{"$f":"SUM(CZ292:CZ294)","v":6894094.31129451},{"$f":"SUM(DA292:DA294)","v":6908730.6778421784},{"$f":"SUM(DB292:DB294)","v":6805542.5603963472},{"$f":"SUM(DC292:DC294)","v":6957351.4485642174},{"$f":"SUM(DD292:DD294)","v":7959934.2932488993},{"$f":"SUM(DE292:DE294)","v":7605316.1683213757},{"$f":"SUM(DF292:DF294)","v":7605316.1683213757},{"$f":"SUM(DG292:DG294)","v":7605316.1683213757},{"$f":"SUM(DH292:DH294)","v":7605316.1683213757},{"$f":"SUM(DI292:DI294)","v":7605316.1683213757},{"$f":"SUM(DJ292:DJ294)","v":7605316.1683213757},{"$f":"SUM(DK292:DK294)","v":7605316.1683213757},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO295:EH295))","v":16410548.025732389},{"$f":"SUM(DO292:DO294)","v":12468500.976037351},{"$f":"SUM(DP292:DP294)","v":13460511.452953652},{"$f":"SUM(DQ292:DQ294)","v":14374436.254954148},{"$f":"SUM(DR292:DR294)","v":14790590.775229344},{"$f":"SUM(DS292:DS294)","v":15681926.457894646},{"$f":"SUM(DT292:DT294)","v":16116642.901752952},{"$f":"SUM(DU292:DU294)","v":17202751.049795251},{"$f":"SUM(DV292:DV294)","v":17121531.214259051},{"$f":"SUM(DW292:DW294)","v":17235235.778236274},{"$f":"SUM(DX292:DX294)","v":17271826.694605444},{"$f":"SUM(DY292:DY294)","v":17013856.40099087},{"$f":"SUM(DZ292:DZ294)","v":17393378.621410541},{"$f":"SUM(EA292:EA294)","v":19899835.733122248},{"$f":"SUM(EB292:EB294)","v":19013290.420803435},{"$f":"SUM(EC292:EC294)","v":19013290.420803435},{"$f":"SUM(ED292:ED294)","v":19013290.420803435},{"$f":"SUM(EE292:EE294)","v":19013290.420803435},{"$f":"SUM(EF292:EF294)","v":19013290.420803435},{"$f":"SUM(EG292:EG294)","v":19013290.420803435},{"$f":"SUM(EH292:EH294)","v":19013290.420803435},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL295:FE295))","v":1658635.1022909062},{"$f":"SUM(EL292:EL294)","v":1447236.7204329069},{"$f":"SUM(EM292:EM294)","v":1346051.1452953652},{"$f":"SUM(EN292:EN294)","v":1437443.6254954147},{"$f":"SUM(EO292:EO294)","v":1479059.0775229344},{"$f":"SUM(EP292:EP294)","v":1568192.6457894645},{"$f":"SUM(EQ292:EQ294)","v":1611664.2901752954},{"$f":"SUM(ER292:ER294)","v":1720275.1049795251},{"$f":"SUM(ES292:ES294)","v":1712153.1214259053},{"$f":"SUM(ET292:ET294)","v":1723523.5778236275},{"$f":"SUM(EU292:EU294)","v":1727182.6694605446},{"$f":"SUM(EV292:EV294)","v":1701385.6400990868},{"$f":"SUM(EW292:EW294)","v":1739337.8621410544},{"$f":"SUM(EX292:EX294)","v":1989983.5733122248},{"$f":"SUM(EY292:EY294)","v":1901329.0420803439},{"$f":"SUM(EZ292:EZ294)","v":1901329.0420803439},{"$f":"SUM(FA292:FA294)","v":1901329.0420803439},{"$f":"SUM(FB292:FB294)","v":1901329.0420803439},{"$f":"SUM(FC292:FC294)","v":1901329.0420803439},{"$f":"SUM(FD292:FD294)","v":1901329.0420803439},{"$f":"SUM(FE292:FE294)","v":1901329.0420803439},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI295:GB295))","v":1948752.5780557212},{"$f":"SUM(FI292:FI294)","v":1480634.4909044355},{"$f":"SUM(FJ292:FJ294)","v":1598435.7350382463},{"$f":"SUM(FK292:FK294)","v":1706964.3052758051},{"$f":"SUM(FL292:FL294)","v":1756382.6545584844},{"$f":"SUM(FM292:FM294)","v":1862228.766874989},{"$f":"SUM(FN292:FN294)","v":1913851.3445831633},{"$f":"SUM(FO292:FO294)","v":2042826.687163186},{"$f":"SUM(FP292:FP294)","v":2033181.8316932623},{"$f":"SUM(FQ292:FQ294)","v":2046684.2486655579},{"$f":"SUM(FR292:FR294)","v":2051029.4199843965},{"$f":"SUM(FS292:FS294)","v":2020395.4476176656},{"$f":"SUM(FT292:FT294)","v":2065463.711292502},{"$f":"SUM(FU292:FU294)","v":2363105.4933082671},{"$f":"SUM(FV292:FV294)","v":2257828.2374704084},{"$f":"SUM(FW292:FW294)","v":2257828.2374704084},{"$f":"SUM(FX292:FX294)","v":2257828.2374704084},{"$f":"SUM(FY292:FY294)","v":2257828.2374704084},{"$f":"SUM(FZ292:FZ294)","v":2257828.2374704084},{"$f":"SUM(GA292:GA294)","v":2257828.2374704084},{"$f":"SUM(GB292:GB294)","v":2257828.2374704084},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF295:GY295))","v":3751120.2933538738},{"$f":"SUM(GF292:GF294)","v":3560522.0684294533},{"$f":"SUM(GG292:GG294)","v":3615215.6714689541},3679031.7779915645,3690042.8592229593,3791441.1369772721,3766315.8807774219,3902101.2534903013,3844075.999975299,3795796.5853911904,3790584.156366833,3741080.280134249,3781400.0516174994,4114725.1334682526,3934396.5221076328,3892866.9630300333,3851996.0433674748,3811780.0494582229,3772215.3320127977,3733298.3059689743,3102832.7201817539,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC295:HV295))","v":15004481.173415495},{"$f":"SUM(HC292:HC294)","v":14242088.273717813},{"$f":"SUM(HD292:HD294)","v":14460862.685875816},14716127.111966258,14760171.436891837,15165764.547909088,15065263.523109687,15608405.013961205,15376303.999901196,15183186.341564761,15162336.625467332,14964321.120536996,15125600.206469998,16458900.53387301,15737586.088430531,15571467.852120133,15407984.173469899,15247120.197832892,15088861.328051191,14933193.223875897,12411330.880727015,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ295:IS295))","v":37511202.93353875},{"$f":"SUM(HZ292:HZ294)","v":35605220.684294529},{"$f":"SUM(IA292:IA294)","v":36152156.714689538},36790317.779915653,36900428.592229597,37914411.369772725,37663158.807774216,39021012.534903012,38440759.999752991,37957965.853911899,37905841.563668318,37410802.801342487,37814000.516174987,41147251.334682517,39343965.221076325,38928669.630300328,38519960.433674723,38117800.494582206,37722153.320127964,37332983.059689723,31028327.201817516,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW295:JP295))","v":520634.7474892048},{"$f":"SUM(IW292:IW294)","v":447485.57875255833},{"$f":"SUM(IX292:IX294)","v":456435.29032760952},465563.99613416172,474875.27605684497,484372.78157798195,494060.23720954149,503941.44195373234,514020.2707928071,524300.67620866327,534786.68973283633,545482.42352749326,556392.07199804322,567519.91343800398,578870.31170676404,590447.71794089931,602256.67229971732,614301.80574571155,626587.84186062589,639119.59869783837,651901.99067179509]
[]
[null,"Variable $/MWh",{"$f":"C295/D283","v":44.960405549951759},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"Z295/AA283","v":44.960405549951759},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"AW295/AX283","v":44.960405549951759},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"BT295/BU283","v":44.960405549951759},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"CQ295/CR283","v":44.960405549951759},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"DN295/DO283","v":44.960405549951751},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"EK295/EL283","v":45.442057597011129},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"FH295/FI283","v":53.390481590567703},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"GE295/GF283","v":102.77041899599654},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HB295/HC283","v":102.77041899599654},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HY295/HZ283","v":102.77041899599658},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"IV295/IW283","v":4.7546552282119157}]
[null,{"$f":"D305&\" \"&'Resource Options'!$B$31","v":"2033 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA305&\" \"&'Resource Options'!$B$32","v":"2033 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX305&\" \"&'Resource Options'!$B$33","v":"2033 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU305&\" \"&'Resource Options'!$B$34","v":"2033 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR305&\" \"&'Resource Options'!$B$35","v":"2033 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO305&\" \"&'Resource Options'!$B$36","v":"2033 40hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL305&\" \"&'Resource Options'!$B$37","v":"2033 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI305&\" \"&'Resource Options'!$B$38","v":"2033 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF305&\" \"&'Resource Options'!$B$39","v":"2033 Hydrogen Fuel Cell with 4 hrs storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HC305&\" \"&'Resource Options'!$B$40","v":"2033 Hydrogen Fuel Cell with 16 hrs Storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HZ305&\" \"&'Resource Options'!$B$41","v":"2033 Hydrogen Fuel Cell with 40 Hrs Storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IW305&\" \"&'Resource Options'!$B$42","v":"2033 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Storage Losses",null,{"$f":"D306*(1-'Resource Options'!$W$31)","v":876},{"$f":"E306*(1-'Resource Options'!$W$31)","v":876},{"$f":"F306*(1-'Resource Options'!$W$31)","v":876},{"$f":"G306*(1-'Resource Options'!$W$31)","v":876},{"$f":"H306*(1-'Resource Options'!$W$31)","v":876},{"$f":"I306*(1-'Resource Options'!$W$31)","v":876},{"$f":"J306*(1-'Resource Options'!$W$31)","v":876},{"$f":"K306*(1-'Resource Options'!$W$31)","v":876},{"$f":"L306*(1-'Resource Options'!$W$31)","v":876},{"$f":"M306*(1-'Resource Options'!$W$31)","v":876},{"$f":"N306*(1-'Resource Options'!$W$31)","v":876},{"$f":"O306*(1-'Resource Options'!$W$31)","v":876},{"$f":"P306*(1-'Resource Options'!$W$31)","v":876},{"$f":"Q306*(1-'Resource Options'!$W$31)","v":876},{"$f":"R306*(1-'Resource Options'!$W$31)","v":876},{"$f":"S306*(1-'Resource Options'!$W$31)","v":876},{"$f":"T306*(1-'Resource Options'!$W$31)","v":876},{"$f":"U306*(1-'Resource Options'!$W$31)","v":876},{"$f":"V306*(1-'Resource Options'!$W$31)","v":876},{"$f":"W306*(1-'Resource Options'!$W$31)","v":876},null,"Storage Losses",null,{"$f":"AA306*(1-'Resource Options'!$W$32)","v":1752},{"$f":"AB306*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AC306*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AD306*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AE306*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AF306*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AG306*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AH306*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AI306*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AJ306*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AK306*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AL306*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AM306*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AN306*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AO306*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AP306*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AQ306*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AR306*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AS306*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AT306*(1-'Resource Options'!$W$31)","v":1752},null,"Storage Losses",null,{"$f":"AX306*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AY306*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AZ306*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BA306*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BB306*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BC306*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BD306*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BE306*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BF306*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BG306*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BH306*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BI306*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BJ306*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BK306*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BL306*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BM306*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BN306*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BO306*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BP306*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BQ306*(1-'Resource Options'!$W$33)","v":4380},null,"Storage Losses",null,{"$f":"BU306*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BV306*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BW306*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BX306*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BY306*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BZ306*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CA306*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CB306*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CC306*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CD306*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CE306*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CF306*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CG306*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CH306*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CI306*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CJ306*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CK306*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CL306*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CM306*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CN306*(1-'Resource Options'!$W$34)","v":8760},null,"Storage Losses",null,{"$f":"CR306*(1-'Resource Options'!$W$35)","v":17520},{"$f":"CS306*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CT306*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CU306*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CV306*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CW306*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CX306*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CY306*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CZ306*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DA306*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DB306*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DC306*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DD306*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DE306*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DF306*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DG306*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DH306*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DI306*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DJ306*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DK306*(1-'Resource Options'!$W$33)","v":17520},null,"Storage Losses",null,{"$f":"DO306*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DP306*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DQ306*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DR306*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DS306*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DT306*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DU306*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DV306*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DW306*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DX306*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DY306*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DZ306*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EA306*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EB306*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EC306*(1-'Resource Options'!$W$36)","v":43800},{"$f":"ED306*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EE306*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EF306*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EG306*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EH306*(1-'Resource Options'!$W$36)","v":43800},null,"Storage Losses",null,{"$f":"EL306*(1-'Resource Options'!$W$37)","v":10950.000000000002},{"$f":"EM306*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EN306*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EO306*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EP306*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EQ306*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ER306*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ES306*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ET306*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EU306*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EV306*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EW306*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EX306*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EY306*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EZ306*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FA306*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FB306*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FC306*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FD306*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FE306*(1-'Resource Options'!$W$36)","v":4380},null,"Storage Losses",null,{"$f":"FI306*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FJ306*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FK306*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FL306*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FM306*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FN306*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FO306*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FP306*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FQ306*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FR306*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FS306*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FT306*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FU306*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FV306*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FW306*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FX306*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FY306*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FZ306*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GA306*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GB306*(1-'Resource Options'!$W$38)","v":12044.999999999998},null,"kg",null,{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GF306","v":1364983.2985716139},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GG306","v":1355428.4154816126},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GH306","v":1345940.4165732414},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GI306","v":1336518.8336572286},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GJ306","v":1327163.201821628},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GK306","v":1317873.0594088766},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GL306","v":1308647.9479930145},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GM306","v":1299487.4123570635},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GN306","v":1290391.000470564},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GO306","v":1281358.2634672699},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GP306","v":1272388.755622999},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GQ306","v":1263482.0343336381},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GR306","v":1254637.6600933026},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GS306","v":1245855.1964726495},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GT306","v":1237134.2100973409},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GU306","v":1228474.2706266597},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GV306","v":1219874.950732273},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GW306","v":1211335.8260771472},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GX306","v":1202856.4752946072},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GY306","v":1194436.479967545},null,"kg",null,{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HC306","v":5459933.1942864554},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HD306","v":5421713.6619264502},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HE306","v":5383761.6662929654},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HF306","v":5346075.3346289145},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HG306","v":5308652.8072865121},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HH306","v":5271492.2376355063},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HI306","v":5234591.7919720579},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HJ306","v":5197949.649428254},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HK306","v":5161564.001882256},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HL306","v":5125433.0538690798},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HM306","v":5089555.0224919962},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HN306","v":5053928.1373345526},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HO306","v":5018550.6403732104},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HP306","v":4983420.7858905979},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HQ306","v":4948536.8403893635},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HR306","v":4913897.082506639},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HS306","v":4879499.8029290922},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HT306","v":4845343.3043085886},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HU306","v":4811425.9011784289},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HV306","v":4777745.9198701801},null,"kg",null,{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HZ306","v":13649832.985716138},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IA306","v":13554284.154816126},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IB306","v":13459404.165732414},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IC306","v":13365188.336572286},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*ID306","v":13271632.01821628},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IE306","v":13178730.594088767},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IF306","v":13086479.479930144},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IG306","v":12994874.123570632},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IH306","v":12903910.004705638},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*II306","v":12813582.634672698},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IJ306","v":12723887.55622999},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IK306","v":12634820.343336379},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IL306","v":12546376.600933023},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IM306","v":12458551.964726491},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IN306","v":12371342.100973407},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IO306","v":12284742.706266591},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IP306","v":12198749.507322725},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IQ306","v":12113358.260771466},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IR306","v":12028564.752946066},{"$f":"HLOOKUP($GF305,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IS306","v":11944364.799675442}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"GF307*12/1000","v":16379.799582859367},{"$f":"GG307*12/1000","v":16265.140985779351},{"$f":"GH307*12/1000","v":16151.284998878897},{"$f":"GI307*12/1000","v":16038.226003886744},{"$f":"GJ307*12/1000","v":15925.958421859536},{"$f":"GK307*12/1000","v":15814.476712906519},{"$f":"GL307*12/1000","v":15703.775375916173},{"$f":"GM307*12/1000","v":15593.848948284762},{"$f":"GN307*12/1000","v":15484.69200564677},{"$f":"GO307*12/1000","v":15376.29916160724},{"$f":"GP307*12/1000","v":15268.665067475989},{"$f":"GQ307*12/1000","v":15161.784412003659},{"$f":"GR307*12/1000","v":15055.65192111963},{"$f":"GS307*12/1000","v":14950.262357671794},{"$f":"GT307*12/1000","v":14845.61052116809},{"$f":"GU307*12/1000","v":14741.691247519917},{"$f":"GV307*12/1000","v":14638.499408787276},{"$f":"GW307*12/1000","v":14536.029912925766},{"$f":"GX307*12/1000","v":14434.277703535286},{"$f":"GY307*12/1000","v":14333.237759610542},null,"Storage Losses (MWh)",null,{"$f":"HC307*12/1000","v":65519.198331437467},{"$f":"HD307*12/1000","v":65060.563943117406},{"$f":"HE307*12/1000","v":64605.139995515587},{"$f":"HF307*12/1000","v":64152.904015546977},{"$f":"HG307*12/1000","v":63703.833687438142},{"$f":"HH307*12/1000","v":63257.906851626074},{"$f":"HI307*12/1000","v":62815.101503664693},{"$f":"HJ307*12/1000","v":62375.395793139047},{"$f":"HK307*12/1000","v":61938.768022587079},{"$f":"HL307*12/1000","v":61505.196646428958},{"$f":"HM307*12/1000","v":61074.660269903958},{"$f":"HN307*12/1000","v":60647.137648014635},{"$f":"HO307*12/1000","v":60222.60768447852},{"$f":"HP307*12/1000","v":59801.049430687177},{"$f":"HQ307*12/1000","v":59382.442084672359},{"$f":"HR307*12/1000","v":58966.764990079668},{"$f":"HS307*12/1000","v":58553.997635149106},{"$f":"HT307*12/1000","v":58144.119651703062},{"$f":"HU307*12/1000","v":57737.110814141146},{"$f":"HV307*12/1000","v":57332.951038442166},null,"Storage Losses (MWh)",null,{"$f":"HZ307*12/1000","v":163797.99582859367},{"$f":"IA307*12/1000","v":162651.40985779351},{"$f":"IB307*12/1000","v":161512.84998878895},{"$f":"IC307*12/1000","v":160382.26003886742},{"$f":"ID307*12/1000","v":159259.58421859535},{"$f":"IE307*12/1000","v":158144.76712906521},{"$f":"IF307*12/1000","v":157037.75375916171},{"$f":"IG307*12/1000","v":155938.48948284757},{"$f":"IH307*12/1000","v":154846.92005646764},{"$f":"II307*12/1000","v":153762.99161607237},{"$f":"IJ307*12/1000","v":152686.65067475988},{"$f":"IK307*12/1000","v":151617.84412003655},{"$f":"IL307*12/1000","v":150556.51921119628},{"$f":"IM307*12/1000","v":149502.62357671789},{"$f":"IN307*12/1000","v":148456.1052116809},{"$f":"IO307*12/1000","v":147416.91247519909},{"$f":"IP307*12/1000","v":146384.99408787268},{"$f":"IQ307*12/1000","v":145360.29912925759},{"$f":"IR307*12/1000","v":144342.7770353528},{"$f":"IS307*12/1000","v":143332.3775961053},null,"Storage Losses (MWh)",null,{"$f":"IW306*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IX306*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IY306*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IZ306*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JA306*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JB306*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JC306*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JD306*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JE306*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JF306*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JG306*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JH306*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JI306*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JJ306*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JK306*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JL306*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JM306*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JN306*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JO306*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JP306*(1-'Resource Options'!$W$42)","v":38325}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D310:W310))","v":914120.5713125685},{"$f":"VLOOKUP(D304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(D305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1215460.7706400075},{"$f":"VLOOKUP(E304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(E305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1126737.4977645581},{"$f":"VLOOKUP(F304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(F305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1040547.9149749404},{"$f":"VLOOKUP(G304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(G305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":965822.82149249106},{"$f":"VLOOKUP(H304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(H305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":898708.66264659888},{"$f":"VLOOKUP(I304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(I305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":835773.614409053},{"$f":"VLOOKUP(J304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(J305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":775068.81944528117},{"$f":"VLOOKUP(K304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(K305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":716666.13704837125},{"$f":"VLOOKUP(L304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(L305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":663049.95351994422},{"$f":"VLOOKUP(M304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(M305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":611830.76241210988},{"$f":"VLOOKUP(D304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1155453.8334192727},{"$f":"VLOOKUP(E304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1085038.0400230228},{"$f":"VLOOKUP(F304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1012886.7184185697},{"$f":"VLOOKUP(G304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":947226.71607117786},{"$f":"VLOOKUP(H304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":886203.44764579507},{"$f":"VLOOKUP(I304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":827112.15168791602},{"$f":"VLOOKUP(J304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":768020.85573003732},{"$f":"VLOOKUP(K304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":711345.33710967551},{"$f":"VLOOKUP(L304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":659499.74965807342},{"$f":"VLOOKUP(M304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":610068.31603771367},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA310:AT310))","v":1791676.319772634},{"$f":"VLOOKUP(AA304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AA305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2382303.1104544145},{"$f":"VLOOKUP(AB304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AB305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2208405.4956185338},{"$f":"VLOOKUP(AC304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AC305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2039473.9133508825},{"$f":"VLOOKUP(AD304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AD305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1893012.730125282},{"$f":"VLOOKUP(AE304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AE305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1761468.9787873332},{"$f":"VLOOKUP(AF304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AF305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1638116.2842417434},{"$f":"VLOOKUP(AG304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AG305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1519134.886112751},{"$f":"VLOOKUP(AH304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AH305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1404665.6286148073},{"$f":"VLOOKUP(AI304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AI305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1299577.9088990905},{"$f":"VLOOKUP(AJ304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AJ305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1199188.294327735},{"$f":"VLOOKUP(AA304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2264689.5135017741},{"$f":"VLOOKUP(AB304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2126674.558445124},{"$f":"VLOOKUP(AC304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1985257.9681003962},{"$f":"VLOOKUP(AD304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1856564.363499508},{"$f":"VLOOKUP(AE304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1736958.757385758},{"$f":"VLOOKUP(AF304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1621139.8173083151},{"$f":"VLOOKUP(AG304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1505320.8772308726},{"$f":"VLOOKUP(AH304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1394236.8607349636},{"$f":"VLOOKUP(AI304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1292619.5093298235},{"$f":"VLOOKUP(AJ304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1195733.8994339181},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX310:BQ310))","v":3370526.6193524967},{"$f":"VLOOKUP(AX304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AX305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4481622.020975206},{"$f":"VLOOKUP(AY304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AY305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4154483.3891934222},{"$f":"VLOOKUP(AZ304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AZ305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3836686.9275229829},{"$f":"VLOOKUP(BA304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BA305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3561162.0956569272},{"$f":"VLOOKUP(BB304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BB305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3313700.1458610483},{"$f":"VLOOKUP(BC304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BC305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3081647.3269749181},{"$f":"VLOOKUP(BD304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BD305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2857817.8522110628},{"$f":"VLOOKUP(BE304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BE305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2642476.6796809174},{"$f":"VLOOKUP(BF304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BF305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2444784.1875940515},{"$f":"VLOOKUP(BG304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BG305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2255929.8367913179},{"$f":"VLOOKUP(AX304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4260365.6729664477},{"$f":"VLOOKUP(AY304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4000730.0039823256},{"$f":"VLOOKUP(AZ304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3734695.1309894966},{"$f":"VLOOKUP(BA304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3492594.9172060359},{"$f":"VLOOKUP(BB304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3267591.173627317},{"$f":"VLOOKUP(BC304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3049710.9593005734},{"$f":"VLOOKUP(BD304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2831830.7449738304},{"$f":"VLOOKUP(BE304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2622857.9352915734},{"$f":"VLOOKUP(BF304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2431693.9487392562},{"$f":"VLOOKUP(BG304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2249431.3806723906},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU310:CN310))","v":6605107.1024585105},{"$f":"VLOOKUP(BU304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BU305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8782483.2093936969},{"$f":"VLOOKUP(BV304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BV305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8141400.6889757076},{"$f":"VLOOKUP(BW304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BW305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7518625.7035881588},{"$f":"VLOOKUP(BX304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BX305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6978689.0024765115},{"$f":"VLOOKUP(BY304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BY305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6493746.1829182468},{"$f":"VLOOKUP(BZ304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BZ305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6039000.1164223393},{"$f":"VLOOKUP(CA304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CA305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5600369.0594789824},{"$f":"VLOOKUP(CB304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CB305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5178372.2415443864},{"$f":"VLOOKUP(CC304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CC305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4790960.9462030865},{"$f":"VLOOKUP(CD304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CD305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4420869.4576341705},{"$f":"VLOOKUP(BU304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8348894.6219884921},{"$f":"VLOOKUP(BV304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7840095.3763714852},{"$f":"VLOOKUP(BW304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7318755.8269321295},{"$f":"VLOOKUP(BX304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6844320.2202271279},{"$f":"VLOOKUP(BY304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6403387.9883739781},{"$f":"VLOOKUP(BZ304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5976415.4960424313},{"$f":"VLOOKUP(CA304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5549443.0037108865},{"$f":"VLOOKUP(CB304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5139926.0512181185},{"$f":"VLOOKUP(CC304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4765308.4475293634},{"$f":"VLOOKUP(CD304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4408134.6528058387},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR310:DK310))","v":13074268.068670537},{"$f":"VLOOKUP(CR304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CR305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":17384205.586230673},{"$f":"VLOOKUP(CS304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CS305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16115235.288540272},{"$f":"VLOOKUP(CT304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CT305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14882503.255718505},{"$f":"VLOOKUP(CU304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CU305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13813742.816115675},{"$f":"VLOOKUP(CV304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CV305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12853838.257032638},{"$f":"VLOOKUP(CW304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CW305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11953705.695317172},{"$f":"VLOOKUP(CX304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CX305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11085471.474014819},{"$f":"VLOOKUP(CY304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CY305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10250163.365271322},{"$f":"VLOOKUP(CZ304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CZ305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9483314.4634211529},{"$f":"VLOOKUP(DA304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DA305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8750748.6993198711},{"$f":"VLOOKUP(CR304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16525952.520032579},{"$f":"VLOOKUP(CS304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15518826.121149804},{"$f":"VLOOKUP(CT304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14486877.218817394},{"$f":"VLOOKUP(CU304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13547770.826269312},{"$f":"VLOOKUP(CV304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12674981.6178673},{"$f":"VLOOKUP(CW304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11829824.569526147},{"$f":"VLOOKUP(CX304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10984667.521184999},{"$f":"VLOOKUP(CY304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10174062.283071211},{"$f":"VLOOKUP(CZ304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9432537.4451095778},{"$f":"VLOOKUP(DA304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8725541.1970727369},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO310:EH310))","v":32481750.967306606},{"$f":"VLOOKUP(DO304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DO305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":43189372.716741592},{"$f":"VLOOKUP(DP304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DP305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":40036739.087233968},{"$f":"VLOOKUP(DQ304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DQ305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":36974135.912109539},{"$f":"VLOOKUP(DR304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DR305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":34318904.257033177},{"$f":"VLOOKUP(DS304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DS305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":31934114.479375813},{"$f":"VLOOKUP(DT304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DT305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":29697822.43200168},{"$f":"VLOOKUP(DU304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DU305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":27540778.717622325},{"$f":"VLOOKUP(DV304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DV305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":25465536.736452125},{"$f":"VLOOKUP(DW304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DW305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":23560375.015075356},{"$f":"VLOOKUP(DX304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DX305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":21740386.424376972},{"$f":"VLOOKUP(DO304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":41057126.214164823},{"$f":"VLOOKUP(DP304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":38555018.355484739},{"$f":"VLOOKUP(DQ304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":35991241.39447318},{"$f":"VLOOKUP(DR304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":33658122.644395851},{"$f":"VLOOKUP(DS304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":31489762.50634725},{"$f":"VLOOKUP(DT304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":29390051.789977286},{"$f":"VLOOKUP(DU304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":27290341.073607322},{"$f":"VLOOKUP(DV304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":25276470.978630472},{"$f":"VLOOKUP(DW304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":23434224.437850207},{"$f":"VLOOKUP(DX304,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":21677760.82987342},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL310:FE310))","v":2401707.3519724351},{"$f":"VLOOKUP(EL304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3220699.7679829672},{"$f":"VLOOKUP(EM304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3108624.3001709138},{"$f":"VLOOKUP(EN304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2990755.100254334},{"$f":"VLOOKUP(EO304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2874945.7620593421},{"$f":"VLOOKUP(EP304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2761041.9443618436},{"$f":"VLOOKUP(EQ304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2648903.1570732393},{"$f":"VLOOKUP(ER304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2538396.8250394966},{"$f":"VLOOKUP(ES304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2429400.2667747964},{"$f":"VLOOKUP(ET304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2321252.5852426239},{"$f":"VLOOKUP(EU304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2213227.5851962711},{"$f":"VLOOKUP(EV304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2105202.5851499187},{"$f":"VLOOKUP(EW304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1997177.5851035665},{"$f":"VLOOKUP(EX304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1889152.5850572139},{"$f":"VLOOKUP(EY304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1781127.5850108617},{"$f":"VLOOKUP(EZ304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1673102.5849645094},{"$f":"VLOOKUP(FA304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1565077.5849181567},{"$f":"VLOOKUP(FB304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1457052.5848718039},{"$f":"VLOOKUP(FC304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1349027.5848254513},{"$f":"VLOOKUP(FD304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1241002.5847790989},{"$f":"VLOOKUP(FE304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1132977.5847327465},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI310:GB310))","v":2276223.1342398333},{"$f":"VLOOKUP(FI304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":3052424.8986051464},{"$f":"VLOOKUP(FJ304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2946205.141062648},{"$f":"VLOOKUP(FK304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2834494.3618771173},{"$f":"VLOOKUP(FL304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2724735.8209191808},{"$f":"VLOOKUP(FM304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2616783.2409729376},{"$f":"VLOOKUP(FN304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2510503.4722649432},{"$f":"VLOOKUP(FO304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2405770.8664174341},{"$f":"VLOOKUP(FP304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2302469.1517972597},{"$f":"VLOOKUP(FQ304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2199971.961864538},{"$f":"VLOOKUP(FR304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2097591.0435649678},{"$f":"VLOOKUP(FS304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1995210.1252653976},{"$f":"VLOOKUP(FT304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1892829.2069658278},{"$f":"VLOOKUP(FU304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1790448.2886662579},{"$f":"VLOOKUP(FV304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1688067.3703666877},{"$f":"VLOOKUP(FW304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1585686.4520671181},{"$f":"VLOOKUP(FX304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1483305.5337675479},{"$f":"VLOOKUP(FY304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1380924.6154679775},{"$f":"VLOOKUP(FZ304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1278543.6971684073},{"$f":"VLOOKUP(GA304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1176162.778868837},{"$f":"VLOOKUP(GB304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1073781.8605692673},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF310:GY310))","v":18322188.35305566},{"$f":"(VLOOKUP(GF304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GF304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":24570132.463958871},{"$f":"(VLOOKUP(GG304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GG304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":23715129.114228174},{"$f":"(VLOOKUP(GH304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GH304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22815926.436548926},{"$f":"(VLOOKUP(GI304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GI304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21932438.069113676},{"$f":"(VLOOKUP(GJ304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GJ304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21063486.570809044},{"$f":"(VLOOKUP(GK304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GK304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20208000.168313906},{"$f":"(VLOOKUP(GL304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GL304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19364967.46990262},{"$f":"(VLOOKUP(GM304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GM304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18533452.560844053},{"$f":"(VLOOKUP(GN304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GN304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17708413.577909093},{"$f":"(VLOOKUP(GO304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GO304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16884310.509705286},{"$f":"(VLOOKUP(GP304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GP304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16060207.441501481},{"$f":"(VLOOKUP(GQ304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GQ304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15236104.373297682},{"$f":"(VLOOKUP(GR304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GR304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14412001.305093877},{"$f":"(VLOOKUP(GS304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GS304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13587898.236890074},{"$f":"(VLOOKUP(GT304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GT304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12763795.168686273},{"$f":"(VLOOKUP(GU304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GU304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11939692.100482468},{"$f":"(VLOOKUP(GV304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GV304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11115589.032278661},{"$f":"(VLOOKUP(GW304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GW304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10291485.964074856},{"$f":"(VLOOKUP(GX304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GX304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9467382.8958710507},{"$f":"(VLOOKUP(GY304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GY304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8643279.8276672475},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC310:HV310))","v":18562404.102303021},{"$f":"(VLOOKUP(HC304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HC304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":24892262.804789707},{"$f":"(VLOOKUP(HD304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HD304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":24026049.80770101},{"$f":"(VLOOKUP(HE304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HE304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":23115058.000864174},{"$f":"(VLOOKUP(HF304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HF304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22219986.529050492},{"$f":"(VLOOKUP(HG304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HG304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21339642.514131431},{"$f":"(VLOOKUP(HH304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HH304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20472940.131143868},{"$f":"(VLOOKUP(HI304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HI304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19618854.728361975},{"$f":"(VLOOKUP(HJ304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HJ304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18776438.120606672},{"$f":"(VLOOKUP(HK304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HK304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17940582.342558324},{"$f":"(VLOOKUP(HL304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HL304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17105674.749689069},{"$f":"(VLOOKUP(HM304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HM304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16270767.156819813},{"$f":"(VLOOKUP(HN304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HN304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15435859.563950561},{"$f":"(VLOOKUP(HO304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HO304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14600951.971081307},{"$f":"(VLOOKUP(HP304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HP304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13766044.37821205},{"$f":"(VLOOKUP(HQ304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HQ304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12931136.785342799},{"$f":"(VLOOKUP(HR304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HR304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12096229.192473544},{"$f":"(VLOOKUP(HS304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HS304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11261321.599604286},{"$f":"(VLOOKUP(HT304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HT304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10426414.006735031},{"$f":"(VLOOKUP(HU304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HU304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9591506.4138657767},{"$f":"(VLOOKUP(HV304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HV304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8756598.8209965229},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ310:IS310))","v":18866865.207173496},{"$f":"(VLOOKUP(HZ304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HZ304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":25300546.440600235},{"$f":"(VLOOKUP(IA304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IA304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":24420125.792137649},{"$f":"(VLOOKUP(IB304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IB304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":23494191.870555926},{"$f":"(VLOOKUP(IC304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IC304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22584439.409806512},{"$f":"(VLOOKUP(ID304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(ID304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21689655.966138296},{"$f":"(VLOOKUP(IE304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IE304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20808737.904854756},{"$f":"(VLOOKUP(IF304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IF304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19940643.767861951},{"$f":"(VLOOKUP(IG304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IG304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19084409.817819256},{"$f":"(VLOOKUP(IH304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IH304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18234844.308407746},{"$f":"(VLOOKUP(II304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(II304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17386242.536336876},{"$f":"(VLOOKUP(IJ304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IJ304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16537640.764266007},{"$f":"(VLOOKUP(IK304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IK304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15689038.992195139},{"$f":"(VLOOKUP(IL304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IL304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14840437.220124271},{"$f":"(VLOOKUP(IM304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IM304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13991835.448053403},{"$f":"(VLOOKUP(IN304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IN304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13143233.675982535},{"$f":"(VLOOKUP(IO304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IO304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12294631.903911665},{"$f":"(VLOOKUP(IP304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IP304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11446030.131840792},{"$f":"(VLOOKUP(IQ304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IQ304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10597428.35976992},{"$f":"(VLOOKUP(IR304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IR304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9748826.5876990519},{"$f":"(VLOOKUP(IS304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IS304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF305,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8900224.815628184},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW310:JP310))","v":5935904.3478466263},{"$f":"VLOOKUP(IW304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":7960072.9623357272},{"$f":"VLOOKUP(IX304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":7683074.4945056848},{"$f":"VLOOKUP(IY304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":7391756.6136292228},{"$f":"VLOOKUP(IZ304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":7105529.7535797134},{"$f":"VLOOKUP(JA304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6824012.4545833813},{"$f":"VLOOKUP(JB304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6546857.4904358964},{"$f":"VLOOKUP(JC304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6273737.1969725965},{"$f":"VLOOKUP(JD304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6004348.3625784293},{"$f":"VLOOKUP(JE304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5737057.5569400396},{"$f":"VLOOKUP(JF304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5470069.9629167039},{"$f":"VLOOKUP(JG304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5203082.3688933691},{"$f":"VLOOKUP(JH304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4936094.7748700352},{"$f":"VLOOKUP(JI304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4669107.1808467004},{"$f":"VLOOKUP(JJ304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4402119.5868233647},{"$f":"VLOOKUP(JK304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4135131.9928000309},{"$f":"VLOOKUP(JL304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3868144.3987766951},{"$f":"VLOOKUP(JM304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3601156.8047533594},{"$f":"VLOOKUP(JN304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3334169.2107300237},{"$f":"VLOOKUP(JO304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3067181.6167066889},{"$f":"VLOOKUP(JP304,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL305,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2800194.0226833546}]
[]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D317:W317))","v":10567.542889665528},{"$f":"SUM(D315:D316)*Misc_Rev","v":8444.6330608078224},9017.9960882856594,9279.0762287099988,9838.2676680859113,10110.992881144373,10792.377448634799,10741.423091457542,10812.75718032057,10835.71298427916,10673.871847872273,10911.970221850766,12484.429831950727,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA317:AT317))","v":21135.085779331057},{"$f":"SUM(AA315:AA316)*Misc_Rev","v":16889.266121615645},18035.992176571319,18558.152457419998,19676.535336171823,20221.985762288747,21584.754897269599,21482.846182915084,21625.51436064114,21671.42596855832,21347.743695744546,21823.940443701533,24968.859663901454,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX317:BQ317))","v":52837.714448327642},{"$f":"SUM(AX315:AX316)*Misc_Rev","v":42223.16530403911},45089.980441428299,46395.381143549988,49191.338340429553,50554.964405721868,53961.887243173995,53707.115457287713,54063.785901602852,54178.564921395795,53369.359239361358,54559.851109253832,62422.14915975363,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU317:CN317))","v":105675.42889665528},{"$f":"SUM(BU315:BU316)*Misc_Rev","v":84446.33060807822},90179.960882856598,92790.762287099977,98382.676680859106,101109.92881144374,107923.77448634799,107414.23091457543,108127.5718032057,108357.12984279159,106738.71847872272,109119.70221850766,124844.29831950726,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR317:DK317))","v":211350.85779331057},{"$f":"SUM(CR315:CR316)*Misc_Rev","v":168892.66121615644},180359.9217657132,185581.52457419995,196765.35336171821,202219.85762288747,215847.54897269598,214828.46182915085,216255.14360641141,216714.25968558318,213477.43695744543,218239.40443701533,249688.59663901452,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO317:EH317))","v":528377.14448327641},{"$f":"SUM(DO315:DO316)*Misc_Rev","v":422231.6530403911},450899.80441428302,463953.81143549987,491913.38340429554,505549.64405721874,539618.87243174005,537071.1545728771,540637.85901602847,541785.64921395795,533693.59239361354,545598.51109253825,624221.49159753625,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL317:FE317))","v":53433.051371747839},{"$f":"SUM(EL315:EL316)*Misc_Rev","v":49009.031156473968},45089.980441428299,46395.381143549988,49191.338340429553,50554.964405721868,53961.887243173995,53707.115457287713,54063.785901602852,54178.564921395795,53369.359239361358,54559.851109253832,62422.14915975363,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI317:GB317))","v":62744.785907389094},{"$f":"SUM(FI315:FI316)*Misc_Rev","v":50140.008798546449},53544.351774196111,55094.515107965606,58414.714279260093,60034.020231794719,64079.741101269123,63777.199605529153,64200.745758153389,64337.04584415751,63376.114096741607,64789.823192238924,74126.30212720744,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF317:GY317))","v":118761.11505473003},{"$f":"SUM(GF315:GF316)*Misc_Rev","v":114682.87830742747},{"$f":"SUM(GG315:GG316)*Misc_Rev","v":116703.06138559226},{"$f":"SUM(GH315:GH316)*Misc_Rev","v":117001.95287484527},{"$f":"SUM(GI315:GI316)*Misc_Rev","v":120131.22285964756},{"$f":"SUM(GJ315:GJ316)*Misc_Rev","v":119303.71919501798},{"$f":"SUM(GK315:GK316)*Misc_Rev","v":123512.91173431961},{"$f":"SUM(GL315:GL316)*Misc_Rev","v":121659.70694690112},{"$f":"SUM(GM315:GM316)*Misc_Rev","v":120117.66598053883},{"$f":"SUM(GN315:GN316)*Misc_Rev","v":119929.69899850628},{"$f":"SUM(GO315:GO316)*Misc_Rev","v":118357.22835915304},{"$f":"SUM(GP315:GP316)*Misc_Rev","v":119595.56921149089},{"$f":"SUM(GQ315:GQ316)*Misc_Rev","v":130002.11748885804},{"$f":"SUM(GR315:GR316)*Misc_Rev","v":124337.12856708138},{"$f":"SUM(GS315:GS316)*Misc_Rev","v":123015.34633026525},{"$f":"SUM(GT315:GT316)*Misc_Rev","v":121714.46061197216},{"$f":"SUM(GU315:GU316)*Misc_Rev","v":120434.3527336249},{"$f":"SUM(GV315:GV316)*Misc_Rev","v":119174.90605731169},{"$f":"SUM(GW315:GW316)*Misc_Rev","v":117936.00598107607},{"$f":"SUM(GX315:GX316)*Misc_Rev","v":98110.097920835324},{"$f":"SUM(GY315:GY316)*Misc_Rev","v":96672.663656048971},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC317:HV317))","v":475044.46021892014},{"$f":"SUM(HC315:HC316)*Misc_Rev","v":458731.51322970988},{"$f":"SUM(HD315:HD316)*Misc_Rev","v":466812.24554236903},{"$f":"SUM(HE315:HE316)*Misc_Rev","v":468007.81149938109},{"$f":"SUM(HF315:HF316)*Misc_Rev","v":480524.89143859025},{"$f":"SUM(HG315:HG316)*Misc_Rev","v":477214.87678007194},{"$f":"SUM(HH315:HH316)*Misc_Rev","v":494051.64693727845},{"$f":"SUM(HI315:HI316)*Misc_Rev","v":486638.82778760447},{"$f":"SUM(HJ315:HJ316)*Misc_Rev","v":480470.66392215533},{"$f":"SUM(HK315:HK316)*Misc_Rev","v":479718.79599402513},{"$f":"SUM(HL315:HL316)*Misc_Rev","v":473428.91343661217},{"$f":"SUM(HM315:HM316)*Misc_Rev","v":478382.27684596356},{"$f":"SUM(HN315:HN316)*Misc_Rev","v":520008.46995543217},{"$f":"SUM(HO315:HO316)*Misc_Rev","v":497348.51426832553},{"$f":"SUM(HP315:HP316)*Misc_Rev","v":492061.38532106101},{"$f":"SUM(HQ315:HQ316)*Misc_Rev","v":486857.84244788863},{"$f":"SUM(HR315:HR316)*Misc_Rev","v":481737.41093449958},{"$f":"SUM(HS315:HS316)*Misc_Rev","v":476699.62422924675},{"$f":"SUM(HT315:HT316)*Misc_Rev","v":471744.02392430429},{"$f":"SUM(HU315:HU316)*Misc_Rev","v":392440.39168334129},{"$f":"SUM(HV315:HV316)*Misc_Rev","v":386690.65462419589},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ317:IS317))","v":1187611.1505473005},{"$f":"SUM(HZ315:HZ316)*Misc_Rev","v":1146828.7830742747},{"$f":"SUM(IA315:IA316)*Misc_Rev","v":1167030.6138559228},{"$f":"SUM(IB315:IB316)*Misc_Rev","v":1170019.5287484527},{"$f":"SUM(IC315:IC316)*Misc_Rev","v":1201312.2285964757},{"$f":"SUM(ID315:ID316)*Misc_Rev","v":1193037.1919501796},{"$f":"SUM(IE315:IE316)*Misc_Rev","v":1235129.1173431964},{"$f":"SUM(IF315:IF316)*Misc_Rev","v":1216597.0694690109},{"$f":"SUM(IG315:IG316)*Misc_Rev","v":1201176.6598053882},{"$f":"SUM(IH315:IH316)*Misc_Rev","v":1199296.9899850627},{"$f":"SUM(II315:II316)*Misc_Rev","v":1183572.2835915303},{"$f":"SUM(IJ315:IJ316)*Misc_Rev","v":1195955.6921149087},{"$f":"SUM(IK315:IK316)*Misc_Rev","v":1300021.1748885801},{"$f":"SUM(IL315:IL316)*Misc_Rev","v":1243371.2856708136},{"$f":"SUM(IM315:IM316)*Misc_Rev","v":1230153.4633026521},{"$f":"SUM(IN315:IN316)*Misc_Rev","v":1217144.6061197214},{"$f":"SUM(IO315:IO316)*Misc_Rev","v":1204343.5273362484},{"$f":"SUM(IP315:IP316)*Misc_Rev","v":1191749.0605731162},{"$f":"SUM(IQ315:IQ316)*Misc_Rev","v":1179360.0598107602},{"$f":"SUM(IR315:IR316)*Misc_Rev","v":981100.97920835274},{"$f":"SUM(IS315:IS316)*Misc_Rev","v":966726.63656048896},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW317:JP317))","v":16657.988089649029},{"$f":"SUM(IW315:IW316)*Misc_Rev","v":14317.541188132815},{"$f":"SUM(IX315:IX316)*Misc_Rev","v":14603.89201189547},{"$f":"SUM(IY315:IY316)*Misc_Rev","v":14895.969852133383},15193.889249176051,15497.767034159569,15807.722374842762,16123.876822339622,16446.354358786411,16775.281445962137,17110.787074881384,17453.002816379012,17802.062872706592,18158.104130160722,18521.266212763938,18891.691537019218,19269.525367759597,19654.915875114792,20048.014192617091,20448.974476469426,20857.953965998822]
[]
[null,"Fixed $/kWh",{"$f":"C313/'Resource Options'!$K$31/1000","v":56.640739727843517},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Z313/'Resource Options'!$K$32/1000","v":55.507924933286603},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AW313/'Resource Options'!$K$33/1000","v":41.768914732635359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BT313/'Resource Options'!$K$34/1000","v":40.926565270016162},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CQ313/'Resource Options'!$K$35/1000","v":40.505390538706564},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DN313/'Resource Options'!$K$36/1000","v":40.252685699920775},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EK313/'Resource Options'!$K$37/1000","v":46.649232406013084},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"FH313/'Resource Options'!$K$38/1000","v":48.223410089473155},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"GE313/'Resource Options'!$K$38/1000","v":246.51091844747148},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HB313/'Resource Options'!$K$38/1000","v":248.91307593994503},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HY313/'Resource Options'!$K$38/1000","v":251.95768698864973},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IV313/'Resource Options'!$K$42/1000","v":23.154228612805529}]
[null,"Variable $/MWh",{"$f":"C318/D306","v":46.148961598677424},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"Z318/AA306","v":46.148961598677424},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"AW318/AX306","v":46.148961598677417},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"BT318/BU306","v":46.148961598677417},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"CQ318/CR306","v":46.148961598677417},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"DN318/DO306","v":46.148961598677424},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"EK318/EL306","v":46.66893452150439},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"FH318/FI306","v":54.801891898429439},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"GE318/GF306","v":103.72708576251284},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HB318/HC306","v":103.72708576251284},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HY318/HZ306","v":103.72708576251287},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"IV318/IW306","v":4.8497483327761559}]
[]
[null,"MWh",null,{"$f":"'Resource Options'!$K$31*365","v":7300},{"$f":"D329","v":7300},{"$f":"E329","v":7300},7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,null,"MWh",null,{"$f":"'Resource Options'!$K$32*365","v":14600},{"$f":"AA329","v":14600},{"$f":"AB329","v":14600},14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,null,"MWh",null,{"$f":"'Resource Options'!$K$33*365","v":36500},{"$f":"AX329","v":36500},{"$f":"AY329","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$34*365","v":73000},{"$f":"BU329","v":73000},{"$f":"BV329","v":73000},73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,null,"MWh",null,{"$f":"'Resource Options'!$K$35*365","v":146000},{"$f":"CR329","v":146000},{"$f":"CS329","v":146000},146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,null,"MWh",null,{"$f":"'Resource Options'!$K$36*365","v":365000},{"$f":"DO329","v":365000},{"$f":"DP329","v":365000},365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,null,"MWh",null,{"$f":"'Resource Options'!$K$37*365","v":36500},{"$f":"EL329","v":36500},{"$f":"EM329","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$38*365","v":36500},{"$f":"FI329","v":36500},{"$f":"FJ329","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$39*365","v":36500},{"$f":"GF329*(1-'Resource Options'!$AA$39)","v":36244.5},{"$f":"GG329*(1-'Resource Options'!$AA$39)","v":35990.788500000002},{"$f":"GH329*(1-'Resource Options'!$AA$39)","v":35738.8529805},{"$f":"GI329*(1-'Resource Options'!$AA$39)","v":35488.681009636501},{"$f":"GJ329*(1-'Resource Options'!$AA$39)","v":35240.260242569042},{"$f":"GK329*(1-'Resource Options'!$AA$39)","v":34993.578420871061},{"$f":"GL329*(1-'Resource Options'!$AA$39)","v":34748.623371924965},{"$f":"GM329*(1-'Resource Options'!$AA$39)","v":34505.383008321493},{"$f":"GN329*(1-'Resource Options'!$AA$39)","v":34263.84532726324},{"$f":"GO329*(1-'Resource Options'!$AA$39)","v":34023.998409972395},{"$f":"GP329*(1-'Resource Options'!$AA$39)","v":33785.83042110259},{"$f":"GQ329*(1-'Resource Options'!$AA$39)","v":33549.329608154869},{"$f":"GR329*(1-'Resource Options'!$AA$39)","v":33314.484300897784},{"$f":"GS329*(1-'Resource Options'!$AA$39)","v":33081.282910791502},{"$f":"GT329*(1-'Resource Options'!$AA$39)","v":32849.713930415965},{"$f":"GU329*(1-'Resource Options'!$AA$39)","v":32619.765932903054},{"$f":"GV329*(1-'Resource Options'!$AA$39)","v":32391.427571372733},{"$f":"GW329*(1-'Resource Options'!$AA$39)","v":32164.687578373123},{"$f":"GX329*(1-'Resource Options'!$AA$39)","v":31939.534765324512},null,"MWh",null,{"$f":"'Resource Options'!$K$40*365","v":146000},{"$f":"HC329*(1-'Resource Options'!$AA$40)","v":144978},{"$f":"HD329*(1-'Resource Options'!$AA$40)","v":143963.15400000001},{"$f":"HE329*(1-'Resource Options'!$AA$40)","v":142955.411922},{"$f":"HF329*(1-'Resource Options'!$AA$40)","v":141954.724038546},{"$f":"HG329*(1-'Resource Options'!$AA$40)","v":140961.04097027617},{"$f":"HH329*(1-'Resource Options'!$AA$40)","v":139974.31368348424},{"$f":"HI329*(1-'Resource Options'!$AA$40)","v":138994.49348769986},{"$f":"HJ329*(1-'Resource Options'!$AA$40)","v":138021.53203328597},{"$f":"HK329*(1-'Resource Options'!$AA$40)","v":137055.38130905296},{"$f":"HL329*(1-'Resource Options'!$AA$40)","v":136095.99363988958},{"$f":"HM329*(1-'Resource Options'!$AA$40)","v":135143.32168441036},{"$f":"HN329*(1-'Resource Options'!$AA$40)","v":134197.31843261948},{"$f":"HO329*(1-'Resource Options'!$AA$40)","v":133257.93720359114},{"$f":"HP329*(1-'Resource Options'!$AA$40)","v":132325.13164316601},{"$f":"HQ329*(1-'Resource Options'!$AA$40)","v":131398.85572166386},{"$f":"HR329*(1-'Resource Options'!$AA$40)","v":130479.06373161222},{"$f":"HS329*(1-'Resource Options'!$AA$40)","v":129565.71028549093},{"$f":"HT329*(1-'Resource Options'!$AA$40)","v":128658.75031349249},{"$f":"HU329*(1-'Resource Options'!$AA$40)","v":127758.13906129805},null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":365000},{"$f":"HZ329*(1-'Resource Options'!$AA$41)","v":362445},{"$f":"IA329*(1-'Resource Options'!$AA$41)","v":359907.88500000001},{"$f":"IB329*(1-'Resource Options'!$AA$41)","v":357388.529805},{"$f":"IC329*(1-'Resource Options'!$AA$41)","v":354886.81009636499},{"$f":"ID329*(1-'Resource Options'!$AA$41)","v":352402.60242569045},{"$f":"IE329*(1-'Resource Options'!$AA$41)","v":349935.7842087106},{"$f":"IF329*(1-'Resource Options'!$AA$41)","v":347486.23371924961},{"$f":"IG329*(1-'Resource Options'!$AA$41)","v":345053.83008321485},{"$f":"IH329*(1-'Resource Options'!$AA$41)","v":342638.45327263232},{"$f":"II329*(1-'Resource Options'!$AA$41)","v":340239.98409972392},{"$f":"IJ329*(1-'Resource Options'!$AA$41)","v":337858.30421102582},{"$f":"IK329*(1-'Resource Options'!$AA$41)","v":335493.29608154861},{"$f":"IL329*(1-'Resource Options'!$AA$41)","v":333144.84300897777},{"$f":"IM329*(1-'Resource Options'!$AA$41)","v":330812.82910791493},{"$f":"IN329*(1-'Resource Options'!$AA$41)","v":328497.1393041595},{"$f":"IO329*(1-'Resource Options'!$AA$41)","v":326197.65932903037},{"$f":"IP329*(1-'Resource Options'!$AA$41)","v":323914.27571372717},{"$f":"IQ329*(1-'Resource Options'!$AA$41)","v":321646.87578373105},{"$f":"IR329*(1-'Resource Options'!$AA$41)","v":319395.34765324491},null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":109500},{"$f":"IW329*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IX329*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IY329*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IZ329*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JA329*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JB329*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JC329*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JD329*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JE329*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JF329*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JG329*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JH329*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JI329*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JJ329*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JK329*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JL329*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JM329*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JN329*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JO329*(1-'Resource Options'!$AA$42)","v":109500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"GF330*12/1000","v":16292.668045468148},{"$f":"GG330*12/1000","v":16178.619369149872},{"$f":"GH330*12/1000","v":16065.369033565823},{"$f":"GI330*12/1000","v":15952.911450330861},{"$f":"GJ330*12/1000","v":15841.241070178547},{"$f":"GK330*12/1000","v":15730.352382687297},{"$f":"GL330*12/1000","v":15620.239916008484},{"$f":"GM330*12/1000","v":15510.898236596428},{"$f":"GN330*12/1000","v":15402.321948940253},{"$f":"GO330*12/1000","v":15294.505695297668},{"$f":"GP330*12/1000","v":15187.444155430583},{"$f":"GQ330*12/1000","v":15081.132046342571},{"$f":"GR330*12/1000","v":14975.56412201817},{"$f":"GS330*12/1000","v":14870.735173164043},{"$f":"GT330*12/1000","v":14766.640026951898},{"$f":"GU330*12/1000","v":14663.273546763234},{"$f":"GV330*12/1000","v":14560.63063193589},{"$f":"GW330*12/1000","v":14458.706217512341},{"$f":"GX330*12/1000","v":14357.495273989756},{"$f":"GY330*12/1000","v":14256.992807071827},null,"Storage Losses (MWh)",null,{"$f":"HC330*12/1000","v":65170.672181872593},{"$f":"HD330*12/1000","v":64714.477476599488},{"$f":"HE330*12/1000","v":64261.476134263292},{"$f":"HF330*12/1000","v":63811.645801323444},{"$f":"HG330*12/1000","v":63364.964280714186},{"$f":"HH330*12/1000","v":62921.409530749188},{"$f":"HI330*12/1000","v":62480.959664033937},{"$f":"HJ330*12/1000","v":62043.59294638571},{"$f":"HK330*12/1000","v":61609.287795761011},{"$f":"HL330*12/1000","v":61178.022781190673},{"$f":"HM330*12/1000","v":60749.776621722332},{"$f":"HN330*12/1000","v":60324.528185370284},{"$f":"HO330*12/1000","v":59902.256488072679},{"$f":"HP330*12/1000","v":59482.940692656171},{"$f":"HQ330*12/1000","v":59066.560107807592},{"$f":"HR330*12/1000","v":58653.094187052935},{"$f":"HS330*12/1000","v":58242.52252774356},{"$f":"HT330*12/1000","v":57834.824870049364},{"$f":"HU330*12/1000","v":57429.981095959025},{"$f":"HV330*12/1000","v":57027.971228287308},null,"Storage Losses (MWh)",null,{"$f":"HZ330*12/1000","v":162926.68045468148},{"$f":"IA330*12/1000","v":161786.19369149872},{"$f":"IB330*12/1000","v":160653.69033565823},{"$f":"IC330*12/1000","v":159529.11450330864},{"$f":"ID330*12/1000","v":158412.41070178544},{"$f":"IE330*12/1000","v":157303.52382687296},{"$f":"IF330*12/1000","v":156202.39916008484},{"$f":"IG330*12/1000","v":155108.98236596424},{"$f":"IH330*12/1000","v":154023.21948940249},{"$f":"II330*12/1000","v":152945.05695297668},{"$f":"IJ330*12/1000","v":151874.44155430581},{"$f":"IK330*12/1000","v":150811.32046342568},{"$f":"IL330*12/1000","v":149755.64122018171},{"$f":"IM330*12/1000","v":148707.3517316404},{"$f":"IN330*12/1000","v":147666.40026951896},{"$f":"IO330*12/1000","v":146632.7354676323},{"$f":"IP330*12/1000","v":145606.30631935885},{"$f":"IQ330*12/1000","v":144587.06217512337},{"$f":"IR330*12/1000","v":143574.95273989745},{"$f":"IS330*12/1000","v":142569.92807071816},null,"Storage Losses (MWh)",null,{"$f":"IW329*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IX329*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IY329*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IZ329*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JA329*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JB329*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JC329*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JD329*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JE329*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JF329*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JG329*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JH329*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JI329*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JJ329*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JK329*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JL329*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JM329*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JN329*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JO329*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JP329*(1-'Resource Options'!$W$42)","v":38325}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D335:W335))","v":6793.4500656322134},{"$f":"D332*Misc_Rev","v":6358.5891428260238},6485.7609256825444,6615.4761441961955,6747.7856670801193,6882.7413804217222,7020.3962080301562,7160.8041321907594,7304.0202148345743,7450.1006191312654,7599.1026315138906,6103.1776064663354,6225.2411585956615,6349.7459817675754,6476.7409014029263,6606.2757194309852,6738.4012338196044,6873.1692584959965,7010.6326436659165,7150.8452965392344,7293.8622024700189,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA335:AT335))","v":13315.162128639138},{"$f":"AA332*Misc_Rev","v":12462.834719939005},12712.091414337785,12966.33324262454,13225.659907477031,13490.173105626571,13759.976567739102,14035.176099093886,14315.879621075763,14602.197213497278,14894.241157767225,11962.228108674019,12201.472670847499,12445.502124264449,12694.412166749738,12948.300410084732,13207.266418286426,13471.411746652157,13740.839981585201,14015.656781216903,14295.969916841241,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX335:BQ335))","v":25048.669729177243},{"$f":"AX332*Misc_Rev","v":23445.259454830306},23914.164643926913,24392.447936805453,24880.29689554156,25377.902833452394,25885.460890121441,26403.17010792387,26931.233510082351,27469.858180283998,28019.255343889676,22503.51127717588,22953.5815027194,23412.65313277379,23880.906195429263,24358.524319337852,24845.694805724608,25342.608701839101,25849.46087587588,26366.450093393396,26893.779095261267,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU335:CN335))","v":49087.031499875877},{"$f":"BU332*Misc_Rev","v":45944.882575599331},46863.780227111318,47801.055831653539,48757.076948286616,49732.21848725235,50726.862856997395,51741.400114137352,52776.228116420098,53831.752678748497,54908.38773232347,44099.370500056779,44981.357910057915,45880.985068259077,46798.604769624253,47734.576865016737,48689.26840231708,49663.053770363418,50656.314845770685,51669.441142686104,52702.829965539822,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR335:DK335))","v":97163.755041273107},{"$f":"CR332*Misc_Rev","v":90944.12881713736},92763.011393480105,94618.271621349704,96510.637053776707,98440.849794852242,100409.6667907493,102417.86012656428,104466.21732909557,106555.54167567748,108686.65250919104,87291.088945818527,89036.910724734902,90817.648939229606,92634.001918014197,94486.681956374494,96376.415595501981,98303.943907412016,100270.02278556027,102275.42324127148,104320.93170609692,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO335:EH335))","v":241393.92566546481},{"$f":"DO332*Misc_Rev","v":225941.86754175139},230460.70489258642,235069.91899043816,239771.31737024692,244566.74371765187,249458.07859200492,254447.24016384501,259536.18496712192,264726.90866646438,270021.44683979364,216866.24428310388,221203.56916876597,225627.6405521413,230140.19336318414,234742.9972304478,239437.85717505676,244226.6143185579,249111.14660492906,254093.36953702764,259175.23692776819,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL335:FE335))","v":72412.806672812236},{"$f":"EL332*Misc_Rev","v":62238.809183116173},63483.585366778505,64753.257074114073,66048.322215596345,67369.288659908299,68716.674433106455,70091.007921768571,71492.828080203952,72922.684641808024,74381.138334644202,75868.761101337077,77386.136323363826,78933.859049831095,80512.536230827711,82122.786955444273,83765.242694553148,85440.547548444229,87149.358499413109,88892.345669401388,90670.192582789401,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI335:GB335))","v":81464.407506913747},{"$f":"FI332*Misc_Rev","v":70018.660331005696},71419.03353762583,72847.414208378337,74304.362492545901,75790.449742396828,77306.25873724476,78852.383911989644,80429.431590229447,82038.020222034043,83678.78062647472,85352.356239004221,87059.403363784295,88800.591431059976,90576.603259681186,92388.135324874806,94235.8980313723,96120.615991999759,98043.028311839749,100003.88887807654,102003.96665563808,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF335:GY335))","v":202496.66295529139},{"$f":"GF332*Misc_Rev","v":174045.8869773942},177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,208000.94612596245,212160.96504848171,216404.18434945139,220732.26803644036,225146.91339716921,229649.85166511257,234242.84869841486,238927.70567238313,243706.2597858308,248580.38498154745,253551.99268117838,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC335:HV335))","v":202496.66295529139},{"$f":"HC332*Misc_Rev","v":174045.8869773942},177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,208000.94612596245,212160.96504848171,216404.18434945139,220732.26803644036,225146.91339716921,229649.85166511257,234242.84869841486,238927.70567238313,243706.2597858308,248580.38498154745,253551.99268117838,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ335:IS335))","v":202496.66295529139},{"$f":"HZ332*Misc_Rev","v":174045.8869773942},177526.8047169421,181077.34081128094,184698.88762750654,188392.8653800567,192160.72268765784,196003.93714141098,199924.0158842392,203922.49620192399,208000.94612596245,212160.96504848171,216404.18434945139,220732.26803644036,225146.91339716921,229649.85166511257,234242.84869841486,238927.70567238313,243706.2597858308,248580.38498154745,253551.99268117838,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW335:JP335))","v":32327.145836076881},{"$f":"IW332*Misc_Rev","v":27785.182671034003},28340.886324454685,28907.704050943779,29485.858131962654,30075.575294601909,30677.086800493951,31290.628536503827,31916.441107233903,32554.769929378581,33205.865327966152,33869.982634525484,34547.382287215987,35238.329932960303,35943.096531619514,36661.958462251903,37395.197631496943,38143.101584126889,38905.963615809422,39684.082888125609,40477.764545888123]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D338:W338))","v":0},{"$f":"HLOOKUP(D328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D329","v":0},{"$f":"HLOOKUP(E328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E329","v":0},{"$f":"HLOOKUP(F328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F329","v":0},{"$f":"HLOOKUP(G328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G329","v":0},{"$f":"HLOOKUP(H328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H329","v":0},{"$f":"HLOOKUP(I328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I329","v":0},{"$f":"HLOOKUP(J328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J329","v":0},{"$f":"HLOOKUP(K328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K329","v":0},{"$f":"HLOOKUP(L328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L329","v":0},{"$f":"HLOOKUP(M328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M329","v":0},{"$f":"HLOOKUP(N328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N329","v":0},{"$f":"HLOOKUP(O328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O329","v":0},{"$f":"HLOOKUP(P328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P329","v":0},{"$f":"HLOOKUP(Q328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q329","v":0},{"$f":"HLOOKUP(R328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R329","v":0},{"$f":"HLOOKUP(S328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S329","v":0},{"$f":"HLOOKUP(T328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T329","v":0},{"$f":"HLOOKUP(U328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U329","v":0},{"$f":"HLOOKUP(V328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V329","v":0},{"$f":"HLOOKUP(W328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W329","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA338:AT338))","v":0},{"$f":"HLOOKUP(AA328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA329","v":0},{"$f":"HLOOKUP(AB328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB329","v":0},{"$f":"HLOOKUP(AC328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC329","v":0},{"$f":"HLOOKUP(AD328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD329","v":0},{"$f":"HLOOKUP(AE328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE329","v":0},{"$f":"HLOOKUP(AF328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF329","v":0},{"$f":"HLOOKUP(AG328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG329","v":0},{"$f":"HLOOKUP(AH328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH329","v":0},{"$f":"HLOOKUP(AI328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI329","v":0},{"$f":"HLOOKUP(AJ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ329","v":0},{"$f":"HLOOKUP(AK328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK329","v":0},{"$f":"HLOOKUP(AL328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL329","v":0},{"$f":"HLOOKUP(AM328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM329","v":0},{"$f":"HLOOKUP(AN328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN329","v":0},{"$f":"HLOOKUP(AO328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO329","v":0},{"$f":"HLOOKUP(AP328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP329","v":0},{"$f":"HLOOKUP(AQ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ329","v":0},{"$f":"HLOOKUP(AR328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR329","v":0},{"$f":"HLOOKUP(AS328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS329","v":0},{"$f":"HLOOKUP(AT328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT329","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX338:BQ338))","v":0},{"$f":"HLOOKUP(AX328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX329","v":0},{"$f":"HLOOKUP(AY328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY329","v":0},{"$f":"HLOOKUP(AZ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ329","v":0},{"$f":"HLOOKUP(BA328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA329","v":0},{"$f":"HLOOKUP(BB328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB329","v":0},{"$f":"HLOOKUP(BC328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC329","v":0},{"$f":"HLOOKUP(BD328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD329","v":0},{"$f":"HLOOKUP(BE328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE329","v":0},{"$f":"HLOOKUP(BF328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF329","v":0},{"$f":"HLOOKUP(BG328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG329","v":0},{"$f":"HLOOKUP(BH328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH329","v":0},{"$f":"HLOOKUP(BI328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI329","v":0},{"$f":"HLOOKUP(BJ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ329","v":0},{"$f":"HLOOKUP(BK328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK329","v":0},{"$f":"HLOOKUP(BL328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL329","v":0},{"$f":"HLOOKUP(BM328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM329","v":0},{"$f":"HLOOKUP(BN328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN329","v":0},{"$f":"HLOOKUP(BO328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO329","v":0},{"$f":"HLOOKUP(BP328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP329","v":0},{"$f":"HLOOKUP(BQ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BQ329","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU338:CN338))","v":0},{"$f":"HLOOKUP(BU328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU329","v":0},{"$f":"HLOOKUP(BV328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV329","v":0},{"$f":"HLOOKUP(BW328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW329","v":0},{"$f":"HLOOKUP(BX328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX329","v":0},{"$f":"HLOOKUP(BY328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY329","v":0},{"$f":"HLOOKUP(BZ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ329","v":0},{"$f":"HLOOKUP(CA328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA329","v":0},{"$f":"HLOOKUP(CB328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB329","v":0},{"$f":"HLOOKUP(CC328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC329","v":0},{"$f":"HLOOKUP(CD328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD329","v":0},{"$f":"HLOOKUP(CE328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE329","v":0},{"$f":"HLOOKUP(CF328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF329","v":0},{"$f":"HLOOKUP(CG328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG329","v":0},{"$f":"HLOOKUP(CH328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH329","v":0},{"$f":"HLOOKUP(CI328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI329","v":0},{"$f":"HLOOKUP(CJ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ329","v":0},{"$f":"HLOOKUP(CK328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK329","v":0},{"$f":"HLOOKUP(CL328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL329","v":0},{"$f":"HLOOKUP(CM328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM329","v":0},{"$f":"HLOOKUP(CN328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CN329","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR338:DK338))","v":0},{"$f":"HLOOKUP(CR328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR329","v":0},{"$f":"HLOOKUP(CS328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS329","v":0},{"$f":"HLOOKUP(CT328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT329","v":0},{"$f":"HLOOKUP(CU328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU329","v":0},{"$f":"HLOOKUP(CV328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV329","v":0},{"$f":"HLOOKUP(CW328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW329","v":0},{"$f":"HLOOKUP(CX328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX329","v":0},{"$f":"HLOOKUP(CY328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY329","v":0},{"$f":"HLOOKUP(CZ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ329","v":0},{"$f":"HLOOKUP(DA328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA329","v":0},{"$f":"HLOOKUP(DB328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB329","v":0},{"$f":"HLOOKUP(DC328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC329","v":0},{"$f":"HLOOKUP(DD328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD329","v":0},{"$f":"HLOOKUP(DE328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE329","v":0},{"$f":"HLOOKUP(DF328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF329","v":0},{"$f":"HLOOKUP(DG328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG329","v":0},{"$f":"HLOOKUP(DH328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH329","v":0},{"$f":"HLOOKUP(DI328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI329","v":0},{"$f":"HLOOKUP(DJ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ329","v":0},{"$f":"HLOOKUP(DK328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DK329","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO338:EH338))","v":0},{"$f":"HLOOKUP(DO328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO329","v":0},{"$f":"HLOOKUP(DP328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP329","v":0},{"$f":"HLOOKUP(DQ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ329","v":0},{"$f":"HLOOKUP(DR328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR329","v":0},{"$f":"HLOOKUP(DS328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS329","v":0},{"$f":"HLOOKUP(DT328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT329","v":0},{"$f":"HLOOKUP(DU328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU329","v":0},{"$f":"HLOOKUP(DV328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV329","v":0},{"$f":"HLOOKUP(DW328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW329","v":0},{"$f":"HLOOKUP(DX328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX329","v":0},{"$f":"HLOOKUP(DY328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY329","v":0},{"$f":"HLOOKUP(DZ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ329","v":0},{"$f":"HLOOKUP(EA328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA329","v":0},{"$f":"HLOOKUP(EB328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB329","v":0},{"$f":"HLOOKUP(EC328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC329","v":0},{"$f":"HLOOKUP(ED328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED329","v":0},{"$f":"HLOOKUP(EE328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE329","v":0},{"$f":"HLOOKUP(EF328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF329","v":0},{"$f":"HLOOKUP(EG328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG329","v":0},{"$f":"HLOOKUP(EH328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EH329","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL338:FE338))","v":0},{"$f":"HLOOKUP(EL328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL329","v":0},{"$f":"HLOOKUP(EM328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM329","v":0},{"$f":"HLOOKUP(EN328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN329","v":0},{"$f":"HLOOKUP(EO328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO329","v":0},{"$f":"HLOOKUP(EP328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP329","v":0},{"$f":"HLOOKUP(EQ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ329","v":0},{"$f":"HLOOKUP(ER328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER329","v":0},{"$f":"HLOOKUP(ES328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES329","v":0},{"$f":"HLOOKUP(ET328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET329","v":0},{"$f":"HLOOKUP(EU328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU329","v":0},{"$f":"HLOOKUP(EV328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV329","v":0},{"$f":"HLOOKUP(EW328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW329","v":0},{"$f":"HLOOKUP(EX328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX329","v":0},{"$f":"HLOOKUP(EY328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY329","v":0},{"$f":"HLOOKUP(EZ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ329","v":0},{"$f":"HLOOKUP(FA328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA329","v":0},{"$f":"HLOOKUP(FB328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB329","v":0},{"$f":"HLOOKUP(FC328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC329","v":0},{"$f":"HLOOKUP(FD328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD329","v":0},{"$f":"HLOOKUP(FE328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FE329","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI338:GB338))","v":0},{"$f":"HLOOKUP(FI328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FI329","v":0},{"$f":"HLOOKUP(FJ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FJ329","v":0},{"$f":"HLOOKUP(FK328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FK329","v":0},{"$f":"HLOOKUP(FL328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FL329","v":0},{"$f":"HLOOKUP(FM328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FM329","v":0},{"$f":"HLOOKUP(FN328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FN329","v":0},{"$f":"HLOOKUP(FO328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FO329","v":0},{"$f":"HLOOKUP(FP328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FP329","v":0},{"$f":"HLOOKUP(FQ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FQ329","v":0},{"$f":"HLOOKUP(FR328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FR329","v":0},{"$f":"HLOOKUP(FS328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FS329","v":0},{"$f":"HLOOKUP(FT328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FT329","v":0},{"$f":"HLOOKUP(FU328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FU329","v":0},{"$f":"HLOOKUP(FV328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FV329","v":0},{"$f":"HLOOKUP(FW328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FW329","v":0},{"$f":"HLOOKUP(FX328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FX329","v":0},{"$f":"HLOOKUP(FY328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FY329","v":0},{"$f":"HLOOKUP(FZ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FZ329","v":0},{"$f":"HLOOKUP(GA328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GA329","v":0},{"$f":"HLOOKUP(GB328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GB329","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF338:GY338))","v":0},{"$f":"HLOOKUP(GF328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GF329","v":0},{"$f":"HLOOKUP(GG328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GG329","v":0},{"$f":"HLOOKUP(GH328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GH329","v":0},{"$f":"HLOOKUP(GI328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GI329","v":0},{"$f":"HLOOKUP(GJ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GJ329","v":0},{"$f":"HLOOKUP(GK328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GK329","v":0},{"$f":"HLOOKUP(GL328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GL329","v":0},{"$f":"HLOOKUP(GM328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GM329","v":0},{"$f":"HLOOKUP(GN328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GN329","v":0},{"$f":"HLOOKUP(GO328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GO329","v":0},{"$f":"HLOOKUP(GP328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GP329","v":0},{"$f":"HLOOKUP(GQ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GQ329","v":0},{"$f":"HLOOKUP(GR328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GR329","v":0},{"$f":"HLOOKUP(GS328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GS329","v":0},{"$f":"HLOOKUP(GT328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GT329","v":0},{"$f":"HLOOKUP(GU328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GU329","v":0},{"$f":"HLOOKUP(GV328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GV329","v":0},{"$f":"HLOOKUP(GW328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GW329","v":0},{"$f":"HLOOKUP(GX328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GX329","v":0},{"$f":"HLOOKUP(GY328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GY329","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC338:HV338))","v":0},{"$f":"HLOOKUP(HC328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HC329","v":0},{"$f":"HLOOKUP(HD328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HD329","v":0},{"$f":"HLOOKUP(HE328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HE329","v":0},{"$f":"HLOOKUP(HF328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HF329","v":0},{"$f":"HLOOKUP(HG328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HG329","v":0},{"$f":"HLOOKUP(HH328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HH329","v":0},{"$f":"HLOOKUP(HI328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HI329","v":0},{"$f":"HLOOKUP(HJ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HJ329","v":0},{"$f":"HLOOKUP(HK328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HK329","v":0},{"$f":"HLOOKUP(HL328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HL329","v":0},{"$f":"HLOOKUP(HM328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HM329","v":0},{"$f":"HLOOKUP(HN328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HN329","v":0},{"$f":"HLOOKUP(HO328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HO329","v":0},{"$f":"HLOOKUP(HP328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HP329","v":0},{"$f":"HLOOKUP(HQ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HQ329","v":0},{"$f":"HLOOKUP(HR328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HR329","v":0},{"$f":"HLOOKUP(HS328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HS329","v":0},{"$f":"HLOOKUP(HT328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HT329","v":0},{"$f":"HLOOKUP(HU328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HU329","v":0},{"$f":"HLOOKUP(HV328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HV329","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ338:IS338))","v":0},{"$f":"HLOOKUP(HZ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ329","v":0},{"$f":"HLOOKUP(IA328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA329","v":0},{"$f":"HLOOKUP(IB328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB329","v":0},{"$f":"HLOOKUP(IC328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC329","v":0},{"$f":"HLOOKUP(ID328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID329","v":0},{"$f":"HLOOKUP(IE328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE329","v":0},{"$f":"HLOOKUP(IF328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF329","v":0},{"$f":"HLOOKUP(IG328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG329","v":0},{"$f":"HLOOKUP(IH328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH329","v":0},{"$f":"HLOOKUP(II328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II329","v":0},{"$f":"HLOOKUP(IJ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ329","v":0},{"$f":"HLOOKUP(IK328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK329","v":0},{"$f":"HLOOKUP(IL328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL329","v":0},{"$f":"HLOOKUP(IM328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM329","v":0},{"$f":"HLOOKUP(IN328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN329","v":0},{"$f":"HLOOKUP(IO328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO329","v":0},{"$f":"HLOOKUP(IP328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP329","v":0},{"$f":"HLOOKUP(IQ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ329","v":0},{"$f":"HLOOKUP(IR328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IR329","v":0},{"$f":"HLOOKUP(IS328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IS329","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW338:JP338))","v":524677.24343632662},{"$f":"HLOOKUP(IW328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW329","v":450960.10412226623},{"$f":"HLOOKUP(IX328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX329","v":459979.30620471161},{"$f":"HLOOKUP(IY328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY329","v":469178.89232880587},{"$f":"HLOOKUP(IZ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ329","v":478562.47017538192},{"$f":"HLOOKUP(JA328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA329","v":488133.71957888961},{"$f":"HLOOKUP(JB328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB329","v":497896.3939704675},{"$f":"HLOOKUP(JC328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC329","v":507854.32184987684},{"$f":"HLOOKUP(JD328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD329","v":518011.40828687424},{"$f":"HLOOKUP(JE328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE329","v":528371.63645261189},{"$f":"HLOOKUP(JF328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF329","v":538939.06918166415},{"$f":"HLOOKUP(JG328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG329","v":549717.85056529741},{"$f":"HLOOKUP(JH328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH329","v":560712.20757660328},{"$f":"HLOOKUP(JI328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI329","v":571926.45172813535},{"$f":"HLOOKUP(JJ328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ329","v":583364.98076269811},{"$f":"HLOOKUP(JK328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK329","v":595032.28037795192},{"$f":"HLOOKUP(JL328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL329","v":606932.92598551104},{"$f":"HLOOKUP(JM328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM329","v":619071.58450522134},{"$f":"HLOOKUP(JN328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN329","v":631453.01619532565},{"$f":"HLOOKUP(JO328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JO329","v":644082.07651923236},{"$f":"HLOOKUP(JP328,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JP329","v":656963.71804961702}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D340:W340))","v":10800.161680231831},{"$f":"SUM(D338:D339)*Misc_Rev","v":9017.9960882856594},9279.0762287099988,9838.2676680859113,10110.992881144373,10792.377448634799,10741.423091457542,10812.75718032057,10835.71298427916,10673.871847872273,10911.970221850766,12484.429831950727,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA340:AT340))","v":21600.323360463663},{"$f":"SUM(AA338:AA339)*Misc_Rev","v":18035.992176571319},18558.152457419998,19676.535336171823,20221.985762288747,21584.754897269599,21482.846182915084,21625.51436064114,21671.42596855832,21347.743695744546,21823.940443701533,24968.859663901454,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX340:BQ340))","v":54000.808401159135},{"$f":"SUM(AX338:AX339)*Misc_Rev","v":45089.980441428299},46395.381143549988,49191.338340429553,50554.964405721868,53961.887243173995,53707.115457287713,54063.785901602852,54178.564921395795,53369.359239361358,54559.851109253832,62422.14915975363,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU340:CN340))","v":108001.61680231827},{"$f":"SUM(BU338:BU339)*Misc_Rev","v":90179.960882856598},92790.762287099977,98382.676680859106,101109.92881144374,107923.77448634799,107414.23091457543,108127.5718032057,108357.12984279159,106738.71847872272,109119.70221850766,124844.29831950726,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR340:DK340))","v":216003.23360463654},{"$f":"SUM(CR338:CR339)*Misc_Rev","v":180359.9217657132},185581.52457419995,196765.35336171821,202219.85762288747,215847.54897269598,214828.46182915085,216255.14360641141,216714.25968558318,213477.43695744543,218239.40443701533,249688.59663901452,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO340:EH340))","v":540008.08401159139},{"$f":"SUM(DO338:DO339)*Misc_Rev","v":450899.80441428302},463953.81143549987,491913.38340429554,505549.64405721874,539618.87243174005,537071.1545728771,540637.85901602847,541785.64921395795,533693.59239361354,545598.51109253825,624221.49159753625,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL340:FE340))","v":54636.566758918016},{"$f":"SUM(EL338:EL339)*Misc_Rev","v":52336.584440943567},46395.381143549988,49191.338340429553,50554.964405721868,53961.887243173995,53707.115457287713,54063.785901602852,54178.564921395795,53369.359239361358,54559.851109253832,62422.14915975363,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI340:GB340))","v":64125.959976376515},{"$f":"SUM(FI338:FI339)*Misc_Rev","v":53544.351774196111},55094.515107965606,58414.714279260093,60034.020231794719,64079.741101269123,63777.199605529153,64200.745758153389,64337.04584415751,63376.114096741607,64789.823192238924,74126.30212720744,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF340:GY340))","v":119642.47134292984},{"$f":"SUM(GF338:GF339)*Misc_Rev","v":117988.42001465117},{"$f":"SUM(GG338:GG339)*Misc_Rev","v":118310.18627456947},{"$f":"SUM(GH338:GH339)*Misc_Rev","v":121385.57155118269},{"$f":"SUM(GI338:GI339)*Misc_Rev","v":120516.39159163067},{"$f":"SUM(GJ338:GJ339)*Misc_Rev","v":124673.30066239439},{"$f":"SUM(GK338:GK339)*Misc_Rev","v":122785.01072310095},{"$f":"SUM(GL338:GL339)*Misc_Rev","v":121208.90514390187},{"$f":"SUM(GM338:GM339)*Misc_Rev","v":120989.7417633671},{"$f":"SUM(GN338:GN339)*Misc_Rev","v":119396.15434809367},{"$f":"SUM(GO338:GO339)*Misc_Rev","v":120607.65791592773},{"$f":"SUM(GP338:GP339)*Misc_Rev","v":130964.59766402586},{"$f":"SUM(GQ338:GQ339)*Misc_Rev","v":125290.74329956451},{"$f":"SUM(GR338:GR339)*Misc_Rev","v":123949.4615135762},{"$f":"SUM(GS338:GS339)*Misc_Rev","v":122629.31687111165},{"$f":"SUM(GT338:GT339)*Misc_Rev","v":121330.18846497091},{"$f":"SUM(GU338:GU339)*Misc_Rev","v":120051.95745040434},{"$f":"SUM(GV338:GV339)*Misc_Rev","v":118794.5070402369},{"$f":"SUM(GW338:GW339)*Misc_Rev","v":98918.789326023281},{"$f":"SUM(GX338:GX339)*Misc_Rev","v":97462.861289628694},{"$f":"SUM(GY338:GY339)*Misc_Rev","v":96024.293296485528},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC340:HV340))","v":478569.88537171937},{"$f":"SUM(HC338:HC339)*Misc_Rev","v":471953.68005860469},{"$f":"SUM(HD338:HD339)*Misc_Rev","v":473240.74509827787},{"$f":"SUM(HE338:HE339)*Misc_Rev","v":485542.28620473074},{"$f":"SUM(HF338:HF339)*Misc_Rev","v":482065.56636652269},{"$f":"SUM(HG338:HG339)*Misc_Rev","v":498693.20264957758},{"$f":"SUM(HH338:HH339)*Misc_Rev","v":491140.04289240378},{"$f":"SUM(HI338:HI339)*Misc_Rev","v":484835.62057560746},{"$f":"SUM(HJ338:HJ339)*Misc_Rev","v":483958.9670534684},{"$f":"SUM(HK338:HK339)*Misc_Rev","v":477584.61739237467},{"$f":"SUM(HL338:HL339)*Misc_Rev","v":482430.63166371093},{"$f":"SUM(HM338:HM339)*Misc_Rev","v":523858.39065610344},{"$f":"SUM(HN338:HN339)*Misc_Rev","v":501162.97319825803},{"$f":"SUM(HO338:HO339)*Misc_Rev","v":495797.8460543048},{"$f":"SUM(HP338:HP339)*Misc_Rev","v":490517.26748444658},{"$f":"SUM(HQ338:HQ339)*Misc_Rev","v":485320.75385988364},{"$f":"SUM(HR338:HR339)*Misc_Rev","v":480207.82980161736},{"$f":"SUM(HS338:HS339)*Misc_Rev","v":475178.02816094761},{"$f":"SUM(HT338:HT339)*Misc_Rev","v":395675.15730409313},{"$f":"SUM(HU338:HU339)*Misc_Rev","v":389851.44515851478},{"$f":"SUM(HV338:HV339)*Misc_Rev","v":384097.17318594211},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ340:IS340))","v":1196424.7134292983},{"$f":"SUM(HZ338:HZ339)*Misc_Rev","v":1179884.2001465117},{"$f":"SUM(IA338:IA339)*Misc_Rev","v":1183101.8627456948},{"$f":"SUM(IB338:IB339)*Misc_Rev","v":1213855.7155118268},{"$f":"SUM(IC338:IC339)*Misc_Rev","v":1205163.9159163071},{"$f":"SUM(ID338:ID339)*Misc_Rev","v":1246733.0066239438},{"$f":"SUM(IE338:IE339)*Misc_Rev","v":1227850.1072310093},{"$f":"SUM(IF338:IF339)*Misc_Rev","v":1212089.0514390187},{"$f":"SUM(IG338:IG339)*Misc_Rev","v":1209897.4176336706},{"$f":"SUM(IH338:IH339)*Misc_Rev","v":1193961.5434809362},{"$f":"SUM(II338:II339)*Misc_Rev","v":1206076.579159277},{"$f":"SUM(IJ338:IJ339)*Misc_Rev","v":1309645.9766402585},{"$f":"SUM(IK338:IK339)*Misc_Rev","v":1252907.4329956449},{"$f":"SUM(IL338:IL339)*Misc_Rev","v":1239494.6151357617},{"$f":"SUM(IM338:IM339)*Misc_Rev","v":1226293.1687111163},{"$f":"SUM(IN338:IN339)*Misc_Rev","v":1213301.8846497089},{"$f":"SUM(IO338:IO339)*Misc_Rev","v":1200519.5745040427},{"$f":"SUM(IP338:IP339)*Misc_Rev","v":1187945.0704023684},{"$f":"SUM(IQ338:IQ339)*Misc_Rev","v":989187.89326023229},{"$f":"SUM(IR338:IR339)*Misc_Rev","v":974628.6128962863},{"$f":"SUM(IS338:IS339)*Misc_Rev","v":960242.93296485464},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW340:JP340))","v":16991.147851442005},{"$f":"SUM(IW338:IW339)*Misc_Rev","v":14603.89201189547},{"$f":"SUM(IX338:IX339)*Misc_Rev","v":14895.969852133383},{"$f":"SUM(IY338:IY339)*Misc_Rev","v":15193.889249176051},15497.767034159569,15807.722374842762,16123.876822339622,16446.354358786411,16775.281445962137,17110.787074881384,17453.002816379012,17802.062872706592,18158.104130160722,18521.266212763938,18891.691537019218,19269.525367759597,19654.915875114792,20048.014192617091,20448.974476469426,20857.953965998822,21275.113045318798]
[]
[null,"Fixed $/kW",{"$f":"C336/'Resource Options'!$J$31/1000","v":225.14999324095351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Z336/'Resource Options'!$J$32/1000","v":441.29398675226872},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AW336/'Resource Options'!$J$33/1000","v":166.03368732332882},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BT336/'Resource Options'!$J$34/1000","v":325.3706056169267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CQ336/'Resource Options'!$J$35/1000","v":644.04444220412233},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DN336/'Resource Options'!$J$36/1000","v":1600.0659519657097},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EK336/'Resource Options'!$J$37/1000","v":187.17439719745047},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"FH336/'Resource Options'!$J$38/1000","v":193.76185670085692},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"GE336/'Resource Options'!$J$38/1000","v":1005.7540187246585},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HB336/'Resource Options'!$J$38/1000","v":1015.5232143105466},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HY336/'Resource Options'!$J$38/1000","v":1027.8819742877615},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IV336/'Resource Options'!$J$42/1000","v":283.40775822073971}]
[null,"Variable $/MWh",{"$f":"C341/D329","v":47.164818902977864},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"Z341/AA329","v":47.164818902977864},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"AW341/AX329","v":47.164818902977871},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"BT341/BU329","v":47.164818902977871},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"CQ341/CR329","v":47.164818902977871},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"DN341/DO329","v":47.164818902977864},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"EK341/EL329","v":47.720096290438391},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"FH341/FI329","v":56.008222447286215},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"GE341/GF329","v":104.49687071486281},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HB341/HC329","v":104.49687071486281},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HY341/HZ329","v":104.49687071486279},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"IV341/IW329","v":4.9467432994316791}]
[null,{"$f":"D351&\" \"&'Resource Options'!$B$31","v":"2035 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA351&\" \"&'Resource Options'!$B$32","v":"2035 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX351&\" \"&'Resource Options'!$B$33","v":"2035 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU351&\" \"&'Resource Options'!$B$34","v":"2035 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR351&\" \"&'Resource Options'!$B$35","v":"2035 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO351&\" \"&'Resource Options'!$B$36","v":"2035 40hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL351&\" \"&'Resource Options'!$B$37","v":"2035 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI351&\" \"&'Resource Options'!$B$38","v":"2035 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF351&\" \"&'Resource Options'!$B$39","v":"2035 Hydrogen Fuel Cell with 4 hrs storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HC351&\" \"&'Resource Options'!$B$40","v":"2035 Hydrogen Fuel Cell with 16 hrs Storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HZ351&\" \"&'Resource Options'!$B$41","v":"2035 Hydrogen Fuel Cell with 40 Hrs Storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IW351&\" \"&'Resource Options'!$B$42","v":"2035 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"GF353*12/1000","v":16206},{"$f":"GG353*12/1000","v":16092.558000000001},{"$f":"GH353*12/1000","v":15979.910094000003},{"$f":"GI353*12/1000","v":15868.050723341999},{"$f":"GJ353*12/1000","v":15756.974368278607},{"$f":"GK353*12/1000","v":15646.675547700655},{"$f":"GL353*12/1000","v":15537.148818866752},{"$f":"GM353*12/1000","v":15428.388777134685},{"$f":"GN353*12/1000","v":15320.390055694745},{"$f":"GO353*12/1000","v":15213.147325304877},{"$f":"GP353*12/1000","v":15106.655294027742},{"$f":"GQ353*12/1000","v":15000.908706969552},{"$f":"GR353*12/1000","v":14895.902346020763},{"$f":"GS353*12/1000","v":14791.631029598617},{"$f":"GT353*12/1000","v":14688.089612391426},{"$f":"GU353*12/1000","v":14585.272985104688},{"$f":"GV353*12/1000","v":14483.176074208955},{"$f":"GW353*12/1000","v":14381.793841689494},{"$f":"GX353*12/1000","v":14281.121284797666},{"$f":"GY353*12/1000","v":14181.153435804084},null,"Storage Losses (MWh)",null,{"$f":"HC353*12/1000","v":64824},{"$f":"HD353*12/1000","v":64370.232000000004},{"$f":"HE353*12/1000","v":63919.64037600001},{"$f":"HF353*12/1000","v":63472.202893367998},{"$f":"HG353*12/1000","v":63027.897473114426},{"$f":"HH353*12/1000","v":62586.702190802622},{"$f":"HI353*12/1000","v":62148.595275467007},{"$f":"HJ353*12/1000","v":61713.555108538741},{"$f":"HK353*12/1000","v":61281.560222778979},{"$f":"HL353*12/1000","v":60852.589301219508},{"$f":"HM353*12/1000","v":60426.621176110966},{"$f":"HN353*12/1000","v":60003.63482787821},{"$f":"HO353*12/1000","v":59583.609384083051},{"$f":"HP353*12/1000","v":59166.524118394467},{"$f":"HQ353*12/1000","v":58752.358449565705},{"$f":"HR353*12/1000","v":58341.091940418752},{"$f":"HS353*12/1000","v":57932.704296835822},{"$f":"HT353*12/1000","v":57527.175366757976},{"$f":"HU353*12/1000","v":57124.485139190663},{"$f":"HV353*12/1000","v":56724.613743216338},null,"Storage Losses (MWh)",null,{"$f":"HZ353*12/1000","v":162060},{"$f":"IA353*12/1000","v":160925.57999999999},{"$f":"IB353*12/1000","v":159799.10094},{"$f":"IC353*12/1000","v":158680.50723342001},{"$f":"ID353*12/1000","v":157569.74368278604},{"$f":"IE353*12/1000","v":156466.75547700655},{"$f":"IF353*12/1000","v":155371.48818866751},{"$f":"IG353*12/1000","v":154283.88777134681},{"$f":"IH353*12/1000","v":153203.9005569474},{"$f":"II353*12/1000","v":152131.47325304878},{"$f":"IJ353*12/1000","v":151066.55294027741},{"$f":"IK353*12/1000","v":150009.08706969547},{"$f":"IL353*12/1000","v":148959.02346020759},{"$f":"IM353*12/1000","v":147916.31029598616},{"$f":"IN353*12/1000","v":146880.89612391425},{"$f":"IO353*12/1000","v":145852.72985104684},{"$f":"IP353*12/1000","v":144831.76074208948},{"$f":"IQ353*12/1000","v":143817.93841689485},{"$f":"IR353*12/1000","v":142811.2128479766},{"$f":"IS353*12/1000","v":141811.53435804075},null,"Storage Losses (MWh)",null,{"$f":"IW352*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IX352*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IY352*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IZ352*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JA352*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JB352*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JC352*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JD352*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JE352*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JF352*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JG352*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JH352*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JI352*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JJ352*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JK352*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JL352*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JM352*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JN352*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JO352*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JP352*(1-'Resource Options'!$W$42)","v":38325}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D356:W356))","v":905022.10683003219},{"$f":"VLOOKUP(D350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(D351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1187008.4337677935},{"$f":"VLOOKUP(E350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(E351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1106339.6792568627},{"$f":"VLOOKUP(F350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(F351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1027179.5607889431},{"$f":"VLOOKUP(G350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(G351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":957146.01041714102},{"$f":"VLOOKUP(H350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(H351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":894335.94782040897},{"$f":"VLOOKUP(I350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(I351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":833298.87711705465},{"$f":"VLOOKUP(J350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(J351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":772155.24791051005},{"$f":"VLOOKUP(K350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(K351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":713400.36599312141},{"$f":"VLOOKUP(L350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(L351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":659499.74965807342},{"$f":"VLOOKUP(M350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(M351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":608067.08896401501},{"$f":"VLOOKUP(D350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1147425.3756243247},{"$f":"VLOOKUP(E350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1077498.8533776684},{"$f":"VLOOKUP(F350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1005848.861920381},{"$f":"VLOOKUP(G350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":940645.08598586288},{"$f":"VLOOKUP(H350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":880045.82648311555},{"$f":"VLOOKUP(I350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":821365.11549360584},{"$f":"VLOOKUP(J350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":762684.40450409625},{"$f":"VLOOKUP(K350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":706402.68526895437},{"$f":"VLOOKUP(L350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":654917.33731690689},{"$f":"VLOOKUP(M350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":605829.3688935861},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA356:AT356))","v":1773843.3293868622},{"$f":"VLOOKUP(AA350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AA351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2326536.5301848748},{"$f":"VLOOKUP(AB350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AB351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2168425.7713434505},{"$f":"VLOOKUP(AC350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AC351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2013271.9391463278},{"$f":"VLOOKUP(AD350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AD351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1876006.1804175961},{"$f":"VLOOKUP(AE350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AE351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1752898.4577280015},{"$f":"VLOOKUP(AF350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AF351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1633265.7991494269},{"$f":"VLOOKUP(AG350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AG351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1513424.2859045991},{"$f":"VLOOKUP(AH350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AH351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1398264.7173465174},{"$f":"VLOOKUP(AI350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AI351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1292619.5093298235},{"$f":"VLOOKUP(AJ350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AJ351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1191811.4943694694},{"$f":"VLOOKUP(AA350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2248953.7362236762},{"$f":"VLOOKUP(AB350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2111897.75262023},{"$f":"VLOOKUP(AC350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1971463.7693639465},{"$f":"VLOOKUP(AD350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1843664.3685322914},{"$f":"VLOOKUP(AE350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1724889.8199069065},{"$f":"VLOOKUP(AF350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1609875.6263674675},{"$f":"VLOOKUP(AG350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1494861.4328280287},{"$f":"VLOOKUP(AH350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1384549.2631271505},{"$f":"VLOOKUP(AI350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1283637.9811411377},{"$f":"VLOOKUP(AJ350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1187425.5630314285},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX356:BQ356))","v":3336978.9477476552},{"$f":"VLOOKUP(AX350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AX351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4376713.1480976567},{"$f":"VLOOKUP(AY350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AY351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4079272.9712086366},{"$f":"VLOOKUP(AZ350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AZ351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3787395.4061910254},{"$f":"VLOOKUP(BA350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BA351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3529169.1358457655},{"$f":"VLOOKUP(BB350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BB351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3297577.1614506366},{"$f":"VLOOKUP(BC350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BC351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3072522.5263957037},{"$f":"VLOOKUP(BD350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BD351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2847074.9910136247},{"$f":"VLOOKUP(BE350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BE351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2630435.195636176},{"$f":"VLOOKUP(BF350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BF351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2431693.9487392562},{"$f":"VLOOKUP(BG350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BG351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2242052.4972570608},{"$f":"VLOOKUP(AX350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4230763.3080712287},{"$f":"VLOOKUP(AY350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3972931.6696335576},{"$f":"VLOOKUP(AZ350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3708745.2908756612},{"$f":"VLOOKUP(BA350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3468327.265763259},{"$f":"VLOOKUP(BB350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3244886.9191864622},{"$f":"VLOOKUP(BC350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3028520.6053328342},{"$f":"VLOOKUP(BD350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2812154.2914792066},{"$f":"VLOOKUP(BE350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2604633.4908121959},{"$f":"VLOOKUP(BF350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2414797.7719531083},{"$f":"VLOOKUP(BG350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2233801.6217153249},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU356:CN356))","v":6539364.8642231561},{"$f":"VLOOKUP(BU350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BU351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8576896.8368144669},{"$f":"VLOOKUP(BV350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BV351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7994013.3747329209},{"$f":"VLOOKUP(BW350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BW351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7422030.7751365192},{"$f":"VLOOKUP(BX350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BX351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6915993.4803987294},{"$f":"VLOOKUP(BY350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BY351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6462150.5152767003},{"$f":"VLOOKUP(BZ350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BZ351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6021118.553117591},{"$f":"VLOOKUP(CA350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CA351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5579316.6374662006},{"$f":"VLOOKUP(CB350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CB351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5154774.9522272227},{"$f":"VLOOKUP(CC350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CC351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4765308.4475293634},{"$f":"VLOOKUP(CD350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CD351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4393674.5043605007},{"$f":"VLOOKUP(BU350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8290883.8679726887},{"$f":"VLOOKUP(BV350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7785619.9200468482},{"$f":"VLOOKUP(BW350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7267902.8022862431},{"$f":"VLOOKUP(BX350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6796763.7238670839},{"$f":"VLOOKUP(BY350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6358895.2282805657},{"$f":"VLOOKUP(BZ350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5934889.4755409798},{"$f":"VLOOKUP(CA350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5510883.7228013957},{"$f":"VLOOKUP(CB350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5104212.2233023439},{"$f":"VLOOKUP(CC350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4732197.5809206264},{"$f":"VLOOKUP(CD350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4377505.5424157083},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR356:DK356))","v":12944136.697174154},{"$f":"VLOOKUP(CR350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CR351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16977264.21424808},{"$f":"VLOOKUP(CS350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CS351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15823494.181781484},{"$f":"VLOOKUP(CT350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CT351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14691301.5130275},{"$f":"VLOOKUP(CU350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CU351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13689642.169504648},{"$f":"VLOOKUP(CV350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CV351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12791297.222928828},{"$f":"VLOOKUP(CW350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CW351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11918310.606561363},{"$f":"VLOOKUP(CX350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CX351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11043799.930371348},{"$f":"VLOOKUP(CY350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CY351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10203454.465409314},{"$f":"VLOOKUP(CZ350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CZ351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9432537.4451095778},{"$f":"VLOOKUP(DA350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DA351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8696918.518567374},{"$f":"VLOOKUP(CR350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16411124.987775601},{"$f":"VLOOKUP(CS350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15410996.420873424},{"$f":"VLOOKUP(CT350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14386217.825107399},{"$f":"VLOOKUP(CU350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13453636.640074728},{"$f":"VLOOKUP(CV350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12586911.846468765},{"$f":"VLOOKUP(CW350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11747627.215957265},{"$f":"VLOOKUP(CX350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10908342.585445767},{"$f":"VLOOKUP(CY350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10103369.688282635},{"$f":"VLOOKUP(CZ350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9366997.1988556609},{"$f":"VLOOKUP(DA350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8664913.3838164713},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO356:EH356))","v":32158452.196027134},{"$f":"VLOOKUP(DO350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DO351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":42178366.346548922},{"$f":"VLOOKUP(DP350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DP351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":39311936.602927186},{"$f":"VLOOKUP(DQ350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DQ351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":36499113.72670044},{"$f":"VLOOKUP(DR350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DR351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":34010588.236822404},{"$f":"VLOOKUP(DS350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DS351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":31778737.345885199},{"$f":"VLOOKUP(DT350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DT351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":29609886.766892675},{"$f":"VLOOKUP(DU350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DU351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":27437249.809086792},{"$f":"VLOOKUP(DV350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DV351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":25349493.004955579},{"$f":"VLOOKUP(DW350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DW351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":23434224.437850207},{"$f":"VLOOKUP(DX350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DX351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":21606650.561188009},{"$f":"VLOOKUP(DO350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":40771848.347184353},{"$f":"VLOOKUP(DP350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":38287125.923353158},{"$f":"VLOOKUP(DQ350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":35741162.893570878},{"$f":"VLOOKUP(DR350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":33424255.388697673},{"$f":"VLOOKUP(DS350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":31270961.70103338},{"$f":"VLOOKUP(DT350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":29185840.437206134},{"$f":"VLOOKUP(DU350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":27100719.173378896},{"$f":"VLOOKUP(DV350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":25100842.083223518},{"$f":"VLOOKUP(DW350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":23271396.052660767},{"$f":"VLOOKUP(DX350,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":21527136.908018764},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL356:FE356))","v":2345486.5439484851},{"$f":"VLOOKUP(EL350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3145307.4254438803},{"$f":"VLOOKUP(EM350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3035855.4968215125},{"$f":"VLOOKUP(EN350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2920745.4597375751},{"$f":"VLOOKUP(EO350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2807647.0657234779},{"$f":"VLOOKUP(EP350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2696409.5864800406},{"$f":"VLOOKUP(EQ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2586895.8206067286},{"$f":"VLOOKUP(ER350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2478976.2963593705},{"$f":"VLOOKUP(ES350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2372531.2040642598},{"$f":"VLOOKUP(ET350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2266915.1174146449},{"$f":"VLOOKUP(EU350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2161418.8404387389},{"$f":"VLOOKUP(EV350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2055922.5634628327},{"$f":"VLOOKUP(EW350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1950426.2864869267},{"$f":"VLOOKUP(EX350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1844930.0095110203},{"$f":"VLOOKUP(EY350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1739433.7325351143},{"$f":"VLOOKUP(EZ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1633937.4555592083},{"$f":"VLOOKUP(FA350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1528441.1785833018},{"$f":"VLOOKUP(FB350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1422944.9016073954},{"$f":"VLOOKUP(FC350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1317448.6246314892},{"$f":"VLOOKUP(FD350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1211952.3476555829},{"$f":"VLOOKUP(FE350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1106456.070679677},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI356:GB356))","v":2222939.7465928458},{"$f":"VLOOKUP(FI350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2980971.6492777197},{"$f":"VLOOKUP(FJ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2877238.3564546811},{"$f":"VLOOKUP(FK350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2768142.5795780863},{"$f":"VLOOKUP(FL350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2660953.3416016786},{"$f":"VLOOKUP(FM350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2555527.7894666567},{"$f":"VLOOKUP(FN350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2451735.8902605209},{"$f":"VLOOKUP(FO350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2349454.9368686555},{"$f":"VLOOKUP(FP350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2248571.3794238069},{"$f":"VLOOKUP(FQ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2148473.5138023798},{"$f":"VLOOKUP(FR350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2048489.1980482063},{"$f":"VLOOKUP(FS350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1948504.8822940334},{"$f":"VLOOKUP(FT350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1848520.5665398606},{"$f":"VLOOKUP(FU350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1748536.2507856875},{"$f":"VLOOKUP(FV350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1648551.9350315144},{"$f":"VLOOKUP(FW350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1548567.6192773415},{"$f":"VLOOKUP(FX350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1448583.3035231682},{"$f":"VLOOKUP(FY350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1348598.9877689949},{"$f":"VLOOKUP(FZ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1248614.6720148216},{"$f":"VLOOKUP(GA350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1148630.3562606485},{"$f":"VLOOKUP(GB350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1048646.0405064754},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF356:GY356))","v":19061871.616667006},{"$f":"(VLOOKUP(GF350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GF350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":25562050.864648875},{"$f":"(VLOOKUP(GG350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GG350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":24672530.258794572},{"$f":"(VLOOKUP(GH350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GH350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":23737025.958271079},{"$f":"(VLOOKUP(GI350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GI350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22817870.3688646},{"$f":"(VLOOKUP(GJ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GJ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21913838.51510239},{"$f":"(VLOOKUP(GK350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GK350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21023815.355207998},{"$f":"(VLOOKUP(GL350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GL350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20146748.666659944},{"$f":"(VLOOKUP(GM350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GM350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19281664.751005538},{"$f":"(VLOOKUP(GN350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GN350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18423318.200451232},{"$f":"(VLOOKUP(GO350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GO350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17565945.348349612},{"$f":"(VLOOKUP(GP350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GP350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16708572.496248003},{"$f":"(VLOOKUP(GQ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GQ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15851199.644146392},{"$f":"(VLOOKUP(GR350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GR350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14993826.792044779},{"$f":"(VLOOKUP(GS350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GS350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14136453.939943166},{"$f":"(VLOOKUP(GT350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GT350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13279081.087841557},{"$f":"(VLOOKUP(GU350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GU350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12421708.235739943},{"$f":"(VLOOKUP(GV350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GV350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11564335.383638326},{"$f":"(VLOOKUP(GW350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GW350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10706962.531536711},{"$f":"(VLOOKUP(GX350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GX350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9849589.6794350985},{"$f":"(VLOOKUP(GY350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GY350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":8992216.8273334894},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC356:HV356))","v":19310191.04042967},{"$f":"(VLOOKUP(HC350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HC350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":25895048.267451201},{"$f":"(VLOOKUP(HD350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HD350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":24993939.856961925},{"$f":"(VLOOKUP(HE350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HE350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":24046248.721194495},{"$f":"(VLOOKUP(HF350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HF350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":23115119.271565907},{"$f":"(VLOOKUP(HG350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HG350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22199310.57482082},{"$f":"(VLOOKUP(HH350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HH350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21297693.063508853},{"$f":"(VLOOKUP(HI350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HI350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20409200.807782426},{"$f":"(VLOOKUP(HJ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HJ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19532847.42479755},{"$f":"(VLOOKUP(HK350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HK350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18663319.174717162},{"$f":"(VLOOKUP(HL350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HL350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17794777.307480775},{"$f":"(VLOOKUP(HM350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HM350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16926235.440244395},{"$f":"(VLOOKUP(HN350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HN350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16057693.573008008},{"$f":"(VLOOKUP(HO350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HO350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15189151.705771627},{"$f":"(VLOOKUP(HP350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HP350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14320609.83853524},{"$f":"(VLOOKUP(HQ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HQ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13452067.971298859},{"$f":"(VLOOKUP(HR350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HR350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12583526.104062473},{"$f":"(VLOOKUP(HS350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HS350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11714984.236826088},{"$f":"(VLOOKUP(HT350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HT350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10846442.369589701},{"$f":"(VLOOKUP(HU350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HU350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9977900.502353318},{"$f":"(VLOOKUP(HV350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HV350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9109358.6351169366},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ356:IS356))","v":19623747.349035069},{"$f":"(VLOOKUP(HZ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HZ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":26315528.610131424},{"$f":"(VLOOKUP(IA350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IA350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":25399788.121365204},{"$f":"(VLOOKUP(IB350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IB350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":24436708.50323594},{"$f":"(VLOOKUP(IC350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IC350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":23490459.497697834},{"$f":"(VLOOKUP(ID350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(ID350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22559780.021386717},{"$f":"(VLOOKUP(IE350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IE350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21643522.165086497},{"$f":"(VLOOKUP(IF350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IF350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20740602.690522786},{"$f":"(VLOOKUP(IG350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IG350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19850019.198098432},{"$f":"(VLOOKUP(IH350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IH350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18966371.66417706},{"$f":"(VLOOKUP(II350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(II350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18083726.529852863},{"$f":"(VLOOKUP(IJ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IJ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17201081.395528667},{"$f":"(VLOOKUP(IK350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IK350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16318436.26120447},{"$f":"(VLOOKUP(IL350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IL350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15435791.126880275},{"$f":"(VLOOKUP(IM350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IM350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14553145.992556078},{"$f":"(VLOOKUP(IN350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IN350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13670500.858231883},{"$f":"(VLOOKUP(IO350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IO350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12787855.723907685},{"$f":"(VLOOKUP(IP350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IP350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11905210.589583486},{"$f":"(VLOOKUP(IQ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IQ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11022565.455259288},{"$f":"(VLOOKUP(IR350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IR350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10139920.320935089},{"$f":"(VLOOKUP(IS350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IS350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF351,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9257275.1866108943},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW356:JP356))","v":6175714.8834996307},{"$f":"VLOOKUP(IW350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":8281659.910014092},{"$f":"VLOOKUP(IX350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":7993470.7040837156},{"$f":"VLOOKUP(IY350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":7690383.5808198443},{"$f":"VLOOKUP(IZ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":7392593.1556243347},{"$f":"VLOOKUP(JA350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":7099702.5577485515},{"$f":"VLOOKUP(JB350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6811350.533049508},{"$f":"VLOOKUP(JC350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6527196.1797302905},{"$f":"VLOOKUP(JD350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6246924.0364265991},{"$f":"VLOOKUP(JE350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5968834.6822404191},{"$f":"VLOOKUP(JF350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5691060.7894185409},{"$f":"VLOOKUP(JG350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5413286.8965966627},{"$f":"VLOOKUP(JH350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5135513.0037747854},{"$f":"VLOOKUP(JI350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4857739.1109529082},{"$f":"VLOOKUP(JJ350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4579965.21813103},{"$f":"VLOOKUP(JK350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4302191.3253091527},{"$f":"VLOOKUP(JL350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4024417.4324872741},{"$f":"VLOOKUP(JM350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3746643.5396653963},{"$f":"VLOOKUP(JN350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3468869.6468435172},{"$f":"VLOOKUP(JO350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3191095.7540216395},{"$f":"VLOOKUP(JP350,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL351,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":2913321.8611997627}]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D359:W359))","v":1119775.7842049522},{"$f":"SUM(D355:D358)","v":1387545.6406894741},{"$f":"SUM(E355:E358)","v":1310887.6303169769},{"$f":"SUM(F355:F358)","v":1235818.4708702597},{"$f":"SUM(G355:G358)","v":1169957.6987000839},{"$f":"SUM(H355:H358)","v":1111403.8698690108},{"$f":"SUM(I355:I358)","v":1054708.1576066285},{"$f":"SUM(J355:J358)","v":997992.71400987543},{"$f":"SUM(K355:K358)","v":943754.58141447406},{"$f":"SUM(L355:L358)","v":894461.04938785313},{"$f":"SUM(M355:M358)","v":847727.6146883904},{"$f":"SUM(N355:N358)","v":1341275.2872448985},{"$f":"SUM(O355:O358)","v":1275225.7632306537},{"$f":"SUM(P355:P358)","v":1207530.3099704259},{"$f":"SUM(Q355:Q358)","v":1146360.1629969086},{"$f":"SUM(R355:R358)","v":1089875.2050343824},{"$f":"SUM(S355:S358)","v":1035391.0816158979},{"$f":"SUM(T355:T358)","v":980990.8899488342},{"$f":"SUM(U355:U358)","v":929075.30042258708},{"$f":"SUM(V355:V358)","v":882043.40477361227},{"$f":"SUM(W355:W358)","v":837497.95769942563},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA359:AT359))","v":2194760.5370417065},{"$f":"SUM(AA355:AA358)","v":2719589.4557513688},{"$f":"SUM(AB355:AB358)","v":2569339.7554212743},{"$f":"SUM(AC355:AC358)","v":2422204.2029057085},{"$f":"SUM(AD355:AD358)","v":2293117.0894521642},{"$f":"SUM(AE355:AE358)","v":2178351.584943261},{"$f":"SUM(AF355:AF358)","v":2067227.9889089915},{"$f":"SUM(AG355:AG358)","v":1956065.7194593551},{"$f":"SUM(AH355:AH358)","v":1849758.9795723686},{"$f":"SUM(AI355:AI358)","v":1753143.6568001916},{"$f":"SUM(AJ355:AJ358)","v":1661546.124789245},{"$f":"SUM(AK355:AK358)","v":2628899.5630000005},{"$f":"SUM(AL355:AL358)","v":2499442.4959320812},{"$f":"SUM(AM355:AM358)","v":2366759.4075420345},{"$f":"SUM(AN355:AN358)","v":2246865.9194739414},{"$f":"SUM(AO355:AO358)","v":2136155.4018673892},{"$f":"SUM(AP355:AP358)","v":2029366.51996716},{"$f":"SUM(AQ355:AQ358)","v":1922742.1442997151},{"$f":"SUM(AR355:AR358)","v":1820987.5888282706},{"$f":"SUM(AS355:AS358)","v":1728805.0733562801},{"$f":"SUM(AT355:AT358)","v":1641495.9970908738},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX359:BQ359))","v":4128814.301760823},{"$f":"SUM(AX355:AX358)","v":5116129.8238755455},{"$f":"SUM(AY355:AY358)","v":4833477.9805020839},{"$f":"SUM(AZ355:AZ358)","v":4556684.5156703414},{"$f":"SUM(BA355:BA358)","v":4313844.0275146682},{"$f":"SUM(BB355:BB358)","v":4097945.550952917},{"$f":"SUM(BC355:BC358)","v":3888898.2836880297},{"$f":"SUM(BD355:BD358)","v":3679778.263451797},{"$f":"SUM(BE355:BE358)","v":3479792.5335231121},{"$f":"SUM(BF355:BF358)","v":3298038.4333839309},{"$f":"SUM(BG355:BG358)","v":3125723.8715946288},{"$f":"SUM(BH355:BH358)","v":4945522.7257901654},{"$f":"SUM(BI355:BI358)","v":4701986.2757068723},{"$f":"SUM(BJ355:BJ358)","v":4452380.9890704425},{"$f":"SUM(BK355:BK358)","v":4226835.6779219359},{"$f":"SUM(BL355:BL358)","v":4018565.499588313},{"$f":"SUM(BM355:BM358)","v":3817672.7573427213},{"$f":"SUM(BN355:BN358)","v":3617089.4865292921},{"$f":"SUM(BO355:BO358)","v":3425667.3897632831},{"$f":"SUM(BP355:BP358)","v":3252252.3488832172},{"$f":"SUM(BQ355:BQ358)","v":3088005.2901840359},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU359:CN359))","v":8091097.8458706597},{"$f":"SUM(BU355:BU358)","v":10025906.706315227},{"$f":"SUM(BV355:BV358)","v":9472003.4416236952},{"$f":"SUM(BW355:BW358)","v":8929580.6433651112},{"$f":"SUM(BX355:BX358)","v":8453694.3459918927},{"$f":"SUM(BY355:BY358)","v":8030605.3981817262},{"$f":"SUM(BZ355:BZ358)","v":7620942.5336807175},{"$f":"SUM(CA355:CA358)","v":7211137.0976405898},{"$f":"SUM(CB355:CB358)","v":6819231.8216051003},{"$f":"SUM(CC355:CC358)","v":6463054.454294798},{"$f":"SUM(CD355:CD358)","v":6125375.4312612433},{"$f":"SUM(CE355:CE358)","v":9691573.7421951946},{"$f":"SUM(CF355:CF358)","v":9214323.5917538032},{"$f":"SUM(CG355:CG358)","v":8725180.5474273376},{"$f":"SUM(CH355:CH358)","v":8283187.0239110012},{"$f":"SUM(CI355:CI358)","v":7875046.9943253603},{"$f":"SUM(CJ355:CJ358)","v":7481364.276906671},{"$f":"SUM(CK355:CK358)","v":7088288.0201944001},{"$f":"SUM(CL355:CL358)","v":6713164.6066432083},{"$f":"SUM(CM355:CM358)","v":6373329.0119283088},{"$f":"SUM(CN355:CN358)","v":6051459.6020435449},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR359:DK359))","v":16015664.934090326},{"$f":"SUM(CR355:CR358)","v":19845460.47119458},{"$f":"SUM(CS355:CS358)","v":18749054.363866914},{"$f":"SUM(CT355:CT358)","v":17675372.898754638},{"$f":"SUM(CU355:CU358)","v":16733394.982946331},{"$f":"SUM(CV355:CV358)","v":15895925.092639344},{"$f":"SUM(CW355:CW358)","v":15085031.033666089},{"$f":"SUM(CX355:CX358)","v":14273854.766018169},{"$f":"SUM(CY355:CY358)","v":13498110.397769071},{"$f":"SUM(CZ355:CZ358)","v":12793086.49611653},{"$f":"SUM(DA355:DA358)","v":12124678.550594466},{"$f":"SUM(DB355:DB358)","v":19183675.775005244},{"$f":"SUM(DC355:DC358)","v":18238998.223847657},{"$f":"SUM(DD355:DD358)","v":17270779.664141119},{"$f":"SUM(DE355:DE358)","v":16395889.715889122},{"$f":"SUM(DF355:DF358)","v":15588009.983799448},{"$f":"SUM(DG355:DG358)","v":14808747.316034561},{"$f":"SUM(DH355:DH358)","v":14030685.08752461},{"$f":"SUM(DI355:DI358)","v":13288159.040403053},{"$f":"SUM(DJ355:DJ358)","v":12615482.338018488},{"$f":"SUM(DK355:DK358)","v":11978368.225762555},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO359:EH359))","v":39789366.198749319},{"$f":"SUM(DO355:DO358)","v":49304121.76583264},{"$f":"SUM(DP355:DP358)","v":46580207.130596586},{"$f":"SUM(DQ355:DQ358)","v":43912749.664923228},{"$f":"SUM(DR355:DR358)","v":41572496.893809646},{"$f":"SUM(DS355:DS358)","v":39491884.176012181},{"$f":"SUM(DT355:DT358)","v":37477296.533622198},{"$f":"SUM(DU355:DU358)","v":35462007.771150909},{"$f":"SUM(DV355:DV358)","v":33534746.126260977},{"$f":"SUM(DW355:DW358)","v":31783182.621581715},{"$f":"SUM(DX355:DX358)","v":30122587.908594146},{"$f":"SUM(DY355:DY358)","v":47659981.873435415},{"$f":"SUM(DZ355:DZ358)","v":45313022.120129235},{"$f":"SUM(EA355:EA358)","v":42907577.01428248},{"$f":"SUM(EB355:EB358)","v":40733997.791823506},{"$f":"SUM(EC355:EC358)","v":38726898.952221729},{"$f":"SUM(ED355:ED358)","v":36790896.433418252},{"$f":"SUM(EE355:EE358)","v":34857876.289515257},{"$f":"SUM(EF355:EF358)","v":33013142.341682605},{"$f":"SUM(EG355:EG358)","v":31341942.316289037},{"$f":"SUM(EH355:EH358)","v":29759094.0969196},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL359:FE359))","v":4700136.3544779643},{"$f":"SUM(EL355:EL358)","v":5169128.9976800531},{"$f":"SUM(EM355:EM358)","v":5100153.5005024094},{"$f":"SUM(EN355:EN358)","v":5026329.4234920898},{"$f":"SUM(EO355:EO358)","v":4955342.7087530829},{"$f":"SUM(EP355:EP358)","v":4887059.1423702389},{"$f":"SUM(EQ355:EQ358)","v":4821358.3676147293},{"$f":"SUM(ER355:ER358)","v":4758128.0943075325},{"$f":"SUM(ES355:ES358)","v":4697266.0379713848},{"$f":"SUM(ET355:ET358)","v":4638144.6479999125},{"$f":"SUM(EU355:EU358)","v":4580072.9616357125},{"$f":"SUM(EV355:EV358)","v":4522949.7670837445},{"$f":"SUM(EW355:EW358)","v":4466794.0341802575},{"$f":"SUM(EX355:EX358)","v":4411625.1121582175},{"$f":"SUM(EY355:EY358)","v":4357462.7372352555},{"$f":"SUM(EZ355:EZ358)","v":4304327.0403533522},{"$f":"SUM(FA355:FA358)","v":4252238.5550733283},{"$f":"SUM(FB355:FB358)","v":4201218.225627223},{"$f":"SUM(FC355:FC358)","v":4151287.4151317137},{"$f":"SUM(FD355:FD358)","v":4102467.9139658115},{"$f":"SUM(FE355:FE358)","v":4054781.9483161103},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI359:GB359))","v":4871920.7834385084},{"$f":"SUM(FI355:FI358)","v":5257770.918043416},{"$f":"SUM(FJ355:FJ358)","v":5199573.610595691},{"$f":"SUM(FK355:FK358)","v":5136924.538801915},{"$f":"SUM(FL355:FL358)","v":5077110.9400099851},{"$f":"SUM(FM355:FM358)","v":5020008.539843129},{"$f":"SUM(FN355:FN358)","v":4965506.2556445226},{"$f":"SUM(FO355:FO358)","v":4913500.7095603375},{"$f":"SUM(FP355:FP358)","v":4863898.0675693229},{"$f":"SUM(FQ355:FQ358)","v":4816106.7357108062},{"$f":"SUM(FR355:FR358)","v":4769475.0843948005},{"$f":"SUM(FS355:FS358)","v":4723910.4863675591},{"$f":"SUM(FT355:FT358)","v":4679434.2826948576},{"$f":"SUM(FU355:FU358)","v":4636068.2412637845},{"$f":"SUM(FV355:FV358)","v":4593834.565319173},{"$f":"SUM(FW355:FW358)","v":4552755.902170754},{"$f":"SUM(FX355:FX358)","v":4512855.352074448},{"$f":"SUM(FY355:FY358)","v":4474156.4772913009},{"$f":"SUM(FZ355:FZ358)","v":4436683.3113275738},{"$f":"SUM(GA355:GA358)","v":4400460.3683596561},{"$f":"SUM(GB355:GB358)","v":4365512.6528474623},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF359:GY359))","v":25646462.809422825},{"$f":"SUM(GF355:GF358)","v":31221507.162848465},{"$f":"SUM(GG355:GG358)","v":30445175.682958156},29625124.290917929,28823730.668164391,28039816.020388179,27272312.4105995,26520215.663159277,25782601.087434858,25054273.263609137,24329519.512770675,23607418.143957488,22888022.204810068,22171385.803921729,21457564.132057656,20746613.483798336,20038591.279615857,19333556.088391759,18631567.650385212,17932686.900660571,17236975.992983468,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC359:HV359))","v":25894782.233185492},{"$f":"SUM(HC355:HC358)","v":31554504.565650791},{"$f":"SUM(HD355:HD358)","v":30766585.281125508},29934347.053841345,29120979.570865698,28325288.080106609,27546190.118900355,26782667.80428176,26033783.76122687,25294274.237875067,24558351.471901838,23825081.08795388,23094516.133671682,22366710.717648577,21641720.030649725,20919600.367255636,20200409.147938386,19484204.941579521,18771047.4884382,18060997.723578788,17354117.800766915,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ359:IS359))","v":26208338.541790877},{"$f":"SUM(HZ355:HZ358)","v":31974984.908331014},{"$f":"SUM(IA355:IA358)","v":31172433.545528788},30324806.83588279,29496319.796997625,28685757.526672505,27892019.220477998,27114069.68702212,26350955.534527753,25597326.727334965,24847300.694273926,24099927.043238152,23355258.821868144,22613350.138757225,21874256.184670564,21138033.254188661,20404738.767783597,19674431.294336919,18947170.574107789,18223017.542160559,17502034.352260873,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW359:JP359))","v":7226897.8346288623},{"$f":"SUM(IW355:IW358)","v":9185151.6833338123},{"$f":"SUM(IX355:IX358)","v":8915032.3128698301},8630376.4217816796,8351385.8534054086,8077671.1094852472,7808878.4558209367,7544674.6609571483,7284752.0872779936,7027419.2941088425,6770817.0935243331,6514638.3267845707,6258891.4625664512,6003585.1389204068,5748728.166657879,5494329.532806538,5240398.4041346079,4986944.1307456763,4733976.2497454025,4481504.4889815627,4229538.7708588848]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D361:W361))","v":0},{"$f":"HLOOKUP(D351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D352","v":0},{"$f":"HLOOKUP(E351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E352","v":0},{"$f":"HLOOKUP(F351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F352","v":0},{"$f":"HLOOKUP(G351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G352","v":0},{"$f":"HLOOKUP(H351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H352","v":0},{"$f":"HLOOKUP(I351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I352","v":0},{"$f":"HLOOKUP(J351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J352","v":0},{"$f":"HLOOKUP(K351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K352","v":0},{"$f":"HLOOKUP(L351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L352","v":0},{"$f":"HLOOKUP(M351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M352","v":0},{"$f":"HLOOKUP(N351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N352","v":0},{"$f":"HLOOKUP(O351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O352","v":0},{"$f":"HLOOKUP(P351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P352","v":0},{"$f":"HLOOKUP(Q351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q352","v":0},{"$f":"HLOOKUP(R351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R352","v":0},{"$f":"HLOOKUP(S351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S352","v":0},{"$f":"HLOOKUP(T351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T352","v":0},{"$f":"HLOOKUP(U351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U352","v":0},{"$f":"HLOOKUP(V351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V352","v":0},{"$f":"HLOOKUP(W351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W352","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA361:AT361))","v":0},{"$f":"HLOOKUP(AA351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA352","v":0},{"$f":"HLOOKUP(AB351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB352","v":0},{"$f":"HLOOKUP(AC351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC352","v":0},{"$f":"HLOOKUP(AD351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD352","v":0},{"$f":"HLOOKUP(AE351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE352","v":0},{"$f":"HLOOKUP(AF351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF352","v":0},{"$f":"HLOOKUP(AG351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG352","v":0},{"$f":"HLOOKUP(AH351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH352","v":0},{"$f":"HLOOKUP(AI351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI352","v":0},{"$f":"HLOOKUP(AJ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ352","v":0},{"$f":"HLOOKUP(AK351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK352","v":0},{"$f":"HLOOKUP(AL351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL352","v":0},{"$f":"HLOOKUP(AM351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM352","v":0},{"$f":"HLOOKUP(AN351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN352","v":0},{"$f":"HLOOKUP(AO351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO352","v":0},{"$f":"HLOOKUP(AP351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP352","v":0},{"$f":"HLOOKUP(AQ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ352","v":0},{"$f":"HLOOKUP(AR351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR352","v":0},{"$f":"HLOOKUP(AS351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS352","v":0},{"$f":"HLOOKUP(AT351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT352","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX361:BQ361))","v":0},{"$f":"HLOOKUP(AX351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX352","v":0},{"$f":"HLOOKUP(AY351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY352","v":0},{"$f":"HLOOKUP(AZ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ352","v":0},{"$f":"HLOOKUP(BA351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA352","v":0},{"$f":"HLOOKUP(BB351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB352","v":0},{"$f":"HLOOKUP(BC351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC352","v":0},{"$f":"HLOOKUP(BD351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD352","v":0},{"$f":"HLOOKUP(BE351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE352","v":0},{"$f":"HLOOKUP(BF351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF352","v":0},{"$f":"HLOOKUP(BG351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG352","v":0},{"$f":"HLOOKUP(BH351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH352","v":0},{"$f":"HLOOKUP(BI351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI352","v":0},{"$f":"HLOOKUP(BJ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ352","v":0},{"$f":"HLOOKUP(BK351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK352","v":0},{"$f":"HLOOKUP(BL351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL352","v":0},{"$f":"HLOOKUP(BM351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM352","v":0},{"$f":"HLOOKUP(BN351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN352","v":0},{"$f":"HLOOKUP(BO351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO352","v":0},{"$f":"HLOOKUP(BP351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP352","v":0},{"$f":"HLOOKUP(BQ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BQ352","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU361:CN361))","v":0},{"$f":"HLOOKUP(BU351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU352","v":0},{"$f":"HLOOKUP(BV351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV352","v":0},{"$f":"HLOOKUP(BW351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW352","v":0},{"$f":"HLOOKUP(BX351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX352","v":0},{"$f":"HLOOKUP(BY351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY352","v":0},{"$f":"HLOOKUP(BZ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ352","v":0},{"$f":"HLOOKUP(CA351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA352","v":0},{"$f":"HLOOKUP(CB351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB352","v":0},{"$f":"HLOOKUP(CC351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC352","v":0},{"$f":"HLOOKUP(CD351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD352","v":0},{"$f":"HLOOKUP(CE351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE352","v":0},{"$f":"HLOOKUP(CF351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF352","v":0},{"$f":"HLOOKUP(CG351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG352","v":0},{"$f":"HLOOKUP(CH351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH352","v":0},{"$f":"HLOOKUP(CI351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI352","v":0},{"$f":"HLOOKUP(CJ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ352","v":0},{"$f":"HLOOKUP(CK351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK352","v":0},{"$f":"HLOOKUP(CL351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL352","v":0},{"$f":"HLOOKUP(CM351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM352","v":0},{"$f":"HLOOKUP(CN351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CN352","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR361:DK361))","v":0},{"$f":"HLOOKUP(CR351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR352","v":0},{"$f":"HLOOKUP(CS351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS352","v":0},{"$f":"HLOOKUP(CT351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT352","v":0},{"$f":"HLOOKUP(CU351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU352","v":0},{"$f":"HLOOKUP(CV351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV352","v":0},{"$f":"HLOOKUP(CW351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW352","v":0},{"$f":"HLOOKUP(CX351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX352","v":0},{"$f":"HLOOKUP(CY351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY352","v":0},{"$f":"HLOOKUP(CZ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ352","v":0},{"$f":"HLOOKUP(DA351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA352","v":0},{"$f":"HLOOKUP(DB351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB352","v":0},{"$f":"HLOOKUP(DC351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC352","v":0},{"$f":"HLOOKUP(DD351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD352","v":0},{"$f":"HLOOKUP(DE351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE352","v":0},{"$f":"HLOOKUP(DF351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF352","v":0},{"$f":"HLOOKUP(DG351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG352","v":0},{"$f":"HLOOKUP(DH351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH352","v":0},{"$f":"HLOOKUP(DI351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI352","v":0},{"$f":"HLOOKUP(DJ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ352","v":0},{"$f":"HLOOKUP(DK351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DK352","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO361:EH361))","v":0},{"$f":"HLOOKUP(DO351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO352","v":0},{"$f":"HLOOKUP(DP351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP352","v":0},{"$f":"HLOOKUP(DQ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ352","v":0},{"$f":"HLOOKUP(DR351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR352","v":0},{"$f":"HLOOKUP(DS351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS352","v":0},{"$f":"HLOOKUP(DT351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT352","v":0},{"$f":"HLOOKUP(DU351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU352","v":0},{"$f":"HLOOKUP(DV351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV352","v":0},{"$f":"HLOOKUP(DW351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW352","v":0},{"$f":"HLOOKUP(DX351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX352","v":0},{"$f":"HLOOKUP(DY351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY352","v":0},{"$f":"HLOOKUP(DZ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ352","v":0},{"$f":"HLOOKUP(EA351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA352","v":0},{"$f":"HLOOKUP(EB351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB352","v":0},{"$f":"HLOOKUP(EC351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC352","v":0},{"$f":"HLOOKUP(ED351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED352","v":0},{"$f":"HLOOKUP(EE351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE352","v":0},{"$f":"HLOOKUP(EF351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF352","v":0},{"$f":"HLOOKUP(EG351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG352","v":0},{"$f":"HLOOKUP(EH351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EH352","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL361:FE361))","v":0},{"$f":"HLOOKUP(EL351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL352","v":0},{"$f":"HLOOKUP(EM351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM352","v":0},{"$f":"HLOOKUP(EN351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN352","v":0},{"$f":"HLOOKUP(EO351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO352","v":0},{"$f":"HLOOKUP(EP351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP352","v":0},{"$f":"HLOOKUP(EQ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ352","v":0},{"$f":"HLOOKUP(ER351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER352","v":0},{"$f":"HLOOKUP(ES351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES352","v":0},{"$f":"HLOOKUP(ET351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET352","v":0},{"$f":"HLOOKUP(EU351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU352","v":0},{"$f":"HLOOKUP(EV351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV352","v":0},{"$f":"HLOOKUP(EW351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW352","v":0},{"$f":"HLOOKUP(EX351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX352","v":0},{"$f":"HLOOKUP(EY351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY352","v":0},{"$f":"HLOOKUP(EZ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ352","v":0},{"$f":"HLOOKUP(FA351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA352","v":0},{"$f":"HLOOKUP(FB351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB352","v":0},{"$f":"HLOOKUP(FC351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC352","v":0},{"$f":"HLOOKUP(FD351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD352","v":0},{"$f":"HLOOKUP(FE351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FE352","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI361:GB361))","v":0},{"$f":"HLOOKUP(FI351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FI352","v":0},{"$f":"HLOOKUP(FJ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FJ352","v":0},{"$f":"HLOOKUP(FK351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FK352","v":0},{"$f":"HLOOKUP(FL351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FL352","v":0},{"$f":"HLOOKUP(FM351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FM352","v":0},{"$f":"HLOOKUP(FN351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FN352","v":0},{"$f":"HLOOKUP(FO351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FO352","v":0},{"$f":"HLOOKUP(FP351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FP352","v":0},{"$f":"HLOOKUP(FQ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FQ352","v":0},{"$f":"HLOOKUP(FR351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FR352","v":0},{"$f":"HLOOKUP(FS351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FS352","v":0},{"$f":"HLOOKUP(FT351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FT352","v":0},{"$f":"HLOOKUP(FU351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FU352","v":0},{"$f":"HLOOKUP(FV351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FV352","v":0},{"$f":"HLOOKUP(FW351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FW352","v":0},{"$f":"HLOOKUP(FX351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FX352","v":0},{"$f":"HLOOKUP(FY351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FY352","v":0},{"$f":"HLOOKUP(FZ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FZ352","v":0},{"$f":"HLOOKUP(GA351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GA352","v":0},{"$f":"HLOOKUP(GB351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GB352","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF361:GY361))","v":0},{"$f":"HLOOKUP(GF351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GF352","v":0},{"$f":"HLOOKUP(GG351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GG352","v":0},{"$f":"HLOOKUP(GH351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GH352","v":0},{"$f":"HLOOKUP(GI351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GI352","v":0},{"$f":"HLOOKUP(GJ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GJ352","v":0},{"$f":"HLOOKUP(GK351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GK352","v":0},{"$f":"HLOOKUP(GL351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GL352","v":0},{"$f":"HLOOKUP(GM351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GM352","v":0},{"$f":"HLOOKUP(GN351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GN352","v":0},{"$f":"HLOOKUP(GO351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GO352","v":0},{"$f":"HLOOKUP(GP351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GP352","v":0},{"$f":"HLOOKUP(GQ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GQ352","v":0},{"$f":"HLOOKUP(GR351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GR352","v":0},{"$f":"HLOOKUP(GS351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GS352","v":0},{"$f":"HLOOKUP(GT351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GT352","v":0},{"$f":"HLOOKUP(GU351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GU352","v":0},{"$f":"HLOOKUP(GV351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GV352","v":0},{"$f":"HLOOKUP(GW351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GW352","v":0},{"$f":"HLOOKUP(GX351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GX352","v":0},{"$f":"HLOOKUP(GY351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GY352","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC361:HV361))","v":0},{"$f":"HLOOKUP(HC351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HC352","v":0},{"$f":"HLOOKUP(HD351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HD352","v":0},{"$f":"HLOOKUP(HE351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HE352","v":0},{"$f":"HLOOKUP(HF351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HF352","v":0},{"$f":"HLOOKUP(HG351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HG352","v":0},{"$f":"HLOOKUP(HH351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HH352","v":0},{"$f":"HLOOKUP(HI351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HI352","v":0},{"$f":"HLOOKUP(HJ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HJ352","v":0},{"$f":"HLOOKUP(HK351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HK352","v":0},{"$f":"HLOOKUP(HL351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HL352","v":0},{"$f":"HLOOKUP(HM351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HM352","v":0},{"$f":"HLOOKUP(HN351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HN352","v":0},{"$f":"HLOOKUP(HO351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HO352","v":0},{"$f":"HLOOKUP(HP351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HP352","v":0},{"$f":"HLOOKUP(HQ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HQ352","v":0},{"$f":"HLOOKUP(HR351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HR352","v":0},{"$f":"HLOOKUP(HS351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HS352","v":0},{"$f":"HLOOKUP(HT351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HT352","v":0},{"$f":"HLOOKUP(HU351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HU352","v":0},{"$f":"HLOOKUP(HV351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HV352","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ361:IS361))","v":0},{"$f":"HLOOKUP(HZ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ352","v":0},{"$f":"HLOOKUP(IA351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA352","v":0},{"$f":"HLOOKUP(IB351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB352","v":0},{"$f":"HLOOKUP(IC351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC352","v":0},{"$f":"HLOOKUP(ID351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID352","v":0},{"$f":"HLOOKUP(IE351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE352","v":0},{"$f":"HLOOKUP(IF351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF352","v":0},{"$f":"HLOOKUP(IG351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG352","v":0},{"$f":"HLOOKUP(IH351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH352","v":0},{"$f":"HLOOKUP(II351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II352","v":0},{"$f":"HLOOKUP(IJ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ352","v":0},{"$f":"HLOOKUP(IK351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK352","v":0},{"$f":"HLOOKUP(IL351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL352","v":0},{"$f":"HLOOKUP(IM351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM352","v":0},{"$f":"HLOOKUP(IN351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN352","v":0},{"$f":"HLOOKUP(IO351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO352","v":0},{"$f":"HLOOKUP(IP351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP352","v":0},{"$f":"HLOOKUP(IQ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ352","v":0},{"$f":"HLOOKUP(IR351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IR352","v":0},{"$f":"HLOOKUP(IS351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IS352","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW361:JP361))","v":535170.78830505349},{"$f":"HLOOKUP(IW351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW352","v":459979.30620471161},{"$f":"HLOOKUP(IX351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX352","v":469178.89232880587},{"$f":"HLOOKUP(IY351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY352","v":478562.47017538192},{"$f":"HLOOKUP(IZ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ352","v":488133.71957888961},{"$f":"HLOOKUP(JA351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA352","v":497896.3939704675},{"$f":"HLOOKUP(JB351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB352","v":507854.32184987684},{"$f":"HLOOKUP(JC351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC352","v":518011.40828687424},{"$f":"HLOOKUP(JD351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD352","v":528371.63645261189},{"$f":"HLOOKUP(JE351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE352","v":538939.06918166415},{"$f":"HLOOKUP(JF351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF352","v":549717.85056529741},{"$f":"HLOOKUP(JG351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG352","v":560712.20757660328},{"$f":"HLOOKUP(JH351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH352","v":571926.45172813535},{"$f":"HLOOKUP(JI351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI352","v":583364.98076269811},{"$f":"HLOOKUP(JJ351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ352","v":595032.28037795192},{"$f":"HLOOKUP(JK351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK352","v":606932.92598551104},{"$f":"HLOOKUP(JL351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL352","v":619071.58450522134},{"$f":"HLOOKUP(JM351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM352","v":631453.01619532565},{"$f":"HLOOKUP(JN351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN352","v":644082.07651923236},{"$f":"HLOOKUP(JO351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JO352","v":656963.71804961702},{"$f":"HLOOKUP(JP351,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JP352","v":670102.99241060927}]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D366:W366))","v":1470293.2792621255},{"$f":"D364+D359","v":1683357.4561940609},{"$f":"E364+E359","v":1624526.1594748697},1558151.3289053189,1514012.719695989,1453834.4941541918,1399412.8731713539,1343429.2479019843,1284031.7094342913,1242328.621816064,1245724.3293508354,1721541.0956609673,1655491.5716467225,1587796.1183864947,1526625.9714129774,1470141.0134504512,1415656.8900319668,1361256.698364903,1309341.108838656,1262309.2131896811,1217763.7661154945,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA366:AT366))","v":2895795.5271560522},{"$f":"AA364+AA359","v":3311213.0867605424},{"$f":"AB364+AB359","v":3196616.8137370599},3066869.9189758264,2981227.1314439746,2863212.8335136231,2756637.4200384426,2646938.787243573,2530313.2356120031,2448878.8016566131,2457539.554114135,3389431.1798321381,3259974.1127642188,3127291.0243741721,3007397.536306079,2896687.0186995268,2789898.1367992973,2683273.7611318529,2581519.2056604084,2489336.6901884177,2402027.6139230113,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX366:BQ366))","v":5881401.7770466879},{"$f":"AX364+AX359","v":6595188.9013984799},{"$f":"AY364+AY359","v":6401670.6262915488},6168348.8058456369,6034119.1324941935,5810098.6723788222,5612421.861511657,5406960.9329123413,5181178.1736221984,5037376.2955249855,5115707.4449068531,6846851.7678705091,6603315.317787216,6353710.0311507862,6128164.7200022796,5919894.5416686572,5719001.799423065,5518418.5286096362,5326996.4318436272,5153581.3909635609,4989334.3322643796,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU366:CN366))","v":11596272.796442389},{"$f":"BU364+BU359","v":12984024.861361096},{"$f":"BV364+BV359","v":12608388.733202625},12152909.223715702,11894244.555950943,11454911.641033538,11067989.689327972,10665502.436561679,10222003.101803273,9941730.1785769071,10105342.577885693,13494231.826355882,13016981.675914491,12527838.631588025,12085845.108071689,11677705.078486048,11284022.361067358,10890946.104355088,10515822.690803897,10175987.096088996,9854117.6862042323,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR366:DK366))","v":23026014.835233778},{"$f":"CR364+CR359","v":25761696.781286318},{"$f":"CS364+CS359","v":25021824.94702477},24122030.059455819,23614495.40286443,22744537.578342967,21979125.3449606,21182585.443860348,20303652.958165418,19750437.944680747,20084612.843843363,26788991.943326619,25844314.392169032,24876095.832462493,24001205.884210497,23193326.152120825,22414063.484355938,21636001.255845986,20893475.208724428,20220798.506339863,19583684.394083932,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO366:EH366))","v":57315240.951607943},{"$f":"DO364+DO359","v":64094712.541061983},{"$f":"DP364+DP359","v":62262133.588491231},60029392.566676185,58775247.943604901,56613415.390271232,54712532.311858475,52733834.465756357,50548602.527251847,49176561.242992252,50022423.641716391,66673272.29423885,64326312.54093267,61920867.435085915,59747288.212626942,57740189.373025164,55804186.854221687,53871166.710318692,52026432.762486041,50355232.737092473,48772384.517723039,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL366:FE366))","v":6473578.2227120781},{"$f":"EL364+EL359","v":6885893.9983763164},{"$f":"EM364+EM359","v":6668346.1462918743},6637993.7136673853,6675617.8137326082,6599212.2637961442,6544881.9454383571,6485310.7637680769,6398651.6780704716,6377482.5101409666,6570056.5349479374,6424278.8091640882,6368123.0762606012,6312954.1542385612,6258791.7793155992,6205656.0824336959,6153567.597153672,6102547.2677075667,6052616.4572120579,6003796.9560461557,5956110.990396454,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI366:GB366))","v":6953118.410340474},{"$f":"FI364+FI359","v":7014153.5726019004},{"$f":"FJ364+FJ359","v":7061802.3774706796},7050775.8833850781,7119937.6271731714,7053190.3715363909,7012190.5043100808,6964530.129544734,6884293.5151869887,6881570.4470033087,7132580.577703068,6981738.723837968,6937262.5201652665,6893896.4787341934,6851662.8027895819,6810584.139641162,6770683.5895448569,6731984.7147617098,6694511.5487979818,6658288.605830064,6623340.8903178703,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF366:GY366))","v":29480501.486596592},{"$f":"GF364+GF359","v":35034452.091083728},{"$f":"GG364+GG359","v":34356675.141788714},33507505.753233597,32836892.207950015,31991591.494729228,31172691.466710873,30412405.98360268,29623098.79374598,28932490.072528776,28536316.661788903,27633038.551751215,26870247.89567434,26110898.432729229,25355041.426855244,24602729.312262949,23854015.715349596,22513750.981698774,21764745.850545619,21019409.060629599,20277797.969472516,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC366:HV366))","v":41230936.941880547},{"$f":"HC364+HC359","v":46806284.278591827},{"$f":"HD364+HD359","v":46412583.116447747},45463872.903104015,45173625.730008192,44132389.977470815,43147706.343345851,42351429.086055376,41395774.586471349,40807141.473553613,41385540.067974761,39927562.719128788,39023418.897128776,38124761.232878573,37231629.209840082,36344063.681114092,35462106.890873343,32204984.514807574,31303760.289079823,30407886.363454893,29517405.706723109,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ366:IS366))","v":64548725.313528545},{"$f":"HZ364+HZ359","v":70104434.190683603},{"$f":"IA364+IA359","v":70287428.133834377},69148621.45903945,69627935.194853857,68203512.27008301,66895809.781591751,66035972.891456157,64755932.597638935,64379494.81653133,66915272.184456214,64356131.121175423,63177515.730510861,62008476.426832199,60849029.132646441,59699191.53883478,58558983.125120983,51476380.227407038,50278952.575711831,49090239.141850799,47910254.117151342,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW366:JP366))","v":7779399.5937423855},{"$f":"IW364+IW359","v":9660026.959390657},{"$f":"IX364+IX359","v":9399405.0944478121},9124436.6589912213,8855327.2953591403,8591691.3802780546,8333179.1320296004,8079461.3506899849,7830234.5108054867,7583811.3661068855,7338337.0069623366,7093508.6384913344,6849339.1805073507,6605841.8112201244,6363029.9724035906,6120917.3746671639,5879518.0028324462,5638846.1214174712,5398916.2802306339,5159743.3200764982,4921342.378575719]
[null,"Fixed $/kW",{"$f":"C359/'Resource Options'!$J$31/1000","v":223.95515684099044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Z359/'Resource Options'!$J$32/1000","v":438.95210740834131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AW359/'Resource Options'!$J$33/1000","v":165.15257207043291},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BT359/'Resource Options'!$J$34/1000","v":323.64391383482638},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CQ359/'Resource Options'!$J$35/1000","v":640.62659736361309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DN359/'Resource Options'!$J$36/1000","v":1591.5746479499726},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EK359/'Resource Options'!$J$37/1000","v":188.00545417911857},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"FH359/'Resource Options'!$J$38/1000","v":194.87683133754032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"GE359/'Resource Options'!$J$38/1000","v":1025.858512376913},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HB359/'Resource Options'!$J$38/1000","v":1035.7912893274197},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HY359/'Resource Options'!$J$38/1000","v":1048.3335416716352},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IV359/'Resource Options'!$J$42/1000","v":289.07591338515448}]
[null,"All per $/MWh",{"$f":"C366/(D352-D353)","v":228.87504347168829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Z366/(AA352-AA353)","v":225.38881749346609},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AW366/(AX352-AX353)","v":183.10715370631033},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BT366/(BU352-BU353)","v":180.51483182506834},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CQ366/(CR352-CR353)","v":179.21867088444722},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DN366/(DO352-DO353)","v":178.44097432007453},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EK366/(EL352-EL353)","v":253.36901067366256},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"FH366/(FI352-FI353)","v":284.32297731917703},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"GE366/(GF352-GF354)","v":1452.6708133732429},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HB366/(HC352-HC354)","v":507.92028360452036},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HY366/(HZ352-HZ354)","v":318.06802657696142},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IV366/(IW352-IW354)","v":109.29960792051121}]
[null,"MWh",null,{"$f":"'Resource Options'!$K$31*365","v":7300},{"$f":"D375","v":7300},{"$f":"E375","v":7300},7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,null,"MWh",null,{"$f":"'Resource Options'!$K$32*365","v":14600},{"$f":"AA375","v":14600},{"$f":"AB375","v":14600},14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,null,"MWh",null,{"$f":"'Resource Options'!$K$33*365","v":36500},{"$f":"AX375","v":36500},{"$f":"AY375","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$34*365","v":73000},{"$f":"BU375","v":73000},{"$f":"BV375","v":73000},73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,null,"MWh",null,{"$f":"'Resource Options'!$K$35*365","v":146000},{"$f":"CR375","v":146000},{"$f":"CS375","v":146000},146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,null,"MWh",null,{"$f":"'Resource Options'!$K$36*365","v":365000},{"$f":"DO375","v":365000},{"$f":"DP375","v":365000},365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,null,"MWh",null,{"$f":"'Resource Options'!$K$37*365","v":36500},{"$f":"EL375","v":36500},{"$f":"EM375","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$38*365","v":36500},{"$f":"FI375","v":36500},{"$f":"FJ375","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$39*365","v":36500},{"$f":"GF375*(1-'Resource Options'!$AA$39)","v":36244.5},{"$f":"GG375*(1-'Resource Options'!$AA$39)","v":35990.788500000002},{"$f":"GH375*(1-'Resource Options'!$AA$39)","v":35738.8529805},{"$f":"GI375*(1-'Resource Options'!$AA$39)","v":35488.681009636501},{"$f":"GJ375*(1-'Resource Options'!$AA$39)","v":35240.260242569042},{"$f":"GK375*(1-'Resource Options'!$AA$39)","v":34993.578420871061},{"$f":"GL375*(1-'Resource Options'!$AA$39)","v":34748.623371924965},{"$f":"GM375*(1-'Resource Options'!$AA$39)","v":34505.383008321493},{"$f":"GN375*(1-'Resource Options'!$AA$39)","v":34263.84532726324},{"$f":"GO375*(1-'Resource Options'!$AA$39)","v":34023.998409972395},{"$f":"GP375*(1-'Resource Options'!$AA$39)","v":33785.83042110259},{"$f":"GQ375*(1-'Resource Options'!$AA$39)","v":33549.329608154869},{"$f":"GR375*(1-'Resource Options'!$AA$39)","v":33314.484300897784},{"$f":"GS375*(1-'Resource Options'!$AA$39)","v":33081.282910791502},{"$f":"GT375*(1-'Resource Options'!$AA$39)","v":32849.713930415965},{"$f":"GU375*(1-'Resource Options'!$AA$39)","v":32619.765932903054},{"$f":"GV375*(1-'Resource Options'!$AA$39)","v":32391.427571372733},{"$f":"GW375*(1-'Resource Options'!$AA$39)","v":32164.687578373123},{"$f":"GX375*(1-'Resource Options'!$AA$39)","v":31939.534765324512},null,"MWh",null,{"$f":"'Resource Options'!$K$40*365","v":146000},{"$f":"HC375*(1-'Resource Options'!$AA$40)","v":144978},{"$f":"HD375*(1-'Resource Options'!$AA$40)","v":143963.15400000001},{"$f":"HE375*(1-'Resource Options'!$AA$40)","v":142955.411922},{"$f":"HF375*(1-'Resource Options'!$AA$40)","v":141954.724038546},{"$f":"HG375*(1-'Resource Options'!$AA$40)","v":140961.04097027617},{"$f":"HH375*(1-'Resource Options'!$AA$40)","v":139974.31368348424},{"$f":"HI375*(1-'Resource Options'!$AA$40)","v":138994.49348769986},{"$f":"HJ375*(1-'Resource Options'!$AA$40)","v":138021.53203328597},{"$f":"HK375*(1-'Resource Options'!$AA$40)","v":137055.38130905296},{"$f":"HL375*(1-'Resource Options'!$AA$40)","v":136095.99363988958},{"$f":"HM375*(1-'Resource Options'!$AA$40)","v":135143.32168441036},{"$f":"HN375*(1-'Resource Options'!$AA$40)","v":134197.31843261948},{"$f":"HO375*(1-'Resource Options'!$AA$40)","v":133257.93720359114},{"$f":"HP375*(1-'Resource Options'!$AA$40)","v":132325.13164316601},{"$f":"HQ375*(1-'Resource Options'!$AA$40)","v":131398.85572166386},{"$f":"HR375*(1-'Resource Options'!$AA$40)","v":130479.06373161222},{"$f":"HS375*(1-'Resource Options'!$AA$40)","v":129565.71028549093},{"$f":"HT375*(1-'Resource Options'!$AA$40)","v":128658.75031349249},{"$f":"HU375*(1-'Resource Options'!$AA$40)","v":127758.13906129805},null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":365000},{"$f":"HZ375*(1-'Resource Options'!$AA$41)","v":362445},{"$f":"IA375*(1-'Resource Options'!$AA$41)","v":359907.88500000001},{"$f":"IB375*(1-'Resource Options'!$AA$41)","v":357388.529805},{"$f":"IC375*(1-'Resource Options'!$AA$41)","v":354886.81009636499},{"$f":"ID375*(1-'Resource Options'!$AA$41)","v":352402.60242569045},{"$f":"IE375*(1-'Resource Options'!$AA$41)","v":349935.7842087106},{"$f":"IF375*(1-'Resource Options'!$AA$41)","v":347486.23371924961},{"$f":"IG375*(1-'Resource Options'!$AA$41)","v":345053.83008321485},{"$f":"IH375*(1-'Resource Options'!$AA$41)","v":342638.45327263232},{"$f":"II375*(1-'Resource Options'!$AA$41)","v":340239.98409972392},{"$f":"IJ375*(1-'Resource Options'!$AA$41)","v":337858.30421102582},{"$f":"IK375*(1-'Resource Options'!$AA$41)","v":335493.29608154861},{"$f":"IL375*(1-'Resource Options'!$AA$41)","v":333144.84300897777},{"$f":"IM375*(1-'Resource Options'!$AA$41)","v":330812.82910791493},{"$f":"IN375*(1-'Resource Options'!$AA$41)","v":328497.1393041595},{"$f":"IO375*(1-'Resource Options'!$AA$41)","v":326197.65932903037},{"$f":"IP375*(1-'Resource Options'!$AA$41)","v":323914.27571372717},{"$f":"IQ375*(1-'Resource Options'!$AA$41)","v":321646.87578373105},{"$f":"IR375*(1-'Resource Options'!$AA$41)","v":319395.34765324491},null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":109500},{"$f":"IW375*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IX375*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IY375*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IZ375*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JA375*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JB375*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JC375*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JD375*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JE375*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JF375*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JG375*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JH375*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JI375*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JJ375*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JK375*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JL375*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JM375*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JN375*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JO375*(1-'Resource Options'!$AA$42)","v":109500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"GF376*12/1000","v":16026.88418604907},{"$f":"GG376*12/1000","v":15914.695996746726},{"$f":"GH376*12/1000","v":15803.293124769503},{"$f":"GI376*12/1000","v":15692.670072896115},{"$f":"GJ376*12/1000","v":15582.821382385842},{"$f":"GK376*12/1000","v":15473.741632709141},{"$f":"GL376*12/1000","v":15365.425441280178},{"$f":"GM376*12/1000","v":15257.867463191214},{"$f":"GN376*12/1000","v":15151.062390948879},{"$f":"GO376*12/1000","v":15045.004954212234},{"$f":"GP376*12/1000","v":14939.68991953275},{"$f":"GQ376*12/1000","v":14835.11209009602},{"$f":"GR376*12/1000","v":14731.266305465346},{"$f":"GS376*12/1000","v":14628.14744132709},{"$f":"GT376*12/1000","v":14525.750409237802},{"$f":"GU376*12/1000","v":14424.070156373136},{"$f":"GV376*12/1000","v":14323.101665278524},{"$f":"GW376*12/1000","v":14222.839953621575},{"$f":"GX376*12/1000","v":14123.280073946227},{"$f":"GY376*12/1000","v":14024.417113428604},null,"Storage Losses (MWh)",null,{"$f":"HC376*12/1000","v":64107.536744196281},{"$f":"HD376*12/1000","v":63658.783986986906},{"$f":"HE376*12/1000","v":63213.172499078013},{"$f":"HF376*12/1000","v":62770.68029158446},{"$f":"HG376*12/1000","v":62331.285529543369},{"$f":"HH376*12/1000","v":61894.966530836566},{"$f":"HI376*12/1000","v":61461.701765120713},{"$f":"HJ376*12/1000","v":61031.469852764858},{"$f":"HK376*12/1000","v":60604.249563795514},{"$f":"HL376*12/1000","v":60180.019816848937},{"$f":"HM376*12/1000","v":59758.759678130999},{"$f":"HN376*12/1000","v":59340.448360384078},{"$f":"HO376*12/1000","v":58925.065221861383},{"$f":"HP376*12/1000","v":58512.589765308359},{"$f":"HQ376*12/1000","v":58103.001636951209},{"$f":"HR376*12/1000","v":57696.280625492545},{"$f":"HS376*12/1000","v":57292.406661114095},{"$f":"HT376*12/1000","v":56891.359814486299},{"$f":"HU376*12/1000","v":56493.120295784909},{"$f":"HV376*12/1000","v":56097.668453714417},null,"Storage Losses (MWh)",null,{"$f":"HZ376*12/1000","v":160268.84186049071},{"$f":"IA376*12/1000","v":159146.95996746726},{"$f":"IB376*12/1000","v":158032.93124769503},{"$f":"IC376*12/1000","v":156926.70072896118},{"$f":"ID376*12/1000","v":155828.21382385842},{"$f":"IE376*12/1000","v":154737.4163270914},{"$f":"IF376*12/1000","v":153654.25441280176},{"$f":"IG376*12/1000","v":152578.67463191214},{"$f":"IH376*12/1000","v":151510.62390948873},{"$f":"II376*12/1000","v":150450.04954212235},{"$f":"IJ376*12/1000","v":149396.89919532745},{"$f":"IK376*12/1000","v":148351.12090096014},{"$f":"IL376*12/1000","v":147312.66305465344},{"$f":"IM376*12/1000","v":146281.47441327086},{"$f":"IN376*12/1000","v":145257.50409237796},{"$f":"IO376*12/1000","v":144240.7015637313},{"$f":"IP376*12/1000","v":143231.01665278518},{"$f":"IQ376*12/1000","v":142228.3995362157},{"$f":"IR376*12/1000","v":141232.8007394622},{"$f":"IS376*12/1000","v":140244.17113428592},null,"Storage Losses (MWh)",null,{"$f":"IW375*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IX375*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IY375*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IZ375*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JA375*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JB375*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JC375*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JD375*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JE375*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JF375*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JG375*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JH375*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JI375*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JJ375*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JK375*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JL375*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JM375*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JN375*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JO375*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JP375*(1-'Resource Options'!$W$42)","v":38325}]
[null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D380:W380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA380:AT380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX380:BQ380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU380:CN380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR380:DK380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO380:EH380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL380:FE380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI380:GB380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF380:GY380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC380:HV380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ380:IS380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW380:JP380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D382:W382))","v":1114883.1605878295},{"$f":"SUM(D378:D381)","v":1377176.4734913935},{"$f":"SUM(E378:E381)","v":1303368.3680698499},{"$f":"SUM(F378:F381)","v":1230573.345583285},{"$f":"SUM(G378:G381)","v":1167140.5543874262},{"$f":"SUM(H378:H381)","v":1108277.9381447081},{"$f":"SUM(I378:I381)","v":1051319.3255448078},{"$f":"SUM(J378:J381)","v":994389.39280728658},{"$f":"SUM(K378:K381)","v":939978.10906679754},{"$f":"SUM(L378:L381)","v":890541.79843030928},{"$f":"SUM(M378:M381)","v":843698.90483777574},{"$f":"SUM(N378:N381)","v":1335803.1839849895},{"$f":"SUM(O378:O381)","v":1270023.1272599064},{"$f":"SUM(P378:P381)","v":1202603.8563121308},{"$f":"SUM(Q378:Q381)","v":1141683.2698604888},{"$f":"SUM(R378:R381)","v":1085428.7578962909},{"$f":"SUM(S378:S381)","v":1031166.9175185864},{"$f":"SUM(T378:T381)","v":976988.66646952403},{"$f":"SUM(U378:U381)","v":925284.880940106},{"$f":"SUM(V378:V381)","v":878444.86490894575},{"$f":"SUM(W378:W381)","v":834081.15329836344},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA382:AT382))","v":2185170.9947521449},{"$f":"SUM(AA378:AA381)","v":2699265.8880431307},{"$f":"SUM(AB378:AB381)","v":2554602.0014169053},{"$f":"SUM(AC378:AC381)","v":2411923.7573432378},{"$f":"SUM(AD378:AD381)","v":2287595.4865993555},{"$f":"SUM(AE378:AE381)","v":2172224.7587636271},{"$f":"SUM(AF378:AF381)","v":2060585.8780678231},{"$f":"SUM(AG378:AG381)","v":1949003.2099022807},{"$f":"SUM(AH378:AH381)","v":1842357.0937709224},{"$f":"SUM(AI378:AI381)","v":1745461.9249234057},{"$f":"SUM(AJ378:AJ381)","v":1653649.8534820401},{"$f":"SUM(AK378:AK381)","v":2618174.2406105795},{"$f":"SUM(AL378:AL381)","v":2489245.3294294169},{"$f":"SUM(AM378:AM381)","v":2357103.5583717762},{"$f":"SUM(AN378:AN381)","v":2237699.208926558},{"$f":"SUM(AO378:AO381)","v":2127440.3654767303},{"$f":"SUM(AP378:AP381)","v":2021087.1583364294},{"$f":"SUM(AQ378:AQ381)","v":1914897.7862802672},{"$f":"SUM(AR378:AR381)","v":1813558.3666426078},{"$f":"SUM(AS378:AS381)","v":1721751.9352215335},{"$f":"SUM(AT378:AT381)","v":1634799.0604647922},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX382:BQ382))","v":4110774.3203212791},{"$f":"SUM(AX378:AX381)","v":5077896.8432836495},{"$f":"SUM(AY378:AY381)","v":4805753.110985755},{"$f":"SUM(AZ378:AZ381)","v":4537344.7973045222},{"$f":"SUM(BA378:BA381)","v":4303456.7107926132},{"$f":"SUM(BB378:BB381)","v":4086419.6796207433},{"$f":"SUM(BC378:BC381)","v":3876403.0516241896},{"$f":"SUM(BD378:BD381)","v":3666492.171427893},{"$f":"SUM(BE378:BE381)","v":3465868.0021488592},{"$f":"SUM(BF378:BF381)","v":3283587.4516481664},{"$f":"SUM(BG378:BG381)","v":3110869.2952736448},{"$f":"SUM(BH378:BH381)","v":4925346.0988985002},{"$f":"SUM(BI378:BI381)","v":4682803.2230762709},{"$f":"SUM(BJ378:BJ381)","v":4434216.2701970367},{"$f":"SUM(BK378:BK381)","v":4209591.1334855976},{"$f":"SUM(BL378:BL381)","v":4002170.6509099142},{"$f":"SUM(BM378:BM381)","v":3802097.5061326344},{"$f":"SUM(BN378:BN381)","v":3602332.5702132704},{"$f":"SUM(BO378:BO381)","v":3411691.4327996732},{"$f":"SUM(BP378:BP381)","v":3238983.8865104206},{"$f":"SUM(BQ378:BQ381)","v":3075406.9190847357},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU382:CN382))","v":8055745.5039397553},{"$f":"SUM(BU378:BU381)","v":9950982.8264070433},{"$f":"SUM(BV378:BV381)","v":9417671.9518483039},{"$f":"SUM(BW378:BW381)","v":8891681.2509069182},{"$f":"SUM(BX378:BX381)","v":8433338.6724711992},{"$f":"SUM(BY378:BY381)","v":8008018.5376712512},{"$f":"SUM(BZ378:BZ381)","v":7596456.0497058211},{"$f":"SUM(CA378:CA381)","v":7185100.7921306016},{"$f":"SUM(CB378:CB381)","v":6791944.3880775282},{"$f":"SUM(CC378:CC381)","v":6434735.3537861854},{"$f":"SUM(CD378:CD381)","v":6096265.420084239},{"$f":"SUM(CE378:CE381)","v":9652034.2883838527},{"$f":"SUM(CF378:CF381)","v":9176731.2118420973},{"$f":"SUM(CG378:CG381)","v":8689583.7617630456},{"$f":"SUM(CH378:CH381)","v":8249393.472991948},{"$f":"SUM(CI378:CI381)","v":7842918.5634660246},{"$f":"SUM(CJ378:CJ381)","v":7450841.9835060975},{"$f":"SUM(CK378:CK381)","v":7059369.390028513},{"$f":"SUM(CL378:CL381)","v":6685776.3961262051},{"$f":"SUM(CM378:CM381)","v":6347327.2546497695},{"$f":"SUM(CN378:CN381)","v":6026770.9999866392},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR382:DK382))","v":15945687.871176703},{"$f":"SUM(CR378:CR381)","v":19697154.792653825},{"$f":"SUM(CS378:CS381)","v":18641509.633573394},{"$f":"SUM(CT378:CT381)","v":17600354.158111699},{"$f":"SUM(CU378:CU381)","v":16693102.595828371},{"$f":"SUM(CV378:CV381)","v":15851216.253772259},{"$f":"SUM(CW378:CW381)","v":15036562.045869077},{"$f":"SUM(CX378:CX381)","v":14222318.033536015},{"$f":"SUM(CY378:CY381)","v":13444097.159934867},{"$f":"SUM(CZ378:CZ381)","v":12737031.158062218},{"$f":"SUM(DA378:DA381)","v":12067057.669705419},{"$f":"SUM(DB378:DB381)","v":19105410.667354546},{"$f":"SUM(DC378:DC381)","v":18164587.189373747},{"$f":"SUM(DD378:DD381)","v":17200318.744895048},{"$f":"SUM(DE378:DE381)","v":16328998.152004641},{"$f":"SUM(DF378:DF381)","v":15524414.38857824},{"$f":"SUM(DG378:DG381)","v":14748330.938253017},{"$f":"SUM(DH378:DH381)","v":13973443.029658992},{"$f":"SUM(DI378:DI381)","v":13233946.322779264},{"$f":"SUM(DJ378:DJ381)","v":12564013.990928464},{"$f":"SUM(DK378:DK381)","v":11929499.161790444},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO382:EH382))","v":39615514.972887531},{"$f":"SUM(DO378:DO381)","v":48935670.691394165},{"$f":"SUM(DP378:DP381)","v":46313022.678748675},{"$f":"SUM(DQ378:DQ381)","v":43726372.879726052},{"$f":"SUM(DR378:DR381)","v":41472394.365899876},{"$f":"SUM(DS378:DS381)","v":39380809.402075283},{"$f":"SUM(DT378:DT381)","v":37356880.034358852},{"$f":"SUM(DU378:DU381)","v":35333969.757752247},{"$f":"SUM(DV378:DV381)","v":33400555.475506872},{"$f":"SUM(DW378:DW381)","v":31643918.570890326},{"$f":"SUM(DX378:DX381)","v":29979434.418568972},{"$f":"SUM(DY378:DY381)","v":47465539.804266632},{"$f":"SUM(DZ378:DZ381)","v":45128155.121968679},{"$f":"SUM(EA378:EA381)","v":42732523.694291063},{"$f":"SUM(EB378:EB381)","v":40567812.189042717},{"$f":"SUM(EC378:EC381)","v":38568901.863914885},{"$f":"SUM(ED378:ED381)","v":36640797.802493781},{"$f":"SUM(EE378:EE381)","v":34715663.948550425},{"$f":"SUM(EF378:EF381)","v":32878456.10273844},{"$f":"SUM(EG378:EG381)","v":31214074.199764542},{"$f":"SUM(EH378:EH381)","v":29637683.647201855},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL382:FE382))","v":4729701.464454147},{"$f":"SUM(EL378:EL381)","v":5186100.4591782847},{"$f":"SUM(EM378:EM381)","v":5118752.4279389512},{"$f":"SUM(EN378:EN381)","v":5046614.2906415593},{"$f":"SUM(EO378:EO381)","v":4977314.9969348498},{"$f":"SUM(EP378:EP381)","v":4910721.7895881273},{"$f":"SUM(EQ378:EQ381)","v":4846715.6740758903},{"$f":"SUM(ER378:ER381)","v":4785185.6713963598},{"$f":"SUM(ES378:ES381)","v":4726030.7429172322},{"$f":"SUM(ET378:ET381)","v":4668628.5188348982},{"$f":"SUM(EU378:EU381)","v":4612293.7008974794},{"$f":"SUM(EV378:EV381)","v":4556926.3446085406},{"$f":"SUM(EW378:EW381)","v":4502545.7992010489},{"$f":"SUM(EX378:EX381)","v":4449171.8008926362},{"$f":"SUM(EY378:EY381)","v":4396824.4806252811},{"$f":"SUM(EZ378:EZ381)","v":4345524.3719598064},{"$f":"SUM(FA378:FA381)","v":4295292.4191282494},{"$f":"SUM(FB378:FB381)","v":4246149.9852472879},{"$f":"SUM(FC378:FC381)","v":4198118.8606959339},{"$f":"SUM(FD378:FD381)","v":4151221.2716607805},{"$f":"SUM(FE378:FE381)","v":4105479.888852152},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI382:GB382))","v":4908288.3135689991},{"$f":"SUM(FI378:FI381)","v":5281030.019302154},{"$f":"SUM(FJ378:FJ381)","v":5224518.6333468324},{"$f":"SUM(FK378:FK381)","v":5163613.7714322209},{"$f":"SUM(FL378:FL381)","v":5105548.7135832114},{"$f":"SUM(FM378:FM381)","v":5050200.6245415621},{"$f":"SUM(FN378:FN381)","v":4997459.7723951358},{"$f":"SUM(FO378:FO381)","v":4947224.0828690045},{"$f":"SUM(FP378:FP381)","v":4899400.9648201549},{"$f":"SUM(FQ378:FQ381)","v":4853403.7977731163},{"$f":"SUM(FR378:FR381)","v":4808586.3853207761},{"$f":"SUM(FS378:FS381)","v":4764857.367222975},{"$f":"SUM(FT378:FT381)","v":4722238.5113668032},{"$f":"SUM(FU378:FU381)","v":4680752.0209970949},{"$f":"SUM(FV378:FV381)","v":4640420.5434235763},{"$f":"SUM(FW378:FW381)","v":4601267.1789021734},{"$f":"SUM(FX378:FX381)","v":4563315.4896939266},{"$f":"SUM(FY378:FY381)","v":4526589.5093051018},{"$f":"SUM(FZ378:FZ381)","v":4491113.7519120853},{"$f":"SUM(GA378:GA381)","v":4456913.2219747929},{"$f":"SUM(GB378:GB381)","v":4424013.4240423422},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF382:GY382))","v":26159105.601177074},{"$f":"SUM(GF378:GF381)","v":31845553.15608149},{"$f":"SUM(GG378:GG381)","v":31053708.414431646},30217270.053438202,29399862.371426485,28600283.01661006,27817442.710016347,27050317.208306406,26297963.341667831,25555081.860715874,24815845.919578053,24079315.408105999,23345544.434893042,22614588.190704335,21886502.970120385,21161346.193613283,20439176.430064555,19720053.419733383,19004038.097684111,18291192.617682379,17581580.376569144,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC382:HV382))","v":26411533.307320215},{"$f":"SUM(HC378:HC381)","v":32184059.783019189},{"$f":"SUM(HD378:HD381)","v":31380435.524089076},30531608.704636935,29702029.062720731,28890478.024760343,28095851.545791514,27317111.448370464,26553301.668438509,25799053.494058464,25048463.753738813,24300579.443084933,23555454.670690145,22813144.627319615,22073705.607553836,21337195.031864908,20603671.469134353,19873194.659621354,19145825.538390256,18421626.259206697,17700660.218911633,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ382:IS382))","v":26729646.872590035},{"$f":"SUM(HZ378:HZ381)","v":32610651.426258039},{"$f":"SUM(IA378:IA381)","v":31792182.425059177},30927743.465605814,30082824.518742867,29256186.567917835,28446706.959819794,27653329.957015879,26875083.245905258,26106510.576694649,25341612.591086581,24579420.035144281,23819987.017461076,23063368.728802126,22309621.463747934,21558802.642770585,20810970.834751617,20066185.779950198,19324508.41343068,18586000.888958704,17850726.603375219,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW382:JP382))","v":7371435.7913214387},{"$f":"SUM(IW378:IW381)","v":9368854.7170004882},{"$f":"SUM(IX378:IX381)","v":9093332.9591272268},8802983.9502173159,8518413.5704735164,8239224.5316749513,7965056.0249373559,7695568.1541762911,7430447.1290235547,7167967.679991018,6906233.4353948189,6644931.0933202626,6384069.2918177806,6123656.8416988151,5863702.7299910365,5604216.1234626696,5345206.3722173003,5086683.0133605897,4828655.7747403113,4571134.5787611948,4314129.5462760618]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D386:W386))","v":11179.023385901291},{"$f":"SUM(D384:D385)*Misc_Rev","v":9838.2676680859113},10110.992881144373,10792.377448634799,10741.423091457542,10812.75718032057,10835.71298427916,10673.871847872273,10911.970221850766,12484.429831950727,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA386:AT386))","v":22358.046771802583},{"$f":"SUM(AA384:AA385)*Misc_Rev","v":19676.535336171823},20221.985762288747,21584.754897269599,21482.846182915084,21625.51436064114,21671.42596855832,21347.743695744546,21823.940443701533,24968.859663901454,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX386:BQ386))","v":55895.116929506461},{"$f":"SUM(AX384:AX385)*Misc_Rev","v":49191.338340429553},50554.964405721868,53961.887243173995,53707.115457287713,54063.785901602852,54178.564921395795,53369.359239361358,54559.851109253832,62422.14915975363,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU386:CN386))","v":111790.23385901292},{"$f":"SUM(BU384:BU385)*Misc_Rev","v":98382.676680859106},101109.92881144374,107923.77448634799,107414.23091457543,108127.5718032057,108357.12984279159,106738.71847872272,109119.70221850766,124844.29831950726,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR386:DK386))","v":223580.46771802584},{"$f":"SUM(CR384:CR385)*Misc_Rev","v":196765.35336171821},202219.85762288747,215847.54897269598,214828.46182915085,216255.14360641141,216714.25968558318,213477.43695744543,218239.40443701533,249688.59663901452,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO386:EH386))","v":558951.16929506452},{"$f":"SUM(DO384:DO385)*Misc_Rev","v":491913.38340429554},505549.64405721874,539618.87243174005,537071.1545728771,540637.85901602847,541785.64921395795,533693.59239361354,545598.51109253825,624221.49159753625,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL386:FE386))","v":56588.703490713706},{"$f":"SUM(EL384:EL385)*Misc_Rev","v":57097.089145141443},50554.964405721868,53961.887243173995,53707.115457287713,54063.785901602852,54178.564921395795,53369.359239361358,54559.851109253832,62422.14915975363,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI386:GB386))","v":66375.451353788929},{"$f":"SUM(FI384:FI385)*Misc_Rev","v":58414.714279260093},60034.020231794719,64079.741101269123,63777.199605529153,64200.745758153389,64337.04584415751,63376.114096741607,64789.823192238924,74126.30212720744,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF386:GY386))","v":119713.45874189241},{"$f":"SUM(GF384:GF385)*Misc_Rev","v":122938.64494135462},{"$f":"SUM(GG384:GG385)*Misc_Rev","v":122056.56186618051},{"$f":"SUM(GH384:GH385)*Misc_Rev","v":126056.24793166351},{"$f":"SUM(GI384:GI385)*Misc_Rev","v":124107.04474625473},{"$f":"SUM(GJ384:GJ385)*Misc_Rev","v":122469.45230541866},{"$f":"SUM(GK384:GK385)*Misc_Rev","v":122172.08729487796},{"$f":"SUM(GL384:GL385)*Misc_Rev","v":120529.37768237504},{"$f":"SUM(GM384:GM385)*Misc_Rev","v":121662.1658792769},{"$f":"SUM(GN384:GN385)*Misc_Rev","v":131809.56701945575},{"$f":"SUM(GO384:GO385)*Misc_Rev","v":126171.41605040006},{"$f":"SUM(GP384:GP385)*Misc_Rev","v":124800.70301590592},{"$f":"SUM(GQ384:GQ385)*Misc_Rev","v":123451.4756512895},{"$f":"SUM(GR384:GR385)*Misc_Rev","v":122123.60935030719},{"$f":"SUM(GS384:GS385)*Misc_Rev","v":120816.98160050761},{"$f":"SUM(GT384:GT385)*Misc_Rev","v":119531.47197805521},{"$f":"SUM(GU384:GU385)*Misc_Rev","v":99672.678830011035},{"$f":"SUM(GV384:GV385)*Misc_Rev","v":98189.930037136903},{"$f":"SUM(GW384:GW385)*Misc_Rev","v":96724.87546792705},{"$f":"SUM(GX384:GX385)*Misc_Rev","v":95277.363459306551},{"$f":"SUM(GY384:GY385)*Misc_Rev","v":93847.243905408104},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC386:HV386))","v":478853.83496756962},{"$f":"SUM(HC384:HC385)*Misc_Rev","v":491754.57976541849},{"$f":"SUM(HD384:HD385)*Misc_Rev","v":488226.24746472202},{"$f":"SUM(HE384:HE385)*Misc_Rev","v":504224.99172665406},{"$f":"SUM(HF384:HF385)*Misc_Rev","v":496428.17898501892},{"$f":"SUM(HG384:HG385)*Misc_Rev","v":489877.80922167463},{"$f":"SUM(HH384:HH385)*Misc_Rev","v":488688.34917951183},{"$f":"SUM(HI384:HI385)*Misc_Rev","v":482117.51072950015},{"$f":"SUM(HJ384:HJ385)*Misc_Rev","v":486648.66351710761},{"$f":"SUM(HK384:HK385)*Misc_Rev","v":527238.26807782298},{"$f":"SUM(HL384:HL385)*Misc_Rev","v":504685.66420160024},{"$f":"SUM(HM384:HM385)*Misc_Rev","v":499202.81206362369},{"$f":"SUM(HN384:HN385)*Misc_Rev","v":493805.90260515799},{"$f":"SUM(HO384:HO385)*Misc_Rev","v":488494.43740122876},{"$f":"SUM(HP384:HP385)*Misc_Rev","v":483267.92640203045},{"$f":"SUM(HQ384:HQ385)*Misc_Rev","v":478125.88791222085},{"$f":"SUM(HR384:HR385)*Misc_Rev","v":398690.71532004414},{"$f":"SUM(HS384:HS385)*Misc_Rev","v":392759.72014854761},{"$f":"SUM(HT384:HT385)*Misc_Rev","v":386899.5018717082},{"$f":"SUM(HU384:HU385)*Misc_Rev","v":381109.4538372262},{"$f":"SUM(HV384:HV385)*Misc_Rev","v":375388.97562163242},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ386:IS386))","v":1197134.5874189239},{"$f":"SUM(HZ384:HZ385)*Misc_Rev","v":1229386.4494135464},{"$f":"SUM(IA384:IA385)*Misc_Rev","v":1220565.6186618051},{"$f":"SUM(IB384:IB385)*Misc_Rev","v":1260562.4793166351},{"$f":"SUM(IC384:IC385)*Misc_Rev","v":1241070.4474625473},{"$f":"SUM(ID384:ID385)*Misc_Rev","v":1224694.5230541865},{"$f":"SUM(IE384:IE385)*Misc_Rev","v":1221720.8729487793},{"$f":"SUM(IF384:IF385)*Misc_Rev","v":1205293.7768237502},{"$f":"SUM(IG384:IG385)*Misc_Rev","v":1216621.6587927691},{"$f":"SUM(IH384:IH385)*Misc_Rev","v":1318095.6701945574},{"$f":"SUM(II384:II385)*Misc_Rev","v":1261714.1605040003},{"$f":"SUM(IJ384:IJ385)*Misc_Rev","v":1248007.030159059},{"$f":"SUM(IK384:IK385)*Misc_Rev","v":1234514.7565128945},{"$f":"SUM(IL384:IL385)*Misc_Rev","v":1221236.0935030715},{"$f":"SUM(IM384:IM385)*Misc_Rev","v":1208169.8160050758},{"$f":"SUM(IN384:IN385)*Misc_Rev","v":1195314.7197805515},{"$f":"SUM(IO384:IO385)*Misc_Rev","v":996726.78830011003},{"$f":"SUM(IP384:IP385)*Misc_Rev","v":981899.30037136853},{"$f":"SUM(IQ384:IQ385)*Misc_Rev","v":967248.75467927009},{"$f":"SUM(IR384:IR385)*Misc_Rev","v":952773.63459306501},{"$f":"SUM(IS384:IS385)*Misc_Rev","v":938472.4390540804},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW386:JP386))","v":17677.590224640262},{"$f":"SUM(IW384:IW385)*Misc_Rev","v":15193.889249176051},{"$f":"SUM(IX384:IX385)*Misc_Rev","v":15497.767034159569},{"$f":"SUM(IY384:IY385)*Misc_Rev","v":15807.722374842762},16123.876822339622,16446.354358786411,16775.281445962137,17110.787074881384,17453.002816379012,17802.062872706592,18158.104130160722,18521.266212763938,18891.691537019218,19269.525367759597,19654.915875114792,20048.014192617091,20448.974476469426,20857.953965998822,21275.113045318798,21700.615306225172,22134.627612349679]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D389:W389))","v":1471264.2401095165},{"$f":"D387+D382","v":1690815.0026492863},{"$f":"E387+E382","v":1625701.2261049091},1574628.3665791899,1509571.1786726073,1452982.6537094335,1396755.8594369167,1334666.5208271039,1287845.6814950085,1288538.5130927544,1223964.7132538445,1716068.9924010583,1650288.9356759752,1582869.6647281996,1521949.0782765576,1465694.5663123596,1411432.7259346552,1357254.4748855927,1305550.6893561748,1258710.6733250145,1214346.9617144321,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA389:AT389))","v":2897933.1537955194},{"$f":"AA387+AA382","v":3326542.9463589163},{"$f":"AB387+AB382","v":3199267.7174870232},3100033.7993350476,2972456.7351697176,2861634.1898930781,2751458.9458520408,2629557.4659419153,2538092.2386273444,2541455.3542482955,2414181.4703141777,3378705.8574427171,3249776.9462615545,3117635.1752039138,2998230.8257586956,2887971.9823088679,2781618.775168567,2675429.403112405,2574089.9834747454,2482283.5520536713,2395330.67729693,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX389:BQ389))","v":5892679.7179297153},{"$f":"AX387+AX382","v":6646089.4890731145},{"$f":"AY387+AY382","v":6417417.4011610504},6257619.9022840476,6015609.8322185185,5809943.2574443705,5603585.7210847344,5367877.8115269803,5205205.8642899133,5273571.0249603912,5012198.3373539886,6826675.1409788439,6584132.2651566146,6335545.3122773804,6110920.1755659413,5903499.6929902583,5703426.5482129781,5503661.6122936141,5313020.4748800173,5140312.9285907643,4976735.9611650798,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU389:CN389))","v":11619556.299156627},{"$f":"BU387+BU382","v":13087368.117985971},{"$f":"BV387+BV382","v":12641000.532198895},12332231.460865969,11857644.91532301,11455065.693318507,11050821.388626911,10587872.072328776,10270620.112359637,10414702.500410635,9898923.5042449273,13454692.37254454,12979389.296002785,12492241.845923733,12052051.557152636,11645576.647626713,11253500.067666786,10862027.474189201,10488434.480286893,10149985.338810457,9829429.0841473266,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR389:DK389))","v":23073309.461610448},{"$f":"CR387+CR382","v":25969925.375811681},{"$f":"CS387+CS382","v":25088166.794274576},24481454.5780298,23541715.081531994,22745310.56506677,21945292.723711256,21027860.59393236,20401448.608499084,20696965.451311119,19672373.838026796,26710726.835675921,25769903.357695121,24805634.913216423,23934314.320326015,23129730.556899615,22353647.106574394,21578759.197980367,20839262.491100639,20169330.159249838,19534815.33011182,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO389:EH389))","v":57434568.948971882},{"$f":"DO387+DO382","v":64617597.149288811},{"$f":"DP387+DP382","v":62429665.580501631},60929123.929521307,58593925.580158927,56616045.180311561,54628706.728964299,52347826.158743113,50793934.096917413,51543754.304012574,48992724.839372411,66478830.225070067,64141445.542772114,61745814.115094498,59581102.609846152,57582192.28471832,55654088.223297216,53728954.369353861,51891746.523541875,50227364.620567977,48650974.068005294,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL389:FE389))","v":6533718.0178310322},{"$f":"EL387+EL382","v":7006324.0658981986},{"$f":"EM387+EM382","v":6730416.7181142466},6766889.3956210846,6689468.118360755,6634245.367411755,6573898.3435364347,6486571.3114954466,6465368.6050582863,6658612.0921471231,6513622.7429778231,6458255.3866888843,6403874.8412813926,6350500.8429729799,6298153.5227056248,6246853.4140401501,6196621.4612085931,6147479.0273276316,6099447.9027762776,6052550.3137411242,6006808.9309324957,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI389:GB389))","v":7024300.9732290162},{"$f":"FI387+FI382","v":7143258.7861771435},{"$f":"FJ387+FJ382","v":7138369.9779299954},7206440.4585954072,7138730.5452764742,7096884.8732071202,7048489.1923795324,6967619.5304866703,6964864.6761126574,7216509.2910813838,7066414.6227911841,7022685.604693383,6980066.7488372121,6938580.2584675029,6898248.7808939852,6859095.4163725823,6821143.7271643355,6784417.7467755098,6748941.9893824942,6714741.4594452009,6681841.6615127511,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF389:GY389))","v":29975504.421266936},{"$f":"GF387+GF382","v":35764769.127522185},{"$f":"GG387+GG382","v":34944804.065545},34235873.483054139,33356326.282102048,32504541.386449404,31712221.247869462,30892727.0727222,30176485.866961539,29757097.919195794,28838120.845089916,28057892.760575522,27281109.165586621,26507821.278510273,25738081.488297831,24971943.376376145,23616686.276323266,22850294.05496867,22087573.60395512,21328582.242113356,20573378.580992341,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC389:HV389))","v":41677128.587679625},{"$f":"HC387+HC382","v":47860923.668781966},{"$f":"HD387+HD382","v":46944818.128542498},46606022.42310068,45527884.705422983,44507511.50411772,43674965.697203971,42686750.906033635,42067391.76961334,42607117.727978155,41137563.455786273,40214888.852963023,39297713.593464456,38386076.978543371,37480019.680263624,36579583.762916356,33313710.854169197,32394157.200562503,31479967.563474298,30571184.756930605,29667853.036604427,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ389:IS389))","v":64893635.073488548},{"$f":"HZ387+HZ382","v":71802811.14066498},{"$f":"IA387+IA382","v":70703138.936192721},71113777.761765182,69647463.625498503,68298770.266311273,67394492.338350937,66077428.601173811,65660308.498842329,68126671.161493868,65564361.846205212,64365193.559839487,63175634.324396849,61995699.606861502,60825406.645522393,59664774.470399186,52586069.297338724,51368592.132303052,50159863.476140767,48959897.133268446,47768708.647607177,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW389:JP389))","v":7934987.5856172331},{"$f":"IW387+IW382","v":9853227.4985784702},{"$f":"IX387+IX382","v":9587393.1963367686},9306925.3921710476,9032433.8412663229,8763525.207883615,8499842.7146701925,8241050.5777037842,7986839.2010215977,7735487.5934290215,7485103.7471015826,7235378.8112611622,6986325.9641174981,6737958.6474445267,6490290.5718516624,6243335.7221605079,5997108.3628890952,5751623.0438458212,5506894.6058352469,5262938.186478029,5019769.2261472326]
[null,"Fixed $/kW",{"$f":"C382/'Resource Options'!$J$31/1000","v":222.97663211756588},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Z382/'Resource Options'!$J$32/1000","v":437.03419895042896},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AW382/'Resource Options'!$J$33/1000","v":164.43097281285117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BT382/'Resource Options'!$J$34/1000","v":322.22982015759021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CQ382/'Resource Options'!$J$35/1000","v":637.82751484706807},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DN382/'Resource Options'!$J$36/1000","v":1584.6205989155012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EK382/'Resource Options'!$J$37/1000","v":189.18805857816588},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"FH382/'Resource Options'!$J$38/1000","v":196.33153254275996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"GE382/'Resource Options'!$J$38/1000","v":1046.3642240470829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HB382/'Resource Options'!$J$38/1000","v":1056.4613322928087},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HY382/'Resource Options'!$J$38/1000","v":1069.1858749036014},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IV382/'Resource Options'!$J$42/1000","v":294.8574316528576}]
[null,"Fixed $/kWh",{"$f":"C382/'Resource Options'!$K$31/1000","v":55.744158029391471},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Z382/'Resource Options'!$K$32/1000","v":54.62927486880362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AW382/'Resource Options'!$K$33/1000","v":41.107743203212792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BT382/'Resource Options'!$K$34/1000","v":40.278727519698776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CQ382/'Resource Options'!$K$35/1000","v":39.864219677941755},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DN382/'Resource Options'!$K$36/1000","v":39.615514972887532},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EK382/'Resource Options'!$K$37/1000","v":47.29701464454147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"FH382/'Resource Options'!$K$38/1000","v":49.08288313568999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"GE382/'Resource Options'!$K$38/1000","v":261.59105601177072},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HB382/'Resource Options'!$K$38/1000","v":264.11533307320218},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HY382/'Resource Options'!$K$38/1000","v":267.29646872590035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IV382/'Resource Options'!$K$42/1000","v":24.57145263773813}]
[null,{"$f":"D397&\" \"&'Resource Options'!$B$31","v":"2037 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA397&\" \"&'Resource Options'!$B$32","v":"2037 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX397&\" \"&'Resource Options'!$B$33","v":"2037 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU397&\" \"&'Resource Options'!$B$34","v":"2037 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR397&\" \"&'Resource Options'!$B$35","v":"2037 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO397&\" \"&'Resource Options'!$B$36","v":"2037 40hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL397&\" \"&'Resource Options'!$B$37","v":"2037 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI397&\" \"&'Resource Options'!$B$38","v":"2037 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF397&\" \"&'Resource Options'!$B$39","v":"2037 Hydrogen Fuel Cell with 4 hrs storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HC397&\" \"&'Resource Options'!$B$40","v":"2037 Hydrogen Fuel Cell with 16 hrs Storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HZ397&\" \"&'Resource Options'!$B$41","v":"2037 Hydrogen Fuel Cell with 40 Hrs Storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IW397&\" \"&'Resource Options'!$B$42","v":"2037 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"MWh",null,{"$f":"'Resource Options'!$K$31*365","v":7300},{"$f":"D398","v":7300},{"$f":"E398","v":7300},7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,null,"MWh",null,{"$f":"'Resource Options'!$K$32*365","v":14600},{"$f":"AA398","v":14600},{"$f":"AB398","v":14600},14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,null,"MWh",null,{"$f":"'Resource Options'!$K$33*365","v":36500},{"$f":"AX398","v":36500},{"$f":"AY398","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$34*365","v":73000},{"$f":"BU398","v":73000},{"$f":"BV398","v":73000},73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,null,"MWh",null,{"$f":"'Resource Options'!$K$35*365","v":146000},{"$f":"CR398","v":146000},{"$f":"CS398","v":146000},146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,null,"MWh",null,{"$f":"'Resource Options'!$K$36*365","v":365000},{"$f":"DO398","v":365000},{"$f":"DP398","v":365000},365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,null,"MWh",null,{"$f":"'Resource Options'!$K$37*365","v":36500},{"$f":"EL398","v":36500},{"$f":"EM398","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$38*365","v":36500},{"$f":"FI398","v":36500},{"$f":"FJ398","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$39*365","v":36500},{"$f":"GF398*(1-'Resource Options'!$AA$39)","v":36244.5},{"$f":"GG398*(1-'Resource Options'!$AA$39)","v":35990.788500000002},{"$f":"GH398*(1-'Resource Options'!$AA$39)","v":35738.8529805},{"$f":"GI398*(1-'Resource Options'!$AA$39)","v":35488.681009636501},{"$f":"GJ398*(1-'Resource Options'!$AA$39)","v":35240.260242569042},{"$f":"GK398*(1-'Resource Options'!$AA$39)","v":34993.578420871061},{"$f":"GL398*(1-'Resource Options'!$AA$39)","v":34748.623371924965},{"$f":"GM398*(1-'Resource Options'!$AA$39)","v":34505.383008321493},{"$f":"GN398*(1-'Resource Options'!$AA$39)","v":34263.84532726324},{"$f":"GO398*(1-'Resource Options'!$AA$39)","v":34023.998409972395},{"$f":"GP398*(1-'Resource Options'!$AA$39)","v":33785.83042110259},{"$f":"GQ398*(1-'Resource Options'!$AA$39)","v":33549.329608154869},{"$f":"GR398*(1-'Resource Options'!$AA$39)","v":33314.484300897784},{"$f":"GS398*(1-'Resource Options'!$AA$39)","v":33081.282910791502},{"$f":"GT398*(1-'Resource Options'!$AA$39)","v":32849.713930415965},{"$f":"GU398*(1-'Resource Options'!$AA$39)","v":32619.765932903054},{"$f":"GV398*(1-'Resource Options'!$AA$39)","v":32391.427571372733},{"$f":"GW398*(1-'Resource Options'!$AA$39)","v":32164.687578373123},{"$f":"GX398*(1-'Resource Options'!$AA$39)","v":31939.534765324512},null,"MWh",null,{"$f":"'Resource Options'!$K$40*365","v":146000},{"$f":"HC398*(1-'Resource Options'!$AA$40)","v":144978},{"$f":"HD398*(1-'Resource Options'!$AA$40)","v":143963.15400000001},{"$f":"HE398*(1-'Resource Options'!$AA$40)","v":142955.411922},{"$f":"HF398*(1-'Resource Options'!$AA$40)","v":141954.724038546},{"$f":"HG398*(1-'Resource Options'!$AA$40)","v":140961.04097027617},{"$f":"HH398*(1-'Resource Options'!$AA$40)","v":139974.31368348424},{"$f":"HI398*(1-'Resource Options'!$AA$40)","v":138994.49348769986},{"$f":"HJ398*(1-'Resource Options'!$AA$40)","v":138021.53203328597},{"$f":"HK398*(1-'Resource Options'!$AA$40)","v":137055.38130905296},{"$f":"HL398*(1-'Resource Options'!$AA$40)","v":136095.99363988958},{"$f":"HM398*(1-'Resource Options'!$AA$40)","v":135143.32168441036},{"$f":"HN398*(1-'Resource Options'!$AA$40)","v":134197.31843261948},{"$f":"HO398*(1-'Resource Options'!$AA$40)","v":133257.93720359114},{"$f":"HP398*(1-'Resource Options'!$AA$40)","v":132325.13164316601},{"$f":"HQ398*(1-'Resource Options'!$AA$40)","v":131398.85572166386},{"$f":"HR398*(1-'Resource Options'!$AA$40)","v":130479.06373161222},{"$f":"HS398*(1-'Resource Options'!$AA$40)","v":129565.71028549093},{"$f":"HT398*(1-'Resource Options'!$AA$40)","v":128658.75031349249},{"$f":"HU398*(1-'Resource Options'!$AA$40)","v":127758.13906129805},null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":365000},{"$f":"HZ398*(1-'Resource Options'!$AA$41)","v":362445},{"$f":"IA398*(1-'Resource Options'!$AA$41)","v":359907.88500000001},{"$f":"IB398*(1-'Resource Options'!$AA$41)","v":357388.529805},{"$f":"IC398*(1-'Resource Options'!$AA$41)","v":354886.81009636499},{"$f":"ID398*(1-'Resource Options'!$AA$41)","v":352402.60242569045},{"$f":"IE398*(1-'Resource Options'!$AA$41)","v":349935.7842087106},{"$f":"IF398*(1-'Resource Options'!$AA$41)","v":347486.23371924961},{"$f":"IG398*(1-'Resource Options'!$AA$41)","v":345053.83008321485},{"$f":"IH398*(1-'Resource Options'!$AA$41)","v":342638.45327263232},{"$f":"II398*(1-'Resource Options'!$AA$41)","v":340239.98409972392},{"$f":"IJ398*(1-'Resource Options'!$AA$41)","v":337858.30421102582},{"$f":"IK398*(1-'Resource Options'!$AA$41)","v":335493.29608154861},{"$f":"IL398*(1-'Resource Options'!$AA$41)","v":333144.84300897777},{"$f":"IM398*(1-'Resource Options'!$AA$41)","v":330812.82910791493},{"$f":"IN398*(1-'Resource Options'!$AA$41)","v":328497.1393041595},{"$f":"IO398*(1-'Resource Options'!$AA$41)","v":326197.65932903037},{"$f":"IP398*(1-'Resource Options'!$AA$41)","v":323914.27571372717},{"$f":"IQ398*(1-'Resource Options'!$AA$41)","v":321646.87578373105},{"$f":"IR398*(1-'Resource Options'!$AA$41)","v":319395.34765324491},null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":109500},{"$f":"IW398*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IX398*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IY398*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IZ398*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JA398*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JB398*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JC398*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JD398*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JE398*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JF398*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JG398*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JH398*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JI398*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JJ398*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JK398*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JL398*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JM398*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JN398*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JO398*(1-'Resource Options'!$AA$42)","v":109500}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D401:W401))","v":205641.41391499055},{"$f":"HLOOKUP(D397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":191751.15225188434},{"$f":"D401*(1+'Fixed O&M'!$A$29)","v":195586.17529692204},{"$f":"E401*(1+'Fixed O&M'!$A$29)","v":199497.89880286049},{"$f":"F401*(1+'Fixed O&M'!$A$29)","v":203487.85677891772},{"$f":"G401*(1+'Fixed O&M'!$A$29)","v":207557.61391449606},{"$f":"H401*(1+'Fixed O&M'!$A$29)","v":211708.76619278599},{"$f":"I401*(1+'Fixed O&M'!$A$29)","v":215942.9415166417},{"$f":"J401*(1+'Fixed O&M'!$A$29)","v":220261.80034697455},{"$f":"K401*(1+'Fixed O&M'!$A$29)","v":224667.03635391404},{"$f":"L401*(1+'Fixed O&M'!$A$29)","v":229160.37708099233},{"$f":"HLOOKUP(N397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":186165.45749133138},{"$f":"N401*(1+'Fixed O&M'!$A$29)","v":189888.76664115803},{"$f":"O401*(1+'Fixed O&M'!$A$29)","v":193686.54197398119},{"$f":"P401*(1+'Fixed O&M'!$A$29)","v":197560.27281346082},{"$f":"Q401*(1+'Fixed O&M'!$A$29)","v":201511.47826973003},{"$f":"R401*(1+'Fixed O&M'!$A$29)","v":205541.70783512463},{"$f":"S401*(1+'Fixed O&M'!$A$29)","v":209652.54199182714},{"$f":"T401*(1+'Fixed O&M'!$A$29)","v":213845.59283166367},{"$f":"U401*(1+'Fixed O&M'!$A$29)","v":218122.50468829696},{"$f":"V401*(1+'Fixed O&M'!$A$29)","v":222484.95478206291},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA401:AT401))","v":403057.17127338133},{"$f":"HLOOKUP(AA397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":375832.25841369317},{"$f":"AA401*(1+'Fixed O&M'!$A$30)","v":383348.90358196705},{"$f":"AB401*(1+'Fixed O&M'!$A$30)","v":391015.88165360643},{"$f":"AC401*(1+'Fixed O&M'!$A$30)","v":398836.19928667857},{"$f":"AD401*(1+'Fixed O&M'!$A$30)","v":406812.92327241215},{"$f":"AE401*(1+'Fixed O&M'!$A$30)","v":414949.18173786043},{"$f":"AF401*(1+'Fixed O&M'!$A$30)","v":423248.16537261766},{"$f":"AG401*(1+'Fixed O&M'!$A$30)","v":431713.12868007005},{"$f":"AH401*(1+'Fixed O&M'!$A$30)","v":440347.39125367143},{"$f":"AI401*(1+'Fixed O&M'!$A$30)","v":449154.33907874487},{"$f":"HLOOKUP(AK397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":364884.29668300919},{"$f":"AK401*(1+'Fixed O&M'!$A$30)","v":372181.98261666938},{"$f":"AL401*(1+'Fixed O&M'!$A$30)","v":379625.62226900278},{"$f":"AM401*(1+'Fixed O&M'!$A$30)","v":387218.13471438282},{"$f":"AN401*(1+'Fixed O&M'!$A$30)","v":394962.49740867049},{"$f":"AO401*(1+'Fixed O&M'!$A$30)","v":402861.7473568439},{"$f":"AP401*(1+'Fixed O&M'!$A$30)","v":410918.9823039808},{"$f":"AQ401*(1+'Fixed O&M'!$A$30)","v":419137.36195006041},{"$f":"AR401*(1+'Fixed O&M'!$A$30)","v":427520.10918906162},{"$f":"AS401*(1+'Fixed O&M'!$A$30)","v":436070.51137284288},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX401:BQ401))","v":758236.80310193938},{"$f":"HLOOKUP(AX397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":707020.91522617848},{"$f":"AX401*(1+'Fixed O&M'!$A$31)","v":721161.33353070205},{"$f":"AY401*(1+'Fixed O&M'!$A$31)","v":735584.56020131614},{"$f":"AZ401*(1+'Fixed O&M'!$A$31)","v":750296.25140534248},{"$f":"BA401*(1+'Fixed O&M'!$A$31)","v":765302.17643344938},{"$f":"BB401*(1+'Fixed O&M'!$A$31)","v":780608.21996211843},{"$f":"BC401*(1+'Fixed O&M'!$A$31)","v":796220.3843613608},{"$f":"BD401*(1+'Fixed O&M'!$A$31)","v":812144.79204858805},{"$f":"BE401*(1+'Fixed O&M'!$A$31)","v":828387.68788955978},{"$f":"BF401*(1+'Fixed O&M'!$A$31)","v":844955.44164735102},{"$f":"HLOOKUP(BH397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":686425.45608342171},{"$f":"BH401*(1+'Fixed O&M'!$A$31)","v":700153.96520509012},{"$f":"BI401*(1+'Fixed O&M'!$A$31)","v":714157.04450919188},{"$f":"BJ401*(1+'Fixed O&M'!$A$31)","v":728440.18539937574},{"$f":"BK401*(1+'Fixed O&M'!$A$31)","v":743008.98910736328},{"$f":"BL401*(1+'Fixed O&M'!$A$31)","v":757869.16888951056},{"$f":"BM401*(1+'Fixed O&M'!$A$31)","v":773026.55226730078},{"$f":"BN401*(1+'Fixed O&M'!$A$31)","v":788487.08331264684},{"$f":"BO401*(1+'Fixed O&M'!$A$31)","v":804256.82497889979},{"$f":"BP401*(1+'Fixed O&M'!$A$31)","v":820341.96147847781},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU401:CN401))","v":1485891.0369549834},{"$f":"HLOOKUP(BU397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1385524.9924251542},{"$f":"BU401*(1+'Fixed O&M'!$A$32)","v":1413235.4922736573},{"$f":"BV401*(1+'Fixed O&M'!$A$32)","v":1441500.2021191304},{"$f":"BW401*(1+'Fixed O&M'!$A$32)","v":1470330.206161513},{"$f":"BX401*(1+'Fixed O&M'!$A$32)","v":1499736.8102847433},{"$f":"BY401*(1+'Fixed O&M'!$A$32)","v":1529731.5464904383},{"$f":"BZ401*(1+'Fixed O&M'!$A$32)","v":1560326.1774202471},{"$f":"CA401*(1+'Fixed O&M'!$A$32)","v":1591532.700968652},{"$f":"CB401*(1+'Fixed O&M'!$A$32)","v":1623363.354988025},{"$f":"CC401*(1+'Fixed O&M'!$A$32)","v":1655830.6220877855},{"$f":"HLOOKUP(CE397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1345164.7672065946},{"$f":"CE401*(1+'Fixed O&M'!$A$32)","v":1372068.0625507266},{"$f":"CF401*(1+'Fixed O&M'!$A$32)","v":1399509.4238017411},{"$f":"CG401*(1+'Fixed O&M'!$A$32)","v":1427499.612277776},{"$f":"CH401*(1+'Fixed O&M'!$A$32)","v":1456049.6045233316},{"$f":"CI401*(1+'Fixed O&M'!$A$32)","v":1485170.5966137983},{"$f":"CJ401*(1+'Fixed O&M'!$A$32)","v":1514874.0085460744},{"$f":"CK401*(1+'Fixed O&M'!$A$32)","v":1545171.4887169958},{"$f":"CL401*(1+'Fixed O&M'!$A$32)","v":1576074.9184913358},{"$f":"CM401*(1+'Fixed O&M'!$A$32)","v":1607596.4168611625},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR401:DK401))","v":2941199.5046610697},{"$f":"HLOOKUP(CR397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":2742533.1468231045},{"$f":"CR401*(1+'Fixed O&M'!$A$33)","v":2797383.8097595666},{"$f":"CS401*(1+'Fixed O&M'!$A$33)","v":2853331.4859547578},{"$f":"CT401*(1+'Fixed O&M'!$A$33)","v":2910398.1156738531},{"$f":"CU401*(1+'Fixed O&M'!$A$33)","v":2968606.07798733},{"$f":"CV401*(1+'Fixed O&M'!$A$33)","v":3027978.1995470766},{"$f":"CW401*(1+'Fixed O&M'!$A$33)","v":3088537.7635380183},{"$f":"CX401*(1+'Fixed O&M'!$A$33)","v":3150308.5188087788},{"$f":"CY401*(1+'Fixed O&M'!$A$33)","v":3213314.6891849544},{"$f":"CZ401*(1+'Fixed O&M'!$A$33)","v":3277580.9829686536},{"$f":"HLOOKUP(DB397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":2662643.3894529394},{"$f":"DB401*(1+'Fixed O&M'!$A$33)","v":2715896.2572419983},{"$f":"DC401*(1+'Fixed O&M'!$A$33)","v":2770214.1823868384},{"$f":"DD401*(1+'Fixed O&M'!$A$33)","v":2825618.4660345754},{"$f":"DE401*(1+'Fixed O&M'!$A$33)","v":2882130.8353552669},{"$f":"DF401*(1+'Fixed O&M'!$A$33)","v":2939773.4520623721},{"$f":"DG401*(1+'Fixed O&M'!$A$33)","v":2998568.9211036195},{"$f":"DH401*(1+'Fixed O&M'!$A$33)","v":3058540.2995256921},{"$f":"DI401*(1+'Fixed O&M'!$A$33)","v":3119711.105516206},{"$f":"DJ401*(1+'Fixed O&M'!$A$33)","v":3182105.3276265301},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO401:EH401))","v":7307124.9077793257},{"$f":"HLOOKUP(DO397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":6813557.6100169551},{"$f":"DO401*(1+'Fixed O&M'!$A$34)","v":6949828.7622172944},{"$f":"DP401*(1+'Fixed O&M'!$A$34)","v":7088825.3374616401},{"$f":"DQ401*(1+'Fixed O&M'!$A$34)","v":7230601.8442108734},{"$f":"DR401*(1+'Fixed O&M'!$A$34)","v":7375213.8810950909},{"$f":"DS401*(1+'Fixed O&M'!$A$34)","v":7522718.1587169925},{"$f":"DT401*(1+'Fixed O&M'!$A$34)","v":7673172.5218913322},{"$f":"DU401*(1+'Fixed O&M'!$A$34)","v":7826635.9723291593},{"$f":"DV401*(1+'Fixed O&M'!$A$34)","v":7983168.6917757429},{"$f":"DW401*(1+'Fixed O&M'!$A$34)","v":8142832.0656112581},{"$f":"HLOOKUP(DY397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":6615079.2561919736},{"$f":"DY401*(1+'Fixed O&M'!$A$34)","v":6747380.8413158134},{"$f":"DZ401*(1+'Fixed O&M'!$A$34)","v":6882328.4581421297},{"$f":"EA401*(1+'Fixed O&M'!$A$34)","v":7019975.0273049725},{"$f":"EB401*(1+'Fixed O&M'!$A$34)","v":7160374.5278510721},{"$f":"EC401*(1+'Fixed O&M'!$A$34)","v":7303582.0184080936},{"$f":"ED401*(1+'Fixed O&M'!$A$34)","v":7449653.6587762553},{"$f":"EE401*(1+'Fixed O&M'!$A$34)","v":7598646.7319517806},{"$f":"EF401*(1+'Fixed O&M'!$A$34)","v":7750619.6665908163},{"$f":"EG401*(1+'Fixed O&M'!$A$34)","v":7905632.0599226328},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL401:FE401))","v":2372932.6131312284},{"$f":"HLOOKUP(EL397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2039535.6415389187},{"$f":"HLOOKUP(EM397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2080326.3543696976},{"$f":"HLOOKUP(EN397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2121932.8814570913},{"$f":"HLOOKUP(EO397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2164371.5390862329},{"$f":"HLOOKUP(EP397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2207658.9698679578},{"$f":"HLOOKUP(EQ397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2251812.1492653168},{"$f":"HLOOKUP(ER397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2296848.3922506236},{"$f":"HLOOKUP(ES397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2342785.360095636},{"$f":"HLOOKUP(ET397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2389641.0672975485},{"$f":"HLOOKUP(EU397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2437433.8886434995},{"$f":"HLOOKUP(EV397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2486182.5664163693},{"$f":"HLOOKUP(EW397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2535906.2177446969},{"$f":"HLOOKUP(EX397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2586624.3420995907},{"$f":"HLOOKUP(EY397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2638356.8289415827},{"$f":"HLOOKUP(EZ397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2691123.9655204145},{"$f":"HLOOKUP(FA397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2744946.4448308232},{"$f":"HLOOKUP(FB397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2799845.3737274394},{"$f":"HLOOKUP(FC397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2855842.281201988},{"$f":"HLOOKUP(FD397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2912959.1268260279},{"$f":"HLOOKUP(FE397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2971218.3093625484},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI401:GB401))","v":2669549.1897726315},{"$f":"HLOOKUP(FI397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2294477.5967312837},{"$f":"HLOOKUP(FJ397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2340367.1486659097},{"$f":"HLOOKUP(FK397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2387174.4916392276},{"$f":"HLOOKUP(FL397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2434917.9814720121},{"$f":"HLOOKUP(FM397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2483616.3411014527},{"$f":"HLOOKUP(FN397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2533288.6679234817},{"$f":"HLOOKUP(FO397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2583954.4412819515},{"$f":"HLOOKUP(FP397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2635633.5301075904},{"$f":"HLOOKUP(FQ397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2688346.200709742},{"$f":"HLOOKUP(FR397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2742113.1247239369},{"$f":"HLOOKUP(FS397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2796955.3872184157},{"$f":"HLOOKUP(FT397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2852894.494962784},{"$f":"HLOOKUP(FU397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2909952.3848620397},{"$f":"HLOOKUP(FV397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2968151.4325592807},{"$f":"HLOOKUP(FW397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3027514.4612104665},{"$f":"HLOOKUP(FX397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3088064.7504346757},{"$f":"HLOOKUP(FY397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3149826.0454433695},{"$f":"HLOOKUP(FZ397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3212822.5663522366},{"$f":"HLOOKUP(GA397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3277079.0176792815},{"$f":"HLOOKUP(GB397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3342620.5980328671},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF401:GY401))","v":6635717.5982416887},{"$f":"HLOOKUP(GF397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(GG397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(GH397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(GI397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(GJ397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(GK397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(GL397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(GM397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},{"$f":"HLOOKUP(GN397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6682441.4633600349},{"$f":"HLOOKUP(GO397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6816090.292627234},{"$f":"HLOOKUP(GP397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6952412.0984797794},{"$f":"HLOOKUP(GQ397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7091460.3404493742},{"$f":"HLOOKUP(GR397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7233289.5472583631},{"$f":"HLOOKUP(GS397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7377955.3382035298},{"$f":"HLOOKUP(GT397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7525514.4449676005},{"$f":"HLOOKUP(GU397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7676024.7338669533},{"$f":"HLOOKUP(GV397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7829545.228544292},{"$f":"HLOOKUP(GW397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7986136.133115178},{"$f":"HLOOKUP(GX397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8145858.8557774816},{"$f":"HLOOKUP(GY397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8308776.0328930309},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC401:HV401))","v":6635717.5982416887},{"$f":"HLOOKUP(HC397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(HD397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(HE397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(HF397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(HG397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(HH397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(HI397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(HJ397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},{"$f":"HLOOKUP(HK397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6682441.4633600349},{"$f":"HLOOKUP(HL397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6816090.292627234},{"$f":"HLOOKUP(HM397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6952412.0984797794},{"$f":"HLOOKUP(HN397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7091460.3404493742},{"$f":"HLOOKUP(HO397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7233289.5472583631},{"$f":"HLOOKUP(HP397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7377955.3382035298},{"$f":"HLOOKUP(HQ397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7525514.4449676005},{"$f":"HLOOKUP(HR397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7676024.7338669533},{"$f":"HLOOKUP(HS397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7829545.228544292},{"$f":"HLOOKUP(HT397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7986136.133115178},{"$f":"HLOOKUP(HU397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8145858.8557774816},{"$f":"HLOOKUP(HV397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8308776.0328930309},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ401:IS401))","v":6635717.5982416887},{"$f":"HLOOKUP(HZ397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5703399.4450193467},{"$f":"HLOOKUP(IA397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(IB397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(IC397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(ID397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(IE397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(IF397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(IG397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},{"$f":"HLOOKUP(IH397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6682441.4633600349},{"$f":"HLOOKUP(II397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6816090.292627234},{"$f":"HLOOKUP(IJ397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6952412.0984797794},{"$f":"HLOOKUP(IK397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7091460.3404493742},{"$f":"HLOOKUP(IL397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7233289.5472583631},{"$f":"HLOOKUP(IM397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7377955.3382035298},{"$f":"HLOOKUP(IN397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7525514.4449676005},{"$f":"HLOOKUP(IO397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7676024.7338669533},{"$f":"HLOOKUP(IP397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7829545.228544292},{"$f":"HLOOKUP(IQ397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7986136.133115178},{"$f":"HLOOKUP(IR397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8145858.8557774816},{"$f":"HLOOKUP(IS397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8308776.0328930309},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW401:JP401))","v":1059344.9165764414},{"$f":"HLOOKUP(IW397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":910506.98282987438},{"$f":"HLOOKUP(IX397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":928717.1224864719},{"$f":"HLOOKUP(IY397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":947291.46493620146},{"$f":"HLOOKUP(IZ397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":966237.29423492542},{"$f":"HLOOKUP(JA397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":985562.04011962388},{"$f":"HLOOKUP(JB397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1005273.2809220164},{"$f":"HLOOKUP(JC397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1025378.7465404567},{"$f":"HLOOKUP(JD397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1045886.321471266},{"$f":"HLOOKUP(JE397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1066804.0479006912},{"$f":"HLOOKUP(JF397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1088140.1288587048},{"$f":"HLOOKUP(JG397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1109902.9314358791},{"$f":"HLOOKUP(JH397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1132100.9900645968},{"$f":"HLOOKUP(JI397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1154743.0098658886},{"$f":"HLOOKUP(JJ397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1177837.8700632066},{"$f":"HLOOKUP(JK397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1201394.6274644707},{"$f":"HLOOKUP(JL397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1225422.5200137601},{"$f":"HLOOKUP(JM397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1249930.9704140353},{"$f":"HLOOKUP(JN397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1274929.5898223161},{"$f":"HLOOKUP(JO397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1300428.1816187622},{"$f":"HLOOKUP(JP397,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1326436.7452511375}]
[null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D403:W403))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA403:AT403))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX403:BQ403))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU403:CN403))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR403:DK403))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO403:EH403))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL403:FE403))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI403:GB403))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF403:GY403))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC403:HV403))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ403:IS403))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW403:JP403))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D407:W407))","v":0},{"$f":"HLOOKUP(D397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D398","v":0},{"$f":"HLOOKUP(E397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E398","v":0},{"$f":"HLOOKUP(F397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F398","v":0},{"$f":"HLOOKUP(G397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G398","v":0},{"$f":"HLOOKUP(H397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H398","v":0},{"$f":"HLOOKUP(I397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I398","v":0},{"$f":"HLOOKUP(J397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J398","v":0},{"$f":"HLOOKUP(K397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K398","v":0},{"$f":"HLOOKUP(L397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L398","v":0},{"$f":"HLOOKUP(M397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M398","v":0},{"$f":"HLOOKUP(N397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N398","v":0},{"$f":"HLOOKUP(O397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O398","v":0},{"$f":"HLOOKUP(P397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P398","v":0},{"$f":"HLOOKUP(Q397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q398","v":0},{"$f":"HLOOKUP(R397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R398","v":0},{"$f":"HLOOKUP(S397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S398","v":0},{"$f":"HLOOKUP(T397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T398","v":0},{"$f":"HLOOKUP(U397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U398","v":0},{"$f":"HLOOKUP(V397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V398","v":0},{"$f":"HLOOKUP(W397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W398","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA407:AT407))","v":0},{"$f":"HLOOKUP(AA397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA398","v":0},{"$f":"HLOOKUP(AB397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB398","v":0},{"$f":"HLOOKUP(AC397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC398","v":0},{"$f":"HLOOKUP(AD397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD398","v":0},{"$f":"HLOOKUP(AE397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE398","v":0},{"$f":"HLOOKUP(AF397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF398","v":0},{"$f":"HLOOKUP(AG397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG398","v":0},{"$f":"HLOOKUP(AH397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH398","v":0},{"$f":"HLOOKUP(AI397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI398","v":0},{"$f":"HLOOKUP(AJ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ398","v":0},{"$f":"HLOOKUP(AK397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK398","v":0},{"$f":"HLOOKUP(AL397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL398","v":0},{"$f":"HLOOKUP(AM397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM398","v":0},{"$f":"HLOOKUP(AN397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN398","v":0},{"$f":"HLOOKUP(AO397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO398","v":0},{"$f":"HLOOKUP(AP397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP398","v":0},{"$f":"HLOOKUP(AQ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ398","v":0},{"$f":"HLOOKUP(AR397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR398","v":0},{"$f":"HLOOKUP(AS397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS398","v":0},{"$f":"HLOOKUP(AT397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT398","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX407:BQ407))","v":0},{"$f":"HLOOKUP(AX397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX398","v":0},{"$f":"HLOOKUP(AY397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY398","v":0},{"$f":"HLOOKUP(AZ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ398","v":0},{"$f":"HLOOKUP(BA397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA398","v":0},{"$f":"HLOOKUP(BB397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB398","v":0},{"$f":"HLOOKUP(BC397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC398","v":0},{"$f":"HLOOKUP(BD397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD398","v":0},{"$f":"HLOOKUP(BE397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE398","v":0},{"$f":"HLOOKUP(BF397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF398","v":0},{"$f":"HLOOKUP(BG397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG398","v":0},{"$f":"HLOOKUP(BH397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH398","v":0},{"$f":"HLOOKUP(BI397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI398","v":0},{"$f":"HLOOKUP(BJ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ398","v":0},{"$f":"HLOOKUP(BK397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK398","v":0},{"$f":"HLOOKUP(BL397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL398","v":0},{"$f":"HLOOKUP(BM397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM398","v":0},{"$f":"HLOOKUP(BN397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN398","v":0},{"$f":"HLOOKUP(BO397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO398","v":0},{"$f":"HLOOKUP(BP397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP398","v":0},{"$f":"HLOOKUP(BQ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BQ398","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU407:CN407))","v":0},{"$f":"HLOOKUP(BU397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU398","v":0},{"$f":"HLOOKUP(BV397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV398","v":0},{"$f":"HLOOKUP(BW397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW398","v":0},{"$f":"HLOOKUP(BX397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX398","v":0},{"$f":"HLOOKUP(BY397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY398","v":0},{"$f":"HLOOKUP(BZ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ398","v":0},{"$f":"HLOOKUP(CA397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA398","v":0},{"$f":"HLOOKUP(CB397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB398","v":0},{"$f":"HLOOKUP(CC397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC398","v":0},{"$f":"HLOOKUP(CD397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD398","v":0},{"$f":"HLOOKUP(CE397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE398","v":0},{"$f":"HLOOKUP(CF397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF398","v":0},{"$f":"HLOOKUP(CG397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG398","v":0},{"$f":"HLOOKUP(CH397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH398","v":0},{"$f":"HLOOKUP(CI397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI398","v":0},{"$f":"HLOOKUP(CJ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ398","v":0},{"$f":"HLOOKUP(CK397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK398","v":0},{"$f":"HLOOKUP(CL397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL398","v":0},{"$f":"HLOOKUP(CM397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM398","v":0},{"$f":"HLOOKUP(CN397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CN398","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR407:DK407))","v":0},{"$f":"HLOOKUP(CR397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR398","v":0},{"$f":"HLOOKUP(CS397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS398","v":0},{"$f":"HLOOKUP(CT397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT398","v":0},{"$f":"HLOOKUP(CU397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU398","v":0},{"$f":"HLOOKUP(CV397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV398","v":0},{"$f":"HLOOKUP(CW397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW398","v":0},{"$f":"HLOOKUP(CX397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX398","v":0},{"$f":"HLOOKUP(CY397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY398","v":0},{"$f":"HLOOKUP(CZ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ398","v":0},{"$f":"HLOOKUP(DA397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA398","v":0},{"$f":"HLOOKUP(DB397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB398","v":0},{"$f":"HLOOKUP(DC397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC398","v":0},{"$f":"HLOOKUP(DD397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD398","v":0},{"$f":"HLOOKUP(DE397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE398","v":0},{"$f":"HLOOKUP(DF397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF398","v":0},{"$f":"HLOOKUP(DG397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG398","v":0},{"$f":"HLOOKUP(DH397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH398","v":0},{"$f":"HLOOKUP(DI397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI398","v":0},{"$f":"HLOOKUP(DJ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ398","v":0},{"$f":"HLOOKUP(DK397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DK398","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO407:EH407))","v":0},{"$f":"HLOOKUP(DO397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO398","v":0},{"$f":"HLOOKUP(DP397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP398","v":0},{"$f":"HLOOKUP(DQ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ398","v":0},{"$f":"HLOOKUP(DR397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR398","v":0},{"$f":"HLOOKUP(DS397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS398","v":0},{"$f":"HLOOKUP(DT397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT398","v":0},{"$f":"HLOOKUP(DU397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU398","v":0},{"$f":"HLOOKUP(DV397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV398","v":0},{"$f":"HLOOKUP(DW397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW398","v":0},{"$f":"HLOOKUP(DX397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX398","v":0},{"$f":"HLOOKUP(DY397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY398","v":0},{"$f":"HLOOKUP(DZ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ398","v":0},{"$f":"HLOOKUP(EA397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA398","v":0},{"$f":"HLOOKUP(EB397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB398","v":0},{"$f":"HLOOKUP(EC397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC398","v":0},{"$f":"HLOOKUP(ED397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED398","v":0},{"$f":"HLOOKUP(EE397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE398","v":0},{"$f":"HLOOKUP(EF397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF398","v":0},{"$f":"HLOOKUP(EG397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG398","v":0},{"$f":"HLOOKUP(EH397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EH398","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL407:FE407))","v":0},{"$f":"HLOOKUP(EL397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL398","v":0},{"$f":"HLOOKUP(EM397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM398","v":0},{"$f":"HLOOKUP(EN397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN398","v":0},{"$f":"HLOOKUP(EO397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO398","v":0},{"$f":"HLOOKUP(EP397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP398","v":0},{"$f":"HLOOKUP(EQ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ398","v":0},{"$f":"HLOOKUP(ER397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER398","v":0},{"$f":"HLOOKUP(ES397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES398","v":0},{"$f":"HLOOKUP(ET397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET398","v":0},{"$f":"HLOOKUP(EU397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU398","v":0},{"$f":"HLOOKUP(EV397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV398","v":0},{"$f":"HLOOKUP(EW397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW398","v":0},{"$f":"HLOOKUP(EX397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX398","v":0},{"$f":"HLOOKUP(EY397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY398","v":0},{"$f":"HLOOKUP(EZ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ398","v":0},{"$f":"HLOOKUP(FA397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA398","v":0},{"$f":"HLOOKUP(FB397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB398","v":0},{"$f":"HLOOKUP(FC397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC398","v":0},{"$f":"HLOOKUP(FD397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD398","v":0},{"$f":"HLOOKUP(FE397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FE398","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI407:GB407))","v":0},{"$f":"HLOOKUP(FI397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FI398","v":0},{"$f":"HLOOKUP(FJ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FJ398","v":0},{"$f":"HLOOKUP(FK397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FK398","v":0},{"$f":"HLOOKUP(FL397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FL398","v":0},{"$f":"HLOOKUP(FM397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FM398","v":0},{"$f":"HLOOKUP(FN397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FN398","v":0},{"$f":"HLOOKUP(FO397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FO398","v":0},{"$f":"HLOOKUP(FP397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FP398","v":0},{"$f":"HLOOKUP(FQ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FQ398","v":0},{"$f":"HLOOKUP(FR397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FR398","v":0},{"$f":"HLOOKUP(FS397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FS398","v":0},{"$f":"HLOOKUP(FT397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FT398","v":0},{"$f":"HLOOKUP(FU397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FU398","v":0},{"$f":"HLOOKUP(FV397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FV398","v":0},{"$f":"HLOOKUP(FW397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FW398","v":0},{"$f":"HLOOKUP(FX397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FX398","v":0},{"$f":"HLOOKUP(FY397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FY398","v":0},{"$f":"HLOOKUP(FZ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FZ398","v":0},{"$f":"HLOOKUP(GA397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GA398","v":0},{"$f":"HLOOKUP(GB397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GB398","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF407:GY407))","v":0},{"$f":"HLOOKUP(GF397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GF398","v":0},{"$f":"HLOOKUP(GG397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GG398","v":0},{"$f":"HLOOKUP(GH397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GH398","v":0},{"$f":"HLOOKUP(GI397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GI398","v":0},{"$f":"HLOOKUP(GJ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GJ398","v":0},{"$f":"HLOOKUP(GK397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GK398","v":0},{"$f":"HLOOKUP(GL397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GL398","v":0},{"$f":"HLOOKUP(GM397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GM398","v":0},{"$f":"HLOOKUP(GN397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GN398","v":0},{"$f":"HLOOKUP(GO397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GO398","v":0},{"$f":"HLOOKUP(GP397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GP398","v":0},{"$f":"HLOOKUP(GQ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GQ398","v":0},{"$f":"HLOOKUP(GR397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GR398","v":0},{"$f":"HLOOKUP(GS397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GS398","v":0},{"$f":"HLOOKUP(GT397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GT398","v":0},{"$f":"HLOOKUP(GU397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GU398","v":0},{"$f":"HLOOKUP(GV397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GV398","v":0},{"$f":"HLOOKUP(GW397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GW398","v":0},{"$f":"HLOOKUP(GX397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GX398","v":0},{"$f":"HLOOKUP(GY397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GY398","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC407:HV407))","v":0},{"$f":"HLOOKUP(HC397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HC398","v":0},{"$f":"HLOOKUP(HD397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HD398","v":0},{"$f":"HLOOKUP(HE397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HE398","v":0},{"$f":"HLOOKUP(HF397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HF398","v":0},{"$f":"HLOOKUP(HG397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HG398","v":0},{"$f":"HLOOKUP(HH397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HH398","v":0},{"$f":"HLOOKUP(HI397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HI398","v":0},{"$f":"HLOOKUP(HJ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HJ398","v":0},{"$f":"HLOOKUP(HK397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HK398","v":0},{"$f":"HLOOKUP(HL397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HL398","v":0},{"$f":"HLOOKUP(HM397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HM398","v":0},{"$f":"HLOOKUP(HN397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HN398","v":0},{"$f":"HLOOKUP(HO397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HO398","v":0},{"$f":"HLOOKUP(HP397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HP398","v":0},{"$f":"HLOOKUP(HQ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HQ398","v":0},{"$f":"HLOOKUP(HR397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HR398","v":0},{"$f":"HLOOKUP(HS397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HS398","v":0},{"$f":"HLOOKUP(HT397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HT398","v":0},{"$f":"HLOOKUP(HU397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HU398","v":0},{"$f":"HLOOKUP(HV397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HV398","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ407:IS407))","v":0},{"$f":"HLOOKUP(HZ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ398","v":0},{"$f":"HLOOKUP(IA397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA398","v":0},{"$f":"HLOOKUP(IB397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB398","v":0},{"$f":"HLOOKUP(IC397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC398","v":0},{"$f":"HLOOKUP(ID397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID398","v":0},{"$f":"HLOOKUP(IE397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE398","v":0},{"$f":"HLOOKUP(IF397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF398","v":0},{"$f":"HLOOKUP(IG397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG398","v":0},{"$f":"HLOOKUP(IH397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH398","v":0},{"$f":"HLOOKUP(II397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II398","v":0},{"$f":"HLOOKUP(IJ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ398","v":0},{"$f":"HLOOKUP(IK397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK398","v":0},{"$f":"HLOOKUP(IL397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL398","v":0},{"$f":"HLOOKUP(IM397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM398","v":0},{"$f":"HLOOKUP(IN397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN398","v":0},{"$f":"HLOOKUP(IO397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO398","v":0},{"$f":"HLOOKUP(IP397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP398","v":0},{"$f":"HLOOKUP(IQ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ398","v":0},{"$f":"HLOOKUP(IR397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IR398","v":0},{"$f":"HLOOKUP(IS397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IS398","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW407:JP407))","v":556791.6881525775},{"$f":"HLOOKUP(IW397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW398","v":478562.47017538192},{"$f":"HLOOKUP(IX397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX398","v":488133.71957888961},{"$f":"HLOOKUP(IY397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY398","v":497896.3939704675},{"$f":"HLOOKUP(IZ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ398","v":507854.32184987684},{"$f":"HLOOKUP(JA397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA398","v":518011.40828687424},{"$f":"HLOOKUP(JB397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB398","v":528371.63645261189},{"$f":"HLOOKUP(JC397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC398","v":538939.06918166415},{"$f":"HLOOKUP(JD397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD398","v":549717.85056529741},{"$f":"HLOOKUP(JE397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE398","v":560712.20757660328},{"$f":"HLOOKUP(JF397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF398","v":571926.45172813535},{"$f":"HLOOKUP(JG397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG398","v":583364.98076269811},{"$f":"HLOOKUP(JH397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH398","v":595032.28037795192},{"$f":"HLOOKUP(JI397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI398","v":606932.92598551104},{"$f":"HLOOKUP(JJ397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ398","v":619071.58450522134},{"$f":"HLOOKUP(JK397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK398","v":631453.01619532565},{"$f":"HLOOKUP(JL397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL398","v":644082.07651923236},{"$f":"HLOOKUP(JM397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM398","v":656963.71804961702},{"$f":"HLOOKUP(JN397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN398","v":670102.99241060927},{"$f":"HLOOKUP(JO397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JO398","v":683505.05225882155},{"$f":"HLOOKUP(JP397,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JP398","v":697175.15330399794}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D410:W410))","v":360978.19989542325},{"$f":"SUM(D407:D409)","v":322332.85803505906},{"$f":"SUM(E407:E409)","v":344055.02099590504},{"$f":"SUM(F407:F409)","v":342430.62428518099},{"$f":"SUM(G407:G409)","v":344704.71556472551},{"$f":"SUM(H407:H409)","v":345436.53389210888},{"$f":"SUM(I407:I409)","v":340277.12801981741},{"$f":"SUM(J407:J409)","v":347867.57242821087},{"$f":"SUM(K407:K409)","v":397996.71466244501},{"$f":"SUM(L407:L409)","v":380265.80841606879},{"$f":"SUM(M407:M409)","v":380265.80841606879},{"$f":"SUM(N407:N409)","v":380265.80841606879},{"$f":"SUM(O407:O409)","v":380265.80841606879},{"$f":"SUM(P407:P409)","v":380265.80841606879},{"$f":"SUM(Q407:Q409)","v":380265.80841606879},{"$f":"SUM(R407:R409)","v":380265.80841606879},{"$f":"SUM(S407:S409)","v":380265.80841606879},{"$f":"SUM(T407:T409)","v":380265.80841606879},{"$f":"SUM(U407:U409)","v":380265.80841606879},{"$f":"SUM(V407:V409)","v":380265.80841606879},{"$f":"SUM(W407:W409)","v":380265.80841606879},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA410:AT410))","v":721956.39979084651},{"$f":"SUM(AA407:AA409)","v":644665.71607011813},{"$f":"SUM(AB407:AB409)","v":688110.04199181008},{"$f":"SUM(AC407:AC409)","v":684861.24857036199},{"$f":"SUM(AD407:AD409)","v":689409.43112945103},{"$f":"SUM(AE407:AE409)","v":690873.06778421777},{"$f":"SUM(AF407:AF409)","v":680554.25603963481},{"$f":"SUM(AG407:AG409)","v":695735.14485642174},{"$f":"SUM(AH407:AH409)","v":795993.42932489002},{"$f":"SUM(AI407:AI409)","v":760531.61683213757},{"$f":"SUM(AJ407:AJ409)","v":760531.61683213757},{"$f":"SUM(AK407:AK409)","v":760531.61683213757},{"$f":"SUM(AL407:AL409)","v":760531.61683213757},{"$f":"SUM(AM407:AM409)","v":760531.61683213757},{"$f":"SUM(AN407:AN409)","v":760531.61683213757},{"$f":"SUM(AO407:AO409)","v":760531.61683213757},{"$f":"SUM(AP407:AP409)","v":760531.61683213757},{"$f":"SUM(AQ407:AQ409)","v":760531.61683213757},{"$f":"SUM(AR407:AR409)","v":760531.61683213757},{"$f":"SUM(AS407:AS409)","v":760531.61683213757},{"$f":"SUM(AT407:AT409)","v":760531.61683213757},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX410:BQ410))","v":1804890.9994771169},{"$f":"SUM(AX407:AX409)","v":1611664.2901752954},{"$f":"SUM(AY407:AY409)","v":1720275.1049795251},{"$f":"SUM(AZ407:AZ409)","v":1712153.1214259053},{"$f":"SUM(BA407:BA409)","v":1723523.5778236275},{"$f":"SUM(BB407:BB409)","v":1727182.6694605446},{"$f":"SUM(BC407:BC409)","v":1701385.6400990868},{"$f":"SUM(BD407:BD409)","v":1739337.8621410544},{"$f":"SUM(BE407:BE409)","v":1989983.5733122248},{"$f":"SUM(BF407:BF409)","v":1901329.0420803439},{"$f":"SUM(BG407:BG409)","v":1901329.0420803439},{"$f":"SUM(BH407:BH409)","v":1901329.0420803439},{"$f":"SUM(BI407:BI409)","v":1901329.0420803439},{"$f":"SUM(BJ407:BJ409)","v":1901329.0420803439},{"$f":"SUM(BK407:BK409)","v":1901329.0420803439},{"$f":"SUM(BL407:BL409)","v":1901329.0420803439},{"$f":"SUM(BM407:BM409)","v":1901329.0420803439},{"$f":"SUM(BN407:BN409)","v":1901329.0420803439},{"$f":"SUM(BO407:BO409)","v":1901329.0420803439},{"$f":"SUM(BP407:BP409)","v":1901329.0420803439},{"$f":"SUM(BQ407:BQ409)","v":1901329.0420803439},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU410:CN410))","v":3609781.9989542337},{"$f":"SUM(BU407:BU409)","v":3223328.5803505909},{"$f":"SUM(BV407:BV409)","v":3440550.2099590502},{"$f":"SUM(BW407:BW409)","v":3424306.2428518105},{"$f":"SUM(BX407:BX409)","v":3447047.155647255},{"$f":"SUM(BY407:BY409)","v":3454365.3389210892},{"$f":"SUM(BZ407:BZ409)","v":3402771.2801981736},{"$f":"SUM(CA407:CA409)","v":3478675.7242821087},{"$f":"SUM(CB407:CB409)","v":3979967.1466244496},{"$f":"SUM(CC407:CC409)","v":3802658.0841606879},{"$f":"SUM(CD407:CD409)","v":3802658.0841606879},{"$f":"SUM(CE407:CE409)","v":3802658.0841606879},{"$f":"SUM(CF407:CF409)","v":3802658.0841606879},{"$f":"SUM(CG407:CG409)","v":3802658.0841606879},{"$f":"SUM(CH407:CH409)","v":3802658.0841606879},{"$f":"SUM(CI407:CI409)","v":3802658.0841606879},{"$f":"SUM(CJ407:CJ409)","v":3802658.0841606879},{"$f":"SUM(CK407:CK409)","v":3802658.0841606879},{"$f":"SUM(CL407:CL409)","v":3802658.0841606879},{"$f":"SUM(CM407:CM409)","v":3802658.0841606879},{"$f":"SUM(CN407:CN409)","v":3802658.0841606879},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR410:DK410))","v":7219563.9979084674},{"$f":"SUM(CR407:CR409)","v":6446657.1607011817},{"$f":"SUM(CS407:CS409)","v":6881100.4199181003},{"$f":"SUM(CT407:CT409)","v":6848612.4857036211},{"$f":"SUM(CU407:CU409)","v":6894094.31129451},{"$f":"SUM(CV407:CV409)","v":6908730.6778421784},{"$f":"SUM(CW407:CW409)","v":6805542.5603963472},{"$f":"SUM(CX407:CX409)","v":6957351.4485642174},{"$f":"SUM(CY407:CY409)","v":7959934.2932488993},{"$f":"SUM(CZ407:CZ409)","v":7605316.1683213757},{"$f":"SUM(DA407:DA409)","v":7605316.1683213757},{"$f":"SUM(DB407:DB409)","v":7605316.1683213757},{"$f":"SUM(DC407:DC409)","v":7605316.1683213757},{"$f":"SUM(DD407:DD409)","v":7605316.1683213757},{"$f":"SUM(DE407:DE409)","v":7605316.1683213757},{"$f":"SUM(DF407:DF409)","v":7605316.1683213757},{"$f":"SUM(DG407:DG409)","v":7605316.1683213757},{"$f":"SUM(DH407:DH409)","v":7605316.1683213757},{"$f":"SUM(DI407:DI409)","v":7605316.1683213757},{"$f":"SUM(DJ407:DJ409)","v":7605316.1683213757},{"$f":"SUM(DK407:DK409)","v":7605316.1683213757},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO410:EH410))","v":18048909.99477116},{"$f":"SUM(DO407:DO409)","v":16116642.901752952},{"$f":"SUM(DP407:DP409)","v":17202751.049795251},{"$f":"SUM(DQ407:DQ409)","v":17121531.214259051},{"$f":"SUM(DR407:DR409)","v":17235235.778236274},{"$f":"SUM(DS407:DS409)","v":17271826.694605444},{"$f":"SUM(DT407:DT409)","v":17013856.40099087},{"$f":"SUM(DU407:DU409)","v":17393378.621410541},{"$f":"SUM(DV407:DV409)","v":19899835.733122248},{"$f":"SUM(DW407:DW409)","v":19013290.420803435},{"$f":"SUM(DX407:DX409)","v":19013290.420803435},{"$f":"SUM(DY407:DY409)","v":19013290.420803435},{"$f":"SUM(DZ407:DZ409)","v":19013290.420803435},{"$f":"SUM(EA407:EA409)","v":19013290.420803435},{"$f":"SUM(EB407:EB409)","v":19013290.420803435},{"$f":"SUM(EC407:EC409)","v":19013290.420803435},{"$f":"SUM(ED407:ED409)","v":19013290.420803435},{"$f":"SUM(EE407:EE409)","v":19013290.420803435},{"$f":"SUM(EF407:EF409)","v":19013290.420803435},{"$f":"SUM(EG407:EG409)","v":19013290.420803435},{"$f":"SUM(EH407:EH409)","v":19013290.420803435},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL410:FE410))","v":1827615.0954370042},{"$f":"SUM(EL407:EL409)","v":1870681.7653820391},{"$f":"SUM(EM407:EM409)","v":1720275.1049795251},{"$f":"SUM(EN407:EN409)","v":1712153.1214259053},{"$f":"SUM(EO407:EO409)","v":1723523.5778236275},{"$f":"SUM(EP407:EP409)","v":1727182.6694605446},{"$f":"SUM(EQ407:EQ409)","v":1701385.6400990868},{"$f":"SUM(ER407:ER409)","v":1739337.8621410544},{"$f":"SUM(ES407:ES409)","v":1989983.5733122248},{"$f":"SUM(ET407:ET409)","v":1901329.0420803439},{"$f":"SUM(EU407:EU409)","v":1901329.0420803439},{"$f":"SUM(EV407:EV409)","v":1901329.0420803439},{"$f":"SUM(EW407:EW409)","v":1901329.0420803439},{"$f":"SUM(EX407:EX409)","v":1901329.0420803439},{"$f":"SUM(EY407:EY409)","v":1901329.0420803439},{"$f":"SUM(EZ407:EZ409)","v":1901329.0420803439},{"$f":"SUM(FA407:FA409)","v":1901329.0420803439},{"$f":"SUM(FB407:FB409)","v":1901329.0420803439},{"$f":"SUM(FC407:FC409)","v":1901329.0420803439},{"$f":"SUM(FD407:FD409)","v":1901329.0420803439},{"$f":"SUM(FE407:FE409)","v":1901329.0420803439},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI410:GB410))","v":2143308.0618790751},{"$f":"SUM(FI407:FI409)","v":1913851.3445831633},{"$f":"SUM(FJ407:FJ409)","v":2042826.687163186},{"$f":"SUM(FK407:FK409)","v":2033181.8316932623},{"$f":"SUM(FL407:FL409)","v":2046684.2486655579},{"$f":"SUM(FM407:FM409)","v":2051029.4199843965},{"$f":"SUM(FN407:FN409)","v":2020395.4476176656},{"$f":"SUM(FO407:FO409)","v":2065463.711292502},{"$f":"SUM(FP407:FP409)","v":2363105.4933082671},{"$f":"SUM(FQ407:FQ409)","v":2257828.2374704084},{"$f":"SUM(FR407:FR409)","v":2257828.2374704084},{"$f":"SUM(FS407:FS409)","v":2257828.2374704084},{"$f":"SUM(FT407:FT409)","v":2257828.2374704084},{"$f":"SUM(FU407:FU409)","v":2257828.2374704084},{"$f":"SUM(FV407:FV409)","v":2257828.2374704084},{"$f":"SUM(FW407:FW409)","v":2257828.2374704084},{"$f":"SUM(FX407:FX409)","v":2257828.2374704084},{"$f":"SUM(FY407:FY409)","v":2257828.2374704084},{"$f":"SUM(FZ407:FZ409)","v":2257828.2374704084},{"$f":"SUM(GA407:GA409)","v":2257828.2374704084},{"$f":"SUM(GB407:GB409)","v":2257828.2374704084},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF410:GY410))","v":3786723.3268505433},{"$f":"SUM(GF407:GF409)","v":3899237.4834655896},{"$f":"SUM(GG407:GG409)","v":4025754.8923916742},3962790.8503496391,3909712.1377779604,3898887.7236705264,3845786.5089093158,3880104.9454013212,4198359.1568150986,4019987.8097018059,3975977.6658376125,3932655.8582993001,3890018.3684493219,3848061.244698422,3806780.6023363392,3175816.2804705244,3128285.2308938601,3081321.775357259,3034921.0395436515,2989078.1991189937,2943788.4793942254,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC410:HV410))","v":15146893.307402173},{"$f":"SUM(HC407:HC409)","v":15596949.933862358},{"$f":"SUM(HD407:HD409)","v":16103019.569566697},15851163.401398556,15638848.551111842,15595550.894682106,15383146.035637263,15520419.781605285,16793436.627260394,16079951.238807224,15903910.66335045,15730623.4331972,15560073.473797288,15392244.978793688,15227122.409345357,12703265.121882098,12513140.92357544,12325287.101429036,12139684.158174606,11956312.796475975,11775153.917576902,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ410:IS410))","v":37867233.268505424},{"$f":"SUM(HZ407:HZ409)","v":38992374.834655888},{"$f":"SUM(IA407:IA409)","v":40257548.923916742},39627908.503496394,39097121.377779603,38988877.236705266,38457865.089093164,38801049.454013206,41983591.568150982,40199878.097018056,39759776.658376113,39326558.582992993,38900183.684493214,38480612.446984209,38067806.023363389,31758162.80470524,31282852.308938589,30813217.753572576,30349210.395436499,29890781.991189919,29437884.793942235,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW410:JP410))","v":574822.83018171042},{"$f":"SUM(IW407:IW409)","v":494060.23720954149},{"$f":"SUM(IX407:IX409)","v":503941.44195373234},514020.2707928071,524300.67620866327,534786.68973283633,545482.42352749326,556392.07199804322,567519.91343800398,578870.31170676404,590447.71794089931,602256.67229971732,614301.80574571155,626587.84186062589,639119.59869783837,651901.99067179509,664940.0304852312,678238.83109493577,691803.60771683441,705639.67987117125,719752.4734685946]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D412:W412))","v":1471566.7333622074},{"$f":"D410+D405","v":1692052.1196534452},{"$f":"E410+E405","v":1642375.5442612381},1570570.8270136642,1509094.2108706979,1450689.7312085396,1388343.494017269,1338824.4658929647,1334403.3608593089,1267125.7993921749,1220205.0356817071,1710085.26441034,1644599.8693325538,1577482.6028892747,1516834.9100964677,1460832.3901187242,1406813.6155586406,1352878.0558889499,1301405.8773750023,1254775.681112481,1210610.6966692833,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA412:AT412))","v":2898709.925385742},{"$f":"AA410+AA405","v":3329315.4688421544},{"$f":"AB410+AB405","v":3232818.2675918629},3092016.045918189,2971612.8419291563,2857169.334524421,2734764.3333946392,2638010.6560473391,2631350.4558707429,2498777.1991453054,2406812.5022727884,3366977.7505809078,3238626.3762284461,3107076.5339996195,2988207.0561257177,2878442.1169693409,2772565.318831577,2666851.6218789835,2565966.1519916458,2474570.9673171048,2388007.5978084365,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX412:BQ412))","v":5899830.2587725921},{"$f":"AX410+AX405","v":6662065.0548092416},{"$f":"AY410+AY405","v":6507415.9061475992},6240526.4843068253,6016836.6400030851,5802449.5867452305,5565794.4460076392,5393173.7924034037,5442682.9508278416,5171341.0088076275,4998335.7313315952,6804612.0618746048,6563155.6564339465,6315682.248368728,6092063.319558328,5885571.9766660323,5686395.0591855189,5487524.9699418899,5297737.8091648212,5125803.9060225002,4962959.6813319391,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU412:CN412))","v":11634496.06897833},{"$f":"BU410+BU405","v":13120428.270711139},{"$f":"BV410+BV405","v":12821748.247296769},12298406.476925828,11860507.66275554,11440528.18517161,10975722.611943863,10638974.508342819,10746105.426067434,10210790.01895727,9871757.4237365071,13411456.102088528,12938282.144834163,12453316.870892722,12015098.413738547,11610444.307848083,11220124.034231886,10830405.04154166,10458485.55679216,10121552.497643996,9802432.1741544288,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR412:DK412))","v":23103827.689389803},{"$f":"CR410+CR405","v":26037154.702514928},{"$f":"CS410+CS405","v":25450412.929595098},24414166.462163828,23547849.708260447,22716685.382024359,21795578.943816312,21130575.940221649,21352950.37654661,20289688.039256558,19618600.808546327,26625144.182516366,25688535.121634591,24728586.115940712,23861168.602098983,23060188.970212176,22287581.984324619,21516165.184741199,20779981.052046839,20113049.680886988,19481377.159799401,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO412:EH412))","v":57511822.550624236},{"$f":"DO410+DO405","v":64787333.99792628},{"$f":"DP410+DP405","v":63336406.976490095},60761446.417877823,58609875.844775155,56545156.972582623,54255147.939433649,52605380.23585812,53173485.227984153,50526382.100154415,48859130.962975785,66266208.423799872,63939294.052035868,61554393.851084679,59399379.167180277,57409422.957304463,55489955.834602818,53573445.614339799,51744467.537810862,50087541.230615951,48518212.116734318,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL412:FE412))","v":6592745.8558262782},{"$f":"EL410+EL405","v":7081164.0748234559},{"$f":"EM410+EM405","v":6864823.3397698095},6786024.0987744266,6729562.1746377181,6668102.1523829894,6579781.362252349,6557695.2439814406,6750687.9980816953,6606147.3566544391,6551346.9785362743,6497533.4112995556,6444726.3911619158,6392946.0490653338,6342212.9185706321,6292547.94390985,6243972.4881996624,6196508.3418190824,6150177.7309547011,6105003.3263168456,6061008.2520300457,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI412:GB412))","v":7093688.6427226663},{"$f":"FI410+FI405","v":7225307.1637638612},{"$f":"FJ410+FJ405","v":7299257.5576960118},7230241.6763833947,7187221.575350048,7137771.0479952609,7055959.5498076277,7052367.4400322065,7303774.4222899135,7154105.0176947732,7110913.3543366604,7068831.853220176,7027882.7175901532,6988088.594756322,6949472.5849746056,6912058.2505060472,6875869.6248569079,6840931.2222035788,6807268.0470059738,6774905.6038132086,6743869.9072653819,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF412:GY412))","v":30468723.309398524},{"$f":"GF410+GF405","v":36381315.854640469},{"$f":"GG410+GG405","v":35700165.054009974},34784048.004784733,33897227.330814525,33070845.620761562,32219260.727786843,31471124.391474511,31021990.716981992,30085893.215665169,29287875.353510298,28493305.365940407,27702234.425083108,26914714.873929642,26130800.248241838,24760188.956008684,23976057.689282231,23195601.704877738,22418878.282243781,21645945.993887264,20876864.729896896,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC412:HV412))","v":42085506.994973987},{"$f":"HC410+HC405","v":48423148.374267459},{"$f":"HD410+HD405","v":48109574.943855807},46991971.87271864,45933541.253988937,45062516.092511505,44039645.933237731,43382657.706299171,43876640.779787868,42393874.050265901,41452283.67772425,40516206.188745208,39585680.699543774,38660747.698343396,37741449.066775136,34466402.730150335,33528136.235899679,32595247.806091174,31667780.097222187,30745777.208797492,29829284.706838612,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ412:IS412))","v":65128598.842636384},{"$f":"HZ410+HZ405","v":72251384.926865011},{"$f":"IA410+IA405","v":72681854.760875568},71170627.661416456,69778161.804369912,68826883.267498702,67470336.121376514,67004408.191550657,69393269.101652563,66825740.933331154,65605572.827956632,64395047.624100022,63194180.326151013,62002987.712797537,60821488.357409082,53746139.219941691,52508169.558583334,51278983.525907524,50058594.532509178,48847017.731888838,47644270.041933648,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW412:JP412))","v":8093687.3373295804},{"$f":"IW410+IW405","v":10050292.04855004},{"$f":"IX410+IX405","v":9779141.0602635033},9493063.9000144675,9213082.5180916507,8938795.7120412868,8669839.5689635966,8405871.5892578606,8146575.9850420281,7890197.3452976029,7634805.8220436154,7380086.3874863843,7126052.4833998475,6872717.8203934161,6620096.3832886955,6368202.4366037175,6117050.5301468773,5866655.5047227368,5617032.4979519518,5368196.9502075892,5120164.6106701782]
[]
[null,"All per $/MWh",{"$f":"C412/(D398-D399)","v":229.07327729797748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Z412/(AA398-AA399)","v":225.61565421744567},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AW412/(AX398-AX399)","v":183.68089224074072},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BT412/(BU398-BU399)","v":181.10983918085819},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CQ412/(CR398-CR399)","v":179.82431265091688},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DN412/(DO398-DO399)","v":179.05299673295218},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EK412/(EL398-EL399)","v":258.03310590318114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"FH412/(FI398-FI399)","v":290.07109559283037},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"GE412/(GF398-GF400)","v":1475.4649660596865},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HB412/(HC398-HC400)","v":509.5035531960545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HY412/(HZ398-HZ400)","v":315.38888224838593},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IV412/(IW398-IW400)","v":113.7153120804999}]
[null,{"$f":"D420&\" \"&'Resource Options'!$B$31","v":"2038 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA420&\" \"&'Resource Options'!$B$32","v":"2038 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX420&\" \"&'Resource Options'!$B$33","v":"2038 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU420&\" \"&'Resource Options'!$B$34","v":"2038 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR420&\" \"&'Resource Options'!$B$35","v":"2038 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO420&\" \"&'Resource Options'!$B$36","v":"2038 40hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL420&\" \"&'Resource Options'!$B$37","v":"2038 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI420&\" \"&'Resource Options'!$B$38","v":"2038 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF420&\" \"&'Resource Options'!$B$39","v":"2038 Hydrogen Fuel Cell with 4 hrs storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HC420&\" \"&'Resource Options'!$B$40","v":"2038 Hydrogen Fuel Cell with 16 hrs Storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HZ420&\" \"&'Resource Options'!$B$41","v":"2038 Hydrogen Fuel Cell with 40 Hrs Storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IW420&\" \"&'Resource Options'!$B$42","v":"2038 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Storage Losses",null,{"$f":"D421*(1-'Resource Options'!$W$31)","v":876},{"$f":"E421*(1-'Resource Options'!$W$31)","v":876},{"$f":"F421*(1-'Resource Options'!$W$31)","v":876},{"$f":"G421*(1-'Resource Options'!$W$31)","v":876},{"$f":"H421*(1-'Resource Options'!$W$31)","v":876},{"$f":"I421*(1-'Resource Options'!$W$31)","v":876},{"$f":"J421*(1-'Resource Options'!$W$31)","v":876},{"$f":"K421*(1-'Resource Options'!$W$31)","v":876},{"$f":"L421*(1-'Resource Options'!$W$31)","v":876},{"$f":"M421*(1-'Resource Options'!$W$31)","v":876},{"$f":"N421*(1-'Resource Options'!$W$31)","v":876},{"$f":"O421*(1-'Resource Options'!$W$31)","v":876},{"$f":"P421*(1-'Resource Options'!$W$31)","v":876},{"$f":"Q421*(1-'Resource Options'!$W$31)","v":876},{"$f":"R421*(1-'Resource Options'!$W$31)","v":876},{"$f":"S421*(1-'Resource Options'!$W$31)","v":876},{"$f":"T421*(1-'Resource Options'!$W$31)","v":876},{"$f":"U421*(1-'Resource Options'!$W$31)","v":876},{"$f":"V421*(1-'Resource Options'!$W$31)","v":876},{"$f":"W421*(1-'Resource Options'!$W$31)","v":876},null,"Storage Losses",null,{"$f":"AA421*(1-'Resource Options'!$W$32)","v":1752},{"$f":"AB421*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AC421*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AD421*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AE421*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AF421*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AG421*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AH421*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AI421*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AJ421*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AK421*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AL421*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AM421*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AN421*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AO421*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AP421*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AQ421*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AR421*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AS421*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AT421*(1-'Resource Options'!$W$31)","v":1752},null,"Storage Losses",null,{"$f":"AX421*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AY421*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AZ421*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BA421*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BB421*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BC421*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BD421*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BE421*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BF421*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BG421*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BH421*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BI421*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BJ421*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BK421*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BL421*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BM421*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BN421*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BO421*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BP421*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BQ421*(1-'Resource Options'!$W$33)","v":4380},null,"Storage Losses",null,{"$f":"BU421*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BV421*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BW421*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BX421*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BY421*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BZ421*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CA421*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CB421*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CC421*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CD421*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CE421*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CF421*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CG421*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CH421*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CI421*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CJ421*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CK421*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CL421*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CM421*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CN421*(1-'Resource Options'!$W$34)","v":8760},null,"Storage Losses",null,{"$f":"CR421*(1-'Resource Options'!$W$35)","v":17520},{"$f":"CS421*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CT421*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CU421*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CV421*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CW421*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CX421*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CY421*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CZ421*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DA421*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DB421*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DC421*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DD421*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DE421*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DF421*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DG421*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DH421*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DI421*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DJ421*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DK421*(1-'Resource Options'!$W$33)","v":17520},null,"Storage Losses",null,{"$f":"DO421*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DP421*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DQ421*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DR421*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DS421*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DT421*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DU421*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DV421*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DW421*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DX421*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DY421*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DZ421*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EA421*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EB421*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EC421*(1-'Resource Options'!$W$36)","v":43800},{"$f":"ED421*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EE421*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EF421*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EG421*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EH421*(1-'Resource Options'!$W$36)","v":43800},null,"Storage Losses",null,{"$f":"EL421*(1-'Resource Options'!$W$37)","v":10950.000000000002},{"$f":"EM421*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EN421*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EO421*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EP421*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EQ421*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ER421*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ES421*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ET421*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EU421*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EV421*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EW421*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EX421*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EY421*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EZ421*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FA421*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FB421*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FC421*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FD421*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FE421*(1-'Resource Options'!$W$36)","v":4380},null,"Storage Losses",null,{"$f":"FI421*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FJ421*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FK421*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FL421*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FM421*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FN421*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FO421*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FP421*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FQ421*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FR421*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FS421*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FT421*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FU421*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FV421*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FW421*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FX421*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FY421*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FZ421*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GA421*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GB421*(1-'Resource Options'!$W$38)","v":12044.999999999998},null,"kg",null,{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GF421","v":1306214.1397845689},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GG421","v":1297070.6408060768},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GH421","v":1287991.1463204345},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GI421","v":1278975.2082961912},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GJ421","v":1270022.381838118},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GK421","v":1261132.2251652509},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GL421","v":1252304.2995890945},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GM421","v":1243538.1694919707},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GN421","v":1234833.4023055271},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GO421","v":1226189.5684893883},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GP421","v":1217606.2415099626},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GQ421","v":1209082.9978193927},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GR421","v":1200619.4168346568},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GS421","v":1192215.0809168143},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GT421","v":1183869.5753503968},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GU421","v":1175582.4883229441},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GV421","v":1167353.4109046834},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GW421","v":1159181.9370283508},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GX421","v":1151067.6634691523},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GY421","v":1143010.1898248682},null,"kg",null,{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HC421","v":5224856.5591382757},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HD421","v":5188282.5632243073},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HE421","v":5151964.5852817381},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HF421","v":5115900.8331847647},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HG421","v":5080089.5273524718},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HH421","v":5044528.9006610038},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HI421","v":5009217.1983563779},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HJ421","v":4974152.6779678827},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HK421","v":4939333.6092221085},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HL421","v":4904758.2739575533},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HM421","v":4870424.9660398504},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HN421","v":4836331.9912775708},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HO421","v":4802477.6673386274},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HP421","v":4768860.3236672571},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HQ421","v":4735478.3014015872},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HR421","v":4702329.9532917766},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HS421","v":4669413.6436187336},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HT421","v":4636727.7481134031},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HU421","v":4604270.6538766092},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HV421","v":4572040.7592994729},null,"kg",null,{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HZ421","v":13062141.397845689},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IA421","v":12970706.408060769},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IB421","v":12879911.463204343},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IC421","v":12789752.082961913},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*ID421","v":12700223.818381179},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IE421","v":12611322.251652511},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IF421","v":12523042.995890943},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IG421","v":12435381.694919705},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IH421","v":12348334.023055268},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*II421","v":12261895.68489388},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IJ421","v":12176062.415099625},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IK421","v":12090829.978193926},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IL421","v":12006194.168346567},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IM421","v":11922150.809168141},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IN421","v":11838695.753503963},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IO421","v":11755824.883229434},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IP421","v":11673534.109046828},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IQ421","v":11591819.370283501},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IR421","v":11510676.634691516},{"$f":"HLOOKUP($GF420,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IS421","v":11430101.898248674}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D424:W424))","v":204815.32642089756},{"$f":"HLOOKUP(D420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":191063.06686011277},{"$f":"D424*(1+'Fixed O&M'!$A$29)","v":194884.32819731502},{"$f":"E424*(1+'Fixed O&M'!$A$29)","v":198782.01476126132},{"$f":"F424*(1+'Fixed O&M'!$A$29)","v":202757.65505648655},{"$f":"G424*(1+'Fixed O&M'!$A$29)","v":206812.80815761629},{"$f":"H424*(1+'Fixed O&M'!$A$29)","v":210949.06432076864},{"$f":"I424*(1+'Fixed O&M'!$A$29)","v":215168.045607184},{"$f":"J424*(1+'Fixed O&M'!$A$29)","v":219471.40651932769},{"$f":"K424*(1+'Fixed O&M'!$A$29)","v":223860.83464971426},{"$f":"L424*(1+'Fixed O&M'!$A$29)","v":228338.05134270855},{"$f":"HLOOKUP(N420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":185257.11525836881},{"$f":"N424*(1+'Fixed O&M'!$A$29)","v":188962.2575635362},{"$f":"O424*(1+'Fixed O&M'!$A$29)","v":192741.50271480693},{"$f":"P424*(1+'Fixed O&M'!$A$29)","v":196596.33276910309},{"$f":"Q424*(1+'Fixed O&M'!$A$29)","v":200528.25942448515},{"$f":"R424*(1+'Fixed O&M'!$A$29)","v":204538.82461297486},{"$f":"S424*(1+'Fixed O&M'!$A$29)","v":208629.60110523435},{"$f":"T424*(1+'Fixed O&M'!$A$29)","v":212802.19312733904},{"$f":"U424*(1+'Fixed O&M'!$A$29)","v":217058.23698988583},{"$f":"V424*(1+'Fixed O&M'!$A$29)","v":221399.40172968354},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA424:AT424))","v":401438.03978495894},{"$f":"HLOOKUP(AA420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":374483.61104582087},{"$f":"AA424*(1+'Fixed O&M'!$A$30)","v":381973.2832667373},{"$f":"AB424*(1+'Fixed O&M'!$A$30)","v":389612.74893207208},{"$f":"AC424*(1+'Fixed O&M'!$A$30)","v":397405.00391071354},{"$f":"AD424*(1+'Fixed O&M'!$A$30)","v":405353.10398892779},{"$f":"AE424*(1+'Fixed O&M'!$A$30)","v":413460.16606870637},{"$f":"AF424*(1+'Fixed O&M'!$A$30)","v":421729.36939008051},{"$f":"AG424*(1+'Fixed O&M'!$A$30)","v":430163.95677788212},{"$f":"AH424*(1+'Fixed O&M'!$A$30)","v":438767.23591343977},{"$f":"AI424*(1+'Fixed O&M'!$A$30)","v":447542.58063170855},{"$f":"HLOOKUP(AK420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":363103.9459064026},{"$f":"AK424*(1+'Fixed O&M'!$A$30)","v":370366.02482453064},{"$f":"AL424*(1+'Fixed O&M'!$A$30)","v":377773.34532102128},{"$f":"AM424*(1+'Fixed O&M'!$A$30)","v":385328.8122274417},{"$f":"AN424*(1+'Fixed O&M'!$A$30)","v":393035.38847199053},{"$f":"AO424*(1+'Fixed O&M'!$A$30)","v":400896.09624143038},{"$f":"AP424*(1+'Fixed O&M'!$A$30)","v":408914.01816625899},{"$f":"AQ424*(1+'Fixed O&M'!$A$30)","v":417092.29852958419},{"$f":"AR424*(1+'Fixed O&M'!$A$30)","v":425434.1445001759},{"$f":"AS424*(1+'Fixed O&M'!$A$30)","v":433942.82739017945},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX424:BQ424))","v":755190.8702391038},{"$f":"HLOOKUP(AX420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":704483.82088421041},{"$f":"AX424*(1+'Fixed O&M'!$A$31)","v":718573.49730189459},{"$f":"AY424*(1+'Fixed O&M'!$A$31)","v":732944.96724793245},{"$f":"AZ424*(1+'Fixed O&M'!$A$31)","v":747603.86659289117},{"$f":"BA424*(1+'Fixed O&M'!$A$31)","v":762555.94392474904},{"$f":"BB424*(1+'Fixed O&M'!$A$31)","v":777807.06280324399},{"$f":"BC424*(1+'Fixed O&M'!$A$31)","v":793363.20405930886},{"$f":"BD424*(1+'Fixed O&M'!$A$31)","v":809230.46814049501},{"$f":"BE424*(1+'Fixed O&M'!$A$31)","v":825415.07750330493},{"$f":"BF424*(1+'Fixed O&M'!$A$31)","v":841923.37905337103},{"$f":"HLOOKUP(BH420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":683076.23523470329},{"$f":"BH424*(1+'Fixed O&M'!$A$31)","v":696737.75993939734},{"$f":"BI424*(1+'Fixed O&M'!$A$31)","v":710672.51513818535},{"$f":"BJ424*(1+'Fixed O&M'!$A$31)","v":724885.96544094908},{"$f":"BK424*(1+'Fixed O&M'!$A$31)","v":739383.68474976812},{"$f":"BL424*(1+'Fixed O&M'!$A$31)","v":754171.35844476346},{"$f":"BM424*(1+'Fixed O&M'!$A$31)","v":769254.78561365872},{"$f":"BN424*(1+'Fixed O&M'!$A$31)","v":784639.88132593187},{"$f":"BO424*(1+'Fixed O&M'!$A$31)","v":800332.67895245051},{"$f":"BP424*(1+'Fixed O&M'!$A$31)","v":816339.33253149956},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU424:CN424))","v":1479922.025266896},{"$f":"HLOOKUP(BU420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1380553.1343892254},{"$f":"BU424*(1+'Fixed O&M'!$A$32)","v":1408164.1970770098},{"$f":"BV424*(1+'Fixed O&M'!$A$32)","v":1436327.48101855},{"$f":"BW424*(1+'Fixed O&M'!$A$32)","v":1465054.0306389211},{"$f":"BX424*(1+'Fixed O&M'!$A$32)","v":1494355.1112516995},{"$f":"BY424*(1+'Fixed O&M'!$A$32)","v":1524242.2134767335},{"$f":"BZ424*(1+'Fixed O&M'!$A$32)","v":1554727.0577462683},{"$f":"CA424*(1+'Fixed O&M'!$A$32)","v":1585821.5989011938},{"$f":"CB424*(1+'Fixed O&M'!$A$32)","v":1617538.0308792177},{"$f":"CC424*(1+'Fixed O&M'!$A$32)","v":1649888.7914968021},{"$f":"HLOOKUP(CE420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1338601.4123027781},{"$f":"CE424*(1+'Fixed O&M'!$A$32)","v":1365373.4405488337},{"$f":"CF424*(1+'Fixed O&M'!$A$32)","v":1392680.9093598104},{"$f":"CG424*(1+'Fixed O&M'!$A$32)","v":1420534.5275470067},{"$f":"CH424*(1+'Fixed O&M'!$A$32)","v":1448945.2180979468},{"$f":"CI424*(1+'Fixed O&M'!$A$32)","v":1477924.1224599057},{"$f":"CJ424*(1+'Fixed O&M'!$A$32)","v":1507482.6049091038},{"$f":"CK424*(1+'Fixed O&M'!$A$32)","v":1537632.257007286},{"$f":"CL424*(1+'Fixed O&M'!$A$32)","v":1568384.9021474316},{"$f":"CM424*(1+'Fixed O&M'!$A$32)","v":1599752.6001903804},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR424:DK424))","v":2929384.3353224783},{"$f":"HLOOKUP(CR420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":2732691.7613992533},{"$f":"CR424*(1+'Fixed O&M'!$A$33)","v":2787345.5966272382},{"$f":"CS424*(1+'Fixed O&M'!$A$33)","v":2843092.508559783},{"$f":"CT424*(1+'Fixed O&M'!$A$33)","v":2899954.3587309788},{"$f":"CU424*(1+'Fixed O&M'!$A$33)","v":2957953.4459055983},{"$f":"CV424*(1+'Fixed O&M'!$A$33)","v":3017112.5148237105},{"$f":"CW424*(1+'Fixed O&M'!$A$33)","v":3077454.765120185},{"$f":"CX424*(1+'Fixed O&M'!$A$33)","v":3139003.8604225889},{"$f":"CY424*(1+'Fixed O&M'!$A$33)","v":3201783.9376310408},{"$f":"CZ424*(1+'Fixed O&M'!$A$33)","v":3265819.6163836615},{"$f":"HLOOKUP(DB420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":2649651.7664389261},{"$f":"DB424*(1+'Fixed O&M'!$A$33)","v":2702644.8017677045},{"$f":"DC424*(1+'Fixed O&M'!$A$33)","v":2756697.6978030587},{"$f":"DD424*(1+'Fixed O&M'!$A$33)","v":2811831.6517591197},{"$f":"DE424*(1+'Fixed O&M'!$A$33)","v":2868068.2847943022},{"$f":"DF424*(1+'Fixed O&M'!$A$33)","v":2925429.6504901885},{"$f":"DG424*(1+'Fixed O&M'!$A$33)","v":2983938.2434999924},{"$f":"DH424*(1+'Fixed O&M'!$A$33)","v":3043617.0083699925},{"$f":"DI424*(1+'Fixed O&M'!$A$33)","v":3104489.3485373924},{"$f":"DJ424*(1+'Fixed O&M'!$A$33)","v":3166579.1355081405},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO424:EH424))","v":7277771.2654892243},{"$f":"HLOOKUP(DO420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":6789107.6424293388},{"$f":"DO424*(1+'Fixed O&M'!$A$34)","v":6924889.7952779252},{"$f":"DP424*(1+'Fixed O&M'!$A$34)","v":7063387.5911834836},{"$f":"DQ424*(1+'Fixed O&M'!$A$34)","v":7204655.3430071538},{"$f":"DR424*(1+'Fixed O&M'!$A$34)","v":7348748.449867297},{"$f":"DS424*(1+'Fixed O&M'!$A$34)","v":7495723.4188646432},{"$f":"DT424*(1+'Fixed O&M'!$A$34)","v":7645637.8872419363},{"$f":"DU424*(1+'Fixed O&M'!$A$34)","v":7798550.6449867748},{"$f":"DV424*(1+'Fixed O&M'!$A$34)","v":7954521.6578865107},{"$f":"DW424*(1+'Fixed O&M'!$A$34)","v":8113612.0910442406},{"$f":"HLOOKUP(DY420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":6582802.828847371},{"$f":"DY424*(1+'Fixed O&M'!$A$34)","v":6714458.8854243187},{"$f":"DZ424*(1+'Fixed O&M'!$A$34)","v":6848748.0631328048},{"$f":"EA424*(1+'Fixed O&M'!$A$34)","v":6985723.0243954612},{"$f":"EB424*(1+'Fixed O&M'!$A$34)","v":7125437.4848833708},{"$f":"EC424*(1+'Fixed O&M'!$A$34)","v":7267946.2345810384},{"$f":"ED424*(1+'Fixed O&M'!$A$34)","v":7413305.1592726596},{"$f":"EE424*(1+'Fixed O&M'!$A$34)","v":7561571.262458113},{"$f":"EF424*(1+'Fixed O&M'!$A$34)","v":7712802.6877072752},{"$f":"EG424*(1+'Fixed O&M'!$A$34)","v":7867058.7414614204},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL424:FE424))","v":2420391.2653938527},{"$f":"HLOOKUP(EL420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2080326.3543696976},{"$f":"HLOOKUP(EM420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2121932.8814570913},{"$f":"HLOOKUP(EN420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2164371.5390862329},{"$f":"HLOOKUP(EO420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2207658.9698679578},{"$f":"HLOOKUP(EP420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2251812.1492653168},{"$f":"HLOOKUP(EQ420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2296848.3922506236},{"$f":"HLOOKUP(ER420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2342785.360095636},{"$f":"HLOOKUP(ES420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2389641.0672975485},{"$f":"HLOOKUP(ET420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2437433.8886434995},{"$f":"HLOOKUP(EU420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2486182.5664163693},{"$f":"HLOOKUP(EV420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2535906.2177446969},{"$f":"HLOOKUP(EW420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2586624.3420995907},{"$f":"HLOOKUP(EX420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2638356.8289415827},{"$f":"HLOOKUP(EY420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2691123.9655204145},{"$f":"HLOOKUP(EZ420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2744946.4448308232},{"$f":"HLOOKUP(FA420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2799845.3737274394},{"$f":"HLOOKUP(FB420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2855842.281201988},{"$f":"HLOOKUP(FC420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2912959.1268260279},{"$f":"HLOOKUP(FD420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2971218.3093625484},{"$f":"HLOOKUP(FE420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":3030642.6755497996},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI424:GB424))","v":2722940.1735680839},{"$f":"HLOOKUP(FI420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2340367.1486659097},{"$f":"HLOOKUP(FJ420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2387174.4916392276},{"$f":"HLOOKUP(FK420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2434917.9814720121},{"$f":"HLOOKUP(FL420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2483616.3411014527},{"$f":"HLOOKUP(FM420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2533288.6679234817},{"$f":"HLOOKUP(FN420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2583954.4412819515},{"$f":"HLOOKUP(FO420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2635633.5301075904},{"$f":"HLOOKUP(FP420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2688346.200709742},{"$f":"HLOOKUP(FQ420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2742113.1247239369},{"$f":"HLOOKUP(FR420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2796955.3872184157},{"$f":"HLOOKUP(FS420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2852894.494962784},{"$f":"HLOOKUP(FT420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2909952.3848620397},{"$f":"HLOOKUP(FU420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2968151.4325592807},{"$f":"HLOOKUP(FV420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3027514.4612104665},{"$f":"HLOOKUP(FW420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3088064.7504346757},{"$f":"HLOOKUP(FX420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3149826.0454433695},{"$f":"HLOOKUP(FY420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3212822.5663522366},{"$f":"HLOOKUP(FZ420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3277079.0176792815},{"$f":"HLOOKUP(GA420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3342620.5980328671},{"$f":"HLOOKUP(GB420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3409473.0099935252},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF424:GY424))","v":6768431.9502065238},{"$f":"HLOOKUP(GF420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(GG420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(GH420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(GI420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(GJ420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(GK420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(GL420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},{"$f":"HLOOKUP(GM420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6682441.4633600349},{"$f":"HLOOKUP(GN420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6816090.292627234},{"$f":"HLOOKUP(GO420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6952412.0984797794},{"$f":"HLOOKUP(GP420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7091460.3404493742},{"$f":"HLOOKUP(GQ420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7233289.5472583631},{"$f":"HLOOKUP(GR420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7377955.3382035298},{"$f":"HLOOKUP(GS420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7525514.4449676005},{"$f":"HLOOKUP(GT420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7676024.7338669533},{"$f":"HLOOKUP(GU420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7829545.228544292},{"$f":"HLOOKUP(GV420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7986136.133115178},{"$f":"HLOOKUP(GW420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8145858.8557774816},{"$f":"HLOOKUP(GX420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8308776.0328930309},{"$f":"HLOOKUP(GY420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8474951.5535508934},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC424:HV424))","v":6768431.9502065238},{"$f":"HLOOKUP(HC420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(HD420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(HE420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(HF420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(HG420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(HH420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(HI420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},{"$f":"HLOOKUP(HJ420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6682441.4633600349},{"$f":"HLOOKUP(HK420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6816090.292627234},{"$f":"HLOOKUP(HL420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6952412.0984797794},{"$f":"HLOOKUP(HM420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7091460.3404493742},{"$f":"HLOOKUP(HN420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7233289.5472583631},{"$f":"HLOOKUP(HO420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7377955.3382035298},{"$f":"HLOOKUP(HP420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7525514.4449676005},{"$f":"HLOOKUP(HQ420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7676024.7338669533},{"$f":"HLOOKUP(HR420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7829545.228544292},{"$f":"HLOOKUP(HS420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7986136.133115178},{"$f":"HLOOKUP(HT420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8145858.8557774816},{"$f":"HLOOKUP(HU420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8308776.0328930309},{"$f":"HLOOKUP(HV420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8474951.5535508934},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ424:IS424))","v":6768431.9502065238},{"$f":"HLOOKUP(HZ420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5817467.4339197343},{"$f":"HLOOKUP(IA420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(IB420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(IC420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(ID420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(IE420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(IF420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},{"$f":"HLOOKUP(IG420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6682441.4633600349},{"$f":"HLOOKUP(IH420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6816090.292627234},{"$f":"HLOOKUP(II420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6952412.0984797794},{"$f":"HLOOKUP(IJ420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7091460.3404493742},{"$f":"HLOOKUP(IK420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7233289.5472583631},{"$f":"HLOOKUP(IL420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7377955.3382035298},{"$f":"HLOOKUP(IM420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7525514.4449676005},{"$f":"HLOOKUP(IN420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7676024.7338669533},{"$f":"HLOOKUP(IO420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7829545.228544292},{"$f":"HLOOKUP(IP420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7986136.133115178},{"$f":"HLOOKUP(IQ420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8145858.8557774816},{"$f":"HLOOKUP(IR420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8308776.0328930309},{"$f":"HLOOKUP(IS420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8474951.5535508934},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW424:JP424))","v":1080531.8149079699},{"$f":"HLOOKUP(IW420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":928717.1224864719},{"$f":"HLOOKUP(IX420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":947291.46493620146},{"$f":"HLOOKUP(IY420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":966237.29423492542},{"$f":"HLOOKUP(IZ420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":985562.04011962388},{"$f":"HLOOKUP(JA420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1005273.2809220164},{"$f":"HLOOKUP(JB420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1025378.7465404567},{"$f":"HLOOKUP(JC420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1045886.321471266},{"$f":"HLOOKUP(JD420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1066804.0479006912},{"$f":"HLOOKUP(JE420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1088140.1288587048},{"$f":"HLOOKUP(JF420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1109902.9314358791},{"$f":"HLOOKUP(JG420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1132100.9900645968},{"$f":"HLOOKUP(JH420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1154743.0098658886},{"$f":"HLOOKUP(JI420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1177837.8700632066},{"$f":"HLOOKUP(JJ420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1201394.6274644707},{"$f":"HLOOKUP(JK420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1225422.5200137601},{"$f":"HLOOKUP(JL420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1249930.9704140353},{"$f":"HLOOKUP(JM420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1274929.5898223161},{"$f":"HLOOKUP(JN420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1300428.1816187622},{"$f":"HLOOKUP(JO420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1326436.7452511375},{"$f":"HLOOKUP(JP420,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1352965.4801561604}]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D428:W428))","v":1106656.4432831318},{"$f":"SUM(D424:D427)","v":1364804.1213249415},{"$f":"SUM(E424:E427)","v":1296190.6651586397},{"$f":"SUM(F424:F427)","v":1225682.3926333354},{"$f":"SUM(G424:G427)","v":1161649.5640691635},{"$f":"SUM(H424:H427)","v":1102273.863998814},{"$f":"SUM(I424:I427)","v":1044892.5905076484},{"$f":"SUM(J424:J427)","v":987637.53936437948},{"$f":"SUM(K424:K427)","v":932981.45381700399},{"$f":"SUM(L424:L427)","v":883355.76494059514},{"$f":"SUM(M424:M427)","v":836387.53149288008},{"$f":"SUM(N424:N427)","v":1323330.974240608},{"$f":"SUM(O424:O427)","v":1258165.0968155211},{"$f":"SUM(P424:P427)","v":1191375.3102844285},{"$f":"SUM(Q424:Q427)","v":1131023.5309303326},{"$f":"SUM(R424:R427)","v":1075294.2595709611},{"$f":"SUM(S424:S427)","v":1021539.054498832},{"$f":"SUM(T424:T427)","v":967866.65829333419},{"$f":"SUM(U424:U427)","v":916645.62386485119},{"$f":"SUM(V424:V427)","v":870242.9465909081},{"$f":"SUM(W424:W427)","v":826293.45282534999},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA428:AT428))","v":2169046.6288349377},{"$f":"SUM(AA424:AA427)","v":2675016.0777968839},{"$f":"SUM(AB424:AB427)","v":2540533.7037109332},{"$f":"SUM(AC424:AC427)","v":2402337.4895613366},{"$f":"SUM(AD424:AD427)","v":2276833.1455755597},{"$f":"SUM(AE424:AE427)","v":2160456.7734376742},{"$f":"SUM(AF424:AF427)","v":2047989.4773949904},{"$f":"SUM(AG424:AG427)","v":1935769.5771541838},{"$f":"SUM(AH424:AH427)","v":1828643.6494813275},{"$f":"SUM(AI424:AI427)","v":1731377.2992835664},{"$f":"SUM(AJ424:AJ427)","v":1639319.5617260439},{"$f":"SUM(AK424:AK427)","v":2593728.7095115897},{"$f":"SUM(AL424:AL427)","v":2466003.5897584204},{"$f":"SUM(AM424:AM427)","v":2335095.6081574783},{"$f":"SUM(AN424:AN427)","v":2216806.1206234507},{"$f":"SUM(AO424:AO427)","v":2107576.7487590825},{"$f":"SUM(AP424:AP427)","v":2002216.5468177097},{"$f":"SUM(AQ424:AQ427)","v":1897018.6502549339},{"$f":"SUM(AR424:AR427)","v":1796625.4227751077},{"$f":"SUM(AS424:AS427)","v":1705676.1753181792},{"$f":"SUM(AT424:AT427)","v":1619535.167537685},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX428:BQ428))","v":4080440.9370285715},{"$f":"SUM(AX424:AX427)","v":5032277.7601673463},{"$f":"SUM(AY424:AY427)","v":4779287.6320464713},{"$f":"SUM(AZ424:AZ427)","v":4519310.9759147074},{"$f":"SUM(BA424:BA427)","v":4283210.4439268131},{"$f":"SUM(BB424:BB427)","v":4064281.5805904982},{"$f":"SUM(BC424:BC427)","v":3852706.5260256375},{"$f":"SUM(BD424:BD427)","v":3641596.8759127641},{"$f":"SUM(BE424:BE427)","v":3440070.0784329525},{"$f":"SUM(BF424:BF427)","v":3257091.2563707065},{"$f":"SUM(BG424:BG427)","v":3083910.9494532342},{"$f":"SUM(BH424:BH427)","v":4879358.8229692159},{"$f":"SUM(BI424:BI427)","v":4639080.5364633827},{"$f":"SUM(BJ424:BJ427)","v":4392814.6056128405},{"$f":"SUM(BK424:BK427)","v":4170286.7627636362},{"$f":"SUM(BL424:BL427)","v":3964802.9365719021},{"$f":"SUM(BM424:BM427)","v":3766597.8471008213},{"$f":"SUM(BN424:BN427)","v":3568698.0887841391},{"$f":"SUM(BO424:BO427)","v":3379836.9413273227},{"$f":"SUM(BP424:BP427)","v":3208741.9415326295},{"$f":"SUM(BQ424:BQ427)","v":3046692.269648341},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU428:CN428))","v":7996302.1978765782},{"$f":"SUM(BU424:BU427)","v":9861584.6510094497},{"$f":"SUM(BV424:BV427)","v":9365808.4472231977},{"$f":"SUM(BW424:BW427)","v":8856340.980617281},{"$f":"SUM(BX424:BX427)","v":8393662.7475561649},{"$f":"SUM(BY424:BY427)","v":7964635.2532016896},{"$f":"SUM(BZ424:BZ427)","v":7550018.7693603951},{"$f":"SUM(CA424:CA427)","v":7136314.3228944186},{"$f":"SUM(CB424:CB427)","v":6741389.0688623535},{"$f":"SUM(CC424:CC427)","v":6382811.6553912768},{"$f":"SUM(CD424:CD427)","v":6043436.0608895803},{"$f":"SUM(CE424:CE427)","v":9561914.5779744461},{"$f":"SUM(CF424:CF427)","v":9091049.340579845},{"$f":"SUM(CG424:CG427)","v":8608450.3189269751},{"$f":"SUM(CH424:CH427)","v":8172370.0260555847},{"$f":"SUM(CI424:CI427)","v":7769690.3165922286},{"$f":"SUM(CJ424:CJ427)","v":7381274.5014813058},{"$f":"SUM(CK424:CK427)","v":6993457.0335144009},{"$f":"SUM(CL424:CL427)","v":6623352.2257721834},{"$f":"SUM(CM424:CM427)","v":6288063.1371619999},{"$f":"SUM(CN424:CN427)","v":5970499.8719534278},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR428:DK428))","v":15828024.719572585},{"$f":"SUM(CR424:CR427)","v":19520198.432693645},{"$f":"SUM(CS424:CS427)","v":18538850.077576648},{"$f":"SUM(CT424:CT427)","v":17530400.990022421},{"$f":"SUM(CU424:CU427)","v":16614567.354814857},{"$f":"SUM(CV424:CV427)","v":15765342.598424062},{"$f":"SUM(CW424:CW427)","v":14944643.256029909},{"$f":"SUM(CX424:CX427)","v":14125749.216857716},{"$f":"SUM(CY424:CY427)","v":13344027.04972115},{"$f":"SUM(CZ424:CZ427)","v":12634252.453432413},{"$f":"SUM(DA424:DA427)","v":11962486.283762271},{"$f":"SUM(DB424:DB427)","v":18927026.087984901},{"$f":"SUM(DC424:DC427)","v":17994986.948812764},{"$f":"SUM(DD424:DD427)","v":17039721.745555237},{"$f":"SUM(DE424:DE427)","v":16176536.552639475},{"$f":"SUM(DF424:DF427)","v":15379465.076632874},{"$f":"SUM(DG424:DG427)","v":14610627.810242269},{"$f":"SUM(DH424:DH427)","v":13842974.922974918},{"$f":"SUM(DI424:DI427)","v":13110382.794661898},{"$f":"SUM(DJ424:DJ427)","v":12446705.528420733},{"$f":"SUM(DK424:DK427)","v":11818115.076563595},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO428:EH428))","v":39323192.284660608},{"$f":"SUM(DO424:DO427)","v":48496039.777746238},{"$f":"SUM(DP424:DP427)","v":46057974.96863699},{"$f":"SUM(DQ424:DQ427)","v":43552581.018237844},{"$f":"SUM(DR424:DR427)","v":41277281.176590942},{"$f":"SUM(DS424:DS427)","v":39167464.634091184},{"$f":"SUM(DT424:DT427)","v":37128516.716038443},{"$f":"SUM(DU424:DU427)","v":35094053.89874763},{"$f":"SUM(DV424:DV427)","v":33151940.992297545},{"$f":"SUM(DW424:DW427)","v":31388574.84755582},{"$f":"SUM(DX424:DX427)","v":29719636.952380337},{"$f":"SUM(DY424:DY427)","v":47022360.618016265},{"$f":"SUM(DZ424:DZ427)","v":44706799.773511507},{"$f":"SUM(EA424:EA427)","v":42333536.025440022},{"$f":"SUM(EB424:EB427)","v":40189036.132391147},{"$f":"SUM(EC424:EC427)","v":38208789.356754817},{"$f":"SUM(ED424:ED427)","v":36298687.736525156},{"$f":"SUM(EE424:EE427)","v":34391528.591356471},{"$f":"SUM(EF424:EF427)","v":32571474.501331046},{"$f":"SUM(EG424:EG427)","v":30922632.702196933},{"$f":"SUM(EH424:EH427)","v":29360960.690394096},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL428:FE428))","v":4805817.8334917193},{"$f":"SUM(EL424:EL427)","v":5241452.2815115536},{"$f":"SUM(EM424:EM427)","v":5176748.1549605243},{"$f":"SUM(EN424:EN427)","v":5107337.7331605665},{"$f":"SUM(EO424:EO427)","v":5040782.2439356605},{"$f":"SUM(EP424:EP427)","v":4976950.954581473},{"$f":"SUM(EQ424:EQ427)","v":4915726.7880938305},{"$f":"SUM(ER424:ER427)","v":4857000.6279518297},{"$f":"SUM(ES424:ES427)","v":4800673.2260104446},{"$f":"SUM(ET424:ET427)","v":4746128.7041718205},{"$f":"SUM(EU424:EU427)","v":4692688.83923834},{"$f":"SUM(EV424:EV427)","v":4640255.5214039367},{"$f":"SUM(EW424:EW427)","v":4588848.8816105928},{"$f":"SUM(EX424:EX427)","v":4538489.4534191294},{"$f":"SUM(EY424:EY427)","v":4489198.1810615836},{"$f":"SUM(EZ424:EZ427)","v":4440996.4276546342},{"$f":"SUM(FA424:FA427)","v":4393905.9835772905},{"$f":"SUM(FB424:FB427)","v":4347949.0750161475},{"$f":"SUM(FC424:FC427)","v":4303148.3726815293},{"$f":"SUM(FD424:FD427)","v":4259527.0006979657},{"$f":"SUM(FE424:FE427)","v":4217108.5456724782},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI428:GB428))","v":4997626.1989240209},{"$f":"SUM(FI424:FI427)","v":5348271.8822061513},{"$f":"SUM(FJ424:FJ427)","v":5294561.9035789585},{"$f":"SUM(FK424:FK427)","v":5236543.7936843093},{"$f":"SUM(FL424:FL427)","v":5181386.7673034035},{"$f":"SUM(FM424:FM427)","v":5128970.0285486598},{"$f":"SUM(FN424:FN427)","v":5079185.7858767947},{"$f":"SUM(FO424:FO427)","v":5031933.8556777025},{"$f":"SUM(FP424:FP427)","v":4987123.4717510166},{"$f":"SUM(FQ424:FQ427)","v":4944174.2967135785},{"$f":"SUM(FR424:FR427)","v":4902446.9727316424},{"$f":"SUM(FS424:FS427)","v":4861852.0142361689},{"$f":"SUM(FT424:FT427)","v":4822412.0685368879},{"$f":"SUM(FU424:FU427)","v":4784150.2358897207},{"$f":"SUM(FV424:FV427)","v":4747090.0785557106},{"$f":"SUM(FW424:FW427)","v":4711255.6300411224},{"$f":"SUM(FX424:FX427)","v":4676671.4045223426},{"$f":"SUM(FY424:FY427)","v":4643362.4064592868},{"$f":"SUM(FZ424:FZ427)","v":4611354.1404010709},{"$f":"SUM(GA424:GA427)","v":4580672.6209877925},{"$f":"SUM(GB424:GB427)","v":4551344.3831523499},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF428:GY428))","v":27215350.97973102},{"$f":"SUM(GF424:GF427)","v":33131332.385060407},{"$f":"SUM(GG424:GG427)","v":32307524.297588095},31437322.413708534,30586919.548661873,29755064.813081998,28940624.955198996,28142534.384396583,27359811.856555942,26586944.192905009,25817869.31912268,25051609.174364612,24288220.053211294,23527759.376134828,22770285.712016739,22015858.801116206,21264539.57849757,20516390.197926469,19771474.056243859,19029855.818227515,18291601.441950757,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC428:HV428))","v":27476229.931523185},{"$f":"SUM(HC424:HC427)","v":33481172.168337356},{"$f":"SUM(HD424:HD427)","v":32645190.186930627},31762185.080669463,30899202.740137897,30054975.511072654,29228354.881348707,28418260.859732989,27623698.876162779,26839083.963716652,26058275.167083018,25280281.099473655,24505158.05546904,23732963.455541275,22963755.868571889,22197595.034820054,21434541.88935012,20674658.585927717,19918008.521393813,19164656.360526171,18414668.061398111,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ428:IS428))","v":27803702.76653973},{"$f":"SUM(HZ424:HZ427)","v":33920314.632090211},{"$f":"SUM(IA424:IA427)","v":33069051.158893872},32169974.585379995,31291201.639773693,30431443.623383351,29589532.868258167,28764371.306540761,27954947.640545893,27155586.790030867,26360048.782950841,25567325.504895084,24777473.250444088,23990549.440069929,23206612.642654154,22425722.598455932,21647940.242539607,20873327.728670821,20101948.453690525,19333867.082376491,18569149.572802041,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW428:JP428))","v":7669241.797290829},{"$f":"SUM(IW424:IW427)","v":9747356.4475673102},{"$f":"SUM(IX424:IX427)","v":9460703.6106759682},9158624.5018060952,8862557.4787206482,8572089.2027546205,8286844.2883448256,8006469.107605014,7730637.1930361064,7457553.5742626572,7185245.2661847696,6913386.3094904004,6641985.6912072189,6371052.5781034473,6100596.3202826744,5830626.454850561,5561152.7096548788,5292185.0071003577,5023733.46803982,4755808.415743147,4488420.3799456153]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D431:W431))","v":353626.03865596198},{"$f":"(D421+D422)*HLOOKUP(D420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":333262.64354727021},{"$f":"(E421+E422)*HLOOKUP(E420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":331689.20119372348},{"$f":"(F421+F422)*HLOOKUP(F420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":333891.95838440495},{"$f":"(G421+G422)*HLOOKUP(G420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":334600.82090782974},{"$f":"(H421+H422)*HLOOKUP(H420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":329603.25617194513},{"$f":"(I421+I422)*HLOOKUP(I420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":336955.60220636008},{"$f":"(J421+J422)*HLOOKUP(J420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":385512.28483049426},{"$f":"(K421+K422)*HLOOKUP(K420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(L421+L422)*HLOOKUP(L420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(M421+M422)*HLOOKUP(M420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(N421+N422)*HLOOKUP(N420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(O421+O422)*HLOOKUP(O420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(P421+P422)*HLOOKUP(P420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(Q421+Q422)*HLOOKUP(Q420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(R421+R422)*HLOOKUP(R420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(S421+S422)*HLOOKUP(S420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(T421+T422)*HLOOKUP(T420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(U421+U422)*HLOOKUP(U420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(V421+V422)*HLOOKUP(V420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(W421+W422)*HLOOKUP(W420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA431:AT431))","v":707252.07731192396},{"$f":"(AA421+AA422)*HLOOKUP(AA420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":666525.28709454043},{"$f":"(AB421+AB422)*HLOOKUP(AB420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":663378.40238744696},{"$f":"(AC421+AC422)*HLOOKUP(AC420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":667783.9167688099},{"$f":"(AD421+AD422)*HLOOKUP(AD420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":669201.64181565947},{"$f":"(AE421+AE422)*HLOOKUP(AE420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":659206.51234389027},{"$f":"(AF421+AF422)*HLOOKUP(AF420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":673911.20441272017},{"$f":"(AG421+AG422)*HLOOKUP(AG420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":771024.56966098852},{"$f":"(AH421+AH422)*HLOOKUP(AH420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AI421+AI422)*HLOOKUP(AI420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AJ421+AJ422)*HLOOKUP(AJ420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AK421+AK422)*HLOOKUP(AK420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AL421+AL422)*HLOOKUP(AL420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AM421+AM422)*HLOOKUP(AM420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AN421+AN422)*HLOOKUP(AN420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AO421+AO422)*HLOOKUP(AO420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AP421+AP422)*HLOOKUP(AP420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AQ421+AQ422)*HLOOKUP(AQ420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AR421+AR422)*HLOOKUP(AR420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AS421+AS422)*HLOOKUP(AS420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AT421+AT422)*HLOOKUP(AT420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX431:BQ431))","v":1768130.1932798102},{"$f":"(AX421+AX422)*HLOOKUP(AX420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1666313.2177363511},{"$f":"(AY421+AY422)*HLOOKUP(AY420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1658446.0059686175},{"$f":"(AZ421+AZ422)*HLOOKUP(AZ420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1669459.7919220247},{"$f":"(BA421+BA422)*HLOOKUP(BA420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673004.1045391487},{"$f":"(BB421+BB422)*HLOOKUP(BB420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1648016.2808597255},{"$f":"(BC421+BC422)*HLOOKUP(BC420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1684778.0110318004},{"$f":"(BD421+BD422)*HLOOKUP(BD420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1927561.4241524711},{"$f":"(BE421+BE422)*HLOOKUP(BE420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BF421+BF422)*HLOOKUP(BF420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BG421+BG422)*HLOOKUP(BG420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BH421+BH422)*HLOOKUP(BH420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BI421+BI422)*HLOOKUP(BI420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BJ421+BJ422)*HLOOKUP(BJ420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BK421+BK422)*HLOOKUP(BK420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BL421+BL422)*HLOOKUP(BL420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BM421+BM422)*HLOOKUP(BM420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BN421+BN422)*HLOOKUP(BN420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BO421+BO422)*HLOOKUP(BO420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BP421+BP422)*HLOOKUP(BP420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BQ421+BQ422)*HLOOKUP(BQ420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU431:CN431))","v":3536260.3865596205},{"$f":"(BU421+BU422)*HLOOKUP(BU420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3332626.4354727021},{"$f":"(BV421+BV422)*HLOOKUP(BV420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3316892.011937235},{"$f":"(BW421+BW422)*HLOOKUP(BW420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3338919.5838440494},{"$f":"(BX421+BX422)*HLOOKUP(BX420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3346008.2090782975},{"$f":"(BY421+BY422)*HLOOKUP(BY420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3296032.5617194511},{"$f":"(BZ421+BZ422)*HLOOKUP(BZ420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3369556.0220636008},{"$f":"(CA421+CA422)*HLOOKUP(CA420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3855122.8483049423},{"$f":"(CB421+CB422)*HLOOKUP(CB420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CC421+CC422)*HLOOKUP(CC420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CD421+CD422)*HLOOKUP(CD420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CE421+CE422)*HLOOKUP(CE420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CF421+CF422)*HLOOKUP(CF420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CG421+CG422)*HLOOKUP(CG420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CH421+CH422)*HLOOKUP(CH420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CI421+CI422)*HLOOKUP(CI420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CJ421+CJ422)*HLOOKUP(CJ420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CK421+CK422)*HLOOKUP(CK420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CL421+CL422)*HLOOKUP(CL420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CM421+CM422)*HLOOKUP(CM420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CN421+CN422)*HLOOKUP(CN420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR431:DK431))","v":7072520.773119241},{"$f":"(CR421+CR422)*HLOOKUP(CR420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6665252.8709454043},{"$f":"(CS421+CS422)*HLOOKUP(CS420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6633784.02387447},{"$f":"(CT421+CT422)*HLOOKUP(CT420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6677839.1676880987},{"$f":"(CU421+CU422)*HLOOKUP(CU420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6692016.418156595},{"$f":"(CV421+CV422)*HLOOKUP(CV420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6592065.1234389022},{"$f":"(CW421+CW422)*HLOOKUP(CW420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6739112.0441272017},{"$f":"(CX421+CX422)*HLOOKUP(CX420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7710245.6966098845},{"$f":"(CY421+CY422)*HLOOKUP(CY420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(CZ421+CZ422)*HLOOKUP(CZ420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DA421+DA422)*HLOOKUP(DA420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DB421+DB422)*HLOOKUP(DB420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DC421+DC422)*HLOOKUP(DC420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DD421+DD422)*HLOOKUP(DD420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DE421+DE422)*HLOOKUP(DE420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DF421+DF422)*HLOOKUP(DF420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DG421+DG422)*HLOOKUP(DG420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DH421+DH422)*HLOOKUP(DH420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DI421+DI422)*HLOOKUP(DI420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DJ421+DJ422)*HLOOKUP(DJ420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DK421+DK422)*HLOOKUP(DK420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO431:EH431))","v":17681301.932798102},{"$f":"(DO421+DO422)*HLOOKUP(DO420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16663132.177363511},{"$f":"(DP421+DP422)*HLOOKUP(DP420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16584460.059686175},{"$f":"(DQ421+DQ422)*HLOOKUP(DQ420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16694597.919220246},{"$f":"(DR421+DR422)*HLOOKUP(DR420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16730041.045391487},{"$f":"(DS421+DS422)*HLOOKUP(DS420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16480162.808597255},{"$f":"(DT421+DT422)*HLOOKUP(DT420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16847780.110318001},{"$f":"(DU421+DU422)*HLOOKUP(DU420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":19275614.241524711},{"$f":"(DV421+DV422)*HLOOKUP(DV420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(DW421+DW422)*HLOOKUP(DW420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(DX421+DX422)*HLOOKUP(DX420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(DY421+DY422)*HLOOKUP(DY420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(DZ421+DZ422)*HLOOKUP(DZ420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(EA421+EA422)*HLOOKUP(EA420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(EB421+EB422)*HLOOKUP(EB420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(EC421+EC422)*HLOOKUP(EC420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(ED421+ED422)*HLOOKUP(ED420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(EE421+EE422)*HLOOKUP(EE420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(EF421+EF422)*HLOOKUP(EF420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(EG421+EG422)*HLOOKUP(EG420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(EH421+EH422)*HLOOKUP(EH420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL431:FE431))","v":1791624.8265541829},{"$f":"(EL421+EL422)*HLOOKUP(EL420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1934113.5563011218},{"$f":"(EM421+EM422)*HLOOKUP(EM420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1658446.0059686175},{"$f":"(EN421+EN422)*HLOOKUP(EN420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1669459.7919220247},{"$f":"(EO421+EO422)*HLOOKUP(EO420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673004.1045391487},{"$f":"(EP421+EP422)*HLOOKUP(EP420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1648016.2808597255},{"$f":"(EQ421+EQ422)*HLOOKUP(EQ420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1684778.0110318004},{"$f":"(ER421+ER422)*HLOOKUP(ER420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1927561.4241524711},{"$f":"(ES421+ES422)*HLOOKUP(ES420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(ET421+ET422)*HLOOKUP(ET420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(EU421+EU422)*HLOOKUP(EU420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(EV421+EV422)*HLOOKUP(EV420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(EW421+EW422)*HLOOKUP(EW420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(EX421+EX422)*HLOOKUP(EX420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(EY421+EY422)*HLOOKUP(EY420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(EZ421+EZ422)*HLOOKUP(EZ420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(FA421+FA422)*HLOOKUP(FA420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(FB421+FB422)*HLOOKUP(FB420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(FC421+FC422)*HLOOKUP(FC420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(FD421+FD422)*HLOOKUP(FD420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(FE421+FE422)*HLOOKUP(FE420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI431:GB431))","v":2099654.6045197742},{"$f":"(FI421+FI422)*HLOOKUP(FI420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1978746.9460619169},{"$f":"(FJ421+FJ422)*HLOOKUP(FJ420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1969404.6320877331},{"$f":"(FK421+FK422)*HLOOKUP(FK420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1982483.5029074044},{"$f":"(FL421+FL422)*HLOOKUP(FL420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1986692.3741402391},{"$f":"(FM421+FM422)*HLOOKUP(FM420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1957019.333520924},{"$f":"(FN421+FN422)*HLOOKUP(FN420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2000673.888100263},{"$f":"(FO421+FO422)*HLOOKUP(FO420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2288979.1911810595},{"$f":"(FP421+FP422)*HLOOKUP(FP420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FQ421+FQ422)*HLOOKUP(FQ420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FR421+FR422)*HLOOKUP(FR420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FS421+FS422)*HLOOKUP(FS420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FT421+FT422)*HLOOKUP(FT420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FU421+FU422)*HLOOKUP(FU420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FV421+FV422)*HLOOKUP(FV420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FW421+FW422)*HLOOKUP(FW420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FX421+FX422)*HLOOKUP(FX420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FY421+FY422)*HLOOKUP(FY420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FZ421+FZ422)*HLOOKUP(FZ420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(GA421+GA422)*HLOOKUP(GA420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(GB421+GB422)*HLOOKUP(GB420,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF431:GY431))","v":3638226.773251703},{"$f":"GF422*HydrogenFuel!D398","v":3905865.1145431581},{"$f":"GG422*HydrogenFuel!E398","v":3846262.6977210436},{"$f":"GH422*HydrogenFuel!F398","v":3793935.6369750383},{"$f":"GI422*HydrogenFuel!G398","v":3782092.7420459553},{"$f":"GJ422*HydrogenFuel!H398","v":3729888.8130734023},{"$f":"GK422*HydrogenFuel!I398","v":3761351.7035504137},{"$f":"GL422*HydrogenFuel!J398","v":4064410.2376608597},{"$f":"GM422*HydrogenFuel!K398","v":3892733.2176884422},{"$f":"GN422*HydrogenFuel!L398","v":3849758.4738217955},{"$f":"GO422*HydrogenFuel!M398","v":3807486.7408235902},{"$f":"GP422*HydrogenFuel!N398","v":3765881.17941465},{"$f":"GQ422*HydrogenFuel!O398","v":3724937.9167582751},{"$f":"GR422*HydrogenFuel!P398","v":3684653.1450908184},{"$f":"GS422*HydrogenFuel!Q398","v":3075518.8522627801},{"$f":"GT422*HydrogenFuel!R398","v":3029216.0738680223},{"$f":"GU422*HydrogenFuel!S398","v":2983466.5676336545},{"$f":"GV422*HydrogenFuel!T398","v":2938265.5733207823},{"$f":"GW422*HydrogenFuel!U398","v":2893608.3794407365},{"$f":"GX422*HydrogenFuel!V398","v":2849490.3229243518},{"$f":"GY422*HydrogenFuel!W398","v":2805906.7887950148},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC431:HV431))","v":14552907.093006812},{"$f":"HC422*HydrogenFuel!D398","v":15623460.458172632},{"$f":"HD422*HydrogenFuel!E398","v":15385050.790884174},{"$f":"HE422*HydrogenFuel!F398","v":15175742.547900153},{"$f":"HF422*HydrogenFuel!G398","v":15128370.968183821},{"$f":"HG422*HydrogenFuel!H398","v":14919555.252293609},{"$f":"HH422*HydrogenFuel!I398","v":15045406.814201655},{"$f":"HI422*HydrogenFuel!J398","v":16257640.950643439},{"$f":"HJ422*HydrogenFuel!K398","v":15570932.870753769},{"$f":"HK422*HydrogenFuel!L398","v":15399033.895287182},{"$f":"HL422*HydrogenFuel!M398","v":15229946.963294361},{"$f":"HM422*HydrogenFuel!N398","v":15063524.7176586},{"$f":"HN422*HydrogenFuel!O398","v":14899751.667033101},{"$f":"HO422*HydrogenFuel!P398","v":14738612.580363274},{"$f":"HP422*HydrogenFuel!Q398","v":12302075.40905112},{"$f":"HQ422*HydrogenFuel!R398","v":12116864.295472089},{"$f":"HR422*HydrogenFuel!S398","v":11933866.270534618},{"$f":"HS422*HydrogenFuel!T398","v":11753062.293283129},{"$f":"HT422*HydrogenFuel!U398","v":11574433.517762946},{"$f":"HU422*HydrogenFuel!V398","v":11397961.291697407},{"$f":"HV422*HydrogenFuel!W398","v":11223627.155180059},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ431:IS431))","v":36382267.732517026},{"$f":"HZ422*HydrogenFuel!D398","v":39058651.145431578},{"$f":"IA422*HydrogenFuel!E398","v":38462626.97721044},{"$f":"IB422*HydrogenFuel!F398","v":37939356.369750381},{"$f":"IC422*HydrogenFuel!G398","v":37820927.420459554},{"$f":"ID422*HydrogenFuel!H398","v":37298888.130734019},{"$f":"IE422*HydrogenFuel!I398","v":37613517.03550414},{"$f":"IF422*HydrogenFuel!J398","v":40644102.376608595},{"$f":"IG422*HydrogenFuel!K398","v":38927332.17688442},{"$f":"IH422*HydrogenFuel!L398","v":38497584.73821795},{"$f":"II422*HydrogenFuel!M398","v":38074867.408235893},{"$f":"IJ422*HydrogenFuel!N398","v":37658811.794146493},{"$f":"IK422*HydrogenFuel!O398","v":37249379.167582743},{"$f":"IL422*HydrogenFuel!P398","v":36846531.450908177},{"$f":"IM422*HydrogenFuel!Q398","v":30755188.522627793},{"$f":"IN422*HydrogenFuel!R398","v":30292160.73868021},{"$f":"IO422*HydrogenFuel!S398","v":29834665.676336523},{"$f":"IP422*HydrogenFuel!T398","v":29382655.733207807},{"$f":"IQ422*HydrogenFuel!U398","v":28936083.794407349},{"$f":"IR422*HydrogenFuel!V398","v":28494903.229243498},{"$f":"IS422*HydrogenFuel!W398","v":28059067.88795013}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D433:W433))","v":365077.86429179669},{"$f":"SUM(D430:D432)","v":344055.02099590504},{"$f":"SUM(E430:E432)","v":342430.62428518099},{"$f":"SUM(F430:F432)","v":344704.71556472551},{"$f":"SUM(G430:G432)","v":345436.53389210888},{"$f":"SUM(H430:H432)","v":340277.12801981741},{"$f":"SUM(I430:I432)","v":347867.57242821087},{"$f":"SUM(J430:J432)","v":397996.71466244501},{"$f":"SUM(K430:K432)","v":380265.80841606879},{"$f":"SUM(L430:L432)","v":380265.80841606879},{"$f":"SUM(M430:M432)","v":380265.80841606879},{"$f":"SUM(N430:N432)","v":380265.80841606879},{"$f":"SUM(O430:O432)","v":380265.80841606879},{"$f":"SUM(P430:P432)","v":380265.80841606879},{"$f":"SUM(Q430:Q432)","v":380265.80841606879},{"$f":"SUM(R430:R432)","v":380265.80841606879},{"$f":"SUM(S430:S432)","v":380265.80841606879},{"$f":"SUM(T430:T432)","v":380265.80841606879},{"$f":"SUM(U430:U432)","v":380265.80841606879},{"$f":"SUM(V430:V432)","v":380265.80841606879},{"$f":"SUM(W430:W432)","v":380265.80841606879},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA433:AT433))","v":730155.72858359339},{"$f":"SUM(AA430:AA432)","v":688110.04199181008},{"$f":"SUM(AB430:AB432)","v":684861.24857036199},{"$f":"SUM(AC430:AC432)","v":689409.43112945103},{"$f":"SUM(AD430:AD432)","v":690873.06778421777},{"$f":"SUM(AE430:AE432)","v":680554.25603963481},{"$f":"SUM(AF430:AF432)","v":695735.14485642174},{"$f":"SUM(AG430:AG432)","v":795993.42932489002},{"$f":"SUM(AH430:AH432)","v":760531.61683213757},{"$f":"SUM(AI430:AI432)","v":760531.61683213757},{"$f":"SUM(AJ430:AJ432)","v":760531.61683213757},{"$f":"SUM(AK430:AK432)","v":760531.61683213757},{"$f":"SUM(AL430:AL432)","v":760531.61683213757},{"$f":"SUM(AM430:AM432)","v":760531.61683213757},{"$f":"SUM(AN430:AN432)","v":760531.61683213757},{"$f":"SUM(AO430:AO432)","v":760531.61683213757},{"$f":"SUM(AP430:AP432)","v":760531.61683213757},{"$f":"SUM(AQ430:AQ432)","v":760531.61683213757},{"$f":"SUM(AR430:AR432)","v":760531.61683213757},{"$f":"SUM(AS430:AS432)","v":760531.61683213757},{"$f":"SUM(AT430:AT432)","v":760531.61683213757},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX433:BQ433))","v":1825389.3214589839},{"$f":"SUM(AX430:AX432)","v":1720275.1049795251},{"$f":"SUM(AY430:AY432)","v":1712153.1214259053},{"$f":"SUM(AZ430:AZ432)","v":1723523.5778236275},{"$f":"SUM(BA430:BA432)","v":1727182.6694605446},{"$f":"SUM(BB430:BB432)","v":1701385.6400990868},{"$f":"SUM(BC430:BC432)","v":1739337.8621410544},{"$f":"SUM(BD430:BD432)","v":1989983.5733122248},{"$f":"SUM(BE430:BE432)","v":1901329.0420803439},{"$f":"SUM(BF430:BF432)","v":1901329.0420803439},{"$f":"SUM(BG430:BG432)","v":1901329.0420803439},{"$f":"SUM(BH430:BH432)","v":1901329.0420803439},{"$f":"SUM(BI430:BI432)","v":1901329.0420803439},{"$f":"SUM(BJ430:BJ432)","v":1901329.0420803439},{"$f":"SUM(BK430:BK432)","v":1901329.0420803439},{"$f":"SUM(BL430:BL432)","v":1901329.0420803439},{"$f":"SUM(BM430:BM432)","v":1901329.0420803439},{"$f":"SUM(BN430:BN432)","v":1901329.0420803439},{"$f":"SUM(BO430:BO432)","v":1901329.0420803439},{"$f":"SUM(BP430:BP432)","v":1901329.0420803439},{"$f":"SUM(BQ430:BQ432)","v":1901329.0420803439},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU433:CN433))","v":3650778.6429179679},{"$f":"SUM(BU430:BU432)","v":3440550.2099590502},{"$f":"SUM(BV430:BV432)","v":3424306.2428518105},{"$f":"SUM(BW430:BW432)","v":3447047.155647255},{"$f":"SUM(BX430:BX432)","v":3454365.3389210892},{"$f":"SUM(BY430:BY432)","v":3402771.2801981736},{"$f":"SUM(BZ430:BZ432)","v":3478675.7242821087},{"$f":"SUM(CA430:CA432)","v":3979967.1466244496},{"$f":"SUM(CB430:CB432)","v":3802658.0841606879},{"$f":"SUM(CC430:CC432)","v":3802658.0841606879},{"$f":"SUM(CD430:CD432)","v":3802658.0841606879},{"$f":"SUM(CE430:CE432)","v":3802658.0841606879},{"$f":"SUM(CF430:CF432)","v":3802658.0841606879},{"$f":"SUM(CG430:CG432)","v":3802658.0841606879},{"$f":"SUM(CH430:CH432)","v":3802658.0841606879},{"$f":"SUM(CI430:CI432)","v":3802658.0841606879},{"$f":"SUM(CJ430:CJ432)","v":3802658.0841606879},{"$f":"SUM(CK430:CK432)","v":3802658.0841606879},{"$f":"SUM(CL430:CL432)","v":3802658.0841606879},{"$f":"SUM(CM430:CM432)","v":3802658.0841606879},{"$f":"SUM(CN430:CN432)","v":3802658.0841606879},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR433:DK433))","v":7301557.2858359357},{"$f":"SUM(CR430:CR432)","v":6881100.4199181003},{"$f":"SUM(CS430:CS432)","v":6848612.4857036211},{"$f":"SUM(CT430:CT432)","v":6894094.31129451},{"$f":"SUM(CU430:CU432)","v":6908730.6778421784},{"$f":"SUM(CV430:CV432)","v":6805542.5603963472},{"$f":"SUM(CW430:CW432)","v":6957351.4485642174},{"$f":"SUM(CX430:CX432)","v":7959934.2932488993},{"$f":"SUM(CY430:CY432)","v":7605316.1683213757},{"$f":"SUM(CZ430:CZ432)","v":7605316.1683213757},{"$f":"SUM(DA430:DA432)","v":7605316.1683213757},{"$f":"SUM(DB430:DB432)","v":7605316.1683213757},{"$f":"SUM(DC430:DC432)","v":7605316.1683213757},{"$f":"SUM(DD430:DD432)","v":7605316.1683213757},{"$f":"SUM(DE430:DE432)","v":7605316.1683213757},{"$f":"SUM(DF430:DF432)","v":7605316.1683213757},{"$f":"SUM(DG430:DG432)","v":7605316.1683213757},{"$f":"SUM(DH430:DH432)","v":7605316.1683213757},{"$f":"SUM(DI430:DI432)","v":7605316.1683213757},{"$f":"SUM(DJ430:DJ432)","v":7605316.1683213757},{"$f":"SUM(DK430:DK432)","v":7605316.1683213757},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO433:EH433))","v":18253893.214589834},{"$f":"SUM(DO430:DO432)","v":17202751.049795251},{"$f":"SUM(DP430:DP432)","v":17121531.214259051},{"$f":"SUM(DQ430:DQ432)","v":17235235.778236274},{"$f":"SUM(DR430:DR432)","v":17271826.694605444},{"$f":"SUM(DS430:DS432)","v":17013856.40099087},{"$f":"SUM(DT430:DT432)","v":17393378.621410541},{"$f":"SUM(DU430:DU432)","v":19899835.733122248},{"$f":"SUM(DV430:DV432)","v":19013290.420803435},{"$f":"SUM(DW430:DW432)","v":19013290.420803435},{"$f":"SUM(DX430:DX432)","v":19013290.420803435},{"$f":"SUM(DY430:DY432)","v":19013290.420803435},{"$f":"SUM(DZ430:DZ432)","v":19013290.420803435},{"$f":"SUM(EA430:EA432)","v":19013290.420803435},{"$f":"SUM(EB430:EB432)","v":19013290.420803435},{"$f":"SUM(EC430:EC432)","v":19013290.420803435},{"$f":"SUM(ED430:ED432)","v":19013290.420803435},{"$f":"SUM(EE430:EE432)","v":19013290.420803435},{"$f":"SUM(EF430:EF432)","v":19013290.420803435},{"$f":"SUM(EG430:EG432)","v":19013290.420803435},{"$f":"SUM(EH430:EH432)","v":19013290.420803435},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL433:FE433))","v":1849644.8049373131},{"$f":"SUM(EL430:EL432)","v":1996747.8897083774},{"$f":"SUM(EM430:EM432)","v":1712153.1214259053},{"$f":"SUM(EN430:EN432)","v":1723523.5778236275},{"$f":"SUM(EO430:EO432)","v":1727182.6694605446},{"$f":"SUM(EP430:EP432)","v":1701385.6400990868},{"$f":"SUM(EQ430:EQ432)","v":1739337.8621410544},{"$f":"SUM(ER430:ER432)","v":1989983.5733122248},{"$f":"SUM(ES430:ES432)","v":1901329.0420803439},{"$f":"SUM(ET430:ET432)","v":1901329.0420803439},{"$f":"SUM(EU430:EU432)","v":1901329.0420803439},{"$f":"SUM(EV430:EV432)","v":1901329.0420803439},{"$f":"SUM(EW430:EW432)","v":1901329.0420803439},{"$f":"SUM(EX430:EX432)","v":1901329.0420803439},{"$f":"SUM(EY430:EY432)","v":1901329.0420803439},{"$f":"SUM(EZ430:EZ432)","v":1901329.0420803439},{"$f":"SUM(FA430:FA432)","v":1901329.0420803439},{"$f":"SUM(FB430:FB432)","v":1901329.0420803439},{"$f":"SUM(FC430:FC432)","v":1901329.0420803439},{"$f":"SUM(FD430:FD432)","v":1901329.0420803439},{"$f":"SUM(FE430:FE432)","v":1901329.0420803439},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI433:GB433))","v":2167649.8192325425},{"$f":"SUM(FI430:FI432)","v":2042826.687163186},{"$f":"SUM(FJ430:FJ432)","v":2033181.8316932623},{"$f":"SUM(FK430:FK432)","v":2046684.2486655579},{"$f":"SUM(FL430:FL432)","v":2051029.4199843965},{"$f":"SUM(FM430:FM432)","v":2020395.4476176656},{"$f":"SUM(FN430:FN432)","v":2065463.711292502},{"$f":"SUM(FO430:FO432)","v":2363105.4933082671},{"$f":"SUM(FP430:FP432)","v":2257828.2374704084},{"$f":"SUM(FQ430:FQ432)","v":2257828.2374704084},{"$f":"SUM(FR430:FR432)","v":2257828.2374704084},{"$f":"SUM(FS430:FS432)","v":2257828.2374704084},{"$f":"SUM(FT430:FT432)","v":2257828.2374704084},{"$f":"SUM(FU430:FU432)","v":2257828.2374704084},{"$f":"SUM(FV430:FV432)","v":2257828.2374704084},{"$f":"SUM(FW430:FW432)","v":2257828.2374704084},{"$f":"SUM(FX430:FX432)","v":2257828.2374704084},{"$f":"SUM(FY430:FY432)","v":2257828.2374704084},{"$f":"SUM(FZ430:FZ432)","v":2257828.2374704084},{"$f":"SUM(GA430:GA432)","v":2257828.2374704084},{"$f":"SUM(GB430:GB432)","v":2257828.2374704084},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF433:GY433))","v":3756047.1090766857},{"$f":"SUM(GF430:GF432)","v":4032352.6504125237},{"$f":"SUM(GG430:GG432)","v":3970820.0689240419},3916798.4486428378,3904572.0334043717,3850677.5323959715,3883159.3171181902,4196032.0987972692,4018795.4902100647,3974429.0522380406,3930788.3914384213,3887835.4755288139,3845566.306254575,3803976.9525414393,3175116.454774458,3127314.2072041645,3080083.1489599026,3033418.3656472024,2987314.9932005452,2941768.217541934,2896773.2742433525,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC433:HV433))","v":15024188.436306743},{"$f":"SUM(HC430:HC432)","v":16129410.601650095},{"$f":"SUM(HD430:HD432)","v":15883280.275696168},15667193.794571351,15618288.133617487,15402710.129583886,15532637.268472761,16784128.395189077,16075181.960840259,15897716.208952162,15723153.565753685,15551341.902115256,15382265.2250183,15215907.810165757,12700465.819097832,12509256.828816658,12320332.59583961,12133673.462588809,11949259.972802181,11767072.870167736,11587093.09697341,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ433:IS433))","v":37560471.090766847},{"$f":"SUM(HZ430:HZ432)","v":40323526.504125237},{"$f":"SUM(IA430:IA432)","v":39708200.689240426},39167984.48642838,39045720.334043719,38506775.323959708,38831593.17118191,41960320.987972692,40187954.902100645,39744290.522380397,39307883.914384201,38878354.755288132,38455663.062545739,38039769.525414385,31751164.547744572,31273142.072041631,30800831.489599004,30334183.656472009,29873149.932005435,29417682.175419319,28967732.742433507,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW433:JP433))","v":586319.28678534459},{"$f":"SUM(IW430:IW432)","v":503941.44195373234},{"$f":"SUM(IX430:IX432)","v":514020.2707928071},524300.67620866327,534786.68973283633,545482.42352749326,556392.07199804322,567519.91343800398,578870.31170676404,590447.71794089931,602256.67229971732,614301.80574571155,626587.84186062589,639119.59869783837,651901.99067179509,664940.0304852312,678238.83109493577,691803.60771683441,705639.67987117125,719752.4734685946,734147.52293796651]
[]
[null,"Fixed $/kWh",{"$f":"C428/'Resource Options'!$K$31/1000","v":55.332822164156589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Z428/'Resource Options'!$K$32/1000","v":54.226165720873439},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AW428/'Resource Options'!$K$33/1000","v":40.804409370285711},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BT428/'Resource Options'!$K$34/1000","v":39.98151098938289},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CQ428/'Resource Options'!$K$35/1000","v":39.570061798931462},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DN428/'Resource Options'!$K$36/1000","v":39.323192284660607},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EK428/'Resource Options'!$K$37/1000","v":48.058178334917194},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"FH428/'Resource Options'!$K$38/1000","v":49.976261989240207},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"GE428/'Resource Options'!$K$38/1000","v":272.15350979731022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HB428/'Resource Options'!$K$38/1000","v":274.76229931523187},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HY428/'Resource Options'!$K$38/1000","v":278.03702766539732},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IV428/'Resource Options'!$K$42/1000","v":25.564139324302765}]
[null,"All per $/MWh",{"$f":"C435/(D421-D422)","v":229.09936294752936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Z435/(AA421-AA422)","v":225.653981741791},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AW435/(AX421-AX422)","v":183.86769173373463},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BT435/(BU421-BU422)","v":181.3057416063908},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CQ435/(CR421-CR422)","v":180.02476654271888},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DN435/(DO421-DO422)","v":179.25618150451572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EK435/(EL421-EL422)","v":260.48777449820085},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"FH435/(FI421-FI422)","v":292.9984059765514},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"GE435/(GF421-GF423)","v":1487.191266113681},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HB435/(HC421-HC423)","v":510.19856144026755},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HY435/(HZ421-HZ423)","v":313.86709827752833},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IV435/(IW421-IW423)","v":115.98961832210993}]
[null,"Year",null,2039,{"$f":"D443+1","v":2040},{"$f":"E443+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,2039,{"$f":"AA443+1","v":2040},{"$f":"AB443+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,2039,{"$f":"AX443+1","v":2040},{"$f":"AY443+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,2039,{"$f":"BU443+1","v":2040},{"$f":"BV443+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,2039,{"$f":"CR443+1","v":2040},{"$f":"CS443+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,2039,{"$f":"DO443+1","v":2040},{"$f":"DP443+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,2039,{"$f":"EL443+1","v":2040},{"$f":"EM443+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,2039,{"$f":"FI443+1","v":2040},{"$f":"FJ443+1","v":2041},2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,null,"Year",null,2039,{"$f":"GF443+1","v":2040},{"$f":"GG443+1","v":2041},{"$f":"GH443+1","v":2042},{"$f":"GI443+1","v":2043},{"$f":"GJ443+1","v":2044},{"$f":"GK443+1","v":2045},{"$f":"GL443+1","v":2046},{"$f":"GM443+1","v":2047},{"$f":"GN443+1","v":2048},{"$f":"GO443+1","v":2049},{"$f":"GP443+1","v":2050},{"$f":"GQ443+1","v":2051},{"$f":"GR443+1","v":2052},{"$f":"GS443+1","v":2053},{"$f":"GT443+1","v":2054},{"$f":"GU443+1","v":2055},{"$f":"GV443+1","v":2056},{"$f":"GW443+1","v":2057},{"$f":"GX443+1","v":2058},null,"Year",null,2039,{"$f":"HC443+1","v":2040},{"$f":"HD443+1","v":2041},{"$f":"HE443+1","v":2042},{"$f":"HF443+1","v":2043},{"$f":"HG443+1","v":2044},{"$f":"HH443+1","v":2045},{"$f":"HI443+1","v":2046},{"$f":"HJ443+1","v":2047},{"$f":"HK443+1","v":2048},{"$f":"HL443+1","v":2049},{"$f":"HM443+1","v":2050},{"$f":"HN443+1","v":2051},{"$f":"HO443+1","v":2052},{"$f":"HP443+1","v":2053},{"$f":"HQ443+1","v":2054},{"$f":"HR443+1","v":2055},{"$f":"HS443+1","v":2056},{"$f":"HT443+1","v":2057},{"$f":"HU443+1","v":2058},null,"Year",null,2039,{"$f":"HZ443+1","v":2040},{"$f":"IA443+1","v":2041},{"$f":"IB443+1","v":2042},{"$f":"IC443+1","v":2043},{"$f":"ID443+1","v":2044},{"$f":"IE443+1","v":2045},{"$f":"IF443+1","v":2046},{"$f":"IG443+1","v":2047},{"$f":"IH443+1","v":2048},{"$f":"II443+1","v":2049},{"$f":"IJ443+1","v":2050},{"$f":"IK443+1","v":2051},{"$f":"IL443+1","v":2052},{"$f":"IM443+1","v":2053},{"$f":"IN443+1","v":2054},{"$f":"IO443+1","v":2055},{"$f":"IP443+1","v":2056},{"$f":"IQ443+1","v":2057},{"$f":"IR443+1","v":2058},null,"Year",null,2039,{"$f":"IW443+1","v":2040},{"$f":"IX443+1","v":2041},{"$f":"IY443+1","v":2042},{"$f":"IZ443+1","v":2043},{"$f":"JA443+1","v":2044},{"$f":"JB443+1","v":2045},{"$f":"JC443+1","v":2046},{"$f":"JD443+1","v":2047},{"$f":"JE443+1","v":2048},{"$f":"JF443+1","v":2049},{"$f":"JG443+1","v":2050},{"$f":"JH443+1","v":2051},{"$f":"JI443+1","v":2052},{"$f":"JJ443+1","v":2053},{"$f":"JK443+1","v":2054},{"$f":"JL443+1","v":2055},{"$f":"JM443+1","v":2056},{"$f":"JN443+1","v":2057},{"$f":"JO443+1","v":2058}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D447:W447))","v":204281.14154179124},{"$f":"HLOOKUP(D443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":190818.17681586076},{"$f":"D447*(1+'Fixed O&M'!$A$29)","v":194634.54035217798},{"$f":"E447*(1+'Fixed O&M'!$A$29)","v":198527.23115922156},{"$f":"F447*(1+'Fixed O&M'!$A$29)","v":202497.77578240598},{"$f":"G447*(1+'Fixed O&M'!$A$29)","v":206547.7312980541},{"$f":"H447*(1+'Fixed O&M'!$A$29)","v":210678.68592401518},{"$f":"I447*(1+'Fixed O&M'!$A$29)","v":214892.25964249548},{"$f":"J447*(1+'Fixed O&M'!$A$29)","v":219190.10483534541},{"$f":"K447*(1+'Fixed O&M'!$A$29)","v":223573.90693205231},{"$f":"L447*(1+'Fixed O&M'!$A$29)","v":228045.38507069336},{"$f":"HLOOKUP(N443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":184279.15371456064},{"$f":"N447*(1+'Fixed O&M'!$A$29)","v":187964.73678885185},{"$f":"O447*(1+'Fixed O&M'!$A$29)","v":191724.0315246289},{"$f":"P447*(1+'Fixed O&M'!$A$29)","v":195558.51215512148},{"$f":"Q447*(1+'Fixed O&M'!$A$29)","v":199469.68239822393},{"$f":"R447*(1+'Fixed O&M'!$A$29)","v":203459.07604618842},{"$f":"S447*(1+'Fixed O&M'!$A$29)","v":207528.25756711219},{"$f":"T447*(1+'Fixed O&M'!$A$29)","v":211678.82271845444},{"$f":"U447*(1+'Fixed O&M'!$A$29)","v":215912.39917282353},{"$f":"V447*(1+'Fixed O&M'!$A$29)","v":220230.64715628},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA447:AT447))","v":400391.03742191067},{"$f":"HLOOKUP(AA443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":374003.62655908713},{"$f":"AA447*(1+'Fixed O&M'!$A$30)","v":381483.69909026887},{"$f":"AB447*(1+'Fixed O&M'!$A$30)","v":389113.37307207426},{"$f":"AC447*(1+'Fixed O&M'!$A$30)","v":396895.64053351578},{"$f":"AD447*(1+'Fixed O&M'!$A$30)","v":404833.5533441861},{"$f":"AE447*(1+'Fixed O&M'!$A$30)","v":412930.22441106982},{"$f":"AF447*(1+'Fixed O&M'!$A$30)","v":421188.82889929123},{"$f":"AG447*(1+'Fixed O&M'!$A$30)","v":429612.60547727707},{"$f":"AH447*(1+'Fixed O&M'!$A$30)","v":438204.85758682265},{"$f":"AI447*(1+'Fixed O&M'!$A$30)","v":446968.95473855908},{"$f":"HLOOKUP(AK443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":361187.14128053858},{"$f":"AK447*(1+'Fixed O&M'!$A$30)","v":368410.88410614937},{"$f":"AL447*(1+'Fixed O&M'!$A$30)","v":375779.10178827238},{"$f":"AM447*(1+'Fixed O&M'!$A$30)","v":383294.68382403784},{"$f":"AN447*(1+'Fixed O&M'!$A$30)","v":390960.57750051859},{"$f":"AO447*(1+'Fixed O&M'!$A$30)","v":398779.78905052895},{"$f":"AP447*(1+'Fixed O&M'!$A$30)","v":406755.38483153953},{"$f":"AQ447*(1+'Fixed O&M'!$A$30)","v":414890.49252817035},{"$f":"AR447*(1+'Fixed O&M'!$A$30)","v":423188.30237873376},{"$f":"AS447*(1+'Fixed O&M'!$A$30)","v":431652.06842630845},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX447:BQ447))","v":753221.23471050209},{"$f":"HLOOKUP(AX443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":703580.86733643047},{"$f":"AX447*(1+'Fixed O&M'!$A$31)","v":717652.48468315904},{"$f":"AY447*(1+'Fixed O&M'!$A$31)","v":732005.53437682218},{"$f":"AZ447*(1+'Fixed O&M'!$A$31)","v":746645.6450643586},{"$f":"BA447*(1+'Fixed O&M'!$A$31)","v":761578.5579656458},{"$f":"BB447*(1+'Fixed O&M'!$A$31)","v":776810.12912495877},{"$f":"BC447*(1+'Fixed O&M'!$A$31)","v":792346.33170745801},{"$f":"BD447*(1+'Fixed O&M'!$A$31)","v":808193.25834160717},{"$f":"BE447*(1+'Fixed O&M'!$A$31)","v":824357.12350843928},{"$f":"BF447*(1+'Fixed O&M'!$A$31)","v":840844.26597860805},{"$f":"HLOOKUP(BH443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":679470.31549112359},{"$f":"BH447*(1+'Fixed O&M'!$A$31)","v":693059.72180094605},{"$f":"BI447*(1+'Fixed O&M'!$A$31)","v":706920.91623696499},{"$f":"BJ447*(1+'Fixed O&M'!$A$31)","v":721059.33456170431},{"$f":"BK447*(1+'Fixed O&M'!$A$31)","v":735480.52125293843},{"$f":"BL447*(1+'Fixed O&M'!$A$31)","v":750190.13167799718},{"$f":"BM447*(1+'Fixed O&M'!$A$31)","v":765193.9343115571},{"$f":"BN447*(1+'Fixed O&M'!$A$31)","v":780497.81299778831},{"$f":"BO447*(1+'Fixed O&M'!$A$31)","v":796107.76925774408},{"$f":"BP447*(1+'Fixed O&M'!$A$31)","v":812029.92464289896},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU447:CN447))","v":1476062.197089148},{"$f":"HLOOKUP(BU443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1378783.6468387074},{"$f":"BU447*(1+'Fixed O&M'!$A$32)","v":1406359.3197754815},{"$f":"BV447*(1+'Fixed O&M'!$A$32)","v":1434486.5061709911},{"$f":"BW447*(1+'Fixed O&M'!$A$32)","v":1463176.2362944109},{"$f":"BX447*(1+'Fixed O&M'!$A$32)","v":1492439.761020299},{"$f":"BY447*(1+'Fixed O&M'!$A$32)","v":1522288.5562407051},{"$f":"BZ447*(1+'Fixed O&M'!$A$32)","v":1552734.3273655192},{"$f":"CA447*(1+'Fixed O&M'!$A$32)","v":1583789.0139128296},{"$f":"CB447*(1+'Fixed O&M'!$A$32)","v":1615464.7941910862},{"$f":"CC447*(1+'Fixed O&M'!$A$32)","v":1647774.090074908},{"$f":"HLOOKUP(CE443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1331535.0132503381},{"$f":"CE447*(1+'Fixed O&M'!$A$32)","v":1358165.713515345},{"$f":"CF447*(1+'Fixed O&M'!$A$32)","v":1385329.0277856519},{"$f":"CG447*(1+'Fixed O&M'!$A$32)","v":1413035.6083413649},{"$f":"CH447*(1+'Fixed O&M'!$A$32)","v":1441296.3205081923},{"$f":"CI447*(1+'Fixed O&M'!$A$32)","v":1470122.2469183563},{"$f":"CJ447*(1+'Fixed O&M'!$A$32)","v":1499524.6918567235},{"$f":"CK447*(1+'Fixed O&M'!$A$32)","v":1529515.185693858},{"$f":"CL447*(1+'Fixed O&M'!$A$32)","v":1560105.4894077352},{"$f":"CM447*(1+'Fixed O&M'!$A$32)","v":1591307.5991958899},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR447:DK447))","v":2921744.1218464407},{"$f":"HLOOKUP(CR443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":2729189.205843261},{"$f":"CR447*(1+'Fixed O&M'!$A$33)","v":2783772.9899601261},{"$f":"CS447*(1+'Fixed O&M'!$A$33)","v":2839448.4497593287},{"$f":"CT447*(1+'Fixed O&M'!$A$33)","v":2896237.4187545152},{"$f":"CU447*(1+'Fixed O&M'!$A$33)","v":2954162.1671296055},{"$f":"CV447*(1+'Fixed O&M'!$A$33)","v":3013245.4104721979},{"$f":"CW447*(1+'Fixed O&M'!$A$33)","v":3073510.3186816419},{"$f":"CX447*(1+'Fixed O&M'!$A$33)","v":3134980.5250552748},{"$f":"CY447*(1+'Fixed O&M'!$A$33)","v":3197680.1355563803},{"$f":"CZ447*(1+'Fixed O&M'!$A$33)","v":3261633.7382675079},{"$f":"HLOOKUP(DB443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":2635664.408768767},{"$f":"DB447*(1+'Fixed O&M'!$A$33)","v":2688377.6969441422},{"$f":"DC447*(1+'Fixed O&M'!$A$33)","v":2742145.2508830251},{"$f":"DD447*(1+'Fixed O&M'!$A$33)","v":2796988.1559006856},{"$f":"DE447*(1+'Fixed O&M'!$A$33)","v":2852927.9190186993},{"$f":"DF447*(1+'Fixed O&M'!$A$33)","v":2909986.4773990735},{"$f":"DG447*(1+'Fixed O&M'!$A$33)","v":2968186.2069470552},{"$f":"DH447*(1+'Fixed O&M'!$A$33)","v":3027549.9310859963},{"$f":"DI447*(1+'Fixed O&M'!$A$33)","v":3088100.9297077162},{"$f":"DJ447*(1+'Fixed O&M'!$A$33)","v":3149862.9483018704},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO447:EH447))","v":7258789.8961183177},{"$f":"HLOOKUP(DO443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":6780405.8828569213},{"$f":"DO447*(1+'Fixed O&M'!$A$34)","v":6916014.0005140603},{"$f":"DP447*(1+'Fixed O&M'!$A$34)","v":7054334.2805243414},{"$f":"DQ447*(1+'Fixed O&M'!$A$34)","v":7195420.9661348285},{"$f":"DR447*(1+'Fixed O&M'!$A$34)","v":7339329.385457525},{"$f":"DS447*(1+'Fixed O&M'!$A$34)","v":7486115.9731666753},{"$f":"DT447*(1+'Fixed O&M'!$A$34)","v":7635838.2926300094},{"$f":"DU447*(1+'Fixed O&M'!$A$34)","v":7788555.0584826097},{"$f":"DV447*(1+'Fixed O&M'!$A$34)","v":7944326.159652262},{"$f":"DW447*(1+'Fixed O&M'!$A$34)","v":8103212.6828453075},{"$f":"HLOOKUP(DY443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":6548052.5953240534},{"$f":"DY447*(1+'Fixed O&M'!$A$34)","v":6679013.6472305348},{"$f":"DZ447*(1+'Fixed O&M'!$A$34)","v":6812593.9201751454},{"$f":"EA447*(1+'Fixed O&M'!$A$34)","v":6948845.7985786488},{"$f":"EB447*(1+'Fixed O&M'!$A$34)","v":7087822.7145502223},{"$f":"EC447*(1+'Fixed O&M'!$A$34)","v":7229579.168841227},{"$f":"ED447*(1+'Fixed O&M'!$A$34)","v":7374170.7522180518},{"$f":"EE447*(1+'Fixed O&M'!$A$34)","v":7521654.1672624126},{"$f":"EF447*(1+'Fixed O&M'!$A$34)","v":7672087.250607661},{"$f":"EG447*(1+'Fixed O&M'!$A$34)","v":7825528.9956198139},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL447:FE447))","v":2468799.0907017305},{"$f":"HLOOKUP(EL443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2121932.8814570913},{"$f":"HLOOKUP(EM443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2164371.5390862329},{"$f":"HLOOKUP(EN443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2207658.9698679578},{"$f":"HLOOKUP(EO443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2251812.1492653168},{"$f":"HLOOKUP(EP443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2296848.3922506236},{"$f":"HLOOKUP(EQ443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2342785.360095636},{"$f":"HLOOKUP(ER443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2389641.0672975485},{"$f":"HLOOKUP(ES443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2437433.8886434995},{"$f":"HLOOKUP(ET443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2486182.5664163693},{"$f":"HLOOKUP(EU443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2535906.2177446969},{"$f":"HLOOKUP(EV443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2586624.3420995907},{"$f":"HLOOKUP(EW443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2638356.8289415827},{"$f":"HLOOKUP(EX443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2691123.9655204145},{"$f":"HLOOKUP(EY443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2744946.4448308232},{"$f":"HLOOKUP(EZ443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2799845.3737274394},{"$f":"HLOOKUP(FA443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2855842.281201988},{"$f":"HLOOKUP(FB443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2912959.1268260279},{"$f":"HLOOKUP(FC443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2971218.3093625484},{"$f":"HLOOKUP(FD443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":3030642.6755497996},{"$f":"HLOOKUP(FE443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":3091255.5290607954},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI447:GB447))","v":2777398.9770394457},{"$f":"HLOOKUP(FI443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2387174.4916392276},{"$f":"HLOOKUP(FJ443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2434917.9814720121},{"$f":"HLOOKUP(FK443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2483616.3411014527},{"$f":"HLOOKUP(FL443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2533288.6679234817},{"$f":"HLOOKUP(FM443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2583954.4412819515},{"$f":"HLOOKUP(FN443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2635633.5301075904},{"$f":"HLOOKUP(FO443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2688346.200709742},{"$f":"HLOOKUP(FP443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2742113.1247239369},{"$f":"HLOOKUP(FQ443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2796955.3872184157},{"$f":"HLOOKUP(FR443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2852894.494962784},{"$f":"HLOOKUP(FS443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2909952.3848620397},{"$f":"HLOOKUP(FT443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2968151.4325592807},{"$f":"HLOOKUP(FU443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3027514.4612104665},{"$f":"HLOOKUP(FV443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3088064.7504346757},{"$f":"HLOOKUP(FW443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3149826.0454433695},{"$f":"HLOOKUP(FX443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3212822.5663522366},{"$f":"HLOOKUP(FY443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3277079.0176792815},{"$f":"HLOOKUP(FZ443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3342620.5980328671},{"$f":"HLOOKUP(GA443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3409473.0099935252},{"$f":"HLOOKUP(GB443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3477662.4701933954},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF447:GY447))","v":6903800.5892106537},{"$f":"HLOOKUP(GF443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(GG443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(GH443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(GI443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(GJ443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(GK443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},{"$f":"HLOOKUP(GL443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6682441.4633600349},{"$f":"HLOOKUP(GM443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6816090.292627234},{"$f":"HLOOKUP(GN443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6952412.0984797794},{"$f":"HLOOKUP(GO443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7091460.3404493742},{"$f":"HLOOKUP(GP443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7233289.5472583631},{"$f":"HLOOKUP(GQ443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7377955.3382035298},{"$f":"HLOOKUP(GR443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7525514.4449676005},{"$f":"HLOOKUP(GS443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7676024.7338669533},{"$f":"HLOOKUP(GT443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7829545.228544292},{"$f":"HLOOKUP(GU443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7986136.133115178},{"$f":"HLOOKUP(GV443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8145858.8557774816},{"$f":"HLOOKUP(GW443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8308776.0328930309},{"$f":"HLOOKUP(GX443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8474951.5535508934},{"$f":"HLOOKUP(GY443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8644450.58462191},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC447:HV447))","v":6903800.5892106537},{"$f":"HLOOKUP(HC443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(HD443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(HE443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(HF443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(HG443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(HH443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},{"$f":"HLOOKUP(HI443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6682441.4633600349},{"$f":"HLOOKUP(HJ443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6816090.292627234},{"$f":"HLOOKUP(HK443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6952412.0984797794},{"$f":"HLOOKUP(HL443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7091460.3404493742},{"$f":"HLOOKUP(HM443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7233289.5472583631},{"$f":"HLOOKUP(HN443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7377955.3382035298},{"$f":"HLOOKUP(HO443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7525514.4449676005},{"$f":"HLOOKUP(HP443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7676024.7338669533},{"$f":"HLOOKUP(HQ443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7829545.228544292},{"$f":"HLOOKUP(HR443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7986136.133115178},{"$f":"HLOOKUP(HS443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8145858.8557774816},{"$f":"HLOOKUP(HT443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8308776.0328930309},{"$f":"HLOOKUP(HU443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8474951.5535508934},{"$f":"HLOOKUP(HV443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8644450.58462191},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ447:IS447))","v":6903800.5892106537},{"$f":"HLOOKUP(HZ443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":5933816.7825981295},{"$f":"HLOOKUP(IA443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(IB443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(IC443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(ID443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(IE443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},{"$f":"HLOOKUP(IF443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6682441.4633600349},{"$f":"HLOOKUP(IG443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6816090.292627234},{"$f":"HLOOKUP(IH443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6952412.0984797794},{"$f":"HLOOKUP(II443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7091460.3404493742},{"$f":"HLOOKUP(IJ443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7233289.5472583631},{"$f":"HLOOKUP(IK443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7377955.3382035298},{"$f":"HLOOKUP(IL443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7525514.4449676005},{"$f":"HLOOKUP(IM443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7676024.7338669533},{"$f":"HLOOKUP(IN443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7829545.228544292},{"$f":"HLOOKUP(IO443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7986136.133115178},{"$f":"HLOOKUP(IP443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8145858.8557774816},{"$f":"HLOOKUP(IQ443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8308776.0328930309},{"$f":"HLOOKUP(IR443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8474951.5535508934},{"$f":"HLOOKUP(IS443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8644450.58462191},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW447:JP447))","v":1102142.4512061293},{"$f":"HLOOKUP(IW443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":947291.46493620146},{"$f":"HLOOKUP(IX443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":966237.29423492542},{"$f":"HLOOKUP(IY443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":985562.04011962388},{"$f":"HLOOKUP(IZ443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1005273.2809220164},{"$f":"HLOOKUP(JA443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1025378.7465404567},{"$f":"HLOOKUP(JB443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1045886.321471266},{"$f":"HLOOKUP(JC443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1066804.0479006912},{"$f":"HLOOKUP(JD443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1088140.1288587048},{"$f":"HLOOKUP(JE443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1109902.9314358791},{"$f":"HLOOKUP(JF443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1132100.9900645968},{"$f":"HLOOKUP(JG443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1154743.0098658886},{"$f":"HLOOKUP(JH443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1177837.8700632066},{"$f":"HLOOKUP(JI443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1201394.6274644707},{"$f":"HLOOKUP(JJ443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1225422.5200137601},{"$f":"HLOOKUP(JK443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1249930.9704140353},{"$f":"HLOOKUP(JL443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1274929.5898223161},{"$f":"HLOOKUP(JM443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1300428.1816187622},{"$f":"HLOOKUP(JN443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1326436.7452511375},{"$f":"HLOOKUP(JO443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1352965.4801561604},{"$f":"HLOOKUP(JP443,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1380024.7897592834}]
[null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D449:W449))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA449:AT449))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX449:BQ449))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU449:CN449))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR449:DK449))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO449:EH449))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL449:FE449))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI449:GB449))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF449:GY449))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC449:HV449))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ449:IS449))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW449:JP449))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D453:W453))","v":0},{"$f":"HLOOKUP(D443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D444","v":0},{"$f":"HLOOKUP(E443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E444","v":0},{"$f":"HLOOKUP(F443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F444","v":0},{"$f":"HLOOKUP(G443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G444","v":0},{"$f":"HLOOKUP(H443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H444","v":0},{"$f":"HLOOKUP(I443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I444","v":0},{"$f":"HLOOKUP(J443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J444","v":0},{"$f":"HLOOKUP(K443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K444","v":0},{"$f":"HLOOKUP(L443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L444","v":0},{"$f":"HLOOKUP(M443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M444","v":0},{"$f":"HLOOKUP(N443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N444","v":0},{"$f":"HLOOKUP(O443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O444","v":0},{"$f":"HLOOKUP(P443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P444","v":0},{"$f":"HLOOKUP(Q443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q444","v":0},{"$f":"HLOOKUP(R443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R444","v":0},{"$f":"HLOOKUP(S443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S444","v":0},{"$f":"HLOOKUP(T443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T444","v":0},{"$f":"HLOOKUP(U443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U444","v":0},{"$f":"HLOOKUP(V443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V444","v":0},{"$f":"HLOOKUP(W443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W444","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA453:AT453))","v":0},{"$f":"HLOOKUP(AA443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA444","v":0},{"$f":"HLOOKUP(AB443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB444","v":0},{"$f":"HLOOKUP(AC443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC444","v":0},{"$f":"HLOOKUP(AD443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD444","v":0},{"$f":"HLOOKUP(AE443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE444","v":0},{"$f":"HLOOKUP(AF443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF444","v":0},{"$f":"HLOOKUP(AG443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG444","v":0},{"$f":"HLOOKUP(AH443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH444","v":0},{"$f":"HLOOKUP(AI443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI444","v":0},{"$f":"HLOOKUP(AJ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ444","v":0},{"$f":"HLOOKUP(AK443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK444","v":0},{"$f":"HLOOKUP(AL443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL444","v":0},{"$f":"HLOOKUP(AM443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM444","v":0},{"$f":"HLOOKUP(AN443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN444","v":0},{"$f":"HLOOKUP(AO443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO444","v":0},{"$f":"HLOOKUP(AP443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP444","v":0},{"$f":"HLOOKUP(AQ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ444","v":0},{"$f":"HLOOKUP(AR443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR444","v":0},{"$f":"HLOOKUP(AS443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS444","v":0},{"$f":"HLOOKUP(AT443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT444","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX453:BQ453))","v":0},{"$f":"HLOOKUP(AX443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX444","v":0},{"$f":"HLOOKUP(AY443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY444","v":0},{"$f":"HLOOKUP(AZ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ444","v":0},{"$f":"HLOOKUP(BA443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA444","v":0},{"$f":"HLOOKUP(BB443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB444","v":0},{"$f":"HLOOKUP(BC443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC444","v":0},{"$f":"HLOOKUP(BD443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD444","v":0},{"$f":"HLOOKUP(BE443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE444","v":0},{"$f":"HLOOKUP(BF443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF444","v":0},{"$f":"HLOOKUP(BG443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG444","v":0},{"$f":"HLOOKUP(BH443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH444","v":0},{"$f":"HLOOKUP(BI443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI444","v":0},{"$f":"HLOOKUP(BJ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ444","v":0},{"$f":"HLOOKUP(BK443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK444","v":0},{"$f":"HLOOKUP(BL443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL444","v":0},{"$f":"HLOOKUP(BM443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM444","v":0},{"$f":"HLOOKUP(BN443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN444","v":0},{"$f":"HLOOKUP(BO443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO444","v":0},{"$f":"HLOOKUP(BP443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP444","v":0},{"$f":"HLOOKUP(BQ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BQ444","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU453:CN453))","v":0},{"$f":"HLOOKUP(BU443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU444","v":0},{"$f":"HLOOKUP(BV443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV444","v":0},{"$f":"HLOOKUP(BW443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW444","v":0},{"$f":"HLOOKUP(BX443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX444","v":0},{"$f":"HLOOKUP(BY443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY444","v":0},{"$f":"HLOOKUP(BZ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ444","v":0},{"$f":"HLOOKUP(CA443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA444","v":0},{"$f":"HLOOKUP(CB443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB444","v":0},{"$f":"HLOOKUP(CC443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC444","v":0},{"$f":"HLOOKUP(CD443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD444","v":0},{"$f":"HLOOKUP(CE443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE444","v":0},{"$f":"HLOOKUP(CF443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF444","v":0},{"$f":"HLOOKUP(CG443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG444","v":0},{"$f":"HLOOKUP(CH443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH444","v":0},{"$f":"HLOOKUP(CI443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI444","v":0},{"$f":"HLOOKUP(CJ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ444","v":0},{"$f":"HLOOKUP(CK443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK444","v":0},{"$f":"HLOOKUP(CL443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL444","v":0},{"$f":"HLOOKUP(CM443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM444","v":0},{"$f":"HLOOKUP(CN443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CN444","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR453:DK453))","v":0},{"$f":"HLOOKUP(CR443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR444","v":0},{"$f":"HLOOKUP(CS443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS444","v":0},{"$f":"HLOOKUP(CT443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT444","v":0},{"$f":"HLOOKUP(CU443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU444","v":0},{"$f":"HLOOKUP(CV443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV444","v":0},{"$f":"HLOOKUP(CW443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW444","v":0},{"$f":"HLOOKUP(CX443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX444","v":0},{"$f":"HLOOKUP(CY443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY444","v":0},{"$f":"HLOOKUP(CZ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ444","v":0},{"$f":"HLOOKUP(DA443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA444","v":0},{"$f":"HLOOKUP(DB443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB444","v":0},{"$f":"HLOOKUP(DC443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC444","v":0},{"$f":"HLOOKUP(DD443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD444","v":0},{"$f":"HLOOKUP(DE443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE444","v":0},{"$f":"HLOOKUP(DF443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF444","v":0},{"$f":"HLOOKUP(DG443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG444","v":0},{"$f":"HLOOKUP(DH443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH444","v":0},{"$f":"HLOOKUP(DI443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI444","v":0},{"$f":"HLOOKUP(DJ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ444","v":0},{"$f":"HLOOKUP(DK443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DK444","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO453:EH453))","v":0},{"$f":"HLOOKUP(DO443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO444","v":0},{"$f":"HLOOKUP(DP443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP444","v":0},{"$f":"HLOOKUP(DQ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ444","v":0},{"$f":"HLOOKUP(DR443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR444","v":0},{"$f":"HLOOKUP(DS443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS444","v":0},{"$f":"HLOOKUP(DT443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT444","v":0},{"$f":"HLOOKUP(DU443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU444","v":0},{"$f":"HLOOKUP(DV443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV444","v":0},{"$f":"HLOOKUP(DW443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW444","v":0},{"$f":"HLOOKUP(DX443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX444","v":0},{"$f":"HLOOKUP(DY443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY444","v":0},{"$f":"HLOOKUP(DZ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ444","v":0},{"$f":"HLOOKUP(EA443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA444","v":0},{"$f":"HLOOKUP(EB443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB444","v":0},{"$f":"HLOOKUP(EC443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC444","v":0},{"$f":"HLOOKUP(ED443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED444","v":0},{"$f":"HLOOKUP(EE443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE444","v":0},{"$f":"HLOOKUP(EF443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF444","v":0},{"$f":"HLOOKUP(EG443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG444","v":0},{"$f":"HLOOKUP(EH443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EH444","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL453:FE453))","v":0},{"$f":"HLOOKUP(EL443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL444","v":0},{"$f":"HLOOKUP(EM443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM444","v":0},{"$f":"HLOOKUP(EN443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN444","v":0},{"$f":"HLOOKUP(EO443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO444","v":0},{"$f":"HLOOKUP(EP443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP444","v":0},{"$f":"HLOOKUP(EQ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ444","v":0},{"$f":"HLOOKUP(ER443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER444","v":0},{"$f":"HLOOKUP(ES443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES444","v":0},{"$f":"HLOOKUP(ET443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET444","v":0},{"$f":"HLOOKUP(EU443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU444","v":0},{"$f":"HLOOKUP(EV443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV444","v":0},{"$f":"HLOOKUP(EW443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW444","v":0},{"$f":"HLOOKUP(EX443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX444","v":0},{"$f":"HLOOKUP(EY443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY444","v":0},{"$f":"HLOOKUP(EZ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ444","v":0},{"$f":"HLOOKUP(FA443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA444","v":0},{"$f":"HLOOKUP(FB443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB444","v":0},{"$f":"HLOOKUP(FC443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC444","v":0},{"$f":"HLOOKUP(FD443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD444","v":0},{"$f":"HLOOKUP(FE443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FE444","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI453:GB453))","v":0},{"$f":"HLOOKUP(FI443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FI444","v":0},{"$f":"HLOOKUP(FJ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FJ444","v":0},{"$f":"HLOOKUP(FK443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FK444","v":0},{"$f":"HLOOKUP(FL443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FL444","v":0},{"$f":"HLOOKUP(FM443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FM444","v":0},{"$f":"HLOOKUP(FN443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FN444","v":0},{"$f":"HLOOKUP(FO443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FO444","v":0},{"$f":"HLOOKUP(FP443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FP444","v":0},{"$f":"HLOOKUP(FQ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FQ444","v":0},{"$f":"HLOOKUP(FR443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FR444","v":0},{"$f":"HLOOKUP(FS443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FS444","v":0},{"$f":"HLOOKUP(FT443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FT444","v":0},{"$f":"HLOOKUP(FU443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FU444","v":0},{"$f":"HLOOKUP(FV443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FV444","v":0},{"$f":"HLOOKUP(FW443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FW444","v":0},{"$f":"HLOOKUP(FX443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FX444","v":0},{"$f":"HLOOKUP(FY443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FY444","v":0},{"$f":"HLOOKUP(FZ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FZ444","v":0},{"$f":"HLOOKUP(GA443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GA444","v":0},{"$f":"HLOOKUP(GB443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GB444","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF453:GY453))","v":0},{"$f":"HLOOKUP(GF443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GF444","v":0},{"$f":"HLOOKUP(GG443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GG444","v":0},{"$f":"HLOOKUP(GH443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GH444","v":0},{"$f":"HLOOKUP(GI443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GI444","v":0},{"$f":"HLOOKUP(GJ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GJ444","v":0},{"$f":"HLOOKUP(GK443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GK444","v":0},{"$f":"HLOOKUP(GL443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GL444","v":0},{"$f":"HLOOKUP(GM443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GM444","v":0},{"$f":"HLOOKUP(GN443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GN444","v":0},{"$f":"HLOOKUP(GO443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GO444","v":0},{"$f":"HLOOKUP(GP443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GP444","v":0},{"$f":"HLOOKUP(GQ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GQ444","v":0},{"$f":"HLOOKUP(GR443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GR444","v":0},{"$f":"HLOOKUP(GS443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GS444","v":0},{"$f":"HLOOKUP(GT443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GT444","v":0},{"$f":"HLOOKUP(GU443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GU444","v":0},{"$f":"HLOOKUP(GV443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GV444","v":0},{"$f":"HLOOKUP(GW443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GW444","v":0},{"$f":"HLOOKUP(GX443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GX444","v":0},{"$f":"HLOOKUP(GY443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GY444","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC453:HV453))","v":0},{"$f":"HLOOKUP(HC443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HC444","v":0},{"$f":"HLOOKUP(HD443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HD444","v":0},{"$f":"HLOOKUP(HE443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HE444","v":0},{"$f":"HLOOKUP(HF443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HF444","v":0},{"$f":"HLOOKUP(HG443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HG444","v":0},{"$f":"HLOOKUP(HH443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HH444","v":0},{"$f":"HLOOKUP(HI443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HI444","v":0},{"$f":"HLOOKUP(HJ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HJ444","v":0},{"$f":"HLOOKUP(HK443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HK444","v":0},{"$f":"HLOOKUP(HL443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HL444","v":0},{"$f":"HLOOKUP(HM443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HM444","v":0},{"$f":"HLOOKUP(HN443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HN444","v":0},{"$f":"HLOOKUP(HO443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HO444","v":0},{"$f":"HLOOKUP(HP443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HP444","v":0},{"$f":"HLOOKUP(HQ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HQ444","v":0},{"$f":"HLOOKUP(HR443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HR444","v":0},{"$f":"HLOOKUP(HS443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HS444","v":0},{"$f":"HLOOKUP(HT443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HT444","v":0},{"$f":"HLOOKUP(HU443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HU444","v":0},{"$f":"HLOOKUP(HV443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HV444","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ453:IS453))","v":0},{"$f":"HLOOKUP(HZ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ444","v":0},{"$f":"HLOOKUP(IA443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA444","v":0},{"$f":"HLOOKUP(IB443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB444","v":0},{"$f":"HLOOKUP(IC443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC444","v":0},{"$f":"HLOOKUP(ID443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID444","v":0},{"$f":"HLOOKUP(IE443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE444","v":0},{"$f":"HLOOKUP(IF443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF444","v":0},{"$f":"HLOOKUP(IG443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG444","v":0},{"$f":"HLOOKUP(IH443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH444","v":0},{"$f":"HLOOKUP(II443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II444","v":0},{"$f":"HLOOKUP(IJ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ444","v":0},{"$f":"HLOOKUP(IK443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK444","v":0},{"$f":"HLOOKUP(IL443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL444","v":0},{"$f":"HLOOKUP(IM443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM444","v":0},{"$f":"HLOOKUP(IN443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN444","v":0},{"$f":"HLOOKUP(IO443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO444","v":0},{"$f":"HLOOKUP(IP443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP444","v":0},{"$f":"HLOOKUP(IQ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ444","v":0},{"$f":"HLOOKUP(IR443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IR444","v":0},{"$f":"HLOOKUP(IS443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IS444","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW453:JP453))","v":579286.07235394162},{"$f":"HLOOKUP(IW443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW444","v":497896.3939704675},{"$f":"HLOOKUP(IX443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX444","v":507854.32184987684},{"$f":"HLOOKUP(IY443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY444","v":518011.40828687424},{"$f":"HLOOKUP(IZ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ444","v":528371.63645261189},{"$f":"HLOOKUP(JA443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA444","v":538939.06918166415},{"$f":"HLOOKUP(JB443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB444","v":549717.85056529741},{"$f":"HLOOKUP(JC443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC444","v":560712.20757660328},{"$f":"HLOOKUP(JD443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD444","v":571926.45172813535},{"$f":"HLOOKUP(JE443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE444","v":583364.98076269811},{"$f":"HLOOKUP(JF443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF444","v":595032.28037795192},{"$f":"HLOOKUP(JG443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG444","v":606932.92598551104},{"$f":"HLOOKUP(JH443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH444","v":619071.58450522134},{"$f":"HLOOKUP(JI443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI444","v":631453.01619532565},{"$f":"HLOOKUP(JJ443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ444","v":644082.07651923236},{"$f":"HLOOKUP(JK443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK444","v":656963.71804961702},{"$f":"HLOOKUP(JL443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL444","v":670102.99241060927},{"$f":"HLOOKUP(JM443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM444","v":683505.05225882155},{"$f":"HLOOKUP(JN443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN444","v":697175.15330399794},{"$f":"HLOOKUP(JO443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JO444","v":711118.65637007786},{"$f":"HLOOKUP(JP443,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JP444","v":725341.02949747944}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D456:W456))","v":367423.60932423495},{"$f":"SUM(D453:D455)","v":342430.62428518099},{"$f":"SUM(E453:E455)","v":344704.71556472551},{"$f":"SUM(F453:F455)","v":345436.53389210888},{"$f":"SUM(G453:G455)","v":340277.12801981741},{"$f":"SUM(H453:H455)","v":347867.57242821087},{"$f":"SUM(I453:I455)","v":397996.71466244501},{"$f":"SUM(J453:J455)","v":380265.80841606879},{"$f":"SUM(K453:K455)","v":380265.80841606879},{"$f":"SUM(L453:L455)","v":380265.80841606879},{"$f":"SUM(M453:M455)","v":380265.80841606879},{"$f":"SUM(N453:N455)","v":380265.80841606879},{"$f":"SUM(O453:O455)","v":380265.80841606879},{"$f":"SUM(P453:P455)","v":380265.80841606879},{"$f":"SUM(Q453:Q455)","v":380265.80841606879},{"$f":"SUM(R453:R455)","v":380265.80841606879},{"$f":"SUM(S453:S455)","v":380265.80841606879},{"$f":"SUM(T453:T455)","v":380265.80841606879},{"$f":"SUM(U453:U455)","v":380265.80841606879},{"$f":"SUM(V453:V455)","v":380265.80841606879},{"$f":"SUM(W453:W455)","v":380265.80841606879},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA456:AT456))","v":734847.21864846989},{"$f":"SUM(AA453:AA455)","v":684861.24857036199},{"$f":"SUM(AB453:AB455)","v":689409.43112945103},{"$f":"SUM(AC453:AC455)","v":690873.06778421777},{"$f":"SUM(AD453:AD455)","v":680554.25603963481},{"$f":"SUM(AE453:AE455)","v":695735.14485642174},{"$f":"SUM(AF453:AF455)","v":795993.42932489002},{"$f":"SUM(AG453:AG455)","v":760531.61683213757},{"$f":"SUM(AH453:AH455)","v":760531.61683213757},{"$f":"SUM(AI453:AI455)","v":760531.61683213757},{"$f":"SUM(AJ453:AJ455)","v":760531.61683213757},{"$f":"SUM(AK453:AK455)","v":760531.61683213757},{"$f":"SUM(AL453:AL455)","v":760531.61683213757},{"$f":"SUM(AM453:AM455)","v":760531.61683213757},{"$f":"SUM(AN453:AN455)","v":760531.61683213757},{"$f":"SUM(AO453:AO455)","v":760531.61683213757},{"$f":"SUM(AP453:AP455)","v":760531.61683213757},{"$f":"SUM(AQ453:AQ455)","v":760531.61683213757},{"$f":"SUM(AR453:AR455)","v":760531.61683213757},{"$f":"SUM(AS453:AS455)","v":760531.61683213757},{"$f":"SUM(AT453:AT455)","v":760531.61683213757},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX456:BQ456))","v":1837118.046621175},{"$f":"SUM(AX453:AX455)","v":1712153.1214259053},{"$f":"SUM(AY453:AY455)","v":1723523.5778236275},{"$f":"SUM(AZ453:AZ455)","v":1727182.6694605446},{"$f":"SUM(BA453:BA455)","v":1701385.6400990868},{"$f":"SUM(BB453:BB455)","v":1739337.8621410544},{"$f":"SUM(BC453:BC455)","v":1989983.5733122248},{"$f":"SUM(BD453:BD455)","v":1901329.0420803439},{"$f":"SUM(BE453:BE455)","v":1901329.0420803439},{"$f":"SUM(BF453:BF455)","v":1901329.0420803439},{"$f":"SUM(BG453:BG455)","v":1901329.0420803439},{"$f":"SUM(BH453:BH455)","v":1901329.0420803439},{"$f":"SUM(BI453:BI455)","v":1901329.0420803439},{"$f":"SUM(BJ453:BJ455)","v":1901329.0420803439},{"$f":"SUM(BK453:BK455)","v":1901329.0420803439},{"$f":"SUM(BL453:BL455)","v":1901329.0420803439},{"$f":"SUM(BM453:BM455)","v":1901329.0420803439},{"$f":"SUM(BN453:BN455)","v":1901329.0420803439},{"$f":"SUM(BO453:BO455)","v":1901329.0420803439},{"$f":"SUM(BP453:BP455)","v":1901329.0420803439},{"$f":"SUM(BQ453:BQ455)","v":1901329.0420803439},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU456:CN456))","v":3674236.09324235},{"$f":"SUM(BU453:BU455)","v":3424306.2428518105},{"$f":"SUM(BV453:BV455)","v":3447047.155647255},{"$f":"SUM(BW453:BW455)","v":3454365.3389210892},{"$f":"SUM(BX453:BX455)","v":3402771.2801981736},{"$f":"SUM(BY453:BY455)","v":3478675.7242821087},{"$f":"SUM(BZ453:BZ455)","v":3979967.1466244496},{"$f":"SUM(CA453:CA455)","v":3802658.0841606879},{"$f":"SUM(CB453:CB455)","v":3802658.0841606879},{"$f":"SUM(CC453:CC455)","v":3802658.0841606879},{"$f":"SUM(CD453:CD455)","v":3802658.0841606879},{"$f":"SUM(CE453:CE455)","v":3802658.0841606879},{"$f":"SUM(CF453:CF455)","v":3802658.0841606879},{"$f":"SUM(CG453:CG455)","v":3802658.0841606879},{"$f":"SUM(CH453:CH455)","v":3802658.0841606879},{"$f":"SUM(CI453:CI455)","v":3802658.0841606879},{"$f":"SUM(CJ453:CJ455)","v":3802658.0841606879},{"$f":"SUM(CK453:CK455)","v":3802658.0841606879},{"$f":"SUM(CL453:CL455)","v":3802658.0841606879},{"$f":"SUM(CM453:CM455)","v":3802658.0841606879},{"$f":"SUM(CN453:CN455)","v":3802658.0841606879},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR456:DK456))","v":7348472.1864847001},{"$f":"SUM(CR453:CR455)","v":6848612.4857036211},{"$f":"SUM(CS453:CS455)","v":6894094.31129451},{"$f":"SUM(CT453:CT455)","v":6908730.6778421784},{"$f":"SUM(CU453:CU455)","v":6805542.5603963472},{"$f":"SUM(CV453:CV455)","v":6957351.4485642174},{"$f":"SUM(CW453:CW455)","v":7959934.2932488993},{"$f":"SUM(CX453:CX455)","v":7605316.1683213757},{"$f":"SUM(CY453:CY455)","v":7605316.1683213757},{"$f":"SUM(CZ453:CZ455)","v":7605316.1683213757},{"$f":"SUM(DA453:DA455)","v":7605316.1683213757},{"$f":"SUM(DB453:DB455)","v":7605316.1683213757},{"$f":"SUM(DC453:DC455)","v":7605316.1683213757},{"$f":"SUM(DD453:DD455)","v":7605316.1683213757},{"$f":"SUM(DE453:DE455)","v":7605316.1683213757},{"$f":"SUM(DF453:DF455)","v":7605316.1683213757},{"$f":"SUM(DG453:DG455)","v":7605316.1683213757},{"$f":"SUM(DH453:DH455)","v":7605316.1683213757},{"$f":"SUM(DI453:DI455)","v":7605316.1683213757},{"$f":"SUM(DJ453:DJ455)","v":7605316.1683213757},{"$f":"SUM(DK453:DK455)","v":7605316.1683213757},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO456:EH456))","v":18371180.466211747},{"$f":"SUM(DO453:DO455)","v":17121531.214259051},{"$f":"SUM(DP453:DP455)","v":17235235.778236274},{"$f":"SUM(DQ453:DQ455)","v":17271826.694605444},{"$f":"SUM(DR453:DR455)","v":17013856.40099087},{"$f":"SUM(DS453:DS455)","v":17393378.621410541},{"$f":"SUM(DT453:DT455)","v":19899835.733122248},{"$f":"SUM(DU453:DU455)","v":19013290.420803435},{"$f":"SUM(DV453:DV455)","v":19013290.420803435},{"$f":"SUM(DW453:DW455)","v":19013290.420803435},{"$f":"SUM(DX453:DX455)","v":19013290.420803435},{"$f":"SUM(DY453:DY455)","v":19013290.420803435},{"$f":"SUM(DZ453:DZ455)","v":19013290.420803435},{"$f":"SUM(EA453:EA455)","v":19013290.420803435},{"$f":"SUM(EB453:EB455)","v":19013290.420803435},{"$f":"SUM(EC453:EC455)","v":19013290.420803435},{"$f":"SUM(ED453:ED455)","v":19013290.420803435},{"$f":"SUM(EE453:EE455)","v":19013290.420803435},{"$f":"SUM(EF453:EF455)","v":19013290.420803435},{"$f":"SUM(EG453:EG455)","v":19013290.420803435},{"$f":"SUM(EH453:EH455)","v":19013290.420803435},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL456:FE456))","v":1861259.0119986928},{"$f":"SUM(EL453:EL455)","v":1987320.5873693542},{"$f":"SUM(EM453:EM455)","v":1723523.5778236275},{"$f":"SUM(EN453:EN455)","v":1727182.6694605446},{"$f":"SUM(EO453:EO455)","v":1701385.6400990868},{"$f":"SUM(EP453:EP455)","v":1739337.8621410544},{"$f":"SUM(EQ453:EQ455)","v":1989983.5733122248},{"$f":"SUM(ER453:ER455)","v":1901329.0420803439},{"$f":"SUM(ES453:ES455)","v":1901329.0420803439},{"$f":"SUM(ET453:ET455)","v":1901329.0420803439},{"$f":"SUM(EU453:EU455)","v":1901329.0420803439},{"$f":"SUM(EV453:EV455)","v":1901329.0420803439},{"$f":"SUM(EW453:EW455)","v":1901329.0420803439},{"$f":"SUM(EX453:EX455)","v":1901329.0420803439},{"$f":"SUM(EY453:EY455)","v":1901329.0420803439},{"$f":"SUM(EZ453:EZ455)","v":1901329.0420803439},{"$f":"SUM(FA453:FA455)","v":1901329.0420803439},{"$f":"SUM(FB453:FB455)","v":1901329.0420803439},{"$f":"SUM(FC453:FC455)","v":1901329.0420803439},{"$f":"SUM(FD453:FD455)","v":1901329.0420803439},{"$f":"SUM(FE453:FE455)","v":1901329.0420803439},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI456:GB456))","v":2181577.6803626451},{"$f":"SUM(FI453:FI455)","v":2033181.8316932623},{"$f":"SUM(FJ453:FJ455)","v":2046684.2486655579},{"$f":"SUM(FK453:FK455)","v":2051029.4199843965},{"$f":"SUM(FL453:FL455)","v":2020395.4476176656},{"$f":"SUM(FM453:FM455)","v":2065463.711292502},{"$f":"SUM(FN453:FN455)","v":2363105.4933082671},{"$f":"SUM(FO453:FO455)","v":2257828.2374704084},{"$f":"SUM(FP453:FP455)","v":2257828.2374704084},{"$f":"SUM(FQ453:FQ455)","v":2257828.2374704084},{"$f":"SUM(FR453:FR455)","v":2257828.2374704084},{"$f":"SUM(FS453:FS455)","v":2257828.2374704084},{"$f":"SUM(FT453:FT455)","v":2257828.2374704084},{"$f":"SUM(FU453:FU455)","v":2257828.2374704084},{"$f":"SUM(FV453:FV455)","v":2257828.2374704084},{"$f":"SUM(FW453:FW455)","v":2257828.2374704084},{"$f":"SUM(FX453:FX455)","v":2257828.2374704084},{"$f":"SUM(FY453:FY455)","v":2257828.2374704084},{"$f":"SUM(FZ453:FZ455)","v":2257828.2374704084},{"$f":"SUM(GA453:GA455)","v":2257828.2374704084},{"$f":"SUM(GB453:GB455)","v":2257828.2374704084},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF456:GY456))","v":3710147.2515096082},{"$f":"SUM(GF453:GF455)","v":3978283.2241699067},{"$f":"SUM(GG453:GG455)","v":3925581.3489559693},3911889.7275458067,3857137.3437808366,3887735.596428812,4195229.9443641864,4018904.5019409126,3973968.1495798659,3929964.8803142863,3886686.9168270468,3844096.1686579152,3802188.6576651642,3175412.7926631854,3127329.9475299809,3079821.9707529405,3032883.9071607306,2986510.8522627363,2940697.9519042084,2895440.401925324,2850733.4478241368,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC456:HV456))","v":14840589.006038433},{"$f":"SUM(HC453:HC455)","v":15913132.896679627},{"$f":"SUM(HD453:HD455)","v":15702325.395823877},15647558.910183227,15428549.375123346,15550942.385715248,16780919.777456746,16075618.00776365,15895872.598319463,15719859.521257145,15546747.667308187,15376384.674631661,15208754.630660657,12701651.170652742,12509319.790119924,12319287.883011762,12131535.628642922,11946043.409050945,11762791.807616834,11581761.607701296,11402933.791296547,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ456:IS456))","v":37101472.515096083},{"$f":"SUM(HZ453:HZ455)","v":39782832.241699062},{"$f":"SUM(IA453:IA455)","v":39255813.489559688},39118897.27545806,38571373.437808365,38877355.964288123,41952299.443641864,40189045.019409128,39739681.495798655,39299648.803142861,38866869.168270461,38440961.686579153,38021886.576651633,31754127.926631849,31273299.475299798,30798219.707529396,30328839.071607288,29865108.522627346,29406979.519042075,28954404.01925322,28507334.478241351,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW456:JP456))","v":598045.6725210516},{"$f":"SUM(IW453:IW455)","v":514020.2707928071},{"$f":"SUM(IX453:IX455)","v":524300.67620866327},534786.68973283633,545482.42352749326,556392.07199804322,567519.91343800398,578870.31170676404,590447.71794089931,602256.67229971732,614301.80574571155,626587.84186062589,639119.59869783837,651901.99067179509,664940.0304852312,678238.83109493577,691803.60771683441,705639.67987117125,719752.4734685946,734147.52293796651,748830.47339672584]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D458:W458))","v":1470380.7945413413},{"$f":"D456+D451","v":1705485.4439415208},{"$f":"E456+E451","v":1638796.3290591666},1568732.1377761769,1499295.7821826776,1447307.5931024163,1439896.9677644882,1364801.5434989231,1310074.8858726246,1260403.6215664982,1213420.4681069436,1696610.9953592084,1631789.1248134333,1565351.9176834365,1505318.7318647434,1449883.6520897434,1396412.217620793,1343023.1548752803,1292072.5133104413,1245914.7930727792,1202197.3061303468,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA458:AT458))","v":2896643.3016739977},{"$f":"AA456+AA451","v":3356448.695096788},{"$f":"AB456+AB451","v":3225828.9935785555},3088532.4513969906,2952230.8181988406,2850637.5853778641,2838117.9254048946,2690221.6575945322,2582957.4086469868,2485601.7306069788,2393514.749826252,3340568.1832406893,3213517.31697097,3083300.3909961767,2965635.3467915384,2856982.5904325382,2752178.5788733959,2647536.0158921909,2547672.7584251068,2457203.6267592893,2371517.3523521214,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX458:BQ458))","v":5903919.1551909139},{"$f":"AX456+AX451","v":6737980.8923638975},{"$f":"AY456+AY451","v":6495071.6296313368},6237693.1268587243,5974895.4469867619,5793170.5537551763,5831656.8142371951,5531489.0088730231,5329701.99947144,5146555.1326196203,4973319.8129405444,6754930.0134245353,6515920.1420275476,6270954.2347123297,6049601.1034116112,5845202.0143950721,5648043.2380710961,5451188.1810761029,5263324.0206395946,5093132.2214043178,4931938.0003191438,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU458:CN458))","v":11643808.780272622},{"$f":"BU456+BU451","v":13273251.067958394},{"$f":"BV456+BV451","v":12797688.609050682},12293460.240832129,11777424.017200589,11422834.642897267,11508364.360064344,10916559.882785007,10521124.700244214,10162217.975078406,9822734.5739270635,13314095.870842142,12845716.303667797,12365664.894200282,11931886.643848805,11531332.65716688,11144967.266568158,10759197.064473657,10391046.018500028,10057526.901500715,9741640.0343115497,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR458:DK458))","v":23123588.030436028},{"$f":"CR456+CR451","v":26343791.41914738},{"$f":"CS456+CS451","v":25402922.56788937},24404994.468778931,23382481.157628238,22682162.82118145,22861779.451718636,21686701.630608972,20903970.101789758,20193543.659995981,19521564.095900096,26432427.585677356,25505308.626948293,24555086.213176191,23696457.72472319,22903593.942710493,22138815.323562279,21375214.831268765,20646490.01422089,19986316.261693507,19361044.10229636,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO458:EH458))","v":57562925.780926265},{"$f":"DO456+DO451","v":65555412.472714327},{"$f":"DP456+DP451","v":63218624.444405422},60739597.152619332,58197652.578911185,56460147.356033973,56922024.72668153,53997126.874080867,52052506.306426391,50287520.714748695,48618052.661819205,65787422.73018299,63484085.596789777,61123350.170103893,58990170.967346333,57020377.799341321,55120359.494544633,53223268.131654076,51412822.001383469,49772684.342271879,48219256.306250781,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL458:FE458))","v":6714095.3162521338},{"$f":"EL456+EL451","v":7267761.4408069439},{"$f":"EM456+EM451","v":6940257.3708185777},6875527.4215997057,6784211.2730423687,6759384.1053736182,6949873.6098011285,6803577.4661631957,6748351.7229533307,6694927.163938107,6642626.8469996275,6591353.2081022058,6541126.7808066644,6491968.5093450416,6443899.7568340143,6396942.3136525946,6351118.4059873736,6306450.7045486774,6262962.3334610369,6220676.8793314714,6179618.4004991427,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI458:GB458))","v":7232623.7798568299},{"$f":"FI456+FI451","v":7426018.7057557851},{"$f":"FJ456+FJ451","v":7386908.3854129817},7334358.7779821223,7249708.4226204092,7243518.4775815289,7492552.9997594506,7341219.8142957259,7297625.0102879293,7255912.1925218329,7215443.2859018836,7176129.392078124,7137993.6113064792,7101059.5058479942,7065351.1092089266,7030892.935565671,6997709.9893781375,6965827.7751954459,6935272.3076576907,6906070.1216977704,6878248.2829472404,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF458:GY458))","v":31469514.970930357},{"$f":"GF456+GF451","v":37771852.990345165},{"$f":"GG456+GG451","v":36878880.411796361},35977597.114969447,35055447.806034207,34237567.995259248,33714347.241693892,32723982.773287058,31880682.616286188,31048367.401255678,30220646.122841697,29396483.083350584,28575931.725112699,27173499.025823966,26352806.099621557,25535795.730057213,24722525.115725234,23913052.74897597,23107438.440432422,22305743.344008114,21508029.982435875,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC458:HV458))","v":42865181.733804807},{"$f":"HC456+HC451","v":50062370.526443891},{"$f":"HD456+HD451","v":48998915.619962141},48043540.94400508,46944345.443235062,46205681.780035608,46592560.375497721,45061016.160111412,44070870.253442168,43094602.281065553,42125117.710585073,41161253.024981782,40203049.732160866,36908360.036261417,35931489.173054621,34960025.471554376,33994011.26484099,33033490.331792958,32078507.920569051,31129110.772603311,30185347.147122726,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ458:IS458))","v":65458343.246958688},{"$f":"HZ456+HZ451","v":74377656.087377489},{"$f":"IA456+IA451","v":72982484.205019087},71928652.508848563,70484920.397142321,69914087.571666881,72130417.769851387,69525632.266438082,68250788.490442619,66995538.590041906,65751440.899282455,64517086.385308854,63292492.6871759,56222202.461909041,54941889.188547477,53670432.287029468,52407844.359407283,51154139.75761576,49909334.604885161,48673446.817690566,47446496.128247343,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW458:JP458))","v":8420672.3057576939},{"$f":"IW456+IW451","v":10456323.847311461},{"$f":"IX456+IX451","v":10174218.359098151},9876583.6815750562,9585291.0518225562,9299923.0588077549,9020101.0875497274,8745468.8014638796,8475697.6548377275,8208961.3180476278,7943251.9772541784,7678241.8775408352,7413945.0037292028,7150375.6203373112,6887548.2771735601,6625477.8150425088,6364179.371564812,6103668.3871135376,5843960.6108692111,5585072.1069959765,5327019.260941254]
[]
[null,"Fixed $/kW",{"$f":"C451/'Resource Options'!$J$31/1000","v":220.59143704342125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Z451/'Resource Options'!$J$32/1000","v":432.35921660510542},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AW451/'Resource Options'!$J$33/1000","v":162.6720443427896},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BT451/'Resource Options'!$J$34/1000","v":318.78290748121094},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CQ451/'Resource Options'!$J$35/1000","v":631.00463375805305},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DN451/'Resource Options'!$J$36/1000","v":1567.66981258858},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EK451/'Resource Options'!$J$37/1000","v":194.11345217013766},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"FH451/'Resource Options'!$J$38/1000","v":202.04184397976738},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"GE451/'Resource Options'!$J$38/1000","v":1110.3747087768297},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HB451/'Resource Options'!$J$38/1000","v":1120.9837091106547},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HY451/'Resource Options'!$J$38/1000","v":1134.2748292745046},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IV451/'Resource Options'!$J$42/1000","v":312.9050653294658}]
[null,"Fixed $/kWh",{"$f":"C451/'Resource Options'!$K$31/1000","v":55.147859260855313},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Z451/'Resource Options'!$K$32/1000","v":54.044902075638177},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AW451/'Resource Options'!$K$33/1000","v":40.668011085697401},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BT451/'Resource Options'!$K$34/1000","v":39.847863435151368},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CQ451/'Resource Options'!$K$35/1000","v":39.437789609878315},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DN451/'Resource Options'!$K$36/1000","v":39.191745314714495},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EK451/'Resource Options'!$K$37/1000","v":48.528363042534416},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"FH451/'Resource Options'!$K$38/1000","v":50.510460994941845},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"GE451/'Resource Options'!$K$38/1000","v":277.59367719420743},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HB451/'Resource Options'!$K$38/1000","v":280.24592727766367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HY451/'Resource Options'!$K$38/1000","v":283.56870731862614},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IV451/'Resource Options'!$K$42/1000","v":26.075422110788814}]
[null,"Variable $/MWh",{"$f":"C456/D444","v":50.332001277292456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"Z456/AA444","v":50.332001277292456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"AW456/AX444","v":50.332001277292463},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"BT456/BU444","v":50.332001277292463},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"CQ456/CR444","v":50.332001277292463},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"DN456/DO444","v":50.332001277292456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"EK456/EL444","v":50.993397589005284},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"FH456/FI444","v":59.769251516784799},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"GE456/GF444","v":101.64786990437283},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HB456/HC444","v":101.64786990437283},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HY456/HZ444","v":101.64786990437283},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"IV456/IW444","v":5.461604315260745}]
[null,"All per $/MWh",{"$f":"C458/(D444-D445)","v":228.88866664715772},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Z458/(AA444-AA445)","v":225.45480243415298},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AW458/(AX444-AX445)","v":183.80819287642944},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BT458/(BU444-BU445)","v":181.25480666675938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CQ458/(CR444-CR445)","v":179.97811356192426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DN458/(DO444-DO445)","v":179.21209769902325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EK458/(EL444-EL445)","v":262.78259554802872},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"FH458/(FI444-FI445)","v":295.75235247830017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"GE458/(GF444-GF446)","v":1498.6430650506763},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HB458/(HC444-HC446)","v":510.33204195269752},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HY458/(HZ444-HZ446)","v":311.72610142666343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IV458/(IW444-IW446)","v":118.30941068855208}]
[]
[null,{"$f":"D466&\" \"&'Resource Options'!$B$31","v":"2040 Distribution Scale 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA466&\" \"&'Resource Options'!$B$32","v":"2040 Distribution Scale 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX466&\" \"&'Resource Options'!$B$33","v":"2040 4hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU466&\" \"&'Resource Options'!$B$34","v":"2040 8hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR466&\" \"&'Resource Options'!$B$35","v":"2040 16hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO466&\" \"&'Resource Options'!$B$36","v":"2040 40hr Lithium-Ion"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL466&\" \"&'Resource Options'!$B$37","v":"2040 4 hr Vanadium Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI466&\" \"&'Resource Options'!$B$38","v":"2040 4 hr Zinc Bromide Flow Battery"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF466&\" \"&'Resource Options'!$B$39","v":"2040 Hydrogen Fuel Cell with 4 hrs storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HC466&\" \"&'Resource Options'!$B$40","v":"2040 Hydrogen Fuel Cell with 16 hrs Storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"HZ466&\" \"&'Resource Options'!$B$41","v":"2040 Hydrogen Fuel Cell with 40 Hrs Storage w/ Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"IW466&\" \"&'Resource Options'!$B$42","v":"2040 Liquid Air"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2040,{"$f":"D466+1","v":2041},{"$f":"E466+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,"Year",null,2040,{"$f":"AA466+1","v":2041},{"$f":"AB466+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,"Year",null,2040,{"$f":"AX466+1","v":2041},{"$f":"AY466+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,"Year",null,2040,{"$f":"BU466+1","v":2041},{"$f":"BV466+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,"Year",null,2040,{"$f":"CR466+1","v":2041},{"$f":"CS466+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,"Year",null,2040,{"$f":"DO466+1","v":2041},{"$f":"DP466+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,"Year",null,2040,{"$f":"EL466+1","v":2041},{"$f":"EM466+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,"Year",null,2040,{"$f":"FI466+1","v":2041},{"$f":"FJ466+1","v":2042},2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,"Year",null,2040,{"$f":"GF466+1","v":2041},{"$f":"GG466+1","v":2042},{"$f":"GH466+1","v":2043},{"$f":"GI466+1","v":2044},{"$f":"GJ466+1","v":2045},{"$f":"GK466+1","v":2046},{"$f":"GL466+1","v":2047},{"$f":"GM466+1","v":2048},{"$f":"GN466+1","v":2049},{"$f":"GO466+1","v":2050},{"$f":"GP466+1","v":2051},{"$f":"GQ466+1","v":2052},{"$f":"GR466+1","v":2053},{"$f":"GS466+1","v":2054},{"$f":"GT466+1","v":2055},{"$f":"GU466+1","v":2056},{"$f":"GV466+1","v":2057},{"$f":"GW466+1","v":2058},{"$f":"GX466+1","v":2059},null,"Year",null,2040,{"$f":"HC466+1","v":2041},{"$f":"HD466+1","v":2042},{"$f":"HE466+1","v":2043},{"$f":"HF466+1","v":2044},{"$f":"HG466+1","v":2045},{"$f":"HH466+1","v":2046},{"$f":"HI466+1","v":2047},{"$f":"HJ466+1","v":2048},{"$f":"HK466+1","v":2049},{"$f":"HL466+1","v":2050},{"$f":"HM466+1","v":2051},{"$f":"HN466+1","v":2052},{"$f":"HO466+1","v":2053},{"$f":"HP466+1","v":2054},{"$f":"HQ466+1","v":2055},{"$f":"HR466+1","v":2056},{"$f":"HS466+1","v":2057},{"$f":"HT466+1","v":2058},{"$f":"HU466+1","v":2059},null,"Year",null,2040,{"$f":"HZ466+1","v":2041},{"$f":"IA466+1","v":2042},{"$f":"IB466+1","v":2043},{"$f":"IC466+1","v":2044},{"$f":"ID466+1","v":2045},{"$f":"IE466+1","v":2046},{"$f":"IF466+1","v":2047},{"$f":"IG466+1","v":2048},{"$f":"IH466+1","v":2049},{"$f":"II466+1","v":2050},{"$f":"IJ466+1","v":2051},{"$f":"IK466+1","v":2052},{"$f":"IL466+1","v":2053},{"$f":"IM466+1","v":2054},{"$f":"IN466+1","v":2055},{"$f":"IO466+1","v":2056},{"$f":"IP466+1","v":2057},{"$f":"IQ466+1","v":2058},{"$f":"IR466+1","v":2059},null,"Year",null,2040,{"$f":"IW466+1","v":2041},{"$f":"IX466+1","v":2042},{"$f":"IY466+1","v":2043},{"$f":"IZ466+1","v":2044},{"$f":"JA466+1","v":2045},{"$f":"JB466+1","v":2046},{"$f":"JC466+1","v":2047},{"$f":"JD466+1","v":2048},{"$f":"JE466+1","v":2049},{"$f":"JF466+1","v":2050},{"$f":"JG466+1","v":2051},{"$f":"JH466+1","v":2052},{"$f":"JI466+1","v":2053},{"$f":"JJ466+1","v":2054},{"$f":"JK466+1","v":2055},{"$f":"JL466+1","v":2056},{"$f":"JM466+1","v":2057},{"$f":"JN466+1","v":2058},{"$f":"JO466+1","v":2059}]
[null,"MWh",null,{"$f":"'Resource Options'!$K$31*365","v":7300},{"$f":"D467","v":7300},{"$f":"E467","v":7300},7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,7300,null,"MWh",null,{"$f":"'Resource Options'!$K$32*365","v":14600},{"$f":"AA467","v":14600},{"$f":"AB467","v":14600},14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,14600,null,"MWh",null,{"$f":"'Resource Options'!$K$33*365","v":36500},{"$f":"AX467","v":36500},{"$f":"AY467","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$34*365","v":73000},{"$f":"BU467","v":73000},{"$f":"BV467","v":73000},73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,null,"MWh",null,{"$f":"'Resource Options'!$K$35*365","v":146000},{"$f":"CR467","v":146000},{"$f":"CS467","v":146000},146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,146000,null,"MWh",null,{"$f":"'Resource Options'!$K$36*365","v":365000},{"$f":"DO467","v":365000},{"$f":"DP467","v":365000},365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,null,"MWh",null,{"$f":"'Resource Options'!$K$37*365","v":36500},{"$f":"EL467","v":36500},{"$f":"EM467","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$38*365","v":36500},{"$f":"FI467","v":36500},{"$f":"FJ467","v":36500},36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,36500,null,"MWh",null,{"$f":"'Resource Options'!$K$39*365","v":36500},{"$f":"GF467*(1-'Resource Options'!$AA$39)","v":36244.5},{"$f":"GG467*(1-'Resource Options'!$AA$39)","v":35990.788500000002},{"$f":"GH467*(1-'Resource Options'!$AA$39)","v":35738.8529805},{"$f":"GI467*(1-'Resource Options'!$AA$39)","v":35488.681009636501},{"$f":"GJ467*(1-'Resource Options'!$AA$39)","v":35240.260242569042},{"$f":"GK467*(1-'Resource Options'!$AA$39)","v":34993.578420871061},{"$f":"GL467*(1-'Resource Options'!$AA$39)","v":34748.623371924965},{"$f":"GM467*(1-'Resource Options'!$AA$39)","v":34505.383008321493},{"$f":"GN467*(1-'Resource Options'!$AA$39)","v":34263.84532726324},{"$f":"GO467*(1-'Resource Options'!$AA$39)","v":34023.998409972395},{"$f":"GP467*(1-'Resource Options'!$AA$39)","v":33785.83042110259},{"$f":"GQ467*(1-'Resource Options'!$AA$39)","v":33549.329608154869},{"$f":"GR467*(1-'Resource Options'!$AA$39)","v":33314.484300897784},{"$f":"GS467*(1-'Resource Options'!$AA$39)","v":33081.282910791502},{"$f":"GT467*(1-'Resource Options'!$AA$39)","v":32849.713930415965},{"$f":"GU467*(1-'Resource Options'!$AA$39)","v":32619.765932903054},{"$f":"GV467*(1-'Resource Options'!$AA$39)","v":32391.427571372733},{"$f":"GW467*(1-'Resource Options'!$AA$39)","v":32164.687578373123},{"$f":"GX467*(1-'Resource Options'!$AA$39)","v":31939.534765324512},null,"MWh",null,{"$f":"'Resource Options'!$K$40*365","v":146000},{"$f":"HC467*(1-'Resource Options'!$AA$40)","v":144978},{"$f":"HD467*(1-'Resource Options'!$AA$40)","v":143963.15400000001},{"$f":"HE467*(1-'Resource Options'!$AA$40)","v":142955.411922},{"$f":"HF467*(1-'Resource Options'!$AA$40)","v":141954.724038546},{"$f":"HG467*(1-'Resource Options'!$AA$40)","v":140961.04097027617},{"$f":"HH467*(1-'Resource Options'!$AA$40)","v":139974.31368348424},{"$f":"HI467*(1-'Resource Options'!$AA$40)","v":138994.49348769986},{"$f":"HJ467*(1-'Resource Options'!$AA$40)","v":138021.53203328597},{"$f":"HK467*(1-'Resource Options'!$AA$40)","v":137055.38130905296},{"$f":"HL467*(1-'Resource Options'!$AA$40)","v":136095.99363988958},{"$f":"HM467*(1-'Resource Options'!$AA$40)","v":135143.32168441036},{"$f":"HN467*(1-'Resource Options'!$AA$40)","v":134197.31843261948},{"$f":"HO467*(1-'Resource Options'!$AA$40)","v":133257.93720359114},{"$f":"HP467*(1-'Resource Options'!$AA$40)","v":132325.13164316601},{"$f":"HQ467*(1-'Resource Options'!$AA$40)","v":131398.85572166386},{"$f":"HR467*(1-'Resource Options'!$AA$40)","v":130479.06373161222},{"$f":"HS467*(1-'Resource Options'!$AA$40)","v":129565.71028549093},{"$f":"HT467*(1-'Resource Options'!$AA$40)","v":128658.75031349249},{"$f":"HU467*(1-'Resource Options'!$AA$40)","v":127758.13906129805},null,"MWh",null,{"$f":"'Resource Options'!$K$41*365","v":365000},{"$f":"HZ467*(1-'Resource Options'!$AA$41)","v":362445},{"$f":"IA467*(1-'Resource Options'!$AA$41)","v":359907.88500000001},{"$f":"IB467*(1-'Resource Options'!$AA$41)","v":357388.529805},{"$f":"IC467*(1-'Resource Options'!$AA$41)","v":354886.81009636499},{"$f":"ID467*(1-'Resource Options'!$AA$41)","v":352402.60242569045},{"$f":"IE467*(1-'Resource Options'!$AA$41)","v":349935.7842087106},{"$f":"IF467*(1-'Resource Options'!$AA$41)","v":347486.23371924961},{"$f":"IG467*(1-'Resource Options'!$AA$41)","v":345053.83008321485},{"$f":"IH467*(1-'Resource Options'!$AA$41)","v":342638.45327263232},{"$f":"II467*(1-'Resource Options'!$AA$41)","v":340239.98409972392},{"$f":"IJ467*(1-'Resource Options'!$AA$41)","v":337858.30421102582},{"$f":"IK467*(1-'Resource Options'!$AA$41)","v":335493.29608154861},{"$f":"IL467*(1-'Resource Options'!$AA$41)","v":333144.84300897777},{"$f":"IM467*(1-'Resource Options'!$AA$41)","v":330812.82910791493},{"$f":"IN467*(1-'Resource Options'!$AA$41)","v":328497.1393041595},{"$f":"IO467*(1-'Resource Options'!$AA$41)","v":326197.65932903037},{"$f":"IP467*(1-'Resource Options'!$AA$41)","v":323914.27571372717},{"$f":"IQ467*(1-'Resource Options'!$AA$41)","v":321646.87578373105},{"$f":"IR467*(1-'Resource Options'!$AA$41)","v":319395.34765324491},null,"MWh",null,{"$f":"'Resource Options'!$K$42*365","v":109500},{"$f":"IW467*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IX467*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IY467*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"IZ467*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JA467*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JB467*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JC467*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JD467*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JE467*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JF467*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JG467*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JH467*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JI467*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JJ467*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JK467*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JL467*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JM467*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JN467*(1-'Resource Options'!$AA$42)","v":109500},{"$f":"JO467*(1-'Resource Options'!$AA$42)","v":109500}]
[null,"Storage Losses",null,{"$f":"D467*(1-'Resource Options'!$W$31)","v":876},{"$f":"E467*(1-'Resource Options'!$W$31)","v":876},{"$f":"F467*(1-'Resource Options'!$W$31)","v":876},{"$f":"G467*(1-'Resource Options'!$W$31)","v":876},{"$f":"H467*(1-'Resource Options'!$W$31)","v":876},{"$f":"I467*(1-'Resource Options'!$W$31)","v":876},{"$f":"J467*(1-'Resource Options'!$W$31)","v":876},{"$f":"K467*(1-'Resource Options'!$W$31)","v":876},{"$f":"L467*(1-'Resource Options'!$W$31)","v":876},{"$f":"M467*(1-'Resource Options'!$W$31)","v":876},{"$f":"N467*(1-'Resource Options'!$W$31)","v":876},{"$f":"O467*(1-'Resource Options'!$W$31)","v":876},{"$f":"P467*(1-'Resource Options'!$W$31)","v":876},{"$f":"Q467*(1-'Resource Options'!$W$31)","v":876},{"$f":"R467*(1-'Resource Options'!$W$31)","v":876},{"$f":"S467*(1-'Resource Options'!$W$31)","v":876},{"$f":"T467*(1-'Resource Options'!$W$31)","v":876},{"$f":"U467*(1-'Resource Options'!$W$31)","v":876},{"$f":"V467*(1-'Resource Options'!$W$31)","v":876},{"$f":"W467*(1-'Resource Options'!$W$31)","v":876},null,"Storage Losses",null,{"$f":"AA467*(1-'Resource Options'!$W$32)","v":1752},{"$f":"AB467*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AC467*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AD467*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AE467*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AF467*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AG467*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AH467*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AI467*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AJ467*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AK467*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AL467*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AM467*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AN467*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AO467*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AP467*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AQ467*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AR467*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AS467*(1-'Resource Options'!$W$31)","v":1752},{"$f":"AT467*(1-'Resource Options'!$W$31)","v":1752},null,"Storage Losses",null,{"$f":"AX467*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AY467*(1-'Resource Options'!$W$33)","v":4380},{"$f":"AZ467*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BA467*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BB467*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BC467*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BD467*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BE467*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BF467*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BG467*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BH467*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BI467*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BJ467*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BK467*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BL467*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BM467*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BN467*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BO467*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BP467*(1-'Resource Options'!$W$33)","v":4380},{"$f":"BQ467*(1-'Resource Options'!$W$33)","v":4380},null,"Storage Losses",null,{"$f":"BU467*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BV467*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BW467*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BX467*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BY467*(1-'Resource Options'!$W$34)","v":8760},{"$f":"BZ467*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CA467*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CB467*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CC467*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CD467*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CE467*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CF467*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CG467*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CH467*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CI467*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CJ467*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CK467*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CL467*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CM467*(1-'Resource Options'!$W$34)","v":8760},{"$f":"CN467*(1-'Resource Options'!$W$34)","v":8760},null,"Storage Losses",null,{"$f":"CR467*(1-'Resource Options'!$W$35)","v":17520},{"$f":"CS467*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CT467*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CU467*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CV467*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CW467*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CX467*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CY467*(1-'Resource Options'!$W$33)","v":17520},{"$f":"CZ467*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DA467*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DB467*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DC467*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DD467*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DE467*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DF467*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DG467*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DH467*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DI467*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DJ467*(1-'Resource Options'!$W$33)","v":17520},{"$f":"DK467*(1-'Resource Options'!$W$33)","v":17520},null,"Storage Losses",null,{"$f":"DO467*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DP467*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DQ467*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DR467*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DS467*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DT467*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DU467*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DV467*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DW467*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DX467*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DY467*(1-'Resource Options'!$W$36)","v":43800},{"$f":"DZ467*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EA467*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EB467*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EC467*(1-'Resource Options'!$W$36)","v":43800},{"$f":"ED467*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EE467*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EF467*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EG467*(1-'Resource Options'!$W$36)","v":43800},{"$f":"EH467*(1-'Resource Options'!$W$36)","v":43800},null,"Storage Losses",null,{"$f":"EL467*(1-'Resource Options'!$W$37)","v":10950.000000000002},{"$f":"EM467*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EN467*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EO467*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EP467*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EQ467*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ER467*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ES467*(1-'Resource Options'!$W$36)","v":4380},{"$f":"ET467*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EU467*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EV467*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EW467*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EX467*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EY467*(1-'Resource Options'!$W$36)","v":4380},{"$f":"EZ467*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FA467*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FB467*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FC467*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FD467*(1-'Resource Options'!$W$36)","v":4380},{"$f":"FE467*(1-'Resource Options'!$W$36)","v":4380},null,"Storage Losses",null,{"$f":"FI467*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FJ467*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FK467*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FL467*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FM467*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FN467*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FO467*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FP467*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FQ467*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FR467*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FS467*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FT467*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FU467*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FV467*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FW467*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FX467*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FY467*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"FZ467*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GA467*(1-'Resource Options'!$W$38)","v":12044.999999999998},{"$f":"GB467*(1-'Resource Options'!$W$38)","v":12044.999999999998},null,"kg",null,{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GF467","v":1277500},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GG467","v":1268557.5},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GH467","v":1259677.5975000001},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GI467","v":1250859.8543175},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GJ467","v":1242103.8353372775},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GK467","v":1233409.1084899164},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GL467","v":1224775.2447304872},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GM467","v":1216201.8180173738},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GN467","v":1207688.4052912523},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GO467","v":1199234.5864542134},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GP467","v":1190839.9443490338},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GQ467","v":1182504.0647385907},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GR467","v":1174226.5362854204},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GS467","v":1166006.9505314224},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GT467","v":1157844.9018777027},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GU467","v":1149739.9875645589},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GV467","v":1141691.8076516069},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GW467","v":1133699.9649980457},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GX467","v":1125764.0652430593},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*GY467","v":1117883.7167863578},null,"kg",null,{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HC467","v":5110000},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HD467","v":5074230},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HE467","v":5038710.3900000006},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HF467","v":5003439.4172700001},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HG467","v":4968415.34134911},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HH467","v":4933636.4339596657},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HI467","v":4899100.9789219489},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HJ467","v":4864807.2720694952},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HK467","v":4830753.6211650092},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HL467","v":4796938.3458168535},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HM467","v":4763359.777396135},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HN467","v":4730016.2589543629},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HO467","v":4696906.1451416817},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HP467","v":4664027.8021256896},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HQ467","v":4631379.6075108107},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HR467","v":4598959.9502582354},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HS467","v":4566767.2306064274},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HT467","v":4534799.8599921828},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HU467","v":4503056.2609722372},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HV467","v":4471534.8671454312},null,"kg",null,{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*HZ467","v":12775000},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IA467","v":12685575},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IB467","v":12596775.975},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IC467","v":12508598.543175001},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*ID467","v":12421038.353372775},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IE467","v":12334091.084899167},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IF467","v":12247752.447304871},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IG467","v":12162018.180173736},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IH467","v":12076884.05291252},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*II467","v":11992345.86454213},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IJ467","v":11908399.443490338},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IK467","v":11825040.647385905},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IL467","v":11742265.362854201},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IM467","v":11660069.505314222},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IN467","v":11578449.018777022},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IO467","v":11497399.875645582},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IP467","v":11416918.076516064},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IQ467","v":11336999.64998045},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IR467","v":11257640.652430587},{"$f":"HLOOKUP($GF466,Efficiency!$B$7:$BB$38,ROW(Efficiency!$A$29)-ROW(Efficiency!$A$7)+1,FALSE)*IS467","v":11178837.167863572}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses (MWh)",null,{"$f":"GF468*12/1000","v":15330},{"$f":"GG468*12/1000","v":15222.69},{"$f":"GH468*12/1000","v":15116.131170000002},{"$f":"GI468*12/1000","v":15010.31825181},{"$f":"GJ468*12/1000","v":14905.24602404733},{"$f":"GK468*12/1000","v":14800.909301878995},{"$f":"GL468*12/1000","v":14697.302936765846},{"$f":"GM468*12/1000","v":14594.421816208485},{"$f":"GN468*12/1000","v":14492.260863495028},{"$f":"GO468*12/1000","v":14390.81503745056},{"$f":"GP468*12/1000","v":14290.079332188405},{"$f":"GQ468*12/1000","v":14190.048776863088},{"$f":"GR468*12/1000","v":14090.718435425046},{"$f":"GS468*12/1000","v":13992.083406377069},{"$f":"GT468*12/1000","v":13894.138822532432},{"$f":"GU468*12/1000","v":13796.879850774705},{"$f":"GV468*12/1000","v":13700.301691819282},{"$f":"GW468*12/1000","v":13604.399579976547},{"$f":"GX468*12/1000","v":13509.168782916711},{"$f":"GY468*12/1000","v":13414.604601436295},null,"Storage Losses (MWh)",null,{"$f":"HC468*12/1000","v":61320},{"$f":"HD468*12/1000","v":60890.76},{"$f":"HE468*12/1000","v":60464.52468000001},{"$f":"HF468*12/1000","v":60041.273007240001},{"$f":"HG468*12/1000","v":59620.984096189321},{"$f":"HH468*12/1000","v":59203.637207515982},{"$f":"HI468*12/1000","v":58789.211747063382},{"$f":"HJ468*12/1000","v":58377.687264833941},{"$f":"HK468*12/1000","v":57969.043453980114},{"$f":"HL468*12/1000","v":57563.260149802241},{"$f":"HM468*12/1000","v":57160.317328753619},{"$f":"HN468*12/1000","v":56760.195107452353},{"$f":"HO468*12/1000","v":56362.873741700183},{"$f":"HP468*12/1000","v":55968.333625508276},{"$f":"HQ468*12/1000","v":55576.555290129727},{"$f":"HR468*12/1000","v":55187.51940309882},{"$f":"HS468*12/1000","v":54801.20676727713},{"$f":"HT468*12/1000","v":54417.598319906188},{"$f":"HU468*12/1000","v":54036.675131666845},{"$f":"HV468*12/1000","v":53658.418405745178},null,"Storage Losses (MWh)",null,{"$f":"HZ468*12/1000","v":153300},{"$f":"IA468*12/1000","v":152226.9},{"$f":"IB468*12/1000","v":151161.31169999999},{"$f":"IC468*12/1000","v":150103.18251810002},{"$f":"ID468*12/1000","v":149052.4602404733},{"$f":"IE468*12/1000","v":148009.09301879001},{"$f":"IF468*12/1000","v":146973.02936765843},{"$f":"IG468*12/1000","v":145944.21816208481},{"$f":"IH468*12/1000","v":144922.60863495024},{"$f":"II468*12/1000","v":143908.15037450558},{"$f":"IJ468*12/1000","v":142900.79332188403},{"$f":"IK468*12/1000","v":141900.48776863088},{"$f":"IL468*12/1000","v":140907.18435425044},{"$f":"IM468*12/1000","v":139920.83406377066},{"$f":"IN468*12/1000","v":138941.38822532428},{"$f":"IO468*12/1000","v":137968.79850774701},{"$f":"IP468*12/1000","v":137003.01691819276},{"$f":"IQ468*12/1000","v":136043.9957997654},{"$f":"IR468*12/1000","v":135091.68782916703},{"$f":"IS468*12/1000","v":134146.04601436286},null,"Storage Losses (MWh)",null,{"$f":"IW467*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IX467*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IY467*(1-'Resource Options'!$W$42)","v":38325},{"$f":"IZ467*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JA467*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JB467*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JC467*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JD467*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JE467*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JF467*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JG467*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JH467*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JI467*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JJ467*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JK467*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JL467*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JM467*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JN467*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JO467*(1-'Resource Options'!$W$42)","v":38325},{"$f":"JP467*(1-'Resource Options'!$W$42)","v":38325}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D470:W470))","v":203667.41982988681},{"$f":"HLOOKUP(D466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":190497.32646279637},{"$f":"D470*(1+'Fixed O&M'!$A$29)","v":194307.27299205228},{"$f":"E470*(1+'Fixed O&M'!$A$29)","v":198193.41845189332},{"$f":"F470*(1+'Fixed O&M'!$A$29)","v":202157.28682093119},{"$f":"G470*(1+'Fixed O&M'!$A$29)","v":206200.43255734982},{"$f":"H470*(1+'Fixed O&M'!$A$29)","v":210324.44120849684},{"$f":"I470*(1+'Fixed O&M'!$A$29)","v":214530.93003266677},{"$f":"J470*(1+'Fixed O&M'!$A$29)","v":218821.54863332011},{"$f":"K470*(1+'Fixed O&M'!$A$29)","v":223197.9796059865},{"$f":"L470*(1+'Fixed O&M'!$A$29)","v":227661.93919810624},{"$f":"HLOOKUP(N466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$31*1000","v":183232.69437299331},{"$f":"N470*(1+'Fixed O&M'!$A$29)","v":186897.34826045317},{"$f":"O470*(1+'Fixed O&M'!$A$29)","v":190635.29522566224},{"$f":"P470*(1+'Fixed O&M'!$A$29)","v":194448.00113017549},{"$f":"Q470*(1+'Fixed O&M'!$A$29)","v":198336.961152779},{"$f":"R470*(1+'Fixed O&M'!$A$29)","v":202303.70037583457},{"$f":"S470*(1+'Fixed O&M'!$A$29)","v":206349.77438335126},{"$f":"T470*(1+'Fixed O&M'!$A$29)","v":210476.7698710183},{"$f":"U470*(1+'Fixed O&M'!$A$29)","v":214686.30526843868},{"$f":"V470*(1+'Fixed O&M'!$A$29)","v":218980.03137380746},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA470:AT470))","v":399188.14286657813},{"$f":"HLOOKUP(AA466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":373374.75986708084},{"$f":"AA470*(1+'Fixed O&M'!$A$30)","v":380842.25506442244},{"$f":"AB470*(1+'Fixed O&M'!$A$30)","v":388459.1001657109},{"$f":"AC470*(1+'Fixed O&M'!$A$30)","v":396228.2821690251},{"$f":"AD470*(1+'Fixed O&M'!$A$30)","v":404152.84781240561},{"$f":"AE470*(1+'Fixed O&M'!$A$30)","v":412235.90476865374},{"$f":"AF470*(1+'Fixed O&M'!$A$30)","v":420480.62286402681},{"$f":"AG470*(1+'Fixed O&M'!$A$30)","v":428890.23532130738},{"$f":"AH470*(1+'Fixed O&M'!$A$30)","v":437468.04002773354},{"$f":"AI470*(1+'Fixed O&M'!$A$30)","v":446217.40082828823},{"$f":"HLOOKUP(AK466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$32*1000","v":359136.08097106672},{"$f":"AK470*(1+'Fixed O&M'!$A$30)","v":366318.80259048805},{"$f":"AL470*(1+'Fixed O&M'!$A$30)","v":373645.1786422978},{"$f":"AM470*(1+'Fixed O&M'!$A$30)","v":381118.08221514378},{"$f":"AN470*(1+'Fixed O&M'!$A$30)","v":388740.44385944668},{"$f":"AO470*(1+'Fixed O&M'!$A$30)","v":396515.25273663562},{"$f":"AP470*(1+'Fixed O&M'!$A$30)","v":404445.55779136834},{"$f":"AQ470*(1+'Fixed O&M'!$A$30)","v":412534.46894719574},{"$f":"AR470*(1+'Fixed O&M'!$A$30)","v":420785.15832613967},{"$f":"AS470*(1+'Fixed O&M'!$A$30)","v":429200.86149266246},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX470:BQ470))","v":750958.33260353154},{"$f":"HLOOKUP(AX466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":702397.83449615689},{"$f":"AX470*(1+'Fixed O&M'!$A$31)","v":716445.79118608008},{"$f":"AY470*(1+'Fixed O&M'!$A$31)","v":730774.70700980164},{"$f":"AZ470*(1+'Fixed O&M'!$A$31)","v":745390.20114999765},{"$f":"BA470*(1+'Fixed O&M'!$A$31)","v":760298.0051729976},{"$f":"BB470*(1+'Fixed O&M'!$A$31)","v":775503.9652764576},{"$f":"BC470*(1+'Fixed O&M'!$A$31)","v":791014.04458198673},{"$f":"BD470*(1+'Fixed O&M'!$A$31)","v":806834.32547362649},{"$f":"BE470*(1+'Fixed O&M'!$A$31)","v":822971.01198309904},{"$f":"BF470*(1+'Fixed O&M'!$A$31)","v":839430.4322227611},{"$f":"HLOOKUP(BH466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$33*1000","v":675611.83207272924},{"$f":"BH470*(1+'Fixed O&M'!$A$31)","v":689124.06871418387},{"$f":"BI470*(1+'Fixed O&M'!$A$31)","v":702906.55008846754},{"$f":"BJ470*(1+'Fixed O&M'!$A$31)","v":716964.68109023687},{"$f":"BK470*(1+'Fixed O&M'!$A$31)","v":731303.97471204167},{"$f":"BL470*(1+'Fixed O&M'!$A$31)","v":745930.05420628248},{"$f":"BM470*(1+'Fixed O&M'!$A$31)","v":760848.65529040818},{"$f":"BN470*(1+'Fixed O&M'!$A$31)","v":776065.62839621631},{"$f":"BO470*(1+'Fixed O&M'!$A$31)","v":791586.9409641407},{"$f":"BP470*(1+'Fixed O&M'!$A$31)","v":807418.67978342355},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU470:CN470))","v":1471627.6643092856},{"$f":"HLOOKUP(BU466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1376465.2973645139},{"$f":"BU470*(1+'Fixed O&M'!$A$32)","v":1403994.6033118041},{"$f":"BV470*(1+'Fixed O&M'!$A$32)","v":1432074.4953780402},{"$f":"BW470*(1+'Fixed O&M'!$A$32)","v":1460715.9852856011},{"$f":"BX470*(1+'Fixed O&M'!$A$32)","v":1489930.3049913133},{"$f":"BY470*(1+'Fixed O&M'!$A$32)","v":1519728.9110911395},{"$f":"BZ470*(1+'Fixed O&M'!$A$32)","v":1550123.4893129624},{"$f":"CA470*(1+'Fixed O&M'!$A$32)","v":1581125.9590992217},{"$f":"CB470*(1+'Fixed O&M'!$A$32)","v":1612748.4782812062},{"$f":"CC470*(1+'Fixed O&M'!$A$32)","v":1645003.4478468304},{"$f":"HLOOKUP(CE466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$34*1000","v":1323973.6737002442},{"$f":"CE470*(1+'Fixed O&M'!$A$32)","v":1350453.1471742492},{"$f":"CF470*(1+'Fixed O&M'!$A$32)","v":1377462.2101177343},{"$f":"CG470*(1+'Fixed O&M'!$A$32)","v":1405011.454320089},{"$f":"CH470*(1+'Fixed O&M'!$A$32)","v":1433111.6834064908},{"$f":"CI470*(1+'Fixed O&M'!$A$32)","v":1461773.9170746207},{"$f":"CJ470*(1+'Fixed O&M'!$A$32)","v":1491009.3954161131},{"$f":"CK470*(1+'Fixed O&M'!$A$32)","v":1520829.5833244354},{"$f":"CL470*(1+'Fixed O&M'!$A$32)","v":1551246.1749909241},{"$f":"CM470*(1+'Fixed O&M'!$A$32)","v":1582271.0984907425},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR470:DK470))","v":2912966.327720793},{"$f":"HLOOKUP(CR466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":2724600.2231012266},{"$f":"CR470*(1+'Fixed O&M'!$A$33)","v":2779092.2275632513},{"$f":"CS470*(1+'Fixed O&M'!$A$33)","v":2834674.0721145165},{"$f":"CT470*(1+'Fixed O&M'!$A$33)","v":2891367.5535568069},{"$f":"CU470*(1+'Fixed O&M'!$A$33)","v":2949194.9046279429},{"$f":"CV470*(1+'Fixed O&M'!$A$33)","v":3008178.802720502},{"$f":"CW470*(1+'Fixed O&M'!$A$33)","v":3068342.3787749121},{"$f":"CX470*(1+'Fixed O&M'!$A$33)","v":3129709.2263504104},{"$f":"CY470*(1+'Fixed O&M'!$A$33)","v":3192303.4108774187},{"$f":"CZ470*(1+'Fixed O&M'!$A$33)","v":3256149.4790949672},{"$f":"HLOOKUP(DB466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$35*1000","v":2620697.356955274},{"$f":"DB470*(1+'Fixed O&M'!$A$33)","v":2673111.3040943798},{"$f":"DC470*(1+'Fixed O&M'!$A$33)","v":2726573.5301762675},{"$f":"DD470*(1+'Fixed O&M'!$A$33)","v":2781105.0007797927},{"$f":"DE470*(1+'Fixed O&M'!$A$33)","v":2836727.1007953887},{"$f":"DF470*(1+'Fixed O&M'!$A$33)","v":2893461.6428112965},{"$f":"DG470*(1+'Fixed O&M'!$A$33)","v":2951330.8756675227},{"$f":"DH470*(1+'Fixed O&M'!$A$33)","v":3010357.4931808733},{"$f":"DI470*(1+'Fixed O&M'!$A$33)","v":3070564.6430444908},{"$f":"DJ470*(1+'Fixed O&M'!$A$33)","v":3131975.9359053806},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO470:EH470))","v":7236982.3179553123},{"$f":"HLOOKUP(DO466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":6769005.0003113654},{"$f":"DO470*(1+'Fixed O&M'!$A$34)","v":6904385.1003175927},{"$f":"DP470*(1+'Fixed O&M'!$A$34)","v":7042472.8023239449},{"$f":"DQ470*(1+'Fixed O&M'!$A$34)","v":7183322.2583704237},{"$f":"DR470*(1+'Fixed O&M'!$A$34)","v":7326988.703537832},{"$f":"DS470*(1+'Fixed O&M'!$A$34)","v":7473528.4776085885},{"$f":"DT470*(1+'Fixed O&M'!$A$34)","v":7622999.0471607605},{"$f":"DU470*(1+'Fixed O&M'!$A$34)","v":7775459.0281039756},{"$f":"DV470*(1+'Fixed O&M'!$A$34)","v":7930968.2086660555},{"$f":"DW470*(1+'Fixed O&M'!$A$34)","v":8089587.5728393765},{"$f":"HLOOKUP(DY466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$36*1000","v":6510868.4067203617},{"$f":"DY470*(1+'Fixed O&M'!$A$34)","v":6641085.774854769},{"$f":"DZ470*(1+'Fixed O&M'!$A$34)","v":6773907.4903518641},{"$f":"EA470*(1+'Fixed O&M'!$A$34)","v":6909385.6401589019},{"$f":"EB470*(1+'Fixed O&M'!$A$34)","v":7047573.3529620804},{"$f":"EC470*(1+'Fixed O&M'!$A$34)","v":7188524.820021322},{"$f":"ED470*(1+'Fixed O&M'!$A$34)","v":7332295.3164217481},{"$f":"EE470*(1+'Fixed O&M'!$A$34)","v":7478941.2227501832},{"$f":"EF470*(1+'Fixed O&M'!$A$34)","v":7628520.0472051874},{"$f":"EG470*(1+'Fixed O&M'!$A$34)","v":7781090.4481492909},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL470:FE470))","v":2518175.0725157647},{"$f":"HLOOKUP(EL466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2164371.5390862329},{"$f":"HLOOKUP(EM466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2207658.9698679578},{"$f":"HLOOKUP(EN466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2251812.1492653168},{"$f":"HLOOKUP(EO466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2296848.3922506236},{"$f":"HLOOKUP(EP466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2342785.360095636},{"$f":"HLOOKUP(EQ466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2389641.0672975485},{"$f":"HLOOKUP(ER466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2437433.8886434995},{"$f":"HLOOKUP(ES466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2486182.5664163693},{"$f":"HLOOKUP(ET466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2535906.2177446969},{"$f":"HLOOKUP(EU466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2586624.3420995907},{"$f":"HLOOKUP(EV466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2638356.8289415827},{"$f":"HLOOKUP(EW466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2691123.9655204145},{"$f":"HLOOKUP(EX466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2744946.4448308232},{"$f":"HLOOKUP(EY466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2799845.3737274394},{"$f":"HLOOKUP(EZ466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2855842.281201988},{"$f":"HLOOKUP(FA466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2912959.1268260279},{"$f":"HLOOKUP(FB466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":2971218.3093625484},{"$f":"HLOOKUP(FC466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":3030642.6755497996},{"$f":"HLOOKUP(FD466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":3091255.5290607954},{"$f":"HLOOKUP(FE466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$37*1000","v":3153080.6396420118},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI470:GB470))","v":2832946.9565802352},{"$f":"HLOOKUP(FI466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2434917.9814720121},{"$f":"HLOOKUP(FJ466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2483616.3411014527},{"$f":"HLOOKUP(FK466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2533288.6679234817},{"$f":"HLOOKUP(FL466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2583954.4412819515},{"$f":"HLOOKUP(FM466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2635633.5301075904},{"$f":"HLOOKUP(FN466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2688346.200709742},{"$f":"HLOOKUP(FO466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2742113.1247239369},{"$f":"HLOOKUP(FP466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2796955.3872184157},{"$f":"HLOOKUP(FQ466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2852894.494962784},{"$f":"HLOOKUP(FR466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2909952.3848620397},{"$f":"HLOOKUP(FS466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":2968151.4325592807},{"$f":"HLOOKUP(FT466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3027514.4612104665},{"$f":"HLOOKUP(FU466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3088064.7504346757},{"$f":"HLOOKUP(FV466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3149826.0454433695},{"$f":"HLOOKUP(FW466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3212822.5663522366},{"$f":"HLOOKUP(FX466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3277079.0176792815},{"$f":"HLOOKUP(FY466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3342620.5980328671},{"$f":"HLOOKUP(FZ466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3409473.0099935252},{"$f":"HLOOKUP(GA466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3477662.4701933954},{"$f":"HLOOKUP(GB466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":3547215.7195972637},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF470:GY470))","v":7041876.6009948673},{"$f":"HLOOKUP(GF466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(GG466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(GH466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(GI466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(GJ466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},{"$f":"HLOOKUP(GK466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6682441.4633600349},{"$f":"HLOOKUP(GL466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6816090.292627234},{"$f":"HLOOKUP(GM466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6952412.0984797794},{"$f":"HLOOKUP(GN466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7091460.3404493742},{"$f":"HLOOKUP(GO466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7233289.5472583631},{"$f":"HLOOKUP(GP466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7377955.3382035298},{"$f":"HLOOKUP(GQ466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7525514.4449676005},{"$f":"HLOOKUP(GR466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7676024.7338669533},{"$f":"HLOOKUP(GS466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7829545.228544292},{"$f":"HLOOKUP(GT466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7986136.133115178},{"$f":"HLOOKUP(GU466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8145858.8557774816},{"$f":"HLOOKUP(GV466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8308776.0328930309},{"$f":"HLOOKUP(GW466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8474951.5535508934},{"$f":"HLOOKUP(GX466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8644450.58462191},{"$f":"HLOOKUP(GY466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8817339.5963143483},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC470:HV470))","v":7041876.6009948673},{"$f":"HLOOKUP(HC466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(HD466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(HE466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(HF466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(HG466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},{"$f":"HLOOKUP(HH466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6682441.4633600349},{"$f":"HLOOKUP(HI466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6816090.292627234},{"$f":"HLOOKUP(HJ466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6952412.0984797794},{"$f":"HLOOKUP(HK466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7091460.3404493742},{"$f":"HLOOKUP(HL466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7233289.5472583631},{"$f":"HLOOKUP(HM466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7377955.3382035298},{"$f":"HLOOKUP(HN466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7525514.4449676005},{"$f":"HLOOKUP(HO466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7676024.7338669533},{"$f":"HLOOKUP(HP466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7829545.228544292},{"$f":"HLOOKUP(HQ466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7986136.133115178},{"$f":"HLOOKUP(HR466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8145858.8557774816},{"$f":"HLOOKUP(HS466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8308776.0328930309},{"$f":"HLOOKUP(HT466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8474951.5535508934},{"$f":"HLOOKUP(HU466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8644450.58462191},{"$f":"HLOOKUP(HV466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8817339.5963143483},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ470:IS470))","v":7041876.6009948673},{"$f":"HLOOKUP(HZ466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6052493.1182500916},{"$f":"HLOOKUP(IA466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6173542.9806150934},{"$f":"HLOOKUP(IB466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6297013.8402273953},{"$f":"HLOOKUP(IC466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6422954.1170319431},{"$f":"HLOOKUP(ID466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6551413.1993725821},{"$f":"HLOOKUP(IE466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6682441.4633600349},{"$f":"HLOOKUP(IF466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6816090.292627234},{"$f":"HLOOKUP(IG466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":6952412.0984797794},{"$f":"HLOOKUP(IH466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7091460.3404493742},{"$f":"HLOOKUP(II466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7233289.5472583631},{"$f":"HLOOKUP(IJ466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7377955.3382035298},{"$f":"HLOOKUP(IK466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7525514.4449676005},{"$f":"HLOOKUP(IL466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7676024.7338669533},{"$f":"HLOOKUP(IM466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7829545.228544292},{"$f":"HLOOKUP(IN466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":7986136.133115178},{"$f":"HLOOKUP(IO466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8145858.8557774816},{"$f":"HLOOKUP(IP466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8308776.0328930309},{"$f":"HLOOKUP(IQ466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8474951.5535508934},{"$f":"HLOOKUP(IR466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8644450.58462191},{"$f":"HLOOKUP(IS466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$38*1000","v":8817339.5963143483},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW470:JP470))","v":1124185.3002302519},{"$f":"HLOOKUP(IW466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":966237.29423492542},{"$f":"HLOOKUP(IX466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":985562.04011962388},{"$f":"HLOOKUP(IY466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1005273.2809220164},{"$f":"HLOOKUP(IZ466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1025378.7465404567},{"$f":"HLOOKUP(JA466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1045886.321471266},{"$f":"HLOOKUP(JB466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1066804.0479006912},{"$f":"HLOOKUP(JC466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1088140.1288587048},{"$f":"HLOOKUP(JD466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1109902.9314358791},{"$f":"HLOOKUP(JE466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1132100.9900645968},{"$f":"HLOOKUP(JF466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1154743.0098658886},{"$f":"HLOOKUP(JG466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1177837.8700632066},{"$f":"HLOOKUP(JH466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1201394.6274644707},{"$f":"HLOOKUP(JI466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1225422.5200137601},{"$f":"HLOOKUP(JJ466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1249930.9704140353},{"$f":"HLOOKUP(JK466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1274929.5898223161},{"$f":"HLOOKUP(JL466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1300428.1816187622},{"$f":"HLOOKUP(JM466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1326436.7452511375},{"$f":"HLOOKUP(JN466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1352965.4801561604},{"$f":"HLOOKUP(JO466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1380024.7897592834},{"$f":"HLOOKUP(JP466,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*'Resource Options'!$J$42*1000","v":1407625.2855544691}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D471:W471))","v":888569.42261809378},{"$f":"VLOOKUP(D465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(D466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1164096.5254639036},{"$f":"VLOOKUP(E465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(E466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1090878.9918080138},{"$f":"VLOOKUP(F465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(F466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1015812.8800919791},{"$f":"VLOOKUP(G465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(G466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":947226.71607117786},{"$f":"VLOOKUP(H465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(H466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":883296.40545787686},{"$f":"VLOOKUP(I465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(I466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":821365.11549360584},{"$f":"VLOOKUP(J465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(J466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":759572.8226715991},{"$f":"VLOOKUP(K465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(K466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":700369.30044900917},{"$f":"VLOOKUP(L465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(L466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":646155.49565434188},{"$f":"VLOOKUP(M465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(M466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":594568.90128048917},{"$f":"VLOOKUP(D465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1119703.6033607952},{"$f":"VLOOKUP(E465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":1051466.5043795498},{"$f":"VLOOKUP(F465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":981547.57516653405},{"$f":"VLOOKUP(G465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":917919.12104864873},{"$f":"VLOOKUP(H465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":858783.93834510888},{"$f":"VLOOKUP(I465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":801520.95206421311},{"$f":"VLOOKUP(J465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":744257.96578331746},{"$f":"VLOOKUP(K465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":689336.01166787895},{"$f":"VLOOKUP(L465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":639094.54860905046},{"$f":"VLOOKUP(M465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$199)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$30))*1000000","v":591192.54444137483},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA471:AT471))","v":1741596.0683314633},{"$f":"VLOOKUP(AA465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AA466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2281629.1899092505},{"$f":"VLOOKUP(AB465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AB466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2138122.8239437062},{"$f":"VLOOKUP(AC465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AC466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1990993.2449802782},{"$f":"VLOOKUP(AD465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AD466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1856564.363499508},{"$f":"VLOOKUP(AE465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AE466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1731260.9546974387},{"$f":"VLOOKUP(AF465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AF466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1609875.6263674675},{"$f":"VLOOKUP(AG465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AG466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1488762.7324363342},{"$f":"VLOOKUP(AH465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AH466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1372723.8288800572},{"$f":"VLOOKUP(AI465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AI466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1266464.7714825096},{"$f":"VLOOKUP(AJ465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AJ466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1165355.0465097579},{"$f":"VLOOKUP(AA465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2194619.0625871578},{"$f":"VLOOKUP(AB465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":2060874.3485839164},{"$f":"VLOOKUP(AC465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1923833.2473264062},{"$f":"VLOOKUP(AD465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1799121.4772553507},{"$f":"VLOOKUP(AE465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1683216.5191564129},{"$f":"VLOOKUP(AF465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1570981.0660458573},{"$f":"VLOOKUP(AG465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1458745.6129353018},{"$f":"VLOOKUP(AH465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1351098.5828690422},{"$f":"VLOOKUP(AI465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1252625.3152737385},{"$f":"VLOOKUP(AJ465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$200)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$31))*1000000","v":1158737.387105094},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX471:BQ471))","v":3276314.9480123562},{"$f":"VLOOKUP(AX465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AX466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4292232.8297874182},{"$f":"VLOOKUP(AY465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AY466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4022266.6415895489},{"$f":"VLOOKUP(AZ465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(AZ466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3745484.4142878619},{"$f":"VLOOKUP(BA465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BA466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3492594.9172060359},{"$f":"VLOOKUP(BB465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BB466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3256872.3873036602},{"$f":"VLOOKUP(BC465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BC466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3028520.6053328342},{"$f":"VLOOKUP(BD465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BD466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2800681.3307737419},{"$f":"VLOOKUP(BE465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BE466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2582387.3180658333},{"$f":"VLOOKUP(BF465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BF466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2382491.2891049832},{"$f":"VLOOKUP(BG465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BG466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2192282.2565162652},{"$f":"VLOOKUP(AX465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":4128548.1580328816},{"$f":"VLOOKUP(AY465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3876945.7264045961},{"$f":"VLOOKUP(AZ465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3619142.0848448104},{"$f":"VLOOKUP(BA465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3384532.554020402},{"$f":"VLOOKUP(BB465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":3166490.5213852995},{"$f":"VLOOKUP(BC465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2955351.6129957396},{"$f":"VLOOKUP(BD465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2744212.704606181},{"$f":"VLOOKUP(BE465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2541705.6019959231},{"$f":"VLOOKUP(BF465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2356456.3099995246},{"$f":"VLOOKUP(BG465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$201)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$32))*1000000","v":2179833.0228376845},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU471:CN471))","v":6420483.6741994591},{"$f":"VLOOKUP(BU465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BU466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8411343.6121981572},{"$f":"VLOOKUP(BV465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BV466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7882299.9972179076},{"$f":"VLOOKUP(BW465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BW466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7339899.2207671748},{"$f":"VLOOKUP(BX465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BX466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6844320.2202271279},{"$f":"VLOOKUP(BY465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BY466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6382382.7450776892},{"$f":"VLOOKUP(BZ465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(BZ466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5934889.4755409798},{"$f":"VLOOKUP(CA465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CA466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5488400.5494578648},{"$f":"VLOOKUP(CB465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CB466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5060617.1504238658},{"$f":"VLOOKUP(CC465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CC466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4668887.658343426},{"$f":"VLOOKUP(CD465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CD466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4296141.4456626112},{"$f":"VLOOKUP(BU465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":8090576.2930018492},{"$f":"VLOOKUP(BV465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7597519.5111322338},{"$f":"VLOOKUP(BW465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":7092310.4277417762},{"$f":"VLOOKUP(BX465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6632554.0592694664},{"$f":"VLOOKUP(BY465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":6205264.4570679916},{"$f":"VLOOKUP(BZ465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5791502.6741460329},{"$f":"VLOOKUP(CA465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":5377740.8912240732},{"$f":"VLOOKUP(CB465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4980894.5663591875},{"$f":"VLOOKUP(CC465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4617867.7896930883},{"$f":"VLOOKUP(CD465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$202)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$33))*1000000","v":4271745.1031687027},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR471:DK471))","v":12708821.126573659},{"$f":"VLOOKUP(CR465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CR466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16649565.177019628},{"$f":"VLOOKUP(CS465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CS466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15602366.708474619},{"$f":"VLOOKUP(CT465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CT466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14528728.833725797},{"$f":"VLOOKUP(CU465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CU466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13547770.826269312},{"$f":"VLOOKUP(CV465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CV466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12633403.46062574},{"$f":"VLOOKUP(CW465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CW466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11747627.215957265},{"$f":"VLOOKUP(CX465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CX466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10863838.986826105},{"$f":"VLOOKUP(CY465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CY466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10017076.815139931},{"$f":"VLOOKUP(CZ465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(CZ466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9241680.3968203049},{"$f":"VLOOKUP(DA465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DA466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8503859.8239553049},{"$f":"VLOOKUP(CR465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":16014632.562939784},{"$f":"VLOOKUP(CS465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":15038667.080587506},{"$f":"VLOOKUP(CT465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":14038647.11353571},{"$f":"VLOOKUP(CU465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":13128597.069767596},{"$f":"VLOOKUP(CV465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":12282812.328433378},{"$f":"VLOOKUP(CW465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":11463804.796446618},{"$f":"VLOOKUP(CX465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":10644797.26445986},{"$f":"VLOOKUP(CY465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9859272.4950857162},{"$f":"VLOOKUP(CZ465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":9140690.7490802146},{"$f":"VLOOKUP(DA465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$203)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$34))*1000000","v":8455569.26383074},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO471:EH471))","v":31573833.483696267},{"$f":"VLOOKUP(DO465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DO466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":41364229.871484041},{"$f":"VLOOKUP(DP465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DP466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":38762566.842244759},{"$f":"VLOOKUP(DQ465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DQ466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":36095217.672601655},{"$f":"VLOOKUP(DR465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DR466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":33658122.644395851},{"$f":"VLOOKUP(DS465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DS466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":31386465.607269906},{"$f":"VLOOKUP(DT465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DT466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":29185840.437206134},{"$f":"VLOOKUP(DU465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DU466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":26990154.298930824},{"$f":"VLOOKUP(DV465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DV466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":24886455.809288122},{"$f":"VLOOKUP(DW465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DW466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":22960058.612250946},{"$f":"VLOOKUP(DX465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP(DX466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":21127014.958833378},{"$f":"VLOOKUP(DO465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":39786801.372753583},{"$f":"VLOOKUP(DP465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":37362109.788953327},{"$f":"VLOOKUP(DQ465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":34877657.170917504},{"$f":"VLOOKUP(DR465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":32616726.101261973},{"$f":"VLOOKUP(DS465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":30515455.942529529},{"$f":"VLOOKUP(DT465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":28480711.163348366},{"$f":"VLOOKUP(DU465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":26445966.384167206},{"$f":"VLOOKUP(DV465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":24494406.281265292},{"$f":"VLOOKUP(DW465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":22709159.627241589},{"$f":"VLOOKUP(DX465,Assumptions!$A$4:$E$53,2,FALSE)*(HLOOKUP($N466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$204)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$35))*1000000","v":21007041.745816845},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL471:FE471))","v":2300213.4261725866},{"$f":"VLOOKUP(EL465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":3084595.9820630066},{"$f":"VLOOKUP(EM465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2977256.7196028493},{"$f":"VLOOKUP(EN465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2864368.5627848785},{"$f":"VLOOKUP(EO465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2753453.2198420726},{"$f":"VLOOKUP(EP465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2644362.8718673582},{"$f":"VLOOKUP(EQ465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2536962.9657530189},{"$f":"VLOOKUP(ER465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2431126.5288481042},{"$f":"VLOOKUP(ES465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2326736.0640726332},{"$f":"VLOOKUP(ET465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2223158.6032860642},{"$f":"VLOOKUP(EU465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2119698.6395794759},{"$f":"VLOOKUP(EV465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":2016238.6758728875},{"$f":"VLOOKUP(EW465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1912778.7121662996},{"$f":"VLOOKUP(EX465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1809318.7484597112},{"$f":"VLOOKUP(EY465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1705858.7847531233},{"$f":"VLOOKUP(EZ465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1602398.8210465352},{"$f":"VLOOKUP(FA465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1498938.8573399468},{"$f":"VLOOKUP(FB465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1395478.8936333582},{"$f":"VLOOKUP(FC465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1292018.9299267698},{"$f":"VLOOKUP(FD465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1188558.9662201817},{"$f":"VLOOKUP(FE465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$205)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$36))*1000000","v":1085099.0025135935},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI471:GB471))","v":2180032.0551307565},{"$f":"VLOOKUP(FI465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2923432.2526384313},{"$f":"VLOOKUP(FJ465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2821701.2435613284},{"$f":"VLOOKUP(FK465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2714711.2583244806},{"$f":"VLOOKUP(FL465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2609591.0115378699},{"$f":"VLOOKUP(FM465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2506200.4075251096},{"$f":"VLOOKUP(FN465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2404411.9232987217},{"$f":"VLOOKUP(FO465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2304105.2202648846},{"$f":"VLOOKUP(FP465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2205168.9403218562},{"$f":"VLOOKUP(FQ465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2107003.1865989547},{"$f":"VLOOKUP(FR465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":2008948.7909777958},{"$f":"VLOOKUP(FS465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1910894.3953566374},{"$f":"VLOOKUP(FT465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1812839.9997354797},{"$f":"VLOOKUP(FU465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1714785.6041143213},{"$f":"VLOOKUP(FV465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1616731.2084931629},{"$f":"VLOOKUP(FW465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1518676.8128720047},{"$f":"VLOOKUP(FX465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1420622.417250846},{"$f":"VLOOKUP(FY465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1322568.0216296876},{"$f":"VLOOKUP(FZ465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1224513.626008529},{"$f":"VLOOKUP(GA465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1126459.2303873706},{"$f":"VLOOKUP(GB465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$206)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$37))*1000000","v":1028404.8347662125},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF471:GY471))","v":21044342.777979374},{"$f":"(VLOOKUP(GF465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GF465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":28220553.118900597},{"$f":"(VLOOKUP(GG465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GG465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":27238520.666153073},{"$f":"(VLOOKUP(GH465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GH465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":26205722.12640861},{"$f":"(VLOOKUP(GI465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GI465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":25190972.595053416},{"$f":"(VLOOKUP(GJ465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GJ465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":24192919.696819149},{"$f":"(VLOOKUP(GK465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GK465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":23210332.423448727},{"$f":"(VLOOKUP(GL465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GL465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22242049.119262893},{"$f":"(VLOOKUP(GM465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GM465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21286994.819304746},{"$f":"(VLOOKUP(GN465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GN465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20339378.583322592},{"$f":"(VLOOKUP(GO465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GO465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19392837.31229734},{"$f":"(VLOOKUP(GP465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GP465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18446296.041272089},{"$f":"(VLOOKUP(GQ465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GQ465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17499754.770246841},{"$f":"(VLOOKUP(GR465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GR465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16553213.499221588},{"$f":"(VLOOKUP(GS465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GS465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15606672.228196338},{"$f":"(VLOOKUP(GT465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GT465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14660130.957171088},{"$f":"(VLOOKUP(GU465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GU465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13713589.686145836},{"$f":"(VLOOKUP(GV465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GV465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12767048.415120581},{"$f":"(VLOOKUP(GW465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GW465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11820507.144095328},{"$f":"(VLOOKUP(GX465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GX465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10873965.873070076},{"$f":"(VLOOKUP(GY465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$207)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(GY465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$222)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":9927424.6020448282},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC471:HV471))","v":21313996.245680541},{"$f":"(VLOOKUP(HC465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HC465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":28582159.565309536},{"$f":"(VLOOKUP(HD465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HD465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":27587543.756594464},{"$f":"(VLOOKUP(HE465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HE465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":26541511.365329094},{"$f":"(VLOOKUP(HF465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HF465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":25513759.254949939},{"$f":"(VLOOKUP(HG465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HG465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":24502917.721413657},{"$f":"(VLOOKUP(HH465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HH465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":23507739.982834667},{"$f":"(VLOOKUP(HI465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HI465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22527049.498560317},{"$f":"(VLOOKUP(HJ465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HJ465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21559757.529479228},{"$f":"(VLOOKUP(HK465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HK465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20599998.932636563},{"$f":"(VLOOKUP(HL465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HL465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19641329.074905273},{"$f":"(VLOOKUP(HM465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HM465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18682659.21717399},{"$f":"(VLOOKUP(HN465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HN465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17723989.359442707},{"$f":"(VLOOKUP(HO465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HO465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16765319.501711419},{"$f":"(VLOOKUP(HP465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HP465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15806649.643980134},{"$f":"(VLOOKUP(HQ465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HQ465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14847979.786248852},{"$f":"(VLOOKUP(HR465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HR465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13889309.928517563},{"$f":"(VLOOKUP(HS465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HS465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12930640.070786275},{"$f":"(VLOOKUP(HT465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HT465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11971970.213054987},{"$f":"(VLOOKUP(HU465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HU465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11013300.355323702},{"$f":"(VLOOKUP(HV465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$208)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HV465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$223)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10054630.497592419},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ471:IS471))","v":21651165.264460277},{"$f":"(VLOOKUP(HZ465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(HZ465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":29034304.652704585},{"$f":"(VLOOKUP(IA465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IA465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":28023954.880615316},{"$f":"(VLOOKUP(IB465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IB465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":26961375.160031252},{"$f":"(VLOOKUP(IC465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IC465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":25917364.898594406},{"$f":"(VLOOKUP(ID465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(ID465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":24890532.724726032},{"$f":"(VLOOKUP(IE465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IE465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":23879612.133527547},{"$f":"(VLOOKUP(IF465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IF465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":22883407.972488973},{"$f":"(VLOOKUP(IG465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IG465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":21900814.279586166},{"$f":"(VLOOKUP(IH465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IH465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":20925873.130366523},{"$f":"(VLOOKUP(II465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(II465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":19952037.943171009},{"$f":"(VLOOKUP(IJ465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IJ465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18978202.755975503},{"$f":"(VLOOKUP(IK465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IK465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":18004367.568779994},{"$f":"(VLOOKUP(IL465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IL465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":17030532.381584488},{"$f":"(VLOOKUP(IM465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IM465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":16056697.194388976},{"$f":"(VLOOKUP(IN465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IN465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":15082862.007193472},{"$f":"(VLOOKUP(IO465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IO465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":14109026.819997961},{"$f":"(VLOOKUP(IP465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IP465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":13135191.632802449},{"$f":"(VLOOKUP(IQ465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IQ465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":12161356.445606939},{"$f":"(VLOOKUP(IR465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IR465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":11187521.25841143},{"$f":"(VLOOKUP(IS465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$209)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)+(VLOOKUP(IS465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($GF466,'Capital Costs'!$B$174:$AH$230,ROW('Capital Costs'!$A$224)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$38))*1000000)","v":10213686.071215924},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW471:JP471))","v":6818488.2489084676},{"$f":"VLOOKUP(IW465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":9143621.7252775971},{"$f":"VLOOKUP(IX465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":8825437.5553204175},{"$f":"VLOOKUP(IY465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":8490804.8808276653},{"$f":"VLOOKUP(IZ465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":8162020.1889925394},{"$f":"VLOOKUP(JA465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":7838645.3024401143},{"$f":"VLOOKUP(JB465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":7520281.3674060488},{"$f":"VLOOKUP(JC465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":7206552.0007605907},{"$f":"VLOOKUP(JD465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6897108.9076672662},{"$f":"VLOOKUP(JE465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6590075.7901360188},{"$f":"VLOOKUP(JF465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":6283390.9674412487},{"$f":"VLOOKUP(JG465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5976706.1447464786},{"$f":"VLOOKUP(JH465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5670021.3220517095},{"$f":"VLOOKUP(JI465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5363336.4993569404},{"$f":"VLOOKUP(JJ465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":5056651.6766621713},{"$f":"VLOOKUP(JK465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4749966.8539674021},{"$f":"VLOOKUP(JL465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4443282.0312726311},{"$f":"VLOOKUP(JM465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":4136597.2085778615},{"$f":"VLOOKUP(JN465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3829912.385883091},{"$f":"VLOOKUP(JO465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3523227.5631883214},{"$f":"VLOOKUP(JP465,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($EL466,'Capital Costs'!$B$174:$AH$218,ROW('Capital Costs'!$A$210)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$41))*1000000","v":3216542.7404935528}]
[null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D472:W472))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA472:AT472))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX472:BQ472))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU472:CN472))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR472:DK472))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO472:EH472))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL472:FE472))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI472:GB472))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF472:GY472))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC472:HV472))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ472:IS472))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Transmission & Interconnection",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW472:JP472))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D473:W473))","v":6595.5657237710566},{"$f":"D470*Misc_Rev","v":6169.0654201711977},6292.4467285746214,6418.2956631461138,6546.6615764090366,6677.5948079372174,6811.1467040959624,6947.3696381778818,7086.317030941439,7228.0433715602676,7372.6042389914728,5933.8075745750157,6052.4837260665163,6173.5334005878467,6297.0040685996037,6422.9441499715958,6551.4030329710276,6682.4310936304482,6816.0797155030577,6952.401309813119,7091.4493360093811,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA473:AT473))","v":12927.308818591264},{"$f":"AA470*Misc_Rev","v":12091.368223535546},12333.195588006258,12579.859499766382,12831.45668976171,13088.085823556945,13349.847540028084,13616.844490828646,13889.181380645219,14166.965008258125,14450.304308423287,11630.262846167027,11862.868103090366,12100.125465152174,12342.127974455218,12588.970533944323,12840.749944623209,13097.564943515674,13359.516242385987,13626.706567233708,13899.240698578382,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX473:BQ473))","v":24319.034643032766},{"$f":"AX470*Misc_Rev","v":22746.451472323548},23201.380501770018,23665.40811180542,24138.716274041526,24621.490599522356,25113.920411512805,25616.198819743062,26128.522796137924,26651.09325206068,27184.115117101897,21879.013569843264,22316.593841240134,22762.925718064937,23218.184232426232,23682.54791707476,24156.198875416256,24639.322852924579,25132.109309983072,25634.751496182736,26147.446526106392,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU473:CN473))","v":47657.190280991897},{"$f":"BU470*Misc_Rev","v":44575.452189852418},45466.961233649468,46376.300458322461,47303.826467488914,48249.902996838689,49214.901056775467,50199.199077910976,51203.1830594692,52227.246720658586,53271.791655071756,42875.563449108711,43733.074718090887,44607.736212452714,45499.890936701762,46409.888755435801,47338.086530544519,48284.848261155414,49250.545226378519,50235.556130906087,51240.267253524209,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR473:DK473))","v":94333.501556910138},{"$f":"CR470*Misc_Rev","v":88233.453624910137},89998.12269740834,91798.085151356514,93634.046854383647,95506.72779147132,97416.862347300746,99365.199594246762,101352.5035861317,103379.55365785434,105447.14473101143,84868.663207639605,86566.036471792409,88297.357201228253,90063.304345252807,91864.570432157881,93701.861840801037,95575.899077617069,97487.417059169413,99437.165400352795,101425.90870835986,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO473:EH473))","v":234362.43538466492},{"$f":"DO470*Misc_Rev","v":219207.45793008327},223591.60708868495,228063.43923045867,232624.70801506782,237277.20217536917,242022.74621887656,246863.20114325409,251800.46516611916,256836.47446944157,261973.20395883039,210847.9624832322,215064.92173289685,219366.2201675548,223753.54457090591,228228.61546232403,232793.18777157052,237449.05152700192,242198.03255754194,247041.99320869282,251982.83307286666,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL473:FE473))","v":81548.581548350528},{"$f":"EL470*Misc_Rev","v":70091.007921768571},71492.828080203952,72922.684641808024,74381.138334644202,75868.761101337077,77386.136323363826,78933.859049831095,80512.536230827711,82122.786955444273,83765.242694553148,85440.547548444229,87149.358499413109,88892.345669401388,90670.192582789401,92483.596434445193,94333.268363134091,96219.933730396777,98144.332405004723,100107.21905310481,102109.36343416692,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI473:GB473))","v":91742.154241894357},{"$f":"FI470*Misc_Rev","v":78852.383911989644},80429.431590229447,82038.020222034043,83678.78062647472,85352.356239004221,87059.403363784295,88800.591431059976,90576.603259681186,92388.135324874806,94235.8980313723,96120.615991999759,98043.028311839749,100003.88887807654,102003.96665563808,104044.04598875083,106124.92690852586,108247.42544669638,110412.37395563033,112620.62143474293,114873.0338634378,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF473:GY473))","v":228044.13184661773},{"$f":"GF470*Misc_Rev","v":196003.93714141098},199924.0158842392,203922.49620192399,208000.94612596245,212160.96504848171,216404.18434945139,220732.26803644036,225146.91339716921,229649.85166511257,234242.84869841486,238927.70567238313,243706.2597858308,248580.38498154745,253551.99268117838,258623.03253480195,263795.493185498,269071.40304920793,274452.83111019217,279941.88773239596,285540.72548704391,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC473:HV473))","v":228044.13184661773},{"$f":"HC470*Misc_Rev","v":196003.93714141098},199924.0158842392,203922.49620192399,208000.94612596245,212160.96504848171,216404.18434945139,220732.26803644036,225146.91339716921,229649.85166511257,234242.84869841486,238927.70567238313,243706.2597858308,248580.38498154745,253551.99268117838,258623.03253480195,263795.493185498,269071.40304920793,274452.83111019217,279941.88773239596,285540.72548704391,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ473:IS473))","v":228044.13184661773},{"$f":"HZ470*Misc_Rev","v":196003.93714141098},199924.0158842392,203922.49620192399,208000.94612596245,212160.96504848171,216404.18434945139,220732.26803644036,225146.91339716921,229649.85166511257,234242.84869841486,238927.70567238313,243706.2597858308,248580.38498154745,253551.99268117838,258623.03253480195,263795.493185498,269071.40304920793,274452.83111019217,279941.88773239596,285540.72548704391,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW473:JP473))","v":36405.616762656486},{"$f":"IW470*Misc_Rev","v":31290.628536503827},31916.441107233903,32554.769929378581,33205.865327966152,33869.982634525484,34547.382287215987,35238.329932960303,35943.096531619514,36661.958462251903,37395.197631496943,38143.101584126889,38905.963615809422,39684.082888125609,40477.764545888123,41287.319836805887,42113.066233541998,42955.327558212841,43814.4341093771,44690.722791564636,45584.537247395929]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D474:W474))","v":1098832.4081717515},{"$f":"SUM(D470:D473)","v":1360762.9173468712},{"$f":"SUM(E470:E473)","v":1291478.7115286407},{"$f":"SUM(F470:F473)","v":1220424.5942070184},{"$f":"SUM(G470:G473)","v":1155930.6644685182},{"$f":"SUM(H470:H473)","v":1096174.4328231639},{"$f":"SUM(I470:I473)","v":1038500.7034061986},{"$f":"SUM(J470:J473)","v":981051.12234244379},{"$f":"SUM(K470:K473)","v":926277.1661132708},{"$f":"SUM(L470:L473)","v":876581.51863188867},{"$f":"SUM(M470:M473)","v":829603.44471758686},{"$f":"SUM(N470:N473)","v":1308870.1053083634},{"$f":"SUM(O470:O473)","v":1244416.3363660695},{"$f":"SUM(P470:P473)","v":1178356.4037927841},{"$f":"SUM(Q470:Q473)","v":1118664.1262474237},{"$f":"SUM(R470:R473)","v":1063543.8436478595},{"$f":"SUM(S470:S473)","v":1010376.0554730188},{"$f":"SUM(T470:T473)","v":957290.17126029928},{"$f":"SUM(U470:U473)","v":906628.86125440022},{"$f":"SUM(V470:V473)","v":860733.25518730225},{"$f":"SUM(W470:W473)","v":817264.02515119163},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA474:AT474))","v":2153711.5200166325},{"$f":"SUM(AA470:AA473)","v":2667095.3179998668},{"$f":"SUM(AB470:AB473)","v":2531298.2745961347},{"$f":"SUM(AC470:AC473)","v":2392032.2046457557},{"$f":"SUM(AD470:AD473)","v":2265624.1023582947},{"$f":"SUM(AE470:AE473)","v":2148501.8883334012},{"$f":"SUM(AF470:AF473)","v":2035461.3786761493},{"$f":"SUM(AG470:AG473)","v":1922860.1997911897},{"$f":"SUM(AH470:AH473)","v":1815503.2455820097},{"$f":"SUM(AI470:AI473)","v":1718099.7765185011},{"$f":"SUM(AJ470:AJ473)","v":1626022.7516464693},{"$f":"SUM(AK470:AK473)","v":2565385.4064043919},{"$f":"SUM(AL470:AL473)","v":2439056.0192774949},{"$f":"SUM(AM470:AM473)","v":2309578.5514338561},{"$f":"SUM(AN470:AN473)","v":2192581.6874449495},{"$f":"SUM(AO470:AO473)","v":2084545.9335498039},{"$f":"SUM(AP470:AP473)","v":1980337.0687271161},{"$f":"SUM(AQ470:AQ473)","v":1876288.7356701859},{"$f":"SUM(AR470:AR473)","v":1776992.5680586239},{"$f":"SUM(AS470:AS473)","v":1687037.1801671118},{"$f":"SUM(AT470:AT473)","v":1601837.4892963348},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX474:BQ474))","v":4051592.3152589211},{"$f":"SUM(AX470:AX473)","v":5017377.1157558989},{"$f":"SUM(AY470:AY473)","v":4761913.8132773992},{"$f":"SUM(AZ470:AZ473)","v":4499924.5294094682},{"$f":"SUM(BA470:BA473)","v":4262123.8346300749},{"$f":"SUM(BB470:BB473)","v":4041791.8830761802},{"$f":"SUM(BC470:BC473)","v":3829138.4910208047},{"$f":"SUM(BD470:BD473)","v":3617311.5741754719},{"$f":"SUM(BE470:BE473)","v":3415350.1663355976},{"$f":"SUM(BF470:BF473)","v":3232113.3943401426},{"$f":"SUM(BG470:BG473)","v":3058896.8038561284},{"$f":"SUM(BH470:BH473)","v":4826039.0036754534},{"$f":"SUM(BI470:BI473)","v":4588386.3889600197},{"$f":"SUM(BJ470:BJ473)","v":4344811.5606513433},{"$f":"SUM(BK470:BK473)","v":4124715.419343065},{"$f":"SUM(BL470:BL473)","v":3921477.0440144162},{"$f":"SUM(BM470:BM473)","v":3725437.866077438},{"$f":"SUM(BN470:BN473)","v":3529700.6827495135},{"$f":"SUM(BO470:BO473)","v":3342903.3397021224},{"$f":"SUM(BP470:BP473)","v":3173678.0024598483},{"$f":"SUM(BQ470:BQ473)","v":3013399.1491472144},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU474:CN474))","v":7939768.5287897354},{"$f":"SUM(BU470:BU473)","v":9832384.3617525231},{"$f":"SUM(BV470:BV473)","v":9331761.5617633611},{"$f":"SUM(BW470:BW473)","v":8818350.0166035388},{"$f":"SUM(BX470:BX473)","v":8352340.0319802174},{"$f":"SUM(BY470:BY473)","v":7920562.9530658415},{"$f":"SUM(BZ470:BZ473)","v":7503833.2876888951},{"$f":"SUM(CA470:CA473)","v":7088723.2378487382},{"$f":"SUM(CB470:CB473)","v":6692946.2925825566},{"$f":"SUM(CC470:CC473)","v":6333863.383345291},{"$f":"SUM(CD470:CD473)","v":5994416.685164514},{"$f":"SUM(CE470:CE473)","v":9457425.5301512014},{"$f":"SUM(CF470:CF473)","v":8991705.7330245748},{"$f":"SUM(CG470:CG473)","v":8514380.3740719631},{"$f":"SUM(CH470:CH473)","v":8083065.404526257},{"$f":"SUM(CI470:CI473)","v":7684786.0292299185},{"$f":"SUM(CJ470:CJ473)","v":7300614.6777511984},{"$f":"SUM(CK470:CK473)","v":6917035.1349013411},{"$f":"SUM(CL470:CL473)","v":6550974.694910001},{"$f":"SUM(CM470:CM473)","v":6219349.520814918},{"$f":"SUM(CN470:CN473)","v":5905256.4689129693},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR474:DK474))","v":15716120.955851363},{"$f":"SUM(CR470:CR473)","v":19462398.853745766},{"$f":"SUM(CS470:CS473)","v":18471457.058735281},{"$f":"SUM(CT470:CT473)","v":17455200.990991671},{"$f":"SUM(CU470:CU473)","v":16532772.426680503},{"$f":"SUM(CV470:CV473)","v":15678105.093045155},{"$f":"SUM(CW470:CW473)","v":14853222.881025068},{"$f":"SUM(CX470:CX473)","v":14031546.565195264},{"$f":"SUM(CY470:CY473)","v":13248138.545076473},{"$f":"SUM(CZ470:CZ473)","v":12537363.361355579},{"$f":"SUM(DA470:DA473)","v":11865456.447781283},{"$f":"SUM(DB470:DB473)","v":18720198.583102696},{"$f":"SUM(DC470:DC473)","v":17798344.421153679},{"$f":"SUM(DD470:DD473)","v":16853518.000913206},{"$f":"SUM(DE470:DE473)","v":15999765.374892641},{"$f":"SUM(DF470:DF473)","v":15211403.999660924},{"$f":"SUM(DG470:DG473)","v":14450968.301098716},{"$f":"SUM(DH470:DH473)","v":13691704.039205},{"$f":"SUM(DI470:DI473)","v":12967117.405325759},{"$f":"SUM(DJ470:DJ473)","v":12310692.557525057},{"$f":"SUM(DK470:DK473)","v":11688971.10844448},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO474:EH474))","v":39045178.237036236},{"$f":"SUM(DO470:DO473)","v":48352442.329725489},{"$f":"SUM(DP470:DP473)","v":45890543.549651034},{"$f":"SUM(DQ470:DQ473)","v":43365753.914156057},{"$f":"SUM(DR470:DR473)","v":41074069.610781342},{"$f":"SUM(DS470:DS473)","v":38950731.512983106},{"$f":"SUM(DT470:DT473)","v":36901391.661033601},{"$f":"SUM(DU470:DU473)","v":34860016.547234841},{"$f":"SUM(DV470:DV473)","v":32913715.302558217},{"$f":"SUM(DW470:DW473)","v":31147863.295386445},{"$f":"SUM(DX470:DX473)","v":29478575.735631585},{"$f":"SUM(DY470:DY473)","v":46508517.74195718},{"$f":"SUM(DZ470:DZ473)","v":44218260.485540994},{"$f":"SUM(EA470:EA473)","v":41870930.881436922},{"$f":"SUM(EB470:EB473)","v":39749865.28599178},{"$f":"SUM(EC470:EC473)","v":37791257.910953932},{"$f":"SUM(ED470:ED473)","v":35902029.171141259},{"$f":"SUM(EE470:EE473)","v":34015710.752115957},{"$f":"SUM(EF470:EF473)","v":32215545.536573019},{"$f":"SUM(EG470:EG473)","v":30584721.667655468},{"$f":"SUM(EH470:EH473)","v":29040115.027039003},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL474:FE474))","v":4899937.0802367032},{"$f":"SUM(EL470:EL473)","v":5319058.5290710079},{"$f":"SUM(EM470:EM473)","v":5256408.5175510114},{"$f":"SUM(EN470:EN473)","v":5189103.3966920041},{"$f":"SUM(EO470:EO473)","v":5124682.7504273402},{"$f":"SUM(EP470:EP473)","v":5063016.9930643309},{"$f":"SUM(EQ470:EQ473)","v":5003990.1693739304},{"$f":"SUM(ER470:ER473)","v":4947494.2765414352},{"$f":"SUM(ES470:ES473)","v":4893431.1667198306},{"$f":"SUM(ET470:ET473)","v":4841187.6079862053},{"$f":"SUM(EU470:EU473)","v":4790088.22437362},{"$f":"SUM(EV470:EV473)","v":4740036.0523629142},{"$f":"SUM(EW470:EW473)","v":4691052.036186127},{"$f":"SUM(EX470:EX473)","v":4643157.5389599362},{"$f":"SUM(EY470:EY473)","v":4596374.3510633521},{"$f":"SUM(EZ470:EZ473)","v":4550724.6986829685},{"$f":"SUM(FA470:FA473)","v":4506231.2525291089},{"$f":"SUM(FB470:FB473)","v":4462917.136726303},{"$f":"SUM(FC470:FC473)","v":4420805.937881574},{"$f":"SUM(FD470:FD473)","v":4379921.7143340819},{"$f":"SUM(FE470:FE473)","v":4340289.005589772},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI474:GB474))","v":5104721.1659528855},{"$f":"SUM(FI470:FI473)","v":5437202.6180224326},{"$f":"SUM(FJ470:FJ473)","v":5385747.0162530104},{"$f":"SUM(FK470:FK473)","v":5330037.9464699961},{"$f":"SUM(FL470:FL473)","v":5277224.2334462963},{"$f":"SUM(FM470:FM473)","v":5227186.2938717045},{"$f":"SUM(FN470:FN473)","v":5179817.5273722475},{"$f":"SUM(FO470:FO473)","v":5135018.9364198809},{"$f":"SUM(FP470:FP473)","v":5092700.9307999527},{"$f":"SUM(FQ470:FQ473)","v":5052285.8168866131},{"$f":"SUM(FR470:FR473)","v":5013137.0738712084},{"$f":"SUM(FS470:FS473)","v":4975166.4439079175},{"$f":"SUM(FT470:FT473)","v":4938397.4892577855},{"$f":"SUM(FU470:FU473)","v":4902854.2434270736},{"$f":"SUM(FV470:FV473)","v":4868561.220592171},{"$f":"SUM(FW470:FW473)","v":4835543.4252129914},{"$f":"SUM(FX470:FX473)","v":4803826.3618386528},{"$f":"SUM(FY470:FY473)","v":4773436.0451092515},{"$f":"SUM(FZ470:FZ473)","v":4744399.0099576851},{"$f":"SUM(GA470:GA473)","v":4716742.322015509},{"$f":"SUM(GB470:GB473)","v":4690493.5882269135},null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF474:GY474))","v":28314263.510820866},{"$f":"SUM(GF470:GF473)","v":34469050.174292102},{"$f":"SUM(GG470:GG473)","v":33611987.662652403},32706658.462837931,31821927.658211321,30956493.861240212,30109178.071158212,29278871.679926567,28464553.831181698,27660488.775437079,26860369.708254118,26063179.085148003,25268975.475000273,24477818.618070088,23689769.449421808,22904890.122821067,22123244.035108816,21344895.851062819,20569911.528756414,19798358.345424384,19030304.923846219,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC474:HV474))","v":28583916.97852204},{"$f":"SUM(HC470:HC473)","v":34830656.620701037},{"$f":"SUM(HD470:HD473)","v":33961010.753093794},33042447.701758415,32144714.318107843,31266491.88583472,30406585.630544152,29563872.059223991,28737316.541356176,27921109.12475105,27108861.47086205,26299542.261049904,25493210.06419614,24689924.62055992,23889746.865205605,23092738.951898828,22298964.277480543,21508487.506728515,20721374.597716071,19937692.82767801,19157510.81939381,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ474:IS474))","v":28921085.997301757},{"$f":"SUM(HZ470:HZ473)","v":35282801.708096087},{"$f":"SUM(IA470:IA473)","v":34397421.877114646},33462311.496460572,32548319.96175231,31654106.889147095,30778457.781237032,29920230.533152647,29078373.291463114,28246983.32248101,27419570.339127786,26595085.799851418,25773588.273533426,24955137.500432987,24139794.415614448,23327621.172843449,22518681.16896094,21713039.068744689,20910760.830268022,20111913.730765738,19316566.393017314,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW474:JP474))","v":7979079.1659013741},{"$f":"SUM(IW470:IW473)","v":10141149.648049027},{"$f":"SUM(IX470:IX473)","v":9842916.0365472753},9528632.9316790607,9220604.8008609619,8918401.6065459065,8621632.797593955,8329930.4595522564,8042954.9356347648,7758838.7386628678,7475529.174938634,7192687.116393812,6910321.9131319895,6628443.1022588257,6347060.411622094,6066183.7636265242,5785823.2791249352,5505989.2813872118,5226692.3001486287,4947943.0757391695,4669752.5632954175]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D476:W476))","v":0},{"$f":"HLOOKUP(D466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D467","v":0},{"$f":"HLOOKUP(E466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E467","v":0},{"$f":"HLOOKUP(F466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F467","v":0},{"$f":"HLOOKUP(G466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G467","v":0},{"$f":"HLOOKUP(H466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H467","v":0},{"$f":"HLOOKUP(I466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I467","v":0},{"$f":"HLOOKUP(J466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J467","v":0},{"$f":"HLOOKUP(K466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K467","v":0},{"$f":"HLOOKUP(L466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L467","v":0},{"$f":"HLOOKUP(M466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M467","v":0},{"$f":"HLOOKUP(N466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N467","v":0},{"$f":"HLOOKUP(O466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O467","v":0},{"$f":"HLOOKUP(P466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P467","v":0},{"$f":"HLOOKUP(Q466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q467","v":0},{"$f":"HLOOKUP(R466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R467","v":0},{"$f":"HLOOKUP(S466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S467","v":0},{"$f":"HLOOKUP(T466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T467","v":0},{"$f":"HLOOKUP(U466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U467","v":0},{"$f":"HLOOKUP(V466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V467","v":0},{"$f":"HLOOKUP(W466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$29)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W467","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA476:AT476))","v":0},{"$f":"HLOOKUP(AA466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA467","v":0},{"$f":"HLOOKUP(AB466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB467","v":0},{"$f":"HLOOKUP(AC466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC467","v":0},{"$f":"HLOOKUP(AD466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD467","v":0},{"$f":"HLOOKUP(AE466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE467","v":0},{"$f":"HLOOKUP(AF466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF467","v":0},{"$f":"HLOOKUP(AG466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG467","v":0},{"$f":"HLOOKUP(AH466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH467","v":0},{"$f":"HLOOKUP(AI466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI467","v":0},{"$f":"HLOOKUP(AJ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ467","v":0},{"$f":"HLOOKUP(AK466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK467","v":0},{"$f":"HLOOKUP(AL466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL467","v":0},{"$f":"HLOOKUP(AM466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM467","v":0},{"$f":"HLOOKUP(AN466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN467","v":0},{"$f":"HLOOKUP(AO466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO467","v":0},{"$f":"HLOOKUP(AP466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP467","v":0},{"$f":"HLOOKUP(AQ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ467","v":0},{"$f":"HLOOKUP(AR466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR467","v":0},{"$f":"HLOOKUP(AS466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS467","v":0},{"$f":"HLOOKUP(AT466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$30)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT467","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX476:BQ476))","v":0},{"$f":"HLOOKUP(AX466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AX467","v":0},{"$f":"HLOOKUP(AY466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AY467","v":0},{"$f":"HLOOKUP(AZ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AZ467","v":0},{"$f":"HLOOKUP(BA466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BA467","v":0},{"$f":"HLOOKUP(BB466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BB467","v":0},{"$f":"HLOOKUP(BC466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BC467","v":0},{"$f":"HLOOKUP(BD466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BD467","v":0},{"$f":"HLOOKUP(BE466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BE467","v":0},{"$f":"HLOOKUP(BF466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BF467","v":0},{"$f":"HLOOKUP(BG466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BG467","v":0},{"$f":"HLOOKUP(BH466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BH467","v":0},{"$f":"HLOOKUP(BI466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BI467","v":0},{"$f":"HLOOKUP(BJ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BJ467","v":0},{"$f":"HLOOKUP(BK466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BK467","v":0},{"$f":"HLOOKUP(BL466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BL467","v":0},{"$f":"HLOOKUP(BM466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BM467","v":0},{"$f":"HLOOKUP(BN466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BN467","v":0},{"$f":"HLOOKUP(BO466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BO467","v":0},{"$f":"HLOOKUP(BP466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BP467","v":0},{"$f":"HLOOKUP(BQ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$31)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BQ467","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU476:CN476))","v":0},{"$f":"HLOOKUP(BU466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BU467","v":0},{"$f":"HLOOKUP(BV466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BV467","v":0},{"$f":"HLOOKUP(BW466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BW467","v":0},{"$f":"HLOOKUP(BX466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BX467","v":0},{"$f":"HLOOKUP(BY466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BY467","v":0},{"$f":"HLOOKUP(BZ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*BZ467","v":0},{"$f":"HLOOKUP(CA466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CA467","v":0},{"$f":"HLOOKUP(CB466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CB467","v":0},{"$f":"HLOOKUP(CC466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CC467","v":0},{"$f":"HLOOKUP(CD466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CD467","v":0},{"$f":"HLOOKUP(CE466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CE467","v":0},{"$f":"HLOOKUP(CF466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CF467","v":0},{"$f":"HLOOKUP(CG466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CG467","v":0},{"$f":"HLOOKUP(CH466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CH467","v":0},{"$f":"HLOOKUP(CI466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CI467","v":0},{"$f":"HLOOKUP(CJ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CJ467","v":0},{"$f":"HLOOKUP(CK466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CK467","v":0},{"$f":"HLOOKUP(CL466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CL467","v":0},{"$f":"HLOOKUP(CM466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CM467","v":0},{"$f":"HLOOKUP(CN466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$32)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CN467","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR476:DK476))","v":0},{"$f":"HLOOKUP(CR466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CR467","v":0},{"$f":"HLOOKUP(CS466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CS467","v":0},{"$f":"HLOOKUP(CT466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CT467","v":0},{"$f":"HLOOKUP(CU466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CU467","v":0},{"$f":"HLOOKUP(CV466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CV467","v":0},{"$f":"HLOOKUP(CW466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CW467","v":0},{"$f":"HLOOKUP(CX466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CX467","v":0},{"$f":"HLOOKUP(CY466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CY467","v":0},{"$f":"HLOOKUP(CZ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*CZ467","v":0},{"$f":"HLOOKUP(DA466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DA467","v":0},{"$f":"HLOOKUP(DB466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DB467","v":0},{"$f":"HLOOKUP(DC466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DC467","v":0},{"$f":"HLOOKUP(DD466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DD467","v":0},{"$f":"HLOOKUP(DE466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DE467","v":0},{"$f":"HLOOKUP(DF466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DF467","v":0},{"$f":"HLOOKUP(DG466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DG467","v":0},{"$f":"HLOOKUP(DH466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DH467","v":0},{"$f":"HLOOKUP(DI466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DI467","v":0},{"$f":"HLOOKUP(DJ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DJ467","v":0},{"$f":"HLOOKUP(DK466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$33)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DK467","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO476:EH476))","v":0},{"$f":"HLOOKUP(DO466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DO467","v":0},{"$f":"HLOOKUP(DP466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DP467","v":0},{"$f":"HLOOKUP(DQ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DQ467","v":0},{"$f":"HLOOKUP(DR466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DR467","v":0},{"$f":"HLOOKUP(DS466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DS467","v":0},{"$f":"HLOOKUP(DT466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DT467","v":0},{"$f":"HLOOKUP(DU466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DU467","v":0},{"$f":"HLOOKUP(DV466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DV467","v":0},{"$f":"HLOOKUP(DW466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DW467","v":0},{"$f":"HLOOKUP(DX466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DX467","v":0},{"$f":"HLOOKUP(DY466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DY467","v":0},{"$f":"HLOOKUP(DZ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*DZ467","v":0},{"$f":"HLOOKUP(EA466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EA467","v":0},{"$f":"HLOOKUP(EB466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EB467","v":0},{"$f":"HLOOKUP(EC466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EC467","v":0},{"$f":"HLOOKUP(ED466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ED467","v":0},{"$f":"HLOOKUP(EE466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EE467","v":0},{"$f":"HLOOKUP(EF466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EF467","v":0},{"$f":"HLOOKUP(EG466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EG467","v":0},{"$f":"HLOOKUP(EH466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$34)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EH467","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL476:FE476))","v":0},{"$f":"HLOOKUP(EL466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EL467","v":0},{"$f":"HLOOKUP(EM466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EM467","v":0},{"$f":"HLOOKUP(EN466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EN467","v":0},{"$f":"HLOOKUP(EO466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EO467","v":0},{"$f":"HLOOKUP(EP466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EP467","v":0},{"$f":"HLOOKUP(EQ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EQ467","v":0},{"$f":"HLOOKUP(ER466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ER467","v":0},{"$f":"HLOOKUP(ES466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ES467","v":0},{"$f":"HLOOKUP(ET466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ET467","v":0},{"$f":"HLOOKUP(EU466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EU467","v":0},{"$f":"HLOOKUP(EV466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EV467","v":0},{"$f":"HLOOKUP(EW466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EW467","v":0},{"$f":"HLOOKUP(EX466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EX467","v":0},{"$f":"HLOOKUP(EY466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EY467","v":0},{"$f":"HLOOKUP(EZ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*EZ467","v":0},{"$f":"HLOOKUP(FA466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FA467","v":0},{"$f":"HLOOKUP(FB466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FB467","v":0},{"$f":"HLOOKUP(FC466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FC467","v":0},{"$f":"HLOOKUP(FD466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FD467","v":0},{"$f":"HLOOKUP(FE466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$35)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FE467","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI476:GB476))","v":0},{"$f":"HLOOKUP(FI466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FI467","v":0},{"$f":"HLOOKUP(FJ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FJ467","v":0},{"$f":"HLOOKUP(FK466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FK467","v":0},{"$f":"HLOOKUP(FL466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FL467","v":0},{"$f":"HLOOKUP(FM466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FM467","v":0},{"$f":"HLOOKUP(FN466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FN467","v":0},{"$f":"HLOOKUP(FO466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FO467","v":0},{"$f":"HLOOKUP(FP466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FP467","v":0},{"$f":"HLOOKUP(FQ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FQ467","v":0},{"$f":"HLOOKUP(FR466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FR467","v":0},{"$f":"HLOOKUP(FS466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FS467","v":0},{"$f":"HLOOKUP(FT466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FT467","v":0},{"$f":"HLOOKUP(FU466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FU467","v":0},{"$f":"HLOOKUP(FV466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FV467","v":0},{"$f":"HLOOKUP(FW466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FW467","v":0},{"$f":"HLOOKUP(FX466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FX467","v":0},{"$f":"HLOOKUP(FY466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FY467","v":0},{"$f":"HLOOKUP(FZ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*FZ467","v":0},{"$f":"HLOOKUP(GA466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GA467","v":0},{"$f":"HLOOKUP(GB466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$36)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GB467","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF476:GY476))","v":0},{"$f":"HLOOKUP(GF466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GF467","v":0},{"$f":"HLOOKUP(GG466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GG467","v":0},{"$f":"HLOOKUP(GH466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GH467","v":0},{"$f":"HLOOKUP(GI466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GI467","v":0},{"$f":"HLOOKUP(GJ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GJ467","v":0},{"$f":"HLOOKUP(GK466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GK467","v":0},{"$f":"HLOOKUP(GL466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GL467","v":0},{"$f":"HLOOKUP(GM466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GM467","v":0},{"$f":"HLOOKUP(GN466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GN467","v":0},{"$f":"HLOOKUP(GO466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GO467","v":0},{"$f":"HLOOKUP(GP466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GP467","v":0},{"$f":"HLOOKUP(GQ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GQ467","v":0},{"$f":"HLOOKUP(GR466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GR467","v":0},{"$f":"HLOOKUP(GS466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GS467","v":0},{"$f":"HLOOKUP(GT466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GT467","v":0},{"$f":"HLOOKUP(GU466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GU467","v":0},{"$f":"HLOOKUP(GV466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GV467","v":0},{"$f":"HLOOKUP(GW466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GW467","v":0},{"$f":"HLOOKUP(GX466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GX467","v":0},{"$f":"HLOOKUP(GY466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$37)-ROW('Fixed O&M'!$B$4)+1,FALSE)*GY467","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC476:HV476))","v":0},{"$f":"HLOOKUP(HC466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HC467","v":0},{"$f":"HLOOKUP(HD466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HD467","v":0},{"$f":"HLOOKUP(HE466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HE467","v":0},{"$f":"HLOOKUP(HF466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HF467","v":0},{"$f":"HLOOKUP(HG466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HG467","v":0},{"$f":"HLOOKUP(HH466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HH467","v":0},{"$f":"HLOOKUP(HI466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HI467","v":0},{"$f":"HLOOKUP(HJ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HJ467","v":0},{"$f":"HLOOKUP(HK466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HK467","v":0},{"$f":"HLOOKUP(HL466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HL467","v":0},{"$f":"HLOOKUP(HM466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HM467","v":0},{"$f":"HLOOKUP(HN466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HN467","v":0},{"$f":"HLOOKUP(HO466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HO467","v":0},{"$f":"HLOOKUP(HP466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HP467","v":0},{"$f":"HLOOKUP(HQ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HQ467","v":0},{"$f":"HLOOKUP(HR466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HR467","v":0},{"$f":"HLOOKUP(HS466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HS467","v":0},{"$f":"HLOOKUP(HT466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HT467","v":0},{"$f":"HLOOKUP(HU466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HU467","v":0},{"$f":"HLOOKUP(HV466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$38)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HV467","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ476:IS476))","v":0},{"$f":"HLOOKUP(HZ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*HZ467","v":0},{"$f":"HLOOKUP(IA466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IA467","v":0},{"$f":"HLOOKUP(IB466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IB467","v":0},{"$f":"HLOOKUP(IC466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IC467","v":0},{"$f":"HLOOKUP(ID466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*ID467","v":0},{"$f":"HLOOKUP(IE466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IE467","v":0},{"$f":"HLOOKUP(IF466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IF467","v":0},{"$f":"HLOOKUP(IG466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IG467","v":0},{"$f":"HLOOKUP(IH466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IH467","v":0},{"$f":"HLOOKUP(II466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*II467","v":0},{"$f":"HLOOKUP(IJ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IJ467","v":0},{"$f":"HLOOKUP(IK466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IK467","v":0},{"$f":"HLOOKUP(IL466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IL467","v":0},{"$f":"HLOOKUP(IM466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IM467","v":0},{"$f":"HLOOKUP(IN466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IN467","v":0},{"$f":"HLOOKUP(IO466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IO467","v":0},{"$f":"HLOOKUP(IP466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IP467","v":0},{"$f":"HLOOKUP(IQ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IQ467","v":0},{"$f":"HLOOKUP(IR466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IR467","v":0},{"$f":"HLOOKUP(IS466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$39)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IS467","v":0},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW476:JP476))","v":590871.79380102048},{"$f":"HLOOKUP(IW466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IW467","v":507854.32184987684},{"$f":"HLOOKUP(IX466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IX467","v":518011.40828687424},{"$f":"HLOOKUP(IY466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IY467","v":528371.63645261189},{"$f":"HLOOKUP(IZ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*IZ467","v":538939.06918166415},{"$f":"HLOOKUP(JA466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JA467","v":549717.85056529741},{"$f":"HLOOKUP(JB466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JB467","v":560712.20757660328},{"$f":"HLOOKUP(JC466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JC467","v":571926.45172813535},{"$f":"HLOOKUP(JD466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JD467","v":583364.98076269811},{"$f":"HLOOKUP(JE466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JE467","v":595032.28037795192},{"$f":"HLOOKUP(JF466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JF467","v":606932.92598551104},{"$f":"HLOOKUP(JG466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JG467","v":619071.58450522134},{"$f":"HLOOKUP(JH466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JH467","v":631453.01619532565},{"$f":"HLOOKUP(JI466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JI467","v":644082.07651923236},{"$f":"HLOOKUP(JJ466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JJ467","v":656963.71804961702},{"$f":"HLOOKUP(JK466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JK467","v":670102.99241060927},{"$f":"HLOOKUP(JL466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JL467","v":683505.05225882155},{"$f":"HLOOKUP(JM466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JM467","v":697175.15330399794},{"$f":"HLOOKUP(JN466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JN467","v":711118.65637007786},{"$f":"HLOOKUP(JO466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JO467","v":725341.02949747944},{"$f":"HLOOKUP(JP466,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$40)-ROW('Fixed O&M'!$B$4)+1,FALSE)*JP467","v":739847.85008742905}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D477:W477))","v":358475.17802251433},{"$f":"(D467+D468)*HLOOKUP(D466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":333891.95838440495},{"$f":"(E467+E468)*HLOOKUP(E466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":334600.82090782974},{"$f":"(F467+F468)*HLOOKUP(F466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":329603.25617194513},{"$f":"(G467+G468)*HLOOKUP(G466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":336955.60220636008},{"$f":"(H467+H468)*HLOOKUP(H466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":385512.28483049426},{"$f":"(I467+I468)*HLOOKUP(I466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(J467+J468)*HLOOKUP(J466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(K467+K468)*HLOOKUP(K466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(L467+L468)*HLOOKUP(L466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(M467+M468)*HLOOKUP(M466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(N467+N468)*HLOOKUP(N466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(O467+O468)*HLOOKUP(O466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(P467+P468)*HLOOKUP(P466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(Q467+Q468)*HLOOKUP(Q466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(R467+R468)*HLOOKUP(R466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(S467+S468)*HLOOKUP(S466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(T467+T468)*HLOOKUP(T466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(U467+U468)*HLOOKUP(U466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(V467+V468)*HLOOKUP(V466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},{"$f":"(W467+W468)*HLOOKUP(W466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":368337.56472017075},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA477:AT477))","v":716950.35604502866},{"$f":"(AA467+AA468)*HLOOKUP(AA466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":667783.9167688099},{"$f":"(AB467+AB468)*HLOOKUP(AB466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":669201.64181565947},{"$f":"(AC467+AC468)*HLOOKUP(AC466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":659206.51234389027},{"$f":"(AD467+AD468)*HLOOKUP(AD466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":673911.20441272017},{"$f":"(AE467+AE468)*HLOOKUP(AE466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":771024.56966098852},{"$f":"(AF467+AF468)*HLOOKUP(AF466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AG467+AG468)*HLOOKUP(AG466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AH467+AH468)*HLOOKUP(AH466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AI467+AI468)*HLOOKUP(AI466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AJ467+AJ468)*HLOOKUP(AJ466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AK467+AK468)*HLOOKUP(AK466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AL467+AL468)*HLOOKUP(AL466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AM467+AM468)*HLOOKUP(AM466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AN467+AN468)*HLOOKUP(AN466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AO467+AO468)*HLOOKUP(AO466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AP467+AP468)*HLOOKUP(AP466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AQ467+AQ468)*HLOOKUP(AQ466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AR467+AR468)*HLOOKUP(AR466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AS467+AS468)*HLOOKUP(AS466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},{"$f":"(AT467+AT468)*HLOOKUP(AT466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":736675.12944034149},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX477:BQ477))","v":1792375.8901125717},{"$f":"(AX467+AX468)*HLOOKUP(AX466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1669459.7919220247},{"$f":"(AY467+AY468)*HLOOKUP(AY466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673004.1045391487},{"$f":"(AZ467+AZ468)*HLOOKUP(AZ466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1648016.2808597255},{"$f":"(BA467+BA468)*HLOOKUP(BA466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1684778.0110318004},{"$f":"(BB467+BB468)*HLOOKUP(BB466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1927561.4241524711},{"$f":"(BC467+BC468)*HLOOKUP(BC466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BD467+BD468)*HLOOKUP(BD466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BE467+BE468)*HLOOKUP(BE466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BF467+BF468)*HLOOKUP(BF466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BG467+BG468)*HLOOKUP(BG466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BH467+BH468)*HLOOKUP(BH466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BI467+BI468)*HLOOKUP(BI466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BJ467+BJ468)*HLOOKUP(BJ466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BK467+BK468)*HLOOKUP(BK466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BL467+BL468)*HLOOKUP(BL466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BM467+BM468)*HLOOKUP(BM466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BN467+BN468)*HLOOKUP(BN466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BO467+BO468)*HLOOKUP(BO466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BP467+BP468)*HLOOKUP(BP466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(BQ467+BQ468)*HLOOKUP(BQ466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU477:CN477))","v":3584751.7802251433},{"$f":"(BU467+BU468)*HLOOKUP(BU466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3338919.5838440494},{"$f":"(BV467+BV468)*HLOOKUP(BV466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3346008.2090782975},{"$f":"(BW467+BW468)*HLOOKUP(BW466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3296032.5617194511},{"$f":"(BX467+BX468)*HLOOKUP(BX466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3369556.0220636008},{"$f":"(BY467+BY468)*HLOOKUP(BY466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3855122.8483049423},{"$f":"(BZ467+BZ468)*HLOOKUP(BZ466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CA467+CA468)*HLOOKUP(CA466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CB467+CB468)*HLOOKUP(CB466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CC467+CC468)*HLOOKUP(CC466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CD467+CD468)*HLOOKUP(CD466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CE467+CE468)*HLOOKUP(CE466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CF467+CF468)*HLOOKUP(CF466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CG467+CG468)*HLOOKUP(CG466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CH467+CH468)*HLOOKUP(CH466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CI467+CI468)*HLOOKUP(CI466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CJ467+CJ468)*HLOOKUP(CJ466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CK467+CK468)*HLOOKUP(CK466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CL467+CL468)*HLOOKUP(CL466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CM467+CM468)*HLOOKUP(CM466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},{"$f":"(CN467+CN468)*HLOOKUP(CN466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":3683375.6472017076},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR477:DK477))","v":7169503.5604502866},{"$f":"(CR467+CR468)*HLOOKUP(CR466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6677839.1676880987},{"$f":"(CS467+CS468)*HLOOKUP(CS466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6692016.418156595},{"$f":"(CT467+CT468)*HLOOKUP(CT466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6592065.1234389022},{"$f":"(CU467+CU468)*HLOOKUP(CU466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":6739112.0441272017},{"$f":"(CV467+CV468)*HLOOKUP(CV466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7710245.6966098845},{"$f":"(CW467+CW468)*HLOOKUP(CW466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(CX467+CX468)*HLOOKUP(CX466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(CY467+CY468)*HLOOKUP(CY466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(CZ467+CZ468)*HLOOKUP(CZ466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DA467+DA468)*HLOOKUP(DA466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DB467+DB468)*HLOOKUP(DB466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DC467+DC468)*HLOOKUP(DC466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DD467+DD468)*HLOOKUP(DD466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DE467+DE468)*HLOOKUP(DE466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DF467+DF468)*HLOOKUP(DF466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DG467+DG468)*HLOOKUP(DG466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DH467+DH468)*HLOOKUP(DH466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DI467+DI468)*HLOOKUP(DI466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DJ467+DJ468)*HLOOKUP(DJ466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},{"$f":"(DK467+DK468)*HLOOKUP(DK466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":7366751.2944034152},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO477:EH477))","v":17923758.901125722},{"$f":"(DO467+DO468)*HLOOKUP(DO466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16694597.919220246},{"$f":"(DP467+DP468)*HLOOKUP(DP466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16730041.045391487},{"$f":"(DQ467+DQ468)*HLOOKUP(DQ466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16480162.808597255},{"$f":"(DR467+DR468)*HLOOKUP(DR466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":16847780.110318001},{"$f":"(DS467+DS468)*HLOOKUP(DS466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":19275614.241524711},{"$f":"(DT467+DT468)*HLOOKUP(DT466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(DU467+DU468)*HLOOKUP(DU466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(DV467+DV468)*HLOOKUP(DV466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(DW467+DW468)*HLOOKUP(DW466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(DX467+DX468)*HLOOKUP(DX466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(DY467+DY468)*HLOOKUP(DY466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(DZ467+DZ468)*HLOOKUP(DZ466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(EA467+EA468)*HLOOKUP(EA466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(EB467+EB468)*HLOOKUP(EB466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(EC467+EC468)*HLOOKUP(EC466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(ED467+ED468)*HLOOKUP(ED466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(EE467+EE468)*HLOOKUP(EE466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(EF467+EF468)*HLOOKUP(EF466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(EG467+EG468)*HLOOKUP(EG466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},{"$f":"(EH467+EH468)*HLOOKUP(EH466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":18416878.236008536},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL477:FE477))","v":1815914.8893595452},{"$f":"(EL467+EL468)*HLOOKUP(EL466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1937765.829909493},{"$f":"(EM467+EM468)*HLOOKUP(EM466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1673004.1045391487},{"$f":"(EN467+EN468)*HLOOKUP(EN466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1648016.2808597255},{"$f":"(EO467+EO468)*HLOOKUP(EO466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1684778.0110318004},{"$f":"(EP467+EP468)*HLOOKUP(EP466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1927561.4241524711},{"$f":"(EQ467+EQ468)*HLOOKUP(EQ466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(ER467+ER468)*HLOOKUP(ER466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(ES467+ES468)*HLOOKUP(ES466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(ET467+ET468)*HLOOKUP(ET466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(EU467+EU468)*HLOOKUP(EU466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(EV467+EV468)*HLOOKUP(EV466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(EW467+EW468)*HLOOKUP(EW466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(EX467+EX468)*HLOOKUP(EX466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(EY467+EY468)*HLOOKUP(EY466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(EZ467+EZ468)*HLOOKUP(EZ466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(FA467+FA468)*HLOOKUP(FA466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(FB467+FB468)*HLOOKUP(FB466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(FC467+FC468)*HLOOKUP(FC466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(FD467+FD468)*HLOOKUP(FD466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},{"$f":"(FE467+FE468)*HLOOKUP(FE466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1841687.8236008538},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI477:GB477))","v":2128446.369508679},{"$f":"(FI467+FI468)*HLOOKUP(FI466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1982483.5029074044},{"$f":"(FJ467+FJ468)*HLOOKUP(FJ466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1986692.3741402391},{"$f":"(FK467+FK468)*HLOOKUP(FK466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":1957019.333520924},{"$f":"(FL467+FL468)*HLOOKUP(FL466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2000673.888100263},{"$f":"(FM467+FM468)*HLOOKUP(FM466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2288979.1911810595},{"$f":"(FN467+FN468)*HLOOKUP(FN466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FO467+FO468)*HLOOKUP(FO466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FP467+FP468)*HLOOKUP(FP466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FQ467+FQ468)*HLOOKUP(FQ466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FR467+FR468)*HLOOKUP(FR466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FS467+FS468)*HLOOKUP(FS466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FT467+FT468)*HLOOKUP(FT466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FU467+FU468)*HLOOKUP(FU466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FV467+FV468)*HLOOKUP(FV466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FW467+FW468)*HLOOKUP(FW466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FX467+FX468)*HLOOKUP(FX466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FY467+FY468)*HLOOKUP(FY466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(FZ467+FZ468)*HLOOKUP(FZ466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(GA467+GA468)*HLOOKUP(GA466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},{"$f":"(GB467+GB468)*HLOOKUP(GB466,Prices!$E$2:$BE$15,ROW(Prices!$D$6)-ROW(Prices!$D$2)+1,FALSE)","v":2187004.2905260138},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF477:GY477))","v":3550541.2078484213},{"$f":"GF468*HydrogenFuel!D440","v":3810391.67568663},{"$f":"GG468*HydrogenFuel!E440","v":3797913.4097530427},{"$f":"GH468*HydrogenFuel!F440","v":3743979.4347434868},{"$f":"GI468*HydrogenFuel!G440","v":3771744.1055471692},{"$f":"GJ468*HydrogenFuel!H440","v":4064381.2141041337},{"$f":"GK468*HydrogenFuel!I440","v":3894394.6781544914},{"$f":"GL468*HydrogenFuel!J440","v":3850119.8107073177},{"$f":"GM468*HydrogenFuel!K440","v":3806938.2796824384},{"$f":"GN468*HydrogenFuel!L440","v":3764660.6004639529},{"$f":"GO468*HydrogenFuel!M440","v":3723085.0783650666},{"$f":"GP468*HydrogenFuel!N440","v":3682174.7609687541},{"$f":"GQ468*HydrogenFuel!O440","v":3077060.3598280945},{"$f":"GR468*HydrogenFuel!P440","v":3030204.8450556598},{"$f":"GS468*HydrogenFuel!Q440","v":2983909.8112483178},{"$f":"GT468*HydrogenFuel!R440","v":2938170.4184899284},{"$f":"GU468*HydrogenFuel!S440","v":2892981.8763017459},{"$f":"GV468*HydrogenFuel!T440","v":2848339.4433050212},{"$f":"GW468*HydrogenFuel!U440","v":2804238.4268874158},{"$f":"GX468*HydrogenFuel!V440","v":2760674.182873209},{"$f":"GY468*HydrogenFuel!W440","v":2717642.1151972865},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC477:HV477))","v":14202164.831393685},{"$f":"HC468*HydrogenFuel!D440","v":15241566.70274652},{"$f":"HD468*HydrogenFuel!E440","v":15191653.639012171},{"$f":"HE468*HydrogenFuel!F440","v":14975917.738973947},{"$f":"HF468*HydrogenFuel!G440","v":15086976.422188677},{"$f":"HG468*HydrogenFuel!H440","v":16257524.856416535},{"$f":"HH468*HydrogenFuel!I440","v":15577578.712617965},{"$f":"HI468*HydrogenFuel!J440","v":15400479.242829271},{"$f":"HJ468*HydrogenFuel!K440","v":15227753.118729753},{"$f":"HK468*HydrogenFuel!L440","v":15058642.401855811},{"$f":"HL468*HydrogenFuel!M440","v":14892340.313460266},{"$f":"HM468*HydrogenFuel!N440","v":14728699.043875016},{"$f":"HN468*HydrogenFuel!O440","v":12308241.439312378},{"$f":"HO468*HydrogenFuel!P440","v":12120819.380222639},{"$f":"HP468*HydrogenFuel!Q440","v":11935639.244993271},{"$f":"HQ468*HydrogenFuel!R440","v":11752681.673959713},{"$f":"HR468*HydrogenFuel!S440","v":11571927.505206984},{"$f":"HS468*HydrogenFuel!T440","v":11393357.773220085},{"$f":"HT468*HydrogenFuel!U440","v":11216953.707549663},{"$f":"HU468*HydrogenFuel!V440","v":11042696.731492836},{"$f":"HV468*HydrogenFuel!W440","v":10870568.460789146},null,"Hydrogen Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ477:IS477))","v":35505412.078484215},{"$f":"HZ468*HydrogenFuel!D440","v":38103916.756866299},{"$f":"IA468*HydrogenFuel!E440","v":37979134.097530432},{"$f":"IB468*HydrogenFuel!F440","v":37439794.347434863},{"$f":"IC468*HydrogenFuel!G440","v":37717441.055471696},{"$f":"ID468*HydrogenFuel!H440","v":40643812.141041338},{"$f":"IE468*HydrogenFuel!I440","v":38943946.781544924},{"$f":"IF468*HydrogenFuel!J440","v":38501198.107073173},{"$f":"IG468*HydrogenFuel!K440","v":38069382.796824373},{"$f":"IH468*HydrogenFuel!L440","v":37646606.004639521},{"$f":"II468*HydrogenFuel!M440","v":37230850.783650659},{"$f":"IJ468*HydrogenFuel!N440","v":36821747.609687544},{"$f":"IK468*HydrogenFuel!O440","v":30770603.598280936},{"$f":"IL468*HydrogenFuel!P440","v":30302048.450556591},{"$f":"IM468*HydrogenFuel!Q440","v":29839098.112483174},{"$f":"IN468*HydrogenFuel!R440","v":29381704.184899271},{"$f":"IO468*HydrogenFuel!S440","v":28929818.763017442},{"$f":"IP468*HydrogenFuel!T440","v":28483394.4330502},{"$f":"IQ468*HydrogenFuel!U440","v":28042384.268874142},{"$f":"IR468*HydrogenFuel!V440","v":27606741.828732073},{"$f":"IS468*HydrogenFuel!W440","v":27176421.151972849}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D478:W478))","v":11608.860165081103},{"$f":"SUM(D476:D477)*Misc_Rev","v":10812.75718032057},10835.71298427916,10673.871847872273,10911.970221850766,12484.429831950727,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,11928.243695898011,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA478:AT478))","v":23217.720330162207},{"$f":"SUM(AA476:AA477)*Misc_Rev","v":21625.51436064114},21671.42596855832,21347.743695744546,21823.940443701533,24968.859663901454,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,23856.487391796021,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX478:BQ478))","v":58044.300825405517},{"$f":"SUM(AX476:AX477)*Misc_Rev","v":54063.785901602852},54178.564921395795,53369.359239361358,54559.851109253832,62422.14915975363,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU478:CN478))","v":116088.60165081103},{"$f":"SUM(BU476:BU477)*Misc_Rev","v":108127.5718032057},108357.12984279159,106738.71847872272,109119.70221850766,124844.29831950726,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,119282.43695898011,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR478:DK478))","v":232177.20330162207},{"$f":"SUM(CR476:CR477)*Misc_Rev","v":216255.14360641141},216714.25968558318,213477.43695744543,218239.40443701533,249688.59663901452,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,238564.87391796021,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO478:EH478))","v":580443.00825405528},{"$f":"SUM(DO476:DO477)*Misc_Rev","v":540637.85901602847},541785.64921395795,533693.59239361354,545598.51109253825,624221.49159753625,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,596412.18479490047,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL478:FE478))","v":58806.587777019486},{"$f":"SUM(EL476:EL477)*Misc_Rev","v":62752.608635789024},54178.564921395795,53369.359239361358,54559.851109253832,62422.14915975363,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,59641.218479490053,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI478:GB478))","v":68927.607230169073},{"$f":"SUM(FI476:FI477)*Misc_Rev","v":64200.745758153389},64337.04584415751,63376.114096741607,64789.823192238924,74126.30212720744,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,70823.94694439444,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF478:GY478))","v":114980.72647496327},{"$f":"SUM(GF476:GF477)*Misc_Rev","v":123395.72402543583},{"$f":"SUM(GG476:GG477)*Misc_Rev","v":122991.62786144255},{"$f":"SUM(GH476:GH477)*Misc_Rev","v":121245.03001473309},{"$f":"SUM(GI476:GI477)*Misc_Rev","v":122144.16111403954},{"$f":"SUM(GJ476:GJ477)*Misc_Rev","v":131620.92123754829},{"$f":"SUM(GK476:GK477)*Misc_Rev","v":126116.07725735506},{"$f":"SUM(GL476:GL477)*Misc_Rev","v":124682.27994994579},{"$f":"SUM(GM476:GM477)*Misc_Rev","v":123283.88924923609},{"$f":"SUM(GN476:GN477)*Misc_Rev","v":121914.76888542467},{"$f":"SUM(GO476:GO477)*Misc_Rev","v":120568.38717777433},{"$f":"SUM(GP476:GP477)*Misc_Rev","v":119243.54745921215},{"$f":"SUM(GQ476:GQ477)*Misc_Rev","v":99647.522692673025},{"$f":"SUM(GR476:GR477)*Misc_Rev","v":98130.153702282492},{"$f":"SUM(GS476:GS477)*Misc_Rev","v":96630.93532746553},{"$f":"SUM(GT476:GT477)*Misc_Rev","v":95149.710832377852},{"$f":"SUM(GU476:GU477)*Misc_Rev","v":93686.325082155745},{"$f":"SUM(GV476:GV477)*Misc_Rev","v":92240.624531989815},{"$f":"SUM(GW476:GW477)*Misc_Rev","v":90812.457216322087},{"$f":"SUM(GX476:GX477)*Misc_Rev","v":89401.672738166002},{"$f":"SUM(GY476:GY477)*Misc_Rev","v":88008.12225854893},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC478:HV478))","v":459922.9058998531},{"$f":"SUM(HC476:HC477)*Misc_Rev","v":493582.89610174333},{"$f":"SUM(HD476:HD477)*Misc_Rev","v":491966.51144577021},{"$f":"SUM(HE476:HE477)*Misc_Rev","v":484980.12005893234},{"$f":"SUM(HF476:HF477)*Misc_Rev","v":488576.64445615816},{"$f":"SUM(HG476:HG477)*Misc_Rev","v":526483.68495019316},{"$f":"SUM(HH476:HH477)*Misc_Rev","v":504464.30902942026},{"$f":"SUM(HI476:HI477)*Misc_Rev","v":498729.11979978316},{"$f":"SUM(HJ476:HJ477)*Misc_Rev","v":493135.55699694436},{"$f":"SUM(HK476:HK477)*Misc_Rev","v":487659.07554169866},{"$f":"SUM(HL476:HL477)*Misc_Rev","v":482273.54871109733},{"$f":"SUM(HM476:HM477)*Misc_Rev","v":476974.18983684859},{"$f":"SUM(HN476:HN477)*Misc_Rev","v":398590.0907706921},{"$f":"SUM(HO476:HO477)*Misc_Rev","v":392520.61480912997},{"$f":"SUM(HP476:HP477)*Misc_Rev","v":386523.74130986212},{"$f":"SUM(HQ476:HQ477)*Misc_Rev","v":380598.84332951141},{"$f":"SUM(HR476:HR477)*Misc_Rev","v":374745.30032862298},{"$f":"SUM(HS476:HS477)*Misc_Rev","v":368962.49812795926},{"$f":"SUM(HT476:HT477)*Misc_Rev","v":363249.82886528835},{"$f":"SUM(HU476:HU477)*Misc_Rev","v":357606.69095266401},{"$f":"SUM(HV476:HV477)*Misc_Rev","v":352032.48903419572},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ478:IS478))","v":1149807.2647496327},{"$f":"SUM(HZ476:HZ477)*Misc_Rev","v":1233957.2402543584},{"$f":"SUM(IA476:IA477)*Misc_Rev","v":1229916.2786144256},{"$f":"SUM(IB476:IB477)*Misc_Rev","v":1212450.3001473306},{"$f":"SUM(IC476:IC477)*Misc_Rev","v":1221441.6111403955},{"$f":"SUM(ID476:ID477)*Misc_Rev","v":1316209.2123754828},{"$f":"SUM(IE476:IE477)*Misc_Rev","v":1261160.7725735509},{"$f":"SUM(IF476:IF477)*Misc_Rev","v":1246822.7994994577},{"$f":"SUM(IG476:IG477)*Misc_Rev","v":1232838.8924923607},{"$f":"SUM(IH476:IH477)*Misc_Rev","v":1219147.6888542464},{"$f":"SUM(II476:II477)*Misc_Rev","v":1205683.8717777431},{"$f":"SUM(IJ476:IJ477)*Misc_Rev","v":1192435.4745921216},{"$f":"SUM(IK476:IK477)*Misc_Rev","v":996475.2269267299},{"$f":"SUM(IL476:IL477)*Misc_Rev","v":981301.53702282475},{"$f":"SUM(IM476:IM477)*Misc_Rev","v":966309.35327465518},{"$f":"SUM(IN476:IN477)*Misc_Rev","v":951497.10832377803},{"$f":"SUM(IO476:IO477)*Misc_Rev","v":936863.2508215569},{"$f":"SUM(IP476:IP477)*Misc_Rev","v":922406.24531989777},{"$f":"SUM(IQ476:IQ477)*Misc_Rev","v":908124.57216322026},{"$f":"SUM(IR476:IR477)*Misc_Rev","v":894016.72738165956},{"$f":"SUM(IS476:IS477)*Misc_Rev","v":880081.22258548881},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW478:JP478))","v":19134.792170452249},{"$f":"SUM(IW476:IW477)*Misc_Rev","v":16446.354358786411},{"$f":"SUM(IX476:IX477)*Misc_Rev","v":16775.281445962137},{"$f":"SUM(IY476:IY477)*Misc_Rev","v":17110.787074881384},17453.002816379012,17802.062872706592,18158.104130160722,18521.266212763938,18891.691537019218,19269.525367759597,19654.915875114792,20048.014192617091,20448.974476469426,20857.953965998822,21275.113045318798,21700.615306225172,22134.627612349679,22577.320164596673,23028.866567888603,23489.443899246377,23959.232777231304]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D479:W479))","v":370084.03818759543},{"$f":"SUM(D476:D478)","v":344704.71556472551},{"$f":"SUM(E476:E478)","v":345436.53389210888},{"$f":"SUM(F476:F478)","v":340277.12801981741},{"$f":"SUM(G476:G478)","v":347867.57242821087},{"$f":"SUM(H476:H478)","v":397996.71466244501},{"$f":"SUM(I476:I478)","v":380265.80841606879},{"$f":"SUM(J476:J478)","v":380265.80841606879},{"$f":"SUM(K476:K478)","v":380265.80841606879},{"$f":"SUM(L476:L478)","v":380265.80841606879},{"$f":"SUM(M476:M478)","v":380265.80841606879},{"$f":"SUM(N476:N478)","v":380265.80841606879},{"$f":"SUM(O476:O478)","v":380265.80841606879},{"$f":"SUM(P476:P478)","v":380265.80841606879},{"$f":"SUM(Q476:Q478)","v":380265.80841606879},{"$f":"SUM(R476:R478)","v":380265.80841606879},{"$f":"SUM(S476:S478)","v":380265.80841606879},{"$f":"SUM(T476:T478)","v":380265.80841606879},{"$f":"SUM(U476:U478)","v":380265.80841606879},{"$f":"SUM(V476:V478)","v":380265.80841606879},{"$f":"SUM(W476:W478)","v":380265.80841606879},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA479:AT479))","v":740168.07637519087},{"$f":"SUM(AA476:AA478)","v":689409.43112945103},{"$f":"SUM(AB476:AB478)","v":690873.06778421777},{"$f":"SUM(AC476:AC478)","v":680554.25603963481},{"$f":"SUM(AD476:AD478)","v":695735.14485642174},{"$f":"SUM(AE476:AE478)","v":795993.42932489002},{"$f":"SUM(AF476:AF478)","v":760531.61683213757},{"$f":"SUM(AG476:AG478)","v":760531.61683213757},{"$f":"SUM(AH476:AH478)","v":760531.61683213757},{"$f":"SUM(AI476:AI478)","v":760531.61683213757},{"$f":"SUM(AJ476:AJ478)","v":760531.61683213757},{"$f":"SUM(AK476:AK478)","v":760531.61683213757},{"$f":"SUM(AL476:AL478)","v":760531.61683213757},{"$f":"SUM(AM476:AM478)","v":760531.61683213757},{"$f":"SUM(AN476:AN478)","v":760531.61683213757},{"$f":"SUM(AO476:AO478)","v":760531.61683213757},{"$f":"SUM(AP476:AP478)","v":760531.61683213757},{"$f":"SUM(AQ476:AQ478)","v":760531.61683213757},{"$f":"SUM(AR476:AR478)","v":760531.61683213757},{"$f":"SUM(AS476:AS478)","v":760531.61683213757},{"$f":"SUM(AT476:AT478)","v":760531.61683213757},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX479:BQ479))","v":1850420.1909379775},{"$f":"SUM(AX476:AX478)","v":1723523.5778236275},{"$f":"SUM(AY476:AY478)","v":1727182.6694605446},{"$f":"SUM(AZ476:AZ478)","v":1701385.6400990868},{"$f":"SUM(BA476:BA478)","v":1739337.8621410544},{"$f":"SUM(BB476:BB478)","v":1989983.5733122248},{"$f":"SUM(BC476:BC478)","v":1901329.0420803439},{"$f":"SUM(BD476:BD478)","v":1901329.0420803439},{"$f":"SUM(BE476:BE478)","v":1901329.0420803439},{"$f":"SUM(BF476:BF478)","v":1901329.0420803439},{"$f":"SUM(BG476:BG478)","v":1901329.0420803439},{"$f":"SUM(BH476:BH478)","v":1901329.0420803439},{"$f":"SUM(BI476:BI478)","v":1901329.0420803439},{"$f":"SUM(BJ476:BJ478)","v":1901329.0420803439},{"$f":"SUM(BK476:BK478)","v":1901329.0420803439},{"$f":"SUM(BL476:BL478)","v":1901329.0420803439},{"$f":"SUM(BM476:BM478)","v":1901329.0420803439},{"$f":"SUM(BN476:BN478)","v":1901329.0420803439},{"$f":"SUM(BO476:BO478)","v":1901329.0420803439},{"$f":"SUM(BP476:BP478)","v":1901329.0420803439},{"$f":"SUM(BQ476:BQ478)","v":1901329.0420803439},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU479:CN479))","v":3700840.381875955},{"$f":"SUM(BU476:BU478)","v":3447047.155647255},{"$f":"SUM(BV476:BV478)","v":3454365.3389210892},{"$f":"SUM(BW476:BW478)","v":3402771.2801981736},{"$f":"SUM(BX476:BX478)","v":3478675.7242821087},{"$f":"SUM(BY476:BY478)","v":3979967.1466244496},{"$f":"SUM(BZ476:BZ478)","v":3802658.0841606879},{"$f":"SUM(CA476:CA478)","v":3802658.0841606879},{"$f":"SUM(CB476:CB478)","v":3802658.0841606879},{"$f":"SUM(CC476:CC478)","v":3802658.0841606879},{"$f":"SUM(CD476:CD478)","v":3802658.0841606879},{"$f":"SUM(CE476:CE478)","v":3802658.0841606879},{"$f":"SUM(CF476:CF478)","v":3802658.0841606879},{"$f":"SUM(CG476:CG478)","v":3802658.0841606879},{"$f":"SUM(CH476:CH478)","v":3802658.0841606879},{"$f":"SUM(CI476:CI478)","v":3802658.0841606879},{"$f":"SUM(CJ476:CJ478)","v":3802658.0841606879},{"$f":"SUM(CK476:CK478)","v":3802658.0841606879},{"$f":"SUM(CL476:CL478)","v":3802658.0841606879},{"$f":"SUM(CM476:CM478)","v":3802658.0841606879},{"$f":"SUM(CN476:CN478)","v":3802658.0841606879},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR479:DK479))","v":7401680.7637519101},{"$f":"SUM(CR476:CR478)","v":6894094.31129451},{"$f":"SUM(CS476:CS478)","v":6908730.6778421784},{"$f":"SUM(CT476:CT478)","v":6805542.5603963472},{"$f":"SUM(CU476:CU478)","v":6957351.4485642174},{"$f":"SUM(CV476:CV478)","v":7959934.2932488993},{"$f":"SUM(CW476:CW478)","v":7605316.1683213757},{"$f":"SUM(CX476:CX478)","v":7605316.1683213757},{"$f":"SUM(CY476:CY478)","v":7605316.1683213757},{"$f":"SUM(CZ476:CZ478)","v":7605316.1683213757},{"$f":"SUM(DA476:DA478)","v":7605316.1683213757},{"$f":"SUM(DB476:DB478)","v":7605316.1683213757},{"$f":"SUM(DC476:DC478)","v":7605316.1683213757},{"$f":"SUM(DD476:DD478)","v":7605316.1683213757},{"$f":"SUM(DE476:DE478)","v":7605316.1683213757},{"$f":"SUM(DF476:DF478)","v":7605316.1683213757},{"$f":"SUM(DG476:DG478)","v":7605316.1683213757},{"$f":"SUM(DH476:DH478)","v":7605316.1683213757},{"$f":"SUM(DI476:DI478)","v":7605316.1683213757},{"$f":"SUM(DJ476:DJ478)","v":7605316.1683213757},{"$f":"SUM(DK476:DK478)","v":7605316.1683213757},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO479:EH479))","v":18504201.909379773},{"$f":"SUM(DO476:DO478)","v":17235235.778236274},{"$f":"SUM(DP476:DP478)","v":17271826.694605444},{"$f":"SUM(DQ476:DQ478)","v":17013856.40099087},{"$f":"SUM(DR476:DR478)","v":17393378.621410541},{"$f":"SUM(DS476:DS478)","v":19899835.733122248},{"$f":"SUM(DT476:DT478)","v":19013290.420803435},{"$f":"SUM(DU476:DU478)","v":19013290.420803435},{"$f":"SUM(DV476:DV478)","v":19013290.420803435},{"$f":"SUM(DW476:DW478)","v":19013290.420803435},{"$f":"SUM(DX476:DX478)","v":19013290.420803435},{"$f":"SUM(DY476:DY478)","v":19013290.420803435},{"$f":"SUM(DZ476:DZ478)","v":19013290.420803435},{"$f":"SUM(EA476:EA478)","v":19013290.420803435},{"$f":"SUM(EB476:EB478)","v":19013290.420803435},{"$f":"SUM(EC476:EC478)","v":19013290.420803435},{"$f":"SUM(ED476:ED478)","v":19013290.420803435},{"$f":"SUM(EE476:EE478)","v":19013290.420803435},{"$f":"SUM(EF476:EF478)","v":19013290.420803435},{"$f":"SUM(EG476:EG478)","v":19013290.420803435},{"$f":"SUM(EH476:EH478)","v":19013290.420803435},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL479:FE479))","v":1874721.4771365647},{"$f":"SUM(EL476:EL478)","v":2000518.438545282},{"$f":"SUM(EM476:EM478)","v":1727182.6694605446},{"$f":"SUM(EN476:EN478)","v":1701385.6400990868},{"$f":"SUM(EO476:EO478)","v":1739337.8621410544},{"$f":"SUM(EP476:EP478)","v":1989983.5733122248},{"$f":"SUM(EQ476:EQ478)","v":1901329.0420803439},{"$f":"SUM(ER476:ER478)","v":1901329.0420803439},{"$f":"SUM(ES476:ES478)","v":1901329.0420803439},{"$f":"SUM(ET476:ET478)","v":1901329.0420803439},{"$f":"SUM(EU476:EU478)","v":1901329.0420803439},{"$f":"SUM(EV476:EV478)","v":1901329.0420803439},{"$f":"SUM(EW476:EW478)","v":1901329.0420803439},{"$f":"SUM(EX476:EX478)","v":1901329.0420803439},{"$f":"SUM(EY476:EY478)","v":1901329.0420803439},{"$f":"SUM(EZ476:EZ478)","v":1901329.0420803439},{"$f":"SUM(FA476:FA478)","v":1901329.0420803439},{"$f":"SUM(FB476:FB478)","v":1901329.0420803439},{"$f":"SUM(FC476:FC478)","v":1901329.0420803439},{"$f":"SUM(FD476:FD478)","v":1901329.0420803439},{"$f":"SUM(FE476:FE478)","v":1901329.0420803439},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI479:GB479))","v":2197373.9767388478},{"$f":"SUM(FI476:FI478)","v":2046684.2486655579},{"$f":"SUM(FJ476:FJ478)","v":2051029.4199843965},{"$f":"SUM(FK476:FK478)","v":2020395.4476176656},{"$f":"SUM(FL476:FL478)","v":2065463.711292502},{"$f":"SUM(FM476:FM478)","v":2363105.4933082671},{"$f":"SUM(FN476:FN478)","v":2257828.2374704084},{"$f":"SUM(FO476:FO478)","v":2257828.2374704084},{"$f":"SUM(FP476:FP478)","v":2257828.2374704084},{"$f":"SUM(FQ476:FQ478)","v":2257828.2374704084},{"$f":"SUM(FR476:FR478)","v":2257828.2374704084},{"$f":"SUM(FS476:FS478)","v":2257828.2374704084},{"$f":"SUM(FT476:FT478)","v":2257828.2374704084},{"$f":"SUM(FU476:FU478)","v":2257828.2374704084},{"$f":"SUM(FV476:FV478)","v":2257828.2374704084},{"$f":"SUM(FW476:FW478)","v":2257828.2374704084},{"$f":"SUM(FX476:FX478)","v":2257828.2374704084},{"$f":"SUM(FY476:FY478)","v":2257828.2374704084},{"$f":"SUM(FZ476:FZ478)","v":2257828.2374704084},{"$f":"SUM(GA476:GA478)","v":2257828.2374704084},{"$f":"SUM(GB476:GB478)","v":2257828.2374704084},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF479:GY479))","v":3665521.9343233844},{"$f":"SUM(GF476:GF478)","v":3933787.3997120657},{"$f":"SUM(GG476:GG478)","v":3920905.0376144852},3865224.4647582201,3893888.2666612086,4196002.1353416815,4020510.7554118466,3974802.0906572635,3930222.1689316742,3886575.3693493777,3843653.4655428408,3801418.3084279662,3176707.8825207674,3128334.9987579421,3080540.7465757835,3033320.1293223063,2986668.2013839018,2940580.0678370111,2895050.8841037378,2850075.8556113751,2805650.2374558356,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC479:HV479))","v":14662087.737293538},{"$f":"SUM(HC476:HC478)","v":15735149.598848263},{"$f":"SUM(HD476:HD478)","v":15683620.150457941},15460897.859032881,15575553.066644834,16784008.541366726,16082043.021647386,15899208.362629054,15720888.675726697,15546301.477397511,15374613.862171363,15205673.233711865,12706831.53008307,12513339.995031768,12322162.986303134,12133280.517289225,11946672.805535607,11762320.271348044,11580203.536414951,11400303.4224455,11222600.949823342,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ479:IS479))","v":36655219.343233846},{"$f":"SUM(HZ476:HZ478)","v":39337873.997120656},{"$f":"SUM(IA476:IA478)","v":39209050.376144856},38652244.647582196,38938882.666612089,41960021.353416823,40205107.554118477,39748020.906572632,39302221.689316735,38865753.693493769,38436534.655428402,38014183.084279664,31767078.825207666,31283349.987579416,30805407.465757828,30333201.293223049,29866682.013838999,29405800.6783701,28950508.841037363,28500758.556113731,28056502.374558337,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW479:JP479))","v":610006.5859714729},{"$f":"SUM(IW476:IW478)","v":524300.67620866327},{"$f":"SUM(IX476:IX478)","v":534786.68973283633},545482.42352749326,556392.07199804322,567519.91343800398,578870.31170676404,590447.71794089931,602256.67229971732,614301.80574571155,626587.84186062589,639119.59869783837,651901.99067179509,664940.0304852312,678238.83109493577,691803.60771683441,705639.67987117125,719752.4734685946,734147.52293796651,748830.47339672584,763807.0828646603]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D481:W481))","v":1468916.4463593476},{"$f":"D479+D474","v":1705467.6329115967},{"$f":"E479+E474","v":1636915.2454207495},1560701.7222268358,1503798.2368967291,1494171.1474856089,1418766.5118222674,1361316.9307585126,1306542.9745293395,1256847.3270479576,1209869.2531336555,1689135.9137244322,1624682.1447821383,1558622.2122088529,1498929.9346634925,1443809.6520639283,1390641.8638890875,1337555.9796763682,1286894.6696704691,1240999.0636033709,1197529.8335672603,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA481:AT481))","v":2893879.5963918236},{"$f":"AA479+AA474","v":3356504.7491293177},{"$f":"AB479+AB474","v":3222171.3423803523},3072586.4606853905,2961359.2472147164,2944495.3176582912,2795992.9955082871,2683391.8166233273,2576034.8624141472,2478631.3933506384,2386554.3684786069,3325917.0232365294,3199587.6361096324,3070110.1682659937,2953113.3042770871,2845077.5503819417,2740868.6855592537,2636820.3525023237,2537524.1848907615,2447568.7969992496,2362369.1061284724,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX481:BQ481))","v":5902012.5061968993},{"$f":"AX479+AX474","v":6740900.6935795266},{"$f":"AY479+AY474","v":6489096.4827379435},6201310.169508555,6001461.696771129,6031775.4563884046,5730467.5331011489,5518640.6162558161,5316679.2084159413,5133442.4364204863,4960225.8459364725,6727368.0457557971,6489715.4310403634,6246140.602731687,6026044.4614234092,5822806.0860947603,5626766.9081577817,5431029.7248298572,5244232.3817824665,5075007.044540192,4914728.1912275581,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU481:CN481))","v":11640608.910665693},{"$f":"BU479+BU474","v":13279431.517399779},{"$f":"BV479+BV474","v":12786126.90068445},12221121.296801712,11831015.756262327,11900530.099690292,11306491.371849583,10891381.322009426,10495604.376743244,10136521.467505978,9797074.7693252023,13260083.614311889,12794363.817185262,12317038.458232651,11885723.488686945,11487444.113390606,11103272.761911886,10719693.219062028,10353632.779070688,10022007.604975605,9707914.5530736577,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR481:DK481))","v":23117801.719603274},{"$f":"CR479+CR474","v":26356493.165040277},{"$f":"CS479+CS474","v":25380187.736577459},24260743.551388018,23490123.875244722,23638039.386294052,22458539.049346443,21636862.733516641,20853454.713397849,20142679.529676955,19470772.616102658,26325514.75142407,25403660.589475054,24458834.169234581,23605081.543214016,22816720.167982299,22056284.46942009,21297020.207526375,20572433.573647134,19916008.725846432,19294287.276765857,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO481:EH481))","v":57549380.146416031},{"$f":"DO479+DO474","v":65587678.107961759},{"$f":"DP479+DP474","v":63162370.244256482},60379610.315146923,58467448.232191883,58850567.246105358,55914682.081837036,53873306.968038276,51927005.723361656,50161153.716189876,48491866.15643502,65521808.162760615,63231550.906344429,60884221.302240357,58763155.706795216,56804548.331757367,54915319.591944695,53029001.172919393,51228835.95737645,49598012.088458903,48053405.447842434,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL481:FE481))","v":6774658.5573732648},{"$f":"EL479+EL474","v":7319576.9676162899},{"$f":"EM479+EM474","v":6983591.1870115558},6890489.0367910909,6864020.6125683943,7053000.5663765557,6905319.2114542741,6848823.3186217789,6794760.2088001743,6742516.650066549,6691417.2664539637,6641365.0944432579,6592381.0782664707,6544486.5810402799,6497703.3931436958,6452053.7407633122,6407560.2946094526,6364246.1788066467,6322134.9799619177,6281250.7564144256,6241618.0476701157,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI481:GB481))","v":7302095.1426917333},{"$f":"FI479+FI474","v":7483886.8666879907},{"$f":"FJ479+FJ474","v":7436776.4362374069},7350433.394087662,7342687.9447387978,7590291.7871799711,7437645.7648426555,7392847.1738902889,7350529.1682703607,7310114.054357022,7270965.3113416173,7232994.6813783254,7196225.7267281935,7160682.4808974825,7126389.4580625799,7093371.6626833994,7061654.5993090607,7031264.2825796604,7002227.2474280931,6974570.5594859179,6948321.8256973214,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF481:GY481))","v":31979785.445144251},{"$f":"GF479+GF474","v":38402837.574004166},{"$f":"GG479+GG474","v":37532892.70026689},36571882.927596152,35715815.924872532,35152495.996581897,34129688.826570056,33253673.770583831,32394776.000113372,31547064.144786458,30704023.173796959,29864597.39357597,28445683.357521042,27606153.616828032,26770310.195997592,25938210.252143372,25109912.236492716,24285475.91889983,23464962.412860151,22648434.20103576,21835955.161302052,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HC481:HV481))","v":43246004.715815566},{"$f":"HC479+HC474","v":50565806.219549298},{"$f":"HD479+HD474","v":49644630.903551735},48503345.560791299,47720267.384752676,48050500.42720145,46488628.652191535,45463080.421853043,44458205.217082873,43467410.602148563,42483475.333033413,41505215.494761765,38200041.594279207,37203264.61559169,36211909.851508737,35226019.469188049,34245637.08301615,33270807.778076559,32301578.134131022,31337996.250123508,30380111.769217152,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,HZ481:IS481))","v":65576305.340535589},{"$f":"HZ479+HZ474","v":74620675.705216736},{"$f":"IA479+IA474","v":73606472.25325951},72114556.14404276,71487202.628364399,73614128.242563918,70983565.335355505,69668251.43972528,68380594.980779856,67112737.015974775,65856104.994556189,64609268.884131081,57540667.098741092,56238487.488012403,54945201.881372273,53660822.466066495,52385363.182799935,51118839.747114792,49861269.671305388,48612672.286879465,47373068.767575651,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,IW481:JP481))","v":8589085.7518728469},{"$f":"IW479+IW474","v":10665450.32425769},{"$f":"IX479+IX474","v":10377702.726280112},10074115.355206555,9776996.8728590049,9485921.51998391,9200503.1093007196,8920378.177493155,8645211.6079344824,8373140.5444085794,8102117.0167992599,7831806.7150916504,7562223.9038037844,7293383.1327440571,7025299.2427170295,6757987.3713433584,6491462.9589961059,6225741.754855806,5960839.8230865952,5696773.5491358954,5433559.6461600773]
[]
[null,"Fixed $/kW",{"$f":"C474/'Resource Options'!$J$31/1000","v":219.76648163435033},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"Z474/'Resource Options'!$J$32/1000","v":430.74230400332652},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"AW474/'Resource Options'!$J$33/1000","v":162.06369261035684},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"BT474/'Resource Options'!$J$34/1000","v":317.59074115158944},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"CQ474/'Resource Options'!$J$35/1000","v":628.64483823405453},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"DN474/'Resource Options'!$J$36/1000","v":1561.8071294814495},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"EK474/'Resource Options'!$J$37/1000","v":195.99748320946813},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"FH474/'Resource Options'!$J$38/1000","v":204.18884663811542},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"GE474/'Resource Options'!$J$38/1000","v":1132.5705404328346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HB474/'Resource Options'!$J$38/1000","v":1143.3566791408816},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"HY474/'Resource Options'!$J$38/1000","v":1156.8434398920704},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kW",{"$f":"IV474/'Resource Options'!$J$42/1000","v":319.163166636055}]
[null,"Fixed $/kWh",{"$f":"C474/'Resource Options'!$K$31/1000","v":54.941620408587582},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"Z474/'Resource Options'!$K$32/1000","v":53.842788000415815},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"AW474/'Resource Options'!$K$33/1000","v":40.51592315258921},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"BT474/'Resource Options'!$K$34/1000","v":39.69884264394868},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"CQ474/'Resource Options'!$K$35/1000","v":39.290302389628408},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"DN474/'Resource Options'!$K$36/1000","v":39.045178237036232},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"EK474/'Resource Options'!$K$37/1000","v":48.999370802367032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"FH474/'Resource Options'!$K$38/1000","v":51.047211659528855},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"GE474/'Resource Options'!$K$38/1000","v":283.14263510820865},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HB474/'Resource Options'!$K$38/1000","v":285.83916978522041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"HY474/'Resource Options'!$K$38/1000","v":289.21085997301759},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kWh",{"$f":"IV474/'Resource Options'!$K$42/1000","v":26.596930553004579}]
[null,"Variable $/MWh",{"$f":"C479/D467","v":50.69644358734184},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"Z479/AA467","v":50.69644358734184},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"AW479/AX467","v":50.696443587341847},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"BT479/BU467","v":50.696443587341847},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"CQ479/CR467","v":50.696443587341847},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"DN479/DO467","v":50.696443587341847},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"EK479/EL467","v":51.362232250316843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"FH479/FI467","v":60.202026759968433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"GE479/GF467","v":100.42525847461327},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HB479/HC467","v":100.42525847461327},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"HY479/HZ467","v":100.42525847461327},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/MWh",{"$f":"IV479/IW467","v":5.5708364015659626}]
[null,"All per $/MWh",{"$f":"C481/(D467-D468)","v":228.66071705469295},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"Z481/(AA467-AA468)","v":225.23969461331131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"AW481/(AX467-AX468)","v":183.74883269604294},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"BT481/(BU467-BU468)","v":181.20499549604131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"CQ481/(CR467-CR468)","v":179.93307689604043},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"DN481/(DO467-DO468)","v":179.16992573603994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"EK481/(EL467-EL468)","v":265.15297680521587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"FH481/(FI467-FI468)","v":298.59313607408438},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"GE481/(GF467-GF469)","v":1510.6181126662377},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HB481/(HC467-HC469)","v":510.69915819338178},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"HY481/(HZ467-HZ469)","v":309.76053538278501},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/MWh",{"$f":"IV481/(IW467-IW469)","v":120.6755989023231}]

{"sheet":"NG Gen","index":10,"n_rows":491,"n_cols":115,"rows_kept":491,"cut":false,"hidden":false,"merged":[]}
[null,"Natural Gas Turbine Analysis"]
[]
[null,{"$f":"D4&\" \"&'Resource Options'!$B$7","v":"2020 Advanced Large Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA4&\" \"&'Resource Options'!$B$7","v":"2023 Advanced Large Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX4&\" \"&'Resource Options'!$B$7","v":"2027 Advanced Large Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU4&\" \"&'Resource Options'!$B$7","v":"2030 Advanced Large Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR4&\" \"&'Resource Options'!$B$7","v":"2035 Advanced Large Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2020,{"$f":"D4+1","v":2021},{"$f":"E4+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,"Year",null,2023,{"$f":"AA4+1","v":2024},{"$f":"AB4+1","v":2025},{"$f":"AC4+1","v":2026},{"$f":"AD4+1","v":2027},{"$f":"AE4+1","v":2028},{"$f":"AF4+1","v":2029},{"$f":"AG4+1","v":2030},{"$f":"AH4+1","v":2031},{"$f":"AI4+1","v":2032},{"$f":"AJ4+1","v":2033},{"$f":"AK4+1","v":2034},{"$f":"AL4+1","v":2035},{"$f":"AM4+1","v":2036},{"$f":"AN4+1","v":2037},{"$f":"AO4+1","v":2038},{"$f":"AP4+1","v":2039},{"$f":"AQ4+1","v":2040},{"$f":"AR4+1","v":2041},{"$f":"AS4+1","v":2042},null,"Year",null,2027,{"$f":"AX4+1","v":2028},{"$f":"AY4+1","v":2029},{"$f":"AZ4+1","v":2030},{"$f":"BA4+1","v":2031},{"$f":"BB4+1","v":2032},{"$f":"BC4+1","v":2033},{"$f":"BD4+1","v":2034},{"$f":"BE4+1","v":2035},{"$f":"BF4+1","v":2036},{"$f":"BG4+1","v":2037},{"$f":"BH4+1","v":2038},{"$f":"BI4+1","v":2039},{"$f":"BJ4+1","v":2040},{"$f":"BK4+1","v":2041},{"$f":"BL4+1","v":2042},{"$f":"BM4+1","v":2043},{"$f":"BN4+1","v":2044},{"$f":"BO4+1","v":2045},{"$f":"BP4+1","v":2046},null,"Year",null,2030,{"$f":"BU4+1","v":2031},{"$f":"BV4+1","v":2032},{"$f":"BW4+1","v":2033},{"$f":"BX4+1","v":2034},{"$f":"BY4+1","v":2035},{"$f":"BZ4+1","v":2036},{"$f":"CA4+1","v":2037},{"$f":"CB4+1","v":2038},{"$f":"CC4+1","v":2039},{"$f":"CD4+1","v":2040},{"$f":"CE4+1","v":2041},{"$f":"CF4+1","v":2042},{"$f":"CG4+1","v":2043},{"$f":"CH4+1","v":2044},{"$f":"CI4+1","v":2045},{"$f":"CJ4+1","v":2046},{"$f":"CK4+1","v":2047},{"$f":"CL4+1","v":2048},{"$f":"CM4+1","v":2049},null,"Year",null,2035,{"$f":"CR4+1","v":2036},{"$f":"CS4+1","v":2037},{"$f":"CT4+1","v":2038},{"$f":"CU4+1","v":2039},{"$f":"CV4+1","v":2040},{"$f":"CW4+1","v":2041},{"$f":"CX4+1","v":2042},{"$f":"CY4+1","v":2043},{"$f":"CZ4+1","v":2044},{"$f":"DA4+1","v":2045},{"$f":"DB4+1","v":2046},{"$f":"DC4+1","v":2047},{"$f":"DD4+1","v":2048},{"$f":"DE4+1","v":2049},{"$f":"DF4+1","v":2050},{"$f":"DG4+1","v":2051},{"$f":"DH4+1","v":2052},{"$f":"DI4+1","v":2053},{"$f":"DJ4+1","v":2054}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":1999494},{"$f":"D5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"E5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"F5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"G5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"H5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"I5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"J5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"K5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"L5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"M5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"N5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"O5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"P5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"Q5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"R5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"S5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"T5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"U5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"V5*(1-'Resource Options'!$AA$7)","v":1999494},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":1999494},{"$f":"AA5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"AB5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"AC5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"AD5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"AE5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"AF5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"AG5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"AH5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"AI5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"AJ5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"AK5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"AL5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"AM5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"AN5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"AO5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"AP5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"AQ5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"AR5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"AS5*(1-'Resource Options'!$AA$7)","v":1999494},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":1999494},{"$f":"AX5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"AY5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"AZ5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"BA5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"BB5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"BC5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"BD5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"BE5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"BF5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"BG5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"BH5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"BI5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"BJ5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"BK5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"BL5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"BM5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"BN5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"BO5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"BP5*(1-'Resource Options'!$AA$7)","v":1999494},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":1999494},{"$f":"BU5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"BV5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"BW5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"BX5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"BY5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"BZ5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"CA5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"CB5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"CC5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"CD5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"CE5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"CF5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"CG5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"CH5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"CI5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"CJ5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"CK5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"CL5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"CM5*(1-'Resource Options'!$AA$7)","v":1999494},null,"MWh",null,{"$f":"('Resource Options'!$V$7/100*'Resource Options'!$J$7*8760)*(1+'Resource Options'!$X$7)^($D4-$D$4)","v":1999494},{"$f":"CR5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"CS5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"CT5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"CU5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"CV5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"CW5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"CX5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"CY5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"CZ5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"DA5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"DB5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"DC5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"DD5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"DE5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"DF5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"DG5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"DH5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"DI5*(1-'Resource Options'!$AA$7)","v":1999494},{"$f":"DJ5*(1-'Resource Options'!$AA$7)","v":1999494}]
[null,"Fuel (Dth)",null,{"$f":"D5*$D10/1000","v":18291033.197514001},{"$f":"E5*$D10/1000","v":18291033.197514001},18291033.197514001,18291033.197514001,18291033.197514001,18291033.197514001,18291033.197514001,18291033.197514001,18291033.197514001,18291033.197514001,18291033.197514001,18291033.197514001,18291033.197514001,18291033.197514001,18291033.197514001,18291033.197514001,18291033.197514001,18291033.197514001,18291033.197514001,18291033.197514001,null,"Fuel (Dth)",null,{"$f":"AA5*$AA10/1000","v":18018037.240661953},18018037.240661953,18018037.240661953,18018037.240661953,18018037.240661953,18018037.240661953,18018037.240661953,18018037.240661953,18018037.240661953,18018037.240661953,18018037.240661953,18018037.240661953,18018037.240661953,18018037.240661953,18018037.240661953,18018037.240661953,18018037.240661953,18018037.240661953,18018037.240661953,18018037.240661953,null,"Fuel (Dth)",null,{"$f":"AX5*$AA10/1000","v":18018037.240661953},{"$f":"AY5*$AA10/1000","v":18018037.240661953},{"$f":"AZ5*$AA10/1000","v":18018037.240661953},{"$f":"BA5*$AA10/1000","v":18018037.240661953},{"$f":"BB5*$AA10/1000","v":18018037.240661953},{"$f":"BC5*$AA10/1000","v":18018037.240661953},{"$f":"BD5*$AA10/1000","v":18018037.240661953},{"$f":"BE5*$AA10/1000","v":18018037.240661953},{"$f":"BF5*$AA10/1000","v":18018037.240661953},{"$f":"BG5*$AA10/1000","v":18018037.240661953},{"$f":"BH5*$AA10/1000","v":18018037.240661953},{"$f":"BI5*$AA10/1000","v":18018037.240661953},{"$f":"BJ5*$AA10/1000","v":18018037.240661953},{"$f":"BK5*$AA10/1000","v":18018037.240661953},{"$f":"BL5*$AA10/1000","v":18018037.240661953},{"$f":"BM5*$AA10/1000","v":18018037.240661953},{"$f":"BN5*$AA10/1000","v":18018037.240661953},{"$f":"BO5*$AA10/1000","v":18018037.240661953},{"$f":"BP5*$AA10/1000","v":18018037.240661953},{"$f":"BQ5*$AA10/1000","v":18018037.240661953},null,"Fuel (Dth)",null,{"$f":"BU5*$AA10/1000","v":18018037.240661953},{"$f":"BV5*$AA10/1000","v":18018037.240661953},{"$f":"BW5*$AA10/1000","v":18018037.240661953},{"$f":"BX5*$AA10/1000","v":18018037.240661953},{"$f":"BY5*$AA10/1000","v":18018037.240661953},{"$f":"BZ5*$AA10/1000","v":18018037.240661953},{"$f":"CA5*$AA10/1000","v":18018037.240661953},{"$f":"CB5*$AA10/1000","v":18018037.240661953},{"$f":"CC5*$AA10/1000","v":18018037.240661953},{"$f":"CD5*$AA10/1000","v":18018037.240661953},{"$f":"CE5*$AA10/1000","v":18018037.240661953},{"$f":"CF5*$AA10/1000","v":18018037.240661953},{"$f":"CG5*$AA10/1000","v":18018037.240661953},{"$f":"CH5*$AA10/1000","v":18018037.240661953},{"$f":"CI5*$AA10/1000","v":18018037.240661953},{"$f":"CJ5*$AA10/1000","v":18018037.240661953},{"$f":"CK5*$AA10/1000","v":18018037.240661953},{"$f":"CL5*$AA10/1000","v":18018037.240661953},{"$f":"CM5*$AA10/1000","v":18018037.240661953},{"$f":"CN5*$AA10/1000","v":18018037.240661953},null,"Fuel (Dth)",null,{"$f":"CR5*$AA10/1000","v":18018037.240661953},{"$f":"CS5*$AA10/1000","v":18018037.240661953},{"$f":"CT5*$AA10/1000","v":18018037.240661953},{"$f":"CU5*$AA10/1000","v":18018037.240661953},{"$f":"CV5*$AA10/1000","v":18018037.240661953},{"$f":"CW5*$AA10/1000","v":18018037.240661953},{"$f":"CX5*$AA10/1000","v":18018037.240661953},{"$f":"CY5*$AA10/1000","v":18018037.240661953},{"$f":"CZ5*$AA10/1000","v":18018037.240661953},{"$f":"DA5*$AA10/1000","v":18018037.240661953},{"$f":"DB5*$AA10/1000","v":18018037.240661953},{"$f":"DC5*$AA10/1000","v":18018037.240661953},{"$f":"DD5*$AA10/1000","v":18018037.240661953},{"$f":"DE5*$AA10/1000","v":18018037.240661953},{"$f":"DF5*$AA10/1000","v":18018037.240661953},{"$f":"DG5*$AA10/1000","v":18018037.240661953},{"$f":"DH5*$AA10/1000","v":18018037.240661953},{"$f":"DI5*$AA10/1000","v":18018037.240661953},{"$f":"DJ5*$AA10/1000","v":18018037.240661953},{"$f":"DK5*$AA10/1000","v":18018037.240661953}]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*D5*$D10/1000/2204.62","v":970711.90686337696},{"$f":"'Resource Options'!$AB$7*E5*$D10/1000/2204.62","v":970711.90686337696},{"$f":"'Resource Options'!$AB$7*F5*$D10/1000/2204.62","v":970711.90686337696},{"$f":"'Resource Options'!$AB$7*G5*$D10/1000/2204.62","v":970711.90686337696},{"$f":"'Resource Options'!$AB$7*H5*$D10/1000/2204.62","v":970711.90686337696},{"$f":"'Resource Options'!$AB$7*I5*$D10/1000/2204.62","v":970711.90686337696},{"$f":"'Resource Options'!$AB$7*J5*$D10/1000/2204.62","v":970711.90686337696},{"$f":"'Resource Options'!$AB$7*K5*$D10/1000/2204.62","v":970711.90686337696},{"$f":"'Resource Options'!$AB$7*L5*$D10/1000/2204.62","v":970711.90686337696},{"$f":"'Resource Options'!$AB$7*M5*$D10/1000/2204.62","v":970711.90686337696},{"$f":"'Resource Options'!$AB$7*N5*$D10/1000/2204.62","v":970711.90686337696},{"$f":"'Resource Options'!$AB$7*O5*$D10/1000/2204.62","v":970711.90686337696},{"$f":"'Resource Options'!$AB$7*P5*$D10/1000/2204.62","v":970711.90686337696},{"$f":"'Resource Options'!$AB$7*Q5*$D10/1000/2204.62","v":970711.90686337696},{"$f":"'Resource Options'!$AB$7*R5*$D10/1000/2204.62","v":970711.90686337696},{"$f":"'Resource Options'!$AB$7*S5*$D10/1000/2204.62","v":970711.90686337696},{"$f":"'Resource Options'!$AB$7*T5*$D10/1000/2204.62","v":970711.90686337696},{"$f":"'Resource Options'!$AB$7*U5*$D10/1000/2204.62","v":970711.90686337696},{"$f":"'Resource Options'!$AB$7*V5*$D10/1000/2204.62","v":970711.90686337696},{"$f":"'Resource Options'!$AB$7*W5*$D10/1000/2204.62","v":970711.90686337696},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*AA5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*AB5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*AC5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*AD5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*AE5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*AF5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*AG5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*AH5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*AI5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*AJ5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*AK5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*AL5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*AM5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*AN5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*AO5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*AP5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*AQ5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*AR5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*AS5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*AT5*$AA10/1000/2204.62","v":956223.91031445272},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*AX5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*AY5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*AZ5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*BA5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*BB5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*BC5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*BD5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*BE5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*BF5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*BG5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*BH5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*BI5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*BJ5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*BK5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*BL5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*BM5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*BN5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*BO5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*BP5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*BQ5*$AA10/1000/2204.62","v":956223.91031445272},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*BU5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*BV5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*BW5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*BX5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*BY5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*BZ5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*CA5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*CB5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*CC5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*CD5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*CE5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*CF5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*CG5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*CH5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*CI5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*CJ5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*CK5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*CL5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*CM5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*CN5*$AA10/1000/2204.62","v":956223.91031445272},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$7*CR5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*CS5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*CT5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*CU5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*CV5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*CW5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*CX5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*CY5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*CZ5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*DA5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*DB5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*DC5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*DD5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*DE5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*DF5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*DG5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*DH5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*DI5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*DJ5*$AA10/1000/2204.62","v":956223.91031445272},{"$f":"'Resource Options'!$AB$7*DK5*$AA10/1000/2204.62","v":956223.91031445272}]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses"]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D4,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":9147.8310000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA4,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":9011.2984788461254},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX4,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":8832.4197040238505},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU4,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":8700.5947358888316},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(CR4,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$8)-ROW(Efficiency!$A$7)+1,FALSE)","v":8485.2441675943301}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":245},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":245},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":245},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":245},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$7","v":245}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D4,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":166.25279879999999},{"$f":"'Resource Options'!$N$7*(1.02^(D4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA4,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":173.7955782137243},{"$f":"'Resource Options'!$N$7*(1.02^(AA4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX4,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":184.38760900692722},{"$f":"'Resource Options'!$N$7*(1.02^(AX4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU4,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":192.75315275357062},{"$f":"'Resource Options'!$N$7*(1.02^(BU4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR4,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$175)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":207.54761772819742},{"$f":"'Resource Options'!$N$7*(1.02^(CR4-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D12*AFUDC!$Y$6","v":10.35332654415048},{"$f":"E12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA12*AFUDC!$Y$6","v":10.823050115028394},{"$f":"AB12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX12*AFUDC!$Y$6","v":11.48266459586279},{"$f":"AY12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU12*AFUDC!$Y$6","v":12.003625486467509},{"$f":"BV12*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR12*AFUDC!$Y$6","v":12.924944874976402},{"$f":"CS12*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D12:D13)","v":176.60612534415048},{"$f":"SUM(E12:E13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA12:AA13)","v":184.61862832875269},{"$f":"SUM(AB12:AB13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX12:AX13)","v":195.87027360279001},{"$f":"SUM(AY12:AY13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU12:BU13)","v":204.75677824003813},{"$f":"SUM(BV12:BV13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR12:CR13)","v":220.47256260317383},{"$f":"SUM(CS12:CS13)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D17:W17))","v":593130.87244264467},{"$f":"HLOOKUP(D4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":509796},{"$f":"HLOOKUP(E4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":519991.91999999993},{"$f":"HLOOKUP(F4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":530391.75839999993},{"$f":"HLOOKUP(G4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":540999.59356800001},{"$f":"HLOOKUP(H4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":551819.58543936},{"$f":"HLOOKUP(I4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":562855.97714814718},{"$f":"HLOOKUP(J4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":574113.09669111017},{"$f":"HLOOKUP(K4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":585595.35862493236},{"$f":"HLOOKUP(L4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":597307.26579743112},{"$f":"HLOOKUP(M4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":609253.41111337964},{"$f":"HLOOKUP(N4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":621438.47933564731},{"$f":"HLOOKUP(O4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":633867.24892236036},{"$f":"HLOOKUP(P4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":646544.59390080755},{"$f":"HLOOKUP(Q4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":659475.48577882361},{"$f":"HLOOKUP(R4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":672664.99549440027},{"$f":"HLOOKUP(S4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":686118.29540428822},{"$f":"HLOOKUP(T4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":699840.66131237405},{"$f":"HLOOKUP(U4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":713837.47453862161},{"$f":"HLOOKUP(V4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":728114.22402939398},{"$f":"HLOOKUP(W4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":742676.50850998191},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA17:AT17))","v":629435.22688311408},{"$f":"HLOOKUP(AA4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":540999.59356800001},{"$f":"HLOOKUP(AB4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":551819.58543936},{"$f":"HLOOKUP(AC4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":562855.97714814718},{"$f":"HLOOKUP(AD4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":574113.09669111017},{"$f":"HLOOKUP(AE4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":585595.35862493236},{"$f":"HLOOKUP(AF4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":597307.26579743112},{"$f":"HLOOKUP(AG4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":609253.41111337964},{"$f":"HLOOKUP(AH4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":621438.47933564731},{"$f":"HLOOKUP(AI4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":633867.24892236036},{"$f":"HLOOKUP(AJ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":646544.59390080755},{"$f":"HLOOKUP(AK4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":659475.48577882361},{"$f":"HLOOKUP(AL4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":672664.99549440027},{"$f":"HLOOKUP(AM4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":686118.29540428822},{"$f":"HLOOKUP(AN4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":699840.66131237405},{"$f":"HLOOKUP(AO4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":713837.47453862161},{"$f":"HLOOKUP(AP4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":728114.22402939398},{"$f":"HLOOKUP(AQ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":742676.50850998191},{"$f":"HLOOKUP(AR4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":757530.03868018149},{"$f":"HLOOKUP(AS4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":772680.63945378503},{"$f":"HLOOKUP(AT4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":788134.25224286085},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX17:BQ17))","v":681320.9322151792},{"$f":"HLOOKUP(AX4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":585595.35862493236},{"$f":"HLOOKUP(AY4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":597307.26579743112},{"$f":"HLOOKUP(AZ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":609253.41111337964},{"$f":"HLOOKUP(BA4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":621438.47933564731},{"$f":"HLOOKUP(BB4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":633867.24892236036},{"$f":"HLOOKUP(BC4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":646544.59390080755},{"$f":"HLOOKUP(BD4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":659475.48577882361},{"$f":"HLOOKUP(BE4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":672664.99549440027},{"$f":"HLOOKUP(BF4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":686118.29540428822},{"$f":"HLOOKUP(BG4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":699840.66131237405},{"$f":"HLOOKUP(BH4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":713837.47453862161},{"$f":"HLOOKUP(BI4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":728114.22402939398},{"$f":"HLOOKUP(BJ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":742676.50850998191},{"$f":"HLOOKUP(BK4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":757530.03868018149},{"$f":"HLOOKUP(BL4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":772680.63945378503},{"$f":"HLOOKUP(BM4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":788134.25224286085},{"$f":"HLOOKUP(BN4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":803896.93728771817},{"$f":"HLOOKUP(BO4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":819974.87603347248},{"$f":"HLOOKUP(BP4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":836374.37355414184},{"$f":"HLOOKUP(BQ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":853101.86102522467},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU17:CN17))","v":723023.223834206},{"$f":"HLOOKUP(BU4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":621438.47933564731},{"$f":"HLOOKUP(BV4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":633867.24892236036},{"$f":"HLOOKUP(BW4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":646544.59390080755},{"$f":"HLOOKUP(BX4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":659475.48577882361},{"$f":"HLOOKUP(BY4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":672664.99549440027},{"$f":"HLOOKUP(BZ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":686118.29540428822},{"$f":"HLOOKUP(CA4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":699840.66131237405},{"$f":"HLOOKUP(CB4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":713837.47453862161},{"$f":"HLOOKUP(CC4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":728114.22402939398},{"$f":"HLOOKUP(CD4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":742676.50850998191},{"$f":"HLOOKUP(CE4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":757530.03868018149},{"$f":"HLOOKUP(CF4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":772680.63945378503},{"$f":"HLOOKUP(CG4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":788134.25224286085},{"$f":"HLOOKUP(CH4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":803896.93728771817},{"$f":"HLOOKUP(CI4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":819974.87603347248},{"$f":"HLOOKUP(CJ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":836374.37355414184},{"$f":"HLOOKUP(CK4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":853101.86102522467},{"$f":"HLOOKUP(CL4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":870163.89824572927},{"$f":"HLOOKUP(CM4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":887567.17621064384},{"$f":"HLOOKUP(CN4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":905318.51973485667},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR17:DK17))","v":798276.06170312362},{"$f":"HLOOKUP(CR4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":686118.29540428822},{"$f":"HLOOKUP(CS4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":699840.66131237405},{"$f":"HLOOKUP(CT4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":713837.47453862161},{"$f":"HLOOKUP(CU4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":728114.22402939398},{"$f":"HLOOKUP(CV4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":742676.50850998191},{"$f":"HLOOKUP(CW4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":757530.03868018149},{"$f":"HLOOKUP(CX4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":772680.63945378503},{"$f":"HLOOKUP(CY4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":788134.25224286085},{"$f":"HLOOKUP(CZ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":803896.93728771817},{"$f":"HLOOKUP(DA4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":819974.87603347248},{"$f":"HLOOKUP(DB4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":836374.37355414184},{"$f":"HLOOKUP(DC4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":853101.86102522467},{"$f":"HLOOKUP(DD4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":870163.89824572927},{"$f":"HLOOKUP(DE4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":887567.17621064384},{"$f":"HLOOKUP(DF4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":905318.51973485667},{"$f":"HLOOKUP(DG4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":923424.89012955374},{"$f":"HLOOKUP(DH4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":941893.38793214492},{"$f":"HLOOKUP(DI4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":960731.25569078792},{"$f":"HLOOKUP(DJ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":979945.88080460369},{"$f":"HLOOKUP(DK4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$5)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D11*1000","v":999544.7984206957}]
[null,"Fuel Transport",8759358.2603008561,{"$f":"($D10/1000*$D11*24*HLOOKUP(D4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7434275.6095434669},{"$f":"($D10/1000*$D11*24*HLOOKUP(E4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7434275.6095434669},{"$f":"($D10/1000*$D11*24*HLOOKUP(F4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8177703.1704978142},{"$f":"($D10/1000*$D11*24*HLOOKUP(G4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8177703.1704978142},{"$f":"($D10/1000*$D11*24*HLOOKUP(H4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8177703.1704978142},{"$f":"($D10/1000*$D11*24*HLOOKUP(I4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8177703.1704978142},{"$f":"($D10/1000*$D11*24*HLOOKUP(J4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8177703.1704978142},{"$f":"($D10/1000*$D11*24*HLOOKUP(K4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8995473.4875475969},{"$f":"($D10/1000*$D11*24*HLOOKUP(L4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8995473.4875475969},{"$f":"($D10/1000*$D11*24*HLOOKUP(M4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8995473.4875475969},{"$f":"($D10/1000*$D11*24*HLOOKUP(N4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8995473.4875475969},{"$f":"($D10/1000*$D11*24*HLOOKUP(O4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8995473.4875475969},{"$f":"($D10/1000*$D11*24*HLOOKUP(P4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9895020.8363023568},{"$f":"($D10/1000*$D11*24*HLOOKUP(Q4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9895020.8363023568},{"$f":"($D10/1000*$D11*24*HLOOKUP(R4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9895020.8363023568},{"$f":"($D10/1000*$D11*24*HLOOKUP(S4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9895020.8363023568},{"$f":"($D10/1000*$D11*24*HLOOKUP(T4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9895020.8363023568},{"$f":"($D10/1000*$D11*24*HLOOKUP(U4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},{"$f":"($D10/1000*$D11*24*HLOOKUP(V4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},{"$f":"($D10/1000*$D11*24*HLOOKUP(W4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},null,"Fuel Transport",9283689.806805972,{"$f":"($D10/1000*$D11*24*HLOOKUP(AA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8177703.1704978142},{"$f":"($D10/1000*$D11*24*HLOOKUP(AB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8177703.1704978142},{"$f":"($D10/1000*$D11*24*HLOOKUP(AC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8177703.1704978142},{"$f":"($D10/1000*$D11*24*HLOOKUP(AD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8177703.1704978142},{"$f":"($D10/1000*$D11*24*HLOOKUP(AE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8995473.4875475969},{"$f":"($D10/1000*$D11*24*HLOOKUP(AF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8995473.4875475969},{"$f":"($D10/1000*$D11*24*HLOOKUP(AG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8995473.4875475969},{"$f":"($D10/1000*$D11*24*HLOOKUP(AH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8995473.4875475969},{"$f":"($D10/1000*$D11*24*HLOOKUP(AI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8995473.4875475969},{"$f":"($D10/1000*$D11*24*HLOOKUP(AJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9895020.8363023568},{"$f":"($D10/1000*$D11*24*HLOOKUP(AK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9895020.8363023568},{"$f":"($D10/1000*$D11*24*HLOOKUP(AL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9895020.8363023568},{"$f":"($D10/1000*$D11*24*HLOOKUP(AM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9895020.8363023568},{"$f":"($D10/1000*$D11*24*HLOOKUP(AN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9895020.8363023568},{"$f":"($D10/1000*$D11*24*HLOOKUP(AO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},{"$f":"($D10/1000*$D11*24*HLOOKUP(AP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},{"$f":"($D10/1000*$D11*24*HLOOKUP(AQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},{"$f":"($D10/1000*$D11*24*HLOOKUP(AR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},{"$f":"($D10/1000*$D11*24*HLOOKUP(AS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},{"$f":"($D10/1000*$D11*24*HLOOKUP(AT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11972975.211925853},null,"Fuel Transport",10037239.59324838,{"$f":"($D10/1000*$D11*24*HLOOKUP(AX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8995473.4875475969},{"$f":"($D10/1000*$D11*24*HLOOKUP(AY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8995473.4875475969},{"$f":"($D10/1000*$D11*24*HLOOKUP(AZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8995473.4875475969},{"$f":"($D10/1000*$D11*24*HLOOKUP(BA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8995473.4875475969},{"$f":"($D10/1000*$D11*24*HLOOKUP(BB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8995473.4875475969},{"$f":"($D10/1000*$D11*24*HLOOKUP(BC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9895020.8363023568},{"$f":"($D10/1000*$D11*24*HLOOKUP(BD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9895020.8363023568},{"$f":"($D10/1000*$D11*24*HLOOKUP(BE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9895020.8363023568},{"$f":"($D10/1000*$D11*24*HLOOKUP(BF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9895020.8363023568},{"$f":"($D10/1000*$D11*24*HLOOKUP(BG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9895020.8363023568},{"$f":"($D10/1000*$D11*24*HLOOKUP(BH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},{"$f":"($D10/1000*$D11*24*HLOOKUP(BI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},{"$f":"($D10/1000*$D11*24*HLOOKUP(BJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},{"$f":"($D10/1000*$D11*24*HLOOKUP(BK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},{"$f":"($D10/1000*$D11*24*HLOOKUP(BL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},{"$f":"($D10/1000*$D11*24*HLOOKUP(BM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11972975.211925853},{"$f":"($D10/1000*$D11*24*HLOOKUP(BN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11972975.211925853},{"$f":"($D10/1000*$D11*24*HLOOKUP(BO4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11972975.211925853},{"$f":"($D10/1000*$D11*24*HLOOKUP(BP4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11972975.211925853},{"$f":"($D10/1000*$D11*24*HLOOKUP(BQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11972975.211925853},null,"Fuel Transport",10598823.494964033,{"$f":"($D10/1000*$D11*24*HLOOKUP(BU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8995473.4875475969},{"$f":"($D10/1000*$D11*24*HLOOKUP(BV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8995473.4875475969},{"$f":"($D10/1000*$D11*24*HLOOKUP(BW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9895020.8363023568},{"$f":"($D10/1000*$D11*24*HLOOKUP(BX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9895020.8363023568},{"$f":"($D10/1000*$D11*24*HLOOKUP(BY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9895020.8363023568},{"$f":"($D10/1000*$D11*24*HLOOKUP(BZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9895020.8363023568},{"$f":"($D10/1000*$D11*24*HLOOKUP(CA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9895020.8363023568},{"$f":"($D10/1000*$D11*24*HLOOKUP(CB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},{"$f":"($D10/1000*$D11*24*HLOOKUP(CC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},{"$f":"($D10/1000*$D11*24*HLOOKUP(CD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},{"$f":"($D10/1000*$D11*24*HLOOKUP(CE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},{"$f":"($D10/1000*$D11*24*HLOOKUP(CF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},{"$f":"($D10/1000*$D11*24*HLOOKUP(CG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11972975.211925853},{"$f":"($D10/1000*$D11*24*HLOOKUP(CH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11972975.211925853},{"$f":"($D10/1000*$D11*24*HLOOKUP(CI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11972975.211925853},{"$f":"($D10/1000*$D11*24*HLOOKUP(CJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11972975.211925853},{"$f":"($D10/1000*$D11*24*HLOOKUP(CK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11972975.211925853},{"$f":"($D10/1000*$D11*24*HLOOKUP(CL4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13170272.733118439},{"$f":"($D10/1000*$D11*24*HLOOKUP(CM4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13170272.733118439},{"$f":"($D10/1000*$D11*24*HLOOKUP(CN4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13170272.733118439},null,"Fuel Transport",11658705.844460441,{"$f":"($D10/1000*$D11*24*HLOOKUP(CR4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9895020.8363023568},{"$f":"($D10/1000*$D11*24*HLOOKUP(CS4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9895020.8363023568},{"$f":"($D10/1000*$D11*24*HLOOKUP(CT4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},{"$f":"($D10/1000*$D11*24*HLOOKUP(CU4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},{"$f":"($D10/1000*$D11*24*HLOOKUP(CV4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},{"$f":"($D10/1000*$D11*24*HLOOKUP(CW4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},{"$f":"($D10/1000*$D11*24*HLOOKUP(CX4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10884522.919932593},{"$f":"($D10/1000*$D11*24*HLOOKUP(CY4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11972975.211925853},{"$f":"($D10/1000*$D11*24*HLOOKUP(CZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11972975.211925853},{"$f":"($D10/1000*$D11*24*HLOOKUP(DA4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11972975.211925853},{"$f":"($D10/1000*$D11*24*HLOOKUP(DB4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11972975.211925853},{"$f":"($D10/1000*$D11*24*HLOOKUP(DC4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11972975.211925853},{"$f":"($D10/1000*$D11*24*HLOOKUP(DD4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13170272.733118439},{"$f":"($D10/1000*$D11*24*HLOOKUP(DE4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13170272.733118439},{"$f":"($D10/1000*$D11*24*HLOOKUP(DF4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13170272.733118439},{"$f":"($D10/1000*$D11*24*HLOOKUP(DG4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13170272.733118439},{"$f":"($D10/1000*$D11*24*HLOOKUP(DH4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13170272.733118439},{"$f":"($D10/1000*$D11*24*HLOOKUP(DI4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14487300.006430283},{"$f":"($D10/1000*$D11*24*HLOOKUP(DJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14487300.006430283},{"$f":"($D10/1000*$D11*24*HLOOKUP(DK4,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14487300.006430283}]
[null,"Capital Recovery & Taxes",19516954.132396594,{"$f":"VLOOKUP(D3,Assumptions!$A$4:$E$53,4,FALSE)*$D14*1000000","v":24632533.51751215},{"$f":"VLOOKUP(E3,Assumptions!$A$4:$E$53,4,FALSE)*$D14*1000000","v":23931370.012208432},{"$f":"VLOOKUP(F3,Assumptions!$A$4:$E$53,4,FALSE)*$D14*1000000","v":23180636.526337948},{"$f":"VLOOKUP(G3,Assumptions!$A$4:$E$53,4,FALSE)*$D14*1000000","v":22447526.793804217},{"$f":"VLOOKUP(H3,Assumptions!$A$4:$E$53,4,FALSE)*$D14*1000000","v":21730720.302829843},{"$f":"VLOOKUP(I3,Assumptions!$A$4:$E$53,4,FALSE)*$D14*1000000","v":21029015.049104631},{"$f":"VLOOKUP(J3,Assumptions!$A$4:$E$53,4,FALSE)*$D14*1000000","v":20341276.746871088},{"$f":"VLOOKUP(K3,Assumptions!$A$4:$E$53,4,FALSE)*$D14*1000000","v":19666455.758562561},{"$f":"VLOOKUP(L3,Assumptions!$A$4:$E$53,4,FALSE)*$D14*1000000","v":18998897.585029695},{"$f":"VLOOKUP(M3,Assumptions!$A$4:$E$53,4,FALSE)*$D14*1000000","v":18332389.049063478},{"$f":"VLOOKUP(N3,Assumptions!$A$4:$E$53,4,FALSE)*$D14*1000000","v":17665880.51309726},{"$f":"VLOOKUP(O3,Assumptions!$A$4:$E$53,4,FALSE)*$D14*1000000","v":16999371.977131043},{"$f":"VLOOKUP(P3,Assumptions!$A$4:$E$53,4,FALSE)*$D14*1000000","v":16332863.441164821},{"$f":"VLOOKUP(Q3,Assumptions!$A$4:$E$53,4,FALSE)*$D14*1000000","v":15666354.905198602},{"$f":"VLOOKUP(R3,Assumptions!$A$4:$E$53,4,FALSE)*$D14*1000000","v":14999846.369232384},{"$f":"VLOOKUP(S3,Assumptions!$A$4:$E$53,4,FALSE)*$D14*1000000","v":14333337.833266171},{"$f":"VLOOKUP(T3,Assumptions!$A$4:$E$53,4,FALSE)*$D14*1000000","v":13666829.297299953},{"$f":"VLOOKUP(U3,Assumptions!$A$4:$E$53,4,FALSE)*$D14*1000000","v":13000320.761333739},{"$f":"VLOOKUP(V3,Assumptions!$A$4:$E$53,4,FALSE)*$D14*1000000","v":12333812.225367518},{"$f":"VLOOKUP(W3,Assumptions!$A$4:$E$53,4,FALSE)*$D14*1000000","v":11667303.689401306},null,"Capital Recovery & Taxes",20402425.420164429,{"$f":"VLOOKUP(AA3,Assumptions!$A$4:$E$53,4,FALSE)*$AA14*1000000","v":25750095.255208228},{"$f":"VLOOKUP(AB3,Assumptions!$A$4:$E$53,4,FALSE)*$AA14*1000000","v":25017120.425874881},{"$f":"VLOOKUP(AC3,Assumptions!$A$4:$E$53,4,FALSE)*$AA14*1000000","v":24232326.658774309},{"$f":"VLOOKUP(AD3,Assumptions!$A$4:$E$53,4,FALSE)*$AA14*1000000","v":23465956.223031551},{"$f":"VLOOKUP(AE3,Assumptions!$A$4:$E$53,4,FALSE)*$AA14*1000000","v":22716628.696124125},{"$f":"VLOOKUP(AF3,Assumptions!$A$4:$E$53,4,FALSE)*$AA14*1000000","v":21983087.539602067},{"$f":"VLOOKUP(AG3,Assumptions!$A$4:$E$53,4,FALSE)*$AA14*1000000","v":21264147.005914018},{"$f":"VLOOKUP(AH3,Assumptions!$A$4:$E$53,4,FALSE)*$AA14*1000000","v":20558709.836131841},{"$f":"VLOOKUP(AI3,Assumptions!$A$4:$E$53,4,FALSE)*$AA14*1000000","v":19860864.990223344},{"$f":"VLOOKUP(AJ3,Assumptions!$A$4:$E$53,4,FALSE)*$AA14*1000000","v":19164117.403242983},{"$f":"VLOOKUP(AK3,Assumptions!$A$4:$E$53,4,FALSE)*$AA14*1000000","v":18467369.816262621},{"$f":"VLOOKUP(AL3,Assumptions!$A$4:$E$53,4,FALSE)*$AA14*1000000","v":17770622.22928226},{"$f":"VLOOKUP(AM3,Assumptions!$A$4:$E$53,4,FALSE)*$AA14*1000000","v":17073874.642301895},{"$f":"VLOOKUP(AN3,Assumptions!$A$4:$E$53,4,FALSE)*$AA14*1000000","v":16377127.05532153},{"$f":"VLOOKUP(AO3,Assumptions!$A$4:$E$53,4,FALSE)*$AA14*1000000","v":15680379.468341168},{"$f":"VLOOKUP(AP3,Assumptions!$A$4:$E$53,4,FALSE)*$AA14*1000000","v":14983631.88136081},{"$f":"VLOOKUP(AQ3,Assumptions!$A$4:$E$53,4,FALSE)*$AA14*1000000","v":14286884.294380447},{"$f":"VLOOKUP(AR3,Assumptions!$A$4:$E$53,4,FALSE)*$AA14*1000000","v":13590136.707400089},{"$f":"VLOOKUP(AS3,Assumptions!$A$4:$E$53,4,FALSE)*$AA14*1000000","v":12893389.120419726},{"$f":"VLOOKUP(AT3,Assumptions!$A$4:$E$53,4,FALSE)*$AA14*1000000","v":12196641.533439368},null,"Capital Recovery & Taxes",21645858.196346197,{"$f":"VLOOKUP(AX3,Assumptions!$A$4:$E$53,4,FALSE)*$AX14*1000000","v":27319443.593493715},{"$f":"VLOOKUP(AY3,Assumptions!$A$4:$E$53,4,FALSE)*$AX14*1000000","v":26541797.363180339},{"$f":"VLOOKUP(AZ3,Assumptions!$A$4:$E$53,4,FALSE)*$AX14*1000000","v":25709174.072262879},{"$f":"VLOOKUP(BA3,Assumptions!$A$4:$E$53,4,FALSE)*$AX14*1000000","v":24896096.928916752},{"$f":"VLOOKUP(BB3,Assumptions!$A$4:$E$53,4,FALSE)*$AX14*1000000","v":24101101.380297992},{"$f":"VLOOKUP(BC3,Assumptions!$A$4:$E$53,4,FALSE)*$AX14*1000000","v":23322854.30779222},{"$f":"VLOOKUP(BD3,Assumptions!$A$4:$E$53,4,FALSE)*$AX14*1000000","v":22560097.698059123},{"$f":"VLOOKUP(BE3,Assumptions!$A$4:$E$53,4,FALSE)*$AX14*1000000","v":21811667.41935093},{"$f":"VLOOKUP(BF3,Assumptions!$A$4:$E$53,4,FALSE)*$AX14*1000000","v":21071292.181284525},{"$f":"VLOOKUP(BG3,Assumptions!$A$4:$E$53,4,FALSE)*$AX14*1000000","v":20332081.074965879},{"$f":"VLOOKUP(BH3,Assumptions!$A$4:$E$53,4,FALSE)*$AX14*1000000","v":19592869.968647242},{"$f":"VLOOKUP(BI3,Assumptions!$A$4:$E$53,4,FALSE)*$AX14*1000000","v":18853658.8623286},{"$f":"VLOOKUP(BJ3,Assumptions!$A$4:$E$53,4,FALSE)*$AX14*1000000","v":18114447.756009959},{"$f":"VLOOKUP(BK3,Assumptions!$A$4:$E$53,4,FALSE)*$AX14*1000000","v":17375236.649691314},{"$f":"VLOOKUP(BL3,Assumptions!$A$4:$E$53,4,FALSE)*$AX14*1000000","v":16636025.543372676},{"$f":"VLOOKUP(BM3,Assumptions!$A$4:$E$53,4,FALSE)*$AX14*1000000","v":15896814.437054036},{"$f":"VLOOKUP(BN3,Assumptions!$A$4:$E$53,4,FALSE)*$AX14*1000000","v":15157603.330735397},{"$f":"VLOOKUP(BO3,Assumptions!$A$4:$E$53,4,FALSE)*$AX14*1000000","v":14418392.224416759},{"$f":"VLOOKUP(BP3,Assumptions!$A$4:$E$53,4,FALSE)*$AX14*1000000","v":13679181.118098114},{"$f":"VLOOKUP(BQ3,Assumptions!$A$4:$E$53,4,FALSE)*$AX14*1000000","v":12939970.01177948},null,"Capital Recovery & Taxes",22627916.452052366,{"$f":"VLOOKUP(BU3,Assumptions!$A$4:$E$53,4,FALSE)*$BU14*1000000","v":28558908.662465584},{"$f":"VLOOKUP(BV3,Assumptions!$A$4:$E$53,4,FALSE)*$BU14*1000000","v":27745981.137524351},{"$f":"VLOOKUP(BW3,Assumptions!$A$4:$E$53,4,FALSE)*$BU14*1000000","v":26875582.279137049},{"$f":"VLOOKUP(BX3,Assumptions!$A$4:$E$53,4,FALSE)*$BU14*1000000","v":26025616.364095844},{"$f":"VLOOKUP(BY3,Assumptions!$A$4:$E$53,4,FALSE)*$BU14*1000000","v":25194552.393763851},{"$f":"VLOOKUP(BZ3,Assumptions!$A$4:$E$53,4,FALSE)*$BU14*1000000","v":24380996.766817741},{"$f":"VLOOKUP(CA3,Assumptions!$A$4:$E$53,4,FALSE)*$BU14*1000000","v":23583634.394684833},{"$f":"VLOOKUP(CB3,Assumptions!$A$4:$E$53,4,FALSE)*$BU14*1000000","v":22801248.329730663},{"$f":"VLOOKUP(CC3,Assumptions!$A$4:$E$53,4,FALSE)*$BU14*1000000","v":22027282.757279348},{"$f":"VLOOKUP(CD3,Assumptions!$A$4:$E$53,4,FALSE)*$BU14*1000000","v":21254534.132462483},{"$f":"VLOOKUP(CE3,Assumptions!$A$4:$E$53,4,FALSE)*$BU14*1000000","v":20481785.507645614},{"$f":"VLOOKUP(CF3,Assumptions!$A$4:$E$53,4,FALSE)*$BU14*1000000","v":19709036.882828753},{"$f":"VLOOKUP(CG3,Assumptions!$A$4:$E$53,4,FALSE)*$BU14*1000000","v":18936288.258011881},{"$f":"VLOOKUP(CH3,Assumptions!$A$4:$E$53,4,FALSE)*$BU14*1000000","v":18163539.633195017},{"$f":"VLOOKUP(CI3,Assumptions!$A$4:$E$53,4,FALSE)*$BU14*1000000","v":17390791.008378148},{"$f":"VLOOKUP(CJ3,Assumptions!$A$4:$E$53,4,FALSE)*$BU14*1000000","v":16618042.383561289},{"$f":"VLOOKUP(CK3,Assumptions!$A$4:$E$53,4,FALSE)*$BU14*1000000","v":15845293.758744422},{"$f":"VLOOKUP(CL3,Assumptions!$A$4:$E$53,4,FALSE)*$BU14*1000000","v":15072545.133927559},{"$f":"VLOOKUP(CM3,Assumptions!$A$4:$E$53,4,FALSE)*$BU14*1000000","v":14299796.509110693},{"$f":"VLOOKUP(CN3,Assumptions!$A$4:$E$53,4,FALSE)*$BU14*1000000","v":13527047.884293832},null,"Capital Recovery & Taxes",24364686.578072879,{"$f":"VLOOKUP(CR3,Assumptions!$A$4:$E$53,4,FALSE)*$CR14*1000000","v":30750902.764168214},{"$f":"VLOOKUP(CS3,Assumptions!$A$4:$E$53,4,FALSE)*$CR14*1000000","v":29875580.266056146},{"$f":"VLOOKUP(CT3,Assumptions!$A$4:$E$53,4,FALSE)*$CR14*1000000","v":28938375.312720921},{"$f":"VLOOKUP(CU3,Assumptions!$A$4:$E$53,4,FALSE)*$CR14*1000000","v":28023171.60115049},{"$f":"VLOOKUP(CV3,Assumptions!$A$4:$E$53,4,FALSE)*$CR14*1000000","v":27128320.62331637},{"$f":"VLOOKUP(CW3,Assumptions!$A$4:$E$53,4,FALSE)*$CR14*1000000","v":26252321.81421826},{"$f":"VLOOKUP(CX3,Assumptions!$A$4:$E$53,4,FALSE)*$CR14*1000000","v":25393759.14772914},{"$f":"VLOOKUP(CY3,Assumptions!$A$4:$E$53,4,FALSE)*$CR14*1000000","v":24551322.271313541},{"$f":"VLOOKUP(CZ3,Assumptions!$A$4:$E$53,4,FALSE)*$CR14*1000000","v":23717952.189054612},{"$f":"VLOOKUP(DA3,Assumptions!$A$4:$E$53,4,FALSE)*$CR14*1000000","v":22885892.459331151},{"$f":"VLOOKUP(DB3,Assumptions!$A$4:$E$53,4,FALSE)*$CR14*1000000","v":22053832.729607686},{"$f":"VLOOKUP(DC3,Assumptions!$A$4:$E$53,4,FALSE)*$CR14*1000000","v":21221772.999884229},{"$f":"VLOOKUP(DD3,Assumptions!$A$4:$E$53,4,FALSE)*$CR14*1000000","v":20389713.270160764},{"$f":"VLOOKUP(DE3,Assumptions!$A$4:$E$53,4,FALSE)*$CR14*1000000","v":19557653.5404373},{"$f":"VLOOKUP(DF3,Assumptions!$A$4:$E$53,4,FALSE)*$CR14*1000000","v":18725593.810713839},{"$f":"VLOOKUP(DG3,Assumptions!$A$4:$E$53,4,FALSE)*$CR14*1000000","v":17893534.080990382},{"$f":"VLOOKUP(DH3,Assumptions!$A$4:$E$53,4,FALSE)*$CR14*1000000","v":17061474.351266921},{"$f":"VLOOKUP(DI3,Assumptions!$A$4:$E$53,4,FALSE)*$CR14*1000000","v":16229414.621543461},{"$f":"VLOOKUP(DJ3,Assumptions!$A$4:$E$53,4,FALSE)*$CR14*1000000","v":15397354.891819997},{"$f":"VLOOKUP(DK3,Assumptions!$A$4:$E$53,4,FALSE)*$CR14*1000000","v":14565295.162096541}]
[null,"Transmission",0,{"$f":"VLOOKUP(D3,Assumptions!$A$4:$E$53,5,FALSE)*$E14*1000000","v":0},{"$f":"VLOOKUP(E3,Assumptions!$A$4:$E$53,5,FALSE)*$E14*1000000","v":0},{"$f":"VLOOKUP(F3,Assumptions!$A$4:$E$53,5,FALSE)*$E14*1000000","v":0},{"$f":"VLOOKUP(G3,Assumptions!$A$4:$E$53,5,FALSE)*$E14*1000000","v":0},{"$f":"VLOOKUP(H3,Assumptions!$A$4:$E$53,5,FALSE)*$E14*1000000","v":0},{"$f":"VLOOKUP(I3,Assumptions!$A$4:$E$53,5,FALSE)*$E14*1000000","v":0},{"$f":"VLOOKUP(J3,Assumptions!$A$4:$E$53,5,FALSE)*$E14*1000000","v":0},{"$f":"VLOOKUP(K3,Assumptions!$A$4:$E$53,5,FALSE)*$E14*1000000","v":0},{"$f":"VLOOKUP(L3,Assumptions!$A$4:$E$53,5,FALSE)*$E14*1000000","v":0},{"$f":"VLOOKUP(M3,Assumptions!$A$4:$E$53,5,FALSE)*$E14*1000000","v":0},{"$f":"VLOOKUP(N3,Assumptions!$A$4:$E$53,5,FALSE)*$E14*1000000","v":0},{"$f":"VLOOKUP(O3,Assumptions!$A$4:$E$53,5,FALSE)*$E14*1000000","v":0},{"$f":"VLOOKUP(P3,Assumptions!$A$4:$E$53,5,FALSE)*$E14*1000000","v":0},{"$f":"VLOOKUP(Q3,Assumptions!$A$4:$E$53,5,FALSE)*$E14*1000000","v":0},{"$f":"VLOOKUP(R3,Assumptions!$A$4:$E$53,5,FALSE)*$E14*1000000","v":0},{"$f":"VLOOKUP(S3,Assumptions!$A$4:$E$53,5,FALSE)*$E14*1000000","v":0},{"$f":"VLOOKUP(T3,Assumptions!$A$4:$E$53,5,FALSE)*$E14*1000000","v":0},{"$f":"VLOOKUP(U3,Assumptions!$A$4:$E$53,5,FALSE)*$E14*1000000","v":0},{"$f":"VLOOKUP(V3,Assumptions!$A$4:$E$53,5,FALSE)*$E14*1000000","v":0},{"$f":"VLOOKUP(W3,Assumptions!$A$4:$E$53,5,FALSE)*$E14*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA3,Assumptions!$A$4:$E$53,5,FALSE)*$AB14*1000000","v":0},{"$f":"VLOOKUP(AB3,Assumptions!$A$4:$E$53,5,FALSE)*$AB14*1000000","v":0},{"$f":"VLOOKUP(AC3,Assumptions!$A$4:$E$53,5,FALSE)*$AB14*1000000","v":0},{"$f":"VLOOKUP(AD3,Assumptions!$A$4:$E$53,5,FALSE)*$AB14*1000000","v":0},{"$f":"VLOOKUP(AE3,Assumptions!$A$4:$E$53,5,FALSE)*$AB14*1000000","v":0},{"$f":"VLOOKUP(AF3,Assumptions!$A$4:$E$53,5,FALSE)*$AB14*1000000","v":0},{"$f":"VLOOKUP(AG3,Assumptions!$A$4:$E$53,5,FALSE)*$AB14*1000000","v":0},{"$f":"VLOOKUP(AH3,Assumptions!$A$4:$E$53,5,FALSE)*$AB14*1000000","v":0},{"$f":"VLOOKUP(AI3,Assumptions!$A$4:$E$53,5,FALSE)*$AB14*1000000","v":0},{"$f":"VLOOKUP(AJ3,Assumptions!$A$4:$E$53,5,FALSE)*$AB14*1000000","v":0},{"$f":"VLOOKUP(AK3,Assumptions!$A$4:$E$53,5,FALSE)*$AB14*1000000","v":0},{"$f":"VLOOKUP(AL3,Assumptions!$A$4:$E$53,5,FALSE)*$AB14*1000000","v":0},{"$f":"VLOOKUP(AM3,Assumptions!$A$4:$E$53,5,FALSE)*$AB14*1000000","v":0},{"$f":"VLOOKUP(AN3,Assumptions!$A$4:$E$53,5,FALSE)*$AB14*1000000","v":0},{"$f":"VLOOKUP(AO3,Assumptions!$A$4:$E$53,5,FALSE)*$AB14*1000000","v":0},{"$f":"VLOOKUP(AP3,Assumptions!$A$4:$E$53,5,FALSE)*$AB14*1000000","v":0},{"$f":"VLOOKUP(AQ3,Assumptions!$A$4:$E$53,5,FALSE)*$AB14*1000000","v":0},{"$f":"VLOOKUP(AR3,Assumptions!$A$4:$E$53,5,FALSE)*$AB14*1000000","v":0},{"$f":"VLOOKUP(AS3,Assumptions!$A$4:$E$53,5,FALSE)*$AB14*1000000","v":0},{"$f":"VLOOKUP(AT3,Assumptions!$A$4:$E$53,5,FALSE)*$AB14*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX3,Assumptions!$A$4:$E$53,5,FALSE)*$AY14*1000000","v":0},{"$f":"VLOOKUP(AY3,Assumptions!$A$4:$E$53,5,FALSE)*$AY14*1000000","v":0},{"$f":"VLOOKUP(AZ3,Assumptions!$A$4:$E$53,5,FALSE)*$AY14*1000000","v":0},{"$f":"VLOOKUP(BA3,Assumptions!$A$4:$E$53,5,FALSE)*$AY14*1000000","v":0},{"$f":"VLOOKUP(BB3,Assumptions!$A$4:$E$53,5,FALSE)*$AY14*1000000","v":0},{"$f":"VLOOKUP(BC3,Assumptions!$A$4:$E$53,5,FALSE)*$AY14*1000000","v":0},{"$f":"VLOOKUP(BD3,Assumptions!$A$4:$E$53,5,FALSE)*$AY14*1000000","v":0},{"$f":"VLOOKUP(BE3,Assumptions!$A$4:$E$53,5,FALSE)*$AY14*1000000","v":0},{"$f":"VLOOKUP(BF3,Assumptions!$A$4:$E$53,5,FALSE)*$AY14*1000000","v":0},{"$f":"VLOOKUP(BG3,Assumptions!$A$4:$E$53,5,FALSE)*$AY14*1000000","v":0},{"$f":"VLOOKUP(BH3,Assumptions!$A$4:$E$53,5,FALSE)*$AY14*1000000","v":0},{"$f":"VLOOKUP(BI3,Assumptions!$A$4:$E$53,5,FALSE)*$AY14*1000000","v":0},{"$f":"VLOOKUP(BJ3,Assumptions!$A$4:$E$53,5,FALSE)*$AY14*1000000","v":0},{"$f":"VLOOKUP(BK3,Assumptions!$A$4:$E$53,5,FALSE)*$AY14*1000000","v":0},{"$f":"VLOOKUP(BL3,Assumptions!$A$4:$E$53,5,FALSE)*$AY14*1000000","v":0},{"$f":"VLOOKUP(BM3,Assumptions!$A$4:$E$53,5,FALSE)*$AY14*1000000","v":0},{"$f":"VLOOKUP(BN3,Assumptions!$A$4:$E$53,5,FALSE)*$AY14*1000000","v":0},{"$f":"VLOOKUP(BO3,Assumptions!$A$4:$E$53,5,FALSE)*$AY14*1000000","v":0},{"$f":"VLOOKUP(BP3,Assumptions!$A$4:$E$53,5,FALSE)*$AY14*1000000","v":0},{"$f":"VLOOKUP(BQ3,Assumptions!$A$4:$E$53,5,FALSE)*$AY14*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU3,Assumptions!$A$4:$E$53,5,FALSE)*$BV14*1000000","v":0},{"$f":"VLOOKUP(BV3,Assumptions!$A$4:$E$53,5,FALSE)*$BV14*1000000","v":0},{"$f":"VLOOKUP(BW3,Assumptions!$A$4:$E$53,5,FALSE)*$BV14*1000000","v":0},{"$f":"VLOOKUP(BX3,Assumptions!$A$4:$E$53,5,FALSE)*$BV14*1000000","v":0},{"$f":"VLOOKUP(BY3,Assumptions!$A$4:$E$53,5,FALSE)*$BV14*1000000","v":0},{"$f":"VLOOKUP(BZ3,Assumptions!$A$4:$E$53,5,FALSE)*$BV14*1000000","v":0},{"$f":"VLOOKUP(CA3,Assumptions!$A$4:$E$53,5,FALSE)*$BV14*1000000","v":0},{"$f":"VLOOKUP(CB3,Assumptions!$A$4:$E$53,5,FALSE)*$BV14*1000000","v":0},{"$f":"VLOOKUP(CC3,Assumptions!$A$4:$E$53,5,FALSE)*$BV14*1000000","v":0},{"$f":"VLOOKUP(CD3,Assumptions!$A$4:$E$53,5,FALSE)*$BV14*1000000","v":0},{"$f":"VLOOKUP(CE3,Assumptions!$A$4:$E$53,5,FALSE)*$BV14*1000000","v":0},{"$f":"VLOOKUP(CF3,Assumptions!$A$4:$E$53,5,FALSE)*$BV14*1000000","v":0},{"$f":"VLOOKUP(CG3,Assumptions!$A$4:$E$53,5,FALSE)*$BV14*1000000","v":0},{"$f":"VLOOKUP(CH3,Assumptions!$A$4:$E$53,5,FALSE)*$BV14*1000000","v":0},{"$f":"VLOOKUP(CI3,Assumptions!$A$4:$E$53,5,FALSE)*$BV14*1000000","v":0},{"$f":"VLOOKUP(CJ3,Assumptions!$A$4:$E$53,5,FALSE)*$BV14*1000000","v":0},{"$f":"VLOOKUP(CK3,Assumptions!$A$4:$E$53,5,FALSE)*$BV14*1000000","v":0},{"$f":"VLOOKUP(CL3,Assumptions!$A$4:$E$53,5,FALSE)*$BV14*1000000","v":0},{"$f":"VLOOKUP(CM3,Assumptions!$A$4:$E$53,5,FALSE)*$BV14*1000000","v":0},{"$f":"VLOOKUP(CN3,Assumptions!$A$4:$E$53,5,FALSE)*$BV14*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR3,Assumptions!$A$4:$E$53,5,FALSE)*$CS14*1000000","v":0},{"$f":"VLOOKUP(CS3,Assumptions!$A$4:$E$53,5,FALSE)*$CS14*1000000","v":0},{"$f":"VLOOKUP(CT3,Assumptions!$A$4:$E$53,5,FALSE)*$CS14*1000000","v":0},{"$f":"VLOOKUP(CU3,Assumptions!$A$4:$E$53,5,FALSE)*$CS14*1000000","v":0},{"$f":"VLOOKUP(CV3,Assumptions!$A$4:$E$53,5,FALSE)*$CS14*1000000","v":0},{"$f":"VLOOKUP(CW3,Assumptions!$A$4:$E$53,5,FALSE)*$CS14*1000000","v":0},{"$f":"VLOOKUP(CX3,Assumptions!$A$4:$E$53,5,FALSE)*$CS14*1000000","v":0},{"$f":"VLOOKUP(CY3,Assumptions!$A$4:$E$53,5,FALSE)*$CS14*1000000","v":0},{"$f":"VLOOKUP(CZ3,Assumptions!$A$4:$E$53,5,FALSE)*$CS14*1000000","v":0},{"$f":"VLOOKUP(DA3,Assumptions!$A$4:$E$53,5,FALSE)*$CS14*1000000","v":0},{"$f":"VLOOKUP(DB3,Assumptions!$A$4:$E$53,5,FALSE)*$CS14*1000000","v":0},{"$f":"VLOOKUP(DC3,Assumptions!$A$4:$E$53,5,FALSE)*$CS14*1000000","v":0},{"$f":"VLOOKUP(DD3,Assumptions!$A$4:$E$53,5,FALSE)*$CS14*1000000","v":0},{"$f":"VLOOKUP(DE3,Assumptions!$A$4:$E$53,5,FALSE)*$CS14*1000000","v":0},{"$f":"VLOOKUP(DF3,Assumptions!$A$4:$E$53,5,FALSE)*$CS14*1000000","v":0},{"$f":"VLOOKUP(DG3,Assumptions!$A$4:$E$53,5,FALSE)*$CS14*1000000","v":0},{"$f":"VLOOKUP(DH3,Assumptions!$A$4:$E$53,5,FALSE)*$CS14*1000000","v":0},{"$f":"VLOOKUP(DI3,Assumptions!$A$4:$E$53,5,FALSE)*$CS14*1000000","v":0},{"$f":"VLOOKUP(DJ3,Assumptions!$A$4:$E$53,5,FALSE)*$CS14*1000000","v":0},{"$f":"VLOOKUP(DK3,Assumptions!$A$4:$E$53,5,FALSE)*$CS14*1000000","v":0}]
[null,"Misc Charges",302871.0080747655,{"$f":"(D17+D18)*Misc_Rev","v":257260.81500345565},257590.99967673566,282002.94617742684,282346.47031150735,282696.86492826947,283054.26743736683,283418.81799664616,310273.33351445122,310652.6119163254,311039.47588623711,311434.07713554701,311836.57040984317,341378.05489169928,341796.80889427697,342223.93797690625,342659.60964118806,343103.99473875546,375601.30301455589,376063.64127006498,376535.22629068437,null,"Misc Charges",321026.64109098737,{"$f":"(AA17+AA18)*Misc_Rev","v":282346.47031150735},282696.86492826947,283054.26743736683,283418.81799664616,310273.33351445122,310652.6119163254,311039.47588623711,311434.07713554701,311836.57040984317,341378.05489169928,341796.80889427697,342223.93797690625,342659.60964118806,343103.99473875546,375601.30301455589,376063.64127006498,376535.22629068437,377016.24301171611,377506.8800671685,413255.76888763969,null,"Misc Charges",347109.86405661202,{"$f":"(AX17+AX18)*Misc_Rev","v":310273.33351445122},310652.6119163254,311039.47588623711,311434.07713554701,311836.57040984317,341378.05489169928,341796.80889427697,342223.93797690625,342659.60964118806,343103.99473875546,375601.30301455589,376063.64127006498,376535.22629068437,377016.24301171611,377506.8800671685,413255.76888763969,413766.22768013232,414286.89564847481,414817.97697618423,415359.67993044778,null,"Misc Charges",366646.68414156238,{"$f":"(BU17+BU18)*Misc_Rev","v":311434.07713554701},311836.57040984317,341378.05489169928,341796.80889427697,342223.93797690625,342659.60964118806,343103.99473875546,375601.30301455589,376063.64127006498,376535.22629068437,377016.24301171611,377506.8800671685,413255.76888763969,413766.22768013232,414286.89564847481,414817.97697618423,415359.67993044778,454685.49987009726,455249.08762371307,455823.94713240123,null,"Misc Charges",403406.90204920084,{"$f":"(CR17+CR18)*Misc_Rev","v":342659.60964118806},343103.99473875546,375601.30301455589,376063.64127006498,376535.22629068437,377016.24301171611,377506.8800671685,413255.76888763969,413766.22768013232,414286.89564847481,414817.97697618423,415359.67993044778,454685.49987009726,455249.08762371307,455823.94713240123,456410.30383126304,457008.38766410213,500269.04439252877,500891.2908122146,501525.98216029414]
[null,"Total Fixed Cost",28892013.245957766,{"$f":"SUM(D17:D21)","v":32833865.94205907},{"$f":"SUM(E17:E20)","v":31885637.541751899},31888731.455235764,31166229.55787003,30460243.058767017,29769574.196750592,29093093.014060013,29247524.604735091,28591678.338374723,27937115.947724454,27282792.479980506,26628712.713601001,26874428.871367984,26220851.227279782,25567532.201029144,24914476.964972816,24261690.794914685,24598681.155804954,23946449.369329505,23294503.117843881,null,"Total Fixed Cost",30340321.246944498,{"$f":"SUM(AA17:AA21)","v":34751144.489585549},{"$f":"SUM(AB17:AB20)","v":33746643.181812055},{"$f":"SUM(AC17:AC20)","v":32972885.80642027},{"$f":"SUM(AD17:AD20)","v":32217772.490220476},{"$f":"SUM(AE17:AE20)","v":32297697.542296655},{"$f":"SUM(AF17:AF20)","v":31575868.292947095},{"$f":"SUM(AG17:AG20)","v":30868873.904574994},{"$f":"SUM(AH17:AH20)","v":30175621.803015083},{"$f":"SUM(AI17:AI20)","v":29490205.726693302},{"$f":"SUM(AJ17:AJ20)","v":29705682.833446145},{"$f":"SUM(AK17:AK20)","v":29021866.138343804},{"$f":"SUM(AL17:AL20)","v":28338308.061079018},{"$f":"SUM(AM17:AM20)","v":27655013.774008542},{"$f":"SUM(AN17:AN20)","v":26971988.55293626},{"$f":"SUM(AO17:AO20)","v":27278739.862812385},{"$f":"SUM(AP17:AP20)","v":26596269.025322795},{"$f":"SUM(AQ17:AQ20)","v":25914083.722823024},{"$f":"SUM(AR17:AR20)","v":25232189.666012861},{"$f":"SUM(AS17:AS20)","v":24550592.679806106},{"$f":"SUM(AT17:AT20)","v":24957750.997608081},null,"Total Fixed Cost",32391639.591748938,{"$f":"SUM(AX17:AX21)","v":37210785.773180693},{"$f":"SUM(AY17:AY20)","v":36134578.116525367},{"$f":"SUM(AZ17:AZ20)","v":35313900.970923856},{"$f":"SUM(BA17:BA20)","v":34513008.895799994},{"$f":"SUM(BB17:BB20)","v":33730442.11676795},{"$f":"SUM(BC17:BC20)","v":33864419.737995386},{"$f":"SUM(BD17:BD20)","v":33114594.020140305},{"$f":"SUM(BE17:BE20)","v":32379353.251147687},{"$f":"SUM(BF17:BF20)","v":31652431.312991172},{"$f":"SUM(BG17:BG20)","v":30926942.572580609},{"$f":"SUM(BH17:BH20)","v":31191230.363118455},{"$f":"SUM(BI17:BI20)","v":30466296.006290585},{"$f":"SUM(BJ17:BJ20)","v":29741647.184452534},{"$f":"SUM(BK17:BK20)","v":29017289.608304087},{"$f":"SUM(BL17:BL20)","v":28293229.102759056},{"$f":"SUM(BM17:BM20)","v":28657923.901222751},{"$f":"SUM(BN17:BN20)","v":27934475.479948968},{"$f":"SUM(BO17:BO20)","v":27211342.312376082},{"$f":"SUM(BP17:BP20)","v":26488530.703578107},{"$f":"SUM(BQ17:BQ20)","v":25766047.084730558},null,"Total Fixed Cost",33977085.875036336,{"$f":"SUM(BU17:BU21)","v":38487254.706484377},{"$f":"SUM(BV17:BV20)","v":37375321.873994306},{"$f":"SUM(BW17:BW20)","v":37417147.709340215},{"$f":"SUM(BX17:BX20)","v":36580112.686177023},{"$f":"SUM(BY17:BY20)","v":35762238.225560606},{"$f":"SUM(BZ17:BZ20)","v":34962135.898524389},{"$f":"SUM(CA17:CA20)","v":34178495.892299563},{"$f":"SUM(CB17:CB20)","v":34399608.72420188},{"$f":"SUM(CC17:CC20)","v":33639919.901241332},{"$f":"SUM(CD17:CD20)","v":32881733.560905058},{"$f":"SUM(CE17:CE20)","v":32123838.466258388},{"$f":"SUM(CF17:CF20)","v":31366240.44221513},{"$f":"SUM(CG17:CG20)","v":31697397.722180597},{"$f":"SUM(CH17:CH20)","v":30940411.782408588},{"$f":"SUM(CI17:CI20)","v":30183741.096337475},{"$f":"SUM(CJ17:CJ20)","v":29427391.969041284},{"$f":"SUM(CK17:CK20)","v":28671370.831695501},{"$f":"SUM(CL17:CL20)","v":29112981.765291728},{"$f":"SUM(CM17:CM20)","v":28357636.418439776},{"$f":"SUM(CN17:CN20)","v":27602639.137147129},null,"Total Fixed Cost",36851730.663805015,{"$f":"SUM(CR17:CR21)","v":41674701.505516045},{"$f":"SUM(CS17:CS20)","v":40470441.763670877},{"$f":"SUM(CT17:CT20)","v":40536735.707192138},{"$f":"SUM(CU17:CU20)","v":39635808.745112479},{"$f":"SUM(CV17:CV20)","v":38755520.051758945},{"$f":"SUM(CW17:CW20)","v":37894374.772831038},{"$f":"SUM(CX17:CX20)","v":37050962.707115516},{"$f":"SUM(CY17:CY20)","v":37312431.735482253},{"$f":"SUM(CZ17:CZ20)","v":36494824.338268183},{"$f":"SUM(DA17:DA20)","v":35678842.547290474},{"$f":"SUM(DB17:DB20)","v":34863182.315087683},{"$f":"SUM(DC17:DC20)","v":34047850.072835311},{"$f":"SUM(DD17:DD20)","v":34430149.901524931},{"$f":"SUM(DE17:DE20)","v":33615493.449766383},{"$f":"SUM(DF17:DF20)","v":32801185.063567135},{"$f":"SUM(DG17:DG20)","v":31987231.704238374},{"$f":"SUM(DH17:DH20)","v":31173640.472317502},{"$f":"SUM(DI17:DI20)","v":31677445.883664533},{"$f":"SUM(DJ17:DJ20)","v":30864600.779054884},{"$f":"SUM(DK17:DK20)","v":30052139.966947518}]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D25:W25))","v":4840659.6761789098},{"$f":"HLOOKUP(D4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*D5","v":4160547.1151999999},{"$f":"HLOOKUP(E4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*E5","v":4243758.0575040001},{"$f":"HLOOKUP(F4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*F5","v":4328633.2186540803},{"$f":"HLOOKUP(G4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*G5","v":4415205.8830271615},{"$f":"HLOOKUP(H4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*H5","v":4503510.0006877054},{"$f":"HLOOKUP(I4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*I5","v":4593580.2007014593},{"$f":"HLOOKUP(J4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*J5","v":4685451.804715489},{"$f":"HLOOKUP(K4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*K5","v":4779160.8408097988},{"$f":"HLOOKUP(L4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*L5","v":4874744.057625995},{"$f":"HLOOKUP(M4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*M5","v":4972238.938778514},{"$f":"HLOOKUP(N4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*N5","v":5071683.717554085},{"$f":"HLOOKUP(O4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*O5","v":5173117.3919051671},{"$f":"HLOOKUP(P4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*P5","v":5276579.73974327},{"$f":"HLOOKUP(Q4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q5","v":5382111.3345381357},{"$f":"HLOOKUP(R4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*R5","v":5489753.5612288993},{"$f":"HLOOKUP(S4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*S5","v":5599548.6324534779},{"$f":"HLOOKUP(T4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*T5","v":5711539.6051025474},{"$f":"HLOOKUP(U4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*U5","v":5825770.3972045975},{"$f":"HLOOKUP(V4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*V5","v":5942285.80514869},{"$f":"HLOOKUP(W4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*W5","v":6061131.5212516645},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA25:AT25))","v":5136946.773638471},{"$f":"HLOOKUP(AA4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA5","v":4415205.8830271615},{"$f":"HLOOKUP(AB4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB5","v":4503510.0006877054},{"$f":"HLOOKUP(AC4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC5","v":4593580.2007014593},{"$f":"HLOOKUP(AD4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD5","v":4685451.804715489},{"$f":"HLOOKUP(AE4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE5","v":4779160.8408097988},{"$f":"HLOOKUP(AF4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF5","v":4874744.057625995},{"$f":"HLOOKUP(AG4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG5","v":4972238.938778514},{"$f":"HLOOKUP(AH4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH5","v":5071683.717554085},{"$f":"HLOOKUP(AI4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI5","v":5173117.3919051671},{"$f":"HLOOKUP(AJ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ5","v":5276579.73974327},{"$f":"HLOOKUP(AK4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK5","v":5382111.3345381357},{"$f":"HLOOKUP(AL4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL5","v":5489753.5612288993},{"$f":"HLOOKUP(AM4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM5","v":5599548.6324534779},{"$f":"HLOOKUP(AN4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN5","v":5711539.6051025474},{"$f":"HLOOKUP(AO4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO5","v":5825770.3972045975},{"$f":"HLOOKUP(AP4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP5","v":5942285.80514869},{"$f":"HLOOKUP(AQ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ5","v":6061131.5212516645},{"$f":"HLOOKUP(AR4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR5","v":6182354.1516766977},{"$f":"HLOOKUP(AS4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS5","v":6306001.2347102305},{"$f":"HLOOKUP(AT4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT5","v":6432121.2594044358},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX25:BQ25))","v":5560396.3919945201},{"$f":"HLOOKUP(AX4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX5","v":4779160.8408097988},{"$f":"HLOOKUP(AY4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY5","v":4874744.057625995},{"$f":"HLOOKUP(AZ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ5","v":4972238.938778514},{"$f":"HLOOKUP(BA4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA5","v":5071683.717554085},{"$f":"HLOOKUP(BB4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB5","v":5173117.3919051671},{"$f":"HLOOKUP(BC4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC5","v":5276579.73974327},{"$f":"HLOOKUP(BD4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD5","v":5382111.3345381357},{"$f":"HLOOKUP(BE4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE5","v":5489753.5612288993},{"$f":"HLOOKUP(BF4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF5","v":5599548.6324534779},{"$f":"HLOOKUP(BG4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG5","v":5711539.6051025474},{"$f":"HLOOKUP(BH4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH5","v":5825770.3972045975},{"$f":"HLOOKUP(BI4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI5","v":5942285.80514869},{"$f":"HLOOKUP(BJ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ5","v":6061131.5212516645},{"$f":"HLOOKUP(BK4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK5","v":6182354.1516766977},{"$f":"HLOOKUP(BL4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL5","v":6306001.2347102305},{"$f":"HLOOKUP(BM4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM5","v":6432121.2594044358},{"$f":"HLOOKUP(BN4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN5","v":6560763.6845925255},{"$f":"HLOOKUP(BO4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO5","v":6691978.9582843753},{"$f":"HLOOKUP(BP4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP5","v":6825818.5374500621},{"$f":"HLOOKUP(BQ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ5","v":6962334.9081990644},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU25:CN25))","v":5900737.1343557211},{"$f":"HLOOKUP(BU4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU5","v":5071683.717554085},{"$f":"HLOOKUP(BV4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV5","v":5173117.3919051671},{"$f":"HLOOKUP(BW4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW5","v":5276579.73974327},{"$f":"HLOOKUP(BX4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX5","v":5382111.3345381357},{"$f":"HLOOKUP(BY4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY5","v":5489753.5612288993},{"$f":"HLOOKUP(BZ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ5","v":5599548.6324534779},{"$f":"HLOOKUP(CA4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA5","v":5711539.6051025474},{"$f":"HLOOKUP(CB4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB5","v":5825770.3972045975},{"$f":"HLOOKUP(CC4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC5","v":5942285.80514869},{"$f":"HLOOKUP(CD4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD5","v":6061131.5212516645},{"$f":"HLOOKUP(CE4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE5","v":6182354.1516766977},{"$f":"HLOOKUP(CF4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF5","v":6306001.2347102305},{"$f":"HLOOKUP(CG4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG5","v":6432121.2594044358},{"$f":"HLOOKUP(CH4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH5","v":6560763.6845925255},{"$f":"HLOOKUP(CI4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI5","v":6691978.9582843753},{"$f":"HLOOKUP(CJ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ5","v":6825818.5374500621},{"$f":"HLOOKUP(CK4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK5","v":6962334.9081990644},{"$f":"HLOOKUP(CL4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL5","v":7101581.6063630451},{"$f":"HLOOKUP(CM4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM5","v":7243613.2384903068},{"$f":"HLOOKUP(CN4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN5","v":7388485.5032601114},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR25:DK25))","v":6514890.5947715333},{"$f":"HLOOKUP(CR4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR5","v":5599548.6324534779},{"$f":"HLOOKUP(CS4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS5","v":5711539.6051025474},{"$f":"HLOOKUP(CT4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT5","v":5825770.3972045975},{"$f":"HLOOKUP(CU4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU5","v":5942285.80514869},{"$f":"HLOOKUP(CV4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV5","v":6061131.5212516645},{"$f":"HLOOKUP(CW4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW5","v":6182354.1516766977},{"$f":"HLOOKUP(CX4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX5","v":6306001.2347102305},{"$f":"HLOOKUP(CY4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY5","v":6432121.2594044358},{"$f":"HLOOKUP(CZ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ5","v":6560763.6845925255},{"$f":"HLOOKUP(DA4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA5","v":6691978.9582843753},{"$f":"HLOOKUP(DB4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB5","v":6825818.5374500621},{"$f":"HLOOKUP(DC4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC5","v":6962334.9081990644},{"$f":"HLOOKUP(DD4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD5","v":7101581.6063630451},{"$f":"HLOOKUP(DE4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE5","v":7243613.2384903068},{"$f":"HLOOKUP(DF4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF5","v":7388485.5032601114},{"$f":"HLOOKUP(DG4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG5","v":7536255.2133253142},{"$f":"HLOOKUP(DH4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH5","v":7686980.3175918218},{"$f":"HLOOKUP(DI4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI5","v":7840719.9239436574},{"$f":"HLOOKUP(DJ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ5","v":7997534.3224225314},{"$f":"HLOOKUP(DK4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$5)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK5","v":8157485.0088709816}]
[null,"Fuel Cost",62853019.007456131,{"$f":"HLOOKUP(D4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D6","v":40201999.924532339},{"$f":"HLOOKUP(E4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E6","v":41041799.038250163},{"$f":"HLOOKUP(F4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F6","v":41250448.411915995},{"$f":"HLOOKUP(G4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G6","v":43369074.031648703},{"$f":"HLOOKUP(H4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H6","v":46519702.194749177},{"$f":"HLOOKUP(I4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I6","v":53069846.463828243},{"$f":"HLOOKUP(J4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J6","v":56592083.475806259},{"$f":"HLOOKUP(K4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K6","v":58226376.968845665},{"$f":"HLOOKUP(L4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L6","v":61523644.846214801},{"$f":"HLOOKUP(M4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M6","v":64898023.159314483},{"$f":"HLOOKUP(N4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N6","v":69359299.014501885},{"$f":"HLOOKUP(O4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O6","v":75216791.472831145},{"$f":"HLOOKUP(P4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P6","v":79806411.398747087},{"$f":"HLOOKUP(Q4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q6","v":86418484.997014508},{"$f":"HLOOKUP(R4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R6","v":89572141.253188938},{"$f":"HLOOKUP(S4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S6","v":94359907.039710015},{"$f":"HLOOKUP(T4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T6","v":98500493.375921413},{"$f":"HLOOKUP(U4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U6","v":105093686.36837333},{"$f":"HLOOKUP(V4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V6","v":110751358.35936773},{"$f":"HLOOKUP(W4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W6","v":117239431.88200995},null,"Fuel Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA26:AT26))","v":73545355.532038376},{"$f":"HLOOKUP(AA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA6","v":42721785.180592082},{"$f":"HLOOKUP(AB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB6","v":45825389.824529767},{"$f":"HLOOKUP(AC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC6","v":52277772.371624798},{"$f":"HLOOKUP(AD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD6","v":55747439.555919409},{"$f":"HLOOKUP(AE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE6","v":57357341.014288515},{"$f":"HLOOKUP(AF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF6","v":60605396.756429426},{"$f":"HLOOKUP(AG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG6","v":63929412.051408812},{"$f":"HLOOKUP(AH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH6","v":68324102.806798056},{"$f":"HLOOKUP(AI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI6","v":74094171.458000198},{"$f":"HLOOKUP(AJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ6","v":78615290.732819363},{"$f":"HLOOKUP(AK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK6","v":85128678.306123435},{"$f":"HLOOKUP(AL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL6","v":88235265.848467425},{"$f":"HLOOKUP(AM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM6","v":92951573.632153958},{"$f":"HLOOKUP(AN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN6","v":97030361.199724093},{"$f":"HLOOKUP(AO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO6","v":103525149.96261455},{"$f":"HLOOKUP(AP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP6","v":109098380.49193436},{"$f":"HLOOKUP(AQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ6","v":115489618.70624195},{"$f":"HLOOKUP(AR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR6","v":120831801.96944535},{"$f":"HLOOKUP(AS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS6","v":126283510.2661936},{"$f":"HLOOKUP(AT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT6","v":132447981.16465002},null,"Fuel Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX26:BQ26))","v":91880529.997171178},{"$f":"HLOOKUP(AX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX6","v":57357341.014288515},{"$f":"HLOOKUP(AY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY6","v":60605396.756429426},{"$f":"HLOOKUP(AZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ6","v":63929412.051408812},{"$f":"HLOOKUP(BA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA6","v":68324102.806798056},{"$f":"HLOOKUP(BB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB6","v":74094171.458000198},{"$f":"HLOOKUP(BC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC6","v":78615290.732819363},{"$f":"HLOOKUP(BD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD6","v":85128678.306123435},{"$f":"HLOOKUP(BE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE6","v":88235265.848467425},{"$f":"HLOOKUP(BF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF6","v":92951573.632153958},{"$f":"HLOOKUP(BG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG6","v":97030361.199724093},{"$f":"HLOOKUP(BH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH6","v":103525149.96261455},{"$f":"HLOOKUP(BI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI6","v":109098380.49193436},{"$f":"HLOOKUP(BJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ6","v":115489618.70624195},{"$f":"HLOOKUP(BK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK6","v":120831801.96944535},{"$f":"HLOOKUP(BL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL6","v":126283510.2661936},{"$f":"HLOOKUP(BM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM6","v":132447981.16465002},{"$f":"HLOOKUP(BN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN6","v":138974160.21155387},{"$f":"HLOOKUP(BO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO6","v":145994991.69288164},{"$f":"HLOOKUP(BP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP6","v":152495081.31296381},{"$f":"HLOOKUP(BQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ6","v":152495081.31296381},null,"Fuel Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU26:CN26))","v":106132765.30292523},{"$f":"HLOOKUP(BU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU6","v":68324102.806798056},{"$f":"HLOOKUP(BV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV6","v":74094171.458000198},{"$f":"HLOOKUP(BW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW6","v":78615290.732819363},{"$f":"HLOOKUP(BX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX6","v":85128678.306123435},{"$f":"HLOOKUP(BY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY6","v":88235265.848467425},{"$f":"HLOOKUP(BZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ6","v":92951573.632153958},{"$f":"HLOOKUP(CA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA6","v":97030361.199724093},{"$f":"HLOOKUP(CB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB6","v":103525149.96261455},{"$f":"HLOOKUP(CC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC6","v":109098380.49193436},{"$f":"HLOOKUP(CD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD6","v":115489618.70624195},{"$f":"HLOOKUP(CE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE6","v":120831801.96944535},{"$f":"HLOOKUP(CF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF6","v":126283510.2661936},{"$f":"HLOOKUP(CG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG6","v":132447981.16465002},{"$f":"HLOOKUP(CH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH6","v":138974160.21155387},{"$f":"HLOOKUP(CI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI6","v":145994991.69288164},{"$f":"HLOOKUP(CJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ6","v":152495081.31296381},{"$f":"HLOOKUP(CK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK6","v":152495081.31296381},{"$f":"HLOOKUP(CL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL6","v":152495081.31296381},{"$f":"HLOOKUP(CM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM6","v":152495081.31296381},{"$f":"HLOOKUP(CN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN6","v":152495081.31296381},null,"Fuel Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR26:DK26))","v":127727533.66797139},{"$f":"HLOOKUP(CR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CR6","v":92951573.632153958},{"$f":"HLOOKUP(CS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CS6","v":97030361.199724093},{"$f":"HLOOKUP(CT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CT6","v":103525149.96261455},{"$f":"HLOOKUP(CU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CU6","v":109098380.49193436},{"$f":"HLOOKUP(CV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CV6","v":115489618.70624195},{"$f":"HLOOKUP(CW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CW6","v":120831801.96944535},{"$f":"HLOOKUP(CX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CX6","v":126283510.2661936},{"$f":"HLOOKUP(CY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CY6","v":132447981.16465002},{"$f":"HLOOKUP(CZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CZ6","v":138974160.21155387},{"$f":"HLOOKUP(DA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DA6","v":145994991.69288164},{"$f":"HLOOKUP(DB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DB6","v":152495081.31296381},{"$f":"HLOOKUP(DC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DC6","v":152495081.31296381},{"$f":"HLOOKUP(DD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DD6","v":152495081.31296381},{"$f":"HLOOKUP(DE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DE6","v":152495081.31296381},{"$f":"HLOOKUP(DF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DF6","v":152495081.31296381},{"$f":"HLOOKUP(DG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DG6","v":152495081.31296381},{"$f":"HLOOKUP(DH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DH6","v":152495081.31296381},{"$f":"HLOOKUP(DI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DI6","v":152495081.31296381},{"$f":"HLOOKUP(DJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DJ6","v":152495081.31296381},{"$f":"HLOOKUP(DK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DK6","v":152495081.31296381}]
[null,"Variable Fuel Transport",3142.6509503728057,{"$f":"HLOOKUP(D4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*D26","v":2010.0999962266171},{"$f":"HLOOKUP(E4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*E26","v":2052.0899519125082},{"$f":"HLOOKUP(F4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*F26","v":2062.5224205957998},{"$f":"HLOOKUP(G4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*G26","v":2168.4537015824353},{"$f":"HLOOKUP(H4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*H26","v":2325.985109737459},{"$f":"HLOOKUP(I4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*I26","v":2653.4923231914122},{"$f":"HLOOKUP(J4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*J26","v":2829.6041737903129},{"$f":"HLOOKUP(K4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*K26","v":2911.3188484422835},{"$f":"HLOOKUP(L4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*L26","v":3076.1822423107401},{"$f":"HLOOKUP(M4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*M26","v":3244.9011579657245},{"$f":"HLOOKUP(N4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*N26","v":3467.9649507250942},{"$f":"HLOOKUP(O4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*O26","v":3760.8395736415573},{"$f":"HLOOKUP(P4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*P26","v":3990.3205699373543},{"$f":"HLOOKUP(Q4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*Q26","v":4320.9242498507256},{"$f":"HLOOKUP(R4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*R26","v":4478.6070626594474},{"$f":"HLOOKUP(S4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*S26","v":4717.9953519855007},{"$f":"HLOOKUP(T4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*T26","v":4925.0246687960707},{"$f":"HLOOKUP(U4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*U26","v":5254.6843184186673},{"$f":"HLOOKUP(V4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*V26","v":5537.5679179683866},{"$f":"HLOOKUP(W4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*W26","v":5861.9715941004979},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA27:AT27))","v":3677.2677766019192},{"$f":"HLOOKUP(AA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AA26","v":2136.0892590296044},{"$f":"HLOOKUP(AB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AB26","v":2291.2694912264883},{"$f":"HLOOKUP(AC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AC26","v":2613.8886185812398},{"$f":"HLOOKUP(AD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AD26","v":2787.3719777959705},{"$f":"HLOOKUP(AE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AE26","v":2867.8670507144257},{"$f":"HLOOKUP(AF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AF26","v":3030.2698378214714},{"$f":"HLOOKUP(AG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AG26","v":3196.4706025704409},{"$f":"HLOOKUP(AH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AH26","v":3416.2051403399028},{"$f":"HLOOKUP(AI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AI26","v":3704.70857290001},{"$f":"HLOOKUP(AJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AJ26","v":3930.7645366409683},{"$f":"HLOOKUP(AK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AK26","v":4256.4339153061719},{"$f":"HLOOKUP(AL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AL26","v":4411.7632924233712},{"$f":"HLOOKUP(AM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AM26","v":4647.5786816076979},{"$f":"HLOOKUP(AN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AN26","v":4851.5180599862051},{"$f":"HLOOKUP(AO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AO26","v":5176.257498130728},{"$f":"HLOOKUP(AP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AP26","v":5454.9190245967184},{"$f":"HLOOKUP(AQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AQ26","v":5774.4809353120982},{"$f":"HLOOKUP(AR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AR26","v":6041.5900984722675},{"$f":"HLOOKUP(AS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AS26","v":6314.1755133096804},{"$f":"HLOOKUP(AT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AT26","v":6622.3990582325014},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX27:BQ27))","v":4594.026499858559},{"$f":"HLOOKUP(AX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AX26","v":2867.8670507144257},{"$f":"HLOOKUP(AY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AY26","v":3030.2698378214714},{"$f":"HLOOKUP(AZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AZ26","v":3196.4706025704409},{"$f":"HLOOKUP(BA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BA26","v":3416.2051403399028},{"$f":"HLOOKUP(BB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BB26","v":3704.70857290001},{"$f":"HLOOKUP(BC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BC26","v":3930.7645366409683},{"$f":"HLOOKUP(BD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BD26","v":4256.4339153061719},{"$f":"HLOOKUP(BE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BE26","v":4411.7632924233712},{"$f":"HLOOKUP(BF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BF26","v":4647.5786816076979},{"$f":"HLOOKUP(BG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BG26","v":4851.5180599862051},{"$f":"HLOOKUP(BH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BH26","v":5176.257498130728},{"$f":"HLOOKUP(BI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BI26","v":5454.9190245967184},{"$f":"HLOOKUP(BJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BJ26","v":5774.4809353120982},{"$f":"HLOOKUP(BK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BK26","v":6041.5900984722675},{"$f":"HLOOKUP(BL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BL26","v":6314.1755133096804},{"$f":"HLOOKUP(BM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BM26","v":6622.3990582325014},{"$f":"HLOOKUP(BN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BN26","v":6948.708010577694},{"$f":"HLOOKUP(BO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BO26","v":7299.7495846440825},{"$f":"HLOOKUP(BP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BP26","v":7624.7540656481906},{"$f":"HLOOKUP(BQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BQ26","v":7624.7540656481906},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU27:CN27))","v":5306.6382651462609},{"$f":"HLOOKUP(BU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BU26","v":3416.2051403399028},{"$f":"HLOOKUP(BV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BV26","v":3704.70857290001},{"$f":"HLOOKUP(BW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BW26","v":3930.7645366409683},{"$f":"HLOOKUP(BX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BX26","v":4256.4339153061719},{"$f":"HLOOKUP(BY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BY26","v":4411.7632924233712},{"$f":"HLOOKUP(BZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BZ26","v":4647.5786816076979},{"$f":"HLOOKUP(CA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CA26","v":4851.5180599862051},{"$f":"HLOOKUP(CB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CB26","v":5176.257498130728},{"$f":"HLOOKUP(CC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CC26","v":5454.9190245967184},{"$f":"HLOOKUP(CD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CD26","v":5774.4809353120982},{"$f":"HLOOKUP(CE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CE26","v":6041.5900984722675},{"$f":"HLOOKUP(CF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CF26","v":6314.1755133096804},{"$f":"HLOOKUP(CG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CG26","v":6622.3990582325014},{"$f":"HLOOKUP(CH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CH26","v":6948.708010577694},{"$f":"HLOOKUP(CI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CI26","v":7299.7495846440825},{"$f":"HLOOKUP(CJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CJ26","v":7624.7540656481906},{"$f":"HLOOKUP(CK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CK26","v":7624.7540656481906},{"$f":"HLOOKUP(CL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CL26","v":7624.7540656481906},{"$f":"HLOOKUP(CM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CM26","v":7624.7540656481906},{"$f":"HLOOKUP(CN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CN26","v":7624.7540656481906},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR27:DK27))","v":6386.3766833985692},{"$f":"HLOOKUP(CR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CR26","v":4647.5786816076979},{"$f":"HLOOKUP(CS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CS26","v":4851.5180599862051},{"$f":"HLOOKUP(CT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CT26","v":5176.257498130728},{"$f":"HLOOKUP(CU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CU26","v":5454.9190245967184},{"$f":"HLOOKUP(CV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CV26","v":5774.4809353120982},{"$f":"HLOOKUP(CW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CW26","v":6041.5900984722675},{"$f":"HLOOKUP(CX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CX26","v":6314.1755133096804},{"$f":"HLOOKUP(CY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CY26","v":6622.3990582325014},{"$f":"HLOOKUP(CZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CZ26","v":6948.708010577694},{"$f":"HLOOKUP(DA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DA26","v":7299.7495846440825},{"$f":"HLOOKUP(DB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DB26","v":7624.7540656481906},{"$f":"HLOOKUP(DC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DC26","v":7624.7540656481906},{"$f":"HLOOKUP(DD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DD26","v":7624.7540656481906},{"$f":"HLOOKUP(DE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DE26","v":7624.7540656481906},{"$f":"HLOOKUP(DF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DF26","v":7624.7540656481906},{"$f":"HLOOKUP(DG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DG26","v":7624.7540656481906},{"$f":"HLOOKUP(DH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DH26","v":7624.7540656481906},{"$f":"HLOOKUP(DI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DI26","v":7624.7540656481906},{"$f":"HLOOKUP(DJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DJ26","v":7624.7540656481906},{"$f":"HLOOKUP(DK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DK26","v":7624.7540656481906}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA28:AT28))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX28:BQ28))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU28:CN28))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR28:DK28))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",2192293.862099214,{"$f":"(SUM(D25:D28))*Misc_Rev","v":1436701.8184129698},1466593.9358699056,1476099.77225045,1547516.3439615355,1652411.0284388219,1867458.3397995243,1984503.3364259806,2040465.6165774707,2150345.0453477157,2262783.6506637433,2410485.2513718647,2603468.5997043736,2755456.8075702083,2973010.4404119086,3078629.4368812246,3237239.8000488211,3374961.9680563547,3592185.8555934438,3779186.3012231556,3993155.2793393279,null,"Misc Charges",null,{"$f":"(SUM(AA25:AA28))*Misc_Rev","v":1526553.4937188099},1629925.2924110466,1841806.5298712379,1957149.0200769298,2012321.3490820744,2120607.0123807988,2231414.5801702202,2376959.7811918845,2567111.8553977604,2716881.627262223,2931239.2520790976,3035333.8991060676,3191630.0506050722,3327350.8272243608,3541387.8328552027,3725653.5894624307,3936486.4961577626,4113422.0826801658,4293983.2187050935,4497707.6966716815,null,"Misc Charges",null,{"$f":"(SUM(AX25:AX28))*Misc_Rev","v":2012321.3490820744},2120607.0123807988,2231414.5801702202,2376959.7811918845,2567111.8553977604,2716881.627262223,2931239.2520790976,3035333.8991060676,3191630.0506050722,3327350.8272243608,3541387.8328552027,3725653.5894624307,3936486.4961577626,4113422.0826801658,4293983.2187050935,4497707.6966716815,4713228.0024130195,4944851.2526579099,5159694.9407914663,5164115.8869418018,null,"Misc Charges",null,{"$f":"(SUM(BU25:BU28))*Misc_Rev","v":2376959.7811918845},2567111.8553977604,2716881.627262223,2931239.2520790976,3035333.8991060676,3191630.0506050722,3327350.8272243608,3541387.8328552027,3725653.5894624307,3936486.4961577626,4113422.0826801658,4293983.2187050935,4497707.6966716815,4713228.0024130195,4944851.2526579099,5159694.9407914663,5164115.8869418018,5168625.2520151446,5173224.8043899536,5177916.3478122586,null,"Misc Charges",null,{"$f":"(SUM(CR25:CR28))*Misc_Rev","v":3191630.0506050722},3327350.8272243608,3541387.8328552027,3725653.5894624307,3936486.4961577626,4113422.0826801658,4293983.2187050935,4497707.6966716815,4713228.0024130195,4944851.2526579099,5159694.9407914663,5164115.8869418018,5168625.2520151446,5173224.8043899536,5177916.3478122586,5182701.7221030099,5187582.8038795767,5192561.5072916746,5197639.7847720142,5202819.6278019613]
[null,"Total Variable Cost",67822865.918879598,{"$f":"SUM(D25:D29)","v":45801258.958141528},{"$f":"SUM(E25:E28)","v":45287609.185706072},45581144.152990669,47786448.368377447,51025538.180546619,57666080.156852894,61280364.884695537,63008449.128503904,66401465.086083107,69873506.999250963,74434450.697006688,80393669.704309955,85086981.459060282,91804917.255802497,95066373.421480492,99964173.667515472,104216958.00569277,110924711.44989635,116699181.73243439,123306425.37485571,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA30:AT30))","v":78819907.016192496},{"$f":"SUM(AA25:AA29)","v":48665680.64659708},{"$f":"SUM(AB25:AB28)","v":50331191.094708696},{"$f":"SUM(AC25:AC28)","v":56873966.460944839},{"$f":"SUM(AD25:AD28)","v":60435678.732612699},{"$f":"SUM(AE25:AE28)","v":62139369.722149029},{"$f":"SUM(AF25:AF28)","v":65483171.083893239},{"$f":"SUM(AG25:AG28)","v":68904847.460789904},{"$f":"SUM(AH25:AH28)","v":73399202.729492471},{"$f":"SUM(AI25:AI28)","v":79270993.558478266},{"$f":"SUM(AJ25:AJ28)","v":83895801.237099275},{"$f":"SUM(AK25:AK28)","v":90515046.07457687},{"$f":"SUM(AL25:AL28)","v":93729431.172988743},{"$f":"SUM(AM25:AM28)","v":98555769.843289033},{"$f":"SUM(AN25:AN28)","v":102746752.32288663},{"$f":"SUM(AO25:AO28)","v":109356096.61731727},{"$f":"SUM(AP25:AP28)","v":115046121.21610765},{"$f":"SUM(AQ25:AQ28)","v":121556524.70842892},{"$f":"SUM(AR25:AR28)","v":127020197.71122052},{"$f":"SUM(AS25:AS28)","v":132595825.67641714},{"$f":"SUM(AT25:AT28)","v":138886724.82311267},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX30:BQ30))","v":97622065.19667764},{"$f":"SUM(AX25:AX29)","v":64151691.071231104},{"$f":"SUM(AY25:AY28)","v":65483171.083893239},{"$f":"SUM(AZ25:AZ28)","v":68904847.460789904},{"$f":"SUM(BA25:BA28)","v":73399202.729492471},{"$f":"SUM(BB25:BB28)","v":79270993.558478266},{"$f":"SUM(BC25:BC28)","v":83895801.237099275},{"$f":"SUM(BD25:BD28)","v":90515046.07457687},{"$f":"SUM(BE25:BE28)","v":93729431.172988743},{"$f":"SUM(BF25:BF28)","v":98555769.843289033},{"$f":"SUM(BG25:BG28)","v":102746752.32288663},{"$f":"SUM(BH25:BH28)","v":109356096.61731727},{"$f":"SUM(BI25:BI28)","v":115046121.21610765},{"$f":"SUM(BJ25:BJ28)","v":121556524.70842892},{"$f":"SUM(BK25:BK28)","v":127020197.71122052},{"$f":"SUM(BL25:BL28)","v":132595825.67641714},{"$f":"SUM(BM25:BM28)","v":138886724.82311267},{"$f":"SUM(BN25:BN28)","v":145541872.60415697},{"$f":"SUM(BO25:BO28)","v":152694270.40075067},{"$f":"SUM(BP25:BP28)","v":159328524.60447955},{"$f":"SUM(BQ25:BQ28)","v":159465040.97522855},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU30:CN30))","v":112247344.28004333},{"$f":"SUM(BU25:BU29)","v":75776162.510684356},{"$f":"SUM(BV25:BV28)","v":79270993.558478266},{"$f":"SUM(BW25:BW28)","v":83895801.237099275},{"$f":"SUM(BX25:BX28)","v":90515046.07457687},{"$f":"SUM(BY25:BY28)","v":93729431.172988743},{"$f":"SUM(BZ25:BZ28)","v":98555769.843289033},{"$f":"SUM(CA25:CA28)","v":102746752.32288663},{"$f":"SUM(CB25:CB28)","v":109356096.61731727},{"$f":"SUM(CC25:CC28)","v":115046121.21610765},{"$f":"SUM(CD25:CD28)","v":121556524.70842892},{"$f":"SUM(CE25:CE28)","v":127020197.71122052},{"$f":"SUM(CF25:CF28)","v":132595825.67641714},{"$f":"SUM(CG25:CG28)","v":138886724.82311267},{"$f":"SUM(CH25:CH28)","v":145541872.60415697},{"$f":"SUM(CI25:CI28)","v":152694270.40075067},{"$f":"SUM(CJ25:CJ28)","v":159328524.60447955},{"$f":"SUM(CK25:CK28)","v":159465040.97522855},{"$f":"SUM(CL25:CL28)","v":159604287.67339253},{"$f":"SUM(CM25:CM28)","v":159746319.30551979},{"$f":"SUM(CN25:CN28)","v":159891191.57028958},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR30:DK30))","v":134528818.41681859},{"$f":"SUM(CR25:CR29)","v":101747399.89389411},{"$f":"SUM(CS25:CS28)","v":102746752.32288663},{"$f":"SUM(CT25:CT28)","v":109356096.61731727},{"$f":"SUM(CU25:CU28)","v":115046121.21610765},{"$f":"SUM(CV25:CV28)","v":121556524.70842892},{"$f":"SUM(CW25:CW28)","v":127020197.71122052},{"$f":"SUM(CX25:CX28)","v":132595825.67641714},{"$f":"SUM(CY25:CY28)","v":138886724.82311267},{"$f":"SUM(CZ25:CZ28)","v":145541872.60415697},{"$f":"SUM(DA25:DA28)","v":152694270.40075067},{"$f":"SUM(DB25:DB28)","v":159328524.60447955},{"$f":"SUM(DC25:DC28)","v":159465040.97522855},{"$f":"SUM(DD25:DD28)","v":159604287.67339253},{"$f":"SUM(DE25:DE28)","v":159746319.30551979},{"$f":"SUM(DF25:DF28)","v":159891191.57028958},{"$f":"SUM(DG25:DG28)","v":160038961.2803548},{"$f":"SUM(DH25:DH28)","v":160189686.38462129},{"$f":"SUM(DI25:DI28)","v":160343425.99097314},{"$f":"SUM(DJ25:DJ28)","v":160500240.38945201},{"$f":"SUM(DK25:DK28)","v":160660191.07590047}]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D32:W32))","v":96714879.164837345},{"$f":"D30+D22","v":78635124.900200605},77173246.72745797,77469875.608226433,78952677.926247478,81485781.239313632,87435654.353603482,90373457.89875555,92255973.733238995,94993143.424457833,97810622.94697541,101717243.1769872,107022382.41791096,111961410.33042827,118025768.48308228,120633905.62250963,124878650.63248828,128478648.80060744,135523392.6057013,140645631.1017639,146600928.49269959,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA32:AT32))","v":109160228.263137},{"$f":"AA30+AA22","v":83416825.136182636},84077834.276520759,89846852.267365113,92653451.222833171,94437067.264445692,97059039.376840338,99773721.365364894,103574824.53250755,108761199.28517157,113601484.07054542,119536912.21292067,122067739.23406777,126210783.61729757,129718740.87582289,136634836.48012966,141642390.24143046,147470608.43125194,152252387.37723339,157146418.35622326,163844475.82072073,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX32:BQ32))","v":130013704.78842658},{"$f":"AX30+AX22","v":101362476.84441179},101617749.20041861,104218748.43171376,107912211.62529247,113001435.67524621,117760220.97509466,123629640.09471717,126108784.42413643,130208201.1562802,133673694.89546724,140547326.98043573,145512417.22239822,151298171.89288145,156037487.31952462,160889054.77917621,167544648.72433543,173476348.08410594,179905612.71312675,185817055.30805767,185231088.05995911,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU32:CN32))","v":146224430.15507963},{"$f":"BU30+BU22","v":114263417.21716873},116646315.43247257,121312948.94643949,127095158.7607539,129491669.39854935,133517905.74181342,136925248.21518618,143755705.34151915,148686041.11734897,154438258.26933399,159144036.17747891,163962066.11863226,170584122.54529327,176482284.38656557,182878011.49708813,188755916.57352084,188136411.80692405,188717269.43868425,188103955.72395957,187493830.70743671,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR32:DK32))","v":171380549.08062363},{"$f":"CR30+CR22","v":143422101.39941016},143217194.08655751,149892832.32450941,154681929.96122015,160312044.76018786,164914572.48405156,169646788.38353264,176199156.55859491,182036696.94242516,188373112.94804114,194191706.91956723,193512891.04806387,194034437.57491747,193361812.75528616,192692376.63385671,192026192.98459318,191363326.85693878,192020871.87463766,191364841.16850689,190712331.04284799]
[]
[null,"$/MWh",{"$f":"C32/AVERAGE(D5:W5)","v":48.369677110727686},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z32/AVERAGE(AA5:AT5)","v":54.593926394946422},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW32/AVERAGE(AX5:BQ5)","v":65.023303289945645},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT32/AVERAGE(BU5:CN5)","v":73.130717148978505},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ32/AVERAGE(CR5:DK5)","v":85.711959666107333}]
[null,"Fixed Cost $/kW-yr",{"$f":"C22/D11/1000","v":117.92658467737863},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z22/AA11/1000","v":123.83804590589591},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW22/AX11/1000","v":132.2107738438732},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT22/BU11/1000","v":138.68198316341363},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ22/CR11/1000","v":150.41522719920414}]
[null,"Variable Cost $/MWh",{"$f":"C30/AVERAGE(D5:W5)","v":33.920014723164762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z30/AVERAGE(AA5:AT5)","v":39.419926749563885},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW30/AVERAGE(AX5:BQ5)","v":48.823384914722247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT30/AVERAGE(BU5:CN5)","v":56.137875022402334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ30/AVERAGE(CR5:DK5)","v":67.281431410556166}]
[]
[null,{"$f":"D39&\" \"&'Resource Options'!$B$8","v":"2020 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA39&\" \"&'Resource Options'!$B$8","v":"2023 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX39&\" \"&'Resource Options'!$B$8","v":"2027 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU39&\" \"&'Resource Options'!$B$8","v":"2030 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR39&\" \"&'Resource Options'!$B$8","v":"2035 Advanced Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2020,{"$f":"D39+1","v":2021},{"$f":"E39+1","v":2022},{"$f":"F39+1","v":2023},{"$f":"G39+1","v":2024},{"$f":"H39+1","v":2025},{"$f":"I39+1","v":2026},{"$f":"J39+1","v":2027},{"$f":"K39+1","v":2028},{"$f":"L39+1","v":2029},{"$f":"M39+1","v":2030},{"$f":"N39+1","v":2031},{"$f":"O39+1","v":2032},{"$f":"P39+1","v":2033},{"$f":"Q39+1","v":2034},{"$f":"R39+1","v":2035},{"$f":"S39+1","v":2036},{"$f":"T39+1","v":2037},{"$f":"U39+1","v":2038},{"$f":"V39+1","v":2039},null,"Year",null,2023,{"$f":"AA39+1","v":2024},{"$f":"AB39+1","v":2025},{"$f":"AC39+1","v":2026},{"$f":"AD39+1","v":2027},{"$f":"AE39+1","v":2028},{"$f":"AF39+1","v":2029},{"$f":"AG39+1","v":2030},{"$f":"AH39+1","v":2031},{"$f":"AI39+1","v":2032},{"$f":"AJ39+1","v":2033},{"$f":"AK39+1","v":2034},{"$f":"AL39+1","v":2035},{"$f":"AM39+1","v":2036},{"$f":"AN39+1","v":2037},{"$f":"AO39+1","v":2038},{"$f":"AP39+1","v":2039},{"$f":"AQ39+1","v":2040},{"$f":"AR39+1","v":2041},{"$f":"AS39+1","v":2042},null,"Year",null,2027,{"$f":"AX39+1","v":2028},{"$f":"AY39+1","v":2029},{"$f":"AZ39+1","v":2030},{"$f":"BA39+1","v":2031},{"$f":"BB39+1","v":2032},{"$f":"BC39+1","v":2033},{"$f":"BD39+1","v":2034},{"$f":"BE39+1","v":2035},{"$f":"BF39+1","v":2036},{"$f":"BG39+1","v":2037},{"$f":"BH39+1","v":2038},{"$f":"BI39+1","v":2039},{"$f":"BJ39+1","v":2040},{"$f":"BK39+1","v":2041},{"$f":"BL39+1","v":2042},{"$f":"BM39+1","v":2043},{"$f":"BN39+1","v":2044},{"$f":"BO39+1","v":2045},{"$f":"BP39+1","v":2046},null,"Year",null,2030,{"$f":"BU39+1","v":2031},{"$f":"BV39+1","v":2032},{"$f":"BW39+1","v":2033},{"$f":"BX39+1","v":2034},{"$f":"BY39+1","v":2035},{"$f":"BZ39+1","v":2036},{"$f":"CA39+1","v":2037},{"$f":"CB39+1","v":2038},{"$f":"CC39+1","v":2039},{"$f":"CD39+1","v":2040},{"$f":"CE39+1","v":2041},{"$f":"CF39+1","v":2042},{"$f":"CG39+1","v":2043},{"$f":"CH39+1","v":2044},{"$f":"CI39+1","v":2045},{"$f":"CJ39+1","v":2046},{"$f":"CK39+1","v":2047},{"$f":"CL39+1","v":2048},{"$f":"CM39+1","v":2049},null,"Year",null,2035,{"$f":"CR39+1","v":2036},{"$f":"CS39+1","v":2037},{"$f":"CT39+1","v":2038},{"$f":"CU39+1","v":2039},{"$f":"CV39+1","v":2040},{"$f":"CW39+1","v":2041},{"$f":"CX39+1","v":2042},{"$f":"CY39+1","v":2043},{"$f":"CZ39+1","v":2044},{"$f":"DA39+1","v":2045},{"$f":"DB39+1","v":2046},{"$f":"DC39+1","v":2047},{"$f":"DD39+1","v":2048},{"$f":"DE39+1","v":2049},{"$f":"DF39+1","v":2050},{"$f":"DG39+1","v":2051},{"$f":"DH39+1","v":2052},{"$f":"DI39+1","v":2053},{"$f":"DJ39+1","v":2054}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D39-$D$4)","v":685540.79999999993},{"$f":"D40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"E40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"F40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"G40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"H40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"I40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"J40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"K40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"L40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"M40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"N40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"O40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"P40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"Q40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"R40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"S40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"T40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"U40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"V40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D39-$D$4)","v":685540.79999999993},{"$f":"AA40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"AB40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"AC40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"AD40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"AE40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"AF40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"AG40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"AH40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"AI40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"AJ40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"AK40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"AL40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"AM40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"AN40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"AO40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"AP40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"AQ40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"AR40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"AS40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D39-$D$4)","v":685540.79999999993},{"$f":"AX40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"AY40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"AZ40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"BA40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"BB40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"BC40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"BD40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"BE40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"BF40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"BG40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"BH40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"BI40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"BJ40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"BK40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"BL40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"BM40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"BN40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"BO40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"BP40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D39-$D$4)","v":685540.79999999993},{"$f":"BU40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"BV40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"BW40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"BX40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"BY40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"BZ40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"CA40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"CB40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"CC40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"CD40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"CE40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"CF40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"CG40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"CH40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"CI40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"CJ40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"CK40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"CL40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"CM40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$8/100*'Resource Options'!$J$8*8760)*(1+'Resource Options'!$X$8)^($D39-$D$4)","v":685540.79999999993},{"$f":"CR40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"CS40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"CT40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"CU40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"CV40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"CW40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"CX40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"CY40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"CZ40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"DA40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"DB40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"DC40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"DD40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"DE40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"DF40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"DG40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"DH40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"DI40*(1-'Resource Options'!$AA$8)","v":685540.79999999993},{"$f":"DJ40*(1-'Resource Options'!$AA$8)","v":685540.79999999993}]
[null,"Fuel (Dth)",null,{"$f":"D40*$D45/1000","v":7574320.2406031992},{"$f":"E40*$D45/1000","v":7574320.2406031992},{"$f":"F40*$D45/1000","v":7574320.2406031992},{"$f":"G40*$D45/1000","v":7574320.2406031992},{"$f":"H40*$D45/1000","v":7574320.2406031992},{"$f":"I40*$D45/1000","v":7574320.2406031992},{"$f":"J40*$D45/1000","v":7574320.2406031992},{"$f":"K40*$D45/1000","v":7574320.2406031992},{"$f":"L40*$D45/1000","v":7574320.2406031992},{"$f":"M40*$D45/1000","v":7574320.2406031992},{"$f":"N40*$D45/1000","v":7574320.2406031992},{"$f":"O40*$D45/1000","v":7574320.2406031992},{"$f":"P40*$D45/1000","v":7574320.2406031992},{"$f":"Q40*$D45/1000","v":7574320.2406031992},{"$f":"R40*$D45/1000","v":7574320.2406031992},{"$f":"S40*$D45/1000","v":7574320.2406031992},{"$f":"T40*$D45/1000","v":7574320.2406031992},{"$f":"U40*$D45/1000","v":7574320.2406031992},{"$f":"V40*$D45/1000","v":7574320.2406031992},{"$f":"W40*$D45/1000","v":7574320.2406031992},null,"Fuel (Dth)",null,{"$f":"AA40*$D45/1000","v":7574320.2406031992},{"$f":"AB40*$D45/1000","v":7574320.2406031992},{"$f":"AC40*$D45/1000","v":7574320.2406031992},{"$f":"AD40*$D45/1000","v":7574320.2406031992},{"$f":"AE40*$D45/1000","v":7574320.2406031992},{"$f":"AF40*$D45/1000","v":7574320.2406031992},{"$f":"AG40*$D45/1000","v":7574320.2406031992},{"$f":"AH40*$D45/1000","v":7574320.2406031992},{"$f":"AI40*$D45/1000","v":7574320.2406031992},{"$f":"AJ40*$D45/1000","v":7574320.2406031992},{"$f":"AK40*$D45/1000","v":7574320.2406031992},{"$f":"AL40*$D45/1000","v":7574320.2406031992},{"$f":"AM40*$D45/1000","v":7574320.2406031992},{"$f":"AN40*$D45/1000","v":7574320.2406031992},{"$f":"AO40*$D45/1000","v":7574320.2406031992},{"$f":"AP40*$D45/1000","v":7574320.2406031992},{"$f":"AQ40*$D45/1000","v":7574320.2406031992},{"$f":"AR40*$D45/1000","v":7574320.2406031992},{"$f":"AS40*$D45/1000","v":7574320.2406031992},{"$f":"AT40*$D45/1000","v":7574320.2406031992},null,"Fuel (Dth)",null,{"$f":"AX40*$D45/1000","v":7574320.2406031992},{"$f":"AY40*$D45/1000","v":7574320.2406031992},{"$f":"AZ40*$D45/1000","v":7574320.2406031992},{"$f":"BA40*$D45/1000","v":7574320.2406031992},{"$f":"BB40*$D45/1000","v":7574320.2406031992},{"$f":"BC40*$D45/1000","v":7574320.2406031992},{"$f":"BD40*$D45/1000","v":7574320.2406031992},{"$f":"BE40*$D45/1000","v":7574320.2406031992},{"$f":"BF40*$D45/1000","v":7574320.2406031992},{"$f":"BG40*$D45/1000","v":7574320.2406031992},{"$f":"BH40*$D45/1000","v":7574320.2406031992},{"$f":"BI40*$D45/1000","v":7574320.2406031992},{"$f":"BJ40*$D45/1000","v":7574320.2406031992},{"$f":"BK40*$D45/1000","v":7574320.2406031992},{"$f":"BL40*$D45/1000","v":7574320.2406031992},{"$f":"BM40*$D45/1000","v":7574320.2406031992},{"$f":"BN40*$D45/1000","v":7574320.2406031992},{"$f":"BO40*$D45/1000","v":7574320.2406031992},{"$f":"BP40*$D45/1000","v":7574320.2406031992},{"$f":"BQ40*$D45/1000","v":7574320.2406031992},null,"Fuel (Dth)",null,{"$f":"BU40*$D45/1000","v":7574320.2406031992},{"$f":"BV40*$D45/1000","v":7574320.2406031992},{"$f":"BW40*$D45/1000","v":7574320.2406031992},{"$f":"BX40*$D45/1000","v":7574320.2406031992},{"$f":"BY40*$D45/1000","v":7574320.2406031992},{"$f":"BZ40*$D45/1000","v":7574320.2406031992},{"$f":"CA40*$D45/1000","v":7574320.2406031992},{"$f":"CB40*$D45/1000","v":7574320.2406031992},{"$f":"CC40*$D45/1000","v":7574320.2406031992},{"$f":"CD40*$D45/1000","v":7574320.2406031992},{"$f":"CE40*$D45/1000","v":7574320.2406031992},{"$f":"CF40*$D45/1000","v":7574320.2406031992},{"$f":"CG40*$D45/1000","v":7574320.2406031992},{"$f":"CH40*$D45/1000","v":7574320.2406031992},{"$f":"CI40*$D45/1000","v":7574320.2406031992},{"$f":"CJ40*$D45/1000","v":7574320.2406031992},{"$f":"CK40*$D45/1000","v":7574320.2406031992},{"$f":"CL40*$D45/1000","v":7574320.2406031992},{"$f":"CM40*$D45/1000","v":7574320.2406031992},{"$f":"CN40*$D45/1000","v":7574320.2406031992},null,"Fuel (Dth)",null,{"$f":"CR40*$D45/1000","v":7574320.2406031992},{"$f":"CS40*$D45/1000","v":7574320.2406031992},{"$f":"CT40*$D45/1000","v":7574320.2406031992},{"$f":"CU40*$D45/1000","v":7574320.2406031992},{"$f":"CV40*$D45/1000","v":7574320.2406031992},{"$f":"CW40*$D45/1000","v":7574320.2406031992},{"$f":"CX40*$D45/1000","v":7574320.2406031992},{"$f":"CY40*$D45/1000","v":7574320.2406031992},{"$f":"CZ40*$D45/1000","v":7574320.2406031992},{"$f":"DA40*$D45/1000","v":7574320.2406031992},{"$f":"DB40*$D45/1000","v":7574320.2406031992},{"$f":"DC40*$D45/1000","v":7574320.2406031992},{"$f":"DD40*$D45/1000","v":7574320.2406031992},{"$f":"DE40*$D45/1000","v":7574320.2406031992},{"$f":"DF40*$D45/1000","v":7574320.2406031992},{"$f":"DG40*$D45/1000","v":7574320.2406031992},{"$f":"DH40*$D45/1000","v":7574320.2406031992},{"$f":"DI40*$D45/1000","v":7574320.2406031992},{"$f":"DJ40*$D45/1000","v":7574320.2406031992},{"$f":"DK40*$D45/1000","v":7574320.2406031992}]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*D40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*E40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*F40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*G40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*H40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*I40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*J40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*K40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*L40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*M40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*N40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*O40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*P40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*Q40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*R40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*S40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*T40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*U40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*V40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*W40*$D45/1000/2204.62","v":401971.98072709783},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*AA40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*AB40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*AC40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*AD40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*AE40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*AF40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*AG40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*AH40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*AI40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*AJ40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*AK40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*AL40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*AM40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*AN40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*AO40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*AP40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*AQ40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*AR40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*AS40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*AT40*$D45/1000/2204.62","v":401971.98072709783},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*AX40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*AY40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*AZ40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*BA40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*BB40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*BC40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*BD40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*BE40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*BF40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*BG40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*BH40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*BI40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*BJ40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*BK40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*BL40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*BM40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*BN40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*BO40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*BP40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*BQ40*$D45/1000/2204.62","v":401971.98072709783},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*BU40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*BV40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*BW40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*BX40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*BY40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*BZ40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*CA40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*CB40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*CC40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*CD40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*CE40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*CF40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*CG40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*CH40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*CI40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*CJ40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*CK40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*CL40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*CM40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*CN40*$D45/1000/2204.62","v":401971.98072709783},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$8*CR40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*CS40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*CT40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*CU40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*CV40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*CW40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*CX40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*CY40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*CZ40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*DA40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*DB40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*DC40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*DD40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*DE40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*DF40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*DG40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*DH40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*DI40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*DJ40*$D45/1000/2204.62","v":401971.98072709783},{"$f":"'Resource Options'!$AB$8*DK40*$D45/1000/2204.62","v":401971.98072709783}]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses"]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D39,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":11048.679},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA39,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":10883.776084840127},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX39,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":10667.727694470368},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU39,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":10508.510525164436},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(CR39,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$9)-ROW(Efficiency!$A$7)+1,FALSE)","v":10248.411786834715}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$8","v":84}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D39,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":81.366562799999997},{"$f":"'Resource Options'!$N$8*(1.02^(D39-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA39,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":85.058109885421743},{"$f":"'Resource Options'!$N$8*(1.02^(AA39-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX39,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":90.242005404386546},{"$f":"'Resource Options'!$N$8*(1.02^(AX39-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU39,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":94.33622544477366},{"$f":"'Resource Options'!$N$8*(1.02^(BU39-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR39,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$176)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":101.57685400645281},{"$f":"'Resource Options'!$N$8*(1.02^(CR39-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D47*AFUDC!$Y$7","v":5.0670701517448808},{"$f":"E47*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA47*AFUDC!$Y$7","v":5.2969597698706856},{"$f":"AB47*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX47*AFUDC!$Y$7","v":5.6197847897560118},{"$f":"AY47*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU47*AFUDC!$Y$7","v":5.8747507050831027},{"$f":"BV47*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR47*AFUDC!$Y$7","v":6.3256579525102472},{"$f":"CS47*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D47:D48)","v":86.433632951744883},{"$f":"SUM(E47:E48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA47:AA48)","v":90.355069655292425},{"$f":"SUM(AB47:AB48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX47:AX48)","v":95.861790194142557},{"$f":"SUM(AY47:AY48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU47:BU48)","v":100.21097614985676},{"$f":"SUM(BV47:BV48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR47:CR48)","v":107.90251195896305},{"$f":"SUM(CS47:CS48)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D52:W52))","v":508397.89066512405},{"$f":"HLOOKUP(D39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":436968.00000000006},{"$f":"HLOOKUP(E39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":445707.36000000004},{"$f":"HLOOKUP(F39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":454621.50720000005},{"$f":"HLOOKUP(G39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":463713.93734399998},{"$f":"HLOOKUP(H39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":472988.21609088004},{"$f":"HLOOKUP(I39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":482447.98041269765},{"$f":"HLOOKUP(J39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":492096.94002095162},{"$f":"HLOOKUP(K39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":501938.87882137054},{"$f":"HLOOKUP(L39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":511977.65639779798},{"$f":"HLOOKUP(M39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":522217.20952575403},{"$f":"HLOOKUP(N39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":532661.55371626909},{"$f":"HLOOKUP(O39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":543314.7847905946},{"$f":"HLOOKUP(P39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":554181.08048640646},{"$f":"HLOOKUP(Q39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":565264.70209613466},{"$f":"HLOOKUP(R39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":576569.99613805732},{"$f":"HLOOKUP(S39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":588101.39606081857},{"$f":"HLOOKUP(T39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":599863.42398203502},{"$f":"HLOOKUP(U39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":611860.69246167562},{"$f":"HLOOKUP(V39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":624097.90631090919},{"$f":"HLOOKUP(W39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":636579.86443712725},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA52:AT52))","v":539515.90875695483},{"$f":"HLOOKUP(AA39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":463713.93734399998},{"$f":"HLOOKUP(AB39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":472988.21609088004},{"$f":"HLOOKUP(AC39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":482447.98041269765},{"$f":"HLOOKUP(AD39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":492096.94002095162},{"$f":"HLOOKUP(AE39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":501938.87882137054},{"$f":"HLOOKUP(AF39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":511977.65639779798},{"$f":"HLOOKUP(AG39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":522217.20952575403},{"$f":"HLOOKUP(AH39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":532661.55371626909},{"$f":"HLOOKUP(AI39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":543314.7847905946},{"$f":"HLOOKUP(AJ39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":554181.08048640646},{"$f":"HLOOKUP(AK39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":565264.70209613466},{"$f":"HLOOKUP(AL39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":576569.99613805732},{"$f":"HLOOKUP(AM39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":588101.39606081857},{"$f":"HLOOKUP(AN39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":599863.42398203502},{"$f":"HLOOKUP(AO39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":611860.69246167562},{"$f":"HLOOKUP(AP39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":624097.90631090919},{"$f":"HLOOKUP(AQ39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":636579.86443712725},{"$f":"HLOOKUP(AR39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":649311.4617258698},{"$f":"HLOOKUP(AS39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":662297.69096038723},{"$f":"HLOOKUP(AT39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":675543.64477959485},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX52:BQ52))","v":583989.37047015375},{"$f":"HLOOKUP(AX39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":501938.87882137054},{"$f":"HLOOKUP(AY39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":511977.65639779798},{"$f":"HLOOKUP(AZ39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":522217.20952575403},{"$f":"HLOOKUP(BA39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":532661.55371626909},{"$f":"HLOOKUP(BB39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":543314.7847905946},{"$f":"HLOOKUP(BC39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":554181.08048640646},{"$f":"HLOOKUP(BD39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":565264.70209613466},{"$f":"HLOOKUP(BE39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":576569.99613805732},{"$f":"HLOOKUP(BF39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":588101.39606081857},{"$f":"HLOOKUP(BG39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":599863.42398203502},{"$f":"HLOOKUP(BH39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":611860.69246167562},{"$f":"HLOOKUP(BI39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":624097.90631090919},{"$f":"HLOOKUP(BJ39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":636579.86443712725},{"$f":"HLOOKUP(BK39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":649311.4617258698},{"$f":"HLOOKUP(BL39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":662297.69096038723},{"$f":"HLOOKUP(BM39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":675543.64477959485},{"$f":"HLOOKUP(BN39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":689054.51767518709},{"$f":"HLOOKUP(BO39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":702835.60802869068},{"$f":"HLOOKUP(BP39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":716892.32018926449},{"$f":"HLOOKUP(BQ39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":731230.16659304977},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU52:CN52))","v":619734.19185789104},{"$f":"HLOOKUP(BU39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":532661.55371626909},{"$f":"HLOOKUP(BV39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":543314.7847905946},{"$f":"HLOOKUP(BW39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":554181.08048640646},{"$f":"HLOOKUP(BX39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":565264.70209613466},{"$f":"HLOOKUP(BY39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":576569.99613805732},{"$f":"HLOOKUP(BZ39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":588101.39606081857},{"$f":"HLOOKUP(CA39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":599863.42398203502},{"$f":"HLOOKUP(CB39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":611860.69246167562},{"$f":"HLOOKUP(CC39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":624097.90631090919},{"$f":"HLOOKUP(CD39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":636579.86443712725},{"$f":"HLOOKUP(CE39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":649311.4617258698},{"$f":"HLOOKUP(CF39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":662297.69096038723},{"$f":"HLOOKUP(CG39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":675543.64477959485},{"$f":"HLOOKUP(CH39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":689054.51767518709},{"$f":"HLOOKUP(CI39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":702835.60802869068},{"$f":"HLOOKUP(CJ39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":716892.32018926449},{"$f":"HLOOKUP(CK39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":731230.16659304977},{"$f":"HLOOKUP(CL39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":745854.76992491062},{"$f":"HLOOKUP(CM39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":760771.86532340897},{"$f":"HLOOKUP(CN39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":775987.30262987711},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR52:DK52))","v":684236.62431696302},{"$f":"HLOOKUP(CR39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":588101.39606081857},{"$f":"HLOOKUP(CS39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":599863.42398203502},{"$f":"HLOOKUP(CT39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":611860.69246167562},{"$f":"HLOOKUP(CU39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":624097.90631090919},{"$f":"HLOOKUP(CV39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":636579.86443712725},{"$f":"HLOOKUP(CW39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":649311.4617258698},{"$f":"HLOOKUP(CX39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":662297.69096038723},{"$f":"HLOOKUP(CY39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":675543.64477959485},{"$f":"HLOOKUP(CZ39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":689054.51767518709},{"$f":"HLOOKUP(DA39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":702835.60802869068},{"$f":"HLOOKUP(DB39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":716892.32018926449},{"$f":"HLOOKUP(DC39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":731230.16659304977},{"$f":"HLOOKUP(DD39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":745854.76992491062},{"$f":"HLOOKUP(DE39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":760771.86532340897},{"$f":"HLOOKUP(DF39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":775987.30262987711},{"$f":"HLOOKUP(DG39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":791507.04868247465},{"$f":"HLOOKUP(DH39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":807337.18965612433},{"$f":"HLOOKUP(DI39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":823483.93344924669},{"$f":"HLOOKUP(DJ39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":839953.61211823171},{"$f":"HLOOKUP(DK39,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$6)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D46*1000","v":856752.68436059635}]
[null,"Fuel Transport",3627251.8807034343,{"$f":"($D45/1000*$D46*24*HLOOKUP(D39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3078534.9091838631},{"$f":"($D45/1000*$D46*24*HLOOKUP(E39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3078534.9091838631},{"$f":"($D45/1000*$D46*24*HLOOKUP(F39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3386388.4001022493},{"$f":"($D45/1000*$D46*24*HLOOKUP(G39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3386388.4001022493},{"$f":"($D45/1000*$D46*24*HLOOKUP(H39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3386388.4001022493},{"$f":"($D45/1000*$D46*24*HLOOKUP(I39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3386388.4001022493},{"$f":"($D45/1000*$D46*24*HLOOKUP(J39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3386388.4001022493},{"$f":"($D45/1000*$D46*24*HLOOKUP(K39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3725027.2401124742},{"$f":"($D45/1000*$D46*24*HLOOKUP(L39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3725027.2401124742},{"$f":"($D45/1000*$D46*24*HLOOKUP(M39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3725027.2401124742},{"$f":"($D45/1000*$D46*24*HLOOKUP(N39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3725027.2401124742},{"$f":"($D45/1000*$D46*24*HLOOKUP(O39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3725027.2401124742},{"$f":"($D45/1000*$D46*24*HLOOKUP(P39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4097529.9641237226},{"$f":"($D45/1000*$D46*24*HLOOKUP(Q39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4097529.9641237226},{"$f":"($D45/1000*$D46*24*HLOOKUP(R39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4097529.9641237226},{"$f":"($D45/1000*$D46*24*HLOOKUP(S39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4097529.9641237226},{"$f":"($D45/1000*$D46*24*HLOOKUP(T39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4097529.9641237226},{"$f":"($D45/1000*$D46*24*HLOOKUP(U39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},{"$f":"($D45/1000*$D46*24*HLOOKUP(V39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},{"$f":"($D45/1000*$D46*24*HLOOKUP(W39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},null,"Fuel Transport",3844377.6713897842,{"$f":"($D45/1000*$D46*24*HLOOKUP(AA39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3386388.4001022493},{"$f":"($D45/1000*$D46*24*HLOOKUP(AB39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3386388.4001022493},{"$f":"($D45/1000*$D46*24*HLOOKUP(AC39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3386388.4001022493},{"$f":"($D45/1000*$D46*24*HLOOKUP(AD39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3386388.4001022493},{"$f":"($D45/1000*$D46*24*HLOOKUP(AE39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3725027.2401124742},{"$f":"($D45/1000*$D46*24*HLOOKUP(AF39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3725027.2401124742},{"$f":"($D45/1000*$D46*24*HLOOKUP(AG39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3725027.2401124742},{"$f":"($D45/1000*$D46*24*HLOOKUP(AH39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3725027.2401124742},{"$f":"($D45/1000*$D46*24*HLOOKUP(AI39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3725027.2401124742},{"$f":"($D45/1000*$D46*24*HLOOKUP(AJ39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4097529.9641237226},{"$f":"($D45/1000*$D46*24*HLOOKUP(AK39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4097529.9641237226},{"$f":"($D45/1000*$D46*24*HLOOKUP(AL39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4097529.9641237226},{"$f":"($D45/1000*$D46*24*HLOOKUP(AM39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4097529.9641237226},{"$f":"($D45/1000*$D46*24*HLOOKUP(AN39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4097529.9641237226},{"$f":"($D45/1000*$D46*24*HLOOKUP(AO39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},{"$f":"($D45/1000*$D46*24*HLOOKUP(AP39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},{"$f":"($D45/1000*$D46*24*HLOOKUP(AQ39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},{"$f":"($D45/1000*$D46*24*HLOOKUP(AR39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},{"$f":"($D45/1000*$D46*24*HLOOKUP(AS39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},{"$f":"($D45/1000*$D46*24*HLOOKUP(AT39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4958011.2565897042},null,"Fuel Transport",4156422.777760739,{"$f":"($D45/1000*$D46*24*HLOOKUP(AX39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3725027.2401124742},{"$f":"($D45/1000*$D46*24*HLOOKUP(AY39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3725027.2401124742},{"$f":"($D45/1000*$D46*24*HLOOKUP(AZ39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3725027.2401124742},{"$f":"($D45/1000*$D46*24*HLOOKUP(BA39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3725027.2401124742},{"$f":"($D45/1000*$D46*24*HLOOKUP(BB39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3725027.2401124742},{"$f":"($D45/1000*$D46*24*HLOOKUP(BC39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4097529.9641237226},{"$f":"($D45/1000*$D46*24*HLOOKUP(BD39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4097529.9641237226},{"$f":"($D45/1000*$D46*24*HLOOKUP(BE39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4097529.9641237226},{"$f":"($D45/1000*$D46*24*HLOOKUP(BF39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4097529.9641237226},{"$f":"($D45/1000*$D46*24*HLOOKUP(BG39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4097529.9641237226},{"$f":"($D45/1000*$D46*24*HLOOKUP(BH39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},{"$f":"($D45/1000*$D46*24*HLOOKUP(BI39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},{"$f":"($D45/1000*$D46*24*HLOOKUP(BJ39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},{"$f":"($D45/1000*$D46*24*HLOOKUP(BK39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},{"$f":"($D45/1000*$D46*24*HLOOKUP(BL39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},{"$f":"($D45/1000*$D46*24*HLOOKUP(BM39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4958011.2565897042},{"$f":"($D45/1000*$D46*24*HLOOKUP(BN39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4958011.2565897042},{"$f":"($D45/1000*$D46*24*HLOOKUP(BO39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4958011.2565897042},{"$f":"($D45/1000*$D46*24*HLOOKUP(BP39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4958011.2565897042},{"$f":"($D45/1000*$D46*24*HLOOKUP(BQ39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4958011.2565897042},null,"Fuel Transport",4388974.7756511569,{"$f":"($D45/1000*$D46*24*HLOOKUP(BU39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3725027.2401124742},{"$f":"($D45/1000*$D46*24*HLOOKUP(BV39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3725027.2401124742},{"$f":"($D45/1000*$D46*24*HLOOKUP(BW39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4097529.9641237226},{"$f":"($D45/1000*$D46*24*HLOOKUP(BX39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4097529.9641237226},{"$f":"($D45/1000*$D46*24*HLOOKUP(BY39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4097529.9641237226},{"$f":"($D45/1000*$D46*24*HLOOKUP(BZ39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4097529.9641237226},{"$f":"($D45/1000*$D46*24*HLOOKUP(CA39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4097529.9641237226},{"$f":"($D45/1000*$D46*24*HLOOKUP(CB39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},{"$f":"($D45/1000*$D46*24*HLOOKUP(CC39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},{"$f":"($D45/1000*$D46*24*HLOOKUP(CD39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},{"$f":"($D45/1000*$D46*24*HLOOKUP(CE39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},{"$f":"($D45/1000*$D46*24*HLOOKUP(CF39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},{"$f":"($D45/1000*$D46*24*HLOOKUP(CG39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4958011.2565897042},{"$f":"($D45/1000*$D46*24*HLOOKUP(CH39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4958011.2565897042},{"$f":"($D45/1000*$D46*24*HLOOKUP(CI39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4958011.2565897042},{"$f":"($D45/1000*$D46*24*HLOOKUP(CJ39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4958011.2565897042},{"$f":"($D45/1000*$D46*24*HLOOKUP(CK39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4958011.2565897042},{"$f":"($D45/1000*$D46*24*HLOOKUP(CL39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5453812.3822486755},{"$f":"($D45/1000*$D46*24*HLOOKUP(CM39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5453812.3822486755},{"$f":"($D45/1000*$D46*24*HLOOKUP(CN39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5453812.3822486755},null,"Fuel Transport",4827872.2532162732,{"$f":"($D45/1000*$D46*24*HLOOKUP(CR39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4097529.9641237226},{"$f":"($D45/1000*$D46*24*HLOOKUP(CS39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4097529.9641237226},{"$f":"($D45/1000*$D46*24*HLOOKUP(CT39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},{"$f":"($D45/1000*$D46*24*HLOOKUP(CU39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},{"$f":"($D45/1000*$D46*24*HLOOKUP(CV39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},{"$f":"($D45/1000*$D46*24*HLOOKUP(CW39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},{"$f":"($D45/1000*$D46*24*HLOOKUP(CX39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4507282.9605360953},{"$f":"($D45/1000*$D46*24*HLOOKUP(CY39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4958011.2565897042},{"$f":"($D45/1000*$D46*24*HLOOKUP(CZ39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4958011.2565897042},{"$f":"($D45/1000*$D46*24*HLOOKUP(DA39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4958011.2565897042},{"$f":"($D45/1000*$D46*24*HLOOKUP(DB39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4958011.2565897042},{"$f":"($D45/1000*$D46*24*HLOOKUP(DC39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4958011.2565897042},{"$f":"($D45/1000*$D46*24*HLOOKUP(DD39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5453812.3822486755},{"$f":"($D45/1000*$D46*24*HLOOKUP(DE39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5453812.3822486755},{"$f":"($D45/1000*$D46*24*HLOOKUP(DF39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5453812.3822486755},{"$f":"($D45/1000*$D46*24*HLOOKUP(DG39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5453812.3822486755},{"$f":"($D45/1000*$D46*24*HLOOKUP(DH39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5453812.3822486755},{"$f":"($D45/1000*$D46*24*HLOOKUP(DI39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5999193.6204735432},{"$f":"($D45/1000*$D46*24*HLOOKUP(DJ39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5999193.6204735432},{"$f":"($D45/1000*$D46*24*HLOOKUP(DK39,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5999193.6204735432}]
[null,"Capital Recovery & Taxes",9551884.1519699413,{"$f":"VLOOKUP(D38,Assumptions!$A$4:$E$53,4,FALSE)*$D49*1000000","v":12055523.875943057},{"$f":"VLOOKUP(E38,Assumptions!$A$4:$E$53,4,FALSE)*$D49*1000000","v":11712364.152923929},{"$f":"VLOOKUP(F38,Assumptions!$A$4:$E$53,4,FALSE)*$D49*1000000","v":11344944.152989805},{"$f":"VLOOKUP(G38,Assumptions!$A$4:$E$53,4,FALSE)*$D49*1000000","v":10986149.47691788},{"$f":"VLOOKUP(H38,Assumptions!$A$4:$E$53,4,FALSE)*$D49*1000000","v":10635333.846839514},{"$f":"VLOOKUP(I38,Assumptions!$A$4:$E$53,4,FALSE)*$D49*1000000","v":10291908.984181968},{"$f":"VLOOKUP(J38,Assumptions!$A$4:$E$53,4,FALSE)*$D49*1000000","v":9955319.7528273202},{"$f":"VLOOKUP(K38,Assumptions!$A$4:$E$53,4,FALSE)*$D49*1000000","v":9625052.4447261356},{"$f":"VLOOKUP(L38,Assumptions!$A$4:$E$53,4,FALSE)*$D49*1000000","v":9298339.6649024542},{"$f":"VLOOKUP(M38,Assumptions!$A$4:$E$53,4,FALSE)*$D49*1000000","v":8972140.5931282025},{"$f":"VLOOKUP(N38,Assumptions!$A$4:$E$53,4,FALSE)*$D49*1000000","v":8645941.5213539507},{"$f":"VLOOKUP(O38,Assumptions!$A$4:$E$53,4,FALSE)*$D49*1000000","v":8319742.4495797008},{"$f":"VLOOKUP(P38,Assumptions!$A$4:$E$53,4,FALSE)*$D49*1000000","v":7993543.3778054491},{"$f":"VLOOKUP(Q38,Assumptions!$A$4:$E$53,4,FALSE)*$D49*1000000","v":7667344.3060311964},{"$f":"VLOOKUP(R38,Assumptions!$A$4:$E$53,4,FALSE)*$D49*1000000","v":7341145.2342569465},{"$f":"VLOOKUP(S38,Assumptions!$A$4:$E$53,4,FALSE)*$D49*1000000","v":7014946.1624826957},{"$f":"VLOOKUP(T38,Assumptions!$A$4:$E$53,4,FALSE)*$D49*1000000","v":6688747.0907084458},{"$f":"VLOOKUP(U38,Assumptions!$A$4:$E$53,4,FALSE)*$D49*1000000","v":6362548.0189341959},{"$f":"VLOOKUP(V38,Assumptions!$A$4:$E$53,4,FALSE)*$D49*1000000","v":6036348.9471599432},{"$f":"VLOOKUP(W38,Assumptions!$A$4:$E$53,4,FALSE)*$D49*1000000","v":5710149.8753856961},null,"Capital Recovery & Taxes",9985246.8121103607,{"$f":"VLOOKUP(AA38,Assumptions!$A$4:$E$53,4,FALSE)*$AA49*1000000","v":12602475.012822958},{"$f":"VLOOKUP(AB38,Assumptions!$A$4:$E$53,4,FALSE)*$AA49*1000000","v":12243746.360359689},{"$f":"VLOOKUP(AC38,Assumptions!$A$4:$E$53,4,FALSE)*$AA49*1000000","v":11859656.758279333},{"$f":"VLOOKUP(AD38,Assumptions!$A$4:$E$53,4,FALSE)*$AA49*1000000","v":11484583.805294396},{"$f":"VLOOKUP(AE38,Assumptions!$A$4:$E$53,4,FALSE)*$AA49*1000000","v":11117851.902337214},{"$f":"VLOOKUP(AF38,Assumptions!$A$4:$E$53,4,FALSE)*$AA49*1000000","v":10758846.081025669},{"$f":"VLOOKUP(AG38,Assumptions!$A$4:$E$53,4,FALSE)*$AA49*1000000","v":10406986.019083697},{"$f":"VLOOKUP(AH38,Assumptions!$A$4:$E$53,4,FALSE)*$AA49*1000000","v":10061734.701867763},{"$f":"VLOOKUP(AI38,Assumptions!$A$4:$E$53,4,FALSE)*$AA49*1000000","v":9720199.1795240045},{"$f":"VLOOKUP(AJ38,Assumptions!$A$4:$E$53,4,FALSE)*$AA49*1000000","v":9379200.6718237773},{"$f":"VLOOKUP(AK38,Assumptions!$A$4:$E$53,4,FALSE)*$AA49*1000000","v":9038202.1641235501},{"$f":"VLOOKUP(AL38,Assumptions!$A$4:$E$53,4,FALSE)*$AA49*1000000","v":8697203.6564233229},{"$f":"VLOOKUP(AM38,Assumptions!$A$4:$E$53,4,FALSE)*$AA49*1000000","v":8356205.1487230957},{"$f":"VLOOKUP(AN38,Assumptions!$A$4:$E$53,4,FALSE)*$AA49*1000000","v":8015206.6410228675},{"$f":"VLOOKUP(AO38,Assumptions!$A$4:$E$53,4,FALSE)*$AA49*1000000","v":7674208.1333226403},{"$f":"VLOOKUP(AP38,Assumptions!$A$4:$E$53,4,FALSE)*$AA49*1000000","v":7333209.625622415},{"$f":"VLOOKUP(AQ38,Assumptions!$A$4:$E$53,4,FALSE)*$AA49*1000000","v":6992211.1179221878},{"$f":"VLOOKUP(AR38,Assumptions!$A$4:$E$53,4,FALSE)*$AA49*1000000","v":6651212.6102219615},{"$f":"VLOOKUP(AS38,Assumptions!$A$4:$E$53,4,FALSE)*$AA49*1000000","v":6310214.1025217343},{"$f":"VLOOKUP(AT38,Assumptions!$A$4:$E$53,4,FALSE)*$AA49*1000000","v":5969215.5948215099},null,"Capital Recovery & Taxes",10593801.084886745,{"$f":"VLOOKUP(AX38,Assumptions!$A$4:$E$53,4,FALSE)*$AX49*1000000","v":13370537.150987584},{"$f":"VLOOKUP(AY38,Assumptions!$A$4:$E$53,4,FALSE)*$AX49*1000000","v":12989945.658443179},{"$f":"VLOOKUP(AZ38,Assumptions!$A$4:$E$53,4,FALSE)*$AX49*1000000","v":12582447.584557051},{"$f":"VLOOKUP(BA38,Assumptions!$A$4:$E$53,4,FALSE)*$AX49*1000000","v":12184515.6825209},{"$f":"VLOOKUP(BB38,Assumptions!$A$4:$E$53,4,FALSE)*$AX49*1000000","v":11795433.178651446},{"$f":"VLOOKUP(BC38,Assumptions!$A$4:$E$53,4,FALSE)*$AX49*1000000","v":11414547.625108771},{"$f":"VLOOKUP(BD38,Assumptions!$A$4:$E$53,4,FALSE)*$AX49*1000000","v":11041243.331677753},{"$f":"VLOOKUP(BE38,Assumptions!$A$4:$E$53,4,FALSE)*$AX49*1000000","v":10674950.555174241},{"$f":"VLOOKUP(BF38,Assumptions!$A$4:$E$53,4,FALSE)*$AX49*1000000","v":10312600.033928789},{"$f":"VLOOKUP(BG38,Assumptions!$A$4:$E$53,4,FALSE)*$AX49*1000000","v":9950819.2558674868},{"$f":"VLOOKUP(BH38,Assumptions!$A$4:$E$53,4,FALSE)*$AX49*1000000","v":9589038.4778061844},{"$f":"VLOOKUP(BI38,Assumptions!$A$4:$E$53,4,FALSE)*$AX49*1000000","v":9227257.6997448821},{"$f":"VLOOKUP(BJ38,Assumptions!$A$4:$E$53,4,FALSE)*$AX49*1000000","v":8865476.9216835778},{"$f":"VLOOKUP(BK38,Assumptions!$A$4:$E$53,4,FALSE)*$AX49*1000000","v":8503696.1436222754},{"$f":"VLOOKUP(BL38,Assumptions!$A$4:$E$53,4,FALSE)*$AX49*1000000","v":8141915.3655609731},{"$f":"VLOOKUP(BM38,Assumptions!$A$4:$E$53,4,FALSE)*$AX49*1000000","v":7780134.5874996716},{"$f":"VLOOKUP(BN38,Assumptions!$A$4:$E$53,4,FALSE)*$AX49*1000000","v":7418353.8094383692},{"$f":"VLOOKUP(BO38,Assumptions!$A$4:$E$53,4,FALSE)*$AX49*1000000","v":7056573.0313770687},{"$f":"VLOOKUP(BP38,Assumptions!$A$4:$E$53,4,FALSE)*$AX49*1000000","v":6694792.2533157645},{"$f":"VLOOKUP(BQ38,Assumptions!$A$4:$E$53,4,FALSE)*$AX49*1000000","v":6333011.4752544649},null,"Capital Recovery & Taxes",11074434.826471459,{"$f":"VLOOKUP(BU38,Assumptions!$A$4:$E$53,4,FALSE)*$BU49*1000000","v":13977149.569550402},{"$f":"VLOOKUP(BV38,Assumptions!$A$4:$E$53,4,FALSE)*$BU49*1000000","v":13579290.892960235},{"$f":"VLOOKUP(BW38,Assumptions!$A$4:$E$53,4,FALSE)*$BU49*1000000","v":13153304.901246401},{"$f":"VLOOKUP(BX38,Assumptions!$A$4:$E$53,4,FALSE)*$BU49*1000000","v":12737319.092266085},{"$f":"VLOOKUP(BY38,Assumptions!$A$4:$E$53,4,FALSE)*$BU49*1000000","v":12330584.172788532},{"$f":"VLOOKUP(BZ38,Assumptions!$A$4:$E$53,4,FALSE)*$BU49*1000000","v":11932418.093847288},{"$f":"VLOOKUP(CA38,Assumptions!$A$4:$E$53,4,FALSE)*$BU49*1000000","v":11542177.231769785},{"$f":"VLOOKUP(CB38,Assumptions!$A$4:$E$53,4,FALSE)*$BU49*1000000","v":11159265.994500808},{"$f":"VLOOKUP(CC38,Assumptions!$A$4:$E$53,4,FALSE)*$BU49*1000000","v":10780475.870000975},{"$f":"VLOOKUP(CD38,Assumptions!$A$4:$E$53,4,FALSE)*$BU49*1000000","v":10402281.337556357},{"$f":"VLOOKUP(CE38,Assumptions!$A$4:$E$53,4,FALSE)*$BU49*1000000","v":10024086.80511174},{"$f":"VLOOKUP(CF38,Assumptions!$A$4:$E$53,4,FALSE)*$BU49*1000000","v":9645892.2726671211},{"$f":"VLOOKUP(CG38,Assumptions!$A$4:$E$53,4,FALSE)*$BU49*1000000","v":9267697.7402225025},{"$f":"VLOOKUP(CH38,Assumptions!$A$4:$E$53,4,FALSE)*$BU49*1000000","v":8889503.2077778839},{"$f":"VLOOKUP(CI38,Assumptions!$A$4:$E$53,4,FALSE)*$BU49*1000000","v":8511308.6753332671},{"$f":"VLOOKUP(CJ38,Assumptions!$A$4:$E$53,4,FALSE)*$BU49*1000000","v":8133114.1428886494},{"$f":"VLOOKUP(CK38,Assumptions!$A$4:$E$53,4,FALSE)*$BU49*1000000","v":7754919.6104440317},{"$f":"VLOOKUP(CL38,Assumptions!$A$4:$E$53,4,FALSE)*$BU49*1000000","v":7376725.0779994158},{"$f":"VLOOKUP(CM38,Assumptions!$A$4:$E$53,4,FALSE)*$BU49*1000000","v":6998530.5455547962},{"$f":"VLOOKUP(CN38,Assumptions!$A$4:$E$53,4,FALSE)*$BU49*1000000","v":6620336.0131101813},null,"Capital Recovery & Taxes",11924435.647799058,{"$f":"VLOOKUP(CR38,Assumptions!$A$4:$E$53,4,FALSE)*$CR49*1000000","v":15049943.694044968},{"$f":"VLOOKUP(CS38,Assumptions!$A$4:$E$53,4,FALSE)*$CR49*1000000","v":14621548.000697469},{"$f":"VLOOKUP(CT38,Assumptions!$A$4:$E$53,4,FALSE)*$CR49*1000000","v":14162866.124407627},{"$f":"VLOOKUP(CU38,Assumptions!$A$4:$E$53,4,FALSE)*$CR49*1000000","v":13714951.979143392},{"$f":"VLOOKUP(CV38,Assumptions!$A$4:$E$53,4,FALSE)*$CR49*1000000","v":13276998.760850977},{"$f":"VLOOKUP(CW38,Assumptions!$A$4:$E$53,4,FALSE)*$CR49*1000000","v":12848272.070968589},{"$f":"VLOOKUP(CX38,Assumptions!$A$4:$E$53,4,FALSE)*$CR49*1000000","v":12428078.88550131},{"$f":"VLOOKUP(CY38,Assumptions!$A$4:$E$53,4,FALSE)*$CR49*1000000","v":12015777.898662793},{"$f":"VLOOKUP(CZ38,Assumptions!$A$4:$E$53,4,FALSE)*$CR49*1000000","v":11607914.33412013},{"$f":"VLOOKUP(DA38,Assumptions!$A$4:$E$53,4,FALSE)*$CR49*1000000","v":11200692.075363815},{"$f":"VLOOKUP(DB38,Assumptions!$A$4:$E$53,4,FALSE)*$CR49*1000000","v":10793469.816607501},{"$f":"VLOOKUP(DC38,Assumptions!$A$4:$E$53,4,FALSE)*$CR49*1000000","v":10386247.557851186},{"$f":"VLOOKUP(DD38,Assumptions!$A$4:$E$53,4,FALSE)*$CR49*1000000","v":9979025.2990948707},{"$f":"VLOOKUP(DE38,Assumptions!$A$4:$E$53,4,FALSE)*$CR49*1000000","v":9571803.0403385554},{"$f":"VLOOKUP(DF38,Assumptions!$A$4:$E$53,4,FALSE)*$CR49*1000000","v":9164580.7815822419},{"$f":"VLOOKUP(DG38,Assumptions!$A$4:$E$53,4,FALSE)*$CR49*1000000","v":8757358.5228259284},{"$f":"VLOOKUP(DH38,Assumptions!$A$4:$E$53,4,FALSE)*$CR49*1000000","v":8350136.2640696149},{"$f":"VLOOKUP(DI38,Assumptions!$A$4:$E$53,4,FALSE)*$CR49*1000000","v":7942914.0053133015},{"$f":"VLOOKUP(DJ38,Assumptions!$A$4:$E$53,4,FALSE)*$CR49*1000000","v":7535691.7465569861},{"$f":"VLOOKUP(DK38,Assumptions!$A$4:$E$53,4,FALSE)*$CR49*1000000","v":7128469.4878006745}]
[null,"Transmission",0,{"$f":"VLOOKUP(D38,Assumptions!$A$4:$E$53,5,FALSE)*$E49*1000000","v":0},{"$f":"VLOOKUP(E38,Assumptions!$A$4:$E$53,5,FALSE)*$E49*1000000","v":0},{"$f":"VLOOKUP(F38,Assumptions!$A$4:$E$53,5,FALSE)*$E49*1000000","v":0},{"$f":"VLOOKUP(G38,Assumptions!$A$4:$E$53,5,FALSE)*$E49*1000000","v":0},{"$f":"VLOOKUP(H38,Assumptions!$A$4:$E$53,5,FALSE)*$E49*1000000","v":0},{"$f":"VLOOKUP(I38,Assumptions!$A$4:$E$53,5,FALSE)*$E49*1000000","v":0},{"$f":"VLOOKUP(J38,Assumptions!$A$4:$E$53,5,FALSE)*$E49*1000000","v":0},{"$f":"VLOOKUP(K38,Assumptions!$A$4:$E$53,5,FALSE)*$E49*1000000","v":0},{"$f":"VLOOKUP(L38,Assumptions!$A$4:$E$53,5,FALSE)*$E49*1000000","v":0},{"$f":"VLOOKUP(M38,Assumptions!$A$4:$E$53,5,FALSE)*$E49*1000000","v":0},{"$f":"VLOOKUP(N38,Assumptions!$A$4:$E$53,5,FALSE)*$E49*1000000","v":0},{"$f":"VLOOKUP(O38,Assumptions!$A$4:$E$53,5,FALSE)*$E49*1000000","v":0},{"$f":"VLOOKUP(P38,Assumptions!$A$4:$E$53,5,FALSE)*$E49*1000000","v":0},{"$f":"VLOOKUP(Q38,Assumptions!$A$4:$E$53,5,FALSE)*$E49*1000000","v":0},{"$f":"VLOOKUP(R38,Assumptions!$A$4:$E$53,5,FALSE)*$E49*1000000","v":0},{"$f":"VLOOKUP(S38,Assumptions!$A$4:$E$53,5,FALSE)*$E49*1000000","v":0},{"$f":"VLOOKUP(T38,Assumptions!$A$4:$E$53,5,FALSE)*$E49*1000000","v":0},{"$f":"VLOOKUP(U38,Assumptions!$A$4:$E$53,5,FALSE)*$E49*1000000","v":0},{"$f":"VLOOKUP(V38,Assumptions!$A$4:$E$53,5,FALSE)*$E49*1000000","v":0},{"$f":"VLOOKUP(W38,Assumptions!$A$4:$E$53,5,FALSE)*$E49*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA38,Assumptions!$A$4:$E$53,5,FALSE)*$AB49*1000000","v":0},{"$f":"VLOOKUP(AB38,Assumptions!$A$4:$E$53,5,FALSE)*$AB49*1000000","v":0},{"$f":"VLOOKUP(AC38,Assumptions!$A$4:$E$53,5,FALSE)*$AB49*1000000","v":0},{"$f":"VLOOKUP(AD38,Assumptions!$A$4:$E$53,5,FALSE)*$AB49*1000000","v":0},{"$f":"VLOOKUP(AE38,Assumptions!$A$4:$E$53,5,FALSE)*$AB49*1000000","v":0},{"$f":"VLOOKUP(AF38,Assumptions!$A$4:$E$53,5,FALSE)*$AB49*1000000","v":0},{"$f":"VLOOKUP(AG38,Assumptions!$A$4:$E$53,5,FALSE)*$AB49*1000000","v":0},{"$f":"VLOOKUP(AH38,Assumptions!$A$4:$E$53,5,FALSE)*$AB49*1000000","v":0},{"$f":"VLOOKUP(AI38,Assumptions!$A$4:$E$53,5,FALSE)*$AB49*1000000","v":0},{"$f":"VLOOKUP(AJ38,Assumptions!$A$4:$E$53,5,FALSE)*$AB49*1000000","v":0},{"$f":"VLOOKUP(AK38,Assumptions!$A$4:$E$53,5,FALSE)*$AB49*1000000","v":0},{"$f":"VLOOKUP(AL38,Assumptions!$A$4:$E$53,5,FALSE)*$AB49*1000000","v":0},{"$f":"VLOOKUP(AM38,Assumptions!$A$4:$E$53,5,FALSE)*$AB49*1000000","v":0},{"$f":"VLOOKUP(AN38,Assumptions!$A$4:$E$53,5,FALSE)*$AB49*1000000","v":0},{"$f":"VLOOKUP(AO38,Assumptions!$A$4:$E$53,5,FALSE)*$AB49*1000000","v":0},{"$f":"VLOOKUP(AP38,Assumptions!$A$4:$E$53,5,FALSE)*$AB49*1000000","v":0},{"$f":"VLOOKUP(AQ38,Assumptions!$A$4:$E$53,5,FALSE)*$AB49*1000000","v":0},{"$f":"VLOOKUP(AR38,Assumptions!$A$4:$E$53,5,FALSE)*$AB49*1000000","v":0},{"$f":"VLOOKUP(AS38,Assumptions!$A$4:$E$53,5,FALSE)*$AB49*1000000","v":0},{"$f":"VLOOKUP(AT38,Assumptions!$A$4:$E$53,5,FALSE)*$AB49*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX38,Assumptions!$A$4:$E$53,5,FALSE)*$AY49*1000000","v":0},{"$f":"VLOOKUP(AY38,Assumptions!$A$4:$E$53,5,FALSE)*$AY49*1000000","v":0},{"$f":"VLOOKUP(AZ38,Assumptions!$A$4:$E$53,5,FALSE)*$AY49*1000000","v":0},{"$f":"VLOOKUP(BA38,Assumptions!$A$4:$E$53,5,FALSE)*$AY49*1000000","v":0},{"$f":"VLOOKUP(BB38,Assumptions!$A$4:$E$53,5,FALSE)*$AY49*1000000","v":0},{"$f":"VLOOKUP(BC38,Assumptions!$A$4:$E$53,5,FALSE)*$AY49*1000000","v":0},{"$f":"VLOOKUP(BD38,Assumptions!$A$4:$E$53,5,FALSE)*$AY49*1000000","v":0},{"$f":"VLOOKUP(BE38,Assumptions!$A$4:$E$53,5,FALSE)*$AY49*1000000","v":0},{"$f":"VLOOKUP(BF38,Assumptions!$A$4:$E$53,5,FALSE)*$AY49*1000000","v":0},{"$f":"VLOOKUP(BG38,Assumptions!$A$4:$E$53,5,FALSE)*$AY49*1000000","v":0},{"$f":"VLOOKUP(BH38,Assumptions!$A$4:$E$53,5,FALSE)*$AY49*1000000","v":0},{"$f":"VLOOKUP(BI38,Assumptions!$A$4:$E$53,5,FALSE)*$AY49*1000000","v":0},{"$f":"VLOOKUP(BJ38,Assumptions!$A$4:$E$53,5,FALSE)*$AY49*1000000","v":0},{"$f":"VLOOKUP(BK38,Assumptions!$A$4:$E$53,5,FALSE)*$AY49*1000000","v":0},{"$f":"VLOOKUP(BL38,Assumptions!$A$4:$E$53,5,FALSE)*$AY49*1000000","v":0},{"$f":"VLOOKUP(BM38,Assumptions!$A$4:$E$53,5,FALSE)*$AY49*1000000","v":0},{"$f":"VLOOKUP(BN38,Assumptions!$A$4:$E$53,5,FALSE)*$AY49*1000000","v":0},{"$f":"VLOOKUP(BO38,Assumptions!$A$4:$E$53,5,FALSE)*$AY49*1000000","v":0},{"$f":"VLOOKUP(BP38,Assumptions!$A$4:$E$53,5,FALSE)*$AY49*1000000","v":0},{"$f":"VLOOKUP(BQ38,Assumptions!$A$4:$E$53,5,FALSE)*$AY49*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU38,Assumptions!$A$4:$E$53,5,FALSE)*$BV49*1000000","v":0},{"$f":"VLOOKUP(BV38,Assumptions!$A$4:$E$53,5,FALSE)*$BV49*1000000","v":0},{"$f":"VLOOKUP(BW38,Assumptions!$A$4:$E$53,5,FALSE)*$BV49*1000000","v":0},{"$f":"VLOOKUP(BX38,Assumptions!$A$4:$E$53,5,FALSE)*$BV49*1000000","v":0},{"$f":"VLOOKUP(BY38,Assumptions!$A$4:$E$53,5,FALSE)*$BV49*1000000","v":0},{"$f":"VLOOKUP(BZ38,Assumptions!$A$4:$E$53,5,FALSE)*$BV49*1000000","v":0},{"$f":"VLOOKUP(CA38,Assumptions!$A$4:$E$53,5,FALSE)*$BV49*1000000","v":0},{"$f":"VLOOKUP(CB38,Assumptions!$A$4:$E$53,5,FALSE)*$BV49*1000000","v":0},{"$f":"VLOOKUP(CC38,Assumptions!$A$4:$E$53,5,FALSE)*$BV49*1000000","v":0},{"$f":"VLOOKUP(CD38,Assumptions!$A$4:$E$53,5,FALSE)*$BV49*1000000","v":0},{"$f":"VLOOKUP(CE38,Assumptions!$A$4:$E$53,5,FALSE)*$BV49*1000000","v":0},{"$f":"VLOOKUP(CF38,Assumptions!$A$4:$E$53,5,FALSE)*$BV49*1000000","v":0},{"$f":"VLOOKUP(CG38,Assumptions!$A$4:$E$53,5,FALSE)*$BV49*1000000","v":0},{"$f":"VLOOKUP(CH38,Assumptions!$A$4:$E$53,5,FALSE)*$BV49*1000000","v":0},{"$f":"VLOOKUP(CI38,Assumptions!$A$4:$E$53,5,FALSE)*$BV49*1000000","v":0},{"$f":"VLOOKUP(CJ38,Assumptions!$A$4:$E$53,5,FALSE)*$BV49*1000000","v":0},{"$f":"VLOOKUP(CK38,Assumptions!$A$4:$E$53,5,FALSE)*$BV49*1000000","v":0},{"$f":"VLOOKUP(CL38,Assumptions!$A$4:$E$53,5,FALSE)*$BV49*1000000","v":0},{"$f":"VLOOKUP(CM38,Assumptions!$A$4:$E$53,5,FALSE)*$BV49*1000000","v":0},{"$f":"VLOOKUP(CN38,Assumptions!$A$4:$E$53,5,FALSE)*$BV49*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR38,Assumptions!$A$4:$E$53,5,FALSE)*$CS49*1000000","v":0},{"$f":"VLOOKUP(CS38,Assumptions!$A$4:$E$53,5,FALSE)*$CS49*1000000","v":0},{"$f":"VLOOKUP(CT38,Assumptions!$A$4:$E$53,5,FALSE)*$CS49*1000000","v":0},{"$f":"VLOOKUP(CU38,Assumptions!$A$4:$E$53,5,FALSE)*$CS49*1000000","v":0},{"$f":"VLOOKUP(CV38,Assumptions!$A$4:$E$53,5,FALSE)*$CS49*1000000","v":0},{"$f":"VLOOKUP(CW38,Assumptions!$A$4:$E$53,5,FALSE)*$CS49*1000000","v":0},{"$f":"VLOOKUP(CX38,Assumptions!$A$4:$E$53,5,FALSE)*$CS49*1000000","v":0},{"$f":"VLOOKUP(CY38,Assumptions!$A$4:$E$53,5,FALSE)*$CS49*1000000","v":0},{"$f":"VLOOKUP(CZ38,Assumptions!$A$4:$E$53,5,FALSE)*$CS49*1000000","v":0},{"$f":"VLOOKUP(DA38,Assumptions!$A$4:$E$53,5,FALSE)*$CS49*1000000","v":0},{"$f":"VLOOKUP(DB38,Assumptions!$A$4:$E$53,5,FALSE)*$CS49*1000000","v":0},{"$f":"VLOOKUP(DC38,Assumptions!$A$4:$E$53,5,FALSE)*$CS49*1000000","v":0},{"$f":"VLOOKUP(DD38,Assumptions!$A$4:$E$53,5,FALSE)*$CS49*1000000","v":0},{"$f":"VLOOKUP(DE38,Assumptions!$A$4:$E$53,5,FALSE)*$CS49*1000000","v":0},{"$f":"VLOOKUP(DF38,Assumptions!$A$4:$E$53,5,FALSE)*$CS49*1000000","v":0},{"$f":"VLOOKUP(DG38,Assumptions!$A$4:$E$53,5,FALSE)*$CS49*1000000","v":0},{"$f":"VLOOKUP(DH38,Assumptions!$A$4:$E$53,5,FALSE)*$CS49*1000000","v":0},{"$f":"VLOOKUP(DI38,Assumptions!$A$4:$E$53,5,FALSE)*$CS49*1000000","v":0},{"$f":"VLOOKUP(DJ38,Assumptions!$A$4:$E$53,5,FALSE)*$CS49*1000000","v":0},{"$f":"VLOOKUP(DK38,Assumptions!$A$4:$E$53,5,FALSE)*$CS49*1000000","v":0}]
[null,"Misc Charges",133928.88219599941,{"$f":"(D52+D53)*Misc_Rev","v":113846.04621101024},114129.06164525023,124387.26483807605,124681.71409585934,124982.05233879831,125288.39734659604,125600.86925454975,136886.07079555362,137211.16656858867,137542.76425708437,137880.99389935005,138225.98813446099,150641.01046865442,150999.94247086387,151366.05311311749,151739.48596821618,152120.38748041686,165778.34805867984,166174.63799197343,166578.85372393287,null,"Misc Charges",141968.00969947199,{"$f":"(AA52+AA53)*Misc_Rev","v":124681.71409585934},124982.05233879831,125288.39734659604,125600.86925454975,136886.07079555362,137211.16656858867,137542.76425708437,137880.99389935005,138225.98813446099,150641.01046865442,150999.94247086387,151366.05311311749,151739.48596821618,152120.38748041686,165778.34805867984,166174.63799197343,166578.85372393287,166991.1537705315,167411.69981806213,182437.0419259434,null,"Misc Charges",153513.50700830921,{"$f":"(AX52+AX53)*Misc_Rev","v":136886.07079555362},137211.16656858867,137542.76425708437,137880.99389935005,138225.98813446099,150641.01046865442,150999.94247086387,151366.05311311749,151739.48596821618,152120.38748041686,165778.34805867984,166174.63799197343,166578.85372393287,166991.1537705315,167411.69981806213,182437.0419259434,182874.57803379427,183320.8648638021,183776.07743041014,184240.39424835032,null,"Misc Charges",162202.03120381298,{"$f":"(BU52+BU53)*Misc_Rev","v":137880.99389935005},138225.98813446099,150641.01046865442,150999.94247086387,151366.05311311749,151739.48596821618,152120.38748041686,165778.34805867984,166174.63799197343,166578.85372393287,166991.1537705315,167411.69981806213,182437.0419259434,182874.57803379427,183320.8648638021,183776.07743041014,184240.39424835032,200770.02105598943,201253.09627337442,201745.83299510705,null,"Misc Charges",178504.13389003632,{"$f":"(CR52+CR53)*Misc_Rev","v":151739.48596821618},152120.38748041686,165778.34805867984,166174.63799197343,166578.85372393287,166991.1537705315,167411.69981806213,182437.0419259434,182874.57803379427,183320.8648638021,183776.07743041014,184240.39424835032,200770.02105598943,201253.09627337442,201745.83299510705,202248.42445127439,202761.06773656505,220945.58990623566,221478.94398025208,222022.96513574879]
[null,"Total Fixed Cost",13697521.853599526,{"$f":"SUM(D52:D56)","v":15684872.831337931},{"$f":"SUM(E52:E55)","v":15236606.422107792},{"$f":"SUM(F52:F55)","v":15185954.060292054},{"$f":"SUM(G52:G55)","v":14836251.814364128},{"$f":"SUM(H52:H55)","v":14494710.463032642},{"$f":"SUM(I52:I55)","v":14160745.364696916},{"$f":"SUM(J52:J55)","v":13833805.092950521},{"$f":"SUM(K52:K55)","v":13852018.563659981},{"$f":"SUM(L52:L55)","v":13535344.561412726},{"$f":"SUM(M52:M55)","v":13219385.042766429},{"$f":"SUM(N52:N55)","v":12903630.315182693},{"$f":"SUM(O52:O55)","v":12588084.474482769},{"$f":"SUM(P52:P55)","v":12645254.422415577},{"$f":"SUM(Q52:Q55)","v":12330138.972251054},{"$f":"SUM(R52:R55)","v":12015245.194518726},{"$f":"SUM(S52:S55)","v":11700577.522667237},{"$f":"SUM(T52:T55)","v":11386140.478814203},{"$f":"SUM(U52:U55)","v":11481691.671931967},{"$f":"SUM(V52:V55)","v":11167729.814006947},{"$f":"SUM(W52:W55)","v":10854012.70035892},null,"Total Fixed Cost",14380078.956279846,{"$f":"SUM(AA52:AA56)","v":16577259.064365065},{"$f":"SUM(AB52:AB55)","v":16103122.976552818},{"$f":"SUM(AC52:AC55)","v":15728493.138794281},{"$f":"SUM(AD52:AD55)","v":15363069.145417597},{"$f":"SUM(AE52:AE55)","v":15344818.021271057},{"$f":"SUM(AF52:AF55)","v":14995850.977535941},{"$f":"SUM(AG52:AG55)","v":14654230.468721926},{"$f":"SUM(AH52:AH55)","v":14319423.495696507},{"$f":"SUM(AI52:AI55)","v":13988541.204427073},{"$f":"SUM(AJ52:AJ55)","v":14030911.716433905},{"$f":"SUM(AK52:AK55)","v":13700996.830343407},{"$f":"SUM(AL52:AL55)","v":13371303.616685104},{"$f":"SUM(AM52:AM55)","v":13041836.508907637},{"$f":"SUM(AN52:AN55)","v":12712600.029128626},{"$f":"SUM(AO52:AO55)","v":12793351.786320411},{"$f":"SUM(AP52:AP55)","v":12464590.492469419},{"$f":"SUM(AQ52:AQ55)","v":12136073.942895411},{"$f":"SUM(AR52:AR55)","v":11807807.032483928},{"$f":"SUM(AS52:AS55)","v":11479794.754018217},{"$f":"SUM(AT52:AT55)","v":11602770.496190809},null,"Total Fixed Cost",15346222.508576171,{"$f":"SUM(AX52:AX56)","v":17734389.340716984},{"$f":"SUM(AY52:AY55)","v":17226950.554953452},{"$f":"SUM(AZ52:AZ55)","v":16829692.034195278},{"$f":"SUM(BA52:BA55)","v":16442204.476349644},{"$f":"SUM(BB52:BB55)","v":16063775.203554515},{"$f":"SUM(BC52:BC55)","v":16066258.669718899},{"$f":"SUM(BD52:BD55)","v":15704037.99789761},{"$f":"SUM(BE52:BE55)","v":15349050.51543602},{"$f":"SUM(BF52:BF55)","v":14998231.39411333},{"$f":"SUM(BG52:BG55)","v":14648212.643973244},{"$f":"SUM(BH52:BH55)","v":14708182.130803956},{"$f":"SUM(BI52:BI55)","v":14358638.566591887},{"$f":"SUM(BJ52:BJ55)","v":14009339.746656802},{"$f":"SUM(BK52:BK55)","v":13660290.56588424},{"$f":"SUM(BL52:BL55)","v":13311496.017057456},{"$f":"SUM(BM52:BM55)","v":13413689.48886897},{"$f":"SUM(BN52:BN55)","v":13065419.583703261},{"$f":"SUM(BO52:BO55)","v":12717419.895995464},{"$f":"SUM(BP52:BP55)","v":12369695.830094732},{"$f":"SUM(BQ52:BQ55)","v":12022252.898437219},null,"Total Fixed Cost",16095240.355936071,{"$f":"SUM(BU52:BU56)","v":18372719.357278496},{"$f":"SUM(BV52:BV55)","v":17847632.917863302},{"$f":"SUM(BW52:BW55)","v":17805015.94585653},{"$f":"SUM(BX52:BX55)","v":17400113.758485943},{"$f":"SUM(BY52:BY55)","v":17004684.133050311},{"$f":"SUM(BZ52:BZ55)","v":16618049.454031829},{"$f":"SUM(CA52:CA55)","v":16239570.619875543},{"$f":"SUM(CB52:CB55)","v":16278409.64749858},{"$f":"SUM(CC52:CC55)","v":15911856.73684798},{"$f":"SUM(CD52:CD55)","v":15546144.16252958},{"$f":"SUM(CE52:CE55)","v":15180681.227373704},{"$f":"SUM(CF52:CF55)","v":14815472.924163604},{"$f":"SUM(CG52:CG55)","v":14901252.641591802},{"$f":"SUM(CH52:CH55)","v":14536568.982042775},{"$f":"SUM(CI52:CI55)","v":14172155.539951662},{"$f":"SUM(CJ52:CJ55)","v":13808017.719667617},{"$f":"SUM(CK52:CK55)","v":13444161.033626786},{"$f":"SUM(CL52:CL55)","v":13576392.230173003},{"$f":"SUM(CM52:CM55)","v":13213114.793126881},{"$f":"SUM(CN52:CN55)","v":12850135.697988734},null,"Total Fixed Cost",17449856.919167083,{"$f":"SUM(CR52:CR56)","v":19887314.540197726},{"$f":"SUM(CS52:CS55)","v":19318941.388803229},{"$f":"SUM(CT52:CT55)","v":19282009.777405396},{"$f":"SUM(CU52:CU55)","v":18846332.845990397},{"$f":"SUM(CV52:CV55)","v":18420861.585824199},{"$f":"SUM(CW52:CW55)","v":18004866.493230555},{"$f":"SUM(CX52:CX55)","v":17597659.536997795},{"$f":"SUM(CY52:CY55)","v":17649332.80003209},{"$f":"SUM(CZ52:CZ55)","v":17254980.108385023},{"$f":"SUM(DA52:DA55)","v":16861538.939982209},{"$f":"SUM(DB52:DB55)","v":16468373.39338647},{"$f":"SUM(DC52:DC55)","v":16075488.98103394},{"$f":"SUM(DD52:DD55)","v":16178692.451268457},{"$f":"SUM(DE52:DE55)","v":15786387.28791064},{"$f":"SUM(DF52:DF55)","v":15394380.466460794},{"$f":"SUM(DG52:DG55)","v":15002677.953757077},{"$f":"SUM(DH52:DH55)","v":14611285.835974414},{"$f":"SUM(DI52:DI55)","v":14765591.559236091},{"$f":"SUM(DJ52:DJ55)","v":14374838.97914876},{"$f":"SUM(DK52:DK55)","v":13984415.792634815}]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D60:W60))","v":2489482.1191777256},{"$f":"HLOOKUP(D39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*D40","v":2139709.94496},{"$f":"HLOOKUP(E39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*E40","v":2182504.1438591997},{"$f":"HLOOKUP(F39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*F40","v":2226154.226736384},{"$f":"HLOOKUP(G39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*G40","v":2270677.3112711119},{"$f":"HLOOKUP(H39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*H40","v":2316090.857496534},{"$f":"HLOOKUP(I39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*I40","v":2362412.6746464646},{"$f":"HLOOKUP(J39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*J40","v":2409660.9281393937},{"$f":"HLOOKUP(K39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*K40","v":2457854.1467021815},{"$f":"HLOOKUP(L39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*L40","v":2507011.2296362258},{"$f":"HLOOKUP(M39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*M40","v":2557151.4542289497},{"$f":"HLOOKUP(N39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*N40","v":2608294.4833135293},{"$f":"HLOOKUP(O39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*O40","v":2660460.3729798002},{"$f":"HLOOKUP(P39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*P40","v":2713669.5804393957},{"$f":"HLOOKUP(Q39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q40","v":2767942.9720481839},{"$f":"HLOOKUP(R39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*R40","v":2823301.8314891476},{"$f":"HLOOKUP(S39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*S40","v":2879767.8681189311},{"$f":"HLOOKUP(T39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*T40","v":2937363.2254813095},{"$f":"HLOOKUP(U39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*U40","v":2996110.4899909357},{"$f":"HLOOKUP(V39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*V40","v":3056032.6997907548},{"$f":"HLOOKUP(W39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*W40","v":3117153.35378657},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA60:AT60))","v":2641858.3407283565},{"$f":"HLOOKUP(AA39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA40","v":2270677.3112711119},{"$f":"HLOOKUP(AB39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB40","v":2316090.857496534},{"$f":"HLOOKUP(AC39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC40","v":2362412.6746464646},{"$f":"HLOOKUP(AD39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD40","v":2409660.9281393937},{"$f":"HLOOKUP(AE39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE40","v":2457854.1467021815},{"$f":"HLOOKUP(AF39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF40","v":2507011.2296362258},{"$f":"HLOOKUP(AG39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG40","v":2557151.4542289497},{"$f":"HLOOKUP(AH39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH40","v":2608294.4833135293},{"$f":"HLOOKUP(AI39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI40","v":2660460.3729798002},{"$f":"HLOOKUP(AJ39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ40","v":2713669.5804393957},{"$f":"HLOOKUP(AK39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK40","v":2767942.9720481839},{"$f":"HLOOKUP(AL39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL40","v":2823301.8314891476},{"$f":"HLOOKUP(AM39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM40","v":2879767.8681189311},{"$f":"HLOOKUP(AN39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN40","v":2937363.2254813095},{"$f":"HLOOKUP(AO39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO40","v":2996110.4899909357},{"$f":"HLOOKUP(AP39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP40","v":3056032.6997907548},{"$f":"HLOOKUP(AQ39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ40","v":3117153.35378657},{"$f":"HLOOKUP(AR39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR40","v":3179496.4208623013},{"$f":"HLOOKUP(AS39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS40","v":3243086.3492795466},{"$f":"HLOOKUP(AT39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT40","v":3307948.0762651381},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX60:BQ60))","v":2859632.4301686096},{"$f":"HLOOKUP(AX39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX40","v":2457854.1467021815},{"$f":"HLOOKUP(AY39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY40","v":2507011.2296362258},{"$f":"HLOOKUP(AZ39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ40","v":2557151.4542289497},{"$f":"HLOOKUP(BA39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA40","v":2608294.4833135293},{"$f":"HLOOKUP(BB39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB40","v":2660460.3729798002},{"$f":"HLOOKUP(BC39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC40","v":2713669.5804393957},{"$f":"HLOOKUP(BD39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD40","v":2767942.9720481839},{"$f":"HLOOKUP(BE39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE40","v":2823301.8314891476},{"$f":"HLOOKUP(BF39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF40","v":2879767.8681189311},{"$f":"HLOOKUP(BG39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG40","v":2937363.2254813095},{"$f":"HLOOKUP(BH39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH40","v":2996110.4899909357},{"$f":"HLOOKUP(BI39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI40","v":3056032.6997907548},{"$f":"HLOOKUP(BJ39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ40","v":3117153.35378657},{"$f":"HLOOKUP(BK39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK40","v":3179496.4208623013},{"$f":"HLOOKUP(BL39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL40","v":3243086.3492795466},{"$f":"HLOOKUP(BM39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM40","v":3307948.0762651381},{"$f":"HLOOKUP(BN39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN40","v":3374107.0377904414},{"$f":"HLOOKUP(BO39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO40","v":3441589.1785462503},{"$f":"HLOOKUP(BP39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP40","v":3510420.9621171751},{"$f":"HLOOKUP(BQ39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ40","v":3580629.3813595185},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU60:CN60))","v":3034664.8119543707},{"$f":"HLOOKUP(BU39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU40","v":2608294.4833135293},{"$f":"HLOOKUP(BV39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV40","v":2660460.3729798002},{"$f":"HLOOKUP(BW39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW40","v":2713669.5804393957},{"$f":"HLOOKUP(BX39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX40","v":2767942.9720481839},{"$f":"HLOOKUP(BY39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY40","v":2823301.8314891476},{"$f":"HLOOKUP(BZ39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ40","v":2879767.8681189311},{"$f":"HLOOKUP(CA39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA40","v":2937363.2254813095},{"$f":"HLOOKUP(CB39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB40","v":2996110.4899909357},{"$f":"HLOOKUP(CC39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC40","v":3056032.6997907548},{"$f":"HLOOKUP(CD39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD40","v":3117153.35378657},{"$f":"HLOOKUP(CE39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE40","v":3179496.4208623013},{"$f":"HLOOKUP(CF39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF40","v":3243086.3492795466},{"$f":"HLOOKUP(CG39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG40","v":3307948.0762651381},{"$f":"HLOOKUP(CH39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH40","v":3374107.0377904414},{"$f":"HLOOKUP(CI39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI40","v":3441589.1785462503},{"$f":"HLOOKUP(CJ39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ40","v":3510420.9621171751},{"$f":"HLOOKUP(CK39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK40","v":3580629.3813595185},{"$f":"HLOOKUP(CL39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL40","v":3652241.9689867087},{"$f":"HLOOKUP(CM39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM40","v":3725286.8083664426},{"$f":"HLOOKUP(CN39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN40","v":3799792.5445337715},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR60:DK60))","v":3350515.1630253606},{"$f":"HLOOKUP(CR39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR40","v":2879767.8681189311},{"$f":"HLOOKUP(CS39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS40","v":2937363.2254813095},{"$f":"HLOOKUP(CT39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT40","v":2996110.4899909357},{"$f":"HLOOKUP(CU39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU40","v":3056032.6997907548},{"$f":"HLOOKUP(CV39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV40","v":3117153.35378657},{"$f":"HLOOKUP(CW39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW40","v":3179496.4208623013},{"$f":"HLOOKUP(CX39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX40","v":3243086.3492795466},{"$f":"HLOOKUP(CY39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY40","v":3307948.0762651381},{"$f":"HLOOKUP(CZ39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ40","v":3374107.0377904414},{"$f":"HLOOKUP(DA39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA40","v":3441589.1785462503},{"$f":"HLOOKUP(DB39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB40","v":3510420.9621171751},{"$f":"HLOOKUP(DC39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC40","v":3580629.3813595185},{"$f":"HLOOKUP(DD39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD40","v":3652241.9689867087},{"$f":"HLOOKUP(DE39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE40","v":3725286.8083664426},{"$f":"HLOOKUP(DF39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF40","v":3799792.5445337715},{"$f":"HLOOKUP(DG39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG40","v":3875788.3954244475},{"$f":"HLOOKUP(DH39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH40","v":3953304.1633329359},{"$f":"HLOOKUP(DI39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI40","v":4032370.2465995955},{"$f":"HLOOKUP(DJ39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ40","v":4113017.6515315878},{"$f":"HLOOKUP(DK39,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$6)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK40","v":4195278.0045622187}]
[null,"Fuel Cost",26027446.832030058,{"$f":"HLOOKUP(D39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D41","v":16647655.627375914},{"$f":"HLOOKUP(E39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E41","v":16995416.596173346},{"$f":"HLOOKUP(F39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F41","v":17081818.340518828},{"$f":"HLOOKUP(G39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G41","v":17959141.602716118},{"$f":"HLOOKUP(H39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H41","v":19263817.309588153},{"$f":"HLOOKUP(I39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I41","v":21976233.266653918},{"$f":"HLOOKUP(J39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J41","v":23434792.266790267},{"$f":"HLOOKUP(K39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K41","v":24111553.505466327},{"$f":"HLOOKUP(L39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L41","v":25476952.745222896},{"$f":"HLOOKUP(M39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M41","v":26874283.430721689},{"$f":"HLOOKUP(N39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N41","v":28721698.590049755},{"$f":"HLOOKUP(O39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O41","v":31147287.303777196},{"$f":"HLOOKUP(P39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P41","v":33047849.76660547},{"$f":"HLOOKUP(Q39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q41","v":35785910.670377806},{"$f":"HLOOKUP(R39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R41","v":37091840.311153561},{"$f":"HLOOKUP(S39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S41","v":39074455.011620171},{"$f":"HLOOKUP(T39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T41","v":40789072.581643142},{"$f":"HLOOKUP(U39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U41","v":43519315.023044385},{"$f":"HLOOKUP(V39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V41","v":45862158.04417602},{"$f":"HLOOKUP(W39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W41","v":48548870.493626378},null,"Fuel Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA61:AT61))","v":30916579.179420725},{"$f":"HLOOKUP(AA39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA41","v":17959141.602716118},{"$f":"HLOOKUP(AB39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB41","v":19263817.309588153},{"$f":"HLOOKUP(AC39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC41","v":21976233.266653918},{"$f":"HLOOKUP(AD39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD41","v":23434792.266790267},{"$f":"HLOOKUP(AE39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE41","v":24111553.505466327},{"$f":"HLOOKUP(AF39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF41","v":25476952.745222896},{"$f":"HLOOKUP(AG39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG41","v":26874283.430721689},{"$f":"HLOOKUP(AH39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH41","v":28721698.590049755},{"$f":"HLOOKUP(AI39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI41","v":31147287.303777196},{"$f":"HLOOKUP(AJ39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ41","v":33047849.76660547},{"$f":"HLOOKUP(AK39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK41","v":35785910.670377806},{"$f":"HLOOKUP(AL39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL41","v":37091840.311153561},{"$f":"HLOOKUP(AM39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM41","v":39074455.011620171},{"$f":"HLOOKUP(AN39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN41","v":40789072.581643142},{"$f":"HLOOKUP(AO39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO41","v":43519315.023044385},{"$f":"HLOOKUP(AP39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP41","v":45862158.04417602},{"$f":"HLOOKUP(AQ39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ41","v":48548870.493626378},{"$f":"HLOOKUP(AR39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR41","v":50794587.176250271},{"$f":"HLOOKUP(AS39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS41","v":53086345.370907418},{"$f":"HLOOKUP(AT39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT41","v":55677730.663053282},null,"Fuel Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX61:BQ61))","v":38624215.766653381},{"$f":"HLOOKUP(AX39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX41","v":24111553.505466327},{"$f":"HLOOKUP(AY39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY41","v":25476952.745222896},{"$f":"HLOOKUP(AZ39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ41","v":26874283.430721689},{"$f":"HLOOKUP(BA39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA41","v":28721698.590049755},{"$f":"HLOOKUP(BB39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB41","v":31147287.303777196},{"$f":"HLOOKUP(BC39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC41","v":33047849.76660547},{"$f":"HLOOKUP(BD39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD41","v":35785910.670377806},{"$f":"HLOOKUP(BE39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE41","v":37091840.311153561},{"$f":"HLOOKUP(BF39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF41","v":39074455.011620171},{"$f":"HLOOKUP(BG39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG41","v":40789072.581643142},{"$f":"HLOOKUP(BH39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH41","v":43519315.023044385},{"$f":"HLOOKUP(BI39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI41","v":45862158.04417602},{"$f":"HLOOKUP(BJ39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ41","v":48548870.493626378},{"$f":"HLOOKUP(BK39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK41","v":50794587.176250271},{"$f":"HLOOKUP(BL39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL41","v":53086345.370907418},{"$f":"HLOOKUP(BM39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM41","v":55677730.663053282},{"$f":"HLOOKUP(BN39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN41","v":58421168.773904271},{"$f":"HLOOKUP(BO39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO41","v":61372546.067923635},{"$f":"HLOOKUP(BP39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP41","v":64105016.853588104},{"$f":"HLOOKUP(BQ39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ41","v":64105016.853588104},null,"Fuel Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU61:CN61))","v":44615489.561259344},{"$f":"HLOOKUP(BU39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU41","v":28721698.590049755},{"$f":"HLOOKUP(BV39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV41","v":31147287.303777196},{"$f":"HLOOKUP(BW39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW41","v":33047849.76660547},{"$f":"HLOOKUP(BX39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX41","v":35785910.670377806},{"$f":"HLOOKUP(BY39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY41","v":37091840.311153561},{"$f":"HLOOKUP(BZ39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ41","v":39074455.011620171},{"$f":"HLOOKUP(CA39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA41","v":40789072.581643142},{"$f":"HLOOKUP(CB39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB41","v":43519315.023044385},{"$f":"HLOOKUP(CC39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC41","v":45862158.04417602},{"$f":"HLOOKUP(CD39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD41","v":48548870.493626378},{"$f":"HLOOKUP(CE39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE41","v":50794587.176250271},{"$f":"HLOOKUP(CF39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF41","v":53086345.370907418},{"$f":"HLOOKUP(CG39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG41","v":55677730.663053282},{"$f":"HLOOKUP(CH39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH41","v":58421168.773904271},{"$f":"HLOOKUP(CI39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI41","v":61372546.067923635},{"$f":"HLOOKUP(CJ39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ41","v":64105016.853588104},{"$f":"HLOOKUP(CK39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK41","v":64105016.853588104},{"$f":"HLOOKUP(CL39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL41","v":64105016.853588104},{"$f":"HLOOKUP(CM39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM41","v":64105016.853588104},{"$f":"HLOOKUP(CN39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN41","v":64105016.853588104},null,"Fuel Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR61:DK61))","v":53693375.733532429},{"$f":"HLOOKUP(CR39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CR41","v":39074455.011620171},{"$f":"HLOOKUP(CS39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CS41","v":40789072.581643142},{"$f":"HLOOKUP(CT39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CT41","v":43519315.023044385},{"$f":"HLOOKUP(CU39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CU41","v":45862158.04417602},{"$f":"HLOOKUP(CV39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CV41","v":48548870.493626378},{"$f":"HLOOKUP(CW39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CW41","v":50794587.176250271},{"$f":"HLOOKUP(CX39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CX41","v":53086345.370907418},{"$f":"HLOOKUP(CY39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CY41","v":55677730.663053282},{"$f":"HLOOKUP(CZ39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CZ41","v":58421168.773904271},{"$f":"HLOOKUP(DA39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DA41","v":61372546.067923635},{"$f":"HLOOKUP(DB39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DB41","v":64105016.853588104},{"$f":"HLOOKUP(DC39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DC41","v":64105016.853588104},{"$f":"HLOOKUP(DD39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DD41","v":64105016.853588104},{"$f":"HLOOKUP(DE39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DE41","v":64105016.853588104},{"$f":"HLOOKUP(DF39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DF41","v":64105016.853588104},{"$f":"HLOOKUP(DG39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DG41","v":64105016.853588104},{"$f":"HLOOKUP(DH39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DH41","v":64105016.853588104},{"$f":"HLOOKUP(DI39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DI41","v":64105016.853588104},{"$f":"HLOOKUP(DJ39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DJ41","v":64105016.853588104},{"$f":"HLOOKUP(DK39,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DK41","v":64105016.853588104}]
[null,"Variable Fuel Transport",1301.3723416015032,{"$f":"HLOOKUP(D39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*D61","v":832.38278136879569},{"$f":"HLOOKUP(E39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*E61","v":849.77082980866737},{"$f":"HLOOKUP(F39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*F61","v":854.09091702594151},{"$f":"HLOOKUP(G39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*G61","v":897.957080135806},{"$f":"HLOOKUP(H39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*H61","v":963.19086547940765},{"$f":"HLOOKUP(I39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*I61","v":1098.8116633326958},{"$f":"HLOOKUP(J39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*J61","v":1171.7396133395134},{"$f":"HLOOKUP(K39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*K61","v":1205.5776752733163},{"$f":"HLOOKUP(L39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*L61","v":1273.8476372611449},{"$f":"HLOOKUP(M39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*M61","v":1343.7141715360845},{"$f":"HLOOKUP(N39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*N61","v":1436.0849295024877},{"$f":"HLOOKUP(O39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*O61","v":1557.3643651888599},{"$f":"HLOOKUP(P39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*P61","v":1652.3924883302736},{"$f":"HLOOKUP(Q39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*Q61","v":1789.2955335188904},{"$f":"HLOOKUP(R39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*R61","v":1854.5920155576782},{"$f":"HLOOKUP(S39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*S61","v":1953.7227505810088},{"$f":"HLOOKUP(T39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*T61","v":2039.4536290821572},{"$f":"HLOOKUP(U39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*U61","v":2175.9657511522196},{"$f":"HLOOKUP(V39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*V61","v":2293.1079022088011},{"$f":"HLOOKUP(W39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*W61","v":2427.4435246813191},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA62:AT62))","v":1545.8289589710364},{"$f":"HLOOKUP(AA39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AA61","v":897.957080135806},{"$f":"HLOOKUP(AB39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AB61","v":963.19086547940765},{"$f":"HLOOKUP(AC39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AC61","v":1098.8116633326958},{"$f":"HLOOKUP(AD39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AD61","v":1171.7396133395134},{"$f":"HLOOKUP(AE39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AE61","v":1205.5776752733163},{"$f":"HLOOKUP(AF39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AF61","v":1273.8476372611449},{"$f":"HLOOKUP(AG39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AG61","v":1343.7141715360845},{"$f":"HLOOKUP(AH39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AH61","v":1436.0849295024877},{"$f":"HLOOKUP(AI39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AI61","v":1557.3643651888599},{"$f":"HLOOKUP(AJ39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AJ61","v":1652.3924883302736},{"$f":"HLOOKUP(AK39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AK61","v":1789.2955335188904},{"$f":"HLOOKUP(AL39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AL61","v":1854.5920155576782},{"$f":"HLOOKUP(AM39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AM61","v":1953.7227505810088},{"$f":"HLOOKUP(AN39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AN61","v":2039.4536290821572},{"$f":"HLOOKUP(AO39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AO61","v":2175.9657511522196},{"$f":"HLOOKUP(AP39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AP61","v":2293.1079022088011},{"$f":"HLOOKUP(AQ39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AQ61","v":2427.4435246813191},{"$f":"HLOOKUP(AR39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AR61","v":2539.7293588125135},{"$f":"HLOOKUP(AS39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AS61","v":2654.317268545371},{"$f":"HLOOKUP(AT39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AT61","v":2783.886533152664},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX62:BQ62))","v":1931.2107883326694},{"$f":"HLOOKUP(AX39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AX61","v":1205.5776752733163},{"$f":"HLOOKUP(AY39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AY61","v":1273.8476372611449},{"$f":"HLOOKUP(AZ39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AZ61","v":1343.7141715360845},{"$f":"HLOOKUP(BA39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BA61","v":1436.0849295024877},{"$f":"HLOOKUP(BB39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BB61","v":1557.3643651888599},{"$f":"HLOOKUP(BC39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BC61","v":1652.3924883302736},{"$f":"HLOOKUP(BD39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BD61","v":1789.2955335188904},{"$f":"HLOOKUP(BE39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BE61","v":1854.5920155576782},{"$f":"HLOOKUP(BF39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BF61","v":1953.7227505810088},{"$f":"HLOOKUP(BG39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BG61","v":2039.4536290821572},{"$f":"HLOOKUP(BH39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BH61","v":2175.9657511522196},{"$f":"HLOOKUP(BI39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BI61","v":2293.1079022088011},{"$f":"HLOOKUP(BJ39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BJ61","v":2427.4435246813191},{"$f":"HLOOKUP(BK39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BK61","v":2539.7293588125135},{"$f":"HLOOKUP(BL39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BL61","v":2654.317268545371},{"$f":"HLOOKUP(BM39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BM61","v":2783.886533152664},{"$f":"HLOOKUP(BN39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BN61","v":2921.0584386952137},{"$f":"HLOOKUP(BO39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BO61","v":3068.627303396182},{"$f":"HLOOKUP(BP39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BP61","v":3205.2508426794052},{"$f":"HLOOKUP(BQ39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BQ61","v":3205.2508426794052},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU62:CN62))","v":2230.7744780629673},{"$f":"HLOOKUP(BU39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BU61","v":1436.0849295024877},{"$f":"HLOOKUP(BV39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BV61","v":1557.3643651888599},{"$f":"HLOOKUP(BW39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BW61","v":1652.3924883302736},{"$f":"HLOOKUP(BX39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BX61","v":1789.2955335188904},{"$f":"HLOOKUP(BY39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BY61","v":1854.5920155576782},{"$f":"HLOOKUP(BZ39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BZ61","v":1953.7227505810088},{"$f":"HLOOKUP(CA39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CA61","v":2039.4536290821572},{"$f":"HLOOKUP(CB39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CB61","v":2175.9657511522196},{"$f":"HLOOKUP(CC39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CC61","v":2293.1079022088011},{"$f":"HLOOKUP(CD39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CD61","v":2427.4435246813191},{"$f":"HLOOKUP(CE39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CE61","v":2539.7293588125135},{"$f":"HLOOKUP(CF39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CF61","v":2654.317268545371},{"$f":"HLOOKUP(CG39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CG61","v":2783.886533152664},{"$f":"HLOOKUP(CH39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CH61","v":2921.0584386952137},{"$f":"HLOOKUP(CI39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CI61","v":3068.627303396182},{"$f":"HLOOKUP(CJ39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CJ61","v":3205.2508426794052},{"$f":"HLOOKUP(CK39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CK61","v":3205.2508426794052},{"$f":"HLOOKUP(CL39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CL61","v":3205.2508426794052},{"$f":"HLOOKUP(CM39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CM61","v":3205.2508426794052},{"$f":"HLOOKUP(CN39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CN61","v":3205.2508426794052},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR62:DK62))","v":2684.668786676621},{"$f":"HLOOKUP(CR39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CR61","v":1953.7227505810088},{"$f":"HLOOKUP(CS39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CS61","v":2039.4536290821572},{"$f":"HLOOKUP(CT39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CT61","v":2175.9657511522196},{"$f":"HLOOKUP(CU39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CU61","v":2293.1079022088011},{"$f":"HLOOKUP(CV39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CV61","v":2427.4435246813191},{"$f":"HLOOKUP(CW39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CW61","v":2539.7293588125135},{"$f":"HLOOKUP(CX39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CX61","v":2654.317268545371},{"$f":"HLOOKUP(CY39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CY61","v":2783.886533152664},{"$f":"HLOOKUP(CZ39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CZ61","v":2921.0584386952137},{"$f":"HLOOKUP(DA39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DA61","v":3068.627303396182},{"$f":"HLOOKUP(DB39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DB61","v":3205.2508426794052},{"$f":"HLOOKUP(DC39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DC61","v":3205.2508426794052},{"$f":"HLOOKUP(DD39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DD61","v":3205.2508426794052},{"$f":"HLOOKUP(DE39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DE61","v":3205.2508426794052},{"$f":"HLOOKUP(DF39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DF61","v":3205.2508426794052},{"$f":"HLOOKUP(DG39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DG61","v":3205.2508426794052},{"$f":"HLOOKUP(DH39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DH61","v":3205.2508426794052},{"$f":"HLOOKUP(DI39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DI61","v":3205.2508426794052},{"$f":"HLOOKUP(DJ39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DJ61","v":3205.2508426794052},{"$f":"HLOOKUP(DK39,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DK61","v":3205.2508426794052}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA63:AT63))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX63:BQ63))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU63:CN63))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR63:DK63))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",923534.37079782353,{"$f":"(SUM(D60:D63))*Misc_Rev","v":608437.00257851812},621085.30422376655,625297.04249824979,655151.53515264567,698874.93805585825,788218.29407997697,836984.71788024053,860462.73883526109,906273.94164372305,953151.10215397261,1014637.0018621538,1094880.534451701,1158154.5536130432,1248585.9409028809,1292672.0222551734,1358708.8230950262,1416102.9428442426,1506426.0062890211,1584240.9490589253,1673231.1266057245,null,"Misc Charges",null,{"$f":"(SUM(AA60:AA63))*Misc_Rev","v":655151.53515264567},698874.93805585825,788218.29407997697,836984.71788024053,860462.73883526109,906273.94164372305,953151.10215397261,1014637.0018621538,1094880.534451701,1158154.5536130432,1248585.9409028809,1292672.0222551734,1358708.8230950262,1416102.9428442426,1506426.0062890211,1584240.9490589253,1673231.1266057245,1747978.9698044497,1824258.2742369594,1910282.3736755778,null,"Misc Charges",null,{"$f":"(SUM(AX60:AX63))*Misc_Rev","v":860462.73883526109},906273.94164372305,953151.10215397261,1014637.0018621538,1094880.534451701,1158154.5536130432,1248585.9409028809,1292672.0222551734,1358708.8230950262,1416102.9428442426,1506426.0062890211,1584240.9490589253,1673231.1266057245,1747978.9698044497,1824258.2742369594,1910282.3736755778,2001272.8074424004,2099040.3302482744,2189762.1370670893,2192035.7665158333,null,"Misc Charges",null,{"$f":"(SUM(BU60:BU63))*Misc_Rev","v":1014637.0018621538},1094880.534451701,1158154.5536130432,1248585.9409028809,1292672.0222551734,1358708.8230950262,1416102.9428442426,1506426.0062890211,1584240.9490589253,1673231.1266057245,1747978.9698044497,1824258.2742369594,1910282.3736755778,2001272.8074424004,2099040.3302482744,2189762.1370670893,2192035.7665158333,2194354.8685535518,2196720.3526320257,2199133.1463920684,null,"Misc Charges",null,{"$f":"(SUM(CR60:CR63))*Misc_Rev","v":1358708.8230950262},1416102.9428442426,1506426.0062890211,1584240.9490589253,1673231.1266057245,1747978.9698044497,1824258.2742369594,1910282.3736755778,2001272.8074424004,2099040.3302482744,2189762.1370670893,2192035.7665158333,2194354.8685535518,2196720.3526320257,2199133.1463920684,2201594.1960273115,2204104.4666552604,2206664.9426957681,2209276.6282570856,2211940.5475296294]
[null,"Total Variable Cost",28571609.659523167,{"$f":"SUM(D60:D64)","v":19396634.957695801},{"$f":"SUM(E60:E63)","v":19178770.510862354},{"$f":"SUM(F60:F63)","v":19308826.658172239},{"$f":"SUM(G60:G63)","v":20230716.871067367},{"$f":"SUM(H60:H63)","v":21580871.357950166},{"$f":"SUM(I60:I63)","v":24339744.752963714},{"$f":"SUM(J60:J63)","v":25845624.934542999},{"$f":"SUM(K60:K63)","v":26570613.22984378},{"$f":"SUM(L60:L63)","v":27985237.822496384},{"$f":"SUM(M60:M63)","v":29432778.599122174},{"$f":"SUM(N60:N63)","v":31331429.158292789},{"$f":"SUM(O60:O63)","v":33809305.041122183},{"$f":"SUM(P60:P63)","v":35763171.739533193},{"$f":"SUM(Q60:Q63)","v":38555642.937959507},{"$f":"SUM(R60:R63)","v":39916996.734658264},{"$f":"SUM(S60:S63)","v":41956176.602489688},{"$f":"SUM(T60:T63)","v":43728475.260753535},{"$f":"SUM(U60:U63)","v":46517601.478786469},{"$f":"SUM(V60:V63)","v":48920483.85186898},{"$f":"SUM(W60:W63)","v":51668451.290937632},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA65:AT65))","v":33617461.039913252},{"$f":"SUM(AA60:AA64)","v":20885868.406220011},{"$f":"SUM(AB60:AB63)","v":21580871.357950166},{"$f":"SUM(AC60:AC63)","v":24339744.752963714},{"$f":"SUM(AD60:AD63)","v":25845624.934542999},{"$f":"SUM(AE60:AE63)","v":26570613.22984378},{"$f":"SUM(AF60:AF63)","v":27985237.822496384},{"$f":"SUM(AG60:AG63)","v":29432778.599122174},{"$f":"SUM(AH60:AH63)","v":31331429.158292789},{"$f":"SUM(AI60:AI63)","v":33809305.041122183},{"$f":"SUM(AJ60:AJ63)","v":35763171.739533193},{"$f":"SUM(AK60:AK63)","v":38555642.937959507},{"$f":"SUM(AL60:AL63)","v":39916996.734658264},{"$f":"SUM(AM60:AM63)","v":41956176.602489688},{"$f":"SUM(AN60:AN63)","v":43728475.260753535},{"$f":"SUM(AO60:AO63)","v":46517601.478786469},{"$f":"SUM(AP60:AP63)","v":48920483.85186898},{"$f":"SUM(AQ60:AQ63)","v":51668451.290937632},{"$f":"SUM(AR60:AR63)","v":53976623.326471388},{"$f":"SUM(AS60:AS63)","v":56332086.037455507},{"$f":"SUM(AT60:AT63)","v":58988462.625851579},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX65:BQ65))","v":41561269.440981969},{"$f":"SUM(AX60:AX64)","v":27431075.968679041},{"$f":"SUM(AY60:AY63)","v":27985237.822496384},{"$f":"SUM(AZ60:AZ63)","v":29432778.599122174},{"$f":"SUM(BA60:BA63)","v":31331429.158292789},{"$f":"SUM(BB60:BB63)","v":33809305.041122183},{"$f":"SUM(BC60:BC63)","v":35763171.739533193},{"$f":"SUM(BD60:BD63)","v":38555642.937959507},{"$f":"SUM(BE60:BE63)","v":39916996.734658264},{"$f":"SUM(BF60:BF63)","v":41956176.602489688},{"$f":"SUM(BG60:BG63)","v":43728475.260753535},{"$f":"SUM(BH60:BH63)","v":46517601.478786469},{"$f":"SUM(BI60:BI63)","v":48920483.85186898},{"$f":"SUM(BJ60:BJ63)","v":51668451.290937632},{"$f":"SUM(BK60:BK63)","v":53976623.326471388},{"$f":"SUM(BL60:BL63)","v":56332086.037455507},{"$f":"SUM(BM60:BM63)","v":58988462.625851579},{"$f":"SUM(BN60:BN63)","v":61798196.870133407},{"$f":"SUM(BO60:BO63)","v":64817203.873773284},{"$f":"SUM(BP60:BP63)","v":67618643.06654796},{"$f":"SUM(BQ60:BQ63)","v":67688851.485790297},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU65:CN65))","v":47741401.182522498},{"$f":"SUM(BU60:BU64)","v":32346066.160154942},{"$f":"SUM(BV60:BV63)","v":33809305.041122183},{"$f":"SUM(BW60:BW63)","v":35763171.739533193},{"$f":"SUM(BX60:BX63)","v":38555642.937959507},{"$f":"SUM(BY60:BY63)","v":39916996.734658264},{"$f":"SUM(BZ60:BZ63)","v":41956176.602489688},{"$f":"SUM(CA60:CA63)","v":43728475.260753535},{"$f":"SUM(CB60:CB63)","v":46517601.478786469},{"$f":"SUM(CC60:CC63)","v":48920483.85186898},{"$f":"SUM(CD60:CD63)","v":51668451.290937632},{"$f":"SUM(CE60:CE63)","v":53976623.326471388},{"$f":"SUM(CF60:CF63)","v":56332086.037455507},{"$f":"SUM(CG60:CG63)","v":58988462.625851579},{"$f":"SUM(CH60:CH63)","v":61798196.870133407},{"$f":"SUM(CI60:CI63)","v":64817203.873773284},{"$f":"SUM(CJ60:CJ63)","v":67618643.06654796},{"$f":"SUM(CK60:CK63)","v":67688851.485790297},{"$f":"SUM(CL60:CL63)","v":67760464.073417485},{"$f":"SUM(CM60:CM63)","v":67833508.912797228},{"$f":"SUM(CN60:CN63)","v":67908014.648964554},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR65:DK65))","v":57165777.675753847},{"$f":"SUM(CR60:CR64)","v":43314885.425584711},{"$f":"SUM(CS60:CS63)","v":43728475.260753535},{"$f":"SUM(CT60:CT63)","v":46517601.478786469},{"$f":"SUM(CU60:CU63)","v":48920483.85186898},{"$f":"SUM(CV60:CV63)","v":51668451.290937632},{"$f":"SUM(CW60:CW63)","v":53976623.326471388},{"$f":"SUM(CX60:CX63)","v":56332086.037455507},{"$f":"SUM(CY60:CY63)","v":58988462.625851579},{"$f":"SUM(CZ60:CZ63)","v":61798196.870133407},{"$f":"SUM(DA60:DA63)","v":64817203.873773284},{"$f":"SUM(DB60:DB63)","v":67618643.06654796},{"$f":"SUM(DC60:DC63)","v":67688851.485790297},{"$f":"SUM(DD60:DD63)","v":67760464.073417485},{"$f":"SUM(DE60:DE63)","v":67833508.912797228},{"$f":"SUM(DF60:DF63)","v":67908014.648964554},{"$f":"SUM(DG60:DG63)","v":67984010.49985522},{"$f":"SUM(DH60:DH63)","v":68061526.267763719},{"$f":"SUM(DI60:DI63)","v":68140592.35103038},{"$f":"SUM(DJ60:DJ63)","v":68221239.755962372},{"$f":"SUM(DK60:DK63)","v":68303500.108992994}]
[null,null,null,{"$f":"D65/D40","v":28.293917674478021}]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D67:W67))","v":42269131.513122693},{"$f":"D65+D57","v":35081507.789033733},34415376.932970144,34494780.718464293,35066968.685431495,36075581.820982806,38500490.117660627,39679430.027493522,40422631.793503761,41520582.383909106,42652163.641888604,44235059.473475486,46397389.51560495,48408426.16194877,50885781.910210565,51932241.929176986,53656754.125156924,55114615.739567742,57999293.150718436,60088213.665875927,62522463.991296552,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA67:AT67))","v":47997539.996193089},{"$f":"AA65+AA57","v":37463127.470585078},37683994.33450298,40068237.891757995,41208694.0799606,41915431.251114838,42981088.800032325,44087009.0678441,45650852.6539893,47797846.245549254,49794083.455967098,52256639.768302917,53288300.351343364,54998013.111397326,56441075.289882161,59310953.265106879,61385074.344338402,63804525.233833045,65784430.358955316,67811880.791473716,70591233.122042388,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX67:BQ67))","v":56907491.949558154},{"$f":"AX65+AX57","v":45165465.309396029},45212188.37744984,46262470.633317456,47773633.634642437,49873080.244676694,51829430.409252092,54259680.935857117,55266047.25009428,56954407.99660302,58376687.904726781,61225783.609590426,63279122.418460868,65677791.037594438,67636913.892355621,69643582.054512963,72402152.114720553,74863616.453836665,77534623.769768745,79988338.896642685,79711104.384227514,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU67:CN67))","v":63836641.538458578},{"$f":"BU65+BU57","v":50718785.517433435},51656937.958985485,53568187.685389727,55955756.69644545,56921680.867708579,58574226.05652152,59968045.880629078,62796011.126285046,64832340.588716961,67214595.45346722,69157304.553845093,71147558.961619109,73889715.267443389,76334765.852176189,78989359.413724944,81426660.786215574,81133012.519417077,81336856.303590491,81046623.705924109,80758150.346953288,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR67:DK67))","v":74615634.594920918},{"$f":"CR65+CR57","v":63202199.965782434},63047416.649556763,65799611.256191865,67766816.697859377,70089312.876761824,71981489.81970194,73929745.574453294,76637795.425883666,79053176.978518426,81678742.813755497,84087016.459934428,83764340.466824234,83939156.524685949,83619896.200707868,83302395.115425348,82986688.453612298,82672812.103738129,82906183.910266474,82596078.735111132,82287915.901627809]
[]
[null,"$/MWh",{"$f":"C67/AVERAGE(D40:W40)","v":61.658082951624003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z67/AVERAGE(AA40:AT40)","v":70.014126068343529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW67/AVERAGE(AX40:BQ40)","v":83.011094233279977},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT67/AVERAGE(BU40:CN40)","v":93.118661264885418},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ67/AVERAGE(CR40:DK40)","v":108.84200414464158}]
[null,"Fixed Cost $/kW-yr",{"$f":"C57/D46/1000","v":163.0657363523753},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z57/AA46/1000","v":171.19141614618866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW57/AX46/1000","v":182.6931251020973},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT57/BU46/1000","v":191.61000423733418},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ57/CR46/1000","v":207.73639189484624}]
[null,"Variable Cost $/MWh",{"$f":"C65/AVERAGE(D40:W40)","v":41.677475154685411},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z65/AVERAGE(AA40:AT40)","v":49.037870597801394},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW65/AVERAGE(AX40:BQ40)","v":60.625522858715279},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT65/AVERAGE(BU40:CN40)","v":69.640495769941751},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ65/AVERAGE(CR40:DK40)","v":83.387856238102586}]
[]
[null,{"$f":"D74&\" \"&'Resource Options'!$B$9","v":"2020 Frame/Aero Hybrid CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA74&\" \"&'Resource Options'!$B$9","v":"2023 Frame/Aero Hybrid CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX74&\" \"&'Resource Options'!$B$9","v":"2027 Frame/Aero Hybrid CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU74&\" \"&'Resource Options'!$B$9","v":"2030 Frame/Aero Hybrid CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR74&\" \"&'Resource Options'!$B$9","v":"2035 Frame/Aero Hybrid CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2020,{"$f":"D74+1","v":2021},{"$f":"E74+1","v":2022},{"$f":"F74+1","v":2023},{"$f":"G74+1","v":2024},{"$f":"H74+1","v":2025},{"$f":"I74+1","v":2026},{"$f":"J74+1","v":2027},{"$f":"K74+1","v":2028},{"$f":"L74+1","v":2029},{"$f":"M74+1","v":2030},{"$f":"N74+1","v":2031},{"$f":"O74+1","v":2032},{"$f":"P74+1","v":2033},{"$f":"Q74+1","v":2034},{"$f":"R74+1","v":2035},{"$f":"S74+1","v":2036},{"$f":"T74+1","v":2037},{"$f":"U74+1","v":2038},{"$f":"V74+1","v":2039},null,"Year",null,2023,{"$f":"AA74+1","v":2024},{"$f":"AB74+1","v":2025},{"$f":"AC74+1","v":2026},{"$f":"AD74+1","v":2027},{"$f":"AE74+1","v":2028},{"$f":"AF74+1","v":2029},{"$f":"AG74+1","v":2030},{"$f":"AH74+1","v":2031},{"$f":"AI74+1","v":2032},{"$f":"AJ74+1","v":2033},{"$f":"AK74+1","v":2034},{"$f":"AL74+1","v":2035},{"$f":"AM74+1","v":2036},{"$f":"AN74+1","v":2037},{"$f":"AO74+1","v":2038},{"$f":"AP74+1","v":2039},{"$f":"AQ74+1","v":2040},{"$f":"AR74+1","v":2041},{"$f":"AS74+1","v":2042},null,"Year",null,2027,{"$f":"AX74+1","v":2028},{"$f":"AY74+1","v":2029},{"$f":"AZ74+1","v":2030},{"$f":"BA74+1","v":2031},{"$f":"BB74+1","v":2032},{"$f":"BC74+1","v":2033},{"$f":"BD74+1","v":2034},{"$f":"BE74+1","v":2035},{"$f":"BF74+1","v":2036},{"$f":"BG74+1","v":2037},{"$f":"BH74+1","v":2038},{"$f":"BI74+1","v":2039},{"$f":"BJ74+1","v":2040},{"$f":"BK74+1","v":2041},{"$f":"BL74+1","v":2042},{"$f":"BM74+1","v":2043},{"$f":"BN74+1","v":2044},{"$f":"BO74+1","v":2045},{"$f":"BP74+1","v":2046},null,"Year",null,2030,{"$f":"BU74+1","v":2031},{"$f":"BV74+1","v":2032},{"$f":"BW74+1","v":2033},{"$f":"BX74+1","v":2034},{"$f":"BY74+1","v":2035},{"$f":"BZ74+1","v":2036},{"$f":"CA74+1","v":2037},{"$f":"CB74+1","v":2038},{"$f":"CC74+1","v":2039},{"$f":"CD74+1","v":2040},{"$f":"CE74+1","v":2041},{"$f":"CF74+1","v":2042},{"$f":"CG74+1","v":2043},{"$f":"CH74+1","v":2044},{"$f":"CI74+1","v":2045},{"$f":"CJ74+1","v":2046},{"$f":"CK74+1","v":2047},{"$f":"CL74+1","v":2048},{"$f":"CM74+1","v":2049},null,"Year",null,2035,{"$f":"CR74+1","v":2036},{"$f":"CS74+1","v":2037},{"$f":"CT74+1","v":2038},{"$f":"CU74+1","v":2039},{"$f":"CV74+1","v":2040},{"$f":"CW74+1","v":2041},{"$f":"CX74+1","v":2042},{"$f":"CY74+1","v":2043},{"$f":"CZ74+1","v":2044},{"$f":"DA74+1","v":2045},{"$f":"DB74+1","v":2046},{"$f":"DC74+1","v":2047},{"$f":"DD74+1","v":2048},{"$f":"DE74+1","v":2049},{"$f":"DF74+1","v":2050},{"$f":"DG74+1","v":2051},{"$f":"DH74+1","v":2052},{"$f":"DI74+1","v":2053},{"$f":"DJ74+1","v":2054}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$9/100*'Resource Options'!$J$9*8760)*(1+'Resource Options'!$X$9)^($D74-$D$4)","v":750830.39999999991},{"$f":"D75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"E75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"F75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"G75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"H75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"I75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"J75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"K75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"L75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"M75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"N75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"O75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"P75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"Q75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"R75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"S75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"T75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"U75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"V75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$9/100*'Resource Options'!$J$9*8760)*(1+'Resource Options'!$X$9)^($D74-$D$4)","v":750830.39999999991},{"$f":"AA75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"AB75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"AC75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"AD75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"AE75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"AF75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"AG75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"AH75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"AI75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"AJ75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"AK75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"AL75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"AM75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"AN75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"AO75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"AP75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"AQ75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"AR75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"AS75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$9/100*'Resource Options'!$J$9*8760)*(1+'Resource Options'!$X$9)^($D74-$D$4)","v":750830.39999999991},{"$f":"AX75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"AY75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"AZ75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"BA75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"BB75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"BC75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"BD75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"BE75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"BF75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"BG75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"BH75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"BI75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"BJ75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"BK75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"BL75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"BM75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"BN75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"BO75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"BP75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$9/100*'Resource Options'!$J$9*8760)*(1+'Resource Options'!$X$9)^($D74-$D$4)","v":750830.39999999991},{"$f":"BU75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"BV75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"BW75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"BX75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"BY75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"BZ75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"CA75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"CB75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"CC75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"CD75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"CE75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"CF75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"CG75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"CH75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"CI75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"CJ75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"CK75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"CL75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"CM75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},null,"MWh",null,{"$f":"('Resource Options'!$V$9/100*'Resource Options'!$J$9*8760)*(1+'Resource Options'!$X$9)^($D74-$D$4)","v":750830.39999999991},{"$f":"CR75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"CS75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"CT75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"CU75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"CV75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"CW75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"CX75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"CY75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"CZ75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"DA75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"DB75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"DC75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"DD75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"DE75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"DF75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"DG75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"DH75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"DI75*(1-'Resource Options'!$AA$9)","v":750830.39999999991},{"$f":"DJ75*(1-'Resource Options'!$AA$9)","v":750830.39999999991}]
[null,"Fuel (Dth)",null,{"$f":"D75*$D80/1000","v":6649184.053168199},{"$f":"E75*$D80/1000","v":6649184.053168199},{"$f":"F75*$D80/1000","v":6649184.053168199},{"$f":"G75*$D80/1000","v":6649184.053168199},{"$f":"H75*$D80/1000","v":6649184.053168199},{"$f":"I75*$D80/1000","v":6649184.053168199},{"$f":"J75*$D80/1000","v":6649184.053168199},{"$f":"K75*$D80/1000","v":6649184.053168199},{"$f":"L75*$D80/1000","v":6649184.053168199},{"$f":"M75*$D80/1000","v":6649184.053168199},{"$f":"N75*$D80/1000","v":6649184.053168199},{"$f":"O75*$D80/1000","v":6649184.053168199},{"$f":"P75*$D80/1000","v":6649184.053168199},{"$f":"Q75*$D80/1000","v":6649184.053168199},{"$f":"R75*$D80/1000","v":6649184.053168199},{"$f":"S75*$D80/1000","v":6649184.053168199},{"$f":"T75*$D80/1000","v":6649184.053168199},{"$f":"U75*$D80/1000","v":6649184.053168199},{"$f":"V75*$D80/1000","v":6649184.053168199},{"$f":"W75*$D80/1000","v":6649184.053168199},null,"Fuel (Dth)",null,{"$f":"AA75*$D80/1000","v":6649184.053168199},{"$f":"AB75*$D80/1000","v":6649184.053168199},{"$f":"AC75*$D80/1000","v":6649184.053168199},{"$f":"AD75*$D80/1000","v":6649184.053168199},{"$f":"AE75*$D80/1000","v":6649184.053168199},{"$f":"AF75*$D80/1000","v":6649184.053168199},{"$f":"AG75*$D80/1000","v":6649184.053168199},{"$f":"AH75*$D80/1000","v":6649184.053168199},{"$f":"AI75*$D80/1000","v":6649184.053168199},{"$f":"AJ75*$D80/1000","v":6649184.053168199},{"$f":"AK75*$D80/1000","v":6649184.053168199},{"$f":"AL75*$D80/1000","v":6649184.053168199},{"$f":"AM75*$D80/1000","v":6649184.053168199},{"$f":"AN75*$D80/1000","v":6649184.053168199},{"$f":"AO75*$D80/1000","v":6649184.053168199},{"$f":"AP75*$D80/1000","v":6649184.053168199},{"$f":"AQ75*$D80/1000","v":6649184.053168199},{"$f":"AR75*$D80/1000","v":6649184.053168199},{"$f":"AS75*$D80/1000","v":6649184.053168199},{"$f":"AT75*$D80/1000","v":6649184.053168199},null,"Fuel (Dth)",null,{"$f":"AX75*$D80/1000","v":6649184.053168199},{"$f":"AY75*$D80/1000","v":6649184.053168199},{"$f":"AZ75*$D80/1000","v":6649184.053168199},{"$f":"BA75*$D80/1000","v":6649184.053168199},{"$f":"BB75*$D80/1000","v":6649184.053168199},{"$f":"BC75*$D80/1000","v":6649184.053168199},{"$f":"BD75*$D80/1000","v":6649184.053168199},{"$f":"BE75*$D80/1000","v":6649184.053168199},{"$f":"BF75*$D80/1000","v":6649184.053168199},{"$f":"BG75*$D80/1000","v":6649184.053168199},{"$f":"BH75*$D80/1000","v":6649184.053168199},{"$f":"BI75*$D80/1000","v":6649184.053168199},{"$f":"BJ75*$D80/1000","v":6649184.053168199},{"$f":"BK75*$D80/1000","v":6649184.053168199},{"$f":"BL75*$D80/1000","v":6649184.053168199},{"$f":"BM75*$D80/1000","v":6649184.053168199},{"$f":"BN75*$D80/1000","v":6649184.053168199},{"$f":"BO75*$D80/1000","v":6649184.053168199},{"$f":"BP75*$D80/1000","v":6649184.053168199},{"$f":"BQ75*$D80/1000","v":6649184.053168199},null,"Fuel (Dth)",null,{"$f":"BU75*$D80/1000","v":6649184.053168199},{"$f":"BV75*$D80/1000","v":6649184.053168199},{"$f":"BW75*$D80/1000","v":6649184.053168199},{"$f":"BX75*$D80/1000","v":6649184.053168199},{"$f":"BY75*$D80/1000","v":6649184.053168199},{"$f":"BZ75*$D80/1000","v":6649184.053168199},{"$f":"CA75*$D80/1000","v":6649184.053168199},{"$f":"CB75*$D80/1000","v":6649184.053168199},{"$f":"CC75*$D80/1000","v":6649184.053168199},{"$f":"CD75*$D80/1000","v":6649184.053168199},{"$f":"CE75*$D80/1000","v":6649184.053168199},{"$f":"CF75*$D80/1000","v":6649184.053168199},{"$f":"CG75*$D80/1000","v":6649184.053168199},{"$f":"CH75*$D80/1000","v":6649184.053168199},{"$f":"CI75*$D80/1000","v":6649184.053168199},{"$f":"CJ75*$D80/1000","v":6649184.053168199},{"$f":"CK75*$D80/1000","v":6649184.053168199},{"$f":"CL75*$D80/1000","v":6649184.053168199},{"$f":"CM75*$D80/1000","v":6649184.053168199},{"$f":"CN75*$D80/1000","v":6649184.053168199},null,"Fuel (Dth)",null,{"$f":"CR75*$D80/1000","v":6649184.053168199},{"$f":"CS75*$D80/1000","v":6649184.053168199},{"$f":"CT75*$D80/1000","v":6649184.053168199},{"$f":"CU75*$D80/1000","v":6649184.053168199},{"$f":"CV75*$D80/1000","v":6649184.053168199},{"$f":"CW75*$D80/1000","v":6649184.053168199},{"$f":"CX75*$D80/1000","v":6649184.053168199},{"$f":"CY75*$D80/1000","v":6649184.053168199},{"$f":"CZ75*$D80/1000","v":6649184.053168199},{"$f":"DA75*$D80/1000","v":6649184.053168199},{"$f":"DB75*$D80/1000","v":6649184.053168199},{"$f":"DC75*$D80/1000","v":6649184.053168199},{"$f":"DD75*$D80/1000","v":6649184.053168199},{"$f":"DE75*$D80/1000","v":6649184.053168199},{"$f":"DF75*$D80/1000","v":6649184.053168199},{"$f":"DG75*$D80/1000","v":6649184.053168199},{"$f":"DH75*$D80/1000","v":6649184.053168199},{"$f":"DI75*$D80/1000","v":6649184.053168199},{"$f":"DJ75*$D80/1000","v":6649184.053168199},{"$f":"DK75*$D80/1000","v":6649184.053168199}]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$9*D75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*E75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*F75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*G75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*H75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*I75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*J75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*K75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*L75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*M75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*N75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*O75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*P75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*Q75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*R75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*S75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*T75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*U75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*V75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*W75*$D80/1000/2204.62","v":352874.66058580583},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$9*AA75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*AB75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*AC75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*AD75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*AE75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*AF75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*AG75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*AH75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*AI75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*AJ75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*AK75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*AL75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*AM75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*AN75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*AO75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*AP75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*AQ75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*AR75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*AS75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*AT75*$D80/1000/2204.62","v":352874.66058580583},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$9*AX75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*AY75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*AZ75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*BA75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*BB75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*BC75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*BD75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*BE75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*BF75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*BG75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*BH75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*BI75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*BJ75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*BK75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*BL75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*BM75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*BN75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*BO75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*BP75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*BQ75*$D80/1000/2204.62","v":352874.66058580583},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$9*BU75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*BV75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*BW75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*BX75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*BY75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*BZ75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*CA75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*CB75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*CC75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*CD75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*CE75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*CF75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*CG75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*CH75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*CI75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*CJ75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*CK75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*CL75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*CM75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*CN75*$D80/1000/2204.62","v":352874.66058580583},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$9*CR75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*CS75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*CT75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*CU75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*CV75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*CW75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*CX75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*CY75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*CZ75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*DA75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*DB75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*DC75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*DD75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*DE75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*DF75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*DG75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*DH75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*DI75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*DJ75*$D80/1000/2204.62","v":352874.66058580583},{"$f":"'Resource Options'!$AB$9*DK75*$D80/1000/2204.62","v":352874.66058580583}]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses"]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D74,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$10)-ROW(Efficiency!$A$7)+1,FALSE)","v":8855.7736249999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA74,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$10)-ROW(Efficiency!$A$7)+1,FALSE)","v":8723.6000966751726},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX74,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$10)-ROW(Efficiency!$A$7)+1,FALSE)","v":8550.4322784083743},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU74,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$10)-ROW(Efficiency!$A$7)+1,FALSE)","v":8422.8160078490946},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(CR74,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$10)-ROW(Efficiency!$A$7)+1,FALSE)","v":8214.3408094297974}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$9","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$9","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$9","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$9","v":92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$9","v":92}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D74,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":94.826916306630025},{"$f":"'Resource Options'!$N$9*(1.02^(D74-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA74,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":99.129150719207075},{"$f":"'Resource Options'!$N$9*(1.02^(AA74-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX74,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":105.17061062119998},{"$f":"'Resource Options'!$N$9*(1.02^(AX74-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU74,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":109.94213159677591},{"$f":"'Resource Options'!$N$9*(1.02^(BU74-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR74,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$177)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":118.3805669318586},{"$f":"'Resource Options'!$N$9*(1.02^(CR74-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D82*AFUDC!$Y$8","v":5.9053082822288623},{"$f":"E82*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA82*AFUDC!$Y$8","v":6.1732282093783333},{"$f":"AB82*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX82*AFUDC!$Y$8","v":6.5494577081909808},{"$f":"AY82*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU82*AFUDC!$Y$8","v":6.8466022683365813},{"$f":"BV82*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR82*AFUDC!$Y$8","v":7.3721024534547208},{"$f":"CS82*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D82:D83)","v":100.73222458885888},{"$f":"SUM(E82:E83)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA82:AA83)","v":105.30237892858541},{"$f":"SUM(AB82:AB83)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX82:AX83)","v":111.72006832939097},{"$f":"SUM(AY82:AY83)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU82:BU83)","v":116.78873386511249},{"$f":"SUM(BV82:BV83)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR82:CR83)","v":125.75266938531331},{"$f":"SUM(CS82:CS83)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D87:W87))","v":334090.04243708134},{"$f":"HLOOKUP(D74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":287150.39999999997},{"$f":"HLOOKUP(E74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":292893.408},{"$f":"HLOOKUP(F74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":298751.27616000001},{"$f":"HLOOKUP(G74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":304726.30168320006},{"$f":"HLOOKUP(H74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":310820.82771686401},{"$f":"HLOOKUP(I74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":317037.24427120131},{"$f":"HLOOKUP(J74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":323377.98915662529},{"$f":"HLOOKUP(K74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":329845.54893975781},{"$f":"HLOOKUP(L74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":336442.45991855301},{"$f":"HLOOKUP(M74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":343171.30911692407},{"$f":"HLOOKUP(N74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":350034.73529926257},{"$f":"HLOOKUP(O74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":357035.43000524788},{"$f":"HLOOKUP(P74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":364176.13860535278},{"$f":"HLOOKUP(Q74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":371459.66137745982},{"$f":"HLOOKUP(R74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":378888.85460500908},{"$f":"HLOOKUP(S74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":386466.63169710932},{"$f":"HLOOKUP(T74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":394195.96433105145},{"$f":"HLOOKUP(U74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":402079.88361767255},{"$f":"HLOOKUP(V74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":410121.48129002599},{"$f":"HLOOKUP(W74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":418323.91091582656},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA87:AT87))","v":354539.02575457038},{"$f":"HLOOKUP(AA74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":304726.30168320006},{"$f":"HLOOKUP(AB74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":310820.82771686401},{"$f":"HLOOKUP(AC74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":317037.24427120131},{"$f":"HLOOKUP(AD74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":323377.98915662529},{"$f":"HLOOKUP(AE74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":329845.54893975781},{"$f":"HLOOKUP(AF74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":336442.45991855301},{"$f":"HLOOKUP(AG74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":343171.30911692407},{"$f":"HLOOKUP(AH74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":350034.73529926257},{"$f":"HLOOKUP(AI74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":357035.43000524788},{"$f":"HLOOKUP(AJ74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":364176.13860535278},{"$f":"HLOOKUP(AK74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":371459.66137745982},{"$f":"HLOOKUP(AL74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":378888.85460500908},{"$f":"HLOOKUP(AM74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":386466.63169710932},{"$f":"HLOOKUP(AN74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":394195.96433105145},{"$f":"HLOOKUP(AO74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":402079.88361767255},{"$f":"HLOOKUP(AP74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":410121.48129002599},{"$f":"HLOOKUP(AQ74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":418323.91091582656},{"$f":"HLOOKUP(AR74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":426690.38913414307},{"$f":"HLOOKUP(AS74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":435224.19691682584},{"$f":"HLOOKUP(AT74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":443928.68085516244},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX87:BQ87))","v":383764.44345181523},{"$f":"HLOOKUP(AX74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":329845.54893975781},{"$f":"HLOOKUP(AY74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":336442.45991855301},{"$f":"HLOOKUP(AZ74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":343171.30911692407},{"$f":"HLOOKUP(BA74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":350034.73529926257},{"$f":"HLOOKUP(BB74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":357035.43000524788},{"$f":"HLOOKUP(BC74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":364176.13860535278},{"$f":"HLOOKUP(BD74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":371459.66137745982},{"$f":"HLOOKUP(BE74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":378888.85460500908},{"$f":"HLOOKUP(BF74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":386466.63169710932},{"$f":"HLOOKUP(BG74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":394195.96433105145},{"$f":"HLOOKUP(BH74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":402079.88361767255},{"$f":"HLOOKUP(BI74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":410121.48129002599},{"$f":"HLOOKUP(BJ74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":418323.91091582656},{"$f":"HLOOKUP(BK74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":426690.38913414307},{"$f":"HLOOKUP(BL74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":435224.19691682584},{"$f":"HLOOKUP(BM74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":443928.68085516244},{"$f":"HLOOKUP(BN74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":452807.25447226572},{"$f":"HLOOKUP(BO74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":461863.39956171112},{"$f":"HLOOKUP(BP74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":471100.66755294526},{"$f":"HLOOKUP(BQ74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":480522.68090400414},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU87:CN87))","v":407253.89750661392},{"$f":"HLOOKUP(BU74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":350034.73529926257},{"$f":"HLOOKUP(BV74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":357035.43000524788},{"$f":"HLOOKUP(BW74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":364176.13860535278},{"$f":"HLOOKUP(BX74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":371459.66137745982},{"$f":"HLOOKUP(BY74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":378888.85460500908},{"$f":"HLOOKUP(BZ74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":386466.63169710932},{"$f":"HLOOKUP(CA74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":394195.96433105145},{"$f":"HLOOKUP(CB74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":402079.88361767255},{"$f":"HLOOKUP(CC74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":410121.48129002599},{"$f":"HLOOKUP(CD74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":418323.91091582656},{"$f":"HLOOKUP(CE74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":426690.38913414307},{"$f":"HLOOKUP(CF74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":435224.19691682584},{"$f":"HLOOKUP(CG74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":443928.68085516244},{"$f":"HLOOKUP(CH74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":452807.25447226572},{"$f":"HLOOKUP(CI74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":461863.39956171112},{"$f":"HLOOKUP(CJ74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":471100.66755294526},{"$f":"HLOOKUP(CK74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":480522.68090400414},{"$f":"HLOOKUP(CL74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":490133.1345220842},{"$f":"HLOOKUP(CM74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":499935.79721252579},{"$f":"HLOOKUP(CN74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":509934.51315677643},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR87:DK87))","v":449641.21026543289},{"$f":"HLOOKUP(CR74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":386466.63169710932},{"$f":"HLOOKUP(CS74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":394195.96433105145},{"$f":"HLOOKUP(CT74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":402079.88361767255},{"$f":"HLOOKUP(CU74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":410121.48129002599},{"$f":"HLOOKUP(CV74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":418323.91091582656},{"$f":"HLOOKUP(CW74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":426690.38913414307},{"$f":"HLOOKUP(CX74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":435224.19691682584},{"$f":"HLOOKUP(CY74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":443928.68085516244},{"$f":"HLOOKUP(CZ74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":452807.25447226572},{"$f":"HLOOKUP(DA74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":461863.39956171112},{"$f":"HLOOKUP(DB74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":471100.66755294526},{"$f":"HLOOKUP(DC74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":480522.68090400414},{"$f":"HLOOKUP(DD74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":490133.1345220842},{"$f":"HLOOKUP(DE74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":499935.79721252579},{"$f":"HLOOKUP(DF74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":509934.51315677643},{"$f":"HLOOKUP(DG74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":520133.20341991197},{"$f":"HLOOKUP(DH74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":530535.86748831009},{"$f":"HLOOKUP(DI74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":541146.58483807649},{"$f":"HLOOKUP(DJ74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":551969.51653483801},{"$f":"HLOOKUP(DK74,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$7)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D81*1000","v":563008.90686553472}]
[null,"Fuel Transport",3184215.1633236096,{"$f":"($D80/1000*$D81*24*HLOOKUP(D74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2702519.1139313108},{"$f":"($D80/1000*$D81*24*HLOOKUP(E74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2702519.1139313108},{"$f":"($D80/1000*$D81*24*HLOOKUP(F74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2972771.025324442},{"$f":"($D80/1000*$D81*24*HLOOKUP(G74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2972771.025324442},{"$f":"($D80/1000*$D81*24*HLOOKUP(H74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2972771.025324442},{"$f":"($D80/1000*$D81*24*HLOOKUP(I74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2972771.025324442},{"$f":"($D80/1000*$D81*24*HLOOKUP(J74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2972771.025324442},{"$f":"($D80/1000*$D81*24*HLOOKUP(K74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3270048.1278568869},{"$f":"($D80/1000*$D81*24*HLOOKUP(L74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3270048.1278568869},{"$f":"($D80/1000*$D81*24*HLOOKUP(M74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3270048.1278568869},{"$f":"($D80/1000*$D81*24*HLOOKUP(N74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3270048.1278568869},{"$f":"($D80/1000*$D81*24*HLOOKUP(O74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3270048.1278568869},{"$f":"($D80/1000*$D81*24*HLOOKUP(P74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3597052.9406425757},{"$f":"($D80/1000*$D81*24*HLOOKUP(Q74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3597052.9406425757},{"$f":"($D80/1000*$D81*24*HLOOKUP(R74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3597052.9406425757},{"$f":"($D80/1000*$D81*24*HLOOKUP(S74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3597052.9406425757},{"$f":"($D80/1000*$D81*24*HLOOKUP(T74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3597052.9406425757},{"$f":"($D80/1000*$D81*24*HLOOKUP(U74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},{"$f":"($D80/1000*$D81*24*HLOOKUP(V74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},{"$f":"($D80/1000*$D81*24*HLOOKUP(W74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},null,"Fuel Transport",3374820.9601611928,{"$f":"($D80/1000*$D81*24*HLOOKUP(AA74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2972771.025324442},{"$f":"($D80/1000*$D81*24*HLOOKUP(AB74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2972771.025324442},{"$f":"($D80/1000*$D81*24*HLOOKUP(AC74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2972771.025324442},{"$f":"($D80/1000*$D81*24*HLOOKUP(AD74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2972771.025324442},{"$f":"($D80/1000*$D81*24*HLOOKUP(AE74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3270048.1278568869},{"$f":"($D80/1000*$D81*24*HLOOKUP(AF74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3270048.1278568869},{"$f":"($D80/1000*$D81*24*HLOOKUP(AG74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3270048.1278568869},{"$f":"($D80/1000*$D81*24*HLOOKUP(AH74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3270048.1278568869},{"$f":"($D80/1000*$D81*24*HLOOKUP(AI74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3270048.1278568869},{"$f":"($D80/1000*$D81*24*HLOOKUP(AJ74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3597052.9406425757},{"$f":"($D80/1000*$D81*24*HLOOKUP(AK74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3597052.9406425757},{"$f":"($D80/1000*$D81*24*HLOOKUP(AL74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3597052.9406425757},{"$f":"($D80/1000*$D81*24*HLOOKUP(AM74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3597052.9406425757},{"$f":"($D80/1000*$D81*24*HLOOKUP(AN74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3597052.9406425757},{"$f":"($D80/1000*$D81*24*HLOOKUP(AO74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},{"$f":"($D80/1000*$D81*24*HLOOKUP(AP74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},{"$f":"($D80/1000*$D81*24*HLOOKUP(AQ74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},{"$f":"($D80/1000*$D81*24*HLOOKUP(AR74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},{"$f":"($D80/1000*$D81*24*HLOOKUP(AS74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},{"$f":"($D80/1000*$D81*24*HLOOKUP(AT74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4352434.0581775168},null,"Fuel Transport",3648752.5182736209,{"$f":"($D80/1000*$D81*24*HLOOKUP(AX74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3270048.1278568869},{"$f":"($D80/1000*$D81*24*HLOOKUP(AY74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3270048.1278568869},{"$f":"($D80/1000*$D81*24*HLOOKUP(AZ74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3270048.1278568869},{"$f":"($D80/1000*$D81*24*HLOOKUP(BA74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3270048.1278568869},{"$f":"($D80/1000*$D81*24*HLOOKUP(BB74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3270048.1278568869},{"$f":"($D80/1000*$D81*24*HLOOKUP(BC74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3597052.9406425757},{"$f":"($D80/1000*$D81*24*HLOOKUP(BD74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3597052.9406425757},{"$f":"($D80/1000*$D81*24*HLOOKUP(BE74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3597052.9406425757},{"$f":"($D80/1000*$D81*24*HLOOKUP(BF74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3597052.9406425757},{"$f":"($D80/1000*$D81*24*HLOOKUP(BG74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3597052.9406425757},{"$f":"($D80/1000*$D81*24*HLOOKUP(BH74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},{"$f":"($D80/1000*$D81*24*HLOOKUP(BI74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},{"$f":"($D80/1000*$D81*24*HLOOKUP(BJ74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},{"$f":"($D80/1000*$D81*24*HLOOKUP(BK74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},{"$f":"($D80/1000*$D81*24*HLOOKUP(BL74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},{"$f":"($D80/1000*$D81*24*HLOOKUP(BM74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4352434.0581775168},{"$f":"($D80/1000*$D81*24*HLOOKUP(BN74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4352434.0581775168},{"$f":"($D80/1000*$D81*24*HLOOKUP(BO74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4352434.0581775168},{"$f":"($D80/1000*$D81*24*HLOOKUP(BP74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4352434.0581775168},{"$f":"($D80/1000*$D81*24*HLOOKUP(BQ74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4352434.0581775168},null,"Fuel Transport",3852900.347621568,{"$f":"($D80/1000*$D81*24*HLOOKUP(BU74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3270048.1278568869},{"$f":"($D80/1000*$D81*24*HLOOKUP(BV74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3270048.1278568869},{"$f":"($D80/1000*$D81*24*HLOOKUP(BW74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3597052.9406425757},{"$f":"($D80/1000*$D81*24*HLOOKUP(BX74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3597052.9406425757},{"$f":"($D80/1000*$D81*24*HLOOKUP(BY74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3597052.9406425757},{"$f":"($D80/1000*$D81*24*HLOOKUP(BZ74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3597052.9406425757},{"$f":"($D80/1000*$D81*24*HLOOKUP(CA74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3597052.9406425757},{"$f":"($D80/1000*$D81*24*HLOOKUP(CB74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},{"$f":"($D80/1000*$D81*24*HLOOKUP(CC74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},{"$f":"($D80/1000*$D81*24*HLOOKUP(CD74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},{"$f":"($D80/1000*$D81*24*HLOOKUP(CE74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},{"$f":"($D80/1000*$D81*24*HLOOKUP(CF74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},{"$f":"($D80/1000*$D81*24*HLOOKUP(CG74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4352434.0581775168},{"$f":"($D80/1000*$D81*24*HLOOKUP(CH74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4352434.0581775168},{"$f":"($D80/1000*$D81*24*HLOOKUP(CI74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4352434.0581775168},{"$f":"($D80/1000*$D81*24*HLOOKUP(CJ74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4352434.0581775168},{"$f":"($D80/1000*$D81*24*HLOOKUP(CK74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4352434.0581775168},{"$f":"($D80/1000*$D81*24*HLOOKUP(CL74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4787677.4639952686},{"$f":"($D80/1000*$D81*24*HLOOKUP(CM74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4787677.4639952686},{"$f":"($D80/1000*$D81*24*HLOOKUP(CN74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4787677.4639952686},null,"Fuel Transport",4238190.3823837247,{"$f":"($D80/1000*$D81*24*HLOOKUP(CR74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3597052.9406425757},{"$f":"($D80/1000*$D81*24*HLOOKUP(CS74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3597052.9406425757},{"$f":"($D80/1000*$D81*24*HLOOKUP(CT74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},{"$f":"($D80/1000*$D81*24*HLOOKUP(CU74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},{"$f":"($D80/1000*$D81*24*HLOOKUP(CV74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},{"$f":"($D80/1000*$D81*24*HLOOKUP(CW74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},{"$f":"($D80/1000*$D81*24*HLOOKUP(CX74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3956758.2347068335},{"$f":"($D80/1000*$D81*24*HLOOKUP(CY74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4352434.0581775168},{"$f":"($D80/1000*$D81*24*HLOOKUP(CZ74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4352434.0581775168},{"$f":"($D80/1000*$D81*24*HLOOKUP(DA74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4352434.0581775168},{"$f":"($D80/1000*$D81*24*HLOOKUP(DB74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4352434.0581775168},{"$f":"($D80/1000*$D81*24*HLOOKUP(DC74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4352434.0581775168},{"$f":"($D80/1000*$D81*24*HLOOKUP(DD74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4787677.4639952686},{"$f":"($D80/1000*$D81*24*HLOOKUP(DE74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4787677.4639952686},{"$f":"($D80/1000*$D81*24*HLOOKUP(DF74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4787677.4639952686},{"$f":"($D80/1000*$D81*24*HLOOKUP(DG74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4787677.4639952686},{"$f":"($D80/1000*$D81*24*HLOOKUP(DH74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4787677.4639952686},{"$f":"($D80/1000*$D81*24*HLOOKUP(DI74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5266445.210394796},{"$f":"($D80/1000*$D81*24*HLOOKUP(DJ74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5266445.210394796},{"$f":"($D80/1000*$D81*24*HLOOKUP(DK74,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5266445.210394796}]
[null,"Capital Recovery & Taxes",11132038.614877794,{"$f":"VLOOKUP(D73,Assumptions!$A$4:$E$53,4,FALSE)*$D84*1000000","v":14049851.859007521},{"$f":"VLOOKUP(E73,Assumptions!$A$4:$E$53,4,FALSE)*$D84*1000000","v":13649923.716356013},{"$f":"VLOOKUP(F73,Assumptions!$A$4:$E$53,4,FALSE)*$D84*1000000","v":13221721.95405747},{"$f":"VLOOKUP(G73,Assumptions!$A$4:$E$53,4,FALSE)*$D84*1000000","v":12803572.390547372},{"$f":"VLOOKUP(H73,Assumptions!$A$4:$E$53,4,FALSE)*$D84*1000000","v":12394721.835138401},{"$f":"VLOOKUP(I73,Assumptions!$A$4:$E$53,4,FALSE)*$D84*1000000","v":11994484.691179276},{"$f":"VLOOKUP(J73,Assumptions!$A$4:$E$53,4,FALSE)*$D84*1000000","v":11602213.987182178},{"$f":"VLOOKUP(K73,Assumptions!$A$4:$E$53,4,FALSE)*$D84*1000000","v":11217311.033113591},{"$f":"VLOOKUP(L73,Assumptions!$A$4:$E$53,4,FALSE)*$D84*1000000","v":10836550.627825256},{"$f":"VLOOKUP(M73,Assumptions!$A$4:$E$53,4,FALSE)*$D84*1000000","v":10456388.912570432},{"$f":"VLOOKUP(N73,Assumptions!$A$4:$E$53,4,FALSE)*$D84*1000000","v":10076227.197315611},{"$f":"VLOOKUP(O73,Assumptions!$A$4:$E$53,4,FALSE)*$D84*1000000","v":9696065.4820607863},{"$f":"VLOOKUP(P73,Assumptions!$A$4:$E$53,4,FALSE)*$D84*1000000","v":9315903.7668059636},{"$f":"VLOOKUP(Q73,Assumptions!$A$4:$E$53,4,FALSE)*$D84*1000000","v":8935742.0515511371},{"$f":"VLOOKUP(R73,Assumptions!$A$4:$E$53,4,FALSE)*$D84*1000000","v":8555580.3362963144},{"$f":"VLOOKUP(S73,Assumptions!$A$4:$E$53,4,FALSE)*$D84*1000000","v":8175418.6210414926},{"$f":"VLOOKUP(T73,Assumptions!$A$4:$E$53,4,FALSE)*$D84*1000000","v":7795256.9057866698},{"$f":"VLOOKUP(U73,Assumptions!$A$4:$E$53,4,FALSE)*$D84*1000000","v":7415095.1905318489},{"$f":"VLOOKUP(V73,Assumptions!$A$4:$E$53,4,FALSE)*$D84*1000000","v":7034933.4752770243},{"$f":"VLOOKUP(W73,Assumptions!$A$4:$E$53,4,FALSE)*$D84*1000000","v":6654771.7600222034},null,"Capital Recovery & Taxes",11637091.836857509,{"$f":"VLOOKUP(AA73,Assumptions!$A$4:$E$53,4,FALSE)*$AA84*1000000","v":14687284.336132223},{"$f":"VLOOKUP(AB73,Assumptions!$A$4:$E$53,4,FALSE)*$AA84*1000000","v":14269211.718421442},{"$f":"VLOOKUP(AC73,Assumptions!$A$4:$E$53,4,FALSE)*$AA84*1000000","v":13821582.725658819},{"$f":"VLOOKUP(AD73,Assumptions!$A$4:$E$53,4,FALSE)*$AA84*1000000","v":13384461.993288605},{"$f":"VLOOKUP(AE73,Assumptions!$A$4:$E$53,4,FALSE)*$AA84*1000000","v":12957062.158860648},{"$f":"VLOOKUP(AF73,Assumptions!$A$4:$E$53,4,FALSE)*$AA84*1000000","v":12538666.520657497},{"$f":"VLOOKUP(AG73,Assumptions!$A$4:$E$53,4,FALSE)*$AA84*1000000","v":12128598.754523262},{"$f":"VLOOKUP(AH73,Assumptions!$A$4:$E$53,4,FALSE)*$AA84*1000000","v":11726233.008253969},{"$f":"VLOOKUP(AI73,Assumptions!$A$4:$E$53,4,FALSE)*$AA84*1000000","v":11328197.755460512},{"$f":"VLOOKUP(AJ73,Assumptions!$A$4:$E$53,4,FALSE)*$AA84*1000000","v":10930788.35487102},{"$f":"VLOOKUP(AK73,Assumptions!$A$4:$E$53,4,FALSE)*$AA84*1000000","v":10533378.954281529},{"$f":"VLOOKUP(AL73,Assumptions!$A$4:$E$53,4,FALSE)*$AA84*1000000","v":10135969.553692039},{"$f":"VLOOKUP(AM73,Assumptions!$A$4:$E$53,4,FALSE)*$AA84*1000000","v":9738560.1531025451},{"$f":"VLOOKUP(AN73,Assumptions!$A$4:$E$53,4,FALSE)*$AA84*1000000","v":9341150.7525130529},{"$f":"VLOOKUP(AO73,Assumptions!$A$4:$E$53,4,FALSE)*$AA84*1000000","v":8943741.3519235626},{"$f":"VLOOKUP(AP73,Assumptions!$A$4:$E$53,4,FALSE)*$AA84*1000000","v":8546331.9513340741},{"$f":"VLOOKUP(AQ73,Assumptions!$A$4:$E$53,4,FALSE)*$AA84*1000000","v":8148922.5507445829},{"$f":"VLOOKUP(AR73,Assumptions!$A$4:$E$53,4,FALSE)*$AA84*1000000","v":7751513.1501550935},{"$f":"VLOOKUP(AS73,Assumptions!$A$4:$E$53,4,FALSE)*$AA84*1000000","v":7354103.7495656023},{"$f":"VLOOKUP(AT73,Assumptions!$A$4:$E$53,4,FALSE)*$AA84*1000000","v":6956694.3489761148},null,"Capital Recovery & Taxes",12346318.368085738,{"$f":"VLOOKUP(AX73,Assumptions!$A$4:$E$53,4,FALSE)*$AX84*1000000","v":15582405.88960195},{"$f":"VLOOKUP(AY73,Assumptions!$A$4:$E$53,4,FALSE)*$AX84*1000000","v":15138853.693606721},{"$f":"VLOOKUP(AZ73,Assumptions!$A$4:$E$53,4,FALSE)*$AX84*1000000","v":14663943.799200898},{"$f":"VLOOKUP(BA73,Assumptions!$A$4:$E$53,4,FALSE)*$AX84*1000000","v":14200182.594701299},{"$f":"VLOOKUP(BB73,Assumptions!$A$4:$E$53,4,FALSE)*$AX84*1000000","v":13746734.731584696},{"$f":"VLOOKUP(BC73,Assumptions!$A$4:$E$53,4,FALSE)*$AX84*1000000","v":13302839.828503015},{"$f":"VLOOKUP(BD73,Assumptions!$A$4:$E$53,4,FALSE)*$AX84*1000000","v":12867780.342493992},{"$f":"VLOOKUP(BE73,Assumptions!$A$4:$E$53,4,FALSE)*$AX84*1000000","v":12440892.278577624},{"$f":"VLOOKUP(BF73,Assumptions!$A$4:$E$53,4,FALSE)*$AX84*1000000","v":12018598.631539036},{"$f":"VLOOKUP(BG73,Assumptions!$A$4:$E$53,4,FALSE)*$AX84*1000000","v":11596968.979480457},{"$f":"VLOOKUP(BH73,Assumptions!$A$4:$E$53,4,FALSE)*$AX84*1000000","v":11175339.327421876},{"$f":"VLOOKUP(BI73,Assumptions!$A$4:$E$53,4,FALSE)*$AX84*1000000","v":10753709.675363297},{"$f":"VLOOKUP(BJ73,Assumptions!$A$4:$E$53,4,FALSE)*$AX84*1000000","v":10332080.023304714},{"$f":"VLOOKUP(BK73,Assumptions!$A$4:$E$53,4,FALSE)*$AX84*1000000","v":9910450.371246133},{"$f":"VLOOKUP(BL73,Assumptions!$A$4:$E$53,4,FALSE)*$AX84*1000000","v":9488820.7191875521},{"$f":"VLOOKUP(BM73,Assumptions!$A$4:$E$53,4,FALSE)*$AX84*1000000","v":9067191.0671289749},{"$f":"VLOOKUP(BN73,Assumptions!$A$4:$E$53,4,FALSE)*$AX84*1000000","v":8645561.4150703941},{"$f":"VLOOKUP(BO73,Assumptions!$A$4:$E$53,4,FALSE)*$AX84*1000000","v":8223931.763011816},{"$f":"VLOOKUP(BP73,Assumptions!$A$4:$E$53,4,FALSE)*$AX84*1000000","v":7802302.1109532351},{"$f":"VLOOKUP(BQ73,Assumptions!$A$4:$E$53,4,FALSE)*$AX84*1000000","v":7380672.4588946579},null,"Capital Recovery & Taxes",12906462.658553367,{"$f":"VLOOKUP(BU73,Assumptions!$A$4:$E$53,4,FALSE)*$BU84*1000000","v":16289369.328465788},{"$f":"VLOOKUP(BV73,Assumptions!$A$4:$E$53,4,FALSE)*$BU84*1000000","v":15825693.462992433},{"$f":"VLOOKUP(BW73,Assumptions!$A$4:$E$53,4,FALSE)*$BU84*1000000","v":15329237.221091986},{"$f":"VLOOKUP(BX73,Assumptions!$A$4:$E$53,4,FALSE)*$BU84*1000000","v":14844435.477777811},{"$f":"VLOOKUP(BY73,Assumptions!$A$4:$E$53,4,FALSE)*$BU84*1000000","v":14370414.985317221},{"$f":"VLOOKUP(BZ73,Assumptions!$A$4:$E$53,4,FALSE)*$BU84*1000000","v":13906380.864363786},{"$f":"VLOOKUP(CA73,Assumptions!$A$4:$E$53,4,FALSE)*$BU84*1000000","v":13451583.017506102},{"$f":"VLOOKUP(CB73,Assumptions!$A$4:$E$53,4,FALSE)*$BU84*1000000","v":13005327.324751517},{"$f":"VLOOKUP(CC73,Assumptions!$A$4:$E$53,4,FALSE)*$BU84*1000000","v":12563874.49452672},{"$f":"VLOOKUP(CD73,Assumptions!$A$4:$E$53,4,FALSE)*$BU84*1000000","v":12123115.784294575},{"$f":"VLOOKUP(CE73,Assumptions!$A$4:$E$53,4,FALSE)*$BU84*1000000","v":11682357.074062431},{"$f":"VLOOKUP(CF73,Assumptions!$A$4:$E$53,4,FALSE)*$BU84*1000000","v":11241598.363830285},{"$f":"VLOOKUP(CG73,Assumptions!$A$4:$E$53,4,FALSE)*$BU84*1000000","v":10800839.653598139},{"$f":"VLOOKUP(CH73,Assumptions!$A$4:$E$53,4,FALSE)*$BU84*1000000","v":10360080.943365991},{"$f":"VLOOKUP(CI73,Assumptions!$A$4:$E$53,4,FALSE)*$BU84*1000000","v":9919322.2331338469},{"$f":"VLOOKUP(CJ73,Assumptions!$A$4:$E$53,4,FALSE)*$BU84*1000000","v":9478563.5229017027},{"$f":"VLOOKUP(CK73,Assumptions!$A$4:$E$53,4,FALSE)*$BU84*1000000","v":9037804.8126695603},{"$f":"VLOOKUP(CL73,Assumptions!$A$4:$E$53,4,FALSE)*$BU84*1000000","v":8597046.1024374161},{"$f":"VLOOKUP(CM73,Assumptions!$A$4:$E$53,4,FALSE)*$BU84*1000000","v":8156287.3922052681},{"$f":"VLOOKUP(CN73,Assumptions!$A$4:$E$53,4,FALSE)*$BU84*1000000","v":7715528.6819731267},null,"Capital Recovery & Taxes",13897077.89374184,{"$f":"VLOOKUP(CR73,Assumptions!$A$4:$E$53,4,FALSE)*$CR84*1000000","v":17539634.242663328},{"$f":"VLOOKUP(CS73,Assumptions!$A$4:$E$53,4,FALSE)*$CR84*1000000","v":17040369.665652294},{"$f":"VLOOKUP(CT73,Assumptions!$A$4:$E$53,4,FALSE)*$CR84*1000000","v":16505808.705995964},{"$f":"VLOOKUP(CU73,Assumptions!$A$4:$E$53,4,FALSE)*$CR84*1000000","v":15983796.767628487},{"$f":"VLOOKUP(CV73,Assumptions!$A$4:$E$53,4,FALSE)*$CR84*1000000","v":15473393.578061357},{"$f":"VLOOKUP(CW73,Assumptions!$A$4:$E$53,4,FALSE)*$CR84*1000000","v":14973743.248234523},{"$f":"VLOOKUP(CX73,Assumptions!$A$4:$E$53,4,FALSE)*$CR84*1000000","v":14484038.108189922},{"$f":"VLOOKUP(CY73,Assumptions!$A$4:$E$53,4,FALSE)*$CR84*1000000","v":14003530.761846945},{"$f":"VLOOKUP(CZ73,Assumptions!$A$4:$E$53,4,FALSE)*$CR84*1000000","v":13528194.914190726},{"$f":"VLOOKUP(DA73,Assumptions!$A$4:$E$53,4,FALSE)*$CR84*1000000","v":13053606.462615114},{"$f":"VLOOKUP(DB73,Assumptions!$A$4:$E$53,4,FALSE)*$CR84*1000000","v":12579018.011039501},{"$f":"VLOOKUP(DC73,Assumptions!$A$4:$E$53,4,FALSE)*$CR84*1000000","v":12104429.559463888},{"$f":"VLOOKUP(DD73,Assumptions!$A$4:$E$53,4,FALSE)*$CR84*1000000","v":11629841.107888276},{"$f":"VLOOKUP(DE73,Assumptions!$A$4:$E$53,4,FALSE)*$CR84*1000000","v":11155252.656312659},{"$f":"VLOOKUP(DF73,Assumptions!$A$4:$E$53,4,FALSE)*$CR84*1000000","v":10680664.204737047},{"$f":"VLOOKUP(DG73,Assumptions!$A$4:$E$53,4,FALSE)*$CR84*1000000","v":10206075.753161438},{"$f":"VLOOKUP(DH73,Assumptions!$A$4:$E$53,4,FALSE)*$CR84*1000000","v":9731487.3015858252},{"$f":"VLOOKUP(DI73,Assumptions!$A$4:$E$53,4,FALSE)*$CR84*1000000","v":9256898.8500102125},{"$f":"VLOOKUP(DJ73,Assumptions!$A$4:$E$53,4,FALSE)*$CR84*1000000","v":8782310.3984345999},{"$f":"VLOOKUP(DK73,Assumptions!$A$4:$E$53,4,FALSE)*$CR84*1000000","v":8307721.94685899}]
[null,"Transmission",0,{"$f":"VLOOKUP(D73,Assumptions!$A$4:$E$53,5,FALSE)*$E84*1000000","v":0},{"$f":"VLOOKUP(E73,Assumptions!$A$4:$E$53,5,FALSE)*$E84*1000000","v":0},{"$f":"VLOOKUP(F73,Assumptions!$A$4:$E$53,5,FALSE)*$E84*1000000","v":0},{"$f":"VLOOKUP(G73,Assumptions!$A$4:$E$53,5,FALSE)*$E84*1000000","v":0},{"$f":"VLOOKUP(H73,Assumptions!$A$4:$E$53,5,FALSE)*$E84*1000000","v":0},{"$f":"VLOOKUP(I73,Assumptions!$A$4:$E$53,5,FALSE)*$E84*1000000","v":0},{"$f":"VLOOKUP(J73,Assumptions!$A$4:$E$53,5,FALSE)*$E84*1000000","v":0},{"$f":"VLOOKUP(K73,Assumptions!$A$4:$E$53,5,FALSE)*$E84*1000000","v":0},{"$f":"VLOOKUP(L73,Assumptions!$A$4:$E$53,5,FALSE)*$E84*1000000","v":0},{"$f":"VLOOKUP(M73,Assumptions!$A$4:$E$53,5,FALSE)*$E84*1000000","v":0},{"$f":"VLOOKUP(N73,Assumptions!$A$4:$E$53,5,FALSE)*$E84*1000000","v":0},{"$f":"VLOOKUP(O73,Assumptions!$A$4:$E$53,5,FALSE)*$E84*1000000","v":0},{"$f":"VLOOKUP(P73,Assumptions!$A$4:$E$53,5,FALSE)*$E84*1000000","v":0},{"$f":"VLOOKUP(Q73,Assumptions!$A$4:$E$53,5,FALSE)*$E84*1000000","v":0},{"$f":"VLOOKUP(R73,Assumptions!$A$4:$E$53,5,FALSE)*$E84*1000000","v":0},{"$f":"VLOOKUP(S73,Assumptions!$A$4:$E$53,5,FALSE)*$E84*1000000","v":0},{"$f":"VLOOKUP(T73,Assumptions!$A$4:$E$53,5,FALSE)*$E84*1000000","v":0},{"$f":"VLOOKUP(U73,Assumptions!$A$4:$E$53,5,FALSE)*$E84*1000000","v":0},{"$f":"VLOOKUP(V73,Assumptions!$A$4:$E$53,5,FALSE)*$E84*1000000","v":0},{"$f":"VLOOKUP(W73,Assumptions!$A$4:$E$53,5,FALSE)*$E84*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA73,Assumptions!$A$4:$E$53,5,FALSE)*$AB84*1000000","v":0},{"$f":"VLOOKUP(AB73,Assumptions!$A$4:$E$53,5,FALSE)*$AB84*1000000","v":0},{"$f":"VLOOKUP(AC73,Assumptions!$A$4:$E$53,5,FALSE)*$AB84*1000000","v":0},{"$f":"VLOOKUP(AD73,Assumptions!$A$4:$E$53,5,FALSE)*$AB84*1000000","v":0},{"$f":"VLOOKUP(AE73,Assumptions!$A$4:$E$53,5,FALSE)*$AB84*1000000","v":0},{"$f":"VLOOKUP(AF73,Assumptions!$A$4:$E$53,5,FALSE)*$AB84*1000000","v":0},{"$f":"VLOOKUP(AG73,Assumptions!$A$4:$E$53,5,FALSE)*$AB84*1000000","v":0},{"$f":"VLOOKUP(AH73,Assumptions!$A$4:$E$53,5,FALSE)*$AB84*1000000","v":0},{"$f":"VLOOKUP(AI73,Assumptions!$A$4:$E$53,5,FALSE)*$AB84*1000000","v":0},{"$f":"VLOOKUP(AJ73,Assumptions!$A$4:$E$53,5,FALSE)*$AB84*1000000","v":0},{"$f":"VLOOKUP(AK73,Assumptions!$A$4:$E$53,5,FALSE)*$AB84*1000000","v":0},{"$f":"VLOOKUP(AL73,Assumptions!$A$4:$E$53,5,FALSE)*$AB84*1000000","v":0},{"$f":"VLOOKUP(AM73,Assumptions!$A$4:$E$53,5,FALSE)*$AB84*1000000","v":0},{"$f":"VLOOKUP(AN73,Assumptions!$A$4:$E$53,5,FALSE)*$AB84*1000000","v":0},{"$f":"VLOOKUP(AO73,Assumptions!$A$4:$E$53,5,FALSE)*$AB84*1000000","v":0},{"$f":"VLOOKUP(AP73,Assumptions!$A$4:$E$53,5,FALSE)*$AB84*1000000","v":0},{"$f":"VLOOKUP(AQ73,Assumptions!$A$4:$E$53,5,FALSE)*$AB84*1000000","v":0},{"$f":"VLOOKUP(AR73,Assumptions!$A$4:$E$53,5,FALSE)*$AB84*1000000","v":0},{"$f":"VLOOKUP(AS73,Assumptions!$A$4:$E$53,5,FALSE)*$AB84*1000000","v":0},{"$f":"VLOOKUP(AT73,Assumptions!$A$4:$E$53,5,FALSE)*$AB84*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX73,Assumptions!$A$4:$E$53,5,FALSE)*$AY84*1000000","v":0},{"$f":"VLOOKUP(AY73,Assumptions!$A$4:$E$53,5,FALSE)*$AY84*1000000","v":0},{"$f":"VLOOKUP(AZ73,Assumptions!$A$4:$E$53,5,FALSE)*$AY84*1000000","v":0},{"$f":"VLOOKUP(BA73,Assumptions!$A$4:$E$53,5,FALSE)*$AY84*1000000","v":0},{"$f":"VLOOKUP(BB73,Assumptions!$A$4:$E$53,5,FALSE)*$AY84*1000000","v":0},{"$f":"VLOOKUP(BC73,Assumptions!$A$4:$E$53,5,FALSE)*$AY84*1000000","v":0},{"$f":"VLOOKUP(BD73,Assumptions!$A$4:$E$53,5,FALSE)*$AY84*1000000","v":0},{"$f":"VLOOKUP(BE73,Assumptions!$A$4:$E$53,5,FALSE)*$AY84*1000000","v":0},{"$f":"VLOOKUP(BF73,Assumptions!$A$4:$E$53,5,FALSE)*$AY84*1000000","v":0},{"$f":"VLOOKUP(BG73,Assumptions!$A$4:$E$53,5,FALSE)*$AY84*1000000","v":0},{"$f":"VLOOKUP(BH73,Assumptions!$A$4:$E$53,5,FALSE)*$AY84*1000000","v":0},{"$f":"VLOOKUP(BI73,Assumptions!$A$4:$E$53,5,FALSE)*$AY84*1000000","v":0},{"$f":"VLOOKUP(BJ73,Assumptions!$A$4:$E$53,5,FALSE)*$AY84*1000000","v":0},{"$f":"VLOOKUP(BK73,Assumptions!$A$4:$E$53,5,FALSE)*$AY84*1000000","v":0},{"$f":"VLOOKUP(BL73,Assumptions!$A$4:$E$53,5,FALSE)*$AY84*1000000","v":0},{"$f":"VLOOKUP(BM73,Assumptions!$A$4:$E$53,5,FALSE)*$AY84*1000000","v":0},{"$f":"VLOOKUP(BN73,Assumptions!$A$4:$E$53,5,FALSE)*$AY84*1000000","v":0},{"$f":"VLOOKUP(BO73,Assumptions!$A$4:$E$53,5,FALSE)*$AY84*1000000","v":0},{"$f":"VLOOKUP(BP73,Assumptions!$A$4:$E$53,5,FALSE)*$AY84*1000000","v":0},{"$f":"VLOOKUP(BQ73,Assumptions!$A$4:$E$53,5,FALSE)*$AY84*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU73,Assumptions!$A$4:$E$53,5,FALSE)*$BV84*1000000","v":0},{"$f":"VLOOKUP(BV73,Assumptions!$A$4:$E$53,5,FALSE)*$BV84*1000000","v":0},{"$f":"VLOOKUP(BW73,Assumptions!$A$4:$E$53,5,FALSE)*$BV84*1000000","v":0},{"$f":"VLOOKUP(BX73,Assumptions!$A$4:$E$53,5,FALSE)*$BV84*1000000","v":0},{"$f":"VLOOKUP(BY73,Assumptions!$A$4:$E$53,5,FALSE)*$BV84*1000000","v":0},{"$f":"VLOOKUP(BZ73,Assumptions!$A$4:$E$53,5,FALSE)*$BV84*1000000","v":0},{"$f":"VLOOKUP(CA73,Assumptions!$A$4:$E$53,5,FALSE)*$BV84*1000000","v":0},{"$f":"VLOOKUP(CB73,Assumptions!$A$4:$E$53,5,FALSE)*$BV84*1000000","v":0},{"$f":"VLOOKUP(CC73,Assumptions!$A$4:$E$53,5,FALSE)*$BV84*1000000","v":0},{"$f":"VLOOKUP(CD73,Assumptions!$A$4:$E$53,5,FALSE)*$BV84*1000000","v":0},{"$f":"VLOOKUP(CE73,Assumptions!$A$4:$E$53,5,FALSE)*$BV84*1000000","v":0},{"$f":"VLOOKUP(CF73,Assumptions!$A$4:$E$53,5,FALSE)*$BV84*1000000","v":0},{"$f":"VLOOKUP(CG73,Assumptions!$A$4:$E$53,5,FALSE)*$BV84*1000000","v":0},{"$f":"VLOOKUP(CH73,Assumptions!$A$4:$E$53,5,FALSE)*$BV84*1000000","v":0},{"$f":"VLOOKUP(CI73,Assumptions!$A$4:$E$53,5,FALSE)*$BV84*1000000","v":0},{"$f":"VLOOKUP(CJ73,Assumptions!$A$4:$E$53,5,FALSE)*$BV84*1000000","v":0},{"$f":"VLOOKUP(CK73,Assumptions!$A$4:$E$53,5,FALSE)*$BV84*1000000","v":0},{"$f":"VLOOKUP(CL73,Assumptions!$A$4:$E$53,5,FALSE)*$BV84*1000000","v":0},{"$f":"VLOOKUP(CM73,Assumptions!$A$4:$E$53,5,FALSE)*$BV84*1000000","v":0},{"$f":"VLOOKUP(CN73,Assumptions!$A$4:$E$53,5,FALSE)*$BV84*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR73,Assumptions!$A$4:$E$53,5,FALSE)*$CS84*1000000","v":0},{"$f":"VLOOKUP(CS73,Assumptions!$A$4:$E$53,5,FALSE)*$CS84*1000000","v":0},{"$f":"VLOOKUP(CT73,Assumptions!$A$4:$E$53,5,FALSE)*$CS84*1000000","v":0},{"$f":"VLOOKUP(CU73,Assumptions!$A$4:$E$53,5,FALSE)*$CS84*1000000","v":0},{"$f":"VLOOKUP(CV73,Assumptions!$A$4:$E$53,5,FALSE)*$CS84*1000000","v":0},{"$f":"VLOOKUP(CW73,Assumptions!$A$4:$E$53,5,FALSE)*$CS84*1000000","v":0},{"$f":"VLOOKUP(CX73,Assumptions!$A$4:$E$53,5,FALSE)*$CS84*1000000","v":0},{"$f":"VLOOKUP(CY73,Assumptions!$A$4:$E$53,5,FALSE)*$CS84*1000000","v":0},{"$f":"VLOOKUP(CZ73,Assumptions!$A$4:$E$53,5,FALSE)*$CS84*1000000","v":0},{"$f":"VLOOKUP(DA73,Assumptions!$A$4:$E$53,5,FALSE)*$CS84*1000000","v":0},{"$f":"VLOOKUP(DB73,Assumptions!$A$4:$E$53,5,FALSE)*$CS84*1000000","v":0},{"$f":"VLOOKUP(DC73,Assumptions!$A$4:$E$53,5,FALSE)*$CS84*1000000","v":0},{"$f":"VLOOKUP(DD73,Assumptions!$A$4:$E$53,5,FALSE)*$CS84*1000000","v":0},{"$f":"VLOOKUP(DE73,Assumptions!$A$4:$E$53,5,FALSE)*$CS84*1000000","v":0},{"$f":"VLOOKUP(DF73,Assumptions!$A$4:$E$53,5,FALSE)*$CS84*1000000","v":0},{"$f":"VLOOKUP(DG73,Assumptions!$A$4:$E$53,5,FALSE)*$CS84*1000000","v":0},{"$f":"VLOOKUP(DH73,Assumptions!$A$4:$E$53,5,FALSE)*$CS84*1000000","v":0},{"$f":"VLOOKUP(DI73,Assumptions!$A$4:$E$53,5,FALSE)*$CS84*1000000","v":0},{"$f":"VLOOKUP(DJ73,Assumptions!$A$4:$E$53,5,FALSE)*$CS84*1000000","v":0},{"$f":"VLOOKUP(DK73,Assumptions!$A$4:$E$53,5,FALSE)*$CS84*1000000","v":0}]
[null,"Misc Charges",113936.79578335422,{"$f":"(D87+D88)*Misc_Rev","v":96817.457539151583},97003.439110223568,105944.97821127217,106138.47343781548,106335.83856888967,106537.15100258533,106742.4896849549,116578.95682938256,116792.59119451986,117010.49824695991,117232.76344044876,117459.47393780739,128280.44250236494,128516.31210381685,128756.89909729779,129002.29783064837,129252.60453866595,141156.61362382083,141417.03272284233,141682.66020384425,null,"Misc Charges",120771.59378389608,{"$f":"(AA87+AA88)*Misc_Rev","v":106138.47343781548},106335.83856888967,106537.15100258533,106742.4896849549,116578.95682938256,116792.59119451986,117010.49824695991,117232.76344044876,117459.47393780739,128280.44250236494,128516.31210381685,128756.89909729779,129002.29783064837,129252.60453866595,141156.61362382083,141417.03272284233,141682.66020384425,141953.6002344662,142229.95906570059,155325.41094083429,null,"Misc Charges",130589.02928851654,{"$f":"(AX87+AX88)*Misc_Rev","v":116578.95682938256},116792.59119451986,117010.49824695991,117232.76344044876,117459.47393780739,128280.44250236494,128516.31210381685,128756.89909729779,129002.29783064837,129252.60453866595,141156.61362382083,141417.03272284233,141682.66020384425,141953.6002344662,142229.95906570059,155325.41094083429,155612.93466885059,155906.2088714272,156205.3485580553,156510.47103841597,null,"Misc Charges",137960.83507423103,{"$f":"(BU87+BU88)*Misc_Rev","v":117232.76344044876},117459.47393780739,128280.44250236494,128516.31210381685,128756.89909729779,129002.29783064837,129252.60453866595,141156.61362382083,141417.03272284233,141682.66020384425,141953.6002344662,142229.95906570059,155325.41094083429,155612.93466885059,155906.2088714272,156205.3485580553,156510.47103841597,170916.61842238597,171234.06785095323,171557.86626809184,null,"Misc Charges",151810.73829635038,{"$f":"(CR87+CR88)*Misc_Rev","v":129002.29783064837},129252.60453866595,141156.61362382083,141417.03272284233,141682.66020384425,141953.6002344662,142229.95906570059,155325.41094083429,155612.93466885059,155906.2088714272,156205.3485580553,156510.47103841597,170916.61842238597,171234.06785095323,171557.86626809184,171888.14065357321,172225.02052676422,188073.05269682137,188423.54251688928,188781.04213335857]
[null,"Total Fixed Cost",14658837.800413232,{"$f":"SUM(D87:D91)","v":17136338.830477983},{"$f":"SUM(E87:E90)","v":16645336.238287324},{"$f":"SUM(F87:F90)","v":16493244.255541911},{"$f":"SUM(G87:G90)","v":16081069.717555014},{"$f":"SUM(H87:H90)","v":15678313.688179707},{"$f":"SUM(I87:I90)","v":15284292.960774919},{"$f":"SUM(J87:J90)","v":14898363.001663245},{"$f":"SUM(K87:K90)","v":14817204.709910236},{"$f":"SUM(L87:L90)","v":14443041.215600695},{"$f":"SUM(M87:M90)","v":14069608.349544242},{"$f":"SUM(N87:N90)","v":13696310.06047176},{"$f":"SUM(O87:O90)","v":13323149.039922921},{"$f":"SUM(P87:P90)","v":13277132.846053893},{"$f":"SUM(Q87:Q90)","v":12904254.653571174},{"$f":"SUM(R87:R90)","v":12531522.131543899},{"$f":"SUM(S87:S90)","v":12158938.193381177},{"$f":"SUM(T87:T90)","v":11786505.810760297},{"$f":"SUM(U87:U90)","v":11773933.308856355},{"$f":"SUM(V87:V90)","v":11401813.191273883},{"$f":"SUM(W87:W90)","v":11029853.905644864},null,"Total Fixed Cost",15375763.553008892,{"$f":"SUM(AA87:AA91)","v":18070920.136577681},{"$f":"SUM(AB87:AB90)","v":17552803.57146275},{"$f":"SUM(AC87:AC90)","v":17111390.995254464},{"$f":"SUM(AD87:AD90)","v":16680611.007769672},{"$f":"SUM(AE87:AE90)","v":16556955.835657293},{"$f":"SUM(AF87:AF90)","v":16145157.108432937},{"$f":"SUM(AG87:AG90)","v":15741818.191497073},{"$f":"SUM(AH87:AH90)","v":15346315.871410118},{"$f":"SUM(AI87:AI90)","v":14955281.313322647},{"$f":"SUM(AJ87:AJ90)","v":14892017.434118949},{"$f":"SUM(AK87:AK90)","v":14501891.556301564},{"$f":"SUM(AL87:AL90)","v":14111911.348939624},{"$f":"SUM(AM87:AM90)","v":13722079.725442231},{"$f":"SUM(AN87:AN90)","v":13332399.657486681},{"$f":"SUM(AO87:AO90)","v":13302579.47024807},{"$f":"SUM(AP87:AP90)","v":12913211.667330934},{"$f":"SUM(AQ87:AQ90)","v":12524004.696367243},{"$f":"SUM(AR87:AR90)","v":12134961.77399607},{"$f":"SUM(AS87:AS90)","v":11746086.181189261},{"$f":"SUM(AT87:AT90)","v":11753057.088008795},null,"Total Fixed Cost",16389063.023520947,{"$f":"SUM(AX87:AX91)","v":19298878.523227978},{"$f":"SUM(AY87:AY90)","v":18745344.281382162},{"$f":"SUM(AZ87:AZ90)","v":18277163.23617471},{"$f":"SUM(BA87:BA90)","v":17820265.457857449},{"$f":"SUM(BB87:BB90)","v":17373818.289446831},{"$f":"SUM(BC87:BC90)","v":17264068.907750942},{"$f":"SUM(BD87:BD90)","v":16836292.944514029},{"$f":"SUM(BE87:BE90)","v":16416834.073825208},{"$f":"SUM(BF87:BF90)","v":16002118.203878721},{"$f":"SUM(BG87:BG90)","v":15588217.884454083},{"$f":"SUM(BH87:BH90)","v":15534177.445746381},{"$f":"SUM(BI87:BI90)","v":15120589.391360156},{"$f":"SUM(BJ87:BJ90)","v":14707162.168927375},{"$f":"SUM(BK87:BK90)","v":14293898.99508711},{"$f":"SUM(BL87:BL90)","v":13880803.15081121},{"$f":"SUM(BM87:BM90)","v":13863553.806161653},{"$f":"SUM(BN87:BN90)","v":13450802.727720177},{"$f":"SUM(BO87:BO90)","v":13038229.220751043},{"$f":"SUM(BP87:BP90)","v":12625836.836683698},{"$f":"SUM(BQ87:BQ90)","v":12213629.197976179},null,"Total Fixed Cost",17176901.957089379,{"$f":"SUM(BU87:BU91)","v":20026684.955062386},{"$f":"SUM(BV87:BV90)","v":19452777.02085457},{"$f":"SUM(BW87:BW90)","v":19290466.300339915},{"$f":"SUM(BX87:BX90)","v":18812948.079797845},{"$f":"SUM(BY87:BY90)","v":18346356.780564807},{"$f":"SUM(BZ87:BZ90)","v":17889900.43670347},{"$f":"SUM(CA87:CA90)","v":17442831.92247973},{"$f":"SUM(CB87:CB90)","v":17364165.443076022},{"$f":"SUM(CC87:CC90)","v":16930754.210523579},{"$f":"SUM(CD87:CD90)","v":16498197.929917235},{"$f":"SUM(CE87:CE90)","v":16065805.697903408},{"$f":"SUM(CF87:CF90)","v":15633580.795453943},{"$f":"SUM(CG87:CG90)","v":15597202.392630819},{"$f":"SUM(CH87:CH90)","v":15165322.256015774},{"$f":"SUM(CI87:CI90)","v":14733619.690873075},{"$f":"SUM(CJ87:CJ90)","v":14302098.248632165},{"$f":"SUM(CK87:CK90)","v":13870761.551751081},{"$f":"SUM(CL87:CL90)","v":13874856.700954769},{"$f":"SUM(CM87:CM90)","v":13443900.653413063},{"$f":"SUM(CN87:CN90)","v":13013140.659125172},null,"Total Fixed Cost",18596227.103446014,{"$f":"SUM(CR87:CR91)","v":21652156.11283366},{"$f":"SUM(CS87:CS90)","v":21031618.57062592},{"$f":"SUM(CT87:CT90)","v":20864646.824320469},{"$f":"SUM(CU87:CU90)","v":20350676.483625345},{"$f":"SUM(CV87:CV90)","v":19848475.723684017},{"$f":"SUM(CW87:CW90)","v":19357191.872075498},{"$f":"SUM(CX87:CX90)","v":18876020.539813582},{"$f":"SUM(CY87:CY90)","v":18799893.500879623},{"$f":"SUM(CZ87:CZ90)","v":18333436.226840511},{"$f":"SUM(DA87:DA90)","v":17867903.920354344},{"$f":"SUM(DB87:DB90)","v":17402552.736769963},{"$f":"SUM(DC87:DC90)","v":16937386.298545409},{"$f":"SUM(DD87:DD90)","v":16907651.706405628},{"$f":"SUM(DE87:DE90)","v":16442865.917520454},{"$f":"SUM(DF87:DF90)","v":15978276.181889091},{"$f":"SUM(DG87:DG90)","v":15513886.420576617},{"$f":"SUM(DH87:DH90)","v":15049700.633069403},{"$f":"SUM(DI87:DI90)","v":15064490.645243086},{"$f":"SUM(DJ87:DJ90)","v":14600725.125364233},{"$f":"SUM(DK87:DK90)","v":14137176.06411932}]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D95:W95))","v":2726575.6543375091},{"$f":"HLOOKUP(D74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*D75","v":2343491.8444799995},{"$f":"HLOOKUP(E74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*E75","v":2390361.6813695999},{"$f":"HLOOKUP(F74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*F75","v":2438168.9149969919},{"$f":"HLOOKUP(G74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*G75","v":2486932.2932969318},{"$f":"HLOOKUP(H74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*H75","v":2536670.9391628704},{"$f":"HLOOKUP(I74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*I75","v":2587404.3579461277},{"$f":"HLOOKUP(J74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*J75","v":2639152.4451050502},{"$f":"HLOOKUP(K74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*K75","v":2691935.4940071511},{"$f":"HLOOKUP(L74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*L75","v":2745774.203887295},{"$f":"HLOOKUP(M74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*M75","v":2800689.6879650401},{"$f":"HLOOKUP(N74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*N75","v":2856703.4817243414},{"$f":"HLOOKUP(O74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*O75","v":2913837.5513588283},{"$f":"HLOOKUP(P74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*P75","v":2972114.3023860049},{"$f":"HLOOKUP(Q74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q75","v":3031556.5884337248},{"$f":"HLOOKUP(R74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*R75","v":3092187.7202023999},{"$f":"HLOOKUP(S74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*S75","v":3154031.4746064483},{"$f":"HLOOKUP(T74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*T75","v":3217112.1040985771},{"$f":"HLOOKUP(U74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*U75","v":3281454.3461805484},{"$f":"HLOOKUP(V74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*V75","v":3347083.4331041598},{"$f":"HLOOKUP(W74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*W75","v":3414025.1017662436},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA95:AT95))","v":2893463.8969881991},{"$f":"HLOOKUP(AA74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA75","v":2486932.2932969318},{"$f":"HLOOKUP(AB74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB75","v":2536670.9391628704},{"$f":"HLOOKUP(AC74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC75","v":2587404.3579461277},{"$f":"HLOOKUP(AD74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD75","v":2639152.4451050502},{"$f":"HLOOKUP(AE74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE75","v":2691935.4940071511},{"$f":"HLOOKUP(AF74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF75","v":2745774.203887295},{"$f":"HLOOKUP(AG74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG75","v":2800689.6879650401},{"$f":"HLOOKUP(AH74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH75","v":2856703.4817243414},{"$f":"HLOOKUP(AI74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI75","v":2913837.5513588283},{"$f":"HLOOKUP(AJ74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ75","v":2972114.3023860049},{"$f":"HLOOKUP(AK74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK75","v":3031556.5884337248},{"$f":"HLOOKUP(AL74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL75","v":3092187.7202023999},{"$f":"HLOOKUP(AM74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM75","v":3154031.4746064483},{"$f":"HLOOKUP(AN74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN75","v":3217112.1040985771},{"$f":"HLOOKUP(AO74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO75","v":3281454.3461805484},{"$f":"HLOOKUP(AP74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP75","v":3347083.4331041598},{"$f":"HLOOKUP(AQ74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ75","v":3414025.1017662436},{"$f":"HLOOKUP(AR74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR75","v":3482305.603801568},{"$f":"HLOOKUP(AS74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS75","v":3551951.7158775986},{"$f":"HLOOKUP(AT74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT75","v":3622990.7501951512},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX95:BQ95))","v":3131978.3758989549},{"$f":"HLOOKUP(AX74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX75","v":2691935.4940071511},{"$f":"HLOOKUP(AY74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY75","v":2745774.203887295},{"$f":"HLOOKUP(AZ74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ75","v":2800689.6879650401},{"$f":"HLOOKUP(BA74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA75","v":2856703.4817243414},{"$f":"HLOOKUP(BB74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB75","v":2913837.5513588283},{"$f":"HLOOKUP(BC74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC75","v":2972114.3023860049},{"$f":"HLOOKUP(BD74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD75","v":3031556.5884337248},{"$f":"HLOOKUP(BE74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE75","v":3092187.7202023999},{"$f":"HLOOKUP(BF74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF75","v":3154031.4746064483},{"$f":"HLOOKUP(BG74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG75","v":3217112.1040985771},{"$f":"HLOOKUP(BH74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH75","v":3281454.3461805484},{"$f":"HLOOKUP(BI74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI75","v":3347083.4331041598},{"$f":"HLOOKUP(BJ74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ75","v":3414025.1017662436},{"$f":"HLOOKUP(BK74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK75","v":3482305.603801568},{"$f":"HLOOKUP(BL74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL75","v":3551951.7158775986},{"$f":"HLOOKUP(BM74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM75","v":3622990.7501951512},{"$f":"HLOOKUP(BN74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN75","v":3695450.5651990548},{"$f":"HLOOKUP(BO74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO75","v":3769359.5765030361},{"$f":"HLOOKUP(BP74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP75","v":3844746.7680330966},{"$f":"HLOOKUP(BQ74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ75","v":3921641.7033937583},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU95:CN95))","v":3323680.5083309771},{"$f":"HLOOKUP(BU74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU75","v":2856703.4817243414},{"$f":"HLOOKUP(BV74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV75","v":2913837.5513588283},{"$f":"HLOOKUP(BW74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW75","v":2972114.3023860049},{"$f":"HLOOKUP(BX74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX75","v":3031556.5884337248},{"$f":"HLOOKUP(BY74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY75","v":3092187.7202023999},{"$f":"HLOOKUP(BZ74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ75","v":3154031.4746064483},{"$f":"HLOOKUP(CA74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA75","v":3217112.1040985771},{"$f":"HLOOKUP(CB74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB75","v":3281454.3461805484},{"$f":"HLOOKUP(CC74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC75","v":3347083.4331041598},{"$f":"HLOOKUP(CD74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD75","v":3414025.1017662436},{"$f":"HLOOKUP(CE74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE75","v":3482305.603801568},{"$f":"HLOOKUP(CF74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF75","v":3551951.7158775986},{"$f":"HLOOKUP(CG74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG75","v":3622990.7501951512},{"$f":"HLOOKUP(CH74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH75","v":3695450.5651990548},{"$f":"HLOOKUP(CI74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI75","v":3769359.5765030361},{"$f":"HLOOKUP(CJ74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ75","v":3844746.7680330966},{"$f":"HLOOKUP(CK74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK75","v":3921641.7033937583},{"$f":"HLOOKUP(CL74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL75","v":4000074.5374616333},{"$f":"HLOOKUP(CM74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM75","v":4080076.0282108653},{"$f":"HLOOKUP(CN74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN75","v":4161677.5487750829},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR95:DK95))","v":3669611.845218251},{"$f":"HLOOKUP(CR74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR75","v":3154031.4746064483},{"$f":"HLOOKUP(CS74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS75","v":3217112.1040985771},{"$f":"HLOOKUP(CT74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT75","v":3281454.3461805484},{"$f":"HLOOKUP(CU74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU75","v":3347083.4331041598},{"$f":"HLOOKUP(CV74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV75","v":3414025.1017662436},{"$f":"HLOOKUP(CW74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW75","v":3482305.603801568},{"$f":"HLOOKUP(CX74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX75","v":3551951.7158775986},{"$f":"HLOOKUP(CY74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY75","v":3622990.7501951512},{"$f":"HLOOKUP(CZ74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ75","v":3695450.5651990548},{"$f":"HLOOKUP(DA74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA75","v":3769359.5765030361},{"$f":"HLOOKUP(DB74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB75","v":3844746.7680330966},{"$f":"HLOOKUP(DC74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC75","v":3921641.7033937583},{"$f":"HLOOKUP(DD74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD75","v":4000074.5374616333},{"$f":"HLOOKUP(DE74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE75","v":4080076.0282108653},{"$f":"HLOOKUP(DF74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF75","v":4161677.5487750829},{"$f":"HLOOKUP(DG74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG75","v":4244911.0997505859},{"$f":"HLOOKUP(DH74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH75","v":4329809.3217455959},{"$f":"HLOOKUP(DI74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI75","v":4416405.5081805093},{"$f":"HLOOKUP(DJ74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ75","v":4504733.6183441197},{"$f":"HLOOKUP(DK74,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$7)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK75","v":4594828.2907110015}]
[null,"Fuel Cost",22848424.534851104,{"$f":"HLOOKUP(D74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D76","v":14614291.818135276},{"$f":"HLOOKUP(E74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E76","v":14919576.862151064},{"$f":"HLOOKUP(F74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F76","v":14995425.398048475},{"$f":"HLOOKUP(G74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G76","v":15765591.387757299},{"$f":"HLOOKUP(H74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H76","v":16910912.502936162},{"$f":"HLOOKUP(I74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I76","v":19292030.854732223},{"$f":"HLOOKUP(J74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J76","v":20572439.780713841},{"$f":"HLOOKUP(K74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K76","v":21166540.623174239},{"$f":"HLOOKUP(L74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L76","v":22365168.429076772},{"$f":"HLOOKUP(M74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M76","v":23591827.537205692},{"$f":"HLOOKUP(N74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N76","v":25213597.283768076},{"$f":"HLOOKUP(O74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O76","v":27342921.801683739},{"$f":"HLOOKUP(P74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P76","v":29011347.378957912},{"$f":"HLOOKUP(Q74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q76","v":31414978.374168701},{"$f":"HLOOKUP(R74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R76","v":32561400.266321801},{"$f":"HLOOKUP(S74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S76","v":34301856.126538977},{"$f":"HLOOKUP(T74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T76","v":35807048.334119953},{"$f":"HLOOKUP(U74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U76","v":38203815.822947755},{"$f":"HLOOKUP(V74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V76","v":40260501.302349173},{"$f":"HLOOKUP(W74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W76","v":42619055.602518447},null,"Fuel Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA96:AT96))","v":27140392.633035168},{"$f":"HLOOKUP(AA74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA76","v":15765591.387757299},{"$f":"HLOOKUP(AB74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB76","v":16910912.502936162},{"$f":"HLOOKUP(AC74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC76","v":19292030.854732223},{"$f":"HLOOKUP(AD74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD76","v":20572439.780713841},{"$f":"HLOOKUP(AE74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE76","v":21166540.623174239},{"$f":"HLOOKUP(AF74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF76","v":22365168.429076772},{"$f":"HLOOKUP(AG74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG76","v":23591827.537205692},{"$f":"HLOOKUP(AH74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH76","v":25213597.283768076},{"$f":"HLOOKUP(AI74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI76","v":27342921.801683739},{"$f":"HLOOKUP(AJ74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ76","v":29011347.378957912},{"$f":"HLOOKUP(AK74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK76","v":31414978.374168701},{"$f":"HLOOKUP(AL74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL76","v":32561400.266321801},{"$f":"HLOOKUP(AM74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM76","v":34301856.126538977},{"$f":"HLOOKUP(AN74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN76","v":35807048.334119953},{"$f":"HLOOKUP(AO74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO76","v":38203815.822947755},{"$f":"HLOOKUP(AP74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP76","v":40260501.302349173},{"$f":"HLOOKUP(AQ74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ76","v":42619055.602518447},{"$f":"HLOOKUP(AR74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR76","v":44590477.866128385},{"$f":"HLOOKUP(AS74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS76","v":46602318.078527212},{"$f":"HLOOKUP(AT74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT76","v":48877188.590046369},null,"Fuel Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX96:BQ96))","v":33906609.620892785},{"$f":"HLOOKUP(AX74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX76","v":21166540.623174239},{"$f":"HLOOKUP(AY74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY76","v":22365168.429076772},{"$f":"HLOOKUP(AZ74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ76","v":23591827.537205692},{"$f":"HLOOKUP(BA74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA76","v":25213597.283768076},{"$f":"HLOOKUP(BB74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB76","v":27342921.801683739},{"$f":"HLOOKUP(BC74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC76","v":29011347.378957912},{"$f":"HLOOKUP(BD74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD76","v":31414978.374168701},{"$f":"HLOOKUP(BE74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE76","v":32561400.266321801},{"$f":"HLOOKUP(BF74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF76","v":34301856.126538977},{"$f":"HLOOKUP(BG74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG76","v":35807048.334119953},{"$f":"HLOOKUP(BH74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH76","v":38203815.822947755},{"$f":"HLOOKUP(BI74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI76","v":40260501.302349173},{"$f":"HLOOKUP(BJ74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ76","v":42619055.602518447},{"$f":"HLOOKUP(BK74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK76","v":44590477.866128385},{"$f":"HLOOKUP(BL74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL76","v":46602318.078527212},{"$f":"HLOOKUP(BM74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM76","v":48877188.590046369},{"$f":"HLOOKUP(BN74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN76","v":51285540.014077462},{"$f":"HLOOKUP(BO74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO76","v":53876432.690238386},{"$f":"HLOOKUP(BP74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP76","v":56275156.350797698},{"$f":"HLOOKUP(BQ74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ76","v":56275156.350797698},null,"Fuel Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU96:CN96))","v":39166102.34206216},{"$f":"HLOOKUP(BU74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU76","v":25213597.283768076},{"$f":"HLOOKUP(BV74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV76","v":27342921.801683739},{"$f":"HLOOKUP(BW74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW76","v":29011347.378957912},{"$f":"HLOOKUP(BX74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX76","v":31414978.374168701},{"$f":"HLOOKUP(BY74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY76","v":32561400.266321801},{"$f":"HLOOKUP(BZ74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ76","v":34301856.126538977},{"$f":"HLOOKUP(CA74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA76","v":35807048.334119953},{"$f":"HLOOKUP(CB74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB76","v":38203815.822947755},{"$f":"HLOOKUP(CC74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC76","v":40260501.302349173},{"$f":"HLOOKUP(CD74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD76","v":42619055.602518447},{"$f":"HLOOKUP(CE74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE76","v":44590477.866128385},{"$f":"HLOOKUP(CF74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF76","v":46602318.078527212},{"$f":"HLOOKUP(CG74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG76","v":48877188.590046369},{"$f":"HLOOKUP(CH74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH76","v":51285540.014077462},{"$f":"HLOOKUP(CI74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI76","v":53876432.690238386},{"$f":"HLOOKUP(CJ74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ76","v":56275156.350797698},{"$f":"HLOOKUP(CK74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK76","v":56275156.350797698},{"$f":"HLOOKUP(CL74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL76","v":56275156.350797698},{"$f":"HLOOKUP(CM74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM76","v":56275156.350797698},{"$f":"HLOOKUP(CN74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN76","v":56275156.350797698},null,"Fuel Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR96:DK96))","v":47135205.054353528},{"$f":"HLOOKUP(CR74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CR76","v":34301856.126538977},{"$f":"HLOOKUP(CS74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CS76","v":35807048.334119953},{"$f":"HLOOKUP(CT74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CT76","v":38203815.822947755},{"$f":"HLOOKUP(CU74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CU76","v":40260501.302349173},{"$f":"HLOOKUP(CV74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CV76","v":42619055.602518447},{"$f":"HLOOKUP(CW74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CW76","v":44590477.866128385},{"$f":"HLOOKUP(CX74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CX76","v":46602318.078527212},{"$f":"HLOOKUP(CY74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CY76","v":48877188.590046369},{"$f":"HLOOKUP(CZ74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CZ76","v":51285540.014077462},{"$f":"HLOOKUP(DA74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DA76","v":53876432.690238386},{"$f":"HLOOKUP(DB74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DB76","v":56275156.350797698},{"$f":"HLOOKUP(DC74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DC76","v":56275156.350797698},{"$f":"HLOOKUP(DD74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DD76","v":56275156.350797698},{"$f":"HLOOKUP(DE74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DE76","v":56275156.350797698},{"$f":"HLOOKUP(DF74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DF76","v":56275156.350797698},{"$f":"HLOOKUP(DG74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DG76","v":56275156.350797698},{"$f":"HLOOKUP(DH74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DH76","v":56275156.350797698},{"$f":"HLOOKUP(DI74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DI76","v":56275156.350797698},{"$f":"HLOOKUP(DJ74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DJ76","v":56275156.350797698},{"$f":"HLOOKUP(DK74,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DK76","v":56275156.350797698}]
[null,"Variable Fuel Transport",1142.4212267425553,{"$f":"HLOOKUP(D74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*D96","v":730.71459090676387},{"$f":"HLOOKUP(E74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*E96","v":745.97884310755319},{"$f":"HLOOKUP(F74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*F96","v":749.7712699024238},{"$f":"HLOOKUP(G74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*G96","v":788.27956938786497},{"$f":"HLOOKUP(H74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*H96","v":845.54562514680811},{"$f":"HLOOKUP(I74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*I96","v":964.60154273661124},{"$f":"HLOOKUP(J74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*J96","v":1028.6219890356922},{"$f":"HLOOKUP(K74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*K96","v":1058.3270311587121},{"$f":"HLOOKUP(L74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*L96","v":1118.2584214538388},{"$f":"HLOOKUP(M74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*M96","v":1179.5913768602848},{"$f":"HLOOKUP(N74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*N96","v":1260.6798641884038},{"$f":"HLOOKUP(O74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*O96","v":1367.1460900841871},{"$f":"HLOOKUP(P74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*P96","v":1450.5673689478956},{"$f":"HLOOKUP(Q74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*Q96","v":1570.7489187084352},{"$f":"HLOOKUP(R74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*R96","v":1628.0700133160901},{"$f":"HLOOKUP(S74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*S96","v":1715.0928063269489},{"$f":"HLOOKUP(T74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*T96","v":1790.3524167059977},{"$f":"HLOOKUP(U74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*U96","v":1910.1907911473879},{"$f":"HLOOKUP(V74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*V96","v":2013.0250651174588},{"$f":"HLOOKUP(W74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*W96","v":2130.9527801259223},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA97:AT97))","v":1357.019631651759},{"$f":"HLOOKUP(AA74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AA96","v":788.27956938786497},{"$f":"HLOOKUP(AB74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AB96","v":845.54562514680811},{"$f":"HLOOKUP(AC74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AC96","v":964.60154273661124},{"$f":"HLOOKUP(AD74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AD96","v":1028.6219890356922},{"$f":"HLOOKUP(AE74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AE96","v":1058.3270311587121},{"$f":"HLOOKUP(AF74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AF96","v":1118.2584214538388},{"$f":"HLOOKUP(AG74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AG96","v":1179.5913768602848},{"$f":"HLOOKUP(AH74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AH96","v":1260.6798641884038},{"$f":"HLOOKUP(AI74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AI96","v":1367.1460900841871},{"$f":"HLOOKUP(AJ74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AJ96","v":1450.5673689478956},{"$f":"HLOOKUP(AK74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AK96","v":1570.7489187084352},{"$f":"HLOOKUP(AL74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AL96","v":1628.0700133160901},{"$f":"HLOOKUP(AM74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AM96","v":1715.0928063269489},{"$f":"HLOOKUP(AN74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AN96","v":1790.3524167059977},{"$f":"HLOOKUP(AO74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AO96","v":1910.1907911473879},{"$f":"HLOOKUP(AP74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AP96","v":2013.0250651174588},{"$f":"HLOOKUP(AQ74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AQ96","v":2130.9527801259223},{"$f":"HLOOKUP(AR74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AR96","v":2229.5238933064193},{"$f":"HLOOKUP(AS74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AS96","v":2330.1159039263607},{"$f":"HLOOKUP(AT74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AT96","v":2443.8594295023186},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX97:BQ97))","v":1695.3304810446391},{"$f":"HLOOKUP(AX74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AX96","v":1058.3270311587121},{"$f":"HLOOKUP(AY74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AY96","v":1118.2584214538388},{"$f":"HLOOKUP(AZ74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AZ96","v":1179.5913768602848},{"$f":"HLOOKUP(BA74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BA96","v":1260.6798641884038},{"$f":"HLOOKUP(BB74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BB96","v":1367.1460900841871},{"$f":"HLOOKUP(BC74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BC96","v":1450.5673689478956},{"$f":"HLOOKUP(BD74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BD96","v":1570.7489187084352},{"$f":"HLOOKUP(BE74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BE96","v":1628.0700133160901},{"$f":"HLOOKUP(BF74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BF96","v":1715.0928063269489},{"$f":"HLOOKUP(BG74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BG96","v":1790.3524167059977},{"$f":"HLOOKUP(BH74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BH96","v":1910.1907911473879},{"$f":"HLOOKUP(BI74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BI96","v":2013.0250651174588},{"$f":"HLOOKUP(BJ74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BJ96","v":2130.9527801259223},{"$f":"HLOOKUP(BK74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BK96","v":2229.5238933064193},{"$f":"HLOOKUP(BL74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BL96","v":2330.1159039263607},{"$f":"HLOOKUP(BM74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BM96","v":2443.8594295023186},{"$f":"HLOOKUP(BN74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BN96","v":2564.2770007038735},{"$f":"HLOOKUP(BO74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BO96","v":2693.8216345119195},{"$f":"HLOOKUP(BP74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BP96","v":2813.7578175398849},{"$f":"HLOOKUP(BQ74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BQ96","v":2813.7578175398849},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU97:CN97))","v":1958.3051171031082},{"$f":"HLOOKUP(BU74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BU96","v":1260.6798641884038},{"$f":"HLOOKUP(BV74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BV96","v":1367.1460900841871},{"$f":"HLOOKUP(BW74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BW96","v":1450.5673689478956},{"$f":"HLOOKUP(BX74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BX96","v":1570.7489187084352},{"$f":"HLOOKUP(BY74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BY96","v":1628.0700133160901},{"$f":"HLOOKUP(BZ74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BZ96","v":1715.0928063269489},{"$f":"HLOOKUP(CA74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CA96","v":1790.3524167059977},{"$f":"HLOOKUP(CB74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CB96","v":1910.1907911473879},{"$f":"HLOOKUP(CC74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CC96","v":2013.0250651174588},{"$f":"HLOOKUP(CD74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CD96","v":2130.9527801259223},{"$f":"HLOOKUP(CE74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CE96","v":2229.5238933064193},{"$f":"HLOOKUP(CF74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CF96","v":2330.1159039263607},{"$f":"HLOOKUP(CG74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CG96","v":2443.8594295023186},{"$f":"HLOOKUP(CH74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CH96","v":2564.2770007038735},{"$f":"HLOOKUP(CI74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CI96","v":2693.8216345119195},{"$f":"HLOOKUP(CJ74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CJ96","v":2813.7578175398849},{"$f":"HLOOKUP(CK74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CK96","v":2813.7578175398849},{"$f":"HLOOKUP(CL74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CL96","v":2813.7578175398849},{"$f":"HLOOKUP(CM74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CM96","v":2813.7578175398849},{"$f":"HLOOKUP(CN74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CN96","v":2813.7578175398849},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR97:DK97))","v":2356.7602527176768},{"$f":"HLOOKUP(CR74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CR96","v":1715.0928063269489},{"$f":"HLOOKUP(CS74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CS96","v":1790.3524167059977},{"$f":"HLOOKUP(CT74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CT96","v":1910.1907911473879},{"$f":"HLOOKUP(CU74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CU96","v":2013.0250651174588},{"$f":"HLOOKUP(CV74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CV96","v":2130.9527801259223},{"$f":"HLOOKUP(CW74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CW96","v":2229.5238933064193},{"$f":"HLOOKUP(CX74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CX96","v":2330.1159039263607},{"$f":"HLOOKUP(CY74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CY96","v":2443.8594295023186},{"$f":"HLOOKUP(CZ74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CZ96","v":2564.2770007038735},{"$f":"HLOOKUP(DA74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DA96","v":2693.8216345119195},{"$f":"HLOOKUP(DB74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DB96","v":2813.7578175398849},{"$f":"HLOOKUP(DC74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DC96","v":2813.7578175398849},{"$f":"HLOOKUP(DD74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DD96","v":2813.7578175398849},{"$f":"HLOOKUP(DE74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DE96","v":2813.7578175398849},{"$f":"HLOOKUP(DF74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DF96","v":2813.7578175398849},{"$f":"HLOOKUP(DG74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DG96","v":2813.7578175398849},{"$f":"HLOOKUP(DH74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DH96","v":2813.7578175398849},{"$f":"HLOOKUP(DI74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DI96","v":2813.7578175398849},{"$f":"HLOOKUP(DJ74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DJ96","v":2813.7578175398849},{"$f":"HLOOKUP(DK74,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DK96","v":2813.7578175398849}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA98:AT98))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX98:BQ98))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU98:CN98))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR98:DK98))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",828257.80229569087,{"$f":"(SUM(D95:D98))*Misc_Rev","v":549184.52959144511},560589.20757222839,564593.79882646899,591115.25453283533,629817.92433845985,708574.86758373573,751717.51353541191,772667.16344137921,813228.97990662884,854733.47770707728,909069.4458464284,979879.1685479118,1035799.3982623175,1115567.4553619009,1154658.516774911,1213027.0056409335,1263816.3904039317,1343520.8487756317,1412253.2138766295,1490804.2943023872,null,"Misc Charges",null,{"$f":"(SUM(AA95:AA98))*Misc_Rev","v":591115.25453283533},629817.92433845985,708574.86758373573,751717.51353541191,772667.16344137921,813228.97990662884,854733.47770707728,909069.4458464284,979879.1685479118,1035799.3982623175,1115567.4553619009,1154658.516774911,1213027.0056409335,1263816.3904039317,1343520.8487756317,1412253.2138766295,1490804.2943023872,1556861.2207919727,1624271.3314954385,1700244.9496981467,null,"Misc Charges",null,{"$f":"(SUM(AX95:AX98))*Misc_Rev","v":772667.16344137921},813228.97990662884,854733.47770707728,909069.4458464284,979879.1685479118,1035799.3982623175,1115567.4553619009,1154658.516774911,1213027.0056409335,1263816.3904039317,1343520.8487756317,1412253.2138766295,1490804.2943023872,1556861.2207919727,1624271.3314954385,1700244.9496981467,1780587.4404656817,1866888.5734859663,1947014.0633333796,1949504.2289200993,null,"Misc Charges",null,{"$f":"(SUM(BU95:BU98))*Misc_Rev","v":909069.4458464284},979879.1685479118,1035799.3982623175,1115567.4553619009,1154658.516774911,1213027.0056409335,1263816.3904039317,1343520.8487756317,1412253.2138766295,1490804.2943023872,1556861.2207919727,1624271.3314954385,1700244.9496981467,1780587.4404656817,1866888.5734859663,1947014.0633333796,1949504.2289200993,1952044.1978185533,1954634.9660949765,1957277.5497369282,null,"Misc Charges",null,{"$f":"(SUM(CR95:CR98))*Misc_Rev","v":1213027.0056409335},1263816.3904039317,1343520.8487756317,1412253.2138766295,1490804.2943023872,1556861.2207919727,1624271.3314954385,1700244.9496981467,1780587.4404656817,1866888.5734859663,1947014.0633333796,1949504.2289200993,1952044.1978185533,1954634.9660949765,1957277.5497369282,1959972.985051719,1962722.3290728054,1965526.6599743136,1968387.077493852,1971304.7033637811]
[null,"Total Variable Cost",25624323.614188019,{"$f":"SUM(D95:D99)","v":17507698.906797629},{"$f":"SUM(E95:E98)","v":17310684.522363771},{"$f":"SUM(F95:F98)","v":17434344.084315371},{"$f":"SUM(G95:G98)","v":18253311.960623618},{"$f":"SUM(H95:H98)","v":19448428.987724178},{"$f":"SUM(I95:I98)","v":21880399.814221088},{"$f":"SUM(J95:J98)","v":23212620.847807925},{"$f":"SUM(K95:K98)","v":23859534.444212548},{"$f":"SUM(L95:L98)","v":25112060.891385522},{"$f":"SUM(M95:M98)","v":26393696.816547591},{"$f":"SUM(N95:N98)","v":28071561.445356604},{"$f":"SUM(O95:O98)","v":30258126.499132648},{"$f":"SUM(P95:P98)","v":31984912.248712864},{"$f":"SUM(Q95:Q98)","v":34448105.711521141},{"$f":"SUM(R95:R98)","v":35655216.056537516},{"$f":"SUM(S95:S98)","v":37457602.693951748},{"$f":"SUM(T95:T98)","v":39025950.790635243},{"$f":"SUM(U95:U98)","v":41487180.359919451},{"$f":"SUM(V95:V98)","v":43609597.760518447},{"$f":"SUM(W95:W98)","v":46035211.657064818},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA100:AT100))","v":30087073.215712842},{"$f":"SUM(AA95:AA99)","v":18844427.215156455},{"$f":"SUM(AB95:AB98)","v":19448428.987724178},{"$f":"SUM(AC95:AC98)","v":21880399.814221088},{"$f":"SUM(AD95:AD98)","v":23212620.847807925},{"$f":"SUM(AE95:AE98)","v":23859534.444212548},{"$f":"SUM(AF95:AF98)","v":25112060.891385522},{"$f":"SUM(AG95:AG98)","v":26393696.816547591},{"$f":"SUM(AH95:AH98)","v":28071561.445356604},{"$f":"SUM(AI95:AI98)","v":30258126.499132648},{"$f":"SUM(AJ95:AJ98)","v":31984912.248712864},{"$f":"SUM(AK95:AK98)","v":34448105.711521141},{"$f":"SUM(AL95:AL98)","v":35655216.056537516},{"$f":"SUM(AM95:AM98)","v":37457602.693951748},{"$f":"SUM(AN95:AN98)","v":39025950.790635243},{"$f":"SUM(AO95:AO98)","v":41487180.359919451},{"$f":"SUM(AP95:AP98)","v":43609597.760518447},{"$f":"SUM(AQ95:AQ98)","v":46035211.657064818},{"$f":"SUM(AR95:AR98)","v":48075012.99382326},{"$f":"SUM(AS95:AS98)","v":50156599.910308741},{"$f":"SUM(AT95:AT98)","v":52502623.199671023},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX100:BQ100))","v":37108070.88775719},{"$f":"SUM(AX95:AX99)","v":24632201.607653927},{"$f":"SUM(AY95:AY98)","v":25112060.891385522},{"$f":"SUM(AZ95:AZ98)","v":26393696.816547591},{"$f":"SUM(BA95:BA98)","v":28071561.445356604},{"$f":"SUM(BB95:BB98)","v":30258126.499132648},{"$f":"SUM(BC95:BC98)","v":31984912.248712864},{"$f":"SUM(BD95:BD98)","v":34448105.711521141},{"$f":"SUM(BE95:BE98)","v":35655216.056537516},{"$f":"SUM(BF95:BF98)","v":37457602.693951748},{"$f":"SUM(BG95:BG98)","v":39025950.790635243},{"$f":"SUM(BH95:BH98)","v":41487180.359919451},{"$f":"SUM(BI95:BI98)","v":43609597.760518447},{"$f":"SUM(BJ95:BJ98)","v":46035211.657064818},{"$f":"SUM(BK95:BK98)","v":48075012.99382326},{"$f":"SUM(BL95:BL98)","v":50156599.910308741},{"$f":"SUM(BM95:BM98)","v":52502623.199671023},{"$f":"SUM(BN95:BN98)","v":54983554.85627722},{"$f":"SUM(BO95:BO98)","v":57648486.088375933},{"$f":"SUM(BP95:BP98)","v":60122716.876648329},{"$f":"SUM(BQ95:BQ98)","v":60199611.812008992},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU100:CN100))","v":42571495.547777139},{"$f":"SUM(BU95:BU99)","v":28980630.891203031},{"$f":"SUM(BV95:BV98)","v":30258126.499132648},{"$f":"SUM(BW95:BW98)","v":31984912.248712864},{"$f":"SUM(BX95:BX98)","v":34448105.711521141},{"$f":"SUM(BY95:BY98)","v":35655216.056537516},{"$f":"SUM(BZ95:BZ98)","v":37457602.693951748},{"$f":"SUM(CA95:CA98)","v":39025950.790635243},{"$f":"SUM(CB95:CB98)","v":41487180.359919451},{"$f":"SUM(CC95:CC98)","v":43609597.760518447},{"$f":"SUM(CD95:CD98)","v":46035211.657064818},{"$f":"SUM(CE95:CE98)","v":48075012.99382326},{"$f":"SUM(CF95:CF98)","v":50156599.910308741},{"$f":"SUM(CG95:CG98)","v":52502623.199671023},{"$f":"SUM(CH95:CH98)","v":54983554.85627722},{"$f":"SUM(CI95:CI98)","v":57648486.088375933},{"$f":"SUM(CJ95:CJ98)","v":60122716.876648329},{"$f":"SUM(CK95:CK98)","v":60199611.812008992},{"$f":"SUM(CL95:CL98)","v":60278044.646076865},{"$f":"SUM(CM95:CM98)","v":60358046.136826098},{"$f":"SUM(CN95:CN98)","v":60439647.657390319},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR100:DK100))","v":50913594.827184387},{"$f":"SUM(CR95:CR99)","v":38670629.69959268},{"$f":"SUM(CS95:CS98)","v":39025950.790635243},{"$f":"SUM(CT95:CT98)","v":41487180.359919451},{"$f":"SUM(CU95:CU98)","v":43609597.760518447},{"$f":"SUM(CV95:CV98)","v":46035211.657064818},{"$f":"SUM(CW95:CW98)","v":48075012.99382326},{"$f":"SUM(CX95:CX98)","v":50156599.910308741},{"$f":"SUM(CY95:CY98)","v":52502623.199671023},{"$f":"SUM(CZ95:CZ98)","v":54983554.85627722},{"$f":"SUM(DA95:DA98)","v":57648486.088375933},{"$f":"SUM(DB95:DB98)","v":60122716.876648329},{"$f":"SUM(DC95:DC98)","v":60199611.812008992},{"$f":"SUM(DD95:DD98)","v":60278044.646076865},{"$f":"SUM(DE95:DE98)","v":60358046.136826098},{"$f":"SUM(DF95:DF98)","v":60439647.657390319},{"$f":"SUM(DG95:DG98)","v":60522881.20836582},{"$f":"SUM(DH95:DH98)","v":60607779.430360831},{"$f":"SUM(DI95:DI98)","v":60694375.616795741},{"$f":"SUM(DJ95:DJ98)","v":60782703.726959355},{"$f":"SUM(DK95:DK98)","v":60872798.399326235}]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D102:W102))","v":40283161.414601251},{"$f":"D100+D92","v":34644037.737275615},33956020.760651097,33927588.33985728,34334381.678178631,35126742.675903887,37164692.774996005,38110983.849471167,38676739.154122785,39555102.106986217,40463305.16609183,41767871.505828366,43581275.539055571,45262045.094766758,47352360.365092315,48186738.188081414,49616540.887332924,50812456.60139554,53261113.668775804,55011410.95179233,57065065.562709682,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA102:AT102))","v":45462836.768721707},{"$f":"AA100+AA92","v":36915347.351734132},37001232.559186928,38991790.809475556,39893231.855577596,40416490.27986984,41257217.999818459,42135515.00804466,43417877.316766724,45213407.812455297,46876929.682831809,48949997.267822705,49767127.405477136,51179682.419393979,52358350.44812192,54789759.830167517,56522809.427849382,58559216.353432059,60209974.76781933,61902686.091498002,64255680.287679821,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX102:BQ102))","v":53497133.911278151},{"$f":"AX100+AX92","v":43931080.130881906},43857405.172767684,44670860.052722305,45891826.903214052,47631944.788579479,49248981.156463802,51284398.65603517,52072050.130362727,53459720.897830471,54614168.675089329,57021357.805665836,58730187.151878603,60742373.825992197,62368911.98891037,64037403.061119951,66366177.005832672,68434357.583997399,70686715.309126973,72748553.713332027,72413241.009985179,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU102:CN102))","v":59748397.504866511},{"$f":"BU100+BU92","v":49007315.84626542},49710903.519987218,51275378.549052775,53261053.791318983,54001572.837102324,55347503.130655214,56468782.713114977,58851345.802995473,60540351.971042022,62533409.586982056,64140818.69172667,65790180.705762684,68099825.592301846,70148877.11229299,72382105.779249012,74424815.125280499,74070373.363760069,74152901.347031638,73801946.790239155,73452788.31651549,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR102:DK102))","v":69509821.930630431},{"$f":"CR100+CR92","v":60322785.812426344},60057569.361261159,62351827.184239924,63960274.244143791,65883687.380748838,67432204.865898758,69032620.450122327,71302516.700550646,73316991.083117723,75516390.008730277,77525269.613418296,77136998.110554397,77185696.352482498,76800912.054346547,76417923.839279413,76036767.62894243,75657480.063430235,75758866.262038827,75383428.852323592,75009974.463445559]
[]
[null,"$/MWh",{"$f":"C102/AVERAGE(D75:W75)","v":53.651478968620935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z102/AVERAGE(AA75:AT75)","v":60.550074648977585},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW102/AVERAGE(AX75:BQ75)","v":71.250623191706325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT102/AVERAGE(BU75:CN75)","v":79.576422990953077},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ102/AVERAGE(CR75:DK75)","v":92.577261030760639}]
[null,"Fixed Cost $/kW-yr",{"$f":"C92/D81/1000","v":159.33519348275252},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z92/AA81/1000","v":167.1278647066184},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW92/AX81/1000","v":178.14198938609724},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT92/BU81/1000","v":186.70545605531933},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ92/CR81/1000","v":202.13290329832626}]
[null,"Variable Cost $/MWh",{"$f":"C100/AVERAGE(D75:W75)","v":34.127978321319986},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z100/AVERAGE(AA75:AT75)","v":40.071730201271599},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW100/AVERAGE(AX75:BQ75)","v":49.422707029120268},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT100/AVERAGE(BU75:CN75)","v":56.699216690982588},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ100/AVERAGE(CR75:DK75)","v":67.80971418736425}]
[]
[null,{"$f":"D109&\" \"&'Resource Options'!$B$10","v":"2020 Large Reciprocating Engine Facility"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA109&\" \"&'Resource Options'!$B$10","v":"2023 Large Reciprocating Engine Facility"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX109&\" \"&'Resource Options'!$B$10","v":"2027 Large Reciprocating Engine Facility"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU109&\" \"&'Resource Options'!$B$10","v":"2030 Large Reciprocating Engine Facility"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR109&\" \"&'Resource Options'!$B$10","v":"2035 Large Reciprocating Engine Facility"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2020,{"$f":"D109+1","v":2021},{"$f":"E109+1","v":2022},{"$f":"F109+1","v":2023},{"$f":"G109+1","v":2024},{"$f":"H109+1","v":2025},{"$f":"I109+1","v":2026},{"$f":"J109+1","v":2027},{"$f":"K109+1","v":2028},{"$f":"L109+1","v":2029},{"$f":"M109+1","v":2030},{"$f":"N109+1","v":2031},{"$f":"O109+1","v":2032},{"$f":"P109+1","v":2033},{"$f":"Q109+1","v":2034},{"$f":"R109+1","v":2035},{"$f":"S109+1","v":2036},{"$f":"T109+1","v":2037},{"$f":"U109+1","v":2038},{"$f":"V109+1","v":2039},null,"Year",null,2023,{"$f":"AA109+1","v":2024},{"$f":"AB109+1","v":2025},{"$f":"AC109+1","v":2026},{"$f":"AD109+1","v":2027},{"$f":"AE109+1","v":2028},{"$f":"AF109+1","v":2029},{"$f":"AG109+1","v":2030},{"$f":"AH109+1","v":2031},{"$f":"AI109+1","v":2032},{"$f":"AJ109+1","v":2033},{"$f":"AK109+1","v":2034},{"$f":"AL109+1","v":2035},{"$f":"AM109+1","v":2036},{"$f":"AN109+1","v":2037},{"$f":"AO109+1","v":2038},{"$f":"AP109+1","v":2039},{"$f":"AQ109+1","v":2040},{"$f":"AR109+1","v":2041},{"$f":"AS109+1","v":2042},null,"Year",null,2027,{"$f":"AX109+1","v":2028},{"$f":"AY109+1","v":2029},{"$f":"AZ109+1","v":2030},{"$f":"BA109+1","v":2031},{"$f":"BB109+1","v":2032},{"$f":"BC109+1","v":2033},{"$f":"BD109+1","v":2034},{"$f":"BE109+1","v":2035},{"$f":"BF109+1","v":2036},{"$f":"BG109+1","v":2037},{"$f":"BH109+1","v":2038},{"$f":"BI109+1","v":2039},{"$f":"BJ109+1","v":2040},{"$f":"BK109+1","v":2041},{"$f":"BL109+1","v":2042},{"$f":"BM109+1","v":2043},{"$f":"BN109+1","v":2044},{"$f":"BO109+1","v":2045},{"$f":"BP109+1","v":2046},null,"Year",null,2030,{"$f":"BU109+1","v":2031},{"$f":"BV109+1","v":2032},{"$f":"BW109+1","v":2033},{"$f":"BX109+1","v":2034},{"$f":"BY109+1","v":2035},{"$f":"BZ109+1","v":2036},{"$f":"CA109+1","v":2037},{"$f":"CB109+1","v":2038},{"$f":"CC109+1","v":2039},{"$f":"CD109+1","v":2040},{"$f":"CE109+1","v":2041},{"$f":"CF109+1","v":2042},{"$f":"CG109+1","v":2043},{"$f":"CH109+1","v":2044},{"$f":"CI109+1","v":2045},{"$f":"CJ109+1","v":2046},{"$f":"CK109+1","v":2047},{"$f":"CL109+1","v":2048},{"$f":"CM109+1","v":2049},null,"Year",null,2035,{"$f":"CR109+1","v":2036},{"$f":"CS109+1","v":2037},{"$f":"CT109+1","v":2038},{"$f":"CU109+1","v":2039},{"$f":"CV109+1","v":2040},{"$f":"CW109+1","v":2041},{"$f":"CX109+1","v":2042},{"$f":"CY109+1","v":2043},{"$f":"CZ109+1","v":2044},{"$f":"DA109+1","v":2045},{"$f":"DB109+1","v":2046},{"$f":"DC109+1","v":2047},{"$f":"DD109+1","v":2048},{"$f":"DE109+1","v":2049},{"$f":"DF109+1","v":2050},{"$f":"DG109+1","v":2051},{"$f":"DH109+1","v":2052},{"$f":"DI109+1","v":2053},{"$f":"DJ109+1","v":2054}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$10/100*'Resource Options'!$J$10*8760)*(1+'Resource Options'!$X$10)^($D109-$D$4)","v":1503472.5863999999},{"$f":"D110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"E110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"F110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"G110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"H110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"I110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"J110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"K110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"L110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"M110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"N110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"O110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"P110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"Q110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"R110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"S110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"T110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"U110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"V110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},null,"MWh",null,{"$f":"('Resource Options'!$V$10/100*'Resource Options'!$J$10*8760)*(1+'Resource Options'!$X$10)^($D109-$D$4)","v":1503472.5863999999},{"$f":"AA110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"AB110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"AC110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"AD110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"AE110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"AF110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"AG110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"AH110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"AI110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"AJ110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"AK110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"AL110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"AM110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"AN110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"AO110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"AP110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"AQ110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"AR110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"AS110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},null,"MWh",null,{"$f":"('Resource Options'!$V$10/100*'Resource Options'!$J$10*8760)*(1+'Resource Options'!$X$10)^($D109-$D$4)","v":1503472.5863999999},{"$f":"AX110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"AY110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"AZ110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"BA110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"BB110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"BC110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"BD110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"BE110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"BF110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"BG110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"BH110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"BI110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"BJ110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"BK110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"BL110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"BM110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"BN110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"BO110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"BP110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},null,"MWh",null,{"$f":"('Resource Options'!$V$10/100*'Resource Options'!$J$10*8760)*(1+'Resource Options'!$X$10)^($D109-$D$4)","v":1503472.5863999999},{"$f":"BU110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"BV110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"BW110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"BX110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"BY110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"BZ110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"CA110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"CB110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"CC110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"CD110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"CE110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"CF110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"CG110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"CH110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"CI110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"CJ110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"CK110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"CL110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"CM110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},null,"MWh",null,{"$f":"('Resource Options'!$V$10/100*'Resource Options'!$J$10*8760)*(1+'Resource Options'!$X$10)^($D109-$D$4)","v":1503472.5863999999},{"$f":"CR110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"CS110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"CT110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"CU110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"CV110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"CW110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"CX110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"CY110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"CZ110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"DA110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"DB110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"DC110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"DD110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"DE110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"DF110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"DG110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"DH110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"DI110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999},{"$f":"DJ110*(1-'Resource Options'!$AA$10)","v":1503472.5863999999}]
[null,"Fuel (Dth)",null,{"$f":"D110*$D115/1000","v":12473424.248798531},{"$f":"E110*$D115/1000","v":12473424.248798531},{"$f":"F110*$D115/1000","v":12473424.248798531},{"$f":"G110*$D115/1000","v":12473424.248798531},{"$f":"H110*$D115/1000","v":12473424.248798531},{"$f":"I110*$D115/1000","v":12473424.248798531},{"$f":"J110*$D115/1000","v":12473424.248798531},{"$f":"K110*$D115/1000","v":12473424.248798531},{"$f":"L110*$D115/1000","v":12473424.248798531},{"$f":"M110*$D115/1000","v":12473424.248798531},{"$f":"N110*$D115/1000","v":12473424.248798531},{"$f":"O110*$D115/1000","v":12473424.248798531},{"$f":"P110*$D115/1000","v":12473424.248798531},{"$f":"Q110*$D115/1000","v":12473424.248798531},{"$f":"R110*$D115/1000","v":12473424.248798531},{"$f":"S110*$D115/1000","v":12473424.248798531},{"$f":"T110*$D115/1000","v":12473424.248798531},{"$f":"U110*$D115/1000","v":12473424.248798531},{"$f":"V110*$D115/1000","v":12473424.248798531},{"$f":"W110*$D115/1000","v":12473424.248798531},null,"Fuel (Dth)",null,{"$f":"AA110*$D115/1000","v":12473424.248798531},{"$f":"AB110*$D115/1000","v":12473424.248798531},{"$f":"AC110*$D115/1000","v":12473424.248798531},{"$f":"AD110*$D115/1000","v":12473424.248798531},{"$f":"AE110*$D115/1000","v":12473424.248798531},{"$f":"AF110*$D115/1000","v":12473424.248798531},{"$f":"AG110*$D115/1000","v":12473424.248798531},{"$f":"AH110*$D115/1000","v":12473424.248798531},{"$f":"AI110*$D115/1000","v":12473424.248798531},{"$f":"AJ110*$D115/1000","v":12473424.248798531},{"$f":"AK110*$D115/1000","v":12473424.248798531},{"$f":"AL110*$D115/1000","v":12473424.248798531},{"$f":"AM110*$D115/1000","v":12473424.248798531},{"$f":"AN110*$D115/1000","v":12473424.248798531},{"$f":"AO110*$D115/1000","v":12473424.248798531},{"$f":"AP110*$D115/1000","v":12473424.248798531},{"$f":"AQ110*$D115/1000","v":12473424.248798531},{"$f":"AR110*$D115/1000","v":12473424.248798531},{"$f":"AS110*$D115/1000","v":12473424.248798531},{"$f":"AT110*$D115/1000","v":12473424.248798531},null,"Fuel (Dth)",null,{"$f":"AX110*$D115/1000","v":12473424.248798531},{"$f":"AY110*$D115/1000","v":12473424.248798531},{"$f":"AZ110*$D115/1000","v":12473424.248798531},{"$f":"BA110*$D115/1000","v":12473424.248798531},{"$f":"BB110*$D115/1000","v":12473424.248798531},{"$f":"BC110*$D115/1000","v":12473424.248798531},{"$f":"BD110*$D115/1000","v":12473424.248798531},{"$f":"BE110*$D115/1000","v":12473424.248798531},{"$f":"BF110*$D115/1000","v":12473424.248798531},{"$f":"BG110*$D115/1000","v":12473424.248798531},{"$f":"BH110*$D115/1000","v":12473424.248798531},{"$f":"BI110*$D115/1000","v":12473424.248798531},{"$f":"BJ110*$D115/1000","v":12473424.248798531},{"$f":"BK110*$D115/1000","v":12473424.248798531},{"$f":"BL110*$D115/1000","v":12473424.248798531},{"$f":"BM110*$D115/1000","v":12473424.248798531},{"$f":"BN110*$D115/1000","v":12473424.248798531},{"$f":"BO110*$D115/1000","v":12473424.248798531},{"$f":"BP110*$D115/1000","v":12473424.248798531},{"$f":"BQ110*$D115/1000","v":12473424.248798531},null,"Fuel (Dth)",null,{"$f":"BU110*$D115/1000","v":12473424.248798531},{"$f":"BV110*$D115/1000","v":12473424.248798531},{"$f":"BW110*$D115/1000","v":12473424.248798531},{"$f":"BX110*$D115/1000","v":12473424.248798531},{"$f":"BY110*$D115/1000","v":12473424.248798531},{"$f":"BZ110*$D115/1000","v":12473424.248798531},{"$f":"CA110*$D115/1000","v":12473424.248798531},{"$f":"CB110*$D115/1000","v":12473424.248798531},{"$f":"CC110*$D115/1000","v":12473424.248798531},{"$f":"CD110*$D115/1000","v":12473424.248798531},{"$f":"CE110*$D115/1000","v":12473424.248798531},{"$f":"CF110*$D115/1000","v":12473424.248798531},{"$f":"CG110*$D115/1000","v":12473424.248798531},{"$f":"CH110*$D115/1000","v":12473424.248798531},{"$f":"CI110*$D115/1000","v":12473424.248798531},{"$f":"CJ110*$D115/1000","v":12473424.248798531},{"$f":"CK110*$D115/1000","v":12473424.248798531},{"$f":"CL110*$D115/1000","v":12473424.248798531},{"$f":"CM110*$D115/1000","v":12473424.248798531},{"$f":"CN110*$D115/1000","v":12473424.248798531},null,"Fuel (Dth)",null,{"$f":"CR110*$D115/1000","v":12473424.248798531},{"$f":"CS110*$D115/1000","v":12473424.248798531},{"$f":"CT110*$D115/1000","v":12473424.248798531},{"$f":"CU110*$D115/1000","v":12473424.248798531},{"$f":"CV110*$D115/1000","v":12473424.248798531},{"$f":"CW110*$D115/1000","v":12473424.248798531},{"$f":"CX110*$D115/1000","v":12473424.248798531},{"$f":"CY110*$D115/1000","v":12473424.248798531},{"$f":"CZ110*$D115/1000","v":12473424.248798531},{"$f":"DA110*$D115/1000","v":12473424.248798531},{"$f":"DB110*$D115/1000","v":12473424.248798531},{"$f":"DC110*$D115/1000","v":12473424.248798531},{"$f":"DD110*$D115/1000","v":12473424.248798531},{"$f":"DE110*$D115/1000","v":12473424.248798531},{"$f":"DF110*$D115/1000","v":12473424.248798531},{"$f":"DG110*$D115/1000","v":12473424.248798531},{"$f":"DH110*$D115/1000","v":12473424.248798531},{"$f":"DI110*$D115/1000","v":12473424.248798531},{"$f":"DJ110*$D115/1000","v":12473424.248798531},{"$f":"DK110*$D115/1000","v":12473424.248798531}]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$10*D110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*E110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*F110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*G110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*H110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*I110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*J110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*K110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*L110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*M110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*N110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*O110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*P110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*Q110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*R110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*S110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*T110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*U110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*V110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*W110*$D115/1000/2204.62","v":661969.2450895973},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$10*AA110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*AB110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*AC110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*AD110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*AE110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*AF110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*AG110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*AH110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*AI110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*AJ110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*AK110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*AL110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*AM110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*AN110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*AO110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*AP110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*AQ110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*AR110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*AS110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*AT110*$D115/1000/2204.62","v":661969.2450895973},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$10*AX110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*AY110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*AZ110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*BA110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*BB110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*BC110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*BD110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*BE110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*BF110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*BG110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*BH110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*BI110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*BJ110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*BK110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*BL110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*BM110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*BN110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*BO110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*BP110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*BQ110*$D115/1000/2204.62","v":661969.2450895973},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$10*BU110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*BV110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*BW110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*BX110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*BY110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*BZ110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*CA110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*CB110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*CC110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*CD110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*CE110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*CF110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*CG110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*CH110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*CI110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*CJ110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*CK110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*CL110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*CM110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*CN110*$D115/1000/2204.62","v":661969.2450895973},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$10*CR110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*CS110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*CT110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*CU110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*CV110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*CW110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*CX110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*CY110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*CZ110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*DA110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*DB110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*DC110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*DD110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*DE110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*DF110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*DG110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*DH110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*DI110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*DJ110*$D115/1000/2204.62","v":661969.2450895973},{"$f":"'Resource Options'!$AB$10*DK110*$D115/1000/2204.62","v":661969.2450895973}]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses"]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D109,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":8296.4094999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA109,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":8172.5845511613115},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX109,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":8010.3546666363491},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU109,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7890.7991219424675},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(CR109,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$11)-ROW(Efficiency!$A$7)+1,FALSE)","v":7695.4920048095782}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$10","v":184.22200000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$10","v":184.22200000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$10","v":184.22200000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$10","v":184.22200000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$10","v":184.22200000000001}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D109,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":194.3960539473},{"$f":"'Resource Options'!$N$10*(1.02^(D109-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA109,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":203.21567421478713},{"$f":"'Resource Options'!$N$10*(1.02^(AA109-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX109,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":215.60072279351178},{"$f":"'Resource Options'!$N$10*(1.02^(AX109-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU109,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":225.3823848479793},{"$f":"'Resource Options'!$N$10*(1.02^(BU109-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR109,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$178)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":242.68125519535175},{"$f":"'Resource Options'!$N$10*(1.02^(CR109-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D117*AFUDC!$Y$9","v":12.10593650114653},{"$f":"E117*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA117*AFUDC!$Y$9","v":12.655174825456184},{"$f":"AB117*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX117*AFUDC!$Y$9","v":13.42644877167683},{"$f":"AY117*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU117*AFUDC!$Y$9","v":14.035597863453972},{"$f":"BV117*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR117*AFUDC!$Y$9","v":15.112878094788455},{"$f":"CS117*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D117:D118)","v":206.50199044844652},{"$f":"SUM(E117:E118)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA117:AA118)","v":215.87084904024331},{"$f":"SUM(AB117:AB118)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX117:AX118)","v":229.02717156518861},{"$f":"SUM(AY117:AY118)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU117:BU118)","v":239.41798271143327},{"$f":"SUM(BV117:BV118)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR117:CR118)","v":257.79413329014022},{"$f":"SUM(CS117:CS118)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D122:W122))","v":1560967.9369018411},{"$f":"HLOOKUP(D109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1341651.9816000003},{"$f":"HLOOKUP(E109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1368485.0212320001},{"$f":"HLOOKUP(F109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1395854.7216566403},{"$f":"HLOOKUP(G109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1423771.8160897733},{"$f":"HLOOKUP(H109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1452247.2524115683},{"$f":"HLOOKUP(I109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1481292.1974597997},{"$f":"HLOOKUP(J109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1510918.0414089959},{"$f":"HLOOKUP(K109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1541136.4022371757},{"$f":"HLOOKUP(L109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1571959.1302819191},{"$f":"HLOOKUP(M109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1603398.3128875578},{"$f":"HLOOKUP(N109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1635466.2791453088},{"$f":"HLOOKUP(O109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1668175.6047282151},{"$f":"HLOOKUP(P109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1701539.1168227794},{"$f":"HLOOKUP(Q109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1735569.8991592349},{"$f":"HLOOKUP(R109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1770281.2971424197},{"$f":"HLOOKUP(S109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1805686.9230852686},{"$f":"HLOOKUP(T109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1841800.661546974},{"$f":"HLOOKUP(U109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1878636.6747779131},{"$f":"HLOOKUP(V109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1916209.4082734718},{"$f":"HLOOKUP(W109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1954533.5964389418},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA122:AT122))","v":1656511.6623837289},{"$f":"HLOOKUP(AA109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1423771.8160897733},{"$f":"HLOOKUP(AB109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1452247.2524115683},{"$f":"HLOOKUP(AC109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1481292.1974597997},{"$f":"HLOOKUP(AD109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1510918.0414089959},{"$f":"HLOOKUP(AE109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1541136.4022371757},{"$f":"HLOOKUP(AF109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1571959.1302819191},{"$f":"HLOOKUP(AG109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1603398.3128875578},{"$f":"HLOOKUP(AH109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1635466.2791453088},{"$f":"HLOOKUP(AI109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1668175.6047282151},{"$f":"HLOOKUP(AJ109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1701539.1168227794},{"$f":"HLOOKUP(AK109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1735569.8991592349},{"$f":"HLOOKUP(AL109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1770281.2971424197},{"$f":"HLOOKUP(AM109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1805686.9230852686},{"$f":"HLOOKUP(AN109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1841800.661546974},{"$f":"HLOOKUP(AO109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1878636.6747779131},{"$f":"HLOOKUP(AP109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1916209.4082734718},{"$f":"HLOOKUP(AQ109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1954533.5964389418},{"$f":"HLOOKUP(AR109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1993624.2683677201},{"$f":"HLOOKUP(AS109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2033496.7537350748},{"$f":"HLOOKUP(AT109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2074166.6888097762},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX122:BQ122))","v":1793061.4967792111},{"$f":"HLOOKUP(AX109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1541136.4022371757},{"$f":"HLOOKUP(AY109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1571959.1302819191},{"$f":"HLOOKUP(AZ109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1603398.3128875578},{"$f":"HLOOKUP(BA109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1635466.2791453088},{"$f":"HLOOKUP(BB109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1668175.6047282151},{"$f":"HLOOKUP(BC109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1701539.1168227794},{"$f":"HLOOKUP(BD109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1735569.8991592349},{"$f":"HLOOKUP(BE109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1770281.2971424197},{"$f":"HLOOKUP(BF109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1805686.9230852686},{"$f":"HLOOKUP(BG109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1841800.661546974},{"$f":"HLOOKUP(BH109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1878636.6747779131},{"$f":"HLOOKUP(BI109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1916209.4082734718},{"$f":"HLOOKUP(BJ109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1954533.5964389418},{"$f":"HLOOKUP(BK109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1993624.2683677201},{"$f":"HLOOKUP(BL109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2033496.7537350748},{"$f":"HLOOKUP(BM109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2074166.6888097762},{"$f":"HLOOKUP(BN109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2115650.0225859713},{"$f":"HLOOKUP(BO109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2157963.0230376907},{"$f":"HLOOKUP(BP109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2201122.2834984446},{"$f":"HLOOKUP(BQ109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2245144.7291684132},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU122:CN122))","v":1902811.2048740727},{"$f":"HLOOKUP(BU109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1635466.2791453088},{"$f":"HLOOKUP(BV109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1668175.6047282151},{"$f":"HLOOKUP(BW109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1701539.1168227794},{"$f":"HLOOKUP(BX109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1735569.8991592349},{"$f":"HLOOKUP(BY109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1770281.2971424197},{"$f":"HLOOKUP(BZ109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1805686.9230852686},{"$f":"HLOOKUP(CA109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1841800.661546974},{"$f":"HLOOKUP(CB109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1878636.6747779131},{"$f":"HLOOKUP(CC109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1916209.4082734718},{"$f":"HLOOKUP(CD109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1954533.5964389418},{"$f":"HLOOKUP(CE109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1993624.2683677201},{"$f":"HLOOKUP(CF109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2033496.7537350748},{"$f":"HLOOKUP(CG109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2074166.6888097762},{"$f":"HLOOKUP(CH109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2115650.0225859713},{"$f":"HLOOKUP(CI109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2157963.0230376907},{"$f":"HLOOKUP(CJ109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2201122.2834984446},{"$f":"HLOOKUP(CK109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2245144.7291684132},{"$f":"HLOOKUP(CL109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2290047.6237517819},{"$f":"HLOOKUP(CM109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2335848.5762268179},{"$f":"HLOOKUP(CN109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2382565.5477513541},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR122:DK122))","v":2100857.3234153269},{"$f":"HLOOKUP(CR109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1805686.9230852686},{"$f":"HLOOKUP(CS109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1841800.661546974},{"$f":"HLOOKUP(CT109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1878636.6747779131},{"$f":"HLOOKUP(CU109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1916209.4082734718},{"$f":"HLOOKUP(CV109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1954533.5964389418},{"$f":"HLOOKUP(CW109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":1993624.2683677201},{"$f":"HLOOKUP(CX109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2033496.7537350748},{"$f":"HLOOKUP(CY109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2074166.6888097762},{"$f":"HLOOKUP(CZ109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2115650.0225859713},{"$f":"HLOOKUP(DA109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2157963.0230376907},{"$f":"HLOOKUP(DB109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2201122.2834984446},{"$f":"HLOOKUP(DC109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2245144.7291684132},{"$f":"HLOOKUP(DD109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2290047.6237517819},{"$f":"HLOOKUP(DE109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2335848.5762268179},{"$f":"HLOOKUP(DF109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2382565.5477513541},{"$f":"HLOOKUP(DG109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2430216.8587063812},{"$f":"HLOOKUP(DH109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2478821.1958805085},{"$f":"HLOOKUP(DI109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2528397.6197981192},{"$f":"HLOOKUP(DJ109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2578965.5721940813},{"$f":"HLOOKUP(DK109,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$8)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D116*1000","v":2630544.8836379633}]
[null,"Fuel Transport",5973374.5244527915,{"$f":"($D115/1000*$D116*24*HLOOKUP(D109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5069744.9760757275},{"$f":"($D115/1000*$D116*24*HLOOKUP(E109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5069744.9760757275},{"$f":"($D115/1000*$D116*24*HLOOKUP(F109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5576719.4736833004},{"$f":"($D115/1000*$D116*24*HLOOKUP(G109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5576719.4736833004},{"$f":"($D115/1000*$D116*24*HLOOKUP(H109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5576719.4736833004},{"$f":"($D115/1000*$D116*24*HLOOKUP(I109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5576719.4736833004},{"$f":"($D115/1000*$D116*24*HLOOKUP(J109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5576719.4736833004},{"$f":"($D115/1000*$D116*24*HLOOKUP(K109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6134391.4210516317},{"$f":"($D115/1000*$D116*24*HLOOKUP(L109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6134391.4210516317},{"$f":"($D115/1000*$D116*24*HLOOKUP(M109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6134391.4210516317},{"$f":"($D115/1000*$D116*24*HLOOKUP(N109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6134391.4210516317},{"$f":"($D115/1000*$D116*24*HLOOKUP(O109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6134391.4210516317},{"$f":"($D115/1000*$D116*24*HLOOKUP(P109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6747830.5631567957},{"$f":"($D115/1000*$D116*24*HLOOKUP(Q109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6747830.5631567957},{"$f":"($D115/1000*$D116*24*HLOOKUP(R109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6747830.5631567957},{"$f":"($D115/1000*$D116*24*HLOOKUP(S109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6747830.5631567957},{"$f":"($D115/1000*$D116*24*HLOOKUP(T109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6747830.5631567957},{"$f":"($D115/1000*$D116*24*HLOOKUP(U109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},{"$f":"($D115/1000*$D116*24*HLOOKUP(V109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},{"$f":"($D115/1000*$D116*24*HLOOKUP(W109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},null,"Fuel Transport",6330938.2419291707,{"$f":"($D115/1000*$D116*24*HLOOKUP(AA109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5576719.4736833004},{"$f":"($D115/1000*$D116*24*HLOOKUP(AB109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5576719.4736833004},{"$f":"($D115/1000*$D116*24*HLOOKUP(AC109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5576719.4736833004},{"$f":"($D115/1000*$D116*24*HLOOKUP(AD109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5576719.4736833004},{"$f":"($D115/1000*$D116*24*HLOOKUP(AE109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6134391.4210516317},{"$f":"($D115/1000*$D116*24*HLOOKUP(AF109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6134391.4210516317},{"$f":"($D115/1000*$D116*24*HLOOKUP(AG109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6134391.4210516317},{"$f":"($D115/1000*$D116*24*HLOOKUP(AH109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6134391.4210516317},{"$f":"($D115/1000*$D116*24*HLOOKUP(AI109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6134391.4210516317},{"$f":"($D115/1000*$D116*24*HLOOKUP(AJ109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6747830.5631567957},{"$f":"($D115/1000*$D116*24*HLOOKUP(AK109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6747830.5631567957},{"$f":"($D115/1000*$D116*24*HLOOKUP(AL109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6747830.5631567957},{"$f":"($D115/1000*$D116*24*HLOOKUP(AM109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6747830.5631567957},{"$f":"($D115/1000*$D116*24*HLOOKUP(AN109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6747830.5631567957},{"$f":"($D115/1000*$D116*24*HLOOKUP(AO109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},{"$f":"($D115/1000*$D116*24*HLOOKUP(AP109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},{"$f":"($D115/1000*$D116*24*HLOOKUP(AQ109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},{"$f":"($D115/1000*$D116*24*HLOOKUP(AR109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},{"$f":"($D115/1000*$D116*24*HLOOKUP(AS109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},{"$f":"($D115/1000*$D116*24*HLOOKUP(AT109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8164874.9814197235},null,"Fuel Transport",6844815.5105005903,{"$f":"($D115/1000*$D116*24*HLOOKUP(AX109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6134391.4210516317},{"$f":"($D115/1000*$D116*24*HLOOKUP(AY109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6134391.4210516317},{"$f":"($D115/1000*$D116*24*HLOOKUP(AZ109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6134391.4210516317},{"$f":"($D115/1000*$D116*24*HLOOKUP(BA109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6134391.4210516317},{"$f":"($D115/1000*$D116*24*HLOOKUP(BB109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6134391.4210516317},{"$f":"($D115/1000*$D116*24*HLOOKUP(BC109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6747830.5631567957},{"$f":"($D115/1000*$D116*24*HLOOKUP(BD109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6747830.5631567957},{"$f":"($D115/1000*$D116*24*HLOOKUP(BE109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6747830.5631567957},{"$f":"($D115/1000*$D116*24*HLOOKUP(BF109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6747830.5631567957},{"$f":"($D115/1000*$D116*24*HLOOKUP(BG109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6747830.5631567957},{"$f":"($D115/1000*$D116*24*HLOOKUP(BH109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},{"$f":"($D115/1000*$D116*24*HLOOKUP(BI109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},{"$f":"($D115/1000*$D116*24*HLOOKUP(BJ109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},{"$f":"($D115/1000*$D116*24*HLOOKUP(BK109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},{"$f":"($D115/1000*$D116*24*HLOOKUP(BL109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},{"$f":"($D115/1000*$D116*24*HLOOKUP(BM109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8164874.9814197235},{"$f":"($D115/1000*$D116*24*HLOOKUP(BN109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8164874.9814197235},{"$f":"($D115/1000*$D116*24*HLOOKUP(BO109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8164874.9814197235},{"$f":"($D115/1000*$D116*24*HLOOKUP(BP109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8164874.9814197235},{"$f":"($D115/1000*$D116*24*HLOOKUP(BQ109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8164874.9814197235},null,"Fuel Transport",7227783.1745878812,{"$f":"($D115/1000*$D116*24*HLOOKUP(BU109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6134391.4210516317},{"$f":"($D115/1000*$D116*24*HLOOKUP(BV109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6134391.4210516317},{"$f":"($D115/1000*$D116*24*HLOOKUP(BW109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6747830.5631567957},{"$f":"($D115/1000*$D116*24*HLOOKUP(BX109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6747830.5631567957},{"$f":"($D115/1000*$D116*24*HLOOKUP(BY109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6747830.5631567957},{"$f":"($D115/1000*$D116*24*HLOOKUP(BZ109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6747830.5631567957},{"$f":"($D115/1000*$D116*24*HLOOKUP(CA109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6747830.5631567957},{"$f":"($D115/1000*$D116*24*HLOOKUP(CB109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},{"$f":"($D115/1000*$D116*24*HLOOKUP(CC109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},{"$f":"($D115/1000*$D116*24*HLOOKUP(CD109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},{"$f":"($D115/1000*$D116*24*HLOOKUP(CE109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},{"$f":"($D115/1000*$D116*24*HLOOKUP(CF109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},{"$f":"($D115/1000*$D116*24*HLOOKUP(CG109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8164874.9814197235},{"$f":"($D115/1000*$D116*24*HLOOKUP(CH109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8164874.9814197235},{"$f":"($D115/1000*$D116*24*HLOOKUP(CI109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8164874.9814197235},{"$f":"($D115/1000*$D116*24*HLOOKUP(CJ109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8164874.9814197235},{"$f":"($D115/1000*$D116*24*HLOOKUP(CK109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8164874.9814197235},{"$f":"($D115/1000*$D116*24*HLOOKUP(CL109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8981362.4795616977},{"$f":"($D115/1000*$D116*24*HLOOKUP(CM109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8981362.4795616977},{"$f":"($D115/1000*$D116*24*HLOOKUP(CN109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8981362.4795616977},null,"Fuel Transport",7950561.4920466635,{"$f":"($D115/1000*$D116*24*HLOOKUP(CR109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6747830.5631567957},{"$f":"($D115/1000*$D116*24*HLOOKUP(CS109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6747830.5631567957},{"$f":"($D115/1000*$D116*24*HLOOKUP(CT109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},{"$f":"($D115/1000*$D116*24*HLOOKUP(CU109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},{"$f":"($D115/1000*$D116*24*HLOOKUP(CV109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},{"$f":"($D115/1000*$D116*24*HLOOKUP(CW109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},{"$f":"($D115/1000*$D116*24*HLOOKUP(CX109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7422613.6194724757},{"$f":"($D115/1000*$D116*24*HLOOKUP(CY109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8164874.9814197235},{"$f":"($D115/1000*$D116*24*HLOOKUP(CZ109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8164874.9814197235},{"$f":"($D115/1000*$D116*24*HLOOKUP(DA109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8164874.9814197235},{"$f":"($D115/1000*$D116*24*HLOOKUP(DB109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8164874.9814197235},{"$f":"($D115/1000*$D116*24*HLOOKUP(DC109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8164874.9814197235},{"$f":"($D115/1000*$D116*24*HLOOKUP(DD109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8981362.4795616977},{"$f":"($D115/1000*$D116*24*HLOOKUP(DE109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8981362.4795616977},{"$f":"($D115/1000*$D116*24*HLOOKUP(DF109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8981362.4795616977},{"$f":"($D115/1000*$D116*24*HLOOKUP(DG109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8981362.4795616977},{"$f":"($D115/1000*$D116*24*HLOOKUP(DH109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8981362.4795616977},{"$f":"($D115/1000*$D116*24*HLOOKUP(DI109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9879498.7275178656},{"$f":"($D115/1000*$D116*24*HLOOKUP(DJ109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9879498.7275178656},{"$f":"($D115/1000*$D116*24*HLOOKUP(DK109,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9879498.7275178656}]
[null,"Capital Recovery & Taxes",22820781.940474305,{"$f":"VLOOKUP(D108,Assumptions!$A$4:$E$53,4,FALSE)*$D119*1000000","v":28802326.030549612},{"$f":"VLOOKUP(E108,Assumptions!$A$4:$E$53,4,FALSE)*$D119*1000000","v":27982469.645654276},{"$f":"VLOOKUP(F108,Assumptions!$A$4:$E$53,4,FALSE)*$D119*1000000","v":27104652.079437621},{"$f":"VLOOKUP(G108,Assumptions!$A$4:$E$53,4,FALSE)*$D119*1000000","v":26247441.613547299},{"$f":"VLOOKUP(H108,Assumptions!$A$4:$E$53,4,FALSE)*$D119*1000000","v":25409294.200120244},{"$f":"VLOOKUP(I108,Assumptions!$A$4:$E$53,4,FALSE)*$D119*1000000","v":24588804.35969134},{"$f":"VLOOKUP(J108,Assumptions!$A$4:$E$53,4,FALSE)*$D119*1000000","v":23784645.794737209},{"$f":"VLOOKUP(K108,Assumptions!$A$4:$E$53,4,FALSE)*$D119*1000000","v":22995591.185161542},{"$f":"VLOOKUP(L108,Assumptions!$A$4:$E$53,4,FALSE)*$D119*1000000","v":22215028.838832755},{"$f":"VLOOKUP(M108,Assumptions!$A$4:$E$53,4,FALSE)*$D119*1000000","v":21435693.812600255},{"$f":"VLOOKUP(N108,Assumptions!$A$4:$E$53,4,FALSE)*$D119*1000000","v":20656358.786367755},{"$f":"VLOOKUP(O108,Assumptions!$A$4:$E$53,4,FALSE)*$D119*1000000","v":19877023.760135252},{"$f":"VLOOKUP(P108,Assumptions!$A$4:$E$53,4,FALSE)*$D119*1000000","v":19097688.733902749},{"$f":"VLOOKUP(Q108,Assumptions!$A$4:$E$53,4,FALSE)*$D119*1000000","v":18318353.707670245},{"$f":"VLOOKUP(R108,Assumptions!$A$4:$E$53,4,FALSE)*$D119*1000000","v":17539018.681437746},{"$f":"VLOOKUP(S108,Assumptions!$A$4:$E$53,4,FALSE)*$D119*1000000","v":16759683.655205248},{"$f":"VLOOKUP(T108,Assumptions!$A$4:$E$53,4,FALSE)*$D119*1000000","v":15980348.628972745},{"$f":"VLOOKUP(U108,Assumptions!$A$4:$E$53,4,FALSE)*$D119*1000000","v":15201013.602740247},{"$f":"VLOOKUP(V108,Assumptions!$A$4:$E$53,4,FALSE)*$D119*1000000","v":14421678.576507743},{"$f":"VLOOKUP(W108,Assumptions!$A$4:$E$53,4,FALSE)*$D119*1000000","v":13642343.550275248},null,"Capital Recovery & Taxes",23856145.708592117,{"$f":"VLOOKUP(AA108,Assumptions!$A$4:$E$53,4,FALSE)*$AA119*1000000","v":30109068.493946902},{"$f":"VLOOKUP(AB108,Assumptions!$A$4:$E$53,4,FALSE)*$AA119*1000000","v":29252015.767655607},{"$f":"VLOOKUP(AC108,Assumptions!$A$4:$E$53,4,FALSE)*$AA119*1000000","v":28334372.199619699},{"$f":"VLOOKUP(AD108,Assumptions!$A$4:$E$53,4,FALSE)*$AA119*1000000","v":27438270.662408978},{"$f":"VLOOKUP(AE108,Assumptions!$A$4:$E$53,4,FALSE)*$AA119*1000000","v":26562097.055731069},{"$f":"VLOOKUP(AF108,Assumptions!$A$4:$E$53,4,FALSE)*$AA119*1000000","v":25704382.134448029},{"$f":"VLOOKUP(AG108,Assumptions!$A$4:$E$53,4,FALSE)*$AA119*1000000","v":24863739.427795909},{"$f":"VLOOKUP(AH108,Assumptions!$A$4:$E$53,4,FALSE)*$AA119*1000000","v":24038885.93297819},{"$f":"VLOOKUP(AI108,Assumptions!$A$4:$E$53,4,FALSE)*$AA119*1000000","v":23222909.989768546},{"$f":"VLOOKUP(AJ108,Assumptions!$A$4:$E$53,4,FALSE)*$AA119*1000000","v":22408217.04935541},{"$f":"VLOOKUP(AK108,Assumptions!$A$4:$E$53,4,FALSE)*$AA119*1000000","v":21593524.108942274},{"$f":"VLOOKUP(AL108,Assumptions!$A$4:$E$53,4,FALSE)*$AA119*1000000","v":20778831.168529138},{"$f":"VLOOKUP(AM108,Assumptions!$A$4:$E$53,4,FALSE)*$AA119*1000000","v":19964138.228115998},{"$f":"VLOOKUP(AN108,Assumptions!$A$4:$E$53,4,FALSE)*$AA119*1000000","v":19149445.287702858},{"$f":"VLOOKUP(AO108,Assumptions!$A$4:$E$53,4,FALSE)*$AA119*1000000","v":18334752.347289722},{"$f":"VLOOKUP(AP108,Assumptions!$A$4:$E$53,4,FALSE)*$AA119*1000000","v":17520059.40687659},{"$f":"VLOOKUP(AQ108,Assumptions!$A$4:$E$53,4,FALSE)*$AA119*1000000","v":16705366.466463452},{"$f":"VLOOKUP(AR108,Assumptions!$A$4:$E$53,4,FALSE)*$AA119*1000000","v":15890673.52605032},{"$f":"VLOOKUP(AS108,Assumptions!$A$4:$E$53,4,FALSE)*$AA119*1000000","v":15075980.58563718},{"$f":"VLOOKUP(AT108,Assumptions!$A$4:$E$53,4,FALSE)*$AA119*1000000","v":14261287.64522405},null,"Capital Recovery & Taxes",25310066.645762362,{"$f":"VLOOKUP(AX108,Assumptions!$A$4:$E$53,4,FALSE)*$AX119*1000000","v":31944075.943045262},{"$f":"VLOOKUP(AY108,Assumptions!$A$4:$E$53,4,FALSE)*$AX119*1000000","v":31034789.846022796},{"$f":"VLOOKUP(AZ108,Assumptions!$A$4:$E$53,4,FALSE)*$AX119*1000000","v":30061220.177738998},{"$f":"VLOOKUP(BA108,Assumptions!$A$4:$E$53,4,FALSE)*$AX119*1000000","v":29110505.42669668},{"$f":"VLOOKUP(BB108,Assumptions!$A$4:$E$53,4,FALSE)*$AX119*1000000","v":28180933.1207106},{"$f":"VLOOKUP(BC108,Assumptions!$A$4:$E$53,4,FALSE)*$AX119*1000000","v":27270944.470996752},{"$f":"VLOOKUP(BD108,Assumptions!$A$4:$E$53,4,FALSE)*$AX119*1000000","v":26379068.507857572},{"$f":"VLOOKUP(BE108,Assumptions!$A$4:$E$53,4,FALSE)*$AX119*1000000","v":25503944.035453495},{"$f":"VLOOKUP(BF108,Assumptions!$A$4:$E$53,4,FALSE)*$AX119*1000000","v":24638238.16006824},{"$f":"VLOOKUP(BG108,Assumptions!$A$4:$E$53,4,FALSE)*$AX119*1000000","v":23773893.480522539},{"$f":"VLOOKUP(BH108,Assumptions!$A$4:$E$53,4,FALSE)*$AX119*1000000","v":22909548.800976839},{"$f":"VLOOKUP(BI108,Assumptions!$A$4:$E$53,4,FALSE)*$AX119*1000000","v":22045204.121431142},{"$f":"VLOOKUP(BJ108,Assumptions!$A$4:$E$53,4,FALSE)*$AX119*1000000","v":21180859.441885434},{"$f":"VLOOKUP(BK108,Assumptions!$A$4:$E$53,4,FALSE)*$AX119*1000000","v":20316514.762339734},{"$f":"VLOOKUP(BL108,Assumptions!$A$4:$E$53,4,FALSE)*$AX119*1000000","v":19452170.082794033},{"$f":"VLOOKUP(BM108,Assumptions!$A$4:$E$53,4,FALSE)*$AX119*1000000","v":18587825.403248336},{"$f":"VLOOKUP(BN108,Assumptions!$A$4:$E$53,4,FALSE)*$AX119*1000000","v":17723480.723702636},{"$f":"VLOOKUP(BO108,Assumptions!$A$4:$E$53,4,FALSE)*$AX119*1000000","v":16859136.044156939},{"$f":"VLOOKUP(BP108,Assumptions!$A$4:$E$53,4,FALSE)*$AX119*1000000","v":15994791.364611235},{"$f":"VLOOKUP(BQ108,Assumptions!$A$4:$E$53,4,FALSE)*$AX119*1000000","v":15130446.685065541},null,"Capital Recovery & Taxes",26458367.612925675,{"$f":"VLOOKUP(BU108,Assumptions!$A$4:$E$53,4,FALSE)*$BU119*1000000","v":33393357.519973803},{"$f":"VLOOKUP(BV108,Assumptions!$A$4:$E$53,4,FALSE)*$BU119*1000000","v":32442817.7147232},{"$f":"VLOOKUP(BW108,Assumptions!$A$4:$E$53,4,FALSE)*$BU119*1000000","v":31425077.835142136},{"$f":"VLOOKUP(BX108,Assumptions!$A$4:$E$53,4,FALSE)*$BU119*1000000","v":30431229.785266679},{"$f":"VLOOKUP(BY108,Assumptions!$A$4:$E$53,4,FALSE)*$BU119*1000000","v":29459483.39918229},{"$f":"VLOOKUP(BZ108,Assumptions!$A$4:$E$53,4,FALSE)*$BU119*1000000","v":28508209.166889817},{"$f":"VLOOKUP(CA108,Assumptions!$A$4:$E$53,4,FALSE)*$BU119*1000000","v":27575869.381770384},{"$f":"VLOOKUP(CB108,Assumptions!$A$4:$E$53,4,FALSE)*$BU119*1000000","v":26661041.091430366},{"$f":"VLOOKUP(CC108,Assumptions!$A$4:$E$53,4,FALSE)*$BU119*1000000","v":25756058.713620327},{"$f":"VLOOKUP(CD108,Assumptions!$A$4:$E$53,4,FALSE)*$BU119*1000000","v":24852499.288203895},{"$f":"VLOOKUP(CE108,Assumptions!$A$4:$E$53,4,FALSE)*$BU119*1000000","v":23948939.862787466},{"$f":"VLOOKUP(CF108,Assumptions!$A$4:$E$53,4,FALSE)*$BU119*1000000","v":23045380.437371038},{"$f":"VLOOKUP(CG108,Assumptions!$A$4:$E$53,4,FALSE)*$BU119*1000000","v":22141821.011954606},{"$f":"VLOOKUP(CH108,Assumptions!$A$4:$E$53,4,FALSE)*$BU119*1000000","v":21238261.586538173},{"$f":"VLOOKUP(CI108,Assumptions!$A$4:$E$53,4,FALSE)*$BU119*1000000","v":20334702.161121745},{"$f":"VLOOKUP(CJ108,Assumptions!$A$4:$E$53,4,FALSE)*$BU119*1000000","v":19431142.73570532},{"$f":"VLOOKUP(CK108,Assumptions!$A$4:$E$53,4,FALSE)*$BU119*1000000","v":18527583.310288891},{"$f":"VLOOKUP(CL108,Assumptions!$A$4:$E$53,4,FALSE)*$BU119*1000000","v":17624023.884872463},{"$f":"VLOOKUP(CM108,Assumptions!$A$4:$E$53,4,FALSE)*$BU119*1000000","v":16720464.459456028},{"$f":"VLOOKUP(CN108,Assumptions!$A$4:$E$53,4,FALSE)*$BU119*1000000","v":15816905.034039607},null,"Capital Recovery & Taxes",28489137.991222277,{"$f":"VLOOKUP(CR108,Assumptions!$A$4:$E$53,4,FALSE)*$CR119*1000000","v":35956412.137534626},{"$f":"VLOOKUP(CS108,Assumptions!$A$4:$E$53,4,FALSE)*$CR119*1000000","v":34932915.145048037},{"$f":"VLOOKUP(CT108,Assumptions!$A$4:$E$53,4,FALSE)*$CR119*1000000","v":33837060.24225387},{"$f":"VLOOKUP(CU108,Assumptions!$A$4:$E$53,4,FALSE)*$CR119*1000000","v":32766930.948964559},{"$f":"VLOOKUP(CV108,Assumptions!$A$4:$E$53,4,FALSE)*$CR119*1000000","v":31720599.697897308},{"$f":"VLOOKUP(CW108,Assumptions!$A$4:$E$53,4,FALSE)*$CR119*1000000","v":30696311.908576749},{"$f":"VLOOKUP(CX108,Assumptions!$A$4:$E$53,4,FALSE)*$CR119*1000000","v":29692411.850131799},{"$f":"VLOOKUP(CY108,Assumptions!$A$4:$E$53,4,FALSE)*$CR119*1000000","v":28707367.353696641},{"$f":"VLOOKUP(CZ108,Assumptions!$A$4:$E$53,4,FALSE)*$CR119*1000000","v":27732924.477316789},{"$f":"VLOOKUP(DA108,Assumptions!$A$4:$E$53,4,FALSE)*$CR119*1000000","v":26760013.769802745},{"$f":"VLOOKUP(DB108,Assumptions!$A$4:$E$53,4,FALSE)*$CR119*1000000","v":25787103.062288705},{"$f":"VLOOKUP(DC108,Assumptions!$A$4:$E$53,4,FALSE)*$CR119*1000000","v":24814192.354774661},{"$f":"VLOOKUP(DD108,Assumptions!$A$4:$E$53,4,FALSE)*$CR119*1000000","v":23841281.647260614},{"$f":"VLOOKUP(DE108,Assumptions!$A$4:$E$53,4,FALSE)*$CR119*1000000","v":22868370.93974657},{"$f":"VLOOKUP(DF108,Assumptions!$A$4:$E$53,4,FALSE)*$CR119*1000000","v":21895460.232232522},{"$f":"VLOOKUP(DG108,Assumptions!$A$4:$E$53,4,FALSE)*$CR119*1000000","v":20922549.524718482},{"$f":"VLOOKUP(DH108,Assumptions!$A$4:$E$53,4,FALSE)*$CR119*1000000","v":19949638.817204442},{"$f":"VLOOKUP(DI108,Assumptions!$A$4:$E$53,4,FALSE)*$CR119*1000000","v":18976728.109690402},{"$f":"VLOOKUP(DJ108,Assumptions!$A$4:$E$53,4,FALSE)*$CR119*1000000","v":18003817.402176358},{"$f":"VLOOKUP(DK108,Assumptions!$A$4:$E$53,4,FALSE)*$CR119*1000000","v":17030906.694662321}]
[null,"Transmission",0,{"$f":"VLOOKUP(D108,Assumptions!$A$4:$E$53,5,FALSE)*$E119*1000000","v":0},{"$f":"VLOOKUP(E108,Assumptions!$A$4:$E$53,5,FALSE)*$E119*1000000","v":0},{"$f":"VLOOKUP(F108,Assumptions!$A$4:$E$53,5,FALSE)*$E119*1000000","v":0},{"$f":"VLOOKUP(G108,Assumptions!$A$4:$E$53,5,FALSE)*$E119*1000000","v":0},{"$f":"VLOOKUP(H108,Assumptions!$A$4:$E$53,5,FALSE)*$E119*1000000","v":0},{"$f":"VLOOKUP(I108,Assumptions!$A$4:$E$53,5,FALSE)*$E119*1000000","v":0},{"$f":"VLOOKUP(J108,Assumptions!$A$4:$E$53,5,FALSE)*$E119*1000000","v":0},{"$f":"VLOOKUP(K108,Assumptions!$A$4:$E$53,5,FALSE)*$E119*1000000","v":0},{"$f":"VLOOKUP(L108,Assumptions!$A$4:$E$53,5,FALSE)*$E119*1000000","v":0},{"$f":"VLOOKUP(M108,Assumptions!$A$4:$E$53,5,FALSE)*$E119*1000000","v":0},{"$f":"VLOOKUP(N108,Assumptions!$A$4:$E$53,5,FALSE)*$E119*1000000","v":0},{"$f":"VLOOKUP(O108,Assumptions!$A$4:$E$53,5,FALSE)*$E119*1000000","v":0},{"$f":"VLOOKUP(P108,Assumptions!$A$4:$E$53,5,FALSE)*$E119*1000000","v":0},{"$f":"VLOOKUP(Q108,Assumptions!$A$4:$E$53,5,FALSE)*$E119*1000000","v":0},{"$f":"VLOOKUP(R108,Assumptions!$A$4:$E$53,5,FALSE)*$E119*1000000","v":0},{"$f":"VLOOKUP(S108,Assumptions!$A$4:$E$53,5,FALSE)*$E119*1000000","v":0},{"$f":"VLOOKUP(T108,Assumptions!$A$4:$E$53,5,FALSE)*$E119*1000000","v":0},{"$f":"VLOOKUP(U108,Assumptions!$A$4:$E$53,5,FALSE)*$E119*1000000","v":0},{"$f":"VLOOKUP(V108,Assumptions!$A$4:$E$53,5,FALSE)*$E119*1000000","v":0},{"$f":"VLOOKUP(W108,Assumptions!$A$4:$E$53,5,FALSE)*$E119*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA108,Assumptions!$A$4:$E$53,5,FALSE)*$AB119*1000000","v":0},{"$f":"VLOOKUP(AB108,Assumptions!$A$4:$E$53,5,FALSE)*$AB119*1000000","v":0},{"$f":"VLOOKUP(AC108,Assumptions!$A$4:$E$53,5,FALSE)*$AB119*1000000","v":0},{"$f":"VLOOKUP(AD108,Assumptions!$A$4:$E$53,5,FALSE)*$AB119*1000000","v":0},{"$f":"VLOOKUP(AE108,Assumptions!$A$4:$E$53,5,FALSE)*$AB119*1000000","v":0},{"$f":"VLOOKUP(AF108,Assumptions!$A$4:$E$53,5,FALSE)*$AB119*1000000","v":0},{"$f":"VLOOKUP(AG108,Assumptions!$A$4:$E$53,5,FALSE)*$AB119*1000000","v":0},{"$f":"VLOOKUP(AH108,Assumptions!$A$4:$E$53,5,FALSE)*$AB119*1000000","v":0},{"$f":"VLOOKUP(AI108,Assumptions!$A$4:$E$53,5,FALSE)*$AB119*1000000","v":0},{"$f":"VLOOKUP(AJ108,Assumptions!$A$4:$E$53,5,FALSE)*$AB119*1000000","v":0},{"$f":"VLOOKUP(AK108,Assumptions!$A$4:$E$53,5,FALSE)*$AB119*1000000","v":0},{"$f":"VLOOKUP(AL108,Assumptions!$A$4:$E$53,5,FALSE)*$AB119*1000000","v":0},{"$f":"VLOOKUP(AM108,Assumptions!$A$4:$E$53,5,FALSE)*$AB119*1000000","v":0},{"$f":"VLOOKUP(AN108,Assumptions!$A$4:$E$53,5,FALSE)*$AB119*1000000","v":0},{"$f":"VLOOKUP(AO108,Assumptions!$A$4:$E$53,5,FALSE)*$AB119*1000000","v":0},{"$f":"VLOOKUP(AP108,Assumptions!$A$4:$E$53,5,FALSE)*$AB119*1000000","v":0},{"$f":"VLOOKUP(AQ108,Assumptions!$A$4:$E$53,5,FALSE)*$AB119*1000000","v":0},{"$f":"VLOOKUP(AR108,Assumptions!$A$4:$E$53,5,FALSE)*$AB119*1000000","v":0},{"$f":"VLOOKUP(AS108,Assumptions!$A$4:$E$53,5,FALSE)*$AB119*1000000","v":0},{"$f":"VLOOKUP(AT108,Assumptions!$A$4:$E$53,5,FALSE)*$AB119*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX108,Assumptions!$A$4:$E$53,5,FALSE)*$AY119*1000000","v":0},{"$f":"VLOOKUP(AY108,Assumptions!$A$4:$E$53,5,FALSE)*$AY119*1000000","v":0},{"$f":"VLOOKUP(AZ108,Assumptions!$A$4:$E$53,5,FALSE)*$AY119*1000000","v":0},{"$f":"VLOOKUP(BA108,Assumptions!$A$4:$E$53,5,FALSE)*$AY119*1000000","v":0},{"$f":"VLOOKUP(BB108,Assumptions!$A$4:$E$53,5,FALSE)*$AY119*1000000","v":0},{"$f":"VLOOKUP(BC108,Assumptions!$A$4:$E$53,5,FALSE)*$AY119*1000000","v":0},{"$f":"VLOOKUP(BD108,Assumptions!$A$4:$E$53,5,FALSE)*$AY119*1000000","v":0},{"$f":"VLOOKUP(BE108,Assumptions!$A$4:$E$53,5,FALSE)*$AY119*1000000","v":0},{"$f":"VLOOKUP(BF108,Assumptions!$A$4:$E$53,5,FALSE)*$AY119*1000000","v":0},{"$f":"VLOOKUP(BG108,Assumptions!$A$4:$E$53,5,FALSE)*$AY119*1000000","v":0},{"$f":"VLOOKUP(BH108,Assumptions!$A$4:$E$53,5,FALSE)*$AY119*1000000","v":0},{"$f":"VLOOKUP(BI108,Assumptions!$A$4:$E$53,5,FALSE)*$AY119*1000000","v":0},{"$f":"VLOOKUP(BJ108,Assumptions!$A$4:$E$53,5,FALSE)*$AY119*1000000","v":0},{"$f":"VLOOKUP(BK108,Assumptions!$A$4:$E$53,5,FALSE)*$AY119*1000000","v":0},{"$f":"VLOOKUP(BL108,Assumptions!$A$4:$E$53,5,FALSE)*$AY119*1000000","v":0},{"$f":"VLOOKUP(BM108,Assumptions!$A$4:$E$53,5,FALSE)*$AY119*1000000","v":0},{"$f":"VLOOKUP(BN108,Assumptions!$A$4:$E$53,5,FALSE)*$AY119*1000000","v":0},{"$f":"VLOOKUP(BO108,Assumptions!$A$4:$E$53,5,FALSE)*$AY119*1000000","v":0},{"$f":"VLOOKUP(BP108,Assumptions!$A$4:$E$53,5,FALSE)*$AY119*1000000","v":0},{"$f":"VLOOKUP(BQ108,Assumptions!$A$4:$E$53,5,FALSE)*$AY119*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU108,Assumptions!$A$4:$E$53,5,FALSE)*$BV119*1000000","v":0},{"$f":"VLOOKUP(BV108,Assumptions!$A$4:$E$53,5,FALSE)*$BV119*1000000","v":0},{"$f":"VLOOKUP(BW108,Assumptions!$A$4:$E$53,5,FALSE)*$BV119*1000000","v":0},{"$f":"VLOOKUP(BX108,Assumptions!$A$4:$E$53,5,FALSE)*$BV119*1000000","v":0},{"$f":"VLOOKUP(BY108,Assumptions!$A$4:$E$53,5,FALSE)*$BV119*1000000","v":0},{"$f":"VLOOKUP(BZ108,Assumptions!$A$4:$E$53,5,FALSE)*$BV119*1000000","v":0},{"$f":"VLOOKUP(CA108,Assumptions!$A$4:$E$53,5,FALSE)*$BV119*1000000","v":0},{"$f":"VLOOKUP(CB108,Assumptions!$A$4:$E$53,5,FALSE)*$BV119*1000000","v":0},{"$f":"VLOOKUP(CC108,Assumptions!$A$4:$E$53,5,FALSE)*$BV119*1000000","v":0},{"$f":"VLOOKUP(CD108,Assumptions!$A$4:$E$53,5,FALSE)*$BV119*1000000","v":0},{"$f":"VLOOKUP(CE108,Assumptions!$A$4:$E$53,5,FALSE)*$BV119*1000000","v":0},{"$f":"VLOOKUP(CF108,Assumptions!$A$4:$E$53,5,FALSE)*$BV119*1000000","v":0},{"$f":"VLOOKUP(CG108,Assumptions!$A$4:$E$53,5,FALSE)*$BV119*1000000","v":0},{"$f":"VLOOKUP(CH108,Assumptions!$A$4:$E$53,5,FALSE)*$BV119*1000000","v":0},{"$f":"VLOOKUP(CI108,Assumptions!$A$4:$E$53,5,FALSE)*$BV119*1000000","v":0},{"$f":"VLOOKUP(CJ108,Assumptions!$A$4:$E$53,5,FALSE)*$BV119*1000000","v":0},{"$f":"VLOOKUP(CK108,Assumptions!$A$4:$E$53,5,FALSE)*$BV119*1000000","v":0},{"$f":"VLOOKUP(CL108,Assumptions!$A$4:$E$53,5,FALSE)*$BV119*1000000","v":0},{"$f":"VLOOKUP(CM108,Assumptions!$A$4:$E$53,5,FALSE)*$BV119*1000000","v":0},{"$f":"VLOOKUP(CN108,Assumptions!$A$4:$E$53,5,FALSE)*$BV119*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR108,Assumptions!$A$4:$E$53,5,FALSE)*$CS119*1000000","v":0},{"$f":"VLOOKUP(CS108,Assumptions!$A$4:$E$53,5,FALSE)*$CS119*1000000","v":0},{"$f":"VLOOKUP(CT108,Assumptions!$A$4:$E$53,5,FALSE)*$CS119*1000000","v":0},{"$f":"VLOOKUP(CU108,Assumptions!$A$4:$E$53,5,FALSE)*$CS119*1000000","v":0},{"$f":"VLOOKUP(CV108,Assumptions!$A$4:$E$53,5,FALSE)*$CS119*1000000","v":0},{"$f":"VLOOKUP(CW108,Assumptions!$A$4:$E$53,5,FALSE)*$CS119*1000000","v":0},{"$f":"VLOOKUP(CX108,Assumptions!$A$4:$E$53,5,FALSE)*$CS119*1000000","v":0},{"$f":"VLOOKUP(CY108,Assumptions!$A$4:$E$53,5,FALSE)*$CS119*1000000","v":0},{"$f":"VLOOKUP(CZ108,Assumptions!$A$4:$E$53,5,FALSE)*$CS119*1000000","v":0},{"$f":"VLOOKUP(DA108,Assumptions!$A$4:$E$53,5,FALSE)*$CS119*1000000","v":0},{"$f":"VLOOKUP(DB108,Assumptions!$A$4:$E$53,5,FALSE)*$CS119*1000000","v":0},{"$f":"VLOOKUP(DC108,Assumptions!$A$4:$E$53,5,FALSE)*$CS119*1000000","v":0},{"$f":"VLOOKUP(DD108,Assumptions!$A$4:$E$53,5,FALSE)*$CS119*1000000","v":0},{"$f":"VLOOKUP(DE108,Assumptions!$A$4:$E$53,5,FALSE)*$CS119*1000000","v":0},{"$f":"VLOOKUP(DF108,Assumptions!$A$4:$E$53,5,FALSE)*$CS119*1000000","v":0},{"$f":"VLOOKUP(DG108,Assumptions!$A$4:$E$53,5,FALSE)*$CS119*1000000","v":0},{"$f":"VLOOKUP(DH108,Assumptions!$A$4:$E$53,5,FALSE)*$CS119*1000000","v":0},{"$f":"VLOOKUP(DI108,Assumptions!$A$4:$E$53,5,FALSE)*$CS119*1000000","v":0},{"$f":"VLOOKUP(DJ108,Assumptions!$A$4:$E$53,5,FALSE)*$CS119*1000000","v":0},{"$f":"VLOOKUP(DK108,Assumptions!$A$4:$E$53,5,FALSE)*$CS119*1000000","v":0}]
[null,"Misc Charges",243992.14626850848,{"$f":"(D122+D123)*Misc_Rev","v":207626.67907737079},208495.64023281346,225799.84274188866,226703.90992801124,227626.05845785627,228566.64995829816,229526.05328874895,248564.29302938477,249562.45625438573,250580.58274388674,251619.07176317775,252678.33056285459,273624.38771645859,274726.44057164236,275850.5344839298,276997.11027446302,278166.61758080689,301211.68952900462,302428.4449305248,303669.53544007539,null,"Misc Charges",258665.57770126898,{"$f":"(AA122+AA123)*Misc_Rev","v":226703.90992801124},227626.05845785627,228566.64995829816,229526.05328874895,248564.29302938477,249562.45625438573,250580.58274388674,251619.07176317775,252678.33056285459,273624.38771645859,274726.44057164236,275850.5344839298,276997.11027446302,278166.61758080689,301211.68952900462,302428.4449305248,303669.53544007539,304935.44775981695,306226.67832595337,331581.12544871215,null,"Misc Charges",279729.00900374912,{"$f":"(AX122+AX123)*Misc_Rev","v":248564.29302938477},249562.45625438573,250580.58274388674,251619.07176317775,252678.33056285459,273624.38771645859,274726.44057164236,275850.5344839298,276997.11027446302,278166.61758080689,301211.68952900462,302428.4449305248,303669.53544007539,304935.44775981695,306226.67832595337,331581.12544871215,332924.52172972047,334294.78593634896,335692.45542710996,337118.07830768626,null,"Misc Charges",295685.16838449589,{"$f":"(BU122+BU123)*Misc_Rev","v":251619.07176317775},252678.33056285459,273624.38771645859,274726.44057164236,275850.5344839298,276997.11027446302,278166.61758080689,301211.68952900462,302428.4449305248,303669.53544007539,304935.44775981695,306226.67832595337,331581.12544871215,332924.52172972047,334294.78593634896,335692.45542710996,337118.07830768626,365013.34478570375,366496.56283065531,368009.44523650588,null,"Misc Charges",325505.14691992127,{"$f":"(CR122+CR123)*Misc_Rev","v":276997.11027446302},278166.61758080689,301211.68952900462,302428.4449305248,303669.53544007539,304935.44775981695,306226.67832595337,331581.12544871215,332924.52172972047,334294.78593634896,335692.45542710996,337118.07830768626,365013.34478570375,366496.56283065531,368009.44523650588,369552.58529047348,371126.58814552042,401817.3153114809,403454.90788187174,405125.25230367039]
[null,"Total Fixed Cost",30373339.885457676,{"$f":"SUM(D122:D126)","v":35421349.667302713},{"$f":"SUM(E122:E125)","v":34420699.642962001},{"$f":"SUM(F122:F125)","v":34077226.274777561},{"$f":"SUM(G122:G125)","v":33247932.903320372},{"$f":"SUM(H122:H125)","v":32438260.926215112},{"$f":"SUM(I122:I125)","v":31646816.03083444},{"$f":"SUM(J122:J125)","v":30872283.309829503},{"$f":"SUM(K122:K125)","v":30671119.008450352},{"$f":"SUM(L122:L125)","v":29921379.390166305},{"$f":"SUM(M122:M125)","v":29173483.546539444},{"$f":"SUM(N122:N125)","v":28426216.486564696},{"$f":"SUM(O122:O125)","v":27679590.785915099},{"$f":"SUM(P122:P125)","v":27547058.413882323},{"$f":"SUM(Q122:Q125)","v":26801754.169986278},{"$f":"SUM(R122:R125)","v":26057130.54173696},{"$f":"SUM(S122:S125)","v":25313201.141447313},{"$f":"SUM(T122:T125)","v":24569979.853676513},{"$f":"SUM(U122:U125)","v":24502263.896990635},{"$f":"SUM(V122:V125)","v":23760501.604253691},{"$f":"SUM(W122:W125)","v":23019490.766186666},null,"Total Fixed Cost",31863484.778296567,{"$f":"SUM(AA122:AA126)","v":37336263.693647988},{"$f":"SUM(AB122:AB125)","v":36280982.493750475},{"$f":"SUM(AC122:AC125)","v":35392383.870762795},{"$f":"SUM(AD122:AD125)","v":34525908.177501276},{"$f":"SUM(AE122:AE125)","v":34237624.879019879},{"$f":"SUM(AF122:AF125)","v":33410732.685781579},{"$f":"SUM(AG122:AG125)","v":32601529.161735099},{"$f":"SUM(AH122:AH125)","v":31808743.633175131},{"$f":"SUM(AI122:AI125)","v":31025477.015548393},{"$f":"SUM(AJ122:AJ125)","v":30857586.729334988},{"$f":"SUM(AK122:AK125)","v":30076924.571258307},{"$f":"SUM(AL122:AL125)","v":29296943.028828353},{"$f":"SUM(AM122:AM125)","v":28517655.714358062},{"$f":"SUM(AN122:AN125)","v":27739076.512406629},{"$f":"SUM(AO122:AO125)","v":27636002.64154011},{"$f":"SUM(AP122:AP125)","v":26858882.434622537},{"$f":"SUM(AQ122:AQ125)","v":26082513.682374872},{"$f":"SUM(AR122:AR125)","v":25306911.413890518},{"$f":"SUM(AS122:AS125)","v":24532090.958844729},{"$f":"SUM(AT122:AT125)","v":24500329.315453552},null,"Total Fixed Cost",33969750.671439268,{"$f":"SUM(AX122:AX126)","v":39868168.059363455},{"$f":"SUM(AY122:AY125)","v":38741140.397356346},{"$f":"SUM(AZ122:AZ125)","v":37799009.911678188},{"$f":"SUM(BA122:BA125)","v":36880363.126893625},{"$f":"SUM(BB122:BB125)","v":35983500.146490447},{"$f":"SUM(BC122:BC125)","v":35720314.15097633},{"$f":"SUM(BD122:BD125)","v":34862468.970173605},{"$f":"SUM(BE122:BE125)","v":34022055.895752713},{"$f":"SUM(BF122:BF125)","v":33191755.646310303},{"$f":"SUM(BG122:BG125)","v":32363524.70522631},{"$f":"SUM(BH122:BH125)","v":32210799.095227227},{"$f":"SUM(BI122:BI125)","v":31384027.149177089},{"$f":"SUM(BJ122:BJ125)","v":30558006.657796852},{"$f":"SUM(BK122:BK125)","v":29732752.65017993},{"$f":"SUM(BL122:BL125)","v":28908280.456001583},{"$f":"SUM(BM122:BM125)","v":28826867.073477834},{"$f":"SUM(BN122:BN125)","v":28004005.727708332},{"$f":"SUM(BO122:BO125)","v":27181974.048614353},{"$f":"SUM(BP122:BP125)","v":26360788.629529402},{"$f":"SUM(BQ122:BQ125)","v":25540466.39565368},null,"Total Fixed Cost",35611037.012335688,{"$f":"SUM(BU122:BU126)","v":41414834.291933924},{"$f":"SUM(BV122:BV125)","v":40245384.740503043},{"$f":"SUM(BW122:BW125)","v":39874447.515121713},{"$f":"SUM(BX122:BX125)","v":38914630.247582711},{"$f":"SUM(BY122:BY125)","v":37977595.259481505},{"$f":"SUM(BZ122:BZ125)","v":37061726.65313188},{"$f":"SUM(CA122:CA125)","v":36165500.606474154},{"$f":"SUM(CB122:CB125)","v":35962291.385680757},{"$f":"SUM(CC122:CC125)","v":35094881.741366275},{"$f":"SUM(CD122:CD125)","v":34229646.504115313},{"$f":"SUM(CE122:CE125)","v":33365177.750627663},{"$f":"SUM(CF122:CF125)","v":32501490.810578588},{"$f":"SUM(CG122:CG125)","v":32380862.682184108},{"$f":"SUM(CH122:CH125)","v":31518786.590543866},{"$f":"SUM(CI122:CI125)","v":30657540.165579159},{"$f":"SUM(CJ122:CJ125)","v":29797140.000623487},{"$f":"SUM(CK122:CK125)","v":28937603.020877026},{"$f":"SUM(CL122:CL125)","v":28895433.988185942},{"$f":"SUM(CM122:CM125)","v":28037675.515244544},{"$f":"SUM(CN122:CN125)","v":27180833.061352659},null,"Total Fixed Cost",38564858.2902404,{"$f":"SUM(CR122:CR126)","v":44786926.734051153},{"$f":"SUM(CS122:CS125)","v":43522546.369751811},{"$f":"SUM(CT122:CT125)","v":43138310.536504261},{"$f":"SUM(CU122:CU125)","v":42105753.976710506},{"$f":"SUM(CV122:CV125)","v":41097746.913808726},{"$f":"SUM(CW122:CW125)","v":40112549.796416946},{"$f":"SUM(CX122:CX125)","v":39148522.223339349},{"$f":"SUM(CY122:CY125)","v":38946409.023926139},{"$f":"SUM(CZ122:CZ125)","v":38013449.481322482},{"$f":"SUM(DA122:DA125)","v":37082851.774260163},{"$f":"SUM(DB122:DB125)","v":36153100.327206872},{"$f":"SUM(DC122:DC125)","v":35224212.065362796},{"$f":"SUM(DD122:DD125)","v":35112691.750574097},{"$f":"SUM(DE122:DE125)","v":34185581.995535083},{"$f":"SUM(DF122:DF125)","v":33259388.259545572},{"$f":"SUM(DG122:DG125)","v":32334128.862986561},{"$f":"SUM(DH122:DH125)","v":31409822.492646649},{"$f":"SUM(DI122:DI125)","v":31384624.457006387},{"$f":"SUM(DJ122:DJ125)","v":30462281.701888304},{"$f":"SUM(DK122:DK125)","v":29540950.305818148}]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D130:W130))","v":5459730.6542757014},{"$f":"HLOOKUP(D109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*D110","v":4692638.63667168},{"$f":"HLOOKUP(E109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*E110","v":4786491.4094051132},{"$f":"HLOOKUP(F109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*F110","v":4882221.2375932159},{"$f":"HLOOKUP(G109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*G110","v":4979865.6623450806},{"$f":"HLOOKUP(H109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*H110","v":5079462.9755919818},{"$f":"HLOOKUP(I109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*I110","v":5181052.2351038214},{"$f":"HLOOKUP(J109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*J110","v":5284673.2798058977},{"$f":"HLOOKUP(K109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*K110","v":5390366.7454020157},{"$f":"HLOOKUP(L109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*L110","v":5498174.0803100569},{"$f":"HLOOKUP(M109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*M110","v":5608137.5619162573},{"$f":"HLOOKUP(N109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*N110","v":5720300.3131545829},{"$f":"HLOOKUP(O109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*O110","v":5834706.319417675},{"$f":"HLOOKUP(P109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*P110","v":5951400.4458060283},{"$f":"HLOOKUP(Q109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q110","v":6070428.4547221493},{"$f":"HLOOKUP(R109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*R110","v":6191837.023816593},{"$f":"HLOOKUP(S109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*S110","v":6315673.7642929256},{"$f":"HLOOKUP(T109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*T110","v":6441987.2395787835},{"$f":"HLOOKUP(U109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*U110","v":6570826.9843703592},{"$f":"HLOOKUP(V109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*V110","v":6702243.5240577664},{"$f":"HLOOKUP(W109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*W110","v":6836288.3945389232},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA130:AT130))","v":5793909.8481626082},{"$f":"HLOOKUP(AA109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA110","v":4979865.6623450806},{"$f":"HLOOKUP(AB109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB110","v":5079462.9755919818},{"$f":"HLOOKUP(AC109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC110","v":5181052.2351038214},{"$f":"HLOOKUP(AD109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD110","v":5284673.2798058977},{"$f":"HLOOKUP(AE109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE110","v":5390366.7454020157},{"$f":"HLOOKUP(AF109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF110","v":5498174.0803100569},{"$f":"HLOOKUP(AG109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG110","v":5608137.5619162573},{"$f":"HLOOKUP(AH109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH110","v":5720300.3131545829},{"$f":"HLOOKUP(AI109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI110","v":5834706.319417675},{"$f":"HLOOKUP(AJ109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ110","v":5951400.4458060283},{"$f":"HLOOKUP(AK109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK110","v":6070428.4547221493},{"$f":"HLOOKUP(AL109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL110","v":6191837.023816593},{"$f":"HLOOKUP(AM109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM110","v":6315673.7642929256},{"$f":"HLOOKUP(AN109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN110","v":6441987.2395787835},{"$f":"HLOOKUP(AO109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO110","v":6570826.9843703592},{"$f":"HLOOKUP(AP109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP110","v":6702243.5240577664},{"$f":"HLOOKUP(AQ109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ110","v":6836288.3945389232},{"$f":"HLOOKUP(AR109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR110","v":6973014.1624297015},{"$f":"HLOOKUP(AS109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS110","v":7112474.4456782937},{"$f":"HLOOKUP(AT109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT110","v":7254723.9345918614},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX130:BQ130))","v":6271514.3517919257},{"$f":"HLOOKUP(AX109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX110","v":5390366.7454020157},{"$f":"HLOOKUP(AY109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY110","v":5498174.0803100569},{"$f":"HLOOKUP(AZ109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ110","v":5608137.5619162573},{"$f":"HLOOKUP(BA109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA110","v":5720300.3131545829},{"$f":"HLOOKUP(BB109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB110","v":5834706.319417675},{"$f":"HLOOKUP(BC109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC110","v":5951400.4458060283},{"$f":"HLOOKUP(BD109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD110","v":6070428.4547221493},{"$f":"HLOOKUP(BE109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE110","v":6191837.023816593},{"$f":"HLOOKUP(BF109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF110","v":6315673.7642929256},{"$f":"HLOOKUP(BG109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG110","v":6441987.2395787835},{"$f":"HLOOKUP(BH109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH110","v":6570826.9843703592},{"$f":"HLOOKUP(BI109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI110","v":6702243.5240577664},{"$f":"HLOOKUP(BJ109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ110","v":6836288.3945389232},{"$f":"HLOOKUP(BK109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK110","v":6973014.1624297015},{"$f":"HLOOKUP(BL109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL110","v":7112474.4456782937},{"$f":"HLOOKUP(BM109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM110","v":7254723.9345918614},{"$f":"HLOOKUP(BN109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN110","v":7399818.4132836983},{"$f":"HLOOKUP(BO109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO110","v":7547814.7815493736},{"$f":"HLOOKUP(BP109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP110","v":7698771.0771803604},{"$f":"HLOOKUP(BQ109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ110","v":7852746.498723967},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU130:CN130))","v":6655381.2022364065},{"$f":"HLOOKUP(BU109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU110","v":5720300.3131545829},{"$f":"HLOOKUP(BV109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV110","v":5834706.319417675},{"$f":"HLOOKUP(BW109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW110","v":5951400.4458060283},{"$f":"HLOOKUP(BX109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX110","v":6070428.4547221493},{"$f":"HLOOKUP(BY109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY110","v":6191837.023816593},{"$f":"HLOOKUP(BZ109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ110","v":6315673.7642929256},{"$f":"HLOOKUP(CA109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA110","v":6441987.2395787835},{"$f":"HLOOKUP(CB109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB110","v":6570826.9843703592},{"$f":"HLOOKUP(CC109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC110","v":6702243.5240577664},{"$f":"HLOOKUP(CD109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD110","v":6836288.3945389232},{"$f":"HLOOKUP(CE109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE110","v":6973014.1624297015},{"$f":"HLOOKUP(CF109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF110","v":7112474.4456782937},{"$f":"HLOOKUP(CG109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG110","v":7254723.9345918614},{"$f":"HLOOKUP(CH109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH110","v":7399818.4132836983},{"$f":"HLOOKUP(CI109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI110","v":7547814.7815493736},{"$f":"HLOOKUP(CJ109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ110","v":7698771.0771803604},{"$f":"HLOOKUP(CK109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK110","v":7852746.498723967},{"$f":"HLOOKUP(CL109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL110","v":8009801.4286984466},{"$f":"HLOOKUP(CM109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM110","v":8169997.4572724141},{"$f":"HLOOKUP(CN109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN110","v":8333397.4064178634},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR130:DK130))","v":7348078.6233673533},{"$f":"HLOOKUP(CR109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR110","v":6315673.7642929256},{"$f":"HLOOKUP(CS109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS110","v":6441987.2395787835},{"$f":"HLOOKUP(CT109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT110","v":6570826.9843703592},{"$f":"HLOOKUP(CU109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU110","v":6702243.5240577664},{"$f":"HLOOKUP(CV109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV110","v":6836288.3945389232},{"$f":"HLOOKUP(CW109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW110","v":6973014.1624297015},{"$f":"HLOOKUP(CX109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX110","v":7112474.4456782937},{"$f":"HLOOKUP(CY109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY110","v":7254723.9345918614},{"$f":"HLOOKUP(CZ109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ110","v":7399818.4132836983},{"$f":"HLOOKUP(DA109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA110","v":7547814.7815493736},{"$f":"HLOOKUP(DB109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB110","v":7698771.0771803604},{"$f":"HLOOKUP(DC109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC110","v":7852746.498723967},{"$f":"HLOOKUP(DD109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD110","v":8009801.4286984466},{"$f":"HLOOKUP(DE109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE110","v":8169997.4572724141},{"$f":"HLOOKUP(DF109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF110","v":8333397.4064178634},{"$f":"HLOOKUP(DG109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG110","v":8500065.354546221},{"$f":"HLOOKUP(DH109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH110","v":8670066.6616371442},{"$f":"HLOOKUP(DI109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI110","v":8843467.9948698897},{"$f":"HLOOKUP(DJ109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ110","v":9020337.3547672872},{"$f":"HLOOKUP(DK109,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$8)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK110","v":9200744.1018626317}]
[null,"Fuel Cost",42862115.164951615,{"$f":"HLOOKUP(D109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D111","v":27415433.305157039},{"$f":"HLOOKUP(E109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E111","v":27988127.614770509},{"$f":"HLOOKUP(F109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F111","v":28130414.391513869},{"$f":"HLOOKUP(G109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G111","v":29575194.240412261},{"$f":"HLOOKUP(H109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H111","v":31723739.995274615},{"$f":"HLOOKUP(I109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I111","v":36190558.653182037},{"$f":"HLOOKUP(J109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J111","v":38592520.099580452},{"$f":"HLOOKUP(K109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K111","v":39707013.516414993},{"$f":"HLOOKUP(L109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L111","v":41955559.055217609},{"$f":"HLOOKUP(M109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M111","v":44256689.44084055},{"$f":"HLOOKUP(N109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N111","v":47299020.939109176},{"$f":"HLOOKUP(O109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O111","v":51293491.217409745},{"$f":"HLOOKUP(P109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P111","v":54423345.931383461},{"$f":"HLOOKUP(Q109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q111","v":58932396.80154857},{"$f":"HLOOKUP(R109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R111","v":61083007.540338747},{"$f":"HLOOKUP(S109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S111","v":64347986.244071938},{"$f":"HLOOKUP(T109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T111","v":67171626.081834763},{"$f":"HLOOKUP(U109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U111","v":71667801.473405108},{"$f":"HLOOKUP(V109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V111","v":75526005.777239025},{"$f":"HLOOKUP(W109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W111","v":79950495.784523711},null,"Fuel Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA131:AT131))","v":50913560.05245629},{"$f":"HLOOKUP(AA109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA111","v":29575194.240412261},{"$f":"HLOOKUP(AB109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB111","v":31723739.995274615},{"$f":"HLOOKUP(AC109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC111","v":36190558.653182037},{"$f":"HLOOKUP(AD109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD111","v":38592520.099580452},{"$f":"HLOOKUP(AE109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE111","v":39707013.516414993},{"$f":"HLOOKUP(AF109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF111","v":41955559.055217609},{"$f":"HLOOKUP(AG109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG111","v":44256689.44084055},{"$f":"HLOOKUP(AH109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH111","v":47299020.939109176},{"$f":"HLOOKUP(AI109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI111","v":51293491.217409745},{"$f":"HLOOKUP(AJ109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ111","v":54423345.931383461},{"$f":"HLOOKUP(AK109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK111","v":58932396.80154857},{"$f":"HLOOKUP(AL109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL111","v":61083007.540338747},{"$f":"HLOOKUP(AM109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM111","v":64347986.244071938},{"$f":"HLOOKUP(AN109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN111","v":67171626.081834763},{"$f":"HLOOKUP(AO109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO111","v":71667801.473405108},{"$f":"HLOOKUP(AP109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP111","v":75526005.777239025},{"$f":"HLOOKUP(AQ109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ111","v":79950495.784523711},{"$f":"HLOOKUP(AR109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR111","v":83648752.002264708},{"$f":"HLOOKUP(AS109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS111","v":87422829.586729601},{"$f":"HLOOKUP(AT109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT111","v":91690334.407526284},null,"Fuel Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX131:BQ131))","v":63606530.253628865},{"$f":"HLOOKUP(AX109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX111","v":39707013.516414993},{"$f":"HLOOKUP(AY109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY111","v":41955559.055217609},{"$f":"HLOOKUP(AZ109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ111","v":44256689.44084055},{"$f":"HLOOKUP(BA109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA111","v":47299020.939109176},{"$f":"HLOOKUP(BB109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB111","v":51293491.217409745},{"$f":"HLOOKUP(BC109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC111","v":54423345.931383461},{"$f":"HLOOKUP(BD109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD111","v":58932396.80154857},{"$f":"HLOOKUP(BE109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE111","v":61083007.540338747},{"$f":"HLOOKUP(BF109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF111","v":64347986.244071938},{"$f":"HLOOKUP(BG109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG111","v":67171626.081834763},{"$f":"HLOOKUP(BH109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH111","v":71667801.473405108},{"$f":"HLOOKUP(BI109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI111","v":75526005.777239025},{"$f":"HLOOKUP(BJ109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ111","v":79950495.784523711},{"$f":"HLOOKUP(BK109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK111","v":83648752.002264708},{"$f":"HLOOKUP(BL109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL111","v":87422829.586729601},{"$f":"HLOOKUP(BM109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM111","v":91690334.407526284},{"$f":"HLOOKUP(BN109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN111","v":96208240.486216396},{"$f":"HLOOKUP(BO109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO111","v":101068581.73627725},{"$f":"HLOOKUP(BP109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP111","v":105568426.77508782},{"$f":"HLOOKUP(BQ109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ111","v":105568426.77508782},null,"Fuel Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU131:CN131))","v":73472986.576695234},{"$f":"HLOOKUP(BU109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU111","v":47299020.939109176},{"$f":"HLOOKUP(BV109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV111","v":51293491.217409745},{"$f":"HLOOKUP(BW109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW111","v":54423345.931383461},{"$f":"HLOOKUP(BX109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX111","v":58932396.80154857},{"$f":"HLOOKUP(BY109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY111","v":61083007.540338747},{"$f":"HLOOKUP(BZ109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ111","v":64347986.244071938},{"$f":"HLOOKUP(CA109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA111","v":67171626.081834763},{"$f":"HLOOKUP(CB109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB111","v":71667801.473405108},{"$f":"HLOOKUP(CC109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC111","v":75526005.777239025},{"$f":"HLOOKUP(CD109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD111","v":79950495.784523711},{"$f":"HLOOKUP(CE109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE111","v":83648752.002264708},{"$f":"HLOOKUP(CF109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF111","v":87422829.586729601},{"$f":"HLOOKUP(CG109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG111","v":91690334.407526284},{"$f":"HLOOKUP(CH109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH111","v":96208240.486216396},{"$f":"HLOOKUP(CI109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI111","v":101068581.73627725},{"$f":"HLOOKUP(CJ109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ111","v":105568426.77508782},{"$f":"HLOOKUP(CK109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK111","v":105568426.77508782},{"$f":"HLOOKUP(CL109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL111","v":105568426.77508782},{"$f":"HLOOKUP(CM109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM111","v":105568426.77508782},{"$f":"HLOOKUP(CN109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN111","v":105568426.77508782},null,"Fuel Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR131:DK131))","v":88422489.886849225},{"$f":"HLOOKUP(CR109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CR111","v":64347986.244071938},{"$f":"HLOOKUP(CS109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CS111","v":67171626.081834763},{"$f":"HLOOKUP(CT109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CT111","v":71667801.473405108},{"$f":"HLOOKUP(CU109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CU111","v":75526005.777239025},{"$f":"HLOOKUP(CV109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CV111","v":79950495.784523711},{"$f":"HLOOKUP(CW109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CW111","v":83648752.002264708},{"$f":"HLOOKUP(CX109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CX111","v":87422829.586729601},{"$f":"HLOOKUP(CY109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CY111","v":91690334.407526284},{"$f":"HLOOKUP(CZ109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CZ111","v":96208240.486216396},{"$f":"HLOOKUP(DA109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DA111","v":101068581.73627725},{"$f":"HLOOKUP(DB109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DB111","v":105568426.77508782},{"$f":"HLOOKUP(DC109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DC111","v":105568426.77508782},{"$f":"HLOOKUP(DD109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DD111","v":105568426.77508782},{"$f":"HLOOKUP(DE109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DE111","v":105568426.77508782},{"$f":"HLOOKUP(DF109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DF111","v":105568426.77508782},{"$f":"HLOOKUP(DG109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DG111","v":105568426.77508782},{"$f":"HLOOKUP(DH109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DH111","v":105568426.77508782},{"$f":"HLOOKUP(DI109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DI111","v":105568426.77508782},{"$f":"HLOOKUP(DJ109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DJ111","v":105568426.77508782},{"$f":"HLOOKUP(DK109,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DK111","v":105568426.77508782}]
[null,"Variable Fuel Transport",2143.1057582475801,{"$f":"HLOOKUP(D109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*D131","v":1370.771665257852},{"$f":"HLOOKUP(E109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*E131","v":1399.4063807385255},{"$f":"HLOOKUP(F109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*F131","v":1406.5207195756934},{"$f":"HLOOKUP(G109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*G131","v":1478.7597120206131},{"$f":"HLOOKUP(H109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*H131","v":1586.1869997637309},{"$f":"HLOOKUP(I109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*I131","v":1809.5279326591019},{"$f":"HLOOKUP(J109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*J131","v":1929.6260049790226},{"$f":"HLOOKUP(K109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*K131","v":1985.3506758207498},{"$f":"HLOOKUP(L109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*L131","v":2097.7779527608805},{"$f":"HLOOKUP(M109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*M131","v":2212.8344720420278},{"$f":"HLOOKUP(N109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*N131","v":2364.9510469554589},{"$f":"HLOOKUP(O109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*O131","v":2564.6745608704873},{"$f":"HLOOKUP(P109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*P131","v":2721.1672965691732},{"$f":"HLOOKUP(Q109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*Q131","v":2946.6198400774288},{"$f":"HLOOKUP(R109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*R131","v":3054.1503770169375},{"$f":"HLOOKUP(S109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*S131","v":3217.3993122035972},{"$f":"HLOOKUP(T109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*T131","v":3358.5813040917383},{"$f":"HLOOKUP(U109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*U131","v":3583.3900736702558},{"$f":"HLOOKUP(V109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*V131","v":3776.3002888619512},{"$f":"HLOOKUP(W109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*W131","v":3997.5247892261859},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA132:AT132))","v":2545.6780026228157},{"$f":"HLOOKUP(AA109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AA131","v":1478.7597120206131},{"$f":"HLOOKUP(AB109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AB131","v":1586.1869997637309},{"$f":"HLOOKUP(AC109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AC131","v":1809.5279326591019},{"$f":"HLOOKUP(AD109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AD131","v":1929.6260049790226},{"$f":"HLOOKUP(AE109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AE131","v":1985.3506758207498},{"$f":"HLOOKUP(AF109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AF131","v":2097.7779527608805},{"$f":"HLOOKUP(AG109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AG131","v":2212.8344720420278},{"$f":"HLOOKUP(AH109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AH131","v":2364.9510469554589},{"$f":"HLOOKUP(AI109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AI131","v":2564.6745608704873},{"$f":"HLOOKUP(AJ109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AJ131","v":2721.1672965691732},{"$f":"HLOOKUP(AK109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AK131","v":2946.6198400774288},{"$f":"HLOOKUP(AL109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AL131","v":3054.1503770169375},{"$f":"HLOOKUP(AM109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AM131","v":3217.3993122035972},{"$f":"HLOOKUP(AN109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AN131","v":3358.5813040917383},{"$f":"HLOOKUP(AO109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AO131","v":3583.3900736702558},{"$f":"HLOOKUP(AP109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AP131","v":3776.3002888619512},{"$f":"HLOOKUP(AQ109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AQ131","v":3997.5247892261859},{"$f":"HLOOKUP(AR109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AR131","v":4182.4376001132359},{"$f":"HLOOKUP(AS109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AS131","v":4371.1414793364802},{"$f":"HLOOKUP(AT109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AT131","v":4584.5167203763149},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX132:BQ132))","v":3180.3265126814431},{"$f":"HLOOKUP(AX109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AX131","v":1985.3506758207498},{"$f":"HLOOKUP(AY109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AY131","v":2097.7779527608805},{"$f":"HLOOKUP(AZ109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AZ131","v":2212.8344720420278},{"$f":"HLOOKUP(BA109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BA131","v":2364.9510469554589},{"$f":"HLOOKUP(BB109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BB131","v":2564.6745608704873},{"$f":"HLOOKUP(BC109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BC131","v":2721.1672965691732},{"$f":"HLOOKUP(BD109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BD131","v":2946.6198400774288},{"$f":"HLOOKUP(BE109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BE131","v":3054.1503770169375},{"$f":"HLOOKUP(BF109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BF131","v":3217.3993122035972},{"$f":"HLOOKUP(BG109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BG131","v":3358.5813040917383},{"$f":"HLOOKUP(BH109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BH131","v":3583.3900736702558},{"$f":"HLOOKUP(BI109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BI131","v":3776.3002888619512},{"$f":"HLOOKUP(BJ109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BJ131","v":3997.5247892261859},{"$f":"HLOOKUP(BK109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BK131","v":4182.4376001132359},{"$f":"HLOOKUP(BL109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BL131","v":4371.1414793364802},{"$f":"HLOOKUP(BM109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BM131","v":4584.5167203763149},{"$f":"HLOOKUP(BN109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BN131","v":4810.41202431082},{"$f":"HLOOKUP(BO109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BO131","v":5053.4290868138633},{"$f":"HLOOKUP(BP109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BP131","v":5278.4213387543914},{"$f":"HLOOKUP(BQ109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BQ131","v":5278.4213387543914},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU132:CN132))","v":3673.6493288347624},{"$f":"HLOOKUP(BU109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BU131","v":2364.9510469554589},{"$f":"HLOOKUP(BV109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BV131","v":2564.6745608704873},{"$f":"HLOOKUP(BW109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BW131","v":2721.1672965691732},{"$f":"HLOOKUP(BX109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BX131","v":2946.6198400774288},{"$f":"HLOOKUP(BY109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BY131","v":3054.1503770169375},{"$f":"HLOOKUP(BZ109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BZ131","v":3217.3993122035972},{"$f":"HLOOKUP(CA109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CA131","v":3358.5813040917383},{"$f":"HLOOKUP(CB109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CB131","v":3583.3900736702558},{"$f":"HLOOKUP(CC109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CC131","v":3776.3002888619512},{"$f":"HLOOKUP(CD109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CD131","v":3997.5247892261859},{"$f":"HLOOKUP(CE109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CE131","v":4182.4376001132359},{"$f":"HLOOKUP(CF109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CF131","v":4371.1414793364802},{"$f":"HLOOKUP(CG109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CG131","v":4584.5167203763149},{"$f":"HLOOKUP(CH109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CH131","v":4810.41202431082},{"$f":"HLOOKUP(CI109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CI131","v":5053.4290868138633},{"$f":"HLOOKUP(CJ109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CJ131","v":5278.4213387543914},{"$f":"HLOOKUP(CK109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CK131","v":5278.4213387543914},{"$f":"HLOOKUP(CL109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CL131","v":5278.4213387543914},{"$f":"HLOOKUP(CM109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CM131","v":5278.4213387543914},{"$f":"HLOOKUP(CN109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CN131","v":5278.4213387543914},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR132:DK132))","v":4421.1244943424626},{"$f":"HLOOKUP(CR109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CR131","v":3217.3993122035972},{"$f":"HLOOKUP(CS109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CS131","v":3358.5813040917383},{"$f":"HLOOKUP(CT109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CT131","v":3583.3900736702558},{"$f":"HLOOKUP(CU109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CU131","v":3776.3002888619512},{"$f":"HLOOKUP(CV109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CV131","v":3997.5247892261859},{"$f":"HLOOKUP(CW109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CW131","v":4182.4376001132359},{"$f":"HLOOKUP(CX109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CX131","v":4371.1414793364802},{"$f":"HLOOKUP(CY109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CY131","v":4584.5167203763149},{"$f":"HLOOKUP(CZ109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CZ131","v":4810.41202431082},{"$f":"HLOOKUP(DA109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DA131","v":5053.4290868138633},{"$f":"HLOOKUP(DB109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DB131","v":5278.4213387543914},{"$f":"HLOOKUP(DC109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DC131","v":5278.4213387543914},{"$f":"HLOOKUP(DD109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DD131","v":5278.4213387543914},{"$f":"HLOOKUP(DE109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DE131","v":5278.4213387543914},{"$f":"HLOOKUP(DF109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DF131","v":5278.4213387543914},{"$f":"HLOOKUP(DG109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DG131","v":5278.4213387543914},{"$f":"HLOOKUP(DH109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DH131","v":5278.4213387543914},{"$f":"HLOOKUP(DI109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DI131","v":5278.4213387543914},{"$f":"HLOOKUP(DJ109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DJ131","v":5278.4213387543914},{"$f":"HLOOKUP(DK109,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DK131","v":5278.4213387543914}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA133:AT133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX133:BQ133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU133:CN133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR133:DK133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",1564924.0573467324,{"$f":"(SUM(D130:D133))*Misc_Rev","v":1039832.192833789},1061418.5808551372,1069126.7409799867,1119078.9480454077,1191886.2920883442,1339836.8467588206,1420981.5194065929,1460497.855994968,1536809.6283021502,1614894.2180888192,1717054.2860080146,1850122.6034535985,1955263.9089606365,2105146.9164359723,2178727.4719714164,2288476.1579702138,2384012.0180976084,2533795.788480747,2663001.9170817495,2810632.6746975388,null,"Misc Charges",null,{"$f":"(SUM(AA130:AA133))*Misc_Rev","v":1119078.9480454077},1191886.2920883442,1339836.8467588206,1420981.5194065929,1460497.855994968,1536809.6283021502,1614894.2180888192,1717054.2860080146,1850122.6034535985,1955263.9089606365,2105146.9164359723,2178727.4719714164,2288476.1579702138,2384012.0180976084,2533795.788480747,2663001.9170817495,2810632.6746975388,2934830.7195367059,3061572.8408311647,3204385.2343406267,null,"Misc Charges",null,{"$f":"(SUM(AX130:AX133))*Misc_Rev","v":1460497.855994968},1536809.6283021502,1614894.2180888192,1717054.2860080146,1850122.6034535985,1955263.9089606365,2105146.9164359723,2178727.4719714164,2288476.1579702138,2384012.0180976084,2533795.788480747,2663001.9170817495,2810632.6746975388,2934830.7195367059,3061572.8408311647,3204385.2343406267,3355399.1597844069,3517597.0350808455,3668215.8716444871,3673202.2116957554,null,"Misc Charges",null,{"$f":"(SUM(BU130:BU133))*Misc_Rev","v":1717054.2860080146},1850122.6034535985,1955263.9089606365,2105146.9164359723,2178727.4719714164,2288476.1579702138,2384012.0180976084,2533795.788480747,2663001.9170817495,2810632.6746975388,2934830.7195367059,3061572.8408311647,3204385.2343406267,3355399.1597844069,3517597.0350808455,3668215.8716444871,3673202.2116957554,3678288.2785480488,3683476.0667373883,3688767.6106905146,null,"Misc Charges",null,{"$f":"(SUM(CR130:CR133))*Misc_Rev","v":2288476.1579702138},2384012.0180976084,2533795.788480747,2663001.9170817495,2810632.6746975388,2934830.7195367059,3061572.8408311647,3204385.2343406267,3355399.1597844069,3517597.0350808455,3668215.8716444871,3673202.2116957554,3678288.2785480488,3683476.0667373883,3688767.6106905146,3694164.9855227033,3699670.3078515357,3705285.736626945,3711013.4739778624,3716855.7660757978]
[null,"Total Variable Cost",48415215.381861776,{"$f":"SUM(D130:D134)","v":33149274.906327765},{"$f":"SUM(E130:E133)","v":32776018.430556361},{"$f":"SUM(F130:F133)","v":33014042.149826661},{"$f":"SUM(G130:G133)","v":34556538.662469357},{"$f":"SUM(H130:H133)","v":36804789.157866359},{"$f":"SUM(I130:I133)","v":41373420.416218519},{"$f":"SUM(J130:J133)","v":43879123.00539133},{"$f":"SUM(K130:K133)","v":45099365.61249283},{"$f":"SUM(L130:L133)","v":47455830.913480423},{"$f":"SUM(M130:M133)","v":49867039.83722885},{"$f":"SUM(N130:N133)","v":53021686.203310721},{"$f":"SUM(O130:O133)","v":57130762.21138829},{"$f":"SUM(P130:P133)","v":60377467.544486053},{"$f":"SUM(Q130:Q133)","v":65005771.8761108},{"$f":"SUM(R130:R133)","v":67277898.71453236},{"$f":"SUM(S130:S133)","v":70666877.407677054},{"$f":"SUM(T130:T133)","v":73616971.902717635},{"$f":"SUM(U130:U133)","v":78242211.847849146},{"$f":"SUM(V130:V133)","v":82232025.601585642},{"$f":"SUM(W130:W133)","v":86790781.703851864},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA135:AT135))","v":56808194.50412368},{"$f":"SUM(AA130:AA134)","v":35675617.610514767},{"$f":"SUM(AB130:AB133)","v":36804789.157866359},{"$f":"SUM(AC130:AC133)","v":41373420.416218519},{"$f":"SUM(AD130:AD133)","v":43879123.00539133},{"$f":"SUM(AE130:AE133)","v":45099365.61249283},{"$f":"SUM(AF130:AF133)","v":47455830.913480423},{"$f":"SUM(AG130:AG133)","v":49867039.83722885},{"$f":"SUM(AH130:AH133)","v":53021686.203310721},{"$f":"SUM(AI130:AI133)","v":57130762.21138829},{"$f":"SUM(AJ130:AJ133)","v":60377467.544486053},{"$f":"SUM(AK130:AK133)","v":65005771.8761108},{"$f":"SUM(AL130:AL133)","v":67277898.71453236},{"$f":"SUM(AM130:AM133)","v":70666877.407677054},{"$f":"SUM(AN130:AN133)","v":73616971.902717635},{"$f":"SUM(AO130:AO133)","v":78242211.847849146},{"$f":"SUM(AP130:AP133)","v":82232025.601585642},{"$f":"SUM(AQ130:AQ133)","v":86790781.703851864},{"$f":"SUM(AR130:AR133)","v":90625948.60229452},{"$f":"SUM(AS130:AS133)","v":94539675.173887238},{"$f":"SUM(AT130:AT133)","v":98949642.858838513},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX135:BQ135))","v":70009357.187883958},{"$f":"SUM(AX130:AX134)","v":46559863.468487799},{"$f":"SUM(AY130:AY133)","v":47455830.913480423},{"$f":"SUM(AZ130:AZ133)","v":49867039.83722885},{"$f":"SUM(BA130:BA133)","v":53021686.203310721},{"$f":"SUM(BB130:BB133)","v":57130762.21138829},{"$f":"SUM(BC130:BC133)","v":60377467.544486053},{"$f":"SUM(BD130:BD133)","v":65005771.8761108},{"$f":"SUM(BE130:BE133)","v":67277898.71453236},{"$f":"SUM(BF130:BF133)","v":70666877.407677054},{"$f":"SUM(BG130:BG133)","v":73616971.902717635},{"$f":"SUM(BH130:BH133)","v":78242211.847849146},{"$f":"SUM(BI130:BI133)","v":82232025.601585642},{"$f":"SUM(BJ130:BJ133)","v":86790781.703851864},{"$f":"SUM(BK130:BK133)","v":90625948.60229452},{"$f":"SUM(BL130:BL133)","v":94539675.173887238},{"$f":"SUM(BM130:BM133)","v":98949642.858838513},{"$f":"SUM(BN130:BN133)","v":103612869.31152441},{"$f":"SUM(BO130:BO133)","v":108621449.94691345},{"$f":"SUM(BP130:BP133)","v":113272476.27360693},{"$f":"SUM(BQ130:BQ133)","v":113426451.69515054},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU135:CN135))","v":80282681.867993131},{"$f":"SUM(BU130:BU134)","v":54738740.489318736},{"$f":"SUM(BV130:BV133)","v":57130762.21138829},{"$f":"SUM(BW130:BW133)","v":60377467.544486053},{"$f":"SUM(BX130:BX133)","v":65005771.8761108},{"$f":"SUM(BY130:BY133)","v":67277898.71453236},{"$f":"SUM(BZ130:BZ133)","v":70666877.407677054},{"$f":"SUM(CA130:CA133)","v":73616971.902717635},{"$f":"SUM(CB130:CB133)","v":78242211.847849146},{"$f":"SUM(CC130:CC133)","v":82232025.601585642},{"$f":"SUM(CD130:CD133)","v":86790781.703851864},{"$f":"SUM(CE130:CE133)","v":90625948.60229452},{"$f":"SUM(CF130:CF133)","v":94539675.173887238},{"$f":"SUM(CG130:CG133)","v":98949642.858838513},{"$f":"SUM(CH130:CH133)","v":103612869.31152441},{"$f":"SUM(CI130:CI133)","v":108621449.94691345},{"$f":"SUM(CJ130:CJ133)","v":113272476.27360693},{"$f":"SUM(CK130:CK133)","v":113426451.69515054},{"$f":"SUM(CL130:CL133)","v":113583506.62512502},{"$f":"SUM(CM130:CM133)","v":113743702.65369898},{"$f":"SUM(CN130:CN133)","v":113907102.60284443},null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR135:DK135))","v":95975762.0025758},{"$f":"SUM(CR130:CR134)","v":72955353.565647274},{"$f":"SUM(CS130:CS133)","v":73616971.902717635},{"$f":"SUM(CT130:CT133)","v":78242211.847849146},{"$f":"SUM(CU130:CU133)","v":82232025.601585642},{"$f":"SUM(CV130:CV133)","v":86790781.703851864},{"$f":"SUM(CW130:CW133)","v":90625948.60229452},{"$f":"SUM(CX130:CX133)","v":94539675.173887238},{"$f":"SUM(CY130:CY133)","v":98949642.858838513},{"$f":"SUM(CZ130:CZ133)","v":103612869.31152441},{"$f":"SUM(DA130:DA133)","v":108621449.94691345},{"$f":"SUM(DB130:DB133)","v":113272476.27360693},{"$f":"SUM(DC130:DC133)","v":113426451.69515054},{"$f":"SUM(DD130:DD133)","v":113583506.62512502},{"$f":"SUM(DE130:DE133)","v":113743702.65369898},{"$f":"SUM(DF130:DF133)","v":113907102.60284443},{"$f":"SUM(DG130:DG133)","v":114073770.55097279},{"$f":"SUM(DH130:DH133)","v":114243771.85806371},{"$f":"SUM(DI130:DI133)","v":114417173.19129646},{"$f":"SUM(DJ130:DJ133)","v":114594042.55119386},{"$f":"SUM(DK130:DK133)","v":114774449.29828919}]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D137:W137))","v":78788555.267319426},{"$f":"D135+D127","v":68570624.573630482},67196718.073518366,67091268.424604222,67804471.565789729,69243050.084081471,73020236.447052956,74751406.315220833,75770484.620943189,77377210.303646728,79040523.38376829,81447902.689875424,84810352.997303396,87924525.958368376,91807526.04609707,93335029.256269321,95980078.54912436,98186951.756394148,102744475.74483979,105992527.20583934,109810272.47003853,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA137:AT137))","v":88671679.282420233},{"$f":"AA135+AA127","v":73011881.304162756},73085771.651616842,76765804.286981314,78405031.182892606,79336990.491512716,80866563.599261999,82468568.998963952,84830429.836485848,88156239.226936683,91235054.273821041,95082696.447369099,96574841.743360713,99184533.122035116,101356048.41512427,105878214.48938926,109090908.03620818,112873295.38622674,115932860.01618505,119071766.13273197,123449972.17429206,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX137:BQ137))","v":103979107.85932323},{"$f":"AX135+AX127","v":86428031.527851254},86196971.310836762,87666049.74890703,89902049.330204338,93114262.357878745,96097781.695462376,99868240.846284404,101299954.61028507,103858633.05398735,105980496.60794395,110453010.94307637,113616052.75076273,117348788.36164871,120358701.25247446,123447955.62988882,127776509.93231635,131616875.03923273,135803423.9955278,139633264.90313631,138966918.09080422,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU137:CN137))","v":115893718.8803288},{"$f":"BU135+BU127","v":96153574.781252652},97376146.951891333,100251915.05960777,103920402.12369351,105255493.97401386,107728604.06080893,109782472.50919178,114204503.2335299,117326907.34295192,121020428.20796718,123991126.35292219,127041165.98446582,131330505.54102263,135131655.90206826,139278990.11249262,143069616.27423042,142364054.71602756,142478940.61331096,141781378.16894352,141087935.66419709,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR137:DK137))","v":134540620.29281616},{"$f":"CR135+CR127","v":117742280.29969843},117139518.27246945,121380522.3843534,124337779.57829615,127888528.61766058,130738498.39871147,133688197.39722659,137896051.88276464,141626318.79284689,145704301.72117361,149425576.60081381,148650663.76051334,148696198.3756991,147929284.64923406,147166490.86239001,146407899.41395935,145653594.35071036,145801797.64830285,145056324.25308216,144315399.60410735]
[]
[null,"$/MWh",{"$f":"C137/AVERAGE(D110:W110)","v":52.404384343299029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z137/AVERAGE(AA110:AT110)","v":58.9779155832437},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW137/AVERAGE(AX110:BQ110)","v":69.159297482301781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT137/AVERAGE(BU110:CN110)","v":77.084025294954884},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ137/AVERAGE(CR110:DK110)","v":89.486580274115866}]
[null,"Fixed Cost $/kW-yr",{"$f":"C127/D116/1000","v":164.87357582404746},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z127/AA116/1000","v":172.96242999368459},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW127/AX116/1000","v":184.39573271074715},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT127/BU116/1000","v":193.30501792584863},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ127/CR116/1000","v":209.33904902910834}]
[null,"Variable Cost $/MWh",{"$f":"C135/AVERAGE(D110:W110)","v":32.202260167436727},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z135/AVERAGE(AA110:AT110)","v":37.784656014346403},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW135/AVERAGE(AX110:BQ110)","v":46.565103894257469},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT135/AVERAGE(BU110:CN110)","v":53.398168077162332},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ135/AVERAGE(CR110:DK110)","v":63.836057185708746}]
[]
[null,{"$f":"D144&\" \"&'Resource Options'!$B$11","v":"2020 Small Reciprocating Engine Facility (Option 2)"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA144&\" \"&'Resource Options'!$B$11","v":"2023 Small Reciprocating Engine Facility (Option 2)"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX144&\" \"&'Resource Options'!$B$11","v":"2027 Small Reciprocating Engine Facility (Option 2)"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU144&\" \"&'Resource Options'!$B$11","v":"2030 Small Reciprocating Engine Facility (Option 2)"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR144&\" \"&'Resource Options'!$B$11","v":"2035 Small Reciprocating Engine Facility (Option 2)"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2020,{"$f":"D144+1","v":2021},{"$f":"E144+1","v":2022},{"$f":"F144+1","v":2023},{"$f":"G144+1","v":2024},{"$f":"H144+1","v":2025},{"$f":"I144+1","v":2026},{"$f":"J144+1","v":2027},{"$f":"K144+1","v":2028},{"$f":"L144+1","v":2029},{"$f":"M144+1","v":2030},{"$f":"N144+1","v":2031},{"$f":"O144+1","v":2032},{"$f":"P144+1","v":2033},{"$f":"Q144+1","v":2034},{"$f":"R144+1","v":2035},{"$f":"S144+1","v":2036},{"$f":"T144+1","v":2037},{"$f":"U144+1","v":2038},{"$f":"V144+1","v":2039},null,"Year",null,2023,{"$f":"AA144+1","v":2024},{"$f":"AB144+1","v":2025},{"$f":"AC144+1","v":2026},{"$f":"AD144+1","v":2027},{"$f":"AE144+1","v":2028},{"$f":"AF144+1","v":2029},{"$f":"AG144+1","v":2030},{"$f":"AH144+1","v":2031},{"$f":"AI144+1","v":2032},{"$f":"AJ144+1","v":2033},{"$f":"AK144+1","v":2034},{"$f":"AL144+1","v":2035},{"$f":"AM144+1","v":2036},{"$f":"AN144+1","v":2037},{"$f":"AO144+1","v":2038},{"$f":"AP144+1","v":2039},{"$f":"AQ144+1","v":2040},{"$f":"AR144+1","v":2041},{"$f":"AS144+1","v":2042},null,"Year",null,2027,{"$f":"AX144+1","v":2028},{"$f":"AY144+1","v":2029},{"$f":"AZ144+1","v":2030},{"$f":"BA144+1","v":2031},{"$f":"BB144+1","v":2032},{"$f":"BC144+1","v":2033},{"$f":"BD144+1","v":2034},{"$f":"BE144+1","v":2035},{"$f":"BF144+1","v":2036},{"$f":"BG144+1","v":2037},{"$f":"BH144+1","v":2038},{"$f":"BI144+1","v":2039},{"$f":"BJ144+1","v":2040},{"$f":"BK144+1","v":2041},{"$f":"BL144+1","v":2042},{"$f":"BM144+1","v":2043},{"$f":"BN144+1","v":2044},{"$f":"BO144+1","v":2045},{"$f":"BP144+1","v":2046},null,"Year",null,2030,{"$f":"BU144+1","v":2031},{"$f":"BV144+1","v":2032},{"$f":"BW144+1","v":2033},{"$f":"BX144+1","v":2034},{"$f":"BY144+1","v":2035},{"$f":"BZ144+1","v":2036},{"$f":"CA144+1","v":2037},{"$f":"CB144+1","v":2038},{"$f":"CC144+1","v":2039},{"$f":"CD144+1","v":2040},{"$f":"CE144+1","v":2041},{"$f":"CF144+1","v":2042},{"$f":"CG144+1","v":2043},{"$f":"CH144+1","v":2044},{"$f":"CI144+1","v":2045},{"$f":"CJ144+1","v":2046},{"$f":"CK144+1","v":2047},{"$f":"CL144+1","v":2048},{"$f":"CM144+1","v":2049},null,"Year",null,2035,{"$f":"CR144+1","v":2036},{"$f":"CS144+1","v":2037},{"$f":"CT144+1","v":2038},{"$f":"CU144+1","v":2039},{"$f":"CV144+1","v":2040},{"$f":"CW144+1","v":2041},{"$f":"CX144+1","v":2042},{"$f":"CY144+1","v":2043},{"$f":"CZ144+1","v":2044},{"$f":"DA144+1","v":2045},{"$f":"DB144+1","v":2046},{"$f":"DC144+1","v":2047},{"$f":"DD144+1","v":2048},{"$f":"DE144+1","v":2049},{"$f":"DF144+1","v":2050},{"$f":"DG144+1","v":2051},{"$f":"DH144+1","v":2052},{"$f":"DI144+1","v":2053},{"$f":"DJ144+1","v":2054}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$11/100*'Resource Options'!$J$11*8760)*(1+'Resource Options'!$X$11)^($D144-$D$4)","v":745933.67999999993},{"$f":"D145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"E145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"F145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"G145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"H145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"I145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"J145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"K145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"L145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"M145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"N145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"O145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"P145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"Q145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"R145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"S145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"T145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"U145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"V145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$11/100*'Resource Options'!$J$11*8760)*(1+'Resource Options'!$X$11)^($D144-$D$4)","v":745933.67999999993},{"$f":"AA145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"AB145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"AC145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"AD145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"AE145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"AF145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"AG145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"AH145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"AI145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"AJ145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"AK145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"AL145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"AM145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"AN145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"AO145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"AP145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"AQ145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"AR145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"AS145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$11/100*'Resource Options'!$J$11*8760)*(1+'Resource Options'!$X$11)^($D144-$D$4)","v":745933.67999999993},{"$f":"AX145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"AY145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"AZ145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"BA145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"BB145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"BC145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"BD145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"BE145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"BF145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"BG145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"BH145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"BI145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"BJ145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"BK145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"BL145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"BM145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"BN145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"BO145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"BP145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$11/100*'Resource Options'!$J$11*8760)*(1+'Resource Options'!$X$11)^($D144-$D$4)","v":745933.67999999993},{"$f":"BU145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"BV145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"BW145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"BX145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"BY145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"BZ145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"CA145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"CB145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"CC145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"CD145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"CE145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"CF145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"CG145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"CH145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"CI145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"CJ145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"CK145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"CL145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"CM145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$11/100*'Resource Options'!$J$11*8760)*(1+'Resource Options'!$X$11)^($D144-$D$4)","v":745933.67999999993},{"$f":"CR145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"CS145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"CT145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"CU145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"CV145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"CW145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"CX145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"CY145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"CZ145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"DA145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"DB145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"DC145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"DD145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"DE145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"DF145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"DG145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"DH145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"DI145*(1-'Resource Options'!$AA$11)","v":745933.67999999993},{"$f":"DJ145*(1-'Resource Options'!$AA$11)","v":745933.67999999993}]
[null,"Fuel (Dth)",null,{"$f":"D145*$D150/1000","v":5886527.635581282},{"$f":"E145*$D150/1000","v":5886527.635581282},5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,null,"Fuel (Dth)",null,{"$f":"AA145*$D150/1000","v":5886527.635581282},{"$f":"AB145*$D150/1000","v":5886527.635581282},5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,null,"Fuel (Dth)",null,{"$f":"AX145*$D150/1000","v":5886527.635581282},{"$f":"AY145*$D150/1000","v":5886527.635581282},5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,null,"Fuel (Dth)",null,{"$f":"BU145*$D150/1000","v":5886527.635581282},{"$f":"BV145*$D150/1000","v":5886527.635581282},5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,null,"Fuel (Dth)",null,{"$f":"CR145*$D150/1000","v":5886527.635581282},{"$f":"CS145*$D150/1000","v":5886527.635581282},5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282,5886527.635581282]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*D145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*E145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*F145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*G145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*H145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*I145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*J145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*K145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*L145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*M145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*N145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*O145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*P145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*Q145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*R145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*S145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*T145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*U145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*V145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*W145*$D150/1000/2204.62","v":312400.20201350347},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*AA145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*AB145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*AC145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*AD145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*AE145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*AF145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*AG145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*AH145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*AI145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*AJ145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*AK145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*AL145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*AM145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*AN145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*AO145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*AP145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*AQ145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*AR145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*AS145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*AT145*$D150/1000/2204.62","v":312400.20201350347},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*AX145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*AY145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*AZ145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*BA145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*BB145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*BC145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*BD145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*BE145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*BF145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*BG145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*BH145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*BI145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*BJ145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*BK145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*BL145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*BM145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*BN145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*BO145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*BP145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*BQ145*$D150/1000/2204.62","v":312400.20201350347},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*BU145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*BV145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*BW145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*BX145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*BY145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*BZ145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*CA145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*CB145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*CC145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*CD145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*CE145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*CF145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*CG145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*CH145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*CI145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*CJ145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*CK145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*CL145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*CM145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*CN145*$D150/1000/2204.62","v":312400.20201350347},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$11*CR145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*CS145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*CT145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*CU145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*CV145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*CW145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*CX145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*CY145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*CZ145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*DA145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*DB145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*DC145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*DD145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*DE145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*DF145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*DG145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*DH145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*DI145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*DJ145*$D150/1000/2204.62","v":312400.20201350347},{"$f":"'Resource Options'!$AB$11*DK145*$D150/1000/2204.62","v":312400.20201350347}]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses"]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D144,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$12)-ROW(Efficiency!$A$7)+1,FALSE)","v":7891.4892749999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA144,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$12)-ROW(Efficiency!$A$7)+1,FALSE)","v":7773.7078111344654},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX144,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$12)-ROW(Efficiency!$A$7)+1,FALSE)","v":7619.3958290881083},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU144,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$12)-ROW(Efficiency!$A$7)+1,FALSE)","v":7505.6753939144892},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(CR144,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$12)-ROW(Efficiency!$A$7)+1,FALSE)","v":7319.9005692526434}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$11","v":91.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$11","v":91.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$11","v":91.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$11","v":91.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$11","v":91.4}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D144,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":106.2158696712},{"$f":"'Resource Options'!$N$11*(1.02^(D144-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA144,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":111.03481335785962},{"$f":"'Resource Options'!$N$11*(1.02^(AA144-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX144,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":117.80186793020154},{"$f":"'Resource Options'!$N$11*(1.02^(AX144-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU144,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":123.14646068735033},{"$f":"'Resource Options'!$N$11*(1.02^(BU144-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR144,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$179)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":132.59837352696803},{"$f":"'Resource Options'!$N$11*(1.02^(CR144-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D152*AFUDC!$Y$10","v":6.6145507974261113},{"$f":"E152*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA152*AFUDC!$Y$10","v":6.914648587935365},{"$f":"AB152*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX152*AFUDC!$Y$10","v":7.3360642046061288},{"$f":"AY152*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU152*AFUDC!$Y$10","v":7.6688965807204665},{"$f":"BV152*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR152*AFUDC!$Y$10","v":8.2575106720425229},{"$f":"CS152*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D152:D153)","v":112.8304204686261},{"$f":"SUM(E152:E153)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA152:AA153)","v":117.94946194579498},{"$f":"SUM(AB152:AB153)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX152:AX153)","v":125.13793213480767},{"$f":"SUM(AY152:AY153)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU152:BU153)","v":130.81535726807078},{"$f":"SUM(BV152:BV153)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR152:CR153)","v":140.85588419901055},{"$f":"SUM(CS152:CS153)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D157:W157))","v":1438281.8421150004},{"$f":"HLOOKUP(D144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1236203.2800000003},{"$f":"HLOOKUP(E144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1260927.3456000001},{"$f":"HLOOKUP(F144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1286145.8925119999},{"$f":"HLOOKUP(G144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1311868.8103622401},{"$f":"HLOOKUP(H144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1338106.1865694849},{"$f":"HLOOKUP(I144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1364868.3103008745},{"$f":"HLOOKUP(J144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1392165.6765068921},{"$f":"HLOOKUP(K144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1420008.9900370298},{"$f":"HLOOKUP(L144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1448409.1698377705},{"$f":"HLOOKUP(M144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1477377.353234526},{"$f":"HLOOKUP(N144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1506924.9002992166},{"$f":"HLOOKUP(O144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1537063.3983052014},{"$f":"HLOOKUP(P144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1567804.6662713052},{"$f":"HLOOKUP(Q144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1599160.7595967313},{"$f":"HLOOKUP(R144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1631143.9747886662},{"$f":"HLOOKUP(S144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1663766.8542844397},{"$f":"HLOOKUP(T144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1697042.1913701284},{"$f":"HLOOKUP(U144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1730983.0351975309},{"$f":"HLOOKUP(V144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1765602.6959014814},{"$f":"HLOOKUP(W144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1800914.7498195111},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA157:AT157))","v":1526316.1971071756},{"$f":"HLOOKUP(AA144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1311868.8103622401},{"$f":"HLOOKUP(AB144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1338106.1865694849},{"$f":"HLOOKUP(AC144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1364868.3103008745},{"$f":"HLOOKUP(AD144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1392165.6765068921},{"$f":"HLOOKUP(AE144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1420008.9900370298},{"$f":"HLOOKUP(AF144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1448409.1698377705},{"$f":"HLOOKUP(AG144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1477377.353234526},{"$f":"HLOOKUP(AH144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1506924.9002992166},{"$f":"HLOOKUP(AI144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1537063.3983052014},{"$f":"HLOOKUP(AJ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1567804.6662713052},{"$f":"HLOOKUP(AK144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1599160.7595967313},{"$f":"HLOOKUP(AL144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1631143.9747886662},{"$f":"HLOOKUP(AM144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1663766.8542844397},{"$f":"HLOOKUP(AN144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1697042.1913701284},{"$f":"HLOOKUP(AO144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1730983.0351975309},{"$f":"HLOOKUP(AP144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1765602.6959014814},{"$f":"HLOOKUP(AQ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1800914.7498195111},{"$f":"HLOOKUP(AR144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1836933.0448159014},{"$f":"HLOOKUP(AS144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1873671.7057122195},{"$f":"HLOOKUP(AT144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1911145.1398264638},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX157:BQ157))","v":1652133.7380777064},{"$f":"HLOOKUP(AX144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1420008.9900370298},{"$f":"HLOOKUP(AY144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1448409.1698377705},{"$f":"HLOOKUP(AZ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1477377.353234526},{"$f":"HLOOKUP(BA144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1506924.9002992166},{"$f":"HLOOKUP(BB144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1537063.3983052014},{"$f":"HLOOKUP(BC144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1567804.6662713052},{"$f":"HLOOKUP(BD144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1599160.7595967313},{"$f":"HLOOKUP(BE144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1631143.9747886662},{"$f":"HLOOKUP(BF144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1663766.8542844397},{"$f":"HLOOKUP(BG144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1697042.1913701284},{"$f":"HLOOKUP(BH144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1730983.0351975309},{"$f":"HLOOKUP(BI144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1765602.6959014814},{"$f":"HLOOKUP(BJ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1800914.7498195111},{"$f":"HLOOKUP(BK144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1836933.0448159014},{"$f":"HLOOKUP(BL144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1873671.7057122195},{"$f":"HLOOKUP(BM144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1911145.1398264638},{"$f":"HLOOKUP(BN144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1949368.042622993},{"$f":"HLOOKUP(BO144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1988355.4034754534},{"$f":"HLOOKUP(BP144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":2028122.5115449624},{"$f":"HLOOKUP(BQ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":2068684.9617758617},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU157:CN157))","v":1753257.5399179666},{"$f":"HLOOKUP(BU144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1506924.9002992166},{"$f":"HLOOKUP(BV144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1537063.3983052014},{"$f":"HLOOKUP(BW144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1567804.6662713052},{"$f":"HLOOKUP(BX144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1599160.7595967313},{"$f":"HLOOKUP(BY144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1631143.9747886662},{"$f":"HLOOKUP(BZ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1663766.8542844397},{"$f":"HLOOKUP(CA144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1697042.1913701284},{"$f":"HLOOKUP(CB144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1730983.0351975309},{"$f":"HLOOKUP(CC144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1765602.6959014814},{"$f":"HLOOKUP(CD144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1800914.7498195111},{"$f":"HLOOKUP(CE144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1836933.0448159014},{"$f":"HLOOKUP(CF144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1873671.7057122195},{"$f":"HLOOKUP(CG144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1911145.1398264638},{"$f":"HLOOKUP(CH144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1949368.042622993},{"$f":"HLOOKUP(CI144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1988355.4034754534},{"$f":"HLOOKUP(CJ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":2028122.5115449624},{"$f":"HLOOKUP(CK144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":2068684.9617758617},{"$f":"HLOOKUP(CL144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":2110058.6610113787},{"$f":"HLOOKUP(CM144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":2152259.8342316058},{"$f":"HLOOKUP(CN144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":2195305.0309162382},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR157:DK157))","v":1935737.9928890849},{"$f":"HLOOKUP(CR144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1663766.8542844397},{"$f":"HLOOKUP(CS144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1697042.1913701284},{"$f":"HLOOKUP(CT144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1730983.0351975309},{"$f":"HLOOKUP(CU144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1765602.6959014814},{"$f":"HLOOKUP(CV144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1800914.7498195111},{"$f":"HLOOKUP(CW144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1836933.0448159014},{"$f":"HLOOKUP(CX144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1873671.7057122195},{"$f":"HLOOKUP(CY144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1911145.1398264638},{"$f":"HLOOKUP(CZ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1949368.042622993},{"$f":"HLOOKUP(DA144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":1988355.4034754534},{"$f":"HLOOKUP(DB144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":2028122.5115449624},{"$f":"HLOOKUP(DC144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":2068684.9617758617},{"$f":"HLOOKUP(DD144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":2110058.6610113787},{"$f":"HLOOKUP(DE144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":2152259.8342316058},{"$f":"HLOOKUP(DF144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":2195305.0309162382},{"$f":"HLOOKUP(DG144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":2239211.1315345634},{"$f":"HLOOKUP(DH144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":2283995.3541652546},{"$f":"HLOOKUP(DI144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":2329675.2612485597},{"$f":"HLOOKUP(DJ144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":2376268.7664735313},{"$f":"HLOOKUP(DK144,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$9)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D151*1000","v":2423794.1418030015}]
[null,"Fuel Transport",2818988.0753278704,{"$f":"($D150/1000*$D151*24*HLOOKUP(D144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2392542.2010634895},{"$f":"($D150/1000*$D151*24*HLOOKUP(E144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2392542.2010634895},{"$f":"($D150/1000*$D151*24*HLOOKUP(F144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2631796.4211698389},{"$f":"($D150/1000*$D151*24*HLOOKUP(G144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2631796.4211698389},{"$f":"($D150/1000*$D151*24*HLOOKUP(H144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2631796.4211698389},{"$f":"($D150/1000*$D151*24*HLOOKUP(I144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2631796.4211698389},{"$f":"($D150/1000*$D151*24*HLOOKUP(J144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2631796.4211698389},{"$f":"($D150/1000*$D151*24*HLOOKUP(K144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2894976.0632868232},{"$f":"($D150/1000*$D151*24*HLOOKUP(L144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2894976.0632868232},{"$f":"($D150/1000*$D151*24*HLOOKUP(M144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2894976.0632868232},{"$f":"($D150/1000*$D151*24*HLOOKUP(N144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2894976.0632868232},{"$f":"($D150/1000*$D151*24*HLOOKUP(O144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2894976.0632868232},{"$f":"($D150/1000*$D151*24*HLOOKUP(P144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3184473.6696155057},{"$f":"($D150/1000*$D151*24*HLOOKUP(Q144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3184473.6696155057},{"$f":"($D150/1000*$D151*24*HLOOKUP(R144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3184473.6696155057},{"$f":"($D150/1000*$D151*24*HLOOKUP(S144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3184473.6696155057},{"$f":"($D150/1000*$D151*24*HLOOKUP(T144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3184473.6696155057},{"$f":"($D150/1000*$D151*24*HLOOKUP(U144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},{"$f":"($D150/1000*$D151*24*HLOOKUP(V144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},{"$f":"($D150/1000*$D151*24*HLOOKUP(W144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},null,"Fuel Transport",2987731.5304066655,{"$f":"($D150/1000*$D151*24*HLOOKUP(AA144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2631796.4211698389},{"$f":"($D150/1000*$D151*24*HLOOKUP(AB144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2631796.4211698389},{"$f":"($D150/1000*$D151*24*HLOOKUP(AC144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2631796.4211698389},{"$f":"($D150/1000*$D151*24*HLOOKUP(AD144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2631796.4211698389},{"$f":"($D150/1000*$D151*24*HLOOKUP(AE144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2894976.0632868232},{"$f":"($D150/1000*$D151*24*HLOOKUP(AF144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2894976.0632868232},{"$f":"($D150/1000*$D151*24*HLOOKUP(AG144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2894976.0632868232},{"$f":"($D150/1000*$D151*24*HLOOKUP(AH144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2894976.0632868232},{"$f":"($D150/1000*$D151*24*HLOOKUP(AI144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2894976.0632868232},{"$f":"($D150/1000*$D151*24*HLOOKUP(AJ144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3184473.6696155057},{"$f":"($D150/1000*$D151*24*HLOOKUP(AK144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3184473.6696155057},{"$f":"($D150/1000*$D151*24*HLOOKUP(AL144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3184473.6696155057},{"$f":"($D150/1000*$D151*24*HLOOKUP(AM144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3184473.6696155057},{"$f":"($D150/1000*$D151*24*HLOOKUP(AN144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3184473.6696155057},{"$f":"($D150/1000*$D151*24*HLOOKUP(AO144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},{"$f":"($D150/1000*$D151*24*HLOOKUP(AP144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},{"$f":"($D150/1000*$D151*24*HLOOKUP(AQ144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},{"$f":"($D150/1000*$D151*24*HLOOKUP(AR144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},{"$f":"($D150/1000*$D151*24*HLOOKUP(AS144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},{"$f":"($D150/1000*$D151*24*HLOOKUP(AT144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3853213.1402347623},null,"Fuel Transport",3230243.344516899,{"$f":"($D150/1000*$D151*24*HLOOKUP(AX144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2894976.0632868232},{"$f":"($D150/1000*$D151*24*HLOOKUP(AY144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2894976.0632868232},{"$f":"($D150/1000*$D151*24*HLOOKUP(AZ144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2894976.0632868232},{"$f":"($D150/1000*$D151*24*HLOOKUP(BA144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2894976.0632868232},{"$f":"($D150/1000*$D151*24*HLOOKUP(BB144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2894976.0632868232},{"$f":"($D150/1000*$D151*24*HLOOKUP(BC144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3184473.6696155057},{"$f":"($D150/1000*$D151*24*HLOOKUP(BD144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3184473.6696155057},{"$f":"($D150/1000*$D151*24*HLOOKUP(BE144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3184473.6696155057},{"$f":"($D150/1000*$D151*24*HLOOKUP(BF144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3184473.6696155057},{"$f":"($D150/1000*$D151*24*HLOOKUP(BG144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3184473.6696155057},{"$f":"($D150/1000*$D151*24*HLOOKUP(BH144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},{"$f":"($D150/1000*$D151*24*HLOOKUP(BI144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},{"$f":"($D150/1000*$D151*24*HLOOKUP(BJ144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},{"$f":"($D150/1000*$D151*24*HLOOKUP(BK144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},{"$f":"($D150/1000*$D151*24*HLOOKUP(BL144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},{"$f":"($D150/1000*$D151*24*HLOOKUP(BM144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3853213.1402347623},{"$f":"($D150/1000*$D151*24*HLOOKUP(BN144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3853213.1402347623},{"$f":"($D150/1000*$D151*24*HLOOKUP(BO144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3853213.1402347623},{"$f":"($D150/1000*$D151*24*HLOOKUP(BP144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3853213.1402347623},{"$f":"($D150/1000*$D151*24*HLOOKUP(BQ144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3853213.1402347623},null,"Fuel Transport",3410975.5711467238,{"$f":"($D150/1000*$D151*24*HLOOKUP(BU144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2894976.0632868232},{"$f":"($D150/1000*$D151*24*HLOOKUP(BV144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2894976.0632868232},{"$f":"($D150/1000*$D151*24*HLOOKUP(BW144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3184473.6696155057},{"$f":"($D150/1000*$D151*24*HLOOKUP(BX144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3184473.6696155057},{"$f":"($D150/1000*$D151*24*HLOOKUP(BY144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3184473.6696155057},{"$f":"($D150/1000*$D151*24*HLOOKUP(BZ144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3184473.6696155057},{"$f":"($D150/1000*$D151*24*HLOOKUP(CA144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3184473.6696155057},{"$f":"($D150/1000*$D151*24*HLOOKUP(CB144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},{"$f":"($D150/1000*$D151*24*HLOOKUP(CC144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},{"$f":"($D150/1000*$D151*24*HLOOKUP(CD144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},{"$f":"($D150/1000*$D151*24*HLOOKUP(CE144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},{"$f":"($D150/1000*$D151*24*HLOOKUP(CF144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},{"$f":"($D150/1000*$D151*24*HLOOKUP(CG144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3853213.1402347623},{"$f":"($D150/1000*$D151*24*HLOOKUP(CH144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3853213.1402347623},{"$f":"($D150/1000*$D151*24*HLOOKUP(CI144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3853213.1402347623},{"$f":"($D150/1000*$D151*24*HLOOKUP(CJ144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3853213.1402347623},{"$f":"($D150/1000*$D151*24*HLOOKUP(CK144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3853213.1402347623},{"$f":"($D150/1000*$D151*24*HLOOKUP(CL144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4238534.4542582389},{"$f":"($D150/1000*$D151*24*HLOOKUP(CM144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4238534.4542582389},{"$f":"($D150/1000*$D151*24*HLOOKUP(CN144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4238534.4542582389},null,"Fuel Transport",3752073.1282613962,{"$f":"($D150/1000*$D151*24*HLOOKUP(CR144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3184473.6696155057},{"$f":"($D150/1000*$D151*24*HLOOKUP(CS144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3184473.6696155057},{"$f":"($D150/1000*$D151*24*HLOOKUP(CT144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},{"$f":"($D150/1000*$D151*24*HLOOKUP(CU144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},{"$f":"($D150/1000*$D151*24*HLOOKUP(CV144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},{"$f":"($D150/1000*$D151*24*HLOOKUP(CW144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},{"$f":"($D150/1000*$D151*24*HLOOKUP(CX144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3502921.0365770566},{"$f":"($D150/1000*$D151*24*HLOOKUP(CY144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3853213.1402347623},{"$f":"($D150/1000*$D151*24*HLOOKUP(CZ144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3853213.1402347623},{"$f":"($D150/1000*$D151*24*HLOOKUP(DA144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3853213.1402347623},{"$f":"($D150/1000*$D151*24*HLOOKUP(DB144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3853213.1402347623},{"$f":"($D150/1000*$D151*24*HLOOKUP(DC144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3853213.1402347623},{"$f":"($D150/1000*$D151*24*HLOOKUP(DD144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4238534.4542582389},{"$f":"($D150/1000*$D151*24*HLOOKUP(DE144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4238534.4542582389},{"$f":"($D150/1000*$D151*24*HLOOKUP(DF144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4238534.4542582389},{"$f":"($D150/1000*$D151*24*HLOOKUP(DG144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4238534.4542582389},{"$f":"($D150/1000*$D151*24*HLOOKUP(DH144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4238534.4542582389},{"$f":"($D150/1000*$D151*24*HLOOKUP(DI144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4662387.8996840632},{"$f":"($D150/1000*$D151*24*HLOOKUP(DJ144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4662387.8996840632},{"$f":"($D150/1000*$D151*24*HLOOKUP(DK144,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4662387.8996840632}]
[null,"Capital Recovery & Taxes",12469024.710971814,{"$f":"VLOOKUP(D143,Assumptions!$A$4:$E$53,4,FALSE)*$D154*1000000","v":15737274.732529411},{"$f":"VLOOKUP(E143,Assumptions!$A$4:$E$53,4,FALSE)*$D154*1000000","v":15289314.204736231},{"$f":"VLOOKUP(F143,Assumptions!$A$4:$E$53,4,FALSE)*$D154*1000000","v":14809684.323804416},{"$f":"VLOOKUP(G143,Assumptions!$A$4:$E$53,4,FALSE)*$D154*1000000","v":14341313.936252834},{"$f":"VLOOKUP(H143,Assumptions!$A$4:$E$53,4,FALSE)*$D154*1000000","v":13883359.391280662},{"$f":"VLOOKUP(I143,Assumptions!$A$4:$E$53,4,FALSE)*$D154*1000000","v":13435052.750338426},{"$f":"VLOOKUP(J143,Assumptions!$A$4:$E$53,4,FALSE)*$D154*1000000","v":12995669.339020297},{"$f":"VLOOKUP(K143,Assumptions!$A$4:$E$53,4,FALSE)*$D154*1000000","v":12564538.563099977},{"$f":"VLOOKUP(L143,Assumptions!$A$4:$E$53,4,FALSE)*$D154*1000000","v":12138047.866584187},{"$f":"VLOOKUP(M143,Assumptions!$A$4:$E$53,4,FALSE)*$D154*1000000","v":11712227.764294697},{"$f":"VLOOKUP(N143,Assumptions!$A$4:$E$53,4,FALSE)*$D154*1000000","v":11286407.662005207},{"$f":"VLOOKUP(O143,Assumptions!$A$4:$E$53,4,FALSE)*$D154*1000000","v":10860587.559715716},{"$f":"VLOOKUP(P143,Assumptions!$A$4:$E$53,4,FALSE)*$D154*1000000","v":10434767.457426226},{"$f":"VLOOKUP(Q143,Assumptions!$A$4:$E$53,4,FALSE)*$D154*1000000","v":10008947.355136734},{"$f":"VLOOKUP(R143,Assumptions!$A$4:$E$53,4,FALSE)*$D154*1000000","v":9583127.2528472431},{"$f":"VLOOKUP(S143,Assumptions!$A$4:$E$53,4,FALSE)*$D154*1000000","v":9157307.1505577546},{"$f":"VLOOKUP(T143,Assumptions!$A$4:$E$53,4,FALSE)*$D154*1000000","v":8731487.0482682642},{"$f":"VLOOKUP(U143,Assumptions!$A$4:$E$53,4,FALSE)*$D154*1000000","v":8305666.9459787747},{"$f":"VLOOKUP(V143,Assumptions!$A$4:$E$53,4,FALSE)*$D154*1000000","v":7879846.8436892834},{"$f":"VLOOKUP(W143,Assumptions!$A$4:$E$53,4,FALSE)*$D154*1000000","v":7454026.7413997967},null,"Capital Recovery & Taxes",13034736.106978325,{"$f":"VLOOKUP(AA143,Assumptions!$A$4:$E$53,4,FALSE)*$AA154*1000000","v":16451264.468265798},{"$f":"VLOOKUP(AB143,Assumptions!$A$4:$E$53,4,FALSE)*$AA154*1000000","v":15982980.267899357},{"$f":"VLOOKUP(AC143,Assumptions!$A$4:$E$53,4,FALSE)*$AA154*1000000","v":15481589.896809109},{"$f":"VLOOKUP(AD143,Assumptions!$A$4:$E$53,4,FALSE)*$AA154*1000000","v":14991969.854859393},{"$f":"VLOOKUP(AE143,Assumptions!$A$4:$E$53,4,FALSE)*$AA154*1000000","v":14513238.215371098},{"$f":"VLOOKUP(AF143,Assumptions!$A$4:$E$53,4,FALSE)*$AA154*1000000","v":14044592.198931174},{"$f":"VLOOKUP(AG143,Assumptions!$A$4:$E$53,4,FALSE)*$AA154*1000000","v":13585274.253135769},{"$f":"VLOOKUP(AH143,Assumptions!$A$4:$E$53,4,FALSE)*$AA154*1000000","v":13134583.359342504},{"$f":"VLOOKUP(AI143,Assumptions!$A$4:$E$53,4,FALSE)*$AA154*1000000","v":12688743.062284384},{"$f":"VLOOKUP(AJ143,Assumptions!$A$4:$E$53,4,FALSE)*$AA154*1000000","v":12243603.783868644},{"$f":"VLOOKUP(AK143,Assumptions!$A$4:$E$53,4,FALSE)*$AA154*1000000","v":11798464.505452905},{"$f":"VLOOKUP(AL143,Assumptions!$A$4:$E$53,4,FALSE)*$AA154*1000000","v":11353325.227037165},{"$f":"VLOOKUP(AM143,Assumptions!$A$4:$E$53,4,FALSE)*$AA154*1000000","v":10908185.948621424},{"$f":"VLOOKUP(AN143,Assumptions!$A$4:$E$53,4,FALSE)*$AA154*1000000","v":10463046.670205683},{"$f":"VLOOKUP(AO143,Assumptions!$A$4:$E$53,4,FALSE)*$AA154*1000000","v":10017907.391789941},{"$f":"VLOOKUP(AP143,Assumptions!$A$4:$E$53,4,FALSE)*$AA154*1000000","v":9572768.1133742034},{"$f":"VLOOKUP(AQ143,Assumptions!$A$4:$E$53,4,FALSE)*$AA154*1000000","v":9127628.8349584639},{"$f":"VLOOKUP(AR143,Assumptions!$A$4:$E$53,4,FALSE)*$AA154*1000000","v":8682489.5565427244},{"$f":"VLOOKUP(AS143,Assumptions!$A$4:$E$53,4,FALSE)*$AA154*1000000","v":8237350.2781269839},{"$f":"VLOOKUP(AT143,Assumptions!$A$4:$E$53,4,FALSE)*$AA154*1000000","v":7792210.9997112481},null,"Capital Recovery & Taxes",13829142.544963788,{"$f":"VLOOKUP(AX143,Assumptions!$A$4:$E$53,4,FALSE)*$AX154*1000000","v":17453892.392554589},{"$f":"VLOOKUP(AY143,Assumptions!$A$4:$E$53,4,FALSE)*$AX154*1000000","v":16957068.451872364},{"$f":"VLOOKUP(AZ143,Assumptions!$A$4:$E$53,4,FALSE)*$AX154*1000000","v":16425120.673599565},{"$f":"VLOOKUP(BA143,Assumptions!$A$4:$E$53,4,FALSE)*$AX154*1000000","v":15905660.571191447},{"$f":"VLOOKUP(BB143,Assumptions!$A$4:$E$53,4,FALSE)*$AX154*1000000","v":15397752.468646625},{"$f":"VLOOKUP(BC143,Assumptions!$A$4:$E$53,4,FALSE)*$AX154*1000000","v":14900544.660886904},{"$f":"VLOOKUP(BD143,Assumptions!$A$4:$E$53,4,FALSE)*$AX154*1000000","v":14413233.426218793},{"$f":"VLOOKUP(BE143,Assumptions!$A$4:$E$53,4,FALSE)*$AX154*1000000","v":13935075.022179646},{"$f":"VLOOKUP(BF143,Assumptions!$A$4:$E$53,4,FALSE)*$AX154*1000000","v":13462062.836148134},{"$f":"VLOOKUP(BG143,Assumptions!$A$4:$E$53,4,FALSE)*$AX154*1000000","v":12989794.392579265},{"$f":"VLOOKUP(BH143,Assumptions!$A$4:$E$53,4,FALSE)*$AX154*1000000","v":12517525.949010395},{"$f":"VLOOKUP(BI143,Assumptions!$A$4:$E$53,4,FALSE)*$AX154*1000000","v":12045257.505441526},{"$f":"VLOOKUP(BJ143,Assumptions!$A$4:$E$53,4,FALSE)*$AX154*1000000","v":11572989.061872656},{"$f":"VLOOKUP(BK143,Assumptions!$A$4:$E$53,4,FALSE)*$AX154*1000000","v":11100720.618303785},{"$f":"VLOOKUP(BL143,Assumptions!$A$4:$E$53,4,FALSE)*$AX154*1000000","v":10628452.174734917},{"$f":"VLOOKUP(BM143,Assumptions!$A$4:$E$53,4,FALSE)*$AX154*1000000","v":10156183.73116605},{"$f":"VLOOKUP(BN143,Assumptions!$A$4:$E$53,4,FALSE)*$AX154*1000000","v":9683915.2875971813},{"$f":"VLOOKUP(BO143,Assumptions!$A$4:$E$53,4,FALSE)*$AX154*1000000","v":9211646.8440283146},{"$f":"VLOOKUP(BP143,Assumptions!$A$4:$E$53,4,FALSE)*$AX154*1000000","v":8739378.4004594442},{"$f":"VLOOKUP(BQ143,Assumptions!$A$4:$E$53,4,FALSE)*$AX154*1000000","v":8267109.9568905775},null,"Capital Recovery & Taxes",14456561.586631145,{"$f":"VLOOKUP(BU143,Assumptions!$A$4:$E$53,4,FALSE)*$BU154*1000000","v":18245763.935037877},{"$f":"VLOOKUP(BV143,Assumptions!$A$4:$E$53,4,FALSE)*$BU154*1000000","v":17726399.421089686},{"$f":"VLOOKUP(BW143,Assumptions!$A$4:$E$53,4,FALSE)*$BU154*1000000","v":17170317.52429321},{"$f":"VLOOKUP(BX143,Assumptions!$A$4:$E$53,4,FALSE)*$BU154*1000000","v":16627289.860947914},{"$f":"VLOOKUP(BY143,Assumptions!$A$4:$E$53,4,FALSE)*$BU154*1000000","v":16096338.304051703},{"$f":"VLOOKUP(BZ143,Assumptions!$A$4:$E$53,4,FALSE)*$BU154*1000000","v":15576572.507230848},{"$f":"VLOOKUP(CA143,Assumptions!$A$4:$E$53,4,FALSE)*$BU154*1000000","v":15067152.284470737},{"$f":"VLOOKUP(CB143,Assumptions!$A$4:$E$53,4,FALSE)*$BU154*1000000","v":14567300.150205582},{"$f":"VLOOKUP(CC143,Assumptions!$A$4:$E$53,4,FALSE)*$BU154*1000000","v":14072827.714452012},{"$f":"VLOOKUP(CD143,Assumptions!$A$4:$E$53,4,FALSE)*$BU154*1000000","v":13579132.764264219},{"$f":"VLOOKUP(CE143,Assumptions!$A$4:$E$53,4,FALSE)*$BU154*1000000","v":13085437.814076426},{"$f":"VLOOKUP(CF143,Assumptions!$A$4:$E$53,4,FALSE)*$BU154*1000000","v":12591742.863888633},{"$f":"VLOOKUP(CG143,Assumptions!$A$4:$E$53,4,FALSE)*$BU154*1000000","v":12098047.913700838},{"$f":"VLOOKUP(CH143,Assumptions!$A$4:$E$53,4,FALSE)*$BU154*1000000","v":11604352.963513043},{"$f":"VLOOKUP(CI143,Assumptions!$A$4:$E$53,4,FALSE)*$BU154*1000000","v":11110658.01332525},{"$f":"VLOOKUP(CJ143,Assumptions!$A$4:$E$53,4,FALSE)*$BU154*1000000","v":10616963.063137459},{"$f":"VLOOKUP(CK143,Assumptions!$A$4:$E$53,4,FALSE)*$BU154*1000000","v":10123268.112949666},{"$f":"VLOOKUP(CL143,Assumptions!$A$4:$E$53,4,FALSE)*$BU154*1000000","v":9629573.1627618745},{"$f":"VLOOKUP(CM143,Assumptions!$A$4:$E$53,4,FALSE)*$BU154*1000000","v":9135878.2125740796},{"$f":"VLOOKUP(CN143,Assumptions!$A$4:$E$53,4,FALSE)*$BU154*1000000","v":8642183.2623862904},null,"Capital Recovery & Taxes",15566152.226221804,{"$f":"VLOOKUP(CR143,Assumptions!$A$4:$E$53,4,FALSE)*$CR154*1000000","v":19646188.839201879},{"$f":"VLOOKUP(CS143,Assumptions!$A$4:$E$53,4,FALSE)*$CR154*1000000","v":19086961.319119129},{"$f":"VLOOKUP(CT143,Assumptions!$A$4:$E$53,4,FALSE)*$CR154*1000000","v":18488198.23123626},{"$f":"VLOOKUP(CU143,Assumptions!$A$4:$E$53,4,FALSE)*$CR154*1000000","v":17903491.333954461},{"$f":"VLOOKUP(CV143,Assumptions!$A$4:$E$53,4,FALSE)*$CR154*1000000","v":17331787.425672494},{"$f":"VLOOKUP(CW143,Assumptions!$A$4:$E$53,4,FALSE)*$CR154*1000000","v":16772127.822881548},{"$f":"VLOOKUP(CX143,Assumptions!$A$4:$E$53,4,FALSE)*$CR154*1000000","v":16223607.852411333},{"$f":"VLOOKUP(CY143,Assumptions!$A$4:$E$53,4,FALSE)*$CR154*1000000","v":15685390.354014717},{"$f":"VLOOKUP(CZ143,Assumptions!$A$4:$E$53,4,FALSE)*$CR154*1000000","v":15152965.464424878},{"$f":"VLOOKUP(DA143,Assumptions!$A$4:$E$53,4,FALSE)*$CR154*1000000","v":14621377.735082177},{"$f":"VLOOKUP(DB143,Assumptions!$A$4:$E$53,4,FALSE)*$CR154*1000000","v":14089790.005739475},{"$f":"VLOOKUP(DC143,Assumptions!$A$4:$E$53,4,FALSE)*$CR154*1000000","v":13558202.276396774},{"$f":"VLOOKUP(DD143,Assumptions!$A$4:$E$53,4,FALSE)*$CR154*1000000","v":13026614.547054069},{"$f":"VLOOKUP(DE143,Assumptions!$A$4:$E$53,4,FALSE)*$CR154*1000000","v":12495026.817711366},{"$f":"VLOOKUP(DF143,Assumptions!$A$4:$E$53,4,FALSE)*$CR154*1000000","v":11963439.088368665},{"$f":"VLOOKUP(DG143,Assumptions!$A$4:$E$53,4,FALSE)*$CR154*1000000","v":11431851.359025965},{"$f":"VLOOKUP(DH143,Assumptions!$A$4:$E$53,4,FALSE)*$CR154*1000000","v":10900263.629683264},{"$f":"VLOOKUP(DI143,Assumptions!$A$4:$E$53,4,FALSE)*$CR154*1000000","v":10368675.900340563},{"$f":"VLOOKUP(DJ143,Assumptions!$A$4:$E$53,4,FALSE)*$CR154*1000000","v":9837088.1709978599},{"$f":"VLOOKUP(DK143,Assumptions!$A$4:$E$53,4,FALSE)*$CR154*1000000","v":9305500.4416551609}]
[null,"Transmission",0,{"$f":"VLOOKUP(D143,Assumptions!$A$4:$E$53,5,FALSE)*$E154*1000000","v":0},{"$f":"VLOOKUP(E143,Assumptions!$A$4:$E$53,5,FALSE)*$E154*1000000","v":0},{"$f":"VLOOKUP(F143,Assumptions!$A$4:$E$53,5,FALSE)*$E154*1000000","v":0},{"$f":"VLOOKUP(G143,Assumptions!$A$4:$E$53,5,FALSE)*$E154*1000000","v":0},{"$f":"VLOOKUP(H143,Assumptions!$A$4:$E$53,5,FALSE)*$E154*1000000","v":0},{"$f":"VLOOKUP(I143,Assumptions!$A$4:$E$53,5,FALSE)*$E154*1000000","v":0},{"$f":"VLOOKUP(J143,Assumptions!$A$4:$E$53,5,FALSE)*$E154*1000000","v":0},{"$f":"VLOOKUP(K143,Assumptions!$A$4:$E$53,5,FALSE)*$E154*1000000","v":0},{"$f":"VLOOKUP(L143,Assumptions!$A$4:$E$53,5,FALSE)*$E154*1000000","v":0},{"$f":"VLOOKUP(M143,Assumptions!$A$4:$E$53,5,FALSE)*$E154*1000000","v":0},{"$f":"VLOOKUP(N143,Assumptions!$A$4:$E$53,5,FALSE)*$E154*1000000","v":0},{"$f":"VLOOKUP(O143,Assumptions!$A$4:$E$53,5,FALSE)*$E154*1000000","v":0},{"$f":"VLOOKUP(P143,Assumptions!$A$4:$E$53,5,FALSE)*$E154*1000000","v":0},{"$f":"VLOOKUP(Q143,Assumptions!$A$4:$E$53,5,FALSE)*$E154*1000000","v":0},{"$f":"VLOOKUP(R143,Assumptions!$A$4:$E$53,5,FALSE)*$E154*1000000","v":0},{"$f":"VLOOKUP(S143,Assumptions!$A$4:$E$53,5,FALSE)*$E154*1000000","v":0},{"$f":"VLOOKUP(T143,Assumptions!$A$4:$E$53,5,FALSE)*$E154*1000000","v":0},{"$f":"VLOOKUP(U143,Assumptions!$A$4:$E$53,5,FALSE)*$E154*1000000","v":0},{"$f":"VLOOKUP(V143,Assumptions!$A$4:$E$53,5,FALSE)*$E154*1000000","v":0},{"$f":"VLOOKUP(W143,Assumptions!$A$4:$E$53,5,FALSE)*$E154*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA143,Assumptions!$A$4:$E$53,5,FALSE)*$AB154*1000000","v":0},{"$f":"VLOOKUP(AB143,Assumptions!$A$4:$E$53,5,FALSE)*$AB154*1000000","v":0},{"$f":"VLOOKUP(AC143,Assumptions!$A$4:$E$53,5,FALSE)*$AB154*1000000","v":0},{"$f":"VLOOKUP(AD143,Assumptions!$A$4:$E$53,5,FALSE)*$AB154*1000000","v":0},{"$f":"VLOOKUP(AE143,Assumptions!$A$4:$E$53,5,FALSE)*$AB154*1000000","v":0},{"$f":"VLOOKUP(AF143,Assumptions!$A$4:$E$53,5,FALSE)*$AB154*1000000","v":0},{"$f":"VLOOKUP(AG143,Assumptions!$A$4:$E$53,5,FALSE)*$AB154*1000000","v":0},{"$f":"VLOOKUP(AH143,Assumptions!$A$4:$E$53,5,FALSE)*$AB154*1000000","v":0},{"$f":"VLOOKUP(AI143,Assumptions!$A$4:$E$53,5,FALSE)*$AB154*1000000","v":0},{"$f":"VLOOKUP(AJ143,Assumptions!$A$4:$E$53,5,FALSE)*$AB154*1000000","v":0},{"$f":"VLOOKUP(AK143,Assumptions!$A$4:$E$53,5,FALSE)*$AB154*1000000","v":0},{"$f":"VLOOKUP(AL143,Assumptions!$A$4:$E$53,5,FALSE)*$AB154*1000000","v":0},{"$f":"VLOOKUP(AM143,Assumptions!$A$4:$E$53,5,FALSE)*$AB154*1000000","v":0},{"$f":"VLOOKUP(AN143,Assumptions!$A$4:$E$53,5,FALSE)*$AB154*1000000","v":0},{"$f":"VLOOKUP(AO143,Assumptions!$A$4:$E$53,5,FALSE)*$AB154*1000000","v":0},{"$f":"VLOOKUP(AP143,Assumptions!$A$4:$E$53,5,FALSE)*$AB154*1000000","v":0},{"$f":"VLOOKUP(AQ143,Assumptions!$A$4:$E$53,5,FALSE)*$AB154*1000000","v":0},{"$f":"VLOOKUP(AR143,Assumptions!$A$4:$E$53,5,FALSE)*$AB154*1000000","v":0},{"$f":"VLOOKUP(AS143,Assumptions!$A$4:$E$53,5,FALSE)*$AB154*1000000","v":0},{"$f":"VLOOKUP(AT143,Assumptions!$A$4:$E$53,5,FALSE)*$AB154*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX143,Assumptions!$A$4:$E$53,5,FALSE)*$AY154*1000000","v":0},{"$f":"VLOOKUP(AY143,Assumptions!$A$4:$E$53,5,FALSE)*$AY154*1000000","v":0},{"$f":"VLOOKUP(AZ143,Assumptions!$A$4:$E$53,5,FALSE)*$AY154*1000000","v":0},{"$f":"VLOOKUP(BA143,Assumptions!$A$4:$E$53,5,FALSE)*$AY154*1000000","v":0},{"$f":"VLOOKUP(BB143,Assumptions!$A$4:$E$53,5,FALSE)*$AY154*1000000","v":0},{"$f":"VLOOKUP(BC143,Assumptions!$A$4:$E$53,5,FALSE)*$AY154*1000000","v":0},{"$f":"VLOOKUP(BD143,Assumptions!$A$4:$E$53,5,FALSE)*$AY154*1000000","v":0},{"$f":"VLOOKUP(BE143,Assumptions!$A$4:$E$53,5,FALSE)*$AY154*1000000","v":0},{"$f":"VLOOKUP(BF143,Assumptions!$A$4:$E$53,5,FALSE)*$AY154*1000000","v":0},{"$f":"VLOOKUP(BG143,Assumptions!$A$4:$E$53,5,FALSE)*$AY154*1000000","v":0},{"$f":"VLOOKUP(BH143,Assumptions!$A$4:$E$53,5,FALSE)*$AY154*1000000","v":0},{"$f":"VLOOKUP(BI143,Assumptions!$A$4:$E$53,5,FALSE)*$AY154*1000000","v":0},{"$f":"VLOOKUP(BJ143,Assumptions!$A$4:$E$53,5,FALSE)*$AY154*1000000","v":0},{"$f":"VLOOKUP(BK143,Assumptions!$A$4:$E$53,5,FALSE)*$AY154*1000000","v":0},{"$f":"VLOOKUP(BL143,Assumptions!$A$4:$E$53,5,FALSE)*$AY154*1000000","v":0},{"$f":"VLOOKUP(BM143,Assumptions!$A$4:$E$53,5,FALSE)*$AY154*1000000","v":0},{"$f":"VLOOKUP(BN143,Assumptions!$A$4:$E$53,5,FALSE)*$AY154*1000000","v":0},{"$f":"VLOOKUP(BO143,Assumptions!$A$4:$E$53,5,FALSE)*$AY154*1000000","v":0},{"$f":"VLOOKUP(BP143,Assumptions!$A$4:$E$53,5,FALSE)*$AY154*1000000","v":0},{"$f":"VLOOKUP(BQ143,Assumptions!$A$4:$E$53,5,FALSE)*$AY154*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU143,Assumptions!$A$4:$E$53,5,FALSE)*$BV154*1000000","v":0},{"$f":"VLOOKUP(BV143,Assumptions!$A$4:$E$53,5,FALSE)*$BV154*1000000","v":0},{"$f":"VLOOKUP(BW143,Assumptions!$A$4:$E$53,5,FALSE)*$BV154*1000000","v":0},{"$f":"VLOOKUP(BX143,Assumptions!$A$4:$E$53,5,FALSE)*$BV154*1000000","v":0},{"$f":"VLOOKUP(BY143,Assumptions!$A$4:$E$53,5,FALSE)*$BV154*1000000","v":0},{"$f":"VLOOKUP(BZ143,Assumptions!$A$4:$E$53,5,FALSE)*$BV154*1000000","v":0},{"$f":"VLOOKUP(CA143,Assumptions!$A$4:$E$53,5,FALSE)*$BV154*1000000","v":0},{"$f":"VLOOKUP(CB143,Assumptions!$A$4:$E$53,5,FALSE)*$BV154*1000000","v":0},{"$f":"VLOOKUP(CC143,Assumptions!$A$4:$E$53,5,FALSE)*$BV154*1000000","v":0},{"$f":"VLOOKUP(CD143,Assumptions!$A$4:$E$53,5,FALSE)*$BV154*1000000","v":0},{"$f":"VLOOKUP(CE143,Assumptions!$A$4:$E$53,5,FALSE)*$BV154*1000000","v":0},{"$f":"VLOOKUP(CF143,Assumptions!$A$4:$E$53,5,FALSE)*$BV154*1000000","v":0},{"$f":"VLOOKUP(CG143,Assumptions!$A$4:$E$53,5,FALSE)*$BV154*1000000","v":0},{"$f":"VLOOKUP(CH143,Assumptions!$A$4:$E$53,5,FALSE)*$BV154*1000000","v":0},{"$f":"VLOOKUP(CI143,Assumptions!$A$4:$E$53,5,FALSE)*$BV154*1000000","v":0},{"$f":"VLOOKUP(CJ143,Assumptions!$A$4:$E$53,5,FALSE)*$BV154*1000000","v":0},{"$f":"VLOOKUP(CK143,Assumptions!$A$4:$E$53,5,FALSE)*$BV154*1000000","v":0},{"$f":"VLOOKUP(CL143,Assumptions!$A$4:$E$53,5,FALSE)*$BV154*1000000","v":0},{"$f":"VLOOKUP(CM143,Assumptions!$A$4:$E$53,5,FALSE)*$BV154*1000000","v":0},{"$f":"VLOOKUP(CN143,Assumptions!$A$4:$E$53,5,FALSE)*$BV154*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR143,Assumptions!$A$4:$E$53,5,FALSE)*$CS154*1000000","v":0},{"$f":"VLOOKUP(CS143,Assumptions!$A$4:$E$53,5,FALSE)*$CS154*1000000","v":0},{"$f":"VLOOKUP(CT143,Assumptions!$A$4:$E$53,5,FALSE)*$CS154*1000000","v":0},{"$f":"VLOOKUP(CU143,Assumptions!$A$4:$E$53,5,FALSE)*$CS154*1000000","v":0},{"$f":"VLOOKUP(CV143,Assumptions!$A$4:$E$53,5,FALSE)*$CS154*1000000","v":0},{"$f":"VLOOKUP(CW143,Assumptions!$A$4:$E$53,5,FALSE)*$CS154*1000000","v":0},{"$f":"VLOOKUP(CX143,Assumptions!$A$4:$E$53,5,FALSE)*$CS154*1000000","v":0},{"$f":"VLOOKUP(CY143,Assumptions!$A$4:$E$53,5,FALSE)*$CS154*1000000","v":0},{"$f":"VLOOKUP(CZ143,Assumptions!$A$4:$E$53,5,FALSE)*$CS154*1000000","v":0},{"$f":"VLOOKUP(DA143,Assumptions!$A$4:$E$53,5,FALSE)*$CS154*1000000","v":0},{"$f":"VLOOKUP(DB143,Assumptions!$A$4:$E$53,5,FALSE)*$CS154*1000000","v":0},{"$f":"VLOOKUP(DC143,Assumptions!$A$4:$E$53,5,FALSE)*$CS154*1000000","v":0},{"$f":"VLOOKUP(DD143,Assumptions!$A$4:$E$53,5,FALSE)*$CS154*1000000","v":0},{"$f":"VLOOKUP(DE143,Assumptions!$A$4:$E$53,5,FALSE)*$CS154*1000000","v":0},{"$f":"VLOOKUP(DF143,Assumptions!$A$4:$E$53,5,FALSE)*$CS154*1000000","v":0},{"$f":"VLOOKUP(DG143,Assumptions!$A$4:$E$53,5,FALSE)*$CS154*1000000","v":0},{"$f":"VLOOKUP(DH143,Assumptions!$A$4:$E$53,5,FALSE)*$CS154*1000000","v":0},{"$f":"VLOOKUP(DI143,Assumptions!$A$4:$E$53,5,FALSE)*$CS154*1000000","v":0},{"$f":"VLOOKUP(DJ143,Assumptions!$A$4:$E$53,5,FALSE)*$CS154*1000000","v":0},{"$f":"VLOOKUP(DK143,Assumptions!$A$4:$E$53,5,FALSE)*$CS154*1000000","v":0}]
[null,"Misc Charges",137867.42900646996,{"$f":"(D157+D158)*Misc_Rev","v":117513.29365876007},118313.95779915046,126878.64388627269,127711.65485793486,128561.32604903028,129427.9906639476,130311.98857116327,139736.47596683967,140656.18738950684,141594.29304062738,142551.16080477033,143527.16592419613,153897.78162935851,154913.21735560909,155948.96179638471,157005.42112597584,158083.00964215878,169494.74946034825,170615.872552585,171759.41810666648,null,"Misc Charges",146182.9216078083,{"$f":"(AA157+AA158)*Misc_Rev","v":127711.65485793486},128561.32604903028,129427.9906639476,130311.98857116327,139736.47596683967,140656.18738950684,141594.29304062738,142551.16080477033,143527.16592419613,153897.78162935851,154913.21735560909,155948.96179638471,157005.42112597584,158083.00964215878,169494.74946034825,170615.872552585,171759.41810666648,172925.83457182956,174115.57936629592,186672.97854150276,null,"Misc Charges",158110.89944274368,{"$f":"(AX157+AX158)*Misc_Rev","v":139736.47596683967},140656.18738950684,141594.29304062738,142551.16080477033,143527.16592419613,153897.78162935851,154913.21735560909,155948.96179638471,157005.42112597584,158083.00964215878,169494.74946034825,170615.872552585,171759.41810666648,172925.83457182956,174115.57936629592,186672.97854150276,187910.78902566558,189173.35571951166,190461.1737472346,191774.74813551208,null,"Misc Charges",167238.52506871897,{"$f":"(BU157+BU158)*Misc_Rev","v":142551.16080477033},143527.16592419613,153897.78162935851,154913.21735560909,155948.96179638471,157005.42112597584,158083.00964215878,169494.74946034825,170615.872552585,171759.41810666648,172925.83457182956,174115.57936629592,186672.97854150276,187910.78902566558,189173.35571951166,190461.1737472346,191774.74813551208,205592.83944489135,206959.48223845515,208353.45788789028,null,"Misc Charges",184194.07534733717,{"$f":"(CR157+CR158)*Misc_Rev","v":157005.42112597584},158083.00964215878,169494.74946034825,170615.872552585,171759.41810666648,172925.83457182956,174115.57936629592,186672.97854150276,187910.78902566558,189173.35571951166,190461.1737472346,191774.74813551208,205592.83944489135,206959.48223845515,208353.45788789028,209775.31305031411,211225.60531598641,226430.97340364207,227939.85747684754,229478.91923151709]
[null,"Total Fixed Cost",16736604.293272356,{"$f":"SUM(D157:D161)","v":19483533.507251661},{"$f":"SUM(E157:E160)","v":18942783.751399722},18727626.637486257,18284979.167784914,17853261.999019988,17431717.481809139,17019631.436697029,16879523.61642383,16481433.099708781,16084581.180816047,15688308.625591246,15292627.02130774,15187045.793313038,14792581.78434897,14398744.897251416,14005547.674457699,13613002.909253899,13539571.017753363,13148370.576167822,12757862.527796365,null,"Total Fixed Cost",17559988.220983353,{"$f":"SUM(AA157:AA161)","v":20522641.35465581},{"$f":"SUM(AB157:AB160)","v":19952882.875638679},19478254.62827982,19015931.952536125,18828223.268694952,18387977.432055768,17957627.669657119,17536484.322928544,17120782.523876406,16995882.119755454,16582098.934665142,16168942.871441338,15756426.472521368,15344562.531191316,15251811.463564528,14841291.845852742,14431464.621355031,14022343.637935683,13613943.02041626,13556569.279772475,null,"Total Fixed Cost",18723778.974486366,{"$f":"SUM(AX157:AX161)","v":21908613.921845283},{"$f":"SUM(AY157:AY160)","v":21300453.684996955},20797474.090120915,20307561.534777485,19829791.930238649,19652822.996773716,19196867.855431028,18750692.666583817,18310303.360048078,17871310.253564898,17751430.020784982,17313781.237920064,16876824.848269224,16440574.699696742,16005044.917024191,15920542.011227276,15486496.470454937,15053215.38773853,14620714.052239168,14189008.058901202,null,"Total Fixed Cost",19633300.982280429,{"$f":"SUM(BU157:BU161)","v":22790216.059428688},{"$f":"SUM(BV157:BV160)","v":22158438.882681713},21922595.86018002,21410924.290160149,20911955.948455874,20424813.031130794,19948668.14545637,19801204.221980169,19341351.44693055,18882968.550660785,18425291.895469382,17968335.606177907,17862406.193762064,17406934.146370798,16952226.557035465,16498298.714917183,16045166.21496029,15978166.278031493,15526672.501063924,15076022.747560767,null,"Total Fixed Cost",21267737.731718522,{"$f":"SUM(CR157:CR161)","v":24651434.7842278},{"$f":"SUM(CS157:CS160)","v":23968477.180104762},23722102.303010847,23172015.066432998,22635623.212069061,22111981.904274505,21600200.594700608,21449748.634075943,20955546.647282634,20462946.278792392,19971125.657519199,19480100.378407396,19375207.662323687,18885821.106201209,18397278.573543143,17909596.944818765,17422793.438106757,17360739.061273187,16875744.837155454,16391682.483142225]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D165:W165))","v":3611724.8522673664},{"$f":"HLOOKUP(D144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*D145","v":3104277.6026879996},{"$f":"HLOOKUP(E144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*E145","v":3166363.1547417594},{"$f":"HLOOKUP(F144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*F145","v":3229690.4178365949},{"$f":"HLOOKUP(G144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*G145","v":3294284.226193327},{"$f":"HLOOKUP(H144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*H145","v":3360169.9107171935},{"$f":"HLOOKUP(I144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*I145","v":3427373.3089315374},{"$f":"HLOOKUP(J144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*J145","v":3495920.7751101684},{"$f":"HLOOKUP(K144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*K145","v":3565839.1906123715},{"$f":"HLOOKUP(L144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*L145","v":3637155.9744246192},{"$f":"HLOOKUP(M144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*M145","v":3709899.0939131118},{"$f":"HLOOKUP(N144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*N145","v":3784097.0757913738},{"$f":"HLOOKUP(O144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*O145","v":3859779.0173072019},{"$f":"HLOOKUP(P144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*P145","v":3936974.5976533457},{"$f":"HLOOKUP(Q144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q145","v":4015714.0896064127},{"$f":"HLOOKUP(R144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*R145","v":4096028.3713985416},{"$f":"HLOOKUP(S144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*S145","v":4177948.9388265125},{"$f":"HLOOKUP(T144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*T145","v":4261507.9176030429},{"$f":"HLOOKUP(U144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*U145","v":4346738.0759551041},{"$f":"HLOOKUP(V144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*V145","v":4433672.8374742065},{"$f":"HLOOKUP(W144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*W145","v":4522346.2942236904},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA165:AT165))","v":3832791.3070249478},{"$f":"HLOOKUP(AA144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA145","v":3294284.226193327},{"$f":"HLOOKUP(AB144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB145","v":3360169.9107171935},{"$f":"HLOOKUP(AC144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC145","v":3427373.3089315374},{"$f":"HLOOKUP(AD144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD145","v":3495920.7751101684},{"$f":"HLOOKUP(AE144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE145","v":3565839.1906123715},{"$f":"HLOOKUP(AF144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF145","v":3637155.9744246192},{"$f":"HLOOKUP(AG144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG145","v":3709899.0939131118},{"$f":"HLOOKUP(AH144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH145","v":3784097.0757913738},{"$f":"HLOOKUP(AI144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI145","v":3859779.0173072019},{"$f":"HLOOKUP(AJ144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ145","v":3936974.5976533457},{"$f":"HLOOKUP(AK144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK145","v":4015714.0896064127},{"$f":"HLOOKUP(AL144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL145","v":4096028.3713985416},{"$f":"HLOOKUP(AM144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM145","v":4177948.9388265125},{"$f":"HLOOKUP(AN144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN145","v":4261507.9176030429},{"$f":"HLOOKUP(AO144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO145","v":4346738.0759551041},{"$f":"HLOOKUP(AP144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP145","v":4433672.8374742065},{"$f":"HLOOKUP(AQ144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ145","v":4522346.2942236904},{"$f":"HLOOKUP(AR144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR145","v":4612793.2201081635},{"$f":"HLOOKUP(AS144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS145","v":4705049.0845103273},{"$f":"HLOOKUP(AT144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT145","v":4799150.0662005339},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX165:BQ165))","v":4148736.5732922382},{"$f":"HLOOKUP(AX144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX145","v":3565839.1906123715},{"$f":"HLOOKUP(AY144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY145","v":3637155.9744246192},{"$f":"HLOOKUP(AZ144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ145","v":3709899.0939131118},{"$f":"HLOOKUP(BA144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA145","v":3784097.0757913738},{"$f":"HLOOKUP(BB144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB145","v":3859779.0173072019},{"$f":"HLOOKUP(BC144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC145","v":3936974.5976533457},{"$f":"HLOOKUP(BD144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD145","v":4015714.0896064127},{"$f":"HLOOKUP(BE144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE145","v":4096028.3713985416},{"$f":"HLOOKUP(BF144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF145","v":4177948.9388265125},{"$f":"HLOOKUP(BG144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG145","v":4261507.9176030429},{"$f":"HLOOKUP(BH144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH145","v":4346738.0759551041},{"$f":"HLOOKUP(BI144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI145","v":4433672.8374742065},{"$f":"HLOOKUP(BJ144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ145","v":4522346.2942236904},{"$f":"HLOOKUP(BK144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK145","v":4612793.2201081635},{"$f":"HLOOKUP(BL144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL145","v":4705049.0845103273},{"$f":"HLOOKUP(BM144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM145","v":4799150.0662005339},{"$f":"HLOOKUP(BN144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN145","v":4895133.0675245449},{"$f":"HLOOKUP(BO144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO145","v":4993035.7288750354},{"$f":"HLOOKUP(BP144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP145","v":5092896.4434525361},{"$f":"HLOOKUP(BQ144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ145","v":5194754.3723215871},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU165:CN165))","v":4402672.4414703092},{"$f":"HLOOKUP(BU144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU145","v":3784097.0757913738},{"$f":"HLOOKUP(BV144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV145","v":3859779.0173072019},{"$f":"HLOOKUP(BW144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW145","v":3936974.5976533457},{"$f":"HLOOKUP(BX144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX145","v":4015714.0896064127},{"$f":"HLOOKUP(BY144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY145","v":4096028.3713985416},{"$f":"HLOOKUP(BZ144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ145","v":4177948.9388265125},{"$f":"HLOOKUP(CA144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA145","v":4261507.9176030429},{"$f":"HLOOKUP(CB144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB145","v":4346738.0759551041},{"$f":"HLOOKUP(CC144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC145","v":4433672.8374742065},{"$f":"HLOOKUP(CD144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD145","v":4522346.2942236904},{"$f":"HLOOKUP(CE144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE145","v":4612793.2201081635},{"$f":"HLOOKUP(CF144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF145","v":4705049.0845103273},{"$f":"HLOOKUP(CG144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG145","v":4799150.0662005339},{"$f":"HLOOKUP(CH144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH145","v":4895133.0675245449},{"$f":"HLOOKUP(CI144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI145","v":4993035.7288750354},{"$f":"HLOOKUP(CJ144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ145","v":5092896.4434525361},{"$f":"HLOOKUP(CK144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK145","v":5194754.3723215871},{"$f":"HLOOKUP(CL144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL145","v":5298649.4597680187},{"$f":"HLOOKUP(CM144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM145","v":5404622.4489633795},{"$f":"HLOOKUP(CN144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN145","v":5512714.8979426464},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR165:DK165))","v":4860906.1254050434},{"$f":"HLOOKUP(CR144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR145","v":4177948.9388265125},{"$f":"HLOOKUP(CS144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS145","v":4261507.9176030429},{"$f":"HLOOKUP(CT144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT145","v":4346738.0759551041},{"$f":"HLOOKUP(CU144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU145","v":4433672.8374742065},{"$f":"HLOOKUP(CV144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV145","v":4522346.2942236904},{"$f":"HLOOKUP(CW144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW145","v":4612793.2201081635},{"$f":"HLOOKUP(CX144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX145","v":4705049.0845103273},{"$f":"HLOOKUP(CY144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY145","v":4799150.0662005339},{"$f":"HLOOKUP(CZ144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ145","v":4895133.0675245449},{"$f":"HLOOKUP(DA144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA145","v":4993035.7288750354},{"$f":"HLOOKUP(DB144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB145","v":5092896.4434525361},{"$f":"HLOOKUP(DC144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC145","v":5194754.3723215871},{"$f":"HLOOKUP(DD144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD145","v":5298649.4597680187},{"$f":"HLOOKUP(DE144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE145","v":5404622.4489633795},{"$f":"HLOOKUP(DF144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF145","v":5512714.8979426464},{"$f":"HLOOKUP(DG144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG145","v":5622969.1959014991},{"$f":"HLOOKUP(DH144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH145","v":5735428.5798195302},{"$f":"HLOOKUP(DI144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI145","v":5850137.1514159208},{"$f":"HLOOKUP(DJ144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ145","v":5967139.8944442393},{"$f":"HLOOKUP(DK144,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$9)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK145","v":6086482.6923331236}]
[null,"Fuel Cost",20227727.399094772,{"$f":"HLOOKUP(D144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D146","v":12938043.521432141},{"$f":"HLOOKUP(E144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E146","v":13208312.600158021},{"$f":"HLOOKUP(F144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F146","v":13275461.365947675},{"$f":"HLOOKUP(G144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G146","v":13957289.895005407},{"$f":"HLOOKUP(H144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H146","v":14971243.538370525},{"$f":"HLOOKUP(I144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I146","v":17079249.403354619},{"$f":"HLOOKUP(J144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J146","v":18212796.387069777},{"$f":"HLOOKUP(K144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K146","v":18738754.309049528},{"$f":"HLOOKUP(L144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L146","v":19799900.40574383},{"$f":"HLOOKUP(M144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M146","v":20885862.635349706},{"$f":"HLOOKUP(N144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N146","v":22321616.609875403},{"$f":"HLOOKUP(O144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O146","v":24206709.204636559},{"$f":"HLOOKUP(P144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P146","v":25683767.621128347},{"$f":"HLOOKUP(Q144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q146","v":27811703.946233731},{"$f":"HLOOKUP(R144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R146","v":28826632.108280789},{"$f":"HLOOKUP(S144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S146","v":30367458.988354318},{"$f":"HLOOKUP(T144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T146","v":31700006.780073997},{"$f":"HLOOKUP(U144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U146","v":33821866.837824263},{"$f":"HLOOKUP(V144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V146","v":35642652.037239306},{"$f":"HLOOKUP(W144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W146","v":37730681.930373363},null,"Fuel Cost",24027409.979539454,{"$f":"HLOOKUP(AA144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA146","v":13957289.895005407},{"$f":"HLOOKUP(AB144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB146","v":14971243.538370525},{"$f":"HLOOKUP(AC144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC146","v":17079249.403354619},{"$f":"HLOOKUP(AD144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD146","v":18212796.387069777},{"$f":"HLOOKUP(AE144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE146","v":18738754.309049528},{"$f":"HLOOKUP(AF144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF146","v":19799900.40574383},{"$f":"HLOOKUP(AG144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG146","v":20885862.635349706},{"$f":"HLOOKUP(AH144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH146","v":22321616.609875403},{"$f":"HLOOKUP(AI144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI146","v":24206709.204636559},{"$f":"HLOOKUP(AJ144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ146","v":25683767.621128347},{"$f":"HLOOKUP(AK144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK146","v":27811703.946233731},{"$f":"HLOOKUP(AL144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL146","v":28826632.108280789},{"$f":"HLOOKUP(AM144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM146","v":30367458.988354318},{"$f":"HLOOKUP(AN144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN146","v":31700006.780073997},{"$f":"HLOOKUP(AO144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO146","v":33821866.837824263},{"$f":"HLOOKUP(AP144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP146","v":35642652.037239306},{"$f":"HLOOKUP(AQ144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ146","v":37730681.930373363},{"$f":"HLOOKUP(AR144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR146","v":39475983.54081843},{"$f":"HLOOKUP(AS144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS146","v":41257067.191678807},{"$f":"HLOOKUP(AT144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT146","v":43271011.763877235},null,"Fuel Cost",30017546.960089032,{"$f":"HLOOKUP(AX144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX146","v":18738754.309049528},{"$f":"HLOOKUP(AY144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY146","v":19799900.40574383},{"$f":"HLOOKUP(AZ144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ146","v":20885862.635349706},{"$f":"HLOOKUP(BA144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA146","v":22321616.609875403},{"$f":"HLOOKUP(BB144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB146","v":24206709.204636559},{"$f":"HLOOKUP(BC144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC146","v":25683767.621128347},{"$f":"HLOOKUP(BD144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD146","v":27811703.946233731},{"$f":"HLOOKUP(BE144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE146","v":28826632.108280789},{"$f":"HLOOKUP(BF144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF146","v":30367458.988354318},{"$f":"HLOOKUP(BG144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG146","v":31700006.780073997},{"$f":"HLOOKUP(BH144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH146","v":33821866.837824263},{"$f":"HLOOKUP(BI144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI146","v":35642652.037239306},{"$f":"HLOOKUP(BJ144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ146","v":37730681.930373363},{"$f":"HLOOKUP(BK144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK146","v":39475983.54081843},{"$f":"HLOOKUP(BL144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL146","v":41257067.191678807},{"$f":"HLOOKUP(BM144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM146","v":43271011.763877235},{"$f":"HLOOKUP(BN144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN146","v":45403127.088162117},{"$f":"HLOOKUP(BO144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO146","v":47696846.320039824},{"$f":"HLOOKUP(BP144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP146","v":49820438.178093009},{"$f":"HLOOKUP(BQ144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ146","v":49820438.178093009},null,"Fuel Cost",34673779.815840758,{"$f":"HLOOKUP(BU144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU146","v":22321616.609875403},{"$f":"HLOOKUP(BV144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV146","v":24206709.204636559},{"$f":"HLOOKUP(BW144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW146","v":25683767.621128347},{"$f":"HLOOKUP(BX144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX146","v":27811703.946233731},{"$f":"HLOOKUP(BY144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY146","v":28826632.108280789},{"$f":"HLOOKUP(BZ144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ146","v":30367458.988354318},{"$f":"HLOOKUP(CA144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA146","v":31700006.780073997},{"$f":"HLOOKUP(CB144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB146","v":33821866.837824263},{"$f":"HLOOKUP(CC144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC146","v":35642652.037239306},{"$f":"HLOOKUP(CD144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD146","v":37730681.930373363},{"$f":"HLOOKUP(CE144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE146","v":39475983.54081843},{"$f":"HLOOKUP(CF144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF146","v":41257067.191678807},{"$f":"HLOOKUP(CG144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG146","v":43271011.763877235},{"$f":"HLOOKUP(CH144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH146","v":45403127.088162117},{"$f":"HLOOKUP(CI144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI146","v":47696846.320039824},{"$f":"HLOOKUP(CJ144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ146","v":49820438.178093009},{"$f":"HLOOKUP(CK144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK146","v":49820438.178093009},{"$f":"HLOOKUP(CL144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL146","v":49820438.178093009},{"$f":"HLOOKUP(CM144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM146","v":49820438.178093009},{"$f":"HLOOKUP(CN144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN146","v":49820438.178093009},null,"Fuel Cost",41728832.431557864,{"$f":"HLOOKUP(CR144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CR146","v":30367458.988354318},{"$f":"HLOOKUP(CS144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CS146","v":31700006.780073997},{"$f":"HLOOKUP(CT144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CT146","v":33821866.837824263},{"$f":"HLOOKUP(CU144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CU146","v":35642652.037239306},{"$f":"HLOOKUP(CV144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CV146","v":37730681.930373363},{"$f":"HLOOKUP(CW144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CW146","v":39475983.54081843},{"$f":"HLOOKUP(CX144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CX146","v":41257067.191678807},{"$f":"HLOOKUP(CY144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CY146","v":43271011.763877235},{"$f":"HLOOKUP(CZ144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CZ146","v":45403127.088162117},{"$f":"HLOOKUP(DA144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DA146","v":47696846.320039824},{"$f":"HLOOKUP(DB144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DB146","v":49820438.178093009},{"$f":"HLOOKUP(DC144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DC146","v":49820438.178093009},{"$f":"HLOOKUP(DD144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DD146","v":49820438.178093009},{"$f":"HLOOKUP(DE144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DE146","v":49820438.178093009},{"$f":"HLOOKUP(DF144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DF146","v":49820438.178093009},{"$f":"HLOOKUP(DG144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DG146","v":49820438.178093009},{"$f":"HLOOKUP(DH144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DH146","v":49820438.178093009},{"$f":"HLOOKUP(DI144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DI146","v":49820438.178093009},{"$f":"HLOOKUP(DJ144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DJ146","v":49820438.178093009},{"$f":"HLOOKUP(DK144,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DK146","v":49820438.178093009}]
[null,"Variable Fuel Transport",1011.3863699547388,{"$f":"HLOOKUP(D144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*D166","v":646.90217607160707},{"$f":"HLOOKUP(E144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*E166","v":660.41563000790109},{"$f":"HLOOKUP(F144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*F166","v":663.77306829738382},{"$f":"HLOOKUP(G144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*G166","v":697.86449475027041},{"$f":"HLOOKUP(H144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*H166","v":748.56217691852635},{"$f":"HLOOKUP(I144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*I166","v":853.962470167731},{"$f":"HLOOKUP(J144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*J166","v":910.63981935348886},{"$f":"HLOOKUP(K144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*K166","v":936.93771545247648},{"$f":"HLOOKUP(L144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*L166","v":989.99502028719155},{"$f":"HLOOKUP(M144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*M166","v":1044.2931317674854},{"$f":"HLOOKUP(N144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*N166","v":1116.0808304937702},{"$f":"HLOOKUP(O144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*O166","v":1210.3354602318279},{"$f":"HLOOKUP(P144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*P166","v":1284.1883810564175},{"$f":"HLOOKUP(Q144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*Q166","v":1390.5851973116867},{"$f":"HLOOKUP(R144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*R166","v":1441.3316054140396},{"$f":"HLOOKUP(S144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*S166","v":1518.372949417716},{"$f":"HLOOKUP(T144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*T166","v":1585.0003390037},{"$f":"HLOOKUP(U144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*U166","v":1691.0933418912132},{"$f":"HLOOKUP(V144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*V166","v":1782.1326018619654},{"$f":"HLOOKUP(W144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*W166","v":1886.5340965186683},null,"Variable Fuel Transport",1201.3704989769731,{"$f":"HLOOKUP(AA144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AA166","v":697.86449475027041},{"$f":"HLOOKUP(AB144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AB166","v":748.56217691852635},{"$f":"HLOOKUP(AC144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AC166","v":853.962470167731},{"$f":"HLOOKUP(AD144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AD166","v":910.63981935348886},{"$f":"HLOOKUP(AE144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AE166","v":936.93771545247648},{"$f":"HLOOKUP(AF144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AF166","v":989.99502028719155},{"$f":"HLOOKUP(AG144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AG166","v":1044.2931317674854},{"$f":"HLOOKUP(AH144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AH166","v":1116.0808304937702},{"$f":"HLOOKUP(AI144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AI166","v":1210.3354602318279},{"$f":"HLOOKUP(AJ144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AJ166","v":1284.1883810564175},{"$f":"HLOOKUP(AK144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AK166","v":1390.5851973116867},{"$f":"HLOOKUP(AL144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AL166","v":1441.3316054140396},{"$f":"HLOOKUP(AM144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AM166","v":1518.372949417716},{"$f":"HLOOKUP(AN144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AN166","v":1585.0003390037},{"$f":"HLOOKUP(AO144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AO166","v":1691.0933418912132},{"$f":"HLOOKUP(AP144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AP166","v":1782.1326018619654},{"$f":"HLOOKUP(AQ144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AQ166","v":1886.5340965186683},{"$f":"HLOOKUP(AR144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AR166","v":1973.7991770409217},{"$f":"HLOOKUP(AS144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AS166","v":2062.8533595839403},{"$f":"HLOOKUP(AT144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AT166","v":2163.550588193862},null,"Variable Fuel Transport",1500.8773480044517,{"$f":"HLOOKUP(AX144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AX166","v":936.93771545247648},{"$f":"HLOOKUP(AY144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AY166","v":989.99502028719155},{"$f":"HLOOKUP(AZ144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AZ166","v":1044.2931317674854},{"$f":"HLOOKUP(BA144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BA166","v":1116.0808304937702},{"$f":"HLOOKUP(BB144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BB166","v":1210.3354602318279},{"$f":"HLOOKUP(BC144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BC166","v":1284.1883810564175},{"$f":"HLOOKUP(BD144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BD166","v":1390.5851973116867},{"$f":"HLOOKUP(BE144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BE166","v":1441.3316054140396},{"$f":"HLOOKUP(BF144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BF166","v":1518.372949417716},{"$f":"HLOOKUP(BG144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BG166","v":1585.0003390037},{"$f":"HLOOKUP(BH144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BH166","v":1691.0933418912132},{"$f":"HLOOKUP(BI144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BI166","v":1782.1326018619654},{"$f":"HLOOKUP(BJ144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BJ166","v":1886.5340965186683},{"$f":"HLOOKUP(BK144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BK166","v":1973.7991770409217},{"$f":"HLOOKUP(BL144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BL166","v":2062.8533595839403},{"$f":"HLOOKUP(BM144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BM166","v":2163.550588193862},{"$f":"HLOOKUP(BN144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BN166","v":2270.1563544081059},{"$f":"HLOOKUP(BO144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BO166","v":2384.8423160019911},{"$f":"HLOOKUP(BP144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BP166","v":2491.0219089046504},{"$f":"HLOOKUP(BQ144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BQ166","v":2491.0219089046504},null,"Variable Fuel Transport",1733.6889907920379,{"$f":"HLOOKUP(BU144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BU166","v":1116.0808304937702},{"$f":"HLOOKUP(BV144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BV166","v":1210.3354602318279},{"$f":"HLOOKUP(BW144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BW166","v":1284.1883810564175},{"$f":"HLOOKUP(BX144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BX166","v":1390.5851973116867},{"$f":"HLOOKUP(BY144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BY166","v":1441.3316054140396},{"$f":"HLOOKUP(BZ144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BZ166","v":1518.372949417716},{"$f":"HLOOKUP(CA144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CA166","v":1585.0003390037},{"$f":"HLOOKUP(CB144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CB166","v":1691.0933418912132},{"$f":"HLOOKUP(CC144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CC166","v":1782.1326018619654},{"$f":"HLOOKUP(CD144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CD166","v":1886.5340965186683},{"$f":"HLOOKUP(CE144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CE166","v":1973.7991770409217},{"$f":"HLOOKUP(CF144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CF166","v":2062.8533595839403},{"$f":"HLOOKUP(CG144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CG166","v":2163.550588193862},{"$f":"HLOOKUP(CH144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CH166","v":2270.1563544081059},{"$f":"HLOOKUP(CI144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CI166","v":2384.8423160019911},{"$f":"HLOOKUP(CJ144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CJ166","v":2491.0219089046504},{"$f":"HLOOKUP(CK144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CK166","v":2491.0219089046504},{"$f":"HLOOKUP(CL144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CL166","v":2491.0219089046504},{"$f":"HLOOKUP(CM144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CM166","v":2491.0219089046504},{"$f":"HLOOKUP(CN144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CN166","v":2491.0219089046504},null,"Variable Fuel Transport",2086.4416215778933,{"$f":"HLOOKUP(CR144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CR166","v":1518.372949417716},{"$f":"HLOOKUP(CS144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CS166","v":1585.0003390037},{"$f":"HLOOKUP(CT144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CT166","v":1691.0933418912132},{"$f":"HLOOKUP(CU144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CU166","v":1782.1326018619654},{"$f":"HLOOKUP(CV144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CV166","v":1886.5340965186683},{"$f":"HLOOKUP(CW144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CW166","v":1973.7991770409217},{"$f":"HLOOKUP(CX144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CX166","v":2062.8533595839403},{"$f":"HLOOKUP(CY144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CY166","v":2163.550588193862},{"$f":"HLOOKUP(CZ144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CZ166","v":2270.1563544081059},{"$f":"HLOOKUP(DA144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DA166","v":2384.8423160019911},{"$f":"HLOOKUP(DB144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DB166","v":2491.0219089046504},{"$f":"HLOOKUP(DC144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DC166","v":2491.0219089046504},{"$f":"HLOOKUP(DD144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DD166","v":2491.0219089046504},{"$f":"HLOOKUP(DE144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DE166","v":2491.0219089046504},{"$f":"HLOOKUP(DF144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DF166","v":2491.0219089046504},{"$f":"HLOOKUP(DG144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DG166","v":2491.0219089046504},{"$f":"HLOOKUP(DH144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DH166","v":2491.0219089046504},{"$f":"HLOOKUP(DI144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DI166","v":2491.0219089046504},{"$f":"HLOOKUP(DJ144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DJ166","v":2491.0219089046504},{"$f":"HLOOKUP(DK144,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DK166","v":2491.0219089046504}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA168:AT168))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX168:BQ168))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU168:CN168))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR168:DK168))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",772049.57444431621,{"$f":"(SUM(D165:D168))*Misc_Rev","v":519535.47656357655},530298.8865464367,534524.33099311357,558697.57598469779,593668.73457279406,664114.12463530875,703044.58673994546,722342.29768402828,759017.69381411222,796542.96622922632,845443.57515824761,908944.35008297104,959279.70316955855,1030744.138383677,1066214.1130566453,1118767.661303418,1164629.0206205517,1236106.865894615,1297889.4173249013,1368383.1595455327,null,"Misc Charges",902263.66364634049,{"$f":"(SUM(AA165:AA168))*Misc_Rev","v":558697.57598469779},593668.73457279406,664114.12463530875,703044.58673994546,722342.29768402828,759017.69381411222,796542.96622922632,845443.57515824761,908944.35008297104,959279.70316955855,1030744.138383677,1066214.1130566453,1118767.661303418,1164629.0206205517,1236106.865894615,1297889.4173249013,1368383.1595455327,1427834.8661383963,1488503.9769313058,1556774.1851274865,null,"Misc Charges",1106489.530357057,{"$f":"(SUM(AX165:AX168))*Misc_Rev","v":722342.29768402828},759017.69381411222,796542.96622922632,845443.57515824761,908944.35008297104,959279.70316955855,1030744.138383677,1066214.1130566453,1118767.661303418,1164629.0206205517,1236106.865894615,1297889.4173249013,1368383.1595455327,1427834.8661383963,1488503.9769313058,1556774.1851274865,1628932.3736251381,1706386.3710056203,1778394.0976376289,1781692.6648061243,null,"Misc Charges",1265507.9736850394,{"$f":"(SUM(BU165:BU168))*Misc_Rev","v":845443.57515824761},908944.35008297104,959279.70316955855,1030744.138383677,1066214.1130566453,1118767.661303418,1164629.0206205517,1236106.865894615,1297889.4173249013,1368383.1595455327,1427834.8661383963,1488503.9769313058,1556774.1851274865,1628932.3736251381,1706386.3710056203,1778394.0976376289,1781692.6648061243,1785057.2033179896,1788489.0326000922,1791989.4984678368,null,"Misc Charges",1508829.6607541603,{"$f":"(SUM(CR165:CR168))*Misc_Rev","v":1118767.661303418},1164629.0206205517,1236106.865894615,1297889.4173249013,1368383.1595455327,1427834.8661383963,1488503.9769313058,1556774.1851274865,1628932.3736251381,1706386.3710056203,1778394.0976376289,1781692.6648061243,1785057.2033179896,1788489.0326000922,1791989.4984678368,1795559.9736529361,1799201.8583417377,1802916.5807243153,1806705.5975545445,1810570.3947213779]
[null,"Total Variable Cost",23886043.473666228,{"$f":"SUM(D165:D169)","v":16562503.502859788},{"$f":"SUM(E165:E168)","v":16375336.170529788},16505815.556852568,17252271.985693481,18332162.011264637,20507476.674756322,21709627.801999301,22305530.437377352,23438046.375188738,24596806.022394586,26106829.766497269,28067698.557403993,29622026.407162748,31828808.621037453,32924101.811284747,34546926.300130248,35963099.69801604,38170296.007121257,40078107.007315375,42254914.758693568,null,"Total Variable Cost",27910418.258497607,{"$f":"SUM(AA165:AA169)","v":17810969.561678179},{"$f":"SUM(AB165:AB168)","v":18332162.011264637},20507476.674756322,21709627.801999301,22305530.437377352,23438046.375188738,24596806.022394586,26106829.766497269,28067698.557403993,29622026.407162748,31828808.621037453,32924101.811284747,34546926.300130248,35963099.69801604,38170296.007121257,40078107.007315375,42254914.758693568,44090750.56010364,45964179.129548721,48072325.380665958,null,"Total Variable Cost",34231156.874982335,{"$f":"SUM(AX165:AX169)","v":23027872.735061381},{"$f":"SUM(AY165:AY168)","v":23438046.375188738},24596806.022394586,26106829.766497269,28067698.557403993,29622026.407162748,31828808.621037453,32924101.811284747,34546926.300130248,35963099.69801604,38170296.007121257,40078107.007315375,42254914.758693568,44090750.56010364,45964179.129548721,48072325.380665958,50300530.312041067,52692266.891230859,54915825.643454447,55017683.572323494,null,"Total Variable Cost",39152358.319865577,{"$f":"SUM(BU165:BU169)","v":26952273.341655515},{"$f":"SUM(BV165:BV168)","v":28067698.557403993},29622026.407162748,31828808.621037453,32924101.811284747,34546926.300130248,35963099.69801604,38170296.007121257,40078107.007315375,42254914.758693568,44090750.56010364,45964179.129548721,48072325.380665958,50300530.312041067,52692266.891230859,54915825.643454447,55017683.572323494,55121578.65976993,55227551.648965292,55335644.097944558,null,"Total Variable Cost",46689976.614308432,{"$f":"SUM(CR165:CR169)","v":35665693.961433664},{"$f":"SUM(CS165:CS168)","v":35963099.69801604},38170296.007121257,40078107.007315375,42254914.758693568,44090750.56010364,45964179.129548721,48072325.380665958,50300530.312041067,52692266.891230859,54915825.643454447,55017683.572323494,55121578.65976993,55227551.648965292,55335644.097944558,55445898.395903409,55558357.779821441,55673066.351417832,55790069.094446152,55909411.892335035]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D172:W172))","v":40622647.766938597},{"$f":"D170+D162","v":36046037.010111451},35318119.921929508,35233442.194338828,35537251.153478399,36185424.010284625,37939194.156565458,38729259.238696329,39185054.053801179,39919479.474897519,40681387.203210637,41795138.392088518,43360325.578711733,44809072.200475782,46621390.405386426,47322846.708536163,48552473.974587947,49576102.607269943,51709867.02487462,53226477.583483197,55012777.286489934,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA172:AT172))","v":45470406.479480967},{"$f":"AA170+AA162","v":38333610.916333988},38285044.886903316,39985731.303036138,40725559.754535422,41133753.706072301,41826023.807244509,42554433.692051709,43643314.089425817,45188481.081280395,46617908.526918203,48410907.555702597,49093044.682726085,50303352.772651613,51307662.229207352,53422107.470685787,54919398.853168115,56686379.380048603,58113094.198039323,59578122.149964981,61628894.660438433,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX172:BQ172))","v":52954935.849468701},{"$f":"AX170+AX162","v":44936486.656906664},44738500.060185693,45394280.112515502,46414391.301274754,47897490.487642646,49274849.403936461,51025676.476468481,51674794.477868564,52857229.660178326,53834409.951580942,55921726.027906239,57391888.245235443,59131739.606962793,60531325.259800382,61969224.046572909,63992867.391893238,65787026.782496005,67745482.278969392,69536539.695693612,69206691.631224692,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU172:CN172))","v":58785659.30214601},{"$f":"BU170+BU162","v":49742489.4010842},50226137.440085709,51544622.267342769,53239732.911197603,53836057.759740621,54971739.331261039,55911767.843472406,57971500.229101427,59419458.454245925,61137883.30935435,62516042.455573022,63932514.735726625,65934731.574428022,67707464.458411872,69644493.448266327,71414124.35837163,71062849.787283778,71099744.937801421,70754224.150029212,70411666.845505327,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR172:DK172))","v":67957714.346026957},{"$f":"CR170+CR162","v":60317128.745661467},59931576.878120802,61892398.310132101,63250122.073748372,64890537.970762625,66202732.464378148,67564379.724249333,69522074.014741898,71256076.959323704,73155213.170023248,74886951.300973654,74497783.95073089,74496786.322093621,74113372.755166501,73732922.671487704,73355495.340722173,72981151.217928201,73033805.412691027,72665813.931601614,72301094.375477254]
[]
[null,"$/MWh",{"$f":"C172/AVERAGE(D145:W145)","v":54.458792860698566},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z172/AVERAGE(AA145:AT145)","v":60.957706695159516},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW172/AVERAGE(AX145:BQ145)","v":70.991479898680424},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT172/AVERAGE(BU145:CN145)","v":78.808157988182032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ172/AVERAGE(CR145:DK145)","v":91.104231070551705}]
[null,"Fixed Cost $/kW-yr",{"$f":"C162/D151/1000","v":183.1138325303321},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z162/AA151/1000","v":192.12240941994915},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW162/AX151/1000","v":204.85534983026659},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT162/BU151/1000","v":214.80635648009221},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ162/CR151/1000","v":232.68859662711728}]
[null,"Variable Cost $/MWh",{"$f":"C170/AVERAGE(D145:W145)","v":32.021671784100477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z170/AVERAGE(AA145:AT145)","v":37.41675568060905},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW170/AVERAGE(AX145:BQ145)","v":45.890348958344852},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT170/AVERAGE(BU145:CN145)","v":52.487720248622622},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ170/AVERAGE(CR145:DK145)","v":62.592664557401996}]
[]
[null,{"$f":"D179&\" \"&'Resource Options'!$B$12","v":"2020 Modern Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA179&\" \"&'Resource Options'!$B$12","v":"2023 Modern Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX179&\" \"&'Resource Options'!$B$12","v":"2027 Modern Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU179&\" \"&'Resource Options'!$B$12","v":"2030 Modern Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR179&\" \"&'Resource Options'!$B$12","v":"2035 Modern Small Frame CT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2020,{"$f":"D179+1","v":2021},{"$f":"E179+1","v":2022},{"$f":"F179+1","v":2023},{"$f":"G179+1","v":2024},{"$f":"H179+1","v":2025},{"$f":"I179+1","v":2026},{"$f":"J179+1","v":2027},{"$f":"K179+1","v":2028},{"$f":"L179+1","v":2029},{"$f":"M179+1","v":2030},{"$f":"N179+1","v":2031},{"$f":"O179+1","v":2032},{"$f":"P179+1","v":2033},{"$f":"Q179+1","v":2034},{"$f":"R179+1","v":2035},{"$f":"S179+1","v":2036},{"$f":"T179+1","v":2037},{"$f":"U179+1","v":2038},{"$f":"V179+1","v":2039},null,"Year",null,2023,{"$f":"AA179+1","v":2024},{"$f":"AB179+1","v":2025},{"$f":"AC179+1","v":2026},{"$f":"AD179+1","v":2027},{"$f":"AE179+1","v":2028},{"$f":"AF179+1","v":2029},{"$f":"AG179+1","v":2030},{"$f":"AH179+1","v":2031},{"$f":"AI179+1","v":2032},{"$f":"AJ179+1","v":2033},{"$f":"AK179+1","v":2034},{"$f":"AL179+1","v":2035},{"$f":"AM179+1","v":2036},{"$f":"AN179+1","v":2037},{"$f":"AO179+1","v":2038},{"$f":"AP179+1","v":2039},{"$f":"AQ179+1","v":2040},{"$f":"AR179+1","v":2041},{"$f":"AS179+1","v":2042},null,"Year",null,2027,{"$f":"AX179+1","v":2028},{"$f":"AY179+1","v":2029},{"$f":"AZ179+1","v":2030},{"$f":"BA179+1","v":2031},{"$f":"BB179+1","v":2032},{"$f":"BC179+1","v":2033},{"$f":"BD179+1","v":2034},{"$f":"BE179+1","v":2035},{"$f":"BF179+1","v":2036},{"$f":"BG179+1","v":2037},{"$f":"BH179+1","v":2038},{"$f":"BI179+1","v":2039},{"$f":"BJ179+1","v":2040},{"$f":"BK179+1","v":2041},{"$f":"BL179+1","v":2042},{"$f":"BM179+1","v":2043},{"$f":"BN179+1","v":2044},{"$f":"BO179+1","v":2045},{"$f":"BP179+1","v":2046},null,"Year",null,2030,{"$f":"BU179+1","v":2031},{"$f":"BV179+1","v":2032},{"$f":"BW179+1","v":2033},{"$f":"BX179+1","v":2034},{"$f":"BY179+1","v":2035},{"$f":"BZ179+1","v":2036},{"$f":"CA179+1","v":2037},{"$f":"CB179+1","v":2038},{"$f":"CC179+1","v":2039},{"$f":"CD179+1","v":2040},{"$f":"CE179+1","v":2041},{"$f":"CF179+1","v":2042},{"$f":"CG179+1","v":2043},{"$f":"CH179+1","v":2044},{"$f":"CI179+1","v":2045},{"$f":"CJ179+1","v":2046},{"$f":"CK179+1","v":2047},{"$f":"CL179+1","v":2048},{"$f":"CM179+1","v":2049},null,"Year",null,2035,{"$f":"CR179+1","v":2036},{"$f":"CS179+1","v":2037},{"$f":"CT179+1","v":2038},{"$f":"CU179+1","v":2039},{"$f":"CV179+1","v":2040},{"$f":"CW179+1","v":2041},{"$f":"CX179+1","v":2042},{"$f":"CY179+1","v":2043},{"$f":"CZ179+1","v":2044},{"$f":"DA179+1","v":2045},{"$f":"DB179+1","v":2046},{"$f":"DC179+1","v":2047},{"$f":"DD179+1","v":2048},{"$f":"DE179+1","v":2049},{"$f":"DF179+1","v":2050},{"$f":"DG179+1","v":2051},{"$f":"DH179+1","v":2052},{"$f":"DI179+1","v":2053},{"$f":"DJ179+1","v":2054}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$12/100*'Resource Options'!$J$12*8760)*(1+'Resource Options'!$X$12)^($D179-$D$4)","v":390717.44999999995},{"$f":"D180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"E180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"F180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"G180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"H180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"I180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"J180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"K180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"L180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"M180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"N180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"O180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"P180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"Q180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"R180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"S180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"T180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"U180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"V180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},null,"MWh",null,{"$f":"('Resource Options'!$V$12/100*'Resource Options'!$J$12*8760)*(1+'Resource Options'!$X$12)^($D179-$D$4)","v":390717.44999999995},{"$f":"AA180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"AB180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"AC180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"AD180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"AE180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"AF180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"AG180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"AH180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"AI180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"AJ180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"AK180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"AL180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"AM180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"AN180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"AO180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"AP180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"AQ180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"AR180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"AS180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},null,"MWh",null,{"$f":"('Resource Options'!$V$12/100*'Resource Options'!$J$12*8760)*(1+'Resource Options'!$X$12)^($D179-$D$4)","v":390717.44999999995},{"$f":"AX180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"AY180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"AZ180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"BA180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"BB180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"BC180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"BD180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"BE180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"BF180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"BG180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"BH180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"BI180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"BJ180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"BK180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"BL180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"BM180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"BN180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"BO180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"BP180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},null,"MWh",null,{"$f":"('Resource Options'!$V$12/100*'Resource Options'!$J$12*8760)*(1+'Resource Options'!$X$12)^($D179-$D$4)","v":390717.44999999995},{"$f":"BU180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"BV180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"BW180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"BX180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"BY180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"BZ180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"CA180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"CB180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"CC180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"CD180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"CE180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"CF180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"CG180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"CH180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"CI180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"CJ180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"CK180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"CL180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"CM180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},null,"MWh",null,{"$f":"('Resource Options'!$V$12/100*'Resource Options'!$J$12*8760)*(1+'Resource Options'!$X$12)^($D179-$D$4)","v":390717.44999999995},{"$f":"CR180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"CS180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"CT180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"CU180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"CV180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"CW180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"CX180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"CY180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"CZ180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"DA180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"DB180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"DC180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"DD180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"DE180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"DF180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"DG180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"DH180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"DI180*(1-'Resource Options'!$AA$12)","v":390717.44999999995},{"$f":"DJ180*(1-'Resource Options'!$AA$12)","v":390717.44999999995}]
[null,"Fuel (Dth)",null,{"$f":"D180*$D185/1000","v":3880191.8557090228},{"$f":"E180*$D185/1000","v":3880191.8557090228},3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,null,"Fuel (Dth)",null,{"$f":"AA180*$D185/1000","v":3880191.8557090228},{"$f":"AB180*$D185/1000","v":3880191.8557090228},3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,null,"Fuel (Dth)",null,{"$f":"AX180*$D185/1000","v":3880191.8557090228},{"$f":"AY180*$D185/1000","v":3880191.8557090228},3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,null,"Fuel (Dth)",null,{"$f":"BU180*$D185/1000","v":3880191.8557090228},{"$f":"BV180*$D185/1000","v":3880191.8557090228},3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,null,"Fuel (Dth)",null,{"$f":"CR180*$D185/1000","v":3880191.8557090228},{"$f":"CS180*$D185/1000","v":3880191.8557090228},3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228,3880191.8557090228]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$12*D180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*E180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*F180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*G180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*H180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*I180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*J180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*K180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*L180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*M180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*N180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*O180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*P180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*Q180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*R180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*S180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*T180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*U180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*V180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*W180*$D185/1000/2204.62","v":205923.21902094493},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$12*AA180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*AB180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*AC180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*AD180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*AE180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*AF180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*AG180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*AH180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*AI180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*AJ180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*AK180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*AL180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*AM180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*AN180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*AO180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*AP180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*AQ180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*AR180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*AS180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*AT180*$D185/1000/2204.62","v":205923.21902094493},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$12*AX180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*AY180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*AZ180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*BA180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*BB180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*BC180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*BD180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*BE180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*BF180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*BG180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*BH180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*BI180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*BJ180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*BK180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*BL180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*BM180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*BN180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*BO180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*BP180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*BQ180*$D185/1000/2204.62","v":205923.21902094493},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$12*BU180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*BV180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*BW180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*BX180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*BY180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*BZ180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*CA180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*CB180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*CC180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*CD180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*CE180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*CF180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*CG180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*CH180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*CI180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*CJ180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*CK180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*CL180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*CM180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*CN180*$D185/1000/2204.62","v":205923.21902094493},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$12*CR180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*CS180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*CT180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*CU180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*CV180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*CW180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*CX180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*CY180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*CZ180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*DA180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*DB180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*DC180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*DD180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*DE180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*DF180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*DG180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*DH180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*DI180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*DJ180*$D185/1000/2204.62","v":205923.21902094493},{"$f":"'Resource Options'!$AB$11*DK180*$D185/1000/2204.62","v":205923.21902094493}]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses"]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D179,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$13)-ROW(Efficiency!$A$7)+1,FALSE)","v":9930.9407749999991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA179,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$13)-ROW(Efficiency!$A$7)+1,FALSE)","v":9782.7202425655287},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX179,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$13)-ROW(Efficiency!$A$7)+1,FALSE)","v":9588.5283605046825},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU179,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$13)-ROW(Efficiency!$A$7)+1,FALSE)","v":9445.4183761581044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(CR179,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$13)-ROW(Efficiency!$A$7)+1,FALSE)","v":9211.6324940626364}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$12","v":47.875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$12","v":47.875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$12","v":47.875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$12","v":47.875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$12","v":47.875}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D179,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":52.10572341987001},{"$f":"'Resource Options'!$N$12*(1.02^(D179-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA179,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":54.46972559478322},{"$f":"'Resource Options'!$N$12*(1.02^(AA179-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX179,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":57.789401599933136},{"$f":"'Resource Options'!$N$12*(1.02^(AX179-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU179,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":60.411268490990999},{"$f":"'Resource Options'!$N$12*(1.02^(BU179-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR179,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$180)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":65.048040356950466},{"$f":"'Resource Options'!$N$12*(1.02^(CR179-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D187*AFUDC!$Y$11","v":3.2448630836830374},{"$f":"E187*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA187*AFUDC!$Y$11","v":3.3920803735248874},{"$f":"AB187*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX187*AFUDC!$Y$11","v":3.5988118688751962},{"$f":"AY187*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU187*AFUDC!$Y$11","v":3.7620875807690686},{"$f":"BV187*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR187*AFUDC!$Y$11","v":4.0508406940129476},{"$f":"CS187*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D187:D188)","v":55.350586503553046},{"$f":"SUM(E187:E188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA187:AA188)","v":57.861805968308104},{"$f":"SUM(AB187:AB188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX187:AX188)","v":61.388213468808331},{"$f":"SUM(AY187:AY188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU187:BU188)","v":64.173356071760068},{"$f":"SUM(BV187:BV188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR187:CR188)","v":69.098881050963413},{"$f":"SUM(CS187:CS188)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D192:W192))","v":231805.22871993147},{"$f":"HLOOKUP(D179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":199236.6},{"$f":"HLOOKUP(E179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":203221.33199999999},{"$f":"HLOOKUP(F179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":207285.75863999999},{"$f":"HLOOKUP(G179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":211431.47381279999},{"$f":"HLOOKUP(H179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":215660.10328905602},{"$f":"HLOOKUP(I179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":219973.30535483712},{"$f":"HLOOKUP(J179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":224372.77146193388},{"$f":"HLOOKUP(K179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":228860.22689117258},{"$f":"HLOOKUP(L179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":233437.43142899603},{"$f":"HLOOKUP(M179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":238106.18005757596},{"$f":"HLOOKUP(N179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":242868.30365872747},{"$f":"HLOOKUP(O179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":247725.66973190202},{"$f":"HLOOKUP(P179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":252680.18312654007},{"$f":"HLOOKUP(Q179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":257733.78678907084},{"$f":"HLOOKUP(R179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":262888.46252485237},{"$f":"HLOOKUP(S179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":268146.23177534941},{"$f":"HLOOKUP(T179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":273509.15641085641},{"$f":"HLOOKUP(U179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":278979.33953907352},{"$f":"HLOOKUP(V179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":284558.92632985499},{"$f":"HLOOKUP(W179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":290250.10485645215},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA192:AT192))","v":245993.56315942112},{"$f":"HLOOKUP(AA179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":211431.47381279999},{"$f":"HLOOKUP(AB179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":215660.10328905602},{"$f":"HLOOKUP(AC179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":219973.30535483712},{"$f":"HLOOKUP(AD179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":224372.77146193388},{"$f":"HLOOKUP(AE179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":228860.22689117258},{"$f":"HLOOKUP(AF179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":233437.43142899603},{"$f":"HLOOKUP(AG179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":238106.18005757596},{"$f":"HLOOKUP(AH179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":242868.30365872747},{"$f":"HLOOKUP(AI179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":247725.66973190202},{"$f":"HLOOKUP(AJ179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":252680.18312654007},{"$f":"HLOOKUP(AK179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":257733.78678907084},{"$f":"HLOOKUP(AL179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":262888.46252485237},{"$f":"HLOOKUP(AM179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":268146.23177534941},{"$f":"HLOOKUP(AN179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":273509.15641085641},{"$f":"HLOOKUP(AO179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":278979.33953907352},{"$f":"HLOOKUP(AP179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":284558.92632985499},{"$f":"HLOOKUP(AQ179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":290250.10485645215},{"$f":"HLOOKUP(AR179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":296055.1069535811},{"$f":"HLOOKUP(AS179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":301976.20909265277},{"$f":"HLOOKUP(AT179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":308015.73327450582},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX192:BQ192))","v":266271.34391674859},{"$f":"HLOOKUP(AX179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":228860.22689117258},{"$f":"HLOOKUP(AY179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":233437.43142899603},{"$f":"HLOOKUP(AZ179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":238106.18005757596},{"$f":"HLOOKUP(BA179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":242868.30365872747},{"$f":"HLOOKUP(BB179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":247725.66973190202},{"$f":"HLOOKUP(BC179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":252680.18312654007},{"$f":"HLOOKUP(BD179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":257733.78678907084},{"$f":"HLOOKUP(BE179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":262888.46252485237},{"$f":"HLOOKUP(BF179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":268146.23177534941},{"$f":"HLOOKUP(BG179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":273509.15641085641},{"$f":"HLOOKUP(BH179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":278979.33953907352},{"$f":"HLOOKUP(BI179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":284558.92632985499},{"$f":"HLOOKUP(BJ179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":290250.10485645215},{"$f":"HLOOKUP(BK179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":296055.1069535811},{"$f":"HLOOKUP(BL179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":301976.20909265277},{"$f":"HLOOKUP(BM179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":308015.73327450582},{"$f":"HLOOKUP(BN179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":314176.04793999594},{"$f":"HLOOKUP(BO179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":320459.56889879587},{"$f":"HLOOKUP(BP179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":326868.76027677173},{"$f":"HLOOKUP(BQ179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":333406.13548230723},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU192:CN192))","v":282569.28033520508},{"$f":"HLOOKUP(BU179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":242868.30365872747},{"$f":"HLOOKUP(BV179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":247725.66973190202},{"$f":"HLOOKUP(BW179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":252680.18312654007},{"$f":"HLOOKUP(BX179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":257733.78678907084},{"$f":"HLOOKUP(BY179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":262888.46252485237},{"$f":"HLOOKUP(BZ179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":268146.23177534941},{"$f":"HLOOKUP(CA179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":273509.15641085641},{"$f":"HLOOKUP(CB179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":278979.33953907352},{"$f":"HLOOKUP(CC179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":284558.92632985499},{"$f":"HLOOKUP(CD179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":290250.10485645215},{"$f":"HLOOKUP(CE179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":296055.1069535811},{"$f":"HLOOKUP(CF179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":301976.20909265277},{"$f":"HLOOKUP(CG179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":308015.73327450582},{"$f":"HLOOKUP(CH179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":314176.04793999594},{"$f":"HLOOKUP(CI179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":320459.56889879587},{"$f":"HLOOKUP(CJ179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":326868.76027677173},{"$f":"HLOOKUP(CK179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":333406.13548230723},{"$f":"HLOOKUP(CL179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":340074.25819195335},{"$f":"HLOOKUP(CM179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":346875.74335579242},{"$f":"HLOOKUP(CN179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":353813.25822290825},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR192:DK192))","v":311979.31799213903},{"$f":"HLOOKUP(CR179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":268146.23177534941},{"$f":"HLOOKUP(CS179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":273509.15641085641},{"$f":"HLOOKUP(CT179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":278979.33953907352},{"$f":"HLOOKUP(CU179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":284558.92632985499},{"$f":"HLOOKUP(CV179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":290250.10485645215},{"$f":"HLOOKUP(CW179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":296055.1069535811},{"$f":"HLOOKUP(CX179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":301976.20909265277},{"$f":"HLOOKUP(CY179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":308015.73327450582},{"$f":"HLOOKUP(CZ179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":314176.04793999594},{"$f":"HLOOKUP(DA179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":320459.56889879587},{"$f":"HLOOKUP(DB179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":326868.76027677173},{"$f":"HLOOKUP(DC179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":333406.13548230723},{"$f":"HLOOKUP(DD179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":340074.25819195335},{"$f":"HLOOKUP(DE179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":346875.74335579242},{"$f":"HLOOKUP(DF179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":353813.25822290825},{"$f":"HLOOKUP(DG179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":360889.52338736644},{"$f":"HLOOKUP(DH179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":368107.31385511375},{"$f":"HLOOKUP(DI179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":375469.46013221605},{"$f":"HLOOKUP(DJ179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":382978.8493348604},{"$f":"HLOOKUP(DK179,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$10)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D186*1000","v":390638.42632155755}]
[null,"Fuel Transport",1858177.731998014,{"$f":"($D185/1000*$D186*24*HLOOKUP(D179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1577079.6193824315},{"$f":"($D185/1000*$D186*24*HLOOKUP(E179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1577079.6193824315},{"$f":"($D185/1000*$D186*24*HLOOKUP(F179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1734787.5813206749},{"$f":"($D185/1000*$D186*24*HLOOKUP(G179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1734787.5813206749},{"$f":"($D185/1000*$D186*24*HLOOKUP(H179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1734787.5813206749},{"$f":"($D185/1000*$D186*24*HLOOKUP(I179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1734787.5813206749},{"$f":"($D185/1000*$D186*24*HLOOKUP(J179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1734787.5813206749},{"$f":"($D185/1000*$D186*24*HLOOKUP(K179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1908266.3394527424},{"$f":"($D185/1000*$D186*24*HLOOKUP(L179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1908266.3394527424},{"$f":"($D185/1000*$D186*24*HLOOKUP(M179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1908266.3394527424},{"$f":"($D185/1000*$D186*24*HLOOKUP(N179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1908266.3394527424},{"$f":"($D185/1000*$D186*24*HLOOKUP(O179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1908266.3394527424},{"$f":"($D185/1000*$D186*24*HLOOKUP(P179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2099092.9733980172},{"$f":"($D185/1000*$D186*24*HLOOKUP(Q179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2099092.9733980172},{"$f":"($D185/1000*$D186*24*HLOOKUP(R179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2099092.9733980172},{"$f":"($D185/1000*$D186*24*HLOOKUP(S179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2099092.9733980172},{"$f":"($D185/1000*$D186*24*HLOOKUP(T179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2099092.9733980172},{"$f":"($D185/1000*$D186*24*HLOOKUP(U179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},{"$f":"($D185/1000*$D186*24*HLOOKUP(V179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},{"$f":"($D185/1000*$D186*24*HLOOKUP(W179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},null,"Fuel Transport",1969407.4790806987,{"$f":"($D185/1000*$D186*24*HLOOKUP(AA179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1734787.5813206749},{"$f":"($D185/1000*$D186*24*HLOOKUP(AB179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1734787.5813206749},{"$f":"($D185/1000*$D186*24*HLOOKUP(AC179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1734787.5813206749},{"$f":"($D185/1000*$D186*24*HLOOKUP(AD179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1734787.5813206749},{"$f":"($D185/1000*$D186*24*HLOOKUP(AE179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1908266.3394527424},{"$f":"($D185/1000*$D186*24*HLOOKUP(AF179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1908266.3394527424},{"$f":"($D185/1000*$D186*24*HLOOKUP(AG179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1908266.3394527424},{"$f":"($D185/1000*$D186*24*HLOOKUP(AH179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1908266.3394527424},{"$f":"($D185/1000*$D186*24*HLOOKUP(AI179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1908266.3394527424},{"$f":"($D185/1000*$D186*24*HLOOKUP(AJ179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2099092.9733980172},{"$f":"($D185/1000*$D186*24*HLOOKUP(AK179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2099092.9733980172},{"$f":"($D185/1000*$D186*24*HLOOKUP(AL179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2099092.9733980172},{"$f":"($D185/1000*$D186*24*HLOOKUP(AM179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2099092.9733980172},{"$f":"($D185/1000*$D186*24*HLOOKUP(AN179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2099092.9733980172},{"$f":"($D185/1000*$D186*24*HLOOKUP(AO179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},{"$f":"($D185/1000*$D186*24*HLOOKUP(AP179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},{"$f":"($D185/1000*$D186*24*HLOOKUP(AQ179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},{"$f":"($D185/1000*$D186*24*HLOOKUP(AR179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},{"$f":"($D185/1000*$D186*24*HLOOKUP(AS179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},{"$f":"($D185/1000*$D186*24*HLOOKUP(AT179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2539902.497811601},null,"Fuel Transport",2129262.7323434013,{"$f":"($D185/1000*$D186*24*HLOOKUP(AX179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1908266.3394527424},{"$f":"($D185/1000*$D186*24*HLOOKUP(AY179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1908266.3394527424},{"$f":"($D185/1000*$D186*24*HLOOKUP(AZ179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1908266.3394527424},{"$f":"($D185/1000*$D186*24*HLOOKUP(BA179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1908266.3394527424},{"$f":"($D185/1000*$D186*24*HLOOKUP(BB179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1908266.3394527424},{"$f":"($D185/1000*$D186*24*HLOOKUP(BC179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2099092.9733980172},{"$f":"($D185/1000*$D186*24*HLOOKUP(BD179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2099092.9733980172},{"$f":"($D185/1000*$D186*24*HLOOKUP(BE179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2099092.9733980172},{"$f":"($D185/1000*$D186*24*HLOOKUP(BF179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2099092.9733980172},{"$f":"($D185/1000*$D186*24*HLOOKUP(BG179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2099092.9733980172},{"$f":"($D185/1000*$D186*24*HLOOKUP(BH179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},{"$f":"($D185/1000*$D186*24*HLOOKUP(BI179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},{"$f":"($D185/1000*$D186*24*HLOOKUP(BJ179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},{"$f":"($D185/1000*$D186*24*HLOOKUP(BK179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},{"$f":"($D185/1000*$D186*24*HLOOKUP(BL179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},{"$f":"($D185/1000*$D186*24*HLOOKUP(BM179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2539902.497811601},{"$f":"($D185/1000*$D186*24*HLOOKUP(BN179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2539902.497811601},{"$f":"($D185/1000*$D186*24*HLOOKUP(BO179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2539902.497811601},{"$f":"($D185/1000*$D186*24*HLOOKUP(BP179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2539902.497811601},{"$f":"($D185/1000*$D186*24*HLOOKUP(BQ179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2539902.497811601},null,"Fuel Transport",2248395.0557175968,{"$f":"($D185/1000*$D186*24*HLOOKUP(BU179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1908266.3394527424},{"$f":"($D185/1000*$D186*24*HLOOKUP(BV179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1908266.3394527424},{"$f":"($D185/1000*$D186*24*HLOOKUP(BW179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2099092.9733980172},{"$f":"($D185/1000*$D186*24*HLOOKUP(BX179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2099092.9733980172},{"$f":"($D185/1000*$D186*24*HLOOKUP(BY179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2099092.9733980172},{"$f":"($D185/1000*$D186*24*HLOOKUP(BZ179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2099092.9733980172},{"$f":"($D185/1000*$D186*24*HLOOKUP(CA179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2099092.9733980172},{"$f":"($D185/1000*$D186*24*HLOOKUP(CB179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},{"$f":"($D185/1000*$D186*24*HLOOKUP(CC179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},{"$f":"($D185/1000*$D186*24*HLOOKUP(CD179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},{"$f":"($D185/1000*$D186*24*HLOOKUP(CE179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},{"$f":"($D185/1000*$D186*24*HLOOKUP(CF179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},{"$f":"($D185/1000*$D186*24*HLOOKUP(CG179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2539902.497811601},{"$f":"($D185/1000*$D186*24*HLOOKUP(CH179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2539902.497811601},{"$f":"($D185/1000*$D186*24*HLOOKUP(CI179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2539902.497811601},{"$f":"($D185/1000*$D186*24*HLOOKUP(CJ179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2539902.497811601},{"$f":"($D185/1000*$D186*24*HLOOKUP(CK179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2539902.497811601},{"$f":"($D185/1000*$D186*24*HLOOKUP(CL179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2793892.7475927612},{"$f":"($D185/1000*$D186*24*HLOOKUP(CM179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2793892.7475927612},{"$f":"($D185/1000*$D186*24*HLOOKUP(CN179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2793892.7475927612},null,"Fuel Transport",2473234.5612893566,{"$f":"($D185/1000*$D186*24*HLOOKUP(CR179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2099092.9733980172},{"$f":"($D185/1000*$D186*24*HLOOKUP(CS179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2099092.9733980172},{"$f":"($D185/1000*$D186*24*HLOOKUP(CT179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},{"$f":"($D185/1000*$D186*24*HLOOKUP(CU179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},{"$f":"($D185/1000*$D186*24*HLOOKUP(CV179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},{"$f":"($D185/1000*$D186*24*HLOOKUP(CW179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},{"$f":"($D185/1000*$D186*24*HLOOKUP(CX179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2309002.2707378189},{"$f":"($D185/1000*$D186*24*HLOOKUP(CY179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2539902.497811601},{"$f":"($D185/1000*$D186*24*HLOOKUP(CZ179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2539902.497811601},{"$f":"($D185/1000*$D186*24*HLOOKUP(DA179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2539902.497811601},{"$f":"($D185/1000*$D186*24*HLOOKUP(DB179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2539902.497811601},{"$f":"($D185/1000*$D186*24*HLOOKUP(DC179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2539902.497811601},{"$f":"($D185/1000*$D186*24*HLOOKUP(DD179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2793892.7475927612},{"$f":"($D185/1000*$D186*24*HLOOKUP(DE179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2793892.7475927612},{"$f":"($D185/1000*$D186*24*HLOOKUP(DF179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2793892.7475927612},{"$f":"($D185/1000*$D186*24*HLOOKUP(DG179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2793892.7475927612},{"$f":"($D185/1000*$D186*24*HLOOKUP(DH179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2793892.7475927612},{"$f":"($D185/1000*$D186*24*HLOOKUP(DI179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3073282.022352037},{"$f":"($D185/1000*$D186*24*HLOOKUP(DJ179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3073282.022352037},{"$f":"($D185/1000*$D186*24*HLOOKUP(DK179,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3073282.022352037}]
[null,"Capital Recovery & Taxes",6116859.513711513,{"$f":"VLOOKUP(D178,Assumptions!$A$4:$E$53,4,FALSE)*$D189*1000000","v":7720146.595175189},{"$f":"VLOOKUP(E178,Assumptions!$A$4:$E$53,4,FALSE)*$D189*1000000","v":7500393.1116659418},{"$f":"VLOOKUP(F178,Assumptions!$A$4:$E$53,4,FALSE)*$D189*1000000","v":7265103.7712208517},{"$f":"VLOOKUP(G178,Assumptions!$A$4:$E$53,4,FALSE)*$D189*1000000","v":7035337.9372888124},{"$f":"VLOOKUP(H178,Assumptions!$A$4:$E$53,4,FALSE)*$D189*1000000","v":6810681.7448285008},{"$f":"VLOOKUP(I178,Assumptions!$A$4:$E$53,4,FALSE)*$D189*1000000","v":6590758.4705330692},{"$f":"VLOOKUP(J178,Assumptions!$A$4:$E$53,4,FALSE)*$D189*1000000","v":6375212.6149439486},{"$f":"VLOOKUP(K178,Assumptions!$A$4:$E$53,4,FALSE)*$D189*1000000","v":6163715.2084129034},{"$f":"VLOOKUP(L178,Assumptions!$A$4:$E$53,4,FALSE)*$D189*1000000","v":5954494.0596091393},{"$f":"VLOOKUP(M178,Assumptions!$A$4:$E$53,4,FALSE)*$D189*1000000","v":5745601.880453608},{"$f":"VLOOKUP(N178,Assumptions!$A$4:$E$53,4,FALSE)*$D189*1000000","v":5536709.7012980757},{"$f":"VLOOKUP(O178,Assumptions!$A$4:$E$53,4,FALSE)*$D189*1000000","v":5327817.5221425435},{"$f":"VLOOKUP(P178,Assumptions!$A$4:$E$53,4,FALSE)*$D189*1000000","v":5118925.3429870112},{"$f":"VLOOKUP(Q178,Assumptions!$A$4:$E$53,4,FALSE)*$D189*1000000","v":4910033.1638314789},{"$f":"VLOOKUP(R178,Assumptions!$A$4:$E$53,4,FALSE)*$D189*1000000","v":4701140.9846759466},{"$f":"VLOOKUP(S178,Assumptions!$A$4:$E$53,4,FALSE)*$D189*1000000","v":4492248.8055204153},{"$f":"VLOOKUP(T178,Assumptions!$A$4:$E$53,4,FALSE)*$D189*1000000","v":4283356.626364884},{"$f":"VLOOKUP(U178,Assumptions!$A$4:$E$53,4,FALSE)*$D189*1000000","v":4074464.4472093522},{"$f":"VLOOKUP(V178,Assumptions!$A$4:$E$53,4,FALSE)*$D189*1000000","v":3865572.2680538199},{"$f":"VLOOKUP(W178,Assumptions!$A$4:$E$53,4,FALSE)*$D189*1000000","v":3656680.0888982895},null,"Capital Recovery & Taxes",6394377.3801756464,{"$f":"VLOOKUP(AA178,Assumptions!$A$4:$E$53,4,FALSE)*$AA189*1000000","v":8070404.5350675136},{"$f":"VLOOKUP(AB178,Assumptions!$A$4:$E$53,4,FALSE)*$AA189*1000000","v":7840680.9814994652},{"$f":"VLOOKUP(AC178,Assumptions!$A$4:$E$53,4,FALSE)*$AA189*1000000","v":7594716.7194519248},{"$f":"VLOOKUP(AD178,Assumptions!$A$4:$E$53,4,FALSE)*$AA189*1000000","v":7354526.5617510891},{"$f":"VLOOKUP(AE178,Assumptions!$A$4:$E$53,4,FALSE)*$AA189*1000000","v":7119677.8665727107},{"$f":"VLOOKUP(AF178,Assumptions!$A$4:$E$53,4,FALSE)*$AA189*1000000","v":6889776.8189229192},{"$f":"VLOOKUP(AG178,Assumptions!$A$4:$E$53,4,FALSE)*$AA189*1000000","v":6664451.7905680686},{"$f":"VLOOKUP(AH178,Assumptions!$A$4:$E$53,4,FALSE)*$AA189*1000000","v":6443358.8867247794},{"$f":"VLOOKUP(AI178,Assumptions!$A$4:$E$53,4,FALSE)*$AA189*1000000","v":6224645.5129148597},{"$f":"VLOOKUP(AJ178,Assumptions!$A$4:$E$53,4,FALSE)*$AA189*1000000","v":6006276.0338883176},{"$f":"VLOOKUP(AK178,Assumptions!$A$4:$E$53,4,FALSE)*$AA189*1000000","v":5787906.5548617747},{"$f":"VLOOKUP(AL178,Assumptions!$A$4:$E$53,4,FALSE)*$AA189*1000000","v":5569537.0758352326},{"$f":"VLOOKUP(AM178,Assumptions!$A$4:$E$53,4,FALSE)*$AA189*1000000","v":5351167.5968086896},{"$f":"VLOOKUP(AN178,Assumptions!$A$4:$E$53,4,FALSE)*$AA189*1000000","v":5132798.1177821467},{"$f":"VLOOKUP(AO178,Assumptions!$A$4:$E$53,4,FALSE)*$AA189*1000000","v":4914428.6387556037},{"$f":"VLOOKUP(AP178,Assumptions!$A$4:$E$53,4,FALSE)*$AA189*1000000","v":4696059.1597290626},{"$f":"VLOOKUP(AQ178,Assumptions!$A$4:$E$53,4,FALSE)*$AA189*1000000","v":4477689.6807025205},{"$f":"VLOOKUP(AR178,Assumptions!$A$4:$E$53,4,FALSE)*$AA189*1000000","v":4259320.2016759785},{"$f":"VLOOKUP(AS178,Assumptions!$A$4:$E$53,4,FALSE)*$AA189*1000000","v":4040950.722649436},{"$f":"VLOOKUP(AT178,Assumptions!$A$4:$E$53,4,FALSE)*$AA189*1000000","v":3822581.2436228953},null,"Capital Recovery & Taxes",6784084.8906330764,{"$f":"VLOOKUP(AX178,Assumptions!$A$4:$E$53,4,FALSE)*$AX189*1000000","v":8562258.0921466164},{"$f":"VLOOKUP(AY178,Assumptions!$A$4:$E$53,4,FALSE)*$AX189*1000000","v":8318533.9582512332},{"$f":"VLOOKUP(AZ178,Assumptions!$A$4:$E$53,4,FALSE)*$AX189*1000000","v":8057579.3203586219},{"$f":"VLOOKUP(BA178,Assumptions!$A$4:$E$53,4,FALSE)*$AX189*1000000","v":7802750.691571584},{"$f":"VLOOKUP(BB178,Assumptions!$A$4:$E$53,4,FALSE)*$AX189*1000000","v":7553589.0625623232},{"$f":"VLOOKUP(BC178,Assumptions!$A$4:$E$53,4,FALSE)*$AX189*1000000","v":7309676.6171478443},{"$f":"VLOOKUP(BD178,Assumptions!$A$4:$E$53,4,FALSE)*$AX189*1000000","v":7070619.0780850463},{"$f":"VLOOKUP(BE178,Assumptions!$A$4:$E$53,4,FALSE)*$AX189*1000000","v":6836051.5918056797},{"$f":"VLOOKUP(BF178,Assumptions!$A$4:$E$53,4,FALSE)*$AX189*1000000","v":6604008.6568291849},{"$f":"VLOOKUP(BG178,Assumptions!$A$4:$E$53,4,FALSE)*$AX189*1000000","v":6372330.5754209384},{"$f":"VLOOKUP(BH178,Assumptions!$A$4:$E$53,4,FALSE)*$AX189*1000000","v":6140652.494012692},{"$f":"VLOOKUP(BI178,Assumptions!$A$4:$E$53,4,FALSE)*$AX189*1000000","v":5908974.4126044456},{"$f":"VLOOKUP(BJ178,Assumptions!$A$4:$E$53,4,FALSE)*$AX189*1000000","v":5677296.3311961982},{"$f":"VLOOKUP(BK178,Assumptions!$A$4:$E$53,4,FALSE)*$AX189*1000000","v":5445618.2497879518},{"$f":"VLOOKUP(BL178,Assumptions!$A$4:$E$53,4,FALSE)*$AX189*1000000","v":5213940.1683797045},{"$f":"VLOOKUP(BM178,Assumptions!$A$4:$E$53,4,FALSE)*$AX189*1000000","v":4982262.0869714599},{"$f":"VLOOKUP(BN178,Assumptions!$A$4:$E$53,4,FALSE)*$AX189*1000000","v":4750584.0055632126},{"$f":"VLOOKUP(BO178,Assumptions!$A$4:$E$53,4,FALSE)*$AX189*1000000","v":4518905.924154968},{"$f":"VLOOKUP(BP178,Assumptions!$A$4:$E$53,4,FALSE)*$AX189*1000000","v":4287227.8427467197},{"$f":"VLOOKUP(BQ178,Assumptions!$A$4:$E$53,4,FALSE)*$AX189*1000000","v":4055549.7613384761},null,"Capital Recovery & Taxes",7091874.3307109186,{"$f":"VLOOKUP(BU178,Assumptions!$A$4:$E$53,4,FALSE)*$BU189*1000000","v":8950722.0731357764},{"$f":"VLOOKUP(BV178,Assumptions!$A$4:$E$53,4,FALSE)*$BU189*1000000","v":8695940.3366433699},{"$f":"VLOOKUP(BW178,Assumptions!$A$4:$E$53,4,FALSE)*$BU189*1000000","v":8423146.3595948499},{"$f":"VLOOKUP(BX178,Assumptions!$A$4:$E$53,4,FALSE)*$BU189*1000000","v":8156756.32462929},{"$f":"VLOOKUP(BY178,Assumptions!$A$4:$E$53,4,FALSE)*$BU189*1000000","v":7896290.3974695848},{"$f":"VLOOKUP(BZ178,Assumptions!$A$4:$E$53,4,FALSE)*$BU189*1000000","v":7641311.8058891306},{"$f":"VLOOKUP(CA178,Assumptions!$A$4:$E$53,4,FALSE)*$BU189*1000000","v":7391408.384547336},{"$f":"VLOOKUP(CB178,Assumptions!$A$4:$E$53,4,FALSE)*$BU189*1000000","v":7146198.726711113},{"$f":"VLOOKUP(CC178,Assumptions!$A$4:$E$53,4,FALSE)*$BU189*1000000","v":6903628.1573989922},{"$f":"VLOOKUP(CD178,Assumptions!$A$4:$E$53,4,FALSE)*$BU189*1000000","v":6661438.9948199587},{"$f":"VLOOKUP(CE178,Assumptions!$A$4:$E$53,4,FALSE)*$BU189*1000000","v":6419249.8322409261},{"$f":"VLOOKUP(CF178,Assumptions!$A$4:$E$53,4,FALSE)*$BU189*1000000","v":6177060.6696618926},{"$f":"VLOOKUP(CG178,Assumptions!$A$4:$E$53,4,FALSE)*$BU189*1000000","v":5934871.5070828591},{"$f":"VLOOKUP(CH178,Assumptions!$A$4:$E$53,4,FALSE)*$BU189*1000000","v":5692682.3445038246},{"$f":"VLOOKUP(CI178,Assumptions!$A$4:$E$53,4,FALSE)*$BU189*1000000","v":5450493.1819247911},{"$f":"VLOOKUP(CJ178,Assumptions!$A$4:$E$53,4,FALSE)*$BU189*1000000","v":5208304.0193457585},{"$f":"VLOOKUP(CK178,Assumptions!$A$4:$E$53,4,FALSE)*$BU189*1000000","v":4966114.8567667259},{"$f":"VLOOKUP(CL178,Assumptions!$A$4:$E$53,4,FALSE)*$BU189*1000000","v":4723925.6941876933},{"$f":"VLOOKUP(CM178,Assumptions!$A$4:$E$53,4,FALSE)*$BU189*1000000","v":4481736.5316086598},{"$f":"VLOOKUP(CN178,Assumptions!$A$4:$E$53,4,FALSE)*$BU189*1000000","v":4239547.3690296281},null,"Capital Recovery & Taxes",7636199.9870818704,{"$f":"VLOOKUP(CR178,Assumptions!$A$4:$E$53,4,FALSE)*$CR189*1000000","v":9637720.6633893102},{"$f":"VLOOKUP(CS178,Assumptions!$A$4:$E$53,4,FALSE)*$CR189*1000000","v":9363383.5555690397},{"$f":"VLOOKUP(CT178,Assumptions!$A$4:$E$53,4,FALSE)*$CR189*1000000","v":9069651.7060080357},{"$f":"VLOOKUP(CU178,Assumptions!$A$4:$E$53,4,FALSE)*$CR189*1000000","v":8782815.3230290376},{"$f":"VLOOKUP(CV178,Assumptions!$A$4:$E$53,4,FALSE)*$CR189*1000000","v":8502357.7434299327},{"$f":"VLOOKUP(CW178,Assumptions!$A$4:$E$53,4,FALSE)*$CR189*1000000","v":8227808.6712190546},{"$f":"VLOOKUP(CX178,Assumptions!$A$4:$E$53,4,FALSE)*$CR189*1000000","v":7958724.3059535706},{"$f":"VLOOKUP(CY178,Assumptions!$A$4:$E$53,4,FALSE)*$CR189*1000000","v":7694693.9666266739},{"$f":"VLOOKUP(CZ178,Assumptions!$A$4:$E$53,4,FALSE)*$CR189*1000000","v":7433505.2749113794},{"$f":"VLOOKUP(DA178,Assumptions!$A$4:$E$53,4,FALSE)*$CR189*1000000","v":7172727.2642028918},{"$f":"VLOOKUP(DB178,Assumptions!$A$4:$E$53,4,FALSE)*$CR189*1000000","v":6911949.2534944043},{"$f":"VLOOKUP(DC178,Assumptions!$A$4:$E$53,4,FALSE)*$CR189*1000000","v":6651171.2427859157},{"$f":"VLOOKUP(DD178,Assumptions!$A$4:$E$53,4,FALSE)*$CR189*1000000","v":6390393.2320774272},{"$f":"VLOOKUP(DE178,Assumptions!$A$4:$E$53,4,FALSE)*$CR189*1000000","v":6129615.2213689387},{"$f":"VLOOKUP(DF178,Assumptions!$A$4:$E$53,4,FALSE)*$CR189*1000000","v":5868837.2106604511},{"$f":"VLOOKUP(DG178,Assumptions!$A$4:$E$53,4,FALSE)*$CR189*1000000","v":5608059.1999519635},{"$f":"VLOOKUP(DH178,Assumptions!$A$4:$E$53,4,FALSE)*$CR189*1000000","v":5347281.1892434759},{"$f":"VLOOKUP(DI178,Assumptions!$A$4:$E$53,4,FALSE)*$CR189*1000000","v":5086503.1785349892},{"$f":"VLOOKUP(DJ178,Assumptions!$A$4:$E$53,4,FALSE)*$CR189*1000000","v":4825725.1678265007},{"$f":"VLOOKUP(DK178,Assumptions!$A$4:$E$53,4,FALSE)*$CR189*1000000","v":4564947.157118015}]
[null,"Transmission",0,{"$f":"VLOOKUP(D178,Assumptions!$A$4:$E$53,5,FALSE)*$E189*1000000","v":0},{"$f":"VLOOKUP(E178,Assumptions!$A$4:$E$53,5,FALSE)*$E189*1000000","v":0},{"$f":"VLOOKUP(F178,Assumptions!$A$4:$E$53,5,FALSE)*$E189*1000000","v":0},{"$f":"VLOOKUP(G178,Assumptions!$A$4:$E$53,5,FALSE)*$E189*1000000","v":0},{"$f":"VLOOKUP(H178,Assumptions!$A$4:$E$53,5,FALSE)*$E189*1000000","v":0},{"$f":"VLOOKUP(I178,Assumptions!$A$4:$E$53,5,FALSE)*$E189*1000000","v":0},{"$f":"VLOOKUP(J178,Assumptions!$A$4:$E$53,5,FALSE)*$E189*1000000","v":0},{"$f":"VLOOKUP(K178,Assumptions!$A$4:$E$53,5,FALSE)*$E189*1000000","v":0},{"$f":"VLOOKUP(L178,Assumptions!$A$4:$E$53,5,FALSE)*$E189*1000000","v":0},{"$f":"VLOOKUP(M178,Assumptions!$A$4:$E$53,5,FALSE)*$E189*1000000","v":0},{"$f":"VLOOKUP(N178,Assumptions!$A$4:$E$53,5,FALSE)*$E189*1000000","v":0},{"$f":"VLOOKUP(O178,Assumptions!$A$4:$E$53,5,FALSE)*$E189*1000000","v":0},{"$f":"VLOOKUP(P178,Assumptions!$A$4:$E$53,5,FALSE)*$E189*1000000","v":0},{"$f":"VLOOKUP(Q178,Assumptions!$A$4:$E$53,5,FALSE)*$E189*1000000","v":0},{"$f":"VLOOKUP(R178,Assumptions!$A$4:$E$53,5,FALSE)*$E189*1000000","v":0},{"$f":"VLOOKUP(S178,Assumptions!$A$4:$E$53,5,FALSE)*$E189*1000000","v":0},{"$f":"VLOOKUP(T178,Assumptions!$A$4:$E$53,5,FALSE)*$E189*1000000","v":0},{"$f":"VLOOKUP(U178,Assumptions!$A$4:$E$53,5,FALSE)*$E189*1000000","v":0},{"$f":"VLOOKUP(V178,Assumptions!$A$4:$E$53,5,FALSE)*$E189*1000000","v":0},{"$f":"VLOOKUP(W178,Assumptions!$A$4:$E$53,5,FALSE)*$E189*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA178,Assumptions!$A$4:$E$53,5,FALSE)*$AB189*1000000","v":0},{"$f":"VLOOKUP(AB178,Assumptions!$A$4:$E$53,5,FALSE)*$AB189*1000000","v":0},{"$f":"VLOOKUP(AC178,Assumptions!$A$4:$E$53,5,FALSE)*$AB189*1000000","v":0},{"$f":"VLOOKUP(AD178,Assumptions!$A$4:$E$53,5,FALSE)*$AB189*1000000","v":0},{"$f":"VLOOKUP(AE178,Assumptions!$A$4:$E$53,5,FALSE)*$AB189*1000000","v":0},{"$f":"VLOOKUP(AF178,Assumptions!$A$4:$E$53,5,FALSE)*$AB189*1000000","v":0},{"$f":"VLOOKUP(AG178,Assumptions!$A$4:$E$53,5,FALSE)*$AB189*1000000","v":0},{"$f":"VLOOKUP(AH178,Assumptions!$A$4:$E$53,5,FALSE)*$AB189*1000000","v":0},{"$f":"VLOOKUP(AI178,Assumptions!$A$4:$E$53,5,FALSE)*$AB189*1000000","v":0},{"$f":"VLOOKUP(AJ178,Assumptions!$A$4:$E$53,5,FALSE)*$AB189*1000000","v":0},{"$f":"VLOOKUP(AK178,Assumptions!$A$4:$E$53,5,FALSE)*$AB189*1000000","v":0},{"$f":"VLOOKUP(AL178,Assumptions!$A$4:$E$53,5,FALSE)*$AB189*1000000","v":0},{"$f":"VLOOKUP(AM178,Assumptions!$A$4:$E$53,5,FALSE)*$AB189*1000000","v":0},{"$f":"VLOOKUP(AN178,Assumptions!$A$4:$E$53,5,FALSE)*$AB189*1000000","v":0},{"$f":"VLOOKUP(AO178,Assumptions!$A$4:$E$53,5,FALSE)*$AB189*1000000","v":0},{"$f":"VLOOKUP(AP178,Assumptions!$A$4:$E$53,5,FALSE)*$AB189*1000000","v":0},{"$f":"VLOOKUP(AQ178,Assumptions!$A$4:$E$53,5,FALSE)*$AB189*1000000","v":0},{"$f":"VLOOKUP(AR178,Assumptions!$A$4:$E$53,5,FALSE)*$AB189*1000000","v":0},{"$f":"VLOOKUP(AS178,Assumptions!$A$4:$E$53,5,FALSE)*$AB189*1000000","v":0},{"$f":"VLOOKUP(AT178,Assumptions!$A$4:$E$53,5,FALSE)*$AB189*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX178,Assumptions!$A$4:$E$53,5,FALSE)*$AY189*1000000","v":0},{"$f":"VLOOKUP(AY178,Assumptions!$A$4:$E$53,5,FALSE)*$AY189*1000000","v":0},{"$f":"VLOOKUP(AZ178,Assumptions!$A$4:$E$53,5,FALSE)*$AY189*1000000","v":0},{"$f":"VLOOKUP(BA178,Assumptions!$A$4:$E$53,5,FALSE)*$AY189*1000000","v":0},{"$f":"VLOOKUP(BB178,Assumptions!$A$4:$E$53,5,FALSE)*$AY189*1000000","v":0},{"$f":"VLOOKUP(BC178,Assumptions!$A$4:$E$53,5,FALSE)*$AY189*1000000","v":0},{"$f":"VLOOKUP(BD178,Assumptions!$A$4:$E$53,5,FALSE)*$AY189*1000000","v":0},{"$f":"VLOOKUP(BE178,Assumptions!$A$4:$E$53,5,FALSE)*$AY189*1000000","v":0},{"$f":"VLOOKUP(BF178,Assumptions!$A$4:$E$53,5,FALSE)*$AY189*1000000","v":0},{"$f":"VLOOKUP(BG178,Assumptions!$A$4:$E$53,5,FALSE)*$AY189*1000000","v":0},{"$f":"VLOOKUP(BH178,Assumptions!$A$4:$E$53,5,FALSE)*$AY189*1000000","v":0},{"$f":"VLOOKUP(BI178,Assumptions!$A$4:$E$53,5,FALSE)*$AY189*1000000","v":0},{"$f":"VLOOKUP(BJ178,Assumptions!$A$4:$E$53,5,FALSE)*$AY189*1000000","v":0},{"$f":"VLOOKUP(BK178,Assumptions!$A$4:$E$53,5,FALSE)*$AY189*1000000","v":0},{"$f":"VLOOKUP(BL178,Assumptions!$A$4:$E$53,5,FALSE)*$AY189*1000000","v":0},{"$f":"VLOOKUP(BM178,Assumptions!$A$4:$E$53,5,FALSE)*$AY189*1000000","v":0},{"$f":"VLOOKUP(BN178,Assumptions!$A$4:$E$53,5,FALSE)*$AY189*1000000","v":0},{"$f":"VLOOKUP(BO178,Assumptions!$A$4:$E$53,5,FALSE)*$AY189*1000000","v":0},{"$f":"VLOOKUP(BP178,Assumptions!$A$4:$E$53,5,FALSE)*$AY189*1000000","v":0},{"$f":"VLOOKUP(BQ178,Assumptions!$A$4:$E$53,5,FALSE)*$AY189*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU178,Assumptions!$A$4:$E$53,5,FALSE)*$BV189*1000000","v":0},{"$f":"VLOOKUP(BV178,Assumptions!$A$4:$E$53,5,FALSE)*$BV189*1000000","v":0},{"$f":"VLOOKUP(BW178,Assumptions!$A$4:$E$53,5,FALSE)*$BV189*1000000","v":0},{"$f":"VLOOKUP(BX178,Assumptions!$A$4:$E$53,5,FALSE)*$BV189*1000000","v":0},{"$f":"VLOOKUP(BY178,Assumptions!$A$4:$E$53,5,FALSE)*$BV189*1000000","v":0},{"$f":"VLOOKUP(BZ178,Assumptions!$A$4:$E$53,5,FALSE)*$BV189*1000000","v":0},{"$f":"VLOOKUP(CA178,Assumptions!$A$4:$E$53,5,FALSE)*$BV189*1000000","v":0},{"$f":"VLOOKUP(CB178,Assumptions!$A$4:$E$53,5,FALSE)*$BV189*1000000","v":0},{"$f":"VLOOKUP(CC178,Assumptions!$A$4:$E$53,5,FALSE)*$BV189*1000000","v":0},{"$f":"VLOOKUP(CD178,Assumptions!$A$4:$E$53,5,FALSE)*$BV189*1000000","v":0},{"$f":"VLOOKUP(CE178,Assumptions!$A$4:$E$53,5,FALSE)*$BV189*1000000","v":0},{"$f":"VLOOKUP(CF178,Assumptions!$A$4:$E$53,5,FALSE)*$BV189*1000000","v":0},{"$f":"VLOOKUP(CG178,Assumptions!$A$4:$E$53,5,FALSE)*$BV189*1000000","v":0},{"$f":"VLOOKUP(CH178,Assumptions!$A$4:$E$53,5,FALSE)*$BV189*1000000","v":0},{"$f":"VLOOKUP(CI178,Assumptions!$A$4:$E$53,5,FALSE)*$BV189*1000000","v":0},{"$f":"VLOOKUP(CJ178,Assumptions!$A$4:$E$53,5,FALSE)*$BV189*1000000","v":0},{"$f":"VLOOKUP(CK178,Assumptions!$A$4:$E$53,5,FALSE)*$BV189*1000000","v":0},{"$f":"VLOOKUP(CL178,Assumptions!$A$4:$E$53,5,FALSE)*$BV189*1000000","v":0},{"$f":"VLOOKUP(CM178,Assumptions!$A$4:$E$53,5,FALSE)*$BV189*1000000","v":0},{"$f":"VLOOKUP(CN178,Assumptions!$A$4:$E$53,5,FALSE)*$BV189*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR178,Assumptions!$A$4:$E$53,5,FALSE)*$CS189*1000000","v":0},{"$f":"VLOOKUP(CS178,Assumptions!$A$4:$E$53,5,FALSE)*$CS189*1000000","v":0},{"$f":"VLOOKUP(CT178,Assumptions!$A$4:$E$53,5,FALSE)*$CS189*1000000","v":0},{"$f":"VLOOKUP(CU178,Assumptions!$A$4:$E$53,5,FALSE)*$CS189*1000000","v":0},{"$f":"VLOOKUP(CV178,Assumptions!$A$4:$E$53,5,FALSE)*$CS189*1000000","v":0},{"$f":"VLOOKUP(CW178,Assumptions!$A$4:$E$53,5,FALSE)*$CS189*1000000","v":0},{"$f":"VLOOKUP(CX178,Assumptions!$A$4:$E$53,5,FALSE)*$CS189*1000000","v":0},{"$f":"VLOOKUP(CY178,Assumptions!$A$4:$E$53,5,FALSE)*$CS189*1000000","v":0},{"$f":"VLOOKUP(CZ178,Assumptions!$A$4:$E$53,5,FALSE)*$CS189*1000000","v":0},{"$f":"VLOOKUP(DA178,Assumptions!$A$4:$E$53,5,FALSE)*$CS189*1000000","v":0},{"$f":"VLOOKUP(DB178,Assumptions!$A$4:$E$53,5,FALSE)*$CS189*1000000","v":0},{"$f":"VLOOKUP(DC178,Assumptions!$A$4:$E$53,5,FALSE)*$CS189*1000000","v":0},{"$f":"VLOOKUP(DD178,Assumptions!$A$4:$E$53,5,FALSE)*$CS189*1000000","v":0},{"$f":"VLOOKUP(DE178,Assumptions!$A$4:$E$53,5,FALSE)*$CS189*1000000","v":0},{"$f":"VLOOKUP(DF178,Assumptions!$A$4:$E$53,5,FALSE)*$CS189*1000000","v":0},{"$f":"VLOOKUP(DG178,Assumptions!$A$4:$E$53,5,FALSE)*$CS189*1000000","v":0},{"$f":"VLOOKUP(DH178,Assumptions!$A$4:$E$53,5,FALSE)*$CS189*1000000","v":0},{"$f":"VLOOKUP(DI178,Assumptions!$A$4:$E$53,5,FALSE)*$CS189*1000000","v":0},{"$f":"VLOOKUP(DJ178,Assumptions!$A$4:$E$53,5,FALSE)*$CS189*1000000","v":0},{"$f":"VLOOKUP(DK178,Assumptions!$A$4:$E$53,5,FALSE)*$CS189*1000000","v":0}]
[null,"Misc Charges",67682.00819988994,{"$f":"(D192+D193)*Misc_Rev","v":57524.224448480672},57653.266009568666,62892.1030412865,63026.357881442455,63163.29781840153,63302.976554099783,63445.448864512007,69208.706724481337,69356.934916234226,69508.127671822163,69662.344282521837,69819.645225435539,76159.821900891271,76323.477801898669,76490.406820926219,76660.674420334311,76834.347371730575,83809.196467206886,83989.885805839556,84174.188931244877,null,"Misc Charges",71743.547351904068,{"$f":"(AA192+AA193)*Misc_Rev","v":63026.357881442455},63163.29781840153,63302.976554099783,63445.448864512007,69208.706724481337,69356.934916234226,69508.127671822163,69662.344282521837,69819.645225435539,76159.821900891271,76323.477801898669,76490.406820926219,76660.674420334311,76834.347371730575,83809.196467206886,83989.885805839556,84174.188931244877,84362.178119158314,84553.92709083001,92226.983995492497,null,"Misc Charges",77576.975525608708,{"$f":"(AX192+AX193)*Misc_Rev","v":69208.706724481337},69356.934916234226,69508.127671822163,69662.344282521837,69819.645225435539,76159.821900891271,76323.477801898669,76490.406820926219,76660.674420334311,76834.347371730575,83809.196467206886,83989.885805839556,84174.188931244877,84362.178119158314,84553.92709083001,92226.983995492497,92426.479625619715,92629.965168349489,92837.520421933863,93049.226780589932,null,"Misc Charges",81962.749058733942,{"$f":"(BU192+BU193)*Misc_Rev","v":69662.344282521837},69819.645225435539,76159.821900891271,76323.477801898669,76490.406820926219,76660.674420334311,76834.347371730575,83809.196467206886,83989.885805839556,84174.188931244877,84362.178119158314,84553.92709083001,92226.983995492497,92426.479625619715,92629.965168349489,92837.520421933863,93049.226780589932,101490.3875153322,101710.64681087797,101935.31129233465,null,"Misc Charges",90196.366266651996,{"$f":"(CR192+CR193)*Misc_Rev","v":76660.674420334311},76834.347371730575,83809.196467206886,83989.885805839556,84174.188931244877,84362.178119158314,84553.92709083001,92226.983995492497,92426.479625619715,92629.965168349489,92837.520421933863,93049.226780589932,101490.3875153322,101710.64681087797,101935.31129233465,102164.46906342046,102398.209989928,111684.36800877006,111927.55206870849,112175.59980984571]
[null,"Total Fixed Cost",8211889.1840977604,{"$f":"SUM(D192:D196)","v":9553987.0390061028},{"$f":"SUM(E192:E195)","v":9280694.0630483739},9207177.1111815274,8981556.9924222864,8761129.4294382315,8545519.3572085816,8334372.9677265575,8300841.7747568181,8096197.8304908779,7891974.3999639265,7687844.3444095459,7483809.531327188,7470698.4995115679,7266859.9240185674,7063122.4205988161,6859488.010693782,6655958.7561737578,6662446.0574862445,6459133.4651214937,6255932.4644925604,null,"Total Fixed Cost",8615307.8447196353,{"$f":"SUM(AA192:AA196)","v":10079649.94808243},{"$f":"SUM(AB192:AB195)","v":9791128.6661091968},9549477.6061274372,9313686.9145336971,9256804.4329166263,9031480.5898046568,8810824.3100783862,8594493.5298362486,8380637.5220995042,8358049.1904128753,8144733.3150488622,7931518.5117581021,7718406.8019820563,7505400.2475910205,7502410.2490324955,7289620.3567967359,7076942.0562967919,6864377.5793673787,6651929.2024799082,6670499.4747090023,null,"Total Fixed Cost",9185690.7784249093,{"$f":"SUM(AX192:AX196)","v":10768593.365215013},{"$f":"SUM(AY192:AY195)","v":10460237.729132973},10203951.83986894,9953885.3346830532,9709581.0717469677,9661449.7736724019,9427445.8382721338,9198033.0277285501,8971247.8620025516,8744932.7052298114,8728634.1042895839,8502535.6096721198,8276548.7067904696,8050675.6274793521,7824918.6482101763,7830180.3180575669,7604662.5513148094,7379267.9908653647,7153999.1008350924,6928858.3946323842,null,"Total Fixed Cost",9628950.2767815497,{"$f":"SUM(BU192:BU196)","v":11171519.060529767},{"$f":"SUM(BV192:BV195)","v":10851932.345828015},10774919.516119407,10513583.084816378,10258271.833392454,10008551.011062497,9764010.5143562108,9734180.3369880058,9497189.3544666655,9260691.3704142291,9024307.2099323273,8788039.1494923644,8782789.738168966,8546760.8902554214,8310855.2486351877,8075075.2774341311,7839423.490060634,7857892.6999724079,7622505.0225572139,7387253.374845298,null,"Total Fixed Cost",10428139.453200651,{"$f":"SUM(CR192:CR196)","v":12081620.54298301},{"$f":"SUM(CS192:CS195)","v":11735985.685377914},11657633.316284928,11376376.520096712,11101610.119024204,10832866.048910454,10569702.785784043,10542612.197712781,10287583.820662975,10033089.330913289,9778720.5115827769,9524479.8760798238,9524360.2378621418,9270383.7123174928,9016543.2164761201,8762841.4709320907,8509281.2506913505,8535254.6610192433,8281986.039513398,8028867.6057916097]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D200:W200))","v":1182380.5203931902},{"$f":"HLOOKUP(D179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*D180","v":1016256.08745},{"$f":"HLOOKUP(E179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*E180","v":1036581.2091989999},{"$f":"HLOOKUP(F179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*F180","v":1057312.83338298},{"$f":"HLOOKUP(G179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*G180","v":1078459.0900506394},{"$f":"HLOOKUP(H179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*H180","v":1100028.2718516523},{"$f":"HLOOKUP(I179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*I180","v":1122028.8372886854},{"$f":"HLOOKUP(J179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*J180","v":1144469.414034459},{"$f":"HLOOKUP(K179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*K180","v":1167358.8023151481},{"$f":"HLOOKUP(L179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*L180","v":1190705.9783614513},{"$f":"HLOOKUP(M179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*M180","v":1214520.0979286802},{"$f":"HLOOKUP(N179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*N180","v":1238810.4998872539},{"$f":"HLOOKUP(O179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*O180","v":1263586.7098849991},{"$f":"HLOOKUP(P179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*P180","v":1288858.4440826993},{"$f":"HLOOKUP(Q179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q180","v":1314635.6129643533},{"$f":"HLOOKUP(R179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*R180","v":1340928.3252236405},{"$f":"HLOOKUP(S179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*S180","v":1367746.8917281134},{"$f":"HLOOKUP(T179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*T180","v":1395101.8295626757},{"$f":"HLOOKUP(U179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*U180","v":1423003.8661539291},{"$f":"HLOOKUP(V179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*V180","v":1451463.9434770078},{"$f":"HLOOKUP(W179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*W180","v":1480493.2223465478},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA200:AT200))","v":1254751.6672854172},{"$f":"HLOOKUP(AA179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA180","v":1078459.0900506394},{"$f":"HLOOKUP(AB179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB180","v":1100028.2718516523},{"$f":"HLOOKUP(AC179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC180","v":1122028.8372886854},{"$f":"HLOOKUP(AD179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD180","v":1144469.414034459},{"$f":"HLOOKUP(AE179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE180","v":1167358.8023151481},{"$f":"HLOOKUP(AF179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF180","v":1190705.9783614513},{"$f":"HLOOKUP(AG179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG180","v":1214520.0979286802},{"$f":"HLOOKUP(AH179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH180","v":1238810.4998872539},{"$f":"HLOOKUP(AI179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI180","v":1263586.7098849991},{"$f":"HLOOKUP(AJ179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ180","v":1288858.4440826993},{"$f":"HLOOKUP(AK179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK180","v":1314635.6129643533},{"$f":"HLOOKUP(AL179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL180","v":1340928.3252236405},{"$f":"HLOOKUP(AM179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM180","v":1367746.8917281134},{"$f":"HLOOKUP(AN179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN180","v":1395101.8295626757},{"$f":"HLOOKUP(AO179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO180","v":1423003.8661539291},{"$f":"HLOOKUP(AP179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP180","v":1451463.9434770078},{"$f":"HLOOKUP(AQ179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ180","v":1480493.2223465478},{"$f":"HLOOKUP(AR179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR180","v":1510103.0867934788},{"$f":"HLOOKUP(AS179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS180","v":1540305.1485293484},{"$f":"HLOOKUP(AT179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT180","v":1571111.2514999351},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX200:BQ200))","v":1358183.5574833548},{"$f":"HLOOKUP(AX179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX180","v":1167358.8023151481},{"$f":"HLOOKUP(AY179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY180","v":1190705.9783614513},{"$f":"HLOOKUP(AZ179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ180","v":1214520.0979286802},{"$f":"HLOOKUP(BA179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA180","v":1238810.4998872539},{"$f":"HLOOKUP(BB179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB180","v":1263586.7098849991},{"$f":"HLOOKUP(BC179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC180","v":1288858.4440826993},{"$f":"HLOOKUP(BD179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD180","v":1314635.6129643533},{"$f":"HLOOKUP(BE179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE180","v":1340928.3252236405},{"$f":"HLOOKUP(BF179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF180","v":1367746.8917281134},{"$f":"HLOOKUP(BG179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG180","v":1395101.8295626757},{"$f":"HLOOKUP(BH179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH180","v":1423003.8661539291},{"$f":"HLOOKUP(BI179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI180","v":1451463.9434770078},{"$f":"HLOOKUP(BJ179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ180","v":1480493.2223465478},{"$f":"HLOOKUP(BK179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK180","v":1510103.0867934788},{"$f":"HLOOKUP(BL179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL180","v":1540305.1485293484},{"$f":"HLOOKUP(BM179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM180","v":1571111.2514999351},{"$f":"HLOOKUP(BN179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN180","v":1602533.4765299344},{"$f":"HLOOKUP(BO179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO180","v":1634584.1460605329},{"$f":"HLOOKUP(BP179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP180","v":1667275.8289817437},{"$f":"HLOOKUP(BQ179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ180","v":1700621.3455613782},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU200:CN200))","v":1441315.2566697968},{"$f":"HLOOKUP(BU179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU180","v":1238810.4998872539},{"$f":"HLOOKUP(BV179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV180","v":1263586.7098849991},{"$f":"HLOOKUP(BW179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW180","v":1288858.4440826993},{"$f":"HLOOKUP(BX179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX180","v":1314635.6129643533},{"$f":"HLOOKUP(BY179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY180","v":1340928.3252236405},{"$f":"HLOOKUP(BZ179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ180","v":1367746.8917281134},{"$f":"HLOOKUP(CA179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA180","v":1395101.8295626757},{"$f":"HLOOKUP(CB179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB180","v":1423003.8661539291},{"$f":"HLOOKUP(CC179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC180","v":1451463.9434770078},{"$f":"HLOOKUP(CD179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD180","v":1480493.2223465478},{"$f":"HLOOKUP(CE179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE180","v":1510103.0867934788},{"$f":"HLOOKUP(CF179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF180","v":1540305.1485293484},{"$f":"HLOOKUP(CG179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG180","v":1571111.2514999351},{"$f":"HLOOKUP(CH179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH180","v":1602533.4765299344},{"$f":"HLOOKUP(CI179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI180","v":1634584.1460605329},{"$f":"HLOOKUP(CJ179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ180","v":1667275.8289817437},{"$f":"HLOOKUP(CK179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK180","v":1700621.3455613782},{"$f":"HLOOKUP(CL179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL180","v":1734633.7724726058},{"$f":"HLOOKUP(CM179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM180","v":1769326.4479220579},{"$f":"HLOOKUP(CN179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN180","v":1804712.9768804992},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR200:DK200))","v":1591328.5062484036},{"$f":"HLOOKUP(CR179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR180","v":1367746.8917281134},{"$f":"HLOOKUP(CS179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS180","v":1395101.8295626757},{"$f":"HLOOKUP(CT179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT180","v":1423003.8661539291},{"$f":"HLOOKUP(CU179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU180","v":1451463.9434770078},{"$f":"HLOOKUP(CV179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV180","v":1480493.2223465478},{"$f":"HLOOKUP(CW179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW180","v":1510103.0867934788},{"$f":"HLOOKUP(CX179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX180","v":1540305.1485293484},{"$f":"HLOOKUP(CY179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY180","v":1571111.2514999351},{"$f":"HLOOKUP(CZ179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ180","v":1602533.4765299344},{"$f":"HLOOKUP(DA179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA180","v":1634584.1460605329},{"$f":"HLOOKUP(DB179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB180","v":1667275.8289817437},{"$f":"HLOOKUP(DC179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC180","v":1700621.3455613782},{"$f":"HLOOKUP(DD179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD180","v":1734633.7724726058},{"$f":"HLOOKUP(DE179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE180","v":1769326.4479220579},{"$f":"HLOOKUP(DF179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF180","v":1804712.9768804992},{"$f":"HLOOKUP(DG179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG180","v":1840807.2364181092},{"$f":"HLOOKUP(DH179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH180","v":1877623.3811464715},{"$f":"HLOOKUP(DI179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI180","v":1915175.848769401},{"$f":"HLOOKUP(DJ179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ180","v":1953479.3657447891},{"$f":"HLOOKUP(DK179,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$10)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK180","v":1992548.953059685}]
[null,"Fuel Cost",13333406.037041284,{"$f":"HLOOKUP(D179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D181","v":8528302.9671383724},{"$f":"HLOOKUP(E179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E181","v":8706454.8323879763},{"$f":"HLOOKUP(F179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F181","v":8750716.9356630929},{"$f":"HLOOKUP(G179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G181","v":9200154.306762537},{"$f":"HLOOKUP(H179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H181","v":9868516.8648979347},{"$f":"HLOOKUP(I179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I181","v":11258040.145083882},{"$f":"HLOOKUP(J179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J181","v":12005234.424388537},{"$f":"HLOOKUP(K179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K181","v":12351927.376779636},{"$f":"HLOOKUP(L179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L181","v":13051397.539328879},{"$f":"HLOOKUP(M179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M181","v":13767225.623351496},{"$f":"HLOOKUP(N179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N181","v":14713624.115576759},{"$f":"HLOOKUP(O179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O181","v":15956210.812908612},{"$f":"HLOOKUP(P179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P181","v":16929835.739671052},{"$f":"HLOOKUP(Q179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q181","v":18332496.477766093},{"$f":"HLOOKUP(R179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R181","v":19001501.40432087},{"$f":"HLOOKUP(S179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S181","v":20017160.25810428},{"$f":"HLOOKUP(T179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T181","v":20895528.866708145},{"$f":"HLOOKUP(U179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U181","v":22294184.343201779},{"$f":"HLOOKUP(V179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V181","v":23494381.868659943},{"$f":"HLOOKUP(W179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W181","v":24870737.69120688},null,"Fuel Cost",15838023.073713867,{"$f":"HLOOKUP(AA179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA181","v":9200154.306762537},{"$f":"HLOOKUP(AB179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB181","v":9868516.8648979347},{"$f":"HLOOKUP(AC179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC181","v":11258040.145083882},{"$f":"HLOOKUP(AD179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD181","v":12005234.424388537},{"$f":"HLOOKUP(AE179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE181","v":12351927.376779636},{"$f":"HLOOKUP(AF179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF181","v":13051397.539328879},{"$f":"HLOOKUP(AG179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG181","v":13767225.623351496},{"$f":"HLOOKUP(AH179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH181","v":14713624.115576759},{"$f":"HLOOKUP(AI179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI181","v":15956210.812908612},{"$f":"HLOOKUP(AJ179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ181","v":16929835.739671052},{"$f":"HLOOKUP(AK179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK181","v":18332496.477766093},{"$f":"HLOOKUP(AL179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL181","v":19001501.40432087},{"$f":"HLOOKUP(AM179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM181","v":20017160.25810428},{"$f":"HLOOKUP(AN179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN181","v":20895528.866708145},{"$f":"HLOOKUP(AO179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO181","v":22294184.343201779},{"$f":"HLOOKUP(AP179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP181","v":23494381.868659943},{"$f":"HLOOKUP(AQ179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ181","v":24870737.69120688},{"$f":"HLOOKUP(AR179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR181","v":26021179.09127279},{"$f":"HLOOKUP(AS179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS181","v":27195206.753120754},{"$f":"HLOOKUP(AT179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT181","v":28522728.139355116},null,"Fuel Cost",19786510.563353378,{"$f":"HLOOKUP(AX179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX181","v":12351927.376779636},{"$f":"HLOOKUP(AY179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY181","v":13051397.539328879},{"$f":"HLOOKUP(AZ179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ181","v":13767225.623351496},{"$f":"HLOOKUP(BA179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA181","v":14713624.115576759},{"$f":"HLOOKUP(BB179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB181","v":15956210.812908612},{"$f":"HLOOKUP(BC179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC181","v":16929835.739671052},{"$f":"HLOOKUP(BD179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD181","v":18332496.477766093},{"$f":"HLOOKUP(BE179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE181","v":19001501.40432087},{"$f":"HLOOKUP(BF179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF181","v":20017160.25810428},{"$f":"HLOOKUP(BG179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG181","v":20895528.866708145},{"$f":"HLOOKUP(BH179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH181","v":22294184.343201779},{"$f":"HLOOKUP(BI179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI181","v":23494381.868659943},{"$f":"HLOOKUP(BJ179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ181","v":24870737.69120688},{"$f":"HLOOKUP(BK179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK181","v":26021179.09127279},{"$f":"HLOOKUP(BL179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL181","v":27195206.753120754},{"$f":"HLOOKUP(BM179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM181","v":28522728.139355116},{"$f":"HLOOKUP(BN179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN181","v":29928143.526639823},{"$f":"HLOOKUP(BO179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO181","v":31440082.52256304},{"$f":"HLOOKUP(BP179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP181","v":32839879.540869959},{"$f":"HLOOKUP(BQ179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ181","v":32839879.540869959},null,"Fuel Cost",22855735.397356641,{"$f":"HLOOKUP(BU179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU181","v":14713624.115576759},{"$f":"HLOOKUP(BV179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV181","v":15956210.812908612},{"$f":"HLOOKUP(BW179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW181","v":16929835.739671052},{"$f":"HLOOKUP(BX179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX181","v":18332496.477766093},{"$f":"HLOOKUP(BY179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY181","v":19001501.40432087},{"$f":"HLOOKUP(BZ179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ181","v":20017160.25810428},{"$f":"HLOOKUP(CA179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA181","v":20895528.866708145},{"$f":"HLOOKUP(CB179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB181","v":22294184.343201779},{"$f":"HLOOKUP(CC179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC181","v":23494381.868659943},{"$f":"HLOOKUP(CD179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD181","v":24870737.69120688},{"$f":"HLOOKUP(CE179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE181","v":26021179.09127279},{"$f":"HLOOKUP(CF179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF181","v":27195206.753120754},{"$f":"HLOOKUP(CG179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG181","v":28522728.139355116},{"$f":"HLOOKUP(CH179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH181","v":29928143.526639823},{"$f":"HLOOKUP(CI179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI181","v":31440082.52256304},{"$f":"HLOOKUP(CJ179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ181","v":32839879.540869959},{"$f":"HLOOKUP(CK179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK181","v":32839879.540869959},{"$f":"HLOOKUP(CL179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL181","v":32839879.540869959},{"$f":"HLOOKUP(CM179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM181","v":32839879.540869959},{"$f":"HLOOKUP(CN179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN181","v":32839879.540869959},null,"Fuel Cost",27506177.796647441,{"$f":"HLOOKUP(CR179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CR181","v":20017160.25810428},{"$f":"HLOOKUP(CS179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CS181","v":20895528.866708145},{"$f":"HLOOKUP(CT179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CT181","v":22294184.343201779},{"$f":"HLOOKUP(CU179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CU181","v":23494381.868659943},{"$f":"HLOOKUP(CV179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CV181","v":24870737.69120688},{"$f":"HLOOKUP(CW179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CW181","v":26021179.09127279},{"$f":"HLOOKUP(CX179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CX181","v":27195206.753120754},{"$f":"HLOOKUP(CY179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CY181","v":28522728.139355116},{"$f":"HLOOKUP(CZ179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CZ181","v":29928143.526639823},{"$f":"HLOOKUP(DA179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DA181","v":31440082.52256304},{"$f":"HLOOKUP(DB179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DB181","v":32839879.540869959},{"$f":"HLOOKUP(DC179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DC181","v":32839879.540869959},{"$f":"HLOOKUP(DD179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DD181","v":32839879.540869959},{"$f":"HLOOKUP(DE179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DE181","v":32839879.540869959},{"$f":"HLOOKUP(DF179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DF181","v":32839879.540869959},{"$f":"HLOOKUP(DG179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DG181","v":32839879.540869959},{"$f":"HLOOKUP(DH179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DH181","v":32839879.540869959},{"$f":"HLOOKUP(DI179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DI181","v":32839879.540869959},{"$f":"HLOOKUP(DJ179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DJ181","v":32839879.540869959},{"$f":"HLOOKUP(DK179,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DK181","v":32839879.540869959}]
[null,"Variable Fuel Transport",666.6703018520642,{"$f":"HLOOKUP(D179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*D201","v":426.41514835691862},{"$f":"HLOOKUP(E179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*E201","v":435.32274161939881},{"$f":"HLOOKUP(F179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*F201","v":437.53584678315468},{"$f":"HLOOKUP(G179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*G201","v":460.00771533812684},{"$f":"HLOOKUP(H179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*H201","v":493.42584324489678},{"$f":"HLOOKUP(I179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*I201","v":562.90200725419413},{"$f":"HLOOKUP(J179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*J201","v":600.26172121942693},{"$f":"HLOOKUP(K179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*K201","v":617.5963688389819},{"$f":"HLOOKUP(L179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*L201","v":652.56987696644399},{"$f":"HLOOKUP(M179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*M201","v":688.36128116757482},{"$f":"HLOOKUP(N179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*N201","v":735.68120577883803},{"$f":"HLOOKUP(O179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*O201","v":797.81054064543059},{"$f":"HLOOKUP(P179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*P201","v":846.49178698355263},{"$f":"HLOOKUP(Q179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*Q201","v":916.62482388830472},{"$f":"HLOOKUP(R179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*R201","v":950.07507021604351},{"$f":"HLOOKUP(S179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*S201","v":1000.8580129052141},{"$f":"HLOOKUP(T179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*T201","v":1044.7764433354073},{"$f":"HLOOKUP(U179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*U201","v":1114.7092171600889},{"$f":"HLOOKUP(V179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*V201","v":1174.7190934329972},{"$f":"HLOOKUP(W179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*W201","v":1243.5368845603441},null,"Variable Fuel Transport",791.90115368569343,{"$f":"HLOOKUP(AA179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AA201","v":460.00771533812684},{"$f":"HLOOKUP(AB179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AB201","v":493.42584324489678},{"$f":"HLOOKUP(AC179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AC201","v":562.90200725419413},{"$f":"HLOOKUP(AD179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AD201","v":600.26172121942693},{"$f":"HLOOKUP(AE179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AE201","v":617.5963688389819},{"$f":"HLOOKUP(AF179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AF201","v":652.56987696644399},{"$f":"HLOOKUP(AG179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AG201","v":688.36128116757482},{"$f":"HLOOKUP(AH179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AH201","v":735.68120577883803},{"$f":"HLOOKUP(AI179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AI201","v":797.81054064543059},{"$f":"HLOOKUP(AJ179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AJ201","v":846.49178698355263},{"$f":"HLOOKUP(AK179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AK201","v":916.62482388830472},{"$f":"HLOOKUP(AL179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AL201","v":950.07507021604351},{"$f":"HLOOKUP(AM179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AM201","v":1000.8580129052141},{"$f":"HLOOKUP(AN179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AN201","v":1044.7764433354073},{"$f":"HLOOKUP(AO179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AO201","v":1114.7092171600889},{"$f":"HLOOKUP(AP179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AP201","v":1174.7190934329972},{"$f":"HLOOKUP(AQ179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AQ201","v":1243.5368845603441},{"$f":"HLOOKUP(AR179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AR201","v":1301.0589545636396},{"$f":"HLOOKUP(AS179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AS201","v":1359.7603376560378},{"$f":"HLOOKUP(AT179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AT201","v":1426.1364069677559},null,"Variable Fuel Transport",989.32552816766895,{"$f":"HLOOKUP(AX179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AX201","v":617.5963688389819},{"$f":"HLOOKUP(AY179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AY201","v":652.56987696644399},{"$f":"HLOOKUP(AZ179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AZ201","v":688.36128116757482},{"$f":"HLOOKUP(BA179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BA201","v":735.68120577883803},{"$f":"HLOOKUP(BB179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BB201","v":797.81054064543059},{"$f":"HLOOKUP(BC179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BC201","v":846.49178698355263},{"$f":"HLOOKUP(BD179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BD201","v":916.62482388830472},{"$f":"HLOOKUP(BE179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BE201","v":950.07507021604351},{"$f":"HLOOKUP(BF179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BF201","v":1000.8580129052141},{"$f":"HLOOKUP(BG179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BG201","v":1044.7764433354073},{"$f":"HLOOKUP(BH179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BH201","v":1114.7092171600889},{"$f":"HLOOKUP(BI179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BI201","v":1174.7190934329972},{"$f":"HLOOKUP(BJ179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BJ201","v":1243.5368845603441},{"$f":"HLOOKUP(BK179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BK201","v":1301.0589545636396},{"$f":"HLOOKUP(BL179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BL201","v":1359.7603376560378},{"$f":"HLOOKUP(BM179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BM201","v":1426.1364069677559},{"$f":"HLOOKUP(BN179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BN201","v":1496.4071763319912},{"$f":"HLOOKUP(BO179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BO201","v":1572.0041261281522},{"$f":"HLOOKUP(BP179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BP201","v":1641.993977043498},{"$f":"HLOOKUP(BQ179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BQ201","v":1641.993977043498},null,"Variable Fuel Transport",1142.7867698678324,{"$f":"HLOOKUP(BU179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BU201","v":735.68120577883803},{"$f":"HLOOKUP(BV179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BV201","v":797.81054064543059},{"$f":"HLOOKUP(BW179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BW201","v":846.49178698355263},{"$f":"HLOOKUP(BX179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BX201","v":916.62482388830472},{"$f":"HLOOKUP(BY179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BY201","v":950.07507021604351},{"$f":"HLOOKUP(BZ179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BZ201","v":1000.8580129052141},{"$f":"HLOOKUP(CA179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CA201","v":1044.7764433354073},{"$f":"HLOOKUP(CB179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CB201","v":1114.7092171600889},{"$f":"HLOOKUP(CC179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CC201","v":1174.7190934329972},{"$f":"HLOOKUP(CD179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CD201","v":1243.5368845603441},{"$f":"HLOOKUP(CE179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CE201","v":1301.0589545636396},{"$f":"HLOOKUP(CF179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CF201","v":1359.7603376560378},{"$f":"HLOOKUP(CG179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CG201","v":1426.1364069677559},{"$f":"HLOOKUP(CH179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CH201","v":1496.4071763319912},{"$f":"HLOOKUP(CI179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CI201","v":1572.0041261281522},{"$f":"HLOOKUP(CJ179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CJ201","v":1641.993977043498},{"$f":"HLOOKUP(CK179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CK201","v":1641.993977043498},{"$f":"HLOOKUP(CL179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CL201","v":1641.993977043498},{"$f":"HLOOKUP(CM179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CM201","v":1641.993977043498},{"$f":"HLOOKUP(CN179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CN201","v":1641.993977043498},null,"Variable Fuel Transport",1375.308889832372,{"$f":"HLOOKUP(CR179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CR201","v":1000.8580129052141},{"$f":"HLOOKUP(CS179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CS201","v":1044.7764433354073},{"$f":"HLOOKUP(CT179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CT201","v":1114.7092171600889},{"$f":"HLOOKUP(CU179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CU201","v":1174.7190934329972},{"$f":"HLOOKUP(CV179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CV201","v":1243.5368845603441},{"$f":"HLOOKUP(CW179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CW201","v":1301.0589545636396},{"$f":"HLOOKUP(CX179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CX201","v":1359.7603376560378},{"$f":"HLOOKUP(CY179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CY201","v":1426.1364069677559},{"$f":"HLOOKUP(CZ179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CZ201","v":1496.4071763319912},{"$f":"HLOOKUP(DA179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DA201","v":1572.0041261281522},{"$f":"HLOOKUP(DB179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DB201","v":1641.993977043498},{"$f":"HLOOKUP(DC179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DC201","v":1641.993977043498},{"$f":"HLOOKUP(DD179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DD201","v":1641.993977043498},{"$f":"HLOOKUP(DE179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DE201","v":1641.993977043498},{"$f":"HLOOKUP(DF179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DF201","v":1641.993977043498},{"$f":"HLOOKUP(DG179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DG201","v":1641.993977043498},{"$f":"HLOOKUP(DH179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DH201","v":1641.993977043498},{"$f":"HLOOKUP(DI179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DI201","v":1641.993977043498},{"$f":"HLOOKUP(DJ179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DJ201","v":1641.993977043498},{"$f":"HLOOKUP(DK179,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DK201","v":1641.993977043498}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA203:AT203))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX203:BQ203))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU203:CN203))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR203:DK203))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",470100.82132701314,{"$f":"(SUM(D200:D203))*Misc_Rev","v":309104.80945195426},315532.57666241733,317637.40520165022,332877.51313225145,355221.34481100633,400934.38294375618,425859.44797907036,437828.563864614,461237.41313977941,485191.14532966661,516627.46688735462,557671.75927469658,590021.60523671121,636282.40960451157,658800.01159264334,692561.24492606218,721893.61850837525,768093.52171506383,807884.31288336485,853398.53260298388,null,"Misc Charges",553558.06213948177,{"$f":"(SUM(AA200:AA203))*Misc_Rev","v":332877.51313225145},355221.34481100633,400934.38294375618,425859.44797907036,437828.563864614,461237.41313977941,485191.14532966661,516627.46688735462,557671.75927469658,590021.60523671121,636282.40960451157,658800.01159264334,692561.24492606218,721893.61850837525,768093.52171506383,807884.31288336485,853398.53260298388,891615.17554768268,930614.85190181155,974605.07883485337,null,"Misc Charges",684781.81272708089,{"$f":"(SUM(AX200:AX203))*Misc_Rev","v":437828.563864614},461237.41313977941,485191.14532966661,516627.46688735462,557671.75927469658,590021.60523671121,636282.40960451157,658800.01159264334,692561.24492606218,721893.61850837525,768093.52171506383,807884.31288336485,853398.53260298388,891615.17554768268,930614.85190181155,974605.07883485337,1021137.9037206478,1071140.9131783266,1117532.89383023,1118612.755039145,null,"Misc Charges",786872.69638674764,{"$f":"(SUM(BU200:BU203))*Misc_Rev","v":516627.46688735462},557671.75927469658,590021.60523671121,636282.40960451157,658800.01159264334,692561.24492606218,721893.61850837525,768093.52171506383,807884.31288336485,853398.53260298388,891615.17554768268,930614.85190181155,974605.07883485337,1021137.9037206478,1071140.9131783266,1117532.89383023,1118612.755039145,1119714.213472238,1120837.7010739932,1121983.6584277833,null,"Misc Charges",942338.18211606704,{"$f":"(SUM(CR200:CR203))*Misc_Rev","v":692561.24492606218},721893.61850837525,768093.52171506383,807884.31288336485,853398.53260298388,891615.17554768268,930614.85190181155,974605.07883485337,1021137.9037206478,1071140.9131783266,1117532.89383023,1118612.755039145,1119714.213472238,1120837.7010739932,1121983.6584277833,1123152.5349286492,1124344.7889595325,1125560.8880710336,1126801.3091647646,1128066.5386803702]
[null,"Total Variable Cost",14543571.580836024,{"$f":"SUM(D200:D204)","v":9854090.2791886833},{"$f":"SUM(E200:E203)","v":9743471.3643285967},9808467.3048928548,10279073.404528515,10969038.562592832,12380631.884379821,13150304.100144217,13519903.775463622,14242756.087567298,14982434.082561344,15953170.296669792,17220595.333334256,18219540.675540734,19648048.715554334,20343379.804614726,21385908.007845297,22291675.472714156,23718302.918572869,24947020.531230386,26352474.450437989,null,"Total Variable Cost",17122770.61978139,{"$f":"SUM(AA200:AA204)","v":10611950.917660767},{"$f":"SUM(AB200:AB203)","v":10969038.562592832},12380631.884379821,13150304.100144217,13519903.775463622,14242756.087567298,14982434.082561344,15953170.296669792,17220595.333334256,18219540.675540734,19648048.715554334,20343379.804614726,21385908.007845297,22291675.472714156,23718302.918572869,24947020.531230386,26352474.450437989,27532583.237020832,28736871.661987755,30095265.527262021,null,"Total Variable Cost",21184094.979375545,{"$f":"SUM(AX200:AX204)","v":13957732.339328237},{"$f":"SUM(AY200:AY203)","v":14242756.087567298},14982434.082561344,15953170.296669792,17220595.333334256,18219540.675540734,19648048.715554334,20343379.804614726,21385908.007845297,22291675.472714156,23718302.918572869,24947020.531230386,26352474.450437989,27532583.237020832,28736871.661987755,30095265.527262021,31532173.410346087,33076238.672749702,34508797.363828741,34542142.880408376,null,"Total Variable Cost",24343518.151508167,{"$f":"SUM(BU200:BU204)","v":16469797.763557147},{"$f":"SUM(BV200:BV203)","v":17220595.333334256},18219540.675540734,19648048.715554334,20343379.804614726,21385908.007845297,22291675.472714156,23718302.918572869,24947020.531230386,26352474.450437989,27532583.237020832,28736871.661987755,30095265.527262021,31532173.410346087,33076238.672749702,34508797.363828741,34542142.880408376,34576155.307319604,34610847.982769057,34646234.511727497,null,"Total Variable Cost",29159641.327612713,{"$f":"SUM(CR200:CR204)","v":22078469.252771359},{"$f":"SUM(CS200:CS203)","v":22291675.472714156},23718302.918572869,24947020.531230386,26352474.450437989,27532583.237020832,28736871.661987755,30095265.527262021,31532173.410346087,33076238.672749702,34508797.363828741,34542142.880408376,34576155.307319604,34610847.982769057,34646234.511727497,34682328.771265104,34719144.915993467,34756697.383616403,34795000.900591791,34834070.487906687]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D207:W207))","v":22755460.764933784},{"$f":"D205+D197","v":19408077.318194784},19024165.427376971,19015644.41607438,19260630.396950804,19730167.992031064,20926151.241588403,21484677.067870773,21820745.550220441,22338953.918058176,22874408.48252527,23641014.641079336,24704404.864661444,25690239.1750523,26914908.639572904,27406502.225213543,28245396.018539079,28947634.228887916,30380748.976059113,31406153.996351879,32608406.914930549,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA207:AT207))","v":25738078.46450102},{"$f":"AA205+AA197","v":20691600.865743198},20760167.228702031,21930109.49050726,22463991.014677912,22776708.208380248,23274236.677371956,23793258.39263973,24547663.826506041,25601232.855433762,26577589.865953609,27792782.030603196,28274898.316372827,29104314.809827354,29797075.720305175,31220713.167605363,32236640.888027124,33429416.506734781,34396960.816388212,35388800.864467666,36765765.001971021,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX207:BQ207))","v":30369785.75780046},{"$f":"AX205+AX197","v":24726325.704543248},24702993.816700272,25186385.922430284,25907055.631352846,26930176.405081224,27880990.449213136,29075494.553826466,29541412.832343277,30357155.869847849,31036608.177943967,32446937.022862453,33449556.140902504,34629023.157228455,35583258.86450018,36561790.310197935,37925445.845319584,39136835.961660899,40455506.663615063,41662796.464663833,41471001.275040761,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU207:CN207))","v":33972468.428289719},{"$f":"BU205+BU197","v":27641316.824086912},28072527.679162271,28994460.191660143,30161631.800370712,30601651.638007179,31394459.018907793,32055685.987070367,33452483.255560875,34444209.885697052,35613165.82085222,36556890.446953163,37524910.81148012,38878055.265430987,40078934.300601512,41387093.921384886,42583872.641262874,42381566.370469011,42434048.00729201,42233353.005326271,42033487.886572793,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR207:DK207))","v":39587780.780813374},{"$f":"CR205+CR197","v":34160089.795754373},34027661.158092067,35375936.234857798,36323397.051327094,37454084.569462195,38365449.285931289,39306574.447771803,40637877.724974804,41819757.231009066,43109328.003662989,44287517.875411518,44066622.756488204,44100515.545181744,43881231.695086554,43662777.728203617,43445170.242197193,43228426.166684821,43291952.044635646,43076986.940105185,42862938.093698293]
[]
[null,"$/MWh",{"$f":"C207/AVERAGE(D180:W180)","v":58.240195734625573},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z207/AVERAGE(AA180:AT180)","v":65.873890363742433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW207/AVERAGE(AX180:BQ180)","v":77.728255438298063},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT207/AVERAGE(BU180:CN180)","v":86.948940796705429},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ207/AVERAGE(CR180:DK180)","v":101.32073901693761}]
[null,"Fixed Cost $/kW-yr",{"$f":"C197/D186/1000","v":171.5277114171856},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z197/AA186/1000","v":179.95421085576262},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW197/AX186/1000","v":191.8682146929485},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT197/BU186/1000","v":201.12689873172951},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ197/CR186/1000","v":217.82014523656713}]
[null,"Variable Cost $/MWh",{"$f":"C205/AVERAGE(D180:W180)","v":37.222733668117513},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z205/AVERAGE(AA180:AT180)","v":43.823920891635083},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW205/AVERAGE(AX180:BQ180)","v":54.218451157928939},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT205/AVERAGE(BU180:CN180)","v":62.304660699203893},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ205/AVERAGE(CR180:DK180)","v":74.631018726224553}]
[]
[null,{"$f":"D214&\" \"&'Resource Options'!$B$13","v":"2020 Aero CT option 1"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA214&\" \"&'Resource Options'!$B$13","v":"2023 Aero CT option 1"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX214&\" \"&'Resource Options'!$B$13","v":"2027 Aero CT option 1"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU214&\" \"&'Resource Options'!$B$13","v":"2030 Aero CT option 1"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR214&\" \"&'Resource Options'!$B$13","v":"2035 Aero CT option 1"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2020,{"$f":"D214+1","v":2021},{"$f":"E214+1","v":2022},{"$f":"F214+1","v":2023},{"$f":"G214+1","v":2024},{"$f":"H214+1","v":2025},{"$f":"I214+1","v":2026},{"$f":"J214+1","v":2027},{"$f":"K214+1","v":2028},{"$f":"L214+1","v":2029},{"$f":"M214+1","v":2030},{"$f":"N214+1","v":2031},{"$f":"O214+1","v":2032},{"$f":"P214+1","v":2033},{"$f":"Q214+1","v":2034},{"$f":"R214+1","v":2035},{"$f":"S214+1","v":2036},{"$f":"T214+1","v":2037},{"$f":"U214+1","v":2038},{"$f":"V214+1","v":2039},null,"Year",null,2023,{"$f":"AA214+1","v":2024},{"$f":"AB214+1","v":2025},{"$f":"AC214+1","v":2026},{"$f":"AD214+1","v":2027},{"$f":"AE214+1","v":2028},{"$f":"AF214+1","v":2029},{"$f":"AG214+1","v":2030},{"$f":"AH214+1","v":2031},{"$f":"AI214+1","v":2032},{"$f":"AJ214+1","v":2033},{"$f":"AK214+1","v":2034},{"$f":"AL214+1","v":2035},{"$f":"AM214+1","v":2036},{"$f":"AN214+1","v":2037},{"$f":"AO214+1","v":2038},{"$f":"AP214+1","v":2039},{"$f":"AQ214+1","v":2040},{"$f":"AR214+1","v":2041},{"$f":"AS214+1","v":2042},null,"Year",null,2027,{"$f":"AX214+1","v":2028},{"$f":"AY214+1","v":2029},{"$f":"AZ214+1","v":2030},{"$f":"BA214+1","v":2031},{"$f":"BB214+1","v":2032},{"$f":"BC214+1","v":2033},{"$f":"BD214+1","v":2034},{"$f":"BE214+1","v":2035},{"$f":"BF214+1","v":2036},{"$f":"BG214+1","v":2037},{"$f":"BH214+1","v":2038},{"$f":"BI214+1","v":2039},{"$f":"BJ214+1","v":2040},{"$f":"BK214+1","v":2041},{"$f":"BL214+1","v":2042},{"$f":"BM214+1","v":2043},{"$f":"BN214+1","v":2044},{"$f":"BO214+1","v":2045},{"$f":"BP214+1","v":2046},null,"Year",null,2030,{"$f":"BU214+1","v":2031},{"$f":"BV214+1","v":2032},{"$f":"BW214+1","v":2033},{"$f":"BX214+1","v":2034},{"$f":"BY214+1","v":2035},{"$f":"BZ214+1","v":2036},{"$f":"CA214+1","v":2037},{"$f":"CB214+1","v":2038},{"$f":"CC214+1","v":2039},{"$f":"CD214+1","v":2040},{"$f":"CE214+1","v":2041},{"$f":"CF214+1","v":2042},{"$f":"CG214+1","v":2043},{"$f":"CH214+1","v":2044},{"$f":"CI214+1","v":2045},{"$f":"CJ214+1","v":2046},{"$f":"CK214+1","v":2047},{"$f":"CL214+1","v":2048},{"$f":"CM214+1","v":2049},null,"Year",null,2035,{"$f":"CR214+1","v":2036},{"$f":"CS214+1","v":2037},{"$f":"CT214+1","v":2038},{"$f":"CU214+1","v":2039},{"$f":"CV214+1","v":2040},{"$f":"CW214+1","v":2041},{"$f":"CX214+1","v":2042},{"$f":"CY214+1","v":2043},{"$f":"CZ214+1","v":2044},{"$f":"DA214+1","v":2045},{"$f":"DB214+1","v":2046},{"$f":"DC214+1","v":2047},{"$f":"DD214+1","v":2048},{"$f":"DE214+1","v":2049},{"$f":"DF214+1","v":2050},{"$f":"DG214+1","v":2051},{"$f":"DH214+1","v":2052},{"$f":"DI214+1","v":2053},{"$f":"DJ214+1","v":2054}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$13/100*'Resource Options'!$J$13*8760)*(1+'Resource Options'!$X$13)^($D214-$D$4)","v":366437.87999999995},{"$f":"D215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"E215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"F215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"G215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"H215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"I215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"J215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"K215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"L215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"M215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"N215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"O215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"P215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"Q215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"R215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"S215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"T215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"U215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"V215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},null,"MWh",null,{"$f":"('Resource Options'!$V$13/100*'Resource Options'!$J$13*8760)*(1+'Resource Options'!$X$13)^($D214-$D$4)","v":366437.87999999995},{"$f":"AA215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"AB215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"AC215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"AD215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"AE215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"AF215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"AG215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"AH215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"AI215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"AJ215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"AK215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"AL215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"AM215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"AN215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"AO215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"AP215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"AQ215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"AR215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"AS215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},null,"MWh",null,{"$f":"('Resource Options'!$V$13/100*'Resource Options'!$J$13*8760)*(1+'Resource Options'!$X$13)^($D214-$D$4)","v":366437.87999999995},{"$f":"AX215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"AY215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"AZ215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"BA215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"BB215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"BC215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"BD215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"BE215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"BF215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"BG215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"BH215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"BI215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"BJ215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"BK215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"BL215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"BM215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"BN215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"BO215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"BP215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},null,"MWh",null,{"$f":"('Resource Options'!$V$13/100*'Resource Options'!$J$13*8760)*(1+'Resource Options'!$X$13)^($D214-$D$4)","v":366437.87999999995},{"$f":"BU215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"BV215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"BW215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"BX215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"BY215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"BZ215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"CA215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"CB215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"CC215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"CD215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"CE215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"CF215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"CG215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"CH215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"CI215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"CJ215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"CK215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"CL215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"CM215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},null,"MWh",null,{"$f":"('Resource Options'!$V$13/100*'Resource Options'!$J$13*8760)*(1+'Resource Options'!$X$13)^($D214-$D$4)","v":366437.87999999995},{"$f":"CR215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"CS215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"CT215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"CU215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"CV215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"CW215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"CX215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"CY215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"CZ215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"DA215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"DB215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"DC215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"DD215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"DE215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"DF215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"DG215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"DH215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"DI215*(1-'Resource Options'!$AA$13)","v":366437.87999999995},{"$f":"DJ215*(1-'Resource Options'!$AA$13)","v":366437.87999999995}]
[null,"Fuel (Dth)",null,{"$f":"D215*$D220/1000","v":3787088.2101525324},{"$f":"E215*$D220/1000","v":3787088.2101525324},3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,null,"Fuel (Dth)",null,{"$f":"AA215*$D220/1000","v":3787088.2101525324},{"$f":"AB215*$D220/1000","v":3787088.2101525324},3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,null,"Fuel (Dth)",null,{"$f":"AX215*$D220/1000","v":3787088.2101525324},{"$f":"AY215*$D220/1000","v":3787088.2101525324},3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,null,"Fuel (Dth)",null,{"$f":"BU215*$D220/1000","v":3787088.2101525324},{"$f":"BV215*$D220/1000","v":3787088.2101525324},3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,null,"Fuel (Dth)",null,{"$f":"CR215*$D220/1000","v":3787088.2101525324},{"$f":"CS215*$D220/1000","v":3787088.2101525324},3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324,3787088.2101525324]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$13*D215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*E215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*F215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*G215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*H215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*I215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*J215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*K215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*L215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*M215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*N215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*O215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*P215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*Q215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*R215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*S215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*T215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*U215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*V215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*W215*$D220/1000/2204.62","v":200982.17406530213},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$13*AA215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*AB215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*AC215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*AD215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*AE215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*AF215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*AG215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*AH215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*AI215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*AJ215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*AK215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*AL215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*AM215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*AN215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*AO215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*AP215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*AQ215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*AR215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*AS215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*AT215*$D220/1000/2204.62","v":200982.17406530213},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$13*AX215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*AY215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*AZ215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*BA215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*BB215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*BC215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*BD215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*BE215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*BF215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*BG215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*BH215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*BI215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*BJ215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*BK215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*BL215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*BM215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*BN215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*BO215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*BP215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*BQ215*$D220/1000/2204.62","v":200982.17406530213},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$13*BU215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*BV215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*BW215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*BX215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*BY215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*BZ215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*CA215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*CB215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*CC215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*CD215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*CE215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*CF215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*CG215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*CH215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*CI215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*CJ215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*CK215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*CL215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*CM215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*CN215*$D220/1000/2204.62","v":200982.17406530213},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$13*CR215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*CS215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*CT215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*CU215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*CV215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*CW215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*CX215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*CY215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*CZ215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*DA215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*DB215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*DC215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*DD215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*DE215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*DF215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*DG215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*DH215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*DI215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*DJ215*$D220/1000/2204.62","v":200982.17406530213},{"$f":"'Resource Options'!$AB$13*DK215*$D220/1000/2204.62","v":200982.17406530213}]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses"]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D214,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$14)-ROW(Efficiency!$A$7)+1,FALSE)","v":10334.870975},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA214,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$14)-ROW(Efficiency!$A$7)+1,FALSE)","v":10180.621733839253},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX214,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$14)-ROW(Efficiency!$A$7)+1,FALSE)","v":9978.5313084745649},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU214,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$14)-ROW(Efficiency!$A$7)+1,FALSE)","v":9829.6004813791678},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(CR214,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$14)-ROW(Efficiency!$A$7)+1,FALSE)","v":9586.3056131512149}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$13","v":44.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$13","v":44.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$13","v":44.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$13","v":44.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$13","v":44.9}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D214,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":55.633548804120018},{"$f":"'Resource Options'!$N$13*(1.02^(D214-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA214,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":58.15760608111632},{"$f":"'Resource Options'!$N$13*(1.02^(AA214-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX214,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":61.702041220384473},{"$f":"'Resource Options'!$N$13*(1.02^(AX214-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU214,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":64.501421980655209},{"$f":"'Resource Options'!$N$13*(1.02^(BU214-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR214,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$181)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":69.452127142538771},{"$f":"'Resource Options'!$N$13*(1.02^(CR214-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D222*AFUDC!$Y$12","v":3.464556998357053},{"$f":"E222*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA222*AFUDC!$Y$12","v":3.6217416556590867},{"$f":"AB222*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX222*AFUDC!$Y$12","v":3.8424699361829551},{"$f":"AY222*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU222*AFUDC!$Y$12","v":4.0168002532765117},{"$f":"BV222*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR222*AFUDC!$Y$12","v":4.3251034369507453},{"$f":"CS222*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D222:D223)","v":59.098105802477072},{"$f":"SUM(E222:E223)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA222:AA223)","v":61.779347736775406},{"$f":"SUM(AB222:AB223)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX222:AX223)","v":65.544511156567424},{"$f":"SUM(AY222:AY223)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU222:BU223)","v":68.518222233931724},{"$f":"SUM(BV222:BV223)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR222:CR223)","v":73.777230579489512},{"$f":"SUM(CS222:CS223)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D227:W227))","v":326100.93272662954},{"$f":"HLOOKUP(D214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":280283.75999999995},{"$f":"HLOOKUP(E214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":285889.43520000001},{"$f":"HLOOKUP(F214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":291607.22390400001},{"$f":"HLOOKUP(G214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":297439.36838208005},{"$f":"HLOOKUP(H214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":303388.15574972163},{"$f":"HLOOKUP(I214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":309455.91886471608},{"$f":"HLOOKUP(J214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":315645.03724201035},{"$f":"HLOOKUP(K214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":321957.93798685062},{"$f":"HLOOKUP(L214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":328397.09674658766},{"$f":"HLOOKUP(M214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":334965.03868151933},{"$f":"HLOOKUP(N214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":341664.33945514978},{"$f":"HLOOKUP(O214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":348497.62624425278},{"$f":"HLOOKUP(P214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":355467.57876913785},{"$f":"HLOOKUP(Q214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":362576.9303445206},{"$f":"HLOOKUP(R214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":369828.46895141102},{"$f":"HLOOKUP(S214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":377225.0383304393},{"$f":"HLOOKUP(T214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":384769.53909704811},{"$f":"HLOOKUP(U214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":392464.92987898906},{"$f":"HLOOKUP(V214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":400314.22847656882},{"$f":"HLOOKUP(W214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":408320.51304610033},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA227:AT227))","v":346060.91861696105},{"$f":"HLOOKUP(AA214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":297439.36838208005},{"$f":"HLOOKUP(AB214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":303388.15574972163},{"$f":"HLOOKUP(AC214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":309455.91886471608},{"$f":"HLOOKUP(AD214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":315645.03724201035},{"$f":"HLOOKUP(AE214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":321957.93798685062},{"$f":"HLOOKUP(AF214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":328397.09674658766},{"$f":"HLOOKUP(AG214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":334965.03868151933},{"$f":"HLOOKUP(AH214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":341664.33945514978},{"$f":"HLOOKUP(AI214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":348497.62624425278},{"$f":"HLOOKUP(AJ214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":355467.57876913785},{"$f":"HLOOKUP(AK214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":362576.9303445206},{"$f":"HLOOKUP(AL214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":369828.46895141102},{"$f":"HLOOKUP(AM214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":377225.0383304393},{"$f":"HLOOKUP(AN214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":384769.53909704811},{"$f":"HLOOKUP(AO214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":392464.92987898906},{"$f":"HLOOKUP(AP214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":400314.22847656882},{"$f":"HLOOKUP(AQ214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":408320.51304610033},{"$f":"HLOOKUP(AR214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":416486.92330702225},{"$f":"HLOOKUP(AS214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":424816.6617731626},{"$f":"HLOOKUP(AT214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":433312.99500862591},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX227:BQ227))","v":374587.46763014141},{"$f":"HLOOKUP(AX214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":321957.93798685062},{"$f":"HLOOKUP(AY214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":328397.09674658766},{"$f":"HLOOKUP(AZ214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":334965.03868151933},{"$f":"HLOOKUP(BA214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":341664.33945514978},{"$f":"HLOOKUP(BB214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":348497.62624425278},{"$f":"HLOOKUP(BC214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":355467.57876913785},{"$f":"HLOOKUP(BD214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":362576.9303445206},{"$f":"HLOOKUP(BE214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":369828.46895141102},{"$f":"HLOOKUP(BF214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":377225.0383304393},{"$f":"HLOOKUP(BG214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":384769.53909704811},{"$f":"HLOOKUP(BH214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":392464.92987898906},{"$f":"HLOOKUP(BI214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":400314.22847656882},{"$f":"HLOOKUP(BJ214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":408320.51304610033},{"$f":"HLOOKUP(BK214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":416486.92330702225},{"$f":"HLOOKUP(BL214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":424816.6617731626},{"$f":"HLOOKUP(BM214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":433312.99500862591},{"$f":"HLOOKUP(BN214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":441979.2549087985},{"$f":"HLOOKUP(BO214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":450818.84000697447},{"$f":"HLOOKUP(BP214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":459835.21680711396},{"$f":"HLOOKUP(BQ214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":469031.92114325624},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU227:CN227))","v":397515.21734884713},{"$f":"HLOOKUP(BU214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":341664.33945514978},{"$f":"HLOOKUP(BV214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":348497.62624425278},{"$f":"HLOOKUP(BW214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":355467.57876913785},{"$f":"HLOOKUP(BX214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":362576.9303445206},{"$f":"HLOOKUP(BY214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":369828.46895141102},{"$f":"HLOOKUP(BZ214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":377225.0383304393},{"$f":"HLOOKUP(CA214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":384769.53909704811},{"$f":"HLOOKUP(CB214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":392464.92987898906},{"$f":"HLOOKUP(CC214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":400314.22847656882},{"$f":"HLOOKUP(CD214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":408320.51304610033},{"$f":"HLOOKUP(CE214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":416486.92330702225},{"$f":"HLOOKUP(CF214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":424816.6617731626},{"$f":"HLOOKUP(CG214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":433312.99500862591},{"$f":"HLOOKUP(CH214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":441979.2549087985},{"$f":"HLOOKUP(CI214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":450818.84000697447},{"$f":"HLOOKUP(CJ214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":459835.21680711396},{"$f":"HLOOKUP(CK214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":469031.92114325624},{"$f":"HLOOKUP(CL214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":478412.55956612132},{"$f":"HLOOKUP(CM214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":487980.81075744372},{"$f":"HLOOKUP(CN214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":497740.4269725926},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR227:DK227))","v":438888.92045473773},{"$f":"HLOOKUP(CR214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":377225.0383304393},{"$f":"HLOOKUP(CS214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":384769.53909704811},{"$f":"HLOOKUP(CT214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":392464.92987898906},{"$f":"HLOOKUP(CU214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":400314.22847656882},{"$f":"HLOOKUP(CV214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":408320.51304610033},{"$f":"HLOOKUP(CW214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":416486.92330702225},{"$f":"HLOOKUP(CX214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":424816.6617731626},{"$f":"HLOOKUP(CY214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":433312.99500862591},{"$f":"HLOOKUP(CZ214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":441979.2549087985},{"$f":"HLOOKUP(DA214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":450818.84000697447},{"$f":"HLOOKUP(DB214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":459835.21680711396},{"$f":"HLOOKUP(DC214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":469031.92114325624},{"$f":"HLOOKUP(DD214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":478412.55956612132},{"$f":"HLOOKUP(DE214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":487980.81075744372},{"$f":"HLOOKUP(DF214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":497740.4269725926},{"$f":"HLOOKUP(DG214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":507695.23551204457},{"$f":"HLOOKUP(DH214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":517849.14022228529},{"$f":"HLOOKUP(DI214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":528206.12302673107},{"$f":"HLOOKUP(DJ214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":538770.24548726575},{"$f":"HLOOKUP(DK214,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$11)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D221*1000","v":549545.65039701108}]
[null,"Fuel Transport",1813591.5034365668,{"$f":"($D220/1000*$D221*24*HLOOKUP(D214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1539238.2271633048},{"$f":"($D220/1000*$D221*24*HLOOKUP(E214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1539238.2271633048},{"$f":"($D220/1000*$D221*24*HLOOKUP(F214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1693162.0498796352},{"$f":"($D220/1000*$D221*24*HLOOKUP(G214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1693162.0498796352},{"$f":"($D220/1000*$D221*24*HLOOKUP(H214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1693162.0498796352},{"$f":"($D220/1000*$D221*24*HLOOKUP(I214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1693162.0498796352},{"$f":"($D220/1000*$D221*24*HLOOKUP(J214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1693162.0498796352},{"$f":"($D220/1000*$D221*24*HLOOKUP(K214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1862478.2548675991},{"$f":"($D220/1000*$D221*24*HLOOKUP(L214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1862478.2548675991},{"$f":"($D220/1000*$D221*24*HLOOKUP(M214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1862478.2548675991},{"$f":"($D220/1000*$D221*24*HLOOKUP(N214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1862478.2548675991},{"$f":"($D220/1000*$D221*24*HLOOKUP(O214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1862478.2548675991},{"$f":"($D220/1000*$D221*24*HLOOKUP(P214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2048726.0803543592},{"$f":"($D220/1000*$D221*24*HLOOKUP(Q214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2048726.0803543592},{"$f":"($D220/1000*$D221*24*HLOOKUP(R214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2048726.0803543592},{"$f":"($D220/1000*$D221*24*HLOOKUP(S214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2048726.0803543592},{"$f":"($D220/1000*$D221*24*HLOOKUP(T214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2048726.0803543592},{"$f":"($D220/1000*$D221*24*HLOOKUP(U214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},{"$f":"($D220/1000*$D221*24*HLOOKUP(V214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},{"$f":"($D220/1000*$D221*24*HLOOKUP(W214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},null,"Fuel Transport",1922152.3374003072,{"$f":"($D220/1000*$D221*24*HLOOKUP(AA214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1693162.0498796352},{"$f":"($D220/1000*$D221*24*HLOOKUP(AB214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1693162.0498796352},{"$f":"($D220/1000*$D221*24*HLOOKUP(AC214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1693162.0498796352},{"$f":"($D220/1000*$D221*24*HLOOKUP(AD214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1693162.0498796352},{"$f":"($D220/1000*$D221*24*HLOOKUP(AE214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1862478.2548675991},{"$f":"($D220/1000*$D221*24*HLOOKUP(AF214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1862478.2548675991},{"$f":"($D220/1000*$D221*24*HLOOKUP(AG214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1862478.2548675991},{"$f":"($D220/1000*$D221*24*HLOOKUP(AH214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1862478.2548675991},{"$f":"($D220/1000*$D221*24*HLOOKUP(AI214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1862478.2548675991},{"$f":"($D220/1000*$D221*24*HLOOKUP(AJ214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2048726.0803543592},{"$f":"($D220/1000*$D221*24*HLOOKUP(AK214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2048726.0803543592},{"$f":"($D220/1000*$D221*24*HLOOKUP(AL214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2048726.0803543592},{"$f":"($D220/1000*$D221*24*HLOOKUP(AM214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2048726.0803543592},{"$f":"($D220/1000*$D221*24*HLOOKUP(AN214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2048726.0803543592},{"$f":"($D220/1000*$D221*24*HLOOKUP(AO214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},{"$f":"($D220/1000*$D221*24*HLOOKUP(AP214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},{"$f":"($D220/1000*$D221*24*HLOOKUP(AQ214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},{"$f":"($D220/1000*$D221*24*HLOOKUP(AR214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},{"$f":"($D220/1000*$D221*24*HLOOKUP(AS214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},{"$f":"($D220/1000*$D221*24*HLOOKUP(AT214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2478958.5572287748},null,"Fuel Transport",2078171.9280479727,{"$f":"($D220/1000*$D221*24*HLOOKUP(AX214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1862478.2548675991},{"$f":"($D220/1000*$D221*24*HLOOKUP(AY214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1862478.2548675991},{"$f":"($D220/1000*$D221*24*HLOOKUP(AZ214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1862478.2548675991},{"$f":"($D220/1000*$D221*24*HLOOKUP(BA214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1862478.2548675991},{"$f":"($D220/1000*$D221*24*HLOOKUP(BB214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1862478.2548675991},{"$f":"($D220/1000*$D221*24*HLOOKUP(BC214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2048726.0803543592},{"$f":"($D220/1000*$D221*24*HLOOKUP(BD214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2048726.0803543592},{"$f":"($D220/1000*$D221*24*HLOOKUP(BE214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2048726.0803543592},{"$f":"($D220/1000*$D221*24*HLOOKUP(BF214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2048726.0803543592},{"$f":"($D220/1000*$D221*24*HLOOKUP(BG214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2048726.0803543592},{"$f":"($D220/1000*$D221*24*HLOOKUP(BH214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},{"$f":"($D220/1000*$D221*24*HLOOKUP(BI214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},{"$f":"($D220/1000*$D221*24*HLOOKUP(BJ214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},{"$f":"($D220/1000*$D221*24*HLOOKUP(BK214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},{"$f":"($D220/1000*$D221*24*HLOOKUP(BL214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},{"$f":"($D220/1000*$D221*24*HLOOKUP(BM214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2478958.5572287748},{"$f":"($D220/1000*$D221*24*HLOOKUP(BN214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2478958.5572287748},{"$f":"($D220/1000*$D221*24*HLOOKUP(BO214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2478958.5572287748},{"$f":"($D220/1000*$D221*24*HLOOKUP(BP214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2478958.5572287748},{"$f":"($D220/1000*$D221*24*HLOOKUP(BQ214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2478958.5572287748},null,"Fuel Transport",2194445.7191582462,{"$f":"($D220/1000*$D221*24*HLOOKUP(BU214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1862478.2548675991},{"$f":"($D220/1000*$D221*24*HLOOKUP(BV214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1862478.2548675991},{"$f":"($D220/1000*$D221*24*HLOOKUP(BW214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2048726.0803543592},{"$f":"($D220/1000*$D221*24*HLOOKUP(BX214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2048726.0803543592},{"$f":"($D220/1000*$D221*24*HLOOKUP(BY214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2048726.0803543592},{"$f":"($D220/1000*$D221*24*HLOOKUP(BZ214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2048726.0803543592},{"$f":"($D220/1000*$D221*24*HLOOKUP(CA214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2048726.0803543592},{"$f":"($D220/1000*$D221*24*HLOOKUP(CB214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},{"$f":"($D220/1000*$D221*24*HLOOKUP(CC214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},{"$f":"($D220/1000*$D221*24*HLOOKUP(CD214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},{"$f":"($D220/1000*$D221*24*HLOOKUP(CE214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},{"$f":"($D220/1000*$D221*24*HLOOKUP(CF214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},{"$f":"($D220/1000*$D221*24*HLOOKUP(CG214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2478958.5572287748},{"$f":"($D220/1000*$D221*24*HLOOKUP(CH214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2478958.5572287748},{"$f":"($D220/1000*$D221*24*HLOOKUP(CI214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2478958.5572287748},{"$f":"($D220/1000*$D221*24*HLOOKUP(CJ214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2478958.5572287748},{"$f":"($D220/1000*$D221*24*HLOOKUP(CK214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2478958.5572287748},{"$f":"($D220/1000*$D221*24*HLOOKUP(CL214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2726854.4129516524},{"$f":"($D220/1000*$D221*24*HLOOKUP(CM214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2726854.4129516524},{"$f":"($D220/1000*$D221*24*HLOOKUP(CN214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2726854.4129516524},null,"Fuel Transport",2413890.2910740711,{"$f":"($D220/1000*$D221*24*HLOOKUP(CR214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2048726.0803543592},{"$f":"($D220/1000*$D221*24*HLOOKUP(CS214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2048726.0803543592},{"$f":"($D220/1000*$D221*24*HLOOKUP(CT214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},{"$f":"($D220/1000*$D221*24*HLOOKUP(CU214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},{"$f":"($D220/1000*$D221*24*HLOOKUP(CV214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},{"$f":"($D220/1000*$D221*24*HLOOKUP(CW214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},{"$f":"($D220/1000*$D221*24*HLOOKUP(CX214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2253598.6883897954},{"$f":"($D220/1000*$D221*24*HLOOKUP(CY214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2478958.5572287748},{"$f":"($D220/1000*$D221*24*HLOOKUP(CZ214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2478958.5572287748},{"$f":"($D220/1000*$D221*24*HLOOKUP(DA214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2478958.5572287748},{"$f":"($D220/1000*$D221*24*HLOOKUP(DB214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2478958.5572287748},{"$f":"($D220/1000*$D221*24*HLOOKUP(DC214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2478958.5572287748},{"$f":"($D220/1000*$D221*24*HLOOKUP(DD214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2726854.4129516524},{"$f":"($D220/1000*$D221*24*HLOOKUP(DE214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2726854.4129516524},{"$f":"($D220/1000*$D221*24*HLOOKUP(DF214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2726854.4129516524},{"$f":"($D220/1000*$D221*24*HLOOKUP(DG214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2726854.4129516524},{"$f":"($D220/1000*$D221*24*HLOOKUP(DH214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2726854.4129516524},{"$f":"($D220/1000*$D221*24*HLOOKUP(DI214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2999539.854246818},{"$f":"($D220/1000*$D221*24*HLOOKUP(DJ214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2999539.854246818},{"$f":"($D220/1000*$D221*24*HLOOKUP(DK214,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2999539.854246818}]
[null,"Capital Recovery & Taxes",6531002.3534620805,{"$f":"VLOOKUP(D213,Assumptions!$A$4:$E$53,4,FALSE)*$D224*1000000","v":8242840.2138613155},{"$f":"VLOOKUP(E213,Assumptions!$A$4:$E$53,4,FALSE)*$D224*1000000","v":8008208.2896258114},{"$f":"VLOOKUP(F213,Assumptions!$A$4:$E$53,4,FALSE)*$D224*1000000","v":7756988.6510601677},{"$f":"VLOOKUP(G213,Assumptions!$A$4:$E$53,4,FALSE)*$D224*1000000","v":7511666.4887983752},{"$f":"VLOOKUP(H213,Assumptions!$A$4:$E$53,4,FALSE)*$D224*1000000","v":7271799.9170078682},{"$f":"VLOOKUP(I213,Assumptions!$A$4:$E$53,4,FALSE)*$D224*1000000","v":7036986.7062769532},{"$f":"VLOOKUP(J213,Assumptions!$A$4:$E$53,4,FALSE)*$D224*1000000","v":6806847.2880058633},{"$f":"VLOOKUP(K213,Assumptions!$A$4:$E$53,4,FALSE)*$D224*1000000","v":6581030.4196097385},{"$f":"VLOOKUP(L213,Assumptions!$A$4:$E$53,4,FALSE)*$D224*1000000","v":6357643.9232927207},{"$f":"VLOOKUP(M213,Assumptions!$A$4:$E$53,4,FALSE)*$D224*1000000","v":6134608.6695605656},{"$f":"VLOOKUP(N213,Assumptions!$A$4:$E$53,4,FALSE)*$D224*1000000","v":5911573.4158284087},{"$f":"VLOOKUP(O213,Assumptions!$A$4:$E$53,4,FALSE)*$D224*1000000","v":5688538.1620962527},{"$f":"VLOOKUP(P213,Assumptions!$A$4:$E$53,4,FALSE)*$D224*1000000","v":5465502.9083640948},{"$f":"VLOOKUP(Q213,Assumptions!$A$4:$E$53,4,FALSE)*$D224*1000000","v":5242467.6546319388},{"$f":"VLOOKUP(R213,Assumptions!$A$4:$E$53,4,FALSE)*$D224*1000000","v":5019432.4008997818},{"$f":"VLOOKUP(S213,Assumptions!$A$4:$E$53,4,FALSE)*$D224*1000000","v":4796397.1471676268},{"$f":"VLOOKUP(T213,Assumptions!$A$4:$E$53,4,FALSE)*$D224*1000000","v":4573361.8934354698},{"$f":"VLOOKUP(U213,Assumptions!$A$4:$E$53,4,FALSE)*$D224*1000000","v":4350326.6397033138},{"$f":"VLOOKUP(V213,Assumptions!$A$4:$E$53,4,FALSE)*$D224*1000000","v":4127291.3859711578},{"$f":"VLOOKUP(W213,Assumptions!$A$4:$E$53,4,FALSE)*$D224*1000000","v":3904256.1322390032},null,"Capital Recovery & Taxes",6827309.6063820133,{"$f":"VLOOKUP(AA213,Assumptions!$A$4:$E$53,4,FALSE)*$AA224*1000000","v":8616812.4171835966},{"$f":"VLOOKUP(AB213,Assumptions!$A$4:$E$53,4,FALSE)*$AA224*1000000","v":8371535.3978838269},{"$f":"VLOOKUP(AC213,Assumptions!$A$4:$E$53,4,FALSE)*$AA224*1000000","v":8108918.0906366725},{"$f":"VLOOKUP(AD213,Assumptions!$A$4:$E$53,4,FALSE)*$AA224*1000000","v":7852465.824288846},{"$f":"VLOOKUP(AE213,Assumptions!$A$4:$E$53,4,FALSE)*$AA224*1000000","v":7601716.6649401076},{"$f":"VLOOKUP(AF213,Assumptions!$A$4:$E$53,4,FALSE)*$AA224*1000000","v":7356250.134296651},{"$f":"VLOOKUP(AG213,Assumptions!$A$4:$E$53,4,FALSE)*$AA224*1000000","v":7115669.4429826355},{"$f":"VLOOKUP(AH213,Assumptions!$A$4:$E$53,4,FALSE)*$AA224*1000000","v":6879607.4127696613},{"$f":"VLOOKUP(AI213,Assumptions!$A$4:$E$53,4,FALSE)*$AA224*1000000","v":6646086.0190079948},{"$f":"VLOOKUP(AJ213,Assumptions!$A$4:$E$53,4,FALSE)*$AA224*1000000","v":6412931.8034747224},{"$f":"VLOOKUP(AK213,Assumptions!$A$4:$E$53,4,FALSE)*$AA224*1000000","v":6179777.5879414519},{"$f":"VLOOKUP(AL213,Assumptions!$A$4:$E$53,4,FALSE)*$AA224*1000000","v":5946623.3724081796},{"$f":"VLOOKUP(AM213,Assumptions!$A$4:$E$53,4,FALSE)*$AA224*1000000","v":5713469.1568749072},{"$f":"VLOOKUP(AN213,Assumptions!$A$4:$E$53,4,FALSE)*$AA224*1000000","v":5480314.9413416358},{"$f":"VLOOKUP(AO213,Assumptions!$A$4:$E$53,4,FALSE)*$AA224*1000000","v":5247160.7258083634},{"$f":"VLOOKUP(AP213,Assumptions!$A$4:$E$53,4,FALSE)*$AA224*1000000","v":5014006.5102750938},{"$f":"VLOOKUP(AQ213,Assumptions!$A$4:$E$53,4,FALSE)*$AA224*1000000","v":4780852.2947418224},{"$f":"VLOOKUP(AR213,Assumptions!$A$4:$E$53,4,FALSE)*$AA224*1000000","v":4547698.079208551},{"$f":"VLOOKUP(AS213,Assumptions!$A$4:$E$53,4,FALSE)*$AA224*1000000","v":4314543.8636752795},{"$f":"VLOOKUP(AT213,Assumptions!$A$4:$E$53,4,FALSE)*$AA224*1000000","v":4081389.648142009},null,"Capital Recovery & Taxes",7243402.3190320423,{"$f":"VLOOKUP(AX213,Assumptions!$A$4:$E$53,4,FALSE)*$AX224*1000000","v":9141966.9890094921},{"$f":"VLOOKUP(AY213,Assumptions!$A$4:$E$53,4,FALSE)*$AX224*1000000","v":8881741.4781083222},{"$f":"VLOOKUP(AZ213,Assumptions!$A$4:$E$53,4,FALSE)*$AX224*1000000","v":8603118.8694963139},{"$f":"VLOOKUP(BA213,Assumptions!$A$4:$E$53,4,FALSE)*$AX224*1000000","v":8331037.0323040392},{"$f":"VLOOKUP(BB213,Assumptions!$A$4:$E$53,4,FALSE)*$AX224*1000000","v":8065005.8799121566},{"$f":"VLOOKUP(BC213,Assumptions!$A$4:$E$53,4,FALSE)*$AX224*1000000","v":7804579.3078338206},{"$f":"VLOOKUP(BD213,Assumptions!$A$4:$E$53,4,FALSE)*$AX224*1000000","v":7549336.3442293406},{"$f":"VLOOKUP(BE213,Assumptions!$A$4:$E$53,4,FALSE)*$AX224*1000000","v":7298887.4330679514},{"$f":"VLOOKUP(BF213,Assumptions!$A$4:$E$53,4,FALSE)*$AX224*1000000","v":7051133.998312966},{"$f":"VLOOKUP(BG213,Assumptions!$A$4:$E$53,4,FALSE)*$AX224*1000000","v":6803770.1195887439},{"$f":"VLOOKUP(BH213,Assumptions!$A$4:$E$53,4,FALSE)*$AX224*1000000","v":6556406.2408645228},{"$f":"VLOOKUP(BI213,Assumptions!$A$4:$E$53,4,FALSE)*$AX224*1000000","v":6309042.3621403007},{"$f":"VLOOKUP(BJ213,Assumptions!$A$4:$E$53,4,FALSE)*$AX224*1000000","v":6061678.4834160786},{"$f":"VLOOKUP(BK213,Assumptions!$A$4:$E$53,4,FALSE)*$AX224*1000000","v":5814314.6046918556},{"$f":"VLOOKUP(BL213,Assumptions!$A$4:$E$53,4,FALSE)*$AX224*1000000","v":5566950.7259676335},{"$f":"VLOOKUP(BM213,Assumptions!$A$4:$E$53,4,FALSE)*$AX224*1000000","v":5319586.8472434124},{"$f":"VLOOKUP(BN213,Assumptions!$A$4:$E$53,4,FALSE)*$AX224*1000000","v":5072222.9685191913},{"$f":"VLOOKUP(BO213,Assumptions!$A$4:$E$53,4,FALSE)*$AX224*1000000","v":4824859.0897949701},{"$f":"VLOOKUP(BP213,Assumptions!$A$4:$E$53,4,FALSE)*$AX224*1000000","v":4577495.2110707471},{"$f":"VLOOKUP(BQ213,Assumptions!$A$4:$E$53,4,FALSE)*$AX224*1000000","v":4330131.3323465278},null,"Capital Recovery & Taxes",7572030.6867447803,{"$f":"VLOOKUP(BU213,Assumptions!$A$4:$E$53,4,FALSE)*$BU224*1000000","v":9556731.9788524639},{"$f":"VLOOKUP(BV213,Assumptions!$A$4:$E$53,4,FALSE)*$BU224*1000000","v":9284700.2088042684},{"$f":"VLOOKUP(BW213,Assumptions!$A$4:$E$53,4,FALSE)*$BU224*1000000","v":8993436.6769019086},{"$f":"VLOOKUP(BX213,Assumptions!$A$4:$E$53,4,FALSE)*$BU224*1000000","v":8709010.6668882743},{"$f":"VLOOKUP(BY213,Assumptions!$A$4:$E$53,4,FALSE)*$BU224*1000000","v":8430909.8572385628},{"$f":"VLOOKUP(BZ213,Assumptions!$A$4:$E$53,4,FALSE)*$BU224*1000000","v":8158667.9040007051},{"$f":"VLOOKUP(CA213,Assumptions!$A$4:$E$53,4,FALSE)*$BU224*1000000","v":7891844.736121349},{"$f":"VLOOKUP(CB213,Assumptions!$A$4:$E$53,4,FALSE)*$BU224*1000000","v":7630033.1236705193},{"$f":"VLOOKUP(CC213,Assumptions!$A$4:$E$53,4,FALSE)*$BU224*1000000","v":7371039.2796061095},{"$f":"VLOOKUP(CD213,Assumptions!$A$4:$E$53,4,FALSE)*$BU224*1000000","v":7112452.6654716739},{"$f":"VLOOKUP(CE213,Assumptions!$A$4:$E$53,4,FALSE)*$BU224*1000000","v":6853866.0513372365},{"$f":"VLOOKUP(CF213,Assumptions!$A$4:$E$53,4,FALSE)*$BU224*1000000","v":6595279.437202801},{"$f":"VLOOKUP(CG213,Assumptions!$A$4:$E$53,4,FALSE)*$BU224*1000000","v":6336692.8230683627},{"$f":"VLOOKUP(CH213,Assumptions!$A$4:$E$53,4,FALSE)*$BU224*1000000","v":6078106.2089339262},{"$f":"VLOOKUP(CI213,Assumptions!$A$4:$E$53,4,FALSE)*$BU224*1000000","v":5819519.5947994897},{"$f":"VLOOKUP(CJ213,Assumptions!$A$4:$E$53,4,FALSE)*$BU224*1000000","v":5560932.9806650542},{"$f":"VLOOKUP(CK213,Assumptions!$A$4:$E$53,4,FALSE)*$BU224*1000000","v":5302346.3665306177},{"$f":"VLOOKUP(CL213,Assumptions!$A$4:$E$53,4,FALSE)*$BU224*1000000","v":5043759.7523961822},{"$f":"VLOOKUP(CM213,Assumptions!$A$4:$E$53,4,FALSE)*$BU224*1000000","v":4785173.1382617448},{"$f":"VLOOKUP(CN213,Assumptions!$A$4:$E$53,4,FALSE)*$BU224*1000000","v":4526586.5241273101},null,"Capital Recovery & Taxes",8153209.9887770768,{"$f":"VLOOKUP(CR213,Assumptions!$A$4:$E$53,4,FALSE)*$CR224*1000000","v":10290243.905963654},{"$f":"VLOOKUP(CS213,Assumptions!$A$4:$E$53,4,FALSE)*$CR224*1000000","v":9997332.7654020805},{"$f":"VLOOKUP(CT213,Assumptions!$A$4:$E$53,4,FALSE)*$CR224*1000000","v":9683713.7593631968},{"$f":"VLOOKUP(CU213,Assumptions!$A$4:$E$53,4,FALSE)*$CR224*1000000","v":9377457.07844791},{"$f":"VLOOKUP(CV213,Assumptions!$A$4:$E$53,4,FALSE)*$CR224*1000000","v":9078011.0786988251},{"$f":"VLOOKUP(CW213,Assumptions!$A$4:$E$53,4,FALSE)*$CR224*1000000","v":8784873.6226675548},{"$f":"VLOOKUP(CX213,Assumptions!$A$4:$E$53,4,FALSE)*$CR224*1000000","v":8497570.8623394202},{"$f":"VLOOKUP(CY213,Assumptions!$A$4:$E$53,4,FALSE)*$CR224*1000000","v":8215664.3114918834},{"$f":"VLOOKUP(CZ213,Assumptions!$A$4:$E$53,4,FALSE)*$CR224*1000000","v":7936791.8024099749},{"$f":"VLOOKUP(DA213,Assumptions!$A$4:$E$53,4,FALSE)*$CR224*1000000","v":7658357.7795506073},{"$f":"VLOOKUP(DB213,Assumptions!$A$4:$E$53,4,FALSE)*$CR224*1000000","v":7379923.7566912388},{"$f":"VLOOKUP(DC213,Assumptions!$A$4:$E$53,4,FALSE)*$CR224*1000000","v":7101489.7338318713},{"$f":"VLOOKUP(DD213,Assumptions!$A$4:$E$53,4,FALSE)*$CR224*1000000","v":6823055.7109725028},{"$f":"VLOOKUP(DE213,Assumptions!$A$4:$E$53,4,FALSE)*$CR224*1000000","v":6544621.6881131334},{"$f":"VLOOKUP(DF213,Assumptions!$A$4:$E$53,4,FALSE)*$CR224*1000000","v":6266187.6652537659},{"$f":"VLOOKUP(DG213,Assumptions!$A$4:$E$53,4,FALSE)*$CR224*1000000","v":5987753.6423943993},{"$f":"VLOOKUP(DH213,Assumptions!$A$4:$E$53,4,FALSE)*$CR224*1000000","v":5709319.6195350308},{"$f":"VLOOKUP(DI213,Assumptions!$A$4:$E$53,4,FALSE)*$CR224*1000000","v":5430885.5966756642},{"$f":"VLOOKUP(DJ213,Assumptions!$A$4:$E$53,4,FALSE)*$CR224*1000000","v":5152451.5738162948},{"$f":"VLOOKUP(DK213,Assumptions!$A$4:$E$53,4,FALSE)*$CR224*1000000","v":4874017.5509569291}]
[null,"Transmission",0,{"$f":"VLOOKUP(D213,Assumptions!$A$4:$E$53,5,FALSE)*$E224*1000000","v":0},{"$f":"VLOOKUP(E213,Assumptions!$A$4:$E$53,5,FALSE)*$E224*1000000","v":0},{"$f":"VLOOKUP(F213,Assumptions!$A$4:$E$53,5,FALSE)*$E224*1000000","v":0},{"$f":"VLOOKUP(G213,Assumptions!$A$4:$E$53,5,FALSE)*$E224*1000000","v":0},{"$f":"VLOOKUP(H213,Assumptions!$A$4:$E$53,5,FALSE)*$E224*1000000","v":0},{"$f":"VLOOKUP(I213,Assumptions!$A$4:$E$53,5,FALSE)*$E224*1000000","v":0},{"$f":"VLOOKUP(J213,Assumptions!$A$4:$E$53,5,FALSE)*$E224*1000000","v":0},{"$f":"VLOOKUP(K213,Assumptions!$A$4:$E$53,5,FALSE)*$E224*1000000","v":0},{"$f":"VLOOKUP(L213,Assumptions!$A$4:$E$53,5,FALSE)*$E224*1000000","v":0},{"$f":"VLOOKUP(M213,Assumptions!$A$4:$E$53,5,FALSE)*$E224*1000000","v":0},{"$f":"VLOOKUP(N213,Assumptions!$A$4:$E$53,5,FALSE)*$E224*1000000","v":0},{"$f":"VLOOKUP(O213,Assumptions!$A$4:$E$53,5,FALSE)*$E224*1000000","v":0},{"$f":"VLOOKUP(P213,Assumptions!$A$4:$E$53,5,FALSE)*$E224*1000000","v":0},{"$f":"VLOOKUP(Q213,Assumptions!$A$4:$E$53,5,FALSE)*$E224*1000000","v":0},{"$f":"VLOOKUP(R213,Assumptions!$A$4:$E$53,5,FALSE)*$E224*1000000","v":0},{"$f":"VLOOKUP(S213,Assumptions!$A$4:$E$53,5,FALSE)*$E224*1000000","v":0},{"$f":"VLOOKUP(T213,Assumptions!$A$4:$E$53,5,FALSE)*$E224*1000000","v":0},{"$f":"VLOOKUP(U213,Assumptions!$A$4:$E$53,5,FALSE)*$E224*1000000","v":0},{"$f":"VLOOKUP(V213,Assumptions!$A$4:$E$53,5,FALSE)*$E224*1000000","v":0},{"$f":"VLOOKUP(W213,Assumptions!$A$4:$E$53,5,FALSE)*$E224*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA213,Assumptions!$A$4:$E$53,5,FALSE)*$AB224*1000000","v":0},{"$f":"VLOOKUP(AB213,Assumptions!$A$4:$E$53,5,FALSE)*$AB224*1000000","v":0},{"$f":"VLOOKUP(AC213,Assumptions!$A$4:$E$53,5,FALSE)*$AB224*1000000","v":0},{"$f":"VLOOKUP(AD213,Assumptions!$A$4:$E$53,5,FALSE)*$AB224*1000000","v":0},{"$f":"VLOOKUP(AE213,Assumptions!$A$4:$E$53,5,FALSE)*$AB224*1000000","v":0},{"$f":"VLOOKUP(AF213,Assumptions!$A$4:$E$53,5,FALSE)*$AB224*1000000","v":0},{"$f":"VLOOKUP(AG213,Assumptions!$A$4:$E$53,5,FALSE)*$AB224*1000000","v":0},{"$f":"VLOOKUP(AH213,Assumptions!$A$4:$E$53,5,FALSE)*$AB224*1000000","v":0},{"$f":"VLOOKUP(AI213,Assumptions!$A$4:$E$53,5,FALSE)*$AB224*1000000","v":0},{"$f":"VLOOKUP(AJ213,Assumptions!$A$4:$E$53,5,FALSE)*$AB224*1000000","v":0},{"$f":"VLOOKUP(AK213,Assumptions!$A$4:$E$53,5,FALSE)*$AB224*1000000","v":0},{"$f":"VLOOKUP(AL213,Assumptions!$A$4:$E$53,5,FALSE)*$AB224*1000000","v":0},{"$f":"VLOOKUP(AM213,Assumptions!$A$4:$E$53,5,FALSE)*$AB224*1000000","v":0},{"$f":"VLOOKUP(AN213,Assumptions!$A$4:$E$53,5,FALSE)*$AB224*1000000","v":0},{"$f":"VLOOKUP(AO213,Assumptions!$A$4:$E$53,5,FALSE)*$AB224*1000000","v":0},{"$f":"VLOOKUP(AP213,Assumptions!$A$4:$E$53,5,FALSE)*$AB224*1000000","v":0},{"$f":"VLOOKUP(AQ213,Assumptions!$A$4:$E$53,5,FALSE)*$AB224*1000000","v":0},{"$f":"VLOOKUP(AR213,Assumptions!$A$4:$E$53,5,FALSE)*$AB224*1000000","v":0},{"$f":"VLOOKUP(AS213,Assumptions!$A$4:$E$53,5,FALSE)*$AB224*1000000","v":0},{"$f":"VLOOKUP(AT213,Assumptions!$A$4:$E$53,5,FALSE)*$AB224*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX213,Assumptions!$A$4:$E$53,5,FALSE)*$AY224*1000000","v":0},{"$f":"VLOOKUP(AY213,Assumptions!$A$4:$E$53,5,FALSE)*$AY224*1000000","v":0},{"$f":"VLOOKUP(AZ213,Assumptions!$A$4:$E$53,5,FALSE)*$AY224*1000000","v":0},{"$f":"VLOOKUP(BA213,Assumptions!$A$4:$E$53,5,FALSE)*$AY224*1000000","v":0},{"$f":"VLOOKUP(BB213,Assumptions!$A$4:$E$53,5,FALSE)*$AY224*1000000","v":0},{"$f":"VLOOKUP(BC213,Assumptions!$A$4:$E$53,5,FALSE)*$AY224*1000000","v":0},{"$f":"VLOOKUP(BD213,Assumptions!$A$4:$E$53,5,FALSE)*$AY224*1000000","v":0},{"$f":"VLOOKUP(BE213,Assumptions!$A$4:$E$53,5,FALSE)*$AY224*1000000","v":0},{"$f":"VLOOKUP(BF213,Assumptions!$A$4:$E$53,5,FALSE)*$AY224*1000000","v":0},{"$f":"VLOOKUP(BG213,Assumptions!$A$4:$E$53,5,FALSE)*$AY224*1000000","v":0},{"$f":"VLOOKUP(BH213,Assumptions!$A$4:$E$53,5,FALSE)*$AY224*1000000","v":0},{"$f":"VLOOKUP(BI213,Assumptions!$A$4:$E$53,5,FALSE)*$AY224*1000000","v":0},{"$f":"VLOOKUP(BJ213,Assumptions!$A$4:$E$53,5,FALSE)*$AY224*1000000","v":0},{"$f":"VLOOKUP(BK213,Assumptions!$A$4:$E$53,5,FALSE)*$AY224*1000000","v":0},{"$f":"VLOOKUP(BL213,Assumptions!$A$4:$E$53,5,FALSE)*$AY224*1000000","v":0},{"$f":"VLOOKUP(BM213,Assumptions!$A$4:$E$53,5,FALSE)*$AY224*1000000","v":0},{"$f":"VLOOKUP(BN213,Assumptions!$A$4:$E$53,5,FALSE)*$AY224*1000000","v":0},{"$f":"VLOOKUP(BO213,Assumptions!$A$4:$E$53,5,FALSE)*$AY224*1000000","v":0},{"$f":"VLOOKUP(BP213,Assumptions!$A$4:$E$53,5,FALSE)*$AY224*1000000","v":0},{"$f":"VLOOKUP(BQ213,Assumptions!$A$4:$E$53,5,FALSE)*$AY224*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU213,Assumptions!$A$4:$E$53,5,FALSE)*$BV224*1000000","v":0},{"$f":"VLOOKUP(BV213,Assumptions!$A$4:$E$53,5,FALSE)*$BV224*1000000","v":0},{"$f":"VLOOKUP(BW213,Assumptions!$A$4:$E$53,5,FALSE)*$BV224*1000000","v":0},{"$f":"VLOOKUP(BX213,Assumptions!$A$4:$E$53,5,FALSE)*$BV224*1000000","v":0},{"$f":"VLOOKUP(BY213,Assumptions!$A$4:$E$53,5,FALSE)*$BV224*1000000","v":0},{"$f":"VLOOKUP(BZ213,Assumptions!$A$4:$E$53,5,FALSE)*$BV224*1000000","v":0},{"$f":"VLOOKUP(CA213,Assumptions!$A$4:$E$53,5,FALSE)*$BV224*1000000","v":0},{"$f":"VLOOKUP(CB213,Assumptions!$A$4:$E$53,5,FALSE)*$BV224*1000000","v":0},{"$f":"VLOOKUP(CC213,Assumptions!$A$4:$E$53,5,FALSE)*$BV224*1000000","v":0},{"$f":"VLOOKUP(CD213,Assumptions!$A$4:$E$53,5,FALSE)*$BV224*1000000","v":0},{"$f":"VLOOKUP(CE213,Assumptions!$A$4:$E$53,5,FALSE)*$BV224*1000000","v":0},{"$f":"VLOOKUP(CF213,Assumptions!$A$4:$E$53,5,FALSE)*$BV224*1000000","v":0},{"$f":"VLOOKUP(CG213,Assumptions!$A$4:$E$53,5,FALSE)*$BV224*1000000","v":0},{"$f":"VLOOKUP(CH213,Assumptions!$A$4:$E$53,5,FALSE)*$BV224*1000000","v":0},{"$f":"VLOOKUP(CI213,Assumptions!$A$4:$E$53,5,FALSE)*$BV224*1000000","v":0},{"$f":"VLOOKUP(CJ213,Assumptions!$A$4:$E$53,5,FALSE)*$BV224*1000000","v":0},{"$f":"VLOOKUP(CK213,Assumptions!$A$4:$E$53,5,FALSE)*$BV224*1000000","v":0},{"$f":"VLOOKUP(CL213,Assumptions!$A$4:$E$53,5,FALSE)*$BV224*1000000","v":0},{"$f":"VLOOKUP(CM213,Assumptions!$A$4:$E$53,5,FALSE)*$BV224*1000000","v":0},{"$f":"VLOOKUP(CN213,Assumptions!$A$4:$E$53,5,FALSE)*$BV224*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR213,Assumptions!$A$4:$E$53,5,FALSE)*$CS224*1000000","v":0},{"$f":"VLOOKUP(CS213,Assumptions!$A$4:$E$53,5,FALSE)*$CS224*1000000","v":0},{"$f":"VLOOKUP(CT213,Assumptions!$A$4:$E$53,5,FALSE)*$CS224*1000000","v":0},{"$f":"VLOOKUP(CU213,Assumptions!$A$4:$E$53,5,FALSE)*$CS224*1000000","v":0},{"$f":"VLOOKUP(CV213,Assumptions!$A$4:$E$53,5,FALSE)*$CS224*1000000","v":0},{"$f":"VLOOKUP(CW213,Assumptions!$A$4:$E$53,5,FALSE)*$CS224*1000000","v":0},{"$f":"VLOOKUP(CX213,Assumptions!$A$4:$E$53,5,FALSE)*$CS224*1000000","v":0},{"$f":"VLOOKUP(CY213,Assumptions!$A$4:$E$53,5,FALSE)*$CS224*1000000","v":0},{"$f":"VLOOKUP(CZ213,Assumptions!$A$4:$E$53,5,FALSE)*$CS224*1000000","v":0},{"$f":"VLOOKUP(DA213,Assumptions!$A$4:$E$53,5,FALSE)*$CS224*1000000","v":0},{"$f":"VLOOKUP(DB213,Assumptions!$A$4:$E$53,5,FALSE)*$CS224*1000000","v":0},{"$f":"VLOOKUP(DC213,Assumptions!$A$4:$E$53,5,FALSE)*$CS224*1000000","v":0},{"$f":"VLOOKUP(DD213,Assumptions!$A$4:$E$53,5,FALSE)*$CS224*1000000","v":0},{"$f":"VLOOKUP(DE213,Assumptions!$A$4:$E$53,5,FALSE)*$CS224*1000000","v":0},{"$f":"VLOOKUP(DF213,Assumptions!$A$4:$E$53,5,FALSE)*$CS224*1000000","v":0},{"$f":"VLOOKUP(DG213,Assumptions!$A$4:$E$53,5,FALSE)*$CS224*1000000","v":0},{"$f":"VLOOKUP(DH213,Assumptions!$A$4:$E$53,5,FALSE)*$CS224*1000000","v":0},{"$f":"VLOOKUP(DI213,Assumptions!$A$4:$E$53,5,FALSE)*$CS224*1000000","v":0},{"$f":"VLOOKUP(DJ213,Assumptions!$A$4:$E$53,5,FALSE)*$CS224*1000000","v":0},{"$f":"VLOOKUP(DK213,Assumptions!$A$4:$E$53,5,FALSE)*$CS224*1000000","v":0}]
[null,"Misc Charges",69291.799852708966,{"$f":"(D227+D228)*Misc_Rev","v":58923.400032296471},59104.93421797327,64274.76816220925,64463.636328987392,64656.281859101102,64852.780299817081,65053.208709347375,70740.781669398508,70949.307386673827,71162.003618294664,71378.953774547903,71600.242933926216,77857.407457055335,78087.636698472546,78322.470524718068,78562.001027488528,78806.322140314383,85690.124214016323,85944.315899800335,86203.59141930005,null,"Misc Charges",73453.818082863203,{"$f":"(AA227+AA228)*Misc_Rev","v":64463.636328987392},64656.281859101102,64852.780299817081,65053.208709347375,70740.781669398508,70949.307386673827,71162.003618294664,71378.953774547903,71600.242933926216,77857.407457055335,78087.636698472546,78322.470524718068,78562.001027488528,78806.322140314383,85690.124214016323,85944.315899800335,86203.59141930005,86468.052449189738,86737.802699677239,94311.001947655997,null,"Misc Charges",79430.160269640051,{"$f":"(AX227+AX228)*Misc_Rev","v":70740.781669398508},70949.307386673827,71162.003618294664,71378.953774547903,71600.242933926216,77857.407457055335,78087.636698472546,78322.470524718068,78562.001027488528,78806.322140314383,85690.124214016323,85944.315899800335,86203.59141930005,86468.052449189738,86737.802699677239,94311.001947655997,94591.650108263173,94877.911232082508,95169.897578378223,95467.723651599852,null,"Misc Charges",83938.062967845734,{"$f":"(BU227+BU228)*Misc_Rev","v":71378.953774547903},71600.242933926216,77857.407457055335,78087.636698472546,78322.470524718068,78562.001027488528,78806.322140314383,85690.124214016323,85944.315899800335,86203.59141930005,86468.052449189738,86737.802699677239,94311.001947655997,94591.650108263173,94877.911232082508,95169.897578378223,95467.723651599852,103799.36563801559,104109.22388459538,104425.27929610676,null,"Misc Charges",92384.401986148951,{"$f":"(CR227+CR228)*Misc_Rev","v":78562.001027488528},78806.322140314383,85690.124214016323,85944.315899800335,86203.59141930005,86468.052449189738,86737.802699677239,94311.001947655997,94591.650108263173,94877.911232082508,95169.897578378223,95467.723651599852,103799.36563801559,104109.22388459538,104425.27929610676,104747.65581584838,105076.47986598482,114242.52572802662,114584.63426978858,114933.58498238577]
[null,"Total Fixed Cost",8675864.2516299076,{"$f":"SUM(D227:D231)","v":10121285.601056917},{"$f":"SUM(E227:E230)","v":9833335.9519891161},9741757.924843803,9502267.9070600905,9268350.1226372253,9039604.6750213038,8815654.3751275092,8765466.6124641877,8548519.2749069072,8332051.9631096842,8115716.0101511572,7899514.0432081046,7869696.5674875919,7653770.6653308189,7437986.9502055515,7222348.2658524252,7006857.5128868772,6996390.2579720989,6781204.3028375218,6566175.3336748984,null,"Total Fixed Cost",9101178.3798762187,{"$f":"SUM(AA227:AA231)","v":10671877.471774299},{"$f":"SUM(AB227:AB230)","v":10368085.603513183},10111536.059381023,9861272.9114104919,9786152.8577945568,9547125.4859108366,9313112.7365317531,9083750.0070924107,8857061.9001198467,8817125.4625982195,8591080.598640332,8365177.9217139501,8139420.2755597057,7913810.5607930431,7893224.3440771475,7667919.4271414578,7442771.496177718,7217783.690905368,6992959.2138382373,6993661.2003794098,null,"Total Fixed Cost",9702367.9380919971,{"$f":"SUM(AX227:AX231)","v":11397143.96353334},{"$f":"SUM(AY227:AY230)","v":11072616.829722509},10800562.163045432,10535179.626626788,10275981.761024009,10208772.966957318,9960639.3549282216,9717441.9823737219,9477085.1169977635,9237265.7390401512,9202469.8591333069,8962955.2790066637,8723597.6848519742,8484400.2163886726,8245366.0761305913,8231858.3994808132,7993160.7806567643,7754636.4870307194,7516288.9851066358,7278121.8107185587,null,"Total Fixed Cost",10170253.83468681,{"$f":"SUM(BU227:BU231)","v":11832253.52694976},{"$f":"SUM(BV227:BV230)","v":11495676.089916121},11397630.336025406,11120313.677587155,10849464.406544333,10584619.022685504,10325340.355572756,10276096.741939304,10024952.196472473,9774371.8669075705,9523951.6630340535,9273694.7873657588,9248964.3753057644,8999044.0210714992,8749296.9920352399,8499726.7547009438,8250336.8449026486,8249026.7249139557,8000008.361970841,7751181.3640515553,null,"Total Fixed Cost",11012881.594144272,{"$f":"SUM(CR227:CR231)","v":12794757.025675941},{"$f":"SUM(CS227:CS230)","v":12430828.384853488},12329777.377631981,12031369.995314274,11739930.280134721,11454959.234364372,11175986.212502379,11127935.863729283,10857729.614547547,10588135.176786356,10318717.530727128,10049480.212203901,10028322.683490276,9759456.9118222296,9490782.505178012,9222303.2908580974,8954023.1727089696,8958631.5739492141,8690761.6735503785,8423103.0556007586]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D235:W235))","v":1108906.2217369035},{"$f":"HLOOKUP(D214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*D215","v":953104.92588},{"$f":"HLOOKUP(E214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*E215","v":972167.02439759986},{"$f":"HLOOKUP(F214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*F215","v":991610.36488555197},{"$f":"HLOOKUP(G214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*G215","v":1011442.5721832628},{"$f":"HLOOKUP(H214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*H215","v":1031671.4236269282},{"$f":"HLOOKUP(I214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*I215","v":1052304.8520994668},{"$f":"HLOOKUP(J214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*J215","v":1073350.949141456},{"$f":"HLOOKUP(K214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*K215","v":1094817.9681242851},{"$f":"HLOOKUP(L214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*L215","v":1116714.3274867709},{"$f":"HLOOKUP(M214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*M215","v":1139048.6140365065},{"$f":"HLOOKUP(N214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*N215","v":1161829.5863172365},{"$f":"HLOOKUP(O214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*O215","v":1185066.1780435813},{"$f":"HLOOKUP(P214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*P215","v":1208767.5016044532},{"$f":"HLOOKUP(Q214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q215","v":1232942.8516365422},{"$f":"HLOOKUP(R214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*R215","v":1257601.7086692732},{"$f":"HLOOKUP(S214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*S215","v":1282753.7428426589},{"$f":"HLOOKUP(T214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*T215","v":1308408.817699512},{"$f":"HLOOKUP(U214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*U215","v":1334576.9940535021},{"$f":"HLOOKUP(V214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*V215","v":1361268.5339345722},{"$f":"HLOOKUP(W214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*W215","v":1388493.9046132637},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA235:AT235))","v":1176780.1537569757},{"$f":"HLOOKUP(AA214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA215","v":1011442.5721832628},{"$f":"HLOOKUP(AB214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB215","v":1031671.4236269282},{"$f":"HLOOKUP(AC214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC215","v":1052304.8520994668},{"$f":"HLOOKUP(AD214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD215","v":1073350.949141456},{"$f":"HLOOKUP(AE214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE215","v":1094817.9681242851},{"$f":"HLOOKUP(AF214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF215","v":1116714.3274867709},{"$f":"HLOOKUP(AG214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG215","v":1139048.6140365065},{"$f":"HLOOKUP(AH214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH215","v":1161829.5863172365},{"$f":"HLOOKUP(AI214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI215","v":1185066.1780435813},{"$f":"HLOOKUP(AJ214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ215","v":1208767.5016044532},{"$f":"HLOOKUP(AK214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK215","v":1232942.8516365422},{"$f":"HLOOKUP(AL214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL215","v":1257601.7086692732},{"$f":"HLOOKUP(AM214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM215","v":1282753.7428426589},{"$f":"HLOOKUP(AN214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN215","v":1308408.817699512},{"$f":"HLOOKUP(AO214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO215","v":1334576.9940535021},{"$f":"HLOOKUP(AP214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP215","v":1361268.5339345722},{"$f":"HLOOKUP(AQ214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ215","v":1388493.9046132637},{"$f":"HLOOKUP(AR214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR215","v":1416263.7827055289},{"$f":"HLOOKUP(AS214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS215","v":1444589.0583596395},{"$f":"HLOOKUP(AT214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT215","v":1473480.8395268321},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX235:BQ235))","v":1273784.6836762957},{"$f":"HLOOKUP(AX214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX215","v":1094817.9681242851},{"$f":"HLOOKUP(AY214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY215","v":1116714.3274867709},{"$f":"HLOOKUP(AZ214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ215","v":1139048.6140365065},{"$f":"HLOOKUP(BA214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA215","v":1161829.5863172365},{"$f":"HLOOKUP(BB214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB215","v":1185066.1780435813},{"$f":"HLOOKUP(BC214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC215","v":1208767.5016044532},{"$f":"HLOOKUP(BD214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD215","v":1232942.8516365422},{"$f":"HLOOKUP(BE214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE215","v":1257601.7086692732},{"$f":"HLOOKUP(BF214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF215","v":1282753.7428426589},{"$f":"HLOOKUP(BG214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG215","v":1308408.817699512},{"$f":"HLOOKUP(BH214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH215","v":1334576.9940535021},{"$f":"HLOOKUP(BI214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI215","v":1361268.5339345722},{"$f":"HLOOKUP(BJ214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ215","v":1388493.9046132637},{"$f":"HLOOKUP(BK214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK215","v":1416263.7827055289},{"$f":"HLOOKUP(BL214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL215","v":1444589.0583596395},{"$f":"HLOOKUP(BM214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM215","v":1473480.8395268321},{"$f":"HLOOKUP(BN214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN215","v":1502950.4563173691},{"$f":"HLOOKUP(BO214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO215","v":1533009.4654437164},{"$f":"HLOOKUP(BP214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP215","v":1563669.6547525909},{"$f":"HLOOKUP(BQ214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ215","v":1594943.0478476423},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU235:CN235))","v":1351750.4965947545},{"$f":"HLOOKUP(BU214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU215","v":1161829.5863172365},{"$f":"HLOOKUP(BV214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV215","v":1185066.1780435813},{"$f":"HLOOKUP(BW214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW215","v":1208767.5016044532},{"$f":"HLOOKUP(BX214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX215","v":1232942.8516365422},{"$f":"HLOOKUP(BY214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY215","v":1257601.7086692732},{"$f":"HLOOKUP(BZ214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ215","v":1282753.7428426589},{"$f":"HLOOKUP(CA214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA215","v":1308408.817699512},{"$f":"HLOOKUP(CB214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB215","v":1334576.9940535021},{"$f":"HLOOKUP(CC214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC215","v":1361268.5339345722},{"$f":"HLOOKUP(CD214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD215","v":1388493.9046132637},{"$f":"HLOOKUP(CE214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE215","v":1416263.7827055289},{"$f":"HLOOKUP(CF214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF215","v":1444589.0583596395},{"$f":"HLOOKUP(CG214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG215","v":1473480.8395268321},{"$f":"HLOOKUP(CH214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH215","v":1502950.4563173691},{"$f":"HLOOKUP(CI214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI215","v":1533009.4654437164},{"$f":"HLOOKUP(CJ214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ215","v":1563669.6547525909},{"$f":"HLOOKUP(CK214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK215","v":1594943.0478476423},{"$f":"HLOOKUP(CL214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL215","v":1626841.9088045952},{"$f":"HLOOKUP(CM214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM215","v":1659378.7469806871},{"$f":"HLOOKUP(CN214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN215","v":1692566.3219203011},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR235:DK235))","v":1492441.7740063355},{"$f":"HLOOKUP(CR214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR215","v":1282753.7428426589},{"$f":"HLOOKUP(CS214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS215","v":1308408.817699512},{"$f":"HLOOKUP(CT214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT215","v":1334576.9940535021},{"$f":"HLOOKUP(CU214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU215","v":1361268.5339345722},{"$f":"HLOOKUP(CV214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV215","v":1388493.9046132637},{"$f":"HLOOKUP(CW214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW215","v":1416263.7827055289},{"$f":"HLOOKUP(CX214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX215","v":1444589.0583596395},{"$f":"HLOOKUP(CY214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY215","v":1473480.8395268321},{"$f":"HLOOKUP(CZ214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ215","v":1502950.4563173691},{"$f":"HLOOKUP(DA214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA215","v":1533009.4654437164},{"$f":"HLOOKUP(DB214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB215","v":1563669.6547525909},{"$f":"HLOOKUP(DC214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC215","v":1594943.0478476423},{"$f":"HLOOKUP(DD214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD215","v":1626841.9088045952},{"$f":"HLOOKUP(DE214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE215","v":1659378.7469806871},{"$f":"HLOOKUP(DF214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF215","v":1692566.3219203011},{"$f":"HLOOKUP(DG214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG215","v":1726417.6483587071},{"$f":"HLOOKUP(DH214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH215","v":1760946.0013258813},{"$f":"HLOOKUP(DI214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI215","v":1796164.921352399},{"$f":"HLOOKUP(DJ214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ215","v":1832088.219779447},{"$f":"HLOOKUP(DK214,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$11)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK215","v":1868729.984175036}]
[null,"Fuel Cost",13013476.312971845,{"$f":"HLOOKUP(D214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D216","v":8323669.7618285483},{"$f":"HLOOKUP(E214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E216","v":8497546.9446051642},{"$f":"HLOOKUP(F214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F216","v":8540746.9964848459},{"$f":"HLOOKUP(G214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G216","v":8979400.2983282506},{"$f":"HLOOKUP(H214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H216","v":9631725.7652501538},{"$f":"HLOOKUP(I214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I216","v":10987907.99226612},{"$f":"HLOOKUP(J214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J216","v":11717173.644861281},{"$f":"HLOOKUP(K214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K216","v":12055547.839068076},{"$f":"HLOOKUP(L214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L216","v":12738234.495926611},{"$f":"HLOOKUP(M214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M216","v":13436886.572500998},{"$f":"HLOOKUP(N214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N216","v":14360576.612914607},{"$f":"HLOOKUP(O214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O216","v":15573347.941382321},{"$f":"HLOOKUP(P214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P216","v":16523611.128968673},{"$f":"HLOOKUP(Q214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q216","v":17892615.585866313},{"$f":"HLOOKUP(R214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R216","v":18545568.007835303},{"$f":"HLOOKUP(S214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S216","v":19536856.535241723},{"$f":"HLOOKUP(T214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T216","v":20394149.041775256},{"$f":"HLOOKUP(U214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U216","v":21759244.341715373},{"$f":"HLOOKUP(V214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V216","v":22930643.609467901},{"$f":"HLOOKUP(W214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W216","v":24273974.32670375},null,"Fuel Cost",15457996.069533393,{"$f":"HLOOKUP(AA214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA216","v":8979400.2983282506},{"$f":"HLOOKUP(AB214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB216","v":9631725.7652501538},{"$f":"HLOOKUP(AC214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC216","v":10987907.99226612},{"$f":"HLOOKUP(AD214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD216","v":11717173.644861281},{"$f":"HLOOKUP(AE214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE216","v":12055547.839068076},{"$f":"HLOOKUP(AF214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF216","v":12738234.495926611},{"$f":"HLOOKUP(AG214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG216","v":13436886.572500998},{"$f":"HLOOKUP(AH214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH216","v":14360576.612914607},{"$f":"HLOOKUP(AI214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI216","v":15573347.941382321},{"$f":"HLOOKUP(AJ214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ216","v":16523611.128968673},{"$f":"HLOOKUP(AK214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK216","v":17892615.585866313},{"$f":"HLOOKUP(AL214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL216","v":18545568.007835303},{"$f":"HLOOKUP(AM214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM216","v":19536856.535241723},{"$f":"HLOOKUP(AN214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN216","v":20394149.041775256},{"$f":"HLOOKUP(AO214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO216","v":21759244.341715373},{"$f":"HLOOKUP(AP214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP216","v":22930643.609467901},{"$f":"HLOOKUP(AQ214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ216","v":24273974.32670375},{"$f":"HLOOKUP(AR214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR216","v":25396811.347314127},{"$f":"HLOOKUP(AS214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS216","v":26542668.686825741},{"$f":"HLOOKUP(AT214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT216","v":27838336.730439741},null,"Fuel Cost",19311741.187303133,{"$f":"HLOOKUP(AX214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX216","v":12055547.839068076},{"$f":"HLOOKUP(AY214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY216","v":12738234.495926611},{"$f":"HLOOKUP(AZ214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ216","v":13436886.572500998},{"$f":"HLOOKUP(BA214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA216","v":14360576.612914607},{"$f":"HLOOKUP(BB214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB216","v":15573347.941382321},{"$f":"HLOOKUP(BC214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC216","v":16523611.128968673},{"$f":"HLOOKUP(BD214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD216","v":17892615.585866313},{"$f":"HLOOKUP(BE214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE216","v":18545568.007835303},{"$f":"HLOOKUP(BF214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF216","v":19536856.535241723},{"$f":"HLOOKUP(BG214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG216","v":20394149.041775256},{"$f":"HLOOKUP(BH214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH216","v":21759244.341715373},{"$f":"HLOOKUP(BI214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI216","v":22930643.609467901},{"$f":"HLOOKUP(BJ214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ216","v":24273974.32670375},{"$f":"HLOOKUP(BK214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK216","v":25396811.347314127},{"$f":"HLOOKUP(BL214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL216","v":26542668.686825741},{"$f":"HLOOKUP(BM214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM216","v":27838336.730439741},{"$f":"HLOOKUP(BN214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN216","v":29210029.739825826},{"$f":"HLOOKUP(BO214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO216","v":30685690.366633769},{"$f":"HLOOKUP(BP214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP216","v":32051899.817549732},{"$f":"HLOOKUP(BQ214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ216","v":32051899.817549732},null,"Fuel Cost",22307321.20380652,{"$f":"HLOOKUP(BU214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU216","v":14360576.612914607},{"$f":"HLOOKUP(BV214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV216","v":15573347.941382321},{"$f":"HLOOKUP(BW214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW216","v":16523611.128968673},{"$f":"HLOOKUP(BX214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX216","v":17892615.585866313},{"$f":"HLOOKUP(BY214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY216","v":18545568.007835303},{"$f":"HLOOKUP(BZ214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ216","v":19536856.535241723},{"$f":"HLOOKUP(CA214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA216","v":20394149.041775256},{"$f":"HLOOKUP(CB214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB216","v":21759244.341715373},{"$f":"HLOOKUP(CC214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC216","v":22930643.609467901},{"$f":"HLOOKUP(CD214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD216","v":24273974.32670375},{"$f":"HLOOKUP(CE214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE216","v":25396811.347314127},{"$f":"HLOOKUP(CF214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF216","v":26542668.686825741},{"$f":"HLOOKUP(CG214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG216","v":27838336.730439741},{"$f":"HLOOKUP(CH214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH216","v":29210029.739825826},{"$f":"HLOOKUP(CI214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI216","v":30685690.366633769},{"$f":"HLOOKUP(CJ214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ216","v":32051899.817549732},{"$f":"HLOOKUP(CK214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK216","v":32051899.817549732},{"$f":"HLOOKUP(CL214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL216","v":32051899.817549732},{"$f":"HLOOKUP(CM214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM216","v":32051899.817549732},{"$f":"HLOOKUP(CN214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN216","v":32051899.817549732},null,"Fuel Cost",26846178.105027832,{"$f":"HLOOKUP(CR214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CR216","v":19536856.535241723},{"$f":"HLOOKUP(CS214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CS216","v":20394149.041775256},{"$f":"HLOOKUP(CT214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CT216","v":21759244.341715373},{"$f":"HLOOKUP(CU214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CU216","v":22930643.609467901},{"$f":"HLOOKUP(CV214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CV216","v":24273974.32670375},{"$f":"HLOOKUP(CW214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CW216","v":25396811.347314127},{"$f":"HLOOKUP(CX214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CX216","v":26542668.686825741},{"$f":"HLOOKUP(CY214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CY216","v":27838336.730439741},{"$f":"HLOOKUP(CZ214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CZ216","v":29210029.739825826},{"$f":"HLOOKUP(DA214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DA216","v":30685690.366633769},{"$f":"HLOOKUP(DB214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DB216","v":32051899.817549732},{"$f":"HLOOKUP(DC214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DC216","v":32051899.817549732},{"$f":"HLOOKUP(DD214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DD216","v":32051899.817549732},{"$f":"HLOOKUP(DE214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DE216","v":32051899.817549732},{"$f":"HLOOKUP(DF214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DF216","v":32051899.817549732},{"$f":"HLOOKUP(DG214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DG216","v":32051899.817549732},{"$f":"HLOOKUP(DH214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DH216","v":32051899.817549732},{"$f":"HLOOKUP(DI214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DI216","v":32051899.817549732},{"$f":"HLOOKUP(DJ214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DJ216","v":32051899.817549732},{"$f":"HLOOKUP(DK214,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DK216","v":32051899.817549732}]
[null,"Variable Fuel Transport",650.67381564859215,{"$f":"HLOOKUP(D214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*D236","v":416.18348809142742},{"$f":"HLOOKUP(E214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*E236","v":424.87734723025824},{"$f":"HLOOKUP(F214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*F236","v":427.03734982424231},{"$f":"HLOOKUP(G214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*G236","v":448.97001491641254},{"$f":"HLOOKUP(H214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*H236","v":481.58628826250771},{"$f":"HLOOKUP(I214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*I236","v":549.39539961330604},{"$f":"HLOOKUP(J214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*J236","v":585.8586822430641},{"$f":"HLOOKUP(K214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*K236","v":602.77739195340382},{"$f":"HLOOKUP(L214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*L236","v":636.91172479633053},{"$f":"HLOOKUP(M214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*M236","v":671.84432862504991},{"$f":"HLOOKUP(N214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*N236","v":718.02883064573041},{"$f":"HLOOKUP(O214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*O236","v":778.66739706911608},{"$f":"HLOOKUP(P214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*P236","v":826.18055644843366},{"$f":"HLOOKUP(Q214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*Q236","v":894.63077929331575},{"$f":"HLOOKUP(R214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*R236","v":927.27840039176522},{"$f":"HLOOKUP(S214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*S236","v":976.84282676208625},{"$f":"HLOOKUP(T214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*T236","v":1019.7074520887629},{"$f":"HLOOKUP(U214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*U236","v":1087.9622170857688},{"$f":"HLOOKUP(V214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*V236","v":1146.5321804733951},{"$f":"HLOOKUP(W214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*W236","v":1213.6987163351876},null,"Variable Fuel Transport",772.89980347666994,{"$f":"HLOOKUP(AA214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AA236","v":448.97001491641254},{"$f":"HLOOKUP(AB214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AB236","v":481.58628826250771},{"$f":"HLOOKUP(AC214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AC236","v":549.39539961330604},{"$f":"HLOOKUP(AD214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AD236","v":585.8586822430641},{"$f":"HLOOKUP(AE214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AE236","v":602.77739195340382},{"$f":"HLOOKUP(AF214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AF236","v":636.91172479633053},{"$f":"HLOOKUP(AG214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AG236","v":671.84432862504991},{"$f":"HLOOKUP(AH214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AH236","v":718.02883064573041},{"$f":"HLOOKUP(AI214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AI236","v":778.66739706911608},{"$f":"HLOOKUP(AJ214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AJ236","v":826.18055644843366},{"$f":"HLOOKUP(AK214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AK236","v":894.63077929331575},{"$f":"HLOOKUP(AL214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AL236","v":927.27840039176522},{"$f":"HLOOKUP(AM214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AM236","v":976.84282676208625},{"$f":"HLOOKUP(AN214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AN236","v":1019.7074520887629},{"$f":"HLOOKUP(AO214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AO236","v":1087.9622170857688},{"$f":"HLOOKUP(AP214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AP236","v":1146.5321804733951},{"$f":"HLOOKUP(AQ214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AQ236","v":1213.6987163351876},{"$f":"HLOOKUP(AR214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AR236","v":1269.8405673657064},{"$f":"HLOOKUP(AS214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AS236","v":1327.1334343412871},{"$f":"HLOOKUP(AT214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AT236","v":1391.9168365219871},null,"Variable Fuel Transport",965.58705936515673,{"$f":"HLOOKUP(AX214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AX236","v":602.77739195340382},{"$f":"HLOOKUP(AY214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AY236","v":636.91172479633053},{"$f":"HLOOKUP(AZ214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AZ236","v":671.84432862504991},{"$f":"HLOOKUP(BA214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BA236","v":718.02883064573041},{"$f":"HLOOKUP(BB214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BB236","v":778.66739706911608},{"$f":"HLOOKUP(BC214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BC236","v":826.18055644843366},{"$f":"HLOOKUP(BD214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BD236","v":894.63077929331575},{"$f":"HLOOKUP(BE214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BE236","v":927.27840039176522},{"$f":"HLOOKUP(BF214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BF236","v":976.84282676208625},{"$f":"HLOOKUP(BG214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BG236","v":1019.7074520887629},{"$f":"HLOOKUP(BH214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BH236","v":1087.9622170857688},{"$f":"HLOOKUP(BI214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BI236","v":1146.5321804733951},{"$f":"HLOOKUP(BJ214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BJ236","v":1213.6987163351876},{"$f":"HLOOKUP(BK214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BK236","v":1269.8405673657064},{"$f":"HLOOKUP(BL214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BL236","v":1327.1334343412871},{"$f":"HLOOKUP(BM214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BM236","v":1391.9168365219871},{"$f":"HLOOKUP(BN214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BN236","v":1460.5014869912914},{"$f":"HLOOKUP(BO214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BO236","v":1534.2845183316886},{"$f":"HLOOKUP(BP214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BP236","v":1602.5949908774867},{"$f":"HLOOKUP(BQ214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BQ236","v":1602.5949908774867},null,"Variable Fuel Transport",1115.3660601903262,{"$f":"HLOOKUP(BU214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BU236","v":718.02883064573041},{"$f":"HLOOKUP(BV214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BV236","v":778.66739706911608},{"$f":"HLOOKUP(BW214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BW236","v":826.18055644843366},{"$f":"HLOOKUP(BX214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BX236","v":894.63077929331575},{"$f":"HLOOKUP(BY214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BY236","v":927.27840039176522},{"$f":"HLOOKUP(BZ214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BZ236","v":976.84282676208625},{"$f":"HLOOKUP(CA214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CA236","v":1019.7074520887629},{"$f":"HLOOKUP(CB214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CB236","v":1087.9622170857688},{"$f":"HLOOKUP(CC214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CC236","v":1146.5321804733951},{"$f":"HLOOKUP(CD214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CD236","v":1213.6987163351876},{"$f":"HLOOKUP(CE214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CE236","v":1269.8405673657064},{"$f":"HLOOKUP(CF214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CF236","v":1327.1334343412871},{"$f":"HLOOKUP(CG214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CG236","v":1391.9168365219871},{"$f":"HLOOKUP(CH214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CH236","v":1460.5014869912914},{"$f":"HLOOKUP(CI214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CI236","v":1534.2845183316886},{"$f":"HLOOKUP(CJ214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CJ236","v":1602.5949908774867},{"$f":"HLOOKUP(CK214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CK236","v":1602.5949908774867},{"$f":"HLOOKUP(CL214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CL236","v":1602.5949908774867},{"$f":"HLOOKUP(CM214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CM236","v":1602.5949908774867},{"$f":"HLOOKUP(CN214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CN236","v":1602.5949908774867},null,"Variable Fuel Transport",1342.3089052513917,{"$f":"HLOOKUP(CR214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CR236","v":976.84282676208625},{"$f":"HLOOKUP(CS214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CS236","v":1019.7074520887629},{"$f":"HLOOKUP(CT214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CT236","v":1087.9622170857688},{"$f":"HLOOKUP(CU214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CU236","v":1146.5321804733951},{"$f":"HLOOKUP(CV214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CV236","v":1213.6987163351876},{"$f":"HLOOKUP(CW214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CW236","v":1269.8405673657064},{"$f":"HLOOKUP(CX214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CX236","v":1327.1334343412871},{"$f":"HLOOKUP(CY214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CY236","v":1391.9168365219871},{"$f":"HLOOKUP(CZ214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CZ236","v":1460.5014869912914},{"$f":"HLOOKUP(DA214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DA236","v":1534.2845183316886},{"$f":"HLOOKUP(DB214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DB236","v":1602.5949908774867},{"$f":"HLOOKUP(DC214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DC236","v":1602.5949908774867},{"$f":"HLOOKUP(DD214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DD236","v":1602.5949908774867},{"$f":"HLOOKUP(DE214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DE236","v":1602.5949908774867},{"$f":"HLOOKUP(DF214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DF236","v":1602.5949908774867},{"$f":"HLOOKUP(DG214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DG236","v":1602.5949908774867},{"$f":"HLOOKUP(DH214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DH236","v":1602.5949908774867},{"$f":"HLOOKUP(DI214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DI236","v":1602.5949908774867},{"$f":"HLOOKUP(DJ214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DJ236","v":1602.5949908774867},{"$f":"HLOOKUP(DK214,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DK236","v":1602.5949908774867}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA238:AT238))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX238:BQ238))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU238:CN238))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR238:DK238))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",457360.30742485402,{"$f":"(SUM(D235:D238))*Misc_Rev","v":300432.54917283205},306680.9764001983,308709.6899681557,323557.99496360793,345339.05025495455,389928.04437255632,414227.32089975046,425880.96664317849,448699.28844671481,472048.84208756877,502700.85500157572,542729.69920847518,574272.10460362025,619391.05616324919,641335.87708300247,674253.89332358656,702848.65592735936,747905.54270597734,786706.41215007822,831092.67562220001,null,"Misc Charges",538725.62280227116,{"$f":"(SUM(AA235:AA238))*Misc_Rev","v":323557.99496360793},345339.05025495455,389928.04437255632,414227.32089975046,425880.96664317849,448699.28844671481,472048.84208756877,502700.85500157572,542729.69920847518,574272.10460362025,619391.05616324919,641335.87708300247,674253.89332358656,702848.65592735936,747905.54270597734,786706.41215007822,831092.67562220001,868355.74752749025,906382.33270922105,949278.9760206315,null,"Misc Charges",666672.9393771285,{"$f":"(SUM(AX235:AX238))*Misc_Rev","v":425880.96664317849},448699.28844671481,472048.84208756877,502700.85500157572,542729.69920847518,574272.10460362025,619391.05616324919,641335.87708300247,674253.89332358656,702848.65592735936,747905.54270597734,786706.41215007822,831092.67562220001,868355.74752749025,906382.33270922105,949278.9760206315,994656.44755205605,1043420.061631839,1088658.5002272232,1089671.2577892132,null,"Misc Charges",766211.49796028784,{"$f":"(SUM(BU235:BU238))*Misc_Rev","v":502700.85500157572},542729.69920847518,574272.10460362025,619391.05616324919,641335.87708300247,674253.89332358656,702848.65592735936,747905.54270597734,786706.41215007822,831092.67562220001,868355.74752749025,906382.33270922105,949278.9760206315,994656.44755205605,1043420.061631839,1088658.5002272232,1089671.2577892132,1090704.2705024432,1091757.9434699377,1092832.6898967824,null,"Misc Charges",917761.33549423004,{"$f":"(SUM(CR235:CR238))*Misc_Rev","v":674253.89332358656},702848.65592735936,747905.54270597734,786706.41215007822,831092.67562220001,868355.74752749025,906382.33270922105,949278.9760206315,994656.44755205605,1043420.061631839,1088658.5002272232,1089671.2577892132,1090704.2705024432,1091757.9434699377,1092832.6898967824,1093928.9312521636,1095047.0974346525,1096187.6269407913,1097350.9670370531,1098537.5739352396]
[null,"Total Variable Cost",14149390.727728179,{"$f":"SUM(D235:D239)","v":9577623.4203694724},{"$f":"SUM(E235:E238)","v":9470138.8463499956},9532784.3987202216,9991291.8405264299,10663878.775165344,12040762.239765201,12791110.45268498,13150968.584584314,13855585.735138178,14576607.030866129,15523124.22806249,16759192.786822971,17733204.811129577,19126453.06828215,19804096.994904965,20820587.120911144,21703577.566926856,23094909.29798596,24293058.675582945,25663681.930033349,null,"Total Variable Cost",16663935.481660092,{"$f":"SUM(AA235:AA239)","v":10314849.835490039},{"$f":"SUM(AB235:AB238)","v":10663878.775165344},12040762.239765201,12791110.45268498,13150968.584584314,13855585.735138178,14576607.030866129,15523124.22806249,16759192.786822971,17733204.811129577,19126453.06828215,19804096.994904965,20820587.120911144,21703577.566926856,23094909.29798596,24293058.675582945,25663681.930033349,26814344.970587023,27988584.878619719,29313209.486803096,null,"Total Variable Cost",20623854.805611249,{"$f":"SUM(AX235:AX239)","v":13576849.551227493},{"$f":"SUM(AY235:AY238)","v":13855585.735138178},14576607.030866129,15523124.22806249,16759192.786822971,17733204.811129577,19126453.06828215,19804096.994904965,20820587.120911144,21703577.566926856,23094909.29798596,24293058.675582945,25663681.930033349,26814344.970587023,27988584.878619719,29313209.486803096,30714440.697630186,32220234.116595816,33617172.067293204,33648445.460388251,null,"Total Variable Cost",23704289.969012942,{"$f":"SUM(BU235:BU239)","v":16025825.083064066},{"$f":"SUM(BV235:BV238)","v":16759192.786822971},17733204.811129577,19126453.06828215,19804096.994904965,20820587.120911144,21703577.566926856,23094909.29798596,24293058.675582945,25663681.930033349,26814344.970587023,27988584.878619719,29313209.486803096,30714440.697630186,32220234.116595816,33617172.067293204,33648445.460388251,33680344.321345203,33712881.159521297,33746068.734460913,null,"Total Variable Cost",28399115.764975023,{"$f":"SUM(CR235:CR239)","v":21494841.014234729},{"$f":"SUM(CS235:CS238)","v":21703577.566926856},23094909.29798596,24293058.675582945,25663681.930033349,26814344.970587023,27988584.878619719,29313209.486803096,30714440.697630186,32220234.116595816,33617172.067293204,33648445.460388251,33680344.321345203,33712881.159521297,33746068.734460913,33779920.060899317,33814448.41386649,33849667.333893009,33885590.632320061,33922232.396715648]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D242:W242))","v":22825254.979358084},{"$f":"D240+D232","v":19698909.021426387},19303474.798339114,19274542.323564023,19493559.747586519,19932228.897802569,21080366.914786503,21606764.827812489,21916435.1970485,22404105.010045085,22908658.993975814,23638840.238213647,24658706.830031075,25602901.378617167,26780223.73361297,27242083.945110515,28042935.386763569,28710435.079813734,30091299.555958059,31074262.978420466,32229857.263708249,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA242:AT242))","v":25765113.861536309},{"$f":"AA240+AA232","v":20986727.307264335},21031964.378678527,22152298.299146224,22652383.364095472,22937121.442378871,23402711.221049014,23889719.767397881,24606874.235154901,25616254.686942816,26550330.273727797,27717533.66692248,28169274.916618913,28960007.396470848,29617388.127719898,30988133.642063107,31960978.102724403,33106453.426211067,34032128.661492392,34981544.092457958,36306870.687182508,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX242:BQ242))","v":30326222.743703246},{"$f":"AX240+AX232","v":24973993.514760833},24928202.564860687,25377169.19391156,26058303.854689278,27035174.54784698,27941977.778086893,29087092.423210371,29521538.977278687,30297672.237908907,30940843.305967007,32297379.157119267,33256013.954589609,34387279.614885323,35298745.186975695,36233950.954750314,37545067.886283912,38707601.478286952,39974870.603626534,41133461.052399844,40926567.271106809,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU242:CN242))","v":33874543.803699754},{"$f":"BU240+BU232","v":27858078.610013828},28254868.876739092,29130835.147154983,30246766.745869305,30653561.4014493,31405206.143596649,32028917.922499612,33371006.039925262,34318010.872055419,35438053.796940923,36338296.633621074,37262279.66598548,38562173.862108856,39713484.718701683,40969531.10863106,42116898.821994148,41898782.3052909,41929371.046259157,41712889.521492139,41497250.098512471,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR242:DK242))","v":39411997.359119304},{"$f":"CR240+CR232","v":34289598.039910674},34134405.951780342,35424686.675617941,36324428.670897216,37403612.210168071,38269304.204951391,39164571.091122098,40441145.350532383,41572170.312177733,42808369.293382168,43935889.59802033,43697925.672592148,43708667.004835479,43472338.071343526,43236851.239638925,43002223.351757415,42768471.586575463,42808298.907842219,42576352.305870444,42345335.452316403]
[]
[null,"$/MWh",{"$f":"C242/AVERAGE(D215:W215)","v":62.289561819749878},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z242/AVERAGE(AA215:AT215)","v":70.312364708409277},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW242/AVERAGE(AX215:BQ215)","v":82.759519140606457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT242/AVERAGE(BU215:CN215)","v":92.442800410535497},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ242/AVERAGE(CR215:DK215)","v":107.55437554414219}]
[null,"Fixed Cost $/kW-yr",{"$f":"C232/D221/1000","v":193.22637531469726},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z232/AA221/1000","v":202.69885033131891},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW232/AX221/1000","v":216.08837278601328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT232/BU221/1000","v":226.5089940910203},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ232/CR221/1000","v":245.27575933506174}]
[null,"Variable Cost $/MWh",{"$f":"C240/AVERAGE(D215:W215)","v":38.61334075977129},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z240/AVERAGE(AA215:AT215)","v":45.475471808919139},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW240/AVERAGE(AX215:BQ215)","v":56.281994660626388},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT240/AVERAGE(BU215:CN215)","v":64.688426777856449},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ240/AVERAGE(CR215:DK215)","v":77.500491392906838}]
[]
[null,{"$f":"D249&\" \"&'Resource Options'!$B$14","v":"2020 Aero CT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA249&\" \"&'Resource Options'!$B$14","v":"2023 Aero CT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX249&\" \"&'Resource Options'!$B$14","v":"2027 Aero CT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU249&\" \"&'Resource Options'!$B$14","v":"2030 Aero CT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR249&\" \"&'Resource Options'!$B$14","v":"2035 Aero CT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2020,{"$f":"D249+1","v":2021},{"$f":"E249+1","v":2022},{"$f":"F249+1","v":2023},{"$f":"G249+1","v":2024},{"$f":"H249+1","v":2025},{"$f":"I249+1","v":2026},{"$f":"J249+1","v":2027},{"$f":"K249+1","v":2028},{"$f":"L249+1","v":2029},{"$f":"M249+1","v":2030},{"$f":"N249+1","v":2031},{"$f":"O249+1","v":2032},{"$f":"P249+1","v":2033},{"$f":"Q249+1","v":2034},{"$f":"R249+1","v":2035},{"$f":"S249+1","v":2036},{"$f":"T249+1","v":2037},{"$f":"U249+1","v":2038},{"$f":"V249+1","v":2039},null,"Year",null,2023,{"$f":"AA249+1","v":2024},{"$f":"AB249+1","v":2025},{"$f":"AC249+1","v":2026},{"$f":"AD249+1","v":2027},{"$f":"AE249+1","v":2028},{"$f":"AF249+1","v":2029},{"$f":"AG249+1","v":2030},{"$f":"AH249+1","v":2031},{"$f":"AI249+1","v":2032},{"$f":"AJ249+1","v":2033},{"$f":"AK249+1","v":2034},{"$f":"AL249+1","v":2035},{"$f":"AM249+1","v":2036},{"$f":"AN249+1","v":2037},{"$f":"AO249+1","v":2038},{"$f":"AP249+1","v":2039},{"$f":"AQ249+1","v":2040},{"$f":"AR249+1","v":2041},{"$f":"AS249+1","v":2042},null,"Year",null,2027,{"$f":"AX249+1","v":2028},{"$f":"AY249+1","v":2029},{"$f":"AZ249+1","v":2030},{"$f":"BA249+1","v":2031},{"$f":"BB249+1","v":2032},{"$f":"BC249+1","v":2033},{"$f":"BD249+1","v":2034},{"$f":"BE249+1","v":2035},{"$f":"BF249+1","v":2036},{"$f":"BG249+1","v":2037},{"$f":"BH249+1","v":2038},{"$f":"BI249+1","v":2039},{"$f":"BJ249+1","v":2040},{"$f":"BK249+1","v":2041},{"$f":"BL249+1","v":2042},{"$f":"BM249+1","v":2043},{"$f":"BN249+1","v":2044},{"$f":"BO249+1","v":2045},{"$f":"BP249+1","v":2046},null,"Year",null,2030,{"$f":"BU249+1","v":2031},{"$f":"BV249+1","v":2032},{"$f":"BW249+1","v":2033},{"$f":"BX249+1","v":2034},{"$f":"BY249+1","v":2035},{"$f":"BZ249+1","v":2036},{"$f":"CA249+1","v":2037},{"$f":"CB249+1","v":2038},{"$f":"CC249+1","v":2039},{"$f":"CD249+1","v":2040},{"$f":"CE249+1","v":2041},{"$f":"CF249+1","v":2042},{"$f":"CG249+1","v":2043},{"$f":"CH249+1","v":2044},{"$f":"CI249+1","v":2045},{"$f":"CJ249+1","v":2046},{"$f":"CK249+1","v":2047},{"$f":"CL249+1","v":2048},{"$f":"CM249+1","v":2049},null,"Year",null,2035,{"$f":"CR249+1","v":2036},{"$f":"CS249+1","v":2037},{"$f":"CT249+1","v":2038},{"$f":"CU249+1","v":2039},{"$f":"CV249+1","v":2040},{"$f":"CW249+1","v":2041},{"$f":"CX249+1","v":2042},{"$f":"CY249+1","v":2043},{"$f":"CZ249+1","v":2044},{"$f":"DA249+1","v":2045},{"$f":"DB249+1","v":2046},{"$f":"DC249+1","v":2047},{"$f":"DD249+1","v":2048},{"$f":"DE249+1","v":2049},{"$f":"DF249+1","v":2050},{"$f":"DG249+1","v":2051},{"$f":"DH249+1","v":2052},{"$f":"DI249+1","v":2053},{"$f":"DJ249+1","v":2054}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$14/100*'Resource Options'!$J$14*8760)*(1+'Resource Options'!$X$14)^($D249-$D$4)","v":345349.33919999999},{"$f":"D250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"E250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"F250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"G250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"H250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"I250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"J250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"K250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"L250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"M250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"N250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"O250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"P250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"Q250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"R250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"S250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"T250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"U250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"V250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},null,"MWh",null,{"$f":"('Resource Options'!$V$14/100*'Resource Options'!$J$14*8760)*(1+'Resource Options'!$X$14)^($D249-$D$4)","v":345349.33919999999},{"$f":"AA250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"AB250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"AC250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"AD250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"AE250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"AF250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"AG250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"AH250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"AI250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"AJ250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"AK250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"AL250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"AM250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"AN250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"AO250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"AP250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"AQ250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"AR250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"AS250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},null,"MWh",null,{"$f":"('Resource Options'!$V$14/100*'Resource Options'!$J$14*8760)*(1+'Resource Options'!$X$14)^($D249-$D$4)","v":345349.33919999999},{"$f":"AX250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"AY250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"AZ250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"BA250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"BB250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"BC250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"BD250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"BE250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"BF250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"BG250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"BH250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"BI250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"BJ250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"BK250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"BL250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"BM250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"BN250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"BO250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"BP250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},null,"MWh",null,{"$f":"('Resource Options'!$V$14/100*'Resource Options'!$J$14*8760)*(1+'Resource Options'!$X$14)^($D249-$D$4)","v":345349.33919999999},{"$f":"BU250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"BV250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"BW250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"BX250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"BY250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"BZ250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"CA250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"CB250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"CC250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"CD250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"CE250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"CF250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"CG250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"CH250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"CI250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"CJ250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"CK250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"CL250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"CM250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},null,"MWh",null,{"$f":"('Resource Options'!$V$14/100*'Resource Options'!$J$14*8760)*(1+'Resource Options'!$X$14)^($D249-$D$4)","v":345349.33919999999},{"$f":"CR250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"CS250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"CT250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"CU250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"CV250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"CW250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"CX250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"CY250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"CZ250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"DA250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"DB250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"DC250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"DD250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"DE250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"DF250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"DG250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"DH250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"DI250*(1-'Resource Options'!$AA$14)","v":345349.33919999999},{"$f":"DJ250*(1-'Resource Options'!$AA$14)","v":345349.33919999999}]
[null,"Fuel (Dth)",null,{"$f":"D250*$D255/1000","v":3198174.5016310038},{"$f":"E250*$D255/1000","v":3198174.5016310038},3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,null,"Fuel (Dth)",null,{"$f":"AA250*$D255/1000","v":3198174.5016310038},{"$f":"AB250*$D255/1000","v":3198174.5016310038},3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,null,"Fuel (Dth)",null,{"$f":"AX250*$D255/1000","v":3198174.5016310038},{"$f":"AY250*$D255/1000","v":3198174.5016310038},3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,null,"Fuel (Dth)",null,{"$f":"BU250*$D255/1000","v":3198174.5016310038},{"$f":"BV250*$D255/1000","v":3198174.5016310038},3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,null,"Fuel (Dth)",null,{"$f":"CR250*$D255/1000","v":3198174.5016310038},{"$f":"CS250*$D255/1000","v":3198174.5016310038},3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038,3198174.5016310038]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$14*D250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*E250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*F250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*G250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*H250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*I250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*J250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*K250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*L250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*M250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*N250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*O250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*P250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*Q250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*R250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*S250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*T250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*U250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*V250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*W250*$D255/1000/2204.62","v":169728.305418089},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$14*AA250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*AB250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*AC250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*AD250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*AE250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*AF250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*AG250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*AH250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*AI250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*AJ250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*AK250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*AL250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*AM250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*AN250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*AO250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*AP250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*AQ250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*AR250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*AS250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*AT250*$D255/1000/2204.62","v":169728.305418089},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$14*AX250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*AY250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*AZ250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*BA250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*BB250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*BC250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*BD250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*BE250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*BF250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*BG250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*BH250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*BI250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*BJ250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*BK250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*BL250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*BM250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*BN250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*BO250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*BP250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*BQ250*$D255/1000/2204.62","v":169728.305418089},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$14*BU250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*BV250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*BW250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*BX250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*BY250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*BZ250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*CA250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*CB250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*CC250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*CD250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*CE250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*CF250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*CG250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*CH250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*CI250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*CJ250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*CK250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*CL250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*CM250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*CN250*$D255/1000/2204.62","v":169728.305418089},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$14*CR250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*CS250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*CT250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*CU250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*CV250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*CW250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*CX250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*CY250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*CZ250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*DA250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*DB250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*DC250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*DD250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*DE250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*DF250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*DG250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*DH250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*DI250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*DJ250*$D255/1000/2204.62","v":169728.305418089},{"$f":"'Resource Options'!$AB$14*DK250*$D255/1000/2204.62","v":169728.305418089}]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses"]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D249,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$15)-ROW(Efficiency!$A$7)+1,FALSE)","v":9260.6938499999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA249,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$15)-ROW(Efficiency!$A$7)+1,FALSE)","v":9122.476836702017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX249,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$15)-ROW(Efficiency!$A$7)+1,FALSE)","v":8941.3911159566105},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU249,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$15)-ROW(Efficiency!$A$7)+1,FALSE)","v":8807.9397358770693},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(CR249,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$15)-ROW(Efficiency!$A$7)+1,FALSE)","v":8589.9322449867286}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$14","v":42.316000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$14","v":42.316000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$14","v":42.316000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$14","v":42.316000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$14","v":42.316000000000003}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D249,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":54.424302964379997},{"$f":"'Resource Options'!$N$14*(1.02^(D249-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA249,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":56.893497558209724},{"$f":"'Resource Options'!$N$14*(1.02^(AA249-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX249,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":60.360891172381571},{"$f":"'Resource Options'!$N$14*(1.02^(AX249-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU249,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":63.099424842884162},{"$f":"'Resource Options'!$N$14*(1.02^(BU249-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR249,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$182)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":67.942521920267026},{"$f":"'Resource Options'!$N$14*(1.02^(CR249-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D257*AFUDC!$Y$13","v":3.3892516973855789},{"$f":"E257*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA257*AFUDC!$Y$13","v":3.5430198030384874},{"$f":"AB257*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX257*AFUDC!$Y$13","v":3.758950353403594},{"$f":"AY257*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU257*AFUDC!$Y$13","v":3.9294914423206744},{"$f":"BV257*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR257*AFUDC!$Y$13","v":4.2310933755758615},{"$f":"CS257*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D257:D258)","v":57.813554661765579},{"$f":"SUM(E257:E258)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA257:AA258)","v":60.436517361248214},{"$f":"SUM(AB257:AB258)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX257:AX258)","v":64.119841525785162},{"$f":"SUM(AY257:AY258)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU257:BU258)","v":67.028916285204829},{"$f":"SUM(BV257:BV258)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR257:CR258)","v":72.173615295842893},{"$f":"SUM(CS257:CS258)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D262:W262))","v":307333.7877340769},{"$f":"HLOOKUP(D249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":264153.39840000001},{"$f":"HLOOKUP(E249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":269436.46636800002},{"$f":"HLOOKUP(F249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":274825.19569536002},{"$f":"HLOOKUP(G249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":280321.69960926729},{"$f":"HLOOKUP(H249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":285928.13360145257},{"$f":"HLOOKUP(I249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":291646.69627348165},{"$f":"HLOOKUP(J249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":297479.63019895129},{"$f":"HLOOKUP(K249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":303429.22280293028},{"$f":"HLOOKUP(L249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":309497.80725898891},{"$f":"HLOOKUP(M249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":315687.76340416865},{"$f":"HLOOKUP(N249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":322001.51867225207},{"$f":"HLOOKUP(O249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":328441.54904569715},{"$f":"HLOOKUP(P249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":335010.38002661109},{"$f":"HLOOKUP(Q249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":341710.58762714331},{"$f":"HLOOKUP(R249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":348544.79937968618},{"$f":"HLOOKUP(S249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":355515.69536727999},{"$f":"HLOOKUP(T249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":362626.00927462557},{"$f":"HLOOKUP(U249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":369878.52946011804},{"$f":"HLOOKUP(V249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":377276.10004932043},{"$f":"HLOOKUP(W249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":384821.62205030693},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA262:AT262))","v":326145.07421370439},{"$f":"HLOOKUP(AA249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":280321.69960926729},{"$f":"HLOOKUP(AB249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":285928.13360145257},{"$f":"HLOOKUP(AC249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":291646.69627348165},{"$f":"HLOOKUP(AD249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":297479.63019895129},{"$f":"HLOOKUP(AE249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":303429.22280293028},{"$f":"HLOOKUP(AF249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":309497.80725898891},{"$f":"HLOOKUP(AG249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":315687.76340416865},{"$f":"HLOOKUP(AH249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":322001.51867225207},{"$f":"HLOOKUP(AI249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":328441.54904569715},{"$f":"HLOOKUP(AJ249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":335010.38002661109},{"$f":"HLOOKUP(AK249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":341710.58762714331},{"$f":"HLOOKUP(AL249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":348544.79937968618},{"$f":"HLOOKUP(AM249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":355515.69536727999},{"$f":"HLOOKUP(AN249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":362626.00927462557},{"$f":"HLOOKUP(AO249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":369878.52946011804},{"$f":"HLOOKUP(AP249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":377276.10004932043},{"$f":"HLOOKUP(AQ249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":384821.62205030693},{"$f":"HLOOKUP(AR249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":392518.054491313},{"$f":"HLOOKUP(AS249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":400368.41558113921},{"$f":"HLOOKUP(AT249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":408375.78389276203},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX262:BQ262))","v":353029.91715450026},{"$f":"HLOOKUP(AX249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":303429.22280293028},{"$f":"HLOOKUP(AY249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":309497.80725898891},{"$f":"HLOOKUP(AZ249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":315687.76340416865},{"$f":"HLOOKUP(BA249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":322001.51867225207},{"$f":"HLOOKUP(BB249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":328441.54904569715},{"$f":"HLOOKUP(BC249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":335010.38002661109},{"$f":"HLOOKUP(BD249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":341710.58762714331},{"$f":"HLOOKUP(BE249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":348544.79937968618},{"$f":"HLOOKUP(BF249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":355515.69536727999},{"$f":"HLOOKUP(BG249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":362626.00927462557},{"$f":"HLOOKUP(BH249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":369878.52946011804},{"$f":"HLOOKUP(BI249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":377276.10004932043},{"$f":"HLOOKUP(BJ249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":384821.62205030693},{"$f":"HLOOKUP(BK249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":392518.054491313},{"$f":"HLOOKUP(BL249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":400368.41558113921},{"$f":"HLOOKUP(BM249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":408375.78389276203},{"$f":"HLOOKUP(BN249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":416543.29957061732},{"$f":"HLOOKUP(BO249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":424874.1655620297},{"$f":"HLOOKUP(BP249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":433371.64887327026},{"$f":"HLOOKUP(BQ249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":442039.08185073565},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU262:CN262))","v":374638.17232369294},{"$f":"HLOOKUP(BU249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":322001.51867225207},{"$f":"HLOOKUP(BV249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":328441.54904569715},{"$f":"HLOOKUP(BW249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":335010.38002661109},{"$f":"HLOOKUP(BX249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":341710.58762714331},{"$f":"HLOOKUP(BY249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":348544.79937968618},{"$f":"HLOOKUP(BZ249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":355515.69536727999},{"$f":"HLOOKUP(CA249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":362626.00927462557},{"$f":"HLOOKUP(CB249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":369878.52946011804},{"$f":"HLOOKUP(CC249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":377276.10004932043},{"$f":"HLOOKUP(CD249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":384821.62205030693},{"$f":"HLOOKUP(CE249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":392518.054491313},{"$f":"HLOOKUP(CF249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":400368.41558113921},{"$f":"HLOOKUP(CG249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":408375.78389276203},{"$f":"HLOOKUP(CH249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":416543.29957061732},{"$f":"HLOOKUP(CI249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":424874.1655620297},{"$f":"HLOOKUP(CJ249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":433371.64887327026},{"$f":"HLOOKUP(CK249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":442039.08185073565},{"$f":"HLOOKUP(CL249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":450879.86348775041},{"$f":"HLOOKUP(CM249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":459897.46075750532},{"$f":"HLOOKUP(CN249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":469095.40997265547},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR262:DK262))","v":413630.8142085229},{"$f":"HLOOKUP(CR249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":355515.69536727999},{"$f":"HLOOKUP(CS249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":362626.00927462557},{"$f":"HLOOKUP(CT249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":369878.52946011804},{"$f":"HLOOKUP(CU249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":377276.10004932043},{"$f":"HLOOKUP(CV249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":384821.62205030693},{"$f":"HLOOKUP(CW249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":392518.054491313},{"$f":"HLOOKUP(CX249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":400368.41558113921},{"$f":"HLOOKUP(CY249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":408375.78389276203},{"$f":"HLOOKUP(CZ249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":416543.29957061732},{"$f":"HLOOKUP(DA249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":424874.1655620297},{"$f":"HLOOKUP(DB249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":433371.64887327026},{"$f":"HLOOKUP(DC249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":442039.08185073565},{"$f":"HLOOKUP(DD249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":450879.86348775041},{"$f":"HLOOKUP(DE249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":459897.46075750532},{"$f":"HLOOKUP(DF249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":469095.40997265547},{"$f":"HLOOKUP(DG249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":478477.31817210867},{"$f":"HLOOKUP(DH249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":488046.86453555076},{"$f":"HLOOKUP(DI249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":497807.8018262618},{"$f":"HLOOKUP(DJ249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":507763.95786278712},{"$f":"HLOOKUP(DK249,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$12)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D256*1000","v":517919.23702004284}]
[null,"Fuel Transport",1531567.7324642651,{"$f":"($D255/1000*$D256*24*HLOOKUP(D249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1299877.9476148293},{"$f":"($D255/1000*$D256*24*HLOOKUP(E249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1299877.9476148293},{"$f":"($D255/1000*$D256*24*HLOOKUP(F249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1429865.7423763124},{"$f":"($D255/1000*$D256*24*HLOOKUP(G249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1429865.7423763124},{"$f":"($D255/1000*$D256*24*HLOOKUP(H249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1429865.7423763124},{"$f":"($D255/1000*$D256*24*HLOOKUP(I249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1429865.7423763124},{"$f":"($D255/1000*$D256*24*HLOOKUP(J249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1429865.7423763124},{"$f":"($D255/1000*$D256*24*HLOOKUP(K249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1572852.3166139438},{"$f":"($D255/1000*$D256*24*HLOOKUP(L249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1572852.3166139438},{"$f":"($D255/1000*$D256*24*HLOOKUP(M249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1572852.3166139438},{"$f":"($D255/1000*$D256*24*HLOOKUP(N249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1572852.3166139438},{"$f":"($D255/1000*$D256*24*HLOOKUP(O249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1572852.3166139438},{"$f":"($D255/1000*$D256*24*HLOOKUP(P249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1730137.5482753383},{"$f":"($D255/1000*$D256*24*HLOOKUP(Q249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1730137.5482753383},{"$f":"($D255/1000*$D256*24*HLOOKUP(R249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1730137.5482753383},{"$f":"($D255/1000*$D256*24*HLOOKUP(S249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1730137.5482753383},{"$f":"($D255/1000*$D256*24*HLOOKUP(T249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1730137.5482753383},{"$f":"($D255/1000*$D256*24*HLOOKUP(U249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},{"$f":"($D255/1000*$D256*24*HLOOKUP(V249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},{"$f":"($D255/1000*$D256*24*HLOOKUP(W249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},null,"Fuel Transport",1623246.7406605503,{"$f":"($D255/1000*$D256*24*HLOOKUP(AA249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1429865.7423763124},{"$f":"($D255/1000*$D256*24*HLOOKUP(AB249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1429865.7423763124},{"$f":"($D255/1000*$D256*24*HLOOKUP(AC249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1429865.7423763124},{"$f":"($D255/1000*$D256*24*HLOOKUP(AD249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1429865.7423763124},{"$f":"($D255/1000*$D256*24*HLOOKUP(AE249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1572852.3166139438},{"$f":"($D255/1000*$D256*24*HLOOKUP(AF249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1572852.3166139438},{"$f":"($D255/1000*$D256*24*HLOOKUP(AG249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1572852.3166139438},{"$f":"($D255/1000*$D256*24*HLOOKUP(AH249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1572852.3166139438},{"$f":"($D255/1000*$D256*24*HLOOKUP(AI249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1572852.3166139438},{"$f":"($D255/1000*$D256*24*HLOOKUP(AJ249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1730137.5482753383},{"$f":"($D255/1000*$D256*24*HLOOKUP(AK249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1730137.5482753383},{"$f":"($D255/1000*$D256*24*HLOOKUP(AL249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1730137.5482753383},{"$f":"($D255/1000*$D256*24*HLOOKUP(AM249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1730137.5482753383},{"$f":"($D255/1000*$D256*24*HLOOKUP(AN249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1730137.5482753383},{"$f":"($D255/1000*$D256*24*HLOOKUP(AO249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},{"$f":"($D255/1000*$D256*24*HLOOKUP(AP249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},{"$f":"($D255/1000*$D256*24*HLOOKUP(AQ249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},{"$f":"($D255/1000*$D256*24*HLOOKUP(AR249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},{"$f":"($D255/1000*$D256*24*HLOOKUP(AS249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},{"$f":"($D255/1000*$D256*24*HLOOKUP(AT249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2093466.4334131596},null,"Fuel Transport",1755004.3995464982,{"$f":"($D255/1000*$D256*24*HLOOKUP(AX249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1572852.3166139438},{"$f":"($D255/1000*$D256*24*HLOOKUP(AY249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1572852.3166139438},{"$f":"($D255/1000*$D256*24*HLOOKUP(AZ249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1572852.3166139438},{"$f":"($D255/1000*$D256*24*HLOOKUP(BA249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1572852.3166139438},{"$f":"($D255/1000*$D256*24*HLOOKUP(BB249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1572852.3166139438},{"$f":"($D255/1000*$D256*24*HLOOKUP(BC249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1730137.5482753383},{"$f":"($D255/1000*$D256*24*HLOOKUP(BD249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1730137.5482753383},{"$f":"($D255/1000*$D256*24*HLOOKUP(BE249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1730137.5482753383},{"$f":"($D255/1000*$D256*24*HLOOKUP(BF249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1730137.5482753383},{"$f":"($D255/1000*$D256*24*HLOOKUP(BG249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1730137.5482753383},{"$f":"($D255/1000*$D256*24*HLOOKUP(BH249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},{"$f":"($D255/1000*$D256*24*HLOOKUP(BI249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},{"$f":"($D255/1000*$D256*24*HLOOKUP(BJ249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},{"$f":"($D255/1000*$D256*24*HLOOKUP(BK249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},{"$f":"($D255/1000*$D256*24*HLOOKUP(BL249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},{"$f":"($D255/1000*$D256*24*HLOOKUP(BM249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2093466.4334131596},{"$f":"($D255/1000*$D256*24*HLOOKUP(BN249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2093466.4334131596},{"$f":"($D255/1000*$D256*24*HLOOKUP(BO249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2093466.4334131596},{"$f":"($D255/1000*$D256*24*HLOOKUP(BP249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2093466.4334131596},{"$f":"($D255/1000*$D256*24*HLOOKUP(BQ249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2093466.4334131596},null,"Fuel Transport",1853196.9562817605,{"$f":"($D255/1000*$D256*24*HLOOKUP(BU249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1572852.3166139438},{"$f":"($D255/1000*$D256*24*HLOOKUP(BV249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1572852.3166139438},{"$f":"($D255/1000*$D256*24*HLOOKUP(BW249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1730137.5482753383},{"$f":"($D255/1000*$D256*24*HLOOKUP(BX249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1730137.5482753383},{"$f":"($D255/1000*$D256*24*HLOOKUP(BY249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1730137.5482753383},{"$f":"($D255/1000*$D256*24*HLOOKUP(BZ249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1730137.5482753383},{"$f":"($D255/1000*$D256*24*HLOOKUP(CA249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1730137.5482753383},{"$f":"($D255/1000*$D256*24*HLOOKUP(CB249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},{"$f":"($D255/1000*$D256*24*HLOOKUP(CC249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},{"$f":"($D255/1000*$D256*24*HLOOKUP(CD249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},{"$f":"($D255/1000*$D256*24*HLOOKUP(CE249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},{"$f":"($D255/1000*$D256*24*HLOOKUP(CF249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},{"$f":"($D255/1000*$D256*24*HLOOKUP(CG249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2093466.4334131596},{"$f":"($D255/1000*$D256*24*HLOOKUP(CH249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2093466.4334131596},{"$f":"($D255/1000*$D256*24*HLOOKUP(CI249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2093466.4334131596},{"$f":"($D255/1000*$D256*24*HLOOKUP(CJ249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2093466.4334131596},{"$f":"($D255/1000*$D256*24*HLOOKUP(CK249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2093466.4334131596},{"$f":"($D255/1000*$D256*24*HLOOKUP(CL249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2302813.0767544755},{"$f":"($D255/1000*$D256*24*HLOOKUP(CM249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2302813.0767544755},{"$f":"($D255/1000*$D256*24*HLOOKUP(CN249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2302813.0767544755},null,"Fuel Transport",2038516.6519099369,{"$f":"($D255/1000*$D256*24*HLOOKUP(CR249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1730137.5482753383},{"$f":"($D255/1000*$D256*24*HLOOKUP(CS249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1730137.5482753383},{"$f":"($D255/1000*$D256*24*HLOOKUP(CT249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},{"$f":"($D255/1000*$D256*24*HLOOKUP(CU249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},{"$f":"($D255/1000*$D256*24*HLOOKUP(CV249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},{"$f":"($D255/1000*$D256*24*HLOOKUP(CW249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},{"$f":"($D255/1000*$D256*24*HLOOKUP(CX249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":1903151.3031028721},{"$f":"($D255/1000*$D256*24*HLOOKUP(CY249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2093466.4334131596},{"$f":"($D255/1000*$D256*24*HLOOKUP(CZ249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2093466.4334131596},{"$f":"($D255/1000*$D256*24*HLOOKUP(DA249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2093466.4334131596},{"$f":"($D255/1000*$D256*24*HLOOKUP(DB249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2093466.4334131596},{"$f":"($D255/1000*$D256*24*HLOOKUP(DC249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2093466.4334131596},{"$f":"($D255/1000*$D256*24*HLOOKUP(DD249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2302813.0767544755},{"$f":"($D255/1000*$D256*24*HLOOKUP(DE249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2302813.0767544755},{"$f":"($D255/1000*$D256*24*HLOOKUP(DF249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2302813.0767544755},{"$f":"($D255/1000*$D256*24*HLOOKUP(DG249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2302813.0767544755},{"$f":"($D255/1000*$D256*24*HLOOKUP(DH249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2302813.0767544755},{"$f":"($D255/1000*$D256*24*HLOOKUP(DI249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2533094.3844299233},{"$f":"($D255/1000*$D256*24*HLOOKUP(DJ249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2533094.3844299233},{"$f":"($D255/1000*$D256*24*HLOOKUP(DK249,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":2533094.3844299233}]
[null,"Capital Recovery & Taxes",6389045.070581153,{"$f":"VLOOKUP(D248,Assumptions!$A$4:$E$53,4,FALSE)*$D259*1000000","v":8063674.5763905076},{"$f":"VLOOKUP(E248,Assumptions!$A$4:$E$53,4,FALSE)*$D259*1000000","v":7834142.5906696375},{"$f":"VLOOKUP(F248,Assumptions!$A$4:$E$53,4,FALSE)*$D259*1000000","v":7588383.4396933448},{"$f":"VLOOKUP(G248,Assumptions!$A$4:$E$53,4,FALSE)*$D259*1000000","v":7348393.5780035621},{"$f":"VLOOKUP(H248,Assumptions!$A$4:$E$53,4,FALSE)*$D259*1000000","v":7113740.7245586468},{"$f":"VLOOKUP(I248,Assumptions!$A$4:$E$53,4,FALSE)*$D259*1000000","v":6884031.3927694131},{"$f":"VLOOKUP(J248,Assumptions!$A$4:$E$53,4,FALSE)*$D259*1000000","v":6658894.2643052218},{"$f":"VLOOKUP(K248,Assumptions!$A$4:$E$53,4,FALSE)*$D259*1000000","v":6437985.731158617},{"$f":"VLOOKUP(L248,Assumptions!$A$4:$E$53,4,FALSE)*$D259*1000000","v":6219454.7437410327},{"$f":"VLOOKUP(M248,Assumptions!$A$4:$E$53,4,FALSE)*$D259*1000000","v":6001267.3643309083},{"$f":"VLOOKUP(N248,Assumptions!$A$4:$E$53,4,FALSE)*$D259*1000000","v":5783079.984920783},{"$f":"VLOOKUP(O248,Assumptions!$A$4:$E$53,4,FALSE)*$D259*1000000","v":5564892.6055106577},{"$f":"VLOOKUP(P248,Assumptions!$A$4:$E$53,4,FALSE)*$D259*1000000","v":5346705.2261005333},{"$f":"VLOOKUP(Q248,Assumptions!$A$4:$E$53,4,FALSE)*$D259*1000000","v":5128517.846690407},{"$f":"VLOOKUP(R248,Assumptions!$A$4:$E$53,4,FALSE)*$D259*1000000","v":4910330.4672802817},{"$f":"VLOOKUP(S248,Assumptions!$A$4:$E$53,4,FALSE)*$D259*1000000","v":4692143.0878701583},{"$f":"VLOOKUP(T248,Assumptions!$A$4:$E$53,4,FALSE)*$D259*1000000","v":4473955.7084600329},{"$f":"VLOOKUP(U248,Assumptions!$A$4:$E$53,4,FALSE)*$D259*1000000","v":4255768.3290499086},{"$f":"VLOOKUP(V248,Assumptions!$A$4:$E$53,4,FALSE)*$D259*1000000","v":4037580.9496397828},{"$f":"VLOOKUP(W248,Assumptions!$A$4:$E$53,4,FALSE)*$D259*1000000","v":3819393.5702296593},null,"Capital Recovery & Taxes",6678911.815559743,{"$f":"VLOOKUP(AA248,Assumptions!$A$4:$E$53,4,FALSE)*$AA259*1000000","v":8429518.1533575282},{"$f":"VLOOKUP(AB248,Assumptions!$A$4:$E$53,4,FALSE)*$AA259*1000000","v":8189572.4534063842},{"$f":"VLOOKUP(AC248,Assumptions!$A$4:$E$53,4,FALSE)*$AA259*1000000","v":7932663.3724553892},{"$f":"VLOOKUP(AD248,Assumptions!$A$4:$E$53,4,FALSE)*$AA259*1000000","v":7681785.3296262678},{"$f":"VLOOKUP(AE248,Assumptions!$A$4:$E$53,4,FALSE)*$AA259*1000000","v":7436486.431572713},{"$f":"VLOOKUP(AF248,Assumptions!$A$4:$E$53,4,FALSE)*$AA259*1000000","v":7196355.3394794939},{"$f":"VLOOKUP(AG248,Assumptions!$A$4:$E$53,4,FALSE)*$AA259*1000000","v":6961003.8885491444},{"$f":"VLOOKUP(AH248,Assumptions!$A$4:$E$53,4,FALSE)*$AA259*1000000","v":6730072.8815063927},{"$f":"VLOOKUP(AI248,Assumptions!$A$4:$E$53,4,FALSE)*$AA259*1000000","v":6501627.2878683321},{"$f":"VLOOKUP(AJ248,Assumptions!$A$4:$E$53,4,FALSE)*$AA259*1000000","v":6273540.8915055431},{"$f":"VLOOKUP(AK248,Assumptions!$A$4:$E$53,4,FALSE)*$AA259*1000000","v":6045454.4951427532},{"$f":"VLOOKUP(AL248,Assumptions!$A$4:$E$53,4,FALSE)*$AA259*1000000","v":5817368.0987799633},{"$f":"VLOOKUP(AM248,Assumptions!$A$4:$E$53,4,FALSE)*$AA259*1000000","v":5589281.7024171734},{"$f":"VLOOKUP(AN248,Assumptions!$A$4:$E$53,4,FALSE)*$AA259*1000000","v":5361195.3060543826},{"$f":"VLOOKUP(AO248,Assumptions!$A$4:$E$53,4,FALSE)*$AA259*1000000","v":5133108.9096915927},{"$f":"VLOOKUP(AP248,Assumptions!$A$4:$E$53,4,FALSE)*$AA259*1000000","v":4905022.5133288037},{"$f":"VLOOKUP(AQ248,Assumptions!$A$4:$E$53,4,FALSE)*$AA259*1000000","v":4676936.1169660138},{"$f":"VLOOKUP(AR248,Assumptions!$A$4:$E$53,4,FALSE)*$AA259*1000000","v":4448849.7206032248},{"$f":"VLOOKUP(AS248,Assumptions!$A$4:$E$53,4,FALSE)*$AA259*1000000","v":4220763.3242404349},{"$f":"VLOOKUP(AT248,Assumptions!$A$4:$E$53,4,FALSE)*$AA259*1000000","v":3992676.9278776469},null,"Capital Recovery & Taxes",7085960.3742319299,{"$f":"VLOOKUP(AX248,Assumptions!$A$4:$E$53,4,FALSE)*$AX259*1000000","v":8943258.012391381},{"$f":"VLOOKUP(AY248,Assumptions!$A$4:$E$53,4,FALSE)*$AX259*1000000","v":8688688.7399149686},{"$f":"VLOOKUP(AZ248,Assumptions!$A$4:$E$53,4,FALSE)*$AX259*1000000","v":8416122.2473977264},{"$f":"VLOOKUP(BA248,Assumptions!$A$4:$E$53,4,FALSE)*$AX259*1000000","v":8149954.3566777874},{"$f":"VLOOKUP(BB248,Assumptions!$A$4:$E$53,4,FALSE)*$AX259*1000000","v":7889705.6336147217},{"$f":"VLOOKUP(BC248,Assumptions!$A$4:$E$53,4,FALSE)*$AX259*1000000","v":7634939.670208903},{"$f":"VLOOKUP(BD248,Assumptions!$A$4:$E$53,4,FALSE)*$AX259*1000000","v":7385244.6448268853},{"$f":"VLOOKUP(BE248,Assumptions!$A$4:$E$53,4,FALSE)*$AX259*1000000","v":7140239.4687929396},{"$f":"VLOOKUP(BF248,Assumptions!$A$4:$E$53,4,FALSE)*$AX259*1000000","v":6897871.1805313695},{"$f":"VLOOKUP(BG248,Assumptions!$A$4:$E$53,4,FALSE)*$AX259*1000000","v":6655883.9809455294},{"$f":"VLOOKUP(BH248,Assumptions!$A$4:$E$53,4,FALSE)*$AX259*1000000","v":6413896.7813596884},{"$f":"VLOOKUP(BI248,Assumptions!$A$4:$E$53,4,FALSE)*$AX259*1000000","v":6171909.5817738483},{"$f":"VLOOKUP(BJ248,Assumptions!$A$4:$E$53,4,FALSE)*$AX259*1000000","v":5929922.3821880072},{"$f":"VLOOKUP(BK248,Assumptions!$A$4:$E$53,4,FALSE)*$AX259*1000000","v":5687935.1826021653},{"$f":"VLOOKUP(BL248,Assumptions!$A$4:$E$53,4,FALSE)*$AX259*1000000","v":5445947.9830163242},{"$f":"VLOOKUP(BM248,Assumptions!$A$4:$E$53,4,FALSE)*$AX259*1000000","v":5203960.7834304841},{"$f":"VLOOKUP(BN248,Assumptions!$A$4:$E$53,4,FALSE)*$AX259*1000000","v":4961973.583844644},{"$f":"VLOOKUP(BO248,Assumptions!$A$4:$E$53,4,FALSE)*$AX259*1000000","v":4719986.3842588039},{"$f":"VLOOKUP(BP248,Assumptions!$A$4:$E$53,4,FALSE)*$AX259*1000000","v":4477999.1846729629},{"$f":"VLOOKUP(BQ248,Assumptions!$A$4:$E$53,4,FALSE)*$AX259*1000000","v":4236011.9850871246},null,"Capital Recovery & Taxes",7407445.7051436817,{"$f":"VLOOKUP(BU248,Assumptions!$A$4:$E$53,4,FALSE)*$BU259*1000000","v":9349007.7075206656},{"$f":"VLOOKUP(BV248,Assumptions!$A$4:$E$53,4,FALSE)*$BU259*1000000","v":9082888.7956898417},{"$f":"VLOOKUP(BW248,Assumptions!$A$4:$E$53,4,FALSE)*$BU259*1000000","v":8797956.1418600101},{"$f":"VLOOKUP(BX248,Assumptions!$A$4:$E$53,4,FALSE)*$BU259*1000000","v":8519712.3901548255},{"$f":"VLOOKUP(BY248,Assumptions!$A$4:$E$53,4,FALSE)*$BU259*1000000","v":8247656.3548243167},{"$f":"VLOOKUP(BZ248,Assumptions!$A$4:$E$53,4,FALSE)*$BU259*1000000","v":7981331.8283268362},{"$f":"VLOOKUP(CA248,Assumptions!$A$4:$E$53,4,FALSE)*$BU259*1000000","v":7720308.304954078},{"$f":"VLOOKUP(CB248,Assumptions!$A$4:$E$53,4,FALSE)*$BU259*1000000","v":7464187.406289394},{"$f":"VLOOKUP(CC248,Assumptions!$A$4:$E$53,4,FALSE)*$BU259*1000000","v":7210823.0292495647},{"$f":"VLOOKUP(CD248,Assumptions!$A$4:$E$53,4,FALSE)*$BU259*1000000","v":6957857.0306263817},{"$f":"VLOOKUP(CE248,Assumptions!$A$4:$E$53,4,FALSE)*$BU259*1000000","v":6704891.0320031988},{"$f":"VLOOKUP(CF248,Assumptions!$A$4:$E$53,4,FALSE)*$BU259*1000000","v":6451925.0333800158},{"$f":"VLOOKUP(CG248,Assumptions!$A$4:$E$53,4,FALSE)*$BU259*1000000","v":6198959.0347568337},{"$f":"VLOOKUP(CH248,Assumptions!$A$4:$E$53,4,FALSE)*$BU259*1000000","v":5945993.0361336498},{"$f":"VLOOKUP(CI248,Assumptions!$A$4:$E$53,4,FALSE)*$BU259*1000000","v":5693027.0375104668},{"$f":"VLOOKUP(CJ248,Assumptions!$A$4:$E$53,4,FALSE)*$BU259*1000000","v":5440061.0388872847},{"$f":"VLOOKUP(CK248,Assumptions!$A$4:$E$53,4,FALSE)*$BU259*1000000","v":5187095.0402641026},{"$f":"VLOOKUP(CL248,Assumptions!$A$4:$E$53,4,FALSE)*$BU259*1000000","v":4934129.0416409206},{"$f":"VLOOKUP(CM248,Assumptions!$A$4:$E$53,4,FALSE)*$BU259*1000000","v":4681163.0430177366},{"$f":"VLOOKUP(CN248,Assumptions!$A$4:$E$53,4,FALSE)*$BU259*1000000","v":4428197.0443945555},null,"Capital Recovery & Taxes",7975992.5458602384,{"$f":"VLOOKUP(CR248,Assumptions!$A$4:$E$53,4,FALSE)*$CR259*1000000","v":10066576.085005322},{"$f":"VLOOKUP(CS248,Assumptions!$A$4:$E$53,4,FALSE)*$CR259*1000000","v":9780031.6347906962},{"$f":"VLOOKUP(CT248,Assumptions!$A$4:$E$53,4,FALSE)*$CR259*1000000","v":9473229.4234102163},{"$f":"VLOOKUP(CU248,Assumptions!$A$4:$E$53,4,FALSE)*$CR259*1000000","v":9173629.5103130899},{"$f":"VLOOKUP(CV248,Assumptions!$A$4:$E$53,4,FALSE)*$CR259*1000000","v":8880692.2420256324},{"$f":"VLOOKUP(CW248,Assumptions!$A$4:$E$53,4,FALSE)*$CR259*1000000","v":8593926.395514112},{"$f":"VLOOKUP(CX248,Assumptions!$A$4:$E$53,4,FALSE)*$CR259*1000000","v":8312868.4222819051},{"$f":"VLOOKUP(CY248,Assumptions!$A$4:$E$53,4,FALSE)*$CR259*1000000","v":8037089.367003778},{"$f":"VLOOKUP(CZ248,Assumptions!$A$4:$E$53,4,FALSE)*$CR259*1000000","v":7764278.4058308937},{"$f":"VLOOKUP(DA248,Assumptions!$A$4:$E$53,4,FALSE)*$CR259*1000000","v":7491896.3999832431},{"$f":"VLOOKUP(DB248,Assumptions!$A$4:$E$53,4,FALSE)*$CR259*1000000","v":7219514.3941355934},{"$f":"VLOOKUP(DC248,Assumptions!$A$4:$E$53,4,FALSE)*$CR259*1000000","v":6947132.3882879429},{"$f":"VLOOKUP(DD248,Assumptions!$A$4:$E$53,4,FALSE)*$CR259*1000000","v":6674750.3824402923},{"$f":"VLOOKUP(DE248,Assumptions!$A$4:$E$53,4,FALSE)*$CR259*1000000","v":6402368.3765926408},{"$f":"VLOOKUP(DF248,Assumptions!$A$4:$E$53,4,FALSE)*$CR259*1000000","v":6129986.3707449911},{"$f":"VLOOKUP(DG248,Assumptions!$A$4:$E$53,4,FALSE)*$CR259*1000000","v":5857604.3648973415},{"$f":"VLOOKUP(DH248,Assumptions!$A$4:$E$53,4,FALSE)*$CR259*1000000","v":5585222.3590496909},{"$f":"VLOOKUP(DI248,Assumptions!$A$4:$E$53,4,FALSE)*$CR259*1000000","v":5312840.3532020422},{"$f":"VLOOKUP(DJ248,Assumptions!$A$4:$E$53,4,FALSE)*$CR259*1000000","v":5040458.3473543916},{"$f":"VLOOKUP(DK248,Assumptions!$A$4:$E$53,4,FALSE)*$CR259*1000000","v":4768076.3415067438}]
[null,"Transmission",0,{"$f":"VLOOKUP(D248,Assumptions!$A$4:$E$53,5,FALSE)*$E259*1000000","v":0},{"$f":"VLOOKUP(E248,Assumptions!$A$4:$E$53,5,FALSE)*$E259*1000000","v":0},{"$f":"VLOOKUP(F248,Assumptions!$A$4:$E$53,5,FALSE)*$E259*1000000","v":0},{"$f":"VLOOKUP(G248,Assumptions!$A$4:$E$53,5,FALSE)*$E259*1000000","v":0},{"$f":"VLOOKUP(H248,Assumptions!$A$4:$E$53,5,FALSE)*$E259*1000000","v":0},{"$f":"VLOOKUP(I248,Assumptions!$A$4:$E$53,5,FALSE)*$E259*1000000","v":0},{"$f":"VLOOKUP(J248,Assumptions!$A$4:$E$53,5,FALSE)*$E259*1000000","v":0},{"$f":"VLOOKUP(K248,Assumptions!$A$4:$E$53,5,FALSE)*$E259*1000000","v":0},{"$f":"VLOOKUP(L248,Assumptions!$A$4:$E$53,5,FALSE)*$E259*1000000","v":0},{"$f":"VLOOKUP(M248,Assumptions!$A$4:$E$53,5,FALSE)*$E259*1000000","v":0},{"$f":"VLOOKUP(N248,Assumptions!$A$4:$E$53,5,FALSE)*$E259*1000000","v":0},{"$f":"VLOOKUP(O248,Assumptions!$A$4:$E$53,5,FALSE)*$E259*1000000","v":0},{"$f":"VLOOKUP(P248,Assumptions!$A$4:$E$53,5,FALSE)*$E259*1000000","v":0},{"$f":"VLOOKUP(Q248,Assumptions!$A$4:$E$53,5,FALSE)*$E259*1000000","v":0},{"$f":"VLOOKUP(R248,Assumptions!$A$4:$E$53,5,FALSE)*$E259*1000000","v":0},{"$f":"VLOOKUP(S248,Assumptions!$A$4:$E$53,5,FALSE)*$E259*1000000","v":0},{"$f":"VLOOKUP(T248,Assumptions!$A$4:$E$53,5,FALSE)*$E259*1000000","v":0},{"$f":"VLOOKUP(U248,Assumptions!$A$4:$E$53,5,FALSE)*$E259*1000000","v":0},{"$f":"VLOOKUP(V248,Assumptions!$A$4:$E$53,5,FALSE)*$E259*1000000","v":0},{"$f":"VLOOKUP(W248,Assumptions!$A$4:$E$53,5,FALSE)*$E259*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA248,Assumptions!$A$4:$E$53,5,FALSE)*$AB259*1000000","v":0},{"$f":"VLOOKUP(AB248,Assumptions!$A$4:$E$53,5,FALSE)*$AB259*1000000","v":0},{"$f":"VLOOKUP(AC248,Assumptions!$A$4:$E$53,5,FALSE)*$AB259*1000000","v":0},{"$f":"VLOOKUP(AD248,Assumptions!$A$4:$E$53,5,FALSE)*$AB259*1000000","v":0},{"$f":"VLOOKUP(AE248,Assumptions!$A$4:$E$53,5,FALSE)*$AB259*1000000","v":0},{"$f":"VLOOKUP(AF248,Assumptions!$A$4:$E$53,5,FALSE)*$AB259*1000000","v":0},{"$f":"VLOOKUP(AG248,Assumptions!$A$4:$E$53,5,FALSE)*$AB259*1000000","v":0},{"$f":"VLOOKUP(AH248,Assumptions!$A$4:$E$53,5,FALSE)*$AB259*1000000","v":0},{"$f":"VLOOKUP(AI248,Assumptions!$A$4:$E$53,5,FALSE)*$AB259*1000000","v":0},{"$f":"VLOOKUP(AJ248,Assumptions!$A$4:$E$53,5,FALSE)*$AB259*1000000","v":0},{"$f":"VLOOKUP(AK248,Assumptions!$A$4:$E$53,5,FALSE)*$AB259*1000000","v":0},{"$f":"VLOOKUP(AL248,Assumptions!$A$4:$E$53,5,FALSE)*$AB259*1000000","v":0},{"$f":"VLOOKUP(AM248,Assumptions!$A$4:$E$53,5,FALSE)*$AB259*1000000","v":0},{"$f":"VLOOKUP(AN248,Assumptions!$A$4:$E$53,5,FALSE)*$AB259*1000000","v":0},{"$f":"VLOOKUP(AO248,Assumptions!$A$4:$E$53,5,FALSE)*$AB259*1000000","v":0},{"$f":"VLOOKUP(AP248,Assumptions!$A$4:$E$53,5,FALSE)*$AB259*1000000","v":0},{"$f":"VLOOKUP(AQ248,Assumptions!$A$4:$E$53,5,FALSE)*$AB259*1000000","v":0},{"$f":"VLOOKUP(AR248,Assumptions!$A$4:$E$53,5,FALSE)*$AB259*1000000","v":0},{"$f":"VLOOKUP(AS248,Assumptions!$A$4:$E$53,5,FALSE)*$AB259*1000000","v":0},{"$f":"VLOOKUP(AT248,Assumptions!$A$4:$E$53,5,FALSE)*$AB259*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX248,Assumptions!$A$4:$E$53,5,FALSE)*$AY259*1000000","v":0},{"$f":"VLOOKUP(AY248,Assumptions!$A$4:$E$53,5,FALSE)*$AY259*1000000","v":0},{"$f":"VLOOKUP(AZ248,Assumptions!$A$4:$E$53,5,FALSE)*$AY259*1000000","v":0},{"$f":"VLOOKUP(BA248,Assumptions!$A$4:$E$53,5,FALSE)*$AY259*1000000","v":0},{"$f":"VLOOKUP(BB248,Assumptions!$A$4:$E$53,5,FALSE)*$AY259*1000000","v":0},{"$f":"VLOOKUP(BC248,Assumptions!$A$4:$E$53,5,FALSE)*$AY259*1000000","v":0},{"$f":"VLOOKUP(BD248,Assumptions!$A$4:$E$53,5,FALSE)*$AY259*1000000","v":0},{"$f":"VLOOKUP(BE248,Assumptions!$A$4:$E$53,5,FALSE)*$AY259*1000000","v":0},{"$f":"VLOOKUP(BF248,Assumptions!$A$4:$E$53,5,FALSE)*$AY259*1000000","v":0},{"$f":"VLOOKUP(BG248,Assumptions!$A$4:$E$53,5,FALSE)*$AY259*1000000","v":0},{"$f":"VLOOKUP(BH248,Assumptions!$A$4:$E$53,5,FALSE)*$AY259*1000000","v":0},{"$f":"VLOOKUP(BI248,Assumptions!$A$4:$E$53,5,FALSE)*$AY259*1000000","v":0},{"$f":"VLOOKUP(BJ248,Assumptions!$A$4:$E$53,5,FALSE)*$AY259*1000000","v":0},{"$f":"VLOOKUP(BK248,Assumptions!$A$4:$E$53,5,FALSE)*$AY259*1000000","v":0},{"$f":"VLOOKUP(BL248,Assumptions!$A$4:$E$53,5,FALSE)*$AY259*1000000","v":0},{"$f":"VLOOKUP(BM248,Assumptions!$A$4:$E$53,5,FALSE)*$AY259*1000000","v":0},{"$f":"VLOOKUP(BN248,Assumptions!$A$4:$E$53,5,FALSE)*$AY259*1000000","v":0},{"$f":"VLOOKUP(BO248,Assumptions!$A$4:$E$53,5,FALSE)*$AY259*1000000","v":0},{"$f":"VLOOKUP(BP248,Assumptions!$A$4:$E$53,5,FALSE)*$AY259*1000000","v":0},{"$f":"VLOOKUP(BQ248,Assumptions!$A$4:$E$53,5,FALSE)*$AY259*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU248,Assumptions!$A$4:$E$53,5,FALSE)*$BV259*1000000","v":0},{"$f":"VLOOKUP(BV248,Assumptions!$A$4:$E$53,5,FALSE)*$BV259*1000000","v":0},{"$f":"VLOOKUP(BW248,Assumptions!$A$4:$E$53,5,FALSE)*$BV259*1000000","v":0},{"$f":"VLOOKUP(BX248,Assumptions!$A$4:$E$53,5,FALSE)*$BV259*1000000","v":0},{"$f":"VLOOKUP(BY248,Assumptions!$A$4:$E$53,5,FALSE)*$BV259*1000000","v":0},{"$f":"VLOOKUP(BZ248,Assumptions!$A$4:$E$53,5,FALSE)*$BV259*1000000","v":0},{"$f":"VLOOKUP(CA248,Assumptions!$A$4:$E$53,5,FALSE)*$BV259*1000000","v":0},{"$f":"VLOOKUP(CB248,Assumptions!$A$4:$E$53,5,FALSE)*$BV259*1000000","v":0},{"$f":"VLOOKUP(CC248,Assumptions!$A$4:$E$53,5,FALSE)*$BV259*1000000","v":0},{"$f":"VLOOKUP(CD248,Assumptions!$A$4:$E$53,5,FALSE)*$BV259*1000000","v":0},{"$f":"VLOOKUP(CE248,Assumptions!$A$4:$E$53,5,FALSE)*$BV259*1000000","v":0},{"$f":"VLOOKUP(CF248,Assumptions!$A$4:$E$53,5,FALSE)*$BV259*1000000","v":0},{"$f":"VLOOKUP(CG248,Assumptions!$A$4:$E$53,5,FALSE)*$BV259*1000000","v":0},{"$f":"VLOOKUP(CH248,Assumptions!$A$4:$E$53,5,FALSE)*$BV259*1000000","v":0},{"$f":"VLOOKUP(CI248,Assumptions!$A$4:$E$53,5,FALSE)*$BV259*1000000","v":0},{"$f":"VLOOKUP(CJ248,Assumptions!$A$4:$E$53,5,FALSE)*$BV259*1000000","v":0},{"$f":"VLOOKUP(CK248,Assumptions!$A$4:$E$53,5,FALSE)*$BV259*1000000","v":0},{"$f":"VLOOKUP(CL248,Assumptions!$A$4:$E$53,5,FALSE)*$BV259*1000000","v":0},{"$f":"VLOOKUP(CM248,Assumptions!$A$4:$E$53,5,FALSE)*$BV259*1000000","v":0},{"$f":"VLOOKUP(CN248,Assumptions!$A$4:$E$53,5,FALSE)*$BV259*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR248,Assumptions!$A$4:$E$53,5,FALSE)*$CS259*1000000","v":0},{"$f":"VLOOKUP(CS248,Assumptions!$A$4:$E$53,5,FALSE)*$CS259*1000000","v":0},{"$f":"VLOOKUP(CT248,Assumptions!$A$4:$E$53,5,FALSE)*$CS259*1000000","v":0},{"$f":"VLOOKUP(CU248,Assumptions!$A$4:$E$53,5,FALSE)*$CS259*1000000","v":0},{"$f":"VLOOKUP(CV248,Assumptions!$A$4:$E$53,5,FALSE)*$CS259*1000000","v":0},{"$f":"VLOOKUP(CW248,Assumptions!$A$4:$E$53,5,FALSE)*$CS259*1000000","v":0},{"$f":"VLOOKUP(CX248,Assumptions!$A$4:$E$53,5,FALSE)*$CS259*1000000","v":0},{"$f":"VLOOKUP(CY248,Assumptions!$A$4:$E$53,5,FALSE)*$CS259*1000000","v":0},{"$f":"VLOOKUP(CZ248,Assumptions!$A$4:$E$53,5,FALSE)*$CS259*1000000","v":0},{"$f":"VLOOKUP(DA248,Assumptions!$A$4:$E$53,5,FALSE)*$CS259*1000000","v":0},{"$f":"VLOOKUP(DB248,Assumptions!$A$4:$E$53,5,FALSE)*$CS259*1000000","v":0},{"$f":"VLOOKUP(DC248,Assumptions!$A$4:$E$53,5,FALSE)*$CS259*1000000","v":0},{"$f":"VLOOKUP(DD248,Assumptions!$A$4:$E$53,5,FALSE)*$CS259*1000000","v":0},{"$f":"VLOOKUP(DE248,Assumptions!$A$4:$E$53,5,FALSE)*$CS259*1000000","v":0},{"$f":"VLOOKUP(DF248,Assumptions!$A$4:$E$53,5,FALSE)*$CS259*1000000","v":0},{"$f":"VLOOKUP(DG248,Assumptions!$A$4:$E$53,5,FALSE)*$CS259*1000000","v":0},{"$f":"VLOOKUP(DH248,Assumptions!$A$4:$E$53,5,FALSE)*$CS259*1000000","v":0},{"$f":"VLOOKUP(DI248,Assumptions!$A$4:$E$53,5,FALSE)*$CS259*1000000","v":0},{"$f":"VLOOKUP(DJ248,Assumptions!$A$4:$E$53,5,FALSE)*$CS259*1000000","v":0},{"$f":"VLOOKUP(DK248,Assumptions!$A$4:$E$53,5,FALSE)*$CS259*1000000","v":0}]
[null,"Misc Charges",59550.986830103102,{"$f":"(D262+D263)*Misc_Rev","v":50649.591109344241},50820.677982419948,55204.711338513043,55382.710121261014,55564.268879663941,55749.458813234938,55938.352545477348,60761.501372476057,60958.026411501058,61158.481951306559,61362.946601908174,61571.500545521812,66877.750510130325,67094.730033065978,67316.049146460311,67541.79464212255,67772.055047698028,73609.798097719875,73849.361023680613,74093.71520816056,null,"Misc Charges",63129.104532887875,{"$f":"(AA262+AA263)*Misc_Rev","v":55382.710121261014},55564.268879663941,55749.458813234938,55938.352545477348,60761.501372476057,60958.026411501058,61158.481951306559,61362.946601908174,61571.500545521812,66877.750510130325,67094.730033065978,67316.049146460311,67541.79464212255,67772.055047698028,73609.798097719875,73849.361023680613,74093.71520816056,74342.956476330102,74597.182569863027,81019.658365234965,null,"Misc Charges",68266.583312045143,{"$f":"(AX262+AX263)*Misc_Rev","v":60761.501372476057},60958.026411501058,61158.481951306559,61362.946601908174,61571.500545521812,66877.750510130325,67094.730033065978,67316.049146460311,67541.79464212255,67772.055047698028,73609.798097719875,73849.361023680613,74093.71520816056,74342.956476330102,74597.182569863027,81019.658365234965,81284.155192946637,81553.941957212533,81829.124456763748,82109.810606305982,null,"Misc Charges",72146.212804759009,{"$f":"(BU262+BU263)*Misc_Rev","v":61362.946601908174},61571.500545521812,66877.750510130325,67094.730033065978,67316.049146460311,67541.79464212255,67772.055047698028,73609.798097719875,73849.361023680613,74093.71520816056,74342.956476330102,74597.182569863027,81019.658365234965,81284.155192946637,81553.941957212533,81829.124456763748,82109.810606305982,89175.592176804246,89467.618046787989,89765.48443417142,null,"Misc Charges",79410.343542780203,{"$f":"(CR262+CR263)*Misc_Rev","v":67541.79464212255},67772.055047698028,73609.798097719875,73849.361023680613,74093.71520816056,74342.956476330102,74597.182569863027,81019.658365234965,81284.155192946637,81553.941957212533,81829.124456763748,82109.810606305982,89175.592176804246,89467.618046787989,89765.48443417142,90069.308149302509,90379.208338736207,98152.736399720307,98475.156556807138,98804.025117035708]
[null,"Total Fixed Cost",8232390.1757838633,{"$f":"SUM(D262:D266)","v":9678355.5135146808},{"$f":"SUM(E262:E265)","v":9403457.0046524666},9293074.3777650166,9058581.0199891422,8829534.6005364116,8605543.8314192072,8386239.6368804853,8314267.2705754908,8101804.8676139656,7889807.4443490207,7677933.8202069793,7466186.4711702988,7411853.1544024823,7200365.9825928882,6989012.8149353061,6777796.3315127762,6566719.2660099966,6528798.1616128981,6318008.3527919753,6107366.495382838,null,"Total Fixed Cost",8633162.4609754886,{"$f":"SUM(AA262:AA266)","v":10195088.305464368},{"$f":"SUM(AB262:AB265)","v":9905366.3293841481},9654175.8111051843,9409130.7022015322,9312767.9709895868,9078705.4633524269,8849543.9685672559,8624926.7167925891,8402921.1535279732,8338688.8198074922,8117302.6310452353,7896050.4464349877,7674934.9460597914,7453958.8636043463,7406138.7422545832,7185449.9164809957,6964909.0421191929,6744519.0781974103,6524283.0429244461,6494519.1451835688,null,"Total Fixed Cost",9199325.4130656794,{"$f":"SUM(AX262:AX266)","v":10880301.05318073},{"$f":"SUM(AY262:AY265)","v":10571038.863787901},10304662.327415839,10044808.191963984,9790999.4992743619,9700087.5985108521,9457092.7807293665,9218921.8164479639,8983524.4241739884,8748647.5384954922,8686926.6139226779,8452336.9849260412,8217895.3073411863,7983604.5401963498,7749467.7017003354,7705803.0007364061,7471983.3168284204,7238326.9832339929,7004837.2669593925,6771517.5003510192,null,"Total Fixed Cost",9640664.3218162972,{"$f":"SUM(BU262:BU266)","v":11305224.489408771},{"$f":"SUM(BV262:BV265)","v":10984182.661349483},10863104.070161959,10591560.526057307,10326338.70247934,10066985.071969455,9813071.8625040427,9737217.2388523836,9491250.4324017577,9245829.9557795599,9000560.3895973843,8755444.7520640269,8700801.2520627547,8456002.7691174261,8211367.6364856558,7966899.1211737143,7722600.5555279981,7687821.9818831459,7443873.5805297177,7200105.5311216861,null,"Total Fixed Cost",10434065.582141582,{"$f":"SUM(CR262:CR266)","v":12219771.123290064},{"$f":"SUM(CS262:CS265)","v":11872795.192340661},11746259.255973207,11454056.913465282,11168665.167178812,10889595.753108297,10616388.140965916,10538931.584309699,10274288.138814671,10010236.998958431,9746352.476422023,9482637.9035518374,9428443.3226825185,9165078.9141046219,8901894.8574721217,8638894.7598239258,8376082.3003397174,8343742.5394582273,8081316.6896471018,7819089.9629567098]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D270:W270))","v":1045088.5451897285},{"$f":"HLOOKUP(D249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*D250","v":898253.63125920016},{"$f":"HLOOKUP(E249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*E250","v":916218.70388438401},{"$f":"HLOOKUP(F249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*F250","v":934543.07796207175},{"$f":"HLOOKUP(G249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*G250","v":953233.93952131306},{"$f":"HLOOKUP(H249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*H250","v":972298.61831173941},{"$f":"HLOOKUP(I249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*I250","v":991744.59067797416},{"$f":"HLOOKUP(J249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*J250","v":1011579.4824915336},{"$f":"HLOOKUP(K249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*K250","v":1031811.0721413642},{"$f":"HLOOKUP(L249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*L250","v":1052447.2935841917},{"$f":"HLOOKUP(M249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*M250","v":1073496.2394558755},{"$f":"HLOOKUP(N249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*N250","v":1094966.1642449931},{"$f":"HLOOKUP(O249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*O250","v":1116865.4875298929},{"$f":"HLOOKUP(P249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*P250","v":1139202.7972804911},{"$f":"HLOOKUP(Q249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q250","v":1161986.8532261008},{"$f":"HLOOKUP(R249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*R250","v":1185226.590290623},{"$f":"HLOOKUP(S249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*S250","v":1208931.1220964356},{"$f":"HLOOKUP(T249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*T250","v":1233109.7445383642},{"$f":"HLOOKUP(U249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*U250","v":1257771.9394291313},{"$f":"HLOOKUP(V249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*V250","v":1282927.3782177141},{"$f":"HLOOKUP(W249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*W250","v":1308585.9257820684},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA270:AT270))","v":1109056.3248637016},{"$f":"HLOOKUP(AA249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA250","v":953233.93952131306},{"$f":"HLOOKUP(AB249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB250","v":972298.61831173941},{"$f":"HLOOKUP(AC249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC250","v":991744.59067797416},{"$f":"HLOOKUP(AD249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD250","v":1011579.4824915336},{"$f":"HLOOKUP(AE249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE250","v":1031811.0721413642},{"$f":"HLOOKUP(AF249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF250","v":1052447.2935841917},{"$f":"HLOOKUP(AG249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG250","v":1073496.2394558755},{"$f":"HLOOKUP(AH249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH250","v":1094966.1642449931},{"$f":"HLOOKUP(AI249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI250","v":1116865.4875298929},{"$f":"HLOOKUP(AJ249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ250","v":1139202.7972804911},{"$f":"HLOOKUP(AK249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK250","v":1161986.8532261008},{"$f":"HLOOKUP(AL249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL250","v":1185226.590290623},{"$f":"HLOOKUP(AM249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM250","v":1208931.1220964356},{"$f":"HLOOKUP(AN249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN250","v":1233109.7445383642},{"$f":"HLOOKUP(AO249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO250","v":1257771.9394291313},{"$f":"HLOOKUP(AP249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP250","v":1282927.3782177141},{"$f":"HLOOKUP(AQ249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ250","v":1308585.9257820684},{"$f":"HLOOKUP(AR249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR250","v":1334757.6442977097},{"$f":"HLOOKUP(AS249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS250","v":1361452.797183664},{"$f":"HLOOKUP(AT249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT250","v":1388681.8531273371},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX270:BQ270))","v":1200478.2332838783},{"$f":"HLOOKUP(AX249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX250","v":1031811.0721413642},{"$f":"HLOOKUP(AY249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY250","v":1052447.2935841917},{"$f":"HLOOKUP(AZ249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ250","v":1073496.2394558755},{"$f":"HLOOKUP(BA249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA250","v":1094966.1642449931},{"$f":"HLOOKUP(BB249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB250","v":1116865.4875298929},{"$f":"HLOOKUP(BC249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC250","v":1139202.7972804911},{"$f":"HLOOKUP(BD249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD250","v":1161986.8532261008},{"$f":"HLOOKUP(BE249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE250","v":1185226.590290623},{"$f":"HLOOKUP(BF249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF250","v":1208931.1220964356},{"$f":"HLOOKUP(BG249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG250","v":1233109.7445383642},{"$f":"HLOOKUP(BH249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH250","v":1257771.9394291313},{"$f":"HLOOKUP(BI249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI250","v":1282927.3782177141},{"$f":"HLOOKUP(BJ249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ250","v":1308585.9257820684},{"$f":"HLOOKUP(BK249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK250","v":1334757.6442977097},{"$f":"HLOOKUP(BL249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL250","v":1361452.797183664},{"$f":"HLOOKUP(BM249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM250","v":1388681.8531273371},{"$f":"HLOOKUP(BN249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN250","v":1416455.4901898843},{"$f":"HLOOKUP(BO249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO250","v":1444784.5999936818},{"$f":"HLOOKUP(BP249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP250","v":1473680.2919935554},{"$f":"HLOOKUP(BQ249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ250","v":1503153.8978334263},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU270:CN270))","v":1273957.1049867177},{"$f":"HLOOKUP(BU249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU250","v":1094966.1642449931},{"$f":"HLOOKUP(BV249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV250","v":1116865.4875298929},{"$f":"HLOOKUP(BW249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW250","v":1139202.7972804911},{"$f":"HLOOKUP(BX249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX250","v":1161986.8532261008},{"$f":"HLOOKUP(BY249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY250","v":1185226.590290623},{"$f":"HLOOKUP(BZ249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ250","v":1208931.1220964356},{"$f":"HLOOKUP(CA249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA250","v":1233109.7445383642},{"$f":"HLOOKUP(CB249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB250","v":1257771.9394291313},{"$f":"HLOOKUP(CC249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC250","v":1282927.3782177141},{"$f":"HLOOKUP(CD249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD250","v":1308585.9257820684},{"$f":"HLOOKUP(CE249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE250","v":1334757.6442977097},{"$f":"HLOOKUP(CF249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF250","v":1361452.797183664},{"$f":"HLOOKUP(CG249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG250","v":1388681.8531273371},{"$f":"HLOOKUP(CH249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH250","v":1416455.4901898843},{"$f":"HLOOKUP(CI249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI250","v":1444784.5999936818},{"$f":"HLOOKUP(CJ249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ250","v":1473680.2919935554},{"$f":"HLOOKUP(CK249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK250","v":1503153.8978334263},{"$f":"HLOOKUP(CL249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL250","v":1533216.9757900948},{"$f":"HLOOKUP(CM249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM250","v":1563881.3153058968},{"$f":"HLOOKUP(CN249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN250","v":1595158.9416120148},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR270:DK270))","v":1406551.5837160826},{"$f":"HLOOKUP(CR249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR250","v":1208931.1220964356},{"$f":"HLOOKUP(CS249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS250","v":1233109.7445383642},{"$f":"HLOOKUP(CT249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT250","v":1257771.9394291313},{"$f":"HLOOKUP(CU249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU250","v":1282927.3782177141},{"$f":"HLOOKUP(CV249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV250","v":1308585.9257820684},{"$f":"HLOOKUP(CW249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW250","v":1334757.6442977097},{"$f":"HLOOKUP(CX249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX250","v":1361452.797183664},{"$f":"HLOOKUP(CY249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY250","v":1388681.8531273371},{"$f":"HLOOKUP(CZ249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ250","v":1416455.4901898843},{"$f":"HLOOKUP(DA249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA250","v":1444784.5999936818},{"$f":"HLOOKUP(DB249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB250","v":1473680.2919935554},{"$f":"HLOOKUP(DC249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC250","v":1503153.8978334263},{"$f":"HLOOKUP(DD249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD250","v":1533216.9757900948},{"$f":"HLOOKUP(DE249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE250","v":1563881.3153058968},{"$f":"HLOOKUP(DF249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF250","v":1595158.9416120148},{"$f":"HLOOKUP(DG249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG250","v":1627062.1204442552},{"$f":"HLOOKUP(DH249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH250","v":1659603.3628531403},{"$f":"HLOOKUP(DI249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI250","v":1692795.4301102031},{"$f":"HLOOKUP(DJ249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ250","v":1726651.3387124073},{"$f":"HLOOKUP(DK249,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$12)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK250","v":1761184.3654866556}]
[null,"Fuel Cost",10989806.894423854,{"$f":"HLOOKUP(D249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D251","v":7029291.8767806776},{"$f":"HLOOKUP(E249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E251","v":7176130.1708771363},{"$f":"HLOOKUP(F249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F251","v":7212612.3695278959},{"$f":"HLOOKUP(G249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G251","v":7583052.5935635855},{"$f":"HLOOKUP(H249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H251","v":8133937.7484119171},{"$f":"HLOOKUP(I249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I251","v":9279225.9427507855},{"$f":"HLOOKUP(J249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J251","v":9895086.6477622502},{"$f":"HLOOKUP(K249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K251","v":10180841.734485863},{"$f":"HLOOKUP(L249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L251","v":10757366.741934987},{"$f":"HLOOKUP(M249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M251","v":11347374.455729898},{"$f":"HLOOKUP(N249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N251","v":12127425.452889621},{"$f":"HLOOKUP(O249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O251","v":13151603.957265779},{"$f":"HLOOKUP(P249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P251","v":13954095.826409452},{"$f":"HLOOKUP(Q249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q251","v":15110212.321116842},{"$f":"HLOOKUP(R249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R251","v":15661626.935944449},{"$f":"HLOOKUP(S249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S251","v":16498764.471746098},{"$f":"HLOOKUP(T249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T251","v":17222743.128352158},{"$f":"HLOOKUP(U249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U251","v":18375558.362193506},{"$f":"HLOOKUP(V249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V251","v":19364798.396083415},{"$f":"HLOOKUP(W249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W251","v":20499233.563345689},null,"Fuel Cost",13054189.956114806,{"$f":"HLOOKUP(AA249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA251","v":7583052.5935635855},{"$f":"HLOOKUP(AB249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB251","v":8133937.7484119171},{"$f":"HLOOKUP(AC249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC251","v":9279225.9427507855},{"$f":"HLOOKUP(AD249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD251","v":9895086.6477622502},{"$f":"HLOOKUP(AE249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE251","v":10180841.734485863},{"$f":"HLOOKUP(AF249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF251","v":10757366.741934987},{"$f":"HLOOKUP(AG249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG251","v":11347374.455729898},{"$f":"HLOOKUP(AH249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH251","v":12127425.452889621},{"$f":"HLOOKUP(AI249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI251","v":13151603.957265779},{"$f":"HLOOKUP(AJ249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ251","v":13954095.826409452},{"$f":"HLOOKUP(AK249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK251","v":15110212.321116842},{"$f":"HLOOKUP(AL249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL251","v":15661626.935944449},{"$f":"HLOOKUP(AM249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM251","v":16498764.471746098},{"$f":"HLOOKUP(AN249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN251","v":17222743.128352158},{"$f":"HLOOKUP(AO249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO251","v":18375558.362193506},{"$f":"HLOOKUP(AP249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP251","v":19364798.396083415},{"$f":"HLOOKUP(AQ249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ251","v":20499233.563345689},{"$f":"HLOOKUP(AR249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR251","v":21447463.055116307},{"$f":"HLOOKUP(AS249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS251","v":22415133.075557996},{"$f":"HLOOKUP(AT249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT251","v":23509317.385433771},null,"Fuel Cost",16308655.837948529,{"$f":"HLOOKUP(AX249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX251","v":10180841.734485863},{"$f":"HLOOKUP(AY249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY251","v":10757366.741934987},{"$f":"HLOOKUP(AZ249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ251","v":11347374.455729898},{"$f":"HLOOKUP(BA249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA251","v":12127425.452889621},{"$f":"HLOOKUP(BB249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB251","v":13151603.957265779},{"$f":"HLOOKUP(BC249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC251","v":13954095.826409452},{"$f":"HLOOKUP(BD249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD251","v":15110212.321116842},{"$f":"HLOOKUP(BE249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE251","v":15661626.935944449},{"$f":"HLOOKUP(BF249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF251","v":16498764.471746098},{"$f":"HLOOKUP(BG249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG251","v":17222743.128352158},{"$f":"HLOOKUP(BH249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH251","v":18375558.362193506},{"$f":"HLOOKUP(BI249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI251","v":19364798.396083415},{"$f":"HLOOKUP(BJ249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ251","v":20499233.563345689},{"$f":"HLOOKUP(BK249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK251","v":21447463.055116307},{"$f":"HLOOKUP(BL249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL251","v":22415133.075557996},{"$f":"HLOOKUP(BM249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM251","v":23509317.385433771},{"$f":"HLOOKUP(BN249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN251","v":24667704.347460032},{"$f":"HLOOKUP(BO249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO251","v":25913891.372379612},{"$f":"HLOOKUP(BP249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP251","v":27067647.500397217},{"$f":"HLOOKUP(BQ249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ251","v":27067647.500397217},null,"Fuel Cost",18838406.161876325,{"$f":"HLOOKUP(BU249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU251","v":12127425.452889621},{"$f":"HLOOKUP(BV249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV251","v":13151603.957265779},{"$f":"HLOOKUP(BW249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW251","v":13954095.826409452},{"$f":"HLOOKUP(BX249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX251","v":15110212.321116842},{"$f":"HLOOKUP(BY249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY251","v":15661626.935944449},{"$f":"HLOOKUP(BZ249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ251","v":16498764.471746098},{"$f":"HLOOKUP(CA249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA251","v":17222743.128352158},{"$f":"HLOOKUP(CB249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB251","v":18375558.362193506},{"$f":"HLOOKUP(CC249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC251","v":19364798.396083415},{"$f":"HLOOKUP(CD249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD251","v":20499233.563345689},{"$f":"HLOOKUP(CE249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE251","v":21447463.055116307},{"$f":"HLOOKUP(CF249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF251","v":22415133.075557996},{"$f":"HLOOKUP(CG249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG251","v":23509317.385433771},{"$f":"HLOOKUP(CH249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH251","v":24667704.347460032},{"$f":"HLOOKUP(CI249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI251","v":25913891.372379612},{"$f":"HLOOKUP(CJ249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ251","v":27067647.500397217},{"$f":"HLOOKUP(CK249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK251","v":27067647.500397217},{"$f":"HLOOKUP(CL249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL251","v":27067647.500397217},{"$f":"HLOOKUP(CM249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM251","v":27067647.500397217},{"$f":"HLOOKUP(CN249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN251","v":27067647.500397217},null,"Fuel Cost",22671445.056804318,{"$f":"HLOOKUP(CR249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CR251","v":16498764.471746098},{"$f":"HLOOKUP(CS249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CS251","v":17222743.128352158},{"$f":"HLOOKUP(CT249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CT251","v":18375558.362193506},{"$f":"HLOOKUP(CU249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CU251","v":19364798.396083415},{"$f":"HLOOKUP(CV249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CV251","v":20499233.563345689},{"$f":"HLOOKUP(CW249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CW251","v":21447463.055116307},{"$f":"HLOOKUP(CX249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CX251","v":22415133.075557996},{"$f":"HLOOKUP(CY249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CY251","v":23509317.385433771},{"$f":"HLOOKUP(CZ249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CZ251","v":24667704.347460032},{"$f":"HLOOKUP(DA249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DA251","v":25913891.372379612},{"$f":"HLOOKUP(DB249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DB251","v":27067647.500397217},{"$f":"HLOOKUP(DC249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DC251","v":27067647.500397217},{"$f":"HLOOKUP(DD249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DD251","v":27067647.500397217},{"$f":"HLOOKUP(DE249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DE251","v":27067647.500397217},{"$f":"HLOOKUP(DF249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DF251","v":27067647.500397217},{"$f":"HLOOKUP(DG249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DG251","v":27067647.500397217},{"$f":"HLOOKUP(DH249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DH251","v":27067647.500397217},{"$f":"HLOOKUP(DI249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DI251","v":27067647.500397217},{"$f":"HLOOKUP(DJ249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DJ251","v":27067647.500397217},{"$f":"HLOOKUP(DK249,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DK251","v":27067647.500397217}]
[null,"Variable Fuel Transport",549.49034472119274,{"$f":"HLOOKUP(D249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*D271","v":351.46459383903391},{"$f":"HLOOKUP(E249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*E271","v":358.80650854385681},{"$f":"HLOOKUP(F249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*F271","v":360.63061847639483},{"$f":"HLOOKUP(G249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*G271","v":379.15262967817932},{"$f":"HLOOKUP(H249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*H271","v":406.69688742059589},{"$f":"HLOOKUP(I249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*I271","v":463.9612971375393},{"$f":"HLOOKUP(J249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*J271","v":494.75433238811252},{"$f":"HLOOKUP(K249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*K271","v":509.04208672429314},{"$f":"HLOOKUP(L249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*L271","v":537.86833709674931},{"$f":"HLOOKUP(M249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*M271","v":567.36872278649491},{"$f":"HLOOKUP(N249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*N271","v":606.37127264448111},{"$f":"HLOOKUP(O249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*O271","v":657.58019786328896},{"$f":"HLOOKUP(P249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*P271","v":697.70479132047262},{"$f":"HLOOKUP(Q249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*Q271","v":755.51061605584221},{"$f":"HLOOKUP(R249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*R271","v":783.08134679722252},{"$f":"HLOOKUP(S249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*S271","v":824.93822358730495},{"$f":"HLOOKUP(T249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*T271","v":861.13715641760791},{"$f":"HLOOKUP(U249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*U271","v":918.7779181096754},{"$f":"HLOOKUP(V249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*V271","v":968.23991980417077},{"$f":"HLOOKUP(W249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*W271","v":1024.9616781672846},null,"Variable Fuel Transport",652.70949780574017,{"$f":"HLOOKUP(AA249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AA271","v":379.15262967817932},{"$f":"HLOOKUP(AB249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AB271","v":406.69688742059589},{"$f":"HLOOKUP(AC249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AC271","v":463.9612971375393},{"$f":"HLOOKUP(AD249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AD271","v":494.75433238811252},{"$f":"HLOOKUP(AE249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AE271","v":509.04208672429314},{"$f":"HLOOKUP(AF249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AF271","v":537.86833709674931},{"$f":"HLOOKUP(AG249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AG271","v":567.36872278649491},{"$f":"HLOOKUP(AH249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AH271","v":606.37127264448111},{"$f":"HLOOKUP(AI249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AI271","v":657.58019786328896},{"$f":"HLOOKUP(AJ249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AJ271","v":697.70479132047262},{"$f":"HLOOKUP(AK249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AK271","v":755.51061605584221},{"$f":"HLOOKUP(AL249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AL271","v":783.08134679722252},{"$f":"HLOOKUP(AM249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AM271","v":824.93822358730495},{"$f":"HLOOKUP(AN249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AN271","v":861.13715641760791},{"$f":"HLOOKUP(AO249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AO271","v":918.7779181096754},{"$f":"HLOOKUP(AP249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AP271","v":968.23991980417077},{"$f":"HLOOKUP(AQ249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AQ271","v":1024.9616781672846},{"$f":"HLOOKUP(AR249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AR271","v":1072.3731527558155},{"$f":"HLOOKUP(AS249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AS271","v":1120.7566537778998},{"$f":"HLOOKUP(AT249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AT271","v":1175.4658692716887},null,"Variable Fuel Transport",815.43279189742645,{"$f":"HLOOKUP(AX249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AX271","v":509.04208672429314},{"$f":"HLOOKUP(AY249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AY271","v":537.86833709674931},{"$f":"HLOOKUP(AZ249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AZ271","v":567.36872278649491},{"$f":"HLOOKUP(BA249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BA271","v":606.37127264448111},{"$f":"HLOOKUP(BB249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BB271","v":657.58019786328896},{"$f":"HLOOKUP(BC249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BC271","v":697.70479132047262},{"$f":"HLOOKUP(BD249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BD271","v":755.51061605584221},{"$f":"HLOOKUP(BE249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BE271","v":783.08134679722252},{"$f":"HLOOKUP(BF249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BF271","v":824.93822358730495},{"$f":"HLOOKUP(BG249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BG271","v":861.13715641760791},{"$f":"HLOOKUP(BH249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BH271","v":918.7779181096754},{"$f":"HLOOKUP(BI249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BI271","v":968.23991980417077},{"$f":"HLOOKUP(BJ249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BJ271","v":1024.9616781672846},{"$f":"HLOOKUP(BK249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BK271","v":1072.3731527558155},{"$f":"HLOOKUP(BL249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BL271","v":1120.7566537778998},{"$f":"HLOOKUP(BM249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BM271","v":1175.4658692716887},{"$f":"HLOOKUP(BN249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BN271","v":1233.3852173730015},{"$f":"HLOOKUP(BO249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BO271","v":1295.6945686189806},{"$f":"HLOOKUP(BP249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BP271","v":1353.382375019861},{"$f":"HLOOKUP(BQ249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BQ271","v":1353.382375019861},null,"Variable Fuel Transport",941.92030809381595,{"$f":"HLOOKUP(BU249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BU271","v":606.37127264448111},{"$f":"HLOOKUP(BV249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BV271","v":657.58019786328896},{"$f":"HLOOKUP(BW249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BW271","v":697.70479132047262},{"$f":"HLOOKUP(BX249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BX271","v":755.51061605584221},{"$f":"HLOOKUP(BY249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BY271","v":783.08134679722252},{"$f":"HLOOKUP(BZ249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BZ271","v":824.93822358730495},{"$f":"HLOOKUP(CA249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CA271","v":861.13715641760791},{"$f":"HLOOKUP(CB249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CB271","v":918.7779181096754},{"$f":"HLOOKUP(CC249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CC271","v":968.23991980417077},{"$f":"HLOOKUP(CD249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CD271","v":1024.9616781672846},{"$f":"HLOOKUP(CE249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CE271","v":1072.3731527558155},{"$f":"HLOOKUP(CF249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CF271","v":1120.7566537778998},{"$f":"HLOOKUP(CG249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CG271","v":1175.4658692716887},{"$f":"HLOOKUP(CH249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CH271","v":1233.3852173730015},{"$f":"HLOOKUP(CI249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CI271","v":1295.6945686189806},{"$f":"HLOOKUP(CJ249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CJ271","v":1353.382375019861},{"$f":"HLOOKUP(CK249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CK271","v":1353.382375019861},{"$f":"HLOOKUP(CL249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CL271","v":1353.382375019861},{"$f":"HLOOKUP(CM249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CM271","v":1353.382375019861},{"$f":"HLOOKUP(CN249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CN271","v":1353.382375019861},null,"Variable Fuel Transport",1133.5722528402162,{"$f":"HLOOKUP(CR249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CR271","v":824.93822358730495},{"$f":"HLOOKUP(CS249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CS271","v":861.13715641760791},{"$f":"HLOOKUP(CT249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CT271","v":918.7779181096754},{"$f":"HLOOKUP(CU249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CU271","v":968.23991980417077},{"$f":"HLOOKUP(CV249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CV271","v":1024.9616781672846},{"$f":"HLOOKUP(CW249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CW271","v":1072.3731527558155},{"$f":"HLOOKUP(CX249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CX271","v":1120.7566537778998},{"$f":"HLOOKUP(CY249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CY271","v":1175.4658692716887},{"$f":"HLOOKUP(CZ249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CZ271","v":1233.3852173730015},{"$f":"HLOOKUP(DA249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DA271","v":1295.6945686189806},{"$f":"HLOOKUP(DB249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DB271","v":1353.382375019861},{"$f":"HLOOKUP(DC249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DC271","v":1353.382375019861},{"$f":"HLOOKUP(DD249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DD271","v":1353.382375019861},{"$f":"HLOOKUP(DE249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DE271","v":1353.382375019861},{"$f":"HLOOKUP(DF249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DF271","v":1353.382375019861},{"$f":"HLOOKUP(DG249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DG271","v":1353.382375019861},{"$f":"HLOOKUP(DH249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DH271","v":1353.382375019861},{"$f":"HLOOKUP(DI249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DI271","v":1353.382375019861},{"$f":"HLOOKUP(DJ249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DJ271","v":1353.382375019861},{"$f":"HLOOKUP(DK249,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DK271","v":1353.382375019861}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA273:AT273))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX273:BQ273))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU273:CN273))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR273:DK273))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",389755.84861176967,{"$f":"(SUM(D270:D273))*Misc_Rev","v":256737.0155617703},262074.24555024976,263849.16067346389,276451.38156618091,294909.52897198114,332630.13467720349,353217.49808643863,363127.03330875264,382466.43605448166,402255.85026161483,428213.56685658067,462091.4095773907,488803.97710153722,526983.36451771227,545593.86389993143,573472.72891042917,597702.22650136019,635835.52219184767,668687.30695653078,706257.61869489914,null,"Misc Charges",458683.70490758505,{"$f":"(SUM(AA270:AA273))*Misc_Rev","v":276451.38156618091},294909.52897198114,332630.13467720349,353217.49808643863,363127.03330875264,382466.43605448166,402255.85026161483,428213.56685658067,462091.4095773907,488803.97710153722,526983.36451771227,545593.86389993143,573472.72891042917,597702.22650136019,635835.52219184767,668687.30695653078,706257.61869489914,737814.16286200238,770017.25148634193,806334.87362827349,null,"Misc Charges",567042.20473832299,{"$f":"(SUM(AX270:AX273))*Misc_Rev","v":363127.03330875264},382466.43605448166,402255.85026161483,428213.56685658067,462091.4095773907,488803.97710153722,526983.36451771227,545593.86389993143,573472.72891042917,597702.22650136019,635835.52219184767,668687.30695653078,706257.61869489914,737814.16286200238,770017.25148634193,806334.87362827349,844749.37412933435,886025.3224622471,924326.18716361548,925280.66041513381,null,"Misc Charges",651349.27518135018,{"$f":"(SUM(BU270:BU273))*Misc_Rev","v":428213.56685658067},462091.4095773907,488803.97710153722,526983.36451771227,545593.86389993143,573472.72891042917,597702.22650136019,635835.52219184767,668687.30695653078,706257.61869489914,737814.16286200238,770017.25148634193,806334.87362827349,844749.37412933435,886025.3224622471,924326.18716361548,925280.66041513381,926254.22313168261,927247.25710256235,928260.1517528597,null,"Misc Charges",779778.55281044845,{"$f":"(SUM(CR270:CR273))*Misc_Rev","v":573472.72891042917},597702.22650136019,635835.52219184767,668687.30695653078,706257.61869489914,737814.16286200238,770017.25148634193,806334.87362827349,844749.37412933435,886025.3224622471,924326.18716361548,925280.66041513381,926254.22313168261,927247.25710256235,928260.1517528597,929293.30429616303,930347.11989033234,931422.01179638505,932518.40154055879,933636.71907961601]
[null,"Total Variable Cost",12057968.956854265,{"$f":"SUM(D270:D274)","v":8184633.9881954873},{"$f":"SUM(E270:E273)","v":8092707.6812700639},8147516.0781084439,8536665.6857145783,9106643.0636110771,10271434.494725898,10907160.884586172,11213161.848713951,11810351.903856276,12421438.06390856,13222997.988407258,14269127.024993535,15093996.328481263,16272954.684959,16847636.607581872,17708520.532066118,18456714.01004694,19634249.079540748,20648694.014220934,21808844.450805925,null,"Total Variable Cost",14188152.596214453,{"$f":"SUM(AA270:AA274)","v":8813117.06728076},{"$f":"SUM(AB270:AB273)","v":9106643.0636110771},10271434.494725898,10907160.884586172,11213161.848713951,11810351.903856276,12421438.06390856,13222997.988407258,14269127.024993535,15093996.328481263,16272954.684959,16847636.607581872,17708520.532066118,18456714.01004694,19634249.079540748,20648694.014220934,21808844.450805925,22783293.07256677,23777706.629395436,24899174.704430379,null,"Total Variable Cost",17541807.329616766,{"$f":"SUM(AX270:AX274)","v":11576288.882022703},{"$f":"SUM(AY270:AY273)","v":11810351.903856276},12421438.06390856,13222997.988407258,14269127.024993535,15093996.328481263,16272954.684959,16847636.607581872,17708520.532066118,18456714.01004694,19634249.079540748,20648694.014220934,21808844.450805925,22783293.07256677,23777706.629395436,24899174.704430379,26085393.222867288,27359971.666941915,28542681.174765792,28572154.780605663,null,"Total Variable Cost",20150873.178198796,{"$f":"SUM(BU270:BU274)","v":13651211.555263838},{"$f":"SUM(BV270:BV273)","v":14269127.024993535},15093996.328481263,16272954.684959,16847636.607581872,17708520.532066118,18456714.01004694,19634249.079540748,20648694.014220934,21808844.450805925,22783293.07256677,23777706.629395436,24899174.704430379,26085393.222867288,27359971.666941915,28542681.174765792,28572154.780605663,28602217.858562332,28632882.198078133,28664159.824384253,null,"Total Variable Cost",24129442.06648789,{"$f":"SUM(CR270:CR274)","v":18281993.260976546},{"$f":"SUM(CS270:CS273)","v":18456714.01004694},19634249.079540748,20648694.014220934,21808844.450805925,22783293.07256677,23777706.629395436,24899174.704430379,26085393.222867288,27359971.666941915,28542681.174765792,28572154.780605663,28602217.858562332,28632882.198078133,28664159.824384253,28696063.003216494,28728604.245625377,28761796.312882442,28795652.221484642,28830185.248258892]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D277:W277))","v":20290359.132638127},{"$f":"D275+D267","v":17862989.501710169},17496164.68592253,17440590.45587346,17595246.70570372,17936177.664147489,18876978.326145105,19293400.521466658,19527429.119289443,19912156.771470241,20311245.508257583,20900931.808614239,21735313.496163834,22505849.482883744,23473320.66755189,23836649.42251718,24486316.863578893,25023433.276056938,26163047.241153646,26966702.367012911,27916210.946188763,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA277:AT277))","v":22821315.057189945},{"$f":"AA275+AA267","v":19008205.372745126},19012009.392995223,19925610.305831082,20316291.586787704,20525929.819703538,20889057.367208704,21270982.032475814,21847924.705199845,22672048.178521506,23432685.148288757,24390257.316004235,24743687.054016858,25383455.478125907,25910672.873651288,27040387.821795329,27834143.93070193,28773753.492925119,29527812.150764182,30301989.672319882,31393693.84961395,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX277:BQ277))","v":26741132.742682442},{"$f":"AX275+AX267","v":22456589.935203433},22381390.767644174,22726100.391324401,23267806.18037124,24060126.524267897,24794083.926992115,25730047.465688366,26066558.424029835,26692044.956240106,27205361.548542432,28321175.693463426,29101030.999146976,30026739.758147113,30766897.612763122,31527174.33109577,32604977.705166787,33557376.53969571,34598298.650175907,35547518.441725187,35343672.280956686,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU277:CN277))","v":29791537.500015091},{"$f":"BU275+BU267","v":24956436.044672608},25253309.686343018,25957100.398643222,26864515.211016305,27173975.310061213,27775505.604035571,28269785.872550983,29371466.318393134,30139944.446622692,31054674.406585485,31783853.462164156,32533151.381459463,33599975.956493132,34541395.99198471,35571339.30342757,36509580.295939505,36294755.336133659,36290039.840445474,36076755.778607853,35864265.355505943,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR277:DK277))","v":34563507.648629479},{"$f":"CR275+CR267","v":30501764.384266607},30329509.202387601,31380508.335513957,32102750.927686214,32977509.617984734,33672888.82567507,34394094.770361349,35438106.288740076,36359681.361681961,37370208.66590035,38289033.651187815,38054792.684157498,38030661.18124485,37797961.112182751,37566054.681856379,37334957.763040423,37104686.54596509,37105538.852340668,36876968.911131747,36649275.2112156]
[]
[null,"$/MWh",{"$f":"C277/AVERAGE(D250:W250)","v":58.753143062733635},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z277/AVERAGE(AA250:AT250)","v":66.08182633288196},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW277/AVERAGE(AX250:BQ250)","v":77.432123671144524},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT277/AVERAGE(BU250:CN250)","v":86.264932688236883},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ277/AVERAGE(CR250:DK250)","v":100.08273862256597}]
[null,"Fixed Cost $/kW-yr",{"$f":"C267/D256/1000","v":194.54556611645387},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z267/AA256/1000","v":204.01650583645636},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW267/AX256/1000","v":217.39591202064653},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT267/BU256/1000","v":227.82551096077833},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ267/CR256/1000","v":246.57494995135602}]
[null,"Variable Cost $/MWh",{"$f":"C275/AVERAGE(D250:W250)","v":34.915280234172414},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z275/AVERAGE(AA250:AT250)","v":41.083479786239735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW275/AVERAGE(AX250:BQ250)","v":50.794385100757026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT275/AVERAGE(BU250:CN250)","v":58.349244926537835},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ275/AVERAGE(CR250:DK250)","v":69.869663345479736}]
[]
[null,{"$f":"D284&\" \"&'Resource Options'!$B$15","v":"2020 1 on 1 Advanced CCCT option 1"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA284&\" \"&'Resource Options'!$B$15","v":"2023 1 on 1 Advanced CCCT option 1"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX284&\" \"&'Resource Options'!$B$15","v":"2027 1 on 1 Advanced CCCT option 1"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU284&\" \"&'Resource Options'!$B$15","v":"2030 1 on 1 Advanced CCCT option 1"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR284&\" \"&'Resource Options'!$B$15","v":"2035 1 on 1 Advanced CCCT option 1"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2020,{"$f":"D284+1","v":2021},{"$f":"E284+1","v":2022},{"$f":"F284+1","v":2023},{"$f":"G284+1","v":2024},{"$f":"H284+1","v":2025},{"$f":"I284+1","v":2026},{"$f":"J284+1","v":2027},{"$f":"K284+1","v":2028},{"$f":"L284+1","v":2029},{"$f":"M284+1","v":2030},{"$f":"N284+1","v":2031},{"$f":"O284+1","v":2032},{"$f":"P284+1","v":2033},{"$f":"Q284+1","v":2034},{"$f":"R284+1","v":2035},{"$f":"S284+1","v":2036},{"$f":"T284+1","v":2037},{"$f":"U284+1","v":2038},{"$f":"V284+1","v":2039},null,"Year",null,2023,{"$f":"AA284+1","v":2024},{"$f":"AB284+1","v":2025},{"$f":"AC284+1","v":2026},{"$f":"AD284+1","v":2027},{"$f":"AE284+1","v":2028},{"$f":"AF284+1","v":2029},{"$f":"AG284+1","v":2030},{"$f":"AH284+1","v":2031},{"$f":"AI284+1","v":2032},{"$f":"AJ284+1","v":2033},{"$f":"AK284+1","v":2034},{"$f":"AL284+1","v":2035},{"$f":"AM284+1","v":2036},{"$f":"AN284+1","v":2037},{"$f":"AO284+1","v":2038},{"$f":"AP284+1","v":2039},{"$f":"AQ284+1","v":2040},{"$f":"AR284+1","v":2041},{"$f":"AS284+1","v":2042},null,"Year",null,2027,{"$f":"AX284+1","v":2028},{"$f":"AY284+1","v":2029},{"$f":"AZ284+1","v":2030},{"$f":"BA284+1","v":2031},{"$f":"BB284+1","v":2032},{"$f":"BC284+1","v":2033},{"$f":"BD284+1","v":2034},{"$f":"BE284+1","v":2035},{"$f":"BF284+1","v":2036},{"$f":"BG284+1","v":2037},{"$f":"BH284+1","v":2038},{"$f":"BI284+1","v":2039},{"$f":"BJ284+1","v":2040},{"$f":"BK284+1","v":2041},{"$f":"BL284+1","v":2042},{"$f":"BM284+1","v":2043},{"$f":"BN284+1","v":2044},{"$f":"BO284+1","v":2045},{"$f":"BP284+1","v":2046},null,"Year",null,2030,{"$f":"BU284+1","v":2031},{"$f":"BV284+1","v":2032},{"$f":"BW284+1","v":2033},{"$f":"BX284+1","v":2034},{"$f":"BY284+1","v":2035},{"$f":"BZ284+1","v":2036},{"$f":"CA284+1","v":2037},{"$f":"CB284+1","v":2038},{"$f":"CC284+1","v":2039},{"$f":"CD284+1","v":2040},{"$f":"CE284+1","v":2041},{"$f":"CF284+1","v":2042},{"$f":"CG284+1","v":2043},{"$f":"CH284+1","v":2044},{"$f":"CI284+1","v":2045},{"$f":"CJ284+1","v":2046},{"$f":"CK284+1","v":2047},{"$f":"CL284+1","v":2048},{"$f":"CM284+1","v":2049},null,"Year",null,2035,{"$f":"CR284+1","v":2036},{"$f":"CS284+1","v":2037},{"$f":"CT284+1","v":2038},{"$f":"CU284+1","v":2039},{"$f":"CV284+1","v":2040},{"$f":"CW284+1","v":2041},{"$f":"CX284+1","v":2042},{"$f":"CY284+1","v":2043},{"$f":"CZ284+1","v":2044},{"$f":"DA284+1","v":2045},{"$f":"DB284+1","v":2046},{"$f":"DC284+1","v":2047},{"$f":"DD284+1","v":2048},{"$f":"DE284+1","v":2049},{"$f":"DF284+1","v":2050},{"$f":"DG284+1","v":2051},{"$f":"DH284+1","v":2052},{"$f":"DI284+1","v":2053},{"$f":"DJ284+1","v":2054}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D284-$D$4)","v":3366568.4507999998},{"$f":"D285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"E285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"F285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"G285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"H285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"I285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"J285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"K285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"L285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"M285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"N285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"O285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"P285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"Q285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"R285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"S285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"T285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"U285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"V285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D284-$D$4)","v":3366568.4507999998},{"$f":"AA285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"AB285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"AC285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"AD285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"AE285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"AF285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"AG285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"AH285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"AI285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"AJ285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"AK285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"AL285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"AM285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"AN285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"AO285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"AP285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"AQ285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"AR285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"AS285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D284-$D$4)","v":3366568.4507999998},{"$f":"AX285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"AY285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"AZ285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"BA285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"BB285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"BC285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"BD285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"BE285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"BF285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"BG285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"BH285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"BI285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"BJ285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"BK285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"BL285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"BM285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"BN285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"BO285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"BP285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D284-$D$4)","v":3366568.4507999998},{"$f":"BU285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"BV285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"BW285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"BX285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"BY285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"BZ285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"CA285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"CB285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"CC285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"CD285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"CE285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"CF285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"CG285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"CH285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"CI285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"CJ285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"CK285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"CL285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"CM285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},null,"MWh",null,{"$f":"('Resource Options'!$V$15/100*'Resource Options'!$J$15*8760)*(1+'Resource Options'!$X$15)^($D284-$D$4)","v":3366568.4507999998},{"$f":"CR285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"CS285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"CT285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"CU285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"CV285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"CW285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"CX285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"CY285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"CZ285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"DA285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"DB285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"DC285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"DD285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"DE285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"DF285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"DG285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"DH285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"DI285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998},{"$f":"DJ285*(1-'Resource Options'!$AA$15)","v":3366568.4507999998}]
[null,"Fuel (Dth)",null,{"$f":"D285*$D290/1000","v":22171029.06170775},{"$f":"E285*$D290/1000","v":22171029.06170775},22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,null,"Fuel (Dth)",null,{"$f":"AA285*$D290/1000","v":22171029.06170775},{"$f":"AB285*$D290/1000","v":22171029.06170775},22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,null,"Fuel (Dth)",null,{"$f":"AX285*$D290/1000","v":22171029.06170775},{"$f":"AY285*$D290/1000","v":22171029.06170775},22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,null,"Fuel (Dth)",null,{"$f":"BU285*$D290/1000","v":22171029.06170775},{"$f":"BV285*$D290/1000","v":22171029.06170775},22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,null,"Fuel (Dth)",null,{"$f":"CR285*$D290/1000","v":22171029.06170775},{"$f":"CS285*$D290/1000","v":22171029.06170775},22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775,22171029.06170775]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$15*D285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*E285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*F285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*G285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*H285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*I285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*J285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*K285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*L285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*M285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*N285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*O285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*P285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*Q285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*R285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*S285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*T285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*U285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*V285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*W285*$D290/1000/2204.62","v":1176624.7245420103},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$15*AA285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*AB285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*AC285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*AD285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*AE285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*AF285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*AG285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*AH285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*AI285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*AJ285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*AK285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*AL285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*AM285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*AN285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*AO285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*AP285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*AQ285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*AR285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*AS285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*AT285*$D290/1000/2204.62","v":1176624.7245420103},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$15*AX285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*AY285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*AZ285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*BA285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*BB285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*BC285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*BD285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*BE285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*BF285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*BG285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*BH285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*BI285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*BJ285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*BK285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*BL285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*BM285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*BN285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*BO285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*BP285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*BQ285*$D290/1000/2204.62","v":1176624.7245420103},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$15*BU285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*BV285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*BW285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*BX285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*BY285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*BZ285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*CA285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*CB285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*CC285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*CD285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*CE285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*CF285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*CG285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*CH285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*CI285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*CJ285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*CK285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*CL285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*CM285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*CN285*$D290/1000/2204.62","v":1176624.7245420103},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$15*CR285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*CS285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*CT285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*CU285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*CV285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*CW285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*CX285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*CY285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*CZ285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*DA285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*DB285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*DC285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*DD285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*DE285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*DF285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*DG285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*DH285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*DI285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*DJ285*$D290/1000/2204.62","v":1176624.7245420103},{"$f":"'Resource Options'!$AB$15*DK285*$D290/1000/2204.62","v":1176624.7245420103}]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses"]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D284,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6585.6462999999994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA284,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6487.354705766712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX284,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6358.5774752344869},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU284,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6263.6749115944285},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(CR284,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$16)-ROW(Efficiency!$A$7)+1,FALSE)","v":6108.6411474932365}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$15","v":412.50900000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$15","v":412.50900000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$15","v":412.50900000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$15","v":412.50900000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$15","v":412.50900000000001}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D284,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":403.76978154465132},{"$f":"'Resource Options'!$N$15*(1.02^(D284-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA284,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":422.08854921714442},{"$f":"'Resource Options'!$N$15*(1.02^(AA284-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX284,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":447.81287981701985},{"$f":"'Resource Options'!$N$15*(1.02^(AX284-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU284,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":468.12985369935313},{"$f":"'Resource Options'!$N$15*(1.02^(BU284-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR284,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$183)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":504.06042409571188},{"$f":"'Resource Options'!$N$15*(1.02^(CR284-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D292*AFUDC!$Y$14","v":35.122618160709337},{"$f":"E292*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA292*AFUDC!$Y$14","v":36.716108093696235},{"$f":"AB292*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX292*AFUDC!$Y$14","v":38.953783824759732},{"$f":"AY292*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU292*AFUDC!$Y$14","v":40.721091207497544},{"$f":"BV292*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR292*AFUDC!$Y$14","v":43.846574495276073},{"$f":"CS292*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D292:D293)","v":438.89239970536067},{"$f":"SUM(E292:E293)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA292:AA293)","v":458.80465731084064},{"$f":"SUM(AB292:AB293)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX292:AX293)","v":486.76666364177959},{"$f":"SUM(AY292:AY293)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU292:BU293)","v":508.85094490685066},{"$f":"SUM(BV292:BV293)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR292:CR293)","v":547.906998590988},{"$f":"SUM(CS292:CS293)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D297:W297))","v":8488614.2694439348},{"$f":"HLOOKUP(D284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":7295964.1812000005},{"$f":"HLOOKUP(E284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":7441883.4648240004},{"$f":"HLOOKUP(F284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":7590721.1341204811},{"$f":"HLOOKUP(G284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":7742535.5568028912},{"$f":"HLOOKUP(H284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":7897386.2679389482},{"$f":"HLOOKUP(I284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":8055333.9932977259},{"$f":"HLOOKUP(J284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":8216440.6731636813},{"$f":"HLOOKUP(K284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":8380769.4866269557},{"$f":"HLOOKUP(L284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":8548384.8763594944},{"$f":"HLOOKUP(M284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":8719352.5738866851},{"$f":"HLOOKUP(N284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":8893739.6253644191},{"$f":"HLOOKUP(O284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":9071614.4178717081},{"$f":"HLOOKUP(P284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":9253046.706229141},{"$f":"HLOOKUP(Q284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":9438107.6403537244},{"$f":"HLOOKUP(R284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":9626869.7931608018},{"$f":"HLOOKUP(S284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":9819407.1890240181},{"$f":"HLOOKUP(T284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10015795.332804497},{"$f":"HLOOKUP(U284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10216111.239460588},{"$f":"HLOOKUP(V284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10420433.464249801},{"$f":"HLOOKUP(W284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10628842.133534798},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA297:AT297))","v":9008185.371648062},{"$f":"HLOOKUP(AA284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":7742535.5568028912},{"$f":"HLOOKUP(AB284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":7897386.2679389482},{"$f":"HLOOKUP(AC284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":8055333.9932977259},{"$f":"HLOOKUP(AD284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":8216440.6731636813},{"$f":"HLOOKUP(AE284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":8380769.4866269557},{"$f":"HLOOKUP(AF284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":8548384.8763594944},{"$f":"HLOOKUP(AG284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":8719352.5738866851},{"$f":"HLOOKUP(AH284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":8893739.6253644191},{"$f":"HLOOKUP(AI284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":9071614.4178717081},{"$f":"HLOOKUP(AJ284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":9253046.706229141},{"$f":"HLOOKUP(AK284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":9438107.6403537244},{"$f":"HLOOKUP(AL284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":9626869.7931608018},{"$f":"HLOOKUP(AM284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":9819407.1890240181},{"$f":"HLOOKUP(AN284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10015795.332804497},{"$f":"HLOOKUP(AO284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10216111.239460588},{"$f":"HLOOKUP(AP284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10420433.464249801},{"$f":"HLOOKUP(AQ284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10628842.133534798},{"$f":"HLOOKUP(AR284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10841418.976205492},{"$f":"HLOOKUP(AS284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":11058247.355729602},{"$f":"HLOOKUP(AT284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":11279412.302844193},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX297:BQ297))","v":9750749.5495134164},{"$f":"HLOOKUP(AX284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":8380769.4866269557},{"$f":"HLOOKUP(AY284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":8548384.8763594944},{"$f":"HLOOKUP(AZ284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":8719352.5738866851},{"$f":"HLOOKUP(BA284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":8893739.6253644191},{"$f":"HLOOKUP(BB284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":9071614.4178717081},{"$f":"HLOOKUP(BC284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":9253046.706229141},{"$f":"HLOOKUP(BD284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":9438107.6403537244},{"$f":"HLOOKUP(BE284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":9626869.7931608018},{"$f":"HLOOKUP(BF284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":9819407.1890240181},{"$f":"HLOOKUP(BG284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10015795.332804497},{"$f":"HLOOKUP(BH284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10216111.239460588},{"$f":"HLOOKUP(BI284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10420433.464249801},{"$f":"HLOOKUP(BJ284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10628842.133534798},{"$f":"HLOOKUP(BK284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10841418.976205492},{"$f":"HLOOKUP(BL284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":11058247.355729602},{"$f":"HLOOKUP(BM284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":11279412.302844193},{"$f":"HLOOKUP(BN284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":11505000.548901077},{"$f":"HLOOKUP(BO284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":11735100.559879102},{"$f":"HLOOKUP(BP284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":11969802.571076684},{"$f":"HLOOKUP(BQ284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":12209198.622498216},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU297:CN297))","v":10347573.427940033},{"$f":"HLOOKUP(BU284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":8893739.6253644191},{"$f":"HLOOKUP(BV284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":9071614.4178717081},{"$f":"HLOOKUP(BW284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":9253046.706229141},{"$f":"HLOOKUP(BX284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":9438107.6403537244},{"$f":"HLOOKUP(BY284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":9626869.7931608018},{"$f":"HLOOKUP(BZ284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":9819407.1890240181},{"$f":"HLOOKUP(CA284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10015795.332804497},{"$f":"HLOOKUP(CB284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10216111.239460588},{"$f":"HLOOKUP(CC284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10420433.464249801},{"$f":"HLOOKUP(CD284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10628842.133534798},{"$f":"HLOOKUP(CE284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10841418.976205492},{"$f":"HLOOKUP(CF284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":11058247.355729602},{"$f":"HLOOKUP(CG284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":11279412.302844193},{"$f":"HLOOKUP(CH284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":11505000.548901077},{"$f":"HLOOKUP(CI284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":11735100.559879102},{"$f":"HLOOKUP(CJ284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":11969802.571076684},{"$f":"HLOOKUP(CK284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":12209198.622498216},{"$f":"HLOOKUP(CL284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":12453382.59494818},{"$f":"HLOOKUP(CM284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":12702450.246847143},{"$f":"HLOOKUP(CN284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":12956499.251784086},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR297:DK297))","v":11424557.181491012},{"$f":"HLOOKUP(CR284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":9819407.1890240181},{"$f":"HLOOKUP(CS284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10015795.332804497},{"$f":"HLOOKUP(CT284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10216111.239460588},{"$f":"HLOOKUP(CU284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10420433.464249801},{"$f":"HLOOKUP(CV284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10628842.133534798},{"$f":"HLOOKUP(CW284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":10841418.976205492},{"$f":"HLOOKUP(CX284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":11058247.355729602},{"$f":"HLOOKUP(CY284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":11279412.302844193},{"$f":"HLOOKUP(CZ284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":11505000.548901077},{"$f":"HLOOKUP(DA284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":11735100.559879102},{"$f":"HLOOKUP(DB284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":11969802.571076684},{"$f":"HLOOKUP(DC284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":12209198.622498216},{"$f":"HLOOKUP(DD284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":12453382.59494818},{"$f":"HLOOKUP(DE284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":12702450.246847143},{"$f":"HLOOKUP(DF284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":12956499.251784086},{"$f":"HLOOKUP(DG284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":13215629.236819768},{"$f":"HLOOKUP(DH284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":13479941.821556164},{"$f":"HLOOKUP(DI284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":13749540.657987287},{"$f":"HLOOKUP(DJ284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":14024531.471147034},{"$f":"HLOOKUP(DK284,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$13)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D291*1000","v":14305022.100569973}]
[null,"Fuel Transport",10617442.134293163,{"$f":"($D290/1000*$D291*24*HLOOKUP(D284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9011275.5694049783},{"$f":"($D290/1000*$D291*24*HLOOKUP(E284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9011275.5694049783},{"$f":"($D290/1000*$D291*24*HLOOKUP(F284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9912403.1263454761},{"$f":"($D290/1000*$D291*24*HLOOKUP(G284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9912403.1263454761},{"$f":"($D290/1000*$D291*24*HLOOKUP(H284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9912403.1263454761},{"$f":"($D290/1000*$D291*24*HLOOKUP(I284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9912403.1263454761},{"$f":"($D290/1000*$D291*24*HLOOKUP(J284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9912403.1263454761},{"$f":"($D290/1000*$D291*24*HLOOKUP(K284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10903643.438980026},{"$f":"($D290/1000*$D291*24*HLOOKUP(L284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10903643.438980026},{"$f":"($D290/1000*$D291*24*HLOOKUP(M284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10903643.438980026},{"$f":"($D290/1000*$D291*24*HLOOKUP(N284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10903643.438980026},{"$f":"($D290/1000*$D291*24*HLOOKUP(O284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10903643.438980026},{"$f":"($D290/1000*$D291*24*HLOOKUP(P284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11994007.782878032},{"$f":"($D290/1000*$D291*24*HLOOKUP(Q284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11994007.782878032},{"$f":"($D290/1000*$D291*24*HLOOKUP(R284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11994007.782878032},{"$f":"($D290/1000*$D291*24*HLOOKUP(S284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11994007.782878032},{"$f":"($D290/1000*$D291*24*HLOOKUP(T284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11994007.782878032},{"$f":"($D290/1000*$D291*24*HLOOKUP(U284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},{"$f":"($D290/1000*$D291*24*HLOOKUP(V284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},{"$f":"($D290/1000*$D291*24*HLOOKUP(W284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},null,"Fuel Transport",11252997.809579734,{"$f":"($D290/1000*$D291*24*HLOOKUP(AA284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9912403.1263454761},{"$f":"($D290/1000*$D291*24*HLOOKUP(AB284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9912403.1263454761},{"$f":"($D290/1000*$D291*24*HLOOKUP(AC284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9912403.1263454761},{"$f":"($D290/1000*$D291*24*HLOOKUP(AD284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9912403.1263454761},{"$f":"($D290/1000*$D291*24*HLOOKUP(AE284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10903643.438980026},{"$f":"($D290/1000*$D291*24*HLOOKUP(AF284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10903643.438980026},{"$f":"($D290/1000*$D291*24*HLOOKUP(AG284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10903643.438980026},{"$f":"($D290/1000*$D291*24*HLOOKUP(AH284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10903643.438980026},{"$f":"($D290/1000*$D291*24*HLOOKUP(AI284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10903643.438980026},{"$f":"($D290/1000*$D291*24*HLOOKUP(AJ284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11994007.782878032},{"$f":"($D290/1000*$D291*24*HLOOKUP(AK284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11994007.782878032},{"$f":"($D290/1000*$D291*24*HLOOKUP(AL284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11994007.782878032},{"$f":"($D290/1000*$D291*24*HLOOKUP(AM284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11994007.782878032},{"$f":"($D290/1000*$D291*24*HLOOKUP(AN284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11994007.782878032},{"$f":"($D290/1000*$D291*24*HLOOKUP(AO284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},{"$f":"($D290/1000*$D291*24*HLOOKUP(AP284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},{"$f":"($D290/1000*$D291*24*HLOOKUP(AQ284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},{"$f":"($D290/1000*$D291*24*HLOOKUP(AR284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},{"$f":"($D290/1000*$D291*24*HLOOKUP(AS284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},{"$f":"($D290/1000*$D291*24*HLOOKUP(AT284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14512749.417282417},null,"Fuel Transport",12166394.774871396,{"$f":"($D290/1000*$D291*24*HLOOKUP(AX284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10903643.438980026},{"$f":"($D290/1000*$D291*24*HLOOKUP(AY284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10903643.438980026},{"$f":"($D290/1000*$D291*24*HLOOKUP(AZ284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10903643.438980026},{"$f":"($D290/1000*$D291*24*HLOOKUP(BA284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10903643.438980026},{"$f":"($D290/1000*$D291*24*HLOOKUP(BB284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10903643.438980026},{"$f":"($D290/1000*$D291*24*HLOOKUP(BC284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11994007.782878032},{"$f":"($D290/1000*$D291*24*HLOOKUP(BD284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11994007.782878032},{"$f":"($D290/1000*$D291*24*HLOOKUP(BE284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11994007.782878032},{"$f":"($D290/1000*$D291*24*HLOOKUP(BF284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11994007.782878032},{"$f":"($D290/1000*$D291*24*HLOOKUP(BG284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11994007.782878032},{"$f":"($D290/1000*$D291*24*HLOOKUP(BH284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},{"$f":"($D290/1000*$D291*24*HLOOKUP(BI284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},{"$f":"($D290/1000*$D291*24*HLOOKUP(BJ284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},{"$f":"($D290/1000*$D291*24*HLOOKUP(BK284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},{"$f":"($D290/1000*$D291*24*HLOOKUP(BL284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},{"$f":"($D290/1000*$D291*24*HLOOKUP(BM284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14512749.417282417},{"$f":"($D290/1000*$D291*24*HLOOKUP(BN284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14512749.417282417},{"$f":"($D290/1000*$D291*24*HLOOKUP(BO284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14512749.417282417},{"$f":"($D290/1000*$D291*24*HLOOKUP(BP284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14512749.417282417},{"$f":"($D290/1000*$D291*24*HLOOKUP(BQ284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14512749.417282417},null,"Fuel Transport",12847104.982494731,{"$f":"($D290/1000*$D291*24*HLOOKUP(BU284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10903643.438980026},{"$f":"($D290/1000*$D291*24*HLOOKUP(BV284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10903643.438980026},{"$f":"($D290/1000*$D291*24*HLOOKUP(BW284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11994007.782878032},{"$f":"($D290/1000*$D291*24*HLOOKUP(BX284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11994007.782878032},{"$f":"($D290/1000*$D291*24*HLOOKUP(BY284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11994007.782878032},{"$f":"($D290/1000*$D291*24*HLOOKUP(BZ284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11994007.782878032},{"$f":"($D290/1000*$D291*24*HLOOKUP(CA284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11994007.782878032},{"$f":"($D290/1000*$D291*24*HLOOKUP(CB284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},{"$f":"($D290/1000*$D291*24*HLOOKUP(CC284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},{"$f":"($D290/1000*$D291*24*HLOOKUP(CD284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},{"$f":"($D290/1000*$D291*24*HLOOKUP(CE284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},{"$f":"($D290/1000*$D291*24*HLOOKUP(CF284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},{"$f":"($D290/1000*$D291*24*HLOOKUP(CG284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14512749.417282417},{"$f":"($D290/1000*$D291*24*HLOOKUP(CH284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14512749.417282417},{"$f":"($D290/1000*$D291*24*HLOOKUP(CI284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14512749.417282417},{"$f":"($D290/1000*$D291*24*HLOOKUP(CJ284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14512749.417282417},{"$f":"($D290/1000*$D291*24*HLOOKUP(CK284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14512749.417282417},{"$f":"($D290/1000*$D291*24*HLOOKUP(CL284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15964024.359010659},{"$f":"($D290/1000*$D291*24*HLOOKUP(CM284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15964024.359010659},{"$f":"($D290/1000*$D291*24*HLOOKUP(CN284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15964024.359010659},null,"Fuel Transport",14131815.480744202,{"$f":"($D290/1000*$D291*24*HLOOKUP(CR284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11994007.782878032},{"$f":"($D290/1000*$D291*24*HLOOKUP(CS284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11994007.782878032},{"$f":"($D290/1000*$D291*24*HLOOKUP(CT284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},{"$f":"($D290/1000*$D291*24*HLOOKUP(CU284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},{"$f":"($D290/1000*$D291*24*HLOOKUP(CV284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},{"$f":"($D290/1000*$D291*24*HLOOKUP(CW284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},{"$f":"($D290/1000*$D291*24*HLOOKUP(CX284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13193408.561165834},{"$f":"($D290/1000*$D291*24*HLOOKUP(CY284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14512749.417282417},{"$f":"($D290/1000*$D291*24*HLOOKUP(CZ284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14512749.417282417},{"$f":"($D290/1000*$D291*24*HLOOKUP(DA284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14512749.417282417},{"$f":"($D290/1000*$D291*24*HLOOKUP(DB284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14512749.417282417},{"$f":"($D290/1000*$D291*24*HLOOKUP(DC284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14512749.417282417},{"$f":"($D290/1000*$D291*24*HLOOKUP(DD284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15964024.359010659},{"$f":"($D290/1000*$D291*24*HLOOKUP(DE284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15964024.359010659},{"$f":"($D290/1000*$D291*24*HLOOKUP(DF284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15964024.359010659},{"$f":"($D290/1000*$D291*24*HLOOKUP(DG284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15964024.359010659},{"$f":"($D290/1000*$D291*24*HLOOKUP(DH284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15964024.359010659},{"$f":"($D290/1000*$D291*24*HLOOKUP(DI284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":17560426.794911727},{"$f":"($D290/1000*$D291*24*HLOOKUP(DJ284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":17560426.794911727},{"$f":"($D290/1000*$D291*24*HLOOKUP(DK284,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":17560426.794911727}]
[null,"Capital Recovery & Taxes",48502524.005975612,{"$f":"VLOOKUP(D283,Assumptions!$A$4:$E$53,4,FALSE)*$D294*1000000","v":61215497.057399869},{"$f":"VLOOKUP(E283,Assumptions!$A$4:$E$53,4,FALSE)*$D294*1000000","v":59473001.813653991},{"$f":"VLOOKUP(F283,Assumptions!$A$4:$E$53,4,FALSE)*$D294*1000000","v":57607317.820469774},{"$f":"VLOOKUP(G283,Assumptions!$A$4:$E$53,4,FALSE)*$D294*1000000","v":55785431.466686286},{"$f":"VLOOKUP(H283,Assumptions!$A$4:$E$53,4,FALSE)*$D294*1000000","v":54004061.084797986},{"$f":"VLOOKUP(I283,Assumptions!$A$4:$E$53,4,FALSE)*$D294*1000000","v":52260219.51592163},{"$f":"VLOOKUP(J283,Assumptions!$A$4:$E$53,4,FALSE)*$D294*1000000","v":50551087.89181532},{"$f":"VLOOKUP(K283,Assumptions!$A$4:$E$53,4,FALSE)*$D294*1000000","v":48874057.707538739},{"$f":"VLOOKUP(L283,Assumptions!$A$4:$E$53,4,FALSE)*$D294*1000000","v":47215076.694542572},{"$f":"VLOOKUP(M283,Assumptions!$A$4:$E$53,4,FALSE)*$D294*1000000","v":45558704.186486699},{"$f":"VLOOKUP(N283,Assumptions!$A$4:$E$53,4,FALSE)*$D294*1000000","v":43902331.678430833},{"$f":"VLOOKUP(O283,Assumptions!$A$4:$E$53,4,FALSE)*$D294*1000000","v":42245959.170374967},{"$f":"VLOOKUP(P283,Assumptions!$A$4:$E$53,4,FALSE)*$D294*1000000","v":40589586.662319094},{"$f":"VLOOKUP(Q283,Assumptions!$A$4:$E$53,4,FALSE)*$D294*1000000","v":38933214.154263213},{"$f":"VLOOKUP(R283,Assumptions!$A$4:$E$53,4,FALSE)*$D294*1000000","v":37276841.646207348},{"$f":"VLOOKUP(S283,Assumptions!$A$4:$E$53,4,FALSE)*$D294*1000000","v":35620469.138151474},{"$f":"VLOOKUP(T283,Assumptions!$A$4:$E$53,4,FALSE)*$D294*1000000","v":33964096.630095609},{"$f":"VLOOKUP(U283,Assumptions!$A$4:$E$53,4,FALSE)*$D294*1000000","v":32307724.12203975},{"$f":"VLOOKUP(V283,Assumptions!$A$4:$E$53,4,FALSE)*$D294*1000000","v":30651351.613983873},{"$f":"VLOOKUP(W283,Assumptions!$A$4:$E$53,4,FALSE)*$D294*1000000","v":28994979.105928019},null,"Capital Recovery & Taxes",50703051.408982202,{"$f":"VLOOKUP(AA283,Assumptions!$A$4:$E$53,4,FALSE)*$AA294*1000000","v":63992803.631113045},{"$f":"VLOOKUP(AB283,Assumptions!$A$4:$E$53,4,FALSE)*$AA294*1000000","v":62171252.531779133},{"$f":"VLOOKUP(AC283,Assumptions!$A$4:$E$53,4,FALSE)*$AA294*1000000","v":60220923.691002101},{"$f":"VLOOKUP(AD283,Assumptions!$A$4:$E$53,4,FALSE)*$AA294*1000000","v":58316379.559529133},{"$f":"VLOOKUP(AE283,Assumptions!$A$4:$E$53,4,FALSE)*$AA294*1000000","v":56454189.582772605},{"$f":"VLOOKUP(AF283,Assumptions!$A$4:$E$53,4,FALSE)*$AA294*1000000","v":54631231.076428391},{"$f":"VLOOKUP(AG283,Assumptions!$A$4:$E$53,4,FALSE)*$AA294*1000000","v":52844557.282068677},{"$f":"VLOOKUP(AH283,Assumptions!$A$4:$E$53,4,FALSE)*$AA294*1000000","v":51091441.348610975},{"$f":"VLOOKUP(AI283,Assumptions!$A$4:$E$53,4,FALSE)*$AA294*1000000","v":49357193.465385213},{"$f":"VLOOKUP(AJ283,Assumptions!$A$4:$E$53,4,FALSE)*$AA294*1000000","v":47625672.433241926},{"$f":"VLOOKUP(AK283,Assumptions!$A$4:$E$53,4,FALSE)*$AA294*1000000","v":45894151.401098639},{"$f":"VLOOKUP(AL283,Assumptions!$A$4:$E$53,4,FALSE)*$AA294*1000000","v":44162630.368955351},{"$f":"VLOOKUP(AM283,Assumptions!$A$4:$E$53,4,FALSE)*$AA294*1000000","v":42431109.336812057},{"$f":"VLOOKUP(AN283,Assumptions!$A$4:$E$53,4,FALSE)*$AA294*1000000","v":40699588.304668762},{"$f":"VLOOKUP(AO283,Assumptions!$A$4:$E$53,4,FALSE)*$AA294*1000000","v":38968067.272525474},{"$f":"VLOOKUP(AP283,Assumptions!$A$4:$E$53,4,FALSE)*$AA294*1000000","v":37236546.240382187},{"$f":"VLOOKUP(AQ283,Assumptions!$A$4:$E$53,4,FALSE)*$AA294*1000000","v":35505025.208238907},{"$f":"VLOOKUP(AR283,Assumptions!$A$4:$E$53,4,FALSE)*$AA294*1000000","v":33773504.17609562},{"$f":"VLOOKUP(AS283,Assumptions!$A$4:$E$53,4,FALSE)*$AA294*1000000","v":32041983.143952321},{"$f":"VLOOKUP(AT283,Assumptions!$A$4:$E$53,4,FALSE)*$AA294*1000000","v":30310462.111809049},null,"Capital Recovery & Taxes",53793166.17112451,{"$f":"VLOOKUP(AX283,Assumptions!$A$4:$E$53,4,FALSE)*$AX294*1000000","v":67892866.875360832},{"$f":"VLOOKUP(AY283,Assumptions!$A$4:$E$53,4,FALSE)*$AX294*1000000","v":65960300.722975291},{"$f":"VLOOKUP(AZ283,Assumptions!$A$4:$E$53,4,FALSE)*$AX294*1000000","v":63891108.425770275},{"$f":"VLOOKUP(BA283,Assumptions!$A$4:$E$53,4,FALSE)*$AX294*1000000","v":61870491.202594325},{"$f":"VLOOKUP(BB283,Assumptions!$A$4:$E$53,4,FALSE)*$AX294*1000000","v":59894809.422540344},{"$f":"VLOOKUP(BC283,Assumptions!$A$4:$E$53,4,FALSE)*$AX294*1000000","v":57960750.0882442},{"$f":"VLOOKUP(BD283,Assumptions!$A$4:$E$53,4,FALSE)*$AX294*1000000","v":56065186.850080602},{"$f":"VLOOKUP(BE283,Assumptions!$A$4:$E$53,4,FALSE)*$AX294*1000000","v":54205226.668097757},{"$f":"VLOOKUP(BF283,Assumptions!$A$4:$E$53,4,FALSE)*$AX294*1000000","v":52365284.456103832},{"$f":"VLOOKUP(BG283,Assumptions!$A$4:$E$53,4,FALSE)*$AX294*1000000","v":50528235.284061685},{"$f":"VLOOKUP(BH283,Assumptions!$A$4:$E$53,4,FALSE)*$AX294*1000000","v":48691186.112019539},{"$f":"VLOOKUP(BI283,Assumptions!$A$4:$E$53,4,FALSE)*$AX294*1000000","v":46854136.939977393},{"$f":"VLOOKUP(BJ283,Assumptions!$A$4:$E$53,4,FALSE)*$AX294*1000000","v":45017087.767935246},{"$f":"VLOOKUP(BK283,Assumptions!$A$4:$E$53,4,FALSE)*$AX294*1000000","v":43180038.595893092},{"$f":"VLOOKUP(BL283,Assumptions!$A$4:$E$53,4,FALSE)*$AX294*1000000","v":41342989.423850954},{"$f":"VLOOKUP(BM283,Assumptions!$A$4:$E$53,4,FALSE)*$AX294*1000000","v":39505940.251808815},{"$f":"VLOOKUP(BN283,Assumptions!$A$4:$E$53,4,FALSE)*$AX294*1000000","v":37668891.079766676},{"$f":"VLOOKUP(BO283,Assumptions!$A$4:$E$53,4,FALSE)*$AX294*1000000","v":35831841.907724537},{"$f":"VLOOKUP(BP283,Assumptions!$A$4:$E$53,4,FALSE)*$AX294*1000000","v":33994792.735682391},{"$f":"VLOOKUP(BQ283,Assumptions!$A$4:$E$53,4,FALSE)*$AX294*1000000","v":32157743.563640259},null,"Capital Recovery & Taxes",56233726.506488964,{"$f":"VLOOKUP(BU283,Assumptions!$A$4:$E$53,4,FALSE)*$BU294*1000000","v":70973121.296955541},{"$f":"VLOOKUP(BV283,Assumptions!$A$4:$E$53,4,FALSE)*$BU294*1000000","v":68952875.897693619},{"$f":"VLOOKUP(BW283,Assumptions!$A$4:$E$53,4,FALSE)*$BU294*1000000","v":66789805.715875246},{"$f":"VLOOKUP(BX283,Assumptions!$A$4:$E$53,4,FALSE)*$BU294*1000000","v":64677514.427035451},{"$f":"VLOOKUP(BY283,Assumptions!$A$4:$E$53,4,FALSE)*$BU294*1000000","v":62612197.272622526},{"$f":"VLOOKUP(BZ283,Assumptions!$A$4:$E$53,4,FALSE)*$BU294*1000000","v":60590390.946775272},{"$f":"VLOOKUP(CA283,Assumptions!$A$4:$E$53,4,FALSE)*$BU294*1000000","v":58608827.259455733},{"$f":"VLOOKUP(CB283,Assumptions!$A$4:$E$53,4,FALSE)*$BU294*1000000","v":56664481.915404826},{"$f":"VLOOKUP(CC283,Assumptions!$A$4:$E$53,4,FALSE)*$BU294*1000000","v":54741062.74338831},{"$f":"VLOOKUP(CD283,Assumptions!$A$4:$E$53,4,FALSE)*$BU294*1000000","v":52820667.86663086},{"$f":"VLOOKUP(CE283,Assumptions!$A$4:$E$53,4,FALSE)*$BU294*1000000","v":50900272.989873409},{"$f":"VLOOKUP(CF283,Assumptions!$A$4:$E$53,4,FALSE)*$BU294*1000000","v":48979878.113115951},{"$f":"VLOOKUP(CG283,Assumptions!$A$4:$E$53,4,FALSE)*$BU294*1000000","v":47059483.236358486},{"$f":"VLOOKUP(CH283,Assumptions!$A$4:$E$53,4,FALSE)*$BU294*1000000","v":45139088.359601036},{"$f":"VLOOKUP(CI283,Assumptions!$A$4:$E$53,4,FALSE)*$BU294*1000000","v":43218693.482843578},{"$f":"VLOOKUP(CJ283,Assumptions!$A$4:$E$53,4,FALSE)*$BU294*1000000","v":41298298.606086127},{"$f":"VLOOKUP(CK283,Assumptions!$A$4:$E$53,4,FALSE)*$BU294*1000000","v":39377903.729328677},{"$f":"VLOOKUP(CL283,Assumptions!$A$4:$E$53,4,FALSE)*$BU294*1000000","v":37457508.852571227},{"$f":"VLOOKUP(CM283,Assumptions!$A$4:$E$53,4,FALSE)*$BU294*1000000","v":35537113.975813769},{"$f":"VLOOKUP(CN283,Assumptions!$A$4:$E$53,4,FALSE)*$BU294*1000000","v":33616719.099056333},null,"Capital Recovery & Taxes",60549857.710094362,{"$f":"VLOOKUP(CR283,Assumptions!$A$4:$E$53,4,FALSE)*$CR294*1000000","v":76420551.557721034},{"$f":"VLOOKUP(CS283,Assumptions!$A$4:$E$53,4,FALSE)*$CR294*1000000","v":74245245.401358321},{"$f":"VLOOKUP(CT283,Assumptions!$A$4:$E$53,4,FALSE)*$CR294*1000000","v":71916152.170965031},{"$f":"VLOOKUP(CU283,Assumptions!$A$4:$E$53,4,FALSE)*$CR294*1000000","v":69641735.28758879},{"$f":"VLOOKUP(CV283,Assumptions!$A$4:$E$53,4,FALSE)*$CR294*1000000","v":67417897.964421362},{"$f":"VLOOKUP(CW283,Assumptions!$A$4:$E$53,4,FALSE)*$CR294*1000000","v":65240911.075009122},{"$f":"VLOOKUP(CX283,Assumptions!$A$4:$E$53,4,FALSE)*$CR294*1000000","v":63107255.584529713},{"$f":"VLOOKUP(CY283,Assumptions!$A$4:$E$53,4,FALSE)*$CR294*1000000","v":61013675.072699651},{"$f":"VLOOKUP(CZ283,Assumptions!$A$4:$E$53,4,FALSE)*$CR294*1000000","v":58942626.888314635},{"$f":"VLOOKUP(DA283,Assumptions!$A$4:$E$53,4,FALSE)*$CR294*1000000","v":56874835.12421307},{"$f":"VLOOKUP(DB283,Assumptions!$A$4:$E$53,4,FALSE)*$CR294*1000000","v":54807043.360111497},{"$f":"VLOOKUP(DC283,Assumptions!$A$4:$E$53,4,FALSE)*$CR294*1000000","v":52739251.596009932},{"$f":"VLOOKUP(DD283,Assumptions!$A$4:$E$53,4,FALSE)*$CR294*1000000","v":50671459.83190836},{"$f":"VLOOKUP(DE283,Assumptions!$A$4:$E$53,4,FALSE)*$CR294*1000000","v":48603668.06780678},{"$f":"VLOOKUP(DF283,Assumptions!$A$4:$E$53,4,FALSE)*$CR294*1000000","v":46535876.303705208},{"$f":"VLOOKUP(DG283,Assumptions!$A$4:$E$53,4,FALSE)*$CR294*1000000","v":44468084.539603651},{"$f":"VLOOKUP(DH283,Assumptions!$A$4:$E$53,4,FALSE)*$CR294*1000000","v":42400292.775502078},{"$f":"VLOOKUP(DI283,Assumptions!$A$4:$E$53,4,FALSE)*$CR294*1000000","v":40332501.011400521},{"$f":"VLOOKUP(DJ283,Assumptions!$A$4:$E$53,4,FALSE)*$CR294*1000000","v":38264709.247298948},{"$f":"VLOOKUP(DK283,Assumptions!$A$4:$E$53,4,FALSE)*$CR294*1000000","v":36196917.483197398}]
[null,"Transmission",0,{"$f":"VLOOKUP(D283,Assumptions!$A$4:$E$53,5,FALSE)*$E294*1000000","v":0},{"$f":"VLOOKUP(E283,Assumptions!$A$4:$E$53,5,FALSE)*$E294*1000000","v":0},{"$f":"VLOOKUP(F283,Assumptions!$A$4:$E$53,5,FALSE)*$E294*1000000","v":0},{"$f":"VLOOKUP(G283,Assumptions!$A$4:$E$53,5,FALSE)*$E294*1000000","v":0},{"$f":"VLOOKUP(H283,Assumptions!$A$4:$E$53,5,FALSE)*$E294*1000000","v":0},{"$f":"VLOOKUP(I283,Assumptions!$A$4:$E$53,5,FALSE)*$E294*1000000","v":0},{"$f":"VLOOKUP(J283,Assumptions!$A$4:$E$53,5,FALSE)*$E294*1000000","v":0},{"$f":"VLOOKUP(K283,Assumptions!$A$4:$E$53,5,FALSE)*$E294*1000000","v":0},{"$f":"VLOOKUP(L283,Assumptions!$A$4:$E$53,5,FALSE)*$E294*1000000","v":0},{"$f":"VLOOKUP(M283,Assumptions!$A$4:$E$53,5,FALSE)*$E294*1000000","v":0},{"$f":"VLOOKUP(N283,Assumptions!$A$4:$E$53,5,FALSE)*$E294*1000000","v":0},{"$f":"VLOOKUP(O283,Assumptions!$A$4:$E$53,5,FALSE)*$E294*1000000","v":0},{"$f":"VLOOKUP(P283,Assumptions!$A$4:$E$53,5,FALSE)*$E294*1000000","v":0},{"$f":"VLOOKUP(Q283,Assumptions!$A$4:$E$53,5,FALSE)*$E294*1000000","v":0},{"$f":"VLOOKUP(R283,Assumptions!$A$4:$E$53,5,FALSE)*$E294*1000000","v":0},{"$f":"VLOOKUP(S283,Assumptions!$A$4:$E$53,5,FALSE)*$E294*1000000","v":0},{"$f":"VLOOKUP(T283,Assumptions!$A$4:$E$53,5,FALSE)*$E294*1000000","v":0},{"$f":"VLOOKUP(U283,Assumptions!$A$4:$E$53,5,FALSE)*$E294*1000000","v":0},{"$f":"VLOOKUP(V283,Assumptions!$A$4:$E$53,5,FALSE)*$E294*1000000","v":0},{"$f":"VLOOKUP(W283,Assumptions!$A$4:$E$53,5,FALSE)*$E294*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA283,Assumptions!$A$4:$E$53,5,FALSE)*$AB294*1000000","v":0},{"$f":"VLOOKUP(AB283,Assumptions!$A$4:$E$53,5,FALSE)*$AB294*1000000","v":0},{"$f":"VLOOKUP(AC283,Assumptions!$A$4:$E$53,5,FALSE)*$AB294*1000000","v":0},{"$f":"VLOOKUP(AD283,Assumptions!$A$4:$E$53,5,FALSE)*$AB294*1000000","v":0},{"$f":"VLOOKUP(AE283,Assumptions!$A$4:$E$53,5,FALSE)*$AB294*1000000","v":0},{"$f":"VLOOKUP(AF283,Assumptions!$A$4:$E$53,5,FALSE)*$AB294*1000000","v":0},{"$f":"VLOOKUP(AG283,Assumptions!$A$4:$E$53,5,FALSE)*$AB294*1000000","v":0},{"$f":"VLOOKUP(AH283,Assumptions!$A$4:$E$53,5,FALSE)*$AB294*1000000","v":0},{"$f":"VLOOKUP(AI283,Assumptions!$A$4:$E$53,5,FALSE)*$AB294*1000000","v":0},{"$f":"VLOOKUP(AJ283,Assumptions!$A$4:$E$53,5,FALSE)*$AB294*1000000","v":0},{"$f":"VLOOKUP(AK283,Assumptions!$A$4:$E$53,5,FALSE)*$AB294*1000000","v":0},{"$f":"VLOOKUP(AL283,Assumptions!$A$4:$E$53,5,FALSE)*$AB294*1000000","v":0},{"$f":"VLOOKUP(AM283,Assumptions!$A$4:$E$53,5,FALSE)*$AB294*1000000","v":0},{"$f":"VLOOKUP(AN283,Assumptions!$A$4:$E$53,5,FALSE)*$AB294*1000000","v":0},{"$f":"VLOOKUP(AO283,Assumptions!$A$4:$E$53,5,FALSE)*$AB294*1000000","v":0},{"$f":"VLOOKUP(AP283,Assumptions!$A$4:$E$53,5,FALSE)*$AB294*1000000","v":0},{"$f":"VLOOKUP(AQ283,Assumptions!$A$4:$E$53,5,FALSE)*$AB294*1000000","v":0},{"$f":"VLOOKUP(AR283,Assumptions!$A$4:$E$53,5,FALSE)*$AB294*1000000","v":0},{"$f":"VLOOKUP(AS283,Assumptions!$A$4:$E$53,5,FALSE)*$AB294*1000000","v":0},{"$f":"VLOOKUP(AT283,Assumptions!$A$4:$E$53,5,FALSE)*$AB294*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX283,Assumptions!$A$4:$E$53,5,FALSE)*$AY294*1000000","v":0},{"$f":"VLOOKUP(AY283,Assumptions!$A$4:$E$53,5,FALSE)*$AY294*1000000","v":0},{"$f":"VLOOKUP(AZ283,Assumptions!$A$4:$E$53,5,FALSE)*$AY294*1000000","v":0},{"$f":"VLOOKUP(BA283,Assumptions!$A$4:$E$53,5,FALSE)*$AY294*1000000","v":0},{"$f":"VLOOKUP(BB283,Assumptions!$A$4:$E$53,5,FALSE)*$AY294*1000000","v":0},{"$f":"VLOOKUP(BC283,Assumptions!$A$4:$E$53,5,FALSE)*$AY294*1000000","v":0},{"$f":"VLOOKUP(BD283,Assumptions!$A$4:$E$53,5,FALSE)*$AY294*1000000","v":0},{"$f":"VLOOKUP(BE283,Assumptions!$A$4:$E$53,5,FALSE)*$AY294*1000000","v":0},{"$f":"VLOOKUP(BF283,Assumptions!$A$4:$E$53,5,FALSE)*$AY294*1000000","v":0},{"$f":"VLOOKUP(BG283,Assumptions!$A$4:$E$53,5,FALSE)*$AY294*1000000","v":0},{"$f":"VLOOKUP(BH283,Assumptions!$A$4:$E$53,5,FALSE)*$AY294*1000000","v":0},{"$f":"VLOOKUP(BI283,Assumptions!$A$4:$E$53,5,FALSE)*$AY294*1000000","v":0},{"$f":"VLOOKUP(BJ283,Assumptions!$A$4:$E$53,5,FALSE)*$AY294*1000000","v":0},{"$f":"VLOOKUP(BK283,Assumptions!$A$4:$E$53,5,FALSE)*$AY294*1000000","v":0},{"$f":"VLOOKUP(BL283,Assumptions!$A$4:$E$53,5,FALSE)*$AY294*1000000","v":0},{"$f":"VLOOKUP(BM283,Assumptions!$A$4:$E$53,5,FALSE)*$AY294*1000000","v":0},{"$f":"VLOOKUP(BN283,Assumptions!$A$4:$E$53,5,FALSE)*$AY294*1000000","v":0},{"$f":"VLOOKUP(BO283,Assumptions!$A$4:$E$53,5,FALSE)*$AY294*1000000","v":0},{"$f":"VLOOKUP(BP283,Assumptions!$A$4:$E$53,5,FALSE)*$AY294*1000000","v":0},{"$f":"VLOOKUP(BQ283,Assumptions!$A$4:$E$53,5,FALSE)*$AY294*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU283,Assumptions!$A$4:$E$53,5,FALSE)*$BV294*1000000","v":0},{"$f":"VLOOKUP(BV283,Assumptions!$A$4:$E$53,5,FALSE)*$BV294*1000000","v":0},{"$f":"VLOOKUP(BW283,Assumptions!$A$4:$E$53,5,FALSE)*$BV294*1000000","v":0},{"$f":"VLOOKUP(BX283,Assumptions!$A$4:$E$53,5,FALSE)*$BV294*1000000","v":0},{"$f":"VLOOKUP(BY283,Assumptions!$A$4:$E$53,5,FALSE)*$BV294*1000000","v":0},{"$f":"VLOOKUP(BZ283,Assumptions!$A$4:$E$53,5,FALSE)*$BV294*1000000","v":0},{"$f":"VLOOKUP(CA283,Assumptions!$A$4:$E$53,5,FALSE)*$BV294*1000000","v":0},{"$f":"VLOOKUP(CB283,Assumptions!$A$4:$E$53,5,FALSE)*$BV294*1000000","v":0},{"$f":"VLOOKUP(CC283,Assumptions!$A$4:$E$53,5,FALSE)*$BV294*1000000","v":0},{"$f":"VLOOKUP(CD283,Assumptions!$A$4:$E$53,5,FALSE)*$BV294*1000000","v":0},{"$f":"VLOOKUP(CE283,Assumptions!$A$4:$E$53,5,FALSE)*$BV294*1000000","v":0},{"$f":"VLOOKUP(CF283,Assumptions!$A$4:$E$53,5,FALSE)*$BV294*1000000","v":0},{"$f":"VLOOKUP(CG283,Assumptions!$A$4:$E$53,5,FALSE)*$BV294*1000000","v":0},{"$f":"VLOOKUP(CH283,Assumptions!$A$4:$E$53,5,FALSE)*$BV294*1000000","v":0},{"$f":"VLOOKUP(CI283,Assumptions!$A$4:$E$53,5,FALSE)*$BV294*1000000","v":0},{"$f":"VLOOKUP(CJ283,Assumptions!$A$4:$E$53,5,FALSE)*$BV294*1000000","v":0},{"$f":"VLOOKUP(CK283,Assumptions!$A$4:$E$53,5,FALSE)*$BV294*1000000","v":0},{"$f":"VLOOKUP(CL283,Assumptions!$A$4:$E$53,5,FALSE)*$BV294*1000000","v":0},{"$f":"VLOOKUP(CM283,Assumptions!$A$4:$E$53,5,FALSE)*$BV294*1000000","v":0},{"$f":"VLOOKUP(CN283,Assumptions!$A$4:$E$53,5,FALSE)*$BV294*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR283,Assumptions!$A$4:$E$53,5,FALSE)*$CS294*1000000","v":0},{"$f":"VLOOKUP(CS283,Assumptions!$A$4:$E$53,5,FALSE)*$CS294*1000000","v":0},{"$f":"VLOOKUP(CT283,Assumptions!$A$4:$E$53,5,FALSE)*$CS294*1000000","v":0},{"$f":"VLOOKUP(CU283,Assumptions!$A$4:$E$53,5,FALSE)*$CS294*1000000","v":0},{"$f":"VLOOKUP(CV283,Assumptions!$A$4:$E$53,5,FALSE)*$CS294*1000000","v":0},{"$f":"VLOOKUP(CW283,Assumptions!$A$4:$E$53,5,FALSE)*$CS294*1000000","v":0},{"$f":"VLOOKUP(CX283,Assumptions!$A$4:$E$53,5,FALSE)*$CS294*1000000","v":0},{"$f":"VLOOKUP(CY283,Assumptions!$A$4:$E$53,5,FALSE)*$CS294*1000000","v":0},{"$f":"VLOOKUP(CZ283,Assumptions!$A$4:$E$53,5,FALSE)*$CS294*1000000","v":0},{"$f":"VLOOKUP(DA283,Assumptions!$A$4:$E$53,5,FALSE)*$CS294*1000000","v":0},{"$f":"VLOOKUP(DB283,Assumptions!$A$4:$E$53,5,FALSE)*$CS294*1000000","v":0},{"$f":"VLOOKUP(DC283,Assumptions!$A$4:$E$53,5,FALSE)*$CS294*1000000","v":0},{"$f":"VLOOKUP(DD283,Assumptions!$A$4:$E$53,5,FALSE)*$CS294*1000000","v":0},{"$f":"VLOOKUP(DE283,Assumptions!$A$4:$E$53,5,FALSE)*$CS294*1000000","v":0},{"$f":"VLOOKUP(DF283,Assumptions!$A$4:$E$53,5,FALSE)*$CS294*1000000","v":0},{"$f":"VLOOKUP(DG283,Assumptions!$A$4:$E$53,5,FALSE)*$CS294*1000000","v":0},{"$f":"VLOOKUP(DH283,Assumptions!$A$4:$E$53,5,FALSE)*$CS294*1000000","v":0},{"$f":"VLOOKUP(DI283,Assumptions!$A$4:$E$53,5,FALSE)*$CS294*1000000","v":0},{"$f":"VLOOKUP(DJ283,Assumptions!$A$4:$E$53,5,FALSE)*$CS294*1000000","v":0},{"$f":"VLOOKUP(DK283,Assumptions!$A$4:$E$53,5,FALSE)*$CS294*1000000","v":0}]
[null,"Misc Charges",618730.53057862236,{"$f":"(D297+D298)*Misc_Rev","v":528093.65208359167},532819.10216447129,566821.17605092959,571737.53431507689,576752.21974450687,581867.19888252555,587084.47760330455,624506.42818285653,629934.48496395512,635471.10288067569,641118.4531557305,646878.75043628667,688064.61257524672,694057.62586593733,700170.4994224417,706405.63045007607,712765.46409826307,758093.88922348607,764710.66015106009,771459.76649718534,null,"Misc Charges",656138.15614088101,{"$f":"(AA297+AA298)*Misc_Rev","v":571737.53431507689},576752.21974450687,581867.19888252555,587084.47760330455,624506.42818285653,629934.48496395512,635471.10288067569,641118.4531557305,646878.75043628667,688064.61257524672,694057.62586593733,700170.4994224417,706405.63045007607,712765.46409826307,758093.88922348607,764710.66015106009,771459.76649718534,778343.85497023305,785365.62521274178,835253.36514458025,null,"Misc Charges",709764.8018008779,{"$f":"(AX297+AX298)*Misc_Rev","v":624506.42818285653},629934.48496395512,635471.10288067569,641118.4531557305,646878.75043628667,688064.61257524672,694057.62586593733,700170.4994224417,706405.63045007607,712765.46409826307,758093.88922348607,764710.66015106009,771459.76649718534,778343.85497023305,785365.62521274178,835253.36514458025,842558.81490488641,850010.37366039876,857610.96359102125,865363.56532025605,null,"Misc Charges",751136.46564351942,{"$f":"(BU297+BU298)*Misc_Rev","v":641118.4531557305},646878.75043628667,688064.61257524672,694057.62586593733,700170.4994224417,706405.63045007607,712765.46409826307,758093.88922348607,764710.66015106009,771459.76649718534,778343.85497023305,785365.62521274178,835253.36514458025,842558.81490488641,850010.37366039876,857610.96359102125,865363.56532025605,920269.30679700314,928335.11363609927,936562.2366119771,null,"Misc Charges",827617.57229382498,{"$f":"(CR297+CR298)*Misc_Rev","v":706405.63045007607},712765.46409826307,758093.88922348607,764710.66015106009,771459.76649718534,778343.85497023305,785365.62521274178,835253.36514458025,842558.81490488641,850010.37366039876,857610.96359102125,865363.56532025605,920269.30679700314,928335.11363609927,936562.2366119771,944953.90204737254,953513.40079147613,1013941.9859946818,1022847.2884880471,1031930.6970312794]
[null,"Total Fixed Cost",67654911.070669755,{"$f":"SUM(D297:D301)","v":78050830.460088447},{"$f":"SUM(E297:E300)","v":75926160.847882971},75110442.080935732,73440370.149834663,71813850.479082406,70227956.635564834,68679931.691324472,68158470.63314572,66667105.009882092,65181700.199353412,63699714.742775276,62221217.027226701,61836641.151426271,60365329.577494971,58897719.222246185,57433884.110053524,55973899.745778136,55717243.92266617,54265193.639399514,52817229.800628647,null,"Total Fixed Cost",71014394.212001041,{"$f":"SUM(AA297:AA301)","v":82219479.848576486},{"$f":"SUM(AB297:AB300)","v":79981041.926063552},78188660.810645312,76445223.359038293,75738602.508379579,74083259.391767919,72467553.29493539,70888824.412955418,69332451.322236955,68872726.922349095,67326266.824330389,65783507.944994181,64244524.308714107,62709391.420351289,62377587.073151894,60850388.265797824,59327275.902939543,57808331.713466942,56293639.060847759,56102623.831935659,null,"Total Fixed Cost",75765099.632768378,{"$f":"SUM(AX297:AX301)","v":87801786.229150668},{"$f":"SUM(AY297:AY300)","v":85412329.038314819},83514104.438636988,81667874.266938776,79870067.279392079,79207804.577351376,77497302.27331236,75826104.244136587,74178699.428005874,72538038.399744213,72100705.912645966,70467978.965393037,68839338.462635875,67214866.133264422,65594645.340746388,65298101.971935421,63686641.045950174,62079691.884886056,60477344.724041492,58879691.603420891,null,"Total Fixed Cost",79484651.458743125,{"$f":"SUM(BU297:BU301)","v":91411622.814455718},{"$f":"SUM(BV297:BV300)","v":88928133.754545361},88036860.204982415,86109629.850267202,84233074.848661363,82403805.91867733,80618630.375138253,80074001.716031253,78354904.768803954,76642918.561331496,74935100.527244732,73231534.030011386,72851644.956485093,71156838.325784534,69466543.460005105,67780850.594445229,66099851.769109309,65874915.806530066,64203588.581671573,62537242.709851079,null,"Total Fixed Cost",86168204.682441786,{"$f":"SUM(CR297:CR301)","v":98940372.160073161},{"$f":"SUM(CS297:CS300)","v":96255048.517040849},95325671.971591443,93255577.313004434,91240148.65912199,89275738.612380445,87358911.501425147,86805836.792826265,84960376.854498133,83122685.101374596,81289595.348470598,79461199.635790557,79088866.785867199,77270142.673664585,75456399.914499953,73647738.135434076,71844258.956068903,71642468.46429953,69849667.513357714,68062366.378679097]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D305:W305))","v":15281752.671129236},{"$f":"HLOOKUP(D284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*D285","v":13134666.810796201},{"$f":"HLOOKUP(E284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*E285","v":13397360.147012124},{"$f":"HLOOKUP(F284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*F285","v":13665307.349952366},{"$f":"HLOOKUP(G284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*G285","v":13938613.496951414},{"$f":"HLOOKUP(H284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*H285","v":14217385.76689044},{"$f":"HLOOKUP(I284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*I285","v":14501733.482228251},{"$f":"HLOOKUP(J284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*J285","v":14791768.151872816},{"$f":"HLOOKUP(K284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*K285","v":15087603.514910273},{"$f":"HLOOKUP(L284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*L285","v":15389355.585208479},{"$f":"HLOOKUP(M284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*M285","v":15697142.696912648},{"$f":"HLOOKUP(N284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*N285","v":16011085.550850902},{"$f":"HLOOKUP(O284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*O285","v":16331307.26186792},{"$f":"HLOOKUP(P284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*P285","v":16657933.407105278},{"$f":"HLOOKUP(Q284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q285","v":16991092.075247385},{"$f":"HLOOKUP(R284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*R285","v":17330913.916752335},{"$f":"HLOOKUP(S284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*S285","v":17677532.195087381},{"$f":"HLOOKUP(T284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*T285","v":18031082.838989131},{"$f":"HLOOKUP(U284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*U285","v":18391704.495768912},{"$f":"HLOOKUP(V284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*V285","v":18759538.585684296},{"$f":"HLOOKUP(W284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*W285","v":19134729.357397981},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA305:AT305))","v":16217118.18862371},{"$f":"HLOOKUP(AA284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA285","v":13938613.496951414},{"$f":"HLOOKUP(AB284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB285","v":14217385.76689044},{"$f":"HLOOKUP(AC284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC285","v":14501733.482228251},{"$f":"HLOOKUP(AD284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD285","v":14791768.151872816},{"$f":"HLOOKUP(AE284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE285","v":15087603.514910273},{"$f":"HLOOKUP(AF284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF285","v":15389355.585208479},{"$f":"HLOOKUP(AG284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG285","v":15697142.696912648},{"$f":"HLOOKUP(AH284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH285","v":16011085.550850902},{"$f":"HLOOKUP(AI284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI285","v":16331307.26186792},{"$f":"HLOOKUP(AJ284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ285","v":16657933.407105278},{"$f":"HLOOKUP(AK284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK285","v":16991092.075247385},{"$f":"HLOOKUP(AL284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL285","v":17330913.916752335},{"$f":"HLOOKUP(AM284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM285","v":17677532.195087381},{"$f":"HLOOKUP(AN284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN285","v":18031082.838989131},{"$f":"HLOOKUP(AO284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO285","v":18391704.495768912},{"$f":"HLOOKUP(AP284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP285","v":18759538.585684296},{"$f":"HLOOKUP(AQ284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ285","v":19134729.357397981},{"$f":"HLOOKUP(AR284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR285","v":19517423.944545936},{"$f":"HLOOKUP(AS284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS285","v":19907772.423436858},{"$f":"HLOOKUP(AT284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT285","v":20305927.871905591},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX305:BQ305))","v":17553930.269887254},{"$f":"HLOOKUP(AX284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX285","v":15087603.514910273},{"$f":"HLOOKUP(AY284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY285","v":15389355.585208479},{"$f":"HLOOKUP(AZ284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ285","v":15697142.696912648},{"$f":"HLOOKUP(BA284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA285","v":16011085.550850902},{"$f":"HLOOKUP(BB284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB285","v":16331307.26186792},{"$f":"HLOOKUP(BC284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC285","v":16657933.407105278},{"$f":"HLOOKUP(BD284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD285","v":16991092.075247385},{"$f":"HLOOKUP(BE284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE285","v":17330913.916752335},{"$f":"HLOOKUP(BF284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF285","v":17677532.195087381},{"$f":"HLOOKUP(BG284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG285","v":18031082.838989131},{"$f":"HLOOKUP(BH284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH285","v":18391704.495768912},{"$f":"HLOOKUP(BI284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI285","v":18759538.585684296},{"$f":"HLOOKUP(BJ284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ285","v":19134729.357397981},{"$f":"HLOOKUP(BK284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK285","v":19517423.944545936},{"$f":"HLOOKUP(BL284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL285","v":19907772.423436858},{"$f":"HLOOKUP(BM284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM285","v":20305927.871905591},{"$f":"HLOOKUP(BN284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN285","v":20712046.429343708},{"$f":"HLOOKUP(BO284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO285","v":21126287.357930582},{"$f":"HLOOKUP(BP284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP285","v":21548813.105089191},{"$f":"HLOOKUP(BQ284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ285","v":21979789.367190972},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU305:CN305))","v":18628371.233846515},{"$f":"HLOOKUP(BU284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU285","v":16011085.550850902},{"$f":"HLOOKUP(BV284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV285","v":16331307.26186792},{"$f":"HLOOKUP(BW284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW285","v":16657933.407105278},{"$f":"HLOOKUP(BX284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX285","v":16991092.075247385},{"$f":"HLOOKUP(BY284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY285","v":17330913.916752335},{"$f":"HLOOKUP(BZ284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ285","v":17677532.195087381},{"$f":"HLOOKUP(CA284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA285","v":18031082.838989131},{"$f":"HLOOKUP(CB284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB285","v":18391704.495768912},{"$f":"HLOOKUP(CC284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC285","v":18759538.585684296},{"$f":"HLOOKUP(CD284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD285","v":19134729.357397981},{"$f":"HLOOKUP(CE284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE285","v":19517423.944545936},{"$f":"HLOOKUP(CF284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF285","v":19907772.423436858},{"$f":"HLOOKUP(CG284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG285","v":20305927.871905591},{"$f":"HLOOKUP(CH284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH285","v":20712046.429343708},{"$f":"HLOOKUP(CI284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI285","v":21126287.357930582},{"$f":"HLOOKUP(CJ284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ285","v":21548813.105089191},{"$f":"HLOOKUP(CK284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK285","v":21979789.367190972},{"$f":"HLOOKUP(CL284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL285","v":22419385.154534794},{"$f":"HLOOKUP(CM284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM285","v":22867772.857625488},{"$f":"HLOOKUP(CN284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN285","v":23325128.314778004},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR305:DK305))","v":20567227.074173033},{"$f":"HLOOKUP(CR284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR285","v":17677532.195087381},{"$f":"HLOOKUP(CS284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS285","v":18031082.838989131},{"$f":"HLOOKUP(CT284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT285","v":18391704.495768912},{"$f":"HLOOKUP(CU284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU285","v":18759538.585684296},{"$f":"HLOOKUP(CV284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV285","v":19134729.357397981},{"$f":"HLOOKUP(CW284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW285","v":19517423.944545936},{"$f":"HLOOKUP(CX284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX285","v":19907772.423436858},{"$f":"HLOOKUP(CY284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY285","v":20305927.871905591},{"$f":"HLOOKUP(CZ284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ285","v":20712046.429343708},{"$f":"HLOOKUP(DA284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA285","v":21126287.357930582},{"$f":"HLOOKUP(DB284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB285","v":21548813.105089191},{"$f":"HLOOKUP(DC284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC285","v":21979789.367190972},{"$f":"HLOOKUP(DD284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD285","v":22419385.154534794},{"$f":"HLOOKUP(DE284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE285","v":22867772.857625488},{"$f":"HLOOKUP(DF284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF285","v":23325128.314778004},{"$f":"HLOOKUP(DG284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG285","v":23791630.881073564},{"$f":"HLOOKUP(DH284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH285","v":24267463.498695035},{"$f":"HLOOKUP(DI284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI285","v":24752812.768668935},{"$f":"HLOOKUP(DJ284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ285","v":25247869.024042316},{"$f":"HLOOKUP(DK284,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$13)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK285","v":25752826.404523164}]
[null,"Fuel Cost",76185751.56376496,{"$f":"HLOOKUP(D284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D286","v":48729872.120439962},{"$f":"HLOOKUP(E284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E286","v":49747814.1008178},{"$f":"HLOOKUP(F284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F286","v":50000723.342045411},{"$f":"HLOOKUP(G284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G286","v":52568763.631445609},{"$f":"HLOOKUP(H284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H286","v":56387720.593167678},{"$f":"HLOOKUP(I284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I286","v":64327317.956528664},{"$f":"HLOOKUP(J284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J286","v":68596711.50644584},{"$f":"HLOOKUP(K284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K286","v":70577680.440145075},{"$f":"HLOOKUP(L284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L286","v":74574383.149280295},{"$f":"HLOOKUP(M284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M286","v":78664553.389368072},{"$f":"HLOOKUP(N284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N286","v":84072179.933455169},{"$f":"HLOOKUP(O284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O286","v":91172196.325093597},{"$f":"HLOOKUP(P284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P286","v":96735391.999217987},{"$f":"HLOOKUP(Q284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q286","v":104750055.48609318},{"$f":"HLOOKUP(R284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R286","v":108572682.87686205},{"$f":"HLOOKUP(S284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S286","v":114376056.21544611},{"$f":"HLOOKUP(T284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T286","v":119394966.79317826},{"$f":"HLOOKUP(U284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U286","v":127386744.61494544},{"$f":"HLOOKUP(V284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V286","v":134244553.50848544},{"$f":"HLOOKUP(W284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W286","v":142108913.33286911},null,"Fuel Cost",90496883.377212211,{"$f":"HLOOKUP(AA284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA286","v":52568763.631445609},{"$f":"HLOOKUP(AB284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB286","v":56387720.593167678},{"$f":"HLOOKUP(AC284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC286","v":64327317.956528664},{"$f":"HLOOKUP(AD284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD286","v":68596711.50644584},{"$f":"HLOOKUP(AE284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE286","v":70577680.440145075},{"$f":"HLOOKUP(AF284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF286","v":74574383.149280295},{"$f":"HLOOKUP(AG284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG286","v":78664553.389368072},{"$f":"HLOOKUP(AH284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH286","v":84072179.933455169},{"$f":"HLOOKUP(AI284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI286","v":91172196.325093597},{"$f":"HLOOKUP(AJ284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ286","v":96735391.999217987},{"$f":"HLOOKUP(AK284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK286","v":104750055.48609318},{"$f":"HLOOKUP(AL284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL286","v":108572682.87686205},{"$f":"HLOOKUP(AM284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM286","v":114376056.21544611},{"$f":"HLOOKUP(AN284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN286","v":119394966.79317826},{"$f":"HLOOKUP(AO284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO286","v":127386744.61494544},{"$f":"HLOOKUP(AP284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP286","v":134244553.50848544},{"$f":"HLOOKUP(AQ284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ286","v":142108913.33286911},{"$f":"HLOOKUP(AR284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR286","v":148682420.69104901},{"$f":"HLOOKUP(AS284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS286","v":155390697.59539393},{"$f":"HLOOKUP(AT284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT286","v":162976022.32384408},null,"Fuel Cost",113058146.87602197,{"$f":"HLOOKUP(AX284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX286","v":70577680.440145075},{"$f":"HLOOKUP(AY284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY286","v":74574383.149280295},{"$f":"HLOOKUP(AZ284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ286","v":78664553.389368072},{"$f":"HLOOKUP(BA284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA286","v":84072179.933455169},{"$f":"HLOOKUP(BB284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB286","v":91172196.325093597},{"$f":"HLOOKUP(BC284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC286","v":96735391.999217987},{"$f":"HLOOKUP(BD284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD286","v":104750055.48609318},{"$f":"HLOOKUP(BE284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE286","v":108572682.87686205},{"$f":"HLOOKUP(BF284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF286","v":114376056.21544611},{"$f":"HLOOKUP(BG284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG286","v":119394966.79317826},{"$f":"HLOOKUP(BH284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH286","v":127386744.61494544},{"$f":"HLOOKUP(BI284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI286","v":134244553.50848544},{"$f":"HLOOKUP(BJ284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ286","v":142108913.33286911},{"$f":"HLOOKUP(BK284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK286","v":148682420.69104901},{"$f":"HLOOKUP(BL284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL286","v":155390697.59539393},{"$f":"HLOOKUP(BM284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM286","v":162976022.32384408},{"$f":"HLOOKUP(BN284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN286","v":171006425.60130438},{"$f":"HLOOKUP(BO284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO286","v":179645494.14860371},{"$f":"HLOOKUP(BP284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP286","v":187643794.6263783},{"$f":"HLOOKUP(BQ284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ286","v":187643794.6263783},null,"Fuel Cost",130595391.30157301,{"$f":"HLOOKUP(BU284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU286","v":84072179.933455169},{"$f":"HLOOKUP(BV284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV286","v":91172196.325093597},{"$f":"HLOOKUP(BW284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW286","v":96735391.999217987},{"$f":"HLOOKUP(BX284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX286","v":104750055.48609318},{"$f":"HLOOKUP(BY284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY286","v":108572682.87686205},{"$f":"HLOOKUP(BZ284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ286","v":114376056.21544611},{"$f":"HLOOKUP(CA284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA286","v":119394966.79317826},{"$f":"HLOOKUP(CB284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB286","v":127386744.61494544},{"$f":"HLOOKUP(CC284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC286","v":134244553.50848544},{"$f":"HLOOKUP(CD284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD286","v":142108913.33286911},{"$f":"HLOOKUP(CE284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE286","v":148682420.69104901},{"$f":"HLOOKUP(CF284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF286","v":155390697.59539393},{"$f":"HLOOKUP(CG284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG286","v":162976022.32384408},{"$f":"HLOOKUP(CH284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH286","v":171006425.60130438},{"$f":"HLOOKUP(CI284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI286","v":179645494.14860371},{"$f":"HLOOKUP(CJ284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ286","v":187643794.6263783},{"$f":"HLOOKUP(CK284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK286","v":187643794.6263783},{"$f":"HLOOKUP(CL284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL286","v":187643794.6263783},{"$f":"HLOOKUP(CM284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM286","v":187643794.6263783},{"$f":"HLOOKUP(CN284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN286","v":187643794.6263783},null,"Fuel Cost",157167555.10650787,{"$f":"HLOOKUP(CR284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CR286","v":114376056.21544611},{"$f":"HLOOKUP(CS284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CS286","v":119394966.79317826},{"$f":"HLOOKUP(CT284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CT286","v":127386744.61494544},{"$f":"HLOOKUP(CU284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CU286","v":134244553.50848544},{"$f":"HLOOKUP(CV284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CV286","v":142108913.33286911},{"$f":"HLOOKUP(CW284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CW286","v":148682420.69104901},{"$f":"HLOOKUP(CX284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CX286","v":155390697.59539393},{"$f":"HLOOKUP(CY284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CY286","v":162976022.32384408},{"$f":"HLOOKUP(CZ284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CZ286","v":171006425.60130438},{"$f":"HLOOKUP(DA284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DA286","v":179645494.14860371},{"$f":"HLOOKUP(DB284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DB286","v":187643794.6263783},{"$f":"HLOOKUP(DC284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DC286","v":187643794.6263783},{"$f":"HLOOKUP(DD284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DD286","v":187643794.6263783},{"$f":"HLOOKUP(DE284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DE286","v":187643794.6263783},{"$f":"HLOOKUP(DF284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DF286","v":187643794.6263783},{"$f":"HLOOKUP(DG284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DG286","v":187643794.6263783},{"$f":"HLOOKUP(DH284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DH286","v":187643794.6263783},{"$f":"HLOOKUP(DI284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DI286","v":187643794.6263783},{"$f":"HLOOKUP(DJ284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DJ286","v":187643794.6263783},{"$f":"HLOOKUP(DK284,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DK286","v":187643794.6263783}]
[null,"Variable Fuel Transport",3809.2875781882472,{"$f":"HLOOKUP(D284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*D306","v":2436.4936060219984},{"$f":"HLOOKUP(E284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*E306","v":2487.3907050408902},{"$f":"HLOOKUP(F284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*F306","v":2500.0361671022706},{"$f":"HLOOKUP(G284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*G306","v":2628.4381815722804},{"$f":"HLOOKUP(H284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*H306","v":2819.3860296583839},{"$f":"HLOOKUP(I284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*I306","v":3216.3658978264334},{"$f":"HLOOKUP(J284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*J306","v":3429.8355753222922},{"$f":"HLOOKUP(K284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*K306","v":3528.8840220072539},{"$f":"HLOOKUP(L284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*L306","v":3728.7191574640151},{"$f":"HLOOKUP(M284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*M306","v":3933.2276694684037},{"$f":"HLOOKUP(N284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*N306","v":4203.6089966727586},{"$f":"HLOOKUP(O284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*O306","v":4558.6098162546805},{"$f":"HLOOKUP(P284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*P306","v":4836.7695999608995},{"$f":"HLOOKUP(Q284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*Q306","v":5237.5027743046594},{"$f":"HLOOKUP(R284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*R306","v":5428.6341438431027},{"$f":"HLOOKUP(S284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*S306","v":5718.8028107723057},{"$f":"HLOOKUP(T284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*T306","v":5969.7483396589132},{"$f":"HLOOKUP(U284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*U306","v":6369.3372307472728},{"$f":"HLOOKUP(V284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*V306","v":6712.2276754242721},{"$f":"HLOOKUP(W284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*W306","v":7105.4456666434562},null,"Variable Fuel Transport",4524.8441688606108,{"$f":"HLOOKUP(AA284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AA306","v":2628.4381815722804},{"$f":"HLOOKUP(AB284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AB306","v":2819.3860296583839},{"$f":"HLOOKUP(AC284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AC306","v":3216.3658978264334},{"$f":"HLOOKUP(AD284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AD306","v":3429.8355753222922},{"$f":"HLOOKUP(AE284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AE306","v":3528.8840220072539},{"$f":"HLOOKUP(AF284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AF306","v":3728.7191574640151},{"$f":"HLOOKUP(AG284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AG306","v":3933.2276694684037},{"$f":"HLOOKUP(AH284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AH306","v":4203.6089966727586},{"$f":"HLOOKUP(AI284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AI306","v":4558.6098162546805},{"$f":"HLOOKUP(AJ284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AJ306","v":4836.7695999608995},{"$f":"HLOOKUP(AK284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AK306","v":5237.5027743046594},{"$f":"HLOOKUP(AL284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AL306","v":5428.6341438431027},{"$f":"HLOOKUP(AM284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AM306","v":5718.8028107723057},{"$f":"HLOOKUP(AN284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AN306","v":5969.7483396589132},{"$f":"HLOOKUP(AO284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AO306","v":6369.3372307472728},{"$f":"HLOOKUP(AP284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AP306","v":6712.2276754242721},{"$f":"HLOOKUP(AQ284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AQ306","v":7105.4456666434562},{"$f":"HLOOKUP(AR284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AR306","v":7434.1210345524505},{"$f":"HLOOKUP(AS284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AS306","v":7769.534879769697},{"$f":"HLOOKUP(AT284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AT306","v":8148.8011161922041},null,"Variable Fuel Transport",5652.9073438011001,{"$f":"HLOOKUP(AX284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AX306","v":3528.8840220072539},{"$f":"HLOOKUP(AY284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AY306","v":3728.7191574640151},{"$f":"HLOOKUP(AZ284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AZ306","v":3933.2276694684037},{"$f":"HLOOKUP(BA284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BA306","v":4203.6089966727586},{"$f":"HLOOKUP(BB284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BB306","v":4558.6098162546805},{"$f":"HLOOKUP(BC284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BC306","v":4836.7695999608995},{"$f":"HLOOKUP(BD284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BD306","v":5237.5027743046594},{"$f":"HLOOKUP(BE284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BE306","v":5428.6341438431027},{"$f":"HLOOKUP(BF284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BF306","v":5718.8028107723057},{"$f":"HLOOKUP(BG284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BG306","v":5969.7483396589132},{"$f":"HLOOKUP(BH284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BH306","v":6369.3372307472728},{"$f":"HLOOKUP(BI284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BI306","v":6712.2276754242721},{"$f":"HLOOKUP(BJ284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BJ306","v":7105.4456666434562},{"$f":"HLOOKUP(BK284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BK306","v":7434.1210345524505},{"$f":"HLOOKUP(BL284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BL306","v":7769.534879769697},{"$f":"HLOOKUP(BM284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BM306","v":8148.8011161922041},{"$f":"HLOOKUP(BN284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BN306","v":8550.32128006522},{"$f":"HLOOKUP(BO284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BO306","v":8982.274707430186},{"$f":"HLOOKUP(BP284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BP306","v":9382.1897313189147},{"$f":"HLOOKUP(BQ284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BQ306","v":9382.1897313189147},null,"Variable Fuel Transport",6529.7695650786527,{"$f":"HLOOKUP(BU284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BU306","v":4203.6089966727586},{"$f":"HLOOKUP(BV284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BV306","v":4558.6098162546805},{"$f":"HLOOKUP(BW284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BW306","v":4836.7695999608995},{"$f":"HLOOKUP(BX284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BX306","v":5237.5027743046594},{"$f":"HLOOKUP(BY284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BY306","v":5428.6341438431027},{"$f":"HLOOKUP(BZ284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BZ306","v":5718.8028107723057},{"$f":"HLOOKUP(CA284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CA306","v":5969.7483396589132},{"$f":"HLOOKUP(CB284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CB306","v":6369.3372307472728},{"$f":"HLOOKUP(CC284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CC306","v":6712.2276754242721},{"$f":"HLOOKUP(CD284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CD306","v":7105.4456666434562},{"$f":"HLOOKUP(CE284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CE306","v":7434.1210345524505},{"$f":"HLOOKUP(CF284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CF306","v":7769.534879769697},{"$f":"HLOOKUP(CG284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CG306","v":8148.8011161922041},{"$f":"HLOOKUP(CH284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CH306","v":8550.32128006522},{"$f":"HLOOKUP(CI284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CI306","v":8982.274707430186},{"$f":"HLOOKUP(CJ284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CJ306","v":9382.1897313189147},{"$f":"HLOOKUP(CK284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CK306","v":9382.1897313189147},{"$f":"HLOOKUP(CL284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CL306","v":9382.1897313189147},{"$f":"HLOOKUP(CM284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CM306","v":9382.1897313189147},{"$f":"HLOOKUP(CN284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CN306","v":9382.1897313189147},null,"Variable Fuel Transport",7858.3777553253922,{"$f":"HLOOKUP(CR284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CR306","v":5718.8028107723057},{"$f":"HLOOKUP(CS284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CS306","v":5969.7483396589132},{"$f":"HLOOKUP(CT284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CT306","v":6369.3372307472728},{"$f":"HLOOKUP(CU284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CU306","v":6712.2276754242721},{"$f":"HLOOKUP(CV284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CV306","v":7105.4456666434562},{"$f":"HLOOKUP(CW284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CW306","v":7434.1210345524505},{"$f":"HLOOKUP(CX284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CX306","v":7769.534879769697},{"$f":"HLOOKUP(CY284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CY306","v":8148.8011161922041},{"$f":"HLOOKUP(CZ284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CZ306","v":8550.32128006522},{"$f":"HLOOKUP(DA284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DA306","v":8982.274707430186},{"$f":"HLOOKUP(DB284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DB306","v":9382.1897313189147},{"$f":"HLOOKUP(DC284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DC306","v":9382.1897313189147},{"$f":"HLOOKUP(DD284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DD306","v":9382.1897313189147},{"$f":"HLOOKUP(DE284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DE306","v":9382.1897313189147},{"$f":"HLOOKUP(DF284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DF306","v":9382.1897313189147},{"$f":"HLOOKUP(DG284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DG306","v":9382.1897313189147},{"$f":"HLOOKUP(DH284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DH306","v":9382.1897313189147},{"$f":"HLOOKUP(DI284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DI306","v":9382.1897313189147},{"$f":"HLOOKUP(DJ284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DJ306","v":9382.1897313189147},{"$f":"HLOOKUP(DK284,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DK306","v":9382.1897313189147}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA308:AT308))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX308:BQ308))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU308:CN308))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR308:DK308))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",2962207.0171117457,{"$f":"(SUM(D305:D308))*Misc_Rev","v":2003500.1321580897},2044973.8745023164,2061841.6991008918,2153860.0202680817,2286567.0673613069,2552904.160585939,2700563.5970502631,2774298.8349806815,2913506.4660188798,3055936.5397029631,3241232.5991175161,3481541.0861804518,3672286.083905098,3942634.9339162963,4077437.8794525228,4276608.6047969414,4450598.515618341,4721095.5606182544,4955101.8871586341,5221944.2276340779,null,"Misc Charges",3455972.7592615956,{"$f":"(SUM(AA305:AA308))*Misc_Rev","v":2153860.0202680817},2286567.0673613069,2552904.160585939,2700563.5970502631,2774298.8349806815,2913506.4660188798,3055936.5397029631,3241232.5991175161,3481541.0861804518,3672286.083905098,3942634.9339162963,4077437.8794525228,4276608.6047969414,4450598.515618341,4721095.5606182544,4955101.8871586341,5221944.2276340779,5447224.5152546903,5677117.2617073627,5935666.5659145052,null,"Misc Charges",4229924.5700445464,{"$f":"(SUM(AX305:AX308))*Misc_Rev","v":2774298.8349806815},2913506.4660188798,3055936.5397029631,3241232.5991175161,3481541.0861804518,3672286.083905098,3942634.9339162963,4077437.8794525228,4276608.6047969414,4450598.515618341,4721095.5606182544,4955101.8871586341,5221944.2276340779,5447224.5152546903,5677117.2617073627,5935666.5659145052,6208887.8918448417,6502084.2542917319,6774797.2416081028,6788753.9768800065,null,"Misc Charges",4832673.7860046215,{"$f":"(SUM(BU305:BU308))*Misc_Rev","v":3241232.5991175161},3481541.0861804518,3672286.083905098,3942634.9339162963,4077437.8794525228,4276608.6047969414,4450598.515618341,4721095.5606182544,4955101.8871586341,5221944.2276340779,5447224.5152546903,5677117.2617073627,5935666.5659145052,6208887.8918448417,6502084.2542917319,6774797.2416081028,6788753.9768800065,6802989.8468573494,6817510.4342342382,6832321.4333586656,null,"Misc Charges",5756017.6718443967,{"$f":"(SUM(CR305:CR308))*Misc_Rev","v":4276608.6047969414},4450598.515618341,4721095.5606182544,4955101.8871586341,5221944.2276340779,5447224.5152546903,5677117.2617073627,5935666.5659145052,6208887.8918448417,6502084.2542917319,6774797.2416081028,6788753.9768800065,6802989.8468573494,6817510.4342342382,6832321.4333586656,6847428.652465581,6862838.0159546351,6878555.56671347,6894587.4684874807,6910940.0082969731]
[null,"Total Variable Cost",91647084.401338637,{"$f":"SUM(D305:D309)","v":63870475.557000279},{"$f":"SUM(E305:E308)","v":63147661.638534963},63668530.728164881,66510005.566578597,70607925.746087775,78832267.804654732,83391909.493893981,85668812.839077368,89967467.453646228,94365629.313950181,100087469.09330274,107508062.19677778,113398162.17592323,121746385.06411487,125909025.42775823,132059307.21334426,137432019.38050705,145784818.44794509,153010804.32184517,161250748.13593373,null,"Total Variable Cost",106907488.6479606,{"$f":"SUM(AA305:AA309)","v":68663865.586846679},{"$f":"SUM(AB305:AB308)","v":70607925.746087775},78832267.804654732,83391909.493893981,85668812.839077368,89967467.453646228,94365629.313950181,100087469.09330274,107508062.19677778,113398162.17592323,121746385.06411487,125909025.42775823,132059307.21334426,137432019.38050705,145784818.44794509,153010804.32184517,161250748.13593373,168207278.7566295,175306239.55371055,183290098.99686587,null,"Total Variable Cost",130861124.56899832,{"$f":"SUM(AX305:AX309)","v":88443111.67405805},{"$f":"SUM(AY305:AY308)","v":89967467.453646228},94365629.313950181,100087469.09330274,107508062.19677778,113398162.17592323,121746385.06411487,125909025.42775823,132059307.21334426,137432019.38050705,145784818.44794509,153010804.32184517,161250748.13593373,168207278.7566295,175306239.55371055,183290098.99686587,191727022.35192814,200780763.78124171,209201989.92119882,209632966.18330058,null,"Total Variable Cost",149514651.80834198,{"$f":"SUM(BU305:BU309)","v":103328701.69242026},{"$f":"SUM(BV305:BV308)","v":107508062.19677778},113398162.17592323,121746385.06411487,125909025.42775823,132059307.21334426,137432019.38050705,145784818.44794509,153010804.32184517,161250748.13593373,168207278.7566295,175306239.55371055,183290098.99686587,191727022.35192814,200780763.78124171,209201989.92119882,209632966.18330058,210072561.97064441,210520949.67373511,210978305.13088763,null,"Total Variable Cost",178117835.56889147,{"$f":"SUM(CR305:CR309)","v":136335915.81814119},{"$f":"SUM(CS305:CS308)","v":137432019.38050705},145784818.44794509,153010804.32184517,161250748.13593373,168207278.7566295,175306239.55371055,183290098.99686587,191727022.35192814,200780763.78124171,209201989.92119882,209632966.18330058,210072561.97064441,210520949.67373511,210978305.13088763,211444807.69718319,211920640.31480467,212405989.58477858,212901045.84015194,213406003.22063279]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D312:W312))","v":159301995.47200835},{"$f":"D310+D302","v":141921306.01708871},139073822.48641795,138778972.80910063,139950375.71641326,142421776.2251702,149060224.44021958,152071841.18521845,153827283.4722231,156634572.46352834,159547329.51330358,163787183.83607802,169729279.22400448,175234803.32734948,182111714.64160985,184806744.65000442,189493191.32339779,193405919.1262852,201502062.37061125,207275997.9612447,214067977.93656236,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA312:AT312))","v":177921882.85996169},{"$f":"AA310+AA302","v":150883345.43542317},150588967.67215133,157020928.61530006,159837132.85293227,161407415.34745693,164050726.84541416,166833182.60888559,170976293.50625816,176840513.51901472,182270889.09827232,189072651.88844526,191692533.37275243,196303831.52205837,200141410.80085835,208162405.52109697,213861192.587643,220578024.03887326,226015610.47009644,231599878.61455831,239392722.82880151,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX312:BQ312))","v":206626224.20176664},{"$f":"AX310+AX302","v":176244897.90320873},175379796.49196106,177879733.75258717,181755343.36024153,187378129.47616985,192605966.75327462,199243687.33742723,201735129.67189482,206238006.64135015,209970057.78025126,217885524.36059105,223478783.28723821,230090086.5985696,235422144.88989392,240900884.89445692,248588200.96880129,255413663.39787832,262860455.66612777,269679334.64524031,268512657.78672147,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU312:CN312))","v":228999303.26708508},{"$f":"BU310+BU302","v":194740324.50687599},196436195.95132315,201435022.38090563,207856014.91438207,210142100.27641958,214463113.13202161,218050649.7556453,225858820.16397634,231365709.09064913,237893666.69726521,243142379.28387421,248537773.58372194,256141743.95335096,262883860.67771268,270247307.24124682,276982840.51564407,275732817.95240986,275947477.77717447,274724538.25540668,273515547.84073871,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR312:DK312))","v":264286040.25133327},{"$f":"CR310+CR302","v":235276287.97821435},233687067.8975479,241110490.41953653,246266381.63484961,252490896.79505572,257483017.36900994,262665151.0551357,270095935.78969216,276687399.20642626,283903448.88261628,290491585.26966941,289094165.81909114,289161428.75651163,287791092.34739971,286434705.04538757,285092545.83261728,283764899.27087355,284048458.04907811,282750713.35350966,281468369.59931189]
[null,null,null,{"$f":"D310/D285","v":18.971981853457546}]
[null,"$/MWh",{"$f":"C312/AVERAGE(D285:W285)","v":47.31880483052506},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z312/AVERAGE(AA285:AT285)","v":52.849625801513689},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW312/AVERAGE(AX285:BQ285)","v":61.375916521960477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT312/AVERAGE(BU285:CN285)","v":68.02157942538426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ312/AVERAGE(CR285:DK285)","v":78.503094208148582}]
[null,"Fixed Cost $/kW-yr",{"$f":"C302/D291/1000","v":164.00832726236217},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z302/AA291/1000","v":172.15235112931123},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW302/AX291/1000","v":183.66896148391518},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT302/BU291/1000","v":192.6858600872784},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ302/CR291/1000","v":208.88805985431054}]
[null,"Variable Cost $/MWh",{"$f":"C310/AVERAGE(D285:W285)","v":27.222700426471487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z310/AVERAGE(AA285:AT285)","v":31.755626006224848},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW310/AVERAGE(AX285:BQ285)","v":38.870774939360487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT310/AVERAGE(BU285:CN285)","v":44.411588236921986},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ310/AVERAGE(CR285:DK285)","v":52.907831274473317}]
[]
[null,{"$f":"D319&\" \"&'Resource Options'!$B$16","v":"2020 1 on 1 Advanced CCCT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA319&\" \"&'Resource Options'!$B$16","v":"2023 1 on 1 Advanced CCCT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX319&\" \"&'Resource Options'!$B$16","v":"2027 1 on 1 Advanced CCCT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU319&\" \"&'Resource Options'!$B$16","v":"2030 1 on 1 Advanced CCCT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR319&\" \"&'Resource Options'!$B$16","v":"2035 1 on 1 Advanced CCCT option 2"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2020,{"$f":"D319+1","v":2021},{"$f":"E319+1","v":2022},{"$f":"F319+1","v":2023},{"$f":"G319+1","v":2024},{"$f":"H319+1","v":2025},{"$f":"I319+1","v":2026},{"$f":"J319+1","v":2027},{"$f":"K319+1","v":2028},{"$f":"L319+1","v":2029},{"$f":"M319+1","v":2030},{"$f":"N319+1","v":2031},{"$f":"O319+1","v":2032},{"$f":"P319+1","v":2033},{"$f":"Q319+1","v":2034},{"$f":"R319+1","v":2035},{"$f":"S319+1","v":2036},{"$f":"T319+1","v":2037},{"$f":"U319+1","v":2038},{"$f":"V319+1","v":2039},null,"Year",null,2023,{"$f":"AA319+1","v":2024},{"$f":"AB319+1","v":2025},{"$f":"AC319+1","v":2026},{"$f":"AD319+1","v":2027},{"$f":"AE319+1","v":2028},{"$f":"AF319+1","v":2029},{"$f":"AG319+1","v":2030},{"$f":"AH319+1","v":2031},{"$f":"AI319+1","v":2032},{"$f":"AJ319+1","v":2033},{"$f":"AK319+1","v":2034},{"$f":"AL319+1","v":2035},{"$f":"AM319+1","v":2036},{"$f":"AN319+1","v":2037},{"$f":"AO319+1","v":2038},{"$f":"AP319+1","v":2039},{"$f":"AQ319+1","v":2040},{"$f":"AR319+1","v":2041},{"$f":"AS319+1","v":2042},null,"Year",null,2027,{"$f":"AX319+1","v":2028},{"$f":"AY319+1","v":2029},{"$f":"AZ319+1","v":2030},{"$f":"BA319+1","v":2031},{"$f":"BB319+1","v":2032},{"$f":"BC319+1","v":2033},{"$f":"BD319+1","v":2034},{"$f":"BE319+1","v":2035},{"$f":"BF319+1","v":2036},{"$f":"BG319+1","v":2037},{"$f":"BH319+1","v":2038},{"$f":"BI319+1","v":2039},{"$f":"BJ319+1","v":2040},{"$f":"BK319+1","v":2041},{"$f":"BL319+1","v":2042},{"$f":"BM319+1","v":2043},{"$f":"BN319+1","v":2044},{"$f":"BO319+1","v":2045},{"$f":"BP319+1","v":2046},null,"Year",null,2030,{"$f":"BU319+1","v":2031},{"$f":"BV319+1","v":2032},{"$f":"BW319+1","v":2033},{"$f":"BX319+1","v":2034},{"$f":"BY319+1","v":2035},{"$f":"BZ319+1","v":2036},{"$f":"CA319+1","v":2037},{"$f":"CB319+1","v":2038},{"$f":"CC319+1","v":2039},{"$f":"CD319+1","v":2040},{"$f":"CE319+1","v":2041},{"$f":"CF319+1","v":2042},{"$f":"CG319+1","v":2043},{"$f":"CH319+1","v":2044},{"$f":"CI319+1","v":2045},{"$f":"CJ319+1","v":2046},{"$f":"CK319+1","v":2047},{"$f":"CL319+1","v":2048},{"$f":"CM319+1","v":2049},null,"Year",null,2035,{"$f":"CR319+1","v":2036},{"$f":"CS319+1","v":2037},{"$f":"CT319+1","v":2038},{"$f":"CU319+1","v":2039},{"$f":"CV319+1","v":2040},{"$f":"CW319+1","v":2041},{"$f":"CX319+1","v":2042},{"$f":"CY319+1","v":2043},{"$f":"CZ319+1","v":2044},{"$f":"DA319+1","v":2045},{"$f":"DB319+1","v":2046},{"$f":"DC319+1","v":2047},{"$f":"DD319+1","v":2048},{"$f":"DE319+1","v":2049},{"$f":"DF319+1","v":2050},{"$f":"DG319+1","v":2051},{"$f":"DH319+1","v":2052},{"$f":"DI319+1","v":2053},{"$f":"DJ319+1","v":2054}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D319-$D$4)","v":3912487.4411999993},{"$f":"D320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"E320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"F320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"G320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"H320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"I320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"J320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"K320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"L320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"M320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"N320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"O320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"P320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"Q320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"R320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"S320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"T320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"U320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"V320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},null,"MWh",null,{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D319-$D$4)","v":3912487.4411999993},{"$f":"AA320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"AB320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"AC320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"AD320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"AE320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"AF320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"AG320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"AH320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"AI320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"AJ320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"AK320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"AL320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"AM320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"AN320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"AO320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"AP320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"AQ320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"AR320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"AS320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},null,"MWh",null,{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D319-$D$4)","v":3912487.4411999993},{"$f":"AX320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"AY320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"AZ320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"BA320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"BB320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"BC320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"BD320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"BE320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"BF320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"BG320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"BH320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"BI320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"BJ320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"BK320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"BL320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"BM320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"BN320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"BO320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"BP320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},null,"MWh",null,{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D319-$D$4)","v":3912487.4411999993},{"$f":"BU320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"BV320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"BW320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"BX320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"BY320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"BZ320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"CA320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"CB320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"CC320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"CD320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"CE320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"CF320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"CG320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"CH320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"CI320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"CJ320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"CK320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"CL320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"CM320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},null,"MWh",null,{"$f":"('Resource Options'!$V$16/100*'Resource Options'!$J$16*8760)*(1+'Resource Options'!$X$16)^($D319-$D$4)","v":3912487.4411999993},{"$f":"CR320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"CS320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"CT320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"CU320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"CV320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"CW320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"CX320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"CY320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"CZ320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"DA320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"DB320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"DC320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"DD320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"DE320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"DF320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"DG320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"DH320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"DI320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993},{"$f":"DJ320*(1-'Resource Options'!$AA$16)","v":3912487.4411999993}]
[null,"Fuel (Dth)",null,{"$f":"D320*$D325/1000","v":26382138.641192112},{"$f":"E320*$D325/1000","v":26382138.641192112},26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,null,"Fuel (Dth)",null,{"$f":"AA320*$D325/1000","v":26382138.641192112},{"$f":"AB320*$D325/1000","v":26382138.641192112},26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,null,"Fuel (Dth)",null,{"$f":"AX320*$D325/1000","v":26382138.641192112},{"$f":"AY320*$D325/1000","v":26382138.641192112},26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,null,"Fuel (Dth)",null,{"$f":"BU320*$D325/1000","v":26382138.641192112},{"$f":"BV320*$D325/1000","v":26382138.641192112},26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,null,"Fuel (Dth)",null,{"$f":"CR320*$D325/1000","v":26382138.641192112},{"$f":"CS320*$D325/1000","v":26382138.641192112},26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112,26382138.641192112]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$16*D320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*E320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*F320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*G320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*H320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*I320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*J320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*K320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*L320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*M320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*N320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*O320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*P320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*Q320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*R320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*S320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*T320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*U320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*V320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*W320*$D325/1000/2204.62","v":1400109.8697369511},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$16*AA320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*AB320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*AC320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*AD320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*AE320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*AF320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*AG320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*AH320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*AI320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*AJ320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*AK320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*AL320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*AM320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*AN320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*AO320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*AP320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*AQ320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*AR320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*AS320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*AT320*$D325/1000/2204.62","v":1400109.8697369511},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$16*AX320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*AY320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*AZ320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*BA320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*BB320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*BC320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*BD320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*BE320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*BF320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*BG320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*BH320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*BI320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*BJ320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*BK320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*BL320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*BM320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*BN320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*BO320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*BP320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*BQ320*$D325/1000/2204.62","v":1400109.8697369511},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$16*BU320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*BV320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*BW320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*BX320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*BY320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*BZ320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*CA320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*CB320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*CC320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*CD320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*CE320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*CF320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*CG320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*CH320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*CI320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*CJ320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*CK320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*CL320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*CM320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*CN320*$D325/1000/2204.62","v":1400109.8697369511},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$16*CR320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*CS320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*CT320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*CU320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*CV320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*CW320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*CX320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*CY320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*CZ320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*DA320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*DB320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*DC320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*DD320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*DE320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*DF320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*DG320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*DH320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*DI320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*DJ320*$D325/1000/2204.62","v":1400109.8697369511},{"$f":"'Resource Options'!$AB$16*DK320*$D325/1000/2204.62","v":1400109.8697369511}]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses"]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D319,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$17)-ROW(Efficiency!$A$7)+1,FALSE)","v":6743.0602749999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA319,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$17)-ROW(Efficiency!$A$7)+1,FALSE)","v":6642.4192575130901},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX319,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$17)-ROW(Efficiency!$A$7)+1,FALSE)","v":6510.5639181933384},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU319,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$17)-ROW(Efficiency!$A$7)+1,FALSE)","v":6413.3929378938137},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(CR319,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$17)-ROW(Efficiency!$A$7)+1,FALSE)","v":6254.65346596158}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$16","v":479.40100000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$16","v":479.40100000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$16","v":479.40100000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$16","v":479.40100000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$16","v":479.40100000000001}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D319,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$184)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":433.84972030708326},{"$f":"'Resource Options'!$N$16*(1.02^(D319-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA319,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$184)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":453.53319488677448},{"$f":"'Resource Options'!$N$16*(1.02^(AA319-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX319,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$184)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":481.17393014226474},{"$f":"'Resource Options'!$N$16*(1.02^(AX319-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU319,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$184)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":503.00447279113769},{"$f":"'Resource Options'!$N$16*(1.02^(BU319-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR319,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$184)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":541.61178970648336},{"$f":"'Resource Options'!$N$16*(1.02^(CR319-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D327*AFUDC!$Y$15","v":37.739174058995602},{"$f":"E327*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA327*AFUDC!$Y$15","v":39.451375400794312},{"$f":"AB327*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX327*AFUDC!$Y$15","v":41.855752930846009},{"$f":"AY327*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU327*AFUDC!$Y$15","v":43.754720730675409},{"$f":"BV327*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR327*AFUDC!$Y$15","v":47.113045479594803},{"$f":"CS327*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D327:D328)","v":471.58889436607888},{"$f":"SUM(E327:E328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA327:AA328)","v":492.98457028756877},{"$f":"SUM(AB327:AB328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX327:AX328)","v":523.02968307311073},{"$f":"SUM(AY327:AY328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU327:BU328)","v":546.75919352181313},{"$f":"SUM(BV327:BV328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR327:CR328)","v":588.72483518607817},{"$f":"SUM(CS327:CS328)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D332:W332))","v":7543914.1508946763},{"$f":"HLOOKUP(D319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":6483994.4051999999},{"$f":"HLOOKUP(E319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":6613674.293304},{"$f":"HLOOKUP(F319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":6745947.7791700801},{"$f":"HLOOKUP(G319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":6880866.734753482},{"$f":"HLOOKUP(H319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":7018484.0694485512},{"$f":"HLOOKUP(I319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":7158853.7508375216},{"$f":"HLOOKUP(J319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":7302030.8258542726},{"$f":"HLOOKUP(K319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":7448071.4423713591},{"$f":"HLOOKUP(L319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":7597032.8712187866},{"$f":"HLOOKUP(M319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":7748973.5286431611},{"$f":"HLOOKUP(N319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":7903952.9992160257},{"$f":"HLOOKUP(O319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8062032.0592003483},{"$f":"HLOOKUP(P319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8223272.7003843542},{"$f":"HLOOKUP(Q319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8387738.1543920422},{"$f":"HLOOKUP(R319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8555492.9174798839},{"$f":"HLOOKUP(S319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8726602.7758294828},{"$f":"HLOOKUP(T319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8901134.8313460704},{"$f":"HLOOKUP(U319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9079157.5279729906},{"$f":"HLOOKUP(V319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9260740.6785324514},{"$f":"HLOOKUP(W319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9445955.4921031017},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA332:AT332))","v":8005662.0482426398},{"$f":"HLOOKUP(AA319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":6880866.734753482},{"$f":"HLOOKUP(AB319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":7018484.0694485512},{"$f":"HLOOKUP(AC319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":7158853.7508375216},{"$f":"HLOOKUP(AD319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":7302030.8258542726},{"$f":"HLOOKUP(AE319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":7448071.4423713591},{"$f":"HLOOKUP(AF319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":7597032.8712187866},{"$f":"HLOOKUP(AG319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":7748973.5286431611},{"$f":"HLOOKUP(AH319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":7903952.9992160257},{"$f":"HLOOKUP(AI319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8062032.0592003483},{"$f":"HLOOKUP(AJ319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8223272.7003843542},{"$f":"HLOOKUP(AK319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8387738.1543920422},{"$f":"HLOOKUP(AL319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8555492.9174798839},{"$f":"HLOOKUP(AM319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8726602.7758294828},{"$f":"HLOOKUP(AN319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8901134.8313460704},{"$f":"HLOOKUP(AO319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9079157.5279729906},{"$f":"HLOOKUP(AP319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9260740.6785324514},{"$f":"HLOOKUP(AQ319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9445955.4921031017},{"$f":"HLOOKUP(AR319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9634874.6019451637},{"$f":"HLOOKUP(AS319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9827572.0939840674},{"$f":"HLOOKUP(AT319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":10024123.535863748},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX332:BQ332))","v":8665586.0631093048},{"$f":"HLOOKUP(AX319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":7448071.4423713591},{"$f":"HLOOKUP(AY319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":7597032.8712187866},{"$f":"HLOOKUP(AZ319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":7748973.5286431611},{"$f":"HLOOKUP(BA319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":7903952.9992160257},{"$f":"HLOOKUP(BB319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8062032.0592003483},{"$f":"HLOOKUP(BC319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8223272.7003843542},{"$f":"HLOOKUP(BD319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8387738.1543920422},{"$f":"HLOOKUP(BE319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8555492.9174798839},{"$f":"HLOOKUP(BF319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8726602.7758294828},{"$f":"HLOOKUP(BG319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8901134.8313460704},{"$f":"HLOOKUP(BH319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9079157.5279729906},{"$f":"HLOOKUP(BI319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9260740.6785324514},{"$f":"HLOOKUP(BJ319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9445955.4921031017},{"$f":"HLOOKUP(BK319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9634874.6019451637},{"$f":"HLOOKUP(BL319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9827572.0939840674},{"$f":"HLOOKUP(BM319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":10024123.535863748},{"$f":"HLOOKUP(BN319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":10224606.006581023},{"$f":"HLOOKUP(BO319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":10429098.126712644},{"$f":"HLOOKUP(BP319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":10637680.089246899},{"$f":"HLOOKUP(BQ319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":10850433.691031836},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU332:CN332))","v":9195989.2548601013},{"$f":"HLOOKUP(BU319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":7903952.9992160257},{"$f":"HLOOKUP(BV319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8062032.0592003483},{"$f":"HLOOKUP(BW319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8223272.7003843542},{"$f":"HLOOKUP(BX319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8387738.1543920422},{"$f":"HLOOKUP(BY319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8555492.9174798839},{"$f":"HLOOKUP(BZ319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8726602.7758294828},{"$f":"HLOOKUP(CA319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8901134.8313460704},{"$f":"HLOOKUP(CB319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9079157.5279729906},{"$f":"HLOOKUP(CC319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9260740.6785324514},{"$f":"HLOOKUP(CD319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9445955.4921031017},{"$f":"HLOOKUP(CE319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9634874.6019451637},{"$f":"HLOOKUP(CF319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9827572.0939840674},{"$f":"HLOOKUP(CG319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":10024123.535863748},{"$f":"HLOOKUP(CH319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":10224606.006581023},{"$f":"HLOOKUP(CI319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":10429098.126712644},{"$f":"HLOOKUP(CJ319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":10637680.089246899},{"$f":"HLOOKUP(CK319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":10850433.691031836},{"$f":"HLOOKUP(CL319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":11067442.364852471},{"$f":"HLOOKUP(CM319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":11288791.212149519},{"$f":"HLOOKUP(CN319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":11514567.036392512},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR332:DK332))","v":10153115.202724511},{"$f":"HLOOKUP(CR319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8726602.7758294828},{"$f":"HLOOKUP(CS319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":8901134.8313460704},{"$f":"HLOOKUP(CT319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9079157.5279729906},{"$f":"HLOOKUP(CU319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9260740.6785324514},{"$f":"HLOOKUP(CV319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9445955.4921031017},{"$f":"HLOOKUP(CW319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9634874.6019451637},{"$f":"HLOOKUP(CX319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":9827572.0939840674},{"$f":"HLOOKUP(CY319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":10024123.535863748},{"$f":"HLOOKUP(CZ319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":10224606.006581023},{"$f":"HLOOKUP(DA319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":10429098.126712644},{"$f":"HLOOKUP(DB319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":10637680.089246899},{"$f":"HLOOKUP(DC319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":10850433.691031836},{"$f":"HLOOKUP(DD319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":11067442.364852471},{"$f":"HLOOKUP(DE319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":11288791.212149519},{"$f":"HLOOKUP(DF319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":11514567.036392512},{"$f":"HLOOKUP(DG319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":11744858.377120363},{"$f":"HLOOKUP(DH319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":11979755.544662768},{"$f":"HLOOKUP(DI319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":12219350.655556027},{"$f":"HLOOKUP(DJ319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":12463737.668667147},{"$f":"HLOOKUP(DK319,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$14)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D326*1000","v":12713012.422040489}]
[null,"Fuel Transport",12634092.428553296,{"$f":"($D325/1000*$D326*24*HLOOKUP(D319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10722854.620069567},{"$f":"($D325/1000*$D326*24*HLOOKUP(E319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10722854.620069567},{"$f":"($D325/1000*$D326*24*HLOOKUP(F319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11795140.082076523},{"$f":"($D325/1000*$D326*24*HLOOKUP(G319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11795140.082076523},{"$f":"($D325/1000*$D326*24*HLOOKUP(H319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11795140.082076523},{"$f":"($D325/1000*$D326*24*HLOOKUP(I319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11795140.082076523},{"$f":"($D325/1000*$D326*24*HLOOKUP(J319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11795140.082076523},{"$f":"($D325/1000*$D326*24*HLOOKUP(K319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12974654.090284178},{"$f":"($D325/1000*$D326*24*HLOOKUP(L319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12974654.090284178},{"$f":"($D325/1000*$D326*24*HLOOKUP(M319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12974654.090284178},{"$f":"($D325/1000*$D326*24*HLOOKUP(N319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12974654.090284178},{"$f":"($D325/1000*$D326*24*HLOOKUP(O319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12974654.090284178},{"$f":"($D325/1000*$D326*24*HLOOKUP(P319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14272119.499312598},{"$f":"($D325/1000*$D326*24*HLOOKUP(Q319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14272119.499312598},{"$f":"($D325/1000*$D326*24*HLOOKUP(R319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14272119.499312598},{"$f":"($D325/1000*$D326*24*HLOOKUP(S319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14272119.499312598},{"$f":"($D325/1000*$D326*24*HLOOKUP(T319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14272119.499312598},{"$f":"($D325/1000*$D326*24*HLOOKUP(U319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},{"$f":"($D325/1000*$D326*24*HLOOKUP(V319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},{"$f":"($D325/1000*$D326*24*HLOOKUP(W319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},null,"Fuel Transport",13390363.952664291,{"$f":"($D325/1000*$D326*24*HLOOKUP(AA319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11795140.082076523},{"$f":"($D325/1000*$D326*24*HLOOKUP(AB319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11795140.082076523},{"$f":"($D325/1000*$D326*24*HLOOKUP(AC319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11795140.082076523},{"$f":"($D325/1000*$D326*24*HLOOKUP(AD319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11795140.082076523},{"$f":"($D325/1000*$D326*24*HLOOKUP(AE319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12974654.090284178},{"$f":"($D325/1000*$D326*24*HLOOKUP(AF319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12974654.090284178},{"$f":"($D325/1000*$D326*24*HLOOKUP(AG319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12974654.090284178},{"$f":"($D325/1000*$D326*24*HLOOKUP(AH319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12974654.090284178},{"$f":"($D325/1000*$D326*24*HLOOKUP(AI319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12974654.090284178},{"$f":"($D325/1000*$D326*24*HLOOKUP(AJ319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14272119.499312598},{"$f":"($D325/1000*$D326*24*HLOOKUP(AK319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14272119.499312598},{"$f":"($D325/1000*$D326*24*HLOOKUP(AL319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14272119.499312598},{"$f":"($D325/1000*$D326*24*HLOOKUP(AM319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14272119.499312598},{"$f":"($D325/1000*$D326*24*HLOOKUP(AN319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14272119.499312598},{"$f":"($D325/1000*$D326*24*HLOOKUP(AO319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},{"$f":"($D325/1000*$D326*24*HLOOKUP(AP319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},{"$f":"($D325/1000*$D326*24*HLOOKUP(AQ319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},{"$f":"($D325/1000*$D326*24*HLOOKUP(AR319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},{"$f":"($D325/1000*$D326*24*HLOOKUP(AS319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},{"$f":"($D325/1000*$D326*24*HLOOKUP(AT319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":17269264.594168246},null,"Fuel Transport",14477249.243631134,{"$f":"($D325/1000*$D326*24*HLOOKUP(AX319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12974654.090284178},{"$f":"($D325/1000*$D326*24*HLOOKUP(AY319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12974654.090284178},{"$f":"($D325/1000*$D326*24*HLOOKUP(AZ319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12974654.090284178},{"$f":"($D325/1000*$D326*24*HLOOKUP(BA319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12974654.090284178},{"$f":"($D325/1000*$D326*24*HLOOKUP(BB319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12974654.090284178},{"$f":"($D325/1000*$D326*24*HLOOKUP(BC319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14272119.499312598},{"$f":"($D325/1000*$D326*24*HLOOKUP(BD319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14272119.499312598},{"$f":"($D325/1000*$D326*24*HLOOKUP(BE319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14272119.499312598},{"$f":"($D325/1000*$D326*24*HLOOKUP(BF319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14272119.499312598},{"$f":"($D325/1000*$D326*24*HLOOKUP(BG319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14272119.499312598},{"$f":"($D325/1000*$D326*24*HLOOKUP(BH319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},{"$f":"($D325/1000*$D326*24*HLOOKUP(BI319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},{"$f":"($D325/1000*$D326*24*HLOOKUP(BJ319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},{"$f":"($D325/1000*$D326*24*HLOOKUP(BK319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},{"$f":"($D325/1000*$D326*24*HLOOKUP(BL319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},{"$f":"($D325/1000*$D326*24*HLOOKUP(BM319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":17269264.594168246},{"$f":"($D325/1000*$D326*24*HLOOKUP(BN319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":17269264.594168246},{"$f":"($D325/1000*$D326*24*HLOOKUP(BO319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":17269264.594168246},{"$f":"($D325/1000*$D326*24*HLOOKUP(BP319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":17269264.594168246},{"$f":"($D325/1000*$D326*24*HLOOKUP(BQ319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":17269264.594168246},null,"Fuel Transport",15287251.838549485,{"$f":"($D325/1000*$D326*24*HLOOKUP(BU319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12974654.090284178},{"$f":"($D325/1000*$D326*24*HLOOKUP(BV319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12974654.090284178},{"$f":"($D325/1000*$D326*24*HLOOKUP(BW319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14272119.499312598},{"$f":"($D325/1000*$D326*24*HLOOKUP(BX319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14272119.499312598},{"$f":"($D325/1000*$D326*24*HLOOKUP(BY319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14272119.499312598},{"$f":"($D325/1000*$D326*24*HLOOKUP(BZ319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14272119.499312598},{"$f":"($D325/1000*$D326*24*HLOOKUP(CA319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14272119.499312598},{"$f":"($D325/1000*$D326*24*HLOOKUP(CB319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},{"$f":"($D325/1000*$D326*24*HLOOKUP(CC319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},{"$f":"($D325/1000*$D326*24*HLOOKUP(CD319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},{"$f":"($D325/1000*$D326*24*HLOOKUP(CE319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},{"$f":"($D325/1000*$D326*24*HLOOKUP(CF319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},{"$f":"($D325/1000*$D326*24*HLOOKUP(CG319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":17269264.594168246},{"$f":"($D325/1000*$D326*24*HLOOKUP(CH319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":17269264.594168246},{"$f":"($D325/1000*$D326*24*HLOOKUP(CI319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":17269264.594168246},{"$f":"($D325/1000*$D326*24*HLOOKUP(CJ319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":17269264.594168246},{"$f":"($D325/1000*$D326*24*HLOOKUP(CK319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":17269264.594168246},{"$f":"($D325/1000*$D326*24*HLOOKUP(CL319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":18996191.053585071},{"$f":"($D325/1000*$D326*24*HLOOKUP(CM319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":18996191.053585071},{"$f":"($D325/1000*$D326*24*HLOOKUP(CN319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":18996191.053585071},null,"Fuel Transport",16815977.02240444,{"$f":"($D325/1000*$D326*24*HLOOKUP(CR319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14272119.499312598},{"$f":"($D325/1000*$D326*24*HLOOKUP(CS319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":14272119.499312598},{"$f":"($D325/1000*$D326*24*HLOOKUP(CT319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},{"$f":"($D325/1000*$D326*24*HLOOKUP(CU319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},{"$f":"($D325/1000*$D326*24*HLOOKUP(CV319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},{"$f":"($D325/1000*$D326*24*HLOOKUP(CW319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},{"$f":"($D325/1000*$D326*24*HLOOKUP(CX319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15699331.449243857},{"$f":"($D325/1000*$D326*24*HLOOKUP(CY319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":17269264.594168246},{"$f":"($D325/1000*$D326*24*HLOOKUP(CZ319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":17269264.594168246},{"$f":"($D325/1000*$D326*24*HLOOKUP(DA319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":17269264.594168246},{"$f":"($D325/1000*$D326*24*HLOOKUP(DB319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":17269264.594168246},{"$f":"($D325/1000*$D326*24*HLOOKUP(DC319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":17269264.594168246},{"$f":"($D325/1000*$D326*24*HLOOKUP(DD319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":18996191.053585071},{"$f":"($D325/1000*$D326*24*HLOOKUP(DE319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":18996191.053585071},{"$f":"($D325/1000*$D326*24*HLOOKUP(DF319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":18996191.053585071},{"$f":"($D325/1000*$D326*24*HLOOKUP(DG319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":18996191.053585071},{"$f":"($D325/1000*$D326*24*HLOOKUP(DH319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":18996191.053585071},{"$f":"($D325/1000*$D326*24*HLOOKUP(DI319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":20895810.158943579},{"$f":"($D325/1000*$D326*24*HLOOKUP(DJ319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":20895810.158943579},{"$f":"($D325/1000*$D326*24*HLOOKUP(DK319,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":20895810.158943579}]
[null,"Capital Recovery & Taxes",52115852.735881537,{"$f":"VLOOKUP(D318,Assumptions!$A$4:$E$53,4,FALSE)*$D329*1000000","v":65775913.628828689},{"$f":"VLOOKUP(E318,Assumptions!$A$4:$E$53,4,FALSE)*$D329*1000000","v":63903606.416427821},{"$f":"VLOOKUP(F318,Assumptions!$A$4:$E$53,4,FALSE)*$D329*1000000","v":61898933.170381881},{"$f":"VLOOKUP(G318,Assumptions!$A$4:$E$53,4,FALSE)*$D329*1000000","v":59941320.389166728},{"$f":"VLOOKUP(H318,Assumptions!$A$4:$E$53,4,FALSE)*$D329*1000000","v":58027241.928443454},{"$f":"VLOOKUP(I318,Assumptions!$A$4:$E$53,4,FALSE)*$D329*1000000","v":56153488.09272407},{"$f":"VLOOKUP(J318,Assumptions!$A$4:$E$53,4,FALSE)*$D329*1000000","v":54317030.014435425},{"$f":"VLOOKUP(K318,Assumptions!$A$4:$E$53,4,FALSE)*$D329*1000000","v":52515064.860897876},{"$f":"VLOOKUP(L318,Assumptions!$A$4:$E$53,4,FALSE)*$D329*1000000","v":50732493.501224302},{"$f":"VLOOKUP(M318,Assumptions!$A$4:$E$53,4,FALSE)*$D329*1000000","v":48952724.974230386},{"$f":"VLOOKUP(N318,Assumptions!$A$4:$E$53,4,FALSE)*$D329*1000000","v":47172956.447236463},{"$f":"VLOOKUP(O318,Assumptions!$A$4:$E$53,4,FALSE)*$D329*1000000","v":45393187.920242548},{"$f":"VLOOKUP(P318,Assumptions!$A$4:$E$53,4,FALSE)*$D329*1000000","v":43613419.393248618},{"$f":"VLOOKUP(Q318,Assumptions!$A$4:$E$53,4,FALSE)*$D329*1000000","v":41833650.866254695},{"$f":"VLOOKUP(R318,Assumptions!$A$4:$E$53,4,FALSE)*$D329*1000000","v":40053882.339260772},{"$f":"VLOOKUP(S318,Assumptions!$A$4:$E$53,4,FALSE)*$D329*1000000","v":38274113.812266856},{"$f":"VLOOKUP(T318,Assumptions!$A$4:$E$53,4,FALSE)*$D329*1000000","v":36494345.285272934},{"$f":"VLOOKUP(U318,Assumptions!$A$4:$E$53,4,FALSE)*$D329*1000000","v":34714576.758279026},{"$f":"VLOOKUP(V318,Assumptions!$A$4:$E$53,4,FALSE)*$D329*1000000","v":32934808.231285095},{"$f":"VLOOKUP(W318,Assumptions!$A$4:$E$53,4,FALSE)*$D329*1000000","v":31155039.704291191},null,"Capital Recovery & Taxes",54480314.47115609,{"$f":"VLOOKUP(AA318,Assumptions!$A$4:$E$53,4,FALSE)*$AA329*1000000","v":68760123.283159241},{"$f":"VLOOKUP(AB318,Assumptions!$A$4:$E$53,4,FALSE)*$AA329*1000000","v":66802870.732094616},{"$f":"VLOOKUP(AC318,Assumptions!$A$4:$E$53,4,FALSE)*$AA329*1000000","v":64707246.788071498},{"$f":"VLOOKUP(AD318,Assumptions!$A$4:$E$53,4,FALSE)*$AA329*1000000","v":62660818.411012113},{"$f":"VLOOKUP(AE318,Assumptions!$A$4:$E$53,4,FALSE)*$AA329*1000000","v":60659899.477743387},{"$f":"VLOOKUP(AF318,Assumptions!$A$4:$E$53,4,FALSE)*$AA329*1000000","v":58701134.671018012},{"$f":"VLOOKUP(AG318,Assumptions!$A$4:$E$53,4,FALSE)*$AA329*1000000","v":56781357.705546319},{"$f":"VLOOKUP(AH318,Assumptions!$A$4:$E$53,4,FALSE)*$AA329*1000000","v":54897638.585985601},{"$f":"VLOOKUP(AI318,Assumptions!$A$4:$E$53,4,FALSE)*$AA329*1000000","v":53034193.143876798},{"$f":"VLOOKUP(AJ318,Assumptions!$A$4:$E$53,4,FALSE)*$AA329*1000000","v":51173677.697110698},{"$f":"VLOOKUP(AK318,Assumptions!$A$4:$E$53,4,FALSE)*$AA329*1000000","v":49313162.250344597},{"$f":"VLOOKUP(AL318,Assumptions!$A$4:$E$53,4,FALSE)*$AA329*1000000","v":47452646.803578496},{"$f":"VLOOKUP(AM318,Assumptions!$A$4:$E$53,4,FALSE)*$AA329*1000000","v":45592131.356812388},{"$f":"VLOOKUP(AN318,Assumptions!$A$4:$E$53,4,FALSE)*$AA329*1000000","v":43731615.910046279},{"$f":"VLOOKUP(AO318,Assumptions!$A$4:$E$53,4,FALSE)*$AA329*1000000","v":41871100.463280179},{"$f":"VLOOKUP(AP318,Assumptions!$A$4:$E$53,4,FALSE)*$AA329*1000000","v":40010585.016514085},{"$f":"VLOOKUP(AQ318,Assumptions!$A$4:$E$53,4,FALSE)*$AA329*1000000","v":38150069.569747984},{"$f":"VLOOKUP(AR318,Assumptions!$A$4:$E$53,4,FALSE)*$AA329*1000000","v":36289554.122981884},{"$f":"VLOOKUP(AS318,Assumptions!$A$4:$E$53,4,FALSE)*$AA329*1000000","v":34429038.676215775},{"$f":"VLOOKUP(AT318,Assumptions!$A$4:$E$53,4,FALSE)*$AA329*1000000","v":32568523.229449689},null,"Capital Recovery & Taxes",57800635.818988234,{"$f":"VLOOKUP(AX318,Assumptions!$A$4:$E$53,4,FALSE)*$AX329*1000000","v":72950732.449659526},{"$f":"VLOOKUP(AY318,Assumptions!$A$4:$E$53,4,FALSE)*$AX329*1000000","v":70874194.474281877},{"$f":"VLOOKUP(AZ318,Assumptions!$A$4:$E$53,4,FALSE)*$AX329*1000000","v":68650852.01420556},{"$f":"VLOOKUP(BA318,Assumptions!$A$4:$E$53,4,FALSE)*$AX329*1000000","v":66479703.361701414},{"$f":"VLOOKUP(BB318,Assumptions!$A$4:$E$53,4,FALSE)*$AX329*1000000","v":64356837.741562299},{"$f":"VLOOKUP(BC318,Assumptions!$A$4:$E$53,4,FALSE)*$AX329*1000000","v":62278695.345586844},{"$f":"VLOOKUP(BD318,Assumptions!$A$4:$E$53,4,FALSE)*$AX329*1000000","v":60241916.918148443},{"$f":"VLOOKUP(BE318,Assumptions!$A$4:$E$53,4,FALSE)*$AX329*1000000","v":58243393.894338809},{"$f":"VLOOKUP(BF318,Assumptions!$A$4:$E$53,4,FALSE)*$AX329*1000000","v":56266380.134168439},{"$f":"VLOOKUP(BG318,Assumptions!$A$4:$E$53,4,FALSE)*$AX329*1000000","v":54292474.938906305},{"$f":"VLOOKUP(BH318,Assumptions!$A$4:$E$53,4,FALSE)*$AX329*1000000","v":52318569.743644178},{"$f":"VLOOKUP(BI318,Assumptions!$A$4:$E$53,4,FALSE)*$AX329*1000000","v":50344664.548382044},{"$f":"VLOOKUP(BJ318,Assumptions!$A$4:$E$53,4,FALSE)*$AX329*1000000","v":48370759.35311991},{"$f":"VLOOKUP(BK318,Assumptions!$A$4:$E$53,4,FALSE)*$AX329*1000000","v":46396854.157857768},{"$f":"VLOOKUP(BL318,Assumptions!$A$4:$E$53,4,FALSE)*$AX329*1000000","v":44422948.962595642},{"$f":"VLOOKUP(BM318,Assumptions!$A$4:$E$53,4,FALSE)*$AX329*1000000","v":42449043.767333515},{"$f":"VLOOKUP(BN318,Assumptions!$A$4:$E$53,4,FALSE)*$AX329*1000000","v":40475138.572071388},{"$f":"VLOOKUP(BO318,Assumptions!$A$4:$E$53,4,FALSE)*$AX329*1000000","v":38501233.376809262},{"$f":"VLOOKUP(BP318,Assumptions!$A$4:$E$53,4,FALSE)*$AX329*1000000","v":36527328.181547128},{"$f":"VLOOKUP(BQ318,Assumptions!$A$4:$E$53,4,FALSE)*$AX329*1000000","v":34553422.986285008},null,"Capital Recovery & Taxes",60423012.399127007,{"$f":"VLOOKUP(BU318,Assumptions!$A$4:$E$53,4,FALSE)*$BU329*1000000","v":76260458.883795217},{"$f":"VLOOKUP(BV318,Assumptions!$A$4:$E$53,4,FALSE)*$BU329*1000000","v":74089709.75524874},{"$f":"VLOOKUP(BW318,Assumptions!$A$4:$E$53,4,FALSE)*$BU329*1000000","v":71765495.719724834},{"$f":"VLOOKUP(BX318,Assumptions!$A$4:$E$53,4,FALSE)*$BU329*1000000","v":69495843.490267724},{"$f":"VLOOKUP(BY318,Assumptions!$A$4:$E$53,4,FALSE)*$BU329*1000000","v":67276664.862388223},{"$f":"VLOOKUP(BZ318,Assumptions!$A$4:$E$53,4,FALSE)*$BU329*1000000","v":65104238.521743596},{"$f":"VLOOKUP(CA318,Assumptions!$A$4:$E$53,4,FALSE)*$BU329*1000000","v":62975052.805503502},{"$f":"VLOOKUP(CB318,Assumptions!$A$4:$E$53,4,FALSE)*$BU329*1000000","v":60885858.115227796},{"$f":"VLOOKUP(CC318,Assumptions!$A$4:$E$53,4,FALSE)*$BU329*1000000","v":58819148.549642436},{"$f":"VLOOKUP(CD318,Assumptions!$A$4:$E$53,4,FALSE)*$BU329*1000000","v":56755688.582497165},{"$f":"VLOOKUP(CE318,Assumptions!$A$4:$E$53,4,FALSE)*$BU329*1000000","v":54692228.6153519},{"$f":"VLOOKUP(CF318,Assumptions!$A$4:$E$53,4,FALSE)*$BU329*1000000","v":52628768.648206636},{"$f":"VLOOKUP(CG318,Assumptions!$A$4:$E$53,4,FALSE)*$BU329*1000000","v":50565308.681061365},{"$f":"VLOOKUP(CH318,Assumptions!$A$4:$E$53,4,FALSE)*$BU329*1000000","v":48501848.713916093},{"$f":"VLOOKUP(CI318,Assumptions!$A$4:$E$53,4,FALSE)*$BU329*1000000","v":46438388.746770829},{"$f":"VLOOKUP(CJ318,Assumptions!$A$4:$E$53,4,FALSE)*$BU329*1000000","v":44374928.779625572},{"$f":"VLOOKUP(CK318,Assumptions!$A$4:$E$53,4,FALSE)*$BU329*1000000","v":42311468.812480308},{"$f":"VLOOKUP(CL318,Assumptions!$A$4:$E$53,4,FALSE)*$BU329*1000000","v":40248008.845335044},{"$f":"VLOOKUP(CM318,Assumptions!$A$4:$E$53,4,FALSE)*$BU329*1000000","v":38184548.878189772},{"$f":"VLOOKUP(CN318,Assumptions!$A$4:$E$53,4,FALSE)*$BU329*1000000","v":36121088.911044523},null,"Capital Recovery & Taxes",65060685.65027836,{"$f":"VLOOKUP(CR318,Assumptions!$A$4:$E$53,4,FALSE)*$CR329*1000000","v":82113710.422293752},{"$f":"VLOOKUP(CS318,Assumptions!$A$4:$E$53,4,FALSE)*$CR329*1000000","v":79776348.859697789},{"$f":"VLOOKUP(CT318,Assumptions!$A$4:$E$53,4,FALSE)*$CR329*1000000","v":77273743.432640821},{"$f":"VLOOKUP(CU318,Assumptions!$A$4:$E$53,4,FALSE)*$CR329*1000000","v":74829887.617231399},{"$f":"VLOOKUP(CV318,Assumptions!$A$4:$E$53,4,FALSE)*$CR329*1000000","v":72440379.425276846},{"$f":"VLOOKUP(CW318,Assumptions!$A$4:$E$53,4,FALSE)*$CR329*1000000","v":70101211.918806985},{"$f":"VLOOKUP(CX318,Assumptions!$A$4:$E$53,4,FALSE)*$CR329*1000000","v":67808603.902835891},{"$f":"VLOOKUP(CY318,Assumptions!$A$4:$E$53,4,FALSE)*$CR329*1000000","v":65559056.361107863},{"$f":"VLOOKUP(CZ318,Assumptions!$A$4:$E$53,4,FALSE)*$CR329*1000000","v":63333719.754439183},{"$f":"VLOOKUP(DA318,Assumptions!$A$4:$E$53,4,FALSE)*$CR329*1000000","v":61111882.164026164},{"$f":"VLOOKUP(DB318,Assumptions!$A$4:$E$53,4,FALSE)*$CR329*1000000","v":58890044.573613152},{"$f":"VLOOKUP(DC318,Assumptions!$A$4:$E$53,4,FALSE)*$CR329*1000000","v":56668206.98320014},{"$f":"VLOOKUP(DD318,Assumptions!$A$4:$E$53,4,FALSE)*$CR329*1000000","v":54446369.392787129},{"$f":"VLOOKUP(DE318,Assumptions!$A$4:$E$53,4,FALSE)*$CR329*1000000","v":52224531.80237411},{"$f":"VLOOKUP(DF318,Assumptions!$A$4:$E$53,4,FALSE)*$CR329*1000000","v":50002694.211961091},{"$f":"VLOOKUP(DG318,Assumptions!$A$4:$E$53,4,FALSE)*$CR329*1000000","v":47780856.621548086},{"$f":"VLOOKUP(DH318,Assumptions!$A$4:$E$53,4,FALSE)*$CR329*1000000","v":45559019.031135082},{"$f":"VLOOKUP(DI318,Assumptions!$A$4:$E$53,4,FALSE)*$CR329*1000000","v":43337181.440722078},{"$f":"VLOOKUP(DJ318,Assumptions!$A$4:$E$53,4,FALSE)*$CR329*1000000","v":41115343.850309059},{"$f":"VLOOKUP(DK318,Assumptions!$A$4:$E$53,4,FALSE)*$CR329*1000000","v":38893506.259896062}]
[null,"Transmission",0,{"$f":"VLOOKUP(D318,Assumptions!$A$4:$E$53,5,FALSE)*$E329*1000000","v":0},{"$f":"VLOOKUP(E318,Assumptions!$A$4:$E$53,5,FALSE)*$E329*1000000","v":0},{"$f":"VLOOKUP(F318,Assumptions!$A$4:$E$53,5,FALSE)*$E329*1000000","v":0},{"$f":"VLOOKUP(G318,Assumptions!$A$4:$E$53,5,FALSE)*$E329*1000000","v":0},{"$f":"VLOOKUP(H318,Assumptions!$A$4:$E$53,5,FALSE)*$E329*1000000","v":0},{"$f":"VLOOKUP(I318,Assumptions!$A$4:$E$53,5,FALSE)*$E329*1000000","v":0},{"$f":"VLOOKUP(J318,Assumptions!$A$4:$E$53,5,FALSE)*$E329*1000000","v":0},{"$f":"VLOOKUP(K318,Assumptions!$A$4:$E$53,5,FALSE)*$E329*1000000","v":0},{"$f":"VLOOKUP(L318,Assumptions!$A$4:$E$53,5,FALSE)*$E329*1000000","v":0},{"$f":"VLOOKUP(M318,Assumptions!$A$4:$E$53,5,FALSE)*$E329*1000000","v":0},{"$f":"VLOOKUP(N318,Assumptions!$A$4:$E$53,5,FALSE)*$E329*1000000","v":0},{"$f":"VLOOKUP(O318,Assumptions!$A$4:$E$53,5,FALSE)*$E329*1000000","v":0},{"$f":"VLOOKUP(P318,Assumptions!$A$4:$E$53,5,FALSE)*$E329*1000000","v":0},{"$f":"VLOOKUP(Q318,Assumptions!$A$4:$E$53,5,FALSE)*$E329*1000000","v":0},{"$f":"VLOOKUP(R318,Assumptions!$A$4:$E$53,5,FALSE)*$E329*1000000","v":0},{"$f":"VLOOKUP(S318,Assumptions!$A$4:$E$53,5,FALSE)*$E329*1000000","v":0},{"$f":"VLOOKUP(T318,Assumptions!$A$4:$E$53,5,FALSE)*$E329*1000000","v":0},{"$f":"VLOOKUP(U318,Assumptions!$A$4:$E$53,5,FALSE)*$E329*1000000","v":0},{"$f":"VLOOKUP(V318,Assumptions!$A$4:$E$53,5,FALSE)*$E329*1000000","v":0},{"$f":"VLOOKUP(W318,Assumptions!$A$4:$E$53,5,FALSE)*$E329*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA318,Assumptions!$A$4:$E$53,5,FALSE)*$AB329*1000000","v":0},{"$f":"VLOOKUP(AB318,Assumptions!$A$4:$E$53,5,FALSE)*$AB329*1000000","v":0},{"$f":"VLOOKUP(AC318,Assumptions!$A$4:$E$53,5,FALSE)*$AB329*1000000","v":0},{"$f":"VLOOKUP(AD318,Assumptions!$A$4:$E$53,5,FALSE)*$AB329*1000000","v":0},{"$f":"VLOOKUP(AE318,Assumptions!$A$4:$E$53,5,FALSE)*$AB329*1000000","v":0},{"$f":"VLOOKUP(AF318,Assumptions!$A$4:$E$53,5,FALSE)*$AB329*1000000","v":0},{"$f":"VLOOKUP(AG318,Assumptions!$A$4:$E$53,5,FALSE)*$AB329*1000000","v":0},{"$f":"VLOOKUP(AH318,Assumptions!$A$4:$E$53,5,FALSE)*$AB329*1000000","v":0},{"$f":"VLOOKUP(AI318,Assumptions!$A$4:$E$53,5,FALSE)*$AB329*1000000","v":0},{"$f":"VLOOKUP(AJ318,Assumptions!$A$4:$E$53,5,FALSE)*$AB329*1000000","v":0},{"$f":"VLOOKUP(AK318,Assumptions!$A$4:$E$53,5,FALSE)*$AB329*1000000","v":0},{"$f":"VLOOKUP(AL318,Assumptions!$A$4:$E$53,5,FALSE)*$AB329*1000000","v":0},{"$f":"VLOOKUP(AM318,Assumptions!$A$4:$E$53,5,FALSE)*$AB329*1000000","v":0},{"$f":"VLOOKUP(AN318,Assumptions!$A$4:$E$53,5,FALSE)*$AB329*1000000","v":0},{"$f":"VLOOKUP(AO318,Assumptions!$A$4:$E$53,5,FALSE)*$AB329*1000000","v":0},{"$f":"VLOOKUP(AP318,Assumptions!$A$4:$E$53,5,FALSE)*$AB329*1000000","v":0},{"$f":"VLOOKUP(AQ318,Assumptions!$A$4:$E$53,5,FALSE)*$AB329*1000000","v":0},{"$f":"VLOOKUP(AR318,Assumptions!$A$4:$E$53,5,FALSE)*$AB329*1000000","v":0},{"$f":"VLOOKUP(AS318,Assumptions!$A$4:$E$53,5,FALSE)*$AB329*1000000","v":0},{"$f":"VLOOKUP(AT318,Assumptions!$A$4:$E$53,5,FALSE)*$AB329*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX318,Assumptions!$A$4:$E$53,5,FALSE)*$AY329*1000000","v":0},{"$f":"VLOOKUP(AY318,Assumptions!$A$4:$E$53,5,FALSE)*$AY329*1000000","v":0},{"$f":"VLOOKUP(AZ318,Assumptions!$A$4:$E$53,5,FALSE)*$AY329*1000000","v":0},{"$f":"VLOOKUP(BA318,Assumptions!$A$4:$E$53,5,FALSE)*$AY329*1000000","v":0},{"$f":"VLOOKUP(BB318,Assumptions!$A$4:$E$53,5,FALSE)*$AY329*1000000","v":0},{"$f":"VLOOKUP(BC318,Assumptions!$A$4:$E$53,5,FALSE)*$AY329*1000000","v":0},{"$f":"VLOOKUP(BD318,Assumptions!$A$4:$E$53,5,FALSE)*$AY329*1000000","v":0},{"$f":"VLOOKUP(BE318,Assumptions!$A$4:$E$53,5,FALSE)*$AY329*1000000","v":0},{"$f":"VLOOKUP(BF318,Assumptions!$A$4:$E$53,5,FALSE)*$AY329*1000000","v":0},{"$f":"VLOOKUP(BG318,Assumptions!$A$4:$E$53,5,FALSE)*$AY329*1000000","v":0},{"$f":"VLOOKUP(BH318,Assumptions!$A$4:$E$53,5,FALSE)*$AY329*1000000","v":0},{"$f":"VLOOKUP(BI318,Assumptions!$A$4:$E$53,5,FALSE)*$AY329*1000000","v":0},{"$f":"VLOOKUP(BJ318,Assumptions!$A$4:$E$53,5,FALSE)*$AY329*1000000","v":0},{"$f":"VLOOKUP(BK318,Assumptions!$A$4:$E$53,5,FALSE)*$AY329*1000000","v":0},{"$f":"VLOOKUP(BL318,Assumptions!$A$4:$E$53,5,FALSE)*$AY329*1000000","v":0},{"$f":"VLOOKUP(BM318,Assumptions!$A$4:$E$53,5,FALSE)*$AY329*1000000","v":0},{"$f":"VLOOKUP(BN318,Assumptions!$A$4:$E$53,5,FALSE)*$AY329*1000000","v":0},{"$f":"VLOOKUP(BO318,Assumptions!$A$4:$E$53,5,FALSE)*$AY329*1000000","v":0},{"$f":"VLOOKUP(BP318,Assumptions!$A$4:$E$53,5,FALSE)*$AY329*1000000","v":0},{"$f":"VLOOKUP(BQ318,Assumptions!$A$4:$E$53,5,FALSE)*$AY329*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU318,Assumptions!$A$4:$E$53,5,FALSE)*$BV329*1000000","v":0},{"$f":"VLOOKUP(BV318,Assumptions!$A$4:$E$53,5,FALSE)*$BV329*1000000","v":0},{"$f":"VLOOKUP(BW318,Assumptions!$A$4:$E$53,5,FALSE)*$BV329*1000000","v":0},{"$f":"VLOOKUP(BX318,Assumptions!$A$4:$E$53,5,FALSE)*$BV329*1000000","v":0},{"$f":"VLOOKUP(BY318,Assumptions!$A$4:$E$53,5,FALSE)*$BV329*1000000","v":0},{"$f":"VLOOKUP(BZ318,Assumptions!$A$4:$E$53,5,FALSE)*$BV329*1000000","v":0},{"$f":"VLOOKUP(CA318,Assumptions!$A$4:$E$53,5,FALSE)*$BV329*1000000","v":0},{"$f":"VLOOKUP(CB318,Assumptions!$A$4:$E$53,5,FALSE)*$BV329*1000000","v":0},{"$f":"VLOOKUP(CC318,Assumptions!$A$4:$E$53,5,FALSE)*$BV329*1000000","v":0},{"$f":"VLOOKUP(CD318,Assumptions!$A$4:$E$53,5,FALSE)*$BV329*1000000","v":0},{"$f":"VLOOKUP(CE318,Assumptions!$A$4:$E$53,5,FALSE)*$BV329*1000000","v":0},{"$f":"VLOOKUP(CF318,Assumptions!$A$4:$E$53,5,FALSE)*$BV329*1000000","v":0},{"$f":"VLOOKUP(CG318,Assumptions!$A$4:$E$53,5,FALSE)*$BV329*1000000","v":0},{"$f":"VLOOKUP(CH318,Assumptions!$A$4:$E$53,5,FALSE)*$BV329*1000000","v":0},{"$f":"VLOOKUP(CI318,Assumptions!$A$4:$E$53,5,FALSE)*$BV329*1000000","v":0},{"$f":"VLOOKUP(CJ318,Assumptions!$A$4:$E$53,5,FALSE)*$BV329*1000000","v":0},{"$f":"VLOOKUP(CK318,Assumptions!$A$4:$E$53,5,FALSE)*$BV329*1000000","v":0},{"$f":"VLOOKUP(CL318,Assumptions!$A$4:$E$53,5,FALSE)*$BV329*1000000","v":0},{"$f":"VLOOKUP(CM318,Assumptions!$A$4:$E$53,5,FALSE)*$BV329*1000000","v":0},{"$f":"VLOOKUP(CN318,Assumptions!$A$4:$E$53,5,FALSE)*$BV329*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR318,Assumptions!$A$4:$E$53,5,FALSE)*$CS329*1000000","v":0},{"$f":"VLOOKUP(CS318,Assumptions!$A$4:$E$53,5,FALSE)*$CS329*1000000","v":0},{"$f":"VLOOKUP(CT318,Assumptions!$A$4:$E$53,5,FALSE)*$CS329*1000000","v":0},{"$f":"VLOOKUP(CU318,Assumptions!$A$4:$E$53,5,FALSE)*$CS329*1000000","v":0},{"$f":"VLOOKUP(CV318,Assumptions!$A$4:$E$53,5,FALSE)*$CS329*1000000","v":0},{"$f":"VLOOKUP(CW318,Assumptions!$A$4:$E$53,5,FALSE)*$CS329*1000000","v":0},{"$f":"VLOOKUP(CX318,Assumptions!$A$4:$E$53,5,FALSE)*$CS329*1000000","v":0},{"$f":"VLOOKUP(CY318,Assumptions!$A$4:$E$53,5,FALSE)*$CS329*1000000","v":0},{"$f":"VLOOKUP(CZ318,Assumptions!$A$4:$E$53,5,FALSE)*$CS329*1000000","v":0},{"$f":"VLOOKUP(DA318,Assumptions!$A$4:$E$53,5,FALSE)*$CS329*1000000","v":0},{"$f":"VLOOKUP(DB318,Assumptions!$A$4:$E$53,5,FALSE)*$CS329*1000000","v":0},{"$f":"VLOOKUP(DC318,Assumptions!$A$4:$E$53,5,FALSE)*$CS329*1000000","v":0},{"$f":"VLOOKUP(DD318,Assumptions!$A$4:$E$53,5,FALSE)*$CS329*1000000","v":0},{"$f":"VLOOKUP(DE318,Assumptions!$A$4:$E$53,5,FALSE)*$CS329*1000000","v":0},{"$f":"VLOOKUP(DF318,Assumptions!$A$4:$E$53,5,FALSE)*$CS329*1000000","v":0},{"$f":"VLOOKUP(DG318,Assumptions!$A$4:$E$53,5,FALSE)*$CS329*1000000","v":0},{"$f":"VLOOKUP(DH318,Assumptions!$A$4:$E$53,5,FALSE)*$CS329*1000000","v":0},{"$f":"VLOOKUP(DI318,Assumptions!$A$4:$E$53,5,FALSE)*$CS329*1000000","v":0},{"$f":"VLOOKUP(DJ318,Assumptions!$A$4:$E$53,5,FALSE)*$CS329*1000000","v":0},{"$f":"VLOOKUP(DK318,Assumptions!$A$4:$E$53,5,FALSE)*$CS329*1000000","v":0}]
[null,"Misc Charges",653444.56506884308,{"$f":"(D332+D333)*Misc_Rev","v":557226.59883432975},561426.1523306896,600434.58929861011,604803.80475622299,609260.40452298801,613806.13628508861,618442.78268243093,661369.543649517,666193.51056131208,671113.95681134297,676132.81198637467,681252.04426490702,728490.78099498607,733816.83025757107,739249.40050540783,744790.62215820118,750442.66824405035,802426.58703819045,808306.97578590806,814304.97230857995,null,"Misc Charges",692888.90601336991,{"$f":"(AA332+AA333)*Misc_Rev","v":604803.80475622299},609260.40452298801,613806.13628508861,618442.78268243093,661369.543649517,666193.51056131208,671113.95681134297,676132.81198637467,681252.04426490702,728490.78099498607,733816.83025757107,739249.40050540783,744790.62215820118,750442.66824405035,802426.58703819045,808306.97578590806,814304.97230857995,820422.92876170529,826663.24434389325,883869.08120295627,null,"Misc Charges",749457.57857348269,{"$f":"(AX332+AX333)*Misc_Rev","v":661369.543649517},666193.51056131208,671113.95681134297,676132.81198637467,681252.04426490702,728490.78099498607,733816.83025757107,739249.40050540783,744790.62215820118,750442.66824405035,802426.58703819045,808306.97578590806,814304.97230857995,820422.92876170529,826663.24434389325,883869.08120295627,890361.50553466438,896983.77835300681,903738.49662771611,910628.30926791951,null,"Misc Charges",792865.27956897614,{"$f":"(BU332+BU333)*Misc_Rev","v":676132.81198637467},681252.04426490702,728490.78099498607,733816.83025757107,739249.40050540783,744790.62215820118,750442.66824405035,802426.58703819045,808306.97578590806,814304.97230857995,820422.92876170529,826663.24434389325,883869.08120295627,890361.50553466438,896983.77835300681,903738.49662771611,910628.30926791951,973580.70462268137,980748.86569354904,988060.38998583425,null,"Misc Charges",873367.08261857589,{"$f":"(CR332+CR333)*Misc_Rev","v":744790.62215820118},750442.66824405035,802426.58703819045,808306.97578590806,814304.97230857995,820422.92876170529,826663.24434389325,883869.08120295627,890361.50553466438,896983.77835300681,903738.49662771611,910628.30926791951,973580.70462268137,980748.86569354904,988060.38998583425,995518.14476396493,1003125.0546376582,1072401.3678167553,1080315.5968493458,1088388.1104625883]
[null,"Total Fixed Cost",72342745.865139335,{"$f":"SUM(D332:D336)","v":83539989.252932593},{"$f":"SUM(E332:E335)","v":81240135.329801381},80440021.031628489,78617327.205996737,76840866.079968527,75107481.925638109,73414200.922366217,72937790.393553406,71304180.462727264,69676352.593157724,68051563.536736667,66429874.069727078,66108811.592945568,64493508.519959331,62881494.756053254,61272836.087408938,59667599.6159316,59493065.735495873,57894880.359061405,56300326.645638153,null,"Total Fixed Cost",75929401.060678527,{"$f":"SUM(AA332:AA336)","v":88040933.904745474},{"$f":"SUM(AB332:AB335)","v":85616494.883619696},83661240.620985538,81757989.318942904,81082625.010398924,79272821.632520974,77504985.324473649,75776245.675485805,74070879.293361321,73669069.896807641,71973019.904049233,70280259.220370978,68590853.631954461,66904870.240704946,66649589.440497026,64970657.144290395,63295356.511094943,61623760.174170904,59955942.219443701,59861911.359481685,null,"Total Fixed Cost",81001494.334250972,{"$f":"SUM(AX332:AX336)","v":94034827.525964588},{"$f":"SUM(AY332:AY335)","v":91445881.435784847},89374479.633132905,87358310.451201618,85393523.891046822,84774087.545283794,82901774.571853086,81071006.311131299,79265102.40931052,77465729.269564971,77097058.720861018,75304736.676158354,73516046.294466868,71731060.209046781,69949852.505823568,69742431.89736551,67969009.172820657,66199596.09769015,64434272.864962272,62673121.27148509,null,"Total Fixed Cost",84965571.91068168,{"$f":"SUM(BU332:BU336)","v":97815198.785281792},{"$f":"SUM(BV332:BV335)","v":95126395.90473327},94260887.919421792,92155701.143972367,90104277.279180706,88102960.796885669,86148307.136162162,85664347.092444643,83779220.677418739,81900975.523844123,80026434.666540921,78155672.191434562,77858696.81109336,75995719.314665362,74136751.467651725,72281873.463040709,70431167.09768039,70311642.263772577,68469531.143924356,66631847.001022108,null,"Total Fixed Cost",92095119.773881301,{"$f":"SUM(CR332:CR336)","v":105857223.31959403},{"$f":"SUM(CS332:CS335)","v":102949603.19035646},102052232.40985766,99789959.745007709,97585666.366623804,95435417.969996005,93335507.446063817,92852444.491139859,90827590.355188459,88810244.884907052,86796989.257028297,84787905.268400222,84510002.811224669,82509514.068108708,80513452.301938683,78521906.052253515,76534965.629382923,76452342.25522168,74474891.677919775,72502328.840880126]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D340:W340))","v":17759824.663927387},{"$f":"HLOOKUP(D319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*D320","v":15264569.751841798},{"$f":"HLOOKUP(E319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*E320","v":15569861.146878636},{"$f":"HLOOKUP(F319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*F320","v":15881258.369816206},{"$f":"HLOOKUP(G319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*G320","v":16198883.537212532},{"$f":"HLOOKUP(H319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*H320","v":16522861.20795678},{"$f":"HLOOKUP(I319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*I320","v":16853318.43211592},{"$f":"HLOOKUP(J319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*J320","v":17190384.800758235},{"$f":"HLOOKUP(K319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*K320","v":17534192.496773403},{"$f":"HLOOKUP(L319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*L320","v":17884876.346708871},{"$f":"HLOOKUP(M319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*M320","v":18242573.873643048},{"$f":"HLOOKUP(N319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*N320","v":18607425.351115908},{"$f":"HLOOKUP(O319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*O320","v":18979573.858138226},{"$f":"HLOOKUP(P319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*P320","v":19359165.335300993},{"$f":"HLOOKUP(Q319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q320","v":19746348.642007012},{"$f":"HLOOKUP(R319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*R320","v":20141275.614847153},{"$f":"HLOOKUP(S319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*S320","v":20544101.127144098},{"$f":"HLOOKUP(T319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*T320","v":20954983.149686985},{"$f":"HLOOKUP(U319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*U320","v":21374082.812680721},{"$f":"HLOOKUP(V319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*V320","v":21801564.468934339},{"$f":"HLOOKUP(W319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*W320","v":22237595.758313026},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA340:AT340))","v":18846868.011957057},{"$f":"HLOOKUP(AA319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA320","v":16198883.537212532},{"$f":"HLOOKUP(AB319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB320","v":16522861.20795678},{"$f":"HLOOKUP(AC319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC320","v":16853318.43211592},{"$f":"HLOOKUP(AD319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD320","v":17190384.800758235},{"$f":"HLOOKUP(AE319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE320","v":17534192.496773403},{"$f":"HLOOKUP(AF319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF320","v":17884876.346708871},{"$f":"HLOOKUP(AG319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG320","v":18242573.873643048},{"$f":"HLOOKUP(AH319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH320","v":18607425.351115908},{"$f":"HLOOKUP(AI319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI320","v":18979573.858138226},{"$f":"HLOOKUP(AJ319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ320","v":19359165.335300993},{"$f":"HLOOKUP(AK319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK320","v":19746348.642007012},{"$f":"HLOOKUP(AL319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL320","v":20141275.614847153},{"$f":"HLOOKUP(AM319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM320","v":20544101.127144098},{"$f":"HLOOKUP(AN319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN320","v":20954983.149686985},{"$f":"HLOOKUP(AO319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO320","v":21374082.812680721},{"$f":"HLOOKUP(AP319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP320","v":21801564.468934339},{"$f":"HLOOKUP(AQ319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ320","v":22237595.758313026},{"$f":"HLOOKUP(AR319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR320","v":22682347.673479281},{"$f":"HLOOKUP(AS319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS320","v":23135994.626948871},{"$f":"HLOOKUP(AT319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT320","v":23598714.519487847},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX340:BQ340))","v":20400456.051417589},{"$f":"HLOOKUP(AX319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX320","v":17534192.496773403},{"$f":"HLOOKUP(AY319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY320","v":17884876.346708871},{"$f":"HLOOKUP(AZ319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ320","v":18242573.873643048},{"$f":"HLOOKUP(BA319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA320","v":18607425.351115908},{"$f":"HLOOKUP(BB319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB320","v":18979573.858138226},{"$f":"HLOOKUP(BC319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC320","v":19359165.335300993},{"$f":"HLOOKUP(BD319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD320","v":19746348.642007012},{"$f":"HLOOKUP(BE319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE320","v":20141275.614847153},{"$f":"HLOOKUP(BF319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF320","v":20544101.127144098},{"$f":"HLOOKUP(BG319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG320","v":20954983.149686985},{"$f":"HLOOKUP(BH319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH320","v":21374082.812680721},{"$f":"HLOOKUP(BI319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI320","v":21801564.468934339},{"$f":"HLOOKUP(BJ319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ320","v":22237595.758313026},{"$f":"HLOOKUP(BK319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK320","v":22682347.673479281},{"$f":"HLOOKUP(BL319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL320","v":23135994.626948871},{"$f":"HLOOKUP(BM319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM320","v":23598714.519487847},{"$f":"HLOOKUP(BN319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN320","v":24070688.809877604},{"$f":"HLOOKUP(BO319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO320","v":24552102.586075157},{"$f":"HLOOKUP(BP319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP320","v":25043144.637796659},{"$f":"HLOOKUP(BQ319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ320","v":25544007.530552588},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU340:CN340))","v":21649127.165412754},{"$f":"HLOOKUP(BU319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU320","v":18607425.351115908},{"$f":"HLOOKUP(BV319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV320","v":18979573.858138226},{"$f":"HLOOKUP(BW319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW320","v":19359165.335300993},{"$f":"HLOOKUP(BX319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX320","v":19746348.642007012},{"$f":"HLOOKUP(BY319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY320","v":20141275.614847153},{"$f":"HLOOKUP(BZ319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ320","v":20544101.127144098},{"$f":"HLOOKUP(CA319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA320","v":20954983.149686985},{"$f":"HLOOKUP(CB319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB320","v":21374082.812680721},{"$f":"HLOOKUP(CC319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC320","v":21801564.468934339},{"$f":"HLOOKUP(CD319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD320","v":22237595.758313026},{"$f":"HLOOKUP(CE319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE320","v":22682347.673479281},{"$f":"HLOOKUP(CF319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF320","v":23135994.626948871},{"$f":"HLOOKUP(CG319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG320","v":23598714.519487847},{"$f":"HLOOKUP(CH319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH320","v":24070688.809877604},{"$f":"HLOOKUP(CI319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI320","v":24552102.586075157},{"$f":"HLOOKUP(CJ319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ320","v":25043144.637796659},{"$f":"HLOOKUP(CK319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK320","v":25544007.530552588},{"$f":"HLOOKUP(CL319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL320","v":26054887.681163643},{"$f":"HLOOKUP(CM319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM320","v":26575985.434786916},{"$f":"HLOOKUP(CN319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN320","v":27107505.143482659},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR340:DK340))","v":23902385.709367849},{"$f":"HLOOKUP(CR319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR320","v":20544101.127144098},{"$f":"HLOOKUP(CS319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS320","v":20954983.149686985},{"$f":"HLOOKUP(CT319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT320","v":21374082.812680721},{"$f":"HLOOKUP(CU319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU320","v":21801564.468934339},{"$f":"HLOOKUP(CV319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV320","v":22237595.758313026},{"$f":"HLOOKUP(CW319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW320","v":22682347.673479281},{"$f":"HLOOKUP(CX319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX320","v":23135994.626948871},{"$f":"HLOOKUP(CY319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY320","v":23598714.519487847},{"$f":"HLOOKUP(CZ319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ320","v":24070688.809877604},{"$f":"HLOOKUP(DA319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA320","v":24552102.586075157},{"$f":"HLOOKUP(DB319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB320","v":25043144.637796659},{"$f":"HLOOKUP(DC319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC320","v":25544007.530552588},{"$f":"HLOOKUP(DD319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD320","v":26054887.681163643},{"$f":"HLOOKUP(DE319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE320","v":26575985.434786916},{"$f":"HLOOKUP(DF319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF320","v":27107505.143482659},{"$f":"HLOOKUP(DG319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG320","v":27649655.246352311},{"$f":"HLOOKUP(DH319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH320","v":28202648.351279359},{"$f":"HLOOKUP(DI319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI320","v":28766701.318304945},{"$f":"HLOOKUP(DJ319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ320","v":29342035.344671048},{"$f":"HLOOKUP(DK319,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$14)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK320","v":29928876.05156447}]
[null,"Fuel Cost",90656281.882292002,{"$f":"HLOOKUP(D319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D321","v":57985501.650412999},{"$f":"HLOOKUP(E319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E321","v":59196788.974076323},{"$f":"HLOOKUP(F319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F321","v":59497735.161424451},{"$f":"HLOOKUP(G319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G321","v":62553542.573996782},{"$f":"HLOOKUP(H319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H321","v":67097862.630069852},{"$f":"HLOOKUP(I319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I321","v":76545487.177060485},{"$f":"HLOOKUP(J319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J321","v":81625798.615660459},{"$f":"HLOOKUP(K319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K321","v":83983027.813605592},{"$f":"HLOOKUP(L319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L321","v":88738854.197963402},{"$f":"HLOOKUP(M319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M321","v":93605901.101367816},{"$f":"HLOOKUP(N319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N321","v":100040638.65048307},{"$f":"HLOOKUP(O319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O321","v":108489214.32451241},{"$f":"HLOOKUP(P319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P321","v":115109069.4135267},{"$f":"HLOOKUP(Q319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q321","v":124646017.95501018},{"$f":"HLOOKUP(R319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R321","v":129194705.59220526},{"$f":"HLOOKUP(S319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S321","v":136100357.08808261},{"$f":"HLOOKUP(T319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T321","v":142072546.93641779},{"$f":"HLOOKUP(U319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U321","v":151582262.96703789},{"$f":"HLOOKUP(V319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V321","v":159742626.85906178},{"$f":"HLOOKUP(W319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W321","v":169100723.4378739},null,"Fuel Cost",107685634.13129665,{"$f":"HLOOKUP(AA319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA321","v":62553542.573996782},{"$f":"HLOOKUP(AB319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB321","v":67097862.630069852},{"$f":"HLOOKUP(AC319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC321","v":76545487.177060485},{"$f":"HLOOKUP(AD319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD321","v":81625798.615660459},{"$f":"HLOOKUP(AE319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE321","v":83983027.813605592},{"$f":"HLOOKUP(AF319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF321","v":88738854.197963402},{"$f":"HLOOKUP(AG319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG321","v":93605901.101367816},{"$f":"HLOOKUP(AH319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH321","v":100040638.65048307},{"$f":"HLOOKUP(AI319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI321","v":108489214.32451241},{"$f":"HLOOKUP(AJ319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ321","v":115109069.4135267},{"$f":"HLOOKUP(AK319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK321","v":124646017.95501018},{"$f":"HLOOKUP(AL319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL321","v":129194705.59220526},{"$f":"HLOOKUP(AM319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM321","v":136100357.08808261},{"$f":"HLOOKUP(AN319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN321","v":142072546.93641779},{"$f":"HLOOKUP(AO319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO321","v":151582262.96703789},{"$f":"HLOOKUP(AP319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP321","v":159742626.85906178},{"$f":"HLOOKUP(AQ319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ321","v":169100723.4378739},{"$f":"HLOOKUP(AR319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR321","v":176922786.27490851},{"$f":"HLOOKUP(AS319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS321","v":184905216.44724542},{"$f":"HLOOKUP(AT319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT321","v":193931278.70477334},null,"Fuel Cost",134532127.35853618,{"$f":"HLOOKUP(AX319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX321","v":83983027.813605592},{"$f":"HLOOKUP(AY319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY321","v":88738854.197963402},{"$f":"HLOOKUP(AZ319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ321","v":93605901.101367816},{"$f":"HLOOKUP(BA319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA321","v":100040638.65048307},{"$f":"HLOOKUP(BB319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB321","v":108489214.32451241},{"$f":"HLOOKUP(BC319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC321","v":115109069.4135267},{"$f":"HLOOKUP(BD319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD321","v":124646017.95501018},{"$f":"HLOOKUP(BE319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE321","v":129194705.59220526},{"$f":"HLOOKUP(BF319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF321","v":136100357.08808261},{"$f":"HLOOKUP(BG319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG321","v":142072546.93641779},{"$f":"HLOOKUP(BH319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH321","v":151582262.96703789},{"$f":"HLOOKUP(BI319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI321","v":159742626.85906178},{"$f":"HLOOKUP(BJ319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ321","v":169100723.4378739},{"$f":"HLOOKUP(BK319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK321","v":176922786.27490851},{"$f":"HLOOKUP(BL319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL321","v":184905216.44724542},{"$f":"HLOOKUP(BM319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM321","v":193931278.70477334},{"$f":"HLOOKUP(BN319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN321","v":203486956.61313665},{"$f":"HLOOKUP(BO319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO321","v":213766908.14408544},{"$f":"HLOOKUP(BP319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP321","v":223284385.72761396},{"$f":"HLOOKUP(BQ319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ321","v":223284385.72761396},null,"Fuel Cost",155400351.94710305,{"$f":"HLOOKUP(BU319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU321","v":100040638.65048307},{"$f":"HLOOKUP(BV319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV321","v":108489214.32451241},{"$f":"HLOOKUP(BW319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW321","v":115109069.4135267},{"$f":"HLOOKUP(BX319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX321","v":124646017.95501018},{"$f":"HLOOKUP(BY319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY321","v":129194705.59220526},{"$f":"HLOOKUP(BZ319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ321","v":136100357.08808261},{"$f":"HLOOKUP(CA319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA321","v":142072546.93641779},{"$f":"HLOOKUP(CB319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB321","v":151582262.96703789},{"$f":"HLOOKUP(CC319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC321","v":159742626.85906178},{"$f":"HLOOKUP(CD319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD321","v":169100723.4378739},{"$f":"HLOOKUP(CE319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE321","v":176922786.27490851},{"$f":"HLOOKUP(CF319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF321","v":184905216.44724542},{"$f":"HLOOKUP(CG319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG321","v":193931278.70477334},{"$f":"HLOOKUP(CH319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH321","v":203486956.61313665},{"$f":"HLOOKUP(CI319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI321","v":213766908.14408544},{"$f":"HLOOKUP(CJ319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ321","v":223284385.72761396},{"$f":"HLOOKUP(CK319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK321","v":223284385.72761396},{"$f":"HLOOKUP(CL319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL321","v":223284385.72761396},{"$f":"HLOOKUP(CM319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM321","v":223284385.72761396},{"$f":"HLOOKUP(CN319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN321","v":223284385.72761396},null,"Fuel Cost",187019565.81160644,{"$f":"HLOOKUP(CR319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CR321","v":136100357.08808261},{"$f":"HLOOKUP(CS319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CS321","v":142072546.93641779},{"$f":"HLOOKUP(CT319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CT321","v":151582262.96703789},{"$f":"HLOOKUP(CU319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CU321","v":159742626.85906178},{"$f":"HLOOKUP(CV319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CV321","v":169100723.4378739},{"$f":"HLOOKUP(CW319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CW321","v":176922786.27490851},{"$f":"HLOOKUP(CX319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CX321","v":184905216.44724542},{"$f":"HLOOKUP(CY319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CY321","v":193931278.70477334},{"$f":"HLOOKUP(CZ319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CZ321","v":203486956.61313665},{"$f":"HLOOKUP(DA319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DA321","v":213766908.14408544},{"$f":"HLOOKUP(DB319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DB321","v":223284385.72761396},{"$f":"HLOOKUP(DC319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DC321","v":223284385.72761396},{"$f":"HLOOKUP(DD319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DD321","v":223284385.72761396},{"$f":"HLOOKUP(DE319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DE321","v":223284385.72761396},{"$f":"HLOOKUP(DF319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DF321","v":223284385.72761396},{"$f":"HLOOKUP(DG319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DG321","v":223284385.72761396},{"$f":"HLOOKUP(DH319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DH321","v":223284385.72761396},{"$f":"HLOOKUP(DI319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DI321","v":223284385.72761396},{"$f":"HLOOKUP(DJ319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DJ321","v":223284385.72761396},{"$f":"HLOOKUP(DK319,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DK321","v":223284385.72761396}]
[null,"Variable Fuel Transport",4532.8140941146003,{"$f":"HLOOKUP(D319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*D341","v":2899.2750825206499},{"$f":"HLOOKUP(E319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*E341","v":2959.8394487038163},{"$f":"HLOOKUP(F319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*F341","v":2974.8867580712226},{"$f":"HLOOKUP(G319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*G341","v":3127.6771286998392},{"$f":"HLOOKUP(H319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*H341","v":3354.8931315034929},{"$f":"HLOOKUP(I319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*I341","v":3827.2743588530243},{"$f":"HLOOKUP(J319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*J341","v":4081.289930783023},{"$f":"HLOOKUP(K319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*K341","v":4199.1513906802802},{"$f":"HLOOKUP(L319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*L341","v":4436.9427098981705},{"$f":"HLOOKUP(M319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*M341","v":4680.2950550683909},{"$f":"HLOOKUP(N319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*N341","v":5002.0319325241535},{"$f":"HLOOKUP(O319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*O341","v":5424.4607162256207},{"$f":"HLOOKUP(P319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*P341","v":5755.4534706763352},{"$f":"HLOOKUP(Q319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*Q341","v":6232.3008977505087},{"$f":"HLOOKUP(R319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*R341","v":6459.7352796102632},{"$f":"HLOOKUP(S319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*S341","v":6805.017854404131},{"$f":"HLOOKUP(T319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*T341","v":7103.6273468208901},{"$f":"HLOOKUP(U319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*U341","v":7579.1131483518948},{"$f":"HLOOKUP(V319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*V341","v":7987.1313429530892},{"$f":"HLOOKUP(W319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*W341","v":8455.0361718936947},null,"Variable Fuel Transport",5384.2817065648333,{"$f":"HLOOKUP(AA319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AA341","v":3127.6771286998392},{"$f":"HLOOKUP(AB319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AB341","v":3354.8931315034929},{"$f":"HLOOKUP(AC319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AC341","v":3827.2743588530243},{"$f":"HLOOKUP(AD319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AD341","v":4081.289930783023},{"$f":"HLOOKUP(AE319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AE341","v":4199.1513906802802},{"$f":"HLOOKUP(AF319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AF341","v":4436.9427098981705},{"$f":"HLOOKUP(AG319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AG341","v":4680.2950550683909},{"$f":"HLOOKUP(AH319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AH341","v":5002.0319325241535},{"$f":"HLOOKUP(AI319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AI341","v":5424.4607162256207},{"$f":"HLOOKUP(AJ319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AJ341","v":5755.4534706763352},{"$f":"HLOOKUP(AK319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AK341","v":6232.3008977505087},{"$f":"HLOOKUP(AL319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AL341","v":6459.7352796102632},{"$f":"HLOOKUP(AM319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AM341","v":6805.017854404131},{"$f":"HLOOKUP(AN319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AN341","v":7103.6273468208901},{"$f":"HLOOKUP(AO319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AO341","v":7579.1131483518948},{"$f":"HLOOKUP(AP319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AP341","v":7987.1313429530892},{"$f":"HLOOKUP(AQ319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AQ341","v":8455.0361718936947},{"$f":"HLOOKUP(AR319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AR341","v":8846.1393137454252},{"$f":"HLOOKUP(AS319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AS341","v":9245.2608223622719},{"$f":"HLOOKUP(AT319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AT341","v":9696.5639352386679},null,"Variable Fuel Transport",6726.6063679268073,{"$f":"HLOOKUP(AX319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AX341","v":4199.1513906802802},{"$f":"HLOOKUP(AY319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AY341","v":4436.9427098981705},{"$f":"HLOOKUP(AZ319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AZ341","v":4680.2950550683909},{"$f":"HLOOKUP(BA319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BA341","v":5002.0319325241535},{"$f":"HLOOKUP(BB319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BB341","v":5424.4607162256207},{"$f":"HLOOKUP(BC319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BC341","v":5755.4534706763352},{"$f":"HLOOKUP(BD319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BD341","v":6232.3008977505087},{"$f":"HLOOKUP(BE319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BE341","v":6459.7352796102632},{"$f":"HLOOKUP(BF319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BF341","v":6805.017854404131},{"$f":"HLOOKUP(BG319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BG341","v":7103.6273468208901},{"$f":"HLOOKUP(BH319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BH341","v":7579.1131483518948},{"$f":"HLOOKUP(BI319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BI341","v":7987.1313429530892},{"$f":"HLOOKUP(BJ319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BJ341","v":8455.0361718936947},{"$f":"HLOOKUP(BK319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BK341","v":8846.1393137454252},{"$f":"HLOOKUP(BL319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BL341","v":9245.2608223622719},{"$f":"HLOOKUP(BM319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BM341","v":9696.5639352386679},{"$f":"HLOOKUP(BN319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BN341","v":10174.347830656832},{"$f":"HLOOKUP(BO319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BO341","v":10688.345407204273},{"$f":"HLOOKUP(BP319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BP341","v":11164.219286380698},{"$f":"HLOOKUP(BQ319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BQ341","v":11164.219286380698},null,"Variable Fuel Transport",7770.0175973551532,{"$f":"HLOOKUP(BU319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BU341","v":5002.0319325241535},{"$f":"HLOOKUP(BV319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BV341","v":5424.4607162256207},{"$f":"HLOOKUP(BW319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BW341","v":5755.4534706763352},{"$f":"HLOOKUP(BX319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BX341","v":6232.3008977505087},{"$f":"HLOOKUP(BY319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BY341","v":6459.7352796102632},{"$f":"HLOOKUP(BZ319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BZ341","v":6805.017854404131},{"$f":"HLOOKUP(CA319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CA341","v":7103.6273468208901},{"$f":"HLOOKUP(CB319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CB341","v":7579.1131483518948},{"$f":"HLOOKUP(CC319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CC341","v":7987.1313429530892},{"$f":"HLOOKUP(CD319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CD341","v":8455.0361718936947},{"$f":"HLOOKUP(CE319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CE341","v":8846.1393137454252},{"$f":"HLOOKUP(CF319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CF341","v":9245.2608223622719},{"$f":"HLOOKUP(CG319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CG341","v":9696.5639352386679},{"$f":"HLOOKUP(CH319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CH341","v":10174.347830656832},{"$f":"HLOOKUP(CI319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CI341","v":10688.345407204273},{"$f":"HLOOKUP(CJ319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CJ341","v":11164.219286380698},{"$f":"HLOOKUP(CK319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CK341","v":11164.219286380698},{"$f":"HLOOKUP(CL319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CL341","v":11164.219286380698},{"$f":"HLOOKUP(CM319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CM341","v":11164.219286380698},{"$f":"HLOOKUP(CN319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CN341","v":11164.219286380698},null,"Variable Fuel Transport",9350.9782905803222,{"$f":"HLOOKUP(CR319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CR341","v":6805.017854404131},{"$f":"HLOOKUP(CS319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CS341","v":7103.6273468208901},{"$f":"HLOOKUP(CT319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CT341","v":7579.1131483518948},{"$f":"HLOOKUP(CU319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CU341","v":7987.1313429530892},{"$f":"HLOOKUP(CV319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CV341","v":8455.0361718936947},{"$f":"HLOOKUP(CW319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CW341","v":8846.1393137454252},{"$f":"HLOOKUP(CX319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CX341","v":9245.2608223622719},{"$f":"HLOOKUP(CY319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CY341","v":9696.5639352386679},{"$f":"HLOOKUP(CZ319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CZ341","v":10174.347830656832},{"$f":"HLOOKUP(DA319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DA341","v":10688.345407204273},{"$f":"HLOOKUP(DB319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DB341","v":11164.219286380698},{"$f":"HLOOKUP(DC319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DC341","v":11164.219286380698},{"$f":"HLOOKUP(DD319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DD341","v":11164.219286380698},{"$f":"HLOOKUP(DE319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DE341","v":11164.219286380698},{"$f":"HLOOKUP(DF319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DF341","v":11164.219286380698},{"$f":"HLOOKUP(DG319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DG341","v":11164.219286380698},{"$f":"HLOOKUP(DH319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DH341","v":11164.219286380698},{"$f":"HLOOKUP(DI319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DI341","v":11164.219286380698},{"$f":"HLOOKUP(DJ319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DJ341","v":11164.219286380698},{"$f":"HLOOKUP(DK319,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DK341","v":11164.219286380698}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA343:AT343))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX343:BQ343))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU343:CN343))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR343:DK343))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",3511093.9850443932,{"$f":"(SUM(D340:D343))*Misc_Rev","v":2372224.2024148917},2421339.0489577125,2441169.6652484713,2550419.8538815388,2708082.1656298256,3024750.8633004059,3200195.452250422,3287669.64784995,3453046.5759113845,3622252.5802658154,3842460.8904298847,4128124.9022427928,4354805.6987112314,4676204.2267100783,4836305.6074764812,5072994.5085400986,5279713.5781764174,5601263.7437306046,5879385.7472272366,6196573.9367407085,null,"Misc Charges",4097802.913985915,{"$f":"(SUM(AA340:AA343))*Misc_Rev","v":2550419.8538815388},2708082.1656298256,3024750.8633004059,3200195.452250422,3287669.64784995,3453046.5759113845,3622252.5802658154,3842460.8904298847,4128124.9022427928,4354805.6987112314,4676204.2267100783,4836305.6074764812,5072994.5085400986,5279713.5781764174,5601263.7437306046,5879385.7472272366,6196573.9367407085,6464299.1311601279,6737505.9779531797,7044805.3141009547,null,"Misc Charges",5017554.6155685615,{"$f":"(SUM(AX340:AX343))*Misc_Rev","v":3287669.64784995},3453046.5759113845,3622252.5802658154,3842460.8904298847,4128124.9022427928,4354805.6987112314,4676204.2267100783,4836305.6074764812,5072994.5085400986,5279713.5781764174,5601263.7437306046,5879385.7472272366,6196573.9367407085,6464299.1311601279,6737505.9779531797,7044805.3141009547,7369556.2754590418,7718068.9748631883,8042200.285430829,8058420.2293498367,null,"Misc Charges",5733821.955829584,{"$f":"(SUM(BU340:BU343))*Misc_Rev","v":3842460.8904298847},4128124.9022427928,4354805.6987112314,4676204.2267100783,4836305.6074764812,5072994.5085400986,5279713.5781764174,5601263.7437306046,5879385.7472272366,6196573.9367407085,6464299.1311601279,6737505.9779531797,7044805.3141009547,7369556.2754590418,7718068.9748631883,8042200.285430829,8058420.2293498367,8074964.572147225,8091839.8018005611,8109052.5360469632,null,"Misc Charges",6830799.3001361946,{"$f":"(SUM(CR340:CR343))*Misc_Rev","v":5072994.5085400986},5279713.5781764174,5601263.7437306046,5879385.7472272366,6196573.9367407085,6464299.1311601279,6737505.9779531797,7044805.3141009547,7369556.2754590418,7718068.9748631883,8042200.285430829,8058420.2293498367,8074964.572147225,8091839.8018005611,8109052.5360469632,8126609.524978295,8144517.653688252,8162783.9449724089,8181415.5620822487,8200419.8115342855]
[null,"Total Variable Cost",108628759.10347378,{"$f":"SUM(D340:D344)","v":75625194.879752189},{"$f":"SUM(E340:E343)","v":74769609.960403666},75381968.417998731,78755553.78833802,83624078.731158137,93402632.883535251,98820264.706349477,101521419.46176969,106628167.48738217,111853155.27006593,118653066.0335315,127474212.64336686,134473990.20229837,144398598.89791495,149342440.94233203,156651263.2330811,163034633.71345159,172963924.89286697,181552178.45933905,191346774.23235881,null,"Total Variable Cost",126761639.61169545,{"$f":"SUM(AA340:AA344)","v":81305973.642219558},{"$f":"SUM(AB340:AB343)","v":83624078.731158137},93402632.883535251,98820264.706349477,101521419.46176969,106628167.48738217,111853155.27006593,118653066.0335315,127474212.64336686,134473990.20229837,144398598.89791495,149342440.94233203,156651263.2330811,163034633.71345159,172963924.89286697,181552178.45933905,191346774.23235881,199613980.08770156,208050456.33501664,217539689.78819644,null,"Total Variable Cost",155227743.53032503,{"$f":"SUM(AX340:AX344)","v":104809089.10961963},{"$f":"SUM(AY340:AY343)","v":106628167.48738217},111853155.27006593,118653066.0335315,127474212.64336686,134473990.20229837,144398598.89791495,149342440.94233203,156651263.2330811,163034633.71345159,172963924.89286697,181552178.45933905,191346774.23235881,199613980.08770156,208050456.33501664,217539689.78819644,227567819.77084491,238329699.07556781,248338694.58469701,248839557.47745293,null,"Total Variable Cost",177394355.53548816,{"$f":"SUM(BU340:BU344)","v":122495526.92396139},{"$f":"SUM(BV340:BV343)","v":127474212.64336686},134473990.20229837,144398598.89791495,149342440.94233203,156651263.2330811,163034633.71345159,172963924.89286697,181552178.45933905,191346774.23235881,199613980.08770156,208050456.33501664,217539689.78819644,227567819.77084491,238329699.07556781,248338694.58469701,248839557.47745293,249350437.62806398,249871535.38168725,250403055.09038299,null,"Total Variable Cost",211376365.96042341,{"$f":"SUM(CR340:CR344)","v":161724257.7416212},{"$f":"SUM(CS340:CS343)","v":163034633.71345159},172963924.89286697,181552178.45933905,191346774.23235881,199613980.08770156,208050456.33501664,217539689.78819644,227567819.77084491,238329699.07556781,248338694.58469701,248839557.47745293,249350437.62806398,249871535.38168725,250403055.09038299,250945205.19325265,251498198.29817969,252062251.26520529,252637585.29157138,253224425.99846482]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D347:W347))","v":180971504.96861318},{"$f":"D345+D337","v":159165184.13268477},156009745.29020506,155821989.44962722,157372880.99433476,160464944.81112665,168510114.80917335,172234465.62871569,174459209.85532308,177932347.95010942,181529507.86322367,186704629.57026815,193904086.71309394,200582801.79524395,208892107.41787428,212223935.6983853,217924099.32049003,222702233.32938319,232456990.62836283,239447058.81840044,247647100.87799698,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA347:AT347))","v":202691040.67237404},{"$f":"AA345+AA337","v":169346907.54696503},169240573.61477783,177063873.50452077,180578254.0252924,182604044.47216862,185900989.11990315,189358140.59453958,194429311.70901731,201545091.93672818,208143060.09910601,216371618.80196416,219622700.16270301,225242116.86503556,229939503.95415655,239613514.33336401,246522835.60362944,254642130.74345374,261237740.26187247,268006398.55446035,277401601.14767814,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX347:BQ347))","v":236229237.86457598},{"$f":"AX345+AX337","v":198843916.63558424},198074048.92316702,201227634.90319884,206011376.4847331,212867736.5344137,219248077.74758217,227300373.46976805,230413447.25346333,235916365.64239162,240500362.98301655,250060983.61372799,256856915.13549739,264862820.52682567,271345040.29674834,278000308.84084022,287282121.68556195,295536828.94366556,304529295.17325795,312772967.44965929,311512678.74893802,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU347:CN347))","v":262359927.44616985},{"$f":"BU345+BU337","v":220310725.70924318},222600608.54810011,228734878.12172017,236554300.04188731,239446718.22151273,244754224.02996677,249182940.84961376,258628271.98531163,265331399.13675779,273247749.75620294,279640414.75424248,286206128.52645123,295398386.59928977,303563539.08551025,312466450.54321957,320620568.04773772,319270724.57513332,319662079.89183652,318341066.52561164,317034902.09140509,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR347:DK347))","v":303471485.73430461},{"$f":"CR345+CR337","v":267581481.06121522},265984236.90380806,275016157.3027246,281342138.20434678,288932440.59898263,295049398.05769753,301385963.78108048,310392134.27933633,318395410.12603337,327139943.96047485,335135683.84172529,333627462.74585319,333860440.43928862,332381049.44979596,330916507.39232171,329467111.24550617,328033163.92756259,328514593.52042699,327112476.96949112,325726754.83934498]
[]
[null,"$/MWh",{"$f":"C347/AVERAGE(D320:W320)","v":46.254846229770209},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z347/AVERAGE(AA320:AT320)","v":51.806183078815593},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW347/AVERAGE(AX320:BQ320)","v":60.378273774630173},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT347/AVERAGE(BU320:CN320)","v":67.057065713085393},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ347/AVERAGE(CR320:DK320)","v":77.564845969505953}]
[null,"Fixed Cost $/kW-yr",{"$f":"C337/D326/1000","v":150.9023674651061},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z337/AA326/1000","v":158.38390212093535},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW337/AX326/1000","v":168.9639661457756},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT337/BU326/1000","v":177.23277988715435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ337/CR326/1000","v":192.10456334859813}]
[null,"Variable Cost $/MWh",{"$f":"C345/AVERAGE(D320:W320)","v":27.764628190130672},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z345/AVERAGE(AA320:AT320)","v":32.399245113695827},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW345/AVERAGE(AX320:BQ320)","v":39.674949980852851},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT345/AVERAGE(BU320:CN320)","v":45.340555899926265},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ345/AVERAGE(CR320:DK320)","v":54.026081651930369}]
[]
[null,{"$f":"D354&\" \"&'Resource Options'!$B$17","v":"2020 1 on 1 Advanced CCCT option 3"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA354&\" \"&'Resource Options'!$B$17","v":"2023 1 on 1 Advanced CCCT option 3"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX354&\" \"&'Resource Options'!$B$17","v":"2027 1 on 1 Advanced CCCT option 3"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU354&\" \"&'Resource Options'!$B$17","v":"2030 1 on 1 Advanced CCCT option 3"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR354&\" \"&'Resource Options'!$B$17","v":"2035 1 on 1 Advanced CCCT option 3"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2020,{"$f":"D354+1","v":2021},{"$f":"E354+1","v":2022},{"$f":"F354+1","v":2023},{"$f":"G354+1","v":2024},{"$f":"H354+1","v":2025},{"$f":"I354+1","v":2026},{"$f":"J354+1","v":2027},{"$f":"K354+1","v":2028},{"$f":"L354+1","v":2029},{"$f":"M354+1","v":2030},{"$f":"N354+1","v":2031},{"$f":"O354+1","v":2032},{"$f":"P354+1","v":2033},{"$f":"Q354+1","v":2034},{"$f":"R354+1","v":2035},{"$f":"S354+1","v":2036},{"$f":"T354+1","v":2037},{"$f":"U354+1","v":2038},{"$f":"V354+1","v":2039},null,"Year",null,2023,{"$f":"AA354+1","v":2024},{"$f":"AB354+1","v":2025},{"$f":"AC354+1","v":2026},{"$f":"AD354+1","v":2027},{"$f":"AE354+1","v":2028},{"$f":"AF354+1","v":2029},{"$f":"AG354+1","v":2030},{"$f":"AH354+1","v":2031},{"$f":"AI354+1","v":2032},{"$f":"AJ354+1","v":2033},{"$f":"AK354+1","v":2034},{"$f":"AL354+1","v":2035},{"$f":"AM354+1","v":2036},{"$f":"AN354+1","v":2037},{"$f":"AO354+1","v":2038},{"$f":"AP354+1","v":2039},{"$f":"AQ354+1","v":2040},{"$f":"AR354+1","v":2041},{"$f":"AS354+1","v":2042},null,"Year",null,2027,{"$f":"AX354+1","v":2028},{"$f":"AY354+1","v":2029},{"$f":"AZ354+1","v":2030},{"$f":"BA354+1","v":2031},{"$f":"BB354+1","v":2032},{"$f":"BC354+1","v":2033},{"$f":"BD354+1","v":2034},{"$f":"BE354+1","v":2035},{"$f":"BF354+1","v":2036},{"$f":"BG354+1","v":2037},{"$f":"BH354+1","v":2038},{"$f":"BI354+1","v":2039},{"$f":"BJ354+1","v":2040},{"$f":"BK354+1","v":2041},{"$f":"BL354+1","v":2042},{"$f":"BM354+1","v":2043},{"$f":"BN354+1","v":2044},{"$f":"BO354+1","v":2045},{"$f":"BP354+1","v":2046},null,"Year",null,2030,{"$f":"BU354+1","v":2031},{"$f":"BV354+1","v":2032},{"$f":"BW354+1","v":2033},{"$f":"BX354+1","v":2034},{"$f":"BY354+1","v":2035},{"$f":"BZ354+1","v":2036},{"$f":"CA354+1","v":2037},{"$f":"CB354+1","v":2038},{"$f":"CC354+1","v":2039},{"$f":"CD354+1","v":2040},{"$f":"CE354+1","v":2041},{"$f":"CF354+1","v":2042},{"$f":"CG354+1","v":2043},{"$f":"CH354+1","v":2044},{"$f":"CI354+1","v":2045},{"$f":"CJ354+1","v":2046},{"$f":"CK354+1","v":2047},{"$f":"CL354+1","v":2048},{"$f":"CM354+1","v":2049},null,"Year",null,2035,{"$f":"CR354+1","v":2036},{"$f":"CS354+1","v":2037},{"$f":"CT354+1","v":2038},{"$f":"CU354+1","v":2039},{"$f":"CV354+1","v":2040},{"$f":"CW354+1","v":2041},{"$f":"CX354+1","v":2042},{"$f":"CY354+1","v":2043},{"$f":"CZ354+1","v":2044},{"$f":"DA354+1","v":2045},{"$f":"DB354+1","v":2046},{"$f":"DC354+1","v":2047},{"$f":"DD354+1","v":2048},{"$f":"DE354+1","v":2049},{"$f":"DF354+1","v":2050},{"$f":"DG354+1","v":2051},{"$f":"DH354+1","v":2052},{"$f":"DI354+1","v":2053},{"$f":"DJ354+1","v":2054}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D354-$D$4)","v":3459834.6443999996},{"$f":"D355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"E355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"F355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"G355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"H355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"I355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"J355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"K355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"L355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"M355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"N355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"O355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"P355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"Q355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"R355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"S355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"T355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"U355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"V355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D354-$D$4)","v":3459834.6443999996},{"$f":"AA355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"AB355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"AC355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"AD355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"AE355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"AF355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"AG355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"AH355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"AI355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"AJ355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"AK355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"AL355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"AM355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"AN355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"AO355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"AP355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"AQ355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"AR355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"AS355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D354-$D$4)","v":3459834.6443999996},{"$f":"AX355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"AY355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"AZ355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"BA355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"BB355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"BC355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"BD355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"BE355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"BF355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"BG355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"BH355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"BI355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"BJ355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"BK355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"BL355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"BM355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"BN355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"BO355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"BP355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D354-$D$4)","v":3459834.6443999996},{"$f":"BU355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"BV355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"BW355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"BX355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"BY355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"BZ355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"CA355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"CB355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"CC355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"CD355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"CE355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"CF355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"CG355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"CH355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"CI355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"CJ355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"CK355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"CL355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"CM355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},null,"MWh",null,{"$f":"('Resource Options'!$V$17/100*'Resource Options'!$J$17*8760)*(1+'Resource Options'!$X$17)^($D354-$D$4)","v":3459834.6443999996},{"$f":"CR355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"CS355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"CT355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"CU355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"CV355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"CW355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"CX355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"CY355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"CZ355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"DA355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"DB355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"DC355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"DD355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"DE355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"DF355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"DG355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"DH355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"DI355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996},{"$f":"DJ355*(1-'Resource Options'!$AA$17)","v":3459834.6443999996}]
[null,"Fuel (Dth)",null,{"$f":"D355*$D360/1000","v":23264792.415639766},{"$f":"E355*$D360/1000","v":23264792.415639766},23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,null,"Fuel (Dth)",null,{"$f":"AA355*$D360/1000","v":23264792.415639766},{"$f":"AB355*$D360/1000","v":23264792.415639766},23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,null,"Fuel (Dth)",null,{"$f":"AX355*$D360/1000","v":23264792.415639766},{"$f":"AY355*$D360/1000","v":23264792.415639766},23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,null,"Fuel (Dth)",null,{"$f":"BU355*$D360/1000","v":23264792.415639766},{"$f":"BV355*$D360/1000","v":23264792.415639766},23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,null,"Fuel (Dth)",null,{"$f":"CR355*$D360/1000","v":23264792.415639766},{"$f":"CS355*$D360/1000","v":23264792.415639766},23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766,23264792.415639766]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$17*D355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*E355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*F355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*G355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*H355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*I355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*J355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*K355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*L355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*M355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*N355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*O355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*P355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*Q355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*R355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*S355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*T355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*U355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*V355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*W355*$D360/1000/2204.62","v":1234671.1508694708},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$17*AA355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*AB355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*AC355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*AD355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*AE355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*AF355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*AG355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*AH355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*AI355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*AJ355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*AK355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*AL355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*AM355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*AN355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*AO355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*AP355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*AQ355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*AR355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*AS355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*AT355*$D360/1000/2204.62","v":1234671.1508694708},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$17*AX355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*AY355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*AZ355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*BA355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*BB355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*BC355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*BD355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*BE355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*BF355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*BG355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*BH355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*BI355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*BJ355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*BK355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*BL355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*BM355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*BN355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*BO355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*BP355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*BQ355*$D360/1000/2204.62","v":1234671.1508694708},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$17*BU355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*BV355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*BW355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*BX355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*BY355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*BZ355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*CA355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*CB355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*CC355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*CD355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*CE355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*CF355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*CG355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*CH355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*CI355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*CJ355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*CK355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*CL355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*CM355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*CN355*$D360/1000/2204.62","v":1234671.1508694708},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$17*CR355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*CS355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*CT355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*CU355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*CV355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*CW355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*CX355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*CY355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*CZ355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*DA355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*DB355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*DC355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*DD355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*DE355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*DF355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*DG355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*DH355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*DI355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*DJ355*$D360/1000/2204.62","v":1234671.1508694708},{"$f":"'Resource Options'!$AB$17*DK355*$D360/1000/2204.62","v":1234671.1508694708}]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses"]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D354,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$18)-ROW(Efficiency!$A$7)+1,FALSE)","v":6724.2497999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA354,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$18)-ROW(Efficiency!$A$7)+1,FALSE)","v":6623.8895312037748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX354,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$18)-ROW(Efficiency!$A$7)+1,FALSE)","v":6492.4020162045454},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU354,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$18)-ROW(Efficiency!$A$7)+1,FALSE)","v":6395.5021045624408},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(CR354,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$18)-ROW(Efficiency!$A$7)+1,FALSE)","v":6237.2054530628475}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$17","v":423.93700000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$17","v":423.93700000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$17","v":423.93700000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$17","v":423.93700000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$17","v":423.93700000000001}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D354,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":405.88672398048374},{"$f":"'Resource Options'!$N$17*(1.02^(D354-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA354,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":424.30153592976677},{"$f":"'Resource Options'!$N$17*(1.02^(AA354-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX354,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":450.16073775965816},{"$f":"'Resource Options'!$N$17*(1.02^(AX354-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU354,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":470.58423240244724},{"$f":"'Resource Options'!$N$17*(1.02^(BU354-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR354,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$185)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":506.70318477460603},{"$f":"'Resource Options'!$N$17*(1.02^(CR354-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D362*AFUDC!$Y$16","v":35.306764088018468},{"$f":"E362*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA362*AFUDC!$Y$16","v":36.908608599813391},{"$f":"AB362*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX362*AFUDC!$Y$16","v":39.158016339881115},{"$f":"AY362*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU362*AFUDC!$Y$16","v":40.934589616617643},{"$f":"BV362*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR362*AFUDC!$Y$16","v":44.07645963888401},{"$f":"CS362*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D362:D363)","v":441.19348806850223},{"$f":"SUM(E362:E363)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA362:AA363)","v":461.21014452958013},{"$f":"SUM(AB362:AB363)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX362:AX363)","v":489.31875409953926},{"$f":"SUM(AY362:AY363)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU362:BU363)","v":511.51882201906488},{"$f":"SUM(BV362:BV363)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR362:CR363)","v":550.77964441349002},{"$f":"SUM(CS362:CS363)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D367:W367))","v":6671125.7035088278},{"$f":"HLOOKUP(D354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":5733832.7123999996},{"$f":"HLOOKUP(E354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":5848509.3666480007},{"$f":"HLOOKUP(F354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":5965479.5539809605},{"$f":"HLOOKUP(G354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":6084789.1450605793},{"$f":"HLOOKUP(H354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":6206484.9279617909},{"$f":"HLOOKUP(I354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":6330614.6265210267},{"$f":"HLOOKUP(J354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":6457226.919051447},{"$f":"HLOOKUP(K354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":6586371.4574324768},{"$f":"HLOOKUP(L354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":6718098.8865811266},{"$f":"HLOOKUP(M354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":6852460.8643127484},{"$f":"HLOOKUP(N354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":6989510.0815990046},{"$f":"HLOOKUP(O354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7129300.2832309855},{"$f":"HLOOKUP(P354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7271886.2888956051},{"$f":"HLOOKUP(Q354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7417324.0146735171},{"$f":"HLOOKUP(R354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7565670.4949669885},{"$f":"HLOOKUP(S354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7716983.9048663285},{"$f":"HLOOKUP(T354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7871323.5829636557},{"$f":"HLOOKUP(U354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8028750.0546229286},{"$f":"HLOOKUP(V354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8189325.0557153858},{"$f":"HLOOKUP(W354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8353111.5568296956},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA367:AT367))","v":7079451.9655691981},{"$f":"HLOOKUP(AA354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":6084789.1450605793},{"$f":"HLOOKUP(AB354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":6206484.9279617909},{"$f":"HLOOKUP(AC354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":6330614.6265210267},{"$f":"HLOOKUP(AD354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":6457226.919051447},{"$f":"HLOOKUP(AE354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":6586371.4574324768},{"$f":"HLOOKUP(AF354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":6718098.8865811266},{"$f":"HLOOKUP(AG354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":6852460.8643127484},{"$f":"HLOOKUP(AH354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":6989510.0815990046},{"$f":"HLOOKUP(AI354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7129300.2832309855},{"$f":"HLOOKUP(AJ354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7271886.2888956051},{"$f":"HLOOKUP(AK354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7417324.0146735171},{"$f":"HLOOKUP(AL354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7565670.4949669885},{"$f":"HLOOKUP(AM354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7716983.9048663285},{"$f":"HLOOKUP(AN354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7871323.5829636557},{"$f":"HLOOKUP(AO354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8028750.0546229286},{"$f":"HLOOKUP(AP354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8189325.0557153858},{"$f":"HLOOKUP(AQ354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8353111.5568296956},{"$f":"HLOOKUP(AR354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8520173.7879662886},{"$f":"HLOOKUP(AS354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8690577.2637256142},{"$f":"HLOOKUP(AT354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8864388.8090001252},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX367:BQ367))","v":7663026.4827073151},{"$f":"HLOOKUP(AX354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":6586371.4574324768},{"$f":"HLOOKUP(AY354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":6718098.8865811266},{"$f":"HLOOKUP(AZ354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":6852460.8643127484},{"$f":"HLOOKUP(BA354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":6989510.0815990046},{"$f":"HLOOKUP(BB354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7129300.2832309855},{"$f":"HLOOKUP(BC354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7271886.2888956051},{"$f":"HLOOKUP(BD354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7417324.0146735171},{"$f":"HLOOKUP(BE354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7565670.4949669885},{"$f":"HLOOKUP(BF354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7716983.9048663285},{"$f":"HLOOKUP(BG354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7871323.5829636557},{"$f":"HLOOKUP(BH354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8028750.0546229286},{"$f":"HLOOKUP(BI354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8189325.0557153858},{"$f":"HLOOKUP(BJ354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8353111.5568296956},{"$f":"HLOOKUP(BK354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8520173.7879662886},{"$f":"HLOOKUP(BL354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8690577.2637256142},{"$f":"HLOOKUP(BM354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8864388.8090001252},{"$f":"HLOOKUP(BN354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":9041676.585180128},{"$f":"HLOOKUP(BO354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":9222510.1168837342},{"$f":"HLOOKUP(BP354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":9406960.3192214072},{"$f":"HLOOKUP(BQ354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":9595099.525605835},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU367:CN367))","v":8132065.0076608649},{"$f":"HLOOKUP(BU354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":6989510.0815990046},{"$f":"HLOOKUP(BV354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7129300.2832309855},{"$f":"HLOOKUP(BW354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7271886.2888956051},{"$f":"HLOOKUP(BX354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7417324.0146735171},{"$f":"HLOOKUP(BY354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7565670.4949669885},{"$f":"HLOOKUP(BZ354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7716983.9048663285},{"$f":"HLOOKUP(CA354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7871323.5829636557},{"$f":"HLOOKUP(CB354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8028750.0546229286},{"$f":"HLOOKUP(CC354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8189325.0557153858},{"$f":"HLOOKUP(CD354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8353111.5568296956},{"$f":"HLOOKUP(CE354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8520173.7879662886},{"$f":"HLOOKUP(CF354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8690577.2637256142},{"$f":"HLOOKUP(CG354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8864388.8090001252},{"$f":"HLOOKUP(CH354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":9041676.585180128},{"$f":"HLOOKUP(CI354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":9222510.1168837342},{"$f":"HLOOKUP(CJ354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":9406960.3192214072},{"$f":"HLOOKUP(CK354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":9595099.525605835},{"$f":"HLOOKUP(CL354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":9787001.5161179509},{"$f":"HLOOKUP(CM354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":9982741.5464403089},{"$f":"HLOOKUP(CN354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":10182396.377369115},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR367:DK367))","v":8978456.8653328214},{"$f":"HLOOKUP(CR354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7716983.9048663285},{"$f":"HLOOKUP(CS354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":7871323.5829636557},{"$f":"HLOOKUP(CT354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8028750.0546229286},{"$f":"HLOOKUP(CU354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8189325.0557153858},{"$f":"HLOOKUP(CV354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8353111.5568296956},{"$f":"HLOOKUP(CW354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8520173.7879662886},{"$f":"HLOOKUP(CX354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8690577.2637256142},{"$f":"HLOOKUP(CY354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":8864388.8090001252},{"$f":"HLOOKUP(CZ354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":9041676.585180128},{"$f":"HLOOKUP(DA354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":9222510.1168837342},{"$f":"HLOOKUP(DB354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":9406960.3192214072},{"$f":"HLOOKUP(DC354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":9595099.525605835},{"$f":"HLOOKUP(DD354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":9787001.5161179509},{"$f":"HLOOKUP(DE354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":9982741.5464403089},{"$f":"HLOOKUP(DF354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":10182396.377369115},{"$f":"HLOOKUP(DG354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":10386044.304916501},{"$f":"HLOOKUP(DH354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":10593765.191014828},{"$f":"HLOOKUP(DI354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":10805640.494835129},{"$f":"HLOOKUP(DJ354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":11021753.304731831},{"$f":"HLOOKUP(DK354,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$15)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D361*1000","v":11242188.370826466}]
[null,"Fuel Transport",11141232.396200344,{"$f":"($D360/1000*$D361*24*HLOOKUP(D354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9455828.8178160321},{"$f":"($D360/1000*$D361*24*HLOOKUP(E354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9455828.8178160321},{"$f":"($D360/1000*$D361*24*HLOOKUP(F354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10401411.699597636},{"$f":"($D360/1000*$D361*24*HLOOKUP(G354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10401411.699597636},{"$f":"($D360/1000*$D361*24*HLOOKUP(H354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10401411.699597636},{"$f":"($D360/1000*$D361*24*HLOOKUP(I354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10401411.699597636},{"$f":"($D360/1000*$D361*24*HLOOKUP(J354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10401411.699597636},{"$f":"($D360/1000*$D361*24*HLOOKUP(K354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11441552.869557401},{"$f":"($D360/1000*$D361*24*HLOOKUP(L354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11441552.869557401},{"$f":"($D360/1000*$D361*24*HLOOKUP(M354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11441552.869557401},{"$f":"($D360/1000*$D361*24*HLOOKUP(N354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11441552.869557401},{"$f":"($D360/1000*$D361*24*HLOOKUP(O354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11441552.869557401},{"$f":"($D360/1000*$D361*24*HLOOKUP(P354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12585708.156513145},{"$f":"($D360/1000*$D361*24*HLOOKUP(Q354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12585708.156513145},{"$f":"($D360/1000*$D361*24*HLOOKUP(R354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12585708.156513145},{"$f":"($D360/1000*$D361*24*HLOOKUP(S354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12585708.156513145},{"$f":"($D360/1000*$D361*24*HLOOKUP(T354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12585708.156513145},{"$f":"($D360/1000*$D361*24*HLOOKUP(U354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},{"$f":"($D360/1000*$D361*24*HLOOKUP(V354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},{"$f":"($D360/1000*$D361*24*HLOOKUP(W354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},null,"Fuel Transport",11808141.938963126,{"$f":"($D360/1000*$D361*24*HLOOKUP(AA354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10401411.699597636},{"$f":"($D360/1000*$D361*24*HLOOKUP(AB354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10401411.699597636},{"$f":"($D360/1000*$D361*24*HLOOKUP(AC354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10401411.699597636},{"$f":"($D360/1000*$D361*24*HLOOKUP(AD354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10401411.699597636},{"$f":"($D360/1000*$D361*24*HLOOKUP(AE354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11441552.869557401},{"$f":"($D360/1000*$D361*24*HLOOKUP(AF354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11441552.869557401},{"$f":"($D360/1000*$D361*24*HLOOKUP(AG354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11441552.869557401},{"$f":"($D360/1000*$D361*24*HLOOKUP(AH354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11441552.869557401},{"$f":"($D360/1000*$D361*24*HLOOKUP(AI354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11441552.869557401},{"$f":"($D360/1000*$D361*24*HLOOKUP(AJ354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12585708.156513145},{"$f":"($D360/1000*$D361*24*HLOOKUP(AK354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12585708.156513145},{"$f":"($D360/1000*$D361*24*HLOOKUP(AL354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12585708.156513145},{"$f":"($D360/1000*$D361*24*HLOOKUP(AM354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12585708.156513145},{"$f":"($D360/1000*$D361*24*HLOOKUP(AN354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12585708.156513145},{"$f":"($D360/1000*$D361*24*HLOOKUP(AO354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},{"$f":"($D360/1000*$D361*24*HLOOKUP(AP354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},{"$f":"($D360/1000*$D361*24*HLOOKUP(AQ354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},{"$f":"($D360/1000*$D361*24*HLOOKUP(AR354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},{"$f":"($D360/1000*$D361*24*HLOOKUP(AS354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},{"$f":"($D360/1000*$D361*24*HLOOKUP(AT354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15228706.869380902},null,"Fuel Transport",12766599.515805475,{"$f":"($D360/1000*$D361*24*HLOOKUP(AX354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11441552.869557401},{"$f":"($D360/1000*$D361*24*HLOOKUP(AY354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11441552.869557401},{"$f":"($D360/1000*$D361*24*HLOOKUP(AZ354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11441552.869557401},{"$f":"($D360/1000*$D361*24*HLOOKUP(BA354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11441552.869557401},{"$f":"($D360/1000*$D361*24*HLOOKUP(BB354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11441552.869557401},{"$f":"($D360/1000*$D361*24*HLOOKUP(BC354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12585708.156513145},{"$f":"($D360/1000*$D361*24*HLOOKUP(BD354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12585708.156513145},{"$f":"($D360/1000*$D361*24*HLOOKUP(BE354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12585708.156513145},{"$f":"($D360/1000*$D361*24*HLOOKUP(BF354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12585708.156513145},{"$f":"($D360/1000*$D361*24*HLOOKUP(BG354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12585708.156513145},{"$f":"($D360/1000*$D361*24*HLOOKUP(BH354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},{"$f":"($D360/1000*$D361*24*HLOOKUP(BI354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},{"$f":"($D360/1000*$D361*24*HLOOKUP(BJ354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},{"$f":"($D360/1000*$D361*24*HLOOKUP(BK354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},{"$f":"($D360/1000*$D361*24*HLOOKUP(BL354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},{"$f":"($D360/1000*$D361*24*HLOOKUP(BM354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15228706.869380902},{"$f":"($D360/1000*$D361*24*HLOOKUP(BN354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15228706.869380902},{"$f":"($D360/1000*$D361*24*HLOOKUP(BO354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15228706.869380902},{"$f":"($D360/1000*$D361*24*HLOOKUP(BP354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15228706.869380902},{"$f":"($D360/1000*$D361*24*HLOOKUP(BQ354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15228706.869380902},null,"Fuel Transport",13480891.199402422,{"$f":"($D360/1000*$D361*24*HLOOKUP(BU354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11441552.869557401},{"$f":"($D360/1000*$D361*24*HLOOKUP(BV354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":11441552.869557401},{"$f":"($D360/1000*$D361*24*HLOOKUP(BW354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12585708.156513145},{"$f":"($D360/1000*$D361*24*HLOOKUP(BX354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12585708.156513145},{"$f":"($D360/1000*$D361*24*HLOOKUP(BY354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12585708.156513145},{"$f":"($D360/1000*$D361*24*HLOOKUP(BZ354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12585708.156513145},{"$f":"($D360/1000*$D361*24*HLOOKUP(CA354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12585708.156513145},{"$f":"($D360/1000*$D361*24*HLOOKUP(CB354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},{"$f":"($D360/1000*$D361*24*HLOOKUP(CC354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},{"$f":"($D360/1000*$D361*24*HLOOKUP(CD354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},{"$f":"($D360/1000*$D361*24*HLOOKUP(CE354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},{"$f":"($D360/1000*$D361*24*HLOOKUP(CF354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},{"$f":"($D360/1000*$D361*24*HLOOKUP(CG354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15228706.869380902},{"$f":"($D360/1000*$D361*24*HLOOKUP(CH354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15228706.869380902},{"$f":"($D360/1000*$D361*24*HLOOKUP(CI354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15228706.869380902},{"$f":"($D360/1000*$D361*24*HLOOKUP(CJ354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15228706.869380902},{"$f":"($D360/1000*$D361*24*HLOOKUP(CK354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15228706.869380902},{"$f":"($D360/1000*$D361*24*HLOOKUP(CL354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":16751577.556318995},{"$f":"($D360/1000*$D361*24*HLOOKUP(CM354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":16751577.556318995},{"$f":"($D360/1000*$D361*24*HLOOKUP(CN354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":16751577.556318995},null,"Fuel Transport",14828980.319342658,{"$f":"($D360/1000*$D361*24*HLOOKUP(CR354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12585708.156513145},{"$f":"($D360/1000*$D361*24*HLOOKUP(CS354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12585708.156513145},{"$f":"($D360/1000*$D361*24*HLOOKUP(CT354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},{"$f":"($D360/1000*$D361*24*HLOOKUP(CU354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},{"$f":"($D360/1000*$D361*24*HLOOKUP(CV354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},{"$f":"($D360/1000*$D361*24*HLOOKUP(CW354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},{"$f":"($D360/1000*$D361*24*HLOOKUP(CX354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13844278.97216446},{"$f":"($D360/1000*$D361*24*HLOOKUP(CY354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15228706.869380902},{"$f":"($D360/1000*$D361*24*HLOOKUP(CZ354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15228706.869380902},{"$f":"($D360/1000*$D361*24*HLOOKUP(DA354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15228706.869380902},{"$f":"($D360/1000*$D361*24*HLOOKUP(DB354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15228706.869380902},{"$f":"($D360/1000*$D361*24*HLOOKUP(DC354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":15228706.869380902},{"$f":"($D360/1000*$D361*24*HLOOKUP(DD354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":16751577.556318995},{"$f":"($D360/1000*$D361*24*HLOOKUP(DE354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":16751577.556318995},{"$f":"($D360/1000*$D361*24*HLOOKUP(DF354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":16751577.556318995},{"$f":"($D360/1000*$D361*24*HLOOKUP(DG354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":16751577.556318995},{"$f":"($D360/1000*$D361*24*HLOOKUP(DH354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":16751577.556318995},{"$f":"($D360/1000*$D361*24*HLOOKUP(DI354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":18426735.311950896},{"$f":"($D360/1000*$D361*24*HLOOKUP(DJ354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":18426735.311950896},{"$f":"($D360/1000*$D361*24*HLOOKUP(DK354,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":18426735.311950896}]
[null,"Capital Recovery & Taxes",48756820.033083998,{"$f":"VLOOKUP(D353,Assumptions!$A$4:$E$53,4,FALSE)*$D364*1000000","v":61536446.492881715},{"$f":"VLOOKUP(E353,Assumptions!$A$4:$E$53,4,FALSE)*$D364*1000000","v":59784815.443797432},{"$f":"VLOOKUP(F353,Assumptions!$A$4:$E$53,4,FALSE)*$D364*1000000","v":57909349.773534968},{"$f":"VLOOKUP(G353,Assumptions!$A$4:$E$53,4,FALSE)*$D364*1000000","v":56077911.371252865},{"$f":"VLOOKUP(H353,Assumptions!$A$4:$E$53,4,FALSE)*$D364*1000000","v":54287201.363845967},{"$f":"VLOOKUP(I353,Assumptions!$A$4:$E$53,4,FALSE)*$D364*1000000","v":52534216.930923678},{"$f":"VLOOKUP(J353,Assumptions!$A$4:$E$53,4,FALSE)*$D364*1000000","v":50816124.425075166},{"$f":"VLOOKUP(K353,Assumptions!$A$4:$E$53,4,FALSE)*$D364*1000000","v":49130301.665114284},{"$f":"VLOOKUP(L353,Assumptions!$A$4:$E$53,4,FALSE)*$D364*1000000","v":47462622.707231753},{"$f":"VLOOKUP(M353,Assumptions!$A$4:$E$53,4,FALSE)*$D364*1000000","v":45797565.930535384},{"$f":"VLOOKUP(N353,Assumptions!$A$4:$E$53,4,FALSE)*$D364*1000000","v":44132509.153839014},{"$f":"VLOOKUP(O353,Assumptions!$A$4:$E$53,4,FALSE)*$D364*1000000","v":42467452.377142653},{"$f":"VLOOKUP(P353,Assumptions!$A$4:$E$53,4,FALSE)*$D364*1000000","v":40802395.600446269},{"$f":"VLOOKUP(Q353,Assumptions!$A$4:$E$53,4,FALSE)*$D364*1000000","v":39137338.823749892},{"$f":"VLOOKUP(R353,Assumptions!$A$4:$E$53,4,FALSE)*$D364*1000000","v":37472282.047053523},{"$f":"VLOOKUP(S353,Assumptions!$A$4:$E$53,4,FALSE)*$D364*1000000","v":35807225.270357162},{"$f":"VLOOKUP(T353,Assumptions!$A$4:$E$53,4,FALSE)*$D364*1000000","v":34142168.4936608},{"$f":"VLOOKUP(U353,Assumptions!$A$4:$E$53,4,FALSE)*$D364*1000000","v":32477111.716964431},{"$f":"VLOOKUP(V353,Assumptions!$A$4:$E$53,4,FALSE)*$D364*1000000","v":30812054.940268055},{"$f":"VLOOKUP(W353,Assumptions!$A$4:$E$53,4,FALSE)*$D364*1000000","v":29146998.163571697},null,"Capital Recovery & Taxes",50968884.678483576,{"$f":"VLOOKUP(AA353,Assumptions!$A$4:$E$53,4,FALSE)*$AA364*1000000","v":64328314.329997808},{"$f":"VLOOKUP(AB353,Assumptions!$A$4:$E$53,4,FALSE)*$AA364*1000000","v":62497212.939885661},{"$f":"VLOOKUP(AC353,Assumptions!$A$4:$E$53,4,FALSE)*$AA364*1000000","v":60536658.633817308},{"$f":"VLOOKUP(AD353,Assumptions!$A$4:$E$53,4,FALSE)*$AA364*1000000","v":58622129.083729297},{"$f":"VLOOKUP(AE353,Assumptions!$A$4:$E$53,4,FALSE)*$AA364*1000000","v":56750175.748827703},{"$f":"VLOOKUP(AF353,Assumptions!$A$4:$E$53,4,FALSE)*$AA364*1000000","v":54917659.572748818},{"$f":"VLOOKUP(AG353,Assumptions!$A$4:$E$53,4,FALSE)*$AA364*1000000","v":53121618.347374827},{"$f":"VLOOKUP(AH353,Assumptions!$A$4:$E$53,4,FALSE)*$AA364*1000000","v":51359310.924895152},{"$f":"VLOOKUP(AI353,Assumptions!$A$4:$E$53,4,FALSE)*$AA364*1000000","v":49615970.476782024},{"$f":"VLOOKUP(AJ353,Assumptions!$A$4:$E$53,4,FALSE)*$AA364*1000000","v":47875371.176479444},{"$f":"VLOOKUP(AK353,Assumptions!$A$4:$E$53,4,FALSE)*$AA364*1000000","v":46134771.876176864},{"$f":"VLOOKUP(AL353,Assumptions!$A$4:$E$53,4,FALSE)*$AA364*1000000","v":44394172.575874284},{"$f":"VLOOKUP(AM353,Assumptions!$A$4:$E$53,4,FALSE)*$AA364*1000000","v":42653573.275571704},{"$f":"VLOOKUP(AN353,Assumptions!$A$4:$E$53,4,FALSE)*$AA364*1000000","v":40912973.975269116},{"$f":"VLOOKUP(AO353,Assumptions!$A$4:$E$53,4,FALSE)*$AA364*1000000","v":39172374.674966536},{"$f":"VLOOKUP(AP353,Assumptions!$A$4:$E$53,4,FALSE)*$AA364*1000000","v":37431775.374663964},{"$f":"VLOOKUP(AQ353,Assumptions!$A$4:$E$53,4,FALSE)*$AA364*1000000","v":35691176.074361384},{"$f":"VLOOKUP(AR353,Assumptions!$A$4:$E$53,4,FALSE)*$AA364*1000000","v":33950576.774058811},{"$f":"VLOOKUP(AS353,Assumptions!$A$4:$E$53,4,FALSE)*$AA364*1000000","v":32209977.473756224},{"$f":"VLOOKUP(AT353,Assumptions!$A$4:$E$53,4,FALSE)*$AA364*1000000","v":30469378.173453659},null,"Capital Recovery & Taxes",54075200.73990722,{"$f":"VLOOKUP(AX353,Assumptions!$A$4:$E$53,4,FALSE)*$AX364*1000000","v":68248825.388226599},{"$f":"VLOOKUP(AY353,Assumptions!$A$4:$E$53,4,FALSE)*$AX364*1000000","v":66306126.899333879},{"$f":"VLOOKUP(AZ353,Assumptions!$A$4:$E$53,4,FALSE)*$AX364*1000000","v":64226085.942367621},{"$f":"VLOOKUP(BA353,Assumptions!$A$4:$E$53,4,FALSE)*$AX364*1000000","v":62194874.735833243},{"$f":"VLOOKUP(BB353,Assumptions!$A$4:$E$53,4,FALSE)*$AX364*1000000","v":60208834.566441923},{"$f":"VLOOKUP(BC353,Assumptions!$A$4:$E$53,4,FALSE)*$AX364*1000000","v":58264635.066969156},{"$f":"VLOOKUP(BD353,Assumptions!$A$4:$E$53,4,FALSE)*$AX364*1000000","v":56359133.496513031},{"$f":"VLOOKUP(BE353,Assumptions!$A$4:$E$53,4,FALSE)*$AX364*1000000","v":54489421.647074699},{"$f":"VLOOKUP(BF353,Assumptions!$A$4:$E$53,4,FALSE)*$AX364*1000000","v":52639832.720725007},{"$f":"VLOOKUP(BG353,Assumptions!$A$4:$E$53,4,FALSE)*$AX364*1000000","v":50793152.00237415},{"$f":"VLOOKUP(BH353,Assumptions!$A$4:$E$53,4,FALSE)*$AX364*1000000","v":48946471.2840233},{"$f":"VLOOKUP(BI353,Assumptions!$A$4:$E$53,4,FALSE)*$AX364*1000000","v":47099790.565672435},{"$f":"VLOOKUP(BJ353,Assumptions!$A$4:$E$53,4,FALSE)*$AX364*1000000","v":45253109.847321577},{"$f":"VLOOKUP(BK353,Assumptions!$A$4:$E$53,4,FALSE)*$AX364*1000000","v":43406429.128970705},{"$f":"VLOOKUP(BL353,Assumptions!$A$4:$E$53,4,FALSE)*$AX364*1000000","v":41559748.410619855},{"$f":"VLOOKUP(BM353,Assumptions!$A$4:$E$53,4,FALSE)*$AX364*1000000","v":39713067.692268997},{"$f":"VLOOKUP(BN353,Assumptions!$A$4:$E$53,4,FALSE)*$AX364*1000000","v":37866386.973918147},{"$f":"VLOOKUP(BO353,Assumptions!$A$4:$E$53,4,FALSE)*$AX364*1000000","v":36019706.25556729},{"$f":"VLOOKUP(BP353,Assumptions!$A$4:$E$53,4,FALSE)*$AX364*1000000","v":34173025.537216432},{"$f":"VLOOKUP(BQ353,Assumptions!$A$4:$E$53,4,FALSE)*$AX364*1000000","v":32326344.818865586},null,"Capital Recovery & Taxes",56528556.796936087,{"$f":"VLOOKUP(BU353,Assumptions!$A$4:$E$53,4,FALSE)*$BU364*1000000","v":71345229.411887348},{"$f":"VLOOKUP(BV353,Assumptions!$A$4:$E$53,4,FALSE)*$BU364*1000000","v":69314391.978719026},{"$f":"VLOOKUP(BW353,Assumptions!$A$4:$E$53,4,FALSE)*$BU364*1000000","v":67139980.940628409},{"$f":"VLOOKUP(BX353,Assumptions!$A$4:$E$53,4,FALSE)*$BU364*1000000","v":65016615.026418991},{"$f":"VLOOKUP(BY353,Assumptions!$A$4:$E$53,4,FALSE)*$BU364*1000000","v":62940469.529402256},{"$f":"VLOOKUP(BZ353,Assumptions!$A$4:$E$53,4,FALSE)*$BU364*1000000","v":60908062.985797636},{"$f":"VLOOKUP(CA353,Assumptions!$A$4:$E$53,4,FALSE)*$BU364*1000000","v":58916110.070629135},{"$f":"VLOOKUP(CB353,Assumptions!$A$4:$E$53,4,FALSE)*$BU364*1000000","v":56961570.632426389},{"$f":"VLOOKUP(CC353,Assumptions!$A$4:$E$53,4,FALSE)*$BU364*1000000","v":55028067.081010416},{"$f":"VLOOKUP(CD353,Assumptions!$A$4:$E$53,4,FALSE)*$BU364*1000000","v":53097603.681064792},{"$f":"VLOOKUP(CE353,Assumptions!$A$4:$E$53,4,FALSE)*$BU364*1000000","v":51167140.281119175},{"$f":"VLOOKUP(CF353,Assumptions!$A$4:$E$53,4,FALSE)*$BU364*1000000","v":49236676.881173551},{"$f":"VLOOKUP(CG353,Assumptions!$A$4:$E$53,4,FALSE)*$BU364*1000000","v":47306213.481227927},{"$f":"VLOOKUP(CH353,Assumptions!$A$4:$E$53,4,FALSE)*$BU364*1000000","v":45375750.081282295},{"$f":"VLOOKUP(CI353,Assumptions!$A$4:$E$53,4,FALSE)*$BU364*1000000","v":43445286.681336686},{"$f":"VLOOKUP(CJ353,Assumptions!$A$4:$E$53,4,FALSE)*$BU364*1000000","v":41514823.281391069},{"$f":"VLOOKUP(CK353,Assumptions!$A$4:$E$53,4,FALSE)*$BU364*1000000","v":39584359.881445453},{"$f":"VLOOKUP(CL353,Assumptions!$A$4:$E$53,4,FALSE)*$BU364*1000000","v":37653896.481499836},{"$f":"VLOOKUP(CM353,Assumptions!$A$4:$E$53,4,FALSE)*$BU364*1000000","v":35723433.081554204},{"$f":"VLOOKUP(CN353,Assumptions!$A$4:$E$53,4,FALSE)*$BU364*1000000","v":33792969.681608602},null,"Capital Recovery & Taxes",60867317.235618383,{"$f":"VLOOKUP(CR353,Assumptions!$A$4:$E$53,4,FALSE)*$CR364*1000000","v":76821220.245564282},{"$f":"VLOOKUP(CS353,Assumptions!$A$4:$E$53,4,FALSE)*$CR364*1000000","v":74634509.080397502},{"$f":"VLOOKUP(CT353,Assumptions!$A$4:$E$53,4,FALSE)*$CR364*1000000","v":72293204.544151753},{"$f":"VLOOKUP(CU353,Assumptions!$A$4:$E$53,4,FALSE)*$CR364*1000000","v":70006863.019959688},{"$f":"VLOOKUP(CV353,Assumptions!$A$4:$E$53,4,FALSE)*$CR364*1000000","v":67771366.241788507},{"$f":"VLOOKUP(CW353,Assumptions!$A$4:$E$53,4,FALSE)*$CR364*1000000","v":65582965.531582616},{"$f":"VLOOKUP(CX353,Assumptions!$A$4:$E$53,4,FALSE)*$CR364*1000000","v":63438123.40441642},{"$f":"VLOOKUP(CY353,Assumptions!$A$4:$E$53,4,FALSE)*$CR364*1000000","v":61333566.366776593},{"$f":"VLOOKUP(CZ353,Assumptions!$A$4:$E$53,4,FALSE)*$CR364*1000000","v":59251659.792317405},{"$f":"VLOOKUP(DA353,Assumptions!$A$4:$E$53,4,FALSE)*$CR364*1000000","v":57173026.711371504},{"$f":"VLOOKUP(DB353,Assumptions!$A$4:$E$53,4,FALSE)*$CR364*1000000","v":55094393.63042561},{"$f":"VLOOKUP(DC353,Assumptions!$A$4:$E$53,4,FALSE)*$CR364*1000000","v":53015760.549479708},{"$f":"VLOOKUP(DD353,Assumptions!$A$4:$E$53,4,FALSE)*$CR364*1000000","v":50937127.468533799},{"$f":"VLOOKUP(DE353,Assumptions!$A$4:$E$53,4,FALSE)*$CR364*1000000","v":48858494.387587897},{"$f":"VLOOKUP(DF353,Assumptions!$A$4:$E$53,4,FALSE)*$CR364*1000000","v":46779861.306642003},{"$f":"VLOOKUP(DG353,Assumptions!$A$4:$E$53,4,FALSE)*$CR364*1000000","v":44701228.225696109},{"$f":"VLOOKUP(DH353,Assumptions!$A$4:$E$53,4,FALSE)*$CR364*1000000","v":42622595.144750215},{"$f":"VLOOKUP(DI353,Assumptions!$A$4:$E$53,4,FALSE)*$CR364*1000000","v":40543962.063804321},{"$f":"VLOOKUP(DJ353,Assumptions!$A$4:$E$53,4,FALSE)*$CR364*1000000","v":38465328.982858419},{"$f":"VLOOKUP(DK353,Assumptions!$A$4:$E$53,4,FALSE)*$CR364*1000000","v":36386695.901912533}]
[null,"Transmission",0,{"$f":"VLOOKUP(D353,Assumptions!$A$4:$E$53,5,FALSE)*$E364*1000000","v":0},{"$f":"VLOOKUP(E353,Assumptions!$A$4:$E$53,5,FALSE)*$E364*1000000","v":0},{"$f":"VLOOKUP(F353,Assumptions!$A$4:$E$53,5,FALSE)*$E364*1000000","v":0},{"$f":"VLOOKUP(G353,Assumptions!$A$4:$E$53,5,FALSE)*$E364*1000000","v":0},{"$f":"VLOOKUP(H353,Assumptions!$A$4:$E$53,5,FALSE)*$E364*1000000","v":0},{"$f":"VLOOKUP(I353,Assumptions!$A$4:$E$53,5,FALSE)*$E364*1000000","v":0},{"$f":"VLOOKUP(J353,Assumptions!$A$4:$E$53,5,FALSE)*$E364*1000000","v":0},{"$f":"VLOOKUP(K353,Assumptions!$A$4:$E$53,5,FALSE)*$E364*1000000","v":0},{"$f":"VLOOKUP(L353,Assumptions!$A$4:$E$53,5,FALSE)*$E364*1000000","v":0},{"$f":"VLOOKUP(M353,Assumptions!$A$4:$E$53,5,FALSE)*$E364*1000000","v":0},{"$f":"VLOOKUP(N353,Assumptions!$A$4:$E$53,5,FALSE)*$E364*1000000","v":0},{"$f":"VLOOKUP(O353,Assumptions!$A$4:$E$53,5,FALSE)*$E364*1000000","v":0},{"$f":"VLOOKUP(P353,Assumptions!$A$4:$E$53,5,FALSE)*$E364*1000000","v":0},{"$f":"VLOOKUP(Q353,Assumptions!$A$4:$E$53,5,FALSE)*$E364*1000000","v":0},{"$f":"VLOOKUP(R353,Assumptions!$A$4:$E$53,5,FALSE)*$E364*1000000","v":0},{"$f":"VLOOKUP(S353,Assumptions!$A$4:$E$53,5,FALSE)*$E364*1000000","v":0},{"$f":"VLOOKUP(T353,Assumptions!$A$4:$E$53,5,FALSE)*$E364*1000000","v":0},{"$f":"VLOOKUP(U353,Assumptions!$A$4:$E$53,5,FALSE)*$E364*1000000","v":0},{"$f":"VLOOKUP(V353,Assumptions!$A$4:$E$53,5,FALSE)*$E364*1000000","v":0},{"$f":"VLOOKUP(W353,Assumptions!$A$4:$E$53,5,FALSE)*$E364*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA353,Assumptions!$A$4:$E$53,5,FALSE)*$AB364*1000000","v":0},{"$f":"VLOOKUP(AB353,Assumptions!$A$4:$E$53,5,FALSE)*$AB364*1000000","v":0},{"$f":"VLOOKUP(AC353,Assumptions!$A$4:$E$53,5,FALSE)*$AB364*1000000","v":0},{"$f":"VLOOKUP(AD353,Assumptions!$A$4:$E$53,5,FALSE)*$AB364*1000000","v":0},{"$f":"VLOOKUP(AE353,Assumptions!$A$4:$E$53,5,FALSE)*$AB364*1000000","v":0},{"$f":"VLOOKUP(AF353,Assumptions!$A$4:$E$53,5,FALSE)*$AB364*1000000","v":0},{"$f":"VLOOKUP(AG353,Assumptions!$A$4:$E$53,5,FALSE)*$AB364*1000000","v":0},{"$f":"VLOOKUP(AH353,Assumptions!$A$4:$E$53,5,FALSE)*$AB364*1000000","v":0},{"$f":"VLOOKUP(AI353,Assumptions!$A$4:$E$53,5,FALSE)*$AB364*1000000","v":0},{"$f":"VLOOKUP(AJ353,Assumptions!$A$4:$E$53,5,FALSE)*$AB364*1000000","v":0},{"$f":"VLOOKUP(AK353,Assumptions!$A$4:$E$53,5,FALSE)*$AB364*1000000","v":0},{"$f":"VLOOKUP(AL353,Assumptions!$A$4:$E$53,5,FALSE)*$AB364*1000000","v":0},{"$f":"VLOOKUP(AM353,Assumptions!$A$4:$E$53,5,FALSE)*$AB364*1000000","v":0},{"$f":"VLOOKUP(AN353,Assumptions!$A$4:$E$53,5,FALSE)*$AB364*1000000","v":0},{"$f":"VLOOKUP(AO353,Assumptions!$A$4:$E$53,5,FALSE)*$AB364*1000000","v":0},{"$f":"VLOOKUP(AP353,Assumptions!$A$4:$E$53,5,FALSE)*$AB364*1000000","v":0},{"$f":"VLOOKUP(AQ353,Assumptions!$A$4:$E$53,5,FALSE)*$AB364*1000000","v":0},{"$f":"VLOOKUP(AR353,Assumptions!$A$4:$E$53,5,FALSE)*$AB364*1000000","v":0},{"$f":"VLOOKUP(AS353,Assumptions!$A$4:$E$53,5,FALSE)*$AB364*1000000","v":0},{"$f":"VLOOKUP(AT353,Assumptions!$A$4:$E$53,5,FALSE)*$AB364*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX353,Assumptions!$A$4:$E$53,5,FALSE)*$AY364*1000000","v":0},{"$f":"VLOOKUP(AY353,Assumptions!$A$4:$E$53,5,FALSE)*$AY364*1000000","v":0},{"$f":"VLOOKUP(AZ353,Assumptions!$A$4:$E$53,5,FALSE)*$AY364*1000000","v":0},{"$f":"VLOOKUP(BA353,Assumptions!$A$4:$E$53,5,FALSE)*$AY364*1000000","v":0},{"$f":"VLOOKUP(BB353,Assumptions!$A$4:$E$53,5,FALSE)*$AY364*1000000","v":0},{"$f":"VLOOKUP(BC353,Assumptions!$A$4:$E$53,5,FALSE)*$AY364*1000000","v":0},{"$f":"VLOOKUP(BD353,Assumptions!$A$4:$E$53,5,FALSE)*$AY364*1000000","v":0},{"$f":"VLOOKUP(BE353,Assumptions!$A$4:$E$53,5,FALSE)*$AY364*1000000","v":0},{"$f":"VLOOKUP(BF353,Assumptions!$A$4:$E$53,5,FALSE)*$AY364*1000000","v":0},{"$f":"VLOOKUP(BG353,Assumptions!$A$4:$E$53,5,FALSE)*$AY364*1000000","v":0},{"$f":"VLOOKUP(BH353,Assumptions!$A$4:$E$53,5,FALSE)*$AY364*1000000","v":0},{"$f":"VLOOKUP(BI353,Assumptions!$A$4:$E$53,5,FALSE)*$AY364*1000000","v":0},{"$f":"VLOOKUP(BJ353,Assumptions!$A$4:$E$53,5,FALSE)*$AY364*1000000","v":0},{"$f":"VLOOKUP(BK353,Assumptions!$A$4:$E$53,5,FALSE)*$AY364*1000000","v":0},{"$f":"VLOOKUP(BL353,Assumptions!$A$4:$E$53,5,FALSE)*$AY364*1000000","v":0},{"$f":"VLOOKUP(BM353,Assumptions!$A$4:$E$53,5,FALSE)*$AY364*1000000","v":0},{"$f":"VLOOKUP(BN353,Assumptions!$A$4:$E$53,5,FALSE)*$AY364*1000000","v":0},{"$f":"VLOOKUP(BO353,Assumptions!$A$4:$E$53,5,FALSE)*$AY364*1000000","v":0},{"$f":"VLOOKUP(BP353,Assumptions!$A$4:$E$53,5,FALSE)*$AY364*1000000","v":0},{"$f":"VLOOKUP(BQ353,Assumptions!$A$4:$E$53,5,FALSE)*$AY364*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU353,Assumptions!$A$4:$E$53,5,FALSE)*$BV364*1000000","v":0},{"$f":"VLOOKUP(BV353,Assumptions!$A$4:$E$53,5,FALSE)*$BV364*1000000","v":0},{"$f":"VLOOKUP(BW353,Assumptions!$A$4:$E$53,5,FALSE)*$BV364*1000000","v":0},{"$f":"VLOOKUP(BX353,Assumptions!$A$4:$E$53,5,FALSE)*$BV364*1000000","v":0},{"$f":"VLOOKUP(BY353,Assumptions!$A$4:$E$53,5,FALSE)*$BV364*1000000","v":0},{"$f":"VLOOKUP(BZ353,Assumptions!$A$4:$E$53,5,FALSE)*$BV364*1000000","v":0},{"$f":"VLOOKUP(CA353,Assumptions!$A$4:$E$53,5,FALSE)*$BV364*1000000","v":0},{"$f":"VLOOKUP(CB353,Assumptions!$A$4:$E$53,5,FALSE)*$BV364*1000000","v":0},{"$f":"VLOOKUP(CC353,Assumptions!$A$4:$E$53,5,FALSE)*$BV364*1000000","v":0},{"$f":"VLOOKUP(CD353,Assumptions!$A$4:$E$53,5,FALSE)*$BV364*1000000","v":0},{"$f":"VLOOKUP(CE353,Assumptions!$A$4:$E$53,5,FALSE)*$BV364*1000000","v":0},{"$f":"VLOOKUP(CF353,Assumptions!$A$4:$E$53,5,FALSE)*$BV364*1000000","v":0},{"$f":"VLOOKUP(CG353,Assumptions!$A$4:$E$53,5,FALSE)*$BV364*1000000","v":0},{"$f":"VLOOKUP(CH353,Assumptions!$A$4:$E$53,5,FALSE)*$BV364*1000000","v":0},{"$f":"VLOOKUP(CI353,Assumptions!$A$4:$E$53,5,FALSE)*$BV364*1000000","v":0},{"$f":"VLOOKUP(CJ353,Assumptions!$A$4:$E$53,5,FALSE)*$BV364*1000000","v":0},{"$f":"VLOOKUP(CK353,Assumptions!$A$4:$E$53,5,FALSE)*$BV364*1000000","v":0},{"$f":"VLOOKUP(CL353,Assumptions!$A$4:$E$53,5,FALSE)*$BV364*1000000","v":0},{"$f":"VLOOKUP(CM353,Assumptions!$A$4:$E$53,5,FALSE)*$BV364*1000000","v":0},{"$f":"VLOOKUP(CN353,Assumptions!$A$4:$E$53,5,FALSE)*$BV364*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR353,Assumptions!$A$4:$E$53,5,FALSE)*$CS364*1000000","v":0},{"$f":"VLOOKUP(CS353,Assumptions!$A$4:$E$53,5,FALSE)*$CS364*1000000","v":0},{"$f":"VLOOKUP(CT353,Assumptions!$A$4:$E$53,5,FALSE)*$CS364*1000000","v":0},{"$f":"VLOOKUP(CU353,Assumptions!$A$4:$E$53,5,FALSE)*$CS364*1000000","v":0},{"$f":"VLOOKUP(CV353,Assumptions!$A$4:$E$53,5,FALSE)*$CS364*1000000","v":0},{"$f":"VLOOKUP(CW353,Assumptions!$A$4:$E$53,5,FALSE)*$CS364*1000000","v":0},{"$f":"VLOOKUP(CX353,Assumptions!$A$4:$E$53,5,FALSE)*$CS364*1000000","v":0},{"$f":"VLOOKUP(CY353,Assumptions!$A$4:$E$53,5,FALSE)*$CS364*1000000","v":0},{"$f":"VLOOKUP(CZ353,Assumptions!$A$4:$E$53,5,FALSE)*$CS364*1000000","v":0},{"$f":"VLOOKUP(DA353,Assumptions!$A$4:$E$53,5,FALSE)*$CS364*1000000","v":0},{"$f":"VLOOKUP(DB353,Assumptions!$A$4:$E$53,5,FALSE)*$CS364*1000000","v":0},{"$f":"VLOOKUP(DC353,Assumptions!$A$4:$E$53,5,FALSE)*$CS364*1000000","v":0},{"$f":"VLOOKUP(DD353,Assumptions!$A$4:$E$53,5,FALSE)*$CS364*1000000","v":0},{"$f":"VLOOKUP(DE353,Assumptions!$A$4:$E$53,5,FALSE)*$CS364*1000000","v":0},{"$f":"VLOOKUP(DF353,Assumptions!$A$4:$E$53,5,FALSE)*$CS364*1000000","v":0},{"$f":"VLOOKUP(DG353,Assumptions!$A$4:$E$53,5,FALSE)*$CS364*1000000","v":0},{"$f":"VLOOKUP(DH353,Assumptions!$A$4:$E$53,5,FALSE)*$CS364*1000000","v":0},{"$f":"VLOOKUP(DI353,Assumptions!$A$4:$E$53,5,FALSE)*$CS364*1000000","v":0},{"$f":"VLOOKUP(DJ353,Assumptions!$A$4:$E$53,5,FALSE)*$CS364*1000000","v":0},{"$f":"VLOOKUP(DK353,Assumptions!$A$4:$E$53,5,FALSE)*$CS364*1000000","v":0}]
[null,"Misc Charges",576835.40470098192,{"$f":"(D367+D368)*Misc_Rev","v":491901.99899451598},495615.68776568334,530025.40635588928,533889.12815341167,537830.1243868845,541849.9405450268,545950.15302633203,583816.30140524032,588082.16247079009,592433.34075765091,596871.54261024913,601398.50849989918,643068.33852011699,647778.19383170898,652582.24624953279,657482.37971571297,662480.51585121674,708336.17200348282,713536.23283886095,718840.29489094671,null,"Misc Charges",611655.84100437502,{"$f":"(AA367+AA368)*Misc_Rev","v":533889.12815341167},537830.1243868845,541849.9405450268,545950.15302633203,583816.30140524032,588082.16247079009,592433.34075765091,596871.54261024913,601398.50849989918,643068.33852011699,647778.19383170898,652582.24624953279,657482.37971571297,662480.51585121674,708336.17200348282,713536.23283886095,718840.29489094671,724250.43818407424,729768.7843430643,780230.81044869125,null,"Misc Charges",661593.00833583844,{"$f":"(AX367+AX368)*Misc_Rev","v":583816.30140524032},588082.16247079009,592433.34075765091,596871.54261024913,601398.50849989918,643068.33852011699,647778.19383170898,652582.24624953279,657482.37971571297,662480.51585121674,708336.17200348282,713536.23283886095,718840.29489094671,724250.43818407424,729768.7843430643,780230.81044869125,785972.09779250459,791828.21088319412,797801.44623569725,803894.14629525063,null,"Misc Charges",699913.97380953736,{"$f":"(BU367+BU368)*Misc_Rev","v":596871.54261024913},601398.50849989918,643068.33852011699,647778.19383170898,652582.24624953279,657482.37971571297,662480.51585121674,708336.17200348282,713536.23283886095,718840.29489094671,724250.43818407424,729768.7843430643,780230.81044869125,785972.09779250459,791828.21088319412,797801.44623569725,803894.14629525063,859425.34468179801,865764.18982375728,872229.81186855584,null,"Misc Charges",770980.04578853084,{"$f":"(CR367+CR368)*Misc_Rev","v":657482.37971571297},662480.51585121674,708336.17200348282,713536.23283886095,718840.29489094671,724250.43818407424,729768.7843430643,780230.81044869125,785972.09779250459,791828.21088319412,797801.44623569725,803894.14629525063,859425.34468179801,865764.18982375728,872229.81186855584,878824.74635425035,885551.57952965866,946661.25812695862,953659.8553626535,960798.42454306211]
[null,"Total Fixed Cost",66612333.631159037,{"$f":"SUM(D367:D371)","v":77218010.022092268},{"$f":"SUM(E367:E370)","v":75089153.628261462},74276241.027113557,72564112.215911075,70895097.991405398,69266243.257042348,67674763.043724254,67158225.992104158,65622274.463370278,64091579.664405532,62563572.104995422,61038305.529931039,60659990.045855016,59140370.994936556,57623660.698533654,56109917.331736639,54599200.2331376,54350140.743751824,52845658.968147904,51344388.692565851,null,"Total Fixed Cost",69903317.692116201,{"$f":"SUM(AA367:AA371)","v":81348404.302809432},{"$f":"SUM(AB367:AB370)","v":79105109.567445084},77268684.959935963,75480767.702378377,74778100.075817585,73077311.328887343,71415632.081244975,69790373.87605156,68186823.62957041,67732965.621888191,66137804.047363527,64545551.227354422,62956265.336951181,61370005.714745916,61045403.701753929,59465379.402543813,57888566.603355542,56315029.53418956,54744833.709646299,54562473.851834685,null,"Total Fixed Cost",74556046.053431466,{"$f":"SUM(AX367:AX371)","v":86860566.016621709},{"$f":"SUM(AY367:AY370)","v":84465778.655472398},82520099.676237762,80625937.68698965,78779687.719230309,78122229.512377903,76362165.667699695,74640800.298554838,72942524.782104477,71250183.741850942,70819500.310810685,69133394.593552276,67450500.376315728,65770881.889101453,64094604.64650993,63806163.370650023,62136770.42847918,60470923.241831928,58808692.725818738,57150151.213852324,null,"Total Fixed Cost",78193877.680163294,{"$f":"SUM(BU367:BU371)","v":90373163.905653998},{"$f":"SUM(BV367:BV370)","v":87885245.131507412},86997575.386037156,85019647.197605655,83091848.180882394,81210755.047177106,79373141.810105935,78834599.659213781,77061671.108890265,75294994.210058942,73531593.041249931,71771533.117063627,71399309.15960896,69646133.535843328,67896503.667601317,66150490.469993383,64408166.276432186,64192475.553936779,62457752.184313506,60726943.615296714,null,"Total Fixed Cost",84732436.600527719,{"$f":"SUM(CR367:CR371)","v":97781394.68665947},{"$f":"SUM(CS367:CS370)","v":95091540.819874302},94166233.570939139,92040467.047839537,89968756.770782664,87947418.291713357,85972979.640306503,85426662.045157611,83522043.246878445,81624243.697636142,79730060.819027916,77839566.944466442,77475706.540970743,75592813.490347207,73713835.240330115,71838850.086931601,69967937.892084032,69776337.870590344,67913817.599541143,66055619.584689893]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D375:W375))","v":14658105.29385899},{"$f":"HLOOKUP(D354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*D355","v":12598641.87411816},{"$f":"HLOOKUP(E354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*E355","v":12850614.711600522},{"$f":"HLOOKUP(F354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*F355","v":13107627.005832534},{"$f":"HLOOKUP(G354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*G355","v":13369779.545949185},{"$f":"HLOOKUP(H354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*H355","v":13637175.136868168},{"$f":"HLOOKUP(I354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*I355","v":13909918.63960553},{"$f":"HLOOKUP(J354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*J355","v":14188117.012397641},{"$f":"HLOOKUP(K354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*K355","v":14471879.352645595},{"$f":"HLOOKUP(L354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*L355","v":14761316.939698508},{"$f":"HLOOKUP(M354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*M355","v":15056543.278492477},{"$f":"HLOOKUP(N354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*N355","v":15357674.144062327},{"$f":"HLOOKUP(O354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*O355","v":15664827.626943575},{"$f":"HLOOKUP(P354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*P355","v":15978124.179482443},{"$f":"HLOOKUP(Q354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q355","v":16297686.663072094},{"$f":"HLOOKUP(R354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*R355","v":16623640.396333538},{"$f":"HLOOKUP(S354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*S355","v":16956113.204260211},{"$f":"HLOOKUP(T354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*T355","v":17295235.468345415},{"$f":"HLOOKUP(U354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*U355","v":17641140.177712321},{"$f":"HLOOKUP(V354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*V355","v":17993962.981266573},{"$f":"HLOOKUP(W354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*W355","v":18353842.240891907},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA375:AT375))","v":15555298.602685513},{"$f":"HLOOKUP(AA354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA355","v":13369779.545949185},{"$f":"HLOOKUP(AB354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB355","v":13637175.136868168},{"$f":"HLOOKUP(AC354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC355","v":13909918.63960553},{"$f":"HLOOKUP(AD354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD355","v":14188117.012397641},{"$f":"HLOOKUP(AE354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE355","v":14471879.352645595},{"$f":"HLOOKUP(AF354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF355","v":14761316.939698508},{"$f":"HLOOKUP(AG354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG355","v":15056543.278492477},{"$f":"HLOOKUP(AH354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH355","v":15357674.144062327},{"$f":"HLOOKUP(AI354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI355","v":15664827.626943575},{"$f":"HLOOKUP(AJ354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ355","v":15978124.179482443},{"$f":"HLOOKUP(AK354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK355","v":16297686.663072094},{"$f":"HLOOKUP(AL354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL355","v":16623640.396333538},{"$f":"HLOOKUP(AM354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM355","v":16956113.204260211},{"$f":"HLOOKUP(AN354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN355","v":17295235.468345415},{"$f":"HLOOKUP(AO354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO355","v":17641140.177712321},{"$f":"HLOOKUP(AP354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP355","v":17993962.981266573},{"$f":"HLOOKUP(AQ354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ355","v":18353842.240891907},{"$f":"HLOOKUP(AR354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR355","v":18720919.085709743},{"$f":"HLOOKUP(AS354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS355","v":19095337.467423938},{"$f":"HLOOKUP(AT354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT355","v":19477244.216772415},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX375:BQ375))","v":16837555.465949859},{"$f":"HLOOKUP(AX354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX355","v":14471879.352645595},{"$f":"HLOOKUP(AY354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY355","v":14761316.939698508},{"$f":"HLOOKUP(AZ354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ355","v":15056543.278492477},{"$f":"HLOOKUP(BA354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA355","v":15357674.144062327},{"$f":"HLOOKUP(BB354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB355","v":15664827.626943575},{"$f":"HLOOKUP(BC354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC355","v":15978124.179482443},{"$f":"HLOOKUP(BD354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD355","v":16297686.663072094},{"$f":"HLOOKUP(BE354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE355","v":16623640.396333538},{"$f":"HLOOKUP(BF354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF355","v":16956113.204260211},{"$f":"HLOOKUP(BG354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG355","v":17295235.468345415},{"$f":"HLOOKUP(BH354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH355","v":17641140.177712321},{"$f":"HLOOKUP(BI354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI355","v":17993962.981266573},{"$f":"HLOOKUP(BJ354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ355","v":18353842.240891907},{"$f":"HLOOKUP(BK354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK355","v":18720919.085709743},{"$f":"HLOOKUP(BL354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL355","v":19095337.467423938},{"$f":"HLOOKUP(BM354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM355","v":19477244.216772415},{"$f":"HLOOKUP(BN354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN355","v":19866789.101107862},{"$f":"HLOOKUP(BO354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO355","v":20264124.883130018},{"$f":"HLOOKUP(BP354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP355","v":20669407.380792622},{"$f":"HLOOKUP(BQ354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ355","v":21082795.528408468},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU375:CN375))","v":17868148.560909722},{"$f":"HLOOKUP(BU354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU355","v":15357674.144062327},{"$f":"HLOOKUP(BV354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV355","v":15664827.626943575},{"$f":"HLOOKUP(BW354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW355","v":15978124.179482443},{"$f":"HLOOKUP(BX354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX355","v":16297686.663072094},{"$f":"HLOOKUP(BY354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY355","v":16623640.396333538},{"$f":"HLOOKUP(BZ354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ355","v":16956113.204260211},{"$f":"HLOOKUP(CA354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA355","v":17295235.468345415},{"$f":"HLOOKUP(CB354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB355","v":17641140.177712321},{"$f":"HLOOKUP(CC354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC355","v":17993962.981266573},{"$f":"HLOOKUP(CD354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD355","v":18353842.240891907},{"$f":"HLOOKUP(CE354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE355","v":18720919.085709743},{"$f":"HLOOKUP(CF354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF355","v":19095337.467423938},{"$f":"HLOOKUP(CG354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG355","v":19477244.216772415},{"$f":"HLOOKUP(CH354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH355","v":19866789.101107862},{"$f":"HLOOKUP(CI354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI355","v":20264124.883130018},{"$f":"HLOOKUP(CJ354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ355","v":20669407.380792622},{"$f":"HLOOKUP(CK354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK355","v":21082795.528408468},{"$f":"HLOOKUP(CL354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL355","v":21504451.438976642},{"$f":"HLOOKUP(CM354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM355","v":21934540.467756178},{"$f":"HLOOKUP(CN354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN355","v":22373231.277111303},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR375:DK375))","v":19727879.814826131},{"$f":"HLOOKUP(CR354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR355","v":16956113.204260211},{"$f":"HLOOKUP(CS354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS355","v":17295235.468345415},{"$f":"HLOOKUP(CT354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT355","v":17641140.177712321},{"$f":"HLOOKUP(CU354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU355","v":17993962.981266573},{"$f":"HLOOKUP(CV354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV355","v":18353842.240891907},{"$f":"HLOOKUP(CW354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW355","v":18720919.085709743},{"$f":"HLOOKUP(CX354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX355","v":19095337.467423938},{"$f":"HLOOKUP(CY354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY355","v":19477244.216772415},{"$f":"HLOOKUP(CZ354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ355","v":19866789.101107862},{"$f":"HLOOKUP(DA354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA355","v":20264124.883130018},{"$f":"HLOOKUP(DB354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB355","v":20669407.380792622},{"$f":"HLOOKUP(DC354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC355","v":21082795.528408468},{"$f":"HLOOKUP(DD354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD355","v":21504451.438976642},{"$f":"HLOOKUP(DE354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE355","v":21934540.467756178},{"$f":"HLOOKUP(DF354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF355","v":22373231.277111303},{"$f":"HLOOKUP(DG354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG355","v":22820695.90265353},{"$f":"HLOOKUP(DH354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH355","v":23277109.820706598},{"$f":"HLOOKUP(DI354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI355","v":23742652.01712073},{"$f":"HLOOKUP(DJ354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ355","v":24217505.057463143},{"$f":"HLOOKUP(DK354,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$15)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK355","v":24701855.158612411}]
[null,"Fuel Cost",79944223.167418927,{"$f":"HLOOKUP(D354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D356","v":51133862.851713002},{"$f":"HLOOKUP(E354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E356","v":52202022.962763414},{"$f":"HLOOKUP(F354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F356","v":52467408.975328773},{"$f":"HLOOKUP(G354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G356","v":55162138.393688619},{"$f":"HLOOKUP(H354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H356","v":59169495.955281332},{"$f":"HLOOKUP(I354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I356","v":67500777.467215195},{"$f":"HLOOKUP(J354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J356","v":71980793.004745856},{"$f":"HLOOKUP(K354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K356","v":74059489.076816857},{"$f":"HLOOKUP(L354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L356","v":78253361.11659731},{"$f":"HLOOKUP(M354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M356","v":82545311.720938817},{"$f":"HLOOKUP(N354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N356","v":88219712.699771836},{"$f":"HLOOKUP(O354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O356","v":95669994.192767382},{"$f":"HLOOKUP(P354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P356","v":101507638.99337006},{"$f":"HLOOKUP(Q354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q356","v":109917689.86581236},{"$f":"HLOOKUP(R354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R356","v":113928898.92972426},{"$f":"HLOOKUP(S354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S356","v":120018570.07926075},{"$f":"HLOOKUP(T354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T356","v":125285078.56736982},{"$f":"HLOOKUP(U354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U356","v":133671114.75621085},{"$f":"HLOOKUP(V354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V356","v":140867239.92885301},{"$f":"HLOOKUP(W354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W356","v":149119572.20837647},null,"Fuel Cost",94961366.0319217,{"$f":"HLOOKUP(AA354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA356","v":55162138.393688619},{"$f":"HLOOKUP(AB354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB356","v":59169495.955281332},{"$f":"HLOOKUP(AC354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC356","v":67500777.467215195},{"$f":"HLOOKUP(AD354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD356","v":71980793.004745856},{"$f":"HLOOKUP(AE354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE356","v":74059489.076816857},{"$f":"HLOOKUP(AF354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF356","v":78253361.11659731},{"$f":"HLOOKUP(AG354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG356","v":82545311.720938817},{"$f":"HLOOKUP(AH354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH356","v":88219712.699771836},{"$f":"HLOOKUP(AI354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI356","v":95669994.192767382},{"$f":"HLOOKUP(AJ354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ356","v":101507638.99337006},{"$f":"HLOOKUP(AK354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK356","v":109917689.86581236},{"$f":"HLOOKUP(AL354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL356","v":113928898.92972426},{"$f":"HLOOKUP(AM354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM356","v":120018570.07926075},{"$f":"HLOOKUP(AN354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN356","v":125285078.56736982},{"$f":"HLOOKUP(AO354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO356","v":133671114.75621085},{"$f":"HLOOKUP(AP354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP356","v":140867239.92885301},{"$f":"HLOOKUP(AQ354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ356","v":149119572.20837647},{"$f":"HLOOKUP(AR354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR356","v":156017370.39830661},{"$f":"HLOOKUP(AS354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS356","v":163056586.72028428},{"$f":"HLOOKUP(AT354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT356","v":171016118.26577309},null,"Fuel Cost",118635644.31974827,{"$f":"HLOOKUP(AX354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX356","v":74059489.076816857},{"$f":"HLOOKUP(AY354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY356","v":78253361.11659731},{"$f":"HLOOKUP(AZ354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ356","v":82545311.720938817},{"$f":"HLOOKUP(BA354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA356","v":88219712.699771836},{"$f":"HLOOKUP(BB354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB356","v":95669994.192767382},{"$f":"HLOOKUP(BC354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC356","v":101507638.99337006},{"$f":"HLOOKUP(BD354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD356","v":109917689.86581236},{"$f":"HLOOKUP(BE354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE356","v":113928898.92972426},{"$f":"HLOOKUP(BF354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF356","v":120018570.07926075},{"$f":"HLOOKUP(BG354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG356","v":125285078.56736982},{"$f":"HLOOKUP(BH354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH356","v":133671114.75621085},{"$f":"HLOOKUP(BI354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI356","v":140867239.92885301},{"$f":"HLOOKUP(BJ354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ356","v":149119572.20837647},{"$f":"HLOOKUP(BK354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK356","v":156017370.39830661},{"$f":"HLOOKUP(BL354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL356","v":163056586.72028428},{"$f":"HLOOKUP(BM354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM356","v":171016118.26577309},{"$f":"HLOOKUP(BN354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN356","v":179442685.41987327},{"$f":"HLOOKUP(BO354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO356","v":188507945.12694436},{"$f":"HLOOKUP(BP354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP356","v":196900825.75397491},{"$f":"HLOOKUP(BQ354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ356","v":196900825.75397491},null,"Fuel Cost",137038053.60653463,{"$f":"HLOOKUP(BU354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU356","v":88219712.699771836},{"$f":"HLOOKUP(BV354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV356","v":95669994.192767382},{"$f":"HLOOKUP(BW354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW356","v":101507638.99337006},{"$f":"HLOOKUP(BX354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX356","v":109917689.86581236},{"$f":"HLOOKUP(BY354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY356","v":113928898.92972426},{"$f":"HLOOKUP(BZ354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ356","v":120018570.07926075},{"$f":"HLOOKUP(CA354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA356","v":125285078.56736982},{"$f":"HLOOKUP(CB354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB356","v":133671114.75621085},{"$f":"HLOOKUP(CC354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC356","v":140867239.92885301},{"$f":"HLOOKUP(CD354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD356","v":149119572.20837647},{"$f":"HLOOKUP(CE354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE356","v":156017370.39830661},{"$f":"HLOOKUP(CF354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF356","v":163056586.72028428},{"$f":"HLOOKUP(CG354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG356","v":171016118.26577309},{"$f":"HLOOKUP(CH354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH356","v":179442685.41987327},{"$f":"HLOOKUP(CI354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI356","v":188507945.12694436},{"$f":"HLOOKUP(CJ354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ356","v":196900825.75397491},{"$f":"HLOOKUP(CK354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK356","v":196900825.75397491},{"$f":"HLOOKUP(CL354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL356","v":196900825.75397491},{"$f":"HLOOKUP(CM354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM356","v":196900825.75397491},{"$f":"HLOOKUP(CN354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN356","v":196900825.75397491},null,"Fuel Cost",164921101.94116917,{"$f":"HLOOKUP(CR354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CR356","v":120018570.07926075},{"$f":"HLOOKUP(CS354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CS356","v":125285078.56736982},{"$f":"HLOOKUP(CT354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CT356","v":133671114.75621085},{"$f":"HLOOKUP(CU354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CU356","v":140867239.92885301},{"$f":"HLOOKUP(CV354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CV356","v":149119572.20837647},{"$f":"HLOOKUP(CW354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CW356","v":156017370.39830661},{"$f":"HLOOKUP(CX354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CX356","v":163056586.72028428},{"$f":"HLOOKUP(CY354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CY356","v":171016118.26577309},{"$f":"HLOOKUP(CZ354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CZ356","v":179442685.41987327},{"$f":"HLOOKUP(DA354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DA356","v":188507945.12694436},{"$f":"HLOOKUP(DB354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DB356","v":196900825.75397491},{"$f":"HLOOKUP(DC354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DC356","v":196900825.75397491},{"$f":"HLOOKUP(DD354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DD356","v":196900825.75397491},{"$f":"HLOOKUP(DE354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DE356","v":196900825.75397491},{"$f":"HLOOKUP(DF354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DF356","v":196900825.75397491},{"$f":"HLOOKUP(DG354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DG356","v":196900825.75397491},{"$f":"HLOOKUP(DH354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DH356","v":196900825.75397491},{"$f":"HLOOKUP(DI354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DI356","v":196900825.75397491},{"$f":"HLOOKUP(DJ354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DJ356","v":196900825.75397491},{"$f":"HLOOKUP(DK354,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DK356","v":196900825.75397491}]
[null,"Variable Fuel Transport",3997.2111583709448,{"$f":"HLOOKUP(D354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*D376","v":2556.6931425856501},{"$f":"HLOOKUP(E354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*E376","v":2610.1011481381706},{"$f":"HLOOKUP(F354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*F376","v":2623.3704487664386},{"$f":"HLOOKUP(G354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*G376","v":2758.106919684431},{"$f":"HLOOKUP(H354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*H376","v":2958.4747977640668},{"$f":"HLOOKUP(I354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*I376","v":3375.0388733607601},{"$f":"HLOOKUP(J354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*J376","v":3599.0396502372928},{"$f":"HLOOKUP(K354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*K376","v":3702.9744538408431},{"$f":"HLOOKUP(L354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*L376","v":3912.6680558298658},{"$f":"HLOOKUP(M354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*M376","v":4127.2655860469413},{"$f":"HLOOKUP(N354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*N376","v":4410.9856349885922},{"$f":"HLOOKUP(O354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*O376","v":4783.4997096383695},{"$f":"HLOOKUP(P354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*P376","v":5075.3819496685028},{"$f":"HLOOKUP(Q354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*Q376","v":5495.8844932906186},{"$f":"HLOOKUP(R354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*R376","v":5696.4449464862137},{"$f":"HLOOKUP(S354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*S376","v":6000.9285039630377},{"$f":"HLOOKUP(T354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*T376","v":6264.253928368491},{"$f":"HLOOKUP(U354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*U376","v":6683.5557378105432},{"$f":"HLOOKUP(V354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*V376","v":7043.3619964426507},{"$f":"HLOOKUP(W354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*W376","v":7455.9786104188233},null,"Variable Fuel Transport",4748.0683015960867,{"$f":"HLOOKUP(AA354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AA376","v":2758.106919684431},{"$f":"HLOOKUP(AB354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AB376","v":2958.4747977640668},{"$f":"HLOOKUP(AC354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AC376","v":3375.0388733607601},{"$f":"HLOOKUP(AD354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AD376","v":3599.0396502372928},{"$f":"HLOOKUP(AE354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AE376","v":3702.9744538408431},{"$f":"HLOOKUP(AF354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AF376","v":3912.6680558298658},{"$f":"HLOOKUP(AG354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AG376","v":4127.2655860469413},{"$f":"HLOOKUP(AH354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AH376","v":4410.9856349885922},{"$f":"HLOOKUP(AI354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AI376","v":4783.4997096383695},{"$f":"HLOOKUP(AJ354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AJ376","v":5075.3819496685028},{"$f":"HLOOKUP(AK354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AK376","v":5495.8844932906186},{"$f":"HLOOKUP(AL354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AL376","v":5696.4449464862137},{"$f":"HLOOKUP(AM354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AM376","v":6000.9285039630377},{"$f":"HLOOKUP(AN354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AN376","v":6264.253928368491},{"$f":"HLOOKUP(AO354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AO376","v":6683.5557378105432},{"$f":"HLOOKUP(AP354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AP376","v":7043.3619964426507},{"$f":"HLOOKUP(AQ354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AQ376","v":7455.9786104188233},{"$f":"HLOOKUP(AR354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AR376","v":7800.8685199153306},{"$f":"HLOOKUP(AS354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AS376","v":8152.8293360142143},{"$f":"HLOOKUP(AT354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AT376","v":8550.8059132886556},null,"Variable Fuel Transport",5931.7822159874158,{"$f":"HLOOKUP(AX354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AX376","v":3702.9744538408431},{"$f":"HLOOKUP(AY354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AY376","v":3912.6680558298658},{"$f":"HLOOKUP(AZ354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AZ376","v":4127.2655860469413},{"$f":"HLOOKUP(BA354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BA376","v":4410.9856349885922},{"$f":"HLOOKUP(BB354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BB376","v":4783.4997096383695},{"$f":"HLOOKUP(BC354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BC376","v":5075.3819496685028},{"$f":"HLOOKUP(BD354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BD376","v":5495.8844932906186},{"$f":"HLOOKUP(BE354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BE376","v":5696.4449464862137},{"$f":"HLOOKUP(BF354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BF376","v":6000.9285039630377},{"$f":"HLOOKUP(BG354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BG376","v":6264.253928368491},{"$f":"HLOOKUP(BH354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BH376","v":6683.5557378105432},{"$f":"HLOOKUP(BI354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BI376","v":7043.3619964426507},{"$f":"HLOOKUP(BJ354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BJ376","v":7455.9786104188233},{"$f":"HLOOKUP(BK354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BK376","v":7800.8685199153306},{"$f":"HLOOKUP(BL354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BL376","v":8152.8293360142143},{"$f":"HLOOKUP(BM354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BM376","v":8550.8059132886556},{"$f":"HLOOKUP(BN354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BN376","v":8972.1342709936634},{"$f":"HLOOKUP(BO354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BO376","v":9425.397256347218},{"$f":"HLOOKUP(BP354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BP376","v":9845.0412876987466},{"$f":"HLOOKUP(BQ354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BQ376","v":9845.0412876987466},null,"Variable Fuel Transport",6851.9026803267325,{"$f":"HLOOKUP(BU354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BU376","v":4410.9856349885922},{"$f":"HLOOKUP(BV354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BV376","v":4783.4997096383695},{"$f":"HLOOKUP(BW354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BW376","v":5075.3819496685028},{"$f":"HLOOKUP(BX354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BX376","v":5495.8844932906186},{"$f":"HLOOKUP(BY354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BY376","v":5696.4449464862137},{"$f":"HLOOKUP(BZ354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BZ376","v":6000.9285039630377},{"$f":"HLOOKUP(CA354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CA376","v":6264.253928368491},{"$f":"HLOOKUP(CB354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CB376","v":6683.5557378105432},{"$f":"HLOOKUP(CC354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CC376","v":7043.3619964426507},{"$f":"HLOOKUP(CD354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CD376","v":7455.9786104188233},{"$f":"HLOOKUP(CE354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CE376","v":7800.8685199153306},{"$f":"HLOOKUP(CF354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CF376","v":8152.8293360142143},{"$f":"HLOOKUP(CG354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CG376","v":8550.8059132886556},{"$f":"HLOOKUP(CH354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CH376","v":8972.1342709936634},{"$f":"HLOOKUP(CI354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CI376","v":9425.397256347218},{"$f":"HLOOKUP(CJ354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CJ376","v":9845.0412876987466},{"$f":"HLOOKUP(CK354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CK376","v":9845.0412876987466},{"$f":"HLOOKUP(CL354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CL376","v":9845.0412876987466},{"$f":"HLOOKUP(CM354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CM376","v":9845.0412876987466},{"$f":"HLOOKUP(CN354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CN376","v":9845.0412876987466},null,"Variable Fuel Transport",8246.0550970584627,{"$f":"HLOOKUP(CR354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CR376","v":6000.9285039630377},{"$f":"HLOOKUP(CS354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CS376","v":6264.253928368491},{"$f":"HLOOKUP(CT354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CT376","v":6683.5557378105432},{"$f":"HLOOKUP(CU354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CU376","v":7043.3619964426507},{"$f":"HLOOKUP(CV354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CV376","v":7455.9786104188233},{"$f":"HLOOKUP(CW354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CW376","v":7800.8685199153306},{"$f":"HLOOKUP(CX354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CX376","v":8152.8293360142143},{"$f":"HLOOKUP(CY354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CY376","v":8550.8059132886556},{"$f":"HLOOKUP(CZ354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CZ376","v":8972.1342709936634},{"$f":"HLOOKUP(DA354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DA376","v":9425.397256347218},{"$f":"HLOOKUP(DB354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DB376","v":9845.0412876987466},{"$f":"HLOOKUP(DC354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DC376","v":9845.0412876987466},{"$f":"HLOOKUP(DD354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DD376","v":9845.0412876987466},{"$f":"HLOOKUP(DE354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DE376","v":9845.0412876987466},{"$f":"HLOOKUP(DF354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DF376","v":9845.0412876987466},{"$f":"HLOOKUP(DG354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DG376","v":9845.0412876987466},{"$f":"HLOOKUP(DH354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DH376","v":9845.0412876987466},{"$f":"HLOOKUP(DI354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DI376","v":9845.0412876987466},{"$f":"HLOOKUP(DJ354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DJ376","v":9845.0412876987466},{"$f":"HLOOKUP(DK354,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DK376","v":9845.0412876987466}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA378:AT378))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX378:BQ378))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU378:CN378))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR378:DK378))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",3063731.2505761757,{"$f":"(SUM(D375:D378))*Misc_Rev","v":2063996.2289920461},2106749.143962183,2123666.9204425411,2219426.9490917185,2357867.0438960204,2636513.2799821575,2790610.5332952086,2867119.7523444253,3012314.042017404,3160872.1296703219,3354392.9409095291,3605621.7786641167,3804823.3157587135,4087536.7322348254,4227997.9072082024,4435982.4775222158,4617523.7513318183,4900312.5040491829,5144789.2872762065,5423700.5079364274,null,"Misc Charges",3579125.4289709996,{"$f":"(SUM(AA375:AA378))*Misc_Rev","v":2219426.9490917185},2357867.0438960204,2636513.2799821575,2790610.5332952086,2867119.7523444253,3012314.042017404,3160872.1296703219,3354392.9409095291,3605621.7786641167,3804823.3157587135,4087536.7322348254,4227997.9072082024,4435982.4775222158,4617523.7513318183,4900312.5040491829,5144789.2872762065,5423700.5079364274,5658977.389976535,5899071.9341199612,6169213.9599334504,null,"Misc Charges",4387356.1966953315,{"$f":"(SUM(AX375:AX378))*Misc_Rev","v":2867119.7523444253},3012314.042017404,3160872.1296703219,3354392.9409095291,3605621.7786641167,3804823.3157587135,4087536.7322348254,4227997.9072082024,4435982.4775222158,4617523.7513318183,4900312.5040491829,5144789.2872762065,5423700.5079364274,5658977.389976535,5899071.9341199612,6169213.9599334504,6454728.5764836855,6761179.9472709987,7046113.2516533732,7059500.413425765,null,"Misc Charges",5016704.3430069173,{"$f":"(SUM(BU375:BU378))*Misc_Rev","v":3354392.9409095291},3605621.7786641167,3804823.3157587135,4087536.7322348254,4227997.9072082024,4435982.4775222158,4617523.7513318183,4900312.5040491829,5144789.2872762065,5423700.5079364274,5658977.389976535,5899071.9341199612,6169213.9599334504,6454728.5764836855,6761179.9472709987,7046113.2516533732,7059500.413425765,7073155.3184336042,7087083.3215416009,7101289.8847117573,null,"Misc Charges",5979939.6654344155,{"$f":"(SUM(CR375:CR378))*Misc_Rev","v":4435982.4775222158},4617523.7513318183,4900312.5040491829,5144789.2872762065,5423700.5079364274,5658977.389976535,5899071.9341199612,6169213.9599334504,6454728.5764836855,6761179.9472709987,7046113.2516533732,7059500.413425765,7073155.3184336042,7087083.3215416009,7101289.8847117573,7115780.579145316,7130561.0874675475,7145637.2059562225,7161014.8468146715,7176700.0404902892]
[null,"Total Variable Cost",94787403.988990113,{"$f":"SUM(D375:D379)","v":65799057.647965796},{"$f":"SUM(E375:E378)","v":65055247.775512069},65577659.351610079,68534676.046557501,72809629.566947266,81414071.145694092,86172509.056793734,88535071.403916284,93018590.724351645,97605982.265017346,103581797.82946914,111339605.31942059,117490838.55480216,126220872.41337775,130558235.77100427,136980684.21202493,142586578.28964359,151318938.48966101,158868246.27211604,167480870.4278788,null,"Total Variable Cost",110716127.2522915,{"$f":"SUM(AA375:AA379)","v":70754102.995649219},{"$f":"SUM(AB375:AB378)","v":72809629.566947266},81414071.145694092,86172509.056793734,88535071.403916284,93018590.724351645,97605982.265017346,103581797.82946914,111339605.31942059,117490838.55480216,126220872.41337775,130558235.77100427,136980684.21202493,142586578.28964359,151318938.48966101,158868246.27211604,167480870.4278788,174746090.35253626,182160077.01704425,190501913.28845879,null,"Total Variable Cost",135730669.43935993,{"$f":"SUM(AX375:AX379)","v":91402191.156260714},{"$f":"SUM(AY375:AY378)","v":93018590.724351645},97605982.265017346,103581797.82946914,111339605.31942059,117490838.55480216,126220872.41337775,130558235.77100427,136980684.21202493,142586578.28964359,151318938.48966101,158868246.27211604,167480870.4278788,174746090.35253626,182160077.01704425,190501913.28845879,199318446.65525213,208781495.40733072,217580078.17605522,217993466.32367107,null,"Total Variable Cost",155207341.34558961,{"$f":"SUM(BU375:BU379)","v":106936190.77037868},{"$f":"SUM(BV375:BV378)","v":111339605.31942059},117490838.55480216,126220872.41337775,130558235.77100427,136980684.21202493,142586578.28964359,151318938.48966101,158868246.27211604,167480870.4278788,174746090.35253626,182160077.01704425,190501913.28845879,199318446.65525213,208781495.40733072,217580078.17605522,217993466.32367107,218415122.23423925,218845211.26301879,219283902.0723739,null,"Total Variable Cost",185046404.99465933,{"$f":"SUM(CR375:CR379)","v":141416666.68954715},{"$f":"SUM(CS375:CS378)","v":142586578.28964359},151318938.48966101,158868246.27211604,167480870.4278788,174746090.35253626,182160077.01704425,190501913.28845879,199318446.65525213,208781495.40733072,217580078.17605522,217993466.32367107,218415122.23423925,218845211.26301879,219283902.0723739,219731366.69791612,220187780.61596921,220653322.81238332,221128175.85272574,221612525.95387501]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D382:W382))","v":161399737.62014914},{"$f":"D380+D372","v":143017067.67005807},140144401.40377355,139853900.37872362,141098788.26246858,143704727.55835265,150680314.40273643,153847272.10051799,155693297.39602044,158640865.18772191,161697561.92942289,166145369.93446457,172377910.84935164,178150828.60065717,185361243.40831429,188181896.46953791,193090601.54376155,197185778.52278119,205669079.23341283,211713905.24026394,218825259.12044466,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA382:AT382))","v":180619444.94440773},{"$f":"AA380+AA372","v":152102507.29845864},151914739.13439235,158682756.10563004,161653276.75917211,163313171.47973388,166095902.05323899,169021614.34626234,173372171.70552069,179526428.948991,185223804.17669034,192358676.46074128,195103786.9983587,199936949.54897612,203956584.00438949,212364342.19141495,218333625.67465985,225369437.03123432,231061119.88672581,236904910.72669053,245064387.14029348,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX382:BQ382))","v":210286715.49279135},{"$f":"AX380+AX372","v":178262757.17288244},177484369.37982404,180126081.94125509,184207735.51645881,190119293.0386509,195613068.06718007,202583038.08107746,205199036.0695591,209923208.99412942,213836762.03149453,222138438.80047169,228001640.8656683,234931370.80419451,240516972.24163771,246254681.66355419,254308076.65910882,261455217.08373129,269252418.64916265,276388770.90187395,275143617.53752339,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU382:CN382))","v":233401219.0257529},{"$f":"BU380+BU372","v":197309354.67603266},199224850.450928,204488413.94083932,211240519.6109834,213650083.95188665,218191439.25920203,221959720.09974951,230153538.14887479,235929917.3810063,242775864.63793772,248277683.39378619,253931610.13410789,261901222.44806775,268964580.19109547,276677999.07493204,283730568.64604861,282401632.60010326,282607597.78817606,281302963.44733226,280010845.68767059,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR382:DK382))","v":269778841.59518707},{"$f":"CR380+CR372","v":239198061.37620664},237678119.10951787,245485172.06060016,250908713.31995559,257449627.19866145,262693508.64424962,268133056.65735075,275928575.33361638,282840489.9021306,290405739.10496688,297310138.99508315,295833033.26813751,295890828.77521002,294438024.75336599,292997737.31270403,291570216.78484774,290155718.50805324,290429660.68297368,289041993.45226687,287668145.53856492]
[]
[null,"$/MWh",{"$f":"C382/AVERAGE(D355:W355)","v":46.649552423375681},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z382/AVERAGE(AA355:AT355)","v":52.204646611292183},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW382/AVERAGE(AX355:BQ355)","v":60.779412054606738},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT382/AVERAGE(BU355:CN355)","v":67.460223685409417},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ382/AVERAGE(CR355:DK355)","v":77.974489917269381}]
[null,"Fixed Cost $/kW-yr",{"$f":"C372/D361/1000","v":157.12790728612751},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z372/AA361/1000","v":164.89081559787471},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW372/AX361/1000","v":175.86586227064743},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT372/BU361/1000","v":184.44692886009784},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ372/CR361/1000","v":199.87035007684565}]
[null,"Variable Cost $/MWh",{"$f":"C380/AVERAGE(D355:W355)","v":27.396512761790682},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z380/AVERAGE(AA355:AT355)","v":32.000410028697125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW380/AVERAGE(AX355:BQ355)","v":39.230392024384791},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT380/AVERAGE(BU355:CN355)","v":44.859756981971458},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ380/AVERAGE(CR355:DK355)","v":53.484175983430518}]
[]
[null,{"$f":"D389&\" \"&'Resource Options'!$B$18","v":"2020 1 on 1 modern CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA389&\" \"&'Resource Options'!$B$18","v":"2023 1 on 1 modern CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX389&\" \"&'Resource Options'!$B$18","v":"2027 1 on 1 modern CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU389&\" \"&'Resource Options'!$B$18","v":"2030 1 on 1 modern CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR389&\" \"&'Resource Options'!$B$18","v":"2035 1 on 1 modern CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2020,{"$f":"D389+1","v":2021},{"$f":"E389+1","v":2022},{"$f":"F389+1","v":2023},{"$f":"G389+1","v":2024},{"$f":"H389+1","v":2025},{"$f":"I389+1","v":2026},{"$f":"J389+1","v":2027},{"$f":"K389+1","v":2028},{"$f":"L389+1","v":2029},{"$f":"M389+1","v":2030},{"$f":"N389+1","v":2031},{"$f":"O389+1","v":2032},{"$f":"P389+1","v":2033},{"$f":"Q389+1","v":2034},{"$f":"R389+1","v":2035},{"$f":"S389+1","v":2036},{"$f":"T389+1","v":2037},{"$f":"U389+1","v":2038},{"$f":"V389+1","v":2039},null,"Year",null,2023,{"$f":"AA389+1","v":2024},{"$f":"AB389+1","v":2025},{"$f":"AC389+1","v":2026},{"$f":"AD389+1","v":2027},{"$f":"AE389+1","v":2028},{"$f":"AF389+1","v":2029},{"$f":"AG389+1","v":2030},{"$f":"AH389+1","v":2031},{"$f":"AI389+1","v":2032},{"$f":"AJ389+1","v":2033},{"$f":"AK389+1","v":2034},{"$f":"AL389+1","v":2035},{"$f":"AM389+1","v":2036},{"$f":"AN389+1","v":2037},{"$f":"AO389+1","v":2038},{"$f":"AP389+1","v":2039},{"$f":"AQ389+1","v":2040},{"$f":"AR389+1","v":2041},{"$f":"AS389+1","v":2042},null,"Year",null,2027,{"$f":"AX389+1","v":2028},{"$f":"AY389+1","v":2029},{"$f":"AZ389+1","v":2030},{"$f":"BA389+1","v":2031},{"$f":"BB389+1","v":2032},{"$f":"BC389+1","v":2033},{"$f":"BD389+1","v":2034},{"$f":"BE389+1","v":2035},{"$f":"BF389+1","v":2036},{"$f":"BG389+1","v":2037},{"$f":"BH389+1","v":2038},{"$f":"BI389+1","v":2039},{"$f":"BJ389+1","v":2040},{"$f":"BK389+1","v":2041},{"$f":"BL389+1","v":2042},{"$f":"BM389+1","v":2043},{"$f":"BN389+1","v":2044},{"$f":"BO389+1","v":2045},{"$f":"BP389+1","v":2046},null,"Year",null,2030,{"$f":"BU389+1","v":2031},{"$f":"BV389+1","v":2032},{"$f":"BW389+1","v":2033},{"$f":"BX389+1","v":2034},{"$f":"BY389+1","v":2035},{"$f":"BZ389+1","v":2036},{"$f":"CA389+1","v":2037},{"$f":"CB389+1","v":2038},{"$f":"CC389+1","v":2039},{"$f":"CD389+1","v":2040},{"$f":"CE389+1","v":2041},{"$f":"CF389+1","v":2042},{"$f":"CG389+1","v":2043},{"$f":"CH389+1","v":2044},{"$f":"CI389+1","v":2045},{"$f":"CJ389+1","v":2046},{"$f":"CK389+1","v":2047},{"$f":"CL389+1","v":2048},{"$f":"CM389+1","v":2049},null,"Year",null,2035,{"$f":"CR389+1","v":2036},{"$f":"CS389+1","v":2037},{"$f":"CT389+1","v":2038},{"$f":"CU389+1","v":2039},{"$f":"CV389+1","v":2040},{"$f":"CW389+1","v":2041},{"$f":"CX389+1","v":2042},{"$f":"CY389+1","v":2043},{"$f":"CZ389+1","v":2044},{"$f":"DA389+1","v":2045},{"$f":"DB389+1","v":2046},{"$f":"DC389+1","v":2047},{"$f":"DD389+1","v":2048},{"$f":"DE389+1","v":2049},{"$f":"DF389+1","v":2050},{"$f":"DG389+1","v":2051},{"$f":"DH389+1","v":2052},{"$f":"DI389+1","v":2053},{"$f":"DJ389+1","v":2054}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($D389-$D$4)","v":2514873.7799999998},{"$f":"D390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"E390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"F390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"G390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"H390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"I390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"J390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"K390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"L390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"M390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"N390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"O390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"P390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"Q390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"R390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"S390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"T390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"U390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"V390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($D389-$D$4)","v":2514873.7799999998},{"$f":"AA390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"AB390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"AC390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"AD390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"AE390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"AF390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"AG390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"AH390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"AI390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"AJ390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"AK390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"AL390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"AM390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"AN390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"AO390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"AP390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"AQ390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"AR390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"AS390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($D389-$D$4)","v":2514873.7799999998},{"$f":"AX390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"AY390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"AZ390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"BA390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"BB390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"BC390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"BD390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"BE390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"BF390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"BG390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"BH390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"BI390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"BJ390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"BK390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"BL390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"BM390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"BN390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"BO390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"BP390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($D389-$D$4)","v":2514873.7799999998},{"$f":"BU390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"BV390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"BW390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"BX390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"BY390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"BZ390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"CA390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"CB390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"CC390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"CD390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"CE390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"CF390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"CG390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"CH390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"CI390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"CJ390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"CK390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"CL390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"CM390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},null,"MWh",null,{"$f":"('Resource Options'!$V$18/100*'Resource Options'!$J$18*8760)*(1+'Resource Options'!$X$18)^($D389-$D$4)","v":2514873.7799999998},{"$f":"CR390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"CS390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"CT390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"CU390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"CV390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"CW390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"CX390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"CY390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"CZ390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"DA390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"DB390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"DC390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"DD390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"DE390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"DF390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"DG390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"DH390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"DI390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998},{"$f":"DJ390*(1-'Resource Options'!$AA$18)","v":2514873.7799999998}]
[null,"Fuel (Dth)",null,{"$f":"D390*$D395/1000","v":16768721.601089707},{"$f":"E390*$D395/1000","v":16768721.601089707},16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,null,"Fuel (Dth)",null,{"$f":"AA390*$D395/1000","v":16768721.601089707},{"$f":"AB390*$D395/1000","v":16768721.601089707},16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,null,"Fuel (Dth)",null,{"$f":"AX390*$D395/1000","v":16768721.601089707},{"$f":"AY390*$D395/1000","v":16768721.601089707},16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,null,"Fuel (Dth)",null,{"$f":"BU390*$D395/1000","v":16768721.601089707},{"$f":"BV390*$D395/1000","v":16768721.601089707},16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,null,"Fuel (Dth)",null,{"$f":"CR390*$D395/1000","v":16768721.601089707},{"$f":"CS390*$D395/1000","v":16768721.601089707},16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707,16768721.601089707]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$18*D390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*E390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*F390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*G390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*H390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*I390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*J390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*K390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*L390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*M390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*N390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*O390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*P390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*Q390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*R390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*S390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*T390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*U390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*V390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*W390*$D395/1000/2204.62","v":889922.26657088101},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$18*AA390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*AB390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*AC390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*AD390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*AE390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*AF390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*AG390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*AH390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*AI390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*AJ390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*AK390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*AL390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*AM390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*AN390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*AO390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*AP390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*AQ390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*AR390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*AS390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*AT390*$D395/1000/2204.62","v":889922.26657088101},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$18*AX390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*AY390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*AZ390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*BA390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*BB390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*BC390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*BD390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*BE390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*BF390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*BG390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*BH390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*BI390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*BJ390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*BK390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*BL390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*BM390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*BN390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*BO390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*BP390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*BQ390*$D395/1000/2204.62","v":889922.26657088101},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$18*BU390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*BV390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*BW390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*BX390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*BY390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*BZ390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*CA390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*CB390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*CC390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*CD390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*CE390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*CF390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*CG390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*CH390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*CI390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*CJ390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*CK390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*CL390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*CM390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*CN390*$D395/1000/2204.62","v":889922.26657088101},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$18*CR390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*CS390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*CT390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*CU390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*CV390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*CW390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*CX390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*CY390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*CZ390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*DA390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*DB390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*DC390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*DD390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*DE390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*DF390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*DG390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*DH390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*DI390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*DJ390*$D395/1000/2204.62","v":889922.26657088101},{"$f":"'Resource Options'!$AB$18*DK390*$D395/1000/2204.62","v":889922.26657088101}]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses"]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D389,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$19)-ROW(Efficiency!$A$7)+1,FALSE)","v":6667.8183749999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA389,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$19)-ROW(Efficiency!$A$7)+1,FALSE)","v":6568.3003522758272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX389,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$19)-ROW(Efficiency!$A$7)+1,FALSE)","v":6437.9163102381644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU389,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$19)-ROW(Efficiency!$A$7)+1,FALSE)","v":6341.829604568321},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(CR389,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$19)-ROW(Efficiency!$A$7)+1,FALSE)","v":6184.8614143666473}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$18","v":308.14999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$18","v":308.14999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$18","v":308.14999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$18","v":308.14999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$18","v":308.14999999999998}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D389,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":324.15917438734925},{"$f":"'Resource Options'!$N$18*(1.02^(D389-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA389,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":338.86606151939776},{"$f":"'Resource Options'!$N$18*(1.02^(AA389-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX389,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":359.51836922063836},{"$f":"'Resource Options'!$N$18*(1.02^(AX389-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU389,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":375.82947961268286},{"$f":"'Resource Options'!$N$18*(1.02^(BU389-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR389,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$186)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":404.67568001528082},{"$f":"'Resource Options'!$N$18*(1.02^(CR389-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D397*AFUDC!$Y$17","v":33.644804868837369},{"$f":"E397*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA397*AFUDC!$Y$17","v":35.171247391159817},{"$f":"AB397*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX397*AFUDC!$Y$17","v":37.314771059779282},{"$f":"AY397*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU397*AFUDC!$Y$17","v":39.007717518479971},{"$f":"BV397*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR397*AFUDC!$Y$17","v":42.001693504466012},{"$f":"CS397*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D397:D398)","v":357.80397925618661},{"$f":"SUM(E397:E398)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA397:AA398)","v":374.03730891055756},{"$f":"SUM(AB397:AB398)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX397:AX398)","v":396.83314028041764},{"$f":"SUM(AY397:AY398)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU397:BU398)","v":414.83719713116284},{"$f":"SUM(BV397:BV398)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR397:CR398)","v":446.67737351974682},{"$f":"SUM(CS397:CS398)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D402:W402))","v":5222093.6669485979},{"$f":"HLOOKUP(D389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":4488389.6400000006},{"$f":"HLOOKUP(E389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":4578157.4327999996},{"$f":"HLOOKUP(F389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":4669720.581456},{"$f":"HLOOKUP(G389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":4763114.9930851208},{"$f":"HLOOKUP(H389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":4858377.292946822},{"$f":"HLOOKUP(I389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":4955544.8388057584},{"$f":"HLOOKUP(J389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5054655.7355818739},{"$f":"HLOOKUP(K389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5155748.8502935125},{"$f":"HLOOKUP(L389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5258863.8272993825},{"$f":"HLOOKUP(M389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5364041.1038453691},{"$f":"HLOOKUP(N389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5471321.9259222774},{"$f":"HLOOKUP(O389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5580748.3644407233},{"$f":"HLOOKUP(P389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5692363.3317295359},{"$f":"HLOOKUP(Q389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5806210.5983641278},{"$f":"HLOOKUP(R389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5922334.8103314107},{"$f":"HLOOKUP(S389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6040781.50653804},{"$f":"HLOOKUP(T389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6161597.1366688022},{"$f":"HLOOKUP(U389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6284829.0794021767},{"$f":"HLOOKUP(V389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6410525.6609902205},{"$f":"HLOOKUP(W389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6538736.1742100269},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA402:AT402))","v":5541727.5761151873},{"$f":"HLOOKUP(AA389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":4763114.9930851208},{"$f":"HLOOKUP(AB389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":4858377.292946822},{"$f":"HLOOKUP(AC389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":4955544.8388057584},{"$f":"HLOOKUP(AD389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5054655.7355818739},{"$f":"HLOOKUP(AE389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5155748.8502935125},{"$f":"HLOOKUP(AF389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5258863.8272993825},{"$f":"HLOOKUP(AG389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5364041.1038453691},{"$f":"HLOOKUP(AH389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5471321.9259222774},{"$f":"HLOOKUP(AI389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5580748.3644407233},{"$f":"HLOOKUP(AJ389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5692363.3317295359},{"$f":"HLOOKUP(AK389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5806210.5983641278},{"$f":"HLOOKUP(AL389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5922334.8103314107},{"$f":"HLOOKUP(AM389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6040781.50653804},{"$f":"HLOOKUP(AN389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6161597.1366688022},{"$f":"HLOOKUP(AO389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6284829.0794021767},{"$f":"HLOOKUP(AP389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6410525.6609902205},{"$f":"HLOOKUP(AQ389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6538736.1742100269},{"$f":"HLOOKUP(AR389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6669510.8976942264},{"$f":"HLOOKUP(AS389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6802901.1156481113},{"$f":"HLOOKUP(AT389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6938959.1379610738},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX402:BQ402))","v":5998544.150345928},{"$f":"HLOOKUP(AX389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5155748.8502935125},{"$f":"HLOOKUP(AY389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5258863.8272993825},{"$f":"HLOOKUP(AZ389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5364041.1038453691},{"$f":"HLOOKUP(BA389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5471321.9259222774},{"$f":"HLOOKUP(BB389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5580748.3644407233},{"$f":"HLOOKUP(BC389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5692363.3317295359},{"$f":"HLOOKUP(BD389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5806210.5983641278},{"$f":"HLOOKUP(BE389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5922334.8103314107},{"$f":"HLOOKUP(BF389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6040781.50653804},{"$f":"HLOOKUP(BG389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6161597.1366688022},{"$f":"HLOOKUP(BH389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6284829.0794021767},{"$f":"HLOOKUP(BI389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6410525.6609902205},{"$f":"HLOOKUP(BJ389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6538736.1742100269},{"$f":"HLOOKUP(BK389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6669510.8976942264},{"$f":"HLOOKUP(BL389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6802901.1156481113},{"$f":"HLOOKUP(BM389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6938959.1379610738},{"$f":"HLOOKUP(BN389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":7077738.3207202945},{"$f":"HLOOKUP(BO389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":7219293.0871347003},{"$f":"HLOOKUP(BP389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":7363678.9488773942},{"$f":"HLOOKUP(BQ389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":7510952.5278549409},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU402:CN402))","v":6365703.0407003006},{"$f":"HLOOKUP(BU389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5471321.9259222774},{"$f":"HLOOKUP(BV389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5580748.3644407233},{"$f":"HLOOKUP(BW389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5692363.3317295359},{"$f":"HLOOKUP(BX389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5806210.5983641278},{"$f":"HLOOKUP(BY389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":5922334.8103314107},{"$f":"HLOOKUP(BZ389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6040781.50653804},{"$f":"HLOOKUP(CA389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6161597.1366688022},{"$f":"HLOOKUP(CB389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6284829.0794021767},{"$f":"HLOOKUP(CC389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6410525.6609902205},{"$f":"HLOOKUP(CD389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6538736.1742100269},{"$f":"HLOOKUP(CE389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6669510.8976942264},{"$f":"HLOOKUP(CF389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6802901.1156481113},{"$f":"HLOOKUP(CG389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6938959.1379610738},{"$f":"HLOOKUP(CH389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":7077738.3207202945},{"$f":"HLOOKUP(CI389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":7219293.0871347003},{"$f":"HLOOKUP(CJ389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":7363678.9488773942},{"$f":"HLOOKUP(CK389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":7510952.5278549409},{"$f":"HLOOKUP(CL389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":7661171.5784120411},{"$f":"HLOOKUP(CM389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":7814395.0099802837},{"$f":"HLOOKUP(CN389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":7970682.9101798888},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR402:DK402))","v":7028250.5261090733},{"$f":"HLOOKUP(CR389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6040781.50653804},{"$f":"HLOOKUP(CS389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6161597.1366688022},{"$f":"HLOOKUP(CT389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6284829.0794021767},{"$f":"HLOOKUP(CU389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6410525.6609902205},{"$f":"HLOOKUP(CV389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6538736.1742100269},{"$f":"HLOOKUP(CW389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6669510.8976942264},{"$f":"HLOOKUP(CX389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6802901.1156481113},{"$f":"HLOOKUP(CY389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":6938959.1379610738},{"$f":"HLOOKUP(CZ389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":7077738.3207202945},{"$f":"HLOOKUP(DA389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":7219293.0871347003},{"$f":"HLOOKUP(DB389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":7363678.9488773942},{"$f":"HLOOKUP(DC389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":7510952.5278549409},{"$f":"HLOOKUP(DD389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":7661171.5784120411},{"$f":"HLOOKUP(DE389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":7814395.0099802837},{"$f":"HLOOKUP(DF389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":7970682.9101798888},{"$f":"HLOOKUP(DG389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":8130096.5683834869},{"$f":"HLOOKUP(DH389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":8292698.4997511553},{"$f":"HLOOKUP(DI389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":8458552.469746178},{"$f":"HLOOKUP(DJ389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":8627723.5191411022},{"$f":"HLOOKUP(DK389,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$16)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D396*1000","v":8800277.9895239249}]
[null,"Fuel Transport",8030341.3418523511,{"$f":"($D395/1000*$D396*24*HLOOKUP(D389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6815541.6184553923},{"$f":"($D395/1000*$D396*24*HLOOKUP(E389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6815541.6184553923},{"$f":"($D395/1000*$D396*24*HLOOKUP(F389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7497095.7803009329},{"$f":"($D395/1000*$D396*24*HLOOKUP(G389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7497095.7803009329},{"$f":"($D395/1000*$D396*24*HLOOKUP(H389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7497095.7803009329},{"$f":"($D395/1000*$D396*24*HLOOKUP(I389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7497095.7803009329},{"$f":"($D395/1000*$D396*24*HLOOKUP(J389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7497095.7803009329},{"$f":"($D395/1000*$D396*24*HLOOKUP(K389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8246805.3583310256},{"$f":"($D395/1000*$D396*24*HLOOKUP(L389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8246805.3583310256},{"$f":"($D395/1000*$D396*24*HLOOKUP(M389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8246805.3583310256},{"$f":"($D395/1000*$D396*24*HLOOKUP(N389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8246805.3583310256},{"$f":"($D395/1000*$D396*24*HLOOKUP(O389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8246805.3583310256},{"$f":"($D395/1000*$D396*24*HLOOKUP(P389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9071485.8941641301},{"$f":"($D395/1000*$D396*24*HLOOKUP(Q389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9071485.8941641301},{"$f":"($D395/1000*$D396*24*HLOOKUP(R389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9071485.8941641301},{"$f":"($D395/1000*$D396*24*HLOOKUP(S389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9071485.8941641301},{"$f":"($D395/1000*$D396*24*HLOOKUP(T389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9071485.8941641301},{"$f":"($D395/1000*$D396*24*HLOOKUP(U389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},{"$f":"($D395/1000*$D396*24*HLOOKUP(V389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},{"$f":"($D395/1000*$D396*24*HLOOKUP(W389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},null,"Fuel Transport",8511034.2384793237,{"$f":"($D395/1000*$D396*24*HLOOKUP(AA389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7497095.7803009329},{"$f":"($D395/1000*$D396*24*HLOOKUP(AB389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7497095.7803009329},{"$f":"($D395/1000*$D396*24*HLOOKUP(AC389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7497095.7803009329},{"$f":"($D395/1000*$D396*24*HLOOKUP(AD389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7497095.7803009329},{"$f":"($D395/1000*$D396*24*HLOOKUP(AE389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8246805.3583310256},{"$f":"($D395/1000*$D396*24*HLOOKUP(AF389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8246805.3583310256},{"$f":"($D395/1000*$D396*24*HLOOKUP(AG389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8246805.3583310256},{"$f":"($D395/1000*$D396*24*HLOOKUP(AH389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8246805.3583310256},{"$f":"($D395/1000*$D396*24*HLOOKUP(AI389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8246805.3583310256},{"$f":"($D395/1000*$D396*24*HLOOKUP(AJ389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9071485.8941641301},{"$f":"($D395/1000*$D396*24*HLOOKUP(AK389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9071485.8941641301},{"$f":"($D395/1000*$D396*24*HLOOKUP(AL389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9071485.8941641301},{"$f":"($D395/1000*$D396*24*HLOOKUP(AM389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9071485.8941641301},{"$f":"($D395/1000*$D396*24*HLOOKUP(AN389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9071485.8941641301},{"$f":"($D395/1000*$D396*24*HLOOKUP(AO389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},{"$f":"($D395/1000*$D396*24*HLOOKUP(AP389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},{"$f":"($D395/1000*$D396*24*HLOOKUP(AQ389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},{"$f":"($D395/1000*$D396*24*HLOOKUP(AR389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},{"$f":"($D395/1000*$D396*24*HLOOKUP(AS389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},{"$f":"($D395/1000*$D396*24*HLOOKUP(AT389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10976497.931938598},null,"Fuel Transport",9201868.1812623236,{"$f":"($D395/1000*$D396*24*HLOOKUP(AX389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8246805.3583310256},{"$f":"($D395/1000*$D396*24*HLOOKUP(AY389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8246805.3583310256},{"$f":"($D395/1000*$D396*24*HLOOKUP(AZ389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8246805.3583310256},{"$f":"($D395/1000*$D396*24*HLOOKUP(BA389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8246805.3583310256},{"$f":"($D395/1000*$D396*24*HLOOKUP(BB389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8246805.3583310256},{"$f":"($D395/1000*$D396*24*HLOOKUP(BC389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9071485.8941641301},{"$f":"($D395/1000*$D396*24*HLOOKUP(BD389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9071485.8941641301},{"$f":"($D395/1000*$D396*24*HLOOKUP(BE389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9071485.8941641301},{"$f":"($D395/1000*$D396*24*HLOOKUP(BF389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9071485.8941641301},{"$f":"($D395/1000*$D396*24*HLOOKUP(BG389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9071485.8941641301},{"$f":"($D395/1000*$D396*24*HLOOKUP(BH389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},{"$f":"($D395/1000*$D396*24*HLOOKUP(BI389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},{"$f":"($D395/1000*$D396*24*HLOOKUP(BJ389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},{"$f":"($D395/1000*$D396*24*HLOOKUP(BK389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},{"$f":"($D395/1000*$D396*24*HLOOKUP(BL389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},{"$f":"($D395/1000*$D396*24*HLOOKUP(BM389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10976497.931938598},{"$f":"($D395/1000*$D396*24*HLOOKUP(BN389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10976497.931938598},{"$f":"($D395/1000*$D396*24*HLOOKUP(BO389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10976497.931938598},{"$f":"($D395/1000*$D396*24*HLOOKUP(BP389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10976497.931938598},{"$f":"($D395/1000*$D396*24*HLOOKUP(BQ389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10976497.931938598},null,"Fuel Transport",9716713.0236413516,{"$f":"($D395/1000*$D396*24*HLOOKUP(BU389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8246805.3583310256},{"$f":"($D395/1000*$D396*24*HLOOKUP(BV389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8246805.3583310256},{"$f":"($D395/1000*$D396*24*HLOOKUP(BW389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9071485.8941641301},{"$f":"($D395/1000*$D396*24*HLOOKUP(BX389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9071485.8941641301},{"$f":"($D395/1000*$D396*24*HLOOKUP(BY389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9071485.8941641301},{"$f":"($D395/1000*$D396*24*HLOOKUP(BZ389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9071485.8941641301},{"$f":"($D395/1000*$D396*24*HLOOKUP(CA389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9071485.8941641301},{"$f":"($D395/1000*$D396*24*HLOOKUP(CB389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},{"$f":"($D395/1000*$D396*24*HLOOKUP(CC389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},{"$f":"($D395/1000*$D396*24*HLOOKUP(CD389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},{"$f":"($D395/1000*$D396*24*HLOOKUP(CE389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},{"$f":"($D395/1000*$D396*24*HLOOKUP(CF389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},{"$f":"($D395/1000*$D396*24*HLOOKUP(CG389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10976497.931938598},{"$f":"($D395/1000*$D396*24*HLOOKUP(CH389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10976497.931938598},{"$f":"($D395/1000*$D396*24*HLOOKUP(CI389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10976497.931938598},{"$f":"($D395/1000*$D396*24*HLOOKUP(CJ389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10976497.931938598},{"$f":"($D395/1000*$D396*24*HLOOKUP(CK389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10976497.931938598},{"$f":"($D395/1000*$D396*24*HLOOKUP(CL389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12074147.72513246},{"$f":"($D395/1000*$D396*24*HLOOKUP(CM389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12074147.72513246},{"$f":"($D395/1000*$D396*24*HLOOKUP(CN389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12074147.72513246},null,"Fuel Transport",10688384.326005483,{"$f":"($D395/1000*$D396*24*HLOOKUP(CR389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9071485.8941641301},{"$f":"($D395/1000*$D396*24*HLOOKUP(CS389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9071485.8941641301},{"$f":"($D395/1000*$D396*24*HLOOKUP(CT389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},{"$f":"($D395/1000*$D396*24*HLOOKUP(CU389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},{"$f":"($D395/1000*$D396*24*HLOOKUP(CV389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},{"$f":"($D395/1000*$D396*24*HLOOKUP(CW389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},{"$f":"($D395/1000*$D396*24*HLOOKUP(CX389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9978634.4835805446},{"$f":"($D395/1000*$D396*24*HLOOKUP(CY389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10976497.931938598},{"$f":"($D395/1000*$D396*24*HLOOKUP(CZ389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10976497.931938598},{"$f":"($D395/1000*$D396*24*HLOOKUP(DA389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10976497.931938598},{"$f":"($D395/1000*$D396*24*HLOOKUP(DB389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10976497.931938598},{"$f":"($D395/1000*$D396*24*HLOOKUP(DC389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10976497.931938598},{"$f":"($D395/1000*$D396*24*HLOOKUP(DD389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12074147.72513246},{"$f":"($D395/1000*$D396*24*HLOOKUP(DE389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12074147.72513246},{"$f":"($D395/1000*$D396*24*HLOOKUP(DF389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12074147.72513246},{"$f":"($D395/1000*$D396*24*HLOOKUP(DG389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12074147.72513246},{"$f":"($D395/1000*$D396*24*HLOOKUP(DH389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":12074147.72513246},{"$f":"($D395/1000*$D396*24*HLOOKUP(DI389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13281562.497645704},{"$f":"($D395/1000*$D396*24*HLOOKUP(DJ389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13281562.497645704},{"$f":"($D395/1000*$D396*24*HLOOKUP(DK389,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":13281562.497645704}]
[null,"Capital Recovery & Taxes",39541345.68052949,{"$f":"VLOOKUP(D388,Assumptions!$A$4:$E$53,4,FALSE)*$D399*1000000","v":49905508.625775203},{"$f":"VLOOKUP(E388,Assumptions!$A$4:$E$53,4,FALSE)*$D399*1000000","v":48484951.485879853},{"$f":"VLOOKUP(F388,Assumptions!$A$4:$E$53,4,FALSE)*$D399*1000000","v":46963965.573970623},{"$f":"VLOOKUP(G388,Assumptions!$A$4:$E$53,4,FALSE)*$D399*1000000","v":45478685.383258961},{"$f":"VLOOKUP(H388,Assumptions!$A$4:$E$53,4,FALSE)*$D399*1000000","v":44026435.557113342},{"$f":"VLOOKUP(I388,Assumptions!$A$4:$E$53,4,FALSE)*$D399*1000000","v":42604780.835010186},{"$f":"VLOOKUP(J388,Assumptions!$A$4:$E$53,4,FALSE)*$D399*1000000","v":41211423.154201947},{"$f":"VLOOKUP(K388,Assumptions!$A$4:$E$53,4,FALSE)*$D399*1000000","v":39844235.949160978},{"$f":"VLOOKUP(L388,Assumptions!$A$4:$E$53,4,FALSE)*$D399*1000000","v":38491763.205593348},{"$f":"VLOOKUP(M388,Assumptions!$A$4:$E$53,4,FALSE)*$D399*1000000","v":37141417.027553342},{"$f":"VLOOKUP(N388,Assumptions!$A$4:$E$53,4,FALSE)*$D399*1000000","v":35791070.849513337},{"$f":"VLOOKUP(O388,Assumptions!$A$4:$E$53,4,FALSE)*$D399*1000000","v":34440724.671473332},{"$f":"VLOOKUP(P388,Assumptions!$A$4:$E$53,4,FALSE)*$D399*1000000","v":33090378.493433319},{"$f":"VLOOKUP(Q388,Assumptions!$A$4:$E$53,4,FALSE)*$D399*1000000","v":31740032.31539331},{"$f":"VLOOKUP(R388,Assumptions!$A$4:$E$53,4,FALSE)*$D399*1000000","v":30389686.137353305},{"$f":"VLOOKUP(S388,Assumptions!$A$4:$E$53,4,FALSE)*$D399*1000000","v":29039339.959313307},{"$f":"VLOOKUP(T388,Assumptions!$A$4:$E$53,4,FALSE)*$D399*1000000","v":27688993.781273302},{"$f":"VLOOKUP(U388,Assumptions!$A$4:$E$53,4,FALSE)*$D399*1000000","v":26338647.6032333},{"$f":"VLOOKUP(V388,Assumptions!$A$4:$E$53,4,FALSE)*$D399*1000000","v":24988301.425193291},{"$f":"VLOOKUP(W388,Assumptions!$A$4:$E$53,4,FALSE)*$D399*1000000","v":23637955.247153297},null,"Capital Recovery & Taxes",41335310.355667681,{"$f":"VLOOKUP(AA388,Assumptions!$A$4:$E$53,4,FALSE)*$AA399*1000000","v":52169688.512134731},{"$f":"VLOOKUP(AB388,Assumptions!$A$4:$E$53,4,FALSE)*$AA399*1000000","v":50684681.635283612},{"$f":"VLOOKUP(AC388,Assumptions!$A$4:$E$53,4,FALSE)*$AA399*1000000","v":49094689.599521309},{"$f":"VLOOKUP(AD388,Assumptions!$A$4:$E$53,4,FALSE)*$AA399*1000000","v":47542023.22988829},{"$f":"VLOOKUP(AE388,Assumptions!$A$4:$E$53,4,FALSE)*$AA399*1000000","v":46023885.790593892},{"$f":"VLOOKUP(AF388,Assumptions!$A$4:$E$53,4,FALSE)*$AA399*1000000","v":44537731.53495685},{"$f":"VLOOKUP(AG388,Assumptions!$A$4:$E$53,4,FALSE)*$AA399*1000000","v":43081158.138644174},{"$f":"VLOOKUP(AH388,Assumptions!$A$4:$E$53,4,FALSE)*$AA399*1000000","v":41651942.555258162},{"$f":"VLOOKUP(AI388,Assumptions!$A$4:$E$53,4,FALSE)*$AA399*1000000","v":40238109.018720798},{"$f":"VLOOKUP(AJ388,Assumptions!$A$4:$E$53,4,FALSE)*$AA399*1000000","v":38826498.528581157},{"$f":"VLOOKUP(AK388,Assumptions!$A$4:$E$53,4,FALSE)*$AA399*1000000","v":37414888.038441509},{"$f":"VLOOKUP(AL388,Assumptions!$A$4:$E$53,4,FALSE)*$AA399*1000000","v":36003277.548301876},{"$f":"VLOOKUP(AM388,Assumptions!$A$4:$E$53,4,FALSE)*$AA399*1000000","v":34591667.05816222},{"$f":"VLOOKUP(AN388,Assumptions!$A$4:$E$53,4,FALSE)*$AA399*1000000","v":33180056.568022572},{"$f":"VLOOKUP(AO388,Assumptions!$A$4:$E$53,4,FALSE)*$AA399*1000000","v":31768446.077882931},{"$f":"VLOOKUP(AP388,Assumptions!$A$4:$E$53,4,FALSE)*$AA399*1000000","v":30356835.587743293},{"$f":"VLOOKUP(AQ388,Assumptions!$A$4:$E$53,4,FALSE)*$AA399*1000000","v":28945225.097603649},{"$f":"VLOOKUP(AR388,Assumptions!$A$4:$E$53,4,FALSE)*$AA399*1000000","v":27533614.607464012},{"$f":"VLOOKUP(AS388,Assumptions!$A$4:$E$53,4,FALSE)*$AA399*1000000","v":26122004.117324367},{"$f":"VLOOKUP(AT388,Assumptions!$A$4:$E$53,4,FALSE)*$AA399*1000000","v":24710393.627184734},null,"Capital Recovery & Taxes",43854504.944125034,{"$f":"VLOOKUP(AX388,Assumptions!$A$4:$E$53,4,FALSE)*$AX399*1000000","v":55349187.972775795},{"$f":"VLOOKUP(AY388,Assumptions!$A$4:$E$53,4,FALSE)*$AX399*1000000","v":53773676.845302232},{"$f":"VLOOKUP(AZ388,Assumptions!$A$4:$E$53,4,FALSE)*$AX399*1000000","v":52086782.202598855},{"$f":"VLOOKUP(BA388,Assumptions!$A$4:$E$53,4,FALSE)*$AX399*1000000","v":50439488.051478215},{"$f":"VLOOKUP(BB388,Assumptions!$A$4:$E$53,4,FALSE)*$AX399*1000000","v":48828827.208132967},{"$f":"VLOOKUP(BC388,Assumptions!$A$4:$E$53,4,FALSE)*$AX399*1000000","v":47252098.774482027},{"$f":"VLOOKUP(BD388,Assumptions!$A$4:$E$53,4,FALSE)*$AX399*1000000","v":45706754.01571656},{"$f":"VLOOKUP(BE388,Assumptions!$A$4:$E$53,4,FALSE)*$AX399*1000000","v":44190434.401117876},{"$f":"VLOOKUP(BF388,Assumptions!$A$4:$E$53,4,FALSE)*$AX399*1000000","v":42690434.297459632},{"$f":"VLOOKUP(BG388,Assumptions!$A$4:$E$53,4,FALSE)*$AX399*1000000","v":41192792.72452005},{"$f":"VLOOKUP(BH388,Assumptions!$A$4:$E$53,4,FALSE)*$AX399*1000000","v":39695151.151580475},{"$f":"VLOOKUP(BI388,Assumptions!$A$4:$E$53,4,FALSE)*$AX399*1000000","v":38197509.578640901},{"$f":"VLOOKUP(BJ388,Assumptions!$A$4:$E$53,4,FALSE)*$AX399*1000000","v":36699868.005701318},{"$f":"VLOOKUP(BK388,Assumptions!$A$4:$E$53,4,FALSE)*$AX399*1000000","v":35202226.432761736},{"$f":"VLOOKUP(BL388,Assumptions!$A$4:$E$53,4,FALSE)*$AX399*1000000","v":33704584.859822154},{"$f":"VLOOKUP(BM388,Assumptions!$A$4:$E$53,4,FALSE)*$AX399*1000000","v":32206943.286882583},{"$f":"VLOOKUP(BN388,Assumptions!$A$4:$E$53,4,FALSE)*$AX399*1000000","v":30709301.713943005},{"$f":"VLOOKUP(BO388,Assumptions!$A$4:$E$53,4,FALSE)*$AX399*1000000","v":29211660.141003434},{"$f":"VLOOKUP(BP388,Assumptions!$A$4:$E$53,4,FALSE)*$AX399*1000000","v":27714018.568063851},{"$f":"VLOOKUP(BQ388,Assumptions!$A$4:$E$53,4,FALSE)*$AX399*1000000","v":26216376.995124284},null,"Capital Recovery & Taxes",45844154.799521141,{"$f":"VLOOKUP(BU388,Assumptions!$A$4:$E$53,4,FALSE)*$BU399*1000000","v":57860343.987115383},{"$f":"VLOOKUP(BV388,Assumptions!$A$4:$E$53,4,FALSE)*$BU399*1000000","v":56213352.962857075},{"$f":"VLOOKUP(BW388,Assumptions!$A$4:$E$53,4,FALSE)*$BU399*1000000","v":54449925.02702453},{"$f":"VLOOKUP(BX388,Assumptions!$A$4:$E$53,4,FALSE)*$BU399*1000000","v":52727894.230860278},{"$f":"VLOOKUP(BY388,Assumptions!$A$4:$E$53,4,FALSE)*$BU399*1000000","v":51044158.771392077},{"$f":"VLOOKUP(BZ388,Assumptions!$A$4:$E$53,4,FALSE)*$BU399*1000000","v":49395895.212581031},{"$f":"VLOOKUP(CA388,Assumptions!$A$4:$E$53,4,FALSE)*$BU399*1000000","v":47780439.185207419},{"$f":"VLOOKUP(CB388,Assumptions!$A$4:$E$53,4,FALSE)*$BU399*1000000","v":46195325.153575309},{"$f":"VLOOKUP(CC388,Assumptions!$A$4:$E$53,4,FALSE)*$BU399*1000000","v":44627271.038290657},{"$f":"VLOOKUP(CD388,Assumptions!$A$4:$E$53,4,FALSE)*$BU399*1000000","v":43061682.458701909},{"$f":"VLOOKUP(CE388,Assumptions!$A$4:$E$53,4,FALSE)*$BU399*1000000","v":41496093.879113168},{"$f":"VLOOKUP(CF388,Assumptions!$A$4:$E$53,4,FALSE)*$BU399*1000000","v":39930505.299524419},{"$f":"VLOOKUP(CG388,Assumptions!$A$4:$E$53,4,FALSE)*$BU399*1000000","v":38364916.71993567},{"$f":"VLOOKUP(CH388,Assumptions!$A$4:$E$53,4,FALSE)*$BU399*1000000","v":36799328.140346922},{"$f":"VLOOKUP(CI388,Assumptions!$A$4:$E$53,4,FALSE)*$BU399*1000000","v":35233739.560758173},{"$f":"VLOOKUP(CJ388,Assumptions!$A$4:$E$53,4,FALSE)*$BU399*1000000","v":33668150.98116944},{"$f":"VLOOKUP(CK388,Assumptions!$A$4:$E$53,4,FALSE)*$BU399*1000000","v":32102562.401580691},{"$f":"VLOOKUP(CL388,Assumptions!$A$4:$E$53,4,FALSE)*$BU399*1000000","v":30536973.821991954},{"$f":"VLOOKUP(CM388,Assumptions!$A$4:$E$53,4,FALSE)*$BU399*1000000","v":28971385.242403205},{"$f":"VLOOKUP(CN388,Assumptions!$A$4:$E$53,4,FALSE)*$BU399*1000000","v":27405796.662814472},null,"Capital Recovery & Taxes",49362850.773018382,{"$f":"VLOOKUP(CR388,Assumptions!$A$4:$E$53,4,FALSE)*$CR399*1000000","v":62301323.656234607},{"$f":"VLOOKUP(CS388,Assumptions!$A$4:$E$53,4,FALSE)*$CR399*1000000","v":60527920.427175336},{"$f":"VLOOKUP(CT388,Assumptions!$A$4:$E$53,4,FALSE)*$CR399*1000000","v":58629143.354588039},{"$f":"VLOOKUP(CU388,Assumptions!$A$4:$E$53,4,FALSE)*$CR399*1000000","v":56774940.793992773},{"$f":"VLOOKUP(CV388,Assumptions!$A$4:$E$53,4,FALSE)*$CR399*1000000","v":54961972.868410327},{"$f":"VLOOKUP(CW388,Assumptions!$A$4:$E$53,4,FALSE)*$CR399*1000000","v":53187199.433410853},{"$f":"VLOOKUP(CX388,Assumptions!$A$4:$E$53,4,FALSE)*$CR399*1000000","v":51447751.62030711},{"$f":"VLOOKUP(CY388,Assumptions!$A$4:$E$53,4,FALSE)*$CR399*1000000","v":49740974.65508993},{"$f":"VLOOKUP(CZ388,Assumptions!$A$4:$E$53,4,FALSE)*$CR399*1000000","v":48052567.013258517},{"$f":"VLOOKUP(DA388,Assumptions!$A$4:$E$53,4,FALSE)*$CR399*1000000","v":46366814.145436242},{"$f":"VLOOKUP(DB388,Assumptions!$A$4:$E$53,4,FALSE)*$CR399*1000000","v":44681061.277613968},{"$f":"VLOOKUP(DC388,Assumptions!$A$4:$E$53,4,FALSE)*$CR399*1000000","v":42995308.409791701},{"$f":"VLOOKUP(DD388,Assumptions!$A$4:$E$53,4,FALSE)*$CR399*1000000","v":41309555.541969419},{"$f":"VLOOKUP(DE388,Assumptions!$A$4:$E$53,4,FALSE)*$CR399*1000000","v":39623802.674147137},{"$f":"VLOOKUP(DF388,Assumptions!$A$4:$E$53,4,FALSE)*$CR399*1000000","v":37938049.806324862},{"$f":"VLOOKUP(DG388,Assumptions!$A$4:$E$53,4,FALSE)*$CR399*1000000","v":36252296.938502595},{"$f":"VLOOKUP(DH388,Assumptions!$A$4:$E$53,4,FALSE)*$CR399*1000000","v":34566544.07068032},{"$f":"VLOOKUP(DI388,Assumptions!$A$4:$E$53,4,FALSE)*$CR399*1000000","v":32880791.202858049},{"$f":"VLOOKUP(DJ388,Assumptions!$A$4:$E$53,4,FALSE)*$CR399*1000000","v":31195038.335035771},{"$f":"VLOOKUP(DK388,Assumptions!$A$4:$E$53,4,FALSE)*$CR399*1000000","v":29509285.467213511}]
[null,"Transmission",0,{"$f":"VLOOKUP(D388,Assumptions!$A$4:$E$53,5,FALSE)*$E399*1000000","v":0},{"$f":"VLOOKUP(E388,Assumptions!$A$4:$E$53,5,FALSE)*$E399*1000000","v":0},{"$f":"VLOOKUP(F388,Assumptions!$A$4:$E$53,5,FALSE)*$E399*1000000","v":0},{"$f":"VLOOKUP(G388,Assumptions!$A$4:$E$53,5,FALSE)*$E399*1000000","v":0},{"$f":"VLOOKUP(H388,Assumptions!$A$4:$E$53,5,FALSE)*$E399*1000000","v":0},{"$f":"VLOOKUP(I388,Assumptions!$A$4:$E$53,5,FALSE)*$E399*1000000","v":0},{"$f":"VLOOKUP(J388,Assumptions!$A$4:$E$53,5,FALSE)*$E399*1000000","v":0},{"$f":"VLOOKUP(K388,Assumptions!$A$4:$E$53,5,FALSE)*$E399*1000000","v":0},{"$f":"VLOOKUP(L388,Assumptions!$A$4:$E$53,5,FALSE)*$E399*1000000","v":0},{"$f":"VLOOKUP(M388,Assumptions!$A$4:$E$53,5,FALSE)*$E399*1000000","v":0},{"$f":"VLOOKUP(N388,Assumptions!$A$4:$E$53,5,FALSE)*$E399*1000000","v":0},{"$f":"VLOOKUP(O388,Assumptions!$A$4:$E$53,5,FALSE)*$E399*1000000","v":0},{"$f":"VLOOKUP(P388,Assumptions!$A$4:$E$53,5,FALSE)*$E399*1000000","v":0},{"$f":"VLOOKUP(Q388,Assumptions!$A$4:$E$53,5,FALSE)*$E399*1000000","v":0},{"$f":"VLOOKUP(R388,Assumptions!$A$4:$E$53,5,FALSE)*$E399*1000000","v":0},{"$f":"VLOOKUP(S388,Assumptions!$A$4:$E$53,5,FALSE)*$E399*1000000","v":0},{"$f":"VLOOKUP(T388,Assumptions!$A$4:$E$53,5,FALSE)*$E399*1000000","v":0},{"$f":"VLOOKUP(U388,Assumptions!$A$4:$E$53,5,FALSE)*$E399*1000000","v":0},{"$f":"VLOOKUP(V388,Assumptions!$A$4:$E$53,5,FALSE)*$E399*1000000","v":0},{"$f":"VLOOKUP(W388,Assumptions!$A$4:$E$53,5,FALSE)*$E399*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA388,Assumptions!$A$4:$E$53,5,FALSE)*$AB399*1000000","v":0},{"$f":"VLOOKUP(AB388,Assumptions!$A$4:$E$53,5,FALSE)*$AB399*1000000","v":0},{"$f":"VLOOKUP(AC388,Assumptions!$A$4:$E$53,5,FALSE)*$AB399*1000000","v":0},{"$f":"VLOOKUP(AD388,Assumptions!$A$4:$E$53,5,FALSE)*$AB399*1000000","v":0},{"$f":"VLOOKUP(AE388,Assumptions!$A$4:$E$53,5,FALSE)*$AB399*1000000","v":0},{"$f":"VLOOKUP(AF388,Assumptions!$A$4:$E$53,5,FALSE)*$AB399*1000000","v":0},{"$f":"VLOOKUP(AG388,Assumptions!$A$4:$E$53,5,FALSE)*$AB399*1000000","v":0},{"$f":"VLOOKUP(AH388,Assumptions!$A$4:$E$53,5,FALSE)*$AB399*1000000","v":0},{"$f":"VLOOKUP(AI388,Assumptions!$A$4:$E$53,5,FALSE)*$AB399*1000000","v":0},{"$f":"VLOOKUP(AJ388,Assumptions!$A$4:$E$53,5,FALSE)*$AB399*1000000","v":0},{"$f":"VLOOKUP(AK388,Assumptions!$A$4:$E$53,5,FALSE)*$AB399*1000000","v":0},{"$f":"VLOOKUP(AL388,Assumptions!$A$4:$E$53,5,FALSE)*$AB399*1000000","v":0},{"$f":"VLOOKUP(AM388,Assumptions!$A$4:$E$53,5,FALSE)*$AB399*1000000","v":0},{"$f":"VLOOKUP(AN388,Assumptions!$A$4:$E$53,5,FALSE)*$AB399*1000000","v":0},{"$f":"VLOOKUP(AO388,Assumptions!$A$4:$E$53,5,FALSE)*$AB399*1000000","v":0},{"$f":"VLOOKUP(AP388,Assumptions!$A$4:$E$53,5,FALSE)*$AB399*1000000","v":0},{"$f":"VLOOKUP(AQ388,Assumptions!$A$4:$E$53,5,FALSE)*$AB399*1000000","v":0},{"$f":"VLOOKUP(AR388,Assumptions!$A$4:$E$53,5,FALSE)*$AB399*1000000","v":0},{"$f":"VLOOKUP(AS388,Assumptions!$A$4:$E$53,5,FALSE)*$AB399*1000000","v":0},{"$f":"VLOOKUP(AT388,Assumptions!$A$4:$E$53,5,FALSE)*$AB399*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX388,Assumptions!$A$4:$E$53,5,FALSE)*$AY399*1000000","v":0},{"$f":"VLOOKUP(AY388,Assumptions!$A$4:$E$53,5,FALSE)*$AY399*1000000","v":0},{"$f":"VLOOKUP(AZ388,Assumptions!$A$4:$E$53,5,FALSE)*$AY399*1000000","v":0},{"$f":"VLOOKUP(BA388,Assumptions!$A$4:$E$53,5,FALSE)*$AY399*1000000","v":0},{"$f":"VLOOKUP(BB388,Assumptions!$A$4:$E$53,5,FALSE)*$AY399*1000000","v":0},{"$f":"VLOOKUP(BC388,Assumptions!$A$4:$E$53,5,FALSE)*$AY399*1000000","v":0},{"$f":"VLOOKUP(BD388,Assumptions!$A$4:$E$53,5,FALSE)*$AY399*1000000","v":0},{"$f":"VLOOKUP(BE388,Assumptions!$A$4:$E$53,5,FALSE)*$AY399*1000000","v":0},{"$f":"VLOOKUP(BF388,Assumptions!$A$4:$E$53,5,FALSE)*$AY399*1000000","v":0},{"$f":"VLOOKUP(BG388,Assumptions!$A$4:$E$53,5,FALSE)*$AY399*1000000","v":0},{"$f":"VLOOKUP(BH388,Assumptions!$A$4:$E$53,5,FALSE)*$AY399*1000000","v":0},{"$f":"VLOOKUP(BI388,Assumptions!$A$4:$E$53,5,FALSE)*$AY399*1000000","v":0},{"$f":"VLOOKUP(BJ388,Assumptions!$A$4:$E$53,5,FALSE)*$AY399*1000000","v":0},{"$f":"VLOOKUP(BK388,Assumptions!$A$4:$E$53,5,FALSE)*$AY399*1000000","v":0},{"$f":"VLOOKUP(BL388,Assumptions!$A$4:$E$53,5,FALSE)*$AY399*1000000","v":0},{"$f":"VLOOKUP(BM388,Assumptions!$A$4:$E$53,5,FALSE)*$AY399*1000000","v":0},{"$f":"VLOOKUP(BN388,Assumptions!$A$4:$E$53,5,FALSE)*$AY399*1000000","v":0},{"$f":"VLOOKUP(BO388,Assumptions!$A$4:$E$53,5,FALSE)*$AY399*1000000","v":0},{"$f":"VLOOKUP(BP388,Assumptions!$A$4:$E$53,5,FALSE)*$AY399*1000000","v":0},{"$f":"VLOOKUP(BQ388,Assumptions!$A$4:$E$53,5,FALSE)*$AY399*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU388,Assumptions!$A$4:$E$53,5,FALSE)*$BV399*1000000","v":0},{"$f":"VLOOKUP(BV388,Assumptions!$A$4:$E$53,5,FALSE)*$BV399*1000000","v":0},{"$f":"VLOOKUP(BW388,Assumptions!$A$4:$E$53,5,FALSE)*$BV399*1000000","v":0},{"$f":"VLOOKUP(BX388,Assumptions!$A$4:$E$53,5,FALSE)*$BV399*1000000","v":0},{"$f":"VLOOKUP(BY388,Assumptions!$A$4:$E$53,5,FALSE)*$BV399*1000000","v":0},{"$f":"VLOOKUP(BZ388,Assumptions!$A$4:$E$53,5,FALSE)*$BV399*1000000","v":0},{"$f":"VLOOKUP(CA388,Assumptions!$A$4:$E$53,5,FALSE)*$BV399*1000000","v":0},{"$f":"VLOOKUP(CB388,Assumptions!$A$4:$E$53,5,FALSE)*$BV399*1000000","v":0},{"$f":"VLOOKUP(CC388,Assumptions!$A$4:$E$53,5,FALSE)*$BV399*1000000","v":0},{"$f":"VLOOKUP(CD388,Assumptions!$A$4:$E$53,5,FALSE)*$BV399*1000000","v":0},{"$f":"VLOOKUP(CE388,Assumptions!$A$4:$E$53,5,FALSE)*$BV399*1000000","v":0},{"$f":"VLOOKUP(CF388,Assumptions!$A$4:$E$53,5,FALSE)*$BV399*1000000","v":0},{"$f":"VLOOKUP(CG388,Assumptions!$A$4:$E$53,5,FALSE)*$BV399*1000000","v":0},{"$f":"VLOOKUP(CH388,Assumptions!$A$4:$E$53,5,FALSE)*$BV399*1000000","v":0},{"$f":"VLOOKUP(CI388,Assumptions!$A$4:$E$53,5,FALSE)*$BV399*1000000","v":0},{"$f":"VLOOKUP(CJ388,Assumptions!$A$4:$E$53,5,FALSE)*$BV399*1000000","v":0},{"$f":"VLOOKUP(CK388,Assumptions!$A$4:$E$53,5,FALSE)*$BV399*1000000","v":0},{"$f":"VLOOKUP(CL388,Assumptions!$A$4:$E$53,5,FALSE)*$BV399*1000000","v":0},{"$f":"VLOOKUP(CM388,Assumptions!$A$4:$E$53,5,FALSE)*$BV399*1000000","v":0},{"$f":"VLOOKUP(CN388,Assumptions!$A$4:$E$53,5,FALSE)*$BV399*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR388,Assumptions!$A$4:$E$53,5,FALSE)*$CS399*1000000","v":0},{"$f":"VLOOKUP(CS388,Assumptions!$A$4:$E$53,5,FALSE)*$CS399*1000000","v":0},{"$f":"VLOOKUP(CT388,Assumptions!$A$4:$E$53,5,FALSE)*$CS399*1000000","v":0},{"$f":"VLOOKUP(CU388,Assumptions!$A$4:$E$53,5,FALSE)*$CS399*1000000","v":0},{"$f":"VLOOKUP(CV388,Assumptions!$A$4:$E$53,5,FALSE)*$CS399*1000000","v":0},{"$f":"VLOOKUP(CW388,Assumptions!$A$4:$E$53,5,FALSE)*$CS399*1000000","v":0},{"$f":"VLOOKUP(CX388,Assumptions!$A$4:$E$53,5,FALSE)*$CS399*1000000","v":0},{"$f":"VLOOKUP(CY388,Assumptions!$A$4:$E$53,5,FALSE)*$CS399*1000000","v":0},{"$f":"VLOOKUP(CZ388,Assumptions!$A$4:$E$53,5,FALSE)*$CS399*1000000","v":0},{"$f":"VLOOKUP(DA388,Assumptions!$A$4:$E$53,5,FALSE)*$CS399*1000000","v":0},{"$f":"VLOOKUP(DB388,Assumptions!$A$4:$E$53,5,FALSE)*$CS399*1000000","v":0},{"$f":"VLOOKUP(DC388,Assumptions!$A$4:$E$53,5,FALSE)*$CS399*1000000","v":0},{"$f":"VLOOKUP(DD388,Assumptions!$A$4:$E$53,5,FALSE)*$CS399*1000000","v":0},{"$f":"VLOOKUP(DE388,Assumptions!$A$4:$E$53,5,FALSE)*$CS399*1000000","v":0},{"$f":"VLOOKUP(DF388,Assumptions!$A$4:$E$53,5,FALSE)*$CS399*1000000","v":0},{"$f":"VLOOKUP(DG388,Assumptions!$A$4:$E$53,5,FALSE)*$CS399*1000000","v":0},{"$f":"VLOOKUP(DH388,Assumptions!$A$4:$E$53,5,FALSE)*$CS399*1000000","v":0},{"$f":"VLOOKUP(DI388,Assumptions!$A$4:$E$53,5,FALSE)*$CS399*1000000","v":0},{"$f":"VLOOKUP(DJ388,Assumptions!$A$4:$E$53,5,FALSE)*$CS399*1000000","v":0},{"$f":"VLOOKUP(DK388,Assumptions!$A$4:$E$53,5,FALSE)*$CS399*1000000","v":0}]
[null,"Misc Charges",429166.85532501002,{"$f":"(D402+D403)*Misc_Rev","v":366066.50987381942},368973.55007585464,394010.18105913652,397034.66568533401,400119.64000405534,403266.31380915112,406475.92109034886,434028.31549209706,437367.59090745513,440773.65183112037,444247.83397325902,447791.49975824036,478112.49333134049,481799.32321403513,485559.88969438366,489395.66750433913,493308.16087049368,526676.0040236325,530746.56212177966,534898.53138188994,null,"Misc Charges",455084.63860382879,{"$f":"(AA402+AA403)*Misc_Rev","v":397034.66568533401},400119.64000405534,403266.31380915112,406475.92109034886,434028.31549209706,437367.59090745513,440773.65183112037,444247.83397325902,447791.49975824036,478112.49333134049,481799.32321403513,485559.88969438366,489395.66750433913,493308.16087049368,526676.0040236325,530746.56212177966,534898.53138188994,539133.54002720222,543453.24884542089,580174.16175163095,null,"Misc Charges",492250.15294680157,{"$f":"(AX402+AX403)*Misc_Rev","v":434028.31549209706},437367.59090745513,440773.65183112037,444247.83397325902,447791.49975824036,478112.49333134049,481799.32321403513,485559.88969438366,489395.66750433913,493308.16087049368,526676.0040236325,530746.56212177966,534898.53138188994,539133.54002720222,543453.24884542089,580174.16175163095,584668.38680610561,589252.49636166985,593928.28810834512,598697.595689954,null,"Misc Charges",520812.96182764007,{"$f":"(BU402+BU403)*Misc_Rev","v":444247.83397325902},447791.49975824036,478112.49333134049,481799.32321403513,485559.88969438366,489395.66750433913,493308.16087049368,526676.0040236325,530746.56212177966,534898.53138188994,539133.54002720222,543453.24884542089,580174.16175163095,584668.38680610561,589252.49636166985,593928.28810834512,598697.595689954,639108.58032598509,644070.56793389108,649131.79529395513,null,"Misc Charges",573735.50305087783,{"$f":"(CR402+CR403)*Misc_Rev","v":489395.66750433913},493308.16087049368,526676.0040236325,530746.56212177966,534898.53138188994,539133.54002720222,543453.24884542089,580174.16175163095,584668.38680610561,589252.49636166985,593928.28810834512,598697.595689954,639108.58032598509,644070.56793389108,649131.79529395513,654294.24720122048,659559.94814663113,704031.88310401875,709510.31836762396,715098.32233650144]
[null,"Total Fixed Cost",52825896.400795206,{"$f":"SUM(D402:D406)","v":61575506.394104421},{"$f":"SUM(E402:E405)","v":59878650.537135243},59130781.935727552,57738896.156645015,56381908.630361095,55057421.454116881,53763174.670084752,53246790.15778552,51997432.391223758,50752263.489729732,49509198.133766636,48268278.394245081,47854227.719326988,46617728.807921566,45383506.84184885,44151607.360015482,42922076.812106237,42602111.166216023,41377461.569764055,40155325.904943869,null,"Total Fixed Cost",55422904.776962712,{"$f":"SUM(AA402:AA406)","v":64826933.951206118},{"$f":"SUM(AB402:AB405)","v":63040154.708531365},61547330.218628004,60093774.745771095,59426439.999218434,58043400.720587254,56692004.600820571,55370069.839511469,54065662.741492547,53590347.754474819,52292584.530969769,50997098.252797417,49703934.458864391,48413139.598855503,48031909.640865654,46745995.732314058,45462595.75539422,44181759.988738783,42903539.716553025,42625850.697084405,null,"Total Fixed Cost",59092995.405723087,{"$f":"SUM(AX402:AX406)","v":69185770.496892422},{"$f":"SUM(AY402:AY405)","v":67279346.030932635},65697628.664775252,64157615.335731521,62656380.930904716,62015948.000375688,60584450.50824482,59184255.105613418,57802701.698161803,56425875.755352981,55958614.714563198,54586669.723211661,53217238.66349189,51850371.814036503,50486120.459050812,50122400.356782258,48763537.966601893,47407451.160076737,46054195.448879838,44703827.454917818,null,"Total Fixed Cost",61965545.571654715,{"$f":"SUM(BU402:BU406)","v":72022719.105341941},{"$f":"SUM(BV402:BV405)","v":70040906.685628831},69213774.252918199,67605590.723388538,66037979.475887619,64508162.613283202,63013522.21604035,62458788.716558032,61016431.182861418,59579053.11649248,58144239.260387942,56712040.898753077,56280373.789835341,54853564.393005818,53429530.579831474,52008327.86198543,50590012.861374229,50272293.125536457,48859927.977515951,47450627.298126817,null,"Total Fixed Cost",67122421.238268092,{"$f":"SUM(CR402:CR406)","v":77902986.724441111},{"$f":"SUM(CS402:CS405)","v":75761003.45800826},74892606.917570755,73164100.938563541,71479343.526200891,69835344.814685628,68229287.219535768,67656431.724989593,66106803.265917405,64562605.164509542,63021238.158429958,61482758.869585238,61044874.845513918,59512345.409259878,57982880.441637211,56456541.232018545,54933390.295563936,54620906.170249932,53104324.351822577,51591125.954383142]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D410:W410))","v":9132546.6074359082},{"$f":"HLOOKUP(D389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*D390","v":7849424.0421359995},{"$f":"HLOOKUP(E389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*E390","v":8006412.5229787193},{"$f":"HLOOKUP(F389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*F390","v":8166540.7734382944},{"$f":"HLOOKUP(G389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*G390","v":8329871.5889070611},{"$f":"HLOOKUP(H389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*H390","v":8496469.0206852015},{"$f":"HLOOKUP(I389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*I390","v":8666398.4010989051},{"$f":"HLOOKUP(J389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*J390","v":8839726.3691208828},{"$f":"HLOOKUP(K389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*K390","v":9016520.8965033013},{"$f":"HLOOKUP(L389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*L390","v":9196851.3144333679},{"$f":"HLOOKUP(M389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*M390","v":9380788.3407220356},{"$f":"HLOOKUP(N389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*N390","v":9568404.1075364761},{"$f":"HLOOKUP(O389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*O390","v":9759772.1896872073},{"$f":"HLOOKUP(P389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*P390","v":9954967.6334809512},{"$f":"HLOOKUP(Q389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q390","v":10154066.98615057},{"$f":"HLOOKUP(R389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*R390","v":10357148.325873582},{"$f":"HLOOKUP(S389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*S390","v":10564291.292391054},{"$f":"HLOOKUP(T389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*T390","v":10775577.118238876},{"$f":"HLOOKUP(U389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*U390","v":10991088.660603654},{"$f":"HLOOKUP(V389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*V390","v":11210910.433815727},{"$f":"HLOOKUP(W389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*W390","v":11435128.642492043},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA410:AT410))","v":9691531.5201838445},{"$f":"HLOOKUP(AA389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA390","v":8329871.5889070611},{"$f":"HLOOKUP(AB389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB390","v":8496469.0206852015},{"$f":"HLOOKUP(AC389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC390","v":8666398.4010989051},{"$f":"HLOOKUP(AD389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD390","v":8839726.3691208828},{"$f":"HLOOKUP(AE389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE390","v":9016520.8965033013},{"$f":"HLOOKUP(AF389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF390","v":9196851.3144333679},{"$f":"HLOOKUP(AG389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG390","v":9380788.3407220356},{"$f":"HLOOKUP(AH389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH390","v":9568404.1075364761},{"$f":"HLOOKUP(AI389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI390","v":9759772.1896872073},{"$f":"HLOOKUP(AJ389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ390","v":9954967.6334809512},{"$f":"HLOOKUP(AK389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK390","v":10154066.98615057},{"$f":"HLOOKUP(AL389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL390","v":10357148.325873582},{"$f":"HLOOKUP(AM389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM390","v":10564291.292391054},{"$f":"HLOOKUP(AN389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN390","v":10775577.118238876},{"$f":"HLOOKUP(AO389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO390","v":10991088.660603654},{"$f":"HLOOKUP(AP389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP390","v":11210910.433815727},{"$f":"HLOOKUP(AQ389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ390","v":11435128.642492043},{"$f":"HLOOKUP(AR389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR390","v":11663831.215341883},{"$f":"HLOOKUP(AS389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS390","v":11897107.839648718},{"$f":"HLOOKUP(AT389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT390","v":12135049.996441696},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX410:BQ410))","v":10490425.397100681},{"$f":"HLOOKUP(AX389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX390","v":9016520.8965033013},{"$f":"HLOOKUP(AY389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY390","v":9196851.3144333679},{"$f":"HLOOKUP(AZ389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ390","v":9380788.3407220356},{"$f":"HLOOKUP(BA389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA390","v":9568404.1075364761},{"$f":"HLOOKUP(BB389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB390","v":9759772.1896872073},{"$f":"HLOOKUP(BC389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC390","v":9954967.6334809512},{"$f":"HLOOKUP(BD389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD390","v":10154066.98615057},{"$f":"HLOOKUP(BE389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE390","v":10357148.325873582},{"$f":"HLOOKUP(BF389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF390","v":10564291.292391054},{"$f":"HLOOKUP(BG389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG390","v":10775577.118238876},{"$f":"HLOOKUP(BH389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH390","v":10991088.660603654},{"$f":"HLOOKUP(BI389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI390","v":11210910.433815727},{"$f":"HLOOKUP(BJ389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ390","v":11435128.642492043},{"$f":"HLOOKUP(BK389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK390","v":11663831.215341883},{"$f":"HLOOKUP(BL389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL390","v":11897107.839648718},{"$f":"HLOOKUP(BM389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM390","v":12135049.996441696},{"$f":"HLOOKUP(BN389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN390","v":12377750.99637053},{"$f":"HLOOKUP(BO389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO390","v":12625306.016297942},{"$f":"HLOOKUP(BP389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP390","v":12877812.136623899},{"$f":"HLOOKUP(BQ389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ390","v":13135368.379356377},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU410:CN410))","v":11132523.354806419},{"$f":"HLOOKUP(BU389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU390","v":9568404.1075364761},{"$f":"HLOOKUP(BV389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV390","v":9759772.1896872073},{"$f":"HLOOKUP(BW389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW390","v":9954967.6334809512},{"$f":"HLOOKUP(BX389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX390","v":10154066.98615057},{"$f":"HLOOKUP(BY389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY390","v":10357148.325873582},{"$f":"HLOOKUP(BZ389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ390","v":10564291.292391054},{"$f":"HLOOKUP(CA389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA390","v":10775577.118238876},{"$f":"HLOOKUP(CB389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB390","v":10991088.660603654},{"$f":"HLOOKUP(CC389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC390","v":11210910.433815727},{"$f":"HLOOKUP(CD389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD390","v":11435128.642492043},{"$f":"HLOOKUP(CE389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE390","v":11663831.215341883},{"$f":"HLOOKUP(CF389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF390","v":11897107.839648718},{"$f":"HLOOKUP(CG389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG390","v":12135049.996441696},{"$f":"HLOOKUP(CH389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH390","v":12377750.99637053},{"$f":"HLOOKUP(CI389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI390","v":12625306.016297942},{"$f":"HLOOKUP(CJ389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ390","v":12877812.136623899},{"$f":"HLOOKUP(CK389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK390","v":13135368.379356377},{"$f":"HLOOKUP(CL389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL390","v":13398075.746943504},{"$f":"HLOOKUP(CM389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM390","v":13666037.261882372},{"$f":"HLOOKUP(CN389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN390","v":13939358.007120021},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR410:DK410))","v":12291205.327217435},{"$f":"HLOOKUP(CR389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR390","v":10564291.292391054},{"$f":"HLOOKUP(CS389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS390","v":10775577.118238876},{"$f":"HLOOKUP(CT389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT390","v":10991088.660603654},{"$f":"HLOOKUP(CU389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU390","v":11210910.433815727},{"$f":"HLOOKUP(CV389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV390","v":11435128.642492043},{"$f":"HLOOKUP(CW389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW390","v":11663831.215341883},{"$f":"HLOOKUP(CX389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX390","v":11897107.839648718},{"$f":"HLOOKUP(CY389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY390","v":12135049.996441696},{"$f":"HLOOKUP(CZ389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ390","v":12377750.99637053},{"$f":"HLOOKUP(DA389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA390","v":12625306.016297942},{"$f":"HLOOKUP(DB389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB390","v":12877812.136623899},{"$f":"HLOOKUP(DC389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC390","v":13135368.379356377},{"$f":"HLOOKUP(DD389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD390","v":13398075.746943504},{"$f":"HLOOKUP(DE389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE390","v":13666037.261882372},{"$f":"HLOOKUP(DF389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF390","v":13939358.007120021},{"$f":"HLOOKUP(DG389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG390","v":14218145.167262424},{"$f":"HLOOKUP(DH389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH390","v":14502508.07060767},{"$f":"HLOOKUP(DI389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI390","v":14792558.232019825},{"$f":"HLOOKUP(DJ389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ390","v":15088409.396660224},{"$f":"HLOOKUP(DK389,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$16)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK390","v":15390177.584593426}]
[null,"Fuel Cost",57621937.817448139,{"$f":"HLOOKUP(D389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D391","v":36856099.776426867},{"$f":"HLOOKUP(E389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E391","v":37626004.755916491},{"$f":"HLOOKUP(F389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F391","v":37817288.825081028},{"$f":"HLOOKUP(G389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G391","v":39759587.152933955},{"$f":"HLOOKUP(H389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H391","v":42647997.335403323},{"$f":"HLOOKUP(I389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I391","v":48652991.39501109},{"$f":"HLOOKUP(J389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J391","v":51882082.459967494},{"$f":"HLOOKUP(K389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K391","v":53380358.271034025},{"$f":"HLOOKUP(L389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L391","v":56403203.75399635},{"$f":"HLOOKUP(M389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M391","v":59496741.986533903},{"$f":"HLOOKUP(N389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N391","v":63586718.315015376},{"$f":"HLOOKUP(O389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O391","v":68956708.03913635},{"$f":"HLOOKUP(P389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P391","v":73164346.719873026},{"$f":"HLOOKUP(Q389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q391","v":79226115.903602436},{"$f":"HLOOKUP(R389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R391","v":82117302.15941827},{"$f":"HLOOKUP(S389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S391","v":86506595.574308902},{"$f":"HLOOKUP(T389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T391","v":90302572.476621985},{"$f":"HLOOKUP(U389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U391","v":96347032.434614331},{"$f":"HLOOKUP(V389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V391","v":101533832.19069165},{"$f":"HLOOKUP(W389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W391","v":107481921.47869183},null,"Fuel Cost",68445945.332312241,{"$f":"HLOOKUP(AA389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA391","v":39759587.152933955},{"$f":"HLOOKUP(AB389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB391","v":42647997.335403323},{"$f":"HLOOKUP(AC389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC391","v":48652991.39501109},{"$f":"HLOOKUP(AD389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD391","v":51882082.459967494},{"$f":"HLOOKUP(AE389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE391","v":53380358.271034025},{"$f":"HLOOKUP(AF389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF391","v":56403203.75399635},{"$f":"HLOOKUP(AG389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG391","v":59496741.986533903},{"$f":"HLOOKUP(AH389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH391","v":63586718.315015376},{"$f":"HLOOKUP(AI389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI391","v":68956708.03913635},{"$f":"HLOOKUP(AJ389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ391","v":73164346.719873026},{"$f":"HLOOKUP(AK389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK391","v":79226115.903602436},{"$f":"HLOOKUP(AL389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL391","v":82117302.15941827},{"$f":"HLOOKUP(AM389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM391","v":86506595.574308902},{"$f":"HLOOKUP(AN389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN391","v":90302572.476621985},{"$f":"HLOOKUP(AO389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO391","v":96347032.434614331},{"$f":"HLOOKUP(AP389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP391","v":101533832.19069165},{"$f":"HLOOKUP(AQ389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ391","v":107481921.47869183},{"$f":"HLOOKUP(AR389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR391","v":112453694.08001028},{"$f":"HLOOKUP(AS389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS391","v":117527397.58375351},{"$f":"HLOOKUP(AT389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT391","v":123264442.9085881},null,"Fuel Cost",85509814.831891894,{"$f":"HLOOKUP(AX389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX391","v":53380358.271034025},{"$f":"HLOOKUP(AY389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY391","v":56403203.75399635},{"$f":"HLOOKUP(AZ389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ391","v":59496741.986533903},{"$f":"HLOOKUP(BA389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA391","v":63586718.315015376},{"$f":"HLOOKUP(BB389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB391","v":68956708.03913635},{"$f":"HLOOKUP(BC389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC391","v":73164346.719873026},{"$f":"HLOOKUP(BD389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD391","v":79226115.903602436},{"$f":"HLOOKUP(BE389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE391","v":82117302.15941827},{"$f":"HLOOKUP(BF389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF391","v":86506595.574308902},{"$f":"HLOOKUP(BG389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG391","v":90302572.476621985},{"$f":"HLOOKUP(BH389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH391","v":96347032.434614331},{"$f":"HLOOKUP(BI389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI391","v":101533832.19069165},{"$f":"HLOOKUP(BJ389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ391","v":107481921.47869183},{"$f":"HLOOKUP(BK389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK391","v":112453694.08001028},{"$f":"HLOOKUP(BL389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL391","v":117527397.58375351},{"$f":"HLOOKUP(BM389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM391","v":123264442.9085881},{"$f":"HLOOKUP(BN389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN391","v":129338116.64422831},{"$f":"HLOOKUP(BO389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO391","v":135872145.12613562},{"$f":"HLOOKUP(BP389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP391","v":141921538.3960813},{"$f":"HLOOKUP(BQ389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ391","v":141921538.3960813},null,"Fuel Cost",98773843.696038604,{"$f":"HLOOKUP(BU389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU391","v":63586718.315015376},{"$f":"HLOOKUP(BV389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV391","v":68956708.03913635},{"$f":"HLOOKUP(BW389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW391","v":73164346.719873026},{"$f":"HLOOKUP(BX389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX391","v":79226115.903602436},{"$f":"HLOOKUP(BY389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY391","v":82117302.15941827},{"$f":"HLOOKUP(BZ389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ391","v":86506595.574308902},{"$f":"HLOOKUP(CA389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA391","v":90302572.476621985},{"$f":"HLOOKUP(CB389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB391","v":96347032.434614331},{"$f":"HLOOKUP(CC389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC391","v":101533832.19069165},{"$f":"HLOOKUP(CD389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD391","v":107481921.47869183},{"$f":"HLOOKUP(CE389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE391","v":112453694.08001028},{"$f":"HLOOKUP(CF389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF391","v":117527397.58375351},{"$f":"HLOOKUP(CG389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG391","v":123264442.9085881},{"$f":"HLOOKUP(CH389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH391","v":129338116.64422831},{"$f":"HLOOKUP(CI389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI391","v":135872145.12613562},{"$f":"HLOOKUP(CJ389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ391","v":141921538.3960813},{"$f":"HLOOKUP(CK389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK391","v":141921538.3960813},{"$f":"HLOOKUP(CL389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL391","v":141921538.3960813},{"$f":"HLOOKUP(CM389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM391","v":141921538.3960813},{"$f":"HLOOKUP(CN389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN391","v":141921538.3960813},null,"Fuel Cost",118871296.81575331,{"$f":"HLOOKUP(CR389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CR391","v":86506595.574308902},{"$f":"HLOOKUP(CS389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CS391","v":90302572.476621985},{"$f":"HLOOKUP(CT389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CT391","v":96347032.434614331},{"$f":"HLOOKUP(CU389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CU391","v":101533832.19069165},{"$f":"HLOOKUP(CV389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CV391","v":107481921.47869183},{"$f":"HLOOKUP(CW389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CW391","v":112453694.08001028},{"$f":"HLOOKUP(CX389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CX391","v":117527397.58375351},{"$f":"HLOOKUP(CY389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CY391","v":123264442.9085881},{"$f":"HLOOKUP(CZ389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CZ391","v":129338116.64422831},{"$f":"HLOOKUP(DA389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DA391","v":135872145.12613562},{"$f":"HLOOKUP(DB389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DB391","v":141921538.3960813},{"$f":"HLOOKUP(DC389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DC391","v":141921538.3960813},{"$f":"HLOOKUP(DD389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DD391","v":141921538.3960813},{"$f":"HLOOKUP(DE389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DE391","v":141921538.3960813},{"$f":"HLOOKUP(DF389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DF391","v":141921538.3960813},{"$f":"HLOOKUP(DG389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DG391","v":141921538.3960813},{"$f":"HLOOKUP(DH389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DH391","v":141921538.3960813},{"$f":"HLOOKUP(DI389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DI391","v":141921538.3960813},{"$f":"HLOOKUP(DJ389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DJ391","v":141921538.3960813},{"$f":"HLOOKUP(DK389,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DK391","v":141921538.3960813}]
[null,"Variable Fuel Transport",2881.0968908724062,{"$f":"HLOOKUP(D389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*D411","v":1842.8049888213434},{"$f":"HLOOKUP(E389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*E411","v":1881.3002377958246},{"$f":"HLOOKUP(F389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*F411","v":1890.8644412540516},{"$f":"HLOOKUP(G389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*G411","v":1987.979357646698},{"$f":"HLOOKUP(H389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*H411","v":2132.3998667701662},{"$f":"HLOOKUP(I389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*I411","v":2432.6495697505547},{"$f":"HLOOKUP(J389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*J411","v":2594.1041229983748},{"$f":"HLOOKUP(K389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*K411","v":2669.0179135517014},{"$f":"HLOOKUP(L389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*L411","v":2820.1601876998175},{"$f":"HLOOKUP(M389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*M411","v":2974.8370993266954},{"$f":"HLOOKUP(N389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*N411","v":3179.3359157507689},{"$f":"HLOOKUP(O389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*O411","v":3447.8354019568178},{"$f":"HLOOKUP(P389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*P411","v":3658.2173359936514},{"$f":"HLOOKUP(Q389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*Q411","v":3961.305795180122},{"$f":"HLOOKUP(R389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*R411","v":4105.8651079709134},{"$f":"HLOOKUP(S389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*S411","v":4325.3297787154452},{"$f":"HLOOKUP(T389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*T411","v":4515.1286238310995},{"$f":"HLOOKUP(U389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*U411","v":4817.3516217307169},{"$f":"HLOOKUP(V389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*V411","v":5076.6916095345823},{"$f":"HLOOKUP(W389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*W411","v":5374.0960739345919},null,"Variable Fuel Transport",3422.2972666156124,{"$f":"HLOOKUP(AA389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AA411","v":1987.979357646698},{"$f":"HLOOKUP(AB389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AB411","v":2132.3998667701662},{"$f":"HLOOKUP(AC389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AC411","v":2432.6495697505547},{"$f":"HLOOKUP(AD389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AD411","v":2594.1041229983748},{"$f":"HLOOKUP(AE389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AE411","v":2669.0179135517014},{"$f":"HLOOKUP(AF389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AF411","v":2820.1601876998175},{"$f":"HLOOKUP(AG389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AG411","v":2974.8370993266954},{"$f":"HLOOKUP(AH389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AH411","v":3179.3359157507689},{"$f":"HLOOKUP(AI389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AI411","v":3447.8354019568178},{"$f":"HLOOKUP(AJ389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AJ411","v":3658.2173359936514},{"$f":"HLOOKUP(AK389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AK411","v":3961.305795180122},{"$f":"HLOOKUP(AL389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AL411","v":4105.8651079709134},{"$f":"HLOOKUP(AM389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AM411","v":4325.3297787154452},{"$f":"HLOOKUP(AN389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AN411","v":4515.1286238310995},{"$f":"HLOOKUP(AO389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AO411","v":4817.3516217307169},{"$f":"HLOOKUP(AP389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AP411","v":5076.6916095345823},{"$f":"HLOOKUP(AQ389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AQ411","v":5374.0960739345919},{"$f":"HLOOKUP(AR389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AR411","v":5622.6847040005141},{"$f":"HLOOKUP(AS389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AS411","v":5876.3698791876759},{"$f":"HLOOKUP(AT389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AT411","v":6163.2221454294049},null,"Variable Fuel Transport",4275.4907415945927,{"$f":"HLOOKUP(AX389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AX411","v":2669.0179135517014},{"$f":"HLOOKUP(AY389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AY411","v":2820.1601876998175},{"$f":"HLOOKUP(AZ389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AZ411","v":2974.8370993266954},{"$f":"HLOOKUP(BA389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BA411","v":3179.3359157507689},{"$f":"HLOOKUP(BB389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BB411","v":3447.8354019568178},{"$f":"HLOOKUP(BC389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BC411","v":3658.2173359936514},{"$f":"HLOOKUP(BD389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BD411","v":3961.305795180122},{"$f":"HLOOKUP(BE389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BE411","v":4105.8651079709134},{"$f":"HLOOKUP(BF389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BF411","v":4325.3297787154452},{"$f":"HLOOKUP(BG389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BG411","v":4515.1286238310995},{"$f":"HLOOKUP(BH389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BH411","v":4817.3516217307169},{"$f":"HLOOKUP(BI389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BI411","v":5076.6916095345823},{"$f":"HLOOKUP(BJ389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BJ411","v":5374.0960739345919},{"$f":"HLOOKUP(BK389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BK411","v":5622.6847040005141},{"$f":"HLOOKUP(BL389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BL411","v":5876.3698791876759},{"$f":"HLOOKUP(BM389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BM411","v":6163.2221454294049},{"$f":"HLOOKUP(BN389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BN411","v":6466.9058322114161},{"$f":"HLOOKUP(BO389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BO411","v":6793.607256306781},{"$f":"HLOOKUP(BP389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BP411","v":7096.0769198040653},{"$f":"HLOOKUP(BQ389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BQ411","v":7096.0769198040653},null,"Variable Fuel Transport",4938.6921848019292,{"$f":"HLOOKUP(BU389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BU411","v":3179.3359157507689},{"$f":"HLOOKUP(BV389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BV411","v":3447.8354019568178},{"$f":"HLOOKUP(BW389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BW411","v":3658.2173359936514},{"$f":"HLOOKUP(BX389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BX411","v":3961.305795180122},{"$f":"HLOOKUP(BY389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BY411","v":4105.8651079709134},{"$f":"HLOOKUP(BZ389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BZ411","v":4325.3297787154452},{"$f":"HLOOKUP(CA389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CA411","v":4515.1286238310995},{"$f":"HLOOKUP(CB389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CB411","v":4817.3516217307169},{"$f":"HLOOKUP(CC389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CC411","v":5076.6916095345823},{"$f":"HLOOKUP(CD389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CD411","v":5374.0960739345919},{"$f":"HLOOKUP(CE389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CE411","v":5622.6847040005141},{"$f":"HLOOKUP(CF389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CF411","v":5876.3698791876759},{"$f":"HLOOKUP(CG389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CG411","v":6163.2221454294049},{"$f":"HLOOKUP(CH389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CH411","v":6466.9058322114161},{"$f":"HLOOKUP(CI389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CI411","v":6793.607256306781},{"$f":"HLOOKUP(CJ389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CJ411","v":7096.0769198040653},{"$f":"HLOOKUP(CK389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CK411","v":7096.0769198040653},{"$f":"HLOOKUP(CL389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CL411","v":7096.0769198040653},{"$f":"HLOOKUP(CM389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CM411","v":7096.0769198040653},{"$f":"HLOOKUP(CN389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CN411","v":7096.0769198040653},null,"Variable Fuel Transport",5943.5648407876652,{"$f":"HLOOKUP(CR389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CR411","v":4325.3297787154452},{"$f":"HLOOKUP(CS389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CS411","v":4515.1286238310995},{"$f":"HLOOKUP(CT389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CT411","v":4817.3516217307169},{"$f":"HLOOKUP(CU389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CU411","v":5076.6916095345823},{"$f":"HLOOKUP(CV389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CV411","v":5374.0960739345919},{"$f":"HLOOKUP(CW389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CW411","v":5622.6847040005141},{"$f":"HLOOKUP(CX389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CX411","v":5876.3698791876759},{"$f":"HLOOKUP(CY389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CY411","v":6163.2221454294049},{"$f":"HLOOKUP(CZ389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CZ411","v":6466.9058322114161},{"$f":"HLOOKUP(DA389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DA411","v":6793.607256306781},{"$f":"HLOOKUP(DB389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DB411","v":7096.0769198040653},{"$f":"HLOOKUP(DC389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DC411","v":7096.0769198040653},{"$f":"HLOOKUP(DD389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DD411","v":7096.0769198040653},{"$f":"HLOOKUP(DE389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DE411","v":7096.0769198040653},{"$f":"HLOOKUP(DF389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DF411","v":7096.0769198040653},{"$f":"HLOOKUP(DG389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DG411","v":7096.0769198040653},{"$f":"HLOOKUP(DH389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DH411","v":7096.0769198040653},{"$f":"HLOOKUP(DI389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DI411","v":7096.0769198040653},{"$f":"HLOOKUP(DJ389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DJ411","v":7096.0769198040653},{"$f":"HLOOKUP(DK389,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DK411","v":7096.0769198040653}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA413:AT413))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX413:BQ413))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU413:CN413))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR413:DK413))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",2161870.5250571589,{"$f":"(SUM(D410:D413))*Misc_Rev","v":1447803.3607370981},1477821.1251866436,1489201.5714725156,1557393.4106192978,1656331.4541128564,1856309.8980808931,1966499.0645891172,2020746.9684376414,2124483.5114035467,2230626.2792424811,2369158.444146215,2549266.1504318793,2691854.3437292245,2894616.125628633,2994825.568851348,3143683.6717707659,3273461.0144053288,3476193.718662458,3651290.1487331307,3851183.7858516774,null,"Misc Charges",2530514.8780659158,{"$f":"(SUM(AA410:AA413))*Misc_Rev","v":1557393.4106192978},1656331.4541128564,1856309.8980808931,1966499.0645891172,2020746.9684376414,2124483.5114035467,2230626.2792424811,2369158.444146215,2549266.1504318793,2691854.3437292245,2894616.125628633,2994825.568851348,3143683.6717707659,3273461.0144053288,3476193.718662458,3651290.1487331307,3851183.7858516774,4019604.0241861395,4191473.4839936257,4384976.7680224432,null,"Misc Charges",3109010.2370678699,{"$f":"(SUM(AX410:AX413))*Misc_Rev","v":2020746.9684376414},2124483.5114035467,2230626.2792424811,2369158.444146215,2549266.1504318793,2691854.3437292245,2894616.125628633,2994825.568851348,3143683.6717707659,3273461.0144053288,3476193.718662458,3651290.1487331307,3851183.7858516774,4019604.0241861395,4191473.4839936257,4384976.7680224432,4589536.0819516229,4809161.4619739568,5013251.9670060957,5021592.6683707451,null,"Misc Charges",3559367.7251822781,{"$f":"(SUM(BU410:BU413))*Misc_Rev","v":2369158.444146215},2549266.1504318793,2691854.3437292245,2894616.125628633,2994825.568851348,3143683.6717707659,3273461.0144053288,3476193.718662458,3651290.1487331307,3851183.7858516774,4019604.0241861395,4191473.4839936257,4384976.7680224432,4589536.0819516229,4809161.4619739568,5013251.9670060957,5021592.6683707451,5030100.1837626863,5038777.8494624663,5047629.068476242,null,"Misc Charges",4247758.9458017694,{"$f":"(SUM(CR410:CR413))*Misc_Rev","v":3143683.6717707659},3273461.0144053288,3476193.718662458,3651290.1487331307,3851183.7858516774,4019604.0241861395,4191473.4839936257,4384976.7680224432,4589536.0819516229,4809161.4619739568,5013251.9670060957,5021592.6683707451,5030100.1837626863,5038777.8494624663,5047629.068476242,5056657.3118702946,5065866.1201322265,5075259.1045593973,5084839.9486751128,5094612.4096731413]
[null,"Total Variable Cost",66884384.065501273,{"$f":"SUM(D410:D414)","v":46155169.984288789},{"$f":"SUM(E410:E413)","v":45634298.579133011},45985720.462960579,48091446.721198663,51146598.755955294,57321822.445679747,60724402.933211371,62399548.185450874,65602875.228617415,68880505.164355263,73158301.7584676,78719928.06422551,83122972.570689976,89384144.195548192,92478556.350399822,97075212.19647868,101082664.72348469,107342938.44683972,112749819.31611691,118922424.21725781,null,"Total Variable Cost",78277532.237093821,{"$f":"SUM(AA410:AA414)","v":49648840.131817959},{"$f":"SUM(AB410:AB413)","v":51146598.755955294},57321822.445679747,60724402.933211371,62399548.185450874,65602875.228617415,68880505.164355263,73158301.7584676,78719928.06422551,83122972.570689976,89384144.195548192,92478556.350399822,97075212.19647868,101082664.72348469,107342938.44683972,112749819.31611691,118922424.21725781,124123147.98005617,129430381.79328142,135405656.12717524,null,"Total Variable Cost",96181799.696364611,{"$f":"SUM(AX410:AX414)","v":64420295.153888516},{"$f":"SUM(AY410:AY413)","v":65602875.228617415},68880505.164355263,73158301.7584676,78719928.06422551,83122972.570689976,89384144.195548192,92478556.350399822,97075212.19647868,101082664.72348469,107342938.44683972,112749819.31611691,118922424.21725781,124123147.98005617,129430381.79328142,135405656.12717524,141722334.54643103,148504244.74968985,154806446.60962498,155064002.85235748,null,"Total Variable Cost",110119156.52138364,{"$f":"SUM(BU410:BU414)","v":75527460.202613816},{"$f":"SUM(BV410:BV413)","v":78719928.06422551},83122972.570689976,89384144.195548192,92478556.350399822,97075212.19647868,101082664.72348469,107342938.44683972,112749819.31611691,118922424.21725781,124123147.98005617,129430381.79328142,135405656.12717524,141722334.54643103,148504244.74968985,154806446.60962498,155064002.85235748,155326710.2199446,155594671.73488346,155867992.48012111,null,"Total Variable Cost",131444247.0581561,{"$f":"SUM(CR410:CR414)","v":100218895.86824945},{"$f":"SUM(CS410:CS413)","v":101082664.72348469},107342938.44683972,112749819.31611691,118922424.21725781,124123147.98005617,129430381.79328142,135405656.12717524,141722334.54643103,148504244.74968985,154806446.60962498,155064002.85235748,155326710.2199446,155594671.73488346,155867992.48012111,156146779.64026353,156431142.54360875,156721192.7050209,157017043.86966133,157318812.05759451]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D417:W417))","v":119710280.46629652},{"$f":"D415+D407","v":107730676.3783932},105512949.11626825,105116502.39868814,105830342.87784368,107528507.38631639,112379243.89979663,114487577.60329613,115646338.34323639,117600307.61984117,119632768.654085,122667499.89223424,126988206.45847058,130977200.29001696,136001873.00346977,137862063.19224867,141226819.55649418,144004741.53559095,149945049.61305574,154127280.88588098,159077750.12220168,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA417:AT417))","v":133700437.0140565},{"$f":"AA415+AA407","v":114475774.08302408},114186753.46448666,118869152.66430774,120818177.67898247,121825988.18466932,123646275.94920467,125572509.76517583,128528371.59797907,132785590.80571806,136713320.32516479,141676728.72651798,143475654.60319725,146779146.65534306,149495804.32234019,155374848.08770537,159495815.04843098,164385019.97265202,168304907.96879494,172333921.50983444,178031506.82425964,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX417:BQ417))","v":155274795.10208768},{"$f":"AX415+AX407","v":133606065.65078095},132882221.25955005,134578133.82913053,137315917.09419912,141376308.99513024,145138920.57106566,149968594.70379302,151662811.45601323,154877913.89464048,157508540.47883767,163301553.16140291,167336489.03932858,172139662.8807497,175973519.79409266,179916502.25233224,185528056.4839575,190485872.51303291,195911695.90976658,200860642.05850482,199767830.3072753,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU417:CN417))","v":172084702.09303832},{"$f":"BU415+BU407","v":147550179.30795574},148760834.74985433,152336746.82360816,156989734.91893673,158516535.82628745,161583374.80976188,164096186.93952504,169801727.16339776,173766250.49897832,178501477.33375031,182267387.24044412,186142422.69203448,191686029.91701058,196575898.93943685,201933775.32952133,206814774.47161043,205654015.71373171,205599003.34548104,204454599.71239942,203318619.77824792,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR417:DK417))","v":198566668.29642415},{"$f":"CR415+CR407","v":178121882.59269056},176843668.18149295,182235545.36441046,185913920.25468045,190401767.74345869,193958492.79474181,197659669.0128172,203062087.85216483,207829137.81234843,213066849.91419938,217827684.76805493,216546761.72194272,216371585.06545851,215107017.14414334,213850872.92175832,212603320.87228209,211364532.83917269,211342098.87527084,210121368.22148392,208909938.01197764]
[]
[null,"$/MWh",{"$f":"C417/AVERAGE(D390:W390)","v":47.600910001255215},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z417/AVERAGE(AA390:AT390)","v":53.163875689242936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW417/AVERAGE(AX390:BQ390)","v":61.742579821277417},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT417/AVERAGE(BU390:CN390)","v":68.426774918715125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ417/AVERAGE(CR390:DK390)","v":78.956912221822975}]
[null,"Fixed Cost $/kW-yr",{"$f":"C407/D396/1000","v":171.42916242347951},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z407/AA396/1000","v":179.85690338134907},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW407/AX396/1000","v":191.76698168334607},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT407/BU396/1000","v":201.08890336412369},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ407/CR396/1000","v":217.82385603851404}]
[null,"Variable Cost $/MWh",{"$f":"C415/AVERAGE(D390:W390)","v":26.595523241528753},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z415/AVERAGE(AA390:AT390)","v":31.125829399316341},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW415/AVERAGE(AX390:BQ390)","v":38.245179722842629},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT415/AVERAGE(BU390:CN390)","v":43.787150431614755},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ415/AVERAGE(CR390:DK390)","v":52.26673724283534}]
[]
[null,{"$f":"D424&\" \"&'Resource Options'!$B$19","v":"2020 3 x 2 small CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA424&\" \"&'Resource Options'!$B$19","v":"2023 3 x 2 small CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX424&\" \"&'Resource Options'!$B$19","v":"2027 3 x 2 small CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU424&\" \"&'Resource Options'!$B$19","v":"2030 3 x 2 small CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR424&\" \"&'Resource Options'!$B$19","v":"2035 3 x 2 small CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2020,{"$f":"D424+1","v":2021},{"$f":"E424+1","v":2022},{"$f":"F424+1","v":2023},{"$f":"G424+1","v":2024},{"$f":"H424+1","v":2025},{"$f":"I424+1","v":2026},{"$f":"J424+1","v":2027},{"$f":"K424+1","v":2028},{"$f":"L424+1","v":2029},{"$f":"M424+1","v":2030},{"$f":"N424+1","v":2031},{"$f":"O424+1","v":2032},{"$f":"P424+1","v":2033},{"$f":"Q424+1","v":2034},{"$f":"R424+1","v":2035},{"$f":"S424+1","v":2036},{"$f":"T424+1","v":2037},{"$f":"U424+1","v":2038},{"$f":"V424+1","v":2039},null,"Year",null,2023,{"$f":"AA424+1","v":2024},{"$f":"AB424+1","v":2025},{"$f":"AC424+1","v":2026},{"$f":"AD424+1","v":2027},{"$f":"AE424+1","v":2028},{"$f":"AF424+1","v":2029},{"$f":"AG424+1","v":2030},{"$f":"AH424+1","v":2031},{"$f":"AI424+1","v":2032},{"$f":"AJ424+1","v":2033},{"$f":"AK424+1","v":2034},{"$f":"AL424+1","v":2035},{"$f":"AM424+1","v":2036},{"$f":"AN424+1","v":2037},{"$f":"AO424+1","v":2038},{"$f":"AP424+1","v":2039},{"$f":"AQ424+1","v":2040},{"$f":"AR424+1","v":2041},{"$f":"AS424+1","v":2042},null,"Year",null,2027,{"$f":"AX424+1","v":2028},{"$f":"AY424+1","v":2029},{"$f":"AZ424+1","v":2030},{"$f":"BA424+1","v":2031},{"$f":"BB424+1","v":2032},{"$f":"BC424+1","v":2033},{"$f":"BD424+1","v":2034},{"$f":"BE424+1","v":2035},{"$f":"BF424+1","v":2036},{"$f":"BG424+1","v":2037},{"$f":"BH424+1","v":2038},{"$f":"BI424+1","v":2039},{"$f":"BJ424+1","v":2040},{"$f":"BK424+1","v":2041},{"$f":"BL424+1","v":2042},{"$f":"BM424+1","v":2043},{"$f":"BN424+1","v":2044},{"$f":"BO424+1","v":2045},{"$f":"BP424+1","v":2046},null,"Year",null,2030,{"$f":"BU424+1","v":2031},{"$f":"BV424+1","v":2032},{"$f":"BW424+1","v":2033},{"$f":"BX424+1","v":2034},{"$f":"BY424+1","v":2035},{"$f":"BZ424+1","v":2036},{"$f":"CA424+1","v":2037},{"$f":"CB424+1","v":2038},{"$f":"CC424+1","v":2039},{"$f":"CD424+1","v":2040},{"$f":"CE424+1","v":2041},{"$f":"CF424+1","v":2042},{"$f":"CG424+1","v":2043},{"$f":"CH424+1","v":2044},{"$f":"CI424+1","v":2045},{"$f":"CJ424+1","v":2046},{"$f":"CK424+1","v":2047},{"$f":"CL424+1","v":2048},{"$f":"CM424+1","v":2049},null,"Year",null,2035,{"$f":"CR424+1","v":2036},{"$f":"CS424+1","v":2037},{"$f":"CT424+1","v":2038},{"$f":"CU424+1","v":2039},{"$f":"CV424+1","v":2040},{"$f":"CW424+1","v":2041},{"$f":"CX424+1","v":2042},{"$f":"CY424+1","v":2043},{"$f":"CZ424+1","v":2044},{"$f":"DA424+1","v":2045},{"$f":"DB424+1","v":2046},{"$f":"DC424+1","v":2047},{"$f":"DD424+1","v":2048},{"$f":"DE424+1","v":2049},{"$f":"DF424+1","v":2050},{"$f":"DG424+1","v":2051},{"$f":"DH424+1","v":2052},{"$f":"DI424+1","v":2053},{"$f":"DJ424+1","v":2054}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($D424-$D$4)","v":1920942.4499999997},{"$f":"D425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"E425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"F425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"G425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"H425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"I425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"J425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"K425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"L425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"M425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"N425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"O425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"P425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"Q425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"R425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"S425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"T425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"U425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"V425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($D424-$D$4)","v":1920942.4499999997},{"$f":"AA425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"AB425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"AC425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"AD425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"AE425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"AF425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"AG425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"AH425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"AI425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"AJ425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"AK425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"AL425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"AM425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"AN425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"AO425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"AP425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"AQ425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"AR425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"AS425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($D424-$D$4)","v":1920942.4499999997},{"$f":"AX425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"AY425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"AZ425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"BA425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"BB425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"BC425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"BD425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"BE425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"BF425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"BG425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"BH425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"BI425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"BJ425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"BK425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"BL425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"BM425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"BN425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"BO425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"BP425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($D424-$D$4)","v":1920942.4499999997},{"$f":"BU425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"BV425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"BW425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"BX425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"BY425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"BZ425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"CA425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"CB425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"CC425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"CD425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"CE425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"CF425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"CG425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"CH425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"CI425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"CJ425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"CK425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"CL425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"CM425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},null,"MWh",null,{"$f":"('Resource Options'!$V$19/100*'Resource Options'!$J$19*8760)*(1+'Resource Options'!$X$19)^($D424-$D$4)","v":1920942.4499999997},{"$f":"CR425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"CS425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"CT425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"CU425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"CV425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"CW425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"CX425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"CY425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"CZ425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"DA425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"DB425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"DC425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"DD425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"DE425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"DF425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"DG425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"DH425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"DI425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997},{"$f":"DJ425*(1-'Resource Options'!$AA$19)","v":1920942.4499999997}]
[null,"Fuel (Dth)",null,{"$f":"D425*$D430/1000","v":13200262.261534136},{"$f":"E425*$D430/1000","v":13200262.261534136},13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,null,"Fuel (Dth)",null,{"$f":"AA425*$D430/1000","v":13200262.261534136},{"$f":"AB425*$D430/1000","v":13200262.261534136},13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,null,"Fuel (Dth)",null,{"$f":"AX425*$D430/1000","v":13200262.261534136},{"$f":"AY425*$D430/1000","v":13200262.261534136},13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,null,"Fuel (Dth)",null,{"$f":"BU425*$D430/1000","v":13200262.261534136},{"$f":"BV425*$D430/1000","v":13200262.261534136},13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,null,"Fuel (Dth)",null,{"$f":"CR425*$D430/1000","v":13200262.261534136},{"$f":"CS425*$D430/1000","v":13200262.261534136},13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136,13200262.261534136]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$19*D425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*E425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*F425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*G425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*H425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*I425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*J425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*K425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*L425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*M425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*N425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*O425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*P425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*Q425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*R425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*S425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*T425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*U425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*V425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*W425*$D430/1000/2204.62","v":700542.80764916132},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$19*AA425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*AB425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*AC425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*AD425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*AE425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*AF425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*AG425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*AH425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*AI425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*AJ425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*AK425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*AL425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*AM425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*AN425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*AO425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*AP425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*AQ425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*AR425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*AS425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*AT425*$D430/1000/2204.62","v":700542.80764916132},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$19*AX425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*AY425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*AZ425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*BA425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*BB425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*BC425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*BD425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*BE425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*BF425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*BG425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*BH425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*BI425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*BJ425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*BK425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*BL425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*BM425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*BN425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*BO425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*BP425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*BQ425*$D430/1000/2204.62","v":700542.80764916132},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$19*BU425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*BV425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*BW425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*BX425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*BY425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*BZ425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*CA425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*CB425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*CC425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*CD425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*CE425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*CF425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*CG425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*CH425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*CI425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*CJ425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*CK425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*CL425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*CM425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*CN425*$D430/1000/2204.62","v":700542.80764916132},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$19*CR425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*CS425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*CT425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*CU425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*CV425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*CW425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*CX425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*CY425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*CZ425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*DA425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*DB425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*DC425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*DD425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*DE425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*DF425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*DG425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*DH425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*DI425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*DJ425*$D430/1000/2204.62","v":700542.80764916132},{"$f":"'Resource Options'!$AB$19*DK425*$D430/1000/2204.62","v":700542.80764916132}]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses"]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D424,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$20)-ROW(Efficiency!$A$7)+1,FALSE)","v":6871.7635250000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA424,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$20)-ROW(Efficiency!$A$7)+1,FALSE)","v":6769.2015954189337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX424,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$20)-ROW(Efficiency!$A$7)+1,FALSE)","v":6634.8295633798207},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU424,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$20)-ROW(Efficiency!$A$7)+1,FALSE)","v":6535.8039027926816},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(CR424,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$20)-ROW(Efficiency!$A$7)+1,FALSE)","v":6374.0346068476465}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$19","v":235.375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$19","v":235.375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$19","v":235.375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$19","v":235.375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$19","v":235.375}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D424,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":352.59940051162215},{"$f":"'Resource Options'!$N$19*(1.02^(D424-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA424,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":368.59660187404864},{"$f":"'Resource Options'!$N$19*(1.02^(AA424-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX424,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":391.06084749782815},{"$f":"'Resource Options'!$N$19*(1.02^(AX424-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU424,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":408.80301924657937},{"$f":"'Resource Options'!$N$19*(1.02^(BU424-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR424,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$187)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":440.18005180540581},{"$f":"'Resource Options'!$N$19*(1.02^(CR424-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D432*AFUDC!$Y$18","v":36.596644378501779},{"$f":"E432*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA432*AFUDC!$Y$18","v":38.257009905109385},{"$f":"AB432*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX432*AFUDC!$Y$18","v":40.588596422647086},{"$f":"AY432*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU432*AFUDC!$Y$18","v":42.430074170621722},{"$f":"BV432*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR432*AFUDC!$Y$18","v":45.686727756934879},{"$f":"CS432*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D432:D433)","v":389.19604489012391},{"$f":"SUM(E432:E433)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA432:AA433)","v":406.85361177915803},{"$f":"SUM(AB432:AB433)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX432:AX433)","v":431.64944392047522},{"$f":"SUM(AY432:AY433)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU432:BU433)","v":451.23309341720108},{"$f":"SUM(BV432:BV433)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR432:CR433)","v":485.8667795623407},{"$f":"SUM(CS432:CS433)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D437:W437))","v":7407780.9318997441},{"$f":"HLOOKUP(D424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":6366987.9000000004},{"$f":"HLOOKUP(E424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":6494327.6579999998},{"$f":"HLOOKUP(F424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":6624214.2111600004},{"$f":"HLOOKUP(G424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":6756698.4953832002},{"$f":"HLOOKUP(H424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":6891832.465290864},{"$f":"HLOOKUP(I424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":7029669.1145966817},{"$f":"HLOOKUP(J424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":7170262.4968886152},{"$f":"HLOOKUP(K424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":7313667.7468263879},{"$f":"HLOOKUP(L424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":7459941.101762915},{"$f":"HLOOKUP(M424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":7609139.9237981727},{"$f":"HLOOKUP(N424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":7761322.7222741377},{"$f":"HLOOKUP(O424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":7916549.1767196227},{"$f":"HLOOKUP(P424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8074880.1602540147},{"$f":"HLOOKUP(Q424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8236377.7634590948},{"$f":"HLOOKUP(R424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8401105.3187282775},{"$f":"HLOOKUP(S424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8569127.4251028448},{"$f":"HLOOKUP(T424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8740509.9736049008},{"$f":"HLOOKUP(U424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8915320.1730769984},{"$f":"HLOOKUP(V424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":9093626.5765385386},{"$f":"HLOOKUP(W424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":9275499.1080693081},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA437:AT437))","v":7861196.3871794632},{"$f":"HLOOKUP(AA424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":6756698.4953832002},{"$f":"HLOOKUP(AB424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":6891832.465290864},{"$f":"HLOOKUP(AC424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":7029669.1145966817},{"$f":"HLOOKUP(AD424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":7170262.4968886152},{"$f":"HLOOKUP(AE424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":7313667.7468263879},{"$f":"HLOOKUP(AF424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":7459941.101762915},{"$f":"HLOOKUP(AG424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":7609139.9237981727},{"$f":"HLOOKUP(AH424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":7761322.7222741377},{"$f":"HLOOKUP(AI424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":7916549.1767196227},{"$f":"HLOOKUP(AJ424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8074880.1602540147},{"$f":"HLOOKUP(AK424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8236377.7634590948},{"$f":"HLOOKUP(AL424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8401105.3187282775},{"$f":"HLOOKUP(AM424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8569127.4251028448},{"$f":"HLOOKUP(AN424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8740509.9736049008},{"$f":"HLOOKUP(AO424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8915320.1730769984},{"$f":"HLOOKUP(AP424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":9093626.5765385386},{"$f":"HLOOKUP(AQ424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":9275499.1080693081},{"$f":"HLOOKUP(AR424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":9461009.090230694},{"$f":"HLOOKUP(AS424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":9650229.2720353082},{"$f":"HLOOKUP(AT424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":9843233.8574760146},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX437:BQ437))","v":8509211.7855588626},{"$f":"HLOOKUP(AX424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":7313667.7468263879},{"$f":"HLOOKUP(AY424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":7459941.101762915},{"$f":"HLOOKUP(AZ424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":7609139.9237981727},{"$f":"HLOOKUP(BA424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":7761322.7222741377},{"$f":"HLOOKUP(BB424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":7916549.1767196227},{"$f":"HLOOKUP(BC424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8074880.1602540147},{"$f":"HLOOKUP(BD424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8236377.7634590948},{"$f":"HLOOKUP(BE424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8401105.3187282775},{"$f":"HLOOKUP(BF424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8569127.4251028448},{"$f":"HLOOKUP(BG424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8740509.9736049008},{"$f":"HLOOKUP(BH424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8915320.1730769984},{"$f":"HLOOKUP(BI424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":9093626.5765385386},{"$f":"HLOOKUP(BJ424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":9275499.1080693081},{"$f":"HLOOKUP(BK424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":9461009.090230694},{"$f":"HLOOKUP(BL424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":9650229.2720353082},{"$f":"HLOOKUP(BM424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":9843233.8574760146},{"$f":"HLOOKUP(BN424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":10040098.534625534},{"$f":"HLOOKUP(BO424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":10240900.505318047},{"$f":"HLOOKUP(BP424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":10445718.515424408},{"$f":"HLOOKUP(BQ424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":10654632.885732897},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU437:CN437))","v":9030043.6205293536},{"$f":"HLOOKUP(BU424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":7761322.7222741377},{"$f":"HLOOKUP(BV424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":7916549.1767196227},{"$f":"HLOOKUP(BW424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8074880.1602540147},{"$f":"HLOOKUP(BX424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8236377.7634590948},{"$f":"HLOOKUP(BY424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8401105.3187282775},{"$f":"HLOOKUP(BZ424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8569127.4251028448},{"$f":"HLOOKUP(CA424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8740509.9736049008},{"$f":"HLOOKUP(CB424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8915320.1730769984},{"$f":"HLOOKUP(CC424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":9093626.5765385386},{"$f":"HLOOKUP(CD424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":9275499.1080693081},{"$f":"HLOOKUP(CE424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":9461009.090230694},{"$f":"HLOOKUP(CF424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":9650229.2720353082},{"$f":"HLOOKUP(CG424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":9843233.8574760146},{"$f":"HLOOKUP(CH424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":10040098.534625534},{"$f":"HLOOKUP(CI424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":10240900.505318047},{"$f":"HLOOKUP(CJ424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":10445718.515424408},{"$f":"HLOOKUP(CK424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":10654632.885732897},{"$f":"HLOOKUP(CL424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":10867725.543447554},{"$f":"HLOOKUP(CM424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":11085080.054316504},{"$f":"HLOOKUP(CN424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":11306781.655402834},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR437:DK437))","v":9969897.8134850841},{"$f":"HLOOKUP(CR424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8569127.4251028448},{"$f":"HLOOKUP(CS424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8740509.9736049008},{"$f":"HLOOKUP(CT424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":8915320.1730769984},{"$f":"HLOOKUP(CU424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":9093626.5765385386},{"$f":"HLOOKUP(CV424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":9275499.1080693081},{"$f":"HLOOKUP(CW424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":9461009.090230694},{"$f":"HLOOKUP(CX424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":9650229.2720353082},{"$f":"HLOOKUP(CY424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":9843233.8574760146},{"$f":"HLOOKUP(CZ424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":10040098.534625534},{"$f":"HLOOKUP(DA424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":10240900.505318047},{"$f":"HLOOKUP(DB424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":10445718.515424408},{"$f":"HLOOKUP(DC424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":10654632.885732897},{"$f":"HLOOKUP(DD424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":10867725.543447554},{"$f":"HLOOKUP(DE424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":11085080.054316504},{"$f":"HLOOKUP(DF424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":11306781.655402834},{"$f":"HLOOKUP(DG424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":11532917.288510893},{"$f":"HLOOKUP(DH424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":11763575.63428111},{"$f":"HLOOKUP(DI424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":11998847.146966735},{"$f":"HLOOKUP(DJ424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":12238824.089906069},{"$f":"HLOOKUP(DK424,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$17)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D431*1000","v":12483600.57170419}]
[null,"Fuel Transport",6321448.6043588743,{"$f":"($D430/1000*$D431*24*HLOOKUP(D424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5365163.7231645351},{"$f":"($D430/1000*$D431*24*HLOOKUP(E424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5365163.7231645351},{"$f":"($D430/1000*$D431*24*HLOOKUP(F424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5901680.0954809897},{"$f":"($D430/1000*$D431*24*HLOOKUP(G424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5901680.0954809897},{"$f":"($D430/1000*$D431*24*HLOOKUP(H424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5901680.0954809897},{"$f":"($D430/1000*$D431*24*HLOOKUP(I424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5901680.0954809897},{"$f":"($D430/1000*$D431*24*HLOOKUP(J424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5901680.0954809897},{"$f":"($D430/1000*$D431*24*HLOOKUP(K424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6491848.1050290894},{"$f":"($D430/1000*$D431*24*HLOOKUP(L424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6491848.1050290894},{"$f":"($D430/1000*$D431*24*HLOOKUP(M424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6491848.1050290894},{"$f":"($D430/1000*$D431*24*HLOOKUP(N424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6491848.1050290894},{"$f":"($D430/1000*$D431*24*HLOOKUP(O424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6491848.1050290894},{"$f":"($D430/1000*$D431*24*HLOOKUP(P424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7141032.9155319994},{"$f":"($D430/1000*$D431*24*HLOOKUP(Q424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7141032.9155319994},{"$f":"($D430/1000*$D431*24*HLOOKUP(R424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7141032.9155319994},{"$f":"($D430/1000*$D431*24*HLOOKUP(S424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7141032.9155319994},{"$f":"($D430/1000*$D431*24*HLOOKUP(T424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7141032.9155319994},{"$f":"($D430/1000*$D431*24*HLOOKUP(U424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},{"$f":"($D430/1000*$D431*24*HLOOKUP(V424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},{"$f":"($D430/1000*$D431*24*HLOOKUP(W424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},null,"Fuel Transport",6699847.8916557794,{"$f":"($D430/1000*$D431*24*HLOOKUP(AA424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5901680.0954809897},{"$f":"($D430/1000*$D431*24*HLOOKUP(AB424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5901680.0954809897},{"$f":"($D430/1000*$D431*24*HLOOKUP(AC424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5901680.0954809897},{"$f":"($D430/1000*$D431*24*HLOOKUP(AD424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5901680.0954809897},{"$f":"($D430/1000*$D431*24*HLOOKUP(AE424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6491848.1050290894},{"$f":"($D430/1000*$D431*24*HLOOKUP(AF424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6491848.1050290894},{"$f":"($D430/1000*$D431*24*HLOOKUP(AG424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6491848.1050290894},{"$f":"($D430/1000*$D431*24*HLOOKUP(AH424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6491848.1050290894},{"$f":"($D430/1000*$D431*24*HLOOKUP(AI424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6491848.1050290894},{"$f":"($D430/1000*$D431*24*HLOOKUP(AJ424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7141032.9155319994},{"$f":"($D430/1000*$D431*24*HLOOKUP(AK424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7141032.9155319994},{"$f":"($D430/1000*$D431*24*HLOOKUP(AL424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7141032.9155319994},{"$f":"($D430/1000*$D431*24*HLOOKUP(AM424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7141032.9155319994},{"$f":"($D430/1000*$D431*24*HLOOKUP(AN424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7141032.9155319994},{"$f":"($D430/1000*$D431*24*HLOOKUP(AO424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},{"$f":"($D430/1000*$D431*24*HLOOKUP(AP424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},{"$f":"($D430/1000*$D431*24*HLOOKUP(AQ424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},{"$f":"($D430/1000*$D431*24*HLOOKUP(AR424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},{"$f":"($D430/1000*$D431*24*HLOOKUP(AS424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},{"$f":"($D430/1000*$D431*24*HLOOKUP(AT424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8640649.8277937192},null,"Fuel Transport",7243669.265809468,{"$f":"($D430/1000*$D431*24*HLOOKUP(AX424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6491848.1050290894},{"$f":"($D430/1000*$D431*24*HLOOKUP(AY424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6491848.1050290894},{"$f":"($D430/1000*$D431*24*HLOOKUP(AZ424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6491848.1050290894},{"$f":"($D430/1000*$D431*24*HLOOKUP(BA424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6491848.1050290894},{"$f":"($D430/1000*$D431*24*HLOOKUP(BB424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6491848.1050290894},{"$f":"($D430/1000*$D431*24*HLOOKUP(BC424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7141032.9155319994},{"$f":"($D430/1000*$D431*24*HLOOKUP(BD424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7141032.9155319994},{"$f":"($D430/1000*$D431*24*HLOOKUP(BE424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7141032.9155319994},{"$f":"($D430/1000*$D431*24*HLOOKUP(BF424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7141032.9155319994},{"$f":"($D430/1000*$D431*24*HLOOKUP(BG424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7141032.9155319994},{"$f":"($D430/1000*$D431*24*HLOOKUP(BH424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},{"$f":"($D430/1000*$D431*24*HLOOKUP(BI424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},{"$f":"($D430/1000*$D431*24*HLOOKUP(BJ424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},{"$f":"($D430/1000*$D431*24*HLOOKUP(BK424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},{"$f":"($D430/1000*$D431*24*HLOOKUP(BL424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},{"$f":"($D430/1000*$D431*24*HLOOKUP(BM424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8640649.8277937192},{"$f":"($D430/1000*$D431*24*HLOOKUP(BN424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8640649.8277937192},{"$f":"($D430/1000*$D431*24*HLOOKUP(BO424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8640649.8277937192},{"$f":"($D430/1000*$D431*24*HLOOKUP(BP424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8640649.8277937192},{"$f":"($D430/1000*$D431*24*HLOOKUP(BQ424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8640649.8277937192},null,"Fuel Transport",7648952.8112742389,{"$f":"($D430/1000*$D431*24*HLOOKUP(BU424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6491848.1050290894},{"$f":"($D430/1000*$D431*24*HLOOKUP(BV424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6491848.1050290894},{"$f":"($D430/1000*$D431*24*HLOOKUP(BW424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7141032.9155319994},{"$f":"($D430/1000*$D431*24*HLOOKUP(BX424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7141032.9155319994},{"$f":"($D430/1000*$D431*24*HLOOKUP(BY424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7141032.9155319994},{"$f":"($D430/1000*$D431*24*HLOOKUP(BZ424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7141032.9155319994},{"$f":"($D430/1000*$D431*24*HLOOKUP(CA424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7141032.9155319994},{"$f":"($D430/1000*$D431*24*HLOOKUP(CB424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},{"$f":"($D430/1000*$D431*24*HLOOKUP(CC424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},{"$f":"($D430/1000*$D431*24*HLOOKUP(CD424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},{"$f":"($D430/1000*$D431*24*HLOOKUP(CE424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},{"$f":"($D430/1000*$D431*24*HLOOKUP(CF424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},{"$f":"($D430/1000*$D431*24*HLOOKUP(CG424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8640649.8277937192},{"$f":"($D430/1000*$D431*24*HLOOKUP(CH424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8640649.8277937192},{"$f":"($D430/1000*$D431*24*HLOOKUP(CI424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8640649.8277937192},{"$f":"($D430/1000*$D431*24*HLOOKUP(CJ424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8640649.8277937192},{"$f":"($D430/1000*$D431*24*HLOOKUP(CK424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8640649.8277937192},{"$f":"($D430/1000*$D431*24*HLOOKUP(CL424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9504714.8105730917},{"$f":"($D430/1000*$D431*24*HLOOKUP(CM424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9504714.8105730917},{"$f":"($D430/1000*$D431*24*HLOOKUP(CN424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9504714.8105730917},null,"Fuel Transport",8413848.0924016628,{"$f":"($D430/1000*$D431*24*HLOOKUP(CR424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7141032.9155319994},{"$f":"($D430/1000*$D431*24*HLOOKUP(CS424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7141032.9155319994},{"$f":"($D430/1000*$D431*24*HLOOKUP(CT424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},{"$f":"($D430/1000*$D431*24*HLOOKUP(CU424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},{"$f":"($D430/1000*$D431*24*HLOOKUP(CV424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},{"$f":"($D430/1000*$D431*24*HLOOKUP(CW424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},{"$f":"($D430/1000*$D431*24*HLOOKUP(CX424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7855136.2070851997},{"$f":"($D430/1000*$D431*24*HLOOKUP(CY424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8640649.8277937192},{"$f":"($D430/1000*$D431*24*HLOOKUP(CZ424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8640649.8277937192},{"$f":"($D430/1000*$D431*24*HLOOKUP(DA424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8640649.8277937192},{"$f":"($D430/1000*$D431*24*HLOOKUP(DB424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8640649.8277937192},{"$f":"($D430/1000*$D431*24*HLOOKUP(DC424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":8640649.8277937192},{"$f":"($D430/1000*$D431*24*HLOOKUP(DD424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9504714.8105730917},{"$f":"($D430/1000*$D431*24*HLOOKUP(DE424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9504714.8105730917},{"$f":"($D430/1000*$D431*24*HLOOKUP(DF424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9504714.8105730917},{"$f":"($D430/1000*$D431*24*HLOOKUP(DG424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9504714.8105730917},{"$f":"($D430/1000*$D431*24*HLOOKUP(DH424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":9504714.8105730917},{"$f":"($D430/1000*$D431*24*HLOOKUP(DI424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10455186.291630402},{"$f":"($D430/1000*$D431*24*HLOOKUP(DJ424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10455186.291630402},{"$f":"($D430/1000*$D431*24*HLOOKUP(DK424,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":10455186.291630402}]
[null,"Capital Recovery & Taxes",43010520.398591056,{"$f":"VLOOKUP(D423,Assumptions!$A$4:$E$53,4,FALSE)*$D434*1000000","v":54283987.047206201},{"$f":"VLOOKUP(E423,Assumptions!$A$4:$E$53,4,FALSE)*$D434*1000000","v":52738796.796563864},{"$f":"VLOOKUP(F423,Assumptions!$A$4:$E$53,4,FALSE)*$D434*1000000","v":51084366.618120186},{"$f":"VLOOKUP(G423,Assumptions!$A$4:$E$53,4,FALSE)*$D434*1000000","v":49468774.815646864},{"$f":"VLOOKUP(H423,Assumptions!$A$4:$E$53,4,FALSE)*$D434*1000000","v":47889111.309100017},{"$f":"VLOOKUP(I423,Assumptions!$A$4:$E$53,4,FALSE)*$D434*1000000","v":46342727.179465301},{"$f":"VLOOKUP(J423,Assumptions!$A$4:$E$53,4,FALSE)*$D434*1000000","v":44827122.74260249},{"$f":"VLOOKUP(K423,Assumptions!$A$4:$E$53,4,FALSE)*$D434*1000000","v":43339984.85796386},{"$f":"VLOOKUP(L423,Assumptions!$A$4:$E$53,4,FALSE)*$D434*1000000","v":41868852.413566612},{"$f":"VLOOKUP(M423,Assumptions!$A$4:$E$53,4,FALSE)*$D434*1000000","v":40400033.109717086},{"$f":"VLOOKUP(N423,Assumptions!$A$4:$E$53,4,FALSE)*$D434*1000000","v":38931213.805867553},{"$f":"VLOOKUP(O423,Assumptions!$A$4:$E$53,4,FALSE)*$D434*1000000","v":37462394.502018012},{"$f":"VLOOKUP(P423,Assumptions!$A$4:$E$53,4,FALSE)*$D434*1000000","v":35993575.198168479},{"$f":"VLOOKUP(Q423,Assumptions!$A$4:$E$53,4,FALSE)*$D434*1000000","v":34524755.894318938},{"$f":"VLOOKUP(R423,Assumptions!$A$4:$E$53,4,FALSE)*$D434*1000000","v":33055936.590469401},{"$f":"VLOOKUP(S423,Assumptions!$A$4:$E$53,4,FALSE)*$D434*1000000","v":31587117.286619876},{"$f":"VLOOKUP(T423,Assumptions!$A$4:$E$53,4,FALSE)*$D434*1000000","v":30118297.982770339},{"$f":"VLOOKUP(U423,Assumptions!$A$4:$E$53,4,FALSE)*$D434*1000000","v":28649478.678920813},{"$f":"VLOOKUP(V423,Assumptions!$A$4:$E$53,4,FALSE)*$D434*1000000","v":27180659.375071272},{"$f":"VLOOKUP(W423,Assumptions!$A$4:$E$53,4,FALSE)*$D434*1000000","v":25711840.071221747},null,"Capital Recovery & Taxes",44961879.233917095,{"$f":"VLOOKUP(AA423,Assumptions!$A$4:$E$53,4,FALSE)*$AA434*1000000","v":56746815.600770026},{"$f":"VLOOKUP(AB423,Assumptions!$A$4:$E$53,4,FALSE)*$AA434*1000000","v":55131521.091450796},{"$f":"VLOOKUP(AC423,Assumptions!$A$4:$E$53,4,FALSE)*$AA434*1000000","v":53402030.511128284},{"$f":"VLOOKUP(AD423,Assumptions!$A$4:$E$53,4,FALSE)*$AA434*1000000","v":51713140.378180914},{"$f":"VLOOKUP(AE423,Assumptions!$A$4:$E$53,4,FALSE)*$AA434*1000000","v":50061808.584159844},{"$f":"VLOOKUP(AF423,Assumptions!$A$4:$E$53,4,FALSE)*$AA434*1000000","v":48445266.030348755},{"$f":"VLOOKUP(AG423,Assumptions!$A$4:$E$53,4,FALSE)*$AA434*1000000","v":46860899.623592913},{"$f":"VLOOKUP(AH423,Assumptions!$A$4:$E$53,4,FALSE)*$AA434*1000000","v":45306291.27768936},{"$f":"VLOOKUP(AI423,Assumptions!$A$4:$E$53,4,FALSE)*$AA434*1000000","v":43768414.528254516},{"$f":"VLOOKUP(AJ423,Assumptions!$A$4:$E$53,4,FALSE)*$AA434*1000000","v":42232955.865022615},{"$f":"VLOOKUP(AK423,Assumptions!$A$4:$E$53,4,FALSE)*$AA434*1000000","v":40697497.20179072},{"$f":"VLOOKUP(AL423,Assumptions!$A$4:$E$53,4,FALSE)*$AA434*1000000","v":39162038.538558818},{"$f":"VLOOKUP(AM423,Assumptions!$A$4:$E$53,4,FALSE)*$AA434*1000000","v":37626579.875326917},{"$f":"VLOOKUP(AN423,Assumptions!$A$4:$E$53,4,FALSE)*$AA434*1000000","v":36091121.212095015},{"$f":"VLOOKUP(AO423,Assumptions!$A$4:$E$53,4,FALSE)*$AA434*1000000","v":34555662.54886312},{"$f":"VLOOKUP(AP423,Assumptions!$A$4:$E$53,4,FALSE)*$AA434*1000000","v":33020203.885631226},{"$f":"VLOOKUP(AQ423,Assumptions!$A$4:$E$53,4,FALSE)*$AA434*1000000","v":31484745.222399324},{"$f":"VLOOKUP(AR423,Assumptions!$A$4:$E$53,4,FALSE)*$AA434*1000000","v":29949286.559167434},{"$f":"VLOOKUP(AS423,Assumptions!$A$4:$E$53,4,FALSE)*$AA434*1000000","v":28413827.895935528},{"$f":"VLOOKUP(AT423,Assumptions!$A$4:$E$53,4,FALSE)*$AA434*1000000","v":26878369.232703645},null,"Capital Recovery & Taxes",47702096.299625576,{"$f":"VLOOKUP(AX423,Assumptions!$A$4:$E$53,4,FALSE)*$AX434*1000000","v":60205269.633014791},{"$f":"VLOOKUP(AY423,Assumptions!$A$4:$E$53,4,FALSE)*$AX434*1000000","v":58491530.448873267},{"$f":"VLOOKUP(AZ423,Assumptions!$A$4:$E$53,4,FALSE)*$AX434*1000000","v":56656635.475230679},{"$f":"VLOOKUP(BA423,Assumptions!$A$4:$E$53,4,FALSE)*$AX434*1000000","v":54864815.35707669},{"$f":"VLOOKUP(BB423,Assumptions!$A$4:$E$53,4,FALSE)*$AX434*1000000","v":53112842.583625413},{"$f":"VLOOKUP(BC423,Assumptions!$A$4:$E$53,4,FALSE)*$AX434*1000000","v":51397779.292494804},{"$f":"VLOOKUP(BD423,Assumptions!$A$4:$E$53,4,FALSE)*$AX434*1000000","v":49716853.134676501},{"$f":"VLOOKUP(BE423,Assumptions!$A$4:$E$53,4,FALSE)*$AX434*1000000","v":48067498.652879134},{"$f":"VLOOKUP(BF423,Assumptions!$A$4:$E$53,4,FALSE)*$AX434*1000000","v":46435895.480404153},{"$f":"VLOOKUP(BG423,Assumptions!$A$4:$E$53,4,FALSE)*$AX434*1000000","v":44806857.76522053},{"$f":"VLOOKUP(BH423,Assumptions!$A$4:$E$53,4,FALSE)*$AX434*1000000","v":43177820.050036907},{"$f":"VLOOKUP(BI423,Assumptions!$A$4:$E$53,4,FALSE)*$AX434*1000000","v":41548782.334853277},{"$f":"VLOOKUP(BJ423,Assumptions!$A$4:$E$53,4,FALSE)*$AX434*1000000","v":39919744.619669653},{"$f":"VLOOKUP(BK423,Assumptions!$A$4:$E$53,4,FALSE)*$AX434*1000000","v":38290706.904486015},{"$f":"VLOOKUP(BL423,Assumptions!$A$4:$E$53,4,FALSE)*$AX434*1000000","v":36661669.189302392},{"$f":"VLOOKUP(BM423,Assumptions!$A$4:$E$53,4,FALSE)*$AX434*1000000","v":35032631.474118777},{"$f":"VLOOKUP(BN423,Assumptions!$A$4:$E$53,4,FALSE)*$AX434*1000000","v":33403593.758935153},{"$f":"VLOOKUP(BO423,Assumptions!$A$4:$E$53,4,FALSE)*$AX434*1000000","v":31774556.04375153},{"$f":"VLOOKUP(BP423,Assumptions!$A$4:$E$53,4,FALSE)*$AX434*1000000","v":30145518.328567903},{"$f":"VLOOKUP(BQ423,Assumptions!$A$4:$E$53,4,FALSE)*$AX434*1000000","v":28516480.613384288},null,"Capital Recovery & Taxes",49866308.827519029,{"$f":"VLOOKUP(BU423,Assumptions!$A$4:$E$53,4,FALSE)*$BU434*1000000","v":62936742.857305691},{"$f":"VLOOKUP(BV423,Assumptions!$A$4:$E$53,4,FALSE)*$BU434*1000000","v":61145252.4609624},{"$f":"VLOOKUP(BW423,Assumptions!$A$4:$E$53,4,FALSE)*$BU434*1000000","v":59227109.5171597},{"$f":"VLOOKUP(BX423,Assumptions!$A$4:$E$53,4,FALSE)*$BU434*1000000","v":57353995.706521377},{"$f":"VLOOKUP(BY423,Assumptions!$A$4:$E$53,4,FALSE)*$BU434*1000000","v":55522537.08823394},{"$f":"VLOOKUP(BZ423,Assumptions!$A$4:$E$53,4,FALSE)*$BU434*1000000","v":53729662.511044107},{"$f":"VLOOKUP(CA423,Assumptions!$A$4:$E$53,4,FALSE)*$BU434*1000000","v":51972473.846304424},{"$f":"VLOOKUP(CB423,Assumptions!$A$4:$E$53,4,FALSE)*$BU434*1000000","v":50248289.243624695},{"$f":"VLOOKUP(CC423,Assumptions!$A$4:$E$53,4,FALSE)*$BU434*1000000","v":48542661.315419041},{"$f":"VLOOKUP(CD423,Assumptions!$A$4:$E$53,4,FALSE)*$BU434*1000000","v":46839715.237603582},{"$f":"VLOOKUP(CE423,Assumptions!$A$4:$E$53,4,FALSE)*$BU434*1000000","v":45136769.159788124},{"$f":"VLOOKUP(CF423,Assumptions!$A$4:$E$53,4,FALSE)*$BU434*1000000","v":43433823.081972666},{"$f":"VLOOKUP(CG423,Assumptions!$A$4:$E$53,4,FALSE)*$BU434*1000000","v":41730877.004157208},{"$f":"VLOOKUP(CH423,Assumptions!$A$4:$E$53,4,FALSE)*$BU434*1000000","v":40027930.926341742},{"$f":"VLOOKUP(CI423,Assumptions!$A$4:$E$53,4,FALSE)*$BU434*1000000","v":38324984.848526284},{"$f":"VLOOKUP(CJ423,Assumptions!$A$4:$E$53,4,FALSE)*$BU434*1000000","v":36622038.770710841},{"$f":"VLOOKUP(CK423,Assumptions!$A$4:$E$53,4,FALSE)*$BU434*1000000","v":34919092.692895375},{"$f":"VLOOKUP(CL423,Assumptions!$A$4:$E$53,4,FALSE)*$BU434*1000000","v":33216146.615079928},{"$f":"VLOOKUP(CM423,Assumptions!$A$4:$E$53,4,FALSE)*$BU434*1000000","v":31513200.537264463},{"$f":"VLOOKUP(CN423,Assumptions!$A$4:$E$53,4,FALSE)*$BU434*1000000","v":29810254.459449019},null,"Capital Recovery & Taxes",53693718.90524596,{"$f":"VLOOKUP(CR423,Assumptions!$A$4:$E$53,4,FALSE)*$CR434*1000000","v":67767353.534838483},{"$f":"VLOOKUP(CS423,Assumptions!$A$4:$E$53,4,FALSE)*$CR434*1000000","v":65838360.111735553},{"$f":"VLOOKUP(CT423,Assumptions!$A$4:$E$53,4,FALSE)*$CR434*1000000","v":63772993.124159634},{"$f":"VLOOKUP(CU423,Assumptions!$A$4:$E$53,4,FALSE)*$CR434*1000000","v":61756111.41001828},{"$f":"VLOOKUP(CV423,Assumptions!$A$4:$E$53,4,FALSE)*$CR434*1000000","v":59784082.066979207},{"$f":"VLOOKUP(CW423,Assumptions!$A$4:$E$53,4,FALSE)*$CR434*1000000","v":57853598.222406626},{"$f":"VLOOKUP(CX423,Assumptions!$A$4:$E$53,4,FALSE)*$CR434*1000000","v":55961539.306348473},{"$f":"VLOOKUP(CY423,Assumptions!$A$4:$E$53,4,FALSE)*$CR434*1000000","v":54105017.627207279},{"$f":"VLOOKUP(CZ423,Assumptions!$A$4:$E$53,4,FALSE)*$CR434*1000000","v":52268476.910893589},{"$f":"VLOOKUP(DA423,Assumptions!$A$4:$E$53,4,FALSE)*$CR434*1000000","v":50434823.886177354},{"$f":"VLOOKUP(DB423,Assumptions!$A$4:$E$53,4,FALSE)*$CR434*1000000","v":48601170.86146111},{"$f":"VLOOKUP(DC423,Assumptions!$A$4:$E$53,4,FALSE)*$CR434*1000000","v":46767517.836744882},{"$f":"VLOOKUP(DD423,Assumptions!$A$4:$E$53,4,FALSE)*$CR434*1000000","v":44933864.812028639},{"$f":"VLOOKUP(DE423,Assumptions!$A$4:$E$53,4,FALSE)*$CR434*1000000","v":43100211.787312388},{"$f":"VLOOKUP(DF423,Assumptions!$A$4:$E$53,4,FALSE)*$CR434*1000000","v":41266558.762596153},{"$f":"VLOOKUP(DG423,Assumptions!$A$4:$E$53,4,FALSE)*$CR434*1000000","v":39432905.737879917},{"$f":"VLOOKUP(DH423,Assumptions!$A$4:$E$53,4,FALSE)*$CR434*1000000","v":37599252.713163689},{"$f":"VLOOKUP(DI423,Assumptions!$A$4:$E$53,4,FALSE)*$CR434*1000000","v":35765599.688447453},{"$f":"VLOOKUP(DJ423,Assumptions!$A$4:$E$53,4,FALSE)*$CR434*1000000","v":33931946.66373121},{"$f":"VLOOKUP(DK423,Assumptions!$A$4:$E$53,4,FALSE)*$CR434*1000000","v":32098293.639014989}]
[null,"Transmission",0,{"$f":"VLOOKUP(D423,Assumptions!$A$4:$E$53,5,FALSE)*$E434*1000000","v":0},{"$f":"VLOOKUP(E423,Assumptions!$A$4:$E$53,5,FALSE)*$E434*1000000","v":0},{"$f":"VLOOKUP(F423,Assumptions!$A$4:$E$53,5,FALSE)*$E434*1000000","v":0},{"$f":"VLOOKUP(G423,Assumptions!$A$4:$E$53,5,FALSE)*$E434*1000000","v":0},{"$f":"VLOOKUP(H423,Assumptions!$A$4:$E$53,5,FALSE)*$E434*1000000","v":0},{"$f":"VLOOKUP(I423,Assumptions!$A$4:$E$53,5,FALSE)*$E434*1000000","v":0},{"$f":"VLOOKUP(J423,Assumptions!$A$4:$E$53,5,FALSE)*$E434*1000000","v":0},{"$f":"VLOOKUP(K423,Assumptions!$A$4:$E$53,5,FALSE)*$E434*1000000","v":0},{"$f":"VLOOKUP(L423,Assumptions!$A$4:$E$53,5,FALSE)*$E434*1000000","v":0},{"$f":"VLOOKUP(M423,Assumptions!$A$4:$E$53,5,FALSE)*$E434*1000000","v":0},{"$f":"VLOOKUP(N423,Assumptions!$A$4:$E$53,5,FALSE)*$E434*1000000","v":0},{"$f":"VLOOKUP(O423,Assumptions!$A$4:$E$53,5,FALSE)*$E434*1000000","v":0},{"$f":"VLOOKUP(P423,Assumptions!$A$4:$E$53,5,FALSE)*$E434*1000000","v":0},{"$f":"VLOOKUP(Q423,Assumptions!$A$4:$E$53,5,FALSE)*$E434*1000000","v":0},{"$f":"VLOOKUP(R423,Assumptions!$A$4:$E$53,5,FALSE)*$E434*1000000","v":0},{"$f":"VLOOKUP(S423,Assumptions!$A$4:$E$53,5,FALSE)*$E434*1000000","v":0},{"$f":"VLOOKUP(T423,Assumptions!$A$4:$E$53,5,FALSE)*$E434*1000000","v":0},{"$f":"VLOOKUP(U423,Assumptions!$A$4:$E$53,5,FALSE)*$E434*1000000","v":0},{"$f":"VLOOKUP(V423,Assumptions!$A$4:$E$53,5,FALSE)*$E434*1000000","v":0},{"$f":"VLOOKUP(W423,Assumptions!$A$4:$E$53,5,FALSE)*$E434*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA423,Assumptions!$A$4:$E$53,5,FALSE)*$AB434*1000000","v":0},{"$f":"VLOOKUP(AB423,Assumptions!$A$4:$E$53,5,FALSE)*$AB434*1000000","v":0},{"$f":"VLOOKUP(AC423,Assumptions!$A$4:$E$53,5,FALSE)*$AB434*1000000","v":0},{"$f":"VLOOKUP(AD423,Assumptions!$A$4:$E$53,5,FALSE)*$AB434*1000000","v":0},{"$f":"VLOOKUP(AE423,Assumptions!$A$4:$E$53,5,FALSE)*$AB434*1000000","v":0},{"$f":"VLOOKUP(AF423,Assumptions!$A$4:$E$53,5,FALSE)*$AB434*1000000","v":0},{"$f":"VLOOKUP(AG423,Assumptions!$A$4:$E$53,5,FALSE)*$AB434*1000000","v":0},{"$f":"VLOOKUP(AH423,Assumptions!$A$4:$E$53,5,FALSE)*$AB434*1000000","v":0},{"$f":"VLOOKUP(AI423,Assumptions!$A$4:$E$53,5,FALSE)*$AB434*1000000","v":0},{"$f":"VLOOKUP(AJ423,Assumptions!$A$4:$E$53,5,FALSE)*$AB434*1000000","v":0},{"$f":"VLOOKUP(AK423,Assumptions!$A$4:$E$53,5,FALSE)*$AB434*1000000","v":0},{"$f":"VLOOKUP(AL423,Assumptions!$A$4:$E$53,5,FALSE)*$AB434*1000000","v":0},{"$f":"VLOOKUP(AM423,Assumptions!$A$4:$E$53,5,FALSE)*$AB434*1000000","v":0},{"$f":"VLOOKUP(AN423,Assumptions!$A$4:$E$53,5,FALSE)*$AB434*1000000","v":0},{"$f":"VLOOKUP(AO423,Assumptions!$A$4:$E$53,5,FALSE)*$AB434*1000000","v":0},{"$f":"VLOOKUP(AP423,Assumptions!$A$4:$E$53,5,FALSE)*$AB434*1000000","v":0},{"$f":"VLOOKUP(AQ423,Assumptions!$A$4:$E$53,5,FALSE)*$AB434*1000000","v":0},{"$f":"VLOOKUP(AR423,Assumptions!$A$4:$E$53,5,FALSE)*$AB434*1000000","v":0},{"$f":"VLOOKUP(AS423,Assumptions!$A$4:$E$53,5,FALSE)*$AB434*1000000","v":0},{"$f":"VLOOKUP(AT423,Assumptions!$A$4:$E$53,5,FALSE)*$AB434*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX423,Assumptions!$A$4:$E$53,5,FALSE)*$AY434*1000000","v":0},{"$f":"VLOOKUP(AY423,Assumptions!$A$4:$E$53,5,FALSE)*$AY434*1000000","v":0},{"$f":"VLOOKUP(AZ423,Assumptions!$A$4:$E$53,5,FALSE)*$AY434*1000000","v":0},{"$f":"VLOOKUP(BA423,Assumptions!$A$4:$E$53,5,FALSE)*$AY434*1000000","v":0},{"$f":"VLOOKUP(BB423,Assumptions!$A$4:$E$53,5,FALSE)*$AY434*1000000","v":0},{"$f":"VLOOKUP(BC423,Assumptions!$A$4:$E$53,5,FALSE)*$AY434*1000000","v":0},{"$f":"VLOOKUP(BD423,Assumptions!$A$4:$E$53,5,FALSE)*$AY434*1000000","v":0},{"$f":"VLOOKUP(BE423,Assumptions!$A$4:$E$53,5,FALSE)*$AY434*1000000","v":0},{"$f":"VLOOKUP(BF423,Assumptions!$A$4:$E$53,5,FALSE)*$AY434*1000000","v":0},{"$f":"VLOOKUP(BG423,Assumptions!$A$4:$E$53,5,FALSE)*$AY434*1000000","v":0},{"$f":"VLOOKUP(BH423,Assumptions!$A$4:$E$53,5,FALSE)*$AY434*1000000","v":0},{"$f":"VLOOKUP(BI423,Assumptions!$A$4:$E$53,5,FALSE)*$AY434*1000000","v":0},{"$f":"VLOOKUP(BJ423,Assumptions!$A$4:$E$53,5,FALSE)*$AY434*1000000","v":0},{"$f":"VLOOKUP(BK423,Assumptions!$A$4:$E$53,5,FALSE)*$AY434*1000000","v":0},{"$f":"VLOOKUP(BL423,Assumptions!$A$4:$E$53,5,FALSE)*$AY434*1000000","v":0},{"$f":"VLOOKUP(BM423,Assumptions!$A$4:$E$53,5,FALSE)*$AY434*1000000","v":0},{"$f":"VLOOKUP(BN423,Assumptions!$A$4:$E$53,5,FALSE)*$AY434*1000000","v":0},{"$f":"VLOOKUP(BO423,Assumptions!$A$4:$E$53,5,FALSE)*$AY434*1000000","v":0},{"$f":"VLOOKUP(BP423,Assumptions!$A$4:$E$53,5,FALSE)*$AY434*1000000","v":0},{"$f":"VLOOKUP(BQ423,Assumptions!$A$4:$E$53,5,FALSE)*$AY434*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU423,Assumptions!$A$4:$E$53,5,FALSE)*$BV434*1000000","v":0},{"$f":"VLOOKUP(BV423,Assumptions!$A$4:$E$53,5,FALSE)*$BV434*1000000","v":0},{"$f":"VLOOKUP(BW423,Assumptions!$A$4:$E$53,5,FALSE)*$BV434*1000000","v":0},{"$f":"VLOOKUP(BX423,Assumptions!$A$4:$E$53,5,FALSE)*$BV434*1000000","v":0},{"$f":"VLOOKUP(BY423,Assumptions!$A$4:$E$53,5,FALSE)*$BV434*1000000","v":0},{"$f":"VLOOKUP(BZ423,Assumptions!$A$4:$E$53,5,FALSE)*$BV434*1000000","v":0},{"$f":"VLOOKUP(CA423,Assumptions!$A$4:$E$53,5,FALSE)*$BV434*1000000","v":0},{"$f":"VLOOKUP(CB423,Assumptions!$A$4:$E$53,5,FALSE)*$BV434*1000000","v":0},{"$f":"VLOOKUP(CC423,Assumptions!$A$4:$E$53,5,FALSE)*$BV434*1000000","v":0},{"$f":"VLOOKUP(CD423,Assumptions!$A$4:$E$53,5,FALSE)*$BV434*1000000","v":0},{"$f":"VLOOKUP(CE423,Assumptions!$A$4:$E$53,5,FALSE)*$BV434*1000000","v":0},{"$f":"VLOOKUP(CF423,Assumptions!$A$4:$E$53,5,FALSE)*$BV434*1000000","v":0},{"$f":"VLOOKUP(CG423,Assumptions!$A$4:$E$53,5,FALSE)*$BV434*1000000","v":0},{"$f":"VLOOKUP(CH423,Assumptions!$A$4:$E$53,5,FALSE)*$BV434*1000000","v":0},{"$f":"VLOOKUP(CI423,Assumptions!$A$4:$E$53,5,FALSE)*$BV434*1000000","v":0},{"$f":"VLOOKUP(CJ423,Assumptions!$A$4:$E$53,5,FALSE)*$BV434*1000000","v":0},{"$f":"VLOOKUP(CK423,Assumptions!$A$4:$E$53,5,FALSE)*$BV434*1000000","v":0},{"$f":"VLOOKUP(CL423,Assumptions!$A$4:$E$53,5,FALSE)*$BV434*1000000","v":0},{"$f":"VLOOKUP(CM423,Assumptions!$A$4:$E$53,5,FALSE)*$BV434*1000000","v":0},{"$f":"VLOOKUP(CN423,Assumptions!$A$4:$E$53,5,FALSE)*$BV434*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR423,Assumptions!$A$4:$E$53,5,FALSE)*$CS434*1000000","v":0},{"$f":"VLOOKUP(CS423,Assumptions!$A$4:$E$53,5,FALSE)*$CS434*1000000","v":0},{"$f":"VLOOKUP(CT423,Assumptions!$A$4:$E$53,5,FALSE)*$CS434*1000000","v":0},{"$f":"VLOOKUP(CU423,Assumptions!$A$4:$E$53,5,FALSE)*$CS434*1000000","v":0},{"$f":"VLOOKUP(CV423,Assumptions!$A$4:$E$53,5,FALSE)*$CS434*1000000","v":0},{"$f":"VLOOKUP(CW423,Assumptions!$A$4:$E$53,5,FALSE)*$CS434*1000000","v":0},{"$f":"VLOOKUP(CX423,Assumptions!$A$4:$E$53,5,FALSE)*$CS434*1000000","v":0},{"$f":"VLOOKUP(CY423,Assumptions!$A$4:$E$53,5,FALSE)*$CS434*1000000","v":0},{"$f":"VLOOKUP(CZ423,Assumptions!$A$4:$E$53,5,FALSE)*$CS434*1000000","v":0},{"$f":"VLOOKUP(DA423,Assumptions!$A$4:$E$53,5,FALSE)*$CS434*1000000","v":0},{"$f":"VLOOKUP(DB423,Assumptions!$A$4:$E$53,5,FALSE)*$CS434*1000000","v":0},{"$f":"VLOOKUP(DC423,Assumptions!$A$4:$E$53,5,FALSE)*$CS434*1000000","v":0},{"$f":"VLOOKUP(DD423,Assumptions!$A$4:$E$53,5,FALSE)*$CS434*1000000","v":0},{"$f":"VLOOKUP(DE423,Assumptions!$A$4:$E$53,5,FALSE)*$CS434*1000000","v":0},{"$f":"VLOOKUP(DF423,Assumptions!$A$4:$E$53,5,FALSE)*$CS434*1000000","v":0},{"$f":"VLOOKUP(DG423,Assumptions!$A$4:$E$53,5,FALSE)*$CS434*1000000","v":0},{"$f":"VLOOKUP(DH423,Assumptions!$A$4:$E$53,5,FALSE)*$CS434*1000000","v":0},{"$f":"VLOOKUP(DI423,Assumptions!$A$4:$E$53,5,FALSE)*$CS434*1000000","v":0},{"$f":"VLOOKUP(DJ423,Assumptions!$A$4:$E$53,5,FALSE)*$CS434*1000000","v":0},{"$f":"VLOOKUP(DK423,Assumptions!$A$4:$E$53,5,FALSE)*$CS434*1000000","v":0}]
[null,"Misc Charges",444607.36930219922,{"$f":"(D437+D438)*Misc_Rev","v":379933.9981645603},384057.76888763235,405638.56122626184,409928.93228654593,414305.11076803569,418768.81281915534,423321.78891129734,447077.82534648781,451814.74167275231,456646.39632554207,461574.68407138775,466601.53757215035,492752.12904625433,497982.06742844766,503316.60457828484,508757.83247111889,514307.88492180937,543094.45941517269,548868.7339848713,554758.49404596363,null,"Misc Charges",471544.85792580049,{"$f":"(AA437+AA438)*Misc_Rev","v":409928.93228654593},414305.11076803569,418768.81281915534,423321.78891129734,447077.82534648781,451814.74167275231,456646.39632554207,461574.68407138775,466601.53757215035,492752.12904625433,497982.06742844766,503316.60457828484,508757.83247111889,514307.88492180937,543094.45941517269,548868.7339848713,554758.49404596363,560766.04930827802,566893.75567583856,598582.08926377515,null,"Misc Charges",510141.29996751231,{"$f":"(AX437+AX438)*Misc_Rev","v":447077.82534648781},451814.74167275231,456646.39632554207,461574.68407138775,466601.53757215035,492752.12904625433,497982.06742844766,503316.60457828484,508757.83247111889,514307.88492180937,543094.45941517269,548868.7339848713,554758.49404596363,560766.04930827802,566893.75567583856,598582.08926377515,604957.35496858519,611460.12598749145,618092.95242677582,624858.4353948459,null,"Misc Charges",540132.6204475275,{"$f":"(BU437+BU438)*Misc_Rev","v":461574.68407138775},466601.53757215035,492752.12904625433,497982.06742844766,503316.60457828484,508757.83247111889,514307.88492180937,543094.45941517269,548868.7339848713,554758.49404596363,560766.04930827802,566893.75567583856,598582.08926377515,604957.35496858519,611460.12598749145,618092.95242677582,624858.4353948459,659741.10842460475,666779.91690458474,673959.50155416445,null,"Misc Charges",595339.22741623619,{"$f":"(CR437+CR438)*Misc_Rev","v":508757.83247111889},514307.88492180937,543094.45941517269,548868.7339848713,554758.49404596363,560766.04930827802,566893.75567583856,598582.08926377515,604957.35496858519,611460.12598749145,618092.95242677582,624858.4353948459,659741.10842460475,666779.91690458474,673959.50155416445,681282.67789673572,688752.31776615849,727151.41887552966,734922.8321956771,742849.67378222756]
[null,"Total Fixed Cost",56773082.267449327,{"$f":"SUM(D437:D441)","v":66396072.668535292},{"$f":"SUM(E437:E440)","v":64598288.1777284},63610260.924761176,62127153.406511053,60682623.86987187,59274076.389542975,57899065.334972098,57145500.709819339,55820641.620358616,54501021.138544351,53184384.633170784,51870791.783766724,51209488.273954496,49902166.573310032,48598074.824729681,47297277.627254725,45999840.871907234,45419935.059083015,44129422.158695012,42842475.386376254,null,"Total Fixed Cost",59558887.35799706,{"$f":"SUM(AA437:AA441)","v":69815123.123920754},{"$f":"SUM(AB437:AB440)","v":67925033.652222648},66333379.721205957,64785082.970550522,63867324.436015323,62397055.23714076,60961887.652420178,59559462.104992583,58176811.810003228,57448868.940808624,56074907.880781814,54704176.772819094,53336740.215961762,51972664.101231918,51326118.929025322,49968966.669254966,48615380.537553832,47265431.856483325,45919193.375056036,45362252.917973384,null,"Total Fixed Cost",63494200.339313895,{"$f":"SUM(AX437:AX441)","v":74457863.310216755},{"$f":"SUM(AY437:AY440)","v":72443319.655665278},70757623.504057944,69117986.18437992,67521239.865374118,66613692.368280813,65094263.813667595,63609636.88713941,62146055.821038999,60688400.654357433,59948276.430199102,58497545.118477017,57050379.934824161,55606852.201801911,54167034.6684229,53516515.159388512,52084342.121354409,50656106.376863301,49231886.671786025,47811763.326910898,null,"Total Fixed Cost",66585800.084643252,{"$f":"SUM(BU437:BU441)","v":77651488.368680313},{"$f":"SUM(BV437:BV440)","v":75553649.742711112},74443022.59294571,72731406.385512471,71064675.322494209,69439822.851678953,67854016.735441327,67018745.623786896,65491424.099042781,63970350.55275809,62452914.45710402,60939188.561093174,60214760.689426944,58708679.288760997,57206535.181638047,55708407.113928966,54214375.406421989,53588586.96910058,52102995.402154058,50621750.925424948,null,"Total Fixed Cost",72122099.10384284,{"$f":"SUM(CR437:CR441)","v":83986271.707944438},{"$f":"SUM(CS437:CS440)","v":81719903.000872448},80543449.504321828,78704874.19364202,76914717.382133722,75169743.519722521,73466904.785468981,72588901.312477022,70949225.273312837,69316374.219289124,67687539.204679236,66062800.550271496,65306305.166049287,63690006.65220198,62078055.228572078,60470537.836963899,58867543.158017889,58219633.127044588,56625957.045267679,55037080.502349585]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D445:W445))","v":8138359.0805757921},{"$f":"HLOOKUP(D424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*D425","v":6994919.8374299994},{"$f":"HLOOKUP(E424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*E425","v":7134818.234178599},{"$f":"HLOOKUP(F424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*F425","v":7277514.5988621721},{"$f":"HLOOKUP(G424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*G425","v":7423064.8908394156},{"$f":"HLOOKUP(H424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*H425","v":7571526.1886562025},{"$f":"HLOOKUP(I424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*I425","v":7722956.712429327},{"$f":"HLOOKUP(J424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*J425","v":7877415.8466779133},{"$f":"HLOOKUP(K424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*K425","v":8034964.1636114726},{"$f":"HLOOKUP(L424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*L425","v":8195663.4468837017},{"$f":"HLOOKUP(M424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*M425","v":8359576.7158213751},{"$f":"HLOOKUP(N424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*N425","v":8526768.2501378041},{"$f":"HLOOKUP(O424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*O425","v":8697303.615140561},{"$f":"HLOOKUP(P424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*P425","v":8871249.68744337},{"$f":"HLOOKUP(Q424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q425","v":9048674.6811922379},{"$f":"HLOOKUP(R424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*R425","v":9229648.174816085},{"$f":"HLOOKUP(S424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*S425","v":9414241.1383124068},{"$f":"HLOOKUP(T424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*T425","v":9602525.9610786568},{"$f":"HLOOKUP(U424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*U425","v":9794576.4803002272},{"$f":"HLOOKUP(V424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*V425","v":9990468.0099062342},{"$f":"HLOOKUP(W424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*W425","v":10190277.370104361},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA445:AT445))","v":8636491.7631796747},{"$f":"HLOOKUP(AA424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA425","v":7423064.8908394156},{"$f":"HLOOKUP(AB424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB425","v":7571526.1886562025},{"$f":"HLOOKUP(AC424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC425","v":7722956.712429327},{"$f":"HLOOKUP(AD424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD425","v":7877415.8466779133},{"$f":"HLOOKUP(AE424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE425","v":8034964.1636114726},{"$f":"HLOOKUP(AF424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF425","v":8195663.4468837017},{"$f":"HLOOKUP(AG424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG425","v":8359576.7158213751},{"$f":"HLOOKUP(AH424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH425","v":8526768.2501378041},{"$f":"HLOOKUP(AI424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI425","v":8697303.615140561},{"$f":"HLOOKUP(AJ424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ425","v":8871249.68744337},{"$f":"HLOOKUP(AK424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK425","v":9048674.6811922379},{"$f":"HLOOKUP(AL424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL425","v":9229648.174816085},{"$f":"HLOOKUP(AM424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM425","v":9414241.1383124068},{"$f":"HLOOKUP(AN424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN425","v":9602525.9610786568},{"$f":"HLOOKUP(AO424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO425","v":9794576.4803002272},{"$f":"HLOOKUP(AP424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP425","v":9990468.0099062342},{"$f":"HLOOKUP(AQ424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ425","v":10190277.370104361},{"$f":"HLOOKUP(AR424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR425","v":10394082.917506447},{"$f":"HLOOKUP(AS424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS425","v":10601964.575856576},{"$f":"HLOOKUP(AT424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT425","v":10814003.867373707},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX445:BQ445))","v":9348416.4340407867},{"$f":"HLOOKUP(AX424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX425","v":8034964.1636114726},{"$f":"HLOOKUP(AY424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY425","v":8195663.4468837017},{"$f":"HLOOKUP(AZ424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ425","v":8359576.7158213751},{"$f":"HLOOKUP(BA424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA425","v":8526768.2501378041},{"$f":"HLOOKUP(BB424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB425","v":8697303.615140561},{"$f":"HLOOKUP(BC424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC425","v":8871249.68744337},{"$f":"HLOOKUP(BD424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD425","v":9048674.6811922379},{"$f":"HLOOKUP(BE424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE425","v":9229648.174816085},{"$f":"HLOOKUP(BF424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF425","v":9414241.1383124068},{"$f":"HLOOKUP(BG424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG425","v":9602525.9610786568},{"$f":"HLOOKUP(BH424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH425","v":9794576.4803002272},{"$f":"HLOOKUP(BI424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI425","v":9990468.0099062342},{"$f":"HLOOKUP(BJ424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ425","v":10190277.370104361},{"$f":"HLOOKUP(BK424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK425","v":10394082.917506447},{"$f":"HLOOKUP(BL424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL425","v":10601964.575856576},{"$f":"HLOOKUP(BM424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM425","v":10814003.867373707},{"$f":"HLOOKUP(BN424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN425","v":11030283.944721181},{"$f":"HLOOKUP(BO424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO425","v":11250889.623615604},{"$f":"HLOOKUP(BP424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP425","v":11475907.416087916},{"$f":"HLOOKUP(BQ424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ425","v":11705425.564409673},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU445:CN445))","v":9920614.3071355559},{"$f":"HLOOKUP(BU424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU425","v":8526768.2501378041},{"$f":"HLOOKUP(BV424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV425","v":8697303.615140561},{"$f":"HLOOKUP(BW424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW425","v":8871249.68744337},{"$f":"HLOOKUP(BX424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX425","v":9048674.6811922379},{"$f":"HLOOKUP(BY424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY425","v":9229648.174816085},{"$f":"HLOOKUP(BZ424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ425","v":9414241.1383124068},{"$f":"HLOOKUP(CA424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA425","v":9602525.9610786568},{"$f":"HLOOKUP(CB424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB425","v":9794576.4803002272},{"$f":"HLOOKUP(CC424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC425","v":9990468.0099062342},{"$f":"HLOOKUP(CD424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD425","v":10190277.370104361},{"$f":"HLOOKUP(CE424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE425","v":10394082.917506447},{"$f":"HLOOKUP(CF424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF425","v":10601964.575856576},{"$f":"HLOOKUP(CG424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG425","v":10814003.867373707},{"$f":"HLOOKUP(CH424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH425","v":11030283.944721181},{"$f":"HLOOKUP(CI424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI425","v":11250889.623615604},{"$f":"HLOOKUP(CJ424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ425","v":11475907.416087916},{"$f":"HLOOKUP(CK424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK425","v":11705425.564409673},{"$f":"HLOOKUP(CL424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL425","v":11939534.075697869},{"$f":"HLOOKUP(CM424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM425","v":12178324.757211827},{"$f":"HLOOKUP(CN424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN425","v":12421891.252356064},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR445:DK445))","v":10953159.81245964},{"$f":"HLOOKUP(CR424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR425","v":9414241.1383124068},{"$f":"HLOOKUP(CS424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS425","v":9602525.9610786568},{"$f":"HLOOKUP(CT424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT425","v":9794576.4803002272},{"$f":"HLOOKUP(CU424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU425","v":9990468.0099062342},{"$f":"HLOOKUP(CV424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV425","v":10190277.370104361},{"$f":"HLOOKUP(CW424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW425","v":10394082.917506447},{"$f":"HLOOKUP(CX424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX425","v":10601964.575856576},{"$f":"HLOOKUP(CY424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY425","v":10814003.867373707},{"$f":"HLOOKUP(CZ424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ425","v":11030283.944721181},{"$f":"HLOOKUP(DA424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA425","v":11250889.623615604},{"$f":"HLOOKUP(DB424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB425","v":11475907.416087916},{"$f":"HLOOKUP(DC424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC425","v":11705425.564409673},{"$f":"HLOOKUP(DD424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD425","v":11939534.075697869},{"$f":"HLOOKUP(DE424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE425","v":12178324.757211827},{"$f":"HLOOKUP(DF424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF425","v":12421891.252356064},{"$f":"HLOOKUP(DG424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG425","v":12670329.077403186},{"$f":"HLOOKUP(DH424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH425","v":12923735.658951247},{"$f":"HLOOKUP(DI424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI425","v":13182210.372130275},{"$f":"HLOOKUP(DJ424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ425","v":13445854.579572879},{"$f":"HLOOKUP(DK424,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$17)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK425","v":13714771.671164338}]
[null,"Fuel Cost",45359730.413718507,{"$f":"HLOOKUP(D424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D426","v":29012956.05948212},{"$f":"HLOOKUP(E424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E426","v":29619021.798271868},{"$f":"HLOOKUP(F424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F426","v":29769599.757611427},{"$f":"HLOOKUP(G424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G426","v":31298568.2698045},{"$f":"HLOOKUP(H424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H426","v":33572311.780759059},{"$f":"HLOOKUP(I424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I426","v":38299416.10936965},{"$f":"HLOOKUP(J424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J426","v":40841342.079506285},{"$f":"HLOOKUP(K424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K426","v":42020778.062563322},{"$f":"HLOOKUP(L424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L426","v":44400348.437719613},{"$f":"HLOOKUP(M424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M426","v":46835567.827546254},{"$f":"HLOOKUP(N424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N426","v":50055178.807068601},{"$f":"HLOOKUP(O424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O426","v":54282410.577410221},{"$f":"HLOOKUP(P424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P426","v":57594644.831683382},{"$f":"HLOOKUP(Q424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q426","v":62366442.282773152},{"$f":"HLOOKUP(R424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R426","v":64642371.106186375},{"$f":"HLOOKUP(S424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S426","v":68097603.150566906},{"$f":"HLOOKUP(T424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T426","v":71085779.10346736},{"$f":"HLOOKUP(U424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U426","v":75843950.809869558},{"$f":"HLOOKUP(V424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V426","v":79926976.260887399},{"$f":"HLOOKUP(W424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W426","v":84609285.409100711},null,"Fuel Cost",53880340.470703259,{"$f":"HLOOKUP(AA424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA426","v":31298568.2698045},{"$f":"HLOOKUP(AB424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB426","v":33572311.780759059},{"$f":"HLOOKUP(AC424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC426","v":38299416.10936965},{"$f":"HLOOKUP(AD424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD426","v":40841342.079506285},{"$f":"HLOOKUP(AE424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE426","v":42020778.062563322},{"$f":"HLOOKUP(AF424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF426","v":44400348.437719613},{"$f":"HLOOKUP(AG424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG426","v":46835567.827546254},{"$f":"HLOOKUP(AH424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH426","v":50055178.807068601},{"$f":"HLOOKUP(AI424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI426","v":54282410.577410221},{"$f":"HLOOKUP(AJ424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ426","v":57594644.831683382},{"$f":"HLOOKUP(AK424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK426","v":62366442.282773152},{"$f":"HLOOKUP(AL424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL426","v":64642371.106186375},{"$f":"HLOOKUP(AM424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM426","v":68097603.150566906},{"$f":"HLOOKUP(AN424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN426","v":71085779.10346736},{"$f":"HLOOKUP(AO424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO426","v":75843950.809869558},{"$f":"HLOOKUP(AP424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP426","v":79926976.260887399},{"$f":"HLOOKUP(AQ424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ426","v":84609285.409100711},{"$f":"HLOOKUP(AR424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR426","v":88523042.450534821},{"$f":"HLOOKUP(AS424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS426","v":92517039.040133104},{"$f":"HLOOKUP(AT424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT426","v":97033215.329278693},null,"Fuel Cost",67312941.8311079,{"$f":"HLOOKUP(AX424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX426","v":42020778.062563322},{"$f":"HLOOKUP(AY424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY426","v":44400348.437719613},{"$f":"HLOOKUP(AZ424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ426","v":46835567.827546254},{"$f":"HLOOKUP(BA424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA426","v":50055178.807068601},{"$f":"HLOOKUP(BB424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB426","v":54282410.577410221},{"$f":"HLOOKUP(BC424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC426","v":57594644.831683382},{"$f":"HLOOKUP(BD424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD426","v":62366442.282773152},{"$f":"HLOOKUP(BE424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE426","v":64642371.106186375},{"$f":"HLOOKUP(BF424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF426","v":68097603.150566906},{"$f":"HLOOKUP(BG424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG426","v":71085779.10346736},{"$f":"HLOOKUP(BH424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH426","v":75843950.809869558},{"$f":"HLOOKUP(BI424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI426","v":79926976.260887399},{"$f":"HLOOKUP(BJ424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ426","v":84609285.409100711},{"$f":"HLOOKUP(BK424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK426","v":88523042.450534821},{"$f":"HLOOKUP(BL424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL426","v":92517039.040133104},{"$f":"HLOOKUP(BM424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM426","v":97033215.329278693},{"$f":"HLOOKUP(BN424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN426","v":101814383.9901164},{"$f":"HLOOKUP(BO424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO426","v":106957941.83771673},{"$f":"HLOOKUP(BP424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP426","v":111719997.02511118},{"$f":"HLOOKUP(BQ424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ426","v":111719997.02511118},null,"Fuel Cost",77754325.725269407,{"$f":"HLOOKUP(BU424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU426","v":50055178.807068601},{"$f":"HLOOKUP(BV424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV426","v":54282410.577410221},{"$f":"HLOOKUP(BW424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW426","v":57594644.831683382},{"$f":"HLOOKUP(BX424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX426","v":62366442.282773152},{"$f":"HLOOKUP(BY424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY426","v":64642371.106186375},{"$f":"HLOOKUP(BZ424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ426","v":68097603.150566906},{"$f":"HLOOKUP(CA424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA426","v":71085779.10346736},{"$f":"HLOOKUP(CB424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB426","v":75843950.809869558},{"$f":"HLOOKUP(CC424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC426","v":79926976.260887399},{"$f":"HLOOKUP(CD424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD426","v":84609285.409100711},{"$f":"HLOOKUP(CE424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE426","v":88523042.450534821},{"$f":"HLOOKUP(CF424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF426","v":92517039.040133104},{"$f":"HLOOKUP(CG424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG426","v":97033215.329278693},{"$f":"HLOOKUP(CH424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH426","v":101814383.9901164},{"$f":"HLOOKUP(CI424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI426","v":106957941.83771673},{"$f":"HLOOKUP(CJ424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ426","v":111719997.02511118},{"$f":"HLOOKUP(CK424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK426","v":111719997.02511118},{"$f":"HLOOKUP(CL424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL426","v":111719997.02511118},{"$f":"HLOOKUP(CM424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM426","v":111719997.02511118},{"$f":"HLOOKUP(CN424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN426","v":111719997.02511118},null,"Fuel Cost",93574950.474140018,{"$f":"HLOOKUP(CR424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CR426","v":68097603.150566906},{"$f":"HLOOKUP(CS424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CS426","v":71085779.10346736},{"$f":"HLOOKUP(CT424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CT426","v":75843950.809869558},{"$f":"HLOOKUP(CU424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CU426","v":79926976.260887399},{"$f":"HLOOKUP(CV424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CV426","v":84609285.409100711},{"$f":"HLOOKUP(CW424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CW426","v":88523042.450534821},{"$f":"HLOOKUP(CX424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CX426","v":92517039.040133104},{"$f":"HLOOKUP(CY424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CY426","v":97033215.329278693},{"$f":"HLOOKUP(CZ424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CZ426","v":101814383.9901164},{"$f":"HLOOKUP(DA424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DA426","v":106957941.83771673},{"$f":"HLOOKUP(DB424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DB426","v":111719997.02511118},{"$f":"HLOOKUP(DC424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DC426","v":111719997.02511118},{"$f":"HLOOKUP(DD424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DD426","v":111719997.02511118},{"$f":"HLOOKUP(DE424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DE426","v":111719997.02511118},{"$f":"HLOOKUP(DF424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DF426","v":111719997.02511118},{"$f":"HLOOKUP(DG424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DG426","v":111719997.02511118},{"$f":"HLOOKUP(DH424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DH426","v":111719997.02511118},{"$f":"HLOOKUP(DI424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DI426","v":111719997.02511118},{"$f":"HLOOKUP(DJ424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DJ426","v":111719997.02511118},{"$f":"HLOOKUP(DK424,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DK426","v":111719997.02511118}]
[null,"Variable Fuel Transport",2267.9865206859258,{"$f":"HLOOKUP(D424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*D446","v":1450.6478029741061},{"$f":"HLOOKUP(E424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*E446","v":1480.9510899135935},{"$f":"HLOOKUP(F424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*F446","v":1488.4799878805713},{"$f":"HLOOKUP(G424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*G446","v":1564.928413490225},{"$f":"HLOOKUP(H424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*H446","v":1678.615589037953},{"$f":"HLOOKUP(I424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*I446","v":1914.9708054684827},{"$f":"HLOOKUP(J424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*J446","v":2042.0671039753145},{"$f":"HLOOKUP(K424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*K446","v":2101.0389031281661},{"$f":"HLOOKUP(L424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*L446","v":2220.0174218859806},{"$f":"HLOOKUP(M424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*M446","v":2341.7783913773128},{"$f":"HLOOKUP(N424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*N446","v":2502.7589403534303},{"$f":"HLOOKUP(O424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*O446","v":2714.1205288705114},{"$f":"HLOOKUP(P424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*P446","v":2879.7322415841691},{"$f":"HLOOKUP(Q424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*Q446","v":3118.3221141386575},{"$f":"HLOOKUP(R424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*R446","v":3232.1185553093187},{"$f":"HLOOKUP(S424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*S446","v":3404.8801575283455},{"$f":"HLOOKUP(T424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*T446","v":3554.2889551733683},{"$f":"HLOOKUP(U424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*U446","v":3792.1975404934778},{"$f":"HLOOKUP(V424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*V446","v":3996.3488130443702},{"$f":"HLOOKUP(W424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*W446","v":4230.4642704550361},null,"Variable Fuel Transport",2694.0170235351629,{"$f":"HLOOKUP(AA424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AA446","v":1564.928413490225},{"$f":"HLOOKUP(AB424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AB446","v":1678.615589037953},{"$f":"HLOOKUP(AC424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AC446","v":1914.9708054684827},{"$f":"HLOOKUP(AD424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AD446","v":2042.0671039753145},{"$f":"HLOOKUP(AE424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AE446","v":2101.0389031281661},{"$f":"HLOOKUP(AF424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AF446","v":2220.0174218859806},{"$f":"HLOOKUP(AG424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AG446","v":2341.7783913773128},{"$f":"HLOOKUP(AH424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AH446","v":2502.7589403534303},{"$f":"HLOOKUP(AI424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AI446","v":2714.1205288705114},{"$f":"HLOOKUP(AJ424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AJ446","v":2879.7322415841691},{"$f":"HLOOKUP(AK424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AK446","v":3118.3221141386575},{"$f":"HLOOKUP(AL424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AL446","v":3232.1185553093187},{"$f":"HLOOKUP(AM424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AM446","v":3404.8801575283455},{"$f":"HLOOKUP(AN424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AN446","v":3554.2889551733683},{"$f":"HLOOKUP(AO424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AO446","v":3792.1975404934778},{"$f":"HLOOKUP(AP424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AP446","v":3996.3488130443702},{"$f":"HLOOKUP(AQ424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AQ446","v":4230.4642704550361},{"$f":"HLOOKUP(AR424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AR446","v":4426.1521225267416},{"$f":"HLOOKUP(AS424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AS446","v":4625.8519520066557},{"$f":"HLOOKUP(AT424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AT446","v":4851.660766463935},null,"Variable Fuel Transport",3365.6470915553955,{"$f":"HLOOKUP(AX424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AX446","v":2101.0389031281661},{"$f":"HLOOKUP(AY424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AY446","v":2220.0174218859806},{"$f":"HLOOKUP(AZ424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AZ446","v":2341.7783913773128},{"$f":"HLOOKUP(BA424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BA446","v":2502.7589403534303},{"$f":"HLOOKUP(BB424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BB446","v":2714.1205288705114},{"$f":"HLOOKUP(BC424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BC446","v":2879.7322415841691},{"$f":"HLOOKUP(BD424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BD446","v":3118.3221141386575},{"$f":"HLOOKUP(BE424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BE446","v":3232.1185553093187},{"$f":"HLOOKUP(BF424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BF446","v":3404.8801575283455},{"$f":"HLOOKUP(BG424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BG446","v":3554.2889551733683},{"$f":"HLOOKUP(BH424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BH446","v":3792.1975404934778},{"$f":"HLOOKUP(BI424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BI446","v":3996.3488130443702},{"$f":"HLOOKUP(BJ424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BJ446","v":4230.4642704550361},{"$f":"HLOOKUP(BK424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BK446","v":4426.1521225267416},{"$f":"HLOOKUP(BL424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BL446","v":4625.8519520066557},{"$f":"HLOOKUP(BM424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BM446","v":4851.660766463935},{"$f":"HLOOKUP(BN424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BN446","v":5090.7191995058201},{"$f":"HLOOKUP(BO424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BO446","v":5347.8970918858367},{"$f":"HLOOKUP(BP424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BP446","v":5585.9998512555594},{"$f":"HLOOKUP(BQ424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BQ446","v":5585.9998512555594},null,"Variable Fuel Transport",3887.7162862634686,{"$f":"HLOOKUP(BU424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BU446","v":2502.7589403534303},{"$f":"HLOOKUP(BV424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BV446","v":2714.1205288705114},{"$f":"HLOOKUP(BW424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BW446","v":2879.7322415841691},{"$f":"HLOOKUP(BX424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BX446","v":3118.3221141386575},{"$f":"HLOOKUP(BY424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BY446","v":3232.1185553093187},{"$f":"HLOOKUP(BZ424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BZ446","v":3404.8801575283455},{"$f":"HLOOKUP(CA424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CA446","v":3554.2889551733683},{"$f":"HLOOKUP(CB424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CB446","v":3792.1975404934778},{"$f":"HLOOKUP(CC424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CC446","v":3996.3488130443702},{"$f":"HLOOKUP(CD424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CD446","v":4230.4642704550361},{"$f":"HLOOKUP(CE424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CE446","v":4426.1521225267416},{"$f":"HLOOKUP(CF424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CF446","v":4625.8519520066557},{"$f":"HLOOKUP(CG424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CG446","v":4851.660766463935},{"$f":"HLOOKUP(CH424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CH446","v":5090.7191995058201},{"$f":"HLOOKUP(CI424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CI446","v":5347.8970918858367},{"$f":"HLOOKUP(CJ424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CJ446","v":5585.9998512555594},{"$f":"HLOOKUP(CK424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CK446","v":5585.9998512555594},{"$f":"HLOOKUP(CL424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CL446","v":5585.9998512555594},{"$f":"HLOOKUP(CM424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CM446","v":5585.9998512555594},{"$f":"HLOOKUP(CN424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CN446","v":5585.9998512555594},null,"Variable Fuel Transport",4678.7475237070021,{"$f":"HLOOKUP(CR424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CR446","v":3404.8801575283455},{"$f":"HLOOKUP(CS424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CS446","v":3554.2889551733683},{"$f":"HLOOKUP(CT424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CT446","v":3792.1975404934778},{"$f":"HLOOKUP(CU424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CU446","v":3996.3488130443702},{"$f":"HLOOKUP(CV424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CV446","v":4230.4642704550361},{"$f":"HLOOKUP(CW424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CW446","v":4426.1521225267416},{"$f":"HLOOKUP(CX424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CX446","v":4625.8519520066557},{"$f":"HLOOKUP(CY424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CY446","v":4851.660766463935},{"$f":"HLOOKUP(CZ424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CZ446","v":5090.7191995058201},{"$f":"HLOOKUP(DA424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DA446","v":5347.8970918858367},{"$f":"HLOOKUP(DB424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DB446","v":5585.9998512555594},{"$f":"HLOOKUP(DC424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DC446","v":5585.9998512555594},{"$f":"HLOOKUP(DD424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DD446","v":5585.9998512555594},{"$f":"HLOOKUP(DE424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DE446","v":5585.9998512555594},{"$f":"HLOOKUP(DF424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DF446","v":5585.9998512555594},{"$f":"HLOOKUP(DG424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DG446","v":5585.9998512555594},{"$f":"HLOOKUP(DH424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DH446","v":5585.9998512555594},{"$f":"HLOOKUP(DI424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DI446","v":5585.9998512555594},{"$f":"HLOOKUP(DJ424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DJ446","v":5585.9998512555594},{"$f":"HLOOKUP(DK424,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DK446","v":5585.9998512555594}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA448:AT448))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX448:BQ448))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU448:CN448))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR448:DK448))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",1732555.5766587127,{"$f":"(SUM(D445:D448))*Misc_Rev","v":1166126.0308240536},1190284.3147309718,1199781.9542559688,1254012.046916035,1332456.4090887795,1490450.5358757025,1577774.3869826444,1621073.1962962835,1703341.1419151842,1787515.397043844,1897198.8228460969,2039622.9584907715,2152524.7853563125,2312808.1315043997,2392376.1413232791,2510253.8290900891,2613125.1733037825,2773440.87429001,2912015.9330253429,3070126.0403967118,null,"Misc Charges",2024632.3381093557,{"$f":"(SUM(AA445:AA448))*Misc_Rev","v":1254012.046916035},1332456.4090887795,1490450.5358757025,1577774.3869826444,1621073.1962962835,1703341.1419151842,1787515.397043844,1897198.8228460969,2039622.9584907715,2152524.7853563125,2312808.1315043997,2392376.1413232791,2510253.8290900891,2613125.1733037825,2773440.87429001,2912015.9330253429,3070126.0403967118,3203475.5244289846,3339555.616689824,3492681.4626466529,null,"Misc Charges",2482710.4191739885,{"$f":"(SUM(AX445:AX448))*Misc_Rev","v":1621073.1962962835},1703341.1419151842,1787515.397043844,1897198.8228460969,2039622.9584907715,2152524.7853563125,2312808.1315043997,2392376.1413232791,2510253.8290900891,2613125.1733037825,2773440.87429001,2912015.9330253429,3070126.0403967118,3203475.5244289846,3339555.616689824,3492681.4626466529,3654526.5842523375,3828247.9843432102,3989757.0664429748,3997189.7821582267,null,"Misc Charges",2839391.1578136152,{"$f":"(SUM(BU445:BU448))*Misc_Rev","v":1897198.8228460969},2039622.9584907715,2152524.7853563125,2312808.1315043997,2392376.1413232791,2510253.8290900891,2613125.1733037825,2773440.87429001,2912015.9330253429,3070126.0403967118,3203475.5244289846,3339555.616689824,3492681.4626466529,3654526.5842523375,3828247.9843432102,3989757.0664429748,3997189.7821582267,4004771.1521877837,4012504.1496179318,4020391.8069966831,null,"Misc Charges",3385189.8400810519,{"$f":"(SUM(CR445:CR448))*Misc_Rev","v":2510253.8290900891},2613125.1733037825,2773440.87429001,2912015.9330253429,3070126.0403967118,3203475.5244289846,3339555.616689824,3492681.4626466529,3654526.5842523375,3828247.9843432102,3989757.0664429748,3997189.7821582267,4004771.1521877837,4012504.1496179318,4020391.8069966831,4028437.2175230091,4036643.5362598612,4045013.9813714507,4053551.8353852718,4062260.4464793699]
[null,"Total Variable Cost",53602663.936410762,{"$f":"SUM(D445:D449)","v":37175452.575539142},{"$f":"SUM(E445:E448)","v":36755320.983540379},37048602.836461484,38723198.089057401,41145516.5850043,46024287.792604446,48720799.993288174,50057843.265077919,52598231.9020252,55197486.321759008,58584449.816146761,62982428.313079648,66468774.251368336,71418235.286079526,73875251.399557769,77515249.169036835,80691859.353501186,85642319.487710282,89921440.619606674,94803793.243475527,null,"Total Variable Cost",62629543.113924049,{"$f":"SUM(AA445:AA449)","v":39977210.135973439},{"$f":"SUM(AB445:AB448)","v":41145516.5850043},46024287.792604446,48720799.993288174,50057843.265077919,52598231.9020252,55197486.321759008,58584449.816146761,62982428.313079648,66468774.251368336,71418235.286079526,73875251.399557769,77515249.169036835,80691859.353501186,85642319.487710282,89921440.619606674,94803793.243475527,98921551.520163789,103123629.46794169,107852070.85741886,null,"Total Variable Cost",76806943.748339102,{"$f":"SUM(AX445:AX449)","v":51678916.461374201},{"$f":"SUM(AY445:AY448)","v":52598231.9020252},55197486.321759008,58584449.816146761,62982428.313079648,66468774.251368336,71418235.286079526,73875251.399557769,77515249.169036835,80691859.353501186,85642319.487710282,89921440.619606674,94803793.243475527,98921551.520163789,103123629.46794169,107852070.85741886,112849758.65403709,118214179.35842422,123201490.44105035,123431008.58937211,null,"Total Variable Cost",87845272.611420721,{"$f":"SUM(BU445:BU449)","v":60481648.638992861},{"$f":"SUM(BV445:BV448)","v":62982428.313079648},66468774.251368336,71418235.286079526,73875251.399557769,77515249.169036835,80691859.353501186,85642319.487710282,89921440.619606674,94803793.243475527,98921551.520163789,103123629.46794169,107852070.85741886,112849758.65403709,118214179.35842422,123201490.44105035,123431008.58937211,123665117.10066031,123903907.78217426,124147474.27731851,null,"Total Variable Cost",104753018.37907544,{"$f":"SUM(CR445:CR449)","v":80025502.998126924},{"$f":"SUM(CS445:CS448)","v":80691859.353501186},85642319.487710282,89921440.619606674,94803793.243475527,98921551.520163789,103123629.46794169,107852070.85741886,112849758.65403709,118214179.35842422,123201490.44105035,123431008.58937211,123665117.10066031,123903907.78217426,124147474.27731851,124395912.10236563,124649318.68391369,124907793.39709271,125171437.60453531,125440354.69612677]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D452:W452))","v":110375746.20386006},{"$f":"D450+D442","v":103571525.24407443},101353609.16126877,100658863.76122266,100850351.49556845,101828140.45487617,105298364.18214741,106619865.32826027,107203343.97489727,108418873.52238381,109698507.46030337,111768834.44931754,114853220.09684637,117678262.52532282,121320401.85938956,122473326.22428745,124812526.79629156,126691700.22540842,131062254.5467933,134050862.77830169,137646268.62985179,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA452:AT452))","v":122188430.4719211},{"$f":"AA450+AA442","v":109792333.25989419},109070550.23722695,112357667.5138104,113505882.9638387,113925167.70109324,114995287.13916597,116159373.97417918,118143911.92113934,121159240.12308288,123917643.19217697,127493143.16686134,128579428.17237687,130851989.38499859,132664523.4547331,136968438.41673559,139890407.28886163,143419173.78102934,146186983.37664711,149042822.84299773,153214323.77539223,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX452:BQ452))","v":140301144.08765301},{"$f":"AX450+AX442","v":126136779.77159095},125041551.55769047,125955109.82581696,127702436.00052668,130503668.17845377,133082466.61964914,136512499.09974712,137484888.28669718,139661304.99007583,141380260.00785863,145590595.91790938,148418985.73808369,151854173.1782997,154528403.7219657,157290664.13636458,161368586.01680738,164934100.77539149,168870285.73528752,172433377.11283636,171242771.91628301,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU452:CN452))","v":154431072.69606397},{"$f":"BU450+BU442","v":138133137.00767317},138536078.05579075,140911796.84431404,144149641.671592,144939926.72205198,146955072.02071577,148545876.08894253,152661065.11149716,155412864.71864945,158774143.79623362,161374465.9772678,164062818.02903485,168066831.54684579,171558437.94279808,175420714.54006225,178909897.55497932,177645383.99579412,177253704.06976089,176006903.18432832,174769225.20274347,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR452:DK452))","v":176875117.48291829},{"$f":"CR450+CR442","v":164011774.70607138},162411762.35437363,166185768.99203211,168626314.81324869,171718510.62560925,174091295.0398863,176590534.25341067,180440972.16989589,183798983.92734993,187530553.57771334,190889029.6457296,189493809.13964361,188971422.2667096,187593914.43437624,186225529.50589058,184866449.93932953,183516861.84193158,183127426.52413732,181797394.64980298,180477435.19847637]
[]
[null,"$/MWh",{"$f":"C452/AVERAGE(D425:W425)","v":57.459163445453591},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z452/AVERAGE(AA425:AT425)","v":63.608584667344459},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW452/AVERAGE(AX425:BQ425)","v":73.037661324863222},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT452/AVERAGE(BU425:CN425)","v":80.393388514093161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ452/AVERAGE(CR425:DK425)","v":92.077260036040272}]
[null,"Fixed Cost $/kW-yr",{"$f":"C442/D431/1000","v":241.20268621327381},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z442/AA431/1000","v":253.03828935952015},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW442/AX431/1000","v":269.75762225943237},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT442/BU431/1000","v":282.89240609513865},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ442/CR431/1000","v":306.41359151924735}]
[null,"Variable Cost $/MWh",{"$f":"C450/AVERAGE(D425:W425)","v":27.904357018301493},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z450/AVERAGE(AA425:AT425)","v":32.603549947019005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW450/AVERAGE(AX425:BQ425)","v":39.983990019242434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT450/AVERAGE(BU425:CN425)","v":45.730299005793078},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ450/AVERAGE(CR425:DK425)","v":54.532096148468916}]
[]
[null,{"$f":"D459&\" \"&'Resource Options'!$B$20","v":"2020 2 x 1 small CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA459&\" \"&'Resource Options'!$B$20","v":"2023 2 x 1 small CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX459&\" \"&'Resource Options'!$B$20","v":"2027 2 x 1 small CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU459&\" \"&'Resource Options'!$B$20","v":"2030 2 x 1 small CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR459&\" \"&'Resource Options'!$B$20","v":"2035 2 x 1 small CCCT"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2020,{"$f":"D459+1","v":2021},{"$f":"E459+1","v":2022},{"$f":"F459+1","v":2023},{"$f":"G459+1","v":2024},{"$f":"H459+1","v":2025},{"$f":"I459+1","v":2026},{"$f":"J459+1","v":2027},{"$f":"K459+1","v":2028},{"$f":"L459+1","v":2029},{"$f":"M459+1","v":2030},{"$f":"N459+1","v":2031},{"$f":"O459+1","v":2032},{"$f":"P459+1","v":2033},{"$f":"Q459+1","v":2034},{"$f":"R459+1","v":2035},{"$f":"S459+1","v":2036},{"$f":"T459+1","v":2037},{"$f":"U459+1","v":2038},{"$f":"V459+1","v":2039},null,"Year",null,2023,{"$f":"AA459+1","v":2024},{"$f":"AB459+1","v":2025},{"$f":"AC459+1","v":2026},{"$f":"AD459+1","v":2027},{"$f":"AE459+1","v":2028},{"$f":"AF459+1","v":2029},{"$f":"AG459+1","v":2030},{"$f":"AH459+1","v":2031},{"$f":"AI459+1","v":2032},{"$f":"AJ459+1","v":2033},{"$f":"AK459+1","v":2034},{"$f":"AL459+1","v":2035},{"$f":"AM459+1","v":2036},{"$f":"AN459+1","v":2037},{"$f":"AO459+1","v":2038},{"$f":"AP459+1","v":2039},{"$f":"AQ459+1","v":2040},{"$f":"AR459+1","v":2041},{"$f":"AS459+1","v":2042},null,"Year",null,2027,{"$f":"AX459+1","v":2028},{"$f":"AY459+1","v":2029},{"$f":"AZ459+1","v":2030},{"$f":"BA459+1","v":2031},{"$f":"BB459+1","v":2032},{"$f":"BC459+1","v":2033},{"$f":"BD459+1","v":2034},{"$f":"BE459+1","v":2035},{"$f":"BF459+1","v":2036},{"$f":"BG459+1","v":2037},{"$f":"BH459+1","v":2038},{"$f":"BI459+1","v":2039},{"$f":"BJ459+1","v":2040},{"$f":"BK459+1","v":2041},{"$f":"BL459+1","v":2042},{"$f":"BM459+1","v":2043},{"$f":"BN459+1","v":2044},{"$f":"BO459+1","v":2045},{"$f":"BP459+1","v":2046},null,"Year",null,2030,{"$f":"BU459+1","v":2031},{"$f":"BV459+1","v":2032},{"$f":"BW459+1","v":2033},{"$f":"BX459+1","v":2034},{"$f":"BY459+1","v":2035},{"$f":"BZ459+1","v":2036},{"$f":"CA459+1","v":2037},{"$f":"CB459+1","v":2038},{"$f":"CC459+1","v":2039},{"$f":"CD459+1","v":2040},{"$f":"CE459+1","v":2041},{"$f":"CF459+1","v":2042},{"$f":"CG459+1","v":2043},{"$f":"CH459+1","v":2044},{"$f":"CI459+1","v":2045},{"$f":"CJ459+1","v":2046},{"$f":"CK459+1","v":2047},{"$f":"CL459+1","v":2048},{"$f":"CM459+1","v":2049},null,"Year",null,2035,{"$f":"CR459+1","v":2036},{"$f":"CS459+1","v":2037},{"$f":"CT459+1","v":2038},{"$f":"CU459+1","v":2039},{"$f":"CV459+1","v":2040},{"$f":"CW459+1","v":2041},{"$f":"CX459+1","v":2042},{"$f":"CY459+1","v":2043},{"$f":"CZ459+1","v":2044},{"$f":"DA459+1","v":2045},{"$f":"DB459+1","v":2046},{"$f":"DC459+1","v":2047},{"$f":"DD459+1","v":2048},{"$f":"DE459+1","v":2049},{"$f":"DF459+1","v":2050},{"$f":"DG459+1","v":2051},{"$f":"DH459+1","v":2052},{"$f":"DI459+1","v":2053},{"$f":"DJ459+1","v":2054}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($D459-$D$4)","v":1296773.8739999998},{"$f":"D460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"E460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"F460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"G460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"H460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"I460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"J460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"K460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"L460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"M460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"N460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"O460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"P460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"Q460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"R460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"S460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"T460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"U460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"V460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($D459-$D$4)","v":1296773.8739999998},{"$f":"AA460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"AB460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"AC460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"AD460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"AE460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"AF460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"AG460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"AH460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"AI460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"AJ460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"AK460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"AL460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"AM460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"AN460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"AO460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"AP460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"AQ460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"AR460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"AS460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($D459-$D$4)","v":1296773.8739999998},{"$f":"AX460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"AY460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"AZ460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"BA460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"BB460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"BC460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"BD460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"BE460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"BF460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"BG460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"BH460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"BI460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"BJ460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"BK460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"BL460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"BM460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"BN460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"BO460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"BP460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($D459-$D$4)","v":1296773.8739999998},{"$f":"BU460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"BV460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"BW460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"BX460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"BY460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"BZ460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"CA460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"CB460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"CC460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"CD460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"CE460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"CF460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"CG460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"CH460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"CI460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"CJ460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"CK460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"CL460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"CM460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},null,"MWh",null,{"$f":"('Resource Options'!$V$20/100*'Resource Options'!$J$20*8760)*(1+'Resource Options'!$X$20)^($D459-$D$4)","v":1296773.8739999998},{"$f":"CR460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"CS460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"CT460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"CU460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"CV460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"CW460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"CX460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"CY460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"CZ460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"DA460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"DB460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"DC460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"DD460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"DE460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"DF460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"DG460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"DH460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"DI460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998},{"$f":"DJ460*(1-'Resource Options'!$AA$20)","v":1296773.8739999998}]
[null,"Fuel (Dth)",null,{"$f":"D460*$D465/1000","v":8916258.7617445718},{"$f":"E460*$D465/1000","v":8916258.7617445718},8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,null,"Fuel (Dth)",null,{"$f":"AA460*$D465/1000","v":8916258.7617445718},{"$f":"AB460*$D465/1000","v":8916258.7617445718},8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,null,"Fuel (Dth)",null,{"$f":"AX460*$D465/1000","v":8916258.7617445718},{"$f":"AY460*$D465/1000","v":8916258.7617445718},8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,null,"Fuel (Dth)",null,{"$f":"BU460*$D465/1000","v":8916258.7617445718},{"$f":"BV460*$D465/1000","v":8916258.7617445718},8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,null,"Fuel (Dth)",null,{"$f":"CR460*$D465/1000","v":8916258.7617445718},{"$f":"CS460*$D465/1000","v":8916258.7617445718},8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718,8916258.7617445718]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$20*D460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*E460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*F460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*G460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*H460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*I460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*J460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*K460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*L460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*M460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*N460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*O460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*P460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*Q460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*R460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*S460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*T460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*U460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*V460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*W460*$D465/1000/2204.62","v":473189.15510342596},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$20*AA460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*AB460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*AC460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*AD460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*AE460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*AF460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*AG460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*AH460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*AI460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*AJ460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*AK460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*AL460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*AM460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*AN460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*AO460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*AP460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*AQ460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*AR460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*AS460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*AT460*$D465/1000/2204.62","v":473189.15510342596},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$20*AX460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*AY460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*AZ460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*BA460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*BB460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*BC460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*BD460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*BE460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*BF460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*BG460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*BH460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*BI460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*BJ460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*BK460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*BL460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*BM460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*BN460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*BO460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*BP460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*BQ460*$D465/1000/2204.62","v":473189.15510342596},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$20*BU460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*BV460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*BW460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*BX460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*BY460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*BZ460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*CA460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*CB460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*CC460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*CD460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*CE460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*CF460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*CG460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*CH460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*CI460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*CJ460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*CK460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*CL460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*CM460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*CN460*$D465/1000/2204.62","v":473189.15510342596},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$20*CR460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*CS460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*CT460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*CU460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*CV460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*CW460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*CX460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*CY460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*CZ460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*DA460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*DB460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*DC460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*DD460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*DE460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*DF460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*DG460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*DH460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*DI460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*DJ460*$D465/1000/2204.62","v":473189.15510342596},{"$f":"'Resource Options'!$AB$20*DK460*$D465/1000/2204.62","v":473189.15510342596}]
[null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Losses"]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D459,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$21)-ROW(Efficiency!$A$7)+1,FALSE)","v":6875.7236249999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA459,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$21)-ROW(Efficiency!$A$7)+1,FALSE)","v":6773.102590431421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX459,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$21)-ROW(Efficiency!$A$7)+1,FALSE)","v":6638.6531216932508},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU459,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$21)-ROW(Efficiency!$A$7)+1,FALSE)","v":6539.5703940203384},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(CR459,Efficiency!$B$7:$BB$22,ROW(Efficiency!$A$21)-ROW(Efficiency!$A$7)+1,FALSE)","v":6377.7078727210637}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$20","v":158.89500000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$20","v":158.89500000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$20","v":158.89500000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$20","v":158.89500000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$20","v":158.89500000000001}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D459,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":242.90662974434647},{"$f":"'Resource Options'!$N$20*(1.02^(D459-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA459,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":253.92714271927034},{"$f":"'Resource Options'!$N$20*(1.02^(AA459-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX459,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":269.40281904289361},{"$f":"'Resource Options'!$N$20*(1.02^(AX459-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU459,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":281.62544658446393},{"$f":"'Resource Options'!$N$20*(1.02^(BU459-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR459,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$188)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":303.24116464633266},{"$f":"'Resource Options'!$N$20*(1.02^(CR459-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D467*AFUDC!$Y$19","v":25.21152200779547},{"$f":"E467*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA467*AFUDC!$Y$19","v":26.355352069975794},{"$f":"AB467*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX467*AFUDC!$Y$19","v":27.961587991280975},{"$f":"AY467*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU467*AFUDC!$Y$19","v":29.230186726448103},{"$f":"BV467*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR467*AFUDC!$Y$19","v":31.473703719807521},{"$f":"CS467*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D467:D468)","v":268.11815175214196},{"$f":"SUM(E467:E468)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA467:AA468)","v":280.28249478924613},{"$f":"SUM(AB467:AB468)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX467:AX468)","v":297.36440703417458},{"$f":"SUM(AY467:AY468)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU467:BU468)","v":310.85563331091203},{"$f":"SUM(BV467:BV468)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR467:CR468)","v":334.71486836614019},{"$f":"SUM(CS467:CS468)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D472:W472))","v":6154810.1209321786},{"$f":"HLOOKUP(D459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":5290059.4560000002},{"$f":"HLOOKUP(E459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":5395860.6451200005},{"$f":"HLOOKUP(F459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":5503777.8580224002},{"$f":"HLOOKUP(G459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":5613853.4151828485},{"$f":"HLOOKUP(H459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":5726130.4834865062},{"$f":"HLOOKUP(I459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":5840653.0931562353},{"$f":"HLOOKUP(J459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":5957466.1550193606},{"$f":"HLOOKUP(K459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6076615.4781197486},{"$f":"HLOOKUP(L459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6198147.787682144},{"$f":"HLOOKUP(M459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6322110.7434357861},{"$f":"HLOOKUP(N459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6448552.9583045021},{"$f":"HLOOKUP(O459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6577524.0174705926},{"$f":"HLOOKUP(P459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6709074.4978200039},{"$f":"HLOOKUP(Q459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6843255.9877764042},{"$f":"HLOOKUP(R459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6980121.1075319331},{"$f":"HLOOKUP(S459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7119723.5296825729},{"$f":"HLOOKUP(T459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7262118.0002762238},{"$f":"HLOOKUP(U459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7407360.3602817487},{"$f":"HLOOKUP(V459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7555507.5674873842},{"$f":"HLOOKUP(W459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7706617.7188371317},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA472:AT472))","v":6531533.7388141975},{"$f":"HLOOKUP(AA459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":5613853.4151828485},{"$f":"HLOOKUP(AB459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":5726130.4834865062},{"$f":"HLOOKUP(AC459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":5840653.0931562353},{"$f":"HLOOKUP(AD459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":5957466.1550193606},{"$f":"HLOOKUP(AE459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6076615.4781197486},{"$f":"HLOOKUP(AF459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6198147.787682144},{"$f":"HLOOKUP(AG459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6322110.7434357861},{"$f":"HLOOKUP(AH459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6448552.9583045021},{"$f":"HLOOKUP(AI459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6577524.0174705926},{"$f":"HLOOKUP(AJ459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6709074.4978200039},{"$f":"HLOOKUP(AK459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6843255.9877764042},{"$f":"HLOOKUP(AL459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6980121.1075319331},{"$f":"HLOOKUP(AM459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7119723.5296825729},{"$f":"HLOOKUP(AN459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7262118.0002762238},{"$f":"HLOOKUP(AO459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7407360.3602817487},{"$f":"HLOOKUP(AP459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7555507.5674873842},{"$f":"HLOOKUP(AQ459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7706617.7188371317},{"$f":"HLOOKUP(AR459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7860750.0732138744},{"$f":"HLOOKUP(AS459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":8017965.0746781509},{"$f":"HLOOKUP(AT459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":8178324.3761717137},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX472:BQ472))","v":7069942.173017527},{"$f":"HLOOKUP(AX459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6076615.4781197486},{"$f":"HLOOKUP(AY459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6198147.787682144},{"$f":"HLOOKUP(AZ459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6322110.7434357861},{"$f":"HLOOKUP(BA459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6448552.9583045021},{"$f":"HLOOKUP(BB459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6577524.0174705926},{"$f":"HLOOKUP(BC459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6709074.4978200039},{"$f":"HLOOKUP(BD459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6843255.9877764042},{"$f":"HLOOKUP(BE459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6980121.1075319331},{"$f":"HLOOKUP(BF459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7119723.5296825729},{"$f":"HLOOKUP(BG459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7262118.0002762238},{"$f":"HLOOKUP(BH459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7407360.3602817487},{"$f":"HLOOKUP(BI459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7555507.5674873842},{"$f":"HLOOKUP(BJ459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7706617.7188371317},{"$f":"HLOOKUP(BK459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7860750.0732138744},{"$f":"HLOOKUP(BL459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":8017965.0746781509},{"$f":"HLOOKUP(BM459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":8178324.3761717137},{"$f":"HLOOKUP(BN459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":8341890.8636951493},{"$f":"HLOOKUP(BO459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":8508728.680969052},{"$f":"HLOOKUP(BP459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":8678903.2545884326},{"$f":"HLOOKUP(BQ459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":8852481.3196802028},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU472:CN472))","v":7502679.1935435869},{"$f":"HLOOKUP(BU459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6448552.9583045021},{"$f":"HLOOKUP(BV459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6577524.0174705926},{"$f":"HLOOKUP(BW459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6709074.4978200039},{"$f":"HLOOKUP(BX459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6843255.9877764042},{"$f":"HLOOKUP(BY459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":6980121.1075319331},{"$f":"HLOOKUP(BZ459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7119723.5296825729},{"$f":"HLOOKUP(CA459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7262118.0002762238},{"$f":"HLOOKUP(CB459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7407360.3602817487},{"$f":"HLOOKUP(CC459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7555507.5674873842},{"$f":"HLOOKUP(CD459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7706617.7188371317},{"$f":"HLOOKUP(CE459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7860750.0732138744},{"$f":"HLOOKUP(CF459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":8017965.0746781509},{"$f":"HLOOKUP(CG459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":8178324.3761717137},{"$f":"HLOOKUP(CH459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":8341890.8636951493},{"$f":"HLOOKUP(CI459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":8508728.680969052},{"$f":"HLOOKUP(CJ459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":8678903.2545884326},{"$f":"HLOOKUP(CK459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":8852481.3196802028},{"$f":"HLOOKUP(CL459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":9029530.9460738059},{"$f":"HLOOKUP(CM459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":9210121.5649952833},{"$f":"HLOOKUP(CN459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":9394323.9962951858},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR472:DK472))","v":8283564.0701595368},{"$f":"HLOOKUP(CR459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7119723.5296825729},{"$f":"HLOOKUP(CS459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7262118.0002762238},{"$f":"HLOOKUP(CT459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7407360.3602817487},{"$f":"HLOOKUP(CU459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7555507.5674873842},{"$f":"HLOOKUP(CV459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7706617.7188371317},{"$f":"HLOOKUP(CW459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":7860750.0732138744},{"$f":"HLOOKUP(CX459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":8017965.0746781509},{"$f":"HLOOKUP(CY459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":8178324.3761717137},{"$f":"HLOOKUP(CZ459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":8341890.8636951493},{"$f":"HLOOKUP(DA459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":8508728.680969052},{"$f":"HLOOKUP(DB459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":8678903.2545884326},{"$f":"HLOOKUP(DC459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":8852481.3196802028},{"$f":"HLOOKUP(DD459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":9029530.9460738059},{"$f":"HLOOKUP(DE459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":9210121.5649952833},{"$f":"HLOOKUP(DF459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":9394323.9962951858},{"$f":"HLOOKUP(DG459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":9582210.4762210902},{"$f":"HLOOKUP(DH459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":9773854.6857455131},{"$f":"HLOOKUP(DI459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":9969331.7794604246},{"$f":"HLOOKUP(DJ459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":10168718.415049635},{"$f":"HLOOKUP(DK459,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$18)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D466*1000","v":10372092.783350624}]
[null,"Fuel Transport",4269890.278602859,{"$f":"($D465/1000*$D466*24*HLOOKUP(D459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3623957.3962298133},{"$f":"($D465/1000*$D466*24*HLOOKUP(E459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3623957.3962298133},{"$f":"($D465/1000*$D466*24*HLOOKUP(F459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3986353.1358527946},{"$f":"($D465/1000*$D466*24*HLOOKUP(G459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3986353.1358527946},{"$f":"($D465/1000*$D466*24*HLOOKUP(H459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3986353.1358527946},{"$f":"($D465/1000*$D466*24*HLOOKUP(I459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3986353.1358527946},{"$f":"($D465/1000*$D466*24*HLOOKUP(J459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3986353.1358527946},{"$f":"($D465/1000*$D466*24*HLOOKUP(K459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4384988.4494380746},{"$f":"($D465/1000*$D466*24*HLOOKUP(L459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4384988.4494380746},{"$f":"($D465/1000*$D466*24*HLOOKUP(M459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4384988.4494380746},{"$f":"($D465/1000*$D466*24*HLOOKUP(N459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4384988.4494380746},{"$f":"($D465/1000*$D466*24*HLOOKUP(O459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4384988.4494380746},{"$f":"($D465/1000*$D466*24*HLOOKUP(P459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4823487.294381883},{"$f":"($D465/1000*$D466*24*HLOOKUP(Q459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4823487.294381883},{"$f":"($D465/1000*$D466*24*HLOOKUP(R459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4823487.294381883},{"$f":"($D465/1000*$D466*24*HLOOKUP(S459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4823487.294381883},{"$f":"($D465/1000*$D466*24*HLOOKUP(T459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4823487.294381883},{"$f":"($D465/1000*$D466*24*HLOOKUP(U459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},{"$f":"($D465/1000*$D466*24*HLOOKUP(V459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},{"$f":"($D465/1000*$D466*24*HLOOKUP(W459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},null,"Fuel Transport",4525484.1368120695,{"$f":"($D465/1000*$D466*24*HLOOKUP(AA459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3986353.1358527946},{"$f":"($D465/1000*$D466*24*HLOOKUP(AB459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3986353.1358527946},{"$f":"($D465/1000*$D466*24*HLOOKUP(AC459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3986353.1358527946},{"$f":"($D465/1000*$D466*24*HLOOKUP(AD459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":3986353.1358527946},{"$f":"($D465/1000*$D466*24*HLOOKUP(AE459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4384988.4494380746},{"$f":"($D465/1000*$D466*24*HLOOKUP(AF459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4384988.4494380746},{"$f":"($D465/1000*$D466*24*HLOOKUP(AG459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4384988.4494380746},{"$f":"($D465/1000*$D466*24*HLOOKUP(AH459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4384988.4494380746},{"$f":"($D465/1000*$D466*24*HLOOKUP(AI459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4384988.4494380746},{"$f":"($D465/1000*$D466*24*HLOOKUP(AJ459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4823487.294381883},{"$f":"($D465/1000*$D466*24*HLOOKUP(AK459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4823487.294381883},{"$f":"($D465/1000*$D466*24*HLOOKUP(AL459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4823487.294381883},{"$f":"($D465/1000*$D466*24*HLOOKUP(AM459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4823487.294381883},{"$f":"($D465/1000*$D466*24*HLOOKUP(AN459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4823487.294381883},{"$f":"($D465/1000*$D466*24*HLOOKUP(AO459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},{"$f":"($D465/1000*$D466*24*HLOOKUP(AP459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},{"$f":"($D465/1000*$D466*24*HLOOKUP(AQ459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},{"$f":"($D465/1000*$D466*24*HLOOKUP(AR459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},{"$f":"($D465/1000*$D466*24*HLOOKUP(AS459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},{"$f":"($D465/1000*$D466*24*HLOOKUP(AT459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5836419.6262020785},null,"Fuel Transport",4892814.1182967136,{"$f":"($D465/1000*$D466*24*HLOOKUP(AX459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4384988.4494380746},{"$f":"($D465/1000*$D466*24*HLOOKUP(AY459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4384988.4494380746},{"$f":"($D465/1000*$D466*24*HLOOKUP(AZ459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4384988.4494380746},{"$f":"($D465/1000*$D466*24*HLOOKUP(BA459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4384988.4494380746},{"$f":"($D465/1000*$D466*24*HLOOKUP(BB459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4384988.4494380746},{"$f":"($D465/1000*$D466*24*HLOOKUP(BC459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4823487.294381883},{"$f":"($D465/1000*$D466*24*HLOOKUP(BD459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4823487.294381883},{"$f":"($D465/1000*$D466*24*HLOOKUP(BE459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4823487.294381883},{"$f":"($D465/1000*$D466*24*HLOOKUP(BF459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4823487.294381883},{"$f":"($D465/1000*$D466*24*HLOOKUP(BG459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4823487.294381883},{"$f":"($D465/1000*$D466*24*HLOOKUP(BH459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},{"$f":"($D465/1000*$D466*24*HLOOKUP(BI459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},{"$f":"($D465/1000*$D466*24*HLOOKUP(BJ459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},{"$f":"($D465/1000*$D466*24*HLOOKUP(BK459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},{"$f":"($D465/1000*$D466*24*HLOOKUP(BL459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},{"$f":"($D465/1000*$D466*24*HLOOKUP(BM459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5836419.6262020785},{"$f":"($D465/1000*$D466*24*HLOOKUP(BN459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5836419.6262020785},{"$f":"($D465/1000*$D466*24*HLOOKUP(BO459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5836419.6262020785},{"$f":"($D465/1000*$D466*24*HLOOKUP(BP459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5836419.6262020785},{"$f":"($D465/1000*$D466*24*HLOOKUP(BQ459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5836419.6262020785},null,"Fuel Transport",5166567.2371094599,{"$f":"($D465/1000*$D466*24*HLOOKUP(BU459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4384988.4494380746},{"$f":"($D465/1000*$D466*24*HLOOKUP(BV459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4384988.4494380746},{"$f":"($D465/1000*$D466*24*HLOOKUP(BW459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4823487.294381883},{"$f":"($D465/1000*$D466*24*HLOOKUP(BX459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4823487.294381883},{"$f":"($D465/1000*$D466*24*HLOOKUP(BY459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4823487.294381883},{"$f":"($D465/1000*$D466*24*HLOOKUP(BZ459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4823487.294381883},{"$f":"($D465/1000*$D466*24*HLOOKUP(CA459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4823487.294381883},{"$f":"($D465/1000*$D466*24*HLOOKUP(CB459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},{"$f":"($D465/1000*$D466*24*HLOOKUP(CC459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},{"$f":"($D465/1000*$D466*24*HLOOKUP(CD459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},{"$f":"($D465/1000*$D466*24*HLOOKUP(CE459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},{"$f":"($D465/1000*$D466*24*HLOOKUP(CF459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},{"$f":"($D465/1000*$D466*24*HLOOKUP(CG459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5836419.6262020785},{"$f":"($D465/1000*$D466*24*HLOOKUP(CH459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5836419.6262020785},{"$f":"($D465/1000*$D466*24*HLOOKUP(CI459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5836419.6262020785},{"$f":"($D465/1000*$D466*24*HLOOKUP(CJ459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5836419.6262020785},{"$f":"($D465/1000*$D466*24*HLOOKUP(CK459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5836419.6262020785},{"$f":"($D465/1000*$D466*24*HLOOKUP(CL459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6420061.5888222875},{"$f":"($D465/1000*$D466*24*HLOOKUP(CM459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6420061.5888222875},{"$f":"($D465/1000*$D466*24*HLOOKUP(CN459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6420061.5888222875},null,"Fuel Transport",5683223.9608204057,{"$f":"($D465/1000*$D466*24*HLOOKUP(CR459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4823487.294381883},{"$f":"($D465/1000*$D466*24*HLOOKUP(CS459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":4823487.294381883},{"$f":"($D465/1000*$D466*24*HLOOKUP(CT459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},{"$f":"($D465/1000*$D466*24*HLOOKUP(CU459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},{"$f":"($D465/1000*$D466*24*HLOOKUP(CV459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},{"$f":"($D465/1000*$D466*24*HLOOKUP(CW459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},{"$f":"($D465/1000*$D466*24*HLOOKUP(CX459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5305836.0238200715},{"$f":"($D465/1000*$D466*24*HLOOKUP(CY459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5836419.6262020785},{"$f":"($D465/1000*$D466*24*HLOOKUP(CZ459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5836419.6262020785},{"$f":"($D465/1000*$D466*24*HLOOKUP(DA459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5836419.6262020785},{"$f":"($D465/1000*$D466*24*HLOOKUP(DB459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5836419.6262020785},{"$f":"($D465/1000*$D466*24*HLOOKUP(DC459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":5836419.6262020785},{"$f":"($D465/1000*$D466*24*HLOOKUP(DD459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6420061.5888222875},{"$f":"($D465/1000*$D466*24*HLOOKUP(DE459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6420061.5888222875},{"$f":"($D465/1000*$D466*24*HLOOKUP(DF459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6420061.5888222875},{"$f":"($D465/1000*$D466*24*HLOOKUP(DG459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6420061.5888222875},{"$f":"($D465/1000*$D466*24*HLOOKUP(DH459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":6420061.5888222875},{"$f":"($D465/1000*$D466*24*HLOOKUP(DI459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7062067.7477045162},{"$f":"($D465/1000*$D466*24*HLOOKUP(DJ459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7062067.7477045162},{"$f":"($D465/1000*$D466*24*HLOOKUP(DK459,Prices!$E$2:$BE$15,ROW(Prices!$D$14)-ROW(Prices!$D$2)+1,FALSE)*365)","v":7062067.7477045162}]
[null,"Capital Recovery & Taxes",29630057.618965954,{"$f":"VLOOKUP(D458,Assumptions!$A$4:$E$53,4,FALSE)*$D469*1000000","v":37396377.655747019},{"$f":"VLOOKUP(E458,Assumptions!$A$4:$E$53,4,FALSE)*$D469*1000000","v":36331892.13605316},{"$f":"VLOOKUP(F458,Assumptions!$A$4:$E$53,4,FALSE)*$D469*1000000","v":35192150.950418778},{"$f":"VLOOKUP(G458,Assumptions!$A$4:$E$53,4,FALSE)*$D469*1000000","v":34079165.621425137},{"$f":"VLOOKUP(H458,Assumptions!$A$4:$E$53,4,FALSE)*$D469*1000000","v":32990931.387479562},{"$f":"VLOOKUP(I458,Assumptions!$A$4:$E$53,4,FALSE)*$D469*1000000","v":31925623.401491281},{"$f":"VLOOKUP(J458,Assumptions!$A$4:$E$53,4,FALSE)*$D469*1000000","v":30881519.624656331},{"$f":"VLOOKUP(K458,Assumptions!$A$4:$E$53,4,FALSE)*$D469*1000000","v":29857026.528529245},{"$f":"VLOOKUP(L458,Assumptions!$A$4:$E$53,4,FALSE)*$D469*1000000","v":28843559.621161889},{"$f":"VLOOKUP(M458,Assumptions!$A$4:$E$53,4,FALSE)*$D469*1000000","v":27831686.242240004},{"$f":"VLOOKUP(N458,Assumptions!$A$4:$E$53,4,FALSE)*$D469*1000000","v":26819812.863318112},{"$f":"VLOOKUP(O458,Assumptions!$A$4:$E$53,4,FALSE)*$D469*1000000","v":25807939.484396227},{"$f":"VLOOKUP(P458,Assumptions!$A$4:$E$53,4,FALSE)*$D469*1000000","v":24796066.10547433},{"$f":"VLOOKUP(Q458,Assumptions!$A$4:$E$53,4,FALSE)*$D469*1000000","v":23784192.726552442},{"$f":"VLOOKUP(R458,Assumptions!$A$4:$E$53,4,FALSE)*$D469*1000000","v":22772319.347630549},{"$f":"VLOOKUP(S458,Assumptions!$A$4:$E$53,4,FALSE)*$D469*1000000","v":21760445.968708664},{"$f":"VLOOKUP(T458,Assumptions!$A$4:$E$53,4,FALSE)*$D469*1000000","v":20748572.589786775},{"$f":"VLOOKUP(U458,Assumptions!$A$4:$E$53,4,FALSE)*$D469*1000000","v":19736699.21086489},{"$f":"VLOOKUP(V458,Assumptions!$A$4:$E$53,4,FALSE)*$D469*1000000","v":18724825.831942998},{"$f":"VLOOKUP(W458,Assumptions!$A$4:$E$53,4,FALSE)*$D469*1000000","v":17712952.453021117},null,"Capital Recovery & Taxes",30974353.716529168,{"$f":"VLOOKUP(AA458,Assumptions!$A$4:$E$53,4,FALSE)*$AA469*1000000","v":39093026.55167903},{"$f":"VLOOKUP(AB458,Assumptions!$A$4:$E$53,4,FALSE)*$AA469*1000000","v":37980246.028700374},{"$f":"VLOOKUP(AC458,Assumptions!$A$4:$E$53,4,FALSE)*$AA469*1000000","v":36788795.540040545},{"$f":"VLOOKUP(AD458,Assumptions!$A$4:$E$53,4,FALSE)*$AA469*1000000","v":35625314.803523518},{"$f":"VLOOKUP(AE458,Assumptions!$A$4:$E$53,4,FALSE)*$AA469*1000000","v":34487708.1028504},{"$f":"VLOOKUP(AF458,Assumptions!$A$4:$E$53,4,FALSE)*$AA469*1000000","v":33374067.798826039},{"$f":"VLOOKUP(AG458,Assumptions!$A$4:$E$53,4,FALSE)*$AA469*1000000","v":32282593.724886041},{"$f":"VLOOKUP(AH458,Assumptions!$A$4:$E$53,4,FALSE)*$AA469*1000000","v":31211620.055254348},{"$f":"VLOOKUP(AI458,Assumptions!$A$4:$E$53,4,FALSE)*$AA469*1000000","v":30152172.825266514},{"$f":"VLOOKUP(AJ458,Assumptions!$A$4:$E$53,4,FALSE)*$AA469*1000000","v":29094391.421054721},{"$f":"VLOOKUP(AK458,Assumptions!$A$4:$E$53,4,FALSE)*$AA469*1000000","v":28036610.016842928},{"$f":"VLOOKUP(AL458,Assumptions!$A$4:$E$53,4,FALSE)*$AA469*1000000","v":26978828.612631138},{"$f":"VLOOKUP(AM458,Assumptions!$A$4:$E$53,4,FALSE)*$AA469*1000000","v":25921047.208419338},{"$f":"VLOOKUP(AN458,Assumptions!$A$4:$E$53,4,FALSE)*$AA469*1000000","v":24863265.804207545},{"$f":"VLOOKUP(AO458,Assumptions!$A$4:$E$53,4,FALSE)*$AA469*1000000","v":23805484.399995752},{"$f":"VLOOKUP(AP458,Assumptions!$A$4:$E$53,4,FALSE)*$AA469*1000000","v":22747702.995783962},{"$f":"VLOOKUP(AQ458,Assumptions!$A$4:$E$53,4,FALSE)*$AA469*1000000","v":21689921.591572169},{"$f":"VLOOKUP(AR458,Assumptions!$A$4:$E$53,4,FALSE)*$AA469*1000000","v":20632140.18736038},{"$f":"VLOOKUP(AS458,Assumptions!$A$4:$E$53,4,FALSE)*$AA469*1000000","v":19574358.783148587},{"$f":"VLOOKUP(AT458,Assumptions!$A$4:$E$53,4,FALSE)*$AA469*1000000","v":18516577.378936797},null,"Capital Recovery & Taxes",32862096.268653143,{"$f":"VLOOKUP(AX458,Assumptions!$A$4:$E$53,4,FALSE)*$AX469*1000000","v":41475564.388894185},{"$f":"VLOOKUP(AY458,Assumptions!$A$4:$E$53,4,FALSE)*$AX469*1000000","v":40294965.07739047},{"$f":"VLOOKUP(AZ458,Assumptions!$A$4:$E$53,4,FALSE)*$AX469*1000000","v":39030901.23231405},{"$f":"VLOOKUP(BA458,Assumptions!$A$4:$E$53,4,FALSE)*$AX469*1000000","v":37796511.765464813},{"$f":"VLOOKUP(BB458,Assumptions!$A$4:$E$53,4,FALSE)*$AX469*1000000","v":36589573.236399226},{"$f":"VLOOKUP(BC458,Assumptions!$A$4:$E$53,4,FALSE)*$AX469*1000000","v":35408061.744200721},{"$f":"VLOOKUP(BD458,Assumptions!$A$4:$E$53,4,FALSE)*$AX469*1000000","v":34250067.410539627},{"$f":"VLOOKUP(BE458,Assumptions!$A$4:$E$53,4,FALSE)*$AX469*1000000","v":33113822.885319777},{"$f":"VLOOKUP(BF458,Assumptions!$A$4:$E$53,4,FALSE)*$AX469*1000000","v":31989807.282539371},{"$f":"VLOOKUP(BG458,Assumptions!$A$4:$E$53,4,FALSE)*$AX469*1000000","v":30867559.029855113},{"$f":"VLOOKUP(BH458,Assumptions!$A$4:$E$53,4,FALSE)*$AX469*1000000","v":29745310.777170856},{"$f":"VLOOKUP(BI458,Assumptions!$A$4:$E$53,4,FALSE)*$AX469*1000000","v":28623062.524486594},{"$f":"VLOOKUP(BJ458,Assumptions!$A$4:$E$53,4,FALSE)*$AX469*1000000","v":27500814.271802332},{"$f":"VLOOKUP(BK458,Assumptions!$A$4:$E$53,4,FALSE)*$AX469*1000000","v":26378566.019118071},{"$f":"VLOOKUP(BL458,Assumptions!$A$4:$E$53,4,FALSE)*$AX469*1000000","v":25256317.766433813},{"$f":"VLOOKUP(BM458,Assumptions!$A$4:$E$53,4,FALSE)*$AX469*1000000","v":24134069.513749558},{"$f":"VLOOKUP(BN458,Assumptions!$A$4:$E$53,4,FALSE)*$AX469*1000000","v":23011821.261065301},{"$f":"VLOOKUP(BO458,Assumptions!$A$4:$E$53,4,FALSE)*$AX469*1000000","v":21889573.008381046},{"$f":"VLOOKUP(BP458,Assumptions!$A$4:$E$53,4,FALSE)*$AX469*1000000","v":20767324.755696785},{"$f":"VLOOKUP(BQ458,Assumptions!$A$4:$E$53,4,FALSE)*$AX469*1000000","v":19645076.503012534},null,"Capital Recovery & Taxes",34353027.819978237,{"$f":"VLOOKUP(BU458,Assumptions!$A$4:$E$53,4,FALSE)*$BU469*1000000","v":43357283.286279432},{"$f":"VLOOKUP(BV458,Assumptions!$A$4:$E$53,4,FALSE)*$BU469*1000000","v":42123120.965629749},{"$f":"VLOOKUP(BW458,Assumptions!$A$4:$E$53,4,FALSE)*$BU469*1000000","v":40801707.380776949},{"$f":"VLOOKUP(BX458,Assumptions!$A$4:$E$53,4,FALSE)*$BU469*1000000","v":39511314.481045537},{"$f":"VLOOKUP(BY458,Assumptions!$A$4:$E$53,4,FALSE)*$BU469*1000000","v":38249617.949971102},{"$f":"VLOOKUP(BZ458,Assumptions!$A$4:$E$53,4,FALSE)*$BU469*1000000","v":37014502.063592426},{"$f":"VLOOKUP(CA458,Assumptions!$A$4:$E$53,4,FALSE)*$BU469*1000000","v":35803970.293664426},{"$f":"VLOOKUP(CB458,Assumptions!$A$4:$E$53,4,FALSE)*$BU469*1000000","v":34616175.106587179},{"$f":"VLOOKUP(CC458,Assumptions!$A$4:$E$53,4,FALSE)*$BU469*1000000","v":33441163.660064284},{"$f":"VLOOKUP(CD458,Assumptions!$A$4:$E$53,4,FALSE)*$BU469*1000000","v":32267999.747141317},{"$f":"VLOOKUP(CE458,Assumptions!$A$4:$E$53,4,FALSE)*$BU469*1000000","v":31094835.834218349},{"$f":"VLOOKUP(CF458,Assumptions!$A$4:$E$53,4,FALSE)*$BU469*1000000","v":29921671.921295386},{"$f":"VLOOKUP(CG458,Assumptions!$A$4:$E$53,4,FALSE)*$BU469*1000000","v":28748508.008372415},{"$f":"VLOOKUP(CH458,Assumptions!$A$4:$E$53,4,FALSE)*$BU469*1000000","v":27575344.095449444},{"$f":"VLOOKUP(CI458,Assumptions!$A$4:$E$53,4,FALSE)*$BU469*1000000","v":26402180.18252648},{"$f":"VLOOKUP(CJ458,Assumptions!$A$4:$E$53,4,FALSE)*$BU469*1000000","v":25229016.269603521},{"$f":"VLOOKUP(CK458,Assumptions!$A$4:$E$53,4,FALSE)*$BU469*1000000","v":24055852.356680553},{"$f":"VLOOKUP(CL458,Assumptions!$A$4:$E$53,4,FALSE)*$BU469*1000000","v":22882688.443757594},{"$f":"VLOOKUP(CM458,Assumptions!$A$4:$E$53,4,FALSE)*$BU469*1000000","v":21709524.530834623},{"$f":"VLOOKUP(CN458,Assumptions!$A$4:$E$53,4,FALSE)*$BU469*1000000","v":20536360.61791167},null,"Capital Recovery & Taxes",36989740.421534561,{"$f":"VLOOKUP(CR458,Assumptions!$A$4:$E$53,4,FALSE)*$CR469*1000000","v":46685103.349455826},{"$f":"VLOOKUP(CS458,Assumptions!$A$4:$E$53,4,FALSE)*$CR469*1000000","v":45356214.841633484},{"$f":"VLOOKUP(CT458,Assumptions!$A$4:$E$53,4,FALSE)*$CR469*1000000","v":43933378.236099422},{"$f":"VLOOKUP(CU458,Assumptions!$A$4:$E$53,4,FALSE)*$CR469*1000000","v":42543943.259567387},{"$f":"VLOOKUP(CV458,Assumptions!$A$4:$E$53,4,FALSE)*$CR469*1000000","v":41185407.196319632},{"$f":"VLOOKUP(CW458,Assumptions!$A$4:$E$53,4,FALSE)*$CR469*1000000","v":39855491.933331028},{"$f":"VLOOKUP(CX458,Assumptions!$A$4:$E$53,4,FALSE)*$CR469*1000000","v":38552047.701972276},{"$f":"VLOOKUP(CY458,Assumptions!$A$4:$E$53,4,FALSE)*$CR469*1000000","v":37273085.164108753},{"$f":"VLOOKUP(CZ458,Assumptions!$A$4:$E$53,4,FALSE)*$CR469*1000000","v":36007887.562692754},{"$f":"VLOOKUP(DA458,Assumptions!$A$4:$E$53,4,FALSE)*$CR469*1000000","v":34744679.299411349},{"$f":"VLOOKUP(DB458,Assumptions!$A$4:$E$53,4,FALSE)*$CR469*1000000","v":33481471.036129951},{"$f":"VLOOKUP(DC458,Assumptions!$A$4:$E$53,4,FALSE)*$CR469*1000000","v":32218262.772848554},{"$f":"VLOOKUP(DD458,Assumptions!$A$4:$E$53,4,FALSE)*$CR469*1000000","v":30955054.509567153},{"$f":"VLOOKUP(DE458,Assumptions!$A$4:$E$53,4,FALSE)*$CR469*1000000","v":29691846.246285748},{"$f":"VLOOKUP(DF458,Assumptions!$A$4:$E$53,4,FALSE)*$CR469*1000000","v":28428637.98300435},{"$f":"VLOOKUP(DG458,Assumptions!$A$4:$E$53,4,FALSE)*$CR469*1000000","v":27165429.719722956},{"$f":"VLOOKUP(DH458,Assumptions!$A$4:$E$53,4,FALSE)*$CR469*1000000","v":25902221.456441559},{"$f":"VLOOKUP(DI458,Assumptions!$A$4:$E$53,4,FALSE)*$CR469*1000000","v":24639013.193160169},{"$f":"VLOOKUP(DJ458,Assumptions!$A$4:$E$53,4,FALSE)*$CR469*1000000","v":23375804.929878764},{"$f":"VLOOKUP(DK458,Assumptions!$A$4:$E$53,4,FALSE)*$CR469*1000000","v":22112596.666597378}]
[null,"Transmission",0,{"$f":"VLOOKUP(D458,Assumptions!$A$4:$E$53,5,FALSE)*$E469*1000000","v":0},{"$f":"VLOOKUP(E458,Assumptions!$A$4:$E$53,5,FALSE)*$E469*1000000","v":0},{"$f":"VLOOKUP(F458,Assumptions!$A$4:$E$53,5,FALSE)*$E469*1000000","v":0},{"$f":"VLOOKUP(G458,Assumptions!$A$4:$E$53,5,FALSE)*$E469*1000000","v":0},{"$f":"VLOOKUP(H458,Assumptions!$A$4:$E$53,5,FALSE)*$E469*1000000","v":0},{"$f":"VLOOKUP(I458,Assumptions!$A$4:$E$53,5,FALSE)*$E469*1000000","v":0},{"$f":"VLOOKUP(J458,Assumptions!$A$4:$E$53,5,FALSE)*$E469*1000000","v":0},{"$f":"VLOOKUP(K458,Assumptions!$A$4:$E$53,5,FALSE)*$E469*1000000","v":0},{"$f":"VLOOKUP(L458,Assumptions!$A$4:$E$53,5,FALSE)*$E469*1000000","v":0},{"$f":"VLOOKUP(M458,Assumptions!$A$4:$E$53,5,FALSE)*$E469*1000000","v":0},{"$f":"VLOOKUP(N458,Assumptions!$A$4:$E$53,5,FALSE)*$E469*1000000","v":0},{"$f":"VLOOKUP(O458,Assumptions!$A$4:$E$53,5,FALSE)*$E469*1000000","v":0},{"$f":"VLOOKUP(P458,Assumptions!$A$4:$E$53,5,FALSE)*$E469*1000000","v":0},{"$f":"VLOOKUP(Q458,Assumptions!$A$4:$E$53,5,FALSE)*$E469*1000000","v":0},{"$f":"VLOOKUP(R458,Assumptions!$A$4:$E$53,5,FALSE)*$E469*1000000","v":0},{"$f":"VLOOKUP(S458,Assumptions!$A$4:$E$53,5,FALSE)*$E469*1000000","v":0},{"$f":"VLOOKUP(T458,Assumptions!$A$4:$E$53,5,FALSE)*$E469*1000000","v":0},{"$f":"VLOOKUP(U458,Assumptions!$A$4:$E$53,5,FALSE)*$E469*1000000","v":0},{"$f":"VLOOKUP(V458,Assumptions!$A$4:$E$53,5,FALSE)*$E469*1000000","v":0},{"$f":"VLOOKUP(W458,Assumptions!$A$4:$E$53,5,FALSE)*$E469*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA458,Assumptions!$A$4:$E$53,5,FALSE)*$AB469*1000000","v":0},{"$f":"VLOOKUP(AB458,Assumptions!$A$4:$E$53,5,FALSE)*$AB469*1000000","v":0},{"$f":"VLOOKUP(AC458,Assumptions!$A$4:$E$53,5,FALSE)*$AB469*1000000","v":0},{"$f":"VLOOKUP(AD458,Assumptions!$A$4:$E$53,5,FALSE)*$AB469*1000000","v":0},{"$f":"VLOOKUP(AE458,Assumptions!$A$4:$E$53,5,FALSE)*$AB469*1000000","v":0},{"$f":"VLOOKUP(AF458,Assumptions!$A$4:$E$53,5,FALSE)*$AB469*1000000","v":0},{"$f":"VLOOKUP(AG458,Assumptions!$A$4:$E$53,5,FALSE)*$AB469*1000000","v":0},{"$f":"VLOOKUP(AH458,Assumptions!$A$4:$E$53,5,FALSE)*$AB469*1000000","v":0},{"$f":"VLOOKUP(AI458,Assumptions!$A$4:$E$53,5,FALSE)*$AB469*1000000","v":0},{"$f":"VLOOKUP(AJ458,Assumptions!$A$4:$E$53,5,FALSE)*$AB469*1000000","v":0},{"$f":"VLOOKUP(AK458,Assumptions!$A$4:$E$53,5,FALSE)*$AB469*1000000","v":0},{"$f":"VLOOKUP(AL458,Assumptions!$A$4:$E$53,5,FALSE)*$AB469*1000000","v":0},{"$f":"VLOOKUP(AM458,Assumptions!$A$4:$E$53,5,FALSE)*$AB469*1000000","v":0},{"$f":"VLOOKUP(AN458,Assumptions!$A$4:$E$53,5,FALSE)*$AB469*1000000","v":0},{"$f":"VLOOKUP(AO458,Assumptions!$A$4:$E$53,5,FALSE)*$AB469*1000000","v":0},{"$f":"VLOOKUP(AP458,Assumptions!$A$4:$E$53,5,FALSE)*$AB469*1000000","v":0},{"$f":"VLOOKUP(AQ458,Assumptions!$A$4:$E$53,5,FALSE)*$AB469*1000000","v":0},{"$f":"VLOOKUP(AR458,Assumptions!$A$4:$E$53,5,FALSE)*$AB469*1000000","v":0},{"$f":"VLOOKUP(AS458,Assumptions!$A$4:$E$53,5,FALSE)*$AB469*1000000","v":0},{"$f":"VLOOKUP(AT458,Assumptions!$A$4:$E$53,5,FALSE)*$AB469*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX458,Assumptions!$A$4:$E$53,5,FALSE)*$AY469*1000000","v":0},{"$f":"VLOOKUP(AY458,Assumptions!$A$4:$E$53,5,FALSE)*$AY469*1000000","v":0},{"$f":"VLOOKUP(AZ458,Assumptions!$A$4:$E$53,5,FALSE)*$AY469*1000000","v":0},{"$f":"VLOOKUP(BA458,Assumptions!$A$4:$E$53,5,FALSE)*$AY469*1000000","v":0},{"$f":"VLOOKUP(BB458,Assumptions!$A$4:$E$53,5,FALSE)*$AY469*1000000","v":0},{"$f":"VLOOKUP(BC458,Assumptions!$A$4:$E$53,5,FALSE)*$AY469*1000000","v":0},{"$f":"VLOOKUP(BD458,Assumptions!$A$4:$E$53,5,FALSE)*$AY469*1000000","v":0},{"$f":"VLOOKUP(BE458,Assumptions!$A$4:$E$53,5,FALSE)*$AY469*1000000","v":0},{"$f":"VLOOKUP(BF458,Assumptions!$A$4:$E$53,5,FALSE)*$AY469*1000000","v":0},{"$f":"VLOOKUP(BG458,Assumptions!$A$4:$E$53,5,FALSE)*$AY469*1000000","v":0},{"$f":"VLOOKUP(BH458,Assumptions!$A$4:$E$53,5,FALSE)*$AY469*1000000","v":0},{"$f":"VLOOKUP(BI458,Assumptions!$A$4:$E$53,5,FALSE)*$AY469*1000000","v":0},{"$f":"VLOOKUP(BJ458,Assumptions!$A$4:$E$53,5,FALSE)*$AY469*1000000","v":0},{"$f":"VLOOKUP(BK458,Assumptions!$A$4:$E$53,5,FALSE)*$AY469*1000000","v":0},{"$f":"VLOOKUP(BL458,Assumptions!$A$4:$E$53,5,FALSE)*$AY469*1000000","v":0},{"$f":"VLOOKUP(BM458,Assumptions!$A$4:$E$53,5,FALSE)*$AY469*1000000","v":0},{"$f":"VLOOKUP(BN458,Assumptions!$A$4:$E$53,5,FALSE)*$AY469*1000000","v":0},{"$f":"VLOOKUP(BO458,Assumptions!$A$4:$E$53,5,FALSE)*$AY469*1000000","v":0},{"$f":"VLOOKUP(BP458,Assumptions!$A$4:$E$53,5,FALSE)*$AY469*1000000","v":0},{"$f":"VLOOKUP(BQ458,Assumptions!$A$4:$E$53,5,FALSE)*$AY469*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU458,Assumptions!$A$4:$E$53,5,FALSE)*$BV469*1000000","v":0},{"$f":"VLOOKUP(BV458,Assumptions!$A$4:$E$53,5,FALSE)*$BV469*1000000","v":0},{"$f":"VLOOKUP(BW458,Assumptions!$A$4:$E$53,5,FALSE)*$BV469*1000000","v":0},{"$f":"VLOOKUP(BX458,Assumptions!$A$4:$E$53,5,FALSE)*$BV469*1000000","v":0},{"$f":"VLOOKUP(BY458,Assumptions!$A$4:$E$53,5,FALSE)*$BV469*1000000","v":0},{"$f":"VLOOKUP(BZ458,Assumptions!$A$4:$E$53,5,FALSE)*$BV469*1000000","v":0},{"$f":"VLOOKUP(CA458,Assumptions!$A$4:$E$53,5,FALSE)*$BV469*1000000","v":0},{"$f":"VLOOKUP(CB458,Assumptions!$A$4:$E$53,5,FALSE)*$BV469*1000000","v":0},{"$f":"VLOOKUP(CC458,Assumptions!$A$4:$E$53,5,FALSE)*$BV469*1000000","v":0},{"$f":"VLOOKUP(CD458,Assumptions!$A$4:$E$53,5,FALSE)*$BV469*1000000","v":0},{"$f":"VLOOKUP(CE458,Assumptions!$A$4:$E$53,5,FALSE)*$BV469*1000000","v":0},{"$f":"VLOOKUP(CF458,Assumptions!$A$4:$E$53,5,FALSE)*$BV469*1000000","v":0},{"$f":"VLOOKUP(CG458,Assumptions!$A$4:$E$53,5,FALSE)*$BV469*1000000","v":0},{"$f":"VLOOKUP(CH458,Assumptions!$A$4:$E$53,5,FALSE)*$BV469*1000000","v":0},{"$f":"VLOOKUP(CI458,Assumptions!$A$4:$E$53,5,FALSE)*$BV469*1000000","v":0},{"$f":"VLOOKUP(CJ458,Assumptions!$A$4:$E$53,5,FALSE)*$BV469*1000000","v":0},{"$f":"VLOOKUP(CK458,Assumptions!$A$4:$E$53,5,FALSE)*$BV469*1000000","v":0},{"$f":"VLOOKUP(CL458,Assumptions!$A$4:$E$53,5,FALSE)*$BV469*1000000","v":0},{"$f":"VLOOKUP(CM458,Assumptions!$A$4:$E$53,5,FALSE)*$BV469*1000000","v":0},{"$f":"VLOOKUP(CN458,Assumptions!$A$4:$E$53,5,FALSE)*$BV469*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR458,Assumptions!$A$4:$E$53,5,FALSE)*$CS469*1000000","v":0},{"$f":"VLOOKUP(CS458,Assumptions!$A$4:$E$53,5,FALSE)*$CS469*1000000","v":0},{"$f":"VLOOKUP(CT458,Assumptions!$A$4:$E$53,5,FALSE)*$CS469*1000000","v":0},{"$f":"VLOOKUP(CU458,Assumptions!$A$4:$E$53,5,FALSE)*$CS469*1000000","v":0},{"$f":"VLOOKUP(CV458,Assumptions!$A$4:$E$53,5,FALSE)*$CS469*1000000","v":0},{"$f":"VLOOKUP(CW458,Assumptions!$A$4:$E$53,5,FALSE)*$CS469*1000000","v":0},{"$f":"VLOOKUP(CX458,Assumptions!$A$4:$E$53,5,FALSE)*$CS469*1000000","v":0},{"$f":"VLOOKUP(CY458,Assumptions!$A$4:$E$53,5,FALSE)*$CS469*1000000","v":0},{"$f":"VLOOKUP(CZ458,Assumptions!$A$4:$E$53,5,FALSE)*$CS469*1000000","v":0},{"$f":"VLOOKUP(DA458,Assumptions!$A$4:$E$53,5,FALSE)*$CS469*1000000","v":0},{"$f":"VLOOKUP(DB458,Assumptions!$A$4:$E$53,5,FALSE)*$CS469*1000000","v":0},{"$f":"VLOOKUP(DC458,Assumptions!$A$4:$E$53,5,FALSE)*$CS469*1000000","v":0},{"$f":"VLOOKUP(DD458,Assumptions!$A$4:$E$53,5,FALSE)*$CS469*1000000","v":0},{"$f":"VLOOKUP(DE458,Assumptions!$A$4:$E$53,5,FALSE)*$CS469*1000000","v":0},{"$f":"VLOOKUP(DF458,Assumptions!$A$4:$E$53,5,FALSE)*$CS469*1000000","v":0},{"$f":"VLOOKUP(DG458,Assumptions!$A$4:$E$53,5,FALSE)*$CS469*1000000","v":0},{"$f":"VLOOKUP(DH458,Assumptions!$A$4:$E$53,5,FALSE)*$CS469*1000000","v":0},{"$f":"VLOOKUP(DI458,Assumptions!$A$4:$E$53,5,FALSE)*$CS469*1000000","v":0},{"$f":"VLOOKUP(DJ458,Assumptions!$A$4:$E$53,5,FALSE)*$CS469*1000000","v":0},{"$f":"VLOOKUP(DK458,Assumptions!$A$4:$E$53,5,FALSE)*$CS469*1000000","v":0}]
[null,"Misc Charges",337593.49773854279,{"$f":"(D472+D473)*Misc_Rev","v":288671.52174261032},292097.78745107236,307328.4021056543,310893.0889487383,314529.0695286839,318237.76972022845,322020.64391560387,338788.58159003255,342724.28390290117,346738.70026202715,350833.40494833566,355010.0037283703,373470.48107866599,377815.81444941403,382248.05448757706,386768.93932650337,391380.24186220812,411704.15170275333,416501.75086090068,421395.30200221093,null,"Misc Charges",358070.46688428102,{"$f":"(AA472+AA473)*Misc_Rev","v":310893.0889487383},314529.0695286839,318237.76972022845,322020.64391560387,338788.58159003255,342724.28390290117,346738.70026202715,350833.40494833566,355010.0037283703,373470.48107866599,377815.81444941403,382248.05448757706,386768.93932650337,391380.24186220812,411704.15170275333,416501.75086090068,421395.30200221093,426386.72416634735,431477.97477376647,453853.46977287292,null,"Misc Charges",387401.8997379205,{"$f":"(AX472+AX473)*Misc_Rev","v":338788.58159003255},342724.28390290117,346738.70026202715,350833.40494833566,355010.0037283703,373470.48107866599,377815.81444941403,382248.05448757706,386768.93932650337,391380.24186220812,411704.15170275333,416501.75086090068,421395.30200221093,426386.72416634735,431477.97477376647,453853.46977287292,459150.40690483188,464553.28277942992,470064.21617151995,475685.36823145184,null,"Misc Charges",410280.87641026825,{"$f":"(BU472+BU473)*Misc_Rev","v":350833.40494833566},355010.0037283703,373470.48107866599,377815.81444941403,382248.05448757706,386768.93932650337,391380.24186220812,411704.15170275333,416501.75086090068,421395.30200221093,426386.72416634735,431477.97477376647,453853.46977287292,459150.40690483188,464553.28277942992,470064.21617151995,475685.36823145184,500319.60465007514,506167.85125322826,512133.06278844434,null,"Misc Charges",452300.46359525429,{"$f":"(CR472+CR473)*Misc_Rev","v":386768.93932650337},391380.24186220812,411704.15170275333,416501.75086090068,421395.30200221093,426386.72416634735,431477.97477376647,453853.46977287292,459150.40690483188,464553.28277942992,470064.21617151995,475685.36823145184,500319.60465007514,506167.85125322826,512133.06278844434,518217.57855436479,524423.78463560378,551544.84228770947,558001.7790946305,564587.85463768977]
[null,"Total Fixed Cost",40080083.720389389,{"$f":"SUM(D472:D476)","v":46599066.029719442},{"$f":"SUM(E472:E475)","v":45351710.177402973},44682281.944293976,43679372.17246078,42703415.006818861,41752629.630500309,40825338.915528484,40318630.456087068,39426695.858282104,38538785.435113862,37653354.27106069,36770451.951304898,36328627.897676215,35450936.008710727,34575927.749544367,33703656.79277312,32834177.884444881,32449895.59496671,31586169.423250452,30725406.19567832,null,"Total Fixed Cost",42058646.83441814,{"$f":"SUM(AA472:AA476)","v":49004126.191663414},{"$f":"SUM(AB472:AB475)","v":47692729.648039676},46615801.769049577,45569134.094395675,44949312.030408219,43957204.035946257,42989692.917759903,42045161.462996922,41114685.292175181,40626953.213256612,39703353.299001217,38782437.014544956,37864258.032483794,36948871.098865651,36518680.784097567,35609046.587091416,34702375.334229372,33798726.284394324,32898159.881646808,32531321.38131059,null,"Total Fixed Cost",44854575.126879215,{"$f":"SUM(AX472:AX476)","v":52275956.898042046},{"$f":"SUM(AY472:AY475)","v":50878101.314510688},49738000.425187916,48630053.173207387,47552085.703307897,46940623.536402613,45916810.692697912,44917431.287233591,43933018.106603831,42953164.324513219,42458507.161272675,41484406.115794048,40513268.014459535,39545152.116152018,38580118.86493203,38148813.516123354,37190131.750962526,36234721.315552175,35282647.636487298,34333977.448894814,null,"Total Fixed Cost",47053053.532815292,{"$f":"SUM(BU472:BU476)","v":54541658.098970346},{"$f":"SUM(BV472:BV475)","v":53085633.43253842},52334269.172978833,51178057.763203822,50053226.351884916,48957712.887656882,47889575.588322535,47329371.490688995,46302507.251371741,45280453.489798516,44261421.931252293,43245473.019793607,42763252.010746211,41753654.585346669,40747328.489697613,39744339.15039403,38744753.302562833,38332280.978653684,37339707.684652194,36350746.203029141,null,"Total Fixed Cost",50990460.42750787,{"$f":"SUM(CR472:CR476)","v":59015083.112846784},{"$f":"SUM(CS472:CS475)","v":57441820.136291593},56646574.620201245,55405286.850874841,54197860.938976839,53022078.030364975,51875848.800470501,51287829.166482545,50186198.052589983,49089827.606582478,47996793.916920461,46907163.718730837,46404647.044463247,45322029.400103316,44243023.568121821,43167701.784766331,42096137.731009364,41670412.720325112,40606591.09263292,39546757.197652519]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D480:W480))","v":5493975.8517603427},{"$f":"HLOOKUP(D459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*D460","v":4722072.3847835995},{"$f":"HLOOKUP(E459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*E460","v":4816513.8324792711},{"$f":"HLOOKUP(F459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*F460","v":4912844.109128857},{"$f":"HLOOKUP(G459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*G460","v":5011100.9913114347},{"$f":"HLOOKUP(H459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*H460","v":5111323.0111376625},{"$f":"HLOOKUP(I459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*I460","v":5213549.4713604162},{"$f":"HLOOKUP(J459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*J460","v":5317820.4607876241},{"$f":"HLOOKUP(K459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*K460","v":5424176.8700033771},{"$f":"HLOOKUP(L459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*L460","v":5532660.4074034449},{"$f":"HLOOKUP(M459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*M460","v":5643313.6155515136},{"$f":"HLOOKUP(N459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*N460","v":5756179.8878625445},{"$f":"HLOOKUP(O459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*O460","v":5871303.4856197955},{"$f":"HLOOKUP(P459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*P460","v":5988729.5553321904},{"$f":"HLOOKUP(Q459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q460","v":6108504.1464388343},{"$f":"HLOOKUP(R459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*R460","v":6230674.2293676119},{"$f":"HLOOKUP(S459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*S460","v":6355287.7139549656},{"$f":"HLOOKUP(T459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*T460","v":6482393.468234065},{"$f":"HLOOKUP(U459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*U460","v":6612041.3375987457},{"$f":"HLOOKUP(V459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*V460","v":6744282.164350722},{"$f":"HLOOKUP(W459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*W460","v":6879167.8076377371},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA480:AT480))","v":5830251.1256948914},{"$f":"HLOOKUP(AA459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA460","v":5011100.9913114347},{"$f":"HLOOKUP(AB459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB460","v":5111323.0111376625},{"$f":"HLOOKUP(AC459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC460","v":5213549.4713604162},{"$f":"HLOOKUP(AD459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD460","v":5317820.4607876241},{"$f":"HLOOKUP(AE459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE460","v":5424176.8700033771},{"$f":"HLOOKUP(AF459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF460","v":5532660.4074034449},{"$f":"HLOOKUP(AG459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG460","v":5643313.6155515136},{"$f":"HLOOKUP(AH459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH460","v":5756179.8878625445},{"$f":"HLOOKUP(AI459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI460","v":5871303.4856197955},{"$f":"HLOOKUP(AJ459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ460","v":5988729.5553321904},{"$f":"HLOOKUP(AK459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK460","v":6108504.1464388343},{"$f":"HLOOKUP(AL459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL460","v":6230674.2293676119},{"$f":"HLOOKUP(AM459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM460","v":6355287.7139549656},{"$f":"HLOOKUP(AN459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN460","v":6482393.468234065},{"$f":"HLOOKUP(AO459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO460","v":6612041.3375987457},{"$f":"HLOOKUP(AP459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP460","v":6744282.164350722},{"$f":"HLOOKUP(AQ459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ460","v":6879167.8076377371},{"$f":"HLOOKUP(AR459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR460","v":7016751.1637904905},{"$f":"HLOOKUP(AS459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS460","v":7157086.1870663008},{"$f":"HLOOKUP(AT459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT460","v":7300227.9108076273},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX480:BQ480))","v":6310851.3193283519},{"$f":"HLOOKUP(AX459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX460","v":5424176.8700033771},{"$f":"HLOOKUP(AY459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY460","v":5532660.4074034449},{"$f":"HLOOKUP(AZ459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ460","v":5643313.6155515136},{"$f":"HLOOKUP(BA459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA460","v":5756179.8878625445},{"$f":"HLOOKUP(BB459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB460","v":5871303.4856197955},{"$f":"HLOOKUP(BC459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC460","v":5988729.5553321904},{"$f":"HLOOKUP(BD459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD460","v":6108504.1464388343},{"$f":"HLOOKUP(BE459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE460","v":6230674.2293676119},{"$f":"HLOOKUP(BF459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF460","v":6355287.7139549656},{"$f":"HLOOKUP(BG459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG460","v":6482393.468234065},{"$f":"HLOOKUP(BH459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH460","v":6612041.3375987457},{"$f":"HLOOKUP(BI459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI460","v":6744282.164350722},{"$f":"HLOOKUP(BJ459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ460","v":6879167.8076377371},{"$f":"HLOOKUP(BK459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK460","v":7016751.1637904905},{"$f":"HLOOKUP(BL459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL460","v":7157086.1870663008},{"$f":"HLOOKUP(BM459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM460","v":7300227.9108076273},{"$f":"HLOOKUP(BN459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN460","v":7446232.469023779},{"$f":"HLOOKUP(BO459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO460","v":7595157.1184042543},{"$f":"HLOOKUP(BP459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP460","v":7747060.2607723391},{"$f":"HLOOKUP(BQ459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ460","v":7902001.4659877848},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU480:CN480))","v":6697125.9068818018},{"$f":"HLOOKUP(BU459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU460","v":5756179.8878625445},{"$f":"HLOOKUP(BV459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV460","v":5871303.4856197955},{"$f":"HLOOKUP(BW459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW460","v":5988729.5553321904},{"$f":"HLOOKUP(BX459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX460","v":6108504.1464388343},{"$f":"HLOOKUP(BY459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY460","v":6230674.2293676119},{"$f":"HLOOKUP(BZ459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ460","v":6355287.7139549656},{"$f":"HLOOKUP(CA459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA460","v":6482393.468234065},{"$f":"HLOOKUP(CB459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB460","v":6612041.3375987457},{"$f":"HLOOKUP(CC459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC460","v":6744282.164350722},{"$f":"HLOOKUP(CD459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD460","v":6879167.8076377371},{"$f":"HLOOKUP(CE459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE460","v":7016751.1637904905},{"$f":"HLOOKUP(CF459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF460","v":7157086.1870663008},{"$f":"HLOOKUP(CG459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG460","v":7300227.9108076273},{"$f":"HLOOKUP(CH459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH460","v":7446232.469023779},{"$f":"HLOOKUP(CI459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI460","v":7595157.1184042543},{"$f":"HLOOKUP(CJ459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ460","v":7747060.2607723391},{"$f":"HLOOKUP(CK459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK460","v":7902001.4659877848},{"$f":"HLOOKUP(CL459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL460","v":8060041.4953075424},{"$f":"HLOOKUP(CM459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM460","v":8221242.325213694},{"$f":"HLOOKUP(CN459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN460","v":8385667.1717179678},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR480:DK480))","v":7394168.1504015904},{"$f":"HLOOKUP(CR459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR460","v":6355287.7139549656},{"$f":"HLOOKUP(CS459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS460","v":6482393.468234065},{"$f":"HLOOKUP(CT459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT460","v":6612041.3375987457},{"$f":"HLOOKUP(CU459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU460","v":6744282.164350722},{"$f":"HLOOKUP(CV459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV460","v":6879167.8076377371},{"$f":"HLOOKUP(CW459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW460","v":7016751.1637904905},{"$f":"HLOOKUP(CX459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX460","v":7157086.1870663008},{"$f":"HLOOKUP(CY459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY460","v":7300227.9108076273},{"$f":"HLOOKUP(CZ459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ460","v":7446232.469023779},{"$f":"HLOOKUP(DA459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA460","v":7595157.1184042543},{"$f":"HLOOKUP(DB459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB460","v":7747060.2607723391},{"$f":"HLOOKUP(DC459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC460","v":7902001.4659877848},{"$f":"HLOOKUP(DD459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD460","v":8060041.4953075424},{"$f":"HLOOKUP(DE459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE460","v":8221242.325213694},{"$f":"HLOOKUP(DF459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF460","v":8385667.1717179678},{"$f":"HLOOKUP(DG459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG460","v":8553380.5151523277},{"$f":"HLOOKUP(DH459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH460","v":8724448.1254553739},{"$f":"HLOOKUP(DI459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI460","v":8898937.0879644826},{"$f":"HLOOKUP(DJ459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ460","v":9076915.8297237698},{"$f":"HLOOKUP(DK459,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$18)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK460","v":9258454.1463182475}]
[null,"Fuel Cost",30638716.543551877,{"$f":"HLOOKUP(D459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D461","v":19597112.431870963},{"$f":"HLOOKUP(E459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E461","v":20006486.037229106},{"$f":"HLOOKUP(F459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F461","v":20108195.535319861},{"$f":"HLOOKUP(G459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G461","v":21140953.720208276},{"$f":"HLOOKUP(H459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H461","v":22676778.168225892},{"$f":"HLOOKUP(I459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I461","v":25869751.50107212},{"$f":"HLOOKUP(J459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J461","v":27586722.668302756},{"$f":"HLOOKUP(K459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K461","v":28383385.356474753},{"$f":"HLOOKUP(L459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L461","v":29990691.695266332},{"$f":"HLOOKUP(M459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M461","v":31635586.758039776},{"$f":"HLOOKUP(N459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N461","v":33810307.53531006},{"$f":"HLOOKUP(O459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O461","v":36665636.585859776},{"$f":"HLOOKUP(P459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P461","v":38902920.747756518},{"$f":"HLOOKUP(Q459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q461","v":42126082.529665291},{"$f":"HLOOKUP(R459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R461","v":43663383.070427939},{"$f":"HLOOKUP(S459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S461","v":45997256.623784758},{"$f":"HLOOKUP(T459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T461","v":48015652.129404545},{"$f":"HLOOKUP(U459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U461","v":51229610.255882189},{"$f":"HLOOKUP(V459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V461","v":53987533.600947067},{"$f":"HLOOKUP(W459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W461","v":57150249.548615038},null,"Fuel Cost",36394054.018730931,{"$f":"HLOOKUP(AA459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA461","v":21140953.720208276},{"$f":"HLOOKUP(AB459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB461","v":22676778.168225892},{"$f":"HLOOKUP(AC459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC461","v":25869751.50107212},{"$f":"HLOOKUP(AD459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD461","v":27586722.668302756},{"$f":"HLOOKUP(AE459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE461","v":28383385.356474753},{"$f":"HLOOKUP(AF459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF461","v":29990691.695266332},{"$f":"HLOOKUP(AG459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG461","v":31635586.758039776},{"$f":"HLOOKUP(AH459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH461","v":33810307.53531006},{"$f":"HLOOKUP(AI459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI461","v":36665636.585859776},{"$f":"HLOOKUP(AJ459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ461","v":38902920.747756518},{"$f":"HLOOKUP(AK459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK461","v":42126082.529665291},{"$f":"HLOOKUP(AL459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL461","v":43663383.070427939},{"$f":"HLOOKUP(AM459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM461","v":45997256.623784758},{"$f":"HLOOKUP(AN459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN461","v":48015652.129404545},{"$f":"HLOOKUP(AO459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO461","v":51229610.255882189},{"$f":"HLOOKUP(AP459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP461","v":53987533.600947067},{"$f":"HLOOKUP(AQ459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ461","v":57150249.548615038},{"$f":"HLOOKUP(AR459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR461","v":59793838.730453826},{"$f":"HLOOKUP(AS459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS461","v":62491626.575939015},{"$f":"HLOOKUP(AT459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT461","v":65542126.301616244},null,"Fuel Cost",45467248.717425533,{"$f":"HLOOKUP(AX459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AX461","v":28383385.356474753},{"$f":"HLOOKUP(AY459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AY461","v":29990691.695266332},{"$f":"HLOOKUP(AZ459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AZ461","v":31635586.758039776},{"$f":"HLOOKUP(BA459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BA461","v":33810307.53531006},{"$f":"HLOOKUP(BB459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BB461","v":36665636.585859776},{"$f":"HLOOKUP(BC459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BC461","v":38902920.747756518},{"$f":"HLOOKUP(BD459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BD461","v":42126082.529665291},{"$f":"HLOOKUP(BE459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BE461","v":43663383.070427939},{"$f":"HLOOKUP(BF459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BF461","v":45997256.623784758},{"$f":"HLOOKUP(BG459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BG461","v":48015652.129404545},{"$f":"HLOOKUP(BH459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BH461","v":51229610.255882189},{"$f":"HLOOKUP(BI459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BI461","v":53987533.600947067},{"$f":"HLOOKUP(BJ459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BJ461","v":57150249.548615038},{"$f":"HLOOKUP(BK459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BK461","v":59793838.730453826},{"$f":"HLOOKUP(BL459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BL461","v":62491626.575939015},{"$f":"HLOOKUP(BM459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BM461","v":65542126.301616244},{"$f":"HLOOKUP(BN459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BN461","v":68771617.967687011},{"$f":"HLOOKUP(BO459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BO461","v":72245889.297798932},{"$f":"HLOOKUP(BP459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BP461","v":75462470.56317617},{"$f":"HLOOKUP(BQ459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BQ461","v":75462470.56317617},null,"Fuel Cost",52519993.487682544,{"$f":"HLOOKUP(BU459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU461","v":33810307.53531006},{"$f":"HLOOKUP(BV459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV461","v":36665636.585859776},{"$f":"HLOOKUP(BW459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW461","v":38902920.747756518},{"$f":"HLOOKUP(BX459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX461","v":42126082.529665291},{"$f":"HLOOKUP(BY459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY461","v":43663383.070427939},{"$f":"HLOOKUP(BZ459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ461","v":45997256.623784758},{"$f":"HLOOKUP(CA459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA461","v":48015652.129404545},{"$f":"HLOOKUP(CB459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB461","v":51229610.255882189},{"$f":"HLOOKUP(CC459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC461","v":53987533.600947067},{"$f":"HLOOKUP(CD459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD461","v":57150249.548615038},{"$f":"HLOOKUP(CE459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE461","v":59793838.730453826},{"$f":"HLOOKUP(CF459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF461","v":62491626.575939015},{"$f":"HLOOKUP(CG459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG461","v":65542126.301616244},{"$f":"HLOOKUP(CH459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH461","v":68771617.967687011},{"$f":"HLOOKUP(CI459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI461","v":72245889.297798932},{"$f":"HLOOKUP(CJ459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ461","v":75462470.56317617},{"$f":"HLOOKUP(CK459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK461","v":75462470.56317617},{"$f":"HLOOKUP(CL459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL461","v":75462470.56317617},{"$f":"HLOOKUP(CM459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM461","v":75462470.56317617},{"$f":"HLOOKUP(CN459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN461","v":75462470.56317617},null,"Fuel Cost",63206204.203695767,{"$f":"HLOOKUP(CR459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CR461","v":45997256.623784758},{"$f":"HLOOKUP(CS459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CS461","v":48015652.129404545},{"$f":"HLOOKUP(CT459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CT461","v":51229610.255882189},{"$f":"HLOOKUP(CU459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CU461","v":53987533.600947067},{"$f":"HLOOKUP(CV459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CV461","v":57150249.548615038},{"$f":"HLOOKUP(CW459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CW461","v":59793838.730453826},{"$f":"HLOOKUP(CX459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CX461","v":62491626.575939015},{"$f":"HLOOKUP(CY459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CY461","v":65542126.301616244},{"$f":"HLOOKUP(CZ459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CZ461","v":68771617.967687011},{"$f":"HLOOKUP(DA459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DA461","v":72245889.297798932},{"$f":"HLOOKUP(DB459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DB461","v":75462470.56317617},{"$f":"HLOOKUP(DC459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DC461","v":75462470.56317617},{"$f":"HLOOKUP(DD459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DD461","v":75462470.56317617},{"$f":"HLOOKUP(DE459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DE461","v":75462470.56317617},{"$f":"HLOOKUP(DF459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DF461","v":75462470.56317617},{"$f":"HLOOKUP(DG459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DG461","v":75462470.56317617},{"$f":"HLOOKUP(DH459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DH461","v":75462470.56317617},{"$f":"HLOOKUP(DI459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DI461","v":75462470.56317617},{"$f":"HLOOKUP(DJ459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DJ461","v":75462470.56317617},{"$f":"HLOOKUP(DK459,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*DK461","v":75462470.56317617}]
[null,"Variable Fuel Transport",1531.9358271775939,{"$f":"HLOOKUP(D459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*D481","v":979.85562159354822},{"$f":"HLOOKUP(E459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*E481","v":1000.3243018614553},{"$f":"HLOOKUP(F459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*F481","v":1005.4097767659931},{"$f":"HLOOKUP(G459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*G481","v":1057.0476860104138},{"$f":"HLOOKUP(H459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*H481","v":1133.8389084112946},{"$f":"HLOOKUP(I459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*I481","v":1293.487575053606},{"$f":"HLOOKUP(J459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*J481","v":1379.336133415138},{"$f":"HLOOKUP(K459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*K481","v":1419.1692678237378},{"$f":"HLOOKUP(L459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*L481","v":1499.5345847633166},{"$f":"HLOOKUP(M459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*M481","v":1581.7793379019888},{"$f":"HLOOKUP(N459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*N481","v":1690.5153767655031},{"$f":"HLOOKUP(O459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*O481","v":1833.281829292989},{"$f":"HLOOKUP(P459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*P481","v":1945.146037387826},{"$f":"HLOOKUP(Q459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*Q481","v":2106.3041264832646},{"$f":"HLOOKUP(R459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*R481","v":2183.1691535213972},{"$f":"HLOOKUP(S459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*S481","v":2299.862831189238},{"$f":"HLOOKUP(T459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*T481","v":2400.7826064702272},{"$f":"HLOOKUP(U459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*U481","v":2561.4805127941095},{"$f":"HLOOKUP(V459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*V481","v":2699.3766800473536},{"$f":"HLOOKUP(W459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*W481","v":2857.5124774307519},null,"Variable Fuel Transport",1819.7027009365468,{"$f":"HLOOKUP(AA459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AA481","v":1057.0476860104138},{"$f":"HLOOKUP(AB459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AB481","v":1133.8389084112946},{"$f":"HLOOKUP(AC459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AC481","v":1293.487575053606},{"$f":"HLOOKUP(AD459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AD481","v":1379.336133415138},{"$f":"HLOOKUP(AE459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AE481","v":1419.1692678237378},{"$f":"HLOOKUP(AF459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AF481","v":1499.5345847633166},{"$f":"HLOOKUP(AG459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AG481","v":1581.7793379019888},{"$f":"HLOOKUP(AH459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AH481","v":1690.5153767655031},{"$f":"HLOOKUP(AI459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AI481","v":1833.281829292989},{"$f":"HLOOKUP(AJ459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AJ481","v":1945.146037387826},{"$f":"HLOOKUP(AK459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AK481","v":2106.3041264832646},{"$f":"HLOOKUP(AL459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AL481","v":2183.1691535213972},{"$f":"HLOOKUP(AM459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AM481","v":2299.862831189238},{"$f":"HLOOKUP(AN459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AN481","v":2400.7826064702272},{"$f":"HLOOKUP(AO459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AO481","v":2561.4805127941095},{"$f":"HLOOKUP(AP459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AP481","v":2699.3766800473536},{"$f":"HLOOKUP(AQ459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AQ481","v":2857.5124774307519},{"$f":"HLOOKUP(AR459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AR481","v":2989.6919365226913},{"$f":"HLOOKUP(AS459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AS481","v":3124.5813287969509},{"$f":"HLOOKUP(AT459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AT481","v":3277.1063150808122},null,"Variable Fuel Transport",2273.3624358712764,{"$f":"HLOOKUP(AX459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AX481","v":1419.1692678237378},{"$f":"HLOOKUP(AY459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AY481","v":1499.5345847633166},{"$f":"HLOOKUP(AZ459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*AZ481","v":1581.7793379019888},{"$f":"HLOOKUP(BA459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BA481","v":1690.5153767655031},{"$f":"HLOOKUP(BB459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BB481","v":1833.281829292989},{"$f":"HLOOKUP(BC459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BC481","v":1945.146037387826},{"$f":"HLOOKUP(BD459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BD481","v":2106.3041264832646},{"$f":"HLOOKUP(BE459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BE481","v":2183.1691535213972},{"$f":"HLOOKUP(BF459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BF481","v":2299.862831189238},{"$f":"HLOOKUP(BG459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BG481","v":2400.7826064702272},{"$f":"HLOOKUP(BH459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BH481","v":2561.4805127941095},{"$f":"HLOOKUP(BI459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BI481","v":2699.3766800473536},{"$f":"HLOOKUP(BJ459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BJ481","v":2857.5124774307519},{"$f":"HLOOKUP(BK459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BK481","v":2989.6919365226913},{"$f":"HLOOKUP(BL459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BL481","v":3124.5813287969509},{"$f":"HLOOKUP(BM459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BM481","v":3277.1063150808122},{"$f":"HLOOKUP(BN459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BN481","v":3438.5808983843508},{"$f":"HLOOKUP(BO459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BO481","v":3612.2944648899465},{"$f":"HLOOKUP(BP459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BP481","v":3773.1235281588088},{"$f":"HLOOKUP(BQ459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BQ481","v":3773.1235281588088},null,"Variable Fuel Transport",2625.999674384128,{"$f":"HLOOKUP(BU459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BU481","v":1690.5153767655031},{"$f":"HLOOKUP(BV459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BV481","v":1833.281829292989},{"$f":"HLOOKUP(BW459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BW481","v":1945.146037387826},{"$f":"HLOOKUP(BX459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BX481","v":2106.3041264832646},{"$f":"HLOOKUP(BY459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BY481","v":2183.1691535213972},{"$f":"HLOOKUP(BZ459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*BZ481","v":2299.862831189238},{"$f":"HLOOKUP(CA459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CA481","v":2400.7826064702272},{"$f":"HLOOKUP(CB459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CB481","v":2561.4805127941095},{"$f":"HLOOKUP(CC459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CC481","v":2699.3766800473536},{"$f":"HLOOKUP(CD459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CD481","v":2857.5124774307519},{"$f":"HLOOKUP(CE459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CE481","v":2989.6919365226913},{"$f":"HLOOKUP(CF459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CF481","v":3124.5813287969509},{"$f":"HLOOKUP(CG459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CG481","v":3277.1063150808122},{"$f":"HLOOKUP(CH459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CH481","v":3438.5808983843508},{"$f":"HLOOKUP(CI459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CI481","v":3612.2944648899465},{"$f":"HLOOKUP(CJ459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CJ481","v":3773.1235281588088},{"$f":"HLOOKUP(CK459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CK481","v":3773.1235281588088},{"$f":"HLOOKUP(CL459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CL481","v":3773.1235281588088},{"$f":"HLOOKUP(CM459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CM481","v":3773.1235281588088},{"$f":"HLOOKUP(CN459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CN481","v":3773.1235281588088},null,"Variable Fuel Transport",3160.3102101847885,{"$f":"HLOOKUP(CR459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CR481","v":2299.862831189238},{"$f":"HLOOKUP(CS459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CS481","v":2400.7826064702272},{"$f":"HLOOKUP(CT459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CT481","v":2561.4805127941095},{"$f":"HLOOKUP(CU459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CU481","v":2699.3766800473536},{"$f":"HLOOKUP(CV459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CV481","v":2857.5124774307519},{"$f":"HLOOKUP(CW459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CW481","v":2989.6919365226913},{"$f":"HLOOKUP(CX459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CX481","v":3124.5813287969509},{"$f":"HLOOKUP(CY459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CY481","v":3277.1063150808122},{"$f":"HLOOKUP(CZ459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*CZ481","v":3438.5808983843508},{"$f":"HLOOKUP(DA459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DA481","v":3612.2944648899465},{"$f":"HLOOKUP(DB459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DB481","v":3773.1235281588088},{"$f":"HLOOKUP(DC459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DC481","v":3773.1235281588088},{"$f":"HLOOKUP(DD459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DD481","v":3773.1235281588088},{"$f":"HLOOKUP(DE459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DE481","v":3773.1235281588088},{"$f":"HLOOKUP(DF459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DF481","v":3773.1235281588088},{"$f":"HLOOKUP(DG459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DG481","v":3773.1235281588088},{"$f":"HLOOKUP(DH459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DH481","v":3773.1235281588088},{"$f":"HLOOKUP(DI459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DI481","v":3773.1235281588088},{"$f":"HLOOKUP(DJ459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DJ481","v":3773.1235281588088},{"$f":"HLOOKUP(DK459,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*DK481","v":3773.1235281588088}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA483:AT483))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX483:BQ483))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU483:CN483))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR483:DK483))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",1170170.7207396184,{"$f":"(SUM(D480:D483))*Misc_Rev","v":787584.21274699119},803900.42228282767,810313.90703603823,846942.37121011817,899926.5868317195,1006643.5069928858,1065625.3931138075,1094870.0535198371,1150436.7954208511,1207291.1340404591,1281375.874361983,1377575.6362735543,1453834.1950244997,1562097.0654717884,1615839.8513464469,1695459.2745912885,1764942.4555778566,1873226.9961882134,1966826.5383578104,2073621.1893489591,null,"Misc Charges",1367450.8270493525,{"$f":"(SUM(AA480:AA483))*Misc_Rev","v":846942.37121011817},899926.5868317195,1006643.5069928858,1065625.3931138075,1094870.0535198371,1150436.7954208511,1207291.1340404591,1281375.874361983,1377575.6362735543,1453834.1950244997,1562097.0654717884,1615839.8513464469,1695459.2745912885,1764942.4555778566,1873226.9961882134,1966826.5383578104,2073621.1893489591,2163690.9613188803,2255605.1005589161,2359032.9246260426,null,"Misc Charges",1676855.6121593611,{"$f":"(SUM(AX480:AX483))*Misc_Rev","v":1094870.0535198371},1150436.7954208511,1207291.1340404591,1281375.874361983,1377575.6362735543,1453834.1950244997,1562097.0654717884,1615839.8513464469,1695459.2745912885,1764942.4555778566,1873226.9961882134,1966826.5383578104,2073621.1893489591,2163690.9613188803,2255605.1005589161,2359032.9246260426,2468350.2235462558,2585689.427686275,2694779.6350350841,2699797.2510247817,null,"Misc Charges",1917772.2348470273,{"$f":"(SUM(BU480:BU483))*Misc_Rev","v":1281375.874361983},1377575.6362735543,1453834.1950244997,1562097.0654717884,1615839.8513464469,1695459.2745912885,1764942.4555778566,1873226.9961882134,1966826.5383578104,2073621.1893489591,2163690.9613188803,2255605.1005589161,2359032.9246260426,2468350.2235462558,2585689.427686275,2694779.6350350841,2699797.2510247817,2704915.2193342727,2710135.5470099533,2715460.2812391478,null,"Misc Charges",2286424.8018009346,{"$f":"(SUM(CR480:CR483))*Misc_Rev","v":1695459.2745912885},1764942.4555778566,1873226.9961882134,1966826.5383578104,2073621.1893489591,2163690.9613188803,2255605.1005589161,2359032.9246260426,2468350.2235462558,2585689.427686275,2694779.6350350841,2699797.2510247817,2704915.2193342727,2710135.5470099533,2715460.2812391478,2720891.5101529257,2726431.3636449799,2732082.0142068751,2737845.6777800079,2743724.6146246032]
[null,"Total Variable Cost",36203320.592743628,{"$f":"SUM(D480:D484)","v":25107748.885023151},{"$f":"SUM(E480:E483)","v":24824000.194010239},25022045.054225486,26153111.759205721,27789235.018271968,31084594.460007589,32905922.465223797,33808981.395745955,35524851.637254536,37280482.152929194,39568177.938549377,42538773.353308864,44893595.449126095,48236692.980230615,49896240.468949072,52354844.200570911,54500446.380245075,57844213.073993735,60734515.141977832,64032274.868730202,null,"Total Variable Cost",42300428.712920032,{"$f":"SUM(AA480:AA484)","v":27000054.130415838},{"$f":"SUM(AB480:AB483)","v":27789235.018271968},31084594.460007589,32905922.465223797,33808981.395745955,35524851.637254536,37280482.152929194,39568177.938549377,42538773.353308864,44893595.449126095,48236692.980230615,49896240.468949072,52354844.200570911,54500446.380245075,57844213.073993735,60734515.141977832,64032274.868730202,66813579.586180836,69651837.344334111,72845631.318738952,null,"Total Variable Cost",51876428.432310328,{"$f":"SUM(AX480:AX484)","v":34903851.449265793},{"$f":"SUM(AY480:AY483)","v":35524851.637254536},37280482.152929194,39568177.938549377,42538773.353308864,44893595.449126095,48236692.980230615,49896240.468949072,52354844.200570911,54500446.380245075,57844213.073993735,60734515.141977832,64032274.868730202,66813579.586180836,69651837.344334111,72845631.318738952,76221289.017609179,79844658.710668072,83213303.947476655,83368245.152692109,null,"Total Variable Cost",59332162.937906183,{"$f":"SUM(BU480:BU484)","v":40849553.812911361},{"$f":"SUM(BV480:BV483)","v":42538773.353308864},44893595.449126095,48236692.980230615,49896240.468949072,52354844.200570911,54500446.380245075,57844213.073993735,60734515.141977832,64032274.868730202,66813579.586180836,69651837.344334111,72845631.318738952,76221289.017609179,79844658.710668072,83213303.947476655,83368245.152692109,83526285.182011873,83687486.011918023,83851910.858422294,null,"Total Variable Cost",70752278.532597467,{"$f":"SUM(CR480:CR484)","v":54050303.475162201},{"$f":"SUM(CS480:CS483)","v":54500446.380245075},57844213.073993735,60734515.141977832,64032274.868730202,66813579.586180836,69651837.344334111,72845631.318738952,76221289.017609179,79844658.710668072,83213303.947476655,83368245.152692109,83526285.182011873,83687486.011918023,83851910.858422294,84019624.201856643,84190691.812159702,84365180.774668813,84543159.516428098,84724697.833022565]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D487:W487))","v":76283404.313133016},{"$f":"D485+D477","v":71706814.914742589},70175710.371413216,69704326.998519465,69832483.931666493,70492650.025090829,72837224.090507895,73731261.38075228,74127611.851833016,74951547.49553664,75819267.588043064,77221532.209610075,79309225.304613769,81222223.346802309,83687628.988941342,84472168.218493432,86058500.993344039,87334624.264689952,90294108.668960452,92320684.565228283,94757681.064408526,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA487:AT487))","v":84359075.547338158},{"$f":"AA485+AA477","v":76004180.322079256},75481964.666311651,77700396.229057163,78475056.559619471,78758293.426154166,79482055.673200786,80270175.070689097,81613339.401546299,83653458.645484045,85520548.662382707,87940046.279231831,88678677.483494028,90219102.233054698,91449317.479110718,94362893.858091295,96343561.729069248,98734650.202959567,100612305.87057516,102549997.22598092,105376952.70004955,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX487:BQ487))","v":96731003.559189543},{"$f":"AX485+AX477","v":87179808.347307831},86402952.951765224,87018482.578117102,88198231.111756772,90090859.056616753,91834218.985528708,94153503.672928527,94813671.756182671,96287862.307174742,97453610.704758286,100302720.23526642,102218921.25777188,104545542.88318974,106358731.70233285,108231956.20926614,110994444.83486231,113411420.7685717,116079380.02622025,118495951.58396396,117702222.60158692,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU487:CN487))","v":106385216.47072145},{"$f":"BU485+BU477","v":95391211.911881715},95624406.785847276,97227864.622104928,99414750.743434429,99949466.820833981,101312557.08822779,102390021.96856761,105173584.56468272,107037022.39334957,109312728.35852872,111075001.51743314,112897310.36412773,115608883.32948516,117974943.60295585,120591987.20036569,122957643.09787068,122112998.45525494,121858566.16066556,121027193.69657022,120202657.06145144,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR487:DK487))","v":121742738.96010533},{"$f":"CR485+CR477","v":113065386.58800898},111942266.51653667,114490787.69419497,116139801.99285267,118230135.80770704,119835657.61654581,121527686.14480461,124133460.48522151,126407487.07019916,128934486.31725055,131210097.86439711,130275408.87142295,129930932.22647512,129009515.41202134,128094934.42654411,127187325.98662297,126286829.54316907,126035593.49499393,125149750.60906102,124271455.03067508]
[]
[null,"$/MWh",{"$f":"C487/AVERAGE(D460:W460)","v":58.825525284397479},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z487/AVERAGE(AA460:AT460)","v":65.053034487135434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW487/AVERAGE(AX460:BQ460)","v":74.593578339772762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT487/AVERAGE(BU460:CN460)","v":82.038371225484397},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ487/AVERAGE(CR460:DK460)","v":93.881239745045491}]
[null,"Fixed Cost $/kW-yr",{"$f":"C477/D466/1000","v":252.24257352584652},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z477/AA466/1000","v":264.69458972540446},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW477/AX466/1000","v":282.29066444431362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT477/BU466/1000","v":296.12670966874532},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ477/CR466/1000","v":320.90663914854383}]
[null,"Variable Cost $/MWh",{"$f":"C485/AVERAGE(D460:W460)","v":27.917990421160855},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z485/AVERAGE(AA460:AT460)","v":32.619741622678667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW485/AVERAGE(AX460:BQ460)","v":40.004220837896341},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT485/AVERAGE(BU460:CN460)","v":45.753669261466186},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ485/AVERAGE(CR460:DK460)","v":54.560228233436412}]

{"sheet":"Upgrades","index":11,"n_rows":799,"n_cols":207,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[null,"Existing Resource Upgrade Analysis"]
[]
[null,{"$f":"D4&\" \"&'Resource Options'!$B$45","v":"2020 Supplemental Compression- two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA4&\" \"&'Resource Options'!$B$46","v":"2020 Rathdrum CT 2055 Uprates two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX4&\" \"&'Resource Options'!$B$47","v":"2020 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU4&\" \"&'Resource Options'!$B$48","v":"2020 Rathdrum CT: Inlet Evaporation 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR4&\" \"&'Resource Options'!$B$49","v":"2020 Post Falls Redevelopment"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO4&\" \"&'Resource Options'!$B$50","v":"2020 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL4&\" \"&'Resource Options'!$B$51","v":"2020 Monroe St/Upper Falls 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI4&\" \"&'Resource Options'!$B$52","v":"2020 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF4&\" \"&'Resource Options'!$B$53","v":"2020 Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2020,{"$f":"D4+1","v":2021},{"$f":"E4+1","v":2022},{"$f":"F4+1","v":2023},{"$f":"G4+1","v":2024},{"$f":"H4+1","v":2025},{"$f":"I4+1","v":2026},{"$f":"J4+1","v":2027},{"$f":"K4+1","v":2028},{"$f":"L4+1","v":2029},{"$f":"M4+1","v":2030},{"$f":"N4+1","v":2031},{"$f":"O4+1","v":2032},{"$f":"P4+1","v":2033},{"$f":"Q4+1","v":2034},{"$f":"R4+1","v":2035},{"$f":"S4+1","v":2036},{"$f":"T4+1","v":2037},{"$f":"U4+1","v":2038},{"$f":"V4+1","v":2039},null,"Year",null,2020,{"$f":"AA4+1","v":2021},{"$f":"AB4+1","v":2022},{"$f":"AC4+1","v":2023},{"$f":"AD4+1","v":2024},{"$f":"AE4+1","v":2025},{"$f":"AF4+1","v":2026},{"$f":"AG4+1","v":2027},{"$f":"AH4+1","v":2028},{"$f":"AI4+1","v":2029},{"$f":"AJ4+1","v":2030},{"$f":"AK4+1","v":2031},{"$f":"AL4+1","v":2032},{"$f":"AM4+1","v":2033},{"$f":"AN4+1","v":2034},{"$f":"AO4+1","v":2035},{"$f":"AP4+1","v":2036},{"$f":"AQ4+1","v":2037},{"$f":"AR4+1","v":2038},{"$f":"AS4+1","v":2039},null,"Year",null,2020,{"$f":"AX4+1","v":2021},{"$f":"AY4+1","v":2022},{"$f":"AZ4+1","v":2023},{"$f":"BA4+1","v":2024},{"$f":"BB4+1","v":2025},{"$f":"BC4+1","v":2026},{"$f":"BD4+1","v":2027},{"$f":"BE4+1","v":2028},{"$f":"BF4+1","v":2029},{"$f":"BG4+1","v":2030},{"$f":"BH4+1","v":2031},{"$f":"BI4+1","v":2032},{"$f":"BJ4+1","v":2033},{"$f":"BK4+1","v":2034},{"$f":"BL4+1","v":2035},{"$f":"BM4+1","v":2036},{"$f":"BN4+1","v":2037},{"$f":"BO4+1","v":2038},{"$f":"BP4+1","v":2039},null,"Year",null,2020,{"$f":"BU4+1","v":2021},{"$f":"BV4+1","v":2022},{"$f":"BW4+1","v":2023},{"$f":"BX4+1","v":2024},{"$f":"BY4+1","v":2025},{"$f":"BZ4+1","v":2026},{"$f":"CA4+1","v":2027},{"$f":"CB4+1","v":2028},{"$f":"CC4+1","v":2029},{"$f":"CD4+1","v":2030},{"$f":"CE4+1","v":2031},{"$f":"CF4+1","v":2032},{"$f":"CG4+1","v":2033},{"$f":"CH4+1","v":2034},{"$f":"CI4+1","v":2035},{"$f":"CJ4+1","v":2036},{"$f":"CK4+1","v":2037},{"$f":"CL4+1","v":2038},{"$f":"CM4+1","v":2039},null,"Year",null,2020,{"$f":"CR4+1","v":2021},{"$f":"CS4+1","v":2022},{"$f":"CT4+1","v":2023},{"$f":"CU4+1","v":2024},{"$f":"CV4+1","v":2025},{"$f":"CW4+1","v":2026},{"$f":"CX4+1","v":2027},{"$f":"CY4+1","v":2028},{"$f":"CZ4+1","v":2029},{"$f":"DA4+1","v":2030},{"$f":"DB4+1","v":2031},{"$f":"DC4+1","v":2032},{"$f":"DD4+1","v":2033},{"$f":"DE4+1","v":2034},{"$f":"DF4+1","v":2035},{"$f":"DG4+1","v":2036},{"$f":"DH4+1","v":2037},{"$f":"DI4+1","v":2038},{"$f":"DJ4+1","v":2039},null,"Year",null,2020,{"$f":"DO4+1","v":2021},{"$f":"DP4+1","v":2022},{"$f":"DQ4+1","v":2023},{"$f":"DR4+1","v":2024},{"$f":"DS4+1","v":2025},{"$f":"DT4+1","v":2026},{"$f":"DU4+1","v":2027},{"$f":"DV4+1","v":2028},{"$f":"DW4+1","v":2029},{"$f":"DX4+1","v":2030},{"$f":"DY4+1","v":2031},{"$f":"DZ4+1","v":2032},{"$f":"EA4+1","v":2033},{"$f":"EB4+1","v":2034},{"$f":"EC4+1","v":2035},{"$f":"ED4+1","v":2036},{"$f":"EE4+1","v":2037},{"$f":"EF4+1","v":2038},{"$f":"EG4+1","v":2039},null,"Year",null,2020,{"$f":"EL4+1","v":2021},{"$f":"EM4+1","v":2022},{"$f":"EN4+1","v":2023},{"$f":"EO4+1","v":2024},{"$f":"EP4+1","v":2025},{"$f":"EQ4+1","v":2026},{"$f":"ER4+1","v":2027},{"$f":"ES4+1","v":2028},{"$f":"ET4+1","v":2029},{"$f":"EU4+1","v":2030},{"$f":"EV4+1","v":2031},{"$f":"EW4+1","v":2032},{"$f":"EX4+1","v":2033},{"$f":"EY4+1","v":2034},{"$f":"EZ4+1","v":2035},{"$f":"FA4+1","v":2036},{"$f":"FB4+1","v":2037},{"$f":"FC4+1","v":2038},{"$f":"FD4+1","v":2039},null,"Year",null,2020,{"$f":"FI4+1","v":2021},{"$f":"FJ4+1","v":2022},{"$f":"FK4+1","v":2023},{"$f":"FL4+1","v":2024},{"$f":"FM4+1","v":2025},{"$f":"FN4+1","v":2026},{"$f":"FO4+1","v":2027},{"$f":"FP4+1","v":2028},{"$f":"FQ4+1","v":2029},{"$f":"FR4+1","v":2030},{"$f":"FS4+1","v":2031},{"$f":"FT4+1","v":2032},{"$f":"FU4+1","v":2033},{"$f":"FV4+1","v":2034},{"$f":"FW4+1","v":2035},{"$f":"FX4+1","v":2036},{"$f":"FY4+1","v":2037},{"$f":"FZ4+1","v":2038},{"$f":"GA4+1","v":2039},null,"Year",null,2020,{"$f":"GF4+1","v":2021},{"$f":"GG4+1","v":2022},{"$f":"GH4+1","v":2023},{"$f":"GI4+1","v":2024},{"$f":"GJ4+1","v":2025},{"$f":"GK4+1","v":2026},{"$f":"GL4+1","v":2027},{"$f":"GM4+1","v":2028},{"$f":"GN4+1","v":2029},{"$f":"GO4+1","v":2030},{"$f":"GP4+1","v":2031},{"$f":"GQ4+1","v":2032},{"$f":"GR4+1","v":2033},{"$f":"GS4+1","v":2034},{"$f":"GT4+1","v":2035},{"$f":"GU4+1","v":2036},{"$f":"GV4+1","v":2037},{"$f":"GW4+1","v":2038},{"$f":"GX4+1","v":2039}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D4-$D$4)","v":192000},{"$f":"D5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U5*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V5*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA4--$AA$4)","v":39999.999999999993},{"$f":"AA5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS5*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX4-$AX$4)","v":87600.000000000015},{"$f":"AX5*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AY5*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AZ5*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BA5*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BB5*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BC5*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BD5*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BE5*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BF5*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BG5*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BH5*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BI5*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BJ5*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BK5*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BL5*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BM5*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BN5*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BO5*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BP5*(1-'Resource Options'!$AA$47)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU4-$BU$4)","v":34528},{"$f":"BU5*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BV5*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BW5*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BX5*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BY5*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BZ5*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CA5*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CB5*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CC5*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CD5*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CE5*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CF5*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CG5*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CH5*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CI5*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CJ5*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CK5*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CL5*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CM5*(1-'Resource Options'!$AA$48)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR4-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS4-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT4-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU4-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV4-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW4-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX4-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY4-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ4-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA4-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB4-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC4-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD4-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE4-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF4-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG4-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH4-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI4-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ4-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK4-$CR$4)","v":39420},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO4-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP4-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ4-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR4-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS4-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT4-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU4-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV4-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW4-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX4-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY4-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ4-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA4-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB4-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC4-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED4-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE4-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF4-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG4-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH4-$DO$4)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EL4-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EM4-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EN4-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EO4-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EP4-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EQ4-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ER4-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ES4-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ET4-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EU4-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EV4-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EW4-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EX4-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EY4-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EZ4-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FA4-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FB4-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FC4-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FD4-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FE4-$EL$4)","v":237360.96},null,"MWh",null,{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FI4-$FI4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FJ4-$FI4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FK4-$FI4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FL4-$FI4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FM4-$FI4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FN4-$FI4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FO4-$FI4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FP4-$FI4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FQ4-$FI4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FR4-$FI4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FS4-$FI4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FT4-$FI4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FU4-$FI4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FV4-$FI4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FW4-$FI4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FX4-$FI4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FY4-$FI4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FZ4-$FI4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GA4-$FI4)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GB4-$FI4)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GF4-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GG4-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GH4-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GI4-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GJ4-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GK4-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GL4-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GM4-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GN4-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GO4-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GP4-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GQ4-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GR4-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GS4-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GT4-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GU4-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GV4-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GW4-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GX4-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GY4-$GF$4)","v":438000}]
[null,"Fuel (Dth)",null,{"$f":"D5*$D12/1000","v":2236800},2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,2236800,null,"Fuel (Dth)",null,{"$f":"AA5*$AA12/1000","v":469999.99999999994},469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,469999.99999999994,null,"Fuel (mmbtu)",null,{"$f":"AX5*$AX12/1000","v":1143180.0000000002},1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,null,"Fuel (Dth)",null,{"$f":"BU5*$AA12/1000","v":405704},405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"GF5*$GF12/1000","v":5256000},{"$f":"GG5*$GF12/1000","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D12)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA12)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA12)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX12)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX12)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU12)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU12)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU12)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU12)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU12)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU12)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU12)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU12)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU12)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU12)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU12)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU12)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU12)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU12)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU12)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU12)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU12)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU12)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU12)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU12)/1000)","v":0},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V6/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W6/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS6/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT6/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU6/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BV6/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BW6/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BX6/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BY6/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BZ6/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CA6/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CB6/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CC6/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CD6/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CE6/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CF6/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CG6/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CH6/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CI6/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CJ6/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CK6/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CL6/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CM6/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CN6/2204.62","v":21530.861554372183},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$44*D7/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*E7/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*F7/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*G7/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*H7/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*I7/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*J7/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*K7/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*L7/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*M7/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*N7/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*O7/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*P7/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*Q7/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*R7/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*S7/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*T7/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*U7/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*V7/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*W7/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*AA7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AB7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AC7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AD7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AE7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AF7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AG7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AH7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AI7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AJ7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AK7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AL7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AM7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AN7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AO7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AP7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AQ7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AR7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AS7/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AT7/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM7/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN7/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D4,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA4,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$25)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX4,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$26)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU4,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$27)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$53","v":12000}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$51","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$52","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$53","v":100}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D4,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$212)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":17.796720288779998},{"$f":"'Resource Options'!$N$45*(1.02^(D4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA4,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$213)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":3.7132293460499999},{"$f":"'Resource Options'!$N$46*(1.02^(AA4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX4,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$214)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":16.531853260500004},{"$f":"'Resource Options'!$N$47*(1.02^(AX4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU4,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$215)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":1.0712228904000001},{"$f":"'Resource Options'!$N$48*(1.02^(BU4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR4,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$216)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":17.686799999999998},{"$f":"'Resource Options'!$N$49*(1.02^(CR4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO4,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$217)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":164.6449456963968},{"$f":"'Resource Options'!$N$50*(1.02^(DO4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL4,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$218)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":171.17668772812803},{"$f":"'Resource Options'!$N$51*(1.02^(EL4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI4,'Capital Costs'!$A$174:$AH$219,ROW('Capital Costs'!$A$219)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":260.14351884998405},{"$f":"'Resource Options'!$N$52*(1.02^(FI4-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF4,'Capital Costs'!$A$174:$AH$220,ROW('Capital Costs'!$A$220)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":260.10000000000008},{"$f":"'Resource Options'!$N$53*(1.02^(GF4-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D14*AFUDC!$Y$44","v":0.8004270713801982},{"$f":"E14*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA14*AFUDC!$Y$45","v":0.16700657439087943},{"$f":"AB14*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX14*AFUDC!$Y$46","v":0.74353828542957434},{"$f":"AY14*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU14*AFUDC!$Y$47","v":4.8179427840919449E-2},{"$f":"BV14*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR14*AFUDC!$Y$48","v":2.7046431706319995},{"$f":"CS14*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO14*AFUDC!$Y$49","v":25.177297643261426},{"$f":"DP14*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL14*AFUDC!$Y$50","v":26.176123404758805},{"$f":"EM14*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI14*AFUDC!$Y$51","v":39.780819121705811},{"$f":"FJ14*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF14*AFUDC!$Y$51","v":39.774164274000015},{"$f":"GG14*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D14:D15)","v":18.597147360160196},{"$f":"SUM(E14:E15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA14:AA15)","v":3.8802359204408794},{"$f":"SUM(AB14:AB15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX14:AX15)","v":17.27539154592958},{"$f":"SUM(AY14:AY15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU14:BU15)","v":1.1194023182409196},{"$f":"SUM(BV14:BV15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR14:CR15)","v":20.391443170631998},{"$f":"SUM(CS14:CS15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO14:DO15)","v":189.82224333965823},{"$f":"SUM(DP14:DP15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL14:EL15)","v":197.35281113288684},{"$f":"SUM(EM14:EM15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(FI14:FI15)","v":299.92433797168985},{"$f":"SUM(FJ14:FJ15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(GF14:GF15)","v":299.87416427400012},{"$f":"SUM(GG14:GG15)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D19:W19))","v":116205.23215202831},{"$f":"HLOOKUP(D4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":99878.399999999994},{"$f":"HLOOKUP(E4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":101875.96799999999},{"$f":"HLOOKUP(F4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":103913.48736},{"$f":"HLOOKUP(G4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":105991.7571072},{"$f":"HLOOKUP(H4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":108111.592249344},{"$f":"HLOOKUP(I4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":110273.82409433088},{"$f":"HLOOKUP(J4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":112479.30057621752},{"$f":"HLOOKUP(K4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":114728.88658774187},{"$f":"HLOOKUP(L4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":117023.46431949669},{"$f":"HLOOKUP(M4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":119363.93360588665},{"$f":"HLOOKUP(N4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":121751.21227800437},{"$f":"HLOOKUP(O4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":124186.23652356447},{"$f":"HLOOKUP(P4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":126669.96125403573},{"$f":"HLOOKUP(Q4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":129203.36047911647},{"$f":"HLOOKUP(R4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":131787.42768869881},{"$f":"HLOOKUP(S4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":134423.17624247281},{"$f":"HLOOKUP(T4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":137111.63976732225},{"$f":"HLOOKUP(U4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":139853.87256266869},{"$f":"HLOOKUP(V4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":142650.95001392209},{"$f":"HLOOKUP(W4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D13*1000","v":145503.96901420056},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA19:AT19))","v":0},{"$f":"HLOOKUP(AA4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AB4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AC4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AD4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AE4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AF4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AG4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AH4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AI4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AJ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AK4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AL4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AM4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AN4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AO4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AP4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AQ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AR4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AS4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},{"$f":"HLOOKUP(AT4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA13*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX19:BQ19))","v":0},{"$f":"HLOOKUP(AX4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":0},{"$f":"HLOOKUP(AY4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":0},{"$f":"HLOOKUP(AZ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":0},{"$f":"HLOOKUP(BA4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":0},{"$f":"HLOOKUP(BB4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":0},{"$f":"HLOOKUP(BC4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":0},{"$f":"HLOOKUP(BD4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":0},{"$f":"HLOOKUP(BE4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":0},{"$f":"HLOOKUP(BF4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":0},{"$f":"HLOOKUP(BG4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":0},{"$f":"HLOOKUP(BH4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":0},{"$f":"HLOOKUP(BI4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":0},{"$f":"HLOOKUP(BJ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":0},{"$f":"HLOOKUP(BK4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":0},{"$f":"HLOOKUP(BL4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":0},{"$f":"HLOOKUP(BM4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":0},{"$f":"HLOOKUP(BN4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":0},{"$f":"HLOOKUP(BO4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":0},{"$f":"HLOOKUP(BP4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":0},{"$f":"HLOOKUP(BQ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX13*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU19:CN19))","v":10448.787124336546},{"$f":"HLOOKUP(BU4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":8980.7327999999998},{"$f":"HLOOKUP(BV4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":9160.3474559999977},{"$f":"HLOOKUP(BW4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":9343.5544051199995},{"$f":"HLOOKUP(BX4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":9530.4254932223994},{"$f":"HLOOKUP(BY4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":9721.0340030868483},{"$f":"HLOOKUP(BZ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":9915.4546831485859},{"$f":"HLOOKUP(CA4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":10113.763776811558},{"$f":"HLOOKUP(CB4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":10316.039052347789},{"$f":"HLOOKUP(CC4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":10522.359833394745},{"$f":"HLOOKUP(CD4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":10732.80703006264},{"$f":"HLOOKUP(CE4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":10947.463170663892},{"$f":"HLOOKUP(CF4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":11166.412434077172},{"$f":"HLOOKUP(CG4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":11389.740682758713},{"$f":"HLOOKUP(CH4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":11617.535496413888},{"$f":"HLOOKUP(CI4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":11849.886206342167},{"$f":"HLOOKUP(CJ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":12086.883930469012},{"$f":"HLOOKUP(CK4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":12328.621609078393},{"$f":"HLOOKUP(CL4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":12575.19404125996},{"$f":"HLOOKUP(CM4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":12826.697922085161},{"$f":"HLOOKUP(CN4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU13*1000","v":13083.231880526866},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR19:DK19))","v":-372825.11982109095},{"$f":"HLOOKUP(CR4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":-320443.20000000007},{"$f":"HLOOKUP(CS4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":-326852.06400000001},{"$f":"HLOOKUP(CT4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":-333389.10528000002},{"$f":"HLOOKUP(CU4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":-340056.88738560007},{"$f":"HLOOKUP(CV4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":-346858.02513331204},{"$f":"HLOOKUP(CW4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":-353795.1856359783},{"$f":"HLOOKUP(CX4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":-360871.08934869786},{"$f":"HLOOKUP(CY4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":-368088.51113567181},{"$f":"HLOOKUP(CZ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":-375450.28135838528},{"$f":"HLOOKUP(DA4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":-382959.28698555299},{"$f":"HLOOKUP(DB4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":-390618.47272526397},{"$f":"HLOOKUP(DC4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":-398430.84217976936},{"$f":"HLOOKUP(DD4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":-406399.45902336464},{"$f":"HLOOKUP(DE4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":-414527.44820383203},{"$f":"HLOOKUP(DF4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":-422817.9971679087},{"$f":"HLOOKUP(DG4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":-431274.35711126699},{"$f":"HLOOKUP(DH4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":-439899.84425349231},{"$f":"HLOOKUP(DI4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":-448697.84113856207},{"$f":"HLOOKUP(DJ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":-457671.79796133336},{"$f":"HLOOKUP(DK4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR13*1000","v":-466825.23392056004},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO19:EH19))","v":-3169013.5184792723},{"$f":"HLOOKUP(DO4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":-2723767.2},{"$f":"HLOOKUP(DP4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":-2778242.5439999998},{"$f":"HLOOKUP(DQ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":-2833807.39488},{"$f":"HLOOKUP(DR4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":-2890483.5427776007},{"$f":"HLOOKUP(DS4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":-2948293.2136331522},{"$f":"HLOOKUP(DT4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":-3007259.0779058156},{"$f":"HLOOKUP(DU4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":-3067404.2594639319},{"$f":"HLOOKUP(DV4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":-3128752.3446532106},{"$f":"HLOOKUP(DW4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":-3191327.3915462745},{"$f":"HLOOKUP(DX4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":-3255153.9393772003},{"$f":"HLOOKUP(DY4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":-3320257.0181647437},{"$f":"HLOOKUP(DZ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":-3386662.1585280397},{"$f":"HLOOKUP(EA4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":-3454395.4016986},{"$f":"HLOOKUP(EB4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":-3523483.3097325722},{"$f":"HLOOKUP(EC4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":-3593952.9759272235},{"$f":"HLOOKUP(ED4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":-3665832.0354457693},{"$f":"HLOOKUP(EE4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":-3739148.6761546843},{"$f":"HLOOKUP(EF4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":-3813931.6496777772},{"$f":"HLOOKUP(EG4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":-3890210.2826713333},{"$f":"HLOOKUP(EH4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO13*1000","v":-3968014.4883247605},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL19:FE19))","v":848697.24483583821},{"$f":"HLOOKUP(EL4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":729455.30359350704},{"$f":"HLOOKUP(EM4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":744044.40966537711},{"$f":"HLOOKUP(EN4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":758925.29785868467},{"$f":"HLOOKUP(EO4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":774103.80381585832},{"$f":"HLOOKUP(EP4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":789585.87989217555},{"$f":"HLOOKUP(EQ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":805377.59749001893},{"$f":"HLOOKUP(ER4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":821485.14943981939},{"$f":"HLOOKUP(ES4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":837914.85242861591},{"$f":"HLOOKUP(ET4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":854673.14947718824},{"$f":"HLOOKUP(EU4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":871766.61246673192},{"$f":"HLOOKUP(EV4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":889201.9447160667},{"$f":"HLOOKUP(EW4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":906985.98361038812},{"$f":"HLOOKUP(EX4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":925125.70328259573},{"$f":"HLOOKUP(EY4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":943628.21734824777},{"$f":"HLOOKUP(EZ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":962500.7816952127},{"$f":"HLOOKUP(FA4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":981750.79732911719},{"$f":"HLOOKUP(FB4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1001385.8132756995},{"$f":"HLOOKUP(FC4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1021413.5295412134},{"$f":"HLOOKUP(FD4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1041841.8001320378},{"$f":"HLOOKUP(FE4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL13*1000","v":1062678.6361346785},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI19:GB19))","v":0},{"$f":"HLOOKUP(FI4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI13*1000","v":0},{"$f":"HLOOKUP(FJ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI13*1000","v":0},{"$f":"HLOOKUP(FK4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI13*1000","v":0},{"$f":"HLOOKUP(FL4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI13*1000","v":0},{"$f":"HLOOKUP(FM4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI13*1000","v":0},{"$f":"HLOOKUP(FN4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI13*1000","v":0},{"$f":"HLOOKUP(FO4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI13*1000","v":0},{"$f":"HLOOKUP(FP4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI13*1000","v":0},{"$f":"HLOOKUP(FQ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI13*1000","v":0},{"$f":"HLOOKUP(FR4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI13*1000","v":0},{"$f":"HLOOKUP(FS4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI13*1000","v":0},{"$f":"HLOOKUP(FT4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI13*1000","v":0},{"$f":"HLOOKUP(FU4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI13*1000","v":0},{"$f":"HLOOKUP(FV4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI13*1000","v":0},{"$f":"HLOOKUP(FW4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI13*1000","v":0},{"$f":"HLOOKUP(FX4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI13*1000","v":0},{"$f":"HLOOKUP(FY4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI13*1000","v":0},{"$f":"HLOOKUP(FZ4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI13*1000","v":0},{"$f":"HLOOKUP(GA4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI13*1000","v":0},{"$f":"HLOOKUP(GB4,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI13*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF19:GY19))","v":3026177.9206257379},{"$f":"HLOOKUP(GF4,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF13*1000","v":2601000},{"$f":"HLOOKUP(GG4,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF13*1000","v":2653020},{"$f":"HLOOKUP(GH4,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF13*1000","v":2706080.4000000004},{"$f":"HLOOKUP(GI4,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF13*1000","v":2760202.0080000004},{"$f":"HLOOKUP(GJ4,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF13*1000","v":2815406.0481600002},{"$f":"HLOOKUP(GK4,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF13*1000","v":2871714.1691232002},{"$f":"HLOOKUP(GL4,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF13*1000","v":2929148.4525056644},{"$f":"HLOOKUP(GM4,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF13*1000","v":2987731.4215557775},{"$f":"HLOOKUP(GN4,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF13*1000","v":3047486.0499868933},{"$f":"HLOOKUP(GO4,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF13*1000","v":3108435.7709866306},{"$f":"HLOOKUP(GP4,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF13*1000","v":3170604.4864063635},{"$f":"HLOOKUP(GQ4,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF13*1000","v":3234016.5761344917},{"$f":"HLOOKUP(GR4,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF13*1000","v":3298696.9076571809},{"$f":"HLOOKUP(GS4,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF13*1000","v":3364670.8458103249},{"$f":"HLOOKUP(GT4,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF13*1000","v":3431964.2627265318},{"$f":"HLOOKUP(GU4,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF13*1000","v":3500603.5479810624},{"$f":"HLOOKUP(GV4,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF13*1000","v":3570615.618940684},{"$f":"HLOOKUP(GW4,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF13*1000","v":3642027.9313194975},{"$f":"HLOOKUP(GX4,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF13*1000","v":3714868.4899458876},{"$f":"HLOOKUP(GY4,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF13*1000","v":3789165.8597448058}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Recovery & Taxes",2163819.3294117204,{"$f":"VLOOKUP(D3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":2901690.9185334295},{"$f":"VLOOKUP(E3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":2800716.4749129708},{"$f":"VLOOKUP(F3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":2694522.1657219161},{"$f":"VLOOKUP(G3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":2590183.6898843409},{"$f":"VLOOKUP(H3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":2487561.9936043085},{"$f":"VLOOKUP(I3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":2386530.5022726972},{"$f":"VLOOKUP(J3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":2286969.772244276},{"$f":"VLOOKUP(K3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":2188769.2735786843},{"$f":"VLOOKUP(L3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":2091333.5707907525},{"$f":"VLOOKUP(M3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":1994008.3979431812},{"$f":"VLOOKUP(N3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":1896683.2250956104},{"$f":"VLOOKUP(O3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":1799358.0522480395},{"$f":"VLOOKUP(P3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":1702032.8794004684},{"$f":"VLOOKUP(Q3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":1604707.7065528973},{"$f":"VLOOKUP(R3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":1507382.5337053265},{"$f":"VLOOKUP(S3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":1410057.3608577554},{"$f":"VLOOKUP(T3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":1312732.1880101841},{"$f":"VLOOKUP(U3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":1215407.0151626128},{"$f":"VLOOKUP(V3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":1118081.8423150419},{"$f":"VLOOKUP(W3,Assumptions!$A$4:$E$53,3,FALSE)*$D16*1000000","v":1020756.669467471},null,"Capital Recovery & Taxes",451474.05269876431,{"$f":"VLOOKUP(AA3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":605428.62375929009},{"$f":"VLOOKUP(AB3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":584360.62577041669},{"$f":"VLOOKUP(AC3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":562203.51935568405},{"$f":"VLOOKUP(AD3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":540433.6266948171},{"$f":"VLOOKUP(AE3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":519021.93465352088},{"$f":"VLOOKUP(AF3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":497942.03384032141},{"$f":"VLOOKUP(AG3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":477169.00271678524},{"$f":"VLOOKUP(AH3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":456679.77956078009},{"$f":"VLOOKUP(AI3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":436350.12864339992},{"$f":"VLOOKUP(AJ3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":416043.53944815195},{"$f":"VLOOKUP(AK3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":395736.95025290403},{"$f":"VLOOKUP(AL3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":375430.36105765618},{"$f":"VLOOKUP(AM3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":355123.7718624082},{"$f":"VLOOKUP(AN3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":334817.18266716029},{"$f":"VLOOKUP(AO3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":314510.59347191238},{"$f":"VLOOKUP(AP3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":294204.0042766644},{"$f":"VLOOKUP(AQ3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":273897.41508141649},{"$f":"VLOOKUP(AR3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":253590.82588616849},{"$f":"VLOOKUP(AS3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":233284.23669092057},{"$f":"VLOOKUP(AT3,Assumptions!$A$4:$E$53,3,FALSE)*$AA16*1000000","v":212977.64749567272},null,"Capital Recovery & Taxes",2010030.1097961634,{"$f":"VLOOKUP(AX3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":2695458.9213138996},{"$f":"VLOOKUP(AY3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":2601661.0384508157},{"$f":"VLOOKUP(AZ3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":2503014.2817361252},{"$f":"VLOOKUP(BA3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":2406091.4586551506},{"$f":"VLOOKUP(BB3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":2310763.3983880756},{"$f":"VLOOKUP(BC3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":2216912.5223681452},{"$f":"VLOOKUP(BD3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":2124427.8761732052},{"$f":"VLOOKUP(BE3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":2033206.7855618647},{"$f":"VLOOKUP(BF3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":1942696.1344595205},{"$f":"VLOOKUP(BG3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":1852288.1575985688},{"$f":"VLOOKUP(BH3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":1761880.1807376177},{"$f":"VLOOKUP(BI3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":1671472.2038766665},{"$f":"VLOOKUP(BJ3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":1581064.2270157153},{"$f":"VLOOKUP(BK3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":1490656.2501547639},{"$f":"VLOOKUP(BL3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":1400248.273293813},{"$f":"VLOOKUP(BM3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":1309840.2964328616},{"$f":"VLOOKUP(BN3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":1219432.3195719102},{"$f":"VLOOKUP(BO3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":1129024.3427109586},{"$f":"VLOOKUP(BP3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":1038616.3658500074},{"$f":"VLOOKUP(BQ3,Assumptions!$A$4:$E$53,3,FALSE)*$AX16*1000000","v":948208.38898905634},null,"Capital Recovery & Taxes",130244.94169395701,{"$f":"VLOOKUP(BU3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":174659.02044650813},{"$f":"VLOOKUP(BV3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":168581.15140117434},{"$f":"VLOOKUP(BW3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":162189.08741467725},{"$f":"VLOOKUP(BX3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":155908.73003123715},{"$f":"VLOOKUP(BY3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":149731.70930365098},{"$f":"VLOOKUP(BZ3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":143650.40643382369},{"$f":"VLOOKUP(CA3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":137657.6318517217},{"$f":"VLOOKUP(CB3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":131746.73252238872},{"$f":"VLOOKUP(CC3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":125881.86790267295},{"$f":"VLOOKUP(CD3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":120023.65631791347},{"$f":"VLOOKUP(CE3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":114165.44473315401},{"$f":"VLOOKUP(CF3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":108307.23314839457},{"$f":"VLOOKUP(CG3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":102449.02156363511},{"$f":"VLOOKUP(CH3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":96590.809978875666},{"$f":"VLOOKUP(CI3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":90732.598394116227},{"$f":"VLOOKUP(CJ3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":84874.386809356743},{"$f":"VLOOKUP(CK3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":79016.175224597275},{"$f":"VLOOKUP(CL3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":73157.963639837806},{"$f":"VLOOKUP(CM3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":67299.752055078352},{"$f":"VLOOKUP(CN3,Assumptions!$A$4:$E$53,3,FALSE)*$BU16*1000000","v":61441.540470318905},null,"Capital Recovery & Taxes",2158197.2909960342,{"$f":"VLOOKUP(CR3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":2574133.4717064346},{"$f":"VLOOKUP(CS3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":2516981.8432508036},{"$f":"VLOOKUP(CT3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":2454106.7245157338},{"$f":"VLOOKUP(CU3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":2393266.4942304231},{"$f":"VLOOKUP(CV3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":2334308.6823669355},{"$f":"VLOOKUP(CW3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":2277094.502104972},{"$f":"VLOOKUP(CX3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":2221492.9856000231},{"$f":"VLOOKUP(CY3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":2167382.9387273174},{"$f":"VLOOKUP(CZ3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":2114111.4770082599},{"$f":"VLOOKUP(DA3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":2060961.2094139722},{"$f":"VLOOKUP(DB3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":2007810.9418196841},{"$f":"VLOOKUP(DC3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":1954660.6742253965},{"$f":"VLOOKUP(DD3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":1901510.4066311081},{"$f":"VLOOKUP(DE3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":1848360.1390368203},{"$f":"VLOOKUP(DF3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":1795209.8714425317},{"$f":"VLOOKUP(DG3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":1742059.6038482443},{"$f":"VLOOKUP(DH3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":1688909.336253956},{"$f":"VLOOKUP(DI3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":1635759.0686596681},{"$f":"VLOOKUP(DJ3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":1582608.8010653798},{"$f":"VLOOKUP(DK3,Assumptions!$A$4:$E$53,5,FALSE)*$CR16*1000000","v":1529458.5334710917},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO21:EH21))","v":20090478.536431279},{"$f":"VLOOKUP(DO3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":23962393.743604459},{"$f":"VLOOKUP(DP3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":23430374.002128445},{"$f":"VLOOKUP(DQ3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":22845074.767117582},{"$f":"VLOOKUP(DR3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":22278718.138926998},{"$f":"VLOOKUP(DS3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":21729884.786786288},{"$f":"VLOOKUP(DT3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":21197282.755763445},{"$f":"VLOOKUP(DU3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":20679692.877119787},{"$f":"VLOOKUP(DV3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":20175986.964858323},{"$f":"VLOOKUP(DW3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":19680087.371834036},{"$f":"VLOOKUP(DX3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":19185315.964806736},{"$f":"VLOOKUP(DY3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":18690544.557779431},{"$f":"VLOOKUP(DZ3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":18195773.150752131},{"$f":"VLOOKUP(EA3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":17701001.743724823},{"$f":"VLOOKUP(EB3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":17206230.336697523},{"$f":"VLOOKUP(EC3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":16711458.929670215},{"$f":"VLOOKUP(ED3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":16216687.522642918},{"$f":"VLOOKUP(EE3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":15721916.115615612},{"$f":"VLOOKUP(EF3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":15227144.70858831},{"$f":"VLOOKUP(EG3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":14732373.301561004},{"$f":"VLOOKUP(EH3,Assumptions!$A$4:$E$53,5,FALSE)*$DO16*1000000","v":14237601.894533698},null,"Capital Recovery & Taxes",20887501.624743871,{"$f":"VLOOKUP(EL3,Assumptions!$A$4:$E$53,5,FALSE)*$EL16*1000000","v":24913022.223172903},{"$f":"VLOOKUP(EM3,Assumptions!$A$4:$E$53,5,FALSE)*$EL16*1000000","v":24359896.363361999},{"$f":"VLOOKUP(EN3,Assumptions!$A$4:$E$53,5,FALSE)*$EL16*1000000","v":23751377.322858229},{"$f":"VLOOKUP(EO3,Assumptions!$A$4:$E$53,5,FALSE)*$EL16*1000000","v":23162552.374260627},{"$f":"VLOOKUP(EP3,Assumptions!$A$4:$E$53,5,FALSE)*$EL16*1000000","v":22591945.879558936},{"$f":"VLOOKUP(EQ3,Assumptions!$A$4:$E$53,5,FALSE)*$EL16*1000000","v":22038214.629795108},{"$f":"VLOOKUP(ER3,Assumptions!$A$4:$E$53,5,FALSE)*$EL16*1000000","v":21500091.089755189},{"$f":"VLOOKUP(ES3,Assumptions!$A$4:$E$53,5,FALSE)*$EL16*1000000","v":20976402.316405375},{"$f":"VLOOKUP(ET3,Assumptions!$A$4:$E$53,5,FALSE)*$EL16*1000000","v":20460829.552111994},{"$f":"VLOOKUP(EU3,Assumptions!$A$4:$E$53,5,FALSE)*$EL16*1000000","v":19946429.730852425},{"$f":"VLOOKUP(EV3,Assumptions!$A$4:$E$53,5,FALSE)*$EL16*1000000","v":19432029.909592848},{"$f":"VLOOKUP(EW3,Assumptions!$A$4:$E$53,5,FALSE)*$EL16*1000000","v":18917630.088333271},{"$f":"VLOOKUP(EX3,Assumptions!$A$4:$E$53,5,FALSE)*$EL16*1000000","v":18403230.267073691},{"$f":"VLOOKUP(EY3,Assumptions!$A$4:$E$53,5,FALSE)*$EL16*1000000","v":17888830.445814118},{"$f":"VLOOKUP(EZ3,Assumptions!$A$4:$E$53,5,FALSE)*$EL16*1000000","v":17374430.624554534},{"$f":"VLOOKUP(FA3,Assumptions!$A$4:$E$53,5,FALSE)*$EL16*1000000","v":16860030.803294964},{"$f":"VLOOKUP(FB3,Assumptions!$A$4:$E$53,5,FALSE)*$EL16*1000000","v":16345630.982035384},{"$f":"VLOOKUP(FC3,Assumptions!$A$4:$E$53,5,FALSE)*$EL16*1000000","v":15831231.160775809},{"$f":"VLOOKUP(FD3,Assumptions!$A$4:$E$53,5,FALSE)*$EL16*1000000","v":15316831.33951623},{"$f":"VLOOKUP(FE3,Assumptions!$A$4:$E$53,5,FALSE)*$EL16*1000000","v":14802431.518256651},null,"Capital Recovery & Taxes",31743505.758656811,{"$f":"VLOOKUP(FI3,Assumptions!$A$4:$E$53,5,FALSE)*$FI16*1000000","v":37861237.72074303},{"$f":"VLOOKUP(FJ3,Assumptions!$A$4:$E$53,5,FALSE)*$FI16*1000000","v":37020631.97326725},{"$f":"VLOOKUP(FK3,Assumptions!$A$4:$E$53,5,FALSE)*$FI16*1000000","v":36095843.168291122},{"$f":"VLOOKUP(FL3,Assumptions!$A$4:$E$53,5,FALSE)*$FI16*1000000","v":35200984.200356618},{"$f":"VLOOKUP(FM3,Assumptions!$A$4:$E$53,5,FALSE)*$FI16*1000000","v":34333812.488013908},{"$f":"VLOOKUP(FN3,Assumptions!$A$4:$E$53,5,FALSE)*$FI16*1000000","v":33492286.707122821},{"$f":"VLOOKUP(FO3,Assumptions!$A$4:$E$53,5,FALSE)*$FI16*1000000","v":32674480.537720051},{"$f":"VLOOKUP(FP3,Assumptions!$A$4:$E$53,5,FALSE)*$FI16*1000000","v":31878611.41506343},{"$f":"VLOOKUP(FQ3,Assumptions!$A$4:$E$53,5,FALSE)*$FI16*1000000","v":31095076.490380727},{"$f":"VLOOKUP(FR3,Assumptions!$A$4:$E$53,5,FALSE)*$FI16*1000000","v":30313324.130440198},{"$f":"VLOOKUP(FS3,Assumptions!$A$4:$E$53,5,FALSE)*$FI16*1000000","v":29531571.770499658},{"$f":"VLOOKUP(FT3,Assumptions!$A$4:$E$53,5,FALSE)*$FI16*1000000","v":28749819.410559118},{"$f":"VLOOKUP(FU3,Assumptions!$A$4:$E$53,5,FALSE)*$FI16*1000000","v":27968067.05061857},{"$f":"VLOOKUP(FV3,Assumptions!$A$4:$E$53,5,FALSE)*$FI16*1000000","v":27186314.69067803},{"$f":"VLOOKUP(FW3,Assumptions!$A$4:$E$53,5,FALSE)*$FI16*1000000","v":26404562.330737483},{"$f":"VLOOKUP(FX3,Assumptions!$A$4:$E$53,5,FALSE)*$FI16*1000000","v":25622809.97079695},{"$f":"VLOOKUP(FY3,Assumptions!$A$4:$E$53,5,FALSE)*$FI16*1000000","v":24841057.610856406},{"$f":"VLOOKUP(FZ3,Assumptions!$A$4:$E$53,5,FALSE)*$FI16*1000000","v":24059305.250915866},{"$f":"VLOOKUP(GA3,Assumptions!$A$4:$E$53,5,FALSE)*$FI16*1000000","v":23277552.890975323},{"$f":"VLOOKUP(GB3,Assumptions!$A$4:$E$53,5,FALSE)*$FI16*1000000","v":22495800.531034779},null,"Capital Recovery & Taxes",31738195.455824029,{"$f":"VLOOKUP(GF3,Assumptions!$A$4:$E$53,5,FALSE)*$GF16*1000000","v":37854903.99568288},{"$f":"VLOOKUP(GG3,Assumptions!$A$4:$E$53,5,FALSE)*$GF16*1000000","v":37014438.871335372},{"$f":"VLOOKUP(GH3,Assumptions!$A$4:$E$53,5,FALSE)*$GF16*1000000","v":36089804.772290222},{"$f":"VLOOKUP(GI3,Assumptions!$A$4:$E$53,5,FALSE)*$GF16*1000000","v":35195095.503388591},{"$f":"VLOOKUP(GJ3,Assumptions!$A$4:$E$53,5,FALSE)*$GF16*1000000","v":34328068.858337305},{"$f":"VLOOKUP(GK3,Assumptions!$A$4:$E$53,5,FALSE)*$GF16*1000000","v":33486683.854484901},{"$f":"VLOOKUP(GL3,Assumptions!$A$4:$E$53,5,FALSE)*$GF16*1000000","v":32669014.494118001},{"$f":"VLOOKUP(GM3,Assumptions!$A$4:$E$53,5,FALSE)*$GF16*1000000","v":31873278.510695864},{"$f":"VLOOKUP(GN3,Assumptions!$A$4:$E$53,5,FALSE)*$GF16*1000000","v":31089874.661886189},{"$f":"VLOOKUP(GO3,Assumptions!$A$4:$E$53,5,FALSE)*$GF16*1000000","v":30308253.079617254},{"$f":"VLOOKUP(GP3,Assumptions!$A$4:$E$53,5,FALSE)*$GF16*1000000","v":29526631.497348316},{"$f":"VLOOKUP(GQ3,Assumptions!$A$4:$E$53,5,FALSE)*$GF16*1000000","v":28745009.91507937},{"$f":"VLOOKUP(GR3,Assumptions!$A$4:$E$53,5,FALSE)*$GF16*1000000","v":27963388.332810428},{"$f":"VLOOKUP(GS3,Assumptions!$A$4:$E$53,5,FALSE)*$GF16*1000000","v":27181766.75054149},{"$f":"VLOOKUP(GT3,Assumptions!$A$4:$E$53,5,FALSE)*$GF16*1000000","v":26400145.168272536},{"$f":"VLOOKUP(GU3,Assumptions!$A$4:$E$53,5,FALSE)*$GF16*1000000","v":25618523.586003605},{"$f":"VLOOKUP(GV3,Assumptions!$A$4:$E$53,5,FALSE)*$GF16*1000000","v":24836902.003734659},{"$f":"VLOOKUP(GW3,Assumptions!$A$4:$E$53,5,FALSE)*$GF16*1000000","v":24055280.421465721},{"$f":"VLOOKUP(GX3,Assumptions!$A$4:$E$53,5,FALSE)*$GF16*1000000","v":23273658.839196775},{"$f":"VLOOKUP(GY3,Assumptions!$A$4:$E$53,5,FALSE)*$GF16*1000000","v":22492037.256927829}]
[null,"Transmission",0,{"$f":"VLOOKUP(D3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(E3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(F3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(G3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(H3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(I3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(J3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(K3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(L3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(M3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(N3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(O3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(P3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(Q3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(R3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(S3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(T3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(U3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(V3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},{"$f":"VLOOKUP(W3,Assumptions!$A$4:$E$53,5,FALSE)*$E16*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AB3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AC3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AD3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AE3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AF3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AG3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AH3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AI3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AJ3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AK3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AL3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AM3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AN3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AO3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AP3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AQ3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AR3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AS3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},{"$f":"VLOOKUP(AT3,Assumptions!$A$4:$E$53,5,FALSE)*$AB16*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(AY3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(AZ3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BA3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BB3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BC3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BD3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BE3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BF3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BG3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BH3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BI3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BJ3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BK3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BL3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BM3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BN3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BO3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BP3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},{"$f":"VLOOKUP(BQ3,Assumptions!$A$4:$E$53,5,FALSE)*$AY16*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(BV3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(BW3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(BX3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(BY3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(BZ3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CA3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CB3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CC3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CD3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CE3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CF3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CG3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CH3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CI3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CJ3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CK3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CL3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CM3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},{"$f":"VLOOKUP(CN3,Assumptions!$A$4:$E$53,5,FALSE)*$BV16*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(CS3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(CT3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(CU3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(CV3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(CW3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(CX3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(CY3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(CZ3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(DA3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(DB3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(DC3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(DD3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(DE3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(DF3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(DG3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(DH3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(DI3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(DJ3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},{"$f":"VLOOKUP(DK3,Assumptions!$A$4:$E$53,5,FALSE)*$CS16*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(DP3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(DQ3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(DR3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(DS3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(DT3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(DU3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(DV3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(DW3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(DX3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(DY3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(DZ3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(EA3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(EB3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(EC3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(ED3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(EE3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(EF3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(EG3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},{"$f":"VLOOKUP(EH3,Assumptions!$A$4:$E$53,5,FALSE)*$DP16*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(EM3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(EN3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(EO3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(EP3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(EQ3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(ER3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(ES3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(ET3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(EU3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(EV3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(EW3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(EX3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(EY3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(EZ3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(FA3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(FB3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(FC3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(FD3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},{"$f":"VLOOKUP(FE3,Assumptions!$A$4:$E$53,5,FALSE)*$EM16*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(FI3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ16*1000000","v":0},{"$f":"VLOOKUP(FJ3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ16*1000000","v":0},{"$f":"VLOOKUP(FK3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ16*1000000","v":0},{"$f":"VLOOKUP(FL3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ16*1000000","v":0},{"$f":"VLOOKUP(FM3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ16*1000000","v":0},{"$f":"VLOOKUP(FN3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ16*1000000","v":0},{"$f":"VLOOKUP(FO3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ16*1000000","v":0},{"$f":"VLOOKUP(FP3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ16*1000000","v":0},{"$f":"VLOOKUP(FQ3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ16*1000000","v":0},{"$f":"VLOOKUP(FR3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ16*1000000","v":0},{"$f":"VLOOKUP(FS3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ16*1000000","v":0},{"$f":"VLOOKUP(FT3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ16*1000000","v":0},{"$f":"VLOOKUP(FU3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ16*1000000","v":0},{"$f":"VLOOKUP(FV3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ16*1000000","v":0},{"$f":"VLOOKUP(FW3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ16*1000000","v":0},{"$f":"VLOOKUP(FX3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ16*1000000","v":0},{"$f":"VLOOKUP(FY3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ16*1000000","v":0},{"$f":"VLOOKUP(FZ3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ16*1000000","v":0},{"$f":"VLOOKUP(GA3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ16*1000000","v":0},{"$f":"VLOOKUP(GB3,Assumptions!$A$4:$E$53,5,FALSE)*$FJ16*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(GF3,Assumptions!$A$4:$E$53,5,FALSE)*$GG16*1000000","v":0},{"$f":"VLOOKUP(GG3,Assumptions!$A$4:$E$53,5,FALSE)*$GG16*1000000","v":0},{"$f":"VLOOKUP(GH3,Assumptions!$A$4:$E$53,5,FALSE)*$GG16*1000000","v":0},{"$f":"VLOOKUP(GI3,Assumptions!$A$4:$E$53,5,FALSE)*$GG16*1000000","v":0},{"$f":"VLOOKUP(GJ3,Assumptions!$A$4:$E$53,5,FALSE)*$GG16*1000000","v":0},{"$f":"VLOOKUP(GK3,Assumptions!$A$4:$E$53,5,FALSE)*$GG16*1000000","v":0},{"$f":"VLOOKUP(GL3,Assumptions!$A$4:$E$53,5,FALSE)*$GG16*1000000","v":0},{"$f":"VLOOKUP(GM3,Assumptions!$A$4:$E$53,5,FALSE)*$GG16*1000000","v":0},{"$f":"VLOOKUP(GN3,Assumptions!$A$4:$E$53,5,FALSE)*$GG16*1000000","v":0},{"$f":"VLOOKUP(GO3,Assumptions!$A$4:$E$53,5,FALSE)*$GG16*1000000","v":0},{"$f":"VLOOKUP(GP3,Assumptions!$A$4:$E$53,5,FALSE)*$GG16*1000000","v":0},{"$f":"VLOOKUP(GQ3,Assumptions!$A$4:$E$53,5,FALSE)*$GG16*1000000","v":0},{"$f":"VLOOKUP(GR3,Assumptions!$A$4:$E$53,5,FALSE)*$GG16*1000000","v":0},{"$f":"VLOOKUP(GS3,Assumptions!$A$4:$E$53,5,FALSE)*$GG16*1000000","v":0},{"$f":"VLOOKUP(GT3,Assumptions!$A$4:$E$53,5,FALSE)*$GG16*1000000","v":0},{"$f":"VLOOKUP(GU3,Assumptions!$A$4:$E$53,5,FALSE)*$GG16*1000000","v":0},{"$f":"VLOOKUP(GV3,Assumptions!$A$4:$E$53,5,FALSE)*$GG16*1000000","v":0},{"$f":"VLOOKUP(GW3,Assumptions!$A$4:$E$53,5,FALSE)*$GG16*1000000","v":0},{"$f":"VLOOKUP(GX3,Assumptions!$A$4:$E$53,5,FALSE)*$GG16*1000000","v":0},{"$f":"VLOOKUP(GY3,Assumptions!$A$4:$E$53,5,FALSE)*$GG16*1000000","v":0}]
[null,"Misc Charges",3763.1902380112856,{"$f":"(D19+D20)*Misc_Rev","v":3234.4621056000001},3299.1513477120002,3365.1343746662401,3432.4370621595649,3501.0858034027565,3571.1075194708114,3642.5296698602283,3715.3802632574329,3789.6878685225811,3865.4816258930337,3942.791258410894,4021.6470835791119,4102.0800252506933,4184.121625755708,4267.8040582708227,4353.1601394362397,4440.2233422249647,4529.0278090694637,4619.6083652508532,4712.0005325558714,null,"Misc Charges",0,{"$f":"(AA19+AA20)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(AX19+AX20)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",338.37352223451478,{"$f":"(BU19+BU20)*Misc_Rev","v":290.83205099520001},296.64869201510396,302.58166585540607,308.63329917251423,314.80596515596454,321.10208445908381,327.52412614826551,334.07460867123081,340.75610084465546,347.57122286154856,354.52264731877949,361.6131002651552,368.84536227045817,376.22226951586737,383.74671490618476,391.42164920430849,399.25008218839469,407.23508383216256,415.37978550880587,423.68738121898207,null,"Misc Charges",-12073.568680286207,{"$f":"(CR19+CR20)*Misc_Rev","v":-10377.232588800003},-10584.777240576001,-10796.472785387521,-11012.402241095273,-11232.650285917178,-11457.303291635522,-11686.449357468233,-11920.178344617598,-12158.581911509949,-12401.75354974015,-12649.788620734949,-12902.784393149652,-13160.840081012642,-13424.056882632898,-13692.538020285556,-13966.388780691272,-14245.716556305097,-14530.630887431196,-14821.24350517982,-15117.668375283418,null,"Misc Charges",-102625.33378243282,{"$f":"(DO19+DO20)*Misc_Rev","v":-88206.477004800021},{"$f":"(DP19+DP20)*Misc_Rev","v":-89970.606544896},-91770.018675793923,-93605.419049309829,-95477.527430296002,-97387.077978901943,-99334.819538479976,-101321.51592924958,-103347.94624783457,-105414.90517279126,-107523.20327624706,-109673.66734177204,-111867.14068860747,-114104.48350237963,-116386.57317242722,-118714.3046358758,-121088.59072859331,-123510.36254316515,-125980.56979402847,-128500.18118990905,null,"Misc Charges",27484.211576763792,{"$f":"(EL19+EL20)*Misc_Rev","v":23622.680551572135},24095.134162603576,24577.036845855648,25068.577582772759,25569.949134428214,26081.348117116777,26602.975079459113,27135.034581048301,27677.735272669266,28231.289978122648,28795.915777685106,29371.834093238813,29959.270775103581,30558.456190605659,31169.625314417772,31793.017820706133,32428.878177120256,33077.455740662655,33739.00485547592,34413.784952585433,null,"Misc Charges",0,{"$f":"(FI19+FI20)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",97999.745781543897,{"$f":"(GF19+GF20)*Misc_Rev","v":84230.784000000014},85915.399680000002,87633.707673600016,89386.381827072022,91174.109463613451,92997.59165288572,94857.543485943446,96754.694355662316,98689.788242775569,100663.58400763106,102676.85568778368,104730.39280153939,106825.00065757016,108961.50067072157,111140.73068413601,113363.54529781874,115630.81620377512,117943.43252785061,120302.30117840764,122708.3472019758]
[null,"Total Fixed Cost",2280308.3270788263,{"$f":"SUM(D19:D23)","v":3004803.7806390296},{"$f":"SUM(E19:E22)","v":2902592.4429129707},2798435.6530819163,2696175.446991541,2595673.5858536526,2496804.3263670281,2399449.0728204935,2303498.1601664261,2208357.0351102492,2113372.331549068,2018434.4373736146,1923544.288771604,1828702.8406545043,1733911.0670320138,1639169.9613940252,1544480.5371002282,1449843.8277775063,1355260.8877252815,1260732.792328964,1166260.6384816715,null,"Total Fixed Cost",451474.05269876431,{"$f":"SUM(AA19:AA23)","v":605428.62375929009},{"$f":"SUM(AB19:AB22)","v":584360.62577041669},562203.51935568405,540433.6266948171,519021.93465352088,497942.03384032141,477169.00271678524,456679.77956078009,436350.12864339992,416043.53944815195,395736.95025290403,375430.36105765618,355123.7718624082,334817.18266716029,314510.59347191238,294204.0042766644,273897.41508141649,253590.82588616849,233284.23669092057,212977.64749567272,null,"Total Fixed Cost",2010030.1097961634,{"$f":"SUM(AX19:AX23)","v":2695458.9213138996},{"$f":"SUM(AY19:AY22)","v":2601661.0384508157},2503014.2817361252,2406091.4586551506,2310763.3983880756,2216912.5223681452,2124427.8761732052,2033206.7855618647,1942696.1344595205,1852288.1575985688,1761880.1807376177,1671472.2038766665,1581064.2270157153,1490656.2501547639,1400248.273293813,1309840.2964328616,1219432.3195719102,1129024.3427109586,1038616.3658500074,948208.38898905634,null,"Total Fixed Cost",140719.24406752439,{"$f":"SUM(BU19:BU23)","v":183930.58529750333},{"$f":"SUM(BV19:BV22)","v":177741.49885717433},171532.64181979725,165439.15552445955,159452.74330673783,153565.86111697229,147771.39562853327,142062.77157473651,136404.2277360677,130756.46334797611,125112.9079038179,119473.64558247174,113838.76224639382,108208.34547528955,102582.4846004584,96961.270739825763,91344.796833675675,85733.157681097771,80126.449977163516,74524.772350845771,null,"Total Fixed Cost",1784461.7568140668,{"$f":"SUM(CR19:CR23)","v":2243313.0391176343},{"$f":"SUM(CS19:CS22)","v":2190129.7792508034},2120717.6192357335,2053209.6068448231,1987450.6572336236,1923299.3164689937,1860621.8962513253,1799294.4275916456,1738661.1956498746,1678001.9224284193,1617192.4690944201,1556229.8320456271,1495110.9476077436,1433832.6908329884,1372391.8742746231,1310785.2467369772,1249009.4920004637,1187061.2275211061,1124937.0031040465,1062633.2995505317,null,"Total Fixed Cost",16913726.495884556,{"$f":"SUM(DO19:DO23)","v":21150420.06659966},{"$f":"SUM(DP19:DP22)","v":20652131.458128445},20011267.372237582,19388234.596149396,18781591.573153134,18190023.67785763,17612288.617655855,17047234.620205112,16488759.98028776,15930162.025429536,15370287.539614689,14809110.992224092,14246606.342026222,13682747.026964951,13117505.953742992,12550855.48719715,11982767.439460928,11413213.058910532,10842163.018889669,10269587.406208936,null,"Total Fixed Cost",21738271.332293876,{"$f":"SUM(EL19:EL23)","v":25666100.207317986},{"$f":"SUM(EM19:EM22)","v":25103940.773027375},24510302.620716915,23936656.178076483,23381531.75945111,22843592.227285128,22321576.239195008,21814317.16883399,21315502.701589182,20818196.343319155,20321231.854308914,19824616.071943659,19328355.970356286,18832458.663162366,18336931.406249747,17841781.600624081,17347016.795311082,16852644.690317024,16358673.139648268,15865110.15439133,null,"Total Fixed Cost",31743505.758656811,{"$f":"SUM(FI19:FI23)","v":37861237.72074303},{"$f":"SUM(FJ19:FJ22)","v":37020631.97326725},36095843.168291122,35200984.200356618,34333812.488013908,33492286.707122821,32674480.537720051,31878611.41506343,31095076.490380727,30313324.130440198,29531571.770499658,28749819.410559118,27968067.05061857,27186314.69067803,26404562.330737483,25622809.97079695,24841057.610856406,24059305.250915866,23277552.890975323,22495800.531034779,null,"Total Fixed Cost",34771763.103404932,{"$f":"SUM(GF19:GF23)","v":40540134.779682882},{"$f":"SUM(GG19:GG22)","v":39667458.871335372},38795885.172290221,37955297.511388592,37143474.906497307,36358398.023608103,35598162.946623668,34861009.93225164,34137360.711873084,33416688.850603886,32697235.98375468,31979026.491213862,31262085.240467608,30546437.596351814,29832109.430999067,29119127.133984666,28407517.622675344,27697308.352785219,26988527.329142664,26281203.116672635]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D27:W27))","v":581026.16076014179},{"$f":"HLOOKUP(D4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*D5","v":499392.00000000006},{"$f":"HLOOKUP(E4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*E5","v":509379.84000000003},{"$f":"HLOOKUP(F4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*F5","v":519567.43680000002},{"$f":"HLOOKUP(G4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*G5","v":529958.78553599992},{"$f":"HLOOKUP(H4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*H5","v":540557.96124672005},{"$f":"HLOOKUP(I4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*I5","v":551369.12047165446},{"$f":"HLOOKUP(J4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*J5","v":562396.50288108748},{"$f":"HLOOKUP(K4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*K5","v":573644.43293870916},{"$f":"HLOOKUP(L4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*L5","v":585117.32159748347},{"$f":"HLOOKUP(M4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*M5","v":596819.66802943312},{"$f":"HLOOKUP(N4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*N5","v":608756.06139002182},{"$f":"HLOOKUP(O4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*O5","v":620931.18261782231},{"$f":"HLOOKUP(P4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*P5","v":633349.80627017887},{"$f":"HLOOKUP(Q4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q5","v":646016.80239558243},{"$f":"HLOOKUP(R4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*R5","v":658937.1384434941},{"$f":"HLOOKUP(S4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*S5","v":672115.88121236407},{"$f":"HLOOKUP(T4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*T5","v":685558.19883661135},{"$f":"HLOOKUP(U4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*U5","v":699269.36281334353},{"$f":"HLOOKUP(V4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*V5","v":713254.75006961043},{"$f":"HLOOKUP(W4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*W5","v":727519.84507100261},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA27:AT27))","v":121047.11682502947},{"$f":"HLOOKUP(AA4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA5","v":104040},{"$f":"HLOOKUP(AB4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB5","v":106120.79999999999},{"$f":"HLOOKUP(AC4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC5","v":108243.21599999999},{"$f":"HLOOKUP(AD4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD5","v":110408.08031999998},{"$f":"HLOOKUP(AE4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE5","v":112616.24192639999},{"$f":"HLOOKUP(AF4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF5","v":114868.56676492799},{"$f":"HLOOKUP(AG4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG5","v":117165.93810022654},{"$f":"HLOOKUP(AH4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH5","v":119509.25686223106},{"$f":"HLOOKUP(AI4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI5","v":121899.4419994757},{"$f":"HLOOKUP(AJ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ5","v":124337.43083946522},{"$f":"HLOOKUP(AK4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK5","v":126824.17945625453},{"$f":"HLOOKUP(AL4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL5","v":129360.66304537962},{"$f":"HLOOKUP(AM4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM5","v":131947.87630628725},{"$f":"HLOOKUP(AN4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN5","v":134586.83383241299},{"$f":"HLOOKUP(AO4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO5","v":137278.57050906125},{"$f":"HLOOKUP(AP4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP5","v":140024.14191924251},{"$f":"HLOOKUP(AQ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ5","v":142824.62475762735},{"$f":"HLOOKUP(AR4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR5","v":145681.11725277989},{"$f":"HLOOKUP(AS4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS5","v":148594.73959783549},{"$f":"HLOOKUP(AT4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT5","v":151566.63438979219},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX27:BQ27))","v":0},{"$f":"HLOOKUP(AX4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX5","v":0},{"$f":"HLOOKUP(AY4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY5","v":0},{"$f":"HLOOKUP(AZ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ5","v":0},{"$f":"HLOOKUP(BA4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA5","v":0},{"$f":"HLOOKUP(BB4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB5","v":0},{"$f":"HLOOKUP(BC4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC5","v":0},{"$f":"HLOOKUP(BD4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD5","v":0},{"$f":"HLOOKUP(BE4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE5","v":0},{"$f":"HLOOKUP(BF4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF5","v":0},{"$f":"HLOOKUP(BG4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG5","v":0},{"$f":"HLOOKUP(BH4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH5","v":0},{"$f":"HLOOKUP(BI4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI5","v":0},{"$f":"HLOOKUP(BJ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ5","v":0},{"$f":"HLOOKUP(BK4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK5","v":0},{"$f":"HLOOKUP(BL4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL5","v":0},{"$f":"HLOOKUP(BM4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM5","v":0},{"$f":"HLOOKUP(BN4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN5","v":0},{"$f":"HLOOKUP(BO4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO5","v":0},{"$f":"HLOOKUP(BP4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP5","v":0},{"$f":"HLOOKUP(BQ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ5","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU27:CN27))","v":37659.575351465872},{"$f":"HLOOKUP(BU4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU5","v":32368.405975584064},{"$f":"HLOOKUP(BV4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV5","v":33015.774095095745},{"$f":"HLOOKUP(BW4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW5","v":33676.089576997656},{"$f":"HLOOKUP(BX4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX5","v":34349.611368537619},{"$f":"HLOOKUP(BY4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY5","v":35036.603595908367},{"$f":"HLOOKUP(BZ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ5","v":35737.335667826534},{"$f":"HLOOKUP(CA4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA5","v":36452.082381183063},{"$f":"HLOOKUP(CB4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB5","v":37181.124028806727},{"$f":"HLOOKUP(CC4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC5","v":37924.746509382865},{"$f":"HLOOKUP(CD4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD5","v":38683.24143957052},{"$f":"HLOOKUP(CE4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE5","v":39456.906268361934},{"$f":"HLOOKUP(CF4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF5","v":40246.044393729178},{"$f":"HLOOKUP(CG4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG5","v":41050.965281603756},{"$f":"HLOOKUP(CH4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH5","v":41871.984587235835},{"$f":"HLOOKUP(CI4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI5","v":42709.42427898055},{"$f":"HLOOKUP(CJ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ5","v":43563.612764560174},{"$f":"HLOOKUP(CK4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK5","v":44434.885019851376},{"$f":"HLOOKUP(CL4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL5","v":45323.5827202484},{"$f":"HLOOKUP(CM4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM5","v":46230.054374653373},{"$f":"HLOOKUP(CN4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN5","v":47154.655462146438},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR27:DK27))","v":0},{"$f":"HLOOKUP(CR4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR5","v":0},{"$f":"HLOOKUP(CS4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS5","v":0},{"$f":"HLOOKUP(CT4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT5","v":0},{"$f":"HLOOKUP(CU4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU5","v":0},{"$f":"HLOOKUP(CV4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV5","v":0},{"$f":"HLOOKUP(CW4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW5","v":0},{"$f":"HLOOKUP(CX4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX5","v":0},{"$f":"HLOOKUP(CY4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY5","v":0},{"$f":"HLOOKUP(CZ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ5","v":0},{"$f":"HLOOKUP(DA4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA5","v":0},{"$f":"HLOOKUP(DB4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB5","v":0},{"$f":"HLOOKUP(DC4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC5","v":0},{"$f":"HLOOKUP(DD4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD5","v":0},{"$f":"HLOOKUP(DE4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE5","v":0},{"$f":"HLOOKUP(DF4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF5","v":0},{"$f":"HLOOKUP(DG4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG5","v":0},{"$f":"HLOOKUP(DH4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH5","v":0},{"$f":"HLOOKUP(DI4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI5","v":0},{"$f":"HLOOKUP(DJ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ5","v":0},{"$f":"HLOOKUP(DK4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK5","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO27:EH27))","v":0},{"$f":"HLOOKUP(DO4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO5","v":0},{"$f":"HLOOKUP(DP4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP5","v":0},{"$f":"HLOOKUP(DQ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ5","v":0},{"$f":"HLOOKUP(DR4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR5","v":0},{"$f":"HLOOKUP(DS4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS5","v":0},{"$f":"HLOOKUP(DT4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT5","v":0},{"$f":"HLOOKUP(DU4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU5","v":0},{"$f":"HLOOKUP(DV4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV5","v":0},{"$f":"HLOOKUP(DW4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW5","v":0},{"$f":"HLOOKUP(DX4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX5","v":0},{"$f":"HLOOKUP(DY4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY5","v":0},{"$f":"HLOOKUP(DZ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ5","v":0},{"$f":"HLOOKUP(EA4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA5","v":0},{"$f":"HLOOKUP(EB4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB5","v":0},{"$f":"HLOOKUP(EC4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC5","v":0},{"$f":"HLOOKUP(ED4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED5","v":0},{"$f":"HLOOKUP(EE4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE5","v":0},{"$f":"HLOOKUP(EF4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF5","v":0},{"$f":"HLOOKUP(EG4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG5","v":0},{"$f":"HLOOKUP(EH4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH5","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL27:FE27))","v":0},{"$f":"HLOOKUP(EL4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL5","v":0},{"$f":"HLOOKUP(EM4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM5","v":0},{"$f":"HLOOKUP(EN4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN5","v":0},{"$f":"HLOOKUP(EO4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO5","v":0},{"$f":"HLOOKUP(EP4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP5","v":0},{"$f":"HLOOKUP(EQ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ5","v":0},{"$f":"HLOOKUP(ER4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER5","v":0},{"$f":"HLOOKUP(ES4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES5","v":0},{"$f":"HLOOKUP(ET4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET5","v":0},{"$f":"HLOOKUP(EU4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU5","v":0},{"$f":"HLOOKUP(EV4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV5","v":0},{"$f":"HLOOKUP(EW4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW5","v":0},{"$f":"HLOOKUP(EX4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX5","v":0},{"$f":"HLOOKUP(EY4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY5","v":0},{"$f":"HLOOKUP(EZ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ5","v":0},{"$f":"HLOOKUP(FA4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA5","v":0},{"$f":"HLOOKUP(FB4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB5","v":0},{"$f":"HLOOKUP(FC4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC5","v":0},{"$f":"HLOOKUP(FD4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD5","v":0},{"$f":"HLOOKUP(FE4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE5","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI27:GB27))","v":0},{"$f":"HLOOKUP(FI4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI5","v":0},{"$f":"HLOOKUP(FJ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ5","v":0},{"$f":"HLOOKUP(FK4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK5","v":0},{"$f":"HLOOKUP(FL4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL5","v":0},{"$f":"HLOOKUP(FM4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM5","v":0},{"$f":"HLOOKUP(FN4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN5","v":0},{"$f":"HLOOKUP(FO4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO5","v":0},{"$f":"HLOOKUP(FP4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP5","v":0},{"$f":"HLOOKUP(FQ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ5","v":0},{"$f":"HLOOKUP(FR4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR5","v":0},{"$f":"HLOOKUP(FS4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS5","v":0},{"$f":"HLOOKUP(FT4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT5","v":0},{"$f":"HLOOKUP(FU4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU5","v":0},{"$f":"HLOOKUP(FV4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV5","v":0},{"$f":"HLOOKUP(FW4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW5","v":0},{"$f":"HLOOKUP(FX4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX5","v":0},{"$f":"HLOOKUP(FY4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY5","v":0},{"$f":"HLOOKUP(FZ4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ5","v":0},{"$f":"HLOOKUP(GA4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA5","v":0},{"$f":"HLOOKUP(GB4,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB5","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF27:GY27))","v":1617068.4336655687},{"$f":"HLOOKUP(GF4,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF5","v":1389870.36},{"$f":"HLOOKUP(GG4,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG5","v":1417667.7671999999},{"$f":"HLOOKUP(GH4,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH5","v":1446021.1225439999},{"$f":"HLOOKUP(GI4,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI5","v":1474941.54499488},{"$f":"HLOOKUP(GJ4,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ5","v":1504440.3758947775},{"$f":"HLOOKUP(GK4,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK5","v":1534529.1834126732},{"$f":"HLOOKUP(GL4,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL5","v":1565219.7670809266},{"$f":"HLOOKUP(GM4,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM5","v":1596524.1624225453},{"$f":"HLOOKUP(GN4,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN5","v":1628454.645670996},{"$f":"HLOOKUP(GO4,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO5","v":1661023.738584416},{"$f":"HLOOKUP(GP4,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP5","v":1694244.2133561044},{"$f":"HLOOKUP(GQ4,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ5","v":1728129.0976232269},{"$f":"HLOOKUP(GR4,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR5","v":1762691.679575691},{"$f":"HLOOKUP(GS4,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS5","v":1797945.5131672053},{"$f":"HLOOKUP(GT4,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT5","v":1833904.4234305492},{"$f":"HLOOKUP(GU4,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU5","v":1870582.5118991605},{"$f":"HLOOKUP(GV4,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV5","v":1907994.162137144},{"$f":"HLOOKUP(GW4,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW5","v":1946154.0453798866},{"$f":"HLOOKUP(GX4,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX5","v":1985077.1262874848},{"$f":"HLOOKUP(GY4,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY5","v":2024778.6688132342}]
[null,"Fuel Cost",7686259.7862971388,{"$f":"HLOOKUP(D4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D6","v":4916279.6032438343},{"$f":"HLOOKUP(E4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E6","v":5018978.1570805488},{"$f":"HLOOKUP(F4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F6","v":5044493.7697841097},{"$f":"HLOOKUP(G4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G6","v":5303579.2864438361},{"$f":"HLOOKUP(H4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H6","v":5688867.8045457527},{"$f":"HLOOKUP(I4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I6","v":6489881.2050936986},{"$f":"HLOOKUP(J4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J6","v":6920613.5570235625},{"$f":"HLOOKUP(K4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K6","v":7120470.374610411},{"$f":"HLOOKUP(L4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L6","v":7523691.3795945188},{"$f":"HLOOKUP(M4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M6","v":7936342.1757106846},{"$f":"HLOOKUP(N4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N6","v":8481909.0513008218},{"$f":"HLOOKUP(O4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O6","v":9198218.4576263018},{"$f":"HLOOKUP(P4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P6","v":9759480.4563024659},{"$f":"HLOOKUP(Q4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q6","v":10568067.159136437},{"$f":"HLOOKUP(R4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R6","v":10953725.981010409},{"$f":"HLOOKUP(S4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S6","v":11539219.123778632},{"$f":"HLOOKUP(T4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T6","v":12045569.061304107},{"$f":"HLOOKUP(U4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U6","v":12851846.865639452},{"$f":"HLOOKUP(V4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V6","v":13543720.341172604},{"$f":"HLOOKUP(W4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W6","v":14337143.145599997},null,"Fuel Cost",1615049.2219061404,{"$f":"HLOOKUP(AA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA6","v":1033016.5475342462},{"$f":"HLOOKUP(AB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB6","v":1054595.7322191782},{"$f":"HLOOKUP(AC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC6","v":1059957.1136438353},{"$f":"HLOOKUP(AD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD6","v":1114396.5775342465},{"$f":"HLOOKUP(AE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE6","v":1195354.0183013696},{"$f":"HLOOKUP(AF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF6","v":1363664.237479452},{"$f":"HLOOKUP(AG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG6","v":1454170.4094246575},{"$f":"HLOOKUP(AH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH6","v":1496164.6441643834},{"$f":"HLOOKUP(AI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI6","v":1580890.0878082188},{"$f":"HLOOKUP(AJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ6","v":1667596.9342739724},{"$f":"HLOOKUP(AK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK6","v":1782232.3203287669},{"$f":"HLOOKUP(AL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL6","v":1932744.4005205478},{"$f":"HLOOKUP(AM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM6","v":2050677.6709863013},{"$f":"HLOOKUP(AN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN6","v":2220579.2045753421},{"$f":"HLOOKUP(AO4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO6","v":2301614.454164383},{"$f":"HLOOKUP(AP4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP6","v":2424639.2114520548},{"$f":"HLOOKUP(AQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ6","v":2531034.2716438351},{"$f":"HLOOKUP(AR4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR6","v":2700450.6557808216},{"$f":"HLOOKUP(AS4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS6","v":2845828.2190410956},{"$f":"HLOOKUP(AT4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT6","v":3012543.4899999993},null,"Fuel Cost",2165928.4401005125,{"$f":"HLOOKUP(AX4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX6","v":1714770.0000000005},{"$f":"HLOOKUP(AY4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY6","v":1829088.0000000005},{"$f":"HLOOKUP(AZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ6","v":1829088.0000000005},{"$f":"HLOOKUP(BA4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA6","v":1829088.0000000005},{"$f":"HLOOKUP(BB4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB6","v":1943406.0000000002},{"$f":"HLOOKUP(BC4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC6","v":1943406.0000000002},{"$f":"HLOOKUP(BD4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD6","v":2057724.0000000005},{"$f":"HLOOKUP(BE4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE6","v":2172042.0000000005},{"$f":"HLOOKUP(BF4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF6","v":2172042.0000000005},{"$f":"HLOOKUP(BG4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG6","v":2286360.0000000005},{"$f":"HLOOKUP(BH4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH6","v":2286360.0000000005},{"$f":"HLOOKUP(BI4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI6","v":2400678.0000000005},{"$f":"HLOOKUP(BJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ6","v":2400678.0000000005},{"$f":"HLOOKUP(BK4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK6","v":2514996.0000000009},{"$f":"HLOOKUP(BL4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL6","v":2629314.0000000005},{"$f":"HLOOKUP(BM4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM6","v":2629314.0000000005},{"$f":"HLOOKUP(BN4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN6","v":2743632.0000000005},{"$f":"HLOOKUP(BO4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO6","v":2857950.0000000005},{"$f":"HLOOKUP(BP4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP6","v":2972268.0000000009},{"$f":"HLOOKUP(BQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ6","v":2972268.0000000009},null,"Fuel Cost",1394110.4883493807,{"$f":"HLOOKUP(BU4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU6","v":891699.88383156143},{"$f":"HLOOKUP(BV4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV6","v":910327.03605159465},{"$f":"HLOOKUP(BW4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW6","v":914954.98049735883},{"$f":"HLOOKUP(BX4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX6","v":961947.12572756165},{"$f":"HLOOKUP(BY4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY6","v":1031829.5885977424},{"$f":"HLOOKUP(BZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ6","v":1177114.9697922631},{"$f":"HLOOKUP(CA4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA6","v":1255239.8974153646},{"$f":"HLOOKUP(CB4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB6","v":1291489.3208426959},{"$f":"HLOOKUP(CC4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC6","v":1364624.3237960546},{"$f":"HLOOKUP(CD4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD6","v":1439469.673665293},{"$f":"HLOOKUP(CE4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE6","v":1538422.9389077916},{"$f":"HLOOKUP(CF4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF6","v":1668344.966529337},{"$f":"HLOOKUP(CG4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG6","v":1770144.9655953753},{"$f":"HLOOKUP(CH4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH6","v":1916803.9693894356},{"$f":"HLOOKUP(CI4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI6","v":1986753.5968346957},{"$f":"HLOOKUP(CJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ6","v":2092948.5673254139},{"$f":"HLOOKUP(CK4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK6","v":2184788.7832829584},{"$f":"HLOOKUP(CL4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL6","v":2331029.0060700057},{"$f":"HLOOKUP(CM4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM6","v":2456518.9186762739},{"$f":"HLOOKUP(CN4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN6","v":2600427.5405679997},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",14953460.792251863,{"$f":"HLOOKUP(GF4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GF6","v":12088799.999999998},{"$f":"HLOOKUP(GG4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GG6","v":12088799.999999998},{"$f":"HLOOKUP(GH4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GH6","v":12614400},{"$f":"HLOOKUP(GI4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GI6","v":13140000},{"$f":"HLOOKUP(GJ4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GJ6","v":13665600},{"$f":"HLOOKUP(GK4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GK6","v":13665600},{"$f":"HLOOKUP(GL4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GL6","v":14191200.000000002},{"$f":"HLOOKUP(GM4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GM6","v":14716799.999999998},{"$f":"HLOOKUP(GN4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GN6","v":15242400},{"$f":"HLOOKUP(GO4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GO6","v":15242400},{"$f":"HLOOKUP(GP4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GP6","v":15768000},{"$f":"HLOOKUP(GQ4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GQ6","v":16293600},{"$f":"HLOOKUP(GR4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GR6","v":16819200},{"$f":"HLOOKUP(GS4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GS6","v":17344800},{"$f":"HLOOKUP(GT4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GT6","v":17870400},{"$f":"HLOOKUP(GU4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GU6","v":18396000},{"$f":"HLOOKUP(GV4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GV6","v":18921600},{"$f":"HLOOKUP(GW4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GW6","v":19447200},{"$f":"HLOOKUP(GX4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GX6","v":19972800},{"$f":"HLOOKUP(GY4,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GY6","v":21024000}]
[null,"Fuel Savings on remaining plant",-1270047.2179074672,{"$f":"HLOOKUP(D4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D7","v":-812346.62972054782},{"$f":"HLOOKUP(E4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E7","v":-829316.13325150695},{"$f":"HLOOKUP(F4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F7","v":-833532.23234630132},{"$f":"HLOOKUP(G4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G7","v":-876342.50012054795},{"$f":"HLOOKUP(H4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H7","v":-940006.05354082189},{"$f":"HLOOKUP(I4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I7","v":-1072362.3450476713},{"$f":"HLOOKUP(J4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J7","v":-1143534.8581347947},{"$f":"HLOOKUP(K4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K7","v":-1176558.4095386302},{"$f":"HLOOKUP(L4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L7","v":-1243185.0562849313},{"$f":"HLOOKUP(M4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M7","v":-1311369.8444843835},{"$f":"HLOOKUP(N4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N7","v":-1401517.1608372603},{"$f":"HLOOKUP(O4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O7","v":-1519877.2987923287},{"$f":"HLOOKUP(P4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P7","v":-1612618.0153117809},{"$f":"HLOOKUP(Q4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q7","v":-1746225.6893852053},{"$f":"HLOOKUP(R4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R7","v":-1809950.43033863},{"$f":"HLOOKUP(S4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S7","v":-1906695.005431233},{"$f":"HLOOKUP(T4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T7","v":-1990362.2697863011},{"$f":"HLOOKUP(U4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U7","v":-2123588.4305884931},{"$f":"HLOOKUP(V4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V7","v":-2237910.8718246575},{"$f":"HLOOKUP(W4,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W7","v":-2369012.9231999996},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA29:AT29))","v":-466842.2887391015},{"$f":"HLOOKUP(AA4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AA7","v":-369600},{"$f":"HLOOKUP(AB4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AB7","v":-394240},{"$f":"HLOOKUP(AC4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AC7","v":-394240},{"$f":"HLOOKUP(AD4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AD7","v":-394240},{"$f":"HLOOKUP(AE4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AE7","v":-418880},{"$f":"HLOOKUP(AF4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AF7","v":-418880},{"$f":"HLOOKUP(AG4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AG7","v":-443520},{"$f":"HLOOKUP(AH4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AH7","v":-468160},{"$f":"HLOOKUP(AI4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AI7","v":-468160},{"$f":"HLOOKUP(AJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AJ7","v":-492800},{"$f":"HLOOKUP(AK4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AK7","v":-492800},{"$f":"HLOOKUP(AL4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AL7","v":-517440},{"$f":"HLOOKUP(AM4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AM7","v":-517440},{"$f":"HLOOKUP(AN4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AN7","v":-542080},{"$f":"HLOOKUP(AO4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AO7","v":-566720},{"$f":"HLOOKUP(AP4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AP7","v":-566720},{"$f":"HLOOKUP(AQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AQ7","v":-591360},{"$f":"HLOOKUP(AR4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AR7","v":-616000},{"$f":"HLOOKUP(AS4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AS7","v":-640640},{"$f":"HLOOKUP(AT4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AT7","v":-640640},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX29:BQ29))","v":-190867.25717360838},{"$f":"HLOOKUP(AX4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX7","v":-151110.00000000003},{"$f":"HLOOKUP(AY4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY7","v":-161184.00000000003},{"$f":"HLOOKUP(AZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ7","v":-161184.00000000003},{"$f":"HLOOKUP(BA4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA7","v":-161184.00000000003},{"$f":"HLOOKUP(BB4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB7","v":-171258.00000000003},{"$f":"HLOOKUP(BC4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC7","v":-171258.00000000003},{"$f":"HLOOKUP(BD4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD7","v":-181332.00000000003},{"$f":"HLOOKUP(BE4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE7","v":-191406.00000000003},{"$f":"HLOOKUP(BF4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF7","v":-191406.00000000003},{"$f":"HLOOKUP(BG4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG7","v":-201480.00000000003},{"$f":"HLOOKUP(BH4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH7","v":-201480.00000000003},{"$f":"HLOOKUP(BI4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI7","v":-211554.00000000003},{"$f":"HLOOKUP(BJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ7","v":-211554.00000000003},{"$f":"HLOOKUP(BK4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK7","v":-221628.00000000006},{"$f":"HLOOKUP(BL4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL7","v":-231702.00000000003},{"$f":"HLOOKUP(BM4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM7","v":-231702.00000000003},{"$f":"HLOOKUP(BN4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN7","v":-241776.00000000003},{"$f":"HLOOKUP(BO4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO7","v":-251850.00000000003},{"$f":"HLOOKUP(BP4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP7","v":-261924.00000000006},{"$f":"HLOOKUP(BQ4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ7","v":-261924.00000000006},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU29:CN29))","v":0},{"$f":"HLOOKUP(BU4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU7","v":0},{"$f":"HLOOKUP(BV4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV7","v":0},{"$f":"HLOOKUP(BW4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW7","v":0},{"$f":"HLOOKUP(BX4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX7","v":0},{"$f":"HLOOKUP(BY4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY7","v":0},{"$f":"HLOOKUP(BZ4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ7","v":0},{"$f":"HLOOKUP(CA4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA7","v":0},{"$f":"HLOOKUP(CB4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB7","v":0},{"$f":"HLOOKUP(CC4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC7","v":0},{"$f":"HLOOKUP(CD4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD7","v":0},{"$f":"HLOOKUP(CE4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE7","v":0},{"$f":"HLOOKUP(CF4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF7","v":0},{"$f":"HLOOKUP(CG4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG7","v":0},{"$f":"HLOOKUP(CH4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH7","v":0},{"$f":"HLOOKUP(CI4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI7","v":0},{"$f":"HLOOKUP(CJ4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ7","v":0},{"$f":"HLOOKUP(CK4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK7","v":0},{"$f":"HLOOKUP(CL4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL7","v":0},{"$f":"HLOOKUP(CM4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM7","v":0},{"$f":"HLOOKUP(CN4,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN7","v":0},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR29:DK29))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO29:EH29))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL29:FE29))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI29:GB29))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF29:GY29))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Fuel Transport",320.81062841948358,{"$f":"HLOOKUP(D4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D28:D29)","v":205.19664867616433},{"$f":"HLOOKUP(E4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E28:E29)","v":209.48310119145211},{"$f":"HLOOKUP(F4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F28:F29)","v":210.54807687189046},{"$f":"HLOOKUP(G4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G28:G29)","v":221.36183931616443},{"$f":"HLOOKUP(H4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H28:H29)","v":237.44308755024653},{"$f":"HLOOKUP(I4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I28:I29)","v":270.87594300230137},{"$f":"HLOOKUP(J4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J28:J29)","v":288.85393494443838},{"$f":"HLOOKUP(K4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K28:K29)","v":297.19559825358903},{"$f":"HLOOKUP(L4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L28:L29)","v":314.02531616547935},{"$f":"HLOOKUP(M4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M28:M29)","v":331.24861656131509},{"$f":"HLOOKUP(N4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N28:N29)","v":354.01959452317811},{"$f":"HLOOKUP(O4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O28:O29)","v":383.91705794169866},{"$f":"HLOOKUP(P4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P28:P29)","v":407.34312204953426},{"$f":"HLOOKUP(Q4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q28:Q29)","v":441.09207348756161},{"$f":"HLOOKUP(R4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R28:R29)","v":457.18877753358896},{"$f":"HLOOKUP(S4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S28:S29)","v":481.62620591736999},{"$f":"HLOOKUP(T4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T28:T29)","v":502.76033957589027},{"$f":"HLOOKUP(U4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U28:U29)","v":536.41292175254796},{"$f":"HLOOKUP(V4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V28:V29)","v":565.29047346739731},{"$f":"HLOOKUP(W4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W28:W29)","v":598.40651111999989},null,"Variable Fuel Transport",57.410346658351955,{"$f":"HLOOKUP(AA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA28:AA29)","v":33.17082737671231},{"$f":"HLOOKUP(AB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB28:AB29)","v":33.017786610958915},{"$f":"HLOOKUP(AC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC28:AC29)","v":33.285855682191766},{"$f":"HLOOKUP(AD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD28:AD29)","v":36.007828876712324},{"$f":"HLOOKUP(AE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE28:AE29)","v":38.823700915068486},{"$f":"HLOOKUP(AF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF28:AF29)","v":47.239211873972607},{"$f":"HLOOKUP(AG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG28:AG29)","v":50.532520471232878},{"$f":"HLOOKUP(AH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH28:AH29)","v":51.400232208219172},{"$f":"HLOOKUP(AI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI28:AI29)","v":55.636504390410941},{"$f":"HLOOKUP(AJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ28:AJ29)","v":58.739846713698626},{"$f":"HLOOKUP(AK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK28:AK29)","v":64.471616016438347},{"$f":"HLOOKUP(AL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL28:AL29)","v":70.765220026027393},{"$f":"HLOOKUP(AM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM28:AM29)","v":76.661883549315064},{"$f":"HLOOKUP(AN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN28:AN29)","v":83.924960228767105},{"$f":"HLOOKUP(AO4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO28:AO29)","v":86.744722708219157},{"$f":"HLOOKUP(AP4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP28:AP29)","v":92.895960572602746},{"$f":"HLOOKUP(AQ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ28:AQ29)","v":96.983713582191754},{"$f":"HLOOKUP(AR4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR28:AR29)","v":104.22253278904108},{"$f":"HLOOKUP(AS4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS28:AS29)","v":110.25941095205478},{"$f":"HLOOKUP(AT4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT28:AT29)","v":118.59517449999997},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX30:BQ30))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU30:CN30))","v":69.70552441746905},{"$f":"HLOOKUP(BU4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BU28:BU29)","v":44.584994191578076},{"$f":"HLOOKUP(BV4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BV28:BV29)","v":45.516351802579734},{"$f":"HLOOKUP(BW4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BW28:BW29)","v":45.747749024867943},{"$f":"HLOOKUP(BX4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BX28:BX29)","v":48.097356286378087},{"$f":"HLOOKUP(BY4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BY28:BY29)","v":51.591479429887123},{"$f":"HLOOKUP(BZ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BZ28:BZ29)","v":58.855748489613156},{"$f":"HLOOKUP(CA4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CA28:CA29)","v":62.761994870768234},{"$f":"HLOOKUP(CB4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CB28:CB29)","v":64.574466042134802},{"$f":"HLOOKUP(CC4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CC28:CC29)","v":68.231216189802737},{"$f":"HLOOKUP(CD4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CD28:CD29)","v":71.973483683264661},{"$f":"HLOOKUP(CE4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CE28:CE29)","v":76.92114694538958},{"$f":"HLOOKUP(CF4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CF28:CF29)","v":83.417248326466847},{"$f":"HLOOKUP(CG4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CG28:CG29)","v":88.507248279768774},{"$f":"HLOOKUP(CH4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CH28:CH29)","v":95.840198469471787},{"$f":"HLOOKUP(CI4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CI28:CI29)","v":99.337679841734783},{"$f":"HLOOKUP(CJ4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CJ28:CJ29)","v":104.6474283662707},{"$f":"HLOOKUP(CK4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CK28:CK29)","v":109.23943916414792},{"$f":"HLOOKUP(CL4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CL28:CL29)","v":116.55145030350029},{"$f":"HLOOKUP(CM4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CM28:CM29)","v":122.8259459338137},{"$f":"HLOOKUP(CN4,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CN28:CN29)","v":130.0213770284},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR30:DK30))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO30:EH30))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL30:FE30))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI30:GB30))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF30:GY30))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",226608.96813617824,{"$f":"(SUM(D27:D31))*Misc_Rev","v":149080.72103084883},{"$f":"(SUM(E27:E31))*Misc_Rev","v":152180.55561898867},{"$f":"(SUM(F27:F31))*Misc_Rev","v":153200.26869063862},{"$f":"(SUM(G27:G31))*Misc_Rev","v":160540.9899808956},{"$f":"(SUM(H27:H31))*Misc_Rev","v":171300.25731850468},{"$f":"(SUM(I27:I31))*Misc_Rev","v":193305.2404076228},{"$f":"(SUM(J27:J31))*Misc_Rev","v":205306.91917994423},{"$f":"(SUM(K27:K31))*Misc_Rev","v":211074.17077542556},{"$f":"(SUM(L27:L31))*Misc_Rev","v":222346.52551250934},{"$f":"(SUM(M27:M31))*Misc_Rev","v":233881.23925909642},{"$f":"(SUM(N27:N31))*Misc_Rev","v":249016.83184337552},{"$f":"(SUM(O27:O31))*Misc_Rev","v":268776.06827557937},{"$f":"(SUM(P27:P31))*Misc_Rev","v":284351.58481496031},{"$f":"(SUM(Q27:Q31))*Misc_Rev","v":306621.40661091026},{"$f":"(SUM(R27:R31))*Misc_Rev","v":317465.85332568071},{"$f":"(SUM(S27:S31))*Misc_Rev","v":333721.05872879585},{"$f":"(SUM(T27:T31))*Misc_Rev","v":347845.21483847441},{"$f":"(SUM(U27:U31))*Misc_Rev","v":370086.43140209565},{"$f":"(SUM(V27:V31))*Misc_Rev","v":389243.68204831093},{"$f":"(SUM(W27:W31))*Misc_Rev","v":411155.31058143702},null,"Misc Charges",41105.382331609333,{"$f":"(SUM(AA27:AA31))*Misc_Rev","v":24854.3870394228},{"$f":"(SUM(AB27:AB31))*Misc_Rev","v":24822.645267387481},{"$f":"(SUM(AC27:AC31))*Misc_Rev","v":25065.009244336379},{"$f":"(SUM(AD27:AD31))*Misc_Rev","v":26898.171957482264},{"$f":"(SUM(AE27:AE31))*Misc_Rev","v":28793.556253946528},{"$f":"(SUM(AF27:AF31))*Misc_Rev","v":34317.326207287333},{"$f":"(SUM(AG27:AG31))*Misc_Rev","v":36524.841043388784},{"$f":"(SUM(AH27:AH31))*Misc_Rev","v":37162.754715965719},{"$f":"(SUM(AI27:AI31))*Misc_Rev","v":39984.044425850567},{"$f":"(SUM(AJ27:AJ31))*Misc_Rev","v":42073.069511029542},{"$f":"(SUM(AK27:AK31))*Misc_Rev","v":45866.138337851218},{"$f":"(SUM(AL27:AL31))*Misc_Rev","v":50024.725079404321},{"$f":"(SUM(AM27:AM31))*Misc_Rev","v":53927.851381960041},{"$f":"(SUM(AN27:AN31))*Misc_Rev","v":58717.696093708801},{"$f":"(SUM(AO27:AO31))*Misc_Rev","v":60631.260372125005},{"$f":"(SUM(AP27:AP31))*Misc_Rev","v":64704.405898363286},{"$f":"(SUM(AQ27:AQ31))*Misc_Rev","v":67442.784981645615},{"$f":"(SUM(AR27:AR31))*Misc_Rev","v":72223.962480421993},{"$f":"(SUM(AS27:AS31))*Misc_Rev","v":76228.477973327434},{"$f":"(SUM(AT27:AT31))*Misc_Rev","v":81723.897094370011},null,"Misc Charges",63960.381347904877,{"$f":"(SUM(AX27:AX31))*Misc_Rev","v":50637.56544000002},{"$f":"(SUM(AY27:AY31))*Misc_Rev","v":54013.403136000023},{"$f":"(SUM(AZ27:AZ31))*Misc_Rev","v":54013.403136000023},{"$f":"(SUM(BA27:BA31))*Misc_Rev","v":54013.403136000023},{"$f":"(SUM(BB27:BB31))*Misc_Rev","v":57389.24083200001},{"$f":"(SUM(BC27:BC31))*Misc_Rev","v":57389.24083200001},{"$f":"(SUM(BD27:BD31))*Misc_Rev","v":60765.07852800002},{"$f":"(SUM(BE27:BE31))*Misc_Rev","v":64140.916224000022},{"$f":"(SUM(BF27:BF31))*Misc_Rev","v":64140.916224000022},{"$f":"(SUM(BG27:BG31))*Misc_Rev","v":67516.753920000017},{"$f":"(SUM(BH27:BH31))*Misc_Rev","v":67516.753920000017},{"$f":"(SUM(BI27:BI31))*Misc_Rev","v":70892.59161600002},{"$f":"(SUM(BJ27:BJ31))*Misc_Rev","v":70892.59161600002},{"$f":"(SUM(BK27:BK31))*Misc_Rev","v":74268.429312000037},{"$f":"(SUM(BL27:BL31))*Misc_Rev","v":77644.267008000024},{"$f":"(SUM(BM27:BM31))*Misc_Rev","v":77644.267008000024},{"$f":"(SUM(BN27:BN31))*Misc_Rev","v":81020.104704000027},{"$f":"(SUM(BO27:BO31))*Misc_Rev","v":84395.942400000029},{"$f":"(SUM(BP27:BP31))*Misc_Rev","v":87771.780096000031},{"$f":"(SUM(BQ27:BQ31))*Misc_Rev","v":87771.780096000031},null,"Misc Charges",46368.699086590954,{"$f":"(SUM(BU27:BU31))*Misc_Rev","v":29926.471337566501},{"$f":"(SUM(BV27:BV31))*Misc_Rev","v":30550.6875653272},{"$f":"(SUM(BW27:BW31))*Misc_Rev","v":30721.950068392387},{"$f":"(SUM(BX27:BX31))*Misc_Rev","v":32265.631118906062},{"$f":"(SUM(BY27:BY31))*Misc_Rev","v":34551.065506469044},{"$f":"(SUM(BZ27:BZ31))*Misc_Rev","v":39278.915044578629},{"$f":"(SUM(CA27:CA31))*Misc_Rev","v":41832.185558173303},{"$f":"(SUM(CB27:CB31))*Misc_Rev","v":43029.754866227056},{"$f":"(SUM(CC27:CC31))*Misc_Rev","v":45422.358692476388},{"$f":"(SUM(CD27:CD31))*Misc_Rev","v":47870.834792051501},{"$f":"(SUM(CE27:CE31))*Misc_Rev","v":51100.551920607242},{"$f":"(SUM(CF27:CF31))*Misc_Rev","v":55333.712681902383},{"$f":"(SUM(CG27:CG31))*Misc_Rev","v":58656.635244248391},{"$f":"(SUM(CH27:CH31))*Misc_Rev","v":63432.865782567773},{"$f":"(SUM(CI27:CI31))*Misc_Rev","v":65725.347427169298},{"$f":"(SUM(CJ27:CJ31))*Misc_Rev","v":69192.199342353953},{"$f":"(SUM(CK27:CK31))*Misc_Rev","v":72194.716884316091},{"$f":"(SUM(CL27:CL31))*Misc_Rev","v":76959.576637550228},{"$f":"(SUM(CM27:CM31))*Misc_Rev","v":81053.000338714352},{"$f":"(SUM(CN27:CN31))*Misc_Rev","v":85743.512448513939},null,"Misc Charges",0,{"$f":"(SUM(CR27:CR31))*Misc_Rev","v":0},{"$f":"(SUM(CS27:CS31))*Misc_Rev","v":0},{"$f":"(SUM(CT27:CT31))*Misc_Rev","v":0},{"$f":"(SUM(CU27:CU31))*Misc_Rev","v":0},{"$f":"(SUM(CV27:CV31))*Misc_Rev","v":0},{"$f":"(SUM(CW27:CW31))*Misc_Rev","v":0},{"$f":"(SUM(CX27:CX31))*Misc_Rev","v":0},{"$f":"(SUM(CY27:CY31))*Misc_Rev","v":0},{"$f":"(SUM(CZ27:CZ31))*Misc_Rev","v":0},{"$f":"(SUM(DA27:DA31))*Misc_Rev","v":0},{"$f":"(SUM(DB27:DB31))*Misc_Rev","v":0},{"$f":"(SUM(DC27:DC31))*Misc_Rev","v":0},{"$f":"(SUM(DD27:DD31))*Misc_Rev","v":0},{"$f":"(SUM(DE27:DE31))*Misc_Rev","v":0},{"$f":"(SUM(DF27:DF31))*Misc_Rev","v":0},{"$f":"(SUM(DG27:DG31))*Misc_Rev","v":0},{"$f":"(SUM(DH27:DH31))*Misc_Rev","v":0},{"$f":"(SUM(DI27:DI31))*Misc_Rev","v":0},{"$f":"(SUM(DJ27:DJ31))*Misc_Rev","v":0},{"$f":"(SUM(DK27:DK31))*Misc_Rev","v":0},null,"Misc Charges",0,{"$f":"(SUM(DO27:DO31))*Misc_Rev","v":0},{"$f":"(SUM(DP27:DP31))*Misc_Rev","v":0},{"$f":"(SUM(DQ27:DQ31))*Misc_Rev","v":0},{"$f":"(SUM(DR27:DR31))*Misc_Rev","v":0},{"$f":"(SUM(DS27:DS31))*Misc_Rev","v":0},{"$f":"(SUM(DT27:DT31))*Misc_Rev","v":0},{"$f":"(SUM(DU27:DU31))*Misc_Rev","v":0},{"$f":"(SUM(DV27:DV31))*Misc_Rev","v":0},{"$f":"(SUM(DW27:DW31))*Misc_Rev","v":0},{"$f":"(SUM(DX27:DX31))*Misc_Rev","v":0},{"$f":"(SUM(DY27:DY31))*Misc_Rev","v":0},{"$f":"(SUM(DZ27:DZ31))*Misc_Rev","v":0},{"$f":"(SUM(EA27:EA31))*Misc_Rev","v":0},{"$f":"(SUM(EB27:EB31))*Misc_Rev","v":0},{"$f":"(SUM(EC27:EC31))*Misc_Rev","v":0},{"$f":"(SUM(ED27:ED31))*Misc_Rev","v":0},{"$f":"(SUM(EE27:EE31))*Misc_Rev","v":0},{"$f":"(SUM(EF27:EF31))*Misc_Rev","v":0},{"$f":"(SUM(EG27:EG31))*Misc_Rev","v":0},{"$f":"(SUM(EH27:EH31))*Misc_Rev","v":0},null,"Misc Charges",0,{"$f":"(SUM(EL27:EL31))*Misc_Rev","v":0},{"$f":"(SUM(EM27:EM31))*Misc_Rev","v":0},{"$f":"(SUM(EN27:EN31))*Misc_Rev","v":0},{"$f":"(SUM(EO27:EO31))*Misc_Rev","v":0},{"$f":"(SUM(EP27:EP31))*Misc_Rev","v":0},{"$f":"(SUM(EQ27:EQ31))*Misc_Rev","v":0},{"$f":"(SUM(ER27:ER31))*Misc_Rev","v":0},{"$f":"(SUM(ES27:ES31))*Misc_Rev","v":0},{"$f":"(SUM(ET27:ET31))*Misc_Rev","v":0},{"$f":"(SUM(EU27:EU31))*Misc_Rev","v":0},{"$f":"(SUM(EV27:EV31))*Misc_Rev","v":0},{"$f":"(SUM(EW27:EW31))*Misc_Rev","v":0},{"$f":"(SUM(EX27:EX31))*Misc_Rev","v":0},{"$f":"(SUM(EY27:EY31))*Misc_Rev","v":0},{"$f":"(SUM(EZ27:EZ31))*Misc_Rev","v":0},{"$f":"(SUM(FA27:FA31))*Misc_Rev","v":0},{"$f":"(SUM(FB27:FB31))*Misc_Rev","v":0},{"$f":"(SUM(FC27:FC31))*Misc_Rev","v":0},{"$f":"(SUM(FD27:FD31))*Misc_Rev","v":0},{"$f":"(SUM(FE27:FE31))*Misc_Rev","v":0},null,"Misc Charges",0,{"$f":"(SUM(FI27:FI31))*Misc_Rev","v":0},{"$f":"(SUM(FJ27:FJ31))*Misc_Rev","v":0},{"$f":"(SUM(FK27:FK31))*Misc_Rev","v":0},{"$f":"(SUM(FL27:FL31))*Misc_Rev","v":0},{"$f":"(SUM(FM27:FM31))*Misc_Rev","v":0},{"$f":"(SUM(FN27:FN31))*Misc_Rev","v":0},{"$f":"(SUM(FO27:FO31))*Misc_Rev","v":0},{"$f":"(SUM(FP27:FP31))*Misc_Rev","v":0},{"$f":"(SUM(FQ27:FQ31))*Misc_Rev","v":0},{"$f":"(SUM(FR27:FR31))*Misc_Rev","v":0},{"$f":"(SUM(FS27:FS31))*Misc_Rev","v":0},{"$f":"(SUM(FT27:FT31))*Misc_Rev","v":0},{"$f":"(SUM(FU27:FU31))*Misc_Rev","v":0},{"$f":"(SUM(FV27:FV31))*Misc_Rev","v":0},{"$f":"(SUM(FW27:FW31))*Misc_Rev","v":0},{"$f":"(SUM(FX27:FX31))*Misc_Rev","v":0},{"$f":"(SUM(FY27:FY31))*Misc_Rev","v":0},{"$f":"(SUM(FZ27:FZ31))*Misc_Rev","v":0},{"$f":"(SUM(GA27:GA31))*Misc_Rev","v":0},{"$f":"(SUM(GB27:GB31))*Misc_Rev","v":0},null,"Misc Charges",536620.01845211,{"$f":"(SUM(GF27:GF31))*Misc_Rev","v":436493.26093823998},{"$f":"(SUM(GG27:GG31))*Misc_Rev","v":437393.4521730048},455332.67763246491,473290.2669931142,491266.58753297653,492240.98347563605,510255.89773714886,528290.68967589166,546345.75684540952,547400.47435031773,565497.31660532416,583615.67509743059,601755.98015137913,619918.67069840687,638104.19444837503,656313.00806534255,674545.57734664937,692802.37740558235,711083.89285769407,746411.64841084788]
[null,"Total Variable Cost",7010638.6751059564,{"$f":"SUM(D27:D32)","v":4752610.8912028112},{"$f":"SUM(E27:E31)","v":4699251.3469302328},4730739.5223146807,4957416.9336986039,5289657.1553392,5969158.856460684,6339764.0557047995,6517853.5936087435,6865937.670223237,7222123.2478722949,7689501.9714481067,8299656.2585097374,8780619.5903829131,9468299.3642203007,9803169.8778928071,10305121.625765681,10741267.750693996,11428064.210786056,12019629.509891024,12696248.47398212,null,"Total Variable Cost",1271491.9830067717,{"$f":"SUM(AA27:AA32)","v":792344.10540104564},{"$f":"SUM(AB27:AB31)","v":766509.55000578926},773993.61549951753,830600.66568312317,889129.0839286847,1059700.0434562541,1127866.8800453551,1147565.3012588227,1234685.166312085,1299193.1049601512,1416320.9714010379,1544735.8287859533,1665262.2091761376,1813169.9633679839,1872259.7693961523,1998036.2493318701,2082595.8801150448,2230235.9955663905,2353893.2180498834,2523588.7195642912,null,"Total Variable Cost",1979503.7128964171,{"$f":"SUM(AX27:AX32)","v":1614297.5654400005},{"$f":"SUM(AY27:AY31)","v":1667904.0000000005},1667904.0000000005,1667904.0000000005,1772148.0000000002,1772148.0000000002,1876392.0000000005,1980636.0000000005,1980636.0000000005,2084880.0000000005,2084880.0000000005,2189124.0000000005,2189124.0000000005,2293368.0000000009,2397612.0000000005,2397612.0000000005,2501856.0000000005,2606100.0000000005,2710344.0000000009,2710344.0000000009,null,"Total Variable Cost",1434465.2754999772,{"$f":"SUM(BU27:BU32)","v":954039.34613890352},{"$f":"SUM(BV27:BV31)","v":943388.32649849297},948676.8178233814,996344.83445238566,1066917.7836730806,1212911.1612085791,1291754.7417914185,1328735.0193375449,1402617.3015216275,1478224.8885885468,1577956.7663230989,1708674.4281713925,1811284.438125259,1958771.794175141,2029562.358793518,2136616.8275183407,2229332.9077419741,2376469.1402405575,2502871.7989968611,2647712.2174071744,null,"Total Variable Cost",0,{"$f":"SUM(CR27:CR32)","v":0},{"$f":"SUM(CS27:CS31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO27:DO32)","v":0},{"$f":"SUM(DP27:DP31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(EL27:EL32)","v":0},{"$f":"SUM(EM27:EM31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(FI27:FI32)","v":0},{"$f":"SUM(FJ27:FJ31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",16608823.61026153,{"$f":"SUM(GF27:GF32)","v":13915163.620938238},{"$f":"SUM(GG27:GG31)","v":13506467.767199999},14060421.122544,14614941.54499488,15170040.375894777,15200129.183412673,15756419.767080929,16313324.162422543,16870854.645670995,16903423.738584414,17462244.213356104,18021729.097623225,18581891.679575689,19142745.513167206,19704304.423430551,20266582.511899162,20829594.162137143,21393354.045379888,21957877.126287486,23048778.668813236]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D35:W35))","v":9290947.002184784},{"$f":"D33+D24","v":7757414.6718418412},{"$f":"E33+E24","v":7601843.7898432035},7529175.175396597,7653592.3806901444,7885330.7411928531,8465963.1828277111,8739213.1285252925,8821351.7537751701,9074294.7053334862,9335495.5794213638,9707936.4088217206,10223200.547281342,10609322.431037417,11202210.431252314,11442339.839286832,11849602.162865909,12191111.578471502,12783325.098511338,13280362.302219987,13862509.112463791,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA35:AT35))","v":1722966.0357055359},{"$f":"AA33+AA24","v":1397772.7291603358},{"$f":"AB33+AB24","v":1350870.175776206},1336197.1348552015,1371034.2923779404,1408151.0185822055,1557642.0772965755,1605035.8827621404,1604245.0808196028,1671035.294955485,1715236.6444083033,1812057.921653942,1920166.1898436095,2020385.9810385457,2147987.1460351441,2186770.3628680645,2292240.2536085346,2356493.2951964615,2483826.821452559,2587177.4547408042,2736566.3670599638,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX35:BQ35))","v":3989533.8226925815},{"$f":"AX33+AX24","v":4309756.4867538996},{"$f":"AY33+AY24","v":4269565.0384508166},4170918.2817361257,4073995.4586551511,4082911.3983880756,3989060.5223681452,4000819.8761732057,4013842.7855618652,3923332.1344595207,3937168.1575985691,3846760.1807376184,3860596.2038766667,3770188.227015716,3784024.2501547649,3797860.2732938137,3707452.2964328621,3721288.3195719104,3735124.3427109588,3748960.3658500081,3658552.3889890574,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU35:CN35))","v":1575184.5195675015},{"$f":"BU33+BU24","v":1137969.9314364069},{"$f":"BV33+BV24","v":1121129.8253556674},1120209.4596431786,1161783.9899768452,1226370.5269798185,1366477.0223255514,1439526.1374199518,1470797.7909122815,1539021.5292576952,1608981.3519365229,1703069.6742269169,1828148.0737538643,1925123.2003716528,2066980.1396504305,2132144.8433939763,2233578.0982581666,2320677.7045756499,2462202.2979216552,2582998.2489740248,2722236.9897580203,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR35:DK35))","v":1784461.7568140668},{"$f":"CR33+CR24","v":2243313.0391176343},{"$f":"CS33+CS24","v":2190129.7792508034},2120717.6192357335,2053209.6068448231,1987450.6572336236,1923299.3164689937,1860621.8962513253,1799294.4275916456,1738661.1956498746,1678001.9224284193,1617192.4690944201,1556229.8320456271,1495110.9476077436,1433832.6908329884,1372391.8742746231,1310785.2467369772,1249009.4920004637,1187061.2275211061,1124937.0031040465,1062633.2995505317,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO35:EH35))","v":16913726.495884556},{"$f":"DO33+DO24","v":21150420.06659966},{"$f":"DP33+DP24","v":20652131.458128445},20011267.372237582,19388234.596149396,18781591.573153134,18190023.67785763,17612288.617655855,17047234.620205112,16488759.98028776,15930162.025429536,15370287.539614689,14809110.992224092,14246606.342026222,13682747.026964951,13117505.953742992,12550855.48719715,11982767.439460928,11413213.058910532,10842163.018889669,10269587.406208936,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL35:FE35))","v":21738271.332293876},{"$f":"EL33+EL24","v":25666100.207317986},{"$f":"EM33+EM24","v":25103940.773027375},24510302.620716915,23936656.178076483,23381531.75945111,22843592.227285128,22321576.239195008,21814317.16883399,21315502.701589182,20818196.343319155,20321231.854308914,19824616.071943659,19328355.970356286,18832458.663162366,18336931.406249747,17841781.600624081,17347016.795311082,16852644.690317024,16358673.139648268,15865110.15439133,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI35:GB35))","v":31743505.758656811},{"$f":"FI33+FI24","v":37861237.72074303},{"$f":"FJ33+FJ24","v":37020631.97326725},36095843.168291122,35200984.200356618,34333812.488013908,33492286.707122821,32674480.537720051,31878611.41506343,31095076.490380727,30313324.130440198,29531571.770499658,28749819.410559118,27968067.05061857,27186314.69067803,26404562.330737483,25622809.97079695,24841057.610856406,24059305.250915866,23277552.890975323,22495800.531034779,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF35:GY35))","v":51380586.713666469},{"$f":"GF33+GF24","v":54455298.400621116},{"$f":"GG33+GG24","v":53173926.638535373},52856306.294834219,52570239.056383476,52313515.282392085,51558527.207020774,51354582.713704601,51174334.094674185,51008215.357544079,50320112.5891883,50159480.197110787,50000755.588837087,49843976.920043297,49689183.10951902,49536413.854429618,49385709.645883828,49237111.784812488,49090662.398165107,48946404.45543015,49329981.785485871]
[]
[null,"$/MWh",{"$f":"C35/AVERAGE(D5:W5)","v":48.39034896971242},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z35/AVERAGE(AA5:AT5)","v":43.074150892638407},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW35/AVERAGE(AX5:BQ5)","v":45.542623546718957},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT35/AVERAGE(BU5:CN5)","v":45.620496975425787},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ35/AVERAGE(CR5:DK5)","v":45.267928889245731},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN35/AVERAGE(DO5:EH5)","v":83.511708299188228},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK35/AVERAGE(EL5:FE5)","v":91.583179189593238},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"FH35/AVERAGE(FI5:GB5)","v":196.08700606021577},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"GE35/AVERAGE(GF5:GY5)","v":117.30727560197823}]
[null,"Fixed Cost $/kW-yr",{"$f":"C24/D13/1000","v":95.012846961617754},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z24/AA13/1000","v":90.294810539752859},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW24/AX13/1000","v":167.50250914968029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT24/BU13/1000","v":32.604088060130763},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ24/CR13/1000","v":223.05771960175835},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN24/DO13/1000","v":248.7312719983023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK24/EL13/1000","v":271.72839165367344},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"FH24/FI13/1000","v":288.57732507869827},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"GE24/GF13/1000","v":347.7176310340493}]
[null,"Variable Cost $/MWh",{"$f":"C33/AVERAGE(D5:W5)","v":36.513743099510187},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z33/AVERAGE(AA5:AT5)","v":31.787299575169296},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW33/AVERAGE(AX5:BQ5)","v":22.597074348132612},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT33/AVERAGE(BU5:CN5)","v":41.54498596790944},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ33/AVERAGE(CR5:DK5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN33/AVERAGE(DO5:EH5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK33/AVERAGE(EL5:FE5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"FH33/AVERAGE(FI5:GB5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"GE33/AVERAGE(GF5:GY5)","v":37.919688607903034}]
[]
[null,{"$f":"D42&\" \"&'Resource Options'!$B$45","v":"2021 Supplemental Compression- two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA42&\" \"&'Resource Options'!$B$46","v":"2021 Rathdrum CT 2055 Uprates two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX42&\" \"&'Resource Options'!$B$47","v":"2021 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU42&\" \"&'Resource Options'!$B$48","v":"2021 Rathdrum CT: Inlet Evaporation 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR42&\" \"&'Resource Options'!$B$49","v":"2021 Post Falls Redevelopment"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO42&\" \"&'Resource Options'!$B$50","v":"2021 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL42&\" \"&'Resource Options'!$B$51","v":"2021 Monroe St/Upper Falls 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI42&\" \"&'Resource Options'!$B$52","v":"2021 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF42&\" \"&'Resource Options'!$B$53","v":"2021 Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2021,{"$f":"D42+1","v":2022},{"$f":"E42+1","v":2023},{"$f":"F42+1","v":2024},{"$f":"G42+1","v":2025},{"$f":"H42+1","v":2026},{"$f":"I42+1","v":2027},{"$f":"J42+1","v":2028},{"$f":"K42+1","v":2029},{"$f":"L42+1","v":2030},{"$f":"M42+1","v":2031},{"$f":"N42+1","v":2032},{"$f":"O42+1","v":2033},{"$f":"P42+1","v":2034},{"$f":"Q42+1","v":2035},{"$f":"R42+1","v":2036},{"$f":"S42+1","v":2037},{"$f":"T42+1","v":2038},{"$f":"U42+1","v":2039},{"$f":"V42+1","v":2040},null,"Year",null,2021,{"$f":"AA42+1","v":2022},{"$f":"AB42+1","v":2023},{"$f":"AC42+1","v":2024},{"$f":"AD42+1","v":2025},{"$f":"AE42+1","v":2026},{"$f":"AF42+1","v":2027},{"$f":"AG42+1","v":2028},{"$f":"AH42+1","v":2029},{"$f":"AI42+1","v":2030},{"$f":"AJ42+1","v":2031},{"$f":"AK42+1","v":2032},{"$f":"AL42+1","v":2033},{"$f":"AM42+1","v":2034},{"$f":"AN42+1","v":2035},{"$f":"AO42+1","v":2036},{"$f":"AP42+1","v":2037},{"$f":"AQ42+1","v":2038},{"$f":"AR42+1","v":2039},{"$f":"AS42+1","v":2040},null,"Year",null,2021,{"$f":"AX42+1","v":2022},{"$f":"AY42+1","v":2023},{"$f":"AZ42+1","v":2024},{"$f":"BA42+1","v":2025},{"$f":"BB42+1","v":2026},{"$f":"BC42+1","v":2027},{"$f":"BD42+1","v":2028},{"$f":"BE42+1","v":2029},{"$f":"BF42+1","v":2030},{"$f":"BG42+1","v":2031},{"$f":"BH42+1","v":2032},{"$f":"BI42+1","v":2033},{"$f":"BJ42+1","v":2034},{"$f":"BK42+1","v":2035},{"$f":"BL42+1","v":2036},{"$f":"BM42+1","v":2037},{"$f":"BN42+1","v":2038},{"$f":"BO42+1","v":2039},{"$f":"BP42+1","v":2040},null,"Year",null,2021,{"$f":"BU42+1","v":2022},{"$f":"BV42+1","v":2023},{"$f":"BW42+1","v":2024},{"$f":"BX42+1","v":2025},{"$f":"BY42+1","v":2026},{"$f":"BZ42+1","v":2027},{"$f":"CA42+1","v":2028},{"$f":"CB42+1","v":2029},{"$f":"CC42+1","v":2030},{"$f":"CD42+1","v":2031},{"$f":"CE42+1","v":2032},{"$f":"CF42+1","v":2033},{"$f":"CG42+1","v":2034},{"$f":"CH42+1","v":2035},{"$f":"CI42+1","v":2036},{"$f":"CJ42+1","v":2037},{"$f":"CK42+1","v":2038},{"$f":"CL42+1","v":2039},{"$f":"CM42+1","v":2040},null,"Year",null,2021,{"$f":"CR42+1","v":2022},{"$f":"CS42+1","v":2023},{"$f":"CT42+1","v":2024},{"$f":"CU42+1","v":2025},{"$f":"CV42+1","v":2026},{"$f":"CW42+1","v":2027},{"$f":"CX42+1","v":2028},{"$f":"CY42+1","v":2029},{"$f":"CZ42+1","v":2030},{"$f":"DA42+1","v":2031},{"$f":"DB42+1","v":2032},{"$f":"DC42+1","v":2033},{"$f":"DD42+1","v":2034},{"$f":"DE42+1","v":2035},{"$f":"DF42+1","v":2036},{"$f":"DG42+1","v":2037},{"$f":"DH42+1","v":2038},{"$f":"DI42+1","v":2039},{"$f":"DJ42+1","v":2040},null,"Year",null,2021,{"$f":"DO42+1","v":2022},{"$f":"DP42+1","v":2023},{"$f":"DQ42+1","v":2024},{"$f":"DR42+1","v":2025},{"$f":"DS42+1","v":2026},{"$f":"DT42+1","v":2027},{"$f":"DU42+1","v":2028},{"$f":"DV42+1","v":2029},{"$f":"DW42+1","v":2030},{"$f":"DX42+1","v":2031},{"$f":"DY42+1","v":2032},{"$f":"DZ42+1","v":2033},{"$f":"EA42+1","v":2034},{"$f":"EB42+1","v":2035},{"$f":"EC42+1","v":2036},{"$f":"ED42+1","v":2037},{"$f":"EE42+1","v":2038},{"$f":"EF42+1","v":2039},{"$f":"EG42+1","v":2040},null,"Year",null,2021,{"$f":"EL42+1","v":2022},{"$f":"EM42+1","v":2023},{"$f":"EN42+1","v":2024},{"$f":"EO42+1","v":2025},{"$f":"EP42+1","v":2026},{"$f":"EQ42+1","v":2027},{"$f":"ER42+1","v":2028},{"$f":"ES42+1","v":2029},{"$f":"ET42+1","v":2030},{"$f":"EU42+1","v":2031},{"$f":"EV42+1","v":2032},{"$f":"EW42+1","v":2033},{"$f":"EX42+1","v":2034},{"$f":"EY42+1","v":2035},{"$f":"EZ42+1","v":2036},{"$f":"FA42+1","v":2037},{"$f":"FB42+1","v":2038},{"$f":"FC42+1","v":2039},{"$f":"FD42+1","v":2040},null,"Year",null,2021,{"$f":"FI42+1","v":2022},{"$f":"FJ42+1","v":2023},{"$f":"FK42+1","v":2024},{"$f":"FL42+1","v":2025},{"$f":"FM42+1","v":2026},{"$f":"FN42+1","v":2027},{"$f":"FO42+1","v":2028},{"$f":"FP42+1","v":2029},{"$f":"FQ42+1","v":2030},{"$f":"FR42+1","v":2031},{"$f":"FS42+1","v":2032},{"$f":"FT42+1","v":2033},{"$f":"FU42+1","v":2034},{"$f":"FV42+1","v":2035},{"$f":"FW42+1","v":2036},{"$f":"FX42+1","v":2037},{"$f":"FY42+1","v":2038},{"$f":"FZ42+1","v":2039},{"$f":"GA42+1","v":2040},null,"Year",null,2021,{"$f":"GF42+1","v":2022},{"$f":"GG42+1","v":2023},{"$f":"GH42+1","v":2024},{"$f":"GI42+1","v":2025},{"$f":"GJ42+1","v":2026},{"$f":"GK42+1","v":2027},{"$f":"GL42+1","v":2028},{"$f":"GM42+1","v":2029},{"$f":"GN42+1","v":2030},{"$f":"GO42+1","v":2031},{"$f":"GP42+1","v":2032},{"$f":"GQ42+1","v":2033},{"$f":"GR42+1","v":2034},{"$f":"GS42+1","v":2035},{"$f":"GT42+1","v":2036},{"$f":"GU42+1","v":2037},{"$f":"GV42+1","v":2038},{"$f":"GW42+1","v":2039},{"$f":"GX42+1","v":2040}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D42-$D$4)","v":192000},{"$f":"D43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U43*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V43*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA42--$AA$4)","v":39999.999999999993},{"$f":"AA43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS43*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX42-$AX$4)","v":87600.000000000015},{"$f":"AX43*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AY43*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AZ43*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BA43*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BB43*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BC43*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BD43*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BE43*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BF43*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BG43*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BH43*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BI43*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BJ43*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BK43*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BL43*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BM43*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BN43*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BO43*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BP43*(1-'Resource Options'!$AA$47)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU42-$BU$4)","v":34528},{"$f":"BU43*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BV43*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BW43*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BX43*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BY43*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BZ43*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CA43*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CB43*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CC43*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CD43*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CE43*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CF43*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CG43*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CH43*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CI43*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CJ43*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CK43*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CL43*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CM43*(1-'Resource Options'!$AA$48)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR42-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS42-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT42-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU42-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV42-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW42-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX42-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY42-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ42-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA42-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB42-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC42-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD42-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE42-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF42-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG42-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH42-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI42-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ42-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK42-$CR$4)","v":39420},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO42-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP42-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ42-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR42-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS42-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT42-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU42-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV42-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW42-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX42-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY42-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ42-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA42-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB42-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC42-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED42-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE42-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF42-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG42-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH42-$DO$4)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EL42-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EM42-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EN42-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EO42-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EP42-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EQ42-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ER42-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ES42-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ET42-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EU42-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EV42-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EW42-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EX42-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EY42-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EZ42-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FA42-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FB42-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FC42-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FD42-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FE42-$EL$4)","v":237360.96},null,"MWh",null,{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FI42-$FI42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FJ42-$FI42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FK42-$FI42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FL42-$FI42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FM42-$FI42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FN42-$FI42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FO42-$FI42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FP42-$FI42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FQ42-$FI42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FR42-$FI42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FS42-$FI42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FT42-$FI42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FU42-$FI42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FV42-$FI42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FW42-$FI42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FX42-$FI42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FY42-$FI42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FZ42-$FI42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GA42-$FI42)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GB42-$FI42)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GF42-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GG42-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GH42-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GI42-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GJ42-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GK42-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GL42-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GM42-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GN42-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GO42-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GP42-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GQ42-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GR42-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GS42-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GT42-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GU42-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GV42-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GW42-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GX42-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GY42-$GF$4)","v":438000}]
[null,"Fuel (Dth)",null,{"$f":"D43*$D50/1000","v":2236800},{"$f":"E43*$D50/1000","v":2236800},{"$f":"F43*$D50/1000","v":2236800},{"$f":"G43*$D50/1000","v":2236800},{"$f":"H43*$D50/1000","v":2236800},{"$f":"I43*$D50/1000","v":2236800},{"$f":"J43*$D50/1000","v":2236800},{"$f":"K43*$D50/1000","v":2236800},{"$f":"L43*$D50/1000","v":2236800},{"$f":"M43*$D50/1000","v":2236800},{"$f":"N43*$D50/1000","v":2236800},{"$f":"O43*$D50/1000","v":2236800},{"$f":"P43*$D50/1000","v":2236800},{"$f":"Q43*$D50/1000","v":2236800},{"$f":"R43*$D50/1000","v":2236800},{"$f":"S43*$D50/1000","v":2236800},{"$f":"T43*$D50/1000","v":2236800},{"$f":"U43*$D50/1000","v":2236800},{"$f":"V43*$D50/1000","v":2236800},{"$f":"W43*$D50/1000","v":2236800},null,"Fuel (Dth)",null,{"$f":"AA43*$AA50/1000","v":469999.99999999994},{"$f":"AB43*$AA50/1000","v":469999.99999999994},{"$f":"AC43*$AA50/1000","v":469999.99999999994},{"$f":"AD43*$AA50/1000","v":469999.99999999994},{"$f":"AE43*$AA50/1000","v":469999.99999999994},{"$f":"AF43*$AA50/1000","v":469999.99999999994},{"$f":"AG43*$AA50/1000","v":469999.99999999994},{"$f":"AH43*$AA50/1000","v":469999.99999999994},{"$f":"AI43*$AA50/1000","v":469999.99999999994},{"$f":"AJ43*$AA50/1000","v":469999.99999999994},{"$f":"AK43*$AA50/1000","v":469999.99999999994},{"$f":"AL43*$AA50/1000","v":469999.99999999994},{"$f":"AM43*$AA50/1000","v":469999.99999999994},{"$f":"AN43*$AA50/1000","v":469999.99999999994},{"$f":"AO43*$AA50/1000","v":469999.99999999994},{"$f":"AP43*$AA50/1000","v":469999.99999999994},{"$f":"AQ43*$AA50/1000","v":469999.99999999994},{"$f":"AR43*$AA50/1000","v":469999.99999999994},{"$f":"AS43*$AA50/1000","v":469999.99999999994},{"$f":"AT43*$AA50/1000","v":469999.99999999994},null,"Fuel (mmbtu)",null,{"$f":"AX43*$AX50/1000","v":1143180.0000000002},1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,null,"Fuel (Dth)",null,{"$f":"BU43*$AA50/1000","v":405704},405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"GF43*$GF50/1000","v":5256000},{"$f":"GG43*$GF50/1000","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D50)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA50)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA50)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX50)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX50)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU50)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU50)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU50)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU50)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU50)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU50)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU50)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU50)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU50)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU50)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU50)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU50)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU50)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU50)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU50)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU50)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU50)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU50)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU50)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU50)/1000)","v":0},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V44/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W44/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS44/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT44/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU44/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BV44/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BW44/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BX44/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BY44/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BZ44/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CA44/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CB44/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CC44/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CD44/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CE44/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CF44/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CG44/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CH44/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CI44/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CJ44/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CK44/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CL44/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CM44/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CN44/2204.62","v":21530.861554372183},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$44*D45/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*E45/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*F45/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*G45/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*H45/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*I45/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*J45/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*K45/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*L45/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*M45/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*N45/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*O45/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*P45/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*Q45/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*R45/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*S45/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*T45/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*U45/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*V45/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*W45/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*AA45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AB45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AC45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AD45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AE45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AF45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AG45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AH45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AI45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AJ45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AK45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AL45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AM45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AN45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AO45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AP45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AQ45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AR45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AS45/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AT45/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM45/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN45/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D42,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA42,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$25)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX42,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$26)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU42,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$27)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$53","v":12000}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$51","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$52","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$53","v":100}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D42,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$212)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":18.061891421082819},{"$f":"'Resource Options'!$N$45*(1.02^(D42-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA42,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$213)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":3.7685564633061448},{"$f":"'Resource Options'!$N$46*(1.02^(AA42-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX42,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$214)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":16.77817787408145},{"$f":"'Resource Options'!$N$47*(1.02^(AX42-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU42,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$215)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":1.08718411146696},{"$f":"'Resource Options'!$N$48*(1.02^(BU42-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR42,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$216)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":18.040535999999999},{"$f":"'Resource Options'!$N$49*(1.02^(CR42-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO42,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$217)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":167.93784461032473},{"$f":"'Resource Options'!$N$50*(1.02^(DO42-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL42,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$218)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":174.60022148269053},{"$f":"'Resource Options'!$N$51*(1.02^(EL42-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI42,'Capital Costs'!$A$174:$AH$219,ROW('Capital Costs'!$A$219)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":265.34638922698366},{"$f":"'Resource Options'!$N$52*(1.02^(FI42-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF42,'Capital Costs'!$A$174:$AH$220,ROW('Capital Costs'!$A$220)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":265.30200000000002},{"$f":"'Resource Options'!$N$53*(1.02^(GF42-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D52*AFUDC!$Y$44","v":0.81235343474376309},{"$f":"E52*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA52*AFUDC!$Y$45","v":0.16949497234930352},{"$f":"AB52*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX52*AFUDC!$Y$46","v":0.75461700588247482},{"$f":"AY52*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU52*AFUDC!$Y$47","v":4.8897301315749146E-2},{"$f":"BV52*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR52*AFUDC!$Y$48","v":2.7587360340446399},{"$f":"CS52*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO52*AFUDC!$Y$49","v":25.680843596126653},{"$f":"DP52*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL52*AFUDC!$Y$50","v":26.699645872853971},{"$f":"EM52*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI52*AFUDC!$Y$51","v":40.576435504139916},{"$f":"FJ52*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF52*AFUDC!$Y$51","v":40.569647559480003},{"$f":"GG52*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D52:D53)","v":18.874244855826582},{"$f":"SUM(E52:E53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA52:AA53)","v":3.9380514356554484},{"$f":"SUM(AB52:AB53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX52:AX53)","v":17.532794879963927},{"$f":"SUM(AY52:AY53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU52:BU53)","v":1.1360814127827092},{"$f":"SUM(BV52:BV53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR52:CR53)","v":20.799272034044641},{"$f":"SUM(CS52:CS53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO52:DO53)","v":193.6186882064514},{"$f":"SUM(DP52:DP53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL52:EL53)","v":201.29986735554451},{"$f":"SUM(EM52:EM53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(FI52:FI53)","v":305.92282473112357},{"$f":"SUM(FJ52:FJ53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(GF52:GF53)","v":305.87164755948004},{"$f":"SUM(GG52:GG53)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D57:W57))","v":118529.33679506893},{"$f":"HLOOKUP(D42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":101875.96799999999},{"$f":"HLOOKUP(E42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":103913.48736},{"$f":"HLOOKUP(F42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":105991.7571072},{"$f":"HLOOKUP(G42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":108111.592249344},{"$f":"HLOOKUP(H42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":110273.82409433088},{"$f":"HLOOKUP(I42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":112479.30057621752},{"$f":"HLOOKUP(J42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":114728.88658774187},{"$f":"HLOOKUP(K42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":117023.46431949669},{"$f":"HLOOKUP(L42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":119363.93360588665},{"$f":"HLOOKUP(M42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":121751.21227800437},{"$f":"HLOOKUP(N42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":124186.23652356447},{"$f":"HLOOKUP(O42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":126669.96125403573},{"$f":"HLOOKUP(P42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":129203.36047911647},{"$f":"HLOOKUP(Q42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":131787.42768869881},{"$f":"HLOOKUP(R42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":134423.17624247281},{"$f":"HLOOKUP(S42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":137111.63976732225},{"$f":"HLOOKUP(T42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":139853.87256266869},{"$f":"HLOOKUP(U42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":142650.95001392209},{"$f":"HLOOKUP(V42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":145503.96901420056},{"$f":"HLOOKUP(W42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D51*1000","v":148414.04839448456},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA57:AT57))","v":0},{"$f":"HLOOKUP(AA42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AB42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AC42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AD42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AE42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AF42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AG42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AH42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AI42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AJ42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AK42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AL42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AM42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AN42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AO42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AP42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AQ42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AR42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AS42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},{"$f":"HLOOKUP(AT42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA51*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX57:BQ57))","v":0},{"$f":"HLOOKUP(AX42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":0},{"$f":"HLOOKUP(AY42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":0},{"$f":"HLOOKUP(AZ42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":0},{"$f":"HLOOKUP(BA42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":0},{"$f":"HLOOKUP(BB42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":0},{"$f":"HLOOKUP(BC42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":0},{"$f":"HLOOKUP(BD42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":0},{"$f":"HLOOKUP(BE42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":0},{"$f":"HLOOKUP(BF42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":0},{"$f":"HLOOKUP(BG42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":0},{"$f":"HLOOKUP(BH42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":0},{"$f":"HLOOKUP(BI42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":0},{"$f":"HLOOKUP(BJ42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":0},{"$f":"HLOOKUP(BK42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":0},{"$f":"HLOOKUP(BL42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":0},{"$f":"HLOOKUP(BM42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":0},{"$f":"HLOOKUP(BN42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":0},{"$f":"HLOOKUP(BO42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":0},{"$f":"HLOOKUP(BP42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":0},{"$f":"HLOOKUP(BQ42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX51*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU57:CN57))","v":10657.762866823279},{"$f":"HLOOKUP(BU42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":9160.3474559999977},{"$f":"HLOOKUP(BV42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":9343.5544051199995},{"$f":"HLOOKUP(BW42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":9530.4254932223994},{"$f":"HLOOKUP(BX42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":9721.0340030868483},{"$f":"HLOOKUP(BY42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":9915.4546831485859},{"$f":"HLOOKUP(BZ42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":10113.763776811558},{"$f":"HLOOKUP(CA42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":10316.039052347789},{"$f":"HLOOKUP(CB42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":10522.359833394745},{"$f":"HLOOKUP(CC42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":10732.80703006264},{"$f":"HLOOKUP(CD42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":10947.463170663892},{"$f":"HLOOKUP(CE42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":11166.412434077172},{"$f":"HLOOKUP(CF42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":11389.740682758713},{"$f":"HLOOKUP(CG42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":11617.535496413888},{"$f":"HLOOKUP(CH42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":11849.886206342167},{"$f":"HLOOKUP(CI42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":12086.883930469012},{"$f":"HLOOKUP(CJ42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":12328.621609078393},{"$f":"HLOOKUP(CK42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":12575.19404125996},{"$f":"HLOOKUP(CL42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":12826.697922085161},{"$f":"HLOOKUP(CM42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":13083.231880526866},{"$f":"HLOOKUP(CN42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU51*1000","v":13344.896518137402},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR57:DK57))","v":-380281.62221751275},{"$f":"HLOOKUP(CR42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":-326852.06400000001},{"$f":"HLOOKUP(CS42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":-333389.10528000002},{"$f":"HLOOKUP(CT42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":-340056.88738560007},{"$f":"HLOOKUP(CU42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":-346858.02513331204},{"$f":"HLOOKUP(CV42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":-353795.1856359783},{"$f":"HLOOKUP(CW42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":-360871.08934869786},{"$f":"HLOOKUP(CX42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":-368088.51113567181},{"$f":"HLOOKUP(CY42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":-375450.28135838528},{"$f":"HLOOKUP(CZ42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":-382959.28698555299},{"$f":"HLOOKUP(DA42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":-390618.47272526397},{"$f":"HLOOKUP(DB42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":-398430.84217976936},{"$f":"HLOOKUP(DC42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":-406399.45902336464},{"$f":"HLOOKUP(DD42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":-414527.44820383203},{"$f":"HLOOKUP(DE42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":-422817.9971679087},{"$f":"HLOOKUP(DF42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":-431274.35711126699},{"$f":"HLOOKUP(DG42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":-439899.84425349231},{"$f":"HLOOKUP(DH42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":-448697.84113856207},{"$f":"HLOOKUP(DI42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":-457671.79796133336},{"$f":"HLOOKUP(DJ42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":-466825.23392056004},{"$f":"HLOOKUP(DK42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR51*1000","v":-476161.73859897128},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO57:EH57))","v":-3232393.7888488579},{"$f":"HLOOKUP(DO42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":-2778242.5439999998},{"$f":"HLOOKUP(DP42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":-2833807.39488},{"$f":"HLOOKUP(DQ42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":-2890483.5427776007},{"$f":"HLOOKUP(DR42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":-2948293.2136331522},{"$f":"HLOOKUP(DS42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":-3007259.0779058156},{"$f":"HLOOKUP(DT42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":-3067404.2594639319},{"$f":"HLOOKUP(DU42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":-3128752.3446532106},{"$f":"HLOOKUP(DV42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":-3191327.3915462745},{"$f":"HLOOKUP(DW42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":-3255153.9393772003},{"$f":"HLOOKUP(DX42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":-3320257.0181647437},{"$f":"HLOOKUP(DY42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":-3386662.1585280397},{"$f":"HLOOKUP(DZ42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":-3454395.4016986},{"$f":"HLOOKUP(EA42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":-3523483.3097325722},{"$f":"HLOOKUP(EB42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":-3593952.9759272235},{"$f":"HLOOKUP(EC42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":-3665832.0354457693},{"$f":"HLOOKUP(ED42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":-3739148.6761546843},{"$f":"HLOOKUP(EE42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":-3813931.6496777772},{"$f":"HLOOKUP(EF42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":-3890210.2826713333},{"$f":"HLOOKUP(EG42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":-3968014.4883247605},{"$f":"HLOOKUP(EH42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO51*1000","v":-4047374.778091256},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL57:FE57))","v":865671.18973255495},{"$f":"HLOOKUP(EL42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":744044.40966537711},{"$f":"HLOOKUP(EM42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":758925.29785868467},{"$f":"HLOOKUP(EN42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":774103.80381585832},{"$f":"HLOOKUP(EO42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":789585.87989217555},{"$f":"HLOOKUP(EP42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":805377.59749001893},{"$f":"HLOOKUP(EQ42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":821485.14943981939},{"$f":"HLOOKUP(ER42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":837914.85242861591},{"$f":"HLOOKUP(ES42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":854673.14947718824},{"$f":"HLOOKUP(ET42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":871766.61246673192},{"$f":"HLOOKUP(EU42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":889201.9447160667},{"$f":"HLOOKUP(EV42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":906985.98361038812},{"$f":"HLOOKUP(EW42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":925125.70328259573},{"$f":"HLOOKUP(EX42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":943628.21734824777},{"$f":"HLOOKUP(EY42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":962500.7816952127},{"$f":"HLOOKUP(EZ42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":981750.79732911719},{"$f":"HLOOKUP(FA42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1001385.8132756995},{"$f":"HLOOKUP(FB42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1021413.5295412134},{"$f":"HLOOKUP(FC42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1041841.8001320378},{"$f":"HLOOKUP(FD42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1062678.6361346785},{"$f":"HLOOKUP(FE42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL51*1000","v":1083932.2088573722},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI57:GB57))","v":0},{"$f":"HLOOKUP(FI42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI51*1000","v":0},{"$f":"HLOOKUP(FJ42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI51*1000","v":0},{"$f":"HLOOKUP(FK42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI51*1000","v":0},{"$f":"HLOOKUP(FL42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI51*1000","v":0},{"$f":"HLOOKUP(FM42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI51*1000","v":0},{"$f":"HLOOKUP(FN42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI51*1000","v":0},{"$f":"HLOOKUP(FO42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI51*1000","v":0},{"$f":"HLOOKUP(FP42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI51*1000","v":0},{"$f":"HLOOKUP(FQ42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI51*1000","v":0},{"$f":"HLOOKUP(FR42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI51*1000","v":0},{"$f":"HLOOKUP(FS42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI51*1000","v":0},{"$f":"HLOOKUP(FT42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI51*1000","v":0},{"$f":"HLOOKUP(FU42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI51*1000","v":0},{"$f":"HLOOKUP(FV42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI51*1000","v":0},{"$f":"HLOOKUP(FW42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI51*1000","v":0},{"$f":"HLOOKUP(FX42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI51*1000","v":0},{"$f":"HLOOKUP(FY42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI51*1000","v":0},{"$f":"HLOOKUP(FZ42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI51*1000","v":0},{"$f":"HLOOKUP(GA42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI51*1000","v":0},{"$f":"HLOOKUP(GB42,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI51*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF57:GY57))","v":3086701.479038253},{"$f":"HLOOKUP(GF42,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF51*1000","v":2653020},{"$f":"HLOOKUP(GG42,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF51*1000","v":2706080.4000000004},{"$f":"HLOOKUP(GH42,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF51*1000","v":2760202.0080000004},{"$f":"HLOOKUP(GI42,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF51*1000","v":2815406.0481600002},{"$f":"HLOOKUP(GJ42,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF51*1000","v":2871714.1691232002},{"$f":"HLOOKUP(GK42,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF51*1000","v":2929148.4525056644},{"$f":"HLOOKUP(GL42,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF51*1000","v":2987731.4215557775},{"$f":"HLOOKUP(GM42,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF51*1000","v":3047486.0499868933},{"$f":"HLOOKUP(GN42,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF51*1000","v":3108435.7709866306},{"$f":"HLOOKUP(GO42,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF51*1000","v":3170604.4864063635},{"$f":"HLOOKUP(GP42,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF51*1000","v":3234016.5761344917},{"$f":"HLOOKUP(GQ42,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF51*1000","v":3298696.9076571809},{"$f":"HLOOKUP(GR42,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF51*1000","v":3364670.8458103249},{"$f":"HLOOKUP(GS42,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF51*1000","v":3431964.2627265318},{"$f":"HLOOKUP(GT42,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF51*1000","v":3500603.5479810624},{"$f":"HLOOKUP(GU42,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF51*1000","v":3570615.618940684},{"$f":"HLOOKUP(GV42,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF51*1000","v":3642027.9313194975},{"$f":"HLOOKUP(GW42,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF51*1000","v":3714868.4899458876},{"$f":"HLOOKUP(GX42,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF51*1000","v":3789165.8597448058},{"$f":"HLOOKUP(GY42,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF51*1000","v":3864949.1769397017}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Recovery & Taxes",2196060.237419955,{"$f":"VLOOKUP(D41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":2944926.1132195774},{"$f":"VLOOKUP(E41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":2842447.1503891735},{"$f":"VLOOKUP(F41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":2734670.5459911725},{"$f":"VLOOKUP(G41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":2628777.4268636177},{"$f":"VLOOKUP(H41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":2524626.6673090127},{"$f":"VLOOKUP(I41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":2422089.8067565602},{"$f":"VLOOKUP(J41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":2321045.6218507155},{"$f":"VLOOKUP(K41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":2221381.935755007},{"$f":"VLOOKUP(L41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":2122494.4409955344},{"$f":"VLOOKUP(M41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":2023719.1230725346},{"$f":"VLOOKUP(N41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":1924943.8051495347},{"$f":"VLOOKUP(O41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":1826168.4872265351},{"$f":"VLOOKUP(P41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":1727393.1693035353},{"$f":"VLOOKUP(Q41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":1628617.8513805354},{"$f":"VLOOKUP(R41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":1529842.5334575358},{"$f":"VLOOKUP(S41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":1431067.2155345359},{"$f":"VLOOKUP(T41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":1332291.8976115356},{"$f":"VLOOKUP(U41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":1233516.5796885358},{"$f":"VLOOKUP(V41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":1134741.2617655357},{"$f":"VLOOKUP(W41,Assumptions!$A$4:$E$53,3,FALSE)*$D54*1000000","v":1035965.9438425362},null,"Capital Recovery & Taxes",458201.01608397602,{"$f":"VLOOKUP(AA41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":614449.51025330357},{"$f":"VLOOKUP(AB41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":593067.59909439587},{"$f":"VLOOKUP(AC41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":570580.35179408372},{"$f":"VLOOKUP(AD41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":548486.0877325699},{"$f":"VLOOKUP(AE41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":526755.36147985829},{"$f":"VLOOKUP(AF41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":505361.37014454219},{"$f":"VLOOKUP(AG41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":484278.82085726538},{"$f":"VLOOKUP(AH41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":463484.30827623571},{"$f":"VLOOKUP(AI41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":442851.74556018651},{"$f":"VLOOKUP(AJ41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":422242.58818592934},{"$f":"VLOOKUP(AK41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":401633.43081167224},{"$f":"VLOOKUP(AL41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":381024.27343741519},{"$f":"VLOOKUP(AM41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":360415.11606315809},{"$f":"VLOOKUP(AN41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":339805.95868890098},{"$f":"VLOOKUP(AO41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":319196.80131464388},{"$f":"VLOOKUP(AP41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":298587.64394038671},{"$f":"VLOOKUP(AQ41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":277978.48656612955},{"$f":"VLOOKUP(AR41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":257369.32919187238},{"$f":"VLOOKUP(AS41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":236760.17181761528},{"$f":"VLOOKUP(AT41,Assumptions!$A$4:$E$53,3,FALSE)*$AA54*1000000","v":216151.0144433582},null,"Capital Recovery & Taxes",2039979.5584321257,{"$f":"VLOOKUP(AX41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":2735621.2592414762},{"$f":"VLOOKUP(AY41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":2640425.7879237323},{"$f":"VLOOKUP(AZ41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":2540309.194533993},{"$f":"VLOOKUP(BA41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":2441942.2213891121},{"$f":"VLOOKUP(BB41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":2345193.7730240575},{"$f":"VLOOKUP(BC41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":2249944.5189514295},{"$f":"VLOOKUP(BD41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":2156081.8515281859},{"$f":"VLOOKUP(BE41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":2063501.5666667363},{"$f":"VLOOKUP(BF41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":1971642.3068629666},{"$f":"VLOOKUP(BG41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":1879887.2511467871},{"$f":"VLOOKUP(BH41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":1788132.1954306078},{"$f":"VLOOKUP(BI41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":1696377.1397144285},{"$f":"VLOOKUP(BJ41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":1604622.0839982489},{"$f":"VLOOKUP(BK41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":1512867.0282820698},{"$f":"VLOOKUP(BL41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":1421111.9725658905},{"$f":"VLOOKUP(BM41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":1329356.916849711},{"$f":"VLOOKUP(BN41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":1237601.8611335314},{"$f":"VLOOKUP(BO41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":1145846.8054173517},{"$f":"VLOOKUP(BP41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":1054091.7497011721},{"$f":"VLOOKUP(BQ41,Assumptions!$A$4:$E$53,3,FALSE)*$AX54*1000000","v":962336.69398499315},null,"Capital Recovery & Taxes",132185.59132519693,{"$f":"VLOOKUP(BU41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":177261.43985116109},{"$f":"VLOOKUP(BV41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":171093.01055705181},{"$f":"VLOOKUP(BW41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":164605.70481715593},{"$f":"VLOOKUP(BX41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":158231.77010870256},{"$f":"VLOOKUP(BY41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":151962.71177227536},{"$f":"VLOOKUP(BZ41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":145790.79748968765},{"$f":"VLOOKUP(CA41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":139708.73056631236},{"$f":"VLOOKUP(CB41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":133709.75883697229},{"$f":"VLOOKUP(CC41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":127757.50773442276},{"$f":"VLOOKUP(CD41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":121812.00879705037},{"$f":"VLOOKUP(CE41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":115866.509859678},{"$f":"VLOOKUP(CF41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":109921.01092230565},{"$f":"VLOOKUP(CG41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":103975.51198493328},{"$f":"VLOOKUP(CH41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":98030.013047560904},{"$f":"VLOOKUP(CI41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":92084.514110188538},{"$f":"VLOOKUP(CJ41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":86139.015172816158},{"$f":"VLOOKUP(CK41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":80193.516235443763},{"$f":"VLOOKUP(CL41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":74248.017298071383},{"$f":"VLOOKUP(CM41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":68302.518360699003},{"$f":"VLOOKUP(CN41,Assumptions!$A$4:$E$53,3,FALSE)*$BU54*1000000","v":62357.019423326652},null,"Capital Recovery & Taxes",2201361.2368159541,{"$f":"VLOOKUP(CR41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":2625616.1411405634},{"$f":"VLOOKUP(CS41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":2567321.4801158207},{"$f":"VLOOKUP(CT41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":2503188.8590060486},{"$f":"VLOOKUP(CU41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":2441131.8241150319},{"$f":"VLOOKUP(CV41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":2380994.8560142745},{"$f":"VLOOKUP(CW41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":2322636.3921470717},{"$f":"VLOOKUP(CX41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":2265922.8453120235},{"$f":"VLOOKUP(CY41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":2210730.5975018642},{"$f":"VLOOKUP(CZ41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":2156393.7065484249},{"$f":"VLOOKUP(DA41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":2102180.433602252},{"$f":"VLOOKUP(DB41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":2047967.1606560785},{"$f":"VLOOKUP(DC41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":1993753.8877099047},{"$f":"VLOOKUP(DD41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":1939540.6147637307},{"$f":"VLOOKUP(DE41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":1885327.3418175569},{"$f":"VLOOKUP(DF41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":1831114.0688713824},{"$f":"VLOOKUP(DG41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":1776900.7959252095},{"$f":"VLOOKUP(DH41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":1722687.5229790355},{"$f":"VLOOKUP(DI41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":1668474.2500328617},{"$f":"VLOOKUP(DJ41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":1614260.9770866877},{"$f":"VLOOKUP(DK41,Assumptions!$A$4:$E$53,5,FALSE)*$CR54*1000000","v":1560047.7041405137},null,"Capital Recovery & Taxes",20492288.107159894,{"$f":"VLOOKUP(DO41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":24441641.618476547},{"$f":"VLOOKUP(DP41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":23898981.482171014},{"$f":"VLOOKUP(DQ41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":23301976.262459934},{"$f":"VLOOKUP(DR41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":22724292.501705538},{"$f":"VLOOKUP(DS41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":22164482.482522015},{"$f":"VLOOKUP(DT41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":21621228.410878714},{"$f":"VLOOKUP(DU41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":21093286.734662183},{"$f":"VLOOKUP(DV41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":20579506.70415549},{"$f":"VLOOKUP(DW41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":20073689.119270716},{"$f":"VLOOKUP(DX41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":19569022.284102872},{"$f":"VLOOKUP(DY41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":19064355.448935021},{"$f":"VLOOKUP(DZ41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":18559688.613767177},{"$f":"VLOOKUP(EA41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":18055021.778599322},{"$f":"VLOOKUP(EB41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":17550354.943431471},{"$f":"VLOOKUP(EC41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":17045688.108263619},{"$f":"VLOOKUP(ED41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":16541021.273095775},{"$f":"VLOOKUP(EE41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":16036354.437927922},{"$f":"VLOOKUP(EF41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":15531687.602760075},{"$f":"VLOOKUP(EG41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":15027020.767592223},{"$f":"VLOOKUP(EH41,Assumptions!$A$4:$E$53,5,FALSE)*$DO54*1000000","v":14522353.932424372},null,"Capital Recovery & Taxes",21305251.657238733,{"$f":"VLOOKUP(EL41,Assumptions!$A$4:$E$53,5,FALSE)*$EL54*1000000","v":25411282.667636354},{"$f":"VLOOKUP(EM41,Assumptions!$A$4:$E$53,5,FALSE)*$EL54*1000000","v":24847094.290629234},{"$f":"VLOOKUP(EN41,Assumptions!$A$4:$E$53,5,FALSE)*$EL54*1000000","v":24226404.869315386},{"$f":"VLOOKUP(EO41,Assumptions!$A$4:$E$53,5,FALSE)*$EL54*1000000","v":23625803.421745833},{"$f":"VLOOKUP(EP41,Assumptions!$A$4:$E$53,5,FALSE)*$EL54*1000000","v":23043784.797150105},{"$f":"VLOOKUP(EQ41,Assumptions!$A$4:$E$53,5,FALSE)*$EL54*1000000","v":22478978.922391001},{"$f":"VLOOKUP(ER41,Assumptions!$A$4:$E$53,5,FALSE)*$EL54*1000000","v":21930092.911550283},{"$f":"VLOOKUP(ES41,Assumptions!$A$4:$E$53,5,FALSE)*$EL54*1000000","v":21395930.362733472},{"$f":"VLOOKUP(ET41,Assumptions!$A$4:$E$53,5,FALSE)*$EL54*1000000","v":20870046.143154226},{"$f":"VLOOKUP(EU41,Assumptions!$A$4:$E$53,5,FALSE)*$EL54*1000000","v":20345358.325469464},{"$f":"VLOOKUP(EV41,Assumptions!$A$4:$E$53,5,FALSE)*$EL54*1000000","v":19820670.507784698},{"$f":"VLOOKUP(EW41,Assumptions!$A$4:$E$53,5,FALSE)*$EL54*1000000","v":19295982.690099929},{"$f":"VLOOKUP(EX41,Assumptions!$A$4:$E$53,5,FALSE)*$EL54*1000000","v":18771294.872415163},{"$f":"VLOOKUP(EY41,Assumptions!$A$4:$E$53,5,FALSE)*$EL54*1000000","v":18246607.054730393},{"$f":"VLOOKUP(EZ41,Assumptions!$A$4:$E$53,5,FALSE)*$EL54*1000000","v":17721919.23704562},{"$f":"VLOOKUP(FA41,Assumptions!$A$4:$E$53,5,FALSE)*$EL54*1000000","v":17197231.419360857},{"$f":"VLOOKUP(FB41,Assumptions!$A$4:$E$53,5,FALSE)*$EL54*1000000","v":16672543.601676086},{"$f":"VLOOKUP(FC41,Assumptions!$A$4:$E$53,5,FALSE)*$EL54*1000000","v":16147855.783991322},{"$f":"VLOOKUP(FD41,Assumptions!$A$4:$E$53,5,FALSE)*$EL54*1000000","v":15623167.96630655},{"$f":"VLOOKUP(FE41,Assumptions!$A$4:$E$53,5,FALSE)*$EL54*1000000","v":15098480.148621781},null,"Capital Recovery & Taxes",32378375.873829935,{"$f":"VLOOKUP(FI41,Assumptions!$A$4:$E$53,5,FALSE)*$FI54*1000000","v":38618462.475157879},{"$f":"VLOOKUP(FJ41,Assumptions!$A$4:$E$53,5,FALSE)*$FI54*1000000","v":37761044.612732582},{"$f":"VLOOKUP(FK41,Assumptions!$A$4:$E$53,5,FALSE)*$FI54*1000000","v":36817760.031656936},{"$f":"VLOOKUP(FL41,Assumptions!$A$4:$E$53,5,FALSE)*$FI54*1000000","v":35905003.884363733},{"$f":"VLOOKUP(FM41,Assumptions!$A$4:$E$53,5,FALSE)*$FI54*1000000","v":35020488.737774171},{"$f":"VLOOKUP(FN41,Assumptions!$A$4:$E$53,5,FALSE)*$FI54*1000000","v":34162132.44126527},{"$f":"VLOOKUP(FO41,Assumptions!$A$4:$E$53,5,FALSE)*$FI54*1000000","v":33327970.148474444},{"$f":"VLOOKUP(FP41,Assumptions!$A$4:$E$53,5,FALSE)*$FI54*1000000","v":32516183.64336469},{"$f":"VLOOKUP(FQ41,Assumptions!$A$4:$E$53,5,FALSE)*$FI54*1000000","v":31716978.020188335},{"$f":"VLOOKUP(FR41,Assumptions!$A$4:$E$53,5,FALSE)*$FI54*1000000","v":30919590.613048993},{"$f":"VLOOKUP(FS41,Assumptions!$A$4:$E$53,5,FALSE)*$FI54*1000000","v":30122203.205909643},{"$f":"VLOOKUP(FT41,Assumptions!$A$4:$E$53,5,FALSE)*$FI54*1000000","v":29324815.798770294},{"$f":"VLOOKUP(FU41,Assumptions!$A$4:$E$53,5,FALSE)*$FI54*1000000","v":28527428.391630933},{"$f":"VLOOKUP(FV41,Assumptions!$A$4:$E$53,5,FALSE)*$FI54*1000000","v":27730040.984491583},{"$f":"VLOOKUP(FW41,Assumptions!$A$4:$E$53,5,FALSE)*$FI54*1000000","v":26932653.577352226},{"$f":"VLOOKUP(FX41,Assumptions!$A$4:$E$53,5,FALSE)*$FI54*1000000","v":26135266.170212884},{"$f":"VLOOKUP(FY41,Assumptions!$A$4:$E$53,5,FALSE)*$FI54*1000000","v":25337878.76307353},{"$f":"VLOOKUP(FZ41,Assumptions!$A$4:$E$53,5,FALSE)*$FI54*1000000","v":24540491.35593418},{"$f":"VLOOKUP(GA41,Assumptions!$A$4:$E$53,5,FALSE)*$FI54*1000000","v":23743103.948794823},{"$f":"VLOOKUP(GB41,Assumptions!$A$4:$E$53,5,FALSE)*$FI54*1000000","v":22945716.54165547},null,"Capital Recovery & Taxes",32372959.364940509,{"$f":"VLOOKUP(GF41,Assumptions!$A$4:$E$53,5,FALSE)*$GF54*1000000","v":38612002.075596526},{"$f":"VLOOKUP(GG41,Assumptions!$A$4:$E$53,5,FALSE)*$GF54*1000000","v":37754727.64876207},{"$f":"VLOOKUP(GH41,Assumptions!$A$4:$E$53,5,FALSE)*$GF54*1000000","v":36811600.867736012},{"$f":"VLOOKUP(GI41,Assumptions!$A$4:$E$53,5,FALSE)*$GF54*1000000","v":35898997.413456351},{"$f":"VLOOKUP(GJ41,Assumptions!$A$4:$E$53,5,FALSE)*$GF54*1000000","v":35014630.235504046},{"$f":"VLOOKUP(GK41,Assumptions!$A$4:$E$53,5,FALSE)*$GF54*1000000","v":34156417.531574592},{"$f":"VLOOKUP(GL41,Assumptions!$A$4:$E$53,5,FALSE)*$GF54*1000000","v":33322394.784000352},{"$f":"VLOOKUP(GM41,Assumptions!$A$4:$E$53,5,FALSE)*$GF54*1000000","v":32510744.080909774},{"$f":"VLOOKUP(GN41,Assumptions!$A$4:$E$53,5,FALSE)*$GF54*1000000","v":31711672.155123904},{"$f":"VLOOKUP(GO41,Assumptions!$A$4:$E$53,5,FALSE)*$GF54*1000000","v":30914418.141209591},{"$f":"VLOOKUP(GP41,Assumptions!$A$4:$E$53,5,FALSE)*$GF54*1000000","v":30117164.127295271},{"$f":"VLOOKUP(GQ41,Assumptions!$A$4:$E$53,5,FALSE)*$GF54*1000000","v":29319910.113380954},{"$f":"VLOOKUP(GR41,Assumptions!$A$4:$E$53,5,FALSE)*$GF54*1000000","v":28522656.099466629},{"$f":"VLOOKUP(GS41,Assumptions!$A$4:$E$53,5,FALSE)*$GF54*1000000","v":27725402.085552309},{"$f":"VLOOKUP(GT41,Assumptions!$A$4:$E$53,5,FALSE)*$GF54*1000000","v":26928148.071637981},{"$f":"VLOOKUP(GU41,Assumptions!$A$4:$E$53,5,FALSE)*$GF54*1000000","v":26130894.057723667},{"$f":"VLOOKUP(GV41,Assumptions!$A$4:$E$53,5,FALSE)*$GF54*1000000","v":25333640.043809347},{"$f":"VLOOKUP(GW41,Assumptions!$A$4:$E$53,5,FALSE)*$GF54*1000000","v":24536386.029895026},{"$f":"VLOOKUP(GX41,Assumptions!$A$4:$E$53,5,FALSE)*$GF54*1000000","v":23739132.015980706},{"$f":"VLOOKUP(GY41,Assumptions!$A$4:$E$53,5,FALSE)*$GF54*1000000","v":22941878.002066378}]
[null,"Transmission",0,{"$f":"VLOOKUP(D41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(E41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(F41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(G41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(H41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(I41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(J41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(K41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(L41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(M41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(N41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(O41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(P41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(Q41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(R41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(S41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(T41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(U41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(V41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},{"$f":"VLOOKUP(W41,Assumptions!$A$4:$E$53,5,FALSE)*$E54*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AB41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AC41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AD41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AE41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AF41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AG41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AH41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AI41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AJ41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AK41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AL41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AM41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AN41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AO41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AP41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AQ41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AR41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AS41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},{"$f":"VLOOKUP(AT41,Assumptions!$A$4:$E$53,5,FALSE)*$AB54*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(AY41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(AZ41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BA41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BB41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BC41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BD41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BE41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BF41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BG41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BH41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BI41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BJ41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BK41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BL41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BM41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BN41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BO41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BP41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},{"$f":"VLOOKUP(BQ41,Assumptions!$A$4:$E$53,5,FALSE)*$AY54*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(BV41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(BW41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(BX41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(BY41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(BZ41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CA41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CB41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CC41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CD41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CE41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CF41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CG41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CH41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CI41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CJ41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CK41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CL41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CM41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},{"$f":"VLOOKUP(CN41,Assumptions!$A$4:$E$53,5,FALSE)*$BV54*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(CS41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(CT41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(CU41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(CV41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(CW41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(CX41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(CY41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(CZ41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(DA41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(DB41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(DC41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(DD41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(DE41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(DF41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(DG41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(DH41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(DI41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(DJ41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},{"$f":"VLOOKUP(DK41,Assumptions!$A$4:$E$53,5,FALSE)*$CS54*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(DP41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(DQ41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(DR41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(DS41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(DT41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(DU41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(DV41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(DW41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(DX41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(DY41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(DZ41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(EA41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(EB41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(EC41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(ED41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(EE41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(EF41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(EG41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},{"$f":"VLOOKUP(EH41,Assumptions!$A$4:$E$53,5,FALSE)*$DP54*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(EM41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(EN41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(EO41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(EP41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(EQ41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(ER41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(ES41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(ET41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(EU41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(EV41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(EW41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(EX41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(EY41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(EZ41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(FA41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(FB41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(FC41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(FD41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},{"$f":"VLOOKUP(FE41,Assumptions!$A$4:$E$53,5,FALSE)*$EM54*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(FI41,Assumptions!$A$4:$E$53,5,FALSE)*$FJ54*1000000","v":0},{"$f":"VLOOKUP(FJ41,Assumptions!$A$4:$E$53,5,FALSE)*$FJ54*1000000","v":0},{"$f":"VLOOKUP(FK41,Assumptions!$A$4:$E$53,5,FALSE)*$FJ54*1000000","v":0},{"$f":"VLOOKUP(FL41,Assumptions!$A$4:$E$53,5,FALSE)*$FJ54*1000000","v":0},{"$f":"VLOOKUP(FM41,Assumptions!$A$4:$E$53,5,FALSE)*$FJ54*1000000","v":0},{"$f":"VLOOKUP(FN41,Assumptions!$A$4:$E$53,5,FALSE)*$FJ54*1000000","v":0},{"$f":"VLOOKUP(FO41,Assumptions!$A$4:$E$53,5,FALSE)*$FJ54*1000000","v":0},{"$f":"VLOOKUP(FP41,Assumptions!$A$4:$E$53,5,FALSE)*$FJ54*1000000","v":0},{"$f":"VLOOKUP(FQ41,Assumptions!$A$4:$E$53,5,FALSE)*$FJ54*1000000","v":0},{"$f":"VLOOKUP(FR41,Assumptions!$A$4:$E$53,5,FALSE)*$FJ54*1000000","v":0},{"$f":"VLOOKUP(FS41,Assumptions!$A$4:$E$53,5,FALSE)*$FJ54*1000000","v":0},{"$f":"VLOOKUP(FT41,Assumptions!$A$4:$E$53,5,FALSE)*$FJ54*1000000","v":0},{"$f":"VLOOKUP(FU41,Assumptions!$A$4:$E$53,5,FALSE)*$FJ54*1000000","v":0},{"$f":"VLOOKUP(FV41,Assumptions!$A$4:$E$53,5,FALSE)*$FJ54*1000000","v":0},{"$f":"VLOOKUP(FW41,Assumptions!$A$4:$E$53,5,FALSE)*$FJ54*1000000","v":0},{"$f":"VLOOKUP(FX41,Assumptions!$A$4:$E$53,5,FALSE)*$FJ54*1000000","v":0},{"$f":"VLOOKUP(FY41,Assumptions!$A$4:$E$53,5,FALSE)*$FJ54*1000000","v":0},{"$f":"VLOOKUP(FZ41,Assumptions!$A$4:$E$53,5,FALSE)*$FJ54*1000000","v":0},{"$f":"VLOOKUP(GA41,Assumptions!$A$4:$E$53,5,FALSE)*$FJ54*1000000","v":0},{"$f":"VLOOKUP(GB41,Assumptions!$A$4:$E$53,5,FALSE)*$FJ54*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(GF41,Assumptions!$A$4:$E$53,5,FALSE)*$GG54*1000000","v":0},{"$f":"VLOOKUP(GG41,Assumptions!$A$4:$E$53,5,FALSE)*$GG54*1000000","v":0},{"$f":"VLOOKUP(GH41,Assumptions!$A$4:$E$53,5,FALSE)*$GG54*1000000","v":0},{"$f":"VLOOKUP(GI41,Assumptions!$A$4:$E$53,5,FALSE)*$GG54*1000000","v":0},{"$f":"VLOOKUP(GJ41,Assumptions!$A$4:$E$53,5,FALSE)*$GG54*1000000","v":0},{"$f":"VLOOKUP(GK41,Assumptions!$A$4:$E$53,5,FALSE)*$GG54*1000000","v":0},{"$f":"VLOOKUP(GL41,Assumptions!$A$4:$E$53,5,FALSE)*$GG54*1000000","v":0},{"$f":"VLOOKUP(GM41,Assumptions!$A$4:$E$53,5,FALSE)*$GG54*1000000","v":0},{"$f":"VLOOKUP(GN41,Assumptions!$A$4:$E$53,5,FALSE)*$GG54*1000000","v":0},{"$f":"VLOOKUP(GO41,Assumptions!$A$4:$E$53,5,FALSE)*$GG54*1000000","v":0},{"$f":"VLOOKUP(GP41,Assumptions!$A$4:$E$53,5,FALSE)*$GG54*1000000","v":0},{"$f":"VLOOKUP(GQ41,Assumptions!$A$4:$E$53,5,FALSE)*$GG54*1000000","v":0},{"$f":"VLOOKUP(GR41,Assumptions!$A$4:$E$53,5,FALSE)*$GG54*1000000","v":0},{"$f":"VLOOKUP(GS41,Assumptions!$A$4:$E$53,5,FALSE)*$GG54*1000000","v":0},{"$f":"VLOOKUP(GT41,Assumptions!$A$4:$E$53,5,FALSE)*$GG54*1000000","v":0},{"$f":"VLOOKUP(GU41,Assumptions!$A$4:$E$53,5,FALSE)*$GG54*1000000","v":0},{"$f":"VLOOKUP(GV41,Assumptions!$A$4:$E$53,5,FALSE)*$GG54*1000000","v":0},{"$f":"VLOOKUP(GW41,Assumptions!$A$4:$E$53,5,FALSE)*$GG54*1000000","v":0},{"$f":"VLOOKUP(GX41,Assumptions!$A$4:$E$53,5,FALSE)*$GG54*1000000","v":0},{"$f":"VLOOKUP(GY41,Assumptions!$A$4:$E$53,5,FALSE)*$GG54*1000000","v":0}]
[null,"Misc Charges",3838.4540427715101,{"$f":"(D57+D58)*Misc_Rev","v":3299.1513477120002},3365.1343746662401,3432.4370621595649,3501.0858034027565,3571.1075194708114,3642.5296698602283,3715.3802632574329,3789.6878685225811,3865.4816258930337,3942.791258410894,4021.6470835791119,4102.0800252506933,4184.121625755708,4267.8040582708227,4353.1601394362397,4440.2233422249647,4529.0278090694637,4619.6083652508532,4712.0005325558714,4806.2405432069881,null,"Misc Charges",0,{"$f":"(AA57+AA58)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(AX57+AX58)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",345.140992679205,{"$f":"(BU57+BU58)*Misc_Rev","v":296.64869201510396},302.58166585540607,308.63329917251423,314.80596515596454,321.10208445908381,327.52412614826551,334.07460867123081,340.75610084465546,347.57122286154856,354.52264731877949,361.6131002651552,368.84536227045817,376.22226951586737,383.74671490618476,391.42164920430849,399.25008218839469,407.23508383216256,415.37978550880587,423.68738121898207,432.16112884336167,null,"Misc Charges",-12315.040053891935,{"$f":"(CR57+CR58)*Misc_Rev","v":-10584.777240576001},-10796.472785387521,-11012.402241095273,-11232.650285917178,-11457.303291635522,-11686.449357468233,-11920.178344617598,-12158.581911509949,-12401.75354974015,-12649.788620734949,-12902.784393149652,-13160.840081012642,-13424.056882632898,-13692.538020285556,-13966.388780691272,-14245.716556305097,-14530.630887431196,-14821.24350517982,-15117.668375283418,-15420.021742789088,null,"Misc Charges",-104677.84045808142,{"$f":"(DO57+DO58)*Misc_Rev","v":-89970.606544896},{"$f":"(DP57+DP58)*Misc_Rev","v":-91770.018675793923},-93605.419049309829,-95477.527430296002,-97387.077978901943,-99334.819538479976,-101321.51592924958,-103347.94624783457,-105414.90517279126,-107523.20327624706,-109673.66734177204,-111867.14068860747,-114104.48350237963,-116386.57317242722,-118714.3046358758,-121088.59072859331,-123510.36254316515,-125980.56979402847,-128500.18118990905,-131070.18481370725,null,"Misc Charges",28033.895808299054,{"$f":"(EL57+EL58)*Misc_Rev","v":24095.134162603576},24577.036845855648,25068.577582772759,25569.949134428214,26081.348117116777,26602.975079459113,27135.034581048301,27677.735272669266,28231.289978122648,28795.915777685106,29371.834093238813,29959.270775103581,30558.456190605659,31169.625314417772,31793.017820706133,32428.878177120256,33077.455740662655,33739.00485547592,34413.784952585433,35102.060651637141,null,"Misc Charges",0,{"$f":"(FI57+FI58)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",99959.740697174784,{"$f":"(GF57+GF58)*Misc_Rev","v":85915.399680000002},87633.707673600016,89386.381827072022,91174.109463613451,92997.59165288572,94857.543485943446,96754.694355662316,98689.788242775569,100663.58400763106,102676.85568778368,104730.39280153939,106825.00065757016,108961.50067072157,111140.73068413601,113363.54529781874,115630.81620377512,117943.43252785061,120302.30117840764,122708.3472019758,125162.51414601531]
[null,"Total Fixed Cost",2314879.0150404032,{"$f":"SUM(D57:D61)","v":3050101.2325672894},{"$f":"SUM(E57:E60)","v":2946360.6377491737},2840662.3030983726,2736889.0191129618,2634900.4914033436,2534569.1073327777,2435774.5084384573,2338405.4000745039,2241858.3746014209,2145470.3353505391,2049130.0416730992,1952838.4484805709,1856596.5297826517,1760405.2790692342,1664265.7097000086,1568178.8553018582,1472145.7701742044,1376167.5297024578,1280245.2307797363,1184379.9922370207,null,"Total Fixed Cost",458201.01608397602,{"$f":"SUM(AA57:AA61)","v":614449.51025330357},{"$f":"SUM(AB57:AB60)","v":593067.59909439587},570580.35179408372,548486.0877325699,526755.36147985829,505361.37014454219,484278.82085726538,463484.30827623571,442851.74556018651,422242.58818592934,401633.43081167224,381024.27343741519,360415.11606315809,339805.95868890098,319196.80131464388,298587.64394038671,277978.48656612955,257369.32919187238,236760.17181761528,216151.0144433582,null,"Total Fixed Cost",2039979.5584321257,{"$f":"SUM(AX57:AX61)","v":2735621.2592414762},{"$f":"SUM(AY57:AY60)","v":2640425.7879237323},2540309.194533993,2441942.2213891121,2345193.7730240575,2249944.5189514295,2156081.8515281859,2063501.5666667363,1971642.3068629666,1879887.2511467871,1788132.1954306078,1696377.1397144285,1604622.0839982489,1512867.0282820698,1421111.9725658905,1329356.916849711,1237601.8611335314,1145846.8054173517,1054091.7497011721,962336.69398499315,null,"Total Fixed Cost",142869.37974623565,{"$f":"SUM(BU57:BU61)","v":186718.43599917617},{"$f":"SUM(BV57:BV60)","v":180436.5649621718},174136.13031037833,167952.80411178942,161878.16645542395,155904.56126649922,150024.76961866015,144232.11867036705,138490.3147644854,132759.47196771426,127032.92229375517,121310.75160506436,115593.04748134717,109879.89925390307,104171.39804065754,98467.636781894544,92768.710276703729,87074.715220156548,81385.750241225876,75701.91594146406,null,"Total Fixed Cost",1820150.9919503485,{"$f":"SUM(CR57:CR61)","v":2288179.2998999869},{"$f":"SUM(CS57:CS60)","v":2233932.3748358209},2163131.9716204484,2094273.7989817199,2027199.6703782962,1961765.3027983739,1897834.3341763518,1835280.316143479,1773434.419562872,1711561.960876988,1649536.3184763091,1587354.4286865401,1525013.1665598988,1462509.3446496483,1399839.7117601153,1337000.9516717172,1273989.6818404733,1210802.4520715284,1147435.7431661277,1083885.9655415425,null,"Total Fixed Cost",17252001.025802247,{"$f":"SUM(DO57:DO61)","v":21573428.467931651},{"$f":"SUM(DP57:DP60)","v":21065174.087291013},20411492.719682332,19775999.288072385,19157223.404616199,18553824.151414782,17964534.390008971,17388179.312609214,16818535.179893516,16248765.265938129,15677693.290406981,15105293.212068576,14531538.468866751,13956401.967504248,13379856.072817851,12801872.596941091,12222422.788250145,11641477.32008874,11059006.279267464,10474979.154333116,null,"Total Fixed Cost",22173036.758939743,{"$f":"SUM(EL57:EL61)","v":26179422.211464334},{"$f":"SUM(EM57:EM60)","v":25606019.588487919},25000508.673131242,24415389.301638007,23849162.394640125,23300464.07183082,22768007.763978899,22250603.51221066,21741812.755620956,21234560.27018553,20727656.491395086,20221108.393382523,19714923.08976341,19209107.836425606,18703670.034374736,18198617.232636556,17693957.131217301,17189697.584123358,16685846.602441229,16182412.357479153,null,"Total Fixed Cost",32378375.873829935,{"$f":"SUM(FI57:FI61)","v":38618462.475157879},{"$f":"SUM(FJ57:FJ60)","v":37761044.612732582},36817760.031656936,35905003.884363733,35020488.737774171,34162132.44126527,33327970.148474444,32516183.64336469,31716978.020188335,30919590.613048993,30122203.205909643,29324815.798770294,28527428.391630933,27730040.984491583,26932653.577352226,26135266.170212884,25337878.76307353,24540491.35593418,23743103.948794823,22945716.54165547,null,"Total Fixed Cost",35467198.365473025,{"$f":"SUM(GF57:GF61)","v":41350937.47527653},{"$f":"SUM(GG57:GG60)","v":40460808.048762068},39571802.875736013,38714403.461616352,37886344.404627249,37085565.984080255,36310126.205556132,35558230.130896665,34820107.926110536,34085022.627615958,33351180.703429762,32618607.021038134,31887326.945276953,31157366.348278839,30428751.619619042,29701509.676664352,28975667.975128844,28251254.519840915,27528297.875725511,26806827.179006077]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D65:W65))","v":592646.68397534452},{"$f":"HLOOKUP(D42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*D43","v":509379.84000000003},{"$f":"HLOOKUP(E42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*E43","v":519567.43680000002},{"$f":"HLOOKUP(F42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*F43","v":529958.78553599992},{"$f":"HLOOKUP(G42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*G43","v":540557.96124672005},{"$f":"HLOOKUP(H42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*H43","v":551369.12047165446},{"$f":"HLOOKUP(I42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*I43","v":562396.50288108748},{"$f":"HLOOKUP(J42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*J43","v":573644.43293870916},{"$f":"HLOOKUP(K42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*K43","v":585117.32159748347},{"$f":"HLOOKUP(L42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*L43","v":596819.66802943312},{"$f":"HLOOKUP(M42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*M43","v":608756.06139002182},{"$f":"HLOOKUP(N42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*N43","v":620931.18261782231},{"$f":"HLOOKUP(O42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*O43","v":633349.80627017887},{"$f":"HLOOKUP(P42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*P43","v":646016.80239558243},{"$f":"HLOOKUP(Q42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q43","v":658937.1384434941},{"$f":"HLOOKUP(R42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*R43","v":672115.88121236407},{"$f":"HLOOKUP(S42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*S43","v":685558.19883661135},{"$f":"HLOOKUP(T42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*T43","v":699269.36281334353},{"$f":"HLOOKUP(U42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*U43","v":713254.75006961043},{"$f":"HLOOKUP(V42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*V43","v":727519.84507100261},{"$f":"HLOOKUP(W42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*W43","v":742070.24197242269},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA65:AT65))","v":123468.05916153009},{"$f":"HLOOKUP(AA42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA43","v":106120.79999999999},{"$f":"HLOOKUP(AB42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB43","v":108243.21599999999},{"$f":"HLOOKUP(AC42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC43","v":110408.08031999998},{"$f":"HLOOKUP(AD42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD43","v":112616.24192639999},{"$f":"HLOOKUP(AE42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE43","v":114868.56676492799},{"$f":"HLOOKUP(AF42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF43","v":117165.93810022654},{"$f":"HLOOKUP(AG42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG43","v":119509.25686223106},{"$f":"HLOOKUP(AH42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH43","v":121899.4419994757},{"$f":"HLOOKUP(AI42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI43","v":124337.43083946522},{"$f":"HLOOKUP(AJ42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ43","v":126824.17945625453},{"$f":"HLOOKUP(AK42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK43","v":129360.66304537962},{"$f":"HLOOKUP(AL42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL43","v":131947.87630628725},{"$f":"HLOOKUP(AM42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM43","v":134586.83383241299},{"$f":"HLOOKUP(AN42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN43","v":137278.57050906125},{"$f":"HLOOKUP(AO42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO43","v":140024.14191924251},{"$f":"HLOOKUP(AP42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP43","v":142824.62475762735},{"$f":"HLOOKUP(AQ42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ43","v":145681.11725277989},{"$f":"HLOOKUP(AR42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR43","v":148594.73959783549},{"$f":"HLOOKUP(AS42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS43","v":151566.63438979219},{"$f":"HLOOKUP(AT42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT43","v":154597.96707758802},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX65:BQ65))","v":0},{"$f":"HLOOKUP(AX42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX43","v":0},{"$f":"HLOOKUP(AY42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY43","v":0},{"$f":"HLOOKUP(AZ42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ43","v":0},{"$f":"HLOOKUP(BA42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA43","v":0},{"$f":"HLOOKUP(BB42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB43","v":0},{"$f":"HLOOKUP(BC42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC43","v":0},{"$f":"HLOOKUP(BD42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD43","v":0},{"$f":"HLOOKUP(BE42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE43","v":0},{"$f":"HLOOKUP(BF42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF43","v":0},{"$f":"HLOOKUP(BG42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG43","v":0},{"$f":"HLOOKUP(BH42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH43","v":0},{"$f":"HLOOKUP(BI42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI43","v":0},{"$f":"HLOOKUP(BJ42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ43","v":0},{"$f":"HLOOKUP(BK42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK43","v":0},{"$f":"HLOOKUP(BL42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL43","v":0},{"$f":"HLOOKUP(BM42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM43","v":0},{"$f":"HLOOKUP(BN42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN43","v":0},{"$f":"HLOOKUP(BO42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO43","v":0},{"$f":"HLOOKUP(BP42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP43","v":0},{"$f":"HLOOKUP(BQ42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ43","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU65:CN65))","v":38412.766858495168},{"$f":"HLOOKUP(BU42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU43","v":33015.774095095745},{"$f":"HLOOKUP(BV42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV43","v":33676.089576997656},{"$f":"HLOOKUP(BW42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW43","v":34349.611368537619},{"$f":"HLOOKUP(BX42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX43","v":35036.603595908367},{"$f":"HLOOKUP(BY42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY43","v":35737.335667826534},{"$f":"HLOOKUP(BZ42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ43","v":36452.082381183063},{"$f":"HLOOKUP(CA42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA43","v":37181.124028806727},{"$f":"HLOOKUP(CB42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB43","v":37924.746509382865},{"$f":"HLOOKUP(CC42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC43","v":38683.24143957052},{"$f":"HLOOKUP(CD42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD43","v":39456.906268361934},{"$f":"HLOOKUP(CE42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE43","v":40246.044393729178},{"$f":"HLOOKUP(CF42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF43","v":41050.965281603756},{"$f":"HLOOKUP(CG42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG43","v":41871.984587235835},{"$f":"HLOOKUP(CH42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH43","v":42709.42427898055},{"$f":"HLOOKUP(CI42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI43","v":43563.612764560174},{"$f":"HLOOKUP(CJ42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ43","v":44434.885019851376},{"$f":"HLOOKUP(CK42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK43","v":45323.5827202484},{"$f":"HLOOKUP(CL42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL43","v":46230.054374653373},{"$f":"HLOOKUP(CM42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM43","v":47154.655462146438},{"$f":"HLOOKUP(CN42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN43","v":48097.748571389362},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR65:DK65))","v":0},{"$f":"HLOOKUP(CR42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR43","v":0},{"$f":"HLOOKUP(CS42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS43","v":0},{"$f":"HLOOKUP(CT42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT43","v":0},{"$f":"HLOOKUP(CU42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU43","v":0},{"$f":"HLOOKUP(CV42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV43","v":0},{"$f":"HLOOKUP(CW42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW43","v":0},{"$f":"HLOOKUP(CX42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX43","v":0},{"$f":"HLOOKUP(CY42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY43","v":0},{"$f":"HLOOKUP(CZ42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ43","v":0},{"$f":"HLOOKUP(DA42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA43","v":0},{"$f":"HLOOKUP(DB42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB43","v":0},{"$f":"HLOOKUP(DC42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC43","v":0},{"$f":"HLOOKUP(DD42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD43","v":0},{"$f":"HLOOKUP(DE42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE43","v":0},{"$f":"HLOOKUP(DF42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF43","v":0},{"$f":"HLOOKUP(DG42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG43","v":0},{"$f":"HLOOKUP(DH42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH43","v":0},{"$f":"HLOOKUP(DI42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI43","v":0},{"$f":"HLOOKUP(DJ42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ43","v":0},{"$f":"HLOOKUP(DK42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK43","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO65:EH65))","v":0},{"$f":"HLOOKUP(DO42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO43","v":0},{"$f":"HLOOKUP(DP42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP43","v":0},{"$f":"HLOOKUP(DQ42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ43","v":0},{"$f":"HLOOKUP(DR42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR43","v":0},{"$f":"HLOOKUP(DS42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS43","v":0},{"$f":"HLOOKUP(DT42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT43","v":0},{"$f":"HLOOKUP(DU42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU43","v":0},{"$f":"HLOOKUP(DV42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV43","v":0},{"$f":"HLOOKUP(DW42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW43","v":0},{"$f":"HLOOKUP(DX42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX43","v":0},{"$f":"HLOOKUP(DY42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY43","v":0},{"$f":"HLOOKUP(DZ42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ43","v":0},{"$f":"HLOOKUP(EA42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA43","v":0},{"$f":"HLOOKUP(EB42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB43","v":0},{"$f":"HLOOKUP(EC42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC43","v":0},{"$f":"HLOOKUP(ED42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED43","v":0},{"$f":"HLOOKUP(EE42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE43","v":0},{"$f":"HLOOKUP(EF42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF43","v":0},{"$f":"HLOOKUP(EG42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG43","v":0},{"$f":"HLOOKUP(EH42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH43","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL65:FE65))","v":0},{"$f":"HLOOKUP(EL42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL43","v":0},{"$f":"HLOOKUP(EM42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM43","v":0},{"$f":"HLOOKUP(EN42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN43","v":0},{"$f":"HLOOKUP(EO42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO43","v":0},{"$f":"HLOOKUP(EP42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP43","v":0},{"$f":"HLOOKUP(EQ42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ43","v":0},{"$f":"HLOOKUP(ER42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER43","v":0},{"$f":"HLOOKUP(ES42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES43","v":0},{"$f":"HLOOKUP(ET42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET43","v":0},{"$f":"HLOOKUP(EU42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU43","v":0},{"$f":"HLOOKUP(EV42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV43","v":0},{"$f":"HLOOKUP(EW42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW43","v":0},{"$f":"HLOOKUP(EX42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX43","v":0},{"$f":"HLOOKUP(EY42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY43","v":0},{"$f":"HLOOKUP(EZ42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ43","v":0},{"$f":"HLOOKUP(FA42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA43","v":0},{"$f":"HLOOKUP(FB42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB43","v":0},{"$f":"HLOOKUP(FC42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC43","v":0},{"$f":"HLOOKUP(FD42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD43","v":0},{"$f":"HLOOKUP(FE42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE43","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI65:GB65))","v":0},{"$f":"HLOOKUP(FI42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI43","v":0},{"$f":"HLOOKUP(FJ42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ43","v":0},{"$f":"HLOOKUP(FK42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK43","v":0},{"$f":"HLOOKUP(FL42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL43","v":0},{"$f":"HLOOKUP(FM42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM43","v":0},{"$f":"HLOOKUP(FN42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN43","v":0},{"$f":"HLOOKUP(FO42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO43","v":0},{"$f":"HLOOKUP(FP42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP43","v":0},{"$f":"HLOOKUP(FQ42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ43","v":0},{"$f":"HLOOKUP(FR42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR43","v":0},{"$f":"HLOOKUP(FS42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS43","v":0},{"$f":"HLOOKUP(FT42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT43","v":0},{"$f":"HLOOKUP(FU42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU43","v":0},{"$f":"HLOOKUP(FV42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV43","v":0},{"$f":"HLOOKUP(FW42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW43","v":0},{"$f":"HLOOKUP(FX42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX43","v":0},{"$f":"HLOOKUP(FY42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY43","v":0},{"$f":"HLOOKUP(FZ42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ43","v":0},{"$f":"HLOOKUP(GA42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA43","v":0},{"$f":"HLOOKUP(GB42,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB43","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF65:GY65))","v":1649409.8023388803},{"$f":"HLOOKUP(GF42,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF43","v":1417667.7671999999},{"$f":"HLOOKUP(GG42,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG43","v":1446021.1225439999},{"$f":"HLOOKUP(GH42,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH43","v":1474941.54499488},{"$f":"HLOOKUP(GI42,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI43","v":1504440.3758947775},{"$f":"HLOOKUP(GJ42,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ43","v":1534529.1834126732},{"$f":"HLOOKUP(GK42,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK43","v":1565219.7670809266},{"$f":"HLOOKUP(GL42,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL43","v":1596524.1624225453},{"$f":"HLOOKUP(GM42,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM43","v":1628454.645670996},{"$f":"HLOOKUP(GN42,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN43","v":1661023.738584416},{"$f":"HLOOKUP(GO42,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO43","v":1694244.2133561044},{"$f":"HLOOKUP(GP42,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP43","v":1728129.0976232269},{"$f":"HLOOKUP(GQ42,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ43","v":1762691.679575691},{"$f":"HLOOKUP(GR42,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR43","v":1797945.5131672053},{"$f":"HLOOKUP(GS42,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS43","v":1833904.4234305492},{"$f":"HLOOKUP(GT42,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT43","v":1870582.5118991605},{"$f":"HLOOKUP(GU42,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU43","v":1907994.162137144},{"$f":"HLOOKUP(GV42,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV43","v":1946154.0453798866},{"$f":"HLOOKUP(GW42,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW43","v":1985077.1262874848},{"$f":"HLOOKUP(GX42,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX43","v":2024778.6688132342},{"$f":"HLOOKUP(GY42,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY43","v":2065274.2421894989}]
[null,"Fuel Cost",8126078.4794958988,{"$f":"HLOOKUP(D42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D44","v":5018978.1570805488},{"$f":"HLOOKUP(E42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E44","v":5044493.7697841097},{"$f":"HLOOKUP(F42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F44","v":5303579.2864438361},{"$f":"HLOOKUP(G42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G44","v":5688867.8045457527},{"$f":"HLOOKUP(H42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H44","v":6489881.2050936986},{"$f":"HLOOKUP(I42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I44","v":6920613.5570235625},{"$f":"HLOOKUP(J42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J44","v":7120470.374610411},{"$f":"HLOOKUP(K42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K44","v":7523691.3795945188},{"$f":"HLOOKUP(L42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L44","v":7936342.1757106846},{"$f":"HLOOKUP(M42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M44","v":8481909.0513008218},{"$f":"HLOOKUP(N42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N44","v":9198218.4576263018},{"$f":"HLOOKUP(O42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O44","v":9759480.4563024659},{"$f":"HLOOKUP(P42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P44","v":10568067.159136437},{"$f":"HLOOKUP(Q42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q44","v":10953725.981010409},{"$f":"HLOOKUP(R42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R44","v":11539219.123778632},{"$f":"HLOOKUP(S42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S44","v":12045569.061304107},{"$f":"HLOOKUP(T42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T44","v":12851846.865639452},{"$f":"HLOOKUP(U42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U44","v":13543720.341172604},{"$f":"HLOOKUP(V42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V44","v":14337143.145599997},{"$f":"HLOOKUP(W42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W44","v":15000333.889604384},null,"Fuel Cost",1707464.6304377113,{"$f":"HLOOKUP(AA42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA44","v":1054595.7322191782},{"$f":"HLOOKUP(AB42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB44","v":1059957.1136438353},{"$f":"HLOOKUP(AC42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC44","v":1114396.5775342465},{"$f":"HLOOKUP(AD42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD44","v":1195354.0183013696},{"$f":"HLOOKUP(AE42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE44","v":1363664.237479452},{"$f":"HLOOKUP(AF42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF44","v":1454170.4094246575},{"$f":"HLOOKUP(AG42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG44","v":1496164.6441643834},{"$f":"HLOOKUP(AH42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH44","v":1580890.0878082188},{"$f":"HLOOKUP(AI42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI44","v":1667596.9342739724},{"$f":"HLOOKUP(AJ42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ44","v":1782232.3203287669},{"$f":"HLOOKUP(AK42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK44","v":1932744.4005205478},{"$f":"HLOOKUP(AL42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL44","v":2050677.6709863013},{"$f":"HLOOKUP(AM42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM44","v":2220579.2045753421},{"$f":"HLOOKUP(AN42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN44","v":2301614.454164383},{"$f":"HLOOKUP(AO42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO44","v":2424639.2114520548},{"$f":"HLOOKUP(AP42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP44","v":2531034.2716438351},{"$f":"HLOOKUP(AQ42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ44","v":2700450.6557808216},{"$f":"HLOOKUP(AR42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR44","v":2845828.2190410956},{"$f":"HLOOKUP(AS42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS44","v":3012543.4899999993},{"$f":"HLOOKUP(AT42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT44","v":3151894.1917534242},null,"Fuel Cost",2230904.1271045376,{"$f":"HLOOKUP(AX42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX44","v":1829088.0000000005},{"$f":"HLOOKUP(AY42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY44","v":1829088.0000000005},{"$f":"HLOOKUP(AZ42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ44","v":1829088.0000000005},{"$f":"HLOOKUP(BA42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA44","v":1943406.0000000002},{"$f":"HLOOKUP(BB42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB44","v":1943406.0000000002},{"$f":"HLOOKUP(BC42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC44","v":2057724.0000000005},{"$f":"HLOOKUP(BD42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD44","v":2172042.0000000005},{"$f":"HLOOKUP(BE42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE44","v":2172042.0000000005},{"$f":"HLOOKUP(BF42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF44","v":2286360.0000000005},{"$f":"HLOOKUP(BG42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG44","v":2286360.0000000005},{"$f":"HLOOKUP(BH42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH44","v":2400678.0000000005},{"$f":"HLOOKUP(BI42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI44","v":2400678.0000000005},{"$f":"HLOOKUP(BJ42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ44","v":2514996.0000000009},{"$f":"HLOOKUP(BK42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK44","v":2629314.0000000005},{"$f":"HLOOKUP(BL42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL44","v":2629314.0000000005},{"$f":"HLOOKUP(BM42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM44","v":2743632.0000000005},{"$f":"HLOOKUP(BN42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN44","v":2857950.0000000005},{"$f":"HLOOKUP(BO42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO44","v":2972268.0000000009},{"$f":"HLOOKUP(BP42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP44","v":2972268.0000000009},{"$f":"HLOOKUP(BQ42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ44","v":3086586.0000000009},null,"Fuel Cost",1473883.4689938324,{"$f":"HLOOKUP(BU42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU44","v":910327.03605159465},{"$f":"HLOOKUP(BV42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV44","v":914954.98049735883},{"$f":"HLOOKUP(BW42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW44","v":961947.12572756165},{"$f":"HLOOKUP(BX42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX44","v":1031829.5885977424},{"$f":"HLOOKUP(BY42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY44","v":1177114.9697922631},{"$f":"HLOOKUP(BZ42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ44","v":1255239.8974153646},{"$f":"HLOOKUP(CA42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA44","v":1291489.3208426959},{"$f":"HLOOKUP(CB42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB44","v":1364624.3237960546},{"$f":"HLOOKUP(CC42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC44","v":1439469.673665293},{"$f":"HLOOKUP(CD42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD44","v":1538422.9389077916},{"$f":"HLOOKUP(CE42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE44","v":1668344.966529337},{"$f":"HLOOKUP(CF42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF44","v":1770144.9655953753},{"$f":"HLOOKUP(CG42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG44","v":1916803.9693894356},{"$f":"HLOOKUP(CH42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH44","v":1986753.5968346957},{"$f":"HLOOKUP(CI42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI44","v":2092948.5673254139},{"$f":"HLOOKUP(CJ42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ44","v":2184788.7832829584},{"$f":"HLOOKUP(CK42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK44","v":2331029.0060700057},{"$f":"HLOOKUP(CL42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL44","v":2456518.9186762739},{"$f":"HLOOKUP(CM42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM44","v":2600427.5405679997},{"$f":"HLOOKUP(CN42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN44","v":2720715.066321556},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",15384493.509729626,{"$f":"HLOOKUP(GF42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GF44","v":12088799.999999998},{"$f":"HLOOKUP(GG42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GG44","v":12614400},{"$f":"HLOOKUP(GH42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GH44","v":13140000},{"$f":"HLOOKUP(GI42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GI44","v":13665600},{"$f":"HLOOKUP(GJ42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GJ44","v":13665600},{"$f":"HLOOKUP(GK42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GK44","v":14191200.000000002},{"$f":"HLOOKUP(GL42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GL44","v":14716799.999999998},{"$f":"HLOOKUP(GM42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GM44","v":15242400},{"$f":"HLOOKUP(GN42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GN44","v":15242400},{"$f":"HLOOKUP(GO42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GO44","v":15768000},{"$f":"HLOOKUP(GP42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GP44","v":16293600},{"$f":"HLOOKUP(GQ42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GQ44","v":16819200},{"$f":"HLOOKUP(GR42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GR44","v":17344800},{"$f":"HLOOKUP(GS42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GS44","v":17870400},{"$f":"HLOOKUP(GT42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GT44","v":18396000},{"$f":"HLOOKUP(GU42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GU44","v":18921600},{"$f":"HLOOKUP(GV42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GV44","v":19447200},{"$f":"HLOOKUP(GW42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GW44","v":19972800},{"$f":"HLOOKUP(GX42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GX44","v":21024000},{"$f":"HLOOKUP(GY42,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GY44","v":21549599.999999996}]
[null,"Fuel Savings on remaining plant",-1342721.1221484637,{"$f":"HLOOKUP(D42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D45","v":-829316.13325150695},{"$f":"HLOOKUP(E42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E45","v":-833532.23234630132},{"$f":"HLOOKUP(F42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F45","v":-876342.50012054795},{"$f":"HLOOKUP(G42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G45","v":-940006.05354082189},{"$f":"HLOOKUP(H42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H45","v":-1072362.3450476713},{"$f":"HLOOKUP(I42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I45","v":-1143534.8581347947},{"$f":"HLOOKUP(J42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J45","v":-1176558.4095386302},{"$f":"HLOOKUP(K42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K45","v":-1243185.0562849313},{"$f":"HLOOKUP(L42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L45","v":-1311369.8444843835},{"$f":"HLOOKUP(M42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M45","v":-1401517.1608372603},{"$f":"HLOOKUP(N42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N45","v":-1519877.2987923287},{"$f":"HLOOKUP(O42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O45","v":-1612618.0153117809},{"$f":"HLOOKUP(P42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P45","v":-1746225.6893852053},{"$f":"HLOOKUP(Q42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q45","v":-1809950.43033863},{"$f":"HLOOKUP(R42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R45","v":-1906695.005431233},{"$f":"HLOOKUP(S42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S45","v":-1990362.2697863011},{"$f":"HLOOKUP(T42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T45","v":-2123588.4305884931},{"$f":"HLOOKUP(U42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U45","v":-2237910.8718246575},{"$f":"HLOOKUP(V42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V45","v":-2369012.9231999996},{"$f":"HLOOKUP(W42,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W45","v":-2478595.943132055},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA67:AT67))","v":-480847.09050067165},{"$f":"HLOOKUP(AA42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AA45","v":-394240},{"$f":"HLOOKUP(AB42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AB45","v":-394240},{"$f":"HLOOKUP(AC42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AC45","v":-394240},{"$f":"HLOOKUP(AD42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AD45","v":-418880},{"$f":"HLOOKUP(AE42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AE45","v":-418880},{"$f":"HLOOKUP(AF42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AF45","v":-443520},{"$f":"HLOOKUP(AG42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AG45","v":-468160},{"$f":"HLOOKUP(AH42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AH45","v":-468160},{"$f":"HLOOKUP(AI42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AI45","v":-492800},{"$f":"HLOOKUP(AJ42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AJ45","v":-492800},{"$f":"HLOOKUP(AK42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AK45","v":-517440},{"$f":"HLOOKUP(AL42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AL45","v":-517440},{"$f":"HLOOKUP(AM42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AM45","v":-542080},{"$f":"HLOOKUP(AN42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AN45","v":-566720},{"$f":"HLOOKUP(AO42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AO45","v":-566720},{"$f":"HLOOKUP(AP42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AP45","v":-591360},{"$f":"HLOOKUP(AQ42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AQ45","v":-616000},{"$f":"HLOOKUP(AR42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AR45","v":-640640},{"$f":"HLOOKUP(AS42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AS45","v":-640640},{"$f":"HLOOKUP(AT42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AT45","v":-665280},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX67:BQ67))","v":-196593.08399771777},{"$f":"HLOOKUP(AX42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX45","v":-161184.00000000003},{"$f":"HLOOKUP(AY42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY45","v":-161184.00000000003},{"$f":"HLOOKUP(AZ42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ45","v":-161184.00000000003},{"$f":"HLOOKUP(BA42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA45","v":-171258.00000000003},{"$f":"HLOOKUP(BB42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB45","v":-171258.00000000003},{"$f":"HLOOKUP(BC42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC45","v":-181332.00000000003},{"$f":"HLOOKUP(BD42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD45","v":-191406.00000000003},{"$f":"HLOOKUP(BE42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE45","v":-191406.00000000003},{"$f":"HLOOKUP(BF42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF45","v":-201480.00000000003},{"$f":"HLOOKUP(BG42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG45","v":-201480.00000000003},{"$f":"HLOOKUP(BH42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH45","v":-211554.00000000003},{"$f":"HLOOKUP(BI42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI45","v":-211554.00000000003},{"$f":"HLOOKUP(BJ42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ45","v":-221628.00000000006},{"$f":"HLOOKUP(BK42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK45","v":-231702.00000000003},{"$f":"HLOOKUP(BL42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL45","v":-231702.00000000003},{"$f":"HLOOKUP(BM42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM45","v":-241776.00000000003},{"$f":"HLOOKUP(BN42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN45","v":-251850.00000000003},{"$f":"HLOOKUP(BO42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO45","v":-261924.00000000006},{"$f":"HLOOKUP(BP42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP45","v":-261924.00000000006},{"$f":"HLOOKUP(BQ42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ45","v":-271998.00000000006},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU67:CN67))","v":0},{"$f":"HLOOKUP(BU42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU45","v":0},{"$f":"HLOOKUP(BV42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV45","v":0},{"$f":"HLOOKUP(BW42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW45","v":0},{"$f":"HLOOKUP(BX42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX45","v":0},{"$f":"HLOOKUP(BY42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY45","v":0},{"$f":"HLOOKUP(BZ42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ45","v":0},{"$f":"HLOOKUP(CA42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA45","v":0},{"$f":"HLOOKUP(CB42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB45","v":0},{"$f":"HLOOKUP(CC42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC45","v":0},{"$f":"HLOOKUP(CD42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD45","v":0},{"$f":"HLOOKUP(CE42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE45","v":0},{"$f":"HLOOKUP(CF42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF45","v":0},{"$f":"HLOOKUP(CG42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG45","v":0},{"$f":"HLOOKUP(CH42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH45","v":0},{"$f":"HLOOKUP(CI42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI45","v":0},{"$f":"HLOOKUP(CJ42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ45","v":0},{"$f":"HLOOKUP(CK42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK45","v":0},{"$f":"HLOOKUP(CL42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL45","v":0},{"$f":"HLOOKUP(CM42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM45","v":0},{"$f":"HLOOKUP(CN42,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN45","v":0},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR67:DK67))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO67:EH67))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL67:FE67))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI67:GB67))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF67:GY67))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Fuel Transport",339.16786786737174,{"$f":"HLOOKUP(D42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D66:D67)","v":209.48310119145211},{"$f":"HLOOKUP(E42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E66:E67)","v":210.54807687189046},{"$f":"HLOOKUP(F42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F66:F67)","v":221.36183931616443},{"$f":"HLOOKUP(G42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G66:G67)","v":237.44308755024653},{"$f":"HLOOKUP(H42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H66:H67)","v":270.87594300230137},{"$f":"HLOOKUP(I42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I66:I67)","v":288.85393494443838},{"$f":"HLOOKUP(J42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J66:J67)","v":297.19559825358903},{"$f":"HLOOKUP(K42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K66:K67)","v":314.02531616547935},{"$f":"HLOOKUP(L42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L66:L67)","v":331.24861656131509},{"$f":"HLOOKUP(M42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M66:M67)","v":354.01959452317811},{"$f":"HLOOKUP(N42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N66:N67)","v":383.91705794169866},{"$f":"HLOOKUP(O42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O66:O67)","v":407.34312204953426},{"$f":"HLOOKUP(P42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P66:P67)","v":441.09207348756161},{"$f":"HLOOKUP(Q42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q66:Q67)","v":457.18877753358896},{"$f":"HLOOKUP(R42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R66:R67)","v":481.62620591736999},{"$f":"HLOOKUP(S42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S66:S67)","v":502.76033957589027},{"$f":"HLOOKUP(T42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T66:T67)","v":536.41292175254796},{"$f":"HLOOKUP(U42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U66:U67)","v":565.29047346739731},{"$f":"HLOOKUP(V42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V66:V67)","v":598.40651111999989},{"$f":"HLOOKUP(W42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W66:W67)","v":626.08689732361643},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA68:AT68))","v":61.33087699685197},{"$f":"HLOOKUP(AA42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA66:AA67)","v":33.017786610958915},{"$f":"HLOOKUP(AB42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB66:AB67)","v":33.285855682191766},{"$f":"HLOOKUP(AC42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC66:AC67)","v":36.007828876712324},{"$f":"HLOOKUP(AD42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD66:AD67)","v":38.823700915068486},{"$f":"HLOOKUP(AE42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE66:AE67)","v":47.239211873972607},{"$f":"HLOOKUP(AF42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF66:AF67)","v":50.532520471232878},{"$f":"HLOOKUP(AG42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG66:AG67)","v":51.400232208219172},{"$f":"HLOOKUP(AH42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH66:AH67)","v":55.636504390410941},{"$f":"HLOOKUP(AI42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI66:AI67)","v":58.739846713698626},{"$f":"HLOOKUP(AJ42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ66:AJ67)","v":64.471616016438347},{"$f":"HLOOKUP(AK42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK66:AK67)","v":70.765220026027393},{"$f":"HLOOKUP(AL42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL66:AL67)","v":76.661883549315064},{"$f":"HLOOKUP(AM42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM66:AM67)","v":83.924960228767105},{"$f":"HLOOKUP(AN42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN66:AN67)","v":86.744722708219157},{"$f":"HLOOKUP(AO42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO66:AO67)","v":92.895960572602746},{"$f":"HLOOKUP(AP42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP66:AP67)","v":96.983713582191754},{"$f":"HLOOKUP(AQ42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ66:AQ67)","v":104.22253278904108},{"$f":"HLOOKUP(AR42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR66:AR67)","v":110.25941095205478},{"$f":"HLOOKUP(AS42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS66:AS67)","v":118.59517449999997},{"$f":"HLOOKUP(AT42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT66:AT67)","v":124.33070958767122},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX68:BQ68))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU68:CN68))","v":73.694173449691618},{"$f":"HLOOKUP(BU42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BU66:BU67)","v":45.516351802579734},{"$f":"HLOOKUP(BV42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BV66:BV67)","v":45.747749024867943},{"$f":"HLOOKUP(BW42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BW66:BW67)","v":48.097356286378087},{"$f":"HLOOKUP(BX42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BX66:BX67)","v":51.591479429887123},{"$f":"HLOOKUP(BY42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BY66:BY67)","v":58.855748489613156},{"$f":"HLOOKUP(BZ42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BZ66:BZ67)","v":62.761994870768234},{"$f":"HLOOKUP(CA42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CA66:CA67)","v":64.574466042134802},{"$f":"HLOOKUP(CB42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CB66:CB67)","v":68.231216189802737},{"$f":"HLOOKUP(CC42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CC66:CC67)","v":71.973483683264661},{"$f":"HLOOKUP(CD42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CD66:CD67)","v":76.92114694538958},{"$f":"HLOOKUP(CE42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CE66:CE67)","v":83.417248326466847},{"$f":"HLOOKUP(CF42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CF66:CF67)","v":88.507248279768774},{"$f":"HLOOKUP(CG42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CG66:CG67)","v":95.840198469471787},{"$f":"HLOOKUP(CH42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CH66:CH67)","v":99.337679841734783},{"$f":"HLOOKUP(CI42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CI66:CI67)","v":104.6474283662707},{"$f":"HLOOKUP(CJ42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CJ66:CJ67)","v":109.23943916414792},{"$f":"HLOOKUP(CK42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CK66:CK67)","v":116.55145030350029},{"$f":"HLOOKUP(CL42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CL66:CL67)","v":122.8259459338137},{"$f":"HLOOKUP(CM42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CM66:CM67)","v":130.0213770284},{"$f":"HLOOKUP(CN42,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CN66:CN67)","v":136.0357533160778},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR68:DK68))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO68:EH68))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL68:FE68))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI68:GB68))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF68:GY68))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",238875.49848642992,{"$f":"(SUM(D65:D69))*Misc_Rev","v":152180.55561898867},{"$f":"(SUM(E65:E69))*Misc_Rev","v":153200.26869063862},160540.9899808956,171300.25731850468,193305.2404076228,205306.91917994423,211074.17077542556,222346.52551250934,233881.23925909642,249016.83184337552,268776.06827557937,284351.58481496031,306621.40661091026,317465.85332568071,333721.05872879585,347845.21483847441,370086.43140209565,389243.68204831093,411155.31058143702,429555.43957267783,null,"Misc Charges",43723.158180328755,{"$f":"(SUM(AA65:AA69))*Misc_Rev","v":24822.645267387481},{"$f":"(SUM(AB65:AB69))*Misc_Rev","v":25065.009244336379},26898.171957482264,28793.556253946528,34317.326207287333,36524.841043388784,37162.754715965719,39984.044425850567,42073.069511029542,45866.138337851218,50024.725079404321,53927.851381960041,58717.696093708801,60631.260372125005,64704.405898363286,67442.784981645615,72223.962480421993,76228.477973327434,81723.897094370011,85537.040877282809,null,"Misc Charges",65879.128819971214,{"$f":"(SUM(AX65:AX69))*Misc_Rev","v":54013.403136000023},{"$f":"(SUM(AY65:AY69))*Misc_Rev","v":54013.403136000023},54013.403136000023,57389.24083200001,57389.24083200001,60765.07852800002,64140.916224000022,64140.916224000022,67516.753920000017,67516.753920000017,70892.59161600002,70892.59161600002,74268.429312000037,77644.267008000024,77644.267008000024,81020.104704000027,84395.942400000029,87771.780096000031,87771.780096000031,91147.617792000034,null,"Misc Charges",48976.587813954779,{"$f":"(SUM(BU65:BU69))*Misc_Rev","v":30550.6875653272},{"$f":"(SUM(BV65:BV69))*Misc_Rev","v":30721.950068392387},32265.631118906062,34551.065506469044,39278.915044578629,41832.185558173303,43029.754866227056,45422.358692476388,47870.834792051501,51100.551920607242,55333.712681902383,58656.635244248391,63432.865782567773,65725.347427169298,69192.199342353953,72194.716884316091,76959.576637550228,81053.000338714352,85743.512448513939,89669.639579328548,null,"Misc Charges",0,{"$f":"(SUM(CR65:CR69))*Misc_Rev","v":0},{"$f":"(SUM(CS65:CS69))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO65:DO69))*Misc_Rev","v":0},{"$f":"(SUM(DP65:DP69))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(EL65:EL69))*Misc_Rev","v":0},{"$f":"(SUM(EM65:EM69))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(FI65:FI69))*Misc_Rev","v":0},{"$f":"(SUM(FJ65:FJ69))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",551625.92485802632,{"$f":"(SUM(GF65:GF69))*Misc_Rev","v":437393.4521730048},{"$f":"(SUM(GG65:GG69))*Misc_Rev","v":455332.67763246491},473290.2669931142,491266.58753297653,492240.98347563605,510255.89773714886,528290.68967589166,546345.75684540952,547400.47435031773,565497.31660532416,583615.67509743059,601755.98015137913,619918.67069840687,638104.19444837503,656313.00806534255,674545.57734664937,692802.37740558235,711083.89285769407,746411.64841084788,764744.08745906479]
[null,"Total Variable Cost",7389694.2989051705,{"$f":"SUM(D65:D70)","v":4851431.9025492212},{"$f":"SUM(E65:E69)","v":4730739.5223146807},4957416.9336986039,5289657.1553392,5969158.856460684,6339764.0557047995,6517853.5936087435,6865937.670223237,7222123.2478722949,7689501.9714481067,8299656.2585097374,8780619.5903829131,9468299.3642203007,9803169.8778928071,10305121.625765681,10741267.750693996,11428064.210786056,12019629.509891024,12696248.47398212,13264434.275342075,null,"Total Variable Cost",1352324.6678775523,{"$f":"SUM(AA65:AA70)","v":791332.19527317677},{"$f":"SUM(AB65:AB69)","v":773993.61549951753},830600.66568312317,889129.0839286847,1059700.0434562541,1127866.8800453551,1147565.3012588227,1234685.166312085,1299193.1049601512,1416320.9714010379,1544735.8287859533,1665262.2091761376,1813169.9633679839,1872259.7693961523,1998036.2493318701,2082595.8801150448,2230235.9955663905,2353893.2180498834,2523588.7195642912,2641336.4895406002,null,"Total Variable Cost",2039049.7417409671,{"$f":"SUM(AX65:AX70)","v":1721917.4031360005},{"$f":"SUM(AY65:AY69)","v":1667904.0000000005},1667904.0000000005,1772148.0000000002,1772148.0000000002,1876392.0000000005,1980636.0000000005,1980636.0000000005,2084880.0000000005,2084880.0000000005,2189124.0000000005,2189124.0000000005,2293368.0000000009,2397612.0000000005,2397612.0000000005,2501856.0000000005,2606100.0000000005,2710344.0000000009,2710344.0000000009,2814588.0000000009,null,"Total Variable Cost",1515050.1999779146,{"$f":"SUM(BU65:BU70)","v":973939.01406382013},{"$f":"SUM(BV65:BV69)","v":948676.8178233814},996344.83445238566,1066917.7836730806,1212911.1612085791,1291754.7417914185,1328735.0193375449,1402617.3015216275,1478224.8885885468,1577956.7663230989,1708674.4281713925,1811284.438125259,1958771.794175141,2029562.358793518,2136616.8275183407,2229332.9077419741,2376469.1402405575,2502871.7989968611,2647712.2174071744,2768948.8506462616,null,"Total Variable Cost",0,{"$f":"SUM(CR65:CR70)","v":0},{"$f":"SUM(CS65:CS69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO65:DO70)","v":0},{"$f":"SUM(DP65:DP69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(EL65:EL70)","v":0},{"$f":"SUM(EM65:EM69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(FI65:FI70)","v":0},{"$f":"SUM(FJ65:FJ69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",17072276.671902515,{"$f":"SUM(GF65:GF70)","v":13943861.219373003},{"$f":"SUM(GG65:GG69)","v":14060421.122544},14614941.54499488,15170040.375894777,15200129.183412673,15756419.767080929,16313324.162422543,16870854.645670995,16903423.738584414,17462244.213356104,18021729.097623225,18581891.679575689,19142745.513167206,19704304.423430551,20266582.511899162,20829594.162137143,21393354.045379888,21957877.126287486,23048778.668813236,23614874.242189497]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D73:W73))","v":9704573.3139455747},{"$f":"D71+D62","v":7901533.1351165101},{"$f":"E71+E62","v":7677100.1600638544},7798079.236796977,8026546.1744521614,8604059.3478640281,8874333.1630375776,8953628.1020472012,9204343.0702977404,9463981.6224737167,9834972.3067986462,10348786.300182836,10733458.038863484,11324895.894002952,11563575.156962041,11969387.33546569,12309446.605995854,12900209.980960261,13395797.039593482,13976493.704761855,14448814.267579095,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA73:AT73))","v":1810525.6839615279},{"$f":"AA71+AA62","v":1405781.7055264805},{"$f":"AB71+AB62","v":1367061.2145939134},1401181.0174772069,1437615.1716612545,1586455.4049361125,1633228.2501898971,1631844.1221160879,1698169.4745883206,1742044.8505203377,1838563.5595869673,1946369.2595976256,2046286.4826135528,2173585.0794311422,2212065.7280850532,2317233.0506465142,2381183.5240554316,2508214.4821325201,2611262.5472417558,2760348.8913819063,2857487.5039839586,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX73:BQ73))","v":4079029.3001730922},{"$f":"AX71+AX62","v":4457538.6623774767},{"$f":"AY71+AY62","v":4308329.7879237328},4208213.1945339935,4214090.2213891121,4117341.773024058,4126336.51895143,4136717.8515281864,4044137.5666667367,4056522.3068629671,3964767.2511467878,3977256.1954306085,3885501.1397144292,3897990.0839982498,3910479.0282820705,3818723.9725658912,3831212.9168497114,3843701.8611335317,3856190.8054173524,3764435.749701173,3776924.6939849942,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU73:CN73))","v":1657919.5797241498},{"$f":"BU71+BU62","v":1160657.4500629962},{"$f":"BV71+BV62","v":1129113.3827855531},1170480.9647627641,1234870.5877848701,1374789.327664003,1447659.3030579179,1478759.7889562051,1546849.4201919944,1616715.2033530322,1710716.2382908133,1835707.3504651478,1932595.1897303234,2074364.8416564881,2139442.258047421,2240788.2255589981,2327800.5445238687,2469237.8505172613,2589946.5142170177,2729097.9676484005,2844650.7665877258,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR73:DK73))","v":1820150.9919503485},{"$f":"CR71+CR62","v":2288179.2998999869},{"$f":"CS71+CS62","v":2233932.3748358209},2163131.9716204484,2094273.7989817199,2027199.6703782962,1961765.3027983739,1897834.3341763518,1835280.316143479,1773434.419562872,1711561.960876988,1649536.3184763091,1587354.4286865401,1525013.1665598988,1462509.3446496483,1399839.7117601153,1337000.9516717172,1273989.6818404733,1210802.4520715284,1147435.7431661277,1083885.9655415425,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO73:EH73))","v":17252001.025802247},{"$f":"DO71+DO62","v":21573428.467931651},{"$f":"DP71+DP62","v":21065174.087291013},20411492.719682332,19775999.288072385,19157223.404616199,18553824.151414782,17964534.390008971,17388179.312609214,16818535.179893516,16248765.265938129,15677693.290406981,15105293.212068576,14531538.468866751,13956401.967504248,13379856.072817851,12801872.596941091,12222422.788250145,11641477.32008874,11059006.279267464,10474979.154333116,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL73:FE73))","v":22173036.758939743},{"$f":"EL71+EL62","v":26179422.211464334},{"$f":"EM71+EM62","v":25606019.588487919},25000508.673131242,24415389.301638007,23849162.394640125,23300464.07183082,22768007.763978899,22250603.51221066,21741812.755620956,21234560.27018553,20727656.491395086,20221108.393382523,19714923.08976341,19209107.836425606,18703670.034374736,18198617.232636556,17693957.131217301,17189697.584123358,16685846.602441229,16182412.357479153,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI73:GB73))","v":32378375.873829935},{"$f":"FI71+FI62","v":38618462.475157879},{"$f":"FJ71+FJ62","v":37761044.612732582},36817760.031656936,35905003.884363733,35020488.737774171,34162132.44126527,33327970.148474444,32516183.64336469,31716978.020188335,30919590.613048993,30122203.205909643,29324815.798770294,28527428.391630933,27730040.984491583,26932653.577352226,26135266.170212884,25337878.76307353,24540491.35593418,23743103.948794823,22945716.54165547,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF73:GY73))","v":52539475.037375554},{"$f":"GF71+GF62","v":55294798.694649532},{"$f":"GG71+GG62","v":54521229.171306066},54186744.420730889,53884443.83751113,53086473.58803992,52841985.751161188,52623450.367978677,52429084.77656766,51723531.66469495,51547266.840972066,51372909.801052988,51200498.700613827,51030072.458444163,50861670.77170939,50695334.1315182,50531103.838801496,50369022.020508736,50209131.646128401,50577076.544538751,50421701.421195574]
[]
[null,"$/MWh",{"$f":"C73/AVERAGE(D43:W43)","v":50.544652676799871},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z73/AVERAGE(AA43:AT43)","v":45.263142099038205},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW73/AVERAGE(AX43:BQ43)","v":46.564261417501044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT73/AVERAGE(BU43:CN43)","v":48.016669941037705},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ73/AVERAGE(CR43:DK43)","v":46.173287467030654},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN73/AVERAGE(DO43:EH43)","v":85.181942465171986},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK73/AVERAGE(EL43:FE43)","v":93.414842773385061},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"FH73/AVERAGE(FI43:GB43)","v":200.00874618142001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"GE73/AVERAGE(GF43:GY43)","v":119.95313935473871}]
[null,"Fixed Cost $/kW-yr",{"$f":"C62/D51/1000","v":96.453292293350145},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z62/AA51/1000","v":91.6402032167952},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW62/AX51/1000","v":169.99829653601049},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT62/BU51/1000","v":33.102265928228839},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ62/CR51/1000","v":227.51887399379356},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN62/DO51/1000","v":253.70589743826835},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK62/EL51/1000","v":277.16295948674679},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"FH62/FI51/1000","v":294.34887158027215},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"GE62/GF51/1000","v":354.67198365473024}]
[null,"Variable Cost $/MWh",{"$f":"C71/AVERAGE(D43:W43)","v":38.487991140131093},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z71/AVERAGE(AA43:AT43)","v":33.808116696938818},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW71/AVERAGE(AX43:BQ43)","v":23.276823535855787},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT71/AVERAGE(BU43:CN43)","v":43.878886700009112},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ71/AVERAGE(CR43:DK43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN71/AVERAGE(DO43:EH43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK71/AVERAGE(EL43:FE43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"FH71/AVERAGE(FI43:GB43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"GE71/AVERAGE(GF43:GY43)","v":38.977800620781998}]
[]
[null,{"$f":"D80&\" \"&'Resource Options'!$B$45","v":"2022 Supplemental Compression- two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA80&\" \"&'Resource Options'!$B$46","v":"2022 Rathdrum CT 2055 Uprates two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX80&\" \"&'Resource Options'!$B$47","v":"2022 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU80&\" \"&'Resource Options'!$B$48","v":"2022 Rathdrum CT: Inlet Evaporation 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR80&\" \"&'Resource Options'!$B$49","v":"2022 Post Falls Redevelopment"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO80&\" \"&'Resource Options'!$B$50","v":"2022 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL80&\" \"&'Resource Options'!$B$51","v":"2022 Monroe St/Upper Falls 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI80&\" \"&'Resource Options'!$B$52","v":"2022 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF80&\" \"&'Resource Options'!$B$53","v":"2022 Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2022,{"$f":"D80+1","v":2023},{"$f":"E80+1","v":2024},{"$f":"F80+1","v":2025},{"$f":"G80+1","v":2026},{"$f":"H80+1","v":2027},{"$f":"I80+1","v":2028},{"$f":"J80+1","v":2029},{"$f":"K80+1","v":2030},{"$f":"L80+1","v":2031},{"$f":"M80+1","v":2032},{"$f":"N80+1","v":2033},{"$f":"O80+1","v":2034},{"$f":"P80+1","v":2035},{"$f":"Q80+1","v":2036},{"$f":"R80+1","v":2037},{"$f":"S80+1","v":2038},{"$f":"T80+1","v":2039},{"$f":"U80+1","v":2040},{"$f":"V80+1","v":2041},null,"Year",null,2022,{"$f":"AA80+1","v":2023},{"$f":"AB80+1","v":2024},{"$f":"AC80+1","v":2025},{"$f":"AD80+1","v":2026},{"$f":"AE80+1","v":2027},{"$f":"AF80+1","v":2028},{"$f":"AG80+1","v":2029},{"$f":"AH80+1","v":2030},{"$f":"AI80+1","v":2031},{"$f":"AJ80+1","v":2032},{"$f":"AK80+1","v":2033},{"$f":"AL80+1","v":2034},{"$f":"AM80+1","v":2035},{"$f":"AN80+1","v":2036},{"$f":"AO80+1","v":2037},{"$f":"AP80+1","v":2038},{"$f":"AQ80+1","v":2039},{"$f":"AR80+1","v":2040},{"$f":"AS80+1","v":2041},null,"Year",null,2022,{"$f":"AX80+1","v":2023},{"$f":"AY80+1","v":2024},{"$f":"AZ80+1","v":2025},{"$f":"BA80+1","v":2026},{"$f":"BB80+1","v":2027},{"$f":"BC80+1","v":2028},{"$f":"BD80+1","v":2029},{"$f":"BE80+1","v":2030},{"$f":"BF80+1","v":2031},{"$f":"BG80+1","v":2032},{"$f":"BH80+1","v":2033},{"$f":"BI80+1","v":2034},{"$f":"BJ80+1","v":2035},{"$f":"BK80+1","v":2036},{"$f":"BL80+1","v":2037},{"$f":"BM80+1","v":2038},{"$f":"BN80+1","v":2039},{"$f":"BO80+1","v":2040},{"$f":"BP80+1","v":2041},null,"Year",null,2022,{"$f":"BU80+1","v":2023},{"$f":"BV80+1","v":2024},{"$f":"BW80+1","v":2025},{"$f":"BX80+1","v":2026},{"$f":"BY80+1","v":2027},{"$f":"BZ80+1","v":2028},{"$f":"CA80+1","v":2029},{"$f":"CB80+1","v":2030},{"$f":"CC80+1","v":2031},{"$f":"CD80+1","v":2032},{"$f":"CE80+1","v":2033},{"$f":"CF80+1","v":2034},{"$f":"CG80+1","v":2035},{"$f":"CH80+1","v":2036},{"$f":"CI80+1","v":2037},{"$f":"CJ80+1","v":2038},{"$f":"CK80+1","v":2039},{"$f":"CL80+1","v":2040},{"$f":"CM80+1","v":2041},null,"Year",null,2022,{"$f":"CR80+1","v":2023},{"$f":"CS80+1","v":2024},{"$f":"CT80+1","v":2025},{"$f":"CU80+1","v":2026},{"$f":"CV80+1","v":2027},{"$f":"CW80+1","v":2028},{"$f":"CX80+1","v":2029},{"$f":"CY80+1","v":2030},{"$f":"CZ80+1","v":2031},{"$f":"DA80+1","v":2032},{"$f":"DB80+1","v":2033},{"$f":"DC80+1","v":2034},{"$f":"DD80+1","v":2035},{"$f":"DE80+1","v":2036},{"$f":"DF80+1","v":2037},{"$f":"DG80+1","v":2038},{"$f":"DH80+1","v":2039},{"$f":"DI80+1","v":2040},{"$f":"DJ80+1","v":2041},null,"Year",null,2022,{"$f":"DO80+1","v":2023},{"$f":"DP80+1","v":2024},{"$f":"DQ80+1","v":2025},{"$f":"DR80+1","v":2026},{"$f":"DS80+1","v":2027},{"$f":"DT80+1","v":2028},{"$f":"DU80+1","v":2029},{"$f":"DV80+1","v":2030},{"$f":"DW80+1","v":2031},{"$f":"DX80+1","v":2032},{"$f":"DY80+1","v":2033},{"$f":"DZ80+1","v":2034},{"$f":"EA80+1","v":2035},{"$f":"EB80+1","v":2036},{"$f":"EC80+1","v":2037},{"$f":"ED80+1","v":2038},{"$f":"EE80+1","v":2039},{"$f":"EF80+1","v":2040},{"$f":"EG80+1","v":2041},null,"Year",null,2022,{"$f":"EL80+1","v":2023},{"$f":"EM80+1","v":2024},{"$f":"EN80+1","v":2025},{"$f":"EO80+1","v":2026},{"$f":"EP80+1","v":2027},{"$f":"EQ80+1","v":2028},{"$f":"ER80+1","v":2029},{"$f":"ES80+1","v":2030},{"$f":"ET80+1","v":2031},{"$f":"EU80+1","v":2032},{"$f":"EV80+1","v":2033},{"$f":"EW80+1","v":2034},{"$f":"EX80+1","v":2035},{"$f":"EY80+1","v":2036},{"$f":"EZ80+1","v":2037},{"$f":"FA80+1","v":2038},{"$f":"FB80+1","v":2039},{"$f":"FC80+1","v":2040},{"$f":"FD80+1","v":2041},null,"Year",null,2022,{"$f":"FI80+1","v":2023},{"$f":"FJ80+1","v":2024},{"$f":"FK80+1","v":2025},{"$f":"FL80+1","v":2026},{"$f":"FM80+1","v":2027},{"$f":"FN80+1","v":2028},{"$f":"FO80+1","v":2029},{"$f":"FP80+1","v":2030},{"$f":"FQ80+1","v":2031},{"$f":"FR80+1","v":2032},{"$f":"FS80+1","v":2033},{"$f":"FT80+1","v":2034},{"$f":"FU80+1","v":2035},{"$f":"FV80+1","v":2036},{"$f":"FW80+1","v":2037},{"$f":"FX80+1","v":2038},{"$f":"FY80+1","v":2039},{"$f":"FZ80+1","v":2040},{"$f":"GA80+1","v":2041},null,"Year",null,2022,{"$f":"GF80+1","v":2023},{"$f":"GG80+1","v":2024},{"$f":"GH80+1","v":2025},{"$f":"GI80+1","v":2026},{"$f":"GJ80+1","v":2027},{"$f":"GK80+1","v":2028},{"$f":"GL80+1","v":2029},{"$f":"GM80+1","v":2030},{"$f":"GN80+1","v":2031},{"$f":"GO80+1","v":2032},{"$f":"GP80+1","v":2033},{"$f":"GQ80+1","v":2034},{"$f":"GR80+1","v":2035},{"$f":"GS80+1","v":2036},{"$f":"GT80+1","v":2037},{"$f":"GU80+1","v":2038},{"$f":"GV80+1","v":2039},{"$f":"GW80+1","v":2040},{"$f":"GX80+1","v":2041}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D80-$D$4)","v":192000},{"$f":"D81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U81*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V81*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA80--$AA$4)","v":39999.999999999993},{"$f":"AA81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS81*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX80-$AX$4)","v":87600.000000000015},{"$f":"AX81*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AY81*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AZ81*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BA81*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BB81*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BC81*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BD81*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BE81*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BF81*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BG81*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BH81*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BI81*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BJ81*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BK81*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BL81*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BM81*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BN81*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BO81*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BP81*(1-'Resource Options'!$AA$47)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU80-$BU$4)","v":34528},{"$f":"BU81*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BV81*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BW81*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BX81*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BY81*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BZ81*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CA81*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CB81*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CC81*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CD81*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CE81*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CF81*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CG81*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CH81*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CI81*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CJ81*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CK81*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CL81*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CM81*(1-'Resource Options'!$AA$48)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR80-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS80-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT80-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU80-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV80-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW80-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX80-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY80-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ80-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA80-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB80-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC80-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD80-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE80-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF80-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG80-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH80-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI80-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ80-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK80-$CR$4)","v":39420},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO80-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP80-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ80-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR80-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS80-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT80-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU80-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV80-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW80-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX80-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY80-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ80-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA80-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB80-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC80-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED80-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE80-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF80-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG80-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH80-$DO$4)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EL80-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EM80-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EN80-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EO80-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EP80-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EQ80-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ER80-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ES80-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ET80-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EU80-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EV80-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EW80-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EX80-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EY80-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EZ80-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FA80-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FB80-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FC80-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FD80-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FE80-$EL$4)","v":237360.96},null,"MWh",null,{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FI80-$FI80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FJ80-$FI80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FK80-$FI80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FL80-$FI80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FM80-$FI80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FN80-$FI80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FO80-$FI80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FP80-$FI80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FQ80-$FI80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FR80-$FI80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FS80-$FI80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FT80-$FI80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FU80-$FI80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FV80-$FI80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FW80-$FI80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FX80-$FI80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FY80-$FI80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FZ80-$FI80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GA80-$FI80)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GB80-$FI80)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GF80-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GG80-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GH80-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GI80-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GJ80-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GK80-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GL80-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GM80-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GN80-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GO80-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GP80-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GQ80-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GR80-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GS80-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GT80-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GU80-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GV80-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GW80-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GX80-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GY80-$GF$4)","v":438000}]
[null,"Fuel (Dth)",null,{"$f":"D81*$D88/1000","v":2236800},{"$f":"E81*$D88/1000","v":2236800},{"$f":"F81*$D88/1000","v":2236800},{"$f":"G81*$D88/1000","v":2236800},{"$f":"H81*$D88/1000","v":2236800},{"$f":"I81*$D88/1000","v":2236800},{"$f":"J81*$D88/1000","v":2236800},{"$f":"K81*$D88/1000","v":2236800},{"$f":"L81*$D88/1000","v":2236800},{"$f":"M81*$D88/1000","v":2236800},{"$f":"N81*$D88/1000","v":2236800},{"$f":"O81*$D88/1000","v":2236800},{"$f":"P81*$D88/1000","v":2236800},{"$f":"Q81*$D88/1000","v":2236800},{"$f":"R81*$D88/1000","v":2236800},{"$f":"S81*$D88/1000","v":2236800},{"$f":"T81*$D88/1000","v":2236800},{"$f":"U81*$D88/1000","v":2236800},{"$f":"V81*$D88/1000","v":2236800},{"$f":"W81*$D88/1000","v":2236800},null,"Fuel (Dth)",null,{"$f":"AA81*$AA88/1000","v":469999.99999999994},{"$f":"AB81*$AA88/1000","v":469999.99999999994},{"$f":"AC81*$AA88/1000","v":469999.99999999994},{"$f":"AD81*$AA88/1000","v":469999.99999999994},{"$f":"AE81*$AA88/1000","v":469999.99999999994},{"$f":"AF81*$AA88/1000","v":469999.99999999994},{"$f":"AG81*$AA88/1000","v":469999.99999999994},{"$f":"AH81*$AA88/1000","v":469999.99999999994},{"$f":"AI81*$AA88/1000","v":469999.99999999994},{"$f":"AJ81*$AA88/1000","v":469999.99999999994},{"$f":"AK81*$AA88/1000","v":469999.99999999994},{"$f":"AL81*$AA88/1000","v":469999.99999999994},{"$f":"AM81*$AA88/1000","v":469999.99999999994},{"$f":"AN81*$AA88/1000","v":469999.99999999994},{"$f":"AO81*$AA88/1000","v":469999.99999999994},{"$f":"AP81*$AA88/1000","v":469999.99999999994},{"$f":"AQ81*$AA88/1000","v":469999.99999999994},{"$f":"AR81*$AA88/1000","v":469999.99999999994},{"$f":"AS81*$AA88/1000","v":469999.99999999994},{"$f":"AT81*$AA88/1000","v":469999.99999999994},null,"Fuel (mmbtu)",null,{"$f":"AX81*$AX88/1000","v":1143180.0000000002},1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,null,"Fuel (Dth)",null,{"$f":"BU81*$AA88/1000","v":405704},405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"GF81*$GF88/1000","v":5256000},{"$f":"GG81*$GF88/1000","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D88)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA88)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA88)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX88)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX88)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU88)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU88)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU88)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU88)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU88)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU88)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU88)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU88)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU88)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU88)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU88)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU88)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU88)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU88)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU88)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU88)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU88)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU88)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU88)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU88)/1000)","v":0},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V82/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W82/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS82/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT82/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU82/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BV82/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BW82/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BX82/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BY82/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BZ82/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CA82/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CB82/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CC82/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CD82/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CE82/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CF82/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CG82/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CH82/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CI82/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CJ82/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CK82/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CL82/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CM82/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CN82/2204.62","v":21530.861554372183},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$44*D83/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*E83/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*F83/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*G83/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*H83/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*I83/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*J83/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*K83/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*L83/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*M83/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*N83/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*O83/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*P83/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*Q83/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*R83/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*S83/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*T83/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*U83/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*V83/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*W83/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*AA83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AB83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AC83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AD83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AE83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AF83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AG83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AH83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AI83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AJ83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AK83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AL83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AM83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AN83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AO83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AP83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AQ83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AR83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AS83/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AT83/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM83/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN83/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D80,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA80,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$25)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX80,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$26)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU80,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$27)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$53","v":12000}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$51","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$52","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$53","v":100}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D80,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$212)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":18.331013603256949},{"$f":"'Resource Options'!$N$45*(1.02^(D80-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA80,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$213)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":3.8247079546094063},{"$f":"'Resource Options'!$N$46*(1.02^(AA80-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX80,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$214)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":17.028172724405266},{"$f":"'Resource Options'!$N$47*(1.02^(AX80-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU80,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$215)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":1.1033831547278177},{"$f":"'Resource Options'!$N$48*(1.02^(BU80-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR80,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$216)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":18.401346720000003},{"$f":"'Resource Options'!$N$49*(1.02^(CR80-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO80,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$217)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":171.29660150253125},{"$f":"'Resource Options'!$N$50*(1.02^(DO80-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL80,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$218)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":178.09222591234436},{"$f":"'Resource Options'!$N$51*(1.02^(EL80-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI80,'Capital Costs'!$A$174:$AH$219,ROW('Capital Costs'!$A$219)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":270.65331701152337},{"$f":"'Resource Options'!$N$52*(1.02^(FI80-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF80,'Capital Costs'!$A$174:$AH$220,ROW('Capital Costs'!$A$220)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":270.60804000000002},{"$f":"'Resource Options'!$N$53*(1.02^(GF80-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D90*AFUDC!$Y$44","v":0.82445750092144499},{"$f":"E90*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA90*AFUDC!$Y$45","v":0.17202044743730813},{"$f":"AB90*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX90*AFUDC!$Y$46","v":0.76586079927012374},{"$f":"AY90*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU90*AFUDC!$Y$47","v":4.9625871105353804E-2},{"$f":"BV90*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR90*AFUDC!$Y$48","v":2.8139107547255331},{"$f":"CS90*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO90*AFUDC!$Y$49","v":26.19446046804919},{"$f":"DP90*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL90*AFUDC!$Y$50","v":27.233638790311055},{"$f":"EM90*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI90*AFUDC!$Y$51","v":41.38796421422272},{"$f":"FJ90*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF90*AFUDC!$Y$51","v":41.3810405106696},{"$f":"GG90*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D90:D91)","v":19.155471104178392},{"$f":"SUM(E90:E91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA90:AA91)","v":3.9967284020467142},{"$f":"SUM(AB90:AB91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX90:AX91)","v":17.794033523675388},{"$f":"SUM(AY90:AY91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU90:BU91)","v":1.1530090258331716},{"$f":"SUM(BV90:BV91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR90:CR91)","v":21.215257474725536},{"$f":"SUM(CS90:CS91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO90:DO91)","v":197.49106197058043},{"$f":"SUM(DP90:DP91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL90:EL91)","v":205.32586470265542},{"$f":"SUM(EM90:EM91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(FI90:FI91)","v":312.0412812257461},{"$f":"SUM(FJ90:FJ91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(GF90:GF91)","v":311.98908051066962},{"$f":"SUM(GG90:GG91)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D95:W95))","v":120899.92353097028},{"$f":"HLOOKUP(D80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":103913.48736},{"$f":"HLOOKUP(E80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":105991.7571072},{"$f":"HLOOKUP(F80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":108111.592249344},{"$f":"HLOOKUP(G80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":110273.82409433088},{"$f":"HLOOKUP(H80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":112479.30057621752},{"$f":"HLOOKUP(I80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":114728.88658774187},{"$f":"HLOOKUP(J80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":117023.46431949669},{"$f":"HLOOKUP(K80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":119363.93360588665},{"$f":"HLOOKUP(L80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":121751.21227800437},{"$f":"HLOOKUP(M80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":124186.23652356447},{"$f":"HLOOKUP(N80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":126669.96125403573},{"$f":"HLOOKUP(O80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":129203.36047911647},{"$f":"HLOOKUP(P80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":131787.42768869881},{"$f":"HLOOKUP(Q80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":134423.17624247281},{"$f":"HLOOKUP(R80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":137111.63976732225},{"$f":"HLOOKUP(S80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":139853.87256266869},{"$f":"HLOOKUP(T80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":142650.95001392209},{"$f":"HLOOKUP(U80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":145503.96901420056},{"$f":"HLOOKUP(V80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":148414.04839448456},{"$f":"HLOOKUP(W80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D89*1000","v":151382.32936237421},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA95:AT95))","v":0},{"$f":"HLOOKUP(AA80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AB80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AC80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AD80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AE80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AF80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AG80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AH80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AI80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AJ80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AK80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AL80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AM80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AN80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AO80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AP80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AQ80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AR80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AS80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},{"$f":"HLOOKUP(AT80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA89*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX95:BQ95))","v":0},{"$f":"HLOOKUP(AX80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":0},{"$f":"HLOOKUP(AY80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":0},{"$f":"HLOOKUP(AZ80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":0},{"$f":"HLOOKUP(BA80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":0},{"$f":"HLOOKUP(BB80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":0},{"$f":"HLOOKUP(BC80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":0},{"$f":"HLOOKUP(BD80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":0},{"$f":"HLOOKUP(BE80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":0},{"$f":"HLOOKUP(BF80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":0},{"$f":"HLOOKUP(BG80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":0},{"$f":"HLOOKUP(BH80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":0},{"$f":"HLOOKUP(BI80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":0},{"$f":"HLOOKUP(BJ80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":0},{"$f":"HLOOKUP(BK80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":0},{"$f":"HLOOKUP(BL80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":0},{"$f":"HLOOKUP(BM80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":0},{"$f":"HLOOKUP(BN80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":0},{"$f":"HLOOKUP(BO80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":0},{"$f":"HLOOKUP(BP80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":0},{"$f":"HLOOKUP(BQ80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX89*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU95:CN95))","v":10870.91812415974},{"$f":"HLOOKUP(BU80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":9343.5544051199995},{"$f":"HLOOKUP(BV80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":9530.4254932223994},{"$f":"HLOOKUP(BW80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":9721.0340030868483},{"$f":"HLOOKUP(BX80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":9915.4546831485859},{"$f":"HLOOKUP(BY80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":10113.763776811558},{"$f":"HLOOKUP(BZ80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":10316.039052347789},{"$f":"HLOOKUP(CA80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":10522.359833394745},{"$f":"HLOOKUP(CB80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":10732.80703006264},{"$f":"HLOOKUP(CC80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":10947.463170663892},{"$f":"HLOOKUP(CD80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":11166.412434077172},{"$f":"HLOOKUP(CE80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":11389.740682758713},{"$f":"HLOOKUP(CF80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":11617.535496413888},{"$f":"HLOOKUP(CG80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":11849.886206342167},{"$f":"HLOOKUP(CH80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":12086.883930469012},{"$f":"HLOOKUP(CI80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":12328.621609078393},{"$f":"HLOOKUP(CJ80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":12575.19404125996},{"$f":"HLOOKUP(CK80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":12826.697922085161},{"$f":"HLOOKUP(CL80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":13083.231880526866},{"$f":"HLOOKUP(CM80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":13344.896518137402},{"$f":"HLOOKUP(CN80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU89*1000","v":13611.794448500148},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR95:DK95))","v":-387887.25466186297},{"$f":"HLOOKUP(CR80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":-333389.10528000002},{"$f":"HLOOKUP(CS80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":-340056.88738560007},{"$f":"HLOOKUP(CT80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":-346858.02513331204},{"$f":"HLOOKUP(CU80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":-353795.1856359783},{"$f":"HLOOKUP(CV80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":-360871.08934869786},{"$f":"HLOOKUP(CW80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":-368088.51113567181},{"$f":"HLOOKUP(CX80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":-375450.28135838528},{"$f":"HLOOKUP(CY80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":-382959.28698555299},{"$f":"HLOOKUP(CZ80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":-390618.47272526397},{"$f":"HLOOKUP(DA80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":-398430.84217976936},{"$f":"HLOOKUP(DB80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":-406399.45902336464},{"$f":"HLOOKUP(DC80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":-414527.44820383203},{"$f":"HLOOKUP(DD80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":-422817.9971679087},{"$f":"HLOOKUP(DE80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":-431274.35711126699},{"$f":"HLOOKUP(DF80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":-439899.84425349231},{"$f":"HLOOKUP(DG80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":-448697.84113856207},{"$f":"HLOOKUP(DH80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":-457671.79796133336},{"$f":"HLOOKUP(DI80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":-466825.23392056004},{"$f":"HLOOKUP(DJ80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":-476161.73859897128},{"$f":"HLOOKUP(DK80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR89*1000","v":-485684.97337095067},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO95:EH95))","v":-3297041.6646258351},{"$f":"HLOOKUP(DO80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":-2833807.39488},{"$f":"HLOOKUP(DP80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":-2890483.5427776007},{"$f":"HLOOKUP(DQ80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":-2948293.2136331522},{"$f":"HLOOKUP(DR80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":-3007259.0779058156},{"$f":"HLOOKUP(DS80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":-3067404.2594639319},{"$f":"HLOOKUP(DT80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":-3128752.3446532106},{"$f":"HLOOKUP(DU80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":-3191327.3915462745},{"$f":"HLOOKUP(DV80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":-3255153.9393772003},{"$f":"HLOOKUP(DW80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":-3320257.0181647437},{"$f":"HLOOKUP(DX80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":-3386662.1585280397},{"$f":"HLOOKUP(DY80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":-3454395.4016986},{"$f":"HLOOKUP(DZ80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":-3523483.3097325722},{"$f":"HLOOKUP(EA80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":-3593952.9759272235},{"$f":"HLOOKUP(EB80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":-3665832.0354457693},{"$f":"HLOOKUP(EC80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":-3739148.6761546843},{"$f":"HLOOKUP(ED80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":-3813931.6496777772},{"$f":"HLOOKUP(EE80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":-3890210.2826713333},{"$f":"HLOOKUP(EF80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":-3968014.4883247605},{"$f":"HLOOKUP(EG80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":-4047374.778091256},{"$f":"HLOOKUP(EH80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO89*1000","v":-4128322.2736530807},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL95:FE95))","v":882984.61352720577},{"$f":"HLOOKUP(EL80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":758925.29785868467},{"$f":"HLOOKUP(EM80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":774103.80381585832},{"$f":"HLOOKUP(EN80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":789585.87989217555},{"$f":"HLOOKUP(EO80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":805377.59749001893},{"$f":"HLOOKUP(EP80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":821485.14943981939},{"$f":"HLOOKUP(EQ80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":837914.85242861591},{"$f":"HLOOKUP(ER80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":854673.14947718824},{"$f":"HLOOKUP(ES80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":871766.61246673192},{"$f":"HLOOKUP(ET80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":889201.9447160667},{"$f":"HLOOKUP(EU80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":906985.98361038812},{"$f":"HLOOKUP(EV80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":925125.70328259573},{"$f":"HLOOKUP(EW80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":943628.21734824777},{"$f":"HLOOKUP(EX80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":962500.7816952127},{"$f":"HLOOKUP(EY80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":981750.79732911719},{"$f":"HLOOKUP(EZ80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1001385.8132756995},{"$f":"HLOOKUP(FA80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1021413.5295412134},{"$f":"HLOOKUP(FB80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1041841.8001320378},{"$f":"HLOOKUP(FC80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1062678.6361346785},{"$f":"HLOOKUP(FD80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1083932.2088573722},{"$f":"HLOOKUP(FE80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL89*1000","v":1105610.8530345196},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI95:GB95))","v":0},{"$f":"HLOOKUP(FI80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI89*1000","v":0},{"$f":"HLOOKUP(FJ80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI89*1000","v":0},{"$f":"HLOOKUP(FK80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI89*1000","v":0},{"$f":"HLOOKUP(FL80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI89*1000","v":0},{"$f":"HLOOKUP(FM80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI89*1000","v":0},{"$f":"HLOOKUP(FN80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI89*1000","v":0},{"$f":"HLOOKUP(FO80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI89*1000","v":0},{"$f":"HLOOKUP(FP80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI89*1000","v":0},{"$f":"HLOOKUP(FQ80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI89*1000","v":0},{"$f":"HLOOKUP(FR80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI89*1000","v":0},{"$f":"HLOOKUP(FS80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI89*1000","v":0},{"$f":"HLOOKUP(FT80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI89*1000","v":0},{"$f":"HLOOKUP(FU80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI89*1000","v":0},{"$f":"HLOOKUP(FV80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI89*1000","v":0},{"$f":"HLOOKUP(FW80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI89*1000","v":0},{"$f":"HLOOKUP(FX80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI89*1000","v":0},{"$f":"HLOOKUP(FY80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI89*1000","v":0},{"$f":"HLOOKUP(FZ80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI89*1000","v":0},{"$f":"HLOOKUP(GA80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI89*1000","v":0},{"$f":"HLOOKUP(GB80,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI89*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF95:GY95))","v":3148435.5086190174},{"$f":"HLOOKUP(GF80,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF89*1000","v":2706080.4000000004},{"$f":"HLOOKUP(GG80,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF89*1000","v":2760202.0080000004},{"$f":"HLOOKUP(GH80,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF89*1000","v":2815406.0481600002},{"$f":"HLOOKUP(GI80,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF89*1000","v":2871714.1691232002},{"$f":"HLOOKUP(GJ80,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF89*1000","v":2929148.4525056644},{"$f":"HLOOKUP(GK80,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF89*1000","v":2987731.4215557775},{"$f":"HLOOKUP(GL80,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF89*1000","v":3047486.0499868933},{"$f":"HLOOKUP(GM80,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF89*1000","v":3108435.7709866306},{"$f":"HLOOKUP(GN80,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF89*1000","v":3170604.4864063635},{"$f":"HLOOKUP(GO80,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF89*1000","v":3234016.5761344917},{"$f":"HLOOKUP(GP80,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF89*1000","v":3298696.9076571809},{"$f":"HLOOKUP(GQ80,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF89*1000","v":3364670.8458103249},{"$f":"HLOOKUP(GR80,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF89*1000","v":3431964.2627265318},{"$f":"HLOOKUP(GS80,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF89*1000","v":3500603.5479810624},{"$f":"HLOOKUP(GT80,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF89*1000","v":3570615.618940684},{"$f":"HLOOKUP(GU80,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF89*1000","v":3642027.9313194975},{"$f":"HLOOKUP(GV80,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF89*1000","v":3714868.4899458876},{"$f":"HLOOKUP(GW80,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF89*1000","v":3789165.8597448058},{"$f":"HLOOKUP(GX80,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF89*1000","v":3864949.1769397017},{"$f":"HLOOKUP(GY80,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF89*1000","v":3942248.1604784955}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Recovery & Taxes",2228781.5349575114,{"$f":"VLOOKUP(D79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":2988805.5123065487},{"$f":"VLOOKUP(E79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":2884799.6129299714},{"$f":"VLOOKUP(F79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":2775417.1371264402},{"$f":"VLOOKUP(G79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":2667946.2105238847},{"$f":"VLOOKUP(H79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":2562243.6046519163},{"$f":"VLOOKUP(I79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":2458178.9448772324},{"$f":"VLOOKUP(J79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":2355629.201616291},{"$f":"VLOOKUP(K79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":2254480.5265977555},{"$f":"VLOOKUP(L79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":2154119.6081663673},{"$f":"VLOOKUP(M79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":2053872.5380063148},{"$f":"VLOOKUP(N79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":1953625.467846262},{"$f":"VLOOKUP(O79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":1853378.39768621},{"$f":"VLOOKUP(P79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":1753131.3275261573},{"$f":"VLOOKUP(Q79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":1652884.257366105},{"$f":"VLOOKUP(R79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":1552637.1872060527},{"$f":"VLOOKUP(S79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":1452390.1170459997},{"$f":"VLOOKUP(T79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":1352143.0468859472},{"$f":"VLOOKUP(U79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":1251895.9767258943},{"$f":"VLOOKUP(V79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":1151648.906565842},{"$f":"VLOOKUP(W79,Assumptions!$A$4:$E$53,3,FALSE)*$D92*1000000","v":1051401.8364057897},null,"Capital Recovery & Taxes",465028.21122362721,{"$f":"VLOOKUP(AA79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":623604.80795607762},{"$f":"VLOOKUP(AB79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":601904.30632090231},{"$f":"VLOOKUP(AC79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":579081.99903581548},{"$f":"VLOOKUP(AD79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":556658.53043978522},{"$f":"VLOOKUP(AE79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":534604.0163659082},{"$f":"VLOOKUP(AF79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":512891.25455969584},{"$f":"VLOOKUP(AG79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":491494.57528803858},{"$f":"VLOOKUP(AH79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":470390.22446955158},{"$f":"VLOOKUP(AI79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":449450.2365690333},{"$f":"VLOOKUP(AJ79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":428534.00274989969},{"$f":"VLOOKUP(AK79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":407617.76893076615},{"$f":"VLOOKUP(AL79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":386701.53511163261},{"$f":"VLOOKUP(AM79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":365785.30129249906},{"$f":"VLOOKUP(AN79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":344869.06747336552},{"$f":"VLOOKUP(AO79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":323952.83365423203},{"$f":"VLOOKUP(AP79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":303036.59983509843},{"$f":"VLOOKUP(AQ79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":282120.36601596483},{"$f":"VLOOKUP(AR79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":261204.13219683125},{"$f":"VLOOKUP(AS79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":240287.89837769774},{"$f":"VLOOKUP(AT79,Assumptions!$A$4:$E$53,3,FALSE)*$AA92*1000000","v":219371.66455856425},null,"Capital Recovery & Taxes",2070375.2538527641,{"$f":"VLOOKUP(AX79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":2776382.0160041745},{"$f":"VLOOKUP(AY79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":2679768.1321637961},{"$f":"VLOOKUP(AZ79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":2578159.8015325493},{"$f":"VLOOKUP(BA79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":2478327.1604878092},{"$f":"VLOOKUP(BB79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":2380137.1602421156},{"$f":"VLOOKUP(BC79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":2283468.6922838059},{"$f":"VLOOKUP(BD79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":2188207.4711159556},{"$f":"VLOOKUP(BE79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":2094247.7400100704},{"$f":"VLOOKUP(BF79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":2001019.7772352248},{"$f":"VLOOKUP(BG79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":1907897.5711888741},{"$f":"VLOOKUP(BH79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":1814775.3651425235},{"$f":"VLOOKUP(BI79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":1721653.1590961735},{"$f":"VLOOKUP(BJ79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":1628530.9530498229},{"$f":"VLOOKUP(BK79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":1535408.7470034724},{"$f":"VLOOKUP(BL79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":1442286.5409571221},{"$f":"VLOOKUP(BM79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":1349164.3349107716},{"$f":"VLOOKUP(BN79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":1256042.1288644208},{"$f":"VLOOKUP(BO79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":1162919.9228180703},{"$f":"VLOOKUP(BP79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":1069797.7167717197},{"$f":"VLOOKUP(BQ79,Assumptions!$A$4:$E$53,3,FALSE)*$AX92*1000000","v":976675.51072536944},null,"Capital Recovery & Taxes",134155.15663594237,{"$f":"VLOOKUP(BU79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":179902.63530494337},{"$f":"VLOOKUP(BV79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":173642.29641435188},{"$f":"VLOOKUP(BW79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":167058.32981893152},{"$f":"VLOOKUP(BX79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":160589.42348332223},{"$f":"VLOOKUP(BY79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":154226.95617768227},{"$f":"VLOOKUP(BZ79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":147963.08037228399},{"$f":"VLOOKUP(CA79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":141790.39065175038},{"$f":"VLOOKUP(CB79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":135702.0342436432},{"$f":"VLOOKUP(CC79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":129661.09459966565},{"$f":"VLOOKUP(CD79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":123627.00772812642},{"$f":"VLOOKUP(CE79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":117592.9208565872},{"$f":"VLOOKUP(CF79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":111558.833985048},{"$f":"VLOOKUP(CG79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":105524.74711350877},{"$f":"VLOOKUP(CH79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":99490.660241969555},{"$f":"VLOOKUP(CI79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":93456.573370430357},{"$f":"VLOOKUP(CJ79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":87422.486498891114},{"$f":"VLOOKUP(CK79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":81388.399627351886},{"$f":"VLOOKUP(CL79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":75354.312755812643},{"$f":"VLOOKUP(CM79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":69320.225884273415},{"$f":"VLOOKUP(CN79,Assumptions!$A$4:$E$53,3,FALSE)*$BU92*1000000","v":63286.139012734224},null,"Capital Recovery & Taxes",2245388.4615522735,{"$f":"VLOOKUP(CR79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":2678128.4639633754},{"$f":"VLOOKUP(CS79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":2618667.9097181372},{"$f":"VLOOKUP(CT79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":2553252.6361861699},{"$f":"VLOOKUP(CU79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":2489954.4605973326},{"$f":"VLOOKUP(CV79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":2428614.7531345608},{"$f":"VLOOKUP(CW79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":2369089.1199900135},{"$f":"VLOOKUP(CX79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":2311241.3022182644},{"$f":"VLOOKUP(CY79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":2254945.2094519017},{"$f":"VLOOKUP(CZ79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":2199521.5806793938},{"$f":"VLOOKUP(DA79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":2144224.0422742972},{"$f":"VLOOKUP(DB79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":2088926.5038691999},{"$f":"VLOOKUP(DC79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":2033628.965464103},{"$f":"VLOOKUP(DD79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":1978331.4270590055},{"$f":"VLOOKUP(DE79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":1923033.8886539082},{"$f":"VLOOKUP(DF79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":1867736.3502488104},{"$f":"VLOOKUP(DG79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":1812438.8118437137},{"$f":"VLOOKUP(DH79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":1757141.2734386162},{"$f":"VLOOKUP(DI79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":1701843.7350335191},{"$f":"VLOOKUP(DJ79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":1646546.1966284215},{"$f":"VLOOKUP(DK79,Assumptions!$A$4:$E$53,5,FALSE)*$CR92*1000000","v":1591248.6582233242},null,"Capital Recovery & Taxes",20902133.8693031,{"$f":"VLOOKUP(DO79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":24930474.45084608},{"$f":"VLOOKUP(DP79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":24376961.111814439},{"$f":"VLOOKUP(DQ79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":23768015.787709136},{"$f":"VLOOKUP(DR79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":23178778.351739649},{"$f":"VLOOKUP(DS79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":22607772.132172458},{"$f":"VLOOKUP(DT79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":22053652.979096293},{"$f":"VLOOKUP(DU79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":21515152.469355427},{"$f":"VLOOKUP(DV79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":20991096.838238601},{"$f":"VLOOKUP(DW79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":20475162.901656128},{"$f":"VLOOKUP(DX79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":19960402.729784932},{"$f":"VLOOKUP(DY79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":19445642.557913724},{"$f":"VLOOKUP(DZ79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":18930882.38604252},{"$f":"VLOOKUP(EA79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":18416122.214171309},{"$f":"VLOOKUP(EB79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":17901362.042300105},{"$f":"VLOOKUP(EC79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":17386601.87042889},{"$f":"VLOOKUP(ED79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":16871841.69855769},{"$f":"VLOOKUP(EE79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":16357081.526686482},{"$f":"VLOOKUP(EF79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":15842321.354815278},{"$f":"VLOOKUP(EG79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":15327561.182944069},{"$f":"VLOOKUP(EH79,Assumptions!$A$4:$E$53,5,FALSE)*$DO92*1000000","v":14812801.011072861},null,"Capital Recovery & Taxes",21731356.69038352,{"$f":"VLOOKUP(EL79,Assumptions!$A$4:$E$53,5,FALSE)*$EL92*1000000","v":25919508.32098908},{"$f":"VLOOKUP(EM79,Assumptions!$A$4:$E$53,5,FALSE)*$EL92*1000000","v":25344036.176441818},{"$f":"VLOOKUP(EN79,Assumptions!$A$4:$E$53,5,FALSE)*$EL92*1000000","v":24710932.966701698},{"$f":"VLOOKUP(EO79,Assumptions!$A$4:$E$53,5,FALSE)*$EL92*1000000","v":24098319.490180753},{"$f":"VLOOKUP(EP79,Assumptions!$A$4:$E$53,5,FALSE)*$EL92*1000000","v":23504660.493093111},{"$f":"VLOOKUP(EQ79,Assumptions!$A$4:$E$53,5,FALSE)*$EL92*1000000","v":22928558.50083882},{"$f":"VLOOKUP(ER79,Assumptions!$A$4:$E$53,5,FALSE)*$EL92*1000000","v":22368694.769781288},{"$f":"VLOOKUP(ES79,Assumptions!$A$4:$E$53,5,FALSE)*$EL92*1000000","v":21823848.969988145},{"$f":"VLOOKUP(ET79,Assumptions!$A$4:$E$53,5,FALSE)*$EL92*1000000","v":21287447.066017315},{"$f":"VLOOKUP(EU79,Assumptions!$A$4:$E$53,5,FALSE)*$EL92*1000000","v":20752265.491978858},{"$f":"VLOOKUP(EV79,Assumptions!$A$4:$E$53,5,FALSE)*$EL92*1000000","v":20217083.917940397},{"$f":"VLOOKUP(EW79,Assumptions!$A$4:$E$53,5,FALSE)*$EL92*1000000","v":19681902.343901932},{"$f":"VLOOKUP(EX79,Assumptions!$A$4:$E$53,5,FALSE)*$EL92*1000000","v":19146720.769863468},{"$f":"VLOOKUP(EY79,Assumptions!$A$4:$E$53,5,FALSE)*$EL92*1000000","v":18611539.195825003},{"$f":"VLOOKUP(EZ79,Assumptions!$A$4:$E$53,5,FALSE)*$EL92*1000000","v":18076357.621786535},{"$f":"VLOOKUP(FA79,Assumptions!$A$4:$E$53,5,FALSE)*$EL92*1000000","v":17541176.047748078},{"$f":"VLOOKUP(FB79,Assumptions!$A$4:$E$53,5,FALSE)*$EL92*1000000","v":17005994.473709613},{"$f":"VLOOKUP(FC79,Assumptions!$A$4:$E$53,5,FALSE)*$EL92*1000000","v":16470812.899671149},{"$f":"VLOOKUP(FD79,Assumptions!$A$4:$E$53,5,FALSE)*$EL92*1000000","v":15935631.325632682},{"$f":"VLOOKUP(FE79,Assumptions!$A$4:$E$53,5,FALSE)*$EL92*1000000","v":15400449.751594216},null,"Capital Recovery & Taxes",33025943.391306542,{"$f":"VLOOKUP(FI79,Assumptions!$A$4:$E$53,5,FALSE)*$FI92*1000000","v":39390831.724661037},{"$f":"VLOOKUP(FJ79,Assumptions!$A$4:$E$53,5,FALSE)*$FI92*1000000","v":38516265.504987247},{"$f":"VLOOKUP(FK79,Assumptions!$A$4:$E$53,5,FALSE)*$FI92*1000000","v":37554115.232290082},{"$f":"VLOOKUP(FL79,Assumptions!$A$4:$E$53,5,FALSE)*$FI92*1000000","v":36623103.962051019},{"$f":"VLOOKUP(FM79,Assumptions!$A$4:$E$53,5,FALSE)*$FI92*1000000","v":35720898.512529664},{"$f":"VLOOKUP(FN79,Assumptions!$A$4:$E$53,5,FALSE)*$FI92*1000000","v":34845375.090090588},{"$f":"VLOOKUP(FO79,Assumptions!$A$4:$E$53,5,FALSE)*$FI92*1000000","v":33994529.551443942},{"$f":"VLOOKUP(FP79,Assumptions!$A$4:$E$53,5,FALSE)*$FI92*1000000","v":33166507.316231992},{"$f":"VLOOKUP(FQ79,Assumptions!$A$4:$E$53,5,FALSE)*$FI92*1000000","v":32351317.580592111},{"$f":"VLOOKUP(FR79,Assumptions!$A$4:$E$53,5,FALSE)*$FI92*1000000","v":31537982.425309978},{"$f":"VLOOKUP(FS79,Assumptions!$A$4:$E$53,5,FALSE)*$FI92*1000000","v":30724647.270027842},{"$f":"VLOOKUP(FT79,Assumptions!$A$4:$E$53,5,FALSE)*$FI92*1000000","v":29911312.114745703},{"$f":"VLOOKUP(FU79,Assumptions!$A$4:$E$53,5,FALSE)*$FI92*1000000","v":29097976.959463559},{"$f":"VLOOKUP(FV79,Assumptions!$A$4:$E$53,5,FALSE)*$FI92*1000000","v":28284641.804181423},{"$f":"VLOOKUP(FW79,Assumptions!$A$4:$E$53,5,FALSE)*$FI92*1000000","v":27471306.648899276},{"$f":"VLOOKUP(FX79,Assumptions!$A$4:$E$53,5,FALSE)*$FI92*1000000","v":26657971.493617147},{"$f":"VLOOKUP(FY79,Assumptions!$A$4:$E$53,5,FALSE)*$FI92*1000000","v":25844636.338335004},{"$f":"VLOOKUP(FZ79,Assumptions!$A$4:$E$53,5,FALSE)*$FI92*1000000","v":25031301.183052868},{"$f":"VLOOKUP(GA79,Assumptions!$A$4:$E$53,5,FALSE)*$FI92*1000000","v":24217966.027770724},{"$f":"VLOOKUP(GB79,Assumptions!$A$4:$E$53,5,FALSE)*$FI92*1000000","v":23404630.872488581},null,"Capital Recovery & Taxes",33020418.55223931,{"$f":"VLOOKUP(GF79,Assumptions!$A$4:$E$53,5,FALSE)*$GF92*1000000","v":39384242.117108457},{"$f":"VLOOKUP(GG79,Assumptions!$A$4:$E$53,5,FALSE)*$GF92*1000000","v":38509822.201737307},{"$f":"VLOOKUP(GH79,Assumptions!$A$4:$E$53,5,FALSE)*$GF92*1000000","v":37547832.885090731},{"$f":"VLOOKUP(GI79,Assumptions!$A$4:$E$53,5,FALSE)*$GF92*1000000","v":36616977.361725472},{"$f":"VLOOKUP(GJ79,Assumptions!$A$4:$E$53,5,FALSE)*$GF92*1000000","v":35714922.840214118},{"$f":"VLOOKUP(GK79,Assumptions!$A$4:$E$53,5,FALSE)*$GF92*1000000","v":34839545.882206082},{"$f":"VLOOKUP(GL79,Assumptions!$A$4:$E$53,5,FALSE)*$GF92*1000000","v":33988842.679680362},{"$f":"VLOOKUP(GM79,Assumptions!$A$4:$E$53,5,FALSE)*$GF92*1000000","v":33160958.962527964},{"$f":"VLOOKUP(GN79,Assumptions!$A$4:$E$53,5,FALSE)*$GF92*1000000","v":32345905.59822638},{"$f":"VLOOKUP(GO79,Assumptions!$A$4:$E$53,5,FALSE)*$GF92*1000000","v":31532706.504033782},{"$f":"VLOOKUP(GP79,Assumptions!$A$4:$E$53,5,FALSE)*$GF92*1000000","v":30719507.409841176},{"$f":"VLOOKUP(GQ79,Assumptions!$A$4:$E$53,5,FALSE)*$GF92*1000000","v":29906308.315648571},{"$f":"VLOOKUP(GR79,Assumptions!$A$4:$E$53,5,FALSE)*$GF92*1000000","v":29093109.221455961},{"$f":"VLOOKUP(GS79,Assumptions!$A$4:$E$53,5,FALSE)*$GF92*1000000","v":28279910.127263352},{"$f":"VLOOKUP(GT79,Assumptions!$A$4:$E$53,5,FALSE)*$GF92*1000000","v":27466711.033070739},{"$f":"VLOOKUP(GU79,Assumptions!$A$4:$E$53,5,FALSE)*$GF92*1000000","v":26653511.938878141},{"$f":"VLOOKUP(GV79,Assumptions!$A$4:$E$53,5,FALSE)*$GF92*1000000","v":25840312.844685532},{"$f":"VLOOKUP(GW79,Assumptions!$A$4:$E$53,5,FALSE)*$GF92*1000000","v":25027113.750492927},{"$f":"VLOOKUP(GX79,Assumptions!$A$4:$E$53,5,FALSE)*$GF92*1000000","v":24213914.656300317},{"$f":"VLOOKUP(GY79,Assumptions!$A$4:$E$53,5,FALSE)*$GF92*1000000","v":23400715.562107705}]
[null,"Transmission",0,{"$f":"VLOOKUP(D79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(E79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(F79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(G79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(H79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(I79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(J79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(K79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(L79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(M79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(N79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(O79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(P79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(Q79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(R79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(S79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(T79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(U79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(V79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},{"$f":"VLOOKUP(W79,Assumptions!$A$4:$E$53,5,FALSE)*$E92*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AB79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AC79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AD79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AE79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AF79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AG79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AH79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AI79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AJ79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AK79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AL79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AM79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AN79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AO79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AP79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AQ79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AR79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AS79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},{"$f":"VLOOKUP(AT79,Assumptions!$A$4:$E$53,5,FALSE)*$AB92*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(AY79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(AZ79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BA79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BB79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BC79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BD79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BE79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BF79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BG79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BH79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BI79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BJ79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BK79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BL79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BM79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BN79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BO79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BP79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},{"$f":"VLOOKUP(BQ79,Assumptions!$A$4:$E$53,5,FALSE)*$AY92*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(BV79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(BW79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(BX79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(BY79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(BZ79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CA79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CB79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CC79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CD79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CE79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CF79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CG79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CH79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CI79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CJ79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CK79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CL79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CM79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},{"$f":"VLOOKUP(CN79,Assumptions!$A$4:$E$53,5,FALSE)*$BV92*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(CS79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(CT79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(CU79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(CV79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(CW79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(CX79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(CY79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(CZ79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(DA79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(DB79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(DC79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(DD79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(DE79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(DF79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(DG79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(DH79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(DI79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(DJ79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},{"$f":"VLOOKUP(DK79,Assumptions!$A$4:$E$53,5,FALSE)*$CS92*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(DP79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(DQ79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(DR79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(DS79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(DT79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(DU79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(DV79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(DW79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(DX79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(DY79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(DZ79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(EA79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(EB79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(EC79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(ED79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(EE79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(EF79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(EG79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},{"$f":"VLOOKUP(EH79,Assumptions!$A$4:$E$53,5,FALSE)*$DP92*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(EM79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(EN79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(EO79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(EP79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(EQ79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(ER79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(ES79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(ET79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(EU79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(EV79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(EW79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(EX79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(EY79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(EZ79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(FA79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(FB79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(FC79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(FD79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},{"$f":"VLOOKUP(FE79,Assumptions!$A$4:$E$53,5,FALSE)*$EM92*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(FI79,Assumptions!$A$4:$E$53,5,FALSE)*$FJ92*1000000","v":0},{"$f":"VLOOKUP(FJ79,Assumptions!$A$4:$E$53,5,FALSE)*$FJ92*1000000","v":0},{"$f":"VLOOKUP(FK79,Assumptions!$A$4:$E$53,5,FALSE)*$FJ92*1000000","v":0},{"$f":"VLOOKUP(FL79,Assumptions!$A$4:$E$53,5,FALSE)*$FJ92*1000000","v":0},{"$f":"VLOOKUP(FM79,Assumptions!$A$4:$E$53,5,FALSE)*$FJ92*1000000","v":0},{"$f":"VLOOKUP(FN79,Assumptions!$A$4:$E$53,5,FALSE)*$FJ92*1000000","v":0},{"$f":"VLOOKUP(FO79,Assumptions!$A$4:$E$53,5,FALSE)*$FJ92*1000000","v":0},{"$f":"VLOOKUP(FP79,Assumptions!$A$4:$E$53,5,FALSE)*$FJ92*1000000","v":0},{"$f":"VLOOKUP(FQ79,Assumptions!$A$4:$E$53,5,FALSE)*$FJ92*1000000","v":0},{"$f":"VLOOKUP(FR79,Assumptions!$A$4:$E$53,5,FALSE)*$FJ92*1000000","v":0},{"$f":"VLOOKUP(FS79,Assumptions!$A$4:$E$53,5,FALSE)*$FJ92*1000000","v":0},{"$f":"VLOOKUP(FT79,Assumptions!$A$4:$E$53,5,FALSE)*$FJ92*1000000","v":0},{"$f":"VLOOKUP(FU79,Assumptions!$A$4:$E$53,5,FALSE)*$FJ92*1000000","v":0},{"$f":"VLOOKUP(FV79,Assumptions!$A$4:$E$53,5,FALSE)*$FJ92*1000000","v":0},{"$f":"VLOOKUP(FW79,Assumptions!$A$4:$E$53,5,FALSE)*$FJ92*1000000","v":0},{"$f":"VLOOKUP(FX79,Assumptions!$A$4:$E$53,5,FALSE)*$FJ92*1000000","v":0},{"$f":"VLOOKUP(FY79,Assumptions!$A$4:$E$53,5,FALSE)*$FJ92*1000000","v":0},{"$f":"VLOOKUP(FZ79,Assumptions!$A$4:$E$53,5,FALSE)*$FJ92*1000000","v":0},{"$f":"VLOOKUP(GA79,Assumptions!$A$4:$E$53,5,FALSE)*$FJ92*1000000","v":0},{"$f":"VLOOKUP(GB79,Assumptions!$A$4:$E$53,5,FALSE)*$FJ92*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(GF79,Assumptions!$A$4:$E$53,5,FALSE)*$GG92*1000000","v":0},{"$f":"VLOOKUP(GG79,Assumptions!$A$4:$E$53,5,FALSE)*$GG92*1000000","v":0},{"$f":"VLOOKUP(GH79,Assumptions!$A$4:$E$53,5,FALSE)*$GG92*1000000","v":0},{"$f":"VLOOKUP(GI79,Assumptions!$A$4:$E$53,5,FALSE)*$GG92*1000000","v":0},{"$f":"VLOOKUP(GJ79,Assumptions!$A$4:$E$53,5,FALSE)*$GG92*1000000","v":0},{"$f":"VLOOKUP(GK79,Assumptions!$A$4:$E$53,5,FALSE)*$GG92*1000000","v":0},{"$f":"VLOOKUP(GL79,Assumptions!$A$4:$E$53,5,FALSE)*$GG92*1000000","v":0},{"$f":"VLOOKUP(GM79,Assumptions!$A$4:$E$53,5,FALSE)*$GG92*1000000","v":0},{"$f":"VLOOKUP(GN79,Assumptions!$A$4:$E$53,5,FALSE)*$GG92*1000000","v":0},{"$f":"VLOOKUP(GO79,Assumptions!$A$4:$E$53,5,FALSE)*$GG92*1000000","v":0},{"$f":"VLOOKUP(GP79,Assumptions!$A$4:$E$53,5,FALSE)*$GG92*1000000","v":0},{"$f":"VLOOKUP(GQ79,Assumptions!$A$4:$E$53,5,FALSE)*$GG92*1000000","v":0},{"$f":"VLOOKUP(GR79,Assumptions!$A$4:$E$53,5,FALSE)*$GG92*1000000","v":0},{"$f":"VLOOKUP(GS79,Assumptions!$A$4:$E$53,5,FALSE)*$GG92*1000000","v":0},{"$f":"VLOOKUP(GT79,Assumptions!$A$4:$E$53,5,FALSE)*$GG92*1000000","v":0},{"$f":"VLOOKUP(GU79,Assumptions!$A$4:$E$53,5,FALSE)*$GG92*1000000","v":0},{"$f":"VLOOKUP(GV79,Assumptions!$A$4:$E$53,5,FALSE)*$GG92*1000000","v":0},{"$f":"VLOOKUP(GW79,Assumptions!$A$4:$E$53,5,FALSE)*$GG92*1000000","v":0},{"$f":"VLOOKUP(GX79,Assumptions!$A$4:$E$53,5,FALSE)*$GG92*1000000","v":0},{"$f":"VLOOKUP(GY79,Assumptions!$A$4:$E$53,5,FALSE)*$GG92*1000000","v":0}]
[null,"Misc Charges",3915.2231236269413,{"$f":"(D95+D96)*Misc_Rev","v":3365.1343746662401},3432.4370621595649,3501.0858034027565,3571.1075194708114,3642.5296698602283,3715.3802632574329,3789.6878685225811,3865.4816258930337,3942.791258410894,4021.6470835791119,4102.0800252506933,4184.121625755708,4267.8040582708227,4353.1601394362397,4440.2233422249647,4529.0278090694637,4619.6083652508532,4712.0005325558714,4806.2405432069881,4902.3653540711266,null,"Misc Charges",0,{"$f":"(AA95+AA96)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(AX95+AX96)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",352.04381253278922,{"$f":"(BU95+BU96)*Misc_Rev","v":302.58166585540607},308.63329917251423,314.80596515596454,321.10208445908381,327.52412614826551,334.07460867123081,340.75610084465546,347.57122286154856,354.52264731877949,361.6131002651552,368.84536227045817,376.22226951586737,383.74671490618476,391.42164920430849,399.25008218839469,407.23508383216256,415.37978550880587,423.68738121898207,432.16112884336167,440.80435142022884,null,"Misc Charges",-12561.340854969772,{"$f":"(CR95+CR96)*Misc_Rev","v":-10796.472785387521},-11012.402241095273,-11232.650285917178,-11457.303291635522,-11686.449357468233,-11920.178344617598,-12158.581911509949,-12401.75354974015,-12649.788620734949,-12902.784393149652,-13160.840081012642,-13424.056882632898,-13692.538020285556,-13966.388780691272,-14245.716556305097,-14530.630887431196,-14821.24350517982,-15117.668375283418,-15420.021742789088,-15728.422177644868,null,"Misc Charges",-106771.39726724305,{"$f":"(DO95+DO96)*Misc_Rev","v":-91770.018675793923},{"$f":"(DP95+DP96)*Misc_Rev","v":-93605.419049309829},-95477.527430296002,-97387.077978901943,-99334.819538479976,-101321.51592924958,-103347.94624783457,-105414.90517279126,-107523.20327624706,-109673.66734177204,-111867.14068860747,-114104.48350237963,-116386.57317242722,-118714.3046358758,-121088.59072859331,-123510.36254316515,-125980.56979402847,-128500.18118990905,-131070.18481370725,-133691.58850998137,null,"Misc Charges",28594.573724465041,{"$f":"(EL95+EL96)*Misc_Rev","v":24577.036845855648},25068.577582772759,25569.949134428214,26081.348117116777,26602.975079459113,27135.034581048301,27677.735272669266,28231.289978122648,28795.915777685106,29371.834093238813,29959.270775103581,30558.456190605659,31169.625314417772,31793.017820706133,32428.878177120256,33077.455740662655,33739.00485547592,34413.784952585433,35102.060651637141,35804.101864669887,null,"Misc Charges",0,{"$f":"(FI95+FI96)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",101958.93551111828,{"$f":"(GF95+GF96)*Misc_Rev","v":87633.707673600016},89386.381827072022,91174.109463613451,92997.59165288572,94857.543485943446,96754.694355662316,98689.788242775569,100663.58400763106,102676.85568778368,104730.39280153939,106825.00065757016,108961.50067072157,111140.73068413601,113363.54529781874,115630.81620377512,117943.43252785061,120302.30117840764,122708.3472019758,125162.51414601531,127665.76442893561]
[null,"Total Fixed Cost",2349976.6881303685,{"$f":"SUM(D95:D99)","v":3096084.1340412148},{"$f":"SUM(E95:E98)","v":2990791.3700371715},2883528.7293757843,2778220.0346182156,2674722.9052281338,2572907.8314649742,2472652.6659357878,2373844.460203642,2275870.8204443716,2178058.7745298794,2080295.4291002979,1982581.7581653264,1884918.755214856,1787307.4336085778,1689748.8269733749,1592243.9896086685,1494793.9968998693,1397399.9457400949,1300062.9549603267,1202784.165768164,null,"Total Fixed Cost",465028.21122362721,{"$f":"SUM(AA95:AA99)","v":623604.80795607762},{"$f":"SUM(AB95:AB98)","v":601904.30632090231},579081.99903581548,556658.53043978522,534604.0163659082,512891.25455969584,491494.57528803858,470390.22446955158,449450.2365690333,428534.00274989969,407617.76893076615,386701.53511163261,365785.30129249906,344869.06747336552,323952.83365423203,303036.59983509843,282120.36601596483,261204.13219683125,240287.89837769774,219371.66455856425,null,"Total Fixed Cost",2070375.2538527641,{"$f":"SUM(AX95:AX99)","v":2776382.0160041745},{"$f":"SUM(AY95:AY98)","v":2679768.1321637961},2578159.8015325493,2478327.1604878092,2380137.1602421156,2283468.6922838059,2188207.4711159556,2094247.7400100704,2001019.7772352248,1907897.5711888741,1814775.3651425235,1721653.1590961735,1628530.9530498229,1535408.7470034724,1442286.5409571221,1349164.3349107716,1256042.1288644208,1162919.9228180703,1069797.7167717197,976675.51072536944,null,"Total Fixed Cost",145052.6208254018,{"$f":"SUM(BU95:BU99)","v":189548.77137591876},{"$f":"SUM(BV95:BV98)","v":183172.72190757428},176779.36382201838,170504.87816647082,164340.71995449383,158279.11942463179,152312.75048514514,146434.84127370582,140608.55777032956,134793.42016220361,128982.66153934591,123176.36948146188,117374.63331985094,111577.54417243856,105785.19497950876,99997.680540151079,94215.09754943705,88437.544636339502,82665.122402410823,76897.933461234366,null,"Total Fixed Cost",1856554.0117893557,{"$f":"SUM(CR95:CR99)","v":2333942.885897988},{"$f":"SUM(CS95:CS98)","v":2278611.022332537},2206394.6110528577,2136159.2749613542,2067743.663785863,2001000.6088543418,1935791.0208598792,1871985.9224663489,1808903.1079541298,1745793.2000945278,1682527.0448458353,1619101.5172602711,1555513.4298910969,1491759.5315426411,1427836.5059953181,1363740.9707051516,1299469.4754772829,1235018.5011129591,1170384.4580294504,1105563.6848523736,null,"Total Fixed Cost",17597041.046318293,{"$f":"SUM(DO95:DO99)","v":22004897.037290286},{"$f":"SUM(DP95:DP98)","v":21486477.569036838},20819722.574075982,20171519.273833834,19540367.872708526,18924900.634443082,18323825.077809151,17735942.898861401,17154905.883491386,16573740.571256893,15991247.156215124,15407399.076309949,14822169.238244087,14235530.006854337,13647453.194274206,13057910.048879912,12466871.24401515,11874306.866490517,11280186.404852813,10684478.73741978,null,"Total Fixed Cost",22616497.494118545,{"$f":"SUM(EL95:EL99)","v":26703010.65569362},{"$f":"SUM(EM95:EM98)","v":26118139.980257675},25500518.846593872,24903697.087670773,24326145.64253293,23766473.353267435,23223367.919258475,22695615.582454875,22176649.010733381,21659251.475589246,21142209.621222991,20625530.56125018,20109221.551558681,19593289.99315412,19077743.435062233,18562589.577289291,18047836.273841649,17533491.535805829,17019563.534490053,16506060.604628734,null,"Total Fixed Cost",33025943.391306542,{"$f":"SUM(FI95:FI99)","v":39390831.724661037},{"$f":"SUM(FJ95:FJ98)","v":38516265.504987247},37554115.232290082,36623103.962051019,35720898.512529664,34845375.090090588,33994529.551443942,33166507.316231992,32351317.580592111,31537982.425309978,30724647.270027842,29911312.114745703,29097976.959463559,28284641.804181423,27471306.648899276,26657971.493617147,25844636.338335004,25031301.183052868,24217966.027770724,23404630.872488581,null,"Total Fixed Cost",36176542.332782477,{"$f":"SUM(GF95:GF99)","v":42177956.224782057},{"$f":"SUM(GG95:GG98)","v":41270024.209737308},40363238.933250733,39488691.530848674,38644071.292719781,37827277.303761862,37036328.729667254,36269394.733514592,35516510.084632739,34766723.080168277,34018204.317498356,33270979.161458895,32525073.484182492,31780513.675244413,31037326.652011424,30295539.870197639,29555181.334631421,28816279.610237733,28078863.833240017,27342963.7225862]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D103:W103))","v":604499.61765485129},{"$f":"HLOOKUP(D80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*D81","v":519567.43680000002},{"$f":"HLOOKUP(E80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*E81","v":529958.78553599992},{"$f":"HLOOKUP(F80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*F81","v":540557.96124672005},{"$f":"HLOOKUP(G80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*G81","v":551369.12047165446},{"$f":"HLOOKUP(H80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*H81","v":562396.50288108748},{"$f":"HLOOKUP(I80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*I81","v":573644.43293870916},{"$f":"HLOOKUP(J80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*J81","v":585117.32159748347},{"$f":"HLOOKUP(K80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*K81","v":596819.66802943312},{"$f":"HLOOKUP(L80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*L81","v":608756.06139002182},{"$f":"HLOOKUP(M80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*M81","v":620931.18261782231},{"$f":"HLOOKUP(N80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*N81","v":633349.80627017887},{"$f":"HLOOKUP(O80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*O81","v":646016.80239558243},{"$f":"HLOOKUP(P80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*P81","v":658937.1384434941},{"$f":"HLOOKUP(Q80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q81","v":672115.88121236407},{"$f":"HLOOKUP(R80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*R81","v":685558.19883661135},{"$f":"HLOOKUP(S80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*S81","v":699269.36281334353},{"$f":"HLOOKUP(T80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*T81","v":713254.75006961043},{"$f":"HLOOKUP(U80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*U81","v":727519.84507100261},{"$f":"HLOOKUP(V80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*V81","v":742070.24197242269},{"$f":"HLOOKUP(W80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*W81","v":756911.64681187121},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA103:AT103))","v":125937.42034476067},{"$f":"HLOOKUP(AA80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA81","v":108243.21599999999},{"$f":"HLOOKUP(AB80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB81","v":110408.08031999998},{"$f":"HLOOKUP(AC80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC81","v":112616.24192639999},{"$f":"HLOOKUP(AD80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD81","v":114868.56676492799},{"$f":"HLOOKUP(AE80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE81","v":117165.93810022654},{"$f":"HLOOKUP(AF80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF81","v":119509.25686223106},{"$f":"HLOOKUP(AG80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG81","v":121899.4419994757},{"$f":"HLOOKUP(AH80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH81","v":124337.43083946522},{"$f":"HLOOKUP(AI80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI81","v":126824.17945625453},{"$f":"HLOOKUP(AJ80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ81","v":129360.66304537962},{"$f":"HLOOKUP(AK80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK81","v":131947.87630628725},{"$f":"HLOOKUP(AL80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL81","v":134586.83383241299},{"$f":"HLOOKUP(AM80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM81","v":137278.57050906125},{"$f":"HLOOKUP(AN80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN81","v":140024.14191924251},{"$f":"HLOOKUP(AO80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO81","v":142824.62475762735},{"$f":"HLOOKUP(AP80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP81","v":145681.11725277989},{"$f":"HLOOKUP(AQ80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ81","v":148594.73959783549},{"$f":"HLOOKUP(AR80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR81","v":151566.63438979219},{"$f":"HLOOKUP(AS80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS81","v":154597.96707758802},{"$f":"HLOOKUP(AT80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT81","v":157689.92641913978},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX103:BQ103))","v":0},{"$f":"HLOOKUP(AX80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX81","v":0},{"$f":"HLOOKUP(AY80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY81","v":0},{"$f":"HLOOKUP(AZ80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ81","v":0},{"$f":"HLOOKUP(BA80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA81","v":0},{"$f":"HLOOKUP(BB80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB81","v":0},{"$f":"HLOOKUP(BC80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC81","v":0},{"$f":"HLOOKUP(BD80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD81","v":0},{"$f":"HLOOKUP(BE80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE81","v":0},{"$f":"HLOOKUP(BF80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF81","v":0},{"$f":"HLOOKUP(BG80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG81","v":0},{"$f":"HLOOKUP(BH80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH81","v":0},{"$f":"HLOOKUP(BI80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI81","v":0},{"$f":"HLOOKUP(BJ80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ81","v":0},{"$f":"HLOOKUP(BK80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK81","v":0},{"$f":"HLOOKUP(BL80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL81","v":0},{"$f":"HLOOKUP(BM80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM81","v":0},{"$f":"HLOOKUP(BN80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN81","v":0},{"$f":"HLOOKUP(BO80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO81","v":0},{"$f":"HLOOKUP(BP80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP81","v":0},{"$f":"HLOOKUP(BQ80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ81","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU103:CN103))","v":39181.022195665064},{"$f":"HLOOKUP(BU80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU81","v":33676.089576997656},{"$f":"HLOOKUP(BV80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV81","v":34349.611368537619},{"$f":"HLOOKUP(BW80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW81","v":35036.603595908367},{"$f":"HLOOKUP(BX80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX81","v":35737.335667826534},{"$f":"HLOOKUP(BY80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY81","v":36452.082381183063},{"$f":"HLOOKUP(BZ80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ81","v":37181.124028806727},{"$f":"HLOOKUP(CA80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA81","v":37924.746509382865},{"$f":"HLOOKUP(CB80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB81","v":38683.24143957052},{"$f":"HLOOKUP(CC80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC81","v":39456.906268361934},{"$f":"HLOOKUP(CD80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD81","v":40246.044393729178},{"$f":"HLOOKUP(CE80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE81","v":41050.965281603756},{"$f":"HLOOKUP(CF80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF81","v":41871.984587235835},{"$f":"HLOOKUP(CG80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG81","v":42709.42427898055},{"$f":"HLOOKUP(CH80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH81","v":43563.612764560174},{"$f":"HLOOKUP(CI80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI81","v":44434.885019851376},{"$f":"HLOOKUP(CJ80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ81","v":45323.5827202484},{"$f":"HLOOKUP(CK80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK81","v":46230.054374653373},{"$f":"HLOOKUP(CL80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL81","v":47154.655462146438},{"$f":"HLOOKUP(CM80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM81","v":48097.748571389362},{"$f":"HLOOKUP(CN80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN81","v":49059.703542817158},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR103:DK103))","v":0},{"$f":"HLOOKUP(CR80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR81","v":0},{"$f":"HLOOKUP(CS80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS81","v":0},{"$f":"HLOOKUP(CT80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT81","v":0},{"$f":"HLOOKUP(CU80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU81","v":0},{"$f":"HLOOKUP(CV80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV81","v":0},{"$f":"HLOOKUP(CW80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW81","v":0},{"$f":"HLOOKUP(CX80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX81","v":0},{"$f":"HLOOKUP(CY80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY81","v":0},{"$f":"HLOOKUP(CZ80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ81","v":0},{"$f":"HLOOKUP(DA80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA81","v":0},{"$f":"HLOOKUP(DB80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB81","v":0},{"$f":"HLOOKUP(DC80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC81","v":0},{"$f":"HLOOKUP(DD80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD81","v":0},{"$f":"HLOOKUP(DE80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE81","v":0},{"$f":"HLOOKUP(DF80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF81","v":0},{"$f":"HLOOKUP(DG80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG81","v":0},{"$f":"HLOOKUP(DH80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH81","v":0},{"$f":"HLOOKUP(DI80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI81","v":0},{"$f":"HLOOKUP(DJ80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ81","v":0},{"$f":"HLOOKUP(DK80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK81","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO103:EH103))","v":0},{"$f":"HLOOKUP(DO80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO81","v":0},{"$f":"HLOOKUP(DP80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP81","v":0},{"$f":"HLOOKUP(DQ80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ81","v":0},{"$f":"HLOOKUP(DR80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR81","v":0},{"$f":"HLOOKUP(DS80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS81","v":0},{"$f":"HLOOKUP(DT80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT81","v":0},{"$f":"HLOOKUP(DU80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU81","v":0},{"$f":"HLOOKUP(DV80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV81","v":0},{"$f":"HLOOKUP(DW80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW81","v":0},{"$f":"HLOOKUP(DX80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX81","v":0},{"$f":"HLOOKUP(DY80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY81","v":0},{"$f":"HLOOKUP(DZ80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ81","v":0},{"$f":"HLOOKUP(EA80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA81","v":0},{"$f":"HLOOKUP(EB80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB81","v":0},{"$f":"HLOOKUP(EC80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC81","v":0},{"$f":"HLOOKUP(ED80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED81","v":0},{"$f":"HLOOKUP(EE80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE81","v":0},{"$f":"HLOOKUP(EF80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF81","v":0},{"$f":"HLOOKUP(EG80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG81","v":0},{"$f":"HLOOKUP(EH80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH81","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL103:FE103))","v":0},{"$f":"HLOOKUP(EL80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL81","v":0},{"$f":"HLOOKUP(EM80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM81","v":0},{"$f":"HLOOKUP(EN80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN81","v":0},{"$f":"HLOOKUP(EO80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO81","v":0},{"$f":"HLOOKUP(EP80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP81","v":0},{"$f":"HLOOKUP(EQ80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ81","v":0},{"$f":"HLOOKUP(ER80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER81","v":0},{"$f":"HLOOKUP(ES80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES81","v":0},{"$f":"HLOOKUP(ET80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET81","v":0},{"$f":"HLOOKUP(EU80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU81","v":0},{"$f":"HLOOKUP(EV80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV81","v":0},{"$f":"HLOOKUP(EW80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW81","v":0},{"$f":"HLOOKUP(EX80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX81","v":0},{"$f":"HLOOKUP(EY80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY81","v":0},{"$f":"HLOOKUP(EZ80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ81","v":0},{"$f":"HLOOKUP(FA80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA81","v":0},{"$f":"HLOOKUP(FB80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB81","v":0},{"$f":"HLOOKUP(FC80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC81","v":0},{"$f":"HLOOKUP(FD80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD81","v":0},{"$f":"HLOOKUP(FE80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE81","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI103:GB103))","v":0},{"$f":"HLOOKUP(FI80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI81","v":0},{"$f":"HLOOKUP(FJ80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ81","v":0},{"$f":"HLOOKUP(FK80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK81","v":0},{"$f":"HLOOKUP(FL80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL81","v":0},{"$f":"HLOOKUP(FM80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM81","v":0},{"$f":"HLOOKUP(FN80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN81","v":0},{"$f":"HLOOKUP(FO80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO81","v":0},{"$f":"HLOOKUP(FP80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP81","v":0},{"$f":"HLOOKUP(FQ80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ81","v":0},{"$f":"HLOOKUP(FR80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR81","v":0},{"$f":"HLOOKUP(FS80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS81","v":0},{"$f":"HLOOKUP(FT80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT81","v":0},{"$f":"HLOOKUP(FU80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU81","v":0},{"$f":"HLOOKUP(FV80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV81","v":0},{"$f":"HLOOKUP(FW80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW81","v":0},{"$f":"HLOOKUP(FX80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX81","v":0},{"$f":"HLOOKUP(FY80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY81","v":0},{"$f":"HLOOKUP(FZ80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ81","v":0},{"$f":"HLOOKUP(GA80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA81","v":0},{"$f":"HLOOKUP(GB80,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB81","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF103:GY103))","v":1682397.9983856583},{"$f":"HLOOKUP(GF80,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF81","v":1446021.1225439999},{"$f":"HLOOKUP(GG80,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG81","v":1474941.54499488},{"$f":"HLOOKUP(GH80,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH81","v":1504440.3758947775},{"$f":"HLOOKUP(GI80,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI81","v":1534529.1834126732},{"$f":"HLOOKUP(GJ80,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ81","v":1565219.7670809266},{"$f":"HLOOKUP(GK80,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK81","v":1596524.1624225453},{"$f":"HLOOKUP(GL80,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL81","v":1628454.645670996},{"$f":"HLOOKUP(GM80,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM81","v":1661023.738584416},{"$f":"HLOOKUP(GN80,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN81","v":1694244.2133561044},{"$f":"HLOOKUP(GO80,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO81","v":1728129.0976232269},{"$f":"HLOOKUP(GP80,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP81","v":1762691.679575691},{"$f":"HLOOKUP(GQ80,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ81","v":1797945.5131672053},{"$f":"HLOOKUP(GR80,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR81","v":1833904.4234305492},{"$f":"HLOOKUP(GS80,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS81","v":1870582.5118991605},{"$f":"HLOOKUP(GT80,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT81","v":1907994.162137144},{"$f":"HLOOKUP(GU80,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU81","v":1946154.0453798866},{"$f":"HLOOKUP(GV80,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV81","v":1985077.1262874848},{"$f":"HLOOKUP(GW80,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW81","v":2024778.6688132342},{"$f":"HLOOKUP(GX80,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX81","v":2065274.2421894989},{"$f":"HLOOKUP(GY80,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY81","v":2106579.7270332887}]
[null,"Fuel Cost",8603351.286147492,{"$f":"HLOOKUP(D80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D82","v":5044493.7697841097},{"$f":"HLOOKUP(E80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E82","v":5303579.2864438361},{"$f":"HLOOKUP(F80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F82","v":5688867.8045457527},{"$f":"HLOOKUP(G80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G82","v":6489881.2050936986},{"$f":"HLOOKUP(H80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H82","v":6920613.5570235625},{"$f":"HLOOKUP(I80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I82","v":7120470.374610411},{"$f":"HLOOKUP(J80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J82","v":7523691.3795945188},{"$f":"HLOOKUP(K80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K82","v":7936342.1757106846},{"$f":"HLOOKUP(L80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L82","v":8481909.0513008218},{"$f":"HLOOKUP(M80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M82","v":9198218.4576263018},{"$f":"HLOOKUP(N80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N82","v":9759480.4563024659},{"$f":"HLOOKUP(O80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O82","v":10568067.159136437},{"$f":"HLOOKUP(P80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P82","v":10953725.981010409},{"$f":"HLOOKUP(Q80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q82","v":11539219.123778632},{"$f":"HLOOKUP(R80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R82","v":12045569.061304107},{"$f":"HLOOKUP(S80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S82","v":12851846.865639452},{"$f":"HLOOKUP(T80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T82","v":13543720.341172604},{"$f":"HLOOKUP(U80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U82","v":14337143.145599997},{"$f":"HLOOKUP(V80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V82","v":15000333.889604384},{"$f":"HLOOKUP(W80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W82","v":15677121.319627395},null,"Fuel Cost",1807749.9573003044,{"$f":"HLOOKUP(AA80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA82","v":1059957.1136438353},{"$f":"HLOOKUP(AB80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB82","v":1114396.5775342465},{"$f":"HLOOKUP(AC80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC82","v":1195354.0183013696},{"$f":"HLOOKUP(AD80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD82","v":1363664.237479452},{"$f":"HLOOKUP(AE80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE82","v":1454170.4094246575},{"$f":"HLOOKUP(AF80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF82","v":1496164.6441643834},{"$f":"HLOOKUP(AG80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG82","v":1580890.0878082188},{"$f":"HLOOKUP(AH80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH82","v":1667596.9342739724},{"$f":"HLOOKUP(AI80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI82","v":1782232.3203287669},{"$f":"HLOOKUP(AJ80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ82","v":1932744.4005205478},{"$f":"HLOOKUP(AK80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK82","v":2050677.6709863013},{"$f":"HLOOKUP(AL80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL82","v":2220579.2045753421},{"$f":"HLOOKUP(AM80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM82","v":2301614.454164383},{"$f":"HLOOKUP(AN80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN82","v":2424639.2114520548},{"$f":"HLOOKUP(AO80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO82","v":2531034.2716438351},{"$f":"HLOOKUP(AP80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP82","v":2700450.6557808216},{"$f":"HLOOKUP(AQ80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ82","v":2845828.2190410956},{"$f":"HLOOKUP(AR80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR82","v":3012543.4899999993},{"$f":"HLOOKUP(AS80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS82","v":3151894.1917534242},{"$f":"HLOOKUP(AT80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT82","v":3294101.8509589033},null,"Fuel Cost",2292465.6221031183,{"$f":"HLOOKUP(AX80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX82","v":1829088.0000000005},{"$f":"HLOOKUP(AY80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY82","v":1829088.0000000005},{"$f":"HLOOKUP(AZ80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ82","v":1943406.0000000002},{"$f":"HLOOKUP(BA80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA82","v":1943406.0000000002},{"$f":"HLOOKUP(BB80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB82","v":2057724.0000000005},{"$f":"HLOOKUP(BC80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC82","v":2172042.0000000005},{"$f":"HLOOKUP(BD80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD82","v":2172042.0000000005},{"$f":"HLOOKUP(BE80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE82","v":2286360.0000000005},{"$f":"HLOOKUP(BF80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF82","v":2286360.0000000005},{"$f":"HLOOKUP(BG80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG82","v":2400678.0000000005},{"$f":"HLOOKUP(BH80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH82","v":2400678.0000000005},{"$f":"HLOOKUP(BI80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI82","v":2514996.0000000009},{"$f":"HLOOKUP(BJ80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ82","v":2629314.0000000005},{"$f":"HLOOKUP(BK80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK82","v":2629314.0000000005},{"$f":"HLOOKUP(BL80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL82","v":2743632.0000000005},{"$f":"HLOOKUP(BM80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM82","v":2857950.0000000005},{"$f":"HLOOKUP(BN80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN82","v":2972268.0000000009},{"$f":"HLOOKUP(BO80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO82","v":2972268.0000000009},{"$f":"HLOOKUP(BP80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP82","v":3086586.0000000009},{"$f":"HLOOKUP(BQ80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ82","v":3200904.0000000005},null,"Fuel Cost",1560449.763141623,{"$f":"HLOOKUP(BU80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU82","v":914954.98049735883},{"$f":"HLOOKUP(BV80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV82","v":961947.12572756165},{"$f":"HLOOKUP(BW80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW82","v":1031829.5885977424},{"$f":"HLOOKUP(BX80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX82","v":1177114.9697922631},{"$f":"HLOOKUP(BY80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY82","v":1255239.8974153646},{"$f":"HLOOKUP(BZ80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ82","v":1291489.3208426959},{"$f":"HLOOKUP(CA80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA82","v":1364624.3237960546},{"$f":"HLOOKUP(CB80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB82","v":1439469.673665293},{"$f":"HLOOKUP(CC80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC82","v":1538422.9389077916},{"$f":"HLOOKUP(CD80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD82","v":1668344.966529337},{"$f":"HLOOKUP(CE80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE82","v":1770144.9655953753},{"$f":"HLOOKUP(CF80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF82","v":1916803.9693894356},{"$f":"HLOOKUP(CG80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG82","v":1986753.5968346957},{"$f":"HLOOKUP(CH80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH82","v":2092948.5673254139},{"$f":"HLOOKUP(CI80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI82","v":2184788.7832829584},{"$f":"HLOOKUP(CJ80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ82","v":2331029.0060700057},{"$f":"HLOOKUP(CK80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK82","v":2456518.9186762739},{"$f":"HLOOKUP(CL80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL82","v":2600427.5405679997},{"$f":"HLOOKUP(CM80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM82","v":2720715.066321556},{"$f":"HLOOKUP(CN80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN82","v":2843468.7177477255},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",15858285.292761577,{"$f":"HLOOKUP(GF80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GF82","v":12614400},{"$f":"HLOOKUP(GG80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GG82","v":13140000},{"$f":"HLOOKUP(GH80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GH82","v":13665600},{"$f":"HLOOKUP(GI80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GI82","v":13665600},{"$f":"HLOOKUP(GJ80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GJ82","v":14191200.000000002},{"$f":"HLOOKUP(GK80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GK82","v":14716799.999999998},{"$f":"HLOOKUP(GL80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GL82","v":15242400},{"$f":"HLOOKUP(GM80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GM82","v":15242400},{"$f":"HLOOKUP(GN80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GN82","v":15768000},{"$f":"HLOOKUP(GO80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GO82","v":16293600},{"$f":"HLOOKUP(GP80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GP82","v":16819200},{"$f":"HLOOKUP(GQ80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GQ82","v":17344800},{"$f":"HLOOKUP(GR80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GR82","v":17870400},{"$f":"HLOOKUP(GS80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GS82","v":18396000},{"$f":"HLOOKUP(GT80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GT82","v":18921600},{"$f":"HLOOKUP(GU80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GU82","v":19447200},{"$f":"HLOOKUP(GV80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GV82","v":19972800},{"$f":"HLOOKUP(GW80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GW82","v":21024000},{"$f":"HLOOKUP(GX80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GX82","v":21549599.999999996},{"$f":"HLOOKUP(GY80,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GY82","v":22075200}]
[null,"Fuel Savings on remaining plant",-1421583.7962089202,{"$f":"HLOOKUP(D80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D83","v":-833532.23234630132},{"$f":"HLOOKUP(E80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E83","v":-876342.50012054795},{"$f":"HLOOKUP(F80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F83","v":-940006.05354082189},{"$f":"HLOOKUP(G80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G83","v":-1072362.3450476713},{"$f":"HLOOKUP(H80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H83","v":-1143534.8581347947},{"$f":"HLOOKUP(I80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I83","v":-1176558.4095386302},{"$f":"HLOOKUP(J80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J83","v":-1243185.0562849313},{"$f":"HLOOKUP(K80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K83","v":-1311369.8444843835},{"$f":"HLOOKUP(L80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L83","v":-1401517.1608372603},{"$f":"HLOOKUP(M80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M83","v":-1519877.2987923287},{"$f":"HLOOKUP(N80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N83","v":-1612618.0153117809},{"$f":"HLOOKUP(O80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O83","v":-1746225.6893852053},{"$f":"HLOOKUP(P80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P83","v":-1809950.43033863},{"$f":"HLOOKUP(Q80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q83","v":-1906695.005431233},{"$f":"HLOOKUP(R80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R83","v":-1990362.2697863011},{"$f":"HLOOKUP(S80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S83","v":-2123588.4305884931},{"$f":"HLOOKUP(T80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T83","v":-2237910.8718246575},{"$f":"HLOOKUP(U80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U83","v":-2369012.9231999996},{"$f":"HLOOKUP(V80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V83","v":-2478595.943132055},{"$f":"HLOOKUP(W80,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W83","v":-2590425.6257753419},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA105:AT105))","v":-494116.00035533169},{"$f":"HLOOKUP(AA80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AA83","v":-394240},{"$f":"HLOOKUP(AB80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AB83","v":-394240},{"$f":"HLOOKUP(AC80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AC83","v":-418880},{"$f":"HLOOKUP(AD80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AD83","v":-418880},{"$f":"HLOOKUP(AE80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AE83","v":-443520},{"$f":"HLOOKUP(AF80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AF83","v":-468160},{"$f":"HLOOKUP(AG80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AG83","v":-468160},{"$f":"HLOOKUP(AH80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AH83","v":-492800},{"$f":"HLOOKUP(AI80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AI83","v":-492800},{"$f":"HLOOKUP(AJ80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AJ83","v":-517440},{"$f":"HLOOKUP(AK80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AK83","v":-517440},{"$f":"HLOOKUP(AL80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AL83","v":-542080},{"$f":"HLOOKUP(AM80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AM83","v":-566720},{"$f":"HLOOKUP(AN80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AN83","v":-566720},{"$f":"HLOOKUP(AO80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AO83","v":-591360},{"$f":"HLOOKUP(AP80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AP83","v":-616000},{"$f":"HLOOKUP(AQ80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AQ83","v":-640640},{"$f":"HLOOKUP(AR80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AR83","v":-640640},{"$f":"HLOOKUP(AS80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AS83","v":-665280},{"$f":"HLOOKUP(AT80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AT83","v":-689920},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX105:BQ105))","v":-202018.04332709473},{"$f":"HLOOKUP(AX80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX83","v":-161184.00000000003},{"$f":"HLOOKUP(AY80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY83","v":-161184.00000000003},{"$f":"HLOOKUP(AZ80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ83","v":-171258.00000000003},{"$f":"HLOOKUP(BA80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA83","v":-171258.00000000003},{"$f":"HLOOKUP(BB80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB83","v":-181332.00000000003},{"$f":"HLOOKUP(BC80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC83","v":-191406.00000000003},{"$f":"HLOOKUP(BD80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD83","v":-191406.00000000003},{"$f":"HLOOKUP(BE80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE83","v":-201480.00000000003},{"$f":"HLOOKUP(BF80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF83","v":-201480.00000000003},{"$f":"HLOOKUP(BG80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG83","v":-211554.00000000003},{"$f":"HLOOKUP(BH80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH83","v":-211554.00000000003},{"$f":"HLOOKUP(BI80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI83","v":-221628.00000000006},{"$f":"HLOOKUP(BJ80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ83","v":-231702.00000000003},{"$f":"HLOOKUP(BK80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK83","v":-231702.00000000003},{"$f":"HLOOKUP(BL80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL83","v":-241776.00000000003},{"$f":"HLOOKUP(BM80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM83","v":-251850.00000000003},{"$f":"HLOOKUP(BN80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN83","v":-261924.00000000006},{"$f":"HLOOKUP(BO80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO83","v":-261924.00000000006},{"$f":"HLOOKUP(BP80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP83","v":-271998.00000000006},{"$f":"HLOOKUP(BQ80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ83","v":-282072},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU105:CN105))","v":0},{"$f":"HLOOKUP(BU80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU83","v":0},{"$f":"HLOOKUP(BV80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV83","v":0},{"$f":"HLOOKUP(BW80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW83","v":0},{"$f":"HLOOKUP(BX80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX83","v":0},{"$f":"HLOOKUP(BY80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY83","v":0},{"$f":"HLOOKUP(BZ80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ83","v":0},{"$f":"HLOOKUP(CA80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA83","v":0},{"$f":"HLOOKUP(CB80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB83","v":0},{"$f":"HLOOKUP(CC80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC83","v":0},{"$f":"HLOOKUP(CD80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD83","v":0},{"$f":"HLOOKUP(CE80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE83","v":0},{"$f":"HLOOKUP(CF80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF83","v":0},{"$f":"HLOOKUP(CG80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG83","v":0},{"$f":"HLOOKUP(CH80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH83","v":0},{"$f":"HLOOKUP(CI80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI83","v":0},{"$f":"HLOOKUP(CJ80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ83","v":0},{"$f":"HLOOKUP(CK80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK83","v":0},{"$f":"HLOOKUP(CL80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL83","v":0},{"$f":"HLOOKUP(CM80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM83","v":0},{"$f":"HLOOKUP(CN80,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN83","v":0},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR105:DK105))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO105:EH105))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL105:FE105))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI105:GB105))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF105:GY105))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Fuel Transport",359.08837449692857,{"$f":"HLOOKUP(D80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D104:D105)","v":210.54807687189046},{"$f":"HLOOKUP(E80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E104:E105)","v":221.36183931616443},{"$f":"HLOOKUP(F80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F104:F105)","v":237.44308755024653},{"$f":"HLOOKUP(G80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G104:G105)","v":270.87594300230137},{"$f":"HLOOKUP(H80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H104:H105)","v":288.85393494443838},{"$f":"HLOOKUP(I80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I104:I105)","v":297.19559825358903},{"$f":"HLOOKUP(J80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J104:J105)","v":314.02531616547935},{"$f":"HLOOKUP(K80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K104:K105)","v":331.24861656131509},{"$f":"HLOOKUP(L80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L104:L105)","v":354.01959452317811},{"$f":"HLOOKUP(M80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M104:M105)","v":383.91705794169866},{"$f":"HLOOKUP(N80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N104:N105)","v":407.34312204953426},{"$f":"HLOOKUP(O80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O104:O105)","v":441.09207348756161},{"$f":"HLOOKUP(P80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P104:P105)","v":457.18877753358896},{"$f":"HLOOKUP(Q80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q104:Q105)","v":481.62620591736999},{"$f":"HLOOKUP(R80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R104:R105)","v":502.76033957589027},{"$f":"HLOOKUP(S80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S104:S105)","v":536.41292175254796},{"$f":"HLOOKUP(T80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T104:T105)","v":565.29047346739731},{"$f":"HLOOKUP(U80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U104:U105)","v":598.40651111999989},{"$f":"HLOOKUP(V80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V104:V105)","v":626.08689732361643},{"$f":"HLOOKUP(W80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W104:W105)","v":654.33478469260263},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA106:AT106))","v":65.681697847248643},{"$f":"HLOOKUP(AA80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA104:AA105)","v":33.285855682191766},{"$f":"HLOOKUP(AB80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB104:AB105)","v":36.007828876712324},{"$f":"HLOOKUP(AC80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC104:AC105)","v":38.823700915068486},{"$f":"HLOOKUP(AD80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD104:AD105)","v":47.239211873972607},{"$f":"HLOOKUP(AE80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE104:AE105)","v":50.532520471232878},{"$f":"HLOOKUP(AF80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF104:AF105)","v":51.400232208219172},{"$f":"HLOOKUP(AG80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG104:AG105)","v":55.636504390410941},{"$f":"HLOOKUP(AH80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH104:AH105)","v":58.739846713698626},{"$f":"HLOOKUP(AI80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI104:AI105)","v":64.471616016438347},{"$f":"HLOOKUP(AJ80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ104:AJ105)","v":70.765220026027393},{"$f":"HLOOKUP(AK80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK104:AK105)","v":76.661883549315064},{"$f":"HLOOKUP(AL80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL104:AL105)","v":83.924960228767105},{"$f":"HLOOKUP(AM80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM104:AM105)","v":86.744722708219157},{"$f":"HLOOKUP(AN80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN104:AN105)","v":92.895960572602746},{"$f":"HLOOKUP(AO80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO104:AO105)","v":96.983713582191754},{"$f":"HLOOKUP(AP80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP104:AP105)","v":104.22253278904108},{"$f":"HLOOKUP(AQ80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ104:AQ105)","v":110.25941095205478},{"$f":"HLOOKUP(AR80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR104:AR105)","v":118.59517449999997},{"$f":"HLOOKUP(AS80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS104:AS105)","v":124.33070958767122},{"$f":"HLOOKUP(AT80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT104:AT105)","v":130.20909254794518},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX106:BQ106))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU106:CN106))","v":78.02248815708117},{"$f":"HLOOKUP(BU80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BU104:BU105)","v":45.747749024867943},{"$f":"HLOOKUP(BV80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BV104:BV105)","v":48.097356286378087},{"$f":"HLOOKUP(BW80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BW104:BW105)","v":51.591479429887123},{"$f":"HLOOKUP(BX80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BX104:BX105)","v":58.855748489613156},{"$f":"HLOOKUP(BY80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BY104:BY105)","v":62.761994870768234},{"$f":"HLOOKUP(BZ80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BZ104:BZ105)","v":64.574466042134802},{"$f":"HLOOKUP(CA80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CA104:CA105)","v":68.231216189802737},{"$f":"HLOOKUP(CB80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CB104:CB105)","v":71.973483683264661},{"$f":"HLOOKUP(CC80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CC104:CC105)","v":76.92114694538958},{"$f":"HLOOKUP(CD80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CD104:CD105)","v":83.417248326466847},{"$f":"HLOOKUP(CE80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CE104:CE105)","v":88.507248279768774},{"$f":"HLOOKUP(CF80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CF104:CF105)","v":95.840198469471787},{"$f":"HLOOKUP(CG80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CG104:CG105)","v":99.337679841734783},{"$f":"HLOOKUP(CH80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CH104:CH105)","v":104.6474283662707},{"$f":"HLOOKUP(CI80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CI104:CI105)","v":109.23943916414792},{"$f":"HLOOKUP(CJ80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CJ104:CJ105)","v":116.55145030350029},{"$f":"HLOOKUP(CK80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CK104:CK105)","v":122.8259459338137},{"$f":"HLOOKUP(CL80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CL104:CL105)","v":130.0213770284},{"$f":"HLOOKUP(CM80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CM104:CM105)","v":136.0357533160778},{"$f":"HLOOKUP(CN80,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CN104:CN105)","v":142.17343588738629},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR106:DK106))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO106:EH106))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL106:FE106))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI106:GB106))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF106:GY106))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",252162.10273022519,{"$f":"(SUM(D103:D107))*Misc_Rev","v":153200.26869063862},{"$f":"(SUM(E103:E107))*Misc_Rev","v":160540.9899808956},171300.25731850468,193305.2404076228,205306.91917994423,211074.17077542556,222346.52551250934,233881.23925909642,249016.83184337552,268776.06827557937,284351.58481496031,306621.40661091026,317465.85332568071,333721.05872879585,347845.21483847441,370086.43140209565,389243.68204831093,411155.31058143702,429555.43957267783,448332.57009772805,null,"Misc Charges",46621.206518253814,{"$f":"(SUM(AA103:AA107))*Misc_Rev","v":25065.009244336379},{"$f":"(SUM(AB103:AB107))*Misc_Rev","v":26898.171957482264},28793.556253946528,34317.326207287333,36524.841043388784,37162.754715965719,39984.044425850567,42073.069511029542,45866.138337851218,50024.725079404321,53927.851381960041,58717.696093708801,60631.260372125005,64704.405898363286,67442.784981645615,72223.962480421993,76228.477973327434,81723.897094370011,85537.040877282809,89444.672329863635,null,"Misc Charges",67697.054391082769,{"$f":"(SUM(AX103:AX107))*Misc_Rev","v":54013.403136000023},{"$f":"(SUM(AY103:AY107))*Misc_Rev","v":54013.403136000023},57389.24083200001,57389.24083200001,60765.07852800002,64140.916224000022,64140.916224000022,67516.753920000017,67516.753920000017,70892.59161600002,70892.59161600002,74268.429312000037,77644.267008000024,77644.267008000024,81020.104704000027,84395.942400000029,87771.780096000031,87771.780096000031,91147.617792000034,94523.455488000021,null,"Misc Charges",51804.970032619232,{"$f":"(SUM(BU103:BU107))*Misc_Rev","v":30721.950068392387},{"$f":"(SUM(BV103:BV107))*Misc_Rev","v":32265.631118906062},34551.065506469044,39278.915044578629,41832.185558173303,43029.754866227056,45422.358692476388,47870.834792051501,51100.551920607242,55333.712681902383,58656.635244248391,63432.865782567773,65725.347427169298,69192.199342353953,72194.716884316091,76959.576637550228,81053.000338714352,85743.512448513939,89669.639579328548,93676.244539620733,null,"Misc Charges",0,{"$f":"(SUM(CR103:CR107))*Misc_Rev","v":0},{"$f":"(SUM(CS103:CS107))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO103:DO107))*Misc_Rev","v":0},{"$f":"(SUM(DP103:DP107))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(EL103:EL107))*Misc_Rev","v":0},{"$f":"(SUM(EM103:EM107))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(FI103:FI107))*Misc_Rev","v":0},{"$f":"(SUM(FJ103:FJ107))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",568037.48770051228,{"$f":"(SUM(GF103:GF107))*Misc_Rev","v":455332.67763246491},{"$f":"(SUM(GG103:GG107))*Misc_Rev","v":473290.2669931142},491266.58753297653,492240.98347563605,510255.89773714886,528290.68967589166,546345.75684540952,547400.47435031773,565497.31660532416,583615.67509743059,601755.98015137913,619918.67069840687,638104.19444837503,656313.00806534255,674545.57734664937,692802.37740558235,711083.89285769407,746411.64841084788,764744.08745906479,783102.754680246]
[null,"Total Variable Cost",7800066.7470505387,{"$f":"SUM(D103:D108)","v":4883939.791005319},{"$f":"SUM(E103:E107)","v":4957416.9336986039},5289657.1553392,5969158.856460684,6339764.0557047995,6517853.5936087435,6865937.670223237,7222123.2478722949,7689501.9714481067,8299656.2585097374,8780619.5903829131,9468299.3642203007,9803169.8778928071,10305121.625765681,10741267.750693996,11428064.210786056,12019629.509891024,12696248.47398212,13264434.275342075,13844261.675448617,null,"Total Variable Cost",1441836.0599424357,{"$f":"SUM(AA103:AA108)","v":799058.62474385393},{"$f":"SUM(AB103:AB107)","v":830600.66568312317},889129.0839286847,1059700.0434562541,1127866.8800453551,1147565.3012588227,1234685.166312085,1299193.1049601512,1416320.9714010379,1544735.8287859533,1665262.2091761376,1813169.9633679839,1872259.7693961523,1998036.2493318701,2082595.8801150448,2230235.9955663905,2353893.2180498834,2523588.7195642912,2641336.4895406002,2762001.9864705913,null,"Total Variable Cost",2095186.2774101705,{"$f":"SUM(AX103:AX108)","v":1721917.4031360005},{"$f":"SUM(AY103:AY107)","v":1667904.0000000005},1772148.0000000002,1772148.0000000002,1876392.0000000005,1980636.0000000005,1980636.0000000005,2084880.0000000005,2084880.0000000005,2189124.0000000005,2189124.0000000005,2293368.0000000009,2397612.0000000005,2397612.0000000005,2501856.0000000005,2606100.0000000005,2710344.0000000009,2710344.0000000009,2814588.0000000009,2918832.0000000005,null,"Total Variable Cost",1602404.1029628555,{"$f":"SUM(BU103:BU108)","v":979398.76789177384},{"$f":"SUM(BV103:BV107)","v":996344.83445238566},1066917.7836730806,1212911.1612085791,1291754.7417914185,1328735.0193375449,1402617.3015216275,1478224.8885885468,1577956.7663230989,1708674.4281713925,1811284.438125259,1958771.794175141,2029562.358793518,2136616.8275183407,2229332.9077419741,2376469.1402405575,2502871.7989968611,2647712.2174071744,2768948.8506462616,2892670.5947264303,null,"Total Variable Cost",0,{"$f":"SUM(CR103:CR108)","v":0},{"$f":"SUM(CS103:CS107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO103:DO108)","v":0},{"$f":"SUM(DP103:DP107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(EL103:EL108)","v":0},{"$f":"SUM(EM103:EM107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(FI103:FI108)","v":0},{"$f":"SUM(FJ103:FJ107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",17580630.493365679,{"$f":"SUM(GF103:GF108)","v":14515753.800176464},{"$f":"SUM(GG103:GG107)","v":14614941.54499488},15170040.375894777,15200129.183412673,15756419.767080929,16313324.162422543,16870854.645670995,16903423.738584414,17462244.213356104,18021729.097623225,18581891.679575689,19142745.513167206,19704304.423430551,20266582.511899162,20829594.162137143,21393354.045379888,21957877.126287486,23048778.668813236,23614874.242189497,24181779.727033287]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D111:W111))","v":10150043.435180908},{"$f":"D109+D100","v":7980023.9250465333},{"$f":"E109+E100","v":7948208.3037357759},8173185.8847149843,8747378.8910789005,9014486.9609329328,9090761.4250737168,9338590.3361590244,9595967.7080759369,9965372.7918924782,10477715.033039616,10860915.019483211,11450881.122385627,11688088.633107662,12092429.05937426,12431016.57766737,13020308.200394724,13514423.506790893,14093648.419722214,14564497.230302401,15047045.84121678,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA111:AT111))","v":1906864.2711660627},{"$f":"AA109+AA100","v":1422663.4326999316},{"$f":"AB109+AB100","v":1432504.9720040255},1468211.0829645002,1616358.5738960393,1662470.8964112634,1660456.5558185186,1726179.7416001237,1769583.3294297028,1865771.2079700711,1973269.831535853,2072879.9781069038,2199871.4984796164,2238045.0706886514,2342905.3168052356,2406548.7137692766,2533272.5954014887,2636013.584065848,2784792.8517611222,2881624.3879182981,2981373.6510291556,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX111:BQ111))","v":4165561.5312629351},{"$f":"AX109+AX100","v":4498299.419140175},{"$f":"AY109+AY100","v":4347672.1321637966},4350307.8015325498,4250475.1604878092,4256529.1602421161,4264104.6922838064,4168843.4711159561,4179127.7400100706,4085899.7772352253,4097021.5711888745,4003899.3651425242,4015021.1590961744,4026142.9530498236,3933020.7470034729,3944142.5409571226,3955264.3349107718,3966386.1288644215,3873263.9228180712,3884385.7167717209,3895507.5107253697,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU111:CN111))","v":1747456.7237882577},{"$f":"BU109+BU100","v":1168947.5392676927},{"$f":"BV109+BV100","v":1179517.55635996},1243697.1474950989,1383416.03937505,1456095.4617459124,1487014.1387621767,1554930.0520067727,1624659.7298622527,1718565.3240934284,1843467.8483335963,1940267.099664605,2081948.1636566028,2146936.9921133691,2248194.371690779,2335118.102721483,2476466.8207807085,2597086.8965462982,2736149.7620435138,2851613.9730486725,2969568.5281876647,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR111:DK111))","v":1856554.0117893557},{"$f":"CR109+CR100","v":2333942.885897988},{"$f":"CS109+CS100","v":2278611.022332537},2206394.6110528577,2136159.2749613542,2067743.663785863,2001000.6088543418,1935791.0208598792,1871985.9224663489,1808903.1079541298,1745793.2000945278,1682527.0448458353,1619101.5172602711,1555513.4298910969,1491759.5315426411,1427836.5059953181,1363740.9707051516,1299469.4754772829,1235018.5011129591,1170384.4580294504,1105563.6848523736,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO111:EH111))","v":17597041.046318293},{"$f":"DO109+DO100","v":22004897.037290286},{"$f":"DP109+DP100","v":21486477.569036838},20819722.574075982,20171519.273833834,19540367.872708526,18924900.634443082,18323825.077809151,17735942.898861401,17154905.883491386,16573740.571256893,15991247.156215124,15407399.076309949,14822169.238244087,14235530.006854337,13647453.194274206,13057910.048879912,12466871.24401515,11874306.866490517,11280186.404852813,10684478.73741978,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL111:FE111))","v":22616497.494118545},{"$f":"EL109+EL100","v":26703010.65569362},{"$f":"EM109+EM100","v":26118139.980257675},25500518.846593872,24903697.087670773,24326145.64253293,23766473.353267435,23223367.919258475,22695615.582454875,22176649.010733381,21659251.475589246,21142209.621222991,20625530.56125018,20109221.551558681,19593289.99315412,19077743.435062233,18562589.577289291,18047836.273841649,17533491.535805829,17019563.534490053,16506060.604628734,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI111:GB111))","v":33025943.391306542},{"$f":"FI109+FI100","v":39390831.724661037},{"$f":"FJ109+FJ100","v":38516265.504987247},37554115.232290082,36623103.962051019,35720898.512529664,34845375.090090588,33994529.551443942,33166507.316231992,32351317.580592111,31537982.425309978,30724647.270027842,29911312.114745703,29097976.959463559,28284641.804181423,27471306.648899276,26657971.493617147,25844636.338335004,25031301.183052868,24217966.027770724,23404630.872488581,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF111:GY111))","v":53757172.826148175},{"$f":"GF109+GF100","v":56693710.024958521},{"$f":"GG109+GG100","v":55884965.754732192},55533279.30914551,54688820.714261346,54400491.059800714,54140601.466184407,53907183.375338249,53172818.472099006,52978754.297988847,52788452.177791506,52600095.997074045,52413724.674626097,52229377.907613039,52047096.187143579,51866920.814148568,51688893.915577531,51513058.460918903,51865058.279050969,51693738.075429514,51524743.449619487]
[]
[null,"$/MWh",{"$f":"C111/AVERAGE(D81:W81)","v":52.864809558233894},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z111/AVERAGE(AA81:AT81)","v":47.671606779151574},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW111/AVERAGE(AX81:BQ81)","v":47.552072274691035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT111/AVERAGE(BU81:CN81)","v":50.60984487338559},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ111/AVERAGE(CR81:DK81)","v":47.096753216371276},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN111/AVERAGE(DO81:EH81)","v":86.885581314475431},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK111/AVERAGE(EL81:FE81)","v":95.283139628852794},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"FH111/AVERAGE(FI81:GB81)","v":204.00892110504847},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"GE111/AVERAGE(GF81:GY81)","v":122.73327129257574}]
[null,"Fixed Cost $/kW-yr",{"$f":"C100/D89/1000","v":97.915695338765346},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z100/AA89/1000","v":93.00564224472545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW100/AX89/1000","v":172.53127115439702},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT100/BU89/1000","v":33.6081141856816},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ100/CR89/1000","v":232.06925147366945},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN100/DO89/1000","v":258.7800153870337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK100/EL89/1000","v":282.7062186764818},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"FH100/FI89/1000","v":300.23584901187769},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"GE100/GF89/1000","v":361.76542332782481}]
[null,"Variable Cost $/MWh",{"$f":"C109/AVERAGE(D81:W81)","v":40.625347640888222},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z109/AVERAGE(AA81:AT81)","v":36.045901498560902},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW109/AVERAGE(AX81:BQ81)","v":23.917651568609248},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT109/AVERAGE(BU81:CN81)","v":46.408830600175378},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ109/AVERAGE(CR81:DK81)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN109/AVERAGE(DO81:EH81)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK109/AVERAGE(EL81:FE81)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"FH109/AVERAGE(FI81:GB81)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"GE109/AVERAGE(GF81:GY81)","v":40.138425783939908}]
[]
[null,{"$f":"D118&\" \"&'Resource Options'!$B$45","v":"2023 Supplemental Compression- two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA118&\" \"&'Resource Options'!$B$46","v":"2023 Rathdrum CT 2055 Uprates two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX118&\" \"&'Resource Options'!$B$47","v":"2023 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU118&\" \"&'Resource Options'!$B$48","v":"2023 Rathdrum CT: Inlet Evaporation 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR118&\" \"&'Resource Options'!$B$49","v":"2023 Post Falls Redevelopment"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO118&\" \"&'Resource Options'!$B$50","v":"2023 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL118&\" \"&'Resource Options'!$B$51","v":"2023 Monroe St/Upper Falls 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI118&\" \"&'Resource Options'!$B$52","v":"2023 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF118&\" \"&'Resource Options'!$B$53","v":"2023 Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2023,{"$f":"D118+1","v":2024},{"$f":"E118+1","v":2025},{"$f":"F118+1","v":2026},{"$f":"G118+1","v":2027},{"$f":"H118+1","v":2028},{"$f":"I118+1","v":2029},{"$f":"J118+1","v":2030},{"$f":"K118+1","v":2031},{"$f":"L118+1","v":2032},{"$f":"M118+1","v":2033},{"$f":"N118+1","v":2034},{"$f":"O118+1","v":2035},{"$f":"P118+1","v":2036},{"$f":"Q118+1","v":2037},{"$f":"R118+1","v":2038},{"$f":"S118+1","v":2039},{"$f":"T118+1","v":2040},{"$f":"U118+1","v":2041},{"$f":"V118+1","v":2042},null,"Year",null,2023,{"$f":"AA118+1","v":2024},{"$f":"AB118+1","v":2025},{"$f":"AC118+1","v":2026},{"$f":"AD118+1","v":2027},{"$f":"AE118+1","v":2028},{"$f":"AF118+1","v":2029},{"$f":"AG118+1","v":2030},{"$f":"AH118+1","v":2031},{"$f":"AI118+1","v":2032},{"$f":"AJ118+1","v":2033},{"$f":"AK118+1","v":2034},{"$f":"AL118+1","v":2035},{"$f":"AM118+1","v":2036},{"$f":"AN118+1","v":2037},{"$f":"AO118+1","v":2038},{"$f":"AP118+1","v":2039},{"$f":"AQ118+1","v":2040},{"$f":"AR118+1","v":2041},{"$f":"AS118+1","v":2042},null,"Year",null,2023,{"$f":"AX118+1","v":2024},{"$f":"AY118+1","v":2025},{"$f":"AZ118+1","v":2026},{"$f":"BA118+1","v":2027},{"$f":"BB118+1","v":2028},{"$f":"BC118+1","v":2029},{"$f":"BD118+1","v":2030},{"$f":"BE118+1","v":2031},{"$f":"BF118+1","v":2032},{"$f":"BG118+1","v":2033},{"$f":"BH118+1","v":2034},{"$f":"BI118+1","v":2035},{"$f":"BJ118+1","v":2036},{"$f":"BK118+1","v":2037},{"$f":"BL118+1","v":2038},{"$f":"BM118+1","v":2039},{"$f":"BN118+1","v":2040},{"$f":"BO118+1","v":2041},{"$f":"BP118+1","v":2042},null,"Year",null,2023,{"$f":"BU118+1","v":2024},{"$f":"BV118+1","v":2025},{"$f":"BW118+1","v":2026},{"$f":"BX118+1","v":2027},{"$f":"BY118+1","v":2028},{"$f":"BZ118+1","v":2029},{"$f":"CA118+1","v":2030},{"$f":"CB118+1","v":2031},{"$f":"CC118+1","v":2032},{"$f":"CD118+1","v":2033},{"$f":"CE118+1","v":2034},{"$f":"CF118+1","v":2035},{"$f":"CG118+1","v":2036},{"$f":"CH118+1","v":2037},{"$f":"CI118+1","v":2038},{"$f":"CJ118+1","v":2039},{"$f":"CK118+1","v":2040},{"$f":"CL118+1","v":2041},{"$f":"CM118+1","v":2042},null,"Year",null,2023,{"$f":"CR118+1","v":2024},{"$f":"CS118+1","v":2025},{"$f":"CT118+1","v":2026},{"$f":"CU118+1","v":2027},{"$f":"CV118+1","v":2028},{"$f":"CW118+1","v":2029},{"$f":"CX118+1","v":2030},{"$f":"CY118+1","v":2031},{"$f":"CZ118+1","v":2032},{"$f":"DA118+1","v":2033},{"$f":"DB118+1","v":2034},{"$f":"DC118+1","v":2035},{"$f":"DD118+1","v":2036},{"$f":"DE118+1","v":2037},{"$f":"DF118+1","v":2038},{"$f":"DG118+1","v":2039},{"$f":"DH118+1","v":2040},{"$f":"DI118+1","v":2041},{"$f":"DJ118+1","v":2042},null,"Year",null,2023,{"$f":"DO118+1","v":2024},{"$f":"DP118+1","v":2025},{"$f":"DQ118+1","v":2026},{"$f":"DR118+1","v":2027},{"$f":"DS118+1","v":2028},{"$f":"DT118+1","v":2029},{"$f":"DU118+1","v":2030},{"$f":"DV118+1","v":2031},{"$f":"DW118+1","v":2032},{"$f":"DX118+1","v":2033},{"$f":"DY118+1","v":2034},{"$f":"DZ118+1","v":2035},{"$f":"EA118+1","v":2036},{"$f":"EB118+1","v":2037},{"$f":"EC118+1","v":2038},{"$f":"ED118+1","v":2039},{"$f":"EE118+1","v":2040},{"$f":"EF118+1","v":2041},{"$f":"EG118+1","v":2042},null,"Year",null,2023,{"$f":"EL118+1","v":2024},{"$f":"EM118+1","v":2025},{"$f":"EN118+1","v":2026},{"$f":"EO118+1","v":2027},{"$f":"EP118+1","v":2028},{"$f":"EQ118+1","v":2029},{"$f":"ER118+1","v":2030},{"$f":"ES118+1","v":2031},{"$f":"ET118+1","v":2032},{"$f":"EU118+1","v":2033},{"$f":"EV118+1","v":2034},{"$f":"EW118+1","v":2035},{"$f":"EX118+1","v":2036},{"$f":"EY118+1","v":2037},{"$f":"EZ118+1","v":2038},{"$f":"FA118+1","v":2039},{"$f":"FB118+1","v":2040},{"$f":"FC118+1","v":2041},{"$f":"FD118+1","v":2042},null,"Year",null,2023,{"$f":"FI118+1","v":2024},{"$f":"FJ118+1","v":2025},{"$f":"FK118+1","v":2026},{"$f":"FL118+1","v":2027},{"$f":"FM118+1","v":2028},{"$f":"FN118+1","v":2029},{"$f":"FO118+1","v":2030},{"$f":"FP118+1","v":2031},{"$f":"FQ118+1","v":2032},{"$f":"FR118+1","v":2033},{"$f":"FS118+1","v":2034},{"$f":"FT118+1","v":2035},{"$f":"FU118+1","v":2036},{"$f":"FV118+1","v":2037},{"$f":"FW118+1","v":2038},{"$f":"FX118+1","v":2039},{"$f":"FY118+1","v":2040},{"$f":"FZ118+1","v":2041},{"$f":"GA118+1","v":2042},null,"Year",null,2023,{"$f":"GF118+1","v":2024},{"$f":"GG118+1","v":2025},{"$f":"GH118+1","v":2026},{"$f":"GI118+1","v":2027},{"$f":"GJ118+1","v":2028},{"$f":"GK118+1","v":2029},{"$f":"GL118+1","v":2030},{"$f":"GM118+1","v":2031},{"$f":"GN118+1","v":2032},{"$f":"GO118+1","v":2033},{"$f":"GP118+1","v":2034},{"$f":"GQ118+1","v":2035},{"$f":"GR118+1","v":2036},{"$f":"GS118+1","v":2037},{"$f":"GT118+1","v":2038},{"$f":"GU118+1","v":2039},{"$f":"GV118+1","v":2040},{"$f":"GW118+1","v":2041},{"$f":"GX118+1","v":2042}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D118-$D$4)","v":192000},{"$f":"D119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U119*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V119*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA118--$AA$4)","v":39999.999999999993},{"$f":"AA119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS119*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX118-$AX$4)","v":87600.000000000015},{"$f":"AX119*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AY119*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AZ119*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BA119*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BB119*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BC119*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BD119*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BE119*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BF119*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BG119*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BH119*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BI119*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BJ119*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BK119*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BL119*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BM119*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BN119*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BO119*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BP119*(1-'Resource Options'!$AA$47)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU118-$BU$4)","v":34528},{"$f":"BU119*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BV119*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BW119*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BX119*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BY119*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BZ119*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CA119*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CB119*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CC119*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CD119*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CE119*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CF119*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CG119*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CH119*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CI119*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CJ119*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CK119*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CL119*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CM119*(1-'Resource Options'!$AA$48)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR118-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS118-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT118-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU118-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV118-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW118-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX118-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY118-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ118-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA118-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB118-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC118-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD118-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE118-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF118-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG118-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH118-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI118-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ118-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK118-$CR$4)","v":39420},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO118-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP118-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ118-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR118-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS118-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT118-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU118-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV118-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW118-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX118-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY118-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ118-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA118-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB118-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC118-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED118-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE118-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF118-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG118-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH118-$DO$4)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EL118-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EM118-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EN118-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EO118-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EP118-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EQ118-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ER118-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ES118-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ET118-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EU118-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EV118-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EW118-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EX118-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EY118-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EZ118-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FA118-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FB118-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FC118-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FD118-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FE118-$EL$4)","v":237360.96},null,"MWh",null,{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FI118-$FI118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FJ118-$FI118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FK118-$FI118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FL118-$FI118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FM118-$FI118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FN118-$FI118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FO118-$FI118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FP118-$FI118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FQ118-$FI118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FR118-$FI118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FS118-$FI118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FT118-$FI118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FU118-$FI118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FV118-$FI118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FW118-$FI118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FX118-$FI118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FY118-$FI118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FZ118-$FI118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GA118-$FI118)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GB118-$FI118)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GF118-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GG118-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GH118-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GI118-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GJ118-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GK118-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GL118-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GM118-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GN118-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GO118-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GP118-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GQ118-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GR118-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GS118-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GT118-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GU118-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GV118-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GW118-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GX118-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GY118-$GF$4)","v":438000}]
[null,"Fuel (Dth)",null,{"$f":"D119*$D126/1000","v":2236800},{"$f":"E119*$D126/1000","v":2236800},{"$f":"F119*$D126/1000","v":2236800},{"$f":"G119*$D126/1000","v":2236800},{"$f":"H119*$D126/1000","v":2236800},{"$f":"I119*$D126/1000","v":2236800},{"$f":"J119*$D126/1000","v":2236800},{"$f":"K119*$D126/1000","v":2236800},{"$f":"L119*$D126/1000","v":2236800},{"$f":"M119*$D126/1000","v":2236800},{"$f":"N119*$D126/1000","v":2236800},{"$f":"O119*$D126/1000","v":2236800},{"$f":"P119*$D126/1000","v":2236800},{"$f":"Q119*$D126/1000","v":2236800},{"$f":"R119*$D126/1000","v":2236800},{"$f":"S119*$D126/1000","v":2236800},{"$f":"T119*$D126/1000","v":2236800},{"$f":"U119*$D126/1000","v":2236800},{"$f":"V119*$D126/1000","v":2236800},{"$f":"W119*$D126/1000","v":2236800},null,"Fuel (Dth)",null,{"$f":"AA119*$AA126/1000","v":469999.99999999994},{"$f":"AB119*$AA126/1000","v":469999.99999999994},{"$f":"AC119*$AA126/1000","v":469999.99999999994},{"$f":"AD119*$AA126/1000","v":469999.99999999994},{"$f":"AE119*$AA126/1000","v":469999.99999999994},{"$f":"AF119*$AA126/1000","v":469999.99999999994},{"$f":"AG119*$AA126/1000","v":469999.99999999994},{"$f":"AH119*$AA126/1000","v":469999.99999999994},{"$f":"AI119*$AA126/1000","v":469999.99999999994},{"$f":"AJ119*$AA126/1000","v":469999.99999999994},{"$f":"AK119*$AA126/1000","v":469999.99999999994},{"$f":"AL119*$AA126/1000","v":469999.99999999994},{"$f":"AM119*$AA126/1000","v":469999.99999999994},{"$f":"AN119*$AA126/1000","v":469999.99999999994},{"$f":"AO119*$AA126/1000","v":469999.99999999994},{"$f":"AP119*$AA126/1000","v":469999.99999999994},{"$f":"AQ119*$AA126/1000","v":469999.99999999994},{"$f":"AR119*$AA126/1000","v":469999.99999999994},{"$f":"AS119*$AA126/1000","v":469999.99999999994},{"$f":"AT119*$AA126/1000","v":469999.99999999994},null,"Fuel (mmbtu)",null,{"$f":"AX119*$AX126/1000","v":1143180.0000000002},1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,null,"Fuel (Dth)",null,{"$f":"BU119*$AA126/1000","v":405704},405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"GF119*$GF126/1000","v":5256000},{"$f":"GG119*$GF126/1000","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D126)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA126)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA126)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX126)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX126)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU126)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU126)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU126)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU126)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU126)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU126)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU126)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU126)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU126)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU126)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU126)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU126)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU126)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU126)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU126)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU126)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU126)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU126)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU126)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU126)/1000)","v":0},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V120/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W120/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS120/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT120/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU120/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BV120/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BW120/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BX120/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BY120/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BZ120/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CA120/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CB120/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CC120/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CD120/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CE120/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CF120/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CG120/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CH120/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CI120/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CJ120/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CK120/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CL120/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CM120/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CN120/2204.62","v":21530.861554372183},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$44*D121/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*E121/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*F121/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*G121/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*H121/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*I121/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*J121/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*K121/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*L121/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*M121/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*N121/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*O121/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*P121/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*Q121/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*R121/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*S121/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*T121/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*U121/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*V121/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*W121/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*AA121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AB121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AC121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AD121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AE121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AF121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AG121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AH121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AI121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AJ121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AK121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AL121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AM121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AN121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AO121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AP121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AQ121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AR121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AS121/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AT121/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM121/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN121/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D118,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA118,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$25)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX118,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$26)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU118,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$27)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$53","v":12000}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$51","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$52","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$53","v":100}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D118,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$212)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":18.604145705945484},{"$f":"'Resource Options'!$N$45*(1.02^(D118-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA118,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$213)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":3.8816961031330877},{"$f":"'Resource Options'!$N$46*(1.02^(AA118-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX118,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$214)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":17.281892497998907},{"$f":"'Resource Options'!$N$47*(1.02^(AX118-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU118,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$215)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":1.1198235637332623},{"$f":"'Resource Options'!$N$48*(1.02^(BU118-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR118,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$216)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":18.769373654400002},{"$f":"'Resource Options'!$N$49*(1.02^(CR118-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO118,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$217)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":174.72253353258188},{"$f":"'Resource Options'!$N$50*(1.02^(DO118-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL118,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$218)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":181.65407043059128},{"$f":"'Resource Options'!$N$51*(1.02^(EL118-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI118,'Capital Costs'!$A$174:$AH$219,ROW('Capital Costs'!$A$219)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":276.06638335175381},{"$f":"'Resource Options'!$N$52*(1.02^(FI118-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF118,'Capital Costs'!$A$174:$AH$220,ROW('Capital Costs'!$A$220)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":276.02020080000005},{"$f":"'Resource Options'!$N$53*(1.02^(GF118-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D128*AFUDC!$Y$44","v":0.83674191768517481},{"$f":"E128*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA128*AFUDC!$Y$45","v":0.17458355210412407},{"$f":"AB128*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX128*AFUDC!$Y$46","v":0.77727212517924871},{"$f":"AY128*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU128*AFUDC!$Y$47","v":5.0365296584823582E-2},{"$f":"BV128*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR128*AFUDC!$Y$48","v":2.8701889698200436},{"$f":"CS128*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO128*AFUDC!$Y$49","v":26.718349677410174},{"$f":"DP128*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL128*AFUDC!$Y$50","v":27.778311566117281},{"$f":"EM128*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI128*AFUDC!$Y$51","v":42.215723498507167},{"$f":"FJ128*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF128*AFUDC!$Y$51","v":42.208661320883003},{"$f":"GG128*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D128:D129)","v":19.440887623630658},{"$f":"SUM(E128:E129)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA128:AA129)","v":4.056279655237212},{"$f":"SUM(AB128:AB129)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX128:AX129)","v":18.059164623178155},{"$f":"SUM(AY128:AY129)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU128:BU129)","v":1.1701888603180859},{"$f":"SUM(BV128:BV129)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR128:CR129)","v":21.639562624220048},{"$f":"SUM(CS128:CS129)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO128:DO129)","v":201.44088320999205},{"$f":"SUM(DP128:DP129)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL128:EL129)","v":209.43238199670856},{"$f":"SUM(EM128:EM129)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(FI128:FI129)","v":318.28210685026096},{"$f":"SUM(FJ128:FJ129)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(GF128:GF129)","v":318.22886212088304},{"$f":"SUM(GG128:GG129)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D133:W133))","v":123317.92200158969},{"$f":"HLOOKUP(D118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":105991.7571072},{"$f":"HLOOKUP(E118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":108111.592249344},{"$f":"HLOOKUP(F118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":110273.82409433088},{"$f":"HLOOKUP(G118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":112479.30057621752},{"$f":"HLOOKUP(H118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":114728.88658774187},{"$f":"HLOOKUP(I118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":117023.46431949669},{"$f":"HLOOKUP(J118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":119363.93360588665},{"$f":"HLOOKUP(K118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":121751.21227800437},{"$f":"HLOOKUP(L118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":124186.23652356447},{"$f":"HLOOKUP(M118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":126669.96125403573},{"$f":"HLOOKUP(N118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":129203.36047911647},{"$f":"HLOOKUP(O118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":131787.42768869881},{"$f":"HLOOKUP(P118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":134423.17624247281},{"$f":"HLOOKUP(Q118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":137111.63976732225},{"$f":"HLOOKUP(R118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":139853.87256266869},{"$f":"HLOOKUP(S118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":142650.95001392209},{"$f":"HLOOKUP(T118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":145503.96901420056},{"$f":"HLOOKUP(U118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":148414.04839448456},{"$f":"HLOOKUP(V118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":151382.32936237421},{"$f":"HLOOKUP(W118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D127*1000","v":154409.9759496217},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA133:AT133))","v":0},{"$f":"HLOOKUP(AA118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AB118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AC118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AD118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AE118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AF118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AG118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AH118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AI118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AJ118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AK118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AL118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AM118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AN118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AO118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AP118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AQ118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AR118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AS118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},{"$f":"HLOOKUP(AT118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA127*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX133:BQ133))","v":0},{"$f":"HLOOKUP(AX118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":0},{"$f":"HLOOKUP(AY118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":0},{"$f":"HLOOKUP(AZ118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":0},{"$f":"HLOOKUP(BA118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":0},{"$f":"HLOOKUP(BB118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":0},{"$f":"HLOOKUP(BC118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":0},{"$f":"HLOOKUP(BD118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":0},{"$f":"HLOOKUP(BE118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":0},{"$f":"HLOOKUP(BF118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":0},{"$f":"HLOOKUP(BG118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":0},{"$f":"HLOOKUP(BH118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":0},{"$f":"HLOOKUP(BI118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":0},{"$f":"HLOOKUP(BJ118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":0},{"$f":"HLOOKUP(BK118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":0},{"$f":"HLOOKUP(BL118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":0},{"$f":"HLOOKUP(BM118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":0},{"$f":"HLOOKUP(BN118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":0},{"$f":"HLOOKUP(BO118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":0},{"$f":"HLOOKUP(BP118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":0},{"$f":"HLOOKUP(BQ118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX127*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU133:CN133))","v":11088.336486642938},{"$f":"HLOOKUP(BU118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":9530.4254932223994},{"$f":"HLOOKUP(BV118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":9721.0340030868483},{"$f":"HLOOKUP(BW118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":9915.4546831485859},{"$f":"HLOOKUP(BX118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":10113.763776811558},{"$f":"HLOOKUP(BY118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":10316.039052347789},{"$f":"HLOOKUP(BZ118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":10522.359833394745},{"$f":"HLOOKUP(CA118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":10732.80703006264},{"$f":"HLOOKUP(CB118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":10947.463170663892},{"$f":"HLOOKUP(CC118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":11166.412434077172},{"$f":"HLOOKUP(CD118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":11389.740682758713},{"$f":"HLOOKUP(CE118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":11617.535496413888},{"$f":"HLOOKUP(CF118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":11849.886206342167},{"$f":"HLOOKUP(CG118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":12086.883930469012},{"$f":"HLOOKUP(CH118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":12328.621609078393},{"$f":"HLOOKUP(CI118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":12575.19404125996},{"$f":"HLOOKUP(CJ118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":12826.697922085161},{"$f":"HLOOKUP(CK118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":13083.231880526866},{"$f":"HLOOKUP(CL118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":13344.896518137402},{"$f":"HLOOKUP(CM118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":13611.794448500148},{"$f":"HLOOKUP(CN118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU127*1000","v":13884.030337470153},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR133:DK133))","v":-395644.99975510017},{"$f":"HLOOKUP(CR118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":-340056.88738560007},{"$f":"HLOOKUP(CS118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":-346858.02513331204},{"$f":"HLOOKUP(CT118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":-353795.1856359783},{"$f":"HLOOKUP(CU118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":-360871.08934869786},{"$f":"HLOOKUP(CV118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":-368088.51113567181},{"$f":"HLOOKUP(CW118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":-375450.28135838528},{"$f":"HLOOKUP(CX118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":-382959.28698555299},{"$f":"HLOOKUP(CY118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":-390618.47272526397},{"$f":"HLOOKUP(CZ118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":-398430.84217976936},{"$f":"HLOOKUP(DA118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":-406399.45902336464},{"$f":"HLOOKUP(DB118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":-414527.44820383203},{"$f":"HLOOKUP(DC118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":-422817.9971679087},{"$f":"HLOOKUP(DD118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":-431274.35711126699},{"$f":"HLOOKUP(DE118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":-439899.84425349231},{"$f":"HLOOKUP(DF118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":-448697.84113856207},{"$f":"HLOOKUP(DG118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":-457671.79796133336},{"$f":"HLOOKUP(DH118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":-466825.23392056004},{"$f":"HLOOKUP(DI118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":-476161.73859897128},{"$f":"HLOOKUP(DJ118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":-485684.97337095067},{"$f":"HLOOKUP(DK118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR127*1000","v":-495398.67283836968},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO133:EH133))","v":-3362982.4979183516},{"$f":"HLOOKUP(DO118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":-2890483.5427776007},{"$f":"HLOOKUP(DP118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":-2948293.2136331522},{"$f":"HLOOKUP(DQ118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":-3007259.0779058156},{"$f":"HLOOKUP(DR118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":-3067404.2594639319},{"$f":"HLOOKUP(DS118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":-3128752.3446532106},{"$f":"HLOOKUP(DT118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":-3191327.3915462745},{"$f":"HLOOKUP(DU118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":-3255153.9393772003},{"$f":"HLOOKUP(DV118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":-3320257.0181647437},{"$f":"HLOOKUP(DW118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":-3386662.1585280397},{"$f":"HLOOKUP(DX118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":-3454395.4016986},{"$f":"HLOOKUP(DY118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":-3523483.3097325722},{"$f":"HLOOKUP(DZ118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":-3593952.9759272235},{"$f":"HLOOKUP(EA118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":-3665832.0354457693},{"$f":"HLOOKUP(EB118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":-3739148.6761546843},{"$f":"HLOOKUP(EC118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":-3813931.6496777772},{"$f":"HLOOKUP(ED118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":-3890210.2826713333},{"$f":"HLOOKUP(EE118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":-3968014.4883247605},{"$f":"HLOOKUP(EF118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":-4047374.778091256},{"$f":"HLOOKUP(EG118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":-4128322.2736530807},{"$f":"HLOOKUP(EH118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO127*1000","v":-4210888.7191261416},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL133:FE133))","v":900644.30579775001},{"$f":"HLOOKUP(EL118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":774103.80381585832},{"$f":"HLOOKUP(EM118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":789585.87989217555},{"$f":"HLOOKUP(EN118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":805377.59749001893},{"$f":"HLOOKUP(EO118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":821485.14943981939},{"$f":"HLOOKUP(EP118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":837914.85242861591},{"$f":"HLOOKUP(EQ118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":854673.14947718824},{"$f":"HLOOKUP(ER118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":871766.61246673192},{"$f":"HLOOKUP(ES118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":889201.9447160667},{"$f":"HLOOKUP(ET118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":906985.98361038812},{"$f":"HLOOKUP(EU118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":925125.70328259573},{"$f":"HLOOKUP(EV118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":943628.21734824777},{"$f":"HLOOKUP(EW118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":962500.7816952127},{"$f":"HLOOKUP(EX118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":981750.79732911719},{"$f":"HLOOKUP(EY118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1001385.8132756995},{"$f":"HLOOKUP(EZ118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1021413.5295412134},{"$f":"HLOOKUP(FA118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1041841.8001320378},{"$f":"HLOOKUP(FB118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1062678.6361346785},{"$f":"HLOOKUP(FC118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1083932.2088573722},{"$f":"HLOOKUP(FD118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1105610.8530345196},{"$f":"HLOOKUP(FE118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL127*1000","v":1127723.0700952099},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI133:GB133))","v":0},{"$f":"HLOOKUP(FI118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI127*1000","v":0},{"$f":"HLOOKUP(FJ118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI127*1000","v":0},{"$f":"HLOOKUP(FK118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI127*1000","v":0},{"$f":"HLOOKUP(FL118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI127*1000","v":0},{"$f":"HLOOKUP(FM118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI127*1000","v":0},{"$f":"HLOOKUP(FN118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI127*1000","v":0},{"$f":"HLOOKUP(FO118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI127*1000","v":0},{"$f":"HLOOKUP(FP118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI127*1000","v":0},{"$f":"HLOOKUP(FQ118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI127*1000","v":0},{"$f":"HLOOKUP(FR118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI127*1000","v":0},{"$f":"HLOOKUP(FS118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI127*1000","v":0},{"$f":"HLOOKUP(FT118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI127*1000","v":0},{"$f":"HLOOKUP(FU118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI127*1000","v":0},{"$f":"HLOOKUP(FV118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI127*1000","v":0},{"$f":"HLOOKUP(FW118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI127*1000","v":0},{"$f":"HLOOKUP(FX118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI127*1000","v":0},{"$f":"HLOOKUP(FY118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI127*1000","v":0},{"$f":"HLOOKUP(FZ118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI127*1000","v":0},{"$f":"HLOOKUP(GA118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI127*1000","v":0},{"$f":"HLOOKUP(GB118,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI127*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF133:GY133))","v":3211404.2187913973},{"$f":"HLOOKUP(GF118,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF127*1000","v":2760202.0080000004},{"$f":"HLOOKUP(GG118,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF127*1000","v":2815406.0481600002},{"$f":"HLOOKUP(GH118,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF127*1000","v":2871714.1691232002},{"$f":"HLOOKUP(GI118,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF127*1000","v":2929148.4525056644},{"$f":"HLOOKUP(GJ118,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF127*1000","v":2987731.4215557775},{"$f":"HLOOKUP(GK118,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF127*1000","v":3047486.0499868933},{"$f":"HLOOKUP(GL118,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF127*1000","v":3108435.7709866306},{"$f":"HLOOKUP(GM118,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF127*1000","v":3170604.4864063635},{"$f":"HLOOKUP(GN118,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF127*1000","v":3234016.5761344917},{"$f":"HLOOKUP(GO118,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF127*1000","v":3298696.9076571809},{"$f":"HLOOKUP(GP118,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF127*1000","v":3364670.8458103249},{"$f":"HLOOKUP(GQ118,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF127*1000","v":3431964.2627265318},{"$f":"HLOOKUP(GR118,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF127*1000","v":3500603.5479810624},{"$f":"HLOOKUP(GS118,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF127*1000","v":3570615.618940684},{"$f":"HLOOKUP(GT118,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF127*1000","v":3642027.9313194975},{"$f":"HLOOKUP(GU118,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF127*1000","v":3714868.4899458876},{"$f":"HLOOKUP(GV118,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF127*1000","v":3789165.8597448058},{"$f":"HLOOKUP(GW118,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF127*1000","v":3864949.1769397017},{"$f":"HLOOKUP(GX118,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF127*1000","v":3942248.1604784955},{"$f":"HLOOKUP(GY118,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF127*1000","v":4021093.1236880654}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Recovery & Taxes",2261990.3798283786,{"$f":"VLOOKUP(D117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":3033338.7144399169},{"$f":"VLOOKUP(E117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":2927783.1271626293},{"$f":"VLOOKUP(F117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":2816770.852469625},{"$f":"VLOOKUP(G117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":2707698.6090606917},{"$f":"VLOOKUP(H117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":2600421.0343612307},{"$f":"VLOOKUP(I117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":2494805.8111559041},{"$f":"VLOOKUP(J117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":2390728.0767203742},{"$f":"VLOOKUP(K117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":2288072.2864440633},{"$f":"VLOOKUP(L117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":2186215.990328047},{"$f":"VLOOKUP(M117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":2084475.2388226097},{"$f":"VLOOKUP(N117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":1982734.4873171721},{"$f":"VLOOKUP(O117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":1880993.7358117353},{"$f":"VLOOKUP(P117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":1779252.984306298},{"$f":"VLOOKUP(Q117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":1677512.2328008604},{"$f":"VLOOKUP(R117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":1575771.4812954236},{"$f":"VLOOKUP(S117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":1474030.729789986},{"$f":"VLOOKUP(T117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":1372289.9782845483},{"$f":"VLOOKUP(U117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":1270549.2267791107},{"$f":"VLOOKUP(V117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":1168808.4752736734},{"$f":"VLOOKUP(W117,Assumptions!$A$4:$E$53,3,FALSE)*$D130*1000000","v":1067067.7237682363},null,"Capital Recovery & Taxes",471957.13157085935,{"$f":"VLOOKUP(AA117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":632896.51959462359},{"$f":"VLOOKUP(AB117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":610872.68048508407},{"$f":"VLOOKUP(AC117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":587710.32082144939},{"$f":"VLOOKUP(AD117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":564952.74254333822},{"$f":"VLOOKUP(AE117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":542569.61620976042},{"$f":"VLOOKUP(AF117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":520533.3342526356},{"$f":"VLOOKUP(AG117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":498817.84445983055},{"$f":"VLOOKUP(AH117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":477399.03881414811},{"$f":"VLOOKUP(AI117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":456147.04509391205},{"$f":"VLOOKUP(AJ117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":434919.15939087339},{"$f":"VLOOKUP(AK117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":413691.27368783468},{"$f":"VLOOKUP(AL117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":392463.38798479614},{"$f":"VLOOKUP(AM117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":371235.50228175748},{"$f":"VLOOKUP(AN117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":350007.61657871888},{"$f":"VLOOKUP(AO117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":328779.73087568028},{"$f":"VLOOKUP(AP117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":307551.84517264157},{"$f":"VLOOKUP(AQ117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":286323.95946960285},{"$f":"VLOOKUP(AR117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":265096.07376656419},{"$f":"VLOOKUP(AS117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":243868.18806352554},{"$f":"VLOOKUP(AT117,Assumptions!$A$4:$E$53,3,FALSE)*$AA130*1000000","v":222640.30236048697},null,"Capital Recovery & Taxes",2101223.8451351714,{"$f":"VLOOKUP(AX117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":2817750.1080426374},{"$f":"VLOOKUP(AY117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":2719696.6773330369},{"$f":"VLOOKUP(AZ117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":2616574.3825753853},{"$f":"VLOOKUP(BA117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":2515254.2351790788},{"$f":"VLOOKUP(BB117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":2415601.2039297232},{"$f":"VLOOKUP(BC117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":2317492.375798835},{"$f":"VLOOKUP(BD117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":2220811.7624355839},{"$f":"VLOOKUP(BE117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":2125452.0313362209},{"$f":"VLOOKUP(BF117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":2030834.9719160299},{"$f":"VLOOKUP(BG117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":1936325.2449995887},{"$f":"VLOOKUP(BH117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":1841815.5180831477},{"$f":"VLOOKUP(BI117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":1747305.7911667067},{"$f":"VLOOKUP(BJ117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":1652796.0642502657},{"$f":"VLOOKUP(BK117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":1558286.3373338245},{"$f":"VLOOKUP(BL117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":1463776.6104173837},{"$f":"VLOOKUP(BM117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":1369266.8835009423},{"$f":"VLOOKUP(BN117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":1274757.156584501},{"$f":"VLOOKUP(BO117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":1180247.4296680596},{"$f":"VLOOKUP(BP117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":1085737.7027516183},{"$f":"VLOOKUP(BQ117,Assumptions!$A$4:$E$53,3,FALSE)*$AX130*1000000","v":991227.97583517758},null,"Capital Recovery & Taxes",136154.06846981795,{"$f":"VLOOKUP(BU117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":182583.18457098704},{"$f":"VLOOKUP(BV117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":176229.56663092572},{"$f":"VLOOKUP(BW117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":169547.49893323364},{"$f":"VLOOKUP(BX117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":162982.20589322373},{"$f":"VLOOKUP(BY117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":156524.93782472974},{"$f":"VLOOKUP(BZ117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":150167.73026983102},{"$f":"VLOOKUP(CA117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":143903.06747246149},{"$f":"VLOOKUP(CB117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":137723.99455387349},{"$f":"VLOOKUP(CC117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":131593.04490920069},{"$f":"VLOOKUP(CD117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":125469.0501432755},{"$f":"VLOOKUP(CE117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":119345.05537735035},{"$f":"VLOOKUP(CF117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":113221.06061142522},{"$f":"VLOOKUP(CG117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":107097.06584550007},{"$f":"VLOOKUP(CH117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":100973.07107957492},{"$f":"VLOOKUP(CI117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":94849.07631364977},{"$f":"VLOOKUP(CJ117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":88725.081547724592},{"$f":"VLOOKUP(CK117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":82601.086781799415},{"$f":"VLOOKUP(CL117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":76477.092015874252},{"$f":"VLOOKUP(CM117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":70353.097249949104},{"$f":"VLOOKUP(CN117,Assumptions!$A$4:$E$53,3,FALSE)*$BU130*1000000","v":64229.102484023955},null,"Capital Recovery & Taxes",2290296.2307833186,{"$f":"VLOOKUP(CR117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":2731691.0332426429},{"$f":"VLOOKUP(CS117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":2671041.2679125001},{"$f":"VLOOKUP(CT117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":2604317.6889098934},{"$f":"VLOOKUP(CU117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":2539753.5498092794},{"$f":"VLOOKUP(CV117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":2477187.0481972517},{"$f":"VLOOKUP(CW117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":2416470.9023898137},{"$f":"VLOOKUP(CX117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":2357466.1282626297},{"$f":"VLOOKUP(CY117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":2300044.1136409398},{"$f":"VLOOKUP(CZ117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":2243512.0122929816},{"$f":"VLOOKUP(DA117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":2187108.5231197835},{"$f":"VLOOKUP(DB117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":2130705.033946584},{"$f":"VLOOKUP(DC117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":2074301.5447733852},{"$f":"VLOOKUP(DD117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":2017898.0556001856},{"$f":"VLOOKUP(DE117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":1961494.5664269866},{"$f":"VLOOKUP(DF117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":1905091.0772537868},{"$f":"VLOOKUP(DG117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":1848687.5880805883},{"$f":"VLOOKUP(DH117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":1792284.0989073887},{"$f":"VLOOKUP(DI117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":1735880.6097341897},{"$f":"VLOOKUP(DJ117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":1679477.1205609902},{"$f":"VLOOKUP(DK117,Assumptions!$A$4:$E$53,5,FALSE)*$CR130*1000000","v":1623073.6313877907},null,"Capital Recovery & Taxes",21320176.54668916,{"$f":"VLOOKUP(DO117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":25429083.939863004},{"$f":"VLOOKUP(DP117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":24864500.33405073},{"$f":"VLOOKUP(DQ117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":24243376.103463318},{"$f":"VLOOKUP(DR117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":23642353.918774445},{"$f":"VLOOKUP(DS117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":23059927.574815907},{"$f":"VLOOKUP(DT117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":22494726.038678218},{"$f":"VLOOKUP(DU117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":21945455.518742539},{"$f":"VLOOKUP(DV117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":21410918.775003374},{"$f":"VLOOKUP(DW117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":20884666.159689251},{"$f":"VLOOKUP(DX117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":20359610.78438063},{"$f":"VLOOKUP(DY117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":19834555.409072001},{"$f":"VLOOKUP(DZ117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":19309500.033763371},{"$f":"VLOOKUP(EA117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":18784444.658454735},{"$f":"VLOOKUP(EB117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":18259389.283146106},{"$f":"VLOOKUP(EC117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":17734333.907837469},{"$f":"VLOOKUP(ED117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":17209278.532528844},{"$f":"VLOOKUP(EE117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":16684223.157220213},{"$f":"VLOOKUP(EF117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":16159167.781911584},{"$f":"VLOOKUP(EG117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":15634112.406602951},{"$f":"VLOOKUP(EH117,Assumptions!$A$4:$E$53,5,FALSE)*$DO130*1000000","v":15109057.031294318},null,"Capital Recovery & Taxes",22165983.82419119,{"$f":"VLOOKUP(EL117,Assumptions!$A$4:$E$53,5,FALSE)*$EL130*1000000","v":26437898.487408865},{"$f":"VLOOKUP(EM117,Assumptions!$A$4:$E$53,5,FALSE)*$EL130*1000000","v":25850916.899970658},{"$f":"VLOOKUP(EN117,Assumptions!$A$4:$E$53,5,FALSE)*$EL130*1000000","v":25205151.626035731},{"$f":"VLOOKUP(EO117,Assumptions!$A$4:$E$53,5,FALSE)*$EL130*1000000","v":24580285.879984371},{"$f":"VLOOKUP(EP117,Assumptions!$A$4:$E$53,5,FALSE)*$EL130*1000000","v":23974753.702954978},{"$f":"VLOOKUP(EQ117,Assumptions!$A$4:$E$53,5,FALSE)*$EL130*1000000","v":23387129.6708556},{"$f":"VLOOKUP(ER117,Assumptions!$A$4:$E$53,5,FALSE)*$EL130*1000000","v":22816068.665176917},{"$f":"VLOOKUP(ES117,Assumptions!$A$4:$E$53,5,FALSE)*$EL130*1000000","v":22260325.949387912},{"$f":"VLOOKUP(ET117,Assumptions!$A$4:$E$53,5,FALSE)*$EL130*1000000","v":21713196.007337663},{"$f":"VLOOKUP(EU117,Assumptions!$A$4:$E$53,5,FALSE)*$EL130*1000000","v":21167310.801818438},{"$f":"VLOOKUP(EV117,Assumptions!$A$4:$E$53,5,FALSE)*$EL130*1000000","v":20621425.596299205},{"$f":"VLOOKUP(EW117,Assumptions!$A$4:$E$53,5,FALSE)*$EL130*1000000","v":20075540.390779972},{"$f":"VLOOKUP(EX117,Assumptions!$A$4:$E$53,5,FALSE)*$EL130*1000000","v":19529655.185260735},{"$f":"VLOOKUP(EY117,Assumptions!$A$4:$E$53,5,FALSE)*$EL130*1000000","v":18983769.979741506},{"$f":"VLOOKUP(EZ117,Assumptions!$A$4:$E$53,5,FALSE)*$EL130*1000000","v":18437884.77422227},{"$f":"VLOOKUP(FA117,Assumptions!$A$4:$E$53,5,FALSE)*$EL130*1000000","v":17891999.56870304},{"$f":"VLOOKUP(FB117,Assumptions!$A$4:$E$53,5,FALSE)*$EL130*1000000","v":17346114.363183804},{"$f":"VLOOKUP(FC117,Assumptions!$A$4:$E$53,5,FALSE)*$EL130*1000000","v":16800229.157664575},{"$f":"VLOOKUP(FD117,Assumptions!$A$4:$E$53,5,FALSE)*$EL130*1000000","v":16254343.952145338},{"$f":"VLOOKUP(FE117,Assumptions!$A$4:$E$53,5,FALSE)*$EL130*1000000","v":15708458.746626103},null,"Capital Recovery & Taxes",33686462.259132661,{"$f":"VLOOKUP(FI117,Assumptions!$A$4:$E$53,5,FALSE)*$FI130*1000000","v":40178648.359154262},{"$f":"VLOOKUP(FJ117,Assumptions!$A$4:$E$53,5,FALSE)*$FI130*1000000","v":39286590.815086983},{"$f":"VLOOKUP(FK117,Assumptions!$A$4:$E$53,5,FALSE)*$FI130*1000000","v":38305197.536935881},{"$f":"VLOOKUP(FL117,Assumptions!$A$4:$E$53,5,FALSE)*$FI130*1000000","v":37355566.041292027},{"$f":"VLOOKUP(FM117,Assumptions!$A$4:$E$53,5,FALSE)*$FI130*1000000","v":36435316.482780248},{"$f":"VLOOKUP(FN117,Assumptions!$A$4:$E$53,5,FALSE)*$FI130*1000000","v":35542282.591892384},{"$f":"VLOOKUP(FO117,Assumptions!$A$4:$E$53,5,FALSE)*$FI130*1000000","v":34674420.142472811},{"$f":"VLOOKUP(FP117,Assumptions!$A$4:$E$53,5,FALSE)*$FI130*1000000","v":33829837.462556623},{"$f":"VLOOKUP(FQ117,Assumptions!$A$4:$E$53,5,FALSE)*$FI130*1000000","v":32998343.932203945},{"$f":"VLOOKUP(FR117,Assumptions!$A$4:$E$53,5,FALSE)*$FI130*1000000","v":32168742.073816169},{"$f":"VLOOKUP(FS117,Assumptions!$A$4:$E$53,5,FALSE)*$FI130*1000000","v":31339140.21542839},{"$f":"VLOOKUP(FT117,Assumptions!$A$4:$E$53,5,FALSE)*$FI130*1000000","v":30509538.35704061},{"$f":"VLOOKUP(FU117,Assumptions!$A$4:$E$53,5,FALSE)*$FI130*1000000","v":29679936.498652827},{"$f":"VLOOKUP(FV117,Assumptions!$A$4:$E$53,5,FALSE)*$FI130*1000000","v":28850334.640265048},{"$f":"VLOOKUP(FW117,Assumptions!$A$4:$E$53,5,FALSE)*$FI130*1000000","v":28020732.781877257},{"$f":"VLOOKUP(FX117,Assumptions!$A$4:$E$53,5,FALSE)*$FI130*1000000","v":27191130.923489485},{"$f":"VLOOKUP(FY117,Assumptions!$A$4:$E$53,5,FALSE)*$FI130*1000000","v":26361529.065101698},{"$f":"VLOOKUP(FZ117,Assumptions!$A$4:$E$53,5,FALSE)*$FI130*1000000","v":25531927.206713915},{"$f":"VLOOKUP(GA117,Assumptions!$A$4:$E$53,5,FALSE)*$FI130*1000000","v":24702325.348326135},{"$f":"VLOOKUP(GB117,Assumptions!$A$4:$E$53,5,FALSE)*$FI130*1000000","v":23872723.489938349},null,"Capital Recovery & Taxes",33680826.923284099,{"$f":"VLOOKUP(GF117,Assumptions!$A$4:$E$53,5,FALSE)*$GF130*1000000","v":40171926.959450632},{"$f":"VLOOKUP(GG117,Assumptions!$A$4:$E$53,5,FALSE)*$GF130*1000000","v":39280018.645772055},{"$f":"VLOOKUP(GH117,Assumptions!$A$4:$E$53,5,FALSE)*$GF130*1000000","v":38298789.542792551},{"$f":"VLOOKUP(GI117,Assumptions!$A$4:$E$53,5,FALSE)*$GF130*1000000","v":37349316.908959992},{"$f":"VLOOKUP(GJ117,Assumptions!$A$4:$E$53,5,FALSE)*$GF130*1000000","v":36429221.297018409},{"$f":"VLOOKUP(GK117,Assumptions!$A$4:$E$53,5,FALSE)*$GF130*1000000","v":35536336.799850203},{"$f":"VLOOKUP(GL117,Assumptions!$A$4:$E$53,5,FALSE)*$GF130*1000000","v":34668619.533273965},{"$f":"VLOOKUP(GM117,Assumptions!$A$4:$E$53,5,FALSE)*$GF130*1000000","v":33824178.141778529},{"$f":"VLOOKUP(GN117,Assumptions!$A$4:$E$53,5,FALSE)*$GF130*1000000","v":32992823.710190903},{"$f":"VLOOKUP(GO117,Assumptions!$A$4:$E$53,5,FALSE)*$GF130*1000000","v":32163360.634114463},{"$f":"VLOOKUP(GP117,Assumptions!$A$4:$E$53,5,FALSE)*$GF130*1000000","v":31333897.558038},{"$f":"VLOOKUP(GQ117,Assumptions!$A$4:$E$53,5,FALSE)*$GF130*1000000","v":30504434.481961541},{"$f":"VLOOKUP(GR117,Assumptions!$A$4:$E$53,5,FALSE)*$GF130*1000000","v":29674971.405885082},{"$f":"VLOOKUP(GS117,Assumptions!$A$4:$E$53,5,FALSE)*$GF130*1000000","v":28845508.329808623},{"$f":"VLOOKUP(GT117,Assumptions!$A$4:$E$53,5,FALSE)*$GF130*1000000","v":28016045.253732156},{"$f":"VLOOKUP(GU117,Assumptions!$A$4:$E$53,5,FALSE)*$GF130*1000000","v":27186582.177655708},{"$f":"VLOOKUP(GV117,Assumptions!$A$4:$E$53,5,FALSE)*$GF130*1000000","v":26357119.101579245},{"$f":"VLOOKUP(GW117,Assumptions!$A$4:$E$53,5,FALSE)*$GF130*1000000","v":25527656.025502786},{"$f":"VLOOKUP(GX117,Assumptions!$A$4:$E$53,5,FALSE)*$GF130*1000000","v":24698192.949426323},{"$f":"VLOOKUP(GY117,Assumptions!$A$4:$E$53,5,FALSE)*$GF130*1000000","v":23868729.873349864}]
[null,"Transmission",0,{"$f":"VLOOKUP(D117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(E117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(F117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(G117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(H117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(I117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(J117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(K117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(L117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(M117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(N117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(O117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(P117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(Q117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(R117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(S117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(T117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(U117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(V117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},{"$f":"VLOOKUP(W117,Assumptions!$A$4:$E$53,5,FALSE)*$E130*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AB117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AC117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AD117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AE117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AF117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AG117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AH117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AI117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AJ117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AK117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AL117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AM117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AN117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AO117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AP117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AQ117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AR117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AS117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},{"$f":"VLOOKUP(AT117,Assumptions!$A$4:$E$53,5,FALSE)*$AB130*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(AY117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(AZ117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BA117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BB117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BC117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BD117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BE117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BF117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BG117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BH117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BI117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BJ117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BK117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BL117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BM117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BN117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BO117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BP117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},{"$f":"VLOOKUP(BQ117,Assumptions!$A$4:$E$53,5,FALSE)*$AY130*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(BV117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(BW117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(BX117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(BY117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(BZ117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CA117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CB117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CC117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CD117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CE117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CF117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CG117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CH117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CI117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CJ117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CK117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CL117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CM117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},{"$f":"VLOOKUP(CN117,Assumptions!$A$4:$E$53,5,FALSE)*$BV130*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(CS117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(CT117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(CU117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(CV117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(CW117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(CX117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(CY117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(CZ117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(DA117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(DB117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(DC117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(DD117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(DE117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(DF117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(DG117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(DH117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(DI117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(DJ117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},{"$f":"VLOOKUP(DK117,Assumptions!$A$4:$E$53,5,FALSE)*$CS130*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(DP117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(DQ117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(DR117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(DS117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(DT117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(DU117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(DV117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(DW117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(DX117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(DY117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(DZ117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(EA117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(EB117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(EC117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(ED117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(EE117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(EF117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(EG117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},{"$f":"VLOOKUP(EH117,Assumptions!$A$4:$E$53,5,FALSE)*$DP130*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(EM117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(EN117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(EO117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(EP117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(EQ117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(ER117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(ES117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(ET117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(EU117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(EV117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(EW117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(EX117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(EY117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(EZ117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(FA117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(FB117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(FC117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(FD117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},{"$f":"VLOOKUP(FE117,Assumptions!$A$4:$E$53,5,FALSE)*$EM130*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(FI117,Assumptions!$A$4:$E$53,5,FALSE)*$FJ130*1000000","v":0},{"$f":"VLOOKUP(FJ117,Assumptions!$A$4:$E$53,5,FALSE)*$FJ130*1000000","v":0},{"$f":"VLOOKUP(FK117,Assumptions!$A$4:$E$53,5,FALSE)*$FJ130*1000000","v":0},{"$f":"VLOOKUP(FL117,Assumptions!$A$4:$E$53,5,FALSE)*$FJ130*1000000","v":0},{"$f":"VLOOKUP(FM117,Assumptions!$A$4:$E$53,5,FALSE)*$FJ130*1000000","v":0},{"$f":"VLOOKUP(FN117,Assumptions!$A$4:$E$53,5,FALSE)*$FJ130*1000000","v":0},{"$f":"VLOOKUP(FO117,Assumptions!$A$4:$E$53,5,FALSE)*$FJ130*1000000","v":0},{"$f":"VLOOKUP(FP117,Assumptions!$A$4:$E$53,5,FALSE)*$FJ130*1000000","v":0},{"$f":"VLOOKUP(FQ117,Assumptions!$A$4:$E$53,5,FALSE)*$FJ130*1000000","v":0},{"$f":"VLOOKUP(FR117,Assumptions!$A$4:$E$53,5,FALSE)*$FJ130*1000000","v":0},{"$f":"VLOOKUP(FS117,Assumptions!$A$4:$E$53,5,FALSE)*$FJ130*1000000","v":0},{"$f":"VLOOKUP(FT117,Assumptions!$A$4:$E$53,5,FALSE)*$FJ130*1000000","v":0},{"$f":"VLOOKUP(FU117,Assumptions!$A$4:$E$53,5,FALSE)*$FJ130*1000000","v":0},{"$f":"VLOOKUP(FV117,Assumptions!$A$4:$E$53,5,FALSE)*$FJ130*1000000","v":0},{"$f":"VLOOKUP(FW117,Assumptions!$A$4:$E$53,5,FALSE)*$FJ130*1000000","v":0},{"$f":"VLOOKUP(FX117,Assumptions!$A$4:$E$53,5,FALSE)*$FJ130*1000000","v":0},{"$f":"VLOOKUP(FY117,Assumptions!$A$4:$E$53,5,FALSE)*$FJ130*1000000","v":0},{"$f":"VLOOKUP(FZ117,Assumptions!$A$4:$E$53,5,FALSE)*$FJ130*1000000","v":0},{"$f":"VLOOKUP(GA117,Assumptions!$A$4:$E$53,5,FALSE)*$FJ130*1000000","v":0},{"$f":"VLOOKUP(GB117,Assumptions!$A$4:$E$53,5,FALSE)*$FJ130*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(GF117,Assumptions!$A$4:$E$53,5,FALSE)*$GG130*1000000","v":0},{"$f":"VLOOKUP(GG117,Assumptions!$A$4:$E$53,5,FALSE)*$GG130*1000000","v":0},{"$f":"VLOOKUP(GH117,Assumptions!$A$4:$E$53,5,FALSE)*$GG130*1000000","v":0},{"$f":"VLOOKUP(GI117,Assumptions!$A$4:$E$53,5,FALSE)*$GG130*1000000","v":0},{"$f":"VLOOKUP(GJ117,Assumptions!$A$4:$E$53,5,FALSE)*$GG130*1000000","v":0},{"$f":"VLOOKUP(GK117,Assumptions!$A$4:$E$53,5,FALSE)*$GG130*1000000","v":0},{"$f":"VLOOKUP(GL117,Assumptions!$A$4:$E$53,5,FALSE)*$GG130*1000000","v":0},{"$f":"VLOOKUP(GM117,Assumptions!$A$4:$E$53,5,FALSE)*$GG130*1000000","v":0},{"$f":"VLOOKUP(GN117,Assumptions!$A$4:$E$53,5,FALSE)*$GG130*1000000","v":0},{"$f":"VLOOKUP(GO117,Assumptions!$A$4:$E$53,5,FALSE)*$GG130*1000000","v":0},{"$f":"VLOOKUP(GP117,Assumptions!$A$4:$E$53,5,FALSE)*$GG130*1000000","v":0},{"$f":"VLOOKUP(GQ117,Assumptions!$A$4:$E$53,5,FALSE)*$GG130*1000000","v":0},{"$f":"VLOOKUP(GR117,Assumptions!$A$4:$E$53,5,FALSE)*$GG130*1000000","v":0},{"$f":"VLOOKUP(GS117,Assumptions!$A$4:$E$53,5,FALSE)*$GG130*1000000","v":0},{"$f":"VLOOKUP(GT117,Assumptions!$A$4:$E$53,5,FALSE)*$GG130*1000000","v":0},{"$f":"VLOOKUP(GU117,Assumptions!$A$4:$E$53,5,FALSE)*$GG130*1000000","v":0},{"$f":"VLOOKUP(GV117,Assumptions!$A$4:$E$53,5,FALSE)*$GG130*1000000","v":0},{"$f":"VLOOKUP(GW117,Assumptions!$A$4:$E$53,5,FALSE)*$GG130*1000000","v":0},{"$f":"VLOOKUP(GX117,Assumptions!$A$4:$E$53,5,FALSE)*$GG130*1000000","v":0},{"$f":"VLOOKUP(GY117,Assumptions!$A$4:$E$53,5,FALSE)*$GG130*1000000","v":0}]
[null,"Misc Charges",3993.5275860994811,{"$f":"(D133+D134)*Misc_Rev","v":3432.4370621595649},3501.0858034027565,3571.1075194708114,3642.5296698602283,3715.3802632574329,3789.6878685225811,3865.4816258930337,3942.791258410894,4021.6470835791119,4102.0800252506933,4184.121625755708,4267.8040582708227,4353.1601394362397,4440.2233422249647,4529.0278090694637,4619.6083652508532,4712.0005325558714,4806.2405432069881,4902.3653540711266,5000.4126611525498,null,"Misc Charges",0,{"$f":"(AA133+AA134)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(AX133+AX134)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",359.08468878344496,{"$f":"(BU133+BU134)*Misc_Rev","v":308.63329917251423},314.80596515596454,321.10208445908381,327.52412614826551,334.07460867123081,340.75610084465546,347.57122286154856,354.52264731877949,361.6131002651552,368.84536227045817,376.22226951586737,383.74671490618476,391.42164920430849,399.25008218839469,407.23508383216256,415.37978550880587,423.68738121898207,432.16112884336167,440.80435142022884,449.62043844863348,null,"Misc Charges",-12812.56767206917,{"$f":"(CR133+CR134)*Misc_Rev","v":-11012.402241095273},-11232.650285917178,-11457.303291635522,-11686.449357468233,-11920.178344617598,-12158.581911509949,-12401.75354974015,-12649.788620734949,-12902.784393149652,-13160.840081012642,-13424.056882632898,-13692.538020285556,-13966.388780691272,-14245.716556305097,-14530.630887431196,-14821.24350517982,-15117.668375283418,-15420.021742789088,-15728.422177644868,-16042.990621197765,null,"Misc Charges",-108906.82521258791,{"$f":"(DO133+DO134)*Misc_Rev","v":-93605.419049309829},{"$f":"(DP133+DP134)*Misc_Rev","v":-95477.527430296002},-97387.077978901943,-99334.819538479976,-101321.51592924958,-103347.94624783457,-105414.90517279126,-107523.20327624706,-109673.66734177204,-111867.14068860747,-114104.48350237963,-116386.57317242722,-118714.3046358758,-121088.59072859331,-123510.36254316515,-125980.56979402847,-128500.18118990905,-131070.18481370725,-133691.58850998137,-136365.42028018099,null,"Misc Charges",29166.465198954342,{"$f":"(EL133+EL134)*Misc_Rev","v":25068.577582772759},25569.949134428214,26081.348117116777,26602.975079459113,27135.034581048301,27677.735272669266,28231.289978122648,28795.915777685106,29371.834093238813,29959.270775103581,30558.456190605659,31169.625314417772,31793.017820706133,32428.878177120256,33077.455740662655,33739.00485547592,34413.784952585433,35102.060651637141,35804.101864669887,36520.183901963283,null,"Misc Charges",0,{"$f":"(FI133+FI134)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",103998.11422134064,{"$f":"(GF133+GF134)*Misc_Rev","v":89386.381827072022},91174.109463613451,92997.59165288572,94857.543485943446,96754.694355662316,98689.788242775569,100663.58400763106,102676.85568778368,104730.39280153939,106825.00065757016,108961.50067072157,111140.73068413601,113363.54529781874,115630.81620377512,117943.43252785061,120302.30117840764,122708.3472019758,125162.51414601531,127665.76442893561,130219.07971751432]
[null,"Total Fixed Cost",2385609.4360646941,{"$f":"SUM(D133:D137)","v":3142762.9086092766},{"$f":"SUM(E133:E136)","v":3035894.7194119734},2927044.6765639558,2820177.9096369091,2715149.9209489725,2611829.275475401,2510092.0103262607,2409823.4987220676,2310402.2268516114,2211145.2000766452,2111937.8477962888,2012781.163500434,1913676.1605487708,1814623.8725681826,1715625.3538580923,1616681.6798039081,1517793.9472987489,1418963.2751735952,1320190.8046360477,1221477.6997178581,null,"Total Fixed Cost",471957.13157085935,{"$f":"SUM(AA133:AA137)","v":632896.51959462359},{"$f":"SUM(AB133:AB136)","v":610872.68048508407},587710.32082144939,564952.74254333822,542569.61620976042,520533.3342526356,498817.84445983055,477399.03881414811,456147.04509391205,434919.15939087339,413691.27368783468,392463.38798479614,371235.50228175748,350007.61657871888,328779.73087568028,307551.84517264157,286323.95946960285,265096.07376656419,243868.18806352554,222640.30236048697,null,"Total Fixed Cost",2101223.8451351714,{"$f":"SUM(AX133:AX137)","v":2817750.1080426374},{"$f":"SUM(AY133:AY136)","v":2719696.6773330369},2616574.3825753853,2515254.2351790788,2415601.2039297232,2317492.375798835,2220811.7624355839,2125452.0313362209,2030834.9719160299,1936325.2449995887,1841815.5180831477,1747305.7911667067,1652796.0642502657,1558286.3373338245,1463776.6104173837,1369266.8835009423,1274757.156584501,1180247.4296680596,1085737.7027516183,991227.97583517758,null,"Total Fixed Cost",147269.48194306652,{"$f":"SUM(BU133:BU137)","v":192422.24336338195},{"$f":"SUM(BV133:BV136)","v":185950.60063401258},179462.95361638223,173095.96967003529,166840.97687707754,160690.09010322578,154635.87450252412,148671.45772453738,142759.45734327787,136858.79082603421,130962.59087376423,125070.94681776738,119183.94977596909,113301.6926886533,107424.27035490974,101551.77946980976,95684.318662326288,89821.98853401166,83964.891698449253,78113.132821494102,null,"Total Fixed Cost",1893685.0920251429,{"$f":"SUM(CR133:CR137)","v":2380621.7436159472},{"$f":"SUM(CS133:CS136)","v":2324183.2427791879},2250522.503273915,2178882.4604605814,2109098.53706158,2041020.6210314285,1974506.8412770769,1909425.6409156758,1845081.1701132122,1780709.0640964189,1716177.5857427521,1651483.5476054763,1586623.6984889186,1521594.7221734943,1456393.2361152247,1391015.790119255,1325458.8649868288,1259718.8711352185,1193792.1471900395,1127674.958549421,null,"Total Fixed Cost",17948981.867244665,{"$f":"SUM(DO133:DO137)","v":22444994.978036091},{"$f":"SUM(DP133:DP136)","v":21916207.120417576},21236117.025557503,20574949.659310512,19931175.230162695,19303398.647131942,18690301.579365339,18090661.756838631,17498004.00116121,16905215.382682029,16311072.099339429,15715547.057836149,15118612.623008966,14520240.606991421,13920402.258159691,13319068.249857511,12716208.668895453,12111793.003820328,11505790.13294987,10898168.312168177,null,"Total Fixed Cost",23068827.444000915,{"$f":"SUM(EL133:EL137)","v":27237070.868807495},{"$f":"SUM(EM133:EM136)","v":26640502.779862832},26010529.223525751,25401771.029424191,24812668.555383593,24241802.820332788,23687835.277643647,23149527.894103978,22620181.990948051,22092436.505101033,21565053.813647453,21038041.172475185,20511405.982589852,19985155.793017205,19459298.303763483,18933841.368835077,18408792.99931848,17884161.366521947,17359954.805179857,16836181.816721313,null,"Total Fixed Cost",33686462.259132661,{"$f":"SUM(FI133:FI137)","v":40178648.359154262},{"$f":"SUM(FJ133:FJ136)","v":39286590.815086983},38305197.536935881,37355566.041292027,36435316.482780248,35542282.591892384,34674420.142472811,33829837.462556623,32998343.932203945,32168742.073816169,31339140.21542839,30509538.35704061,29679936.498652827,28850334.640265048,28020732.781877257,27191130.923489485,26361529.065101698,25531927.206713915,24702325.348326135,23872723.489938349,null,"Total Fixed Cost",36900073.179438137,{"$f":"SUM(GF133:GF137)","v":43021515.349277705},{"$f":"SUM(GG133:GG136)","v":42095424.693932056},41170503.711915754,40278465.361465655,39416952.718574189,38583822.849837095,37777055.304260597,36994782.628184892,36226840.286325395,35462057.541771643,34698568.403848328,33936398.744688071,33175574.953866143,32416123.948749308,31658073.185051654,30901450.667601597,30146284.961324051,29392605.20244249,28640441.109904818,27889822.997037929]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D141:W141))","v":616589.61000794847},{"$f":"HLOOKUP(D118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*D119","v":529958.78553599992},{"$f":"HLOOKUP(E118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*E119","v":540557.96124672005},{"$f":"HLOOKUP(F118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*F119","v":551369.12047165446},{"$f":"HLOOKUP(G118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*G119","v":562396.50288108748},{"$f":"HLOOKUP(H118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*H119","v":573644.43293870916},{"$f":"HLOOKUP(I118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*I119","v":585117.32159748347},{"$f":"HLOOKUP(J118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*J119","v":596819.66802943312},{"$f":"HLOOKUP(K118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*K119","v":608756.06139002182},{"$f":"HLOOKUP(L118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*L119","v":620931.18261782231},{"$f":"HLOOKUP(M118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*M119","v":633349.80627017887},{"$f":"HLOOKUP(N118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*N119","v":646016.80239558243},{"$f":"HLOOKUP(O118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*O119","v":658937.1384434941},{"$f":"HLOOKUP(P118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*P119","v":672115.88121236407},{"$f":"HLOOKUP(Q118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q119","v":685558.19883661135},{"$f":"HLOOKUP(R118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*R119","v":699269.36281334353},{"$f":"HLOOKUP(S118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*S119","v":713254.75006961043},{"$f":"HLOOKUP(T118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*T119","v":727519.84507100261},{"$f":"HLOOKUP(U118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*U119","v":742070.24197242269},{"$f":"HLOOKUP(V118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*V119","v":756911.64681187121},{"$f":"HLOOKUP(W118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*W119","v":772049.87974810845},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA141:AT141))","v":128456.16875165592},{"$f":"HLOOKUP(AA118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA119","v":110408.08031999998},{"$f":"HLOOKUP(AB118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB119","v":112616.24192639999},{"$f":"HLOOKUP(AC118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC119","v":114868.56676492799},{"$f":"HLOOKUP(AD118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD119","v":117165.93810022654},{"$f":"HLOOKUP(AE118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE119","v":119509.25686223106},{"$f":"HLOOKUP(AF118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF119","v":121899.4419994757},{"$f":"HLOOKUP(AG118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG119","v":124337.43083946522},{"$f":"HLOOKUP(AH118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH119","v":126824.17945625453},{"$f":"HLOOKUP(AI118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI119","v":129360.66304537962},{"$f":"HLOOKUP(AJ118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ119","v":131947.87630628725},{"$f":"HLOOKUP(AK118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK119","v":134586.83383241299},{"$f":"HLOOKUP(AL118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL119","v":137278.57050906125},{"$f":"HLOOKUP(AM118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM119","v":140024.14191924251},{"$f":"HLOOKUP(AN118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN119","v":142824.62475762735},{"$f":"HLOOKUP(AO118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO119","v":145681.11725277989},{"$f":"HLOOKUP(AP118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP119","v":148594.73959783549},{"$f":"HLOOKUP(AQ118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ119","v":151566.63438979219},{"$f":"HLOOKUP(AR118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR119","v":154597.96707758802},{"$f":"HLOOKUP(AS118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS119","v":157689.92641913978},{"$f":"HLOOKUP(AT118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT119","v":160843.72494752257},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX141:BQ141))","v":0},{"$f":"HLOOKUP(AX118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX119","v":0},{"$f":"HLOOKUP(AY118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY119","v":0},{"$f":"HLOOKUP(AZ118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ119","v":0},{"$f":"HLOOKUP(BA118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA119","v":0},{"$f":"HLOOKUP(BB118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB119","v":0},{"$f":"HLOOKUP(BC118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC119","v":0},{"$f":"HLOOKUP(BD118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD119","v":0},{"$f":"HLOOKUP(BE118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE119","v":0},{"$f":"HLOOKUP(BF118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF119","v":0},{"$f":"HLOOKUP(BG118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG119","v":0},{"$f":"HLOOKUP(BH118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH119","v":0},{"$f":"HLOOKUP(BI118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI119","v":0},{"$f":"HLOOKUP(BJ118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ119","v":0},{"$f":"HLOOKUP(BK118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK119","v":0},{"$f":"HLOOKUP(BL118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL119","v":0},{"$f":"HLOOKUP(BM118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM119","v":0},{"$f":"HLOOKUP(BN118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN119","v":0},{"$f":"HLOOKUP(BO118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO119","v":0},{"$f":"HLOOKUP(BP118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP119","v":0},{"$f":"HLOOKUP(BQ118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ119","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU141:CN141))","v":39964.642639578386},{"$f":"HLOOKUP(BU118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU119","v":34349.611368537619},{"$f":"HLOOKUP(BV118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV119","v":35036.603595908367},{"$f":"HLOOKUP(BW118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW119","v":35737.335667826534},{"$f":"HLOOKUP(BX118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX119","v":36452.082381183063},{"$f":"HLOOKUP(BY118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY119","v":37181.124028806727},{"$f":"HLOOKUP(BZ118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ119","v":37924.746509382865},{"$f":"HLOOKUP(CA118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA119","v":38683.24143957052},{"$f":"HLOOKUP(CB118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB119","v":39456.906268361934},{"$f":"HLOOKUP(CC118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC119","v":40246.044393729178},{"$f":"HLOOKUP(CD118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD119","v":41050.965281603756},{"$f":"HLOOKUP(CE118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE119","v":41871.984587235835},{"$f":"HLOOKUP(CF118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF119","v":42709.42427898055},{"$f":"HLOOKUP(CG118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG119","v":43563.612764560174},{"$f":"HLOOKUP(CH118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH119","v":44434.885019851376},{"$f":"HLOOKUP(CI118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI119","v":45323.5827202484},{"$f":"HLOOKUP(CJ118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ119","v":46230.054374653373},{"$f":"HLOOKUP(CK118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK119","v":47154.655462146438},{"$f":"HLOOKUP(CL118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL119","v":48097.748571389362},{"$f":"HLOOKUP(CM118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM119","v":49059.703542817158},{"$f":"HLOOKUP(CN118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN119","v":50040.8976136735},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR141:DK141))","v":0},{"$f":"HLOOKUP(CR118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR119","v":0},{"$f":"HLOOKUP(CS118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS119","v":0},{"$f":"HLOOKUP(CT118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT119","v":0},{"$f":"HLOOKUP(CU118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU119","v":0},{"$f":"HLOOKUP(CV118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV119","v":0},{"$f":"HLOOKUP(CW118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW119","v":0},{"$f":"HLOOKUP(CX118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX119","v":0},{"$f":"HLOOKUP(CY118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY119","v":0},{"$f":"HLOOKUP(CZ118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ119","v":0},{"$f":"HLOOKUP(DA118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA119","v":0},{"$f":"HLOOKUP(DB118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB119","v":0},{"$f":"HLOOKUP(DC118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC119","v":0},{"$f":"HLOOKUP(DD118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD119","v":0},{"$f":"HLOOKUP(DE118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE119","v":0},{"$f":"HLOOKUP(DF118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF119","v":0},{"$f":"HLOOKUP(DG118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG119","v":0},{"$f":"HLOOKUP(DH118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH119","v":0},{"$f":"HLOOKUP(DI118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI119","v":0},{"$f":"HLOOKUP(DJ118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ119","v":0},{"$f":"HLOOKUP(DK118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK119","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO141:EH141))","v":0},{"$f":"HLOOKUP(DO118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO119","v":0},{"$f":"HLOOKUP(DP118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP119","v":0},{"$f":"HLOOKUP(DQ118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ119","v":0},{"$f":"HLOOKUP(DR118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR119","v":0},{"$f":"HLOOKUP(DS118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS119","v":0},{"$f":"HLOOKUP(DT118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT119","v":0},{"$f":"HLOOKUP(DU118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU119","v":0},{"$f":"HLOOKUP(DV118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV119","v":0},{"$f":"HLOOKUP(DW118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW119","v":0},{"$f":"HLOOKUP(DX118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX119","v":0},{"$f":"HLOOKUP(DY118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY119","v":0},{"$f":"HLOOKUP(DZ118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ119","v":0},{"$f":"HLOOKUP(EA118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA119","v":0},{"$f":"HLOOKUP(EB118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB119","v":0},{"$f":"HLOOKUP(EC118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC119","v":0},{"$f":"HLOOKUP(ED118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED119","v":0},{"$f":"HLOOKUP(EE118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE119","v":0},{"$f":"HLOOKUP(EF118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF119","v":0},{"$f":"HLOOKUP(EG118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG119","v":0},{"$f":"HLOOKUP(EH118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH119","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL141:FE141))","v":0},{"$f":"HLOOKUP(EL118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL119","v":0},{"$f":"HLOOKUP(EM118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM119","v":0},{"$f":"HLOOKUP(EN118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN119","v":0},{"$f":"HLOOKUP(EO118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO119","v":0},{"$f":"HLOOKUP(EP118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP119","v":0},{"$f":"HLOOKUP(EQ118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ119","v":0},{"$f":"HLOOKUP(ER118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER119","v":0},{"$f":"HLOOKUP(ES118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES119","v":0},{"$f":"HLOOKUP(ET118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET119","v":0},{"$f":"HLOOKUP(EU118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU119","v":0},{"$f":"HLOOKUP(EV118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV119","v":0},{"$f":"HLOOKUP(EW118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW119","v":0},{"$f":"HLOOKUP(EX118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX119","v":0},{"$f":"HLOOKUP(EY118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY119","v":0},{"$f":"HLOOKUP(EZ118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ119","v":0},{"$f":"HLOOKUP(FA118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA119","v":0},{"$f":"HLOOKUP(FB118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB119","v":0},{"$f":"HLOOKUP(FC118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC119","v":0},{"$f":"HLOOKUP(FD118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD119","v":0},{"$f":"HLOOKUP(FE118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE119","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI141:GB141))","v":0},{"$f":"HLOOKUP(FI118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI119","v":0},{"$f":"HLOOKUP(FJ118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ119","v":0},{"$f":"HLOOKUP(FK118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK119","v":0},{"$f":"HLOOKUP(FL118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL119","v":0},{"$f":"HLOOKUP(FM118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM119","v":0},{"$f":"HLOOKUP(FN118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN119","v":0},{"$f":"HLOOKUP(FO118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO119","v":0},{"$f":"HLOOKUP(FP118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP119","v":0},{"$f":"HLOOKUP(FQ118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ119","v":0},{"$f":"HLOOKUP(FR118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR119","v":0},{"$f":"HLOOKUP(FS118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS119","v":0},{"$f":"HLOOKUP(FT118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT119","v":0},{"$f":"HLOOKUP(FU118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU119","v":0},{"$f":"HLOOKUP(FV118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV119","v":0},{"$f":"HLOOKUP(FW118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW119","v":0},{"$f":"HLOOKUP(FX118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX119","v":0},{"$f":"HLOOKUP(FY118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY119","v":0},{"$f":"HLOOKUP(FZ118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ119","v":0},{"$f":"HLOOKUP(GA118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA119","v":0},{"$f":"HLOOKUP(GB118,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB119","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF141:GY141))","v":1716045.9583533711},{"$f":"HLOOKUP(GF118,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF119","v":1474941.54499488},{"$f":"HLOOKUP(GG118,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG119","v":1504440.3758947775},{"$f":"HLOOKUP(GH118,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH119","v":1534529.1834126732},{"$f":"HLOOKUP(GI118,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI119","v":1565219.7670809266},{"$f":"HLOOKUP(GJ118,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ119","v":1596524.1624225453},{"$f":"HLOOKUP(GK118,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK119","v":1628454.645670996},{"$f":"HLOOKUP(GL118,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL119","v":1661023.738584416},{"$f":"HLOOKUP(GM118,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM119","v":1694244.2133561044},{"$f":"HLOOKUP(GN118,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN119","v":1728129.0976232269},{"$f":"HLOOKUP(GO118,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO119","v":1762691.679575691},{"$f":"HLOOKUP(GP118,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP119","v":1797945.5131672053},{"$f":"HLOOKUP(GQ118,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ119","v":1833904.4234305492},{"$f":"HLOOKUP(GR118,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR119","v":1870582.5118991605},{"$f":"HLOOKUP(GS118,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS119","v":1907994.162137144},{"$f":"HLOOKUP(GT118,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT119","v":1946154.0453798866},{"$f":"HLOOKUP(GU118,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU119","v":1985077.1262874848},{"$f":"HLOOKUP(GV118,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV119","v":2024778.6688132342},{"$f":"HLOOKUP(GW118,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW119","v":2065274.2421894989},{"$f":"HLOOKUP(GX118,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX119","v":2106579.7270332887},{"$f":"HLOOKUP(GY118,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY119","v":2148711.3215739545}]
[null,"Fuel Cost",9130087.2041054647,{"$f":"HLOOKUP(D118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D120","v":5303579.2864438361},{"$f":"HLOOKUP(E118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E120","v":5688867.8045457527},{"$f":"HLOOKUP(F118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F120","v":6489881.2050936986},{"$f":"HLOOKUP(G118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G120","v":6920613.5570235625},{"$f":"HLOOKUP(H118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H120","v":7120470.374610411},{"$f":"HLOOKUP(I118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I120","v":7523691.3795945188},{"$f":"HLOOKUP(J118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J120","v":7936342.1757106846},{"$f":"HLOOKUP(K118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K120","v":8481909.0513008218},{"$f":"HLOOKUP(L118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L120","v":9198218.4576263018},{"$f":"HLOOKUP(M118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M120","v":9759480.4563024659},{"$f":"HLOOKUP(N118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N120","v":10568067.159136437},{"$f":"HLOOKUP(O118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O120","v":10953725.981010409},{"$f":"HLOOKUP(P118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P120","v":11539219.123778632},{"$f":"HLOOKUP(Q118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q120","v":12045569.061304107},{"$f":"HLOOKUP(R118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R120","v":12851846.865639452},{"$f":"HLOOKUP(S118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S120","v":13543720.341172604},{"$f":"HLOOKUP(T118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T120","v":14337143.145599997},{"$f":"HLOOKUP(U118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U120","v":15000333.889604384},{"$f":"HLOOKUP(V118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V120","v":15677121.319627395},{"$f":"HLOOKUP(W118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W120","v":16442392.715256985},null,"Fuel Cost",1918428.5523647924,{"$f":"HLOOKUP(AA118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA120","v":1114396.5775342465},{"$f":"HLOOKUP(AB118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB120","v":1195354.0183013696},{"$f":"HLOOKUP(AC118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC120","v":1363664.237479452},{"$f":"HLOOKUP(AD118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD120","v":1454170.4094246575},{"$f":"HLOOKUP(AE118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE120","v":1496164.6441643834},{"$f":"HLOOKUP(AF118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF120","v":1580890.0878082188},{"$f":"HLOOKUP(AG118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG120","v":1667596.9342739724},{"$f":"HLOOKUP(AH118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH120","v":1782232.3203287669},{"$f":"HLOOKUP(AI118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI120","v":1932744.4005205478},{"$f":"HLOOKUP(AJ118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ120","v":2050677.6709863013},{"$f":"HLOOKUP(AK118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK120","v":2220579.2045753421},{"$f":"HLOOKUP(AL118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL120","v":2301614.454164383},{"$f":"HLOOKUP(AM118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM120","v":2424639.2114520548},{"$f":"HLOOKUP(AN118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN120","v":2531034.2716438351},{"$f":"HLOOKUP(AO118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO120","v":2700450.6557808216},{"$f":"HLOOKUP(AP118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP120","v":2845828.2190410956},{"$f":"HLOOKUP(AQ118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ120","v":3012543.4899999993},{"$f":"HLOOKUP(AR118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR120","v":3151894.1917534242},{"$f":"HLOOKUP(AS118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS120","v":3294101.8509589033},{"$f":"HLOOKUP(AT118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT120","v":3454901.9027945199},null,"Fuel Cost",2361099.9890116067,{"$f":"HLOOKUP(AX118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX120","v":1829088.0000000005},{"$f":"HLOOKUP(AY118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY120","v":1943406.0000000002},{"$f":"HLOOKUP(AZ118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ120","v":1943406.0000000002},{"$f":"HLOOKUP(BA118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA120","v":2057724.0000000005},{"$f":"HLOOKUP(BB118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB120","v":2172042.0000000005},{"$f":"HLOOKUP(BC118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC120","v":2172042.0000000005},{"$f":"HLOOKUP(BD118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD120","v":2286360.0000000005},{"$f":"HLOOKUP(BE118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE120","v":2286360.0000000005},{"$f":"HLOOKUP(BF118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF120","v":2400678.0000000005},{"$f":"HLOOKUP(BG118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG120","v":2400678.0000000005},{"$f":"HLOOKUP(BH118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH120","v":2514996.0000000009},{"$f":"HLOOKUP(BI118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI120","v":2629314.0000000005},{"$f":"HLOOKUP(BJ118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ120","v":2629314.0000000005},{"$f":"HLOOKUP(BK118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK120","v":2743632.0000000005},{"$f":"HLOOKUP(BL118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL120","v":2857950.0000000005},{"$f":"HLOOKUP(BM118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM120","v":2972268.0000000009},{"$f":"HLOOKUP(BN118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN120","v":2972268.0000000009},{"$f":"HLOOKUP(BO118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO120","v":3086586.0000000009},{"$f":"HLOOKUP(BP118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP120","v":3200904.0000000005},{"$f":"HLOOKUP(BQ118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ120","v":3315222.0000000005},null,"Fuel Cost",1655987.5264012886,{"$f":"HLOOKUP(BU118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU120","v":961947.12572756165},{"$f":"HLOOKUP(BV118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV120","v":1031829.5885977424},{"$f":"HLOOKUP(BW118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW120","v":1177114.9697922631},{"$f":"HLOOKUP(BX118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX120","v":1255239.8974153646},{"$f":"HLOOKUP(BY118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY120","v":1291489.3208426959},{"$f":"HLOOKUP(BZ118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ120","v":1364624.3237960546},{"$f":"HLOOKUP(CA118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA120","v":1439469.673665293},{"$f":"HLOOKUP(CB118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB120","v":1538422.9389077916},{"$f":"HLOOKUP(CC118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC120","v":1668344.966529337},{"$f":"HLOOKUP(CD118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD120","v":1770144.9655953753},{"$f":"HLOOKUP(CE118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE120","v":1916803.9693894356},{"$f":"HLOOKUP(CF118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF120","v":1986753.5968346957},{"$f":"HLOOKUP(CG118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG120","v":2092948.5673254139},{"$f":"HLOOKUP(CH118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH120","v":2184788.7832829584},{"$f":"HLOOKUP(CI118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI120","v":2331029.0060700057},{"$f":"HLOOKUP(CJ118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ120","v":2456518.9186762739},{"$f":"HLOOKUP(CK118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK120","v":2600427.5405679997},{"$f":"HLOOKUP(CL118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL120","v":2720715.066321556},{"$f":"HLOOKUP(CM118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM120","v":2843468.7177477255},{"$f":"HLOOKUP(CN118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN120","v":2982271.3224922302},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",16328492.258028647,{"$f":"HLOOKUP(GF118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GF120","v":13140000},{"$f":"HLOOKUP(GG118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GG120","v":13665600},{"$f":"HLOOKUP(GH118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GH120","v":13665600},{"$f":"HLOOKUP(GI118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GI120","v":14191200.000000002},{"$f":"HLOOKUP(GJ118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GJ120","v":14716799.999999998},{"$f":"HLOOKUP(GK118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GK120","v":15242400},{"$f":"HLOOKUP(GL118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GL120","v":15242400},{"$f":"HLOOKUP(GM118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GM120","v":15768000},{"$f":"HLOOKUP(GN118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GN120","v":16293600},{"$f":"HLOOKUP(GO118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GO120","v":16819200},{"$f":"HLOOKUP(GP118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GP120","v":17344800},{"$f":"HLOOKUP(GQ118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GQ120","v":17870400},{"$f":"HLOOKUP(GR118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GR120","v":18396000},{"$f":"HLOOKUP(GS118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GS120","v":18921600},{"$f":"HLOOKUP(GT118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GT120","v":19447200},{"$f":"HLOOKUP(GU118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GU120","v":19972800},{"$f":"HLOOKUP(GV118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GV120","v":21024000},{"$f":"HLOOKUP(GW118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GW120","v":21549599.999999996},{"$f":"HLOOKUP(GX118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GX120","v":22075200},{"$f":"HLOOKUP(GY118,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GY120","v":22600800}]
[null,"Fuel Savings on remaining plant",-1508619.5594766536,{"$f":"HLOOKUP(D118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D121","v":-876342.50012054795},{"$f":"HLOOKUP(E118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E121","v":-940006.05354082189},{"$f":"HLOOKUP(F118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F121","v":-1072362.3450476713},{"$f":"HLOOKUP(G118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G121","v":-1143534.8581347947},{"$f":"HLOOKUP(H118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H121","v":-1176558.4095386302},{"$f":"HLOOKUP(I118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I121","v":-1243185.0562849313},{"$f":"HLOOKUP(J118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J121","v":-1311369.8444843835},{"$f":"HLOOKUP(K118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K121","v":-1401517.1608372603},{"$f":"HLOOKUP(L118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L121","v":-1519877.2987923287},{"$f":"HLOOKUP(M118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M121","v":-1612618.0153117809},{"$f":"HLOOKUP(N118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N121","v":-1746225.6893852053},{"$f":"HLOOKUP(O118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O121","v":-1809950.43033863},{"$f":"HLOOKUP(P118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P121","v":-1906695.005431233},{"$f":"HLOOKUP(Q118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q121","v":-1990362.2697863011},{"$f":"HLOOKUP(R118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R121","v":-2123588.4305884931},{"$f":"HLOOKUP(S118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S121","v":-2237910.8718246575},{"$f":"HLOOKUP(T118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T121","v":-2369012.9231999996},{"$f":"HLOOKUP(U118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U121","v":-2478595.943132055},{"$f":"HLOOKUP(V118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V121","v":-2590425.6257753419},{"$f":"HLOOKUP(W118,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W121","v":-2716876.0495167123},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA143:AT143))","v":-508909.39072802162},{"$f":"HLOOKUP(AA118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AA121","v":-394240},{"$f":"HLOOKUP(AB118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AB121","v":-418880},{"$f":"HLOOKUP(AC118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AC121","v":-418880},{"$f":"HLOOKUP(AD118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AD121","v":-443520},{"$f":"HLOOKUP(AE118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AE121","v":-468160},{"$f":"HLOOKUP(AF118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AF121","v":-468160},{"$f":"HLOOKUP(AG118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AG121","v":-492800},{"$f":"HLOOKUP(AH118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AH121","v":-492800},{"$f":"HLOOKUP(AI118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AI121","v":-517440},{"$f":"HLOOKUP(AJ118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AJ121","v":-517440},{"$f":"HLOOKUP(AK118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AK121","v":-542080},{"$f":"HLOOKUP(AL118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AL121","v":-566720},{"$f":"HLOOKUP(AM118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AM121","v":-566720},{"$f":"HLOOKUP(AN118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AN121","v":-591360},{"$f":"HLOOKUP(AO118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AO121","v":-616000},{"$f":"HLOOKUP(AP118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AP121","v":-640640},{"$f":"HLOOKUP(AQ118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AQ121","v":-640640},{"$f":"HLOOKUP(AR118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AR121","v":-665280},{"$f":"HLOOKUP(AS118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AS121","v":-689920},{"$f":"HLOOKUP(AT118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AT121","v":-714560},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX143:BQ143))","v":-208066.28255657837},{"$f":"HLOOKUP(AX118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX121","v":-161184.00000000003},{"$f":"HLOOKUP(AY118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY121","v":-171258.00000000003},{"$f":"HLOOKUP(AZ118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ121","v":-171258.00000000003},{"$f":"HLOOKUP(BA118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA121","v":-181332.00000000003},{"$f":"HLOOKUP(BB118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB121","v":-191406.00000000003},{"$f":"HLOOKUP(BC118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC121","v":-191406.00000000003},{"$f":"HLOOKUP(BD118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD121","v":-201480.00000000003},{"$f":"HLOOKUP(BE118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE121","v":-201480.00000000003},{"$f":"HLOOKUP(BF118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF121","v":-211554.00000000003},{"$f":"HLOOKUP(BG118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG121","v":-211554.00000000003},{"$f":"HLOOKUP(BH118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH121","v":-221628.00000000006},{"$f":"HLOOKUP(BI118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI121","v":-231702.00000000003},{"$f":"HLOOKUP(BJ118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ121","v":-231702.00000000003},{"$f":"HLOOKUP(BK118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK121","v":-241776.00000000003},{"$f":"HLOOKUP(BL118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL121","v":-251850.00000000003},{"$f":"HLOOKUP(BM118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM121","v":-261924.00000000006},{"$f":"HLOOKUP(BN118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN121","v":-261924.00000000006},{"$f":"HLOOKUP(BO118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO121","v":-271998.00000000006},{"$f":"HLOOKUP(BP118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP121","v":-282072},{"$f":"HLOOKUP(BQ118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ121","v":-292146.00000000006},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU143:CN143))","v":0},{"$f":"HLOOKUP(BU118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU121","v":0},{"$f":"HLOOKUP(BV118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV121","v":0},{"$f":"HLOOKUP(BW118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW121","v":0},{"$f":"HLOOKUP(BX118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX121","v":0},{"$f":"HLOOKUP(BY118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY121","v":0},{"$f":"HLOOKUP(BZ118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ121","v":0},{"$f":"HLOOKUP(CA118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA121","v":0},{"$f":"HLOOKUP(CB118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB121","v":0},{"$f":"HLOOKUP(CC118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC121","v":0},{"$f":"HLOOKUP(CD118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD121","v":0},{"$f":"HLOOKUP(CE118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE121","v":0},{"$f":"HLOOKUP(CF118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF121","v":0},{"$f":"HLOOKUP(CG118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG121","v":0},{"$f":"HLOOKUP(CH118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH121","v":0},{"$f":"HLOOKUP(CI118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI121","v":0},{"$f":"HLOOKUP(CJ118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ121","v":0},{"$f":"HLOOKUP(CK118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK121","v":0},{"$f":"HLOOKUP(CL118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL121","v":0},{"$f":"HLOOKUP(CM118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM121","v":0},{"$f":"HLOOKUP(CN118,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN121","v":0},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR143:DK143))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO143:EH143))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL143:FE143))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI143:GB143))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF143:GY143))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Fuel Transport",381.07338223144063,{"$f":"HLOOKUP(D118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D142:D143)","v":221.36183931616443},{"$f":"HLOOKUP(E118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E142:E143)","v":237.44308755024653},{"$f":"HLOOKUP(F118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F142:F143)","v":270.87594300230137},{"$f":"HLOOKUP(G118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G142:G143)","v":288.85393494443838},{"$f":"HLOOKUP(H118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H142:H143)","v":297.19559825358903},{"$f":"HLOOKUP(I118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I142:I143)","v":314.02531616547935},{"$f":"HLOOKUP(J118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J142:J143)","v":331.24861656131509},{"$f":"HLOOKUP(K118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K142:K143)","v":354.01959452317811},{"$f":"HLOOKUP(L118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L142:L143)","v":383.91705794169866},{"$f":"HLOOKUP(M118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M142:M143)","v":407.34312204953426},{"$f":"HLOOKUP(N118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N142:N143)","v":441.09207348756161},{"$f":"HLOOKUP(O118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O142:O143)","v":457.18877753358896},{"$f":"HLOOKUP(P118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P142:P143)","v":481.62620591736999},{"$f":"HLOOKUP(Q118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q142:Q143)","v":502.76033957589027},{"$f":"HLOOKUP(R118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R142:R143)","v":536.41292175254796},{"$f":"HLOOKUP(S118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S142:S143)","v":565.29047346739731},{"$f":"HLOOKUP(T118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T142:T143)","v":598.40651111999989},{"$f":"HLOOKUP(U118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U142:U143)","v":626.08689732361643},{"$f":"HLOOKUP(V118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V142:V143)","v":654.33478469260263},{"$f":"HLOOKUP(W118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W142:W143)","v":686.27583328701371},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA144:AT144))","v":70.475958081838542},{"$f":"HLOOKUP(AA118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA142:AA143)","v":36.007828876712324},{"$f":"HLOOKUP(AB118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB142:AB143)","v":38.823700915068486},{"$f":"HLOOKUP(AC118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC142:AC143)","v":47.239211873972607},{"$f":"HLOOKUP(AD118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD142:AD143)","v":50.532520471232878},{"$f":"HLOOKUP(AE118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE142:AE143)","v":51.400232208219172},{"$f":"HLOOKUP(AF118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF142:AF143)","v":55.636504390410941},{"$f":"HLOOKUP(AG118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG142:AG143)","v":58.739846713698626},{"$f":"HLOOKUP(AH118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH142:AH143)","v":64.471616016438347},{"$f":"HLOOKUP(AI118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI142:AI143)","v":70.765220026027393},{"$f":"HLOOKUP(AJ118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ142:AJ143)","v":76.661883549315064},{"$f":"HLOOKUP(AK118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK142:AK143)","v":83.924960228767105},{"$f":"HLOOKUP(AL118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL142:AL143)","v":86.744722708219157},{"$f":"HLOOKUP(AM118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM142:AM143)","v":92.895960572602746},{"$f":"HLOOKUP(AN118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN142:AN143)","v":96.983713582191754},{"$f":"HLOOKUP(AO118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO142:AO143)","v":104.22253278904108},{"$f":"HLOOKUP(AP118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP142:AP143)","v":110.25941095205478},{"$f":"HLOOKUP(AQ118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ142:AQ143)","v":118.59517449999997},{"$f":"HLOOKUP(AR118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR142:AR143)","v":124.33070958767122},{"$f":"HLOOKUP(AS118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS142:AS143)","v":130.20909254794518},{"$f":"HLOOKUP(AT118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT142:AT143)","v":137.017095139726},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX144:BQ144))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU144:CN144))","v":82.799376320064454},{"$f":"HLOOKUP(BU118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BU142:BU143)","v":48.097356286378087},{"$f":"HLOOKUP(BV118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BV142:BV143)","v":51.591479429887123},{"$f":"HLOOKUP(BW118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BW142:BW143)","v":58.855748489613156},{"$f":"HLOOKUP(BX118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BX142:BX143)","v":62.761994870768234},{"$f":"HLOOKUP(BY118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BY142:BY143)","v":64.574466042134802},{"$f":"HLOOKUP(BZ118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BZ142:BZ143)","v":68.231216189802737},{"$f":"HLOOKUP(CA118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CA142:CA143)","v":71.973483683264661},{"$f":"HLOOKUP(CB118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CB142:CB143)","v":76.92114694538958},{"$f":"HLOOKUP(CC118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CC142:CC143)","v":83.417248326466847},{"$f":"HLOOKUP(CD118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CD142:CD143)","v":88.507248279768774},{"$f":"HLOOKUP(CE118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CE142:CE143)","v":95.840198469471787},{"$f":"HLOOKUP(CF118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CF142:CF143)","v":99.337679841734783},{"$f":"HLOOKUP(CG118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CG142:CG143)","v":104.6474283662707},{"$f":"HLOOKUP(CH118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CH142:CH143)","v":109.23943916414792},{"$f":"HLOOKUP(CI118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CI142:CI143)","v":116.55145030350029},{"$f":"HLOOKUP(CJ118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CJ142:CJ143)","v":122.8259459338137},{"$f":"HLOOKUP(CK118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CK142:CK143)","v":130.0213770284},{"$f":"HLOOKUP(CL118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CL142:CL143)","v":136.0357533160778},{"$f":"HLOOKUP(CM118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CM142:CM143)","v":142.17343588738629},{"$f":"HLOOKUP(CN118,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CN142:CN143)","v":149.11356612461151},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR144:DK144))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO144:EH144))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL144:FE144))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI144:GB144))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF144:GY144))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",266793.58681456698,{"$f":"(SUM(D141:D145))*Misc_Rev","v":160540.9899808956},{"$f":"(SUM(E141:E145))*Misc_Rev","v":171300.25731850468},193305.2404076228,205306.91917994423,211074.17077542556,222346.52551250934,233881.23925909642,249016.83184337552,268776.06827557937,284351.58481496031,306621.40661091026,317465.85332568071,333721.05872879585,347845.21483847441,370086.43140209565,389243.68204831093,411155.31058143702,429555.43957267783,448332.57009772805,469511.41936568101,null,"Misc Charges",49808.075392725332,{"$f":"(SUM(AA141:AA145))*Misc_Rev","v":26898.171957482264},{"$f":"(SUM(AB141:AB145))*Misc_Rev","v":28793.556253946528},34317.326207287333,36524.841043388784,37162.754715965719,39984.044425850567,42073.069511029542,45866.138337851218,50024.725079404321,53927.851381960041,58717.696093708801,60631.260372125005,64704.405898363286,67442.784981645615,72223.962480421993,76228.477973327434,81723.897094370011,85537.040877282809,89444.672329863635,93956.432530407314,null,"Misc Charges",69723.843549839657,{"$f":"(SUM(AX141:AX145))*Misc_Rev","v":54013.403136000023},{"$f":"(SUM(AY141:AY145))*Misc_Rev","v":57389.24083200001},57389.24083200001,60765.07852800002,64140.916224000022,64140.916224000022,67516.753920000017,67516.753920000017,70892.59161600002,70892.59161600002,74268.429312000037,77644.267008000024,77644.267008000024,81020.104704000027,84395.942400000029,87771.780096000031,87771.780096000031,91147.617792000034,94523.455488000021,97899.293184000024,null,"Misc Charges",54924.396417222219,{"$f":"(SUM(BU141:BU145))*Misc_Rev","v":32265.631118906062},{"$f":"(SUM(BV141:BV145))*Misc_Rev","v":34551.065506469044},39278.915044578629,41832.185558173303,43029.754866227056,45422.358692476388,47870.834792051501,51100.551920607242,55333.712681902383,58656.635244248391,63432.865782567773,65725.347427169298,69192.199342353953,72194.716884316091,76959.576637550228,81053.000338714352,85743.512448513939,89669.639579328548,93676.244539620733,98203.227829634983,null,"Misc Charges",0,{"$f":"(SUM(CR141:CR145))*Misc_Rev","v":0},{"$f":"(SUM(CS141:CS145))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO141:DO145))*Misc_Rev","v":0},{"$f":"(SUM(DP141:DP145))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(EL141:EL145))*Misc_Rev","v":0},{"$f":"(SUM(EM141:EM145))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(FI141:FI145))*Misc_Rev","v":0},{"$f":"(SUM(FJ141:FJ145))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",584354.32559931558,{"$f":"(SUM(GF141:GF145))*Misc_Rev","v":473290.2669931142},{"$f":"(SUM(GG141:GG145))*Misc_Rev","v":491266.58753297653},492240.98347563605,510255.89773714886,528290.68967589166,546345.75684540952,547400.47435031773,565497.31660532416,583615.67509743059,601755.98015137913,619918.67069840687,638104.19444837503,656313.00806534255,674545.57734664937,692802.37740558235,711083.89285769407,746411.64841084788,764744.08745906479,783102.754680246,801488.17463785096]
[null,"Total Variable Cost",8252522.8945483705,{"$f":"SUM(D141:D146)","v":5117957.9236794999},{"$f":"SUM(E141:E145)","v":5289657.1553392},5969158.856460684,6339764.0557047995,6517853.5936087435,6865937.670223237,7222123.2478722949,7689501.9714481067,8299656.2585097374,8780619.5903829131,9468299.3642203007,9803169.8778928071,10305121.625765681,10741267.750693996,11428064.210786056,12019629.509891024,12696248.47398212,13264434.275342075,13844261.675448617,14498252.82132167,null,"Total Variable Cost",1540405.6341543407,{"$f":"SUM(AA141:AA146)","v":857498.8376406054},{"$f":"SUM(AB141:AB145)","v":889129.0839286847},1059700.0434562541,1127866.8800453551,1147565.3012588227,1234685.166312085,1299193.1049601512,1416320.9714010379,1544735.8287859533,1665262.2091761376,1813169.9633679839,1872259.7693961523,1998036.2493318701,2082595.8801150448,2230235.9955663905,2353893.2180498834,2523588.7195642912,2641336.4895406002,2762001.9864705913,2901322.644837182,null,"Total Variable Cost",2157772.4050891763,{"$f":"SUM(AX141:AX146)","v":1721917.4031360005},{"$f":"SUM(AY141:AY145)","v":1772148.0000000002},1772148.0000000002,1876392.0000000005,1980636.0000000005,1980636.0000000005,2084880.0000000005,2084880.0000000005,2189124.0000000005,2189124.0000000005,2293368.0000000009,2397612.0000000005,2397612.0000000005,2501856.0000000005,2606100.0000000005,2710344.0000000009,2710344.0000000009,2814588.0000000009,2918832.0000000005,3023076.0000000005,null,"Total Variable Cost",1698865.6936304849,{"$f":"SUM(BU141:BU146)","v":1028610.4655712917},{"$f":"SUM(BV141:BV145)","v":1066917.7836730806},1212911.1612085791,1291754.7417914185,1328735.0193375449,1402617.3015216275,1478224.8885885468,1577956.7663230989,1708674.4281713925,1811284.438125259,1958771.794175141,2029562.358793518,2136616.8275183407,2229332.9077419741,2376469.1402405575,2502871.7989968611,2647712.2174071744,2768948.8506462616,2892670.5947264303,3032461.3336720285,null,"Total Variable Cost",0,{"$f":"SUM(CR141:CR146)","v":0},{"$f":"SUM(CS141:CS145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO141:DO146)","v":0},{"$f":"SUM(DP141:DP145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(EL141:EL146)","v":0},{"$f":"SUM(EM141:EM145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(FI141:FI146)","v":0},{"$f":"SUM(FJ141:FJ145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",18086060.872084878,{"$f":"SUM(GF141:GF146)","v":15088231.811987994},{"$f":"SUM(GG141:GG145)","v":15170040.375894777},15200129.183412673,15756419.767080929,16313324.162422543,16870854.645670995,16903423.738584414,17462244.213356104,18021729.097623225,18581891.679575689,19142745.513167206,19704304.423430551,20266582.511899162,20829594.162137143,21393354.045379888,21957877.126287486,23048778.668813236,23614874.242189497,24181779.727033287,24749511.321573954]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D149:W149))","v":10638132.330613066},{"$f":"D147+D138","v":8260720.8322887765},{"$f":"E147+E138","v":8325551.874751173},8896203.5330246389,9159941.9653417096,9233003.5145577155,9477766.9456986375,9732215.2581985556,10099325.470170174,10610058.485361349,10991764.790459558,11580237.21201659,11815951.041393241,12218797.786314452,12555891.623262178,13143689.564644149,13636311.189694932,14214042.421280868,14683397.55051567,15164452.480084665,15719730.521039529,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA149:AT149))","v":2012362.7657252005},{"$f":"AA147+AA138","v":1490395.3572352291},{"$f":"AB147+AB138","v":1500001.7644137689},1647410.3642777035,1692819.6225886932,1690134.9174685832,1755218.5005647205,1798010.9494199818,1893720.010215186,2000882.8738798653,2100181.3685670109,2226861.2370558186,2264723.1573809483,2369271.7516136277,2432603.4966937639,2559015.7264420707,2661445.0632225247,2809912.6790338941,2906432.5633071642,3005870.1745341169,3123962.9471976692,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX149:BQ149))","v":4258996.2502243472},{"$f":"AX147+AX138","v":4539667.5111786379},{"$f":"AY147+AY138","v":4491844.6773330374},4388722.3825753853,4391646.2351790797,4396237.2039297242,4298128.3757988354,4305691.7624355843,4210332.0313362218,4219958.9719160302,4125449.2449995894,4135183.5180831486,4144917.7911667069,4050408.0642502662,4060142.337333825,4069876.6104173842,4079610.883500943,3985101.1565845022,3994835.4296680605,4004569.7027516188,4014303.975835178,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU149:CN149))","v":1846135.1755735516},{"$f":"BU147+BU138","v":1221032.7089346736},{"$f":"BV147+BV138","v":1252868.3843070932},1392374.1148249614,1464850.7114614537,1495575.9962146224,1563307.3916248532,1632860.7630910708,1726628.2240476364,1851433.8855146705,1948143.2289512933,2089734.3850489052,2154633.3056112854,2255800.7772943098,2342634.6004306274,2483893.4105954673,2604423.5784666711,2743396.5360695007,2858770.8391802735,2976635.4864248796,3110574.4664935227,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR149:DK149))","v":1893685.0920251429},{"$f":"CR147+CR138","v":2380621.7436159472},{"$f":"CS147+CS138","v":2324183.2427791879},2250522.503273915,2178882.4604605814,2109098.53706158,2041020.6210314285,1974506.8412770769,1909425.6409156758,1845081.1701132122,1780709.0640964189,1716177.5857427521,1651483.5476054763,1586623.6984889186,1521594.7221734943,1456393.2361152247,1391015.790119255,1325458.8649868288,1259718.8711352185,1193792.1471900395,1127674.958549421,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO149:EH149))","v":17948981.867244665},{"$f":"DO147+DO138","v":22444994.978036091},{"$f":"DP147+DP138","v":21916207.120417576},21236117.025557503,20574949.659310512,19931175.230162695,19303398.647131942,18690301.579365339,18090661.756838631,17498004.00116121,16905215.382682029,16311072.099339429,15715547.057836149,15118612.623008966,14520240.606991421,13920402.258159691,13319068.249857511,12716208.668895453,12111793.003820328,11505790.13294987,10898168.312168177,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL149:FE149))","v":23068827.444000915},{"$f":"EL147+EL138","v":27237070.868807495},{"$f":"EM147+EM138","v":26640502.779862832},26010529.223525751,25401771.029424191,24812668.555383593,24241802.820332788,23687835.277643647,23149527.894103978,22620181.990948051,22092436.505101033,21565053.813647453,21038041.172475185,20511405.982589852,19985155.793017205,19459298.303763483,18933841.368835077,18408792.99931848,17884161.366521947,17359954.805179857,16836181.816721313,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI149:GB149))","v":33686462.259132661},{"$f":"FI147+FI138","v":40178648.359154262},{"$f":"FJ147+FJ138","v":39286590.815086983},38305197.536935881,37355566.041292027,36435316.482780248,35542282.591892384,34674420.142472811,33829837.462556623,32998343.932203945,32168742.073816169,31339140.21542839,30509538.35704061,29679936.498652827,28850334.640265048,28020732.781877257,27191130.923489485,26361529.065101698,25531927.206713915,24702325.348326135,23872723.489938349,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF149:GY149))","v":54986134.051522993},{"$f":"GF147+GF138","v":58109747.161265701},{"$f":"GG147+GG138","v":57265465.069826834},56370632.895328425,56034885.128546581,55730276.880996734,55454677.49550809,54680479.042845011,54457026.841540992,54248569.383948624,54043949.221347332,53841313.917015538,53640703.168118626,53442157.465765305,53245718.110886455,53051427.230431542,52859327.793889083,53195063.630137287,53007479.444631986,52822220.836938106,52639334.318611883]
[]
[null,"$/MWh",{"$f":"C149/AVERAGE(D119:W119)","v":55.406939221943048},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z149/AVERAGE(AA119:AT119)","v":50.309069143130024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW149/AVERAGE(AX119:BQ119)","v":48.618678655529067},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT149/AVERAGE(BU119:CN119)","v":53.467770376898507},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ149/AVERAGE(CR119:DK119)","v":48.0386882806987},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN149/AVERAGE(DO119:EH119)","v":88.623292940764969},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK149/AVERAGE(EL119:FE119)","v":97.188802421429841},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"FH149/AVERAGE(FI119:GB119)","v":208.08909952714936},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"GE149/AVERAGE(GF119:GY119)","v":125.53911883909359}]
[null,"Fixed Cost $/kW-yr",{"$f":"C138/D127/1000","v":99.40039316936226},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z138/AA127/1000","v":94.391426314171866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW138/AX127/1000","v":175.10198709459763},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT138/BU127/1000","v":34.121752072072873},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ138/CR127/1000","v":236.71063650314287},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN138/DO127/1000","v":263.95561569477451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK138/EL127/1000","v":288.36034305001141},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"FH138/FI127/1000","v":306.24056599211514},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"GE138/GF127/1000","v":369.00073179438135}]
[null,"Variable Cost $/MWh",{"$f":"C147/AVERAGE(D119:W119)","v":42.98189007577276},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z147/AVERAGE(AA119:AT119)","v":38.510140853858523},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW147/AVERAGE(AX119:BQ119)","v":24.632105080926667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT147/AVERAGE(BU119:CN119)","v":49.202551367889392},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ147/AVERAGE(CR119:DK119)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN147/AVERAGE(DO119:EH119)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK147/AVERAGE(EL119:FE119)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"FH147/AVERAGE(FI119:GB119)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"GE147/AVERAGE(GF119:GY119)","v":41.292376420285109}]
[]
[null,{"$f":"D156&\" \"&'Resource Options'!$B$45","v":"2024 Supplemental Compression- two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA156&\" \"&'Resource Options'!$B$46","v":"2024 Rathdrum CT 2055 Uprates two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX156&\" \"&'Resource Options'!$B$47","v":"2024 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU156&\" \"&'Resource Options'!$B$48","v":"2024 Rathdrum CT: Inlet Evaporation 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR156&\" \"&'Resource Options'!$B$49","v":"2024 Post Falls Redevelopment"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO156&\" \"&'Resource Options'!$B$50","v":"2024 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL156&\" \"&'Resource Options'!$B$51","v":"2024 Monroe St/Upper Falls 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI156&\" \"&'Resource Options'!$B$52","v":"2024 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF156&\" \"&'Resource Options'!$B$53","v":"2024 Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2024,{"$f":"D156+1","v":2025},{"$f":"E156+1","v":2026},{"$f":"F156+1","v":2027},{"$f":"G156+1","v":2028},{"$f":"H156+1","v":2029},{"$f":"I156+1","v":2030},{"$f":"J156+1","v":2031},{"$f":"K156+1","v":2032},{"$f":"L156+1","v":2033},{"$f":"M156+1","v":2034},{"$f":"N156+1","v":2035},{"$f":"O156+1","v":2036},{"$f":"P156+1","v":2037},{"$f":"Q156+1","v":2038},{"$f":"R156+1","v":2039},{"$f":"S156+1","v":2040},{"$f":"T156+1","v":2041},{"$f":"U156+1","v":2042},{"$f":"V156+1","v":2043},null,"Year",null,2024,{"$f":"AA156+1","v":2025},{"$f":"AB156+1","v":2026},{"$f":"AC156+1","v":2027},{"$f":"AD156+1","v":2028},{"$f":"AE156+1","v":2029},{"$f":"AF156+1","v":2030},{"$f":"AG156+1","v":2031},{"$f":"AH156+1","v":2032},{"$f":"AI156+1","v":2033},{"$f":"AJ156+1","v":2034},{"$f":"AK156+1","v":2035},{"$f":"AL156+1","v":2036},{"$f":"AM156+1","v":2037},{"$f":"AN156+1","v":2038},{"$f":"AO156+1","v":2039},{"$f":"AP156+1","v":2040},{"$f":"AQ156+1","v":2041},{"$f":"AR156+1","v":2042},{"$f":"AS156+1","v":2043},null,"Year",null,2024,{"$f":"AX156+1","v":2025},{"$f":"AY156+1","v":2026},{"$f":"AZ156+1","v":2027},{"$f":"BA156+1","v":2028},{"$f":"BB156+1","v":2029},{"$f":"BC156+1","v":2030},{"$f":"BD156+1","v":2031},{"$f":"BE156+1","v":2032},{"$f":"BF156+1","v":2033},{"$f":"BG156+1","v":2034},{"$f":"BH156+1","v":2035},{"$f":"BI156+1","v":2036},{"$f":"BJ156+1","v":2037},{"$f":"BK156+1","v":2038},{"$f":"BL156+1","v":2039},{"$f":"BM156+1","v":2040},{"$f":"BN156+1","v":2041},{"$f":"BO156+1","v":2042},{"$f":"BP156+1","v":2043},null,"Year",null,2024,{"$f":"BU156+1","v":2025},{"$f":"BV156+1","v":2026},{"$f":"BW156+1","v":2027},{"$f":"BX156+1","v":2028},{"$f":"BY156+1","v":2029},{"$f":"BZ156+1","v":2030},{"$f":"CA156+1","v":2031},{"$f":"CB156+1","v":2032},{"$f":"CC156+1","v":2033},{"$f":"CD156+1","v":2034},{"$f":"CE156+1","v":2035},{"$f":"CF156+1","v":2036},{"$f":"CG156+1","v":2037},{"$f":"CH156+1","v":2038},{"$f":"CI156+1","v":2039},{"$f":"CJ156+1","v":2040},{"$f":"CK156+1","v":2041},{"$f":"CL156+1","v":2042},{"$f":"CM156+1","v":2043},null,"Year",null,2024,{"$f":"CR156+1","v":2025},{"$f":"CS156+1","v":2026},{"$f":"CT156+1","v":2027},{"$f":"CU156+1","v":2028},{"$f":"CV156+1","v":2029},{"$f":"CW156+1","v":2030},{"$f":"CX156+1","v":2031},{"$f":"CY156+1","v":2032},{"$f":"CZ156+1","v":2033},{"$f":"DA156+1","v":2034},{"$f":"DB156+1","v":2035},{"$f":"DC156+1","v":2036},{"$f":"DD156+1","v":2037},{"$f":"DE156+1","v":2038},{"$f":"DF156+1","v":2039},{"$f":"DG156+1","v":2040},{"$f":"DH156+1","v":2041},{"$f":"DI156+1","v":2042},{"$f":"DJ156+1","v":2043},null,"Year",null,2024,{"$f":"DO156+1","v":2025},{"$f":"DP156+1","v":2026},{"$f":"DQ156+1","v":2027},{"$f":"DR156+1","v":2028},{"$f":"DS156+1","v":2029},{"$f":"DT156+1","v":2030},{"$f":"DU156+1","v":2031},{"$f":"DV156+1","v":2032},{"$f":"DW156+1","v":2033},{"$f":"DX156+1","v":2034},{"$f":"DY156+1","v":2035},{"$f":"DZ156+1","v":2036},{"$f":"EA156+1","v":2037},{"$f":"EB156+1","v":2038},{"$f":"EC156+1","v":2039},{"$f":"ED156+1","v":2040},{"$f":"EE156+1","v":2041},{"$f":"EF156+1","v":2042},{"$f":"EG156+1","v":2043},null,"Year",null,2024,{"$f":"EL156+1","v":2025},{"$f":"EM156+1","v":2026},{"$f":"EN156+1","v":2027},{"$f":"EO156+1","v":2028},{"$f":"EP156+1","v":2029},{"$f":"EQ156+1","v":2030},{"$f":"ER156+1","v":2031},{"$f":"ES156+1","v":2032},{"$f":"ET156+1","v":2033},{"$f":"EU156+1","v":2034},{"$f":"EV156+1","v":2035},{"$f":"EW156+1","v":2036},{"$f":"EX156+1","v":2037},{"$f":"EY156+1","v":2038},{"$f":"EZ156+1","v":2039},{"$f":"FA156+1","v":2040},{"$f":"FB156+1","v":2041},{"$f":"FC156+1","v":2042},{"$f":"FD156+1","v":2043},null,"Year",null,2024,{"$f":"FI156+1","v":2025},{"$f":"FJ156+1","v":2026},{"$f":"FK156+1","v":2027},{"$f":"FL156+1","v":2028},{"$f":"FM156+1","v":2029},{"$f":"FN156+1","v":2030},{"$f":"FO156+1","v":2031},{"$f":"FP156+1","v":2032},{"$f":"FQ156+1","v":2033},{"$f":"FR156+1","v":2034},{"$f":"FS156+1","v":2035},{"$f":"FT156+1","v":2036},{"$f":"FU156+1","v":2037},{"$f":"FV156+1","v":2038},{"$f":"FW156+1","v":2039},{"$f":"FX156+1","v":2040},{"$f":"FY156+1","v":2041},{"$f":"FZ156+1","v":2042},{"$f":"GA156+1","v":2043},null,"Year",null,2024,{"$f":"GF156+1","v":2025},{"$f":"GG156+1","v":2026},{"$f":"GH156+1","v":2027},{"$f":"GI156+1","v":2028},{"$f":"GJ156+1","v":2029},{"$f":"GK156+1","v":2030},{"$f":"GL156+1","v":2031},{"$f":"GM156+1","v":2032},{"$f":"GN156+1","v":2033},{"$f":"GO156+1","v":2034},{"$f":"GP156+1","v":2035},{"$f":"GQ156+1","v":2036},{"$f":"GR156+1","v":2037},{"$f":"GS156+1","v":2038},{"$f":"GT156+1","v":2039},{"$f":"GU156+1","v":2040},{"$f":"GV156+1","v":2041},{"$f":"GW156+1","v":2042},{"$f":"GX156+1","v":2043}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D156-$D$4)","v":192000},{"$f":"D157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U157*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V157*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA156--$AA$4)","v":39999.999999999993},{"$f":"AA157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS157*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX156-$AX$4)","v":87600.000000000015},{"$f":"AX157*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AY157*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AZ157*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BA157*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BB157*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BC157*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BD157*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BE157*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BF157*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BG157*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BH157*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BI157*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BJ157*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BK157*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BL157*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BM157*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BN157*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BO157*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BP157*(1-'Resource Options'!$AA$47)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU156-$BU$4)","v":34528},{"$f":"BU157*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BV157*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BW157*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BX157*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BY157*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BZ157*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CA157*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CB157*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CC157*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CD157*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CE157*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CF157*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CG157*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CH157*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CI157*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CJ157*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CK157*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CL157*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CM157*(1-'Resource Options'!$AA$48)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR156-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS156-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT156-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU156-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV156-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW156-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX156-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY156-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ156-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA156-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB156-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC156-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD156-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE156-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF156-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG156-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH156-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI156-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ156-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK156-$CR$4)","v":39420},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO156-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP156-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ156-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR156-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS156-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT156-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU156-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV156-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW156-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX156-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY156-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ156-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA156-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB156-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC156-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED156-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE156-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF156-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG156-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH156-$DO$4)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EL156-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EM156-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EN156-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EO156-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EP156-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EQ156-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ER156-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ES156-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ET156-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EU156-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EV156-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EW156-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EX156-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EY156-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EZ156-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FA156-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FB156-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FC156-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FD156-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FE156-$EL$4)","v":237360.96},null,"MWh",null,{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FI156-$FI156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FJ156-$FI156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FK156-$FI156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FL156-$FI156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FM156-$FI156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FN156-$FI156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FO156-$FI156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FP156-$FI156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FQ156-$FI156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FR156-$FI156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FS156-$FI156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FT156-$FI156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FU156-$FI156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FV156-$FI156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FW156-$FI156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FX156-$FI156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FY156-$FI156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FZ156-$FI156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GA156-$FI156)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GB156-$FI156)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GF156-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GG156-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GH156-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GI156-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GJ156-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GK156-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GL156-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GM156-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GN156-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GO156-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GP156-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GQ156-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GR156-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GS156-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GT156-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GU156-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GV156-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GW156-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GX156-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GY156-$GF$4)","v":438000}]
[null,"Fuel (Dth)",null,{"$f":"D157*$D164/1000","v":2236800},{"$f":"E157*$D164/1000","v":2236800},{"$f":"F157*$D164/1000","v":2236800},{"$f":"G157*$D164/1000","v":2236800},{"$f":"H157*$D164/1000","v":2236800},{"$f":"I157*$D164/1000","v":2236800},{"$f":"J157*$D164/1000","v":2236800},{"$f":"K157*$D164/1000","v":2236800},{"$f":"L157*$D164/1000","v":2236800},{"$f":"M157*$D164/1000","v":2236800},{"$f":"N157*$D164/1000","v":2236800},{"$f":"O157*$D164/1000","v":2236800},{"$f":"P157*$D164/1000","v":2236800},{"$f":"Q157*$D164/1000","v":2236800},{"$f":"R157*$D164/1000","v":2236800},{"$f":"S157*$D164/1000","v":2236800},{"$f":"T157*$D164/1000","v":2236800},{"$f":"U157*$D164/1000","v":2236800},{"$f":"V157*$D164/1000","v":2236800},{"$f":"W157*$D164/1000","v":2236800},null,"Fuel (Dth)",null,{"$f":"AA157*$AA164/1000","v":469999.99999999994},{"$f":"AB157*$AA164/1000","v":469999.99999999994},{"$f":"AC157*$AA164/1000","v":469999.99999999994},{"$f":"AD157*$AA164/1000","v":469999.99999999994},{"$f":"AE157*$AA164/1000","v":469999.99999999994},{"$f":"AF157*$AA164/1000","v":469999.99999999994},{"$f":"AG157*$AA164/1000","v":469999.99999999994},{"$f":"AH157*$AA164/1000","v":469999.99999999994},{"$f":"AI157*$AA164/1000","v":469999.99999999994},{"$f":"AJ157*$AA164/1000","v":469999.99999999994},{"$f":"AK157*$AA164/1000","v":469999.99999999994},{"$f":"AL157*$AA164/1000","v":469999.99999999994},{"$f":"AM157*$AA164/1000","v":469999.99999999994},{"$f":"AN157*$AA164/1000","v":469999.99999999994},{"$f":"AO157*$AA164/1000","v":469999.99999999994},{"$f":"AP157*$AA164/1000","v":469999.99999999994},{"$f":"AQ157*$AA164/1000","v":469999.99999999994},{"$f":"AR157*$AA164/1000","v":469999.99999999994},{"$f":"AS157*$AA164/1000","v":469999.99999999994},{"$f":"AT157*$AA164/1000","v":469999.99999999994},null,"Fuel (mmbtu)",null,{"$f":"AX157*$AX164/1000","v":1143180.0000000002},1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,null,"Fuel (Dth)",null,{"$f":"BU157*$AA164/1000","v":405704},405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"GF157*$GF164/1000","v":5256000},{"$f":"GG157*$GF164/1000","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D164)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA164)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA164)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX164)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX164)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU164)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU164)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU164)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU164)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU164)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU164)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU164)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU164)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU164)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU164)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU164)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU164)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU164)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU164)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU164)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU164)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU164)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU164)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU164)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU164)/1000)","v":0},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V158/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W158/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS158/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT158/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU158/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BV158/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BW158/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BX158/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BY158/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BZ158/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CA158/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CB158/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CC158/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CD158/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CE158/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CF158/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CG158/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CH158/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CI158/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CJ158/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CK158/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CL158/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CM158/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CN158/2204.62","v":21530.861554372183},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$44*D159/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*E159/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*F159/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*G159/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*H159/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*I159/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*J159/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*K159/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*L159/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*M159/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*N159/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*O159/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*P159/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*Q159/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*R159/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*S159/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*T159/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*U159/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*V159/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*W159/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*AA159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AB159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AC159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AD159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AE159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AF159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AG159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AH159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AI159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AJ159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AK159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AL159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AM159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AN159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AO159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AP159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AQ159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AR159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AS159/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AT159/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM159/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN159/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D156,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA156,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$25)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX156,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$26)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU156,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$27)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$53","v":12000}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$51","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$52","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$53","v":100}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D156,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$212)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":18.881347476964073},{"$f":"'Resource Options'!$N$45*(1.02^(D156-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA156,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$213)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":3.9395333750697699},{"$f":"'Resource Options'!$N$46*(1.02^(AA156-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX156,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$214)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":17.539392696219089},{"$f":"'Resource Options'!$N$47*(1.02^(AX156-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU156,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$215)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":1.1365089348328878},{"$f":"'Resource Options'!$N$48*(1.02^(BU156-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR156,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$216)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":19.144761127488},{"$f":"'Resource Options'!$N$49*(1.02^(CR156-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO156,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$217)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":178.21698420323349},{"$f":"'Resource Options'!$N$50*(1.02^(DO156-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL156,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$218)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":185.28715183920309},{"$f":"'Resource Options'!$N$51*(1.02^(EL156-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI156,'Capital Costs'!$A$174:$AH$219,ROW('Capital Costs'!$A$219)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":281.58771101878892},{"$f":"'Resource Options'!$N$52*(1.02^(FI156-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF156,'Capital Costs'!$A$174:$AH$220,ROW('Capital Costs'!$A$220)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":281.54060481600004},{"$f":"'Resource Options'!$N$53*(1.02^(GF156-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D166*AFUDC!$Y$44","v":0.84920937225868398},{"$f":"E166*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA166*AFUDC!$Y$45","v":0.17718484703047549},{"$f":"AB166*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX166*AFUDC!$Y$46","v":0.78885347984441945},{"$f":"AY166*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU166*AFUDC!$Y$47","v":5.1115739503937455E-2},{"$f":"BV166*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR166*AFUDC!$Y$48","v":2.9275927492164442},{"$f":"CS166*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO166*AFUDC!$Y$49","v":27.252716670958375},{"$f":"DP166*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL166*AFUDC!$Y$50","v":28.333877797439623},{"$f":"EM166*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI166*AFUDC!$Y$51","v":43.060037968477317},{"$f":"FJ166*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF166*AFUDC!$Y$51","v":43.052834547300655},{"$f":"GG166*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D166:D167)","v":19.730556849222758},{"$f":"SUM(E166:E167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA166:AA167)","v":4.1167182221002454},{"$f":"SUM(AB166:AB167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX166:AX167)","v":18.328246176063509},{"$f":"SUM(AY166:AY167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU166:BU167)","v":1.1876246743368253},{"$f":"SUM(BV166:BV167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR166:CR167)","v":22.072353876704444},{"$f":"SUM(CS166:CS167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO166:DO167)","v":205.46970087419186},{"$f":"SUM(DP166:DP167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL166:EL167)","v":213.6210296366427},{"$f":"SUM(EM166:EM167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(FI166:FI167)","v":324.64774898726625},{"$f":"SUM(FJ166:FJ167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(GF166:GF167)","v":324.59343936330072},{"$f":"SUM(GG166:GG167)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D171:W171))","v":125784.28044162149},{"$f":"HLOOKUP(D156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":108111.592249344},{"$f":"HLOOKUP(E156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":110273.82409433088},{"$f":"HLOOKUP(F156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":112479.30057621752},{"$f":"HLOOKUP(G156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":114728.88658774187},{"$f":"HLOOKUP(H156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":117023.46431949669},{"$f":"HLOOKUP(I156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":119363.93360588665},{"$f":"HLOOKUP(J156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":121751.21227800437},{"$f":"HLOOKUP(K156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":124186.23652356447},{"$f":"HLOOKUP(L156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":126669.96125403573},{"$f":"HLOOKUP(M156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":129203.36047911647},{"$f":"HLOOKUP(N156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":131787.42768869881},{"$f":"HLOOKUP(O156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":134423.17624247281},{"$f":"HLOOKUP(P156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":137111.63976732225},{"$f":"HLOOKUP(Q156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":139853.87256266869},{"$f":"HLOOKUP(R156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":142650.95001392209},{"$f":"HLOOKUP(S156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":145503.96901420056},{"$f":"HLOOKUP(T156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":148414.04839448456},{"$f":"HLOOKUP(U156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":151382.32936237421},{"$f":"HLOOKUP(V156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":154409.9759496217},{"$f":"HLOOKUP(W156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D165*1000","v":157498.17546861415},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA171:AT171))","v":0},{"$f":"HLOOKUP(AA156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AB156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AC156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AD156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AE156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AF156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AG156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AH156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AI156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AJ156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AK156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AL156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AM156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AN156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AO156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AP156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AQ156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AR156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AS156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},{"$f":"HLOOKUP(AT156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA165*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX171:BQ171))","v":0},{"$f":"HLOOKUP(AX156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":0},{"$f":"HLOOKUP(AY156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":0},{"$f":"HLOOKUP(AZ156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":0},{"$f":"HLOOKUP(BA156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":0},{"$f":"HLOOKUP(BB156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":0},{"$f":"HLOOKUP(BC156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":0},{"$f":"HLOOKUP(BD156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":0},{"$f":"HLOOKUP(BE156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":0},{"$f":"HLOOKUP(BF156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":0},{"$f":"HLOOKUP(BG156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":0},{"$f":"HLOOKUP(BH156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":0},{"$f":"HLOOKUP(BI156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":0},{"$f":"HLOOKUP(BJ156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":0},{"$f":"HLOOKUP(BK156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":0},{"$f":"HLOOKUP(BL156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":0},{"$f":"HLOOKUP(BM156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":0},{"$f":"HLOOKUP(BN156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":0},{"$f":"HLOOKUP(BO156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":0},{"$f":"HLOOKUP(BP156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":0},{"$f":"HLOOKUP(BQ156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX165*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU171:CN171))","v":11310.103216375801},{"$f":"HLOOKUP(BU156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":9721.0340030868483},{"$f":"HLOOKUP(BV156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":9915.4546831485859},{"$f":"HLOOKUP(BW156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":10113.763776811558},{"$f":"HLOOKUP(BX156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":10316.039052347789},{"$f":"HLOOKUP(BY156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":10522.359833394745},{"$f":"HLOOKUP(BZ156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":10732.80703006264},{"$f":"HLOOKUP(CA156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":10947.463170663892},{"$f":"HLOOKUP(CB156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":11166.412434077172},{"$f":"HLOOKUP(CC156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":11389.740682758713},{"$f":"HLOOKUP(CD156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":11617.535496413888},{"$f":"HLOOKUP(CE156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":11849.886206342167},{"$f":"HLOOKUP(CF156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":12086.883930469012},{"$f":"HLOOKUP(CG156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":12328.621609078393},{"$f":"HLOOKUP(CH156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":12575.19404125996},{"$f":"HLOOKUP(CI156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":12826.697922085161},{"$f":"HLOOKUP(CJ156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":13083.231880526866},{"$f":"HLOOKUP(CK156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":13344.896518137402},{"$f":"HLOOKUP(CL156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":13611.794448500148},{"$f":"HLOOKUP(CM156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":13884.030337470153},{"$f":"HLOOKUP(CN156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU165*1000","v":14161.710944219558},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR171:DK171))","v":-403557.89975020214},{"$f":"HLOOKUP(CR156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":-346858.02513331204},{"$f":"HLOOKUP(CS156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":-353795.1856359783},{"$f":"HLOOKUP(CT156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":-360871.08934869786},{"$f":"HLOOKUP(CU156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":-368088.51113567181},{"$f":"HLOOKUP(CV156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":-375450.28135838528},{"$f":"HLOOKUP(CW156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":-382959.28698555299},{"$f":"HLOOKUP(CX156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":-390618.47272526397},{"$f":"HLOOKUP(CY156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":-398430.84217976936},{"$f":"HLOOKUP(CZ156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":-406399.45902336464},{"$f":"HLOOKUP(DA156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":-414527.44820383203},{"$f":"HLOOKUP(DB156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":-422817.9971679087},{"$f":"HLOOKUP(DC156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":-431274.35711126699},{"$f":"HLOOKUP(DD156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":-439899.84425349231},{"$f":"HLOOKUP(DE156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":-448697.84113856207},{"$f":"HLOOKUP(DF156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":-457671.79796133336},{"$f":"HLOOKUP(DG156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":-466825.23392056004},{"$f":"HLOOKUP(DH156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":-476161.73859897128},{"$f":"HLOOKUP(DI156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":-485684.97337095067},{"$f":"HLOOKUP(DJ156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":-495398.67283836968},{"$f":"HLOOKUP(DK156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR165*1000","v":-505306.64629513712},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO171:EH171))","v":-3430242.1478767185},{"$f":"HLOOKUP(DO156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":-2948293.2136331522},{"$f":"HLOOKUP(DP156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":-3007259.0779058156},{"$f":"HLOOKUP(DQ156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":-3067404.2594639319},{"$f":"HLOOKUP(DR156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":-3128752.3446532106},{"$f":"HLOOKUP(DS156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":-3191327.3915462745},{"$f":"HLOOKUP(DT156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":-3255153.9393772003},{"$f":"HLOOKUP(DU156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":-3320257.0181647437},{"$f":"HLOOKUP(DV156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":-3386662.1585280397},{"$f":"HLOOKUP(DW156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":-3454395.4016986},{"$f":"HLOOKUP(DX156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":-3523483.3097325722},{"$f":"HLOOKUP(DY156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":-3593952.9759272235},{"$f":"HLOOKUP(DZ156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":-3665832.0354457693},{"$f":"HLOOKUP(EA156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":-3739148.6761546843},{"$f":"HLOOKUP(EB156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":-3813931.6496777772},{"$f":"HLOOKUP(EC156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":-3890210.2826713333},{"$f":"HLOOKUP(ED156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":-3968014.4883247605},{"$f":"HLOOKUP(EE156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":-4047374.778091256},{"$f":"HLOOKUP(EF156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":-4128322.2736530807},{"$f":"HLOOKUP(EG156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":-4210888.7191261416},{"$f":"HLOOKUP(EH156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO165*1000","v":-4295106.4935086649},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL171:FE171))","v":918657.19191370509},{"$f":"HLOOKUP(EL156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":789585.87989217555},{"$f":"HLOOKUP(EM156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":805377.59749001893},{"$f":"HLOOKUP(EN156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":821485.14943981939},{"$f":"HLOOKUP(EO156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":837914.85242861591},{"$f":"HLOOKUP(EP156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":854673.14947718824},{"$f":"HLOOKUP(EQ156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":871766.61246673192},{"$f":"HLOOKUP(ER156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":889201.9447160667},{"$f":"HLOOKUP(ES156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":906985.98361038812},{"$f":"HLOOKUP(ET156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":925125.70328259573},{"$f":"HLOOKUP(EU156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":943628.21734824777},{"$f":"HLOOKUP(EV156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":962500.7816952127},{"$f":"HLOOKUP(EW156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":981750.79732911719},{"$f":"HLOOKUP(EX156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1001385.8132756995},{"$f":"HLOOKUP(EY156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1021413.5295412134},{"$f":"HLOOKUP(EZ156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1041841.8001320378},{"$f":"HLOOKUP(FA156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1062678.6361346785},{"$f":"HLOOKUP(FB156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1083932.2088573722},{"$f":"HLOOKUP(FC156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1105610.8530345196},{"$f":"HLOOKUP(FD156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1127723.0700952099},{"$f":"HLOOKUP(FE156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL165*1000","v":1150277.5314971141},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI171:GB171))","v":0},{"$f":"HLOOKUP(FI156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI165*1000","v":0},{"$f":"HLOOKUP(FJ156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI165*1000","v":0},{"$f":"HLOOKUP(FK156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI165*1000","v":0},{"$f":"HLOOKUP(FL156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI165*1000","v":0},{"$f":"HLOOKUP(FM156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI165*1000","v":0},{"$f":"HLOOKUP(FN156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI165*1000","v":0},{"$f":"HLOOKUP(FO156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI165*1000","v":0},{"$f":"HLOOKUP(FP156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI165*1000","v":0},{"$f":"HLOOKUP(FQ156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI165*1000","v":0},{"$f":"HLOOKUP(FR156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI165*1000","v":0},{"$f":"HLOOKUP(FS156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI165*1000","v":0},{"$f":"HLOOKUP(FT156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI165*1000","v":0},{"$f":"HLOOKUP(FU156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI165*1000","v":0},{"$f":"HLOOKUP(FV156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI165*1000","v":0},{"$f":"HLOOKUP(FW156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI165*1000","v":0},{"$f":"HLOOKUP(FX156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI165*1000","v":0},{"$f":"HLOOKUP(FY156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI165*1000","v":0},{"$f":"HLOOKUP(FZ156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI165*1000","v":0},{"$f":"HLOOKUP(GA156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI165*1000","v":0},{"$f":"HLOOKUP(GB156,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI165*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF171:GY171))","v":3275632.3031672263},{"$f":"HLOOKUP(GF156,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF165*1000","v":2815406.0481600002},{"$f":"HLOOKUP(GG156,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF165*1000","v":2871714.1691232002},{"$f":"HLOOKUP(GH156,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF165*1000","v":2929148.4525056644},{"$f":"HLOOKUP(GI156,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF165*1000","v":2987731.4215557775},{"$f":"HLOOKUP(GJ156,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF165*1000","v":3047486.0499868933},{"$f":"HLOOKUP(GK156,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF165*1000","v":3108435.7709866306},{"$f":"HLOOKUP(GL156,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF165*1000","v":3170604.4864063635},{"$f":"HLOOKUP(GM156,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF165*1000","v":3234016.5761344917},{"$f":"HLOOKUP(GN156,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF165*1000","v":3298696.9076571809},{"$f":"HLOOKUP(GO156,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF165*1000","v":3364670.8458103249},{"$f":"HLOOKUP(GP156,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF165*1000","v":3431964.2627265318},{"$f":"HLOOKUP(GQ156,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF165*1000","v":3500603.5479810624},{"$f":"HLOOKUP(GR156,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF165*1000","v":3570615.618940684},{"$f":"HLOOKUP(GS156,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF165*1000","v":3642027.9313194975},{"$f":"HLOOKUP(GT156,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF165*1000","v":3714868.4899458876},{"$f":"HLOOKUP(GU156,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF165*1000","v":3789165.8597448058},{"$f":"HLOOKUP(GV156,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF165*1000","v":3864949.1769397017},{"$f":"HLOOKUP(GW156,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF165*1000","v":3942248.1604784955},{"$f":"HLOOKUP(GX156,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF165*1000","v":4021093.1236880654},{"$f":"HLOOKUP(GY156,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF165*1000","v":4101514.9861618266}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Recovery & Taxes",2295694.036487822,{"$f":"VLOOKUP(D155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":3078535.4612850724},{"$f":"VLOOKUP(E155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":2971407.0957573527},{"$f":"VLOOKUP(F155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":2858740.7381714233},{"$f":"VLOOKUP(G155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":2748043.3183356966},{"$f":"VLOOKUP(H155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":2639167.3077732134},{"$f":"VLOOKUP(I155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":2531978.4177421271},{"$f":"VLOOKUP(J155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":2426349.9250635081},{"$f":"VLOOKUP(K155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":2322164.5635120799},{"$f":"VLOOKUP(L155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":2218790.6085839355},{"$f":"VLOOKUP(M155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":2115533.9198810663},{"$f":"VLOOKUP(N155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":2012277.2311781985},{"$f":"VLOOKUP(O155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":1909020.5424753304},{"$f":"VLOOKUP(P155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":1805763.8537724619},{"$f":"VLOOKUP(Q155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":1702507.1650695936},{"$f":"VLOOKUP(R155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":1599250.4763667255},{"$f":"VLOOKUP(S155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":1495993.787663857},{"$f":"VLOOKUP(T155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":1392737.0989609882},{"$f":"VLOOKUP(U155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":1289480.4102581197},{"$f":"VLOOKUP(V155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":1186223.7215552514},{"$f":"VLOOKUP(W155,Assumptions!$A$4:$E$53,3,FALSE)*$D168*1000000","v":1082967.0328523833},null,"Capital Recovery & Taxes",478989.29283126513,{"$f":"VLOOKUP(AA155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":642326.67773658328},{"$f":"VLOOKUP(AB155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":619974.68342431157},{"$f":"VLOOKUP(AC155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":596467.20460168889},{"$f":"VLOOKUP(AD155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":573370.53840723378},{"$f":"VLOOKUP(AE155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":550653.90349128563},{"$f":"VLOOKUP(AF155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":528289.28093299968},{"$f":"VLOOKUP(AG155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":506250.23034228187},{"$f":"VLOOKUP(AH155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":484512.28449247882},{"$f":"VLOOKUP(AI155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":462943.63606581121},{"$f":"VLOOKUP(AJ155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":441399.45486579731},{"$f":"VLOOKUP(AK155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":419855.27366578334},{"$f":"VLOOKUP(AL155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":398311.0924657695},{"$f":"VLOOKUP(AM155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":376766.91126575554},{"$f":"VLOOKUP(AN155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":355222.73006574169},{"$f":"VLOOKUP(AO155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":333678.54886572785},{"$f":"VLOOKUP(AP155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":312134.36766571383},{"$f":"VLOOKUP(AQ155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":290590.18646569992},{"$f":"VLOOKUP(AR155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":269046.0052656859},{"$f":"VLOOKUP(AS155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":247501.824065672},{"$f":"VLOOKUP(AT155,Assumptions!$A$4:$E$53,3,FALSE)*$AA168*1000000","v":225957.64286565816},null,"Capital Recovery & Taxes",2132532.0804276858,{"$f":"VLOOKUP(AX155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":2859734.5846524723},{"$f":"VLOOKUP(AY155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":2760220.1578252991},{"$f":"VLOOKUP(AZ155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":2655561.3408757579},{"$f":"VLOOKUP(BA155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":2552731.5232832464},{"$f":"VLOOKUP(BB155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":2451593.6618682765},{"$f":"VLOOKUP(BC155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":2352023.0121982377},{"$f":"VLOOKUP(BD155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":2253901.8576958738},{"$f":"VLOOKUP(BE155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":2157121.2666031308},{"$f":"VLOOKUP(BF155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":2061094.412997579},{"$f":"VLOOKUP(BG155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":1965176.4911500823},{"$f":"VLOOKUP(BH155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":1869258.5693025866},{"$f":"VLOOKUP(BI155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":1773340.6474550907},{"$f":"VLOOKUP(BJ155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":1677422.7256075945},{"$f":"VLOOKUP(BK155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":1581504.8037600985},{"$f":"VLOOKUP(BL155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":1485586.8819126026},{"$f":"VLOOKUP(BM155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":1389668.9600651062},{"$f":"VLOOKUP(BN155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":1293751.0382176097},{"$f":"VLOOKUP(BO155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":1197833.1163701138},{"$f":"VLOOKUP(BP155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":1101915.1945226176},{"$f":"VLOOKUP(BQ155,Assumptions!$A$4:$E$53,3,FALSE)*$AX168*1000000","v":1005997.2726751217},null,"Capital Recovery & Taxes",138182.76409001823,{"$f":"VLOOKUP(BU155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":185303.67402109475},{"$f":"VLOOKUP(BV155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":178855.38717372651},{"$f":"VLOOKUP(BW155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":172073.75666733881},{"$f":"VLOOKUP(BX155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":165410.64076103276},{"$f":"VLOOKUP(BY155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":158857.15939831818},{"$f":"VLOOKUP(BZ155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":152405.2294508515},{"$f":"VLOOKUP(CA155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":146047.22317780118},{"$f":"VLOOKUP(CB155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":139776.08207272619},{"$f":"VLOOKUP(CC155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":133553.78127834777},{"$f":"VLOOKUP(CD155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":127338.53899041031},{"$f":"VLOOKUP(CE155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":121123.29670247286},{"$f":"VLOOKUP(CF155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":114908.05441453544},{"$f":"VLOOKUP(CG155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":108692.81212659802},{"$f":"VLOOKUP(CH155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":102477.56983866057},{"$f":"VLOOKUP(CI155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":96262.327550723145},{"$f":"VLOOKUP(CJ155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":90047.08526278568},{"$f":"VLOOKUP(CK155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":83831.84297484823},{"$f":"VLOOKUP(CL155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":77616.600686910766},{"$f":"VLOOKUP(CM155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":71401.358398973345},{"$f":"VLOOKUP(CN155,Assumptions!$A$4:$E$53,3,FALSE)*$BU168*1000000","v":65186.116111035917},null,"Capital Recovery & Taxes",2336102.1553989858,{"$f":"VLOOKUP(CR155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":2786324.8539074948},{"$f":"VLOOKUP(CS155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":2724462.0932707493},{"$f":"VLOOKUP(CT155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":2656404.0426880908},{"$f":"VLOOKUP(CU155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":2590548.6208054642},{"$f":"VLOOKUP(CV155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":2526730.789161196},{"$f":"VLOOKUP(CW155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":2464800.3204376097},{"$f":"VLOOKUP(CX155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":2404615.4508278817},{"$f":"VLOOKUP(CY155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":2346044.9959137584},{"$f":"VLOOKUP(CZ155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":2288382.2525388408},{"$f":"VLOOKUP(DA155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":2230850.6935821786},{"$f":"VLOOKUP(DB155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":2173319.1346255154},{"$f":"VLOOKUP(DC155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":2115787.5756688523},{"$f":"VLOOKUP(DD155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":2058256.016712189},{"$f":"VLOOKUP(DE155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":2000724.4577555258},{"$f":"VLOOKUP(DF155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":1943192.898798862},{"$f":"VLOOKUP(DG155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":1885661.3398421996},{"$f":"VLOOKUP(DH155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":1828129.7808855362},{"$f":"VLOOKUP(DI155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":1770598.2219288729},{"$f":"VLOOKUP(DJ155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":1713066.6629722095},{"$f":"VLOOKUP(DK155,Assumptions!$A$4:$E$53,5,FALSE)*$CR168*1000000","v":1655535.1040155462},null,"Capital Recovery & Taxes",21746580.077622939,{"$f":"VLOOKUP(DO155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":25937665.618660256},{"$f":"VLOOKUP(DP155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":25361790.340731736},{"$f":"VLOOKUP(DQ155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":24728243.625532582},{"$f":"VLOOKUP(DR155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":24115200.997149926},{"$f":"VLOOKUP(DS155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":23521126.126312222},{"$f":"VLOOKUP(DT155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":22944620.559451777},{"$f":"VLOOKUP(DU155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":22384364.629117385},{"$f":"VLOOKUP(DV155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":21839137.150503438},{"$f":"VLOOKUP(DW155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":21302359.482883032},{"$f":"VLOOKUP(DX155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":20766803.00006824},{"$f":"VLOOKUP(DY155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":20231246.517253436},{"$f":"VLOOKUP(DZ155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":19695690.034438632},{"$f":"VLOOKUP(EA155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":19160133.551623829},{"$f":"VLOOKUP(EB155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":18624577.068809025},{"$f":"VLOOKUP(EC155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":18089020.585994218},{"$f":"VLOOKUP(ED155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":17553464.103179418},{"$f":"VLOOKUP(EE155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":17017907.620364614},{"$f":"VLOOKUP(EF155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":16482351.137549812},{"$f":"VLOOKUP(EG155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":15946794.654735006},{"$f":"VLOOKUP(EH155,Assumptions!$A$4:$E$53,5,FALSE)*$DO168*1000000","v":15411238.171920201},null,"Capital Recovery & Taxes",22609303.500675019,{"$f":"VLOOKUP(EL155,Assumptions!$A$4:$E$53,5,FALSE)*$EL168*1000000","v":26966656.457157038},{"$f":"VLOOKUP(EM155,Assumptions!$A$4:$E$53,5,FALSE)*$EL168*1000000","v":26367935.237970069},{"$f":"VLOOKUP(EN155,Assumptions!$A$4:$E$53,5,FALSE)*$EL168*1000000","v":25709254.658556446},{"$f":"VLOOKUP(EO155,Assumptions!$A$4:$E$53,5,FALSE)*$EL168*1000000","v":25071891.597584058},{"$f":"VLOOKUP(EP155,Assumptions!$A$4:$E$53,5,FALSE)*$EL168*1000000","v":24454248.777014073},{"$f":"VLOOKUP(EQ155,Assumptions!$A$4:$E$53,5,FALSE)*$EL168*1000000","v":23854872.264272712},{"$f":"VLOOKUP(ER155,Assumptions!$A$4:$E$53,5,FALSE)*$EL168*1000000","v":23272390.038480457},{"$f":"VLOOKUP(ES155,Assumptions!$A$4:$E$53,5,FALSE)*$EL168*1000000","v":22705532.468375668},{"$f":"VLOOKUP(ET155,Assumptions!$A$4:$E$53,5,FALSE)*$EL168*1000000","v":22147459.927484415},{"$f":"VLOOKUP(EU155,Assumptions!$A$4:$E$53,5,FALSE)*$EL168*1000000","v":21590657.017854802},{"$f":"VLOOKUP(EV155,Assumptions!$A$4:$E$53,5,FALSE)*$EL168*1000000","v":21033854.108225189},{"$f":"VLOOKUP(EW155,Assumptions!$A$4:$E$53,5,FALSE)*$EL168*1000000","v":20477051.198595572},{"$f":"VLOOKUP(EX155,Assumptions!$A$4:$E$53,5,FALSE)*$EL168*1000000","v":19920248.288965952},{"$f":"VLOOKUP(EY155,Assumptions!$A$4:$E$53,5,FALSE)*$EL168*1000000","v":19363445.379336335},{"$f":"VLOOKUP(EZ155,Assumptions!$A$4:$E$53,5,FALSE)*$EL168*1000000","v":18806642.46970671},{"$f":"VLOOKUP(FA155,Assumptions!$A$4:$E$53,5,FALSE)*$EL168*1000000","v":18249839.560077097},{"$f":"VLOOKUP(FB155,Assumptions!$A$4:$E$53,5,FALSE)*$EL168*1000000","v":17693036.650447477},{"$f":"VLOOKUP(FC155,Assumptions!$A$4:$E$53,5,FALSE)*$EL168*1000000","v":17136233.740817863},{"$f":"VLOOKUP(FD155,Assumptions!$A$4:$E$53,5,FALSE)*$EL168*1000000","v":16579430.831188245},{"$f":"VLOOKUP(FE155,Assumptions!$A$4:$E$53,5,FALSE)*$EL168*1000000","v":16022627.921558622},null,"Capital Recovery & Taxes",34360191.504315324,{"$f":"VLOOKUP(FI155,Assumptions!$A$4:$E$53,5,FALSE)*$FI168*1000000","v":40982221.326337352},{"$f":"VLOOKUP(FJ155,Assumptions!$A$4:$E$53,5,FALSE)*$FI168*1000000","v":40072322.631388731},{"$f":"VLOOKUP(FK155,Assumptions!$A$4:$E$53,5,FALSE)*$FI168*1000000","v":39071301.487674601},{"$f":"VLOOKUP(FL155,Assumptions!$A$4:$E$53,5,FALSE)*$FI168*1000000","v":38102677.362117879},{"$f":"VLOOKUP(FM155,Assumptions!$A$4:$E$53,5,FALSE)*$FI168*1000000","v":37164022.812435865},{"$f":"VLOOKUP(FN155,Assumptions!$A$4:$E$53,5,FALSE)*$FI168*1000000","v":36253128.243730247},{"$f":"VLOOKUP(FO155,Assumptions!$A$4:$E$53,5,FALSE)*$FI168*1000000","v":35367908.545322269},{"$f":"VLOOKUP(FP155,Assumptions!$A$4:$E$53,5,FALSE)*$FI168*1000000","v":34506434.211807765},{"$f":"VLOOKUP(FQ155,Assumptions!$A$4:$E$53,5,FALSE)*$FI168*1000000","v":33658310.810848027},{"$f":"VLOOKUP(FR155,Assumptions!$A$4:$E$53,5,FALSE)*$FI168*1000000","v":32812116.915292498},{"$f":"VLOOKUP(FS155,Assumptions!$A$4:$E$53,5,FALSE)*$FI168*1000000","v":31965923.019736964},{"$f":"VLOOKUP(FT155,Assumptions!$A$4:$E$53,5,FALSE)*$FI168*1000000","v":31119729.124181431},{"$f":"VLOOKUP(FU155,Assumptions!$A$4:$E$53,5,FALSE)*$FI168*1000000","v":30273535.22862589},{"$f":"VLOOKUP(FV155,Assumptions!$A$4:$E$53,5,FALSE)*$FI168*1000000","v":29427341.333070353},{"$f":"VLOOKUP(FW155,Assumptions!$A$4:$E$53,5,FALSE)*$FI168*1000000","v":28581147.437514808},{"$f":"VLOOKUP(FX155,Assumptions!$A$4:$E$53,5,FALSE)*$FI168*1000000","v":27734953.541959278},{"$f":"VLOOKUP(FY155,Assumptions!$A$4:$E$53,5,FALSE)*$FI168*1000000","v":26888759.646403737},{"$f":"VLOOKUP(FZ155,Assumptions!$A$4:$E$53,5,FALSE)*$FI168*1000000","v":26042565.750848204},{"$f":"VLOOKUP(GA155,Assumptions!$A$4:$E$53,5,FALSE)*$FI168*1000000","v":25196371.855292659},{"$f":"VLOOKUP(GB155,Assumptions!$A$4:$E$53,5,FALSE)*$FI168*1000000","v":24350177.959737122},null,"Capital Recovery & Taxes",34354443.461749792,{"$f":"VLOOKUP(GF155,Assumptions!$A$4:$E$53,5,FALSE)*$GF168*1000000","v":40975365.498639643},{"$f":"VLOOKUP(GG155,Assumptions!$A$4:$E$53,5,FALSE)*$GF168*1000000","v":40065619.018687502},{"$f":"VLOOKUP(GH155,Assumptions!$A$4:$E$53,5,FALSE)*$GF168*1000000","v":39064765.333648406},{"$f":"VLOOKUP(GI155,Assumptions!$A$4:$E$53,5,FALSE)*$GF168*1000000","v":38096303.247139193},{"$f":"VLOOKUP(GJ155,Assumptions!$A$4:$E$53,5,FALSE)*$GF168*1000000","v":37157805.722958773},{"$f":"VLOOKUP(GK155,Assumptions!$A$4:$E$53,5,FALSE)*$GF168*1000000","v":36247063.535847209},{"$f":"VLOOKUP(GL155,Assumptions!$A$4:$E$53,5,FALSE)*$GF168*1000000","v":35361991.923939452},{"$f":"VLOOKUP(GM155,Assumptions!$A$4:$E$53,5,FALSE)*$GF168*1000000","v":34500661.704614103},{"$f":"VLOOKUP(GN155,Assumptions!$A$4:$E$53,5,FALSE)*$GF168*1000000","v":33652680.184394725},{"$f":"VLOOKUP(GO155,Assumptions!$A$4:$E$53,5,FALSE)*$GF168*1000000","v":32806627.846796751},{"$f":"VLOOKUP(GP155,Assumptions!$A$4:$E$53,5,FALSE)*$GF168*1000000","v":31960575.509198762},{"$f":"VLOOKUP(GQ155,Assumptions!$A$4:$E$53,5,FALSE)*$GF168*1000000","v":31114523.171600778},{"$f":"VLOOKUP(GR155,Assumptions!$A$4:$E$53,5,FALSE)*$GF168*1000000","v":30268470.834002785},{"$f":"VLOOKUP(GS155,Assumptions!$A$4:$E$53,5,FALSE)*$GF168*1000000","v":29422418.496404797},{"$f":"VLOOKUP(GT155,Assumptions!$A$4:$E$53,5,FALSE)*$GF168*1000000","v":28576366.158806801},{"$f":"VLOOKUP(GU155,Assumptions!$A$4:$E$53,5,FALSE)*$GF168*1000000","v":27730313.821208823},{"$f":"VLOOKUP(GV155,Assumptions!$A$4:$E$53,5,FALSE)*$GF168*1000000","v":26884261.483610831},{"$f":"VLOOKUP(GW155,Assumptions!$A$4:$E$53,5,FALSE)*$GF168*1000000","v":26038209.146012843},{"$f":"VLOOKUP(GX155,Assumptions!$A$4:$E$53,5,FALSE)*$GF168*1000000","v":25192156.808414854},{"$f":"VLOOKUP(GY155,Assumptions!$A$4:$E$53,5,FALSE)*$GF168*1000000","v":24346104.470816862}]
[null,"Transmission",0,{"$f":"VLOOKUP(D155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(E155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(F155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(G155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(H155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(I155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(J155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(K155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(L155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(M155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(N155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(O155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(P155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(Q155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(R155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(S155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(T155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(U155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(V155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},{"$f":"VLOOKUP(W155,Assumptions!$A$4:$E$53,5,FALSE)*$E168*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AB155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AC155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AD155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AE155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AF155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AG155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AH155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AI155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AJ155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AK155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AL155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AM155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AN155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AO155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AP155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AQ155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AR155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AS155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},{"$f":"VLOOKUP(AT155,Assumptions!$A$4:$E$53,5,FALSE)*$AB168*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(AY155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(AZ155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BA155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BB155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BC155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BD155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BE155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BF155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BG155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BH155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BI155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BJ155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BK155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BL155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BM155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BN155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BO155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BP155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},{"$f":"VLOOKUP(BQ155,Assumptions!$A$4:$E$53,5,FALSE)*$AY168*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(BV155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(BW155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(BX155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(BY155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(BZ155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CA155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CB155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CC155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CD155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CE155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CF155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CG155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CH155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CI155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CJ155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CK155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CL155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CM155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},{"$f":"VLOOKUP(CN155,Assumptions!$A$4:$E$53,5,FALSE)*$BV168*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(CS155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(CT155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(CU155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(CV155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(CW155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(CX155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(CY155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(CZ155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(DA155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(DB155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(DC155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(DD155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(DE155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(DF155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(DG155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(DH155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(DI155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(DJ155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},{"$f":"VLOOKUP(DK155,Assumptions!$A$4:$E$53,5,FALSE)*$CS168*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(DP155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(DQ155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(DR155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(DS155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(DT155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(DU155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(DV155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(DW155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(DX155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(DY155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(DZ155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(EA155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(EB155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(EC155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(ED155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(EE155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(EF155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(EG155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},{"$f":"VLOOKUP(EH155,Assumptions!$A$4:$E$53,5,FALSE)*$DP168*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(EM155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(EN155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(EO155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(EP155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(EQ155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(ER155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(ES155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(ET155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(EU155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(EV155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(EW155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(EX155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(EY155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(EZ155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(FA155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(FB155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(FC155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(FD155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},{"$f":"VLOOKUP(FE155,Assumptions!$A$4:$E$53,5,FALSE)*$EM168*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(FI155,Assumptions!$A$4:$E$53,5,FALSE)*$FJ168*1000000","v":0},{"$f":"VLOOKUP(FJ155,Assumptions!$A$4:$E$53,5,FALSE)*$FJ168*1000000","v":0},{"$f":"VLOOKUP(FK155,Assumptions!$A$4:$E$53,5,FALSE)*$FJ168*1000000","v":0},{"$f":"VLOOKUP(FL155,Assumptions!$A$4:$E$53,5,FALSE)*$FJ168*1000000","v":0},{"$f":"VLOOKUP(FM155,Assumptions!$A$4:$E$53,5,FALSE)*$FJ168*1000000","v":0},{"$f":"VLOOKUP(FN155,Assumptions!$A$4:$E$53,5,FALSE)*$FJ168*1000000","v":0},{"$f":"VLOOKUP(FO155,Assumptions!$A$4:$E$53,5,FALSE)*$FJ168*1000000","v":0},{"$f":"VLOOKUP(FP155,Assumptions!$A$4:$E$53,5,FALSE)*$FJ168*1000000","v":0},{"$f":"VLOOKUP(FQ155,Assumptions!$A$4:$E$53,5,FALSE)*$FJ168*1000000","v":0},{"$f":"VLOOKUP(FR155,Assumptions!$A$4:$E$53,5,FALSE)*$FJ168*1000000","v":0},{"$f":"VLOOKUP(FS155,Assumptions!$A$4:$E$53,5,FALSE)*$FJ168*1000000","v":0},{"$f":"VLOOKUP(FT155,Assumptions!$A$4:$E$53,5,FALSE)*$FJ168*1000000","v":0},{"$f":"VLOOKUP(FU155,Assumptions!$A$4:$E$53,5,FALSE)*$FJ168*1000000","v":0},{"$f":"VLOOKUP(FV155,Assumptions!$A$4:$E$53,5,FALSE)*$FJ168*1000000","v":0},{"$f":"VLOOKUP(FW155,Assumptions!$A$4:$E$53,5,FALSE)*$FJ168*1000000","v":0},{"$f":"VLOOKUP(FX155,Assumptions!$A$4:$E$53,5,FALSE)*$FJ168*1000000","v":0},{"$f":"VLOOKUP(FY155,Assumptions!$A$4:$E$53,5,FALSE)*$FJ168*1000000","v":0},{"$f":"VLOOKUP(FZ155,Assumptions!$A$4:$E$53,5,FALSE)*$FJ168*1000000","v":0},{"$f":"VLOOKUP(GA155,Assumptions!$A$4:$E$53,5,FALSE)*$FJ168*1000000","v":0},{"$f":"VLOOKUP(GB155,Assumptions!$A$4:$E$53,5,FALSE)*$FJ168*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(GF155,Assumptions!$A$4:$E$53,5,FALSE)*$GG168*1000000","v":0},{"$f":"VLOOKUP(GG155,Assumptions!$A$4:$E$53,5,FALSE)*$GG168*1000000","v":0},{"$f":"VLOOKUP(GH155,Assumptions!$A$4:$E$53,5,FALSE)*$GG168*1000000","v":0},{"$f":"VLOOKUP(GI155,Assumptions!$A$4:$E$53,5,FALSE)*$GG168*1000000","v":0},{"$f":"VLOOKUP(GJ155,Assumptions!$A$4:$E$53,5,FALSE)*$GG168*1000000","v":0},{"$f":"VLOOKUP(GK155,Assumptions!$A$4:$E$53,5,FALSE)*$GG168*1000000","v":0},{"$f":"VLOOKUP(GL155,Assumptions!$A$4:$E$53,5,FALSE)*$GG168*1000000","v":0},{"$f":"VLOOKUP(GM155,Assumptions!$A$4:$E$53,5,FALSE)*$GG168*1000000","v":0},{"$f":"VLOOKUP(GN155,Assumptions!$A$4:$E$53,5,FALSE)*$GG168*1000000","v":0},{"$f":"VLOOKUP(GO155,Assumptions!$A$4:$E$53,5,FALSE)*$GG168*1000000","v":0},{"$f":"VLOOKUP(GP155,Assumptions!$A$4:$E$53,5,FALSE)*$GG168*1000000","v":0},{"$f":"VLOOKUP(GQ155,Assumptions!$A$4:$E$53,5,FALSE)*$GG168*1000000","v":0},{"$f":"VLOOKUP(GR155,Assumptions!$A$4:$E$53,5,FALSE)*$GG168*1000000","v":0},{"$f":"VLOOKUP(GS155,Assumptions!$A$4:$E$53,5,FALSE)*$GG168*1000000","v":0},{"$f":"VLOOKUP(GT155,Assumptions!$A$4:$E$53,5,FALSE)*$GG168*1000000","v":0},{"$f":"VLOOKUP(GU155,Assumptions!$A$4:$E$53,5,FALSE)*$GG168*1000000","v":0},{"$f":"VLOOKUP(GV155,Assumptions!$A$4:$E$53,5,FALSE)*$GG168*1000000","v":0},{"$f":"VLOOKUP(GW155,Assumptions!$A$4:$E$53,5,FALSE)*$GG168*1000000","v":0},{"$f":"VLOOKUP(GX155,Assumptions!$A$4:$E$53,5,FALSE)*$GG168*1000000","v":0},{"$f":"VLOOKUP(GY155,Assumptions!$A$4:$E$53,5,FALSE)*$GG168*1000000","v":0}]
[null,"Misc Charges",4073.3981378214703,{"$f":"(D171+D172)*Misc_Rev","v":3501.0858034027565},3571.1075194708114,3642.5296698602283,3715.3802632574329,3789.6878685225811,3865.4816258930337,3942.791258410894,4021.6470835791119,4102.0800252506933,4184.121625755708,4267.8040582708227,4353.1601394362397,4440.2233422249647,4529.0278090694637,4619.6083652508532,4712.0005325558714,4806.2405432069881,4902.3653540711266,5000.4126611525498,5100.4209143756016,null,"Misc Charges",0,{"$f":"(AA171+AA172)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(AX171+AX172)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",366.26638255911388,{"$f":"(BU171+BU172)*Misc_Rev","v":314.80596515596454},321.10208445908381,327.52412614826551,334.07460867123081,340.75610084465546,347.57122286154856,354.52264731877949,361.6131002651552,368.84536227045817,376.22226951586737,383.74671490618476,391.42164920430849,399.25008218839469,407.23508383216256,415.37978550880587,423.68738121898207,432.16112884336167,440.80435142022884,449.62043844863348,458.6128472176062,null,"Misc Charges",-13068.819025510551,{"$f":"(CR171+CR172)*Misc_Rev","v":-11232.650285917178},-11457.303291635522,-11686.449357468233,-11920.178344617598,-12158.581911509949,-12401.75354974015,-12649.788620734949,-12902.784393149652,-13160.840081012642,-13424.056882632898,-13692.538020285556,-13966.388780691272,-14245.716556305097,-14530.630887431196,-14821.24350517982,-15117.668375283418,-15420.021742789088,-15728.422177644868,-16042.990621197765,-16363.850433621723,null,"Misc Charges",-111084.96171683965,{"$f":"(DO171+DO172)*Misc_Rev","v":-95477.527430296002},{"$f":"(DP171+DP172)*Misc_Rev","v":-97387.077978901943},-99334.819538479976,-101321.51592924958,-103347.94624783457,-105414.90517279126,-107523.20327624706,-109673.66734177204,-111867.14068860747,-114104.48350237963,-116386.57317242722,-118714.3046358758,-121088.59072859331,-123510.36254316515,-125980.56979402847,-128500.18118990905,-131070.18481370725,-133691.58850998137,-136365.42028018099,-139092.72868578462,null,"Misc Charges",29749.794502933426,{"$f":"(EL171+EL172)*Misc_Rev","v":25569.949134428214},26081.348117116777,26602.975079459113,27135.034581048301,27677.735272669266,28231.289978122648,28795.915777685106,29371.834093238813,29959.270775103581,30558.456190605659,31169.625314417772,31793.017820706133,32428.878177120256,33077.455740662655,33739.00485547592,34413.784952585433,35102.060651637141,35804.101864669887,36520.183901963283,37250.587580002546,null,"Misc Charges",0,{"$f":"(FI171+FI172)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",106078.07650576743,{"$f":"(GF171+GF172)*Misc_Rev","v":91174.109463613451},92997.59165288572,94857.543485943446,96754.694355662316,98689.788242775569,100663.58400763106,102676.85568778368,104730.39280153939,106825.00065757016,108961.50067072157,111140.73068413601,113363.54529781874,115630.81620377512,117943.43252785061,120302.30117840764,122708.3472019758,125162.51414601531,127665.76442893561,130219.07971751432,132823.46131186461]
[null,"Total Fixed Cost",2421785.473848863,{"$f":"SUM(D171:D175)","v":3190148.1393378191},{"$f":"SUM(E171:E174)","v":3081680.9198516835},2971220.0387476408,2862772.2049234384,2756190.7720927102,2651342.3513480136,2548101.1373415124,2446350.8000356443,2345460.5698379711,2244737.2803601827,2144064.6588668972,2043443.7187178032,1942875.4935397841,1842361.0376322623,1741901.4263806476,1641497.7566780576,1541151.1473554727,1440862.739620494,1340633.6975048732,1240465.2083209974,null,"Total Fixed Cost",478989.29283126513,{"$f":"SUM(AA171:AA175)","v":642326.67773658328},{"$f":"SUM(AB171:AB174)","v":619974.68342431157},596467.20460168889,573370.53840723378,550653.90349128563,528289.28093299968,506250.23034228187,484512.28449247882,462943.63606581121,441399.45486579731,419855.27366578334,398311.0924657695,376766.91126575554,355222.73006574169,333678.54886572785,312134.36766571383,290590.18646569992,269046.0052656859,247501.824065672,225957.64286565816,null,"Total Fixed Cost",2132532.0804276858,{"$f":"SUM(AX171:AX175)","v":2859734.5846524723},{"$f":"SUM(AY171:AY174)","v":2760220.1578252991},2655561.3408757579,2552731.5232832464,2451593.6618682765,2352023.0121982377,2253901.8576958738,2157121.2666031308,2061094.412997579,1965176.4911500823,1869258.5693025866,1773340.6474550907,1677422.7256075945,1581504.8037600985,1485586.8819126026,1389668.9600651062,1293751.0382176097,1197833.1163701138,1101915.1945226176,1005997.2726751217,null,"Total Fixed Cost",149520.48583273182,{"$f":"SUM(BU171:BU175)","v":195339.51398933757},{"$f":"SUM(BV171:BV174)","v":188770.84185687511},182187.52044415037,175726.67981338056,169379.51923171291,163138.03648091413,156994.68634846507,150942.49450680337,144943.52196110648,138956.07448682419,132973.18290881501,126994.93834500446,121021.4337356764,115052.76387992053,109089.02547280831,103130.31714331254,97176.739492985638,91228.395135410916,85285.388736443492,79347.827055255475,null,"Total Fixed Cost",1931558.7938656451,{"$f":"SUM(CR171:CR175)","v":2428234.1784882653},{"$f":"SUM(CS171:CS174)","v":2370666.907634771},2295532.9533393928,2222460.1096697925,2151280.5078028105,2081841.0334520568,2013996.9781026177,1947614.153733989,1881982.7935154762,1816323.2453783466,1750501.1374576068,1684513.2185575853,1618356.1724586966,1552026.6166169639,1485521.1008375287,1418836.1059216396,1351968.0422865651,1284913.2485579222,1217667.9901338399,1150228.4577204091,null,"Total Fixed Cost",18307961.50458955,{"$f":"SUM(DO171:DO175)","v":22893894.877596807},{"$f":"SUM(DP171:DP174)","v":22354531.262825921},21660839.36606865,20986448.652496714,20329798.734765947,19689466.620074578,19064107.610952642,18452474.991975397,17847964.081184432,17243319.690335669,16637293.541326214,16029857.998992864,15420984.875469144,14810645.419131247,14198810.303322885,13585449.614854656,12970532.842273358,12354028.863896731,11735905.935608864,11116131.678411536,null,"Total Fixed Cost",23530203.992880933,{"$f":"SUM(EL171:EL175)","v":27781812.28618364},{"$f":"SUM(EM171:EM174)","v":27173312.835460089},26530739.807996266,25909806.450012673,25308921.926491261,24726638.876739442,24161591.983196523,23612518.451986056,23072585.63076701,22534285.23520305,21996354.889920402,21458801.995924689,20921634.10224165,20384858.908877548,19848484.269838747,19312518.196211778,18776968.859304849,18241844.593852382,17707153.901283454,17172905.453055736,null,"Total Fixed Cost",34360191.504315324,{"$f":"SUM(FI171:FI175)","v":40982221.326337352},{"$f":"SUM(FJ171:FJ174)","v":40072322.631388731},39071301.487674601,38102677.362117879,37164022.812435865,36253128.243730247,35367908.545322269,34506434.211807765,33658310.810848027,32812116.915292498,31965923.019736964,31119729.124181431,30273535.22862589,29427341.333070353,28581147.437514808,27734953.541959278,26888759.646403737,26042565.750848204,25196371.855292659,24350177.959737122,null,"Total Fixed Cost",37638074.643026881,{"$f":"SUM(GF171:GF175)","v":43881945.656263255},{"$f":"SUM(GG171:GG174)","v":42937333.187810704},41993913.786154069,41084034.668694973,40205291.772945665,39355499.306833841,38532596.410345815,37734678.280748591,36951377.092051908,36171298.692607075,35392539.771925293,34615126.719581842,33839086.452943467,33064446.427724294,32291234.648752689,31519479.680953629,30749210.660550535,29980457.306491338,29213249.932102919,28447619.45697869]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D179:W179))","v":628921.40220810741},{"$f":"HLOOKUP(D156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*D157","v":540557.96124672005},{"$f":"HLOOKUP(E156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*E157","v":551369.12047165446},{"$f":"HLOOKUP(F156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*F157","v":562396.50288108748},{"$f":"HLOOKUP(G156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*G157","v":573644.43293870916},{"$f":"HLOOKUP(H156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*H157","v":585117.32159748347},{"$f":"HLOOKUP(I156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*I157","v":596819.66802943312},{"$f":"HLOOKUP(J156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*J157","v":608756.06139002182},{"$f":"HLOOKUP(K156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*K157","v":620931.18261782231},{"$f":"HLOOKUP(L156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*L157","v":633349.80627017887},{"$f":"HLOOKUP(M156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*M157","v":646016.80239558243},{"$f":"HLOOKUP(N156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*N157","v":658937.1384434941},{"$f":"HLOOKUP(O156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*O157","v":672115.88121236407},{"$f":"HLOOKUP(P156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*P157","v":685558.19883661135},{"$f":"HLOOKUP(Q156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q157","v":699269.36281334353},{"$f":"HLOOKUP(R156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*R157","v":713254.75006961043},{"$f":"HLOOKUP(S156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*S157","v":727519.84507100261},{"$f":"HLOOKUP(T156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*T157","v":742070.24197242269},{"$f":"HLOOKUP(U156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*U157","v":756911.64681187121},{"$f":"HLOOKUP(V156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*V157","v":772049.87974810845},{"$f":"HLOOKUP(W156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*W157","v":787490.87734307093},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA179:AT179))","v":131025.292126689},{"$f":"HLOOKUP(AA156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA157","v":112616.24192639999},{"$f":"HLOOKUP(AB156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB157","v":114868.56676492799},{"$f":"HLOOKUP(AC156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC157","v":117165.93810022654},{"$f":"HLOOKUP(AD156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD157","v":119509.25686223106},{"$f":"HLOOKUP(AE156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE157","v":121899.4419994757},{"$f":"HLOOKUP(AF156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF157","v":124337.43083946522},{"$f":"HLOOKUP(AG156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG157","v":126824.17945625453},{"$f":"HLOOKUP(AH156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH157","v":129360.66304537962},{"$f":"HLOOKUP(AI156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI157","v":131947.87630628725},{"$f":"HLOOKUP(AJ156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ157","v":134586.83383241299},{"$f":"HLOOKUP(AK156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK157","v":137278.57050906125},{"$f":"HLOOKUP(AL156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL157","v":140024.14191924251},{"$f":"HLOOKUP(AM156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM157","v":142824.62475762735},{"$f":"HLOOKUP(AN156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN157","v":145681.11725277989},{"$f":"HLOOKUP(AO156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO157","v":148594.73959783549},{"$f":"HLOOKUP(AP156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP157","v":151566.63438979219},{"$f":"HLOOKUP(AQ156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ157","v":154597.96707758802},{"$f":"HLOOKUP(AR156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR157","v":157689.92641913978},{"$f":"HLOOKUP(AS156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS157","v":160843.72494752257},{"$f":"HLOOKUP(AT156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT157","v":164060.59944647306},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX179:BQ179))","v":0},{"$f":"HLOOKUP(AX156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX157","v":0},{"$f":"HLOOKUP(AY156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY157","v":0},{"$f":"HLOOKUP(AZ156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ157","v":0},{"$f":"HLOOKUP(BA156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA157","v":0},{"$f":"HLOOKUP(BB156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB157","v":0},{"$f":"HLOOKUP(BC156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC157","v":0},{"$f":"HLOOKUP(BD156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD157","v":0},{"$f":"HLOOKUP(BE156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE157","v":0},{"$f":"HLOOKUP(BF156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF157","v":0},{"$f":"HLOOKUP(BG156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG157","v":0},{"$f":"HLOOKUP(BH156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH157","v":0},{"$f":"HLOOKUP(BI156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI157","v":0},{"$f":"HLOOKUP(BJ156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ157","v":0},{"$f":"HLOOKUP(BK156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK157","v":0},{"$f":"HLOOKUP(BL156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL157","v":0},{"$f":"HLOOKUP(BM156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM157","v":0},{"$f":"HLOOKUP(BN156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN157","v":0},{"$f":"HLOOKUP(BO156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO157","v":0},{"$f":"HLOOKUP(BP156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP157","v":0},{"$f":"HLOOKUP(BQ156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ157","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU179:CN179))","v":40763.93549236995},{"$f":"HLOOKUP(BU156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU157","v":35036.603595908367},{"$f":"HLOOKUP(BV156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV157","v":35737.335667826534},{"$f":"HLOOKUP(BW156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW157","v":36452.082381183063},{"$f":"HLOOKUP(BX156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX157","v":37181.124028806727},{"$f":"HLOOKUP(BY156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY157","v":37924.746509382865},{"$f":"HLOOKUP(BZ156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ157","v":38683.24143957052},{"$f":"HLOOKUP(CA156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA157","v":39456.906268361934},{"$f":"HLOOKUP(CB156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB157","v":40246.044393729178},{"$f":"HLOOKUP(CC156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC157","v":41050.965281603756},{"$f":"HLOOKUP(CD156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD157","v":41871.984587235835},{"$f":"HLOOKUP(CE156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE157","v":42709.42427898055},{"$f":"HLOOKUP(CF156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF157","v":43563.612764560174},{"$f":"HLOOKUP(CG156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG157","v":44434.885019851376},{"$f":"HLOOKUP(CH156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH157","v":45323.5827202484},{"$f":"HLOOKUP(CI156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI157","v":46230.054374653373},{"$f":"HLOOKUP(CJ156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ157","v":47154.655462146438},{"$f":"HLOOKUP(CK156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK157","v":48097.748571389362},{"$f":"HLOOKUP(CL156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL157","v":49059.703542817158},{"$f":"HLOOKUP(CM156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM157","v":50040.8976136735},{"$f":"HLOOKUP(CN156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN157","v":51041.715565946972},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR179:DK179))","v":0},{"$f":"HLOOKUP(CR156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR157","v":0},{"$f":"HLOOKUP(CS156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS157","v":0},{"$f":"HLOOKUP(CT156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT157","v":0},{"$f":"HLOOKUP(CU156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU157","v":0},{"$f":"HLOOKUP(CV156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV157","v":0},{"$f":"HLOOKUP(CW156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW157","v":0},{"$f":"HLOOKUP(CX156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX157","v":0},{"$f":"HLOOKUP(CY156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY157","v":0},{"$f":"HLOOKUP(CZ156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ157","v":0},{"$f":"HLOOKUP(DA156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA157","v":0},{"$f":"HLOOKUP(DB156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB157","v":0},{"$f":"HLOOKUP(DC156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC157","v":0},{"$f":"HLOOKUP(DD156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD157","v":0},{"$f":"HLOOKUP(DE156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE157","v":0},{"$f":"HLOOKUP(DF156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF157","v":0},{"$f":"HLOOKUP(DG156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG157","v":0},{"$f":"HLOOKUP(DH156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH157","v":0},{"$f":"HLOOKUP(DI156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI157","v":0},{"$f":"HLOOKUP(DJ156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ157","v":0},{"$f":"HLOOKUP(DK156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK157","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO179:EH179))","v":0},{"$f":"HLOOKUP(DO156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO157","v":0},{"$f":"HLOOKUP(DP156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP157","v":0},{"$f":"HLOOKUP(DQ156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ157","v":0},{"$f":"HLOOKUP(DR156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR157","v":0},{"$f":"HLOOKUP(DS156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS157","v":0},{"$f":"HLOOKUP(DT156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT157","v":0},{"$f":"HLOOKUP(DU156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU157","v":0},{"$f":"HLOOKUP(DV156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV157","v":0},{"$f":"HLOOKUP(DW156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW157","v":0},{"$f":"HLOOKUP(DX156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX157","v":0},{"$f":"HLOOKUP(DY156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY157","v":0},{"$f":"HLOOKUP(DZ156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ157","v":0},{"$f":"HLOOKUP(EA156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA157","v":0},{"$f":"HLOOKUP(EB156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB157","v":0},{"$f":"HLOOKUP(EC156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC157","v":0},{"$f":"HLOOKUP(ED156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED157","v":0},{"$f":"HLOOKUP(EE156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE157","v":0},{"$f":"HLOOKUP(EF156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF157","v":0},{"$f":"HLOOKUP(EG156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG157","v":0},{"$f":"HLOOKUP(EH156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH157","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL179:FE179))","v":0},{"$f":"HLOOKUP(EL156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL157","v":0},{"$f":"HLOOKUP(EM156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM157","v":0},{"$f":"HLOOKUP(EN156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN157","v":0},{"$f":"HLOOKUP(EO156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO157","v":0},{"$f":"HLOOKUP(EP156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP157","v":0},{"$f":"HLOOKUP(EQ156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ157","v":0},{"$f":"HLOOKUP(ER156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER157","v":0},{"$f":"HLOOKUP(ES156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES157","v":0},{"$f":"HLOOKUP(ET156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET157","v":0},{"$f":"HLOOKUP(EU156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU157","v":0},{"$f":"HLOOKUP(EV156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV157","v":0},{"$f":"HLOOKUP(EW156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW157","v":0},{"$f":"HLOOKUP(EX156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX157","v":0},{"$f":"HLOOKUP(EY156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY157","v":0},{"$f":"HLOOKUP(EZ156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ157","v":0},{"$f":"HLOOKUP(FA156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA157","v":0},{"$f":"HLOOKUP(FB156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB157","v":0},{"$f":"HLOOKUP(FC156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC157","v":0},{"$f":"HLOOKUP(FD156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD157","v":0},{"$f":"HLOOKUP(FE156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE157","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI179:GB179))","v":0},{"$f":"HLOOKUP(FI156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI157","v":0},{"$f":"HLOOKUP(FJ156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ157","v":0},{"$f":"HLOOKUP(FK156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK157","v":0},{"$f":"HLOOKUP(FL156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL157","v":0},{"$f":"HLOOKUP(FM156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM157","v":0},{"$f":"HLOOKUP(FN156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN157","v":0},{"$f":"HLOOKUP(FO156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO157","v":0},{"$f":"HLOOKUP(FP156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP157","v":0},{"$f":"HLOOKUP(FQ156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ157","v":0},{"$f":"HLOOKUP(FR156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR157","v":0},{"$f":"HLOOKUP(FS156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS157","v":0},{"$f":"HLOOKUP(FT156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT157","v":0},{"$f":"HLOOKUP(FU156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU157","v":0},{"$f":"HLOOKUP(FV156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV157","v":0},{"$f":"HLOOKUP(FW156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW157","v":0},{"$f":"HLOOKUP(FX156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX157","v":0},{"$f":"HLOOKUP(FY156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY157","v":0},{"$f":"HLOOKUP(FZ156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ157","v":0},{"$f":"HLOOKUP(GA156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA157","v":0},{"$f":"HLOOKUP(GB156,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB157","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF179:GY179))","v":1750366.877520439},{"$f":"HLOOKUP(GF156,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF157","v":1504440.3758947775},{"$f":"HLOOKUP(GG156,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG157","v":1534529.1834126732},{"$f":"HLOOKUP(GH156,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH157","v":1565219.7670809266},{"$f":"HLOOKUP(GI156,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI157","v":1596524.1624225453},{"$f":"HLOOKUP(GJ156,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ157","v":1628454.645670996},{"$f":"HLOOKUP(GK156,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK157","v":1661023.738584416},{"$f":"HLOOKUP(GL156,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL157","v":1694244.2133561044},{"$f":"HLOOKUP(GM156,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM157","v":1728129.0976232269},{"$f":"HLOOKUP(GN156,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN157","v":1762691.679575691},{"$f":"HLOOKUP(GO156,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO157","v":1797945.5131672053},{"$f":"HLOOKUP(GP156,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP157","v":1833904.4234305492},{"$f":"HLOOKUP(GQ156,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ157","v":1870582.5118991605},{"$f":"HLOOKUP(GR156,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR157","v":1907994.162137144},{"$f":"HLOOKUP(GS156,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS157","v":1946154.0453798866},{"$f":"HLOOKUP(GT156,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT157","v":1985077.1262874848},{"$f":"HLOOKUP(GU156,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU157","v":2024778.6688132342},{"$f":"HLOOKUP(GV156,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV157","v":2065274.2421894989},{"$f":"HLOOKUP(GW156,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW157","v":2106579.7270332887},{"$f":"HLOOKUP(GX156,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX157","v":2148711.3215739545},{"$f":"HLOOKUP(GY156,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY157","v":2191685.5480054338}]
[null,"Fuel Cost",9688904.3594130781,{"$f":"HLOOKUP(D156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D158","v":5688867.8045457527},{"$f":"HLOOKUP(E156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E158","v":6489881.2050936986},{"$f":"HLOOKUP(F156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F158","v":6920613.5570235625},{"$f":"HLOOKUP(G156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G158","v":7120470.374610411},{"$f":"HLOOKUP(H156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H158","v":7523691.3795945188},{"$f":"HLOOKUP(I156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I158","v":7936342.1757106846},{"$f":"HLOOKUP(J156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J158","v":8481909.0513008218},{"$f":"HLOOKUP(K156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K158","v":9198218.4576263018},{"$f":"HLOOKUP(L156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L158","v":9759480.4563024659},{"$f":"HLOOKUP(M156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M158","v":10568067.159136437},{"$f":"HLOOKUP(N156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N158","v":10953725.981010409},{"$f":"HLOOKUP(O156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O158","v":11539219.123778632},{"$f":"HLOOKUP(P156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P158","v":12045569.061304107},{"$f":"HLOOKUP(Q156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q158","v":12851846.865639452},{"$f":"HLOOKUP(R156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R158","v":13543720.341172604},{"$f":"HLOOKUP(S156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S158","v":14337143.145599997},{"$f":"HLOOKUP(T156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T158","v":15000333.889604384},{"$f":"HLOOKUP(U156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U158","v":15677121.319627395},{"$f":"HLOOKUP(V156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V158","v":16442392.715256985},{"$f":"HLOOKUP(W156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W158","v":17252567.38062904},null,"Fuel Cost",2035848.1084246002,{"$f":"HLOOKUP(AA156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA158","v":1195354.0183013696},{"$f":"HLOOKUP(AB156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB158","v":1363664.237479452},{"$f":"HLOOKUP(AC156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC158","v":1454170.4094246575},{"$f":"HLOOKUP(AD156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD158","v":1496164.6441643834},{"$f":"HLOOKUP(AE156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE158","v":1580890.0878082188},{"$f":"HLOOKUP(AF156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF158","v":1667596.9342739724},{"$f":"HLOOKUP(AG156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG158","v":1782232.3203287669},{"$f":"HLOOKUP(AH156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH158","v":1932744.4005205478},{"$f":"HLOOKUP(AI156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI158","v":2050677.6709863013},{"$f":"HLOOKUP(AJ156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ158","v":2220579.2045753421},{"$f":"HLOOKUP(AK156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK158","v":2301614.454164383},{"$f":"HLOOKUP(AL156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL158","v":2424639.2114520548},{"$f":"HLOOKUP(AM156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM158","v":2531034.2716438351},{"$f":"HLOOKUP(AN156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN158","v":2700450.6557808216},{"$f":"HLOOKUP(AO156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO158","v":2845828.2190410956},{"$f":"HLOOKUP(AP156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP158","v":3012543.4899999993},{"$f":"HLOOKUP(AQ156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ158","v":3151894.1917534242},{"$f":"HLOOKUP(AR156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR158","v":3294101.8509589033},{"$f":"HLOOKUP(AS156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS158","v":3454901.9027945199},{"$f":"HLOOKUP(AT156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT158","v":3625137.101616438},null,"Fuel Cost",2437296.6281289379,{"$f":"HLOOKUP(AX156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX158","v":1943406.0000000002},{"$f":"HLOOKUP(AY156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY158","v":1943406.0000000002},{"$f":"HLOOKUP(AZ156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ158","v":2057724.0000000005},{"$f":"HLOOKUP(BA156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA158","v":2172042.0000000005},{"$f":"HLOOKUP(BB156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB158","v":2172042.0000000005},{"$f":"HLOOKUP(BC156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC158","v":2286360.0000000005},{"$f":"HLOOKUP(BD156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD158","v":2286360.0000000005},{"$f":"HLOOKUP(BE156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE158","v":2400678.0000000005},{"$f":"HLOOKUP(BF156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF158","v":2400678.0000000005},{"$f":"HLOOKUP(BG156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG158","v":2514996.0000000009},{"$f":"HLOOKUP(BH156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH158","v":2629314.0000000005},{"$f":"HLOOKUP(BI156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI158","v":2629314.0000000005},{"$f":"HLOOKUP(BJ156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ158","v":2743632.0000000005},{"$f":"HLOOKUP(BK156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK158","v":2857950.0000000005},{"$f":"HLOOKUP(BL156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL158","v":2972268.0000000009},{"$f":"HLOOKUP(BM156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM158","v":2972268.0000000009},{"$f":"HLOOKUP(BN156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN158","v":3086586.0000000009},{"$f":"HLOOKUP(BO156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO158","v":3200904.0000000005},{"$f":"HLOOKUP(BP156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP158","v":3315222.0000000005},{"$f":"HLOOKUP(BQ156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ158","v":3429540.0000000009},null,"Fuel Cost",1757344.0871921156,{"$f":"HLOOKUP(BU156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU158","v":1031829.5885977424},{"$f":"HLOOKUP(BV156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV158","v":1177114.9697922631},{"$f":"HLOOKUP(BW156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW158","v":1255239.8974153646},{"$f":"HLOOKUP(BX156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX158","v":1291489.3208426959},{"$f":"HLOOKUP(BY156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY158","v":1364624.3237960546},{"$f":"HLOOKUP(BZ156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ158","v":1439469.673665293},{"$f":"HLOOKUP(CA156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA158","v":1538422.9389077916},{"$f":"HLOOKUP(CB156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB158","v":1668344.966529337},{"$f":"HLOOKUP(CC156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC158","v":1770144.9655953753},{"$f":"HLOOKUP(CD156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD158","v":1916803.9693894356},{"$f":"HLOOKUP(CE156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE158","v":1986753.5968346957},{"$f":"HLOOKUP(CF156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF158","v":2092948.5673254139},{"$f":"HLOOKUP(CG156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG158","v":2184788.7832829584},{"$f":"HLOOKUP(CH156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH158","v":2331029.0060700057},{"$f":"HLOOKUP(CI156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI158","v":2456518.9186762739},{"$f":"HLOOKUP(CJ156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ158","v":2600427.5405679997},{"$f":"HLOOKUP(CK156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK158","v":2720715.066321556},{"$f":"HLOOKUP(CL156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL158","v":2843468.7177477255},{"$f":"HLOOKUP(CM156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM158","v":2982271.3224922302},{"$f":"HLOOKUP(CN156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN158","v":3129218.3461153097},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",16807800.545351457,{"$f":"HLOOKUP(GF156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GF158","v":13665600},{"$f":"HLOOKUP(GG156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GG158","v":13665600},{"$f":"HLOOKUP(GH156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GH158","v":14191200.000000002},{"$f":"HLOOKUP(GI156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GI158","v":14716799.999999998},{"$f":"HLOOKUP(GJ156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GJ158","v":15242400},{"$f":"HLOOKUP(GK156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GK158","v":15242400},{"$f":"HLOOKUP(GL156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GL158","v":15768000},{"$f":"HLOOKUP(GM156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GM158","v":16293600},{"$f":"HLOOKUP(GN156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GN158","v":16819200},{"$f":"HLOOKUP(GO156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GO158","v":17344800},{"$f":"HLOOKUP(GP156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GP158","v":17870400},{"$f":"HLOOKUP(GQ156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GQ158","v":18396000},{"$f":"HLOOKUP(GR156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GR158","v":18921600},{"$f":"HLOOKUP(GS156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GS158","v":19447200},{"$f":"HLOOKUP(GT156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GT158","v":19972800},{"$f":"HLOOKUP(GU156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GU158","v":21024000},{"$f":"HLOOKUP(GV156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GV158","v":21549599.999999996},{"$f":"HLOOKUP(GW156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GW158","v":22075200},{"$f":"HLOOKUP(GX156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GX158","v":22600800},{"$f":"HLOOKUP(GY156,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GY158","v":23652000}]
[null,"Fuel Savings on remaining plant",-1600956.2997313456,{"$f":"HLOOKUP(D156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D159","v":-940006.05354082189},{"$f":"HLOOKUP(E156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E159","v":-1072362.3450476713},{"$f":"HLOOKUP(F156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F159","v":-1143534.8581347947},{"$f":"HLOOKUP(G156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G159","v":-1176558.4095386302},{"$f":"HLOOKUP(H156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H159","v":-1243185.0562849313},{"$f":"HLOOKUP(I156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I159","v":-1311369.8444843835},{"$f":"HLOOKUP(J156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J159","v":-1401517.1608372603},{"$f":"HLOOKUP(K156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K159","v":-1519877.2987923287},{"$f":"HLOOKUP(L156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L159","v":-1612618.0153117809},{"$f":"HLOOKUP(M156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M159","v":-1746225.6893852053},{"$f":"HLOOKUP(N156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N159","v":-1809950.43033863},{"$f":"HLOOKUP(O156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O159","v":-1906695.005431233},{"$f":"HLOOKUP(P156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P159","v":-1990362.2697863011},{"$f":"HLOOKUP(Q156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q159","v":-2123588.4305884931},{"$f":"HLOOKUP(R156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R159","v":-2237910.8718246575},{"$f":"HLOOKUP(S156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S159","v":-2369012.9231999996},{"$f":"HLOOKUP(T156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T159","v":-2478595.943132055},{"$f":"HLOOKUP(U156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U159","v":-2590425.6257753419},{"$f":"HLOOKUP(V156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V159","v":-2716876.0495167123},{"$f":"HLOOKUP(W156,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W159","v":-2850746.1122498633},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA181:AT181))","v":-525332.74652370589},{"$f":"HLOOKUP(AA156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AA159","v":-418880},{"$f":"HLOOKUP(AB156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AB159","v":-418880},{"$f":"HLOOKUP(AC156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AC159","v":-443520},{"$f":"HLOOKUP(AD156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AD159","v":-468160},{"$f":"HLOOKUP(AE156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AE159","v":-468160},{"$f":"HLOOKUP(AF156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AF159","v":-492800},{"$f":"HLOOKUP(AG156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AG159","v":-492800},{"$f":"HLOOKUP(AH156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AH159","v":-517440},{"$f":"HLOOKUP(AI156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AI159","v":-517440},{"$f":"HLOOKUP(AJ156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AJ159","v":-542080},{"$f":"HLOOKUP(AK156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AK159","v":-566720},{"$f":"HLOOKUP(AL156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AL159","v":-566720},{"$f":"HLOOKUP(AM156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AM159","v":-591360},{"$f":"HLOOKUP(AN156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AN159","v":-616000},{"$f":"HLOOKUP(AO156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AO159","v":-640640},{"$f":"HLOOKUP(AP156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AP159","v":-640640},{"$f":"HLOOKUP(AQ156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AQ159","v":-665280},{"$f":"HLOOKUP(AR156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AR159","v":-689920},{"$f":"HLOOKUP(AS156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AS159","v":-714560},{"$f":"HLOOKUP(AT156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AT159","v":-739200},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX181:BQ181))","v":-214780.92891557683},{"$f":"HLOOKUP(AX156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX159","v":-171258.00000000003},{"$f":"HLOOKUP(AY156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY159","v":-171258.00000000003},{"$f":"HLOOKUP(AZ156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ159","v":-181332.00000000003},{"$f":"HLOOKUP(BA156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA159","v":-191406.00000000003},{"$f":"HLOOKUP(BB156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB159","v":-191406.00000000003},{"$f":"HLOOKUP(BC156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC159","v":-201480.00000000003},{"$f":"HLOOKUP(BD156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD159","v":-201480.00000000003},{"$f":"HLOOKUP(BE156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE159","v":-211554.00000000003},{"$f":"HLOOKUP(BF156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF159","v":-211554.00000000003},{"$f":"HLOOKUP(BG156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG159","v":-221628.00000000006},{"$f":"HLOOKUP(BH156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH159","v":-231702.00000000003},{"$f":"HLOOKUP(BI156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI159","v":-231702.00000000003},{"$f":"HLOOKUP(BJ156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ159","v":-241776.00000000003},{"$f":"HLOOKUP(BK156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK159","v":-251850.00000000003},{"$f":"HLOOKUP(BL156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL159","v":-261924.00000000006},{"$f":"HLOOKUP(BM156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM159","v":-261924.00000000006},{"$f":"HLOOKUP(BN156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN159","v":-271998.00000000006},{"$f":"HLOOKUP(BO156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO159","v":-282072},{"$f":"HLOOKUP(BP156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP159","v":-292146.00000000006},{"$f":"HLOOKUP(BQ156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ159","v":-302220.00000000006},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU181:CN181))","v":0},{"$f":"HLOOKUP(BU156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU159","v":0},{"$f":"HLOOKUP(BV156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV159","v":0},{"$f":"HLOOKUP(BW156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW159","v":0},{"$f":"HLOOKUP(BX156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX159","v":0},{"$f":"HLOOKUP(BY156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY159","v":0},{"$f":"HLOOKUP(BZ156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ159","v":0},{"$f":"HLOOKUP(CA156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA159","v":0},{"$f":"HLOOKUP(CB156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB159","v":0},{"$f":"HLOOKUP(CC156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC159","v":0},{"$f":"HLOOKUP(CD156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD159","v":0},{"$f":"HLOOKUP(CE156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE159","v":0},{"$f":"HLOOKUP(CF156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF159","v":0},{"$f":"HLOOKUP(CG156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG159","v":0},{"$f":"HLOOKUP(CH156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH159","v":0},{"$f":"HLOOKUP(CI156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI159","v":0},{"$f":"HLOOKUP(CJ156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ159","v":0},{"$f":"HLOOKUP(CK156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK159","v":0},{"$f":"HLOOKUP(CL156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL159","v":0},{"$f":"HLOOKUP(CM156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM159","v":0},{"$f":"HLOOKUP(CN156,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN159","v":0},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR181:DK181))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO181:EH181))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL181:FE181))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI181:GB181))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF181:GY181))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Fuel Transport",404.39740298408663,{"$f":"HLOOKUP(D156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D180:D181)","v":237.44308755024653},{"$f":"HLOOKUP(E156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E180:E181)","v":270.87594300230137},{"$f":"HLOOKUP(F156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F180:F181)","v":288.85393494443838},{"$f":"HLOOKUP(G156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G180:G181)","v":297.19559825358903},{"$f":"HLOOKUP(H156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H180:H181)","v":314.02531616547935},{"$f":"HLOOKUP(I156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I180:I181)","v":331.24861656131509},{"$f":"HLOOKUP(J156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J180:J181)","v":354.01959452317811},{"$f":"HLOOKUP(K156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K180:K181)","v":383.91705794169866},{"$f":"HLOOKUP(L156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L180:L181)","v":407.34312204953426},{"$f":"HLOOKUP(M156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M180:M181)","v":441.09207348756161},{"$f":"HLOOKUP(N156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N180:N181)","v":457.18877753358896},{"$f":"HLOOKUP(O156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O180:O181)","v":481.62620591736999},{"$f":"HLOOKUP(P156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P180:P181)","v":502.76033957589027},{"$f":"HLOOKUP(Q156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q180:Q181)","v":536.41292175254796},{"$f":"HLOOKUP(R156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R180:R181)","v":565.29047346739731},{"$f":"HLOOKUP(S156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S180:S181)","v":598.40651111999989},{"$f":"HLOOKUP(T156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T180:T181)","v":626.08689732361643},{"$f":"HLOOKUP(U156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U180:U181)","v":654.33478469260263},{"$f":"HLOOKUP(V156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V180:V181)","v":686.27583328701371},{"$f":"HLOOKUP(W156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W180:W181)","v":720.09106341895892},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA182:AT182))","v":75.525768095044725},{"$f":"HLOOKUP(AA156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA180:AA181)","v":38.823700915068486},{"$f":"HLOOKUP(AB156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB180:AB181)","v":47.239211873972607},{"$f":"HLOOKUP(AC156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC180:AC181)","v":50.532520471232878},{"$f":"HLOOKUP(AD156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD180:AD181)","v":51.400232208219172},{"$f":"HLOOKUP(AE156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE180:AE181)","v":55.636504390410941},{"$f":"HLOOKUP(AF156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF180:AF181)","v":58.739846713698626},{"$f":"HLOOKUP(AG156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG180:AG181)","v":64.471616016438347},{"$f":"HLOOKUP(AH156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH180:AH181)","v":70.765220026027393},{"$f":"HLOOKUP(AI156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI180:AI181)","v":76.661883549315064},{"$f":"HLOOKUP(AJ156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ180:AJ181)","v":83.924960228767105},{"$f":"HLOOKUP(AK156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK180:AK181)","v":86.744722708219157},{"$f":"HLOOKUP(AL156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL180:AL181)","v":92.895960572602746},{"$f":"HLOOKUP(AM156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM180:AM181)","v":96.983713582191754},{"$f":"HLOOKUP(AN156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN180:AN181)","v":104.22253278904108},{"$f":"HLOOKUP(AO156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO180:AO181)","v":110.25941095205478},{"$f":"HLOOKUP(AP156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP180:AP181)","v":118.59517449999997},{"$f":"HLOOKUP(AQ156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ180:AQ181)","v":124.33070958767122},{"$f":"HLOOKUP(AR156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR180:AR181)","v":130.20909254794518},{"$f":"HLOOKUP(AS156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS180:AS181)","v":137.017095139726},{"$f":"HLOOKUP(AT156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT180:AT181)","v":144.2968550808219},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX182:BQ182))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU182:CN182))","v":87.867204359605751},{"$f":"HLOOKUP(BU156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BU180:BU181)","v":51.591479429887123},{"$f":"HLOOKUP(BV156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BV180:BV181)","v":58.855748489613156},{"$f":"HLOOKUP(BW156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BW180:BW181)","v":62.761994870768234},{"$f":"HLOOKUP(BX156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BX180:BX181)","v":64.574466042134802},{"$f":"HLOOKUP(BY156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BY180:BY181)","v":68.231216189802737},{"$f":"HLOOKUP(BZ156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BZ180:BZ181)","v":71.973483683264661},{"$f":"HLOOKUP(CA156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CA180:CA181)","v":76.92114694538958},{"$f":"HLOOKUP(CB156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CB180:CB181)","v":83.417248326466847},{"$f":"HLOOKUP(CC156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CC180:CC181)","v":88.507248279768774},{"$f":"HLOOKUP(CD156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CD180:CD181)","v":95.840198469471787},{"$f":"HLOOKUP(CE156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CE180:CE181)","v":99.337679841734783},{"$f":"HLOOKUP(CF156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CF180:CF181)","v":104.6474283662707},{"$f":"HLOOKUP(CG156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CG180:CG181)","v":109.23943916414792},{"$f":"HLOOKUP(CH156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CH180:CH181)","v":116.55145030350029},{"$f":"HLOOKUP(CI156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CI180:CI181)","v":122.8259459338137},{"$f":"HLOOKUP(CJ156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CJ180:CJ181)","v":130.0213770284},{"$f":"HLOOKUP(CK156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CK180:CK181)","v":136.0357533160778},{"$f":"HLOOKUP(CL156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CL180:CL181)","v":142.17343588738629},{"$f":"HLOOKUP(CM156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CM180:CM181)","v":149.11356612461151},{"$f":"HLOOKUP(CN156,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CN180:CN181)","v":156.46091730576549},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR182:DK182))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO182:EH182))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL182:FE182))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI182:GB182))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF182:GY182))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",282300.19665933878,{"$f":"(SUM(D179:D183))*Misc_Rev","v":171300.25731850468},{"$f":"(SUM(E179:E183))*Misc_Rev","v":193305.2404076228},205306.91917994423,211074.17077542556,222346.52551250934,233881.23925909642,249016.83184337552,268776.06827557937,284351.58481496031,306621.40661091026,317465.85332568071,333721.05872879585,347845.21483847441,370086.43140209565,389243.68204831093,411155.31058143702,429555.43957267783,448332.57009772805,469511.41936568101,491914.00395606708,null,"Misc Charges",53162.098366503262,{"$f":"(SUM(AA179:AA183))*Misc_Rev","v":28793.556253946528},{"$f":"(SUM(AB179:AB183))*Misc_Rev","v":34317.326207287333},36524.841043388784,37162.754715965719,39984.044425850567,42073.069511029542,45866.138337851218,50024.725079404321,53927.851381960041,58717.696093708801,60631.260372125005,64704.405898363286,67442.784981645615,72223.962480421993,76228.477973327434,81723.897094370011,85537.040877282809,89444.672329863635,93956.432530407314,98775.798460576261,null,"Misc Charges",71973.94840332547,{"$f":"(SUM(AX179:AX183))*Misc_Rev","v":57389.24083200001},{"$f":"(SUM(AY179:AY183))*Misc_Rev","v":57389.24083200001},60765.07852800002,64140.916224000022,64140.916224000022,67516.753920000017,67516.753920000017,70892.59161600002,70892.59161600002,74268.429312000037,77644.267008000024,77644.267008000024,81020.104704000027,84395.942400000029,87771.780096000031,87771.780096000031,91147.617792000034,94523.455488000021,97899.293184000024,101275.13088000004,null,"Misc Charges",58232.775698160345,{"$f":"(SUM(BU179:BU183))*Misc_Rev","v":34551.065506469044},{"$f":"(SUM(BV179:BV183))*Misc_Rev","v":39278.915044578629},41832.185558173303,43029.754866227056,45422.358692476388,47870.834792051501,51100.551920607242,55333.712681902383,58656.635244248391,63432.865782567773,65725.347427169298,69192.199342353953,72194.716884316091,76959.576637550228,81053.000338714352,85743.512448513939,89669.639579328548,93676.244539620733,98203.227829634983,102994.60866783185,null,"Misc Charges",0,{"$f":"(SUM(CR179:CR183))*Misc_Rev","v":0},{"$f":"(SUM(CS179:CS183))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO179:DO183))*Misc_Rev","v":0},{"$f":"(SUM(DP179:DP183))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(EL179:EL183))*Misc_Rev","v":0},{"$f":"(SUM(EM179:EM183))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(FI179:FI183))*Misc_Rev","v":0},{"$f":"(SUM(FJ179:FJ183))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",600987.69382228353,{"$f":"(SUM(GF179:GF183))*Misc_Rev","v":491266.58753297653},{"$f":"(SUM(GG179:GG183))*Misc_Rev","v":492240.98347563605},510255.89773714886,528290.68967589166,546345.75684540952,547400.47435031773,565497.31660532416,583615.67509743059,601755.98015137913,619918.67069840687,638104.19444837503,656313.00806534255,674545.57734664937,692802.37740558235,711083.89285769407,746411.64841084788,764744.08745906479,783102.754680246,801488.17463785096,836921.91278660798]
[null,"Total Variable Cost",8732302.3568185307,{"$f":"SUM(D179:D184)","v":5460957.4126577051},{"$f":"SUM(E179:E183)","v":5969158.856460684},6339764.0557047995,6517853.5936087435,6865937.670223237,7222123.2478722949,7689501.9714481067,8299656.2585097374,8780619.5903829131,9468299.3642203007,9803169.8778928071,10305121.625765681,10741267.750693996,11428064.210786056,12019629.509891024,12696248.47398212,13264434.275342075,13844261.675448617,14498252.82132167,15190032.236785667,null,"Total Variable Cost",1644142.2932743882,{"$f":"SUM(AA179:AA184)","v":917922.64018263121},{"$f":"SUM(AB179:AB183)","v":1059700.0434562541},1127866.8800453551,1147565.3012588227,1234685.166312085,1299193.1049601512,1416320.9714010379,1544735.8287859533,1665262.2091761376,1813169.9633679839,1872259.7693961523,1998036.2493318701,2082595.8801150448,2230235.9955663905,2353893.2180498834,2523588.7195642912,2641336.4895406002,2762001.9864705913,2901322.644837182,3050141.9979179921,null,"Total Variable Cost",2227550.5665121423,{"$f":"SUM(AX179:AX184)","v":1829537.2408320003},{"$f":"SUM(AY179:AY183)","v":1772148.0000000002},1876392.0000000005,1980636.0000000005,1980636.0000000005,2084880.0000000005,2084880.0000000005,2189124.0000000005,2189124.0000000005,2293368.0000000009,2397612.0000000005,2397612.0000000005,2501856.0000000005,2606100.0000000005,2710344.0000000009,2710344.0000000009,2814588.0000000009,2918832.0000000005,3023076.0000000005,3127320.0000000009,null,"Total Variable Cost",1801227.1206097014,{"$f":"SUM(BU179:BU184)","v":1101468.8491795496},{"$f":"SUM(BV179:BV183)","v":1212911.1612085791},1291754.7417914185,1328735.0193375449,1402617.3015216275,1478224.8885885468,1577956.7663230989,1708674.4281713925,1811284.438125259,1958771.794175141,2029562.358793518,2136616.8275183407,2229332.9077419741,2376469.1402405575,2502871.7989968611,2647712.2174071744,2768948.8506462616,2892670.5947264303,3032461.3336720285,3180416.5225985623,null,"Total Variable Cost",0,{"$f":"SUM(CR179:CR184)","v":0},{"$f":"SUM(CS179:CS183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO179:DO184)","v":0},{"$f":"SUM(DP179:DP183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(EL179:EL184)","v":0},{"$f":"SUM(EM179:EM183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(FI179:FI184)","v":0},{"$f":"SUM(FJ179:FJ183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",18601267.175381161,{"$f":"SUM(GF179:GF184)","v":15661306.963427754},{"$f":"SUM(GG179:GG183)","v":15200129.183412673},15756419.767080929,16313324.162422543,16870854.645670995,16903423.738584414,17462244.213356104,18021729.097623225,18581891.679575689,19142745.513167206,19704304.423430551,20266582.511899162,20829594.162137143,21393354.045379888,21957877.126287486,23048778.668813236,23614874.242189497,24181779.727033287,24749511.321573954,25843685.548005432]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D187:W187))","v":11154087.830667395},{"$f":"D185+D176","v":8651105.5519955233},{"$f":"E185+E176","v":9050839.776312368},9310984.0944524407,9380625.7985321824,9622128.4423159473,9873465.5992203094,10237603.108789619,10746007.058545381,11126080.160220884,11713036.644580483,11947234.536759704,12348565.344483484,12684143.24423378,13270425.248418318,13761530.936271671,14337746.230660178,14805585.422697548,15285124.415069111,15838886.518826542,16430497.445106665,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA187:AT187))","v":2123131.5861056531},{"$f":"AA185+AA176","v":1560249.3179192145},{"$f":"AB185+AB176","v":1679674.7268805658},1724334.0846470441,1720935.8396660564,1785339.0698033706,1827482.3858931509,1922571.2017433196,2029248.1132784323,2128205.845241949,2254569.4182337811,2292115.0430619358,2396347.3417976396,2459362.7913808003,2585458.725632132,2687571.766915611,2835723.0872300048,2931926.6760063004,3031047.991736277,3148824.4689028542,3276099.6407836503,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX187:BQ187))","v":4360082.6469398281},{"$f":"AX185+AX176","v":4689271.8254844723},{"$f":"AY185+AY176","v":4532368.1578252995},4531953.3408757579,4533367.5232832469,4432229.661868277,4436903.0121982377,4338781.8576958738,4346245.2666031308,4250218.4129975792,4258544.491150083,4266870.5693025868,4170952.6474550911,4179278.7256075949,4187604.8037600992,4195930.881912604,4100012.9600651069,4108339.0382176107,4116665.1163701145,4124991.1945226183,4133317.2726751226,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU187:CN187))","v":1950747.6064424331},{"$f":"BU185+BU176","v":1296808.3631688871},{"$f":"BV185+BV176","v":1401682.0030654543},1473942.2622355688,1504461.6991509255,1571996.8207533404,1641362.9250694609,1734951.452671564,1859616.9226781959,1956227.9600863655,2097727.8686619652,2162535.5417023329,2263611.765863345,2350354.3414776507,2491521.9041204778,2611960.8244696693,2750842.5345504871,2866125.590139247,2983898.9898618413,3117746.7224084721,3259764.3496538177,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR187:DK187))","v":1931558.7938656451},{"$f":"CR185+CR176","v":2428234.1784882653},{"$f":"CS185+CS176","v":2370666.907634771},2295532.9533393928,2222460.1096697925,2151280.5078028105,2081841.0334520568,2013996.9781026177,1947614.153733989,1881982.7935154762,1816323.2453783466,1750501.1374576068,1684513.2185575853,1618356.1724586966,1552026.6166169639,1485521.1008375287,1418836.1059216396,1351968.0422865651,1284913.2485579222,1217667.9901338399,1150228.4577204091,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO187:EH187))","v":18307961.50458955},{"$f":"DO185+DO176","v":22893894.877596807},{"$f":"DP185+DP176","v":22354531.262825921},21660839.36606865,20986448.652496714,20329798.734765947,19689466.620074578,19064107.610952642,18452474.991975397,17847964.081184432,17243319.690335669,16637293.541326214,16029857.998992864,15420984.875469144,14810645.419131247,14198810.303322885,13585449.614854656,12970532.842273358,12354028.863896731,11735905.935608864,11116131.678411536,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL187:FE187))","v":23530203.992880933},{"$f":"EL185+EL176","v":27781812.28618364},{"$f":"EM185+EM176","v":27173312.835460089},26530739.807996266,25909806.450012673,25308921.926491261,24726638.876739442,24161591.983196523,23612518.451986056,23072585.63076701,22534285.23520305,21996354.889920402,21458801.995924689,20921634.10224165,20384858.908877548,19848484.269838747,19312518.196211778,18776968.859304849,18241844.593852382,17707153.901283454,17172905.453055736,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI187:GB187))","v":34360191.504315324},{"$f":"FI185+FI176","v":40982221.326337352},{"$f":"FJ185+FJ176","v":40072322.631388731},39071301.487674601,38102677.362117879,37164022.812435865,36253128.243730247,35367908.545322269,34506434.211807765,33658310.810848027,32812116.915292498,31965923.019736964,31119729.124181431,30273535.22862589,29427341.333070353,28581147.437514808,27734953.541959278,26888759.646403737,26042565.750848204,25196371.855292659,24350177.959737122,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF187:GY187))","v":56239341.81840805},{"$f":"GF185+GF176","v":59543252.619691007},{"$f":"GG185+GG176","v":58137462.371223375},57750333.553234994,57397358.831117518,57076146.41861666,56258923.045418255,55994840.623701915,55756407.37837182,55533268.771627598,55314044.205774277,55096844.195355847,54881709.231481001,54668680.61508061,54457800.473104179,54249111.775040179,54568258.349766865,54364084.902740031,54162237.033524625,53962761.253676876,54291305.004984125]
[]
[null,"$/MWh",{"$f":"C187/AVERAGE(D157:W157)","v":58.094207451392684},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z187/AVERAGE(AA157:AT157)","v":53.078289652641338},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW187/AVERAGE(AX157:BQ157)","v":49.7726329559341},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT187/AVERAGE(BU157:CN157)","v":56.497555793629317},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ187/AVERAGE(CR157:DK157)","v":48.999462046312658},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN187/AVERAGE(DO157:EH157)","v":90.395758799580236},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK187/AVERAGE(EL157:FE157)","v":99.132578469858444},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"FH187/AVERAGE(FI157:GB157)","v":212.25088151769242},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"GE187/AVERAGE(GF157:GY157)","v":128.40032378631975}]
[null,"Fixed Cost $/kW-yr",{"$f":"C176/D165/1000","v":100.90772807703597},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z176/AA165/1000","v":95.797858566253026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW176/AX165/1000","v":177.71100670230715},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT176/BU165/1000","v":34.64330070267188},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ176/CR165/1000","v":241.44484923320564},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN176/DO165/1000","v":269.23472800866983},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK176/EL165/1000","v":294.12754991101167},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"FH176/FI165/1000","v":312.3653773119575},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"GE176/GF165/1000","v":376.3807464302688}]
[null,"Variable Cost $/MWh",{"$f":"C185/AVERAGE(D157:W157)","v":45.480741441763179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z185/AVERAGE(AA157:AT157)","v":41.103557331859712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW185/AVERAGE(AX157:BQ157)","v":25.428659435070113},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT185/AVERAGE(BU157:CN157)","v":52.167143205795334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ185/AVERAGE(CR157:DK157)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN185/AVERAGE(DO157:EH157)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK185/AVERAGE(EL157:FE157)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"FH185/AVERAGE(FI157:GB157)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"GE185/AVERAGE(GF157:GY157)","v":42.468646519135071}]
[]
[null,{"$f":"D194&\" \"&'Resource Options'!$B$45","v":"2025 Supplemental Compression- two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA194&\" \"&'Resource Options'!$B$46","v":"2025 Rathdrum CT 2055 Uprates two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX194&\" \"&'Resource Options'!$B$47","v":"2025 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU194&\" \"&'Resource Options'!$B$48","v":"2025 Rathdrum CT: Inlet Evaporation 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR194&\" \"&'Resource Options'!$B$49","v":"2025 Post Falls Redevelopment"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO194&\" \"&'Resource Options'!$B$50","v":"2025 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL194&\" \"&'Resource Options'!$B$51","v":"2025 Monroe St/Upper Falls 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI194&\" \"&'Resource Options'!$B$52","v":"2025 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF194&\" \"&'Resource Options'!$B$53","v":"2025 Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2025,{"$f":"D194+1","v":2026},{"$f":"E194+1","v":2027},{"$f":"F194+1","v":2028},{"$f":"G194+1","v":2029},{"$f":"H194+1","v":2030},{"$f":"I194+1","v":2031},{"$f":"J194+1","v":2032},{"$f":"K194+1","v":2033},{"$f":"L194+1","v":2034},{"$f":"M194+1","v":2035},{"$f":"N194+1","v":2036},{"$f":"O194+1","v":2037},{"$f":"P194+1","v":2038},{"$f":"Q194+1","v":2039},{"$f":"R194+1","v":2040},{"$f":"S194+1","v":2041},{"$f":"T194+1","v":2042},{"$f":"U194+1","v":2043},{"$f":"V194+1","v":2044},null,"Year",null,2025,{"$f":"AA194+1","v":2026},{"$f":"AB194+1","v":2027},{"$f":"AC194+1","v":2028},{"$f":"AD194+1","v":2029},{"$f":"AE194+1","v":2030},{"$f":"AF194+1","v":2031},{"$f":"AG194+1","v":2032},{"$f":"AH194+1","v":2033},{"$f":"AI194+1","v":2034},{"$f":"AJ194+1","v":2035},{"$f":"AK194+1","v":2036},{"$f":"AL194+1","v":2037},{"$f":"AM194+1","v":2038},{"$f":"AN194+1","v":2039},{"$f":"AO194+1","v":2040},{"$f":"AP194+1","v":2041},{"$f":"AQ194+1","v":2042},{"$f":"AR194+1","v":2043},{"$f":"AS194+1","v":2044},null,"Year",null,2025,{"$f":"AX194+1","v":2026},{"$f":"AY194+1","v":2027},{"$f":"AZ194+1","v":2028},{"$f":"BA194+1","v":2029},{"$f":"BB194+1","v":2030},{"$f":"BC194+1","v":2031},{"$f":"BD194+1","v":2032},{"$f":"BE194+1","v":2033},{"$f":"BF194+1","v":2034},{"$f":"BG194+1","v":2035},{"$f":"BH194+1","v":2036},{"$f":"BI194+1","v":2037},{"$f":"BJ194+1","v":2038},{"$f":"BK194+1","v":2039},{"$f":"BL194+1","v":2040},{"$f":"BM194+1","v":2041},{"$f":"BN194+1","v":2042},{"$f":"BO194+1","v":2043},{"$f":"BP194+1","v":2044},null,"Year",null,2025,{"$f":"BU194+1","v":2026},{"$f":"BV194+1","v":2027},{"$f":"BW194+1","v":2028},{"$f":"BX194+1","v":2029},{"$f":"BY194+1","v":2030},{"$f":"BZ194+1","v":2031},{"$f":"CA194+1","v":2032},{"$f":"CB194+1","v":2033},{"$f":"CC194+1","v":2034},{"$f":"CD194+1","v":2035},{"$f":"CE194+1","v":2036},{"$f":"CF194+1","v":2037},{"$f":"CG194+1","v":2038},{"$f":"CH194+1","v":2039},{"$f":"CI194+1","v":2040},{"$f":"CJ194+1","v":2041},{"$f":"CK194+1","v":2042},{"$f":"CL194+1","v":2043},{"$f":"CM194+1","v":2044},null,"Year",null,2025,{"$f":"CR194+1","v":2026},{"$f":"CS194+1","v":2027},{"$f":"CT194+1","v":2028},{"$f":"CU194+1","v":2029},{"$f":"CV194+1","v":2030},{"$f":"CW194+1","v":2031},{"$f":"CX194+1","v":2032},{"$f":"CY194+1","v":2033},{"$f":"CZ194+1","v":2034},{"$f":"DA194+1","v":2035},{"$f":"DB194+1","v":2036},{"$f":"DC194+1","v":2037},{"$f":"DD194+1","v":2038},{"$f":"DE194+1","v":2039},{"$f":"DF194+1","v":2040},{"$f":"DG194+1","v":2041},{"$f":"DH194+1","v":2042},{"$f":"DI194+1","v":2043},{"$f":"DJ194+1","v":2044},null,"Year",null,2025,{"$f":"DO194+1","v":2026},{"$f":"DP194+1","v":2027},{"$f":"DQ194+1","v":2028},{"$f":"DR194+1","v":2029},{"$f":"DS194+1","v":2030},{"$f":"DT194+1","v":2031},{"$f":"DU194+1","v":2032},{"$f":"DV194+1","v":2033},{"$f":"DW194+1","v":2034},{"$f":"DX194+1","v":2035},{"$f":"DY194+1","v":2036},{"$f":"DZ194+1","v":2037},{"$f":"EA194+1","v":2038},{"$f":"EB194+1","v":2039},{"$f":"EC194+1","v":2040},{"$f":"ED194+1","v":2041},{"$f":"EE194+1","v":2042},{"$f":"EF194+1","v":2043},{"$f":"EG194+1","v":2044},null,"Year",null,2025,{"$f":"EL194+1","v":2026},{"$f":"EM194+1","v":2027},{"$f":"EN194+1","v":2028},{"$f":"EO194+1","v":2029},{"$f":"EP194+1","v":2030},{"$f":"EQ194+1","v":2031},{"$f":"ER194+1","v":2032},{"$f":"ES194+1","v":2033},{"$f":"ET194+1","v":2034},{"$f":"EU194+1","v":2035},{"$f":"EV194+1","v":2036},{"$f":"EW194+1","v":2037},{"$f":"EX194+1","v":2038},{"$f":"EY194+1","v":2039},{"$f":"EZ194+1","v":2040},{"$f":"FA194+1","v":2041},{"$f":"FB194+1","v":2042},{"$f":"FC194+1","v":2043},{"$f":"FD194+1","v":2044},null,"Year",null,2025,{"$f":"FI194+1","v":2026},{"$f":"FJ194+1","v":2027},{"$f":"FK194+1","v":2028},{"$f":"FL194+1","v":2029},{"$f":"FM194+1","v":2030},{"$f":"FN194+1","v":2031},{"$f":"FO194+1","v":2032},{"$f":"FP194+1","v":2033},{"$f":"FQ194+1","v":2034},{"$f":"FR194+1","v":2035},{"$f":"FS194+1","v":2036},{"$f":"FT194+1","v":2037},{"$f":"FU194+1","v":2038},{"$f":"FV194+1","v":2039},{"$f":"FW194+1","v":2040},{"$f":"FX194+1","v":2041},{"$f":"FY194+1","v":2042},{"$f":"FZ194+1","v":2043},{"$f":"GA194+1","v":2044},null,"Year",null,2025,{"$f":"GF194+1","v":2026},{"$f":"GG194+1","v":2027},{"$f":"GH194+1","v":2028},{"$f":"GI194+1","v":2029},{"$f":"GJ194+1","v":2030},{"$f":"GK194+1","v":2031},{"$f":"GL194+1","v":2032},{"$f":"GM194+1","v":2033},{"$f":"GN194+1","v":2034},{"$f":"GO194+1","v":2035},{"$f":"GP194+1","v":2036},{"$f":"GQ194+1","v":2037},{"$f":"GR194+1","v":2038},{"$f":"GS194+1","v":2039},{"$f":"GT194+1","v":2040},{"$f":"GU194+1","v":2041},{"$f":"GV194+1","v":2042},{"$f":"GW194+1","v":2043},{"$f":"GX194+1","v":2044}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D194-$D$4)","v":192000},{"$f":"D195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U195*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V195*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA194--$AA$4)","v":39999.999999999993},{"$f":"AA195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS195*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX194-$AX$4)","v":87600.000000000015},{"$f":"AX195*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AY195*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AZ195*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BA195*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BB195*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BC195*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BD195*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BE195*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BF195*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BG195*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BH195*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BI195*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BJ195*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BK195*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BL195*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BM195*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BN195*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BO195*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BP195*(1-'Resource Options'!$AA$47)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU194-$BU$4)","v":34528},{"$f":"BU195*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BV195*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BW195*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BX195*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BY195*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BZ195*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CA195*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CB195*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CC195*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CD195*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CE195*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CF195*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CG195*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CH195*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CI195*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CJ195*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CK195*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CL195*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CM195*(1-'Resource Options'!$AA$48)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR194-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS194-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT194-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU194-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV194-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW194-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX194-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY194-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ194-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA194-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB194-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC194-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD194-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE194-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF194-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG194-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH194-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI194-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ194-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK194-$CR$4)","v":39420},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO194-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP194-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ194-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR194-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS194-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT194-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU194-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV194-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW194-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX194-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY194-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ194-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA194-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB194-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC194-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED194-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE194-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF194-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG194-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH194-$DO$4)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EL194-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EM194-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EN194-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EO194-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EP194-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EQ194-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ER194-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ES194-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ET194-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EU194-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EV194-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EW194-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EX194-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EY194-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EZ194-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FA194-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FB194-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FC194-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FD194-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FE194-$EL$4)","v":237360.96},null,"MWh",null,{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FI194-$FI194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FJ194-$FI194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FK194-$FI194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FL194-$FI194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FM194-$FI194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FN194-$FI194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FO194-$FI194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FP194-$FI194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FQ194-$FI194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FR194-$FI194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FS194-$FI194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FT194-$FI194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FU194-$FI194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FV194-$FI194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FW194-$FI194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FX194-$FI194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FY194-$FI194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FZ194-$FI194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GA194-$FI194)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GB194-$FI194)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GF194-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GG194-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GH194-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GI194-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GJ194-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GK194-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GL194-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GM194-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GN194-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GO194-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GP194-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GQ194-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GR194-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GS194-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GT194-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GU194-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GV194-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GW194-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GX194-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GY194-$GF$4)","v":438000}]
[null,"Fuel (Dth)",null,{"$f":"D195*$D202/1000","v":2236800},{"$f":"E195*$D202/1000","v":2236800},{"$f":"F195*$D202/1000","v":2236800},{"$f":"G195*$D202/1000","v":2236800},{"$f":"H195*$D202/1000","v":2236800},{"$f":"I195*$D202/1000","v":2236800},{"$f":"J195*$D202/1000","v":2236800},{"$f":"K195*$D202/1000","v":2236800},{"$f":"L195*$D202/1000","v":2236800},{"$f":"M195*$D202/1000","v":2236800},{"$f":"N195*$D202/1000","v":2236800},{"$f":"O195*$D202/1000","v":2236800},{"$f":"P195*$D202/1000","v":2236800},{"$f":"Q195*$D202/1000","v":2236800},{"$f":"R195*$D202/1000","v":2236800},{"$f":"S195*$D202/1000","v":2236800},{"$f":"T195*$D202/1000","v":2236800},{"$f":"U195*$D202/1000","v":2236800},{"$f":"V195*$D202/1000","v":2236800},{"$f":"W195*$D202/1000","v":2236800},null,"Fuel (Dth)",null,{"$f":"AA195*$AA202/1000","v":469999.99999999994},{"$f":"AB195*$AA202/1000","v":469999.99999999994},{"$f":"AC195*$AA202/1000","v":469999.99999999994},{"$f":"AD195*$AA202/1000","v":469999.99999999994},{"$f":"AE195*$AA202/1000","v":469999.99999999994},{"$f":"AF195*$AA202/1000","v":469999.99999999994},{"$f":"AG195*$AA202/1000","v":469999.99999999994},{"$f":"AH195*$AA202/1000","v":469999.99999999994},{"$f":"AI195*$AA202/1000","v":469999.99999999994},{"$f":"AJ195*$AA202/1000","v":469999.99999999994},{"$f":"AK195*$AA202/1000","v":469999.99999999994},{"$f":"AL195*$AA202/1000","v":469999.99999999994},{"$f":"AM195*$AA202/1000","v":469999.99999999994},{"$f":"AN195*$AA202/1000","v":469999.99999999994},{"$f":"AO195*$AA202/1000","v":469999.99999999994},{"$f":"AP195*$AA202/1000","v":469999.99999999994},{"$f":"AQ195*$AA202/1000","v":469999.99999999994},{"$f":"AR195*$AA202/1000","v":469999.99999999994},{"$f":"AS195*$AA202/1000","v":469999.99999999994},{"$f":"AT195*$AA202/1000","v":469999.99999999994},null,"Fuel (mmbtu)",null,{"$f":"AX195*$AX202/1000","v":1143180.0000000002},1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,null,"Fuel (Dth)",null,{"$f":"BU195*$AA202/1000","v":405704},405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"GF195*$GF202/1000","v":5256000},{"$f":"GG195*$GF202/1000","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D202)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA202)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA202)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX202)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX202)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU202)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU202)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU202)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU202)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU202)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU202)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU202)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU202)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU202)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU202)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU202)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU202)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU202)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU202)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU202)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU202)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU202)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU202)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU202)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU202)/1000)","v":0},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V196/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W196/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS196/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT196/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU196/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BV196/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BW196/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BX196/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BY196/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BZ196/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CA196/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CB196/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CC196/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CD196/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CE196/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CF196/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CG196/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CH196/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CI196/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CJ196/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CK196/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CL196/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CM196/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CN196/2204.62","v":21530.861554372183},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$44*D197/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*E197/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*F197/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*G197/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*H197/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*I197/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*J197/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*K197/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*L197/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*M197/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*N197/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*O197/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*P197/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*Q197/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*R197/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*S197/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*T197/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*U197/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*V197/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*W197/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*AA197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AB197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AC197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AD197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AE197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AF197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AG197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AH197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AI197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AJ197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AK197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AL197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AM197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AN197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AO197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AP197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AQ197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AR197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AS197/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AT197/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM197/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN197/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D194,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA194,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$25)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX194,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$26)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU194,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$27)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$53","v":12000}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$51","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$52","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$53","v":100}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D194,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$212)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":19.162679554370836},{"$f":"'Resource Options'!$N$45*(1.02^(D194-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA194,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$213)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":3.9982324223583099},{"$f":"'Resource Options'!$N$46*(1.02^(AA194-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX194,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$214)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":17.80072964739275},{"$f":"'Resource Options'!$N$47*(1.02^(AX194-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU194,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$215)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":1.1534429179618979},{"$f":"'Resource Options'!$N$48*(1.02^(BU194-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR194,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$216)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":19.527656350037759},{"$f":"'Resource Options'!$N$49*(1.02^(CR194-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO194,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$217)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":181.78132388729819},{"$f":"'Resource Options'!$N$50*(1.02^(DO194-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL194,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$218)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":188.9928948759871},{"$f":"'Resource Options'!$N$51*(1.02^(EL194-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI194,'Capital Costs'!$A$174:$AH$219,ROW('Capital Costs'!$A$219)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":287.21946523916472},{"$f":"'Resource Options'!$N$52*(1.02^(FI194-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF194,'Capital Costs'!$A$174:$AH$220,ROW('Capital Costs'!$A$220)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":287.17141691232001},{"$f":"'Resource Options'!$N$53*(1.02^(GF194-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D204*AFUDC!$Y$44","v":0.8618625919053382},{"$f":"E204*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA204*AFUDC!$Y$45","v":0.1798249012512296},{"$f":"AB204*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX204*AFUDC!$Y$46","v":0.80060739669410108},{"$f":"AY204*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU204*AFUDC!$Y$47","v":5.187736402254612E-2},{"$f":"BV204*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR204*AFUDC!$Y$48","v":2.9861446042007729},{"$f":"CS204*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO204*AFUDC!$Y$49","v":27.797771004377545},{"$f":"DP204*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL204*AFUDC!$Y$50","v":28.900555353388409},{"$f":"EM204*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI204*AFUDC!$Y$51","v":43.92123872784687},{"$f":"FJ204*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF204*AFUDC!$Y$51","v":43.913891238246663},{"$f":"GG204*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D204:D205)","v":20.024542146276175},{"$f":"SUM(E204:E205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA204:AA205)","v":4.1780573236095391},{"$f":"SUM(AB204:AB205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX204:AX205)","v":18.601337044086851},{"$f":"SUM(AY204:AY205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU204:BU205)","v":1.205320281984444},{"$f":"SUM(BV204:BV205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR204:CR205)","v":22.513800954238533},{"$f":"SUM(CS204:CS205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO204:DO205)","v":209.57909489167574},{"$f":"SUM(DP204:DP205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL204:EL205)","v":217.8934502293755},{"$f":"SUM(EM204:EM205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(FI204:FI205)","v":331.14070396701158},{"$f":"SUM(FJ204:FJ205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(GF204:GF205)","v":331.08530815056668},{"$f":"SUM(GG204:GG205)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D209:W209))","v":128299.96605045388},{"$f":"HLOOKUP(D194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":110273.82409433088},{"$f":"HLOOKUP(E194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":112479.30057621752},{"$f":"HLOOKUP(F194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":114728.88658774187},{"$f":"HLOOKUP(G194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":117023.46431949669},{"$f":"HLOOKUP(H194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":119363.93360588665},{"$f":"HLOOKUP(I194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":121751.21227800437},{"$f":"HLOOKUP(J194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":124186.23652356447},{"$f":"HLOOKUP(K194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":126669.96125403573},{"$f":"HLOOKUP(L194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":129203.36047911647},{"$f":"HLOOKUP(M194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":131787.42768869881},{"$f":"HLOOKUP(N194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":134423.17624247281},{"$f":"HLOOKUP(O194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":137111.63976732225},{"$f":"HLOOKUP(P194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":139853.87256266869},{"$f":"HLOOKUP(Q194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":142650.95001392209},{"$f":"HLOOKUP(R194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":145503.96901420056},{"$f":"HLOOKUP(S194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":148414.04839448456},{"$f":"HLOOKUP(T194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":151382.32936237421},{"$f":"HLOOKUP(U194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":154409.9759496217},{"$f":"HLOOKUP(V194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":157498.17546861415},{"$f":"HLOOKUP(W194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D203*1000","v":160648.13897798644},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA209:AT209))","v":0},{"$f":"HLOOKUP(AA194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AB194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AC194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AD194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AE194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AF194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AG194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AH194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AI194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AJ194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AK194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AL194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AM194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AN194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AO194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AP194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AQ194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AR194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AS194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},{"$f":"HLOOKUP(AT194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA203*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX209:BQ209))","v":0},{"$f":"HLOOKUP(AX194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":0},{"$f":"HLOOKUP(AY194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":0},{"$f":"HLOOKUP(AZ194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":0},{"$f":"HLOOKUP(BA194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":0},{"$f":"HLOOKUP(BB194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":0},{"$f":"HLOOKUP(BC194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":0},{"$f":"HLOOKUP(BD194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":0},{"$f":"HLOOKUP(BE194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":0},{"$f":"HLOOKUP(BF194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":0},{"$f":"HLOOKUP(BG194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":0},{"$f":"HLOOKUP(BH194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":0},{"$f":"HLOOKUP(BI194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":0},{"$f":"HLOOKUP(BJ194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":0},{"$f":"HLOOKUP(BK194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":0},{"$f":"HLOOKUP(BL194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":0},{"$f":"HLOOKUP(BM194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":0},{"$f":"HLOOKUP(BN194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":0},{"$f":"HLOOKUP(BO194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":0},{"$f":"HLOOKUP(BP194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":0},{"$f":"HLOOKUP(BQ194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX203*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU209:CN209))","v":11536.305280703316},{"$f":"HLOOKUP(BU194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":9915.4546831485859},{"$f":"HLOOKUP(BV194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":10113.763776811558},{"$f":"HLOOKUP(BW194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":10316.039052347789},{"$f":"HLOOKUP(BX194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":10522.359833394745},{"$f":"HLOOKUP(BY194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":10732.80703006264},{"$f":"HLOOKUP(BZ194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":10947.463170663892},{"$f":"HLOOKUP(CA194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":11166.412434077172},{"$f":"HLOOKUP(CB194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":11389.740682758713},{"$f":"HLOOKUP(CC194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":11617.535496413888},{"$f":"HLOOKUP(CD194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":11849.886206342167},{"$f":"HLOOKUP(CE194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":12086.883930469012},{"$f":"HLOOKUP(CF194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":12328.621609078393},{"$f":"HLOOKUP(CG194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":12575.19404125996},{"$f":"HLOOKUP(CH194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":12826.697922085161},{"$f":"HLOOKUP(CI194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":13083.231880526866},{"$f":"HLOOKUP(CJ194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":13344.896518137402},{"$f":"HLOOKUP(CK194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":13611.794448500148},{"$f":"HLOOKUP(CL194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":13884.030337470153},{"$f":"HLOOKUP(CM194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":14161.710944219558},{"$f":"HLOOKUP(CN194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU203*1000","v":14444.945163103946},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR209:DK209))","v":-411629.05774520623},{"$f":"HLOOKUP(CR194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":-353795.1856359783},{"$f":"HLOOKUP(CS194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":-360871.08934869786},{"$f":"HLOOKUP(CT194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":-368088.51113567181},{"$f":"HLOOKUP(CU194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":-375450.28135838528},{"$f":"HLOOKUP(CV194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":-382959.28698555299},{"$f":"HLOOKUP(CW194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":-390618.47272526397},{"$f":"HLOOKUP(CX194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":-398430.84217976936},{"$f":"HLOOKUP(CY194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":-406399.45902336464},{"$f":"HLOOKUP(CZ194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":-414527.44820383203},{"$f":"HLOOKUP(DA194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":-422817.9971679087},{"$f":"HLOOKUP(DB194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":-431274.35711126699},{"$f":"HLOOKUP(DC194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":-439899.84425349231},{"$f":"HLOOKUP(DD194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":-448697.84113856207},{"$f":"HLOOKUP(DE194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":-457671.79796133336},{"$f":"HLOOKUP(DF194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":-466825.23392056004},{"$f":"HLOOKUP(DG194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":-476161.73859897128},{"$f":"HLOOKUP(DH194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":-485684.97337095067},{"$f":"HLOOKUP(DI194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":-495398.67283836968},{"$f":"HLOOKUP(DJ194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":-505306.64629513712},{"$f":"HLOOKUP(DK194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR203*1000","v":-515412.77922103985},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO209:EH209))","v":-3498846.9908342543},{"$f":"HLOOKUP(DO194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":-3007259.0779058156},{"$f":"HLOOKUP(DP194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":-3067404.2594639319},{"$f":"HLOOKUP(DQ194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":-3128752.3446532106},{"$f":"HLOOKUP(DR194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":-3191327.3915462745},{"$f":"HLOOKUP(DS194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":-3255153.9393772003},{"$f":"HLOOKUP(DT194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":-3320257.0181647437},{"$f":"HLOOKUP(DU194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":-3386662.1585280397},{"$f":"HLOOKUP(DV194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":-3454395.4016986},{"$f":"HLOOKUP(DW194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":-3523483.3097325722},{"$f":"HLOOKUP(DX194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":-3593952.9759272235},{"$f":"HLOOKUP(DY194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":-3665832.0354457693},{"$f":"HLOOKUP(DZ194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":-3739148.6761546843},{"$f":"HLOOKUP(EA194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":-3813931.6496777772},{"$f":"HLOOKUP(EB194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":-3890210.2826713333},{"$f":"HLOOKUP(EC194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":-3968014.4883247605},{"$f":"HLOOKUP(ED194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":-4047374.778091256},{"$f":"HLOOKUP(EE194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":-4128322.2736530807},{"$f":"HLOOKUP(EF194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":-4210888.7191261416},{"$f":"HLOOKUP(EG194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":-4295106.4935086649},{"$f":"HLOOKUP(EH194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO203*1000","v":-4381008.6233788384},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL209:FE209))","v":937030.3357519795},{"$f":"HLOOKUP(EL194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":805377.59749001893},{"$f":"HLOOKUP(EM194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":821485.14943981939},{"$f":"HLOOKUP(EN194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":837914.85242861591},{"$f":"HLOOKUP(EO194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":854673.14947718824},{"$f":"HLOOKUP(EP194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":871766.61246673192},{"$f":"HLOOKUP(EQ194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":889201.9447160667},{"$f":"HLOOKUP(ER194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":906985.98361038812},{"$f":"HLOOKUP(ES194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":925125.70328259573},{"$f":"HLOOKUP(ET194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":943628.21734824777},{"$f":"HLOOKUP(EU194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":962500.7816952127},{"$f":"HLOOKUP(EV194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":981750.79732911719},{"$f":"HLOOKUP(EW194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1001385.8132756995},{"$f":"HLOOKUP(EX194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1021413.5295412134},{"$f":"HLOOKUP(EY194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1041841.8001320378},{"$f":"HLOOKUP(EZ194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1062678.6361346785},{"$f":"HLOOKUP(FA194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1083932.2088573722},{"$f":"HLOOKUP(FB194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1105610.8530345196},{"$f":"HLOOKUP(FC194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1127723.0700952099},{"$f":"HLOOKUP(FD194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1150277.5314971141},{"$f":"HLOOKUP(FE194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL203*1000","v":1173283.0821270566},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI209:GB209))","v":0},{"$f":"HLOOKUP(FI194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI203*1000","v":0},{"$f":"HLOOKUP(FJ194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI203*1000","v":0},{"$f":"HLOOKUP(FK194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI203*1000","v":0},{"$f":"HLOOKUP(FL194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI203*1000","v":0},{"$f":"HLOOKUP(FM194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI203*1000","v":0},{"$f":"HLOOKUP(FN194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI203*1000","v":0},{"$f":"HLOOKUP(FO194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI203*1000","v":0},{"$f":"HLOOKUP(FP194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI203*1000","v":0},{"$f":"HLOOKUP(FQ194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI203*1000","v":0},{"$f":"HLOOKUP(FR194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI203*1000","v":0},{"$f":"HLOOKUP(FS194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI203*1000","v":0},{"$f":"HLOOKUP(FT194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI203*1000","v":0},{"$f":"HLOOKUP(FU194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI203*1000","v":0},{"$f":"HLOOKUP(FV194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI203*1000","v":0},{"$f":"HLOOKUP(FW194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI203*1000","v":0},{"$f":"HLOOKUP(FX194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI203*1000","v":0},{"$f":"HLOOKUP(FY194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI203*1000","v":0},{"$f":"HLOOKUP(FZ194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI203*1000","v":0},{"$f":"HLOOKUP(GA194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI203*1000","v":0},{"$f":"HLOOKUP(GB194,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI203*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF209:GY209))","v":3341144.9492305703},{"$f":"HLOOKUP(GF194,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF203*1000","v":2871714.1691232002},{"$f":"HLOOKUP(GG194,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF203*1000","v":2929148.4525056644},{"$f":"HLOOKUP(GH194,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF203*1000","v":2987731.4215557775},{"$f":"HLOOKUP(GI194,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF203*1000","v":3047486.0499868933},{"$f":"HLOOKUP(GJ194,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF203*1000","v":3108435.7709866306},{"$f":"HLOOKUP(GK194,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF203*1000","v":3170604.4864063635},{"$f":"HLOOKUP(GL194,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF203*1000","v":3234016.5761344917},{"$f":"HLOOKUP(GM194,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF203*1000","v":3298696.9076571809},{"$f":"HLOOKUP(GN194,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF203*1000","v":3364670.8458103249},{"$f":"HLOOKUP(GO194,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF203*1000","v":3431964.2627265318},{"$f":"HLOOKUP(GP194,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF203*1000","v":3500603.5479810624},{"$f":"HLOOKUP(GQ194,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF203*1000","v":3570615.618940684},{"$f":"HLOOKUP(GR194,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF203*1000","v":3642027.9313194975},{"$f":"HLOOKUP(GS194,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF203*1000","v":3714868.4899458876},{"$f":"HLOOKUP(GT194,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF203*1000","v":3789165.8597448058},{"$f":"HLOOKUP(GU194,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF203*1000","v":3864949.1769397017},{"$f":"HLOOKUP(GV194,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF203*1000","v":3942248.1604784955},{"$f":"HLOOKUP(GW194,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF203*1000","v":4021093.1236880654},{"$f":"HLOOKUP(GX194,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF203*1000","v":4101514.9861618266},{"$f":"HLOOKUP(GY194,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF203*1000","v":4183545.2858850639}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Recovery & Taxes",2329899.8776314906,{"$f":"VLOOKUP(D193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":3124405.6396582196},{"$f":"VLOOKUP(E193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":3015681.0614841371},{"$f":"VLOOKUP(F193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":2901335.9751701769},{"$f":"VLOOKUP(G193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":2788989.1637788978},{"$f":"VLOOKUP(H193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":2678490.900659034},{"$f":"VLOOKUP(I193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":2569704.8961664848},{"$f":"VLOOKUP(J193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":2462502.5389469545},{"$f":"VLOOKUP(K193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":2356764.8155084099},{"$f":"VLOOKUP(L193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":2251850.5886518359},{"$f":"VLOOKUP(M193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":2147055.3752872944},{"$f":"VLOOKUP(N193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":2042260.1619227531},{"$f":"VLOOKUP(O193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":1937464.9485582125},{"$f":"VLOOKUP(P193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":1832669.7351936714},{"$f":"VLOOKUP(Q193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":1727874.5218291306},{"$f":"VLOOKUP(R193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":1623079.3084645895},{"$f":"VLOOKUP(S193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":1518284.0951000482},{"$f":"VLOOKUP(T193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":1413488.8817355069},{"$f":"VLOOKUP(U193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":1308693.6683709656},{"$f":"VLOOKUP(V193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":1203898.4550064243},{"$f":"VLOOKUP(W193,Assumptions!$A$4:$E$53,3,FALSE)*$D206*1000000","v":1099103.2416418837},null,"Capital Recovery & Taxes",486126.23329445091,{"$f":"VLOOKUP(AA193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":651897.34523485834},{"$f":"VLOOKUP(AB193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":629212.30620733392},{"$f":"VLOOKUP(AC193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":605354.56595025409},{"$f":"VLOOKUP(AD193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":581913.75942950149},{"$f":"VLOOKUP(AE193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":558858.64665330586},{"$f":"VLOOKUP(AF193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":536160.7912189014},{"$f":"VLOOKUP(AG193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":513793.35877438192},{"$f":"VLOOKUP(AH193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":491731.51753141667},{"$f":"VLOOKUP(AI193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":469841.49624319182},{"$f":"VLOOKUP(AJ193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":447976.30674329761},{"$f":"VLOOKUP(AK193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":426111.11724340357},{"$f":"VLOOKUP(AL193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":404245.92774350947},{"$f":"VLOOKUP(AM193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":382380.73824361537},{"$f":"VLOOKUP(AN193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":360515.54874372121},{"$f":"VLOOKUP(AO193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":338650.35924382717},{"$f":"VLOOKUP(AP193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":316785.16974393302},{"$f":"VLOOKUP(AQ193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":294919.9802440388},{"$f":"VLOOKUP(AR193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":273054.79074414464},{"$f":"VLOOKUP(AS193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":251189.60124425049},{"$f":"VLOOKUP(AT193,Assumptions!$A$4:$E$53,3,FALSE)*$AA206*1000000","v":229324.41174435645},null,"Capital Recovery & Taxes",2164306.8084260575,{"$f":"VLOOKUP(AX193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":2902344.6299637933},{"$f":"VLOOKUP(AY193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":2801347.4381768955},{"$f":"VLOOKUP(AZ193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":2695129.204854806},{"$f":"VLOOKUP(BA193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":2590767.2229801663},{"$f":"VLOOKUP(BB193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":2488122.4074301128},{"$f":"VLOOKUP(BC193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":2387068.1550799906},{"$f":"VLOOKUP(BD193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":2287484.995375542},{"$f":"VLOOKUP(BE193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":2189262.3734755167},{"$f":"VLOOKUP(BF193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":2091804.7197512423},{"$f":"VLOOKUP(BG193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":1994457.6208682184},{"$f":"VLOOKUP(BH193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":1897110.5219851944},{"$f":"VLOOKUP(BI193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":1799763.4231021712},{"$f":"VLOOKUP(BJ193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":1702416.3242191472},{"$f":"VLOOKUP(BK193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":1605069.2253361237},{"$f":"VLOOKUP(BL193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":1507722.1264531},{"$f":"VLOOKUP(BM193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":1410375.0275700758},{"$f":"VLOOKUP(BN193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":1313027.9286870521},{"$f":"VLOOKUP(BO193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":1215680.8298040279},{"$f":"VLOOKUP(BP193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":1118333.7309210042},{"$f":"VLOOKUP(BQ193,Assumptions!$A$4:$E$53,3,FALSE)*$AX206*1000000","v":1020986.6320379808},null,"Capital Recovery & Taxes",140241.68727495949,{"$f":"VLOOKUP(BU193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":188064.69876400905},{"$f":"VLOOKUP(BV193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":181520.33244261504},{"$f":"VLOOKUP(BW193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":174637.65564168215},{"$f":"VLOOKUP(BX193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":167875.25930837216},{"$f":"VLOOKUP(BY193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":161224.13107335311},{"$f":"VLOOKUP(BZ193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":154676.06736966918},{"$f":"VLOOKUP(CA193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":148223.32680315038},{"$f":"VLOOKUP(CB193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":141858.7456956098},{"$f":"VLOOKUP(CC193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":135543.73261939516},{"$f":"VLOOKUP(CD193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":129235.88322136742},{"$f":"VLOOKUP(CE193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":122928.03382333971},{"$f":"VLOOKUP(CF193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":116620.18442531202},{"$f":"VLOOKUP(CG193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":110312.33502728431},{"$f":"VLOOKUP(CH193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":104004.48562925661},{"$f":"VLOOKUP(CI193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":97696.636231228913},{"$f":"VLOOKUP(CJ193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":91388.786833201186},{"$f":"VLOOKUP(CK193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":85080.937435173473},{"$f":"VLOOKUP(CL193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":78773.088037145746},{"$f":"VLOOKUP(CM193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":72465.238639118033},{"$f":"VLOOKUP(CN193,Assumptions!$A$4:$E$53,3,FALSE)*$BU206*1000000","v":66157.38924109035},null,"Capital Recovery & Taxes",2382824.1985069648,{"$f":"VLOOKUP(CR193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":2842051.3509856453},{"$f":"VLOOKUP(CS193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":2778951.3351361644},{"$f":"VLOOKUP(CT193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":2709532.1235418525},{"$f":"VLOOKUP(CU193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":2642359.5932215741},{"$f":"VLOOKUP(CV193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":2577265.4049444203},{"$f":"VLOOKUP(CW193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":2514096.3268463621},{"$f":"VLOOKUP(CX193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":2452707.75984444},{"$f":"VLOOKUP(CY193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":2392965.8958320338},{"$f":"VLOOKUP(CZ193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":2334149.8975896179},{"$f":"VLOOKUP(DA193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":2275467.7074538223},{"$f":"VLOOKUP(DB193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":2216785.5173180262},{"$f":"VLOOKUP(DC193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":2158103.3271822296},{"$f":"VLOOKUP(DD193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":2099421.1370464331},{"$f":"VLOOKUP(DE193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":2040738.9469106363},{"$f":"VLOOKUP(DF193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":1982056.7567748392},{"$f":"VLOOKUP(DG193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":1923374.5666390436},{"$f":"VLOOKUP(DH193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":1864692.3765032468},{"$f":"VLOOKUP(DI193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":1806010.1863674505},{"$f":"VLOOKUP(DJ193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":1747327.996231654},{"$f":"VLOOKUP(DK193,Assumptions!$A$4:$E$53,5,FALSE)*$CR206*1000000","v":1688645.8060958572},null,"Capital Recovery & Taxes",22181511.679175407,{"$f":"VLOOKUP(DO193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":26456418.93103347},{"$f":"VLOOKUP(DP193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":25869026.147546373},{"$f":"VLOOKUP(DQ193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":25222808.498043235},{"$f":"VLOOKUP(DR193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":24597505.017092932},{"$f":"VLOOKUP(DS193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":23991548.648838472},{"$f":"VLOOKUP(DT193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":23403512.97064082},{"$f":"VLOOKUP(DU193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":22832051.921699736},{"$f":"VLOOKUP(DV193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":22275919.893513512},{"$f":"VLOOKUP(DW193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":21728406.672540702},{"$f":"VLOOKUP(DX193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":21182139.060069609},{"$f":"VLOOKUP(DY193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":20635871.447598506},{"$f":"VLOOKUP(DZ193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":20089603.83512741},{"$f":"VLOOKUP(EA193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":19543336.222656306},{"$f":"VLOOKUP(EB193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":18997068.61018521},{"$f":"VLOOKUP(EC193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":18450800.997714106},{"$f":"VLOOKUP(ED193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":17904533.385243014},{"$f":"VLOOKUP(EE193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":17358265.77277191},{"$f":"VLOOKUP(EF193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":16811998.160300814},{"$f":"VLOOKUP(EG193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":16265730.547829712},{"$f":"VLOOKUP(EH193,Assumptions!$A$4:$E$53,5,FALSE)*$DO206*1000000","v":15719462.935358608},null,"Capital Recovery & Taxes",23061489.570688512,{"$f":"VLOOKUP(EL193,Assumptions!$A$4:$E$53,5,FALSE)*$EL206*1000000","v":27505989.586300176},{"$f":"VLOOKUP(EM193,Assumptions!$A$4:$E$53,5,FALSE)*$EL206*1000000","v":26895293.942729462},{"$f":"VLOOKUP(EN193,Assumptions!$A$4:$E$53,5,FALSE)*$EL206*1000000","v":26223439.75172757},{"$f":"VLOOKUP(EO193,Assumptions!$A$4:$E$53,5,FALSE)*$EL206*1000000","v":25573329.429535728},{"$f":"VLOOKUP(EP193,Assumptions!$A$4:$E$53,5,FALSE)*$EL206*1000000","v":24943333.75255435},{"$f":"VLOOKUP(EQ193,Assumptions!$A$4:$E$53,5,FALSE)*$EL206*1000000","v":24331969.709558159},{"$f":"VLOOKUP(ER193,Assumptions!$A$4:$E$53,5,FALSE)*$EL206*1000000","v":23737837.839250058},{"$f":"VLOOKUP(ES193,Assumptions!$A$4:$E$53,5,FALSE)*$EL206*1000000","v":23159643.117743175},{"$f":"VLOOKUP(ET193,Assumptions!$A$4:$E$53,5,FALSE)*$EL206*1000000","v":22590409.126034096},{"$f":"VLOOKUP(EU193,Assumptions!$A$4:$E$53,5,FALSE)*$EL206*1000000","v":22022470.158211894},{"$f":"VLOOKUP(EV193,Assumptions!$A$4:$E$53,5,FALSE)*$EL206*1000000","v":21454531.190389685},{"$f":"VLOOKUP(EW193,Assumptions!$A$4:$E$53,5,FALSE)*$EL206*1000000","v":20886592.222567476},{"$f":"VLOOKUP(EX193,Assumptions!$A$4:$E$53,5,FALSE)*$EL206*1000000","v":20318653.254745264},{"$f":"VLOOKUP(EY193,Assumptions!$A$4:$E$53,5,FALSE)*$EL206*1000000","v":19750714.286923055},{"$f":"VLOOKUP(EZ193,Assumptions!$A$4:$E$53,5,FALSE)*$EL206*1000000","v":19182775.319100842},{"$f":"VLOOKUP(FA193,Assumptions!$A$4:$E$53,5,FALSE)*$EL206*1000000","v":18614836.351278637},{"$f":"VLOOKUP(FB193,Assumptions!$A$4:$E$53,5,FALSE)*$EL206*1000000","v":18046897.383456424},{"$f":"VLOOKUP(FC193,Assumptions!$A$4:$E$53,5,FALSE)*$EL206*1000000","v":17478958.415634219},{"$f":"VLOOKUP(FD193,Assumptions!$A$4:$E$53,5,FALSE)*$EL206*1000000","v":16911019.447812002},{"$f":"VLOOKUP(FE193,Assumptions!$A$4:$E$53,5,FALSE)*$EL206*1000000","v":16343080.479989791},null,"Capital Recovery & Taxes",35047395.334401637,{"$f":"VLOOKUP(FI193,Assumptions!$A$4:$E$53,5,FALSE)*$FI206*1000000","v":41801865.752864093},{"$f":"VLOOKUP(FJ193,Assumptions!$A$4:$E$53,5,FALSE)*$FI206*1000000","v":40873769.084016502},{"$f":"VLOOKUP(FK193,Assumptions!$A$4:$E$53,5,FALSE)*$FI206*1000000","v":39852727.517428093},{"$f":"VLOOKUP(FL193,Assumptions!$A$4:$E$53,5,FALSE)*$FI206*1000000","v":38864730.90936023},{"$f":"VLOOKUP(FM193,Assumptions!$A$4:$E$53,5,FALSE)*$FI206*1000000","v":37907303.268684588},{"$f":"VLOOKUP(FN193,Assumptions!$A$4:$E$53,5,FALSE)*$FI206*1000000","v":36978190.808604851},{"$f":"VLOOKUP(FO193,Assumptions!$A$4:$E$53,5,FALSE)*$FI206*1000000","v":36075266.716228716},{"$f":"VLOOKUP(FP193,Assumptions!$A$4:$E$53,5,FALSE)*$FI206*1000000","v":35196562.896043912},{"$f":"VLOOKUP(FQ193,Assumptions!$A$4:$E$53,5,FALSE)*$FI206*1000000","v":34331477.027064994},{"$f":"VLOOKUP(FR193,Assumptions!$A$4:$E$53,5,FALSE)*$FI206*1000000","v":33468359.253598351},{"$f":"VLOOKUP(FS193,Assumptions!$A$4:$E$53,5,FALSE)*$FI206*1000000","v":32605241.480131704},{"$f":"VLOOKUP(FT193,Assumptions!$A$4:$E$53,5,FALSE)*$FI206*1000000","v":31742123.706665058},{"$f":"VLOOKUP(FU193,Assumptions!$A$4:$E$53,5,FALSE)*$FI206*1000000","v":30879005.933198407},{"$f":"VLOOKUP(FV193,Assumptions!$A$4:$E$53,5,FALSE)*$FI206*1000000","v":30015888.159731761},{"$f":"VLOOKUP(FW193,Assumptions!$A$4:$E$53,5,FALSE)*$FI206*1000000","v":29152770.386265103},{"$f":"VLOOKUP(FX193,Assumptions!$A$4:$E$53,5,FALSE)*$FI206*1000000","v":28289652.612798467},{"$f":"VLOOKUP(FY193,Assumptions!$A$4:$E$53,5,FALSE)*$FI206*1000000","v":27426534.839331813},{"$f":"VLOOKUP(FZ193,Assumptions!$A$4:$E$53,5,FALSE)*$FI206*1000000","v":26563417.065865166},{"$f":"VLOOKUP(GA193,Assumptions!$A$4:$E$53,5,FALSE)*$FI206*1000000","v":25700299.292398516},{"$f":"VLOOKUP(GB193,Assumptions!$A$4:$E$53,5,FALSE)*$FI206*1000000","v":24837181.518931866},null,"Capital Recovery & Taxes",35041532.330984786,{"$f":"VLOOKUP(GF193,Assumptions!$A$4:$E$53,5,FALSE)*$GF206*1000000","v":41794872.808612421},{"$f":"VLOOKUP(GG193,Assumptions!$A$4:$E$53,5,FALSE)*$GF206*1000000","v":40866931.39906124},{"$f":"VLOOKUP(GH193,Assumptions!$A$4:$E$53,5,FALSE)*$GF206*1000000","v":39846060.640321359},{"$f":"VLOOKUP(GI193,Assumptions!$A$4:$E$53,5,FALSE)*$GF206*1000000","v":38858229.31208197},{"$f":"VLOOKUP(GJ193,Assumptions!$A$4:$E$53,5,FALSE)*$GF206*1000000","v":37900961.837417945},{"$f":"VLOOKUP(GK193,Assumptions!$A$4:$E$53,5,FALSE)*$GF206*1000000","v":36972004.806564152},{"$f":"VLOOKUP(GL193,Assumptions!$A$4:$E$53,5,FALSE)*$GF206*1000000","v":36069231.762418233},{"$f":"VLOOKUP(GM193,Assumptions!$A$4:$E$53,5,FALSE)*$GF206*1000000","v":35190674.938706383},{"$f":"VLOOKUP(GN193,Assumptions!$A$4:$E$53,5,FALSE)*$GF206*1000000","v":34325733.788082615},{"$f":"VLOOKUP(GO193,Assumptions!$A$4:$E$53,5,FALSE)*$GF206*1000000","v":33462760.40373268},{"$f":"VLOOKUP(GP193,Assumptions!$A$4:$E$53,5,FALSE)*$GF206*1000000","v":32599787.01938273},{"$f":"VLOOKUP(GQ193,Assumptions!$A$4:$E$53,5,FALSE)*$GF206*1000000","v":31736813.635032784},{"$f":"VLOOKUP(GR193,Assumptions!$A$4:$E$53,5,FALSE)*$GF206*1000000","v":30873840.250682835},{"$f":"VLOOKUP(GS193,Assumptions!$A$4:$E$53,5,FALSE)*$GF206*1000000","v":30010866.866332885},{"$f":"VLOOKUP(GT193,Assumptions!$A$4:$E$53,5,FALSE)*$GF206*1000000","v":29147893.481982935},{"$f":"VLOOKUP(GU193,Assumptions!$A$4:$E$53,5,FALSE)*$GF206*1000000","v":28284920.097632993},{"$f":"VLOOKUP(GV193,Assumptions!$A$4:$E$53,5,FALSE)*$GF206*1000000","v":27421946.713283043},{"$f":"VLOOKUP(GW193,Assumptions!$A$4:$E$53,5,FALSE)*$GF206*1000000","v":26558973.328933097},{"$f":"VLOOKUP(GX193,Assumptions!$A$4:$E$53,5,FALSE)*$GF206*1000000","v":25695999.944583148},{"$f":"VLOOKUP(GY193,Assumptions!$A$4:$E$53,5,FALSE)*$GF206*1000000","v":24833026.560233194}]
[null,"Transmission",0,{"$f":"VLOOKUP(D193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(E193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(F193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(G193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(H193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(I193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(J193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(K193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(L193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(M193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(N193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(O193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(P193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(Q193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(R193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(S193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(T193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(U193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(V193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},{"$f":"VLOOKUP(W193,Assumptions!$A$4:$E$53,5,FALSE)*$E206*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AB193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AC193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AD193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AE193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AF193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AG193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AH193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AI193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AJ193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AK193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AL193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AM193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AN193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AO193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AP193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AQ193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AR193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AS193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},{"$f":"VLOOKUP(AT193,Assumptions!$A$4:$E$53,5,FALSE)*$AB206*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(AY193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(AZ193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BA193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BB193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BC193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BD193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BE193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BF193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BG193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BH193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BI193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BJ193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BK193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BL193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BM193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BN193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BO193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BP193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},{"$f":"VLOOKUP(BQ193,Assumptions!$A$4:$E$53,5,FALSE)*$AY206*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(BV193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(BW193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(BX193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(BY193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(BZ193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CA193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CB193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CC193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CD193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CE193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CF193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CG193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CH193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CI193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CJ193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CK193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CL193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CM193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},{"$f":"VLOOKUP(CN193,Assumptions!$A$4:$E$53,5,FALSE)*$BV206*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(CS193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(CT193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(CU193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(CV193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(CW193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(CX193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(CY193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(CZ193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(DA193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(DB193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(DC193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(DD193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(DE193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(DF193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(DG193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(DH193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(DI193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(DJ193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},{"$f":"VLOOKUP(DK193,Assumptions!$A$4:$E$53,5,FALSE)*$CS206*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(DP193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(DQ193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(DR193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(DS193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(DT193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(DU193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(DV193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(DW193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(DX193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(DY193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(DZ193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(EA193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(EB193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(EC193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(ED193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(EE193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(EF193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(EG193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},{"$f":"VLOOKUP(EH193,Assumptions!$A$4:$E$53,5,FALSE)*$DP206*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(EM193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(EN193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(EO193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(EP193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(EQ193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(ER193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(ES193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(ET193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(EU193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(EV193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(EW193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(EX193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(EY193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(EZ193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(FA193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(FB193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(FC193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(FD193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},{"$f":"VLOOKUP(FE193,Assumptions!$A$4:$E$53,5,FALSE)*$EM206*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(FI193,Assumptions!$A$4:$E$53,5,FALSE)*$FJ206*1000000","v":0},{"$f":"VLOOKUP(FJ193,Assumptions!$A$4:$E$53,5,FALSE)*$FJ206*1000000","v":0},{"$f":"VLOOKUP(FK193,Assumptions!$A$4:$E$53,5,FALSE)*$FJ206*1000000","v":0},{"$f":"VLOOKUP(FL193,Assumptions!$A$4:$E$53,5,FALSE)*$FJ206*1000000","v":0},{"$f":"VLOOKUP(FM193,Assumptions!$A$4:$E$53,5,FALSE)*$FJ206*1000000","v":0},{"$f":"VLOOKUP(FN193,Assumptions!$A$4:$E$53,5,FALSE)*$FJ206*1000000","v":0},{"$f":"VLOOKUP(FO193,Assumptions!$A$4:$E$53,5,FALSE)*$FJ206*1000000","v":0},{"$f":"VLOOKUP(FP193,Assumptions!$A$4:$E$53,5,FALSE)*$FJ206*1000000","v":0},{"$f":"VLOOKUP(FQ193,Assumptions!$A$4:$E$53,5,FALSE)*$FJ206*1000000","v":0},{"$f":"VLOOKUP(FR193,Assumptions!$A$4:$E$53,5,FALSE)*$FJ206*1000000","v":0},{"$f":"VLOOKUP(FS193,Assumptions!$A$4:$E$53,5,FALSE)*$FJ206*1000000","v":0},{"$f":"VLOOKUP(FT193,Assumptions!$A$4:$E$53,5,FALSE)*$FJ206*1000000","v":0},{"$f":"VLOOKUP(FU193,Assumptions!$A$4:$E$53,5,FALSE)*$FJ206*1000000","v":0},{"$f":"VLOOKUP(FV193,Assumptions!$A$4:$E$53,5,FALSE)*$FJ206*1000000","v":0},{"$f":"VLOOKUP(FW193,Assumptions!$A$4:$E$53,5,FALSE)*$FJ206*1000000","v":0},{"$f":"VLOOKUP(FX193,Assumptions!$A$4:$E$53,5,FALSE)*$FJ206*1000000","v":0},{"$f":"VLOOKUP(FY193,Assumptions!$A$4:$E$53,5,FALSE)*$FJ206*1000000","v":0},{"$f":"VLOOKUP(FZ193,Assumptions!$A$4:$E$53,5,FALSE)*$FJ206*1000000","v":0},{"$f":"VLOOKUP(GA193,Assumptions!$A$4:$E$53,5,FALSE)*$FJ206*1000000","v":0},{"$f":"VLOOKUP(GB193,Assumptions!$A$4:$E$53,5,FALSE)*$FJ206*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(GF193,Assumptions!$A$4:$E$53,5,FALSE)*$GG206*1000000","v":0},{"$f":"VLOOKUP(GG193,Assumptions!$A$4:$E$53,5,FALSE)*$GG206*1000000","v":0},{"$f":"VLOOKUP(GH193,Assumptions!$A$4:$E$53,5,FALSE)*$GG206*1000000","v":0},{"$f":"VLOOKUP(GI193,Assumptions!$A$4:$E$53,5,FALSE)*$GG206*1000000","v":0},{"$f":"VLOOKUP(GJ193,Assumptions!$A$4:$E$53,5,FALSE)*$GG206*1000000","v":0},{"$f":"VLOOKUP(GK193,Assumptions!$A$4:$E$53,5,FALSE)*$GG206*1000000","v":0},{"$f":"VLOOKUP(GL193,Assumptions!$A$4:$E$53,5,FALSE)*$GG206*1000000","v":0},{"$f":"VLOOKUP(GM193,Assumptions!$A$4:$E$53,5,FALSE)*$GG206*1000000","v":0},{"$f":"VLOOKUP(GN193,Assumptions!$A$4:$E$53,5,FALSE)*$GG206*1000000","v":0},{"$f":"VLOOKUP(GO193,Assumptions!$A$4:$E$53,5,FALSE)*$GG206*1000000","v":0},{"$f":"VLOOKUP(GP193,Assumptions!$A$4:$E$53,5,FALSE)*$GG206*1000000","v":0},{"$f":"VLOOKUP(GQ193,Assumptions!$A$4:$E$53,5,FALSE)*$GG206*1000000","v":0},{"$f":"VLOOKUP(GR193,Assumptions!$A$4:$E$53,5,FALSE)*$GG206*1000000","v":0},{"$f":"VLOOKUP(GS193,Assumptions!$A$4:$E$53,5,FALSE)*$GG206*1000000","v":0},{"$f":"VLOOKUP(GT193,Assumptions!$A$4:$E$53,5,FALSE)*$GG206*1000000","v":0},{"$f":"VLOOKUP(GU193,Assumptions!$A$4:$E$53,5,FALSE)*$GG206*1000000","v":0},{"$f":"VLOOKUP(GV193,Assumptions!$A$4:$E$53,5,FALSE)*$GG206*1000000","v":0},{"$f":"VLOOKUP(GW193,Assumptions!$A$4:$E$53,5,FALSE)*$GG206*1000000","v":0},{"$f":"VLOOKUP(GX193,Assumptions!$A$4:$E$53,5,FALSE)*$GG206*1000000","v":0},{"$f":"VLOOKUP(GY193,Assumptions!$A$4:$E$53,5,FALSE)*$GG206*1000000","v":0}]
[null,"Misc Charges",4154.8661005779004,{"$f":"(D209+D210)*Misc_Rev","v":3571.1075194708114},3642.5296698602283,3715.3802632574329,3789.6878685225811,3865.4816258930337,3942.791258410894,4021.6470835791119,4102.0800252506933,4184.121625755708,4267.8040582708227,4353.1601394362397,4440.2233422249647,4529.0278090694637,4619.6083652508532,4712.0005325558714,4806.2405432069881,4902.3653540711266,5000.4126611525498,5100.4209143756016,5202.4293326631132,null,"Misc Charges",0,{"$f":"(AA209+AA210)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(AX209+AX210)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",373.59171021029613,{"$f":"(BU209+BU210)*Misc_Rev","v":321.10208445908381},327.52412614826551,334.07460867123081,340.75610084465546,347.57122286154856,354.52264731877949,361.6131002651552,368.84536227045817,376.22226951586737,383.74671490618476,391.42164920430849,399.25008218839469,407.23508383216256,415.37978550880587,423.68738121898207,432.16112884336167,440.80435142022884,449.62043844863348,458.6128472176062,467.78510416195826,null,"Misc Charges",-13330.195406020764,{"$f":"(CR209+CR210)*Misc_Rev","v":-11457.303291635522},-11686.449357468233,-11920.178344617598,-12158.581911509949,-12401.75354974015,-12649.788620734949,-12902.784393149652,-13160.840081012642,-13424.056882632898,-13692.538020285556,-13966.388780691272,-14245.716556305097,-14530.630887431196,-14821.24350517982,-15117.668375283418,-15420.021742789088,-15728.422177644868,-16042.990621197765,-16363.850433621723,-16691.127442294157,null,"Misc Charges",-113306.66095117648,{"$f":"(DO209+DO210)*Misc_Rev","v":-97387.077978901943},{"$f":"(DP209+DP210)*Misc_Rev","v":-99334.819538479976},-101321.51592924958,-103347.94624783457,-105414.90517279126,-107523.20327624706,-109673.66734177204,-111867.14068860747,-114104.48350237963,-116386.57317242722,-118714.3046358758,-121088.59072859331,-123510.36254316515,-125980.56979402847,-128500.18118990905,-131070.18481370725,-133691.58850998137,-136365.42028018099,-139092.72868578462,-141874.58325950033,null,"Misc Charges",30344.790392992098,{"$f":"(EL209+EL210)*Misc_Rev","v":26081.348117116777},26602.975079459113,27135.034581048301,27677.735272669266,28231.289978122648,28795.915777685106,29371.834093238813,29959.270775103581,30558.456190605659,31169.625314417772,31793.017820706133,32428.878177120256,33077.455740662655,33739.00485547592,34413.784952585433,35102.060651637141,35804.101864669887,36520.183901963283,37250.587580002546,37995.5993316026,null,"Misc Charges",0,{"$f":"(FI209+FI210)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",108199.63803588279,{"$f":"(GF209+GF210)*Misc_Rev","v":92997.59165288572},94857.543485943446,96754.694355662316,98689.788242775569,100663.58400763106,102676.85568778368,104730.39280153939,106825.00065757016,108961.50067072157,111140.73068413601,113363.54529781874,115630.81620377512,117943.43252785061,120302.30117840764,122708.3472019758,125162.51414601531,127665.76442893561,130219.07971751432,132823.46131186461,135479.93053810194]
[null,"Total Fixed Cost",2458513.143739752,{"$f":"SUM(D209:D213)","v":3238250.5712720212},{"$f":"SUM(E209:E212)","v":3128160.3620603546},3016064.8617579187,2906012.6280983947,2797854.8342649206,2691456.1084444891,2586688.775470519,2483434.7767624455,2381053.9491309524,2278842.8029759931,2176683.3381652259,2074576.5883255347,1972523.6077563402,1870525.4718430527,1768583.2774787901,1666698.1434945329,1564871.2110978812,1463103.6443205874,1361396.6304750384,1259751.3806198703,null,"Total Fixed Cost",486126.23329445091,{"$f":"SUM(AA209:AA213)","v":651897.34523485834},{"$f":"SUM(AB209:AB212)","v":629212.30620733392},605354.56595025409,581913.75942950149,558858.64665330586,536160.7912189014,513793.35877438192,491731.51753141667,469841.49624319182,447976.30674329761,426111.11724340357,404245.92774350947,382380.73824361537,360515.54874372121,338650.35924382717,316785.16974393302,294919.9802440388,273054.79074414464,251189.60124425049,229324.41174435645,null,"Total Fixed Cost",2164306.8084260575,{"$f":"SUM(AX209:AX213)","v":2902344.6299637933},{"$f":"SUM(AY209:AY212)","v":2801347.4381768955},2695129.204854806,2590767.2229801663,2488122.4074301128,2387068.1550799906,2287484.995375542,2189262.3734755167,2091804.7197512423,1994457.6208682184,1897110.5219851944,1799763.4231021712,1702416.3242191472,1605069.2253361237,1507722.1264531,1410375.0275700758,1313027.9286870521,1215680.8298040279,1118333.7309210042,1020986.6320379808,null,"Total Fixed Cost",151806.1634525274,{"$f":"SUM(BU209:BU213)","v":198301.25553161674},{"$f":"SUM(BV209:BV212)","v":191634.0962194266},184953.69469402995,178397.61914176692,171956.93810341574,165623.53054033307,159389.73923722756,153248.48637836851,147161.26811580904,141085.76942770957,135014.91775380872,128948.80603439041,122887.52906854427,116831.18355134178,110779.86811175579,104733.68335133859,98692.731883673623,92657.118374615893,86626.949583337584,80602.334404194291,null,"Total Fixed Cost",1970189.9697429584,{"$f":"SUM(CR209:CR213)","v":2476798.8620580314},{"$f":"SUM(CS209:CS212)","v":2418080.2457874664},2341443.6124061807,2266909.3118631886,2194306.1179588675,2123477.8541210983,2054276.9176646706,1986566.4368086692,1919622.449385786,1852649.7102859137,1785511.1602067591,1718203.4829287373,1650723.2959078709,1583067.148949303,1515231.5228542793,1447212.8280400722,1379007.4031322962,1310611.5135290809,1242021.349936517,1173233.0268748174,null,"Total Fixed Cost",18674120.734681349,{"$f":"SUM(DO209:DO213)","v":23351772.775148753},{"$f":"SUM(DP209:DP212)","v":22801621.888082441},22094056.153390024,21406177.625546657,20736394.709461272,20083255.952476077,19445389.763171695,18821524.491814911,18204923.362808131,17588186.084142387,16970039.412152737,16350455.158972725,15729404.572978528,15106858.327513877,14482786.509389345,13857158.607151758,13229943.499118829,12601109.441174671,11970624.054321047,11338454.311979771,null,"Total Fixed Cost",24000808.072738543,{"$f":"SUM(EL209:EL213)","v":28337448.531907313},{"$f":"SUM(EM209:EM212)","v":27716779.092169281},27061354.604156185,26428002.579012915,25815100.36502108,25221171.654274225,24644823.822860446,24084768.82102577,23534037.343382344,22984970.939907108,22436281.987718802,21887978.035843175,21340066.784286477,20792556.087055091,20245453.955235519,19698768.560136009,19152508.236490943,18606681.48572943,18061296.979309116,17516363.562116846,null,"Total Fixed Cost",35047395.334401637,{"$f":"SUM(FI209:FI213)","v":41801865.752864093},{"$f":"SUM(FJ209:FJ212)","v":40873769.084016502},39852727.517428093,38864730.90936023,37907303.268684588,36978190.808604851,36075266.716228716,35196562.896043912,34331477.027064994,33468359.253598351,32605241.480131704,31742123.706665058,30879005.933198407,30015888.159731761,29152770.386265103,28289652.612798467,27426534.839331813,26563417.065865166,25700299.292398516,24837181.518931866,null,"Total Fixed Cost",38390836.135887429,{"$f":"SUM(GF209:GF213)","v":44759584.569388509},{"$f":"SUM(GG209:GG212)","v":43796079.851566903},42833792.061877139,41905715.362068862,41009397.608404577,40142609.292970516,39303248.338552728,38489371.846363567,37690404.633892938,36894724.66645921,36100390.567363791,35307429.253973469,34515868.182002336,33725735.35627877,32937059.341727741,32149869.274572693,31364194.873761538,30580066.452621162,29797514.930744976,29016571.846118256]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D217:W217))","v":641499.83025226963},{"$f":"HLOOKUP(D194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*D195","v":551369.12047165446},{"$f":"HLOOKUP(E194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*E195","v":562396.50288108748},{"$f":"HLOOKUP(F194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*F195","v":573644.43293870916},{"$f":"HLOOKUP(G194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*G195","v":585117.32159748347},{"$f":"HLOOKUP(H194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*H195","v":596819.66802943312},{"$f":"HLOOKUP(I194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*I195","v":608756.06139002182},{"$f":"HLOOKUP(J194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*J195","v":620931.18261782231},{"$f":"HLOOKUP(K194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*K195","v":633349.80627017887},{"$f":"HLOOKUP(L194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*L195","v":646016.80239558243},{"$f":"HLOOKUP(M194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*M195","v":658937.1384434941},{"$f":"HLOOKUP(N194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*N195","v":672115.88121236407},{"$f":"HLOOKUP(O194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*O195","v":685558.19883661135},{"$f":"HLOOKUP(P194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*P195","v":699269.36281334353},{"$f":"HLOOKUP(Q194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q195","v":713254.75006961043},{"$f":"HLOOKUP(R194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*R195","v":727519.84507100261},{"$f":"HLOOKUP(S194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*S195","v":742070.24197242269},{"$f":"HLOOKUP(T194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*T195","v":756911.64681187121},{"$f":"HLOOKUP(U194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*U195","v":772049.87974810845},{"$f":"HLOOKUP(V194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*V195","v":787490.87734307093},{"$f":"HLOOKUP(W194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*W195","v":803240.69488993217},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA217:AT217))","v":133645.79796922277},{"$f":"HLOOKUP(AA194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA195","v":114868.56676492799},{"$f":"HLOOKUP(AB194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB195","v":117165.93810022654},{"$f":"HLOOKUP(AC194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC195","v":119509.25686223106},{"$f":"HLOOKUP(AD194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD195","v":121899.4419994757},{"$f":"HLOOKUP(AE194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE195","v":124337.43083946522},{"$f":"HLOOKUP(AF194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF195","v":126824.17945625453},{"$f":"HLOOKUP(AG194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG195","v":129360.66304537962},{"$f":"HLOOKUP(AH194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH195","v":131947.87630628725},{"$f":"HLOOKUP(AI194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI195","v":134586.83383241299},{"$f":"HLOOKUP(AJ194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ195","v":137278.57050906125},{"$f":"HLOOKUP(AK194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK195","v":140024.14191924251},{"$f":"HLOOKUP(AL194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL195","v":142824.62475762735},{"$f":"HLOOKUP(AM194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM195","v":145681.11725277989},{"$f":"HLOOKUP(AN194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN195","v":148594.73959783549},{"$f":"HLOOKUP(AO194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO195","v":151566.63438979219},{"$f":"HLOOKUP(AP194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP195","v":154597.96707758802},{"$f":"HLOOKUP(AQ194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ195","v":157689.92641913978},{"$f":"HLOOKUP(AR194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR195","v":160843.72494752257},{"$f":"HLOOKUP(AS194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS195","v":164060.59944647306},{"$f":"HLOOKUP(AT194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT195","v":167341.81143540252},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX217:BQ217))","v":0},{"$f":"HLOOKUP(AX194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX195","v":0},{"$f":"HLOOKUP(AY194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY195","v":0},{"$f":"HLOOKUP(AZ194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ195","v":0},{"$f":"HLOOKUP(BA194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA195","v":0},{"$f":"HLOOKUP(BB194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB195","v":0},{"$f":"HLOOKUP(BC194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC195","v":0},{"$f":"HLOOKUP(BD194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD195","v":0},{"$f":"HLOOKUP(BE194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE195","v":0},{"$f":"HLOOKUP(BF194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF195","v":0},{"$f":"HLOOKUP(BG194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG195","v":0},{"$f":"HLOOKUP(BH194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH195","v":0},{"$f":"HLOOKUP(BI194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI195","v":0},{"$f":"HLOOKUP(BJ194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ195","v":0},{"$f":"HLOOKUP(BK194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK195","v":0},{"$f":"HLOOKUP(BL194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL195","v":0},{"$f":"HLOOKUP(BM194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM195","v":0},{"$f":"HLOOKUP(BN194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN195","v":0},{"$f":"HLOOKUP(BO194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO195","v":0},{"$f":"HLOOKUP(BP194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP195","v":0},{"$f":"HLOOKUP(BQ194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ195","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU217:CN217))","v":41579.214202217336},{"$f":"HLOOKUP(BU194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU195","v":35737.335667826534},{"$f":"HLOOKUP(BV194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV195","v":36452.082381183063},{"$f":"HLOOKUP(BW194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW195","v":37181.124028806727},{"$f":"HLOOKUP(BX194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX195","v":37924.746509382865},{"$f":"HLOOKUP(BY194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY195","v":38683.24143957052},{"$f":"HLOOKUP(BZ194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ195","v":39456.906268361934},{"$f":"HLOOKUP(CA194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA195","v":40246.044393729178},{"$f":"HLOOKUP(CB194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB195","v":41050.965281603756},{"$f":"HLOOKUP(CC194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC195","v":41871.984587235835},{"$f":"HLOOKUP(CD194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD195","v":42709.42427898055},{"$f":"HLOOKUP(CE194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE195","v":43563.612764560174},{"$f":"HLOOKUP(CF194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF195","v":44434.885019851376},{"$f":"HLOOKUP(CG194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG195","v":45323.5827202484},{"$f":"HLOOKUP(CH194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH195","v":46230.054374653373},{"$f":"HLOOKUP(CI194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI195","v":47154.655462146438},{"$f":"HLOOKUP(CJ194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ195","v":48097.748571389362},{"$f":"HLOOKUP(CK194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK195","v":49059.703542817158},{"$f":"HLOOKUP(CL194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL195","v":50040.8976136735},{"$f":"HLOOKUP(CM194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM195","v":51041.715565946972},{"$f":"HLOOKUP(CN194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN195","v":52062.549877265912},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR217:DK217))","v":0},{"$f":"HLOOKUP(CR194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR195","v":0},{"$f":"HLOOKUP(CS194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS195","v":0},{"$f":"HLOOKUP(CT194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT195","v":0},{"$f":"HLOOKUP(CU194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU195","v":0},{"$f":"HLOOKUP(CV194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV195","v":0},{"$f":"HLOOKUP(CW194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW195","v":0},{"$f":"HLOOKUP(CX194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX195","v":0},{"$f":"HLOOKUP(CY194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY195","v":0},{"$f":"HLOOKUP(CZ194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ195","v":0},{"$f":"HLOOKUP(DA194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA195","v":0},{"$f":"HLOOKUP(DB194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB195","v":0},{"$f":"HLOOKUP(DC194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC195","v":0},{"$f":"HLOOKUP(DD194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD195","v":0},{"$f":"HLOOKUP(DE194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE195","v":0},{"$f":"HLOOKUP(DF194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF195","v":0},{"$f":"HLOOKUP(DG194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG195","v":0},{"$f":"HLOOKUP(DH194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH195","v":0},{"$f":"HLOOKUP(DI194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI195","v":0},{"$f":"HLOOKUP(DJ194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ195","v":0},{"$f":"HLOOKUP(DK194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK195","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO217:EH217))","v":0},{"$f":"HLOOKUP(DO194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO195","v":0},{"$f":"HLOOKUP(DP194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP195","v":0},{"$f":"HLOOKUP(DQ194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ195","v":0},{"$f":"HLOOKUP(DR194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR195","v":0},{"$f":"HLOOKUP(DS194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS195","v":0},{"$f":"HLOOKUP(DT194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT195","v":0},{"$f":"HLOOKUP(DU194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU195","v":0},{"$f":"HLOOKUP(DV194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV195","v":0},{"$f":"HLOOKUP(DW194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW195","v":0},{"$f":"HLOOKUP(DX194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX195","v":0},{"$f":"HLOOKUP(DY194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY195","v":0},{"$f":"HLOOKUP(DZ194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ195","v":0},{"$f":"HLOOKUP(EA194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA195","v":0},{"$f":"HLOOKUP(EB194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB195","v":0},{"$f":"HLOOKUP(EC194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC195","v":0},{"$f":"HLOOKUP(ED194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED195","v":0},{"$f":"HLOOKUP(EE194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE195","v":0},{"$f":"HLOOKUP(EF194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF195","v":0},{"$f":"HLOOKUP(EG194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG195","v":0},{"$f":"HLOOKUP(EH194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH195","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL217:FE217))","v":0},{"$f":"HLOOKUP(EL194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL195","v":0},{"$f":"HLOOKUP(EM194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM195","v":0},{"$f":"HLOOKUP(EN194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN195","v":0},{"$f":"HLOOKUP(EO194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO195","v":0},{"$f":"HLOOKUP(EP194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP195","v":0},{"$f":"HLOOKUP(EQ194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ195","v":0},{"$f":"HLOOKUP(ER194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER195","v":0},{"$f":"HLOOKUP(ES194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES195","v":0},{"$f":"HLOOKUP(ET194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET195","v":0},{"$f":"HLOOKUP(EU194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU195","v":0},{"$f":"HLOOKUP(EV194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV195","v":0},{"$f":"HLOOKUP(EW194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW195","v":0},{"$f":"HLOOKUP(EX194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX195","v":0},{"$f":"HLOOKUP(EY194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY195","v":0},{"$f":"HLOOKUP(EZ194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ195","v":0},{"$f":"HLOOKUP(FA194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA195","v":0},{"$f":"HLOOKUP(FB194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB195","v":0},{"$f":"HLOOKUP(FC194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC195","v":0},{"$f":"HLOOKUP(FD194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD195","v":0},{"$f":"HLOOKUP(FE194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE195","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI217:GB217))","v":0},{"$f":"HLOOKUP(FI194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI195","v":0},{"$f":"HLOOKUP(FJ194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ195","v":0},{"$f":"HLOOKUP(FK194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK195","v":0},{"$f":"HLOOKUP(FL194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL195","v":0},{"$f":"HLOOKUP(FM194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM195","v":0},{"$f":"HLOOKUP(FN194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN195","v":0},{"$f":"HLOOKUP(FO194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO195","v":0},{"$f":"HLOOKUP(FP194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP195","v":0},{"$f":"HLOOKUP(FQ194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ195","v":0},{"$f":"HLOOKUP(FR194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR195","v":0},{"$f":"HLOOKUP(FS194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS195","v":0},{"$f":"HLOOKUP(FT194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT195","v":0},{"$f":"HLOOKUP(FU194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU195","v":0},{"$f":"HLOOKUP(FV194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV195","v":0},{"$f":"HLOOKUP(FW194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW195","v":0},{"$f":"HLOOKUP(FX194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX195","v":0},{"$f":"HLOOKUP(FY194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY195","v":0},{"$f":"HLOOKUP(FZ194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ195","v":0},{"$f":"HLOOKUP(GA194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA195","v":0},{"$f":"HLOOKUP(GB194,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB195","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF217:GY217))","v":1785374.2150708479},{"$f":"HLOOKUP(GF194,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF195","v":1534529.1834126732},{"$f":"HLOOKUP(GG194,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG195","v":1565219.7670809266},{"$f":"HLOOKUP(GH194,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH195","v":1596524.1624225453},{"$f":"HLOOKUP(GI194,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI195","v":1628454.645670996},{"$f":"HLOOKUP(GJ194,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ195","v":1661023.738584416},{"$f":"HLOOKUP(GK194,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK195","v":1694244.2133561044},{"$f":"HLOOKUP(GL194,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL195","v":1728129.0976232269},{"$f":"HLOOKUP(GM194,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM195","v":1762691.679575691},{"$f":"HLOOKUP(GN194,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN195","v":1797945.5131672053},{"$f":"HLOOKUP(GO194,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO195","v":1833904.4234305492},{"$f":"HLOOKUP(GP194,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP195","v":1870582.5118991605},{"$f":"HLOOKUP(GQ194,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ195","v":1907994.162137144},{"$f":"HLOOKUP(GR194,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR195","v":1946154.0453798866},{"$f":"HLOOKUP(GS194,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS195","v":1985077.1262874848},{"$f":"HLOOKUP(GT194,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT195","v":2024778.6688132342},{"$f":"HLOOKUP(GU194,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU195","v":2065274.2421894989},{"$f":"HLOOKUP(GV194,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV195","v":2106579.7270332887},{"$f":"HLOOKUP(GW194,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW195","v":2148711.3215739545},{"$f":"HLOOKUP(GX194,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX195","v":2191685.5480054338},{"$f":"HLOOKUP(GY194,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY195","v":2235519.2589655425}]
[null,"Fuel Cost",10271695.570006901,{"$f":"HLOOKUP(D194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D196","v":6489881.2050936986},{"$f":"HLOOKUP(E194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E196","v":6920613.5570235625},{"$f":"HLOOKUP(F194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F196","v":7120470.374610411},{"$f":"HLOOKUP(G194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G196","v":7523691.3795945188},{"$f":"HLOOKUP(H194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H196","v":7936342.1757106846},{"$f":"HLOOKUP(I194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I196","v":8481909.0513008218},{"$f":"HLOOKUP(J194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J196","v":9198218.4576263018},{"$f":"HLOOKUP(K194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K196","v":9759480.4563024659},{"$f":"HLOOKUP(L194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L196","v":10568067.159136437},{"$f":"HLOOKUP(M194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M196","v":10953725.981010409},{"$f":"HLOOKUP(N194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N196","v":11539219.123778632},{"$f":"HLOOKUP(O194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O196","v":12045569.061304107},{"$f":"HLOOKUP(P194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P196","v":12851846.865639452},{"$f":"HLOOKUP(Q194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q196","v":13543720.341172604},{"$f":"HLOOKUP(R194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R196","v":14337143.145599997},{"$f":"HLOOKUP(S194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S196","v":15000333.889604384},{"$f":"HLOOKUP(T194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T196","v":15677121.319627395},{"$f":"HLOOKUP(U194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U196","v":16442392.715256985},{"$f":"HLOOKUP(V194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V196","v":17252567.38062904},{"$f":"HLOOKUP(W194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W196","v":18124149.32086356},null,"Fuel Cost",2158305.1313945116,{"$f":"HLOOKUP(AA194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA196","v":1363664.237479452},{"$f":"HLOOKUP(AB194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB196","v":1454170.4094246575},{"$f":"HLOOKUP(AC194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC196","v":1496164.6441643834},{"$f":"HLOOKUP(AD194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD196","v":1580890.0878082188},{"$f":"HLOOKUP(AE194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE196","v":1667596.9342739724},{"$f":"HLOOKUP(AF194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF196","v":1782232.3203287669},{"$f":"HLOOKUP(AG194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG196","v":1932744.4005205478},{"$f":"HLOOKUP(AH194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH196","v":2050677.6709863013},{"$f":"HLOOKUP(AI194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI196","v":2220579.2045753421},{"$f":"HLOOKUP(AJ194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ196","v":2301614.454164383},{"$f":"HLOOKUP(AK194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK196","v":2424639.2114520548},{"$f":"HLOOKUP(AL194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL196","v":2531034.2716438351},{"$f":"HLOOKUP(AM194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM196","v":2700450.6557808216},{"$f":"HLOOKUP(AN194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN196","v":2845828.2190410956},{"$f":"HLOOKUP(AO194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO196","v":3012543.4899999993},{"$f":"HLOOKUP(AP194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP196","v":3151894.1917534242},{"$f":"HLOOKUP(AQ194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ196","v":3294101.8509589033},{"$f":"HLOOKUP(AR194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR196","v":3454901.9027945199},{"$f":"HLOOKUP(AS194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS196","v":3625137.101616438},{"$f":"HLOOKUP(AT194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT196","v":3808275.2954246569},null,"Fuel Cost",2510855.4978013528,{"$f":"HLOOKUP(AX194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX196","v":1943406.0000000002},{"$f":"HLOOKUP(AY194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY196","v":2057724.0000000005},{"$f":"HLOOKUP(AZ194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ196","v":2172042.0000000005},{"$f":"HLOOKUP(BA194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA196","v":2172042.0000000005},{"$f":"HLOOKUP(BB194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB196","v":2286360.0000000005},{"$f":"HLOOKUP(BC194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC196","v":2286360.0000000005},{"$f":"HLOOKUP(BD194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD196","v":2400678.0000000005},{"$f":"HLOOKUP(BE194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE196","v":2400678.0000000005},{"$f":"HLOOKUP(BF194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF196","v":2514996.0000000009},{"$f":"HLOOKUP(BG194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG196","v":2629314.0000000005},{"$f":"HLOOKUP(BH194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH196","v":2629314.0000000005},{"$f":"HLOOKUP(BI194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI196","v":2743632.0000000005},{"$f":"HLOOKUP(BJ194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ196","v":2857950.0000000005},{"$f":"HLOOKUP(BK194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK196","v":2972268.0000000009},{"$f":"HLOOKUP(BL194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL196","v":2972268.0000000009},{"$f":"HLOOKUP(BM194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM196","v":3086586.0000000009},{"$f":"HLOOKUP(BN194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN196","v":3200904.0000000005},{"$f":"HLOOKUP(BO194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO196","v":3315222.0000000005},{"$f":"HLOOKUP(BP194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP196","v":3429540.0000000009},{"$f":"HLOOKUP(BQ194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ196","v":3543858.0000000009},null,"Fuel Cost",1863048.9894197427,{"$f":"HLOOKUP(BU194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU196","v":1177114.9697922631},{"$f":"HLOOKUP(BV194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV196","v":1255239.8974153646},{"$f":"HLOOKUP(BW194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW196","v":1291489.3208426959},{"$f":"HLOOKUP(BX194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX196","v":1364624.3237960546},{"$f":"HLOOKUP(BY194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY196","v":1439469.673665293},{"$f":"HLOOKUP(BZ194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ196","v":1538422.9389077916},{"$f":"HLOOKUP(CA194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA196","v":1668344.966529337},{"$f":"HLOOKUP(CB194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB196","v":1770144.9655953753},{"$f":"HLOOKUP(CC194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC196","v":1916803.9693894356},{"$f":"HLOOKUP(CD194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD196","v":1986753.5968346957},{"$f":"HLOOKUP(CE194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE196","v":2092948.5673254139},{"$f":"HLOOKUP(CF194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF196","v":2184788.7832829584},{"$f":"HLOOKUP(CG194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG196","v":2331029.0060700057},{"$f":"HLOOKUP(CH194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH196","v":2456518.9186762739},{"$f":"HLOOKUP(CI194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI196","v":2600427.5405679997},{"$f":"HLOOKUP(CJ194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ196","v":2720715.066321556},{"$f":"HLOOKUP(CK194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK196","v":2843468.7177477255},{"$f":"HLOOKUP(CL194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL196","v":2982271.3224922302},{"$f":"HLOOKUP(CM194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM196","v":3129218.3461153097},{"$f":"HLOOKUP(CN194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN196","v":3287303.2350105643},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",17283905.723907262,{"$f":"HLOOKUP(GF194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GF196","v":13665600},{"$f":"HLOOKUP(GG194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GG196","v":14191200.000000002},{"$f":"HLOOKUP(GH194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GH196","v":14716799.999999998},{"$f":"HLOOKUP(GI194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GI196","v":15242400},{"$f":"HLOOKUP(GJ194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GJ196","v":15242400},{"$f":"HLOOKUP(GK194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GK196","v":15768000},{"$f":"HLOOKUP(GL194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GL196","v":16293600},{"$f":"HLOOKUP(GM194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GM196","v":16819200},{"$f":"HLOOKUP(GN194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GN196","v":17344800},{"$f":"HLOOKUP(GO194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GO196","v":17870400},{"$f":"HLOOKUP(GP194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GP196","v":18396000},{"$f":"HLOOKUP(GQ194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GQ196","v":18921600},{"$f":"HLOOKUP(GR194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GR196","v":19447200},{"$f":"HLOOKUP(GS194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GS196","v":19972800},{"$f":"HLOOKUP(GT194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GT196","v":21024000},{"$f":"HLOOKUP(GU194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GU196","v":21549599.999999996},{"$f":"HLOOKUP(GV194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GV196","v":22075200},{"$f":"HLOOKUP(GW194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GW196","v":22600800},{"$f":"HLOOKUP(GX194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GX196","v":23652000},{"$f":"HLOOKUP(GY194,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GY196","v":24177599.999999996}]
[null,"Fuel Savings on remaining plant",-1697254.4182200246,{"$f":"HLOOKUP(D194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D197","v":-1072362.3450476713},{"$f":"HLOOKUP(E194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E197","v":-1143534.8581347947},{"$f":"HLOOKUP(F194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F197","v":-1176558.4095386302},{"$f":"HLOOKUP(G194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G197","v":-1243185.0562849313},{"$f":"HLOOKUP(H194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H197","v":-1311369.8444843835},{"$f":"HLOOKUP(I194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I197","v":-1401517.1608372603},{"$f":"HLOOKUP(J194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J197","v":-1519877.2987923287},{"$f":"HLOOKUP(K194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K197","v":-1612618.0153117809},{"$f":"HLOOKUP(L194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L197","v":-1746225.6893852053},{"$f":"HLOOKUP(M194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M197","v":-1809950.43033863},{"$f":"HLOOKUP(N194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N197","v":-1906695.005431233},{"$f":"HLOOKUP(O194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O197","v":-1990362.2697863011},{"$f":"HLOOKUP(P194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P197","v":-2123588.4305884931},{"$f":"HLOOKUP(Q194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q197","v":-2237910.8718246575},{"$f":"HLOOKUP(R194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R197","v":-2369012.9231999996},{"$f":"HLOOKUP(S194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S197","v":-2478595.943132055},{"$f":"HLOOKUP(T194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T197","v":-2590425.6257753419},{"$f":"HLOOKUP(U194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U197","v":-2716876.0495167123},{"$f":"HLOOKUP(V194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V197","v":-2850746.1122498633},{"$f":"HLOOKUP(W194,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W197","v":-2994762.8706147945},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA219:AT219))","v":-541187.55984031653},{"$f":"HLOOKUP(AA194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AA197","v":-418880},{"$f":"HLOOKUP(AB194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AB197","v":-443520},{"$f":"HLOOKUP(AC194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AC197","v":-468160},{"$f":"HLOOKUP(AD194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AD197","v":-468160},{"$f":"HLOOKUP(AE194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AE197","v":-492800},{"$f":"HLOOKUP(AF194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AF197","v":-492800},{"$f":"HLOOKUP(AG194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AG197","v":-517440},{"$f":"HLOOKUP(AH194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AH197","v":-517440},{"$f":"HLOOKUP(AI194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AI197","v":-542080},{"$f":"HLOOKUP(AJ194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AJ197","v":-566720},{"$f":"HLOOKUP(AK194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AK197","v":-566720},{"$f":"HLOOKUP(AL194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AL197","v":-591360},{"$f":"HLOOKUP(AM194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AM197","v":-616000},{"$f":"HLOOKUP(AN194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AN197","v":-640640},{"$f":"HLOOKUP(AO194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AO197","v":-640640},{"$f":"HLOOKUP(AP194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AP197","v":-665280},{"$f":"HLOOKUP(AQ194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AQ197","v":-689920},{"$f":"HLOOKUP(AR194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AR197","v":-714560},{"$f":"HLOOKUP(AS194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AS197","v":-739200},{"$f":"HLOOKUP(AT194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AT197","v":-763840},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX219:BQ219))","v":-221263.12815873991},{"$f":"HLOOKUP(AX194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX197","v":-171258.00000000003},{"$f":"HLOOKUP(AY194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY197","v":-181332.00000000003},{"$f":"HLOOKUP(AZ194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ197","v":-191406.00000000003},{"$f":"HLOOKUP(BA194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA197","v":-191406.00000000003},{"$f":"HLOOKUP(BB194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB197","v":-201480.00000000003},{"$f":"HLOOKUP(BC194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC197","v":-201480.00000000003},{"$f":"HLOOKUP(BD194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD197","v":-211554.00000000003},{"$f":"HLOOKUP(BE194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE197","v":-211554.00000000003},{"$f":"HLOOKUP(BF194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF197","v":-221628.00000000006},{"$f":"HLOOKUP(BG194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG197","v":-231702.00000000003},{"$f":"HLOOKUP(BH194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH197","v":-231702.00000000003},{"$f":"HLOOKUP(BI194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI197","v":-241776.00000000003},{"$f":"HLOOKUP(BJ194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ197","v":-251850.00000000003},{"$f":"HLOOKUP(BK194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK197","v":-261924.00000000006},{"$f":"HLOOKUP(BL194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL197","v":-261924.00000000006},{"$f":"HLOOKUP(BM194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM197","v":-271998.00000000006},{"$f":"HLOOKUP(BN194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN197","v":-282072},{"$f":"HLOOKUP(BO194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO197","v":-292146.00000000006},{"$f":"HLOOKUP(BP194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP197","v":-302220.00000000006},{"$f":"HLOOKUP(BQ194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ197","v":-312294.00000000006},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU219:CN219))","v":0},{"$f":"HLOOKUP(BU194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU197","v":0},{"$f":"HLOOKUP(BV194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV197","v":0},{"$f":"HLOOKUP(BW194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW197","v":0},{"$f":"HLOOKUP(BX194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX197","v":0},{"$f":"HLOOKUP(BY194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY197","v":0},{"$f":"HLOOKUP(BZ194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ197","v":0},{"$f":"HLOOKUP(CA194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA197","v":0},{"$f":"HLOOKUP(CB194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB197","v":0},{"$f":"HLOOKUP(CC194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC197","v":0},{"$f":"HLOOKUP(CD194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD197","v":0},{"$f":"HLOOKUP(CE194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE197","v":0},{"$f":"HLOOKUP(CF194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF197","v":0},{"$f":"HLOOKUP(CG194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG197","v":0},{"$f":"HLOOKUP(CH194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH197","v":0},{"$f":"HLOOKUP(CI194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI197","v":0},{"$f":"HLOOKUP(CJ194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ197","v":0},{"$f":"HLOOKUP(CK194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK197","v":0},{"$f":"HLOOKUP(CL194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL197","v":0},{"$f":"HLOOKUP(CM194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM197","v":0},{"$f":"HLOOKUP(CN194,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN197","v":0},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR219:DK219))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO219:EH219))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL219:FE219))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI219:GB219))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF219:GY219))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Fuel Transport",428.72205758934382,{"$f":"HLOOKUP(D194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D218:D219)","v":270.87594300230137},{"$f":"HLOOKUP(E194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E218:E219)","v":288.85393494443838},{"$f":"HLOOKUP(F194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F218:F219)","v":297.19559825358903},{"$f":"HLOOKUP(G194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G218:G219)","v":314.02531616547935},{"$f":"HLOOKUP(H194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H218:H219)","v":331.24861656131509},{"$f":"HLOOKUP(I194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I218:I219)","v":354.01959452317811},{"$f":"HLOOKUP(J194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J218:J219)","v":383.91705794169866},{"$f":"HLOOKUP(K194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K218:K219)","v":407.34312204953426},{"$f":"HLOOKUP(L194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L218:L219)","v":441.09207348756161},{"$f":"HLOOKUP(M194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M218:M219)","v":457.18877753358896},{"$f":"HLOOKUP(N194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N218:N219)","v":481.62620591736999},{"$f":"HLOOKUP(O194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O218:O219)","v":502.76033957589027},{"$f":"HLOOKUP(P194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P218:P219)","v":536.41292175254796},{"$f":"HLOOKUP(Q194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q218:Q219)","v":565.29047346739731},{"$f":"HLOOKUP(R194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R218:R219)","v":598.40651111999989},{"$f":"HLOOKUP(S194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S218:S219)","v":626.08689732361643},{"$f":"HLOOKUP(T194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T218:T219)","v":654.33478469260263},{"$f":"HLOOKUP(U194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U218:U219)","v":686.27583328701371},{"$f":"HLOOKUP(V194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V218:V219)","v":720.09106341895892},{"$f":"HLOOKUP(W194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W218:W219)","v":756.46932251243823},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA220:AT220))","v":80.85587857770976},{"$f":"HLOOKUP(AA194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA218:AA219)","v":47.239211873972607},{"$f":"HLOOKUP(AB194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB218:AB219)","v":50.532520471232878},{"$f":"HLOOKUP(AC194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC218:AC219)","v":51.400232208219172},{"$f":"HLOOKUP(AD194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD218:AD219)","v":55.636504390410941},{"$f":"HLOOKUP(AE194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE218:AE219)","v":58.739846713698626},{"$f":"HLOOKUP(AF194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF218:AF219)","v":64.471616016438347},{"$f":"HLOOKUP(AG194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG218:AG219)","v":70.765220026027393},{"$f":"HLOOKUP(AH194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH218:AH219)","v":76.661883549315064},{"$f":"HLOOKUP(AI194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI218:AI219)","v":83.924960228767105},{"$f":"HLOOKUP(AJ194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ218:AJ219)","v":86.744722708219157},{"$f":"HLOOKUP(AK194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK218:AK219)","v":92.895960572602746},{"$f":"HLOOKUP(AL194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL218:AL219)","v":96.983713582191754},{"$f":"HLOOKUP(AM194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM218:AM219)","v":104.22253278904108},{"$f":"HLOOKUP(AN194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN218:AN219)","v":110.25941095205478},{"$f":"HLOOKUP(AO194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO218:AO219)","v":118.59517449999997},{"$f":"HLOOKUP(AP194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP218:AP219)","v":124.33070958767122},{"$f":"HLOOKUP(AQ194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ218:AQ219)","v":130.20909254794518},{"$f":"HLOOKUP(AR194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR218:AR219)","v":137.017095139726},{"$f":"HLOOKUP(AS194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS218:AS219)","v":144.2968550808219},{"$f":"HLOOKUP(AT194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT218:AT219)","v":152.22176477123284},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX220:BQ220))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU220:CN220))","v":93.152449470987136},{"$f":"HLOOKUP(BU194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BU218:BU219)","v":58.855748489613156},{"$f":"HLOOKUP(BV194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BV218:BV219)","v":62.761994870768234},{"$f":"HLOOKUP(BW194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BW218:BW219)","v":64.574466042134802},{"$f":"HLOOKUP(BX194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BX218:BX219)","v":68.231216189802737},{"$f":"HLOOKUP(BY194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BY218:BY219)","v":71.973483683264661},{"$f":"HLOOKUP(BZ194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BZ218:BZ219)","v":76.92114694538958},{"$f":"HLOOKUP(CA194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CA218:CA219)","v":83.417248326466847},{"$f":"HLOOKUP(CB194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CB218:CB219)","v":88.507248279768774},{"$f":"HLOOKUP(CC194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CC218:CC219)","v":95.840198469471787},{"$f":"HLOOKUP(CD194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CD218:CD219)","v":99.337679841734783},{"$f":"HLOOKUP(CE194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CE218:CE219)","v":104.6474283662707},{"$f":"HLOOKUP(CF194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CF218:CF219)","v":109.23943916414792},{"$f":"HLOOKUP(CG194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CG218:CG219)","v":116.55145030350029},{"$f":"HLOOKUP(CH194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CH218:CH219)","v":122.8259459338137},{"$f":"HLOOKUP(CI194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CI218:CI219)","v":130.0213770284},{"$f":"HLOOKUP(CJ194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CJ218:CJ219)","v":136.0357533160778},{"$f":"HLOOKUP(CK194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CK218:CK219)","v":142.17343588738629},{"$f":"HLOOKUP(CL194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CL218:CL219)","v":149.11356612461151},{"$f":"HLOOKUP(CM194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CM218:CM219)","v":156.46091730576549},{"$f":"HLOOKUP(CN194,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CN218:CN219)","v":164.36516175052822},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR220:DK220))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO220:EH220))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL220:FE220))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI220:GB220))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF220:GY220))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",298462.91649746877,{"$f":"(SUM(D217:D221))*Misc_Rev","v":193305.2404076228},{"$f":"(SUM(E217:E221))*Misc_Rev","v":205306.91917994423},211074.17077542556,222346.52551250934,233881.23925909642,249016.83184337552,268776.06827557937,284351.58481496031,306621.40661091026,317465.85332568071,333721.05872879585,347845.21483847441,370086.43140209565,389243.68204831093,411155.31058143702,429555.43957267783,448332.57009772805,469511.41936568101,491914.00395606708,515986.69497071183,null,"Misc Charges",56699.339395418225,{"$f":"(SUM(AA217:AA221))*Misc_Rev","v":34317.326207287333},{"$f":"(SUM(AB217:AB221))*Misc_Rev","v":36524.841043388784},37162.754715965719,39984.044425850567,42073.069511029542,45866.138337851218,50024.725079404321,53927.851381960041,58717.696093708801,60631.260372125005,64704.405898363286,67442.784981645615,72223.962480421993,76228.477973327434,81723.897094370011,85537.040877282809,89444.672329863635,93956.432530407314,98775.798460576261,104015.11937818653,null,"Misc Charges",74146.159298506347,{"$f":"(SUM(AX217:AX221))*Misc_Rev","v":57389.24083200001},{"$f":"(SUM(AY217:AY221))*Misc_Rev","v":60765.07852800002},64140.916224000022,64140.916224000022,67516.753920000017,67516.753920000017,70892.59161600002,70892.59161600002,74268.429312000037,77644.267008000024,77644.267008000024,81020.104704000027,84395.942400000029,87771.780096000031,87771.780096000031,91147.617792000034,94523.455488000021,97899.293184000024,101275.13088000004,104650.96857600004,null,"Misc Charges",61682.496395017224,{"$f":"(SUM(BU217:BU221))*Misc_Rev","v":39278.915044578629},{"$f":"(SUM(BV217:BV221))*Misc_Rev","v":41832.185558173303},43029.754866227056,45422.358692476388,47870.834792051501,51100.551920607242,55333.712681902383,58656.635244248391,63432.865782567773,65725.347427169298,69192.199342353953,72194.716884316091,76959.576637550228,81053.000338714352,85743.512448513939,89669.639579328548,93676.244539620733,98203.227829634983,102994.60866783185,108147.34437920564,null,"Misc Charges",0,{"$f":"(SUM(CR217:CR221))*Misc_Rev","v":0},{"$f":"(SUM(CS217:CS221))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO217:DO221))*Misc_Rev","v":0},{"$f":"(SUM(DP217:DP221))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(EL217:EL221))*Misc_Rev","v":0},{"$f":"(SUM(EM217:EM221))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(FI217:FI221))*Misc_Rev","v":0},{"$f":"(SUM(FJ217:FJ221))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",617539.56154386711,{"$f":"(SUM(GF217:GF221))*Misc_Rev","v":492240.98347563605},{"$f":"(SUM(GG217:GG221))*Misc_Rev","v":510255.89773714886},528290.68967589166,546345.75684540952,547400.47435031773,565497.31660532416,583615.67509743059,601755.98015137913,619918.67069840687,638104.19444837503,656313.00806534255,674545.57734664937,692802.37740558235,711083.89285769407,746411.64841084788,764744.08745906479,783102.754680246,801488.17463785096,836921.91278660798,855362.45408234]
[null,"Total Variable Cost",9233328.7406600621,{"$f":"SUM(D217:D222)","v":6162464.0968683064},{"$f":"SUM(E217:E221)","v":6339764.0557047995},6517853.5936087435,6865937.670223237,7222123.2478722949,7689501.9714481067,8299656.2585097374,8780619.5903829131,9468299.3642203007,9803169.8778928071,10305121.625765681,10741267.750693996,11428064.210786056,12019629.509891024,12696248.47398212,13264434.275342075,13844261.675448617,14498252.82132167,15190032.236785667,15933383.61446121,null,"Total Variable Cost",1753854.9497293737,{"$f":"SUM(AA217:AA222)","v":1094017.3696635414},{"$f":"SUM(AB217:AB221)","v":1127866.8800453551},1147565.3012588227,1234685.166312085,1299193.1049601512,1416320.9714010379,1544735.8287859533,1665262.2091761376,1813169.9633679839,1872259.7693961523,1998036.2493318701,2082595.8801150448,2230235.9955663905,2353893.2180498834,2523588.7195642912,2641336.4895406002,2762001.9864705913,2901322.644837182,3050141.9979179921,3211929.3286248306,null,"Total Variable Cost",2294627.2369413944,{"$f":"SUM(AX217:AX222)","v":1829537.2408320003},{"$f":"SUM(AY217:AY221)","v":1876392.0000000005},1980636.0000000005,1980636.0000000005,2084880.0000000005,2084880.0000000005,2189124.0000000005,2189124.0000000005,2293368.0000000009,2397612.0000000005,2397612.0000000005,2501856.0000000005,2606100.0000000005,2710344.0000000009,2710344.0000000009,2814588.0000000009,2918832.0000000005,3023076.0000000005,3127320.0000000009,3231564.0000000009,null,"Total Variable Cost",1908167.3700284462,{"$f":"SUM(BU217:BU222)","v":1252190.0762531578},{"$f":"SUM(BV217:BV221)","v":1291754.7417914185},1328735.0193375449,1402617.3015216275,1478224.8885885468,1577956.7663230989,1708674.4281713925,1811284.438125259,1958771.794175141,2029562.358793518,2136616.8275183407,2229332.9077419741,2376469.1402405575,2502871.7989968611,2647712.2174071744,2768948.8506462616,2892670.5947264303,3032461.3336720285,3180416.5225985623,3339530.1500495807,null,"Total Variable Cost",0,{"$f":"SUM(CR217:CR222)","v":0},{"$f":"SUM(CS217:CS221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO217:DO222)","v":0},{"$f":"SUM(DP217:DP221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(EL217:EL222)","v":0},{"$f":"SUM(EM217:EM221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(FI217:FI222)","v":0},{"$f":"SUM(FJ217:FJ221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",19112465.177097514,{"$f":"SUM(GF217:GF222)","v":15692370.16688831},{"$f":"SUM(GG217:GG221)","v":15756419.767080929},16313324.162422543,16870854.645670995,16903423.738584414,17462244.213356104,18021729.097623225,18581891.679575689,19142745.513167206,19704304.423430551,20266582.511899162,20829594.162137143,21393354.045379888,21957877.126287486,23048778.668813236,23614874.242189497,24181779.727033287,24749511.321573954,25843685.548005432,26413119.258965537]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D225:W225))","v":11691841.884399815},{"$f":"D223+D214","v":9400714.6681403276},{"$f":"E223+E214","v":9467924.4177651536},9533918.4553666618,9771950.2983216308,10019978.082137216,10380958.079892596,10886345.033980256,11264054.36714536,11849353.313351253,12082012.680868801,12481804.963930907,12815844.33901953,13400587.818542397,13890154.981734077,14464831.75146091,14931132.418836609,15409132.886546498,15961356.465642257,16551428.867260706,17193134.995081078,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA225:AT225))","v":2239981.1830238253},{"$f":"AA223+AA214","v":1745914.7148983998},{"$f":"AB223+AB214","v":1757079.186252689},1752919.8672090769,1816598.9257415864,1858051.7516134572,1952481.7626199392,2058529.1875603353,2156993.7267075544,2283011.4596111756,2320236.0761394501,2424147.3665752737,2486841.8078585542,2612616.7338100057,2714408.7667936045,2862239.0788081186,2958121.659284533,3056921.9667146299,3174377.4355813265,3301331.5991622424,3441253.7403691872,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX225:BQ225))","v":4458934.0453674523},{"$f":"AX223+AX214","v":4731881.8707957938},{"$f":"AY223+AY214","v":4677739.4381768964},4675765.2048548069,4571403.2229801668,4573002.4074301133,4471948.1550799906,4476608.995375542,4378386.3734755171,4385172.7197512435,4392069.6208682191,4294722.5219851946,4301619.4231021721,4308516.3242191477,4315413.2253361251,4218066.1264531007,4224963.0275700763,4231859.9286870528,4238756.8298040284,4245653.7309210049,4252550.6320379814,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU225:CN225))","v":2059973.533480973},{"$f":"BU223+BU214","v":1450491.3317847745},{"$f":"BV223+BV214","v":1483388.8380108452},1513688.7140315748,1581014.9206633945,1650181.8266919625,1743580.296863432,1868064.16740862,1964532.9245036275,2105933.0622909502,2170648.1282212278,2271631.7452721493,2358281.7137763645,2499356.669309102,2619702.9825482029,2758492.0855189301,2873682.5339976,2991363.3266101037,3125118.4520466444,3267043.4721818999,3420132.484453775,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR225:DK225))","v":1970189.9697429584},{"$f":"CR223+CR214","v":2476798.8620580314},{"$f":"CS223+CS214","v":2418080.2457874664},2341443.6124061807,2266909.3118631886,2194306.1179588675,2123477.8541210983,2054276.9176646706,1986566.4368086692,1919622.449385786,1852649.7102859137,1785511.1602067591,1718203.4829287373,1650723.2959078709,1583067.148949303,1515231.5228542793,1447212.8280400722,1379007.4031322962,1310611.5135290809,1242021.349936517,1173233.0268748174,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO225:EH225))","v":18674120.734681349},{"$f":"DO223+DO214","v":23351772.775148753},{"$f":"DP223+DP214","v":22801621.888082441},22094056.153390024,21406177.625546657,20736394.709461272,20083255.952476077,19445389.763171695,18821524.491814911,18204923.362808131,17588186.084142387,16970039.412152737,16350455.158972725,15729404.572978528,15106858.327513877,14482786.509389345,13857158.607151758,13229943.499118829,12601109.441174671,11970624.054321047,11338454.311979771,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL225:FE225))","v":24000808.072738543},{"$f":"EL223+EL214","v":28337448.531907313},{"$f":"EM223+EM214","v":27716779.092169281},27061354.604156185,26428002.579012915,25815100.36502108,25221171.654274225,24644823.822860446,24084768.82102577,23534037.343382344,22984970.939907108,22436281.987718802,21887978.035843175,21340066.784286477,20792556.087055091,20245453.955235519,19698768.560136009,19152508.236490943,18606681.48572943,18061296.979309116,17516363.562116846,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI225:GB225))","v":35047395.334401637},{"$f":"FI223+FI214","v":41801865.752864093},{"$f":"FJ223+FJ214","v":40873769.084016502},39852727.517428093,38864730.90936023,37907303.268684588,36978190.808604851,36075266.716228716,35196562.896043912,34331477.027064994,33468359.253598351,32605241.480131704,31742123.706665058,30879005.933198407,30015888.159731761,29152770.386265103,28289652.612798467,27426534.839331813,26563417.065865166,25700299.292398516,24837181.518931866,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF225:GY225))","v":57503301.312984943},{"$f":"GF223+GF214","v":60451954.73627682},{"$f":"GG223+GG214","v":59552499.618647829},59147116.224299684,58776570.007739857,57912821.346988991,57604853.506326616,57324977.436175957,57071263.525939256,56833150.147060141,56599029.089889765,56366973.079262957,56137023.416110612,55909222.227382228,55683612.482566252,55985838.010540977,55764743.51676219,55545974.600794822,55329577.77419512,55641200.478750408,55429691.105083793]
[]
[null,"$/MWh",{"$f":"C225/AVERAGE(D195:W195)","v":60.895009814582366},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z225/AVERAGE(AA195:AT195)","v":55.999529575595645},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW225/AVERAGE(AX195:BQ195)","v":50.90107357725401},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT225/AVERAGE(BU195:CN195)","v":59.660957294977209},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ225/AVERAGE(CR195:DK195)","v":49.979451287238923},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN225/AVERAGE(DO195:EH195)","v":92.203673975571874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK225/AVERAGE(EL195:FE195)","v":101.11523003925558},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"FH225/AVERAGE(FI195:GB195)","v":216.49589914804631},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"GE225/AVERAGE(GF195:GY195)","v":131.28607605704326}]
[null,"Fixed Cost $/kW-yr",{"$f":"C214/D203/1000","v":102.438047655823},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z214/AA203/1000","v":97.225246658890185},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW214/AX203/1000","v":180.35890070217147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT214/BU203/1000","v":35.172883098361311},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ214/CR203/1000","v":246.27374621786981},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN214/DO203/1000","v":274.61942256884333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK214/EL203/1000","v":300.01010090923182},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"FH214/FI203/1000","v":318.6126848581967},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"GE214/GF203/1000","v":383.90836135887429}]
[null,"Variable Cost $/MWh",{"$f":"C223/AVERAGE(D195:W195)","v":48.090253857604488},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z223/AVERAGE(AA195:AT195)","v":43.846373743234352},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW223/AVERAGE(AX195:BQ195)","v":26.194374850929155},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT223/AVERAGE(BU195:CN195)","v":55.264346907682061},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ223/AVERAGE(CR195:DK195)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN223/AVERAGE(DO195:EH195)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK223/AVERAGE(EL195:FE195)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"FH223/AVERAGE(FI195:GB195)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"GE223/AVERAGE(GF195:GY195)","v":43.635765244514872}]
[]
[null,{"$f":"D232&\" \"&'Resource Options'!$B$45","v":"2026 Supplemental Compression- two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA232&\" \"&'Resource Options'!$B$46","v":"2026 Rathdrum CT 2055 Uprates two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX232&\" \"&'Resource Options'!$B$47","v":"2026 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU232&\" \"&'Resource Options'!$B$48","v":"2026 Rathdrum CT: Inlet Evaporation 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR232&\" \"&'Resource Options'!$B$49","v":"2026 Post Falls Redevelopment"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO232&\" \"&'Resource Options'!$B$50","v":"2026 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL232&\" \"&'Resource Options'!$B$51","v":"2026 Monroe St/Upper Falls 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI232&\" \"&'Resource Options'!$B$52","v":"2026 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF232&\" \"&'Resource Options'!$B$53","v":"2026 Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2026,{"$f":"D232+1","v":2027},{"$f":"E232+1","v":2028},{"$f":"F232+1","v":2029},{"$f":"G232+1","v":2030},{"$f":"H232+1","v":2031},{"$f":"I232+1","v":2032},{"$f":"J232+1","v":2033},{"$f":"K232+1","v":2034},{"$f":"L232+1","v":2035},{"$f":"M232+1","v":2036},{"$f":"N232+1","v":2037},{"$f":"O232+1","v":2038},{"$f":"P232+1","v":2039},{"$f":"Q232+1","v":2040},{"$f":"R232+1","v":2041},{"$f":"S232+1","v":2042},{"$f":"T232+1","v":2043},{"$f":"U232+1","v":2044},{"$f":"V232+1","v":2045},null,"Year",null,2026,{"$f":"AA232+1","v":2027},{"$f":"AB232+1","v":2028},{"$f":"AC232+1","v":2029},{"$f":"AD232+1","v":2030},{"$f":"AE232+1","v":2031},{"$f":"AF232+1","v":2032},{"$f":"AG232+1","v":2033},{"$f":"AH232+1","v":2034},{"$f":"AI232+1","v":2035},{"$f":"AJ232+1","v":2036},{"$f":"AK232+1","v":2037},{"$f":"AL232+1","v":2038},{"$f":"AM232+1","v":2039},{"$f":"AN232+1","v":2040},{"$f":"AO232+1","v":2041},{"$f":"AP232+1","v":2042},{"$f":"AQ232+1","v":2043},{"$f":"AR232+1","v":2044},{"$f":"AS232+1","v":2045},null,"Year",null,2026,{"$f":"AX232+1","v":2027},{"$f":"AY232+1","v":2028},{"$f":"AZ232+1","v":2029},{"$f":"BA232+1","v":2030},{"$f":"BB232+1","v":2031},{"$f":"BC232+1","v":2032},{"$f":"BD232+1","v":2033},{"$f":"BE232+1","v":2034},{"$f":"BF232+1","v":2035},{"$f":"BG232+1","v":2036},{"$f":"BH232+1","v":2037},{"$f":"BI232+1","v":2038},{"$f":"BJ232+1","v":2039},{"$f":"BK232+1","v":2040},{"$f":"BL232+1","v":2041},{"$f":"BM232+1","v":2042},{"$f":"BN232+1","v":2043},{"$f":"BO232+1","v":2044},{"$f":"BP232+1","v":2045},null,"Year",null,2026,{"$f":"BU232+1","v":2027},{"$f":"BV232+1","v":2028},{"$f":"BW232+1","v":2029},{"$f":"BX232+1","v":2030},{"$f":"BY232+1","v":2031},{"$f":"BZ232+1","v":2032},{"$f":"CA232+1","v":2033},{"$f":"CB232+1","v":2034},{"$f":"CC232+1","v":2035},{"$f":"CD232+1","v":2036},{"$f":"CE232+1","v":2037},{"$f":"CF232+1","v":2038},{"$f":"CG232+1","v":2039},{"$f":"CH232+1","v":2040},{"$f":"CI232+1","v":2041},{"$f":"CJ232+1","v":2042},{"$f":"CK232+1","v":2043},{"$f":"CL232+1","v":2044},{"$f":"CM232+1","v":2045},null,"Year",null,2026,{"$f":"CR232+1","v":2027},{"$f":"CS232+1","v":2028},{"$f":"CT232+1","v":2029},{"$f":"CU232+1","v":2030},{"$f":"CV232+1","v":2031},{"$f":"CW232+1","v":2032},{"$f":"CX232+1","v":2033},{"$f":"CY232+1","v":2034},{"$f":"CZ232+1","v":2035},{"$f":"DA232+1","v":2036},{"$f":"DB232+1","v":2037},{"$f":"DC232+1","v":2038},{"$f":"DD232+1","v":2039},{"$f":"DE232+1","v":2040},{"$f":"DF232+1","v":2041},{"$f":"DG232+1","v":2042},{"$f":"DH232+1","v":2043},{"$f":"DI232+1","v":2044},{"$f":"DJ232+1","v":2045},null,"Year",null,2026,{"$f":"DO232+1","v":2027},{"$f":"DP232+1","v":2028},{"$f":"DQ232+1","v":2029},{"$f":"DR232+1","v":2030},{"$f":"DS232+1","v":2031},{"$f":"DT232+1","v":2032},{"$f":"DU232+1","v":2033},{"$f":"DV232+1","v":2034},{"$f":"DW232+1","v":2035},{"$f":"DX232+1","v":2036},{"$f":"DY232+1","v":2037},{"$f":"DZ232+1","v":2038},{"$f":"EA232+1","v":2039},{"$f":"EB232+1","v":2040},{"$f":"EC232+1","v":2041},{"$f":"ED232+1","v":2042},{"$f":"EE232+1","v":2043},{"$f":"EF232+1","v":2044},{"$f":"EG232+1","v":2045},null,"Year",null,2026,{"$f":"EL232+1","v":2027},{"$f":"EM232+1","v":2028},{"$f":"EN232+1","v":2029},{"$f":"EO232+1","v":2030},{"$f":"EP232+1","v":2031},{"$f":"EQ232+1","v":2032},{"$f":"ER232+1","v":2033},{"$f":"ES232+1","v":2034},{"$f":"ET232+1","v":2035},{"$f":"EU232+1","v":2036},{"$f":"EV232+1","v":2037},{"$f":"EW232+1","v":2038},{"$f":"EX232+1","v":2039},{"$f":"EY232+1","v":2040},{"$f":"EZ232+1","v":2041},{"$f":"FA232+1","v":2042},{"$f":"FB232+1","v":2043},{"$f":"FC232+1","v":2044},{"$f":"FD232+1","v":2045},null,"Year",null,2026,{"$f":"FI232+1","v":2027},{"$f":"FJ232+1","v":2028},{"$f":"FK232+1","v":2029},{"$f":"FL232+1","v":2030},{"$f":"FM232+1","v":2031},{"$f":"FN232+1","v":2032},{"$f":"FO232+1","v":2033},{"$f":"FP232+1","v":2034},{"$f":"FQ232+1","v":2035},{"$f":"FR232+1","v":2036},{"$f":"FS232+1","v":2037},{"$f":"FT232+1","v":2038},{"$f":"FU232+1","v":2039},{"$f":"FV232+1","v":2040},{"$f":"FW232+1","v":2041},{"$f":"FX232+1","v":2042},{"$f":"FY232+1","v":2043},{"$f":"FZ232+1","v":2044},{"$f":"GA232+1","v":2045},null,"Year",null,2026,{"$f":"GF232+1","v":2027},{"$f":"GG232+1","v":2028},{"$f":"GH232+1","v":2029},{"$f":"GI232+1","v":2030},{"$f":"GJ232+1","v":2031},{"$f":"GK232+1","v":2032},{"$f":"GL232+1","v":2033},{"$f":"GM232+1","v":2034},{"$f":"GN232+1","v":2035},{"$f":"GO232+1","v":2036},{"$f":"GP232+1","v":2037},{"$f":"GQ232+1","v":2038},{"$f":"GR232+1","v":2039},{"$f":"GS232+1","v":2040},{"$f":"GT232+1","v":2041},{"$f":"GU232+1","v":2042},{"$f":"GV232+1","v":2043},{"$f":"GW232+1","v":2044},{"$f":"GX232+1","v":2045}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D232-$D$4)","v":192000},{"$f":"D233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U233*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V233*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA232--$AA$4)","v":39999.999999999993},{"$f":"AA233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS233*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX232-$AX$4)","v":87600.000000000015},{"$f":"AX233*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AY233*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AZ233*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BA233*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BB233*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BC233*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BD233*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BE233*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BF233*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BG233*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BH233*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BI233*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BJ233*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BK233*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BL233*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BM233*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BN233*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BO233*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BP233*(1-'Resource Options'!$AA$47)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU232-$BU$4)","v":34528},{"$f":"BU233*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BV233*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BW233*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BX233*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BY233*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BZ233*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CA233*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CB233*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CC233*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CD233*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CE233*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CF233*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CG233*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CH233*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CI233*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CJ233*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CK233*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CL233*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CM233*(1-'Resource Options'!$AA$48)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR232-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS232-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT232-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU232-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV232-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW232-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX232-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY232-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ232-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA232-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB232-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC232-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD232-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE232-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF232-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG232-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH232-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI232-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ232-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK232-$CR$4)","v":39420},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO232-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP232-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ232-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR232-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS232-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT232-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU232-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV232-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW232-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX232-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY232-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ232-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA232-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB232-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC232-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED232-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE232-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF232-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG232-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH232-$DO$4)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EL232-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EM232-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EN232-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EO232-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EP232-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EQ232-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ER232-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ES232-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ET232-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EU232-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EV232-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EW232-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EX232-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EY232-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EZ232-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FA232-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FB232-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FC232-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FD232-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FE232-$EL$4)","v":237360.96},null,"MWh",null,{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FI232-$FI232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FJ232-$FI232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FK232-$FI232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FL232-$FI232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FM232-$FI232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FN232-$FI232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FO232-$FI232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FP232-$FI232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FQ232-$FI232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FR232-$FI232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FS232-$FI232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FT232-$FI232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FU232-$FI232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FV232-$FI232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FW232-$FI232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FX232-$FI232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FY232-$FI232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FZ232-$FI232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GA232-$FI232)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GB232-$FI232)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GF232-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GG232-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GH232-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GI232-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GJ232-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GK232-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GL232-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GM232-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GN232-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GO232-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GP232-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GQ232-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GR232-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GS232-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GT232-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GU232-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GV232-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GW232-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GX232-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GY232-$GF$4)","v":438000}]
[null,"Fuel (Dth)",null,{"$f":"D233*$D240/1000","v":2236800},{"$f":"E233*$D240/1000","v":2236800},{"$f":"F233*$D240/1000","v":2236800},{"$f":"G233*$D240/1000","v":2236800},{"$f":"H233*$D240/1000","v":2236800},{"$f":"I233*$D240/1000","v":2236800},{"$f":"J233*$D240/1000","v":2236800},{"$f":"K233*$D240/1000","v":2236800},{"$f":"L233*$D240/1000","v":2236800},{"$f":"M233*$D240/1000","v":2236800},{"$f":"N233*$D240/1000","v":2236800},{"$f":"O233*$D240/1000","v":2236800},{"$f":"P233*$D240/1000","v":2236800},{"$f":"Q233*$D240/1000","v":2236800},{"$f":"R233*$D240/1000","v":2236800},{"$f":"S233*$D240/1000","v":2236800},{"$f":"T233*$D240/1000","v":2236800},{"$f":"U233*$D240/1000","v":2236800},{"$f":"V233*$D240/1000","v":2236800},{"$f":"W233*$D240/1000","v":2236800},null,"Fuel (Dth)",null,{"$f":"AA233*$AA240/1000","v":469999.99999999994},{"$f":"AB233*$AA240/1000","v":469999.99999999994},{"$f":"AC233*$AA240/1000","v":469999.99999999994},{"$f":"AD233*$AA240/1000","v":469999.99999999994},{"$f":"AE233*$AA240/1000","v":469999.99999999994},{"$f":"AF233*$AA240/1000","v":469999.99999999994},{"$f":"AG233*$AA240/1000","v":469999.99999999994},{"$f":"AH233*$AA240/1000","v":469999.99999999994},{"$f":"AI233*$AA240/1000","v":469999.99999999994},{"$f":"AJ233*$AA240/1000","v":469999.99999999994},{"$f":"AK233*$AA240/1000","v":469999.99999999994},{"$f":"AL233*$AA240/1000","v":469999.99999999994},{"$f":"AM233*$AA240/1000","v":469999.99999999994},{"$f":"AN233*$AA240/1000","v":469999.99999999994},{"$f":"AO233*$AA240/1000","v":469999.99999999994},{"$f":"AP233*$AA240/1000","v":469999.99999999994},{"$f":"AQ233*$AA240/1000","v":469999.99999999994},{"$f":"AR233*$AA240/1000","v":469999.99999999994},{"$f":"AS233*$AA240/1000","v":469999.99999999994},{"$f":"AT233*$AA240/1000","v":469999.99999999994},null,"Fuel (mmbtu)",null,{"$f":"AX233*$AX240/1000","v":1143180.0000000002},1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,null,"Fuel (Dth)",null,{"$f":"BU233*$AA240/1000","v":405704},405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"GF233*$GF240/1000","v":5256000},{"$f":"GG233*$GF240/1000","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D240)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA240)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA240)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX240)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX240)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU240)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU240)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU240)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU240)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU240)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU240)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU240)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU240)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU240)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU240)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU240)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU240)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU240)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU240)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU240)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU240)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU240)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU240)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU240)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU240)/1000)","v":0},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V234/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W234/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS234/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT234/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU234/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BV234/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BW234/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BX234/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BY234/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BZ234/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CA234/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CB234/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CC234/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CD234/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CE234/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CF234/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CG234/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CH234/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CI234/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CJ234/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CK234/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CL234/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CM234/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CN234/2204.62","v":21530.861554372183},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$44*D235/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*E235/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*F235/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*G235/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*H235/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*I235/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*J235/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*K235/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*L235/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*M235/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*N235/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*O235/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*P235/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*Q235/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*R235/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*S235/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*T235/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*U235/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*V235/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*W235/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*AA235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AB235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AC235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AD235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AE235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AF235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AG235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AH235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AI235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AJ235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AK235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AL235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AM235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AN235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AO235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AP235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AQ235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AR235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AS235/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AT235/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM235/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN235/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D232,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA232,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$25)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX232,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$26)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU232,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$27)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$53","v":12000}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$51","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$52","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$53","v":100}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D232,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$212)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":19.44820347973096},{"$f":"'Resource Options'!$N$45*(1.02^(D232-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA232,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$213)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":4.0578060854514479},{"$f":"'Resource Options'!$N$46*(1.02^(AA232-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX232,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$214)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":18.065960519138905},{"$f":"'Resource Options'!$N$47*(1.02^(AX232-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU232,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$215)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":1.1706292174395303},{"$f":"'Resource Options'!$N$48*(1.02^(BU232-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR232,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$216)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":19.918209477038516},{"$f":"'Resource Options'!$N$49*(1.02^(CR232-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO232,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$217)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":185.41695036504413},{"$f":"'Resource Options'!$N$50*(1.02^(DO232-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL232,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$218)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":192.77275277350691},{"$f":"'Resource Options'!$N$51*(1.02^(EL232-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI232,'Capital Costs'!$A$174:$AH$219,ROW('Capital Costs'!$A$219)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":292.963854543948},{"$f":"'Resource Options'!$N$52*(1.02^(FI232-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF232,'Capital Costs'!$A$174:$AH$220,ROW('Capital Costs'!$A$220)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":292.91484525056643},{"$f":"'Resource Options'!$N$53*(1.02^(GF232-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D242*AFUDC!$Y$44","v":0.87470434452472778},{"$f":"E242*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA242*AFUDC!$Y$45","v":0.18250429227987289},{"$f":"AB242*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX242*AFUDC!$Y$46","v":0.81253644690484339},{"$f":"AY242*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU242*AFUDC!$Y$47","v":5.2650336746482063E-2},{"$f":"BV242*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR242*AFUDC!$Y$48","v":3.0458674962847887},{"$f":"CS242*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO242*AFUDC!$Y$49","v":28.353726424465094},{"$f":"DP242*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL242*AFUDC!$Y$50","v":29.478566460456186},{"$f":"EM242*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI242*AFUDC!$Y$51","v":44.799663502403803},{"$f":"FJ242*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF242*AFUDC!$Y$51","v":44.792169063011599},{"$f":"GG242*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D242:D243)","v":20.322907824255687},{"$f":"SUM(E242:E243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA242:AA243)","v":4.2403103777313209},{"$f":"SUM(AB242:AB243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX242:AX243)","v":18.878496966043748},{"$f":"SUM(AY242:AY243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU242:BU243)","v":1.2232795541860124},{"$f":"SUM(BV242:BV243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR242:CR243)","v":22.964076973323305},{"$f":"SUM(CS242:CS243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO242:DO243)","v":213.77067678950922},{"$f":"SUM(DP242:DP243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL242:EL243)","v":222.2513192339631},{"$f":"SUM(EM242:EM243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(FI242:FI243)","v":337.76351804635181},{"$f":"SUM(FJ242:FJ243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(GF242:GF243)","v":337.70701431357804},{"$f":"SUM(GG242:GG243)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D247:W247))","v":130865.96537146294},{"$f":"HLOOKUP(D232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":112479.30057621752},{"$f":"HLOOKUP(E232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":114728.88658774187},{"$f":"HLOOKUP(F232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":117023.46431949669},{"$f":"HLOOKUP(G232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":119363.93360588665},{"$f":"HLOOKUP(H232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":121751.21227800437},{"$f":"HLOOKUP(I232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":124186.23652356447},{"$f":"HLOOKUP(J232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":126669.96125403573},{"$f":"HLOOKUP(K232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":129203.36047911647},{"$f":"HLOOKUP(L232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":131787.42768869881},{"$f":"HLOOKUP(M232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":134423.17624247281},{"$f":"HLOOKUP(N232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":137111.63976732225},{"$f":"HLOOKUP(O232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":139853.87256266869},{"$f":"HLOOKUP(P232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":142650.95001392209},{"$f":"HLOOKUP(Q232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":145503.96901420056},{"$f":"HLOOKUP(R232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":148414.04839448456},{"$f":"HLOOKUP(S232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":151382.32936237421},{"$f":"HLOOKUP(T232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":154409.9759496217},{"$f":"HLOOKUP(U232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":157498.17546861415},{"$f":"HLOOKUP(V232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":160648.13897798644},{"$f":"HLOOKUP(W232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D241*1000","v":163861.10175754616},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA247:AT247))","v":0},{"$f":"HLOOKUP(AA232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AB232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AC232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AD232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AE232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AF232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AG232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AH232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AI232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AJ232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AK232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AL232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AM232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AN232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AO232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AP232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AQ232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AR232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AS232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},{"$f":"HLOOKUP(AT232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA241*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX247:BQ247))","v":0},{"$f":"HLOOKUP(AX232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":0},{"$f":"HLOOKUP(AY232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":0},{"$f":"HLOOKUP(AZ232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":0},{"$f":"HLOOKUP(BA232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":0},{"$f":"HLOOKUP(BB232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":0},{"$f":"HLOOKUP(BC232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":0},{"$f":"HLOOKUP(BD232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":0},{"$f":"HLOOKUP(BE232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":0},{"$f":"HLOOKUP(BF232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":0},{"$f":"HLOOKUP(BG232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":0},{"$f":"HLOOKUP(BH232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":0},{"$f":"HLOOKUP(BI232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":0},{"$f":"HLOOKUP(BJ232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":0},{"$f":"HLOOKUP(BK232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":0},{"$f":"HLOOKUP(BL232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":0},{"$f":"HLOOKUP(BM232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":0},{"$f":"HLOOKUP(BN232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":0},{"$f":"HLOOKUP(BO232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":0},{"$f":"HLOOKUP(BP232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":0},{"$f":"HLOOKUP(BQ232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX241*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU247:CN247))","v":11767.03138631738},{"$f":"HLOOKUP(BU232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":10113.763776811558},{"$f":"HLOOKUP(BV232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":10316.039052347789},{"$f":"HLOOKUP(BW232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":10522.359833394745},{"$f":"HLOOKUP(BX232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":10732.80703006264},{"$f":"HLOOKUP(BY232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":10947.463170663892},{"$f":"HLOOKUP(BZ232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":11166.412434077172},{"$f":"HLOOKUP(CA232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":11389.740682758713},{"$f":"HLOOKUP(CB232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":11617.535496413888},{"$f":"HLOOKUP(CC232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":11849.886206342167},{"$f":"HLOOKUP(CD232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":12086.883930469012},{"$f":"HLOOKUP(CE232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":12328.621609078393},{"$f":"HLOOKUP(CF232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":12575.19404125996},{"$f":"HLOOKUP(CG232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":12826.697922085161},{"$f":"HLOOKUP(CH232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":13083.231880526866},{"$f":"HLOOKUP(CI232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":13344.896518137402},{"$f":"HLOOKUP(CJ232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":13611.794448500148},{"$f":"HLOOKUP(CK232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":13884.030337470153},{"$f":"HLOOKUP(CL232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":14161.710944219558},{"$f":"HLOOKUP(CM232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":14444.945163103946},{"$f":"HLOOKUP(CN232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU241*1000","v":14733.844066366026},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR247:DK247))","v":-419861.63890011044},{"$f":"HLOOKUP(CR232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":-360871.08934869786},{"$f":"HLOOKUP(CS232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":-368088.51113567181},{"$f":"HLOOKUP(CT232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":-375450.28135838528},{"$f":"HLOOKUP(CU232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":-382959.28698555299},{"$f":"HLOOKUP(CV232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":-390618.47272526397},{"$f":"HLOOKUP(CW232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":-398430.84217976936},{"$f":"HLOOKUP(CX232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":-406399.45902336464},{"$f":"HLOOKUP(CY232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":-414527.44820383203},{"$f":"HLOOKUP(CZ232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":-422817.9971679087},{"$f":"HLOOKUP(DA232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":-431274.35711126699},{"$f":"HLOOKUP(DB232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":-439899.84425349231},{"$f":"HLOOKUP(DC232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":-448697.84113856207},{"$f":"HLOOKUP(DD232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":-457671.79796133336},{"$f":"HLOOKUP(DE232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":-466825.23392056004},{"$f":"HLOOKUP(DF232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":-476161.73859897128},{"$f":"HLOOKUP(DG232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":-485684.97337095067},{"$f":"HLOOKUP(DH232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":-495398.67283836968},{"$f":"HLOOKUP(DI232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":-505306.64629513712},{"$f":"HLOOKUP(DJ232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":-515412.77922103985},{"$f":"HLOOKUP(DK232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR241*1000","v":-525721.0348054606},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO247:EH247))","v":-3568823.9306509392},{"$f":"HLOOKUP(DO232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":-3067404.2594639319},{"$f":"HLOOKUP(DP232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":-3128752.3446532106},{"$f":"HLOOKUP(DQ232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":-3191327.3915462745},{"$f":"HLOOKUP(DR232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":-3255153.9393772003},{"$f":"HLOOKUP(DS232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":-3320257.0181647437},{"$f":"HLOOKUP(DT232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":-3386662.1585280397},{"$f":"HLOOKUP(DU232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":-3454395.4016986},{"$f":"HLOOKUP(DV232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":-3523483.3097325722},{"$f":"HLOOKUP(DW232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":-3593952.9759272235},{"$f":"HLOOKUP(DX232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":-3665832.0354457693},{"$f":"HLOOKUP(DY232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":-3739148.6761546843},{"$f":"HLOOKUP(DZ232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":-3813931.6496777772},{"$f":"HLOOKUP(EA232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":-3890210.2826713333},{"$f":"HLOOKUP(EB232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":-3968014.4883247605},{"$f":"HLOOKUP(EC232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":-4047374.778091256},{"$f":"HLOOKUP(ED232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":-4128322.2736530807},{"$f":"HLOOKUP(EE232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":-4210888.7191261416},{"$f":"HLOOKUP(EF232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":-4295106.4935086649},{"$f":"HLOOKUP(EG232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":-4381008.6233788384},{"$f":"HLOOKUP(EH232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO241*1000","v":-4468628.7958464157},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL247:FE247))","v":955770.94246701896},{"$f":"HLOOKUP(EL232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":821485.14943981939},{"$f":"HLOOKUP(EM232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":837914.85242861591},{"$f":"HLOOKUP(EN232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":854673.14947718824},{"$f":"HLOOKUP(EO232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":871766.61246673192},{"$f":"HLOOKUP(EP232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":889201.9447160667},{"$f":"HLOOKUP(EQ232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":906985.98361038812},{"$f":"HLOOKUP(ER232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":925125.70328259573},{"$f":"HLOOKUP(ES232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":943628.21734824777},{"$f":"HLOOKUP(ET232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":962500.7816952127},{"$f":"HLOOKUP(EU232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":981750.79732911719},{"$f":"HLOOKUP(EV232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1001385.8132756995},{"$f":"HLOOKUP(EW232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1021413.5295412134},{"$f":"HLOOKUP(EX232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1041841.8001320378},{"$f":"HLOOKUP(EY232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1062678.6361346785},{"$f":"HLOOKUP(EZ232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1083932.2088573722},{"$f":"HLOOKUP(FA232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1105610.8530345196},{"$f":"HLOOKUP(FB232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1127723.0700952099},{"$f":"HLOOKUP(FC232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1150277.5314971141},{"$f":"HLOOKUP(FD232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1173283.0821270566},{"$f":"HLOOKUP(FE232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL241*1000","v":1196748.7437695977},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI247:GB247))","v":0},{"$f":"HLOOKUP(FI232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI241*1000","v":0},{"$f":"HLOOKUP(FJ232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI241*1000","v":0},{"$f":"HLOOKUP(FK232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI241*1000","v":0},{"$f":"HLOOKUP(FL232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI241*1000","v":0},{"$f":"HLOOKUP(FM232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI241*1000","v":0},{"$f":"HLOOKUP(FN232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI241*1000","v":0},{"$f":"HLOOKUP(FO232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI241*1000","v":0},{"$f":"HLOOKUP(FP232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI241*1000","v":0},{"$f":"HLOOKUP(FQ232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI241*1000","v":0},{"$f":"HLOOKUP(FR232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI241*1000","v":0},{"$f":"HLOOKUP(FS232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI241*1000","v":0},{"$f":"HLOOKUP(FT232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI241*1000","v":0},{"$f":"HLOOKUP(FU232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI241*1000","v":0},{"$f":"HLOOKUP(FV232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI241*1000","v":0},{"$f":"HLOOKUP(FW232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI241*1000","v":0},{"$f":"HLOOKUP(FX232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI241*1000","v":0},{"$f":"HLOOKUP(FY232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI241*1000","v":0},{"$f":"HLOOKUP(FZ232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI241*1000","v":0},{"$f":"HLOOKUP(GA232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI241*1000","v":0},{"$f":"HLOOKUP(GB232,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI241*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF247:GY247))","v":3407967.8482151832},{"$f":"HLOOKUP(GF232,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF241*1000","v":2929148.4525056644},{"$f":"HLOOKUP(GG232,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF241*1000","v":2987731.4215557775},{"$f":"HLOOKUP(GH232,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF241*1000","v":3047486.0499868933},{"$f":"HLOOKUP(GI232,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF241*1000","v":3108435.7709866306},{"$f":"HLOOKUP(GJ232,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF241*1000","v":3170604.4864063635},{"$f":"HLOOKUP(GK232,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF241*1000","v":3234016.5761344917},{"$f":"HLOOKUP(GL232,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF241*1000","v":3298696.9076571809},{"$f":"HLOOKUP(GM232,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF241*1000","v":3364670.8458103249},{"$f":"HLOOKUP(GN232,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF241*1000","v":3431964.2627265318},{"$f":"HLOOKUP(GO232,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF241*1000","v":3500603.5479810624},{"$f":"HLOOKUP(GP232,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF241*1000","v":3570615.618940684},{"$f":"HLOOKUP(GQ232,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF241*1000","v":3642027.9313194975},{"$f":"HLOOKUP(GR232,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF241*1000","v":3714868.4899458876},{"$f":"HLOOKUP(GS232,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF241*1000","v":3789165.8597448058},{"$f":"HLOOKUP(GT232,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF241*1000","v":3864949.1769397017},{"$f":"HLOOKUP(GU232,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF241*1000","v":3942248.1604784955},{"$f":"HLOOKUP(GV232,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF241*1000","v":4021093.1236880654},{"$f":"HLOOKUP(GW232,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF241*1000","v":4101514.9861618266},{"$f":"HLOOKUP(GX232,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF241*1000","v":4183545.2858850639},{"$f":"HLOOKUP(GY232,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF241*1000","v":4267216.1916027647}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Recovery & Taxes",2364615.3858082001,{"$f":"VLOOKUP(D231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":3170959.2836891264},{"$f":"VLOOKUP(E231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":3060614.7093002503},{"$f":"VLOOKUP(F231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":2944565.8812002121},{"$f":"VLOOKUP(G231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":2830545.1023192033},{"$f":"VLOOKUP(H231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":2718400.4150788528},{"$f":"VLOOKUP(I231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":2607993.4991193651},{"$f":"VLOOKUP(J231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":2499193.8267772635},{"$f":"VLOOKUP(K231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":2391880.6112594847},{"$f":"VLOOKUP(L231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":2285403.1624227478},{"$f":"VLOOKUP(M231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":2179046.5003790748},{"$f":"VLOOKUP(N231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":2072689.8383354021},{"$f":"VLOOKUP(O231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":1966333.1762917296},{"$f":"VLOOKUP(P231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":1859976.5142480568},{"$f":"VLOOKUP(Q231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":1753619.8522043843},{"$f":"VLOOKUP(R231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":1647263.1901607118},{"$f":"VLOOKUP(S231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":1540906.5281170385},{"$f":"VLOOKUP(T231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":1434549.8660733658},{"$f":"VLOOKUP(U231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":1328193.2040296926},{"$f":"VLOOKUP(V231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":1221836.54198602},{"$f":"VLOOKUP(W231,Assumptions!$A$4:$E$53,3,FALSE)*$D244*1000000","v":1115479.8799423475},null,"Capital Recovery & Taxes",493369.51417053828,{"$f":"VLOOKUP(AA231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":661610.61567885766},{"$f":"VLOOKUP(AB231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":638587.5695698231},{"$f":"VLOOKUP(AC231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":614374.34898291272},{"$f":"VLOOKUP(AD231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":590584.27444500104},{"$f":"VLOOKUP(AE231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":567185.64048844005},{"$f":"VLOOKUP(AF231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":544149.58700806298},{"$f":"VLOOKUP(AG231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":521448.87982012011},{"$f":"VLOOKUP(AH231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":499058.31714263477},{"$f":"VLOOKUP(AI231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":476842.13453721534},{"$f":"VLOOKUP(AJ231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":454651.15371377271},{"$f":"VLOOKUP(AK231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":432460.17289033026},{"$f":"VLOOKUP(AL231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":410269.19206688774},{"$f":"VLOOKUP(AM231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":388078.21124344523},{"$f":"VLOOKUP(AN231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":365887.23042000266},{"$f":"VLOOKUP(AO231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":343696.24959656014},{"$f":"VLOOKUP(AP231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":321505.26877311757},{"$f":"VLOOKUP(AQ231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":299314.28794967494},{"$f":"VLOOKUP(AR231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":277123.30712623242},{"$f":"VLOOKUP(AS231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":254932.32630278985},{"$f":"VLOOKUP(AT231,Assumptions!$A$4:$E$53,3,FALSE)*$AA244*1000000","v":232741.34547934736},null,"Capital Recovery & Taxes",2196554.9798716055,{"$f":"VLOOKUP(AX231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":2945589.5649502547},{"$f":"VLOOKUP(AY231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":2843087.5150057315},{"$f":"VLOOKUP(AZ231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":2735286.6300071431},{"$f":"VLOOKUP(BA231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":2629369.6546025714},{"$f":"VLOOKUP(BB231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":2525195.4313008222},{"$f":"VLOOKUP(BC231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":2422635.4705906832},{"$f":"VLOOKUP(BD231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":2321568.5218066378},{"$f":"VLOOKUP(BE231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":2221882.3828403023},{"$f":"VLOOKUP(BF231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":2122972.6100755362},{"$f":"VLOOKUP(BG231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":2024175.0394191551},{"$f":"VLOOKUP(BH231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":1925377.4687627743},{"$f":"VLOOKUP(BI231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":1826579.8981063936},{"$f":"VLOOKUP(BJ231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":1727782.3274500128},{"$f":"VLOOKUP(BK231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":1628984.7567936319},{"$f":"VLOOKUP(BL231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":1530187.1861372516},{"$f":"VLOOKUP(BM231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":1431389.6154808705},{"$f":"VLOOKUP(BN231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":1332592.0448244894},{"$f":"VLOOKUP(BO231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":1233794.4741681083},{"$f":"VLOOKUP(BP231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":1134996.9035117275},{"$f":"VLOOKUP(BQ231,Assumptions!$A$4:$E$53,3,FALSE)*$AX244*1000000","v":1036199.332855347},null,"Capital Recovery & Taxes",142331.28841535645,{"$f":"VLOOKUP(BU231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":190866.86277559283},{"$f":"VLOOKUP(BV231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":184224.98539601004},{"$f":"VLOOKUP(BW231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":177239.75671074324},{"$f":"VLOOKUP(BX231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":170376.60067206691},{"$f":"VLOOKUP(BY231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":163626.37062634612},{"$f":"VLOOKUP(BZ231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":156980.7407734773},{"$f":"VLOOKUP(CA231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":150431.85437251735},{"$f":"VLOOKUP(CB231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":143972.44100647443},{"$f":"VLOOKUP(CC231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":137563.33423542418},{"$f":"VLOOKUP(CD231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":131161.49788136582},{"$f":"VLOOKUP(CE231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":124759.6615273075},{"$f":"VLOOKUP(CF231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":118357.82517324919},{"$f":"VLOOKUP(CG231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":111955.98881919087},{"$f":"VLOOKUP(CH231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":105554.15246513256},{"$f":"VLOOKUP(CI231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":99152.316111074251},{"$f":"VLOOKUP(CJ231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":92750.479757015899},{"$f":"VLOOKUP(CK231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":86348.643402957576},{"$f":"VLOOKUP(CL231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":79946.807048899223},{"$f":"VLOOKUP(CM231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":73544.970694840915},{"$f":"VLOOKUP(CN231,Assumptions!$A$4:$E$53,3,FALSE)*$BU244*1000000","v":67143.134340782606},null,"Capital Recovery & Taxes",2430480.6824771045,{"$f":"VLOOKUP(CR231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":2898892.3780053579},{"$f":"VLOOKUP(CS231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":2834530.3618388879},{"$f":"VLOOKUP(CT231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":2763722.7660126896},{"$f":"VLOOKUP(CU231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":2695206.7850860055},{"$f":"VLOOKUP(CV231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":2628810.7130433084},{"$f":"VLOOKUP(CW231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":2564378.2533832896},{"$f":"VLOOKUP(CX231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":2501761.9150413284},{"$f":"VLOOKUP(CY231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":2440825.2137486744},{"$f":"VLOOKUP(CZ231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":2380832.8955414104},{"$f":"VLOOKUP(DA231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":2320977.0616028989},{"$f":"VLOOKUP(DB231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":2261121.2276643864},{"$f":"VLOOKUP(DC231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":2201265.3937258739},{"$f":"VLOOKUP(DD231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":2141409.5597873614},{"$f":"VLOOKUP(DE231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":2081553.7258488489},{"$f":"VLOOKUP(DF231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":2021697.8919103364},{"$f":"VLOOKUP(DG231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":1961842.0579718244},{"$f":"VLOOKUP(DH231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":1901986.2240333119},{"$f":"VLOOKUP(DI231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":1842130.3900947997},{"$f":"VLOOKUP(DJ231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":1782274.556156287},{"$f":"VLOOKUP(DK231,Assumptions!$A$4:$E$53,5,FALSE)*$CR244*1000000","v":1722418.7222177743},null,"Capital Recovery & Taxes",22625141.912758909,{"$f":"VLOOKUP(DO231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":26985547.309654135},{"$f":"VLOOKUP(DP231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":26386406.670497302},{"$f":"VLOOKUP(DQ231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":25727264.668004099},{"$f":"VLOOKUP(DR231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":25089455.117434785},{"$f":"VLOOKUP(DS231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":24471379.621815234},{"$f":"VLOOKUP(DT231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":23871583.23005363},{"$f":"VLOOKUP(DU231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":23288692.960133731},{"$f":"VLOOKUP(DV231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":22721438.291383777},{"$f":"VLOOKUP(DW231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":22162974.805991512},{"$f":"VLOOKUP(DX231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":21605781.841270998},{"$f":"VLOOKUP(DY231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":21048588.876550477},{"$f":"VLOOKUP(DZ231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":20491395.911829956},{"$f":"VLOOKUP(EA231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":19934202.947109435},{"$f":"VLOOKUP(EB231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":19377009.982388914},{"$f":"VLOOKUP(EC231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":18819817.017668385},{"$f":"VLOOKUP(ED231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":18262624.052947871},{"$f":"VLOOKUP(EE231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":17705431.088227347},{"$f":"VLOOKUP(EF231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":17148238.123506825},{"$f":"VLOOKUP(EG231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":16591045.158786304},{"$f":"VLOOKUP(EH231,Assumptions!$A$4:$E$53,5,FALSE)*$DO244*1000000","v":16033852.194065779},null,"Capital Recovery & Taxes",23522719.362102289,{"$f":"VLOOKUP(EL231,Assumptions!$A$4:$E$53,5,FALSE)*$EL244*1000000","v":28056109.378026187},{"$f":"VLOOKUP(EM231,Assumptions!$A$4:$E$53,5,FALSE)*$EL244*1000000","v":27433199.821584065},{"$f":"VLOOKUP(EN231,Assumptions!$A$4:$E$53,5,FALSE)*$EL244*1000000","v":26747908.546762131},{"$f":"VLOOKUP(EO231,Assumptions!$A$4:$E$53,5,FALSE)*$EL244*1000000","v":26084796.018126454},{"$f":"VLOOKUP(EP231,Assumptions!$A$4:$E$53,5,FALSE)*$EL244*1000000","v":25442200.427605446},{"$f":"VLOOKUP(EQ231,Assumptions!$A$4:$E$53,5,FALSE)*$EL244*1000000","v":24818609.103749331},{"$f":"VLOOKUP(ER231,Assumptions!$A$4:$E$53,5,FALSE)*$EL244*1000000","v":24212594.596035067},{"$f":"VLOOKUP(ES231,Assumptions!$A$4:$E$53,5,FALSE)*$EL244*1000000","v":23622835.98009805},{"$f":"VLOOKUP(ET231,Assumptions!$A$4:$E$53,5,FALSE)*$EL244*1000000","v":23042217.308554791},{"$f":"VLOOKUP(EU231,Assumptions!$A$4:$E$53,5,FALSE)*$EL244*1000000","v":22462919.56137614},{"$f":"VLOOKUP(EV231,Assumptions!$A$4:$E$53,5,FALSE)*$EL244*1000000","v":21883621.814197484},{"$f":"VLOOKUP(EW231,Assumptions!$A$4:$E$53,5,FALSE)*$EL244*1000000","v":21304324.067018837},{"$f":"VLOOKUP(EX231,Assumptions!$A$4:$E$53,5,FALSE)*$EL244*1000000","v":20725026.319840178},{"$f":"VLOOKUP(EY231,Assumptions!$A$4:$E$53,5,FALSE)*$EL244*1000000","v":20145728.572661527},{"$f":"VLOOKUP(EZ231,Assumptions!$A$4:$E$53,5,FALSE)*$EL244*1000000","v":19566430.825482864},{"$f":"VLOOKUP(FA231,Assumptions!$A$4:$E$53,5,FALSE)*$EL244*1000000","v":18987133.07830422},{"$f":"VLOOKUP(FB231,Assumptions!$A$4:$E$53,5,FALSE)*$EL244*1000000","v":18407835.331125561},{"$f":"VLOOKUP(FC231,Assumptions!$A$4:$E$53,5,FALSE)*$EL244*1000000","v":17828537.583946906},{"$f":"VLOOKUP(FD231,Assumptions!$A$4:$E$53,5,FALSE)*$EL244*1000000","v":17249239.836768251},{"$f":"VLOOKUP(FE231,Assumptions!$A$4:$E$53,5,FALSE)*$EL244*1000000","v":16669942.089589594},null,"Capital Recovery & Taxes",35748343.241089664,{"$f":"VLOOKUP(FI231,Assumptions!$A$4:$E$53,5,FALSE)*$FI244*1000000","v":42637903.067921378},{"$f":"VLOOKUP(FJ231,Assumptions!$A$4:$E$53,5,FALSE)*$FI244*1000000","v":41691244.465696834},{"$f":"VLOOKUP(FK231,Assumptions!$A$4:$E$53,5,FALSE)*$FI244*1000000","v":40649782.067776658},{"$f":"VLOOKUP(FL231,Assumptions!$A$4:$E$53,5,FALSE)*$FI244*1000000","v":39642025.527547441},{"$f":"VLOOKUP(FM231,Assumptions!$A$4:$E$53,5,FALSE)*$FI244*1000000","v":38665449.33405827},{"$f":"VLOOKUP(FN231,Assumptions!$A$4:$E$53,5,FALSE)*$FI244*1000000","v":37717754.624776945},{"$f":"VLOOKUP(FO231,Assumptions!$A$4:$E$53,5,FALSE)*$FI244*1000000","v":36796772.050553292},{"$f":"VLOOKUP(FP231,Assumptions!$A$4:$E$53,5,FALSE)*$FI244*1000000","v":35900494.153964795},{"$f":"VLOOKUP(FQ231,Assumptions!$A$4:$E$53,5,FALSE)*$FI244*1000000","v":35018106.567606285},{"$f":"VLOOKUP(FR231,Assumptions!$A$4:$E$53,5,FALSE)*$FI244*1000000","v":34137726.438670322},{"$f":"VLOOKUP(FS231,Assumptions!$A$4:$E$53,5,FALSE)*$FI244*1000000","v":33257346.309734337},{"$f":"VLOOKUP(FT231,Assumptions!$A$4:$E$53,5,FALSE)*$FI244*1000000","v":32376966.180798355},{"$f":"VLOOKUP(FU231,Assumptions!$A$4:$E$53,5,FALSE)*$FI244*1000000","v":31496586.051862374},{"$f":"VLOOKUP(FV231,Assumptions!$A$4:$E$53,5,FALSE)*$FI244*1000000","v":30616205.922926392},{"$f":"VLOOKUP(FW231,Assumptions!$A$4:$E$53,5,FALSE)*$FI244*1000000","v":29735825.793990403},{"$f":"VLOOKUP(FX231,Assumptions!$A$4:$E$53,5,FALSE)*$FI244*1000000","v":28855445.665054437},{"$f":"VLOOKUP(FY231,Assumptions!$A$4:$E$53,5,FALSE)*$FI244*1000000","v":27975065.536118452},{"$f":"VLOOKUP(FZ231,Assumptions!$A$4:$E$53,5,FALSE)*$FI244*1000000","v":27094685.40718247},{"$f":"VLOOKUP(GA231,Assumptions!$A$4:$E$53,5,FALSE)*$FI244*1000000","v":26214305.278246485},{"$f":"VLOOKUP(GB231,Assumptions!$A$4:$E$53,5,FALSE)*$FI244*1000000","v":25333925.149310503},null,"Capital Recovery & Taxes",35742362.977604471,{"$f":"VLOOKUP(GF231,Assumptions!$A$4:$E$53,5,FALSE)*$GF244*1000000","v":42630770.264784679},{"$f":"VLOOKUP(GG231,Assumptions!$A$4:$E$53,5,FALSE)*$GF244*1000000","v":41684270.027042471},{"$f":"VLOOKUP(GH231,Assumptions!$A$4:$E$53,5,FALSE)*$GF244*1000000","v":40642981.853127792},{"$f":"VLOOKUP(GI231,Assumptions!$A$4:$E$53,5,FALSE)*$GF244*1000000","v":39635393.89832361},{"$f":"VLOOKUP(GJ231,Assumptions!$A$4:$E$53,5,FALSE)*$GF244*1000000","v":38658981.074166305},{"$f":"VLOOKUP(GK231,Assumptions!$A$4:$E$53,5,FALSE)*$GF244*1000000","v":37711444.902695432},{"$f":"VLOOKUP(GL231,Assumptions!$A$4:$E$53,5,FALSE)*$GF244*1000000","v":36790616.397666603},{"$f":"VLOOKUP(GM231,Assumptions!$A$4:$E$53,5,FALSE)*$GF244*1000000","v":35894488.437480509},{"$f":"VLOOKUP(GN231,Assumptions!$A$4:$E$53,5,FALSE)*$GF244*1000000","v":35012248.46384427},{"$f":"VLOOKUP(GO231,Assumptions!$A$4:$E$53,5,FALSE)*$GF244*1000000","v":34132015.611807339},{"$f":"VLOOKUP(GP231,Assumptions!$A$4:$E$53,5,FALSE)*$GF244*1000000","v":33251782.759770393},{"$f":"VLOOKUP(GQ231,Assumptions!$A$4:$E$53,5,FALSE)*$GF244*1000000","v":32371549.907733444},{"$f":"VLOOKUP(GR231,Assumptions!$A$4:$E$53,5,FALSE)*$GF244*1000000","v":31491317.055696495},{"$f":"VLOOKUP(GS231,Assumptions!$A$4:$E$53,5,FALSE)*$GF244*1000000","v":30611084.203659549},{"$f":"VLOOKUP(GT231,Assumptions!$A$4:$E$53,5,FALSE)*$GF244*1000000","v":29730851.351622593},{"$f":"VLOOKUP(GU231,Assumptions!$A$4:$E$53,5,FALSE)*$GF244*1000000","v":28850618.499585658},{"$f":"VLOOKUP(GV231,Assumptions!$A$4:$E$53,5,FALSE)*$GF244*1000000","v":27970385.647548705},{"$f":"VLOOKUP(GW231,Assumptions!$A$4:$E$53,5,FALSE)*$GF244*1000000","v":27090152.79551176},{"$f":"VLOOKUP(GX231,Assumptions!$A$4:$E$53,5,FALSE)*$GF244*1000000","v":26209919.943474807},{"$f":"VLOOKUP(GY231,Assumptions!$A$4:$E$53,5,FALSE)*$GF244*1000000","v":25329687.091437861}]
[null,"Transmission",0,{"$f":"VLOOKUP(D231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(E231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(F231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(G231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(H231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(I231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(J231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(K231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(L231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(M231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(N231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(O231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(P231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(Q231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(R231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(S231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(T231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(U231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(V231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},{"$f":"VLOOKUP(W231,Assumptions!$A$4:$E$53,5,FALSE)*$E244*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AB231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AC231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AD231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AE231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AF231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AG231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AH231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AI231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AJ231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AK231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AL231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AM231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AN231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AO231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AP231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AQ231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AR231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AS231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},{"$f":"VLOOKUP(AT231,Assumptions!$A$4:$E$53,5,FALSE)*$AB244*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(AY231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(AZ231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BA231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BB231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BC231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BD231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BE231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BF231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BG231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BH231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BI231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BJ231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BK231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BL231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BM231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BN231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BO231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BP231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},{"$f":"VLOOKUP(BQ231,Assumptions!$A$4:$E$53,5,FALSE)*$AY244*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(BV231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(BW231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(BX231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(BY231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(BZ231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CA231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CB231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CC231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CD231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CE231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CF231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CG231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CH231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CI231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CJ231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CK231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CL231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CM231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},{"$f":"VLOOKUP(CN231,Assumptions!$A$4:$E$53,5,FALSE)*$BV244*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(CS231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(CT231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(CU231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(CV231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(CW231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(CX231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(CY231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(CZ231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(DA231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(DB231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(DC231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(DD231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(DE231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(DF231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(DG231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(DH231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(DI231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(DJ231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},{"$f":"VLOOKUP(DK231,Assumptions!$A$4:$E$53,5,FALSE)*$CS244*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(DP231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(DQ231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(DR231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(DS231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(DT231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(DU231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(DV231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(DW231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(DX231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(DY231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(DZ231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(EA231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(EB231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(EC231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(ED231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(EE231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(EF231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(EG231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},{"$f":"VLOOKUP(EH231,Assumptions!$A$4:$E$53,5,FALSE)*$DP244*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(EM231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(EN231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(EO231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(EP231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(EQ231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(ER231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(ES231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(ET231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(EU231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(EV231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(EW231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(EX231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(EY231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(EZ231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(FA231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(FB231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(FC231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(FD231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},{"$f":"VLOOKUP(FE231,Assumptions!$A$4:$E$53,5,FALSE)*$EM244*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(FI231,Assumptions!$A$4:$E$53,5,FALSE)*$FJ244*1000000","v":0},{"$f":"VLOOKUP(FJ231,Assumptions!$A$4:$E$53,5,FALSE)*$FJ244*1000000","v":0},{"$f":"VLOOKUP(FK231,Assumptions!$A$4:$E$53,5,FALSE)*$FJ244*1000000","v":0},{"$f":"VLOOKUP(FL231,Assumptions!$A$4:$E$53,5,FALSE)*$FJ244*1000000","v":0},{"$f":"VLOOKUP(FM231,Assumptions!$A$4:$E$53,5,FALSE)*$FJ244*1000000","v":0},{"$f":"VLOOKUP(FN231,Assumptions!$A$4:$E$53,5,FALSE)*$FJ244*1000000","v":0},{"$f":"VLOOKUP(FO231,Assumptions!$A$4:$E$53,5,FALSE)*$FJ244*1000000","v":0},{"$f":"VLOOKUP(FP231,Assumptions!$A$4:$E$53,5,FALSE)*$FJ244*1000000","v":0},{"$f":"VLOOKUP(FQ231,Assumptions!$A$4:$E$53,5,FALSE)*$FJ244*1000000","v":0},{"$f":"VLOOKUP(FR231,Assumptions!$A$4:$E$53,5,FALSE)*$FJ244*1000000","v":0},{"$f":"VLOOKUP(FS231,Assumptions!$A$4:$E$53,5,FALSE)*$FJ244*1000000","v":0},{"$f":"VLOOKUP(FT231,Assumptions!$A$4:$E$53,5,FALSE)*$FJ244*1000000","v":0},{"$f":"VLOOKUP(FU231,Assumptions!$A$4:$E$53,5,FALSE)*$FJ244*1000000","v":0},{"$f":"VLOOKUP(FV231,Assumptions!$A$4:$E$53,5,FALSE)*$FJ244*1000000","v":0},{"$f":"VLOOKUP(FW231,Assumptions!$A$4:$E$53,5,FALSE)*$FJ244*1000000","v":0},{"$f":"VLOOKUP(FX231,Assumptions!$A$4:$E$53,5,FALSE)*$FJ244*1000000","v":0},{"$f":"VLOOKUP(FY231,Assumptions!$A$4:$E$53,5,FALSE)*$FJ244*1000000","v":0},{"$f":"VLOOKUP(FZ231,Assumptions!$A$4:$E$53,5,FALSE)*$FJ244*1000000","v":0},{"$f":"VLOOKUP(GA231,Assumptions!$A$4:$E$53,5,FALSE)*$FJ244*1000000","v":0},{"$f":"VLOOKUP(GB231,Assumptions!$A$4:$E$53,5,FALSE)*$FJ244*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(GF231,Assumptions!$A$4:$E$53,5,FALSE)*$GG244*1000000","v":0},{"$f":"VLOOKUP(GG231,Assumptions!$A$4:$E$53,5,FALSE)*$GG244*1000000","v":0},{"$f":"VLOOKUP(GH231,Assumptions!$A$4:$E$53,5,FALSE)*$GG244*1000000","v":0},{"$f":"VLOOKUP(GI231,Assumptions!$A$4:$E$53,5,FALSE)*$GG244*1000000","v":0},{"$f":"VLOOKUP(GJ231,Assumptions!$A$4:$E$53,5,FALSE)*$GG244*1000000","v":0},{"$f":"VLOOKUP(GK231,Assumptions!$A$4:$E$53,5,FALSE)*$GG244*1000000","v":0},{"$f":"VLOOKUP(GL231,Assumptions!$A$4:$E$53,5,FALSE)*$GG244*1000000","v":0},{"$f":"VLOOKUP(GM231,Assumptions!$A$4:$E$53,5,FALSE)*$GG244*1000000","v":0},{"$f":"VLOOKUP(GN231,Assumptions!$A$4:$E$53,5,FALSE)*$GG244*1000000","v":0},{"$f":"VLOOKUP(GO231,Assumptions!$A$4:$E$53,5,FALSE)*$GG244*1000000","v":0},{"$f":"VLOOKUP(GP231,Assumptions!$A$4:$E$53,5,FALSE)*$GG244*1000000","v":0},{"$f":"VLOOKUP(GQ231,Assumptions!$A$4:$E$53,5,FALSE)*$GG244*1000000","v":0},{"$f":"VLOOKUP(GR231,Assumptions!$A$4:$E$53,5,FALSE)*$GG244*1000000","v":0},{"$f":"VLOOKUP(GS231,Assumptions!$A$4:$E$53,5,FALSE)*$GG244*1000000","v":0},{"$f":"VLOOKUP(GT231,Assumptions!$A$4:$E$53,5,FALSE)*$GG244*1000000","v":0},{"$f":"VLOOKUP(GU231,Assumptions!$A$4:$E$53,5,FALSE)*$GG244*1000000","v":0},{"$f":"VLOOKUP(GV231,Assumptions!$A$4:$E$53,5,FALSE)*$GG244*1000000","v":0},{"$f":"VLOOKUP(GW231,Assumptions!$A$4:$E$53,5,FALSE)*$GG244*1000000","v":0},{"$f":"VLOOKUP(GX231,Assumptions!$A$4:$E$53,5,FALSE)*$GG244*1000000","v":0},{"$f":"VLOOKUP(GY231,Assumptions!$A$4:$E$53,5,FALSE)*$GG244*1000000","v":0}]
[null,"Misc Charges",4237.9634225894588,{"$f":"(D247+D248)*Misc_Rev","v":3642.5296698602283},3715.3802632574329,3789.6878685225811,3865.4816258930337,3942.791258410894,4021.6470835791119,4102.0800252506933,4184.121625755708,4267.8040582708227,4353.1601394362397,4440.2233422249647,4529.0278090694637,4619.6083652508532,4712.0005325558714,4806.2405432069881,4902.3653540711266,5000.4126611525498,5100.4209143756016,5202.4293326631132,5306.4779193163749,null,"Misc Charges",0,{"$f":"(AA247+AA248)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(AX247+AX248)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",381.06354441450219,{"$f":"(BU247+BU248)*Misc_Rev","v":327.52412614826551},334.07460867123081,340.75610084465546,347.57122286154856,354.52264731877949,361.6131002651552,368.84536227045817,376.22226951586737,383.74671490618476,391.42164920430849,399.25008218839469,407.23508383216256,415.37978550880587,423.68738121898207,432.16112884336167,440.80435142022884,449.62043844863348,458.6128472176062,467.78510416195826,477.14080624519744,null,"Misc Charges",-13596.799314141177,{"$f":"(CR247+CR248)*Misc_Rev","v":-11686.449357468233},-11920.178344617598,-12158.581911509949,-12401.75354974015,-12649.788620734949,-12902.784393149652,-13160.840081012642,-13424.056882632898,-13692.538020285556,-13966.388780691272,-14245.716556305097,-14530.630887431196,-14821.24350517982,-15117.668375283418,-15420.021742789088,-15728.422177644868,-16042.990621197765,-16363.850433621723,-16691.127442294157,-17024.949991140038,null,"Misc Charges",-115572.7941702,{"$f":"(DO247+DO248)*Misc_Rev","v":-99334.819538479976},{"$f":"(DP247+DP248)*Misc_Rev","v":-101321.51592924958},-103347.94624783457,-105414.90517279126,-107523.20327624706,-109673.66734177204,-111867.14068860747,-114104.48350237963,-116386.57317242722,-118714.3046358758,-121088.59072859331,-123510.36254316515,-125980.56979402847,-128500.18118990905,-131070.18481370725,-133691.58850998137,-136365.42028018099,-139092.72868578462,-141874.58325950033,-144712.07492469033,null,"Misc Charges",30951.686200851953,{"$f":"(EL247+EL248)*Misc_Rev","v":26602.975079459113},27135.034581048301,27677.735272669266,28231.289978122648,28795.915777685106,29371.834093238813,29959.270775103581,30558.456190605659,31169.625314417772,31793.017820706133,32428.878177120256,33077.455740662655,33739.00485547592,34413.784952585433,35102.060651637141,35804.101864669887,36520.183901963283,37250.587580002546,37995.5993316026,38755.511318234654,null,"Misc Charges",0,{"$f":"(FI247+FI248)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",110363.63079660047,{"$f":"(GF247+GF248)*Misc_Rev","v":94857.543485943446},96754.694355662316,98689.788242775569,100663.58400763106,102676.85568778368,104730.39280153939,106825.00065757016,108961.50067072157,111140.73068413601,113363.54529781874,115630.81620377512,117943.43252785061,120302.30117840764,122708.3472019758,125162.51414601531,127665.76442893561,130219.07971751432,132823.46131186461,135479.93053810194,138189.52914886395]
[null,"Total Fixed Cost",2495800.9172386262,{"$f":"SUM(D247:D251)","v":3287081.1139352042},{"$f":"SUM(E247:E250)","v":3175343.5958879921},3061589.3455197089,2949909.0359250898,2840151.6273568571,2732179.7356429296,2625863.7880312991,2521083.9717386011,2417190.5901114466,2313469.6766215474,2209801.4781027245,2106187.0488543981,2002627.4642619789,1899123.8212185849,1795677.2385551962,1692288.8574794128,1588959.8420229875,1485691.3794983067,1382484.6809640066,1279340.9816998937,null,"Total Fixed Cost",493369.51417053828,{"$f":"SUM(AA247:AA251)","v":661610.61567885766},{"$f":"SUM(AB247:AB250)","v":638587.5695698231},614374.34898291272,590584.27444500104,567185.64048844005,544149.58700806298,521448.87982012011,499058.31714263477,476842.13453721534,454651.15371377271,432460.17289033026,410269.19206688774,388078.21124344523,365887.23042000266,343696.24959656014,321505.26877311757,299314.28794967494,277123.30712623242,254932.32630278985,232741.34547934736,null,"Total Fixed Cost",2196554.9798716055,{"$f":"SUM(AX247:AX251)","v":2945589.5649502547},{"$f":"SUM(AY247:AY250)","v":2843087.5150057315},2735286.6300071431,2629369.6546025714,2525195.4313008222,2422635.4705906832,2321568.5218066378,2221882.3828403023,2122972.6100755362,2024175.0394191551,1925377.4687627743,1826579.8981063936,1727782.3274500128,1628984.7567936319,1530187.1861372516,1431389.6154808705,1332592.0448244894,1233794.4741681083,1134996.9035117275,1036199.332855347,null,"Total Fixed Cost",154127.05411647566,{"$f":"SUM(BU247:BU251)","v":201308.15067855266},{"$f":"SUM(BV247:BV250)","v":194541.02444835784},187762.116544138,181109.40770212954,174573.83379701001,168147.15320755448,161821.59505527606,155589.97650288831,149413.22044176635,143248.38181183484,137088.2831363859,130933.01921450916,124782.68674127603,118637.38434565943,112497.21262921166,106362.27420551605,100232.67374042772,94108.517993118789,87989.915857944856,81876.978407148636,null,"Total Fixed Cost",2009593.7691378179,{"$f":"SUM(CR247:CR251)","v":2526334.8392991917},{"$f":"SUM(CS247:CS250)","v":2466441.8507032162},2388272.4846543041,2312247.4981004526,2238192.2403180446,2165947.4112035204,2095362.4560179638,2026297.7655448425,1958014.8983735018,1889702.7044916318,1821221.3834108941,1752567.5525873117,1683737.7618260281,1614728.4919282889,1545536.1533113653,1476157.0846008738,1406587.5511949423,1336823.7437996627,1266861.7769352472,1196697.6874123137,null,"Total Fixed Cost",19047603.149374973,{"$f":"SUM(DO247:DO251)","v":23818808.230651721},{"$f":"SUM(DP247:DP250)","v":23257654.32584409},22535937.276457824,21834301.178057585,21151122.603650492,20484921.071525589,19834297.558435131,19197954.981651206,18569021.830064289,17939949.80582523,17309440.200395793,16677464.262152178,16043992.664438102,15408995.494064152,14772442.239577129,14134301.779294791,13494542.369101204,12853131.629998161,12210036.535407465,11565223.398219364,null,"Total Fixed Cost",24480824.234193321,{"$f":"SUM(EL247:EL251)","v":28904197.502545465},{"$f":"SUM(EM247:EM250)","v":28271114.67401268},27602581.696239319,26956562.630593184,26331402.372321513,25725595.087359719,25137720.299317662,24566464.197446298,24004718.090250004,23444670.358705256,22885007.627473183,22325737.59656005,21766868.119972214,21208407.208796203,20650363.034340236,20092743.931338739,19535558.401220772,18978815.115444019,18422522.918895308,17866690.833359193,null,"Total Fixed Cost",35748343.241089664,{"$f":"SUM(FI247:FI251)","v":42637903.067921378},{"$f":"SUM(FJ247:FJ250)","v":41691244.465696834},40649782.067776658,39642025.527547441,38665449.33405827,37717754.624776945,36796772.050553292,35900494.153964795,35018106.567606285,34137726.438670322,33257346.309734337,32376966.180798355,31496586.051862374,30616205.922926392,29735825.793990403,28855445.665054437,27975065.536118452,27094685.40718247,26214305.278246485,25333925.149310503,null,"Total Fixed Cost",39158652.858605184,{"$f":"SUM(GF247:GF251)","v":45654776.260776289},{"$f":"SUM(GG247:GG250)","v":44672001.448598251},43690467.903114684,42743829.669310242,41829585.560572669,40945461.47882992,40089313.305323787,39259159.283290833,38444212.7265708,37632619.1597884,36822398.378711075,36013577.839052945,35206185.545642383,34400250.063404351,33595800.528562292,32792866.660064153,31991478.77123677,31191667.781673588,30393465.229359873,29596903.283040628]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D255:W255))","v":654329.82685731491},{"$f":"HLOOKUP(D232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*D233","v":562396.50288108748},{"$f":"HLOOKUP(E232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*E233","v":573644.43293870916},{"$f":"HLOOKUP(F232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*F233","v":585117.32159748347},{"$f":"HLOOKUP(G232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*G233","v":596819.66802943312},{"$f":"HLOOKUP(H232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*H233","v":608756.06139002182},{"$f":"HLOOKUP(I232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*I233","v":620931.18261782231},{"$f":"HLOOKUP(J232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*J233","v":633349.80627017887},{"$f":"HLOOKUP(K232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*K233","v":646016.80239558243},{"$f":"HLOOKUP(L232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*L233","v":658937.1384434941},{"$f":"HLOOKUP(M232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*M233","v":672115.88121236407},{"$f":"HLOOKUP(N232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*N233","v":685558.19883661135},{"$f":"HLOOKUP(O232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*O233","v":699269.36281334353},{"$f":"HLOOKUP(P232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*P233","v":713254.75006961043},{"$f":"HLOOKUP(Q232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q233","v":727519.84507100261},{"$f":"HLOOKUP(R232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*R233","v":742070.24197242269},{"$f":"HLOOKUP(S232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*S233","v":756911.64681187121},{"$f":"HLOOKUP(T232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*T233","v":772049.87974810845},{"$f":"HLOOKUP(U232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*U233","v":787490.87734307093},{"$f":"HLOOKUP(V232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*V233","v":803240.69488993217},{"$f":"HLOOKUP(W232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*W233","v":819305.50878773094},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA255:AT255))","v":136318.71392860723},{"$f":"HLOOKUP(AA232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA233","v":117165.93810022654},{"$f":"HLOOKUP(AB232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB233","v":119509.25686223106},{"$f":"HLOOKUP(AC232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC233","v":121899.4419994757},{"$f":"HLOOKUP(AD232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD233","v":124337.43083946522},{"$f":"HLOOKUP(AE232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE233","v":126824.17945625453},{"$f":"HLOOKUP(AF232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF233","v":129360.66304537962},{"$f":"HLOOKUP(AG232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG233","v":131947.87630628725},{"$f":"HLOOKUP(AH232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH233","v":134586.83383241299},{"$f":"HLOOKUP(AI232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI233","v":137278.57050906125},{"$f":"HLOOKUP(AJ232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ233","v":140024.14191924251},{"$f":"HLOOKUP(AK232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK233","v":142824.62475762735},{"$f":"HLOOKUP(AL232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL233","v":145681.11725277989},{"$f":"HLOOKUP(AM232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM233","v":148594.73959783549},{"$f":"HLOOKUP(AN232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN233","v":151566.63438979219},{"$f":"HLOOKUP(AO232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO233","v":154597.96707758802},{"$f":"HLOOKUP(AP232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP233","v":157689.92641913978},{"$f":"HLOOKUP(AQ232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ233","v":160843.72494752257},{"$f":"HLOOKUP(AR232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR233","v":164060.59944647306},{"$f":"HLOOKUP(AS232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS233","v":167341.81143540252},{"$f":"HLOOKUP(AT232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT233","v":170688.64766411058},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX255:BQ255))","v":0},{"$f":"HLOOKUP(AX232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX233","v":0},{"$f":"HLOOKUP(AY232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY233","v":0},{"$f":"HLOOKUP(AZ232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ233","v":0},{"$f":"HLOOKUP(BA232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA233","v":0},{"$f":"HLOOKUP(BB232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB233","v":0},{"$f":"HLOOKUP(BC232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC233","v":0},{"$f":"HLOOKUP(BD232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD233","v":0},{"$f":"HLOOKUP(BE232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE233","v":0},{"$f":"HLOOKUP(BF232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF233","v":0},{"$f":"HLOOKUP(BG232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG233","v":0},{"$f":"HLOOKUP(BH232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH233","v":0},{"$f":"HLOOKUP(BI232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI233","v":0},{"$f":"HLOOKUP(BJ232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ233","v":0},{"$f":"HLOOKUP(BK232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK233","v":0},{"$f":"HLOOKUP(BL232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL233","v":0},{"$f":"HLOOKUP(BM232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM233","v":0},{"$f":"HLOOKUP(BN232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN233","v":0},{"$f":"HLOOKUP(BO232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO233","v":0},{"$f":"HLOOKUP(BP232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP233","v":0},{"$f":"HLOOKUP(BQ232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ233","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU255:CN255))","v":42410.798486261701},{"$f":"HLOOKUP(BU232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU233","v":36452.082381183063},{"$f":"HLOOKUP(BV232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV233","v":37181.124028806727},{"$f":"HLOOKUP(BW232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW233","v":37924.746509382865},{"$f":"HLOOKUP(BX232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX233","v":38683.24143957052},{"$f":"HLOOKUP(BY232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY233","v":39456.906268361934},{"$f":"HLOOKUP(BZ232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ233","v":40246.044393729178},{"$f":"HLOOKUP(CA232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA233","v":41050.965281603756},{"$f":"HLOOKUP(CB232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB233","v":41871.984587235835},{"$f":"HLOOKUP(CC232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC233","v":42709.42427898055},{"$f":"HLOOKUP(CD232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD233","v":43563.612764560174},{"$f":"HLOOKUP(CE232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE233","v":44434.885019851376},{"$f":"HLOOKUP(CF232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF233","v":45323.5827202484},{"$f":"HLOOKUP(CG232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG233","v":46230.054374653373},{"$f":"HLOOKUP(CH232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH233","v":47154.655462146438},{"$f":"HLOOKUP(CI232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI233","v":48097.748571389362},{"$f":"HLOOKUP(CJ232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ233","v":49059.703542817158},{"$f":"HLOOKUP(CK232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK233","v":50040.8976136735},{"$f":"HLOOKUP(CL232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL233","v":51041.715565946972},{"$f":"HLOOKUP(CM232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM233","v":52062.549877265912},{"$f":"HLOOKUP(CN232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN233","v":53103.800874811226},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR255:DK255))","v":0},{"$f":"HLOOKUP(CR232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR233","v":0},{"$f":"HLOOKUP(CS232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS233","v":0},{"$f":"HLOOKUP(CT232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT233","v":0},{"$f":"HLOOKUP(CU232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU233","v":0},{"$f":"HLOOKUP(CV232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV233","v":0},{"$f":"HLOOKUP(CW232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW233","v":0},{"$f":"HLOOKUP(CX232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX233","v":0},{"$f":"HLOOKUP(CY232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY233","v":0},{"$f":"HLOOKUP(CZ232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ233","v":0},{"$f":"HLOOKUP(DA232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA233","v":0},{"$f":"HLOOKUP(DB232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB233","v":0},{"$f":"HLOOKUP(DC232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC233","v":0},{"$f":"HLOOKUP(DD232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD233","v":0},{"$f":"HLOOKUP(DE232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE233","v":0},{"$f":"HLOOKUP(DF232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF233","v":0},{"$f":"HLOOKUP(DG232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG233","v":0},{"$f":"HLOOKUP(DH232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH233","v":0},{"$f":"HLOOKUP(DI232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI233","v":0},{"$f":"HLOOKUP(DJ232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ233","v":0},{"$f":"HLOOKUP(DK232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK233","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO255:EH255))","v":0},{"$f":"HLOOKUP(DO232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO233","v":0},{"$f":"HLOOKUP(DP232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP233","v":0},{"$f":"HLOOKUP(DQ232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ233","v":0},{"$f":"HLOOKUP(DR232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR233","v":0},{"$f":"HLOOKUP(DS232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS233","v":0},{"$f":"HLOOKUP(DT232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT233","v":0},{"$f":"HLOOKUP(DU232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU233","v":0},{"$f":"HLOOKUP(DV232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV233","v":0},{"$f":"HLOOKUP(DW232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW233","v":0},{"$f":"HLOOKUP(DX232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX233","v":0},{"$f":"HLOOKUP(DY232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY233","v":0},{"$f":"HLOOKUP(DZ232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ233","v":0},{"$f":"HLOOKUP(EA232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA233","v":0},{"$f":"HLOOKUP(EB232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB233","v":0},{"$f":"HLOOKUP(EC232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC233","v":0},{"$f":"HLOOKUP(ED232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED233","v":0},{"$f":"HLOOKUP(EE232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE233","v":0},{"$f":"HLOOKUP(EF232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF233","v":0},{"$f":"HLOOKUP(EG232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG233","v":0},{"$f":"HLOOKUP(EH232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH233","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL255:FE255))","v":0},{"$f":"HLOOKUP(EL232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL233","v":0},{"$f":"HLOOKUP(EM232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM233","v":0},{"$f":"HLOOKUP(EN232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN233","v":0},{"$f":"HLOOKUP(EO232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO233","v":0},{"$f":"HLOOKUP(EP232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP233","v":0},{"$f":"HLOOKUP(EQ232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ233","v":0},{"$f":"HLOOKUP(ER232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER233","v":0},{"$f":"HLOOKUP(ES232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES233","v":0},{"$f":"HLOOKUP(ET232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET233","v":0},{"$f":"HLOOKUP(EU232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU233","v":0},{"$f":"HLOOKUP(EV232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV233","v":0},{"$f":"HLOOKUP(EW232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW233","v":0},{"$f":"HLOOKUP(EX232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX233","v":0},{"$f":"HLOOKUP(EY232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY233","v":0},{"$f":"HLOOKUP(EZ232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ233","v":0},{"$f":"HLOOKUP(FA232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA233","v":0},{"$f":"HLOOKUP(FB232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB233","v":0},{"$f":"HLOOKUP(FC232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC233","v":0},{"$f":"HLOOKUP(FD232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD233","v":0},{"$f":"HLOOKUP(FE232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE233","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI255:GB255))","v":0},{"$f":"HLOOKUP(FI232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI233","v":0},{"$f":"HLOOKUP(FJ232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ233","v":0},{"$f":"HLOOKUP(FK232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK233","v":0},{"$f":"HLOOKUP(FL232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL233","v":0},{"$f":"HLOOKUP(FM232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM233","v":0},{"$f":"HLOOKUP(FN232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN233","v":0},{"$f":"HLOOKUP(FO232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO233","v":0},{"$f":"HLOOKUP(FP232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP233","v":0},{"$f":"HLOOKUP(FQ232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ233","v":0},{"$f":"HLOOKUP(FR232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR233","v":0},{"$f":"HLOOKUP(FS232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS233","v":0},{"$f":"HLOOKUP(FT232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT233","v":0},{"$f":"HLOOKUP(FU232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU233","v":0},{"$f":"HLOOKUP(FV232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV233","v":0},{"$f":"HLOOKUP(FW232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW233","v":0},{"$f":"HLOOKUP(FX232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX233","v":0},{"$f":"HLOOKUP(FY232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY233","v":0},{"$f":"HLOOKUP(FZ232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ233","v":0},{"$f":"HLOOKUP(GA232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA233","v":0},{"$f":"HLOOKUP(GB232,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB233","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF255:GY255))","v":1821081.6993722648},{"$f":"HLOOKUP(GF232,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF233","v":1565219.7670809266},{"$f":"HLOOKUP(GG232,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG233","v":1596524.1624225453},{"$f":"HLOOKUP(GH232,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH233","v":1628454.645670996},{"$f":"HLOOKUP(GI232,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI233","v":1661023.738584416},{"$f":"HLOOKUP(GJ232,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ233","v":1694244.2133561044},{"$f":"HLOOKUP(GK232,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK233","v":1728129.0976232269},{"$f":"HLOOKUP(GL232,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL233","v":1762691.679575691},{"$f":"HLOOKUP(GM232,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM233","v":1797945.5131672053},{"$f":"HLOOKUP(GN232,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN233","v":1833904.4234305492},{"$f":"HLOOKUP(GO232,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO233","v":1870582.5118991605},{"$f":"HLOOKUP(GP232,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP233","v":1907994.162137144},{"$f":"HLOOKUP(GQ232,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ233","v":1946154.0453798866},{"$f":"HLOOKUP(GR232,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR233","v":1985077.1262874848},{"$f":"HLOOKUP(GS232,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS233","v":2024778.6688132342},{"$f":"HLOOKUP(GT232,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT233","v":2065274.2421894989},{"$f":"HLOOKUP(GU232,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU233","v":2106579.7270332887},{"$f":"HLOOKUP(GV232,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV233","v":2148711.3215739545},{"$f":"HLOOKUP(GW232,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW233","v":2191685.5480054338},{"$f":"HLOOKUP(GX232,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX233","v":2235519.2589655425},{"$f":"HLOOKUP(GY232,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY233","v":2280229.6441448531}]
[null,"Fuel Cost",10839532.856900198,{"$f":"HLOOKUP(D232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D234","v":6920613.5570235625},{"$f":"HLOOKUP(E232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E234","v":7120470.374610411},{"$f":"HLOOKUP(F232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F234","v":7523691.3795945188},{"$f":"HLOOKUP(G232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G234","v":7936342.1757106846},{"$f":"HLOOKUP(H232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H234","v":8481909.0513008218},{"$f":"HLOOKUP(I232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I234","v":9198218.4576263018},{"$f":"HLOOKUP(J232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J234","v":9759480.4563024659},{"$f":"HLOOKUP(K232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K234","v":10568067.159136437},{"$f":"HLOOKUP(L232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L234","v":10953725.981010409},{"$f":"HLOOKUP(M232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M234","v":11539219.123778632},{"$f":"HLOOKUP(N232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N234","v":12045569.061304107},{"$f":"HLOOKUP(O232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O234","v":12851846.865639452},{"$f":"HLOOKUP(P232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P234","v":13543720.341172604},{"$f":"HLOOKUP(Q232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q234","v":14337143.145599997},{"$f":"HLOOKUP(R232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R234","v":15000333.889604384},{"$f":"HLOOKUP(S232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S234","v":15677121.319627395},{"$f":"HLOOKUP(T232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T234","v":16442392.715256985},{"$f":"HLOOKUP(U232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U234","v":17252567.38062904},{"$f":"HLOOKUP(V232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V234","v":18124149.32086356},{"$f":"HLOOKUP(W232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W234","v":18931085.185630687},null,"Fuel Cost",2277620.0119559607,{"$f":"HLOOKUP(AA232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA234","v":1454170.4094246575},{"$f":"HLOOKUP(AB232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB234","v":1496164.6441643834},{"$f":"HLOOKUP(AC232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC234","v":1580890.0878082188},{"$f":"HLOOKUP(AD232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD234","v":1667596.9342739724},{"$f":"HLOOKUP(AE232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE234","v":1782232.3203287669},{"$f":"HLOOKUP(AF232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF234","v":1932744.4005205478},{"$f":"HLOOKUP(AG232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG234","v":2050677.6709863013},{"$f":"HLOOKUP(AH232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH234","v":2220579.2045753421},{"$f":"HLOOKUP(AI232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI234","v":2301614.454164383},{"$f":"HLOOKUP(AJ232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ234","v":2424639.2114520548},{"$f":"HLOOKUP(AK232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK234","v":2531034.2716438351},{"$f":"HLOOKUP(AL232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL234","v":2700450.6557808216},{"$f":"HLOOKUP(AM232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM234","v":2845828.2190410956},{"$f":"HLOOKUP(AN232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN234","v":3012543.4899999993},{"$f":"HLOOKUP(AO232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO234","v":3151894.1917534242},{"$f":"HLOOKUP(AP232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP234","v":3294101.8509589033},{"$f":"HLOOKUP(AQ232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ234","v":3454901.9027945199},{"$f":"HLOOKUP(AR232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR234","v":3625137.101616438},{"$f":"HLOOKUP(AS232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS234","v":3808275.2954246569},{"$f":"HLOOKUP(AT232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT234","v":3977829.9522739723},null,"Fuel Cost",2592317.3857268556,{"$f":"HLOOKUP(AX232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX234","v":2057724.0000000005},{"$f":"HLOOKUP(AY232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY234","v":2172042.0000000005},{"$f":"HLOOKUP(AZ232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ234","v":2172042.0000000005},{"$f":"HLOOKUP(BA232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA234","v":2286360.0000000005},{"$f":"HLOOKUP(BB232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB234","v":2286360.0000000005},{"$f":"HLOOKUP(BC232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC234","v":2400678.0000000005},{"$f":"HLOOKUP(BD232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD234","v":2400678.0000000005},{"$f":"HLOOKUP(BE232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE234","v":2514996.0000000009},{"$f":"HLOOKUP(BF232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF234","v":2629314.0000000005},{"$f":"HLOOKUP(BG232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG234","v":2629314.0000000005},{"$f":"HLOOKUP(BH232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH234","v":2743632.0000000005},{"$f":"HLOOKUP(BI232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI234","v":2857950.0000000005},{"$f":"HLOOKUP(BJ232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ234","v":2972268.0000000009},{"$f":"HLOOKUP(BK232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK234","v":2972268.0000000009},{"$f":"HLOOKUP(BL232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL234","v":3086586.0000000009},{"$f":"HLOOKUP(BM232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM234","v":3200904.0000000005},{"$f":"HLOOKUP(BN232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN234","v":3315222.0000000005},{"$f":"HLOOKUP(BO232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO234","v":3429540.0000000009},{"$f":"HLOOKUP(BP232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP234","v":3543858.0000000009},{"$f":"HLOOKUP(BQ232,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ234","v":3658176.0000000009},null,"Fuel Cost",1966041.594320385,{"$f":"HLOOKUP(BU232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU234","v":1255239.8974153646},{"$f":"HLOOKUP(BV232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV234","v":1291489.3208426959},{"$f":"HLOOKUP(BW232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW234","v":1364624.3237960546},{"$f":"HLOOKUP(BX232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX234","v":1439469.673665293},{"$f":"HLOOKUP(BY232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY234","v":1538422.9389077916},{"$f":"HLOOKUP(BZ232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ234","v":1668344.966529337},{"$f":"HLOOKUP(CA232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA234","v":1770144.9655953753},{"$f":"HLOOKUP(CB232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB234","v":1916803.9693894356},{"$f":"HLOOKUP(CC232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC234","v":1986753.5968346957},{"$f":"HLOOKUP(CD232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD234","v":2092948.5673254139},{"$f":"HLOOKUP(CE232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE234","v":2184788.7832829584},{"$f":"HLOOKUP(CF232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF234","v":2331029.0060700057},{"$f":"HLOOKUP(CG232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG234","v":2456518.9186762739},{"$f":"HLOOKUP(CH232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH234","v":2600427.5405679997},{"$f":"HLOOKUP(CI232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI234","v":2720715.066321556},{"$f":"HLOOKUP(CJ232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ234","v":2843468.7177477255},{"$f":"HLOOKUP(CK232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK234","v":2982271.3224922302},{"$f":"HLOOKUP(CL232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL234","v":3129218.3461153097},{"$f":"HLOOKUP(CM232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM234","v":3287303.2350105643},{"$f":"HLOOKUP(CN232,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN234","v":3433662.8148028934},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",17805888.711889111,{"$f":"HLOOKUP(GF232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GF234","v":14191200.000000002},{"$f":"HLOOKUP(GG232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GG234","v":14716799.999999998},{"$f":"HLOOKUP(GH232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GH234","v":15242400},{"$f":"HLOOKUP(GI232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GI234","v":15242400},{"$f":"HLOOKUP(GJ232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GJ234","v":15768000},{"$f":"HLOOKUP(GK232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GK234","v":16293600},{"$f":"HLOOKUP(GL232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GL234","v":16819200},{"$f":"HLOOKUP(GM232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GM234","v":17344800},{"$f":"HLOOKUP(GN232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GN234","v":17870400},{"$f":"HLOOKUP(GO232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GO234","v":18396000},{"$f":"HLOOKUP(GP232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GP234","v":18921600},{"$f":"HLOOKUP(GQ232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GQ234","v":19447200},{"$f":"HLOOKUP(GR232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GR234","v":19972800},{"$f":"HLOOKUP(GS232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GS234","v":21024000},{"$f":"HLOOKUP(GT232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GT234","v":21549599.999999996},{"$f":"HLOOKUP(GU232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GU234","v":22075200},{"$f":"HLOOKUP(GV232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GV234","v":22600800},{"$f":"HLOOKUP(GW232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GW234","v":23652000},{"$f":"HLOOKUP(GX232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GX234","v":24177599.999999996},{"$f":"HLOOKUP(GY232,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GY234","v":24703200}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",314229.51356419007,{"$f":"(SUM(D255:D259))*Misc_Rev","v":205306.91917994423},{"$f":"(SUM(E255:E259))*Misc_Rev","v":211074.17077542556},222346.52551250934,233881.23925909642,249016.83184337552,268776.06827557937,284351.58481496031,306621.40661091026,317465.85332568071,333721.05872879585,347845.21483847441,370086.43140209565,389243.68204831093,411155.31058143702,429555.43957267783,448332.57009772805,469511.41936568101,491914.00395606708,515986.69497071183,538321.92236767244,null,"Misc Charges",60081.351473917814,{"$f":"(SUM(AA255:AA259))*Misc_Rev","v":36524.841043388784},{"$f":"(SUM(AB255:AB259))*Misc_Rev","v":37162.754715965719},39984.044425850567,42073.069511029542,45866.138337851218,50024.725079404321,53927.851381960041,58717.696093708801,60631.260372125005,64704.405898363286,67442.784981645615,72223.962480421993,76228.477973327434,81723.897094370011,85537.040877282809,89444.672329863635,93956.432530407314,98775.798460576261,104015.11937818653,108816.65421583761,null,"Misc Charges",76551.748200046335,{"$f":"(SUM(AX255:AX259))*Misc_Rev","v":60765.07852800002},{"$f":"(SUM(AY255:AY259))*Misc_Rev","v":64140.916224000022},64140.916224000022,67516.753920000017,67516.753920000017,70892.59161600002,70892.59161600002,74268.429312000037,77644.267008000024,77644.267008000024,81020.104704000027,84395.942400000029,87771.780096000031,87771.780096000031,91147.617792000034,94523.455488000021,97899.293184000024,101275.13088000004,104650.96857600004,108026.80627200005,null,"Misc Charges",65044.905703199991,{"$f":"(SUM(BU255:BU259))*Misc_Rev","v":41832.185558173303},{"$f":"(SUM(BV255:BV259))*Misc_Rev","v":43029.754866227056},45422.358692476388,47870.834792051501,51100.551920607242,55333.712681902383,58656.635244248391,63432.865782567773,65725.347427169298,69192.199342353953,72194.716884316091,76959.576637550228,81053.000338714352,85743.512448513939,89669.639579328548,93676.244539620733,98203.227829634983,102994.60866783185,108147.34437920564,112921.00986893653,null,"Misc Charges",0,{"$f":"(SUM(CR255:CR259))*Misc_Rev","v":0},{"$f":"(SUM(CS255:CS259))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO255:DO259))*Misc_Rev","v":0},{"$f":"(SUM(DP255:DP259))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(EL255:EL259))*Misc_Rev","v":0},{"$f":"(SUM(EM255:EM259))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(FI255:FI259))*Misc_Rev","v":0},{"$f":"(SUM(FJ255:FJ259))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",635599.80979828828,{"$f":"(SUM(GF255:GF259))*Misc_Rev","v":510255.89773714886},{"$f":"(SUM(GG255:GG259))*Misc_Rev","v":528290.68967589166},546345.75684540952,547400.47435031773,565497.31660532416,583615.67509743059,601755.98015137913,619918.67069840687,638104.19444837503,656313.00806534255,674545.57734664937,692802.37740558235,711083.89285769407,746411.64841084788,764744.08745906479,783102.754680246,801488.17463785096,836921.91278660798,855362.45408234,873831.38559598697]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D263:W263))","v":12217046.38083544},{"$f":"D261+D252","v":9832152.0888199471},{"$f":"E261+E252","v":9693197.1894967351},9927527.0157429464,10172032.283797385,10529653.598804964,11031835.994152667,11406483.378414212,11989383.335958902,12220360.468004253,12618591.302387228,12951069.228796721,13534251.259640453,14022256.974153003,14595372.295200706,15060111.513897272,15536550.532928029,16087212.663344657,16675723.616283974,17315868.295425218,17902424.058764875,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA263:AT263))","v":2351852.7948918883},{"$f":"AA261+AA252","v":1826002.3367676013},{"$f":"AB261+AB252","v":1786152.8708286458},1849059.5152949977,1889777.3794051523,1983506.6118894778,2088885.4157940163,2186711.0889962576,2312228.2805106188,2349101.9039333677,2452687.4030456427,2515056.053005375,2640505.1876332783,2741971.4292933284,2889475.9499842939,2985032.7391371606,3083507.2552437088,3200636.9327868568,3327265.3050442245,3466861.6549276207,3592939.412915044,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX263:BQ263))","v":4565761.6396012744},{"$f":"AX261+AX252","v":4882746.6434782557},{"$f":"AY261+AY252","v":4823723.515005732},4715922.6300071441,4714249.6546025723,4610075.4313008226,4611759.4705906836,4510692.5218066387,4515250.3828403037,4520584.6100755371,4421787.0394191556,4427233.468762775,4432679.8981063943,4438126.3274500137,4339328.7567936331,4344775.1861372525,4350221.6154808709,4355668.0448244903,4361114.4741681088,4366560.9035117282,4372007.3328553475,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU263:CN263))","v":2166347.7662403905},{"$f":"BU261+BU252","v":1534895.0780281445},{"$f":"BV261+BV252","v":1523276.0437859027},1590379.4180657654,1659334.2962906763,1752530.600120109,1876821.581378947,1973106.0331805351,2114361.7706780294,2178975.5792352846,2279865.2093301755,2366421.1908783601,2507402.1594550665,2627654.4857381373,2766349.6017528339,2881446.0632754732,2999032.8689319463,3132694.0074124564,3274525.0405916809,3427520.0659075254,3568815.2772255936,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR263:DK263))","v":2009593.7691378179},{"$f":"CR261+CR252","v":2526334.8392991917},{"$f":"CS261+CS252","v":2466441.8507032162},2388272.4846543041,2312247.4981004526,2238192.2403180446,2165947.4112035204,2095362.4560179638,2026297.7655448425,1958014.8983735018,1889702.7044916318,1821221.3834108941,1752567.5525873117,1683737.7618260281,1614728.4919282889,1545536.1533113653,1476157.0846008738,1406587.5511949423,1336823.7437996627,1266861.7769352472,1196697.6874123137,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO263:EH263))","v":19047603.149374973},{"$f":"DO261+DO252","v":23818808.230651721},{"$f":"DP261+DP252","v":23257654.32584409},22535937.276457824,21834301.178057585,21151122.603650492,20484921.071525589,19834297.558435131,19197954.981651206,18569021.830064289,17939949.80582523,17309440.200395793,16677464.262152178,16043992.664438102,15408995.494064152,14772442.239577129,14134301.779294791,13494542.369101204,12853131.629998161,12210036.535407465,11565223.398219364,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL263:FE263))","v":24480824.234193321},{"$f":"EL261+EL252","v":28904197.502545465},{"$f":"EM261+EM252","v":28271114.67401268},27602581.696239319,26956562.630593184,26331402.372321513,25725595.087359719,25137720.299317662,24566464.197446298,24004718.090250004,23444670.358705256,22885007.627473183,22325737.59656005,21766868.119972214,21208407.208796203,20650363.034340236,20092743.931338739,19535558.401220772,18978815.115444019,18422522.918895308,17866690.833359193,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI263:GB263))","v":35748343.241089664},{"$f":"FI261+FI252","v":42637903.067921378},{"$f":"FJ261+FJ252","v":41691244.465696834},40649782.067776658,39642025.527547441,38665449.33405827,37717754.624776945,36796772.050553292,35900494.153964795,35018106.567606285,34137726.438670322,33257346.309734337,32376966.180798355,31496586.051862374,30616205.922926392,29735825.793990403,28855445.665054437,27975065.536118452,27094685.40718247,26214305.278246485,25333925.149310503,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF263:GY263))","v":58830388.990693003},{"$f":"GF261+GF252","v":61921451.925594367},{"$f":"GG261+GG252","v":60985325.611020796},60561322.548785679,59647253.407894656,59291829.773928776,58967190.576453149,58671204.984899476,58401904.796458036,58148517.150001347,57899201.671687558,57651992.540848218,57406931.884432837,57164062.671929866,57449028.732217588,57210674.770751789,56974646.387097441,56740990.09281072,57035353.32967902,56806584.48832541,56580332.927185476]
[]
[null,"Variable Cost $/MWh",{"$f":"C261/AVERAGE(D233:W233)","v":50.631486789566729},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z261/AVERAGE(AA233:AT233)","v":46.462082018033755},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW261/AVERAGE(AX233:BQ233)","v":27.045738124767901},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT261/AVERAGE(BU233:CN233)","v":58.277939994320981},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ261/AVERAGE(CR233:DK233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN261/AVERAGE(DO233:EH233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK261/AVERAGE(EL233:FE233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"FH261/AVERAGE(FI233:GB233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"GE261/AVERAGE(GF233:GY233)","v":44.912639570976765}]
[]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D270-$D$4)","v":192000},{"$f":"D271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U271*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V271*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA270--$AA$4)","v":39999.999999999993},{"$f":"AA271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS271*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX270-$AX$4)","v":87600.000000000015},{"$f":"AX271*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AY271*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AZ271*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BA271*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BB271*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BC271*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BD271*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BE271*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BF271*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BG271*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BH271*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BI271*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BJ271*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BK271*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BL271*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BM271*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BN271*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BO271*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BP271*(1-'Resource Options'!$AA$47)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU270-$BU$4)","v":34528},{"$f":"BU271*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BV271*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BW271*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BX271*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BY271*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BZ271*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CA271*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CB271*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CC271*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CD271*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CE271*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CF271*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CG271*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CH271*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CI271*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CJ271*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CK271*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CL271*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CM271*(1-'Resource Options'!$AA$48)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR270-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS270-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT270-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU270-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV270-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW270-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX270-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY270-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ270-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA270-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB270-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC270-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD270-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE270-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF270-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG270-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH270-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI270-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ270-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK270-$CR$4)","v":39420},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO270-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP270-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ270-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR270-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS270-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT270-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU270-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV270-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW270-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX270-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY270-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ270-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA270-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB270-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC270-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED270-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE270-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF270-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG270-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH270-$DO$4)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EL270-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EM270-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EN270-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EO270-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EP270-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EQ270-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ER270-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ES270-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ET270-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EU270-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EV270-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EW270-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EX270-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EY270-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EZ270-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FA270-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FB270-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FC270-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FD270-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FE270-$EL$4)","v":237360.96},null,"MWh",null,{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FI270-$FI270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FJ270-$FI270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FK270-$FI270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FL270-$FI270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FM270-$FI270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FN270-$FI270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FO270-$FI270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FP270-$FI270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FQ270-$FI270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FR270-$FI270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FS270-$FI270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FT270-$FI270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FU270-$FI270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FV270-$FI270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FW270-$FI270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FX270-$FI270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FY270-$FI270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FZ270-$FI270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GA270-$FI270)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GB270-$FI270)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GF270-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GG270-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GH270-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GI270-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GJ270-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GK270-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GL270-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GM270-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GN270-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GO270-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GP270-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GQ270-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GR270-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GS270-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GT270-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GU270-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GV270-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GW270-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GX270-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GY270-$GF$4)","v":438000}]
[null,"Fuel (Dth)",null,{"$f":"D271*$D278/1000","v":2236800},{"$f":"E271*$D278/1000","v":2236800},{"$f":"F271*$D278/1000","v":2236800},{"$f":"G271*$D278/1000","v":2236800},{"$f":"H271*$D278/1000","v":2236800},{"$f":"I271*$D278/1000","v":2236800},{"$f":"J271*$D278/1000","v":2236800},{"$f":"K271*$D278/1000","v":2236800},{"$f":"L271*$D278/1000","v":2236800},{"$f":"M271*$D278/1000","v":2236800},{"$f":"N271*$D278/1000","v":2236800},{"$f":"O271*$D278/1000","v":2236800},{"$f":"P271*$D278/1000","v":2236800},{"$f":"Q271*$D278/1000","v":2236800},{"$f":"R271*$D278/1000","v":2236800},{"$f":"S271*$D278/1000","v":2236800},{"$f":"T271*$D278/1000","v":2236800},{"$f":"U271*$D278/1000","v":2236800},{"$f":"V271*$D278/1000","v":2236800},{"$f":"W271*$D278/1000","v":2236800},null,"Fuel (Dth)",null,{"$f":"AA271*$AA278/1000","v":469999.99999999994},{"$f":"AB271*$AA278/1000","v":469999.99999999994},{"$f":"AC271*$AA278/1000","v":469999.99999999994},{"$f":"AD271*$AA278/1000","v":469999.99999999994},{"$f":"AE271*$AA278/1000","v":469999.99999999994},{"$f":"AF271*$AA278/1000","v":469999.99999999994},{"$f":"AG271*$AA278/1000","v":469999.99999999994},{"$f":"AH271*$AA278/1000","v":469999.99999999994},{"$f":"AI271*$AA278/1000","v":469999.99999999994},{"$f":"AJ271*$AA278/1000","v":469999.99999999994},{"$f":"AK271*$AA278/1000","v":469999.99999999994},{"$f":"AL271*$AA278/1000","v":469999.99999999994},{"$f":"AM271*$AA278/1000","v":469999.99999999994},{"$f":"AN271*$AA278/1000","v":469999.99999999994},{"$f":"AO271*$AA278/1000","v":469999.99999999994},{"$f":"AP271*$AA278/1000","v":469999.99999999994},{"$f":"AQ271*$AA278/1000","v":469999.99999999994},{"$f":"AR271*$AA278/1000","v":469999.99999999994},{"$f":"AS271*$AA278/1000","v":469999.99999999994},{"$f":"AT271*$AA278/1000","v":469999.99999999994},null,"Fuel (mmbtu)",null,{"$f":"AX271*$AX278/1000","v":1143180.0000000002},1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,null,"Fuel (Dth)",null,{"$f":"BU271*$AA278/1000","v":405704},405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"GF271*$GF278/1000","v":5256000},{"$f":"GG271*$GF278/1000","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$44*D273/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*E273/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*F273/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*G273/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*H273/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*I273/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*J273/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*K273/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*L273/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*M273/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*N273/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*O273/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*P273/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*Q273/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*R273/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*S273/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*T273/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*U273/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*V273/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*W273/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*AA273/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AB273/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AC273/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AD273/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AE273/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AF273/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AG273/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AH273/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AI273/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AJ273/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AK273/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AL273/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AM273/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AN273/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AO273/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AP273/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AQ273/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AR273/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AS273/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AT273/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU273/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV273/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW273/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX273/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY273/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ273/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA273/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB273/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC273/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD273/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE273/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF273/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG273/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH273/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI273/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ273/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK273/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL273/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM273/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN273/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$51","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$52","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$53","v":100}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D270,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$212)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":19.73798171157895},{"$f":"'Resource Options'!$N$45*(1.02^(D270-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA270,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$213)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":4.1182673961246756},{"$f":"'Resource Options'!$N$46*(1.02^(AA270-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX270,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$214)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":18.335143330874079},{"$f":"'Resource Options'!$N$47*(1.02^(AX270-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU270,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$215)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":1.1880715927793792},{"$f":"'Resource Options'!$N$48*(1.02^(BU270-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR270,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$216)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":20.316573666579288},{"$f":"'Resource Options'!$N$49*(1.02^(CR270-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO270,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$217)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":189.12528937234504},{"$f":"'Resource Options'!$N$50*(1.02^(DO270-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL270,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$218)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":196.62820782897703},{"$f":"'Resource Options'!$N$51*(1.02^(EL270-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI270,'Capital Costs'!$A$174:$AH$219,ROW('Capital Costs'!$A$219)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":298.82313163482701},{"$f":"'Resource Options'!$N$52*(1.02^(FI270-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF270,'Capital Costs'!$A$174:$AH$220,ROW('Capital Costs'!$A$220)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":298.77314215557772},{"$f":"'Resource Options'!$N$53*(1.02^(GF270-2018))","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Capital Recovery & Taxes",2399848.1550567411,{"$f":"VLOOKUP(D269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":3218206.5770160942},{"$f":"VLOOKUP(E269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":3106217.8684688238},{"$f":"VLOOKUP(F269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":2988439.9128300953},{"$f":"VLOOKUP(G269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":2872720.2243437595},{"$f":"VLOOKUP(H269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":2758904.5812635277},{"$f":"VLOOKUP(I269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":2646852.6022562436},{"$f":"VLOOKUP(J269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":2536431.8147962447},{"$f":"VLOOKUP(K269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":2427519.6323672514},{"$f":"VLOOKUP(L269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":2319455.6695428467},{"$f":"VLOOKUP(M269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":2211514.2932347232},{"$f":"VLOOKUP(N269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":2103572.9169265991},{"$f":"VLOOKUP(O269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":1995631.5406184765},{"$f":"VLOOKUP(P269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":1887690.1643103526},{"$f":"VLOOKUP(Q269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":1779748.7880022293},{"$f":"VLOOKUP(R269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":1671807.4116941062},{"$f":"VLOOKUP(S269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":1563866.0353859826},{"$f":"VLOOKUP(T269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":1455924.6590778588},{"$f":"VLOOKUP(U269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":1347983.2827697352},{"$f":"VLOOKUP(V269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":1240041.9064616116},{"$f":"VLOOKUP(W269,Assumptions!$A$4:$E$53,3,FALSE)*$D282*1000000","v":1132100.5301534885},null,"Capital Recovery & Taxes",500720.71993167943,{"$f":"VLOOKUP(AA269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":671468.61385247286},{"$f":"VLOOKUP(AB269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":648102.52435641363},{"$f":"VLOOKUP(AC269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":623528.52678275842},{"$f":"VLOOKUP(AD269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":599383.98013423174},{"$f":"VLOOKUP(AE269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":575636.70653171791},{"$f":"VLOOKUP(AF269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":552257.41585448326},{"$f":"VLOOKUP(AG269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":529218.46812944009},{"$f":"VLOOKUP(AH269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":506494.28606806026},{"$f":"VLOOKUP(AI269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":483947.08234182006},{"$f":"VLOOKUP(AJ269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":461425.45590410812},{"$f":"VLOOKUP(AK269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":438903.8294663963},{"$f":"VLOOKUP(AL269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":416382.20302868448},{"$f":"VLOOKUP(AM269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":393860.57659097266},{"$f":"VLOOKUP(AN269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":371338.95015326078},{"$f":"VLOOKUP(AO269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":348817.32371554902},{"$f":"VLOOKUP(AP269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":326295.69727783714},{"$f":"VLOOKUP(AQ269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":303774.07084012526},{"$f":"VLOOKUP(AR269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":281252.44440241333},{"$f":"VLOOKUP(AS269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":258730.81796470148},{"$f":"VLOOKUP(AT269,Assumptions!$A$4:$E$53,3,FALSE)*$AA282*1000000","v":236209.19152698971},null,"Capital Recovery & Taxes",2229283.6490716939,{"$f":"VLOOKUP(AX269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":2989478.8494680142},{"$f":"VLOOKUP(AY269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":2885449.518979318},{"$f":"VLOOKUP(AZ269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":2776042.4007942504},{"$f":"VLOOKUP(BA269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":2668547.2624561503},{"$f":"VLOOKUP(BB269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":2562820.8432272053},{"$f":"VLOOKUP(BC269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":2458732.7391024851},{"$f":"VLOOKUP(BD269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":2356159.8927815575},{"$f":"VLOOKUP(BE269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":2254988.4303446235},{"$f":"VLOOKUP(BF269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":2154604.9019656619},{"$f":"VLOOKUP(BG269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":2054335.2475065012},{"$f":"VLOOKUP(BH269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":1954065.5930473404},{"$f":"VLOOKUP(BI269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":1853795.9385881794},{"$f":"VLOOKUP(BJ269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":1753526.2841290187},{"$f":"VLOOKUP(BK269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":1653256.6296698577},{"$f":"VLOOKUP(BL269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":1552986.9752106972},{"$f":"VLOOKUP(BM269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":1452717.3207515357},{"$f":"VLOOKUP(BN269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":1352447.6662923745},{"$f":"VLOOKUP(BO269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":1252178.0118332135},{"$f":"VLOOKUP(BP269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":1151908.3573740525},{"$f":"VLOOKUP(BQ269,Assumptions!$A$4:$E$53,3,FALSE)*$AX282*1000000","v":1051638.702914892},null,"Capital Recovery & Taxes",144452.02461274521,{"$f":"VLOOKUP(BU269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":193710.77903094914},{"$f":"VLOOKUP(BV269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":186969.93767841056},{"$f":"VLOOKUP(BW269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":179880.62908573329},{"$f":"VLOOKUP(BX269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":172915.2120220807},{"$f":"VLOOKUP(BY269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":166064.40354867865},{"$f":"VLOOKUP(BZ269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":159319.75381100207},{"$f":"VLOOKUP(CA269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":152673.28900266785},{"$f":"VLOOKUP(CB269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":146117.63037747086},{"$f":"VLOOKUP(CC269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":139613.02791553194},{"$f":"VLOOKUP(CD269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":133115.80419979815},{"$f":"VLOOKUP(CE269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":126618.58048406435},{"$f":"VLOOKUP(CF269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":120121.35676833059},{"$f":"VLOOKUP(CG269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":113624.13305259681},{"$f":"VLOOKUP(CH269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":107126.90933686301},{"$f":"VLOOKUP(CI269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":100629.68562112925},{"$f":"VLOOKUP(CJ269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":94132.461905395423},{"$f":"VLOOKUP(CK269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":87635.238189661628},{"$f":"VLOOKUP(CL269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":81138.014473927818},{"$f":"VLOOKUP(CM269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":74640.790758194038},{"$f":"VLOOKUP(CN269,Assumptions!$A$4:$E$53,3,FALSE)*$BU282*1000000","v":68143.567042460258},null,"Capital Recovery & Taxes",2479090.2961266455,{"$f":"VLOOKUP(CR269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":2956870.2255654652},{"$f":"VLOOKUP(CS269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":2891220.9690756658},{"$f":"VLOOKUP(CT269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":2818997.221332944},{"$f":"VLOOKUP(CU269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":2749110.9207877256},{"$f":"VLOOKUP(CV269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":2681386.9273041752},{"$f":"VLOOKUP(CW269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":2615665.8184509552},{"$f":"VLOOKUP(CX269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":2551797.1533421557},{"$f":"VLOOKUP(CY269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":2489641.718023648},{"$f":"VLOOKUP(CZ269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":2428449.5534522389},{"$f":"VLOOKUP(DA269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":2367396.6028349567},{"$f":"VLOOKUP(DB269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":2306343.6522176741},{"$f":"VLOOKUP(DC269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":2245290.7016003919},{"$f":"VLOOKUP(DD269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":2184237.7509831088},{"$f":"VLOOKUP(DE269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":2123184.8003658261},{"$f":"VLOOKUP(DF269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":2062131.849748543},{"$f":"VLOOKUP(DG269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":2001078.899131261},{"$f":"VLOOKUP(DH269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":1940025.9485139782},{"$f":"VLOOKUP(DI269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":1878972.9978966955},{"$f":"VLOOKUP(DJ269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":1817920.0472794129},{"$f":"VLOOKUP(DK269,Assumptions!$A$4:$E$53,5,FALSE)*$CR282*1000000","v":1756867.0966621297},null,"Capital Recovery & Taxes",23077644.751014091,{"$f":"VLOOKUP(DO269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":27525258.255847223},{"$f":"VLOOKUP(DP269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":26914134.803907253},{"$f":"VLOOKUP(DQ269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":26241809.961364187},{"$f":"VLOOKUP(DR269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":25591244.219783489},{"$f":"VLOOKUP(DS269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":24960807.214251544},{"$f":"VLOOKUP(DT269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":24349014.89465471},{"$f":"VLOOKUP(DU269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":23754466.819336407},{"$f":"VLOOKUP(DV269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":23175867.057211459},{"$f":"VLOOKUP(DW269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":22606234.302111346},{"$f":"VLOOKUP(DX269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":22037897.478096422},{"$f":"VLOOKUP(DY269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":21469560.65408149},{"$f":"VLOOKUP(DZ269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":20901223.830066558},{"$f":"VLOOKUP(EA269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":20332887.006051626},{"$f":"VLOOKUP(EB269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":19764550.182036694},{"$f":"VLOOKUP(EC269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":19196213.358021755},{"$f":"VLOOKUP(ED269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":18627876.53400683},{"$f":"VLOOKUP(EE269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":18059539.709991895},{"$f":"VLOOKUP(EF269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":17491202.885976963},{"$f":"VLOOKUP(EG269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":16922866.061962035},{"$f":"VLOOKUP(EH269,Assumptions!$A$4:$E$53,5,FALSE)*$DO282*1000000","v":16354529.237947097},null,"Capital Recovery & Taxes",23993173.74934433,{"$f":"VLOOKUP(EL269,Assumptions!$A$4:$E$53,5,FALSE)*$EL282*1000000","v":28617231.565586708},{"$f":"VLOOKUP(EM269,Assumptions!$A$4:$E$53,5,FALSE)*$EL282*1000000","v":27981863.818015743},{"$f":"VLOOKUP(EN269,Assumptions!$A$4:$E$53,5,FALSE)*$EL282*1000000","v":27282866.717697371},{"$f":"VLOOKUP(EO269,Assumptions!$A$4:$E$53,5,FALSE)*$EL282*1000000","v":26606491.938488983},{"$f":"VLOOKUP(EP269,Assumptions!$A$4:$E$53,5,FALSE)*$EL282*1000000","v":25951044.436157551},{"$f":"VLOOKUP(EQ269,Assumptions!$A$4:$E$53,5,FALSE)*$EL282*1000000","v":25314981.285824317},{"$f":"VLOOKUP(ER269,Assumptions!$A$4:$E$53,5,FALSE)*$EL282*1000000","v":24696846.487955768},{"$f":"VLOOKUP(ES269,Assumptions!$A$4:$E$53,5,FALSE)*$EL282*1000000","v":24095292.699700005},{"$f":"VLOOKUP(ET269,Assumptions!$A$4:$E$53,5,FALSE)*$EL282*1000000","v":23503061.654725883},{"$f":"VLOOKUP(EU269,Assumptions!$A$4:$E$53,5,FALSE)*$EL282*1000000","v":22912177.952603664},{"$f":"VLOOKUP(EV269,Assumptions!$A$4:$E$53,5,FALSE)*$EL282*1000000","v":22321294.250481438},{"$f":"VLOOKUP(EW269,Assumptions!$A$4:$E$53,5,FALSE)*$EL282*1000000","v":21730410.548359208},{"$f":"VLOOKUP(EX269,Assumptions!$A$4:$E$53,5,FALSE)*$EL282*1000000","v":21139526.846236978},{"$f":"VLOOKUP(EY269,Assumptions!$A$4:$E$53,5,FALSE)*$EL282*1000000","v":20548643.144114751},{"$f":"VLOOKUP(EZ269,Assumptions!$A$4:$E$53,5,FALSE)*$EL282*1000000","v":19957759.441992518},{"$f":"VLOOKUP(FA269,Assumptions!$A$4:$E$53,5,FALSE)*$EL282*1000000","v":19366875.739870299},{"$f":"VLOOKUP(FB269,Assumptions!$A$4:$E$53,5,FALSE)*$EL282*1000000","v":18775992.037748072},{"$f":"VLOOKUP(FC269,Assumptions!$A$4:$E$53,5,FALSE)*$EL282*1000000","v":18185108.335625846},{"$f":"VLOOKUP(FD269,Assumptions!$A$4:$E$53,5,FALSE)*$EL282*1000000","v":17594224.633503616},{"$f":"VLOOKUP(FE269,Assumptions!$A$4:$E$53,5,FALSE)*$EL282*1000000","v":17003340.931381386},null,"Capital Recovery & Taxes",36463310.105911456,{"$f":"VLOOKUP(FI269,Assumptions!$A$4:$E$53,5,FALSE)*$FI282*1000000","v":43490661.129279807},{"$f":"VLOOKUP(FJ269,Assumptions!$A$4:$E$53,5,FALSE)*$FI282*1000000","v":42525069.35501077},{"$f":"VLOOKUP(FK269,Assumptions!$A$4:$E$53,5,FALSE)*$FI282*1000000","v":41462777.709132187},{"$f":"VLOOKUP(FL269,Assumptions!$A$4:$E$53,5,FALSE)*$FI282*1000000","v":40434866.038098395},{"$f":"VLOOKUP(FM269,Assumptions!$A$4:$E$53,5,FALSE)*$FI282*1000000","v":39438758.320739448},{"$f":"VLOOKUP(FN269,Assumptions!$A$4:$E$53,5,FALSE)*$FI282*1000000","v":38472109.71727249},{"$f":"VLOOKUP(FO269,Assumptions!$A$4:$E$53,5,FALSE)*$FI282*1000000","v":37532707.491564356},{"$f":"VLOOKUP(FP269,Assumptions!$A$4:$E$53,5,FALSE)*$FI282*1000000","v":36618504.037044093},{"$f":"VLOOKUP(FQ269,Assumptions!$A$4:$E$53,5,FALSE)*$FI282*1000000","v":35718468.698958419},{"$f":"VLOOKUP(FR269,Assumptions!$A$4:$E$53,5,FALSE)*$FI282*1000000","v":34820480.967443727},{"$f":"VLOOKUP(FS269,Assumptions!$A$4:$E$53,5,FALSE)*$FI282*1000000","v":33922493.235929027},{"$f":"VLOOKUP(FT269,Assumptions!$A$4:$E$53,5,FALSE)*$FI282*1000000","v":33024505.504414327},{"$f":"VLOOKUP(FU269,Assumptions!$A$4:$E$53,5,FALSE)*$FI282*1000000","v":32126517.772899624},{"$f":"VLOOKUP(FV269,Assumptions!$A$4:$E$53,5,FALSE)*$FI282*1000000","v":31228530.041384924},{"$f":"VLOOKUP(FW269,Assumptions!$A$4:$E$53,5,FALSE)*$FI282*1000000","v":30330542.309870213},{"$f":"VLOOKUP(FX269,Assumptions!$A$4:$E$53,5,FALSE)*$FI282*1000000","v":29432554.578355525},{"$f":"VLOOKUP(FY269,Assumptions!$A$4:$E$53,5,FALSE)*$FI282*1000000","v":28534566.846840821},{"$f":"VLOOKUP(FZ269,Assumptions!$A$4:$E$53,5,FALSE)*$FI282*1000000","v":27636579.115326121},{"$f":"VLOOKUP(GA269,Assumptions!$A$4:$E$53,5,FALSE)*$FI282*1000000","v":26738591.383811418},{"$f":"VLOOKUP(GB269,Assumptions!$A$4:$E$53,5,FALSE)*$FI282*1000000","v":25840603.652296711},null,"Capital Recovery & Taxes",36457210.237156563,{"$f":"VLOOKUP(GF269,Assumptions!$A$4:$E$53,5,FALSE)*$GF282*1000000","v":43483385.670080364},{"$f":"VLOOKUP(GG269,Assumptions!$A$4:$E$53,5,FALSE)*$GF282*1000000","v":42517955.427583307},{"$f":"VLOOKUP(GH269,Assumptions!$A$4:$E$53,5,FALSE)*$GF282*1000000","v":41455841.490190342},{"$f":"VLOOKUP(GI269,Assumptions!$A$4:$E$53,5,FALSE)*$GF282*1000000","v":40428101.776290074},{"$f":"VLOOKUP(GJ269,Assumptions!$A$4:$E$53,5,FALSE)*$GF282*1000000","v":39432160.695649624},{"$f":"VLOOKUP(GK269,Assumptions!$A$4:$E$53,5,FALSE)*$GF282*1000000","v":38465673.800749339},{"$f":"VLOOKUP(GL269,Assumptions!$A$4:$E$53,5,FALSE)*$GF282*1000000","v":37526428.72561992},{"$f":"VLOOKUP(GM269,Assumptions!$A$4:$E$53,5,FALSE)*$GF282*1000000","v":36612378.206230111},{"$f":"VLOOKUP(GN269,Assumptions!$A$4:$E$53,5,FALSE)*$GF282*1000000","v":35712493.433121145},{"$f":"VLOOKUP(GO269,Assumptions!$A$4:$E$53,5,FALSE)*$GF282*1000000","v":34814655.924043477},{"$f":"VLOOKUP(GP269,Assumptions!$A$4:$E$53,5,FALSE)*$GF282*1000000","v":33916818.414965786},{"$f":"VLOOKUP(GQ269,Assumptions!$A$4:$E$53,5,FALSE)*$GF282*1000000","v":33018980.905888107},{"$f":"VLOOKUP(GR269,Assumptions!$A$4:$E$53,5,FALSE)*$GF282*1000000","v":32121143.396810416},{"$f":"VLOOKUP(GS269,Assumptions!$A$4:$E$53,5,FALSE)*$GF282*1000000","v":31223305.887732733},{"$f":"VLOOKUP(GT269,Assumptions!$A$4:$E$53,5,FALSE)*$GF282*1000000","v":30325468.378655039},{"$f":"VLOOKUP(GU269,Assumptions!$A$4:$E$53,5,FALSE)*$GF282*1000000","v":29427630.869577363},{"$f":"VLOOKUP(GV269,Assumptions!$A$4:$E$53,5,FALSE)*$GF282*1000000","v":28529793.360499673},{"$f":"VLOOKUP(GW269,Assumptions!$A$4:$E$53,5,FALSE)*$GF282*1000000","v":27631955.85142199},{"$f":"VLOOKUP(GX269,Assumptions!$A$4:$E$53,5,FALSE)*$GF282*1000000","v":26734118.342344299},{"$f":"VLOOKUP(GY269,Assumptions!$A$4:$E$53,5,FALSE)*$GF282*1000000","v":25836280.833266608}]
[null,"Transmission",0,{"$f":"VLOOKUP(D269,Assumptions!$A$4:$E$53,5,FALSE)*$E282*1000000","v":0},{"$f":"VLOOKUP(E269,Assumptions!$A$4:$E$53,5,FALSE)*$E282*1000000","v":0},{"$f":"VLOOKUP(F269,Assumptions!$A$4:$E$53,5,FALSE)*$E282*1000000","v":0},{"$f":"VLOOKUP(G269,Assumptions!$A$4:$E$53,5,FALSE)*$E282*1000000","v":0},{"$f":"VLOOKUP(H269,Assumptions!$A$4:$E$53,5,FALSE)*$E282*1000000","v":0},{"$f":"VLOOKUP(I269,Assumptions!$A$4:$E$53,5,FALSE)*$E282*1000000","v":0},{"$f":"VLOOKUP(J269,Assumptions!$A$4:$E$53,5,FALSE)*$E282*1000000","v":0},{"$f":"VLOOKUP(K269,Assumptions!$A$4:$E$53,5,FALSE)*$E282*1000000","v":0},{"$f":"VLOOKUP(L269,Assumptions!$A$4:$E$53,5,FALSE)*$E282*1000000","v":0},{"$f":"VLOOKUP(M269,Assumptions!$A$4:$E$53,5,FALSE)*$E282*1000000","v":0},{"$f":"VLOOKUP(N269,Assumptions!$A$4:$E$53,5,FALSE)*$E282*1000000","v":0},{"$f":"VLOOKUP(O269,Assumptions!$A$4:$E$53,5,FALSE)*$E282*1000000","v":0},{"$f":"VLOOKUP(P269,Assumptions!$A$4:$E$53,5,FALSE)*$E282*1000000","v":0},{"$f":"VLOOKUP(Q269,Assumptions!$A$4:$E$53,5,FALSE)*$E282*1000000","v":0},{"$f":"VLOOKUP(R269,Assumptions!$A$4:$E$53,5,FALSE)*$E282*1000000","v":0},{"$f":"VLOOKUP(S269,Assumptions!$A$4:$E$53,5,FALSE)*$E282*1000000","v":0},{"$f":"VLOOKUP(T269,Assumptions!$A$4:$E$53,5,FALSE)*$E282*1000000","v":0},{"$f":"VLOOKUP(U269,Assumptions!$A$4:$E$53,5,FALSE)*$E282*1000000","v":0},{"$f":"VLOOKUP(V269,Assumptions!$A$4:$E$53,5,FALSE)*$E282*1000000","v":0},{"$f":"VLOOKUP(W269,Assumptions!$A$4:$E$53,5,FALSE)*$E282*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA269,Assumptions!$A$4:$E$53,5,FALSE)*$AB282*1000000","v":0},{"$f":"VLOOKUP(AB269,Assumptions!$A$4:$E$53,5,FALSE)*$AB282*1000000","v":0},{"$f":"VLOOKUP(AC269,Assumptions!$A$4:$E$53,5,FALSE)*$AB282*1000000","v":0},{"$f":"VLOOKUP(AD269,Assumptions!$A$4:$E$53,5,FALSE)*$AB282*1000000","v":0},{"$f":"VLOOKUP(AE269,Assumptions!$A$4:$E$53,5,FALSE)*$AB282*1000000","v":0},{"$f":"VLOOKUP(AF269,Assumptions!$A$4:$E$53,5,FALSE)*$AB282*1000000","v":0},{"$f":"VLOOKUP(AG269,Assumptions!$A$4:$E$53,5,FALSE)*$AB282*1000000","v":0},{"$f":"VLOOKUP(AH269,Assumptions!$A$4:$E$53,5,FALSE)*$AB282*1000000","v":0},{"$f":"VLOOKUP(AI269,Assumptions!$A$4:$E$53,5,FALSE)*$AB282*1000000","v":0},{"$f":"VLOOKUP(AJ269,Assumptions!$A$4:$E$53,5,FALSE)*$AB282*1000000","v":0},{"$f":"VLOOKUP(AK269,Assumptions!$A$4:$E$53,5,FALSE)*$AB282*1000000","v":0},{"$f":"VLOOKUP(AL269,Assumptions!$A$4:$E$53,5,FALSE)*$AB282*1000000","v":0},{"$f":"VLOOKUP(AM269,Assumptions!$A$4:$E$53,5,FALSE)*$AB282*1000000","v":0},{"$f":"VLOOKUP(AN269,Assumptions!$A$4:$E$53,5,FALSE)*$AB282*1000000","v":0},{"$f":"VLOOKUP(AO269,Assumptions!$A$4:$E$53,5,FALSE)*$AB282*1000000","v":0},{"$f":"VLOOKUP(AP269,Assumptions!$A$4:$E$53,5,FALSE)*$AB282*1000000","v":0},{"$f":"VLOOKUP(AQ269,Assumptions!$A$4:$E$53,5,FALSE)*$AB282*1000000","v":0},{"$f":"VLOOKUP(AR269,Assumptions!$A$4:$E$53,5,FALSE)*$AB282*1000000","v":0},{"$f":"VLOOKUP(AS269,Assumptions!$A$4:$E$53,5,FALSE)*$AB282*1000000","v":0},{"$f":"VLOOKUP(AT269,Assumptions!$A$4:$E$53,5,FALSE)*$AB282*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX269,Assumptions!$A$4:$E$53,5,FALSE)*$AY282*1000000","v":0},{"$f":"VLOOKUP(AY269,Assumptions!$A$4:$E$53,5,FALSE)*$AY282*1000000","v":0},{"$f":"VLOOKUP(AZ269,Assumptions!$A$4:$E$53,5,FALSE)*$AY282*1000000","v":0},{"$f":"VLOOKUP(BA269,Assumptions!$A$4:$E$53,5,FALSE)*$AY282*1000000","v":0},{"$f":"VLOOKUP(BB269,Assumptions!$A$4:$E$53,5,FALSE)*$AY282*1000000","v":0},{"$f":"VLOOKUP(BC269,Assumptions!$A$4:$E$53,5,FALSE)*$AY282*1000000","v":0},{"$f":"VLOOKUP(BD269,Assumptions!$A$4:$E$53,5,FALSE)*$AY282*1000000","v":0},{"$f":"VLOOKUP(BE269,Assumptions!$A$4:$E$53,5,FALSE)*$AY282*1000000","v":0},{"$f":"VLOOKUP(BF269,Assumptions!$A$4:$E$53,5,FALSE)*$AY282*1000000","v":0},{"$f":"VLOOKUP(BG269,Assumptions!$A$4:$E$53,5,FALSE)*$AY282*1000000","v":0},{"$f":"VLOOKUP(BH269,Assumptions!$A$4:$E$53,5,FALSE)*$AY282*1000000","v":0},{"$f":"VLOOKUP(BI269,Assumptions!$A$4:$E$53,5,FALSE)*$AY282*1000000","v":0},{"$f":"VLOOKUP(BJ269,Assumptions!$A$4:$E$53,5,FALSE)*$AY282*1000000","v":0},{"$f":"VLOOKUP(BK269,Assumptions!$A$4:$E$53,5,FALSE)*$AY282*1000000","v":0},{"$f":"VLOOKUP(BL269,Assumptions!$A$4:$E$53,5,FALSE)*$AY282*1000000","v":0},{"$f":"VLOOKUP(BM269,Assumptions!$A$4:$E$53,5,FALSE)*$AY282*1000000","v":0},{"$f":"VLOOKUP(BN269,Assumptions!$A$4:$E$53,5,FALSE)*$AY282*1000000","v":0},{"$f":"VLOOKUP(BO269,Assumptions!$A$4:$E$53,5,FALSE)*$AY282*1000000","v":0},{"$f":"VLOOKUP(BP269,Assumptions!$A$4:$E$53,5,FALSE)*$AY282*1000000","v":0},{"$f":"VLOOKUP(BQ269,Assumptions!$A$4:$E$53,5,FALSE)*$AY282*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU269,Assumptions!$A$4:$E$53,5,FALSE)*$BV282*1000000","v":0},{"$f":"VLOOKUP(BV269,Assumptions!$A$4:$E$53,5,FALSE)*$BV282*1000000","v":0},{"$f":"VLOOKUP(BW269,Assumptions!$A$4:$E$53,5,FALSE)*$BV282*1000000","v":0},{"$f":"VLOOKUP(BX269,Assumptions!$A$4:$E$53,5,FALSE)*$BV282*1000000","v":0},{"$f":"VLOOKUP(BY269,Assumptions!$A$4:$E$53,5,FALSE)*$BV282*1000000","v":0},{"$f":"VLOOKUP(BZ269,Assumptions!$A$4:$E$53,5,FALSE)*$BV282*1000000","v":0},{"$f":"VLOOKUP(CA269,Assumptions!$A$4:$E$53,5,FALSE)*$BV282*1000000","v":0},{"$f":"VLOOKUP(CB269,Assumptions!$A$4:$E$53,5,FALSE)*$BV282*1000000","v":0},{"$f":"VLOOKUP(CC269,Assumptions!$A$4:$E$53,5,FALSE)*$BV282*1000000","v":0},{"$f":"VLOOKUP(CD269,Assumptions!$A$4:$E$53,5,FALSE)*$BV282*1000000","v":0},{"$f":"VLOOKUP(CE269,Assumptions!$A$4:$E$53,5,FALSE)*$BV282*1000000","v":0},{"$f":"VLOOKUP(CF269,Assumptions!$A$4:$E$53,5,FALSE)*$BV282*1000000","v":0},{"$f":"VLOOKUP(CG269,Assumptions!$A$4:$E$53,5,FALSE)*$BV282*1000000","v":0},{"$f":"VLOOKUP(CH269,Assumptions!$A$4:$E$53,5,FALSE)*$BV282*1000000","v":0},{"$f":"VLOOKUP(CI269,Assumptions!$A$4:$E$53,5,FALSE)*$BV282*1000000","v":0},{"$f":"VLOOKUP(CJ269,Assumptions!$A$4:$E$53,5,FALSE)*$BV282*1000000","v":0},{"$f":"VLOOKUP(CK269,Assumptions!$A$4:$E$53,5,FALSE)*$BV282*1000000","v":0},{"$f":"VLOOKUP(CL269,Assumptions!$A$4:$E$53,5,FALSE)*$BV282*1000000","v":0},{"$f":"VLOOKUP(CM269,Assumptions!$A$4:$E$53,5,FALSE)*$BV282*1000000","v":0},{"$f":"VLOOKUP(CN269,Assumptions!$A$4:$E$53,5,FALSE)*$BV282*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR269,Assumptions!$A$4:$E$53,5,FALSE)*$CS282*1000000","v":0},{"$f":"VLOOKUP(CS269,Assumptions!$A$4:$E$53,5,FALSE)*$CS282*1000000","v":0},{"$f":"VLOOKUP(CT269,Assumptions!$A$4:$E$53,5,FALSE)*$CS282*1000000","v":0},{"$f":"VLOOKUP(CU269,Assumptions!$A$4:$E$53,5,FALSE)*$CS282*1000000","v":0},{"$f":"VLOOKUP(CV269,Assumptions!$A$4:$E$53,5,FALSE)*$CS282*1000000","v":0},{"$f":"VLOOKUP(CW269,Assumptions!$A$4:$E$53,5,FALSE)*$CS282*1000000","v":0},{"$f":"VLOOKUP(CX269,Assumptions!$A$4:$E$53,5,FALSE)*$CS282*1000000","v":0},{"$f":"VLOOKUP(CY269,Assumptions!$A$4:$E$53,5,FALSE)*$CS282*1000000","v":0},{"$f":"VLOOKUP(CZ269,Assumptions!$A$4:$E$53,5,FALSE)*$CS282*1000000","v":0},{"$f":"VLOOKUP(DA269,Assumptions!$A$4:$E$53,5,FALSE)*$CS282*1000000","v":0},{"$f":"VLOOKUP(DB269,Assumptions!$A$4:$E$53,5,FALSE)*$CS282*1000000","v":0},{"$f":"VLOOKUP(DC269,Assumptions!$A$4:$E$53,5,FALSE)*$CS282*1000000","v":0},{"$f":"VLOOKUP(DD269,Assumptions!$A$4:$E$53,5,FALSE)*$CS282*1000000","v":0},{"$f":"VLOOKUP(DE269,Assumptions!$A$4:$E$53,5,FALSE)*$CS282*1000000","v":0},{"$f":"VLOOKUP(DF269,Assumptions!$A$4:$E$53,5,FALSE)*$CS282*1000000","v":0},{"$f":"VLOOKUP(DG269,Assumptions!$A$4:$E$53,5,FALSE)*$CS282*1000000","v":0},{"$f":"VLOOKUP(DH269,Assumptions!$A$4:$E$53,5,FALSE)*$CS282*1000000","v":0},{"$f":"VLOOKUP(DI269,Assumptions!$A$4:$E$53,5,FALSE)*$CS282*1000000","v":0},{"$f":"VLOOKUP(DJ269,Assumptions!$A$4:$E$53,5,FALSE)*$CS282*1000000","v":0},{"$f":"VLOOKUP(DK269,Assumptions!$A$4:$E$53,5,FALSE)*$CS282*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO269,Assumptions!$A$4:$E$53,5,FALSE)*$DP282*1000000","v":0},{"$f":"VLOOKUP(DP269,Assumptions!$A$4:$E$53,5,FALSE)*$DP282*1000000","v":0},{"$f":"VLOOKUP(DQ269,Assumptions!$A$4:$E$53,5,FALSE)*$DP282*1000000","v":0},{"$f":"VLOOKUP(DR269,Assumptions!$A$4:$E$53,5,FALSE)*$DP282*1000000","v":0},{"$f":"VLOOKUP(DS269,Assumptions!$A$4:$E$53,5,FALSE)*$DP282*1000000","v":0},{"$f":"VLOOKUP(DT269,Assumptions!$A$4:$E$53,5,FALSE)*$DP282*1000000","v":0},{"$f":"VLOOKUP(DU269,Assumptions!$A$4:$E$53,5,FALSE)*$DP282*1000000","v":0},{"$f":"VLOOKUP(DV269,Assumptions!$A$4:$E$53,5,FALSE)*$DP282*1000000","v":0},{"$f":"VLOOKUP(DW269,Assumptions!$A$4:$E$53,5,FALSE)*$DP282*1000000","v":0},{"$f":"VLOOKUP(DX269,Assumptions!$A$4:$E$53,5,FALSE)*$DP282*1000000","v":0},{"$f":"VLOOKUP(DY269,Assumptions!$A$4:$E$53,5,FALSE)*$DP282*1000000","v":0},{"$f":"VLOOKUP(DZ269,Assumptions!$A$4:$E$53,5,FALSE)*$DP282*1000000","v":0},{"$f":"VLOOKUP(EA269,Assumptions!$A$4:$E$53,5,FALSE)*$DP282*1000000","v":0},{"$f":"VLOOKUP(EB269,Assumptions!$A$4:$E$53,5,FALSE)*$DP282*1000000","v":0},{"$f":"VLOOKUP(EC269,Assumptions!$A$4:$E$53,5,FALSE)*$DP282*1000000","v":0},{"$f":"VLOOKUP(ED269,Assumptions!$A$4:$E$53,5,FALSE)*$DP282*1000000","v":0},{"$f":"VLOOKUP(EE269,Assumptions!$A$4:$E$53,5,FALSE)*$DP282*1000000","v":0},{"$f":"VLOOKUP(EF269,Assumptions!$A$4:$E$53,5,FALSE)*$DP282*1000000","v":0},{"$f":"VLOOKUP(EG269,Assumptions!$A$4:$E$53,5,FALSE)*$DP282*1000000","v":0},{"$f":"VLOOKUP(EH269,Assumptions!$A$4:$E$53,5,FALSE)*$DP282*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL269,Assumptions!$A$4:$E$53,5,FALSE)*$EM282*1000000","v":0},{"$f":"VLOOKUP(EM269,Assumptions!$A$4:$E$53,5,FALSE)*$EM282*1000000","v":0},{"$f":"VLOOKUP(EN269,Assumptions!$A$4:$E$53,5,FALSE)*$EM282*1000000","v":0},{"$f":"VLOOKUP(EO269,Assumptions!$A$4:$E$53,5,FALSE)*$EM282*1000000","v":0},{"$f":"VLOOKUP(EP269,Assumptions!$A$4:$E$53,5,FALSE)*$EM282*1000000","v":0},{"$f":"VLOOKUP(EQ269,Assumptions!$A$4:$E$53,5,FALSE)*$EM282*1000000","v":0},{"$f":"VLOOKUP(ER269,Assumptions!$A$4:$E$53,5,FALSE)*$EM282*1000000","v":0},{"$f":"VLOOKUP(ES269,Assumptions!$A$4:$E$53,5,FALSE)*$EM282*1000000","v":0},{"$f":"VLOOKUP(ET269,Assumptions!$A$4:$E$53,5,FALSE)*$EM282*1000000","v":0},{"$f":"VLOOKUP(EU269,Assumptions!$A$4:$E$53,5,FALSE)*$EM282*1000000","v":0},{"$f":"VLOOKUP(EV269,Assumptions!$A$4:$E$53,5,FALSE)*$EM282*1000000","v":0},{"$f":"VLOOKUP(EW269,Assumptions!$A$4:$E$53,5,FALSE)*$EM282*1000000","v":0},{"$f":"VLOOKUP(EX269,Assumptions!$A$4:$E$53,5,FALSE)*$EM282*1000000","v":0},{"$f":"VLOOKUP(EY269,Assumptions!$A$4:$E$53,5,FALSE)*$EM282*1000000","v":0},{"$f":"VLOOKUP(EZ269,Assumptions!$A$4:$E$53,5,FALSE)*$EM282*1000000","v":0},{"$f":"VLOOKUP(FA269,Assumptions!$A$4:$E$53,5,FALSE)*$EM282*1000000","v":0},{"$f":"VLOOKUP(FB269,Assumptions!$A$4:$E$53,5,FALSE)*$EM282*1000000","v":0},{"$f":"VLOOKUP(FC269,Assumptions!$A$4:$E$53,5,FALSE)*$EM282*1000000","v":0},{"$f":"VLOOKUP(FD269,Assumptions!$A$4:$E$53,5,FALSE)*$EM282*1000000","v":0},{"$f":"VLOOKUP(FE269,Assumptions!$A$4:$E$53,5,FALSE)*$EM282*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(FI269,Assumptions!$A$4:$E$53,5,FALSE)*$FJ282*1000000","v":0},{"$f":"VLOOKUP(FJ269,Assumptions!$A$4:$E$53,5,FALSE)*$FJ282*1000000","v":0},{"$f":"VLOOKUP(FK269,Assumptions!$A$4:$E$53,5,FALSE)*$FJ282*1000000","v":0},{"$f":"VLOOKUP(FL269,Assumptions!$A$4:$E$53,5,FALSE)*$FJ282*1000000","v":0},{"$f":"VLOOKUP(FM269,Assumptions!$A$4:$E$53,5,FALSE)*$FJ282*1000000","v":0},{"$f":"VLOOKUP(FN269,Assumptions!$A$4:$E$53,5,FALSE)*$FJ282*1000000","v":0},{"$f":"VLOOKUP(FO269,Assumptions!$A$4:$E$53,5,FALSE)*$FJ282*1000000","v":0},{"$f":"VLOOKUP(FP269,Assumptions!$A$4:$E$53,5,FALSE)*$FJ282*1000000","v":0},{"$f":"VLOOKUP(FQ269,Assumptions!$A$4:$E$53,5,FALSE)*$FJ282*1000000","v":0},{"$f":"VLOOKUP(FR269,Assumptions!$A$4:$E$53,5,FALSE)*$FJ282*1000000","v":0},{"$f":"VLOOKUP(FS269,Assumptions!$A$4:$E$53,5,FALSE)*$FJ282*1000000","v":0},{"$f":"VLOOKUP(FT269,Assumptions!$A$4:$E$53,5,FALSE)*$FJ282*1000000","v":0},{"$f":"VLOOKUP(FU269,Assumptions!$A$4:$E$53,5,FALSE)*$FJ282*1000000","v":0},{"$f":"VLOOKUP(FV269,Assumptions!$A$4:$E$53,5,FALSE)*$FJ282*1000000","v":0},{"$f":"VLOOKUP(FW269,Assumptions!$A$4:$E$53,5,FALSE)*$FJ282*1000000","v":0},{"$f":"VLOOKUP(FX269,Assumptions!$A$4:$E$53,5,FALSE)*$FJ282*1000000","v":0},{"$f":"VLOOKUP(FY269,Assumptions!$A$4:$E$53,5,FALSE)*$FJ282*1000000","v":0},{"$f":"VLOOKUP(FZ269,Assumptions!$A$4:$E$53,5,FALSE)*$FJ282*1000000","v":0},{"$f":"VLOOKUP(GA269,Assumptions!$A$4:$E$53,5,FALSE)*$FJ282*1000000","v":0},{"$f":"VLOOKUP(GB269,Assumptions!$A$4:$E$53,5,FALSE)*$FJ282*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(GF269,Assumptions!$A$4:$E$53,5,FALSE)*$GG282*1000000","v":0},{"$f":"VLOOKUP(GG269,Assumptions!$A$4:$E$53,5,FALSE)*$GG282*1000000","v":0},{"$f":"VLOOKUP(GH269,Assumptions!$A$4:$E$53,5,FALSE)*$GG282*1000000","v":0},{"$f":"VLOOKUP(GI269,Assumptions!$A$4:$E$53,5,FALSE)*$GG282*1000000","v":0},{"$f":"VLOOKUP(GJ269,Assumptions!$A$4:$E$53,5,FALSE)*$GG282*1000000","v":0},{"$f":"VLOOKUP(GK269,Assumptions!$A$4:$E$53,5,FALSE)*$GG282*1000000","v":0},{"$f":"VLOOKUP(GL269,Assumptions!$A$4:$E$53,5,FALSE)*$GG282*1000000","v":0},{"$f":"VLOOKUP(GM269,Assumptions!$A$4:$E$53,5,FALSE)*$GG282*1000000","v":0},{"$f":"VLOOKUP(GN269,Assumptions!$A$4:$E$53,5,FALSE)*$GG282*1000000","v":0},{"$f":"VLOOKUP(GO269,Assumptions!$A$4:$E$53,5,FALSE)*$GG282*1000000","v":0},{"$f":"VLOOKUP(GP269,Assumptions!$A$4:$E$53,5,FALSE)*$GG282*1000000","v":0},{"$f":"VLOOKUP(GQ269,Assumptions!$A$4:$E$53,5,FALSE)*$GG282*1000000","v":0},{"$f":"VLOOKUP(GR269,Assumptions!$A$4:$E$53,5,FALSE)*$GG282*1000000","v":0},{"$f":"VLOOKUP(GS269,Assumptions!$A$4:$E$53,5,FALSE)*$GG282*1000000","v":0},{"$f":"VLOOKUP(GT269,Assumptions!$A$4:$E$53,5,FALSE)*$GG282*1000000","v":0},{"$f":"VLOOKUP(GU269,Assumptions!$A$4:$E$53,5,FALSE)*$GG282*1000000","v":0},{"$f":"VLOOKUP(GV269,Assumptions!$A$4:$E$53,5,FALSE)*$GG282*1000000","v":0},{"$f":"VLOOKUP(GW269,Assumptions!$A$4:$E$53,5,FALSE)*$GG282*1000000","v":0},{"$f":"VLOOKUP(GX269,Assumptions!$A$4:$E$53,5,FALSE)*$GG282*1000000","v":0},{"$f":"VLOOKUP(GY269,Assumptions!$A$4:$E$53,5,FALSE)*$GG282*1000000","v":0}]
[null,"Total Fixed Cost",2533657.3971157772,{"$f":"SUM(D285:D289)","v":3336650.8438670933},{"$f":"SUM(E285:E288)","v":3223241.3327883207},3107803.8464359818,2994471.4366217637,2883090.8177870922,2773522.5635102792,2665635.1752753612,2559307.0600559502,2453878.8457853193,2348625.9330020454,2243426.7894892679,2138282.4906323985,2033194.1333245533,1928162.8363967137,1823189.7410564804,1718276.0113356044,1613422.8345464729,1508631.4217477217,1403903.0082191578,1299238.8539461857,null,"Total Fixed Cost",500720.71993167943,{"$f":"SUM(AA285:AA289)","v":671468.61385247286},{"$f":"SUM(AB285:AB288)","v":648102.52435641363},623528.52678275842,599383.98013423174,575636.70653171791,552257.41585448326,529218.46812944009,506494.28606806026,483947.08234182006,461425.45590410812,438903.8294663963,416382.20302868448,393860.57659097266,371338.95015326078,348817.32371554902,326295.69727783714,303774.07084012526,281252.44440241333,258730.81796470148,236209.19152698971,null,"Total Fixed Cost",2229283.6490716939,{"$f":"SUM(AX285:AX289)","v":2989478.8494680142},{"$f":"SUM(AY285:AY288)","v":2885449.518979318},2776042.4007942504,2668547.2624561503,2562820.8432272053,2458732.7391024851,2356159.8927815575,2254988.4303446235,2154604.9019656619,2054335.2475065012,1954065.5930473404,1853795.9385881794,1753526.2841290187,1653256.6296698577,1552986.9752106972,1452717.3207515357,1352447.6662923745,1252178.0118332135,1151908.3573740525,1051638.702914892,null,"Total Fixed Cost",156483.70562788684,{"$f":"SUM(BU285:BU289)","v":204360.89269196815},{"$f":"SUM(BV285:BV288)","v":197492.29751180531},190613.43611579592,183862.67519274459,177230.81598275583,170709.49449376078,164290.82449908173,157967.51658381303,151699.91184600096,145444.42580887655,139193.77452532432,132948.05469041574,126707.36493312367,120471.80585500042,114241.4800696294,108016.49224286557,101796.94913388119,95582.959637031759,89374.634824560067,83172.08799015361,null,"Total Fixed Cost",2049785.6445205736,{"$f":"SUM(CR285:CR289)","v":2576861.5360851758},{"$f":"SUM(CS285:CS288)","v":2515770.6877172804},2436037.9343473911,2358492.4480624618,2282956.085124406,2209266.3594275904,2137269.7051383238,2066823.7208557394,1997175.1963409719,1927496.7585814644,1857645.8110791119,1787618.9036390586,1717412.5170625488,1647023.061766855,1576446.8763775923,1505680.2262928914,1434719.3022188409,1363560.2186756558,1292199.0124739523,1220631.6411605598,null,"Total Fixed Cost",19428555.212362468,{"$f":"SUM(DO285:DO289)","v":24295184.395264763},{"$f":"SUM(DP285:DP288)","v":23722807.412360977},22986656.021986987,22270987.201618746,21574145.055723503,20894619.492956109,20230983.509603836,19581914.081284236,18940402.266665578,18298748.801941738,17655629.004403714,17011013.547395226,16364872.517726865,15717175.403945439,15067891.084368674,14416987.814880688,13764433.21648323,13110194.262598123,12454237.266115619,11796527.866183754,null,"Total Fixed Cost",24970440.718877189,{"$f":"SUM(EL285:EL289)","v":29482281.45259637},{"$f":"SUM(EM285:EM288)","v":28836536.967492931},28154633.330164101,27495693.883205049,26858030.419767939,26240106.989106912,25640474.705304015,25057793.481395219,24484812.452055,23913563.765879363,23342707.780022651,22772252.348491244,22202205.482371658,21632575.352972124,21063370.295027036,20494598.80996551,19926269.569245186,19358391.417752903,18790973.377273213,18224024.650026374,null,"Total Fixed Cost",36463310.105911456,{"$f":"SUM(FI285:FI289)","v":43490661.129279807},{"$f":"SUM(FJ285:FJ288)","v":42525069.35501077},41462777.709132187,40434866.038098395,39438758.320739448,38472109.71727249,37532707.491564356,36618504.037044093,35718468.698958419,34820480.967443727,33922493.235929027,33024505.504414327,32126517.772899624,31228530.041384924,30330542.309870213,29432554.578355525,28534566.846840821,27636579.115326121,26738591.383811418,25840603.652296711,null,"Total Fixed Cost",39941825.915777259,{"$f":"SUM(GF285:GF289)","v":46567871.785991803},{"$f":"SUM(GG285:GG288)","v":45565441.477570198},44564277.261176974,43598706.262696438,42666177.271784112,41764370.708406523,40891099.571430244,40044342.468956642,39213096.981102206,38385271.542984158,37558846.346285284,36733849.395833991,35910309.256555222,35088255.064672433,34267716.539133534,33448723.993265428,32631308.346661501,31815501.137307055,31001334.533947065,30188841.348701429]
[]
[null,"Fuel Cost",11406257.338278325,{"$f":"HLOOKUP(D270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D272","v":7120470.374610411},{"$f":"HLOOKUP(E270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E272","v":7523691.3795945188},{"$f":"HLOOKUP(F270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F272","v":7936342.1757106846},{"$f":"HLOOKUP(G270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G272","v":8481909.0513008218},{"$f":"HLOOKUP(H270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H272","v":9198218.4576263018},{"$f":"HLOOKUP(I270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I272","v":9759480.4563024659},{"$f":"HLOOKUP(J270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J272","v":10568067.159136437},{"$f":"HLOOKUP(K270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K272","v":10953725.981010409},{"$f":"HLOOKUP(L270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L272","v":11539219.123778632},{"$f":"HLOOKUP(M270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M272","v":12045569.061304107},{"$f":"HLOOKUP(N270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N272","v":12851846.865639452},{"$f":"HLOOKUP(O270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O272","v":13543720.341172604},{"$f":"HLOOKUP(P270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P272","v":14337143.145599997},{"$f":"HLOOKUP(Q270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q272","v":15000333.889604384},{"$f":"HLOOKUP(R270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R272","v":15677121.319627395},{"$f":"HLOOKUP(S270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S272","v":16442392.715256985},{"$f":"HLOOKUP(T270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T272","v":17252567.38062904},{"$f":"HLOOKUP(U270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U272","v":18124149.32086356},{"$f":"HLOOKUP(V270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V272","v":18931085.185630687},{"$f":"HLOOKUP(W270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W272","v":18931085.185630687},null,"Fuel Cost",2396701.0680395267,{"$f":"HLOOKUP(AA270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA272","v":1496164.6441643834},{"$f":"HLOOKUP(AB270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB272","v":1580890.0878082188},{"$f":"HLOOKUP(AC270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC272","v":1667596.9342739724},{"$f":"HLOOKUP(AD270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD272","v":1782232.3203287669},{"$f":"HLOOKUP(AE270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE272","v":1932744.4005205478},{"$f":"HLOOKUP(AF270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF272","v":2050677.6709863013},{"$f":"HLOOKUP(AG270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG272","v":2220579.2045753421},{"$f":"HLOOKUP(AH270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH272","v":2301614.454164383},{"$f":"HLOOKUP(AI270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI272","v":2424639.2114520548},{"$f":"HLOOKUP(AJ270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ272","v":2531034.2716438351},{"$f":"HLOOKUP(AK270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK272","v":2700450.6557808216},{"$f":"HLOOKUP(AL270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL272","v":2845828.2190410956},{"$f":"HLOOKUP(AM270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM272","v":3012543.4899999993},{"$f":"HLOOKUP(AN270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN272","v":3151894.1917534242},{"$f":"HLOOKUP(AO270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO272","v":3294101.8509589033},{"$f":"HLOOKUP(AP270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP272","v":3454901.9027945199},{"$f":"HLOOKUP(AQ270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ272","v":3625137.101616438},{"$f":"HLOOKUP(AR270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR272","v":3808275.2954246569},{"$f":"HLOOKUP(AS270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS272","v":3977829.9522739723},{"$f":"HLOOKUP(AT270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT272","v":3977829.9522739723},null,"Fuel Cost",2671505.8278334774,{"$f":"HLOOKUP(AX270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX272","v":2172042.0000000005},{"$f":"HLOOKUP(AY270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY272","v":2172042.0000000005},{"$f":"HLOOKUP(AZ270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ272","v":2286360.0000000005},{"$f":"HLOOKUP(BA270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA272","v":2286360.0000000005},{"$f":"HLOOKUP(BB270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB272","v":2400678.0000000005},{"$f":"HLOOKUP(BC270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC272","v":2400678.0000000005},{"$f":"HLOOKUP(BD270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD272","v":2514996.0000000009},{"$f":"HLOOKUP(BE270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE272","v":2629314.0000000005},{"$f":"HLOOKUP(BF270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF272","v":2629314.0000000005},{"$f":"HLOOKUP(BG270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG272","v":2743632.0000000005},{"$f":"HLOOKUP(BH270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH272","v":2857950.0000000005},{"$f":"HLOOKUP(BI270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI272","v":2972268.0000000009},{"$f":"HLOOKUP(BJ270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ272","v":2972268.0000000009},{"$f":"HLOOKUP(BK270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK272","v":3086586.0000000009},{"$f":"HLOOKUP(BL270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL272","v":3200904.0000000005},{"$f":"HLOOKUP(BM270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM272","v":3315222.0000000005},{"$f":"HLOOKUP(BN270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN272","v":3429540.0000000009},{"$f":"HLOOKUP(BO270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO272","v":3543858.0000000009},{"$f":"HLOOKUP(BP270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP272","v":3658176.0000000009},{"$f":"HLOOKUP(BQ270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ272","v":3772494.0000000005},null,"Fuel Cost",2068832.3619317194,{"$f":"HLOOKUP(BU270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU272","v":1291489.3208426959},{"$f":"HLOOKUP(BV270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV272","v":1364624.3237960546},{"$f":"HLOOKUP(BW270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW272","v":1439469.673665293},{"$f":"HLOOKUP(BX270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX272","v":1538422.9389077916},{"$f":"HLOOKUP(BY270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY272","v":1668344.966529337},{"$f":"HLOOKUP(BZ270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ272","v":1770144.9655953753},{"$f":"HLOOKUP(CA270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA272","v":1916803.9693894356},{"$f":"HLOOKUP(CB270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB272","v":1986753.5968346957},{"$f":"HLOOKUP(CC270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC272","v":2092948.5673254139},{"$f":"HLOOKUP(CD270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD272","v":2184788.7832829584},{"$f":"HLOOKUP(CE270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE272","v":2331029.0060700057},{"$f":"HLOOKUP(CF270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF272","v":2456518.9186762739},{"$f":"HLOOKUP(CG270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG272","v":2600427.5405679997},{"$f":"HLOOKUP(CH270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH272","v":2720715.066321556},{"$f":"HLOOKUP(CI270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI272","v":2843468.7177477255},{"$f":"HLOOKUP(CJ270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ272","v":2982271.3224922302},{"$f":"HLOOKUP(CK270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK272","v":3129218.3461153097},{"$f":"HLOOKUP(CL270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL272","v":3287303.2350105643},{"$f":"HLOOKUP(CM270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM272","v":3433662.8148028934},{"$f":"HLOOKUP(CN270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN272","v":3433662.8148028934},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",18340555.612042401,{"$f":"HLOOKUP(GF270,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GF272","v":14716799.999999998},{"$f":"HLOOKUP(GG270,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GG272","v":15242400},{"$f":"HLOOKUP(GH270,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GH272","v":15242400},{"$f":"HLOOKUP(GI270,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GI272","v":15768000},{"$f":"HLOOKUP(GJ270,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GJ272","v":16293600},{"$f":"HLOOKUP(GK270,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GK272","v":16819200},{"$f":"HLOOKUP(GL270,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GL272","v":17344800},{"$f":"HLOOKUP(GM270,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GM272","v":17870400},{"$f":"HLOOKUP(GN270,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GN272","v":18396000},{"$f":"HLOOKUP(GO270,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GO272","v":18921600},{"$f":"HLOOKUP(GP270,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GP272","v":19447200},{"$f":"HLOOKUP(GQ270,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GQ272","v":19972800},{"$f":"HLOOKUP(GR270,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GR272","v":21024000},{"$f":"HLOOKUP(GS270,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GS272","v":21549599.999999996},{"$f":"HLOOKUP(GT270,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GT272","v":22075200},{"$f":"HLOOKUP(GU270,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GU272","v":22600800},{"$f":"HLOOKUP(GV270,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GV272","v":23652000},{"$f":"HLOOKUP(GW270,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GW272","v":24177599.999999996},{"$f":"HLOOKUP(GX270,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GX272","v":24703200},{"$f":"HLOOKUP(GY270,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GY272","v":25754400.000000004}]
[null,"Fuel Savings on remaining plant",-1884724.9249944873,{"$f":"HLOOKUP(D270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D273","v":-1176558.4095386302},{"$f":"HLOOKUP(E270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E273","v":-1243185.0562849313},{"$f":"HLOOKUP(F270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F273","v":-1311369.8444843835},{"$f":"HLOOKUP(G270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G273","v":-1401517.1608372603},{"$f":"HLOOKUP(H270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H273","v":-1519877.2987923287},{"$f":"HLOOKUP(I270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I273","v":-1612618.0153117809},{"$f":"HLOOKUP(J270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J273","v":-1746225.6893852053},{"$f":"HLOOKUP(K270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K273","v":-1809950.43033863},{"$f":"HLOOKUP(L270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L273","v":-1906695.005431233},{"$f":"HLOOKUP(M270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M273","v":-1990362.2697863011},{"$f":"HLOOKUP(N270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N273","v":-2123588.4305884931},{"$f":"HLOOKUP(O270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O273","v":-2237910.8718246575},{"$f":"HLOOKUP(P270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P273","v":-2369012.9231999996},{"$f":"HLOOKUP(Q270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q273","v":-2478595.943132055},{"$f":"HLOOKUP(R270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R273","v":-2590425.6257753419},{"$f":"HLOOKUP(S270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S273","v":-2716876.0495167123},{"$f":"HLOOKUP(T270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T273","v":-2850746.1122498633},{"$f":"HLOOKUP(U270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U273","v":-2994762.8706147945},{"$f":"HLOOKUP(V270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V273","v":-3128097.7667243839},{"$f":"HLOOKUP(W270,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W273","v":-3128097.7667243839},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA295:AT295))","v":-575813.9890289969},{"$f":"HLOOKUP(AA270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AA273","v":-468160},{"$f":"HLOOKUP(AB270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AB273","v":-468160},{"$f":"HLOOKUP(AC270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AC273","v":-492800},{"$f":"HLOOKUP(AD270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AD273","v":-492800},{"$f":"HLOOKUP(AE270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AE273","v":-517440},{"$f":"HLOOKUP(AF270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AF273","v":-517440},{"$f":"HLOOKUP(AG270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AG273","v":-542080},{"$f":"HLOOKUP(AH270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AH273","v":-566720},{"$f":"HLOOKUP(AI270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AI273","v":-566720},{"$f":"HLOOKUP(AJ270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AJ273","v":-591360},{"$f":"HLOOKUP(AK270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AK273","v":-616000},{"$f":"HLOOKUP(AL270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AL273","v":-640640},{"$f":"HLOOKUP(AM270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AM273","v":-640640},{"$f":"HLOOKUP(AN270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AN273","v":-665280},{"$f":"HLOOKUP(AO270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AO273","v":-689920},{"$f":"HLOOKUP(AP270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AP273","v":-714560},{"$f":"HLOOKUP(AQ270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AQ273","v":-739200},{"$f":"HLOOKUP(AR270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AR273","v":-763840},{"$f":"HLOOKUP(AS270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AS273","v":-788480},{"$f":"HLOOKUP(AT270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AT273","v":-813120},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX295:BQ295))","v":-235420.05379375466},{"$f":"HLOOKUP(AX270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX273","v":-191406.00000000003},{"$f":"HLOOKUP(AY270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY273","v":-191406.00000000003},{"$f":"HLOOKUP(AZ270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ273","v":-201480.00000000003},{"$f":"HLOOKUP(BA270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA273","v":-201480.00000000003},{"$f":"HLOOKUP(BB270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB273","v":-211554.00000000003},{"$f":"HLOOKUP(BC270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC273","v":-211554.00000000003},{"$f":"HLOOKUP(BD270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD273","v":-221628.00000000006},{"$f":"HLOOKUP(BE270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE273","v":-231702.00000000003},{"$f":"HLOOKUP(BF270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF273","v":-231702.00000000003},{"$f":"HLOOKUP(BG270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG273","v":-241776.00000000003},{"$f":"HLOOKUP(BH270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH273","v":-251850.00000000003},{"$f":"HLOOKUP(BI270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI273","v":-261924.00000000006},{"$f":"HLOOKUP(BJ270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ273","v":-261924.00000000006},{"$f":"HLOOKUP(BK270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK273","v":-271998.00000000006},{"$f":"HLOOKUP(BL270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL273","v":-282072},{"$f":"HLOOKUP(BM270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM273","v":-292146.00000000006},{"$f":"HLOOKUP(BN270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN273","v":-302220.00000000006},{"$f":"HLOOKUP(BO270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO273","v":-312294.00000000006},{"$f":"HLOOKUP(BP270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP273","v":-322368.00000000006},{"$f":"HLOOKUP(BQ270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ273","v":-332442.00000000006},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU295:CN295))","v":0},{"$f":"HLOOKUP(BU270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU273","v":0},{"$f":"HLOOKUP(BV270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV273","v":0},{"$f":"HLOOKUP(BW270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW273","v":0},{"$f":"HLOOKUP(BX270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX273","v":0},{"$f":"HLOOKUP(BY270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY273","v":0},{"$f":"HLOOKUP(BZ270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ273","v":0},{"$f":"HLOOKUP(CA270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA273","v":0},{"$f":"HLOOKUP(CB270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB273","v":0},{"$f":"HLOOKUP(CC270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC273","v":0},{"$f":"HLOOKUP(CD270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD273","v":0},{"$f":"HLOOKUP(CE270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE273","v":0},{"$f":"HLOOKUP(CF270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF273","v":0},{"$f":"HLOOKUP(CG270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG273","v":0},{"$f":"HLOOKUP(CH270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH273","v":0},{"$f":"HLOOKUP(CI270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI273","v":0},{"$f":"HLOOKUP(CJ270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ273","v":0},{"$f":"HLOOKUP(CK270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK273","v":0},{"$f":"HLOOKUP(CL270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL273","v":0},{"$f":"HLOOKUP(CM270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM273","v":0},{"$f":"HLOOKUP(CN270,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN273","v":0},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR295:DK295))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO295:EH295))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL295:FE295))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI295:GB295))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF295:GY295))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",329974.33639227372,{"$f":"(SUM(D293:D297))*Misc_Rev","v":211074.17077542556},{"$f":"(SUM(E293:E297))*Misc_Rev","v":222346.52551250934},233881.23925909642,249016.83184337552,268776.06827557937,284351.58481496031,306621.40661091026,317465.85332568071,333721.05872879585,347845.21483847441,370086.43140209565,389243.68204831093,411155.31058143702,429555.43957267783,448332.57009772805,469511.41936568101,491914.00395606708,515986.69497071183,538321.92236767244,538852.57015960396,null,"Misc Charges",63473.391683536618,{"$f":"(SUM(AA293:AA297))*Misc_Rev","v":37162.754715965719},{"$f":"(SUM(AB293:AB297))*Misc_Rev","v":39984.044425850567},42073.069511029542,45866.138337851218,50024.725079404321,53927.851381960041,58717.696093708801,60631.260372125005,64704.405898363286,67442.784981645615,72223.962480421993,76228.477973327434,81723.897094370011,85537.040877282809,89444.672329863635,93956.432530407314,98775.798460576261,104015.11937818653,108816.65421583761,108129.2241820687,null,"Misc Charges",78890.201706502383,{"$f":"(SUM(AX293:AX297))*Misc_Rev","v":64140.916224000022},{"$f":"(SUM(AY293:AY297))*Misc_Rev","v":64140.916224000022},67516.753920000017,67516.753920000017,70892.59161600002,70892.59161600002,74268.429312000037,77644.267008000024,77644.267008000024,81020.104704000027,84395.942400000029,87771.780096000031,87771.780096000031,91147.617792000034,94523.455488000021,97899.293184000024,101275.13088000004,104650.96857600004,108026.80627200005,111402.64396800002,null,"Misc Charges",68401.316986299935,{"$f":"(SUM(BU293:BU297))*Misc_Rev","v":43029.754866227056},{"$f":"(SUM(BV293:BV297))*Misc_Rev","v":45422.358692476388},47870.834792051501,51100.551920607242,55333.712681902383,58656.635244248391,63432.865782567773,65725.347427169298,69192.199342353953,72194.716884316091,76959.576637550228,81053.000338714352,85743.512448513939,89669.639579328548,93676.244539620733,98203.227829634983,102994.60866783185,108147.34437920564,112921.00986893653,112955.40413868712,null,"Misc Charges",0,{"$f":"(SUM(CR293:CR297))*Misc_Rev","v":0},{"$f":"(SUM(CS293:CS297))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO293:DO297))*Misc_Rev","v":0},{"$f":"(SUM(DP293:DP297))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(EL293:EL297))*Misc_Rev","v":0},{"$f":"(SUM(EM293:EM297))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(FI293:FI297))*Misc_Rev","v":0},{"$f":"(SUM(FJ293:FJ297))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",654093.94088790205,{"$f":"(SUM(GF293:GF297))*Misc_Rev","v":528290.68967589166},{"$f":"(SUM(GG293:GG297))*Misc_Rev","v":546345.75684540952},547400.47435031773,565497.31660532416,583615.67509743059,601755.98015137913,619918.67069840687,638104.19444837503,656313.00806534255,674545.57734664937,692802.37740558235,711083.89285769407,746411.64841084788,764744.08745906479,783102.754680246,801488.17463785096,836921.91278660798,855362.45408234,873831.38559598697,909350.3055319069]
[null,"Total Variable Cost",10207942.851934288,{"$f":"SUM(D293:D298)","v":6728927.7643841691},{"$f":"SUM(E293:E297)","v":6865937.670223237},7222123.2478722949,7689501.9714481067,8299656.2585097374,8780619.5903829131,9468299.3642203007,9803169.8778928071,10305121.625765681,10741267.750693996,11428064.210786056,12019629.509891024,12696248.47398212,13264434.275342075,13844261.675448617,14498252.82132167,15190032.236785667,15933383.61446121,16623083.077064982,16639469.187240733,null,"Total Variable Cost",1963283.5707564028,{"$f":"SUM(AA293:AA298)","v":1184728.0559747885},{"$f":"SUM(AB293:AB297)","v":1234685.166312085},1299193.1049601512,1416320.9714010379,1544735.8287859533,1665262.2091761376,1813169.9633679839,1872259.7693961523,1998036.2493318701,2082595.8801150448,2230235.9955663905,2353893.2180498834,2523588.7195642912,2641336.4895406002,2762001.9864705913,2901322.644837182,3050141.9979179921,3211929.3286248306,3360198.0674356967,3338970.608388979,null,"Total Variable Cost",2441712.9786677728,{"$f":"SUM(AX293:AX298)","v":2044776.9162240005},{"$f":"SUM(AY293:AY297)","v":1980636.0000000005},2084880.0000000005,2084880.0000000005,2189124.0000000005,2189124.0000000005,2293368.0000000009,2397612.0000000005,2397612.0000000005,2501856.0000000005,2606100.0000000005,2710344.0000000009,2710344.0000000009,2814588.0000000009,2918832.0000000005,3023076.0000000005,3127320.0000000009,3231564.0000000009,3335808.0000000009,3440052.0000000005,null,"Total Variable Cost",2115969.9002774917,{"$f":"SUM(BU293:BU298)","v":1371764.774203772},{"$f":"SUM(BV293:BV297)","v":1402617.3015216275},1478224.8885885468,1577956.7663230989,1708674.4281713925,1811284.438125259,1958771.794175141,2029562.358793518,2136616.8275183407,2229332.9077419741,2376469.1402405575,2502871.7989968611,2647712.2174071744,2768948.8506462616,2892670.5947264303,3032461.3336720285,3180416.5225985623,3339530.1500495807,3486938.2988184448,3488000.374835941,null,"Total Variable Cost",0,{"$f":"SUM(CR293:CR298)","v":0},{"$f":"SUM(CS293:CS297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO293:DO298)","v":0},{"$f":"SUM(DP293:DP297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(EL293:EL298)","v":0},{"$f":"SUM(EM293:EM297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(FI293:FI298)","v":0},{"$f":"SUM(FJ293:FJ297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",20244406.892842054,{"$f":"SUM(GF293:GF298)","v":16841614.852098435},{"$f":"SUM(GG293:GG297)","v":16870854.645670995},16903423.738584414,17462244.213356104,18021729.097623225,18581891.679575689,19142745.513167206,19704304.423430551,20266582.511899162,20829594.162137143,21393354.045379888,21957877.126287486,23048778.668813236,23614874.242189497,24181779.727033287,24749511.321573954,25843685.548005432,26413119.258965537,26983429.644144852,28080234.237027753]
[]
[null,"$/MWh",{"$f":"C301/AVERAGE(D271:W271)","v":66.362501297135736},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z301/AVERAGE(AA271:AT271)","v":61.600107267202063},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW301/AVERAGE(AX271:BQ271)","v":53.32187931209436},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT301/AVERAGE(BU271:CN271)","v":65.814805546379134},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ301/AVERAGE(CR271:DK271)","v":51.998621119243367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN301/AVERAGE(DO271:EH271)","v":95.928702404184946},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK301/AVERAGE(EL271:FE271)","v":105.20028533284153},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"FH301/AVERAGE(FI271:GB271)","v":225.24233347362733},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"GE301/AVERAGE(GF271:GY271)","v":137.4114904306378}]
[]
[null,{"$f":"D308&\" \"&'Resource Options'!$B$45","v":"2028 Supplemental Compression- two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA308&\" \"&'Resource Options'!$B$46","v":"2028 Rathdrum CT 2055 Uprates two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX308&\" \"&'Resource Options'!$B$47","v":"2028 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU308&\" \"&'Resource Options'!$B$48","v":"2028 Rathdrum CT: Inlet Evaporation 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR308&\" \"&'Resource Options'!$B$49","v":"2028 Post Falls Redevelopment"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO308&\" \"&'Resource Options'!$B$50","v":"2028 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL308&\" \"&'Resource Options'!$B$51","v":"2028 Monroe St/Upper Falls 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI308&\" \"&'Resource Options'!$B$52","v":"2028 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF308&\" \"&'Resource Options'!$B$53","v":"2028 Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Fuel (Dth)",null,{"$f":"D309*$D316/1000","v":2236800},{"$f":"E309*$D316/1000","v":2236800},{"$f":"F309*$D316/1000","v":2236800},{"$f":"G309*$D316/1000","v":2236800},{"$f":"H309*$D316/1000","v":2236800},{"$f":"I309*$D316/1000","v":2236800},{"$f":"J309*$D316/1000","v":2236800},{"$f":"K309*$D316/1000","v":2236800},{"$f":"L309*$D316/1000","v":2236800},{"$f":"M309*$D316/1000","v":2236800},{"$f":"N309*$D316/1000","v":2236800},{"$f":"O309*$D316/1000","v":2236800},{"$f":"P309*$D316/1000","v":2236800},{"$f":"Q309*$D316/1000","v":2236800},{"$f":"R309*$D316/1000","v":2236800},{"$f":"S309*$D316/1000","v":2236800},{"$f":"T309*$D316/1000","v":2236800},{"$f":"U309*$D316/1000","v":2236800},{"$f":"V309*$D316/1000","v":2236800},{"$f":"W309*$D316/1000","v":2236800},null,"Fuel (Dth)",null,{"$f":"AA309*$AA316/1000","v":469999.99999999994},{"$f":"AB309*$AA316/1000","v":469999.99999999994},{"$f":"AC309*$AA316/1000","v":469999.99999999994},{"$f":"AD309*$AA316/1000","v":469999.99999999994},{"$f":"AE309*$AA316/1000","v":469999.99999999994},{"$f":"AF309*$AA316/1000","v":469999.99999999994},{"$f":"AG309*$AA316/1000","v":469999.99999999994},{"$f":"AH309*$AA316/1000","v":469999.99999999994},{"$f":"AI309*$AA316/1000","v":469999.99999999994},{"$f":"AJ309*$AA316/1000","v":469999.99999999994},{"$f":"AK309*$AA316/1000","v":469999.99999999994},{"$f":"AL309*$AA316/1000","v":469999.99999999994},{"$f":"AM309*$AA316/1000","v":469999.99999999994},{"$f":"AN309*$AA316/1000","v":469999.99999999994},{"$f":"AO309*$AA316/1000","v":469999.99999999994},{"$f":"AP309*$AA316/1000","v":469999.99999999994},{"$f":"AQ309*$AA316/1000","v":469999.99999999994},{"$f":"AR309*$AA316/1000","v":469999.99999999994},{"$f":"AS309*$AA316/1000","v":469999.99999999994},{"$f":"AT309*$AA316/1000","v":469999.99999999994},null,"Fuel (mmbtu)",null,{"$f":"AX309*$AX316/1000","v":1143180.0000000002},1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,null,"Fuel (Dth)",null,{"$f":"BU309*$AA316/1000","v":405704},405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"GF309*$GF316/1000","v":5256000},{"$f":"GG309*$GF316/1000","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D316)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA316)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA316)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX316)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX316)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU316)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU316)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU316)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU316)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU316)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU316)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU316)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU316)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU316)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU316)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU316)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU316)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU316)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU316)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU316)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU316)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU316)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU316)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU316)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU316)/1000)","v":0},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D308,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$212)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":20.032077639081479},{"$f":"'Resource Options'!$N$45*(1.02^(D308-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA308,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$213)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":4.1796295803269334},{"$f":"'Resource Options'!$N$46*(1.02^(AA308-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX308,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$214)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":18.608336966504101},{"$f":"'Resource Options'!$N$47*(1.02^(AX308-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU308,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$215)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":1.2057738595117922},{"$f":"'Resource Options'!$N$48*(1.02^(BU308-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR308,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$216)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":20.722905139910875},{"$f":"'Resource Options'!$N$49*(1.02^(CR308-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO308,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$217)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":192.9077951597919},{"$f":"'Resource Options'!$N$50*(1.02^(DO308-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL308,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$218)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":200.56077198555658},{"$f":"'Resource Options'!$N$51*(1.02^(EL308-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI308,'Capital Costs'!$A$174:$AH$219,ROW('Capital Costs'!$A$219)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":304.7995942675235},{"$f":"'Resource Options'!$N$52*(1.02^(FI308-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF308,'Capital Costs'!$A$174:$AH$220,ROW('Capital Costs'!$A$220)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":304.7486049986893},{"$f":"'Resource Options'!$N$53*(1.02^(GF308-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D318*AFUDC!$Y$44","v":0.90096472710309261},{"$f":"E318*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA318*AFUDC!$Y$45","v":0.18798343796774222},{"$f":"AB318*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX318*AFUDC!$Y$46","v":0.83693042423918518},{"$f":"AY318*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU318*AFUDC!$Y$47","v":5.4231005682788325E-2},{"$f":"BV318*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR318*AFUDC!$Y$48","v":3.1689205431346945},{"$f":"CS318*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO318*AFUDC!$Y$49","v":29.499216972013482},{"$f":"DP318*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL318*AFUDC!$Y$50","v":30.669500545458614},{"$f":"EM318*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI318*AFUDC!$Y$51","v":46.609569907900919},{"$f":"FJ318*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF318*AFUDC!$Y$51","v":46.601772693157272},{"$f":"GG318*0.1","v":0}]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D323:W323))","v":136152.95037247008},{"$f":"HLOOKUP(D308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D317*1000","v":117023.46431949669},{"$f":"HLOOKUP(E308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D317*1000","v":119363.93360588665},{"$f":"HLOOKUP(F308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D317*1000","v":121751.21227800437},{"$f":"HLOOKUP(G308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D317*1000","v":124186.23652356447},{"$f":"HLOOKUP(H308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D317*1000","v":126669.96125403573},{"$f":"HLOOKUP(I308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D317*1000","v":129203.36047911647},{"$f":"HLOOKUP(J308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D317*1000","v":131787.42768869881},{"$f":"HLOOKUP(K308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D317*1000","v":134423.17624247281},{"$f":"HLOOKUP(L308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D317*1000","v":137111.63976732225},{"$f":"HLOOKUP(M308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D317*1000","v":139853.87256266869},{"$f":"HLOOKUP(N308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D317*1000","v":142650.95001392209},{"$f":"HLOOKUP(O308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D317*1000","v":145503.96901420056},{"$f":"HLOOKUP(P308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D317*1000","v":148414.04839448456},{"$f":"HLOOKUP(Q308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D317*1000","v":151382.32936237421},{"$f":"HLOOKUP(R308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D317*1000","v":154409.9759496217},{"$f":"HLOOKUP(S308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D317*1000","v":157498.17546861415},{"$f":"HLOOKUP(T308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D317*1000","v":160648.13897798644},{"$f":"HLOOKUP(U308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D317*1000","v":163861.10175754616},{"$f":"HLOOKUP(V308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D317*1000","v":167138.32379269711},{"$f":"HLOOKUP(W308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D317*1000","v":170481.09026855105},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA323:AT323))","v":0},{"$f":"HLOOKUP(AA308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA317*1000","v":0},{"$f":"HLOOKUP(AB308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA317*1000","v":0},{"$f":"HLOOKUP(AC308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA317*1000","v":0},{"$f":"HLOOKUP(AD308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA317*1000","v":0},{"$f":"HLOOKUP(AE308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA317*1000","v":0},{"$f":"HLOOKUP(AF308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA317*1000","v":0},{"$f":"HLOOKUP(AG308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA317*1000","v":0},{"$f":"HLOOKUP(AH308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA317*1000","v":0},{"$f":"HLOOKUP(AI308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA317*1000","v":0},{"$f":"HLOOKUP(AJ308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA317*1000","v":0},{"$f":"HLOOKUP(AK308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA317*1000","v":0},{"$f":"HLOOKUP(AL308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA317*1000","v":0},{"$f":"HLOOKUP(AM308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA317*1000","v":0},{"$f":"HLOOKUP(AN308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA317*1000","v":0},{"$f":"HLOOKUP(AO308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA317*1000","v":0},{"$f":"HLOOKUP(AP308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA317*1000","v":0},{"$f":"HLOOKUP(AQ308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA317*1000","v":0},{"$f":"HLOOKUP(AR308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA317*1000","v":0},{"$f":"HLOOKUP(AS308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA317*1000","v":0},{"$f":"HLOOKUP(AT308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA317*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX323:BQ323))","v":0},{"$f":"HLOOKUP(AX308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX317*1000","v":0},{"$f":"HLOOKUP(AY308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX317*1000","v":0},{"$f":"HLOOKUP(AZ308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX317*1000","v":0},{"$f":"HLOOKUP(BA308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX317*1000","v":0},{"$f":"HLOOKUP(BB308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX317*1000","v":0},{"$f":"HLOOKUP(BC308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX317*1000","v":0},{"$f":"HLOOKUP(BD308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX317*1000","v":0},{"$f":"HLOOKUP(BE308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX317*1000","v":0},{"$f":"HLOOKUP(BF308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX317*1000","v":0},{"$f":"HLOOKUP(BG308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX317*1000","v":0},{"$f":"HLOOKUP(BH308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX317*1000","v":0},{"$f":"HLOOKUP(BI308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX317*1000","v":0},{"$f":"HLOOKUP(BJ308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX317*1000","v":0},{"$f":"HLOOKUP(BK308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX317*1000","v":0},{"$f":"HLOOKUP(BL308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX317*1000","v":0},{"$f":"HLOOKUP(BM308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX317*1000","v":0},{"$f":"HLOOKUP(BN308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX317*1000","v":0},{"$f":"HLOOKUP(BO308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX317*1000","v":0},{"$f":"HLOOKUP(BP308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX317*1000","v":0},{"$f":"HLOOKUP(BQ308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX317*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU323:CN323))","v":12242.419454324603},{"$f":"HLOOKUP(BU308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU317*1000","v":10522.359833394745},{"$f":"HLOOKUP(BV308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU317*1000","v":10732.80703006264},{"$f":"HLOOKUP(BW308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU317*1000","v":10947.463170663892},{"$f":"HLOOKUP(BX308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU317*1000","v":11166.412434077172},{"$f":"HLOOKUP(BY308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU317*1000","v":11389.740682758713},{"$f":"HLOOKUP(BZ308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU317*1000","v":11617.535496413888},{"$f":"HLOOKUP(CA308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU317*1000","v":11849.886206342167},{"$f":"HLOOKUP(CB308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU317*1000","v":12086.883930469012},{"$f":"HLOOKUP(CC308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU317*1000","v":12328.621609078393},{"$f":"HLOOKUP(CD308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU317*1000","v":12575.19404125996},{"$f":"HLOOKUP(CE308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU317*1000","v":12826.697922085161},{"$f":"HLOOKUP(CF308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU317*1000","v":13083.231880526866},{"$f":"HLOOKUP(CG308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU317*1000","v":13344.896518137402},{"$f":"HLOOKUP(CH308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU317*1000","v":13611.794448500148},{"$f":"HLOOKUP(CI308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU317*1000","v":13884.030337470153},{"$f":"HLOOKUP(CJ308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU317*1000","v":14161.710944219558},{"$f":"HLOOKUP(CK308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU317*1000","v":14444.945163103946},{"$f":"HLOOKUP(CL308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU317*1000","v":14733.844066366026},{"$f":"HLOOKUP(CM308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU317*1000","v":15028.520947693347},{"$f":"HLOOKUP(CN308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU317*1000","v":15329.091366647212},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR323:DK323))","v":-436824.04911167501},{"$f":"HLOOKUP(CR308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR317*1000","v":-375450.28135838528},{"$f":"HLOOKUP(CS308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR317*1000","v":-382959.28698555299},{"$f":"HLOOKUP(CT308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR317*1000","v":-390618.47272526397},{"$f":"HLOOKUP(CU308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR317*1000","v":-398430.84217976936},{"$f":"HLOOKUP(CV308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR317*1000","v":-406399.45902336464},{"$f":"HLOOKUP(CW308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR317*1000","v":-414527.44820383203},{"$f":"HLOOKUP(CX308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR317*1000","v":-422817.9971679087},{"$f":"HLOOKUP(CY308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR317*1000","v":-431274.35711126699},{"$f":"HLOOKUP(CZ308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR317*1000","v":-439899.84425349231},{"$f":"HLOOKUP(DA308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR317*1000","v":-448697.84113856207},{"$f":"HLOOKUP(DB308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR317*1000","v":-457671.79796133336},{"$f":"HLOOKUP(DC308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR317*1000","v":-466825.23392056004},{"$f":"HLOOKUP(DD308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR317*1000","v":-476161.73859897128},{"$f":"HLOOKUP(DE308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR317*1000","v":-485684.97337095067},{"$f":"HLOOKUP(DF308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR317*1000","v":-495398.67283836968},{"$f":"HLOOKUP(DG308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR317*1000","v":-505306.64629513712},{"$f":"HLOOKUP(DH308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR317*1000","v":-515412.77922103985},{"$f":"HLOOKUP(DI308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR317*1000","v":-525721.0348054606},{"$f":"HLOOKUP(DJ308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR317*1000","v":-536235.4555015699},{"$f":"HLOOKUP(DK308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR317*1000","v":-546960.16461160115},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO323:EH323))","v":-3713004.4174492368},{"$f":"HLOOKUP(DO308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO317*1000","v":-3191327.3915462745},{"$f":"HLOOKUP(DP308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO317*1000","v":-3255153.9393772003},{"$f":"HLOOKUP(DQ308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO317*1000","v":-3320257.0181647437},{"$f":"HLOOKUP(DR308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO317*1000","v":-3386662.1585280397},{"$f":"HLOOKUP(DS308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO317*1000","v":-3454395.4016986},{"$f":"HLOOKUP(DT308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO317*1000","v":-3523483.3097325722},{"$f":"HLOOKUP(DU308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO317*1000","v":-3593952.9759272235},{"$f":"HLOOKUP(DV308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO317*1000","v":-3665832.0354457693},{"$f":"HLOOKUP(DW308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO317*1000","v":-3739148.6761546843},{"$f":"HLOOKUP(DX308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO317*1000","v":-3813931.6496777772},{"$f":"HLOOKUP(DY308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO317*1000","v":-3890210.2826713333},{"$f":"HLOOKUP(DZ308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO317*1000","v":-3968014.4883247605},{"$f":"HLOOKUP(EA308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO317*1000","v":-4047374.778091256},{"$f":"HLOOKUP(EB308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO317*1000","v":-4128322.2736530807},{"$f":"HLOOKUP(EC308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO317*1000","v":-4210888.7191261416},{"$f":"HLOOKUP(ED308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO317*1000","v":-4295106.4935086649},{"$f":"HLOOKUP(EE308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO317*1000","v":-4381008.6233788384},{"$f":"HLOOKUP(EF308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO317*1000","v":-4468628.7958464157},{"$f":"HLOOKUP(EG308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO317*1000","v":-4558001.3717633439},{"$f":"HLOOKUP(EH308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO317*1000","v":-4649161.3991986094},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL323:FE323))","v":994384.08854268678},{"$f":"HLOOKUP(EL308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL317*1000","v":854673.14947718824},{"$f":"HLOOKUP(EM308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL317*1000","v":871766.61246673192},{"$f":"HLOOKUP(EN308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL317*1000","v":889201.9447160667},{"$f":"HLOOKUP(EO308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL317*1000","v":906985.98361038812},{"$f":"HLOOKUP(EP308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL317*1000","v":925125.70328259573},{"$f":"HLOOKUP(EQ308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL317*1000","v":943628.21734824777},{"$f":"HLOOKUP(ER308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL317*1000","v":962500.7816952127},{"$f":"HLOOKUP(ES308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL317*1000","v":981750.79732911719},{"$f":"HLOOKUP(ET308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL317*1000","v":1001385.8132756995},{"$f":"HLOOKUP(EU308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL317*1000","v":1021413.5295412134},{"$f":"HLOOKUP(EV308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL317*1000","v":1041841.8001320378},{"$f":"HLOOKUP(EW308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL317*1000","v":1062678.6361346785},{"$f":"HLOOKUP(EX308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL317*1000","v":1083932.2088573722},{"$f":"HLOOKUP(EY308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL317*1000","v":1105610.8530345196},{"$f":"HLOOKUP(EZ308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL317*1000","v":1127723.0700952099},{"$f":"HLOOKUP(FA308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL317*1000","v":1150277.5314971141},{"$f":"HLOOKUP(FB308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL317*1000","v":1173283.0821270566},{"$f":"HLOOKUP(FC308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL317*1000","v":1196748.7437695977},{"$f":"HLOOKUP(FD308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL317*1000","v":1220683.7186449894},{"$f":"HLOOKUP(FE308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL317*1000","v":1245097.3930178892},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI323:GB323))","v":0},{"$f":"HLOOKUP(FI308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI317*1000","v":0},{"$f":"HLOOKUP(FJ308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI317*1000","v":0},{"$f":"HLOOKUP(FK308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI317*1000","v":0},{"$f":"HLOOKUP(FL308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI317*1000","v":0},{"$f":"HLOOKUP(FM308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI317*1000","v":0},{"$f":"HLOOKUP(FN308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI317*1000","v":0},{"$f":"HLOOKUP(FO308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI317*1000","v":0},{"$f":"HLOOKUP(FP308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI317*1000","v":0},{"$f":"HLOOKUP(FQ308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI317*1000","v":0},{"$f":"HLOOKUP(FR308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI317*1000","v":0},{"$f":"HLOOKUP(FS308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI317*1000","v":0},{"$f":"HLOOKUP(FT308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI317*1000","v":0},{"$f":"HLOOKUP(FU308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI317*1000","v":0},{"$f":"HLOOKUP(FV308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI317*1000","v":0},{"$f":"HLOOKUP(FW308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI317*1000","v":0},{"$f":"HLOOKUP(FX308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI317*1000","v":0},{"$f":"HLOOKUP(FY308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI317*1000","v":0},{"$f":"HLOOKUP(FZ308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI317*1000","v":0},{"$f":"HLOOKUP(GA308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI317*1000","v":0},{"$f":"HLOOKUP(GB308,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI317*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF323:GY323))","v":3545649.7492830763},{"$f":"HLOOKUP(GF308,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF317*1000","v":3047486.0499868933},{"$f":"HLOOKUP(GG308,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF317*1000","v":3108435.7709866306},{"$f":"HLOOKUP(GH308,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF317*1000","v":3170604.4864063635},{"$f":"HLOOKUP(GI308,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF317*1000","v":3234016.5761344917},{"$f":"HLOOKUP(GJ308,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF317*1000","v":3298696.9076571809},{"$f":"HLOOKUP(GK308,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF317*1000","v":3364670.8458103249},{"$f":"HLOOKUP(GL308,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF317*1000","v":3431964.2627265318},{"$f":"HLOOKUP(GM308,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF317*1000","v":3500603.5479810624},{"$f":"HLOOKUP(GN308,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF317*1000","v":3570615.618940684},{"$f":"HLOOKUP(GO308,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF317*1000","v":3642027.9313194975},{"$f":"HLOOKUP(GP308,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF317*1000","v":3714868.4899458876},{"$f":"HLOOKUP(GQ308,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF317*1000","v":3789165.8597448058},{"$f":"HLOOKUP(GR308,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF317*1000","v":3864949.1769397017},{"$f":"HLOOKUP(GS308,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF317*1000","v":3942248.1604784955},{"$f":"HLOOKUP(GT308,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF317*1000","v":4021093.1236880654},{"$f":"HLOOKUP(GU308,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF317*1000","v":4101514.9861618266},{"$f":"HLOOKUP(GV308,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF317*1000","v":4183545.2858850639},{"$f":"HLOOKUP(GW308,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF317*1000","v":4267216.1916027647},{"$f":"HLOOKUP(GX308,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF317*1000","v":4352560.5154348193},{"$f":"HLOOKUP(GY308,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF317*1000","v":4439611.7257435163}]
[null,"Capital Recovery & Taxes",2435605.892567087,{"$f":"VLOOKUP(D307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":3266157.8550136345},{"$f":"VLOOKUP(E307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":3152500.5147090098},{"$f":"VLOOKUP(F307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":3032967.667531264},{"$f":"VLOOKUP(G307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":2915523.7556864815},{"$f":"VLOOKUP(H307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":2800012.2595243552},{"$f":"VLOOKUP(I307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":2686290.7060298617},{"$f":"VLOOKUP(J307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":2574224.6488367091},{"$f":"VLOOKUP(K307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":2463689.6748895235},{"$f":"VLOOKUP(L307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":2354015.5590190357},{"$f":"VLOOKUP(M307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":2244465.8562039207},{"$f":"VLOOKUP(N307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":2134916.1533888062},{"$f":"VLOOKUP(O307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":2025366.4505736921},{"$f":"VLOOKUP(P307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":1915816.7477585776},{"$f":"VLOOKUP(Q307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":1806267.0449434631},{"$f":"VLOOKUP(R307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":1696717.3421283488},{"$f":"VLOOKUP(S307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":1587167.639313234},{"$f":"VLOOKUP(T307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":1477617.9364981193},{"$f":"VLOOKUP(U307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":1368068.2336830043},{"$f":"VLOOKUP(V307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":1258518.53086789},{"$f":"VLOOKUP(W307,Assumptions!$A$4:$E$53,3,FALSE)*$D320*1000000","v":1148968.8280527757},null,"Capital Recovery & Taxes",508181.45865866129,{"$f":"VLOOKUP(AA307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":681473.49619887467},{"$f":"VLOOKUP(AB307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":657759.25196932419},{"$f":"VLOOKUP(AC307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":632819.10183182149},{"$f":"VLOOKUP(AD307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":608314.80143823184},{"$f":"VLOOKUP(AE307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":584213.69345904049},{"$f":"VLOOKUP(AF307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":560486.0513507151},{"$f":"VLOOKUP(AG307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":537103.82330456877},{"$f":"VLOOKUP(AH307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":514041.05093047424},{"$f":"VLOOKUP(AI307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":491157.89386871312},{"$f":"VLOOKUP(AJ307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":468300.69519707927},{"$f":"VLOOKUP(AK307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":445443.49652544555},{"$f":"VLOOKUP(AL307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":422586.29785381188},{"$f":"VLOOKUP(AM307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":399729.09918217815},{"$f":"VLOOKUP(AN307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":376871.90051054436},{"$f":"VLOOKUP(AO307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":354014.7018389107},{"$f":"VLOOKUP(AP307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":331157.50316727685},{"$f":"VLOOKUP(AQ307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":308300.30449564307},{"$f":"VLOOKUP(AR307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":285443.10582400928},{"$f":"VLOOKUP(AS307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":262585.9071523755},{"$f":"VLOOKUP(AT307,Assumptions!$A$4:$E$53,3,FALSE)*$AA320*1000000","v":239728.70848074183},null,"Capital Recovery & Taxes",2262499.9754428617,{"$f":"VLOOKUP(AX307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":3034022.0843250873},{"$f":"VLOOKUP(AY307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":2928442.7168121091},{"$f":"VLOOKUP(AZ307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":2817405.4325660844},{"$f":"VLOOKUP(BA307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":2708308.6166667468},{"$f":"VLOOKUP(BB307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":2601006.8737912904},{"$f":"VLOOKUP(BC307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":2495367.8569151117},{"$f":"VLOOKUP(BD307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":2391266.6751840021},{"$f":"VLOOKUP(BE307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":2288587.7579567581},{"$f":"VLOOKUP(BF307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":2186708.5150049501},{"$f":"VLOOKUP(BG307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":2084944.8426943477},{"$f":"VLOOKUP(BH307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":1983181.1703837451},{"$f":"VLOOKUP(BI307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":1881417.498073143},{"$f":"VLOOKUP(BJ307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":1779653.8257625408},{"$f":"VLOOKUP(BK307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":1677890.1534519384},{"$f":"VLOOKUP(BL307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":1576126.4811413363},{"$f":"VLOOKUP(BM307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":1474362.8088307334},{"$f":"VLOOKUP(BN307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":1372599.1365201308},{"$f":"VLOOKUP(BO307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":1270835.4642095282},{"$f":"VLOOKUP(BP307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":1169071.7918989258},{"$f":"VLOOKUP(BQ307,Assumptions!$A$4:$E$53,3,FALSE)*$AX320*1000000","v":1067308.1195883236},null,"Capital Recovery & Taxes",146604.35977947511,{"$f":"VLOOKUP(BU307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":196597.06963851032},{"$f":"VLOOKUP(BV307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":189755.78974981894},{"$f":"VLOOKUP(BW307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":182560.85045911078},{"$f":"VLOOKUP(BX307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":175491.64868120974},{"$f":"VLOOKUP(BY307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":168538.763161554},{"$f":"VLOOKUP(BZ307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":161693.61814278606},{"$f":"VLOOKUP(CA307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":154948.12100880765},{"$f":"VLOOKUP(CB307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":148294.78307009523},{"$f":"VLOOKUP(CC307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":141693.26203147342},{"$f":"VLOOKUP(CD307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":135099.22968237518},{"$f":"VLOOKUP(CE307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":128505.19733327696},{"$f":"VLOOKUP(CF307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":121911.16498417874},{"$f":"VLOOKUP(CG307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":115317.13263508052},{"$f":"VLOOKUP(CH307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":108723.10028598229},{"$f":"VLOOKUP(CI307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":102129.06793688409},{"$f":"VLOOKUP(CJ307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":95535.035587785853},{"$f":"VLOOKUP(CK307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":88941.003238687597},{"$f":"VLOOKUP(CL307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":82346.970889589371},{"$f":"VLOOKUP(CM307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":75752.938540491145},{"$f":"VLOOKUP(CN307,Assumptions!$A$4:$E$53,3,FALSE)*$BU320*1000000","v":69158.906191392933},null,"Capital Recovery & Taxes",2528672.1020491794,{"$f":"VLOOKUP(CR307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":3016007.6300767744},{"$f":"VLOOKUP(CS307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":2949045.3884571791},{"$f":"VLOOKUP(CT307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":2875377.1657596026},{"$f":"VLOOKUP(CU307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":2804093.1392034804},{"$f":"VLOOKUP(CV307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":2735014.6658502584},{"$f":"VLOOKUP(CW307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":2667979.1348199747},{"$f":"VLOOKUP(CX307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":2602833.0964089986},{"$f":"VLOOKUP(CY307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":2539434.5523841209},{"$f":"VLOOKUP(CZ307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":2477018.5445212834},{"$f":"VLOOKUP(DA307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":2414744.5348916561},{"$f":"VLOOKUP(DB307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":2352470.5252620275},{"$f":"VLOOKUP(DC307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":2290196.5156323994},{"$f":"VLOOKUP(DD307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":2227922.5060027707},{"$f":"VLOOKUP(DE307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":2165648.4963731426},{"$f":"VLOOKUP(DF307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":2103374.486743514},{"$f":"VLOOKUP(DG307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":2041100.4771138863},{"$f":"VLOOKUP(DH307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":1978826.4674842576},{"$f":"VLOOKUP(DI307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":1916552.4578546295},{"$f":"VLOOKUP(DJ307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":1854278.4482250009},{"$f":"VLOOKUP(DK307,Assumptions!$A$4:$E$53,5,FALSE)*$CR320*1000000","v":1792004.4385953725},null,"Capital Recovery & Taxes",23539197.646034364,{"$f":"VLOOKUP(DO307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":28075763.420964159},{"$f":"VLOOKUP(DP307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":27452417.499985389},{"$f":"VLOOKUP(DQ307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":26766646.160591461},{"$f":"VLOOKUP(DR307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":26103069.104179148},{"$f":"VLOOKUP(DS307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":25460023.358536568},{"$f":"VLOOKUP(DT307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":24835995.192547794},{"$f":"VLOOKUP(DU307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":24229556.155723128},{"$f":"VLOOKUP(DV307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":23639384.398355681},{"$f":"VLOOKUP(DW307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":23058358.988153566},{"$f":"VLOOKUP(DX307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":22478655.427658342},{"$f":"VLOOKUP(DY307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":21898951.867163114},{"$f":"VLOOKUP(DZ307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":21319248.306667883},{"$f":"VLOOKUP(EA307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":20739544.746172652},{"$f":"VLOOKUP(EB307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":20159841.18567742},{"$f":"VLOOKUP(EC307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":19580137.625182185},{"$f":"VLOOKUP(ED307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":19000434.064686965},{"$f":"VLOOKUP(EE307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":18420730.50419173},{"$f":"VLOOKUP(EF307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":17841026.943696503},{"$f":"VLOOKUP(EG307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":17261323.383201268},{"$f":"VLOOKUP(EH307,Assumptions!$A$4:$E$53,5,FALSE)*$DO320*1000000","v":16681619.822706036},null,"Capital Recovery & Taxes",24473037.224331219,{"$f":"VLOOKUP(EL307,Assumptions!$A$4:$E$53,5,FALSE)*$EL320*1000000","v":29189576.196898445},{"$f":"VLOOKUP(EM307,Assumptions!$A$4:$E$53,5,FALSE)*$EL320*1000000","v":28541501.094376057},{"$f":"VLOOKUP(EN307,Assumptions!$A$4:$E$53,5,FALSE)*$EL320*1000000","v":27828524.052051317},{"$f":"VLOOKUP(EO307,Assumptions!$A$4:$E$53,5,FALSE)*$EL320*1000000","v":27138621.777258761},{"$f":"VLOOKUP(EP307,Assumptions!$A$4:$E$53,5,FALSE)*$EL320*1000000","v":26470065.324880704},{"$f":"VLOOKUP(EQ307,Assumptions!$A$4:$E$53,5,FALSE)*$EL320*1000000","v":25821280.911540803},{"$f":"VLOOKUP(ER307,Assumptions!$A$4:$E$53,5,FALSE)*$EL320*1000000","v":25190783.417714886},{"$f":"VLOOKUP(ES307,Assumptions!$A$4:$E$53,5,FALSE)*$EL320*1000000","v":24577198.553694006},{"$f":"VLOOKUP(ET307,Assumptions!$A$4:$E$53,5,FALSE)*$EL320*1000000","v":23973122.8878204},{"$f":"VLOOKUP(EU307,Assumptions!$A$4:$E$53,5,FALSE)*$EL320*1000000","v":23370421.511655737},{"$f":"VLOOKUP(EV307,Assumptions!$A$4:$E$53,5,FALSE)*$EL320*1000000","v":22767720.135491066},{"$f":"VLOOKUP(EW307,Assumptions!$A$4:$E$53,5,FALSE)*$EL320*1000000","v":22165018.759326395},{"$f":"VLOOKUP(EX307,Assumptions!$A$4:$E$53,5,FALSE)*$EL320*1000000","v":21562317.38316172},{"$f":"VLOOKUP(EY307,Assumptions!$A$4:$E$53,5,FALSE)*$EL320*1000000","v":20959616.006997049},{"$f":"VLOOKUP(EZ307,Assumptions!$A$4:$E$53,5,FALSE)*$EL320*1000000","v":20356914.63083237},{"$f":"VLOOKUP(FA307,Assumptions!$A$4:$E$53,5,FALSE)*$EL320*1000000","v":19754213.254667707},{"$f":"VLOOKUP(FB307,Assumptions!$A$4:$E$53,5,FALSE)*$EL320*1000000","v":19151511.878503032},{"$f":"VLOOKUP(FC307,Assumptions!$A$4:$E$53,5,FALSE)*$EL320*1000000","v":18548810.502338361},{"$f":"VLOOKUP(FD307,Assumptions!$A$4:$E$53,5,FALSE)*$EL320*1000000","v":17946109.12617369},{"$f":"VLOOKUP(FE307,Assumptions!$A$4:$E$53,5,FALSE)*$EL320*1000000","v":17343407.750009015},null,"Capital Recovery & Taxes",37192576.308029674,{"$f":"VLOOKUP(FI307,Assumptions!$A$4:$E$53,5,FALSE)*$FI320*1000000","v":44360474.351865396},{"$f":"VLOOKUP(FJ307,Assumptions!$A$4:$E$53,5,FALSE)*$FI320*1000000","v":43375570.742110983},{"$f":"VLOOKUP(FK307,Assumptions!$A$4:$E$53,5,FALSE)*$FI320*1000000","v":42292033.263314828},{"$f":"VLOOKUP(FL307,Assumptions!$A$4:$E$53,5,FALSE)*$FI320*1000000","v":41243563.358860359},{"$f":"VLOOKUP(FM307,Assumptions!$A$4:$E$53,5,FALSE)*$FI320*1000000","v":40227533.487154223},{"$f":"VLOOKUP(FN307,Assumptions!$A$4:$E$53,5,FALSE)*$FI320*1000000","v":39241551.911617935},{"$f":"VLOOKUP(FO307,Assumptions!$A$4:$E$53,5,FALSE)*$FI320*1000000","v":38283361.641395643},{"$f":"VLOOKUP(FP307,Assumptions!$A$4:$E$53,5,FALSE)*$FI320*1000000","v":37350874.11778497},{"$f":"VLOOKUP(FQ307,Assumptions!$A$4:$E$53,5,FALSE)*$FI320*1000000","v":36432838.072937578},{"$f":"VLOOKUP(FR307,Assumptions!$A$4:$E$53,5,FALSE)*$FI320*1000000","v":35516890.586792596},{"$f":"VLOOKUP(FS307,Assumptions!$A$4:$E$53,5,FALSE)*$FI320*1000000","v":34600943.100647606},{"$f":"VLOOKUP(FT307,Assumptions!$A$4:$E$53,5,FALSE)*$FI320*1000000","v":33684995.614502609},{"$f":"VLOOKUP(FU307,Assumptions!$A$4:$E$53,5,FALSE)*$FI320*1000000","v":32769048.128357612},{"$f":"VLOOKUP(FV307,Assumptions!$A$4:$E$53,5,FALSE)*$FI320*1000000","v":31853100.642212618},{"$f":"VLOOKUP(FW307,Assumptions!$A$4:$E$53,5,FALSE)*$FI320*1000000","v":30937153.156067617},{"$f":"VLOOKUP(FX307,Assumptions!$A$4:$E$53,5,FALSE)*$FI320*1000000","v":30021205.669922631},{"$f":"VLOOKUP(FY307,Assumptions!$A$4:$E$53,5,FALSE)*$FI320*1000000","v":29105258.183777634},{"$f":"VLOOKUP(FZ307,Assumptions!$A$4:$E$53,5,FALSE)*$FI320*1000000","v":28189310.697632637},{"$f":"VLOOKUP(GA307,Assumptions!$A$4:$E$53,5,FALSE)*$FI320*1000000","v":27273363.21148764},{"$f":"VLOOKUP(GB307,Assumptions!$A$4:$E$53,5,FALSE)*$FI320*1000000","v":26357415.725342643},null,"Capital Recovery & Taxes",37186354.441899702,{"$f":"VLOOKUP(GF307,Assumptions!$A$4:$E$53,5,FALSE)*$GF320*1000000","v":44353053.383481979},{"$f":"VLOOKUP(GG307,Assumptions!$A$4:$E$53,5,FALSE)*$GF320*1000000","v":43368314.536134981},{"$f":"VLOOKUP(GH307,Assumptions!$A$4:$E$53,5,FALSE)*$GF320*1000000","v":42284958.319994152},{"$f":"VLOOKUP(GI307,Assumptions!$A$4:$E$53,5,FALSE)*$GF320*1000000","v":41236663.811815888},{"$f":"VLOOKUP(GJ307,Assumptions!$A$4:$E$53,5,FALSE)*$GF320*1000000","v":40220803.909562625},{"$f":"VLOOKUP(GK307,Assumptions!$A$4:$E$53,5,FALSE)*$GF320*1000000","v":39234987.276764326},{"$f":"VLOOKUP(GL307,Assumptions!$A$4:$E$53,5,FALSE)*$GF320*1000000","v":38276957.300132334},{"$f":"VLOOKUP(GM307,Assumptions!$A$4:$E$53,5,FALSE)*$GF320*1000000","v":37344625.770354718},{"$f":"VLOOKUP(GN307,Assumptions!$A$4:$E$53,5,FALSE)*$GF320*1000000","v":36426743.301783584},{"$f":"VLOOKUP(GO307,Assumptions!$A$4:$E$53,5,FALSE)*$GF320*1000000","v":35510949.042524353},{"$f":"VLOOKUP(GP307,Assumptions!$A$4:$E$53,5,FALSE)*$GF320*1000000","v":34595154.783265114},{"$f":"VLOOKUP(GQ307,Assumptions!$A$4:$E$53,5,FALSE)*$GF320*1000000","v":33679360.524005875},{"$f":"VLOOKUP(GR307,Assumptions!$A$4:$E$53,5,FALSE)*$GF320*1000000","v":32763566.264746629},{"$f":"VLOOKUP(GS307,Assumptions!$A$4:$E$53,5,FALSE)*$GF320*1000000","v":31847772.005487394},{"$f":"VLOOKUP(GT307,Assumptions!$A$4:$E$53,5,FALSE)*$GF320*1000000","v":30931977.746228147},{"$f":"VLOOKUP(GU307,Assumptions!$A$4:$E$53,5,FALSE)*$GF320*1000000","v":30016183.486968916},{"$f":"VLOOKUP(GV307,Assumptions!$A$4:$E$53,5,FALSE)*$GF320*1000000","v":29100389.227709673},{"$f":"VLOOKUP(GW307,Assumptions!$A$4:$E$53,5,FALSE)*$GF320*1000000","v":28184594.968450435},{"$f":"VLOOKUP(GX307,Assumptions!$A$4:$E$53,5,FALSE)*$GF320*1000000","v":27268800.709191188},{"$f":"VLOOKUP(GY307,Assumptions!$A$4:$E$53,5,FALSE)*$GF320*1000000","v":26353006.449931946}]
[null,"Transmission",0,{"$f":"VLOOKUP(D307,Assumptions!$A$4:$E$53,5,FALSE)*$E320*1000000","v":0},{"$f":"VLOOKUP(E307,Assumptions!$A$4:$E$53,5,FALSE)*$E320*1000000","v":0},{"$f":"VLOOKUP(F307,Assumptions!$A$4:$E$53,5,FALSE)*$E320*1000000","v":0},{"$f":"VLOOKUP(G307,Assumptions!$A$4:$E$53,5,FALSE)*$E320*1000000","v":0},{"$f":"VLOOKUP(H307,Assumptions!$A$4:$E$53,5,FALSE)*$E320*1000000","v":0},{"$f":"VLOOKUP(I307,Assumptions!$A$4:$E$53,5,FALSE)*$E320*1000000","v":0},{"$f":"VLOOKUP(J307,Assumptions!$A$4:$E$53,5,FALSE)*$E320*1000000","v":0},{"$f":"VLOOKUP(K307,Assumptions!$A$4:$E$53,5,FALSE)*$E320*1000000","v":0},{"$f":"VLOOKUP(L307,Assumptions!$A$4:$E$53,5,FALSE)*$E320*1000000","v":0},{"$f":"VLOOKUP(M307,Assumptions!$A$4:$E$53,5,FALSE)*$E320*1000000","v":0},{"$f":"VLOOKUP(N307,Assumptions!$A$4:$E$53,5,FALSE)*$E320*1000000","v":0},{"$f":"VLOOKUP(O307,Assumptions!$A$4:$E$53,5,FALSE)*$E320*1000000","v":0},{"$f":"VLOOKUP(P307,Assumptions!$A$4:$E$53,5,FALSE)*$E320*1000000","v":0},{"$f":"VLOOKUP(Q307,Assumptions!$A$4:$E$53,5,FALSE)*$E320*1000000","v":0},{"$f":"VLOOKUP(R307,Assumptions!$A$4:$E$53,5,FALSE)*$E320*1000000","v":0},{"$f":"VLOOKUP(S307,Assumptions!$A$4:$E$53,5,FALSE)*$E320*1000000","v":0},{"$f":"VLOOKUP(T307,Assumptions!$A$4:$E$53,5,FALSE)*$E320*1000000","v":0},{"$f":"VLOOKUP(U307,Assumptions!$A$4:$E$53,5,FALSE)*$E320*1000000","v":0},{"$f":"VLOOKUP(V307,Assumptions!$A$4:$E$53,5,FALSE)*$E320*1000000","v":0},{"$f":"VLOOKUP(W307,Assumptions!$A$4:$E$53,5,FALSE)*$E320*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA307,Assumptions!$A$4:$E$53,5,FALSE)*$AB320*1000000","v":0},{"$f":"VLOOKUP(AB307,Assumptions!$A$4:$E$53,5,FALSE)*$AB320*1000000","v":0},{"$f":"VLOOKUP(AC307,Assumptions!$A$4:$E$53,5,FALSE)*$AB320*1000000","v":0},{"$f":"VLOOKUP(AD307,Assumptions!$A$4:$E$53,5,FALSE)*$AB320*1000000","v":0},{"$f":"VLOOKUP(AE307,Assumptions!$A$4:$E$53,5,FALSE)*$AB320*1000000","v":0},{"$f":"VLOOKUP(AF307,Assumptions!$A$4:$E$53,5,FALSE)*$AB320*1000000","v":0},{"$f":"VLOOKUP(AG307,Assumptions!$A$4:$E$53,5,FALSE)*$AB320*1000000","v":0},{"$f":"VLOOKUP(AH307,Assumptions!$A$4:$E$53,5,FALSE)*$AB320*1000000","v":0},{"$f":"VLOOKUP(AI307,Assumptions!$A$4:$E$53,5,FALSE)*$AB320*1000000","v":0},{"$f":"VLOOKUP(AJ307,Assumptions!$A$4:$E$53,5,FALSE)*$AB320*1000000","v":0},{"$f":"VLOOKUP(AK307,Assumptions!$A$4:$E$53,5,FALSE)*$AB320*1000000","v":0},{"$f":"VLOOKUP(AL307,Assumptions!$A$4:$E$53,5,FALSE)*$AB320*1000000","v":0},{"$f":"VLOOKUP(AM307,Assumptions!$A$4:$E$53,5,FALSE)*$AB320*1000000","v":0},{"$f":"VLOOKUP(AN307,Assumptions!$A$4:$E$53,5,FALSE)*$AB320*1000000","v":0},{"$f":"VLOOKUP(AO307,Assumptions!$A$4:$E$53,5,FALSE)*$AB320*1000000","v":0},{"$f":"VLOOKUP(AP307,Assumptions!$A$4:$E$53,5,FALSE)*$AB320*1000000","v":0},{"$f":"VLOOKUP(AQ307,Assumptions!$A$4:$E$53,5,FALSE)*$AB320*1000000","v":0},{"$f":"VLOOKUP(AR307,Assumptions!$A$4:$E$53,5,FALSE)*$AB320*1000000","v":0},{"$f":"VLOOKUP(AS307,Assumptions!$A$4:$E$53,5,FALSE)*$AB320*1000000","v":0},{"$f":"VLOOKUP(AT307,Assumptions!$A$4:$E$53,5,FALSE)*$AB320*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX307,Assumptions!$A$4:$E$53,5,FALSE)*$AY320*1000000","v":0},{"$f":"VLOOKUP(AY307,Assumptions!$A$4:$E$53,5,FALSE)*$AY320*1000000","v":0},{"$f":"VLOOKUP(AZ307,Assumptions!$A$4:$E$53,5,FALSE)*$AY320*1000000","v":0},{"$f":"VLOOKUP(BA307,Assumptions!$A$4:$E$53,5,FALSE)*$AY320*1000000","v":0},{"$f":"VLOOKUP(BB307,Assumptions!$A$4:$E$53,5,FALSE)*$AY320*1000000","v":0},{"$f":"VLOOKUP(BC307,Assumptions!$A$4:$E$53,5,FALSE)*$AY320*1000000","v":0},{"$f":"VLOOKUP(BD307,Assumptions!$A$4:$E$53,5,FALSE)*$AY320*1000000","v":0},{"$f":"VLOOKUP(BE307,Assumptions!$A$4:$E$53,5,FALSE)*$AY320*1000000","v":0},{"$f":"VLOOKUP(BF307,Assumptions!$A$4:$E$53,5,FALSE)*$AY320*1000000","v":0},{"$f":"VLOOKUP(BG307,Assumptions!$A$4:$E$53,5,FALSE)*$AY320*1000000","v":0},{"$f":"VLOOKUP(BH307,Assumptions!$A$4:$E$53,5,FALSE)*$AY320*1000000","v":0},{"$f":"VLOOKUP(BI307,Assumptions!$A$4:$E$53,5,FALSE)*$AY320*1000000","v":0},{"$f":"VLOOKUP(BJ307,Assumptions!$A$4:$E$53,5,FALSE)*$AY320*1000000","v":0},{"$f":"VLOOKUP(BK307,Assumptions!$A$4:$E$53,5,FALSE)*$AY320*1000000","v":0},{"$f":"VLOOKUP(BL307,Assumptions!$A$4:$E$53,5,FALSE)*$AY320*1000000","v":0},{"$f":"VLOOKUP(BM307,Assumptions!$A$4:$E$53,5,FALSE)*$AY320*1000000","v":0},{"$f":"VLOOKUP(BN307,Assumptions!$A$4:$E$53,5,FALSE)*$AY320*1000000","v":0},{"$f":"VLOOKUP(BO307,Assumptions!$A$4:$E$53,5,FALSE)*$AY320*1000000","v":0},{"$f":"VLOOKUP(BP307,Assumptions!$A$4:$E$53,5,FALSE)*$AY320*1000000","v":0},{"$f":"VLOOKUP(BQ307,Assumptions!$A$4:$E$53,5,FALSE)*$AY320*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU307,Assumptions!$A$4:$E$53,5,FALSE)*$BV320*1000000","v":0},{"$f":"VLOOKUP(BV307,Assumptions!$A$4:$E$53,5,FALSE)*$BV320*1000000","v":0},{"$f":"VLOOKUP(BW307,Assumptions!$A$4:$E$53,5,FALSE)*$BV320*1000000","v":0},{"$f":"VLOOKUP(BX307,Assumptions!$A$4:$E$53,5,FALSE)*$BV320*1000000","v":0},{"$f":"VLOOKUP(BY307,Assumptions!$A$4:$E$53,5,FALSE)*$BV320*1000000","v":0},{"$f":"VLOOKUP(BZ307,Assumptions!$A$4:$E$53,5,FALSE)*$BV320*1000000","v":0},{"$f":"VLOOKUP(CA307,Assumptions!$A$4:$E$53,5,FALSE)*$BV320*1000000","v":0},{"$f":"VLOOKUP(CB307,Assumptions!$A$4:$E$53,5,FALSE)*$BV320*1000000","v":0},{"$f":"VLOOKUP(CC307,Assumptions!$A$4:$E$53,5,FALSE)*$BV320*1000000","v":0},{"$f":"VLOOKUP(CD307,Assumptions!$A$4:$E$53,5,FALSE)*$BV320*1000000","v":0},{"$f":"VLOOKUP(CE307,Assumptions!$A$4:$E$53,5,FALSE)*$BV320*1000000","v":0},{"$f":"VLOOKUP(CF307,Assumptions!$A$4:$E$53,5,FALSE)*$BV320*1000000","v":0},{"$f":"VLOOKUP(CG307,Assumptions!$A$4:$E$53,5,FALSE)*$BV320*1000000","v":0},{"$f":"VLOOKUP(CH307,Assumptions!$A$4:$E$53,5,FALSE)*$BV320*1000000","v":0},{"$f":"VLOOKUP(CI307,Assumptions!$A$4:$E$53,5,FALSE)*$BV320*1000000","v":0},{"$f":"VLOOKUP(CJ307,Assumptions!$A$4:$E$53,5,FALSE)*$BV320*1000000","v":0},{"$f":"VLOOKUP(CK307,Assumptions!$A$4:$E$53,5,FALSE)*$BV320*1000000","v":0},{"$f":"VLOOKUP(CL307,Assumptions!$A$4:$E$53,5,FALSE)*$BV320*1000000","v":0},{"$f":"VLOOKUP(CM307,Assumptions!$A$4:$E$53,5,FALSE)*$BV320*1000000","v":0},{"$f":"VLOOKUP(CN307,Assumptions!$A$4:$E$53,5,FALSE)*$BV320*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR307,Assumptions!$A$4:$E$53,5,FALSE)*$CS320*1000000","v":0},{"$f":"VLOOKUP(CS307,Assumptions!$A$4:$E$53,5,FALSE)*$CS320*1000000","v":0},{"$f":"VLOOKUP(CT307,Assumptions!$A$4:$E$53,5,FALSE)*$CS320*1000000","v":0},{"$f":"VLOOKUP(CU307,Assumptions!$A$4:$E$53,5,FALSE)*$CS320*1000000","v":0},{"$f":"VLOOKUP(CV307,Assumptions!$A$4:$E$53,5,FALSE)*$CS320*1000000","v":0},{"$f":"VLOOKUP(CW307,Assumptions!$A$4:$E$53,5,FALSE)*$CS320*1000000","v":0},{"$f":"VLOOKUP(CX307,Assumptions!$A$4:$E$53,5,FALSE)*$CS320*1000000","v":0},{"$f":"VLOOKUP(CY307,Assumptions!$A$4:$E$53,5,FALSE)*$CS320*1000000","v":0},{"$f":"VLOOKUP(CZ307,Assumptions!$A$4:$E$53,5,FALSE)*$CS320*1000000","v":0},{"$f":"VLOOKUP(DA307,Assumptions!$A$4:$E$53,5,FALSE)*$CS320*1000000","v":0},{"$f":"VLOOKUP(DB307,Assumptions!$A$4:$E$53,5,FALSE)*$CS320*1000000","v":0},{"$f":"VLOOKUP(DC307,Assumptions!$A$4:$E$53,5,FALSE)*$CS320*1000000","v":0},{"$f":"VLOOKUP(DD307,Assumptions!$A$4:$E$53,5,FALSE)*$CS320*1000000","v":0},{"$f":"VLOOKUP(DE307,Assumptions!$A$4:$E$53,5,FALSE)*$CS320*1000000","v":0},{"$f":"VLOOKUP(DF307,Assumptions!$A$4:$E$53,5,FALSE)*$CS320*1000000","v":0},{"$f":"VLOOKUP(DG307,Assumptions!$A$4:$E$53,5,FALSE)*$CS320*1000000","v":0},{"$f":"VLOOKUP(DH307,Assumptions!$A$4:$E$53,5,FALSE)*$CS320*1000000","v":0},{"$f":"VLOOKUP(DI307,Assumptions!$A$4:$E$53,5,FALSE)*$CS320*1000000","v":0},{"$f":"VLOOKUP(DJ307,Assumptions!$A$4:$E$53,5,FALSE)*$CS320*1000000","v":0},{"$f":"VLOOKUP(DK307,Assumptions!$A$4:$E$53,5,FALSE)*$CS320*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO307,Assumptions!$A$4:$E$53,5,FALSE)*$DP320*1000000","v":0},{"$f":"VLOOKUP(DP307,Assumptions!$A$4:$E$53,5,FALSE)*$DP320*1000000","v":0},{"$f":"VLOOKUP(DQ307,Assumptions!$A$4:$E$53,5,FALSE)*$DP320*1000000","v":0},{"$f":"VLOOKUP(DR307,Assumptions!$A$4:$E$53,5,FALSE)*$DP320*1000000","v":0},{"$f":"VLOOKUP(DS307,Assumptions!$A$4:$E$53,5,FALSE)*$DP320*1000000","v":0},{"$f":"VLOOKUP(DT307,Assumptions!$A$4:$E$53,5,FALSE)*$DP320*1000000","v":0},{"$f":"VLOOKUP(DU307,Assumptions!$A$4:$E$53,5,FALSE)*$DP320*1000000","v":0},{"$f":"VLOOKUP(DV307,Assumptions!$A$4:$E$53,5,FALSE)*$DP320*1000000","v":0},{"$f":"VLOOKUP(DW307,Assumptions!$A$4:$E$53,5,FALSE)*$DP320*1000000","v":0},{"$f":"VLOOKUP(DX307,Assumptions!$A$4:$E$53,5,FALSE)*$DP320*1000000","v":0},{"$f":"VLOOKUP(DY307,Assumptions!$A$4:$E$53,5,FALSE)*$DP320*1000000","v":0},{"$f":"VLOOKUP(DZ307,Assumptions!$A$4:$E$53,5,FALSE)*$DP320*1000000","v":0},{"$f":"VLOOKUP(EA307,Assumptions!$A$4:$E$53,5,FALSE)*$DP320*1000000","v":0},{"$f":"VLOOKUP(EB307,Assumptions!$A$4:$E$53,5,FALSE)*$DP320*1000000","v":0},{"$f":"VLOOKUP(EC307,Assumptions!$A$4:$E$53,5,FALSE)*$DP320*1000000","v":0},{"$f":"VLOOKUP(ED307,Assumptions!$A$4:$E$53,5,FALSE)*$DP320*1000000","v":0},{"$f":"VLOOKUP(EE307,Assumptions!$A$4:$E$53,5,FALSE)*$DP320*1000000","v":0},{"$f":"VLOOKUP(EF307,Assumptions!$A$4:$E$53,5,FALSE)*$DP320*1000000","v":0},{"$f":"VLOOKUP(EG307,Assumptions!$A$4:$E$53,5,FALSE)*$DP320*1000000","v":0},{"$f":"VLOOKUP(EH307,Assumptions!$A$4:$E$53,5,FALSE)*$DP320*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL307,Assumptions!$A$4:$E$53,5,FALSE)*$EM320*1000000","v":0},{"$f":"VLOOKUP(EM307,Assumptions!$A$4:$E$53,5,FALSE)*$EM320*1000000","v":0},{"$f":"VLOOKUP(EN307,Assumptions!$A$4:$E$53,5,FALSE)*$EM320*1000000","v":0},{"$f":"VLOOKUP(EO307,Assumptions!$A$4:$E$53,5,FALSE)*$EM320*1000000","v":0},{"$f":"VLOOKUP(EP307,Assumptions!$A$4:$E$53,5,FALSE)*$EM320*1000000","v":0},{"$f":"VLOOKUP(EQ307,Assumptions!$A$4:$E$53,5,FALSE)*$EM320*1000000","v":0},{"$f":"VLOOKUP(ER307,Assumptions!$A$4:$E$53,5,FALSE)*$EM320*1000000","v":0},{"$f":"VLOOKUP(ES307,Assumptions!$A$4:$E$53,5,FALSE)*$EM320*1000000","v":0},{"$f":"VLOOKUP(ET307,Assumptions!$A$4:$E$53,5,FALSE)*$EM320*1000000","v":0},{"$f":"VLOOKUP(EU307,Assumptions!$A$4:$E$53,5,FALSE)*$EM320*1000000","v":0},{"$f":"VLOOKUP(EV307,Assumptions!$A$4:$E$53,5,FALSE)*$EM320*1000000","v":0},{"$f":"VLOOKUP(EW307,Assumptions!$A$4:$E$53,5,FALSE)*$EM320*1000000","v":0},{"$f":"VLOOKUP(EX307,Assumptions!$A$4:$E$53,5,FALSE)*$EM320*1000000","v":0},{"$f":"VLOOKUP(EY307,Assumptions!$A$4:$E$53,5,FALSE)*$EM320*1000000","v":0},{"$f":"VLOOKUP(EZ307,Assumptions!$A$4:$E$53,5,FALSE)*$EM320*1000000","v":0},{"$f":"VLOOKUP(FA307,Assumptions!$A$4:$E$53,5,FALSE)*$EM320*1000000","v":0},{"$f":"VLOOKUP(FB307,Assumptions!$A$4:$E$53,5,FALSE)*$EM320*1000000","v":0},{"$f":"VLOOKUP(FC307,Assumptions!$A$4:$E$53,5,FALSE)*$EM320*1000000","v":0},{"$f":"VLOOKUP(FD307,Assumptions!$A$4:$E$53,5,FALSE)*$EM320*1000000","v":0},{"$f":"VLOOKUP(FE307,Assumptions!$A$4:$E$53,5,FALSE)*$EM320*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(FI307,Assumptions!$A$4:$E$53,5,FALSE)*$FJ320*1000000","v":0},{"$f":"VLOOKUP(FJ307,Assumptions!$A$4:$E$53,5,FALSE)*$FJ320*1000000","v":0},{"$f":"VLOOKUP(FK307,Assumptions!$A$4:$E$53,5,FALSE)*$FJ320*1000000","v":0},{"$f":"VLOOKUP(FL307,Assumptions!$A$4:$E$53,5,FALSE)*$FJ320*1000000","v":0},{"$f":"VLOOKUP(FM307,Assumptions!$A$4:$E$53,5,FALSE)*$FJ320*1000000","v":0},{"$f":"VLOOKUP(FN307,Assumptions!$A$4:$E$53,5,FALSE)*$FJ320*1000000","v":0},{"$f":"VLOOKUP(FO307,Assumptions!$A$4:$E$53,5,FALSE)*$FJ320*1000000","v":0},{"$f":"VLOOKUP(FP307,Assumptions!$A$4:$E$53,5,FALSE)*$FJ320*1000000","v":0},{"$f":"VLOOKUP(FQ307,Assumptions!$A$4:$E$53,5,FALSE)*$FJ320*1000000","v":0},{"$f":"VLOOKUP(FR307,Assumptions!$A$4:$E$53,5,FALSE)*$FJ320*1000000","v":0},{"$f":"VLOOKUP(FS307,Assumptions!$A$4:$E$53,5,FALSE)*$FJ320*1000000","v":0},{"$f":"VLOOKUP(FT307,Assumptions!$A$4:$E$53,5,FALSE)*$FJ320*1000000","v":0},{"$f":"VLOOKUP(FU307,Assumptions!$A$4:$E$53,5,FALSE)*$FJ320*1000000","v":0},{"$f":"VLOOKUP(FV307,Assumptions!$A$4:$E$53,5,FALSE)*$FJ320*1000000","v":0},{"$f":"VLOOKUP(FW307,Assumptions!$A$4:$E$53,5,FALSE)*$FJ320*1000000","v":0},{"$f":"VLOOKUP(FX307,Assumptions!$A$4:$E$53,5,FALSE)*$FJ320*1000000","v":0},{"$f":"VLOOKUP(FY307,Assumptions!$A$4:$E$53,5,FALSE)*$FJ320*1000000","v":0},{"$f":"VLOOKUP(FZ307,Assumptions!$A$4:$E$53,5,FALSE)*$FJ320*1000000","v":0},{"$f":"VLOOKUP(GA307,Assumptions!$A$4:$E$53,5,FALSE)*$FJ320*1000000","v":0},{"$f":"VLOOKUP(GB307,Assumptions!$A$4:$E$53,5,FALSE)*$FJ320*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(GF307,Assumptions!$A$4:$E$53,5,FALSE)*$GG320*1000000","v":0},{"$f":"VLOOKUP(GG307,Assumptions!$A$4:$E$53,5,FALSE)*$GG320*1000000","v":0},{"$f":"VLOOKUP(GH307,Assumptions!$A$4:$E$53,5,FALSE)*$GG320*1000000","v":0},{"$f":"VLOOKUP(GI307,Assumptions!$A$4:$E$53,5,FALSE)*$GG320*1000000","v":0},{"$f":"VLOOKUP(GJ307,Assumptions!$A$4:$E$53,5,FALSE)*$GG320*1000000","v":0},{"$f":"VLOOKUP(GK307,Assumptions!$A$4:$E$53,5,FALSE)*$GG320*1000000","v":0},{"$f":"VLOOKUP(GL307,Assumptions!$A$4:$E$53,5,FALSE)*$GG320*1000000","v":0},{"$f":"VLOOKUP(GM307,Assumptions!$A$4:$E$53,5,FALSE)*$GG320*1000000","v":0},{"$f":"VLOOKUP(GN307,Assumptions!$A$4:$E$53,5,FALSE)*$GG320*1000000","v":0},{"$f":"VLOOKUP(GO307,Assumptions!$A$4:$E$53,5,FALSE)*$GG320*1000000","v":0},{"$f":"VLOOKUP(GP307,Assumptions!$A$4:$E$53,5,FALSE)*$GG320*1000000","v":0},{"$f":"VLOOKUP(GQ307,Assumptions!$A$4:$E$53,5,FALSE)*$GG320*1000000","v":0},{"$f":"VLOOKUP(GR307,Assumptions!$A$4:$E$53,5,FALSE)*$GG320*1000000","v":0},{"$f":"VLOOKUP(GS307,Assumptions!$A$4:$E$53,5,FALSE)*$GG320*1000000","v":0},{"$f":"VLOOKUP(GT307,Assumptions!$A$4:$E$53,5,FALSE)*$GG320*1000000","v":0},{"$f":"VLOOKUP(GU307,Assumptions!$A$4:$E$53,5,FALSE)*$GG320*1000000","v":0},{"$f":"VLOOKUP(GV307,Assumptions!$A$4:$E$53,5,FALSE)*$GG320*1000000","v":0},{"$f":"VLOOKUP(GW307,Assumptions!$A$4:$E$53,5,FALSE)*$GG320*1000000","v":0},{"$f":"VLOOKUP(GX307,Assumptions!$A$4:$E$53,5,FALSE)*$GG320*1000000","v":0},{"$f":"VLOOKUP(GY307,Assumptions!$A$4:$E$53,5,FALSE)*$GG320*1000000","v":0}]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Fuel Savings on remaining plant",-1981750.1069924212,{"$f":"HLOOKUP(D308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D311","v":-1243185.0562849313},{"$f":"HLOOKUP(E308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E311","v":-1311369.8444843835},{"$f":"HLOOKUP(F308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F311","v":-1401517.1608372603},{"$f":"HLOOKUP(G308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G311","v":-1519877.2987923287},{"$f":"HLOOKUP(H308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H311","v":-1612618.0153117809},{"$f":"HLOOKUP(I308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I311","v":-1746225.6893852053},{"$f":"HLOOKUP(J308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J311","v":-1809950.43033863},{"$f":"HLOOKUP(K308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K311","v":-1906695.005431233},{"$f":"HLOOKUP(L308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L311","v":-1990362.2697863011},{"$f":"HLOOKUP(M308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M311","v":-2123588.4305884931},{"$f":"HLOOKUP(N308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N311","v":-2237910.8718246575},{"$f":"HLOOKUP(O308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O311","v":-2369012.9231999996},{"$f":"HLOOKUP(P308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P311","v":-2478595.943132055},{"$f":"HLOOKUP(Q308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q311","v":-2590425.6257753419},{"$f":"HLOOKUP(R308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R311","v":-2716876.0495167123},{"$f":"HLOOKUP(S308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S311","v":-2850746.1122498633},{"$f":"HLOOKUP(T308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T311","v":-2994762.8706147945},{"$f":"HLOOKUP(U308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U311","v":-3128097.7667243839},{"$f":"HLOOKUP(V308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V311","v":-3128097.7667243839},{"$f":"HLOOKUP(W308,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W311","v":-3128097.7667243839},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA333:AT333))","v":-592358.2726890652},{"$f":"HLOOKUP(AA308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AA311","v":-468160},{"$f":"HLOOKUP(AB308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AB311","v":-492800},{"$f":"HLOOKUP(AC308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AC311","v":-492800},{"$f":"HLOOKUP(AD308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AD311","v":-517440},{"$f":"HLOOKUP(AE308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AE311","v":-517440},{"$f":"HLOOKUP(AF308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AF311","v":-542080},{"$f":"HLOOKUP(AG308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AG311","v":-566720},{"$f":"HLOOKUP(AH308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AH311","v":-566720},{"$f":"HLOOKUP(AI308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AI311","v":-591360},{"$f":"HLOOKUP(AJ308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AJ311","v":-616000},{"$f":"HLOOKUP(AK308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AK311","v":-640640},{"$f":"HLOOKUP(AL308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AL311","v":-640640},{"$f":"HLOOKUP(AM308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AM311","v":-665280},{"$f":"HLOOKUP(AN308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AN311","v":-689920},{"$f":"HLOOKUP(AO308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AO311","v":-714560},{"$f":"HLOOKUP(AP308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AP311","v":-739200},{"$f":"HLOOKUP(AQ308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AQ311","v":-763840},{"$f":"HLOOKUP(AR308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AR311","v":-788480},{"$f":"HLOOKUP(AS308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AS311","v":-813120},{"$f":"HLOOKUP(AT308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AT311","v":-837760},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX333:BQ333))","v":-242184.14119600831},{"$f":"HLOOKUP(AX308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX311","v":-191406.00000000003},{"$f":"HLOOKUP(AY308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY311","v":-201480.00000000003},{"$f":"HLOOKUP(AZ308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ311","v":-201480.00000000003},{"$f":"HLOOKUP(BA308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA311","v":-211554.00000000003},{"$f":"HLOOKUP(BB308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB311","v":-211554.00000000003},{"$f":"HLOOKUP(BC308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC311","v":-221628.00000000006},{"$f":"HLOOKUP(BD308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD311","v":-231702.00000000003},{"$f":"HLOOKUP(BE308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE311","v":-231702.00000000003},{"$f":"HLOOKUP(BF308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF311","v":-241776.00000000003},{"$f":"HLOOKUP(BG308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG311","v":-251850.00000000003},{"$f":"HLOOKUP(BH308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH311","v":-261924.00000000006},{"$f":"HLOOKUP(BI308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI311","v":-261924.00000000006},{"$f":"HLOOKUP(BJ308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ311","v":-271998.00000000006},{"$f":"HLOOKUP(BK308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK311","v":-282072},{"$f":"HLOOKUP(BL308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL311","v":-292146.00000000006},{"$f":"HLOOKUP(BM308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM311","v":-302220.00000000006},{"$f":"HLOOKUP(BN308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN311","v":-312294.00000000006},{"$f":"HLOOKUP(BO308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO311","v":-322368.00000000006},{"$f":"HLOOKUP(BP308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP311","v":-332442.00000000006},{"$f":"HLOOKUP(BQ308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ311","v":-342516.00000000006},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU333:CN333))","v":0},{"$f":"HLOOKUP(BU308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU311","v":0},{"$f":"HLOOKUP(BV308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV311","v":0},{"$f":"HLOOKUP(BW308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW311","v":0},{"$f":"HLOOKUP(BX308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX311","v":0},{"$f":"HLOOKUP(BY308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY311","v":0},{"$f":"HLOOKUP(BZ308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ311","v":0},{"$f":"HLOOKUP(CA308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA311","v":0},{"$f":"HLOOKUP(CB308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB311","v":0},{"$f":"HLOOKUP(CC308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC311","v":0},{"$f":"HLOOKUP(CD308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD311","v":0},{"$f":"HLOOKUP(CE308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE311","v":0},{"$f":"HLOOKUP(CF308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF311","v":0},{"$f":"HLOOKUP(CG308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG311","v":0},{"$f":"HLOOKUP(CH308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH311","v":0},{"$f":"HLOOKUP(CI308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI311","v":0},{"$f":"HLOOKUP(CJ308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ311","v":0},{"$f":"HLOOKUP(CK308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK311","v":0},{"$f":"HLOOKUP(CL308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL311","v":0},{"$f":"HLOOKUP(CM308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM311","v":0},{"$f":"HLOOKUP(CN308,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN311","v":0},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR333:DK333))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO333:EH333))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL333:FE333))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI333:GB333))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF333:GY333))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Fuel Transport",500.58492962341001,{"$f":"HLOOKUP(D308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D332:D333)","v":314.02531616547935},{"$f":"HLOOKUP(E308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E332:E333)","v":331.24861656131509},{"$f":"HLOOKUP(F308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F332:F333)","v":354.01959452317811},{"$f":"HLOOKUP(G308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G332:G333)","v":383.91705794169866},{"$f":"HLOOKUP(H308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H332:H333)","v":407.34312204953426},{"$f":"HLOOKUP(I308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I332:I333)","v":441.09207348756161},{"$f":"HLOOKUP(J308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J332:J333)","v":457.18877753358896},{"$f":"HLOOKUP(K308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K332:K333)","v":481.62620591736999},{"$f":"HLOOKUP(L308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L332:L333)","v":502.76033957589027},{"$f":"HLOOKUP(M308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M332:M333)","v":536.41292175254796},{"$f":"HLOOKUP(N308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N332:N333)","v":565.29047346739731},{"$f":"HLOOKUP(O308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O332:O333)","v":598.40651111999989},{"$f":"HLOOKUP(P308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P332:P333)","v":626.08689732361643},{"$f":"HLOOKUP(Q308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q332:Q333)","v":654.33478469260263},{"$f":"HLOOKUP(R308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R332:R333)","v":686.27583328701371},{"$f":"HLOOKUP(S308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S332:S333)","v":720.09106341895892},{"$f":"HLOOKUP(T308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T332:T333)","v":756.46932251243823},{"$f":"HLOOKUP(U308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U332:U333)","v":790.14937094531524},{"$f":"HLOOKUP(V308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V332:V333)","v":790.14937094531524},{"$f":"HLOOKUP(W308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W332:W333)","v":790.14937094531524},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA334:AT334))","v":96.386219250616776},{"$f":"HLOOKUP(AA308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA332:AA333)","v":55.636504390410941},{"$f":"HLOOKUP(AB308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB332:AB333)","v":58.739846713698626},{"$f":"HLOOKUP(AC308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC332:AC333)","v":64.471616016438347},{"$f":"HLOOKUP(AD308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD332:AD333)","v":70.765220026027393},{"$f":"HLOOKUP(AE308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE332:AE333)","v":76.661883549315064},{"$f":"HLOOKUP(AF308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF332:AF333)","v":83.924960228767105},{"$f":"HLOOKUP(AG308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG332:AG333)","v":86.744722708219157},{"$f":"HLOOKUP(AH308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH332:AH333)","v":92.895960572602746},{"$f":"HLOOKUP(AI308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI332:AI333)","v":96.983713582191754},{"$f":"HLOOKUP(AJ308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ332:AJ333)","v":104.22253278904108},{"$f":"HLOOKUP(AK308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK332:AK333)","v":110.25941095205478},{"$f":"HLOOKUP(AL308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL332:AL333)","v":118.59517449999997},{"$f":"HLOOKUP(AM308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM332:AM333)","v":124.33070958767122},{"$f":"HLOOKUP(AN308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN332:AN333)","v":130.20909254794518},{"$f":"HLOOKUP(AO308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO332:AO333)","v":137.017095139726},{"$f":"HLOOKUP(AP308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP332:AP333)","v":144.2968550808219},{"$f":"HLOOKUP(AQ308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ332:AQ333)","v":152.22176477123284},{"$f":"HLOOKUP(AR308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR332:AR333)","v":159.46749761369861},{"$f":"HLOOKUP(AS308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS332:AS333)","v":158.23549761369861},{"$f":"HLOOKUP(AT308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT332:AT333)","v":157.00349761369861},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX334:BQ334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU334:CN334))","v":108.76676750639247},{"$f":"HLOOKUP(BU308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BU332:BU333)","v":68.231216189802737},{"$f":"HLOOKUP(BV308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BV332:BV333)","v":71.973483683264661},{"$f":"HLOOKUP(BW308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BW332:BW333)","v":76.92114694538958},{"$f":"HLOOKUP(BX308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BX332:BX333)","v":83.417248326466847},{"$f":"HLOOKUP(BY308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BY332:BY333)","v":88.507248279768774},{"$f":"HLOOKUP(BZ308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BZ332:BZ333)","v":95.840198469471787},{"$f":"HLOOKUP(CA308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CA332:CA333)","v":99.337679841734783},{"$f":"HLOOKUP(CB308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CB332:CB333)","v":104.6474283662707},{"$f":"HLOOKUP(CC308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CC332:CC333)","v":109.23943916414792},{"$f":"HLOOKUP(CD308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CD332:CD333)","v":116.55145030350029},{"$f":"HLOOKUP(CE308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CE332:CE333)","v":122.8259459338137},{"$f":"HLOOKUP(CF308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CF332:CF333)","v":130.0213770284},{"$f":"HLOOKUP(CG308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CG332:CG333)","v":136.0357533160778},{"$f":"HLOOKUP(CH308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CH332:CH333)","v":142.17343588738629},{"$f":"HLOOKUP(CI308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CI332:CI333)","v":149.11356612461151},{"$f":"HLOOKUP(CJ308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CJ332:CJ333)","v":156.46091730576549},{"$f":"HLOOKUP(CK308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CK332:CK333)","v":164.36516175052822},{"$f":"HLOOKUP(CL308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CL332:CL333)","v":171.68314074014469},{"$f":"HLOOKUP(CM308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CM332:CM333)","v":171.68314074014469},{"$f":"HLOOKUP(CN308,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CN332:CN333)","v":171.68314074014469},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR334:DK334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO334:EH334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL334:FE334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI334:GB334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF334:GY334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Variable Cost",10712470.813025689,{"$f":"SUM(D331:D336)","v":7088284.1957357461},{"$f":"SUM(E331:E335)","v":7222123.2478722949},7689501.9714481067,8299656.2585097374,8780619.5903829131,9468299.3642203007,9803169.8778928071,10305121.625765681,10741267.750693996,11428064.210786056,12019629.509891024,12696248.47398212,13264434.275342075,13844261.675448617,14498252.82132167,15190032.236785667,15933383.61446121,16623083.077064982,16639469.187240733,16656183.019620003,null,"Total Variable Cost",2073154.637502268,{"$f":"SUM(AA331:AA336)","v":1274669.2107379355},{"$f":"SUM(AB331:AB335)","v":1299193.1049601512},1416320.9714010379,1544735.8287859533,1665262.2091761376,1813169.9633679839,1872259.7693961523,1998036.2493318701,2082595.8801150448,2230235.9955663905,2353893.2180498834,2523588.7195642912,2641336.4895406002,2762001.9864705913,2901322.644837182,3050141.9979179921,3211929.3286248306,3360198.0674356967,3338970.608388979,3317811.4248013264,null,"Total Variable Cost",2511706.5787432669,{"$f":"SUM(AX331:AX336)","v":2044776.9162240005},{"$f":"SUM(AY331:AY335)","v":2084880.0000000005},2084880.0000000005,2189124.0000000005,2189124.0000000005,2293368.0000000009,2397612.0000000005,2397612.0000000005,2501856.0000000005,2606100.0000000005,2710344.0000000009,2710344.0000000009,2814588.0000000009,2918832.0000000005,3023076.0000000005,3127320.0000000009,3231564.0000000009,3335808.0000000009,3440052.0000000005,3544296.0000000005,null,"Total Variable Cost",2223553.3015984893,{"$f":"SUM(BU331:BU336)","v":1448039.6602141038},{"$f":"SUM(BV331:BV335)","v":1478224.8885885468},1577956.7663230989,1708674.4281713925,1811284.438125259,1958771.794175141,2029562.358793518,2136616.8275183407,2229332.9077419741,2376469.1402405575,2502871.7989968611,2647712.2174071744,2768948.8506462616,2892670.5947264303,3032461.3336720285,3180416.5225985623,3339530.1500495807,3486938.2988184448,3488000.374835941,3489083.6923737875,null,"Total Variable Cost",0,{"$f":"SUM(CR331:CR336)","v":0},{"$f":"SUM(CS331:CS335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO331:DO336)","v":0},{"$f":"SUM(DP331:DP335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(EL331:EL336)","v":0},{"$f":"SUM(EM331:EM335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(FI331:FI336)","v":0},{"$f":"SUM(FJ331:FJ335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",20818435.240149833,{"$f":"SUM(GF331:GF336)","v":17417200.402516406},{"$f":"SUM(GG331:GG335)","v":16903423.738584414},17462244.213356104,18021729.097623225,18581891.679575689,19142745.513167206,19704304.423430551,20266582.511899162,20829594.162137143,21393354.045379888,21957877.126287486,23048778.668813236,23614874.242189497,24181779.727033287,24749511.321573954,25843685.548005432,26413119.258965537,26983429.644144852,28080234.237027753,28652350.921768304]
[]
[null,"$/MWh",{"$f":"C339/AVERAGE(D309:W309)","v":69.190427773400984},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z339/AVERAGE(AA309:AT309)","v":64.533402404023235},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW339/AVERAGE(AX309:BQ309)","v":54.500074819476339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT339/AVERAGE(BU309:CN309)","v":68.99994138129658},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ339/AVERAGE(CR309:DK309)","v":53.038593541628245},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN339/AVERAGE(DO309:EH309)","v":97.847276452268659},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK339/AVERAGE(EL309:FE309)","v":107.30429103949837},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"FH339/AVERAGE(FI309:GB309)","v":229.7471801430998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"GE339/AVERAGE(GF309:GY309)","v":140.54588510101061}]
[null,"Fixed Cost $/kW-yr",{"$f":"C328/D317/1000","v":107.17047164447099},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z328/AA317/1000","v":101.63629173173226},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW328/AX317/1000","v":188.54166462023846},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT328/BU317/1000","v":36.81109231114911},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ328/CR317/1000","v":261.34766967637319},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN328/DO317/1000","v":291.42832818543707},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK328/EL317/1000","v":318.37311916568416},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"FH328/FI317/1000","v":338.11433007299701},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"GE328/GF317/1000","v":407.4066243409282}]
[null,{"$f":"D346&\" \"&'Resource Options'!$B$45","v":"2029 Supplemental Compression- two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA346&\" \"&'Resource Options'!$B$46","v":"2029 Rathdrum CT 2055 Uprates two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX346&\" \"&'Resource Options'!$B$47","v":"2029 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU346&\" \"&'Resource Options'!$B$48","v":"2029 Rathdrum CT: Inlet Evaporation 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR346&\" \"&'Resource Options'!$B$49","v":"2029 Post Falls Redevelopment"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO346&\" \"&'Resource Options'!$B$50","v":"2029 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL346&\" \"&'Resource Options'!$B$51","v":"2029 Monroe St/Upper Falls 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI346&\" \"&'Resource Options'!$B$52","v":"2029 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF346&\" \"&'Resource Options'!$B$53","v":"2029 Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2029,{"$f":"D346+1","v":2030},{"$f":"E346+1","v":2031},{"$f":"F346+1","v":2032},{"$f":"G346+1","v":2033},{"$f":"H346+1","v":2034},{"$f":"I346+1","v":2035},{"$f":"J346+1","v":2036},{"$f":"K346+1","v":2037},{"$f":"L346+1","v":2038},{"$f":"M346+1","v":2039},{"$f":"N346+1","v":2040},{"$f":"O346+1","v":2041},{"$f":"P346+1","v":2042},{"$f":"Q346+1","v":2043},{"$f":"R346+1","v":2044},{"$f":"S346+1","v":2045},{"$f":"T346+1","v":2046},{"$f":"U346+1","v":2047},{"$f":"V346+1","v":2048},null,"Year",null,2029,{"$f":"AA346+1","v":2030},{"$f":"AB346+1","v":2031},{"$f":"AC346+1","v":2032},{"$f":"AD346+1","v":2033},{"$f":"AE346+1","v":2034},{"$f":"AF346+1","v":2035},{"$f":"AG346+1","v":2036},{"$f":"AH346+1","v":2037},{"$f":"AI346+1","v":2038},{"$f":"AJ346+1","v":2039},{"$f":"AK346+1","v":2040},{"$f":"AL346+1","v":2041},{"$f":"AM346+1","v":2042},{"$f":"AN346+1","v":2043},{"$f":"AO346+1","v":2044},{"$f":"AP346+1","v":2045},{"$f":"AQ346+1","v":2046},{"$f":"AR346+1","v":2047},{"$f":"AS346+1","v":2048},null,"Year",null,2029,{"$f":"AX346+1","v":2030},{"$f":"AY346+1","v":2031},{"$f":"AZ346+1","v":2032},{"$f":"BA346+1","v":2033},{"$f":"BB346+1","v":2034},{"$f":"BC346+1","v":2035},{"$f":"BD346+1","v":2036},{"$f":"BE346+1","v":2037},{"$f":"BF346+1","v":2038},{"$f":"BG346+1","v":2039},{"$f":"BH346+1","v":2040},{"$f":"BI346+1","v":2041},{"$f":"BJ346+1","v":2042},{"$f":"BK346+1","v":2043},{"$f":"BL346+1","v":2044},{"$f":"BM346+1","v":2045},{"$f":"BN346+1","v":2046},{"$f":"BO346+1","v":2047},{"$f":"BP346+1","v":2048},null,"Year",null,2029,{"$f":"BU346+1","v":2030},{"$f":"BV346+1","v":2031},{"$f":"BW346+1","v":2032},{"$f":"BX346+1","v":2033},{"$f":"BY346+1","v":2034},{"$f":"BZ346+1","v":2035},{"$f":"CA346+1","v":2036},{"$f":"CB346+1","v":2037},{"$f":"CC346+1","v":2038},{"$f":"CD346+1","v":2039},{"$f":"CE346+1","v":2040},{"$f":"CF346+1","v":2041},{"$f":"CG346+1","v":2042},{"$f":"CH346+1","v":2043},{"$f":"CI346+1","v":2044},{"$f":"CJ346+1","v":2045},{"$f":"CK346+1","v":2046},{"$f":"CL346+1","v":2047},{"$f":"CM346+1","v":2048},null,"Year",null,2029,{"$f":"CR346+1","v":2030},{"$f":"CS346+1","v":2031},{"$f":"CT346+1","v":2032},{"$f":"CU346+1","v":2033},{"$f":"CV346+1","v":2034},{"$f":"CW346+1","v":2035},{"$f":"CX346+1","v":2036},{"$f":"CY346+1","v":2037},{"$f":"CZ346+1","v":2038},{"$f":"DA346+1","v":2039},{"$f":"DB346+1","v":2040},{"$f":"DC346+1","v":2041},{"$f":"DD346+1","v":2042},{"$f":"DE346+1","v":2043},{"$f":"DF346+1","v":2044},{"$f":"DG346+1","v":2045},{"$f":"DH346+1","v":2046},{"$f":"DI346+1","v":2047},{"$f":"DJ346+1","v":2048},null,"Year",null,2029,{"$f":"DO346+1","v":2030},{"$f":"DP346+1","v":2031},{"$f":"DQ346+1","v":2032},{"$f":"DR346+1","v":2033},{"$f":"DS346+1","v":2034},{"$f":"DT346+1","v":2035},{"$f":"DU346+1","v":2036},{"$f":"DV346+1","v":2037},{"$f":"DW346+1","v":2038},{"$f":"DX346+1","v":2039},{"$f":"DY346+1","v":2040},{"$f":"DZ346+1","v":2041},{"$f":"EA346+1","v":2042},{"$f":"EB346+1","v":2043},{"$f":"EC346+1","v":2044},{"$f":"ED346+1","v":2045},{"$f":"EE346+1","v":2046},{"$f":"EF346+1","v":2047},{"$f":"EG346+1","v":2048},null,"Year",null,2029,{"$f":"EL346+1","v":2030},{"$f":"EM346+1","v":2031},{"$f":"EN346+1","v":2032},{"$f":"EO346+1","v":2033},{"$f":"EP346+1","v":2034},{"$f":"EQ346+1","v":2035},{"$f":"ER346+1","v":2036},{"$f":"ES346+1","v":2037},{"$f":"ET346+1","v":2038},{"$f":"EU346+1","v":2039},{"$f":"EV346+1","v":2040},{"$f":"EW346+1","v":2041},{"$f":"EX346+1","v":2042},{"$f":"EY346+1","v":2043},{"$f":"EZ346+1","v":2044},{"$f":"FA346+1","v":2045},{"$f":"FB346+1","v":2046},{"$f":"FC346+1","v":2047},{"$f":"FD346+1","v":2048},null,"Year",null,2029,{"$f":"FI346+1","v":2030},{"$f":"FJ346+1","v":2031},{"$f":"FK346+1","v":2032},{"$f":"FL346+1","v":2033},{"$f":"FM346+1","v":2034},{"$f":"FN346+1","v":2035},{"$f":"FO346+1","v":2036},{"$f":"FP346+1","v":2037},{"$f":"FQ346+1","v":2038},{"$f":"FR346+1","v":2039},{"$f":"FS346+1","v":2040},{"$f":"FT346+1","v":2041},{"$f":"FU346+1","v":2042},{"$f":"FV346+1","v":2043},{"$f":"FW346+1","v":2044},{"$f":"FX346+1","v":2045},{"$f":"FY346+1","v":2046},{"$f":"FZ346+1","v":2047},{"$f":"GA346+1","v":2048},null,"Year",null,2029,{"$f":"GF346+1","v":2030},{"$f":"GG346+1","v":2031},{"$f":"GH346+1","v":2032},{"$f":"GI346+1","v":2033},{"$f":"GJ346+1","v":2034},{"$f":"GK346+1","v":2035},{"$f":"GL346+1","v":2036},{"$f":"GM346+1","v":2037},{"$f":"GN346+1","v":2038},{"$f":"GO346+1","v":2039},{"$f":"GP346+1","v":2040},{"$f":"GQ346+1","v":2041},{"$f":"GR346+1","v":2042},{"$f":"GS346+1","v":2043},{"$f":"GT346+1","v":2044},{"$f":"GU346+1","v":2045},{"$f":"GV346+1","v":2046},{"$f":"GW346+1","v":2047},{"$f":"GX346+1","v":2048}]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D354)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA354)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA354)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX354)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX354)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU354)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU354)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU354)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU354)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU354)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU354)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU354)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU354)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU354)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU354)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU354)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU354)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU354)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU354)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU354)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU354)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU354)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU354)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU354)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU354)/1000)","v":0},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D348/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E348/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F348/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G348/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H348/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I348/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J348/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K348/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L348/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M348/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N348/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O348/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P348/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q348/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R348/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S348/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T348/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U348/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V348/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W348/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA348/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB348/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC348/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD348/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE348/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF348/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG348/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH348/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI348/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ348/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK348/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL348/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM348/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN348/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO348/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP348/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ348/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR348/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS348/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT348/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU348/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BV348/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BW348/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BX348/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BY348/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BZ348/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CA348/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CB348/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CC348/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CD348/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CE348/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CF348/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CG348/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CH348/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CI348/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CJ348/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CK348/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CL348/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CM348/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CN348/2204.62","v":21530.861554372183},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D346,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA346,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$25)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX346,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$26)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU346,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$27)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$53","v":12000}]
[null,"AFUDC",null,{"$f":"D356*AFUDC!$Y$44","v":0.91438910153692887},{"$f":"E356*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA356*AFUDC!$Y$45","v":0.19078439119346158},{"$f":"AB356*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX356*AFUDC!$Y$46","v":0.84940068756034925},{"$f":"AY356*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU356*AFUDC!$Y$47","v":5.5039047667461871E-2},{"$f":"BV356*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR356*AFUDC!$Y$48","v":3.2322989539973888},{"$f":"CS356*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO356*AFUDC!$Y$49","v":30.089201311453749},{"$f":"DP356*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL356*AFUDC!$Y$50","v":31.282890556367786},{"$f":"EM356*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI356*AFUDC!$Y$51","v":47.541761306058937},{"$f":"FJ356*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF356*AFUDC!$Y$51","v":47.533808147020416},{"$f":"GG356*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D356:D357)","v":21.244944697440726},{"$f":"SUM(E356:E357)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA356:AA357)","v":4.4326904522672663},{"$f":"SUM(AB356:AB357)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX356:AX357)","v":19.735001874865368},{"$f":"SUM(AY356:AY357)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU356:BU357)","v":1.2787789376859797},{"$f":"SUM(BV356:BV357)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR356:CR357)","v":24.369662196706482},{"$f":"SUM(CS356:CS357)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO356:DO357)","v":226.8551523744415},{"$f":"SUM(DP356:DP357)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL356:EL357)","v":235.8548779816355},{"$f":"SUM(EM356:EM357)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(FI356:FI357)","v":358.43734745893295},{"$f":"SUM(FJ356:FJ357)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(GF356:GF357)","v":358.37738524568351},{"$f":"SUM(GG356:GG357)","v":0}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D361:W361))","v":138876.0093799195},{"$f":"HLOOKUP(D346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D355*1000","v":119363.93360588665},{"$f":"HLOOKUP(E346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D355*1000","v":121751.21227800437},{"$f":"HLOOKUP(F346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D355*1000","v":124186.23652356447},{"$f":"HLOOKUP(G346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D355*1000","v":126669.96125403573},{"$f":"HLOOKUP(H346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D355*1000","v":129203.36047911647},{"$f":"HLOOKUP(I346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D355*1000","v":131787.42768869881},{"$f":"HLOOKUP(J346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D355*1000","v":134423.17624247281},{"$f":"HLOOKUP(K346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D355*1000","v":137111.63976732225},{"$f":"HLOOKUP(L346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D355*1000","v":139853.87256266869},{"$f":"HLOOKUP(M346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D355*1000","v":142650.95001392209},{"$f":"HLOOKUP(N346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D355*1000","v":145503.96901420056},{"$f":"HLOOKUP(O346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D355*1000","v":148414.04839448456},{"$f":"HLOOKUP(P346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D355*1000","v":151382.32936237421},{"$f":"HLOOKUP(Q346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D355*1000","v":154409.9759496217},{"$f":"HLOOKUP(R346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D355*1000","v":157498.17546861415},{"$f":"HLOOKUP(S346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D355*1000","v":160648.13897798644},{"$f":"HLOOKUP(T346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D355*1000","v":163861.10175754616},{"$f":"HLOOKUP(U346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D355*1000","v":167138.32379269711},{"$f":"HLOOKUP(V346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D355*1000","v":170481.09026855105},{"$f":"HLOOKUP(W346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D355*1000","v":173890.71207392207},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA361:AT361))","v":0},{"$f":"HLOOKUP(AA346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA355*1000","v":0},{"$f":"HLOOKUP(AB346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA355*1000","v":0},{"$f":"HLOOKUP(AC346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA355*1000","v":0},{"$f":"HLOOKUP(AD346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA355*1000","v":0},{"$f":"HLOOKUP(AE346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA355*1000","v":0},{"$f":"HLOOKUP(AF346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA355*1000","v":0},{"$f":"HLOOKUP(AG346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA355*1000","v":0},{"$f":"HLOOKUP(AH346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA355*1000","v":0},{"$f":"HLOOKUP(AI346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA355*1000","v":0},{"$f":"HLOOKUP(AJ346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA355*1000","v":0},{"$f":"HLOOKUP(AK346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA355*1000","v":0},{"$f":"HLOOKUP(AL346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA355*1000","v":0},{"$f":"HLOOKUP(AM346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA355*1000","v":0},{"$f":"HLOOKUP(AN346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA355*1000","v":0},{"$f":"HLOOKUP(AO346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA355*1000","v":0},{"$f":"HLOOKUP(AP346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA355*1000","v":0},{"$f":"HLOOKUP(AQ346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA355*1000","v":0},{"$f":"HLOOKUP(AR346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA355*1000","v":0},{"$f":"HLOOKUP(AS346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA355*1000","v":0},{"$f":"HLOOKUP(AT346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA355*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX361:BQ361))","v":0},{"$f":"HLOOKUP(AX346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX355*1000","v":0},{"$f":"HLOOKUP(AY346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX355*1000","v":0},{"$f":"HLOOKUP(AZ346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX355*1000","v":0},{"$f":"HLOOKUP(BA346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX355*1000","v":0},{"$f":"HLOOKUP(BB346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX355*1000","v":0},{"$f":"HLOOKUP(BC346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX355*1000","v":0},{"$f":"HLOOKUP(BD346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX355*1000","v":0},{"$f":"HLOOKUP(BE346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX355*1000","v":0},{"$f":"HLOOKUP(BF346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX355*1000","v":0},{"$f":"HLOOKUP(BG346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX355*1000","v":0},{"$f":"HLOOKUP(BH346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX355*1000","v":0},{"$f":"HLOOKUP(BI346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX355*1000","v":0},{"$f":"HLOOKUP(BJ346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX355*1000","v":0},{"$f":"HLOOKUP(BK346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX355*1000","v":0},{"$f":"HLOOKUP(BL346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX355*1000","v":0},{"$f":"HLOOKUP(BM346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX355*1000","v":0},{"$f":"HLOOKUP(BN346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX355*1000","v":0},{"$f":"HLOOKUP(BO346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX355*1000","v":0},{"$f":"HLOOKUP(BP346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX355*1000","v":0},{"$f":"HLOOKUP(BQ346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX355*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU361:CN361))","v":12487.267843411097},{"$f":"HLOOKUP(BU346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU355*1000","v":10732.80703006264},{"$f":"HLOOKUP(BV346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU355*1000","v":10947.463170663892},{"$f":"HLOOKUP(BW346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU355*1000","v":11166.412434077172},{"$f":"HLOOKUP(BX346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU355*1000","v":11389.740682758713},{"$f":"HLOOKUP(BY346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU355*1000","v":11617.535496413888},{"$f":"HLOOKUP(BZ346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU355*1000","v":11849.886206342167},{"$f":"HLOOKUP(CA346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU355*1000","v":12086.883930469012},{"$f":"HLOOKUP(CB346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU355*1000","v":12328.621609078393},{"$f":"HLOOKUP(CC346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU355*1000","v":12575.19404125996},{"$f":"HLOOKUP(CD346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU355*1000","v":12826.697922085161},{"$f":"HLOOKUP(CE346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU355*1000","v":13083.231880526866},{"$f":"HLOOKUP(CF346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU355*1000","v":13344.896518137402},{"$f":"HLOOKUP(CG346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU355*1000","v":13611.794448500148},{"$f":"HLOOKUP(CH346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU355*1000","v":13884.030337470153},{"$f":"HLOOKUP(CI346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU355*1000","v":14161.710944219558},{"$f":"HLOOKUP(CJ346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU355*1000","v":14444.945163103946},{"$f":"HLOOKUP(CK346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU355*1000","v":14733.844066366026},{"$f":"HLOOKUP(CL346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU355*1000","v":15028.520947693347},{"$f":"HLOOKUP(CM346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU355*1000","v":15329.091366647212},{"$f":"HLOOKUP(CN346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU355*1000","v":15635.673193980159},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR361:DK361))","v":-445560.53009390854},{"$f":"HLOOKUP(CR346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR355*1000","v":-382959.28698555299},{"$f":"HLOOKUP(CS346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR355*1000","v":-390618.47272526397},{"$f":"HLOOKUP(CT346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR355*1000","v":-398430.84217976936},{"$f":"HLOOKUP(CU346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR355*1000","v":-406399.45902336464},{"$f":"HLOOKUP(CV346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR355*1000","v":-414527.44820383203},{"$f":"HLOOKUP(CW346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR355*1000","v":-422817.9971679087},{"$f":"HLOOKUP(CX346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR355*1000","v":-431274.35711126699},{"$f":"HLOOKUP(CY346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR355*1000","v":-439899.84425349231},{"$f":"HLOOKUP(CZ346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR355*1000","v":-448697.84113856207},{"$f":"HLOOKUP(DA346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR355*1000","v":-457671.79796133336},{"$f":"HLOOKUP(DB346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR355*1000","v":-466825.23392056004},{"$f":"HLOOKUP(DC346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR355*1000","v":-476161.73859897128},{"$f":"HLOOKUP(DD346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR355*1000","v":-485684.97337095067},{"$f":"HLOOKUP(DE346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR355*1000","v":-495398.67283836968},{"$f":"HLOOKUP(DF346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR355*1000","v":-505306.64629513712},{"$f":"HLOOKUP(DG346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR355*1000","v":-515412.77922103985},{"$f":"HLOOKUP(DH346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR355*1000","v":-525721.0348054606},{"$f":"HLOOKUP(DI346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR355*1000","v":-536235.4555015699},{"$f":"HLOOKUP(DJ346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR355*1000","v":-546960.16461160115},{"$f":"HLOOKUP(DK346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR355*1000","v":-557899.36790383328},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO361:EH361))","v":-3787264.5057982216},{"$f":"HLOOKUP(DO346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO355*1000","v":-3255153.9393772003},{"$f":"HLOOKUP(DP346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO355*1000","v":-3320257.0181647437},{"$f":"HLOOKUP(DQ346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO355*1000","v":-3386662.1585280397},{"$f":"HLOOKUP(DR346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO355*1000","v":-3454395.4016986},{"$f":"HLOOKUP(DS346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO355*1000","v":-3523483.3097325722},{"$f":"HLOOKUP(DT346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO355*1000","v":-3593952.9759272235},{"$f":"HLOOKUP(DU346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO355*1000","v":-3665832.0354457693},{"$f":"HLOOKUP(DV346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO355*1000","v":-3739148.6761546843},{"$f":"HLOOKUP(DW346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO355*1000","v":-3813931.6496777772},{"$f":"HLOOKUP(DX346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO355*1000","v":-3890210.2826713333},{"$f":"HLOOKUP(DY346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO355*1000","v":-3968014.4883247605},{"$f":"HLOOKUP(DZ346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO355*1000","v":-4047374.778091256},{"$f":"HLOOKUP(EA346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO355*1000","v":-4128322.2736530807},{"$f":"HLOOKUP(EB346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO355*1000","v":-4210888.7191261416},{"$f":"HLOOKUP(EC346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO355*1000","v":-4295106.4935086649},{"$f":"HLOOKUP(ED346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO355*1000","v":-4381008.6233788384},{"$f":"HLOOKUP(EE346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO355*1000","v":-4468628.7958464157},{"$f":"HLOOKUP(EF346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO355*1000","v":-4558001.3717633439},{"$f":"HLOOKUP(EG346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO355*1000","v":-4649161.3991986094},{"$f":"HLOOKUP(EH346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO355*1000","v":-4742144.6271825833},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL361:FE361))","v":1014271.7703135407},{"$f":"HLOOKUP(EL346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL355*1000","v":871766.61246673192},{"$f":"HLOOKUP(EM346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL355*1000","v":889201.9447160667},{"$f":"HLOOKUP(EN346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL355*1000","v":906985.98361038812},{"$f":"HLOOKUP(EO346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL355*1000","v":925125.70328259573},{"$f":"HLOOKUP(EP346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL355*1000","v":943628.21734824777},{"$f":"HLOOKUP(EQ346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL355*1000","v":962500.7816952127},{"$f":"HLOOKUP(ER346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL355*1000","v":981750.79732911719},{"$f":"HLOOKUP(ES346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL355*1000","v":1001385.8132756995},{"$f":"HLOOKUP(ET346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL355*1000","v":1021413.5295412134},{"$f":"HLOOKUP(EU346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL355*1000","v":1041841.8001320378},{"$f":"HLOOKUP(EV346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL355*1000","v":1062678.6361346785},{"$f":"HLOOKUP(EW346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL355*1000","v":1083932.2088573722},{"$f":"HLOOKUP(EX346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL355*1000","v":1105610.8530345196},{"$f":"HLOOKUP(EY346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL355*1000","v":1127723.0700952099},{"$f":"HLOOKUP(EZ346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL355*1000","v":1150277.5314971141},{"$f":"HLOOKUP(FA346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL355*1000","v":1173283.0821270566},{"$f":"HLOOKUP(FB346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL355*1000","v":1196748.7437695977},{"$f":"HLOOKUP(FC346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL355*1000","v":1220683.7186449894},{"$f":"HLOOKUP(FD346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL355*1000","v":1245097.3930178892},{"$f":"HLOOKUP(FE346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL355*1000","v":1269999.3408782471},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI361:GB361))","v":0},{"$f":"HLOOKUP(FI346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI355*1000","v":0},{"$f":"HLOOKUP(FJ346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI355*1000","v":0},{"$f":"HLOOKUP(FK346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI355*1000","v":0},{"$f":"HLOOKUP(FL346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI355*1000","v":0},{"$f":"HLOOKUP(FM346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI355*1000","v":0},{"$f":"HLOOKUP(FN346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI355*1000","v":0},{"$f":"HLOOKUP(FO346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI355*1000","v":0},{"$f":"HLOOKUP(FP346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI355*1000","v":0},{"$f":"HLOOKUP(FQ346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI355*1000","v":0},{"$f":"HLOOKUP(FR346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI355*1000","v":0},{"$f":"HLOOKUP(FS346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI355*1000","v":0},{"$f":"HLOOKUP(FT346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI355*1000","v":0},{"$f":"HLOOKUP(FU346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI355*1000","v":0},{"$f":"HLOOKUP(FV346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI355*1000","v":0},{"$f":"HLOOKUP(FW346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI355*1000","v":0},{"$f":"HLOOKUP(FX346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI355*1000","v":0},{"$f":"HLOOKUP(FY346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI355*1000","v":0},{"$f":"HLOOKUP(FZ346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI355*1000","v":0},{"$f":"HLOOKUP(GA346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI355*1000","v":0},{"$f":"HLOOKUP(GB346,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI355*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF361:GY361))","v":3616562.7442687373},{"$f":"HLOOKUP(GF346,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF355*1000","v":3108435.7709866306},{"$f":"HLOOKUP(GG346,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF355*1000","v":3170604.4864063635},{"$f":"HLOOKUP(GH346,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF355*1000","v":3234016.5761344917},{"$f":"HLOOKUP(GI346,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF355*1000","v":3298696.9076571809},{"$f":"HLOOKUP(GJ346,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF355*1000","v":3364670.8458103249},{"$f":"HLOOKUP(GK346,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF355*1000","v":3431964.2627265318},{"$f":"HLOOKUP(GL346,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF355*1000","v":3500603.5479810624},{"$f":"HLOOKUP(GM346,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF355*1000","v":3570615.618940684},{"$f":"HLOOKUP(GN346,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF355*1000","v":3642027.9313194975},{"$f":"HLOOKUP(GO346,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF355*1000","v":3714868.4899458876},{"$f":"HLOOKUP(GP346,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF355*1000","v":3789165.8597448058},{"$f":"HLOOKUP(GQ346,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF355*1000","v":3864949.1769397017},{"$f":"HLOOKUP(GR346,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF355*1000","v":3942248.1604784955},{"$f":"HLOOKUP(GS346,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF355*1000","v":4021093.1236880654},{"$f":"HLOOKUP(GT346,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF355*1000","v":4101514.9861618266},{"$f":"HLOOKUP(GU346,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF355*1000","v":4183545.2858850639},{"$f":"HLOOKUP(GV346,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF355*1000","v":4267216.1916027647},{"$f":"HLOOKUP(GW346,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF355*1000","v":4352560.5154348193},{"$f":"HLOOKUP(GX346,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF355*1000","v":4439611.7257435163},{"$f":"HLOOKUP(GY346,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF355*1000","v":4528403.960258387}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transmission",0,{"$f":"VLOOKUP(D345,Assumptions!$A$4:$E$53,5,FALSE)*$E358*1000000","v":0},{"$f":"VLOOKUP(E345,Assumptions!$A$4:$E$53,5,FALSE)*$E358*1000000","v":0},{"$f":"VLOOKUP(F345,Assumptions!$A$4:$E$53,5,FALSE)*$E358*1000000","v":0},{"$f":"VLOOKUP(G345,Assumptions!$A$4:$E$53,5,FALSE)*$E358*1000000","v":0},{"$f":"VLOOKUP(H345,Assumptions!$A$4:$E$53,5,FALSE)*$E358*1000000","v":0},{"$f":"VLOOKUP(I345,Assumptions!$A$4:$E$53,5,FALSE)*$E358*1000000","v":0},{"$f":"VLOOKUP(J345,Assumptions!$A$4:$E$53,5,FALSE)*$E358*1000000","v":0},{"$f":"VLOOKUP(K345,Assumptions!$A$4:$E$53,5,FALSE)*$E358*1000000","v":0},{"$f":"VLOOKUP(L345,Assumptions!$A$4:$E$53,5,FALSE)*$E358*1000000","v":0},{"$f":"VLOOKUP(M345,Assumptions!$A$4:$E$53,5,FALSE)*$E358*1000000","v":0},{"$f":"VLOOKUP(N345,Assumptions!$A$4:$E$53,5,FALSE)*$E358*1000000","v":0},{"$f":"VLOOKUP(O345,Assumptions!$A$4:$E$53,5,FALSE)*$E358*1000000","v":0},{"$f":"VLOOKUP(P345,Assumptions!$A$4:$E$53,5,FALSE)*$E358*1000000","v":0},{"$f":"VLOOKUP(Q345,Assumptions!$A$4:$E$53,5,FALSE)*$E358*1000000","v":0},{"$f":"VLOOKUP(R345,Assumptions!$A$4:$E$53,5,FALSE)*$E358*1000000","v":0},{"$f":"VLOOKUP(S345,Assumptions!$A$4:$E$53,5,FALSE)*$E358*1000000","v":0},{"$f":"VLOOKUP(T345,Assumptions!$A$4:$E$53,5,FALSE)*$E358*1000000","v":0},{"$f":"VLOOKUP(U345,Assumptions!$A$4:$E$53,5,FALSE)*$E358*1000000","v":0},{"$f":"VLOOKUP(V345,Assumptions!$A$4:$E$53,5,FALSE)*$E358*1000000","v":0},{"$f":"VLOOKUP(W345,Assumptions!$A$4:$E$53,5,FALSE)*$E358*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA345,Assumptions!$A$4:$E$53,5,FALSE)*$AB358*1000000","v":0},{"$f":"VLOOKUP(AB345,Assumptions!$A$4:$E$53,5,FALSE)*$AB358*1000000","v":0},{"$f":"VLOOKUP(AC345,Assumptions!$A$4:$E$53,5,FALSE)*$AB358*1000000","v":0},{"$f":"VLOOKUP(AD345,Assumptions!$A$4:$E$53,5,FALSE)*$AB358*1000000","v":0},{"$f":"VLOOKUP(AE345,Assumptions!$A$4:$E$53,5,FALSE)*$AB358*1000000","v":0},{"$f":"VLOOKUP(AF345,Assumptions!$A$4:$E$53,5,FALSE)*$AB358*1000000","v":0},{"$f":"VLOOKUP(AG345,Assumptions!$A$4:$E$53,5,FALSE)*$AB358*1000000","v":0},{"$f":"VLOOKUP(AH345,Assumptions!$A$4:$E$53,5,FALSE)*$AB358*1000000","v":0},{"$f":"VLOOKUP(AI345,Assumptions!$A$4:$E$53,5,FALSE)*$AB358*1000000","v":0},{"$f":"VLOOKUP(AJ345,Assumptions!$A$4:$E$53,5,FALSE)*$AB358*1000000","v":0},{"$f":"VLOOKUP(AK345,Assumptions!$A$4:$E$53,5,FALSE)*$AB358*1000000","v":0},{"$f":"VLOOKUP(AL345,Assumptions!$A$4:$E$53,5,FALSE)*$AB358*1000000","v":0},{"$f":"VLOOKUP(AM345,Assumptions!$A$4:$E$53,5,FALSE)*$AB358*1000000","v":0},{"$f":"VLOOKUP(AN345,Assumptions!$A$4:$E$53,5,FALSE)*$AB358*1000000","v":0},{"$f":"VLOOKUP(AO345,Assumptions!$A$4:$E$53,5,FALSE)*$AB358*1000000","v":0},{"$f":"VLOOKUP(AP345,Assumptions!$A$4:$E$53,5,FALSE)*$AB358*1000000","v":0},{"$f":"VLOOKUP(AQ345,Assumptions!$A$4:$E$53,5,FALSE)*$AB358*1000000","v":0},{"$f":"VLOOKUP(AR345,Assumptions!$A$4:$E$53,5,FALSE)*$AB358*1000000","v":0},{"$f":"VLOOKUP(AS345,Assumptions!$A$4:$E$53,5,FALSE)*$AB358*1000000","v":0},{"$f":"VLOOKUP(AT345,Assumptions!$A$4:$E$53,5,FALSE)*$AB358*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX345,Assumptions!$A$4:$E$53,5,FALSE)*$AY358*1000000","v":0},{"$f":"VLOOKUP(AY345,Assumptions!$A$4:$E$53,5,FALSE)*$AY358*1000000","v":0},{"$f":"VLOOKUP(AZ345,Assumptions!$A$4:$E$53,5,FALSE)*$AY358*1000000","v":0},{"$f":"VLOOKUP(BA345,Assumptions!$A$4:$E$53,5,FALSE)*$AY358*1000000","v":0},{"$f":"VLOOKUP(BB345,Assumptions!$A$4:$E$53,5,FALSE)*$AY358*1000000","v":0},{"$f":"VLOOKUP(BC345,Assumptions!$A$4:$E$53,5,FALSE)*$AY358*1000000","v":0},{"$f":"VLOOKUP(BD345,Assumptions!$A$4:$E$53,5,FALSE)*$AY358*1000000","v":0},{"$f":"VLOOKUP(BE345,Assumptions!$A$4:$E$53,5,FALSE)*$AY358*1000000","v":0},{"$f":"VLOOKUP(BF345,Assumptions!$A$4:$E$53,5,FALSE)*$AY358*1000000","v":0},{"$f":"VLOOKUP(BG345,Assumptions!$A$4:$E$53,5,FALSE)*$AY358*1000000","v":0},{"$f":"VLOOKUP(BH345,Assumptions!$A$4:$E$53,5,FALSE)*$AY358*1000000","v":0},{"$f":"VLOOKUP(BI345,Assumptions!$A$4:$E$53,5,FALSE)*$AY358*1000000","v":0},{"$f":"VLOOKUP(BJ345,Assumptions!$A$4:$E$53,5,FALSE)*$AY358*1000000","v":0},{"$f":"VLOOKUP(BK345,Assumptions!$A$4:$E$53,5,FALSE)*$AY358*1000000","v":0},{"$f":"VLOOKUP(BL345,Assumptions!$A$4:$E$53,5,FALSE)*$AY358*1000000","v":0},{"$f":"VLOOKUP(BM345,Assumptions!$A$4:$E$53,5,FALSE)*$AY358*1000000","v":0},{"$f":"VLOOKUP(BN345,Assumptions!$A$4:$E$53,5,FALSE)*$AY358*1000000","v":0},{"$f":"VLOOKUP(BO345,Assumptions!$A$4:$E$53,5,FALSE)*$AY358*1000000","v":0},{"$f":"VLOOKUP(BP345,Assumptions!$A$4:$E$53,5,FALSE)*$AY358*1000000","v":0},{"$f":"VLOOKUP(BQ345,Assumptions!$A$4:$E$53,5,FALSE)*$AY358*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU345,Assumptions!$A$4:$E$53,5,FALSE)*$BV358*1000000","v":0},{"$f":"VLOOKUP(BV345,Assumptions!$A$4:$E$53,5,FALSE)*$BV358*1000000","v":0},{"$f":"VLOOKUP(BW345,Assumptions!$A$4:$E$53,5,FALSE)*$BV358*1000000","v":0},{"$f":"VLOOKUP(BX345,Assumptions!$A$4:$E$53,5,FALSE)*$BV358*1000000","v":0},{"$f":"VLOOKUP(BY345,Assumptions!$A$4:$E$53,5,FALSE)*$BV358*1000000","v":0},{"$f":"VLOOKUP(BZ345,Assumptions!$A$4:$E$53,5,FALSE)*$BV358*1000000","v":0},{"$f":"VLOOKUP(CA345,Assumptions!$A$4:$E$53,5,FALSE)*$BV358*1000000","v":0},{"$f":"VLOOKUP(CB345,Assumptions!$A$4:$E$53,5,FALSE)*$BV358*1000000","v":0},{"$f":"VLOOKUP(CC345,Assumptions!$A$4:$E$53,5,FALSE)*$BV358*1000000","v":0},{"$f":"VLOOKUP(CD345,Assumptions!$A$4:$E$53,5,FALSE)*$BV358*1000000","v":0},{"$f":"VLOOKUP(CE345,Assumptions!$A$4:$E$53,5,FALSE)*$BV358*1000000","v":0},{"$f":"VLOOKUP(CF345,Assumptions!$A$4:$E$53,5,FALSE)*$BV358*1000000","v":0},{"$f":"VLOOKUP(CG345,Assumptions!$A$4:$E$53,5,FALSE)*$BV358*1000000","v":0},{"$f":"VLOOKUP(CH345,Assumptions!$A$4:$E$53,5,FALSE)*$BV358*1000000","v":0},{"$f":"VLOOKUP(CI345,Assumptions!$A$4:$E$53,5,FALSE)*$BV358*1000000","v":0},{"$f":"VLOOKUP(CJ345,Assumptions!$A$4:$E$53,5,FALSE)*$BV358*1000000","v":0},{"$f":"VLOOKUP(CK345,Assumptions!$A$4:$E$53,5,FALSE)*$BV358*1000000","v":0},{"$f":"VLOOKUP(CL345,Assumptions!$A$4:$E$53,5,FALSE)*$BV358*1000000","v":0},{"$f":"VLOOKUP(CM345,Assumptions!$A$4:$E$53,5,FALSE)*$BV358*1000000","v":0},{"$f":"VLOOKUP(CN345,Assumptions!$A$4:$E$53,5,FALSE)*$BV358*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR345,Assumptions!$A$4:$E$53,5,FALSE)*$CS358*1000000","v":0},{"$f":"VLOOKUP(CS345,Assumptions!$A$4:$E$53,5,FALSE)*$CS358*1000000","v":0},{"$f":"VLOOKUP(CT345,Assumptions!$A$4:$E$53,5,FALSE)*$CS358*1000000","v":0},{"$f":"VLOOKUP(CU345,Assumptions!$A$4:$E$53,5,FALSE)*$CS358*1000000","v":0},{"$f":"VLOOKUP(CV345,Assumptions!$A$4:$E$53,5,FALSE)*$CS358*1000000","v":0},{"$f":"VLOOKUP(CW345,Assumptions!$A$4:$E$53,5,FALSE)*$CS358*1000000","v":0},{"$f":"VLOOKUP(CX345,Assumptions!$A$4:$E$53,5,FALSE)*$CS358*1000000","v":0},{"$f":"VLOOKUP(CY345,Assumptions!$A$4:$E$53,5,FALSE)*$CS358*1000000","v":0},{"$f":"VLOOKUP(CZ345,Assumptions!$A$4:$E$53,5,FALSE)*$CS358*1000000","v":0},{"$f":"VLOOKUP(DA345,Assumptions!$A$4:$E$53,5,FALSE)*$CS358*1000000","v":0},{"$f":"VLOOKUP(DB345,Assumptions!$A$4:$E$53,5,FALSE)*$CS358*1000000","v":0},{"$f":"VLOOKUP(DC345,Assumptions!$A$4:$E$53,5,FALSE)*$CS358*1000000","v":0},{"$f":"VLOOKUP(DD345,Assumptions!$A$4:$E$53,5,FALSE)*$CS358*1000000","v":0},{"$f":"VLOOKUP(DE345,Assumptions!$A$4:$E$53,5,FALSE)*$CS358*1000000","v":0},{"$f":"VLOOKUP(DF345,Assumptions!$A$4:$E$53,5,FALSE)*$CS358*1000000","v":0},{"$f":"VLOOKUP(DG345,Assumptions!$A$4:$E$53,5,FALSE)*$CS358*1000000","v":0},{"$f":"VLOOKUP(DH345,Assumptions!$A$4:$E$53,5,FALSE)*$CS358*1000000","v":0},{"$f":"VLOOKUP(DI345,Assumptions!$A$4:$E$53,5,FALSE)*$CS358*1000000","v":0},{"$f":"VLOOKUP(DJ345,Assumptions!$A$4:$E$53,5,FALSE)*$CS358*1000000","v":0},{"$f":"VLOOKUP(DK345,Assumptions!$A$4:$E$53,5,FALSE)*$CS358*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO345,Assumptions!$A$4:$E$53,5,FALSE)*$DP358*1000000","v":0},{"$f":"VLOOKUP(DP345,Assumptions!$A$4:$E$53,5,FALSE)*$DP358*1000000","v":0},{"$f":"VLOOKUP(DQ345,Assumptions!$A$4:$E$53,5,FALSE)*$DP358*1000000","v":0},{"$f":"VLOOKUP(DR345,Assumptions!$A$4:$E$53,5,FALSE)*$DP358*1000000","v":0},{"$f":"VLOOKUP(DS345,Assumptions!$A$4:$E$53,5,FALSE)*$DP358*1000000","v":0},{"$f":"VLOOKUP(DT345,Assumptions!$A$4:$E$53,5,FALSE)*$DP358*1000000","v":0},{"$f":"VLOOKUP(DU345,Assumptions!$A$4:$E$53,5,FALSE)*$DP358*1000000","v":0},{"$f":"VLOOKUP(DV345,Assumptions!$A$4:$E$53,5,FALSE)*$DP358*1000000","v":0},{"$f":"VLOOKUP(DW345,Assumptions!$A$4:$E$53,5,FALSE)*$DP358*1000000","v":0},{"$f":"VLOOKUP(DX345,Assumptions!$A$4:$E$53,5,FALSE)*$DP358*1000000","v":0},{"$f":"VLOOKUP(DY345,Assumptions!$A$4:$E$53,5,FALSE)*$DP358*1000000","v":0},{"$f":"VLOOKUP(DZ345,Assumptions!$A$4:$E$53,5,FALSE)*$DP358*1000000","v":0},{"$f":"VLOOKUP(EA345,Assumptions!$A$4:$E$53,5,FALSE)*$DP358*1000000","v":0},{"$f":"VLOOKUP(EB345,Assumptions!$A$4:$E$53,5,FALSE)*$DP358*1000000","v":0},{"$f":"VLOOKUP(EC345,Assumptions!$A$4:$E$53,5,FALSE)*$DP358*1000000","v":0},{"$f":"VLOOKUP(ED345,Assumptions!$A$4:$E$53,5,FALSE)*$DP358*1000000","v":0},{"$f":"VLOOKUP(EE345,Assumptions!$A$4:$E$53,5,FALSE)*$DP358*1000000","v":0},{"$f":"VLOOKUP(EF345,Assumptions!$A$4:$E$53,5,FALSE)*$DP358*1000000","v":0},{"$f":"VLOOKUP(EG345,Assumptions!$A$4:$E$53,5,FALSE)*$DP358*1000000","v":0},{"$f":"VLOOKUP(EH345,Assumptions!$A$4:$E$53,5,FALSE)*$DP358*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL345,Assumptions!$A$4:$E$53,5,FALSE)*$EM358*1000000","v":0},{"$f":"VLOOKUP(EM345,Assumptions!$A$4:$E$53,5,FALSE)*$EM358*1000000","v":0},{"$f":"VLOOKUP(EN345,Assumptions!$A$4:$E$53,5,FALSE)*$EM358*1000000","v":0},{"$f":"VLOOKUP(EO345,Assumptions!$A$4:$E$53,5,FALSE)*$EM358*1000000","v":0},{"$f":"VLOOKUP(EP345,Assumptions!$A$4:$E$53,5,FALSE)*$EM358*1000000","v":0},{"$f":"VLOOKUP(EQ345,Assumptions!$A$4:$E$53,5,FALSE)*$EM358*1000000","v":0},{"$f":"VLOOKUP(ER345,Assumptions!$A$4:$E$53,5,FALSE)*$EM358*1000000","v":0},{"$f":"VLOOKUP(ES345,Assumptions!$A$4:$E$53,5,FALSE)*$EM358*1000000","v":0},{"$f":"VLOOKUP(ET345,Assumptions!$A$4:$E$53,5,FALSE)*$EM358*1000000","v":0},{"$f":"VLOOKUP(EU345,Assumptions!$A$4:$E$53,5,FALSE)*$EM358*1000000","v":0},{"$f":"VLOOKUP(EV345,Assumptions!$A$4:$E$53,5,FALSE)*$EM358*1000000","v":0},{"$f":"VLOOKUP(EW345,Assumptions!$A$4:$E$53,5,FALSE)*$EM358*1000000","v":0},{"$f":"VLOOKUP(EX345,Assumptions!$A$4:$E$53,5,FALSE)*$EM358*1000000","v":0},{"$f":"VLOOKUP(EY345,Assumptions!$A$4:$E$53,5,FALSE)*$EM358*1000000","v":0},{"$f":"VLOOKUP(EZ345,Assumptions!$A$4:$E$53,5,FALSE)*$EM358*1000000","v":0},{"$f":"VLOOKUP(FA345,Assumptions!$A$4:$E$53,5,FALSE)*$EM358*1000000","v":0},{"$f":"VLOOKUP(FB345,Assumptions!$A$4:$E$53,5,FALSE)*$EM358*1000000","v":0},{"$f":"VLOOKUP(FC345,Assumptions!$A$4:$E$53,5,FALSE)*$EM358*1000000","v":0},{"$f":"VLOOKUP(FD345,Assumptions!$A$4:$E$53,5,FALSE)*$EM358*1000000","v":0},{"$f":"VLOOKUP(FE345,Assumptions!$A$4:$E$53,5,FALSE)*$EM358*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(FI345,Assumptions!$A$4:$E$53,5,FALSE)*$FJ358*1000000","v":0},{"$f":"VLOOKUP(FJ345,Assumptions!$A$4:$E$53,5,FALSE)*$FJ358*1000000","v":0},{"$f":"VLOOKUP(FK345,Assumptions!$A$4:$E$53,5,FALSE)*$FJ358*1000000","v":0},{"$f":"VLOOKUP(FL345,Assumptions!$A$4:$E$53,5,FALSE)*$FJ358*1000000","v":0},{"$f":"VLOOKUP(FM345,Assumptions!$A$4:$E$53,5,FALSE)*$FJ358*1000000","v":0},{"$f":"VLOOKUP(FN345,Assumptions!$A$4:$E$53,5,FALSE)*$FJ358*1000000","v":0},{"$f":"VLOOKUP(FO345,Assumptions!$A$4:$E$53,5,FALSE)*$FJ358*1000000","v":0},{"$f":"VLOOKUP(FP345,Assumptions!$A$4:$E$53,5,FALSE)*$FJ358*1000000","v":0},{"$f":"VLOOKUP(FQ345,Assumptions!$A$4:$E$53,5,FALSE)*$FJ358*1000000","v":0},{"$f":"VLOOKUP(FR345,Assumptions!$A$4:$E$53,5,FALSE)*$FJ358*1000000","v":0},{"$f":"VLOOKUP(FS345,Assumptions!$A$4:$E$53,5,FALSE)*$FJ358*1000000","v":0},{"$f":"VLOOKUP(FT345,Assumptions!$A$4:$E$53,5,FALSE)*$FJ358*1000000","v":0},{"$f":"VLOOKUP(FU345,Assumptions!$A$4:$E$53,5,FALSE)*$FJ358*1000000","v":0},{"$f":"VLOOKUP(FV345,Assumptions!$A$4:$E$53,5,FALSE)*$FJ358*1000000","v":0},{"$f":"VLOOKUP(FW345,Assumptions!$A$4:$E$53,5,FALSE)*$FJ358*1000000","v":0},{"$f":"VLOOKUP(FX345,Assumptions!$A$4:$E$53,5,FALSE)*$FJ358*1000000","v":0},{"$f":"VLOOKUP(FY345,Assumptions!$A$4:$E$53,5,FALSE)*$FJ358*1000000","v":0},{"$f":"VLOOKUP(FZ345,Assumptions!$A$4:$E$53,5,FALSE)*$FJ358*1000000","v":0},{"$f":"VLOOKUP(GA345,Assumptions!$A$4:$E$53,5,FALSE)*$FJ358*1000000","v":0},{"$f":"VLOOKUP(GB345,Assumptions!$A$4:$E$53,5,FALSE)*$FJ358*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(GF345,Assumptions!$A$4:$E$53,5,FALSE)*$GG358*1000000","v":0},{"$f":"VLOOKUP(GG345,Assumptions!$A$4:$E$53,5,FALSE)*$GG358*1000000","v":0},{"$f":"VLOOKUP(GH345,Assumptions!$A$4:$E$53,5,FALSE)*$GG358*1000000","v":0},{"$f":"VLOOKUP(GI345,Assumptions!$A$4:$E$53,5,FALSE)*$GG358*1000000","v":0},{"$f":"VLOOKUP(GJ345,Assumptions!$A$4:$E$53,5,FALSE)*$GG358*1000000","v":0},{"$f":"VLOOKUP(GK345,Assumptions!$A$4:$E$53,5,FALSE)*$GG358*1000000","v":0},{"$f":"VLOOKUP(GL345,Assumptions!$A$4:$E$53,5,FALSE)*$GG358*1000000","v":0},{"$f":"VLOOKUP(GM345,Assumptions!$A$4:$E$53,5,FALSE)*$GG358*1000000","v":0},{"$f":"VLOOKUP(GN345,Assumptions!$A$4:$E$53,5,FALSE)*$GG358*1000000","v":0},{"$f":"VLOOKUP(GO345,Assumptions!$A$4:$E$53,5,FALSE)*$GG358*1000000","v":0},{"$f":"VLOOKUP(GP345,Assumptions!$A$4:$E$53,5,FALSE)*$GG358*1000000","v":0},{"$f":"VLOOKUP(GQ345,Assumptions!$A$4:$E$53,5,FALSE)*$GG358*1000000","v":0},{"$f":"VLOOKUP(GR345,Assumptions!$A$4:$E$53,5,FALSE)*$GG358*1000000","v":0},{"$f":"VLOOKUP(GS345,Assumptions!$A$4:$E$53,5,FALSE)*$GG358*1000000","v":0},{"$f":"VLOOKUP(GT345,Assumptions!$A$4:$E$53,5,FALSE)*$GG358*1000000","v":0},{"$f":"VLOOKUP(GU345,Assumptions!$A$4:$E$53,5,FALSE)*$GG358*1000000","v":0},{"$f":"VLOOKUP(GV345,Assumptions!$A$4:$E$53,5,FALSE)*$GG358*1000000","v":0},{"$f":"VLOOKUP(GW345,Assumptions!$A$4:$E$53,5,FALSE)*$GG358*1000000","v":0},{"$f":"VLOOKUP(GX345,Assumptions!$A$4:$E$53,5,FALSE)*$GG358*1000000","v":0},{"$f":"VLOOKUP(GY345,Assumptions!$A$4:$E$53,5,FALSE)*$GG358*1000000","v":0}]
[null,"Misc Charges",4497.3606877593138,{"$f":"(D361+D362)*Misc_Rev","v":3865.4816258930337},3942.791258410894,4021.6470835791119,4102.0800252506933,4184.121625755708,4267.8040582708227,4353.1601394362397,4440.2233422249647,4529.0278090694637,4619.6083652508532,4712.0005325558714,4806.2405432069881,4902.3653540711266,5000.4126611525498,5100.4209143756016,5202.4293326631132,5306.4779193163749,5412.6074777027034,5520.8596272567574,5631.276819801893,null,"Misc Charges",0,{"$f":"(AA361+AA362)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(AX361+AX362)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",404.38768184102497,{"$f":"(BU361+BU362)*Misc_Rev","v":347.57122286154856},354.52264731877949,361.6131002651552,368.84536227045817,376.22226951586737,383.74671490618476,391.42164920430849,399.25008218839469,407.23508383216256,415.37978550880587,423.68738121898207,432.16112884336167,440.80435142022884,449.62043844863348,458.6128472176062,467.78510416195826,477.14080624519744,486.68362237010138,496.41729481750332,506.34564071385353,null,"Misc Charges",-14429.032206561131,{"$f":"(CR361+CR362)*Misc_Rev","v":-12401.75354974015},-12649.788620734949,-12902.784393149652,-13160.840081012642,-13424.056882632898,-13692.538020285556,-13966.388780691272,-14245.716556305097,-14530.630887431196,-14821.24350517982,-15117.668375283418,-15420.021742789088,-15728.422177644868,-16042.990621197765,-16363.850433621723,-16691.127442294157,-17024.949991140038,-17365.448990962843,-17712.757970782095,-18067.013130197738,null,"Misc Charges",-122646.77375576958,{"$f":"(DO361+DO362)*Misc_Rev","v":-105414.90517279126},{"$f":"(DP361+DP362)*Misc_Rev","v":-107523.20327624706},-109673.66734177204,-111867.14068860747,-114104.48350237963,-116386.57317242722,-118714.3046358758,-121088.59072859331,-123510.36254316515,-125980.56979402847,-128500.18118990905,-131070.18481370725,-133691.58850998137,-136365.42028018099,-139092.72868578462,-141874.58325950033,-144712.07492469033,-147606.31642318415,-150558.44275164779,-153569.61160668079,null,"Misc Charges",32846.177009833686,{"$f":"(EL361+EL362)*Misc_Rev","v":28231.289978122648},28795.915777685106,29371.834093238813,29959.270775103581,30558.456190605659,31169.625314417772,31793.017820706133,32428.878177120256,33077.455740662655,33739.00485547592,34413.784952585433,35102.060651637141,35804.101864669887,36520.183901963283,37250.587580002546,37995.5993316026,38755.511318234654,39530.621544599344,40321.233975491326,41127.658655001156,null,"Misc Charges",0,{"$f":"(FI361+FI362)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",117118.76791039882,{"$f":"(GF361+GF362)*Misc_Rev","v":100663.58400763106},102676.85568778368,104730.39280153939,106825.00065757016,108961.50067072157,111140.73068413601,113363.54529781874,115630.81620377512,117943.43252785061,120302.30117840764,122708.3472019758,125162.51414601531,127665.76442893561,130219.07971751432,132823.46131186461,135479.93053810194,138189.52914886395,140953.31973184121,143772.38612647806,146647.83384900761]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D369:W369))","v":694380.04689959751},{"$f":"HLOOKUP(D346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*D347","v":596819.66802943312},{"$f":"HLOOKUP(E346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*E347","v":608756.06139002182},{"$f":"HLOOKUP(F346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*F347","v":620931.18261782231},{"$f":"HLOOKUP(G346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*G347","v":633349.80627017887},{"$f":"HLOOKUP(H346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*H347","v":646016.80239558243},{"$f":"HLOOKUP(I346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*I347","v":658937.1384434941},{"$f":"HLOOKUP(J346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*J347","v":672115.88121236407},{"$f":"HLOOKUP(K346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*K347","v":685558.19883661135},{"$f":"HLOOKUP(L346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*L347","v":699269.36281334353},{"$f":"HLOOKUP(M346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*M347","v":713254.75006961043},{"$f":"HLOOKUP(N346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*N347","v":727519.84507100261},{"$f":"HLOOKUP(O346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*O347","v":742070.24197242269},{"$f":"HLOOKUP(P346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*P347","v":756911.64681187121},{"$f":"HLOOKUP(Q346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q347","v":772049.87974810845},{"$f":"HLOOKUP(R346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*R347","v":787490.87734307093},{"$f":"HLOOKUP(S346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*S347","v":803240.69488993217},{"$f":"HLOOKUP(T346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*T347","v":819305.50878773094},{"$f":"HLOOKUP(U346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*U347","v":835691.61896348535},{"$f":"HLOOKUP(V346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*V347","v":852405.45134275511},{"$f":"HLOOKUP(W346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*W347","v":869453.5603696102},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA369:AT369))","v":144662.50977074949},{"$f":"HLOOKUP(AA346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA347","v":124337.43083946522},{"$f":"HLOOKUP(AB346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB347","v":126824.17945625453},{"$f":"HLOOKUP(AC346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC347","v":129360.66304537962},{"$f":"HLOOKUP(AD346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD347","v":131947.87630628725},{"$f":"HLOOKUP(AE346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE347","v":134586.83383241299},{"$f":"HLOOKUP(AF346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF347","v":137278.57050906125},{"$f":"HLOOKUP(AG346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG347","v":140024.14191924251},{"$f":"HLOOKUP(AH346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH347","v":142824.62475762735},{"$f":"HLOOKUP(AI346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI347","v":145681.11725277989},{"$f":"HLOOKUP(AJ346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ347","v":148594.73959783549},{"$f":"HLOOKUP(AK346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK347","v":151566.63438979219},{"$f":"HLOOKUP(AL346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL347","v":154597.96707758802},{"$f":"HLOOKUP(AM346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM347","v":157689.92641913978},{"$f":"HLOOKUP(AN346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN347","v":160843.72494752257},{"$f":"HLOOKUP(AO346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO347","v":164060.59944647306},{"$f":"HLOOKUP(AP346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP347","v":167341.81143540252},{"$f":"HLOOKUP(AQ346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ347","v":170688.64766411058},{"$f":"HLOOKUP(AR346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR347","v":174102.42061739275},{"$f":"HLOOKUP(AS346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS347","v":177584.46902974061},{"$f":"HLOOKUP(AT346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT347","v":181136.15841033543},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX369:BQ369))","v":0},{"$f":"HLOOKUP(AX346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX347","v":0},{"$f":"HLOOKUP(AY346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY347","v":0},{"$f":"HLOOKUP(AZ346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ347","v":0},{"$f":"HLOOKUP(BA346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA347","v":0},{"$f":"HLOOKUP(BB346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB347","v":0},{"$f":"HLOOKUP(BC346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC347","v":0},{"$f":"HLOOKUP(BD346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD347","v":0},{"$f":"HLOOKUP(BE346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE347","v":0},{"$f":"HLOOKUP(BF346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF347","v":0},{"$f":"HLOOKUP(BG346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG347","v":0},{"$f":"HLOOKUP(BH346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH347","v":0},{"$f":"HLOOKUP(BI346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI347","v":0},{"$f":"HLOOKUP(BJ346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ347","v":0},{"$f":"HLOOKUP(BK346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK347","v":0},{"$f":"HLOOKUP(BL346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL347","v":0},{"$f":"HLOOKUP(BM346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM347","v":0},{"$f":"HLOOKUP(BN346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN347","v":0},{"$f":"HLOOKUP(BO346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO347","v":0},{"$f":"HLOOKUP(BP346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP347","v":0},{"$f":"HLOOKUP(BQ346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ347","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU369:CN369))","v":45006.678640008809},{"$f":"HLOOKUP(BU346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU347","v":38683.24143957052},{"$f":"HLOOKUP(BV346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV347","v":39456.906268361934},{"$f":"HLOOKUP(BW346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW347","v":40246.044393729178},{"$f":"HLOOKUP(BX346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX347","v":41050.965281603756},{"$f":"HLOOKUP(BY346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY347","v":41871.984587235835},{"$f":"HLOOKUP(BZ346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ347","v":42709.42427898055},{"$f":"HLOOKUP(CA346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA347","v":43563.612764560174},{"$f":"HLOOKUP(CB346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB347","v":44434.885019851376},{"$f":"HLOOKUP(CC346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC347","v":45323.5827202484},{"$f":"HLOOKUP(CD346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD347","v":46230.054374653373},{"$f":"HLOOKUP(CE346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE347","v":47154.655462146438},{"$f":"HLOOKUP(CF346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF347","v":48097.748571389362},{"$f":"HLOOKUP(CG346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG347","v":49059.703542817158},{"$f":"HLOOKUP(CH346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH347","v":50040.8976136735},{"$f":"HLOOKUP(CI346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI347","v":51041.715565946972},{"$f":"HLOOKUP(CJ346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ347","v":52062.549877265912},{"$f":"HLOOKUP(CK346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK347","v":53103.800874811226},{"$f":"HLOOKUP(CL346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL347","v":54165.876892307446},{"$f":"HLOOKUP(CM346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM347","v":55249.194430153599},{"$f":"HLOOKUP(CN346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN347","v":56354.178318756669},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR369:DK369))","v":0},{"$f":"HLOOKUP(CR346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR347","v":0},{"$f":"HLOOKUP(CS346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS347","v":0},{"$f":"HLOOKUP(CT346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT347","v":0},{"$f":"HLOOKUP(CU346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU347","v":0},{"$f":"HLOOKUP(CV346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV347","v":0},{"$f":"HLOOKUP(CW346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW347","v":0},{"$f":"HLOOKUP(CX346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX347","v":0},{"$f":"HLOOKUP(CY346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY347","v":0},{"$f":"HLOOKUP(CZ346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ347","v":0},{"$f":"HLOOKUP(DA346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA347","v":0},{"$f":"HLOOKUP(DB346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB347","v":0},{"$f":"HLOOKUP(DC346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC347","v":0},{"$f":"HLOOKUP(DD346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD347","v":0},{"$f":"HLOOKUP(DE346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE347","v":0},{"$f":"HLOOKUP(DF346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF347","v":0},{"$f":"HLOOKUP(DG346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG347","v":0},{"$f":"HLOOKUP(DH346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH347","v":0},{"$f":"HLOOKUP(DI346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI347","v":0},{"$f":"HLOOKUP(DJ346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ347","v":0},{"$f":"HLOOKUP(DK346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK347","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO369:EH369))","v":0},{"$f":"HLOOKUP(DO346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO347","v":0},{"$f":"HLOOKUP(DP346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP347","v":0},{"$f":"HLOOKUP(DQ346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ347","v":0},{"$f":"HLOOKUP(DR346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR347","v":0},{"$f":"HLOOKUP(DS346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS347","v":0},{"$f":"HLOOKUP(DT346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT347","v":0},{"$f":"HLOOKUP(DU346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU347","v":0},{"$f":"HLOOKUP(DV346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV347","v":0},{"$f":"HLOOKUP(DW346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW347","v":0},{"$f":"HLOOKUP(DX346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX347","v":0},{"$f":"HLOOKUP(DY346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY347","v":0},{"$f":"HLOOKUP(DZ346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ347","v":0},{"$f":"HLOOKUP(EA346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA347","v":0},{"$f":"HLOOKUP(EB346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB347","v":0},{"$f":"HLOOKUP(EC346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC347","v":0},{"$f":"HLOOKUP(ED346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED347","v":0},{"$f":"HLOOKUP(EE346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE347","v":0},{"$f":"HLOOKUP(EF346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF347","v":0},{"$f":"HLOOKUP(EG346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG347","v":0},{"$f":"HLOOKUP(EH346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH347","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL369:FE369))","v":0},{"$f":"HLOOKUP(EL346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL347","v":0},{"$f":"HLOOKUP(EM346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM347","v":0},{"$f":"HLOOKUP(EN346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN347","v":0},{"$f":"HLOOKUP(EO346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO347","v":0},{"$f":"HLOOKUP(EP346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP347","v":0},{"$f":"HLOOKUP(EQ346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ347","v":0},{"$f":"HLOOKUP(ER346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER347","v":0},{"$f":"HLOOKUP(ES346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES347","v":0},{"$f":"HLOOKUP(ET346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET347","v":0},{"$f":"HLOOKUP(EU346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU347","v":0},{"$f":"HLOOKUP(EV346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV347","v":0},{"$f":"HLOOKUP(EW346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW347","v":0},{"$f":"HLOOKUP(EX346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX347","v":0},{"$f":"HLOOKUP(EY346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY347","v":0},{"$f":"HLOOKUP(EZ346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ347","v":0},{"$f":"HLOOKUP(FA346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA347","v":0},{"$f":"HLOOKUP(FB346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB347","v":0},{"$f":"HLOOKUP(FC346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC347","v":0},{"$f":"HLOOKUP(FD346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD347","v":0},{"$f":"HLOOKUP(FE346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE347","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI369:GB369))","v":0},{"$f":"HLOOKUP(FI346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI347","v":0},{"$f":"HLOOKUP(FJ346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ347","v":0},{"$f":"HLOOKUP(FK346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK347","v":0},{"$f":"HLOOKUP(FL346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL347","v":0},{"$f":"HLOOKUP(FM346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM347","v":0},{"$f":"HLOOKUP(FN346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN347","v":0},{"$f":"HLOOKUP(FO346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO347","v":0},{"$f":"HLOOKUP(FP346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP347","v":0},{"$f":"HLOOKUP(FQ346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ347","v":0},{"$f":"HLOOKUP(FR346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR347","v":0},{"$f":"HLOOKUP(FS346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS347","v":0},{"$f":"HLOOKUP(FT346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT347","v":0},{"$f":"HLOOKUP(FU346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU347","v":0},{"$f":"HLOOKUP(FV346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV347","v":0},{"$f":"HLOOKUP(FW346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW347","v":0},{"$f":"HLOOKUP(FX346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX347","v":0},{"$f":"HLOOKUP(FY346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY347","v":0},{"$f":"HLOOKUP(FZ346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ347","v":0},{"$f":"HLOOKUP(GA346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA347","v":0},{"$f":"HLOOKUP(GB346,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB347","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF369:GY369))","v":1932546.4680274425},{"$f":"HLOOKUP(GF346,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF347","v":1661023.738584416},{"$f":"HLOOKUP(GG346,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG347","v":1694244.2133561044},{"$f":"HLOOKUP(GH346,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH347","v":1728129.0976232269},{"$f":"HLOOKUP(GI346,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI347","v":1762691.679575691},{"$f":"HLOOKUP(GJ346,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ347","v":1797945.5131672053},{"$f":"HLOOKUP(GK346,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK347","v":1833904.4234305492},{"$f":"HLOOKUP(GL346,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL347","v":1870582.5118991605},{"$f":"HLOOKUP(GM346,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM347","v":1907994.162137144},{"$f":"HLOOKUP(GN346,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN347","v":1946154.0453798866},{"$f":"HLOOKUP(GO346,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO347","v":1985077.1262874848},{"$f":"HLOOKUP(GP346,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP347","v":2024778.6688132342},{"$f":"HLOOKUP(GQ346,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ347","v":2065274.2421894989},{"$f":"HLOOKUP(GR346,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR347","v":2106579.7270332887},{"$f":"HLOOKUP(GS346,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS347","v":2148711.3215739545},{"$f":"HLOOKUP(GT346,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT347","v":2191685.5480054338},{"$f":"HLOOKUP(GU346,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU347","v":2235519.2589655425},{"$f":"HLOOKUP(GV346,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV347","v":2280229.6441448531},{"$f":"HLOOKUP(GW346,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW347","v":2325834.2370277504},{"$f":"HLOOKUP(GX346,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX347","v":2372350.9217683054},{"$f":"HLOOKUP(GY346,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY347","v":2419797.9402036713}]
[null,"Variable Fuel Transport",525.21039817588769,{"$f":"HLOOKUP(D346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D370:D371)","v":331.24861656131509},{"$f":"HLOOKUP(E346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E370:E371)","v":354.01959452317811},{"$f":"HLOOKUP(F346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F370:F371)","v":383.91705794169866},{"$f":"HLOOKUP(G346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G370:G371)","v":407.34312204953426},{"$f":"HLOOKUP(H346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H370:H371)","v":441.09207348756161},{"$f":"HLOOKUP(I346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I370:I371)","v":457.18877753358896},{"$f":"HLOOKUP(J346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J370:J371)","v":481.62620591736999},{"$f":"HLOOKUP(K346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K370:K371)","v":502.76033957589027},{"$f":"HLOOKUP(L346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L370:L371)","v":536.41292175254796},{"$f":"HLOOKUP(M346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M370:M371)","v":565.29047346739731},{"$f":"HLOOKUP(N346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N370:N371)","v":598.40651111999989},{"$f":"HLOOKUP(O346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O370:O371)","v":626.08689732361643},{"$f":"HLOOKUP(P346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P370:P371)","v":654.33478469260263},{"$f":"HLOOKUP(Q346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q370:Q371)","v":686.27583328701371},{"$f":"HLOOKUP(R346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R370:R371)","v":720.09106341895892},{"$f":"HLOOKUP(S346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S370:S371)","v":756.46932251243823},{"$f":"HLOOKUP(T346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T370:T371)","v":790.14937094531524},{"$f":"HLOOKUP(U346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U370:U371)","v":790.14937094531524},{"$f":"HLOOKUP(V346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V370:V371)","v":790.14937094531524},{"$f":"HLOOKUP(W346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W370:W371)","v":790.14937094531524},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA372:AT372))","v":100.09350531919436},{"$f":"HLOOKUP(AA346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA370:AA371)","v":58.739846713698626},{"$f":"HLOOKUP(AB346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB370:AB371)","v":64.471616016438347},{"$f":"HLOOKUP(AC346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC370:AC371)","v":70.765220026027393},{"$f":"HLOOKUP(AD346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD370:AD371)","v":76.661883549315064},{"$f":"HLOOKUP(AE346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE370:AE371)","v":83.924960228767105},{"$f":"HLOOKUP(AF346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF370:AF371)","v":86.744722708219157},{"$f":"HLOOKUP(AG346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG370:AG371)","v":92.895960572602746},{"$f":"HLOOKUP(AH346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH370:AH371)","v":96.983713582191754},{"$f":"HLOOKUP(AI346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI370:AI371)","v":104.22253278904108},{"$f":"HLOOKUP(AJ346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ370:AJ371)","v":110.25941095205478},{"$f":"HLOOKUP(AK346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK370:AK371)","v":118.59517449999997},{"$f":"HLOOKUP(AL346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL370:AL371)","v":124.33070958767122},{"$f":"HLOOKUP(AM346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM370:AM371)","v":130.20909254794518},{"$f":"HLOOKUP(AN346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN370:AN371)","v":137.017095139726},{"$f":"HLOOKUP(AO346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO370:AO371)","v":144.2968550808219},{"$f":"HLOOKUP(AP346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP370:AP371)","v":152.22176477123284},{"$f":"HLOOKUP(AQ346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ370:AQ371)","v":159.46749761369861},{"$f":"HLOOKUP(AR346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR370:AR371)","v":158.23549761369861},{"$f":"HLOOKUP(AS346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS370:AS371)","v":157.00349761369861},{"$f":"HLOOKUP(AT346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT370:AT371)","v":91.707497613698621},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX372:BQ372))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU372:CN372))","v":114.11737327632302},{"$f":"HLOOKUP(BU346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BU370:BU371)","v":71.973483683264661},{"$f":"HLOOKUP(BV346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BV370:BV371)","v":76.92114694538958},{"$f":"HLOOKUP(BW346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BW370:BW371)","v":83.417248326466847},{"$f":"HLOOKUP(BX346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BX370:BX371)","v":88.507248279768774},{"$f":"HLOOKUP(BY346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BY370:BY371)","v":95.840198469471787},{"$f":"HLOOKUP(BZ346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BZ370:BZ371)","v":99.337679841734783},{"$f":"HLOOKUP(CA346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CA370:CA371)","v":104.6474283662707},{"$f":"HLOOKUP(CB346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CB370:CB371)","v":109.23943916414792},{"$f":"HLOOKUP(CC346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CC370:CC371)","v":116.55145030350029},{"$f":"HLOOKUP(CD346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CD370:CD371)","v":122.8259459338137},{"$f":"HLOOKUP(CE346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CE370:CE371)","v":130.0213770284},{"$f":"HLOOKUP(CF346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CF370:CF371)","v":136.0357533160778},{"$f":"HLOOKUP(CG346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CG370:CG371)","v":142.17343588738629},{"$f":"HLOOKUP(CH346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CH370:CH371)","v":149.11356612461151},{"$f":"HLOOKUP(CI346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CI370:CI371)","v":156.46091730576549},{"$f":"HLOOKUP(CJ346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CJ370:CJ371)","v":164.36516175052822},{"$f":"HLOOKUP(CK346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CK370:CK371)","v":171.68314074014469},{"$f":"HLOOKUP(CL346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CL370:CL371)","v":171.68314074014469},{"$f":"HLOOKUP(CM346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CM370:CM371)","v":171.68314074014469},{"$f":"HLOOKUP(CN346,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CN370:CN371)","v":171.68314074014469},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR372:DK372))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO372:EH372))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL372:FE372))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI372:GB372))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF372:GY372))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D377:W377))","v":13830743.622770904},{"$f":"D375+D366","v":10894057.509416509},{"$f":"E375+E366","v":11010725.956104286},11502001.380810782,11866254.611283159,12439235.166890685,12661273.743131213,13052125.39811253,13378778.041506696,13957008.474197144,14440188.857366305,15008478.847070619,15468392.734423801,15940006.422111172,16485843.221184412,17069528.842780344,17704848.190578196,18286578.622574471,18195059.961398311,18103934.566866376,18013210.304311544,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA377:AT377))","v":2666077.2224977221},{"$f":"AA375+AA366","v":2032893.6257634186},{"$f":"AB375+AB366","v":2083880.836224705},2186983.9352350691,2282640.9011557992,2406088.4408595641,2441097.0629119929,2543142.919603677,2604296.142704383,2728712.1420537475,2829171.5936053991,2975669.3241879661,3070219.3232324338,3167687.0492305839,3283809.9366653333,3409431.5188143025,3548021.0785892997,3673092.046468325,3628666.8164897659,3584309.8619702724,2258678.4844190264,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX377:BQ377))","v":5019010.5794413919},{"$f":"AX375+AX366","v":5231625.7673015324},{"$f":"AY375+AY366","v":5056956.5132926116},5048508.7735113204,4937786.4150550831,4933129.8762107827,4930160.8379831482,4824508.5486442447,4824543.7155503146,4825390.4718785249,4826354.5208504945,4723074.5698224641,4724038.6187944347,4725002.6677664034,4725966.716738373,4726930.7657103436,4727894.8146823132,4728858.8636542819,4729822.9126262516,4730786.9615982212,10152439.010570191,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU377:CN377))","v":2492974.5866333051},{"$f":"BU375+BU366","v":1736702.4676096465},{"$f":"BV375+BV366","v":1781487.3805108541},1905121.8477364213,2000780.6530545775,2141439.3204042162,2205515.0980529739,2305960.5594606483,2392165.904688892,2532848.8259175597,2652810.7051235889,2791215.3740612441,2906021.3885068418,3023317.7470862735,3156688.4384897421,3298229.0245919256,3450933.6028307285,3591938.3670717548,3586602.8365394785,3581294.4410651792,3576013.723350015,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR377:DK377))","v":2132596.9845592054},{"$f":"CR375+CR366","v":2680966.7421430177},{"$f":"CS375+CS366","v":2617407.8235010593},2534453.8668950256,2453775.5429641851,2375187.510963432,2298520.7203484657,2223615.4012259119,2150323.3991783112,2077861.0742731476,2005367.627628156,1932694.7018467088,1859838.7073460766,1786795.9827518757,1713562.7934622366,1640135.3301832471,1566509.7074351246,1492681.9620284829,1418648.0515101526,1344403.8525779,1269945.1594634468,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO377:EH377))","v":20213468.842941917},{"$f":"DO375+DO366","v":25276709.844833456},{"$f":"DP375+DP366","v":24681208.831820358},23915316.925275251,23170735.084564134,22445740.51597473,21738762.120471533,21048315.243391827,20373023.410168111,19705594.518238861,19038018.253540181,18368916.416181616,17698258.494709987,17026013.367443025,16352149.29026483,15676633.884177165,14999434.122601863,14320516.318429152,13639846.110807087,12957388.451666687,12273107.591977574,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL377:FE377))","v":25979246.523919825},{"$f":"EL375+EL366","v":30673365.62328127},{"$f":"EM375+EM366","v":30001533.060979646},29292080.51670273,28606519.916086532,27943094.848726567,27300207.311466832,26676349.883398298,26070128.338043585,25473998.875118021,24879671.742020886,24285753.174335569,23692251.343370292,23099174.58385947,22506531.397232201,21914330.454946131,21322580.601888116,20731290.859842692,20140470.431030117,19550128.701715048,18960275.24588744,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI377:GB377))","v":37936427.834190272},{"$f":"FI375+FI366","v":45247683.838902719},{"$f":"FJ375+FJ366","v":44243082.156953208},43137873.928581133,42068434.626037575,41032084.156897321,40026382.949850291,39049028.874223568,38097891.600140676,37161494.83439634,36227228.398528457,35292961.962660566,34358695.526792668,33424429.09092477,32490162.655056879,31555896.219188973,30621629.78332109,29687363.347453192,28753096.911585297,27818830.475717399,26884564.039849501,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF377:GY377))","v":63969662.412604339},{"$f":"GF375+GF366","v":65900038.019080609},{"$f":"GG375+GG366","v":64868529.52662015},64386403.160151765,63941985.675285079,63532636.346731409,63155955.708456695,62809682.506015196,62491728.066839643,62190660.144518644,61893913.639608204,62125002.407488458,61832771.153615192,61542865.477553345,61255331.890859172,61495817.835319966,61213171.701558895,60933042.848011479,61181081.620282017,60906139.370886832,102156268.47939265]
[null,"Fixed Cost $/kW-yr",{"$f":"C366/D355/1000","v":108.7963148251899},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z366/AA355/1000","v":103.1506724785351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW366/AX355/1000","v":191.35093542308002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT366/BU355/1000","v":37.3740791631934},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ366/CR355/1000","v":266.57462306990067},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN366/DO355/1000","v":297.25689474914583},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK366/EL355/1000","v":324.7405815489978},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"FH366/FI355/1000","v":344.87661667445701},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"GE366/GF355/1000","v":415.55475682774676}]
[null,"Variable Cost $/MWh",{"$f":"C375/AVERAGE(D347:W347)","v":58.435583682116381},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z375/AVERAGE(AA347:AT347)","v":53.758096502626159},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW375/AVERAGE(AX347:BQ347)","v":31.082184410552859},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT375/AVERAGE(BU347:CN347)","v":67.529774703572826},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ375/AVERAGE(CR347:DK347)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN375/AVERAGE(DO347:EH347)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK375/AVERAGE(EL347:FE347)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"FH375/AVERAGE(FI347:GB347)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"GE375/AVERAGE(GF347:GY347)","v":51.173942305547151}]
[null,"Year",null,2030,{"$f":"D384+1","v":2031},{"$f":"E384+1","v":2032},{"$f":"F384+1","v":2033},{"$f":"G384+1","v":2034},{"$f":"H384+1","v":2035},{"$f":"I384+1","v":2036},{"$f":"J384+1","v":2037},{"$f":"K384+1","v":2038},{"$f":"L384+1","v":2039},{"$f":"M384+1","v":2040},{"$f":"N384+1","v":2041},{"$f":"O384+1","v":2042},{"$f":"P384+1","v":2043},{"$f":"Q384+1","v":2044},{"$f":"R384+1","v":2045},{"$f":"S384+1","v":2046},{"$f":"T384+1","v":2047},{"$f":"U384+1","v":2048},{"$f":"V384+1","v":2049},null,"Year",null,2030,{"$f":"AA384+1","v":2031},{"$f":"AB384+1","v":2032},{"$f":"AC384+1","v":2033},{"$f":"AD384+1","v":2034},{"$f":"AE384+1","v":2035},{"$f":"AF384+1","v":2036},{"$f":"AG384+1","v":2037},{"$f":"AH384+1","v":2038},{"$f":"AI384+1","v":2039},{"$f":"AJ384+1","v":2040},{"$f":"AK384+1","v":2041},{"$f":"AL384+1","v":2042},{"$f":"AM384+1","v":2043},{"$f":"AN384+1","v":2044},{"$f":"AO384+1","v":2045},{"$f":"AP384+1","v":2046},{"$f":"AQ384+1","v":2047},{"$f":"AR384+1","v":2048},{"$f":"AS384+1","v":2049},null,"Year",null,2030,{"$f":"AX384+1","v":2031},{"$f":"AY384+1","v":2032},{"$f":"AZ384+1","v":2033},{"$f":"BA384+1","v":2034},{"$f":"BB384+1","v":2035},{"$f":"BC384+1","v":2036},{"$f":"BD384+1","v":2037},{"$f":"BE384+1","v":2038},{"$f":"BF384+1","v":2039},{"$f":"BG384+1","v":2040},{"$f":"BH384+1","v":2041},{"$f":"BI384+1","v":2042},{"$f":"BJ384+1","v":2043},{"$f":"BK384+1","v":2044},{"$f":"BL384+1","v":2045},{"$f":"BM384+1","v":2046},{"$f":"BN384+1","v":2047},{"$f":"BO384+1","v":2048},{"$f":"BP384+1","v":2049},null,"Year",null,2030,{"$f":"BU384+1","v":2031},{"$f":"BV384+1","v":2032},{"$f":"BW384+1","v":2033},{"$f":"BX384+1","v":2034},{"$f":"BY384+1","v":2035},{"$f":"BZ384+1","v":2036},{"$f":"CA384+1","v":2037},{"$f":"CB384+1","v":2038},{"$f":"CC384+1","v":2039},{"$f":"CD384+1","v":2040},{"$f":"CE384+1","v":2041},{"$f":"CF384+1","v":2042},{"$f":"CG384+1","v":2043},{"$f":"CH384+1","v":2044},{"$f":"CI384+1","v":2045},{"$f":"CJ384+1","v":2046},{"$f":"CK384+1","v":2047},{"$f":"CL384+1","v":2048},{"$f":"CM384+1","v":2049},null,"Year",null,2030,{"$f":"CR384+1","v":2031},{"$f":"CS384+1","v":2032},{"$f":"CT384+1","v":2033},{"$f":"CU384+1","v":2034},{"$f":"CV384+1","v":2035},{"$f":"CW384+1","v":2036},{"$f":"CX384+1","v":2037},{"$f":"CY384+1","v":2038},{"$f":"CZ384+1","v":2039},{"$f":"DA384+1","v":2040},{"$f":"DB384+1","v":2041},{"$f":"DC384+1","v":2042},{"$f":"DD384+1","v":2043},{"$f":"DE384+1","v":2044},{"$f":"DF384+1","v":2045},{"$f":"DG384+1","v":2046},{"$f":"DH384+1","v":2047},{"$f":"DI384+1","v":2048},{"$f":"DJ384+1","v":2049},null,"Year",null,2030,{"$f":"DO384+1","v":2031},{"$f":"DP384+1","v":2032},{"$f":"DQ384+1","v":2033},{"$f":"DR384+1","v":2034},{"$f":"DS384+1","v":2035},{"$f":"DT384+1","v":2036},{"$f":"DU384+1","v":2037},{"$f":"DV384+1","v":2038},{"$f":"DW384+1","v":2039},{"$f":"DX384+1","v":2040},{"$f":"DY384+1","v":2041},{"$f":"DZ384+1","v":2042},{"$f":"EA384+1","v":2043},{"$f":"EB384+1","v":2044},{"$f":"EC384+1","v":2045},{"$f":"ED384+1","v":2046},{"$f":"EE384+1","v":2047},{"$f":"EF384+1","v":2048},{"$f":"EG384+1","v":2049},null,"Year",null,2030,{"$f":"EL384+1","v":2031},{"$f":"EM384+1","v":2032},{"$f":"EN384+1","v":2033},{"$f":"EO384+1","v":2034},{"$f":"EP384+1","v":2035},{"$f":"EQ384+1","v":2036},{"$f":"ER384+1","v":2037},{"$f":"ES384+1","v":2038},{"$f":"ET384+1","v":2039},{"$f":"EU384+1","v":2040},{"$f":"EV384+1","v":2041},{"$f":"EW384+1","v":2042},{"$f":"EX384+1","v":2043},{"$f":"EY384+1","v":2044},{"$f":"EZ384+1","v":2045},{"$f":"FA384+1","v":2046},{"$f":"FB384+1","v":2047},{"$f":"FC384+1","v":2048},{"$f":"FD384+1","v":2049},null,"Year",null,2030,{"$f":"FI384+1","v":2031},{"$f":"FJ384+1","v":2032},{"$f":"FK384+1","v":2033},{"$f":"FL384+1","v":2034},{"$f":"FM384+1","v":2035},{"$f":"FN384+1","v":2036},{"$f":"FO384+1","v":2037},{"$f":"FP384+1","v":2038},{"$f":"FQ384+1","v":2039},{"$f":"FR384+1","v":2040},{"$f":"FS384+1","v":2041},{"$f":"FT384+1","v":2042},{"$f":"FU384+1","v":2043},{"$f":"FV384+1","v":2044},{"$f":"FW384+1","v":2045},{"$f":"FX384+1","v":2046},{"$f":"FY384+1","v":2047},{"$f":"FZ384+1","v":2048},{"$f":"GA384+1","v":2049},null,"Year",null,2030,{"$f":"GF384+1","v":2031},{"$f":"GG384+1","v":2032},{"$f":"GH384+1","v":2033},{"$f":"GI384+1","v":2034},{"$f":"GJ384+1","v":2035},{"$f":"GK384+1","v":2036},{"$f":"GL384+1","v":2037},{"$f":"GM384+1","v":2038},{"$f":"GN384+1","v":2039},{"$f":"GO384+1","v":2040},{"$f":"GP384+1","v":2041},{"$f":"GQ384+1","v":2042},{"$f":"GR384+1","v":2043},{"$f":"GS384+1","v":2044},{"$f":"GT384+1","v":2045},{"$f":"GU384+1","v":2046},{"$f":"GV384+1","v":2047},{"$f":"GW384+1","v":2048},{"$f":"GX384+1","v":2049}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D384-$D$4)","v":192000},{"$f":"D385*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E385*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F385*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G385*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H385*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I385*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J385*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K385*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L385*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M385*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N385*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O385*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P385*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q385*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R385*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S385*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T385*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U385*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V385*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA384--$AA$4)","v":39999.999999999993},{"$f":"AA385*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB385*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC385*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD385*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE385*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF385*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG385*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH385*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI385*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ385*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK385*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL385*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM385*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN385*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO385*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP385*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ385*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR385*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS385*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX384-$AX$4)","v":87600.000000000015},{"$f":"AX385*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AY385*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AZ385*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BA385*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BB385*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BC385*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BD385*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BE385*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BF385*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BG385*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BH385*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BI385*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BJ385*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BK385*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BL385*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BM385*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BN385*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BO385*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BP385*(1-'Resource Options'!$AA$47)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU384-$BU$4)","v":34528},{"$f":"BU385*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BV385*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BW385*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BX385*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BY385*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BZ385*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CA385*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CB385*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CC385*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CD385*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CE385*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CF385*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CG385*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CH385*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CI385*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CJ385*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CK385*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CL385*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CM385*(1-'Resource Options'!$AA$48)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR384-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS384-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT384-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU384-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV384-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW384-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX384-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY384-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ384-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA384-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB384-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC384-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD384-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE384-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF384-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG384-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH384-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI384-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ384-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK384-$CR$4)","v":39420},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO384-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP384-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ384-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR384-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS384-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT384-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU384-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV384-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW384-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX384-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY384-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ384-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA384-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB384-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC384-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED384-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE384-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF384-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG384-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH384-$DO$4)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EL384-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EM384-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EN384-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EO384-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EP384-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EQ384-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ER384-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ES384-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ET384-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EU384-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EV384-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EW384-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EX384-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EY384-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EZ384-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FA384-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FB384-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FC384-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FD384-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FE384-$EL$4)","v":237360.96},null,"MWh",null,{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FI384-$FI384)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FJ384-$FI384)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FK384-$FI384)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FL384-$FI384)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FM384-$FI384)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FN384-$FI384)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FO384-$FI384)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FP384-$FI384)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FQ384-$FI384)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FR384-$FI384)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FS384-$FI384)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FT384-$FI384)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FU384-$FI384)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FV384-$FI384)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FW384-$FI384)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FX384-$FI384)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FY384-$FI384)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FZ384-$FI384)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GA384-$FI384)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GB384-$FI384)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GF384-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GG384-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GH384-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GI384-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GJ384-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GK384-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GL384-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GM384-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GN384-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GO384-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GP384-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GQ384-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GR384-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GS384-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GT384-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GU384-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GV384-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GW384-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GX384-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GY384-$GF$4)","v":438000}]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V386/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W386/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS386/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT386/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU386/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BV386/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BW386/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BX386/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BY386/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BZ386/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CA386/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CB386/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CC386/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CD386/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CE386/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CF386/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CG386/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CH386/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CI386/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CJ386/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CK386/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CL386/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CM386/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CN386/2204.62","v":21530.861554372183},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$44*D387/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*E387/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*F387/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*G387/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*H387/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*I387/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*J387/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*K387/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*L387/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*M387/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*N387/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*O387/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*P387/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*Q387/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*R387/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*S387/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*T387/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*U387/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*V387/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*W387/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*AA387/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AB387/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AC387/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AD387/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AE387/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AF387/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AG387/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AH387/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AI387/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AJ387/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AK387/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AL387/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AM387/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AN387/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AO387/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AP387/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AQ387/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AR387/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AS387/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AT387/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU387/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV387/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW387/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX387/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY387/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ387/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA387/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB387/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC387/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD387/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE387/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF387/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG387/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH387/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI387/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ387/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK387/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL387/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM387/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN387/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D384,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA384,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$25)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX384,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$26)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU384,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$27)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$53","v":12000}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$51","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$52","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$53","v":100}]
[null,"Total Capital",null,{"$f":"SUM(D394:D395)","v":21.561494373432595},{"$f":"SUM(E394:E395)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA394:AA395)","v":4.498737540006049},{"$f":"SUM(AB394:AB395)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX394:AX395)","v":20.029053402800859},{"$f":"SUM(AY394:AY395)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU394:BU395)","v":1.2978327438575008},{"$f":"SUM(BV394:BV395)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR394:CR395)","v":24.857055440640607},{"$f":"SUM(CS394:CS395)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO394:DO395)","v":231.39225542193037},{"$f":"SUM(DP394:DP395)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL394:EL395)","v":240.57197554126824},{"$f":"SUM(EM394:EM395)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(FI394:FI395)","v":365.60609440811157},{"$f":"SUM(FJ394:FJ395)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(GF394:GF395)","v":365.54493295059729},{"$f":"SUM(GG394:GG395)","v":0}]
[]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D399:W399))","v":141653.52956751795},{"$f":"HLOOKUP(D384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D393*1000","v":121751.21227800437},{"$f":"HLOOKUP(E384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D393*1000","v":124186.23652356447},{"$f":"HLOOKUP(F384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D393*1000","v":126669.96125403573},{"$f":"HLOOKUP(G384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D393*1000","v":129203.36047911647},{"$f":"HLOOKUP(H384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D393*1000","v":131787.42768869881},{"$f":"HLOOKUP(I384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D393*1000","v":134423.17624247281},{"$f":"HLOOKUP(J384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D393*1000","v":137111.63976732225},{"$f":"HLOOKUP(K384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D393*1000","v":139853.87256266869},{"$f":"HLOOKUP(L384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D393*1000","v":142650.95001392209},{"$f":"HLOOKUP(M384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D393*1000","v":145503.96901420056},{"$f":"HLOOKUP(N384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D393*1000","v":148414.04839448456},{"$f":"HLOOKUP(O384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D393*1000","v":151382.32936237421},{"$f":"HLOOKUP(P384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D393*1000","v":154409.9759496217},{"$f":"HLOOKUP(Q384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D393*1000","v":157498.17546861415},{"$f":"HLOOKUP(R384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D393*1000","v":160648.13897798644},{"$f":"HLOOKUP(S384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D393*1000","v":163861.10175754616},{"$f":"HLOOKUP(T384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D393*1000","v":167138.32379269711},{"$f":"HLOOKUP(U384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D393*1000","v":170481.09026855105},{"$f":"HLOOKUP(V384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D393*1000","v":173890.71207392207},{"$f":"HLOOKUP(W384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D393*1000","v":177368.52631540049},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA399:AT399))","v":0},{"$f":"HLOOKUP(AA384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA393*1000","v":0},{"$f":"HLOOKUP(AB384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA393*1000","v":0},{"$f":"HLOOKUP(AC384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA393*1000","v":0},{"$f":"HLOOKUP(AD384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA393*1000","v":0},{"$f":"HLOOKUP(AE384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA393*1000","v":0},{"$f":"HLOOKUP(AF384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA393*1000","v":0},{"$f":"HLOOKUP(AG384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA393*1000","v":0},{"$f":"HLOOKUP(AH384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA393*1000","v":0},{"$f":"HLOOKUP(AI384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA393*1000","v":0},{"$f":"HLOOKUP(AJ384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA393*1000","v":0},{"$f":"HLOOKUP(AK384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA393*1000","v":0},{"$f":"HLOOKUP(AL384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA393*1000","v":0},{"$f":"HLOOKUP(AM384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA393*1000","v":0},{"$f":"HLOOKUP(AN384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA393*1000","v":0},{"$f":"HLOOKUP(AO384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA393*1000","v":0},{"$f":"HLOOKUP(AP384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA393*1000","v":0},{"$f":"HLOOKUP(AQ384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA393*1000","v":0},{"$f":"HLOOKUP(AR384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA393*1000","v":0},{"$f":"HLOOKUP(AS384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA393*1000","v":0},{"$f":"HLOOKUP(AT384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA393*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX399:BQ399))","v":0},{"$f":"HLOOKUP(AX384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX393*1000","v":0},{"$f":"HLOOKUP(AY384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX393*1000","v":0},{"$f":"HLOOKUP(AZ384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX393*1000","v":0},{"$f":"HLOOKUP(BA384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX393*1000","v":0},{"$f":"HLOOKUP(BB384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX393*1000","v":0},{"$f":"HLOOKUP(BC384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX393*1000","v":0},{"$f":"HLOOKUP(BD384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX393*1000","v":0},{"$f":"HLOOKUP(BE384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX393*1000","v":0},{"$f":"HLOOKUP(BF384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX393*1000","v":0},{"$f":"HLOOKUP(BG384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX393*1000","v":0},{"$f":"HLOOKUP(BH384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX393*1000","v":0},{"$f":"HLOOKUP(BI384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX393*1000","v":0},{"$f":"HLOOKUP(BJ384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX393*1000","v":0},{"$f":"HLOOKUP(BK384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX393*1000","v":0},{"$f":"HLOOKUP(BL384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX393*1000","v":0},{"$f":"HLOOKUP(BM384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX393*1000","v":0},{"$f":"HLOOKUP(BN384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX393*1000","v":0},{"$f":"HLOOKUP(BO384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX393*1000","v":0},{"$f":"HLOOKUP(BP384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX393*1000","v":0},{"$f":"HLOOKUP(BQ384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX393*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU399:CN399))","v":12737.01320027932},{"$f":"HLOOKUP(BU384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU393*1000","v":10947.463170663892},{"$f":"HLOOKUP(BV384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU393*1000","v":11166.412434077172},{"$f":"HLOOKUP(BW384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU393*1000","v":11389.740682758713},{"$f":"HLOOKUP(BX384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU393*1000","v":11617.535496413888},{"$f":"HLOOKUP(BY384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU393*1000","v":11849.886206342167},{"$f":"HLOOKUP(BZ384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU393*1000","v":12086.883930469012},{"$f":"HLOOKUP(CA384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU393*1000","v":12328.621609078393},{"$f":"HLOOKUP(CB384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU393*1000","v":12575.19404125996},{"$f":"HLOOKUP(CC384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU393*1000","v":12826.697922085161},{"$f":"HLOOKUP(CD384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU393*1000","v":13083.231880526866},{"$f":"HLOOKUP(CE384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU393*1000","v":13344.896518137402},{"$f":"HLOOKUP(CF384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU393*1000","v":13611.794448500148},{"$f":"HLOOKUP(CG384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU393*1000","v":13884.030337470153},{"$f":"HLOOKUP(CH384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU393*1000","v":14161.710944219558},{"$f":"HLOOKUP(CI384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU393*1000","v":14444.945163103946},{"$f":"HLOOKUP(CJ384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU393*1000","v":14733.844066366026},{"$f":"HLOOKUP(CK384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU393*1000","v":15028.520947693347},{"$f":"HLOOKUP(CL384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU393*1000","v":15329.091366647212},{"$f":"HLOOKUP(CM384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU393*1000","v":15635.673193980159},{"$f":"HLOOKUP(CN384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU393*1000","v":15948.386657859759},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR399:DK399))","v":-454471.7406957866},{"$f":"HLOOKUP(CR384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR393*1000","v":-390618.47272526397},{"$f":"HLOOKUP(CS384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR393*1000","v":-398430.84217976936},{"$f":"HLOOKUP(CT384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR393*1000","v":-406399.45902336464},{"$f":"HLOOKUP(CU384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR393*1000","v":-414527.44820383203},{"$f":"HLOOKUP(CV384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR393*1000","v":-422817.9971679087},{"$f":"HLOOKUP(CW384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR393*1000","v":-431274.35711126699},{"$f":"HLOOKUP(CX384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR393*1000","v":-439899.84425349231},{"$f":"HLOOKUP(CY384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR393*1000","v":-448697.84113856207},{"$f":"HLOOKUP(CZ384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR393*1000","v":-457671.79796133336},{"$f":"HLOOKUP(DA384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR393*1000","v":-466825.23392056004},{"$f":"HLOOKUP(DB384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR393*1000","v":-476161.73859897128},{"$f":"HLOOKUP(DC384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR393*1000","v":-485684.97337095067},{"$f":"HLOOKUP(DD384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR393*1000","v":-495398.67283836968},{"$f":"HLOOKUP(DE384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR393*1000","v":-505306.64629513712},{"$f":"HLOOKUP(DF384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR393*1000","v":-515412.77922103985},{"$f":"HLOOKUP(DG384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR393*1000","v":-525721.0348054606},{"$f":"HLOOKUP(DH384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR393*1000","v":-536235.4555015699},{"$f":"HLOOKUP(DI384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR393*1000","v":-546960.16461160115},{"$f":"HLOOKUP(DJ384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR393*1000","v":-557899.36790383328},{"$f":"HLOOKUP(DK384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR393*1000","v":-569057.35526190989},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO399:EH399))","v":-3863009.7959141857},{"$f":"HLOOKUP(DO384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO393*1000","v":-3320257.0181647437},{"$f":"HLOOKUP(DP384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO393*1000","v":-3386662.1585280397},{"$f":"HLOOKUP(DQ384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO393*1000","v":-3454395.4016986},{"$f":"HLOOKUP(DR384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO393*1000","v":-3523483.3097325722},{"$f":"HLOOKUP(DS384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO393*1000","v":-3593952.9759272235},{"$f":"HLOOKUP(DT384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO393*1000","v":-3665832.0354457693},{"$f":"HLOOKUP(DU384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO393*1000","v":-3739148.6761546843},{"$f":"HLOOKUP(DV384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO393*1000","v":-3813931.6496777772},{"$f":"HLOOKUP(DW384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO393*1000","v":-3890210.2826713333},{"$f":"HLOOKUP(DX384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO393*1000","v":-3968014.4883247605},{"$f":"HLOOKUP(DY384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO393*1000","v":-4047374.778091256},{"$f":"HLOOKUP(DZ384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO393*1000","v":-4128322.2736530807},{"$f":"HLOOKUP(EA384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO393*1000","v":-4210888.7191261416},{"$f":"HLOOKUP(EB384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO393*1000","v":-4295106.4935086649},{"$f":"HLOOKUP(EC384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO393*1000","v":-4381008.6233788384},{"$f":"HLOOKUP(ED384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO393*1000","v":-4468628.7958464157},{"$f":"HLOOKUP(EE384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO393*1000","v":-4558001.3717633439},{"$f":"HLOOKUP(EF384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO393*1000","v":-4649161.3991986094},{"$f":"HLOOKUP(EG384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO393*1000","v":-4742144.6271825833},{"$f":"HLOOKUP(EH384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO393*1000","v":-4836987.5197262345},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL399:FE399))","v":1034557.2057198113},{"$f":"HLOOKUP(EL384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL393*1000","v":889201.9447160667},{"$f":"HLOOKUP(EM384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL393*1000","v":906985.98361038812},{"$f":"HLOOKUP(EN384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL393*1000","v":925125.70328259573},{"$f":"HLOOKUP(EO384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL393*1000","v":943628.21734824777},{"$f":"HLOOKUP(EP384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL393*1000","v":962500.7816952127},{"$f":"HLOOKUP(EQ384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL393*1000","v":981750.79732911719},{"$f":"HLOOKUP(ER384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL393*1000","v":1001385.8132756995},{"$f":"HLOOKUP(ES384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL393*1000","v":1021413.5295412134},{"$f":"HLOOKUP(ET384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL393*1000","v":1041841.8001320378},{"$f":"HLOOKUP(EU384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL393*1000","v":1062678.6361346785},{"$f":"HLOOKUP(EV384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL393*1000","v":1083932.2088573722},{"$f":"HLOOKUP(EW384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL393*1000","v":1105610.8530345196},{"$f":"HLOOKUP(EX384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL393*1000","v":1127723.0700952099},{"$f":"HLOOKUP(EY384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL393*1000","v":1150277.5314971141},{"$f":"HLOOKUP(EZ384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL393*1000","v":1173283.0821270566},{"$f":"HLOOKUP(FA384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL393*1000","v":1196748.7437695977},{"$f":"HLOOKUP(FB384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL393*1000","v":1220683.7186449894},{"$f":"HLOOKUP(FC384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL393*1000","v":1245097.3930178892},{"$f":"HLOOKUP(FD384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL393*1000","v":1269999.3408782471},{"$f":"HLOOKUP(FE384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL393*1000","v":1295399.3276958116},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI399:GB399))","v":0},{"$f":"HLOOKUP(FI384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI393*1000","v":0},{"$f":"HLOOKUP(FJ384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI393*1000","v":0},{"$f":"HLOOKUP(FK384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI393*1000","v":0},{"$f":"HLOOKUP(FL384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI393*1000","v":0},{"$f":"HLOOKUP(FM384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI393*1000","v":0},{"$f":"HLOOKUP(FN384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI393*1000","v":0},{"$f":"HLOOKUP(FO384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI393*1000","v":0},{"$f":"HLOOKUP(FP384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI393*1000","v":0},{"$f":"HLOOKUP(FQ384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI393*1000","v":0},{"$f":"HLOOKUP(FR384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI393*1000","v":0},{"$f":"HLOOKUP(FS384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI393*1000","v":0},{"$f":"HLOOKUP(FT384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI393*1000","v":0},{"$f":"HLOOKUP(FU384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI393*1000","v":0},{"$f":"HLOOKUP(FV384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI393*1000","v":0},{"$f":"HLOOKUP(FW384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI393*1000","v":0},{"$f":"HLOOKUP(FX384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI393*1000","v":0},{"$f":"HLOOKUP(FY384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI393*1000","v":0},{"$f":"HLOOKUP(FZ384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI393*1000","v":0},{"$f":"HLOOKUP(GA384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI393*1000","v":0},{"$f":"HLOOKUP(GB384,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI393*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF399:GY399))","v":3688893.9991541118},{"$f":"HLOOKUP(GF384,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF393*1000","v":3170604.4864063635},{"$f":"HLOOKUP(GG384,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF393*1000","v":3234016.5761344917},{"$f":"HLOOKUP(GH384,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF393*1000","v":3298696.9076571809},{"$f":"HLOOKUP(GI384,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF393*1000","v":3364670.8458103249},{"$f":"HLOOKUP(GJ384,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF393*1000","v":3431964.2627265318},{"$f":"HLOOKUP(GK384,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF393*1000","v":3500603.5479810624},{"$f":"HLOOKUP(GL384,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF393*1000","v":3570615.618940684},{"$f":"HLOOKUP(GM384,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF393*1000","v":3642027.9313194975},{"$f":"HLOOKUP(GN384,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF393*1000","v":3714868.4899458876},{"$f":"HLOOKUP(GO384,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF393*1000","v":3789165.8597448058},{"$f":"HLOOKUP(GP384,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF393*1000","v":3864949.1769397017},{"$f":"HLOOKUP(GQ384,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF393*1000","v":3942248.1604784955},{"$f":"HLOOKUP(GR384,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF393*1000","v":4021093.1236880654},{"$f":"HLOOKUP(GS384,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF393*1000","v":4101514.9861618266},{"$f":"HLOOKUP(GT384,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF393*1000","v":4183545.2858850639},{"$f":"HLOOKUP(GU384,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF393*1000","v":4267216.1916027647},{"$f":"HLOOKUP(GV384,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF393*1000","v":4352560.5154348193},{"$f":"HLOOKUP(GW384,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF393*1000","v":4439611.7257435163},{"$f":"HLOOKUP(GX384,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF393*1000","v":4528403.960258387},{"$f":"HLOOKUP(GY384,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF393*1000","v":4618972.0394635545}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",4587.3079015145004,{"$f":"(D399+D400)*Misc_Rev","v":3942.791258410894},4021.6470835791119,4102.0800252506933,4184.121625755708,4267.8040582708227,4353.1601394362397,4440.2233422249647,4529.0278090694637,4619.6083652508532,4712.0005325558714,4806.2405432069881,4902.3653540711266,5000.4126611525498,5100.4209143756016,5202.4293326631132,5306.4779193163749,5412.6074777027034,5520.8596272567574,5631.276819801893,5743.9023561979302,null,"Misc Charges",0,{"$f":"(AA399+AA400)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(AX399+AX400)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",412.47543547784539,{"$f":"(BU399+BU400)*Misc_Rev","v":354.52264731877949},361.6131002651552,368.84536227045817,376.22226951586737,383.74671490618476,391.42164920430849,399.25008218839469,407.23508383216256,415.37978550880587,423.68738121898207,432.16112884336167,440.80435142022884,449.62043844863348,458.6128472176062,467.78510416195826,477.14080624519744,486.68362237010138,496.41729481750332,506.34564071385353,516.47255352813045,null,"Misc Charges",-14717.612850692354,{"$f":"(CR399+CR400)*Misc_Rev","v":-12649.788620734949},-12902.784393149652,-13160.840081012642,-13424.056882632898,-13692.538020285556,-13966.388780691272,-14245.716556305097,-14530.630887431196,-14821.24350517982,-15117.668375283418,-15420.021742789088,-15728.422177644868,-16042.990621197765,-16363.850433621723,-16691.127442294157,-17024.949991140038,-17365.448990962843,-17712.757970782095,-18067.013130197738,-18428.353392801691,null,"Misc Charges",-125099.70923088503,{"$f":"(DO399+DO400)*Misc_Rev","v":-107523.20327624706},{"$f":"(DP399+DP400)*Misc_Rev","v":-109673.66734177204},-111867.14068860747,-114104.48350237963,-116386.57317242722,-118714.3046358758,-121088.59072859331,-123510.36254316515,-125980.56979402847,-128500.18118990905,-131070.18481370725,-133691.58850998137,-136365.42028018099,-139092.72868578462,-141874.58325950033,-144712.07492469033,-147606.31642318415,-150558.44275164779,-153569.61160668079,-156641.00383881439,null,"Misc Charges",33503.100550030365,{"$f":"(EL399+EL400)*Misc_Rev","v":28795.915777685106},29371.834093238813,29959.270775103581,30558.456190605659,31169.625314417772,31793.017820706133,32428.878177120256,33077.455740662655,33739.00485547592,34413.784952585433,35102.060651637141,35804.101864669887,36520.183901963283,37250.587580002546,37995.5993316026,38755.511318234654,39530.621544599344,40321.233975491326,41127.658655001156,41950.211828101164,null,"Misc Charges",0,{"$f":"(FI399+FI400)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",119461.1432686068,{"$f":"(GF399+GF400)*Misc_Rev","v":102676.85568778368},104730.39280153939,106825.00065757016,108961.50067072157,111140.73068413601,113363.54529781874,115630.81620377512,117943.43252785061,120302.30117840764,122708.3472019758,125162.51414601531,127665.76442893561,130219.07971751432,132823.46131186461,135479.93053810194,138189.52914886395,140953.31973184121,143772.38612647806,146647.83384900761,149580.79052598777]
[null,"Total Fixed Cost",2650727.1151767811,{"$f":"SUM(D399:D403)","v":3489908.4823348485},{"$f":"SUM(E399:E402)","v":3371331.1532101743},3250693.4144296008,3132256.9995140559,3015861.6832686174,2901361.7287116707,2788619.6867536539,2677508.4635086232,2567338.7876859833,2457353.2015977344,2347424.6758894916,2237554.3517688545,2127743.3932675752,2017992.9876980407,1908304.3461188865,1798678.7038099188,1689117.3207565427,1579621.4821438694,1470192.4988607133,1360831.7080136649,null,"Total Fixed Cost",523438.08749232645,{"$f":"SUM(AA399:AA403)","v":701932.70031649235},{"$f":"SUM(AB399:AB402)","v":677506.50680953986},651817.60323520738,626577.63449015841,601752.9628062048,577312.96918922686,553228.75965885678,529473.59650191944,505903.44107001863,482360.023351293,458816.60563256749,435273.18791384203,411729.77019511652,388186.35247639101,364642.9347576655,341099.51703893993,317556.09932021436,294012.68160148873,270469.26388276322,246925.84616403779,null,"Total Fixed Cost",2330424.7723306078,{"$f":"SUM(AX399:AX403)","v":3125109.5256809164},{"$f":"SUM(AY399:AY402)","v":3016360.4533406701},2901989.6066366383,2789617.4850394023,2679094.3281663219,2570283.8156690961,2463057.3072190434,2357295.7625120138,2252357.8999095145,2147539.0776111661,2042720.2553128181,1937901.4330144704,1833082.6107161222,1728263.7884177743,1623444.9661194265,1518626.1438210781,1413807.3215227297,1308988.4992243815,1204169.6769260336,1099350.8546276856,null,"Total Fixed Cost",163773.8334815345,{"$f":"SUM(BU399:BU403)","v":213801.29464715102},{"$f":"SUM(BV399:BV402)","v":206619.05240132305},199431.43481996137,192377.79620924738,185448.52180091996,178634.86949407397,171928.59665629367,165322.0845716334,158773.87648320006,152238.4119874186,145708.07817080594,139182.97764694554,132663.21508169238,126148.8972342186,119640.13299887982,113137.03344791874,106639.71187502287,100148.28383975354,93662.86721286329,87183.582222519733,null,"Total Fixed Cost",2175248.9242503885,{"$f":"SUM(CR399:CR403)","v":2734586.0769858775},{"$f":"SUM(CS399:CS402)","v":2669755.9799710796},2585142.9442329258,2502851.0538234687,2422691.2611827003,2344491.1347554345,2268087.7092504296,2193329.867161877,2119418.2957586097,2045474.9801807187,1971348.5958836423,1897035.4814929976,1822531.9024069135,1747834.0493314806,1672938.036786912,1597839.9015838269,1522535.6012690517,1447021.0125403553,1371291.9296294576,1295344.0626527155,null,"Total Fixed Cost",20617738.219800755,{"$f":"SUM(DO399:DO403)","v":25782244.041730128},{"$f":"SUM(DP399:DP402)","v":25174833.008456763},24393623.263780762,23634149.786255423,22894655.326294232,22173537.362880968,21469281.548259664,20780483.878371481,20099706.408603646,19418778.618610982,18736294.744505253,18052223.664604187,17366533.634791888,16679192.276070131,15990166.56186071,15299422.805053907,14606926.644797735,13912643.033023234,13216536.220700022,12518569.743817128,null,"Total Fixed Cost",26498831.454398222,{"$f":"SUM(EL399:EL403)","v":31286832.935746897},{"$f":"SUM(EM399:EM402)","v":30601563.722199243},29877922.127036788,29178650.314408269,28501956.745701101,27846211.45769617,27209876.881066266,26591530.904804461,25983478.852620386,25377265.176861309,24771468.237822279,24166096.370237701,23561158.075536668,22956662.025176845,22352617.06404506,21749032.213925883,21145916.677039545,20543279.83965072,19941131.275749356,19339480.750805192,null,"Total Fixed Cost",38695156.390874073,{"$f":"SUM(FI399:FI403)","v":46152637.515680768},{"$f":"SUM(FJ399:FJ402)","v":45127943.800092265},44000631.40715275,42909803.31855832,41852725.84003526,40826910.608847298,39830009.451708026,38859849.432143487,37904724.731084265,36951772.966499023,35998821.201913774,35045869.437328517,34092917.672743261,33139965.908158012,32187014.143572751,31234062.37898751,30281110.614402253,29328158.849817,28375207.085231744,27422255.320646487,null,"Total Fixed Cost",42386585.196430191,{"$f":"SUM(GF399:GF403)","v":49418198.082268812},{"$f":"SUM(GG399:GG402)","v":48354411.019529343},47291967.54377912,46267295.875623584,45277688.650235496,44320684.31072668,43393961.993998371,42495376.582796559,41613252.221121535,40734757.243587151,39857748.213448741,38982254.849654213,38108307.46553047,37235936.980670914,36365174.933060832,35496053.491445236,34628605.467943974,33762864.330919355,32898864.218100909,32036639.94997276]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D407:W407))","v":708267.64783758949},{"$f":"HLOOKUP(D384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*D385","v":608756.06139002182},{"$f":"HLOOKUP(E384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*E385","v":620931.18261782231},{"$f":"HLOOKUP(F384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*F385","v":633349.80627017887},{"$f":"HLOOKUP(G384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*G385","v":646016.80239558243},{"$f":"HLOOKUP(H384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*H385","v":658937.1384434941},{"$f":"HLOOKUP(I384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*I385","v":672115.88121236407},{"$f":"HLOOKUP(J384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*J385","v":685558.19883661135},{"$f":"HLOOKUP(K384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*K385","v":699269.36281334353},{"$f":"HLOOKUP(L384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*L385","v":713254.75006961043},{"$f":"HLOOKUP(M384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*M385","v":727519.84507100261},{"$f":"HLOOKUP(N384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*N385","v":742070.24197242269},{"$f":"HLOOKUP(O384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*O385","v":756911.64681187121},{"$f":"HLOOKUP(P384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*P385","v":772049.87974810845},{"$f":"HLOOKUP(Q384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q385","v":787490.87734307093},{"$f":"HLOOKUP(R384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*R385","v":803240.69488993217},{"$f":"HLOOKUP(S384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*S385","v":819305.50878773094},{"$f":"HLOOKUP(T384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*T385","v":835691.61896348535},{"$f":"HLOOKUP(U384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*U385","v":852405.45134275511},{"$f":"HLOOKUP(V384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*V385","v":869453.5603696102},{"$f":"HLOOKUP(W384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*W385","v":886842.63157700247},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA407:AT407))","v":147555.75996616445},{"$f":"HLOOKUP(AA384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA385","v":126824.17945625453},{"$f":"HLOOKUP(AB384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB385","v":129360.66304537962},{"$f":"HLOOKUP(AC384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC385","v":131947.87630628725},{"$f":"HLOOKUP(AD384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD385","v":134586.83383241299},{"$f":"HLOOKUP(AE384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE385","v":137278.57050906125},{"$f":"HLOOKUP(AF384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF385","v":140024.14191924251},{"$f":"HLOOKUP(AG384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG385","v":142824.62475762735},{"$f":"HLOOKUP(AH384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH385","v":145681.11725277989},{"$f":"HLOOKUP(AI384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI385","v":148594.73959783549},{"$f":"HLOOKUP(AJ384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ385","v":151566.63438979219},{"$f":"HLOOKUP(AK384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK385","v":154597.96707758802},{"$f":"HLOOKUP(AL384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL385","v":157689.92641913978},{"$f":"HLOOKUP(AM384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM385","v":160843.72494752257},{"$f":"HLOOKUP(AN384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN385","v":164060.59944647306},{"$f":"HLOOKUP(AO384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO385","v":167341.81143540252},{"$f":"HLOOKUP(AP384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP385","v":170688.64766411058},{"$f":"HLOOKUP(AQ384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ385","v":174102.42061739275},{"$f":"HLOOKUP(AR384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR385","v":177584.46902974061},{"$f":"HLOOKUP(AS384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS385","v":181136.15841033543},{"$f":"HLOOKUP(AT384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT385","v":184758.88157854215},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX407:BQ407))","v":0},{"$f":"HLOOKUP(AX384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX385","v":0},{"$f":"HLOOKUP(AY384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY385","v":0},{"$f":"HLOOKUP(AZ384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ385","v":0},{"$f":"HLOOKUP(BA384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA385","v":0},{"$f":"HLOOKUP(BB384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB385","v":0},{"$f":"HLOOKUP(BC384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC385","v":0},{"$f":"HLOOKUP(BD384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD385","v":0},{"$f":"HLOOKUP(BE384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE385","v":0},{"$f":"HLOOKUP(BF384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF385","v":0},{"$f":"HLOOKUP(BG384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG385","v":0},{"$f":"HLOOKUP(BH384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH385","v":0},{"$f":"HLOOKUP(BI384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI385","v":0},{"$f":"HLOOKUP(BJ384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ385","v":0},{"$f":"HLOOKUP(BK384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK385","v":0},{"$f":"HLOOKUP(BL384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL385","v":0},{"$f":"HLOOKUP(BM384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM385","v":0},{"$f":"HLOOKUP(BN384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN385","v":0},{"$f":"HLOOKUP(BO384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO385","v":0},{"$f":"HLOOKUP(BP384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP385","v":0},{"$f":"HLOOKUP(BQ384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ385","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU407:CN407))","v":45906.812212808982},{"$f":"HLOOKUP(BU384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU385","v":39456.906268361934},{"$f":"HLOOKUP(BV384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV385","v":40246.044393729178},{"$f":"HLOOKUP(BW384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW385","v":41050.965281603756},{"$f":"HLOOKUP(BX384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX385","v":41871.984587235835},{"$f":"HLOOKUP(BY384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY385","v":42709.42427898055},{"$f":"HLOOKUP(BZ384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ385","v":43563.612764560174},{"$f":"HLOOKUP(CA384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA385","v":44434.885019851376},{"$f":"HLOOKUP(CB384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB385","v":45323.5827202484},{"$f":"HLOOKUP(CC384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC385","v":46230.054374653373},{"$f":"HLOOKUP(CD384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD385","v":47154.655462146438},{"$f":"HLOOKUP(CE384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE385","v":48097.748571389362},{"$f":"HLOOKUP(CF384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF385","v":49059.703542817158},{"$f":"HLOOKUP(CG384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG385","v":50040.8976136735},{"$f":"HLOOKUP(CH384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH385","v":51041.715565946972},{"$f":"HLOOKUP(CI384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI385","v":52062.549877265912},{"$f":"HLOOKUP(CJ384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ385","v":53103.800874811226},{"$f":"HLOOKUP(CK384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK385","v":54165.876892307446},{"$f":"HLOOKUP(CL384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL385","v":55249.194430153599},{"$f":"HLOOKUP(CM384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM385","v":56354.178318756669},{"$f":"HLOOKUP(CN384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN385","v":57481.261885131804},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR407:DK407))","v":0},{"$f":"HLOOKUP(CR384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR385","v":0},{"$f":"HLOOKUP(CS384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS385","v":0},{"$f":"HLOOKUP(CT384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT385","v":0},{"$f":"HLOOKUP(CU384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU385","v":0},{"$f":"HLOOKUP(CV384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV385","v":0},{"$f":"HLOOKUP(CW384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW385","v":0},{"$f":"HLOOKUP(CX384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX385","v":0},{"$f":"HLOOKUP(CY384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY385","v":0},{"$f":"HLOOKUP(CZ384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ385","v":0},{"$f":"HLOOKUP(DA384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA385","v":0},{"$f":"HLOOKUP(DB384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB385","v":0},{"$f":"HLOOKUP(DC384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC385","v":0},{"$f":"HLOOKUP(DD384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD385","v":0},{"$f":"HLOOKUP(DE384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE385","v":0},{"$f":"HLOOKUP(DF384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF385","v":0},{"$f":"HLOOKUP(DG384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG385","v":0},{"$f":"HLOOKUP(DH384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH385","v":0},{"$f":"HLOOKUP(DI384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI385","v":0},{"$f":"HLOOKUP(DJ384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ385","v":0},{"$f":"HLOOKUP(DK384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK385","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO407:EH407))","v":0},{"$f":"HLOOKUP(DO384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO385","v":0},{"$f":"HLOOKUP(DP384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP385","v":0},{"$f":"HLOOKUP(DQ384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ385","v":0},{"$f":"HLOOKUP(DR384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR385","v":0},{"$f":"HLOOKUP(DS384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS385","v":0},{"$f":"HLOOKUP(DT384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT385","v":0},{"$f":"HLOOKUP(DU384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU385","v":0},{"$f":"HLOOKUP(DV384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV385","v":0},{"$f":"HLOOKUP(DW384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW385","v":0},{"$f":"HLOOKUP(DX384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX385","v":0},{"$f":"HLOOKUP(DY384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY385","v":0},{"$f":"HLOOKUP(DZ384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ385","v":0},{"$f":"HLOOKUP(EA384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA385","v":0},{"$f":"HLOOKUP(EB384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB385","v":0},{"$f":"HLOOKUP(EC384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC385","v":0},{"$f":"HLOOKUP(ED384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED385","v":0},{"$f":"HLOOKUP(EE384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE385","v":0},{"$f":"HLOOKUP(EF384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF385","v":0},{"$f":"HLOOKUP(EG384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG385","v":0},{"$f":"HLOOKUP(EH384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH385","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL407:FE407))","v":0},{"$f":"HLOOKUP(EL384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL385","v":0},{"$f":"HLOOKUP(EM384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM385","v":0},{"$f":"HLOOKUP(EN384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN385","v":0},{"$f":"HLOOKUP(EO384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO385","v":0},{"$f":"HLOOKUP(EP384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP385","v":0},{"$f":"HLOOKUP(EQ384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ385","v":0},{"$f":"HLOOKUP(ER384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER385","v":0},{"$f":"HLOOKUP(ES384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES385","v":0},{"$f":"HLOOKUP(ET384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET385","v":0},{"$f":"HLOOKUP(EU384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU385","v":0},{"$f":"HLOOKUP(EV384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV385","v":0},{"$f":"HLOOKUP(EW384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW385","v":0},{"$f":"HLOOKUP(EX384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX385","v":0},{"$f":"HLOOKUP(EY384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY385","v":0},{"$f":"HLOOKUP(EZ384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ385","v":0},{"$f":"HLOOKUP(FA384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA385","v":0},{"$f":"HLOOKUP(FB384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB385","v":0},{"$f":"HLOOKUP(FC384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC385","v":0},{"$f":"HLOOKUP(FD384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD385","v":0},{"$f":"HLOOKUP(FE384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE385","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI407:GB407))","v":0},{"$f":"HLOOKUP(FI384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI385","v":0},{"$f":"HLOOKUP(FJ384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ385","v":0},{"$f":"HLOOKUP(FK384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK385","v":0},{"$f":"HLOOKUP(FL384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL385","v":0},{"$f":"HLOOKUP(FM384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM385","v":0},{"$f":"HLOOKUP(FN384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN385","v":0},{"$f":"HLOOKUP(FO384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO385","v":0},{"$f":"HLOOKUP(FP384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP385","v":0},{"$f":"HLOOKUP(FQ384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ385","v":0},{"$f":"HLOOKUP(FR384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR385","v":0},{"$f":"HLOOKUP(FS384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS385","v":0},{"$f":"HLOOKUP(FT384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT385","v":0},{"$f":"HLOOKUP(FU384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU385","v":0},{"$f":"HLOOKUP(FV384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV385","v":0},{"$f":"HLOOKUP(FW384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW385","v":0},{"$f":"HLOOKUP(FX384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX385","v":0},{"$f":"HLOOKUP(FY384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY385","v":0},{"$f":"HLOOKUP(FZ384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ385","v":0},{"$f":"HLOOKUP(GA384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA385","v":0},{"$f":"HLOOKUP(GB384,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB385","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF407:GY407))","v":1971197.3973879917},{"$f":"HLOOKUP(GF384,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF385","v":1694244.2133561044},{"$f":"HLOOKUP(GG384,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG385","v":1728129.0976232269},{"$f":"HLOOKUP(GH384,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH385","v":1762691.679575691},{"$f":"HLOOKUP(GI384,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI385","v":1797945.5131672053},{"$f":"HLOOKUP(GJ384,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ385","v":1833904.4234305492},{"$f":"HLOOKUP(GK384,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK385","v":1870582.5118991605},{"$f":"HLOOKUP(GL384,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL385","v":1907994.162137144},{"$f":"HLOOKUP(GM384,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM385","v":1946154.0453798866},{"$f":"HLOOKUP(GN384,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN385","v":1985077.1262874848},{"$f":"HLOOKUP(GO384,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO385","v":2024778.6688132342},{"$f":"HLOOKUP(GP384,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP385","v":2065274.2421894989},{"$f":"HLOOKUP(GQ384,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ385","v":2106579.7270332887},{"$f":"HLOOKUP(GR384,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR385","v":2148711.3215739545},{"$f":"HLOOKUP(GS384,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS385","v":2191685.5480054338},{"$f":"HLOOKUP(GT384,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT385","v":2235519.2589655425},{"$f":"HLOOKUP(GU384,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU385","v":2280229.6441448531},{"$f":"HLOOKUP(GV384,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV385","v":2325834.2370277504},{"$f":"HLOOKUP(GW384,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW385","v":2372350.9217683054},{"$f":"HLOOKUP(GX384,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX385","v":2419797.9402036713},{"$f":"HLOOKUP(GY384,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY385","v":2468193.8990077446}]
[null,"Fuel Cost",13175562.146904606,{"$f":"HLOOKUP(D384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D386","v":8481909.0513008218},{"$f":"HLOOKUP(E384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E386","v":9198218.4576263018},{"$f":"HLOOKUP(F384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F386","v":9759480.4563024659},{"$f":"HLOOKUP(G384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G386","v":10568067.159136437},{"$f":"HLOOKUP(H384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H386","v":10953725.981010409},{"$f":"HLOOKUP(I384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I386","v":11539219.123778632},{"$f":"HLOOKUP(J384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J386","v":12045569.061304107},{"$f":"HLOOKUP(K384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K386","v":12851846.865639452},{"$f":"HLOOKUP(L384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L386","v":13543720.341172604},{"$f":"HLOOKUP(M384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M386","v":14337143.145599997},{"$f":"HLOOKUP(N384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N386","v":15000333.889604384},{"$f":"HLOOKUP(O384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O386","v":15677121.319627395},{"$f":"HLOOKUP(P384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P386","v":16442392.715256985},{"$f":"HLOOKUP(Q384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q386","v":17252567.38062904},{"$f":"HLOOKUP(R384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R386","v":18124149.32086356},{"$f":"HLOOKUP(S384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S386","v":18931085.185630687},{"$f":"HLOOKUP(T384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T386","v":18931085.185630687},{"$f":"HLOOKUP(U384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U386","v":18931085.185630687},{"$f":"HLOOKUP(V384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V386","v":18931085.185630687},{"$f":"HLOOKUP(W384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W386","v":18931085.185630687},null,"Fuel Cost",2768470.2293656855,{"$f":"HLOOKUP(AA384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA386","v":1782232.3203287669},{"$f":"HLOOKUP(AB384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB386","v":1932744.4005205478},{"$f":"HLOOKUP(AC384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC386","v":2050677.6709863013},{"$f":"HLOOKUP(AD384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD386","v":2220579.2045753421},{"$f":"HLOOKUP(AE384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE386","v":2301614.454164383},{"$f":"HLOOKUP(AF384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF386","v":2424639.2114520548},{"$f":"HLOOKUP(AG384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG386","v":2531034.2716438351},{"$f":"HLOOKUP(AH384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH386","v":2700450.6557808216},{"$f":"HLOOKUP(AI384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI386","v":2845828.2190410956},{"$f":"HLOOKUP(AJ384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ386","v":3012543.4899999993},{"$f":"HLOOKUP(AK384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK386","v":3151894.1917534242},{"$f":"HLOOKUP(AL384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL386","v":3294101.8509589033},{"$f":"HLOOKUP(AM384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM386","v":3454901.9027945199},{"$f":"HLOOKUP(AN384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN386","v":3625137.101616438},{"$f":"HLOOKUP(AO384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO386","v":3808275.2954246569},{"$f":"HLOOKUP(AP384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP386","v":3977829.9522739723},{"$f":"HLOOKUP(AQ384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ386","v":3977829.9522739723},{"$f":"HLOOKUP(AR384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR386","v":3977829.9522739723},{"$f":"HLOOKUP(AS384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS386","v":3977829.9522739723},{"$f":"HLOOKUP(AT384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT386","v":3977829.9522739723},null,"Fuel Cost",3213057.8575885398,{"$f":"HLOOKUP(AX384,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX386","v":2286360.0000000005},{"$f":"HLOOKUP(AY384,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY386","v":2400678.0000000005},{"$f":"HLOOKUP(AZ384,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ386","v":2400678.0000000005},{"$f":"HLOOKUP(BA384,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA386","v":2514996.0000000009},{"$f":"HLOOKUP(BB384,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB386","v":2629314.0000000005},{"$f":"HLOOKUP(BC384,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC386","v":2629314.0000000005},{"$f":"HLOOKUP(BD384,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD386","v":2743632.0000000005},{"$f":"HLOOKUP(BE384,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE386","v":2857950.0000000005},{"$f":"HLOOKUP(BF384,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF386","v":2972268.0000000009},{"$f":"HLOOKUP(BG384,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG386","v":2972268.0000000009},{"$f":"HLOOKUP(BH384,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH386","v":3086586.0000000009},{"$f":"HLOOKUP(BI384,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI386","v":3200904.0000000005},{"$f":"HLOOKUP(BJ384,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ386","v":3315222.0000000005},{"$f":"HLOOKUP(BK384,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK386","v":3429540.0000000009},{"$f":"HLOOKUP(BL384,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL386","v":3543858.0000000009},{"$f":"HLOOKUP(BM384,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM386","v":3658176.0000000009},{"$f":"HLOOKUP(BN384,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN386","v":3772494.0000000005},{"$f":"HLOOKUP(BO384,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO386","v":3886812.0000000005},{"$f":"HLOOKUP(BP384,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP386","v":9945666.0000000019},{"$f":"HLOOKUP(BQ384,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ386","v":9831348.0000000019},null,"Fuel Cost",2389743.5019884594,{"$f":"HLOOKUP(BU384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU386","v":1538422.9389077916},{"$f":"HLOOKUP(BV384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV386","v":1668344.966529337},{"$f":"HLOOKUP(BW384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW386","v":1770144.9655953753},{"$f":"HLOOKUP(BX384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX386","v":1916803.9693894356},{"$f":"HLOOKUP(BY384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY386","v":1986753.5968346957},{"$f":"HLOOKUP(BZ384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ386","v":2092948.5673254139},{"$f":"HLOOKUP(CA384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA386","v":2184788.7832829584},{"$f":"HLOOKUP(CB384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB386","v":2331029.0060700057},{"$f":"HLOOKUP(CC384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC386","v":2456518.9186762739},{"$f":"HLOOKUP(CD384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD386","v":2600427.5405679997},{"$f":"HLOOKUP(CE384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE386","v":2720715.066321556},{"$f":"HLOOKUP(CF384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF386","v":2843468.7177477255},{"$f":"HLOOKUP(CG384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG386","v":2982271.3224922302},{"$f":"HLOOKUP(CH384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH386","v":3129218.3461153097},{"$f":"HLOOKUP(CI384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI386","v":3287303.2350105643},{"$f":"HLOOKUP(CJ384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ386","v":3433662.8148028934},{"$f":"HLOOKUP(CK384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK386","v":3433662.8148028934},{"$f":"HLOOKUP(CL384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL386","v":3433662.8148028934},{"$f":"HLOOKUP(CM384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM386","v":3433662.8148028934},{"$f":"HLOOKUP(CN384,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN386","v":3433662.8148028934},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",22086235.531139787,{"$f":"HLOOKUP(GF384,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GF386","v":15768000},{"$f":"HLOOKUP(GG384,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GG386","v":16293600},{"$f":"HLOOKUP(GH384,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GH386","v":16819200},{"$f":"HLOOKUP(GI384,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GI386","v":17344800},{"$f":"HLOOKUP(GJ384,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GJ386","v":17870400},{"$f":"HLOOKUP(GK384,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GK386","v":18396000},{"$f":"HLOOKUP(GL384,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GL386","v":18921600},{"$f":"HLOOKUP(GM384,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GM386","v":19447200},{"$f":"HLOOKUP(GN384,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GN386","v":19972800},{"$f":"HLOOKUP(GO384,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GO386","v":21024000},{"$f":"HLOOKUP(GP384,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GP386","v":21549599.999999996},{"$f":"HLOOKUP(GQ384,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GQ386","v":22075200},{"$f":"HLOOKUP(GR384,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GR386","v":22600800},{"$f":"HLOOKUP(GS384,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GS386","v":23652000},{"$f":"HLOOKUP(GT384,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GT386","v":24177599.999999996},{"$f":"HLOOKUP(GU384,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GU386","v":24703200},{"$f":"HLOOKUP(GV384,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GV386","v":25754400.000000004},{"$f":"HLOOKUP(GW384,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GW386","v":26280000},{"$f":"HLOOKUP(GX384,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GX386","v":68328000},{"$f":"HLOOKUP(GY384,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GY386","v":67802400}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",379129.26322311623,{"$f":"(SUM(D407:D411))*Misc_Rev","v":249016.83184337552},{"$f":"(SUM(E407:E411))*Misc_Rev","v":268776.06827557937},284351.58481496031,306621.40661091026,317465.85332568071,333721.05872879585,347845.21483847441,370086.43140209565,389243.68204831093,411155.31058143702,429555.43957267783,448332.57009772805,469511.41936568101,491914.00395606708,515986.69497071183,538321.92236767244,538852.57015960396,539393.83090737427,539945.91687009996,540509.04455208022,null,"Misc Charges",72008.743553988053,{"$f":"(SUM(AA407:AA411))*Misc_Rev","v":45866.138337851218},{"$f":"(SUM(AB407:AB411))*Misc_Rev","v":50024.725079404321},53927.851381960041,58717.696093708801,60631.260372125005,64704.405898363286,67442.784981645615,72223.962480421993,76228.477973327434,81723.897094370011,85537.040877282809,89444.672329863635,93956.432530407314,98775.798460576261,104015.11937818653,108816.65421583761,108129.2241820687,107444.00518076617,65265.995264003352,66181.295188170567,null,"Misc Charges",94882.361789712872,{"$f":"(SUM(AX407:AX411))*Misc_Rev","v":67516.753920000017},{"$f":"(SUM(AY407:AY411))*Misc_Rev","v":70892.59161600002},70892.59161600002,74268.429312000037,77644.267008000024,77644.267008000024,81020.104704000027,84395.942400000029,87771.780096000031,87771.780096000031,91147.617792000034,94523.455488000021,97899.293184000024,101275.13088000004,104650.96857600004,108026.80627200005,111402.64396800002,114778.48166400002,293697.87955200009,290322.04185600008,null,"Misc Charges",78879.969247772286,{"$f":"(SUM(BU407:BU411))*Misc_Rev","v":51100.551920607242},{"$f":"(SUM(BV407:BV411))*Misc_Rev","v":55333.712681902383},58656.635244248391,63432.865782567773,65725.347427169298,69192.199342353953,72194.716884316091,76959.576637550228,81053.000338714352,85743.512448513939,89669.639579328548,93676.244539620733,98203.227829634983,102994.60866783185,108147.34437920564,112921.00986893653,112955.40413868712,112990.48629383274,113026.27009208126,113062.76956629475,null,"Misc Charges",0,{"$f":"(SUM(CR407:CR411))*Misc_Rev","v":0},{"$f":"(SUM(CS407:CS411))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO407:DO411))*Misc_Rev","v":0},{"$f":"(SUM(DP407:DP411))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(EL407:EL411))*Misc_Rev","v":0},{"$f":"(SUM(EM407:EM411))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(FI407:FI411))*Misc_Rev","v":0},{"$f":"(SUM(FJ407:FJ411))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",779075.90795744397,{"$f":"(SUM(GF407:GF411))*Misc_Rev","v":565497.31660532416},{"$f":"(SUM(GG407:GG411))*Misc_Rev","v":583615.67509743059},601755.98015137913,619918.67069840687,638104.19444837503,656313.00806534255,674545.57734664937,692802.37740558235,711083.89285769407,746411.64841084788,764744.08745906479,783102.754680246,801488.17463785096,836921.91278660798,855362.45408234,873831.38559598697,909350.3055319069,927877.73225054482,2291096.6884955559,2275642.9128254666]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D415:W415))","v":14379875.689145733},{"$f":"D413+D404","v":11428427.285626329},{"$f":"E413+E404","v":11670987.411719911},12031313.004812514,12600556.363734357,12819031.561161425,13206483.354477352,13529887.437447648,14105572.674294678,14586968.297577007,15153601.675579853,15611858.951231567,16081816.027217472,16625996.214589246,17208025.224483706,17841687.960580096,18421761.780874901,18328586.507997274,18235804.501763873,18143423.627507575,18051451.907867916,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA415:AT415))","v":2751052.1652946556},{"$f":"AA413+AA404","v":2164119.8100553816},{"$f":"AB413+AB404","v":2222242.3355954932},2317079.8124113451,2439747.5978581421,2474012.7322023571,2575349.2185210967,2635824.6397739016,2759709.5920683099,2859796.6591199022,3005948.7429155842,3100153.0951731675,3197275.1743844333,3313052.4150322983,3438328.3503943831,3576572.2633824963,3701297.5844746367,3656526.7077091932,3611824.1064028153,2285847.0820646845,2290567.6195141664,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX415:BQ415))","v":5266262.9736159081},{"$f":"AX413+AX404","v":5277506.2796009164},{"$f":"AY413+AY404","v":5205484.4533406701},5091113.6066366388,5082985.4850394037,5076706.3281663228,4967895.815669097,4964913.3072190434,4963395.7625120142,4962701.8999095149,4857883.077611167,4857308.255312819,4856733.4330144711,4856158.6107161231,4855583.7884177752,4855008.9661194272,4854434.1438210793,4853859.3215227304,4853284.4992243815,10273397.676926035,10064334.854627687,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU415:CN415))","v":2604026.7835123325},{"$f":"BU413+BU404","v":1842858.6128908573},{"$f":"BV413+BV404","v":1915293.4805727156},2010715.8729452204,2151149.5903843883,2215010.8805944379,2315251.6970124147,2401261.5043982677,2541791.224812191,2661645.6754800612,2799950.6293945932,2914656.9288170673,3031853.5723733758,3165124.5487537207,3306565.419832781,3459170.2830484607,3600075.3322663638,3594640.0867109639,3589231.9762135409,3583851.5434752535,3578499.3420512853,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR415:DK415))","v":2175248.9242503885},{"$f":"CR413+CR404","v":2734586.0769858775},{"$f":"CS413+CS404","v":2669755.9799710796},2585142.9442329258,2502851.0538234687,2422691.2611827003,2344491.1347554345,2268087.7092504296,2193329.867161877,2119418.2957586097,2045474.9801807187,1971348.5958836423,1897035.4814929976,1822531.9024069135,1747834.0493314806,1672938.036786912,1597839.9015838269,1522535.6012690517,1447021.0125403553,1371291.9296294576,1295344.0626527155,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO415:EH415))","v":20617738.219800755},{"$f":"DO413+DO404","v":25782244.041730128},{"$f":"DP413+DP404","v":25174833.008456763},24393623.263780762,23634149.786255423,22894655.326294232,22173537.362880968,21469281.548259664,20780483.878371481,20099706.408603646,19418778.618610982,18736294.744505253,18052223.664604187,17366533.634791888,16679192.276070131,15990166.56186071,15299422.805053907,14606926.644797735,13912643.033023234,13216536.220700022,12518569.743817128,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL415:FE415))","v":26498831.454398222},{"$f":"EL413+EL404","v":31286832.935746897},{"$f":"EM413+EM404","v":30601563.722199243},29877922.127036788,29178650.314408269,28501956.745701101,27846211.45769617,27209876.881066266,26591530.904804461,25983478.852620386,25377265.176861309,24771468.237822279,24166096.370237701,23561158.075536668,22956662.025176845,22352617.06404506,21749032.213925883,21145916.677039545,20543279.83965072,19941131.275749356,19339480.750805192,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI415:GB415))","v":38695156.390874073},{"$f":"FI413+FI404","v":46152637.515680768},{"$f":"FJ413+FJ404","v":45127943.800092265},44000631.40715275,42909803.31855832,41852725.84003526,40826910.608847298,39830009.451708026,38859849.432143487,37904724.731084265,36951772.966499023,35998821.201913774,35045869.437328517,34092917.672743261,33139965.908158012,32187014.143572751,31234062.37898751,30281110.614402253,29328158.849817,28375207.085231744,27422255.320646487,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF415:GY415))","v":66493630.280575439},{"$f":"GF413+GF404","v":67445939.612230241},{"$f":"GG413+GG404","v":66376140.117152572},65873859.223354809,65410041.388790786,64981993.073666051,64587266.822625846,64223556.156135514,63888730.628176451,63571129.347409025,63783535.912400387,63472622.455638237,63164034.5766875,62857818.787104428,63079622.528676346,62778294.192026369,62479483.135590091,62708839.704971731,62415215.252687663,103646662.15830457,102307233.8489805]
[]
[null,"Variable Cost $/MWh",{"$f":"C413/AVERAGE(D385:W385)","v":61.089315489421608},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z413/AVERAGE(AA385:AT385)","v":55.690351945058218},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW413/AVERAGE(AX385:BQ385)","v":33.514134717868721},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT413/AVERAGE(BU385:CN385)","v":70.674610461967049},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ413/AVERAGE(CR385:DK385)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN413/AVERAGE(DO385:EH385)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK413/AVERAGE(EL385:FE385)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"FH413/AVERAGE(FI385:GB385)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"GE413/AVERAGE(GF385:GY385)","v":55.03891571722658}]
[]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D422-$D$4)","v":192000},{"$f":"D423*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E423*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F423*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G423*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H423*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I423*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J423*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K423*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L423*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M423*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N423*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O423*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P423*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q423*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R423*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S423*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T423*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U423*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V423*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA422--$AA$4)","v":39999.999999999993},{"$f":"AA423*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB423*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC423*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD423*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE423*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF423*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG423*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH423*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI423*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ423*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK423*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL423*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM423*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN423*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO423*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP423*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ423*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR423*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS423*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX422-$AX$4)","v":87600.000000000015},{"$f":"AX423*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AY423*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AZ423*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BA423*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BB423*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BC423*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BD423*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BE423*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BF423*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BG423*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BH423*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BI423*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BJ423*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BK423*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BL423*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BM423*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BN423*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BO423*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BP423*(1-'Resource Options'!$AA$47)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU422-$BU$4)","v":34528},{"$f":"BU423*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BV423*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BW423*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BX423*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BY423*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BZ423*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CA423*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CB423*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CC423*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CD423*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CE423*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CF423*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CG423*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CH423*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CI423*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CJ423*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CK423*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CL423*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CM423*(1-'Resource Options'!$AA$48)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR422-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS422-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT422-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU422-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV422-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW422-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX422-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY422-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ422-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA422-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB422-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC422-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD422-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE422-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF422-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG422-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH422-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI422-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ422-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK422-$CR$4)","v":39420},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO422-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP422-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ422-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR422-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS422-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT422-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU422-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV422-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW422-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX422-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY422-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ422-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA422-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB422-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC422-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED422-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE422-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF422-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG422-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH422-$DO$4)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EL422-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EM422-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EN422-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EO422-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EP422-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EQ422-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ER422-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ES422-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ET422-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EU422-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EV422-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EW422-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EX422-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EY422-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EZ422-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FA422-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FB422-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FC422-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FD422-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FE422-$EL$4)","v":237360.96},null,"MWh",null,{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FI422-$FI422)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FJ422-$FI422)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FK422-$FI422)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FL422-$FI422)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FM422-$FI422)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FN422-$FI422)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FO422-$FI422)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FP422-$FI422)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FQ422-$FI422)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FR422-$FI422)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FS422-$FI422)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FT422-$FI422)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FU422-$FI422)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FV422-$FI422)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FW422-$FI422)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FX422-$FI422)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FY422-$FI422)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FZ422-$FI422)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GA422-$FI422)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GB422-$FI422)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GF422-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GG422-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GH422-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GI422-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GJ422-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GK422-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GL422-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GM422-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GN422-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GO422-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GP422-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GQ422-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GR422-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GS422-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GT422-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GU422-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GV422-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GW422-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GX422-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GY422-$GF$4)","v":438000}]
[null,"Fuel (Dth)",null,{"$f":"D423*$D430/1000","v":2236800},{"$f":"E423*$D430/1000","v":2236800},{"$f":"F423*$D430/1000","v":2236800},{"$f":"G423*$D430/1000","v":2236800},{"$f":"H423*$D430/1000","v":2236800},{"$f":"I423*$D430/1000","v":2236800},{"$f":"J423*$D430/1000","v":2236800},{"$f":"K423*$D430/1000","v":2236800},{"$f":"L423*$D430/1000","v":2236800},{"$f":"M423*$D430/1000","v":2236800},{"$f":"N423*$D430/1000","v":2236800},{"$f":"O423*$D430/1000","v":2236800},{"$f":"P423*$D430/1000","v":2236800},{"$f":"Q423*$D430/1000","v":2236800},{"$f":"R423*$D430/1000","v":2236800},{"$f":"S423*$D430/1000","v":2236800},{"$f":"T423*$D430/1000","v":2236800},{"$f":"U423*$D430/1000","v":2236800},{"$f":"V423*$D430/1000","v":2236800},{"$f":"W423*$D430/1000","v":2236800},null,"Fuel (Dth)",null,{"$f":"AA423*$AA430/1000","v":469999.99999999994},{"$f":"AB423*$AA430/1000","v":469999.99999999994},{"$f":"AC423*$AA430/1000","v":469999.99999999994},{"$f":"AD423*$AA430/1000","v":469999.99999999994},{"$f":"AE423*$AA430/1000","v":469999.99999999994},{"$f":"AF423*$AA430/1000","v":469999.99999999994},{"$f":"AG423*$AA430/1000","v":469999.99999999994},{"$f":"AH423*$AA430/1000","v":469999.99999999994},{"$f":"AI423*$AA430/1000","v":469999.99999999994},{"$f":"AJ423*$AA430/1000","v":469999.99999999994},{"$f":"AK423*$AA430/1000","v":469999.99999999994},{"$f":"AL423*$AA430/1000","v":469999.99999999994},{"$f":"AM423*$AA430/1000","v":469999.99999999994},{"$f":"AN423*$AA430/1000","v":469999.99999999994},{"$f":"AO423*$AA430/1000","v":469999.99999999994},{"$f":"AP423*$AA430/1000","v":469999.99999999994},{"$f":"AQ423*$AA430/1000","v":469999.99999999994},{"$f":"AR423*$AA430/1000","v":469999.99999999994},{"$f":"AS423*$AA430/1000","v":469999.99999999994},{"$f":"AT423*$AA430/1000","v":469999.99999999994},null,"Fuel (mmbtu)",null,{"$f":"AX423*$AX430/1000","v":1143180.0000000002},1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,null,"Fuel (Dth)",null,{"$f":"BU423*$AA430/1000","v":405704},405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"GF423*$GF430/1000","v":5256000},{"$f":"GG423*$GF430/1000","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$44*D425/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*E425/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*F425/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*G425/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*H425/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*I425/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*J425/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*K425/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*L425/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*M425/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*N425/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*O425/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*P425/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*Q425/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*R425/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*S425/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*T425/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*U425/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*V425/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*W425/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*AA425/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AB425/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AC425/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AD425/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AE425/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AF425/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AG425/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AH425/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AI425/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AJ425/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AK425/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AL425/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AM425/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AN425/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AO425/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AP425/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AQ425/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AR425/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AS425/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AT425/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU425/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV425/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW425/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX425/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY425/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ425/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA425/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB425/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC425/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD425/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE425/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF425/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG425/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH425/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI425/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ425/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK425/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL425/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM425/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN425/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$51","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$52","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$53","v":100}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D422,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$212)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":20.940919739309578},{"$f":"'Resource Options'!$N$45*(1.02^(D422-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA422,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$213)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":4.3692566072584231},{"$f":"'Resource Options'!$N$46*(1.02^(AA422-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX422,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$214)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":19.4525848950063},{"$f":"'Resource Options'!$N$47*(1.02^(AX422-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU422,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$215)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":1.2604790212340529},{"$f":"'Resource Options'!$N$48*(1.02^(BU422-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR422,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$216)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":21.991312717714543},{"$f":"'Resource Options'!$N$49*(1.02^(CR422-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO422,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$217)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":204.7152954859325},{"$f":"'Resource Options'!$N$50*(1.02^(DO422-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL422,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$218)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":212.83669571724855},{"$f":"'Resource Options'!$N$51*(1.02^(EL422-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI422,'Capital Costs'!$A$174:$AH$219,ROW('Capital Costs'!$A$219)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":323.45576783345007},{"$f":"'Resource Options'!$N$52*(1.02^(FI422-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF422,'Capital Costs'!$A$174:$AH$220,ROW('Capital Costs'!$A$220)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":323.40165761344917},{"$f":"'Resource Options'!$N$53*(1.02^(GF422-2018))","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Recovery & Taxes",2546107.719417539,{"$f":"VLOOKUP(D421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":3414341.27453253},{"$f":"VLOOKUP(E421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":3295527.3759452403},{"$f":"VLOOKUP(F421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":3170571.4026278812},{"$f":"VLOOKUP(G421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":3047799.1382565601},{"$f":"VLOOKUP(H421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":2927046.9619880593},{"$f":"VLOOKUP(I421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":2808165.9369009892},{"$f":"VLOOKUP(J421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":2691015.516886428},{"$f":"VLOOKUP(K421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":2575465.6443510489},{"$f":"VLOOKUP(L421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":2460815.6864533746},{"$f":"VLOOKUP(M421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":2346295.7861490287},{"$f":"VLOOKUP(N421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":2231775.8858446823},{"$f":"VLOOKUP(O421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":2117255.9855403369},{"$f":"VLOOKUP(P421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":2002736.0852359908},{"$f":"VLOOKUP(Q421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":1888216.1849316447},{"$f":"VLOOKUP(R421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":1773696.2846272993},{"$f":"VLOOKUP(S421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":1659176.3843229529},{"$f":"VLOOKUP(T421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":1544656.4840186066},{"$f":"VLOOKUP(U421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":1430136.5837142603},{"$f":"VLOOKUP(V421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":1315616.6834099144},{"$f":"VLOOKUP(W421,Assumptions!$A$4:$E$53,3,FALSE)*$D434*1000000","v":1201096.7831055687},null,"Capital Recovery & Taxes",531237.3149959622,{"$f":"VLOOKUP(AA421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":712391.49755120801},{"$f":"VLOOKUP(AB421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":687601.35376100196},{"$f":"VLOOKUP(AC421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":661529.68552341207},{"$f":"VLOOKUP(AD421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":635913.64124406176},{"$f":"VLOOKUP(AE421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":610719.08195201727},{"$f":"VLOOKUP(AF421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":585914.93243014626},{"$f":"VLOOKUP(AG421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":561471.86817777378},{"$f":"VLOOKUP(AH421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":537362.75308979803},{"$f":"VLOOKUP(AI421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":513441.40234196192},{"$f":"VLOOKUP(AJ421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":489547.1876992273},{"$f":"VLOOKUP(AK421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":465652.97305649274},{"$f":"VLOOKUP(AL421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":441758.7584137583},{"$f":"VLOOKUP(AM421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":417864.54377102375},{"$f":"VLOOKUP(AN421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":393970.32912828925},{"$f":"VLOOKUP(AO421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":370076.11448555475},{"$f":"VLOOKUP(AP421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":346181.89984282013},{"$f":"VLOOKUP(AQ421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":322287.68520008557},{"$f":"VLOOKUP(AR421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":298393.47055735096},{"$f":"VLOOKUP(AS421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":274499.2559146164},{"$f":"VLOOKUP(AT421,Assumptions!$A$4:$E$53,3,FALSE)*$AA434*1000000","v":250605.04127188193},null,"Capital Recovery & Taxes",2365148.1014383333,{"$f":"VLOOKUP(AX421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":3171673.657613562},{"$f":"VLOOKUP(AY421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":3061304.2240954465},{"$f":"VLOOKUP(AZ421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":2945229.2517755241},{"$f":"VLOOKUP(BA421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":2831182.7855664892},{"$f":"VLOOKUP(BB421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":2719012.833656},{"$f":"VLOOKUP(BC421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":2608581.0445225658},{"$f":"VLOOKUP(BD421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":2499756.8610966075},{"$f":"VLOOKUP(BE421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":2392419.4693734432},{"$f":"VLOOKUP(BF421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":2285918.0326181664},{"$f":"VLOOKUP(BG421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":2179537.4098675726},{"$f":"VLOOKUP(BH421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":2073156.7871169792},{"$f":"VLOOKUP(BI421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":1966776.1643663859},{"$f":"VLOOKUP(BJ421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":1860395.5416157926},{"$f":"VLOOKUP(BK421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":1754014.9188651992},{"$f":"VLOOKUP(BL421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":1647634.2961146061},{"$f":"VLOOKUP(BM421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":1541253.6733640123},{"$f":"VLOOKUP(BN421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":1434873.0506134187},{"$f":"VLOOKUP(BO421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":1328492.4278628246},{"$f":"VLOOKUP(BP421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":1222111.8051122313},{"$f":"VLOOKUP(BQ421,Assumptions!$A$4:$E$53,3,FALSE)*$AX434*1000000","v":1115731.1823616382},null,"Capital Recovery & Taxes",153255.70252310694,{"$f":"VLOOKUP(BU421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":205516.548530723},{"$f":"VLOOKUP(BV421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":198364.88430275786},{"$f":"VLOOKUP(BW421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":190843.515379847},{"$f":"VLOOKUP(BX421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":183453.58859745471},{"$f":"VLOOKUP(BY421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":176185.25526493703},{"$f":"VLOOKUP(BZ421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":169029.55054850265},{"$f":"VLOOKUP(CA421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":161978.01467541879},{"$f":"VLOOKUP(CB421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":155022.81919927601},{"$f":"VLOOKUP(CC421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":148121.79152167554},{"$f":"VLOOKUP(CD421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":141228.59229048443},{"$f":"VLOOKUP(CE421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":134335.39305929333},{"$f":"VLOOKUP(CF421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":127442.19382810223},{"$f":"VLOOKUP(CG421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":120548.99459691116},{"$f":"VLOOKUP(CH421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":113655.79536572004},{"$f":"VLOOKUP(CI421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":106762.59613452897},{"$f":"VLOOKUP(CJ421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":99869.396903337853},{"$f":"VLOOKUP(CK421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":92976.197672146722},{"$f":"VLOOKUP(CL421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":86082.99844095562},{"$f":"VLOOKUP(CM421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":79189.799209764518},{"$f":"VLOOKUP(CN421,Assumptions!$A$4:$E$53,3,FALSE)*$BU434*1000000","v":72296.599978573431},null,"Capital Recovery & Taxes",2683447.0640714066,{"$f":"VLOOKUP(CR421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":3200611.4250985147},{"$f":"VLOOKUP(CS421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":3129550.5585938669},{"$f":"VLOOKUP(CT421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":3051373.2513214173},{"$f":"VLOOKUP(CU421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":2975726.0720678475},{"$f":"VLOOKUP(CV421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":2902419.4435176216},{"$f":"VLOOKUP(CW421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":2831280.8017040361},{"$f":"VLOOKUP(CX421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":2762147.3045740011},{"$f":"VLOOKUP(CY421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":2694868.2624664493},{"$f":"VLOOKUP(CZ421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":2628631.8955943426},{"$f":"VLOOKUP(DA421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":2562546.2183833048},{"$f":"VLOOKUP(DB421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":2496460.5411722665},{"$f":"VLOOKUP(DC421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":2430374.8639612277},{"$f":"VLOOKUP(DD421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":2364289.1867501889},{"$f":"VLOOKUP(DE421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":2298203.5095391506},{"$f":"VLOOKUP(DF421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":2232117.8323281114},{"$f":"VLOOKUP(DG421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":2166032.155117074},{"$f":"VLOOKUP(DH421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":2099946.4779060348},{"$f":"VLOOKUP(DI421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":2033860.8006949963},{"$f":"VLOOKUP(DJ421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":1967775.1234839573},{"$f":"VLOOKUP(DK421,Assumptions!$A$4:$E$53,5,FALSE)*$CR434*1000000","v":1901689.4462729185},null,"Capital Recovery & Taxes",24979984.855552841,{"$f":"VLOOKUP(DO421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":29794224.748434544},{"$f":"VLOOKUP(DP421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":29132725.070324503},{"$f":"VLOOKUP(DQ421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":28404979.038788956},{"$f":"VLOOKUP(DR421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":27700785.757907756},{"$f":"VLOOKUP(DS421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":27018380.468265884},{"$f":"VLOOKUP(DT421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":26356156.786293268},{"$f":"VLOOKUP(DU421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":25712598.828902639},{"$f":"VLOOKUP(DV421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":25086303.838610247},{"$f":"VLOOKUP(DW421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":24469715.025100477},{"$f":"VLOOKUP(DX421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":23854528.969074465},{"$f":"VLOOKUP(DY421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":23239342.913048442},{"$f":"VLOOKUP(DZ421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":22624156.85702242},{"$f":"VLOOKUP(EA421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":22008970.800996393},{"$f":"VLOOKUP(EB421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":21393784.74497037},{"$f":"VLOOKUP(EC421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":20778598.688944347},{"$f":"VLOOKUP(ED421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":20163412.632918332},{"$f":"VLOOKUP(EE421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":19548226.576892305},{"$f":"VLOOKUP(EF421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":18933040.520866282},{"$f":"VLOOKUP(EG421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":18317854.464840259},{"$f":"VLOOKUP(EH421,Assumptions!$A$4:$E$53,5,FALSE)*$DO434*1000000","v":17702668.408814233},null,"Capital Recovery & Taxes",25970982.886758093,{"$f":"VLOOKUP(EL421,Assumptions!$A$4:$E$53,5,FALSE)*$EL434*1000000","v":30976211.776758209},{"$f":"VLOOKUP(EM421,Assumptions!$A$4:$E$53,5,FALSE)*$EL434*1000000","v":30288469.293360632},{"$f":"VLOOKUP(EN421,Assumptions!$A$4:$E$53,5,FALSE)*$EL434*1000000","v":29531852.352229279},{"$f":"VLOOKUP(EO421,Assumptions!$A$4:$E$53,5,FALSE)*$EL434*1000000","v":28799722.539001219},{"$f":"VLOOKUP(EP421,Assumptions!$A$4:$E$53,5,FALSE)*$EL434*1000000","v":28090245.083286002},{"$f":"VLOOKUP(EQ421,Assumptions!$A$4:$E$53,5,FALSE)*$EL434*1000000","v":27401749.873574395},{"$f":"VLOOKUP(ER421,Assumptions!$A$4:$E$53,5,FALSE)*$EL434*1000000","v":26732660.88914638},{"$f":"VLOOKUP(ES421,Assumptions!$A$4:$E$53,5,FALSE)*$EL434*1000000","v":26081519.722768512},{"$f":"VLOOKUP(ET421,Assumptions!$A$4:$E$53,5,FALSE)*$EL434*1000000","v":25440469.793538112},{"$f":"VLOOKUP(EU421,Assumptions!$A$4:$E$53,5,FALSE)*$EL434*1000000","v":24800878.271541163},{"$f":"VLOOKUP(EV421,Assumptions!$A$4:$E$53,5,FALSE)*$EL434*1000000","v":24161286.749544203},{"$f":"VLOOKUP(EW421,Assumptions!$A$4:$E$53,5,FALSE)*$EL434*1000000","v":23521695.227547243},{"$f":"VLOOKUP(EX421,Assumptions!$A$4:$E$53,5,FALSE)*$EL434*1000000","v":22882103.705550287},{"$f":"VLOOKUP(EY421,Assumptions!$A$4:$E$53,5,FALSE)*$EL434*1000000","v":22242512.183553327},{"$f":"VLOOKUP(EZ421,Assumptions!$A$4:$E$53,5,FALSE)*$EL434*1000000","v":21602920.661556359},{"$f":"VLOOKUP(FA421,Assumptions!$A$4:$E$53,5,FALSE)*$EL434*1000000","v":20963329.139559411},{"$f":"VLOOKUP(FB421,Assumptions!$A$4:$E$53,5,FALSE)*$EL434*1000000","v":20323737.617562447},{"$f":"VLOOKUP(FC421,Assumptions!$A$4:$E$53,5,FALSE)*$EL434*1000000","v":19684146.095565487},{"$f":"VLOOKUP(FD421,Assumptions!$A$4:$E$53,5,FALSE)*$EL434*1000000","v":19044554.57356853},{"$f":"VLOOKUP(FE421,Assumptions!$A$4:$E$53,5,FALSE)*$EL434*1000000","v":18404963.051571567},null,"Capital Recovery & Taxes",39469059.518691562,{"$f":"VLOOKUP(FI421,Assumptions!$A$4:$E$53,5,FALSE)*$FI434*1000000","v":47075690.265994385},{"$f":"VLOOKUP(FJ421,Assumptions!$A$4:$E$53,5,FALSE)*$FI434*1000000","v":46030502.676094107},{"$f":"VLOOKUP(FK421,Assumptions!$A$4:$E$53,5,FALSE)*$FI434*1000000","v":44880644.035295807},{"$f":"VLOOKUP(FL421,Assumptions!$A$4:$E$53,5,FALSE)*$FI434*1000000","v":43767999.384929478},{"$f":"VLOOKUP(FM421,Assumptions!$A$4:$E$53,5,FALSE)*$FI434*1000000","v":42689780.356835961},{"$f":"VLOOKUP(FN421,Assumptions!$A$4:$E$53,5,FALSE)*$FI434*1000000","v":41643448.821024247},{"$f":"VLOOKUP(FO421,Assumptions!$A$4:$E$53,5,FALSE)*$FI434*1000000","v":40626609.64074219},{"$f":"VLOOKUP(FP421,Assumptions!$A$4:$E$53,5,FALSE)*$FI434*1000000","v":39637046.420786358},{"$f":"VLOOKUP(FQ421,Assumptions!$A$4:$E$53,5,FALSE)*$FI434*1000000","v":38662819.225705944},{"$f":"VLOOKUP(FR421,Assumptions!$A$4:$E$53,5,FALSE)*$FI434*1000000","v":37690808.425829001},{"$f":"VLOOKUP(FS421,Assumptions!$A$4:$E$53,5,FALSE)*$FI434*1000000","v":36718797.625952043},{"$f":"VLOOKUP(FT421,Assumptions!$A$4:$E$53,5,FALSE)*$FI434*1000000","v":35746786.826075085},{"$f":"VLOOKUP(FU421,Assumptions!$A$4:$E$53,5,FALSE)*$FI434*1000000","v":34774776.026198126},{"$f":"VLOOKUP(FV421,Assumptions!$A$4:$E$53,5,FALSE)*$FI434*1000000","v":33802765.226321168},{"$f":"VLOOKUP(FW421,Assumptions!$A$4:$E$53,5,FALSE)*$FI434*1000000","v":32830754.426444203},{"$f":"VLOOKUP(FX421,Assumptions!$A$4:$E$53,5,FALSE)*$FI434*1000000","v":31858743.626567256},{"$f":"VLOOKUP(FY421,Assumptions!$A$4:$E$53,5,FALSE)*$FI434*1000000","v":30886732.826690294},{"$f":"VLOOKUP(FZ421,Assumptions!$A$4:$E$53,5,FALSE)*$FI434*1000000","v":29914722.026813339},{"$f":"VLOOKUP(GA421,Assumptions!$A$4:$E$53,5,FALSE)*$FI434*1000000","v":28942711.226936378},{"$f":"VLOOKUP(GB421,Assumptions!$A$4:$E$53,5,FALSE)*$FI434*1000000","v":27970700.427059416},null,"Capital Recovery & Taxes",39462456.824579507,{"$f":"VLOOKUP(GF421,Assumptions!$A$4:$E$53,5,FALSE)*$GF434*1000000","v":47067815.074978165},{"$f":"VLOOKUP(GG421,Assumptions!$A$4:$E$53,5,FALSE)*$GF434*1000000","v":46022802.332262747},{"$f":"VLOOKUP(GH421,Assumptions!$A$4:$E$53,5,FALSE)*$GF434*1000000","v":44873136.048844375},{"$f":"VLOOKUP(GI421,Assumptions!$A$4:$E$53,5,FALSE)*$GF434*1000000","v":43760677.530409522},{"$f":"VLOOKUP(GJ421,Assumptions!$A$4:$E$53,5,FALSE)*$GF434*1000000","v":42682638.875259154},{"$f":"VLOOKUP(GK421,Assumptions!$A$4:$E$53,5,FALSE)*$GF434*1000000","v":41636482.378000535},{"$f":"VLOOKUP(GL421,Assumptions!$A$4:$E$53,5,FALSE)*$GF434*1000000","v":40619813.302558847},{"$f":"VLOOKUP(GM421,Assumptions!$A$4:$E$53,5,FALSE)*$GF434*1000000","v":39630415.624506608},{"$f":"VLOOKUP(GN421,Assumptions!$A$4:$E$53,5,FALSE)*$GF434*1000000","v":38656351.405799165},{"$f":"VLOOKUP(GO421,Assumptions!$A$4:$E$53,5,FALSE)*$GF434*1000000","v":37684503.211519189},{"$f":"VLOOKUP(GP421,Assumptions!$A$4:$E$53,5,FALSE)*$GF434*1000000","v":36712655.017239213},{"$f":"VLOOKUP(GQ421,Assumptions!$A$4:$E$53,5,FALSE)*$GF434*1000000","v":35740806.822959237},{"$f":"VLOOKUP(GR421,Assumptions!$A$4:$E$53,5,FALSE)*$GF434*1000000","v":34768958.628679261},{"$f":"VLOOKUP(GS421,Assumptions!$A$4:$E$53,5,FALSE)*$GF434*1000000","v":33797110.434399277},{"$f":"VLOOKUP(GT421,Assumptions!$A$4:$E$53,5,FALSE)*$GF434*1000000","v":32825262.240119286},{"$f":"VLOOKUP(GU421,Assumptions!$A$4:$E$53,5,FALSE)*$GF434*1000000","v":31853414.045839321},{"$f":"VLOOKUP(GV421,Assumptions!$A$4:$E$53,5,FALSE)*$GF434*1000000","v":30881565.851559337},{"$f":"VLOOKUP(GW421,Assumptions!$A$4:$E$53,5,FALSE)*$GF434*1000000","v":29909717.657279357},{"$f":"VLOOKUP(GX421,Assumptions!$A$4:$E$53,5,FALSE)*$GF434*1000000","v":28937869.462999377},{"$f":"VLOOKUP(GY421,Assumptions!$A$4:$E$53,5,FALSE)*$GF434*1000000","v":27966021.26871939}]
[null,"Total Fixed Cost",2690947.1463274648,{"$f":"SUM(D437:D441)","v":3542549.1581396735},{"$f":"SUM(E437:E440)","v":3422197.3371992758},3299774.7631069976,3179586.5659452588,3061470.1382305319,2945277.5766683114,2830869.3894490968,2718116.5943649709,2606319.655467575,2494709.8345435131,2383158.2152070566,2271665.9614899587,2160234.2607046049,2048864.3239096312,1937557.3863848455,1826314.7081156501,1715137.5742871577,1604027.2957881824,1492985.2097253148,1382012.6799472773,null,"Total Fixed Cost",531237.3149959622,{"$f":"SUM(AA437:AA441)","v":712391.49755120801},{"$f":"SUM(AB437:AB440)","v":687601.35376100196},661529.68552341207,635913.64124406176,610719.08195201727,585914.93243014626,561471.86817777378,537362.75308979803,513441.40234196192,489547.1876992273,465652.97305649274,441758.7584137583,417864.54377102375,393970.32912828925,370076.11448555475,346181.89984282013,322287.68520008557,298393.47055735096,274499.2559146164,250605.04127188193,null,"Total Fixed Cost",2365148.1014383333,{"$f":"SUM(AX437:AX441)","v":3171673.657613562},{"$f":"SUM(AY437:AY440)","v":3061304.2240954465},2945229.2517755241,2831182.7855664892,2719012.833656,2608581.0445225658,2499756.8610966075,2392419.4693734432,2285918.0326181664,2179537.4098675726,2073156.7871169792,1966776.1643663859,1860395.5416157926,1754014.9188651992,1647634.2961146061,1541253.6733640123,1434873.0506134187,1328492.4278628246,1222111.8051122313,1115731.1823616382,null,"Total Fixed Cost",166279.18099275764,{"$f":"SUM(BU437:BU441)","v":217044.57406506533},{"$f":"SUM(BV437:BV440)","v":209754.62498551657},202461.05087626088,195303.47480379688,188272.13919540605,181358.17215758105,174553.20871667875,167849.51712136116,161205.02340220241,154573.48880862183,147947.18750779348,141326.22416557238,134710.70554113071,128100.74052882398,121496.440200895,114897.9178510312,108305.28903879394,101718.67163493577,95138.18586762427,88563.954369590385,null,"Total Fixed Cost",2218753.9027353982,{"$f":"SUM(CR437:CR441)","v":2789277.798525596},{"$f":"SUM(CS437:CS440)","v":2723151.0995705021},2636845.8031175854,2552908.0748999389,2471145.0864063548,2391380.9574505435,2313449.4634354389,2237196.464505116,2161806.6616737824,2086384.4797843336,2010775.5678013158,1934976.1911228581,1858982.5404550517,1782790.7303181109,1706396.7975226508,1629796.6996155041,1552986.3132944335,1475961.432791163,1398717.7682220475,1321250.9439057703,null,"Total Fixed Cost",21030092.984196767,{"$f":"SUM(DO437:DO441)","v":26297888.92256473},{"$f":"SUM(DP437:DP440)","v":25678329.668625902},24881495.729056384,24106832.781980533,23352548.432820115,22617008.110138584,21898667.179224864,21196093.555938914,20501700.536775716,19807154.19098321,19111020.639395364,18413268.137896277,17713864.307487726,17012776.121591531,16309969.893097932,15605411.261154987,14899065.177693695,14190895.893683698,13480866.945114024,12768941.138693474,null,"Total Fixed Cost",27028808.083486188,{"$f":"SUM(EL437:EL441)","v":31912569.594461836},{"$f":"SUM(EM437:EM440)","v":31213594.996643227},30475480.569577526,29762223.320696432,29071995.880615119,28403135.686850093,27754074.418687593,27123361.522900548,26503148.429672793,25884810.480398536,25266897.602578722,24649418.297642455,24032381.2370474,23415795.265680384,22799669.405325957,22184012.858204398,21568835.010580335,20954145.436443735,20339953.901264343,19726270.365821294,null,"Total Fixed Cost",39469059.518691562,{"$f":"SUM(FI437:FI441)","v":47075690.265994385},{"$f":"SUM(FJ437:FJ440)","v":46030502.676094107},44880644.035295807,43767999.384929478,42689780.356835961,41643448.821024247,40626609.64074219,39637046.420786358,38662819.225705944,37690808.425829001,36718797.625952043,35746786.826075085,34774776.026198126,33802765.226321168,32830754.426444203,31858743.626567256,30886732.826690294,29914722.026813339,28942711.226936378,27970700.427059416,null,"Total Fixed Cost",43234316.900358789,{"$f":"SUM(GF437:GF441)","v":50406562.043914199},{"$f":"SUM(GG437:GG440)","v":49321499.239919931},48237806.894654699,47192641.793136053,46183242.423240215,45207097.996941216,44261841.233878344,43345284.114452496,42445517.265543967,41549452.388458893,40654903.177717708,39761899.946647301,38870473.614841089,37980655.720284343,37092478.431722052,36205974.561274141,35321177.577302851,34438121.617537744,33556841.502462931,32677372.748972215]
[]
[null,"Fuel Cost",13757472.536893275,{"$f":"HLOOKUP(D422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D424","v":9198218.4576263018},{"$f":"HLOOKUP(E422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E424","v":9759480.4563024659},{"$f":"HLOOKUP(F422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F424","v":10568067.159136437},{"$f":"HLOOKUP(G422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G424","v":10953725.981010409},{"$f":"HLOOKUP(H422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H424","v":11539219.123778632},{"$f":"HLOOKUP(I422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I424","v":12045569.061304107},{"$f":"HLOOKUP(J422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J424","v":12851846.865639452},{"$f":"HLOOKUP(K422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K424","v":13543720.341172604},{"$f":"HLOOKUP(L422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L424","v":14337143.145599997},{"$f":"HLOOKUP(M422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M424","v":15000333.889604384},{"$f":"HLOOKUP(N422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N424","v":15677121.319627395},{"$f":"HLOOKUP(O422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O424","v":16442392.715256985},{"$f":"HLOOKUP(P422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P424","v":17252567.38062904},{"$f":"HLOOKUP(Q422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q424","v":18124149.32086356},{"$f":"HLOOKUP(R422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R424","v":18931085.185630687},{"$f":"HLOOKUP(S422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S424","v":18931085.185630687},{"$f":"HLOOKUP(T422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T424","v":18931085.185630687},{"$f":"HLOOKUP(U422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U424","v":18931085.185630687},{"$f":"HLOOKUP(V422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V424","v":18931085.185630687},{"$f":"HLOOKUP(W422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W424","v":18931085.185630687},null,"Fuel Cost",2890742.1728987107,{"$f":"HLOOKUP(AA422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA424","v":1932744.4005205478},{"$f":"HLOOKUP(AB422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB424","v":2050677.6709863013},{"$f":"HLOOKUP(AC422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC424","v":2220579.2045753421},{"$f":"HLOOKUP(AD422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD424","v":2301614.454164383},{"$f":"HLOOKUP(AE422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE424","v":2424639.2114520548},{"$f":"HLOOKUP(AF422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF424","v":2531034.2716438351},{"$f":"HLOOKUP(AG422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG424","v":2700450.6557808216},{"$f":"HLOOKUP(AH422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH424","v":2845828.2190410956},{"$f":"HLOOKUP(AI422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI424","v":3012543.4899999993},{"$f":"HLOOKUP(AJ422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ424","v":3151894.1917534242},{"$f":"HLOOKUP(AK422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK424","v":3294101.8509589033},{"$f":"HLOOKUP(AL422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL424","v":3454901.9027945199},{"$f":"HLOOKUP(AM422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM424","v":3625137.101616438},{"$f":"HLOOKUP(AN422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN424","v":3808275.2954246569},{"$f":"HLOOKUP(AO422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO424","v":3977829.9522739723},{"$f":"HLOOKUP(AP422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP424","v":3977829.9522739723},{"$f":"HLOOKUP(AQ422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ424","v":3977829.9522739723},{"$f":"HLOOKUP(AR422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR424","v":3977829.9522739723},{"$f":"HLOOKUP(AS422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS424","v":3977829.9522739723},{"$f":"HLOOKUP(AT422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT424","v":3977829.9522739723},null,"Fuel Cost",3465663.2394199017,{"$f":"HLOOKUP(AX422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX424","v":2400678.0000000005},{"$f":"HLOOKUP(AY422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY424","v":2400678.0000000005},{"$f":"HLOOKUP(AZ422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ424","v":2514996.0000000009},{"$f":"HLOOKUP(BA422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA424","v":2629314.0000000005},{"$f":"HLOOKUP(BB422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB424","v":2629314.0000000005},{"$f":"HLOOKUP(BC422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC424","v":2743632.0000000005},{"$f":"HLOOKUP(BD422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD424","v":2857950.0000000005},{"$f":"HLOOKUP(BE422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE424","v":2972268.0000000009},{"$f":"HLOOKUP(BF422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF424","v":2972268.0000000009},{"$f":"HLOOKUP(BG422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG424","v":3086586.0000000009},{"$f":"HLOOKUP(BH422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH424","v":3200904.0000000005},{"$f":"HLOOKUP(BI422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI424","v":3315222.0000000005},{"$f":"HLOOKUP(BJ422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ424","v":3429540.0000000009},{"$f":"HLOOKUP(BK422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK424","v":3543858.0000000009},{"$f":"HLOOKUP(BL422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL424","v":3658176.0000000009},{"$f":"HLOOKUP(BM422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM424","v":3772494.0000000005},{"$f":"HLOOKUP(BN422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN424","v":3886812.0000000005},{"$f":"HLOOKUP(BO422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO424","v":9945666.0000000019},{"$f":"HLOOKUP(BP422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP424","v":9831348.0000000019},{"$f":"HLOOKUP(BQ422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ424","v":9945666.0000000019},null,"Fuel Cost",2495288.6436461681,{"$f":"HLOOKUP(BU422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU424","v":1668344.966529337},{"$f":"HLOOKUP(BV422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV424","v":1770144.9655953753},{"$f":"HLOOKUP(BW422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW424","v":1916803.9693894356},{"$f":"HLOOKUP(BX422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX424","v":1986753.5968346957},{"$f":"HLOOKUP(BY422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY424","v":2092948.5673254139},{"$f":"HLOOKUP(BZ422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ424","v":2184788.7832829584},{"$f":"HLOOKUP(CA422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA424","v":2331029.0060700057},{"$f":"HLOOKUP(CB422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB424","v":2456518.9186762739},{"$f":"HLOOKUP(CC422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC424","v":2600427.5405679997},{"$f":"HLOOKUP(CD422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD424","v":2720715.066321556},{"$f":"HLOOKUP(CE422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE424","v":2843468.7177477255},{"$f":"HLOOKUP(CF422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF424","v":2982271.3224922302},{"$f":"HLOOKUP(CG422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG424","v":3129218.3461153097},{"$f":"HLOOKUP(CH422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH424","v":3287303.2350105643},{"$f":"HLOOKUP(CI422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI424","v":3433662.8148028934},{"$f":"HLOOKUP(CJ422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ424","v":3433662.8148028934},{"$f":"HLOOKUP(CK422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK424","v":3433662.8148028934},{"$f":"HLOOKUP(CL422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL424","v":3433662.8148028934},{"$f":"HLOOKUP(CM422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM424","v":3433662.8148028934},{"$f":"HLOOKUP(CN422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN424","v":3433662.8148028934},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",23816838.290585294,{"$f":"HLOOKUP(GF422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GF424","v":16293600},{"$f":"HLOOKUP(GG422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GG424","v":16819200},{"$f":"HLOOKUP(GH422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GH424","v":17344800},{"$f":"HLOOKUP(GI422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GI424","v":17870400},{"$f":"HLOOKUP(GJ422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GJ424","v":18396000},{"$f":"HLOOKUP(GK422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GK424","v":18921600},{"$f":"HLOOKUP(GL422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GL424","v":19447200},{"$f":"HLOOKUP(GM422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GM424","v":19972800},{"$f":"HLOOKUP(GN422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GN424","v":21024000},{"$f":"HLOOKUP(GO422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GO424","v":21549599.999999996},{"$f":"HLOOKUP(GP422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GP424","v":22075200},{"$f":"HLOOKUP(GQ422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GQ424","v":22600800},{"$f":"HLOOKUP(GR422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GR424","v":23652000},{"$f":"HLOOKUP(GS422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GS424","v":24177599.999999996},{"$f":"HLOOKUP(GT422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GT424","v":24703200},{"$f":"HLOOKUP(GU422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GU424","v":25754400.000000004},{"$f":"HLOOKUP(GV422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GV424","v":26280000},{"$f":"HLOOKUP(GW422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GW424","v":68328000},{"$f":"HLOOKUP(GX422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GX424","v":67802400},{"$f":"HLOOKUP(GY422,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GY424","v":68328000}]
[null,"Fuel Savings on remaining plant",-2273230.4406454549,{"$f":"HLOOKUP(D422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D425","v":-1519877.2987923287},{"$f":"HLOOKUP(E422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E425","v":-1612618.0153117809},{"$f":"HLOOKUP(F422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F425","v":-1746225.6893852053},{"$f":"HLOOKUP(G422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G425","v":-1809950.43033863},{"$f":"HLOOKUP(H422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H425","v":-1906695.005431233},{"$f":"HLOOKUP(I422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I425","v":-1990362.2697863011},{"$f":"HLOOKUP(J422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J425","v":-2123588.4305884931},{"$f":"HLOOKUP(K422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K425","v":-2237910.8718246575},{"$f":"HLOOKUP(L422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L425","v":-2369012.9231999996},{"$f":"HLOOKUP(M422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M425","v":-2478595.943132055},{"$f":"HLOOKUP(N422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N425","v":-2590425.6257753419},{"$f":"HLOOKUP(O422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O425","v":-2716876.0495167123},{"$f":"HLOOKUP(P422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P425","v":-2850746.1122498633},{"$f":"HLOOKUP(Q422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q425","v":-2994762.8706147945},{"$f":"HLOOKUP(R422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R425","v":-3128097.7667243839},{"$f":"HLOOKUP(S422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S425","v":-3128097.7667243839},{"$f":"HLOOKUP(T422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T425","v":-3128097.7667243839},{"$f":"HLOOKUP(U422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U425","v":-3128097.7667243839},{"$f":"HLOOKUP(V422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V425","v":-3128097.7667243839},{"$f":"HLOOKUP(W422,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W425","v":-3128097.7667243839},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA447:AT447))","v":-746985.97088215651},{"$f":"HLOOKUP(AA422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AA425","v":-517440},{"$f":"HLOOKUP(AB422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AB425","v":-517440},{"$f":"HLOOKUP(AC422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AC425","v":-542080},{"$f":"HLOOKUP(AD422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AD425","v":-566720},{"$f":"HLOOKUP(AE422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AE425","v":-566720},{"$f":"HLOOKUP(AF422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AF425","v":-591360},{"$f":"HLOOKUP(AG422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AG425","v":-616000},{"$f":"HLOOKUP(AH422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AH425","v":-640640},{"$f":"HLOOKUP(AI422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AI425","v":-640640},{"$f":"HLOOKUP(AJ422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AJ425","v":-665280},{"$f":"HLOOKUP(AK422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AK425","v":-689920},{"$f":"HLOOKUP(AL422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AL425","v":-714560},{"$f":"HLOOKUP(AM422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AM425","v":-739200},{"$f":"HLOOKUP(AN422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AN425","v":-763840},{"$f":"HLOOKUP(AO422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AO425","v":-788480},{"$f":"HLOOKUP(AP422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AP425","v":-813120},{"$f":"HLOOKUP(AQ422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AQ425","v":-837760},{"$f":"HLOOKUP(AR422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AR425","v":-2143680},{"$f":"HLOOKUP(AS422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AS425","v":-2119040},{"$f":"HLOOKUP(AT422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AT425","v":-2143680},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX447:BQ447))","v":-305403.27397186868},{"$f":"HLOOKUP(AX422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX425","v":-211554.00000000003},{"$f":"HLOOKUP(AY422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY425","v":-211554.00000000003},{"$f":"HLOOKUP(AZ422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ425","v":-221628.00000000006},{"$f":"HLOOKUP(BA422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA425","v":-231702.00000000003},{"$f":"HLOOKUP(BB422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB425","v":-231702.00000000003},{"$f":"HLOOKUP(BC422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC425","v":-241776.00000000003},{"$f":"HLOOKUP(BD422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD425","v":-251850.00000000003},{"$f":"HLOOKUP(BE422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE425","v":-261924.00000000006},{"$f":"HLOOKUP(BF422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF425","v":-261924.00000000006},{"$f":"HLOOKUP(BG422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG425","v":-271998.00000000006},{"$f":"HLOOKUP(BH422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH425","v":-282072},{"$f":"HLOOKUP(BI422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI425","v":-292146.00000000006},{"$f":"HLOOKUP(BJ422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ425","v":-302220.00000000006},{"$f":"HLOOKUP(BK422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK425","v":-312294.00000000006},{"$f":"HLOOKUP(BL422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL425","v":-322368.00000000006},{"$f":"HLOOKUP(BM422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM425","v":-332442.00000000006},{"$f":"HLOOKUP(BN422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN425","v":-342516.00000000006},{"$f":"HLOOKUP(BO422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO425","v":-876438},{"$f":"HLOOKUP(BP422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP425","v":-866364.00000000012},{"$f":"HLOOKUP(BQ422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ425","v":-876438},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU447:CN447))","v":0},{"$f":"HLOOKUP(BU422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU425","v":0},{"$f":"HLOOKUP(BV422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV425","v":0},{"$f":"HLOOKUP(BW422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW425","v":0},{"$f":"HLOOKUP(BX422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX425","v":0},{"$f":"HLOOKUP(BY422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY425","v":0},{"$f":"HLOOKUP(BZ422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ425","v":0},{"$f":"HLOOKUP(CA422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA425","v":0},{"$f":"HLOOKUP(CB422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB425","v":0},{"$f":"HLOOKUP(CC422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC425","v":0},{"$f":"HLOOKUP(CD422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD425","v":0},{"$f":"HLOOKUP(CE422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE425","v":0},{"$f":"HLOOKUP(CF422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF425","v":0},{"$f":"HLOOKUP(CG422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG425","v":0},{"$f":"HLOOKUP(CH422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH425","v":0},{"$f":"HLOOKUP(CI422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI425","v":0},{"$f":"HLOOKUP(CJ422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ425","v":0},{"$f":"HLOOKUP(CK422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK425","v":0},{"$f":"HLOOKUP(CL422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL425","v":0},{"$f":"HLOOKUP(CM422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM425","v":0},{"$f":"HLOOKUP(CN422,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN425","v":0},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR447:DK447))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO447:EH447))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL447:FE447))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI447:GB447))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF447:GY447))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",395319.56162741559,{"$f":"(SUM(D445:D449))*Misc_Rev","v":268776.06827557937},{"$f":"(SUM(E445:E449))*Misc_Rev","v":284351.58481496031},306621.40661091026,317465.85332568071,333721.05872879585,347845.21483847441,370086.43140209565,389243.68204831093,411155.31058143702,429555.43957267783,448332.57009772805,469511.41936568101,491914.00395606708,515986.69497071183,538321.92236767244,538852.57015960396,539393.83090737427,539945.91687009996,540509.04455208022,541083.43478769995,null,"Misc Charges",74300.886661505603,{"$f":"(SUM(AA445:AA449))*Misc_Rev","v":50024.725079404321},{"$f":"(SUM(AB445:AB449))*Misc_Rev","v":53927.851381960041},58717.696093708801,60631.260372125005,64704.405898363286,67442.784981645615,72223.962480421993,76228.477973327434,81723.897094370011,85537.040877282809,89444.672329863635,93956.432530407314,98775.798460576261,104015.11937818653,108816.65421583761,108129.2241820687,107444.00518076617,65265.995264003352,66181.295188170567,65502.978163503343,null,"Misc Charges",102341.85872106913,{"$f":"(SUM(AX445:AX449))*Misc_Rev","v":70892.59161600002},{"$f":"(SUM(AY445:AY449))*Misc_Rev","v":70892.59161600002},74268.429312000037,77644.267008000024,77644.267008000024,81020.104704000027,84395.942400000029,87771.780096000031,87771.780096000031,91147.617792000034,94523.455488000021,97899.293184000024,101275.13088000004,104650.96857600004,108026.80627200005,111402.64396800002,114778.48166400002,293697.87955200009,290322.04185600008,293697.87955200009,null,"Misc Charges",82327.846938042901,{"$f":"(SUM(BU445:BU449))*Misc_Rev","v":55333.712681902383},{"$f":"(SUM(BV445:BV449))*Misc_Rev","v":58656.635244248391},63432.865782567773,65725.347427169298,69192.199342353953,72194.716884316091,76959.576637550228,81053.000338714352,85743.512448513939,89669.639579328548,93676.244539620733,98203.227829634983,102994.60866783185,108147.34437920564,112921.00986893653,112955.40413868712,112990.48629383274,113026.27009208126,113062.76956629475,113099.99902999251,null,"Misc Charges",0,{"$f":"(SUM(CR445:CR449))*Misc_Rev","v":0},{"$f":"(SUM(CS445:CS449))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO445:DO449))*Misc_Rev","v":0},{"$f":"(SUM(DP445:DP449))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(EL445:EL449))*Misc_Rev","v":0},{"$f":"(SUM(EM445:EM449))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(FI445:FI449))*Misc_Rev","v":0},{"$f":"(SUM(FJ445:FJ449))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",836396.45284966729,{"$f":"(SUM(GF445:GF449))*Misc_Rev","v":583615.67509743059},{"$f":"(SUM(GG445:GG449))*Misc_Rev","v":601755.98015137913},619918.67069840687,638104.19444837503,656313.00806534255,674545.57734664937,692802.37740558235,711083.89285769407,746411.64841084788,764744.08745906479,783102.754680246,801488.17463785096,836921.91278660798,855362.45408234,873831.38559598697,909350.3055319069,927877.73225054482,2291096.6884955559,2275642.9128254666,2294262.5430499762]
[null,"Total Variable Cost",12230829.545045499,{"$f":"SUM(D445:D450)","v":8568432.3267853167},{"$f":"SUM(E445:E449)","v":8780619.5903829131},9468299.3642203007,9803169.8778928071,10305121.625765681,10741267.750693996,11428064.210786056,12019629.509891024,12696248.47398212,13264434.275342075,13844261.675448617,14498252.82132167,15190032.236785667,15933383.61446121,16623083.077064982,16639469.187240733,16656183.019620003,16673231.12864686,16690620.199854253,16708357.052485792,null,"Total Variable Cost",2298759.0293107051,{"$f":"SUM(AA445:AA450)","v":1594760.5538653578},{"$f":"SUM(AB445:AB449)","v":1665262.2091761376},1813169.9633679839,1872259.7693961523,1998036.2493318701,2082595.8801150448,2230235.9955663905,2353893.2180498834,2523588.7195642912,2641336.4895406002,2762001.9864705913,2901322.644837182,3050141.9979179921,3211929.3286248306,3360198.0674356967,3338970.608388979,3317811.4248013264,2015377.8181819215,2043641.7733501284,2022695.7189816989,null,"Total Variable Cost",3166479.5074053528,{"$f":"SUM(AX445:AX450)","v":2260016.5916160005},{"$f":"SUM(AY445:AY449)","v":2189124.0000000005},2293368.0000000009,2397612.0000000005,2397612.0000000005,2501856.0000000005,2606100.0000000005,2710344.0000000009,2710344.0000000009,2814588.0000000009,2918832.0000000005,3023076.0000000005,3127320.0000000009,3231564.0000000009,3335808.0000000009,3440052.0000000005,3544296.0000000005,9069228.0000000019,8964984.0000000019,9069228.0000000019,null,"Total Variable Cost",2547092.8884383189,{"$f":"SUM(BU445:BU450)","v":1764008.1408532949},{"$f":"SUM(BV445:BV449)","v":1811284.438125259},1958771.794175141,2029562.358793518,2136616.8275183407,2229332.9077419741,2376469.1402405575,2502871.7989968611,2647712.2174071744,2768948.8506462616,2892670.5947264303,3032461.3336720285,3180416.5225985623,3339530.1500495807,3486938.2988184448,3488000.374835941,3489083.6923737875,3490188.6762623903,3491315.7598287654,3492465.3850664683,null,"Total Variable Cost",0,{"$f":"SUM(CR445:CR450)","v":0},{"$f":"SUM(CS445:CS449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO445:DO450)","v":0},{"$f":"SUM(DP445:DP449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(EL445:EL450)","v":0},{"$f":"SUM(EM445:EM449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(FI445:FI450)","v":0},{"$f":"SUM(FJ445:FJ449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",25878661.349604741,{"$f":"SUM(GF445:GF450)","v":18605344.772720657},{"$f":"SUM(GG445:GG449)","v":18581891.679575689},19142745.513167206,19704304.423430551,20266582.511899162,20829594.162137143,21393354.045379888,21957877.126287486,23048778.668813236,23614874.242189497,24181779.727033287,24749511.321573954,25843685.548005432,26413119.258965537,26983429.644144852,28080234.237027753,28652350.921768304,70747797.940203667,70270593.899007738,70845557.776987895]
[]
[null,"$/MWh",{"$f":"C453/AVERAGE(D423:W423)","v":77.717586934234205},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z453/AVERAGE(AA423:AT423)","v":70.749908607666725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW453/AVERAGE(AX423:BQ423)","v":63.146433890909627},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT453/AVERAGE(BU423:CN423)","v":78.584686904282776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ453/AVERAGE(CR423:DK423)","v":56.284979775124256},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN453/AVERAGE(DO423:EH423)","v":103.83631254935911},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK453/AVERAGE(EL423:FE423)","v":113.87217208544398},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"FH453/AVERAGE(FI423:GB423)","v":243.8095455452987},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"GE453/AVERAGE(GF423:GY423)","v":157.79218778530495}]
[]
[null,{"$f":"D460&\" \"&'Resource Options'!$B$45","v":"2032 Supplemental Compression- two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA460&\" \"&'Resource Options'!$B$46","v":"2032 Rathdrum CT 2055 Uprates two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX460&\" \"&'Resource Options'!$B$47","v":"2032 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU460&\" \"&'Resource Options'!$B$48","v":"2032 Rathdrum CT: Inlet Evaporation 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR460&\" \"&'Resource Options'!$B$49","v":"2032 Post Falls Redevelopment"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO460&\" \"&'Resource Options'!$B$50","v":"2032 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL460&\" \"&'Resource Options'!$B$51","v":"2032 Monroe St/Upper Falls 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI460&\" \"&'Resource Options'!$B$52","v":"2032 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF460&\" \"&'Resource Options'!$B$53","v":"2032 Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Fuel (Dth)",null,{"$f":"D461*$D468/1000","v":2236800},{"$f":"E461*$D468/1000","v":2236800},{"$f":"F461*$D468/1000","v":2236800},{"$f":"G461*$D468/1000","v":2236800},{"$f":"H461*$D468/1000","v":2236800},{"$f":"I461*$D468/1000","v":2236800},{"$f":"J461*$D468/1000","v":2236800},{"$f":"K461*$D468/1000","v":2236800},{"$f":"L461*$D468/1000","v":2236800},{"$f":"M461*$D468/1000","v":2236800},{"$f":"N461*$D468/1000","v":2236800},{"$f":"O461*$D468/1000","v":2236800},{"$f":"P461*$D468/1000","v":2236800},{"$f":"Q461*$D468/1000","v":2236800},{"$f":"R461*$D468/1000","v":2236800},{"$f":"S461*$D468/1000","v":2236800},{"$f":"T461*$D468/1000","v":2236800},{"$f":"U461*$D468/1000","v":2236800},{"$f":"V461*$D468/1000","v":2236800},{"$f":"W461*$D468/1000","v":2236800},null,"Fuel (Dth)",null,{"$f":"AA461*$AA468/1000","v":469999.99999999994},{"$f":"AB461*$AA468/1000","v":469999.99999999994},{"$f":"AC461*$AA468/1000","v":469999.99999999994},{"$f":"AD461*$AA468/1000","v":469999.99999999994},{"$f":"AE461*$AA468/1000","v":469999.99999999994},{"$f":"AF461*$AA468/1000","v":469999.99999999994},{"$f":"AG461*$AA468/1000","v":469999.99999999994},{"$f":"AH461*$AA468/1000","v":469999.99999999994},{"$f":"AI461*$AA468/1000","v":469999.99999999994},{"$f":"AJ461*$AA468/1000","v":469999.99999999994},{"$f":"AK461*$AA468/1000","v":469999.99999999994},{"$f":"AL461*$AA468/1000","v":469999.99999999994},{"$f":"AM461*$AA468/1000","v":469999.99999999994},{"$f":"AN461*$AA468/1000","v":469999.99999999994},{"$f":"AO461*$AA468/1000","v":469999.99999999994},{"$f":"AP461*$AA468/1000","v":469999.99999999994},{"$f":"AQ461*$AA468/1000","v":469999.99999999994},{"$f":"AR461*$AA468/1000","v":469999.99999999994},{"$f":"AS461*$AA468/1000","v":469999.99999999994},{"$f":"AT461*$AA468/1000","v":469999.99999999994},null,"Fuel (mmbtu)",null,{"$f":"AX461*$AX468/1000","v":1143180.0000000002},1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,null,"Fuel (Dth)",null,{"$f":"BU461*$AA468/1000","v":405704},405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"GF461*$GF468/1000","v":5256000},{"$f":"GG461*$GF468/1000","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D468)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA468)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA468)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX468)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX468)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU468)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU468)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU468)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU468)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU468)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU468)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU468)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU468)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU468)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU468)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU468)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU468)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU468)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU468)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU468)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU468)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU468)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU468)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU468)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU468)/1000)","v":0},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D460,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$212)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":21.252939443425287},{"$f":"'Resource Options'!$N$45*(1.02^(D460-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA460,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$213)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":4.4343585307065743},{"$f":"'Resource Options'!$N$46*(1.02^(AA460-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX460,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$214)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":19.742428409941894},{"$f":"'Resource Options'!$N$47*(1.02^(AX460-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU460,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$215)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":1.27926015865044},{"$f":"'Resource Options'!$N$48*(1.02^(BU460-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR460,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$216)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":22.43113897206883},{"$f":"'Resource Options'!$N$49*(1.02^(CR460-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO460,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$217)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":208.80960139565116},{"$f":"'Resource Options'!$N$50*(1.02^(DO460-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL460,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$218)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":217.09342963159349},{"$f":"'Resource Options'!$N$51*(1.02^(EL460-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI460,'Capital Costs'!$A$174:$AH$219,ROW('Capital Costs'!$A$219)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":329.92488319011909},{"$f":"'Resource Options'!$N$52*(1.02^(FI460-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF460,'Capital Costs'!$A$174:$AH$220,ROW('Capital Costs'!$A$220)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":329.86969076571813},{"$f":"'Resource Options'!$N$53*(1.02^(GF460-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D470*AFUDC!$Y$44","v":0.95587432970144015},{"$f":"E470*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA470*AFUDC!$Y$45","v":0.19944015271291199},{"$f":"AB470*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX470*AFUDC!$Y$46","v":0.88793743440838768},{"$f":"AY470*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU470*AFUDC!$Y$47","v":5.7536132821478056E-2},{"$f":"BV470*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR470*AFUDC!$Y$48","v":3.4301415083736604},{"$f":"CS470*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO470*AFUDC!$Y$49","v":31.930901145325223},{"$f":"DP470*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL470*AFUDC!$Y$50","v":33.197653721541947},{"$f":"EM470*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI470*AFUDC!$Y$51","v":50.451697432080188},{"$f":"FJ470*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF470*AFUDC!$Y$51","v":50.443257476083254},{"$f":"GG470*0.1","v":0}]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D475:W475))","v":147376.33216204561},{"$f":"HLOOKUP(D460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D469*1000","v":126669.96125403573},{"$f":"HLOOKUP(E460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D469*1000","v":129203.36047911647},{"$f":"HLOOKUP(F460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D469*1000","v":131787.42768869881},{"$f":"HLOOKUP(G460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D469*1000","v":134423.17624247281},{"$f":"HLOOKUP(H460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D469*1000","v":137111.63976732225},{"$f":"HLOOKUP(I460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D469*1000","v":139853.87256266869},{"$f":"HLOOKUP(J460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D469*1000","v":142650.95001392209},{"$f":"HLOOKUP(K460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D469*1000","v":145503.96901420056},{"$f":"HLOOKUP(L460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D469*1000","v":148414.04839448456},{"$f":"HLOOKUP(M460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D469*1000","v":151382.32936237421},{"$f":"HLOOKUP(N460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D469*1000","v":154409.9759496217},{"$f":"HLOOKUP(O460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D469*1000","v":157498.17546861415},{"$f":"HLOOKUP(P460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D469*1000","v":160648.13897798644},{"$f":"HLOOKUP(Q460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D469*1000","v":163861.10175754616},{"$f":"HLOOKUP(R460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D469*1000","v":167138.32379269711},{"$f":"HLOOKUP(S460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D469*1000","v":170481.09026855105},{"$f":"HLOOKUP(T460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D469*1000","v":173890.71207392207},{"$f":"HLOOKUP(U460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D469*1000","v":177368.52631540049},{"$f":"HLOOKUP(V460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D469*1000","v":180915.89684170851},{"$f":"HLOOKUP(W460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D469*1000","v":184534.21477854269},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA475:AT475))","v":0},{"$f":"HLOOKUP(AA460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA469*1000","v":0},{"$f":"HLOOKUP(AB460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA469*1000","v":0},{"$f":"HLOOKUP(AC460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA469*1000","v":0},{"$f":"HLOOKUP(AD460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA469*1000","v":0},{"$f":"HLOOKUP(AE460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA469*1000","v":0},{"$f":"HLOOKUP(AF460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA469*1000","v":0},{"$f":"HLOOKUP(AG460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA469*1000","v":0},{"$f":"HLOOKUP(AH460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA469*1000","v":0},{"$f":"HLOOKUP(AI460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA469*1000","v":0},{"$f":"HLOOKUP(AJ460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA469*1000","v":0},{"$f":"HLOOKUP(AK460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA469*1000","v":0},{"$f":"HLOOKUP(AL460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA469*1000","v":0},{"$f":"HLOOKUP(AM460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA469*1000","v":0},{"$f":"HLOOKUP(AN460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA469*1000","v":0},{"$f":"HLOOKUP(AO460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA469*1000","v":0},{"$f":"HLOOKUP(AP460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA469*1000","v":0},{"$f":"HLOOKUP(AQ460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA469*1000","v":0},{"$f":"HLOOKUP(AR460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA469*1000","v":0},{"$f":"HLOOKUP(AS460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA469*1000","v":0},{"$f":"HLOOKUP(AT460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA469*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX475:BQ475))","v":0},{"$f":"HLOOKUP(AX460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX469*1000","v":0},{"$f":"HLOOKUP(AY460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX469*1000","v":0},{"$f":"HLOOKUP(AZ460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX469*1000","v":0},{"$f":"HLOOKUP(BA460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX469*1000","v":0},{"$f":"HLOOKUP(BB460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX469*1000","v":0},{"$f":"HLOOKUP(BC460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX469*1000","v":0},{"$f":"HLOOKUP(BD460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX469*1000","v":0},{"$f":"HLOOKUP(BE460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX469*1000","v":0},{"$f":"HLOOKUP(BF460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX469*1000","v":0},{"$f":"HLOOKUP(BG460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX469*1000","v":0},{"$f":"HLOOKUP(BH460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX469*1000","v":0},{"$f":"HLOOKUP(BI460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX469*1000","v":0},{"$f":"HLOOKUP(BJ460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX469*1000","v":0},{"$f":"HLOOKUP(BK460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX469*1000","v":0},{"$f":"HLOOKUP(BL460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX469*1000","v":0},{"$f":"HLOOKUP(BM460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX469*1000","v":0},{"$f":"HLOOKUP(BN460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX469*1000","v":0},{"$f":"HLOOKUP(BO460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX469*1000","v":0},{"$f":"HLOOKUP(BP460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX469*1000","v":0},{"$f":"HLOOKUP(BQ460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX469*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU475:CN475))","v":13251.588533570599},{"$f":"HLOOKUP(BU460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU469*1000","v":11389.740682758713},{"$f":"HLOOKUP(BV460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU469*1000","v":11617.535496413888},{"$f":"HLOOKUP(BW460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU469*1000","v":11849.886206342167},{"$f":"HLOOKUP(BX460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU469*1000","v":12086.883930469012},{"$f":"HLOOKUP(BY460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU469*1000","v":12328.621609078393},{"$f":"HLOOKUP(BZ460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU469*1000","v":12575.19404125996},{"$f":"HLOOKUP(CA460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU469*1000","v":12826.697922085161},{"$f":"HLOOKUP(CB460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU469*1000","v":13083.231880526866},{"$f":"HLOOKUP(CC460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU469*1000","v":13344.896518137402},{"$f":"HLOOKUP(CD460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU469*1000","v":13611.794448500148},{"$f":"HLOOKUP(CE460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU469*1000","v":13884.030337470153},{"$f":"HLOOKUP(CF460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU469*1000","v":14161.710944219558},{"$f":"HLOOKUP(CG460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU469*1000","v":14444.945163103946},{"$f":"HLOOKUP(CH460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU469*1000","v":14733.844066366026},{"$f":"HLOOKUP(CI460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU469*1000","v":15028.520947693347},{"$f":"HLOOKUP(CJ460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU469*1000","v":15329.091366647212},{"$f":"HLOOKUP(CK460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU469*1000","v":15635.673193980159},{"$f":"HLOOKUP(CL460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU469*1000","v":15948.386657859759},{"$f":"HLOOKUP(CM460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU469*1000","v":16267.354391016956},{"$f":"HLOOKUP(CN460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU469*1000","v":16592.701478837294},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR475:DK475))","v":-472832.39901989652},{"$f":"HLOOKUP(CR460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR469*1000","v":-406399.45902336464},{"$f":"HLOOKUP(CS460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR469*1000","v":-414527.44820383203},{"$f":"HLOOKUP(CT460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR469*1000","v":-422817.9971679087},{"$f":"HLOOKUP(CU460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR469*1000","v":-431274.35711126699},{"$f":"HLOOKUP(CV460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR469*1000","v":-439899.84425349231},{"$f":"HLOOKUP(CW460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR469*1000","v":-448697.84113856207},{"$f":"HLOOKUP(CX460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR469*1000","v":-457671.79796133336},{"$f":"HLOOKUP(CY460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR469*1000","v":-466825.23392056004},{"$f":"HLOOKUP(CZ460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR469*1000","v":-476161.73859897128},{"$f":"HLOOKUP(DA460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR469*1000","v":-485684.97337095067},{"$f":"HLOOKUP(DB460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR469*1000","v":-495398.67283836968},{"$f":"HLOOKUP(DC460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR469*1000","v":-505306.64629513712},{"$f":"HLOOKUP(DD460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR469*1000","v":-515412.77922103985},{"$f":"HLOOKUP(DE460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR469*1000","v":-525721.0348054606},{"$f":"HLOOKUP(DF460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR469*1000","v":-536235.4555015699},{"$f":"HLOOKUP(DG460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR469*1000","v":-546960.16461160115},{"$f":"HLOOKUP(DH460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR469*1000","v":-557899.36790383328},{"$f":"HLOOKUP(DI460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR469*1000","v":-569057.35526190989},{"$f":"HLOOKUP(DJ460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR469*1000","v":-580438.50236714806},{"$f":"HLOOKUP(DK460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR469*1000","v":-592047.27241449105},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO475:EH475))","v":-4019075.3916691188},{"$f":"HLOOKUP(DO460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO469*1000","v":-3454395.4016986},{"$f":"HLOOKUP(DP460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO469*1000","v":-3523483.3097325722},{"$f":"HLOOKUP(DQ460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO469*1000","v":-3593952.9759272235},{"$f":"HLOOKUP(DR460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO469*1000","v":-3665832.0354457693},{"$f":"HLOOKUP(DS460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO469*1000","v":-3739148.6761546843},{"$f":"HLOOKUP(DT460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO469*1000","v":-3813931.6496777772},{"$f":"HLOOKUP(DU460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO469*1000","v":-3890210.2826713333},{"$f":"HLOOKUP(DV460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO469*1000","v":-3968014.4883247605},{"$f":"HLOOKUP(DW460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO469*1000","v":-4047374.778091256},{"$f":"HLOOKUP(DX460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO469*1000","v":-4128322.2736530807},{"$f":"HLOOKUP(DY460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO469*1000","v":-4210888.7191261416},{"$f":"HLOOKUP(DZ460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO469*1000","v":-4295106.4935086649},{"$f":"HLOOKUP(EA460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO469*1000","v":-4381008.6233788384},{"$f":"HLOOKUP(EB460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO469*1000","v":-4468628.7958464157},{"$f":"HLOOKUP(EC460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO469*1000","v":-4558001.3717633439},{"$f":"HLOOKUP(ED460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO469*1000","v":-4649161.3991986094},{"$f":"HLOOKUP(EE460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO469*1000","v":-4742144.6271825833},{"$f":"HLOOKUP(EF460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO469*1000","v":-4836987.5197262345},{"$f":"HLOOKUP(EG460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO469*1000","v":-4933727.2701207586},{"$f":"HLOOKUP(EH460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO469*1000","v":-5032401.8155231746},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL475:FE475))","v":1076353.3168308917},{"$f":"HLOOKUP(EL460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL469*1000","v":925125.70328259573},{"$f":"HLOOKUP(EM460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL469*1000","v":943628.21734824777},{"$f":"HLOOKUP(EN460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL469*1000","v":962500.7816952127},{"$f":"HLOOKUP(EO460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL469*1000","v":981750.79732911719},{"$f":"HLOOKUP(EP460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL469*1000","v":1001385.8132756995},{"$f":"HLOOKUP(EQ460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL469*1000","v":1021413.5295412134},{"$f":"HLOOKUP(ER460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL469*1000","v":1041841.8001320378},{"$f":"HLOOKUP(ES460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL469*1000","v":1062678.6361346785},{"$f":"HLOOKUP(ET460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL469*1000","v":1083932.2088573722},{"$f":"HLOOKUP(EU460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL469*1000","v":1105610.8530345196},{"$f":"HLOOKUP(EV460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL469*1000","v":1127723.0700952099},{"$f":"HLOOKUP(EW460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL469*1000","v":1150277.5314971141},{"$f":"HLOOKUP(EX460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL469*1000","v":1173283.0821270566},{"$f":"HLOOKUP(EY460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL469*1000","v":1196748.7437695977},{"$f":"HLOOKUP(EZ460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL469*1000","v":1220683.7186449894},{"$f":"HLOOKUP(FA460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL469*1000","v":1245097.3930178892},{"$f":"HLOOKUP(FB460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL469*1000","v":1269999.3408782471},{"$f":"HLOOKUP(FC460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL469*1000","v":1295399.3276958116},{"$f":"HLOOKUP(FD460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL469*1000","v":1321307.3142497286},{"$f":"HLOOKUP(FE460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL469*1000","v":1347733.460534723},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI475:GB475))","v":0},{"$f":"HLOOKUP(FI460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI469*1000","v":0},{"$f":"HLOOKUP(FJ460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI469*1000","v":0},{"$f":"HLOOKUP(FK460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI469*1000","v":0},{"$f":"HLOOKUP(FL460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI469*1000","v":0},{"$f":"HLOOKUP(FM460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI469*1000","v":0},{"$f":"HLOOKUP(FN460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI469*1000","v":0},{"$f":"HLOOKUP(FO460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI469*1000","v":0},{"$f":"HLOOKUP(FP460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI469*1000","v":0},{"$f":"HLOOKUP(FQ460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI469*1000","v":0},{"$f":"HLOOKUP(FR460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI469*1000","v":0},{"$f":"HLOOKUP(FS460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI469*1000","v":0},{"$f":"HLOOKUP(FT460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI469*1000","v":0},{"$f":"HLOOKUP(FU460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI469*1000","v":0},{"$f":"HLOOKUP(FV460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI469*1000","v":0},{"$f":"HLOOKUP(FW460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI469*1000","v":0},{"$f":"HLOOKUP(FX460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI469*1000","v":0},{"$f":"HLOOKUP(FY460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI469*1000","v":0},{"$f":"HLOOKUP(FZ460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI469*1000","v":0},{"$f":"HLOOKUP(GA460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI469*1000","v":0},{"$f":"HLOOKUP(GB460,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI469*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF475:GY475))","v":3837925.3167199381},{"$f":"HLOOKUP(GF460,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF469*1000","v":3298696.9076571809},{"$f":"HLOOKUP(GG460,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF469*1000","v":3364670.8458103249},{"$f":"HLOOKUP(GH460,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF469*1000","v":3431964.2627265318},{"$f":"HLOOKUP(GI460,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF469*1000","v":3500603.5479810624},{"$f":"HLOOKUP(GJ460,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF469*1000","v":3570615.618940684},{"$f":"HLOOKUP(GK460,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF469*1000","v":3642027.9313194975},{"$f":"HLOOKUP(GL460,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF469*1000","v":3714868.4899458876},{"$f":"HLOOKUP(GM460,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF469*1000","v":3789165.8597448058},{"$f":"HLOOKUP(GN460,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF469*1000","v":3864949.1769397017},{"$f":"HLOOKUP(GO460,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF469*1000","v":3942248.1604784955},{"$f":"HLOOKUP(GP460,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF469*1000","v":4021093.1236880654},{"$f":"HLOOKUP(GQ460,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF469*1000","v":4101514.9861618266},{"$f":"HLOOKUP(GR460,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF469*1000","v":4183545.2858850639},{"$f":"HLOOKUP(GS460,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF469*1000","v":4267216.1916027647},{"$f":"HLOOKUP(GT460,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF469*1000","v":4352560.5154348193},{"$f":"HLOOKUP(GU460,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF469*1000","v":4439611.7257435163},{"$f":"HLOOKUP(GV460,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF469*1000","v":4528403.960258387},{"$f":"HLOOKUP(GW460,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF469*1000","v":4618972.0394635545},{"$f":"HLOOKUP(GX460,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF469*1000","v":4711351.4802528266},{"$f":"HLOOKUP(GY460,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF469*1000","v":4805578.5098578827}]
[null,"Capital Recovery & Taxes",2584044.7244368605,{"$f":"VLOOKUP(D459,Assumptions!$A$4:$E$53,3,FALSE)*$D472*1000000","v":3465214.9595230641},{"$f":"VLOOKUP(E459,Assumptions!$A$4:$E$53,3,FALSE)*$D472*1000000","v":3344630.7338468237},{"$f":"VLOOKUP(F459,Assumptions!$A$4:$E$53,3,FALSE)*$D472*1000000","v":3217812.9165270361},{"$f":"VLOOKUP(G459,Assumptions!$A$4:$E$53,3,FALSE)*$D472*1000000","v":3093211.3454165822},{"$f":"VLOOKUP(H459,Assumptions!$A$4:$E$53,3,FALSE)*$D472*1000000","v":2970659.9617216811},{"$f":"VLOOKUP(I459,Assumptions!$A$4:$E$53,3,FALSE)*$D472*1000000","v":2850007.6093608136},{"$f":"VLOOKUP(J459,Assumptions!$A$4:$E$53,3,FALSE)*$D472*1000000","v":2731111.6480880356},{"$f":"VLOOKUP(K459,Assumptions!$A$4:$E$53,3,FALSE)*$D472*1000000","v":2613840.082451879},{"$f":"VLOOKUP(L459,Assumptions!$A$4:$E$53,3,FALSE)*$D472*1000000","v":2497481.8401815295},{"$f":"VLOOKUP(M459,Assumptions!$A$4:$E$53,3,FALSE)*$D472*1000000","v":2381255.5933626485},{"$f":"VLOOKUP(N459,Assumptions!$A$4:$E$53,3,FALSE)*$D472*1000000","v":2265029.346543768},{"$f":"VLOOKUP(O459,Assumptions!$A$4:$E$53,3,FALSE)*$D472*1000000","v":2148803.0997248874},{"$f":"VLOOKUP(P459,Assumptions!$A$4:$E$53,3,FALSE)*$D472*1000000","v":2032576.8529060069},{"$f":"VLOOKUP(Q459,Assumptions!$A$4:$E$53,3,FALSE)*$D472*1000000","v":1916350.6060871263},{"$f":"VLOOKUP(R459,Assumptions!$A$4:$E$53,3,FALSE)*$D472*1000000","v":1800124.3592682458},{"$f":"VLOOKUP(S459,Assumptions!$A$4:$E$53,3,FALSE)*$D472*1000000","v":1683898.1124493647},{"$f":"VLOOKUP(T459,Assumptions!$A$4:$E$53,3,FALSE)*$D472*1000000","v":1567671.8656304837},{"$f":"VLOOKUP(U459,Assumptions!$A$4:$E$53,3,FALSE)*$D472*1000000","v":1451445.6188116027},{"$f":"VLOOKUP(V459,Assumptions!$A$4:$E$53,3,FALSE)*$D472*1000000","v":1335219.3719927219},{"$f":"VLOOKUP(W459,Assumptions!$A$4:$E$53,3,FALSE)*$D472*1000000","v":1218993.1251738416},null,"Capital Recovery & Taxes",539152.75098940195,{"$f":"VLOOKUP(AA459,Assumptions!$A$4:$E$53,3,FALSE)*$AA472*1000000","v":723006.13086472114},{"$f":"VLOOKUP(AB459,Assumptions!$A$4:$E$53,3,FALSE)*$AA472*1000000","v":697846.61393204099},{"$f":"VLOOKUP(AC459,Assumptions!$A$4:$E$53,3,FALSE)*$AA472*1000000","v":671386.47783771087},{"$f":"VLOOKUP(AD459,Assumptions!$A$4:$E$53,3,FALSE)*$AA472*1000000","v":645388.75449859828},{"$f":"VLOOKUP(AE459,Assumptions!$A$4:$E$53,3,FALSE)*$AA472*1000000","v":619818.79627310229},{"$f":"VLOOKUP(AF459,Assumptions!$A$4:$E$53,3,FALSE)*$AA472*1000000","v":594645.06492335547},{"$f":"VLOOKUP(AG459,Assumptions!$A$4:$E$53,3,FALSE)*$AA472*1000000","v":569837.79901362269},{"$f":"VLOOKUP(AH459,Assumptions!$A$4:$E$53,3,FALSE)*$AA472*1000000","v":545369.4581108361},{"$f":"VLOOKUP(AI459,Assumptions!$A$4:$E$53,3,FALSE)*$AA472*1000000","v":521091.67923685705},{"$f":"VLOOKUP(AJ459,Assumptions!$A$4:$E$53,3,FALSE)*$AA472*1000000","v":496841.44079594576},{"$f":"VLOOKUP(AK459,Assumptions!$A$4:$E$53,3,FALSE)*$AA472*1000000","v":472591.20235503447},{"$f":"VLOOKUP(AL459,Assumptions!$A$4:$E$53,3,FALSE)*$AA472*1000000","v":448340.96391412325},{"$f":"VLOOKUP(AM459,Assumptions!$A$4:$E$53,3,FALSE)*$AA472*1000000","v":424090.72547321202},{"$f":"VLOOKUP(AN459,Assumptions!$A$4:$E$53,3,FALSE)*$AA472*1000000","v":399840.48703230073},{"$f":"VLOOKUP(AO459,Assumptions!$A$4:$E$53,3,FALSE)*$AA472*1000000","v":375590.24859138951},{"$f":"VLOOKUP(AP459,Assumptions!$A$4:$E$53,3,FALSE)*$AA472*1000000","v":351340.01015047816},{"$f":"VLOOKUP(AQ459,Assumptions!$A$4:$E$53,3,FALSE)*$AA472*1000000","v":327089.77170956682},{"$f":"VLOOKUP(AR459,Assumptions!$A$4:$E$53,3,FALSE)*$AA472*1000000","v":302839.53326865548},{"$f":"VLOOKUP(AS459,Assumptions!$A$4:$E$53,3,FALSE)*$AA472*1000000","v":278589.29482774419},{"$f":"VLOOKUP(AT459,Assumptions!$A$4:$E$53,3,FALSE)*$AA472*1000000","v":254339.05638683296},null,"Capital Recovery & Taxes",2400388.8081497648,{"$f":"VLOOKUP(AX459,Assumptions!$A$4:$E$53,3,FALSE)*$AX472*1000000","v":3218931.5951120048},{"$f":"VLOOKUP(AY459,Assumptions!$A$4:$E$53,3,FALSE)*$AX472*1000000","v":3106917.6570344688},{"$f":"VLOOKUP(AZ459,Assumptions!$A$4:$E$53,3,FALSE)*$AX472*1000000","v":2989113.1676269798},{"$f":"VLOOKUP(BA459,Assumptions!$A$4:$E$53,3,FALSE)*$AX472*1000000","v":2873367.4090714306},{"$f":"VLOOKUP(BB459,Assumptions!$A$4:$E$53,3,FALSE)*$AX472*1000000","v":2759526.1248774747},{"$f":"VLOOKUP(BC459,Assumptions!$A$4:$E$53,3,FALSE)*$AX472*1000000","v":2647448.9020859525},{"$f":"VLOOKUP(BD459,Assumptions!$A$4:$E$53,3,FALSE)*$AX472*1000000","v":2537003.2383269472},{"$f":"VLOOKUP(BE459,Assumptions!$A$4:$E$53,3,FALSE)*$AX472*1000000","v":2428066.5194671075},{"$f":"VLOOKUP(BF459,Assumptions!$A$4:$E$53,3,FALSE)*$AX472*1000000","v":2319978.2113041771},{"$f":"VLOOKUP(BG459,Assumptions!$A$4:$E$53,3,FALSE)*$AX472*1000000","v":2212012.5172745995},{"$f":"VLOOKUP(BH459,Assumptions!$A$4:$E$53,3,FALSE)*$AX472*1000000","v":2104046.8232450224},{"$f":"VLOOKUP(BI459,Assumptions!$A$4:$E$53,3,FALSE)*$AX472*1000000","v":1996081.1292154454},{"$f":"VLOOKUP(BJ459,Assumptions!$A$4:$E$53,3,FALSE)*$AX472*1000000","v":1888115.4351858683},{"$f":"VLOOKUP(BK459,Assumptions!$A$4:$E$53,3,FALSE)*$AX472*1000000","v":1780149.7411562908},{"$f":"VLOOKUP(BL459,Assumptions!$A$4:$E$53,3,FALSE)*$AX472*1000000","v":1672184.0471267137},{"$f":"VLOOKUP(BM459,Assumptions!$A$4:$E$53,3,FALSE)*$AX472*1000000","v":1564218.3530971364},{"$f":"VLOOKUP(BN459,Assumptions!$A$4:$E$53,3,FALSE)*$AX472*1000000","v":1456252.6590675586},{"$f":"VLOOKUP(BO459,Assumptions!$A$4:$E$53,3,FALSE)*$AX472*1000000","v":1348286.9650379813},{"$f":"VLOOKUP(BP459,Assumptions!$A$4:$E$53,3,FALSE)*$AX472*1000000","v":1240321.2710084037},{"$f":"VLOOKUP(BQ459,Assumptions!$A$4:$E$53,3,FALSE)*$AX472*1000000","v":1132355.5769788267},null,"Capital Recovery & Taxes",155539.21249070123,{"$f":"VLOOKUP(BU459,Assumptions!$A$4:$E$53,3,FALSE)*$BU472*1000000","v":208578.74510383073},{"$f":"VLOOKUP(BV459,Assumptions!$A$4:$E$53,3,FALSE)*$BU472*1000000","v":201320.52107886891},{"$f":"VLOOKUP(BW459,Assumptions!$A$4:$E$53,3,FALSE)*$BU472*1000000","v":193687.08375900669},{"$f":"VLOOKUP(BX459,Assumptions!$A$4:$E$53,3,FALSE)*$BU472*1000000","v":186187.04706755679},{"$f":"VLOOKUP(BY459,Assumptions!$A$4:$E$53,3,FALSE)*$BU472*1000000","v":178810.41556838457},{"$f":"VLOOKUP(BZ459,Assumptions!$A$4:$E$53,3,FALSE)*$BU472*1000000","v":171548.09085167534},{"$f":"VLOOKUP(CA459,Assumptions!$A$4:$E$53,3,FALSE)*$BU472*1000000","v":164391.48709408249},{"$f":"VLOOKUP(CB459,Assumptions!$A$4:$E$53,3,FALSE)*$BU472*1000000","v":157332.6592053452},{"$f":"VLOOKUP(CC459,Assumptions!$A$4:$E$53,3,FALSE)*$BU472*1000000","v":150328.80621534851},{"$f":"VLOOKUP(CD459,Assumptions!$A$4:$E$53,3,FALSE)*$BU472*1000000","v":143332.89831561263},{"$f":"VLOOKUP(CE459,Assumptions!$A$4:$E$53,3,FALSE)*$BU472*1000000","v":136336.99041587676},{"$f":"VLOOKUP(CF459,Assumptions!$A$4:$E$53,3,FALSE)*$BU472*1000000","v":129341.08251614096},{"$f":"VLOOKUP(CG459,Assumptions!$A$4:$E$53,3,FALSE)*$BU472*1000000","v":122345.17461640511},{"$f":"VLOOKUP(CH459,Assumptions!$A$4:$E$53,3,FALSE)*$BU472*1000000","v":115349.26671666926},{"$f":"VLOOKUP(CI459,Assumptions!$A$4:$E$53,3,FALSE)*$BU472*1000000","v":108353.35881693344},{"$f":"VLOOKUP(CJ459,Assumptions!$A$4:$E$53,3,FALSE)*$BU472*1000000","v":101357.45091719757},{"$f":"VLOOKUP(CK459,Assumptions!$A$4:$E$53,3,FALSE)*$BU472*1000000","v":94361.543017461707},{"$f":"VLOOKUP(CL459,Assumptions!$A$4:$E$53,3,FALSE)*$BU472*1000000","v":87365.635117725833},{"$f":"VLOOKUP(CM459,Assumptions!$A$4:$E$53,3,FALSE)*$BU472*1000000","v":80369.727217989988},{"$f":"VLOOKUP(CN459,Assumptions!$A$4:$E$53,3,FALSE)*$BU472*1000000","v":73373.819318254173},null,"Capital Recovery & Taxes",2737116.0053528338,{"$f":"VLOOKUP(CR459,Assumptions!$A$4:$E$53,5,FALSE)*$CR472*1000000","v":3264623.6536004841},{"$f":"VLOOKUP(CS459,Assumptions!$A$4:$E$53,5,FALSE)*$CR472*1000000","v":3192141.5697657433},{"$f":"VLOOKUP(CT459,Assumptions!$A$4:$E$53,5,FALSE)*$CR472*1000000","v":3112400.7163478448},{"$f":"VLOOKUP(CU459,Assumptions!$A$4:$E$53,5,FALSE)*$CR472*1000000","v":3035240.5935092033},{"$f":"VLOOKUP(CV459,Assumptions!$A$4:$E$53,5,FALSE)*$CR472*1000000","v":2960467.8323879736},{"$f":"VLOOKUP(CW459,Assumptions!$A$4:$E$53,5,FALSE)*$CR472*1000000","v":2887906.4177381163},{"$f":"VLOOKUP(CX459,Assumptions!$A$4:$E$53,5,FALSE)*$CR472*1000000","v":2817390.2506654803},{"$f":"VLOOKUP(CY459,Assumptions!$A$4:$E$53,5,FALSE)*$CR472*1000000","v":2748765.6277157771},{"$f":"VLOOKUP(CZ459,Assumptions!$A$4:$E$53,5,FALSE)*$CR472*1000000","v":2681204.5335062291},{"$f":"VLOOKUP(DA459,Assumptions!$A$4:$E$53,5,FALSE)*$CR472*1000000","v":2613797.1427509706},{"$f":"VLOOKUP(DB459,Assumptions!$A$4:$E$53,5,FALSE)*$CR472*1000000","v":2546389.7519957111},{"$f":"VLOOKUP(DC459,Assumptions!$A$4:$E$53,5,FALSE)*$CR472*1000000","v":2478982.3612404522},{"$f":"VLOOKUP(DD459,Assumptions!$A$4:$E$53,5,FALSE)*$CR472*1000000","v":2411574.9704851923},{"$f":"VLOOKUP(DE459,Assumptions!$A$4:$E$53,5,FALSE)*$CR472*1000000","v":2344167.5797299333},{"$f":"VLOOKUP(DF459,Assumptions!$A$4:$E$53,5,FALSE)*$CR472*1000000","v":2276760.1889746729},{"$f":"VLOOKUP(DG459,Assumptions!$A$4:$E$53,5,FALSE)*$CR472*1000000","v":2209352.7982194144},{"$f":"VLOOKUP(DH459,Assumptions!$A$4:$E$53,5,FALSE)*$CR472*1000000","v":2141945.407464155},{"$f":"VLOOKUP(DI459,Assumptions!$A$4:$E$53,5,FALSE)*$CR472*1000000","v":2074538.0167088956},{"$f":"VLOOKUP(DJ459,Assumptions!$A$4:$E$53,5,FALSE)*$CR472*1000000","v":2007130.6259536361},{"$f":"VLOOKUP(DK459,Assumptions!$A$4:$E$53,5,FALSE)*$CR472*1000000","v":1939723.2351983765},null,"Capital Recovery & Taxes",25479584.552663896,{"$f":"VLOOKUP(DO459,Assumptions!$A$4:$E$53,5,FALSE)*$DO472*1000000","v":30390109.243403234},{"$f":"VLOOKUP(DP459,Assumptions!$A$4:$E$53,5,FALSE)*$DO472*1000000","v":29715379.571730994},{"$f":"VLOOKUP(DQ459,Assumptions!$A$4:$E$53,5,FALSE)*$DO472*1000000","v":28973078.619564731},{"$f":"VLOOKUP(DR459,Assumptions!$A$4:$E$53,5,FALSE)*$DO472*1000000","v":28254801.473065905},{"$f":"VLOOKUP(DS459,Assumptions!$A$4:$E$53,5,FALSE)*$DO472*1000000","v":27558748.077631202},{"$f":"VLOOKUP(DT459,Assumptions!$A$4:$E$53,5,FALSE)*$DO472*1000000","v":26883279.922019135},{"$f":"VLOOKUP(DU459,Assumptions!$A$4:$E$53,5,FALSE)*$DO472*1000000","v":26226850.805480693},{"$f":"VLOOKUP(DV459,Assumptions!$A$4:$E$53,5,FALSE)*$DO472*1000000","v":25588029.915382445},{"$f":"VLOOKUP(DW459,Assumptions!$A$4:$E$53,5,FALSE)*$DO472*1000000","v":24959109.325602487},{"$f":"VLOOKUP(DX459,Assumptions!$A$4:$E$53,5,FALSE)*$DO472*1000000","v":24331619.54845595},{"$f":"VLOOKUP(DY459,Assumptions!$A$4:$E$53,5,FALSE)*$DO472*1000000","v":23704129.771309409},{"$f":"VLOOKUP(DZ459,Assumptions!$A$4:$E$53,5,FALSE)*$DO472*1000000","v":23076639.994162869},{"$f":"VLOOKUP(EA459,Assumptions!$A$4:$E$53,5,FALSE)*$DO472*1000000","v":22449150.217016321},{"$f":"VLOOKUP(EB459,Assumptions!$A$4:$E$53,5,FALSE)*$DO472*1000000","v":21821660.439869776},{"$f":"VLOOKUP(EC459,Assumptions!$A$4:$E$53,5,FALSE)*$DO472*1000000","v":21194170.662723232},{"$f":"VLOOKUP(ED459,Assumptions!$A$4:$E$53,5,FALSE)*$DO472*1000000","v":20566680.885576695},{"$f":"VLOOKUP(EE459,Assumptions!$A$4:$E$53,5,FALSE)*$DO472*1000000","v":19939191.108430147},{"$f":"VLOOKUP(EF459,Assumptions!$A$4:$E$53,5,FALSE)*$DO472*1000000","v":19311701.331283607},{"$f":"VLOOKUP(EG459,Assumptions!$A$4:$E$53,5,FALSE)*$DO472*1000000","v":18684211.554137062},{"$f":"VLOOKUP(EH459,Assumptions!$A$4:$E$53,5,FALSE)*$DO472*1000000","v":18056721.776990514},null,"Capital Recovery & Taxes",26490402.544493239,{"$f":"VLOOKUP(EL459,Assumptions!$A$4:$E$53,5,FALSE)*$EL472*1000000","v":31595736.012293369},{"$f":"VLOOKUP(EM459,Assumptions!$A$4:$E$53,5,FALSE)*$EL472*1000000","v":30894238.67922784},{"$f":"VLOOKUP(EN459,Assumptions!$A$4:$E$53,5,FALSE)*$EL472*1000000","v":30122489.399273861},{"$f":"VLOOKUP(EO459,Assumptions!$A$4:$E$53,5,FALSE)*$EL472*1000000","v":29375716.989781238},{"$f":"VLOOKUP(EP459,Assumptions!$A$4:$E$53,5,FALSE)*$EL472*1000000","v":28652049.98495172},{"$f":"VLOOKUP(EQ459,Assumptions!$A$4:$E$53,5,FALSE)*$EL472*1000000","v":27949784.87104588},{"$f":"VLOOKUP(ER459,Assumptions!$A$4:$E$53,5,FALSE)*$EL472*1000000","v":27267314.106929302},{"$f":"VLOOKUP(ES459,Assumptions!$A$4:$E$53,5,FALSE)*$EL472*1000000","v":26603150.117223881},{"$f":"VLOOKUP(ET459,Assumptions!$A$4:$E$53,5,FALSE)*$EL472*1000000","v":25949279.189408872},{"$f":"VLOOKUP(EU459,Assumptions!$A$4:$E$53,5,FALSE)*$EL472*1000000","v":25296895.83697198},{"$f":"VLOOKUP(EV459,Assumptions!$A$4:$E$53,5,FALSE)*$EL472*1000000","v":24644512.484535083},{"$f":"VLOOKUP(EW459,Assumptions!$A$4:$E$53,5,FALSE)*$EL472*1000000","v":23992129.13209819},{"$f":"VLOOKUP(EX459,Assumptions!$A$4:$E$53,5,FALSE)*$EL472*1000000","v":23339745.779661287},{"$f":"VLOOKUP(EY459,Assumptions!$A$4:$E$53,5,FALSE)*$EL472*1000000","v":22687362.42722439},{"$f":"VLOOKUP(EZ459,Assumptions!$A$4:$E$53,5,FALSE)*$EL472*1000000","v":22034979.074787486},{"$f":"VLOOKUP(FA459,Assumptions!$A$4:$E$53,5,FALSE)*$EL472*1000000","v":21382595.722350594},{"$f":"VLOOKUP(FB459,Assumptions!$A$4:$E$53,5,FALSE)*$EL472*1000000","v":20730212.369913694},{"$f":"VLOOKUP(FC459,Assumptions!$A$4:$E$53,5,FALSE)*$EL472*1000000","v":20077829.017476797},{"$f":"VLOOKUP(FD459,Assumptions!$A$4:$E$53,5,FALSE)*$EL472*1000000","v":19425445.665039893},{"$f":"VLOOKUP(FE459,Assumptions!$A$4:$E$53,5,FALSE)*$EL472*1000000","v":18773062.312602997},null,"Capital Recovery & Taxes",40258440.709065393,{"$f":"VLOOKUP(FI459,Assumptions!$A$4:$E$53,5,FALSE)*$FI472*1000000","v":48017204.071314275},{"$f":"VLOOKUP(FJ459,Assumptions!$A$4:$E$53,5,FALSE)*$FI472*1000000","v":46951112.729616001},{"$f":"VLOOKUP(FK459,Assumptions!$A$4:$E$53,5,FALSE)*$FI472*1000000","v":45778256.916001722},{"$f":"VLOOKUP(FL459,Assumptions!$A$4:$E$53,5,FALSE)*$FI472*1000000","v":44643359.372628078},{"$f":"VLOOKUP(FM459,Assumptions!$A$4:$E$53,5,FALSE)*$FI472*1000000","v":43543575.963972688},{"$f":"VLOOKUP(FN459,Assumptions!$A$4:$E$53,5,FALSE)*$FI472*1000000","v":42476317.797444731},{"$f":"VLOOKUP(FO459,Assumptions!$A$4:$E$53,5,FALSE)*$FI472*1000000","v":41439141.833557039},{"$f":"VLOOKUP(FP459,Assumptions!$A$4:$E$53,5,FALSE)*$FI472*1000000","v":40429787.349202089},{"$f":"VLOOKUP(FQ459,Assumptions!$A$4:$E$53,5,FALSE)*$FI472*1000000","v":39436075.610220067},{"$f":"VLOOKUP(FR459,Assumptions!$A$4:$E$53,5,FALSE)*$FI472*1000000","v":38444624.594345585},{"$f":"VLOOKUP(FS459,Assumptions!$A$4:$E$53,5,FALSE)*$FI472*1000000","v":37453173.578471087},{"$f":"VLOOKUP(FT459,Assumptions!$A$4:$E$53,5,FALSE)*$FI472*1000000","v":36461722.562596589},{"$f":"VLOOKUP(FU459,Assumptions!$A$4:$E$53,5,FALSE)*$FI472*1000000","v":35470271.546722099},{"$f":"VLOOKUP(FV459,Assumptions!$A$4:$E$53,5,FALSE)*$FI472*1000000","v":34478820.530847602},{"$f":"VLOOKUP(FW459,Assumptions!$A$4:$E$53,5,FALSE)*$FI472*1000000","v":33487369.514973089},{"$f":"VLOOKUP(FX459,Assumptions!$A$4:$E$53,5,FALSE)*$FI472*1000000","v":32495918.499098606},{"$f":"VLOOKUP(FY459,Assumptions!$A$4:$E$53,5,FALSE)*$FI472*1000000","v":31504467.483224105},{"$f":"VLOOKUP(FZ459,Assumptions!$A$4:$E$53,5,FALSE)*$FI472*1000000","v":30513016.467349607},{"$f":"VLOOKUP(GA459,Assumptions!$A$4:$E$53,5,FALSE)*$FI472*1000000","v":29521565.45147511},{"$f":"VLOOKUP(GB459,Assumptions!$A$4:$E$53,5,FALSE)*$FI472*1000000","v":28530114.435600609},null,"Capital Recovery & Taxes",40251705.961071089,{"$f":"VLOOKUP(GF459,Assumptions!$A$4:$E$53,5,FALSE)*$GF472*1000000","v":48009171.376477718},{"$f":"VLOOKUP(GG459,Assumptions!$A$4:$E$53,5,FALSE)*$GF472*1000000","v":46943258.378908001},{"$f":"VLOOKUP(GH459,Assumptions!$A$4:$E$53,5,FALSE)*$GF472*1000000","v":45770598.769821256},{"$f":"VLOOKUP(GI459,Assumptions!$A$4:$E$53,5,FALSE)*$GF472*1000000","v":44635891.08101771},{"$f":"VLOOKUP(GJ459,Assumptions!$A$4:$E$53,5,FALSE)*$GF472*1000000","v":43536291.652764328},{"$f":"VLOOKUP(GK459,Assumptions!$A$4:$E$53,5,FALSE)*$GF472*1000000","v":42469212.025560535},{"$f":"VLOOKUP(GL459,Assumptions!$A$4:$E$53,5,FALSE)*$GF472*1000000","v":41432209.568610013},{"$f":"VLOOKUP(GM459,Assumptions!$A$4:$E$53,5,FALSE)*$GF472*1000000","v":40423023.936996736},{"$f":"VLOOKUP(GN459,Assumptions!$A$4:$E$53,5,FALSE)*$GF472*1000000","v":39429478.433915146},{"$f":"VLOOKUP(GO459,Assumptions!$A$4:$E$53,5,FALSE)*$GF472*1000000","v":38438193.275749579},{"$f":"VLOOKUP(GP459,Assumptions!$A$4:$E$53,5,FALSE)*$GF472*1000000","v":37446908.117583998},{"$f":"VLOOKUP(GQ459,Assumptions!$A$4:$E$53,5,FALSE)*$GF472*1000000","v":36455622.959418423},{"$f":"VLOOKUP(GR459,Assumptions!$A$4:$E$53,5,FALSE)*$GF472*1000000","v":35464337.801252842},{"$f":"VLOOKUP(GS459,Assumptions!$A$4:$E$53,5,FALSE)*$GF472*1000000","v":34473052.64308726},{"$f":"VLOOKUP(GT459,Assumptions!$A$4:$E$53,5,FALSE)*$GF472*1000000","v":33481767.484921668},{"$f":"VLOOKUP(GU459,Assumptions!$A$4:$E$53,5,FALSE)*$GF472*1000000","v":32490482.326756101},{"$f":"VLOOKUP(GV459,Assumptions!$A$4:$E$53,5,FALSE)*$GF472*1000000","v":31499197.16859052},{"$f":"VLOOKUP(GW459,Assumptions!$A$4:$E$53,5,FALSE)*$GF472*1000000","v":30507912.010424942},{"$f":"VLOOKUP(GX459,Assumptions!$A$4:$E$53,5,FALSE)*$GF472*1000000","v":29516626.85225936},{"$f":"VLOOKUP(GY459,Assumptions!$A$4:$E$53,5,FALSE)*$GF472*1000000","v":28525341.694093775}]
[null,"Transmission",0,{"$f":"VLOOKUP(D459,Assumptions!$A$4:$E$53,5,FALSE)*$E472*1000000","v":0},{"$f":"VLOOKUP(E459,Assumptions!$A$4:$E$53,5,FALSE)*$E472*1000000","v":0},{"$f":"VLOOKUP(F459,Assumptions!$A$4:$E$53,5,FALSE)*$E472*1000000","v":0},{"$f":"VLOOKUP(G459,Assumptions!$A$4:$E$53,5,FALSE)*$E472*1000000","v":0},{"$f":"VLOOKUP(H459,Assumptions!$A$4:$E$53,5,FALSE)*$E472*1000000","v":0},{"$f":"VLOOKUP(I459,Assumptions!$A$4:$E$53,5,FALSE)*$E472*1000000","v":0},{"$f":"VLOOKUP(J459,Assumptions!$A$4:$E$53,5,FALSE)*$E472*1000000","v":0},{"$f":"VLOOKUP(K459,Assumptions!$A$4:$E$53,5,FALSE)*$E472*1000000","v":0},{"$f":"VLOOKUP(L459,Assumptions!$A$4:$E$53,5,FALSE)*$E472*1000000","v":0},{"$f":"VLOOKUP(M459,Assumptions!$A$4:$E$53,5,FALSE)*$E472*1000000","v":0},{"$f":"VLOOKUP(N459,Assumptions!$A$4:$E$53,5,FALSE)*$E472*1000000","v":0},{"$f":"VLOOKUP(O459,Assumptions!$A$4:$E$53,5,FALSE)*$E472*1000000","v":0},{"$f":"VLOOKUP(P459,Assumptions!$A$4:$E$53,5,FALSE)*$E472*1000000","v":0},{"$f":"VLOOKUP(Q459,Assumptions!$A$4:$E$53,5,FALSE)*$E472*1000000","v":0},{"$f":"VLOOKUP(R459,Assumptions!$A$4:$E$53,5,FALSE)*$E472*1000000","v":0},{"$f":"VLOOKUP(S459,Assumptions!$A$4:$E$53,5,FALSE)*$E472*1000000","v":0},{"$f":"VLOOKUP(T459,Assumptions!$A$4:$E$53,5,FALSE)*$E472*1000000","v":0},{"$f":"VLOOKUP(U459,Assumptions!$A$4:$E$53,5,FALSE)*$E472*1000000","v":0},{"$f":"VLOOKUP(V459,Assumptions!$A$4:$E$53,5,FALSE)*$E472*1000000","v":0},{"$f":"VLOOKUP(W459,Assumptions!$A$4:$E$53,5,FALSE)*$E472*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA459,Assumptions!$A$4:$E$53,5,FALSE)*$AB472*1000000","v":0},{"$f":"VLOOKUP(AB459,Assumptions!$A$4:$E$53,5,FALSE)*$AB472*1000000","v":0},{"$f":"VLOOKUP(AC459,Assumptions!$A$4:$E$53,5,FALSE)*$AB472*1000000","v":0},{"$f":"VLOOKUP(AD459,Assumptions!$A$4:$E$53,5,FALSE)*$AB472*1000000","v":0},{"$f":"VLOOKUP(AE459,Assumptions!$A$4:$E$53,5,FALSE)*$AB472*1000000","v":0},{"$f":"VLOOKUP(AF459,Assumptions!$A$4:$E$53,5,FALSE)*$AB472*1000000","v":0},{"$f":"VLOOKUP(AG459,Assumptions!$A$4:$E$53,5,FALSE)*$AB472*1000000","v":0},{"$f":"VLOOKUP(AH459,Assumptions!$A$4:$E$53,5,FALSE)*$AB472*1000000","v":0},{"$f":"VLOOKUP(AI459,Assumptions!$A$4:$E$53,5,FALSE)*$AB472*1000000","v":0},{"$f":"VLOOKUP(AJ459,Assumptions!$A$4:$E$53,5,FALSE)*$AB472*1000000","v":0},{"$f":"VLOOKUP(AK459,Assumptions!$A$4:$E$53,5,FALSE)*$AB472*1000000","v":0},{"$f":"VLOOKUP(AL459,Assumptions!$A$4:$E$53,5,FALSE)*$AB472*1000000","v":0},{"$f":"VLOOKUP(AM459,Assumptions!$A$4:$E$53,5,FALSE)*$AB472*1000000","v":0},{"$f":"VLOOKUP(AN459,Assumptions!$A$4:$E$53,5,FALSE)*$AB472*1000000","v":0},{"$f":"VLOOKUP(AO459,Assumptions!$A$4:$E$53,5,FALSE)*$AB472*1000000","v":0},{"$f":"VLOOKUP(AP459,Assumptions!$A$4:$E$53,5,FALSE)*$AB472*1000000","v":0},{"$f":"VLOOKUP(AQ459,Assumptions!$A$4:$E$53,5,FALSE)*$AB472*1000000","v":0},{"$f":"VLOOKUP(AR459,Assumptions!$A$4:$E$53,5,FALSE)*$AB472*1000000","v":0},{"$f":"VLOOKUP(AS459,Assumptions!$A$4:$E$53,5,FALSE)*$AB472*1000000","v":0},{"$f":"VLOOKUP(AT459,Assumptions!$A$4:$E$53,5,FALSE)*$AB472*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX459,Assumptions!$A$4:$E$53,5,FALSE)*$AY472*1000000","v":0},{"$f":"VLOOKUP(AY459,Assumptions!$A$4:$E$53,5,FALSE)*$AY472*1000000","v":0},{"$f":"VLOOKUP(AZ459,Assumptions!$A$4:$E$53,5,FALSE)*$AY472*1000000","v":0},{"$f":"VLOOKUP(BA459,Assumptions!$A$4:$E$53,5,FALSE)*$AY472*1000000","v":0},{"$f":"VLOOKUP(BB459,Assumptions!$A$4:$E$53,5,FALSE)*$AY472*1000000","v":0},{"$f":"VLOOKUP(BC459,Assumptions!$A$4:$E$53,5,FALSE)*$AY472*1000000","v":0},{"$f":"VLOOKUP(BD459,Assumptions!$A$4:$E$53,5,FALSE)*$AY472*1000000","v":0},{"$f":"VLOOKUP(BE459,Assumptions!$A$4:$E$53,5,FALSE)*$AY472*1000000","v":0},{"$f":"VLOOKUP(BF459,Assumptions!$A$4:$E$53,5,FALSE)*$AY472*1000000","v":0},{"$f":"VLOOKUP(BG459,Assumptions!$A$4:$E$53,5,FALSE)*$AY472*1000000","v":0},{"$f":"VLOOKUP(BH459,Assumptions!$A$4:$E$53,5,FALSE)*$AY472*1000000","v":0},{"$f":"VLOOKUP(BI459,Assumptions!$A$4:$E$53,5,FALSE)*$AY472*1000000","v":0},{"$f":"VLOOKUP(BJ459,Assumptions!$A$4:$E$53,5,FALSE)*$AY472*1000000","v":0},{"$f":"VLOOKUP(BK459,Assumptions!$A$4:$E$53,5,FALSE)*$AY472*1000000","v":0},{"$f":"VLOOKUP(BL459,Assumptions!$A$4:$E$53,5,FALSE)*$AY472*1000000","v":0},{"$f":"VLOOKUP(BM459,Assumptions!$A$4:$E$53,5,FALSE)*$AY472*1000000","v":0},{"$f":"VLOOKUP(BN459,Assumptions!$A$4:$E$53,5,FALSE)*$AY472*1000000","v":0},{"$f":"VLOOKUP(BO459,Assumptions!$A$4:$E$53,5,FALSE)*$AY472*1000000","v":0},{"$f":"VLOOKUP(BP459,Assumptions!$A$4:$E$53,5,FALSE)*$AY472*1000000","v":0},{"$f":"VLOOKUP(BQ459,Assumptions!$A$4:$E$53,5,FALSE)*$AY472*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU459,Assumptions!$A$4:$E$53,5,FALSE)*$BV472*1000000","v":0},{"$f":"VLOOKUP(BV459,Assumptions!$A$4:$E$53,5,FALSE)*$BV472*1000000","v":0},{"$f":"VLOOKUP(BW459,Assumptions!$A$4:$E$53,5,FALSE)*$BV472*1000000","v":0},{"$f":"VLOOKUP(BX459,Assumptions!$A$4:$E$53,5,FALSE)*$BV472*1000000","v":0},{"$f":"VLOOKUP(BY459,Assumptions!$A$4:$E$53,5,FALSE)*$BV472*1000000","v":0},{"$f":"VLOOKUP(BZ459,Assumptions!$A$4:$E$53,5,FALSE)*$BV472*1000000","v":0},{"$f":"VLOOKUP(CA459,Assumptions!$A$4:$E$53,5,FALSE)*$BV472*1000000","v":0},{"$f":"VLOOKUP(CB459,Assumptions!$A$4:$E$53,5,FALSE)*$BV472*1000000","v":0},{"$f":"VLOOKUP(CC459,Assumptions!$A$4:$E$53,5,FALSE)*$BV472*1000000","v":0},{"$f":"VLOOKUP(CD459,Assumptions!$A$4:$E$53,5,FALSE)*$BV472*1000000","v":0},{"$f":"VLOOKUP(CE459,Assumptions!$A$4:$E$53,5,FALSE)*$BV472*1000000","v":0},{"$f":"VLOOKUP(CF459,Assumptions!$A$4:$E$53,5,FALSE)*$BV472*1000000","v":0},{"$f":"VLOOKUP(CG459,Assumptions!$A$4:$E$53,5,FALSE)*$BV472*1000000","v":0},{"$f":"VLOOKUP(CH459,Assumptions!$A$4:$E$53,5,FALSE)*$BV472*1000000","v":0},{"$f":"VLOOKUP(CI459,Assumptions!$A$4:$E$53,5,FALSE)*$BV472*1000000","v":0},{"$f":"VLOOKUP(CJ459,Assumptions!$A$4:$E$53,5,FALSE)*$BV472*1000000","v":0},{"$f":"VLOOKUP(CK459,Assumptions!$A$4:$E$53,5,FALSE)*$BV472*1000000","v":0},{"$f":"VLOOKUP(CL459,Assumptions!$A$4:$E$53,5,FALSE)*$BV472*1000000","v":0},{"$f":"VLOOKUP(CM459,Assumptions!$A$4:$E$53,5,FALSE)*$BV472*1000000","v":0},{"$f":"VLOOKUP(CN459,Assumptions!$A$4:$E$53,5,FALSE)*$BV472*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR459,Assumptions!$A$4:$E$53,5,FALSE)*$CS472*1000000","v":0},{"$f":"VLOOKUP(CS459,Assumptions!$A$4:$E$53,5,FALSE)*$CS472*1000000","v":0},{"$f":"VLOOKUP(CT459,Assumptions!$A$4:$E$53,5,FALSE)*$CS472*1000000","v":0},{"$f":"VLOOKUP(CU459,Assumptions!$A$4:$E$53,5,FALSE)*$CS472*1000000","v":0},{"$f":"VLOOKUP(CV459,Assumptions!$A$4:$E$53,5,FALSE)*$CS472*1000000","v":0},{"$f":"VLOOKUP(CW459,Assumptions!$A$4:$E$53,5,FALSE)*$CS472*1000000","v":0},{"$f":"VLOOKUP(CX459,Assumptions!$A$4:$E$53,5,FALSE)*$CS472*1000000","v":0},{"$f":"VLOOKUP(CY459,Assumptions!$A$4:$E$53,5,FALSE)*$CS472*1000000","v":0},{"$f":"VLOOKUP(CZ459,Assumptions!$A$4:$E$53,5,FALSE)*$CS472*1000000","v":0},{"$f":"VLOOKUP(DA459,Assumptions!$A$4:$E$53,5,FALSE)*$CS472*1000000","v":0},{"$f":"VLOOKUP(DB459,Assumptions!$A$4:$E$53,5,FALSE)*$CS472*1000000","v":0},{"$f":"VLOOKUP(DC459,Assumptions!$A$4:$E$53,5,FALSE)*$CS472*1000000","v":0},{"$f":"VLOOKUP(DD459,Assumptions!$A$4:$E$53,5,FALSE)*$CS472*1000000","v":0},{"$f":"VLOOKUP(DE459,Assumptions!$A$4:$E$53,5,FALSE)*$CS472*1000000","v":0},{"$f":"VLOOKUP(DF459,Assumptions!$A$4:$E$53,5,FALSE)*$CS472*1000000","v":0},{"$f":"VLOOKUP(DG459,Assumptions!$A$4:$E$53,5,FALSE)*$CS472*1000000","v":0},{"$f":"VLOOKUP(DH459,Assumptions!$A$4:$E$53,5,FALSE)*$CS472*1000000","v":0},{"$f":"VLOOKUP(DI459,Assumptions!$A$4:$E$53,5,FALSE)*$CS472*1000000","v":0},{"$f":"VLOOKUP(DJ459,Assumptions!$A$4:$E$53,5,FALSE)*$CS472*1000000","v":0},{"$f":"VLOOKUP(DK459,Assumptions!$A$4:$E$53,5,FALSE)*$CS472*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO459,Assumptions!$A$4:$E$53,5,FALSE)*$DP472*1000000","v":0},{"$f":"VLOOKUP(DP459,Assumptions!$A$4:$E$53,5,FALSE)*$DP472*1000000","v":0},{"$f":"VLOOKUP(DQ459,Assumptions!$A$4:$E$53,5,FALSE)*$DP472*1000000","v":0},{"$f":"VLOOKUP(DR459,Assumptions!$A$4:$E$53,5,FALSE)*$DP472*1000000","v":0},{"$f":"VLOOKUP(DS459,Assumptions!$A$4:$E$53,5,FALSE)*$DP472*1000000","v":0},{"$f":"VLOOKUP(DT459,Assumptions!$A$4:$E$53,5,FALSE)*$DP472*1000000","v":0},{"$f":"VLOOKUP(DU459,Assumptions!$A$4:$E$53,5,FALSE)*$DP472*1000000","v":0},{"$f":"VLOOKUP(DV459,Assumptions!$A$4:$E$53,5,FALSE)*$DP472*1000000","v":0},{"$f":"VLOOKUP(DW459,Assumptions!$A$4:$E$53,5,FALSE)*$DP472*1000000","v":0},{"$f":"VLOOKUP(DX459,Assumptions!$A$4:$E$53,5,FALSE)*$DP472*1000000","v":0},{"$f":"VLOOKUP(DY459,Assumptions!$A$4:$E$53,5,FALSE)*$DP472*1000000","v":0},{"$f":"VLOOKUP(DZ459,Assumptions!$A$4:$E$53,5,FALSE)*$DP472*1000000","v":0},{"$f":"VLOOKUP(EA459,Assumptions!$A$4:$E$53,5,FALSE)*$DP472*1000000","v":0},{"$f":"VLOOKUP(EB459,Assumptions!$A$4:$E$53,5,FALSE)*$DP472*1000000","v":0},{"$f":"VLOOKUP(EC459,Assumptions!$A$4:$E$53,5,FALSE)*$DP472*1000000","v":0},{"$f":"VLOOKUP(ED459,Assumptions!$A$4:$E$53,5,FALSE)*$DP472*1000000","v":0},{"$f":"VLOOKUP(EE459,Assumptions!$A$4:$E$53,5,FALSE)*$DP472*1000000","v":0},{"$f":"VLOOKUP(EF459,Assumptions!$A$4:$E$53,5,FALSE)*$DP472*1000000","v":0},{"$f":"VLOOKUP(EG459,Assumptions!$A$4:$E$53,5,FALSE)*$DP472*1000000","v":0},{"$f":"VLOOKUP(EH459,Assumptions!$A$4:$E$53,5,FALSE)*$DP472*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL459,Assumptions!$A$4:$E$53,5,FALSE)*$EM472*1000000","v":0},{"$f":"VLOOKUP(EM459,Assumptions!$A$4:$E$53,5,FALSE)*$EM472*1000000","v":0},{"$f":"VLOOKUP(EN459,Assumptions!$A$4:$E$53,5,FALSE)*$EM472*1000000","v":0},{"$f":"VLOOKUP(EO459,Assumptions!$A$4:$E$53,5,FALSE)*$EM472*1000000","v":0},{"$f":"VLOOKUP(EP459,Assumptions!$A$4:$E$53,5,FALSE)*$EM472*1000000","v":0},{"$f":"VLOOKUP(EQ459,Assumptions!$A$4:$E$53,5,FALSE)*$EM472*1000000","v":0},{"$f":"VLOOKUP(ER459,Assumptions!$A$4:$E$53,5,FALSE)*$EM472*1000000","v":0},{"$f":"VLOOKUP(ES459,Assumptions!$A$4:$E$53,5,FALSE)*$EM472*1000000","v":0},{"$f":"VLOOKUP(ET459,Assumptions!$A$4:$E$53,5,FALSE)*$EM472*1000000","v":0},{"$f":"VLOOKUP(EU459,Assumptions!$A$4:$E$53,5,FALSE)*$EM472*1000000","v":0},{"$f":"VLOOKUP(EV459,Assumptions!$A$4:$E$53,5,FALSE)*$EM472*1000000","v":0},{"$f":"VLOOKUP(EW459,Assumptions!$A$4:$E$53,5,FALSE)*$EM472*1000000","v":0},{"$f":"VLOOKUP(EX459,Assumptions!$A$4:$E$53,5,FALSE)*$EM472*1000000","v":0},{"$f":"VLOOKUP(EY459,Assumptions!$A$4:$E$53,5,FALSE)*$EM472*1000000","v":0},{"$f":"VLOOKUP(EZ459,Assumptions!$A$4:$E$53,5,FALSE)*$EM472*1000000","v":0},{"$f":"VLOOKUP(FA459,Assumptions!$A$4:$E$53,5,FALSE)*$EM472*1000000","v":0},{"$f":"VLOOKUP(FB459,Assumptions!$A$4:$E$53,5,FALSE)*$EM472*1000000","v":0},{"$f":"VLOOKUP(FC459,Assumptions!$A$4:$E$53,5,FALSE)*$EM472*1000000","v":0},{"$f":"VLOOKUP(FD459,Assumptions!$A$4:$E$53,5,FALSE)*$EM472*1000000","v":0},{"$f":"VLOOKUP(FE459,Assumptions!$A$4:$E$53,5,FALSE)*$EM472*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(FI459,Assumptions!$A$4:$E$53,5,FALSE)*$FJ472*1000000","v":0},{"$f":"VLOOKUP(FJ459,Assumptions!$A$4:$E$53,5,FALSE)*$FJ472*1000000","v":0},{"$f":"VLOOKUP(FK459,Assumptions!$A$4:$E$53,5,FALSE)*$FJ472*1000000","v":0},{"$f":"VLOOKUP(FL459,Assumptions!$A$4:$E$53,5,FALSE)*$FJ472*1000000","v":0},{"$f":"VLOOKUP(FM459,Assumptions!$A$4:$E$53,5,FALSE)*$FJ472*1000000","v":0},{"$f":"VLOOKUP(FN459,Assumptions!$A$4:$E$53,5,FALSE)*$FJ472*1000000","v":0},{"$f":"VLOOKUP(FO459,Assumptions!$A$4:$E$53,5,FALSE)*$FJ472*1000000","v":0},{"$f":"VLOOKUP(FP459,Assumptions!$A$4:$E$53,5,FALSE)*$FJ472*1000000","v":0},{"$f":"VLOOKUP(FQ459,Assumptions!$A$4:$E$53,5,FALSE)*$FJ472*1000000","v":0},{"$f":"VLOOKUP(FR459,Assumptions!$A$4:$E$53,5,FALSE)*$FJ472*1000000","v":0},{"$f":"VLOOKUP(FS459,Assumptions!$A$4:$E$53,5,FALSE)*$FJ472*1000000","v":0},{"$f":"VLOOKUP(FT459,Assumptions!$A$4:$E$53,5,FALSE)*$FJ472*1000000","v":0},{"$f":"VLOOKUP(FU459,Assumptions!$A$4:$E$53,5,FALSE)*$FJ472*1000000","v":0},{"$f":"VLOOKUP(FV459,Assumptions!$A$4:$E$53,5,FALSE)*$FJ472*1000000","v":0},{"$f":"VLOOKUP(FW459,Assumptions!$A$4:$E$53,5,FALSE)*$FJ472*1000000","v":0},{"$f":"VLOOKUP(FX459,Assumptions!$A$4:$E$53,5,FALSE)*$FJ472*1000000","v":0},{"$f":"VLOOKUP(FY459,Assumptions!$A$4:$E$53,5,FALSE)*$FJ472*1000000","v":0},{"$f":"VLOOKUP(FZ459,Assumptions!$A$4:$E$53,5,FALSE)*$FJ472*1000000","v":0},{"$f":"VLOOKUP(GA459,Assumptions!$A$4:$E$53,5,FALSE)*$FJ472*1000000","v":0},{"$f":"VLOOKUP(GB459,Assumptions!$A$4:$E$53,5,FALSE)*$FJ472*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(GF459,Assumptions!$A$4:$E$53,5,FALSE)*$GG472*1000000","v":0},{"$f":"VLOOKUP(GG459,Assumptions!$A$4:$E$53,5,FALSE)*$GG472*1000000","v":0},{"$f":"VLOOKUP(GH459,Assumptions!$A$4:$E$53,5,FALSE)*$GG472*1000000","v":0},{"$f":"VLOOKUP(GI459,Assumptions!$A$4:$E$53,5,FALSE)*$GG472*1000000","v":0},{"$f":"VLOOKUP(GJ459,Assumptions!$A$4:$E$53,5,FALSE)*$GG472*1000000","v":0},{"$f":"VLOOKUP(GK459,Assumptions!$A$4:$E$53,5,FALSE)*$GG472*1000000","v":0},{"$f":"VLOOKUP(GL459,Assumptions!$A$4:$E$53,5,FALSE)*$GG472*1000000","v":0},{"$f":"VLOOKUP(GM459,Assumptions!$A$4:$E$53,5,FALSE)*$GG472*1000000","v":0},{"$f":"VLOOKUP(GN459,Assumptions!$A$4:$E$53,5,FALSE)*$GG472*1000000","v":0},{"$f":"VLOOKUP(GO459,Assumptions!$A$4:$E$53,5,FALSE)*$GG472*1000000","v":0},{"$f":"VLOOKUP(GP459,Assumptions!$A$4:$E$53,5,FALSE)*$GG472*1000000","v":0},{"$f":"VLOOKUP(GQ459,Assumptions!$A$4:$E$53,5,FALSE)*$GG472*1000000","v":0},{"$f":"VLOOKUP(GR459,Assumptions!$A$4:$E$53,5,FALSE)*$GG472*1000000","v":0},{"$f":"VLOOKUP(GS459,Assumptions!$A$4:$E$53,5,FALSE)*$GG472*1000000","v":0},{"$f":"VLOOKUP(GT459,Assumptions!$A$4:$E$53,5,FALSE)*$GG472*1000000","v":0},{"$f":"VLOOKUP(GU459,Assumptions!$A$4:$E$53,5,FALSE)*$GG472*1000000","v":0},{"$f":"VLOOKUP(GV459,Assumptions!$A$4:$E$53,5,FALSE)*$GG472*1000000","v":0},{"$f":"VLOOKUP(GW459,Assumptions!$A$4:$E$53,5,FALSE)*$GG472*1000000","v":0},{"$f":"VLOOKUP(GX459,Assumptions!$A$4:$E$53,5,FALSE)*$GG472*1000000","v":0},{"$f":"VLOOKUP(GY459,Assumptions!$A$4:$E$53,5,FALSE)*$GG472*1000000","v":0}]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Fuel Savings on remaining plant",-2364933.7292458927,{"$f":"HLOOKUP(D460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D463","v":-1612618.0153117809},{"$f":"HLOOKUP(E460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E463","v":-1746225.6893852053},{"$f":"HLOOKUP(F460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F463","v":-1809950.43033863},{"$f":"HLOOKUP(G460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G463","v":-1906695.005431233},{"$f":"HLOOKUP(H460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H463","v":-1990362.2697863011},{"$f":"HLOOKUP(I460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I463","v":-2123588.4305884931},{"$f":"HLOOKUP(J460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J463","v":-2237910.8718246575},{"$f":"HLOOKUP(K460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K463","v":-2369012.9231999996},{"$f":"HLOOKUP(L460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L463","v":-2478595.943132055},{"$f":"HLOOKUP(M460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M463","v":-2590425.6257753419},{"$f":"HLOOKUP(N460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N463","v":-2716876.0495167123},{"$f":"HLOOKUP(O460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O463","v":-2850746.1122498633},{"$f":"HLOOKUP(P460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P463","v":-2994762.8706147945},{"$f":"HLOOKUP(Q460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q463","v":-3128097.7667243839},{"$f":"HLOOKUP(R460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R463","v":-3128097.7667243839},{"$f":"HLOOKUP(S460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S463","v":-3128097.7667243839},{"$f":"HLOOKUP(T460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T463","v":-3128097.7667243839},{"$f":"HLOOKUP(U460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U463","v":-3128097.7667243839},{"$f":"HLOOKUP(V460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V463","v":-3128097.7667243839},{"$f":"HLOOKUP(W460,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W463","v":-3128097.7667243839},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA485:AT485))","v":-803494.72995098436},{"$f":"HLOOKUP(AA460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AA463","v":-517440},{"$f":"HLOOKUP(AB460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AB463","v":-542080},{"$f":"HLOOKUP(AC460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AC463","v":-566720},{"$f":"HLOOKUP(AD460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AD463","v":-566720},{"$f":"HLOOKUP(AE460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AE463","v":-591360},{"$f":"HLOOKUP(AF460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AF463","v":-616000},{"$f":"HLOOKUP(AG460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AG463","v":-640640},{"$f":"HLOOKUP(AH460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AH463","v":-640640},{"$f":"HLOOKUP(AI460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AI463","v":-665280},{"$f":"HLOOKUP(AJ460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AJ463","v":-689920},{"$f":"HLOOKUP(AK460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AK463","v":-714560},{"$f":"HLOOKUP(AL460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AL463","v":-739200},{"$f":"HLOOKUP(AM460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AM463","v":-763840},{"$f":"HLOOKUP(AN460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AN463","v":-788480},{"$f":"HLOOKUP(AO460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AO463","v":-813120},{"$f":"HLOOKUP(AP460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AP463","v":-837760},{"$f":"HLOOKUP(AQ460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AQ463","v":-2143680},{"$f":"HLOOKUP(AR460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AR463","v":-2119040},{"$f":"HLOOKUP(AS460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AS463","v":-2143680},{"$f":"HLOOKUP(AT460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AT463","v":-2168320},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX485:BQ485))","v":-328506.73334116151},{"$f":"HLOOKUP(AX460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX463","v":-211554.00000000003},{"$f":"HLOOKUP(AY460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY463","v":-221628.00000000006},{"$f":"HLOOKUP(AZ460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ463","v":-231702.00000000003},{"$f":"HLOOKUP(BA460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA463","v":-231702.00000000003},{"$f":"HLOOKUP(BB460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB463","v":-241776.00000000003},{"$f":"HLOOKUP(BC460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC463","v":-251850.00000000003},{"$f":"HLOOKUP(BD460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD463","v":-261924.00000000006},{"$f":"HLOOKUP(BE460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE463","v":-261924.00000000006},{"$f":"HLOOKUP(BF460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF463","v":-271998.00000000006},{"$f":"HLOOKUP(BG460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG463","v":-282072},{"$f":"HLOOKUP(BH460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH463","v":-292146.00000000006},{"$f":"HLOOKUP(BI460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI463","v":-302220.00000000006},{"$f":"HLOOKUP(BJ460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ463","v":-312294.00000000006},{"$f":"HLOOKUP(BK460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK463","v":-322368.00000000006},{"$f":"HLOOKUP(BL460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL463","v":-332442.00000000006},{"$f":"HLOOKUP(BM460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM463","v":-342516.00000000006},{"$f":"HLOOKUP(BN460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN463","v":-876438},{"$f":"HLOOKUP(BO460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO463","v":-866364.00000000012},{"$f":"HLOOKUP(BP460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP463","v":-876438},{"$f":"HLOOKUP(BQ460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ463","v":-886512.00000000023},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU485:CN485))","v":0},{"$f":"HLOOKUP(BU460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU463","v":0},{"$f":"HLOOKUP(BV460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV463","v":0},{"$f":"HLOOKUP(BW460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW463","v":0},{"$f":"HLOOKUP(BX460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX463","v":0},{"$f":"HLOOKUP(BY460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY463","v":0},{"$f":"HLOOKUP(BZ460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ463","v":0},{"$f":"HLOOKUP(CA460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA463","v":0},{"$f":"HLOOKUP(CB460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB463","v":0},{"$f":"HLOOKUP(CC460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC463","v":0},{"$f":"HLOOKUP(CD460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD463","v":0},{"$f":"HLOOKUP(CE460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE463","v":0},{"$f":"HLOOKUP(CF460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF463","v":0},{"$f":"HLOOKUP(CG460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG463","v":0},{"$f":"HLOOKUP(CH460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH463","v":0},{"$f":"HLOOKUP(CI460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI463","v":0},{"$f":"HLOOKUP(CJ460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ463","v":0},{"$f":"HLOOKUP(CK460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK463","v":0},{"$f":"HLOOKUP(CL460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL463","v":0},{"$f":"HLOOKUP(CM460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM463","v":0},{"$f":"HLOOKUP(CN460,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN463","v":0},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR485:DK485))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO485:EH485))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL485:FE485))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI485:GB485))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF485:GY485))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Fuel Transport",597.37611732250161,{"$f":"HLOOKUP(D460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D484:D485)","v":407.34312204953426},{"$f":"HLOOKUP(E460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E484:E485)","v":441.09207348756161},{"$f":"HLOOKUP(F460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F484:F485)","v":457.18877753358896},{"$f":"HLOOKUP(G460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G484:G485)","v":481.62620591736999},{"$f":"HLOOKUP(H460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H484:H485)","v":502.76033957589027},{"$f":"HLOOKUP(I460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I484:I485)","v":536.41292175254796},{"$f":"HLOOKUP(J460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J484:J485)","v":565.29047346739731},{"$f":"HLOOKUP(K460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K484:K485)","v":598.40651111999989},{"$f":"HLOOKUP(L460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L484:L485)","v":626.08689732361643},{"$f":"HLOOKUP(M460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M484:M485)","v":654.33478469260263},{"$f":"HLOOKUP(N460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N484:N485)","v":686.27583328701371},{"$f":"HLOOKUP(O460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O484:O485)","v":720.09106341895892},{"$f":"HLOOKUP(P460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P484:P485)","v":756.46932251243823},{"$f":"HLOOKUP(Q460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q484:Q485)","v":790.14937094531524},{"$f":"HLOOKUP(R460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R484:R485)","v":790.14937094531524},{"$f":"HLOOKUP(S460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S484:S485)","v":790.14937094531524},{"$f":"HLOOKUP(T460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T484:T485)","v":790.14937094531524},{"$f":"HLOOKUP(U460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U484:U485)","v":790.14937094531524},{"$f":"HLOOKUP(V460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V484:V485)","v":790.14937094531524},{"$f":"HLOOKUP(W460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W484:W485)","v":790.14937094531524},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA486:AT486))","v":110.19307366824754},{"$f":"HLOOKUP(AA460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA484:AA485)","v":76.661883549315064},{"$f":"HLOOKUP(AB460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB484:AB485)","v":83.924960228767105},{"$f":"HLOOKUP(AC460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC484:AC485)","v":86.744722708219157},{"$f":"HLOOKUP(AD460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD484:AD485)","v":92.895960572602746},{"$f":"HLOOKUP(AE460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE484:AE485)","v":96.983713582191754},{"$f":"HLOOKUP(AF460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF484:AF485)","v":104.22253278904108},{"$f":"HLOOKUP(AG460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG484:AG485)","v":110.25941095205478},{"$f":"HLOOKUP(AH460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH484:AH485)","v":118.59517449999997},{"$f":"HLOOKUP(AI460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI484:AI485)","v":124.33070958767122},{"$f":"HLOOKUP(AJ460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ484:AJ485)","v":130.20909254794518},{"$f":"HLOOKUP(AK460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK484:AK485)","v":137.017095139726},{"$f":"HLOOKUP(AL460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL484:AL485)","v":144.2968550808219},{"$f":"HLOOKUP(AM460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM484:AM485)","v":152.22176477123284},{"$f":"HLOOKUP(AN460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN484:AN485)","v":159.46749761369861},{"$f":"HLOOKUP(AO460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO484:AO485)","v":158.23549761369861},{"$f":"HLOOKUP(AP460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP484:AP485)","v":157.00349761369861},{"$f":"HLOOKUP(AQ460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ484:AQ485)","v":91.707497613698621},{"$f":"HLOOKUP(AR460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR484:AR485)","v":92.93949761369862},{"$f":"HLOOKUP(AS460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS484:AS485)","v":91.707497613698621},{"$f":"HLOOKUP(AT460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT484:AT485)","v":90.475497613698622},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX486:BQ486))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU486:CN486))","v":129.79749373511581},{"$f":"HLOOKUP(BU460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BU484:BU485)","v":88.507248279768774},{"$f":"HLOOKUP(BV460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BV484:BV485)","v":95.840198469471787},{"$f":"HLOOKUP(BW460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BW484:BW485)","v":99.337679841734783},{"$f":"HLOOKUP(BX460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BX484:BX485)","v":104.6474283662707},{"$f":"HLOOKUP(BY460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BY484:BY485)","v":109.23943916414792},{"$f":"HLOOKUP(BZ460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BZ484:BZ485)","v":116.55145030350029},{"$f":"HLOOKUP(CA460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CA484:CA485)","v":122.8259459338137},{"$f":"HLOOKUP(CB460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CB484:CB485)","v":130.0213770284},{"$f":"HLOOKUP(CC460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CC484:CC485)","v":136.0357533160778},{"$f":"HLOOKUP(CD460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CD484:CD485)","v":142.17343588738629},{"$f":"HLOOKUP(CE460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CE484:CE485)","v":149.11356612461151},{"$f":"HLOOKUP(CF460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CF484:CF485)","v":156.46091730576549},{"$f":"HLOOKUP(CG460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CG484:CG485)","v":164.36516175052822},{"$f":"HLOOKUP(CH460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CH484:CH485)","v":171.68314074014469},{"$f":"HLOOKUP(CI460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CI484:CI485)","v":171.68314074014469},{"$f":"HLOOKUP(CJ460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CJ484:CJ485)","v":171.68314074014469},{"$f":"HLOOKUP(CK460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CK484:CK485)","v":171.68314074014469},{"$f":"HLOOKUP(CL460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CL484:CL485)","v":171.68314074014469},{"$f":"HLOOKUP(CM460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CM484:CM485)","v":171.68314074014469},{"$f":"HLOOKUP(CN460,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CN484:CN485)","v":171.68314074014469},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR486:DK486))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO486:EH486))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL486:FE486))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI486:GB486))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF486:GY486))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Variable Cost",12709948.0889793,{"$f":"SUM(D483:D488)","v":9064971.1751978733},{"$f":"SUM(E483:E487)","v":9468299.3642203007},9803169.8778928071,10305121.625765681,10741267.750693996,11428064.210786056,12019629.509891024,12696248.47398212,13264434.275342075,13844261.675448617,14498252.82132167,15190032.236785667,15933383.61446121,16623083.077064982,16639469.187240733,16656183.019620003,16673231.12864686,16690620.199854253,16708357.052485792,16726448.642169962,null,"Total Variable Cost",2362219.8721233942,{"$f":"SUM(AA483:AA488)","v":1719190.0605580977},{"$f":"SUM(AB483:AB487)","v":1813169.9633679839},1872259.7693961523,1998036.2493318701,2082595.8801150448,2230235.9955663905,2353893.2180498834,2523588.7195642912,2641336.4895406002,2762001.9864705913,2901322.644837182,3050141.9979179921,3211929.3286248306,3360198.0674356967,3338970.608388979,3317811.4248013264,2015377.8181819215,2043641.7733501284,2022695.7189816989,2001823.5681659011,null,"Total Variable Cost",3405550.0869658594,{"$f":"SUM(AX483:AX488)","v":2260016.5916160005},{"$f":"SUM(AY483:AY487)","v":2293368.0000000009},2397612.0000000005,2397612.0000000005,2501856.0000000005,2606100.0000000005,2710344.0000000009,2710344.0000000009,2814588.0000000009,2918832.0000000005,3023076.0000000005,3127320.0000000009,3231564.0000000009,3335808.0000000009,3440052.0000000005,3544296.0000000005,9069228.0000000019,8964984.0000000019,9069228.0000000019,9173472.0000000037,null,"Total Variable Cost",2648987.1778444317,{"$f":"SUM(BU483:BU488)","v":1869941.0733695074},{"$f":"SUM(BV483:BV487)","v":1958771.794175141},2029562.358793518,2136616.8275183407,2229332.9077419741,2376469.1402405575,2502871.7989968611,2647712.2174071744,2768948.8506462616,2892670.5947264303,3032461.3336720285,3180416.5225985623,3339530.1500495807,3486938.2988184448,3488000.374835941,3489083.6923737875,3490188.6762623903,3491315.7598287654,3492465.3850664683,3493638.0028089248,null,"Total Variable Cost",0,{"$f":"SUM(CR483:CR488)","v":0},{"$f":"SUM(CS483:CS487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO483:DO488)","v":0},{"$f":"SUM(DP483:DP487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(EL483:EL488)","v":0},{"$f":"SUM(EM483:EM487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(FI483:FI488)","v":0},{"$f":"SUM(FJ483:FJ487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",27747381.168074951,{"$f":"SUM(GF483:GF488)","v":19183647.659727067},{"$f":"SUM(GG483:GG487)","v":19142745.513167206},19704304.423430551,20266582.511899162,20829594.162137143,21393354.045379888,21957877.126287486,23048778.668813236,23614874.242189497,24181779.727033287,24749511.321573954,25843685.548005432,26413119.258965537,26983429.644144852,28080234.237027753,28652350.921768304,70747797.940203667,70270593.899007738,70845557.776987895,71947108.932527661]
[]
[null,"$/MWh",{"$f":"C491/AVERAGE(D461:W461)","v":80.425672025334805},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z491/AVERAGE(AA461:AT461)","v":72.534315577819896},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW491/AVERAGE(AX461:BQ461)","v":66.277841268443183},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT491/AVERAGE(BU461:CN461)","v":81.609428242996302},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ491/AVERAGE(CR461:DK461)","v":57.410679370626703},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN491/AVERAGE(DO461:EH461)","v":105.91303880034631},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK491/AVERAGE(EL461:FE461)","v":116.14961552715286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"FH491/AVERAGE(FI461:GB461)","v":248.68573645620467},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"GE491/AVERAGE(GF461:GY461)","v":164.03284111059568}]
[null,"Fixed Cost $/kW-yr",{"$f":"C480/D469/1000","v":113.82420582854101},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z480/AA469/1000","v":107.8305501978804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW480/AX469/1000","v":200.03240067914709},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT480/BU469/1000","v":39.115653505501612},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ480/CR469/1000","v":282.8911225987631},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN480/DO469/1000","v":315.45139476295151},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK480/EL469/1000","v":344.61730306444889},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"FH480/FI469/1000","v":365.9858246278672},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"GE480/GF469/1000","v":440.99003238365981}]
[null,{"$f":"D498&\" \"&'Resource Options'!$B$45","v":"2033 Supplemental Compression- two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA498&\" \"&'Resource Options'!$B$46","v":"2033 Rathdrum CT 2055 Uprates two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX498&\" \"&'Resource Options'!$B$47","v":"2033 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU498&\" \"&'Resource Options'!$B$48","v":"2033 Rathdrum CT: Inlet Evaporation 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR498&\" \"&'Resource Options'!$B$49","v":"2033 Post Falls Redevelopment"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO498&\" \"&'Resource Options'!$B$50","v":"2033 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL498&\" \"&'Resource Options'!$B$51","v":"2033 Monroe St/Upper Falls 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI498&\" \"&'Resource Options'!$B$52","v":"2033 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF498&\" \"&'Resource Options'!$B$53","v":"2033 Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2033,{"$f":"D498+1","v":2034},{"$f":"E498+1","v":2035},{"$f":"F498+1","v":2036},{"$f":"G498+1","v":2037},{"$f":"H498+1","v":2038},{"$f":"I498+1","v":2039},{"$f":"J498+1","v":2040},{"$f":"K498+1","v":2041},{"$f":"L498+1","v":2042},{"$f":"M498+1","v":2043},{"$f":"N498+1","v":2044},{"$f":"O498+1","v":2045},{"$f":"P498+1","v":2046},{"$f":"Q498+1","v":2047},{"$f":"R498+1","v":2048},{"$f":"S498+1","v":2049},{"$f":"T498+1","v":2050},{"$f":"U498+1","v":2051},{"$f":"V498+1","v":2052},null,"Year",null,2033,{"$f":"AA498+1","v":2034},{"$f":"AB498+1","v":2035},{"$f":"AC498+1","v":2036},{"$f":"AD498+1","v":2037},{"$f":"AE498+1","v":2038},{"$f":"AF498+1","v":2039},{"$f":"AG498+1","v":2040},{"$f":"AH498+1","v":2041},{"$f":"AI498+1","v":2042},{"$f":"AJ498+1","v":2043},{"$f":"AK498+1","v":2044},{"$f":"AL498+1","v":2045},{"$f":"AM498+1","v":2046},{"$f":"AN498+1","v":2047},{"$f":"AO498+1","v":2048},{"$f":"AP498+1","v":2049},{"$f":"AQ498+1","v":2050},{"$f":"AR498+1","v":2051},{"$f":"AS498+1","v":2052},null,"Year",null,2033,{"$f":"AX498+1","v":2034},{"$f":"AY498+1","v":2035},{"$f":"AZ498+1","v":2036},{"$f":"BA498+1","v":2037},{"$f":"BB498+1","v":2038},{"$f":"BC498+1","v":2039},{"$f":"BD498+1","v":2040},{"$f":"BE498+1","v":2041},{"$f":"BF498+1","v":2042},{"$f":"BG498+1","v":2043},{"$f":"BH498+1","v":2044},{"$f":"BI498+1","v":2045},{"$f":"BJ498+1","v":2046},{"$f":"BK498+1","v":2047},{"$f":"BL498+1","v":2048},{"$f":"BM498+1","v":2049},{"$f":"BN498+1","v":2050},{"$f":"BO498+1","v":2051},{"$f":"BP498+1","v":2052},null,"Year",null,2033,{"$f":"BU498+1","v":2034},{"$f":"BV498+1","v":2035},{"$f":"BW498+1","v":2036},{"$f":"BX498+1","v":2037},{"$f":"BY498+1","v":2038},{"$f":"BZ498+1","v":2039},{"$f":"CA498+1","v":2040},{"$f":"CB498+1","v":2041},{"$f":"CC498+1","v":2042},{"$f":"CD498+1","v":2043},{"$f":"CE498+1","v":2044},{"$f":"CF498+1","v":2045},{"$f":"CG498+1","v":2046},{"$f":"CH498+1","v":2047},{"$f":"CI498+1","v":2048},{"$f":"CJ498+1","v":2049},{"$f":"CK498+1","v":2050},{"$f":"CL498+1","v":2051},{"$f":"CM498+1","v":2052},null,"Year",null,2033,{"$f":"CR498+1","v":2034},{"$f":"CS498+1","v":2035},{"$f":"CT498+1","v":2036},{"$f":"CU498+1","v":2037},{"$f":"CV498+1","v":2038},{"$f":"CW498+1","v":2039},{"$f":"CX498+1","v":2040},{"$f":"CY498+1","v":2041},{"$f":"CZ498+1","v":2042},{"$f":"DA498+1","v":2043},{"$f":"DB498+1","v":2044},{"$f":"DC498+1","v":2045},{"$f":"DD498+1","v":2046},{"$f":"DE498+1","v":2047},{"$f":"DF498+1","v":2048},{"$f":"DG498+1","v":2049},{"$f":"DH498+1","v":2050},{"$f":"DI498+1","v":2051},{"$f":"DJ498+1","v":2052},null,"Year",null,2033,{"$f":"DO498+1","v":2034},{"$f":"DP498+1","v":2035},{"$f":"DQ498+1","v":2036},{"$f":"DR498+1","v":2037},{"$f":"DS498+1","v":2038},{"$f":"DT498+1","v":2039},{"$f":"DU498+1","v":2040},{"$f":"DV498+1","v":2041},{"$f":"DW498+1","v":2042},{"$f":"DX498+1","v":2043},{"$f":"DY498+1","v":2044},{"$f":"DZ498+1","v":2045},{"$f":"EA498+1","v":2046},{"$f":"EB498+1","v":2047},{"$f":"EC498+1","v":2048},{"$f":"ED498+1","v":2049},{"$f":"EE498+1","v":2050},{"$f":"EF498+1","v":2051},{"$f":"EG498+1","v":2052},null,"Year",null,2033,{"$f":"EL498+1","v":2034},{"$f":"EM498+1","v":2035},{"$f":"EN498+1","v":2036},{"$f":"EO498+1","v":2037},{"$f":"EP498+1","v":2038},{"$f":"EQ498+1","v":2039},{"$f":"ER498+1","v":2040},{"$f":"ES498+1","v":2041},{"$f":"ET498+1","v":2042},{"$f":"EU498+1","v":2043},{"$f":"EV498+1","v":2044},{"$f":"EW498+1","v":2045},{"$f":"EX498+1","v":2046},{"$f":"EY498+1","v":2047},{"$f":"EZ498+1","v":2048},{"$f":"FA498+1","v":2049},{"$f":"FB498+1","v":2050},{"$f":"FC498+1","v":2051},{"$f":"FD498+1","v":2052},null,"Year",null,2033,{"$f":"FI498+1","v":2034},{"$f":"FJ498+1","v":2035},{"$f":"FK498+1","v":2036},{"$f":"FL498+1","v":2037},{"$f":"FM498+1","v":2038},{"$f":"FN498+1","v":2039},{"$f":"FO498+1","v":2040},{"$f":"FP498+1","v":2041},{"$f":"FQ498+1","v":2042},{"$f":"FR498+1","v":2043},{"$f":"FS498+1","v":2044},{"$f":"FT498+1","v":2045},{"$f":"FU498+1","v":2046},{"$f":"FV498+1","v":2047},{"$f":"FW498+1","v":2048},{"$f":"FX498+1","v":2049},{"$f":"FY498+1","v":2050},{"$f":"FZ498+1","v":2051},{"$f":"GA498+1","v":2052},null,"Year",null,2033,{"$f":"GF498+1","v":2034},{"$f":"GG498+1","v":2035},{"$f":"GH498+1","v":2036},{"$f":"GI498+1","v":2037},{"$f":"GJ498+1","v":2038},{"$f":"GK498+1","v":2039},{"$f":"GL498+1","v":2040},{"$f":"GM498+1","v":2041},{"$f":"GN498+1","v":2042},{"$f":"GO498+1","v":2043},{"$f":"GP498+1","v":2044},{"$f":"GQ498+1","v":2045},{"$f":"GR498+1","v":2046},{"$f":"GS498+1","v":2047},{"$f":"GT498+1","v":2048},{"$f":"GU498+1","v":2049},{"$f":"GV498+1","v":2050},{"$f":"GW498+1","v":2051},{"$f":"GX498+1","v":2052}]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D506)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D506)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D506)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D506)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D506)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D506)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D506)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D506)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D506)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D506)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D506)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D506)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D506)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D506)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D506)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D506)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D506)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D506)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D506)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D506)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA506)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA506)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA506)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA506)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA506)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA506)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA506)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA506)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA506)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA506)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA506)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA506)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA506)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA506)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA506)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA506)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA506)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA506)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA506)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA506)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX506)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX506)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX506)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX506)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX506)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX506)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX506)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX506)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX506)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX506)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX506)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX506)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX506)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX506)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX506)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX506)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX506)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX506)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX506)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX506)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU506)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU506)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU506)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU506)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU506)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU506)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU506)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU506)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU506)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU506)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU506)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU506)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU506)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU506)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU506)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU506)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU506)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU506)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU506)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU506)/1000)","v":0},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V500/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W500/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS500/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT500/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU500/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BV500/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BW500/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BX500/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BY500/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BZ500/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CA500/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CB500/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CC500/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CD500/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CE500/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CF500/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CG500/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CH500/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CI500/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CJ500/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CK500/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CL500/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CM500/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CN500/2204.62","v":21530.861554372183},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D498,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA498,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$25)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX498,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$26)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU498,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$27)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$53","v":12000}]
[null,"AFUDC",null,{"$f":"D508*AFUDC!$Y$44","v":0.97011685721399155},{"$f":"E508*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA508*AFUDC!$Y$45","v":0.20241181098833433},{"$f":"AB508*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX508*AFUDC!$Y$46","v":0.90116770218107278},{"$f":"AY508*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU508*AFUDC!$Y$47","v":5.8393421200518096E-2},{"$f":"BV508*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR508*AFUDC!$Y$48","v":3.4987443385411336},{"$f":"CS508*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO508*AFUDC!$Y$49","v":32.569519168231722},{"$f":"DP508*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL508*AFUDC!$Y$50","v":33.861606795972797},{"$f":"EM508*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI508*AFUDC!$Y$51","v":51.460731380721803},{"$f":"FJ508*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF508*AFUDC!$Y$51","v":51.452122625604908},{"$f":"GG508*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D508:D509)","v":22.539725098346313},{"$f":"SUM(E508:E509)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA508:AA509)","v":4.7028422838024353},{"$f":"SUM(AB508:AB509)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX508:AX509)","v":20.937758295431102},{"$f":"SUM(AY508:AY509)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU508:BU509)","v":1.3567145562148499},{"$f":"SUM(BV508:BV509)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR508:CR509)","v":26.378506090051339},{"$f":"SUM(CS508:CS509)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO508:DO509)","v":245.55531259179588},{"$f":"SUM(DP508:DP509)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL508:EL509)","v":255.29690502019821},{"$f":"SUM(EM508:EM509)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(FI508:FI509)","v":387.98411223464336},{"$f":"SUM(FJ508:FJ509)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(GF508:GF509)","v":387.91920720663734},{"$f":"SUM(GG508:GG509)","v":0}]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D513:W513))","v":150323.85880528658},{"$f":"HLOOKUP(D498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":129203.36047911647},{"$f":"HLOOKUP(E498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":131787.42768869881},{"$f":"HLOOKUP(F498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":134423.17624247281},{"$f":"HLOOKUP(G498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":137111.63976732225},{"$f":"HLOOKUP(H498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":139853.87256266869},{"$f":"HLOOKUP(I498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":142650.95001392209},{"$f":"HLOOKUP(J498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":145503.96901420056},{"$f":"HLOOKUP(K498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":148414.04839448456},{"$f":"HLOOKUP(L498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":151382.32936237421},{"$f":"HLOOKUP(M498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":154409.9759496217},{"$f":"HLOOKUP(N498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":157498.17546861415},{"$f":"HLOOKUP(O498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":160648.13897798644},{"$f":"HLOOKUP(P498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":163861.10175754616},{"$f":"HLOOKUP(Q498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":167138.32379269711},{"$f":"HLOOKUP(R498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":170481.09026855105},{"$f":"HLOOKUP(S498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":173890.71207392207},{"$f":"HLOOKUP(T498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":177368.52631540049},{"$f":"HLOOKUP(U498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":180915.89684170851},{"$f":"HLOOKUP(V498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":184534.21477854269},{"$f":"HLOOKUP(W498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D507*1000","v":188224.89907411352},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA513:AT513))","v":0},{"$f":"HLOOKUP(AA498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AB498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AC498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AD498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AE498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AF498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AG498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AH498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AI498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AJ498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AK498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AL498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AM498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AN498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AO498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AP498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AQ498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AR498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AS498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},{"$f":"HLOOKUP(AT498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA507*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX513:BQ513))","v":0},{"$f":"HLOOKUP(AX498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":0},{"$f":"HLOOKUP(AY498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":0},{"$f":"HLOOKUP(AZ498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":0},{"$f":"HLOOKUP(BA498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":0},{"$f":"HLOOKUP(BB498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":0},{"$f":"HLOOKUP(BC498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":0},{"$f":"HLOOKUP(BD498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":0},{"$f":"HLOOKUP(BE498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":0},{"$f":"HLOOKUP(BF498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":0},{"$f":"HLOOKUP(BG498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":0},{"$f":"HLOOKUP(BH498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":0},{"$f":"HLOOKUP(BI498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":0},{"$f":"HLOOKUP(BJ498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":0},{"$f":"HLOOKUP(BK498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":0},{"$f":"HLOOKUP(BL498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":0},{"$f":"HLOOKUP(BM498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":0},{"$f":"HLOOKUP(BN498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":0},{"$f":"HLOOKUP(BO498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":0},{"$f":"HLOOKUP(BP498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":0},{"$f":"HLOOKUP(BQ498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX507*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU513:CN513))","v":13516.620304242015},{"$f":"HLOOKUP(BU498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":11617.535496413888},{"$f":"HLOOKUP(BV498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":11849.886206342167},{"$f":"HLOOKUP(BW498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":12086.883930469012},{"$f":"HLOOKUP(BX498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":12328.621609078393},{"$f":"HLOOKUP(BY498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":12575.19404125996},{"$f":"HLOOKUP(BZ498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":12826.697922085161},{"$f":"HLOOKUP(CA498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":13083.231880526866},{"$f":"HLOOKUP(CB498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":13344.896518137402},{"$f":"HLOOKUP(CC498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":13611.794448500148},{"$f":"HLOOKUP(CD498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":13884.030337470153},{"$f":"HLOOKUP(CE498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":14161.710944219558},{"$f":"HLOOKUP(CF498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":14444.945163103946},{"$f":"HLOOKUP(CG498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":14733.844066366026},{"$f":"HLOOKUP(CH498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":15028.520947693347},{"$f":"HLOOKUP(CI498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":15329.091366647212},{"$f":"HLOOKUP(CJ498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":15635.673193980159},{"$f":"HLOOKUP(CK498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":15948.386657859759},{"$f":"HLOOKUP(CL498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":16267.354391016956},{"$f":"HLOOKUP(CM498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":16592.701478837294},{"$f":"HLOOKUP(CN498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU507*1000","v":16924.55550841404},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR513:DK513))","v":-482289.04700029443},{"$f":"HLOOKUP(CR498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":-414527.44820383203},{"$f":"HLOOKUP(CS498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":-422817.9971679087},{"$f":"HLOOKUP(CT498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":-431274.35711126699},{"$f":"HLOOKUP(CU498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":-439899.84425349231},{"$f":"HLOOKUP(CV498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":-448697.84113856207},{"$f":"HLOOKUP(CW498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":-457671.79796133336},{"$f":"HLOOKUP(CX498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":-466825.23392056004},{"$f":"HLOOKUP(CY498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":-476161.73859897128},{"$f":"HLOOKUP(CZ498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":-485684.97337095067},{"$f":"HLOOKUP(DA498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":-495398.67283836968},{"$f":"HLOOKUP(DB498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":-505306.64629513712},{"$f":"HLOOKUP(DC498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":-515412.77922103985},{"$f":"HLOOKUP(DD498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":-525721.0348054606},{"$f":"HLOOKUP(DE498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":-536235.4555015699},{"$f":"HLOOKUP(DF498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":-546960.16461160115},{"$f":"HLOOKUP(DG498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":-557899.36790383328},{"$f":"HLOOKUP(DH498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":-569057.35526190989},{"$f":"HLOOKUP(DI498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":-580438.50236714806},{"$f":"HLOOKUP(DJ498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":-592047.27241449105},{"$f":"HLOOKUP(DK498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR507*1000","v":-603888.2178627809},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO513:EH513))","v":-4099456.8995025023},{"$f":"HLOOKUP(DO498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":-3523483.3097325722},{"$f":"HLOOKUP(DP498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":-3593952.9759272235},{"$f":"HLOOKUP(DQ498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":-3665832.0354457693},{"$f":"HLOOKUP(DR498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":-3739148.6761546843},{"$f":"HLOOKUP(DS498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":-3813931.6496777772},{"$f":"HLOOKUP(DT498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":-3890210.2826713333},{"$f":"HLOOKUP(DU498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":-3968014.4883247605},{"$f":"HLOOKUP(DV498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":-4047374.778091256},{"$f":"HLOOKUP(DW498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":-4128322.2736530807},{"$f":"HLOOKUP(DX498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":-4210888.7191261416},{"$f":"HLOOKUP(DY498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":-4295106.4935086649},{"$f":"HLOOKUP(DZ498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":-4381008.6233788384},{"$f":"HLOOKUP(EA498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":-4468628.7958464157},{"$f":"HLOOKUP(EB498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":-4558001.3717633439},{"$f":"HLOOKUP(EC498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":-4649161.3991986094},{"$f":"HLOOKUP(ED498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":-4742144.6271825833},{"$f":"HLOOKUP(EE498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":-4836987.5197262345},{"$f":"HLOOKUP(EF498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":-4933727.2701207586},{"$f":"HLOOKUP(EG498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":-5032401.8155231746},{"$f":"HLOOKUP(EH498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO507*1000","v":-5133049.8518336378},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL513:FE513))","v":1097880.3831675097},{"$f":"HLOOKUP(EL498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":943628.21734824777},{"$f":"HLOOKUP(EM498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":962500.7816952127},{"$f":"HLOOKUP(EN498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":981750.79732911719},{"$f":"HLOOKUP(EO498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1001385.8132756995},{"$f":"HLOOKUP(EP498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1021413.5295412134},{"$f":"HLOOKUP(EQ498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1041841.8001320378},{"$f":"HLOOKUP(ER498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1062678.6361346785},{"$f":"HLOOKUP(ES498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1083932.2088573722},{"$f":"HLOOKUP(ET498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1105610.8530345196},{"$f":"HLOOKUP(EU498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1127723.0700952099},{"$f":"HLOOKUP(EV498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1150277.5314971141},{"$f":"HLOOKUP(EW498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1173283.0821270566},{"$f":"HLOOKUP(EX498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1196748.7437695977},{"$f":"HLOOKUP(EY498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1220683.7186449894},{"$f":"HLOOKUP(EZ498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1245097.3930178892},{"$f":"HLOOKUP(FA498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1269999.3408782471},{"$f":"HLOOKUP(FB498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1295399.3276958116},{"$f":"HLOOKUP(FC498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1321307.3142497286},{"$f":"HLOOKUP(FD498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1347733.460534723},{"$f":"HLOOKUP(FE498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL507*1000","v":1374688.1297454175},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI513:GB513))","v":0},{"$f":"HLOOKUP(FI498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI507*1000","v":0},{"$f":"HLOOKUP(FJ498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI507*1000","v":0},{"$f":"HLOOKUP(FK498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI507*1000","v":0},{"$f":"HLOOKUP(FL498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI507*1000","v":0},{"$f":"HLOOKUP(FM498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI507*1000","v":0},{"$f":"HLOOKUP(FN498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI507*1000","v":0},{"$f":"HLOOKUP(FO498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI507*1000","v":0},{"$f":"HLOOKUP(FP498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI507*1000","v":0},{"$f":"HLOOKUP(FQ498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI507*1000","v":0},{"$f":"HLOOKUP(FR498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI507*1000","v":0},{"$f":"HLOOKUP(FS498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI507*1000","v":0},{"$f":"HLOOKUP(FT498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI507*1000","v":0},{"$f":"HLOOKUP(FU498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI507*1000","v":0},{"$f":"HLOOKUP(FV498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI507*1000","v":0},{"$f":"HLOOKUP(FW498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI507*1000","v":0},{"$f":"HLOOKUP(FX498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI507*1000","v":0},{"$f":"HLOOKUP(FY498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI507*1000","v":0},{"$f":"HLOOKUP(FZ498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI507*1000","v":0},{"$f":"HLOOKUP(GA498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI507*1000","v":0},{"$f":"HLOOKUP(GB498,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI507*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF513:GY513))","v":3914683.8230543388},{"$f":"HLOOKUP(GF498,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF507*1000","v":3364670.8458103249},{"$f":"HLOOKUP(GG498,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF507*1000","v":3431964.2627265318},{"$f":"HLOOKUP(GH498,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF507*1000","v":3500603.5479810624},{"$f":"HLOOKUP(GI498,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF507*1000","v":3570615.618940684},{"$f":"HLOOKUP(GJ498,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF507*1000","v":3642027.9313194975},{"$f":"HLOOKUP(GK498,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF507*1000","v":3714868.4899458876},{"$f":"HLOOKUP(GL498,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF507*1000","v":3789165.8597448058},{"$f":"HLOOKUP(GM498,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF507*1000","v":3864949.1769397017},{"$f":"HLOOKUP(GN498,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF507*1000","v":3942248.1604784955},{"$f":"HLOOKUP(GO498,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF507*1000","v":4021093.1236880654},{"$f":"HLOOKUP(GP498,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF507*1000","v":4101514.9861618266},{"$f":"HLOOKUP(GQ498,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF507*1000","v":4183545.2858850639},{"$f":"HLOOKUP(GR498,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF507*1000","v":4267216.1916027647},{"$f":"HLOOKUP(GS498,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF507*1000","v":4352560.5154348193},{"$f":"HLOOKUP(GT498,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF507*1000","v":4439611.7257435163},{"$f":"HLOOKUP(GU498,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF507*1000","v":4528403.960258387},{"$f":"HLOOKUP(GV498,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF507*1000","v":4618972.0394635545},{"$f":"HLOOKUP(GW498,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF507*1000","v":4711351.4802528266},{"$f":"HLOOKUP(GX498,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF507*1000","v":4805578.5098578827},{"$f":"HLOOKUP(GY498,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF507*1000","v":4901690.0800550403}]
[null,"Transmission",0,{"$f":"VLOOKUP(D497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(E497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(F497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(G497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(H497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(I497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(J497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(K497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(L497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(M497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(N497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(O497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(P497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(Q497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(R497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(S497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(T497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(U497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(V497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},{"$f":"VLOOKUP(W497,Assumptions!$A$4:$E$53,5,FALSE)*$E510*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AB497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AC497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AD497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AE497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AF497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AG497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AH497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AI497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AJ497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AK497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AL497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AM497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AN497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AO497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AP497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AQ497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AR497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AS497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},{"$f":"VLOOKUP(AT497,Assumptions!$A$4:$E$53,5,FALSE)*$AB510*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(AY497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(AZ497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BA497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BB497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BC497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BD497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BE497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BF497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BG497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BH497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BI497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BJ497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BK497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BL497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BM497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BN497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BO497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BP497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},{"$f":"VLOOKUP(BQ497,Assumptions!$A$4:$E$53,5,FALSE)*$AY510*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(BV497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(BW497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(BX497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(BY497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(BZ497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CA497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CB497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CC497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CD497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CE497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CF497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CG497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CH497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CI497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CJ497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CK497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CL497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CM497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},{"$f":"VLOOKUP(CN497,Assumptions!$A$4:$E$53,5,FALSE)*$BV510*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(CS497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(CT497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(CU497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(CV497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(CW497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(CX497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(CY497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(CZ497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(DA497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(DB497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(DC497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(DD497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(DE497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(DF497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(DG497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(DH497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(DI497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(DJ497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},{"$f":"VLOOKUP(DK497,Assumptions!$A$4:$E$53,5,FALSE)*$CS510*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(DP497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(DQ497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(DR497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(DS497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(DT497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(DU497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(DV497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(DW497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(DX497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(DY497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(DZ497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(EA497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(EB497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(EC497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(ED497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(EE497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(EF497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(EG497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},{"$f":"VLOOKUP(EH497,Assumptions!$A$4:$E$53,5,FALSE)*$DP510*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(EM497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(EN497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(EO497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(EP497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(EQ497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(ER497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(ES497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(ET497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(EU497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(EV497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(EW497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(EX497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(EY497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(EZ497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(FA497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(FB497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(FC497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(FD497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},{"$f":"VLOOKUP(FE497,Assumptions!$A$4:$E$53,5,FALSE)*$EM510*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(FI497,Assumptions!$A$4:$E$53,5,FALSE)*$FJ510*1000000","v":0},{"$f":"VLOOKUP(FJ497,Assumptions!$A$4:$E$53,5,FALSE)*$FJ510*1000000","v":0},{"$f":"VLOOKUP(FK497,Assumptions!$A$4:$E$53,5,FALSE)*$FJ510*1000000","v":0},{"$f":"VLOOKUP(FL497,Assumptions!$A$4:$E$53,5,FALSE)*$FJ510*1000000","v":0},{"$f":"VLOOKUP(FM497,Assumptions!$A$4:$E$53,5,FALSE)*$FJ510*1000000","v":0},{"$f":"VLOOKUP(FN497,Assumptions!$A$4:$E$53,5,FALSE)*$FJ510*1000000","v":0},{"$f":"VLOOKUP(FO497,Assumptions!$A$4:$E$53,5,FALSE)*$FJ510*1000000","v":0},{"$f":"VLOOKUP(FP497,Assumptions!$A$4:$E$53,5,FALSE)*$FJ510*1000000","v":0},{"$f":"VLOOKUP(FQ497,Assumptions!$A$4:$E$53,5,FALSE)*$FJ510*1000000","v":0},{"$f":"VLOOKUP(FR497,Assumptions!$A$4:$E$53,5,FALSE)*$FJ510*1000000","v":0},{"$f":"VLOOKUP(FS497,Assumptions!$A$4:$E$53,5,FALSE)*$FJ510*1000000","v":0},{"$f":"VLOOKUP(FT497,Assumptions!$A$4:$E$53,5,FALSE)*$FJ510*1000000","v":0},{"$f":"VLOOKUP(FU497,Assumptions!$A$4:$E$53,5,FALSE)*$FJ510*1000000","v":0},{"$f":"VLOOKUP(FV497,Assumptions!$A$4:$E$53,5,FALSE)*$FJ510*1000000","v":0},{"$f":"VLOOKUP(FW497,Assumptions!$A$4:$E$53,5,FALSE)*$FJ510*1000000","v":0},{"$f":"VLOOKUP(FX497,Assumptions!$A$4:$E$53,5,FALSE)*$FJ510*1000000","v":0},{"$f":"VLOOKUP(FY497,Assumptions!$A$4:$E$53,5,FALSE)*$FJ510*1000000","v":0},{"$f":"VLOOKUP(FZ497,Assumptions!$A$4:$E$53,5,FALSE)*$FJ510*1000000","v":0},{"$f":"VLOOKUP(GA497,Assumptions!$A$4:$E$53,5,FALSE)*$FJ510*1000000","v":0},{"$f":"VLOOKUP(GB497,Assumptions!$A$4:$E$53,5,FALSE)*$FJ510*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(GF497,Assumptions!$A$4:$E$53,5,FALSE)*$GG510*1000000","v":0},{"$f":"VLOOKUP(GG497,Assumptions!$A$4:$E$53,5,FALSE)*$GG510*1000000","v":0},{"$f":"VLOOKUP(GH497,Assumptions!$A$4:$E$53,5,FALSE)*$GG510*1000000","v":0},{"$f":"VLOOKUP(GI497,Assumptions!$A$4:$E$53,5,FALSE)*$GG510*1000000","v":0},{"$f":"VLOOKUP(GJ497,Assumptions!$A$4:$E$53,5,FALSE)*$GG510*1000000","v":0},{"$f":"VLOOKUP(GK497,Assumptions!$A$4:$E$53,5,FALSE)*$GG510*1000000","v":0},{"$f":"VLOOKUP(GL497,Assumptions!$A$4:$E$53,5,FALSE)*$GG510*1000000","v":0},{"$f":"VLOOKUP(GM497,Assumptions!$A$4:$E$53,5,FALSE)*$GG510*1000000","v":0},{"$f":"VLOOKUP(GN497,Assumptions!$A$4:$E$53,5,FALSE)*$GG510*1000000","v":0},{"$f":"VLOOKUP(GO497,Assumptions!$A$4:$E$53,5,FALSE)*$GG510*1000000","v":0},{"$f":"VLOOKUP(GP497,Assumptions!$A$4:$E$53,5,FALSE)*$GG510*1000000","v":0},{"$f":"VLOOKUP(GQ497,Assumptions!$A$4:$E$53,5,FALSE)*$GG510*1000000","v":0},{"$f":"VLOOKUP(GR497,Assumptions!$A$4:$E$53,5,FALSE)*$GG510*1000000","v":0},{"$f":"VLOOKUP(GS497,Assumptions!$A$4:$E$53,5,FALSE)*$GG510*1000000","v":0},{"$f":"VLOOKUP(GT497,Assumptions!$A$4:$E$53,5,FALSE)*$GG510*1000000","v":0},{"$f":"VLOOKUP(GU497,Assumptions!$A$4:$E$53,5,FALSE)*$GG510*1000000","v":0},{"$f":"VLOOKUP(GV497,Assumptions!$A$4:$E$53,5,FALSE)*$GG510*1000000","v":0},{"$f":"VLOOKUP(GW497,Assumptions!$A$4:$E$53,5,FALSE)*$GG510*1000000","v":0},{"$f":"VLOOKUP(GX497,Assumptions!$A$4:$E$53,5,FALSE)*$GG510*1000000","v":0},{"$f":"VLOOKUP(GY497,Assumptions!$A$4:$E$53,5,FALSE)*$GG510*1000000","v":0}]
[null,"Misc Charges",4868.087843550401,{"$f":"(D513+D514)*Misc_Rev","v":4184.121625755708},4267.8040582708227,4353.1601394362397,4440.2233422249647,4529.0278090694637,4619.6083652508532,4712.0005325558714,4806.2405432069881,4902.3653540711266,5000.4126611525498,5100.4209143756016,5202.4293326631132,5306.4779193163749,5412.6074777027034,5520.8596272567574,5631.276819801893,5743.9023561979302,5858.780403321889,5975.9560113883272,6095.4751316160928,null,"Misc Charges",0,{"$f":"(AA513+AA514)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(AX513+AX514)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",437.72223193257332,{"$f":"(BU513+BU514)*Misc_Rev","v":376.22226951586737},383.74671490618476,391.42164920430849,399.25008218839469,407.23508383216256,415.37978550880587,423.68738121898207,432.16112884336167,440.80435142022884,449.62043844863348,458.6128472176062,467.78510416195826,477.14080624519744,486.68362237010138,496.41729481750332,506.34564071385353,516.47255352813045,526.80200459869309,537.33804469066695,548.08480558448036,null,"Misc Charges",-15618.448498057534,{"$f":"(CR513+CR514)*Misc_Rev","v":-13424.056882632898},-13692.538020285556,-13966.388780691272,-14245.716556305097,-14530.630887431196,-14821.24350517982,-15117.668375283418,-15420.021742789088,-15728.422177644868,-16042.990621197765,-16363.850433621723,-16691.127442294157,-17024.949991140038,-17365.448990962843,-17712.757970782095,-18067.013130197738,-18428.353392801691,-18796.920460657726,-19172.858869870881,-19556.316047268298,null,"Misc Charges",-132756.81223348906,{"$f":"(DO513+DO514)*Misc_Rev","v":-114104.48350237963},{"$f":"(DP513+DP514)*Misc_Rev","v":-116386.57317242722},-118714.3046358758,-121088.59072859331,-123510.36254316515,-125980.56979402847,-128500.18118990905,-131070.18481370725,-133691.58850998137,-136365.42028018099,-139092.72868578462,-141874.58325950033,-144712.07492469033,-147606.31642318415,-150558.44275164779,-153569.61160668079,-156641.00383881439,-159773.82391559065,-162969.30039390249,-166228.68640178055,null,"Misc Charges",35553.758328496609,{"$f":"(EL513+EL514)*Misc_Rev","v":30558.456190605659},31169.625314417772,31793.017820706133,32428.878177120256,33077.455740662655,33739.00485547592,34413.784952585433,35102.060651637141,35804.101864669887,36520.183901963283,37250.587580002546,37995.5993316026,38755.511318234654,39530.621544599344,40321.233975491326,41127.658655001156,41950.211828101164,42789.216064663211,43645.000385956475,44517.900393675605,null,"Misc Charges",0,{"$f":"(FI513+FI514)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",126773.12092579166,{"$f":"(GF513+GF514)*Misc_Rev","v":108961.50067072157},111140.73068413601,113363.54529781874,115630.81620377512,117943.43252785061,120302.30117840764,122708.3472019758,125162.51414601531,127665.76442893561,130219.07971751432,132823.46131186461,135479.93053810194,138189.52914886395,140953.31973184121,143772.38612647806,146647.83384900761,149580.79052598777,152572.40633650756,155623.85446323769,158736.33155250244]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D521:W521))","v":751619.29402643291},{"$f":"HLOOKUP(D498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*D499","v":646016.80239558243},{"$f":"HLOOKUP(E498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*E499","v":658937.1384434941},{"$f":"HLOOKUP(F498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*F499","v":672115.88121236407},{"$f":"HLOOKUP(G498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*G499","v":685558.19883661135},{"$f":"HLOOKUP(H498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*H499","v":699269.36281334353},{"$f":"HLOOKUP(I498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*I499","v":713254.75006961043},{"$f":"HLOOKUP(J498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*J499","v":727519.84507100261},{"$f":"HLOOKUP(K498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*K499","v":742070.24197242269},{"$f":"HLOOKUP(L498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*L499","v":756911.64681187121},{"$f":"HLOOKUP(M498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*M499","v":772049.87974810845},{"$f":"HLOOKUP(N498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*N499","v":787490.87734307093},{"$f":"HLOOKUP(O498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*O499","v":803240.69488993217},{"$f":"HLOOKUP(P498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*P499","v":819305.50878773094},{"$f":"HLOOKUP(Q498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q499","v":835691.61896348535},{"$f":"HLOOKUP(R498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*R499","v":852405.45134275511},{"$f":"HLOOKUP(S498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*S499","v":869453.5603696102},{"$f":"HLOOKUP(T498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*T499","v":886842.63157700247},{"$f":"HLOOKUP(U498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*U499","v":904579.4842085425},{"$f":"HLOOKUP(V498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*V499","v":922671.07389271352},{"$f":"HLOOKUP(W498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*W499","v":941124.49537056778},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA521:AT521))","v":156587.35292217348},{"$f":"HLOOKUP(AA498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA499","v":134586.83383241299},{"$f":"HLOOKUP(AB498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB499","v":137278.57050906125},{"$f":"HLOOKUP(AC498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC499","v":140024.14191924251},{"$f":"HLOOKUP(AD498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD499","v":142824.62475762735},{"$f":"HLOOKUP(AE498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE499","v":145681.11725277989},{"$f":"HLOOKUP(AF498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF499","v":148594.73959783549},{"$f":"HLOOKUP(AG498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG499","v":151566.63438979219},{"$f":"HLOOKUP(AH498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH499","v":154597.96707758802},{"$f":"HLOOKUP(AI498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI499","v":157689.92641913978},{"$f":"HLOOKUP(AJ498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ499","v":160843.72494752257},{"$f":"HLOOKUP(AK498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK499","v":164060.59944647306},{"$f":"HLOOKUP(AL498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL499","v":167341.81143540252},{"$f":"HLOOKUP(AM498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM499","v":170688.64766411058},{"$f":"HLOOKUP(AN498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN499","v":174102.42061739275},{"$f":"HLOOKUP(AO498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO499","v":177584.46902974061},{"$f":"HLOOKUP(AP498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP499","v":181136.15841033543},{"$f":"HLOOKUP(AQ498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ499","v":184758.88157854215},{"$f":"HLOOKUP(AR498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR499","v":188454.05921011299},{"$f":"HLOOKUP(AS498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS499","v":192223.14039431527},{"$f":"HLOOKUP(AT498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT499","v":196067.60320220157},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX521:BQ521))","v":0},{"$f":"HLOOKUP(AX498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX499","v":0},{"$f":"HLOOKUP(AY498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY499","v":0},{"$f":"HLOOKUP(AZ498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ499","v":0},{"$f":"HLOOKUP(BA498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA499","v":0},{"$f":"HLOOKUP(BB498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB499","v":0},{"$f":"HLOOKUP(BC498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC499","v":0},{"$f":"HLOOKUP(BD498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD499","v":0},{"$f":"HLOOKUP(BE498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE499","v":0},{"$f":"HLOOKUP(BF498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF499","v":0},{"$f":"HLOOKUP(BG498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG499","v":0},{"$f":"HLOOKUP(BH498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH499","v":0},{"$f":"HLOOKUP(BI498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI499","v":0},{"$f":"HLOOKUP(BJ498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ499","v":0},{"$f":"HLOOKUP(BK498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK499","v":0},{"$f":"HLOOKUP(BL498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL499","v":0},{"$f":"HLOOKUP(BM498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM499","v":0},{"$f":"HLOOKUP(BN498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN499","v":0},{"$f":"HLOOKUP(BO498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO499","v":0},{"$f":"HLOOKUP(BP498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP499","v":0},{"$f":"HLOOKUP(BQ498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ499","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU521:CN521))","v":48716.676374730589},{"$f":"HLOOKUP(BU498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU499","v":41871.984587235835},{"$f":"HLOOKUP(BV498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV499","v":42709.42427898055},{"$f":"HLOOKUP(BW498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW499","v":43563.612764560174},{"$f":"HLOOKUP(BX498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX499","v":44434.885019851376},{"$f":"HLOOKUP(BY498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY499","v":45323.5827202484},{"$f":"HLOOKUP(BZ498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ499","v":46230.054374653373},{"$f":"HLOOKUP(CA498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA499","v":47154.655462146438},{"$f":"HLOOKUP(CB498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB499","v":48097.748571389362},{"$f":"HLOOKUP(CC498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC499","v":49059.703542817158},{"$f":"HLOOKUP(CD498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD499","v":50040.8976136735},{"$f":"HLOOKUP(CE498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE499","v":51041.715565946972},{"$f":"HLOOKUP(CF498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF499","v":52062.549877265912},{"$f":"HLOOKUP(CG498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG499","v":53103.800874811226},{"$f":"HLOOKUP(CH498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH499","v":54165.876892307446},{"$f":"HLOOKUP(CI498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI499","v":55249.194430153599},{"$f":"HLOOKUP(CJ498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ499","v":56354.178318756669},{"$f":"HLOOKUP(CK498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK499","v":57481.261885131804},{"$f":"HLOOKUP(CL498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL499","v":58630.887122834436},{"$f":"HLOOKUP(CM498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM499","v":59803.504865291128},{"$f":"HLOOKUP(CN498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN499","v":60999.574962596962},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR521:DK521))","v":0},{"$f":"HLOOKUP(CR498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR499","v":0},{"$f":"HLOOKUP(CS498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS499","v":0},{"$f":"HLOOKUP(CT498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT499","v":0},{"$f":"HLOOKUP(CU498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU499","v":0},{"$f":"HLOOKUP(CV498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV499","v":0},{"$f":"HLOOKUP(CW498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW499","v":0},{"$f":"HLOOKUP(CX498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX499","v":0},{"$f":"HLOOKUP(CY498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY499","v":0},{"$f":"HLOOKUP(CZ498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ499","v":0},{"$f":"HLOOKUP(DA498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA499","v":0},{"$f":"HLOOKUP(DB498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB499","v":0},{"$f":"HLOOKUP(DC498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC499","v":0},{"$f":"HLOOKUP(DD498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD499","v":0},{"$f":"HLOOKUP(DE498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE499","v":0},{"$f":"HLOOKUP(DF498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF499","v":0},{"$f":"HLOOKUP(DG498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG499","v":0},{"$f":"HLOOKUP(DH498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH499","v":0},{"$f":"HLOOKUP(DI498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI499","v":0},{"$f":"HLOOKUP(DJ498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ499","v":0},{"$f":"HLOOKUP(DK498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK499","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO521:EH521))","v":0},{"$f":"HLOOKUP(DO498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO499","v":0},{"$f":"HLOOKUP(DP498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP499","v":0},{"$f":"HLOOKUP(DQ498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ499","v":0},{"$f":"HLOOKUP(DR498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR499","v":0},{"$f":"HLOOKUP(DS498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS499","v":0},{"$f":"HLOOKUP(DT498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT499","v":0},{"$f":"HLOOKUP(DU498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU499","v":0},{"$f":"HLOOKUP(DV498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV499","v":0},{"$f":"HLOOKUP(DW498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW499","v":0},{"$f":"HLOOKUP(DX498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX499","v":0},{"$f":"HLOOKUP(DY498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY499","v":0},{"$f":"HLOOKUP(DZ498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ499","v":0},{"$f":"HLOOKUP(EA498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA499","v":0},{"$f":"HLOOKUP(EB498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB499","v":0},{"$f":"HLOOKUP(EC498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC499","v":0},{"$f":"HLOOKUP(ED498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED499","v":0},{"$f":"HLOOKUP(EE498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE499","v":0},{"$f":"HLOOKUP(EF498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF499","v":0},{"$f":"HLOOKUP(EG498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG499","v":0},{"$f":"HLOOKUP(EH498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH499","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL521:FE521))","v":0},{"$f":"HLOOKUP(EL498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL499","v":0},{"$f":"HLOOKUP(EM498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM499","v":0},{"$f":"HLOOKUP(EN498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN499","v":0},{"$f":"HLOOKUP(EO498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO499","v":0},{"$f":"HLOOKUP(EP498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP499","v":0},{"$f":"HLOOKUP(EQ498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ499","v":0},{"$f":"HLOOKUP(ER498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER499","v":0},{"$f":"HLOOKUP(ES498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES499","v":0},{"$f":"HLOOKUP(ET498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET499","v":0},{"$f":"HLOOKUP(EU498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU499","v":0},{"$f":"HLOOKUP(EV498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV499","v":0},{"$f":"HLOOKUP(EW498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW499","v":0},{"$f":"HLOOKUP(EX498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX499","v":0},{"$f":"HLOOKUP(EY498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY499","v":0},{"$f":"HLOOKUP(EZ498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ499","v":0},{"$f":"HLOOKUP(FA498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA499","v":0},{"$f":"HLOOKUP(FB498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB499","v":0},{"$f":"HLOOKUP(FC498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC499","v":0},{"$f":"HLOOKUP(FD498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD499","v":0},{"$f":"HLOOKUP(FE498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE499","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI521:GB521))","v":0},{"$f":"HLOOKUP(FI498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI499","v":0},{"$f":"HLOOKUP(FJ498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ499","v":0},{"$f":"HLOOKUP(FK498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK499","v":0},{"$f":"HLOOKUP(FL498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL499","v":0},{"$f":"HLOOKUP(FM498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM499","v":0},{"$f":"HLOOKUP(FN498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN499","v":0},{"$f":"HLOOKUP(FO498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO499","v":0},{"$f":"HLOOKUP(FP498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP499","v":0},{"$f":"HLOOKUP(FQ498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ499","v":0},{"$f":"HLOOKUP(FR498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR499","v":0},{"$f":"HLOOKUP(FS498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS499","v":0},{"$f":"HLOOKUP(FT498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT499","v":0},{"$f":"HLOOKUP(FU498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU499","v":0},{"$f":"HLOOKUP(FV498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV499","v":0},{"$f":"HLOOKUP(FW498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW499","v":0},{"$f":"HLOOKUP(FX498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX499","v":0},{"$f":"HLOOKUP(FY498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY499","v":0},{"$f":"HLOOKUP(FZ498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ499","v":0},{"$f":"HLOOKUP(GA498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA499","v":0},{"$f":"HLOOKUP(GB498,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB499","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF521:GY521))","v":2091850.4476873153},{"$f":"HLOOKUP(GF498,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF499","v":1797945.5131672053},{"$f":"HLOOKUP(GG498,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG499","v":1833904.4234305492},{"$f":"HLOOKUP(GH498,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH499","v":1870582.5118991605},{"$f":"HLOOKUP(GI498,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI499","v":1907994.162137144},{"$f":"HLOOKUP(GJ498,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ499","v":1946154.0453798866},{"$f":"HLOOKUP(GK498,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK499","v":1985077.1262874848},{"$f":"HLOOKUP(GL498,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL499","v":2024778.6688132342},{"$f":"HLOOKUP(GM498,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM499","v":2065274.2421894989},{"$f":"HLOOKUP(GN498,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN499","v":2106579.7270332887},{"$f":"HLOOKUP(GO498,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO499","v":2148711.3215739545},{"$f":"HLOOKUP(GP498,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP499","v":2191685.5480054338},{"$f":"HLOOKUP(GQ498,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ499","v":2235519.2589655425},{"$f":"HLOOKUP(GR498,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR499","v":2280229.6441448531},{"$f":"HLOOKUP(GS498,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS499","v":2325834.2370277504},{"$f":"HLOOKUP(GT498,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT499","v":2372350.9217683054},{"$f":"HLOOKUP(GU498,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU499","v":2419797.9402036713},{"$f":"HLOOKUP(GV498,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV499","v":2468193.8990077446},{"$f":"HLOOKUP(GW498,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW499","v":2517557.7769879},{"$f":"HLOOKUP(GX498,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX499","v":2567908.9325276576},{"$f":"HLOOKUP(GY498,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY499","v":2619267.1111782109}]
[null,"Variable Fuel Transport",619.94551891406388,{"$f":"HLOOKUP(D498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D522:D523)","v":441.09207348756161},{"$f":"HLOOKUP(E498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E522:E523)","v":457.18877753358896},{"$f":"HLOOKUP(F498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F522:F523)","v":481.62620591736999},{"$f":"HLOOKUP(G498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G522:G523)","v":502.76033957589027},{"$f":"HLOOKUP(H498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H522:H523)","v":536.41292175254796},{"$f":"HLOOKUP(I498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I522:I523)","v":565.29047346739731},{"$f":"HLOOKUP(J498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J522:J523)","v":598.40651111999989},{"$f":"HLOOKUP(K498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K522:K523)","v":626.08689732361643},{"$f":"HLOOKUP(L498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L522:L523)","v":654.33478469260263},{"$f":"HLOOKUP(M498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M522:M523)","v":686.27583328701371},{"$f":"HLOOKUP(N498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N522:N523)","v":720.09106341895892},{"$f":"HLOOKUP(O498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O522:O523)","v":756.46932251243823},{"$f":"HLOOKUP(P498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P522:P523)","v":790.14937094531524},{"$f":"HLOOKUP(Q498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q522:Q523)","v":790.14937094531524},{"$f":"HLOOKUP(R498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R522:R523)","v":790.14937094531524},{"$f":"HLOOKUP(S498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S522:S523)","v":790.14937094531524},{"$f":"HLOOKUP(T498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T522:T523)","v":790.14937094531524},{"$f":"HLOOKUP(U498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U522:U523)","v":790.14937094531524},{"$f":"HLOOKUP(V498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V522:V523)","v":790.14937094531524},{"$f":"HLOOKUP(W498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W522:W523)","v":790.14937094531524},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA524:AT524))","v":112.82284453195406},{"$f":"HLOOKUP(AA498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA522:AA523)","v":83.924960228767105},{"$f":"HLOOKUP(AB498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB522:AB523)","v":86.744722708219157},{"$f":"HLOOKUP(AC498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC522:AC523)","v":92.895960572602746},{"$f":"HLOOKUP(AD498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD522:AD523)","v":96.983713582191754},{"$f":"HLOOKUP(AE498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE522:AE523)","v":104.22253278904108},{"$f":"HLOOKUP(AF498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF522:AF523)","v":110.25941095205478},{"$f":"HLOOKUP(AG498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG522:AG523)","v":118.59517449999997},{"$f":"HLOOKUP(AH498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH522:AH523)","v":124.33070958767122},{"$f":"HLOOKUP(AI498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI522:AI523)","v":130.20909254794518},{"$f":"HLOOKUP(AJ498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ522:AJ523)","v":137.017095139726},{"$f":"HLOOKUP(AK498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK522:AK523)","v":144.2968550808219},{"$f":"HLOOKUP(AL498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL522:AL523)","v":152.22176477123284},{"$f":"HLOOKUP(AM498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM522:AM523)","v":159.46749761369861},{"$f":"HLOOKUP(AN498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN522:AN523)","v":158.23549761369861},{"$f":"HLOOKUP(AO498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO522:AO523)","v":157.00349761369861},{"$f":"HLOOKUP(AP498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP522:AP523)","v":91.707497613698621},{"$f":"HLOOKUP(AQ498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ522:AQ523)","v":92.93949761369862},{"$f":"HLOOKUP(AR498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR522:AR523)","v":91.707497613698621},{"$f":"HLOOKUP(AS498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS522:AS523)","v":90.475497613698622},{"$f":"HLOOKUP(AT498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT522:AT523)","v":89.243497613698622},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX524:BQ524))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU524:CN524))","v":134.70135861477686},{"$f":"HLOOKUP(BU498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BU522:BU523)","v":95.840198469471787},{"$f":"HLOOKUP(BV498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BV522:BV523)","v":99.337679841734783},{"$f":"HLOOKUP(BW498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BW522:BW523)","v":104.6474283662707},{"$f":"HLOOKUP(BX498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BX522:BX523)","v":109.23943916414792},{"$f":"HLOOKUP(BY498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BY522:BY523)","v":116.55145030350029},{"$f":"HLOOKUP(BZ498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BZ522:BZ523)","v":122.8259459338137},{"$f":"HLOOKUP(CA498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CA522:CA523)","v":130.0213770284},{"$f":"HLOOKUP(CB498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CB522:CB523)","v":136.0357533160778},{"$f":"HLOOKUP(CC498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CC522:CC523)","v":142.17343588738629},{"$f":"HLOOKUP(CD498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CD522:CD523)","v":149.11356612461151},{"$f":"HLOOKUP(CE498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CE522:CE523)","v":156.46091730576549},{"$f":"HLOOKUP(CF498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CF522:CF523)","v":164.36516175052822},{"$f":"HLOOKUP(CG498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CG522:CG523)","v":171.68314074014469},{"$f":"HLOOKUP(CH498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CH522:CH523)","v":171.68314074014469},{"$f":"HLOOKUP(CI498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CI522:CI523)","v":171.68314074014469},{"$f":"HLOOKUP(CJ498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CJ522:CJ523)","v":171.68314074014469},{"$f":"HLOOKUP(CK498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CK522:CK523)","v":171.68314074014469},{"$f":"HLOOKUP(CL498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CL522:CL523)","v":171.68314074014469},{"$f":"HLOOKUP(CM498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CM522:CM523)","v":171.68314074014469},{"$f":"HLOOKUP(CN498,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CN522:CN523)","v":171.68314074014469},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR524:DK524))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO524:EH524))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL524:FE524))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI524:GB524))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF524:GY524))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D529:W529))","v":15951288.0278577},{"$f":"D527+D518","v":13425154.91535604},{"$f":"E527+E518","v":13329423.037362646},13705303.130991442,14017679.584924607,14582840.878500057,15054753.182645235,15613557.654640868,16065634.623416971,16530338.324411225,17069399.098975044,17646308.696061552,18274852.019349985,18849806.426836833,18751511.741151255,18653610.322109897,18556110.035045642,18459018.902598031,18362345.107859395,18266096.997583918,18170283.08546086,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA529:AT529))","v":2965494.6085916157},{"$f":"AA527+AA518","v":2605666.5816762978},{"$f":"AB527+AB518","v":2580504.2978757806},2679426.3856893629,2737600.9270556723,2859290.0919039622,2957398.4944405966,3101917.1017832169,3194831.9525772878,3290857.9317280776,3405567.0231009871,3529774.8091881163,3666950.5729012741,3790607.7447184594,3744768.7186780609,3698997.9680967275,2371952.7944836416,2375605.1826581676,2330047.561296057,2284563.8434865787,2239155.5073007839,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX529:BQ529))","v":6100178.9668250121},{"$f":"AX527+AX518","v":5634530.1051911749},{"$f":"AY527+AY518","v":5550822.7301242836},5431262.9538246226,5418036.583466595,5406743.0641381498,5397239.8907270338,5285148.5865780199,5278832.7106071683,5273377.8866526093,5268047.5037819911,5262717.1209113747,5257386.7380407564,5252056.3551701382,5246725.9722995199,5241395.5894289026,10656753.206558285,10442934.823687667,10437604.440817049,10432274.057946432,10426943.675075814,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU529:CN529))","v":2919850.0098010614},{"$f":"BU527+BU518","v":2245884.9861295163},{"$f":"BV527+BV518","v":2245732.4418428042},2345276.7327558259,2430622.7634199159,2570519.0250421711,2689802.6543243118,2827636.3695394858,2941970.6629919037,3058851.0946028875,3191813.9225100139,3332946.6451158551,3485243.3598583164,3625840.2606030004,3620096.8665743819,3614380.6076037404,3608692.0263922345,3603031.6764950473,3597400.1225384651,3591797.9404413002,3586225.7176407408,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR529:DK529))","v":2308391.5604059072},{"$f":"CR527+CR518","v":2901964.621586029},{"$f":"CS527+CS518","v":2833166.4039931498},2743374.3735635346,2656045.561125895,2570979.347897171,2487992.7481315448,2406912.8217582298,2327579.2016711216,2249143.650805403,2170674.4127676198,2092010.9007404884,2013149.229244221,1934085.4350894357,1854815.4758229619,1775335.2281425651,1695640.4862799696,1615726.9603515281,1535590.2746759253,1455225.9660582177,1374629.4820395631,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO529:EH529))","v":21879708.740758322},{"$f":"DO527+DO518","v":27360323.635036346},{"$f":"DP527+DP518","v":26715734.187238391},25886708.156510256,25080748.826372541,24295991.389506046,23530735.237788182,22783373.333265543,22052415.73559884,21329969.238461457,20607363.220298924,19883105.873226933,19157164.170667283,18429504.425510228,17700092.27690383,16968892.676779084,16235869.876105644,15500987.410872515,14764208.087788519,14025493.96969663,13284806.360696688,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL529:FE529))","v":28120771.930059038},{"$f":"EL527+EL518","v":33201837.406078096},{"$f":"EM527+EM518","v":32474624.234507617},31706689.984588463,30964617.142852571,30246504.514191974,29550622.368598841,28875339.025202572,28219145.328425735,27573875.626231574,26930556.82380664,26287680.265722908,25645254.796867214,25003289.439024117,24361793.394413874,23720776.049301129,23080246.977675859,22440215.945007786,21800692.912076063,21161688.03887542,20523211.688600477,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI529:GB529))","v":41063609.523246706},{"$f":"FI527+FI518","v":48977548.152740568},{"$f":"FJ527+FJ518","v":47890134.984208331},46693822.054321773,45536226.56008064,44414447.483252145,43325844.153393634,42267924.670228191,41238383.096186131,40224797.122424476,39213517.086232498,38202237.050040513,37190957.013848536,36179676.977656543,35168396.941464558,34157116.905272558,33145836.869080584,32134556.832888592,31123276.796696607,30111996.760504618,29100716.724312626,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF529:GY529))","v":74687933.755082399},{"$f":"GF527+GF518","v":72205651.334353924},{"$f":"GG527+GG518","v":71018392.232643232},70453196.805097893,69928818.68371588,69442399.46251899,68991341.882305115,69098798.288540244,68711307.834865868,68342095.890105218,67977561.586526573,68141046.814102918,67781399.963457376,67424270.393025503,67595308.448411569,67243365.482131913,108416493.87375328,107018747.05043362,106674979.50787416,106859646.83169009,106521605.7192089]
[null,"Fixed Cost $/kW-yr",{"$f":"C518/D507/1000","v":115.55158044116897},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z518/AA507/1000","v":109.43722539582876},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW518/AX507/1000","v":203.01288344926635},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT518/BU507/1000","v":39.714173715624959},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ518/CR507/1000","v":288.54894505073838},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN518/DO507/1000","v":321.76042265821064},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK518/EL507/1000","v":351.50964912573795},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"FH518/FI507/1000","v":373.30554112042455},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"GE518/GF507/1000","v":449.80983303133263}]
[null,"Variable Cost $/MWh",{"$f":"C527/AVERAGE(D499:W499)","v":68.635677589946084},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z527/AVERAGE(AA499:AT499)","v":60.457712040311783},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW527/AVERAGE(AX499:BQ499)","v":41.826762162486503},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT527/AVERAGE(BU499:CN499)","v":79.600429681546117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ527/AVERAGE(CR499:DK499)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN527/AVERAGE(DO499:EH499)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK527/AVERAGE(EL499:FE499)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"FH527/AVERAGE(FI499:GB499)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"GE527/AVERAGE(GF499:GY499)","v":67.82408778983816}]
[null,"Year",null,2034,{"$f":"D536+1","v":2035},{"$f":"E536+1","v":2036},{"$f":"F536+1","v":2037},{"$f":"G536+1","v":2038},{"$f":"H536+1","v":2039},{"$f":"I536+1","v":2040},{"$f":"J536+1","v":2041},{"$f":"K536+1","v":2042},{"$f":"L536+1","v":2043},{"$f":"M536+1","v":2044},{"$f":"N536+1","v":2045},{"$f":"O536+1","v":2046},{"$f":"P536+1","v":2047},{"$f":"Q536+1","v":2048},{"$f":"R536+1","v":2049},{"$f":"S536+1","v":2050},{"$f":"T536+1","v":2051},{"$f":"U536+1","v":2052},{"$f":"V536+1","v":2053},null,"Year",null,2034,{"$f":"AA536+1","v":2035},{"$f":"AB536+1","v":2036},{"$f":"AC536+1","v":2037},{"$f":"AD536+1","v":2038},{"$f":"AE536+1","v":2039},{"$f":"AF536+1","v":2040},{"$f":"AG536+1","v":2041},{"$f":"AH536+1","v":2042},{"$f":"AI536+1","v":2043},{"$f":"AJ536+1","v":2044},{"$f":"AK536+1","v":2045},{"$f":"AL536+1","v":2046},{"$f":"AM536+1","v":2047},{"$f":"AN536+1","v":2048},{"$f":"AO536+1","v":2049},{"$f":"AP536+1","v":2050},{"$f":"AQ536+1","v":2051},{"$f":"AR536+1","v":2052},{"$f":"AS536+1","v":2053},null,"Year",null,2034,{"$f":"AX536+1","v":2035},{"$f":"AY536+1","v":2036},{"$f":"AZ536+1","v":2037},{"$f":"BA536+1","v":2038},{"$f":"BB536+1","v":2039},{"$f":"BC536+1","v":2040},{"$f":"BD536+1","v":2041},{"$f":"BE536+1","v":2042},{"$f":"BF536+1","v":2043},{"$f":"BG536+1","v":2044},{"$f":"BH536+1","v":2045},{"$f":"BI536+1","v":2046},{"$f":"BJ536+1","v":2047},{"$f":"BK536+1","v":2048},{"$f":"BL536+1","v":2049},{"$f":"BM536+1","v":2050},{"$f":"BN536+1","v":2051},{"$f":"BO536+1","v":2052},{"$f":"BP536+1","v":2053},null,"Year",null,2034,{"$f":"BU536+1","v":2035},{"$f":"BV536+1","v":2036},{"$f":"BW536+1","v":2037},{"$f":"BX536+1","v":2038},{"$f":"BY536+1","v":2039},{"$f":"BZ536+1","v":2040},{"$f":"CA536+1","v":2041},{"$f":"CB536+1","v":2042},{"$f":"CC536+1","v":2043},{"$f":"CD536+1","v":2044},{"$f":"CE536+1","v":2045},{"$f":"CF536+1","v":2046},{"$f":"CG536+1","v":2047},{"$f":"CH536+1","v":2048},{"$f":"CI536+1","v":2049},{"$f":"CJ536+1","v":2050},{"$f":"CK536+1","v":2051},{"$f":"CL536+1","v":2052},{"$f":"CM536+1","v":2053},null,"Year",null,2034,{"$f":"CR536+1","v":2035},{"$f":"CS536+1","v":2036},{"$f":"CT536+1","v":2037},{"$f":"CU536+1","v":2038},{"$f":"CV536+1","v":2039},{"$f":"CW536+1","v":2040},{"$f":"CX536+1","v":2041},{"$f":"CY536+1","v":2042},{"$f":"CZ536+1","v":2043},{"$f":"DA536+1","v":2044},{"$f":"DB536+1","v":2045},{"$f":"DC536+1","v":2046},{"$f":"DD536+1","v":2047},{"$f":"DE536+1","v":2048},{"$f":"DF536+1","v":2049},{"$f":"DG536+1","v":2050},{"$f":"DH536+1","v":2051},{"$f":"DI536+1","v":2052},{"$f":"DJ536+1","v":2053},null,"Year",null,2034,{"$f":"DO536+1","v":2035},{"$f":"DP536+1","v":2036},{"$f":"DQ536+1","v":2037},{"$f":"DR536+1","v":2038},{"$f":"DS536+1","v":2039},{"$f":"DT536+1","v":2040},{"$f":"DU536+1","v":2041},{"$f":"DV536+1","v":2042},{"$f":"DW536+1","v":2043},{"$f":"DX536+1","v":2044},{"$f":"DY536+1","v":2045},{"$f":"DZ536+1","v":2046},{"$f":"EA536+1","v":2047},{"$f":"EB536+1","v":2048},{"$f":"EC536+1","v":2049},{"$f":"ED536+1","v":2050},{"$f":"EE536+1","v":2051},{"$f":"EF536+1","v":2052},{"$f":"EG536+1","v":2053},null,"Year",null,2034,{"$f":"EL536+1","v":2035},{"$f":"EM536+1","v":2036},{"$f":"EN536+1","v":2037},{"$f":"EO536+1","v":2038},{"$f":"EP536+1","v":2039},{"$f":"EQ536+1","v":2040},{"$f":"ER536+1","v":2041},{"$f":"ES536+1","v":2042},{"$f":"ET536+1","v":2043},{"$f":"EU536+1","v":2044},{"$f":"EV536+1","v":2045},{"$f":"EW536+1","v":2046},{"$f":"EX536+1","v":2047},{"$f":"EY536+1","v":2048},{"$f":"EZ536+1","v":2049},{"$f":"FA536+1","v":2050},{"$f":"FB536+1","v":2051},{"$f":"FC536+1","v":2052},{"$f":"FD536+1","v":2053},null,"Year",null,2034,{"$f":"FI536+1","v":2035},{"$f":"FJ536+1","v":2036},{"$f":"FK536+1","v":2037},{"$f":"FL536+1","v":2038},{"$f":"FM536+1","v":2039},{"$f":"FN536+1","v":2040},{"$f":"FO536+1","v":2041},{"$f":"FP536+1","v":2042},{"$f":"FQ536+1","v":2043},{"$f":"FR536+1","v":2044},{"$f":"FS536+1","v":2045},{"$f":"FT536+1","v":2046},{"$f":"FU536+1","v":2047},{"$f":"FV536+1","v":2048},{"$f":"FW536+1","v":2049},{"$f":"FX536+1","v":2050},{"$f":"FY536+1","v":2051},{"$f":"FZ536+1","v":2052},{"$f":"GA536+1","v":2053},null,"Year",null,2034,{"$f":"GF536+1","v":2035},{"$f":"GG536+1","v":2036},{"$f":"GH536+1","v":2037},{"$f":"GI536+1","v":2038},{"$f":"GJ536+1","v":2039},{"$f":"GK536+1","v":2040},{"$f":"GL536+1","v":2041},{"$f":"GM536+1","v":2042},{"$f":"GN536+1","v":2043},{"$f":"GO536+1","v":2044},{"$f":"GP536+1","v":2045},{"$f":"GQ536+1","v":2046},{"$f":"GR536+1","v":2047},{"$f":"GS536+1","v":2048},{"$f":"GT536+1","v":2049},{"$f":"GU536+1","v":2050},{"$f":"GV536+1","v":2051},{"$f":"GW536+1","v":2052},{"$f":"GX536+1","v":2053}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D536-$D$4)","v":192000},{"$f":"D537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U537*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V537*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA536--$AA$4)","v":39999.999999999993},{"$f":"AA537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS537*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX536-$AX$4)","v":87600.000000000015},{"$f":"AX537*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AY537*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AZ537*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BA537*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BB537*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BC537*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BD537*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BE537*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BF537*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BG537*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BH537*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BI537*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BJ537*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BK537*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BL537*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BM537*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BN537*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BO537*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BP537*(1-'Resource Options'!$AA$47)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU536-$BU$4)","v":34528},{"$f":"BU537*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BV537*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BW537*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BX537*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BY537*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BZ537*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CA537*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CB537*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CC537*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CD537*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CE537*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CF537*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CG537*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CH537*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CI537*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CJ537*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CK537*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CL537*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CM537*(1-'Resource Options'!$AA$48)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR536-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS536-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT536-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU536-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV536-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW536-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX536-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY536-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ536-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA536-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB536-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC536-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD536-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE536-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF536-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG536-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH536-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI536-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ536-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK536-$CR$4)","v":39420},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO536-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP536-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ536-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR536-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS536-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT536-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU536-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV536-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW536-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX536-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY536-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ536-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA536-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB536-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC536-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED536-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE536-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF536-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG536-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH536-$DO$4)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EL536-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EM536-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EN536-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EO536-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EP536-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EQ536-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ER536-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ES536-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ET536-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EU536-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EV536-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EW536-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EX536-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EY536-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EZ536-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FA536-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FB536-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FC536-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FD536-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FE536-$EL$4)","v":237360.96},null,"MWh",null,{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FI536-$FI536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FJ536-$FI536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FK536-$FI536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FL536-$FI536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FM536-$FI536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FN536-$FI536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FO536-$FI536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FP536-$FI536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FQ536-$FI536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FR536-$FI536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FS536-$FI536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FT536-$FI536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FU536-$FI536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FV536-$FI536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FW536-$FI536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FX536-$FI536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FY536-$FI536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FZ536-$FI536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GA536-$FI536)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GB536-$FI536)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GF536-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GG536-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GH536-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GI536-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GJ536-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GK536-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GL536-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GM536-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GN536-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GO536-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GP536-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GQ536-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GR536-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GS536-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GT536-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GU536-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GV536-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GW536-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GX536-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GY536-$GF$4)","v":438000}]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V538/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W538/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS538/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT538/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU538/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BV538/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BW538/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BX538/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BY538/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BZ538/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CA538/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CB538/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CC538/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CD538/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CE538/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CF538/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CG538/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CH538/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CI538/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CJ538/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CK538/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CL538/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CM538/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CN538/2204.62","v":21530.861554372183},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$44*D539/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*E539/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*F539/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*G539/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*H539/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*I539/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*J539/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*K539/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*L539/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*M539/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*N539/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*O539/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*P539/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*Q539/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*R539/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*S539/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*T539/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*U539/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*V539/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*W539/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*AA539/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AB539/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AC539/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AD539/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AE539/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AF539/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AG539/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AH539/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AI539/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AJ539/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AK539/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AL539/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AM539/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AN539/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AO539/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AP539/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AQ539/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AR539/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AS539/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AT539/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU539/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV539/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW539/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX539/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY539/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ539/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA539/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB539/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC539/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD539/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE539/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF539/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG539/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH539/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI539/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ539/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK539/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL539/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM539/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN539/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D536,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA536,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$25)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX536,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$26)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU536,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$27)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$53","v":12000}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$51","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$52","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$53","v":100}]
[null,"Total Capital",null,{"$f":"SUM(D546:D547)","v":22.875567002311676},{"$f":"SUM(E546:E547)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA546:AA547)","v":4.7729146338310926},{"$f":"SUM(AB546:AB547)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX546:AX547)","v":21.249730894033025},{"$f":"SUM(AY546:AY547)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU546:BU547)","v":1.3769296031024514},{"$f":"SUM(BV546:BV547)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR546:CR547)","v":26.906076211852373},{"$f":"SUM(CS546:CS547)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO546:DO547)","v":250.46641884363186},{"$f":"SUM(DP546:DP547)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL546:EL547)","v":260.4028431206022},{"$f":"SUM(EM546:EM547)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(FI546:FI547)","v":395.7437944793362},{"$f":"SUM(FJ546:FJ547)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(GF546:GF547)","v":395.67759135077023},{"$f":"SUM(GG546:GG547)","v":0}]
[]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D551:W551))","v":153330.3359813923},{"$f":"HLOOKUP(D536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":131787.42768869881},{"$f":"HLOOKUP(E536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":134423.17624247281},{"$f":"HLOOKUP(F536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":137111.63976732225},{"$f":"HLOOKUP(G536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":139853.87256266869},{"$f":"HLOOKUP(H536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":142650.95001392209},{"$f":"HLOOKUP(I536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":145503.96901420056},{"$f":"HLOOKUP(J536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":148414.04839448456},{"$f":"HLOOKUP(K536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":151382.32936237421},{"$f":"HLOOKUP(L536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":154409.9759496217},{"$f":"HLOOKUP(M536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":157498.17546861415},{"$f":"HLOOKUP(N536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":160648.13897798644},{"$f":"HLOOKUP(O536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":163861.10175754616},{"$f":"HLOOKUP(P536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":167138.32379269711},{"$f":"HLOOKUP(Q536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":170481.09026855105},{"$f":"HLOOKUP(R536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":173890.71207392207},{"$f":"HLOOKUP(S536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":177368.52631540049},{"$f":"HLOOKUP(T536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":180915.89684170851},{"$f":"HLOOKUP(U536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":184534.21477854269},{"$f":"HLOOKUP(V536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":188224.89907411352},{"$f":"HLOOKUP(W536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D545*1000","v":191989.39705559582},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA551:AT551))","v":0},{"$f":"HLOOKUP(AA536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AB536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AC536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AD536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AE536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AF536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AG536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AH536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AI536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AJ536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AK536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AL536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AM536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AN536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AO536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AP536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AQ536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AR536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AS536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},{"$f":"HLOOKUP(AT536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA545*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX551:BQ551))","v":0},{"$f":"HLOOKUP(AX536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":0},{"$f":"HLOOKUP(AY536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":0},{"$f":"HLOOKUP(AZ536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":0},{"$f":"HLOOKUP(BA536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":0},{"$f":"HLOOKUP(BB536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":0},{"$f":"HLOOKUP(BC536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":0},{"$f":"HLOOKUP(BD536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":0},{"$f":"HLOOKUP(BE536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":0},{"$f":"HLOOKUP(BF536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":0},{"$f":"HLOOKUP(BG536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":0},{"$f":"HLOOKUP(BH536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":0},{"$f":"HLOOKUP(BI536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":0},{"$f":"HLOOKUP(BJ536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":0},{"$f":"HLOOKUP(BK536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":0},{"$f":"HLOOKUP(BL536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":0},{"$f":"HLOOKUP(BM536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":0},{"$f":"HLOOKUP(BN536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":0},{"$f":"HLOOKUP(BO536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":0},{"$f":"HLOOKUP(BP536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":0},{"$f":"HLOOKUP(BQ536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX545*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU551:CN551))","v":13786.952710326857},{"$f":"HLOOKUP(BU536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":11849.886206342167},{"$f":"HLOOKUP(BV536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":12086.883930469012},{"$f":"HLOOKUP(BW536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":12328.621609078393},{"$f":"HLOOKUP(BX536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":12575.19404125996},{"$f":"HLOOKUP(BY536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":12826.697922085161},{"$f":"HLOOKUP(BZ536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":13083.231880526866},{"$f":"HLOOKUP(CA536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":13344.896518137402},{"$f":"HLOOKUP(CB536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":13611.794448500148},{"$f":"HLOOKUP(CC536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":13884.030337470153},{"$f":"HLOOKUP(CD536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":14161.710944219558},{"$f":"HLOOKUP(CE536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":14444.945163103946},{"$f":"HLOOKUP(CF536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":14733.844066366026},{"$f":"HLOOKUP(CG536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":15028.520947693347},{"$f":"HLOOKUP(CH536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":15329.091366647212},{"$f":"HLOOKUP(CI536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":15635.673193980159},{"$f":"HLOOKUP(CJ536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":15948.386657859759},{"$f":"HLOOKUP(CK536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":16267.354391016956},{"$f":"HLOOKUP(CL536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":16592.701478837294},{"$f":"HLOOKUP(CM536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":16924.55550841404},{"$f":"HLOOKUP(CN536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU545*1000","v":17263.046618582321},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR551:DK551))","v":-491934.82794030022},{"$f":"HLOOKUP(CR536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":-422817.9971679087},{"$f":"HLOOKUP(CS536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":-431274.35711126699},{"$f":"HLOOKUP(CT536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":-439899.84425349231},{"$f":"HLOOKUP(CU536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":-448697.84113856207},{"$f":"HLOOKUP(CV536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":-457671.79796133336},{"$f":"HLOOKUP(CW536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":-466825.23392056004},{"$f":"HLOOKUP(CX536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":-476161.73859897128},{"$f":"HLOOKUP(CY536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":-485684.97337095067},{"$f":"HLOOKUP(CZ536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":-495398.67283836968},{"$f":"HLOOKUP(DA536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":-505306.64629513712},{"$f":"HLOOKUP(DB536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":-515412.77922103985},{"$f":"HLOOKUP(DC536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":-525721.0348054606},{"$f":"HLOOKUP(DD536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":-536235.4555015699},{"$f":"HLOOKUP(DE536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":-546960.16461160115},{"$f":"HLOOKUP(DF536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":-557899.36790383328},{"$f":"HLOOKUP(DG536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":-569057.35526190989},{"$f":"HLOOKUP(DH536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":-580438.50236714806},{"$f":"HLOOKUP(DI536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":-592047.27241449105},{"$f":"HLOOKUP(DJ536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":-603888.2178627809},{"$f":"HLOOKUP(DK536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR545*1000","v":-615965.98222003656},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO551:EH551))","v":-4181446.0374925504},{"$f":"HLOOKUP(DO536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":-3593952.9759272235},{"$f":"HLOOKUP(DP536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":-3665832.0354457693},{"$f":"HLOOKUP(DQ536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":-3739148.6761546843},{"$f":"HLOOKUP(DR536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":-3813931.6496777772},{"$f":"HLOOKUP(DS536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":-3890210.2826713333},{"$f":"HLOOKUP(DT536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":-3968014.4883247605},{"$f":"HLOOKUP(DU536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":-4047374.778091256},{"$f":"HLOOKUP(DV536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":-4128322.2736530807},{"$f":"HLOOKUP(DW536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":-4210888.7191261416},{"$f":"HLOOKUP(DX536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":-4295106.4935086649},{"$f":"HLOOKUP(DY536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":-4381008.6233788384},{"$f":"HLOOKUP(DZ536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":-4468628.7958464157},{"$f":"HLOOKUP(EA536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":-4558001.3717633439},{"$f":"HLOOKUP(EB536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":-4649161.3991986094},{"$f":"HLOOKUP(EC536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":-4742144.6271825833},{"$f":"HLOOKUP(ED536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":-4836987.5197262345},{"$f":"HLOOKUP(EE536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":-4933727.2701207586},{"$f":"HLOOKUP(EF536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":-5032401.8155231746},{"$f":"HLOOKUP(EG536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":-5133049.8518336378},{"$f":"HLOOKUP(EH536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO545*1000","v":-5235710.8488703119},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL551:FE551))","v":1119837.9908308596},{"$f":"HLOOKUP(EL536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":962500.7816952127},{"$f":"HLOOKUP(EM536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":981750.79732911719},{"$f":"HLOOKUP(EN536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1001385.8132756995},{"$f":"HLOOKUP(EO536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1021413.5295412134},{"$f":"HLOOKUP(EP536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1041841.8001320378},{"$f":"HLOOKUP(EQ536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1062678.6361346785},{"$f":"HLOOKUP(ER536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1083932.2088573722},{"$f":"HLOOKUP(ES536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1105610.8530345196},{"$f":"HLOOKUP(ET536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1127723.0700952099},{"$f":"HLOOKUP(EU536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1150277.5314971141},{"$f":"HLOOKUP(EV536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1173283.0821270566},{"$f":"HLOOKUP(EW536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1196748.7437695977},{"$f":"HLOOKUP(EX536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1220683.7186449894},{"$f":"HLOOKUP(EY536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1245097.3930178892},{"$f":"HLOOKUP(EZ536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1269999.3408782471},{"$f":"HLOOKUP(FA536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1295399.3276958116},{"$f":"HLOOKUP(FB536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1321307.3142497286},{"$f":"HLOOKUP(FC536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1347733.460534723},{"$f":"HLOOKUP(FD536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1374688.1297454175},{"$f":"HLOOKUP(FE536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL545*1000","v":1402181.892340326},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI551:GB551))","v":0},{"$f":"HLOOKUP(FI536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI545*1000","v":0},{"$f":"HLOOKUP(FJ536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI545*1000","v":0},{"$f":"HLOOKUP(FK536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI545*1000","v":0},{"$f":"HLOOKUP(FL536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI545*1000","v":0},{"$f":"HLOOKUP(FM536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI545*1000","v":0},{"$f":"HLOOKUP(FN536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI545*1000","v":0},{"$f":"HLOOKUP(FO536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI545*1000","v":0},{"$f":"HLOOKUP(FP536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI545*1000","v":0},{"$f":"HLOOKUP(FQ536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI545*1000","v":0},{"$f":"HLOOKUP(FR536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI545*1000","v":0},{"$f":"HLOOKUP(FS536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI545*1000","v":0},{"$f":"HLOOKUP(FT536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI545*1000","v":0},{"$f":"HLOOKUP(FU536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI545*1000","v":0},{"$f":"HLOOKUP(FV536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI545*1000","v":0},{"$f":"HLOOKUP(FW536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI545*1000","v":0},{"$f":"HLOOKUP(FX536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI545*1000","v":0},{"$f":"HLOOKUP(FY536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI545*1000","v":0},{"$f":"HLOOKUP(FZ536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI545*1000","v":0},{"$f":"HLOOKUP(GA536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI545*1000","v":0},{"$f":"HLOOKUP(GB536,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI545*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF551:GY551))","v":3992977.4995154245},{"$f":"HLOOKUP(GF536,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF545*1000","v":3431964.2627265318},{"$f":"HLOOKUP(GG536,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF545*1000","v":3500603.5479810624},{"$f":"HLOOKUP(GH536,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF545*1000","v":3570615.618940684},{"$f":"HLOOKUP(GI536,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF545*1000","v":3642027.9313194975},{"$f":"HLOOKUP(GJ536,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF545*1000","v":3714868.4899458876},{"$f":"HLOOKUP(GK536,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF545*1000","v":3789165.8597448058},{"$f":"HLOOKUP(GL536,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF545*1000","v":3864949.1769397017},{"$f":"HLOOKUP(GM536,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF545*1000","v":3942248.1604784955},{"$f":"HLOOKUP(GN536,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF545*1000","v":4021093.1236880654},{"$f":"HLOOKUP(GO536,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF545*1000","v":4101514.9861618266},{"$f":"HLOOKUP(GP536,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF545*1000","v":4183545.2858850639},{"$f":"HLOOKUP(GQ536,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF545*1000","v":4267216.1916027647},{"$f":"HLOOKUP(GR536,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF545*1000","v":4352560.5154348193},{"$f":"HLOOKUP(GS536,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF545*1000","v":4439611.7257435163},{"$f":"HLOOKUP(GT536,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF545*1000","v":4528403.960258387},{"$f":"HLOOKUP(GU536,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF545*1000","v":4618972.0394635545},{"$f":"HLOOKUP(GV536,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF545*1000","v":4711351.4802528266},{"$f":"HLOOKUP(GW536,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF545*1000","v":4805578.5098578827},{"$f":"HLOOKUP(GX536,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF545*1000","v":4901690.0800550403},{"$f":"HLOOKUP(GY536,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF545*1000","v":4999723.881656141}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",4965.4496004214079,{"$f":"(D551+D552)*Misc_Rev","v":4267.8040582708227},4353.1601394362397,4440.2233422249647,4529.0278090694637,4619.6083652508532,4712.0005325558714,4806.2405432069881,4902.3653540711266,5000.4126611525498,5100.4209143756016,5202.4293326631132,5306.4779193163749,5412.6074777027034,5520.8596272567574,5631.276819801893,5743.9023561979302,5858.780403321889,5975.9560113883272,6095.4751316160928,6217.3846342484158,null,"Misc Charges",0,{"$f":"(AA551+AA552)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(AX551+AX552)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",446.47667657122486,{"$f":"(BU551+BU552)*Misc_Rev","v":383.74671490618476},391.42164920430849,399.25008218839469,407.23508383216256,415.37978550880587,423.68738121898207,432.16112884336167,440.80435142022884,449.62043844863348,458.6128472176062,467.78510416195826,477.14080624519744,486.68362237010138,496.41729481750332,506.34564071385353,516.47255352813045,526.80200459869309,537.33804469066695,548.08480558448036,559.04650169616991,null,"Misc Charges",-15930.817468018689,{"$f":"(CR551+CR552)*Misc_Rev","v":-13692.538020285556},-13966.388780691272,-14245.716556305097,-14530.630887431196,-14821.24350517982,-15117.668375283418,-15420.021742789088,-15728.422177644868,-16042.990621197765,-16363.850433621723,-16691.127442294157,-17024.949991140038,-17365.448990962843,-17712.757970782095,-18067.013130197738,-18428.353392801691,-18796.920460657726,-19172.858869870881,-19556.316047268298,-19947.442368213666,null,"Misc Charges",-135411.94847815885,{"$f":"(DO551+DO552)*Misc_Rev","v":-116386.57317242722},{"$f":"(DP551+DP552)*Misc_Rev","v":-118714.3046358758},-121088.59072859331,-123510.36254316515,-125980.56979402847,-128500.18118990905,-131070.18481370725,-133691.58850998137,-136365.42028018099,-139092.72868578462,-141874.58325950033,-144712.07492469033,-147606.31642318415,-150558.44275164779,-153569.61160668079,-156641.00383881439,-159773.82391559065,-162969.30039390249,-166228.68640178055,-169553.26012981619,null,"Misc Charges",36264.833495066559,{"$f":"(EL551+EL552)*Misc_Rev","v":31169.625314417772},31793.017820706133,32428.878177120256,33077.455740662655,33739.00485547592,34413.784952585433,35102.060651637141,35804.101864669887,36520.183901963283,37250.587580002546,37995.5993316026,38755.511318234654,39530.621544599344,40321.233975491326,41127.658655001156,41950.211828101164,42789.216064663211,43645.000385956475,44517.900393675605,45408.258401549123,null,"Misc Charges",0,{"$f":"(FI551+FI552)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",129308.58334430752,{"$f":"(GF551+GF552)*Misc_Rev","v":111140.73068413601},113363.54529781874,115630.81620377512,117943.43252785061,120302.30117840764,122708.3472019758,125162.51414601531,127665.76442893561,130219.07971751432,132823.46131186461,135479.93053810194,138189.52914886395,140953.31973184121,143772.38612647806,146647.83384900761,149580.79052598777,152572.40633650756,155623.85446323769,158736.33155250244,161911.05818355249]
[null,"Total Fixed Cost",2815327.6995465788,{"$f":"SUM(D551:D555)","v":3705302.9094369854},{"$f":"SUM(E551:E554)","v":3579466.4474271531},3451529.7678524624,3325929.6399234612,3202496.0948130111,3081074.5353233204,2961519.1576925358,2843695.1449080245,2726871.2409118996,2610243.8480677521,2493678.2192139844,2377175.589630405,2260737.2193024163,2144364.3934151311,2028058.4228573628,1911820.6447357014,1795652.4228988693,1679555.1484725636,1563530.2404049947,1447579.1460233377,null,"Total Fixed Cost",555339.2002711331,{"$f":"SUM(AA551:AA555)","v":744712.22815560305},{"$f":"SUM(AB551:AB554)","v":718797.37195397483},691542.84938921942,664764.62214004283,638427.00237300142,612497.50500893511,586945.47511398757,561742.54543593433,536735.89884182287,511757.61949993606,486779.34015804937,461801.06081616273,436822.78147427598,411844.50213238935,386866.22279050271,361887.9434486159,336909.66410672915,311931.3847648424,286953.10542295565,261974.82608106904,null,"Total Fixed Cost",2472453.3049519248,{"$f":"SUM(AX551:AX555)","v":3315570.3916497729},{"$f":"SUM(AY551:AY554)","v":3200193.5700031342},3078852.3530366085,2959631.6741602472,2842372.6457938072,2726930.6394988657,2613169.1749180313,2500961.9567952137,2389628.6203637333,2278421.5791883427,2167214.538012953,2056007.4968375629,1944800.4556621725,1833593.4144867822,1722386.3733113925,1611179.3321360019,1499972.2909606115,1388765.2497852209,1277558.2086098308,1166351.1674344409,null,"Total Fixed Cost",174029.43182331035,{"$f":"SUM(BU551:BU555)","v":227074.33119637379},{"$f":"SUM(BV551:BV554)","v":219451.45170637302},211830.58093356891,204351.95049774947,197005.36157476797,189781.54123123217,182671.74648167336,175667.89632183491,168726.00947630394,161797.75096639254,154875.04606861615,147958.00585521743,141046.74361988396,134141.37492217703,127242.01763284919,120348.79198006797,113461.82059656436,106581.22856772388,99707.143480639832,92839.695474147316,null,"Total Fixed Cost",2354559.3916140255,{"$f":"SUM(CR551:CR555)","v":2960003.9140177504},{"$f":"SUM(CS551:CS554)","v":2889829.7320730137},2798241.8610348059,2709166.4723484144,2622398.9348551151,2537752.6030941769,2455051.0781933954,2374130.7857045443,2294126.5238215118,2214087.901022973,2133851.1187552987,2053412.2138291064,1972767.1437912248,1891911.7853394216,1810841.9327054173,1729553.2960055699,1648041.4995585592,1566302.0801694444,1484330.4853793825,1402122.0716803549,null,"Total Fixed Cost",22317302.915573493,{"$f":"SUM(DO551:DO555)","v":27907530.107737079},{"$f":"SUM(DP551:DP554)","v":27250048.870983165},26404442.319640465,25582363.802900001,24781911.217296176,24001349.94254395,23239040.799930859,22493464.05031082,21756568.623230688,21019510.484704912,20280767.990691472,19540307.454080634,18798094.514020439,18054094.12244191,17308270.530314669,16560587.273627762,15811007.159089971,15059492.249544293,14306003.849090565,13550502.487910625,null,"Total Fixed Cost",28683187.368660215,{"$f":"SUM(EL551:EL555)","v":33865874.15419966},{"$f":"SUM(EM551:EM554)","v":33124116.719197769},32340823.784280233,31583909.485709626,30851434.604475819,30141634.815970823,29452845.805706631,28783528.234994251,28125353.138756212,27469167.960282773,26813433.871037368,26158159.892804559,25503355.227804601,24849029.262302153,24195191.570287157,23541851.91722938,22889020.263907943,22236706.770317588,21584921.79965293,20933675.92237249,null,"Total Fixed Cost",41884881.713711642,{"$f":"SUM(FI551:FI555)","v":49957099.115795374},{"$f":"SUM(FJ551:FJ554)","v":48847937.683892488},47627698.495408207,46446951.091282256,45302736.432917193,44192361.036461502,43113283.163632751,42063150.758109853,41029293.064872965,39997787.427957147,38966281.791041322,37934776.154125504,36903270.517209671,35871764.880293846,34840259.243378006,33808753.606462188,32777247.969546366,31745742.332630537,30714236.695714708,29682731.058798876,null,"Total Fixed Cost",45880602.969195969,{"$f":"SUM(GF551:GF555)","v":53491846.893498093},{"$f":"SUM(GG551:GG554)","v":52340369.56539695},51190346.579062723,50081209.012010336,49010026.325481899,47974134.051137999,46971020.012121573,45998362.264529899,45043522.486333385,44092611.270251691,43143308.491419457,42195646.3185817,41249657.563858271,40305375.695611507,39362834.851570897,38422069.85222061,37483116.214454412,36546010.165504001,35610788.657145686,34677489.380191311]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D559:W559))","v":766651.67990696151},{"$f":"HLOOKUP(D536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*D537","v":658937.1384434941},{"$f":"HLOOKUP(E536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*E537","v":672115.88121236407},{"$f":"HLOOKUP(F536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*F537","v":685558.19883661135},{"$f":"HLOOKUP(G536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*G537","v":699269.36281334353},{"$f":"HLOOKUP(H536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*H537","v":713254.75006961043},{"$f":"HLOOKUP(I536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*I537","v":727519.84507100261},{"$f":"HLOOKUP(J536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*J537","v":742070.24197242269},{"$f":"HLOOKUP(K536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*K537","v":756911.64681187121},{"$f":"HLOOKUP(L536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*L537","v":772049.87974810845},{"$f":"HLOOKUP(M536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*M537","v":787490.87734307093},{"$f":"HLOOKUP(N536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*N537","v":803240.69488993217},{"$f":"HLOOKUP(O536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*O537","v":819305.50878773094},{"$f":"HLOOKUP(P536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*P537","v":835691.61896348535},{"$f":"HLOOKUP(Q536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q537","v":852405.45134275511},{"$f":"HLOOKUP(R536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*R537","v":869453.5603696102},{"$f":"HLOOKUP(S536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*S537","v":886842.63157700247},{"$f":"HLOOKUP(T536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*T537","v":904579.4842085425},{"$f":"HLOOKUP(U536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*U537","v":922671.07389271352},{"$f":"HLOOKUP(V536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*V537","v":941124.49537056778},{"$f":"HLOOKUP(W536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*W537","v":959946.98527797917},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA559:AT559))","v":159719.09998061694},{"$f":"HLOOKUP(AA536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA537","v":137278.57050906125},{"$f":"HLOOKUP(AB536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB537","v":140024.14191924251},{"$f":"HLOOKUP(AC536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC537","v":142824.62475762735},{"$f":"HLOOKUP(AD536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD537","v":145681.11725277989},{"$f":"HLOOKUP(AE536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE537","v":148594.73959783549},{"$f":"HLOOKUP(AF536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF537","v":151566.63438979219},{"$f":"HLOOKUP(AG536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG537","v":154597.96707758802},{"$f":"HLOOKUP(AH536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH537","v":157689.92641913978},{"$f":"HLOOKUP(AI536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI537","v":160843.72494752257},{"$f":"HLOOKUP(AJ536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ537","v":164060.59944647306},{"$f":"HLOOKUP(AK536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK537","v":167341.81143540252},{"$f":"HLOOKUP(AL536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL537","v":170688.64766411058},{"$f":"HLOOKUP(AM536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM537","v":174102.42061739275},{"$f":"HLOOKUP(AN536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN537","v":177584.46902974061},{"$f":"HLOOKUP(AO536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO537","v":181136.15841033543},{"$f":"HLOOKUP(AP536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP537","v":184758.88157854215},{"$f":"HLOOKUP(AQ536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ537","v":188454.05921011299},{"$f":"HLOOKUP(AR536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR537","v":192223.14039431527},{"$f":"HLOOKUP(AS536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS537","v":196067.60320220157},{"$f":"HLOOKUP(AT536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT537","v":199988.95526624561},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX559:BQ559))","v":0},{"$f":"HLOOKUP(AX536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX537","v":0},{"$f":"HLOOKUP(AY536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY537","v":0},{"$f":"HLOOKUP(AZ536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ537","v":0},{"$f":"HLOOKUP(BA536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA537","v":0},{"$f":"HLOOKUP(BB536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB537","v":0},{"$f":"HLOOKUP(BC536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC537","v":0},{"$f":"HLOOKUP(BD536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD537","v":0},{"$f":"HLOOKUP(BE536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE537","v":0},{"$f":"HLOOKUP(BF536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF537","v":0},{"$f":"HLOOKUP(BG536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG537","v":0},{"$f":"HLOOKUP(BH536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH537","v":0},{"$f":"HLOOKUP(BI536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI537","v":0},{"$f":"HLOOKUP(BJ536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ537","v":0},{"$f":"HLOOKUP(BK536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK537","v":0},{"$f":"HLOOKUP(BL536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL537","v":0},{"$f":"HLOOKUP(BM536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM537","v":0},{"$f":"HLOOKUP(BN536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN537","v":0},{"$f":"HLOOKUP(BO536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO537","v":0},{"$f":"HLOOKUP(BP536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP537","v":0},{"$f":"HLOOKUP(BQ536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ537","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU559:CN559))","v":49691.009902225211},{"$f":"HLOOKUP(BU536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU537","v":42709.42427898055},{"$f":"HLOOKUP(BV536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV537","v":43563.612764560174},{"$f":"HLOOKUP(BW536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW537","v":44434.885019851376},{"$f":"HLOOKUP(BX536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX537","v":45323.5827202484},{"$f":"HLOOKUP(BY536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY537","v":46230.054374653373},{"$f":"HLOOKUP(BZ536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ537","v":47154.655462146438},{"$f":"HLOOKUP(CA536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA537","v":48097.748571389362},{"$f":"HLOOKUP(CB536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB537","v":49059.703542817158},{"$f":"HLOOKUP(CC536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC537","v":50040.8976136735},{"$f":"HLOOKUP(CD536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD537","v":51041.715565946972},{"$f":"HLOOKUP(CE536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE537","v":52062.549877265912},{"$f":"HLOOKUP(CF536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF537","v":53103.800874811226},{"$f":"HLOOKUP(CG536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG537","v":54165.876892307446},{"$f":"HLOOKUP(CH536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH537","v":55249.194430153599},{"$f":"HLOOKUP(CI536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI537","v":56354.178318756669},{"$f":"HLOOKUP(CJ536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ537","v":57481.261885131804},{"$f":"HLOOKUP(CK536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK537","v":58630.887122834436},{"$f":"HLOOKUP(CL536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL537","v":59803.504865291128},{"$f":"HLOOKUP(CM536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM537","v":60999.574962596962},{"$f":"HLOOKUP(CN536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN537","v":62219.566461848895},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR559:DK559))","v":0},{"$f":"HLOOKUP(CR536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR537","v":0},{"$f":"HLOOKUP(CS536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS537","v":0},{"$f":"HLOOKUP(CT536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT537","v":0},{"$f":"HLOOKUP(CU536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU537","v":0},{"$f":"HLOOKUP(CV536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV537","v":0},{"$f":"HLOOKUP(CW536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW537","v":0},{"$f":"HLOOKUP(CX536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX537","v":0},{"$f":"HLOOKUP(CY536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY537","v":0},{"$f":"HLOOKUP(CZ536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ537","v":0},{"$f":"HLOOKUP(DA536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA537","v":0},{"$f":"HLOOKUP(DB536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB537","v":0},{"$f":"HLOOKUP(DC536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC537","v":0},{"$f":"HLOOKUP(DD536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD537","v":0},{"$f":"HLOOKUP(DE536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE537","v":0},{"$f":"HLOOKUP(DF536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF537","v":0},{"$f":"HLOOKUP(DG536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG537","v":0},{"$f":"HLOOKUP(DH536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH537","v":0},{"$f":"HLOOKUP(DI536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI537","v":0},{"$f":"HLOOKUP(DJ536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ537","v":0},{"$f":"HLOOKUP(DK536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK537","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO559:EH559))","v":0},{"$f":"HLOOKUP(DO536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO537","v":0},{"$f":"HLOOKUP(DP536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP537","v":0},{"$f":"HLOOKUP(DQ536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ537","v":0},{"$f":"HLOOKUP(DR536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR537","v":0},{"$f":"HLOOKUP(DS536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS537","v":0},{"$f":"HLOOKUP(DT536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT537","v":0},{"$f":"HLOOKUP(DU536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU537","v":0},{"$f":"HLOOKUP(DV536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV537","v":0},{"$f":"HLOOKUP(DW536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW537","v":0},{"$f":"HLOOKUP(DX536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX537","v":0},{"$f":"HLOOKUP(DY536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY537","v":0},{"$f":"HLOOKUP(DZ536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ537","v":0},{"$f":"HLOOKUP(EA536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA537","v":0},{"$f":"HLOOKUP(EB536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB537","v":0},{"$f":"HLOOKUP(EC536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC537","v":0},{"$f":"HLOOKUP(ED536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED537","v":0},{"$f":"HLOOKUP(EE536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE537","v":0},{"$f":"HLOOKUP(EF536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF537","v":0},{"$f":"HLOOKUP(EG536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG537","v":0},{"$f":"HLOOKUP(EH536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH537","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL559:FE559))","v":0},{"$f":"HLOOKUP(EL536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL537","v":0},{"$f":"HLOOKUP(EM536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM537","v":0},{"$f":"HLOOKUP(EN536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN537","v":0},{"$f":"HLOOKUP(EO536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO537","v":0},{"$f":"HLOOKUP(EP536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP537","v":0},{"$f":"HLOOKUP(EQ536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ537","v":0},{"$f":"HLOOKUP(ER536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER537","v":0},{"$f":"HLOOKUP(ES536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES537","v":0},{"$f":"HLOOKUP(ET536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET537","v":0},{"$f":"HLOOKUP(EU536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU537","v":0},{"$f":"HLOOKUP(EV536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV537","v":0},{"$f":"HLOOKUP(EW536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW537","v":0},{"$f":"HLOOKUP(EX536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX537","v":0},{"$f":"HLOOKUP(EY536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY537","v":0},{"$f":"HLOOKUP(EZ536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ537","v":0},{"$f":"HLOOKUP(FA536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA537","v":0},{"$f":"HLOOKUP(FB536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB537","v":0},{"$f":"HLOOKUP(FC536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC537","v":0},{"$f":"HLOOKUP(FD536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD537","v":0},{"$f":"HLOOKUP(FE536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE537","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI559:GB559))","v":0},{"$f":"HLOOKUP(FI536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI537","v":0},{"$f":"HLOOKUP(FJ536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ537","v":0},{"$f":"HLOOKUP(FK536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK537","v":0},{"$f":"HLOOKUP(FL536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL537","v":0},{"$f":"HLOOKUP(FM536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM537","v":0},{"$f":"HLOOKUP(FN536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN537","v":0},{"$f":"HLOOKUP(FO536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO537","v":0},{"$f":"HLOOKUP(FP536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP537","v":0},{"$f":"HLOOKUP(FQ536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ537","v":0},{"$f":"HLOOKUP(FR536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR537","v":0},{"$f":"HLOOKUP(FS536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS537","v":0},{"$f":"HLOOKUP(FT536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT537","v":0},{"$f":"HLOOKUP(FU536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU537","v":0},{"$f":"HLOOKUP(FV536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV537","v":0},{"$f":"HLOOKUP(FW536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW537","v":0},{"$f":"HLOOKUP(FX536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX537","v":0},{"$f":"HLOOKUP(FY536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY537","v":0},{"$f":"HLOOKUP(FZ536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ537","v":0},{"$f":"HLOOKUP(GA536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA537","v":0},{"$f":"HLOOKUP(GB536,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB537","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF559:GY559))","v":2133687.4566410617},{"$f":"HLOOKUP(GF536,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF537","v":1833904.4234305492},{"$f":"HLOOKUP(GG536,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG537","v":1870582.5118991605},{"$f":"HLOOKUP(GH536,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH537","v":1907994.162137144},{"$f":"HLOOKUP(GI536,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI537","v":1946154.0453798866},{"$f":"HLOOKUP(GJ536,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ537","v":1985077.1262874848},{"$f":"HLOOKUP(GK536,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK537","v":2024778.6688132342},{"$f":"HLOOKUP(GL536,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL537","v":2065274.2421894989},{"$f":"HLOOKUP(GM536,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM537","v":2106579.7270332887},{"$f":"HLOOKUP(GN536,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN537","v":2148711.3215739545},{"$f":"HLOOKUP(GO536,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO537","v":2191685.5480054338},{"$f":"HLOOKUP(GP536,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP537","v":2235519.2589655425},{"$f":"HLOOKUP(GQ536,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ537","v":2280229.6441448531},{"$f":"HLOOKUP(GR536,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR537","v":2325834.2370277504},{"$f":"HLOOKUP(GS536,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS537","v":2372350.9217683054},{"$f":"HLOOKUP(GT536,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT537","v":2419797.9402036713},{"$f":"HLOOKUP(GU536,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU537","v":2468193.8990077446},{"$f":"HLOOKUP(GV536,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV537","v":2517557.7769879},{"$f":"HLOOKUP(GW536,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW537","v":2567908.9325276576},{"$f":"HLOOKUP(GX536,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX537","v":2619267.1111782109},{"$f":"HLOOKUP(GY536,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY537","v":2671652.4534017756}]
[null,"Fuel Cost",15355499.129480207,{"$f":"HLOOKUP(D536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D538","v":10953725.981010409},{"$f":"HLOOKUP(E536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E538","v":11539219.123778632},{"$f":"HLOOKUP(F536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F538","v":12045569.061304107},{"$f":"HLOOKUP(G536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G538","v":12851846.865639452},{"$f":"HLOOKUP(H536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H538","v":13543720.341172604},{"$f":"HLOOKUP(I536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I538","v":14337143.145599997},{"$f":"HLOOKUP(J536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J538","v":15000333.889604384},{"$f":"HLOOKUP(K536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K538","v":15677121.319627395},{"$f":"HLOOKUP(L536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L538","v":16442392.715256985},{"$f":"HLOOKUP(M536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M538","v":17252567.38062904},{"$f":"HLOOKUP(N536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N538","v":18124149.32086356},{"$f":"HLOOKUP(O536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O538","v":18931085.185630687},{"$f":"HLOOKUP(P536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P538","v":18931085.185630687},{"$f":"HLOOKUP(Q536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q538","v":18931085.185630687},{"$f":"HLOOKUP(R536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R538","v":18931085.185630687},{"$f":"HLOOKUP(S536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S538","v":18931085.185630687},{"$f":"HLOOKUP(T536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T538","v":18931085.185630687},{"$f":"HLOOKUP(U536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U538","v":18931085.185630687},{"$f":"HLOOKUP(V536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V538","v":18931085.185630687},{"$f":"HLOOKUP(W536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W538","v":18931085.185630687},null,"Fuel Cost",3226522.0810334836,{"$f":"HLOOKUP(AA536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA538","v":2301614.454164383},{"$f":"HLOOKUP(AB536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB538","v":2424639.2114520548},{"$f":"HLOOKUP(AC536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC538","v":2531034.2716438351},{"$f":"HLOOKUP(AD536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD538","v":2700450.6557808216},{"$f":"HLOOKUP(AE536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE538","v":2845828.2190410956},{"$f":"HLOOKUP(AF536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF538","v":3012543.4899999993},{"$f":"HLOOKUP(AG536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG538","v":3151894.1917534242},{"$f":"HLOOKUP(AH536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH538","v":3294101.8509589033},{"$f":"HLOOKUP(AI536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI538","v":3454901.9027945199},{"$f":"HLOOKUP(AJ536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ538","v":3625137.101616438},{"$f":"HLOOKUP(AK536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK538","v":3808275.2954246569},{"$f":"HLOOKUP(AL536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL538","v":3977829.9522739723},{"$f":"HLOOKUP(AM536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM538","v":3977829.9522739723},{"$f":"HLOOKUP(AN536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN538","v":3977829.9522739723},{"$f":"HLOOKUP(AO536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO538","v":3977829.9522739723},{"$f":"HLOOKUP(AP536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP538","v":3977829.9522739723},{"$f":"HLOOKUP(AQ536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ538","v":3977829.9522739723},{"$f":"HLOOKUP(AR536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR538","v":3977829.9522739723},{"$f":"HLOOKUP(AS536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS538","v":3977829.9522739723},{"$f":"HLOOKUP(AT536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT538","v":3977829.9522739723},null,"Fuel Cost",4305774.114486252,{"$f":"HLOOKUP(AX536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX538","v":2629314.0000000005},{"$f":"HLOOKUP(AY536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY538","v":2629314.0000000005},{"$f":"HLOOKUP(AZ536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ538","v":2743632.0000000005},{"$f":"HLOOKUP(BA536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA538","v":2857950.0000000005},{"$f":"HLOOKUP(BB536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB538","v":2972268.0000000009},{"$f":"HLOOKUP(BC536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC538","v":2972268.0000000009},{"$f":"HLOOKUP(BD536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD538","v":3086586.0000000009},{"$f":"HLOOKUP(BE536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE538","v":3200904.0000000005},{"$f":"HLOOKUP(BF536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF538","v":3315222.0000000005},{"$f":"HLOOKUP(BG536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG538","v":3429540.0000000009},{"$f":"HLOOKUP(BH536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH538","v":3543858.0000000009},{"$f":"HLOOKUP(BI536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI538","v":3658176.0000000009},{"$f":"HLOOKUP(BJ536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ538","v":3772494.0000000005},{"$f":"HLOOKUP(BK536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK538","v":3886812.0000000005},{"$f":"HLOOKUP(BL536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL538","v":9945666.0000000019},{"$f":"HLOOKUP(BM536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM538","v":9831348.0000000019},{"$f":"HLOOKUP(BN536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN538","v":9945666.0000000019},{"$f":"HLOOKUP(BO536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO538","v":10059984.000000004},{"$f":"HLOOKUP(BP536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP538","v":10174302.000000002},{"$f":"HLOOKUP(BQ536,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ538","v":10288620.000000002},null,"Fuel Cost",2785133.8603481036,{"$f":"HLOOKUP(BU536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU538","v":1986753.5968346957},{"$f":"HLOOKUP(BV536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV538","v":2092948.5673254139},{"$f":"HLOOKUP(BW536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW538","v":2184788.7832829584},{"$f":"HLOOKUP(BX536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX538","v":2331029.0060700057},{"$f":"HLOOKUP(BY536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY538","v":2456518.9186762739},{"$f":"HLOOKUP(BZ536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ538","v":2600427.5405679997},{"$f":"HLOOKUP(CA536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA538","v":2720715.066321556},{"$f":"HLOOKUP(CB536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB538","v":2843468.7177477255},{"$f":"HLOOKUP(CC536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC538","v":2982271.3224922302},{"$f":"HLOOKUP(CD536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD538","v":3129218.3461153097},{"$f":"HLOOKUP(CE536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE538","v":3287303.2350105643},{"$f":"HLOOKUP(CF536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF538","v":3433662.8148028934},{"$f":"HLOOKUP(CG536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG538","v":3433662.8148028934},{"$f":"HLOOKUP(CH536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH538","v":3433662.8148028934},{"$f":"HLOOKUP(CI536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI538","v":3433662.8148028934},{"$f":"HLOOKUP(CJ536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ538","v":3433662.8148028934},{"$f":"HLOOKUP(CK536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK538","v":3433662.8148028934},{"$f":"HLOOKUP(CL536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL538","v":3433662.8148028934},{"$f":"HLOOKUP(CM536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM538","v":3433662.8148028934},{"$f":"HLOOKUP(CN536,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN538","v":3433662.8148028934},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",29586880.414213222,{"$f":"HLOOKUP(GF536,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GF538","v":17870400},{"$f":"HLOOKUP(GG536,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GG538","v":18396000},{"$f":"HLOOKUP(GH536,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GH538","v":18921600},{"$f":"HLOOKUP(GI536,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GI538","v":19447200},{"$f":"HLOOKUP(GJ536,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GJ538","v":19972800},{"$f":"HLOOKUP(GK536,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GK538","v":21024000},{"$f":"HLOOKUP(GL536,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GL538","v":21549599.999999996},{"$f":"HLOOKUP(GM536,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GM538","v":22075200},{"$f":"HLOOKUP(GN536,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GN538","v":22600800},{"$f":"HLOOKUP(GO536,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GO538","v":23652000},{"$f":"HLOOKUP(GP536,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GP538","v":24177599.999999996},{"$f":"HLOOKUP(GQ536,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GQ538","v":24703200},{"$f":"HLOOKUP(GR536,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GR538","v":25754400.000000004},{"$f":"HLOOKUP(GS536,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GS538","v":26280000},{"$f":"HLOOKUP(GT536,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GT538","v":68328000},{"$f":"HLOOKUP(GU536,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GU538","v":67802400},{"$f":"HLOOKUP(GV536,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GV538","v":68328000},{"$f":"HLOOKUP(GW536,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GW538","v":69379200},{"$f":"HLOOKUP(GX536,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GX538","v":69904800},{"$f":"HLOOKUP(GY536,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GY538","v":70956000}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",439953.14532301907,{"$f":"(SUM(D559:D563))*Misc_Rev","v":317465.85332568071},{"$f":"(SUM(E559:E563))*Misc_Rev","v":333721.05872879585},347845.21483847441,370086.43140209565,389243.68204831093,411155.31058143702,429555.43957267783,448332.57009772805,469511.41936568101,491914.00395606708,515986.69497071183,538321.92236767244,538852.57015960396,539393.83090737427,539945.91687009996,540509.04455208022,541083.43478769995,541669.31282803207,542266.90842917096,542876.45594233263,null,"Misc Charges",79609.372902689473,{"$f":"(SUM(AA559:AA563))*Misc_Rev","v":60631.260372125005},{"$f":"(SUM(AB559:AB563))*Misc_Rev","v":64704.405898363286},67442.784981645615,72223.962480421993,76228.477973327434,81723.897094370011,85537.040877282809,89444.672329863635,93956.432530407314,98775.798460576261,104015.11937818653,108816.65421583761,108129.2241820687,107444.00518076617,65265.995264003352,66181.295188170567,65502.978163503343,64827.054431484547,64153.571857967137,63482.579266121145,null,"Misc Charges",127150.53242834643,{"$f":"(SUM(AX559:AX563))*Misc_Rev","v":77644.267008000024},{"$f":"(SUM(AY559:AY563))*Misc_Rev","v":77644.267008000024},81020.104704000027,84395.942400000029,87771.780096000031,87771.780096000031,91147.617792000034,94523.455488000021,97899.293184000024,101275.13088000004,104650.96857600004,108026.80627200005,111402.64396800002,114778.48166400002,293697.87955200009,290322.04185600008,293697.87955200009,297073.71724800015,300449.55494400009,303825.39264000009,null,"Misc Charges",91807.478286933328,{"$f":"(SUM(BU559:BU563))*Misc_Rev","v":65725.347427169298},{"$f":"(SUM(BV559:BV563))*Misc_Rev","v":69192.199342353953},72194.716884316091,76959.576637550228,81053.000338714352,85743.512448513939,89669.639579328548,93676.244539620733,98203.227829634983,102994.60866783185,108147.34437920564,112921.00986893653,112955.40413868712,112990.48629383274,113026.27009208126,113062.76956629475,113099.99902999251,113137.97308296424,113176.70661699538,113216.21482170717,null,"Misc Charges",0,{"$f":"(SUM(CR559:CR563))*Misc_Rev","v":0},{"$f":"(SUM(CS559:CS563))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO559:DO563))*Misc_Rev","v":0},{"$f":"(SUM(DP559:DP563))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(EL559:EL563))*Misc_Rev","v":0},{"$f":"(SUM(EM559:EM563))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(FI559:FI563))*Misc_Rev","v":0},{"$f":"(SUM(FJ559:FJ563))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",1027238.8699297451,{"$f":"(SUM(GF559:GF563))*Misc_Rev","v":638104.19444837503},{"$f":"(SUM(GG559:GG563))*Misc_Rev","v":656313.00806534255},674545.57734664937,692802.37740558235,711083.89285769407,746411.64841084788,764744.08745906479,783102.754680246,801488.17463785096,836921.91278660798,855362.45408234,873831.38559598697,909350.3055319069,927877.73225054482,2291096.6884955559,2275642.9128254666,2294262.5430499762,2329935.1756709758,2348619.389328395,2384357.8970509632]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D567:W567))","v":16428689.258176206},{"$f":"D565+D556","v":13825938.640655473},{"$f":"E565+E556","v":13884588.073192835},14192797.518546458,14753993.850709517,15222125.604704035,15777323.00930544,16225953.43303461,16687956.820356641,17225124.062233571,17800276.084853418,18427061.833675195,19000258.666695386,18900206.406543151,18800547.413035136,18701289.551504225,18602440.844589956,18504009.47538466,18406003.790642526,18308432.304052811,18211303.699578568,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA567:AT567))","v":3018951.8787307381},{"$f":"AA565+AA556","v":2677603.2579238806},{"$f":"AB565+AB556","v":2716833.6212858451},2774138.729504264,2895000.6177064334,2992320.2204228849,3136086.2245732262,3228281.9646545877,3323744.5319065256,3438058.543679005,3561899.6174179283,3698708.6687828801,3821999.1282518595,3775793.389863255,3729655.9269337156,2402244.0409724242,2405529.7167987442,2359605.3830884281,2313754.9529307433,2267979.904396743,2222281.7451189007,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX567:BQ567))","v":6405603.2656474328},{"$f":"AX565+AX556","v":5790826.6586577734},{"$f":"AY565+AY556","v":5597805.5700031351},5580708.3530366085,5565731.6741602477,5552716.6457938086,5437274.6394988671,5427757.1749180323,5419793.9567952137,5412704.6203637337,5405741.5791883431,5398778.5380129535,5391815.4968375638,5384852.4556621732,5377889.4144867826,10791614.373311395,10576163.332136003,10569200.290960614,10562237.249785224,10555274.208609832,10548311.167434443,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU567:CN567))","v":3014759.7685590256},{"$f":"BU565+BU556","v":2322362.0374170612},{"$f":"BV565+BV556","v":2356068.2792247138},2441163.4886755431,2580821.0907383068,2699877.1605716292,2837493.7586384066,2951620.5971279349,3068338.4910482652,3201187.3431483326,3342214.2735649548,3494405.1961181969,3634896.3046736624,3629047.1184558249,3623225.0672959643,3617430.6938952394,3611664.5518088331,3605927.2056630328,3600219.2313766489,3594541.2163868705,3588893.7598796301,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR567:DK567))","v":2354559.3916140255},{"$f":"CR565+CR556","v":2960003.9140177504},{"$f":"CS565+CS556","v":2889829.7320730137},2798241.8610348059,2709166.4723484144,2622398.9348551151,2537752.6030941769,2455051.0781933954,2374130.7857045443,2294126.5238215118,2214087.901022973,2133851.1187552987,2053412.2138291064,1972767.1437912248,1891911.7853394216,1810841.9327054173,1729553.2960055699,1648041.4995585592,1566302.0801694444,1484330.4853793825,1402122.0716803549,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO567:EH567))","v":22317302.915573493},{"$f":"DO565+DO556","v":27907530.107737079},{"$f":"DP565+DP556","v":27250048.870983165},26404442.319640465,25582363.802900001,24781911.217296176,24001349.94254395,23239040.799930859,22493464.05031082,21756568.623230688,21019510.484704912,20280767.990691472,19540307.454080634,18798094.514020439,18054094.12244191,17308270.530314669,16560587.273627762,15811007.159089971,15059492.249544293,14306003.849090565,13550502.487910625,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL567:FE567))","v":28683187.368660215},{"$f":"EL565+EL556","v":33865874.15419966},{"$f":"EM565+EM556","v":33124116.719197769},32340823.784280233,31583909.485709626,30851434.604475819,30141634.815970823,29452845.805706631,28783528.234994251,28125353.138756212,27469167.960282773,26813433.871037368,26158159.892804559,25503355.227804601,24849029.262302153,24195191.570287157,23541851.91722938,22889020.263907943,22236706.770317588,21584921.79965293,20933675.92237249,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI567:GB567))","v":41884881.713711642},{"$f":"FI565+FI556","v":49957099.115795374},{"$f":"FJ565+FJ556","v":48847937.683892488},47627698.495408207,46446951.091282256,45302736.432917193,44192361.036461502,43113283.163632751,42063150.758109853,41029293.064872965,39997787.427957147,38966281.791041322,37934776.154125504,36903270.517209671,35871764.880293846,34840259.243378006,33808753.606462188,32777247.969546366,31745742.332630537,30714236.695714708,29682731.058798876,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF567:GY567))","v":77657152.935217693},{"$f":"GF565+GF556","v":73834255.511377022},{"$f":"GG565+GG556","v":72606952.077296108},72019940.741199866,71474563.057390228,70967903.451769382,71022912.719951242,70585894.25431107,70180141.991563186,69793033.807907343,69936296.818257123,69556427.750384986,69179075.962726548,69329891.80088602,68957726.617379814,110110632.79177457,108692663.75122835,108328673.99144231,108493119.09803167,108134855.7683239,108305141.83359309]
[]
[null,"Variable Cost $/MWh",{"$f":"C565/AVERAGE(D537:W537)","v":70.902924784529318},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z565/AVERAGE(AA537:AT537)","v":61.590316961490139},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW565/AVERAGE(AX537:BQ537)","v":44.898972154058278},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT565/AVERAGE(BU537:CN537)","v":82.273237278026969},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ565/AVERAGE(CR537:DK537)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN565/AVERAGE(DO537:EH537)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK565/AVERAGE(EL537:FE537)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"FH565/AVERAGE(FI537:GB537)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"GE565/AVERAGE(GF537:GY537)","v":72.549200835666014}]
[]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D574-$D$4)","v":192000},{"$f":"D575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U575*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V575*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA574--$AA$4)","v":39999.999999999993},{"$f":"AA575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS575*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX574-$AX$4)","v":87600.000000000015},{"$f":"AX575*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AY575*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AZ575*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BA575*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BB575*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BC575*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BD575*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BE575*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BF575*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BG575*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BH575*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BI575*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BJ575*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BK575*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BL575*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BM575*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BN575*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BO575*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BP575*(1-'Resource Options'!$AA$47)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU574-$BU$4)","v":34528},{"$f":"BU575*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BV575*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BW575*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BX575*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BY575*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BZ575*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CA575*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CB575*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CC575*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CD575*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CE575*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CF575*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CG575*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CH575*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CI575*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CJ575*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CK575*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CL575*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CM575*(1-'Resource Options'!$AA$48)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR574-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS574-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT574-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU574-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV574-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW574-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX574-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY574-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ574-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA574-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB574-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC574-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD574-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE574-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF574-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG574-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH574-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI574-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ574-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK574-$CR$4)","v":39420},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO574-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP574-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ574-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR574-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS574-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT574-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU574-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV574-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW574-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX574-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY574-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ574-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA574-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB574-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC574-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED574-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE574-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF574-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG574-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH574-$DO$4)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EL574-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EM574-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EN574-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EO574-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EP574-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EQ574-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ER574-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ES574-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ET574-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EU574-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EV574-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EW574-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EX574-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EY574-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EZ574-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FA574-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FB574-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FC574-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FD574-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FE574-$EL$4)","v":237360.96},null,"MWh",null,{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FI574-$FI574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FJ574-$FI574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FK574-$FI574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FL574-$FI574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FM574-$FI574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FN574-$FI574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FO574-$FI574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FP574-$FI574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FQ574-$FI574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FR574-$FI574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FS574-$FI574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FT574-$FI574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FU574-$FI574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FV574-$FI574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FW574-$FI574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FX574-$FI574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FY574-$FI574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FZ574-$FI574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GA574-$FI574)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GB574-$FI574)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GF574-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GG574-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GH574-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GI574-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GJ574-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GK574-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GL574-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GM574-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GN574-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GO574-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GP574-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GQ574-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GR574-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GS574-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GT574-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GU574-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GV574-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GW574-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GX574-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GY574-$GF$4)","v":438000}]
[null,"Fuel (Dth)",null,{"$f":"D575*$D582/1000","v":2236800},{"$f":"E575*$D582/1000","v":2236800},{"$f":"F575*$D582/1000","v":2236800},{"$f":"G575*$D582/1000","v":2236800},{"$f":"H575*$D582/1000","v":2236800},{"$f":"I575*$D582/1000","v":2236800},{"$f":"J575*$D582/1000","v":2236800},{"$f":"K575*$D582/1000","v":2236800},{"$f":"L575*$D582/1000","v":2236800},{"$f":"M575*$D582/1000","v":2236800},{"$f":"N575*$D582/1000","v":2236800},{"$f":"O575*$D582/1000","v":2236800},{"$f":"P575*$D582/1000","v":2236800},{"$f":"Q575*$D582/1000","v":2236800},{"$f":"R575*$D582/1000","v":2236800},{"$f":"S575*$D582/1000","v":2236800},{"$f":"T575*$D582/1000","v":2236800},{"$f":"U575*$D582/1000","v":2236800},{"$f":"V575*$D582/1000","v":2236800},{"$f":"W575*$D582/1000","v":2236800},null,"Fuel (Dth)",null,{"$f":"AA575*$AA582/1000","v":469999.99999999994},{"$f":"AB575*$AA582/1000","v":469999.99999999994},{"$f":"AC575*$AA582/1000","v":469999.99999999994},{"$f":"AD575*$AA582/1000","v":469999.99999999994},{"$f":"AE575*$AA582/1000","v":469999.99999999994},{"$f":"AF575*$AA582/1000","v":469999.99999999994},{"$f":"AG575*$AA582/1000","v":469999.99999999994},{"$f":"AH575*$AA582/1000","v":469999.99999999994},{"$f":"AI575*$AA582/1000","v":469999.99999999994},{"$f":"AJ575*$AA582/1000","v":469999.99999999994},{"$f":"AK575*$AA582/1000","v":469999.99999999994},{"$f":"AL575*$AA582/1000","v":469999.99999999994},{"$f":"AM575*$AA582/1000","v":469999.99999999994},{"$f":"AN575*$AA582/1000","v":469999.99999999994},{"$f":"AO575*$AA582/1000","v":469999.99999999994},{"$f":"AP575*$AA582/1000","v":469999.99999999994},{"$f":"AQ575*$AA582/1000","v":469999.99999999994},{"$f":"AR575*$AA582/1000","v":469999.99999999994},{"$f":"AS575*$AA582/1000","v":469999.99999999994},{"$f":"AT575*$AA582/1000","v":469999.99999999994},null,"Fuel (mmbtu)",null,{"$f":"AX575*$AX582/1000","v":1143180.0000000002},1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,null,"Fuel (Dth)",null,{"$f":"BU575*$AA582/1000","v":405704},405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"GF575*$GF582/1000","v":5256000},{"$f":"GG575*$GF582/1000","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$44*D577/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*E577/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*F577/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*G577/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*H577/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*I577/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*J577/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*K577/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*L577/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*M577/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*N577/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*O577/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*P577/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*Q577/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*R577/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*S577/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*T577/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*U577/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*V577/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*W577/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*AA577/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AB577/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AC577/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AD577/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AE577/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AF577/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AG577/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AH577/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AI577/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AJ577/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AK577/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AL577/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AM577/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AN577/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AO577/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AP577/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AQ577/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AR577/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AS577/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AT577/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU577/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV577/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW577/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX577/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY577/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ577/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA577/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB577/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC577/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD577/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE577/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF577/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG577/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH577/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI577/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ577/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK577/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL577/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM577/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN577/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$51","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$52","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$53","v":100}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D574,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$212)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":22.21717123544369},{"$f":"'Resource Options'!$N$45*(1.02^(D574-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA574,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$213)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":4.6355424414732314},{"$f":"'Resource Options'!$N$46*(1.02^(AA574-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX574,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$214)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":20.638129316406488},{"$f":"'Resource Options'!$N$47*(1.02^(AX574-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU574,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$215)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":1.3372993451129438},{"$f":"'Resource Options'!$N$48*(1.02^(BU574-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR574,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$216)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":23.804104126271227},{"$f":"'Resource Options'!$N$49*(1.02^(CR574-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO574,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$217)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":221.59041947787622},{"$f":"'Resource Options'!$N$50*(1.02^(DO574-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL574,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$218)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":230.38128427248415},{"$f":"'Resource Options'!$N$51*(1.02^(EL574-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI574,'Capital Costs'!$A$174:$AH$219,ROW('Capital Costs'!$A$219)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":350.11892544042001},{"$f":"'Resource Options'!$N$52*(1.02^(FI574-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF574,'Capital Costs'!$A$174:$AH$220,ROW('Capital Costs'!$A$220)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":350.06035479810629},{"$f":"'Resource Options'!$N$53*(1.02^(GF574-2018))","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Recovery & Taxes",2701281.1228151689,{"$f":"VLOOKUP(D573,Assumptions!$A$4:$E$53,3,FALSE)*$D586*1000000","v":3622429.4680875982},{"$f":"VLOOKUP(E573,Assumptions!$A$4:$E$53,3,FALSE)*$D586*1000000","v":3496374.4159253337},{"$f":"VLOOKUP(F573,Assumptions!$A$4:$E$53,3,FALSE)*$D586*1000000","v":3363802.95819361},{"$f":"VLOOKUP(G573,Assumptions!$A$4:$E$53,3,FALSE)*$D586*1000000","v":3233548.2962944699},{"$f":"VLOOKUP(H573,Assumptions!$A$4:$E$53,3,FALSE)*$D586*1000000","v":3105436.8374565965},{"$f":"VLOOKUP(I573,Assumptions!$A$4:$E$53,3,FALSE)*$D586*1000000","v":2979310.5677471268},{"$f":"VLOOKUP(J573,Assumptions!$A$4:$E$53,3,FALSE)*$D586*1000000","v":2855020.3754265937},{"$f":"VLOOKUP(K573,Assumptions!$A$4:$E$53,3,FALSE)*$D586*1000000","v":2732428.2764972816},{"$f":"VLOOKUP(L573,Assumptions!$A$4:$E$53,3,FALSE)*$D586*1000000","v":2610790.937810217},{"$f":"VLOOKUP(M573,Assumptions!$A$4:$E$53,3,FALSE)*$D586*1000000","v":2489291.5831208662},{"$f":"VLOOKUP(N573,Assumptions!$A$4:$E$53,3,FALSE)*$D586*1000000","v":2367792.2284315159},{"$f":"VLOOKUP(O573,Assumptions!$A$4:$E$53,3,FALSE)*$D586*1000000","v":2246292.8737421655},{"$f":"VLOOKUP(P573,Assumptions!$A$4:$E$53,3,FALSE)*$D586*1000000","v":2124793.5190528152},{"$f":"VLOOKUP(Q573,Assumptions!$A$4:$E$53,3,FALSE)*$D586*1000000","v":2003294.164363465},{"$f":"VLOOKUP(R573,Assumptions!$A$4:$E$53,3,FALSE)*$D586*1000000","v":1881794.8096741149},{"$f":"VLOOKUP(S573,Assumptions!$A$4:$E$53,3,FALSE)*$D586*1000000","v":1760295.4549847641},{"$f":"VLOOKUP(T573,Assumptions!$A$4:$E$53,3,FALSE)*$D586*1000000","v":1638796.1002954133},{"$f":"VLOOKUP(U573,Assumptions!$A$4:$E$53,3,FALSE)*$D586*1000000","v":1517296.7456060625},{"$f":"VLOOKUP(V573,Assumptions!$A$4:$E$53,3,FALSE)*$D586*1000000","v":1395797.3909167121},{"$f":"VLOOKUP(W573,Assumptions!$A$4:$E$53,3,FALSE)*$D586*1000000","v":1274298.036227362},null,"Capital Recovery & Taxes",563613.75435517298,{"$f":"VLOOKUP(AA573,Assumptions!$A$4:$E$53,3,FALSE)*$AA586*1000000","v":755808.44035512139},{"$f":"VLOOKUP(AB573,Assumptions!$A$4:$E$53,3,FALSE)*$AA586*1000000","v":729507.452796089},{"$f":"VLOOKUP(AC573,Assumptions!$A$4:$E$53,3,FALSE)*$AA586*1000000","v":701846.83784511872},{"$f":"VLOOKUP(AD573,Assumptions!$A$4:$E$53,3,FALSE)*$AA586*1000000","v":674669.6150099294},{"$f":"VLOOKUP(AE573,Assumptions!$A$4:$E$53,3,FALSE)*$AA586*1000000","v":647939.56470835907},{"$f":"VLOOKUP(AF573,Assumptions!$A$4:$E$53,3,FALSE)*$AA586*1000000","v":621623.71783356823},{"$f":"VLOOKUP(AG573,Assumptions!$A$4:$E$53,3,FALSE)*$AA586*1000000","v":595690.96269318589},{"$f":"VLOOKUP(AH573,Assumptions!$A$4:$E$53,3,FALSE)*$AA586*1000000","v":570112.50936292962},{"$f":"VLOOKUP(AI573,Assumptions!$A$4:$E$53,3,FALSE)*$AA586*1000000","v":544733.26373456593},{"$f":"VLOOKUP(AJ573,Assumptions!$A$4:$E$53,3,FALSE)*$AA586*1000000","v":519382.80803048506},{"$f":"VLOOKUP(AK573,Assumptions!$A$4:$E$53,3,FALSE)*$AA586*1000000","v":494032.35232640425},{"$f":"VLOOKUP(AL573,Assumptions!$A$4:$E$53,3,FALSE)*$AA586*1000000","v":468681.89662232349},{"$f":"VLOOKUP(AM573,Assumptions!$A$4:$E$53,3,FALSE)*$AA586*1000000","v":443331.44091824268},{"$f":"VLOOKUP(AN573,Assumptions!$A$4:$E$53,3,FALSE)*$AA586*1000000","v":417980.98521416186},{"$f":"VLOOKUP(AO573,Assumptions!$A$4:$E$53,3,FALSE)*$AA586*1000000","v":392630.52951008116},{"$f":"VLOOKUP(AP573,Assumptions!$A$4:$E$53,3,FALSE)*$AA586*1000000","v":367280.07380600023},{"$f":"VLOOKUP(AQ573,Assumptions!$A$4:$E$53,3,FALSE)*$AA586*1000000","v":341929.61810191936},{"$f":"VLOOKUP(AR573,Assumptions!$A$4:$E$53,3,FALSE)*$AA586*1000000","v":316579.16239783849},{"$f":"VLOOKUP(AS573,Assumptions!$A$4:$E$53,3,FALSE)*$AA586*1000000","v":291228.70669375767},{"$f":"VLOOKUP(AT573,Assumptions!$A$4:$E$53,3,FALSE)*$AA586*1000000","v":265878.25098967692},null,"Capital Recovery & Taxes",2509292.8591957083,{"$f":"VLOOKUP(AX573,Assumptions!$A$4:$E$53,3,FALSE)*$AX586*1000000","v":3364972.3904853547},{"$f":"VLOOKUP(AY573,Assumptions!$A$4:$E$53,3,FALSE)*$AX586*1000000","v":3247876.4541961807},{"$f":"VLOOKUP(AZ573,Assumptions!$A$4:$E$53,3,FALSE)*$AX586*1000000","v":3124727.2530968543},{"$f":"VLOOKUP(BA573,Assumptions!$A$4:$E$53,3,FALSE)*$AX586*1000000","v":3003730.1861052345},{"$f":"VLOOKUP(BB573,Assumptions!$A$4:$E$53,3,FALSE)*$AX586*1000000","v":2884723.998216135},{"$f":"VLOOKUP(BC573,Assumptions!$A$4:$E$53,3,FALSE)*$AX586*1000000","v":2767561.9060273985},{"$f":"VLOOKUP(BD573,Assumptions!$A$4:$E$53,3,FALSE)*$AX586*1000000","v":2652105.3956243098},{"$f":"VLOOKUP(BE573,Assumptions!$A$4:$E$53,3,FALSE)*$AX586*1000000","v":2538226.2899514628},{"$f":"VLOOKUP(BF573,Assumptions!$A$4:$E$53,3,FALSE)*$AX586*1000000","v":2425234.0868071527},{"$f":"VLOOKUP(BG573,Assumptions!$A$4:$E$53,3,FALSE)*$AX586*1000000","v":2312370.0607182491},{"$f":"VLOOKUP(BH573,Assumptions!$A$4:$E$53,3,FALSE)*$AX586*1000000","v":2199506.0346293454},{"$f":"VLOOKUP(BI573,Assumptions!$A$4:$E$53,3,FALSE)*$AX586*1000000","v":2086642.0085404424},{"$f":"VLOOKUP(BJ573,Assumptions!$A$4:$E$53,3,FALSE)*$AX586*1000000","v":1973777.9824515388},{"$f":"VLOOKUP(BK573,Assumptions!$A$4:$E$53,3,FALSE)*$AX586*1000000","v":1860913.9563626354},{"$f":"VLOOKUP(BL573,Assumptions!$A$4:$E$53,3,FALSE)*$AX586*1000000","v":1748049.9302737319},{"$f":"VLOOKUP(BM573,Assumptions!$A$4:$E$53,3,FALSE)*$AX586*1000000","v":1635185.9041848283},{"$f":"VLOOKUP(BN573,Assumptions!$A$4:$E$53,3,FALSE)*$AX586*1000000","v":1522321.8780959244},{"$f":"VLOOKUP(BO573,Assumptions!$A$4:$E$53,3,FALSE)*$AX586*1000000","v":1409457.8520070207},{"$f":"VLOOKUP(BP573,Assumptions!$A$4:$E$53,3,FALSE)*$AX586*1000000","v":1296593.8259181171},{"$f":"VLOOKUP(BQ573,Assumptions!$A$4:$E$53,3,FALSE)*$AX586*1000000","v":1183729.7998292141},null,"Capital Recovery & Taxes",162595.92358651324,{"$f":"VLOOKUP(BU573,Assumptions!$A$4:$E$53,3,FALSE)*$BU586*1000000","v":218041.82467942484},{"$f":"VLOOKUP(BV573,Assumptions!$A$4:$E$53,3,FALSE)*$BU586*1000000","v":210454.29983576501},{"$f":"VLOOKUP(BW573,Assumptions!$A$4:$E$53,3,FALSE)*$BU586*1000000","v":202474.53851842546},{"$f":"VLOOKUP(BX573,Assumptions!$A$4:$E$53,3,FALSE)*$BU586*1000000","v":194634.23012769123},{"$f":"VLOOKUP(BY573,Assumptions!$A$4:$E$53,3,FALSE)*$BU586*1000000","v":186922.92574110784},{"$f":"VLOOKUP(BZ573,Assumptions!$A$4:$E$53,3,FALSE)*$BU586*1000000","v":179331.11416003085},{"$f":"VLOOKUP(CA573,Assumptions!$A$4:$E$53,3,FALSE)*$BU586*1000000","v":171849.82002799268},{"$f":"VLOOKUP(CB573,Assumptions!$A$4:$E$53,3,FALSE)*$BU586*1000000","v":164470.73779124743},{"$f":"VLOOKUP(CC573,Assumptions!$A$4:$E$53,3,FALSE)*$BU586*1000000","v":157149.12462800244},{"$f":"VLOOKUP(CD573,Assumptions!$A$4:$E$53,3,FALSE)*$BU586*1000000","v":149835.81701850338},{"$f":"VLOOKUP(CE573,Assumptions!$A$4:$E$53,3,FALSE)*$BU586*1000000","v":142522.50940900433},{"$f":"VLOOKUP(CF573,Assumptions!$A$4:$E$53,3,FALSE)*$BU586*1000000","v":135209.2017995053},{"$f":"VLOOKUP(CG573,Assumptions!$A$4:$E$53,3,FALSE)*$BU586*1000000","v":127895.89419000626},{"$f":"VLOOKUP(CH573,Assumptions!$A$4:$E$53,3,FALSE)*$BU586*1000000","v":120582.58658050722},{"$f":"VLOOKUP(CI573,Assumptions!$A$4:$E$53,3,FALSE)*$BU586*1000000","v":113269.27897100819},{"$f":"VLOOKUP(CJ573,Assumptions!$A$4:$E$53,3,FALSE)*$BU586*1000000","v":105955.97136150913},{"$f":"VLOOKUP(CK573,Assumptions!$A$4:$E$53,3,FALSE)*$BU586*1000000","v":98642.663752010078},{"$f":"VLOOKUP(CL573,Assumptions!$A$4:$E$53,3,FALSE)*$BU586*1000000","v":91329.356142511009},{"$f":"VLOOKUP(CM573,Assumptions!$A$4:$E$53,3,FALSE)*$BU586*1000000","v":84016.04853301197},{"$f":"VLOOKUP(CN573,Assumptions!$A$4:$E$53,3,FALSE)*$BU586*1000000","v":76702.740923512945},null,"Capital Recovery & Taxes",2904649.4018084705,{"$f":"VLOOKUP(CR573,Assumptions!$A$4:$E$53,5,FALSE)*$CR586*1000000","v":3464444.7381900642},{"$f":"VLOOKUP(CS573,Assumptions!$A$4:$E$53,5,FALSE)*$CR586*1000000","v":3387526.1709679663},{"$f":"VLOOKUP(CT573,Assumptions!$A$4:$E$53,5,FALSE)*$CR586*1000000","v":3302904.5393940653},{"$f":"VLOOKUP(CU573,Assumptions!$A$4:$E$53,5,FALSE)*$CR586*1000000","v":3221021.5997567168},{"$f":"VLOOKUP(CV573,Assumptions!$A$4:$E$53,5,FALSE)*$CR586*1000000","v":3141672.1474727779},{"$f":"VLOOKUP(CW573,Assumptions!$A$4:$E$53,5,FALSE)*$CR586*1000000","v":3064669.3937550322},{"$f":"VLOOKUP(CX573,Assumptions!$A$4:$E$53,5,FALSE)*$CR586*1000000","v":2989837.0731282146},{"$f":"VLOOKUP(CY573,Assumptions!$A$4:$E$53,5,FALSE)*$CR586*1000000","v":2917012.0742570055},{"$f":"VLOOKUP(CZ573,Assumptions!$A$4:$E$53,5,FALSE)*$CR586*1000000","v":2845315.7005930794},{"$f":"VLOOKUP(DA573,Assumptions!$A$4:$E$53,5,FALSE)*$CR586*1000000","v":2773782.4382644729},{"$f":"VLOOKUP(DB573,Assumptions!$A$4:$E$53,5,FALSE)*$CR586*1000000","v":2702249.1759358658},{"$f":"VLOOKUP(DC573,Assumptions!$A$4:$E$53,5,FALSE)*$CR586*1000000","v":2630715.9136072588},{"$f":"VLOOKUP(DD573,Assumptions!$A$4:$E$53,5,FALSE)*$CR586*1000000","v":2559182.6512786513},{"$f":"VLOOKUP(DE573,Assumptions!$A$4:$E$53,5,FALSE)*$CR586*1000000","v":2487649.3889500438},{"$f":"VLOOKUP(DF573,Assumptions!$A$4:$E$53,5,FALSE)*$CR586*1000000","v":2416116.1266214359},{"$f":"VLOOKUP(DG573,Assumptions!$A$4:$E$53,5,FALSE)*$CR586*1000000","v":2344582.8642928298},{"$f":"VLOOKUP(DH573,Assumptions!$A$4:$E$53,5,FALSE)*$CR586*1000000","v":2273049.6019642218},{"$f":"VLOOKUP(DI573,Assumptions!$A$4:$E$53,5,FALSE)*$CR586*1000000","v":2201516.3396356148},{"$f":"VLOOKUP(DJ573,Assumptions!$A$4:$E$53,5,FALSE)*$CR586*1000000","v":2129983.0773070073},{"$f":"VLOOKUP(DK573,Assumptions!$A$4:$E$53,5,FALSE)*$CR586*1000000","v":2058449.8149783993},null,"Capital Recovery & Taxes",27039138.963963363,{"$f":"VLOOKUP(DO573,Assumptions!$A$4:$E$53,5,FALSE)*$DO586*1000000","v":32250227.049973469},{"$f":"VLOOKUP(DP573,Assumptions!$A$4:$E$53,5,FALSE)*$DO586*1000000","v":31534198.524557512},{"$f":"VLOOKUP(DQ573,Assumptions!$A$4:$E$53,5,FALSE)*$DO586*1000000","v":30746462.815711059},{"$f":"VLOOKUP(DR573,Assumptions!$A$4:$E$53,5,FALSE)*$DO586*1000000","v":29984221.361629337},{"$f":"VLOOKUP(DS573,Assumptions!$A$4:$E$53,5,FALSE)*$DO586*1000000","v":29245563.92996686},{"$f":"VLOOKUP(DT573,Assumptions!$A$4:$E$53,5,FALSE)*$DO586*1000000","v":28528751.719486091},{"$f":"VLOOKUP(DU573,Assumptions!$A$4:$E$53,5,FALSE)*$DO586*1000000","v":27832143.889582559},{"$f":"VLOOKUP(DV573,Assumptions!$A$4:$E$53,5,FALSE)*$DO586*1000000","v":27154222.050443184},{"$f":"VLOOKUP(DW573,Assumptions!$A$4:$E$53,5,FALSE)*$DO586*1000000","v":26486806.489203971},{"$f":"VLOOKUP(DX573,Assumptions!$A$4:$E$53,5,FALSE)*$DO586*1000000","v":25820909.31777785},{"$f":"VLOOKUP(DY573,Assumptions!$A$4:$E$53,5,FALSE)*$DO586*1000000","v":25155012.146351721},{"$f":"VLOOKUP(DZ573,Assumptions!$A$4:$E$53,5,FALSE)*$DO586*1000000","v":24489114.974925596},{"$f":"VLOOKUP(EA573,Assumptions!$A$4:$E$53,5,FALSE)*$DO586*1000000","v":23823217.803499464},{"$f":"VLOOKUP(EB573,Assumptions!$A$4:$E$53,5,FALSE)*$DO586*1000000","v":23157320.632073335},{"$f":"VLOOKUP(EC573,Assumptions!$A$4:$E$53,5,FALSE)*$DO586*1000000","v":22491423.460647203},{"$f":"VLOOKUP(ED573,Assumptions!$A$4:$E$53,5,FALSE)*$DO586*1000000","v":21825526.289221082},{"$f":"VLOOKUP(EE573,Assumptions!$A$4:$E$53,5,FALSE)*$DO586*1000000","v":21159629.11779495},{"$f":"VLOOKUP(EF573,Assumptions!$A$4:$E$53,5,FALSE)*$DO586*1000000","v":20493731.946368821},{"$f":"VLOOKUP(EG573,Assumptions!$A$4:$E$53,5,FALSE)*$DO586*1000000","v":19827834.774942689},{"$f":"VLOOKUP(EH573,Assumptions!$A$4:$E$53,5,FALSE)*$DO586*1000000","v":19161937.603516556},null,"Capital Recovery & Taxes",28111827.103436589,{"$f":"VLOOKUP(EL573,Assumptions!$A$4:$E$53,5,FALSE)*$EL586*1000000","v":33529647.822133832},{"$f":"VLOOKUP(EM573,Assumptions!$A$4:$E$53,5,FALSE)*$EL586*1000000","v":32785213.240306027},{"$f":"VLOOKUP(EN573,Assumptions!$A$4:$E$53,5,FALSE)*$EL586*1000000","v":31966226.730424624},{"$f":"VLOOKUP(EO573,Assumptions!$A$4:$E$53,5,FALSE)*$EL586*1000000","v":31173745.87529178},{"$f":"VLOOKUP(EP573,Assumptions!$A$4:$E$53,5,FALSE)*$EL586*1000000","v":30405784.660430655},{"$f":"VLOOKUP(EQ573,Assumptions!$A$4:$E$53,5,FALSE)*$EL586*1000000","v":29660535.303432867},{"$f":"VLOOKUP(ER573,Assumptions!$A$4:$E$53,5,FALSE)*$EL586*1000000","v":28936291.868786242},{"$f":"VLOOKUP(ES573,Assumptions!$A$4:$E$53,5,FALSE)*$EL586*1000000","v":28231475.729598928},{"$f":"VLOOKUP(ET573,Assumptions!$A$4:$E$53,5,FALSE)*$EL586*1000000","v":27537582.670034219},{"$f":"VLOOKUP(EU573,Assumptions!$A$4:$E$53,5,FALSE)*$EL586*1000000","v":26845268.237361372},{"$f":"VLOOKUP(EV573,Assumptions!$A$4:$E$53,5,FALSE)*$EL586*1000000","v":26152953.804688517},{"$f":"VLOOKUP(EW573,Assumptions!$A$4:$E$53,5,FALSE)*$EL586*1000000","v":25460639.372015662},{"$f":"VLOOKUP(EX573,Assumptions!$A$4:$E$53,5,FALSE)*$EL586*1000000","v":24768324.939342804},{"$f":"VLOOKUP(EY573,Assumptions!$A$4:$E$53,5,FALSE)*$EL586*1000000","v":24076010.50666995},{"$f":"VLOOKUP(EZ573,Assumptions!$A$4:$E$53,5,FALSE)*$EL586*1000000","v":23383696.073997088},{"$f":"VLOOKUP(FA573,Assumptions!$A$4:$E$53,5,FALSE)*$EL586*1000000","v":22691381.641324237},{"$f":"VLOOKUP(FB573,Assumptions!$A$4:$E$53,5,FALSE)*$EL586*1000000","v":21999067.208651379},{"$f":"VLOOKUP(FC573,Assumptions!$A$4:$E$53,5,FALSE)*$EL586*1000000","v":21306752.775978524},{"$f":"VLOOKUP(FD573,Assumptions!$A$4:$E$53,5,FALSE)*$EL586*1000000","v":20614438.343305666},{"$f":"VLOOKUP(FE573,Assumptions!$A$4:$E$53,5,FALSE)*$EL586*1000000","v":19922123.910632804},null,"Capital Recovery & Taxes",42722579.347985879,{"$f":"VLOOKUP(FI573,Assumptions!$A$4:$E$53,5,FALSE)*$FI586*1000000","v":50956241.098111287},{"$f":"VLOOKUP(FJ573,Assumptions!$A$4:$E$53,5,FALSE)*$FI586*1000000","v":49824896.437570348},{"$f":"VLOOKUP(FK573,Assumptions!$A$4:$E$53,5,FALSE)*$FI586*1000000","v":48580252.46531637},{"$f":"VLOOKUP(FL573,Assumptions!$A$4:$E$53,5,FALSE)*$FI586*1000000","v":47375890.113107905},{"$f":"VLOOKUP(FM573,Assumptions!$A$4:$E$53,5,FALSE)*$FI586*1000000","v":46208791.161575541},{"$f":"VLOOKUP(FN573,Assumptions!$A$4:$E$53,5,FALSE)*$FI586*1000000","v":45076208.257190734},{"$f":"VLOOKUP(FO573,Assumptions!$A$4:$E$53,5,FALSE)*$FI586*1000000","v":43975548.826905407},{"$f":"VLOOKUP(FP573,Assumptions!$A$4:$E$53,5,FALSE)*$FI586*1000000","v":42904413.773272052},{"$f":"VLOOKUP(FQ573,Assumptions!$A$4:$E$53,5,FALSE)*$FI586*1000000","v":41849878.926170424},{"$f":"VLOOKUP(FR573,Assumptions!$A$4:$E$53,5,FALSE)*$FI586*1000000","v":40797743.176516302},{"$f":"VLOOKUP(FS573,Assumptions!$A$4:$E$53,5,FALSE)*$FI586*1000000","v":39745607.426862158},{"$f":"VLOOKUP(FT573,Assumptions!$A$4:$E$53,5,FALSE)*$FI586*1000000","v":38693471.677208014},{"$f":"VLOOKUP(FU573,Assumptions!$A$4:$E$53,5,FALSE)*$FI586*1000000","v":37641335.92755387},{"$f":"VLOOKUP(FV573,Assumptions!$A$4:$E$53,5,FALSE)*$FI586*1000000","v":36589200.177899726},{"$f":"VLOOKUP(FW573,Assumptions!$A$4:$E$53,5,FALSE)*$FI586*1000000","v":35537064.428245574},{"$f":"VLOOKUP(FX573,Assumptions!$A$4:$E$53,5,FALSE)*$FI586*1000000","v":34484928.678591445},{"$f":"VLOOKUP(FY573,Assumptions!$A$4:$E$53,5,FALSE)*$FI586*1000000","v":33432792.928937297},{"$f":"VLOOKUP(FZ573,Assumptions!$A$4:$E$53,5,FALSE)*$FI586*1000000","v":32380657.179283153},{"$f":"VLOOKUP(GA573,Assumptions!$A$4:$E$53,5,FALSE)*$FI586*1000000","v":31328521.429629002},{"$f":"VLOOKUP(GB573,Assumptions!$A$4:$E$53,5,FALSE)*$FI586*1000000","v":30276385.679974858},null,"Capital Recovery & Taxes",42715432.379536338,{"$f":"VLOOKUP(GF573,Assumptions!$A$4:$E$53,5,FALSE)*$GF586*1000000","v":50947716.738089167},{"$f":"VLOOKUP(GG573,Assumptions!$A$4:$E$53,5,FALSE)*$GF586*1000000","v":49816561.337764204},{"$f":"VLOOKUP(GH573,Assumptions!$A$4:$E$53,5,FALSE)*$GF586*1000000","v":48572125.579324484},{"$f":"VLOOKUP(GI573,Assumptions!$A$4:$E$53,5,FALSE)*$GF586*1000000","v":47367964.702304646},{"$f":"VLOOKUP(GJ573,Assumptions!$A$4:$E$53,5,FALSE)*$GF586*1000000","v":46201060.992246732},{"$f":"VLOOKUP(GK573,Assumptions!$A$4:$E$53,5,FALSE)*$GF586*1000000","v":45068667.555221051},{"$f":"VLOOKUP(GL573,Assumptions!$A$4:$E$53,5,FALSE)*$GF586*1000000","v":43968192.251885504},{"$f":"VLOOKUP(GM573,Assumptions!$A$4:$E$53,5,FALSE)*$GF586*1000000","v":42897236.386132434},{"$f":"VLOOKUP(GN573,Assumptions!$A$4:$E$53,5,FALSE)*$GF586*1000000","v":41842877.949898221},{"$f":"VLOOKUP(GO573,Assumptions!$A$4:$E$53,5,FALSE)*$GF586*1000000","v":40790918.209771663},{"$f":"VLOOKUP(GP573,Assumptions!$A$4:$E$53,5,FALSE)*$GF586*1000000","v":39738958.469645083},{"$f":"VLOOKUP(GQ573,Assumptions!$A$4:$E$53,5,FALSE)*$GF586*1000000","v":38686998.72951851},{"$f":"VLOOKUP(GR573,Assumptions!$A$4:$E$53,5,FALSE)*$GF586*1000000","v":37635038.989391923},{"$f":"VLOOKUP(GS573,Assumptions!$A$4:$E$53,5,FALSE)*$GF586*1000000","v":36583079.249265343},{"$f":"VLOOKUP(GT573,Assumptions!$A$4:$E$53,5,FALSE)*$GF586*1000000","v":35531119.509138763},{"$f":"VLOOKUP(GU573,Assumptions!$A$4:$E$53,5,FALSE)*$GF586*1000000","v":34479159.76901219},{"$f":"VLOOKUP(GV573,Assumptions!$A$4:$E$53,5,FALSE)*$GF586*1000000","v":33427200.028885614},{"$f":"VLOOKUP(GW573,Assumptions!$A$4:$E$53,5,FALSE)*$GF586*1000000","v":32375240.288759038},{"$f":"VLOOKUP(GX573,Assumptions!$A$4:$E$53,5,FALSE)*$GF586*1000000","v":31323280.548632454},{"$f":"VLOOKUP(GY573,Assumptions!$A$4:$E$53,5,FALSE)*$GF586*1000000","v":30271320.808505874}]
[null,"Total Fixed Cost",2858059.9765384407,{"$f":"SUM(D589:D593)","v":3761205.8044695072},{"$f":"SUM(E589:E592)","v":3633486.055692656},3503656.8307562787,3376199.2463083919,3250940.8064707969,3127724.6161416112,3006402.704788968,2886838.2524469034,2768289.1132788314,2649939.7220988525,2531653.3301890618,2413431.1975348624,2295274.6093213661,2177184.876437387,2059163.3359895153,1941211.3518264727,1823330.315073956,1705521.6446801759,1587786.787972308,1470127.2212240698,null,"Total Fixed Cost",563613.75435517298,{"$f":"SUM(AA589:AA593)","v":755808.44035512139},{"$f":"SUM(AB589:AB592)","v":729507.452796089},701846.83784511872,674669.6150099294,647939.56470835907,621623.71783356823,595690.96269318589,570112.50936292962,544733.26373456593,519382.80803048506,494032.35232640425,468681.89662232349,443331.44091824268,417980.98521416186,392630.52951008116,367280.07380600023,341929.61810191936,316579.16239783849,291228.70669375767,265878.25098967692,null,"Total Fixed Cost",2509292.8591957083,{"$f":"SUM(AX589:AX593)","v":3364972.3904853547},{"$f":"SUM(AY589:AY592)","v":3247876.4541961807},3124727.2530968543,3003730.1861052345,2884723.998216135,2767561.9060273985,2652105.3956243098,2538226.2899514628,2425234.0868071527,2312370.0607182491,2199506.0346293454,2086642.0085404424,1973777.9824515388,1860913.9563626354,1748049.9302737319,1635185.9041848283,1522321.8780959244,1409457.8520070207,1296593.8259181171,1183729.7998292141,null,"Total Fixed Cost",176692.95551713076,{"$f":"SUM(BU589:BU593)","v":230520.13025909816},{"$f":"SUM(BV589:BV592)","v":222782.92144484341},215049.73255968542,207460.92804977638,200006.15762163472,192676.01067816824,185461.61447649283,178354.76812871758,171310.83557222199,164280.76218160734,157256.35347537036,150237.72274719866,143224.98555665347,136218.25977448738,129217.66562886795,122223.32575252609,115235.36523084737,108253.91165092505,101279.09515159429,94311.048474466923,null,"Total Fixed Cost",2401650.5794463074,{"$f":"SUM(CR589:CR593)","v":3019203.9922981062},{"$f":"SUM(CS589:CS592)","v":2947626.3267144738},2854206.6982555031,2763349.8017953834,2674846.9135522177,2588507.6551560611,2504152.0997572639,2421613.4014186356,2340009.0542979422,2258369.6590434331,2176528.1411304055,2094480.4581056889,2012222.48666705,1929750.0210462105,1847058.7713595261,1764144.3619256816,1681002.3295497308,1597628.1217728339,1514017.0950869708,1430164.513113962,null,"Total Fixed Cost",22763648.973884959,{"$f":"SUM(DO589:DO593)","v":28465680.709891826},{"$f":"SUM(DP589:DP592)","v":27795049.848402828},26932531.166033283,26094011.078958005,25277549.441642098,24481376.941394836,23703821.615929477,22943333.331317041,22191699.995695308,21439900.69439901,20686383.350505307,19931113.603162251,19174056.404300854,18415176.004890751,17654435.940920968,16891799.019100323,16127227.302271776,15360682.094535183,14592123.926072378,13821512.537668839,null,"Total Fixed Cost",29256851.116033424,{"$f":"SUM(EL589:EL593)","v":34543191.63728366},{"$f":"SUM(EM589:EM592)","v":33786599.05358173},32987640.259965837,32215587.675423816,31468463.296565332,30744467.512290239,30041902.721820761,29359198.79969414,28687860.201531332,28018551.319488429,27349702.548458114,26681323.09066065,26013422.332360692,25346009.847548198,24679095.401692901,24012688.955573965,23346800.6691861,22681440.905723941,22016620.235645991,21352349.440819938,null,"Total Fixed Cost",42722579.347985879,{"$f":"SUM(FI589:FI593)","v":50956241.098111287},{"$f":"SUM(FJ589:FJ592)","v":49824896.437570348},48580252.46531637,47375890.113107905,46208791.161575541,45076208.257190734,43975548.826905407,42904413.773272052,41849878.926170424,40797743.176516302,39745607.426862158,38693471.677208014,37641335.92755387,36589200.177899726,35537064.428245574,34484928.678591445,33432792.928937297,32380657.179283153,31328521.429629002,30276385.679974858,null,"Total Fixed Cost",46798215.028579876,{"$f":"SUM(GF589:GF593)","v":54561683.831368044},{"$f":"SUM(GG589:GG592)","v":53387176.956704885},52214153.510643981,51082833.192250535,49990226.851991534,48933616.732160755,47910440.412363999,46918329.509820499,45944392.936060049,44974463.495656729,44006174.661247849,43039559.244953327,42074650.71513544,41111483.20952373,40150091.54860232,39190511.249265015,38232778.538743496,37276930.368814081,36323004.430288598,35371039.167795137]
[]
[null,"Fuel Cost",15856385.659130877,{"$f":"HLOOKUP(D574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D576","v":11539219.123778632},{"$f":"HLOOKUP(E574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E576","v":12045569.061304107},{"$f":"HLOOKUP(F574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F576","v":12851846.865639452},{"$f":"HLOOKUP(G574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G576","v":13543720.341172604},{"$f":"HLOOKUP(H574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H576","v":14337143.145599997},{"$f":"HLOOKUP(I574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I576","v":15000333.889604384},{"$f":"HLOOKUP(J574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J576","v":15677121.319627395},{"$f":"HLOOKUP(K574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K576","v":16442392.715256985},{"$f":"HLOOKUP(L574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L576","v":17252567.38062904},{"$f":"HLOOKUP(M574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M576","v":18124149.32086356},{"$f":"HLOOKUP(N574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N576","v":18931085.185630687},{"$f":"HLOOKUP(O574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O576","v":18931085.185630687},{"$f":"HLOOKUP(P574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P576","v":18931085.185630687},{"$f":"HLOOKUP(Q574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q576","v":18931085.185630687},{"$f":"HLOOKUP(R574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R576","v":18931085.185630687},{"$f":"HLOOKUP(S574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S576","v":18931085.185630687},{"$f":"HLOOKUP(T574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T576","v":18931085.185630687},{"$f":"HLOOKUP(U574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U576","v":18931085.185630687},{"$f":"HLOOKUP(V574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V576","v":18931085.185630687},{"$f":"HLOOKUP(W574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W576","v":18931085.185630687},null,"Fuel Cost",3331769.161208652,{"$f":"HLOOKUP(AA574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA576","v":2424639.2114520548},{"$f":"HLOOKUP(AB574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB576","v":2531034.2716438351},{"$f":"HLOOKUP(AC574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC576","v":2700450.6557808216},{"$f":"HLOOKUP(AD574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD576","v":2845828.2190410956},{"$f":"HLOOKUP(AE574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE576","v":3012543.4899999993},{"$f":"HLOOKUP(AF574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF576","v":3151894.1917534242},{"$f":"HLOOKUP(AG574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG576","v":3294101.8509589033},{"$f":"HLOOKUP(AH574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH576","v":3454901.9027945199},{"$f":"HLOOKUP(AI574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI576","v":3625137.101616438},{"$f":"HLOOKUP(AJ574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ576","v":3808275.2954246569},{"$f":"HLOOKUP(AK574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK576","v":3977829.9522739723},{"$f":"HLOOKUP(AL574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL576","v":3977829.9522739723},{"$f":"HLOOKUP(AM574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM576","v":3977829.9522739723},{"$f":"HLOOKUP(AN574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN576","v":3977829.9522739723},{"$f":"HLOOKUP(AO574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO576","v":3977829.9522739723},{"$f":"HLOOKUP(AP574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP576","v":3977829.9522739723},{"$f":"HLOOKUP(AQ574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ576","v":3977829.9522739723},{"$f":"HLOOKUP(AR574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR576","v":3977829.9522739723},{"$f":"HLOOKUP(AS574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS576","v":3977829.9522739723},{"$f":"HLOOKUP(AT574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT576","v":3977829.9522739723},null,"Fuel Cost",4613071.7317463672,{"$f":"HLOOKUP(AX574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX576","v":2629314.0000000005},{"$f":"HLOOKUP(AY574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY576","v":2743632.0000000005},{"$f":"HLOOKUP(AZ574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ576","v":2857950.0000000005},{"$f":"HLOOKUP(BA574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA576","v":2972268.0000000009},{"$f":"HLOOKUP(BB574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB576","v":2972268.0000000009},{"$f":"HLOOKUP(BC574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC576","v":3086586.0000000009},{"$f":"HLOOKUP(BD574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD576","v":3200904.0000000005},{"$f":"HLOOKUP(BE574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE576","v":3315222.0000000005},{"$f":"HLOOKUP(BF574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF576","v":3429540.0000000009},{"$f":"HLOOKUP(BG574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG576","v":3543858.0000000009},{"$f":"HLOOKUP(BH574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH576","v":3658176.0000000009},{"$f":"HLOOKUP(BI574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI576","v":3772494.0000000005},{"$f":"HLOOKUP(BJ574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ576","v":3886812.0000000005},{"$f":"HLOOKUP(BK574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK576","v":9945666.0000000019},{"$f":"HLOOKUP(BL574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL576","v":9831348.0000000019},{"$f":"HLOOKUP(BM574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM576","v":9945666.0000000019},{"$f":"HLOOKUP(BN574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN576","v":10059984.000000004},{"$f":"HLOOKUP(BO574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO576","v":10174302.000000002},{"$f":"HLOOKUP(BP574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP576","v":10288620.000000002},{"$f":"HLOOKUP(BQ574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ576","v":10402938.000000002},null,"Fuel Cost",2875983.1399553088,{"$f":"HLOOKUP(BU574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU576","v":2092948.5673254139},{"$f":"HLOOKUP(BV574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV576","v":2184788.7832829584},{"$f":"HLOOKUP(BW574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW576","v":2331029.0060700057},{"$f":"HLOOKUP(BX574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX576","v":2456518.9186762739},{"$f":"HLOOKUP(BY574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY576","v":2600427.5405679997},{"$f":"HLOOKUP(BZ574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ576","v":2720715.066321556},{"$f":"HLOOKUP(CA574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA576","v":2843468.7177477255},{"$f":"HLOOKUP(CB574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB576","v":2982271.3224922302},{"$f":"HLOOKUP(CC574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC576","v":3129218.3461153097},{"$f":"HLOOKUP(CD574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD576","v":3287303.2350105643},{"$f":"HLOOKUP(CE574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE576","v":3433662.8148028934},{"$f":"HLOOKUP(CF574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF576","v":3433662.8148028934},{"$f":"HLOOKUP(CG574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG576","v":3433662.8148028934},{"$f":"HLOOKUP(CH574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH576","v":3433662.8148028934},{"$f":"HLOOKUP(CI574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI576","v":3433662.8148028934},{"$f":"HLOOKUP(CJ574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ576","v":3433662.8148028934},{"$f":"HLOOKUP(CK574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK576","v":3433662.8148028934},{"$f":"HLOOKUP(CL574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL576","v":3433662.8148028934},{"$f":"HLOOKUP(CM574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM576","v":3433662.8148028934},{"$f":"HLOOKUP(CN574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN576","v":3433662.8148028934},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",31729811.893201217,{"$f":"HLOOKUP(GF574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GF576","v":18396000},{"$f":"HLOOKUP(GG574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GG576","v":18921600},{"$f":"HLOOKUP(GH574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GH576","v":19447200},{"$f":"HLOOKUP(GI574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GI576","v":19972800},{"$f":"HLOOKUP(GJ574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GJ576","v":21024000},{"$f":"HLOOKUP(GK574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GK576","v":21549599.999999996},{"$f":"HLOOKUP(GL574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GL576","v":22075200},{"$f":"HLOOKUP(GM574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GM576","v":22600800},{"$f":"HLOOKUP(GN574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GN576","v":23652000},{"$f":"HLOOKUP(GO574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GO576","v":24177599.999999996},{"$f":"HLOOKUP(GP574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GP576","v":24703200},{"$f":"HLOOKUP(GQ574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GQ576","v":25754400.000000004},{"$f":"HLOOKUP(GR574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GR576","v":26280000},{"$f":"HLOOKUP(GS574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GS576","v":68328000},{"$f":"HLOOKUP(GT574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GT576","v":67802400},{"$f":"HLOOKUP(GU574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GU576","v":68328000},{"$f":"HLOOKUP(GV574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GV576","v":69379200},{"$f":"HLOOKUP(GW574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GW576","v":69904800},{"$f":"HLOOKUP(GX574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GX576","v":70956000},{"$f":"HLOOKUP(GY574,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GY576","v":72007200}]
[null,"Fuel Savings on remaining plant",-2620046.5574100381,{"$f":"HLOOKUP(D574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D577","v":-1906695.005431233},{"$f":"HLOOKUP(E574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E577","v":-1990362.2697863011},{"$f":"HLOOKUP(F574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F577","v":-2123588.4305884931},{"$f":"HLOOKUP(G574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G577","v":-2237910.8718246575},{"$f":"HLOOKUP(H574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H577","v":-2369012.9231999996},{"$f":"HLOOKUP(I574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I577","v":-2478595.943132055},{"$f":"HLOOKUP(J574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J577","v":-2590425.6257753419},{"$f":"HLOOKUP(K574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K577","v":-2716876.0495167123},{"$f":"HLOOKUP(L574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L577","v":-2850746.1122498633},{"$f":"HLOOKUP(M574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M577","v":-2994762.8706147945},{"$f":"HLOOKUP(N574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N577","v":-3128097.7667243839},{"$f":"HLOOKUP(O574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O577","v":-3128097.7667243839},{"$f":"HLOOKUP(P574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P577","v":-3128097.7667243839},{"$f":"HLOOKUP(Q574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q577","v":-3128097.7667243839},{"$f":"HLOOKUP(R574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R577","v":-3128097.7667243839},{"$f":"HLOOKUP(S574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S577","v":-3128097.7667243839},{"$f":"HLOOKUP(T574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T577","v":-3128097.7667243839},{"$f":"HLOOKUP(U574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U577","v":-3128097.7667243839},{"$f":"HLOOKUP(V574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V577","v":-3128097.7667243839},{"$f":"HLOOKUP(W574,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W577","v":-3128097.7667243839},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA599:AT599))","v":-994297.37635569624},{"$f":"HLOOKUP(AA574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AA577","v":-566720},{"$f":"HLOOKUP(AB574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AB577","v":-591360},{"$f":"HLOOKUP(AC574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AC577","v":-616000},{"$f":"HLOOKUP(AD574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AD577","v":-640640},{"$f":"HLOOKUP(AE574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AE577","v":-640640},{"$f":"HLOOKUP(AF574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AF577","v":-665280},{"$f":"HLOOKUP(AG574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AG577","v":-689920},{"$f":"HLOOKUP(AH574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AH577","v":-714560},{"$f":"HLOOKUP(AI574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AI577","v":-739200},{"$f":"HLOOKUP(AJ574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AJ577","v":-763840},{"$f":"HLOOKUP(AK574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AK577","v":-788480},{"$f":"HLOOKUP(AL574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AL577","v":-813120},{"$f":"HLOOKUP(AM574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AM577","v":-837760},{"$f":"HLOOKUP(AN574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AN577","v":-2143680},{"$f":"HLOOKUP(AO574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AO577","v":-2119040},{"$f":"HLOOKUP(AP574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AP577","v":-2143680},{"$f":"HLOOKUP(AQ574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AQ577","v":-2168320},{"$f":"HLOOKUP(AR574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AR577","v":-2192960},{"$f":"HLOOKUP(AS574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AS577","v":-2217600},{"$f":"HLOOKUP(AT574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AT577","v":-2242240},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX599:BQ599))","v":-406515.89973243856},{"$f":"HLOOKUP(AX574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX577","v":-231702.00000000003},{"$f":"HLOOKUP(AY574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY577","v":-241776.00000000003},{"$f":"HLOOKUP(AZ574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ577","v":-251850.00000000003},{"$f":"HLOOKUP(BA574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA577","v":-261924.00000000006},{"$f":"HLOOKUP(BB574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB577","v":-261924.00000000006},{"$f":"HLOOKUP(BC574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC577","v":-271998.00000000006},{"$f":"HLOOKUP(BD574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD577","v":-282072},{"$f":"HLOOKUP(BE574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE577","v":-292146.00000000006},{"$f":"HLOOKUP(BF574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF577","v":-302220.00000000006},{"$f":"HLOOKUP(BG574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG577","v":-312294.00000000006},{"$f":"HLOOKUP(BH574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH577","v":-322368.00000000006},{"$f":"HLOOKUP(BI574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI577","v":-332442.00000000006},{"$f":"HLOOKUP(BJ574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ577","v":-342516.00000000006},{"$f":"HLOOKUP(BK574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK577","v":-876438},{"$f":"HLOOKUP(BL574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL577","v":-866364.00000000012},{"$f":"HLOOKUP(BM574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM577","v":-876438},{"$f":"HLOOKUP(BN574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN577","v":-886512.00000000023},{"$f":"HLOOKUP(BO574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO577","v":-896586.00000000012},{"$f":"HLOOKUP(BP574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP577","v":-906660.00000000012},{"$f":"HLOOKUP(BQ574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ577","v":-916734.00000000012},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU599:CN599))","v":0},{"$f":"HLOOKUP(BU574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU577","v":0},{"$f":"HLOOKUP(BV574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV577","v":0},{"$f":"HLOOKUP(BW574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW577","v":0},{"$f":"HLOOKUP(BX574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX577","v":0},{"$f":"HLOOKUP(BY574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY577","v":0},{"$f":"HLOOKUP(BZ574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ577","v":0},{"$f":"HLOOKUP(CA574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA577","v":0},{"$f":"HLOOKUP(CB574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB577","v":0},{"$f":"HLOOKUP(CC574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC577","v":0},{"$f":"HLOOKUP(CD574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD577","v":0},{"$f":"HLOOKUP(CE574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE577","v":0},{"$f":"HLOOKUP(CF574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF577","v":0},{"$f":"HLOOKUP(CG574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG577","v":0},{"$f":"HLOOKUP(CH574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH577","v":0},{"$f":"HLOOKUP(CI574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI577","v":0},{"$f":"HLOOKUP(CJ574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ577","v":0},{"$f":"HLOOKUP(CK574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK577","v":0},{"$f":"HLOOKUP(CL574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL577","v":0},{"$f":"HLOOKUP(CM574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM577","v":0},{"$f":"HLOOKUP(CN574,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN577","v":0},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR599:DK599))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO599:EH599))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL599:FE599))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI599:GB599))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF599:GY599))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",453990.83071255044,{"$f":"(SUM(D597:D601))*Misc_Rev","v":333721.05872879585},{"$f":"(SUM(E597:E601))*Misc_Rev","v":347845.21483847441},370086.43140209565,389243.68204831093,411155.31058143702,429555.43957267783,448332.57009772805,469511.41936568101,491914.00395606708,515986.69497071183,538321.92236767244,538852.57015960396,539393.83090737427,539945.91687009996,540509.04455208022,541083.43478769995,541669.31282803207,542266.90842917096,542876.45594233263,543498.19440575736,null,"Misc Charges",80976.2613154399,{"$f":"(SUM(AA597:AA601))*Misc_Rev","v":64704.405898363286},{"$f":"(SUM(AB597:AB601))*Misc_Rev","v":67442.784981645615},72223.962480421993,76228.477973327434,81723.897094370011,85537.040877282809,89444.672329863635,93956.432530407314,98775.798460576261,104015.11937818653,108816.65421583761,108129.2241820687,107444.00518076617,65265.995264003352,66181.295188170567,65502.978163503343,64827.054431484547,64153.571857967137,63482.579266121145,62814.126455579986,null,"Misc Charges",136225.10406393913,{"$f":"(SUM(AX597:AX601))*Misc_Rev","v":77644.267008000024},{"$f":"(SUM(AY597:AY601))*Misc_Rev","v":81020.104704000027},84395.942400000029,87771.780096000031,87771.780096000031,91147.617792000034,94523.455488000021,97899.293184000024,101275.13088000004,104650.96857600004,108026.80627200005,111402.64396800002,114778.48166400002,293697.87955200009,290322.04185600008,293697.87955200009,297073.71724800015,300449.55494400009,303825.39264000009,307201.2303360001,null,"Misc Charges",94781.87233418008,{"$f":"(SUM(BU597:BU601))*Misc_Rev","v":69192.199342353953},{"$f":"(SUM(BV597:BV601))*Misc_Rev","v":72194.716884316091},76959.576637550228,81053.000338714352,85743.512448513939,89669.639579328548,93676.244539620733,98203.227829634983,102994.60866783185,108147.34437920564,112921.00986893653,112955.40413868712,112990.48629383274,113026.27009208126,113062.76956629475,113099.99902999251,113137.97308296424,113176.70661699538,113216.21482170717,113256.51319051317,null,"Misc Charges",0,{"$f":"(SUM(CR597:CR601))*Misc_Rev","v":0},{"$f":"(SUM(CS597:CS601))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO597:DO601))*Misc_Rev","v":0},{"$f":"(SUM(DP597:DP601))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(EL597:EL601))*Misc_Rev","v":0},{"$f":"(SUM(EM597:EM601))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(FI597:FI601))*Misc_Rev","v":0},{"$f":"(SUM(FJ597:FJ601))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",1098017.5096372101,{"$f":"(SUM(GF597:GF601))*Misc_Rev","v":656313.00806534255},{"$f":"(SUM(GG597:GG601))*Misc_Rev","v":674545.57734664937},692802.37740558235,711083.89285769407,746411.64841084788,764744.08745906479,783102.754680246,801488.17463785096,836921.91278660798,855362.45408234,873831.38559598697,909350.3055319069,927877.73225054482,2291096.6884955559,2275642.9128254666,2294262.5430499762,2329935.1756709758,2348619.389328395,2384357.8970509632,2420130.3337119827]
[null,"Total Variable Cost",14048263.615669727,{"$f":"SUM(D597:D602)","v":10638842.684494477},{"$f":"SUM(E597:E601)","v":10741267.750693996},11428064.210786056,12019629.509891024,12696248.47398212,13264434.275342075,13844261.675448617,14498252.82132167,15190032.236785667,15933383.61446121,16623083.077064982,16639469.187240733,16656183.019620003,16673231.12864686,16690620.199854253,16708357.052485792,16726448.642169962,16744902.063647816,16763724.55355523,16782923.493260786,null,"Total Variable Cost",2506178.7810718217,{"$f":"SUM(AA597:AA602)","v":2062740.6552302334},{"$f":"SUM(AB597:AB601)","v":2082595.8801150448},2230235.9955663905,2353893.2180498834,2523588.7195642912,2641336.4895406002,2762001.9864705913,2901322.644837182,3050141.9979179921,3211929.3286248306,3360198.0674356967,3338970.608388979,3317811.4248013264,2015377.8181819215,2043641.7733501284,2022695.7189816989,2001823.5681659011,1981026.7989737873,1960306.9190378317,1939665.4661431564,null,"Total Variable Cost",4213367.7113005174,{"$f":"SUM(AX597:AX602)","v":2475256.2670080005},{"$f":"SUM(AY597:AY601)","v":2501856.0000000005},2606100.0000000005,2710344.0000000009,2710344.0000000009,2814588.0000000009,2918832.0000000005,3023076.0000000005,3127320.0000000009,3231564.0000000009,3335808.0000000009,3440052.0000000005,3544296.0000000005,9069228.0000000019,8964984.0000000019,9069228.0000000019,9173472.0000000037,9277716.0000000019,9381960.0000000019,9486204.0000000019,null,"Total Variable Cost",2932882.1325202105,{"$f":"SUM(BU597:BU602)","v":2205809.0268606944},{"$f":"SUM(BV597:BV601)","v":2229332.9077419741},2376469.1402405575,2502871.7989968611,2647712.2174071744,2768948.8506462616,2892670.5947264303,3032461.3336720285,3180416.5225985623,3339530.1500495807,3486938.2988184448,3488000.374835941,3489083.6923737875,3490188.6762623903,3491315.7598287654,3492465.3850664683,3493638.0028089248,3494834.0729062306,3496054.0644054827,3497298.4557347195,null,"Total Variable Cost",0,{"$f":"SUM(CR597:CR602)","v":0},{"$f":"SUM(CS597:CS601)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO597:DO602)","v":0},{"$f":"SUM(DP597:DP601)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(EL597:EL602)","v":0},{"$f":"SUM(EM597:EM601)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(FI597:FI602)","v":0},{"$f":"SUM(FJ597:FJ601)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",33963752.688008994,{"$f":"SUM(GF597:GF602)","v":20922895.519964505},{"$f":"SUM(GG597:GG601)","v":20829594.162137143},21393354.045379888,21957877.126287486,23048778.668813236,23614874.242189497,24181779.727033287,24749511.321573954,25843685.548005432,26413119.258965537,26983429.644144852,28080234.237027753,28652350.921768304,70747797.940203667,70270593.899007738,70845557.776987895,71947108.932527661,72524067.111178204,73627652.453401774,74732285.502469808]
[]
[null,"$/MWh",{"$f":"C605/AVERAGE(D575:W575)","v":88.053768709417554},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z605/AVERAGE(AA575:AT575)","v":76.744813385674888},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW605/AVERAGE(AX575:BQ575)","v":76.742700576440924},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT605/AVERAGE(BU575:CN575)","v":90.059519463546778},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ605/AVERAGE(CR575:DK575)","v":60.924672233544072},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN605/AVERAGE(DO575:EH575)","v":112.39576407923792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK605/AVERAGE(EL575:FE575)","v":123.25890119433888},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"FH605/AVERAGE(FI575:GB575)","v":263.90729301321613},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"GE605/AVERAGE(GF575:GY575)","v":184.38805414746315}]
[]
[null,{"$f":"D612&\" \"&'Resource Options'!$B$45","v":"2036 Supplemental Compression- two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA612&\" \"&'Resource Options'!$B$46","v":"2036 Rathdrum CT 2055 Uprates two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX612&\" \"&'Resource Options'!$B$47","v":"2036 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU612&\" \"&'Resource Options'!$B$48","v":"2036 Rathdrum CT: Inlet Evaporation 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR612&\" \"&'Resource Options'!$B$49","v":"2036 Post Falls Redevelopment"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO612&\" \"&'Resource Options'!$B$50","v":"2036 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL612&\" \"&'Resource Options'!$B$51","v":"2036 Monroe St/Upper Falls 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI612&\" \"&'Resource Options'!$B$52","v":"2036 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF612&\" \"&'Resource Options'!$B$53","v":"2036 Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Fuel (Dth)",null,{"$f":"D613*$D620/1000","v":2236800},{"$f":"E613*$D620/1000","v":2236800},{"$f":"F613*$D620/1000","v":2236800},{"$f":"G613*$D620/1000","v":2236800},{"$f":"H613*$D620/1000","v":2236800},{"$f":"I613*$D620/1000","v":2236800},{"$f":"J613*$D620/1000","v":2236800},{"$f":"K613*$D620/1000","v":2236800},{"$f":"L613*$D620/1000","v":2236800},{"$f":"M613*$D620/1000","v":2236800},{"$f":"N613*$D620/1000","v":2236800},{"$f":"O613*$D620/1000","v":2236800},{"$f":"P613*$D620/1000","v":2236800},{"$f":"Q613*$D620/1000","v":2236800},{"$f":"R613*$D620/1000","v":2236800},{"$f":"S613*$D620/1000","v":2236800},{"$f":"T613*$D620/1000","v":2236800},{"$f":"U613*$D620/1000","v":2236800},{"$f":"V613*$D620/1000","v":2236800},{"$f":"W613*$D620/1000","v":2236800},null,"Fuel (Dth)",null,{"$f":"AA613*$AA620/1000","v":469999.99999999994},{"$f":"AB613*$AA620/1000","v":469999.99999999994},{"$f":"AC613*$AA620/1000","v":469999.99999999994},{"$f":"AD613*$AA620/1000","v":469999.99999999994},{"$f":"AE613*$AA620/1000","v":469999.99999999994},{"$f":"AF613*$AA620/1000","v":469999.99999999994},{"$f":"AG613*$AA620/1000","v":469999.99999999994},{"$f":"AH613*$AA620/1000","v":469999.99999999994},{"$f":"AI613*$AA620/1000","v":469999.99999999994},{"$f":"AJ613*$AA620/1000","v":469999.99999999994},{"$f":"AK613*$AA620/1000","v":469999.99999999994},{"$f":"AL613*$AA620/1000","v":469999.99999999994},{"$f":"AM613*$AA620/1000","v":469999.99999999994},{"$f":"AN613*$AA620/1000","v":469999.99999999994},{"$f":"AO613*$AA620/1000","v":469999.99999999994},{"$f":"AP613*$AA620/1000","v":469999.99999999994},{"$f":"AQ613*$AA620/1000","v":469999.99999999994},{"$f":"AR613*$AA620/1000","v":469999.99999999994},{"$f":"AS613*$AA620/1000","v":469999.99999999994},{"$f":"AT613*$AA620/1000","v":469999.99999999994},null,"Fuel (mmbtu)",null,{"$f":"AX613*$AX620/1000","v":1143180.0000000002},1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,null,"Fuel (Dth)",null,{"$f":"BU613*$AA620/1000","v":405704},405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"GF613*$GF620/1000","v":5256000},{"$f":"GG613*$GF620/1000","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D620)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D620)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D620)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D620)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D620)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D620)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D620)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D620)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D620)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D620)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D620)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D620)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D620)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D620)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D620)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D620)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D620)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D620)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D620)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D620)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA620)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA620)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA620)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA620)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA620)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA620)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA620)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA620)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA620)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA620)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA620)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA620)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA620)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA620)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA620)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA620)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA620)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA620)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA620)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA620)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX620)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX620)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX620)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX620)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX620)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX620)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX620)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX620)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX620)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX620)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX620)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX620)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX620)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX620)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX620)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX620)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX620)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX620)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX620)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX620)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU620)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU620)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU620)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU620)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU620)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU620)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU620)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU620)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU620)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU620)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU620)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU620)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU620)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU620)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU620)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU620)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU620)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU620)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU620)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU620)/1000)","v":0},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D612,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$212)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":22.5482070868518},{"$f":"'Resource Options'!$N$45*(1.02^(D612-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA612,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$213)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":4.7046120238511842},{"$f":"'Resource Options'!$N$46*(1.02^(AA612-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX612,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$214)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":20.945637443220946},{"$f":"'Resource Options'!$N$47*(1.02^(AX612-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU612,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$215)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":1.3572251053551265},{"$f":"'Resource Options'!$N$48*(1.02^(BU612-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR612,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$216)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":24.28018620879665},{"$f":"'Resource Options'!$N$49*(1.02^(CR612-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO612,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$217)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":226.02222786743371},{"$f":"'Resource Options'!$N$50*(1.02^(DO612-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL612,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$218)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":234.98890995793383},{"$f":"'Resource Options'!$N$51*(1.02^(EL612-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI612,'Capital Costs'!$A$174:$AH$219,ROW('Capital Costs'!$A$219)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":357.12130394922838},{"$f":"'Resource Options'!$N$52*(1.02^(FI612-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF612,'Capital Costs'!$A$174:$AH$220,ROW('Capital Costs'!$A$220)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":357.0615618940684},{"$f":"'Resource Options'!$N$53*(1.02^(GF612-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D622*AFUDC!$Y$44","v":1.0141304167589553},{"$f":"E622*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA622*AFUDC!$Y$45","v":0.21159510084593328},{"$f":"AB622*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX622*AFUDC!$Y$46","v":0.94205308421004963},{"$f":"AY622*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU622*AFUDC!$Y$47","v":6.104269206096271E-2},{"$f":"BV622*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR622*AFUDC!$Y$48","v":3.7128954820145603},{"$f":"CS622*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO622*AFUDC!$Y$49","v":34.563034297480854},{"$f":"DP622*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL622*AFUDC!$Y$50","v":35.934208024740698},{"$f":"EM622*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI622*AFUDC!$Y$51","v":54.610539827073026},{"$f":"FJ622*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF622*AFUDC!$Y$51","v":54.601404147272952},{"$f":"GG622*0.1","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Capital Recovery & Taxes",2741530.2115451139,{"$f":"VLOOKUP(D611,Assumptions!$A$4:$E$53,3,FALSE)*$D624*1000000","v":3676403.6671621031},{"$f":"VLOOKUP(E611,Assumptions!$A$4:$E$53,3,FALSE)*$D624*1000000","v":3548470.394722621},{"$f":"VLOOKUP(F611,Assumptions!$A$4:$E$53,3,FALSE)*$D624*1000000","v":3413923.6222706945},{"$f":"VLOOKUP(G611,Assumptions!$A$4:$E$53,3,FALSE)*$D624*1000000","v":3281728.1659092573},{"$f":"VLOOKUP(H611,Assumptions!$A$4:$E$53,3,FALSE)*$D624*1000000","v":3151707.8463346995},{"$f":"VLOOKUP(I611,Assumptions!$A$4:$E$53,3,FALSE)*$D624*1000000","v":3023702.2952065589},{"$f":"VLOOKUP(J611,Assumptions!$A$4:$E$53,3,FALSE)*$D624*1000000","v":2897560.1790204491},{"$f":"VLOOKUP(K611,Assumptions!$A$4:$E$53,3,FALSE)*$D624*1000000","v":2773141.4578170907},{"$f":"VLOOKUP(L611,Assumptions!$A$4:$E$53,3,FALSE)*$D624*1000000","v":2649691.7227835893},{"$f":"VLOOKUP(M611,Assumptions!$A$4:$E$53,3,FALSE)*$D624*1000000","v":2526382.0277093672},{"$f":"VLOOKUP(N611,Assumptions!$A$4:$E$53,3,FALSE)*$D624*1000000","v":2403072.3326351452},{"$f":"VLOOKUP(O611,Assumptions!$A$4:$E$53,3,FALSE)*$D624*1000000","v":2279762.637560924},{"$f":"VLOOKUP(P611,Assumptions!$A$4:$E$53,3,FALSE)*$D624*1000000","v":2156452.9424867025},{"$f":"VLOOKUP(Q611,Assumptions!$A$4:$E$53,3,FALSE)*$D624*1000000","v":2033143.2474124802},{"$f":"VLOOKUP(R611,Assumptions!$A$4:$E$53,3,FALSE)*$D624*1000000","v":1909833.5523382588},{"$f":"VLOOKUP(S611,Assumptions!$A$4:$E$53,3,FALSE)*$D624*1000000","v":1786523.8572640368},{"$f":"VLOOKUP(T611,Assumptions!$A$4:$E$53,3,FALSE)*$D624*1000000","v":1663214.1621898147},{"$f":"VLOOKUP(U611,Assumptions!$A$4:$E$53,3,FALSE)*$D624*1000000","v":1539904.4671155927},{"$f":"VLOOKUP(V611,Assumptions!$A$4:$E$53,3,FALSE)*$D624*1000000","v":1416594.7720413706},{"$f":"VLOOKUP(W611,Assumptions!$A$4:$E$53,3,FALSE)*$D624*1000000","v":1293285.0769671493},null,"Capital Recovery & Taxes",572011.59929506551,{"$f":"VLOOKUP(AA611,Assumptions!$A$4:$E$53,3,FALSE)*$AA624*1000000","v":767069.98611641303},{"$f":"VLOOKUP(AB611,Assumptions!$A$4:$E$53,3,FALSE)*$AA624*1000000","v":740377.1138427509},{"$f":"VLOOKUP(AC611,Assumptions!$A$4:$E$53,3,FALSE)*$AA624*1000000","v":712304.35572901135},{"$f":"VLOOKUP(AD611,Assumptions!$A$4:$E$53,3,FALSE)*$AA624*1000000","v":684722.19227357768},{"$f":"VLOOKUP(AE611,Assumptions!$A$4:$E$53,3,FALSE)*$AA624*1000000","v":657593.86422251386},{"$f":"VLOOKUP(AF611,Assumptions!$A$4:$E$53,3,FALSE)*$AA624*1000000","v":630885.91122928855},{"$f":"VLOOKUP(AG611,Assumptions!$A$4:$E$53,3,FALSE)*$AA624*1000000","v":604566.75803731463},{"$f":"VLOOKUP(AH611,Assumptions!$A$4:$E$53,3,FALSE)*$AA624*1000000","v":578607.18575243757},{"$f":"VLOOKUP(AI611,Assumptions!$A$4:$E$53,3,FALSE)*$AA624*1000000","v":552849.78936421114},{"$f":"VLOOKUP(AJ611,Assumptions!$A$4:$E$53,3,FALSE)*$AA624*1000000","v":527121.61187013949},{"$f":"VLOOKUP(AK611,Assumptions!$A$4:$E$53,3,FALSE)*$AA624*1000000","v":501393.43437606789},{"$f":"VLOOKUP(AL611,Assumptions!$A$4:$E$53,3,FALSE)*$AA624*1000000","v":475665.25688199635},{"$f":"VLOOKUP(AM611,Assumptions!$A$4:$E$53,3,FALSE)*$AA624*1000000","v":449937.07938792469},{"$f":"VLOOKUP(AN611,Assumptions!$A$4:$E$53,3,FALSE)*$AA624*1000000","v":424208.90189385309},{"$f":"VLOOKUP(AO611,Assumptions!$A$4:$E$53,3,FALSE)*$AA624*1000000","v":398480.72439978149},{"$f":"VLOOKUP(AP611,Assumptions!$A$4:$E$53,3,FALSE)*$AA624*1000000","v":372752.54690570978},{"$f":"VLOOKUP(AQ611,Assumptions!$A$4:$E$53,3,FALSE)*$AA624*1000000","v":347024.36941163812},{"$f":"VLOOKUP(AR611,Assumptions!$A$4:$E$53,3,FALSE)*$AA624*1000000","v":321296.19191756641},{"$f":"VLOOKUP(AS611,Assumptions!$A$4:$E$53,3,FALSE)*$AA624*1000000","v":295568.01442349481},{"$f":"VLOOKUP(AT611,Assumptions!$A$4:$E$53,3,FALSE)*$AA624*1000000","v":269839.83692942327},null,"Capital Recovery & Taxes",2546681.3227977259,{"$f":"VLOOKUP(AX611,Assumptions!$A$4:$E$53,3,FALSE)*$AX624*1000000","v":3415110.4791035866},{"$f":"VLOOKUP(AY611,Assumptions!$A$4:$E$53,3,FALSE)*$AX624*1000000","v":3296269.8133637039},{"$f":"VLOOKUP(AZ611,Assumptions!$A$4:$E$53,3,FALSE)*$AX624*1000000","v":3171285.6891679973},{"$f":"VLOOKUP(BA611,Assumptions!$A$4:$E$53,3,FALSE)*$AX624*1000000","v":3048485.7658782024},{"$f":"VLOOKUP(BB611,Assumptions!$A$4:$E$53,3,FALSE)*$AX624*1000000","v":2927706.3857895555},{"$f":"VLOOKUP(BC611,Assumptions!$A$4:$E$53,3,FALSE)*$AX624*1000000","v":2808798.5784272067},{"$f":"VLOOKUP(BD611,Assumptions!$A$4:$E$53,3,FALSE)*$AX624*1000000","v":2691621.766019112},{"$f":"VLOOKUP(BE611,Assumptions!$A$4:$E$53,3,FALSE)*$AX624*1000000","v":2576045.8616717393},{"$f":"VLOOKUP(BF611,Assumptions!$A$4:$E$53,3,FALSE)*$AX624*1000000","v":2461370.0747005795},{"$f":"VLOOKUP(BG611,Assumptions!$A$4:$E$53,3,FALSE)*$AX624*1000000","v":2346824.3746229513},{"$f":"VLOOKUP(BH611,Assumptions!$A$4:$E$53,3,FALSE)*$AX624*1000000","v":2232278.674545323},{"$f":"VLOOKUP(BI611,Assumptions!$A$4:$E$53,3,FALSE)*$AX624*1000000","v":2117732.9744676952},{"$f":"VLOOKUP(BJ611,Assumptions!$A$4:$E$53,3,FALSE)*$AX624*1000000","v":2003187.2743900667},{"$f":"VLOOKUP(BK611,Assumptions!$A$4:$E$53,3,FALSE)*$AX624*1000000","v":1888641.5743124387},{"$f":"VLOOKUP(BL611,Assumptions!$A$4:$E$53,3,FALSE)*$AX624*1000000","v":1774095.8742348107},{"$f":"VLOOKUP(BM611,Assumptions!$A$4:$E$53,3,FALSE)*$AX624*1000000","v":1659550.1741571822},{"$f":"VLOOKUP(BN611,Assumptions!$A$4:$E$53,3,FALSE)*$AX624*1000000","v":1545004.474079554},{"$f":"VLOOKUP(BO611,Assumptions!$A$4:$E$53,3,FALSE)*$AX624*1000000","v":1430458.7740019255},{"$f":"VLOOKUP(BP611,Assumptions!$A$4:$E$53,3,FALSE)*$AX624*1000000","v":1315913.0739242972},{"$f":"VLOOKUP(BQ611,Assumptions!$A$4:$E$53,3,FALSE)*$AX624*1000000","v":1201367.3738466692},null,"Capital Recovery & Taxes",165018.60284795225,{"$f":"VLOOKUP(BU611,Assumptions!$A$4:$E$53,3,FALSE)*$BU624*1000000","v":221290.64786714828},{"$f":"VLOOKUP(BV611,Assumptions!$A$4:$E$53,3,FALSE)*$BU624*1000000","v":213590.06890331788},{"$f":"VLOOKUP(BW611,Assumptions!$A$4:$E$53,3,FALSE)*$BU624*1000000","v":205491.40914234999},{"$f":"VLOOKUP(BX611,Assumptions!$A$4:$E$53,3,FALSE)*$BU624*1000000","v":197534.28015659383},{"$f":"VLOOKUP(BY611,Assumptions!$A$4:$E$53,3,FALSE)*$BU624*1000000","v":189708.0773346503},{"$f":"VLOOKUP(BZ611,Assumptions!$A$4:$E$53,3,FALSE)*$BU624*1000000","v":182003.14776101528},{"$f":"VLOOKUP(CA611,Assumptions!$A$4:$E$53,3,FALSE)*$BU624*1000000","v":174410.38234640975},{"$f":"VLOOKUP(CB611,Assumptions!$A$4:$E$53,3,FALSE)*$BU624*1000000","v":166921.35178433702},{"$f":"VLOOKUP(CC611,Assumptions!$A$4:$E$53,3,FALSE)*$BU624*1000000","v":159490.64658495967},{"$f":"VLOOKUP(CD611,Assumptions!$A$4:$E$53,3,FALSE)*$BU624*1000000","v":152068.37069207907},{"$f":"VLOOKUP(CE611,Assumptions!$A$4:$E$53,3,FALSE)*$BU624*1000000","v":144646.0947991985},{"$f":"VLOOKUP(CF611,Assumptions!$A$4:$E$53,3,FALSE)*$BU624*1000000","v":137223.81890631793},{"$f":"VLOOKUP(CG611,Assumptions!$A$4:$E$53,3,FALSE)*$BU624*1000000","v":129801.54301343736},{"$f":"VLOOKUP(CH611,Assumptions!$A$4:$E$53,3,FALSE)*$BU624*1000000","v":122379.26712055677},{"$f":"VLOOKUP(CI611,Assumptions!$A$4:$E$53,3,FALSE)*$BU624*1000000","v":114956.99122767622},{"$f":"VLOOKUP(CJ611,Assumptions!$A$4:$E$53,3,FALSE)*$BU624*1000000","v":107534.7153347956},{"$f":"VLOOKUP(CK611,Assumptions!$A$4:$E$53,3,FALSE)*$BU624*1000000","v":100112.43944191502},{"$f":"VLOOKUP(CL611,Assumptions!$A$4:$E$53,3,FALSE)*$BU624*1000000","v":92690.16354903442},{"$f":"VLOOKUP(CM611,Assumptions!$A$4:$E$53,3,FALSE)*$BU624*1000000","v":85267.887656153835},{"$f":"VLOOKUP(CN611,Assumptions!$A$4:$E$53,3,FALSE)*$BU624*1000000","v":77845.611763273278},null,"Capital Recovery & Taxes",2962742.3898446402,{"$f":"VLOOKUP(CR611,Assumptions!$A$4:$E$53,5,FALSE)*$CR624*1000000","v":3533733.6329538645},{"$f":"VLOOKUP(CS611,Assumptions!$A$4:$E$53,5,FALSE)*$CR624*1000000","v":3455276.6943873256},{"$f":"VLOOKUP(CT611,Assumptions!$A$4:$E$53,5,FALSE)*$CR624*1000000","v":3368962.6301819459},{"$f":"VLOOKUP(CU611,Assumptions!$A$4:$E$53,5,FALSE)*$CR624*1000000","v":3285442.0317518502},{"$f":"VLOOKUP(CV611,Assumptions!$A$4:$E$53,5,FALSE)*$CR624*1000000","v":3204505.5904222331},{"$f":"VLOOKUP(CW611,Assumptions!$A$4:$E$53,5,FALSE)*$CR624*1000000","v":3125962.7816301319},{"$f":"VLOOKUP(CX611,Assumptions!$A$4:$E$53,5,FALSE)*$CR624*1000000","v":3049633.8145907782},{"$f":"VLOOKUP(CY611,Assumptions!$A$4:$E$53,5,FALSE)*$CR624*1000000","v":2975352.3157421453},{"$f":"VLOOKUP(CZ611,Assumptions!$A$4:$E$53,5,FALSE)*$CR624*1000000","v":2902222.0146049405},{"$f":"VLOOKUP(DA611,Assumptions!$A$4:$E$53,5,FALSE)*$CR624*1000000","v":2829258.0870297621},{"$f":"VLOOKUP(DB611,Assumptions!$A$4:$E$53,5,FALSE)*$CR624*1000000","v":2756294.1594545827},{"$f":"VLOOKUP(DC611,Assumptions!$A$4:$E$53,5,FALSE)*$CR624*1000000","v":2683330.2318794033},{"$f":"VLOOKUP(DD611,Assumptions!$A$4:$E$53,5,FALSE)*$CR624*1000000","v":2610366.3043042235},{"$f":"VLOOKUP(DE611,Assumptions!$A$4:$E$53,5,FALSE)*$CR624*1000000","v":2537402.3767290446},{"$f":"VLOOKUP(DF611,Assumptions!$A$4:$E$53,5,FALSE)*$CR624*1000000","v":2464438.4491538643},{"$f":"VLOOKUP(DG611,Assumptions!$A$4:$E$53,5,FALSE)*$CR624*1000000","v":2391474.5215786858},{"$f":"VLOOKUP(DH611,Assumptions!$A$4:$E$53,5,FALSE)*$CR624*1000000","v":2318510.594003506},{"$f":"VLOOKUP(DI611,Assumptions!$A$4:$E$53,5,FALSE)*$CR624*1000000","v":2245546.6664283266},{"$f":"VLOOKUP(DJ611,Assumptions!$A$4:$E$53,5,FALSE)*$CR624*1000000","v":2172582.7388531468},{"$f":"VLOOKUP(DK611,Assumptions!$A$4:$E$53,5,FALSE)*$CR624*1000000","v":2099618.8112779669},null,"Capital Recovery & Taxes",27579921.743242625,{"$f":"VLOOKUP(DO611,Assumptions!$A$4:$E$53,5,FALSE)*$DO624*1000000","v":32895231.590972934},{"$f":"VLOOKUP(DP611,Assumptions!$A$4:$E$53,5,FALSE)*$DO624*1000000","v":32164882.495048657},{"$f":"VLOOKUP(DQ611,Assumptions!$A$4:$E$53,5,FALSE)*$DO624*1000000","v":31361392.072025277},{"$f":"VLOOKUP(DR611,Assumptions!$A$4:$E$53,5,FALSE)*$DO624*1000000","v":30583905.788861919},{"$f":"VLOOKUP(DS611,Assumptions!$A$4:$E$53,5,FALSE)*$DO624*1000000","v":29830475.208566193},{"$f":"VLOOKUP(DT611,Assumptions!$A$4:$E$53,5,FALSE)*$DO624*1000000","v":29099326.753875807},{"$f":"VLOOKUP(DU611,Assumptions!$A$4:$E$53,5,FALSE)*$DO624*1000000","v":28388786.767374206},{"$f":"VLOOKUP(DV611,Assumptions!$A$4:$E$53,5,FALSE)*$DO624*1000000","v":27697306.491452042},{"$f":"VLOOKUP(DW611,Assumptions!$A$4:$E$53,5,FALSE)*$DO624*1000000","v":27016542.618988048},{"$f":"VLOOKUP(DX611,Assumptions!$A$4:$E$53,5,FALSE)*$DO624*1000000","v":26337327.504133407},{"$f":"VLOOKUP(DY611,Assumptions!$A$4:$E$53,5,FALSE)*$DO624*1000000","v":25658112.389278751},{"$f":"VLOOKUP(DZ611,Assumptions!$A$4:$E$53,5,FALSE)*$DO624*1000000","v":24978897.274424102},{"$f":"VLOOKUP(EA611,Assumptions!$A$4:$E$53,5,FALSE)*$DO624*1000000","v":24299682.15956945},{"$f":"VLOOKUP(EB611,Assumptions!$A$4:$E$53,5,FALSE)*$DO624*1000000","v":23620467.044714801},{"$f":"VLOOKUP(EC611,Assumptions!$A$4:$E$53,5,FALSE)*$DO624*1000000","v":22941251.929860141},{"$f":"VLOOKUP(ED611,Assumptions!$A$4:$E$53,5,FALSE)*$DO624*1000000","v":22262036.815005496},{"$f":"VLOOKUP(EE611,Assumptions!$A$4:$E$53,5,FALSE)*$DO624*1000000","v":21582821.700150844},{"$f":"VLOOKUP(EF611,Assumptions!$A$4:$E$53,5,FALSE)*$DO624*1000000","v":20903606.585296191},{"$f":"VLOOKUP(EG611,Assumptions!$A$4:$E$53,5,FALSE)*$DO624*1000000","v":20224391.470441539},{"$f":"VLOOKUP(EH611,Assumptions!$A$4:$E$53,5,FALSE)*$DO624*1000000","v":19545176.355586886},null,"Capital Recovery & Taxes",28674063.645505328,{"$f":"VLOOKUP(EL611,Assumptions!$A$4:$E$53,5,FALSE)*$EL624*1000000","v":34200240.778576508},{"$f":"VLOOKUP(EM611,Assumptions!$A$4:$E$53,5,FALSE)*$EL624*1000000","v":33440917.505112145},{"$f":"VLOOKUP(EN611,Assumptions!$A$4:$E$53,5,FALSE)*$EL624*1000000","v":32605551.265033115},{"$f":"VLOOKUP(EO611,Assumptions!$A$4:$E$53,5,FALSE)*$EL624*1000000","v":31797220.792797614},{"$f":"VLOOKUP(EP611,Assumptions!$A$4:$E$53,5,FALSE)*$EL624*1000000","v":31013900.353639267},{"$f":"VLOOKUP(EQ611,Assumptions!$A$4:$E$53,5,FALSE)*$EL624*1000000","v":30253746.009501524},{"$f":"VLOOKUP(ER611,Assumptions!$A$4:$E$53,5,FALSE)*$EL624*1000000","v":29515017.706161965},{"$f":"VLOOKUP(ES611,Assumptions!$A$4:$E$53,5,FALSE)*$EL624*1000000","v":28796105.244190905},{"$f":"VLOOKUP(ET611,Assumptions!$A$4:$E$53,5,FALSE)*$EL624*1000000","v":28088334.323434904},{"$f":"VLOOKUP(EU611,Assumptions!$A$4:$E$53,5,FALSE)*$EL624*1000000","v":27382173.602108598},{"$f":"VLOOKUP(EV611,Assumptions!$A$4:$E$53,5,FALSE)*$EL624*1000000","v":26676012.880782288},{"$f":"VLOOKUP(EW611,Assumptions!$A$4:$E$53,5,FALSE)*$EL624*1000000","v":25969852.159455974},{"$f":"VLOOKUP(EX611,Assumptions!$A$4:$E$53,5,FALSE)*$EL624*1000000","v":25263691.43812966},{"$f":"VLOOKUP(EY611,Assumptions!$A$4:$E$53,5,FALSE)*$EL624*1000000","v":24557530.716803346},{"$f":"VLOOKUP(EZ611,Assumptions!$A$4:$E$53,5,FALSE)*$EL624*1000000","v":23851369.995477024},{"$f":"VLOOKUP(FA611,Assumptions!$A$4:$E$53,5,FALSE)*$EL624*1000000","v":23145209.274150722},{"$f":"VLOOKUP(FB611,Assumptions!$A$4:$E$53,5,FALSE)*$EL624*1000000","v":22439048.552824408},{"$f":"VLOOKUP(FC611,Assumptions!$A$4:$E$53,5,FALSE)*$EL624*1000000","v":21732887.831498094},{"$f":"VLOOKUP(FD611,Assumptions!$A$4:$E$53,5,FALSE)*$EL624*1000000","v":21026727.110171776},{"$f":"VLOOKUP(FE611,Assumptions!$A$4:$E$53,5,FALSE)*$EL624*1000000","v":20320566.388845459},null,"Capital Recovery & Taxes",43577030.934945598,{"$f":"VLOOKUP(FI611,Assumptions!$A$4:$E$53,5,FALSE)*$FI624*1000000","v":51975365.920073509},{"$f":"VLOOKUP(FJ611,Assumptions!$A$4:$E$53,5,FALSE)*$FI624*1000000","v":50821394.36632175},{"$f":"VLOOKUP(FK611,Assumptions!$A$4:$E$53,5,FALSE)*$FI624*1000000","v":49551857.514622696},{"$f":"VLOOKUP(FL611,Assumptions!$A$4:$E$53,5,FALSE)*$FI624*1000000","v":48323407.915370062},{"$f":"VLOOKUP(FM611,Assumptions!$A$4:$E$53,5,FALSE)*$FI624*1000000","v":47132966.984807052},{"$f":"VLOOKUP(FN611,Assumptions!$A$4:$E$53,5,FALSE)*$FI624*1000000","v":45977732.422334544},{"$f":"VLOOKUP(FO611,Assumptions!$A$4:$E$53,5,FALSE)*$FI624*1000000","v":44855059.803443506},{"$f":"VLOOKUP(FP611,Assumptions!$A$4:$E$53,5,FALSE)*$FI624*1000000","v":43762502.048737496},{"$f":"VLOOKUP(FQ611,Assumptions!$A$4:$E$53,5,FALSE)*$FI624*1000000","v":42686876.504693836},{"$f":"VLOOKUP(FR611,Assumptions!$A$4:$E$53,5,FALSE)*$FI624*1000000","v":41613698.040046625},{"$f":"VLOOKUP(FS611,Assumptions!$A$4:$E$53,5,FALSE)*$FI624*1000000","v":40540519.575399391},{"$f":"VLOOKUP(FT611,Assumptions!$A$4:$E$53,5,FALSE)*$FI624*1000000","v":39467341.110752173},{"$f":"VLOOKUP(FU611,Assumptions!$A$4:$E$53,5,FALSE)*$FI624*1000000","v":38394162.646104939},{"$f":"VLOOKUP(FV611,Assumptions!$A$4:$E$53,5,FALSE)*$FI624*1000000","v":37320984.181457721},{"$f":"VLOOKUP(FW611,Assumptions!$A$4:$E$53,5,FALSE)*$FI624*1000000","v":36247805.71681048},{"$f":"VLOOKUP(FX611,Assumptions!$A$4:$E$53,5,FALSE)*$FI624*1000000","v":35174627.252163269},{"$f":"VLOOKUP(FY611,Assumptions!$A$4:$E$53,5,FALSE)*$FI624*1000000","v":34101448.787516035},{"$f":"VLOOKUP(FZ611,Assumptions!$A$4:$E$53,5,FALSE)*$FI624*1000000","v":33028270.322868813},{"$f":"VLOOKUP(GA611,Assumptions!$A$4:$E$53,5,FALSE)*$FI624*1000000","v":31955091.858221583},{"$f":"VLOOKUP(GB611,Assumptions!$A$4:$E$53,5,FALSE)*$FI624*1000000","v":30881913.39357435},null,"Capital Recovery & Taxes",43569741.027127065,{"$f":"VLOOKUP(GF611,Assumptions!$A$4:$E$53,5,FALSE)*$GF624*1000000","v":51966671.072850958},{"$f":"VLOOKUP(GG611,Assumptions!$A$4:$E$53,5,FALSE)*$GF624*1000000","v":50812892.564519495},{"$f":"VLOOKUP(GH611,Assumptions!$A$4:$E$53,5,FALSE)*$GF624*1000000","v":49543568.090910971},{"$f":"VLOOKUP(GI611,Assumptions!$A$4:$E$53,5,FALSE)*$GF624*1000000","v":48315323.996350743},{"$f":"VLOOKUP(GJ611,Assumptions!$A$4:$E$53,5,FALSE)*$GF624*1000000","v":47125082.212091669},{"$f":"VLOOKUP(GK611,Assumptions!$A$4:$E$53,5,FALSE)*$GF624*1000000","v":45970040.906325482},{"$f":"VLOOKUP(GL611,Assumptions!$A$4:$E$53,5,FALSE)*$GF624*1000000","v":44847556.09692321},{"$f":"VLOOKUP(GM611,Assumptions!$A$4:$E$53,5,FALSE)*$GF624*1000000","v":43755181.113855079},{"$f":"VLOOKUP(GN611,Assumptions!$A$4:$E$53,5,FALSE)*$GF624*1000000","v":42679735.508896194},{"$f":"VLOOKUP(GO611,Assumptions!$A$4:$E$53,5,FALSE)*$GF624*1000000","v":41606736.573967092},{"$f":"VLOOKUP(GP611,Assumptions!$A$4:$E$53,5,FALSE)*$GF624*1000000","v":40533737.639037989},{"$f":"VLOOKUP(GQ611,Assumptions!$A$4:$E$53,5,FALSE)*$GF624*1000000","v":39460738.704108879},{"$f":"VLOOKUP(GR611,Assumptions!$A$4:$E$53,5,FALSE)*$GF624*1000000","v":38387739.769179769},{"$f":"VLOOKUP(GS611,Assumptions!$A$4:$E$53,5,FALSE)*$GF624*1000000","v":37314740.834250659},{"$f":"VLOOKUP(GT611,Assumptions!$A$4:$E$53,5,FALSE)*$GF624*1000000","v":36241741.899321541},{"$f":"VLOOKUP(GU611,Assumptions!$A$4:$E$53,5,FALSE)*$GF624*1000000","v":35168742.964392446},{"$f":"VLOOKUP(GV611,Assumptions!$A$4:$E$53,5,FALSE)*$GF624*1000000","v":34095744.029463328},{"$f":"VLOOKUP(GW611,Assumptions!$A$4:$E$53,5,FALSE)*$GF624*1000000","v":33022745.094534215},{"$f":"VLOOKUP(GX611,Assumptions!$A$4:$E$53,5,FALSE)*$GF624*1000000","v":31949746.159605104},{"$f":"VLOOKUP(GY611,Assumptions!$A$4:$E$53,5,FALSE)*$GF624*1000000","v":30876747.224675991}]
[null,"Transmission",0,{"$f":"VLOOKUP(D611,Assumptions!$A$4:$E$53,5,FALSE)*$E624*1000000","v":0},{"$f":"VLOOKUP(E611,Assumptions!$A$4:$E$53,5,FALSE)*$E624*1000000","v":0},{"$f":"VLOOKUP(F611,Assumptions!$A$4:$E$53,5,FALSE)*$E624*1000000","v":0},{"$f":"VLOOKUP(G611,Assumptions!$A$4:$E$53,5,FALSE)*$E624*1000000","v":0},{"$f":"VLOOKUP(H611,Assumptions!$A$4:$E$53,5,FALSE)*$E624*1000000","v":0},{"$f":"VLOOKUP(I611,Assumptions!$A$4:$E$53,5,FALSE)*$E624*1000000","v":0},{"$f":"VLOOKUP(J611,Assumptions!$A$4:$E$53,5,FALSE)*$E624*1000000","v":0},{"$f":"VLOOKUP(K611,Assumptions!$A$4:$E$53,5,FALSE)*$E624*1000000","v":0},{"$f":"VLOOKUP(L611,Assumptions!$A$4:$E$53,5,FALSE)*$E624*1000000","v":0},{"$f":"VLOOKUP(M611,Assumptions!$A$4:$E$53,5,FALSE)*$E624*1000000","v":0},{"$f":"VLOOKUP(N611,Assumptions!$A$4:$E$53,5,FALSE)*$E624*1000000","v":0},{"$f":"VLOOKUP(O611,Assumptions!$A$4:$E$53,5,FALSE)*$E624*1000000","v":0},{"$f":"VLOOKUP(P611,Assumptions!$A$4:$E$53,5,FALSE)*$E624*1000000","v":0},{"$f":"VLOOKUP(Q611,Assumptions!$A$4:$E$53,5,FALSE)*$E624*1000000","v":0},{"$f":"VLOOKUP(R611,Assumptions!$A$4:$E$53,5,FALSE)*$E624*1000000","v":0},{"$f":"VLOOKUP(S611,Assumptions!$A$4:$E$53,5,FALSE)*$E624*1000000","v":0},{"$f":"VLOOKUP(T611,Assumptions!$A$4:$E$53,5,FALSE)*$E624*1000000","v":0},{"$f":"VLOOKUP(U611,Assumptions!$A$4:$E$53,5,FALSE)*$E624*1000000","v":0},{"$f":"VLOOKUP(V611,Assumptions!$A$4:$E$53,5,FALSE)*$E624*1000000","v":0},{"$f":"VLOOKUP(W611,Assumptions!$A$4:$E$53,5,FALSE)*$E624*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA611,Assumptions!$A$4:$E$53,5,FALSE)*$AB624*1000000","v":0},{"$f":"VLOOKUP(AB611,Assumptions!$A$4:$E$53,5,FALSE)*$AB624*1000000","v":0},{"$f":"VLOOKUP(AC611,Assumptions!$A$4:$E$53,5,FALSE)*$AB624*1000000","v":0},{"$f":"VLOOKUP(AD611,Assumptions!$A$4:$E$53,5,FALSE)*$AB624*1000000","v":0},{"$f":"VLOOKUP(AE611,Assumptions!$A$4:$E$53,5,FALSE)*$AB624*1000000","v":0},{"$f":"VLOOKUP(AF611,Assumptions!$A$4:$E$53,5,FALSE)*$AB624*1000000","v":0},{"$f":"VLOOKUP(AG611,Assumptions!$A$4:$E$53,5,FALSE)*$AB624*1000000","v":0},{"$f":"VLOOKUP(AH611,Assumptions!$A$4:$E$53,5,FALSE)*$AB624*1000000","v":0},{"$f":"VLOOKUP(AI611,Assumptions!$A$4:$E$53,5,FALSE)*$AB624*1000000","v":0},{"$f":"VLOOKUP(AJ611,Assumptions!$A$4:$E$53,5,FALSE)*$AB624*1000000","v":0},{"$f":"VLOOKUP(AK611,Assumptions!$A$4:$E$53,5,FALSE)*$AB624*1000000","v":0},{"$f":"VLOOKUP(AL611,Assumptions!$A$4:$E$53,5,FALSE)*$AB624*1000000","v":0},{"$f":"VLOOKUP(AM611,Assumptions!$A$4:$E$53,5,FALSE)*$AB624*1000000","v":0},{"$f":"VLOOKUP(AN611,Assumptions!$A$4:$E$53,5,FALSE)*$AB624*1000000","v":0},{"$f":"VLOOKUP(AO611,Assumptions!$A$4:$E$53,5,FALSE)*$AB624*1000000","v":0},{"$f":"VLOOKUP(AP611,Assumptions!$A$4:$E$53,5,FALSE)*$AB624*1000000","v":0},{"$f":"VLOOKUP(AQ611,Assumptions!$A$4:$E$53,5,FALSE)*$AB624*1000000","v":0},{"$f":"VLOOKUP(AR611,Assumptions!$A$4:$E$53,5,FALSE)*$AB624*1000000","v":0},{"$f":"VLOOKUP(AS611,Assumptions!$A$4:$E$53,5,FALSE)*$AB624*1000000","v":0},{"$f":"VLOOKUP(AT611,Assumptions!$A$4:$E$53,5,FALSE)*$AB624*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX611,Assumptions!$A$4:$E$53,5,FALSE)*$AY624*1000000","v":0},{"$f":"VLOOKUP(AY611,Assumptions!$A$4:$E$53,5,FALSE)*$AY624*1000000","v":0},{"$f":"VLOOKUP(AZ611,Assumptions!$A$4:$E$53,5,FALSE)*$AY624*1000000","v":0},{"$f":"VLOOKUP(BA611,Assumptions!$A$4:$E$53,5,FALSE)*$AY624*1000000","v":0},{"$f":"VLOOKUP(BB611,Assumptions!$A$4:$E$53,5,FALSE)*$AY624*1000000","v":0},{"$f":"VLOOKUP(BC611,Assumptions!$A$4:$E$53,5,FALSE)*$AY624*1000000","v":0},{"$f":"VLOOKUP(BD611,Assumptions!$A$4:$E$53,5,FALSE)*$AY624*1000000","v":0},{"$f":"VLOOKUP(BE611,Assumptions!$A$4:$E$53,5,FALSE)*$AY624*1000000","v":0},{"$f":"VLOOKUP(BF611,Assumptions!$A$4:$E$53,5,FALSE)*$AY624*1000000","v":0},{"$f":"VLOOKUP(BG611,Assumptions!$A$4:$E$53,5,FALSE)*$AY624*1000000","v":0},{"$f":"VLOOKUP(BH611,Assumptions!$A$4:$E$53,5,FALSE)*$AY624*1000000","v":0},{"$f":"VLOOKUP(BI611,Assumptions!$A$4:$E$53,5,FALSE)*$AY624*1000000","v":0},{"$f":"VLOOKUP(BJ611,Assumptions!$A$4:$E$53,5,FALSE)*$AY624*1000000","v":0},{"$f":"VLOOKUP(BK611,Assumptions!$A$4:$E$53,5,FALSE)*$AY624*1000000","v":0},{"$f":"VLOOKUP(BL611,Assumptions!$A$4:$E$53,5,FALSE)*$AY624*1000000","v":0},{"$f":"VLOOKUP(BM611,Assumptions!$A$4:$E$53,5,FALSE)*$AY624*1000000","v":0},{"$f":"VLOOKUP(BN611,Assumptions!$A$4:$E$53,5,FALSE)*$AY624*1000000","v":0},{"$f":"VLOOKUP(BO611,Assumptions!$A$4:$E$53,5,FALSE)*$AY624*1000000","v":0},{"$f":"VLOOKUP(BP611,Assumptions!$A$4:$E$53,5,FALSE)*$AY624*1000000","v":0},{"$f":"VLOOKUP(BQ611,Assumptions!$A$4:$E$53,5,FALSE)*$AY624*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU611,Assumptions!$A$4:$E$53,5,FALSE)*$BV624*1000000","v":0},{"$f":"VLOOKUP(BV611,Assumptions!$A$4:$E$53,5,FALSE)*$BV624*1000000","v":0},{"$f":"VLOOKUP(BW611,Assumptions!$A$4:$E$53,5,FALSE)*$BV624*1000000","v":0},{"$f":"VLOOKUP(BX611,Assumptions!$A$4:$E$53,5,FALSE)*$BV624*1000000","v":0},{"$f":"VLOOKUP(BY611,Assumptions!$A$4:$E$53,5,FALSE)*$BV624*1000000","v":0},{"$f":"VLOOKUP(BZ611,Assumptions!$A$4:$E$53,5,FALSE)*$BV624*1000000","v":0},{"$f":"VLOOKUP(CA611,Assumptions!$A$4:$E$53,5,FALSE)*$BV624*1000000","v":0},{"$f":"VLOOKUP(CB611,Assumptions!$A$4:$E$53,5,FALSE)*$BV624*1000000","v":0},{"$f":"VLOOKUP(CC611,Assumptions!$A$4:$E$53,5,FALSE)*$BV624*1000000","v":0},{"$f":"VLOOKUP(CD611,Assumptions!$A$4:$E$53,5,FALSE)*$BV624*1000000","v":0},{"$f":"VLOOKUP(CE611,Assumptions!$A$4:$E$53,5,FALSE)*$BV624*1000000","v":0},{"$f":"VLOOKUP(CF611,Assumptions!$A$4:$E$53,5,FALSE)*$BV624*1000000","v":0},{"$f":"VLOOKUP(CG611,Assumptions!$A$4:$E$53,5,FALSE)*$BV624*1000000","v":0},{"$f":"VLOOKUP(CH611,Assumptions!$A$4:$E$53,5,FALSE)*$BV624*1000000","v":0},{"$f":"VLOOKUP(CI611,Assumptions!$A$4:$E$53,5,FALSE)*$BV624*1000000","v":0},{"$f":"VLOOKUP(CJ611,Assumptions!$A$4:$E$53,5,FALSE)*$BV624*1000000","v":0},{"$f":"VLOOKUP(CK611,Assumptions!$A$4:$E$53,5,FALSE)*$BV624*1000000","v":0},{"$f":"VLOOKUP(CL611,Assumptions!$A$4:$E$53,5,FALSE)*$BV624*1000000","v":0},{"$f":"VLOOKUP(CM611,Assumptions!$A$4:$E$53,5,FALSE)*$BV624*1000000","v":0},{"$f":"VLOOKUP(CN611,Assumptions!$A$4:$E$53,5,FALSE)*$BV624*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR611,Assumptions!$A$4:$E$53,5,FALSE)*$CS624*1000000","v":0},{"$f":"VLOOKUP(CS611,Assumptions!$A$4:$E$53,5,FALSE)*$CS624*1000000","v":0},{"$f":"VLOOKUP(CT611,Assumptions!$A$4:$E$53,5,FALSE)*$CS624*1000000","v":0},{"$f":"VLOOKUP(CU611,Assumptions!$A$4:$E$53,5,FALSE)*$CS624*1000000","v":0},{"$f":"VLOOKUP(CV611,Assumptions!$A$4:$E$53,5,FALSE)*$CS624*1000000","v":0},{"$f":"VLOOKUP(CW611,Assumptions!$A$4:$E$53,5,FALSE)*$CS624*1000000","v":0},{"$f":"VLOOKUP(CX611,Assumptions!$A$4:$E$53,5,FALSE)*$CS624*1000000","v":0},{"$f":"VLOOKUP(CY611,Assumptions!$A$4:$E$53,5,FALSE)*$CS624*1000000","v":0},{"$f":"VLOOKUP(CZ611,Assumptions!$A$4:$E$53,5,FALSE)*$CS624*1000000","v":0},{"$f":"VLOOKUP(DA611,Assumptions!$A$4:$E$53,5,FALSE)*$CS624*1000000","v":0},{"$f":"VLOOKUP(DB611,Assumptions!$A$4:$E$53,5,FALSE)*$CS624*1000000","v":0},{"$f":"VLOOKUP(DC611,Assumptions!$A$4:$E$53,5,FALSE)*$CS624*1000000","v":0},{"$f":"VLOOKUP(DD611,Assumptions!$A$4:$E$53,5,FALSE)*$CS624*1000000","v":0},{"$f":"VLOOKUP(DE611,Assumptions!$A$4:$E$53,5,FALSE)*$CS624*1000000","v":0},{"$f":"VLOOKUP(DF611,Assumptions!$A$4:$E$53,5,FALSE)*$CS624*1000000","v":0},{"$f":"VLOOKUP(DG611,Assumptions!$A$4:$E$53,5,FALSE)*$CS624*1000000","v":0},{"$f":"VLOOKUP(DH611,Assumptions!$A$4:$E$53,5,FALSE)*$CS624*1000000","v":0},{"$f":"VLOOKUP(DI611,Assumptions!$A$4:$E$53,5,FALSE)*$CS624*1000000","v":0},{"$f":"VLOOKUP(DJ611,Assumptions!$A$4:$E$53,5,FALSE)*$CS624*1000000","v":0},{"$f":"VLOOKUP(DK611,Assumptions!$A$4:$E$53,5,FALSE)*$CS624*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO611,Assumptions!$A$4:$E$53,5,FALSE)*$DP624*1000000","v":0},{"$f":"VLOOKUP(DP611,Assumptions!$A$4:$E$53,5,FALSE)*$DP624*1000000","v":0},{"$f":"VLOOKUP(DQ611,Assumptions!$A$4:$E$53,5,FALSE)*$DP624*1000000","v":0},{"$f":"VLOOKUP(DR611,Assumptions!$A$4:$E$53,5,FALSE)*$DP624*1000000","v":0},{"$f":"VLOOKUP(DS611,Assumptions!$A$4:$E$53,5,FALSE)*$DP624*1000000","v":0},{"$f":"VLOOKUP(DT611,Assumptions!$A$4:$E$53,5,FALSE)*$DP624*1000000","v":0},{"$f":"VLOOKUP(DU611,Assumptions!$A$4:$E$53,5,FALSE)*$DP624*1000000","v":0},{"$f":"VLOOKUP(DV611,Assumptions!$A$4:$E$53,5,FALSE)*$DP624*1000000","v":0},{"$f":"VLOOKUP(DW611,Assumptions!$A$4:$E$53,5,FALSE)*$DP624*1000000","v":0},{"$f":"VLOOKUP(DX611,Assumptions!$A$4:$E$53,5,FALSE)*$DP624*1000000","v":0},{"$f":"VLOOKUP(DY611,Assumptions!$A$4:$E$53,5,FALSE)*$DP624*1000000","v":0},{"$f":"VLOOKUP(DZ611,Assumptions!$A$4:$E$53,5,FALSE)*$DP624*1000000","v":0},{"$f":"VLOOKUP(EA611,Assumptions!$A$4:$E$53,5,FALSE)*$DP624*1000000","v":0},{"$f":"VLOOKUP(EB611,Assumptions!$A$4:$E$53,5,FALSE)*$DP624*1000000","v":0},{"$f":"VLOOKUP(EC611,Assumptions!$A$4:$E$53,5,FALSE)*$DP624*1000000","v":0},{"$f":"VLOOKUP(ED611,Assumptions!$A$4:$E$53,5,FALSE)*$DP624*1000000","v":0},{"$f":"VLOOKUP(EE611,Assumptions!$A$4:$E$53,5,FALSE)*$DP624*1000000","v":0},{"$f":"VLOOKUP(EF611,Assumptions!$A$4:$E$53,5,FALSE)*$DP624*1000000","v":0},{"$f":"VLOOKUP(EG611,Assumptions!$A$4:$E$53,5,FALSE)*$DP624*1000000","v":0},{"$f":"VLOOKUP(EH611,Assumptions!$A$4:$E$53,5,FALSE)*$DP624*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL611,Assumptions!$A$4:$E$53,5,FALSE)*$EM624*1000000","v":0},{"$f":"VLOOKUP(EM611,Assumptions!$A$4:$E$53,5,FALSE)*$EM624*1000000","v":0},{"$f":"VLOOKUP(EN611,Assumptions!$A$4:$E$53,5,FALSE)*$EM624*1000000","v":0},{"$f":"VLOOKUP(EO611,Assumptions!$A$4:$E$53,5,FALSE)*$EM624*1000000","v":0},{"$f":"VLOOKUP(EP611,Assumptions!$A$4:$E$53,5,FALSE)*$EM624*1000000","v":0},{"$f":"VLOOKUP(EQ611,Assumptions!$A$4:$E$53,5,FALSE)*$EM624*1000000","v":0},{"$f":"VLOOKUP(ER611,Assumptions!$A$4:$E$53,5,FALSE)*$EM624*1000000","v":0},{"$f":"VLOOKUP(ES611,Assumptions!$A$4:$E$53,5,FALSE)*$EM624*1000000","v":0},{"$f":"VLOOKUP(ET611,Assumptions!$A$4:$E$53,5,FALSE)*$EM624*1000000","v":0},{"$f":"VLOOKUP(EU611,Assumptions!$A$4:$E$53,5,FALSE)*$EM624*1000000","v":0},{"$f":"VLOOKUP(EV611,Assumptions!$A$4:$E$53,5,FALSE)*$EM624*1000000","v":0},{"$f":"VLOOKUP(EW611,Assumptions!$A$4:$E$53,5,FALSE)*$EM624*1000000","v":0},{"$f":"VLOOKUP(EX611,Assumptions!$A$4:$E$53,5,FALSE)*$EM624*1000000","v":0},{"$f":"VLOOKUP(EY611,Assumptions!$A$4:$E$53,5,FALSE)*$EM624*1000000","v":0},{"$f":"VLOOKUP(EZ611,Assumptions!$A$4:$E$53,5,FALSE)*$EM624*1000000","v":0},{"$f":"VLOOKUP(FA611,Assumptions!$A$4:$E$53,5,FALSE)*$EM624*1000000","v":0},{"$f":"VLOOKUP(FB611,Assumptions!$A$4:$E$53,5,FALSE)*$EM624*1000000","v":0},{"$f":"VLOOKUP(FC611,Assumptions!$A$4:$E$53,5,FALSE)*$EM624*1000000","v":0},{"$f":"VLOOKUP(FD611,Assumptions!$A$4:$E$53,5,FALSE)*$EM624*1000000","v":0},{"$f":"VLOOKUP(FE611,Assumptions!$A$4:$E$53,5,FALSE)*$EM624*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(FI611,Assumptions!$A$4:$E$53,5,FALSE)*$FJ624*1000000","v":0},{"$f":"VLOOKUP(FJ611,Assumptions!$A$4:$E$53,5,FALSE)*$FJ624*1000000","v":0},{"$f":"VLOOKUP(FK611,Assumptions!$A$4:$E$53,5,FALSE)*$FJ624*1000000","v":0},{"$f":"VLOOKUP(FL611,Assumptions!$A$4:$E$53,5,FALSE)*$FJ624*1000000","v":0},{"$f":"VLOOKUP(FM611,Assumptions!$A$4:$E$53,5,FALSE)*$FJ624*1000000","v":0},{"$f":"VLOOKUP(FN611,Assumptions!$A$4:$E$53,5,FALSE)*$FJ624*1000000","v":0},{"$f":"VLOOKUP(FO611,Assumptions!$A$4:$E$53,5,FALSE)*$FJ624*1000000","v":0},{"$f":"VLOOKUP(FP611,Assumptions!$A$4:$E$53,5,FALSE)*$FJ624*1000000","v":0},{"$f":"VLOOKUP(FQ611,Assumptions!$A$4:$E$53,5,FALSE)*$FJ624*1000000","v":0},{"$f":"VLOOKUP(FR611,Assumptions!$A$4:$E$53,5,FALSE)*$FJ624*1000000","v":0},{"$f":"VLOOKUP(FS611,Assumptions!$A$4:$E$53,5,FALSE)*$FJ624*1000000","v":0},{"$f":"VLOOKUP(FT611,Assumptions!$A$4:$E$53,5,FALSE)*$FJ624*1000000","v":0},{"$f":"VLOOKUP(FU611,Assumptions!$A$4:$E$53,5,FALSE)*$FJ624*1000000","v":0},{"$f":"VLOOKUP(FV611,Assumptions!$A$4:$E$53,5,FALSE)*$FJ624*1000000","v":0},{"$f":"VLOOKUP(FW611,Assumptions!$A$4:$E$53,5,FALSE)*$FJ624*1000000","v":0},{"$f":"VLOOKUP(FX611,Assumptions!$A$4:$E$53,5,FALSE)*$FJ624*1000000","v":0},{"$f":"VLOOKUP(FY611,Assumptions!$A$4:$E$53,5,FALSE)*$FJ624*1000000","v":0},{"$f":"VLOOKUP(FZ611,Assumptions!$A$4:$E$53,5,FALSE)*$FJ624*1000000","v":0},{"$f":"VLOOKUP(GA611,Assumptions!$A$4:$E$53,5,FALSE)*$FJ624*1000000","v":0},{"$f":"VLOOKUP(GB611,Assumptions!$A$4:$E$53,5,FALSE)*$FJ624*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(GF611,Assumptions!$A$4:$E$53,5,FALSE)*$GG624*1000000","v":0},{"$f":"VLOOKUP(GG611,Assumptions!$A$4:$E$53,5,FALSE)*$GG624*1000000","v":0},{"$f":"VLOOKUP(GH611,Assumptions!$A$4:$E$53,5,FALSE)*$GG624*1000000","v":0},{"$f":"VLOOKUP(GI611,Assumptions!$A$4:$E$53,5,FALSE)*$GG624*1000000","v":0},{"$f":"VLOOKUP(GJ611,Assumptions!$A$4:$E$53,5,FALSE)*$GG624*1000000","v":0},{"$f":"VLOOKUP(GK611,Assumptions!$A$4:$E$53,5,FALSE)*$GG624*1000000","v":0},{"$f":"VLOOKUP(GL611,Assumptions!$A$4:$E$53,5,FALSE)*$GG624*1000000","v":0},{"$f":"VLOOKUP(GM611,Assumptions!$A$4:$E$53,5,FALSE)*$GG624*1000000","v":0},{"$f":"VLOOKUP(GN611,Assumptions!$A$4:$E$53,5,FALSE)*$GG624*1000000","v":0},{"$f":"VLOOKUP(GO611,Assumptions!$A$4:$E$53,5,FALSE)*$GG624*1000000","v":0},{"$f":"VLOOKUP(GP611,Assumptions!$A$4:$E$53,5,FALSE)*$GG624*1000000","v":0},{"$f":"VLOOKUP(GQ611,Assumptions!$A$4:$E$53,5,FALSE)*$GG624*1000000","v":0},{"$f":"VLOOKUP(GR611,Assumptions!$A$4:$E$53,5,FALSE)*$GG624*1000000","v":0},{"$f":"VLOOKUP(GS611,Assumptions!$A$4:$E$53,5,FALSE)*$GG624*1000000","v":0},{"$f":"VLOOKUP(GT611,Assumptions!$A$4:$E$53,5,FALSE)*$GG624*1000000","v":0},{"$f":"VLOOKUP(GU611,Assumptions!$A$4:$E$53,5,FALSE)*$GG624*1000000","v":0},{"$f":"VLOOKUP(GV611,Assumptions!$A$4:$E$53,5,FALSE)*$GG624*1000000","v":0},{"$f":"VLOOKUP(GW611,Assumptions!$A$4:$E$53,5,FALSE)*$GG624*1000000","v":0},{"$f":"VLOOKUP(GX611,Assumptions!$A$4:$E$53,5,FALSE)*$GG624*1000000","v":0},{"$f":"VLOOKUP(GY611,Assumptions!$A$4:$E$53,5,FALSE)*$GG624*1000000","v":0}]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Fuel Savings on remaining plant",-2699463.0018307115,{"$f":"HLOOKUP(D612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D615","v":-1990362.2697863011},{"$f":"HLOOKUP(E612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E615","v":-2123588.4305884931},{"$f":"HLOOKUP(F612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F615","v":-2237910.8718246575},{"$f":"HLOOKUP(G612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G615","v":-2369012.9231999996},{"$f":"HLOOKUP(H612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H615","v":-2478595.943132055},{"$f":"HLOOKUP(I612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I615","v":-2590425.6257753419},{"$f":"HLOOKUP(J612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J615","v":-2716876.0495167123},{"$f":"HLOOKUP(K612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K615","v":-2850746.1122498633},{"$f":"HLOOKUP(L612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L615","v":-2994762.8706147945},{"$f":"HLOOKUP(M612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M615","v":-3128097.7667243839},{"$f":"HLOOKUP(N612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N615","v":-3128097.7667243839},{"$f":"HLOOKUP(O612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O615","v":-3128097.7667243839},{"$f":"HLOOKUP(P612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P615","v":-3128097.7667243839},{"$f":"HLOOKUP(Q612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q615","v":-3128097.7667243839},{"$f":"HLOOKUP(R612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R615","v":-3128097.7667243839},{"$f":"HLOOKUP(S612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S615","v":-3128097.7667243839},{"$f":"HLOOKUP(T612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T615","v":-3128097.7667243839},{"$f":"HLOOKUP(U612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U615","v":-3128097.7667243839},{"$f":"HLOOKUP(V612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V615","v":-3128097.7667243839},{"$f":"HLOOKUP(W612,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W615","v":-3128097.7667243839},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA637:AT637))","v":-1065721.4236339533},{"$f":"HLOOKUP(AA612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AA615","v":-591360},{"$f":"HLOOKUP(AB612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AB615","v":-616000},{"$f":"HLOOKUP(AC612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AC615","v":-640640},{"$f":"HLOOKUP(AD612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AD615","v":-640640},{"$f":"HLOOKUP(AE612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AE615","v":-665280},{"$f":"HLOOKUP(AF612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AF615","v":-689920},{"$f":"HLOOKUP(AG612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AG615","v":-714560},{"$f":"HLOOKUP(AH612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AH615","v":-739200},{"$f":"HLOOKUP(AI612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AI615","v":-763840},{"$f":"HLOOKUP(AJ612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AJ615","v":-788480},{"$f":"HLOOKUP(AK612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AK615","v":-813120},{"$f":"HLOOKUP(AL612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AL615","v":-837760},{"$f":"HLOOKUP(AM612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AM615","v":-2143680},{"$f":"HLOOKUP(AN612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AN615","v":-2119040},{"$f":"HLOOKUP(AO612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AO615","v":-2143680},{"$f":"HLOOKUP(AP612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AP615","v":-2168320},{"$f":"HLOOKUP(AQ612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AQ615","v":-2192960},{"$f":"HLOOKUP(AR612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AR615","v":-2217600},{"$f":"HLOOKUP(AS612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AS615","v":-2242240},{"$f":"HLOOKUP(AT612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AT615","v":-2266880},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX637:BQ637))","v":-435717.43594514794},{"$f":"HLOOKUP(AX612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX615","v":-241776.00000000003},{"$f":"HLOOKUP(AY612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY615","v":-251850.00000000003},{"$f":"HLOOKUP(AZ612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ615","v":-261924.00000000006},{"$f":"HLOOKUP(BA612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA615","v":-261924.00000000006},{"$f":"HLOOKUP(BB612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB615","v":-271998.00000000006},{"$f":"HLOOKUP(BC612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC615","v":-282072},{"$f":"HLOOKUP(BD612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD615","v":-292146.00000000006},{"$f":"HLOOKUP(BE612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE615","v":-302220.00000000006},{"$f":"HLOOKUP(BF612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF615","v":-312294.00000000006},{"$f":"HLOOKUP(BG612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG615","v":-322368.00000000006},{"$f":"HLOOKUP(BH612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH615","v":-332442.00000000006},{"$f":"HLOOKUP(BI612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI615","v":-342516.00000000006},{"$f":"HLOOKUP(BJ612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ615","v":-876438},{"$f":"HLOOKUP(BK612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK615","v":-866364.00000000012},{"$f":"HLOOKUP(BL612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL615","v":-876438},{"$f":"HLOOKUP(BM612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM615","v":-886512.00000000023},{"$f":"HLOOKUP(BN612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN615","v":-896586.00000000012},{"$f":"HLOOKUP(BO612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO615","v":-906660.00000000012},{"$f":"HLOOKUP(BP612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP615","v":-916734.00000000012},{"$f":"HLOOKUP(BQ612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ615","v":-926808.00000000012},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU637:CN637))","v":0},{"$f":"HLOOKUP(BU612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU615","v":0},{"$f":"HLOOKUP(BV612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV615","v":0},{"$f":"HLOOKUP(BW612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW615","v":0},{"$f":"HLOOKUP(BX612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX615","v":0},{"$f":"HLOOKUP(BY612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY615","v":0},{"$f":"HLOOKUP(BZ612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ615","v":0},{"$f":"HLOOKUP(CA612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA615","v":0},{"$f":"HLOOKUP(CB612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB615","v":0},{"$f":"HLOOKUP(CC612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC615","v":0},{"$f":"HLOOKUP(CD612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD615","v":0},{"$f":"HLOOKUP(CE612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE615","v":0},{"$f":"HLOOKUP(CF612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF615","v":0},{"$f":"HLOOKUP(CG612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG615","v":0},{"$f":"HLOOKUP(CH612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH615","v":0},{"$f":"HLOOKUP(CI612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI615","v":0},{"$f":"HLOOKUP(CJ612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ615","v":0},{"$f":"HLOOKUP(CK612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK615","v":0},{"$f":"HLOOKUP(CL612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL615","v":0},{"$f":"HLOOKUP(CM612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM615","v":0},{"$f":"HLOOKUP(CN612,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN615","v":0},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR637:DK637))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO637:EH637))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL637:FE637))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI637:GB637))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF637:GY637))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Fuel Transport",681.87734267022506,{"$f":"HLOOKUP(D612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D636:D637)","v":502.76033957589027},{"$f":"HLOOKUP(E612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E636:E637)","v":536.41292175254796},{"$f":"HLOOKUP(F612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F636:F637)","v":565.29047346739731},{"$f":"HLOOKUP(G612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G636:G637)","v":598.40651111999989},{"$f":"HLOOKUP(H612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H636:H637)","v":626.08689732361643},{"$f":"HLOOKUP(I612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I636:I637)","v":654.33478469260263},{"$f":"HLOOKUP(J612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J636:J637)","v":686.27583328701371},{"$f":"HLOOKUP(K612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K636:K637)","v":720.09106341895892},{"$f":"HLOOKUP(L612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L636:L637)","v":756.46932251243823},{"$f":"HLOOKUP(M612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M636:M637)","v":790.14937094531524},{"$f":"HLOOKUP(N612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N636:N637)","v":790.14937094531524},{"$f":"HLOOKUP(O612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O636:O637)","v":790.14937094531524},{"$f":"HLOOKUP(P612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P636:P637)","v":790.14937094531524},{"$f":"HLOOKUP(Q612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q636:Q637)","v":790.14937094531524},{"$f":"HLOOKUP(R612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R636:R637)","v":790.14937094531524},{"$f":"HLOOKUP(S612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S636:S637)","v":790.14937094531524},{"$f":"HLOOKUP(T612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T636:T637)","v":790.14937094531524},{"$f":"HLOOKUP(U612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U636:U637)","v":790.14937094531524},{"$f":"HLOOKUP(V612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V636:V637)","v":790.14937094531524},{"$f":"HLOOKUP(W612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W636:W637)","v":790.14937094531524},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA638:AT638))","v":118.35186318794982},{"$f":"HLOOKUP(AA612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA636:AA637)","v":96.983713582191754},{"$f":"HLOOKUP(AB612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB636:AB637)","v":104.22253278904108},{"$f":"HLOOKUP(AC612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC636:AC637)","v":110.25941095205478},{"$f":"HLOOKUP(AD612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD636:AD637)","v":118.59517449999997},{"$f":"HLOOKUP(AE612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE636:AE637)","v":124.33070958767122},{"$f":"HLOOKUP(AF612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF636:AF637)","v":130.20909254794518},{"$f":"HLOOKUP(AG612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG636:AG637)","v":137.017095139726},{"$f":"HLOOKUP(AH612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH636:AH637)","v":144.2968550808219},{"$f":"HLOOKUP(AI612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI636:AI637)","v":152.22176477123284},{"$f":"HLOOKUP(AJ612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ636:AJ637)","v":159.46749761369861},{"$f":"HLOOKUP(AK612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK636:AK637)","v":158.23549761369861},{"$f":"HLOOKUP(AL612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL636:AL637)","v":157.00349761369861},{"$f":"HLOOKUP(AM612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM636:AM637)","v":91.707497613698621},{"$f":"HLOOKUP(AN612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN636:AN637)","v":92.93949761369862},{"$f":"HLOOKUP(AO612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO636:AO637)","v":91.707497613698621},{"$f":"HLOOKUP(AP612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP636:AP637)","v":90.475497613698622},{"$f":"HLOOKUP(AQ612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ636:AQ637)","v":89.243497613698622},{"$f":"HLOOKUP(AR612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR636:AR637)","v":88.011497613698623},{"$f":"HLOOKUP(AS612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS636:AS637)","v":86.779497613698624},{"$f":"HLOOKUP(AT612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT636:AT637)","v":85.547497613698624},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX638:BQ638))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU638:CN638))","v":148.15786494787969},{"$f":"HLOOKUP(BU612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BU636:BU637)","v":109.23943916414792},{"$f":"HLOOKUP(BV612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BV636:BV637)","v":116.55145030350029},{"$f":"HLOOKUP(BW612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BW636:BW637)","v":122.8259459338137},{"$f":"HLOOKUP(BX612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BX636:BX637)","v":130.0213770284},{"$f":"HLOOKUP(BY612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BY636:BY637)","v":136.0357533160778},{"$f":"HLOOKUP(BZ612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BZ636:BZ637)","v":142.17343588738629},{"$f":"HLOOKUP(CA612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CA636:CA637)","v":149.11356612461151},{"$f":"HLOOKUP(CB612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CB636:CB637)","v":156.46091730576549},{"$f":"HLOOKUP(CC612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CC636:CC637)","v":164.36516175052822},{"$f":"HLOOKUP(CD612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CD636:CD637)","v":171.68314074014469},{"$f":"HLOOKUP(CE612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CE636:CE637)","v":171.68314074014469},{"$f":"HLOOKUP(CF612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CF636:CF637)","v":171.68314074014469},{"$f":"HLOOKUP(CG612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CG636:CG637)","v":171.68314074014469},{"$f":"HLOOKUP(CH612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CH636:CH637)","v":171.68314074014469},{"$f":"HLOOKUP(CI612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CI636:CI637)","v":171.68314074014469},{"$f":"HLOOKUP(CJ612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CJ636:CJ637)","v":171.68314074014469},{"$f":"HLOOKUP(CK612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CK636:CK637)","v":171.68314074014469},{"$f":"HLOOKUP(CL612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CL636:CL637)","v":171.68314074014469},{"$f":"HLOOKUP(CM612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CM636:CM637)","v":171.68314074014469},{"$f":"HLOOKUP(CN612,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CN636:CN637)","v":171.68314074014469},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR638:DK638))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO638:EH638))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL638:FE638))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI638:GB638))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF638:GY638))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Variable Cost",14466370.261102108,{"$f":"SUM(D635:D640)","v":11089112.96553247},{"$f":"SUM(E635:E639)","v":11428064.210786056},12019629.509891024,12696248.47398212,13264434.275342075,13844261.675448617,14498252.82132167,15190032.236785667,15933383.61446121,16623083.077064982,16639469.187240733,16656183.019620003,16673231.12864686,16690620.199854253,16708357.052485792,16726448.642169962,16744902.063647816,16763724.55355523,16782923.493260786,16802506.411760457,null,"Total Variable Cost",2539244.2510989923,{"$f":"SUM(AA635:AA640)","v":2150038.6650966904},{"$f":"SUM(AB635:AB639)","v":2230235.9955663905},2353893.2180498834,2523588.7195642912,2641336.4895406002,2762001.9864705913,2901322.644837182,3050141.9979179921,3211929.3286248306,3360198.0674356967,3338970.608388979,3317811.4248013264,2015377.8181819215,2043641.7733501284,2022695.7189816989,2001823.5681659011,1981026.7989737873,1960306.9190378317,1939665.4661431564,1919104.0088305876,null,"Total Variable Cost",4515836.2981662322,{"$f":"SUM(AX635:AX640)","v":2582876.1047040005},{"$f":"SUM(AY635:AY639)","v":2606100.0000000005},2710344.0000000009,2710344.0000000009,2814588.0000000009,2918832.0000000005,3023076.0000000005,3127320.0000000009,3231564.0000000009,3335808.0000000009,3440052.0000000005,3544296.0000000005,9069228.0000000019,8964984.0000000019,9069228.0000000019,9173472.0000000037,9277716.0000000019,9381960.0000000019,9486204.0000000019,9590448.0000000019,null,"Total Variable Cost",3021337.7634096174,{"$f":"SUM(BU635:BU640)","v":2301527.6246262901},{"$f":"SUM(BV635:BV639)","v":2376469.1402405575},2502871.7989968611,2647712.2174071744,2768948.8506462616,2892670.5947264303,3032461.3336720285,3180416.5225985623,3339530.1500495807,3486938.2988184448,3488000.374835941,3489083.6923737875,3490188.6762623903,3491315.7598287654,3492465.3850664683,3493638.0028089248,3494834.0729062306,3496054.0644054827,3497298.4557347195,3498567.7348905415,null,"Total Variable Cost",0,{"$f":"SUM(CR635:CR640)","v":0},{"$f":"SUM(CS635:CS639)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO635:DO640)","v":0},{"$f":"SUM(DP635:DP639)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(EL635:EL640)","v":0},{"$f":"SUM(EM635:EM639)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(FI635:FI640)","v":0},{"$f":"SUM(FJ635:FJ639)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",36263720.603465669,{"$f":"SUM(GF635:GF640)","v":21504139.739483792},{"$f":"SUM(GG635:GG639)","v":21393354.045379888},21957877.126287486,23048778.668813236,23614874.242189497,24181779.727033287,24749511.321573954,25843685.548005432,26413119.258965537,26983429.644144852,28080234.237027753,28652350.921768304,70747797.940203667,70270593.899007738,70845557.776987895,71947108.932527661,72524067.111178204,73627652.453401774,74732285.502469808,75312387.212519214]
[]
[null,"$/MWh",{"$f":"C643/AVERAGE(D613:W613)","v":90.457369288775794},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z643/AVERAGE(AA613:AT613)","v":77.781396259851448},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW643/AVERAGE(AX613:BQ613)","v":80.622347271278031},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT643/AVERAGE(BU613:CN613)","v":92.699702815882759},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ643/AVERAGE(CR613:DK613)","v":62.143165678214913},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN643/AVERAGE(DO613:EH613)","v":114.64367936082266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK643/AVERAGE(EL613:FE613)","v":125.72407921822565},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"FH643/AVERAGE(FI613:GB613)","v":269.18543887348045},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"GE643/AVERAGE(GF613:GY613)","v":191.77602724341813}]
[null,"Fixed Cost $/kW-yr",{"$f":"C632/D621/1000","v":120.8935267642855},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z632/AA621/1000","v":114.4023198590131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW632/AX621/1000","v":212.22344356647716},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT632/BU621/1000","v":41.565703294064456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ632/CR621/1000","v":306.210448879404},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN632/DO621/1000","v":341.45473460827435},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK632/EL621/1000","v":373.02485172942619},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"FH632/FI621/1000","v":396.15482668132364},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"GE632/GF621/1000","v":477.34179329151493}]
[null,{"$f":"D650&\" \"&'Resource Options'!$B$45","v":"2037 Supplemental Compression- two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA650&\" \"&'Resource Options'!$B$46","v":"2037 Rathdrum CT 2055 Uprates two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX650&\" \"&'Resource Options'!$B$47","v":"2037 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU650&\" \"&'Resource Options'!$B$48","v":"2037 Rathdrum CT: Inlet Evaporation 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR650&\" \"&'Resource Options'!$B$49","v":"2037 Post Falls Redevelopment"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO650&\" \"&'Resource Options'!$B$50","v":"2037 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL650&\" \"&'Resource Options'!$B$51","v":"2037 Monroe St/Upper Falls 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI650&\" \"&'Resource Options'!$B$52","v":"2037 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF650&\" \"&'Resource Options'!$B$53","v":"2037 Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2037,{"$f":"D650+1","v":2038},{"$f":"E650+1","v":2039},{"$f":"F650+1","v":2040},{"$f":"G650+1","v":2041},{"$f":"H650+1","v":2042},{"$f":"I650+1","v":2043},{"$f":"J650+1","v":2044},{"$f":"K650+1","v":2045},{"$f":"L650+1","v":2046},{"$f":"M650+1","v":2047},{"$f":"N650+1","v":2048},{"$f":"O650+1","v":2049},{"$f":"P650+1","v":2050},{"$f":"Q650+1","v":2051},{"$f":"R650+1","v":2052},{"$f":"S650+1","v":2053},{"$f":"T650+1","v":2054},{"$f":"U650+1","v":2055},{"$f":"V650+1","v":2056},null,"Year",null,2037,{"$f":"AA650+1","v":2038},{"$f":"AB650+1","v":2039},{"$f":"AC650+1","v":2040},{"$f":"AD650+1","v":2041},{"$f":"AE650+1","v":2042},{"$f":"AF650+1","v":2043},{"$f":"AG650+1","v":2044},{"$f":"AH650+1","v":2045},{"$f":"AI650+1","v":2046},{"$f":"AJ650+1","v":2047},{"$f":"AK650+1","v":2048},{"$f":"AL650+1","v":2049},{"$f":"AM650+1","v":2050},{"$f":"AN650+1","v":2051},{"$f":"AO650+1","v":2052},{"$f":"AP650+1","v":2053},{"$f":"AQ650+1","v":2054},{"$f":"AR650+1","v":2055},{"$f":"AS650+1","v":2056},null,"Year",null,2037,{"$f":"AX650+1","v":2038},{"$f":"AY650+1","v":2039},{"$f":"AZ650+1","v":2040},{"$f":"BA650+1","v":2041},{"$f":"BB650+1","v":2042},{"$f":"BC650+1","v":2043},{"$f":"BD650+1","v":2044},{"$f":"BE650+1","v":2045},{"$f":"BF650+1","v":2046},{"$f":"BG650+1","v":2047},{"$f":"BH650+1","v":2048},{"$f":"BI650+1","v":2049},{"$f":"BJ650+1","v":2050},{"$f":"BK650+1","v":2051},{"$f":"BL650+1","v":2052},{"$f":"BM650+1","v":2053},{"$f":"BN650+1","v":2054},{"$f":"BO650+1","v":2055},{"$f":"BP650+1","v":2056},null,"Year",null,2037,{"$f":"BU650+1","v":2038},{"$f":"BV650+1","v":2039},{"$f":"BW650+1","v":2040},{"$f":"BX650+1","v":2041},{"$f":"BY650+1","v":2042},{"$f":"BZ650+1","v":2043},{"$f":"CA650+1","v":2044},{"$f":"CB650+1","v":2045},{"$f":"CC650+1","v":2046},{"$f":"CD650+1","v":2047},{"$f":"CE650+1","v":2048},{"$f":"CF650+1","v":2049},{"$f":"CG650+1","v":2050},{"$f":"CH650+1","v":2051},{"$f":"CI650+1","v":2052},{"$f":"CJ650+1","v":2053},{"$f":"CK650+1","v":2054},{"$f":"CL650+1","v":2055},{"$f":"CM650+1","v":2056},null,"Year",null,2037,{"$f":"CR650+1","v":2038},{"$f":"CS650+1","v":2039},{"$f":"CT650+1","v":2040},{"$f":"CU650+1","v":2041},{"$f":"CV650+1","v":2042},{"$f":"CW650+1","v":2043},{"$f":"CX650+1","v":2044},{"$f":"CY650+1","v":2045},{"$f":"CZ650+1","v":2046},{"$f":"DA650+1","v":2047},{"$f":"DB650+1","v":2048},{"$f":"DC650+1","v":2049},{"$f":"DD650+1","v":2050},{"$f":"DE650+1","v":2051},{"$f":"DF650+1","v":2052},{"$f":"DG650+1","v":2053},{"$f":"DH650+1","v":2054},{"$f":"DI650+1","v":2055},{"$f":"DJ650+1","v":2056},null,"Year",null,2037,{"$f":"DO650+1","v":2038},{"$f":"DP650+1","v":2039},{"$f":"DQ650+1","v":2040},{"$f":"DR650+1","v":2041},{"$f":"DS650+1","v":2042},{"$f":"DT650+1","v":2043},{"$f":"DU650+1","v":2044},{"$f":"DV650+1","v":2045},{"$f":"DW650+1","v":2046},{"$f":"DX650+1","v":2047},{"$f":"DY650+1","v":2048},{"$f":"DZ650+1","v":2049},{"$f":"EA650+1","v":2050},{"$f":"EB650+1","v":2051},{"$f":"EC650+1","v":2052},{"$f":"ED650+1","v":2053},{"$f":"EE650+1","v":2054},{"$f":"EF650+1","v":2055},{"$f":"EG650+1","v":2056},null,"Year",null,2037,{"$f":"EL650+1","v":2038},{"$f":"EM650+1","v":2039},{"$f":"EN650+1","v":2040},{"$f":"EO650+1","v":2041},{"$f":"EP650+1","v":2042},{"$f":"EQ650+1","v":2043},{"$f":"ER650+1","v":2044},{"$f":"ES650+1","v":2045},{"$f":"ET650+1","v":2046},{"$f":"EU650+1","v":2047},{"$f":"EV650+1","v":2048},{"$f":"EW650+1","v":2049},{"$f":"EX650+1","v":2050},{"$f":"EY650+1","v":2051},{"$f":"EZ650+1","v":2052},{"$f":"FA650+1","v":2053},{"$f":"FB650+1","v":2054},{"$f":"FC650+1","v":2055},{"$f":"FD650+1","v":2056},null,"Year",null,2037,{"$f":"FI650+1","v":2038},{"$f":"FJ650+1","v":2039},{"$f":"FK650+1","v":2040},{"$f":"FL650+1","v":2041},{"$f":"FM650+1","v":2042},{"$f":"FN650+1","v":2043},{"$f":"FO650+1","v":2044},{"$f":"FP650+1","v":2045},{"$f":"FQ650+1","v":2046},{"$f":"FR650+1","v":2047},{"$f":"FS650+1","v":2048},{"$f":"FT650+1","v":2049},{"$f":"FU650+1","v":2050},{"$f":"FV650+1","v":2051},{"$f":"FW650+1","v":2052},{"$f":"FX650+1","v":2053},{"$f":"FY650+1","v":2054},{"$f":"FZ650+1","v":2055},{"$f":"GA650+1","v":2056},null,"Year",null,2037,{"$f":"GF650+1","v":2038},{"$f":"GG650+1","v":2039},{"$f":"GH650+1","v":2040},{"$f":"GI650+1","v":2041},{"$f":"GJ650+1","v":2042},{"$f":"GK650+1","v":2043},{"$f":"GL650+1","v":2044},{"$f":"GM650+1","v":2045},{"$f":"GN650+1","v":2046},{"$f":"GO650+1","v":2047},{"$f":"GP650+1","v":2048},{"$f":"GQ650+1","v":2049},{"$f":"GR650+1","v":2050},{"$f":"GS650+1","v":2051},{"$f":"GT650+1","v":2052},{"$f":"GU650+1","v":2053},{"$f":"GV650+1","v":2054},{"$f":"GW650+1","v":2055},{"$f":"GX650+1","v":2056}]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D658)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D658)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D658)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D658)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D658)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D658)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D658)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D658)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D658)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D658)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D658)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D658)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D658)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D658)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D658)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D658)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D658)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D658)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D658)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D658)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA658)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA658)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA658)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA658)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA658)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA658)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA658)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA658)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA658)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA658)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA658)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA658)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA658)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA658)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA658)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA658)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA658)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA658)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA658)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA658)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX658)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX658)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX658)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX658)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX658)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX658)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX658)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX658)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX658)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX658)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX658)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX658)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX658)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX658)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX658)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX658)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX658)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX658)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX658)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX658)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU658)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU658)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU658)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU658)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU658)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU658)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU658)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU658)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU658)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU658)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU658)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU658)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU658)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU658)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU658)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU658)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU658)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU658)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU658)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU658)/1000)","v":0},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D652/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E652/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F652/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G652/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H652/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I652/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J652/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K652/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L652/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M652/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N652/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O652/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P652/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q652/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R652/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S652/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T652/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U652/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V652/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W652/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA652/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB652/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC652/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD652/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE652/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF652/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG652/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH652/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI652/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ652/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK652/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL652/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM652/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN652/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO652/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP652/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ652/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR652/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS652/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT652/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU652/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BV652/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BW652/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BX652/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BY652/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BZ652/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CA652/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CB652/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CC652/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CD652/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CE652/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CF652/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CG652/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CH652/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CI652/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CJ652/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CK652/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CL652/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CM652/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CN652/2204.62","v":21530.861554372183},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D650,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA650,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$25)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX650,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$26)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU650,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$27)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$53","v":12000}]
[null,"AFUDC",null,{"$f":"D660*AFUDC!$Y$44","v":1.0292409599686636},{"$f":"E660*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA660*AFUDC!$Y$45","v":0.21474786784853761},{"$f":"AB660*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX660*AFUDC!$Y$46","v":0.95608967516477927},{"$f":"AY660*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU660*AFUDC!$Y$47","v":6.1952228172671056E-2},{"$f":"BV660*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR660*AFUDC!$Y$48","v":3.7871533916548521},{"$f":"CS660*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO660*AFUDC!$Y$49","v":35.254294983430469},{"$f":"DP660*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL660*AFUDC!$Y$50","v":36.652892185235515},{"$f":"EM660*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI660*AFUDC!$Y$51","v":55.702750623614492},{"$f":"FJ660*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF660*AFUDC!$Y$51","v":55.693432230218399},{"$f":"GG660*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D660:D661)","v":23.913416332414553},{"$f":"SUM(E660:E661)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA660:AA661)","v":4.9894586108551033},{"$f":"SUM(AB660:AB661)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX660:AX661)","v":22.213817116289714},{"$f":"SUM(AY660:AY661)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU660:BU661)","v":1.4393999875975889},{"$f":"SUM(BV660:BV661)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR660:CR661)","v":28.552943324627435},{"$f":"SUM(CS660:CS661)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO660:DO661)","v":265.79696740821282},{"$f":"SUM(DP660:DP661)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL660:EL661)","v":276.34158034232803},{"$f":"SUM(EM660:EM661)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(FI660:FI661)","v":419.96648065182751},{"$f":"SUM(FJ660:FJ661)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(GF660:GF661)","v":419.89622536216808},{"$f":"SUM(GG660:GG661)","v":0}]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D665:W665))","v":162715.37918614136},{"$f":"HLOOKUP(D650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":139853.87256266869},{"$f":"HLOOKUP(E650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":142650.95001392209},{"$f":"HLOOKUP(F650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":145503.96901420056},{"$f":"HLOOKUP(G650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":148414.04839448456},{"$f":"HLOOKUP(H650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":151382.32936237421},{"$f":"HLOOKUP(I650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":154409.9759496217},{"$f":"HLOOKUP(J650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":157498.17546861415},{"$f":"HLOOKUP(K650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":160648.13897798644},{"$f":"HLOOKUP(L650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":163861.10175754616},{"$f":"HLOOKUP(M650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":167138.32379269711},{"$f":"HLOOKUP(N650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":170481.09026855105},{"$f":"HLOOKUP(O650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":173890.71207392207},{"$f":"HLOOKUP(P650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":177368.52631540049},{"$f":"HLOOKUP(Q650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":180915.89684170851},{"$f":"HLOOKUP(R650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":184534.21477854269},{"$f":"HLOOKUP(S650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":188224.89907411352},{"$f":"HLOOKUP(T650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":191989.39705559582},{"$f":"HLOOKUP(U650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":195829.18499670774},{"$f":"HLOOKUP(V650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":199745.7686966419},{"$f":"HLOOKUP(W650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D659*1000","v":203740.68407057473},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA665:AT665))","v":0},{"$f":"HLOOKUP(AA650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AB650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AC650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AD650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AE650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AF650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AG650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AH650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AI650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AJ650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AK650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AL650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AM650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AN650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AO650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AP650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AQ650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AR650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AS650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},{"$f":"HLOOKUP(AT650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA659*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX665:BQ665))","v":0},{"$f":"HLOOKUP(AX650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":0},{"$f":"HLOOKUP(AY650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":0},{"$f":"HLOOKUP(AZ650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":0},{"$f":"HLOOKUP(BA650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":0},{"$f":"HLOOKUP(BB650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":0},{"$f":"HLOOKUP(BC650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":0},{"$f":"HLOOKUP(BD650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":0},{"$f":"HLOOKUP(BE650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":0},{"$f":"HLOOKUP(BF650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":0},{"$f":"HLOOKUP(BG650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":0},{"$f":"HLOOKUP(BH650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":0},{"$f":"HLOOKUP(BI650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":0},{"$f":"HLOOKUP(BJ650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":0},{"$f":"HLOOKUP(BK650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":0},{"$f":"HLOOKUP(BL650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":0},{"$f":"HLOOKUP(BM650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":0},{"$f":"HLOOKUP(BN650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":0},{"$f":"HLOOKUP(BO650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":0},{"$f":"HLOOKUP(BP650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":0},{"$f":"HLOOKUP(BQ650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX659*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU665:CN665))","v":14630.824511820538},{"$f":"HLOOKUP(BU650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":12575.19404125996},{"$f":"HLOOKUP(BV650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":12826.697922085161},{"$f":"HLOOKUP(BW650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":13083.231880526866},{"$f":"HLOOKUP(BX650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":13344.896518137402},{"$f":"HLOOKUP(BY650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":13611.794448500148},{"$f":"HLOOKUP(BZ650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":13884.030337470153},{"$f":"HLOOKUP(CA650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":14161.710944219558},{"$f":"HLOOKUP(CB650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":14444.945163103946},{"$f":"HLOOKUP(CC650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":14733.844066366026},{"$f":"HLOOKUP(CD650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":15028.520947693347},{"$f":"HLOOKUP(CE650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":15329.091366647212},{"$f":"HLOOKUP(CF650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":15635.673193980159},{"$f":"HLOOKUP(CG650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":15948.386657859759},{"$f":"HLOOKUP(CH650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":16267.354391016956},{"$f":"HLOOKUP(CI650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":16592.701478837294},{"$f":"HLOOKUP(CJ650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":16924.55550841404},{"$f":"HLOOKUP(CK650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":17263.046618582321},{"$f":"HLOOKUP(CL650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":17608.30755095397},{"$f":"HLOOKUP(CM650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":17960.473701973049},{"$f":"HLOOKUP(CN650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU659*1000","v":18319.68317601251},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR665:DK665))","v":-522045.1748888701},{"$f":"HLOOKUP(CR650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":-448697.84113856207},{"$f":"HLOOKUP(CS650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":-457671.79796133336},{"$f":"HLOOKUP(CT650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":-466825.23392056004},{"$f":"HLOOKUP(CU650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":-476161.73859897128},{"$f":"HLOOKUP(CV650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":-485684.97337095067},{"$f":"HLOOKUP(CW650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":-495398.67283836968},{"$f":"HLOOKUP(CX650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":-505306.64629513712},{"$f":"HLOOKUP(CY650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":-515412.77922103985},{"$f":"HLOOKUP(CZ650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":-525721.0348054606},{"$f":"HLOOKUP(DA650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":-536235.4555015699},{"$f":"HLOOKUP(DB650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":-546960.16461160115},{"$f":"HLOOKUP(DC650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":-557899.36790383328},{"$f":"HLOOKUP(DD650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":-569057.35526190989},{"$f":"HLOOKUP(DE650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":-580438.50236714806},{"$f":"HLOOKUP(DF650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":-592047.27241449105},{"$f":"HLOOKUP(DG650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":-603888.2178627809},{"$f":"HLOOKUP(DH650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":-615965.98222003656},{"$f":"HLOOKUP(DI650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":-628285.30186443729},{"$f":"HLOOKUP(DJ650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":-640851.00790172606},{"$f":"HLOOKUP(DK650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR659*1000","v":-653668.02805976069},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO665:EH665))","v":-4437383.9865553984},{"$f":"HLOOKUP(DO650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":-3813931.6496777772},{"$f":"HLOOKUP(DP650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":-3890210.2826713333},{"$f":"HLOOKUP(DQ650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":-3968014.4883247605},{"$f":"HLOOKUP(DR650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":-4047374.778091256},{"$f":"HLOOKUP(DS650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":-4128322.2736530807},{"$f":"HLOOKUP(DT650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":-4210888.7191261416},{"$f":"HLOOKUP(DU650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":-4295106.4935086649},{"$f":"HLOOKUP(DV650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":-4381008.6233788384},{"$f":"HLOOKUP(DW650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":-4468628.7958464157},{"$f":"HLOOKUP(DX650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":-4558001.3717633439},{"$f":"HLOOKUP(DY650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":-4649161.3991986094},{"$f":"HLOOKUP(DZ650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":-4742144.6271825833},{"$f":"HLOOKUP(EA650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":-4836987.5197262345},{"$f":"HLOOKUP(EB650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":-4933727.2701207586},{"$f":"HLOOKUP(EC650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":-5032401.8155231746},{"$f":"HLOOKUP(ED650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":-5133049.8518336378},{"$f":"HLOOKUP(EE650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":-5235710.8488703119},{"$f":"HLOOKUP(EF650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":-5340425.0658477172},{"$f":"HLOOKUP(EG650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":-5447233.5671646707},{"$f":"HLOOKUP(EH650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO659*1000","v":-5556178.2385079656},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL665:FE665))","v":1188381.0345736349},{"$f":"HLOOKUP(EL650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1021413.5295412134},{"$f":"HLOOKUP(EM650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1041841.8001320378},{"$f":"HLOOKUP(EN650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1062678.6361346785},{"$f":"HLOOKUP(EO650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1083932.2088573722},{"$f":"HLOOKUP(EP650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1105610.8530345196},{"$f":"HLOOKUP(EQ650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1127723.0700952099},{"$f":"HLOOKUP(ER650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1150277.5314971141},{"$f":"HLOOKUP(ES650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1173283.0821270566},{"$f":"HLOOKUP(ET650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1196748.7437695977},{"$f":"HLOOKUP(EU650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1220683.7186449894},{"$f":"HLOOKUP(EV650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1245097.3930178892},{"$f":"HLOOKUP(EW650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1269999.3408782471},{"$f":"HLOOKUP(EX650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1295399.3276958116},{"$f":"HLOOKUP(EY650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1321307.3142497286},{"$f":"HLOOKUP(EZ650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1347733.460534723},{"$f":"HLOOKUP(FA650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1374688.1297454175},{"$f":"HLOOKUP(FB650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1402181.892340326},{"$f":"HLOOKUP(FC650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1430225.5301871321},{"$f":"HLOOKUP(FD650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1458830.040790875},{"$f":"HLOOKUP(FE650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL659*1000","v":1488006.6416066925},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI665:GB665))","v":0},{"$f":"HLOOKUP(FI650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI659*1000","v":0},{"$f":"HLOOKUP(FJ650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI659*1000","v":0},{"$f":"HLOOKUP(FK650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI659*1000","v":0},{"$f":"HLOOKUP(FL650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI659*1000","v":0},{"$f":"HLOOKUP(FM650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI659*1000","v":0},{"$f":"HLOOKUP(FN650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI659*1000","v":0},{"$f":"HLOOKUP(FO650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI659*1000","v":0},{"$f":"HLOOKUP(FP650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI659*1000","v":0},{"$f":"HLOOKUP(FQ650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI659*1000","v":0},{"$f":"HLOOKUP(FR650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI659*1000","v":0},{"$f":"HLOOKUP(FS650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI659*1000","v":0},{"$f":"HLOOKUP(FT650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI659*1000","v":0},{"$f":"HLOOKUP(FU650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI659*1000","v":0},{"$f":"HLOOKUP(FV650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI659*1000","v":0},{"$f":"HLOOKUP(FW650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI659*1000","v":0},{"$f":"HLOOKUP(FX650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI659*1000","v":0},{"$f":"HLOOKUP(FY650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI659*1000","v":0},{"$f":"HLOOKUP(FZ650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI659*1000","v":0},{"$f":"HLOOKUP(GA650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI659*1000","v":0},{"$f":"HLOOKUP(GB650,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI659*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF665:GY665))","v":4237379.6663057655},{"$f":"HLOOKUP(GF650,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF659*1000","v":3642027.9313194975},{"$f":"HLOOKUP(GG650,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF659*1000","v":3714868.4899458876},{"$f":"HLOOKUP(GH650,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF659*1000","v":3789165.8597448058},{"$f":"HLOOKUP(GI650,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF659*1000","v":3864949.1769397017},{"$f":"HLOOKUP(GJ650,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF659*1000","v":3942248.1604784955},{"$f":"HLOOKUP(GK650,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF659*1000","v":4021093.1236880654},{"$f":"HLOOKUP(GL650,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF659*1000","v":4101514.9861618266},{"$f":"HLOOKUP(GM650,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF659*1000","v":4183545.2858850639},{"$f":"HLOOKUP(GN650,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF659*1000","v":4267216.1916027647},{"$f":"HLOOKUP(GO650,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF659*1000","v":4352560.5154348193},{"$f":"HLOOKUP(GP650,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF659*1000","v":4439611.7257435163},{"$f":"HLOOKUP(GQ650,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF659*1000","v":4528403.960258387},{"$f":"HLOOKUP(GR650,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF659*1000","v":4618972.0394635545},{"$f":"HLOOKUP(GS650,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF659*1000","v":4711351.4802528266},{"$f":"HLOOKUP(GT650,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF659*1000","v":4805578.5098578827},{"$f":"HLOOKUP(GU650,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF659*1000","v":4901690.0800550403},{"$f":"HLOOKUP(GV650,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF659*1000","v":4999723.881656141},{"$f":"HLOOKUP(GW650,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF659*1000","v":5099718.3592892643},{"$f":"HLOOKUP(GX650,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF659*1000","v":5201712.7264750488},{"$f":"HLOOKUP(GY650,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF659*1000","v":5305746.9810045501}]
[null,"Transmission",0,{"$f":"VLOOKUP(D649,Assumptions!$A$4:$E$53,5,FALSE)*$E662*1000000","v":0},{"$f":"VLOOKUP(E649,Assumptions!$A$4:$E$53,5,FALSE)*$E662*1000000","v":0},{"$f":"VLOOKUP(F649,Assumptions!$A$4:$E$53,5,FALSE)*$E662*1000000","v":0},{"$f":"VLOOKUP(G649,Assumptions!$A$4:$E$53,5,FALSE)*$E662*1000000","v":0},{"$f":"VLOOKUP(H649,Assumptions!$A$4:$E$53,5,FALSE)*$E662*1000000","v":0},{"$f":"VLOOKUP(I649,Assumptions!$A$4:$E$53,5,FALSE)*$E662*1000000","v":0},{"$f":"VLOOKUP(J649,Assumptions!$A$4:$E$53,5,FALSE)*$E662*1000000","v":0},{"$f":"VLOOKUP(K649,Assumptions!$A$4:$E$53,5,FALSE)*$E662*1000000","v":0},{"$f":"VLOOKUP(L649,Assumptions!$A$4:$E$53,5,FALSE)*$E662*1000000","v":0},{"$f":"VLOOKUP(M649,Assumptions!$A$4:$E$53,5,FALSE)*$E662*1000000","v":0},{"$f":"VLOOKUP(N649,Assumptions!$A$4:$E$53,5,FALSE)*$E662*1000000","v":0},{"$f":"VLOOKUP(O649,Assumptions!$A$4:$E$53,5,FALSE)*$E662*1000000","v":0},{"$f":"VLOOKUP(P649,Assumptions!$A$4:$E$53,5,FALSE)*$E662*1000000","v":0},{"$f":"VLOOKUP(Q649,Assumptions!$A$4:$E$53,5,FALSE)*$E662*1000000","v":0},{"$f":"VLOOKUP(R649,Assumptions!$A$4:$E$53,5,FALSE)*$E662*1000000","v":0},{"$f":"VLOOKUP(S649,Assumptions!$A$4:$E$53,5,FALSE)*$E662*1000000","v":0},{"$f":"VLOOKUP(T649,Assumptions!$A$4:$E$53,5,FALSE)*$E662*1000000","v":0},{"$f":"VLOOKUP(U649,Assumptions!$A$4:$E$53,5,FALSE)*$E662*1000000","v":0},{"$f":"VLOOKUP(V649,Assumptions!$A$4:$E$53,5,FALSE)*$E662*1000000","v":0},{"$f":"VLOOKUP(W649,Assumptions!$A$4:$E$53,5,FALSE)*$E662*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA649,Assumptions!$A$4:$E$53,5,FALSE)*$AB662*1000000","v":0},{"$f":"VLOOKUP(AB649,Assumptions!$A$4:$E$53,5,FALSE)*$AB662*1000000","v":0},{"$f":"VLOOKUP(AC649,Assumptions!$A$4:$E$53,5,FALSE)*$AB662*1000000","v":0},{"$f":"VLOOKUP(AD649,Assumptions!$A$4:$E$53,5,FALSE)*$AB662*1000000","v":0},{"$f":"VLOOKUP(AE649,Assumptions!$A$4:$E$53,5,FALSE)*$AB662*1000000","v":0},{"$f":"VLOOKUP(AF649,Assumptions!$A$4:$E$53,5,FALSE)*$AB662*1000000","v":0},{"$f":"VLOOKUP(AG649,Assumptions!$A$4:$E$53,5,FALSE)*$AB662*1000000","v":0},{"$f":"VLOOKUP(AH649,Assumptions!$A$4:$E$53,5,FALSE)*$AB662*1000000","v":0},{"$f":"VLOOKUP(AI649,Assumptions!$A$4:$E$53,5,FALSE)*$AB662*1000000","v":0},{"$f":"VLOOKUP(AJ649,Assumptions!$A$4:$E$53,5,FALSE)*$AB662*1000000","v":0},{"$f":"VLOOKUP(AK649,Assumptions!$A$4:$E$53,5,FALSE)*$AB662*1000000","v":0},{"$f":"VLOOKUP(AL649,Assumptions!$A$4:$E$53,5,FALSE)*$AB662*1000000","v":0},{"$f":"VLOOKUP(AM649,Assumptions!$A$4:$E$53,5,FALSE)*$AB662*1000000","v":0},{"$f":"VLOOKUP(AN649,Assumptions!$A$4:$E$53,5,FALSE)*$AB662*1000000","v":0},{"$f":"VLOOKUP(AO649,Assumptions!$A$4:$E$53,5,FALSE)*$AB662*1000000","v":0},{"$f":"VLOOKUP(AP649,Assumptions!$A$4:$E$53,5,FALSE)*$AB662*1000000","v":0},{"$f":"VLOOKUP(AQ649,Assumptions!$A$4:$E$53,5,FALSE)*$AB662*1000000","v":0},{"$f":"VLOOKUP(AR649,Assumptions!$A$4:$E$53,5,FALSE)*$AB662*1000000","v":0},{"$f":"VLOOKUP(AS649,Assumptions!$A$4:$E$53,5,FALSE)*$AB662*1000000","v":0},{"$f":"VLOOKUP(AT649,Assumptions!$A$4:$E$53,5,FALSE)*$AB662*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX649,Assumptions!$A$4:$E$53,5,FALSE)*$AY662*1000000","v":0},{"$f":"VLOOKUP(AY649,Assumptions!$A$4:$E$53,5,FALSE)*$AY662*1000000","v":0},{"$f":"VLOOKUP(AZ649,Assumptions!$A$4:$E$53,5,FALSE)*$AY662*1000000","v":0},{"$f":"VLOOKUP(BA649,Assumptions!$A$4:$E$53,5,FALSE)*$AY662*1000000","v":0},{"$f":"VLOOKUP(BB649,Assumptions!$A$4:$E$53,5,FALSE)*$AY662*1000000","v":0},{"$f":"VLOOKUP(BC649,Assumptions!$A$4:$E$53,5,FALSE)*$AY662*1000000","v":0},{"$f":"VLOOKUP(BD649,Assumptions!$A$4:$E$53,5,FALSE)*$AY662*1000000","v":0},{"$f":"VLOOKUP(BE649,Assumptions!$A$4:$E$53,5,FALSE)*$AY662*1000000","v":0},{"$f":"VLOOKUP(BF649,Assumptions!$A$4:$E$53,5,FALSE)*$AY662*1000000","v":0},{"$f":"VLOOKUP(BG649,Assumptions!$A$4:$E$53,5,FALSE)*$AY662*1000000","v":0},{"$f":"VLOOKUP(BH649,Assumptions!$A$4:$E$53,5,FALSE)*$AY662*1000000","v":0},{"$f":"VLOOKUP(BI649,Assumptions!$A$4:$E$53,5,FALSE)*$AY662*1000000","v":0},{"$f":"VLOOKUP(BJ649,Assumptions!$A$4:$E$53,5,FALSE)*$AY662*1000000","v":0},{"$f":"VLOOKUP(BK649,Assumptions!$A$4:$E$53,5,FALSE)*$AY662*1000000","v":0},{"$f":"VLOOKUP(BL649,Assumptions!$A$4:$E$53,5,FALSE)*$AY662*1000000","v":0},{"$f":"VLOOKUP(BM649,Assumptions!$A$4:$E$53,5,FALSE)*$AY662*1000000","v":0},{"$f":"VLOOKUP(BN649,Assumptions!$A$4:$E$53,5,FALSE)*$AY662*1000000","v":0},{"$f":"VLOOKUP(BO649,Assumptions!$A$4:$E$53,5,FALSE)*$AY662*1000000","v":0},{"$f":"VLOOKUP(BP649,Assumptions!$A$4:$E$53,5,FALSE)*$AY662*1000000","v":0},{"$f":"VLOOKUP(BQ649,Assumptions!$A$4:$E$53,5,FALSE)*$AY662*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU649,Assumptions!$A$4:$E$53,5,FALSE)*$BV662*1000000","v":0},{"$f":"VLOOKUP(BV649,Assumptions!$A$4:$E$53,5,FALSE)*$BV662*1000000","v":0},{"$f":"VLOOKUP(BW649,Assumptions!$A$4:$E$53,5,FALSE)*$BV662*1000000","v":0},{"$f":"VLOOKUP(BX649,Assumptions!$A$4:$E$53,5,FALSE)*$BV662*1000000","v":0},{"$f":"VLOOKUP(BY649,Assumptions!$A$4:$E$53,5,FALSE)*$BV662*1000000","v":0},{"$f":"VLOOKUP(BZ649,Assumptions!$A$4:$E$53,5,FALSE)*$BV662*1000000","v":0},{"$f":"VLOOKUP(CA649,Assumptions!$A$4:$E$53,5,FALSE)*$BV662*1000000","v":0},{"$f":"VLOOKUP(CB649,Assumptions!$A$4:$E$53,5,FALSE)*$BV662*1000000","v":0},{"$f":"VLOOKUP(CC649,Assumptions!$A$4:$E$53,5,FALSE)*$BV662*1000000","v":0},{"$f":"VLOOKUP(CD649,Assumptions!$A$4:$E$53,5,FALSE)*$BV662*1000000","v":0},{"$f":"VLOOKUP(CE649,Assumptions!$A$4:$E$53,5,FALSE)*$BV662*1000000","v":0},{"$f":"VLOOKUP(CF649,Assumptions!$A$4:$E$53,5,FALSE)*$BV662*1000000","v":0},{"$f":"VLOOKUP(CG649,Assumptions!$A$4:$E$53,5,FALSE)*$BV662*1000000","v":0},{"$f":"VLOOKUP(CH649,Assumptions!$A$4:$E$53,5,FALSE)*$BV662*1000000","v":0},{"$f":"VLOOKUP(CI649,Assumptions!$A$4:$E$53,5,FALSE)*$BV662*1000000","v":0},{"$f":"VLOOKUP(CJ649,Assumptions!$A$4:$E$53,5,FALSE)*$BV662*1000000","v":0},{"$f":"VLOOKUP(CK649,Assumptions!$A$4:$E$53,5,FALSE)*$BV662*1000000","v":0},{"$f":"VLOOKUP(CL649,Assumptions!$A$4:$E$53,5,FALSE)*$BV662*1000000","v":0},{"$f":"VLOOKUP(CM649,Assumptions!$A$4:$E$53,5,FALSE)*$BV662*1000000","v":0},{"$f":"VLOOKUP(CN649,Assumptions!$A$4:$E$53,5,FALSE)*$BV662*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR649,Assumptions!$A$4:$E$53,5,FALSE)*$CS662*1000000","v":0},{"$f":"VLOOKUP(CS649,Assumptions!$A$4:$E$53,5,FALSE)*$CS662*1000000","v":0},{"$f":"VLOOKUP(CT649,Assumptions!$A$4:$E$53,5,FALSE)*$CS662*1000000","v":0},{"$f":"VLOOKUP(CU649,Assumptions!$A$4:$E$53,5,FALSE)*$CS662*1000000","v":0},{"$f":"VLOOKUP(CV649,Assumptions!$A$4:$E$53,5,FALSE)*$CS662*1000000","v":0},{"$f":"VLOOKUP(CW649,Assumptions!$A$4:$E$53,5,FALSE)*$CS662*1000000","v":0},{"$f":"VLOOKUP(CX649,Assumptions!$A$4:$E$53,5,FALSE)*$CS662*1000000","v":0},{"$f":"VLOOKUP(CY649,Assumptions!$A$4:$E$53,5,FALSE)*$CS662*1000000","v":0},{"$f":"VLOOKUP(CZ649,Assumptions!$A$4:$E$53,5,FALSE)*$CS662*1000000","v":0},{"$f":"VLOOKUP(DA649,Assumptions!$A$4:$E$53,5,FALSE)*$CS662*1000000","v":0},{"$f":"VLOOKUP(DB649,Assumptions!$A$4:$E$53,5,FALSE)*$CS662*1000000","v":0},{"$f":"VLOOKUP(DC649,Assumptions!$A$4:$E$53,5,FALSE)*$CS662*1000000","v":0},{"$f":"VLOOKUP(DD649,Assumptions!$A$4:$E$53,5,FALSE)*$CS662*1000000","v":0},{"$f":"VLOOKUP(DE649,Assumptions!$A$4:$E$53,5,FALSE)*$CS662*1000000","v":0},{"$f":"VLOOKUP(DF649,Assumptions!$A$4:$E$53,5,FALSE)*$CS662*1000000","v":0},{"$f":"VLOOKUP(DG649,Assumptions!$A$4:$E$53,5,FALSE)*$CS662*1000000","v":0},{"$f":"VLOOKUP(DH649,Assumptions!$A$4:$E$53,5,FALSE)*$CS662*1000000","v":0},{"$f":"VLOOKUP(DI649,Assumptions!$A$4:$E$53,5,FALSE)*$CS662*1000000","v":0},{"$f":"VLOOKUP(DJ649,Assumptions!$A$4:$E$53,5,FALSE)*$CS662*1000000","v":0},{"$f":"VLOOKUP(DK649,Assumptions!$A$4:$E$53,5,FALSE)*$CS662*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO649,Assumptions!$A$4:$E$53,5,FALSE)*$DP662*1000000","v":0},{"$f":"VLOOKUP(DP649,Assumptions!$A$4:$E$53,5,FALSE)*$DP662*1000000","v":0},{"$f":"VLOOKUP(DQ649,Assumptions!$A$4:$E$53,5,FALSE)*$DP662*1000000","v":0},{"$f":"VLOOKUP(DR649,Assumptions!$A$4:$E$53,5,FALSE)*$DP662*1000000","v":0},{"$f":"VLOOKUP(DS649,Assumptions!$A$4:$E$53,5,FALSE)*$DP662*1000000","v":0},{"$f":"VLOOKUP(DT649,Assumptions!$A$4:$E$53,5,FALSE)*$DP662*1000000","v":0},{"$f":"VLOOKUP(DU649,Assumptions!$A$4:$E$53,5,FALSE)*$DP662*1000000","v":0},{"$f":"VLOOKUP(DV649,Assumptions!$A$4:$E$53,5,FALSE)*$DP662*1000000","v":0},{"$f":"VLOOKUP(DW649,Assumptions!$A$4:$E$53,5,FALSE)*$DP662*1000000","v":0},{"$f":"VLOOKUP(DX649,Assumptions!$A$4:$E$53,5,FALSE)*$DP662*1000000","v":0},{"$f":"VLOOKUP(DY649,Assumptions!$A$4:$E$53,5,FALSE)*$DP662*1000000","v":0},{"$f":"VLOOKUP(DZ649,Assumptions!$A$4:$E$53,5,FALSE)*$DP662*1000000","v":0},{"$f":"VLOOKUP(EA649,Assumptions!$A$4:$E$53,5,FALSE)*$DP662*1000000","v":0},{"$f":"VLOOKUP(EB649,Assumptions!$A$4:$E$53,5,FALSE)*$DP662*1000000","v":0},{"$f":"VLOOKUP(EC649,Assumptions!$A$4:$E$53,5,FALSE)*$DP662*1000000","v":0},{"$f":"VLOOKUP(ED649,Assumptions!$A$4:$E$53,5,FALSE)*$DP662*1000000","v":0},{"$f":"VLOOKUP(EE649,Assumptions!$A$4:$E$53,5,FALSE)*$DP662*1000000","v":0},{"$f":"VLOOKUP(EF649,Assumptions!$A$4:$E$53,5,FALSE)*$DP662*1000000","v":0},{"$f":"VLOOKUP(EG649,Assumptions!$A$4:$E$53,5,FALSE)*$DP662*1000000","v":0},{"$f":"VLOOKUP(EH649,Assumptions!$A$4:$E$53,5,FALSE)*$DP662*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL649,Assumptions!$A$4:$E$53,5,FALSE)*$EM662*1000000","v":0},{"$f":"VLOOKUP(EM649,Assumptions!$A$4:$E$53,5,FALSE)*$EM662*1000000","v":0},{"$f":"VLOOKUP(EN649,Assumptions!$A$4:$E$53,5,FALSE)*$EM662*1000000","v":0},{"$f":"VLOOKUP(EO649,Assumptions!$A$4:$E$53,5,FALSE)*$EM662*1000000","v":0},{"$f":"VLOOKUP(EP649,Assumptions!$A$4:$E$53,5,FALSE)*$EM662*1000000","v":0},{"$f":"VLOOKUP(EQ649,Assumptions!$A$4:$E$53,5,FALSE)*$EM662*1000000","v":0},{"$f":"VLOOKUP(ER649,Assumptions!$A$4:$E$53,5,FALSE)*$EM662*1000000","v":0},{"$f":"VLOOKUP(ES649,Assumptions!$A$4:$E$53,5,FALSE)*$EM662*1000000","v":0},{"$f":"VLOOKUP(ET649,Assumptions!$A$4:$E$53,5,FALSE)*$EM662*1000000","v":0},{"$f":"VLOOKUP(EU649,Assumptions!$A$4:$E$53,5,FALSE)*$EM662*1000000","v":0},{"$f":"VLOOKUP(EV649,Assumptions!$A$4:$E$53,5,FALSE)*$EM662*1000000","v":0},{"$f":"VLOOKUP(EW649,Assumptions!$A$4:$E$53,5,FALSE)*$EM662*1000000","v":0},{"$f":"VLOOKUP(EX649,Assumptions!$A$4:$E$53,5,FALSE)*$EM662*1000000","v":0},{"$f":"VLOOKUP(EY649,Assumptions!$A$4:$E$53,5,FALSE)*$EM662*1000000","v":0},{"$f":"VLOOKUP(EZ649,Assumptions!$A$4:$E$53,5,FALSE)*$EM662*1000000","v":0},{"$f":"VLOOKUP(FA649,Assumptions!$A$4:$E$53,5,FALSE)*$EM662*1000000","v":0},{"$f":"VLOOKUP(FB649,Assumptions!$A$4:$E$53,5,FALSE)*$EM662*1000000","v":0},{"$f":"VLOOKUP(FC649,Assumptions!$A$4:$E$53,5,FALSE)*$EM662*1000000","v":0},{"$f":"VLOOKUP(FD649,Assumptions!$A$4:$E$53,5,FALSE)*$EM662*1000000","v":0},{"$f":"VLOOKUP(FE649,Assumptions!$A$4:$E$53,5,FALSE)*$EM662*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(FI649,Assumptions!$A$4:$E$53,5,FALSE)*$FJ662*1000000","v":0},{"$f":"VLOOKUP(FJ649,Assumptions!$A$4:$E$53,5,FALSE)*$FJ662*1000000","v":0},{"$f":"VLOOKUP(FK649,Assumptions!$A$4:$E$53,5,FALSE)*$FJ662*1000000","v":0},{"$f":"VLOOKUP(FL649,Assumptions!$A$4:$E$53,5,FALSE)*$FJ662*1000000","v":0},{"$f":"VLOOKUP(FM649,Assumptions!$A$4:$E$53,5,FALSE)*$FJ662*1000000","v":0},{"$f":"VLOOKUP(FN649,Assumptions!$A$4:$E$53,5,FALSE)*$FJ662*1000000","v":0},{"$f":"VLOOKUP(FO649,Assumptions!$A$4:$E$53,5,FALSE)*$FJ662*1000000","v":0},{"$f":"VLOOKUP(FP649,Assumptions!$A$4:$E$53,5,FALSE)*$FJ662*1000000","v":0},{"$f":"VLOOKUP(FQ649,Assumptions!$A$4:$E$53,5,FALSE)*$FJ662*1000000","v":0},{"$f":"VLOOKUP(FR649,Assumptions!$A$4:$E$53,5,FALSE)*$FJ662*1000000","v":0},{"$f":"VLOOKUP(FS649,Assumptions!$A$4:$E$53,5,FALSE)*$FJ662*1000000","v":0},{"$f":"VLOOKUP(FT649,Assumptions!$A$4:$E$53,5,FALSE)*$FJ662*1000000","v":0},{"$f":"VLOOKUP(FU649,Assumptions!$A$4:$E$53,5,FALSE)*$FJ662*1000000","v":0},{"$f":"VLOOKUP(FV649,Assumptions!$A$4:$E$53,5,FALSE)*$FJ662*1000000","v":0},{"$f":"VLOOKUP(FW649,Assumptions!$A$4:$E$53,5,FALSE)*$FJ662*1000000","v":0},{"$f":"VLOOKUP(FX649,Assumptions!$A$4:$E$53,5,FALSE)*$FJ662*1000000","v":0},{"$f":"VLOOKUP(FY649,Assumptions!$A$4:$E$53,5,FALSE)*$FJ662*1000000","v":0},{"$f":"VLOOKUP(FZ649,Assumptions!$A$4:$E$53,5,FALSE)*$FJ662*1000000","v":0},{"$f":"VLOOKUP(GA649,Assumptions!$A$4:$E$53,5,FALSE)*$FJ662*1000000","v":0},{"$f":"VLOOKUP(GB649,Assumptions!$A$4:$E$53,5,FALSE)*$FJ662*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(GF649,Assumptions!$A$4:$E$53,5,FALSE)*$GG662*1000000","v":0},{"$f":"VLOOKUP(GG649,Assumptions!$A$4:$E$53,5,FALSE)*$GG662*1000000","v":0},{"$f":"VLOOKUP(GH649,Assumptions!$A$4:$E$53,5,FALSE)*$GG662*1000000","v":0},{"$f":"VLOOKUP(GI649,Assumptions!$A$4:$E$53,5,FALSE)*$GG662*1000000","v":0},{"$f":"VLOOKUP(GJ649,Assumptions!$A$4:$E$53,5,FALSE)*$GG662*1000000","v":0},{"$f":"VLOOKUP(GK649,Assumptions!$A$4:$E$53,5,FALSE)*$GG662*1000000","v":0},{"$f":"VLOOKUP(GL649,Assumptions!$A$4:$E$53,5,FALSE)*$GG662*1000000","v":0},{"$f":"VLOOKUP(GM649,Assumptions!$A$4:$E$53,5,FALSE)*$GG662*1000000","v":0},{"$f":"VLOOKUP(GN649,Assumptions!$A$4:$E$53,5,FALSE)*$GG662*1000000","v":0},{"$f":"VLOOKUP(GO649,Assumptions!$A$4:$E$53,5,FALSE)*$GG662*1000000","v":0},{"$f":"VLOOKUP(GP649,Assumptions!$A$4:$E$53,5,FALSE)*$GG662*1000000","v":0},{"$f":"VLOOKUP(GQ649,Assumptions!$A$4:$E$53,5,FALSE)*$GG662*1000000","v":0},{"$f":"VLOOKUP(GR649,Assumptions!$A$4:$E$53,5,FALSE)*$GG662*1000000","v":0},{"$f":"VLOOKUP(GS649,Assumptions!$A$4:$E$53,5,FALSE)*$GG662*1000000","v":0},{"$f":"VLOOKUP(GT649,Assumptions!$A$4:$E$53,5,FALSE)*$GG662*1000000","v":0},{"$f":"VLOOKUP(GU649,Assumptions!$A$4:$E$53,5,FALSE)*$GG662*1000000","v":0},{"$f":"VLOOKUP(GV649,Assumptions!$A$4:$E$53,5,FALSE)*$GG662*1000000","v":0},{"$f":"VLOOKUP(GW649,Assumptions!$A$4:$E$53,5,FALSE)*$GG662*1000000","v":0},{"$f":"VLOOKUP(GX649,Assumptions!$A$4:$E$53,5,FALSE)*$GG662*1000000","v":0},{"$f":"VLOOKUP(GY649,Assumptions!$A$4:$E$53,5,FALSE)*$GG662*1000000","v":0}]
[null,"Misc Charges",5269.3748395640005,{"$f":"(D665+D666)*Misc_Rev","v":4529.0278090694637},4619.6083652508532,4712.0005325558714,4806.2405432069881,4902.3653540711266,5000.4126611525498,5100.4209143756016,5202.4293326631132,5306.4779193163749,5412.6074777027034,5520.8596272567574,5631.276819801893,5743.9023561979302,5858.780403321889,5975.9560113883272,6095.4751316160928,6217.3846342484158,6341.7323269333838,6468.5669734720523,6597.9383129414928,null,"Misc Charges",0,{"$f":"(AA665+AA666)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(AX665+AX666)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",473.80462099079637,{"$f":"(BU665+BU666)*Misc_Rev","v":407.23508383216256},415.37978550880587,423.68738121898207,432.16112884336167,440.80435142022884,449.62043844863348,458.6128472176062,467.78510416195826,477.14080624519744,486.68362237010138,496.41729481750332,506.34564071385353,516.47255352813045,526.80200459869309,537.33804469066695,548.08480558448036,559.04650169616991,570.22743173009349,581.63198036469532,593.26461997198919,null,"Misc Charges",-16905.910943601171,{"$f":"(CR665+CR666)*Misc_Rev","v":-14530.630887431196},-14821.24350517982,-15117.668375283418,-15420.021742789088,-15728.422177644868,-16042.990621197765,-16363.850433621723,-16691.127442294157,-17024.949991140038,-17365.448990962843,-17712.757970782095,-18067.013130197738,-18428.353392801691,-18796.920460657726,-19172.858869870881,-19556.316047268298,-19947.442368213666,-20346.39121557794,-20753.319039889499,-21168.385420687293,null,"Misc Charges",-143700.24302060998,{"$f":"(DO665+DO666)*Misc_Rev","v":-123510.36254316515},{"$f":"(DP665+DP666)*Misc_Rev","v":-125980.56979402847},-128500.18118990905,-131070.18481370725,-133691.58850998137,-136365.42028018099,-139092.72868578462,-141874.58325950033,-144712.07492469033,-147606.31642318415,-150558.44275164779,-153569.61160668079,-156641.00383881439,-159773.82391559065,-162969.30039390249,-166228.68640178055,-169553.26012981619,-172944.3253324125,-176403.21183906071,-179931.27607584198,null,"Misc Charges",38484.531423632594,{"$f":"(EL665+EL666)*Misc_Rev","v":33077.455740662655},33739.00485547592,34413.784952585433,35102.060651637141,35804.101864669887,36520.183901963283,37250.587580002546,37995.5993316026,38755.511318234654,39530.621544599344,40321.233975491326,41127.658655001156,41950.211828101164,42789.216064663211,43645.000385956475,44517.900393675605,45408.258401549123,46316.423569580089,47242.752040971696,48187.607081791131,null,"Misc Charges",0,{"$f":"(FI665+FI666)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",137223.30311364587,{"$f":"(GF665+GF666)*Misc_Rev","v":117943.43252785061},120302.30117840764,122708.3472019758,125162.51414601531,127665.76442893561,130219.07971751432,132823.46131186461,135479.93053810194,138189.52914886395,140953.31973184121,143772.38612647806,146647.83384900761,149580.79052598777,152572.40633650756,155623.85446323769,158736.33155250244,161911.05818355249,165149.27934722355,168452.26493416799,171821.31023285136]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D673:W673))","v":813576.89593070664},{"$f":"HLOOKUP(D650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*D651","v":699269.36281334353},{"$f":"HLOOKUP(E650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*E651","v":713254.75006961043},{"$f":"HLOOKUP(F650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*F651","v":727519.84507100261},{"$f":"HLOOKUP(G650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*G651","v":742070.24197242269},{"$f":"HLOOKUP(H650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*H651","v":756911.64681187121},{"$f":"HLOOKUP(I650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*I651","v":772049.87974810845},{"$f":"HLOOKUP(J650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*J651","v":787490.87734307093},{"$f":"HLOOKUP(K650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*K651","v":803240.69488993217},{"$f":"HLOOKUP(L650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*L651","v":819305.50878773094},{"$f":"HLOOKUP(M650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*M651","v":835691.61896348535},{"$f":"HLOOKUP(N650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*N651","v":852405.45134275511},{"$f":"HLOOKUP(O650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*O651","v":869453.5603696102},{"$f":"HLOOKUP(P650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*P651","v":886842.63157700247},{"$f":"HLOOKUP(Q650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q651","v":904579.4842085425},{"$f":"HLOOKUP(R650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*R651","v":922671.07389271352},{"$f":"HLOOKUP(S650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*S651","v":941124.49537056778},{"$f":"HLOOKUP(T650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*T651","v":959946.98527797917},{"$f":"HLOOKUP(U650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*U651","v":979145.9249835388},{"$f":"HLOOKUP(V650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*V651","v":998728.84348320938},{"$f":"HLOOKUP(W650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*W651","v":1018703.4203528737},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA673:AT673))","v":169495.18665223054},{"$f":"HLOOKUP(AA650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA651","v":145681.11725277989},{"$f":"HLOOKUP(AB650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB651","v":148594.73959783549},{"$f":"HLOOKUP(AC650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC651","v":151566.63438979219},{"$f":"HLOOKUP(AD650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD651","v":154597.96707758802},{"$f":"HLOOKUP(AE650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE651","v":157689.92641913978},{"$f":"HLOOKUP(AF650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF651","v":160843.72494752257},{"$f":"HLOOKUP(AG650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG651","v":164060.59944647306},{"$f":"HLOOKUP(AH650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH651","v":167341.81143540252},{"$f":"HLOOKUP(AI650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI651","v":170688.64766411058},{"$f":"HLOOKUP(AJ650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ651","v":174102.42061739275},{"$f":"HLOOKUP(AK650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK651","v":177584.46902974061},{"$f":"HLOOKUP(AL650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL651","v":181136.15841033543},{"$f":"HLOOKUP(AM650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM651","v":184758.88157854215},{"$f":"HLOOKUP(AN650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN651","v":188454.05921011299},{"$f":"HLOOKUP(AO650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO651","v":192223.14039431527},{"$f":"HLOOKUP(AP650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP651","v":196067.60320220157},{"$f":"HLOOKUP(AQ650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ651","v":199988.95526624561},{"$f":"HLOOKUP(AR650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR651","v":203988.73437157052},{"$f":"HLOOKUP(AS650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS651","v":208068.5090590019},{"$f":"HLOOKUP(AT650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT651","v":212229.879240182},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX673:BQ673))","v":0},{"$f":"HLOOKUP(AX650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX651","v":0},{"$f":"HLOOKUP(AY650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY651","v":0},{"$f":"HLOOKUP(AZ650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ651","v":0},{"$f":"HLOOKUP(BA650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA651","v":0},{"$f":"HLOOKUP(BB650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB651","v":0},{"$f":"HLOOKUP(BC650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC651","v":0},{"$f":"HLOOKUP(BD650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD651","v":0},{"$f":"HLOOKUP(BE650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE651","v":0},{"$f":"HLOOKUP(BF650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF651","v":0},{"$f":"HLOOKUP(BG650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG651","v":0},{"$f":"HLOOKUP(BH650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH651","v":0},{"$f":"HLOOKUP(BI650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI651","v":0},{"$f":"HLOOKUP(BJ650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ651","v":0},{"$f":"HLOOKUP(BK650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK651","v":0},{"$f":"HLOOKUP(BL650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL651","v":0},{"$f":"HLOOKUP(BM650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM651","v":0},{"$f":"HLOOKUP(BN650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN651","v":0},{"$f":"HLOOKUP(BO650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO651","v":0},{"$f":"HLOOKUP(BP650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP651","v":0},{"$f":"HLOOKUP(BQ650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ651","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU673:CN673))","v":52732.497236320618},{"$f":"HLOOKUP(BU650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU651","v":45323.5827202484},{"$f":"HLOOKUP(BV650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV651","v":46230.054374653373},{"$f":"HLOOKUP(BW650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW651","v":47154.655462146438},{"$f":"HLOOKUP(BX650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX651","v":48097.748571389362},{"$f":"HLOOKUP(BY650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY651","v":49059.703542817158},{"$f":"HLOOKUP(BZ650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ651","v":50040.8976136735},{"$f":"HLOOKUP(CA650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA651","v":51041.715565946972},{"$f":"HLOOKUP(CB650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB651","v":52062.549877265912},{"$f":"HLOOKUP(CC650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC651","v":53103.800874811226},{"$f":"HLOOKUP(CD650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD651","v":54165.876892307446},{"$f":"HLOOKUP(CE650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE651","v":55249.194430153599},{"$f":"HLOOKUP(CF650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF651","v":56354.178318756669},{"$f":"HLOOKUP(CG650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG651","v":57481.261885131804},{"$f":"HLOOKUP(CH650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH651","v":58630.887122834436},{"$f":"HLOOKUP(CI650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI651","v":59803.504865291128},{"$f":"HLOOKUP(CJ650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ651","v":60999.574962596962},{"$f":"HLOOKUP(CK650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK651","v":62219.566461848895},{"$f":"HLOOKUP(CL650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL651","v":63463.957791085872},{"$f":"HLOOKUP(CM650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM651","v":64733.236946907593},{"$f":"HLOOKUP(CN650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN651","v":66027.901685845747},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR673:DK673))","v":0},{"$f":"HLOOKUP(CR650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR651","v":0},{"$f":"HLOOKUP(CS650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS651","v":0},{"$f":"HLOOKUP(CT650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT651","v":0},{"$f":"HLOOKUP(CU650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU651","v":0},{"$f":"HLOOKUP(CV650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV651","v":0},{"$f":"HLOOKUP(CW650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW651","v":0},{"$f":"HLOOKUP(CX650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX651","v":0},{"$f":"HLOOKUP(CY650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY651","v":0},{"$f":"HLOOKUP(CZ650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ651","v":0},{"$f":"HLOOKUP(DA650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA651","v":0},{"$f":"HLOOKUP(DB650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB651","v":0},{"$f":"HLOOKUP(DC650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC651","v":0},{"$f":"HLOOKUP(DD650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD651","v":0},{"$f":"HLOOKUP(DE650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE651","v":0},{"$f":"HLOOKUP(DF650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF651","v":0},{"$f":"HLOOKUP(DG650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG651","v":0},{"$f":"HLOOKUP(DH650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH651","v":0},{"$f":"HLOOKUP(DI650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI651","v":0},{"$f":"HLOOKUP(DJ650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ651","v":0},{"$f":"HLOOKUP(DK650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK651","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO673:EH673))","v":0},{"$f":"HLOOKUP(DO650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO651","v":0},{"$f":"HLOOKUP(DP650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP651","v":0},{"$f":"HLOOKUP(DQ650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ651","v":0},{"$f":"HLOOKUP(DR650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR651","v":0},{"$f":"HLOOKUP(DS650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS651","v":0},{"$f":"HLOOKUP(DT650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT651","v":0},{"$f":"HLOOKUP(DU650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU651","v":0},{"$f":"HLOOKUP(DV650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV651","v":0},{"$f":"HLOOKUP(DW650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW651","v":0},{"$f":"HLOOKUP(DX650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX651","v":0},{"$f":"HLOOKUP(DY650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY651","v":0},{"$f":"HLOOKUP(DZ650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ651","v":0},{"$f":"HLOOKUP(EA650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA651","v":0},{"$f":"HLOOKUP(EB650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB651","v":0},{"$f":"HLOOKUP(EC650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC651","v":0},{"$f":"HLOOKUP(ED650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED651","v":0},{"$f":"HLOOKUP(EE650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE651","v":0},{"$f":"HLOOKUP(EF650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF651","v":0},{"$f":"HLOOKUP(EG650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG651","v":0},{"$f":"HLOOKUP(EH650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH651","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL673:FE673))","v":0},{"$f":"HLOOKUP(EL650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL651","v":0},{"$f":"HLOOKUP(EM650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM651","v":0},{"$f":"HLOOKUP(EN650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN651","v":0},{"$f":"HLOOKUP(EO650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO651","v":0},{"$f":"HLOOKUP(EP650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP651","v":0},{"$f":"HLOOKUP(EQ650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ651","v":0},{"$f":"HLOOKUP(ER650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER651","v":0},{"$f":"HLOOKUP(ES650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES651","v":0},{"$f":"HLOOKUP(ET650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET651","v":0},{"$f":"HLOOKUP(EU650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU651","v":0},{"$f":"HLOOKUP(EV650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV651","v":0},{"$f":"HLOOKUP(EW650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW651","v":0},{"$f":"HLOOKUP(EX650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX651","v":0},{"$f":"HLOOKUP(EY650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY651","v":0},{"$f":"HLOOKUP(EZ650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ651","v":0},{"$f":"HLOOKUP(FA650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA651","v":0},{"$f":"HLOOKUP(FB650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB651","v":0},{"$f":"HLOOKUP(FC650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC651","v":0},{"$f":"HLOOKUP(FD650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD651","v":0},{"$f":"HLOOKUP(FE650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE651","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI673:GB673))","v":0},{"$f":"HLOOKUP(FI650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI651","v":0},{"$f":"HLOOKUP(FJ650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ651","v":0},{"$f":"HLOOKUP(FK650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK651","v":0},{"$f":"HLOOKUP(FL650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL651","v":0},{"$f":"HLOOKUP(FM650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM651","v":0},{"$f":"HLOOKUP(FN650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN651","v":0},{"$f":"HLOOKUP(FO650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO651","v":0},{"$f":"HLOOKUP(FP650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP651","v":0},{"$f":"HLOOKUP(FQ650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ651","v":0},{"$f":"HLOOKUP(FR650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR651","v":0},{"$f":"HLOOKUP(FS650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS651","v":0},{"$f":"HLOOKUP(FT650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT651","v":0},{"$f":"HLOOKUP(FU650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU651","v":0},{"$f":"HLOOKUP(FV650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV651","v":0},{"$f":"HLOOKUP(FW650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW651","v":0},{"$f":"HLOOKUP(FX650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX651","v":0},{"$f":"HLOOKUP(FY650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY651","v":0},{"$f":"HLOOKUP(FZ650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ651","v":0},{"$f":"HLOOKUP(GA650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA651","v":0},{"$f":"HLOOKUP(GB650,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB651","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF673:GY673))","v":2264286.1984871477},{"$f":"HLOOKUP(GF650,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF651","v":1946154.0453798866},{"$f":"HLOOKUP(GG650,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG651","v":1985077.1262874848},{"$f":"HLOOKUP(GH650,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH651","v":2024778.6688132342},{"$f":"HLOOKUP(GI650,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI651","v":2065274.2421894989},{"$f":"HLOOKUP(GJ650,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ651","v":2106579.7270332887},{"$f":"HLOOKUP(GK650,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK651","v":2148711.3215739545},{"$f":"HLOOKUP(GL650,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL651","v":2191685.5480054338},{"$f":"HLOOKUP(GM650,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM651","v":2235519.2589655425},{"$f":"HLOOKUP(GN650,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN651","v":2280229.6441448531},{"$f":"HLOOKUP(GO650,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO651","v":2325834.2370277504},{"$f":"HLOOKUP(GP650,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP651","v":2372350.9217683054},{"$f":"HLOOKUP(GQ650,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ651","v":2419797.9402036713},{"$f":"HLOOKUP(GR650,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR651","v":2468193.8990077446},{"$f":"HLOOKUP(GS650,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS651","v":2517557.7769879},{"$f":"HLOOKUP(GT650,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT651","v":2567908.9325276576},{"$f":"HLOOKUP(GU650,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU651","v":2619267.1111782109},{"$f":"HLOOKUP(GV650,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV651","v":2671652.4534017756},{"$f":"HLOOKUP(GW650,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW651","v":2725085.5024698107},{"$f":"HLOOKUP(GX650,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX651","v":2779587.212519207},{"$f":"HLOOKUP(GY650,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY651","v":2835178.9567695912}]
[null,"Variable Fuel Transport",701.34335574472368,{"$f":"HLOOKUP(D650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D674:D675)","v":536.41292175254796},{"$f":"HLOOKUP(E650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E674:E675)","v":565.29047346739731},{"$f":"HLOOKUP(F650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F674:F675)","v":598.40651111999989},{"$f":"HLOOKUP(G650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G674:G675)","v":626.08689732361643},{"$f":"HLOOKUP(H650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H674:H675)","v":654.33478469260263},{"$f":"HLOOKUP(I650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I674:I675)","v":686.27583328701371},{"$f":"HLOOKUP(J650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J674:J675)","v":720.09106341895892},{"$f":"HLOOKUP(K650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K674:K675)","v":756.46932251243823},{"$f":"HLOOKUP(L650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L674:L675)","v":790.14937094531524},{"$f":"HLOOKUP(M650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M674:M675)","v":790.14937094531524},{"$f":"HLOOKUP(N650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N674:N675)","v":790.14937094531524},{"$f":"HLOOKUP(O650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O674:O675)","v":790.14937094531524},{"$f":"HLOOKUP(P650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P674:P675)","v":790.14937094531524},{"$f":"HLOOKUP(Q650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q674:Q675)","v":790.14937094531524},{"$f":"HLOOKUP(R650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R674:R675)","v":790.14937094531524},{"$f":"HLOOKUP(S650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S674:S675)","v":790.14937094531524},{"$f":"HLOOKUP(T650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T674:T675)","v":790.14937094531524},{"$f":"HLOOKUP(U650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U674:U675)","v":790.14937094531524},{"$f":"HLOOKUP(V650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V674:V675)","v":790.14937094531524},{"$f":"HLOOKUP(W650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W674:W675)","v":790.14937094531524},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA676:AT676))","v":119.51866610077026},{"$f":"HLOOKUP(AA650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA674:AA675)","v":104.22253278904108},{"$f":"HLOOKUP(AB650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB674:AB675)","v":110.25941095205478},{"$f":"HLOOKUP(AC650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC674:AC675)","v":118.59517449999997},{"$f":"HLOOKUP(AD650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD674:AD675)","v":124.33070958767122},{"$f":"HLOOKUP(AE650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE674:AE675)","v":130.20909254794518},{"$f":"HLOOKUP(AF650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF674:AF675)","v":137.017095139726},{"$f":"HLOOKUP(AG650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG674:AG675)","v":144.2968550808219},{"$f":"HLOOKUP(AH650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH674:AH675)","v":152.22176477123284},{"$f":"HLOOKUP(AI650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI674:AI675)","v":159.46749761369861},{"$f":"HLOOKUP(AJ650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ674:AJ675)","v":158.23549761369861},{"$f":"HLOOKUP(AK650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK674:AK675)","v":157.00349761369861},{"$f":"HLOOKUP(AL650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL674:AL675)","v":91.707497613698621},{"$f":"HLOOKUP(AM650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM674:AM675)","v":92.93949761369862},{"$f":"HLOOKUP(AN650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN674:AN675)","v":91.707497613698621},{"$f":"HLOOKUP(AO650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO674:AO675)","v":90.475497613698622},{"$f":"HLOOKUP(AP650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP674:AP675)","v":89.243497613698622},{"$f":"HLOOKUP(AQ650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ674:AQ675)","v":88.011497613698623},{"$f":"HLOOKUP(AR650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR674:AR675)","v":86.779497613698624},{"$f":"HLOOKUP(AS650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS674:AS675)","v":85.547497613698624},{"$f":"HLOOKUP(AT650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT674:AT675)","v":84.315497613698625},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX676:BQ676))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU676:CN676))","v":152.38742759161167},{"$f":"HLOOKUP(BU650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BU674:BU675)","v":116.55145030350029},{"$f":"HLOOKUP(BV650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BV674:BV675)","v":122.8259459338137},{"$f":"HLOOKUP(BW650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BW674:BW675)","v":130.0213770284},{"$f":"HLOOKUP(BX650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BX674:BX675)","v":136.0357533160778},{"$f":"HLOOKUP(BY650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BY674:BY675)","v":142.17343588738629},{"$f":"HLOOKUP(BZ650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BZ674:BZ675)","v":149.11356612461151},{"$f":"HLOOKUP(CA650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CA674:CA675)","v":156.46091730576549},{"$f":"HLOOKUP(CB650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CB674:CB675)","v":164.36516175052822},{"$f":"HLOOKUP(CC650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CC674:CC675)","v":171.68314074014469},{"$f":"HLOOKUP(CD650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CD674:CD675)","v":171.68314074014469},{"$f":"HLOOKUP(CE650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CE674:CE675)","v":171.68314074014469},{"$f":"HLOOKUP(CF650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CF674:CF675)","v":171.68314074014469},{"$f":"HLOOKUP(CG650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CG674:CG675)","v":171.68314074014469},{"$f":"HLOOKUP(CH650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CH674:CH675)","v":171.68314074014469},{"$f":"HLOOKUP(CI650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CI674:CI675)","v":171.68314074014469},{"$f":"HLOOKUP(CJ650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CJ674:CJ675)","v":171.68314074014469},{"$f":"HLOOKUP(CK650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CK674:CK675)","v":171.68314074014469},{"$f":"HLOOKUP(CL650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CL674:CL675)","v":171.68314074014469},{"$f":"HLOOKUP(CM650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CM674:CM675)","v":171.68314074014469},{"$f":"HLOOKUP(CN650,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CN674:CN675)","v":171.68314074014469},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR676:DK676))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO676:EH676))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL676:FE676))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI676:GB676))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF676:GY676))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D681:W681))","v":17819105.472121336},{"$f":"D679+D670","v":15673715.624362709},{"$f":"E679+E670","v":15763623.063508933},16306543.527238848,16743474.239317864,17194312.298056077,17721418.256676428,18288264.237942137,18908493.018977761,19476116.308275592,19370632.630955666,19265542.220279962,19160852.941581365,19056572.817499407,18952710.031126425,18849272.929216601,18746270.0254592,18643710.003817268,18541601.721933108,18439954.214601886,18338776.697314654,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA681:AT681))","v":3146858.9451148938},{"$f":"AA679+AA670","v":3080959.2869563601},{"$f":"AB679+AB670","v":3105301.9508888912},3246506.4101936645,3336261.0424790541,3429393.9992700205,3541608.7561437869,3663716.8006500625,3799157.7614449793,3921285.3186614346,3873946.3322759834,3826675.6213495973,2498130.4873914593,2500282.915220933,2453225.3335137703,2406241.6553592393,2359333.3588283923,2312501.9515537033,2265748.9713202943,2219075.9866689923,2172484.59751144,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX681:BQ681))","v":7416627.2185083609},{"$f":"AX679+AX670","v":6156491.5676422305},{"$f":"AY679+AY670","v":6055728.2335828245},5928881.8459366011,5908496.2037897883,5890161.2109378204,5873725.6772457724,5859046.9303327976,5845992.945010649,5833852.4888136191,5821844.0578048332,5809835.6267960481,11218515.195787266,10998018.76477848,10986010.333769696,10974001.902760914,10961993.471752126,10949985.040743342,10937976.609734556,10925968.178725772,10913959.747716989,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU681:CN681))","v":3289529.1786447014},{"$f":"BU679+BU670","v":2690999.0245235688},{"$f":"BV679+BV670","v":2732471.0578489234},2869348.6804262721,2982771.2880953262,3098817.1168618668,3231060.3586721532,3371587.3305861531,3523383.5751386085,3663539.2001038864,3657363.0851990255,3651214.1053521414,3645092.8032643925,3638999.7324909628,3632935.4576581381,3626900.5546847307,3620895.6110079288,3614921.2258136645,3608978.0102715883,3603066.5877747452,3597187.5941840378,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR681:DK681))","v":2498677.2628559368},{"$f":"CR679+CR670","v":3141179.8335869489},{"$f":"CS679+CS670","v":3066710.4303137385},2969516.648865025,2874989.1337879165,2782910.7288597273,2693083.3644243651,2605319.8445874569,2519446.5828359486,2434545.4200915797,2349607.7932687877,2264459.8780320729,2179097.4686131584,2093516.2751283986,2007711.9218964772,1921679.9457224505,1835415.7941474786,1748914.8236635397,1662172.2978924559,1575183.3857284838,1487943.1594437659,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO681:EH681))","v":23683300.392429907},{"$f":"DO679+DO670","v":29615694.210571442},{"$f":"DP679+DP670","v":28917969.86227829},28020605.425141014,27148209.126547895,26298762.439084433,25470424.569827177,24661456.009213023,23870243.997902241,23088244.675521389,22306072.682452723,21522113.237865716,20736330.592729997,19948688.2830346,19159149.115488332,18367675.152934164,17574227.699471969,16778767.285283547,15981253.651154399,15181645.732685696,14379901.644190652,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL681:FE681))","v":30438827.901121177},{"$f":"EL679+EL670","v":35938736.579429917},{"$f":"EM679+EM670","v":35151577.655346431},34320340.926468462,33517097.417510942,32739789.213746574,31986543.999786764,31255595.59178232,30545310.431201786,29846849.753673203,29150500.792795759,28454630.53141582,27759248.543523341,27064364.594588067,26369988.645389143,25676130.855921291,24982801.589379154,24290011.41622122,23597771.11831519,22906091.693166088,22214984.358229063,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI681:GB681))","v":44448571.553644501},{"$f":"FI679+FI670","v":53014873.238474987},{"$f":"FJ679+FJ670","v":51837822.253648199},50542894.664915159,49289876.073677465,48075626.324503198,46897287.070781253,45752160.999512389,44637752.089712247,43540614.034787722,42445972.000847563,41351329.966907389,40256687.932967223,39162045.89902705,38067403.865086883,36972761.831146695,35878119.797206536,34783477.763266362,33688835.729326196,32594193.695386019,31499551.661445845,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF681:GY681))","v":87386011.402249232},{"$f":"GF679+GF670","v":78852132.280940786},{"$f":"GG679+GG670","v":77501896.032043248},77372383.981287211,76761453.895406947,76191611.743845284,75660046.169713989,75689707.753028929,75226949.280982777,74783976.054821715,74871666.057908997,74436375.039330557,115526155.37865311,114045060.50303465,113617944.90817638,113719264.17969351,113297875.01491353,113405035.24511051,113515203.85818398,113102841.02179146,113219208.10694364]
[null,"Fixed Cost $/kW-yr",{"$f":"C670/D659/1000","v":122.72882212961781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z670/AA659/1000","v":116.10691442491233},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW670/AX659/1000","v":215.3855728756175},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT670/BU659/1000","v":42.202023181418269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ670/CR659/1000","v":312.33465785699212},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN670/DO659/1000","v":348.28382930043978},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK670/EL659/1000","v":380.4853487640147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"FH670/FI659/1000","v":404.07792321495003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"GE670/GF659/1000","v":486.88862915734501}]
[null,"Variable Cost $/MWh",{"$f":"C679/AVERAGE(D651:W651)","v":77.466738234429698},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z679/AVERAGE(AA651:AT651)","v":64.158109324758328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW679/AVERAGE(AX651:BQ651)","v":55.159821278549671},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT679/AVERAGE(BU651:CN651)","v":89.996097271596952},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ679/AVERAGE(CR651:DK651)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN679/AVERAGE(DO651:EH651)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK679/AVERAGE(EL651:FE651)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"FH679/AVERAGE(FI651:GB651)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"GE679/AVERAGE(GF651:GY651)","v":88.349654078800739}]
[null,"Year",null,2038,{"$f":"D688+1","v":2039},{"$f":"E688+1","v":2040},{"$f":"F688+1","v":2041},{"$f":"G688+1","v":2042},{"$f":"H688+1","v":2043},{"$f":"I688+1","v":2044},{"$f":"J688+1","v":2045},{"$f":"K688+1","v":2046},{"$f":"L688+1","v":2047},{"$f":"M688+1","v":2048},{"$f":"N688+1","v":2049},{"$f":"O688+1","v":2050},{"$f":"P688+1","v":2051},{"$f":"Q688+1","v":2052},{"$f":"R688+1","v":2053},{"$f":"S688+1","v":2054},{"$f":"T688+1","v":2055},{"$f":"U688+1","v":2056},{"$f":"V688+1","v":2057},null,"Year",null,2038,{"$f":"AA688+1","v":2039},{"$f":"AB688+1","v":2040},{"$f":"AC688+1","v":2041},{"$f":"AD688+1","v":2042},{"$f":"AE688+1","v":2043},{"$f":"AF688+1","v":2044},{"$f":"AG688+1","v":2045},{"$f":"AH688+1","v":2046},{"$f":"AI688+1","v":2047},{"$f":"AJ688+1","v":2048},{"$f":"AK688+1","v":2049},{"$f":"AL688+1","v":2050},{"$f":"AM688+1","v":2051},{"$f":"AN688+1","v":2052},{"$f":"AO688+1","v":2053},{"$f":"AP688+1","v":2054},{"$f":"AQ688+1","v":2055},{"$f":"AR688+1","v":2056},{"$f":"AS688+1","v":2057},null,"Year",null,2038,{"$f":"AX688+1","v":2039},{"$f":"AY688+1","v":2040},{"$f":"AZ688+1","v":2041},{"$f":"BA688+1","v":2042},{"$f":"BB688+1","v":2043},{"$f":"BC688+1","v":2044},{"$f":"BD688+1","v":2045},{"$f":"BE688+1","v":2046},{"$f":"BF688+1","v":2047},{"$f":"BG688+1","v":2048},{"$f":"BH688+1","v":2049},{"$f":"BI688+1","v":2050},{"$f":"BJ688+1","v":2051},{"$f":"BK688+1","v":2052},{"$f":"BL688+1","v":2053},{"$f":"BM688+1","v":2054},{"$f":"BN688+1","v":2055},{"$f":"BO688+1","v":2056},{"$f":"BP688+1","v":2057},null,"Year",null,2038,{"$f":"BU688+1","v":2039},{"$f":"BV688+1","v":2040},{"$f":"BW688+1","v":2041},{"$f":"BX688+1","v":2042},{"$f":"BY688+1","v":2043},{"$f":"BZ688+1","v":2044},{"$f":"CA688+1","v":2045},{"$f":"CB688+1","v":2046},{"$f":"CC688+1","v":2047},{"$f":"CD688+1","v":2048},{"$f":"CE688+1","v":2049},{"$f":"CF688+1","v":2050},{"$f":"CG688+1","v":2051},{"$f":"CH688+1","v":2052},{"$f":"CI688+1","v":2053},{"$f":"CJ688+1","v":2054},{"$f":"CK688+1","v":2055},{"$f":"CL688+1","v":2056},{"$f":"CM688+1","v":2057},null,"Year",null,2038,{"$f":"CR688+1","v":2039},{"$f":"CS688+1","v":2040},{"$f":"CT688+1","v":2041},{"$f":"CU688+1","v":2042},{"$f":"CV688+1","v":2043},{"$f":"CW688+1","v":2044},{"$f":"CX688+1","v":2045},{"$f":"CY688+1","v":2046},{"$f":"CZ688+1","v":2047},{"$f":"DA688+1","v":2048},{"$f":"DB688+1","v":2049},{"$f":"DC688+1","v":2050},{"$f":"DD688+1","v":2051},{"$f":"DE688+1","v":2052},{"$f":"DF688+1","v":2053},{"$f":"DG688+1","v":2054},{"$f":"DH688+1","v":2055},{"$f":"DI688+1","v":2056},{"$f":"DJ688+1","v":2057},null,"Year",null,2038,{"$f":"DO688+1","v":2039},{"$f":"DP688+1","v":2040},{"$f":"DQ688+1","v":2041},{"$f":"DR688+1","v":2042},{"$f":"DS688+1","v":2043},{"$f":"DT688+1","v":2044},{"$f":"DU688+1","v":2045},{"$f":"DV688+1","v":2046},{"$f":"DW688+1","v":2047},{"$f":"DX688+1","v":2048},{"$f":"DY688+1","v":2049},{"$f":"DZ688+1","v":2050},{"$f":"EA688+1","v":2051},{"$f":"EB688+1","v":2052},{"$f":"EC688+1","v":2053},{"$f":"ED688+1","v":2054},{"$f":"EE688+1","v":2055},{"$f":"EF688+1","v":2056},{"$f":"EG688+1","v":2057},null,"Year",null,2038,{"$f":"EL688+1","v":2039},{"$f":"EM688+1","v":2040},{"$f":"EN688+1","v":2041},{"$f":"EO688+1","v":2042},{"$f":"EP688+1","v":2043},{"$f":"EQ688+1","v":2044},{"$f":"ER688+1","v":2045},{"$f":"ES688+1","v":2046},{"$f":"ET688+1","v":2047},{"$f":"EU688+1","v":2048},{"$f":"EV688+1","v":2049},{"$f":"EW688+1","v":2050},{"$f":"EX688+1","v":2051},{"$f":"EY688+1","v":2052},{"$f":"EZ688+1","v":2053},{"$f":"FA688+1","v":2054},{"$f":"FB688+1","v":2055},{"$f":"FC688+1","v":2056},{"$f":"FD688+1","v":2057},null,"Year",null,2038,{"$f":"FI688+1","v":2039},{"$f":"FJ688+1","v":2040},{"$f":"FK688+1","v":2041},{"$f":"FL688+1","v":2042},{"$f":"FM688+1","v":2043},{"$f":"FN688+1","v":2044},{"$f":"FO688+1","v":2045},{"$f":"FP688+1","v":2046},{"$f":"FQ688+1","v":2047},{"$f":"FR688+1","v":2048},{"$f":"FS688+1","v":2049},{"$f":"FT688+1","v":2050},{"$f":"FU688+1","v":2051},{"$f":"FV688+1","v":2052},{"$f":"FW688+1","v":2053},{"$f":"FX688+1","v":2054},{"$f":"FY688+1","v":2055},{"$f":"FZ688+1","v":2056},{"$f":"GA688+1","v":2057},null,"Year",null,2038,{"$f":"GF688+1","v":2039},{"$f":"GG688+1","v":2040},{"$f":"GH688+1","v":2041},{"$f":"GI688+1","v":2042},{"$f":"GJ688+1","v":2043},{"$f":"GK688+1","v":2044},{"$f":"GL688+1","v":2045},{"$f":"GM688+1","v":2046},{"$f":"GN688+1","v":2047},{"$f":"GO688+1","v":2048},{"$f":"GP688+1","v":2049},{"$f":"GQ688+1","v":2050},{"$f":"GR688+1","v":2051},{"$f":"GS688+1","v":2052},{"$f":"GT688+1","v":2053},{"$f":"GU688+1","v":2054},{"$f":"GV688+1","v":2055},{"$f":"GW688+1","v":2056},{"$f":"GX688+1","v":2057}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D688-$D$4)","v":192000},{"$f":"D689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U689*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V689*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA688--$AA$4)","v":39999.999999999993},{"$f":"AA689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS689*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX688-$AX$4)","v":87600.000000000015},{"$f":"AX689*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AY689*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AZ689*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BA689*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BB689*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BC689*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BD689*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BE689*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BF689*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BG689*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BH689*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BI689*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BJ689*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BK689*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BL689*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BM689*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BN689*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BO689*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BP689*(1-'Resource Options'!$AA$47)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU688-$BU$4)","v":34528},{"$f":"BU689*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BV689*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BW689*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BX689*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BY689*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BZ689*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CA689*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CB689*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CC689*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CD689*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CE689*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CF689*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CG689*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CH689*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CI689*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CJ689*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CK689*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CL689*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CM689*(1-'Resource Options'!$AA$48)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR688-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS688-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT688-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU688-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV688-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW688-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX688-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY688-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ688-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA688-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB688-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC688-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD688-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE688-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF688-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG688-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH688-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI688-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ688-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK688-$CR$4)","v":39420},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO688-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP688-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ688-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR688-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS688-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT688-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU688-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV688-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW688-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX688-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY688-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ688-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA688-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB688-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC688-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED688-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE688-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF688-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG688-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH688-$DO$4)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EL688-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EM688-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EN688-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EO688-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EP688-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EQ688-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ER688-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ES688-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ET688-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EU688-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EV688-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EW688-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EX688-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EY688-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EZ688-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FA688-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FB688-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FC688-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FD688-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FE688-$EL$4)","v":237360.96},null,"MWh",null,{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FI688-$FI688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FJ688-$FI688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FK688-$FI688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FL688-$FI688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FM688-$FI688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FN688-$FI688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FO688-$FI688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FP688-$FI688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FQ688-$FI688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FR688-$FI688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FS688-$FI688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FT688-$FI688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FU688-$FI688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FV688-$FI688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FW688-$FI688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FX688-$FI688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FY688-$FI688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FZ688-$FI688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GA688-$FI688)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GB688-$FI688)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GF688-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GG688-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GH688-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GI688-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GJ688-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GK688-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GL688-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GM688-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GN688-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GO688-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GP688-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GQ688-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GR688-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GS688-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GT688-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GU688-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GV688-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GW688-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GX688-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GY688-$GF$4)","v":438000}]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D690/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E690/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F690/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G690/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H690/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I690/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J690/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K690/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L690/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M690/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N690/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O690/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P690/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q690/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R690/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S690/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T690/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U690/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V690/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W690/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA690/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB690/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC690/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD690/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE690/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF690/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG690/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH690/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI690/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ690/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK690/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL690/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM690/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN690/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO690/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP690/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ690/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR690/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS690/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT690/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU690/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BV690/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BW690/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BX690/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BY690/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BZ690/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CA690/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CB690/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CC690/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CD690/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CE690/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CF690/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CG690/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CH690/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CI690/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CJ690/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CK690/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CL690/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CM690/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CN690/2204.62","v":21530.861554372183},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$44*D691/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*E691/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*F691/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*G691/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*H691/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*I691/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*J691/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*K691/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*L691/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*M691/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*N691/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*O691/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*P691/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*Q691/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*R691/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*S691/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*T691/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*U691/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*V691/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*W691/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*AA691/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AB691/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AC691/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AD691/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AE691/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AF691/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AG691/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AH691/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AI691/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AJ691/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AK691/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AL691/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AM691/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AN691/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AO691/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AP691/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AQ691/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AR691/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AS691/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AT691/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU691/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV691/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW691/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX691/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY691/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ691/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA691/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB691/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC691/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD691/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE691/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF691/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG691/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH691/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI691/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ691/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK691/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL691/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM691/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN691/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D688,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA688,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$25)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX688,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$26)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU688,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$27)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$53","v":12000}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$51","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$52","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$53","v":100}]
[null,"AFUDC",null,{"$f":"D698*AFUDC!$Y$44","v":1.0445766502721967},{"$f":"E698*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA698*AFUDC!$Y$45","v":0.21794761107948088},{"$f":"AB698*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX698*AFUDC!$Y$46","v":0.97033541132473455},{"$f":"AY698*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU698*AFUDC!$Y$47","v":6.2875316372443854E-2},{"$f":"BV698*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR698*AFUDC!$Y$48","v":3.8628964594879496},{"$f":"CS698*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO698*AFUDC!$Y$49","v":35.959380883099087},{"$f":"DP698*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL698*AFUDC!$Y$50","v":37.385950028940229},{"$f":"EM698*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI698*AFUDC!$Y$51","v":56.816805636086784},{"$f":"FJ698*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF698*AFUDC!$Y$51","v":56.807300874822786},{"$f":"GG698*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D698:D699)","v":24.269726235767529},{"$f":"SUM(E698:E699)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA698:AA699)","v":5.0638015441568456},{"$f":"SUM(AB698:AB699)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX698:AX699)","v":22.544802991322431},{"$f":"SUM(AY698:AY699)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU698:BU699)","v":1.460847047412793},{"$f":"SUM(BV698:BV699)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR698:CR699)","v":29.124002191119988},{"$f":"SUM(CS698:CS699)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO698:DO699)","v":271.11290675637713},{"$f":"SUM(DP698:DP699)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL698:EL699)","v":281.86841194917463},{"$f":"SUM(EM698:EM699)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(FI698:FI699)","v":428.36581026486402},{"$f":"SUM(FJ698:FJ699)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(GF698:GF699)","v":428.29414986941157},{"$f":"SUM(GG698:GG699)","v":0}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D703:W703))","v":165969.68676986423},{"$f":"HLOOKUP(D688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D697*1000","v":142650.95001392209},{"$f":"HLOOKUP(E688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D697*1000","v":145503.96901420056},{"$f":"HLOOKUP(F688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D697*1000","v":148414.04839448456},{"$f":"HLOOKUP(G688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D697*1000","v":151382.32936237421},{"$f":"HLOOKUP(H688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D697*1000","v":154409.9759496217},{"$f":"HLOOKUP(I688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D697*1000","v":157498.17546861415},{"$f":"HLOOKUP(J688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D697*1000","v":160648.13897798644},{"$f":"HLOOKUP(K688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D697*1000","v":163861.10175754616},{"$f":"HLOOKUP(L688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D697*1000","v":167138.32379269711},{"$f":"HLOOKUP(M688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D697*1000","v":170481.09026855105},{"$f":"HLOOKUP(N688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D697*1000","v":173890.71207392207},{"$f":"HLOOKUP(O688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D697*1000","v":177368.52631540049},{"$f":"HLOOKUP(P688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D697*1000","v":180915.89684170851},{"$f":"HLOOKUP(Q688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D697*1000","v":184534.21477854269},{"$f":"HLOOKUP(R688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D697*1000","v":188224.89907411352},{"$f":"HLOOKUP(S688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D697*1000","v":191989.39705559582},{"$f":"HLOOKUP(T688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D697*1000","v":195829.18499670774},{"$f":"HLOOKUP(U688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D697*1000","v":199745.7686966419},{"$f":"HLOOKUP(V688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D697*1000","v":203740.68407057473},{"$f":"HLOOKUP(W688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D697*1000","v":207815.4977519862},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA703:AT703))","v":0},{"$f":"HLOOKUP(AA688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA697*1000","v":0},{"$f":"HLOOKUP(AB688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA697*1000","v":0},{"$f":"HLOOKUP(AC688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA697*1000","v":0},{"$f":"HLOOKUP(AD688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA697*1000","v":0},{"$f":"HLOOKUP(AE688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA697*1000","v":0},{"$f":"HLOOKUP(AF688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA697*1000","v":0},{"$f":"HLOOKUP(AG688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA697*1000","v":0},{"$f":"HLOOKUP(AH688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA697*1000","v":0},{"$f":"HLOOKUP(AI688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA697*1000","v":0},{"$f":"HLOOKUP(AJ688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA697*1000","v":0},{"$f":"HLOOKUP(AK688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA697*1000","v":0},{"$f":"HLOOKUP(AL688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA697*1000","v":0},{"$f":"HLOOKUP(AM688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA697*1000","v":0},{"$f":"HLOOKUP(AN688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA697*1000","v":0},{"$f":"HLOOKUP(AO688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA697*1000","v":0},{"$f":"HLOOKUP(AP688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA697*1000","v":0},{"$f":"HLOOKUP(AQ688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA697*1000","v":0},{"$f":"HLOOKUP(AR688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA697*1000","v":0},{"$f":"HLOOKUP(AS688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA697*1000","v":0},{"$f":"HLOOKUP(AT688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA697*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX703:BQ703))","v":0},{"$f":"HLOOKUP(AX688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX697*1000","v":0},{"$f":"HLOOKUP(AY688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX697*1000","v":0},{"$f":"HLOOKUP(AZ688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX697*1000","v":0},{"$f":"HLOOKUP(BA688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX697*1000","v":0},{"$f":"HLOOKUP(BB688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX697*1000","v":0},{"$f":"HLOOKUP(BC688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX697*1000","v":0},{"$f":"HLOOKUP(BD688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX697*1000","v":0},{"$f":"HLOOKUP(BE688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX697*1000","v":0},{"$f":"HLOOKUP(BF688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX697*1000","v":0},{"$f":"HLOOKUP(BG688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX697*1000","v":0},{"$f":"HLOOKUP(BH688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX697*1000","v":0},{"$f":"HLOOKUP(BI688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX697*1000","v":0},{"$f":"HLOOKUP(BJ688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX697*1000","v":0},{"$f":"HLOOKUP(BK688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX697*1000","v":0},{"$f":"HLOOKUP(BL688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX697*1000","v":0},{"$f":"HLOOKUP(BM688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX697*1000","v":0},{"$f":"HLOOKUP(BN688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX697*1000","v":0},{"$f":"HLOOKUP(BO688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX697*1000","v":0},{"$f":"HLOOKUP(BP688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX697*1000","v":0},{"$f":"HLOOKUP(BQ688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX697*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU703:CN703))","v":14923.441002056958},{"$f":"HLOOKUP(BU688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU697*1000","v":12826.697922085161},{"$f":"HLOOKUP(BV688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU697*1000","v":13083.231880526866},{"$f":"HLOOKUP(BW688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU697*1000","v":13344.896518137402},{"$f":"HLOOKUP(BX688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU697*1000","v":13611.794448500148},{"$f":"HLOOKUP(BY688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU697*1000","v":13884.030337470153},{"$f":"HLOOKUP(BZ688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU697*1000","v":14161.710944219558},{"$f":"HLOOKUP(CA688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU697*1000","v":14444.945163103946},{"$f":"HLOOKUP(CB688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU697*1000","v":14733.844066366026},{"$f":"HLOOKUP(CC688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU697*1000","v":15028.520947693347},{"$f":"HLOOKUP(CD688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU697*1000","v":15329.091366647212},{"$f":"HLOOKUP(CE688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU697*1000","v":15635.673193980159},{"$f":"HLOOKUP(CF688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU697*1000","v":15948.386657859759},{"$f":"HLOOKUP(CG688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU697*1000","v":16267.354391016956},{"$f":"HLOOKUP(CH688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU697*1000","v":16592.701478837294},{"$f":"HLOOKUP(CI688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU697*1000","v":16924.55550841404},{"$f":"HLOOKUP(CJ688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU697*1000","v":17263.046618582321},{"$f":"HLOOKUP(CK688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU697*1000","v":17608.30755095397},{"$f":"HLOOKUP(CL688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU697*1000","v":17960.473701973049},{"$f":"HLOOKUP(CM688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU697*1000","v":18319.68317601251},{"$f":"HLOOKUP(CN688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU697*1000","v":18686.076839532761},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR703:DK703))","v":-532486.07838664763},{"$f":"HLOOKUP(CR688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR697*1000","v":-457671.79796133336},{"$f":"HLOOKUP(CS688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR697*1000","v":-466825.23392056004},{"$f":"HLOOKUP(CT688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR697*1000","v":-476161.73859897128},{"$f":"HLOOKUP(CU688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR697*1000","v":-485684.97337095067},{"$f":"HLOOKUP(CV688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR697*1000","v":-495398.67283836968},{"$f":"HLOOKUP(CW688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR697*1000","v":-505306.64629513712},{"$f":"HLOOKUP(CX688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR697*1000","v":-515412.77922103985},{"$f":"HLOOKUP(CY688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR697*1000","v":-525721.0348054606},{"$f":"HLOOKUP(CZ688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR697*1000","v":-536235.4555015699},{"$f":"HLOOKUP(DA688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR697*1000","v":-546960.16461160115},{"$f":"HLOOKUP(DB688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR697*1000","v":-557899.36790383328},{"$f":"HLOOKUP(DC688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR697*1000","v":-569057.35526190989},{"$f":"HLOOKUP(DD688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR697*1000","v":-580438.50236714806},{"$f":"HLOOKUP(DE688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR697*1000","v":-592047.27241449105},{"$f":"HLOOKUP(DF688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR697*1000","v":-603888.2178627809},{"$f":"HLOOKUP(DG688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR697*1000","v":-615965.98222003656},{"$f":"HLOOKUP(DH688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR697*1000","v":-628285.30186443729},{"$f":"HLOOKUP(DI688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR697*1000","v":-640851.00790172606},{"$f":"HLOOKUP(DJ688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR697*1000","v":-653668.02805976069},{"$f":"HLOOKUP(DK688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR697*1000","v":-666741.38862095587},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO703:EH703))","v":-4526131.6662865048},{"$f":"HLOOKUP(DO688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO697*1000","v":-3890210.2826713333},{"$f":"HLOOKUP(DP688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO697*1000","v":-3968014.4883247605},{"$f":"HLOOKUP(DQ688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO697*1000","v":-4047374.778091256},{"$f":"HLOOKUP(DR688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO697*1000","v":-4128322.2736530807},{"$f":"HLOOKUP(DS688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO697*1000","v":-4210888.7191261416},{"$f":"HLOOKUP(DT688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO697*1000","v":-4295106.4935086649},{"$f":"HLOOKUP(DU688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO697*1000","v":-4381008.6233788384},{"$f":"HLOOKUP(DV688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO697*1000","v":-4468628.7958464157},{"$f":"HLOOKUP(DW688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO697*1000","v":-4558001.3717633439},{"$f":"HLOOKUP(DX688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO697*1000","v":-4649161.3991986094},{"$f":"HLOOKUP(DY688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO697*1000","v":-4742144.6271825833},{"$f":"HLOOKUP(DZ688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO697*1000","v":-4836987.5197262345},{"$f":"HLOOKUP(EA688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO697*1000","v":-4933727.2701207586},{"$f":"HLOOKUP(EB688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO697*1000","v":-5032401.8155231746},{"$f":"HLOOKUP(EC688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO697*1000","v":-5133049.8518336378},{"$f":"HLOOKUP(ED688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO697*1000","v":-5235710.8488703119},{"$f":"HLOOKUP(EE688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO697*1000","v":-5340425.0658477172},{"$f":"HLOOKUP(EF688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO697*1000","v":-5447233.5671646707},{"$f":"HLOOKUP(EG688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO697*1000","v":-5556178.2385079656},{"$f":"HLOOKUP(EH688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO697*1000","v":-5667301.8032781249},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL703:FE703))","v":1212148.6552651078},{"$f":"HLOOKUP(EL688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL697*1000","v":1041841.8001320378},{"$f":"HLOOKUP(EM688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL697*1000","v":1062678.6361346785},{"$f":"HLOOKUP(EN688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL697*1000","v":1083932.2088573722},{"$f":"HLOOKUP(EO688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL697*1000","v":1105610.8530345196},{"$f":"HLOOKUP(EP688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL697*1000","v":1127723.0700952099},{"$f":"HLOOKUP(EQ688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL697*1000","v":1150277.5314971141},{"$f":"HLOOKUP(ER688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL697*1000","v":1173283.0821270566},{"$f":"HLOOKUP(ES688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL697*1000","v":1196748.7437695977},{"$f":"HLOOKUP(ET688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL697*1000","v":1220683.7186449894},{"$f":"HLOOKUP(EU688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL697*1000","v":1245097.3930178892},{"$f":"HLOOKUP(EV688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL697*1000","v":1269999.3408782471},{"$f":"HLOOKUP(EW688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL697*1000","v":1295399.3276958116},{"$f":"HLOOKUP(EX688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL697*1000","v":1321307.3142497286},{"$f":"HLOOKUP(EY688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL697*1000","v":1347733.460534723},{"$f":"HLOOKUP(EZ688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL697*1000","v":1374688.1297454175},{"$f":"HLOOKUP(FA688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL697*1000","v":1402181.892340326},{"$f":"HLOOKUP(FB688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL697*1000","v":1430225.5301871321},{"$f":"HLOOKUP(FC688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL697*1000","v":1458830.040790875},{"$f":"HLOOKUP(FD688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL697*1000","v":1488006.6416066925},{"$f":"HLOOKUP(FE688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL697*1000","v":1517766.7744388264},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI703:GB703))","v":0},{"$f":"HLOOKUP(FI688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI697*1000","v":0},{"$f":"HLOOKUP(FJ688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI697*1000","v":0},{"$f":"HLOOKUP(FK688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI697*1000","v":0},{"$f":"HLOOKUP(FL688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI697*1000","v":0},{"$f":"HLOOKUP(FM688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI697*1000","v":0},{"$f":"HLOOKUP(FN688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI697*1000","v":0},{"$f":"HLOOKUP(FO688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI697*1000","v":0},{"$f":"HLOOKUP(FP688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI697*1000","v":0},{"$f":"HLOOKUP(FQ688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI697*1000","v":0},{"$f":"HLOOKUP(FR688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI697*1000","v":0},{"$f":"HLOOKUP(FS688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI697*1000","v":0},{"$f":"HLOOKUP(FT688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI697*1000","v":0},{"$f":"HLOOKUP(FU688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI697*1000","v":0},{"$f":"HLOOKUP(FV688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI697*1000","v":0},{"$f":"HLOOKUP(FW688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI697*1000","v":0},{"$f":"HLOOKUP(FX688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI697*1000","v":0},{"$f":"HLOOKUP(FY688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI697*1000","v":0},{"$f":"HLOOKUP(FZ688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI697*1000","v":0},{"$f":"HLOOKUP(GA688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI697*1000","v":0},{"$f":"HLOOKUP(GB688,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI697*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF703:GY703))","v":4322127.2596318796},{"$f":"HLOOKUP(GF688,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF697*1000","v":3714868.4899458876},{"$f":"HLOOKUP(GG688,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF697*1000","v":3789165.8597448058},{"$f":"HLOOKUP(GH688,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF697*1000","v":3864949.1769397017},{"$f":"HLOOKUP(GI688,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF697*1000","v":3942248.1604784955},{"$f":"HLOOKUP(GJ688,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF697*1000","v":4021093.1236880654},{"$f":"HLOOKUP(GK688,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF697*1000","v":4101514.9861618266},{"$f":"HLOOKUP(GL688,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF697*1000","v":4183545.2858850639},{"$f":"HLOOKUP(GM688,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF697*1000","v":4267216.1916027647},{"$f":"HLOOKUP(GN688,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF697*1000","v":4352560.5154348193},{"$f":"HLOOKUP(GO688,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF697*1000","v":4439611.7257435163},{"$f":"HLOOKUP(GP688,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF697*1000","v":4528403.960258387},{"$f":"HLOOKUP(GQ688,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF697*1000","v":4618972.0394635545},{"$f":"HLOOKUP(GR688,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF697*1000","v":4711351.4802528266},{"$f":"HLOOKUP(GS688,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF697*1000","v":4805578.5098578827},{"$f":"HLOOKUP(GT688,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF697*1000","v":4901690.0800550403},{"$f":"HLOOKUP(GU688,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF697*1000","v":4999723.881656141},{"$f":"HLOOKUP(GV688,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF697*1000","v":5099718.3592892643},{"$f":"HLOOKUP(GW688,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF697*1000","v":5201712.7264750488},{"$f":"HLOOKUP(GX688,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF697*1000","v":5305746.9810045501},{"$f":"HLOOKUP(GY688,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF697*1000","v":5411861.9206246417}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",5374.7623363552811,{"$f":"(D703+D704)*Misc_Rev","v":4619.6083652508532},4712.0005325558714,4806.2405432069881,4902.3653540711266,5000.4126611525498,5100.4209143756016,5202.4293326631132,5306.4779193163749,5412.6074777027034,5520.8596272567574,5631.276819801893,5743.9023561979302,5858.780403321889,5975.9560113883272,6095.4751316160928,6217.3846342484158,6341.7323269333838,6468.5669734720523,6597.9383129414928,6729.897079200322,null,"Misc Charges",0,{"$f":"(AA703+AA704)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(AX703+AX704)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",483.28071341061258,{"$f":"(BU703+BU704)*Misc_Rev","v":415.37978550880587},423.68738121898207,432.16112884336167,440.80435142022884,449.62043844863348,458.6128472176062,467.78510416195826,477.14080624519744,486.68362237010138,496.41729481750332,506.34564071385353,516.47255352813045,526.80200459869309,537.33804469066695,548.08480558448036,559.04650169616991,570.22743173009349,581.63198036469532,593.26461997198919,605.12991237142899,null,"Misc Charges",-17244.029162473198,{"$f":"(CR703+CR704)*Misc_Rev","v":-14821.24350517982},-15117.668375283418,-15420.021742789088,-15728.422177644868,-16042.990621197765,-16363.850433621723,-16691.127442294157,-17024.949991140038,-17365.448990962843,-17712.757970782095,-18067.013130197738,-18428.353392801691,-18796.920460657726,-19172.858869870881,-19556.316047268298,-19947.442368213666,-20346.39121557794,-20753.319039889499,-21168.385420687293,-21591.753129101038,null,"Misc Charges",-146574.24788102219,{"$f":"(DO703+DO704)*Misc_Rev","v":-125980.56979402847},{"$f":"(DP703+DP704)*Misc_Rev","v":-128500.18118990905},-131070.18481370725,-133691.58850998137,-136365.42028018099,-139092.72868578462,-141874.58325950033,-144712.07492469033,-147606.31642318415,-150558.44275164779,-153569.61160668079,-156641.00383881439,-159773.82391559065,-162969.30039390249,-166228.68640178055,-169553.26012981619,-172944.3253324125,-176403.21183906071,-179931.27607584198,-183529.90159735881,null,"Misc Charges",39254.222052105259,{"$f":"(EL703+EL704)*Misc_Rev","v":33739.00485547592},34413.784952585433,35102.060651637141,35804.101864669887,36520.183901963283,37250.587580002546,37995.5993316026,38755.511318234654,39530.621544599344,40321.233975491326,41127.658655001156,41950.211828101164,42789.216064663211,43645.000385956475,44517.900393675605,45408.258401549123,46316.423569580089,47242.752040971696,48187.607081791131,49151.35922342696,null,"Misc Charges",0,{"$f":"(FI703+FI704)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",139967.7691759188,{"$f":"(GF703+GF704)*Misc_Rev","v":120302.30117840764},122708.3472019758,125162.51414601531,127665.76442893561,130219.07971751432,132823.46131186461,135479.93053810194,138189.52914886395,140953.31973184121,143772.38612647806,146647.83384900761,149580.79052598777,152572.40633650756,155623.85446323769,158736.33155250244,161911.05818355249,165149.27934722355,168452.26493416799,171821.31023285136,175257.7364375084]
[null,"Total Fixed Cost",2990211.4327733889,{"$f":"SUM(D703:D707)","v":3934047.2532008523},{"$f":"SUM(E703:E706)","v":3800506.5774118868},3664830.5197922252,3531634.57108584,3400738.4267640598,3271978.0912188869,3145198.8986685886,3020257.8401526357,2896379.1179746119,2772710.1844776282,2649108.1063101627,2525574.2205788041,2402109.8911322751,2278716.5090962723,2155395.4934190069,2032148.2914276519,1908976.3793959266,1785881.2631230233,1662864.4785241191,1539927.5922326939,null,"Total Fixed Cost",589184.53724921786,{"$f":"SUM(AA703:AA707)","v":790098.96891029982},{"$f":"SUM(AB703:AB706)","v":762604.72295830911},733689.16421975114,705278.92877723684,677336.15379014076,649826.3743650734,622717.0672927784,595978.13646916894,569447.45126900147,542946.86217292096,516446.27307684056,489945.68398076016,463445.09488467977,436944.50578859932,410443.91669251898,383943.32759643852,357442.73850035801,330942.1494042775,304441.56030819711,277940.97121211677,null,"Total Fixed Cost",2623137.8149375711,{"$f":"SUM(AX703:AX707)","v":3517638.9600583389},{"$f":"SUM(AY703:AY706)","v":3395230.458663207},3266494.0598410554,3140007.4360262556,3015602.0161807928,2893124.3574367343,2772429.661594755,2653383.9362913067,2535265.3516969406,2417280.7594661252,2299296.1672353093,2181311.5750044938,2063326.9827736779,1945342.3905428625,1827357.798312047,1709373.2060812309,1591388.6138504148,1473404.0216195986,1355419.4293887832,1237434.8371579677,null,"Total Fixed Cost",184932.67605386631,{"$f":"SUM(BU703:BU707)","v":241176.31561791623},{"$f":"SUM(BV703:BV706)","v":233085.70396836085},225005.57080067307,217076.45073929802,209287.52546694208,201628.9590273475,194091.47775242143,186666.51034318592,179307.39731933313,171962.86020432759,164624.33449770111,157291.94042762136,149965.80062681914,142646.04018068008,135332.78667629746,128026.1702525063,120726.32365091855,113433.3822679782,106147.48420805826,98868.770337619135,null,"Total Fixed Cost",2548650.8081130567,{"$f":"SUM(CR703:CR707)","v":3204003.4302586885},{"$f":"SUM(CS703:CS706)","v":3128044.6389200138},3028906.981842326,2932488.9164636754,2838568.943436922,2746945.0317128533,2657426.2414792068,2569835.5144926682,2483236.3284934107,2396599.9491341636,2309749.0755927153,2222679.4179854221,2135386.6006309669,2047866.1603344074,1960113.5446368998,1872124.1100304285,1783893.1201368109,1695415.7438503054,1606687.0534430537,1517702.0226326417,null,"Total Fixed Cost",24156966.400278505,{"$f":"SUM(DO703:DO707)","v":30208008.094782881},{"$f":"SUM(DP703:DP706)","v":29496329.259523861},28581017.533643842,27691173.309078857,26824737.687866125,25979833.061223723,25154685.129397288,24347648.877860293,23550009.56903182,22752194.136101782,21952555.502623029,21151057.204584599,20347662.048695296,19542332.097798102,18735028.655992851,17925712.253461409,17114342.63098922,16300878.724177491,15485278.647339413,14667499.67707447,null,"Total Fixed Cost",31047604.459143609,{"$f":"SUM(EL703:EL707)","v":36657511.311018519},{"$f":"SUM(EM703:EM706)","v":35854609.208453357},35006747.744997837,34187439.36586117,33394584.998021509,32626274.879782502,31880707.503617972,31156216.639825821,30443786.748746667,29733510.808651682,29023723.142044146,28314433.514393814,27605651.886479832,26897388.418296929,26189653.47303972,25482457.62116674,24775811.644545652,24069726.540681496,23364213.527029414,22659284.045393646,null,"Total Fixed Cost",45337542.984717391,{"$f":"SUM(FI703:FI707)","v":54075170.703244485},{"$f":"SUM(FJ703:FJ706)","v":52874578.698721148},51553752.558213457,50275673.595151022,49037138.850993261,47835232.812196873,46667204.219502635,45530507.131506495,44411426.315483466,43294891.440864511,42178356.566245534,41061821.691626564,39945286.817007586,38828751.942388617,37712217.067769632,36595682.193150662,35479147.318531685,34362612.443912715,33246077.569293737,32129542.69467476,null,"Total Fixed Cost",49662640.174049184,{"$f":"SUM(GF703:GF707)","v":57901295.375318438},{"$f":"SUM(GG703:GG706)","v":56654899.283870891},55410077.418723479,54209511.24628181,53050028.657148235,51928745.545102857,50842942.649123982,49790106.622457594,48756557.338890418,47727260.457298882,46699704.599913508,45673924.587218434,44649955.936107457,43627834.873812273,42607598.352109171,41589284.061810039,40572930.447542913,39558576.722828448,38546262.885457702,37536029.73317755]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D711:W711))","v":829848.43384932098},{"$f":"HLOOKUP(D688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*D689","v":713254.75006961043},{"$f":"HLOOKUP(E688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*E689","v":727519.84507100261},{"$f":"HLOOKUP(F688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*F689","v":742070.24197242269},{"$f":"HLOOKUP(G688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*G689","v":756911.64681187121},{"$f":"HLOOKUP(H688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*H689","v":772049.87974810845},{"$f":"HLOOKUP(I688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*I689","v":787490.87734307093},{"$f":"HLOOKUP(J688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*J689","v":803240.69488993217},{"$f":"HLOOKUP(K688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*K689","v":819305.50878773094},{"$f":"HLOOKUP(L688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*L689","v":835691.61896348535},{"$f":"HLOOKUP(M688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*M689","v":852405.45134275511},{"$f":"HLOOKUP(N688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*N689","v":869453.5603696102},{"$f":"HLOOKUP(O688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*O689","v":886842.63157700247},{"$f":"HLOOKUP(P688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*P689","v":904579.4842085425},{"$f":"HLOOKUP(Q688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q689","v":922671.07389271352},{"$f":"HLOOKUP(R688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*R689","v":941124.49537056778},{"$f":"HLOOKUP(S688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*S689","v":959946.98527797917},{"$f":"HLOOKUP(T688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*T689","v":979145.9249835388},{"$f":"HLOOKUP(U688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*U689","v":998728.84348320938},{"$f":"HLOOKUP(V688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*V689","v":1018703.4203528737},{"$f":"HLOOKUP(W688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*W689","v":1039077.4887599312},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA711:AT711))","v":172885.09038527514},{"$f":"HLOOKUP(AA688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA689","v":148594.73959783549},{"$f":"HLOOKUP(AB688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB689","v":151566.63438979219},{"$f":"HLOOKUP(AC688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC689","v":154597.96707758802},{"$f":"HLOOKUP(AD688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD689","v":157689.92641913978},{"$f":"HLOOKUP(AE688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE689","v":160843.72494752257},{"$f":"HLOOKUP(AF688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF689","v":164060.59944647306},{"$f":"HLOOKUP(AG688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG689","v":167341.81143540252},{"$f":"HLOOKUP(AH688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH689","v":170688.64766411058},{"$f":"HLOOKUP(AI688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI689","v":174102.42061739275},{"$f":"HLOOKUP(AJ688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ689","v":177584.46902974061},{"$f":"HLOOKUP(AK688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK689","v":181136.15841033543},{"$f":"HLOOKUP(AL688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL689","v":184758.88157854215},{"$f":"HLOOKUP(AM688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM689","v":188454.05921011299},{"$f":"HLOOKUP(AN688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN689","v":192223.14039431527},{"$f":"HLOOKUP(AO688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO689","v":196067.60320220157},{"$f":"HLOOKUP(AP688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP689","v":199988.95526624561},{"$f":"HLOOKUP(AQ688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ689","v":203988.73437157052},{"$f":"HLOOKUP(AR688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR689","v":208068.5090590019},{"$f":"HLOOKUP(AS688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS689","v":212229.879240182},{"$f":"HLOOKUP(AT688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT689","v":216474.47682498561},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX711:BQ711))","v":0},{"$f":"HLOOKUP(AX688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX689","v":0},{"$f":"HLOOKUP(AY688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY689","v":0},{"$f":"HLOOKUP(AZ688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ689","v":0},{"$f":"HLOOKUP(BA688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA689","v":0},{"$f":"HLOOKUP(BB688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB689","v":0},{"$f":"HLOOKUP(BC688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC689","v":0},{"$f":"HLOOKUP(BD688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD689","v":0},{"$f":"HLOOKUP(BE688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE689","v":0},{"$f":"HLOOKUP(BF688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF689","v":0},{"$f":"HLOOKUP(BG688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG689","v":0},{"$f":"HLOOKUP(BH688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH689","v":0},{"$f":"HLOOKUP(BI688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI689","v":0},{"$f":"HLOOKUP(BJ688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ689","v":0},{"$f":"HLOOKUP(BK688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK689","v":0},{"$f":"HLOOKUP(BL688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL689","v":0},{"$f":"HLOOKUP(BM688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM689","v":0},{"$f":"HLOOKUP(BN688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN689","v":0},{"$f":"HLOOKUP(BO688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO689","v":0},{"$f":"HLOOKUP(BP688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP689","v":0},{"$f":"HLOOKUP(BQ688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ689","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU711:CN711))","v":53787.147181047032},{"$f":"HLOOKUP(BU688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU689","v":46230.054374653373},{"$f":"HLOOKUP(BV688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV689","v":47154.655462146438},{"$f":"HLOOKUP(BW688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW689","v":48097.748571389362},{"$f":"HLOOKUP(BX688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX689","v":49059.703542817158},{"$f":"HLOOKUP(BY688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY689","v":50040.8976136735},{"$f":"HLOOKUP(BZ688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ689","v":51041.715565946972},{"$f":"HLOOKUP(CA688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA689","v":52062.549877265912},{"$f":"HLOOKUP(CB688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB689","v":53103.800874811226},{"$f":"HLOOKUP(CC688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC689","v":54165.876892307446},{"$f":"HLOOKUP(CD688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD689","v":55249.194430153599},{"$f":"HLOOKUP(CE688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE689","v":56354.178318756669},{"$f":"HLOOKUP(CF688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF689","v":57481.261885131804},{"$f":"HLOOKUP(CG688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG689","v":58630.887122834436},{"$f":"HLOOKUP(CH688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH689","v":59803.504865291128},{"$f":"HLOOKUP(CI688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI689","v":60999.574962596962},{"$f":"HLOOKUP(CJ688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ689","v":62219.566461848895},{"$f":"HLOOKUP(CK688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK689","v":63463.957791085872},{"$f":"HLOOKUP(CL688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL689","v":64733.236946907593},{"$f":"HLOOKUP(CM688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM689","v":66027.901685845747},{"$f":"HLOOKUP(CN688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN689","v":67348.459719562656},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR711:DK711))","v":0},{"$f":"HLOOKUP(CR688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR689","v":0},{"$f":"HLOOKUP(CS688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS689","v":0},{"$f":"HLOOKUP(CT688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT689","v":0},{"$f":"HLOOKUP(CU688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU689","v":0},{"$f":"HLOOKUP(CV688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV689","v":0},{"$f":"HLOOKUP(CW688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW689","v":0},{"$f":"HLOOKUP(CX688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX689","v":0},{"$f":"HLOOKUP(CY688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY689","v":0},{"$f":"HLOOKUP(CZ688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ689","v":0},{"$f":"HLOOKUP(DA688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA689","v":0},{"$f":"HLOOKUP(DB688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB689","v":0},{"$f":"HLOOKUP(DC688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC689","v":0},{"$f":"HLOOKUP(DD688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD689","v":0},{"$f":"HLOOKUP(DE688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE689","v":0},{"$f":"HLOOKUP(DF688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF689","v":0},{"$f":"HLOOKUP(DG688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG689","v":0},{"$f":"HLOOKUP(DH688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH689","v":0},{"$f":"HLOOKUP(DI688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI689","v":0},{"$f":"HLOOKUP(DJ688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ689","v":0},{"$f":"HLOOKUP(DK688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK689","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO711:EH711))","v":0},{"$f":"HLOOKUP(DO688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO689","v":0},{"$f":"HLOOKUP(DP688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP689","v":0},{"$f":"HLOOKUP(DQ688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ689","v":0},{"$f":"HLOOKUP(DR688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR689","v":0},{"$f":"HLOOKUP(DS688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS689","v":0},{"$f":"HLOOKUP(DT688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT689","v":0},{"$f":"HLOOKUP(DU688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU689","v":0},{"$f":"HLOOKUP(DV688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV689","v":0},{"$f":"HLOOKUP(DW688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW689","v":0},{"$f":"HLOOKUP(DX688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX689","v":0},{"$f":"HLOOKUP(DY688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY689","v":0},{"$f":"HLOOKUP(DZ688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ689","v":0},{"$f":"HLOOKUP(EA688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA689","v":0},{"$f":"HLOOKUP(EB688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB689","v":0},{"$f":"HLOOKUP(EC688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC689","v":0},{"$f":"HLOOKUP(ED688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED689","v":0},{"$f":"HLOOKUP(EE688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE689","v":0},{"$f":"HLOOKUP(EF688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF689","v":0},{"$f":"HLOOKUP(EG688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG689","v":0},{"$f":"HLOOKUP(EH688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH689","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL711:FE711))","v":0},{"$f":"HLOOKUP(EL688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL689","v":0},{"$f":"HLOOKUP(EM688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM689","v":0},{"$f":"HLOOKUP(EN688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN689","v":0},{"$f":"HLOOKUP(EO688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO689","v":0},{"$f":"HLOOKUP(EP688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP689","v":0},{"$f":"HLOOKUP(EQ688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ689","v":0},{"$f":"HLOOKUP(ER688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER689","v":0},{"$f":"HLOOKUP(ES688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES689","v":0},{"$f":"HLOOKUP(ET688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET689","v":0},{"$f":"HLOOKUP(EU688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU689","v":0},{"$f":"HLOOKUP(EV688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV689","v":0},{"$f":"HLOOKUP(EW688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW689","v":0},{"$f":"HLOOKUP(EX688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX689","v":0},{"$f":"HLOOKUP(EY688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY689","v":0},{"$f":"HLOOKUP(EZ688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ689","v":0},{"$f":"HLOOKUP(FA688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA689","v":0},{"$f":"HLOOKUP(FB688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB689","v":0},{"$f":"HLOOKUP(FC688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC689","v":0},{"$f":"HLOOKUP(FD688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD689","v":0},{"$f":"HLOOKUP(FE688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE689","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI711:GB711))","v":0},{"$f":"HLOOKUP(FI688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI689","v":0},{"$f":"HLOOKUP(FJ688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ689","v":0},{"$f":"HLOOKUP(FK688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK689","v":0},{"$f":"HLOOKUP(FL688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL689","v":0},{"$f":"HLOOKUP(FM688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM689","v":0},{"$f":"HLOOKUP(FN688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN689","v":0},{"$f":"HLOOKUP(FO688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO689","v":0},{"$f":"HLOOKUP(FP688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP689","v":0},{"$f":"HLOOKUP(FQ688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ689","v":0},{"$f":"HLOOKUP(FR688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR689","v":0},{"$f":"HLOOKUP(FS688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS689","v":0},{"$f":"HLOOKUP(FT688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT689","v":0},{"$f":"HLOOKUP(FU688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU689","v":0},{"$f":"HLOOKUP(FV688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV689","v":0},{"$f":"HLOOKUP(FW688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW689","v":0},{"$f":"HLOOKUP(FX688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX689","v":0},{"$f":"HLOOKUP(FY688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY689","v":0},{"$f":"HLOOKUP(FZ688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ689","v":0},{"$f":"HLOOKUP(GA688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA689","v":0},{"$f":"HLOOKUP(GB688,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB689","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF711:GY711))","v":2309571.9224568899},{"$f":"HLOOKUP(GF688,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF689","v":1985077.1262874848},{"$f":"HLOOKUP(GG688,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG689","v":2024778.6688132342},{"$f":"HLOOKUP(GH688,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH689","v":2065274.2421894989},{"$f":"HLOOKUP(GI688,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI689","v":2106579.7270332887},{"$f":"HLOOKUP(GJ688,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ689","v":2148711.3215739545},{"$f":"HLOOKUP(GK688,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK689","v":2191685.5480054338},{"$f":"HLOOKUP(GL688,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL689","v":2235519.2589655425},{"$f":"HLOOKUP(GM688,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM689","v":2280229.6441448531},{"$f":"HLOOKUP(GN688,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN689","v":2325834.2370277504},{"$f":"HLOOKUP(GO688,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO689","v":2372350.9217683054},{"$f":"HLOOKUP(GP688,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP689","v":2419797.9402036713},{"$f":"HLOOKUP(GQ688,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ689","v":2468193.8990077446},{"$f":"HLOOKUP(GR688,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR689","v":2517557.7769879},{"$f":"HLOOKUP(GS688,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS689","v":2567908.9325276576},{"$f":"HLOOKUP(GT688,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT689","v":2619267.1111782109},{"$f":"HLOOKUP(GU688,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU689","v":2671652.4534017756},{"$f":"HLOOKUP(GV688,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV689","v":2725085.5024698107},{"$f":"HLOOKUP(GW688,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW689","v":2779587.212519207},{"$f":"HLOOKUP(GX688,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX689","v":2835178.9567695912},{"$f":"HLOOKUP(GY688,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY689","v":2891882.5359049835}]
[null,"Fuel Cost",17226417.303639255,{"$f":"HLOOKUP(D688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D690","v":13543720.341172604},{"$f":"HLOOKUP(E688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E690","v":14337143.145599997},{"$f":"HLOOKUP(F688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F690","v":15000333.889604384},{"$f":"HLOOKUP(G688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G690","v":15677121.319627395},{"$f":"HLOOKUP(H688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H690","v":16442392.715256985},{"$f":"HLOOKUP(I688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I690","v":17252567.38062904},{"$f":"HLOOKUP(J688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J690","v":18124149.32086356},{"$f":"HLOOKUP(K688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K690","v":18931085.185630687},{"$f":"HLOOKUP(L688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L690","v":18931085.185630687},{"$f":"HLOOKUP(M688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M690","v":18931085.185630687},{"$f":"HLOOKUP(N688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N690","v":18931085.185630687},{"$f":"HLOOKUP(O688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O690","v":18931085.185630687},{"$f":"HLOOKUP(P688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P690","v":18931085.185630687},{"$f":"HLOOKUP(Q688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q690","v":18931085.185630687},{"$f":"HLOOKUP(R688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R690","v":18931085.185630687},{"$f":"HLOOKUP(S688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S690","v":18931085.185630687},{"$f":"HLOOKUP(T688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T690","v":18931085.185630687},{"$f":"HLOOKUP(U688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U690","v":18931085.185630687},{"$f":"HLOOKUP(V688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V690","v":18931085.185630687},{"$f":"HLOOKUP(W688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W690","v":18931085.185630687},null,"Fuel Cost",3619642.4055393641,{"$f":"HLOOKUP(AA688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA690","v":2845828.2190410956},{"$f":"HLOOKUP(AB688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB690","v":3012543.4899999993},{"$f":"HLOOKUP(AC688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC690","v":3151894.1917534242},{"$f":"HLOOKUP(AD688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD690","v":3294101.8509589033},{"$f":"HLOOKUP(AE688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE690","v":3454901.9027945199},{"$f":"HLOOKUP(AF688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF690","v":3625137.101616438},{"$f":"HLOOKUP(AG688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG690","v":3808275.2954246569},{"$f":"HLOOKUP(AH688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH690","v":3977829.9522739723},{"$f":"HLOOKUP(AI688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI690","v":3977829.9522739723},{"$f":"HLOOKUP(AJ688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ690","v":3977829.9522739723},{"$f":"HLOOKUP(AK688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK690","v":3977829.9522739723},{"$f":"HLOOKUP(AL688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL690","v":3977829.9522739723},{"$f":"HLOOKUP(AM688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM690","v":3977829.9522739723},{"$f":"HLOOKUP(AN688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN690","v":3977829.9522739723},{"$f":"HLOOKUP(AO688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO690","v":3977829.9522739723},{"$f":"HLOOKUP(AP688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP690","v":3977829.9522739723},{"$f":"HLOOKUP(AQ688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ690","v":3977829.9522739723},{"$f":"HLOOKUP(AR688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR690","v":3977829.9522739723},{"$f":"HLOOKUP(AS688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS690","v":3977829.9522739723},{"$f":"HLOOKUP(AT688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT690","v":3977829.9522739723},null,"Fuel Cost",5656102.912531931,{"$f":"HLOOKUP(AX688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX690","v":2972268.0000000009},{"$f":"HLOOKUP(AY688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY690","v":2972268.0000000009},{"$f":"HLOOKUP(AZ688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ690","v":3086586.0000000009},{"$f":"HLOOKUP(BA688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA690","v":3200904.0000000005},{"$f":"HLOOKUP(BB688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB690","v":3315222.0000000005},{"$f":"HLOOKUP(BC688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC690","v":3429540.0000000009},{"$f":"HLOOKUP(BD688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD690","v":3543858.0000000009},{"$f":"HLOOKUP(BE688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE690","v":3658176.0000000009},{"$f":"HLOOKUP(BF688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF690","v":3772494.0000000005},{"$f":"HLOOKUP(BG688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG690","v":3886812.0000000005},{"$f":"HLOOKUP(BH688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH690","v":9945666.0000000019},{"$f":"HLOOKUP(BI688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI690","v":9831348.0000000019},{"$f":"HLOOKUP(BJ688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ690","v":9945666.0000000019},{"$f":"HLOOKUP(BK688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK690","v":10059984.000000004},{"$f":"HLOOKUP(BL688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL690","v":10174302.000000002},{"$f":"HLOOKUP(BM688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM690","v":10288620.000000002},{"$f":"HLOOKUP(BN688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN690","v":10402938.000000002},{"$f":"HLOOKUP(BO688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO690","v":10517256.000000002},{"$f":"HLOOKUP(BP688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP690","v":10631574.000000004},{"$f":"HLOOKUP(BQ688,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ690","v":10860210.000000002},null,"Fuel Cost",3124475.3244615793,{"$f":"HLOOKUP(BU688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU690","v":2456518.9186762739},{"$f":"HLOOKUP(BV688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV690","v":2600427.5405679997},{"$f":"HLOOKUP(BW688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW690","v":2720715.066321556},{"$f":"HLOOKUP(BX688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX690","v":2843468.7177477255},{"$f":"HLOOKUP(BY688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY690","v":2982271.3224922302},{"$f":"HLOOKUP(BZ688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ690","v":3129218.3461153097},{"$f":"HLOOKUP(CA688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA690","v":3287303.2350105643},{"$f":"HLOOKUP(CB688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB690","v":3433662.8148028934},{"$f":"HLOOKUP(CC688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC690","v":3433662.8148028934},{"$f":"HLOOKUP(CD688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD690","v":3433662.8148028934},{"$f":"HLOOKUP(CE688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE690","v":3433662.8148028934},{"$f":"HLOOKUP(CF688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF690","v":3433662.8148028934},{"$f":"HLOOKUP(CG688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG690","v":3433662.8148028934},{"$f":"HLOOKUP(CH688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH690","v":3433662.8148028934},{"$f":"HLOOKUP(CI688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI690","v":3433662.8148028934},{"$f":"HLOOKUP(CJ688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ690","v":3433662.8148028934},{"$f":"HLOOKUP(CK688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK690","v":3433662.8148028934},{"$f":"HLOOKUP(CL688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL690","v":3433662.8148028934},{"$f":"HLOOKUP(CM688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM690","v":3433662.8148028934},{"$f":"HLOOKUP(CN688,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN690","v":3433662.8148028934},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",38901271.37057928,{"$f":"HLOOKUP(GF688,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GF690","v":19972800},{"$f":"HLOOKUP(GG688,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GG690","v":21024000},{"$f":"HLOOKUP(GH688,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GH690","v":21549599.999999996},{"$f":"HLOOKUP(GI688,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GI690","v":22075200},{"$f":"HLOOKUP(GJ688,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GJ690","v":22600800},{"$f":"HLOOKUP(GK688,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GK690","v":23652000},{"$f":"HLOOKUP(GL688,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GL690","v":24177599.999999996},{"$f":"HLOOKUP(GM688,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GM690","v":24703200},{"$f":"HLOOKUP(GN688,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GN690","v":25754400.000000004},{"$f":"HLOOKUP(GO688,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GO690","v":26280000},{"$f":"HLOOKUP(GP688,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GP690","v":68328000},{"$f":"HLOOKUP(GQ688,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GQ690","v":67802400},{"$f":"HLOOKUP(GR688,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GR690","v":68328000},{"$f":"HLOOKUP(GS688,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GS690","v":69379200},{"$f":"HLOOKUP(GT688,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GT690","v":69904800},{"$f":"HLOOKUP(GU688,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GU690","v":70956000},{"$f":"HLOOKUP(GV688,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GV690","v":72007200},{"$f":"HLOOKUP(GW688,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GW690","v":72532800},{"$f":"HLOOKUP(GX688,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GX690","v":73584000},{"$f":"HLOOKUP(GY688,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GY690","v":74635200}]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",492578.76080118661,{"$f":"(SUM(D711:D715))*Misc_Rev","v":389243.68204831093},{"$f":"(SUM(E711:E715))*Misc_Rev","v":411155.31058143702},429555.43957267783,448332.57009772805,469511.41936568101,491914.00395606708,515986.69497071183,538321.92236767244,538852.57015960396,539393.83090737427,539945.91687009996,540509.04455208022,541083.43478769995,541669.31282803207,542266.90842917096,542876.45594233263,543498.19440575736,544132.3676384507,544779.22433579783,545439.018167092,null,"Misc Charges",83341.394147295374,{"$f":"(SUM(AA711:AA715))*Misc_Rev","v":76228.477973327434},{"$f":"(SUM(AB711:AB715))*Misc_Rev","v":81723.897094370011},85537.040877282809,89444.672329863635,93956.432530407314,98775.798460576261,104015.11937818653,108816.65421583761,108129.2241820687,107444.00518076617,65265.995264003352,66181.295188170567,65502.978163503343,64827.054431484547,64153.571857967137,63482.579266121145,62814.126455579986,62148.264221969752,61485.044376829108,60026.538110839385,null,"Misc Charges",167026.06260239586,{"$f":"(SUM(AX711:AX715))*Misc_Rev","v":87771.780096000031},{"$f":"(SUM(AY711:AY715))*Misc_Rev","v":87771.780096000031},91147.617792000034,94523.455488000021,97899.293184000024,101275.13088000004,104650.96857600004,108026.80627200005,111402.64396800002,114778.48166400002,293697.87955200009,290322.04185600008,293697.87955200009,297073.71724800015,300449.55494400009,303825.39264000009,307201.2303360001,310577.0680320001,313952.90572800016,320704.5811200001,null,"Misc Charges",102929.9110321202,{"$f":"(SUM(BU711:BU715))*Misc_Rev","v":81053.000338714352},{"$f":"(SUM(BV711:BV715))*Misc_Rev","v":85743.512448513939},89669.639579328548,93676.244539620733,98203.227829634983,102994.60866783185,108147.34437920564,112921.00986893653,112955.40413868712,112990.48629383274,113026.27009208126,113062.76956629475,113099.99902999251,113137.97308296424,113176.70661699538,113216.21482170717,113256.51319051317,113297.61752669531,113339.54394960107,113382.30890096496,null,"Misc Charges",0,{"$f":"(SUM(CR711:CR715))*Misc_Rev","v":0},{"$f":"(SUM(CS711:CS715))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO711:DO715))*Misc_Rev","v":0},{"$f":"(SUM(DP711:DP715))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(EL711:EL715))*Misc_Rev","v":0},{"$f":"(SUM(EM711:EM715))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(FI711:FI715))*Misc_Rev","v":0},{"$f":"(SUM(FJ711:FJ715))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",1334571.9492016837,{"$f":"(SUM(GF711:GF715))*Misc_Rev","v":711083.89285769407},{"$f":"(SUM(GG711:GG715))*Misc_Rev","v":746411.64841084788},764744.08745906479,783102.754680246,801488.17463785096,836921.91278660798,855362.45408234,873831.38559598697,909350.3055319069,927877.73225054482,2291096.6884955559,2275642.9128254666,2294262.5430499762,2329935.1756709758,2348619.389328395,2384357.8970509632,2420130.3337119827,2438916.3474902227,2474758.6913360264,2510637.0408427473]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D719:W719))","v":18234920.081968021},{"$f":"D717+D708","v":16342920.445140187},{"$f":"E717+E708","v":16496755.051394006},16929264.795134299,17375896.246534456,17898991.24808573,18462010.328004554,19078582.513129797,19643340.917217616,19535848.305215344,19428893.204097632,19322339.234957024,19216194.420433056,19110466.943618067,19005165.151266232,18900297.557066824,18795872.844982881,18691899.872656714,18588387.674883481,18485345.467154238,18382782.649269871,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA719:AT719))","v":3169408.340170789},{"$f":"AA717+AA708","v":3220220.6649335106},{"$f":"AB717+AB708","v":3286193.4425226003},3375025.6537603512,3467280.9152478282,3578658.7986273225,3699968.3722830657,3834646.3959176089,3956176.2039048658,3908418.0596579807,3860758.2869742475,2531824.0912587619,2533587.4573308886,2486140.8138663787,2438768.0739545003,2391470.7156663062,2344250.2466342701,2297108.2046435145,2250046.1582348649,2203065.7073199656,2131527.2518086885,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX719:BQ719))","v":7788510.587890856},{"$f":"AX717+AX708","v":6315754.7401543399},{"$f":"AY717+AY708","v":6105574.4586632084},6081082.0598410564,6058839.4360262565,6038678.0161807928,6020444.3574367352,6003993.6615947559,5989191.9362913072,5975317.3516969411,5961576.7594661256,11368524.167235311,11146295.575004496,11132554.98277368,11118814.390542867,11105073.798312049,11091333.206081232,11077592.613850417,11063852.021619601,11050111.429388788,11140614.83715797,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU719:CN719))","v":3370462.3054105649},{"$f":"BU717+BU708","v":2825101.1149534918},{"$f":"BV717+BV708","v":2880797.9213755354},2993954.4214469348,3109747.0454657283,3241748.8591389707,3382045.4816259099,3533621.6278020022,3673604.8091616309,3667307.7721552742,3661046.5525781149,3654813.0107600912,3648607.7002563868,3642431.1856932873,3636284.0429896046,3630166.859582528,3624080.2346579889,3618024.779385638,3612001.1171585196,3606009.8838375374,3600051.7280008155,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR719:DK719))","v":2548650.8081130567},{"$f":"CR717+CR708","v":3204003.4302586885},{"$f":"CS717+CS708","v":3128044.6389200138},3028906.981842326,2932488.9164636754,2838568.943436922,2746945.0317128533,2657426.2414792068,2569835.5144926682,2483236.3284934107,2396599.9491341636,2309749.0755927153,2222679.4179854221,2135386.6006309669,2047866.1603344074,1960113.5446368998,1872124.1100304285,1783893.1201368109,1695415.7438503054,1606687.0534430537,1517702.0226326417,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO719:EH719))","v":24156966.400278505},{"$f":"DO717+DO708","v":30208008.094782881},{"$f":"DP717+DP708","v":29496329.259523861},28581017.533643842,27691173.309078857,26824737.687866125,25979833.061223723,25154685.129397288,24347648.877860293,23550009.56903182,22752194.136101782,21952555.502623029,21151057.204584599,20347662.048695296,19542332.097798102,18735028.655992851,17925712.253461409,17114342.63098922,16300878.724177491,15485278.647339413,14667499.67707447,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL719:FE719))","v":31047604.459143609},{"$f":"EL717+EL708","v":36657511.311018519},{"$f":"EM717+EM708","v":35854609.208453357},35006747.744997837,34187439.36586117,33394584.998021509,32626274.879782502,31880707.503617972,31156216.639825821,30443786.748746667,29733510.808651682,29023723.142044146,28314433.514393814,27605651.886479832,26897388.418296929,26189653.47303972,25482457.62116674,24775811.644545652,24069726.540681496,23364213.527029414,22659284.045393646,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI719:GB719))","v":45337542.984717391},{"$f":"FI717+FI708","v":54075170.703244485},{"$f":"FJ717+FJ708","v":52874578.698721148},51553752.558213457,50275673.595151022,49037138.850993261,47835232.812196873,46667204.219502635,45530507.131506495,44411426.315483466,43294891.440864511,42178356.566245534,41061821.691626564,39945286.817007586,38828751.942388617,37712217.067769632,36595682.193150662,35479147.318531685,34362612.443912715,33246077.569293737,32129542.69467476,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF719:GY719))","v":90935868.210060477},{"$f":"GF717+GF708","v":80570256.394463614},{"$f":"GG717+GG708","v":79703677.952684134},79024951.660912976,78391290.97331509,77799539.978722185,77772431.093108296,77256061.908089519,76773536.266602442,76836791.575918168,76379611.379067183,117447502.54011717,115944518.48622617,115495513.71309535,115574943.80633993,115131665.46328738,115216936.51521182,115305215.95001271,114870963.93534766,114965441.84222728,115063112.26908255]
[]
[null,"Variable Cost $/MWh",{"$f":"C717/AVERAGE(D689:W689)","v":79.39952421455537},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z717/AVERAGE(AA689:AT689)","v":64.505595073039302},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW717/AVERAGE(AX689:BQ689)","v":58.965442613621953},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT717/AVERAGE(BU689:CN689)","v":92.259315030024879},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ717/AVERAGE(CR689:DK689)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN717/AVERAGE(DO689:EH689)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK717/AVERAGE(EL689:FE689)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"FH717/AVERAGE(FI689:GB689)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"GE717/AVERAGE(GF689:GY689)","v":94.231114237468617}]
[]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D726-$D$4)","v":192000},{"$f":"D727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U727*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V727*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA726--$AA$4)","v":39999.999999999993},{"$f":"AA727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS727*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX726-$AX$4)","v":87600.000000000015},{"$f":"AX727*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AY727*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AZ727*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BA727*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BB727*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BC727*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BD727*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BE727*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BF727*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BG727*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BH727*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BI727*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BJ727*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BK727*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BL727*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BM727*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BN727*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BO727*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BP727*(1-'Resource Options'!$AA$47)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU726-$BU$4)","v":34528},{"$f":"BU727*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BV727*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BW727*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BX727*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BY727*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BZ727*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CA727*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CB727*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CC727*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CD727*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CE727*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CF727*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CG727*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CH727*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CI727*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CJ727*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CK727*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CL727*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CM727*(1-'Resource Options'!$AA$48)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR726-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS726-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT726-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU726-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV726-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW726-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX726-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY726-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ726-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA726-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB726-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC726-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD726-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE726-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF726-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG726-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH726-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI726-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ726-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK726-$CR$4)","v":39420},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO726-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP726-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ726-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR726-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS726-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT726-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU726-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV726-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW726-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX726-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY726-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ726-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA726-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB726-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC726-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED726-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE726-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF726-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG726-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH726-$DO$4)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EL726-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EM726-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EN726-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EO726-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EP726-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EQ726-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ER726-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ES726-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ET726-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EU726-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EV726-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EW726-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EX726-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EY726-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EZ726-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FA726-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FB726-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FC726-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FD726-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FE726-$EL$4)","v":237360.96},null,"MWh",null,{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FI726-$FI726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FJ726-$FI726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FK726-$FI726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FL726-$FI726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FM726-$FI726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FN726-$FI726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FO726-$FI726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FP726-$FI726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FQ726-$FI726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FR726-$FI726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FS726-$FI726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FT726-$FI726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FU726-$FI726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FV726-$FI726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FW726-$FI726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FX726-$FI726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FY726-$FI726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FZ726-$FI726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GA726-$FI726)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GB726-$FI726)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GF726-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GG726-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GH726-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GI726-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GJ726-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GK726-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GL726-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GM726-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GN726-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GO726-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GP726-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GQ726-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GR726-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GS726-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GT726-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GU726-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GV726-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GW726-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GX726-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GY726-$GF$4)","v":438000}]
[null,"Fuel (Dth)",null,{"$f":"D727*$D734/1000","v":2236800},{"$f":"E727*$D734/1000","v":2236800},{"$f":"F727*$D734/1000","v":2236800},{"$f":"G727*$D734/1000","v":2236800},{"$f":"H727*$D734/1000","v":2236800},{"$f":"I727*$D734/1000","v":2236800},{"$f":"J727*$D734/1000","v":2236800},{"$f":"K727*$D734/1000","v":2236800},{"$f":"L727*$D734/1000","v":2236800},{"$f":"M727*$D734/1000","v":2236800},{"$f":"N727*$D734/1000","v":2236800},{"$f":"O727*$D734/1000","v":2236800},{"$f":"P727*$D734/1000","v":2236800},{"$f":"Q727*$D734/1000","v":2236800},{"$f":"R727*$D734/1000","v":2236800},{"$f":"S727*$D734/1000","v":2236800},{"$f":"T727*$D734/1000","v":2236800},{"$f":"U727*$D734/1000","v":2236800},{"$f":"V727*$D734/1000","v":2236800},{"$f":"W727*$D734/1000","v":2236800},null,"Fuel (Dth)",null,{"$f":"AA727*$AA734/1000","v":469999.99999999994},{"$f":"AB727*$AA734/1000","v":469999.99999999994},{"$f":"AC727*$AA734/1000","v":469999.99999999994},{"$f":"AD727*$AA734/1000","v":469999.99999999994},{"$f":"AE727*$AA734/1000","v":469999.99999999994},{"$f":"AF727*$AA734/1000","v":469999.99999999994},{"$f":"AG727*$AA734/1000","v":469999.99999999994},{"$f":"AH727*$AA734/1000","v":469999.99999999994},{"$f":"AI727*$AA734/1000","v":469999.99999999994},{"$f":"AJ727*$AA734/1000","v":469999.99999999994},{"$f":"AK727*$AA734/1000","v":469999.99999999994},{"$f":"AL727*$AA734/1000","v":469999.99999999994},{"$f":"AM727*$AA734/1000","v":469999.99999999994},{"$f":"AN727*$AA734/1000","v":469999.99999999994},{"$f":"AO727*$AA734/1000","v":469999.99999999994},{"$f":"AP727*$AA734/1000","v":469999.99999999994},{"$f":"AQ727*$AA734/1000","v":469999.99999999994},{"$f":"AR727*$AA734/1000","v":469999.99999999994},{"$f":"AS727*$AA734/1000","v":469999.99999999994},{"$f":"AT727*$AA734/1000","v":469999.99999999994},null,"Fuel (mmbtu)",null,{"$f":"AX727*$AX734/1000","v":1143180.0000000002},1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,null,"Fuel (Dth)",null,{"$f":"BU727*$AA734/1000","v":405704},405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"GF727*$GF734/1000","v":5256000},{"$f":"GG727*$GF734/1000","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$44*D729/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*E729/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*F729/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*G729/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*H729/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*I729/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*J729/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*K729/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*L729/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*M729/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*N729/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*O729/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*P729/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*Q729/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*R729/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*S729/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*T729/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*U729/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*V729/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*W729/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*AA729/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AB729/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AC729/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AD729/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AE729/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AF729/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AG729/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AH729/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AI729/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AJ729/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AK729/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AL729/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AM729/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AN729/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AO729/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AP729/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AQ729/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AR729/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AS729/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AT729/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU729/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV729/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW729/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX729/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY729/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ729/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA729/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB729/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC729/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD729/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE729/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF729/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG729/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH729/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI729/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ729/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK729/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL729/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM729/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN729/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$51","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$52","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$53","v":100}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D726,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$212)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":23.571204314319218},{"$f":"'Resource Options'!$N$45*(1.02^(D726-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA726,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$213)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":4.9180571566802174},{"$f":"'Resource Options'!$N$46*(1.02^(AA726-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX726,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$214)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":21.895927146939659},{"$f":"'Resource Options'!$N$47*(1.02^(AX726-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU726,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$215)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":1.4188015098328506},{"$f":"'Resource Options'!$N$48*(1.02^(BU726-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR726,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$216)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":25.76632784626468},{"$f":"'Resource Options'!$N$49*(1.02^(CR726-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO726,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$217)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":239.85659639074362},{"$f":"'Resource Options'!$N$50*(1.02^(DO726-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL726,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$218)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":249.37211115863906},{"$f":"'Resource Options'!$N$51*(1.02^(EL726-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI726,'Capital Costs'!$A$174:$AH$219,ROW('Capital Costs'!$A$219)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":378.97998472135282},{"$f":"'Resource Options'!$N$52*(1.02^(FI726-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF726,'Capital Costs'!$A$174:$AH$220,ROW('Capital Costs'!$A$220)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":378.91658597448054},{"$f":"'Resource Options'!$N$53*(1.02^(GF726-2018))","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D736:D737)","v":24.631345156680471},{"$f":"SUM(E736:E737)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA736:AA737)","v":5.1392521871647823},{"$f":"SUM(AB736:AB737)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX736:AX737)","v":22.880720555893131},{"$f":"SUM(AY736:AY737)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU736:BU737)","v":1.4826136684192439},{"$f":"SUM(BV736:BV737)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR736:CR737)","v":29.706482234942388},{"$f":"SUM(CS736:CS737)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO736:DO737)","v":276.53516489150468},{"$f":"SUM(DP736:DP737)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL736:EL737)","v":287.5057801881581},{"$f":"SUM(EM736:EM737)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(FI736:FI737)","v":436.93312647016137},{"$f":"SUM(FJ736:FJ737)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(GF736:GF737)","v":436.86003286679977},{"$f":"SUM(GG736:GG737)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D741:W741))","v":169289.08050526146},{"$f":"HLOOKUP(D726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D735*1000","v":145503.96901420056},{"$f":"HLOOKUP(E726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D735*1000","v":148414.04839448456},{"$f":"HLOOKUP(F726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D735*1000","v":151382.32936237421},{"$f":"HLOOKUP(G726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D735*1000","v":154409.9759496217},{"$f":"HLOOKUP(H726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D735*1000","v":157498.17546861415},{"$f":"HLOOKUP(I726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D735*1000","v":160648.13897798644},{"$f":"HLOOKUP(J726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D735*1000","v":163861.10175754616},{"$f":"HLOOKUP(K726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D735*1000","v":167138.32379269711},{"$f":"HLOOKUP(L726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D735*1000","v":170481.09026855105},{"$f":"HLOOKUP(M726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D735*1000","v":173890.71207392207},{"$f":"HLOOKUP(N726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D735*1000","v":177368.52631540049},{"$f":"HLOOKUP(O726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D735*1000","v":180915.89684170851},{"$f":"HLOOKUP(P726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D735*1000","v":184534.21477854269},{"$f":"HLOOKUP(Q726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D735*1000","v":188224.89907411352},{"$f":"HLOOKUP(R726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D735*1000","v":191989.39705559582},{"$f":"HLOOKUP(S726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D735*1000","v":195829.18499670774},{"$f":"HLOOKUP(T726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D735*1000","v":199745.7686966419},{"$f":"HLOOKUP(U726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D735*1000","v":203740.68407057473},{"$f":"HLOOKUP(V726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D735*1000","v":207815.4977519862},{"$f":"HLOOKUP(W726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D735*1000","v":211971.80770702596},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA741:AT741))","v":0},{"$f":"HLOOKUP(AA726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA735*1000","v":0},{"$f":"HLOOKUP(AB726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA735*1000","v":0},{"$f":"HLOOKUP(AC726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA735*1000","v":0},{"$f":"HLOOKUP(AD726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA735*1000","v":0},{"$f":"HLOOKUP(AE726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA735*1000","v":0},{"$f":"HLOOKUP(AF726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA735*1000","v":0},{"$f":"HLOOKUP(AG726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA735*1000","v":0},{"$f":"HLOOKUP(AH726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA735*1000","v":0},{"$f":"HLOOKUP(AI726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA735*1000","v":0},{"$f":"HLOOKUP(AJ726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA735*1000","v":0},{"$f":"HLOOKUP(AK726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA735*1000","v":0},{"$f":"HLOOKUP(AL726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA735*1000","v":0},{"$f":"HLOOKUP(AM726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA735*1000","v":0},{"$f":"HLOOKUP(AN726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA735*1000","v":0},{"$f":"HLOOKUP(AO726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA735*1000","v":0},{"$f":"HLOOKUP(AP726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA735*1000","v":0},{"$f":"HLOOKUP(AQ726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA735*1000","v":0},{"$f":"HLOOKUP(AR726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA735*1000","v":0},{"$f":"HLOOKUP(AS726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA735*1000","v":0},{"$f":"HLOOKUP(AT726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA735*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX741:BQ741))","v":0},{"$f":"HLOOKUP(AX726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX735*1000","v":0},{"$f":"HLOOKUP(AY726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX735*1000","v":0},{"$f":"HLOOKUP(AZ726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX735*1000","v":0},{"$f":"HLOOKUP(BA726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX735*1000","v":0},{"$f":"HLOOKUP(BB726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX735*1000","v":0},{"$f":"HLOOKUP(BC726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX735*1000","v":0},{"$f":"HLOOKUP(BD726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX735*1000","v":0},{"$f":"HLOOKUP(BE726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX735*1000","v":0},{"$f":"HLOOKUP(BF726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX735*1000","v":0},{"$f":"HLOOKUP(BG726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX735*1000","v":0},{"$f":"HLOOKUP(BH726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX735*1000","v":0},{"$f":"HLOOKUP(BI726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX735*1000","v":0},{"$f":"HLOOKUP(BJ726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX735*1000","v":0},{"$f":"HLOOKUP(BK726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX735*1000","v":0},{"$f":"HLOOKUP(BL726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX735*1000","v":0},{"$f":"HLOOKUP(BM726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX735*1000","v":0},{"$f":"HLOOKUP(BN726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX735*1000","v":0},{"$f":"HLOOKUP(BO726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX735*1000","v":0},{"$f":"HLOOKUP(BP726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX735*1000","v":0},{"$f":"HLOOKUP(BQ726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX735*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU741:CN741))","v":15221.909822098098},{"$f":"HLOOKUP(BU726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU735*1000","v":13083.231880526866},{"$f":"HLOOKUP(BV726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU735*1000","v":13344.896518137402},{"$f":"HLOOKUP(BW726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU735*1000","v":13611.794448500148},{"$f":"HLOOKUP(BX726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU735*1000","v":13884.030337470153},{"$f":"HLOOKUP(BY726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU735*1000","v":14161.710944219558},{"$f":"HLOOKUP(BZ726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU735*1000","v":14444.945163103946},{"$f":"HLOOKUP(CA726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU735*1000","v":14733.844066366026},{"$f":"HLOOKUP(CB726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU735*1000","v":15028.520947693347},{"$f":"HLOOKUP(CC726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU735*1000","v":15329.091366647212},{"$f":"HLOOKUP(CD726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU735*1000","v":15635.673193980159},{"$f":"HLOOKUP(CE726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU735*1000","v":15948.386657859759},{"$f":"HLOOKUP(CF726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU735*1000","v":16267.354391016956},{"$f":"HLOOKUP(CG726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU735*1000","v":16592.701478837294},{"$f":"HLOOKUP(CH726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU735*1000","v":16924.55550841404},{"$f":"HLOOKUP(CI726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU735*1000","v":17263.046618582321},{"$f":"HLOOKUP(CJ726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU735*1000","v":17608.30755095397},{"$f":"HLOOKUP(CK726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU735*1000","v":17960.473701973049},{"$f":"HLOOKUP(CL726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU735*1000","v":18319.68317601251},{"$f":"HLOOKUP(CM726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU735*1000","v":18686.076839532761},{"$f":"HLOOKUP(CN726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU735*1000","v":19059.798376323415},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR741:DK741))","v":-543135.79995438037},{"$f":"HLOOKUP(CR726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR735*1000","v":-466825.23392056004},{"$f":"HLOOKUP(CS726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR735*1000","v":-476161.73859897128},{"$f":"HLOOKUP(CT726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR735*1000","v":-485684.97337095067},{"$f":"HLOOKUP(CU726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR735*1000","v":-495398.67283836968},{"$f":"HLOOKUP(CV726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR735*1000","v":-505306.64629513712},{"$f":"HLOOKUP(CW726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR735*1000","v":-515412.77922103985},{"$f":"HLOOKUP(CX726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR735*1000","v":-525721.0348054606},{"$f":"HLOOKUP(CY726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR735*1000","v":-536235.4555015699},{"$f":"HLOOKUP(CZ726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR735*1000","v":-546960.16461160115},{"$f":"HLOOKUP(DA726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR735*1000","v":-557899.36790383328},{"$f":"HLOOKUP(DB726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR735*1000","v":-569057.35526190989},{"$f":"HLOOKUP(DC726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR735*1000","v":-580438.50236714806},{"$f":"HLOOKUP(DD726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR735*1000","v":-592047.27241449105},{"$f":"HLOOKUP(DE726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR735*1000","v":-603888.2178627809},{"$f":"HLOOKUP(DF726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR735*1000","v":-615965.98222003656},{"$f":"HLOOKUP(DG726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR735*1000","v":-628285.30186443729},{"$f":"HLOOKUP(DH726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR735*1000","v":-640851.00790172606},{"$f":"HLOOKUP(DI726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR735*1000","v":-653668.02805976069},{"$f":"HLOOKUP(DJ726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR735*1000","v":-666741.38862095587},{"$f":"HLOOKUP(DK726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR735*1000","v":-680076.21639337495},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO741:EH741))","v":-4616654.2996122334},{"$f":"HLOOKUP(DO726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO735*1000","v":-3968014.4883247605},{"$f":"HLOOKUP(DP726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO735*1000","v":-4047374.778091256},{"$f":"HLOOKUP(DQ726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO735*1000","v":-4128322.2736530807},{"$f":"HLOOKUP(DR726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO735*1000","v":-4210888.7191261416},{"$f":"HLOOKUP(DS726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO735*1000","v":-4295106.4935086649},{"$f":"HLOOKUP(DT726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO735*1000","v":-4381008.6233788384},{"$f":"HLOOKUP(DU726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO735*1000","v":-4468628.7958464157},{"$f":"HLOOKUP(DV726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO735*1000","v":-4558001.3717633439},{"$f":"HLOOKUP(DW726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO735*1000","v":-4649161.3991986094},{"$f":"HLOOKUP(DX726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO735*1000","v":-4742144.6271825833},{"$f":"HLOOKUP(DY726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO735*1000","v":-4836987.5197262345},{"$f":"HLOOKUP(DZ726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO735*1000","v":-4933727.2701207586},{"$f":"HLOOKUP(EA726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO735*1000","v":-5032401.8155231746},{"$f":"HLOOKUP(EB726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO735*1000","v":-5133049.8518336378},{"$f":"HLOOKUP(EC726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO735*1000","v":-5235710.8488703119},{"$f":"HLOOKUP(ED726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO735*1000","v":-5340425.0658477172},{"$f":"HLOOKUP(EE726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO735*1000","v":-5447233.5671646707},{"$f":"HLOOKUP(EF726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO735*1000","v":-5556178.2385079656},{"$f":"HLOOKUP(EG726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO735*1000","v":-5667301.8032781249},{"$f":"HLOOKUP(EH726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO735*1000","v":-5780647.8393436866},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL741:FE741))","v":1236391.6283704101},{"$f":"HLOOKUP(EL726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL735*1000","v":1062678.6361346785},{"$f":"HLOOKUP(EM726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL735*1000","v":1083932.2088573722},{"$f":"HLOOKUP(EN726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL735*1000","v":1105610.8530345196},{"$f":"HLOOKUP(EO726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL735*1000","v":1127723.0700952099},{"$f":"HLOOKUP(EP726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL735*1000","v":1150277.5314971141},{"$f":"HLOOKUP(EQ726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL735*1000","v":1173283.0821270566},{"$f":"HLOOKUP(ER726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL735*1000","v":1196748.7437695977},{"$f":"HLOOKUP(ES726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL735*1000","v":1220683.7186449894},{"$f":"HLOOKUP(ET726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL735*1000","v":1245097.3930178892},{"$f":"HLOOKUP(EU726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL735*1000","v":1269999.3408782471},{"$f":"HLOOKUP(EV726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL735*1000","v":1295399.3276958116},{"$f":"HLOOKUP(EW726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL735*1000","v":1321307.3142497286},{"$f":"HLOOKUP(EX726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL735*1000","v":1347733.460534723},{"$f":"HLOOKUP(EY726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL735*1000","v":1374688.1297454175},{"$f":"HLOOKUP(EZ726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL735*1000","v":1402181.892340326},{"$f":"HLOOKUP(FA726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL735*1000","v":1430225.5301871321},{"$f":"HLOOKUP(FB726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL735*1000","v":1458830.040790875},{"$f":"HLOOKUP(FC726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL735*1000","v":1488006.6416066925},{"$f":"HLOOKUP(FD726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL735*1000","v":1517766.7744388264},{"$f":"HLOOKUP(FE726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL735*1000","v":1548122.109927603},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI741:GB741))","v":0},{"$f":"HLOOKUP(FI726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI735*1000","v":0},{"$f":"HLOOKUP(FJ726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI735*1000","v":0},{"$f":"HLOOKUP(FK726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI735*1000","v":0},{"$f":"HLOOKUP(FL726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI735*1000","v":0},{"$f":"HLOOKUP(FM726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI735*1000","v":0},{"$f":"HLOOKUP(FN726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI735*1000","v":0},{"$f":"HLOOKUP(FO726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI735*1000","v":0},{"$f":"HLOOKUP(FP726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI735*1000","v":0},{"$f":"HLOOKUP(FQ726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI735*1000","v":0},{"$f":"HLOOKUP(FR726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI735*1000","v":0},{"$f":"HLOOKUP(FS726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI735*1000","v":0},{"$f":"HLOOKUP(FT726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI735*1000","v":0},{"$f":"HLOOKUP(FU726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI735*1000","v":0},{"$f":"HLOOKUP(FV726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI735*1000","v":0},{"$f":"HLOOKUP(FW726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI735*1000","v":0},{"$f":"HLOOKUP(FX726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI735*1000","v":0},{"$f":"HLOOKUP(FY726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI735*1000","v":0},{"$f":"HLOOKUP(FZ726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI735*1000","v":0},{"$f":"HLOOKUP(GA726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI735*1000","v":0},{"$f":"HLOOKUP(GB726,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI735*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF741:GY741))","v":4408569.8048245171},{"$f":"HLOOKUP(GF726,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF735*1000","v":3789165.8597448058},{"$f":"HLOOKUP(GG726,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF735*1000","v":3864949.1769397017},{"$f":"HLOOKUP(GH726,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF735*1000","v":3942248.1604784955},{"$f":"HLOOKUP(GI726,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF735*1000","v":4021093.1236880654},{"$f":"HLOOKUP(GJ726,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF735*1000","v":4101514.9861618266},{"$f":"HLOOKUP(GK726,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF735*1000","v":4183545.2858850639},{"$f":"HLOOKUP(GL726,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF735*1000","v":4267216.1916027647},{"$f":"HLOOKUP(GM726,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF735*1000","v":4352560.5154348193},{"$f":"HLOOKUP(GN726,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF735*1000","v":4439611.7257435163},{"$f":"HLOOKUP(GO726,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF735*1000","v":4528403.960258387},{"$f":"HLOOKUP(GP726,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF735*1000","v":4618972.0394635545},{"$f":"HLOOKUP(GQ726,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF735*1000","v":4711351.4802528266},{"$f":"HLOOKUP(GR726,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF735*1000","v":4805578.5098578827},{"$f":"HLOOKUP(GS726,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF735*1000","v":4901690.0800550403},{"$f":"HLOOKUP(GT726,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF735*1000","v":4999723.881656141},{"$f":"HLOOKUP(GU726,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF735*1000","v":5099718.3592892643},{"$f":"HLOOKUP(GV726,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF735*1000","v":5201712.7264750488},{"$f":"HLOOKUP(GW726,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF735*1000","v":5305746.9810045501},{"$f":"HLOOKUP(GX726,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF735*1000","v":5411861.9206246417},{"$f":"HLOOKUP(GY726,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF735*1000","v":5520099.1590371337}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Recovery & Taxes",2865911.6222100984,{"$f":"VLOOKUP(D725,Assumptions!$A$4:$E$53,3,FALSE)*$D738*1000000","v":3843199.6675745235},{"$f":"VLOOKUP(E725,Assumptions!$A$4:$E$53,3,FALSE)*$D738*1000000","v":3709462.1472628135},{"$f":"VLOOKUP(F725,Assumptions!$A$4:$E$53,3,FALSE)*$D738*1000000","v":3568811.076821568},{"$f":"VLOOKUP(G725,Assumptions!$A$4:$E$53,3,FALSE)*$D738*1000000","v":3430618.000125146},{"$f":"VLOOKUP(H725,Assumptions!$A$4:$E$53,3,FALSE)*$D738*1000000","v":3294698.7447315739},{"$f":"VLOOKUP(I725,Assumptions!$A$4:$E$53,3,FALSE)*$D738*1000000","v":3160885.6664949525},{"$f":"VLOOKUP(J725,Assumptions!$A$4:$E$53,3,FALSE)*$D738*1000000","v":3029020.5660099932},{"$f":"VLOOKUP(K725,Assumptions!$A$4:$E$53,3,FALSE)*$D738*1000000","v":2898957.0497971773},{"$f":"VLOOKUP(L725,Assumptions!$A$4:$E$53,3,FALSE)*$D738*1000000","v":2769906.482015226},{"$f":"VLOOKUP(M725,Assumptions!$A$4:$E$53,3,FALSE)*$D738*1000000","v":2641002.3077127934},{"$f":"VLOOKUP(N725,Assumptions!$A$4:$E$53,3,FALSE)*$D738*1000000","v":2512098.1334103611},{"$f":"VLOOKUP(O725,Assumptions!$A$4:$E$53,3,FALSE)*$D738*1000000","v":2383193.9591079289},{"$f":"VLOOKUP(P725,Assumptions!$A$4:$E$53,3,FALSE)*$D738*1000000","v":2254289.7848054972},{"$f":"VLOOKUP(Q725,Assumptions!$A$4:$E$53,3,FALSE)*$D738*1000000","v":2125385.6105030645},{"$f":"VLOOKUP(R725,Assumptions!$A$4:$E$53,3,FALSE)*$D738*1000000","v":1996481.4362006327},{"$f":"VLOOKUP(S725,Assumptions!$A$4:$E$53,3,FALSE)*$D738*1000000","v":1867577.2618982},{"$f":"VLOOKUP(T725,Assumptions!$A$4:$E$53,3,FALSE)*$D738*1000000","v":1738673.0875957673},{"$f":"VLOOKUP(U725,Assumptions!$A$4:$E$53,3,FALSE)*$D738*1000000","v":1609768.9132933349},{"$f":"VLOOKUP(V725,Assumptions!$A$4:$E$53,3,FALSE)*$D738*1000000","v":1480864.7389909024},{"$f":"VLOOKUP(W725,Assumptions!$A$4:$E$53,3,FALSE)*$D738*1000000","v":1351960.5646884704},null,"Capital Recovery & Taxes",597963.38685423112,{"$f":"VLOOKUP(AA725,Assumptions!$A$4:$E$53,3,FALSE)*$AA738*1000000","v":801871.44354706327},{"$f":"VLOOKUP(AB725,Assumptions!$A$4:$E$53,3,FALSE)*$AA738*1000000","v":773967.5333303879},{"$f":"VLOOKUP(AC725,Assumptions!$A$4:$E$53,3,FALSE)*$AA738*1000000","v":744621.13276662549},{"$f":"VLOOKUP(AD725,Assumptions!$A$4:$E$53,3,FALSE)*$AA738*1000000","v":715787.58481601765},{"$f":"VLOOKUP(AE725,Assumptions!$A$4:$E$53,3,FALSE)*$AA738*1000000","v":687428.46248161397},{"$f":"VLOOKUP(AF725,Assumptions!$A$4:$E$53,3,FALSE)*$AA738*1000000","v":659508.78734311287},{"$f":"VLOOKUP(AG725,Assumptions!$A$4:$E$53,3,FALSE)*$AA738*1000000","v":631995.55159544083},{"$f":"VLOOKUP(AH725,Assumptions!$A$4:$E$53,3,FALSE)*$AA738*1000000","v":604858.21070255968},{"$f":"VLOOKUP(AI725,Assumptions!$A$4:$E$53,3,FALSE)*$AA738*1000000","v":577932.21829290956},{"$f":"VLOOKUP(AJ725,Assumptions!$A$4:$E$53,3,FALSE)*$AA738*1000000","v":551036.77041929739},{"$f":"VLOOKUP(AK725,Assumptions!$A$4:$E$53,3,FALSE)*$AA738*1000000","v":524141.32254568546},{"$f":"VLOOKUP(AL725,Assumptions!$A$4:$E$53,3,FALSE)*$AA738*1000000","v":497245.87467207346},{"$f":"VLOOKUP(AM725,Assumptions!$A$4:$E$53,3,FALSE)*$AA738*1000000","v":470350.42679846147},{"$f":"VLOOKUP(AN725,Assumptions!$A$4:$E$53,3,FALSE)*$AA738*1000000","v":443454.97892484942},{"$f":"VLOOKUP(AO725,Assumptions!$A$4:$E$53,3,FALSE)*$AA738*1000000","v":416559.53105123749},{"$f":"VLOOKUP(AP725,Assumptions!$A$4:$E$53,3,FALSE)*$AA738*1000000","v":389664.08317762543},{"$f":"VLOOKUP(AQ725,Assumptions!$A$4:$E$53,3,FALSE)*$AA738*1000000","v":362768.63530401333},{"$f":"VLOOKUP(AR725,Assumptions!$A$4:$E$53,3,FALSE)*$AA738*1000000","v":335873.18743040122},{"$f":"VLOOKUP(AS725,Assumptions!$A$4:$E$53,3,FALSE)*$AA738*1000000","v":308977.73955678922},{"$f":"VLOOKUP(AT725,Assumptions!$A$4:$E$53,3,FALSE)*$AA738*1000000","v":282082.29168317729},null,"Capital Recovery & Taxes",2662222.5683801416,{"$f":"VLOOKUP(AX725,Assumptions!$A$4:$E$53,3,FALSE)*$AX738*1000000","v":3570051.7805632073},{"$f":"VLOOKUP(AY725,Assumptions!$A$4:$E$53,3,FALSE)*$AX738*1000000","v":3445819.3924972881},{"$f":"VLOOKUP(AZ725,Assumptions!$A$4:$E$53,3,FALSE)*$AX738*1000000","v":3315164.8213326866},{"$f":"VLOOKUP(BA725,Assumptions!$A$4:$E$53,3,FALSE)*$AX738*1000000","v":3186793.5468230462},{"$f":"VLOOKUP(BB725,Assumptions!$A$4:$E$53,3,FALSE)*$AX738*1000000","v":3060534.4862218862},{"$f":"VLOOKUP(BC725,Assumptions!$A$4:$E$53,3,FALSE)*$AX738*1000000","v":2936231.9103625412},{"$f":"VLOOKUP(BD725,Assumptions!$A$4:$E$53,3,FALSE)*$AX738*1000000","v":2813738.8635525168},{"$f":"VLOOKUP(BE725,Assumptions!$A$4:$E$53,3,FALSE)*$AX738*1000000","v":2692919.3569420469},{"$f":"VLOOKUP(BF725,Assumptions!$A$4:$E$53,3,FALSE)*$AX738*1000000","v":2573040.8054372249},{"$f":"VLOOKUP(BG725,Assumptions!$A$4:$E$53,3,FALSE)*$AX738*1000000","v":2453298.2427821695},{"$f":"VLOOKUP(BH725,Assumptions!$A$4:$E$53,3,FALSE)*$AX738*1000000","v":2333555.6801271145},{"$f":"VLOOKUP(BI725,Assumptions!$A$4:$E$53,3,FALSE)*$AX738*1000000","v":2213813.11747206},{"$f":"VLOOKUP(BJ725,Assumptions!$A$4:$E$53,3,FALSE)*$AX738*1000000","v":2094070.5548170055},{"$f":"VLOOKUP(BK725,Assumptions!$A$4:$E$53,3,FALSE)*$AX738*1000000","v":1974327.9921619506},{"$f":"VLOOKUP(BL725,Assumptions!$A$4:$E$53,3,FALSE)*$AX738*1000000","v":1854585.4295068961},{"$f":"VLOOKUP(BM725,Assumptions!$A$4:$E$53,3,FALSE)*$AX738*1000000","v":1734842.8668518409},{"$f":"VLOOKUP(BN725,Assumptions!$A$4:$E$53,3,FALSE)*$AX738*1000000","v":1615100.3041967857},{"$f":"VLOOKUP(BO725,Assumptions!$A$4:$E$53,3,FALSE)*$AX738*1000000","v":1495357.7415417305},{"$f":"VLOOKUP(BP725,Assumptions!$A$4:$E$53,3,FALSE)*$AX738*1000000","v":1375615.1788866757},{"$f":"VLOOKUP(BQ725,Assumptions!$A$4:$E$53,3,FALSE)*$AX738*1000000","v":1255872.6162316212},null,"Capital Recovery & Taxes",172505.38760843285,{"$f":"VLOOKUP(BU725,Assumptions!$A$4:$E$53,3,FALSE)*$BU738*1000000","v":231330.45805518611},{"$f":"VLOOKUP(BV725,Assumptions!$A$4:$E$53,3,FALSE)*$BU738*1000000","v":223280.50892194273},{"$f":"VLOOKUP(BW725,Assumptions!$A$4:$E$53,3,FALSE)*$BU738*1000000","v":214814.4183293455},{"$f":"VLOOKUP(BX725,Assumptions!$A$4:$E$53,3,FALSE)*$BU738*1000000","v":206496.27966953081},{"$f":"VLOOKUP(BY725,Assumptions!$A$4:$E$53,3,FALSE)*$BU738*1000000","v":198315.00720690112},{"$f":"VLOOKUP(BZ725,Assumptions!$A$4:$E$53,3,FALSE)*$BU738*1000000","v":190260.51007956659},{"$f":"VLOOKUP(CA725,Assumptions!$A$4:$E$53,3,FALSE)*$BU738*1000000","v":182323.26592489833},{"$f":"VLOOKUP(CB725,Assumptions!$A$4:$E$53,3,FALSE)*$BU738*1000000","v":174494.46300434455},{"$f":"VLOOKUP(CC725,Assumptions!$A$4:$E$53,3,FALSE)*$BU738*1000000","v":166726.63162957723},{"$f":"VLOOKUP(CD725,Assumptions!$A$4:$E$53,3,FALSE)*$BU738*1000000","v":158967.61199336185},{"$f":"VLOOKUP(CE725,Assumptions!$A$4:$E$53,3,FALSE)*$BU738*1000000","v":151208.59235714644},{"$f":"VLOOKUP(CF725,Assumptions!$A$4:$E$53,3,FALSE)*$BU738*1000000","v":143449.57272093106},{"$f":"VLOOKUP(CG725,Assumptions!$A$4:$E$53,3,FALSE)*$BU738*1000000","v":135690.55308471568},{"$f":"VLOOKUP(CH725,Assumptions!$A$4:$E$53,3,FALSE)*$BU738*1000000","v":127931.53344850028},{"$f":"VLOOKUP(CI725,Assumptions!$A$4:$E$53,3,FALSE)*$BU738*1000000","v":120172.5138122849},{"$f":"VLOOKUP(CJ725,Assumptions!$A$4:$E$53,3,FALSE)*$BU738*1000000","v":112413.49417606948},{"$f":"VLOOKUP(CK725,Assumptions!$A$4:$E$53,3,FALSE)*$BU738*1000000","v":104654.47453985405},{"$f":"VLOOKUP(CL725,Assumptions!$A$4:$E$53,3,FALSE)*$BU738*1000000","v":96895.45490363866},{"$f":"VLOOKUP(CM725,Assumptions!$A$4:$E$53,3,FALSE)*$BU738*1000000","v":89136.43526742325},{"$f":"VLOOKUP(CN725,Assumptions!$A$4:$E$53,3,FALSE)*$BU738*1000000","v":81377.415631207885},null,"Capital Recovery & Taxes",3144085.9260422527,{"$f":"VLOOKUP(CR725,Assumptions!$A$4:$E$53,5,FALSE)*$CR738*1000000","v":3750026.4011597061},{"$f":"VLOOKUP(CS725,Assumptions!$A$4:$E$53,5,FALSE)*$CR738*1000000","v":3666767.2702973853},{"$f":"VLOOKUP(CT725,Assumptions!$A$4:$E$53,5,FALSE)*$CR738*1000000","v":3575170.0948501234},{"$f":"VLOOKUP(CU725,Assumptions!$A$4:$E$53,5,FALSE)*$CR738*1000000","v":3486537.3676313185},{"$f":"VLOOKUP(CV725,Assumptions!$A$4:$E$53,5,FALSE)*$CR738*1000000","v":3400646.9686007979},{"$f":"VLOOKUP(CW725,Assumptions!$A$4:$E$53,5,FALSE)*$CR738*1000000","v":3317296.7115681502},{"$f":"VLOOKUP(CX725,Assumptions!$A$4:$E$53,5,FALSE)*$CR738*1000000","v":3236295.8011142514},{"$f":"VLOOKUP(CY725,Assumptions!$A$4:$E$53,5,FALSE)*$CR738*1000000","v":3157467.6802840913},{"$f":"VLOOKUP(CZ725,Assumptions!$A$4:$E$53,5,FALSE)*$CR738*1000000","v":3079861.2196748806},{"$f":"VLOOKUP(DA725,Assumptions!$A$4:$E$53,5,FALSE)*$CR738*1000000","v":3002431.3160206806},{"$f":"VLOOKUP(DB725,Assumptions!$A$4:$E$53,5,FALSE)*$CR738*1000000","v":2925001.4123664796},{"$f":"VLOOKUP(DC725,Assumptions!$A$4:$E$53,5,FALSE)*$CR738*1000000","v":2847571.5087122787},{"$f":"VLOOKUP(DD725,Assumptions!$A$4:$E$53,5,FALSE)*$CR738*1000000","v":2770141.6050580773},{"$f":"VLOOKUP(DE725,Assumptions!$A$4:$E$53,5,FALSE)*$CR738*1000000","v":2692711.7014038763},{"$f":"VLOOKUP(DF725,Assumptions!$A$4:$E$53,5,FALSE)*$CR738*1000000","v":2615281.7977496749},{"$f":"VLOOKUP(DG725,Assumptions!$A$4:$E$53,5,FALSE)*$CR738*1000000","v":2537851.8940954744},{"$f":"VLOOKUP(DH725,Assumptions!$A$4:$E$53,5,FALSE)*$CR738*1000000","v":2460421.990441273},{"$f":"VLOOKUP(DI725,Assumptions!$A$4:$E$53,5,FALSE)*$CR738*1000000","v":2382992.0867870725},{"$f":"VLOOKUP(DJ725,Assumptions!$A$4:$E$53,5,FALSE)*$CR738*1000000","v":2305562.1831328706},{"$f":"VLOOKUP(DK725,Assumptions!$A$4:$E$53,5,FALSE)*$CR738*1000000","v":2228132.2794786696},null,"Capital Recovery & Taxes",29268033.593303028,{"$f":"VLOOKUP(DO725,Assumptions!$A$4:$E$53,5,FALSE)*$DO738*1000000","v":34908682.926193208},{"$f":"VLOOKUP(DP725,Assumptions!$A$4:$E$53,5,FALSE)*$DO738*1000000","v":34133630.622805595},{"$f":"VLOOKUP(DQ725,Assumptions!$A$4:$E$53,5,FALSE)*$DO738*1000000","v":33280960.157969803},{"$f":"VLOOKUP(DR725,Assumptions!$A$4:$E$53,5,FALSE)*$DO738*1000000","v":32455885.49438658},{"$f":"VLOOKUP(DS725,Assumptions!$A$4:$E$53,5,FALSE)*$DO738*1000000","v":31656338.935132112},{"$f":"VLOOKUP(DT725,Assumptions!$A$4:$E$53,5,FALSE)*$DO738*1000000","v":30880438.345827039},{"$f":"VLOOKUP(DU725,Assumptions!$A$4:$E$53,5,FALSE)*$DO738*1000000","v":30126407.627831649},{"$f":"VLOOKUP(DV725,Assumptions!$A$4:$E$53,5,FALSE)*$DO738*1000000","v":29392603.227180842},{"$f":"VLOOKUP(DW725,Assumptions!$A$4:$E$53,5,FALSE)*$DO738*1000000","v":28670171.159611069},{"$f":"VLOOKUP(DX725,Assumptions!$A$4:$E$53,5,FALSE)*$DO738*1000000","v":27949382.646006402},{"$f":"VLOOKUP(DY725,Assumptions!$A$4:$E$53,5,FALSE)*$DO738*1000000","v":27228594.132401727},{"$f":"VLOOKUP(DZ725,Assumptions!$A$4:$E$53,5,FALSE)*$DO738*1000000","v":26507805.618797053},{"$f":"VLOOKUP(EA725,Assumptions!$A$4:$E$53,5,FALSE)*$DO738*1000000","v":25787017.105192374},{"$f":"VLOOKUP(EB725,Assumptions!$A$4:$E$53,5,FALSE)*$DO738*1000000","v":25066228.591587704},{"$f":"VLOOKUP(EC725,Assumptions!$A$4:$E$53,5,FALSE)*$DO738*1000000","v":24345440.077983022},{"$f":"VLOOKUP(ED725,Assumptions!$A$4:$E$53,5,FALSE)*$DO738*1000000","v":23624651.564378355},{"$f":"VLOOKUP(EE725,Assumptions!$A$4:$E$53,5,FALSE)*$DO738*1000000","v":22903863.050773676},{"$f":"VLOOKUP(EF725,Assumptions!$A$4:$E$53,5,FALSE)*$DO738*1000000","v":22183074.537169002},{"$f":"VLOOKUP(EG725,Assumptions!$A$4:$E$53,5,FALSE)*$DO738*1000000","v":21462286.023564324},{"$f":"VLOOKUP(EH725,Assumptions!$A$4:$E$53,5,FALSE)*$DO738*1000000","v":20741497.509959646},null,"Capital Recovery & Taxes",30429145.733119432,{"$f":"VLOOKUP(EL725,Assumptions!$A$4:$E$53,5,FALSE)*$EL738*1000000","v":36293569.116151623},{"$f":"VLOOKUP(EM725,Assumptions!$A$4:$E$53,5,FALSE)*$EL738*1000000","v":35487769.183765061},{"$f":"VLOOKUP(EN725,Assumptions!$A$4:$E$53,5,FALSE)*$EL738*1000000","v":34601271.84686327},{"$f":"VLOOKUP(EO725,Assumptions!$A$4:$E$53,5,FALSE)*$EL738*1000000","v":33743465.083083183},{"$f":"VLOOKUP(EP725,Assumptions!$A$4:$E$53,5,FALSE)*$EL738*1000000","v":32912199.166484825},{"$f":"VLOOKUP(EQ725,Assumptions!$A$4:$E$53,5,FALSE)*$EL738*1000000","v":32105517.295251098},{"$f":"VLOOKUP(ER725,Assumptions!$A$4:$E$53,5,FALSE)*$EL738*1000000","v":31321572.909920733},{"$f":"VLOOKUP(ES725,Assumptions!$A$4:$E$53,5,FALSE)*$EL738*1000000","v":30558657.253977347},{"$f":"VLOOKUP(ET725,Assumptions!$A$4:$E$53,5,FALSE)*$EL738*1000000","v":29807565.090703711},{"$f":"VLOOKUP(EU725,Assumptions!$A$4:$E$53,5,FALSE)*$EL738*1000000","v":29058181.683946464},{"$f":"VLOOKUP(EV725,Assumptions!$A$4:$E$53,5,FALSE)*$EL738*1000000","v":28308798.27718921},{"$f":"VLOOKUP(EW725,Assumptions!$A$4:$E$53,5,FALSE)*$EL738*1000000","v":27559414.87043196},{"$f":"VLOOKUP(EX725,Assumptions!$A$4:$E$53,5,FALSE)*$EL738*1000000","v":26810031.463674702},{"$f":"VLOOKUP(EY725,Assumptions!$A$4:$E$53,5,FALSE)*$EL738*1000000","v":26060648.056917451},{"$f":"VLOOKUP(EZ725,Assumptions!$A$4:$E$53,5,FALSE)*$EL738*1000000","v":25311264.650160186},{"$f":"VLOOKUP(FA725,Assumptions!$A$4:$E$53,5,FALSE)*$EL738*1000000","v":24561881.243402943},{"$f":"VLOOKUP(FB725,Assumptions!$A$4:$E$53,5,FALSE)*$EL738*1000000","v":23812497.836645685},{"$f":"VLOOKUP(FC725,Assumptions!$A$4:$E$53,5,FALSE)*$EL738*1000000","v":23063114.429888435},{"$f":"VLOOKUP(FD725,Assumptions!$A$4:$E$53,5,FALSE)*$EL738*1000000","v":22313731.023131177},{"$f":"VLOOKUP(FE725,Assumptions!$A$4:$E$53,5,FALSE)*$EL738*1000000","v":21564347.616373919},null,"Capital Recovery & Taxes",46244293.844411761,{"$f":"VLOOKUP(FI725,Assumptions!$A$4:$E$53,5,FALSE)*$FI738*1000000","v":55156674.117309384},{"$f":"VLOOKUP(FJ725,Assumptions!$A$4:$E$53,5,FALSE)*$FI738*1000000","v":53932070.272695586},{"$f":"VLOOKUP(FK725,Assumptions!$A$4:$E$53,5,FALSE)*$FI738*1000000","v":52584827.609377734},{"$f":"VLOOKUP(FL725,Assumptions!$A$4:$E$53,5,FALSE)*$FI738*1000000","v":51281187.067054041},{"$f":"VLOOKUP(FM725,Assumptions!$A$4:$E$53,5,FALSE)*$FI738*1000000","v":50017881.628013127},{"$f":"VLOOKUP(FN725,Assumptions!$A$4:$E$53,5,FALSE)*$FI738*1000000","v":48791937.468440816},{"$f":"VLOOKUP(FO725,Assumptions!$A$4:$E$53,5,FALSE)*$FI738*1000000","v":47600548.303892694},{"$f":"VLOOKUP(FP725,Assumptions!$A$4:$E$53,5,FALSE)*$FI738*1000000","v":46441117.274136633},{"$f":"VLOOKUP(FQ725,Assumptions!$A$4:$E$53,5,FALSE)*$FI738*1000000","v":45299654.84179315},{"$f":"VLOOKUP(FR725,Assumptions!$A$4:$E$53,5,FALSE)*$FI738*1000000","v":44160789.269681804},{"$f":"VLOOKUP(FS725,Assumptions!$A$4:$E$53,5,FALSE)*$FI738*1000000","v":43021923.697570451},{"$f":"VLOOKUP(FT725,Assumptions!$A$4:$E$53,5,FALSE)*$FI738*1000000","v":41883058.125459097},{"$f":"VLOOKUP(FU725,Assumptions!$A$4:$E$53,5,FALSE)*$FI738*1000000","v":40744192.553347744},{"$f":"VLOOKUP(FV725,Assumptions!$A$4:$E$53,5,FALSE)*$FI738*1000000","v":39605326.981236391},{"$f":"VLOOKUP(FW725,Assumptions!$A$4:$E$53,5,FALSE)*$FI738*1000000","v":38466461.409125023},{"$f":"VLOOKUP(FX725,Assumptions!$A$4:$E$53,5,FALSE)*$FI738*1000000","v":37327595.837013692},{"$f":"VLOOKUP(FY725,Assumptions!$A$4:$E$53,5,FALSE)*$FI738*1000000","v":36188730.264902323},{"$f":"VLOOKUP(FZ725,Assumptions!$A$4:$E$53,5,FALSE)*$FI738*1000000","v":35049864.692790978},{"$f":"VLOOKUP(GA725,Assumptions!$A$4:$E$53,5,FALSE)*$FI738*1000000","v":33910999.120679617},{"$f":"VLOOKUP(GB725,Assumptions!$A$4:$E$53,5,FALSE)*$FI738*1000000","v":32772133.548568264},null,"Capital Recovery & Taxes",46236557.73591546,{"$f":"VLOOKUP(GF725,Assumptions!$A$4:$E$53,5,FALSE)*$GF738*1000000","v":55147447.075878017},{"$f":"VLOOKUP(GG725,Assumptions!$A$4:$E$53,5,FALSE)*$GF738*1000000","v":53923048.092608601},{"$f":"VLOOKUP(GH725,Assumptions!$A$4:$E$53,5,FALSE)*$GF738*1000000","v":52576030.80661945},{"$f":"VLOOKUP(GI725,Assumptions!$A$4:$E$53,5,FALSE)*$GF738*1000000","v":51272608.347519383},{"$f":"VLOOKUP(GJ725,Assumptions!$A$4:$E$53,5,FALSE)*$GF738*1000000","v":50009514.244129367},{"$f":"VLOOKUP(GK725,Assumptions!$A$4:$E$53,5,FALSE)*$GF738*1000000","v":48783775.170119844},{"$f":"VLOOKUP(GL725,Assumptions!$A$4:$E$53,5,FALSE)*$GF738*1000000","v":47592585.310503691},{"$f":"VLOOKUP(GM725,Assumptions!$A$4:$E$53,5,FALSE)*$GF738*1000000","v":46433348.239471927},{"$f":"VLOOKUP(GN725,Assumptions!$A$4:$E$53,5,FALSE)*$GF738*1000000","v":45292076.75992471},{"$f":"VLOOKUP(GO725,Assumptions!$A$4:$E$53,5,FALSE)*$GF738*1000000","v":44153401.706186473},{"$f":"VLOOKUP(GP725,Assumptions!$A$4:$E$53,5,FALSE)*$GF738*1000000","v":43014726.652448222},{"$f":"VLOOKUP(GQ725,Assumptions!$A$4:$E$53,5,FALSE)*$GF738*1000000","v":41876051.598709971},{"$f":"VLOOKUP(GR725,Assumptions!$A$4:$E$53,5,FALSE)*$GF738*1000000","v":40737376.544971719},{"$f":"VLOOKUP(GS725,Assumptions!$A$4:$E$53,5,FALSE)*$GF738*1000000","v":39598701.491233468},{"$f":"VLOOKUP(GT725,Assumptions!$A$4:$E$53,5,FALSE)*$GF738*1000000","v":38460026.437495209},{"$f":"VLOOKUP(GU725,Assumptions!$A$4:$E$53,5,FALSE)*$GF738*1000000","v":37321351.383756973},{"$f":"VLOOKUP(GV725,Assumptions!$A$4:$E$53,5,FALSE)*$GF738*1000000","v":36182676.330018714},{"$f":"VLOOKUP(GW725,Assumptions!$A$4:$E$53,5,FALSE)*$GF738*1000000","v":35044001.27628047},{"$f":"VLOOKUP(GX725,Assumptions!$A$4:$E$53,5,FALSE)*$GF738*1000000","v":33905326.222542211},{"$f":"VLOOKUP(GY725,Assumptions!$A$4:$E$53,5,FALSE)*$GF738*1000000","v":32766651.16880396}]
[null,"Transmission",0,{"$f":"VLOOKUP(D725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(E725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(F725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(G725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(H725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(I725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(J725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(K725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(L725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(M725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(N725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(O725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(P725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(Q725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(R725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(S725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(T725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(U725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(V725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},{"$f":"VLOOKUP(W725,Assumptions!$A$4:$E$53,5,FALSE)*$E738*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AB725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AC725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AD725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AE725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AF725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AG725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AH725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AI725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AJ725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AK725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AL725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AM725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AN725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AO725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AP725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AQ725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AR725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AS725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},{"$f":"VLOOKUP(AT725,Assumptions!$A$4:$E$53,5,FALSE)*$AB738*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(AY725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(AZ725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BA725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BB725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BC725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BD725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BE725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BF725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BG725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BH725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BI725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BJ725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BK725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BL725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BM725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BN725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BO725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BP725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},{"$f":"VLOOKUP(BQ725,Assumptions!$A$4:$E$53,5,FALSE)*$AY738*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(BV725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(BW725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(BX725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(BY725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(BZ725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CA725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CB725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CC725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CD725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CE725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CF725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CG725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CH725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CI725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CJ725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CK725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CL725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CM725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},{"$f":"VLOOKUP(CN725,Assumptions!$A$4:$E$53,5,FALSE)*$BV738*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(CS725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(CT725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(CU725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(CV725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(CW725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(CX725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(CY725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(CZ725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(DA725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(DB725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(DC725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(DD725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(DE725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(DF725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(DG725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(DH725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(DI725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(DJ725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},{"$f":"VLOOKUP(DK725,Assumptions!$A$4:$E$53,5,FALSE)*$CS738*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(DP725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(DQ725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(DR725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(DS725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(DT725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(DU725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(DV725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(DW725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(DX725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(DY725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(DZ725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(EA725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(EB725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(EC725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(ED725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(EE725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(EF725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(EG725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},{"$f":"VLOOKUP(EH725,Assumptions!$A$4:$E$53,5,FALSE)*$DP738*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(EM725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(EN725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(EO725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(EP725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(EQ725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(ER725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(ES725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(ET725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(EU725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(EV725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(EW725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(EX725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(EY725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(EZ725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(FA725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(FB725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(FC725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(FD725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},{"$f":"VLOOKUP(FE725,Assumptions!$A$4:$E$53,5,FALSE)*$EM738*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(FI725,Assumptions!$A$4:$E$53,5,FALSE)*$FJ738*1000000","v":0},{"$f":"VLOOKUP(FJ725,Assumptions!$A$4:$E$53,5,FALSE)*$FJ738*1000000","v":0},{"$f":"VLOOKUP(FK725,Assumptions!$A$4:$E$53,5,FALSE)*$FJ738*1000000","v":0},{"$f":"VLOOKUP(FL725,Assumptions!$A$4:$E$53,5,FALSE)*$FJ738*1000000","v":0},{"$f":"VLOOKUP(FM725,Assumptions!$A$4:$E$53,5,FALSE)*$FJ738*1000000","v":0},{"$f":"VLOOKUP(FN725,Assumptions!$A$4:$E$53,5,FALSE)*$FJ738*1000000","v":0},{"$f":"VLOOKUP(FO725,Assumptions!$A$4:$E$53,5,FALSE)*$FJ738*1000000","v":0},{"$f":"VLOOKUP(FP725,Assumptions!$A$4:$E$53,5,FALSE)*$FJ738*1000000","v":0},{"$f":"VLOOKUP(FQ725,Assumptions!$A$4:$E$53,5,FALSE)*$FJ738*1000000","v":0},{"$f":"VLOOKUP(FR725,Assumptions!$A$4:$E$53,5,FALSE)*$FJ738*1000000","v":0},{"$f":"VLOOKUP(FS725,Assumptions!$A$4:$E$53,5,FALSE)*$FJ738*1000000","v":0},{"$f":"VLOOKUP(FT725,Assumptions!$A$4:$E$53,5,FALSE)*$FJ738*1000000","v":0},{"$f":"VLOOKUP(FU725,Assumptions!$A$4:$E$53,5,FALSE)*$FJ738*1000000","v":0},{"$f":"VLOOKUP(FV725,Assumptions!$A$4:$E$53,5,FALSE)*$FJ738*1000000","v":0},{"$f":"VLOOKUP(FW725,Assumptions!$A$4:$E$53,5,FALSE)*$FJ738*1000000","v":0},{"$f":"VLOOKUP(FX725,Assumptions!$A$4:$E$53,5,FALSE)*$FJ738*1000000","v":0},{"$f":"VLOOKUP(FY725,Assumptions!$A$4:$E$53,5,FALSE)*$FJ738*1000000","v":0},{"$f":"VLOOKUP(FZ725,Assumptions!$A$4:$E$53,5,FALSE)*$FJ738*1000000","v":0},{"$f":"VLOOKUP(GA725,Assumptions!$A$4:$E$53,5,FALSE)*$FJ738*1000000","v":0},{"$f":"VLOOKUP(GB725,Assumptions!$A$4:$E$53,5,FALSE)*$FJ738*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(GF725,Assumptions!$A$4:$E$53,5,FALSE)*$GG738*1000000","v":0},{"$f":"VLOOKUP(GG725,Assumptions!$A$4:$E$53,5,FALSE)*$GG738*1000000","v":0},{"$f":"VLOOKUP(GH725,Assumptions!$A$4:$E$53,5,FALSE)*$GG738*1000000","v":0},{"$f":"VLOOKUP(GI725,Assumptions!$A$4:$E$53,5,FALSE)*$GG738*1000000","v":0},{"$f":"VLOOKUP(GJ725,Assumptions!$A$4:$E$53,5,FALSE)*$GG738*1000000","v":0},{"$f":"VLOOKUP(GK725,Assumptions!$A$4:$E$53,5,FALSE)*$GG738*1000000","v":0},{"$f":"VLOOKUP(GL725,Assumptions!$A$4:$E$53,5,FALSE)*$GG738*1000000","v":0},{"$f":"VLOOKUP(GM725,Assumptions!$A$4:$E$53,5,FALSE)*$GG738*1000000","v":0},{"$f":"VLOOKUP(GN725,Assumptions!$A$4:$E$53,5,FALSE)*$GG738*1000000","v":0},{"$f":"VLOOKUP(GO725,Assumptions!$A$4:$E$53,5,FALSE)*$GG738*1000000","v":0},{"$f":"VLOOKUP(GP725,Assumptions!$A$4:$E$53,5,FALSE)*$GG738*1000000","v":0},{"$f":"VLOOKUP(GQ725,Assumptions!$A$4:$E$53,5,FALSE)*$GG738*1000000","v":0},{"$f":"VLOOKUP(GR725,Assumptions!$A$4:$E$53,5,FALSE)*$GG738*1000000","v":0},{"$f":"VLOOKUP(GS725,Assumptions!$A$4:$E$53,5,FALSE)*$GG738*1000000","v":0},{"$f":"VLOOKUP(GT725,Assumptions!$A$4:$E$53,5,FALSE)*$GG738*1000000","v":0},{"$f":"VLOOKUP(GU725,Assumptions!$A$4:$E$53,5,FALSE)*$GG738*1000000","v":0},{"$f":"VLOOKUP(GV725,Assumptions!$A$4:$E$53,5,FALSE)*$GG738*1000000","v":0},{"$f":"VLOOKUP(GW725,Assumptions!$A$4:$E$53,5,FALSE)*$GG738*1000000","v":0},{"$f":"VLOOKUP(GX725,Assumptions!$A$4:$E$53,5,FALSE)*$GG738*1000000","v":0},{"$f":"VLOOKUP(GY725,Assumptions!$A$4:$E$53,5,FALSE)*$GG738*1000000","v":0}]
[null,"Misc Charges",5482.257583082388,{"$f":"(D741+D742)*Misc_Rev","v":4712.0005325558714},4806.2405432069881,4902.3653540711266,5000.4126611525498,5100.4209143756016,5202.4293326631132,5306.4779193163749,5412.6074777027034,5520.8596272567574,5631.276819801893,5743.9023561979302,5858.780403321889,5975.9560113883272,6095.4751316160928,6217.3846342484158,6341.7323269333838,6468.5669734720523,6597.9383129414928,6729.897079200322,6864.4950207843294,null,"Misc Charges",0,{"$f":"(AA741+AA742)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(AX741+AX742)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",492.94632767882467,{"$f":"(BU741+BU742)*Misc_Rev","v":423.68738121898207},432.16112884336167,440.80435142022884,449.62043844863348,458.6128472176062,467.78510416195826,477.14080624519744,486.68362237010138,496.41729481750332,506.34564071385353,516.47255352813045,526.80200459869309,537.33804469066695,548.08480558448036,559.04650169616991,570.22743173009349,581.63198036469532,593.26461997198919,605.12991237142899,617.23251061885753,null,"Misc Charges",-17588.909745722664,{"$f":"(CR741+CR742)*Misc_Rev","v":-15117.668375283418},-15420.021742789088,-15728.422177644868,-16042.990621197765,-16363.850433621723,-16691.127442294157,-17024.949991140038,-17365.448990962843,-17712.757970782095,-18067.013130197738,-18428.353392801691,-18796.920460657726,-19172.858869870881,-19556.316047268298,-19947.442368213666,-20346.39121557794,-20753.319039889499,-21168.385420687293,-21591.753129101038,-22023.588191683055,null,"Misc Charges",-149505.73283864258,{"$f":"(DO741+DO742)*Misc_Rev","v":-128500.18118990905},{"$f":"(DP741+DP742)*Misc_Rev","v":-131070.18481370725},-133691.58850998137,-136365.42028018099,-139092.72868578462,-141874.58325950033,-144712.07492469033,-147606.31642318415,-150558.44275164779,-153569.61160668079,-156641.00383881439,-159773.82391559065,-162969.30039390249,-166228.68640178055,-169553.26012981619,-172944.3253324125,-176403.21183906071,-179931.27607584198,-183529.90159735881,-187200.49962930597,null,"Misc Charges",40039.306493147349,{"$f":"(EL741+EL742)*Misc_Rev","v":34413.784952585433},35102.060651637141,35804.101864669887,36520.183901963283,37250.587580002546,37995.5993316026,38755.511318234654,39530.621544599344,40321.233975491326,41127.658655001156,41950.211828101164,42789.216064663211,43645.000385956475,44517.900393675605,45408.258401549123,46316.423569580089,47242.752040971696,48187.607081791131,49151.35922342696,50134.386407895501,null,"Misc Charges",0,{"$f":"(FI741+FI742)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",142767.12455943719,{"$f":"(GF741+GF742)*Misc_Rev","v":122708.3472019758},125162.51414601531,127665.76442893561,130219.07971751432,132823.46131186461,135479.93053810194,138189.52914886395,140953.31973184121,143772.38612647806,146647.83384900761,149580.79052598777,152572.40633650756,155623.85446323769,158736.33155250244,161911.05818355249,165149.27934722355,168452.26493416799,171821.31023285136,175257.7364375084,178762.89116625855]
[null,"Total Fixed Cost",3035614.0954881026,{"$f":"SUM(D741:D745)","v":3993415.6371212797},{"$f":"SUM(E741:E744)","v":3857876.195657298},3720193.4061839422,3585027.9760747678,3452196.9202001882,3321533.8054729388,3192881.6677675392,3066095.3735898742,2940387.5722837769,2814893.0197867155,2689466.6597257615,2564109.8559496375,2438823.9995840397,2313610.5095771779,2188470.8332562284,2063406.4468949079,1938418.8562924094,1813509.5973639097,1688680.2367428886,1563932.3723954963,null,"Total Fixed Cost",597963.38685423112,{"$f":"SUM(AA741:AA745)","v":801871.44354706327},{"$f":"SUM(AB741:AB744)","v":773967.5333303879},744621.13276662549,715787.58481601765,687428.46248161397,659508.78734311287,631995.55159544083,604858.21070255968,577932.21829290956,551036.77041929739,524141.32254568546,497245.87467207346,470350.42679846147,443454.97892484942,416559.53105123749,389664.08317762543,362768.63530401333,335873.18743040122,308977.73955678922,282082.29168317729,null,"Total Fixed Cost",2662222.5683801416,{"$f":"SUM(AX741:AX745)","v":3570051.7805632073},{"$f":"SUM(AY741:AY744)","v":3445819.3924972881},3315164.8213326866,3186793.5468230462,3060534.4862218862,2936231.9103625412,2813738.8635525168,2692919.3569420469,2573040.8054372249,2453298.2427821695,2333555.6801271145,2213813.11747206,2094070.5548170055,1974327.9921619506,1854585.4295068961,1734842.8668518409,1615100.3041967857,1495357.7415417305,1375615.1788866757,1255872.6162316212,null,"Total Fixed Cost",187764.46833068016,{"$f":"SUM(BU741:BU745)","v":244837.37731693196},{"$f":"SUM(BV741:BV744)","v":236625.40544008013},228426.21277784565,220380.31000700095,212476.71815112067,204705.45524267055,197057.10999126435,189522.9839520379,182055.72299622445,174603.285187342,167156.97901500619,159716.92711194803,152283.25456355297,144856.08895691432,137435.56043086722,130021.80172702344,122614.94824182711,115215.13807965117,107822.51210695601,100437.21400753129,null,"Total Fixed Cost",2599623.8242753171,{"$f":"SUM(CR741:CR745)","v":3268083.4988638624},{"$f":"SUM(CS741:CS744)","v":3190605.5316984141},3089485.1214791727,2991138.6947929487,2895340.3223056607,2801883.9323471105,2710574.766308791,2621232.2247825214,2532901.0550632793,2444531.9481168473,2355944.0571045699,2267133.0063451305,2178094.3326435862,2088823.4835410954,1999315.8155296384,1909566.5922310371,1819570.9825395469,1729324.0587273119,1638820.7945119147,1548056.0630852948,null,"Total Fixed Cost",24640105.728284091,{"$f":"SUM(DO741:DO745)","v":30812168.256678537},{"$f":"SUM(DP741:DP744)","v":30086255.84471434},29152637.88431672,28244996.775260437,27361232.441623449,26499429.7224482,25657778.831985235,24834601.855417497,24021009.760412458,23207238.018823817,22391606.612675492,21574078.348676294,20754615.289669201,19933178.739754066,19109729.229112711,18284226.498530637,17456629.483609006,16626896.298661036,15794984.220286198,14960849.67061596,null,"Total Fixed Cost",31668556.548326489,{"$f":"SUM(EL741:EL745)","v":37390661.537238888},{"$f":"SUM(EM741:EM744)","v":36571701.392622434},35706882.699897788,34871188.153178394,34062476.697981939,33278800.377378155,32518321.653690331,31779340.972622335,31052662.483721599,30328181.024824712,29604197.604885023,28880722.184681688,28157764.924209423,27435336.186662868,26713446.542500511,25992106.773590077,25271327.87743656,24551121.071495127,23831497.797570005,23112469.726301521,null,"Total Fixed Cost",46244293.844411761,{"$f":"SUM(FI741:FI745)","v":55156674.117309384},{"$f":"SUM(FJ741:FJ744)","v":53932070.272695586},52584827.609377734,51281187.067054041,50017881.628013127,48791937.468440816,47600548.303892694,46441117.274136633,45299654.84179315,44160789.269681804,43021923.697570451,41883058.125459097,40744192.553347744,39605326.981236391,38466461.409125023,37327595.837013692,36188730.264902323,35049864.692790978,33910999.120679617,32772133.548568264,null,"Total Fixed Cost",50655892.977530181,{"$f":"SUM(GF741:GF745)","v":59059321.282824799},{"$f":"SUM(GG741:GG744)","v":57787997.269548304},56518278.967097946,55293701.471207447,54111029.230291195,52967320.45600491,51859801.502106458,50785908.754906744,49731688.485668227,48681805.66644486,47633698.691911779,46587403.078962795,45542955.054829605,44500391.571288511,43459750.319151349,42421069.743046239,41384389.056493759,40349748.257285021,39317188.143166855,38286750.327841096]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D749:W749))","v":846445.40252630704},{"$f":"HLOOKUP(D726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*D727","v":727519.84507100261},{"$f":"HLOOKUP(E726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*E727","v":742070.24197242269},{"$f":"HLOOKUP(F726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*F727","v":756911.64681187121},{"$f":"HLOOKUP(G726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*G727","v":772049.87974810845},{"$f":"HLOOKUP(H726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*H727","v":787490.87734307093},{"$f":"HLOOKUP(I726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*I727","v":803240.69488993217},{"$f":"HLOOKUP(J726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*J727","v":819305.50878773094},{"$f":"HLOOKUP(K726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*K727","v":835691.61896348535},{"$f":"HLOOKUP(L726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*L727","v":852405.45134275511},{"$f":"HLOOKUP(M726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*M727","v":869453.5603696102},{"$f":"HLOOKUP(N726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*N727","v":886842.63157700247},{"$f":"HLOOKUP(O726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*O727","v":904579.4842085425},{"$f":"HLOOKUP(P726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*P727","v":922671.07389271352},{"$f":"HLOOKUP(Q726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q727","v":941124.49537056778},{"$f":"HLOOKUP(R726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*R727","v":959946.98527797917},{"$f":"HLOOKUP(S726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*S727","v":979145.9249835388},{"$f":"HLOOKUP(T726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*T727","v":998728.84348320938},{"$f":"HLOOKUP(U726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*U727","v":1018703.4203528737},{"$f":"HLOOKUP(V726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*V727","v":1039077.4887599312},{"$f":"HLOOKUP(W726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*W727","v":1059859.0385351297},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA749:AT749))","v":176342.79219298065},{"$f":"HLOOKUP(AA726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA727","v":151566.63438979219},{"$f":"HLOOKUP(AB726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB727","v":154597.96707758802},{"$f":"HLOOKUP(AC726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC727","v":157689.92641913978},{"$f":"HLOOKUP(AD726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD727","v":160843.72494752257},{"$f":"HLOOKUP(AE726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE727","v":164060.59944647306},{"$f":"HLOOKUP(AF726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF727","v":167341.81143540252},{"$f":"HLOOKUP(AG726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG727","v":170688.64766411058},{"$f":"HLOOKUP(AH726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH727","v":174102.42061739275},{"$f":"HLOOKUP(AI726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI727","v":177584.46902974061},{"$f":"HLOOKUP(AJ726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ727","v":181136.15841033543},{"$f":"HLOOKUP(AK726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK727","v":184758.88157854215},{"$f":"HLOOKUP(AL726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL727","v":188454.05921011299},{"$f":"HLOOKUP(AM726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM727","v":192223.14039431527},{"$f":"HLOOKUP(AN726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN727","v":196067.60320220157},{"$f":"HLOOKUP(AO726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO727","v":199988.95526624561},{"$f":"HLOOKUP(AP726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP727","v":203988.73437157052},{"$f":"HLOOKUP(AQ726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ727","v":208068.5090590019},{"$f":"HLOOKUP(AR726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR727","v":212229.879240182},{"$f":"HLOOKUP(AS726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS727","v":216474.47682498561},{"$f":"HLOOKUP(AT726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT727","v":220803.96636148533},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX749:BQ749))","v":0},{"$f":"HLOOKUP(AX726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX727","v":0},{"$f":"HLOOKUP(AY726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY727","v":0},{"$f":"HLOOKUP(AZ726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ727","v":0},{"$f":"HLOOKUP(BA726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA727","v":0},{"$f":"HLOOKUP(BB726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB727","v":0},{"$f":"HLOOKUP(BC726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC727","v":0},{"$f":"HLOOKUP(BD726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD727","v":0},{"$f":"HLOOKUP(BE726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE727","v":0},{"$f":"HLOOKUP(BF726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF727","v":0},{"$f":"HLOOKUP(BG726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG727","v":0},{"$f":"HLOOKUP(BH726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH727","v":0},{"$f":"HLOOKUP(BI726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI727","v":0},{"$f":"HLOOKUP(BJ726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ727","v":0},{"$f":"HLOOKUP(BK726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK727","v":0},{"$f":"HLOOKUP(BL726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL727","v":0},{"$f":"HLOOKUP(BM726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM727","v":0},{"$f":"HLOOKUP(BN726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN727","v":0},{"$f":"HLOOKUP(BO726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO727","v":0},{"$f":"HLOOKUP(BP726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP727","v":0},{"$f":"HLOOKUP(BQ726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ727","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU749:CN749))","v":54862.890124667967},{"$f":"HLOOKUP(BU726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU727","v":47154.655462146438},{"$f":"HLOOKUP(BV726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV727","v":48097.748571389362},{"$f":"HLOOKUP(BW726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW727","v":49059.703542817158},{"$f":"HLOOKUP(BX726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX727","v":50040.8976136735},{"$f":"HLOOKUP(BY726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY727","v":51041.715565946972},{"$f":"HLOOKUP(BZ726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ727","v":52062.549877265912},{"$f":"HLOOKUP(CA726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA727","v":53103.800874811226},{"$f":"HLOOKUP(CB726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB727","v":54165.876892307446},{"$f":"HLOOKUP(CC726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC727","v":55249.194430153599},{"$f":"HLOOKUP(CD726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD727","v":56354.178318756669},{"$f":"HLOOKUP(CE726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE727","v":57481.261885131804},{"$f":"HLOOKUP(CF726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF727","v":58630.887122834436},{"$f":"HLOOKUP(CG726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG727","v":59803.504865291128},{"$f":"HLOOKUP(CH726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH727","v":60999.574962596962},{"$f":"HLOOKUP(CI726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI727","v":62219.566461848895},{"$f":"HLOOKUP(CJ726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ727","v":63463.957791085872},{"$f":"HLOOKUP(CK726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK727","v":64733.236946907593},{"$f":"HLOOKUP(CL726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL727","v":66027.901685845747},{"$f":"HLOOKUP(CM726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM727","v":67348.459719562656},{"$f":"HLOOKUP(CN726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN727","v":68695.428913953918},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR749:DK749))","v":0},{"$f":"HLOOKUP(CR726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR727","v":0},{"$f":"HLOOKUP(CS726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS727","v":0},{"$f":"HLOOKUP(CT726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT727","v":0},{"$f":"HLOOKUP(CU726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU727","v":0},{"$f":"HLOOKUP(CV726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV727","v":0},{"$f":"HLOOKUP(CW726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW727","v":0},{"$f":"HLOOKUP(CX726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX727","v":0},{"$f":"HLOOKUP(CY726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY727","v":0},{"$f":"HLOOKUP(CZ726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ727","v":0},{"$f":"HLOOKUP(DA726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA727","v":0},{"$f":"HLOOKUP(DB726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB727","v":0},{"$f":"HLOOKUP(DC726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC727","v":0},{"$f":"HLOOKUP(DD726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD727","v":0},{"$f":"HLOOKUP(DE726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE727","v":0},{"$f":"HLOOKUP(DF726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF727","v":0},{"$f":"HLOOKUP(DG726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG727","v":0},{"$f":"HLOOKUP(DH726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH727","v":0},{"$f":"HLOOKUP(DI726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI727","v":0},{"$f":"HLOOKUP(DJ726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ727","v":0},{"$f":"HLOOKUP(DK726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK727","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO749:EH749))","v":0},{"$f":"HLOOKUP(DO726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO727","v":0},{"$f":"HLOOKUP(DP726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP727","v":0},{"$f":"HLOOKUP(DQ726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ727","v":0},{"$f":"HLOOKUP(DR726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR727","v":0},{"$f":"HLOOKUP(DS726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS727","v":0},{"$f":"HLOOKUP(DT726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT727","v":0},{"$f":"HLOOKUP(DU726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU727","v":0},{"$f":"HLOOKUP(DV726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV727","v":0},{"$f":"HLOOKUP(DW726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW727","v":0},{"$f":"HLOOKUP(DX726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX727","v":0},{"$f":"HLOOKUP(DY726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY727","v":0},{"$f":"HLOOKUP(DZ726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ727","v":0},{"$f":"HLOOKUP(EA726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA727","v":0},{"$f":"HLOOKUP(EB726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB727","v":0},{"$f":"HLOOKUP(EC726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC727","v":0},{"$f":"HLOOKUP(ED726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED727","v":0},{"$f":"HLOOKUP(EE726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE727","v":0},{"$f":"HLOOKUP(EF726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF727","v":0},{"$f":"HLOOKUP(EG726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG727","v":0},{"$f":"HLOOKUP(EH726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH727","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL749:FE749))","v":0},{"$f":"HLOOKUP(EL726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL727","v":0},{"$f":"HLOOKUP(EM726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM727","v":0},{"$f":"HLOOKUP(EN726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN727","v":0},{"$f":"HLOOKUP(EO726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO727","v":0},{"$f":"HLOOKUP(EP726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP727","v":0},{"$f":"HLOOKUP(EQ726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ727","v":0},{"$f":"HLOOKUP(ER726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER727","v":0},{"$f":"HLOOKUP(ES726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES727","v":0},{"$f":"HLOOKUP(ET726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET727","v":0},{"$f":"HLOOKUP(EU726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU727","v":0},{"$f":"HLOOKUP(EV726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV727","v":0},{"$f":"HLOOKUP(EW726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW727","v":0},{"$f":"HLOOKUP(EX726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX727","v":0},{"$f":"HLOOKUP(EY726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY727","v":0},{"$f":"HLOOKUP(EZ726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ727","v":0},{"$f":"HLOOKUP(FA726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA727","v":0},{"$f":"HLOOKUP(FB726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB727","v":0},{"$f":"HLOOKUP(FC726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC727","v":0},{"$f":"HLOOKUP(FD726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD727","v":0},{"$f":"HLOOKUP(FE726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE727","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI749:GB749))","v":0},{"$f":"HLOOKUP(FI726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI727","v":0},{"$f":"HLOOKUP(FJ726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ727","v":0},{"$f":"HLOOKUP(FK726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK727","v":0},{"$f":"HLOOKUP(FL726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL727","v":0},{"$f":"HLOOKUP(FM726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM727","v":0},{"$f":"HLOOKUP(FN726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN727","v":0},{"$f":"HLOOKUP(FO726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO727","v":0},{"$f":"HLOOKUP(FP726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP727","v":0},{"$f":"HLOOKUP(FQ726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ727","v":0},{"$f":"HLOOKUP(FR726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR727","v":0},{"$f":"HLOOKUP(FS726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS727","v":0},{"$f":"HLOOKUP(FT726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT727","v":0},{"$f":"HLOOKUP(FU726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU727","v":0},{"$f":"HLOOKUP(FV726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV727","v":0},{"$f":"HLOOKUP(FW726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW727","v":0},{"$f":"HLOOKUP(FX726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX727","v":0},{"$f":"HLOOKUP(FY726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY727","v":0},{"$f":"HLOOKUP(FZ726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ727","v":0},{"$f":"HLOOKUP(GA726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA727","v":0},{"$f":"HLOOKUP(GB726,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB727","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF749:GY749))","v":2355763.3609060296},{"$f":"HLOOKUP(GF726,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF727","v":2024778.6688132342},{"$f":"HLOOKUP(GG726,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG727","v":2065274.2421894989},{"$f":"HLOOKUP(GH726,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH727","v":2106579.7270332887},{"$f":"HLOOKUP(GI726,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI727","v":2148711.3215739545},{"$f":"HLOOKUP(GJ726,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ727","v":2191685.5480054338},{"$f":"HLOOKUP(GK726,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK727","v":2235519.2589655425},{"$f":"HLOOKUP(GL726,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL727","v":2280229.6441448531},{"$f":"HLOOKUP(GM726,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM727","v":2325834.2370277504},{"$f":"HLOOKUP(GN726,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN727","v":2372350.9217683054},{"$f":"HLOOKUP(GO726,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO727","v":2419797.9402036713},{"$f":"HLOOKUP(GP726,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP727","v":2468193.8990077446},{"$f":"HLOOKUP(GQ726,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ727","v":2517557.7769879},{"$f":"HLOOKUP(GR726,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR727","v":2567908.9325276576},{"$f":"HLOOKUP(GS726,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS727","v":2619267.1111782109},{"$f":"HLOOKUP(GT726,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT727","v":2671652.4534017756},{"$f":"HLOOKUP(GU726,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU727","v":2725085.5024698107},{"$f":"HLOOKUP(GV726,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV727","v":2779587.212519207},{"$f":"HLOOKUP(GW726,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW727","v":2835178.9567695912},{"$f":"HLOOKUP(GX726,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX727","v":2891882.5359049835},{"$f":"HLOOKUP(GY726,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY727","v":2949720.186623083}]
[null,"Fuel Cost",17613812.39607333,{"$f":"HLOOKUP(D726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D728","v":14337143.145599997},{"$f":"HLOOKUP(E726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E728","v":15000333.889604384},{"$f":"HLOOKUP(F726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F728","v":15677121.319627395},{"$f":"HLOOKUP(G726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G728","v":16442392.715256985},{"$f":"HLOOKUP(H726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H728","v":17252567.38062904},{"$f":"HLOOKUP(I726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I728","v":18124149.32086356},{"$f":"HLOOKUP(J726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J728","v":18931085.185630687},{"$f":"HLOOKUP(K726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K728","v":18931085.185630687},{"$f":"HLOOKUP(L726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L728","v":18931085.185630687},{"$f":"HLOOKUP(M726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M728","v":18931085.185630687},{"$f":"HLOOKUP(N726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N728","v":18931085.185630687},{"$f":"HLOOKUP(O726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O728","v":18931085.185630687},{"$f":"HLOOKUP(P726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P728","v":18931085.185630687},{"$f":"HLOOKUP(Q726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q728","v":18931085.185630687},{"$f":"HLOOKUP(R726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R728","v":18931085.185630687},{"$f":"HLOOKUP(S726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S728","v":18931085.185630687},{"$f":"HLOOKUP(T726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T728","v":18931085.185630687},{"$f":"HLOOKUP(U726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U728","v":18931085.185630687},{"$f":"HLOOKUP(V726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V728","v":18931085.185630687},{"$f":"HLOOKUP(W726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W728","v":18931085.185630687},null,"Fuel Cost",3701042.4830805007,{"$f":"HLOOKUP(AA726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA728","v":3012543.4899999993},{"$f":"HLOOKUP(AB726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB728","v":3151894.1917534242},{"$f":"HLOOKUP(AC726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC728","v":3294101.8509589033},{"$f":"HLOOKUP(AD726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD728","v":3454901.9027945199},{"$f":"HLOOKUP(AE726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE728","v":3625137.101616438},{"$f":"HLOOKUP(AF726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF728","v":3808275.2954246569},{"$f":"HLOOKUP(AG726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG728","v":3977829.9522739723},{"$f":"HLOOKUP(AH726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH728","v":3977829.9522739723},{"$f":"HLOOKUP(AI726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI728","v":3977829.9522739723},{"$f":"HLOOKUP(AJ726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ728","v":3977829.9522739723},{"$f":"HLOOKUP(AK726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK728","v":3977829.9522739723},{"$f":"HLOOKUP(AL726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL728","v":3977829.9522739723},{"$f":"HLOOKUP(AM726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM728","v":3977829.9522739723},{"$f":"HLOOKUP(AN726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN728","v":3977829.9522739723},{"$f":"HLOOKUP(AO726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO728","v":3977829.9522739723},{"$f":"HLOOKUP(AP726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP728","v":3977829.9522739723},{"$f":"HLOOKUP(AQ726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ728","v":3977829.9522739723},{"$f":"HLOOKUP(AR726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR728","v":3977829.9522739723},{"$f":"HLOOKUP(AS726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS728","v":3977829.9522739723},{"$f":"HLOOKUP(AT726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT728","v":3977829.9522739723},null,"Fuel Cost",6038731.1932179714,{"$f":"HLOOKUP(AX726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX728","v":2972268.0000000009},{"$f":"HLOOKUP(AY726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY728","v":3086586.0000000009},{"$f":"HLOOKUP(AZ726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ728","v":3200904.0000000005},{"$f":"HLOOKUP(BA726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA728","v":3315222.0000000005},{"$f":"HLOOKUP(BB726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB728","v":3429540.0000000009},{"$f":"HLOOKUP(BC726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC728","v":3543858.0000000009},{"$f":"HLOOKUP(BD726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD728","v":3658176.0000000009},{"$f":"HLOOKUP(BE726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE728","v":3772494.0000000005},{"$f":"HLOOKUP(BF726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF728","v":3886812.0000000005},{"$f":"HLOOKUP(BG726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG728","v":9945666.0000000019},{"$f":"HLOOKUP(BH726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH728","v":9831348.0000000019},{"$f":"HLOOKUP(BI726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI728","v":9945666.0000000019},{"$f":"HLOOKUP(BJ726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ728","v":10059984.000000004},{"$f":"HLOOKUP(BK726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK728","v":10174302.000000002},{"$f":"HLOOKUP(BL726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL728","v":10288620.000000002},{"$f":"HLOOKUP(BM726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM728","v":10402938.000000002},{"$f":"HLOOKUP(BN726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN728","v":10517256.000000002},{"$f":"HLOOKUP(BO726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO728","v":10631574.000000004},{"$f":"HLOOKUP(BP726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP728","v":10860210.000000002},{"$f":"HLOOKUP(BQ726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ728","v":10974528.000000002},null,"Fuel Cost",3194739.8713950883,{"$f":"HLOOKUP(BU726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU728","v":2600427.5405679997},{"$f":"HLOOKUP(BV726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV728","v":2720715.066321556},{"$f":"HLOOKUP(BW726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW728","v":2843468.7177477255},{"$f":"HLOOKUP(BX726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX728","v":2982271.3224922302},{"$f":"HLOOKUP(BY726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY728","v":3129218.3461153097},{"$f":"HLOOKUP(BZ726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ728","v":3287303.2350105643},{"$f":"HLOOKUP(CA726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA728","v":3433662.8148028934},{"$f":"HLOOKUP(CB726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB728","v":3433662.8148028934},{"$f":"HLOOKUP(CC726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC728","v":3433662.8148028934},{"$f":"HLOOKUP(CD726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD728","v":3433662.8148028934},{"$f":"HLOOKUP(CE726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE728","v":3433662.8148028934},{"$f":"HLOOKUP(CF726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF728","v":3433662.8148028934},{"$f":"HLOOKUP(CG726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG728","v":3433662.8148028934},{"$f":"HLOOKUP(CH726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH728","v":3433662.8148028934},{"$f":"HLOOKUP(CI726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI728","v":3433662.8148028934},{"$f":"HLOOKUP(CJ726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ728","v":3433662.8148028934},{"$f":"HLOOKUP(CK726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK728","v":3433662.8148028934},{"$f":"HLOOKUP(CL726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL728","v":3433662.8148028934},{"$f":"HLOOKUP(CM726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM728","v":3433662.8148028934},{"$f":"HLOOKUP(CN726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN728","v":3433662.8148028934},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",41582031.914905198,{"$f":"HLOOKUP(GF726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GF728","v":21024000},{"$f":"HLOOKUP(GG726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GG728","v":21549599.999999996},{"$f":"HLOOKUP(GH726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GH728","v":22075200},{"$f":"HLOOKUP(GI726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GI728","v":22600800},{"$f":"HLOOKUP(GJ726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GJ728","v":23652000},{"$f":"HLOOKUP(GK726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GK728","v":24177599.999999996},{"$f":"HLOOKUP(GL726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GL728","v":24703200},{"$f":"HLOOKUP(GM726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GM728","v":25754400.000000004},{"$f":"HLOOKUP(GN726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GN728","v":26280000},{"$f":"HLOOKUP(GO726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GO728","v":68328000},{"$f":"HLOOKUP(GP726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GP728","v":67802400},{"$f":"HLOOKUP(GQ726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GQ728","v":68328000},{"$f":"HLOOKUP(GR726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GR728","v":69379200},{"$f":"HLOOKUP(GS726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GS728","v":69904800},{"$f":"HLOOKUP(GT726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GT728","v":70956000},{"$f":"HLOOKUP(GU726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GU728","v":72007200},{"$f":"HLOOKUP(GV726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GV728","v":72532800},{"$f":"HLOOKUP(GW726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GW728","v":73584000},{"$f":"HLOOKUP(GX726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GX728","v":74635200},{"$f":"HLOOKUP(GY726,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GY728","v":75686400}]
[null,"Fuel Savings on remaining plant",-2910436.8122267085,{"$f":"HLOOKUP(D726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D729","v":-2369012.9231999996},{"$f":"HLOOKUP(E726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E729","v":-2478595.943132055},{"$f":"HLOOKUP(F726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F729","v":-2590425.6257753419},{"$f":"HLOOKUP(G726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G729","v":-2716876.0495167123},{"$f":"HLOOKUP(H726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H729","v":-2850746.1122498633},{"$f":"HLOOKUP(I726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I729","v":-2994762.8706147945},{"$f":"HLOOKUP(J726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J729","v":-3128097.7667243839},{"$f":"HLOOKUP(K726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K729","v":-3128097.7667243839},{"$f":"HLOOKUP(L726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L729","v":-3128097.7667243839},{"$f":"HLOOKUP(M726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M729","v":-3128097.7667243839},{"$f":"HLOOKUP(N726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N729","v":-3128097.7667243839},{"$f":"HLOOKUP(O726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O729","v":-3128097.7667243839},{"$f":"HLOOKUP(P726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P729","v":-3128097.7667243839},{"$f":"HLOOKUP(Q726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q729","v":-3128097.7667243839},{"$f":"HLOOKUP(R726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R729","v":-3128097.7667243839},{"$f":"HLOOKUP(S726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S729","v":-3128097.7667243839},{"$f":"HLOOKUP(T726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T729","v":-3128097.7667243839},{"$f":"HLOOKUP(U726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U729","v":-3128097.7667243839},{"$f":"HLOOKUP(V726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V729","v":-3128097.7667243839},{"$f":"HLOOKUP(W726,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W729","v":-3128097.7667243839},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA751:AT751))","v":-1301582.7481314472},{"$f":"HLOOKUP(AA726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AA729","v":-640640},{"$f":"HLOOKUP(AB726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AB729","v":-665280},{"$f":"HLOOKUP(AC726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AC729","v":-689920},{"$f":"HLOOKUP(AD726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AD729","v":-714560},{"$f":"HLOOKUP(AE726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AE729","v":-739200},{"$f":"HLOOKUP(AF726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AF729","v":-763840},{"$f":"HLOOKUP(AG726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AG729","v":-788480},{"$f":"HLOOKUP(AH726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AH729","v":-813120},{"$f":"HLOOKUP(AI726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AI729","v":-837760},{"$f":"HLOOKUP(AJ726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AJ729","v":-2143680},{"$f":"HLOOKUP(AK726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AK729","v":-2119040},{"$f":"HLOOKUP(AL726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AL729","v":-2143680},{"$f":"HLOOKUP(AM726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AM729","v":-2168320},{"$f":"HLOOKUP(AN726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AN729","v":-2192960},{"$f":"HLOOKUP(AO726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AO729","v":-2217600},{"$f":"HLOOKUP(AP726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AP729","v":-2242240},{"$f":"HLOOKUP(AQ726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AQ729","v":-2266880},{"$f":"HLOOKUP(AR726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AR729","v":-2291520},{"$f":"HLOOKUP(AS726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AS729","v":-2340800},{"$f":"HLOOKUP(AT726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AT729","v":-2365440},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX751:BQ751))","v":-532148.72583913151},{"$f":"HLOOKUP(AX726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX729","v":-261924.00000000006},{"$f":"HLOOKUP(AY726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY729","v":-271998.00000000006},{"$f":"HLOOKUP(AZ726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ729","v":-282072},{"$f":"HLOOKUP(BA726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA729","v":-292146.00000000006},{"$f":"HLOOKUP(BB726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB729","v":-302220.00000000006},{"$f":"HLOOKUP(BC726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC729","v":-312294.00000000006},{"$f":"HLOOKUP(BD726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD729","v":-322368.00000000006},{"$f":"HLOOKUP(BE726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE729","v":-332442.00000000006},{"$f":"HLOOKUP(BF726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF729","v":-342516.00000000006},{"$f":"HLOOKUP(BG726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG729","v":-876438},{"$f":"HLOOKUP(BH726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH729","v":-866364.00000000012},{"$f":"HLOOKUP(BI726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI729","v":-876438},{"$f":"HLOOKUP(BJ726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ729","v":-886512.00000000023},{"$f":"HLOOKUP(BK726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK729","v":-896586.00000000012},{"$f":"HLOOKUP(BL726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL729","v":-906660.00000000012},{"$f":"HLOOKUP(BM726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM729","v":-916734.00000000012},{"$f":"HLOOKUP(BN726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN729","v":-926808.00000000012},{"$f":"HLOOKUP(BO726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO729","v":-936882.00000000023},{"$f":"HLOOKUP(BP726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP729","v":-957030.00000000012},{"$f":"HLOOKUP(BQ726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ729","v":-967104.00000000012},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU751:CN751))","v":0},{"$f":"HLOOKUP(BU726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU729","v":0},{"$f":"HLOOKUP(BV726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV729","v":0},{"$f":"HLOOKUP(BW726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW729","v":0},{"$f":"HLOOKUP(BX726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX729","v":0},{"$f":"HLOOKUP(BY726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY729","v":0},{"$f":"HLOOKUP(BZ726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ729","v":0},{"$f":"HLOOKUP(CA726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA729","v":0},{"$f":"HLOOKUP(CB726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB729","v":0},{"$f":"HLOOKUP(CC726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC729","v":0},{"$f":"HLOOKUP(CD726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD729","v":0},{"$f":"HLOOKUP(CE726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE729","v":0},{"$f":"HLOOKUP(CF726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF729","v":0},{"$f":"HLOOKUP(CG726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG729","v":0},{"$f":"HLOOKUP(CH726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH729","v":0},{"$f":"HLOOKUP(CI726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI729","v":0},{"$f":"HLOOKUP(CJ726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ729","v":0},{"$f":"HLOOKUP(CK726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK729","v":0},{"$f":"HLOOKUP(CL726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL729","v":0},{"$f":"HLOOKUP(CM726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM729","v":0},{"$f":"HLOOKUP(CN726,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN729","v":0},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR751:DK751))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO751:EH751))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL751:FE751))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI751:GB751))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF751:GY751))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Fuel Transport",735.16877919233093,{"$f":"HLOOKUP(D726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D750:D751)","v":598.40651111999989},{"$f":"HLOOKUP(E726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E750:E751)","v":626.08689732361643},{"$f":"HLOOKUP(F726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F750:F751)","v":654.33478469260263},{"$f":"HLOOKUP(G726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G750:G751)","v":686.27583328701371},{"$f":"HLOOKUP(H726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H750:H751)","v":720.09106341895892},{"$f":"HLOOKUP(I726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I750:I751)","v":756.46932251243823},{"$f":"HLOOKUP(J726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J750:J751)","v":790.14937094531524},{"$f":"HLOOKUP(K726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K750:K751)","v":790.14937094531524},{"$f":"HLOOKUP(L726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L750:L751)","v":790.14937094531524},{"$f":"HLOOKUP(M726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M750:M751)","v":790.14937094531524},{"$f":"HLOOKUP(N726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N750:N751)","v":790.14937094531524},{"$f":"HLOOKUP(O726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O750:O751)","v":790.14937094531524},{"$f":"HLOOKUP(P726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P750:P751)","v":790.14937094531524},{"$f":"HLOOKUP(Q726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q750:Q751)","v":790.14937094531524},{"$f":"HLOOKUP(R726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R750:R751)","v":790.14937094531524},{"$f":"HLOOKUP(S726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S750:S751)","v":790.14937094531524},{"$f":"HLOOKUP(T726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T750:T751)","v":790.14937094531524},{"$f":"HLOOKUP(U726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U750:U751)","v":790.14937094531524},{"$f":"HLOOKUP(V726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V750:V751)","v":790.14937094531524},{"$f":"HLOOKUP(W726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W750:W751)","v":790.14937094531524},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA752:AT752))","v":119.97298674745267},{"$f":"HLOOKUP(AA726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA750:AA751)","v":118.59517449999997},{"$f":"HLOOKUP(AB726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB750:AB751)","v":124.33070958767122},{"$f":"HLOOKUP(AC726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC750:AC751)","v":130.20909254794518},{"$f":"HLOOKUP(AD726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD750:AD751)","v":137.017095139726},{"$f":"HLOOKUP(AE726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE750:AE751)","v":144.2968550808219},{"$f":"HLOOKUP(AF726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF750:AF751)","v":152.22176477123284},{"$f":"HLOOKUP(AG726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG750:AG751)","v":159.46749761369861},{"$f":"HLOOKUP(AH726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH750:AH751)","v":158.23549761369861},{"$f":"HLOOKUP(AI726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI750:AI751)","v":157.00349761369861},{"$f":"HLOOKUP(AJ726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ750:AJ751)","v":91.707497613698621},{"$f":"HLOOKUP(AK726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK750:AK751)","v":92.93949761369862},{"$f":"HLOOKUP(AL726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL750:AL751)","v":91.707497613698621},{"$f":"HLOOKUP(AM726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM750:AM751)","v":90.475497613698622},{"$f":"HLOOKUP(AN726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN750:AN751)","v":89.243497613698622},{"$f":"HLOOKUP(AO726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO750:AO751)","v":88.011497613698623},{"$f":"HLOOKUP(AP726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP750:AP751)","v":86.779497613698624},{"$f":"HLOOKUP(AQ726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ750:AQ751)","v":85.547497613698624},{"$f":"HLOOKUP(AR726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR750:AR751)","v":84.315497613698625},{"$f":"HLOOKUP(AS726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS750:AS751)","v":81.851497613698626},{"$f":"HLOOKUP(AT726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT750:AT751)","v":80.619497613698627},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX752:BQ752))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU752:CN752))","v":159.73699356975445},{"$f":"HLOOKUP(BU726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BU750:BU751)","v":130.0213770284},{"$f":"HLOOKUP(BV726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BV750:BV751)","v":136.0357533160778},{"$f":"HLOOKUP(BW726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BW750:BW751)","v":142.17343588738629},{"$f":"HLOOKUP(BX726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BX750:BX751)","v":149.11356612461151},{"$f":"HLOOKUP(BY726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BY750:BY751)","v":156.46091730576549},{"$f":"HLOOKUP(BZ726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BZ750:BZ751)","v":164.36516175052822},{"$f":"HLOOKUP(CA726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CA750:CA751)","v":171.68314074014469},{"$f":"HLOOKUP(CB726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CB750:CB751)","v":171.68314074014469},{"$f":"HLOOKUP(CC726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CC750:CC751)","v":171.68314074014469},{"$f":"HLOOKUP(CD726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CD750:CD751)","v":171.68314074014469},{"$f":"HLOOKUP(CE726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CE750:CE751)","v":171.68314074014469},{"$f":"HLOOKUP(CF726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CF750:CF751)","v":171.68314074014469},{"$f":"HLOOKUP(CG726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CG750:CG751)","v":171.68314074014469},{"$f":"HLOOKUP(CH726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CH750:CH751)","v":171.68314074014469},{"$f":"HLOOKUP(CI726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CI750:CI751)","v":171.68314074014469},{"$f":"HLOOKUP(CJ726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CJ750:CJ751)","v":171.68314074014469},{"$f":"HLOOKUP(CK726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CK750:CK751)","v":171.68314074014469},{"$f":"HLOOKUP(CL726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CL750:CL751)","v":171.68314074014469},{"$f":"HLOOKUP(CM726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CM750:CM751)","v":171.68314074014469},{"$f":"HLOOKUP(CN726,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CN750:CN751)","v":171.68314074014469},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR752:DK752))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO752:EH752))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL752:FE752))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI752:GB752))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF752:GY752))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",503589.21052844625,{"$f":"(SUM(D749:D753))*Misc_Rev","v":411155.31058143702},{"$f":"(SUM(E749:E753))*Misc_Rev","v":429555.43957267783},448332.57009772805,469511.41936568101,491914.00395606708,515986.69497071183,538321.92236767244,538852.57015960396,539393.83090737427,539945.91687009996,540509.04455208022,541083.43478769995,541669.31282803207,542266.90842917096,542876.45594233263,543498.19440575736,544132.3676384507,544779.22433579783,545439.018167092,546112.007875012,null,"Misc Charges",83418.67424417047,{"$f":"(SUM(AA749:AA753))*Misc_Rev","v":81723.897094370011},{"$f":"(SUM(AB749:AB753))*Misc_Rev","v":85537.040877282809},89444.672329863635,93956.432530407314,98775.798460576261,104015.11937818653,108816.65421583761,108129.2241820687,107444.00518076617,65265.995264003352,66181.295188170567,65502.978163503343,64827.054431484547,64153.571857967137,63482.579266121145,62814.126455579986,62148.264221969752,61485.044376829108,60026.538110839385,59368.762642901391,null,"Misc Charges",178325.16662359639,{"$f":"(SUM(AX749:AX753))*Misc_Rev","v":87771.780096000031},{"$f":"(SUM(AY749:AY753))*Misc_Rev","v":91147.617792000034},94523.455488000021,97899.293184000024,101275.13088000004,104650.96857600004,108026.80627200005,111402.64396800002,114778.48166400002,293697.87955200009,290322.04185600008,293697.87955200009,297073.71724800015,300449.55494400009,303825.39264000009,307201.2303360001,310577.0680320001,313952.90572800016,320704.5811200001,324080.41881600011,null,"Misc Charges",105240.30875185557,{"$f":"(SUM(BU749:BU753))*Misc_Rev","v":85743.512448513939},{"$f":"(SUM(BV749:BV753))*Misc_Rev","v":89669.639579328548},93676.244539620733,98203.227829634983,102994.60866783185,108147.34437920564,112921.00986893653,112955.40413868712,112990.48629383274,113026.27009208126,113062.76956629475,113099.99902999251,113137.97308296424,113176.70661699538,113216.21482170717,113256.51319051317,113297.61752669531,113339.54394960107,113382.30890096496,113425.92915135612,null,"Misc Charges",0,{"$f":"(SUM(CR749:CR753))*Misc_Rev","v":0},{"$f":"(SUM(CS749:CS753))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO749:DO753))*Misc_Rev","v":0},{"$f":"(SUM(DP749:DP753))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(EL749:EL753))*Misc_Rev","v":0},{"$f":"(SUM(EM749:EM753))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(FI749:FI753))*Misc_Rev","v":0},{"$f":"(SUM(FJ749:FJ753))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",1422881.5622118711,{"$f":"(SUM(GF749:GF753))*Misc_Rev","v":746411.64841084788},{"$f":"(SUM(GG749:GG753))*Misc_Rev","v":764744.08745906479},783102.754680246,801488.17463785096,836921.91278660798,855362.45408234,873831.38559598697,909350.3055319069,927877.73225054482,2291096.6884955559,2275642.9128254666,2294262.5430499762,2329935.1756709758,2348619.389328395,2384357.8970509632,2420130.3337119827,2438916.3474902227,2474758.6913360264,2510637.0408427473,2546552.1161236023]
[null,"Total Variable Cost",15586627.592898214,{"$f":"SUM(D749:D754)","v":13107403.784563556},{"$f":"SUM(E749:E753)","v":13264434.275342075},13844261.675448617,14498252.82132167,15190032.236785667,15933383.61446121,16623083.077064982,16639469.187240733,16656183.019620003,16673231.12864686,16690620.199854253,16708357.052485792,16726448.642169962,16744902.063647816,16763724.55355523,16782923.493260786,16802506.411760457,16822480.98863012,16842855.057037178,16863636.606812377,null,"Total Variable Cost",2583092.2931255903,{"$f":"SUM(AA749:AA754)","v":2605312.616658661},{"$f":"SUM(AB749:AB753)","v":2641336.4895406002},2762001.9864705913,2901322.644837182,3050141.9979179921,3211929.3286248306,3360198.0674356967,3338970.608388979,3317811.4248013264,2015377.8181819215,2043641.7733501284,2022695.7189816989,2001823.5681659011,1981026.7989737873,1960306.9190378317,1939665.4661431564,1919104.0088305876,1898624.1470117683,1853586.2805965717,1833274.5381330715,null,"Total Variable Cost",5514282.8526593288,{"$f":"SUM(AX749:AX754)","v":2798115.780096001},{"$f":"SUM(AY749:AY753)","v":2814588.0000000009},2918832.0000000005,3023076.0000000005,3127320.0000000009,3231564.0000000009,3335808.0000000009,3440052.0000000005,3544296.0000000005,9069228.0000000019,8964984.0000000019,9069228.0000000019,9173472.0000000037,9277716.0000000019,9381960.0000000019,9486204.0000000019,9590448.0000000019,9694692.0000000037,9903180.0000000019,10007424.000000002,null,"Total Variable Cost",3257284.9400137025,{"$f":"SUM(BU749:BU754)","v":2733455.7298556883},{"$f":"SUM(BV749:BV753)","v":2768948.8506462616},2892670.5947264303,3032461.3336720285,3180416.5225985623,3339530.1500495807,3486938.2988184448,3488000.374835941,3489083.6923737875,3490188.6762623903,3491315.7598287654,3492465.3850664683,3493638.0028089248,3494834.0729062306,3496054.0644054827,3497298.4557347195,3498567.7348905415,3499862.3996294793,3501182.9576631961,3502529.9268575874,null,"Total Variable Cost",0,{"$f":"SUM(CR749:CR754)","v":0},{"$f":"SUM(CS749:CS753)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO749:DO754)","v":0},{"$f":"SUM(DP749:DP753)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(EL749:EL754)","v":0},{"$f":"SUM(EM749:EM753)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(FI749:FI754)","v":0},{"$f":"SUM(FJ749:FJ753)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",44003279.390002847,{"$f":"SUM(GF749:GF754)","v":23795190.317224085},{"$f":"SUM(GG749:GG753)","v":23614874.242189497},24181779.727033287,24749511.321573954,25843685.548005432,26413119.258965537,26983429.644144852,28080234.237027753,28652350.921768304,70747797.940203667,70270593.899007738,70845557.776987895,71947108.932527661,72524067.111178204,73627652.453401774,74732285.502469808,75312387.212519214,76419178.956769586,77527082.535904989,78636120.186623082]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D757:W757))","v":18622241.688386317},{"$f":"D755+D746","v":17100819.421684835},{"$f":"E755+E746","v":17122310.470999375},17564455.081632558,18083280.797396436,18642229.156985857,19254917.41993415,19815964.744832519,19705564.560830608,19596570.59190378,19488124.148433574,19380086.859580014,19272466.90843543,19165272.641754001,19058512.573224995,18952195.386811458,18846329.940155692,18740925.268052865,18635990.585994028,18531535.293780066,18427568.979207873,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA757:AT757))","v":3181055.6799798221},{"$f":"AA755+AA746","v":3407184.0602057241},{"$f":"AB755+AB746","v":3415304.0228709881},3506623.1192372167,3617110.2296531997,3737570.4603996063,3871438.1159679433,3992193.6190311378,3943828.8190915389,3895743.643094236,2566414.588601219,2567783.0958958138,2519941.5936537725,2472173.9949643626,2424481.7778986366,2376866.4500890691,2329329.5493207816,2281872.6441346011,2234497.3344421694,2162564.0201533609,2115356.8298162487,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX757:BQ757))","v":8176505.4210394695},{"$f":"AX755+AX746","v":6368167.5606592083},{"$f":"AY755+AY746","v":6260407.392497289},6233996.8213326875,6209869.5468230471,6187854.4862218872,6167795.9103625417,6149546.8635525182,6132971.3569420474,6117336.8054372258,11522526.242782172,11298539.680127116,11283041.117472062,11267542.55481701,11252043.992161952,11236545.429506898,11221046.866851842,11205548.304196788,11190049.741541734,11278795.178886678,11263296.616231624,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU757:CN757))","v":3445049.408344382},{"$f":"BU755+BU746","v":2978293.1071726205},{"$f":"BV755+BV746","v":3005574.2560863416},3121096.8075042758,3252841.6436790293,3392893.2407496828,3544235.6052922513,3683995.4088097094,3677523.358787979,3671139.4153700122,3664791.9614497325,3658472.7388437716,3652182.3121784162,3645921.2573724776,3639690.161863145,3633489.6248363499,3627320.257461743,3621182.6831323686,3615077.5377091304,3609005.4697701521,3602967.1408651187,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR757:DK757))","v":2599623.8242753171},{"$f":"CR755+CR746","v":3268083.4988638624},{"$f":"CS755+CS746","v":3190605.5316984141},3089485.1214791727,2991138.6947929487,2895340.3223056607,2801883.9323471105,2710574.766308791,2621232.2247825214,2532901.0550632793,2444531.9481168473,2355944.0571045699,2267133.0063451305,2178094.3326435862,2088823.4835410954,1999315.8155296384,1909566.5922310371,1819570.9825395469,1729324.0587273119,1638820.7945119147,1548056.0630852948,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO757:EH757))","v":24640105.728284091},{"$f":"DO755+DO746","v":30812168.256678537},{"$f":"DP755+DP746","v":30086255.84471434},29152637.88431672,28244996.775260437,27361232.441623449,26499429.7224482,25657778.831985235,24834601.855417497,24021009.760412458,23207238.018823817,22391606.612675492,21574078.348676294,20754615.289669201,19933178.739754066,19109729.229112711,18284226.498530637,17456629.483609006,16626896.298661036,15794984.220286198,14960849.67061596,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL757:FE757))","v":31668556.548326489},{"$f":"EL755+EL746","v":37390661.537238888},{"$f":"EM755+EM746","v":36571701.392622434},35706882.699897788,34871188.153178394,34062476.697981939,33278800.377378155,32518321.653690331,31779340.972622335,31052662.483721599,30328181.024824712,29604197.604885023,28880722.184681688,28157764.924209423,27435336.186662868,26713446.542500511,25992106.773590077,25271327.87743656,24551121.071495127,23831497.797570005,23112469.726301521,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI757:GB757))","v":46244293.844411761},{"$f":"FI755+FI746","v":55156674.117309384},{"$f":"FJ755+FJ746","v":53932070.272695586},52584827.609377734,51281187.067054041,50017881.628013127,48791937.468440816,47600548.303892694,46441117.274136633,45299654.84179315,44160789.269681804,43021923.697570451,41883058.125459097,40744192.553347744,39605326.981236391,38466461.409125023,37327595.837013692,36188730.264902323,35049864.692790978,33910999.120679617,32772133.548568264,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF757:GY757))","v":94659172.367533028},{"$f":"GF755+GF746","v":82854511.600048885},{"$f":"GG755+GG746","v":81402871.511737794},80700058.694131225,80043212.792781398,79954714.77829662,79380439.71497044,78843231.146251306,78866142.991934493,78384039.407436535,119429603.60664853,117904292.59091952,117432960.85595068,117490063.98735726,117024458.68246672,117087402.77255312,117153355.24551605,116696776.26901297,116768927.21405461,116844270.67907184,116922870.51446417]
[]
[null,"$/MWh",{"$f":"C757/AVERAGE(D727:W727)","v":96.990842127012073},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z757/AVERAGE(AA727:AT727)","v":79.526391999495573},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW757/AVERAGE(AX727:BQ727)","v":93.339102979902606},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT757/AVERAGE(BU727:CN727)","v":99.775527350103744},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ757/AVERAGE(CR727:DK727)","v":65.946824563047116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN757/AVERAGE(DO727:EH727)","v":121.66078968713997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK757/AVERAGE(EL727:FE727)","v":133.41939865901489},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"FH757/AVERAGE(FI727:GB727)","v":285.66174121604854},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"GE757/AVERAGE(GF727:GY727)","v":216.11683188934481}]
[null,"Fixed Cost $/kW-yr",{"$f":"C746/D735/1000","v":126.48392064533761},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z746/AA735/1000","v":119.59267737084623},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW746/AX735/1000","v":221.85188069834513},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT746/BU735/1000","v":43.504279038619131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ746/CR735/1000","v":324.95297803441463},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN746/DO735/1000","v":362.3544960041778},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK746/EL735/1000","v":395.85695685408115},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"FH746/FI735/1000","v":420.40267131283417},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"GE746/GF735/1000","v":506.55892977530181}]
[null,"Variable Cost $/MWh",{"$f":"C755/AVERAGE(D727:W727)","v":81.180352046344865},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z755/AVERAGE(AA727:AT727)","v":64.577307328139767},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW755/AVERAGE(AX727:BQ727)","v":62.94843439108822},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT755/AVERAGE(BU727:CN727)","v":94.337492470276374},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ755/AVERAGE(CR727:DK727)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN755/AVERAGE(DO727:EH727)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK755/AVERAGE(EL727:FE727)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"FH755/AVERAGE(FI727:GB727)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"GE755/AVERAGE(GF727:GY727)","v":100.46410819635354}]
[]
[null,{"$f":"D764&\" \"&'Resource Options'!$B$45","v":"2040 Supplemental Compression- two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA764&\" \"&'Resource Options'!$B$46","v":"2040 Rathdrum CT 2055 Uprates two unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AX764&\" \"&'Resource Options'!$B$47","v":"2040 Kettle Falls Turbine Generator Upgrade"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"BU764&\" \"&'Resource Options'!$B$48","v":"2040 Rathdrum CT: Inlet Evaporation 2 unit operation"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"CR764&\" \"&'Resource Options'!$B$49","v":"2040 Post Falls Redevelopment"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"DO764&\" \"&'Resource Options'!$B$50","v":"2040 Long Lake 2nd Powerhouse "},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"EL764&\" \"&'Resource Options'!$B$51","v":"2040 Monroe St/Upper Falls 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"FI764&\" \"&'Resource Options'!$B$52","v":"2040 Cabinet Gorge 2nd Powerhouse"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"GF764&\" \"&'Resource Options'!$B$53","v":"2040 Biomass"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year",null,2040,{"$f":"D764+1","v":2041},{"$f":"E764+1","v":2042},{"$f":"F764+1","v":2043},{"$f":"G764+1","v":2044},{"$f":"H764+1","v":2045},{"$f":"I764+1","v":2046},{"$f":"J764+1","v":2047},{"$f":"K764+1","v":2048},{"$f":"L764+1","v":2049},{"$f":"M764+1","v":2050},{"$f":"N764+1","v":2051},{"$f":"O764+1","v":2052},{"$f":"P764+1","v":2053},{"$f":"Q764+1","v":2054},{"$f":"R764+1","v":2055},{"$f":"S764+1","v":2056},{"$f":"T764+1","v":2057},{"$f":"U764+1","v":2058},{"$f":"V764+1","v":2059},null,"Year",null,2040,{"$f":"AA764+1","v":2041},{"$f":"AB764+1","v":2042},{"$f":"AC764+1","v":2043},{"$f":"AD764+1","v":2044},{"$f":"AE764+1","v":2045},{"$f":"AF764+1","v":2046},{"$f":"AG764+1","v":2047},{"$f":"AH764+1","v":2048},{"$f":"AI764+1","v":2049},{"$f":"AJ764+1","v":2050},{"$f":"AK764+1","v":2051},{"$f":"AL764+1","v":2052},{"$f":"AM764+1","v":2053},{"$f":"AN764+1","v":2054},{"$f":"AO764+1","v":2055},{"$f":"AP764+1","v":2056},{"$f":"AQ764+1","v":2057},{"$f":"AR764+1","v":2058},{"$f":"AS764+1","v":2059},null,"Year",null,2040,{"$f":"AX764+1","v":2041},{"$f":"AY764+1","v":2042},{"$f":"AZ764+1","v":2043},{"$f":"BA764+1","v":2044},{"$f":"BB764+1","v":2045},{"$f":"BC764+1","v":2046},{"$f":"BD764+1","v":2047},{"$f":"BE764+1","v":2048},{"$f":"BF764+1","v":2049},{"$f":"BG764+1","v":2050},{"$f":"BH764+1","v":2051},{"$f":"BI764+1","v":2052},{"$f":"BJ764+1","v":2053},{"$f":"BK764+1","v":2054},{"$f":"BL764+1","v":2055},{"$f":"BM764+1","v":2056},{"$f":"BN764+1","v":2057},{"$f":"BO764+1","v":2058},{"$f":"BP764+1","v":2059},null,"Year",null,2040,{"$f":"BU764+1","v":2041},{"$f":"BV764+1","v":2042},{"$f":"BW764+1","v":2043},{"$f":"BX764+1","v":2044},{"$f":"BY764+1","v":2045},{"$f":"BZ764+1","v":2046},{"$f":"CA764+1","v":2047},{"$f":"CB764+1","v":2048},{"$f":"CC764+1","v":2049},{"$f":"CD764+1","v":2050},{"$f":"CE764+1","v":2051},{"$f":"CF764+1","v":2052},{"$f":"CG764+1","v":2053},{"$f":"CH764+1","v":2054},{"$f":"CI764+1","v":2055},{"$f":"CJ764+1","v":2056},{"$f":"CK764+1","v":2057},{"$f":"CL764+1","v":2058},{"$f":"CM764+1","v":2059},null,"Year",null,2040,{"$f":"CR764+1","v":2041},{"$f":"CS764+1","v":2042},{"$f":"CT764+1","v":2043},{"$f":"CU764+1","v":2044},{"$f":"CV764+1","v":2045},{"$f":"CW764+1","v":2046},{"$f":"CX764+1","v":2047},{"$f":"CY764+1","v":2048},{"$f":"CZ764+1","v":2049},{"$f":"DA764+1","v":2050},{"$f":"DB764+1","v":2051},{"$f":"DC764+1","v":2052},{"$f":"DD764+1","v":2053},{"$f":"DE764+1","v":2054},{"$f":"DF764+1","v":2055},{"$f":"DG764+1","v":2056},{"$f":"DH764+1","v":2057},{"$f":"DI764+1","v":2058},{"$f":"DJ764+1","v":2059},null,"Year",null,2040,{"$f":"DO764+1","v":2041},{"$f":"DP764+1","v":2042},{"$f":"DQ764+1","v":2043},{"$f":"DR764+1","v":2044},{"$f":"DS764+1","v":2045},{"$f":"DT764+1","v":2046},{"$f":"DU764+1","v":2047},{"$f":"DV764+1","v":2048},{"$f":"DW764+1","v":2049},{"$f":"DX764+1","v":2050},{"$f":"DY764+1","v":2051},{"$f":"DZ764+1","v":2052},{"$f":"EA764+1","v":2053},{"$f":"EB764+1","v":2054},{"$f":"EC764+1","v":2055},{"$f":"ED764+1","v":2056},{"$f":"EE764+1","v":2057},{"$f":"EF764+1","v":2058},{"$f":"EG764+1","v":2059},null,"Year",null,2040,{"$f":"EL764+1","v":2041},{"$f":"EM764+1","v":2042},{"$f":"EN764+1","v":2043},{"$f":"EO764+1","v":2044},{"$f":"EP764+1","v":2045},{"$f":"EQ764+1","v":2046},{"$f":"ER764+1","v":2047},{"$f":"ES764+1","v":2048},{"$f":"ET764+1","v":2049},{"$f":"EU764+1","v":2050},{"$f":"EV764+1","v":2051},{"$f":"EW764+1","v":2052},{"$f":"EX764+1","v":2053},{"$f":"EY764+1","v":2054},{"$f":"EZ764+1","v":2055},{"$f":"FA764+1","v":2056},{"$f":"FB764+1","v":2057},{"$f":"FC764+1","v":2058},{"$f":"FD764+1","v":2059},null,"Year",null,2040,{"$f":"FI764+1","v":2041},{"$f":"FJ764+1","v":2042},{"$f":"FK764+1","v":2043},{"$f":"FL764+1","v":2044},{"$f":"FM764+1","v":2045},{"$f":"FN764+1","v":2046},{"$f":"FO764+1","v":2047},{"$f":"FP764+1","v":2048},{"$f":"FQ764+1","v":2049},{"$f":"FR764+1","v":2050},{"$f":"FS764+1","v":2051},{"$f":"FT764+1","v":2052},{"$f":"FU764+1","v":2053},{"$f":"FV764+1","v":2054},{"$f":"FW764+1","v":2055},{"$f":"FX764+1","v":2056},{"$f":"FY764+1","v":2057},{"$f":"FZ764+1","v":2058},{"$f":"GA764+1","v":2059},null,"Year",null,2040,{"$f":"GF764+1","v":2041},{"$f":"GG764+1","v":2042},{"$f":"GH764+1","v":2043},{"$f":"GI764+1","v":2044},{"$f":"GJ764+1","v":2045},{"$f":"GK764+1","v":2046},{"$f":"GL764+1","v":2047},{"$f":"GM764+1","v":2048},{"$f":"GN764+1","v":2049},{"$f":"GO764+1","v":2050},{"$f":"GP764+1","v":2051},{"$f":"GQ764+1","v":2052},{"$f":"GR764+1","v":2053},{"$f":"GS764+1","v":2054},{"$f":"GT764+1","v":2055},{"$f":"GU764+1","v":2056},{"$f":"GV764+1","v":2057},{"$f":"GW764+1","v":2058},{"$f":"GX764+1","v":2059}]
[null,"MWh",null,{"$f":"('Resource Options'!$V$45/100*'Resource Options'!$J$45*8760)*(1+'Resource Options'!$X$45)^(D764-$D$4)","v":192000},{"$f":"D765*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"E765*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"F765*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"G765*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"H765*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"I765*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"J765*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"K765*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"L765*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"M765*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"N765*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"O765*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"P765*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"Q765*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"R765*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"S765*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"T765*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"U765*(1-'Resource Options'!$AA$45)","v":192000},{"$f":"V765*(1-'Resource Options'!$AA$45)","v":192000},null,"MWh",null,{"$f":"('Resource Options'!$V$46/100*'Resource Options'!$J$46*8760)*(1+'Resource Options'!$X$46)^(AA764--$AA$4)","v":39999.999999999993},{"$f":"AA765*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AB765*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AC765*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AD765*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AE765*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AF765*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AG765*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AH765*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AI765*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AJ765*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AK765*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AL765*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AM765*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AN765*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AO765*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AP765*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AQ765*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AR765*(1-'Resource Options'!$AA$46)","v":39999.999999999993},{"$f":"AS765*(1-'Resource Options'!$AA$46)","v":39999.999999999993},null,"MWh",null,{"$f":"('Resource Options'!$V$47/100*'Resource Options'!$J$47*8760)*(1+'Resource Options'!$X$47)^(AX764-$AX$4)","v":87600.000000000015},{"$f":"AX765*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AY765*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"AZ765*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BA765*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BB765*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BC765*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BD765*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BE765*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BF765*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BG765*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BH765*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BI765*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BJ765*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BK765*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BL765*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BM765*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BN765*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BO765*(1-'Resource Options'!$AA$47)","v":87600.000000000015},{"$f":"BP765*(1-'Resource Options'!$AA$47)","v":87600.000000000015},null,"MWh",null,{"$f":"('Resource Options'!$V$48/100*'Resource Options'!$J$48*8760)*(1+'Resource Options'!$X$48)^(BU764-$BU$4)","v":34528},{"$f":"BU765*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BV765*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BW765*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BX765*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BY765*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"BZ765*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CA765*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CB765*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CC765*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CD765*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CE765*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CF765*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CG765*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CH765*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CI765*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CJ765*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CK765*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CL765*(1-'Resource Options'!$AA$48)","v":34528},{"$f":"CM765*(1-'Resource Options'!$AA$48)","v":34528},null,"MWh",null,{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CR764-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CS764-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CT764-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CU764-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CV764-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CW764-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CX764-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CY764-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(CZ764-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DA764-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DB764-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DC764-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DD764-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DE764-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DF764-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DG764-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DH764-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DI764-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DJ764-$CR$4)","v":39420},{"$f":"('Resource Options'!$V$49/100*'Resource Options'!$J$49*8760)*(1+'Resource Options'!$X$49)^(DK764-$CR$4)","v":39420},null,"MWh",null,{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DO764-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DP764-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DQ764-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DR764-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DS764-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DT764-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DU764-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DV764-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DW764-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DX764-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DY764-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(DZ764-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EA764-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EB764-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EC764-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(ED764-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EE764-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EF764-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EG764-$DO$4)","v":202531.20000000001},{"$f":"('Resource Options'!$V$50/100*'Resource Options'!$J$50*8760)*(1+'Resource Options'!$X$50)^(EH764-$DO$4)","v":202531.20000000001},null,"MWh",null,{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EL764-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EM764-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EN764-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EO764-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EP764-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EQ764-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ER764-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ES764-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(ET764-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EU764-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EV764-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EW764-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EX764-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EY764-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(EZ764-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FA764-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FB764-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FC764-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FD764-$EL$4)","v":237360.96},{"$f":"('Resource Options'!$V$51/100*'Resource Options'!$J$51*8760)*(1+'Resource Options'!$X$51)^(FE764-$EL$4)","v":237360.96},null,"MWh",null,{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FI764-$FI764)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FJ764-$FI764)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FK764-$FI764)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FL764-$FI764)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FM764-$FI764)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FN764-$FI764)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FO764-$FI764)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FP764-$FI764)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FQ764-$FI764)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FR764-$FI764)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FS764-$FI764)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FT764-$FI764)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FU764-$FI764)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FV764-$FI764)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FW764-$FI764)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FX764-$FI764)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FY764-$FI764)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(FZ764-$FI764)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GA764-$FI764)","v":161884.80000000002},{"$f":"('Resource Options'!$V$52/100*'Resource Options'!$J$52*8760)*(1+'Resource Options'!$X$52)^(GB764-$FI764)","v":161884.80000000002},null,"MWh",null,{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GF764-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GG764-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GH764-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GI764-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GJ764-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GK764-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GL764-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GM764-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GN764-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GO764-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GP764-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GQ764-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GR764-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GS764-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GT764-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GU764-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GV764-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GW764-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GX764-$GF$4)","v":438000},{"$f":"('Resource Options'!$V$53/100*'Resource Options'!$J$53*8760)*(1+'Resource Options'!$X$53)^(GY764-$GF$4)","v":438000}]
[null,"Fuel (Dth)",null,{"$f":"D765*$D772/1000","v":2236800},{"$f":"E765*$D772/1000","v":2236800},{"$f":"F765*$D772/1000","v":2236800},{"$f":"G765*$D772/1000","v":2236800},{"$f":"H765*$D772/1000","v":2236800},{"$f":"I765*$D772/1000","v":2236800},{"$f":"J765*$D772/1000","v":2236800},{"$f":"K765*$D772/1000","v":2236800},{"$f":"L765*$D772/1000","v":2236800},{"$f":"M765*$D772/1000","v":2236800},{"$f":"N765*$D772/1000","v":2236800},{"$f":"O765*$D772/1000","v":2236800},{"$f":"P765*$D772/1000","v":2236800},{"$f":"Q765*$D772/1000","v":2236800},{"$f":"R765*$D772/1000","v":2236800},{"$f":"S765*$D772/1000","v":2236800},{"$f":"T765*$D772/1000","v":2236800},{"$f":"U765*$D772/1000","v":2236800},{"$f":"V765*$D772/1000","v":2236800},{"$f":"W765*$D772/1000","v":2236800},null,"Fuel (Dth)",null,{"$f":"AA765*$AA772/1000","v":469999.99999999994},{"$f":"AB765*$AA772/1000","v":469999.99999999994},{"$f":"AC765*$AA772/1000","v":469999.99999999994},{"$f":"AD765*$AA772/1000","v":469999.99999999994},{"$f":"AE765*$AA772/1000","v":469999.99999999994},{"$f":"AF765*$AA772/1000","v":469999.99999999994},{"$f":"AG765*$AA772/1000","v":469999.99999999994},{"$f":"AH765*$AA772/1000","v":469999.99999999994},{"$f":"AI765*$AA772/1000","v":469999.99999999994},{"$f":"AJ765*$AA772/1000","v":469999.99999999994},{"$f":"AK765*$AA772/1000","v":469999.99999999994},{"$f":"AL765*$AA772/1000","v":469999.99999999994},{"$f":"AM765*$AA772/1000","v":469999.99999999994},{"$f":"AN765*$AA772/1000","v":469999.99999999994},{"$f":"AO765*$AA772/1000","v":469999.99999999994},{"$f":"AP765*$AA772/1000","v":469999.99999999994},{"$f":"AQ765*$AA772/1000","v":469999.99999999994},{"$f":"AR765*$AA772/1000","v":469999.99999999994},{"$f":"AS765*$AA772/1000","v":469999.99999999994},{"$f":"AT765*$AA772/1000","v":469999.99999999994},null,"Fuel (mmbtu)",null,{"$f":"AX765*$AX772/1000","v":1143180.0000000002},1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,1143180.0000000002,null,"Fuel (Dth)",null,{"$f":"BU765*$AA772/1000","v":405704},405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,405704,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel (mmbtu)",null,{"$f":"GF765*$GF772/1000","v":5256000},{"$f":"GG765*$GF772/1000","v":5256000},5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000,5256000]
[null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D772)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D772)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D772)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D772)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D772)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D772)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D772)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D772)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D772)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D772)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D772)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D772)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D772)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D772)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D772)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D772)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D772)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D772)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D772)/1000)","v":-369600},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$D772)/1000)","v":-369600},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA772)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA772)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA772)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA772)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA772)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA772)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA772)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA772)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA772)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA772)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA772)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA772)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA772)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA772)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA772)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA772)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA772)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA772)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA772)/1000)","v":-246400},{"$f":"-('Resource Options'!$V$45/100*154*8760)*((11950-$AA772)/1000)","v":-246400},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX772)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX772)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX772)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX772)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX772)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX772)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX772)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX772)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX772)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX772)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX772)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX772)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX772)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX772)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX772)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX772)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX772)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX772)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX772)/1000)","v":-100740.00000000001},{"$f":"-('Resource Options'!$V$47/100*46*8760)*((13350-$AX772)/1000)","v":-100740.00000000001},null,"Fuel Reduction on remaining plant (mmbtu)",null,{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU772)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU772)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU772)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU772)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU772)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU772)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU772)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU772)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU772)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU772)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU772)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU772)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU772)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU772)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU772)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU772)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU772)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU772)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU772)/1000)","v":0},{"$f":"-('Resource Options'!$V$48/100*154*8760)*((11950-$BU772)/1000)","v":0},null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Reduction on remaining plant (mmbtu)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$45*D766/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*E766/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*F766/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*G766/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*H766/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*I766/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*J766/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*K766/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*L766/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*M766/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*N766/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*O766/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*P766/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*Q766/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*R766/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*S766/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*T766/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*U766/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*V766/2204.62","v":118707.80451959975},{"$f":"'Resource Options'!$AB$45*W766/2204.62","v":118707.80451959975},null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$46*AA766/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AB766/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AC766/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AD766/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AE766/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AF766/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AG766/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AH766/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AI766/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AJ766/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AK766/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AL766/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AM766/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AN766/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AO766/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AP766/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AQ766/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AR766/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AS766/2204.62","v":24943.074089865826},{"$f":"'Resource Options'!$AB$46*AT766/2204.62","v":24943.074089865826},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,{"$f":"'Resource Options'!$AB$48*BU766/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BV766/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BW766/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BX766/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BY766/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*BZ766/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CA766/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CB766/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CC766/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CD766/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CE766/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CF766/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CG766/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CH766/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CI766/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CJ766/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CK766/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CL766/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CM766/2204.62","v":21530.861554372183},{"$f":"'Resource Options'!$AB$48*CN766/2204.62","v":21530.861554372183},null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$44*D767/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*E767/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*F767/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*G767/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*H767/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*I767/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*J767/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*K767/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*L767/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*M767/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*N767/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*O767/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*P767/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*Q767/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*R767/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*S767/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*T767/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*U767/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*V767/2204.62","v":0},{"$f":"'Resource Options'!$AB$44*W767/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$45*AA767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AB767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AC767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AD767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AE767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AF767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AG767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AH767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AI767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AJ767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AK767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AL767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AM767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AN767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AO767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AP767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AQ767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AR767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AS767/2204.62","v":-13076.53926753817},{"$f":"'Resource Options'!$AB$45*AT767/2204.62","v":-13076.53926753817},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,{"$f":"'Resource Options'!$AB$48*BU767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BV767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BW767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BX767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BY767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*BZ767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CA767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CB767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CC767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CD767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CE767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CF767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CG767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CH767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CI767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CJ767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CK767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CL767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CM767/2204.62","v":0},{"$f":"'Resource Options'!$AB$48*CN767/2204.62","v":0},null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Metric Tons Reduction on remaining plant",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gen","Tx"]
[null,"Heat Rate",null,{"$f":"HLOOKUP(D764,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$24)-ROW(Efficiency!$A$7)+1,FALSE)","v":11650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AA764,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$25)-ROW(Efficiency!$A$7)+1,FALSE)","v":11750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(AX764,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$26)-ROW(Efficiency!$A$7)+1,FALSE)","v":13050},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"HLOOKUP(BU764,Efficiency!$B$7:$BB$46,ROW(Efficiency!$A$27)-ROW(Efficiency!$A$7)+1,FALSE)","v":11950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Rate",null,{"$f":"'Resource Options'!$U$53","v":12000}]
[null,"Capacity",null,{"$f":"'Resource Options'!$J$45","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$46","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$47","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$48","v":4.3159999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$49","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$50","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$51","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$52","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,{"$f":"'Resource Options'!$J$53","v":100}]
[null,"Capital Cost",null,{"$f":"HLOOKUP(D764,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$212)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":23.922415258602573},{"$f":"'Resource Options'!$N$45*(1.02^(D764-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AA764,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$213)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":4.9913362083147534},{"$f":"'Resource Options'!$N$46*(1.02^(AA764-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(AX764,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$214)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":22.222176461429065},{"$f":"'Resource Options'!$N$47*(1.02^(AX764-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(BU764,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$215)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":1.43994165232936},{"$f":"'Resource Options'!$N$48*(1.02^(BU764-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(CR764,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$216)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":26.281654403189968},{"$f":"'Resource Options'!$N$49*(1.02^(CR764-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(DO764,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$217)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":244.65372831855848},{"$f":"'Resource Options'!$N$50*(1.02^(DO764-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(EL764,'Capital Costs'!$A$174:$AH$218,ROW('Capital Costs'!$A$218)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":254.35955338181182},{"$f":"'Resource Options'!$N$51*(1.02^(EL764-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(FI764,'Capital Costs'!$A$174:$AH$219,ROW('Capital Costs'!$A$219)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":386.55958441577985},{"$f":"'Resource Options'!$N$52*(1.02^(FI764-2018))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Cost",null,{"$f":"HLOOKUP(GF764,'Capital Costs'!$A$174:$AH$220,ROW('Capital Costs'!$A$220)-ROW('Capital Costs'!$A$174)+1,FALSE)","v":386.49491769397014},{"$f":"'Resource Options'!$N$53*(1.02^(GF764-2018))","v":0}]
[null,"AFUDC",null,{"$f":"D774*AFUDC!$Y$44","v":1.0759369409124353},{"$f":"E774*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AA774*AFUDC!$Y$45","v":0.2244908364387852},{"$f":"AB774*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"AX774*AFUDC!$Y$46","v":0.99946683074687992},{"$f":"AY774*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"BU774*AFUDC!$Y$47","v":6.4762959749330537E-2},{"$f":"BV774*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"CR774*AFUDC!$Y$48","v":4.0189574764512619},{"$f":"CS774*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"DO774*AFUDC!$Y$49","v":37.412139870776286},{"$f":"DP774*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"EL774*AFUDC!$Y$50","v":38.896342410109412},{"$f":"EM774*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"FI774*AFUDC!$Y$51","v":59.112204583784688},{"$f":"FJ774*0.1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFUDC",null,{"$f":"GF774*AFUDC!$Y$51","v":59.102315830165615},{"$f":"GG774*0.1","v":0}]
[null,"Total Capital",null,{"$f":"SUM(D774:D775)","v":24.998352199515008},{"$f":"SUM(E774:E775)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AA774:AA775)","v":5.2158270447535386},{"$f":"SUM(AB774:AB775)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(AX774:AX775)","v":23.221643292175944},{"$f":"SUM(AY774:AY775)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(BU774:BU775)","v":1.5047046120786904},{"$f":"SUM(BV774:BV775)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(CR774:CR775)","v":30.300611879641231},{"$f":"SUM(CS774:CS775)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(DO774:DO775)","v":282.06586818933476},{"$f":"SUM(DP774:DP775)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(EL774:EL775)","v":293.25589579192126},{"$f":"SUM(EM774:EM775)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(FI774:FI775)","v":445.67178899956457},{"$f":"SUM(FJ774:FJ775)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(GF774:GF775)","v":445.59723352413573},{"$f":"SUM(GG774:GG775)","v":0}]
[]
[null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Costs"]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D779:W779))","v":172674.86211536673},{"$f":"HLOOKUP(D764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D773*1000","v":148414.04839448456},{"$f":"HLOOKUP(E764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D773*1000","v":151382.32936237421},{"$f":"HLOOKUP(F764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D773*1000","v":154409.9759496217},{"$f":"HLOOKUP(G764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D773*1000","v":157498.17546861415},{"$f":"HLOOKUP(H764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D773*1000","v":160648.13897798644},{"$f":"HLOOKUP(I764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D773*1000","v":163861.10175754616},{"$f":"HLOOKUP(J764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D773*1000","v":167138.32379269711},{"$f":"HLOOKUP(K764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D773*1000","v":170481.09026855105},{"$f":"HLOOKUP(L764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D773*1000","v":173890.71207392207},{"$f":"HLOOKUP(M764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D773*1000","v":177368.52631540049},{"$f":"HLOOKUP(N764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D773*1000","v":180915.89684170851},{"$f":"HLOOKUP(O764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D773*1000","v":184534.21477854269},{"$f":"HLOOKUP(P764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D773*1000","v":188224.89907411352},{"$f":"HLOOKUP(Q764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D773*1000","v":191989.39705559582},{"$f":"HLOOKUP(R764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D773*1000","v":195829.18499670774},{"$f":"HLOOKUP(S764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D773*1000","v":199745.7686966419},{"$f":"HLOOKUP(T764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D773*1000","v":203740.68407057473},{"$f":"HLOOKUP(U764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D773*1000","v":207815.4977519862},{"$f":"HLOOKUP(V764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D773*1000","v":211971.80770702596},{"$f":"HLOOKUP(W764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$42)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$D773*1000","v":216211.2438611665},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA779:AT779))","v":0},{"$f":"HLOOKUP(AA764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA773*1000","v":0},{"$f":"HLOOKUP(AB764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA773*1000","v":0},{"$f":"HLOOKUP(AC764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA773*1000","v":0},{"$f":"HLOOKUP(AD764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA773*1000","v":0},{"$f":"HLOOKUP(AE764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA773*1000","v":0},{"$f":"HLOOKUP(AF764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA773*1000","v":0},{"$f":"HLOOKUP(AG764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA773*1000","v":0},{"$f":"HLOOKUP(AH764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA773*1000","v":0},{"$f":"HLOOKUP(AI764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA773*1000","v":0},{"$f":"HLOOKUP(AJ764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA773*1000","v":0},{"$f":"HLOOKUP(AK764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA773*1000","v":0},{"$f":"HLOOKUP(AL764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA773*1000","v":0},{"$f":"HLOOKUP(AM764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA773*1000","v":0},{"$f":"HLOOKUP(AN764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA773*1000","v":0},{"$f":"HLOOKUP(AO764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA773*1000","v":0},{"$f":"HLOOKUP(AP764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA773*1000","v":0},{"$f":"HLOOKUP(AQ764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA773*1000","v":0},{"$f":"HLOOKUP(AR764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA773*1000","v":0},{"$f":"HLOOKUP(AS764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA773*1000","v":0},{"$f":"HLOOKUP(AT764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$43)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AA773*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX779:BQ779))","v":0},{"$f":"HLOOKUP(AX764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX773*1000","v":0},{"$f":"HLOOKUP(AY764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX773*1000","v":0},{"$f":"HLOOKUP(AZ764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX773*1000","v":0},{"$f":"HLOOKUP(BA764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX773*1000","v":0},{"$f":"HLOOKUP(BB764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX773*1000","v":0},{"$f":"HLOOKUP(BC764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX773*1000","v":0},{"$f":"HLOOKUP(BD764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX773*1000","v":0},{"$f":"HLOOKUP(BE764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX773*1000","v":0},{"$f":"HLOOKUP(BF764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX773*1000","v":0},{"$f":"HLOOKUP(BG764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX773*1000","v":0},{"$f":"HLOOKUP(BH764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX773*1000","v":0},{"$f":"HLOOKUP(BI764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX773*1000","v":0},{"$f":"HLOOKUP(BJ764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX773*1000","v":0},{"$f":"HLOOKUP(BK764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX773*1000","v":0},{"$f":"HLOOKUP(BL764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX773*1000","v":0},{"$f":"HLOOKUP(BM764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX773*1000","v":0},{"$f":"HLOOKUP(BN764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX773*1000","v":0},{"$f":"HLOOKUP(BO764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX773*1000","v":0},{"$f":"HLOOKUP(BP764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX773*1000","v":0},{"$f":"HLOOKUP(BQ764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$44)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$AX773*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU779:CN779))","v":15526.348018540055},{"$f":"HLOOKUP(BU764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU773*1000","v":13344.896518137402},{"$f":"HLOOKUP(BV764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU773*1000","v":13611.794448500148},{"$f":"HLOOKUP(BW764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU773*1000","v":13884.030337470153},{"$f":"HLOOKUP(BX764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU773*1000","v":14161.710944219558},{"$f":"HLOOKUP(BY764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU773*1000","v":14444.945163103946},{"$f":"HLOOKUP(BZ764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU773*1000","v":14733.844066366026},{"$f":"HLOOKUP(CA764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU773*1000","v":15028.520947693347},{"$f":"HLOOKUP(CB764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU773*1000","v":15329.091366647212},{"$f":"HLOOKUP(CC764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU773*1000","v":15635.673193980159},{"$f":"HLOOKUP(CD764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU773*1000","v":15948.386657859759},{"$f":"HLOOKUP(CE764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU773*1000","v":16267.354391016956},{"$f":"HLOOKUP(CF764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU773*1000","v":16592.701478837294},{"$f":"HLOOKUP(CG764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU773*1000","v":16924.55550841404},{"$f":"HLOOKUP(CH764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU773*1000","v":17263.046618582321},{"$f":"HLOOKUP(CI764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU773*1000","v":17608.30755095397},{"$f":"HLOOKUP(CJ764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU773*1000","v":17960.473701973049},{"$f":"HLOOKUP(CK764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU773*1000","v":18319.68317601251},{"$f":"HLOOKUP(CL764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU773*1000","v":18686.076839532761},{"$f":"HLOOKUP(CM764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU773*1000","v":19059.798376323415},{"$f":"HLOOKUP(CN764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$45)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$BU773*1000","v":19440.994343849889},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR779:DK779))","v":-553998.51595346816},{"$f":"HLOOKUP(CR764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR773*1000","v":-476161.73859897128},{"$f":"HLOOKUP(CS764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR773*1000","v":-485684.97337095067},{"$f":"HLOOKUP(CT764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR773*1000","v":-495398.67283836968},{"$f":"HLOOKUP(CU764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR773*1000","v":-505306.64629513712},{"$f":"HLOOKUP(CV764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR773*1000","v":-515412.77922103985},{"$f":"HLOOKUP(CW764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR773*1000","v":-525721.0348054606},{"$f":"HLOOKUP(CX764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR773*1000","v":-536235.4555015699},{"$f":"HLOOKUP(CY764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR773*1000","v":-546960.16461160115},{"$f":"HLOOKUP(CZ764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR773*1000","v":-557899.36790383328},{"$f":"HLOOKUP(DA764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR773*1000","v":-569057.35526190989},{"$f":"HLOOKUP(DB764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR773*1000","v":-580438.50236714806},{"$f":"HLOOKUP(DC764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR773*1000","v":-592047.27241449105},{"$f":"HLOOKUP(DD764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR773*1000","v":-603888.2178627809},{"$f":"HLOOKUP(DE764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR773*1000","v":-615965.98222003656},{"$f":"HLOOKUP(DF764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR773*1000","v":-628285.30186443729},{"$f":"HLOOKUP(DG764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR773*1000","v":-640851.00790172606},{"$f":"HLOOKUP(DH764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR773*1000","v":-653668.02805976069},{"$f":"HLOOKUP(DI764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR773*1000","v":-666741.38862095587},{"$f":"HLOOKUP(DJ764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR773*1000","v":-680076.21639337495},{"$f":"HLOOKUP(DK764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$CR773*1000","v":-693677.7407212425},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO779:EH779))","v":-4708987.3856044794},{"$f":"HLOOKUP(DO764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO773*1000","v":-4047374.778091256},{"$f":"HLOOKUP(DP764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO773*1000","v":-4128322.2736530807},{"$f":"HLOOKUP(DQ764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO773*1000","v":-4210888.7191261416},{"$f":"HLOOKUP(DR764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO773*1000","v":-4295106.4935086649},{"$f":"HLOOKUP(DS764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO773*1000","v":-4381008.6233788384},{"$f":"HLOOKUP(DT764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO773*1000","v":-4468628.7958464157},{"$f":"HLOOKUP(DU764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO773*1000","v":-4558001.3717633439},{"$f":"HLOOKUP(DV764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO773*1000","v":-4649161.3991986094},{"$f":"HLOOKUP(DW764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO773*1000","v":-4742144.6271825833},{"$f":"HLOOKUP(DX764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO773*1000","v":-4836987.5197262345},{"$f":"HLOOKUP(DY764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO773*1000","v":-4933727.2701207586},{"$f":"HLOOKUP(DZ764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO773*1000","v":-5032401.8155231746},{"$f":"HLOOKUP(EA764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO773*1000","v":-5133049.8518336378},{"$f":"HLOOKUP(EB764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO773*1000","v":-5235710.8488703119},{"$f":"HLOOKUP(EC764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO773*1000","v":-5340425.0658477172},{"$f":"HLOOKUP(ED764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO773*1000","v":-5447233.5671646707},{"$f":"HLOOKUP(EE764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO773*1000","v":-5556178.2385079656},{"$f":"HLOOKUP(EF764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO773*1000","v":-5667301.8032781249},{"$f":"HLOOKUP(EG764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO773*1000","v":-5780647.8393436866},{"$f":"HLOOKUP(EH764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$46)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$DO773*1000","v":-5896260.7961305613},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL779:FE779))","v":1261119.460937818},{"$f":"HLOOKUP(EL764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL773*1000","v":1083932.2088573722},{"$f":"HLOOKUP(EM764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL773*1000","v":1105610.8530345196},{"$f":"HLOOKUP(EN764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL773*1000","v":1127723.0700952099},{"$f":"HLOOKUP(EO764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL773*1000","v":1150277.5314971141},{"$f":"HLOOKUP(EP764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL773*1000","v":1173283.0821270566},{"$f":"HLOOKUP(EQ764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL773*1000","v":1196748.7437695977},{"$f":"HLOOKUP(ER764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL773*1000","v":1220683.7186449894},{"$f":"HLOOKUP(ES764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL773*1000","v":1245097.3930178892},{"$f":"HLOOKUP(ET764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL773*1000","v":1269999.3408782471},{"$f":"HLOOKUP(EU764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL773*1000","v":1295399.3276958116},{"$f":"HLOOKUP(EV764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL773*1000","v":1321307.3142497286},{"$f":"HLOOKUP(EW764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL773*1000","v":1347733.460534723},{"$f":"HLOOKUP(EX764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL773*1000","v":1374688.1297454175},{"$f":"HLOOKUP(EY764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL773*1000","v":1402181.892340326},{"$f":"HLOOKUP(EZ764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL773*1000","v":1430225.5301871321},{"$f":"HLOOKUP(FA764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL773*1000","v":1458830.040790875},{"$f":"HLOOKUP(FB764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL773*1000","v":1488006.6416066925},{"$f":"HLOOKUP(FC764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL773*1000","v":1517766.7744388264},{"$f":"HLOOKUP(FD764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL773*1000","v":1548122.109927603},{"$f":"HLOOKUP(FE764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$47)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$EL773*1000","v":1579084.5521261552},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI779:GB779))","v":0},{"$f":"HLOOKUP(FI764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI773*1000","v":0},{"$f":"HLOOKUP(FJ764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI773*1000","v":0},{"$f":"HLOOKUP(FK764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI773*1000","v":0},{"$f":"HLOOKUP(FL764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI773*1000","v":0},{"$f":"HLOOKUP(FM764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI773*1000","v":0},{"$f":"HLOOKUP(FN764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI773*1000","v":0},{"$f":"HLOOKUP(FO764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI773*1000","v":0},{"$f":"HLOOKUP(FP764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI773*1000","v":0},{"$f":"HLOOKUP(FQ764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI773*1000","v":0},{"$f":"HLOOKUP(FR764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI773*1000","v":0},{"$f":"HLOOKUP(FS764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI773*1000","v":0},{"$f":"HLOOKUP(FT764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI773*1000","v":0},{"$f":"HLOOKUP(FU764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI773*1000","v":0},{"$f":"HLOOKUP(FV764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI773*1000","v":0},{"$f":"HLOOKUP(FW764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI773*1000","v":0},{"$f":"HLOOKUP(FX764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI773*1000","v":0},{"$f":"HLOOKUP(FY764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI773*1000","v":0},{"$f":"HLOOKUP(FZ764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI773*1000","v":0},{"$f":"HLOOKUP(GA764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI773*1000","v":0},{"$f":"HLOOKUP(GB764,'Fixed O&M'!$C$4:$AU$49,ROW('Fixed O&M'!$B$49)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$FI773*1000","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF779:GY779))","v":4496741.2009210074},{"$f":"HLOOKUP(GF764,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF773*1000","v":3864949.1769397017},{"$f":"HLOOKUP(GG764,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF773*1000","v":3942248.1604784955},{"$f":"HLOOKUP(GH764,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF773*1000","v":4021093.1236880654},{"$f":"HLOOKUP(GI764,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF773*1000","v":4101514.9861618266},{"$f":"HLOOKUP(GJ764,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF773*1000","v":4183545.2858850639},{"$f":"HLOOKUP(GK764,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF773*1000","v":4267216.1916027647},{"$f":"HLOOKUP(GL764,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF773*1000","v":4352560.5154348193},{"$f":"HLOOKUP(GM764,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF773*1000","v":4439611.7257435163},{"$f":"HLOOKUP(GN764,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF773*1000","v":4528403.960258387},{"$f":"HLOOKUP(GO764,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF773*1000","v":4618972.0394635545},{"$f":"HLOOKUP(GP764,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF773*1000","v":4711351.4802528266},{"$f":"HLOOKUP(GQ764,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF773*1000","v":4805578.5098578827},{"$f":"HLOOKUP(GR764,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF773*1000","v":4901690.0800550403},{"$f":"HLOOKUP(GS764,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF773*1000","v":4999723.881656141},{"$f":"HLOOKUP(GT764,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF773*1000","v":5099718.3592892643},{"$f":"HLOOKUP(GU764,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF773*1000","v":5201712.7264750488},{"$f":"HLOOKUP(GV764,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF773*1000","v":5305746.9810045501},{"$f":"HLOOKUP(GW764,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF773*1000","v":5411861.9206246417},{"$f":"HLOOKUP(GX764,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF773*1000","v":5520099.1590371337},{"$f":"HLOOKUP(GY764,'Fixed O&M'!$C$4:$AU$50,ROW('Fixed O&M'!$B$50)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$GF773*1000","v":5630501.1422178764}]
[null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Transport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Recovery & Taxes",2908613.7053810274,{"$f":"VLOOKUP(D763,Assumptions!$A$4:$E$53,3,FALSE)*$D776*1000000","v":3900463.3426213837},{"$f":"VLOOKUP(E763,Assumptions!$A$4:$E$53,3,FALSE)*$D776*1000000","v":3764733.1332570286},{"$f":"VLOOKUP(F763,Assumptions!$A$4:$E$53,3,FALSE)*$D776*1000000","v":3621986.3618662092},{"$f":"VLOOKUP(G763,Assumptions!$A$4:$E$53,3,FALSE)*$D776*1000000","v":3481734.2083270107},{"$f":"VLOOKUP(H763,Assumptions!$A$4:$E$53,3,FALSE)*$D776*1000000","v":3343789.7560280738},{"$f":"VLOOKUP(I763,Assumptions!$A$4:$E$53,3,FALSE)*$D776*1000000","v":3207982.8629257274},{"$f":"VLOOKUP(J763,Assumptions!$A$4:$E$53,3,FALSE)*$D776*1000000","v":3074152.972443542},{"$f":"VLOOKUP(K763,Assumptions!$A$4:$E$53,3,FALSE)*$D776*1000000","v":2942151.5098391548},{"$f":"VLOOKUP(L763,Assumptions!$A$4:$E$53,3,FALSE)*$D776*1000000","v":2811178.0885972525},{"$f":"VLOOKUP(M763,Assumptions!$A$4:$E$53,3,FALSE)*$D776*1000000","v":2680353.2420977135},{"$f":"VLOOKUP(N763,Assumptions!$A$4:$E$53,3,FALSE)*$D776*1000000","v":2549528.395598175},{"$f":"VLOOKUP(O763,Assumptions!$A$4:$E$53,3,FALSE)*$D776*1000000","v":2418703.549098637},{"$f":"VLOOKUP(P763,Assumptions!$A$4:$E$53,3,FALSE)*$D776*1000000","v":2287878.7025990984},{"$f":"VLOOKUP(Q763,Assumptions!$A$4:$E$53,3,FALSE)*$D776*1000000","v":2157053.8560995599},{"$f":"VLOOKUP(R763,Assumptions!$A$4:$E$53,3,FALSE)*$D776*1000000","v":2026229.0096000219},{"$f":"VLOOKUP(S763,Assumptions!$A$4:$E$53,3,FALSE)*$D776*1000000","v":1895404.1631004829},{"$f":"VLOOKUP(T763,Assumptions!$A$4:$E$53,3,FALSE)*$D776*1000000","v":1764579.3166009441},{"$f":"VLOOKUP(U763,Assumptions!$A$4:$E$53,3,FALSE)*$D776*1000000","v":1633754.4701014054},{"$f":"VLOOKUP(V763,Assumptions!$A$4:$E$53,3,FALSE)*$D776*1000000","v":1502929.6236018669},{"$f":"VLOOKUP(W763,Assumptions!$A$4:$E$53,3,FALSE)*$D776*1000000","v":1372104.7771023286},null,"Capital Recovery & Taxes",606873.04131835932,{"$f":"VLOOKUP(AA763,Assumptions!$A$4:$E$53,3,FALSE)*$AA776*1000000","v":813819.32805591472},{"$f":"VLOOKUP(AB763,Assumptions!$A$4:$E$53,3,FALSE)*$AA776*1000000","v":785499.64957701089},{"$f":"VLOOKUP(AC763,Assumptions!$A$4:$E$53,3,FALSE)*$AA776*1000000","v":755715.98764484841},{"$f":"VLOOKUP(AD763,Assumptions!$A$4:$E$53,3,FALSE)*$AA776*1000000","v":726452.81982977653},{"$f":"VLOOKUP(AE763,Assumptions!$A$4:$E$53,3,FALSE)*$AA776*1000000","v":697671.14657259011},{"$f":"VLOOKUP(AF763,Assumptions!$A$4:$E$53,3,FALSE)*$AA776*1000000","v":669335.46827452548},{"$f":"VLOOKUP(AG763,Assumptions!$A$4:$E$53,3,FALSE)*$AA776*1000000","v":641412.28531421302},{"$f":"VLOOKUP(AH763,Assumptions!$A$4:$E$53,3,FALSE)*$AA776*1000000","v":613870.59804202791},{"$f":"VLOOKUP(AI763,Assumptions!$A$4:$E$53,3,FALSE)*$AA776*1000000","v":586543.40834547405},{"$f":"VLOOKUP(AJ763,Assumptions!$A$4:$E$53,3,FALSE)*$AA776*1000000","v":559247.21829854511},{"$f":"VLOOKUP(AK763,Assumptions!$A$4:$E$53,3,FALSE)*$AA776*1000000","v":531951.02825161617},{"$f":"VLOOKUP(AL763,Assumptions!$A$4:$E$53,3,FALSE)*$AA776*1000000","v":504654.83820468746},{"$f":"VLOOKUP(AM763,Assumptions!$A$4:$E$53,3,FALSE)*$AA776*1000000","v":477358.64815775864},{"$f":"VLOOKUP(AN763,Assumptions!$A$4:$E$53,3,FALSE)*$AA776*1000000","v":450062.45811082982},{"$f":"VLOOKUP(AO763,Assumptions!$A$4:$E$53,3,FALSE)*$AA776*1000000","v":422766.26806390105},{"$f":"VLOOKUP(AP763,Assumptions!$A$4:$E$53,3,FALSE)*$AA776*1000000","v":395470.07801697211},{"$f":"VLOOKUP(AQ763,Assumptions!$A$4:$E$53,3,FALSE)*$AA776*1000000","v":368173.88797004317},{"$f":"VLOOKUP(AR763,Assumptions!$A$4:$E$53,3,FALSE)*$AA776*1000000","v":340877.69792311429},{"$f":"VLOOKUP(AS763,Assumptions!$A$4:$E$53,3,FALSE)*$AA776*1000000","v":313581.50787618547},{"$f":"VLOOKUP(AT763,Assumptions!$A$4:$E$53,3,FALSE)*$AA776*1000000","v":286285.3178292567},null,"Capital Recovery & Taxes",2701889.6846490051,{"$f":"VLOOKUP(AX763,Assumptions!$A$4:$E$53,3,FALSE)*$AX776*1000000","v":3623245.5520935999},{"$f":"VLOOKUP(AY763,Assumptions!$A$4:$E$53,3,FALSE)*$AX776*1000000","v":3497162.1014454984},{"$f":"VLOOKUP(AZ763,Assumptions!$A$4:$E$53,3,FALSE)*$AX776*1000000","v":3364560.7771705445},{"$f":"VLOOKUP(BA763,Assumptions!$A$4:$E$53,3,FALSE)*$AX776*1000000","v":3234276.7706707101},{"$f":"VLOOKUP(BB763,Assumptions!$A$4:$E$53,3,FALSE)*$AX776*1000000","v":3106136.450066593},{"$f":"VLOOKUP(BC763,Assumptions!$A$4:$E$53,3,FALSE)*$AX776*1000000","v":2979981.7658269438},{"$f":"VLOOKUP(BD763,Assumptions!$A$4:$E$53,3,FALSE)*$AX776*1000000","v":2855663.5726194498},{"$f":"VLOOKUP(BE763,Assumptions!$A$4:$E$53,3,FALSE)*$AX776*1000000","v":2733043.8553604842},{"$f":"VLOOKUP(BF763,Assumptions!$A$4:$E$53,3,FALSE)*$AX776*1000000","v":2611379.1134382403},{"$f":"VLOOKUP(BG763,Assumptions!$A$4:$E$53,3,FALSE)*$AX776*1000000","v":2489852.3865996245},{"$f":"VLOOKUP(BH763,Assumptions!$A$4:$E$53,3,FALSE)*$AX776*1000000","v":2368325.6597610093},{"$f":"VLOOKUP(BI763,Assumptions!$A$4:$E$53,3,FALSE)*$AX776*1000000","v":2246798.9329223945},{"$f":"VLOOKUP(BJ763,Assumptions!$A$4:$E$53,3,FALSE)*$AX776*1000000","v":2125272.2060837792},{"$f":"VLOOKUP(BK763,Assumptions!$A$4:$E$53,3,FALSE)*$AX776*1000000","v":2003745.4792451644},{"$f":"VLOOKUP(BL763,Assumptions!$A$4:$E$53,3,FALSE)*$AX776*1000000","v":1882218.7524065492},{"$f":"VLOOKUP(BM763,Assumptions!$A$4:$E$53,3,FALSE)*$AX776*1000000","v":1760692.0255679337},{"$f":"VLOOKUP(BN763,Assumptions!$A$4:$E$53,3,FALSE)*$AX776*1000000","v":1639165.2987293182},{"$f":"VLOOKUP(BO763,Assumptions!$A$4:$E$53,3,FALSE)*$AX776*1000000","v":1517638.5718907027},{"$f":"VLOOKUP(BP763,Assumptions!$A$4:$E$53,3,FALSE)*$AX776*1000000","v":1396111.8450520874},{"$f":"VLOOKUP(BQ763,Assumptions!$A$4:$E$53,3,FALSE)*$AX776*1000000","v":1274585.1182134727},null,"Capital Recovery & Taxes",175075.71788379847,{"$f":"VLOOKUP(BU763,Assumptions!$A$4:$E$53,3,FALSE)*$BU776*1000000","v":234777.28188020835},{"$f":"VLOOKUP(BV763,Assumptions!$A$4:$E$53,3,FALSE)*$BU776*1000000","v":226607.38850487967},{"$f":"VLOOKUP(BW763,Assumptions!$A$4:$E$53,3,FALSE)*$BU776*1000000","v":218015.15316245274},{"$f":"VLOOKUP(BX763,Assumptions!$A$4:$E$53,3,FALSE)*$BU776*1000000","v":209573.07423660677},{"$f":"VLOOKUP(BY763,Assumptions!$A$4:$E$53,3,FALSE)*$BU776*1000000","v":201269.90081428393},{"$f":"VLOOKUP(BZ763,Assumptions!$A$4:$E$53,3,FALSE)*$BU776*1000000","v":193095.39167975209},{"$f":"VLOOKUP(CA763,Assumptions!$A$4:$E$53,3,FALSE)*$BU776*1000000","v":185039.88258717931},{"$f":"VLOOKUP(CB763,Assumptions!$A$4:$E$53,3,FALSE)*$BU776*1000000","v":177094.43050310924},{"$f":"VLOOKUP(CC763,Assumptions!$A$4:$E$53,3,FALSE)*$BU776*1000000","v":169210.85844085793},{"$f":"VLOOKUP(CD763,Assumptions!$A$4:$E$53,3,FALSE)*$BU776*1000000","v":161336.22941206291},{"$f":"VLOOKUP(CE763,Assumptions!$A$4:$E$53,3,FALSE)*$BU776*1000000","v":153461.60038326788},{"$f":"VLOOKUP(CF763,Assumptions!$A$4:$E$53,3,FALSE)*$BU776*1000000","v":145586.97135447292},{"$f":"VLOOKUP(CG763,Assumptions!$A$4:$E$53,3,FALSE)*$BU776*1000000","v":137712.34232567792},{"$f":"VLOOKUP(CH763,Assumptions!$A$4:$E$53,3,FALSE)*$BU776*1000000","v":129837.7132968829},{"$f":"VLOOKUP(CI763,Assumptions!$A$4:$E$53,3,FALSE)*$BU776*1000000","v":121963.08426808793},{"$f":"VLOOKUP(CJ763,Assumptions!$A$4:$E$53,3,FALSE)*$BU776*1000000","v":114088.4552392929},{"$f":"VLOOKUP(CK763,Assumptions!$A$4:$E$53,3,FALSE)*$BU776*1000000","v":106213.82621049788},{"$f":"VLOOKUP(CL763,Assumptions!$A$4:$E$53,3,FALSE)*$BU776*1000000","v":98339.197181702853},{"$f":"VLOOKUP(CM763,Assumptions!$A$4:$E$53,3,FALSE)*$BU776*1000000","v":90464.568152907843},{"$f":"VLOOKUP(CN763,Assumptions!$A$4:$E$53,3,FALSE)*$BU776*1000000","v":82589.939124112861},null,"Capital Recovery & Taxes",3206967.6445630966,{"$f":"VLOOKUP(CR763,Assumptions!$A$4:$E$53,5,FALSE)*$CR776*1000000","v":3825026.9291828992},{"$f":"VLOOKUP(CS763,Assumptions!$A$4:$E$53,5,FALSE)*$CR776*1000000","v":3740102.6157033327},{"$f":"VLOOKUP(CT763,Assumptions!$A$4:$E$53,5,FALSE)*$CR776*1000000","v":3646673.4967471249},{"$f":"VLOOKUP(CU763,Assumptions!$A$4:$E$53,5,FALSE)*$CR776*1000000","v":3556268.1149839438},{"$f":"VLOOKUP(CV763,Assumptions!$A$4:$E$53,5,FALSE)*$CR776*1000000","v":3468659.9079728131},{"$f":"VLOOKUP(CW763,Assumptions!$A$4:$E$53,5,FALSE)*$CR776*1000000","v":3383642.6457995125},{"$f":"VLOOKUP(CX763,Assumptions!$A$4:$E$53,5,FALSE)*$CR776*1000000","v":3301021.7171365358},{"$f":"VLOOKUP(CY763,Assumptions!$A$4:$E$53,5,FALSE)*$CR776*1000000","v":3220617.0338897728},{"$f":"VLOOKUP(CZ763,Assumptions!$A$4:$E$53,5,FALSE)*$CR776*1000000","v":3141458.4440683778},{"$f":"VLOOKUP(DA763,Assumptions!$A$4:$E$53,5,FALSE)*$CR776*1000000","v":3062479.9423410934},{"$f":"VLOOKUP(DB763,Assumptions!$A$4:$E$53,5,FALSE)*$CR776*1000000","v":2983501.4406138086},{"$f":"VLOOKUP(DC763,Assumptions!$A$4:$E$53,5,FALSE)*$CR776*1000000","v":2904522.9388865237},{"$f":"VLOOKUP(DD763,Assumptions!$A$4:$E$53,5,FALSE)*$CR776*1000000","v":2825544.4371592384},{"$f":"VLOOKUP(DE763,Assumptions!$A$4:$E$53,5,FALSE)*$CR776*1000000","v":2746565.9354319535},{"$f":"VLOOKUP(DF763,Assumptions!$A$4:$E$53,5,FALSE)*$CR776*1000000","v":2667587.4337046673},{"$f":"VLOOKUP(DG763,Assumptions!$A$4:$E$53,5,FALSE)*$CR776*1000000","v":2588608.9319773833},{"$f":"VLOOKUP(DH763,Assumptions!$A$4:$E$53,5,FALSE)*$CR776*1000000","v":2509630.4302500985},{"$f":"VLOOKUP(DI763,Assumptions!$A$4:$E$53,5,FALSE)*$CR776*1000000","v":2430651.9285228136},{"$f":"VLOOKUP(DJ763,Assumptions!$A$4:$E$53,5,FALSE)*$CR776*1000000","v":2351673.4267955278},{"$f":"VLOOKUP(DK763,Assumptions!$A$4:$E$53,5,FALSE)*$CR776*1000000","v":2272694.9250682425},null,"Capital Recovery & Taxes",29853394.265169088,{"$f":"VLOOKUP(DO763,Assumptions!$A$4:$E$53,5,FALSE)*$DO776*1000000","v":35606856.584717073},{"$f":"VLOOKUP(DP763,Assumptions!$A$4:$E$53,5,FALSE)*$DO776*1000000","v":34816303.235261708},{"$f":"VLOOKUP(DQ763,Assumptions!$A$4:$E$53,5,FALSE)*$DO776*1000000","v":33946579.361129194},{"$f":"VLOOKUP(DR763,Assumptions!$A$4:$E$53,5,FALSE)*$DO776*1000000","v":33105003.204274312},{"$f":"VLOOKUP(DS763,Assumptions!$A$4:$E$53,5,FALSE)*$DO776*1000000","v":32289465.713834751},{"$f":"VLOOKUP(DT763,Assumptions!$A$4:$E$53,5,FALSE)*$DO776*1000000","v":31498047.112743579},{"$f":"VLOOKUP(DU763,Assumptions!$A$4:$E$53,5,FALSE)*$DO776*1000000","v":30728935.780388281},{"$f":"VLOOKUP(DV763,Assumptions!$A$4:$E$53,5,FALSE)*$DO776*1000000","v":29980455.291724458},{"$f":"VLOOKUP(DW763,Assumptions!$A$4:$E$53,5,FALSE)*$DO776*1000000","v":29243574.582803287},{"$f":"VLOOKUP(DX763,Assumptions!$A$4:$E$53,5,FALSE)*$DO776*1000000","v":28508370.298926529},{"$f":"VLOOKUP(DY763,Assumptions!$A$4:$E$53,5,FALSE)*$DO776*1000000","v":27773166.015049759},{"$f":"VLOOKUP(DZ763,Assumptions!$A$4:$E$53,5,FALSE)*$DO776*1000000","v":27037961.731172994},{"$f":"VLOOKUP(EA763,Assumptions!$A$4:$E$53,5,FALSE)*$DO776*1000000","v":26302757.447296225},{"$f":"VLOOKUP(EB763,Assumptions!$A$4:$E$53,5,FALSE)*$DO776*1000000","v":25567553.163419459},{"$f":"VLOOKUP(EC763,Assumptions!$A$4:$E$53,5,FALSE)*$DO776*1000000","v":24832348.879542682},{"$f":"VLOOKUP(ED763,Assumptions!$A$4:$E$53,5,FALSE)*$DO776*1000000","v":24097144.595665921},{"$f":"VLOOKUP(EE763,Assumptions!$A$4:$E$53,5,FALSE)*$DO776*1000000","v":23361940.311789151},{"$f":"VLOOKUP(EF763,Assumptions!$A$4:$E$53,5,FALSE)*$DO776*1000000","v":22626736.027912382},{"$f":"VLOOKUP(EG763,Assumptions!$A$4:$E$53,5,FALSE)*$DO776*1000000","v":21891531.744035609},{"$f":"VLOOKUP(EH763,Assumptions!$A$4:$E$53,5,FALSE)*$DO776*1000000","v":21156327.460158844},null,"Capital Recovery & Taxes",31037728.647781819,{"$f":"VLOOKUP(EL763,Assumptions!$A$4:$E$53,5,FALSE)*$EL776*1000000","v":37019440.498474658},{"$f":"VLOOKUP(EM763,Assumptions!$A$4:$E$53,5,FALSE)*$EL776*1000000","v":36197524.567440361},{"$f":"VLOOKUP(EN763,Assumptions!$A$4:$E$53,5,FALSE)*$EL776*1000000","v":35293297.283800535},{"$f":"VLOOKUP(EO763,Assumptions!$A$4:$E$53,5,FALSE)*$EL776*1000000","v":34418334.384744838},{"$f":"VLOOKUP(EP763,Assumptions!$A$4:$E$53,5,FALSE)*$EL776*1000000","v":33570443.149814524},{"$f":"VLOOKUP(EQ763,Assumptions!$A$4:$E$53,5,FALSE)*$EL776*1000000","v":32747627.641156115},{"$f":"VLOOKUP(ER763,Assumptions!$A$4:$E$53,5,FALSE)*$EL776*1000000","v":31948004.368119147},{"$f":"VLOOKUP(ES763,Assumptions!$A$4:$E$53,5,FALSE)*$EL776*1000000","v":31169830.399056897},{"$f":"VLOOKUP(ET763,Assumptions!$A$4:$E$53,5,FALSE)*$EL776*1000000","v":30403716.392517786},{"$f":"VLOOKUP(EU763,Assumptions!$A$4:$E$53,5,FALSE)*$EL776*1000000","v":29639345.317625396},{"$f":"VLOOKUP(EV763,Assumptions!$A$4:$E$53,5,FALSE)*$EL776*1000000","v":28874974.242732998},{"$f":"VLOOKUP(EW763,Assumptions!$A$4:$E$53,5,FALSE)*$EL776*1000000","v":28110603.167840596},{"$f":"VLOOKUP(EX763,Assumptions!$A$4:$E$53,5,FALSE)*$EL776*1000000","v":27346232.092948195},{"$f":"VLOOKUP(EY763,Assumptions!$A$4:$E$53,5,FALSE)*$EL776*1000000","v":26581861.018055797},{"$f":"VLOOKUP(EZ763,Assumptions!$A$4:$E$53,5,FALSE)*$EL776*1000000","v":25817489.943163391},{"$f":"VLOOKUP(FA763,Assumptions!$A$4:$E$53,5,FALSE)*$EL776*1000000","v":25053118.868271004},{"$f":"VLOOKUP(FB763,Assumptions!$A$4:$E$53,5,FALSE)*$EL776*1000000","v":24288747.793378599},{"$f":"VLOOKUP(FC763,Assumptions!$A$4:$E$53,5,FALSE)*$EL776*1000000","v":23524376.718486201},{"$f":"VLOOKUP(FD763,Assumptions!$A$4:$E$53,5,FALSE)*$EL776*1000000","v":22760005.643593796},{"$f":"VLOOKUP(FE763,Assumptions!$A$4:$E$53,5,FALSE)*$EL776*1000000","v":21995634.568701394},null,"Capital Recovery & Taxes",47169179.721299984,{"$f":"VLOOKUP(FI763,Assumptions!$A$4:$E$53,5,FALSE)*$FI776*1000000","v":56259807.599655569},{"$f":"VLOOKUP(FJ763,Assumptions!$A$4:$E$53,5,FALSE)*$FI776*1000000","v":55010711.678149492},{"$f":"VLOOKUP(FK763,Assumptions!$A$4:$E$53,5,FALSE)*$FI776*1000000","v":53636524.161565281},{"$f":"VLOOKUP(FL763,Assumptions!$A$4:$E$53,5,FALSE)*$FI776*1000000","v":52306810.808395118},{"$f":"VLOOKUP(FM763,Assumptions!$A$4:$E$53,5,FALSE)*$FI776*1000000","v":51018239.260573387},{"$f":"VLOOKUP(FN763,Assumptions!$A$4:$E$53,5,FALSE)*$FI776*1000000","v":49767776.217809625},{"$f":"VLOOKUP(FO763,Assumptions!$A$4:$E$53,5,FALSE)*$FI776*1000000","v":48552559.269970544},{"$f":"VLOOKUP(FP763,Assumptions!$A$4:$E$53,5,FALSE)*$FI776*1000000","v":47369939.619619362},{"$f":"VLOOKUP(FQ763,Assumptions!$A$4:$E$53,5,FALSE)*$FI776*1000000","v":46205647.938629009},{"$f":"VLOOKUP(FR763,Assumptions!$A$4:$E$53,5,FALSE)*$FI776*1000000","v":45044005.055075437},{"$f":"VLOOKUP(FS763,Assumptions!$A$4:$E$53,5,FALSE)*$FI776*1000000","v":43882362.171521865},{"$f":"VLOOKUP(FT763,Assumptions!$A$4:$E$53,5,FALSE)*$FI776*1000000","v":42720719.287968278},{"$f":"VLOOKUP(FU763,Assumptions!$A$4:$E$53,5,FALSE)*$FI776*1000000","v":41559076.404414698},{"$f":"VLOOKUP(FV763,Assumptions!$A$4:$E$53,5,FALSE)*$FI776*1000000","v":40397433.520861112},{"$f":"VLOOKUP(FW763,Assumptions!$A$4:$E$53,5,FALSE)*$FI776*1000000","v":39235790.637307525},{"$f":"VLOOKUP(FX763,Assumptions!$A$4:$E$53,5,FALSE)*$FI776*1000000","v":38074147.753753953},{"$f":"VLOOKUP(FY763,Assumptions!$A$4:$E$53,5,FALSE)*$FI776*1000000","v":36912504.870200373},{"$f":"VLOOKUP(FZ763,Assumptions!$A$4:$E$53,5,FALSE)*$FI776*1000000","v":35750861.986646794},{"$f":"VLOOKUP(GA763,Assumptions!$A$4:$E$53,5,FALSE)*$FI776*1000000","v":34589219.103093207},{"$f":"VLOOKUP(GB763,Assumptions!$A$4:$E$53,5,FALSE)*$FI776*1000000","v":33427576.219539624},null,"Capital Recovery & Taxes",47161288.890633769,{"$f":"VLOOKUP(GF763,Assumptions!$A$4:$E$53,5,FALSE)*$GF776*1000000","v":56250396.017395571},{"$f":"VLOOKUP(GG763,Assumptions!$A$4:$E$53,5,FALSE)*$GF776*1000000","v":55001509.054460771},{"$f":"VLOOKUP(GH763,Assumptions!$A$4:$E$53,5,FALSE)*$GF776*1000000","v":53627551.422751836},{"$f":"VLOOKUP(GI763,Assumptions!$A$4:$E$53,5,FALSE)*$GF776*1000000","v":52298060.514469758},{"$f":"VLOOKUP(GJ763,Assumptions!$A$4:$E$53,5,FALSE)*$GF776*1000000","v":51009704.529011957},{"$f":"VLOOKUP(GK763,Assumptions!$A$4:$E$53,5,FALSE)*$GF776*1000000","v":49759450.673522249},{"$f":"VLOOKUP(GL763,Assumptions!$A$4:$E$53,5,FALSE)*$GF776*1000000","v":48544437.016713761},{"$f":"VLOOKUP(GM763,Assumptions!$A$4:$E$53,5,FALSE)*$GF776*1000000","v":47362015.204261363},{"$f":"VLOOKUP(GN763,Assumptions!$A$4:$E$53,5,FALSE)*$GF776*1000000","v":46197918.295123205},{"$f":"VLOOKUP(GO763,Assumptions!$A$4:$E$53,5,FALSE)*$GF776*1000000","v":45036469.740310192},{"$f":"VLOOKUP(GP763,Assumptions!$A$4:$E$53,5,FALSE)*$GF776*1000000","v":43875021.18549718},{"$f":"VLOOKUP(GQ763,Assumptions!$A$4:$E$53,5,FALSE)*$GF776*1000000","v":42713572.630684167},{"$f":"VLOOKUP(GR763,Assumptions!$A$4:$E$53,5,FALSE)*$GF776*1000000","v":41552124.075871147},{"$f":"VLOOKUP(GS763,Assumptions!$A$4:$E$53,5,FALSE)*$GF776*1000000","v":40390675.521058135},{"$f":"VLOOKUP(GT763,Assumptions!$A$4:$E$53,5,FALSE)*$GF776*1000000","v":39229226.966245107},{"$f":"VLOOKUP(GU763,Assumptions!$A$4:$E$53,5,FALSE)*$GF776*1000000","v":38067778.41143211},{"$f":"VLOOKUP(GV763,Assumptions!$A$4:$E$53,5,FALSE)*$GF776*1000000","v":36906329.85661909},{"$f":"VLOOKUP(GW763,Assumptions!$A$4:$E$53,5,FALSE)*$GF776*1000000","v":35744881.301806077},{"$f":"VLOOKUP(GX763,Assumptions!$A$4:$E$53,5,FALSE)*$GF776*1000000","v":34583432.746993057},{"$f":"VLOOKUP(GY763,Assumptions!$A$4:$E$53,5,FALSE)*$GF776*1000000","v":33421984.192180034}]
[null,"Transmission",0,{"$f":"VLOOKUP(D763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(E763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(F763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(G763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(H763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(I763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(J763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(K763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(L763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(M763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(N763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(O763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(P763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(Q763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(R763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(S763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(T763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(U763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(V763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},{"$f":"VLOOKUP(W763,Assumptions!$A$4:$E$53,5,FALSE)*$E776*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AA763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AB763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AC763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AD763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AE763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AF763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AG763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AH763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AI763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AJ763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AK763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AL763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AM763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AN763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AO763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AP763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AQ763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AR763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AS763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},{"$f":"VLOOKUP(AT763,Assumptions!$A$4:$E$53,5,FALSE)*$AB776*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(AX763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(AY763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(AZ763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BA763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BB763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BC763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BD763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BE763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BF763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BG763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BH763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BI763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BJ763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BK763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BL763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BM763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BN763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BO763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BP763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},{"$f":"VLOOKUP(BQ763,Assumptions!$A$4:$E$53,5,FALSE)*$AY776*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(BU763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(BV763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(BW763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(BX763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(BY763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(BZ763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CA763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CB763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CC763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CD763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CE763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CF763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CG763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CH763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CI763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CJ763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CK763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CL763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CM763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},{"$f":"VLOOKUP(CN763,Assumptions!$A$4:$E$53,5,FALSE)*$BV776*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(CR763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(CS763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(CT763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(CU763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(CV763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(CW763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(CX763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(CY763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(CZ763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(DA763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(DB763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(DC763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(DD763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(DE763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(DF763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(DG763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(DH763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(DI763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(DJ763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},{"$f":"VLOOKUP(DK763,Assumptions!$A$4:$E$53,5,FALSE)*$CS776*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(DO763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(DP763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(DQ763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(DR763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(DS763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(DT763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(DU763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(DV763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(DW763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(DX763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(DY763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(DZ763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(EA763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(EB763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(EC763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(ED763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(EE763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(EF763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(EG763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},{"$f":"VLOOKUP(EH763,Assumptions!$A$4:$E$53,5,FALSE)*$DP776*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(EL763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(EM763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(EN763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(EO763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(EP763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(EQ763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(ER763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(ES763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(ET763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(EU763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(EV763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(EW763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(EX763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(EY763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(EZ763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(FA763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(FB763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(FC763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(FD763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},{"$f":"VLOOKUP(FE763,Assumptions!$A$4:$E$53,5,FALSE)*$EM776*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(FI763,Assumptions!$A$4:$E$53,5,FALSE)*$FJ776*1000000","v":0},{"$f":"VLOOKUP(FJ763,Assumptions!$A$4:$E$53,5,FALSE)*$FJ776*1000000","v":0},{"$f":"VLOOKUP(FK763,Assumptions!$A$4:$E$53,5,FALSE)*$FJ776*1000000","v":0},{"$f":"VLOOKUP(FL763,Assumptions!$A$4:$E$53,5,FALSE)*$FJ776*1000000","v":0},{"$f":"VLOOKUP(FM763,Assumptions!$A$4:$E$53,5,FALSE)*$FJ776*1000000","v":0},{"$f":"VLOOKUP(FN763,Assumptions!$A$4:$E$53,5,FALSE)*$FJ776*1000000","v":0},{"$f":"VLOOKUP(FO763,Assumptions!$A$4:$E$53,5,FALSE)*$FJ776*1000000","v":0},{"$f":"VLOOKUP(FP763,Assumptions!$A$4:$E$53,5,FALSE)*$FJ776*1000000","v":0},{"$f":"VLOOKUP(FQ763,Assumptions!$A$4:$E$53,5,FALSE)*$FJ776*1000000","v":0},{"$f":"VLOOKUP(FR763,Assumptions!$A$4:$E$53,5,FALSE)*$FJ776*1000000","v":0},{"$f":"VLOOKUP(FS763,Assumptions!$A$4:$E$53,5,FALSE)*$FJ776*1000000","v":0},{"$f":"VLOOKUP(FT763,Assumptions!$A$4:$E$53,5,FALSE)*$FJ776*1000000","v":0},{"$f":"VLOOKUP(FU763,Assumptions!$A$4:$E$53,5,FALSE)*$FJ776*1000000","v":0},{"$f":"VLOOKUP(FV763,Assumptions!$A$4:$E$53,5,FALSE)*$FJ776*1000000","v":0},{"$f":"VLOOKUP(FW763,Assumptions!$A$4:$E$53,5,FALSE)*$FJ776*1000000","v":0},{"$f":"VLOOKUP(FX763,Assumptions!$A$4:$E$53,5,FALSE)*$FJ776*1000000","v":0},{"$f":"VLOOKUP(FY763,Assumptions!$A$4:$E$53,5,FALSE)*$FJ776*1000000","v":0},{"$f":"VLOOKUP(FZ763,Assumptions!$A$4:$E$53,5,FALSE)*$FJ776*1000000","v":0},{"$f":"VLOOKUP(GA763,Assumptions!$A$4:$E$53,5,FALSE)*$FJ776*1000000","v":0},{"$f":"VLOOKUP(GB763,Assumptions!$A$4:$E$53,5,FALSE)*$FJ776*1000000","v":0},null,"Transmission",0,{"$f":"VLOOKUP(GF763,Assumptions!$A$4:$E$53,5,FALSE)*$GG776*1000000","v":0},{"$f":"VLOOKUP(GG763,Assumptions!$A$4:$E$53,5,FALSE)*$GG776*1000000","v":0},{"$f":"VLOOKUP(GH763,Assumptions!$A$4:$E$53,5,FALSE)*$GG776*1000000","v":0},{"$f":"VLOOKUP(GI763,Assumptions!$A$4:$E$53,5,FALSE)*$GG776*1000000","v":0},{"$f":"VLOOKUP(GJ763,Assumptions!$A$4:$E$53,5,FALSE)*$GG776*1000000","v":0},{"$f":"VLOOKUP(GK763,Assumptions!$A$4:$E$53,5,FALSE)*$GG776*1000000","v":0},{"$f":"VLOOKUP(GL763,Assumptions!$A$4:$E$53,5,FALSE)*$GG776*1000000","v":0},{"$f":"VLOOKUP(GM763,Assumptions!$A$4:$E$53,5,FALSE)*$GG776*1000000","v":0},{"$f":"VLOOKUP(GN763,Assumptions!$A$4:$E$53,5,FALSE)*$GG776*1000000","v":0},{"$f":"VLOOKUP(GO763,Assumptions!$A$4:$E$53,5,FALSE)*$GG776*1000000","v":0},{"$f":"VLOOKUP(GP763,Assumptions!$A$4:$E$53,5,FALSE)*$GG776*1000000","v":0},{"$f":"VLOOKUP(GQ763,Assumptions!$A$4:$E$53,5,FALSE)*$GG776*1000000","v":0},{"$f":"VLOOKUP(GR763,Assumptions!$A$4:$E$53,5,FALSE)*$GG776*1000000","v":0},{"$f":"VLOOKUP(GS763,Assumptions!$A$4:$E$53,5,FALSE)*$GG776*1000000","v":0},{"$f":"VLOOKUP(GT763,Assumptions!$A$4:$E$53,5,FALSE)*$GG776*1000000","v":0},{"$f":"VLOOKUP(GU763,Assumptions!$A$4:$E$53,5,FALSE)*$GG776*1000000","v":0},{"$f":"VLOOKUP(GV763,Assumptions!$A$4:$E$53,5,FALSE)*$GG776*1000000","v":0},{"$f":"VLOOKUP(GW763,Assumptions!$A$4:$E$53,5,FALSE)*$GG776*1000000","v":0},{"$f":"VLOOKUP(GX763,Assumptions!$A$4:$E$53,5,FALSE)*$GG776*1000000","v":0},{"$f":"VLOOKUP(GY763,Assumptions!$A$4:$E$53,5,FALSE)*$GG776*1000000","v":0}]
[null,"Misc Charges",5591.902734744036,{"$f":"(D779+D780)*Misc_Rev","v":4806.2405432069881},4902.3653540711266,5000.4126611525498,5100.4209143756016,5202.4293326631132,5306.4779193163749,5412.6074777027034,5520.8596272567574,5631.276819801893,5743.9023561979302,5858.780403321889,5975.9560113883272,6095.4751316160928,6217.3846342484158,6341.7323269333838,6468.5669734720523,6597.9383129414928,6729.897079200322,6864.4950207843294,7001.7849212000165,null,"Misc Charges",0,{"$f":"(AA779+AA780)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(AX779+AX780)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",502.80525423240113,{"$f":"(BU779+BU780)*Misc_Rev","v":432.16112884336167},440.80435142022884,449.62043844863348,458.6128472176062,467.78510416195826,477.14080624519744,486.68362237010138,496.41729481750332,506.34564071385353,516.47255352813045,526.80200459869309,537.33804469066695,548.08480558448036,559.04650169616991,570.22743173009349,581.63198036469532,593.26461997198919,605.12991237142899,617.23251061885753,629.57716083123489,null,"Misc Charges",-17940.687940637115,{"$f":"(CR779+CR780)*Misc_Rev","v":-15420.021742789088},-15728.422177644868,-16042.990621197765,-16363.850433621723,-16691.127442294157,-17024.949991140038,-17365.448990962843,-17712.757970782095,-18067.013130197738,-18428.353392801691,-18796.920460657726,-19172.858869870881,-19556.316047268298,-19947.442368213666,-20346.39121557794,-20753.319039889499,-21168.385420687293,-21591.753129101038,-22023.588191683055,-22464.059955516721,null,"Misc Charges",-152495.84749541548,{"$f":"(DO779+DO780)*Misc_Rev","v":-131070.18481370725},{"$f":"(DP779+DP780)*Misc_Rev","v":-133691.58850998137},-136365.42028018099,-139092.72868578462,-141874.58325950033,-144712.07492469033,-147606.31642318415,-150558.44275164779,-153569.61160668079,-156641.00383881439,-159773.82391559065,-162969.30039390249,-166228.68640178055,-169553.26012981619,-172944.3253324125,-176403.21183906071,-179931.27607584198,-183529.90159735881,-187200.49962930597,-190944.50962189212,null,"Misc Charges",40840.092623010292,{"$f":"(EL779+EL780)*Misc_Rev","v":35102.060651637141},35804.101864669887,36520.183901963283,37250.587580002546,37995.5993316026,38755.511318234654,39530.621544599344,40321.233975491326,41127.658655001156,41950.211828101164,42789.216064663211,43645.000385956475,44517.900393675605,45408.258401549123,46316.423569580089,47242.752040971696,48187.607081791131,49151.35922342696,50134.386407895501,51137.074136053416,null,"Misc Charges",0,{"$f":"(FI779+FI780)*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",145622.46705062594,{"$f":"(GF779+GF780)*Misc_Rev","v":125162.51414601531},127665.76442893561,130219.07971751432,132823.46131186461,135479.93053810194,138189.52914886395,140953.31973184121,143772.38612647806,146647.83384900761,149580.79052598777,152572.40633650756,155623.85446323769,158736.33155250244,161911.05818355249,165149.27934722355,168452.26493416799,171821.31023285136,175257.7364375084,178762.89116625855,182338.14898958371]
[null,"Total Fixed Cost",3081710.2281245939,{"$f":"SUM(D779:D783)","v":4053683.6315590753},{"$f":"SUM(E779:E782)","v":3916115.4626194029},3776396.3378158309,3639232.3837956251,3504437.8950060601,3371843.9646832733,3241291.2962362389,3112632.6001077057,2985068.8006711747,2857721.7684131139,2730444.2924398836,2603237.7638771795,2476103.6016732119,2349043.2531551556,2222058.1945967297,2095149.9317971249,1968320.000671519,1841569.9678533915,1714901.4313088928,1588316.0209634951,null,"Total Fixed Cost",606873.04131835932,{"$f":"SUM(AA779:AA783)","v":813819.32805591472},{"$f":"SUM(AB779:AB782)","v":785499.64957701089},755715.98764484841,726452.81982977653,697671.14657259011,669335.46827452548,641412.28531421302,613870.59804202791,586543.40834547405,559247.21829854511,531951.02825161617,504654.83820468746,477358.64815775864,450062.45811082982,422766.26806390105,395470.07801697211,368173.88797004317,340877.69792311429,313581.50787618547,286285.3178292567,null,"Total Fixed Cost",2701889.6846490051,{"$f":"SUM(AX779:AX783)","v":3623245.5520935999},{"$f":"SUM(AY779:AY782)","v":3497162.1014454984},3364560.7771705445,3234276.7706707101,3106136.450066593,2979981.7658269438,2855663.5726194498,2733043.8553604842,2611379.1134382403,2489852.3865996245,2368325.6597610093,2246798.9329223945,2125272.2060837792,2003745.4792451644,1882218.7524065492,1760692.0255679337,1639165.2987293182,1517638.5718907027,1396111.8450520874,1274585.1182134727,null,"Total Fixed Cost",190639.98022049078,{"$f":"SUM(BU779:BU783)","v":248554.33952718909},{"$f":"SUM(BV779:BV782)","v":240219.18295337982},231899.18349992289,223734.78518082632,215714.84597738789,207829.23574611812,200068.40353487266,192423.52186975646,184846.53163483809,177284.61606992266,169728.95477428485,162179.67283331021,154636.89783409197,147100.75991546523,139571.39181904189,132048.92894126594,124533.50938651038,117025.27402123561,109524.36652923125,102030.93346796275,null,"Total Fixed Cost",2651616.3007608238,{"$f":"SUM(CR779:CR783)","v":3333445.1688411389},{"$f":"SUM(CS779:CS782)","v":3254417.642332382},3151274.8239087551,3050961.4686888065,2953247.1287517734,2857921.6109940521,2764786.2616349659,2673656.8692781716,2583559.0761645446,2493422.5870791837,2403062.9382466604,2312475.6664720327,2221656.2192964572,2130599.9532119171,2039302.13184023,1947757.9240756573,1855962.4021903379,1763910.5399018577,1671597.210402153,1579017.184347,null,"Total Fixed Cost",25132907.842849754,{"$f":"SUM(DO779:DO783)","v":31428411.621812109},{"$f":"SUM(DP779:DP782)","v":30687980.961608626},29735690.642003052,28809896.710765645,27908457.090455912,27029418.316897161,26170934.408624936,25331293.892525848,24501429.955620702,23671382.779200293,22839438.744929001,22005559.91564982,21169707.595462587,20331842.314549148,19491923.813694965,18649911.02850125,17805762.073281184,16959434.224634256,16110883.904691923,15260066.664028283,null,"Total Fixed Cost",32301927.679293014,{"$f":"SUM(EL779:EL783)","v":38138474.767983668},{"$f":"SUM(EM779:EM782)","v":37303135.420474879},36421020.353895746,35568611.916241951,34743726.231941581,33944376.384925716,33168688.086764134,32414927.792074785,31673715.733396035,30934744.645321209,30196281.556982726,29458336.628375318,28720920.222693611,27984042.910396121,27247715.473350525,26511948.909061879,25776754.434985291,25042143.492925026,24308127.753521398,23574719.120827548,null,"Total Fixed Cost",47169179.721299984,{"$f":"SUM(FI779:FI783)","v":56259807.599655569},{"$f":"SUM(FJ779:FJ782)","v":55010711.678149492},53636524.161565281,52306810.808395118,51018239.260573387,49767776.217809625,48552559.269970544,47369939.619619362,46205647.938629009,45044005.055075437,43882362.171521865,42720719.287968278,41559076.404414698,40397433.520861112,39235790.637307525,38074147.753753953,36912504.870200373,35750861.986646794,34589219.103093207,33427576.219539624,null,"Total Fixed Cost",51669010.837080777,{"$f":"SUM(GF779:GF783)","v":60240507.708481289},{"$f":"SUM(GG779:GG782)","v":58943757.214939266},57648644.546439901,56399575.500631586,55193249.814897023,54026666.865125015,52896997.532148577,51801626.93000488,50726322.255381592,49655441.779773749,48586372.665750004,47519151.140542053,46453814.15592619,45390399.402714275,44328945.325534374,43269491.137907162,42212076.837623641,41156743.222430721,40103531.906030193,39052485.334397912]
[]
[null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs"]
[null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D787:W787))","v":863374.31057683367},{"$f":"HLOOKUP(D764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*D765","v":742070.24197242269},{"$f":"HLOOKUP(E764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*E765","v":756911.64681187121},{"$f":"HLOOKUP(F764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*F765","v":772049.87974810845},{"$f":"HLOOKUP(G764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*G765","v":787490.87734307093},{"$f":"HLOOKUP(H764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*H765","v":803240.69488993217},{"$f":"HLOOKUP(I764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*I765","v":819305.50878773094},{"$f":"HLOOKUP(J764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*J765","v":835691.61896348535},{"$f":"HLOOKUP(K764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*K765","v":852405.45134275511},{"$f":"HLOOKUP(L764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*L765","v":869453.5603696102},{"$f":"HLOOKUP(M764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*M765","v":886842.63157700247},{"$f":"HLOOKUP(N764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*N765","v":904579.4842085425},{"$f":"HLOOKUP(O764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*O765","v":922671.07389271352},{"$f":"HLOOKUP(P764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*P765","v":941124.49537056778},{"$f":"HLOOKUP(Q764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*Q765","v":959946.98527797917},{"$f":"HLOOKUP(R764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*R765","v":979145.9249835388},{"$f":"HLOOKUP(S764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*S765","v":998728.84348320938},{"$f":"HLOOKUP(T764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*T765","v":1018703.4203528737},{"$f":"HLOOKUP(U764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*U765","v":1039077.4887599312},{"$f":"HLOOKUP(V764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*V765","v":1059859.0385351297},{"$f":"HLOOKUP(W764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$42)-ROW('Variable O&M'!$A$4)+1,FALSE)*W765","v":1081056.2193058324},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA787:AT787))","v":179869.64803684023},{"$f":"HLOOKUP(AA764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AA765","v":154597.96707758802},{"$f":"HLOOKUP(AB764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AB765","v":157689.92641913978},{"$f":"HLOOKUP(AC764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AC765","v":160843.72494752257},{"$f":"HLOOKUP(AD764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AD765","v":164060.59944647306},{"$f":"HLOOKUP(AE764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AE765","v":167341.81143540252},{"$f":"HLOOKUP(AF764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AF765","v":170688.64766411058},{"$f":"HLOOKUP(AG764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AG765","v":174102.42061739275},{"$f":"HLOOKUP(AH764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AH765","v":177584.46902974061},{"$f":"HLOOKUP(AI764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AI765","v":181136.15841033543},{"$f":"HLOOKUP(AJ764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AJ765","v":184758.88157854215},{"$f":"HLOOKUP(AK764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AK765","v":188454.05921011299},{"$f":"HLOOKUP(AL764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AL765","v":192223.14039431527},{"$f":"HLOOKUP(AM764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AM765","v":196067.60320220157},{"$f":"HLOOKUP(AN764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AN765","v":199988.95526624561},{"$f":"HLOOKUP(AO764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AO765","v":203988.73437157052},{"$f":"HLOOKUP(AP764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AP765","v":208068.5090590019},{"$f":"HLOOKUP(AQ764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AQ765","v":212229.879240182},{"$f":"HLOOKUP(AR764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AR765","v":216474.47682498561},{"$f":"HLOOKUP(AS764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AS765","v":220803.96636148533},{"$f":"HLOOKUP(AT764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$43)-ROW('Variable O&M'!$A$4)+1,FALSE)*AT765","v":225220.04568871504},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX787:BQ787))","v":0},{"$f":"HLOOKUP(AX764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AX765","v":0},{"$f":"HLOOKUP(AY764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AY765","v":0},{"$f":"HLOOKUP(AZ764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*AZ765","v":0},{"$f":"HLOOKUP(BA764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BA765","v":0},{"$f":"HLOOKUP(BB764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BB765","v":0},{"$f":"HLOOKUP(BC764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BC765","v":0},{"$f":"HLOOKUP(BD764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BD765","v":0},{"$f":"HLOOKUP(BE764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BE765","v":0},{"$f":"HLOOKUP(BF764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BF765","v":0},{"$f":"HLOOKUP(BG764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BG765","v":0},{"$f":"HLOOKUP(BH764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BH765","v":0},{"$f":"HLOOKUP(BI764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BI765","v":0},{"$f":"HLOOKUP(BJ764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BJ765","v":0},{"$f":"HLOOKUP(BK764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BK765","v":0},{"$f":"HLOOKUP(BL764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BL765","v":0},{"$f":"HLOOKUP(BM764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BM765","v":0},{"$f":"HLOOKUP(BN764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BN765","v":0},{"$f":"HLOOKUP(BO764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BO765","v":0},{"$f":"HLOOKUP(BP764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BP765","v":0},{"$f":"HLOOKUP(BQ764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$44)-ROW('Variable O&M'!$A$4)+1,FALSE)*BQ765","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU787:CN787))","v":55960.147927161335},{"$f":"HLOOKUP(BU764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BU765","v":48097.748571389362},{"$f":"HLOOKUP(BV764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BV765","v":49059.703542817158},{"$f":"HLOOKUP(BW764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BW765","v":50040.8976136735},{"$f":"HLOOKUP(BX764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BX765","v":51041.715565946972},{"$f":"HLOOKUP(BY764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BY765","v":52062.549877265912},{"$f":"HLOOKUP(BZ764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*BZ765","v":53103.800874811226},{"$f":"HLOOKUP(CA764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CA765","v":54165.876892307446},{"$f":"HLOOKUP(CB764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CB765","v":55249.194430153599},{"$f":"HLOOKUP(CC764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CC765","v":56354.178318756669},{"$f":"HLOOKUP(CD764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CD765","v":57481.261885131804},{"$f":"HLOOKUP(CE764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CE765","v":58630.887122834436},{"$f":"HLOOKUP(CF764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CF765","v":59803.504865291128},{"$f":"HLOOKUP(CG764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CG765","v":60999.574962596962},{"$f":"HLOOKUP(CH764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CH765","v":62219.566461848895},{"$f":"HLOOKUP(CI764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CI765","v":63463.957791085872},{"$f":"HLOOKUP(CJ764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CJ765","v":64733.236946907593},{"$f":"HLOOKUP(CK764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CK765","v":66027.901685845747},{"$f":"HLOOKUP(CL764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CL765","v":67348.459719562656},{"$f":"HLOOKUP(CM764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CM765","v":68695.428913953918},{"$f":"HLOOKUP(CN764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$45)-ROW('Variable O&M'!$A$4)+1,FALSE)*CN765","v":70069.337492232997},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR787:DK787))","v":0},{"$f":"HLOOKUP(CR764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CR765","v":0},{"$f":"HLOOKUP(CS764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CS765","v":0},{"$f":"HLOOKUP(CT764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CT765","v":0},{"$f":"HLOOKUP(CU764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CU765","v":0},{"$f":"HLOOKUP(CV764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CV765","v":0},{"$f":"HLOOKUP(CW764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CW765","v":0},{"$f":"HLOOKUP(CX764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CX765","v":0},{"$f":"HLOOKUP(CY764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CY765","v":0},{"$f":"HLOOKUP(CZ764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*CZ765","v":0},{"$f":"HLOOKUP(DA764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DA765","v":0},{"$f":"HLOOKUP(DB764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DB765","v":0},{"$f":"HLOOKUP(DC764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DC765","v":0},{"$f":"HLOOKUP(DD764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DD765","v":0},{"$f":"HLOOKUP(DE764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DE765","v":0},{"$f":"HLOOKUP(DF764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DF765","v":0},{"$f":"HLOOKUP(DG764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DG765","v":0},{"$f":"HLOOKUP(DH764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DH765","v":0},{"$f":"HLOOKUP(DI764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DI765","v":0},{"$f":"HLOOKUP(DJ764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DJ765","v":0},{"$f":"HLOOKUP(DK764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$46)-ROW('Variable O&M'!$A$4)+1,FALSE)*DK765","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO787:EH787))","v":0},{"$f":"HLOOKUP(DO764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DO765","v":0},{"$f":"HLOOKUP(DP764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DP765","v":0},{"$f":"HLOOKUP(DQ764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DQ765","v":0},{"$f":"HLOOKUP(DR764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DR765","v":0},{"$f":"HLOOKUP(DS764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DS765","v":0},{"$f":"HLOOKUP(DT764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DT765","v":0},{"$f":"HLOOKUP(DU764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DU765","v":0},{"$f":"HLOOKUP(DV764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DV765","v":0},{"$f":"HLOOKUP(DW764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DW765","v":0},{"$f":"HLOOKUP(DX764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DX765","v":0},{"$f":"HLOOKUP(DY764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DY765","v":0},{"$f":"HLOOKUP(DZ764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*DZ765","v":0},{"$f":"HLOOKUP(EA764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EA765","v":0},{"$f":"HLOOKUP(EB764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EB765","v":0},{"$f":"HLOOKUP(EC764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EC765","v":0},{"$f":"HLOOKUP(ED764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ED765","v":0},{"$f":"HLOOKUP(EE764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EE765","v":0},{"$f":"HLOOKUP(EF764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EF765","v":0},{"$f":"HLOOKUP(EG764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EG765","v":0},{"$f":"HLOOKUP(EH764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EH765","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL787:FE787))","v":0},{"$f":"HLOOKUP(EL764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EL765","v":0},{"$f":"HLOOKUP(EM764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EM765","v":0},{"$f":"HLOOKUP(EN764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EN765","v":0},{"$f":"HLOOKUP(EO764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EO765","v":0},{"$f":"HLOOKUP(EP764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EP765","v":0},{"$f":"HLOOKUP(EQ764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EQ765","v":0},{"$f":"HLOOKUP(ER764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ER765","v":0},{"$f":"HLOOKUP(ES764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ES765","v":0},{"$f":"HLOOKUP(ET764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*ET765","v":0},{"$f":"HLOOKUP(EU764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EU765","v":0},{"$f":"HLOOKUP(EV764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EV765","v":0},{"$f":"HLOOKUP(EW764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EW765","v":0},{"$f":"HLOOKUP(EX764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EX765","v":0},{"$f":"HLOOKUP(EY764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EY765","v":0},{"$f":"HLOOKUP(EZ764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*EZ765","v":0},{"$f":"HLOOKUP(FA764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FA765","v":0},{"$f":"HLOOKUP(FB764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FB765","v":0},{"$f":"HLOOKUP(FC764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FC765","v":0},{"$f":"HLOOKUP(FD764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FD765","v":0},{"$f":"HLOOKUP(FE764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$47)-ROW('Variable O&M'!$A$4)+1,FALSE)*FE765","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI787:GB787))","v":0},{"$f":"HLOOKUP(FI764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FI765","v":0},{"$f":"HLOOKUP(FJ764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FJ765","v":0},{"$f":"HLOOKUP(FK764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FK765","v":0},{"$f":"HLOOKUP(FL764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FL765","v":0},{"$f":"HLOOKUP(FM764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FM765","v":0},{"$f":"HLOOKUP(FN764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FN765","v":0},{"$f":"HLOOKUP(FO764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FO765","v":0},{"$f":"HLOOKUP(FP764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FP765","v":0},{"$f":"HLOOKUP(FQ764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FQ765","v":0},{"$f":"HLOOKUP(FR764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FR765","v":0},{"$f":"HLOOKUP(FS764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FS765","v":0},{"$f":"HLOOKUP(FT764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FT765","v":0},{"$f":"HLOOKUP(FU764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FU765","v":0},{"$f":"HLOOKUP(FV764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FV765","v":0},{"$f":"HLOOKUP(FW764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FW765","v":0},{"$f":"HLOOKUP(FX764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FX765","v":0},{"$f":"HLOOKUP(FY764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FY765","v":0},{"$f":"HLOOKUP(FZ764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*FZ765","v":0},{"$f":"HLOOKUP(GA764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GA765","v":0},{"$f":"HLOOKUP(GB764,'Variable O&M'!$B$4:$BB$49,ROW('Variable O&M'!$A$49)-ROW('Variable O&M'!$A$4)+1,FALSE)*GB765","v":0},null,"Variable O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF787:GY787))","v":2402878.6281241495},{"$f":"HLOOKUP(GF764,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GF765","v":2065274.2421894989},{"$f":"HLOOKUP(GG764,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GG765","v":2106579.7270332887},{"$f":"HLOOKUP(GH764,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GH765","v":2148711.3215739545},{"$f":"HLOOKUP(GI764,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GI765","v":2191685.5480054338},{"$f":"HLOOKUP(GJ764,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GJ765","v":2235519.2589655425},{"$f":"HLOOKUP(GK764,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GK765","v":2280229.6441448531},{"$f":"HLOOKUP(GL764,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GL765","v":2325834.2370277504},{"$f":"HLOOKUP(GM764,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GM765","v":2372350.9217683054},{"$f":"HLOOKUP(GN764,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GN765","v":2419797.9402036713},{"$f":"HLOOKUP(GO764,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GO765","v":2468193.8990077446},{"$f":"HLOOKUP(GP764,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GP765","v":2517557.7769879},{"$f":"HLOOKUP(GQ764,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GQ765","v":2567908.9325276576},{"$f":"HLOOKUP(GR764,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GR765","v":2619267.1111782109},{"$f":"HLOOKUP(GS764,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GS765","v":2671652.4534017756},{"$f":"HLOOKUP(GT764,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GT765","v":2725085.5024698107},{"$f":"HLOOKUP(GU764,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GU765","v":2779587.212519207},{"$f":"HLOOKUP(GV764,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GV765","v":2835178.9567695912},{"$f":"HLOOKUP(GW764,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GW765","v":2891882.5359049835},{"$f":"HLOOKUP(GX764,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GX765","v":2949720.186623083},{"$f":"HLOOKUP(GY764,'Variable O&M'!$B$4:$BB$50,ROW('Variable O&M'!$A$50)-ROW('Variable O&M'!$A$4)+1,FALSE)*GY765","v":3008714.5903555448}]
[null,"Fuel Cost",17953587.922150716,{"$f":"HLOOKUP(D764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D766","v":15000333.889604384},{"$f":"HLOOKUP(E764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E766","v":15677121.319627395},{"$f":"HLOOKUP(F764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F766","v":16442392.715256985},{"$f":"HLOOKUP(G764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G766","v":17252567.38062904},{"$f":"HLOOKUP(H764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H766","v":18124149.32086356},{"$f":"HLOOKUP(I764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I766","v":18931085.185630687},{"$f":"HLOOKUP(J764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J766","v":18931085.185630687},{"$f":"HLOOKUP(K764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K766","v":18931085.185630687},{"$f":"HLOOKUP(L764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L766","v":18931085.185630687},{"$f":"HLOOKUP(M764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M766","v":18931085.185630687},{"$f":"HLOOKUP(N764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N766","v":18931085.185630687},{"$f":"HLOOKUP(O764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O766","v":18931085.185630687},{"$f":"HLOOKUP(P764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P766","v":18931085.185630687},{"$f":"HLOOKUP(Q764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q766","v":18931085.185630687},{"$f":"HLOOKUP(R764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R766","v":18931085.185630687},{"$f":"HLOOKUP(S764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S766","v":18931085.185630687},{"$f":"HLOOKUP(T764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T766","v":18931085.185630687},{"$f":"HLOOKUP(U764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U766","v":18931085.185630687},{"$f":"HLOOKUP(V764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V766","v":18931085.185630687},{"$f":"HLOOKUP(W764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W766","v":18931085.185630687},null,"Fuel Cost",3772436.6610384644,{"$f":"HLOOKUP(AA764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AA766","v":3151894.1917534242},{"$f":"HLOOKUP(AB764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AB766","v":3294101.8509589033},{"$f":"HLOOKUP(AC764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AC766","v":3454901.9027945199},{"$f":"HLOOKUP(AD764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AD766","v":3625137.101616438},{"$f":"HLOOKUP(AE764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AE766","v":3808275.2954246569},{"$f":"HLOOKUP(AF764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AF766","v":3977829.9522739723},{"$f":"HLOOKUP(AG764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AG766","v":3977829.9522739723},{"$f":"HLOOKUP(AH764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AH766","v":3977829.9522739723},{"$f":"HLOOKUP(AI764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AI766","v":3977829.9522739723},{"$f":"HLOOKUP(AJ764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AJ766","v":3977829.9522739723},{"$f":"HLOOKUP(AK764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AK766","v":3977829.9522739723},{"$f":"HLOOKUP(AL764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AL766","v":3977829.9522739723},{"$f":"HLOOKUP(AM764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AM766","v":3977829.9522739723},{"$f":"HLOOKUP(AN764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AN766","v":3977829.9522739723},{"$f":"HLOOKUP(AO764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AO766","v":3977829.9522739723},{"$f":"HLOOKUP(AP764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AP766","v":3977829.9522739723},{"$f":"HLOOKUP(AQ764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AQ766","v":3977829.9522739723},{"$f":"HLOOKUP(AR764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AR766","v":3977829.9522739723},{"$f":"HLOOKUP(AS764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AS766","v":3977829.9522739723},{"$f":"HLOOKUP(AT764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*AT766","v":3977829.9522739723},null,"Fuel Cost",6450648.2409827774,{"$f":"HLOOKUP(AX764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX766","v":3086586.0000000009},{"$f":"HLOOKUP(AY764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY766","v":3200904.0000000005},{"$f":"HLOOKUP(AZ764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ766","v":3315222.0000000005},{"$f":"HLOOKUP(BA764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA766","v":3429540.0000000009},{"$f":"HLOOKUP(BB764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB766","v":3543858.0000000009},{"$f":"HLOOKUP(BC764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC766","v":3658176.0000000009},{"$f":"HLOOKUP(BD764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD766","v":3772494.0000000005},{"$f":"HLOOKUP(BE764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE766","v":3886812.0000000005},{"$f":"HLOOKUP(BF764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF766","v":9945666.0000000019},{"$f":"HLOOKUP(BG764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG766","v":9831348.0000000019},{"$f":"HLOOKUP(BH764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH766","v":9945666.0000000019},{"$f":"HLOOKUP(BI764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI766","v":10059984.000000004},{"$f":"HLOOKUP(BJ764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ766","v":10174302.000000002},{"$f":"HLOOKUP(BK764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK766","v":10288620.000000002},{"$f":"HLOOKUP(BL764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL766","v":10402938.000000002},{"$f":"HLOOKUP(BM764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM766","v":10517256.000000002},{"$f":"HLOOKUP(BN764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN766","v":10631574.000000004},{"$f":"HLOOKUP(BO764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO766","v":10860210.000000002},{"$f":"HLOOKUP(BP764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP766","v":10974528.000000002},{"$f":"HLOOKUP(BQ764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ766","v":11088846.000000002},null,"Fuel Cost",3256367.3258084026,{"$f":"HLOOKUP(BU764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BU766","v":2720715.066321556},{"$f":"HLOOKUP(BV764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BV766","v":2843468.7177477255},{"$f":"HLOOKUP(BW764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BW766","v":2982271.3224922302},{"$f":"HLOOKUP(BX764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BX766","v":3129218.3461153097},{"$f":"HLOOKUP(BY764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BY766","v":3287303.2350105643},{"$f":"HLOOKUP(BZ764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*BZ766","v":3433662.8148028934},{"$f":"HLOOKUP(CA764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CA766","v":3433662.8148028934},{"$f":"HLOOKUP(CB764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CB766","v":3433662.8148028934},{"$f":"HLOOKUP(CC764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CC766","v":3433662.8148028934},{"$f":"HLOOKUP(CD764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CD766","v":3433662.8148028934},{"$f":"HLOOKUP(CE764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CE766","v":3433662.8148028934},{"$f":"HLOOKUP(CF764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CF766","v":3433662.8148028934},{"$f":"HLOOKUP(CG764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CG766","v":3433662.8148028934},{"$f":"HLOOKUP(CH764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CH766","v":3433662.8148028934},{"$f":"HLOOKUP(CI764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CI766","v":3433662.8148028934},{"$f":"HLOOKUP(CJ764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CJ766","v":3433662.8148028934},{"$f":"HLOOKUP(CK764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CK766","v":3433662.8148028934},{"$f":"HLOOKUP(CL764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CL766","v":3433662.8148028934},{"$f":"HLOOKUP(CM764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CM766","v":3433662.8148028934},{"$f":"HLOOKUP(CN764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*CN766","v":3433662.8148028934},null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Cost",44362614.083834164,{"$f":"HLOOKUP(GF764,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GF766","v":21549599.999999996},{"$f":"HLOOKUP(GG764,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GG766","v":22075200},{"$f":"HLOOKUP(GH764,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GH766","v":22600800},{"$f":"HLOOKUP(GI764,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GI766","v":23652000},{"$f":"HLOOKUP(GJ764,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GJ766","v":24177599.999999996},{"$f":"HLOOKUP(GK764,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GK766","v":24703200},{"$f":"HLOOKUP(GL764,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GL766","v":25754400.000000004},{"$f":"HLOOKUP(GM764,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GM766","v":26280000},{"$f":"HLOOKUP(GN764,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GN766","v":68328000},{"$f":"HLOOKUP(GO764,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GO766","v":67802400},{"$f":"HLOOKUP(GP764,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GP766","v":68328000},{"$f":"HLOOKUP(GQ764,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GQ766","v":69379200},{"$f":"HLOOKUP(GR764,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GR766","v":69904800},{"$f":"HLOOKUP(GS764,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GS766","v":70956000},{"$f":"HLOOKUP(GT764,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GT766","v":72007200},{"$f":"HLOOKUP(GU764,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GU766","v":72532800},{"$f":"HLOOKUP(GV764,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GV766","v":73584000},{"$f":"HLOOKUP(GW764,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GW766","v":74635200},{"$f":"HLOOKUP(GX764,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GX766","v":75686400},{"$f":"HLOOKUP(GY764,Prices!$E$2:$BE$10,ROW(Prices!$D$10)-ROW(Prices!$D$2)+1,FALSE)*GY766","v":76212000}]
[null,"Fuel Savings on remaining plant",-2966579.9785528001,{"$f":"HLOOKUP(D764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*D767","v":-2478595.943132055},{"$f":"HLOOKUP(E764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*E767","v":-2590425.6257753419},{"$f":"HLOOKUP(F764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*F767","v":-2716876.0495167123},{"$f":"HLOOKUP(G764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*G767","v":-2850746.1122498633},{"$f":"HLOOKUP(H764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*H767","v":-2994762.8706147945},{"$f":"HLOOKUP(I764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*I767","v":-3128097.7667243839},{"$f":"HLOOKUP(J764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*J767","v":-3128097.7667243839},{"$f":"HLOOKUP(K764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*K767","v":-3128097.7667243839},{"$f":"HLOOKUP(L764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*L767","v":-3128097.7667243839},{"$f":"HLOOKUP(M764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*M767","v":-3128097.7667243839},{"$f":"HLOOKUP(N764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*N767","v":-3128097.7667243839},{"$f":"HLOOKUP(O764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*O767","v":-3128097.7667243839},{"$f":"HLOOKUP(P764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*P767","v":-3128097.7667243839},{"$f":"HLOOKUP(Q764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*Q767","v":-3128097.7667243839},{"$f":"HLOOKUP(R764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*R767","v":-3128097.7667243839},{"$f":"HLOOKUP(S764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*S767","v":-3128097.7667243839},{"$f":"HLOOKUP(T764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*T767","v":-3128097.7667243839},{"$f":"HLOOKUP(U764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*U767","v":-3128097.7667243839},{"$f":"HLOOKUP(V764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*V767","v":-3128097.7667243839},{"$f":"HLOOKUP(W764,Prices!$E$2:$BE$8,ROW(Prices!$D$5)-ROW(Prices!$D$2)+1,FALSE)*W767","v":-3128097.7667243839},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA789:AT789))","v":-1390366.9820834484},{"$f":"HLOOKUP(AA764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AA767","v":-665280},{"$f":"HLOOKUP(AB764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AB767","v":-689920},{"$f":"HLOOKUP(AC764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AC767","v":-714560},{"$f":"HLOOKUP(AD764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AD767","v":-739200},{"$f":"HLOOKUP(AE764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AE767","v":-763840},{"$f":"HLOOKUP(AF764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AF767","v":-788480},{"$f":"HLOOKUP(AG764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AG767","v":-813120},{"$f":"HLOOKUP(AH764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AH767","v":-837760},{"$f":"HLOOKUP(AI764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AI767","v":-2143680},{"$f":"HLOOKUP(AJ764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AJ767","v":-2119040},{"$f":"HLOOKUP(AK764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AK767","v":-2143680},{"$f":"HLOOKUP(AL764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AL767","v":-2168320},{"$f":"HLOOKUP(AM764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AM767","v":-2192960},{"$f":"HLOOKUP(AN764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AN767","v":-2217600},{"$f":"HLOOKUP(AO764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AO767","v":-2242240},{"$f":"HLOOKUP(AP764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AP767","v":-2266880},{"$f":"HLOOKUP(AQ764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AQ767","v":-2291520},{"$f":"HLOOKUP(AR764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AR767","v":-2340800},{"$f":"HLOOKUP(AS764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AS767","v":-2365440},{"$f":"HLOOKUP(AT764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AT767","v":-2390080},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX789:BQ789))","v":-568447.92928200716},{"$f":"HLOOKUP(AX764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AX767","v":-271998.00000000006},{"$f":"HLOOKUP(AY764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AY767","v":-282072},{"$f":"HLOOKUP(AZ764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*AZ767","v":-292146.00000000006},{"$f":"HLOOKUP(BA764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BA767","v":-302220.00000000006},{"$f":"HLOOKUP(BB764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BB767","v":-312294.00000000006},{"$f":"HLOOKUP(BC764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BC767","v":-322368.00000000006},{"$f":"HLOOKUP(BD764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BD767","v":-332442.00000000006},{"$f":"HLOOKUP(BE764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BE767","v":-342516.00000000006},{"$f":"HLOOKUP(BF764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BF767","v":-876438},{"$f":"HLOOKUP(BG764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BG767","v":-866364.00000000012},{"$f":"HLOOKUP(BH764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BH767","v":-876438},{"$f":"HLOOKUP(BI764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BI767","v":-886512.00000000023},{"$f":"HLOOKUP(BJ764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BJ767","v":-896586.00000000012},{"$f":"HLOOKUP(BK764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BK767","v":-906660.00000000012},{"$f":"HLOOKUP(BL764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BL767","v":-916734.00000000012},{"$f":"HLOOKUP(BM764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BM767","v":-926808.00000000012},{"$f":"HLOOKUP(BN764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BN767","v":-936882.00000000023},{"$f":"HLOOKUP(BO764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BO767","v":-957030.00000000012},{"$f":"HLOOKUP(BP764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BP767","v":-967104.00000000012},{"$f":"HLOOKUP(BQ764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BQ767","v":-977178.00000000012},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU789:CN789))","v":0},{"$f":"HLOOKUP(BU764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BU767","v":0},{"$f":"HLOOKUP(BV764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BV767","v":0},{"$f":"HLOOKUP(BW764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BW767","v":0},{"$f":"HLOOKUP(BX764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BX767","v":0},{"$f":"HLOOKUP(BY764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BY767","v":0},{"$f":"HLOOKUP(BZ764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*BZ767","v":0},{"$f":"HLOOKUP(CA764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CA767","v":0},{"$f":"HLOOKUP(CB764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CB767","v":0},{"$f":"HLOOKUP(CC764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CC767","v":0},{"$f":"HLOOKUP(CD764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CD767","v":0},{"$f":"HLOOKUP(CE764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CE767","v":0},{"$f":"HLOOKUP(CF764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CF767","v":0},{"$f":"HLOOKUP(CG764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CG767","v":0},{"$f":"HLOOKUP(CH764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CH767","v":0},{"$f":"HLOOKUP(CI764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CI767","v":0},{"$f":"HLOOKUP(CJ764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CJ767","v":0},{"$f":"HLOOKUP(CK764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CK767","v":0},{"$f":"HLOOKUP(CL764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CL767","v":0},{"$f":"HLOOKUP(CM764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CM767","v":0},{"$f":"HLOOKUP(CN764,Prices!$E$2:$BE$8,ROW(Prices!$D$7)-ROW(Prices!$D$2)+1,FALSE)*CN767","v":0},null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR789:DK789))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO789:EH789))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL789:FE789))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI789:GB789))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel Savings on remaining plant",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF789:GY789))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Fuel Transport",749.35039717989571,{"$f":"HLOOKUP(D764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(D788:D789)","v":626.08689732361643},{"$f":"HLOOKUP(E764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(E788:E789)","v":654.33478469260263},{"$f":"HLOOKUP(F764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(F788:F789)","v":686.27583328701371},{"$f":"HLOOKUP(G764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(G788:G789)","v":720.09106341895892},{"$f":"HLOOKUP(H764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(H788:H789)","v":756.46932251243823},{"$f":"HLOOKUP(I764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(I788:I789)","v":790.14937094531524},{"$f":"HLOOKUP(J764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(J788:J789)","v":790.14937094531524},{"$f":"HLOOKUP(K764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(K788:K789)","v":790.14937094531524},{"$f":"HLOOKUP(L764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(L788:L789)","v":790.14937094531524},{"$f":"HLOOKUP(M764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(M788:M789)","v":790.14937094531524},{"$f":"HLOOKUP(N764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(N788:N789)","v":790.14937094531524},{"$f":"HLOOKUP(O764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(O788:O789)","v":790.14937094531524},{"$f":"HLOOKUP(P764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(P788:P789)","v":790.14937094531524},{"$f":"HLOOKUP(Q764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(Q788:Q789)","v":790.14937094531524},{"$f":"HLOOKUP(R764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(R788:R789)","v":790.14937094531524},{"$f":"HLOOKUP(S764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(S788:S789)","v":790.14937094531524},{"$f":"HLOOKUP(T764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(T788:T789)","v":790.14937094531524},{"$f":"HLOOKUP(U764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(U788:U789)","v":790.14937094531524},{"$f":"HLOOKUP(V764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(V788:V789)","v":790.14937094531524},{"$f":"HLOOKUP(W764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(W788:W789)","v":790.14937094531524},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA790:AT790))","v":119.10348394775079},{"$f":"HLOOKUP(AA764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AA788:AA789)","v":124.33070958767122},{"$f":"HLOOKUP(AB764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AB788:AB789)","v":130.20909254794518},{"$f":"HLOOKUP(AC764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AC788:AC789)","v":137.017095139726},{"$f":"HLOOKUP(AD764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AD788:AD789)","v":144.2968550808219},{"$f":"HLOOKUP(AE764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AE788:AE789)","v":152.22176477123284},{"$f":"HLOOKUP(AF764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AF788:AF789)","v":159.46749761369861},{"$f":"HLOOKUP(AG764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AG788:AG789)","v":158.23549761369861},{"$f":"HLOOKUP(AH764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AH788:AH789)","v":157.00349761369861},{"$f":"HLOOKUP(AI764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AI788:AI789)","v":91.707497613698621},{"$f":"HLOOKUP(AJ764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AJ788:AJ789)","v":92.93949761369862},{"$f":"HLOOKUP(AK764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AK788:AK789)","v":91.707497613698621},{"$f":"HLOOKUP(AL764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AL788:AL789)","v":90.475497613698622},{"$f":"HLOOKUP(AM764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AM788:AM789)","v":89.243497613698622},{"$f":"HLOOKUP(AN764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AN788:AN789)","v":88.011497613698623},{"$f":"HLOOKUP(AO764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AO788:AO789)","v":86.779497613698624},{"$f":"HLOOKUP(AP764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AP788:AP789)","v":85.547497613698624},{"$f":"HLOOKUP(AQ764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AQ788:AQ789)","v":84.315497613698625},{"$f":"HLOOKUP(AR764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AR788:AR789)","v":81.851497613698626},{"$f":"HLOOKUP(AS764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AS788:AS789)","v":80.619497613698627},{"$f":"HLOOKUP(AT764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(AT788:AT789)","v":79.387497613698613},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX790:BQ790))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU790:CN790))","v":162.81836629042013},{"$f":"HLOOKUP(BU764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BU788:BU789)","v":136.0357533160778},{"$f":"HLOOKUP(BV764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BV788:BV789)","v":142.17343588738629},{"$f":"HLOOKUP(BW764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BW788:BW789)","v":149.11356612461151},{"$f":"HLOOKUP(BX764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BX788:BX789)","v":156.46091730576549},{"$f":"HLOOKUP(BY764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BY788:BY789)","v":164.36516175052822},{"$f":"HLOOKUP(BZ764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(BZ788:BZ789)","v":171.68314074014469},{"$f":"HLOOKUP(CA764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CA788:CA789)","v":171.68314074014469},{"$f":"HLOOKUP(CB764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CB788:CB789)","v":171.68314074014469},{"$f":"HLOOKUP(CC764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CC788:CC789)","v":171.68314074014469},{"$f":"HLOOKUP(CD764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CD788:CD789)","v":171.68314074014469},{"$f":"HLOOKUP(CE764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CE788:CE789)","v":171.68314074014469},{"$f":"HLOOKUP(CF764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CF788:CF789)","v":171.68314074014469},{"$f":"HLOOKUP(CG764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CG788:CG789)","v":171.68314074014469},{"$f":"HLOOKUP(CH764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CH788:CH789)","v":171.68314074014469},{"$f":"HLOOKUP(CI764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CI788:CI789)","v":171.68314074014469},{"$f":"HLOOKUP(CJ764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CJ788:CJ789)","v":171.68314074014469},{"$f":"HLOOKUP(CK764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CK788:CK789)","v":171.68314074014469},{"$f":"HLOOKUP(CL764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CL788:CL789)","v":171.68314074014469},{"$f":"HLOOKUP(CM764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CM788:CM789)","v":171.68314074014469},{"$f":"HLOOKUP(CN764,Prices!$E$2:$BE$15,ROW(Prices!$D$15)-ROW(Prices!$D$2)+1,FALSE)*SUM(CN788:CN789)","v":171.68314074014469},null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR790:DK790))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO790:EH790))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL790:FE790))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI790:GB790))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Variable Fuel Transport",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF790:GY790))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"GHG Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Charges",513323.04588245752,{"$f":"(SUM(D787:D791))*Misc_Rev","v":429555.43957267783},{"$f":"(SUM(E787:E791))*Misc_Rev","v":448332.57009772805},469511.41936568101,491914.00395606708,515986.69497071183,538321.92236767244,538852.57015960396,539393.83090737427,539945.91687009996,540509.04455208022,541083.43478769995,541669.31282803207,542266.90842917096,542876.45594233263,543498.19440575736,544132.3676384507,544779.22433579783,545439.018167092,546112.007875012,546798.45737709047,null,"Misc Charges",82969.700212528449,{"$f":"(SUM(AA787:AA791))*Misc_Rev","v":85537.040877282809},{"$f":"(SUM(AB787:AB791))*Misc_Rev","v":89444.672329863635},93956.432530407314,98775.798460576261,104015.11937818653,108816.65421583761,108129.2241820687,107444.00518076617,65265.995264003352,66181.295188170567,65502.978163503343,64827.054431484547,64153.571857967137,63482.579266121145,62814.126455579986,62148.264221969752,61485.044376829108,60026.538110839385,59368.762642901391,58713.791298746386,null,"Misc Charges",190489.17489411778,{"$f":"(SUM(AX787:AX791))*Misc_Rev","v":91147.617792000034},{"$f":"(SUM(AY787:AY791))*Misc_Rev","v":94523.455488000021},97899.293184000024,101275.13088000004,104650.96857600004,108026.80627200005,111402.64396800002,114778.48166400002,293697.87955200009,290322.04185600008,293697.87955200009,297073.71724800015,300449.55494400009,303825.39264000009,307201.2303360001,310577.0680320001,313952.90572800016,320704.5811200001,324080.41881600011,327456.25651200011,null,"Misc Charges",107271.68561942645,{"$f":"(SUM(BU787:BU791))*Misc_Rev","v":89669.639579328548},{"$f":"(SUM(BV787:BV791))*Misc_Rev","v":93676.244539620733},98203.227829634983,102994.60866783185,108147.34437920564,112921.00986893653,112955.40413868712,112990.48629383274,113026.27009208126,113062.76956629475,113099.99902999251,113137.97308296424,113176.70661699538,113216.21482170717,113256.51319051317,113297.61752669531,113339.54394960107,113382.30890096496,113425.92915135612,113470.42180675513,null,"Misc Charges",0,{"$f":"(SUM(CR787:CR791))*Misc_Rev","v":0},{"$f":"(SUM(CS787:CS791))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(DO787:DO791))*Misc_Rev","v":0},{"$f":"(SUM(DP787:DP791))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(EL787:EL791))*Misc_Rev","v":0},{"$f":"(SUM(EM787:EM791))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",0,{"$f":"(SUM(FI787:FI791))*Misc_Rev","v":0},{"$f":"(SUM(FJ787:FJ791))*Misc_Rev","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Misc Charges",1514453.7159840581,{"$f":"(SUM(GF787:GF791))*Misc_Rev","v":764744.08745906479},{"$f":"(SUM(GG787:GG791))*Misc_Rev","v":783102.754680246},801488.17463785096,836921.91278660798,855362.45408234,873831.38559598697,909350.3055319069,927877.73225054482,2291096.6884955559,2275642.9128254666,2294262.5430499762,2329935.1756709758,2348619.389328395,2384357.8970509632,2420130.3337119827,2438916.3474902227,2474758.6913360264,2510637.0408427473,2546552.1161236023,2565483.6212940742]
[null,"Total Variable Cost",15888817.320646301,{"$f":"SUM(D787:D792)","v":13693989.714914752},{"$f":"SUM(E787:E791)","v":13844261.675448617},14498252.82132167,15190032.236785667,15933383.61446121,16623083.077064982,16639469.187240733,16656183.019620003,16673231.12864686,16690620.199854253,16708357.052485792,16726448.642169962,16744902.063647816,16763724.55355523,16782923.493260786,16802506.411760457,16822480.98863012,16842855.057037178,16863636.606812377,16884833.787583079,null,"Total Variable Cost",2569562.7578323605,{"$f":"SUM(AA787:AA792)","v":2726873.5304178828},{"$f":"SUM(AB787:AB791)","v":2762001.9864705913},2901322.644837182,3050141.9979179921,3211929.3286248306,3360198.0674356967,3338970.608388979,3317811.4248013264,2015377.8181819215,2043641.7733501284,2022695.7189816989,2001823.5681659011,1981026.7989737873,1960306.9190378317,1939665.4661431564,1919104.0088305876,1898624.1470117683,1853586.2805965717,1833274.5381330715,1813049.3854603008,null,"Total Variable Cost",5890196.8656458957,{"$f":"SUM(AX787:AX792)","v":2905735.617792001},{"$f":"SUM(AY787:AY791)","v":2918832.0000000005},3023076.0000000005,3127320.0000000009,3231564.0000000009,3335808.0000000009,3440052.0000000005,3544296.0000000005,9069228.0000000019,8964984.0000000019,9069228.0000000019,9173472.0000000037,9277716.0000000019,9381960.0000000019,9486204.0000000019,9590448.0000000019,9694692.0000000037,9903180.0000000019,10007424.000000002,10111668.000000002,null,"Total Variable Cost",3320357.1802060739,{"$f":"SUM(BU787:BU792)","v":2858618.4902255903},{"$f":"SUM(BV787:BV791)","v":2892670.5947264303},3032461.3336720285,3180416.5225985623,3339530.1500495807,3486938.2988184448,3488000.374835941,3489083.6923737875,3490188.6762623903,3491315.7598287654,3492465.3850664683,3493638.0028089248,3494834.0729062306,3496054.0644054827,3497298.4557347195,3498567.7348905415,3499862.3996294793,3501182.9576631961,3502529.9268575874,3503903.8354358668,null,"Total Variable Cost",0,{"$f":"SUM(CR787:CR792)","v":0},{"$f":"SUM(CS787:CS791)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(DO787:DO792)","v":0},{"$f":"SUM(DP787:DP791)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(EL787:EL792)","v":0},{"$f":"SUM(EM787:EM791)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",0,{"$f":"SUM(FI787:FI792)","v":0},{"$f":"SUM(FJ787:FJ791)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total Variable Cost",46832585.165910713,{"$f":"SUM(GF787:GF792)","v":24379618.329648562},{"$f":"SUM(GG787:GG791)","v":24181779.727033287},24749511.321573954,25843685.548005432,26413119.258965537,26983429.644144852,28080234.237027753,28652350.921768304,70747797.940203667,70270593.899007738,70845557.776987895,71947108.932527661,72524067.111178204,73627652.453401774,74732285.502469808,75312387.212519214,76419178.956769586,77527082.535904989,78636120.186623082,79220714.590355545]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D795:W795))","v":18970527.548770893},{"$f":"D793+D784","v":17747673.346473828},{"$f":"E793+E784","v":17760377.13806802},18274649.159137502,18829264.620581292,19437821.50946727,19994927.041748255,19880760.48347697,19768815.619727708,19658299.929318033,19548341.968267366,19438801.344925676,19329686.406047143,19221005.66532103,19112767.806710385,19004981.687857516,18897656.343557581,18790800.989301637,18684425.024890572,18578538.038121268,18473149.808546573,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA795:AT795))","v":3176435.7991507193},{"$f":"AA793+AA784","v":3540692.8584737973},{"$f":"AB793+AB784","v":3547501.6360476022},3657038.6324820304,3776594.8177477685,3909600.4751974205,4029533.5357102221,3980382.893703192,3931682.0228433544,2601921.2265273957,2602888.9916486735,2554646.7472333149,2506478.4063705886,2458385.4471315462,2410369.3771486618,2362431.7342070574,2314574.0868475595,2266798.0349818114,2194463.978519686,2146856.046009257,2099334.7032895577,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AX795:BQ795))","v":8592086.5502949022},{"$f":"AX793+AX784","v":6528981.1698856009},{"$f":"AY793+AY784","v":6415994.1014454989},6387636.7771705445,6361596.7706707111,6337700.4500665944,6315789.7658269443,6295715.5726194503,6277339.8553604847,11680607.113438241,11454836.386599626,11437553.659761012,11420270.932922399,11402988.206083782,11385705.479245167,11368422.752406551,11351140.025567936,11333857.298729323,11420818.571890704,11403535.84505209,11386253.118213475,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,BU795:CN795))","v":3510997.1604265664},{"$f":"BU793+BU784","v":3107172.8297527796},{"$f":"BV793+BV784","v":3132889.7776798103},3264360.5171719515,3404151.3077793885,3555244.9960269686,3694767.5345645631,3688068.7783708135,3681507.2142435438,3675035.2078972282,3668600.3758986881,3662194.339840753,3655817.6756422352,3649470.9707403225,3643154.8243209478,3636869.8475537612,3630616.6638318077,3624395.9090159899,3618208.2316844319,3612054.2933868188,3605934.7689038296,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,CR795:DK795))","v":2651616.3007608238},{"$f":"CR793+CR784","v":3333445.1688411389},{"$f":"CS793+CS784","v":3254417.642332382},3151274.8239087551,3050961.4686888065,2953247.1287517734,2857921.6109940521,2764786.2616349659,2673656.8692781716,2583559.0761645446,2493422.5870791837,2403062.9382466604,2312475.6664720327,2221656.2192964572,2130599.9532119171,2039302.13184023,1947757.9240756573,1855962.4021903379,1763910.5399018577,1671597.210402153,1579017.184347,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,DO795:EH795))","v":25132907.842849754},{"$f":"DO793+DO784","v":31428411.621812109},{"$f":"DP793+DP784","v":30687980.961608626},29735690.642003052,28809896.710765645,27908457.090455912,27029418.316897161,26170934.408624936,25331293.892525848,24501429.955620702,23671382.779200293,22839438.744929001,22005559.91564982,21169707.595462587,20331842.314549148,19491923.813694965,18649911.02850125,17805762.073281184,16959434.224634256,16110883.904691923,15260066.664028283,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,EL795:FE795))","v":32301927.679293014},{"$f":"EL793+EL784","v":38138474.767983668},{"$f":"EM793+EM784","v":37303135.420474879},36421020.353895746,35568611.916241951,34743726.231941581,33944376.384925716,33168688.086764134,32414927.792074785,31673715.733396035,30934744.645321209,30196281.556982726,29458336.628375318,28720920.222693611,27984042.910396121,27247715.473350525,26511948.909061879,25776754.434985291,25042143.492925026,24308127.753521398,23574719.120827548,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,FI795:GB795))","v":47169179.721299984},{"$f":"FI793+FI784","v":56259807.599655569},{"$f":"FJ793+FJ784","v":55010711.678149492},53636524.161565281,52306810.808395118,51018239.260573387,49767776.217809625,48552559.269970544,47369939.619619362,46205647.938629009,45044005.055075437,43882362.171521865,42720719.287968278,41559076.404414698,40397433.520861112,39235790.637307525,38074147.753753953,36912504.870200373,35750861.986646794,34589219.103093207,33427576.219539624,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,GF795:GY795))","v":98501596.002991527},{"$f":"GF793+GF784","v":84620126.038129851},{"$f":"GG793+GG784","v":83125536.941972554},82398155.868013859,82243261.048637018,81606369.073862553,81010096.509269863,80977231.769176334,80453977.851773188,121474120.19558525,119926035.67878148,119431930.44273791,119466260.07306972,118977881.26710439,119018051.85611606,119061230.82800418,118581878.35042638,118631255.79439323,118683825.75833571,118739652.09265327,118273199.92475346]
[]
[null,"$/MWh",{"$f":"C795/AVERAGE(D765:W765)","v":98.804830983181731},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"Z795/AVERAGE(AA765:AT765)","v":79.410894978767999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"AW795/AVERAGE(AX765:BQ765)","v":98.083179797886999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"BT795/AVERAGE(BU765:CN765)","v":101.68550626814661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"CQ795/AVERAGE(CR765:DK765)","v":67.265761054308058},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"DN795/AVERAGE(DO765:EH765)","v":124.09400548088267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"EK795/AVERAGE(EL765:FE765)","v":136.08778663219516},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"FH795/AVERAGE(FI765:GB765)","v":291.3749760403694},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",{"$f":"GE795/AVERAGE(GF765:GY765)","v":224.88948859130485}]
[null,"Fixed Cost $/kW-yr",{"$f":"C784/D773/1000","v":128.40459283852474},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"Z784/AA773/1000","v":121.37460826367186},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"AW784/AX773/1000","v":225.15747372075043},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"BT784/BU773/1000","v":44.170523684080351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"CQ784/CR773/1000","v":331.45203759510298},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"DN784/DO773/1000","v":369.60158592426109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"EK784/EL773/1000","v":403.77409599116271},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"FH784/FI773/1000","v":428.81072473909074},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Cost $/kW-yr",{"$f":"GE784/GF773/1000","v":516.69010837080782}]
[null,"Variable Cost $/MWh",{"$f":"C793/AVERAGE(D765:W765)","v":82.754256878366149},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"Z793/AVERAGE(AA765:AT765)","v":64.239068945809024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"AW793/AVERAGE(AX765:BQ765)","v":67.239690247099261},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"BT793/AVERAGE(BU765:CN765)","v":96.16419080763653},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"CQ793/AVERAGE(CR765:DK765)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"DN793/AVERAGE(DO765:EH765)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"EK793/AVERAGE(EL765:FE765)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"FH793/AVERAGE(FI765:GB765)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Cost $/MWh",{"$f":"GE793/AVERAGE(GF765:GY765)","v":106.92371042445369}]

{"sheet":"HydrogenFuel","index":12,"n_rows":468,"n_cols":46,"rows_kept":468,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Savings from DC conversion",0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inverter Avoidance Capex Reduction",0.05]
[]
[null,{"$f":"D5&\" \"&\"Hydrogen NW System Electrolysis\"","v":"2020 Hydrogen NW System Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA5&\" \"&\"Hydrogen Solar Electrolysis\"","v":"2020 Hydrogen Solar Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year","kg-day",2020,{"$f":"D5+1","v":2021},{"$f":"E5+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,"Year","kg-day",2020,{"$f":"AA5+1","v":2021},{"$f":"AB5+1","v":2022},{"$f":"AC5+1","v":2023},{"$f":"AD5+1","v":2024},{"$f":"AE5+1","v":2025},{"$f":"AF5+1","v":2026},{"$f":"AG5+1","v":2027},{"$f":"AH5+1","v":2028},{"$f":"AI5+1","v":2029},{"$f":"AJ5+1","v":2030},{"$f":"AK5+1","v":2031},{"$f":"AL5+1","v":2032},{"$f":"AM5+1","v":2033},{"$f":"AN5+1","v":2034},{"$f":"AO5+1","v":2035},{"$f":"AP5+1","v":2036},{"$f":"AQ5+1","v":2037},{"$f":"AR5+1","v":2038},{"$f":"AS5+1","v":2039}]
[null,"kG",5000,{"$f":"$C6*365*0.97","v":1770250},{"$f":"$C6*365*0.97","v":1770250},1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,null,"kG",5000,{"$f":"$C6*365*0.25","v":456250},{"$f":"$C6*365*0.25","v":456250},456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250]
[null,"MWh input",null,{"$f":"HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*D6/1000","v":88512.5},{"$f":"HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*E6/1000","v":88512.5},{"$f":"HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*F6/1000","v":88512.5},{"$f":"HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*G6/1000","v":88512.5},{"$f":"HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*H6/1000","v":88512.5},{"$f":"HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*I6/1000","v":88512.5},{"$f":"HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*J6/1000","v":88512.5},{"$f":"HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*K6/1000","v":88512.5},{"$f":"HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*L6/1000","v":88512.5},{"$f":"HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*M6/1000","v":88512.5},{"$f":"HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*N6/1000","v":88512.5},{"$f":"HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*O6/1000","v":88512.5},{"$f":"HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*P6/1000","v":88512.5},{"$f":"HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*Q6/1000","v":88512.5},{"$f":"HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*R6/1000","v":88512.5},{"$f":"HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*S6/1000","v":88512.5},{"$f":"HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*T6/1000","v":88512.5},{"$f":"HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*U6/1000","v":88512.5},{"$f":"HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*V6/1000","v":88512.5},{"$f":"HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*W6/1000","v":88512.5},null,"MWh input",null,{"$f":"(HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AA6/1000)/(1+$Z$1)","v":18250},{"$f":"(HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AB6/1000)/(1+$Z$1)","v":18250},{"$f":"(HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AC6/1000)/(1+$Z$1)","v":18250},{"$f":"(HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AD6/1000)/(1+$Z$1)","v":18250},{"$f":"(HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AE6/1000)/(1+$Z$1)","v":18250},{"$f":"(HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AF6/1000)/(1+$Z$1)","v":18250},{"$f":"(HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AG6/1000)/(1+$Z$1)","v":18250},{"$f":"(HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AH6/1000)/(1+$Z$1)","v":18250},{"$f":"(HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AI6/1000)/(1+$Z$1)","v":18250},{"$f":"(HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AJ6/1000)/(1+$Z$1)","v":18250},{"$f":"(HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AK6/1000)/(1+$Z$1)","v":18250},{"$f":"(HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AL6/1000)/(1+$Z$1)","v":18250},{"$f":"(HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AM6/1000)/(1+$Z$1)","v":18250},{"$f":"(HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AN6/1000)/(1+$Z$1)","v":18250},{"$f":"(HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AO6/1000)/(1+$Z$1)","v":18250},{"$f":"(HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AP6/1000)/(1+$Z$1)","v":18250},{"$f":"(HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AQ6/1000)/(1+$Z$1)","v":18250},{"$f":"(HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AR6/1000)/(1+$Z$1)","v":18250},{"$f":"(HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AS6/1000)/(1+$Z$1)","v":18250},{"$f":"(HLOOKUP($D5,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AT6/1000)/(1+$Z$1)","v":18250}]
[null,null,null,{"$f":"D7/C6","v":17.702500000000001}]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D9:W9))","v":515803.74656314636},{"$f":"HLOOKUP(D5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":443333.33333333337},{"$f":"HLOOKUP(E5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":452200.00000000006},{"$f":"HLOOKUP(F5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":461244},{"$f":"HLOOKUP(G5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":470468.88000000012},{"$f":"HLOOKUP(H5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":479878.25760000001},{"$f":"HLOOKUP(I5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":489475.82275200007},{"$f":"HLOOKUP(J5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":499265.33920704009},{"$f":"HLOOKUP(K5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":509250.64599118079},{"$f":"HLOOKUP(L5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":519435.65891100443},{"$f":"HLOOKUP(M5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":529824.37208922452},{"$f":"HLOOKUP(N5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":540420.8595310091},{"$f":"HLOOKUP(O5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":551229.2767216292},{"$f":"HLOOKUP(P5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":562253.86225606187},{"$f":"HLOOKUP(Q5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":573498.93950118311},{"$f":"HLOOKUP(R5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":584968.91829120694},{"$f":"HLOOKUP(S5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":596668.29665703105},{"$f":"HLOOKUP(T5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":608601.66259017168},{"$f":"HLOOKUP(U5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":620773.69584197504},{"$f":"HLOOKUP(V5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":633189.16975881462},{"$f":"HLOOKUP(W5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":645852.95315399091},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA9:AT9))","v":515803.74656314636},{"$f":"HLOOKUP(AA5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":443333.33333333337},{"$f":"HLOOKUP(AB5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":452200.00000000006},{"$f":"HLOOKUP(AC5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":461244},{"$f":"HLOOKUP(AD5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":470468.88000000012},{"$f":"HLOOKUP(AE5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":479878.25760000001},{"$f":"HLOOKUP(AF5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":489475.82275200007},{"$f":"HLOOKUP(AG5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":499265.33920704009},{"$f":"HLOOKUP(AH5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":509250.64599118079},{"$f":"HLOOKUP(AI5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":519435.65891100443},{"$f":"HLOOKUP(AJ5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":529824.37208922452},{"$f":"HLOOKUP(AK5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":540420.8595310091},{"$f":"HLOOKUP(AL5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":551229.2767216292},{"$f":"HLOOKUP(AM5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":562253.86225606187},{"$f":"HLOOKUP(AN5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":573498.93950118311},{"$f":"HLOOKUP(AO5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":584968.91829120694},{"$f":"HLOOKUP(AP5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":596668.29665703105},{"$f":"HLOOKUP(AQ5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":608601.66259017168},{"$f":"HLOOKUP(AR5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":620773.69584197504},{"$f":"HLOOKUP(AS5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":633189.16975881462},{"$f":"HLOOKUP(AT5,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C6","v":645852.95315399091}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D10:W10))","v":798464.57749757275},{"$f":"VLOOKUP(D4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1070744.3924744106},{"$f":"VLOOKUP(E4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1033484.1113744254},{"$f":"VLOOKUP(F4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":994297.66310291726},{"$f":"VLOOKUP(G4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":955796.03041390714},{"$f":"VLOOKUP(H4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":917927.90147700673},{"$f":"VLOOKUP(I4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":880646.56936968304},{"$f":"VLOOKUP(J4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":843907.95854531915},{"$f":"VLOOKUP(K4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":807671.28267719585},{"$f":"VLOOKUP(L4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":771716.82187621179},{"$f":"VLOOKUP(M4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":735803.14740194706},{"$f":"VLOOKUP(N4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":699889.47292768257},{"$f":"VLOOKUP(O4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":663975.79845341807},{"$f":"VLOOKUP(P4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":628062.12397915334},{"$f":"VLOOKUP(Q4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":592148.44950488873},{"$f":"VLOOKUP(R4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":556234.77503062424},{"$f":"VLOOKUP(S4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":520321.10055635963},{"$f":"VLOOKUP(T4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":484407.42608209484},{"$f":"VLOOKUP(U4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":448493.75160783017},{"$f":"VLOOKUP(V4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":412580.07713356562},{"$f":"VLOOKUP(W4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":376666.40265930106},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA10:AT10))","v":758541.3486226938},{"$f":"(VLOOKUP(AA4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1017207.17285069},{"$f":"(VLOOKUP(AB4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":981809.90580570407},{"$f":"(VLOOKUP(AC4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":944582.77994777134},{"$f":"(VLOOKUP(AD4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":908006.22889321169},{"$f":"(VLOOKUP(AE4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":872031.50640315632},{"$f":"(VLOOKUP(AF4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":836614.24090119882},{"$f":"(VLOOKUP(AG4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":801712.56061805319},{"$f":"(VLOOKUP(AH4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":767287.71854333603},{"$f":"(VLOOKUP(AI4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":733130.98078240117},{"$f":"(VLOOKUP(AJ4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":699012.99003184971},{"$f":"(VLOOKUP(AK4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":664894.99928129837},{"$f":"(VLOOKUP(AL4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":630777.00853074715},{"$f":"(VLOOKUP(AM4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":596659.01778019569},{"$f":"(VLOOKUP(AN4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":562541.02702964423},{"$f":"(VLOOKUP(AO4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":528423.03627909301},{"$f":"(VLOOKUP(AP4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":494305.04552854161},{"$f":"(VLOOKUP(AQ4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":460187.0547779901},{"$f":"(VLOOKUP(AR4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":426069.06402743864},{"$f":"(VLOOKUP(AS4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":391951.0732768873},{"$f":"(VLOOKUP(AT4,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA5,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":357833.08252633602}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D11:W11))","v":16703.788528700934},{"$f":"D9*Misc_Rev","v":14356.906666666669},14644.044800000003,14936.925696000002,15235.664209920005,15540.377494118402,15851.185044000771,16168.208744880787,16491.572919778399,16821.404378173967,17157.832465737447,17500.989115052202,17851.00889735324,18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA11:AT11))","v":16703.788528700934},{"$f":"AA9*Misc_Rev","v":14356.906666666669},14644.044800000003,14936.925696000002,15235.664209920005,15540.377494118402,15851.185044000771,16168.208744880787,16491.572919778399,16821.404378173967,17157.832465737447,17500.989115052202,17851.00889735324,18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D12:W12))","v":1330972.1125894201},{"$f":"SUM(D9:D11)","v":1528434.6324744108},1500328.1561744255,1470478.5887989174,1441500.5746238274,1413346.5365711253,1385973.577165684,1359341.5064972399,1333413.5015881548,1307973.8851653901,1282785.3519569088,1257811.3215737438,1233056.0840724006,1208524.0153105156,1184219.5786628781,1160147.3267717734,1136311.9033323319,1112718.0449135867,1089370.5828159517,1066274.4449658499,1043434.6578482308,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA12:AT12))","v":1291048.8837145411},{"$f":"SUM(AA9:AA11)","v":1474897.4128506901},1448653.9506057042,1420763.7056437712,1393710.7731031319,1367450.1414972746,1341941.2486971999,1317146.1085699741,1293029.9374542951,1269388.0440715794,1245995.1945868116,1222816.8479273596,1199857.2941497297,1177120.909111558,1154612.1561876338,1132335.5880202423,1110295.8483045141,1088497.6736094819,1066945.8952355601,1045645.4411091714,1024601.3377152657]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D14:W14))","v":127981.38072619418},{"$f":"HLOOKUP(D5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D6","v":110000},{"$f":"HLOOKUP(E5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E6","v":112199.99999999999},{"$f":"HLOOKUP(F5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F6","v":114443.99999999999},{"$f":"HLOOKUP(G5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G6","v":116732.87999999998},{"$f":"HLOOKUP(H5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H6","v":119067.53759999998},{"$f":"HLOOKUP(I5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I6","v":121448.88835199999},{"$f":"HLOOKUP(J5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J6","v":123877.86611904},{"$f":"HLOOKUP(K5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K6","v":126355.4234414208},{"$f":"HLOOKUP(L5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L6","v":128882.53191024921},{"$f":"HLOOKUP(M5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M6","v":131460.18254845421},{"$f":"HLOOKUP(N5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N6","v":134089.38619942329},{"$f":"HLOOKUP(O5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O6","v":136771.17392341176},{"$f":"HLOOKUP(P5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P6","v":139506.59740187999},{"$f":"HLOOKUP(Q5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q6","v":142296.72934991759},{"$f":"HLOOKUP(R5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R6","v":145142.66393691598},{"$f":"HLOOKUP(S5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S6","v":148045.51721565431},{"$f":"HLOOKUP(T5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T6","v":151006.42755996741},{"$f":"HLOOKUP(U5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U6","v":154026.55611116672},{"$f":"HLOOKUP(V5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V6","v":157107.08723339008},{"$f":"HLOOKUP(W5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W6","v":160249.22897805792},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA14:AT14))","v":32984.891939740774},{"$f":"HLOOKUP(AA5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA6","v":28350.515463917523},{"$f":"HLOOKUP(AB5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB6","v":28917.525773195874},{"$f":"HLOOKUP(AC5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC6","v":29495.876288659791},{"$f":"HLOOKUP(AD5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD6","v":30085.793814432986},{"$f":"HLOOKUP(AE5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE6","v":30687.509690721647},{"$f":"HLOOKUP(AF5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF6","v":31301.259884536081},{"$f":"HLOOKUP(AG5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG6","v":31927.285082226805},{"$f":"HLOOKUP(AH5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH6","v":32565.830783871341},{"$f":"HLOOKUP(AI5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI6","v":33217.147399548769},{"$f":"HLOOKUP(AJ5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ6","v":33881.490347539744},{"$f":"HLOOKUP(AK5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK6","v":34559.120154490534},{"$f":"HLOOKUP(AL5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL6","v":35250.302557580355},{"$f":"HLOOKUP(AM5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM6","v":35955.308608731961},{"$f":"HLOOKUP(AN5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN6","v":36674.414780906598},{"$f":"HLOOKUP(AO5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO6","v":37407.903076524737},{"$f":"HLOOKUP(AP5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP6","v":38156.061138055229},{"$f":"HLOOKUP(AQ5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ6","v":38919.182360816347},{"$f":"HLOOKUP(AR5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR6","v":39697.566008032663},{"$f":"HLOOKUP(AS5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS6","v":40491.517328193324},{"$f":"HLOOKUP(AT5,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT6","v":41301.347674757191}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D15:W15))","v":2314241.3860650524},{"$f":"HLOOKUP(D5,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*D7","v":2389837.5},{"$f":"HLOOKUP(E5,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*E7","v":1741288.0801127048},{"$f":"HLOOKUP(F5,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*F7","v":1768357.4291463913},{"$f":"HLOOKUP(G5,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*G7","v":1809095.4320219206},{"$f":"HLOOKUP(H5,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*H7","v":1912441.5614479126},{"$f":"HLOOKUP(I5,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*I7","v":2014461.5510169622},{"$f":"HLOOKUP(J5,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*J7","v":2148588.0933741867},{"$f":"HLOOKUP(K5,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*K7","v":2085908.9729256376},{"$f":"HLOOKUP(L5,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*L7","v":2214157.5933906599},{"$f":"HLOOKUP(M5,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*M7","v":2293867.5388412355},{"$f":"HLOOKUP(N5,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*N7","v":2364879.0796468374},{"$f":"HLOOKUP(O5,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*O7","v":2607426.7152588605},{"$f":"HLOOKUP(P5,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*P7","v":2636084.5270574242},{"$f":"HLOOKUP(Q5,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*Q7","v":2763430.0234442335},{"$f":"HLOOKUP(R5,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*R7","v":2905531.1262369361},{"$f":"HLOOKUP(S5,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*S7","v":2979415.6533763404},{"$f":"HLOOKUP(T5,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*T7","v":3170944.5671957848},{"$f":"HLOOKUP(U5,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*U7","v":3197018.7326364387},{"$f":"HLOOKUP(V5,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*V7","v":3435363.5820810436},{"$f":"HLOOKUP(W5,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*W7","v":3416789.7476543067},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA15:AT15))","v":663502.45442163711},{"$f":"VLOOKUP($AA5,'PPA Summary'!$A$4:$F$24,6,FALSE)*AA7*(1-$Z$2)","v":663502.45442163665},{"$f":"VLOOKUP($AA5,'PPA Summary'!$A$4:$F$24,6,FALSE)*AB7*(1-$Z$2)","v":663502.45442163665},{"$f":"VLOOKUP($AA5,'PPA Summary'!$A$4:$F$24,6,FALSE)*AC7*(1-$Z$2)","v":663502.45442163665},{"$f":"VLOOKUP($AA5,'PPA Summary'!$A$4:$F$24,6,FALSE)*AD7*(1-$Z$2)","v":663502.45442163665},{"$f":"VLOOKUP($AA5,'PPA Summary'!$A$4:$F$24,6,FALSE)*AE7*(1-$Z$2)","v":663502.45442163665},{"$f":"VLOOKUP($AA5,'PPA Summary'!$A$4:$F$24,6,FALSE)*AF7*(1-$Z$2)","v":663502.45442163665},{"$f":"VLOOKUP($AA5,'PPA Summary'!$A$4:$F$24,6,FALSE)*AG7*(1-$Z$2)","v":663502.45442163665},{"$f":"VLOOKUP($AA5,'PPA Summary'!$A$4:$F$24,6,FALSE)*AH7*(1-$Z$2)","v":663502.45442163665},{"$f":"VLOOKUP($AA5,'PPA Summary'!$A$4:$F$24,6,FALSE)*AI7*(1-$Z$2)","v":663502.45442163665},{"$f":"VLOOKUP($AA5,'PPA Summary'!$A$4:$F$24,6,FALSE)*AJ7*(1-$Z$2)","v":663502.45442163665},{"$f":"VLOOKUP($AA5,'PPA Summary'!$A$4:$F$24,6,FALSE)*AK7*(1-$Z$2)","v":663502.45442163665},{"$f":"VLOOKUP($AA5,'PPA Summary'!$A$4:$F$24,6,FALSE)*AL7*(1-$Z$2)","v":663502.45442163665},{"$f":"VLOOKUP($AA5,'PPA Summary'!$A$4:$F$24,6,FALSE)*AM7*(1-$Z$2)","v":663502.45442163665},{"$f":"VLOOKUP($AA5,'PPA Summary'!$A$4:$F$24,6,FALSE)*AN7*(1-$Z$2)","v":663502.45442163665},{"$f":"VLOOKUP($AA5,'PPA Summary'!$A$4:$F$24,6,FALSE)*AO7*(1-$Z$2)","v":663502.45442163665},{"$f":"VLOOKUP($AA5,'PPA Summary'!$A$4:$F$24,6,FALSE)*AP7*(1-$Z$2)","v":663502.45442163665},{"$f":"VLOOKUP($AA5,'PPA Summary'!$A$4:$F$24,6,FALSE)*AQ7*(1-$Z$2)","v":663502.45442163665},{"$f":"VLOOKUP($AA5,'PPA Summary'!$A$4:$F$24,6,FALSE)*AR7*(1-$Z$2)","v":663502.45442163665},{"$f":"VLOOKUP($AA5,'PPA Summary'!$A$4:$F$24,6,FALSE)*AS7*(1-$Z$2)","v":663502.45442163665},{"$f":"VLOOKUP($AA5,'PPA Summary'!$A$4:$F$24,6,FALSE)*AT7*(1-$Z$2)","v":663502.45442163665}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D16:W16))","v":79088.942079767716},{"$f":"SUM(D14:D15)*Misc_Rev","v":80954.737600000008},{"$f":"SUM(E14:E15)*Misc_Rev","v":60023.35798636984},60972.641481476741,62366.024056517876,65788.39066356761,69169.323668524477,73591.537632228661,71641.970211950829,75877.011417744638,78541.812929483713,80926.594797965314,88868.104443278717,89884.742974490116,94099.055162485805,98793.020020990036,101279.70254845117,107578.06101417029,108520.25063080246,116338.57015507863,115838.8302192625,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA16:AT16))","v":22555.04622456686},{"$f":"SUM(AA14:AA15)*Misc_Rev","v":22404.96657677379},{"$f":"SUM(AB14:AB15)*Misc_Rev","v":22423.32863862946},{"$f":"SUM(AC14:AC15)*Misc_Rev","v":22442.05794172224},{"$f":"SUM(AD14:AD15)*Misc_Rev","v":22461.161830876881},{"$f":"SUM(AE14:AE15)*Misc_Rev","v":22480.647797814614},{"$f":"SUM(AF14:AF15)*Misc_Rev","v":22500.5234840911},{"$f":"SUM(AG14:AG15)*Misc_Rev","v":22520.796684093119},{"$f":"SUM(AH14:AH15)*Misc_Rev","v":22541.475348095173},{"$f":"SUM(AI14:AI15)*Misc_Rev","v":22562.56758537727},{"$f":"SUM(AJ14:AJ15)*Misc_Rev","v":22584.081667405011},{"$f":"SUM(AK14:AK15)*Misc_Rev","v":22606.026031073307},{"$f":"SUM(AL14:AL15)*Misc_Rev","v":22628.409282014967},{"$f":"SUM(AM14:AM15)*Misc_Rev","v":22651.240197975458},{"$f":"SUM(AN14:AN15)*Misc_Rev","v":22674.527732255163},{"$f":"SUM(AO14:AO15)*Misc_Rev","v":22698.281017220459},{"$f":"SUM(AP14:AP15)*Misc_Rev","v":22722.509367885064},{"$f":"SUM(AQ14:AQ15)*Misc_Rev","v":22747.222285562962},{"$f":"SUM(AR14:AR15)*Misc_Rev","v":22772.429461594413},{"$f":"SUM(AS14:AS15)*Misc_Rev","v":22798.140781146496},{"$f":"SUM(AT14:AT15)*Misc_Rev","v":22824.366327089621}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D17:W17))","v":2521311.7088710135},{"$f":"SUM(D14:D16)","v":2580792.2376000001},{"$f":"SUM(E14:E16)","v":1913511.4380990746},1943774.0706278682,1988194.3360784384,2097297.4897114802,2205079.7630374869,2346057.4971254556,2283906.3665790092,2418917.1367186536,2503869.5343191731,2579895.0606442257,2833065.993625551,2865475.8674337943,2999825.8079566369,3149466.8101948421,3228740.8731404459,3429529.0557699227,3459565.5393784079,3708809.2394695124,3692877.8068516268,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA17:AT17))","v":719042.39258594438},{"$f":"SUM(AA14:AA16)","v":714257.93646232795},{"$f":"SUM(AB14:AB16)","v":714843.30883346195},715440.38865201862,716049.41006694653,716670.61191017285,717304.23779026372,717950.53618795658,718609.76055360318,719282.16940656269,719968.02643658139,720667.60060720053,721381.16626123199,722109.00322834402,722851.39693479845,723608.63851538184,724381.024927577,725168.85906801606,725972.44989126374,726792.11253097642,727628.1684234835]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D19:W19))","v":3852283.8214604338},{"$f":"D17+D12","v":4109226.8700744109},{"$f":"E17+E12","v":3413839.5942735001},3414252.6594267855,3429694.9107022658,3510644.0262826057,3591053.3402031707,3705399.0036226958,3617319.8681671638,3726891.0218840437,3786654.8862760821,3837706.3822179697,4066122.0776979513,4073999.88274431,4184045.3866195148,4309614.1369666159,4365052.7764727781,4542247.1006835094,4548936.1221943591,4775083.684435362,4736312.4646998579,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA19:AT19))","v":2010091.2763004864},{"$f":"AA17+AA12","v":2189155.3493130179},{"$f":"AB17+AB12","v":2163497.2594391662},2136204.09429579,2109760.1831700783,2084120.7534074476,2059245.4864874636,2035096.6447579307,2011639.6980078984,1988670.2134781419,1965963.2210233929,1943484.4485345602,1921238.4604109616,1899229.912339902,1877463.5531224322,1855944.2265356241,1834676.8732320911,1813666.5326774979,1792918.345126824,1772437.5536401477,1752229.5061387492]
[null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D20:W20))","v":2.1761241753766045},{"$f":"D19/D6","v":2.3212692388501122},{"$f":"E19/E6","v":1.9284505545959612},{"$f":"F19/F6","v":1.9286838917818305},{"$f":"G19/G6","v":1.9374070954397773},{"$f":"H19/H6","v":1.9831346003573538},{"$f":"I19/I6","v":2.0285571756549472},{"$f":"J19/J6","v":2.0931501220859743},{"$f":"K19/K6","v":2.043394926234805},{"$f":"L19/L6","v":2.1052907905008014},{"$f":"M19/M6","v":2.1390509172580607},{"$f":"N19/N6","v":2.167889497086835},{"$f":"O19/O6","v":2.2969196880090106},{"$f":"P19/P6","v":2.3013697967769016},{"$f":"Q19/Q6","v":2.3635336176356532},{"$f":"R19/R6","v":2.4344663956879629},{"$f":"S19/S6","v":2.4657832376629165},{"$f":"T19/T6","v":2.5658788875489389},{"$f":"U19/U6","v":2.5696574620501957},{"$f":"V19/V6","v":2.697406402731457},{"$f":"W19/W6","v":2.6755048522524265},null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA20:AT20))","v":4.405679509699695},{"$f":"AA19/AA6","v":4.7981487108230532},{"$f":"AB19/AB6","v":4.7419118015105015},4.6820911655798136,4.6241319083179802,4.5679358978793374,4.5134147649040299,4.4604857967297109,4.4090733107022428,4.3587292350205846,4.3089604844348335,4.2596919419935562,4.2109336118596419,4.1626956982792374,4.1149886095834134,4.0678229622698607,4.0212095851662273,3.9751595236767079,3.929684044113587,3.8847946381153919,3.8405030271534231]
[null,"Fixed $/kg-day",{"$f":"C12/C6","v":266.19442251788399},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kg-day",{"$f":"Z12/Z6","v":258.20977674290822}]
[null,"Variable $/kg",{"$f":"C17/D6","v":1.4242687241186349},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/kg",{"$f":"Z17/AA6","v":1.5759833262157685}]
[null,"All per $/kg",{"$f":"C19/D6","v":2.1761241753766045},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/kg",{"$f":"Z19/AA6","v":4.4056795096996959}]
[]
[null,{"$f":"D26&\" \"&\"Hydrogen NW System Electrolysis\"","v":"2021 Hydrogen NW System Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA26&\" \"&\"Hydrogen Solar Electrolysis\"","v":"2021 Hydrogen Solar Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year","kg-day",2021,{"$f":"D26+1","v":2022},{"$f":"E26+1","v":2023},{"$f":"F26+1","v":2024},{"$f":"G26+1","v":2025},{"$f":"H26+1","v":2026},{"$f":"I26+1","v":2027},{"$f":"J26+1","v":2028},{"$f":"K26+1","v":2029},{"$f":"L26+1","v":2030},{"$f":"M26+1","v":2031},{"$f":"N26+1","v":2032},{"$f":"O26+1","v":2033},{"$f":"P26+1","v":2034},{"$f":"Q26+1","v":2035},{"$f":"R26+1","v":2036},{"$f":"S26+1","v":2037},{"$f":"T26+1","v":2038},{"$f":"U26+1","v":2039},{"$f":"V26+1","v":2040},null,"Year","kg-day",2021,{"$f":"AA26+1","v":2022},{"$f":"AB26+1","v":2023},{"$f":"AC26+1","v":2024},{"$f":"AD26+1","v":2025},{"$f":"AE26+1","v":2026},{"$f":"AF26+1","v":2027},{"$f":"AG26+1","v":2028},{"$f":"AH26+1","v":2029},{"$f":"AI26+1","v":2030},{"$f":"AJ26+1","v":2031},{"$f":"AK26+1","v":2032},{"$f":"AL26+1","v":2033},{"$f":"AM26+1","v":2034},{"$f":"AN26+1","v":2035},{"$f":"AO26+1","v":2036},{"$f":"AP26+1","v":2037},{"$f":"AQ26+1","v":2038},{"$f":"AR26+1","v":2039},{"$f":"AS26+1","v":2040}]
[null,"kG",5000,{"$f":"$C27*365*0.97","v":1770250},{"$f":"$C27*365*0.97","v":1770250},1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,null,"kG",5000,{"$f":"$C27*365*0.25","v":456250},{"$f":"$C27*365*0.25","v":456250},456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250]
[null,"MWh input",null,{"$f":"HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*D27/1000","v":88155.583128006299},{"$f":"HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*E27/1000","v":88155.583128006299},{"$f":"HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*F27/1000","v":88155.583128006299},{"$f":"HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*G27/1000","v":88155.583128006299},{"$f":"HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*H27/1000","v":88155.583128006299},{"$f":"HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*I27/1000","v":88155.583128006299},{"$f":"HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*J27/1000","v":88155.583128006299},{"$f":"HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*K27/1000","v":88155.583128006299},{"$f":"HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*L27/1000","v":88155.583128006299},{"$f":"HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*M27/1000","v":88155.583128006299},{"$f":"HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*N27/1000","v":88155.583128006299},{"$f":"HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*O27/1000","v":88155.583128006299},{"$f":"HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*P27/1000","v":88155.583128006299},{"$f":"HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*Q27/1000","v":88155.583128006299},{"$f":"HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*R27/1000","v":88155.583128006299},{"$f":"HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*S27/1000","v":88155.583128006299},{"$f":"HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*T27/1000","v":88155.583128006299},{"$f":"HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*U27/1000","v":88155.583128006299},{"$f":"HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*V27/1000","v":88155.583128006299},{"$f":"HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*W27/1000","v":88155.583128006299},null,"MWh input",null,{"$f":"(HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AA27/1000)/(1+$Z$1)","v":18176.40889237243},{"$f":"(HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AB27/1000)/(1+$Z$1)","v":18176.40889237243},{"$f":"(HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AC27/1000)/(1+$Z$1)","v":18176.40889237243},{"$f":"(HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AD27/1000)/(1+$Z$1)","v":18176.40889237243},{"$f":"(HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AE27/1000)/(1+$Z$1)","v":18176.40889237243},{"$f":"(HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AF27/1000)/(1+$Z$1)","v":18176.40889237243},{"$f":"(HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AG27/1000)/(1+$Z$1)","v":18176.40889237243},{"$f":"(HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AH27/1000)/(1+$Z$1)","v":18176.40889237243},{"$f":"(HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AI27/1000)/(1+$Z$1)","v":18176.40889237243},{"$f":"(HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AJ27/1000)/(1+$Z$1)","v":18176.40889237243},{"$f":"(HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AK27/1000)/(1+$Z$1)","v":18176.40889237243},{"$f":"(HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AL27/1000)/(1+$Z$1)","v":18176.40889237243},{"$f":"(HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AM27/1000)/(1+$Z$1)","v":18176.40889237243},{"$f":"(HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AN27/1000)/(1+$Z$1)","v":18176.40889237243},{"$f":"(HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AO27/1000)/(1+$Z$1)","v":18176.40889237243},{"$f":"(HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AP27/1000)/(1+$Z$1)","v":18176.40889237243},{"$f":"(HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AQ27/1000)/(1+$Z$1)","v":18176.40889237243},{"$f":"(HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AR27/1000)/(1+$Z$1)","v":18176.40889237243},{"$f":"(HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AS27/1000)/(1+$Z$1)","v":18176.40889237243},{"$f":"(HLOOKUP($D26,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AT27/1000)/(1+$Z$1)","v":18176.40889237243}]
[]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D30:W30))","v":526119.82149440923},{"$f":"HLOOKUP(D26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":452200.00000000006},{"$f":"HLOOKUP(E26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":461244},{"$f":"HLOOKUP(F26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":470468.88000000012},{"$f":"HLOOKUP(G26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":479878.25760000001},{"$f":"HLOOKUP(H26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":489475.82275200007},{"$f":"HLOOKUP(I26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":499265.33920704009},{"$f":"HLOOKUP(J26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":509250.64599118079},{"$f":"HLOOKUP(K26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":519435.65891100443},{"$f":"HLOOKUP(L26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":529824.37208922452},{"$f":"HLOOKUP(M26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":540420.8595310091},{"$f":"HLOOKUP(N26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":551229.2767216292},{"$f":"HLOOKUP(O26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":562253.86225606187},{"$f":"HLOOKUP(P26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":573498.93950118311},{"$f":"HLOOKUP(Q26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":584968.91829120694},{"$f":"HLOOKUP(R26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":596668.29665703105},{"$f":"HLOOKUP(S26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":608601.66259017168},{"$f":"HLOOKUP(T26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":620773.69584197504},{"$f":"HLOOKUP(U26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":633189.16975881462},{"$f":"HLOOKUP(V26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":645852.95315399091},{"$f":"HLOOKUP(W26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":658770.01221707079},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA30:AT30))","v":526119.82149440923},{"$f":"HLOOKUP(AA26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":452200.00000000006},{"$f":"HLOOKUP(AB26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":461244},{"$f":"HLOOKUP(AC26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":470468.88000000012},{"$f":"HLOOKUP(AD26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":479878.25760000001},{"$f":"HLOOKUP(AE26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":489475.82275200007},{"$f":"HLOOKUP(AF26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":499265.33920704009},{"$f":"HLOOKUP(AG26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":509250.64599118079},{"$f":"HLOOKUP(AH26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":519435.65891100443},{"$f":"HLOOKUP(AI26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":529824.37208922452},{"$f":"HLOOKUP(AJ26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":540420.8595310091},{"$f":"HLOOKUP(AK26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":551229.2767216292},{"$f":"HLOOKUP(AL26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":562253.86225606187},{"$f":"HLOOKUP(AM26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":573498.93950118311},{"$f":"HLOOKUP(AN26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":584968.91829120694},{"$f":"HLOOKUP(AO26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":596668.29665703105},{"$f":"HLOOKUP(AP26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":608601.66259017168},{"$f":"HLOOKUP(AQ26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":620773.69584197504},{"$f":"HLOOKUP(AR26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":633189.16975881462},{"$f":"HLOOKUP(AS26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":645852.95315399091},{"$f":"HLOOKUP(AT26,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C27","v":658770.01221707079}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D31:W31))","v":801430.90563742851},{"$f":"VLOOKUP(D25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1074722.2511189906},{"$f":"VLOOKUP(E25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1037323.5465705011},{"$f":"VLOOKUP(F25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":997991.51906168577},{"$f":"VLOOKUP(G25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":959346.85125290416},{"$f":"VLOOKUP(H25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":921338.04068824602},{"$f":"VLOOKUP(I25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":883918.20692707575},{"$f":"VLOOKUP(J25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":847043.1106803416},{"$f":"VLOOKUP(K25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":810671.81409847375},{"$f":"VLOOKUP(L25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":774583.78102411272},{"$f":"VLOOKUP(M25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":738536.68579932151},{"$f":"VLOOKUP(N25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":702489.5905745303},{"$f":"VLOOKUP(O25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":666442.49534973921},{"$f":"VLOOKUP(P25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":630395.40012494801},{"$f":"VLOOKUP(Q25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":594348.3049001568},{"$f":"VLOOKUP(R25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":558301.20967536571},{"$f":"VLOOKUP(S25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":522254.11445057433},{"$f":"VLOOKUP(T25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":486207.01922578301},{"$f":"VLOOKUP(U25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":450159.92400099168},{"$f":"VLOOKUP(V25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":414112.82877620048},{"$f":"VLOOKUP(W25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":378065.73355140939},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA31:AT31))","v":761359.36035555706},{"$f":"(VLOOKUP(AA25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1020986.138563041},{"$f":"(VLOOKUP(AB25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":985457.36924197595},{"$f":"(VLOOKUP(AC25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":948091.9431086015},{"$f":"(VLOOKUP(AD25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":911379.50869025895},{"$f":"(VLOOKUP(AE25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":875271.13865383365},{"$f":"(VLOOKUP(AF25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":839722.29658072197},{"$f":"(VLOOKUP(AG25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":804690.95514632447},{"$f":"(VLOOKUP(AH25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":770138.22339355003},{"$f":"(VLOOKUP(AI25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":735854.59197290707},{"$f":"(VLOOKUP(AJ25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":701609.85150935536},{"$f":"(VLOOKUP(AK25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":667365.11104580376},{"$f":"(VLOOKUP(AL25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":633120.37058225228},{"$f":"(VLOOKUP(AM25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":598875.63011870056},{"$f":"(VLOOKUP(AN25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":564630.88965514896},{"$f":"(VLOOKUP(AO25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":530386.14919159736},{"$f":"(VLOOKUP(AP25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":496141.40872804559},{"$f":"(VLOOKUP(AQ25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":461896.66826449381},{"$f":"(VLOOKUP(AR25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":427651.9278009421},{"$f":"(VLOOKUP(AS25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":393407.18733739044},{"$f":"(VLOOKUP(AT25,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA26,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":359162.4468738389}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D32:W32))","v":17037.864299274948},{"$f":"D30*Misc_Rev","v":14644.044800000003},14936.925696000002,15235.664209920005,15540.377494118402,15851.185044000771,16168.208744880787,16491.572919778399,16821.404378173967,17157.832465737447,17500.989115052202,17851.00889735324,18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA32:AT32))","v":17037.864299274948},{"$f":"AA30*Misc_Rev","v":14644.044800000003},14936.925696000002,15235.664209920005,15540.377494118402,15851.185044000771,16168.208744880787,16491.572919778399,16821.404378173967,17157.832465737447,17500.989115052202,17851.00889735324,18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D33:W33))","v":1344588.5914311127},{"$f":"SUM(D30:D32)","v":1541566.2959189906},1513504.472266501,1483696.0632716059,1454765.4863470227,1426665.0484842469,1399351.7548789966,1372785.3295913006,1346928.8773876522,1321565.9855790746,1296458.5344453829,1271569.8761935127,1246904.3866811013,1222466.5292829375,1198260.8566413061,1174292.0124513381,1150564.7332820662,1127083.8504339044,1103854.2918332759,1080881.0839651304,1058169.3538441178,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA33:AT33))","v":1304517.0461492413},{"$f":"SUM(AA30:AA32)","v":1487830.1833630411},1461638.2949379759,1433796.4873185216,1406798.1437843775,1380598.1464498346,1355155.8445326427,1330433.1740572837,1306395.2866827282,1282836.7965278688,1259531.7001554167,1236445.3966647862,1213582.2619136143,1190946.7592766902,1168543.4413962984,1146376.9519675698,1124452.0275595374,1102773.4994726153,1081346.2956332262,1060175.4425263202,1039266.0671665473]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D35:W35))","v":130541.00834071808},{"$f":"HLOOKUP(D26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D27","v":112199.99999999999},{"$f":"HLOOKUP(E26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E27","v":114443.99999999999},{"$f":"HLOOKUP(F26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F27","v":116732.87999999998},{"$f":"HLOOKUP(G26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G27","v":119067.53759999998},{"$f":"HLOOKUP(H26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H27","v":121448.88835199999},{"$f":"HLOOKUP(I26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I27","v":123877.86611904},{"$f":"HLOOKUP(J26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J27","v":126355.4234414208},{"$f":"HLOOKUP(K26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K27","v":128882.53191024921},{"$f":"HLOOKUP(L26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L27","v":131460.18254845421},{"$f":"HLOOKUP(M26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M27","v":134089.38619942329},{"$f":"HLOOKUP(N26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N27","v":136771.17392341176},{"$f":"HLOOKUP(O26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O27","v":139506.59740187999},{"$f":"HLOOKUP(P26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P27","v":142296.72934991759},{"$f":"HLOOKUP(Q26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q27","v":145142.66393691598},{"$f":"HLOOKUP(R26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R27","v":148045.51721565431},{"$f":"HLOOKUP(S26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S27","v":151006.42755996741},{"$f":"HLOOKUP(T26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T27","v":154026.55611116672},{"$f":"HLOOKUP(U26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U27","v":157107.08723339008},{"$f":"HLOOKUP(V26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V27","v":160249.22897805792},{"$f":"HLOOKUP(W26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W27","v":163454.21355761905},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA35:AT35))","v":33644.589778535585},{"$f":"HLOOKUP(AA26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA27","v":28917.525773195874},{"$f":"HLOOKUP(AB26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB27","v":29495.876288659791},{"$f":"HLOOKUP(AC26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC27","v":30085.793814432986},{"$f":"HLOOKUP(AD26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD27","v":30687.509690721647},{"$f":"HLOOKUP(AE26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE27","v":31301.259884536081},{"$f":"HLOOKUP(AF26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF27","v":31927.285082226805},{"$f":"HLOOKUP(AG26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG27","v":32565.830783871341},{"$f":"HLOOKUP(AH26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH27","v":33217.147399548769},{"$f":"HLOOKUP(AI26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI27","v":33881.490347539744},{"$f":"HLOOKUP(AJ26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ27","v":34559.120154490534},{"$f":"HLOOKUP(AK26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK27","v":35250.302557580355},{"$f":"HLOOKUP(AL26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL27","v":35955.308608731961},{"$f":"HLOOKUP(AM26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM27","v":36674.414780906598},{"$f":"HLOOKUP(AN26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN27","v":37407.903076524737},{"$f":"HLOOKUP(AO26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO27","v":38156.061138055229},{"$f":"HLOOKUP(AP26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP27","v":38919.182360816347},{"$f":"HLOOKUP(AQ26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ27","v":39697.566008032663},{"$f":"HLOOKUP(AR26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR27","v":40491.517328193324},{"$f":"HLOOKUP(AS26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS27","v":41301.347674757191},{"$f":"HLOOKUP(AT26,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT27","v":42127.374628252335}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D36:W36))","v":2324699.4874249035},{"$f":"HLOOKUP(D26,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*D28","v":1734266.5284132978},{"$f":"HLOOKUP(E26,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*E28","v":1761226.7232892779},{"$f":"HLOOKUP(F26,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*F28","v":1801800.4546714292},{"$f":"HLOOKUP(G26,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*G28","v":1904729.8522544908},{"$f":"HLOOKUP(H26,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*H28","v":2006338.4574929902},{"$f":"HLOOKUP(I26,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*I28","v":2139924.1493946356},{"$f":"HLOOKUP(J26,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*J28","v":2077497.7755706853},{"$f":"HLOOKUP(K26,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*K28","v":2205229.2476504077},{"$f":"HLOOKUP(L26,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*L28","v":2284617.7715571672},{"$f":"HLOOKUP(M26,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*M28","v":2355342.9661741541},{"$f":"HLOOKUP(N26,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*N28","v":2596912.5552570191},{"$f":"HLOOKUP(O26,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*O28","v":2625454.8075973671},{"$f":"HLOOKUP(P26,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*P28","v":2752286.797346889},{"$f":"HLOOKUP(Q26,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*Q28","v":2893814.8931505717},{"$f":"HLOOKUP(R26,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*R28","v":2967401.4891015529},{"$f":"HLOOKUP(S26,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*S28","v":3158158.0837478093},{"$f":"HLOOKUP(T26,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*T28","v":3184127.1079985867},{"$f":"HLOOKUP(U26,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*U28","v":3421510.8581846734},{"$f":"HLOOKUP(V26,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*V28","v":3403011.9206920932},{"$f":"HLOOKUP(W26,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*W28","v":3396101.9958099672},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA36:AT36))","v":660188.64543484943},{"$f":"VLOOKUP($AA26,'PPA Summary'!$A$4:$F$24,6,FALSE)*AA28*(1-$Z$2)","v":660188.64543484908},{"$f":"VLOOKUP($AA26,'PPA Summary'!$A$4:$F$24,6,FALSE)*AB28*(1-$Z$2)","v":660188.64543484908},{"$f":"VLOOKUP($AA26,'PPA Summary'!$A$4:$F$24,6,FALSE)*AC28*(1-$Z$2)","v":660188.64543484908},{"$f":"VLOOKUP($AA26,'PPA Summary'!$A$4:$F$24,6,FALSE)*AD28*(1-$Z$2)","v":660188.64543484908},{"$f":"VLOOKUP($AA26,'PPA Summary'!$A$4:$F$24,6,FALSE)*AE28*(1-$Z$2)","v":660188.64543484908},{"$f":"VLOOKUP($AA26,'PPA Summary'!$A$4:$F$24,6,FALSE)*AF28*(1-$Z$2)","v":660188.64543484908},{"$f":"VLOOKUP($AA26,'PPA Summary'!$A$4:$F$24,6,FALSE)*AG28*(1-$Z$2)","v":660188.64543484908},{"$f":"VLOOKUP($AA26,'PPA Summary'!$A$4:$F$24,6,FALSE)*AH28*(1-$Z$2)","v":660188.64543484908},{"$f":"VLOOKUP($AA26,'PPA Summary'!$A$4:$F$24,6,FALSE)*AI28*(1-$Z$2)","v":660188.64543484908},{"$f":"VLOOKUP($AA26,'PPA Summary'!$A$4:$F$24,6,FALSE)*AJ28*(1-$Z$2)","v":660188.64543484908},{"$f":"VLOOKUP($AA26,'PPA Summary'!$A$4:$F$24,6,FALSE)*AK28*(1-$Z$2)","v":660188.64543484908},{"$f":"VLOOKUP($AA26,'PPA Summary'!$A$4:$F$24,6,FALSE)*AL28*(1-$Z$2)","v":660188.64543484908},{"$f":"VLOOKUP($AA26,'PPA Summary'!$A$4:$F$24,6,FALSE)*AM28*(1-$Z$2)","v":660188.64543484908},{"$f":"VLOOKUP($AA26,'PPA Summary'!$A$4:$F$24,6,FALSE)*AN28*(1-$Z$2)","v":660188.64543484908},{"$f":"VLOOKUP($AA26,'PPA Summary'!$A$4:$F$24,6,FALSE)*AO28*(1-$Z$2)","v":660188.64543484908},{"$f":"VLOOKUP($AA26,'PPA Summary'!$A$4:$F$24,6,FALSE)*AP28*(1-$Z$2)","v":660188.64543484908},{"$f":"VLOOKUP($AA26,'PPA Summary'!$A$4:$F$24,6,FALSE)*AQ28*(1-$Z$2)","v":660188.64543484908},{"$f":"VLOOKUP($AA26,'PPA Summary'!$A$4:$F$24,6,FALSE)*AR28*(1-$Z$2)","v":660188.64543484908},{"$f":"VLOOKUP($AA26,'PPA Summary'!$A$4:$F$24,6,FALSE)*AS28*(1-$Z$2)","v":660188.64543484908},{"$f":"VLOOKUP($AA26,'PPA Summary'!$A$4:$F$24,6,FALSE)*AT28*(1-$Z$2)","v":660188.64543484908}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D37:W37))","v":79510.508214873902},{"$f":"SUM(D35:D36)*Misc_Rev","v":59795.972056136241},{"$f":"SUM(E35:E36)*Misc_Rev","v":60741.720702999977},{"$f":"SUM(F35:F36)*Misc_Rev","v":62129.783509999565},{"$f":"SUM(G35:G36)*Misc_Rev","v":65538.654673047829},{"$f":"SUM(H35:H36)*Misc_Rev","v":68906.26540784417},{"$f":"SUM(I35:I36)*Misc_Rev","v":73310.964470394887},{"$f":"SUM(J35:J36)*Misc_Rev","v":71369.581996808061},{"$f":"SUM(K35:K36)*Misc_Rev","v":75587.875869292315},{"$f":"SUM(L35:L36)*Misc_Rev","v":78242.268465756439},{"$f":"SUM(M35:M36)*Misc_Rev","v":80617.77729926593},{"$f":"SUM(N35:N36)*Misc_Rev","v":88527.613885779079},{"$f":"SUM(O35:O36)*Misc_Rev","v":89540.510139495629},{"$f":"SUM(P35:P36)*Misc_Rev","v":93738.192928549397},{"$f":"SUM(Q35:Q36)*Misc_Rev","v":98413.601528721207},{"$f":"SUM(R35:R36)*Misc_Rev","v":100890.63585257645},{"$f":"SUM(S35:S36)*Misc_Rev","v":107163.98353419105},{"$f":"SUM(T35:T36)*Misc_Rev","v":108102.76825853027},{"$f":"SUM(U35:U36)*Misc_Rev","v":115889.96354441858},{"$f":"SUM(V35:V36)*Misc_Rev","v":115392.64907091818},{"$f":"SUM(W35:W36)*Misc_Rev","v":115272.66828415992},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA37:AT37))","v":22469.095489150266},{"$f":"SUM(AA35:AA36)*Misc_Rev","v":22316.01424840133},{"$f":"SUM(AB35:AB36)*Misc_Rev","v":22334.743551494113},{"$f":"SUM(AC35:AC36)*Misc_Rev","v":22353.847440648755},{"$f":"SUM(AD35:AD36)*Misc_Rev","v":22373.333407586484},{"$f":"SUM(AE35:AE36)*Misc_Rev","v":22393.20909386297},{"$f":"SUM(AF35:AF36)*Misc_Rev","v":22413.482293864989},{"$f":"SUM(AG35:AG36)*Misc_Rev","v":22434.160957867043},{"$f":"SUM(AH35:AH36)*Misc_Rev","v":22455.253195149144},{"$f":"SUM(AI35:AI36)*Misc_Rev","v":22476.767277176881},{"$f":"SUM(AJ35:AJ36)*Misc_Rev","v":22498.711640845177},{"$f":"SUM(AK35:AK36)*Misc_Rev","v":22521.094891786837},{"$f":"SUM(AL35:AL36)*Misc_Rev","v":22543.925807747331},{"$f":"SUM(AM35:AM36)*Misc_Rev","v":22567.213342027037},{"$f":"SUM(AN35:AN36)*Misc_Rev","v":22590.966626992333},{"$f":"SUM(AO35:AO36)*Misc_Rev","v":22615.194977656934},{"$f":"SUM(AP35:AP36)*Misc_Rev","v":22639.907895334833},{"$f":"SUM(AQ35:AQ36)*Misc_Rev","v":22665.115071366283},{"$f":"SUM(AR35:AR36)*Misc_Rev","v":22690.826390918366},{"$f":"SUM(AS35:AS36)*Misc_Rev","v":22717.051936861495},{"$f":"SUM(AT35:AT36)*Misc_Rev","v":22743.801993723479}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D38:W38))","v":2534751.003980496},{"$f":"SUM(D35:D37)","v":1906262.5004694341},{"$f":"SUM(E35:E37)","v":1936412.4439922778},1980663.1181814286,2089336.0445275386,2196693.6112528341,2337112.9799840706,2275222.7810089141,2409699.6554299491,2494320.2225713776,2570050.129672843,2822211.3430662099,2854501.9151387429,2988321.7196253561,3137371.1586162089,3216337.6421697834,3416328.4948419682,3446256.4323682836,3694507.9089624821,3678653.7987410692,3674828.8776517464,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA38:AT38))","v":716302.33070253523},{"$f":"SUM(AA35:AA37)","v":711422.18545644626},{"$f":"SUM(AB35:AB37)","v":712019.26527500292},712628.28668993083,713249.48853315716,713883.11441324814,714529.41281094088,715188.63717658748,715861.046029547,716546.9030595657,717246.47723018483,717960.04288421629,718687.87985132833,719430.27355778276,720187.51513836614,720959.90155056119,721747.73569100036,722551.32651424804,723370.98915396072,724207.0450464678,725059.82205682492]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D40:W40))","v":3879339.5954116085},{"$f":"D38+D33","v":3447828.7963884249},{"$f":"E38+E33","v":3449916.9162587789},3464359.1814530343,3544101.5308745615,3623358.6597370813,3736464.734863067,3648008.1106002145,3756628.5328176012,3815886.208150452,3866508.6641182257,4093781.2192597226,4101406.3018198442,4210788.2489082934,4335632.015257515,4390629.6546211215,4566893.2281240346,4573340.2828021878,4798362.2007957585,4759534.8827061998,4732998.2314958647,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA40:AT40))","v":2020819.3768517771},{"$f":"AA38+AA33","v":2199252.3688194873},{"$f":"AB38+AB33","v":2173657.5602129791},2146424.7740084524,2120047.6323175346,2094481.2608630827,2069685.2573435837,2045621.8112338712,2022256.3327122752,1999383.6995874345,1976778.1773856017,1954405.4395490023,1932270.1417649426,1910377.0328344731,1888730.9565346646,1867336.853518131,1846199.7632505377,1825324.8259868633,1804717.2847871869,1784382.487572788,1764325.8892233721]
[null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D41:W41))","v":2.1914077646725656},{"$f":"D40/D27","v":1.9476507817474509},{"$f":"E40/E27","v":1.9488303438829424},{"$f":"F40/F27","v":1.9569886634390816},{"$f":"G40/G27","v":2.0020344758506208},{"$f":"H40/H27","v":2.0468061910674091},{"$f":"I40/I27","v":2.1106989040322368},{"$f":"J40/J27","v":2.060730467787157},{"$f":"K40/K27","v":2.1220892714687762},{"$f":"L40/L27","v":2.1555634560940273},{"$f":"M40/M27","v":2.1841596746890133},{"$f":"N40/N27","v":2.3125441148197838},{"$f":"O40/O27","v":2.3168514626859733},{"$f":"P40/P27","v":2.3786404456479557},{"$f":"Q40/Q27","v":2.4491636860655359},{"$f":"R40/R27","v":2.4802314106036558},{"$f":"S40/S27","v":2.5798012868939613},{"$f":"T40/T27","v":2.5834431762757735},{"$f":"U40/U27","v":2.7105562495668738},{"$f":"V40/V27","v":2.6886230095784209},{"$f":"W40/W27","v":2.6736326685473037},null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA41:AT41))","v":4.4291931547436194},{"$f":"AA40/AA27","v":4.8202791645358625},{"$f":"AB40/AB27","v":4.7641809538914615},{"$f":"AC40/AC27","v":4.7044926553609914},{"$f":"AD40/AD27","v":4.646679742065829},{"$f":"AE40/AE27","v":4.5906438594259349},{"$f":"AF40/AF27","v":4.5362964544516906},{"$f":"AG40/AG27","v":4.4835546547591694},{"$f":"AH40/AH27","v":4.4323426470406035},{"$f":"AI40/AI27","v":4.3822108484108151},{"$f":"AJ40/AJ27","v":4.3326644983794012},{"$f":"AK40/AK27","v":4.2836283606553476},{"$f":"AL40/AL27","v":4.2351126394848055},{"$f":"AM40/AM27","v":4.187127743198845},{"$f":"AN40/AN27","v":4.1396842882951557},{"$f":"AO40/AO27","v":4.0927931036013829},{"$f":"AP40/AP27","v":4.046465234521726},{"$f":"AQ40/AQ27","v":4.000711947368468},{"$f":"AR40/AR27","v":3.9555447337801355},{"$f":"AS40/AS27","v":3.9109753152280287},{"$f":"AT40/AT27","v":3.8670156476128703}]
[null,"Fixed $/kg-day",{"$f":"C33/C27","v":268.91771828622257},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kg-day",{"$f":"Z33/Z27","v":260.90340922984825}]
[null,"Variable $/kg",{"$f":"C38/D27","v":1.4318604739333405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/kg",{"$f":"Z38/AA27","v":1.5699777111288444}]
[null,"All per $/kg",{"$f":"C40/D27","v":2.1914077646725652},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/kg",{"$f":"Z40/AA27","v":4.4291931547436212}]
[]
[null,{"$f":"D47&\" \"&\"Hydrogen NW System Electrolysis\"","v":"2022 Hydrogen NW System Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA47&\" \"&\"Hydrogen Solar Electrolysis\"","v":"2022 Hydrogen Solar Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year","kg-day",2022,{"$f":"D47+1","v":2023},{"$f":"E47+1","v":2024},{"$f":"F47+1","v":2025},{"$f":"G47+1","v":2026},{"$f":"H47+1","v":2027},{"$f":"I47+1","v":2028},{"$f":"J47+1","v":2029},{"$f":"K47+1","v":2030},{"$f":"L47+1","v":2031},{"$f":"M47+1","v":2032},{"$f":"N47+1","v":2033},{"$f":"O47+1","v":2034},{"$f":"P47+1","v":2035},{"$f":"Q47+1","v":2036},{"$f":"R47+1","v":2037},{"$f":"S47+1","v":2038},{"$f":"T47+1","v":2039},{"$f":"U47+1","v":2040},{"$f":"V47+1","v":2041},null,"Year","kg-day",2022,{"$f":"AA47+1","v":2023},{"$f":"AB47+1","v":2024},{"$f":"AC47+1","v":2025},{"$f":"AD47+1","v":2026},{"$f":"AE47+1","v":2027},{"$f":"AF47+1","v":2028},{"$f":"AG47+1","v":2029},{"$f":"AH47+1","v":2030},{"$f":"AI47+1","v":2031},{"$f":"AJ47+1","v":2032},{"$f":"AK47+1","v":2033},{"$f":"AL47+1","v":2034},{"$f":"AM47+1","v":2035},{"$f":"AN47+1","v":2036},{"$f":"AO47+1","v":2037},{"$f":"AP47+1","v":2038},{"$f":"AQ47+1","v":2039},{"$f":"AR47+1","v":2040},{"$f":"AS47+1","v":2041}]
[null,"kG",5000,{"$f":"$C48*365*0.97","v":1770250},{"$f":"$C48*365*0.97","v":1770250},1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,null,"kG",5000,{"$f":"$C48*365*0.25","v":456250},{"$f":"$C48*365*0.25","v":456250},456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250]
[null,"MWh input",null,{"$f":"HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*D48/1000","v":87800.105483844978},{"$f":"HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*E48/1000","v":87800.105483844978},{"$f":"HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*F48/1000","v":87800.105483844978},{"$f":"HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*G48/1000","v":87800.105483844978},{"$f":"HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*H48/1000","v":87800.105483844978},{"$f":"HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*I48/1000","v":87800.105483844978},{"$f":"HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*J48/1000","v":87800.105483844978},{"$f":"HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*K48/1000","v":87800.105483844978},{"$f":"HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*L48/1000","v":87800.105483844978},{"$f":"HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*M48/1000","v":87800.105483844978},{"$f":"HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*N48/1000","v":87800.105483844978},{"$f":"HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*O48/1000","v":87800.105483844978},{"$f":"HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*P48/1000","v":87800.105483844978},{"$f":"HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*Q48/1000","v":87800.105483844978},{"$f":"HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*R48/1000","v":87800.105483844978},{"$f":"HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*S48/1000","v":87800.105483844978},{"$f":"HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*T48/1000","v":87800.105483844978},{"$f":"HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*U48/1000","v":87800.105483844978},{"$f":"HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*V48/1000","v":87800.105483844978},{"$f":"HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*W48/1000","v":87800.105483844978},null,"MWh input",null,{"$f":"(HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AA48/1000)/(1+$Z$1)","v":18103.114532751544},{"$f":"(HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AB48/1000)/(1+$Z$1)","v":18103.114532751544},{"$f":"(HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AC48/1000)/(1+$Z$1)","v":18103.114532751544},{"$f":"(HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AD48/1000)/(1+$Z$1)","v":18103.114532751544},{"$f":"(HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AE48/1000)/(1+$Z$1)","v":18103.114532751544},{"$f":"(HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AF48/1000)/(1+$Z$1)","v":18103.114532751544},{"$f":"(HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AG48/1000)/(1+$Z$1)","v":18103.114532751544},{"$f":"(HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AH48/1000)/(1+$Z$1)","v":18103.114532751544},{"$f":"(HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AI48/1000)/(1+$Z$1)","v":18103.114532751544},{"$f":"(HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AJ48/1000)/(1+$Z$1)","v":18103.114532751544},{"$f":"(HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AK48/1000)/(1+$Z$1)","v":18103.114532751544},{"$f":"(HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AL48/1000)/(1+$Z$1)","v":18103.114532751544},{"$f":"(HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AM48/1000)/(1+$Z$1)","v":18103.114532751544},{"$f":"(HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AN48/1000)/(1+$Z$1)","v":18103.114532751544},{"$f":"(HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AO48/1000)/(1+$Z$1)","v":18103.114532751544},{"$f":"(HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AP48/1000)/(1+$Z$1)","v":18103.114532751544},{"$f":"(HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AQ48/1000)/(1+$Z$1)","v":18103.114532751544},{"$f":"(HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AR48/1000)/(1+$Z$1)","v":18103.114532751544},{"$f":"(HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AS48/1000)/(1+$Z$1)","v":18103.114532751544},{"$f":"(HLOOKUP($D47,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AT48/1000)/(1+$Z$1)","v":18103.114532751544}]
[]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D51:W51))","v":536642.21792429755},{"$f":"HLOOKUP(D47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":461244},{"$f":"HLOOKUP(E47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":470468.88000000012},{"$f":"HLOOKUP(F47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":479878.25760000001},{"$f":"HLOOKUP(G47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":489475.82275200007},{"$f":"HLOOKUP(H47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":499265.33920704009},{"$f":"HLOOKUP(I47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":509250.64599118079},{"$f":"HLOOKUP(J47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":519435.65891100443},{"$f":"HLOOKUP(K47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":529824.37208922452},{"$f":"HLOOKUP(L47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":540420.8595310091},{"$f":"HLOOKUP(M47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":551229.2767216292},{"$f":"HLOOKUP(N47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":562253.86225606187},{"$f":"HLOOKUP(O47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":573498.93950118311},{"$f":"HLOOKUP(P47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":584968.91829120694},{"$f":"HLOOKUP(Q47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":596668.29665703105},{"$f":"HLOOKUP(R47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":608601.66259017168},{"$f":"HLOOKUP(S47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":620773.69584197504},{"$f":"HLOOKUP(T47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":633189.16975881462},{"$f":"HLOOKUP(U47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":645852.95315399091},{"$f":"HLOOKUP(V47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":658770.01221707079},{"$f":"HLOOKUP(W47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":671945.41246141214},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA51:AT51))","v":536642.21792429755},{"$f":"HLOOKUP(AA47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":461244},{"$f":"HLOOKUP(AB47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":470468.88000000012},{"$f":"HLOOKUP(AC47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":479878.25760000001},{"$f":"HLOOKUP(AD47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":489475.82275200007},{"$f":"HLOOKUP(AE47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":499265.33920704009},{"$f":"HLOOKUP(AF47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":509250.64599118079},{"$f":"HLOOKUP(AG47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":519435.65891100443},{"$f":"HLOOKUP(AH47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":529824.37208922452},{"$f":"HLOOKUP(AI47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":540420.8595310091},{"$f":"HLOOKUP(AJ47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":551229.2767216292},{"$f":"HLOOKUP(AK47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":562253.86225606187},{"$f":"HLOOKUP(AL47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":573498.93950118311},{"$f":"HLOOKUP(AM47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":584968.91829120694},{"$f":"HLOOKUP(AN47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":596668.29665703105},{"$f":"HLOOKUP(AO47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":608601.66259017168},{"$f":"HLOOKUP(AP47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":620773.69584197504},{"$f":"HLOOKUP(AQ47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":633189.16975881462},{"$f":"HLOOKUP(AR47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":645852.95315399091},{"$f":"HLOOKUP(AS47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":658770.01221707079},{"$f":"HLOOKUP(AT47,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C48","v":671945.41246141214}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D52:W52))","v":804408.25380607613},{"$f":"VLOOKUP(D46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1078714.8876690238},{"$f":"VLOOKUP(E46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1041177.2454233303},{"$f":"VLOOKUP(F46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1001699.0978444645},{"$f":"VLOOKUP(G46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":962910.8635346666},{"$f":"VLOOKUP(H46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":924760.84870432434},{"$f":"VLOOKUP(I46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":887201.99875007221},{"$f":"VLOOKUP(J46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":850189.91003211355},{"$f":"VLOOKUP(K46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":813683.4926151149},{"$f":"VLOOKUP(L46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":777461.39104098896},{"$f":"VLOOKUP(M46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":741280.37940219662},{"$f":"VLOOKUP(N46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":705099.36776340427},{"$f":"VLOOKUP(O46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":668918.35612461204},{"$f":"VLOOKUP(P46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":632737.34448581981},{"$f":"VLOOKUP(Q46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":596556.33284702746},{"$f":"VLOOKUP(R46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":560375.32120823534},{"$f":"VLOOKUP(S46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":524194.30956944294},{"$f":"VLOOKUP(T46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":488013.29793065053},{"$f":"VLOOKUP(U46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":451832.28629185812},{"$f":"VLOOKUP(V46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":415651.27465306583},{"$f":"VLOOKUP(W46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":379470.26301427366},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA52:AT52))","v":764187.84111577272},{"$f":"(VLOOKUP(AA46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1024779.1432855725},{"$f":"(VLOOKUP(AB46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":989118.38315216382},{"$f":"(VLOOKUP(AC46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":951614.14295224124},{"$f":"(VLOOKUP(AD46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":914765.32035793317},{"$f":"(VLOOKUP(AE46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":878522.80626910808},{"$f":"(VLOOKUP(AF46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":842841.89881256851},{"$f":"(VLOOKUP(AG46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":807680.41453050787},{"$f":"(VLOOKUP(AH46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":772999.31798435911},{"$f":"(VLOOKUP(AI46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":738588.32148893946},{"$f":"(VLOOKUP(AJ46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":704216.36043208675},{"$f":"(VLOOKUP(AK46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":669844.39937523403},{"$f":"(VLOOKUP(AL46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":635472.43831838144},{"$f":"(VLOOKUP(AM46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":601100.47726152884},{"$f":"(VLOOKUP(AN46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":566728.51620467601},{"$f":"(VLOOKUP(AO46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":532356.55514782353},{"$f":"(VLOOKUP(AP46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":497984.59409097076},{"$f":"(VLOOKUP(AQ46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":463612.63303411799},{"$f":"(VLOOKUP(AR46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":429240.67197726521},{"$f":"(VLOOKUP(AS46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":394868.7109204125},{"$f":"(VLOOKUP(AT46,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA47,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":360496.74986355996}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D53:W53))","v":17378.621585260451},{"$f":"D51*Misc_Rev","v":14936.925696000002},15235.664209920005,15540.377494118402,15851.185044000771,16168.208744880787,16491.572919778399,16821.404378173967,17157.832465737447,17500.989115052202,17851.00889735324,18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA53:AT53))","v":17378.621585260451},{"$f":"AA51*Misc_Rev","v":14936.925696000002},15235.664209920005,15540.377494118402,15851.185044000771,16168.208744880787,16491.572919778399,16821.404378173967,17157.832465737447,17500.989115052202,17851.00889735324,18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D54:W54))","v":1358429.0933156344},{"$f":"SUM(D51:D53)","v":1554895.8133650238},1526881.7896332503,1497117.7329385828,1468237.8713306675,1440194.3966562452,1412944.2176610313,1386446.9733212919,1360665.6971700767,1335383.2396870502,1310360.665021179,1285561.2590947663,1260989.4852826016,1236649.8962269691,1212547.1356229999,1188685.9400397271,1165071.1407775644,1141707.6657629348,1118600.541480788,1095754.8949457742,1073175.9557128362,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA54:AT54))","v":1318208.6806253304},{"$f":"SUM(AA51:AA53)","v":1500960.0689815725},1474822.9273620839,1447032.7780463595,1420092.3281539341,1393956.354221029,1368584.1177235276,1343937.4778196863,1319981.5225393211,1296510.1701350007,1273296.646051069,1250306.2907065963,1227543.5674763711,1205013.0290026781,1182719.3189806484,1160667.1739793152,1138861.4252990922,1117307.0008664022,1096008.9271661951,1074972.3312131208,1054202.4425621224]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D56:W56))","v":133151.82850753245},{"$f":"HLOOKUP(D47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D48","v":114443.99999999999},{"$f":"HLOOKUP(E47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E48","v":116732.87999999998},{"$f":"HLOOKUP(F47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F48","v":119067.53759999998},{"$f":"HLOOKUP(G47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G48","v":121448.88835199999},{"$f":"HLOOKUP(H47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H48","v":123877.86611904},{"$f":"HLOOKUP(I47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I48","v":126355.4234414208},{"$f":"HLOOKUP(J47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J48","v":128882.53191024921},{"$f":"HLOOKUP(K47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K48","v":131460.18254845421},{"$f":"HLOOKUP(L47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L48","v":134089.38619942329},{"$f":"HLOOKUP(M47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M48","v":136771.17392341176},{"$f":"HLOOKUP(N47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N48","v":139506.59740187999},{"$f":"HLOOKUP(O47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O48","v":142296.72934991759},{"$f":"HLOOKUP(P47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P48","v":145142.66393691598},{"$f":"HLOOKUP(Q47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q48","v":148045.51721565431},{"$f":"HLOOKUP(R47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R48","v":151006.42755996741},{"$f":"HLOOKUP(S47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S48","v":154026.55611116672},{"$f":"HLOOKUP(T47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T48","v":157107.08723339008},{"$f":"HLOOKUP(U47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U48","v":160249.22897805792},{"$f":"HLOOKUP(V47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V48","v":163454.21355761905},{"$f":"HLOOKUP(W47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W48","v":166723.29782877144},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA56:AT56))","v":34317.481574106299},{"$f":"HLOOKUP(AA47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA48","v":29495.876288659791},{"$f":"HLOOKUP(AB47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB48","v":30085.793814432986},{"$f":"HLOOKUP(AC47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC48","v":30687.509690721647},{"$f":"HLOOKUP(AD47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD48","v":31301.259884536081},{"$f":"HLOOKUP(AE47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE48","v":31927.285082226805},{"$f":"HLOOKUP(AF47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF48","v":32565.830783871341},{"$f":"HLOOKUP(AG47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG48","v":33217.147399548769},{"$f":"HLOOKUP(AH47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH48","v":33881.490347539744},{"$f":"HLOOKUP(AI47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI48","v":34559.120154490534},{"$f":"HLOOKUP(AJ47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ48","v":35250.302557580355},{"$f":"HLOOKUP(AK47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK48","v":35955.308608731961},{"$f":"HLOOKUP(AL47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL48","v":36674.414780906598},{"$f":"HLOOKUP(AM47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM48","v":37407.903076524737},{"$f":"HLOOKUP(AN47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN48","v":38156.061138055229},{"$f":"HLOOKUP(AO47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO48","v":38919.182360816347},{"$f":"HLOOKUP(AP47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP48","v":39697.566008032663},{"$f":"HLOOKUP(AQ47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ48","v":40491.517328193324},{"$f":"HLOOKUP(AR47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR48","v":41301.347674757191},{"$f":"HLOOKUP(AS47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS48","v":42127.374628252335},{"$f":"HLOOKUP(AT47,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT48","v":42969.922120817384}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D57:W57))","v":2397974.3695105272},{"$f":"HLOOKUP(D47,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*D49","v":1754124.7712152982},{"$f":"HLOOKUP(E47,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*E49","v":1794534.89351071},{"$f":"HLOOKUP(F47,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*F49","v":1897049.2396759319},{"$f":"HLOOKUP(G47,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*G49","v":1998248.1194457193},{"$f":"HLOOKUP(H47,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*H49","v":2131295.1418114612},{"$f":"HLOOKUP(I47,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*I49","v":2069120.4954392852},{"$f":"HLOOKUP(J47,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*J49","v":2196336.9044774049},{"$f":"HLOOKUP(K47,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*K49","v":2275405.3029371938},{"$f":"HLOOKUP(L47,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*L49","v":2345845.3060249183},{"$f":"HLOOKUP(M47,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*M49","v":2586440.7924431395},{"$f":"HLOOKUP(N47,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*N49","v":2614867.9513060129},{"$f":"HLOOKUP(O47,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*O49","v":2741188.5050769993},{"$f":"HLOOKUP(P47,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*P49","v":2882145.9044790044},{"$f":"HLOOKUP(Q47,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*Q49","v":2955435.7706161458},{"$f":"HLOOKUP(R47,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*R49","v":3145423.1603809074},{"$f":"HLOOKUP(S47,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*S49","v":3171287.4674120345},{"$f":"HLOOKUP(T47,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*T49","v":3407713.9938661223},{"$f":"HLOOKUP(U47,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*U49","v":3389289.6512940903},{"$f":"HLOOKUP(V47,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*V49","v":3382407.5899202218},{"$f":"HLOOKUP(W47,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*W49","v":3432351.9415492336},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA57:AT57))","v":637568.22651589417},{"$f":"VLOOKUP($AA47,'PPA Summary'!$A$4:$F$24,6,FALSE)*AA49*(1-$Z$2)","v":637568.22651589359},{"$f":"VLOOKUP($AA47,'PPA Summary'!$A$4:$F$24,6,FALSE)*AB49*(1-$Z$2)","v":637568.22651589359},{"$f":"VLOOKUP($AA47,'PPA Summary'!$A$4:$F$24,6,FALSE)*AC49*(1-$Z$2)","v":637568.22651589359},{"$f":"VLOOKUP($AA47,'PPA Summary'!$A$4:$F$24,6,FALSE)*AD49*(1-$Z$2)","v":637568.22651589359},{"$f":"VLOOKUP($AA47,'PPA Summary'!$A$4:$F$24,6,FALSE)*AE49*(1-$Z$2)","v":637568.22651589359},{"$f":"VLOOKUP($AA47,'PPA Summary'!$A$4:$F$24,6,FALSE)*AF49*(1-$Z$2)","v":637568.22651589359},{"$f":"VLOOKUP($AA47,'PPA Summary'!$A$4:$F$24,6,FALSE)*AG49*(1-$Z$2)","v":637568.22651589359},{"$f":"VLOOKUP($AA47,'PPA Summary'!$A$4:$F$24,6,FALSE)*AH49*(1-$Z$2)","v":637568.22651589359},{"$f":"VLOOKUP($AA47,'PPA Summary'!$A$4:$F$24,6,FALSE)*AI49*(1-$Z$2)","v":637568.22651589359},{"$f":"VLOOKUP($AA47,'PPA Summary'!$A$4:$F$24,6,FALSE)*AJ49*(1-$Z$2)","v":637568.22651589359},{"$f":"VLOOKUP($AA47,'PPA Summary'!$A$4:$F$24,6,FALSE)*AK49*(1-$Z$2)","v":637568.22651589359},{"$f":"VLOOKUP($AA47,'PPA Summary'!$A$4:$F$24,6,FALSE)*AL49*(1-$Z$2)","v":637568.22651589359},{"$f":"VLOOKUP($AA47,'PPA Summary'!$A$4:$F$24,6,FALSE)*AM49*(1-$Z$2)","v":637568.22651589359},{"$f":"VLOOKUP($AA47,'PPA Summary'!$A$4:$F$24,6,FALSE)*AN49*(1-$Z$2)","v":637568.22651589359},{"$f":"VLOOKUP($AA47,'PPA Summary'!$A$4:$F$24,6,FALSE)*AO49*(1-$Z$2)","v":637568.22651589359},{"$f":"VLOOKUP($AA47,'PPA Summary'!$A$4:$F$24,6,FALSE)*AP49*(1-$Z$2)","v":637568.22651589359},{"$f":"VLOOKUP($AA47,'PPA Summary'!$A$4:$F$24,6,FALSE)*AQ49*(1-$Z$2)","v":637568.22651589359},{"$f":"VLOOKUP($AA47,'PPA Summary'!$A$4:$F$24,6,FALSE)*AR49*(1-$Z$2)","v":637568.22651589359},{"$f":"VLOOKUP($AA47,'PPA Summary'!$A$4:$F$24,6,FALSE)*AS49*(1-$Z$2)","v":637568.22651589359},{"$f":"VLOOKUP($AA47,'PPA Summary'!$A$4:$F$24,6,FALSE)*AT49*(1-$Z$2)","v":637568.22651589359}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D58:W58))","v":81967.990796616839},{"$f":"SUM(D56:D57)*Misc_Rev","v":60511.73108703622},{"$f":"SUM(E56:E57)*Misc_Rev","v":61894.495577370835},{"$f":"SUM(F56:F57)*Misc_Rev","v":65289.925715303783},{"$f":"SUM(G56:G57)*Misc_Rev","v":68644.267900521358},{"$f":"SUM(H56:H57)*Misc_Rev","v":73031.522688821366},{"$f":"SUM(I56:I57)*Misc_Rev","v":71098.292157032789},{"$f":"SUM(J56:J57)*Misc_Rev","v":75299.906227977786},{"$f":"SUM(K56:K57)*Misc_Rev","v":77943.931881967219},{"$f":"SUM(L56:L57)*Misc_Rev","v":80310.205072993078},{"$f":"SUM(M56:M57)*Misc_Rev","v":88188.496318814403},{"$f":"SUM(N56:N57)*Misc_Rev","v":89197.66538535642},{"$f":"SUM(O56:O57)*Misc_Rev","v":93378.785831681293},{"$f":"SUM(P56:P57)*Misc_Rev","v":98035.71299958117},{"$f":"SUM(Q56:Q57)*Misc_Rev","v":100503.13802514502},{"$f":"SUM(R56:R57)*Misc_Rev","v":106751.57577587731},{"$f":"SUM(S56:S57)*Misc_Rev","v":107686.96933777536},{"$f":"SUM(T56:T57)*Misc_Rev","v":115443.16589032662},{"$f":"SUM(U56:U57)*Misc_Rev","v":114948.26709873325},{"$f":"SUM(V56:V57)*Misc_Rev","v":114829.18864382642},{"$f":"SUM(W56:W57)*Misc_Rev","v":116552.45255201733},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA58:AT58))","v":21758.346770786568},{"$f":"SUM(AA56:AA57)*Misc_Rev","v":21602.203905222657},{"$f":"SUM(AB56:AB57)*Misc_Rev","v":21621.307794377299},{"$f":"SUM(AC56:AC57)*Misc_Rev","v":21640.793761315028},{"$f":"SUM(AD56:AD57)*Misc_Rev","v":21660.669447591514},{"$f":"SUM(AE56:AE57)*Misc_Rev","v":21680.942647593536},{"$f":"SUM(AF56:AF57)*Misc_Rev","v":21701.621311595591},{"$f":"SUM(AG56:AG57)*Misc_Rev","v":21722.713548877688},{"$f":"SUM(AH56:AH57)*Misc_Rev","v":21744.227630905429},{"$f":"SUM(AI56:AI57)*Misc_Rev","v":21766.171994573724},{"$f":"SUM(AJ56:AJ57)*Misc_Rev","v":21788.555245515385},{"$f":"SUM(AK56:AK57)*Misc_Rev","v":21811.386161475875},{"$f":"SUM(AL56:AL57)*Misc_Rev","v":21834.67369575558},{"$f":"SUM(AM56:AM57)*Misc_Rev","v":21858.426980720877},{"$f":"SUM(AN56:AN57)*Misc_Rev","v":21882.655331385482},{"$f":"SUM(AO56:AO57)*Misc_Rev","v":21907.36824906338},{"$f":"SUM(AP56:AP57)*Misc_Rev","v":21932.57542509483},{"$f":"SUM(AQ56:AQ57)*Misc_Rev","v":21958.286744646914},{"$f":"SUM(AR56:AR57)*Misc_Rev","v":21984.512290590039},{"$f":"SUM(AS56:AS57)*Misc_Rev","v":22011.262347452026},{"$f":"SUM(AT56:AT57)*Misc_Rev","v":22038.547405451249}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D59:W59))","v":2613094.1888146773},{"$f":"SUM(D56:D58)","v":1929080.5023023344},{"$f":"SUM(E56:E58)","v":1973162.2690880806},2081406.7029912355,2188341.2756982408,2328204.5306193228,2266574.2110377392,2400519.3426156319,2484809.4173676148,2560244.8972973344,2811400.4626853657,2843572.2140932498,2976864.0202585985,3125324.2814155016,3203984.4258569451,3403181.1637167521,3433000.9928609766,3680264.2469898392,3664487.1473708814,3660690.9921216676,3715627.6919300226,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA59:AT59))","v":693644.05486078688},{"$f":"SUM(AA56:AA58)","v":688666.30670977605},{"$f":"SUM(AB56:AB58)","v":689275.32812470396},689896.52996793028,690530.15584802115,691176.45424571401,691835.67861136049,692508.08746432012,693193.94449433882,693893.51866495784,694607.08431898942,695334.92128610145,696077.31499255577,696834.55657313915,697606.94298533432,698394.77712577337,699198.36794902105,700018.03058873385,700854.08648124093,701706.86349159793,702576.69604216225]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D61:W61))","v":3971523.2821303098},{"$f":"D59+D54","v":3483976.3156673582},{"$f":"E59+E54","v":3500044.0587213309},3578524.4359298181,3656579.1470289081,3768398.9272755682,3679518.4286987707,3786966.315936924,3845475.1145376917,3895628.1369843846,4121761.1277065445,4129133.4731880161,4237853.5055411998,4361974.1776424702,4416531.5614799447,4591867.103756479,4598072.1336385412,4821971.9127527736,4783087.6888516694,4756445.8870674418,4788803.6476428583,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA61:AT61))","v":2011852.7354861174},{"$f":"AA59+AA54","v":2189626.3756913487},{"$f":"AB59+AB54","v":2164098.2554867878},2136929.3080142899,2110622.484001955,2085132.808466743,2060419.7963348881,2036445.5652840063,2013175.46703366,1990403.6887999587,1967903.7303700584,1945641.2119926978,1923620.8824689267,1901847.5855758172,1880326.2619659826,1859061.9511050885,1838059.7932481132,1817325.0314551359,1796863.0136474362,1776679.1947047189,1756779.1386042847]
[null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D62:W62))","v":2.2434815885498152},{"$f":"D61/D48","v":1.9680702249215412},{"$f":"E61/E48","v":1.9771467638589639},{"$f":"F61/F48","v":2.0214796983080459},{"$f":"G61/G48","v":2.0655721773924069},{"$f":"H61/H48","v":2.1287382727160393},{"$f":"I61/I48","v":2.0785303932770911},{"$f":"J61/J48","v":2.1392268413709496},{"$f":"K61/K48","v":2.1722779915479125},{"$f":"L61/L48","v":2.2006090309190141},{"$f":"M61/M48","v":2.3283497402663715},{"$f":"N61/N48","v":2.3325143189877227},{"$f":"O61/O48","v":2.3939293916346278},{"$f":"P61/P48","v":2.4640441619220281},{"$f":"Q61/Q48","v":2.4948631896511482},{"$f":"R61/R48","v":2.5939088285589489},{"$f":"S61/S48","v":2.5974140000782606},{"$f":"T61/T48","v":2.723893186133469},{"$f":"U61/U48","v":2.7019278005093459},{"$f":"V61/V48","v":2.6868780607639837},{"$f":"W61/W48","v":2.7051566996993976},null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA62:AT62))","v":4.409540242161353},{"$f":"AA61/AA48","v":4.7991810974056959},{"$f":"AB61/AB48","v":4.7432290531217269},{"$f":"AC61/AC48","v":4.6836806750998132},{"$f":"AD61/AD48","v":4.6260218827440109},{"$f":"AE61/AE48","v":4.5701541007490256},{"$f":"AF61/AF48","v":4.5159885947066041},{"$f":"AG61/AG48","v":4.4634423348690548},{"$f":"AH61/AH48","v":4.4124393797998032},{"$f":"AI61/AI48","v":4.3625286329862112},{"$f":"AJ61/AJ48","v":4.3132136556056073},{"$f":"AK61/AK48","v":4.2644190947785159},{"$f":"AL61/AL48","v":4.2161553588360041},{"$f":"AM61/AM48","v":4.1684330642757637},{"$f":"AN61/AN48","v":4.1212630399254415},{"$f":"AO61/AO48","v":4.0746563311892352},{"$f":"AP61/AP48","v":4.028624204379426},{"$f":"AQ61/AQ48","v":3.9831781511345445},{"$f":"AR61/AR48","v":3.9383298929258874},{"$f":"AS61/AS48","v":3.8940913856541783},{"$f":"AT61/AT48","v":3.8504748243381584}]
[null,"Fixed $/kg-day",{"$f":"C54/C48","v":271.68581866312689},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kg-day",{"$f":"Z54/Z48","v":263.64173612506607}]
[null,"Variable $/kg",{"$f":"C59/D48","v":1.4761159095125984},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/kg",{"$f":"Z59/AA48","v":1.5203157366811768}]
[null,"All per $/kg",{"$f":"C61/D48","v":2.2434815885498147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/kg",{"$f":"Z61/AA48","v":4.409540242161353}]
[]
[null,{"$f":"D68&\" \"&\"Hydrogen NW System Electrolysis\"","v":"2023 Hydrogen NW System Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA68&\" \"&\"Hydrogen Solar Electrolysis\"","v":"2023 Hydrogen Solar Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year","kg-day",2023,{"$f":"D68+1","v":2024},{"$f":"E68+1","v":2025},{"$f":"F68+1","v":2026},{"$f":"G68+1","v":2027},{"$f":"H68+1","v":2028},{"$f":"I68+1","v":2029},{"$f":"J68+1","v":2030},{"$f":"K68+1","v":2031},{"$f":"L68+1","v":2032},{"$f":"M68+1","v":2033},{"$f":"N68+1","v":2034},{"$f":"O68+1","v":2035},{"$f":"P68+1","v":2036},{"$f":"Q68+1","v":2037},{"$f":"R68+1","v":2038},{"$f":"S68+1","v":2039},{"$f":"T68+1","v":2040},{"$f":"U68+1","v":2041},{"$f":"V68+1","v":2042},null,"Year","kg-day",2023,{"$f":"AA68+1","v":2024},{"$f":"AB68+1","v":2025},{"$f":"AC68+1","v":2026},{"$f":"AD68+1","v":2027},{"$f":"AE68+1","v":2028},{"$f":"AF68+1","v":2029},{"$f":"AG68+1","v":2030},{"$f":"AH68+1","v":2031},{"$f":"AI68+1","v":2032},{"$f":"AJ68+1","v":2033},{"$f":"AK68+1","v":2034},{"$f":"AL68+1","v":2035},{"$f":"AM68+1","v":2036},{"$f":"AN68+1","v":2037},{"$f":"AO68+1","v":2038},{"$f":"AP68+1","v":2039},{"$f":"AQ68+1","v":2040},{"$f":"AR68+1","v":2041},{"$f":"AS68+1","v":2042}]
[null,"kG",5000,{"$f":"$C69*365*0.97","v":1770250},{"$f":"$C69*365*0.97","v":1770250},1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,null,"kG",5000,{"$f":"$C69*365*0.25","v":456250},{"$f":"$C69*365*0.25","v":456250},456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250]
[null,"MWh input",null,{"$f":"HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*D69/1000","v":87446.061263988915},{"$f":"HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*E69/1000","v":87446.061263988915},{"$f":"HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*F69/1000","v":87446.061263988915},{"$f":"HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*G69/1000","v":87446.061263988915},{"$f":"HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*H69/1000","v":87446.061263988915},{"$f":"HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*I69/1000","v":87446.061263988915},{"$f":"HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*J69/1000","v":87446.061263988915},{"$f":"HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*K69/1000","v":87446.061263988915},{"$f":"HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*L69/1000","v":87446.061263988915},{"$f":"HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*M69/1000","v":87446.061263988915},{"$f":"HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*N69/1000","v":87446.061263988915},{"$f":"HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*O69/1000","v":87446.061263988915},{"$f":"HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*P69/1000","v":87446.061263988915},{"$f":"HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*Q69/1000","v":87446.061263988915},{"$f":"HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*R69/1000","v":87446.061263988915},{"$f":"HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*S69/1000","v":87446.061263988915},{"$f":"HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*T69/1000","v":87446.061263988915},{"$f":"HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*U69/1000","v":87446.061263988915},{"$f":"HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*V69/1000","v":87446.061263988915},{"$f":"HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*W69/1000","v":87446.061263988915},null,"MWh input",null,{"$f":"(HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AA69/1000)/(1+$Z$1)","v":18030.115724533796},{"$f":"(HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AB69/1000)/(1+$Z$1)","v":18030.115724533796},{"$f":"(HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AC69/1000)/(1+$Z$1)","v":18030.115724533796},{"$f":"(HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AD69/1000)/(1+$Z$1)","v":18030.115724533796},{"$f":"(HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AE69/1000)/(1+$Z$1)","v":18030.115724533796},{"$f":"(HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AF69/1000)/(1+$Z$1)","v":18030.115724533796},{"$f":"(HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AG69/1000)/(1+$Z$1)","v":18030.115724533796},{"$f":"(HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AH69/1000)/(1+$Z$1)","v":18030.115724533796},{"$f":"(HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AI69/1000)/(1+$Z$1)","v":18030.115724533796},{"$f":"(HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AJ69/1000)/(1+$Z$1)","v":18030.115724533796},{"$f":"(HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AK69/1000)/(1+$Z$1)","v":18030.115724533796},{"$f":"(HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AL69/1000)/(1+$Z$1)","v":18030.115724533796},{"$f":"(HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AM69/1000)/(1+$Z$1)","v":18030.115724533796},{"$f":"(HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AN69/1000)/(1+$Z$1)","v":18030.115724533796},{"$f":"(HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AO69/1000)/(1+$Z$1)","v":18030.115724533796},{"$f":"(HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AP69/1000)/(1+$Z$1)","v":18030.115724533796},{"$f":"(HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AQ69/1000)/(1+$Z$1)","v":18030.115724533796},{"$f":"(HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AR69/1000)/(1+$Z$1)","v":18030.115724533796},{"$f":"(HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AS69/1000)/(1+$Z$1)","v":18030.115724533796},{"$f":"(HLOOKUP($D68,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AT69/1000)/(1+$Z$1)","v":18030.115724533796}]
[]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D72:W72))","v":547375.06228278356},{"$f":"HLOOKUP(D68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":470468.88000000012},{"$f":"HLOOKUP(E68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":479878.25760000001},{"$f":"HLOOKUP(F68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":489475.82275200007},{"$f":"HLOOKUP(G68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":499265.33920704009},{"$f":"HLOOKUP(H68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":509250.64599118079},{"$f":"HLOOKUP(I68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":519435.65891100443},{"$f":"HLOOKUP(J68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":529824.37208922452},{"$f":"HLOOKUP(K68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":540420.8595310091},{"$f":"HLOOKUP(L68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":551229.2767216292},{"$f":"HLOOKUP(M68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":562253.86225606187},{"$f":"HLOOKUP(N68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":573498.93950118311},{"$f":"HLOOKUP(O68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":584968.91829120694},{"$f":"HLOOKUP(P68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":596668.29665703105},{"$f":"HLOOKUP(Q68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":608601.66259017168},{"$f":"HLOOKUP(R68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":620773.69584197504},{"$f":"HLOOKUP(S68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":633189.16975881462},{"$f":"HLOOKUP(T68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":645852.95315399091},{"$f":"HLOOKUP(U68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":658770.01221707079},{"$f":"HLOOKUP(V68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":671945.41246141214},{"$f":"HLOOKUP(W68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":685384.3207106404},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA72:AT72))","v":547375.06228278356},{"$f":"HLOOKUP(AA68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":470468.88000000012},{"$f":"HLOOKUP(AB68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":479878.25760000001},{"$f":"HLOOKUP(AC68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":489475.82275200007},{"$f":"HLOOKUP(AD68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":499265.33920704009},{"$f":"HLOOKUP(AE68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":509250.64599118079},{"$f":"HLOOKUP(AF68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":519435.65891100443},{"$f":"HLOOKUP(AG68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":529824.37208922452},{"$f":"HLOOKUP(AH68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":540420.8595310091},{"$f":"HLOOKUP(AI68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":551229.2767216292},{"$f":"HLOOKUP(AJ68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":562253.86225606187},{"$f":"HLOOKUP(AK68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":573498.93950118311},{"$f":"HLOOKUP(AL68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":584968.91829120694},{"$f":"HLOOKUP(AM68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":596668.29665703105},{"$f":"HLOOKUP(AN68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":608601.66259017168},{"$f":"HLOOKUP(AO68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":620773.69584197504},{"$f":"HLOOKUP(AP68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":633189.16975881462},{"$f":"HLOOKUP(AQ68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":645852.95315399091},{"$f":"HLOOKUP(AR68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":658770.01221707079},{"$f":"HLOOKUP(AS68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":671945.41246141214},{"$f":"HLOOKUP(AT68,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C69","v":685384.3207106404}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D73:W73))","v":807396.66294336785},{"$f":"VLOOKUP(D67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1082722.3570250252},{"$f":"VLOOKUP(E67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1045045.2609229739},{"$f":"VLOOKUP(F67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1005420.450432098},{"$f":"VLOOKUP(G67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":966488.11626593699},{"$f":"VLOOKUP(H67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":928196.37259036291},{"$f":"VLOOKUP(I67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":890497.98999225954},{"$f":"VLOOKUP(J67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":853348.39987051522},{"$f":"VLOOKUP(K67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":816706.35963902844},{"$f":"VLOOKUP(L67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":780349.69149524858},{"$f":"VLOOKUP(M67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":744034.26593757072},{"$f":"VLOOKUP(N67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":707718.84037989308},{"$f":"VLOOKUP(O67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":671403.41482221556},{"$f":"VLOOKUP(P67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":635087.98926453793},{"$f":"VLOOKUP(Q67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":598772.56370686018},{"$f":"VLOOKUP(R67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":562457.13814918266},{"$f":"VLOOKUP(S67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":526141.71259150491},{"$f":"VLOOKUP(T67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":489826.2870338271},{"$f":"VLOOKUP(U67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":453510.86147614935},{"$f":"VLOOKUP(V67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":417195.43591847172},{"$f":"VLOOKUP(W67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":380880.01036079408},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA73:AT73))","v":767026.82979619969},{"$f":"(VLOOKUP(AA67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1028586.2391737739},{"$f":"(VLOOKUP(AB67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":992792.99787682516},{"$f":"(VLOOKUP(AC67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":955149.4279104931},{"$f":"(VLOOKUP(AD67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":918163.71045264008},{"$f":"(VLOOKUP(AE67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":881786.55396084476},{"$f":"(VLOOKUP(AF67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":845973.09049264656},{"$f":"(VLOOKUP(AG67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":810680.97987698938},{"$f":"(VLOOKUP(AH67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":775871.04165707703},{"$f":"(VLOOKUP(AI67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":741332.20692048618},{"$f":"(VLOOKUP(AJ67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":706832.5526406921},{"$f":"(VLOOKUP(AK67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":672332.89836089837},{"$f":"(VLOOKUP(AL67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":637833.24408110476},{"$f":"(VLOOKUP(AM67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":603333.58980131103},{"$f":"(VLOOKUP(AN67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":568833.93552151718},{"$f":"(VLOOKUP(AO67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":534334.28124172345},{"$f":"(VLOOKUP(AP67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":499834.62696192967},{"$f":"(VLOOKUP(AQ67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":465334.9726821357},{"$f":"(VLOOKUP(AR67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":430835.31840234186},{"$f":"(VLOOKUP(AS67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":396335.66412254813},{"$f":"(VLOOKUP(AT67,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA68,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":361836.00984275434}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D74:W74))","v":17726.194016965663},{"$f":"D72*Misc_Rev","v":15235.664209920005},15540.377494118402,15851.185044000771,16168.208744880787,16491.572919778399,16821.404378173967,17157.832465737447,17500.989115052202,17851.00889735324,18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA74:AT74))","v":17726.194016965663},{"$f":"AA72*Misc_Rev","v":15235.664209920005},15540.377494118402,15851.185044000771,16168.208744880787,16491.572919778399,16821.404378173967,17157.832465737447,17500.989115052202,17851.00889735324,18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D75:W75))","v":1372497.9192431171},{"$f":"SUM(D72:D74)","v":1568426.9012349453},1540463.8960170923,1510747.4582280989,1481921.6642178579,1453938.5915013219,1426755.0532814378,1400330.6044254771,1374628.2082850898,1349429.9771142311,1324496.157268933,1299789.9695378826,1275315.966563365,1251078.7920405103,1227083.182538352,1203333.9693573043,1179836.0804237891,1156594.5422227569,1133614.4817688577,1110901.1286170343,1088459.8169133279,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA75:AT75))","v":1332128.0860959482},{"$f":"SUM(AA72:AA74)","v":1514290.783383694},1488211.6329709436,1460476.4357064939,1433597.2584045609,1407528.7728718037,1382230.1537818247,1357663.1844319513,1333792.8903031384,1310412.4925394685,1287294.4439720544,1264404.0275188878,1241745.7958222539,1219324.3925772833,1197144.554353009,1175211.1124498448,1153528.9947942139,1132103.2278710655,1110938.9386950503,1090041.3568211107,1069415.8163952881]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D77:W77))","v":135814.86507768309},{"$f":"HLOOKUP(D68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D69","v":116732.87999999998},{"$f":"HLOOKUP(E68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E69","v":119067.53759999998},{"$f":"HLOOKUP(F68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F69","v":121448.88835199999},{"$f":"HLOOKUP(G68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G69","v":123877.86611904},{"$f":"HLOOKUP(H68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H69","v":126355.4234414208},{"$f":"HLOOKUP(I68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I69","v":128882.53191024921},{"$f":"HLOOKUP(J68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J69","v":131460.18254845421},{"$f":"HLOOKUP(K68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K69","v":134089.38619942329},{"$f":"HLOOKUP(L68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L69","v":136771.17392341176},{"$f":"HLOOKUP(M68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M69","v":139506.59740187999},{"$f":"HLOOKUP(N68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N69","v":142296.72934991759},{"$f":"HLOOKUP(O68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O69","v":145142.66393691598},{"$f":"HLOOKUP(P68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P69","v":148045.51721565431},{"$f":"HLOOKUP(Q68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q69","v":151006.42755996741},{"$f":"HLOOKUP(R68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R69","v":154026.55611116672},{"$f":"HLOOKUP(S68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S69","v":157107.08723339008},{"$f":"HLOOKUP(T68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T69","v":160249.22897805792},{"$f":"HLOOKUP(U68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U69","v":163454.21355761905},{"$f":"HLOOKUP(V68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V69","v":166723.29782877144},{"$f":"HLOOKUP(W68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W69","v":170057.76378534685},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA77:AT77))","v":35003.831205588445},{"$f":"HLOOKUP(AA68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA69","v":30085.793814432986},{"$f":"HLOOKUP(AB68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB69","v":30687.509690721647},{"$f":"HLOOKUP(AC68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC69","v":31301.259884536081},{"$f":"HLOOKUP(AD68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD69","v":31927.285082226805},{"$f":"HLOOKUP(AE68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE69","v":32565.830783871341},{"$f":"HLOOKUP(AF68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF69","v":33217.147399548769},{"$f":"HLOOKUP(AG68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG69","v":33881.490347539744},{"$f":"HLOOKUP(AH68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH69","v":34559.120154490534},{"$f":"HLOOKUP(AI68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI69","v":35250.302557580355},{"$f":"HLOOKUP(AJ68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ69","v":35955.308608731961},{"$f":"HLOOKUP(AK68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK69","v":36674.414780906598},{"$f":"HLOOKUP(AL68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL69","v":37407.903076524737},{"$f":"HLOOKUP(AM68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM69","v":38156.061138055229},{"$f":"HLOOKUP(AN68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN69","v":38919.182360816347},{"$f":"HLOOKUP(AO68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO69","v":39697.566008032663},{"$f":"HLOOKUP(AP68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP69","v":40491.517328193324},{"$f":"HLOOKUP(AQ68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ69","v":41301.347674757191},{"$f":"HLOOKUP(AR68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR69","v":42127.374628252335},{"$f":"HLOOKUP(AS68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS69","v":42969.922120817384},{"$f":"HLOOKUP(AT68,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT69","v":43829.320563233719}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D78:W78))","v":2473558.3973786659},{"$f":"HLOOKUP(D68,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*D70","v":1787298.6299222296},{"$f":"HLOOKUP(E68,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*E70","v":1889399.598318574},{"$f":"HLOOKUP(F68,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*F70","v":1990190.4047923107},{"$f":"HLOOKUP(G68,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*G70","v":2122700.9297475074},{"$f":"HLOOKUP(H68,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*H70","v":2060776.9957639824},{"$f":"HLOOKUP(I68,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*I70","v":2187480.4186952794},{"$f":"HLOOKUP(J68,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*J70","v":2266229.9825785756},{"$f":"HLOOKUP(K68,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*K70","v":2336385.9441403542},{"$f":"HLOOKUP(L68,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*L70","v":2576011.2558552488},{"$f":"HLOOKUP(M68,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*M70","v":2604323.785342373},{"$f":"HLOOKUP(N68,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*N70","v":2730134.9654438724},{"$f":"HLOOKUP(O68,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*O70","v":2870523.9697143547},{"$f":"HLOOKUP(P68,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*P70","v":2943518.3025678298},{"$f":"HLOOKUP(Q68,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*Q70","v":3132739.5891847527},{"$f":"HLOOKUP(R68,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*R70","v":3158499.6012568418},{"$f":"HLOOKUP(S68,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*S70","v":3393972.7638778174},{"$f":"HLOOKUP(T68,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*T70","v":3375622.7154305633},{"$f":"HLOOKUP(U68,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*U70","v":3368768.4052084349},{"$f":"HLOOKUP(V68,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*V70","v":3418511.3617603993},{"$f":"HLOOKUP(W68,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*W70","v":3408381.3442927171},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA78:AT78))","v":642796.87061557593},{"$f":"VLOOKUP($AA68,'PPA Summary'!$A$4:$F$24,6,FALSE)*AA70*(1-$Z$2)","v":642796.87061557558},{"$f":"VLOOKUP($AA68,'PPA Summary'!$A$4:$F$24,6,FALSE)*AB70*(1-$Z$2)","v":642796.87061557558},{"$f":"VLOOKUP($AA68,'PPA Summary'!$A$4:$F$24,6,FALSE)*AC70*(1-$Z$2)","v":642796.87061557558},{"$f":"VLOOKUP($AA68,'PPA Summary'!$A$4:$F$24,6,FALSE)*AD70*(1-$Z$2)","v":642796.87061557558},{"$f":"VLOOKUP($AA68,'PPA Summary'!$A$4:$F$24,6,FALSE)*AE70*(1-$Z$2)","v":642796.87061557558},{"$f":"VLOOKUP($AA68,'PPA Summary'!$A$4:$F$24,6,FALSE)*AF70*(1-$Z$2)","v":642796.87061557558},{"$f":"VLOOKUP($AA68,'PPA Summary'!$A$4:$F$24,6,FALSE)*AG70*(1-$Z$2)","v":642796.87061557558},{"$f":"VLOOKUP($AA68,'PPA Summary'!$A$4:$F$24,6,FALSE)*AH70*(1-$Z$2)","v":642796.87061557558},{"$f":"VLOOKUP($AA68,'PPA Summary'!$A$4:$F$24,6,FALSE)*AI70*(1-$Z$2)","v":642796.87061557558},{"$f":"VLOOKUP($AA68,'PPA Summary'!$A$4:$F$24,6,FALSE)*AJ70*(1-$Z$2)","v":642796.87061557558},{"$f":"VLOOKUP($AA68,'PPA Summary'!$A$4:$F$24,6,FALSE)*AK70*(1-$Z$2)","v":642796.87061557558},{"$f":"VLOOKUP($AA68,'PPA Summary'!$A$4:$F$24,6,FALSE)*AL70*(1-$Z$2)","v":642796.87061557558},{"$f":"VLOOKUP($AA68,'PPA Summary'!$A$4:$F$24,6,FALSE)*AM70*(1-$Z$2)","v":642796.87061557558},{"$f":"VLOOKUP($AA68,'PPA Summary'!$A$4:$F$24,6,FALSE)*AN70*(1-$Z$2)","v":642796.87061557558},{"$f":"VLOOKUP($AA68,'PPA Summary'!$A$4:$F$24,6,FALSE)*AO70*(1-$Z$2)","v":642796.87061557558},{"$f":"VLOOKUP($AA68,'PPA Summary'!$A$4:$F$24,6,FALSE)*AP70*(1-$Z$2)","v":642796.87061557558},{"$f":"VLOOKUP($AA68,'PPA Summary'!$A$4:$F$24,6,FALSE)*AQ70*(1-$Z$2)","v":642796.87061557558},{"$f":"VLOOKUP($AA68,'PPA Summary'!$A$4:$F$24,6,FALSE)*AR70*(1-$Z$2)","v":642796.87061557558},{"$f":"VLOOKUP($AA68,'PPA Summary'!$A$4:$F$24,6,FALSE)*AS70*(1-$Z$2)","v":642796.87061557558},{"$f":"VLOOKUP($AA68,'PPA Summary'!$A$4:$F$24,6,FALSE)*AT70*(1-$Z$2)","v":642796.87061557558}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D79:W79))","v":84501.943731386404},{"$f":"SUM(D77:D78)*Misc_Rev","v":61660.156417321487},{"$f":"SUM(E77:E78)*Misc_Rev","v":65042.199729587104},{"$f":"SUM(F77:F78)*Misc_Rev","v":68383.326869185374},{"$f":"SUM(G77:G78)*Misc_Rev","v":72753.20772534229},{"$f":"SUM(H77:H78)*Misc_Rev","v":70828.096263547792},{"$f":"SUM(I77:I78)*Misc_Rev","v":75013.097792409433},{"$f":"SUM(J77:J78)*Misc_Rev","v":77646.798307473742},{"$f":"SUM(K77:K78)*Misc_Rev","v":80003.87309772335},{"$f":"SUM(L77:L78)*Misc_Rev","v":87850.746205952149},{"$f":"SUM(M77:M78)*Misc_Rev","v":88856.203114789896},{"$f":"SUM(N77:N78)*Misc_Rev","v":93020.828004202107},{"$f":"SUM(O77:O78)*Misc_Rev","v":97659.348264162749},{"$f":"SUM(P77:P78)*Misc_Rev","v":100117.20273986836},{"$f":"SUM(Q77:Q78)*Misc_Rev","v":106340.83100626103},{"$f":"SUM(R77:R78)*Misc_Rev","v":107272.8470802056},{"$f":"SUM(S77:S78)*Misc_Rev","v":114998.16989838536},{"$f":"SUM(T77:T78)*Misc_Rev","v":114505.67704772879},{"$f":"SUM(U77:U78)*Misc_Rev","v":114387.49728611991},{"$f":"SUM(V77:V78)*Misc_Rev","v":116104.23921613573},{"$f":"SUM(W77:W78)*Misc_Rev","v":115884.17207600003},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA79:AT79))","v":21949.897927776587},{"$f":"SUM(AA77:AA78)*Misc_Rev","v":21790.632204901402},{"$f":"SUM(AB77:AB78)*Misc_Rev","v":21810.118171839131},{"$f":"SUM(AC77:AC78)*Misc_Rev","v":21829.993858115617},{"$f":"SUM(AD77:AD78)*Misc_Rev","v":21850.267058117635},{"$f":"SUM(AE77:AE78)*Misc_Rev","v":21870.94572211969},{"$f":"SUM(AF77:AF78)*Misc_Rev","v":21892.03795940179},{"$f":"SUM(AG77:AG78)*Misc_Rev","v":21913.552041429528},{"$f":"SUM(AH77:AH78)*Misc_Rev","v":21935.496405097823},{"$f":"SUM(AI77:AI78)*Misc_Rev","v":21957.879656039484},{"$f":"SUM(AJ77:AJ78)*Misc_Rev","v":21980.710571999978},{"$f":"SUM(AK77:AK78)*Misc_Rev","v":22003.998106279683},{"$f":"SUM(AL77:AL78)*Misc_Rev","v":22027.751391244979},{"$f":"SUM(AM77:AM78)*Misc_Rev","v":22051.979741909581},{"$f":"SUM(AN77:AN78)*Misc_Rev","v":22076.692659587479},{"$f":"SUM(AO77:AO78)*Misc_Rev","v":22101.89983561893},{"$f":"SUM(AP77:AP78)*Misc_Rev","v":22127.611155171013},{"$f":"SUM(AQ77:AQ78)*Misc_Rev","v":22153.836701114142},{"$f":"SUM(AR77:AR78)*Misc_Rev","v":22180.586757976125},{"$f":"SUM(AS77:AS78)*Misc_Rev","v":22207.871815975352},{"$f":"SUM(AT77:AT78)*Misc_Rev","v":22235.702575134561}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D80:W80))","v":2693875.2061877358},{"$f":"SUM(D77:D79)","v":1965691.6663395509},{"$f":"SUM(E77:E79)","v":2073509.3356481611},2180022.6200134964,2319332.00359189,2257960.5154689513,2391376.0483979378,2475336.9634345034,2550479.2034375006,2800633.1759846127,2832686.5858590431,2965452.5227979925,3113325.9819154334,3191681.0225233524,3390086.8477509813,3419799.0044482141,3666078.0210095928,3650377.6214563502,3646610.116052174,3701338.8988053068,3694323.2801540638,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA80:AT80))","v":699750.59974894067},{"$f":"SUM(AA77:AA79)","v":694673.29663491005},{"$f":"SUM(AB77:AB79)","v":695294.49847813637},695928.12435822724,696574.4227559201,697233.64712156658,697906.05597452621,698591.91300454491,699291.48717516393,700005.05282919551,700732.88979630754,701475.28350276186,702232.52508334524,703004.91149554029,703792.74563597946,704596.33645922714,705415.99909893994,706252.05499144702,707104.83200180402,707974.66455236834,708861.89375394385]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D82:W82))","v":4066373.1254308536},{"$f":"D80+D75","v":3534118.5675744964},{"$f":"E80+E75","v":3613973.2316652536},3690770.0782415951,3801253.6678097481,3711899.106970273,3818131.1016793754,3875667.5678599803,3925107.4117225902,4150063.153098844,4157182.7431279761,4265242.4923358746,4388641.9484787984,4442759.814563863,4617170.0302893333,4623132.9738055188,4845914.1014333814,4806972.1636791071,4780224.5978210317,4812240.0274223406,4782783.0970673915,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA82:AT82))","v":2031878.6858448889},{"$f":"AA80+AA75","v":2208964.0800186042},{"$f":"AB80+AB75","v":2183506.1314490801},2156404.5600647209,2130171.6811604807,2104762.4199933703,2080136.2097563511,2056255.0974364961,2033084.3774783025,2010417.545368664,1988027.3337683619,1965879.3110216497,1943978.3209055993,1922329.3040728236,1900937.2999889883,1879807.448909072,1858944.993893154,1838355.2828625124,1818043.7706968542,1798016.0213734792,1778277.7101492318]
[null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D83:W83))","v":2.2970615028560109},{"$f":"D82/D69","v":1.9963951801013962},{"$f":"E82/E69","v":2.0415044381670691},{"$f":"F82/F69","v":2.0848863596902105},{"$f":"G82/G69","v":2.1472976516366322},{"$f":"H82/H69","v":2.0968219782348667},{"$f":"I82/I69","v":2.1568315784094763},{"$f":"J82/J69","v":2.1893334658155514},{"$f":"K82/K69","v":2.2172616363353144},{"$f":"L82/L69","v":2.3443373269870604},{"$f":"M82/M69","v":2.3483591261844237},{"$f":"N82/N69","v":2.4094012101883204},{"$f":"O82/O69","v":2.4791085713762455},{"$f":"P82/P69","v":2.5096793190588125},{"$f":"Q82/Q69","v":2.6082022484334604},{"$f":"R82/R69","v":2.6115706673099952},{"$f":"S82/S69","v":2.7374179361295758},{"$f":"T82/T69","v":2.7154199484135613},{"$f":"U82/U69","v":2.7003104633927593},{"$f":"V82/V69","v":2.7183957223117301},{"$f":"W82/W69","v":2.7017557390579814},null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA83:AT83))","v":4.4534327360983887},{"$f":"AA82/AA69","v":4.8415651068900916},{"$f":"AB82/AB69","v":4.7857668634500383},{"$f":"AC82/AC69","v":4.7263661590459636},{"$f":"AD82/AD69","v":4.668869438159958},{"$f":"AE82/AE69","v":4.6131779068347845},{"$f":"AF82/AF69","v":4.5592026515207698},{"$f":"AG82/AG69","v":4.5068604875320464},{"$f":"AH82/AH69","v":4.4560753478976496},{"$f":"AI82/AI69","v":4.4063946199861128},{"$f":"AJ82/AJ69","v":4.3573201836018889},{"$f":"AK82/AK69","v":4.3087765721022464},{"$f":"AL82/AL69","v":4.2607744019848752},{"$f":"AM82/AM69","v":4.2133245020774215},{"$f":"AN82/AN69","v":4.1664379177840836},{"$f":"AO82/AO69","v":4.1201259154171437},{"$f":"AP82/AP69","v":4.0743999866151324},{"$f":"AQ82/AQ69","v":4.0292718528493419},{"$f":"AR82/AR69","v":3.9847534700205025},{"$f":"AS82/AS69","v":3.9408570331473518},{"$f":"AT82/AT69","v":3.8975949811490014}]
[null,"Fixed $/kg-day",{"$f":"C75/C69","v":274.49958384862344},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kg-day",{"$f":"Z75/Z69","v":266.42561721918963}]
[null,"Variable $/kg",{"$f":"C80/D69","v":1.5217484571036497},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/kg",{"$f":"Z80/AA69","v":1.5336999446552124}]
[null,"All per $/kg",{"$f":"C82/D69","v":2.2970615028560109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/kg",{"$f":"Z82/AA69","v":4.453432736098387}]
[]
[null,{"$f":"D89&\" \"&\"Hydrogen NW System Electrolysis\"","v":"2024 Hydrogen NW System Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA89&\" \"&\"Hydrogen Solar Electrolysis\"","v":"2024 Hydrogen Solar Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year","kg-day",2024,{"$f":"D89+1","v":2025},{"$f":"E89+1","v":2026},{"$f":"F89+1","v":2027},{"$f":"G89+1","v":2028},{"$f":"H89+1","v":2029},{"$f":"I89+1","v":2030},{"$f":"J89+1","v":2031},{"$f":"K89+1","v":2032},{"$f":"L89+1","v":2033},{"$f":"M89+1","v":2034},{"$f":"N89+1","v":2035},{"$f":"O89+1","v":2036},{"$f":"P89+1","v":2037},{"$f":"Q89+1","v":2038},{"$f":"R89+1","v":2039},{"$f":"S89+1","v":2040},{"$f":"T89+1","v":2041},{"$f":"U89+1","v":2042},{"$f":"V89+1","v":2043},null,"Year","kg-day",2024,{"$f":"AA89+1","v":2025},{"$f":"AB89+1","v":2026},{"$f":"AC89+1","v":2027},{"$f":"AD89+1","v":2028},{"$f":"AE89+1","v":2029},{"$f":"AF89+1","v":2030},{"$f":"AG89+1","v":2031},{"$f":"AH89+1","v":2032},{"$f":"AI89+1","v":2033},{"$f":"AJ89+1","v":2034},{"$f":"AK89+1","v":2035},{"$f":"AL89+1","v":2036},{"$f":"AM89+1","v":2037},{"$f":"AN89+1","v":2038},{"$f":"AO89+1","v":2039},{"$f":"AP89+1","v":2040},{"$f":"AQ89+1","v":2041},{"$f":"AR89+1","v":2042},{"$f":"AS89+1","v":2043}]
[null,"kG",5000,{"$f":"$C90*365*0.97","v":1770250},{"$f":"$C90*365*0.97","v":1770250},1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,null,"kG",5000,{"$f":"$C90*365*0.25","v":456250},{"$f":"$C90*365*0.25","v":456250},456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250]
[null,"MWh input",null,{"$f":"HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*D90/1000","v":87093.444688313029},{"$f":"HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*E90/1000","v":87093.444688313029},{"$f":"HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*F90/1000","v":87093.444688313029},{"$f":"HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*G90/1000","v":87093.444688313029},{"$f":"HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*H90/1000","v":87093.444688313029},{"$f":"HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*I90/1000","v":87093.444688313029},{"$f":"HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*J90/1000","v":87093.444688313029},{"$f":"HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*K90/1000","v":87093.444688313029},{"$f":"HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*L90/1000","v":87093.444688313029},{"$f":"HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*M90/1000","v":87093.444688313029},{"$f":"HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*N90/1000","v":87093.444688313029},{"$f":"HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*O90/1000","v":87093.444688313029},{"$f":"HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*P90/1000","v":87093.444688313029},{"$f":"HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*Q90/1000","v":87093.444688313029},{"$f":"HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*R90/1000","v":87093.444688313029},{"$f":"HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*S90/1000","v":87093.444688313029},{"$f":"HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*T90/1000","v":87093.444688313029},{"$f":"HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*U90/1000","v":87093.444688313029},{"$f":"HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*V90/1000","v":87093.444688313029},{"$f":"HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*W90/1000","v":87093.444688313029},null,"MWh input",null,{"$f":"(HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AA90/1000)/(1+$Z$1)","v":17957.411275940831},{"$f":"(HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AB90/1000)/(1+$Z$1)","v":17957.411275940831},{"$f":"(HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AC90/1000)/(1+$Z$1)","v":17957.411275940831},{"$f":"(HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AD90/1000)/(1+$Z$1)","v":17957.411275940831},{"$f":"(HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AE90/1000)/(1+$Z$1)","v":17957.411275940831},{"$f":"(HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AF90/1000)/(1+$Z$1)","v":17957.411275940831},{"$f":"(HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AG90/1000)/(1+$Z$1)","v":17957.411275940831},{"$f":"(HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AH90/1000)/(1+$Z$1)","v":17957.411275940831},{"$f":"(HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AI90/1000)/(1+$Z$1)","v":17957.411275940831},{"$f":"(HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AJ90/1000)/(1+$Z$1)","v":17957.411275940831},{"$f":"(HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AK90/1000)/(1+$Z$1)","v":17957.411275940831},{"$f":"(HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AL90/1000)/(1+$Z$1)","v":17957.411275940831},{"$f":"(HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AM90/1000)/(1+$Z$1)","v":17957.411275940831},{"$f":"(HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AN90/1000)/(1+$Z$1)","v":17957.411275940831},{"$f":"(HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AO90/1000)/(1+$Z$1)","v":17957.411275940831},{"$f":"(HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AP90/1000)/(1+$Z$1)","v":17957.411275940831},{"$f":"(HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AQ90/1000)/(1+$Z$1)","v":17957.411275940831},{"$f":"(HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AR90/1000)/(1+$Z$1)","v":17957.411275940831},{"$f":"(HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AS90/1000)/(1+$Z$1)","v":17957.411275940831},{"$f":"(HLOOKUP($D89,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AT90/1000)/(1+$Z$1)","v":17957.411275940831}]
[]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D93:W93))","v":558322.56352843915},{"$f":"HLOOKUP(D89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":479878.25760000001},{"$f":"HLOOKUP(E89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":489475.82275200007},{"$f":"HLOOKUP(F89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":499265.33920704009},{"$f":"HLOOKUP(G89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":509250.64599118079},{"$f":"HLOOKUP(H89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":519435.65891100443},{"$f":"HLOOKUP(I89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":529824.37208922452},{"$f":"HLOOKUP(J89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":540420.8595310091},{"$f":"HLOOKUP(K89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":551229.2767216292},{"$f":"HLOOKUP(L89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":562253.86225606187},{"$f":"HLOOKUP(M89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":573498.93950118311},{"$f":"HLOOKUP(N89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":584968.91829120694},{"$f":"HLOOKUP(O89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":596668.29665703105},{"$f":"HLOOKUP(P89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":608601.66259017168},{"$f":"HLOOKUP(Q89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":620773.69584197504},{"$f":"HLOOKUP(R89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":633189.16975881462},{"$f":"HLOOKUP(S89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":645852.95315399091},{"$f":"HLOOKUP(T89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":658770.01221707079},{"$f":"HLOOKUP(U89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":671945.41246141214},{"$f":"HLOOKUP(V89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":685384.3207106404},{"$f":"HLOOKUP(W89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":699092.00712485332},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA93:AT93))","v":558322.56352843915},{"$f":"HLOOKUP(AA89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":479878.25760000001},{"$f":"HLOOKUP(AB89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":489475.82275200007},{"$f":"HLOOKUP(AC89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":499265.33920704009},{"$f":"HLOOKUP(AD89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":509250.64599118079},{"$f":"HLOOKUP(AE89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":519435.65891100443},{"$f":"HLOOKUP(AF89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":529824.37208922452},{"$f":"HLOOKUP(AG89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":540420.8595310091},{"$f":"HLOOKUP(AH89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":551229.2767216292},{"$f":"HLOOKUP(AI89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":562253.86225606187},{"$f":"HLOOKUP(AJ89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":573498.93950118311},{"$f":"HLOOKUP(AK89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":584968.91829120694},{"$f":"HLOOKUP(AL89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":596668.29665703105},{"$f":"HLOOKUP(AM89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":608601.66259017168},{"$f":"HLOOKUP(AN89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":620773.69584197504},{"$f":"HLOOKUP(AO89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":633189.16975881462},{"$f":"HLOOKUP(AP89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":645852.95315399091},{"$f":"HLOOKUP(AQ89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":658770.01221707079},{"$f":"HLOOKUP(AR89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":671945.41246141214},{"$f":"HLOOKUP(AS89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":685384.3207106404},{"$f":"HLOOKUP(AT89,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C90","v":699092.00712485332}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D94:W94))","v":810396.17414124787},{"$f":"VLOOKUP(D88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1086744.7142914678},{"$f":"VLOOKUP(E88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1048927.6462563523},{"$f":"VLOOKUP(F88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1009155.6279948275},{"$f":"VLOOKUP(G88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":970078.65863551968},{"$f":"VLOOKUP(H88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":931644.65958633216},{"$f":"VLOOKUP(I88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":893806.22597497236},{"$f":"VLOOKUP(J88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":856518.62362617662},{"$f":"VLOOKUP(K88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":819740.45673597057},{"$f":"VLOOKUP(L88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":783248.72210229794},{"$f":"VLOOKUP(M88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":746798.38327259978},{"$f":"VLOOKUP(N88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":710348.04444290162},{"$f":"VLOOKUP(O88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":673897.7056132037},{"$f":"VLOOKUP(P88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":637447.36678350565},{"$f":"VLOOKUP(Q88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":600997.02795380761},{"$f":"VLOOKUP(R88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":564546.68912410957},{"$f":"VLOOKUP(S88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":528096.35029441153},{"$f":"VLOOKUP(T88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":491646.01146471326},{"$f":"VLOOKUP(U88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":455195.67263501516},{"$f":"VLOOKUP(V88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":418745.33380531706},{"$f":"VLOOKUP(W88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":382294.99497561908},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA94:AT94))","v":769876.36543418537},{"$f":"(VLOOKUP(AA88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1032407.4785768944},{"$f":"(VLOOKUP(AB88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":996481.26394353469},{"$f":"(VLOOKUP(AC88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":958697.84659508604},{"$f":"(VLOOKUP(AD88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":921574.72570374364},{"$f":"(VLOOKUP(AE88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":885062.42660701554},{"$f":"(VLOOKUP(AF88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":849115.91467622365},{"$f":"(VLOOKUP(AG88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":813692.6924448678},{"$f":"(VLOOKUP(AH88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":778753.433899172},{"$f":"(VLOOKUP(AI88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":744086.28599718306},{"$f":"(VLOOKUP(AJ88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":709458.46410896978},{"$f":"(VLOOKUP(AK88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":674830.6422207565},{"$f":"(VLOOKUP(AL88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":640202.82033254346},{"$f":"(VLOOKUP(AM88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":605574.9984443303},{"$f":"(VLOOKUP(AN88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":570947.17655611725},{"$f":"(VLOOKUP(AO88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":536319.35466790409},{"$f":"(VLOOKUP(AP88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":501691.53277969093},{"$f":"(VLOOKUP(AQ88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":467063.71089147759},{"$f":"(VLOOKUP(AR88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":432435.88900326437},{"$f":"(VLOOKUP(AS88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":397808.06711505121},{"$f":"(VLOOKUP(AT88,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA89,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":363180.2452268381}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D95:W95))","v":18080.717897304978},{"$f":"D93*Misc_Rev","v":15540.377494118402},15851.185044000771,16168.208744880787,16491.572919778399,16821.404378173967,17157.832465737447,17500.989115052202,17851.00889735324,18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA95:AT95))","v":18080.717897304978},{"$f":"AA93*Misc_Rev","v":15540.377494118402},15851.185044000771,16168.208744880787,16491.572919778399,16821.404378173967,17157.832465737447,17500.989115052202,17851.00889735324,18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D96:W96))","v":1386799.4555669921},{"$f":"SUM(D93:D95)","v":1582163.3493855863},1554254.6540523532,1524589.1759467483,1495820.8775464788,1467901.7228755103,1440788.4305299341,1414440.472272238,1388820.742354953,1363710.61343366,1338869.5124305894,1314260.5961840509,1289888.5083891761,1265757.9856149976,1241873.8591619292,1218241.0569563936,1194864.6054833413,1171749.6317574217,1148901.3653335776,1126325.1403578508,1104026.3976592035,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA96:AT96))","v":1346279.6468599297},{"$f":"SUM(AA93:AA95)","v":1527826.1136710129},1501808.2717395355,1474131.3945470068,1447316.9446147026,1421319.4898961938,1396098.1192311856,1371614.5410909292,1347833.7195181544,1324548.1773285451,1301529.5932669593,1278743.1939619058,1256193.6231085157,1233885.6172758222,1211824.0077642389,1190013.7225001883,1168459.7879686209,1147167.331184186,1126141.5817018268,1105387.873667585,1084911.6479104226]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D98:W98))","v":138531.16237923675},{"$f":"HLOOKUP(D89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D90","v":119067.53759999998},{"$f":"HLOOKUP(E89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E90","v":121448.88835199999},{"$f":"HLOOKUP(F89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F90","v":123877.86611904},{"$f":"HLOOKUP(G89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G90","v":126355.4234414208},{"$f":"HLOOKUP(H89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H90","v":128882.53191024921},{"$f":"HLOOKUP(I89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I90","v":131460.18254845421},{"$f":"HLOOKUP(J89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J90","v":134089.38619942329},{"$f":"HLOOKUP(K89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K90","v":136771.17392341176},{"$f":"HLOOKUP(L89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L90","v":139506.59740187999},{"$f":"HLOOKUP(M89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M90","v":142296.72934991759},{"$f":"HLOOKUP(N89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N90","v":145142.66393691598},{"$f":"HLOOKUP(O89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O90","v":148045.51721565431},{"$f":"HLOOKUP(P89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P90","v":151006.42755996741},{"$f":"HLOOKUP(Q89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q90","v":154026.55611116672},{"$f":"HLOOKUP(R89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R90","v":157107.08723339008},{"$f":"HLOOKUP(S89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S90","v":160249.22897805792},{"$f":"HLOOKUP(T89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T90","v":163454.21355761905},{"$f":"HLOOKUP(U89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U90","v":166723.29782877144},{"$f":"HLOOKUP(V89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V90","v":170057.76378534685},{"$f":"HLOOKUP(W89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W90","v":173458.91906105378},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA98:AT98))","v":35703.907829700176},{"$f":"HLOOKUP(AA89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA90","v":30687.509690721647},{"$f":"HLOOKUP(AB89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB90","v":31301.259884536081},{"$f":"HLOOKUP(AC89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC90","v":31927.285082226805},{"$f":"HLOOKUP(AD89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD90","v":32565.830783871341},{"$f":"HLOOKUP(AE89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE90","v":33217.147399548769},{"$f":"HLOOKUP(AF89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF90","v":33881.490347539744},{"$f":"HLOOKUP(AG89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG90","v":34559.120154490534},{"$f":"HLOOKUP(AH89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH90","v":35250.302557580355},{"$f":"HLOOKUP(AI89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI90","v":35955.308608731961},{"$f":"HLOOKUP(AJ89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ90","v":36674.414780906598},{"$f":"HLOOKUP(AK89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK90","v":37407.903076524737},{"$f":"HLOOKUP(AL89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL90","v":38156.061138055229},{"$f":"HLOOKUP(AM89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM90","v":38919.182360816347},{"$f":"HLOOKUP(AN89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN90","v":39697.566008032663},{"$f":"HLOOKUP(AO89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO90","v":40491.517328193324},{"$f":"HLOOKUP(AP89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP90","v":41301.347674757191},{"$f":"HLOOKUP(AQ89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ90","v":42127.374628252335},{"$f":"HLOOKUP(AR89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR90","v":42969.922120817384},{"$f":"HLOOKUP(AS89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS90","v":43829.320563233719},{"$f":"HLOOKUP(AT89,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT90","v":44705.906974498394}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D99:W99))","v":2553322.8729169485},{"$f":"HLOOKUP(D89,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*D91","v":1881780.8032943909},{"$f":"HLOOKUP(E89,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*E91","v":1982165.1819825342},{"$f":"HLOOKUP(F89,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*F91","v":2114141.3728936892},{"$f":"HLOOKUP(G89,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*G91","v":2052467.140328822},{"$f":"HLOOKUP(H89,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*H91","v":2178659.6457130658},{"$f":"HLOOKUP(I89,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*I91","v":2257091.6606850545},{"$f":"HLOOKUP(J89,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*J91","v":2326964.726086942},{"$f":"HLOOKUP(K89,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*K91","v":2565623.7752207578},{"$f":"HLOOKUP(L89,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*L91","v":2593822.1375624188},{"$f":"HLOOKUP(M89,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*M91","v":2719125.9979874473},{"$f":"HLOOKUP(N89,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*N91","v":2858948.8991169431},{"$f":"HLOOKUP(O89,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*O91","v":2931648.8903920501},{"$f":"HLOOKUP(P89,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*P91","v":3120107.1630873918},{"$f":"HLOOKUP(Q89,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*Q91","v":3145763.3007583367},{"$f":"HLOOKUP(R89,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*R91","v":3380286.9438804719},{"$f":"HLOOKUP(S89,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*S91","v":3362010.8899751492},{"$f":"HLOOKUP(T89,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*T91","v":3355184.2190013099},{"$f":"HLOOKUP(U89,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*U91","v":3404726.592579612},{"$f":"HLOOKUP(V89,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*V91","v":3394637.4232875863},{"$f":"HLOOKUP(W89,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*W91","v":3504917.4059081525},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA99:AT99))","v":820997.83302722999},{"$f":"VLOOKUP($AA89,'PPA Summary'!$A$4:$F$24,6,FALSE)*AA91*(1-$Z$2)","v":820997.83302722941},{"$f":"VLOOKUP($AA89,'PPA Summary'!$A$4:$F$24,6,FALSE)*AB91*(1-$Z$2)","v":820997.83302722941},{"$f":"VLOOKUP($AA89,'PPA Summary'!$A$4:$F$24,6,FALSE)*AC91*(1-$Z$2)","v":820997.83302722941},{"$f":"VLOOKUP($AA89,'PPA Summary'!$A$4:$F$24,6,FALSE)*AD91*(1-$Z$2)","v":820997.83302722941},{"$f":"VLOOKUP($AA89,'PPA Summary'!$A$4:$F$24,6,FALSE)*AE91*(1-$Z$2)","v":820997.83302722941},{"$f":"VLOOKUP($AA89,'PPA Summary'!$A$4:$F$24,6,FALSE)*AF91*(1-$Z$2)","v":820997.83302722941},{"$f":"VLOOKUP($AA89,'PPA Summary'!$A$4:$F$24,6,FALSE)*AG91*(1-$Z$2)","v":820997.83302722941},{"$f":"VLOOKUP($AA89,'PPA Summary'!$A$4:$F$24,6,FALSE)*AH91*(1-$Z$2)","v":820997.83302722941},{"$f":"VLOOKUP($AA89,'PPA Summary'!$A$4:$F$24,6,FALSE)*AI91*(1-$Z$2)","v":820997.83302722941},{"$f":"VLOOKUP($AA89,'PPA Summary'!$A$4:$F$24,6,FALSE)*AJ91*(1-$Z$2)","v":820997.83302722941},{"$f":"VLOOKUP($AA89,'PPA Summary'!$A$4:$F$24,6,FALSE)*AK91*(1-$Z$2)","v":820997.83302722941},{"$f":"VLOOKUP($AA89,'PPA Summary'!$A$4:$F$24,6,FALSE)*AL91*(1-$Z$2)","v":820997.83302722941},{"$f":"VLOOKUP($AA89,'PPA Summary'!$A$4:$F$24,6,FALSE)*AM91*(1-$Z$2)","v":820997.83302722941},{"$f":"VLOOKUP($AA89,'PPA Summary'!$A$4:$F$24,6,FALSE)*AN91*(1-$Z$2)","v":820997.83302722941},{"$f":"VLOOKUP($AA89,'PPA Summary'!$A$4:$F$24,6,FALSE)*AO91*(1-$Z$2)","v":820997.83302722941},{"$f":"VLOOKUP($AA89,'PPA Summary'!$A$4:$F$24,6,FALSE)*AP91*(1-$Z$2)","v":820997.83302722941},{"$f":"VLOOKUP($AA89,'PPA Summary'!$A$4:$F$24,6,FALSE)*AQ91*(1-$Z$2)","v":820997.83302722941},{"$f":"VLOOKUP($AA89,'PPA Summary'!$A$4:$F$24,6,FALSE)*AR91*(1-$Z$2)","v":820997.83302722941},{"$f":"VLOOKUP($AA89,'PPA Summary'!$A$4:$F$24,6,FALSE)*AS91*(1-$Z$2)","v":820997.83302722941},{"$f":"VLOOKUP($AA89,'PPA Summary'!$A$4:$F$24,6,FALSE)*AT91*(1-$Z$2)","v":820997.83302722941}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D100:W100))","v":87173.001079031674},{"$f":"SUM(D98:D99)*Misc_Rev","v":64795.472671523959},{"$f":"SUM(E98:E99)*Misc_Rev","v":68123.438053713558},{"$f":"SUM(F98:F99)*Misc_Rev","v":72476.015036188241},{"$f":"SUM(G98:G99)*Misc_Rev","v":70558.989905135561},{"$f":"SUM(H98:H99)*Misc_Rev","v":74727.445880153435},{"$f":"SUM(I98:I99)*Misc_Rev","v":77350.862891273951},{"$f":"SUM(J98:J99)*Misc_Rev","v":79698.77637228166},{"$f":"SUM(K98:K99)*Misc_Rev","v":87514.358033084805},{"$f":"SUM(L98:L99)*Misc_Rev","v":88516.117753083861},{"$f":"SUM(M98:M99)*Misc_Rev","v":92664.313602093243},{"$f":"SUM(N98:N99)*Misc_Rev","v":97284.501177936181},{"$f":"SUM(O98:O99)*Misc_Rev","v":99732.823695967905},{"$f":"SUM(P98:P99)*Misc_Rev","v":105931.74251952409},{"$f":"SUM(Q98:Q99)*Misc_Rev","v":106860.39472486201},{"$f":"SUM(R98:R99)*Misc_Rev","v":114554.96830359132},{"$f":"SUM(S98:S99)*Misc_Rev","v":114064.87169218066},{"$f":"SUM(T98:T99)*Misc_Rev","v":113947.58699998837},{"$f":"SUM(U98:U99)*Misc_Rev","v":115657.8332509851},{"$f":"SUM(V98:V99)*Misc_Rev","v":115439.08893816988},{"$f":"SUM(W98:W99)*Misc_Rev","v":119120.53890780278},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA100:AT100))","v":27743.429175910831},{"$f":"SUM(AA98:AA99)*Misc_Rev","v":27580.978138578128},{"$f":"SUM(AB98:AB99)*Misc_Rev","v":27600.853824854614},{"$f":"SUM(AC98:AC99)*Misc_Rev","v":27621.127024856632},{"$f":"SUM(AD98:AD99)*Misc_Rev","v":27641.805688858691},{"$f":"SUM(AE98:AE99)*Misc_Rev","v":27662.897926140788},{"$f":"SUM(AF98:AF99)*Misc_Rev","v":27684.412008168529},{"$f":"SUM(AG98:AG99)*Misc_Rev","v":27706.356371836824},{"$f":"SUM(AH98:AH99)*Misc_Rev","v":27728.739622778485},{"$f":"SUM(AI98:AI99)*Misc_Rev","v":27751.570538738975},{"$f":"SUM(AJ98:AJ99)*Misc_Rev","v":27774.85807301868},{"$f":"SUM(AK98:AK99)*Misc_Rev","v":27798.611357983977},{"$f":"SUM(AL98:AL99)*Misc_Rev","v":27822.839708648582},{"$f":"SUM(AM98:AM99)*Misc_Rev","v":27847.552626326476},{"$f":"SUM(AN98:AN99)*Misc_Rev","v":27872.75980235793},{"$f":"SUM(AO98:AO99)*Misc_Rev","v":27898.47112191001},{"$f":"SUM(AP98:AP99)*Misc_Rev","v":27924.696667853139},{"$f":"SUM(AQ98:AQ99)*Misc_Rev","v":27951.446724715122},{"$f":"SUM(AR98:AR99)*Misc_Rev","v":27978.731782714349},{"$f":"SUM(AS98:AS99)*Misc_Rev","v":28006.562541873558},{"$f":"SUM(AT98:AT99)*Misc_Rev","v":28034.949916215955}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D101:W101))","v":2779027.0363752167},{"$f":"SUM(D98:D100)","v":2065643.8135659148},{"$f":"SUM(E98:E100)","v":2171737.5083882478},2310495.2540489174,2249381.5536753787,2382269.623503468,2465902.7061247826,2540752.888658647,2789909.3071772545,2821844.8527173828,2954087.0409394582,3101376.0642317953,3179427.2313036723,3377045.3331668833,3406650.2515943656,3651948.9994174535,3636324.9906453877,3632586.0195589173,3687107.7236593687,3680134.2760111028,3797496.8638770087,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA101:AT101))","v":884445.17003284092},{"$f":"SUM(AA98:AA100)","v":879266.32085652917},{"$f":"SUM(AB98:AB100)","v":879899.94673662004},880546.24513431289,881205.46949995949,881877.87835291901,882563.73538293771,883263.30955355684,883976.87520758831,884704.71217470034,885447.10588115477,886204.34746173816,886976.73387393332,887764.56801437226,888568.15883761994,889387.82147733273,890223.87736983981,891076.65438019694,891946.48693076114,892833.71613233665,893738.68991794379]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D103:W103))","v":4165826.4919422083},{"$f":"D101+D96","v":3647807.1629515011},{"$f":"E101+E96","v":3725992.1624406008},3835084.4299956658,3745202.4312218577,3850171.3463789783,3906691.1366547169,3955193.3609308852,4178730.0495322077,4185555.4661510428,4292956.5533700474,4415636.6604158459,4469315.7396928482,4642803.3187818807,4648524.1107562948,4870190.0563738476,4831189.5961287292,4804335.6513163392,4836009.0889929458,4806459.4163689539,4901523.2615362126,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA103:AT103))","v":2230724.8168927706},{"$f":"AA101+AA96","v":2407092.434527542},{"$f":"AB101+AB96","v":2381708.2184761558},2354677.6396813197,2328522.414114662,2303197.3682491127,2278661.8546141232,2254877.850644486,2231810.5947257429,2209252.8895032452,2186976.6991481138,2164947.5414236439,2143170.3569824491,2121650.1852901946,2100392.166601859,2079401.5439775209,2058683.6653384608,2038243.985564383,2018088.0686325878,1998221.5897999215,1978650.3378283666]
[null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D104:W104))","v":2.3532419104319788},{"$f":"D103/D90","v":2.0606169540751313},{"$f":"E103/E90","v":2.104783032024065},{"$f":"F103/F90","v":2.1664083773453839},{"$f":"G103/G90","v":2.1156347584927877},{"$f":"H103/H90","v":2.1749308551780699},{"$f":"I103/I90","v":2.2068584305350751},{"$f":"J103/J90","v":2.234256947284782},{"$f":"K103/K90","v":2.3605310264268931},{"$f":"L103/L90","v":2.3643866494286359},{"$f":"M103/M90","v":2.4250566605677433},{"$f":"N103/N90","v":2.4943576672310952},{"$f":"O103/O90","v":2.5246805477716978},{"$f":"P103/P90","v":2.6226822871243503},{"$f":"Q103/Q90","v":2.6259139165407683},{"$f":"R103/R90","v":2.7511312280038682},{"$f":"S103/S90","v":2.7291001814030387},{"$f":"T103/T90","v":2.7139306037657613},{"$f":"U103/U90","v":2.7318226741945746},{"$f":"V103/V90","v":2.7151303015782822},{"$f":"W103/W90","v":2.7688311038193545},null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA104:AT104))","v":4.8892598726416896},{"$f":"AA103/AA90","v":5.2758190345809135},{"$f":"AB103/AB90","v":5.2201823966600678},{"$f":"AC103/AC90","v":5.1609372924522079},{"$f":"AD103/AD90","v":5.1036107706622724},{"$f":"AE103/AE90","v":5.0481038208199731},{"$f":"AF103/AF90","v":4.9943273525789005},{"$f":"AG103/AG90","v":4.9421980288098322},{"$f":"AH103/AH90","v":4.8916396596728609},{"$f":"AI103/AI90","v":4.8421981139797152},{"$f":"AJ103/AJ90","v":4.7933735871739485},{"$f":"AK103/AK90","v":4.7450905017504521},{"$f":"AL103/AL90","v":4.697359686536875},{"$f":"AM103/AM90","v":4.6501921869374128},{"$f":"AN103/AN90","v":4.6035992692643486},{"$f":"AO103/AO90","v":4.5575924251562103},{"$f":"AP103/AP90","v":4.5121833760842973},{"$f":"AQ103/AQ90","v":4.4673840779493323},{"$f":"AR103/AR90","v":4.4232067257700551},{"$f":"AS103/AS90","v":4.3796637584655818},{"$f":"AT103/AT90","v":4.3367678637334057}]
[null,"Fixed $/kg-day",{"$f":"C96/C90","v":277.35989111339842},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kg-day",{"$f":"Z96/Z90","v":269.25592937198593}]
[null,"Variable $/kg",{"$f":"C101/D90","v":1.5698500417315162},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/kg",{"$f":"Z101/AA90","v":1.9385099617158157}]
[null,"All per $/kg",{"$f":"C103/D90","v":2.3532419104319775},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/kg",{"$f":"Z103/AA90","v":4.8892598726416887}]
[]
[null,{"$f":"D110&\" \"&\"Hydrogen NW System Electrolysis\"","v":"2025 Hydrogen NW System Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA110&\" \"&\"Hydrogen Solar Electrolysis\"","v":"2025 Hydrogen Solar Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year","kg-day",2025,{"$f":"D110+1","v":2026},{"$f":"E110+1","v":2027},{"$f":"F110+1","v":2028},{"$f":"G110+1","v":2029},{"$f":"H110+1","v":2030},{"$f":"I110+1","v":2031},{"$f":"J110+1","v":2032},{"$f":"K110+1","v":2033},{"$f":"L110+1","v":2034},{"$f":"M110+1","v":2035},{"$f":"N110+1","v":2036},{"$f":"O110+1","v":2037},{"$f":"P110+1","v":2038},{"$f":"Q110+1","v":2039},{"$f":"R110+1","v":2040},{"$f":"S110+1","v":2041},{"$f":"T110+1","v":2042},{"$f":"U110+1","v":2043},{"$f":"V110+1","v":2044},null,"Year","kg-day",2025,{"$f":"AA110+1","v":2026},{"$f":"AB110+1","v":2027},{"$f":"AC110+1","v":2028},{"$f":"AD110+1","v":2029},{"$f":"AE110+1","v":2030},{"$f":"AF110+1","v":2031},{"$f":"AG110+1","v":2032},{"$f":"AH110+1","v":2033},{"$f":"AI110+1","v":2034},{"$f":"AJ110+1","v":2035},{"$f":"AK110+1","v":2036},{"$f":"AL110+1","v":2037},{"$f":"AM110+1","v":2038},{"$f":"AN110+1","v":2039},{"$f":"AO110+1","v":2040},{"$f":"AP110+1","v":2041},{"$f":"AQ110+1","v":2042},{"$f":"AR110+1","v":2043},{"$f":"AS110+1","v":2044}]
[null,"kG",5000,{"$f":"$C111*365*0.97","v":1770250},{"$f":"$C111*365*0.97","v":1770250},1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,null,"kG",5000,{"$f":"$C111*365*0.25","v":456250},{"$f":"$C111*365*0.25","v":456250},456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250]
[null,"MWh input",null,{"$f":"HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*D111/1000","v":86742.25},{"$f":"HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*E111/1000","v":86742.25},{"$f":"HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*F111/1000","v":86742.25},{"$f":"HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*G111/1000","v":86742.25},{"$f":"HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*H111/1000","v":86742.25},{"$f":"HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*I111/1000","v":86742.25},{"$f":"HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*J111/1000","v":86742.25},{"$f":"HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*K111/1000","v":86742.25},{"$f":"HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*L111/1000","v":86742.25},{"$f":"HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*M111/1000","v":86742.25},{"$f":"HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*N111/1000","v":86742.25},{"$f":"HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*O111/1000","v":86742.25},{"$f":"HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*P111/1000","v":86742.25},{"$f":"HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*Q111/1000","v":86742.25},{"$f":"HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*R111/1000","v":86742.25},{"$f":"HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*S111/1000","v":86742.25},{"$f":"HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*T111/1000","v":86742.25},{"$f":"HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*U111/1000","v":86742.25},{"$f":"HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*V111/1000","v":86742.25},{"$f":"HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*W111/1000","v":86742.25},null,"MWh input",null,{"$f":"(HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AA111/1000)/(1+$Z$1)","v":17885},{"$f":"(HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AB111/1000)/(1+$Z$1)","v":17885},{"$f":"(HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AC111/1000)/(1+$Z$1)","v":17885},{"$f":"(HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AD111/1000)/(1+$Z$1)","v":17885},{"$f":"(HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AE111/1000)/(1+$Z$1)","v":17885},{"$f":"(HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AF111/1000)/(1+$Z$1)","v":17885},{"$f":"(HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AG111/1000)/(1+$Z$1)","v":17885},{"$f":"(HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AH111/1000)/(1+$Z$1)","v":17885},{"$f":"(HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AI111/1000)/(1+$Z$1)","v":17885},{"$f":"(HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AJ111/1000)/(1+$Z$1)","v":17885},{"$f":"(HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AK111/1000)/(1+$Z$1)","v":17885},{"$f":"(HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AL111/1000)/(1+$Z$1)","v":17885},{"$f":"(HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AM111/1000)/(1+$Z$1)","v":17885},{"$f":"(HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AN111/1000)/(1+$Z$1)","v":17885},{"$f":"(HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AO111/1000)/(1+$Z$1)","v":17885},{"$f":"(HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AP111/1000)/(1+$Z$1)","v":17885},{"$f":"(HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AQ111/1000)/(1+$Z$1)","v":17885},{"$f":"(HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AR111/1000)/(1+$Z$1)","v":17885},{"$f":"(HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AS111/1000)/(1+$Z$1)","v":17885},{"$f":"(HLOOKUP($D110,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AT111/1000)/(1+$Z$1)","v":17885}]
[]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D114:W114))","v":569489.01479900791},{"$f":"HLOOKUP(D110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":489475.82275200007},{"$f":"HLOOKUP(E110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":499265.33920704009},{"$f":"HLOOKUP(F110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":509250.64599118079},{"$f":"HLOOKUP(G110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":519435.65891100443},{"$f":"HLOOKUP(H110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":529824.37208922452},{"$f":"HLOOKUP(I110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":540420.8595310091},{"$f":"HLOOKUP(J110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":551229.2767216292},{"$f":"HLOOKUP(K110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":562253.86225606187},{"$f":"HLOOKUP(L110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":573498.93950118311},{"$f":"HLOOKUP(M110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":584968.91829120694},{"$f":"HLOOKUP(N110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":596668.29665703105},{"$f":"HLOOKUP(O110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":608601.66259017168},{"$f":"HLOOKUP(P110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":620773.69584197504},{"$f":"HLOOKUP(Q110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":633189.16975881462},{"$f":"HLOOKUP(R110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":645852.95315399091},{"$f":"HLOOKUP(S110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":658770.01221707079},{"$f":"HLOOKUP(T110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":671945.41246141214},{"$f":"HLOOKUP(U110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":685384.3207106404},{"$f":"HLOOKUP(V110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":699092.00712485332},{"$f":"HLOOKUP(W110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":713073.84726735041},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA114:AT114))","v":569489.01479900791},{"$f":"HLOOKUP(AA110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":489475.82275200007},{"$f":"HLOOKUP(AB110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":499265.33920704009},{"$f":"HLOOKUP(AC110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":509250.64599118079},{"$f":"HLOOKUP(AD110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":519435.65891100443},{"$f":"HLOOKUP(AE110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":529824.37208922452},{"$f":"HLOOKUP(AF110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":540420.8595310091},{"$f":"HLOOKUP(AG110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":551229.2767216292},{"$f":"HLOOKUP(AH110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":562253.86225606187},{"$f":"HLOOKUP(AI110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":573498.93950118311},{"$f":"HLOOKUP(AJ110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":584968.91829120694},{"$f":"HLOOKUP(AK110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":596668.29665703105},{"$f":"HLOOKUP(AL110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":608601.66259017168},{"$f":"HLOOKUP(AM110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":620773.69584197504},{"$f":"HLOOKUP(AN110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":633189.16975881462},{"$f":"HLOOKUP(AO110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":645852.95315399091},{"$f":"HLOOKUP(AP110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":658770.01221707079},{"$f":"HLOOKUP(AQ110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":671945.41246141214},{"$f":"HLOOKUP(AR110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":685384.3207106404},{"$f":"HLOOKUP(AS110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":699092.00712485332},{"$f":"HLOOKUP(AT110,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C111","v":713073.84726735041}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D115:W115))","v":813406.82864432037},{"$f":"VLOOKUP(D109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1090782.01477754},{"$f":"VLOOKUP(E109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1052824.4548079784},{"$f":"VLOOKUP(F109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1012904.6818929939},{"$f":"VLOOKUP(G109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":973682.54001495743},{"$f":"VLOOKUP(H109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":935105.75710770057},{"$f":"VLOOKUP(I109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":897126.75218791643},{"$f":"VLOOKUP(J109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":859700.62489107379},{"$f":"VLOOKUP(K109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":822785.8256261159},{"$f":"VLOOKUP(L109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":786158.52272508794},{"$f":"VLOOKUP(M109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":749572.76941511722},{"$f":"VLOOKUP(N109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":712987.01610514673},{"$f":"VLOOKUP(O109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":676401.26279517636},{"$f":"VLOOKUP(P109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":639815.50948520575},{"$f":"VLOOKUP(Q109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":603229.75617523526},{"$f":"VLOOKUP(R109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":566644.00286526477},{"$f":"VLOOKUP(S109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":530058.24955529417},{"$f":"VLOOKUP(T109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":493472.49624532351},{"$f":"VLOOKUP(U109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":456886.74293535284},{"$f":"VLOOKUP(V109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":420300.9896253823},{"$f":"VLOOKUP(W109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":383715.23631541186},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA115:AT115))","v":772736.48721210426},{"$f":"(VLOOKUP(AA109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1036242.9140386629},{"$f":"(VLOOKUP(AB109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1000183.2320675794},{"$f":"(VLOOKUP(AC109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":962259.44779834407},{"$f":"(VLOOKUP(AD109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":924998.41301420948},{"$f":"(VLOOKUP(AE109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":888350.46925231547},{"$f":"(VLOOKUP(AF109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":852270.41457852058},{"$f":"(VLOOKUP(AG109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":816715.59364652005},{"$f":"(VLOOKUP(AH109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":781646.53434481006},{"$f":"(VLOOKUP(AI109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":746850.59658883349},{"$f":"(VLOOKUP(AJ109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":712094.13094436133},{"$f":"(VLOOKUP(AK109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":677337.6652998894},{"$f":"(VLOOKUP(AL109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":642581.19965541747},{"$f":"(VLOOKUP(AM109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":607824.73401094542},{"$f":"(VLOOKUP(AN109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":573068.26836647349},{"$f":"(VLOOKUP(AO109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":538311.80272200156},{"$f":"(VLOOKUP(AP109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":503555.33707752946},{"$f":"(VLOOKUP(AQ109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":468798.8714330573},{"$f":"(VLOOKUP(AR109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":434042.40578858519},{"$f":"(VLOOKUP(AS109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":399285.94014411315},{"$f":"(VLOOKUP(AT109,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA110,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":364529.47449964128}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D116:W116))","v":18442.33225525108},{"$f":"D114*Misc_Rev","v":15851.185044000771},16168.208744880787,16491.572919778399,16821.404378173967,17157.832465737447,17500.989115052202,17851.00889735324,18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA116:AT116))","v":18442.33225525108},{"$f":"AA114*Misc_Rev","v":15851.185044000771},16168.208744880787,16491.572919778399,16821.404378173967,17157.832465737447,17500.989115052202,17851.00889735324,18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D117:W117))","v":1401338.1756985793},{"$f":"SUM(D114:D116)","v":1596109.0225735409},1568258.0027598992,1538646.9008039529,1509939.6033041356,1482087.9616626624,1455048.6008339778,1428780.9105100562,1403247.7169574781,1378229.6518830776,1353485.3211562666,1328977.8188811191,1304711.8816266682,1280692.3406933271,1256924.1240075193,1233412.2580541947,1210161.8698480024,1187178.188943886,1164466.5494878867,1142032.3923089667,1119881.2670526681,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA117:AT117))","v":1360667.8342663634},{"$f":"SUM(AA114:AA116)","v":1541569.921834664},1515616.7800195003,1488001.6667093032,1461255.4763033879,1435332.6738072773,1410192.263224582,1385795.8792655023,1362108.4256761721,1338921.725746823,1316006.6826855107,1293328.4680758619,1270891.8184869091,1248701.565219067,1226762.6361987577,1205080.0579109315,1183658.9573702379,1162504.5641316199,1141622.2123411188,1121017.3428276978,1100695.5052368976]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D119:W119))","v":141301.78562682145},{"$f":"HLOOKUP(D110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D111","v":121448.88835199999},{"$f":"HLOOKUP(E110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E111","v":123877.86611904},{"$f":"HLOOKUP(F110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F111","v":126355.4234414208},{"$f":"HLOOKUP(G110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G111","v":128882.53191024921},{"$f":"HLOOKUP(H110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H111","v":131460.18254845421},{"$f":"HLOOKUP(I110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I111","v":134089.38619942329},{"$f":"HLOOKUP(J110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J111","v":136771.17392341176},{"$f":"HLOOKUP(K110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K111","v":139506.59740187999},{"$f":"HLOOKUP(L110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L111","v":142296.72934991759},{"$f":"HLOOKUP(M110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M111","v":145142.66393691598},{"$f":"HLOOKUP(N110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N111","v":148045.51721565431},{"$f":"HLOOKUP(O110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O111","v":151006.42755996741},{"$f":"HLOOKUP(P110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P111","v":154026.55611116672},{"$f":"HLOOKUP(Q110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q111","v":157107.08723339008},{"$f":"HLOOKUP(R110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R111","v":160249.22897805792},{"$f":"HLOOKUP(S110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S111","v":163454.21355761905},{"$f":"HLOOKUP(T110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T111","v":166723.29782877144},{"$f":"HLOOKUP(U110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U111","v":170057.76378534685},{"$f":"HLOOKUP(V110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V111","v":173458.91906105378},{"$f":"HLOOKUP(W110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W111","v":176928.09744227485},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA119:AT119))","v":36417.985986294203},{"$f":"HLOOKUP(AA110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA111","v":31301.259884536081},{"$f":"HLOOKUP(AB110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB111","v":31927.285082226805},{"$f":"HLOOKUP(AC110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC111","v":32565.830783871341},{"$f":"HLOOKUP(AD110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD111","v":33217.147399548769},{"$f":"HLOOKUP(AE110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE111","v":33881.490347539744},{"$f":"HLOOKUP(AF110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF111","v":34559.120154490534},{"$f":"HLOOKUP(AG110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG111","v":35250.302557580355},{"$f":"HLOOKUP(AH110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH111","v":35955.308608731961},{"$f":"HLOOKUP(AI110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI111","v":36674.414780906598},{"$f":"HLOOKUP(AJ110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ111","v":37407.903076524737},{"$f":"HLOOKUP(AK110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK111","v":38156.061138055229},{"$f":"HLOOKUP(AL110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL111","v":38919.182360816347},{"$f":"HLOOKUP(AM110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM111","v":39697.566008032663},{"$f":"HLOOKUP(AN110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN111","v":40491.517328193324},{"$f":"HLOOKUP(AO110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO111","v":41301.347674757191},{"$f":"HLOOKUP(AP110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP111","v":42127.374628252335},{"$f":"HLOOKUP(AQ110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ111","v":42969.922120817384},{"$f":"HLOOKUP(AR110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR111","v":43829.320563233719},{"$f":"HLOOKUP(AS110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS111","v":44705.906974498394},{"$f":"HLOOKUP(AT110,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT111","v":45600.025113988362}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D120:W120))","v":2641581.4821740277},{"$f":"HLOOKUP(D110,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*D112","v":1974172.3199966229},{"$f":"HLOOKUP(E110,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*E112","v":2105616.331506703},{"$f":"HLOOKUP(F110,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*F112","v":2044190.7934671249},{"$f":"HLOOKUP(G110,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*G112","v":2169874.4415228469},{"$f":"HLOOKUP(H110,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*H112","v":2247990.1880644108},{"$f":"HLOOKUP(I110,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*I112","v":2317581.4980539009},{"$f":"HLOOKUP(J110,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*J112","v":2555278.1809536833},{"$f":"HLOOKUP(K110,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*K112","v":2583362.836516276},{"$f":"HLOOKUP(L110,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*L112","v":2708161.4229753488},{"$f":"HLOOKUP(M110,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*M112","v":2847420.5037121973},{"$f":"HLOOKUP(N110,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*N112","v":2919827.3403088138},{"$f":"HLOOKUP(O110,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*O112","v":3107525.6758518689},{"$f":"HLOOKUP(P110,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*P112","v":3133078.3579837098},{"$f":"HLOOKUP(Q110,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*Q112","v":3366656.3104394227},{"$f":"HLOOKUP(R110,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*R112","v":3348453.9527012203},{"$f":"HLOOKUP(S110,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*S112","v":3341654.8095234563},{"$f":"HLOOKUP(T110,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*T112","v":3390997.4089567657},{"$f":"HLOOKUP(U110,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*U112","v":3380948.9231246435},{"$f":"HLOOKUP(V110,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*V112","v":3490784.213905747},{"$f":"HLOOKUP(W110,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*W112","v":3998477.1256748671},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA120:AT120))","v":830339.57940528274},{"$f":"VLOOKUP($AA110,'PPA Summary'!$A$4:$F$24,6,FALSE)*AA112*(1-$Z$2)","v":830339.57940528239},{"$f":"VLOOKUP($AA110,'PPA Summary'!$A$4:$F$24,6,FALSE)*AB112*(1-$Z$2)","v":830339.57940528239},{"$f":"VLOOKUP($AA110,'PPA Summary'!$A$4:$F$24,6,FALSE)*AC112*(1-$Z$2)","v":830339.57940528239},{"$f":"VLOOKUP($AA110,'PPA Summary'!$A$4:$F$24,6,FALSE)*AD112*(1-$Z$2)","v":830339.57940528239},{"$f":"VLOOKUP($AA110,'PPA Summary'!$A$4:$F$24,6,FALSE)*AE112*(1-$Z$2)","v":830339.57940528239},{"$f":"VLOOKUP($AA110,'PPA Summary'!$A$4:$F$24,6,FALSE)*AF112*(1-$Z$2)","v":830339.57940528239},{"$f":"VLOOKUP($AA110,'PPA Summary'!$A$4:$F$24,6,FALSE)*AG112*(1-$Z$2)","v":830339.57940528239},{"$f":"VLOOKUP($AA110,'PPA Summary'!$A$4:$F$24,6,FALSE)*AH112*(1-$Z$2)","v":830339.57940528239},{"$f":"VLOOKUP($AA110,'PPA Summary'!$A$4:$F$24,6,FALSE)*AI112*(1-$Z$2)","v":830339.57940528239},{"$f":"VLOOKUP($AA110,'PPA Summary'!$A$4:$F$24,6,FALSE)*AJ112*(1-$Z$2)","v":830339.57940528239},{"$f":"VLOOKUP($AA110,'PPA Summary'!$A$4:$F$24,6,FALSE)*AK112*(1-$Z$2)","v":830339.57940528239},{"$f":"VLOOKUP($AA110,'PPA Summary'!$A$4:$F$24,6,FALSE)*AL112*(1-$Z$2)","v":830339.57940528239},{"$f":"VLOOKUP($AA110,'PPA Summary'!$A$4:$F$24,6,FALSE)*AM112*(1-$Z$2)","v":830339.57940528239},{"$f":"VLOOKUP($AA110,'PPA Summary'!$A$4:$F$24,6,FALSE)*AN112*(1-$Z$2)","v":830339.57940528239},{"$f":"VLOOKUP($AA110,'PPA Summary'!$A$4:$F$24,6,FALSE)*AO112*(1-$Z$2)","v":830339.57940528239},{"$f":"VLOOKUP($AA110,'PPA Summary'!$A$4:$F$24,6,FALSE)*AP112*(1-$Z$2)","v":830339.57940528239},{"$f":"VLOOKUP($AA110,'PPA Summary'!$A$4:$F$24,6,FALSE)*AQ112*(1-$Z$2)","v":830339.57940528239},{"$f":"VLOOKUP($AA110,'PPA Summary'!$A$4:$F$24,6,FALSE)*AR112*(1-$Z$2)","v":830339.57940528239},{"$f":"VLOOKUP($AA110,'PPA Summary'!$A$4:$F$24,6,FALSE)*AS112*(1-$Z$2)","v":830339.57940528239},{"$f":"VLOOKUP($AA110,'PPA Summary'!$A$4:$F$24,6,FALSE)*AT112*(1-$Z$2)","v":830339.57940528239}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D121:W121))","v":90120.8917444627},{"$f":"SUM(D119:D120)*Misc_Rev","v":67864.597211161803},{"$f":"SUM(E119:E120)*Misc_Rev","v":72199.940095912069},{"$f":"SUM(F119:F120)*Misc_Rev","v":70290.968688366353},{"$f":"SUM(G119:G120)*Misc_Rev","v":74442.945827657386},{"$f":"SUM(H119:H120)*Misc_Rev","v":77056.120801927027},{"$f":"SUM(I119:I120)*Misc_Rev","v":79394.909915659649},{"$f":"SUM(J119:J120)*Misc_Rev","v":87179.326308339863},{"$f":"SUM(K119:K120)*Misc_Rev","v":88177.403748005585},{"$f":"SUM(L119:L120)*Misc_Rev","v":92309.236804901433},{"$f":"SUM(M119:M120)*Misc_Rev","v":96911.165621148888},{"$f":"SUM(N119:N120)*Misc_Rev","v":99349.994618072378},{"$f":"SUM(O119:O120)*Misc_Rev","v":105524.30363688893},{"$f":"SUM(P119:P120)*Misc_Rev","v":106449.60553804849},{"$f":"SUM(Q119:Q120)*Misc_Rev","v":114113.55387023638},{"$f":"SUM(R119:R120)*Misc_Rev","v":113625.84383550176},{"$f":"SUM(S119:S120)*Misc_Rev","v":113509.45060345756},{"$f":"SUM(T119:T120)*Misc_Rev","v":115213.22736854285},{"$f":"SUM(U119:U120)*Misc_Rev","v":114995.80054889314},{"$f":"SUM(V119:V120)*Misc_Rev","v":118662.84961799688},{"$f":"SUM(W119:W120)*Misc_Rev","v":135216.32274542554},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA121:AT121))","v":28069.076997640823},{"$f":"SUM(AA119:AA120)*Misc_Rev","v":27903.376939561484},{"$f":"SUM(AB119:AB120)*Misc_Rev","v":27923.650139563502},{"$f":"SUM(AC119:AC120)*Misc_Rev","v":27944.328803565557},{"$f":"SUM(AD119:AD120)*Misc_Rev","v":27965.421040847657},{"$f":"SUM(AE119:AE120)*Misc_Rev","v":27986.935122875395},{"$f":"SUM(AF119:AF120)*Misc_Rev","v":28008.87948654369},{"$f":"SUM(AG119:AG120)*Misc_Rev","v":28031.262737485351},{"$f":"SUM(AH119:AH120)*Misc_Rev","v":28054.093653445841},{"$f":"SUM(AI119:AI120)*Misc_Rev","v":28077.381187725547},{"$f":"SUM(AJ119:AJ120)*Misc_Rev","v":28101.134472690843},{"$f":"SUM(AK119:AK120)*Misc_Rev","v":28125.362823355452},{"$f":"SUM(AL119:AL120)*Misc_Rev","v":28150.075741033346},{"$f":"SUM(AM119:AM120)*Misc_Rev","v":28175.282917064796},{"$f":"SUM(AN119:AN120)*Misc_Rev","v":28200.99423661688},{"$f":"SUM(AO119:AO120)*Misc_Rev","v":28227.219782560005},{"$f":"SUM(AP119:AP120)*Misc_Rev","v":28253.969839421992},{"$f":"SUM(AQ119:AQ120)*Misc_Rev","v":28281.254897421219},{"$f":"SUM(AR119:AR120)*Misc_Rev","v":28309.085656580428},{"$f":"SUM(AS119:AS120)*Misc_Rev","v":28337.473030922825},{"$f":"SUM(AT119:AT120)*Misc_Rev","v":28366.428152752065}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D122:W122))","v":2873004.1595453117},{"$f":"SUM(D119:D121)","v":2163485.8055597846},{"$f":"SUM(E119:E121)","v":2301694.1377216554},2240837.1855969122,2373199.9192607533,2456506.4914147919,2531065.7941689836,2779228.681185435,2811046.8376661618,2942767.3891301681,3089474.333270262,3167222.8521425403,3364056.4070487255,3393554.5196329248,3637876.9515430494,3622329.0255147801,3618618.473684533,3672933.9341540802,3666002.4874588833,3782905.9825847973,4310621.5458625676,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA122:AT122))","v":894826.64238921762},{"$f":"SUM(AA119:AA121)","v":889544.21622937988},{"$f":"SUM(AB119:AB121)","v":890190.51462707273},890849.73899271933,891522.14784567885,892208.00487569754,892907.57904631668,893621.14470034814,894348.98166746018,895091.37537391461,895848.61695449799,896621.00336669316,897408.83750713209,898212.42833037989,899032.09097009257,899868.14686259965,900720.92387295677,901590.75642352097,902477.98562509648,903382.95941070362,904306.03267202282]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D124:W124))","v":4274342.3352438919},{"$f":"D122+D117","v":3759594.8281333256},{"$f":"E122+E117","v":3869952.1404815549},3779484.0864008651,3883139.5225648889,3938594.4530774541,3986114.3950029612,4208009.5916954912,4214294.5546236401,4320997.0410132455,4442959.6544265281,4496200.6710236594,4668768.2886753939,4674246.8603262519,4894801.0755505692,4855741.2835689746,4828780.3435325352,4860112.1230979664,4830469.0369467698,4924938.374893764,5430502.8129152358,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA124:AT124))","v":2255494.476655581},{"$f":"AA122+AA117","v":2431114.1380640436},{"$f":"AB122+AB117","v":2405807.2946465733},2378851.4057020224,2352777.6241490669,2327540.678682975,2303099.8422708986,2279417.0239658505,2256457.4073436325,2234013.1011207374,2211855.2996400087,2189949.4714425551,2168300.6559940414,2146913.993549447,2125794.7271688501,2104948.2047735313,2084379.8812431947,2064095.3205551407,2044100.1979662152,2024400.3022384015,2005001.5379089206]
[null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D125:W125))","v":2.4145416383244696},{"$f":"D124/D111","v":2.1237649078567014},{"$f":"E124/E111","v":2.1861048668162999},{"$f":"F124/F111","v":2.1350001900301456},{"$f":"G124/G111","v":2.1935543129868034},{"$f":"H124/H111","v":2.2248803576203668},{"$f":"I124/I111","v":2.2517239909634013},{"$f":"J124/J111","v":2.3770708045165887},{"$f":"K124/K111","v":2.3806211295713262},{"$f":"L124/L111","v":2.4408965067155743},{"$f":"M124/M111","v":2.5097922069914014},{"$f":"N124/N111","v":2.5398676294442364},{"$f":"O124/O111","v":2.6373496899733904},{"$f":"P124/P111","v":2.6404444910754141},{"$f":"Q124/Q111","v":2.765033794972783},{"$f":"R124/R111","v":2.7429692323507835},{"$f":"S124/S111","v":2.7277392139712102},{"$f":"T124/T111","v":2.7454382844784444},{"$f":"U124/U111","v":2.7286931433112667},{"$f":"V124/V111","v":2.7820581132008271},{"$f":"W124/W111","v":3.0676474017315272},null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA125:AT125))","v":4.9435495378752474},{"$f":"AA124/AA111","v":5.3284693437020136},{"$f":"AB124/AB111","v":5.2730022896363247},{"$f":"AC124/AC111","v":5.2139208892099118},{"$f":"AD124/AD111","v":5.1567728748472694},{"$f":"AE124/AE111","v":5.1014590217709044},{"$f":"AF124/AF111","v":5.047890065251285},{"$f":"AG124/AG111","v":4.9959825182813162},{"$f":"AH124/AH111","v":4.9456600708901535},{"$f":"AI124/AI111","v":4.8964670709495612},{"$f":"AJ124/AJ111","v":4.8479020266082387},{"$f":"AK124/AK111","v":4.7998892524768326},{"$f":"AL124/AL111","v":4.7524397939595424},{"$f":"AM124/AM111","v":4.7055649173686511},{"$f":"AN124/AN111","v":4.6592761143426848},{"$f":"AO124/AO111","v":4.6135851063529456},{"$f":"AP124/AP111","v":4.5685038493001526},{"$f":"AQ124/AQ111","v":4.5240445382030483},{"$f":"AR124/AR111","v":4.480219611980746},{"$f":"AS124/AS111","v":4.4370417583307429},{"$f":"AT124/AT111","v":4.3945239187044836}]
[null,"Fixed $/kg-day",{"$f":"C117/C111","v":280.26763513971588},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kg-day",{"$f":"Z117/Z111","v":272.13356685327267}]
[null,"Variable $/kg",{"$f":"C122/D111","v":1.6229369634488415},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/kg",{"$f":"Z122/AA111","v":1.9612638737297921}]
[null,"All per $/kg",{"$f":"C124/D111","v":2.4145416383244696},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/kg",{"$f":"Z124/AA111","v":4.9435495378752465}]
[]
[null,{"$f":"D131&\" \"&\"Hydrogen NW System Electrolysis\"","v":"2026 Hydrogen NW System Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA131&\" \"&\"Hydrogen Solar Electrolysis\"","v":"2026 Hydrogen Solar Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year","kg-day",2026,{"$f":"D131+1","v":2027},{"$f":"E131+1","v":2028},{"$f":"F131+1","v":2029},{"$f":"G131+1","v":2030},{"$f":"H131+1","v":2031},{"$f":"I131+1","v":2032},{"$f":"J131+1","v":2033},{"$f":"K131+1","v":2034},{"$f":"L131+1","v":2035},{"$f":"M131+1","v":2036},{"$f":"N131+1","v":2037},{"$f":"O131+1","v":2038},{"$f":"P131+1","v":2039},{"$f":"Q131+1","v":2040},{"$f":"R131+1","v":2041},{"$f":"S131+1","v":2042},{"$f":"T131+1","v":2043},{"$f":"U131+1","v":2044},{"$f":"V131+1","v":2045},null,"Year","kg-day",2026,{"$f":"AA131+1","v":2027},{"$f":"AB131+1","v":2028},{"$f":"AC131+1","v":2029},{"$f":"AD131+1","v":2030},{"$f":"AE131+1","v":2031},{"$f":"AF131+1","v":2032},{"$f":"AG131+1","v":2033},{"$f":"AH131+1","v":2034},{"$f":"AI131+1","v":2035},{"$f":"AJ131+1","v":2036},{"$f":"AK131+1","v":2037},{"$f":"AL131+1","v":2038},{"$f":"AM131+1","v":2039},{"$f":"AN131+1","v":2040},{"$f":"AO131+1","v":2041},{"$f":"AP131+1","v":2042},{"$f":"AQ131+1","v":2043},{"$f":"AR131+1","v":2044},{"$f":"AS131+1","v":2045}]
[null,"kG",5000,{"$f":"$C132*365*0.97","v":1770250},{"$f":"$C132*365*0.97","v":1770250},1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,null,"kG",5000,{"$f":"$C132*365*0.25","v":456250},{"$f":"$C132*365*0.25","v":456250},456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250]
[null,"MWh input",null,{"$f":"HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*D132/1000","v":86385.273892117446},{"$f":"HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*E132/1000","v":86385.273892117446},{"$f":"HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*F132/1000","v":86385.273892117446},{"$f":"HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*G132/1000","v":86385.273892117446},{"$f":"HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*H132/1000","v":86385.273892117446},{"$f":"HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*I132/1000","v":86385.273892117446},{"$f":"HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*J132/1000","v":86385.273892117446},{"$f":"HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*K132/1000","v":86385.273892117446},{"$f":"HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*L132/1000","v":86385.273892117446},{"$f":"HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*M132/1000","v":86385.273892117446},{"$f":"HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*N132/1000","v":86385.273892117446},{"$f":"HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*O132/1000","v":86385.273892117446},{"$f":"HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*P132/1000","v":86385.273892117446},{"$f":"HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*Q132/1000","v":86385.273892117446},{"$f":"HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*R132/1000","v":86385.273892117446},{"$f":"HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*S132/1000","v":86385.273892117446},{"$f":"HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*T132/1000","v":86385.273892117446},{"$f":"HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*U132/1000","v":86385.273892117446},{"$f":"HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*V132/1000","v":86385.273892117446},{"$f":"HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*W132/1000","v":86385.273892117446},null,"MWh input",null,{"$f":"(HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AA132/1000)/(1+$Z$1)","v":17811.3966787871},{"$f":"(HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AB132/1000)/(1+$Z$1)","v":17811.3966787871},{"$f":"(HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AC132/1000)/(1+$Z$1)","v":17811.3966787871},{"$f":"(HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AD132/1000)/(1+$Z$1)","v":17811.3966787871},{"$f":"(HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AE132/1000)/(1+$Z$1)","v":17811.3966787871},{"$f":"(HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AF132/1000)/(1+$Z$1)","v":17811.3966787871},{"$f":"(HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AG132/1000)/(1+$Z$1)","v":17811.3966787871},{"$f":"(HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AH132/1000)/(1+$Z$1)","v":17811.3966787871},{"$f":"(HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AI132/1000)/(1+$Z$1)","v":17811.3966787871},{"$f":"(HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AJ132/1000)/(1+$Z$1)","v":17811.3966787871},{"$f":"(HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AK132/1000)/(1+$Z$1)","v":17811.3966787871},{"$f":"(HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AL132/1000)/(1+$Z$1)","v":17811.3966787871},{"$f":"(HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AM132/1000)/(1+$Z$1)","v":17811.3966787871},{"$f":"(HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AN132/1000)/(1+$Z$1)","v":17811.3966787871},{"$f":"(HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AO132/1000)/(1+$Z$1)","v":17811.3966787871},{"$f":"(HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AP132/1000)/(1+$Z$1)","v":17811.3966787871},{"$f":"(HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AQ132/1000)/(1+$Z$1)","v":17811.3966787871},{"$f":"(HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AR132/1000)/(1+$Z$1)","v":17811.3966787871},{"$f":"(HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AS132/1000)/(1+$Z$1)","v":17811.3966787871},{"$f":"(HLOOKUP($D131,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AT132/1000)/(1+$Z$1)","v":17811.3966787871}]
[]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D135:W135))","v":580878.79509498819},{"$f":"HLOOKUP(D131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":499265.33920704009},{"$f":"HLOOKUP(E131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":509250.64599118079},{"$f":"HLOOKUP(F131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":519435.65891100443},{"$f":"HLOOKUP(G131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":529824.37208922452},{"$f":"HLOOKUP(H131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":540420.8595310091},{"$f":"HLOOKUP(I131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":551229.2767216292},{"$f":"HLOOKUP(J131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":562253.86225606187},{"$f":"HLOOKUP(K131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":573498.93950118311},{"$f":"HLOOKUP(L131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":584968.91829120694},{"$f":"HLOOKUP(M131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":596668.29665703105},{"$f":"HLOOKUP(N131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":608601.66259017168},{"$f":"HLOOKUP(O131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":620773.69584197504},{"$f":"HLOOKUP(P131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":633189.16975881462},{"$f":"HLOOKUP(Q131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":645852.95315399091},{"$f":"HLOOKUP(R131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":658770.01221707079},{"$f":"HLOOKUP(S131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":671945.41246141214},{"$f":"HLOOKUP(T131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":685384.3207106404},{"$f":"HLOOKUP(U131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":699092.00712485332},{"$f":"HLOOKUP(V131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":713073.84726735041},{"$f":"HLOOKUP(W131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":727335.32421269733},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA135:AT135))","v":580878.79509498819},{"$f":"HLOOKUP(AA131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":499265.33920704009},{"$f":"HLOOKUP(AB131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":509250.64599118079},{"$f":"HLOOKUP(AC131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":519435.65891100443},{"$f":"HLOOKUP(AD131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":529824.37208922452},{"$f":"HLOOKUP(AE131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":540420.8595310091},{"$f":"HLOOKUP(AF131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":551229.2767216292},{"$f":"HLOOKUP(AG131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":562253.86225606187},{"$f":"HLOOKUP(AH131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":573498.93950118311},{"$f":"HLOOKUP(AI131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":584968.91829120694},{"$f":"HLOOKUP(AJ131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":596668.29665703105},{"$f":"HLOOKUP(AK131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":608601.66259017168},{"$f":"HLOOKUP(AL131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":620773.69584197504},{"$f":"HLOOKUP(AM131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":633189.16975881462},{"$f":"HLOOKUP(AN131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":645852.95315399091},{"$f":"HLOOKUP(AO131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":658770.01221707079},{"$f":"HLOOKUP(AP131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":671945.41246141214},{"$f":"HLOOKUP(AQ131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":685384.3207106404},{"$f":"HLOOKUP(AR131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":699092.00712485332},{"$f":"HLOOKUP(AS131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":713073.84726735041},{"$f":"HLOOKUP(AT131,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C132","v":727335.32421269733}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D136:W136))","v":815278.79974269087},{"$f":"VLOOKUP(D130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1093292.3359776821},{"$f":"VLOOKUP(E130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1055247.4206371971},{"$f":"VLOOKUP(F130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1015235.7765225634},{"$f":"VLOOKUP(G130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":975923.36897005001},{"$f":"VLOOKUP(H130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":937257.80561477202},{"$f":"VLOOKUP(I130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":899191.39597074513},{"$f":"VLOOKUP(J130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":861679.13633992604},{"$f":"VLOOKUP(K130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":824679.38150920114},{"$f":"VLOOKUP(L130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":787967.78468534455},{"$f":"VLOOKUP(M130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":751297.8330746016},{"$f":"VLOOKUP(N130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":714627.88146385888},{"$f":"VLOOKUP(O130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":677957.92985311616},{"$f":"VLOOKUP(P130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":641287.97824237344},{"$f":"VLOOKUP(Q130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":604618.02663163072},{"$f":"VLOOKUP(R130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":567948.07502088801},{"$f":"VLOOKUP(S130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":531278.12341014517},{"$f":"VLOOKUP(T130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":494608.17179940228},{"$f":"VLOOKUP(U130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":457938.22018865944},{"$f":"VLOOKUP(V130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":421268.26857791661},{"$f":"VLOOKUP(W130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":384598.31696717395},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA136:AT136))","v":774514.85975555598},{"$f":"(VLOOKUP(AA130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1038627.719178798},{"$f":"(VLOOKUP(AB130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1002485.0496053372},{"$f":"(VLOOKUP(AC130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":964473.98769643519},{"$f":"(VLOOKUP(AD130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":927127.20052154746},{"$f":"(VLOOKUP(AE130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":890394.91533403343},{"$f":"(VLOOKUP(AF130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":854231.82617220783},{"$f":"(VLOOKUP(AG130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":818595.17952292971},{"$f":"(VLOOKUP(AH130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":783445.41243374103},{"$f":"(VLOOKUP(AI130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":748569.39545107726},{"$f":"(VLOOKUP(AJ130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":713732.94142087153},{"$f":"(VLOOKUP(AK130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":678896.48739066592},{"$f":"(VLOOKUP(AL130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":644060.03336046031},{"$f":"(VLOOKUP(AM130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":609223.5793302547},{"$f":"(VLOOKUP(AN130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":574387.1253000492},{"$f":"(VLOOKUP(AO130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":539550.67126984359},{"$f":"(VLOOKUP(AP130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":504714.21723963786},{"$f":"(VLOOKUP(AQ130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":469877.76320943213},{"$f":"(VLOOKUP(AR130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":435041.30917922646},{"$f":"(VLOOKUP(AS130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":400204.85514902073},{"$f":"(VLOOKUP(AT130,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA131,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":365368.40111881524}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D137:W137))","v":18811.178900356099},{"$f":"D135*Misc_Rev","v":16168.208744880787},16491.572919778399,16821.404378173967,17157.832465737447,17500.989115052202,17851.00889735324,18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA137:AT137))","v":18811.178900356099},{"$f":"AA135*Misc_Rev","v":16168.208744880787},16491.572919778399,16821.404378173967,17157.832465737447,17500.989115052202,17851.00889735324,18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D138:W138))","v":1414968.7737380352},{"$f":"SUM(D135:D137)","v":1608725.883929603},1580989.6395481562,1551492.8398117418,1522905.5735250118,1495179.6542608333,1468271.6815897275,1442141.0276712882,1416750.5106671907,1391880.3364264937,1367288.6358505741,1342938.5002953506,1318834.7610612377,1294982.3460746575,1271386.2818205606,1248051.6953135964,1224983.8161087078,1202187.978351936,1179669.6228722439,1157434.2993151729,1135487.6683191753,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA138:AT138))","v":1374204.8337509006},{"$f":"SUM(AA135:AA137)","v":1554061.2671307188},1528227.2685162963,1500731.0509856134,1474109.4050765093,1448316.7639800946,1423312.1117911902,1399057.0708542918,1375516.5415917307,1352481.9471922265,1329723.7441968441,1307207.1062221576,1284936.8645685818,1262917.9471625388,1241155.3804889789,1219654.2915625519,1198419.9099382004,1177457.5697619659,1156772.7118628109,1136370.8858862771,1116257.7524708165]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D140:W140))","v":144127.82133935791},{"$f":"HLOOKUP(D131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D132","v":123877.86611904},{"$f":"HLOOKUP(E131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E132","v":126355.4234414208},{"$f":"HLOOKUP(F131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F132","v":128882.53191024921},{"$f":"HLOOKUP(G131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G132","v":131460.18254845421},{"$f":"HLOOKUP(H131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H132","v":134089.38619942329},{"$f":"HLOOKUP(I131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I132","v":136771.17392341176},{"$f":"HLOOKUP(J131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J132","v":139506.59740187999},{"$f":"HLOOKUP(K131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K132","v":142296.72934991759},{"$f":"HLOOKUP(L131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L132","v":145142.66393691598},{"$f":"HLOOKUP(M131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M132","v":148045.51721565431},{"$f":"HLOOKUP(N131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N132","v":151006.42755996741},{"$f":"HLOOKUP(O131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O132","v":154026.55611116672},{"$f":"HLOOKUP(P131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P132","v":157107.08723339008},{"$f":"HLOOKUP(Q131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q132","v":160249.22897805792},{"$f":"HLOOKUP(R131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R132","v":163454.21355761905},{"$f":"HLOOKUP(S131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S132","v":166723.29782877144},{"$f":"HLOOKUP(T131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T132","v":170057.76378534685},{"$f":"HLOOKUP(U131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U132","v":173458.91906105378},{"$f":"HLOOKUP(V131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V132","v":176928.09744227485},{"$f":"HLOOKUP(W131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W132","v":180466.65939112037},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA140:AT140))","v":37146.345706020089},{"$f":"HLOOKUP(AA131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA132","v":31927.285082226805},{"$f":"HLOOKUP(AB131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB132","v":32565.830783871341},{"$f":"HLOOKUP(AC131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC132","v":33217.147399548769},{"$f":"HLOOKUP(AD131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD132","v":33881.490347539744},{"$f":"HLOOKUP(AE131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE132","v":34559.120154490534},{"$f":"HLOOKUP(AF131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF132","v":35250.302557580355},{"$f":"HLOOKUP(AG131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG132","v":35955.308608731961},{"$f":"HLOOKUP(AH131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH132","v":36674.414780906598},{"$f":"HLOOKUP(AI131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI132","v":37407.903076524737},{"$f":"HLOOKUP(AJ131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ132","v":38156.061138055229},{"$f":"HLOOKUP(AK131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK132","v":38919.182360816347},{"$f":"HLOOKUP(AL131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL132","v":39697.566008032663},{"$f":"HLOOKUP(AM131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM132","v":40491.517328193324},{"$f":"HLOOKUP(AN131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN132","v":41301.347674757191},{"$f":"HLOOKUP(AO131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO132","v":42127.374628252335},{"$f":"HLOOKUP(AP131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP132","v":42969.922120817384},{"$f":"HLOOKUP(AQ131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ132","v":43829.320563233719},{"$f":"HLOOKUP(AR131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR132","v":44705.906974498394},{"$f":"HLOOKUP(AS131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS132","v":45600.025113988362},{"$f":"HLOOKUP(AT131,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT132","v":46512.02561626814}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D141:W141))","v":2721721.871240472},{"$f":"HLOOKUP(D131,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*D133","v":2096950.949611315},{"$f":"HLOOKUP(E131,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*E133","v":2035778.200143557},{"$f":"HLOOKUP(F131,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*F133","v":2160944.613985186},{"$f":"HLOOKUP(G131,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*G133","v":2238738.8856380451},{"$f":"HLOOKUP(H131,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*H133","v":2308043.8019153303},{"$f":"HLOOKUP(I131,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*I133","v":2544762.2759639691},{"$f":"HLOOKUP(J131,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*J133","v":2572731.3528894619},{"$f":"HLOOKUP(K131,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*K133","v":2697016.3474868592},{"$f":"HLOOKUP(L131,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*L133","v":2835702.3261352936},{"$f":"HLOOKUP(M131,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*M133","v":2907811.1820971868},{"$f":"HLOOKUP(N131,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*N133","v":3094737.0702887126},{"$f":"HLOOKUP(O131,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*O133","v":3120184.5937808664},{"$f":"HLOOKUP(P131,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*P133","v":3352801.2874687375},{"$f":"HLOOKUP(Q131,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*Q133","v":3334673.8390949992},{"$f":"HLOOKUP(R131,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*R133","v":3327902.6768800132},{"$f":"HLOOKUP(S131,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*S133","v":3377042.2134564272},{"$f":"HLOOKUP(T131,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*T133","v":3367035.0808214205},{"$f":"HLOOKUP(U131,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*U133","v":3476418.3591793831},{"$f":"HLOOKUP(V131,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*V133","v":3982021.9287923691},{"$f":"HLOOKUP(W131,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*W133","v":3795535.3953542928},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA141:AT141))","v":845639.43502112059},{"$f":"VLOOKUP($AA131,'PPA Summary'!$A$4:$F$24,6,FALSE)*AA133*(1-$Z$2)","v":845639.43502112012},{"$f":"VLOOKUP($AA131,'PPA Summary'!$A$4:$F$24,6,FALSE)*AB133*(1-$Z$2)","v":845639.43502112012},{"$f":"VLOOKUP($AA131,'PPA Summary'!$A$4:$F$24,6,FALSE)*AC133*(1-$Z$2)","v":845639.43502112012},{"$f":"VLOOKUP($AA131,'PPA Summary'!$A$4:$F$24,6,FALSE)*AD133*(1-$Z$2)","v":845639.43502112012},{"$f":"VLOOKUP($AA131,'PPA Summary'!$A$4:$F$24,6,FALSE)*AE133*(1-$Z$2)","v":845639.43502112012},{"$f":"VLOOKUP($AA131,'PPA Summary'!$A$4:$F$24,6,FALSE)*AF133*(1-$Z$2)","v":845639.43502112012},{"$f":"VLOOKUP($AA131,'PPA Summary'!$A$4:$F$24,6,FALSE)*AG133*(1-$Z$2)","v":845639.43502112012},{"$f":"VLOOKUP($AA131,'PPA Summary'!$A$4:$F$24,6,FALSE)*AH133*(1-$Z$2)","v":845639.43502112012},{"$f":"VLOOKUP($AA131,'PPA Summary'!$A$4:$F$24,6,FALSE)*AI133*(1-$Z$2)","v":845639.43502112012},{"$f":"VLOOKUP($AA131,'PPA Summary'!$A$4:$F$24,6,FALSE)*AJ133*(1-$Z$2)","v":845639.43502112012},{"$f":"VLOOKUP($AA131,'PPA Summary'!$A$4:$F$24,6,FALSE)*AK133*(1-$Z$2)","v":845639.43502112012},{"$f":"VLOOKUP($AA131,'PPA Summary'!$A$4:$F$24,6,FALSE)*AL133*(1-$Z$2)","v":845639.43502112012},{"$f":"VLOOKUP($AA131,'PPA Summary'!$A$4:$F$24,6,FALSE)*AM133*(1-$Z$2)","v":845639.43502112012},{"$f":"VLOOKUP($AA131,'PPA Summary'!$A$4:$F$24,6,FALSE)*AN133*(1-$Z$2)","v":845639.43502112012},{"$f":"VLOOKUP($AA131,'PPA Summary'!$A$4:$F$24,6,FALSE)*AO133*(1-$Z$2)","v":845639.43502112012},{"$f":"VLOOKUP($AA131,'PPA Summary'!$A$4:$F$24,6,FALSE)*AP133*(1-$Z$2)","v":845639.43502112012},{"$f":"VLOOKUP($AA131,'PPA Summary'!$A$4:$F$24,6,FALSE)*AQ133*(1-$Z$2)","v":845639.43502112012},{"$f":"VLOOKUP($AA131,'PPA Summary'!$A$4:$F$24,6,FALSE)*AR133*(1-$Z$2)","v":845639.43502112012},{"$f":"VLOOKUP($AA131,'PPA Summary'!$A$4:$F$24,6,FALSE)*AS133*(1-$Z$2)","v":845639.43502112012},{"$f":"VLOOKUP($AA131,'PPA Summary'!$A$4:$F$24,6,FALSE)*AT133*(1-$Z$2)","v":845639.43502112012}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D142:W142))","v":92807.67644450521},{"$f":"SUM(D140:D141)*Misc_Rev","v":71919.320368611836},{"$f":"SUM(E140:E141)*Misc_Rev","v":70018.535266175924},{"$f":"SUM(F140:F141)*Misc_Rev","v":74153.762292677769},{"$f":"SUM(G140:G141)*Misc_Rev","v":76756.526624151593},{"$f":"SUM(H140:H141)*Misc_Rev","v":79086.041163908187},{"$f":"SUM(I140:I141)*Misc_Rev","v":86838.779241152952},{"$f":"SUM(J140:J141)*Misc_Rev","v":87833.113782234825},{"$f":"SUM(K140:K141)*Misc_Rev","v":91948.314680282187},{"$f":"SUM(L140:L141)*Misc_Rev","v":96531.684158498436},{"$f":"SUM(M140:M141)*Misc_Rev","v":98960.86335054705},{"$f":"SUM(N140:N141)*Misc_Rev","v":105110.15743433168},{"$f":"SUM(O140:O141)*Misc_Rev","v":106032.05387810362},{"$f":"SUM(P140:P141)*Misc_Rev","v":113664.87280635371},{"$f":"SUM(Q140:Q141)*Misc_Rev","v":113179.58863647789},{"$f":"SUM(R140:R141)*Misc_Rev","v":113064.10153993229},{"$f":"SUM(S140:S141)*Misc_Rev","v":114761.30231745989},{"$f":"SUM(T140:T141)*Misc_Rev","v":114545.21467974556},{"$f":"SUM(U140:U141)*Misc_Rev","v":118197.62577853831},{"$f":"SUM(V140:V141)*Misc_Rev","v":134683.43764958272},{"$f":"SUM(W140:W141)*Misc_Rev","v":128758.85054087547},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA142:AT142))","v":28588.13472306772},{"$f":"SUM(AA140:AA141)*Misc_Rev","v":28419.12066382679},{"$f":"SUM(AB140:AB141)*Misc_Rev","v":28439.799327828845},{"$f":"SUM(AC140:AC141)*Misc_Rev","v":28460.891565110946},{"$f":"SUM(AD140:AD141)*Misc_Rev","v":28482.405647138683},{"$f":"SUM(AE140:AE141)*Misc_Rev","v":28504.350010806978},{"$f":"SUM(AF140:AF141)*Misc_Rev","v":28526.733261748639},{"$f":"SUM(AG140:AG141)*Misc_Rev","v":28549.564177709133},{"$f":"SUM(AH140:AH141)*Misc_Rev","v":28572.851711988838},{"$f":"SUM(AI140:AI141)*Misc_Rev","v":28596.604996954135},{"$f":"SUM(AJ140:AJ141)*Misc_Rev","v":28620.83334761874},{"$f":"SUM(AK140:AK141)*Misc_Rev","v":28645.546265296634},{"$f":"SUM(AL140:AL141)*Misc_Rev","v":28670.753441328085},{"$f":"SUM(AM140:AM141)*Misc_Rev","v":28696.464760880168},{"$f":"SUM(AN140:AN141)*Misc_Rev","v":28722.690306823297},{"$f":"SUM(AO140:AO141)*Misc_Rev","v":28749.44036368528},{"$f":"SUM(AP140:AP141)*Misc_Rev","v":28776.725421684507},{"$f":"SUM(AQ140:AQ141)*Misc_Rev","v":28804.556180843716},{"$f":"SUM(AR140:AR141)*Misc_Rev","v":28832.943555186113},{"$f":"SUM(AS140:AS141)*Misc_Rev","v":28861.898677015353},{"$f":"SUM(AT140:AT141)*Misc_Rev","v":28891.432901281183}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D143:W143))","v":2958657.3690243354},{"$f":"SUM(D140:D142)","v":2292748.1360989669},{"$f":"SUM(E140:E142)","v":2232152.1588511537},2363980.908188113,2446955.5948106507,2521219.2292786618,2768372.229128534,2800071.0640735771,2931261.3915170589,3077376.6742307078,3154817.562663388,3350853.655283012,3380243.2037701365,3623573.2475084811,3608102.656709535,3604420.9919775645,3658526.8136026589,3651638.0592865129,3768074.9040189749,4293633.463884227,4104760.9052862888,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA143:AT143))","v":911373.91545020835},{"$f":"SUM(AA140:AA142)","v":905985.8407671738},{"$f":"SUM(AB140:AB142)","v":906645.06513282028},907317.47398577991,908003.33101579861,908702.90518641763,909416.47084044921,910144.30780756124,910886.70151401556,911643.94309459894,912416.32950679411,913204.16364723316,914007.75447048084,914827.41711019364,915663.47300270072,916516.25001305772,917386.08256362204,918273.31176519755,919178.28555080469,920101.35881212377,921042.89353866945]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D145:W145))","v":4373626.1427623695},{"$f":"D143+D138","v":3901474.0200285697},{"$f":"E143+E138","v":3813141.7983993096},3915473.7479998549,3969861.1683356622,4016398.8835394951,4236643.9107182613,4242212.0917448653,4348011.9021842498,4469257.0106572015,4522106.1985139623,4693792.1555783628,4699077.9648313746,4918555.5935831387,4879488.9385300959,4852472.6872911612,4883510.6297113672,4853826.0376384491,4947744.5268912185,5451067.7631994002,5240248.5736054638,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA145:AT145))","v":2285578.7492011092},{"$f":"AA143+AA138","v":2460047.1078978926},{"$f":"AB143+AB138","v":2434872.3336491166},2408048.5249713934,2382112.7360923081,2357019.6691665123,2332728.5826316392,2309201.3786618533,2286403.2431057463,2264125.8902868256,2242140.0737036383,2220411.2698693909,2198944.6190390624,2177745.3642727323,2156818.8534916798,2136170.5415756097,2115805.9925018223,2095730.8815271636,2075950.9974136157,2056472.2446984008,2037300.6460094859]
[null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D146:W146))","v":2.470626263387866},{"$f":"D145/D132","v":2.2039113232755656},{"$f":"E145/E132","v":2.1540131610785536},{"$f":"F145/F132","v":2.2118196571104956},{"$f":"G145/G132","v":2.2425426738232805},{"$f":"H145/H132","v":2.268831455184011},{"$f":"I145/I132","v":2.3932461012389559},{"$f":"J145/J132","v":2.3963915219572747},{"$f":"K145/K132","v":2.4561569847107751},{"$f":"L145/L132","v":2.5246473722113834},{"$f":"M145/M132","v":2.5545014537573576},{"$f":"N145/N132","v":2.6514854713053877},{"$f":"O145/O132","v":2.6544713824778277},{"$f":"P145/P132","v":2.778452531327857},{"$f":"Q145/Q132","v":2.7563840918119453},{"$f":"R145/R132","v":2.7411228285785403},{"$f":"S145/S132","v":2.758655912843591},{"$f":"T145/T132","v":2.7418873253147571},{"$f":"U145/U132","v":2.7949411252033434},{"$f":"V145/V132","v":3.0792643768955799},{"$f":"W145/W132","v":2.9601743107501561},null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA146:AT146))","v":5.0094876694818824},{"$f":"AA145/AA132","v":5.3918840721049701},{"$f":"AB145/AB132","v":5.3367064847103922},{"$f":"AC145/AC132","v":5.277914575279766},{"$f":"AD145/AD132","v":5.2210690106132782},{"$f":"AE145/AE132","v":5.1660705077622184},{"$f":"AF145/AF132","v":5.1128297701515377},{"$f":"AG145/AG132","v":5.0612632956972128},{"$f":"AH145/AH132","v":5.0112947794098552},{"$f":"AI145/AI132","v":4.9624677047382475},{"$f":"AJ145/AJ132","v":4.9142796135970155},{"$f":"AK145/AK132","v":4.8666548380698975},{"$f":"AL145/AL132","v":4.8196046444691776},{"$f":"AM145/AM132","v":4.7731405244333862},{"$f":"AN145/AN132","v":4.7272741994338183},{"$f":"AO145/AO132","v":4.6820176253711994},{"$f":"AP145/AP132","v":4.6373829972642682},{"$f":"AQ145/AQ132","v":4.593382754032139},{"$f":"AR145/AR132","v":4.5500295833723081},{"$f":"AS145/AS132","v":4.507336426736221},{"$f":"AT145/AT132","v":4.4653164844043527}]
[null,"Fixed $/kg-day",{"$f":"C138/C132","v":282.99375474760706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kg-day",{"$f":"Z138/Z132","v":274.84096675018014}]
[null,"Variable $/kg",{"$f":"C143/D132","v":1.6713217732096233},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/kg",{"$f":"Z143/AA132","v":1.9975318694799087}]
[null,"All per $/kg",{"$f":"C145/D132","v":2.470626263387866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/kg",{"$f":"Z145/AA132","v":5.0094876694818833}]
[]
[null,{"$f":"D152&\" \"&\"Hydrogen NW System Electrolysis\"","v":"2027 Hydrogen NW System Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA152&\" \"&\"Hydrogen Solar Electrolysis\"","v":"2027 Hydrogen Solar Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year","kg-day",2027,{"$f":"D152+1","v":2028},{"$f":"E152+1","v":2029},{"$f":"F152+1","v":2030},{"$f":"G152+1","v":2031},{"$f":"H152+1","v":2032},{"$f":"I152+1","v":2033},{"$f":"J152+1","v":2034},{"$f":"K152+1","v":2035},{"$f":"L152+1","v":2036},{"$f":"M152+1","v":2037},{"$f":"N152+1","v":2038},{"$f":"O152+1","v":2039},{"$f":"P152+1","v":2040},{"$f":"Q152+1","v":2041},{"$f":"R152+1","v":2042},{"$f":"S152+1","v":2043},{"$f":"T152+1","v":2044},{"$f":"U152+1","v":2045},{"$f":"V152+1","v":2046},null,"Year","kg-day",2027,{"$f":"AA152+1","v":2028},{"$f":"AB152+1","v":2029},{"$f":"AC152+1","v":2030},{"$f":"AD152+1","v":2031},{"$f":"AE152+1","v":2032},{"$f":"AF152+1","v":2033},{"$f":"AG152+1","v":2034},{"$f":"AH152+1","v":2035},{"$f":"AI152+1","v":2036},{"$f":"AJ152+1","v":2037},{"$f":"AK152+1","v":2038},{"$f":"AL152+1","v":2039},{"$f":"AM152+1","v":2040},{"$f":"AN152+1","v":2041},{"$f":"AO152+1","v":2042},{"$f":"AP152+1","v":2043},{"$f":"AQ152+1","v":2044},{"$f":"AR152+1","v":2045},{"$f":"AS152+1","v":2046}]
[null,"kG",5000,{"$f":"$C153*365*0.97","v":1770250},{"$f":"$C153*365*0.97","v":1770250},1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,null,"kG",5000,{"$f":"$C153*365*0.25","v":456250},{"$f":"$C153*365*0.25","v":456250},456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250]
[null,"MWh input",null,{"$f":"HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*D153/1000","v":86029.766871578133},{"$f":"HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*E153/1000","v":86029.766871578133},{"$f":"HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*F153/1000","v":86029.766871578133},{"$f":"HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*G153/1000","v":86029.766871578133},{"$f":"HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*H153/1000","v":86029.766871578133},{"$f":"HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*I153/1000","v":86029.766871578133},{"$f":"HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*J153/1000","v":86029.766871578133},{"$f":"HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*K153/1000","v":86029.766871578133},{"$f":"HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*L153/1000","v":86029.766871578133},{"$f":"HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*M153/1000","v":86029.766871578133},{"$f":"HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*N153/1000","v":86029.766871578133},{"$f":"HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*O153/1000","v":86029.766871578133},{"$f":"HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*P153/1000","v":86029.766871578133},{"$f":"HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*Q153/1000","v":86029.766871578133},{"$f":"HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*R153/1000","v":86029.766871578133},{"$f":"HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*S153/1000","v":86029.766871578133},{"$f":"HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*T153/1000","v":86029.766871578133},{"$f":"HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*U153/1000","v":86029.766871578133},{"$f":"HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*V153/1000","v":86029.766871578133},{"$f":"HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*W153/1000","v":86029.766871578133},null,"MWh input",null,{"$f":"(HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AA153/1000)/(1+$Z$1)","v":17738.096262181058},{"$f":"(HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AB153/1000)/(1+$Z$1)","v":17738.096262181058},{"$f":"(HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AC153/1000)/(1+$Z$1)","v":17738.096262181058},{"$f":"(HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AD153/1000)/(1+$Z$1)","v":17738.096262181058},{"$f":"(HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AE153/1000)/(1+$Z$1)","v":17738.096262181058},{"$f":"(HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AF153/1000)/(1+$Z$1)","v":17738.096262181058},{"$f":"(HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AG153/1000)/(1+$Z$1)","v":17738.096262181058},{"$f":"(HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AH153/1000)/(1+$Z$1)","v":17738.096262181058},{"$f":"(HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AI153/1000)/(1+$Z$1)","v":17738.096262181058},{"$f":"(HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AJ153/1000)/(1+$Z$1)","v":17738.096262181058},{"$f":"(HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AK153/1000)/(1+$Z$1)","v":17738.096262181058},{"$f":"(HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AL153/1000)/(1+$Z$1)","v":17738.096262181058},{"$f":"(HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AM153/1000)/(1+$Z$1)","v":17738.096262181058},{"$f":"(HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AN153/1000)/(1+$Z$1)","v":17738.096262181058},{"$f":"(HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AO153/1000)/(1+$Z$1)","v":17738.096262181058},{"$f":"(HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AP153/1000)/(1+$Z$1)","v":17738.096262181058},{"$f":"(HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AQ153/1000)/(1+$Z$1)","v":17738.096262181058},{"$f":"(HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AR153/1000)/(1+$Z$1)","v":17738.096262181058},{"$f":"(HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AS153/1000)/(1+$Z$1)","v":17738.096262181058},{"$f":"(HLOOKUP($D152,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AT153/1000)/(1+$Z$1)","v":17738.096262181058}]
[]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D156:W156))","v":592496.37099688803},{"$f":"HLOOKUP(D152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":509250.64599118079},{"$f":"HLOOKUP(E152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":519435.65891100443},{"$f":"HLOOKUP(F152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":529824.37208922452},{"$f":"HLOOKUP(G152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":540420.8595310091},{"$f":"HLOOKUP(H152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":551229.2767216292},{"$f":"HLOOKUP(I152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":562253.86225606187},{"$f":"HLOOKUP(J152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":573498.93950118311},{"$f":"HLOOKUP(K152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":584968.91829120694},{"$f":"HLOOKUP(L152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":596668.29665703105},{"$f":"HLOOKUP(M152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":608601.66259017168},{"$f":"HLOOKUP(N152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":620773.69584197504},{"$f":"HLOOKUP(O152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":633189.16975881462},{"$f":"HLOOKUP(P152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":645852.95315399091},{"$f":"HLOOKUP(Q152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":658770.01221707079},{"$f":"HLOOKUP(R152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":671945.41246141214},{"$f":"HLOOKUP(S152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":685384.3207106404},{"$f":"HLOOKUP(T152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":699092.00712485332},{"$f":"HLOOKUP(U152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":713073.84726735041},{"$f":"HLOOKUP(V152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":727335.32421269733},{"$f":"HLOOKUP(W152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":741882.0306969512},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA156:AT156))","v":592496.37099688803},{"$f":"HLOOKUP(AA152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":509250.64599118079},{"$f":"HLOOKUP(AB152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":519435.65891100443},{"$f":"HLOOKUP(AC152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":529824.37208922452},{"$f":"HLOOKUP(AD152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":540420.8595310091},{"$f":"HLOOKUP(AE152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":551229.2767216292},{"$f":"HLOOKUP(AF152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":562253.86225606187},{"$f":"HLOOKUP(AG152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":573498.93950118311},{"$f":"HLOOKUP(AH152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":584968.91829120694},{"$f":"HLOOKUP(AI152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":596668.29665703105},{"$f":"HLOOKUP(AJ152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":608601.66259017168},{"$f":"HLOOKUP(AK152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":620773.69584197504},{"$f":"HLOOKUP(AL152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":633189.16975881462},{"$f":"HLOOKUP(AM152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":645852.95315399091},{"$f":"HLOOKUP(AN152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":658770.01221707079},{"$f":"HLOOKUP(AO152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":671945.41246141214},{"$f":"HLOOKUP(AP152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":685384.3207106404},{"$f":"HLOOKUP(AQ152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":699092.00712485332},{"$f":"HLOOKUP(AR152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":713073.84726735041},{"$f":"HLOOKUP(AS152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":727335.32421269733},{"$f":"HLOOKUP(AT152,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C153","v":741882.0306969512}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D157:W157))","v":817155.0789875756},{"$f":"VLOOKUP(D151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1095808.4344206122},{"$f":"VLOOKUP(E151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1057675.9626699162},{"$f":"VLOOKUP(F151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1017572.2359236357},{"$f":"VLOOKUP(G151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":978169.35495959665},{"$f":"VLOOKUP(H151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":939414.80683734303},{"$f":"VLOOKUP(I151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":901260.79131620401},{"$f":"VLOOKUP(J151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":863662.20112681249},{"$f":"VLOOKUP(K151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":826577.29521393427},{"$f":"VLOOKUP(L151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":789781.21047356504},{"$f":"VLOOKUP(M151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":753026.86678843014},{"$f":"VLOOKUP(N151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":716272.52310329536},{"$f":"VLOOKUP(O151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":679518.17941816058},{"$f":"VLOOKUP(P151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":642763.8357330258},{"$f":"VLOOKUP(Q151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":606009.4920478909},{"$f":"VLOOKUP(R151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":569255.14836275612},{"$f":"VLOOKUP(S151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":532500.80467762123},{"$f":"VLOOKUP(T151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":495746.46099248627},{"$f":"VLOOKUP(U151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":458992.11730735132},{"$f":"VLOOKUP(V151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":422237.77362221648},{"$f":"VLOOKUP(W151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":385483.42993708176},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA157:AT157))","v":776297.3250381971},{"$f":"(VLOOKUP(AA151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1041018.0126995816},{"$f":"(VLOOKUP(AB151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1004792.1645364204},{"$f":"(VLOOKUP(AC151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":966693.62412745378},{"$f":"(VLOOKUP(AD151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":929260.88721161673},{"$f":"(VLOOKUP(AE151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":892444.06649547582},{"$f":"(VLOOKUP(AF151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":856197.75175039377},{"$f":"(VLOOKUP(AG151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":820479.0910704718},{"$f":"(VLOOKUP(AH151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":785248.4304532375},{"$f":"(VLOOKUP(AI151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":750292.14994988672},{"$f":"(VLOOKUP(AJ151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":715375.52344900859},{"$f":"(VLOOKUP(AK151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":680458.89694813057},{"$f":"(VLOOKUP(AL151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":645542.27044725255},{"$f":"(VLOOKUP(AM151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":610625.64394637453},{"$f":"(VLOOKUP(AN151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":575709.01744549628},{"$f":"(VLOOKUP(AO151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":540792.39094461827},{"$f":"(VLOOKUP(AP151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":505875.76444374013},{"$f":"(VLOOKUP(AQ151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":470959.13794286194},{"$f":"(VLOOKUP(AR151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":436042.51144198375},{"$f":"(VLOOKUP(AS151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":401125.88494110561},{"$f":"(VLOOKUP(AT151,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA152,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":366209.25844022766}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D158:W158))","v":19187.402478363216},{"$f":"D156*Misc_Rev","v":16491.572919778399},16821.404378173967,17157.832465737447,17500.989115052202,17851.00889735324,18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA158:AT158))","v":19187.402478363216},{"$f":"AA156*Misc_Rev","v":16491.572919778399},16821.404378173967,17157.832465737447,17500.989115052202,17851.00889735324,18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D159:W159))","v":1428838.8524628265},{"$f":"SUM(D156:D158)","v":1621550.6533315713},1593933.0259590945,1564554.4404785975,1536091.2036056579,1508495.0924563254,1481722.6826475663,1455733.330284802,1430489.8469550835,1405772.0132495374,1381337.4856199219,1357149.3543114169,1333212.5472504448,1309532.0909219556,1286113.1123405993,1262960.8410613188,1240080.611230155,1217477.8636760707,1195158.1480446076,1173127.1249742177,1151390.568316123,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA159:AT159))","v":1387981.0985134479},{"$f":"SUM(AA156:AA158)","v":1566760.2316105405},1541049.2278255988,1513675.8286824157,1487182.7358576779,1461524.3521144583,1436659.6430817558,1412550.2202284613,1389160.9821943869,1366282.9527258591,1343686.1422805004,1321335.7281562521,1299236.6382795367,1277393.8991353044,1255812.6377382048,1234498.0836431808,1213455.570996274,1192690.5406264465,1172208.5421792401,1152015.236293107,1132116.3968192688]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D161:W161))","v":147010.3777661451},{"$f":"HLOOKUP(D152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D153","v":126355.4234414208},{"$f":"HLOOKUP(E152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E153","v":128882.53191024921},{"$f":"HLOOKUP(F152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F153","v":131460.18254845421},{"$f":"HLOOKUP(G152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G153","v":134089.38619942329},{"$f":"HLOOKUP(H152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H153","v":136771.17392341176},{"$f":"HLOOKUP(I152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I153","v":139506.59740187999},{"$f":"HLOOKUP(J152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J153","v":142296.72934991759},{"$f":"HLOOKUP(K152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K153","v":145142.66393691598},{"$f":"HLOOKUP(L152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L153","v":148045.51721565431},{"$f":"HLOOKUP(M152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M153","v":151006.42755996741},{"$f":"HLOOKUP(N152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N153","v":154026.55611116672},{"$f":"HLOOKUP(O152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O153","v":157107.08723339008},{"$f":"HLOOKUP(P152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P153","v":160249.22897805792},{"$f":"HLOOKUP(Q152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q153","v":163454.21355761905},{"$f":"HLOOKUP(R152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R153","v":166723.29782877144},{"$f":"HLOOKUP(S152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S153","v":170057.76378534685},{"$f":"HLOOKUP(T152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T153","v":173458.91906105378},{"$f":"HLOOKUP(U152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U153","v":176928.09744227485},{"$f":"HLOOKUP(V152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V153","v":180466.65939112037},{"$f":"HLOOKUP(W152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W153","v":184075.99257894277},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA161:AT161))","v":37889.272620140488},{"$f":"HLOOKUP(AA152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA153","v":32565.830783871341},{"$f":"HLOOKUP(AB152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB153","v":33217.147399548769},{"$f":"HLOOKUP(AC152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC153","v":33881.490347539744},{"$f":"HLOOKUP(AD152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD153","v":34559.120154490534},{"$f":"HLOOKUP(AE152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE153","v":35250.302557580355},{"$f":"HLOOKUP(AF152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF153","v":35955.308608731961},{"$f":"HLOOKUP(AG152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG153","v":36674.414780906598},{"$f":"HLOOKUP(AH152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH153","v":37407.903076524737},{"$f":"HLOOKUP(AI152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI153","v":38156.061138055229},{"$f":"HLOOKUP(AJ152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ153","v":38919.182360816347},{"$f":"HLOOKUP(AK152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK153","v":39697.566008032663},{"$f":"HLOOKUP(AL152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL153","v":40491.517328193324},{"$f":"HLOOKUP(AM152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM153","v":41301.347674757191},{"$f":"HLOOKUP(AN152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN153","v":42127.374628252335},{"$f":"HLOOKUP(AO152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO153","v":42969.922120817384},{"$f":"HLOOKUP(AP152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP153","v":43829.320563233719},{"$f":"HLOOKUP(AQ152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ153","v":44705.906974498394},{"$f":"HLOOKUP(AR152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR153","v":45600.025113988362},{"$f":"HLOOKUP(AS152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS153","v":46512.02561626814},{"$f":"HLOOKUP(AT152,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT153","v":47442.266128593496}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D162:W162))","v":2795200.9459852092},{"$f":"HLOOKUP(D152,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*D154","v":2027400.2277206676},{"$f":"HLOOKUP(E152,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*E154","v":2152051.535956311},{"$f":"HLOOKUP(F152,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*F154","v":2229525.6557072978},{"$f":"HLOOKUP(G152,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*G154","v":2298545.3568873289},{"$f":"HLOOKUP(H152,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*H154","v":2534289.6477722866},{"$f":"HLOOKUP(I152,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*I154","v":2562143.6217090753},{"$f":"HLOOKUP(J152,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*J154","v":2685917.1380632916},{"$f":"HLOOKUP(K152,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*K154","v":2824032.3731481708},{"$f":"HLOOKUP(L152,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*L154","v":2895844.4747747178},{"$f":"HLOOKUP(M152,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*M154","v":3082001.094518295},{"$f":"HLOOKUP(N152,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*N154","v":3107343.8921370539},{"$f":"HLOOKUP(O152,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*O154","v":3339003.2829887499},{"$f":"HLOOKUP(P152,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*P154","v":3320950.4357000231},{"$f":"HLOOKUP(Q152,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*Q154","v":3314207.1392959114},{"$f":"HLOOKUP(R152,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*R154","v":3363144.448693411},{"$f":"HLOOKUP(S152,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*S154","v":3353178.4990719776},{"$f":"HLOOKUP(T152,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*T154","v":3462111.6252033645},{"$f":"HLOOKUP(U152,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*U154","v":3965634.451067924},{"$f":"HLOOKUP(V152,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*V154","v":3779915.3779721749},{"$f":"HLOOKUP(W152,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*W154","v":3779915.3779721749},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA162:AT162))","v":852433.53128358058},{"$f":"VLOOKUP($AA152,'PPA Summary'!$A$4:$F$24,6,FALSE)*AA154*(1-$Z$2)","v":852433.53128358012},{"$f":"VLOOKUP($AA152,'PPA Summary'!$A$4:$F$24,6,FALSE)*AB154*(1-$Z$2)","v":852433.53128358012},{"$f":"VLOOKUP($AA152,'PPA Summary'!$A$4:$F$24,6,FALSE)*AC154*(1-$Z$2)","v":852433.53128358012},{"$f":"VLOOKUP($AA152,'PPA Summary'!$A$4:$F$24,6,FALSE)*AD154*(1-$Z$2)","v":852433.53128358012},{"$f":"VLOOKUP($AA152,'PPA Summary'!$A$4:$F$24,6,FALSE)*AE154*(1-$Z$2)","v":852433.53128358012},{"$f":"VLOOKUP($AA152,'PPA Summary'!$A$4:$F$24,6,FALSE)*AF154*(1-$Z$2)","v":852433.53128358012},{"$f":"VLOOKUP($AA152,'PPA Summary'!$A$4:$F$24,6,FALSE)*AG154*(1-$Z$2)","v":852433.53128358012},{"$f":"VLOOKUP($AA152,'PPA Summary'!$A$4:$F$24,6,FALSE)*AH154*(1-$Z$2)","v":852433.53128358012},{"$f":"VLOOKUP($AA152,'PPA Summary'!$A$4:$F$24,6,FALSE)*AI154*(1-$Z$2)","v":852433.53128358012},{"$f":"VLOOKUP($AA152,'PPA Summary'!$A$4:$F$24,6,FALSE)*AJ154*(1-$Z$2)","v":852433.53128358012},{"$f":"VLOOKUP($AA152,'PPA Summary'!$A$4:$F$24,6,FALSE)*AK154*(1-$Z$2)","v":852433.53128358012},{"$f":"VLOOKUP($AA152,'PPA Summary'!$A$4:$F$24,6,FALSE)*AL154*(1-$Z$2)","v":852433.53128358012},{"$f":"VLOOKUP($AA152,'PPA Summary'!$A$4:$F$24,6,FALSE)*AM154*(1-$Z$2)","v":852433.53128358012},{"$f":"VLOOKUP($AA152,'PPA Summary'!$A$4:$F$24,6,FALSE)*AN154*(1-$Z$2)","v":852433.53128358012},{"$f":"VLOOKUP($AA152,'PPA Summary'!$A$4:$F$24,6,FALSE)*AO154*(1-$Z$2)","v":852433.53128358012},{"$f":"VLOOKUP($AA152,'PPA Summary'!$A$4:$F$24,6,FALSE)*AP154*(1-$Z$2)","v":852433.53128358012},{"$f":"VLOOKUP($AA152,'PPA Summary'!$A$4:$F$24,6,FALSE)*AQ154*(1-$Z$2)","v":852433.53128358012},{"$f":"VLOOKUP($AA152,'PPA Summary'!$A$4:$F$24,6,FALSE)*AR154*(1-$Z$2)","v":852433.53128358012},{"$f":"VLOOKUP($AA152,'PPA Summary'!$A$4:$F$24,6,FALSE)*AS154*(1-$Z$2)","v":852433.53128358012},{"$f":"VLOOKUP($AA152,'PPA Summary'!$A$4:$F$24,6,FALSE)*AT154*(1-$Z$2)","v":852433.53128358012}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D163:W163))","v":95280.571508363879},{"$f":"SUM(D161:D162)*Misc_Rev","v":69747.223007233071},{"$f":"SUM(E161:E162)*Misc_Rev","v":73865.768853790694},{"$f":"SUM(F161:F162)*Misc_Rev","v":76458.165386074281},{"$f":"SUM(G161:G162)*Misc_Rev","v":78778.443520121378},{"$f":"SUM(H161:H162)*Misc_Rev","v":86499.633649793512},{"$f":"SUM(I161:I162)*Misc_Rev","v":87490.240695689194},{"$f":"SUM(J161:J162)*Misc_Rev","v":91588.877882309374},{"$f":"SUM(K161:K162)*Misc_Rev","v":96153.764400963453},{"$f":"SUM(L161:L162)*Misc_Rev","v":98573.333500616223},{"$f":"SUM(M161:M162)*Misc_Rev","v":104697.71559498247},{"$f":"SUM(N161:N162)*Misc_Rev","v":105616.22059607039},{"$f":"SUM(O161:O162)*Misc_Rev","v":113218.03822927379},{"$f":"SUM(P161:P162)*Misc_Rev","v":112735.16994093498},{"$f":"SUM(Q161:Q162)*Misc_Rev","v":112620.58525080874},{"$f":"SUM(R161:R162)*Misc_Rev","v":114311.23710337437},{"$f":"SUM(S161:S162)*Misc_Rev","v":114096.48313637161},{"$f":"SUM(T161:T162)*Misc_Rev","v":117734.31650545892},{"$f":"SUM(U161:U162)*Misc_Rev","v":134152.74557095428},{"$f":"SUM(V161:V162)*Misc_Rev","v":128253.01189797297},{"$f":"SUM(W161:W162)*Misc_Rev","v":128369.8965439274},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA163:AT163))","v":28832.213681618108},{"$f":"SUM(AA161:AA162)*Misc_Rev","v":28659.819341192349},{"$f":"SUM(AB161:AB162)*Misc_Rev","v":28680.91157847445},{"$f":"SUM(AC161:AC162)*Misc_Rev","v":28702.425660502191},{"$f":"SUM(AD161:AD162)*Misc_Rev","v":28724.370024170483},{"$f":"SUM(AE161:AE162)*Misc_Rev","v":28746.753275112143},{"$f":"SUM(AF161:AF162)*Misc_Rev","v":28769.584191072638},{"$f":"SUM(AG161:AG162)*Misc_Rev","v":28792.871725352343},{"$f":"SUM(AH161:AH162)*Misc_Rev","v":28816.625010317639},{"$f":"SUM(AI161:AI162)*Misc_Rev","v":28840.853360982241},{"$f":"SUM(AJ161:AJ162)*Misc_Rev","v":28865.566278660139},{"$f":"SUM(AK161:AK162)*Misc_Rev","v":28890.773454691589},{"$f":"SUM(AL161:AL162)*Misc_Rev","v":28916.484774243672},{"$f":"SUM(AM161:AM162)*Misc_Rev","v":28942.710320186801},{"$f":"SUM(AN161:AN162)*Misc_Rev","v":28969.460377048785},{"$f":"SUM(AO161:AO162)*Misc_Rev","v":28996.745435048011},{"$f":"SUM(AP161:AP162)*Misc_Rev","v":29024.57619420722},{"$f":"SUM(AQ161:AQ162)*Misc_Rev","v":29052.963568549618},{"$f":"SUM(AR161:AR162)*Misc_Rev","v":29081.918690378858},{"$f":"SUM(AS161:AS162)*Misc_Rev","v":29111.452914644691},{"$f":"SUM(AT161:AT162)*Misc_Rev","v":29141.577823395834}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D164:W164))","v":3037491.8952597184},{"$f":"SUM(D161:D163)","v":2223502.8741693213},{"$f":"SUM(E161:E163)","v":2354799.8367203507},2437444.0036418261,2511413.1866068733,2757560.4553454919,2789140.4598066448,2919802.7452955185,3065328.8014860502,3142463.3254909883,3337705.2376732449,3366986.668844291,3609328.4084514137,3593934.8346190159,3590281.9381043394,3644178.9836255568,3637332.7459936962,3753304.8607698772,4276715.2940811533,4088635.0492612682,4092361.2670950452,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA164:AT164))","v":919155.01758533891},{"$f":"SUM(AA161:AA163)","v":913659.18140864384},{"$f":"SUM(AB161:AB163)","v":914331.59026160336},915017.44729162205,915717.02146224119,916430.58711627265,917158.42408338469,917900.81778983911,918658.0593704225,919430.44578261755,920218.2799230566,921021.8707463044,921841.53338601708,922677.58927852416,923530.36628888128,924400.19883944548,925287.42804102099,926192.40182662813,927115.47508794733,928057.00981449301,929017.37523556943]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D166:W166))","v":4466330.7477225447},{"$f":"D164+D159","v":3845053.5275008925},{"$f":"E164+E159","v":3948732.8626794452},4001998.4441204239,4047504.3902125312,4266055.5478018168,4270863.1424542107,4375536.0755803203,4495818.648441134,4548235.3387405258,4719042.7232931666,4724136.0231557079,4942540.9557018587,4903466.9255409716,4876395.0504449382,4907139.8246868756,4877413.3572238516,4970782.7244459484,5471873.442125761,5261762.1742354855,5243751.8354111686,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA166:AT166))","v":2307136.1160987872},{"$f":"AA164+AA159","v":2480419.4130191845},{"$f":"AB164+AB159","v":2455380.818087202},2428693.2759740376,2402899.7573199188,2377954.9392307308,2353818.0671651405,2330451.0380183002,2307819.0415648092,2285713.3985084766,2263904.4222035571,2242357.5989025566,2221078.1716655539,2200071.4884138284,2179343.0040270863,2158898.2824826264,2138742.9990372951,2118882.9424530747,2099324.0172671876,2080072.2461076002,2061133.7720548382]
[null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D167:W167))","v":2.5229943497938403},{"$f":"D166/D153","v":2.1720398404185244},{"$f":"E166/E153","v":2.230607463736447},{"$f":"F166/F153","v":2.2606967626721786},{"$f":"G166/G153","v":2.2864027059525669},{"$f":"H166/H153","v":2.4098604986876526},{"$f":"I166/I153","v":2.4125762702749389},{"$f":"J166/J153","v":2.4717051690892928},{"$f":"K166/K153","v":2.5396518279571438},{"$f":"L166/L153","v":2.5692615951083324},{"$f":"M166/M153","v":2.6657493141043167},{"$f":"N166/N153","v":2.6686264782690059},{"$f":"O166/O153","v":2.7920016696522292},{"$f":"P166/P153","v":2.7699290639971594},{"$f":"Q166/Q153","v":2.7546363792938502},{"$f":"R166/R153","v":2.7720038552107757},{"$f":"S166/S153","v":2.7552116126105646},{"$f":"T166/T153","v":2.8079552178765419},{"$f":"U166/U153","v":3.091017337735213},{"$f":"V166/V153","v":2.9723271708716199},{"$f":"W166/W153","v":2.9621532751934296},null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA167:AT167))","v":5.0567366928192596},{"$f":"AA166/AA153","v":5.4365356997680756},{"$f":"AB166/AB153","v":5.3816565875883882},{"$f":"AC166/AC153","v":5.3231633446006299},{"$f":"AD166/AD153","v":5.2666296050847539},{"$f":"AE166/AE153","v":5.2119560311906428},{"$f":"AF166/AF153","v":5.1590532978961985},{"$f":"AG166/AG153","v":5.1078378915469598},{"$f":"AH166/AH153","v":5.0582335157584861},{"$f":"AI166/AI153","v":5.0097827912514559},{"$f":"AJ166/AJ153","v":4.9619822952406727},{"$f":"AK166/AK153","v":4.9147563811562884},{"$f":"AL166/AL153","v":4.868116540636831},{"$f":"AM166/AM153","v":4.822074495153597},{"$f":"AN166/AN153","v":4.7766422006073128},{"$f":"AO166/AO153","v":4.7318318520167155},{"$f":"AP166/AP153","v":4.6876558883009212},{"$f":"AQ166/AQ153","v":4.6441269971574242},{"$f":"AR166/AR153","v":4.6012581200376719},{"$f":"AS166/AS153","v":4.5590624572221374},{"$f":"AT166/AT153","v":4.517553472996906}]
[null,"Fixed $/kg-day",{"$f":"C159/C153","v":285.76777049256532},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kg-day",{"$f":"Z159/Z153","v":277.59621970268961}]
[null,"Variable $/kg",{"$f":"C164/D153","v":1.7158547635982027},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/kg",{"$f":"Z164/AA153","v":2.0145863399130715}]
[null,"All per $/kg",{"$f":"C166/D153","v":2.5229943497938399},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/kg",{"$f":"Z166/AA153","v":5.0567366928192596}]
[]
[null,{"$f":"D173&\" \"&\"Hydrogen NW System Electrolysis\"","v":"2028 Hydrogen NW System Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA173&\" \"&\"Hydrogen Solar Electrolysis\"","v":"2028 Hydrogen Solar Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year","kg-day",2028,{"$f":"D173+1","v":2029},{"$f":"E173+1","v":2030},{"$f":"F173+1","v":2031},{"$f":"G173+1","v":2032},{"$f":"H173+1","v":2033},{"$f":"I173+1","v":2034},{"$f":"J173+1","v":2035},{"$f":"K173+1","v":2036},{"$f":"L173+1","v":2037},{"$f":"M173+1","v":2038},{"$f":"N173+1","v":2039},{"$f":"O173+1","v":2040},{"$f":"P173+1","v":2041},{"$f":"Q173+1","v":2042},{"$f":"R173+1","v":2043},{"$f":"S173+1","v":2044},{"$f":"T173+1","v":2045},{"$f":"U173+1","v":2046},{"$f":"V173+1","v":2047},null,"Year","kg-day",2028,{"$f":"AA173+1","v":2029},{"$f":"AB173+1","v":2030},{"$f":"AC173+1","v":2031},{"$f":"AD173+1","v":2032},{"$f":"AE173+1","v":2033},{"$f":"AF173+1","v":2034},{"$f":"AG173+1","v":2035},{"$f":"AH173+1","v":2036},{"$f":"AI173+1","v":2037},{"$f":"AJ173+1","v":2038},{"$f":"AK173+1","v":2039},{"$f":"AL173+1","v":2040},{"$f":"AM173+1","v":2041},{"$f":"AN173+1","v":2042},{"$f":"AO173+1","v":2043},{"$f":"AP173+1","v":2044},{"$f":"AQ173+1","v":2045},{"$f":"AR173+1","v":2046},{"$f":"AS173+1","v":2047}]
[null,"kG",5000,{"$f":"$C174*365*0.97","v":1770250},{"$f":"$C174*365*0.97","v":1770250},1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,null,"kG",5000,{"$f":"$C174*365*0.25","v":456250},{"$f":"$C174*365*0.25","v":456250},456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250]
[null,"MWh input",null,{"$f":"HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*D174/1000","v":85675.722892549937},{"$f":"HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*E174/1000","v":85675.722892549937},{"$f":"HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*F174/1000","v":85675.722892549937},{"$f":"HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*G174/1000","v":85675.722892549937},{"$f":"HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*H174/1000","v":85675.722892549937},{"$f":"HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*I174/1000","v":85675.722892549937},{"$f":"HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*J174/1000","v":85675.722892549937},{"$f":"HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*K174/1000","v":85675.722892549937},{"$f":"HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*L174/1000","v":85675.722892549937},{"$f":"HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*M174/1000","v":85675.722892549937},{"$f":"HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*N174/1000","v":85675.722892549937},{"$f":"HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*O174/1000","v":85675.722892549937},{"$f":"HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*P174/1000","v":85675.722892549937},{"$f":"HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*Q174/1000","v":85675.722892549937},{"$f":"HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*R174/1000","v":85675.722892549937},{"$f":"HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*S174/1000","v":85675.722892549937},{"$f":"HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*T174/1000","v":85675.722892549937},{"$f":"HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*U174/1000","v":85675.722892549937},{"$f":"HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*V174/1000","v":85675.722892549937},{"$f":"HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*W174/1000","v":85675.722892549937},null,"MWh input",null,{"$f":"(HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AA174/1000)/(1+$Z$1)","v":17665.097503618541},{"$f":"(HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AB174/1000)/(1+$Z$1)","v":17665.097503618541},{"$f":"(HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AC174/1000)/(1+$Z$1)","v":17665.097503618541},{"$f":"(HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AD174/1000)/(1+$Z$1)","v":17665.097503618541},{"$f":"(HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AE174/1000)/(1+$Z$1)","v":17665.097503618541},{"$f":"(HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AF174/1000)/(1+$Z$1)","v":17665.097503618541},{"$f":"(HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AG174/1000)/(1+$Z$1)","v":17665.097503618541},{"$f":"(HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AH174/1000)/(1+$Z$1)","v":17665.097503618541},{"$f":"(HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AI174/1000)/(1+$Z$1)","v":17665.097503618541},{"$f":"(HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AJ174/1000)/(1+$Z$1)","v":17665.097503618541},{"$f":"(HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AK174/1000)/(1+$Z$1)","v":17665.097503618541},{"$f":"(HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AL174/1000)/(1+$Z$1)","v":17665.097503618541},{"$f":"(HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AM174/1000)/(1+$Z$1)","v":17665.097503618541},{"$f":"(HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AN174/1000)/(1+$Z$1)","v":17665.097503618541},{"$f":"(HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AO174/1000)/(1+$Z$1)","v":17665.097503618541},{"$f":"(HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AP174/1000)/(1+$Z$1)","v":17665.097503618541},{"$f":"(HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AQ174/1000)/(1+$Z$1)","v":17665.097503618541},{"$f":"(HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AR174/1000)/(1+$Z$1)","v":17665.097503618541},{"$f":"(HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AS174/1000)/(1+$Z$1)","v":17665.097503618541},{"$f":"(HLOOKUP($D173,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AT174/1000)/(1+$Z$1)","v":17665.097503618541}]
[]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D177:W177))","v":604346.29841682548},{"$f":"HLOOKUP(D173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":519435.65891100443},{"$f":"HLOOKUP(E173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":529824.37208922452},{"$f":"HLOOKUP(F173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":540420.8595310091},{"$f":"HLOOKUP(G173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":551229.2767216292},{"$f":"HLOOKUP(H173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":562253.86225606187},{"$f":"HLOOKUP(I173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":573498.93950118311},{"$f":"HLOOKUP(J173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":584968.91829120694},{"$f":"HLOOKUP(K173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":596668.29665703105},{"$f":"HLOOKUP(L173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":608601.66259017168},{"$f":"HLOOKUP(M173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":620773.69584197504},{"$f":"HLOOKUP(N173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":633189.16975881462},{"$f":"HLOOKUP(O173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":645852.95315399091},{"$f":"HLOOKUP(P173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":658770.01221707079},{"$f":"HLOOKUP(Q173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":671945.41246141214},{"$f":"HLOOKUP(R173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":685384.3207106404},{"$f":"HLOOKUP(S173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":699092.00712485332},{"$f":"HLOOKUP(T173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":713073.84726735041},{"$f":"HLOOKUP(U173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":727335.32421269733},{"$f":"HLOOKUP(V173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":741882.0306969512},{"$f":"HLOOKUP(W173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":756719.67131089023},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA177:AT177))","v":604346.29841682548},{"$f":"HLOOKUP(AA173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":519435.65891100443},{"$f":"HLOOKUP(AB173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":529824.37208922452},{"$f":"HLOOKUP(AC173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":540420.8595310091},{"$f":"HLOOKUP(AD173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":551229.2767216292},{"$f":"HLOOKUP(AE173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":562253.86225606187},{"$f":"HLOOKUP(AF173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":573498.93950118311},{"$f":"HLOOKUP(AG173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":584968.91829120694},{"$f":"HLOOKUP(AH173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":596668.29665703105},{"$f":"HLOOKUP(AI173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":608601.66259017168},{"$f":"HLOOKUP(AJ173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":620773.69584197504},{"$f":"HLOOKUP(AK173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":633189.16975881462},{"$f":"HLOOKUP(AL173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":645852.95315399091},{"$f":"HLOOKUP(AM173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":658770.01221707079},{"$f":"HLOOKUP(AN173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":671945.41246141214},{"$f":"HLOOKUP(AO173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":685384.3207106404},{"$f":"HLOOKUP(AP173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":699092.00712485332},{"$f":"HLOOKUP(AQ173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":713073.84726735041},{"$f":"HLOOKUP(AR173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":727335.32421269733},{"$f":"HLOOKUP(AS173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":741882.0306969512},{"$f":"HLOOKUP(AT173,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C174","v":756719.67131089023}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D178:W178))","v":819035.67629372457},{"$f":"VLOOKUP(D172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1098330.3234020525},{"$f":"VLOOKUP(E172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1060110.0937391862},{"$f":"VLOOKUP(F172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1019914.0724426731},{"$f":"VLOOKUP(G172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":980420.50985197467},{"$f":"VLOOKUP(H172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":941576.77217357222},{"$f":"VLOOKUP(I172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":903334.94915951916},{"$f":"VLOOKUP(J172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":865649.82973076624},{"$f":"VLOOKUP(K172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":828479.57676938793},{"$f":"VLOOKUP(L172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":791598.80967236578},{"$f":"VLOOKUP(M172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":754759.87969326903},{"$f":"VLOOKUP(N172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":717920.94971417252},{"$f":"VLOOKUP(O172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":681082.01973507612},{"$f":"VLOOKUP(P172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":644243.0897559796},{"$f":"VLOOKUP(Q172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":607404.15977688297},{"$f":"VLOOKUP(R172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":570565.22979778657},{"$f":"VLOOKUP(S172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":533726.29981868993},{"$f":"VLOOKUP(T172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":496887.36983959324},{"$f":"VLOOKUP(U172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":460048.43986049667},{"$f":"VLOOKUP(V172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":423209.5098814001},{"$f":"VLOOKUP(W172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":386370.5799023037},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA178:AT178))","v":778083.89247903845},{"$f":"(VLOOKUP(AA172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1043413.8072319499},{"$f":"(VLOOKUP(AB172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1007104.5890522269},{"$f":"(VLOOKUP(AC172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":968918.36882053944},{"$f":"(VLOOKUP(AD172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":931399.4843593759},{"$f":"(VLOOKUP(AE172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":894497.93356489355},{"$f":"(VLOOKUP(AF172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":858168.20170154318},{"$f":"(VLOOKUP(AG172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":822367.33824422793},{"$f":"(VLOOKUP(AH172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":787055.59793091845},{"$f":"(VLOOKUP(AI172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":752018.86918874749},{"$f":"(VLOOKUP(AJ172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":717021.88570860552},{"$f":"(VLOOKUP(AK172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":682024.90222846391},{"$f":"(VLOOKUP(AL172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":647027.91874832229},{"$f":"(VLOOKUP(AM172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":612030.93526818056},{"$f":"(VLOOKUP(AN172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":577033.95178803883},{"$f":"(VLOOKUP(AO172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":542036.96830789722},{"$f":"(VLOOKUP(AP172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":507039.98482775543},{"$f":"(VLOOKUP(AQ172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":472043.00134761358},{"$f":"(VLOOKUP(AR172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":437046.01786747179},{"$f":"(VLOOKUP(AS172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":402049.03438733006},{"$f":"(VLOOKUP(AT172,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA173,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":367052.0509071885}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D179:W179))","v":19571.150527930487},{"$f":"D177*Misc_Rev","v":16821.404378173967},17157.832465737447,17500.989115052202,17851.00889735324,18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA179:AT179))","v":19571.150527930487},{"$f":"AA177*Misc_Rev","v":16821.404378173967},17157.832465737447,17500.989115052202,17851.00889735324,18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D180:W180))","v":1442953.1252384805},{"$f":"SUM(D177:D179)","v":1634587.3866912308},1607092.2982941482,1577835.9210887344,1549500.7954709569,1522038.6635049344,1495406.0783175088,1469562.3814719156,1444470.3795453603,1419909.4285038577,1395636.7109013905,1371615.3175464566,1347850.2749240061,1324346.7100486879,1301109.8524754455,1278145.0363503203,1255457.7025022744,1233053.4005768497,1210937.791212498,1189116.6482604414,1167595.8610489257,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA180:AT180))","v":1402001.3414237949},{"$f":"SUM(AA177:AA179)","v":1579670.8705211282},1554086.7936071886,1526840.2174666007,1500479.7699783582,1474959.8248962557,1450239.3308595328,1426279.8899853772,1403046.4007068907,1380329.4880202392,1357898.7169167269,1335719.2700607481,1313796.173937252,1292134.555560889,1270739.6444866015,1249616.774860431,1228771.38751134,1208209.0320848699,1187935.3692194731,1167956.1727663714,1148277.3320538106]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D182:W182))","v":149950.58532146801},{"$f":"HLOOKUP(D173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D174","v":128882.53191024921},{"$f":"HLOOKUP(E173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E174","v":131460.18254845421},{"$f":"HLOOKUP(F173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F174","v":134089.38619942329},{"$f":"HLOOKUP(G173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G174","v":136771.17392341176},{"$f":"HLOOKUP(H173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H174","v":139506.59740187999},{"$f":"HLOOKUP(I173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I174","v":142296.72934991759},{"$f":"HLOOKUP(J173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J174","v":145142.66393691598},{"$f":"HLOOKUP(K173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K174","v":148045.51721565431},{"$f":"HLOOKUP(L173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L174","v":151006.42755996741},{"$f":"HLOOKUP(M173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M174","v":154026.55611116672},{"$f":"HLOOKUP(N173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N174","v":157107.08723339008},{"$f":"HLOOKUP(O173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O174","v":160249.22897805792},{"$f":"HLOOKUP(P173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P174","v":163454.21355761905},{"$f":"HLOOKUP(Q173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q174","v":166723.29782877144},{"$f":"HLOOKUP(R173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R174","v":170057.76378534685},{"$f":"HLOOKUP(S173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S174","v":173458.91906105378},{"$f":"HLOOKUP(T173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T174","v":176928.09744227485},{"$f":"HLOOKUP(U173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U174","v":180466.65939112037},{"$f":"HLOOKUP(V173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V174","v":184075.99257894277},{"$f":"HLOOKUP(W173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W174","v":187757.51243052163},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA182:AT182))","v":38647.058072543296},{"$f":"HLOOKUP(AA173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA174","v":33217.147399548769},{"$f":"HLOOKUP(AB173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB174","v":33881.490347539744},{"$f":"HLOOKUP(AC173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC174","v":34559.120154490534},{"$f":"HLOOKUP(AD173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD174","v":35250.302557580355},{"$f":"HLOOKUP(AE173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE174","v":35955.308608731961},{"$f":"HLOOKUP(AF173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF174","v":36674.414780906598},{"$f":"HLOOKUP(AG173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG174","v":37407.903076524737},{"$f":"HLOOKUP(AH173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH174","v":38156.061138055229},{"$f":"HLOOKUP(AI173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI174","v":38919.182360816347},{"$f":"HLOOKUP(AJ173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ174","v":39697.566008032663},{"$f":"HLOOKUP(AK173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK174","v":40491.517328193324},{"$f":"HLOOKUP(AL173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL174","v":41301.347674757191},{"$f":"HLOOKUP(AM173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM174","v":42127.374628252335},{"$f":"HLOOKUP(AN173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN174","v":42969.922120817384},{"$f":"HLOOKUP(AO173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO174","v":43829.320563233719},{"$f":"HLOOKUP(AP173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP174","v":44705.906974498394},{"$f":"HLOOKUP(AQ173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ174","v":45600.025113988362},{"$f":"HLOOKUP(AR173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR174","v":46512.02561626814},{"$f":"HLOOKUP(AS173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS174","v":47442.266128593496},{"$f":"HLOOKUP(AT173,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT174","v":48391.111451165365}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D183:W183))","v":2879555.3901627427},{"$f":"HLOOKUP(D173,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*D175","v":2143195.056198542},{"$f":"HLOOKUP(E173,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*E175","v":2220350.3415899137},{"$f":"HLOOKUP(F173,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*F175","v":2289086.0014372091},{"$f":"HLOOKUP(G173,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*G175","v":2523860.1182787726},{"$f":"HLOOKUP(H173,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*H175","v":2551599.4629177847},{"$f":"HLOOKUP(I173,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*I175","v":2674863.6059490005},{"$f":"HLOOKUP(J173,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*J175","v":2812410.4462889903},{"$f":"HLOOKUP(K173,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*K175","v":2883927.014832899},{"$f":"HLOOKUP(L173,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*L175","v":3069317.5319497557},{"$f":"HLOOKUP(M173,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*M175","v":3094556.0346804201},{"$f":"HLOOKUP(N173,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*N175","v":3325262.0623475011},{"$f":"HLOOKUP(O173,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*O175","v":3307283.5091330153},{"$f":"HLOOKUP(P173,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*P175","v":3300567.9638617672},{"$f":"HLOOKUP(Q173,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*Q175","v":3349303.8783192122},{"$f":"HLOOKUP(R173,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*R175","v":3339378.9422281771},{"$f":"HLOOKUP(S173,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*S175","v":3447863.7686741645},{"$f":"HLOOKUP(T173,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*T175","v":3949314.4138124092},{"$f":"HLOOKUP(U173,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*U175","v":3764359.6426787754},{"$f":"HLOOKUP(V173,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*V175","v":3764359.6426787754},{"$f":"HLOOKUP(W173,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*W175","v":3764359.6426787754},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA183:AT183))","v":859302.98391127388},{"$f":"VLOOKUP($AA173,'PPA Summary'!$A$4:$F$24,6,FALSE)*AA175*(1-$Z$2)","v":859302.98391127365},{"$f":"VLOOKUP($AA173,'PPA Summary'!$A$4:$F$24,6,FALSE)*AB175*(1-$Z$2)","v":859302.98391127365},{"$f":"VLOOKUP($AA173,'PPA Summary'!$A$4:$F$24,6,FALSE)*AC175*(1-$Z$2)","v":859302.98391127365},{"$f":"VLOOKUP($AA173,'PPA Summary'!$A$4:$F$24,6,FALSE)*AD175*(1-$Z$2)","v":859302.98391127365},{"$f":"VLOOKUP($AA173,'PPA Summary'!$A$4:$F$24,6,FALSE)*AE175*(1-$Z$2)","v":859302.98391127365},{"$f":"VLOOKUP($AA173,'PPA Summary'!$A$4:$F$24,6,FALSE)*AF175*(1-$Z$2)","v":859302.98391127365},{"$f":"VLOOKUP($AA173,'PPA Summary'!$A$4:$F$24,6,FALSE)*AG175*(1-$Z$2)","v":859302.98391127365},{"$f":"VLOOKUP($AA173,'PPA Summary'!$A$4:$F$24,6,FALSE)*AH175*(1-$Z$2)","v":859302.98391127365},{"$f":"VLOOKUP($AA173,'PPA Summary'!$A$4:$F$24,6,FALSE)*AI175*(1-$Z$2)","v":859302.98391127365},{"$f":"VLOOKUP($AA173,'PPA Summary'!$A$4:$F$24,6,FALSE)*AJ175*(1-$Z$2)","v":859302.98391127365},{"$f":"VLOOKUP($AA173,'PPA Summary'!$A$4:$F$24,6,FALSE)*AK175*(1-$Z$2)","v":859302.98391127365},{"$f":"VLOOKUP($AA173,'PPA Summary'!$A$4:$F$24,6,FALSE)*AL175*(1-$Z$2)","v":859302.98391127365},{"$f":"VLOOKUP($AA173,'PPA Summary'!$A$4:$F$24,6,FALSE)*AM175*(1-$Z$2)","v":859302.98391127365},{"$f":"VLOOKUP($AA173,'PPA Summary'!$A$4:$F$24,6,FALSE)*AN175*(1-$Z$2)","v":859302.98391127365},{"$f":"VLOOKUP($AA173,'PPA Summary'!$A$4:$F$24,6,FALSE)*AO175*(1-$Z$2)","v":859302.98391127365},{"$f":"VLOOKUP($AA173,'PPA Summary'!$A$4:$F$24,6,FALSE)*AP175*(1-$Z$2)","v":859302.98391127365},{"$f":"VLOOKUP($AA173,'PPA Summary'!$A$4:$F$24,6,FALSE)*AQ175*(1-$Z$2)","v":859302.98391127365},{"$f":"VLOOKUP($AA173,'PPA Summary'!$A$4:$F$24,6,FALSE)*AR175*(1-$Z$2)","v":859302.98391127365},{"$f":"VLOOKUP($AA173,'PPA Summary'!$A$4:$F$24,6,FALSE)*AS175*(1-$Z$2)","v":859302.98391127365},{"$f":"VLOOKUP($AA173,'PPA Summary'!$A$4:$F$24,6,FALSE)*AT175*(1-$Z$2)","v":859302.98391127365}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D184:W184))","v":98107.521510080667},{"$f":"SUM(D182:D183)*Misc_Rev","v":73578.960613315096},{"$f":"SUM(E182:E183)*Misc_Rev","v":76161.032013696909},{"$f":"SUM(F182:F183)*Misc_Rev","v":78472.111753224701},{"$f":"SUM(G182:G183)*Misc_Rev","v":86161.883766675543},{"$f":"SUM(H182:H183)*Misc_Rev","v":87148.778657392031},{"$f":"SUM(I182:I183)*Misc_Rev","v":91230.920298320169},{"$f":"SUM(J182:J183)*Misc_Rev","v":95777.399921555756},{"$f":"SUM(K182:K183)*Misc_Rev","v":98187.398477860363},{"$f":"SUM(L182:L183)*Misc_Rev","v":104286.9711047629},{"$f":"SUM(M182:M183)*Misc_Rev","v":105202.09862019475},{"$f":"SUM(N182:N183)*Misc_Rev","v":112773.0425400276},{"$f":"SUM(O182:O183)*Misc_Rev","v":112292.580190989},{"$f":"SUM(P182:P183)*Misc_Rev","v":112178.89419354942},{"$f":"SUM(Q182:Q183)*Misc_Rev","v":113863.02407237633},{"$f":"SUM(R182:R183)*Misc_Rev","v":113649.59828754197},{"$f":"SUM(S182:S183)*Misc_Rev","v":117272.91391961733},{"$f":"SUM(T182:T183)*Misc_Rev","v":133624.2374844717},{"$f":"SUM(U182:U183)*Misc_Rev","v":127749.25496623151},{"$f":"SUM(V182:V183)*Misc_Rev","v":127866.13961218596},{"$f":"SUM(W182:W183)*Misc_Rev","v":127985.36195105949},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA184:AT184))","v":29079.214159603947},{"$f":"SUM(AA182:AA183)*Misc_Rev","v":28903.371932369675},{"$f":"SUM(AB182:AB183)*Misc_Rev","v":28924.886014397416},{"$f":"SUM(AC182:AC183)*Misc_Rev","v":28946.830378065712},{"$f":"SUM(AD182:AD183)*Misc_Rev","v":28969.213629007372},{"$f":"SUM(AE182:AE183)*Misc_Rev","v":28992.044544967863},{"$f":"SUM(AF182:AF183)*Misc_Rev","v":29015.332079247568},{"$f":"SUM(AG182:AG183)*Misc_Rev","v":29039.085364212864},{"$f":"SUM(AH182:AH183)*Misc_Rev","v":29063.313714877466},{"$f":"SUM(AI182:AI183)*Misc_Rev","v":29088.026632555368},{"$f":"SUM(AJ182:AJ183)*Misc_Rev","v":29113.233808586818},{"$f":"SUM(AK182:AK183)*Misc_Rev","v":29138.945128138901},{"$f":"SUM(AL182:AL183)*Misc_Rev","v":29165.170674082026},{"$f":"SUM(AM182:AM183)*Misc_Rev","v":29191.920730944013},{"$f":"SUM(AN182:AN183)*Misc_Rev","v":29219.205788943236},{"$f":"SUM(AO182:AO183)*Misc_Rev","v":29247.036548102449},{"$f":"SUM(AP182:AP183)*Misc_Rev","v":29275.423922444847},{"$f":"SUM(AQ182:AQ183)*Misc_Rev","v":29304.379044274086},{"$f":"SUM(AR182:AR183)*Misc_Rev","v":29333.913268539916},{"$f":"SUM(AS182:AS183)*Misc_Rev","v":29364.038177291059},{"$f":"SUM(AT182:AT183)*Misc_Rev","v":29394.765584217228}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D185:W185))","v":3127613.496994291},{"$f":"SUM(D182:D184)","v":2345656.548722106},{"$f":"SUM(E182:E184)","v":2427971.5561520648},2501647.4993898571,2746793.1759688598,2778254.838977057,2908391.2555972384,3053330.5101474617,3130159.9305264135,3324610.9306144863,3353784.6894117817,3595142.192120919,3579825.3183020623,3576201.071612936,3629890.2002203604,3623086.3043010659,3738595.601654836,4259866.7487391559,4072575.5570361274,4076301.7748699039,4080102.5170603567,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA185:AT185))","v":927029.25614342128},{"$f":"SUM(AA182:AA184)","v":921423.5032431921},{"$f":"SUM(AB182:AB184)","v":922109.3602732108},922808.93444382993,923522.5000978614,924250.33706497343,924992.73077142786,925749.97235201125,926522.35876420629,927310.19290464546,928113.78372789314,928933.44636760582,929769.5022601129,930622.27927047003,931492.11182103422,932379.34102260973,933284.31480821688,934207.38806953607,935148.92279608175,936109.28821715817,937088.86094665632]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D187:W187))","v":4570566.6222327724},{"$f":"D185+D180","v":3980243.9354133368},{"$f":"E185+E180","v":4035063.8544462128},4079483.4204785917,4296293.971439817,4300293.5024819914,4403797.3339147475,4522892.8916193768,4574630.3100717738,4744520.3591183443,4749421.4003131725,4966757.5096673761,4927675.5932260687,4900547.7816616241,4931000.0526958061,4901231.3406513864,4994053.3041571099,5492920.1493160054,5283513.3482486252,5265418.4231303455,5247698.3781092819,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA187:AT187))","v":2329030.5975672156},{"$f":"AA185+AA180","v":2501094.3737643203},{"$f":"AB185+AB180","v":2476196.1538803997},2449649.1519104308,2424002.2700762195,2399210.1619612291,2375232.0616309606,2352029.8623373886,2329568.759471097,2307639.6809248845,2286012.50064462,2264652.7164283539,2243565.6761973649,2222756.8348313589,2202231.7563076355,2181996.1158830407,2162055.7023195568,2142416.4201544058,2123084.2920155548,2104065.4609835297,2085366.193000467]
[null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D188:W188))","v":2.5818763577081039},{"$f":"D187/D174","v":2.2484078155138185},{"$f":"E187/E174","v":2.2793751472651955},{"$f":"F187/F174","v":2.304467403179546},{"$f":"G187/G174","v":2.4269419412172386},{"$f":"H187/H174","v":2.4292012441643789},{"$f":"I187/I174","v":2.4876697268265766},{"$f":"J187/J174","v":2.5549458503710643},{"$f":"K187/K174","v":2.5841719023142344},{"$f":"L187/L174","v":2.68014142585417},{"$f":"M187/M174","v":2.6829099846423796},{"$f":"N187/N174","v":2.8056814063930946},{"$f":"O187/O174","v":2.7836043458415864},{"$f":"P187/P174","v":2.7682800630767543},{"$f":"Q187/Q174","v":2.785482306282054},{"$f":"R187/R174","v":2.7686662000572722},{"$f":"S187/S174","v":2.8211005813625816},{"$f":"T187/T174","v":3.1029064535043105},{"$f":"U187/U174","v":2.9846142342881654},{"$f":"V187/V174","v":2.9743925564922162},{"$f":"W187/W174","v":2.9643826454508018},null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA188:AT188))","v":5.1047245974075963},{"$f":"AA187/AA174","v":5.4818506822231674},{"$f":"AB187/AB174","v":5.4272792413816981},{"$f":"AC187/AC174","v":5.3690940315845062},{"$f":"AD187/AD174","v":5.3128816878382894},{"$f":"AE187/AE174","v":5.25854282073694},{"$f":"AF187/AF174","v":5.2059880802870371},{"$f":"AG187/AG174","v":5.1551339448490712},{"$f":"AH187/AH174","v":5.1059041303476098},{"$f":"AI187/AI174","v":5.0578403965476921},{"$f":"AJ187/AJ174","v":5.0104383575772493},{"$f":"AK187/AK174","v":4.9636223921717342},{"$f":"AL187/AL174","v":4.9174042218024434},{"$f":"AM187/AM174","v":4.8717958023701016},{"$f":"AN187/AN174","v":4.8268093288934475},{"$f":"AO187/AO174","v":4.7824572402915964},{"$f":"AP187/AP174","v":4.7387522242620426},{"$f":"AQ187/AQ174","v":4.6957072222562317},{"$f":"AR187/AR174","v":4.6533354345546405},{"$f":"AS187/AS174","v":4.6116503254433532},{"$f":"AT187/AT174","v":4.570665628494174}]
[null,"Fixed $/kg-day",{"$f":"C180/C174","v":288.59062504769611},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kg-day",{"$f":"Z180/Z174","v":280.40026828475897}]
[null,"Variable $/kg",{"$f":"C185/D174","v":1.7667637322379839},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/kg",{"$f":"Z185/AA174","v":2.0318449449718821}]
[null,"All per $/kg",{"$f":"C187/D174","v":2.5818763577081048},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/kg",{"$f":"Z187/AA174","v":5.1047245974075954}]
[]
[null,{"$f":"D194&\" \"&\"Hydrogen NW System Electrolysis\"","v":"2029 Hydrogen NW System Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA194&\" \"&\"Hydrogen Solar Electrolysis\"","v":"2029 Hydrogen Solar Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year","kg-day",2029,{"$f":"D194+1","v":2030},{"$f":"E194+1","v":2031},{"$f":"F194+1","v":2032},{"$f":"G194+1","v":2033},{"$f":"H194+1","v":2034},{"$f":"I194+1","v":2035},{"$f":"J194+1","v":2036},{"$f":"K194+1","v":2037},{"$f":"L194+1","v":2038},{"$f":"M194+1","v":2039},{"$f":"N194+1","v":2040},{"$f":"O194+1","v":2041},{"$f":"P194+1","v":2042},{"$f":"Q194+1","v":2043},{"$f":"R194+1","v":2044},{"$f":"S194+1","v":2045},{"$f":"T194+1","v":2046},{"$f":"U194+1","v":2047},{"$f":"V194+1","v":2048},null,"Year","kg-day",2029,{"$f":"AA194+1","v":2030},{"$f":"AB194+1","v":2031},{"$f":"AC194+1","v":2032},{"$f":"AD194+1","v":2033},{"$f":"AE194+1","v":2034},{"$f":"AF194+1","v":2035},{"$f":"AG194+1","v":2036},{"$f":"AH194+1","v":2037},{"$f":"AI194+1","v":2038},{"$f":"AJ194+1","v":2039},{"$f":"AK194+1","v":2040},{"$f":"AL194+1","v":2041},{"$f":"AM194+1","v":2042},{"$f":"AN194+1","v":2043},{"$f":"AO194+1","v":2044},{"$f":"AP194+1","v":2045},{"$f":"AQ194+1","v":2046},{"$f":"AR194+1","v":2047},{"$f":"AS194+1","v":2048}]
[null,"kG",5000,{"$f":"$C195*365*0.97","v":1770250},{"$f":"$C195*365*0.97","v":1770250},1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,null,"kG",5000,{"$f":"$C195*365*0.25","v":456250},{"$f":"$C195*365*0.25","v":456250},456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250]
[null,"MWh input",null,{"$f":"HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*D195/1000","v":85323.135934081511},{"$f":"HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*E195/1000","v":85323.135934081511},{"$f":"HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*F195/1000","v":85323.135934081511},{"$f":"HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*G195/1000","v":85323.135934081511},{"$f":"HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*H195/1000","v":85323.135934081511},{"$f":"HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*I195/1000","v":85323.135934081511},{"$f":"HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*J195/1000","v":85323.135934081511},{"$f":"HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*K195/1000","v":85323.135934081511},{"$f":"HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*L195/1000","v":85323.135934081511},{"$f":"HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*M195/1000","v":85323.135934081511},{"$f":"HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*N195/1000","v":85323.135934081511},{"$f":"HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*O195/1000","v":85323.135934081511},{"$f":"HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*P195/1000","v":85323.135934081511},{"$f":"HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*Q195/1000","v":85323.135934081511},{"$f":"HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*R195/1000","v":85323.135934081511},{"$f":"HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*S195/1000","v":85323.135934081511},{"$f":"HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*T195/1000","v":85323.135934081511},{"$f":"HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*U195/1000","v":85323.135934081511},{"$f":"HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*V195/1000","v":85323.135934081511},{"$f":"HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*W195/1000","v":85323.135934081511},null,"MWh input",null,{"$f":"(HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AA195/1000)/(1+$Z$1)","v":17592.39916166629},{"$f":"(HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AB195/1000)/(1+$Z$1)","v":17592.39916166629},{"$f":"(HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AC195/1000)/(1+$Z$1)","v":17592.39916166629},{"$f":"(HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AD195/1000)/(1+$Z$1)","v":17592.39916166629},{"$f":"(HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AE195/1000)/(1+$Z$1)","v":17592.39916166629},{"$f":"(HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AF195/1000)/(1+$Z$1)","v":17592.39916166629},{"$f":"(HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AG195/1000)/(1+$Z$1)","v":17592.39916166629},{"$f":"(HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AH195/1000)/(1+$Z$1)","v":17592.39916166629},{"$f":"(HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AI195/1000)/(1+$Z$1)","v":17592.39916166629},{"$f":"(HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AJ195/1000)/(1+$Z$1)","v":17592.39916166629},{"$f":"(HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AK195/1000)/(1+$Z$1)","v":17592.39916166629},{"$f":"(HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AL195/1000)/(1+$Z$1)","v":17592.39916166629},{"$f":"(HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AM195/1000)/(1+$Z$1)","v":17592.39916166629},{"$f":"(HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AN195/1000)/(1+$Z$1)","v":17592.39916166629},{"$f":"(HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AO195/1000)/(1+$Z$1)","v":17592.39916166629},{"$f":"(HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AP195/1000)/(1+$Z$1)","v":17592.39916166629},{"$f":"(HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AQ195/1000)/(1+$Z$1)","v":17592.39916166629},{"$f":"(HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AR195/1000)/(1+$Z$1)","v":17592.39916166629},{"$f":"(HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AS195/1000)/(1+$Z$1)","v":17592.39916166629},{"$f":"(HLOOKUP($D194,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AT195/1000)/(1+$Z$1)","v":17592.39916166629}]
[]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D198:W198))","v":616433.22438516235},{"$f":"HLOOKUP(D194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":529824.37208922452},{"$f":"HLOOKUP(E194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":540420.8595310091},{"$f":"HLOOKUP(F194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":551229.2767216292},{"$f":"HLOOKUP(G194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":562253.86225606187},{"$f":"HLOOKUP(H194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":573498.93950118311},{"$f":"HLOOKUP(I194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":584968.91829120694},{"$f":"HLOOKUP(J194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":596668.29665703105},{"$f":"HLOOKUP(K194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":608601.66259017168},{"$f":"HLOOKUP(L194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":620773.69584197504},{"$f":"HLOOKUP(M194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":633189.16975881462},{"$f":"HLOOKUP(N194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":645852.95315399091},{"$f":"HLOOKUP(O194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":658770.01221707079},{"$f":"HLOOKUP(P194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":671945.41246141214},{"$f":"HLOOKUP(Q194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":685384.3207106404},{"$f":"HLOOKUP(R194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":699092.00712485332},{"$f":"HLOOKUP(S194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":713073.84726735041},{"$f":"HLOOKUP(T194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":727335.32421269733},{"$f":"HLOOKUP(U194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":741882.0306969512},{"$f":"HLOOKUP(V194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":756719.67131089023},{"$f":"HLOOKUP(W194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":771854.06473710819},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA198:AT198))","v":616433.22438516235},{"$f":"HLOOKUP(AA194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":529824.37208922452},{"$f":"HLOOKUP(AB194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":540420.8595310091},{"$f":"HLOOKUP(AC194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":551229.2767216292},{"$f":"HLOOKUP(AD194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":562253.86225606187},{"$f":"HLOOKUP(AE194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":573498.93950118311},{"$f":"HLOOKUP(AF194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":584968.91829120694},{"$f":"HLOOKUP(AG194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":596668.29665703105},{"$f":"HLOOKUP(AH194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":608601.66259017168},{"$f":"HLOOKUP(AI194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":620773.69584197504},{"$f":"HLOOKUP(AJ194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":633189.16975881462},{"$f":"HLOOKUP(AK194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":645852.95315399091},{"$f":"HLOOKUP(AL194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":658770.01221707079},{"$f":"HLOOKUP(AM194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":671945.41246141214},{"$f":"HLOOKUP(AN194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":685384.3207106404},{"$f":"HLOOKUP(AO194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":699092.00712485332},{"$f":"HLOOKUP(AP194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":713073.84726735041},{"$f":"HLOOKUP(AQ194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":727335.32421269733},{"$f":"HLOOKUP(AR194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":741882.0306969512},{"$f":"HLOOKUP(AS194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":756719.67131089023},{"$f":"HLOOKUP(AT194,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C195","v":771854.06473710819}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D199:W199))","v":820920.60159870633},{"$f":"VLOOKUP(D193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1100858.0162483247},{"$f":"VLOOKUP(E193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1062549.8267075934},{"$f":"VLOOKUP(F193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1022261.2984545527},{"$f":"VLOOKUP(G193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":982676.84554287605},{"$f":"VLOOKUP(H193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":943743.71304785029},{"$f":"VLOOKUP(I193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":905413.88046108373},{"$f":"VLOOKUP(J193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":867642.03265493701},{"$f":"VLOOKUP(K193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":830386.23622771539},{"$f":"VLOOKUP(L193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":793420.59188641631},{"$f":"VLOOKUP(M193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":756496.88094681222},{"$f":"VLOOKUP(N193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":719573.17000720825},{"$f":"VLOOKUP(O193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":682649.45906760427},{"$f":"VLOOKUP(P193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":645725.7481280003},{"$f":"VLOOKUP(Q193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":608802.03718839632},{"$f":"VLOOKUP(R193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":571878.32624879247},{"$f":"VLOOKUP(S193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":534954.61530918838},{"$f":"VLOOKUP(T193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":498030.90436958428},{"$f":"VLOOKUP(U193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":461107.19342998025},{"$f":"VLOOKUP(V193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":424183.48249037622},{"$f":"VLOOKUP(W193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":387259.77155077236},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA199:AT199))","v":779874.571518771},{"$f":"(VLOOKUP(AA193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1045815.1154359083},{"$f":"(VLOOKUP(AB193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1009422.3353722136},{"$f":"(VLOOKUP(AC193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":971148.23353182501},{"$f":"(VLOOKUP(AD193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":933543.0032657322},{"$f":"(VLOOKUP(AE193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":896556.52739545773},{"$f":"(VLOOKUP(AF193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":860143.18643802952},{"$f":"(VLOOKUP(AG193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":824259.93102219014},{"$f":"(VLOOKUP(AH193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":788866.9244163296},{"$f":"(VLOOKUP(AI193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":753749.56229209551},{"$f":"(VLOOKUP(AJ193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":718672.03689947154},{"$f":"(VLOOKUP(AK193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":683594.5115068478},{"$f":"(VLOOKUP(AL193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":648516.98611422407},{"$f":"(VLOOKUP(AM193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":613439.46072160022},{"$f":"(VLOOKUP(AN193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":578361.93532897648},{"$f":"(VLOOKUP(AO193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":543284.40993635287},{"$f":"(VLOOKUP(AP193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":508206.88454372896},{"$f":"(VLOOKUP(AQ193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":473129.35915110505},{"$f":"(VLOOKUP(AR193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":438051.8337584812},{"$f":"(VLOOKUP(AS193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":402974.3083658574},{"$f":"(VLOOKUP(AT193,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA194,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":367896.78297323373}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D200:W200))","v":19962.573538489098},{"$f":"D198*Misc_Rev","v":17157.832465737447},17500.989115052202,17851.00889735324,18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA200:AT200))","v":19962.573538489098},{"$f":"AA198*Misc_Rev","v":17157.832465737447},17500.989115052202,17851.00889735324,18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D201:W201))","v":1457316.3995223574},{"$f":"SUM(D198:D200)","v":1647840.2208032866},1620471.6753536547,1591341.5840735349,1563138.7368742381,1535814.8422058399,1509326.432202233,1483632.8354309094,1458696.8550592072,1434297.4230945378,1410191.2487790964,1386341.425196138,1362753.0793603125,1339431.4408265627,1316381.8437409301,1293609.728932377,1271120.6460464448,1248920.2557215856,1227014.3318090215,1205408.7636369984,1184109.558320327,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA201:AT201))","v":1416270.3694424224},{"$f":"SUM(AA198:AA200)","v":1592797.3199908703},1567344.184018275,1540228.5191508073,1514004.8945970945,1488627.6565534472,1464055.7381791789,1440250.7337981625,1417177.5432478215,1394626.393500217,1372366.4047317556,1350362.7666957777,1328620.6064069325,1307145.1534201629,1285941.7418815102,1265015.8126199374,1244372.9152809854,1224018.7105031062,1203958.9721375224,1184199.5895124795,1164746.5697427883]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D203:W203))","v":152949.59702789731},{"$f":"HLOOKUP(D194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D195","v":131460.18254845421},{"$f":"HLOOKUP(E194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E195","v":134089.38619942329},{"$f":"HLOOKUP(F194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F195","v":136771.17392341176},{"$f":"HLOOKUP(G194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G195","v":139506.59740187999},{"$f":"HLOOKUP(H194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H195","v":142296.72934991759},{"$f":"HLOOKUP(I194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I195","v":145142.66393691598},{"$f":"HLOOKUP(J194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J195","v":148045.51721565431},{"$f":"HLOOKUP(K194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K195","v":151006.42755996741},{"$f":"HLOOKUP(L194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L195","v":154026.55611116672},{"$f":"HLOOKUP(M194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M195","v":157107.08723339008},{"$f":"HLOOKUP(N194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N195","v":160249.22897805792},{"$f":"HLOOKUP(O194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O195","v":163454.21355761905},{"$f":"HLOOKUP(P194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P195","v":166723.29782877144},{"$f":"HLOOKUP(Q194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q195","v":170057.76378534685},{"$f":"HLOOKUP(R194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R195","v":173458.91906105378},{"$f":"HLOOKUP(S194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S195","v":176928.09744227485},{"$f":"HLOOKUP(T194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T195","v":180466.65939112037},{"$f":"HLOOKUP(U194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U195","v":184075.99257894277},{"$f":"HLOOKUP(V194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V195","v":187757.51243052163},{"$f":"HLOOKUP(W194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W195","v":191512.66267913205},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA203:AT203))","v":39419.999233994167},{"$f":"HLOOKUP(AA194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA195","v":33881.490347539744},{"$f":"HLOOKUP(AB194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB195","v":34559.120154490534},{"$f":"HLOOKUP(AC194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC195","v":35250.302557580355},{"$f":"HLOOKUP(AD194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD195","v":35955.308608731961},{"$f":"HLOOKUP(AE194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE195","v":36674.414780906598},{"$f":"HLOOKUP(AF194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF195","v":37407.903076524737},{"$f":"HLOOKUP(AG194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG195","v":38156.061138055229},{"$f":"HLOOKUP(AH194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH195","v":38919.182360816347},{"$f":"HLOOKUP(AI194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI195","v":39697.566008032663},{"$f":"HLOOKUP(AJ194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ195","v":40491.517328193324},{"$f":"HLOOKUP(AK194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK195","v":41301.347674757191},{"$f":"HLOOKUP(AL194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL195","v":42127.374628252335},{"$f":"HLOOKUP(AM194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM195","v":42969.922120817384},{"$f":"HLOOKUP(AN194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN195","v":43829.320563233719},{"$f":"HLOOKUP(AO194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO195","v":44705.906974498394},{"$f":"HLOOKUP(AP194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP195","v":45600.025113988362},{"$f":"HLOOKUP(AQ194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ195","v":46512.02561626814},{"$f":"HLOOKUP(AR194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR195","v":47442.266128593496},{"$f":"HLOOKUP(AS194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS195","v":48391.111451165365},{"$f":"HLOOKUP(AT194,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT195","v":49358.933680188675}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D204:W204))","v":2958177.1237420184},{"$f":"HLOOKUP(D194,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*D196","v":2211212.7872484424},{"$f":"HLOOKUP(E194,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*E196","v":2279665.5746970507},{"$f":"HLOOKUP(F194,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*F196","v":2513473.5101165082},{"$f":"HLOOKUP(G194,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*G196","v":2541098.6971992608},{"$f":"HLOOKUP(H194,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*H196","v":2663855.5631651394},{"$f":"HLOOKUP(I194,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*I196","v":2800836.3479126566},{"$f":"HLOOKUP(J194,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*J196","v":2872058.5996007319},{"$f":"HLOOKUP(K194,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*K196","v":3056686.1668835836},{"$f":"HLOOKUP(L194,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*L196","v":3081820.8039377923},{"$f":"HLOOKUP(M194,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*M196","v":3311577.39185871},{"$f":"HLOOKUP(N194,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*N196","v":3293672.8269711561},{"$f":"HLOOKUP(O194,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*O196","v":3286984.9186267029},{"$f":"HLOOKUP(P194,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*P196","v":3335520.2669579852},{"$f":"HLOOKUP(Q194,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*Q196","v":3325636.1756116594},{"$f":"HLOOKUP(R194,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*R196","v":3433674.5472895377},{"$f":"HLOOKUP(S194,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*S196","v":3933061.5394836101},{"$f":"HLOOKUP(T194,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*T196","v":3748867.9249297697},{"$f":"HLOOKUP(U194,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*U196","v":3748867.9249297697},{"$f":"HLOOKUP(V194,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*V196","v":3748867.9249297697},{"$f":"HLOOKUP(W194,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*W196","v":3748867.9249297697},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA204:AT204))","v":866220.35183748091},{"$f":"VLOOKUP($AA194,'PPA Summary'!$A$4:$F$24,6,FALSE)*AA196*(1-$Z$2)","v":866220.35183748056},{"$f":"VLOOKUP($AA194,'PPA Summary'!$A$4:$F$24,6,FALSE)*AB196*(1-$Z$2)","v":866220.35183748056},{"$f":"VLOOKUP($AA194,'PPA Summary'!$A$4:$F$24,6,FALSE)*AC196*(1-$Z$2)","v":866220.35183748056},{"$f":"VLOOKUP($AA194,'PPA Summary'!$A$4:$F$24,6,FALSE)*AD196*(1-$Z$2)","v":866220.35183748056},{"$f":"VLOOKUP($AA194,'PPA Summary'!$A$4:$F$24,6,FALSE)*AE196*(1-$Z$2)","v":866220.35183748056},{"$f":"VLOOKUP($AA194,'PPA Summary'!$A$4:$F$24,6,FALSE)*AF196*(1-$Z$2)","v":866220.35183748056},{"$f":"VLOOKUP($AA194,'PPA Summary'!$A$4:$F$24,6,FALSE)*AG196*(1-$Z$2)","v":866220.35183748056},{"$f":"VLOOKUP($AA194,'PPA Summary'!$A$4:$F$24,6,FALSE)*AH196*(1-$Z$2)","v":866220.35183748056},{"$f":"VLOOKUP($AA194,'PPA Summary'!$A$4:$F$24,6,FALSE)*AI196*(1-$Z$2)","v":866220.35183748056},{"$f":"VLOOKUP($AA194,'PPA Summary'!$A$4:$F$24,6,FALSE)*AJ196*(1-$Z$2)","v":866220.35183748056},{"$f":"VLOOKUP($AA194,'PPA Summary'!$A$4:$F$24,6,FALSE)*AK196*(1-$Z$2)","v":866220.35183748056},{"$f":"VLOOKUP($AA194,'PPA Summary'!$A$4:$F$24,6,FALSE)*AL196*(1-$Z$2)","v":866220.35183748056},{"$f":"VLOOKUP($AA194,'PPA Summary'!$A$4:$F$24,6,FALSE)*AM196*(1-$Z$2)","v":866220.35183748056},{"$f":"VLOOKUP($AA194,'PPA Summary'!$A$4:$F$24,6,FALSE)*AN196*(1-$Z$2)","v":866220.35183748056},{"$f":"VLOOKUP($AA194,'PPA Summary'!$A$4:$F$24,6,FALSE)*AO196*(1-$Z$2)","v":866220.35183748056},{"$f":"VLOOKUP($AA194,'PPA Summary'!$A$4:$F$24,6,FALSE)*AP196*(1-$Z$2)","v":866220.35183748056},{"$f":"VLOOKUP($AA194,'PPA Summary'!$A$4:$F$24,6,FALSE)*AQ196*(1-$Z$2)","v":866220.35183748056},{"$f":"VLOOKUP($AA194,'PPA Summary'!$A$4:$F$24,6,FALSE)*AR196*(1-$Z$2)","v":866220.35183748056},{"$f":"VLOOKUP($AA194,'PPA Summary'!$A$4:$F$24,6,FALSE)*AS196*(1-$Z$2)","v":866220.35183748056},{"$f":"VLOOKUP($AA194,'PPA Summary'!$A$4:$F$24,6,FALSE)*AT196*(1-$Z$2)","v":866220.35183748056}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D205:W205))","v":100750.72772541297},{"$f":"SUM(D203:D204)*Misc_Rev","v":75865.121453902699},{"$f":"SUM(E203:E204)*Misc_Rev","v":78167.040653671414},{"$f":"SUM(F203:F204)*Misc_Rev","v":85825.523847948774},{"$f":"SUM(G203:G204)*Misc_Rev","v":86808.721860363352},{"$f":"SUM(H203:H204)*Misc_Rev","v":90874.435840807622},{"$f":"SUM(I203:I204)*Misc_Rev","v":95402.584319736561},{"$f":"SUM(J203:J204)*Misc_Rev","v":97803.051718981864},{"$f":"SUM(K203:K204)*Misc_Rev","v":103877.91697845998},{"$f":"SUM(L203:L204)*Misc_Rev","v":104789.6809078255},{"$f":"SUM(M203:M204)*Misc_Rev","v":112329.87817091859},{"$f":"SUM(N203:N204)*Misc_Rev","v":111851.81185985936},{"$f":"SUM(O203:O204)*Misc_Rev","v":111739.02085665709},{"$f":"SUM(P203:P204)*Misc_Rev","v":113416.65560205435},{"$f":"SUM(Q203:Q204)*Misc_Rev","v":113204.55253343267},{"$f":"SUM(R203:R204)*Misc_Rev","v":116813.41017429758},{"$f":"SUM(S203:S204)*Misc_Rev","v":133097.90440220787},{"$f":"SUM(T203:T204)*Misc_Rev","v":127247.57117864772},{"$f":"SUM(U203:U204)*Misc_Rev","v":127364.45582460216},{"$f":"SUM(V203:V204)*Misc_Rev","v":127483.67816347569},{"$f":"SUM(W203:W204)*Misc_Rev","v":127605.28494912668},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA205:AT205))","v":29328.257129098653},{"$f":"SUM(AA203:AA204)*Misc_Rev","v":29148.8980573197},{"$f":"SUM(AB203:AB204)*Misc_Rev","v":29170.842420987996},{"$f":"SUM(AC203:AC204)*Misc_Rev","v":29193.225671929657},{"$f":"SUM(AD203:AD204)*Misc_Rev","v":29216.056587890147},{"$f":"SUM(AE203:AE204)*Misc_Rev","v":29239.344122169852},{"$f":"SUM(AF203:AF204)*Misc_Rev","v":29263.097407135148},{"$f":"SUM(AG203:AG204)*Misc_Rev","v":29287.32575779975},{"$f":"SUM(AH203:AH204)*Misc_Rev","v":29312.038675477652},{"$f":"SUM(AI203:AI204)*Misc_Rev","v":29337.245851509102},{"$f":"SUM(AJ203:AJ204)*Misc_Rev","v":29362.957171061185},{"$f":"SUM(AK203:AK204)*Misc_Rev","v":29389.182717004311},{"$f":"SUM(AL203:AL204)*Misc_Rev","v":29415.932773866298},{"$f":"SUM(AM203:AM204)*Misc_Rev","v":29443.217831865521},{"$f":"SUM(AN203:AN204)*Misc_Rev","v":29471.048591024733},{"$f":"SUM(AO203:AO204)*Misc_Rev","v":29499.435965367131},{"$f":"SUM(AP203:AP204)*Misc_Rev","v":29528.391087196371},{"$f":"SUM(AQ203:AQ204)*Misc_Rev","v":29557.925311462201},{"$f":"SUM(AR203:AR204)*Misc_Rev","v":29588.050220213343},{"$f":"SUM(AS203:AS204)*Misc_Rev","v":29618.777627139512},{"$f":"SUM(AT203:AT204)*Misc_Rev","v":29650.119582204206}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D206:W206))","v":3211877.4484953298},{"$f":"SUM(D203:D205)","v":2418538.0912507991},{"$f":"SUM(E203:E205)","v":2491922.0015501454},2736070.2078878689,2767414.0164615042,2897026.728355865,3041381.5961693088,3117907.1685353681,3311570.5114220111,3340637.0409567845,3581014.3572630188,3565773.8678090731,3562178.1530409791,3615660.2203888111,3608898.4919304391,3723946.8765248894,4243087.541328093,4056582.1554995379,4060308.3733333144,4064109.1155237672,4067985.8725580284,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA206:AT206))","v":934968.60820057383},{"$f":"SUM(AA203:AA205)","v":929250.74024234002},{"$f":"SUM(AB203:AB205)","v":929950.31441295915},930663.88006699062,931391.71703410265,932134.11074055708,932891.35232114047,933663.73873333551,934451.57287377457,935255.16369702236,936074.82633673504,936910.88222924212,937763.65923959925,938633.49179016345,939520.72099173896,940425.6947773461,941348.76803866529,942290.30276521097,943250.6681862874,944230.24091578543,945229.40509987343]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D208:W208))","v":4669193.848017686},{"$f":"D206+D201","v":4066378.3120540855},{"$f":"E206+E201","v":4112393.6769038001},4327411.7919614036,4330552.7533357423,4432841.5705617052,4550708.0283715418,4601540.0039662775,4770267.3664812185,4774934.4640513221,4991205.606042115,4952115.2930052113,4924931.2324012918,4955091.6612153742,4925280.335671369,5017556.6054572668,5514208.1873745378,5305502.4112211233,5287322.705142336,5269517.8791607656,5252095.4308783552,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA208:AT208))","v":2351238.9776429962},{"$f":"AA206+AA201","v":2522048.0602332102},{"$f":"AB206+AB201","v":2497294.4984312342},2470892.3992177979,2445396.6116311969,2420761.7672940046,2396947.0905003194,2373914.4725314979,2351629.1161215962,2329881.5571972392,2308441.2310684905,2287273.6489250199,2266384.2656465317,2245778.6452103262,2225462.4628732493,2205441.5073972833,2185721.6833196506,2166309.0132683171,2147209.6403238098,2128429.830428265,2109975.974842662]
[null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D209:W209))","v":2.6375900850262313},{"$f":"D208/D195","v":2.2970644327377974},{"$f":"E208/E195","v":2.3230581425808783},{"$f":"F208/F195","v":2.4445201479798917},{"$f":"G208/G195","v":2.4462944518207839},{"$f":"H208/H195","v":2.5040765827209182},{"$f":"I208/I195","v":2.5706583976113779},{"$f":"J208/J195","v":2.5993729721600212},{"$f":"K208/K195","v":2.6946857034211091},{"$f":"L208/L195","v":2.6973221093355866},{"$f":"M208/M195","v":2.8194919395803502},{"$f":"N208/N195","v":2.7974101358594612},{"$f":"O208/O195","v":2.7820540784642236},{"$f":"P208/P195","v":2.7990914623445131},{"$f":"Q208/Q195","v":2.7822512840962399},{"$f":"R208/R195","v":2.8343774074041899},{"$f":"S208/S195","v":3.1149318951416682},{"$f":"T208/T195","v":2.9970356792662751},{"$f":"U208/U195","v":2.9867661093869997},{"$f":"V208/V195","v":2.9767083062622599},{"$f":"W208/W195","v":2.9668665052271459},null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA209:AT209))","v":5.1534004989435536},{"$f":"AA208/AA195","v":5.5277765703741597},{"$f":"AB208/AB195","v":5.4735221883424314},{"$f":"AC208/AC195","v":5.4156545736280499},{"$f":"AD208/AD195","v":5.359773395356048},{"$f":"AE208/AE195","v":5.3057792159868589},{"$f":"AF208/AF195","v":5.2535826641102892},{"$f":"AG208/AG195","v":5.2031002137676667},{"$f":"AH208/AH195","v":5.1542555969788406},{"$f":"AI208/AI195","v":5.1065897144049082},{"$f":"AJ208/AJ195","v":5.0595972187802536},{"$f":"AK208/AK195","v":5.0132025181918243},{"$f":"AL208/AL195","v":4.9674175685403439},{"$f":"AM208/AM195","v":4.9222545648445504},{"$f":"AN208/AN195","v":4.8777259460235598},{"$f":"AO208/AO195","v":4.8338443997748675},{"$f":"AP208/AP195","v":4.790622867549919},{"$f":"AQ208/AQ195","v":4.7480745496291883},{"$f":"AR208/AR195","v":4.7062129102987615},{"$f":"AS208/AS195","v":4.6650516831304438},{"$f":"AT208/AT195","v":4.6246048763674787}]
[null,"Fixed $/kg-day",{"$f":"C201/C195","v":291.46327990447151},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kg-day",{"$f":"Z201/Z195","v":283.25407388848447}]
[null,"Variable $/kg",{"$f":"C206/D195","v":1.8143637613305068},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/kg",{"$f":"Z206/AA195","v":2.0492462645492031}]
[null,"All per $/kg",{"$f":"C208/D195","v":2.6375900850262313},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/kg",{"$f":"Z208/AA195","v":5.1534004989435536}]
[]
[null,{"$f":"D215&\" \"&\"Hydrogen NW System Electrolysis\"","v":"2030 Hydrogen NW System Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA215&\" \"&\"Hydrogen Solar Electrolysis\"","v":"2030 Hydrogen Solar Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year","kg-day",2030,{"$f":"D215+1","v":2031},{"$f":"E215+1","v":2032},{"$f":"F215+1","v":2033},{"$f":"G215+1","v":2034},{"$f":"H215+1","v":2035},{"$f":"I215+1","v":2036},{"$f":"J215+1","v":2037},{"$f":"K215+1","v":2038},{"$f":"L215+1","v":2039},{"$f":"M215+1","v":2040},{"$f":"N215+1","v":2041},{"$f":"O215+1","v":2042},{"$f":"P215+1","v":2043},{"$f":"Q215+1","v":2044},{"$f":"R215+1","v":2045},{"$f":"S215+1","v":2046},{"$f":"T215+1","v":2047},{"$f":"U215+1","v":2048},{"$f":"V215+1","v":2049},null,"Year","kg-day",2030,{"$f":"AA215+1","v":2031},{"$f":"AB215+1","v":2032},{"$f":"AC215+1","v":2033},{"$f":"AD215+1","v":2034},{"$f":"AE215+1","v":2035},{"$f":"AF215+1","v":2036},{"$f":"AG215+1","v":2037},{"$f":"AH215+1","v":2038},{"$f":"AI215+1","v":2039},{"$f":"AJ215+1","v":2040},{"$f":"AK215+1","v":2041},{"$f":"AL215+1","v":2042},{"$f":"AM215+1","v":2043},{"$f":"AN215+1","v":2044},{"$f":"AO215+1","v":2045},{"$f":"AP215+1","v":2046},{"$f":"AQ215+1","v":2047},{"$f":"AR215+1","v":2048},{"$f":"AS215+1","v":2049}]
[null,"kG",5000,{"$f":"$C216*365*0.97","v":1770250},{"$f":"$C216*365*0.97","v":1770250},1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,null,"kG",5000,{"$f":"$C216*365*0.25","v":456250},{"$f":"$C216*365*0.25","v":456250},456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250]
[null,"MWh input",null,{"$f":"HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*D216/1000","v":84972},{"$f":"HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*E216/1000","v":84972},{"$f":"HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*F216/1000","v":84972},{"$f":"HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*G216/1000","v":84972},{"$f":"HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*H216/1000","v":84972},{"$f":"HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*I216/1000","v":84972},{"$f":"HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*J216/1000","v":84972},{"$f":"HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*K216/1000","v":84972},{"$f":"HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*L216/1000","v":84972},{"$f":"HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*M216/1000","v":84972},{"$f":"HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*N216/1000","v":84972},{"$f":"HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*O216/1000","v":84972},{"$f":"HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*P216/1000","v":84972},{"$f":"HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*Q216/1000","v":84972},{"$f":"HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*R216/1000","v":84972},{"$f":"HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*S216/1000","v":84972},{"$f":"HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*T216/1000","v":84972},{"$f":"HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*U216/1000","v":84972},{"$f":"HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*V216/1000","v":84972},{"$f":"HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*W216/1000","v":84972},null,"MWh input",null,{"$f":"(HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AA216/1000)/(1+$Z$1)","v":17520},{"$f":"(HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AB216/1000)/(1+$Z$1)","v":17520},{"$f":"(HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AC216/1000)/(1+$Z$1)","v":17520},{"$f":"(HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AD216/1000)/(1+$Z$1)","v":17520},{"$f":"(HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AE216/1000)/(1+$Z$1)","v":17520},{"$f":"(HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AF216/1000)/(1+$Z$1)","v":17520},{"$f":"(HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AG216/1000)/(1+$Z$1)","v":17520},{"$f":"(HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AH216/1000)/(1+$Z$1)","v":17520},{"$f":"(HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AI216/1000)/(1+$Z$1)","v":17520},{"$f":"(HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AJ216/1000)/(1+$Z$1)","v":17520},{"$f":"(HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AK216/1000)/(1+$Z$1)","v":17520},{"$f":"(HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AL216/1000)/(1+$Z$1)","v":17520},{"$f":"(HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AM216/1000)/(1+$Z$1)","v":17520},{"$f":"(HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AN216/1000)/(1+$Z$1)","v":17520},{"$f":"(HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AO216/1000)/(1+$Z$1)","v":17520},{"$f":"(HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AP216/1000)/(1+$Z$1)","v":17520},{"$f":"(HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AQ216/1000)/(1+$Z$1)","v":17520},{"$f":"(HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AR216/1000)/(1+$Z$1)","v":17520},{"$f":"(HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AS216/1000)/(1+$Z$1)","v":17520},{"$f":"(HLOOKUP($D215,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AT216/1000)/(1+$Z$1)","v":17520}]
[]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D219:W219))","v":628761.88887286559},{"$f":"HLOOKUP(D215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":540420.8595310091},{"$f":"HLOOKUP(E215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":551229.2767216292},{"$f":"HLOOKUP(F215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":562253.86225606187},{"$f":"HLOOKUP(G215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":573498.93950118311},{"$f":"HLOOKUP(H215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":584968.91829120694},{"$f":"HLOOKUP(I215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":596668.29665703105},{"$f":"HLOOKUP(J215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":608601.66259017168},{"$f":"HLOOKUP(K215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":620773.69584197504},{"$f":"HLOOKUP(L215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":633189.16975881462},{"$f":"HLOOKUP(M215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":645852.95315399091},{"$f":"HLOOKUP(N215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":658770.01221707079},{"$f":"HLOOKUP(O215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":671945.41246141214},{"$f":"HLOOKUP(P215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":685384.3207106404},{"$f":"HLOOKUP(Q215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":699092.00712485332},{"$f":"HLOOKUP(R215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":713073.84726735041},{"$f":"HLOOKUP(S215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":727335.32421269733},{"$f":"HLOOKUP(T215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":741882.0306969512},{"$f":"HLOOKUP(U215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":756719.67131089023},{"$f":"HLOOKUP(V215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":771854.06473710819},{"$f":"HLOOKUP(W215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":787291.14603185025},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA219:AT219))","v":628761.88887286559},{"$f":"HLOOKUP(AA215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":540420.8595310091},{"$f":"HLOOKUP(AB215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":551229.2767216292},{"$f":"HLOOKUP(AC215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":562253.86225606187},{"$f":"HLOOKUP(AD215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":573498.93950118311},{"$f":"HLOOKUP(AE215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":584968.91829120694},{"$f":"HLOOKUP(AF215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":596668.29665703105},{"$f":"HLOOKUP(AG215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":608601.66259017168},{"$f":"HLOOKUP(AH215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":620773.69584197504},{"$f":"HLOOKUP(AI215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":633189.16975881462},{"$f":"HLOOKUP(AJ215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":645852.95315399091},{"$f":"HLOOKUP(AK215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":658770.01221707079},{"$f":"HLOOKUP(AL215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":671945.41246141214},{"$f":"HLOOKUP(AM215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":685384.3207106404},{"$f":"HLOOKUP(AN215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":699092.00712485332},{"$f":"HLOOKUP(AO215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":713073.84726735041},{"$f":"HLOOKUP(AP215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":727335.32421269733},{"$f":"HLOOKUP(AQ215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":741882.0306969512},{"$f":"HLOOKUP(AR215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":756719.67131089023},{"$f":"HLOOKUP(AS215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":771854.06473710819},{"$f":"HLOOKUP(AT215,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C216","v":787291.14603185025}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D220:W220))","v":822809.86486295937},{"$f":"VLOOKUP(D214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1103391.5263164188},{"$f":"VLOOKUP(E214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1064995.1744673252},{"$f":"VLOOKUP(F214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1024613.9263626313},{"$f":"VLOOKUP(G214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":984938.37395536876},{"$f":"VLOOKUP(H214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":945915.64091086015},{"$f":"VLOOKUP(I214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":907497.59620651463},{"$f":"VLOOKUP(J214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":869638.8204266465},{"$f":"VLOOKUP(K214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":832297.28366420453},{"$f":"VLOOKUP(L214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":795246.56674249086},{"$f":"VLOOKUP(M214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":758237.87972782878},{"$f":"VLOOKUP(N214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":721229.19271316682},{"$f":"VLOOKUP(O214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":684220.50569850497},{"$f":"VLOOKUP(P214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":647211.81868384301},{"$f":"VLOOKUP(Q214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":610203.13166918105},{"$f":"VLOOKUP(R214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":573194.4446545192},{"$f":"VLOOKUP(S214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":536185.75763985713},{"$f":"VLOOKUP(T214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":499177.07062519505},{"$f":"VLOOKUP(U214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":462168.38361053303},{"$f":"VLOOKUP(V214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":425159.69659587106},{"$f":"VLOOKUP(W214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":388151.00958120916},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA220:AT220))","v":781669.3716198114},{"$f":"(VLOOKUP(AA214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1048221.9500005977},{"$f":"(VLOOKUP(AB214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1011745.4157439589},{"$f":"(VLOOKUP(AC214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":973383.23004449962},{"$f":"(VLOOKUP(AD214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":935691.45525760029},{"$f":"(VLOOKUP(AE214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":898619.85886531707},{"$f":"(VLOOKUP(AF214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":862122.71639618883},{"$f":"(VLOOKUP(AG214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":826156.8794053141},{"$f":"(VLOOKUP(AH214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":790682.41948099423},{"$f":"(VLOOKUP(AI214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":755484.23840536631},{"$f":"(VLOOKUP(AJ214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":720325.9857414373},{"$f":"(VLOOKUP(AK214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":685167.7330775084},{"$f":"(VLOOKUP(AL214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":650009.48041357973},{"$f":"(VLOOKUP(AM214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":614851.22774965083},{"$f":"(VLOOKUP(AN214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":579692.97508572193},{"$f":"(VLOOKUP(AO214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":544534.72242179327},{"$f":"(VLOOKUP(AP214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":509376.46975786425},{"$f":"(VLOOKUP(AQ214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":474218.21709393529},{"$f":"(VLOOKUP(AR214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":439059.96443000634},{"$f":"(VLOOKUP(AS214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":403901.7117660775},{"$f":"(VLOOKUP(AT214,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA215,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":368743.45910214871}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D221:W221))","v":20361.825009258879},{"$f":"D219*Misc_Rev","v":17500.989115052202},17851.00889735324,18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,25495.636473095441,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA221:AT221))","v":20361.825009258879},{"$f":"AA219*Misc_Rev","v":17500.989115052202},17851.00889735324,18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,25495.636473095441]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D222:W222))","v":1471933.5787450834},{"$f":"SUM(D219:D221)","v":1661313.37496248},1634075.4600863077,1605075.8176939934,1577009.5031133583,1549828.1926520094,1523488.3989824869,1497949.4392581384,1473174.1148723261,1448940.9345747749,1425006.1349167586,1401332.8130058751,1377926.1983970674,1354791.6252363769,1331934.5343527654,1309360.4753917756,1287075.1089918583,1265084.2090042362,1243393.6647571551,1222009.4833654256,1200937.7920861549,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA222:AT222))","v":1430793.0855019358},{"$f":"SUM(AA219:AA221)","v":1606143.7986466589},1580825.7013629412,1553845.1213758618,1527762.5844155897,1502532.4106064662,1478113.5191721611,1454467.4982368059,1431559.2506891158,1409178.6062376504,1387094.240930367,1365271.3533702169,1343715.1731121424,1322431.0343021846,1301424.3777693063,1280700.7531590497,1260265.8211098656,1240125.3554729766,1220285.2455766285,1200751.4985356322,1181530.2416070944]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D224:W224))","v":156008.58896845527},{"$f":"HLOOKUP(D215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D216","v":134089.38619942329},{"$f":"HLOOKUP(E215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E216","v":136771.17392341176},{"$f":"HLOOKUP(F215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F216","v":139506.59740187999},{"$f":"HLOOKUP(G215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G216","v":142296.72934991759},{"$f":"HLOOKUP(H215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H216","v":145142.66393691598},{"$f":"HLOOKUP(I215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I216","v":148045.51721565431},{"$f":"HLOOKUP(J215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J216","v":151006.42755996741},{"$f":"HLOOKUP(K215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K216","v":154026.55611116672},{"$f":"HLOOKUP(L215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L216","v":157107.08723339008},{"$f":"HLOOKUP(M215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M216","v":160249.22897805792},{"$f":"HLOOKUP(N215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N216","v":163454.21355761905},{"$f":"HLOOKUP(O215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O216","v":166723.29782877144},{"$f":"HLOOKUP(P215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P216","v":170057.76378534685},{"$f":"HLOOKUP(Q215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q216","v":173458.91906105378},{"$f":"HLOOKUP(R215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R216","v":176928.09744227485},{"$f":"HLOOKUP(S215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S216","v":180466.65939112037},{"$f":"HLOOKUP(T215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T216","v":184075.99257894277},{"$f":"HLOOKUP(U215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U216","v":187757.51243052163},{"$f":"HLOOKUP(V215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V216","v":191512.66267913205},{"$f":"HLOOKUP(W215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W216","v":195342.91593271468},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA224:AT224))","v":40208.399218674051},{"$f":"HLOOKUP(AA215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA216","v":34559.120154490534},{"$f":"HLOOKUP(AB215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB216","v":35250.302557580355},{"$f":"HLOOKUP(AC215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC216","v":35955.308608731961},{"$f":"HLOOKUP(AD215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD216","v":36674.414780906598},{"$f":"HLOOKUP(AE215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE216","v":37407.903076524737},{"$f":"HLOOKUP(AF215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF216","v":38156.061138055229},{"$f":"HLOOKUP(AG215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG216","v":38919.182360816347},{"$f":"HLOOKUP(AH215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH216","v":39697.566008032663},{"$f":"HLOOKUP(AI215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI216","v":40491.517328193324},{"$f":"HLOOKUP(AJ215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ216","v":41301.347674757191},{"$f":"HLOOKUP(AK215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK216","v":42127.374628252335},{"$f":"HLOOKUP(AL215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL216","v":42969.922120817384},{"$f":"HLOOKUP(AM215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM216","v":43829.320563233719},{"$f":"HLOOKUP(AN215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN216","v":44705.906974498394},{"$f":"HLOOKUP(AO215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO216","v":45600.025113988362},{"$f":"HLOOKUP(AP215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP216","v":46512.02561626814},{"$f":"HLOOKUP(AQ215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ216","v":47442.266128593496},{"$f":"HLOOKUP(AR215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR216","v":48391.111451165365},{"$f":"HLOOKUP(AS215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS216","v":49358.933680188675},{"$f":"HLOOKUP(AT215,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT216","v":50346.112353792443}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D225:W225))","v":3035159.4351740261},{"$f":"HLOOKUP(D215,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*D217","v":2270283.9164609639},{"$f":"HLOOKUP(E215,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*E217","v":2503129.6466485062},{"$f":"HLOOKUP(F215,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*F217","v":2530641.1459751274},{"$f":"HLOOKUP(G215,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*G217","v":2652892.8225064641},{"$f":"HLOOKUP(H215,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*H217","v":2789309.8811874585},{"$f":"HLOOKUP(I215,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*I217","v":2860239.0272412868},{"$f":"HLOOKUP(J215,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*J217","v":3044106.7845079536},{"$f":"HLOOKUP(K215,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*K217","v":3069137.9833309809},{"$f":"HLOOKUP(L215,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*L217","v":3297949.0387978018},{"$f":"HLOOKUP(M215,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*M217","v":3280118.1577481343},{"$f":"HLOOKUP(N215,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*N217","v":3273457.7725944063},{"$f":"HLOOKUP(O215,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*O217","v":3321793.3802025458},{"$f":"HLOOKUP(P215,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*P217","v":3311949.9655098552},{"$f":"HLOOKUP(Q215,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*Q217","v":3419543.7197444052},{"$f":"HLOOKUP(R215,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*R217","v":3916875.5516815023},{"$f":"HLOOKUP(S215,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*S217","v":3733439.9612695333},{"$f":"HLOOKUP(T215,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*T217","v":3733439.9612695333},{"$f":"HLOOKUP(U215,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*U217","v":3733439.9612695333},{"$f":"HLOOKUP(V215,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*V217","v":3733439.9612695333},{"$f":"HLOOKUP(W215,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*W217","v":3733439.9612695333},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA225:AT225))","v":873193.06038683921},{"$f":"VLOOKUP($AA215,'PPA Summary'!$A$4:$F$24,6,FALSE)*AA217*(1-$Z$2)","v":873193.06038683886},{"$f":"VLOOKUP($AA215,'PPA Summary'!$A$4:$F$24,6,FALSE)*AB217*(1-$Z$2)","v":873193.06038683886},{"$f":"VLOOKUP($AA215,'PPA Summary'!$A$4:$F$24,6,FALSE)*AC217*(1-$Z$2)","v":873193.06038683886},{"$f":"VLOOKUP($AA215,'PPA Summary'!$A$4:$F$24,6,FALSE)*AD217*(1-$Z$2)","v":873193.06038683886},{"$f":"VLOOKUP($AA215,'PPA Summary'!$A$4:$F$24,6,FALSE)*AE217*(1-$Z$2)","v":873193.06038683886},{"$f":"VLOOKUP($AA215,'PPA Summary'!$A$4:$F$24,6,FALSE)*AF217*(1-$Z$2)","v":873193.06038683886},{"$f":"VLOOKUP($AA215,'PPA Summary'!$A$4:$F$24,6,FALSE)*AG217*(1-$Z$2)","v":873193.06038683886},{"$f":"VLOOKUP($AA215,'PPA Summary'!$A$4:$F$24,6,FALSE)*AH217*(1-$Z$2)","v":873193.06038683886},{"$f":"VLOOKUP($AA215,'PPA Summary'!$A$4:$F$24,6,FALSE)*AI217*(1-$Z$2)","v":873193.06038683886},{"$f":"VLOOKUP($AA215,'PPA Summary'!$A$4:$F$24,6,FALSE)*AJ217*(1-$Z$2)","v":873193.06038683886},{"$f":"VLOOKUP($AA215,'PPA Summary'!$A$4:$F$24,6,FALSE)*AK217*(1-$Z$2)","v":873193.06038683886},{"$f":"VLOOKUP($AA215,'PPA Summary'!$A$4:$F$24,6,FALSE)*AL217*(1-$Z$2)","v":873193.06038683886},{"$f":"VLOOKUP($AA215,'PPA Summary'!$A$4:$F$24,6,FALSE)*AM217*(1-$Z$2)","v":873193.06038683886},{"$f":"VLOOKUP($AA215,'PPA Summary'!$A$4:$F$24,6,FALSE)*AN217*(1-$Z$2)","v":873193.06038683886},{"$f":"VLOOKUP($AA215,'PPA Summary'!$A$4:$F$24,6,FALSE)*AO217*(1-$Z$2)","v":873193.06038683886},{"$f":"VLOOKUP($AA215,'PPA Summary'!$A$4:$F$24,6,FALSE)*AP217*(1-$Z$2)","v":873193.06038683886},{"$f":"VLOOKUP($AA215,'PPA Summary'!$A$4:$F$24,6,FALSE)*AQ217*(1-$Z$2)","v":873193.06038683886},{"$f":"VLOOKUP($AA215,'PPA Summary'!$A$4:$F$24,6,FALSE)*AR217*(1-$Z$2)","v":873193.06038683886},{"$f":"VLOOKUP($AA215,'PPA Summary'!$A$4:$F$24,6,FALSE)*AS217*(1-$Z$2)","v":873193.06038683886},{"$f":"VLOOKUP($AA215,'PPA Summary'!$A$4:$F$24,6,FALSE)*AT217*(1-$Z$2)","v":873193.06038683886}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D226:W226))","v":103342.78529383014},{"$f":"SUM(D224:D225)*Misc_Rev","v":77863.225033353985},{"$f":"SUM(E224:E225)*Misc_Rev","v":85490.548173400995},{"$f":"SUM(F224:F225)*Misc_Rev","v":86470.064521521024},{"$f":"SUM(G224:G225)*Misc_Rev","v":90519.418447317075},{"$f":"SUM(H224:H225)*Misc_Rev","v":95029.31122130774},{"$f":"SUM(I224:I225)*Misc_Rev","v":97420.286687693588},{"$f":"SUM(J224:J225)*Misc_Rev","v":103470.54625960757},{"$f":"SUM(K224:K225)*Misc_Rev","v":104378.96044529452},{"$f":"SUM(L224:L225)*Misc_Rev","v":111888.53758539414},{"$f":"SUM(M224:M225)*Misc_Rev","v":111412.85745174102},{"$f":"SUM(N224:N225)*Misc_Rev","v":111300.95775954721},{"$f":"SUM(O224:O225)*Misc_Rev","v":112972.12410136619},{"$f":"SUM(P224:P225)*Misc_Rev","v":112761.33830549584},{"$f":"SUM(Q224:Q225)*Misc_Rev","v":116355.797455076},{"$f":"SUM(R224:R225)*Misc_Rev","v":132573.7373732244},{"$f":"SUM(S224:S225)*Misc_Rev","v":126747.95200347462},{"$f":"SUM(T224:T225)*Misc_Rev","v":126864.83664942907},{"$f":"SUM(U224:U225)*Misc_Rev","v":126984.0589883026},{"$f":"SUM(V224:V225)*Misc_Rev","v":127105.66577395359},{"$f":"SUM(W224:W225)*Misc_Rev","v":127229.7046953176},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA226:AT226))","v":29579.592867864951},{"$f":"SUM(AA224:AA225)*Misc_Rev","v":29396.646614650414},{"$f":"SUM(AB224:AB225)*Misc_Rev","v":29419.029865592078},{"$f":"SUM(AC224:AC225)*Misc_Rev","v":29441.860781552568},{"$f":"SUM(AD224:AD225)*Misc_Rev","v":29465.148315832274},{"$f":"SUM(AE224:AE225)*Misc_Rev","v":29488.90160079757},{"$f":"SUM(AF224:AF225)*Misc_Rev","v":29513.129951462175},{"$f":"SUM(AG224:AG225)*Misc_Rev","v":29537.84286914007},{"$f":"SUM(AH224:AH225)*Misc_Rev","v":29563.050045171523},{"$f":"SUM(AI224:AI225)*Misc_Rev","v":29588.761364723603},{"$f":"SUM(AJ224:AJ225)*Misc_Rev","v":29614.986910666732},{"$f":"SUM(AK224:AK225)*Misc_Rev","v":29641.736967528715},{"$f":"SUM(AL224:AL225)*Misc_Rev","v":29669.022025527942},{"$f":"SUM(AM224:AM225)*Misc_Rev","v":29696.852784687151},{"$f":"SUM(AN224:AN225)*Misc_Rev","v":29725.240159029549},{"$f":"SUM(AO224:AO225)*Misc_Rev","v":29754.195280858788},{"$f":"SUM(AP224:AP225)*Misc_Rev","v":29783.729505124622},{"$f":"SUM(AQ224:AQ225)*Misc_Rev","v":29813.854413875764},{"$f":"SUM(AR224:AR225)*Misc_Rev","v":29844.581820801934},{"$f":"SUM(AS224:AS225)*Misc_Rev","v":29875.923775866624},{"$f":"SUM(AT224:AT225)*Misc_Rev","v":29907.892570032607}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D227:W227))","v":3294510.8094363119},{"$f":"SUM(D224:D226)","v":2482236.527693741},{"$f":"SUM(E224:E226)","v":2725391.3687453191},2756617.8078985284,2885708.9703036989,3029481.8563456819,3105704.8311446346,3298583.7583275288,3327543.4998874422,3566944.663616586,3551780.2441779333,3548212.9439115725,3601488.8021326838,3594769.0676006977,3709358.4362605354,4226377.3864970012,4040654.5726641286,4044380.7904979051,4048181.5326883574,4052058.2897226191,4056012.5818975652,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA227:AT227))","v":942981.05247337837},{"$f":"SUM(AA224:AA226)","v":937148.82715597982},{"$f":"SUM(AB224:AB226)","v":937862.39281001128},938590.22977712343,939332.62348357774,940089.86506416113,940862.25147635629,941650.08561679535,942453.67644004303,943273.33907975571,944109.39497226279,944962.17198261991,945832.00453318411,946719.23373475973,947624.20752036688,948547.28078168596,949488.81550823164,950449.18092930806,951428.75365880621,952427.91784289421,953447.06531066389]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D229:W229))","v":4766444.3881813958},{"$f":"D227+D222","v":4143549.9026562208},{"$f":"E227+E222","v":4359466.828831627},4361693.6255925223,4462718.4734170567,4579310.0489976909,4629193.2301271213,4796533.1975856675,4800717.6147597684,5015885.5981913609,4976786.3790946919,4949545.7569174478,4979415.0005297512,4949560.6928370744,5041292.9706133008,5535737.8618887765,5327729.6816559872,5309464.999502141,5291575.1974455127,5274067.7730880445,5256950.3739837203,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA229:AT229))","v":2373774.1379753137},{"$f":"AA227+AA222","v":2543292.6258026389},{"$f":"AB227+AB222","v":2518688.0941729527},2492435.3511529854,2467095.2078991672,2442622.2756706271,2418975.7706485176,2396117.5838536015,2374012.9271291588,2352451.9453174062,2331203.6359026297,2310233.5253528366,2289547.1776453266,2269150.2680369443,2249048.5852896729,2229248.0339407357,2209754.6366180973,2190574.5364022846,2171713.9992354345,2153179.4163785265,2134977.3069177582]
[null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D230:W230))","v":2.6925261336994186},{"$f":"D229/D216","v":2.340658044149821},{"$f":"E229/E216","v":2.4626277807268053},{"$f":"F229/F216","v":2.463885680323413},{"$f":"G229/G216","v":2.5209538050654183},{"$f":"H229/H216","v":2.5868154492290305},{"$f":"I229/I216","v":2.6149940574083441},{"$f":"J229/J216","v":2.7095230603506102},{"$f":"K229/K216","v":2.7118868039880066},{"$f":"L229/L216","v":2.8334334688272058},{"$f":"M229/M216","v":2.8113466341447206},{"$f":"N229/N216","v":2.7959586255712177},{"$f":"O229/O216","v":2.8128315212708666},{"$f":"P229/P216","v":2.7959670627521955},{"$f":"Q229/Q216","v":2.8477858893451775},{"$f":"R229/R216","v":3.1270938352711632},{"$f":"S229/S216","v":3.0095916857257379},{"$f":"T229/T216","v":2.9992741135444945},{"$f":"U229/U216","v":2.9891683081177871},{"$f":"V229/V216","v":2.979278504780706},{"$f":"W229/W216","v":2.9696090235750434},null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA230:AT230))","v":5.2027926311787693},{"$f":"AA229/AA216","v":5.5743400017592091},{"$f":"AB229/AB216","v":5.5204122612009918},{"$f":"AC229/AC216","v":5.4628720025270914},{"$f":"AD229/AD216","v":5.4073319625187226},{"$f":"AE229/AE216","v":5.3536926590041141},{"$f":"AF229/AF216","v":5.3018647027912715},{"$f":"AG229/AG216","v":5.2517645673503592},{"$f":"AH229/AH216","v":5.2033160046666493},{"$f":"AI229/AI216","v":5.156059058229931},{"$f":"AJ229/AJ216","v":5.1094874211564489},{"$f":"AK229/AK216","v":5.0635255350199158},{"$f":"AL229/AL216","v":5.0181855948390721},{"$f":"AM229/AM216","v":4.9734800395330288},{"$f":"AN229/AN216","v":4.9294215567992827},{"$f":"AO229/AO216","v":4.8860230880892841},{"$f":"AP229/AP216","v":4.8432978336835006},{"$f":"AQ229/AQ216","v":4.8012592578680211},{"$f":"AR229/AR216","v":4.7599210942146506},{"$f":"AS229/AS216","v":4.7192973509666336},{"$f":"AT229/AT216","v":4.6794023165320731}]
[null,"Fixed $/kg-day",{"$f":"C222/C216","v":294.38671574901667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kg-day",{"$f":"Z222/Z216","v":286.15861710038718}]
[null,"Variable $/kg",{"$f":"C227/D216","v":1.8610426829184081},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/kg",{"$f":"Z227/AA216","v":2.0668077862430212}]
[null,"All per $/kg",{"$f":"C229/D216","v":2.6925261336994186},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/kg",{"$f":"Z229/AA216","v":5.2027926311787693}]
[]
[null,{"$f":"D236&\" \"&\"Hydrogen NW System Electrolysis\"","v":"2031 Hydrogen NW System Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA236&\" \"&\"Hydrogen Solar Electrolysis\"","v":"2031 Hydrogen Solar Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year","kg-day",2031,{"$f":"D236+1","v":2032},{"$f":"E236+1","v":2033},{"$f":"F236+1","v":2034},{"$f":"G236+1","v":2035},{"$f":"H236+1","v":2036},{"$f":"I236+1","v":2037},{"$f":"J236+1","v":2038},{"$f":"K236+1","v":2039},{"$f":"L236+1","v":2040},{"$f":"M236+1","v":2041},{"$f":"N236+1","v":2042},{"$f":"O236+1","v":2043},{"$f":"P236+1","v":2044},{"$f":"Q236+1","v":2045},{"$f":"R236+1","v":2046},{"$f":"S236+1","v":2047},{"$f":"T236+1","v":2048},{"$f":"U236+1","v":2049},{"$f":"V236+1","v":2050},null,"Year","kg-day",2031,{"$f":"AA236+1","v":2032},{"$f":"AB236+1","v":2033},{"$f":"AC236+1","v":2034},{"$f":"AD236+1","v":2035},{"$f":"AE236+1","v":2036},{"$f":"AF236+1","v":2037},{"$f":"AG236+1","v":2038},{"$f":"AH236+1","v":2039},{"$f":"AI236+1","v":2040},{"$f":"AJ236+1","v":2041},{"$f":"AK236+1","v":2042},{"$f":"AL236+1","v":2043},{"$f":"AM236+1","v":2044},{"$f":"AN236+1","v":2045},{"$f":"AO236+1","v":2046},{"$f":"AP236+1","v":2047},{"$f":"AQ236+1","v":2048},{"$f":"AR236+1","v":2049},{"$f":"AS236+1","v":2050}]
[null,"kG",5000,{"$f":"$C237*365*0.97","v":1770250},{"$f":"$C237*365*0.97","v":1770250},1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,null,"kG",5000,{"$f":"$C237*365*0.25","v":456250},{"$f":"$C237*365*0.25","v":456250},456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250]
[null,"MWh input",null,{"$f":"HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*D237/1000","v":84614.962156628477},{"$f":"HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*E237/1000","v":84614.962156628477},{"$f":"HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*F237/1000","v":84614.962156628477},{"$f":"HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*G237/1000","v":84614.962156628477},{"$f":"HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*H237/1000","v":84614.962156628477},{"$f":"HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*I237/1000","v":84614.962156628477},{"$f":"HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*J237/1000","v":84614.962156628477},{"$f":"HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*K237/1000","v":84614.962156628477},{"$f":"HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*L237/1000","v":84614.962156628477},{"$f":"HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*M237/1000","v":84614.962156628477},{"$f":"HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*N237/1000","v":84614.962156628477},{"$f":"HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*O237/1000","v":84614.962156628477},{"$f":"HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*P237/1000","v":84614.962156628477},{"$f":"HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*Q237/1000","v":84614.962156628477},{"$f":"HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*R237/1000","v":84614.962156628477},{"$f":"HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*S237/1000","v":84614.962156628477},{"$f":"HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*T237/1000","v":84614.962156628477},{"$f":"HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*U237/1000","v":84614.962156628477},{"$f":"HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*V237/1000","v":84614.962156628477},{"$f":"HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*W237/1000","v":84614.962156628477},null,"MWh input",null,{"$f":"(HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AA237/1000)/(1+$Z$1)","v":17446.383949820305},{"$f":"(HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AB237/1000)/(1+$Z$1)","v":17446.383949820305},{"$f":"(HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AC237/1000)/(1+$Z$1)","v":17446.383949820305},{"$f":"(HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AD237/1000)/(1+$Z$1)","v":17446.383949820305},{"$f":"(HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AE237/1000)/(1+$Z$1)","v":17446.383949820305},{"$f":"(HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AF237/1000)/(1+$Z$1)","v":17446.383949820305},{"$f":"(HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AG237/1000)/(1+$Z$1)","v":17446.383949820305},{"$f":"(HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AH237/1000)/(1+$Z$1)","v":17446.383949820305},{"$f":"(HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AI237/1000)/(1+$Z$1)","v":17446.383949820305},{"$f":"(HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AJ237/1000)/(1+$Z$1)","v":17446.383949820305},{"$f":"(HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AK237/1000)/(1+$Z$1)","v":17446.383949820305},{"$f":"(HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AL237/1000)/(1+$Z$1)","v":17446.383949820305},{"$f":"(HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AM237/1000)/(1+$Z$1)","v":17446.383949820305},{"$f":"(HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AN237/1000)/(1+$Z$1)","v":17446.383949820305},{"$f":"(HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AO237/1000)/(1+$Z$1)","v":17446.383949820305},{"$f":"(HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AP237/1000)/(1+$Z$1)","v":17446.383949820305},{"$f":"(HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AQ237/1000)/(1+$Z$1)","v":17446.383949820305},{"$f":"(HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AR237/1000)/(1+$Z$1)","v":17446.383949820305},{"$f":"(HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AS237/1000)/(1+$Z$1)","v":17446.383949820305},{"$f":"(HLOOKUP($D236,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AT237/1000)/(1+$Z$1)","v":17446.383949820305}]
[]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D240:W240))","v":641337.12665032269},{"$f":"HLOOKUP(D236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":551229.2767216292},{"$f":"HLOOKUP(E236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":562253.86225606187},{"$f":"HLOOKUP(F236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":573498.93950118311},{"$f":"HLOOKUP(G236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":584968.91829120694},{"$f":"HLOOKUP(H236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":596668.29665703105},{"$f":"HLOOKUP(I236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":608601.66259017168},{"$f":"HLOOKUP(J236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":620773.69584197504},{"$f":"HLOOKUP(K236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":633189.16975881462},{"$f":"HLOOKUP(L236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":645852.95315399091},{"$f":"HLOOKUP(M236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":658770.01221707079},{"$f":"HLOOKUP(N236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":671945.41246141214},{"$f":"HLOOKUP(O236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":685384.3207106404},{"$f":"HLOOKUP(P236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":699092.00712485332},{"$f":"HLOOKUP(Q236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":713073.84726735041},{"$f":"HLOOKUP(R236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":727335.32421269733},{"$f":"HLOOKUP(S236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":741882.0306969512},{"$f":"HLOOKUP(T236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":756719.67131089023},{"$f":"HLOOKUP(U236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":771854.06473710819},{"$f":"HLOOKUP(V236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":787291.14603185025},{"$f":"HLOOKUP(W236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":803036.96895248734},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA240:AT240))","v":641337.12665032269},{"$f":"HLOOKUP(AA236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":551229.2767216292},{"$f":"HLOOKUP(AB236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":562253.86225606187},{"$f":"HLOOKUP(AC236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":573498.93950118311},{"$f":"HLOOKUP(AD236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":584968.91829120694},{"$f":"HLOOKUP(AE236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":596668.29665703105},{"$f":"HLOOKUP(AF236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":608601.66259017168},{"$f":"HLOOKUP(AG236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":620773.69584197504},{"$f":"HLOOKUP(AH236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":633189.16975881462},{"$f":"HLOOKUP(AI236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":645852.95315399091},{"$f":"HLOOKUP(AJ236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":658770.01221707079},{"$f":"HLOOKUP(AK236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":671945.41246141214},{"$f":"HLOOKUP(AL236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":685384.3207106404},{"$f":"HLOOKUP(AM236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":699092.00712485332},{"$f":"HLOOKUP(AN236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":713073.84726735041},{"$f":"HLOOKUP(AO236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":727335.32421269733},{"$f":"HLOOKUP(AP236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":741882.0306969512},{"$f":"HLOOKUP(AQ236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":756719.67131089023},{"$f":"HLOOKUP(AR236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":771854.06473710819},{"$f":"HLOOKUP(AS236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":787291.14603185025},{"$f":"HLOOKUP(AT236,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C237","v":803036.96895248734}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D241:W241))","v":834085.01137108693},{"$f":"VLOOKUP(D235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1118511.5457113199},{"$f":"VLOOKUP(E235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1079589.0401164293},{"$f":"VLOOKUP(F235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1038654.4387912595},{"$f":"VLOOKUP(G235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":998435.20346855547},{"$f":"VLOOKUP(H235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":958877.73323747015},{"$f":"VLOOKUP(I235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":919933.23752530955},{"$f":"VLOOKUP(J235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":881555.67452403717},{"$f":"VLOOKUP(K235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":843702.43838144082},{"$f":"VLOOKUP(L235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":806144.00724850653},{"$f":"VLOOKUP(M235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":768628.18196778442},{"$f":"VLOOKUP(N235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":731112.3566870623},{"$f":"VLOOKUP(O235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":693596.53140634042},{"$f":"VLOOKUP(P235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":656080.70612561831},{"$f":"VLOOKUP(Q235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":618564.88084489619},{"$f":"VLOOKUP(R235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":581049.05556417431},{"$f":"VLOOKUP(S235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":543533.23028345208},{"$f":"VLOOKUP(T235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":506017.40500272997},{"$f":"VLOOKUP(U235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":468501.57972200779},{"$f":"VLOOKUP(V235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":430985.75444128574},{"$f":"VLOOKUP(W235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":393469.9291605638},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA241:AT241))","v":792380.76080253231},{"$f":"(VLOOKUP(AA235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1062585.9684257538},{"$f":"(VLOOKUP(AB235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1025609.5881106078},{"$f":"(VLOOKUP(AC235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":986721.71685169649},{"$f":"(VLOOKUP(AD235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":948513.4432951276},{"$f":"(VLOOKUP(AE235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":910933.8465755966},{"$f":"(VLOOKUP(AF235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":873936.57564904401},{"$f":"(VLOOKUP(AG235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":837477.89079783531},{"$f":"(VLOOKUP(AH235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":801517.3164623687},{"$f":"(VLOOKUP(AI235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":765836.80688608112},{"$f":"(VLOOKUP(AJ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":730196.77286939521},{"$f":"(VLOOKUP(AK235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":694556.73885270918},{"$f":"(VLOOKUP(AL235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":658916.70483602339},{"$f":"(VLOOKUP(AM235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":623276.67081933736},{"$f":"(VLOOKUP(AN235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":587636.63680265134},{"$f":"(VLOOKUP(AO235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":551996.60278596554},{"$f":"(VLOOKUP(AP235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":516356.56876927946},{"$f":"(VLOOKUP(AQ235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":480716.53475259343},{"$f":"(VLOOKUP(AR235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":445076.50073590741},{"$f":"(VLOOKUP(AS235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":409436.46671922144},{"$f":"(VLOOKUP(AT235,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA236,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":373796.43270253559}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D242:W242))","v":20769.061509444051},{"$f":"D240*Misc_Rev","v":17851.00889735324},18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,25495.636473095441,26005.549202557351,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA242:AT242))","v":20769.061509444051},{"$f":"AA240*Misc_Rev","v":17851.00889735324},18208.02907530031,18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,25495.636473095441,26005.549202557351]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D243:W243))","v":1496191.1995308541},{"$f":"SUM(D240:D242)","v":1687591.8313303024},1660050.9314477914,1630725.5679492492,1602347.7552097049,1574868.5360134426,1548243.8563568012,1522432.5057321587,1497396.8062137249,1472912.2624374365,1448731.8022604927,1424818.0493856249,1401176.3379588742,1377812.1088092029,1354730.9115821526,1331938.4069161757,1309440.3686624933,1287242.686149352,1265351.3664915625,1243772.5369462315,1222512.4473156086,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA243:AT243))","v":1454486.9489622992},{"$f":"SUM(AA240:AA242)","v":1631666.254044736},1606071.4794419701,1578792.8460096859,1552425.995036277,1526924.6493515691,1502247.1944805358,1478354.7220059568,1455211.6842946529,1432605.062075011,1410300.3931621036,1388262.4315512716,1366496.5113885573,1345008.073502922,1323802.6675399076,1302885.9541379667,1282263.7071483207,1261941.8158992154,1241926.2875054621,1222223.2492241673,1202838.9508575804]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D245:W245))","v":159128.76074782442},{"$f":"HLOOKUP(D236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D237","v":136771.17392341176},{"$f":"HLOOKUP(E236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E237","v":139506.59740187999},{"$f":"HLOOKUP(F236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F237","v":142296.72934991759},{"$f":"HLOOKUP(G236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G237","v":145142.66393691598},{"$f":"HLOOKUP(H236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H237","v":148045.51721565431},{"$f":"HLOOKUP(I236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I237","v":151006.42755996741},{"$f":"HLOOKUP(J236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J237","v":154026.55611116672},{"$f":"HLOOKUP(K236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K237","v":157107.08723339008},{"$f":"HLOOKUP(L236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L237","v":160249.22897805792},{"$f":"HLOOKUP(M236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M237","v":163454.21355761905},{"$f":"HLOOKUP(N236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N237","v":166723.29782877144},{"$f":"HLOOKUP(O236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O237","v":170057.76378534685},{"$f":"HLOOKUP(P236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P237","v":173458.91906105378},{"$f":"HLOOKUP(Q236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q237","v":176928.09744227485},{"$f":"HLOOKUP(R236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R237","v":180466.65939112037},{"$f":"HLOOKUP(S236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S237","v":184075.99257894277},{"$f":"HLOOKUP(T236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T237","v":187757.51243052163},{"$f":"HLOOKUP(U236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U237","v":191512.66267913205},{"$f":"HLOOKUP(V236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V237","v":195342.91593271468},{"$f":"HLOOKUP(W236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W237","v":199249.77425136903},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA245:AT245))","v":41012.567203047533},{"$f":"HLOOKUP(AA236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA237","v":35250.302557580355},{"$f":"HLOOKUP(AB236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB237","v":35955.308608731961},{"$f":"HLOOKUP(AC236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC237","v":36674.414780906598},{"$f":"HLOOKUP(AD236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD237","v":37407.903076524737},{"$f":"HLOOKUP(AE236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE237","v":38156.061138055229},{"$f":"HLOOKUP(AF236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF237","v":38919.182360816347},{"$f":"HLOOKUP(AG236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG237","v":39697.566008032663},{"$f":"HLOOKUP(AH236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH237","v":40491.517328193324},{"$f":"HLOOKUP(AI236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI237","v":41301.347674757191},{"$f":"HLOOKUP(AJ236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ237","v":42127.374628252335},{"$f":"HLOOKUP(AK236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK237","v":42969.922120817384},{"$f":"HLOOKUP(AL236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL237","v":43829.320563233719},{"$f":"HLOOKUP(AM236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM237","v":44705.906974498394},{"$f":"HLOOKUP(AN236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN237","v":45600.025113988362},{"$f":"HLOOKUP(AO236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO237","v":46512.02561626814},{"$f":"HLOOKUP(AP236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP237","v":47442.266128593496},{"$f":"HLOOKUP(AQ236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ237","v":48391.111451165365},{"$f":"HLOOKUP(AR236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR237","v":49358.933680188675},{"$f":"HLOOKUP(AS236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS237","v":50346.112353792443},{"$f":"HLOOKUP(AT236,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT237","v":51353.034600868305}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D246:W246))","v":3110963.3024015077},{"$f":"HLOOKUP(D236,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*D238","v":2492611.923036979},{"$f":"HLOOKUP(E236,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*E238","v":2520007.8237383175},{"$f":"HLOOKUP(F236,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*F238","v":2641745.8195873438},{"$f":"HLOOKUP(G236,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*G238","v":2777589.677067583},{"$f":"HLOOKUP(H236,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*H238","v":2848220.790953883},{"$f":"HLOOKUP(I236,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*I238","v":3031315.9672818868},{"$f":"HLOOKUP(J236,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*J238","v":3056241.9892790802},{"$f":"HLOOKUP(K236,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*K238","v":3284091.619737858},{"$f":"HLOOKUP(L236,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*L238","v":3266335.6610074886},{"$f":"HLOOKUP(M236,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*M238","v":3259703.2616555691},{"$f":"HLOOKUP(N236,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*N238","v":3307835.7712890999},{"$f":"HLOOKUP(O236,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*O238","v":3298033.7169451509},{"$f":"HLOOKUP(P236,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*P238","v":3405175.38058548},{"$f":"HLOOKUP(Q236,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*Q238","v":3900417.5090353717},{"$f":"HLOOKUP(R236,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*R238","v":3717752.6836706921},{"$f":"HLOOKUP(S236,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*S238","v":3717752.6836706921},{"$f":"HLOOKUP(T236,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*T238","v":3717752.6836706921},{"$f":"HLOOKUP(U236,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*U238","v":3717752.6836706921},{"$f":"HLOOKUP(V236,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*V238","v":3717752.6836706921},{"$f":"HLOOKUP(W236,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*W238","v":3717752.6836706921},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA246:AT246))","v":880146.43279115669},{"$f":"VLOOKUP($AA236,'PPA Summary'!$A$4:$F$24,6,FALSE)*AA238*(1-$Z$2)","v":880146.43279115623},{"$f":"VLOOKUP($AA236,'PPA Summary'!$A$4:$F$24,6,FALSE)*AB238*(1-$Z$2)","v":880146.43279115623},{"$f":"VLOOKUP($AA236,'PPA Summary'!$A$4:$F$24,6,FALSE)*AC238*(1-$Z$2)","v":880146.43279115623},{"$f":"VLOOKUP($AA236,'PPA Summary'!$A$4:$F$24,6,FALSE)*AD238*(1-$Z$2)","v":880146.43279115623},{"$f":"VLOOKUP($AA236,'PPA Summary'!$A$4:$F$24,6,FALSE)*AE238*(1-$Z$2)","v":880146.43279115623},{"$f":"VLOOKUP($AA236,'PPA Summary'!$A$4:$F$24,6,FALSE)*AF238*(1-$Z$2)","v":880146.43279115623},{"$f":"VLOOKUP($AA236,'PPA Summary'!$A$4:$F$24,6,FALSE)*AG238*(1-$Z$2)","v":880146.43279115623},{"$f":"VLOOKUP($AA236,'PPA Summary'!$A$4:$F$24,6,FALSE)*AH238*(1-$Z$2)","v":880146.43279115623},{"$f":"VLOOKUP($AA236,'PPA Summary'!$A$4:$F$24,6,FALSE)*AI238*(1-$Z$2)","v":880146.43279115623},{"$f":"VLOOKUP($AA236,'PPA Summary'!$A$4:$F$24,6,FALSE)*AJ238*(1-$Z$2)","v":880146.43279115623},{"$f":"VLOOKUP($AA236,'PPA Summary'!$A$4:$F$24,6,FALSE)*AK238*(1-$Z$2)","v":880146.43279115623},{"$f":"VLOOKUP($AA236,'PPA Summary'!$A$4:$F$24,6,FALSE)*AL238*(1-$Z$2)","v":880146.43279115623},{"$f":"VLOOKUP($AA236,'PPA Summary'!$A$4:$F$24,6,FALSE)*AM238*(1-$Z$2)","v":880146.43279115623},{"$f":"VLOOKUP($AA236,'PPA Summary'!$A$4:$F$24,6,FALSE)*AN238*(1-$Z$2)","v":880146.43279115623},{"$f":"VLOOKUP($AA236,'PPA Summary'!$A$4:$F$24,6,FALSE)*AO238*(1-$Z$2)","v":880146.43279115623},{"$f":"VLOOKUP($AA236,'PPA Summary'!$A$4:$F$24,6,FALSE)*AP238*(1-$Z$2)","v":880146.43279115623},{"$f":"VLOOKUP($AA236,'PPA Summary'!$A$4:$F$24,6,FALSE)*AQ238*(1-$Z$2)","v":880146.43279115623},{"$f":"VLOOKUP($AA236,'PPA Summary'!$A$4:$F$24,6,FALSE)*AR238*(1-$Z$2)","v":880146.43279115623},{"$f":"VLOOKUP($AA236,'PPA Summary'!$A$4:$F$24,6,FALSE)*AS238*(1-$Z$2)","v":880146.43279115623},{"$f":"VLOOKUP($AA236,'PPA Summary'!$A$4:$F$24,6,FALSE)*AT238*(1-$Z$2)","v":880146.43279115623}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D247:W247))","v":105898.66137302804},{"$f":"SUM(D245:D246)*Misc_Rev","v":85149.942211965303},{"$f":"SUM(E245:E246)*Misc_Rev","v":86125.715014204165},{"$f":"SUM(F245:F246)*Misc_Rev","v":90158.43390478428},{"$f":"SUM(G245:G246)*Misc_Rev","v":94649.764131089702},{"$f":"SUM(H245:H246)*Misc_Rev","v":97031.088123762296},{"$f":"SUM(I245:I246)*Misc_Rev","v":103056.32843455863},{"$f":"SUM(J245:J246)*Misc_Rev","v":103961.33657391777},{"$f":"SUM(K245:K246)*Misc_Rev","v":111439.77892655692},{"$f":"SUM(L245:L246)*Misc_Rev","v":110966.52507729195},{"$f":"SUM(M245:M246)*Misc_Rev","v":110855.53167730389},{"$f":"SUM(N245:N246)*Misc_Rev","v":112520.12089431316},{"$f":"SUM(O245:O246)*Misc_Rev","v":112310.67451197645},{"$f":"SUM(P245:P246)*Misc_Rev","v":115890.49315975337},{"$f":"SUM(Q245:Q246)*Misc_Rev","v":132040.76012017211},{"$f":"SUM(R245:R246)*Misc_Rev","v":126239.93520571376},{"$f":"SUM(S245:S246)*Misc_Rev","v":126356.81985166819},{"$f":"SUM(T245:T246)*Misc_Rev","v":126476.04219054172},{"$f":"SUM(U245:U246)*Misc_Rev","v":126597.64897619272},{"$f":"SUM(V245:V246)*Misc_Rev","v":126721.68789755674},{"$f":"SUM(W245:W246)*Misc_Rev","v":126848.20759734804},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA247:AT247))","v":29830.813055812312},{"$f":"SUM(AA245:AA246)*Misc_Rev","v":29644.207877533488},{"$f":"SUM(AB245:AB246)*Misc_Rev","v":29667.038793493983},{"$f":"SUM(AC245:AC246)*Misc_Rev","v":29690.326327773688},{"$f":"SUM(AD245:AD246)*Misc_Rev","v":29714.079612738984},{"$f":"SUM(AE245:AE246)*Misc_Rev","v":29738.307963403589},{"$f":"SUM(AF245:AF246)*Misc_Rev","v":29763.020881081484},{"$f":"SUM(AG245:AG246)*Misc_Rev","v":29788.228057112934},{"$f":"SUM(AH245:AH246)*Misc_Rev","v":29813.939376665017},{"$f":"SUM(AI245:AI246)*Misc_Rev","v":29840.164922608146},{"$f":"SUM(AJ245:AJ246)*Misc_Rev","v":29866.91497947013},{"$f":"SUM(AK245:AK246)*Misc_Rev","v":29894.200037469356},{"$f":"SUM(AL245:AL246)*Misc_Rev","v":29922.030796628565},{"$f":"SUM(AM245:AM246)*Misc_Rev","v":29950.418170970963},{"$f":"SUM(AN245:AN246)*Misc_Rev","v":29979.373292800203},{"$f":"SUM(AO245:AO246)*Misc_Rev","v":30008.907517066033},{"$f":"SUM(AP245:AP246)*Misc_Rev","v":30039.032425817179},{"$f":"SUM(AQ245:AQ246)*Misc_Rev","v":30069.759832743348},{"$f":"SUM(AR245:AR246)*Misc_Rev","v":30101.101787808038},{"$f":"SUM(AS245:AS246)*Misc_Rev","v":30133.070581974021},{"$f":"SUM(AT245:AT246)*Misc_Rev","v":30165.678752023327}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D248:W248))","v":3375990.7245223601},{"$f":"SUM(D245:D247)","v":2714533.039172356},{"$f":"SUM(E245:E247)","v":2745640.136154402},2874200.9828420458,3017382.1051355884,3093297.3962932997,3285378.723276413,3314229.8819641648,3552638.4858978051,3537551.4150628382,3534013.006890492,3587079.1900121849,3580402.1552424743,3694524.7928062873,4209386.3665978191,4024459.2782675265,4028185.496101303,4031986.2382917553,4035862.995326017,4039817.2875009635,4043850.6655194089,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA248:AT248))","v":950989.8130500163},{"$f":"SUM(AA245:AA247)","v":945040.94322627014},{"$f":"SUM(AB245:AB247)","v":945768.78019338218},946511.17389983661,947268.41548041999,948040.80189261516,948828.63603305409,949632.22685630177,950451.88949601457,951287.94538852165,952140.72239887866,953010.55494944297,953897.78415101848,954802.75793662563,955725.8311979447,956667.36592449038,957627.73134556692,958607.30407506495,959606.46825915296,960625.61572692264,961665.14614404796]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D250:W250))","v":4872181.9240532136},{"$f":"D248+D243","v":4402124.8705026582},{"$f":"E248+E243","v":4405691.067602193},4504926.5507912952,4619729.8603452928,4668165.9323067423,4833622.5796332145,4836662.3876963239,5050035.29211153,5010463.677500275,4982744.8091509845,5011897.2393978098,4981578.4932013489,5072336.9016154902,5564117.2781799715,5356397.685183702,5337625.8647637963,5319228.9244411075,5301214.3618175797,5283589.824447195,5266363.112835018,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA250:AT250))","v":2405476.7620123164},{"$f":"AA248+AA243","v":2576707.1972710062},{"$f":"AB248+AB243","v":2551840.2596353525},2525304.0199095225,2499694.410516697,2474965.4512441843,2451075.83051359,2427986.9488622583,2405663.5737906676,2383893.0074635325,2362441.1155609824,2341272.9865007144,2320394.2955395756,2299810.8314395477,2279528.4987378521,2259553.3200624571,2239891.4384938879,2220549.1199742802,2201532.7557646148,2182848.86495109,2164504.0970016285]
[null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D251:W251))","v":2.7522564180501137},{"$f":"D250/D237","v":2.4867249656843149},{"$f":"E250/E237","v":2.4887394817693504},{"$f":"F250/F237","v":2.5447968088073973},{"$f":"G250/G237","v":2.6096482758623316},{"$f":"H250/H237","v":2.6370094237010266},{"$f":"I250/I237","v":2.7304745542342688},{"$f":"J250/J237","v":2.7321917173824737},{"$f":"K250/K237","v":2.8527243565098321},{"$f":"L250/L237","v":2.8303706693971331},{"$f":"M250/M237","v":2.8147125034040301},{"$f":"N250/N237","v":2.8311804769935374},{"$f":"O250/O237","v":2.814053660896116},{"$f":"P250/P237","v":2.8653223565120691},{"$f":"Q250/Q237","v":3.1431251394887565},{"$f":"R250/R237","v":3.0257860105542731},{"$f":"S250/S237","v":3.0151819600416871},{"$f":"T250/T237","v":3.0047896762836364},{"$f":"U250/U237","v":2.9946133946152123},{"$f":"V250/V237","v":2.9846574350782067},{"$f":"W250/W237","v":2.9749262041152482},null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA251:AT251))","v":5.2722778345475403},{"$f":"AA250/AA237","v":5.6475774186761782},{"$f":"AB250/AB237","v":5.5930745416665264},{"$f":"AC250/AC237","v":5.5349129203496386},{"$f":"AD250/AD237","v":5.4787822696256372},{"$f":"AE250/AE237","v":5.4245818109461572},{"$f":"AF250/AF237","v":5.3722209983859504},{"$f":"AG250/AG237","v":5.3216152303830322},{"$f":"AH250/AH237","v":5.2726872850206412},{"$f":"AI250/AI237","v":5.2249709752625373},{"$f":"AJ250/AJ237","v":5.1779531299966735},{"$f":"AK250/AK237","v":5.1315572306864974},{"$f":"AL250/AL237","v":5.0857957162511243},{"$f":"AM250/AM237","v":5.0406812743880494},{"$f":"AN250/AN237","v":4.9962268465487165},{"$f":"AO250/AO237","v":4.9524456330136051},{"$f":"AP250/AP237","v":4.9093510980687958},{"$f":"AQ250/AQ237","v":4.8669569752860937},{"$f":"AR250/AR237","v":4.8252772729087443},{"$f":"AS250/AS237","v":4.7843262793448549},{"$f":"AT250/AT237","v":4.7441185687706922}]
[null,"Fixed $/kg-day",{"$f":"C243/C237","v":299.2382399061708},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kg-day",{"$f":"Z243/Z237","v":290.89738979245982}]
[null,"Variable $/kg",{"$f":"C248/D237","v":1.9070700322114731},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/kg",{"$f":"Z248/AA237","v":2.0843612340822273}]
[null,"All per $/kg",{"$f":"C250/D237","v":2.7522564180501137},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/kg",{"$f":"Z250/AA237","v":5.272277834547543}]
[]
[null,{"$f":"D257&\" \"&\"Hydrogen NW System Electrolysis\"","v":"2032 Hydrogen NW System Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA257&\" \"&\"Hydrogen Solar Electrolysis\"","v":"2032 Hydrogen Solar Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year","kg-day",2032,{"$f":"D257+1","v":2033},{"$f":"E257+1","v":2034},{"$f":"F257+1","v":2035},{"$f":"G257+1","v":2036},{"$f":"H257+1","v":2037},{"$f":"I257+1","v":2038},{"$f":"J257+1","v":2039},{"$f":"K257+1","v":2040},{"$f":"L257+1","v":2041},{"$f":"M257+1","v":2042},{"$f":"N257+1","v":2043},{"$f":"O257+1","v":2044},{"$f":"P257+1","v":2045},{"$f":"Q257+1","v":2046},{"$f":"R257+1","v":2047},{"$f":"S257+1","v":2048},{"$f":"T257+1","v":2049},{"$f":"U257+1","v":2050},{"$f":"V257+1","v":2051},null,"Year","kg-day",2032,{"$f":"AA257+1","v":2033},{"$f":"AB257+1","v":2034},{"$f":"AC257+1","v":2035},{"$f":"AD257+1","v":2036},{"$f":"AE257+1","v":2037},{"$f":"AF257+1","v":2038},{"$f":"AG257+1","v":2039},{"$f":"AH257+1","v":2040},{"$f":"AI257+1","v":2041},{"$f":"AJ257+1","v":2042},{"$f":"AK257+1","v":2043},{"$f":"AL257+1","v":2044},{"$f":"AM257+1","v":2045},{"$f":"AN257+1","v":2046},{"$f":"AO257+1","v":2047},{"$f":"AP257+1","v":2048},{"$f":"AQ257+1","v":2049},{"$f":"AR257+1","v":2050},{"$f":"AS257+1","v":2051}]
[null,"kG",5000,{"$f":"$C258*365*0.97","v":1770250},{"$f":"$C258*365*0.97","v":1770250},1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,null,"kG",5000,{"$f":"$C258*365*0.25","v":456250},{"$f":"$C258*365*0.25","v":456250},456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250]
[null,"MWh input",null,{"$f":"HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*D258/1000","v":84259.424525345617},{"$f":"HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*E258/1000","v":84259.424525345617},{"$f":"HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*F258/1000","v":84259.424525345617},{"$f":"HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*G258/1000","v":84259.424525345617},{"$f":"HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*H258/1000","v":84259.424525345617},{"$f":"HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*I258/1000","v":84259.424525345617},{"$f":"HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*J258/1000","v":84259.424525345617},{"$f":"HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*K258/1000","v":84259.424525345617},{"$f":"HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*L258/1000","v":84259.424525345617},{"$f":"HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*M258/1000","v":84259.424525345617},{"$f":"HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*N258/1000","v":84259.424525345617},{"$f":"HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*O258/1000","v":84259.424525345617},{"$f":"HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*P258/1000","v":84259.424525345617},{"$f":"HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*Q258/1000","v":84259.424525345617},{"$f":"HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*R258/1000","v":84259.424525345617},{"$f":"HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*S258/1000","v":84259.424525345617},{"$f":"HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*T258/1000","v":84259.424525345617},{"$f":"HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*U258/1000","v":84259.424525345617},{"$f":"HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*V258/1000","v":84259.424525345617},{"$f":"HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*W258/1000","v":84259.424525345617},null,"MWh input",null,{"$f":"(HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AA258/1000)/(1+$Z$1)","v":17373.077221720749},{"$f":"(HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AB258/1000)/(1+$Z$1)","v":17373.077221720749},{"$f":"(HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AC258/1000)/(1+$Z$1)","v":17373.077221720749},{"$f":"(HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AD258/1000)/(1+$Z$1)","v":17373.077221720749},{"$f":"(HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AE258/1000)/(1+$Z$1)","v":17373.077221720749},{"$f":"(HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AF258/1000)/(1+$Z$1)","v":17373.077221720749},{"$f":"(HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AG258/1000)/(1+$Z$1)","v":17373.077221720749},{"$f":"(HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AH258/1000)/(1+$Z$1)","v":17373.077221720749},{"$f":"(HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AI258/1000)/(1+$Z$1)","v":17373.077221720749},{"$f":"(HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AJ258/1000)/(1+$Z$1)","v":17373.077221720749},{"$f":"(HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AK258/1000)/(1+$Z$1)","v":17373.077221720749},{"$f":"(HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AL258/1000)/(1+$Z$1)","v":17373.077221720749},{"$f":"(HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AM258/1000)/(1+$Z$1)","v":17373.077221720749},{"$f":"(HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AN258/1000)/(1+$Z$1)","v":17373.077221720749},{"$f":"(HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AO258/1000)/(1+$Z$1)","v":17373.077221720749},{"$f":"(HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AP258/1000)/(1+$Z$1)","v":17373.077221720749},{"$f":"(HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AQ258/1000)/(1+$Z$1)","v":17373.077221720749},{"$f":"(HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AR258/1000)/(1+$Z$1)","v":17373.077221720749},{"$f":"(HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AS258/1000)/(1+$Z$1)","v":17373.077221720749},{"$f":"(HLOOKUP($D257,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AT258/1000)/(1+$Z$1)","v":17373.077221720749}]
[]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D261:W261))","v":634007.16540659708},{"$f":"HLOOKUP(D257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":562253.86225606187},{"$f":"HLOOKUP(E257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":573498.93950118311},{"$f":"HLOOKUP(F257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":584968.91829120694},{"$f":"HLOOKUP(G257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":596668.29665703105},{"$f":"HLOOKUP(H257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":608601.66259017168},{"$f":"HLOOKUP(I257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":620773.69584197504},{"$f":"HLOOKUP(J257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":633189.16975881462},{"$f":"HLOOKUP(K257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":645852.95315399091},{"$f":"HLOOKUP(L257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":658770.01221707079},{"$f":"HLOOKUP(M257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":671945.41246141214},{"$f":"HLOOKUP(N257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":685384.3207106404},{"$f":"HLOOKUP(O257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":699092.00712485332},{"$f":"HLOOKUP(P257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":713073.84726735041},{"$f":"HLOOKUP(Q257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":727335.32421269733},{"$f":"HLOOKUP(R257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":741882.0306969512},{"$f":"HLOOKUP(S257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":756719.67131089023},{"$f":"HLOOKUP(T257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":771854.06473710819},{"$f":"HLOOKUP(U257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":787291.14603185025},{"$f":"HLOOKUP(V257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":803036.96895248734},{"$f":"HLOOKUP(W257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA261:AT261))","v":634007.16540659708},{"$f":"HLOOKUP(AA257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":562253.86225606187},{"$f":"HLOOKUP(AB257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":573498.93950118311},{"$f":"HLOOKUP(AC257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":584968.91829120694},{"$f":"HLOOKUP(AD257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":596668.29665703105},{"$f":"HLOOKUP(AE257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":608601.66259017168},{"$f":"HLOOKUP(AF257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":620773.69584197504},{"$f":"HLOOKUP(AG257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":633189.16975881462},{"$f":"HLOOKUP(AH257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":645852.95315399091},{"$f":"HLOOKUP(AI257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":658770.01221707079},{"$f":"HLOOKUP(AJ257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":671945.41246141214},{"$f":"HLOOKUP(AK257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":685384.3207106404},{"$f":"HLOOKUP(AL257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":699092.00712485332},{"$f":"HLOOKUP(AM257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":713073.84726735041},{"$f":"HLOOKUP(AN257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":727335.32421269733},{"$f":"HLOOKUP(AO257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":741882.0306969512},{"$f":"HLOOKUP(AP257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":756719.67131089023},{"$f":"HLOOKUP(AQ257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":771854.06473710819},{"$f":"HLOOKUP(AR257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":787291.14603185025},{"$f":"HLOOKUP(AS257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":803036.96895248734},{"$f":"HLOOKUP(AT257,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C258","v":0}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D262:W262))","v":845514.66371854406},{"$f":"VLOOKUP(D256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1133838.7580935236},{"$f":"VLOOKUP(E256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1094382.8887510817},{"$f":"VLOOKUP(F256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1052887.3514832319},{"$f":"VLOOKUP(G256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1012116.9830372228},{"$f":"VLOOKUP(H256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":972017.44799700833},{"$f":"VLOOKUP(I256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":932539.28720183019},{"$f":"VLOOKUP(J256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":893635.82792251999},{"$f":"VLOOKUP(K256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":855263.88046940044},{"$f":"VLOOKUP(L256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":817190.77780453232},{"$f":"VLOOKUP(M256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":779160.86482934153},{"$f":"VLOOKUP(N256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":741130.95185415086},{"$f":"VLOOKUP(O256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":703101.0388789603},{"$f":"VLOOKUP(P256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":665071.12590376963},{"$f":"VLOOKUP(Q256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":627041.21292857884},{"$f":"VLOOKUP(R256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":589011.29995338828},{"$f":"VLOOKUP(S256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":550981.38697819749},{"$f":"VLOOKUP(T256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":512951.47400300665},{"$f":"VLOOKUP(U256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":474921.56102781591},{"$f":"VLOOKUP(V256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":436891.64805262518},{"$f":"VLOOKUP(W256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":398861.73507743469},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA262:AT262))","v":803238.93053261656},{"$f":"(VLOOKUP(AA256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1077146.8201888474},{"$f":"(VLOOKUP(AB256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1039663.7443135275},{"$f":"(VLOOKUP(AC256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1000242.9839090703},{"$f":"(VLOOKUP(AD256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":961511.1338853616},{"$f":"(VLOOKUP(AE256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":923416.57559715782},{"$f":"(VLOOKUP(AF256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":885912.32284173858},{"$f":"(VLOOKUP(AG256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":848954.03652639396},{"$f":"(VLOOKUP(AH256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":812500.68644593039},{"$f":"(VLOOKUP(AI256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":776331.23891430569},{"$f":"(VLOOKUP(AJ256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":740202.82158787444},{"$f":"(VLOOKUP(AK256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":704074.4042614433},{"$f":"(VLOOKUP(AL256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":667945.98693501228},{"$f":"(VLOOKUP(AM256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":631817.56960858114},{"$f":"(VLOOKUP(AN256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":595689.15228214988},{"$f":"(VLOOKUP(AO256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":559560.73495571886},{"$f":"(VLOOKUP(AP256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":523432.3176292876},{"$f":"(VLOOKUP(AQ256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":487303.90030285629},{"$f":"(VLOOKUP(AR256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":451175.48297642509},{"$f":"(VLOOKUP(AS256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":415047.06564999389},{"$f":"(VLOOKUP(AT256,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA257,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":378918.64832356293}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D263:W263))","v":20531.688044527247},{"$f":"D261*Misc_Rev","v":18208.02907530031},18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,25495.636473095441,26005.549202557351,0,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA263:AT263))","v":20531.688044527247},{"$f":"AA261*Misc_Rev","v":18208.02907530031},18572.189656806317,18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,25495.636473095441,26005.549202557351,0]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D264:W264))","v":1500053.5171696686},{"$f":"SUM(D261:D263)","v":1714300.6494248859},1686454.0179090712,1656799.9032243812,1628107.7858131952,1600328.0668285002,1573416.1184099517,1547330.1957548042,1522032.1356583303,1497294.3980972406,1472866.5575279039,1448710.7584066845,1424832.4415625448,1401237.156641026,1377930.56428058,1354918.4383324294,1332206.6681248196,1309801.2607725612,1287708.3435327616,1265934.16620767,398861.73507743469,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA264:AT264))","v":1457777.783983741},{"$f":"SUM(AA261:AA263)","v":1657608.7115202094},1631734.8734715169,1604155.5356502195,1577501.936661334,1551727.1944286495,1526789.1540498601,1502648.404358678,1479268.9416348601,1456434.8592070141,1433908.5142864371,1411654.2108139771,1389677.3896185968,1367983.6003458374,1346578.5036341513,1325467.8733347601,1304657.5987759097,1284153.6870724109,1263962.265481371,1244089.5838050386,378918.64832356293]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D266:W266))","v":162311.33596278093},{"$f":"HLOOKUP(D257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D258","v":139506.59740187999},{"$f":"HLOOKUP(E257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E258","v":142296.72934991759},{"$f":"HLOOKUP(F257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F258","v":145142.66393691598},{"$f":"HLOOKUP(G257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G258","v":148045.51721565431},{"$f":"HLOOKUP(H257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H258","v":151006.42755996741},{"$f":"HLOOKUP(I257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I258","v":154026.55611116672},{"$f":"HLOOKUP(J257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J258","v":157107.08723339008},{"$f":"HLOOKUP(K257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K258","v":160249.22897805792},{"$f":"HLOOKUP(L257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L258","v":163454.21355761905},{"$f":"HLOOKUP(M257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M258","v":166723.29782877144},{"$f":"HLOOKUP(N257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N258","v":170057.76378534685},{"$f":"HLOOKUP(O257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O258","v":173458.91906105378},{"$f":"HLOOKUP(P257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P258","v":176928.09744227485},{"$f":"HLOOKUP(Q257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q258","v":180466.65939112037},{"$f":"HLOOKUP(R257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R258","v":184075.99257894277},{"$f":"HLOOKUP(S257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S258","v":187757.51243052163},{"$f":"HLOOKUP(T257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T258","v":191512.66267913205},{"$f":"HLOOKUP(U257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U258","v":195342.91593271468},{"$f":"HLOOKUP(V257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V258","v":199249.77425136903},{"$f":"HLOOKUP(W257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W258","v":203234.76973639641},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA266:AT266))","v":41832.818547108487},{"$f":"HLOOKUP(AA257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA258","v":35955.308608731961},{"$f":"HLOOKUP(AB257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB258","v":36674.414780906598},{"$f":"HLOOKUP(AC257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC258","v":37407.903076524737},{"$f":"HLOOKUP(AD257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD258","v":38156.061138055229},{"$f":"HLOOKUP(AE257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE258","v":38919.182360816347},{"$f":"HLOOKUP(AF257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF258","v":39697.566008032663},{"$f":"HLOOKUP(AG257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG258","v":40491.517328193324},{"$f":"HLOOKUP(AH257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH258","v":41301.347674757191},{"$f":"HLOOKUP(AI257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI258","v":42127.374628252335},{"$f":"HLOOKUP(AJ257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ258","v":42969.922120817384},{"$f":"HLOOKUP(AK257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK258","v":43829.320563233719},{"$f":"HLOOKUP(AL257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL258","v":44705.906974498394},{"$f":"HLOOKUP(AM257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM258","v":45600.025113988362},{"$f":"HLOOKUP(AN257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN258","v":46512.02561626814},{"$f":"HLOOKUP(AO257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO258","v":47442.266128593496},{"$f":"HLOOKUP(AP257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP258","v":48391.111451165365},{"$f":"HLOOKUP(AQ257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ258","v":49358.933680188675},{"$f":"HLOOKUP(AR257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR258","v":50346.112353792443},{"$f":"HLOOKUP(AS257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS258","v":51353.034600868305},{"$f":"HLOOKUP(AT257,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT258","v":52380.095292885671}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D267:W267))","v":3170520.0938700209},{"$f":"HLOOKUP(D257,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*D259","v":2509419.1809069505},{"$f":"HLOOKUP(E257,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*E259","v":2630645.6544722323},{"$f":"HLOOKUP(F257,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*F259","v":2765918.7192453444},{"$f":"HLOOKUP(G257,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*G259","v":2836253.0532444241},{"$f":"HLOOKUP(H257,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*H259","v":3018578.8948870269},{"$f":"HLOOKUP(I257,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*I259","v":3043400.1819934594},{"$f":"HLOOKUP(J257,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*J259","v":3270292.427188009},{"$f":"HLOOKUP(K257,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*K259","v":3252611.0759661375},{"$f":"HLOOKUP(L257,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*L259","v":3246006.5448244638},{"$f":"HLOOKUP(M257,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*M259","v":3293936.8098664163},{"$f":"HLOOKUP(N257,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*N259","v":3284175.9420820819},{"$f":"HLOOKUP(O257,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*O259","v":3390867.4147357168},{"$f":"HLOOKUP(P257,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*P259","v":3884028.6202758439},{"$f":"HLOOKUP(Q257,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*Q259","v":3702131.3213352575},{"$f":"HLOOKUP(R257,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*R259","v":3702131.3213352575},{"$f":"HLOOKUP(S257,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*S259","v":3702131.3213352575},{"$f":"HLOOKUP(T257,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*T259","v":3702131.3213352575},{"$f":"HLOOKUP(U257,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*U259","v":3702131.3213352575},{"$f":"HLOOKUP(V257,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*V259","v":3702131.3213352575},{"$f":"HLOOKUP(W257,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*W259","v":3702131.3213352575},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA267:AT267))","v":887130.88078908471},{"$f":"VLOOKUP($AA257,'PPA Summary'!$A$4:$F$24,6,FALSE)*AA259*(1-$Z$2)","v":887130.88078908424},{"$f":"VLOOKUP($AA257,'PPA Summary'!$A$4:$F$24,6,FALSE)*AB259*(1-$Z$2)","v":887130.88078908424},{"$f":"VLOOKUP($AA257,'PPA Summary'!$A$4:$F$24,6,FALSE)*AC259*(1-$Z$2)","v":887130.88078908424},{"$f":"VLOOKUP($AA257,'PPA Summary'!$A$4:$F$24,6,FALSE)*AD259*(1-$Z$2)","v":887130.88078908424},{"$f":"VLOOKUP($AA257,'PPA Summary'!$A$4:$F$24,6,FALSE)*AE259*(1-$Z$2)","v":887130.88078908424},{"$f":"VLOOKUP($AA257,'PPA Summary'!$A$4:$F$24,6,FALSE)*AF259*(1-$Z$2)","v":887130.88078908424},{"$f":"VLOOKUP($AA257,'PPA Summary'!$A$4:$F$24,6,FALSE)*AG259*(1-$Z$2)","v":887130.88078908424},{"$f":"VLOOKUP($AA257,'PPA Summary'!$A$4:$F$24,6,FALSE)*AH259*(1-$Z$2)","v":887130.88078908424},{"$f":"VLOOKUP($AA257,'PPA Summary'!$A$4:$F$24,6,FALSE)*AI259*(1-$Z$2)","v":887130.88078908424},{"$f":"VLOOKUP($AA257,'PPA Summary'!$A$4:$F$24,6,FALSE)*AJ259*(1-$Z$2)","v":887130.88078908424},{"$f":"VLOOKUP($AA257,'PPA Summary'!$A$4:$F$24,6,FALSE)*AK259*(1-$Z$2)","v":887130.88078908424},{"$f":"VLOOKUP($AA257,'PPA Summary'!$A$4:$F$24,6,FALSE)*AL259*(1-$Z$2)","v":887130.88078908424},{"$f":"VLOOKUP($AA257,'PPA Summary'!$A$4:$F$24,6,FALSE)*AM259*(1-$Z$2)","v":887130.88078908424},{"$f":"VLOOKUP($AA257,'PPA Summary'!$A$4:$F$24,6,FALSE)*AN259*(1-$Z$2)","v":887130.88078908424},{"$f":"VLOOKUP($AA257,'PPA Summary'!$A$4:$F$24,6,FALSE)*AO259*(1-$Z$2)","v":887130.88078908424},{"$f":"VLOOKUP($AA257,'PPA Summary'!$A$4:$F$24,6,FALSE)*AP259*(1-$Z$2)","v":887130.88078908424},{"$f":"VLOOKUP($AA257,'PPA Summary'!$A$4:$F$24,6,FALSE)*AQ259*(1-$Z$2)","v":887130.88078908424},{"$f":"VLOOKUP($AA257,'PPA Summary'!$A$4:$F$24,6,FALSE)*AR259*(1-$Z$2)","v":887130.88078908424},{"$f":"VLOOKUP($AA257,'PPA Summary'!$A$4:$F$24,6,FALSE)*AS259*(1-$Z$2)","v":887130.88078908424},{"$f":"VLOOKUP($AA257,'PPA Summary'!$A$4:$F$24,6,FALSE)*AT259*(1-$Z$2)","v":887130.88078908424}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D268:W268))","v":107930.41302370545},{"$f":"SUM(D266:D267)*Misc_Rev","v":85782.812404753175},{"$f":"SUM(E266:E267)*Misc_Rev","v":89798.966157696515},{"$f":"SUM(F266:F267)*Misc_Rev","v":94271.81183297433},{"$f":"SUM(G266:G267)*Misc_Rev","v":96643.524905779181},{"$f":"SUM(H266:H267)*Misc_Rev","v":102643.85108212348},{"$f":"SUM(I266:I267)*Misc_Rev","v":103545.46748678022},{"$f":"SUM(J266:J267)*Misc_Rev","v":110992.9058750226},{"$f":"SUM(K266:K267)*Misc_Rev","v":110522.06811531284},{"$f":"SUM(L266:L267)*Misc_Rev","v":110411.97719944538},{"$f":"SUM(M266:M267)*Misc_Rev","v":112070.01692760097},{"$f":"SUM(N266:N267)*Misc_Rev","v":111861.90433081082},{"$f":"SUM(O266:O267)*Misc_Rev","v":115427.14399367462},{"$f":"SUM(P266:P267)*Misc_Rev","v":131510.02234658357},{"$f":"SUM(Q266:Q267)*Misc_Rev","v":125734.05300784303},{"$f":"SUM(R266:R267)*Misc_Rev","v":125850.93765379747},{"$f":"SUM(S266:S267)*Misc_Rev","v":125970.159992671},{"$f":"SUM(T266:T267)*Misc_Rev","v":126091.76677832201},{"$f":"SUM(U266:U267)*Misc_Rev","v":126215.80569968601},{"$f":"SUM(V266:V267)*Misc_Rev","v":126342.32539947733},{"$f":"SUM(W266:W267)*Misc_Rev","v":126471.37549326445},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA268:AT268))","v":30083.560439303277},{"$f":"SUM(AA266:AA267)*Misc_Rev","v":29893.223157458884},{"$f":"SUM(AB266:AB267)*Misc_Rev","v":29916.510691738589},{"$f":"SUM(AC266:AC267)*Misc_Rev","v":29940.263976703885},{"$f":"SUM(AD266:AD267)*Misc_Rev","v":29964.492327368487},{"$f":"SUM(AE266:AE267)*Misc_Rev","v":29989.205245046385},{"$f":"SUM(AF266:AF267)*Misc_Rev","v":30014.412421077835},{"$f":"SUM(AG266:AG267)*Misc_Rev","v":30040.123740629919},{"$f":"SUM(AH266:AH267)*Misc_Rev","v":30066.349286573044},{"$f":"SUM(AI266:AI267)*Misc_Rev","v":30093.099343435031},{"$f":"SUM(AJ266:AJ267)*Misc_Rev","v":30120.384401434258},{"$f":"SUM(AK266:AK267)*Misc_Rev","v":30148.215160593467},{"$f":"SUM(AL266:AL267)*Misc_Rev","v":30176.602534935864},{"$f":"SUM(AM266:AM267)*Misc_Rev","v":30205.557656765104},{"$f":"SUM(AN266:AN267)*Misc_Rev","v":30235.091881030934},{"$f":"SUM(AO266:AO267)*Misc_Rev","v":30265.216789782076},{"$f":"SUM(AP266:AP267)*Misc_Rev","v":30295.944196708246},{"$f":"SUM(AQ266:AQ267)*Misc_Rev","v":30327.28615177294},{"$f":"SUM(AR266:AR267)*Misc_Rev","v":30359.254945938919},{"$f":"SUM(AS266:AS267)*Misc_Rev","v":30391.863115988228},{"$f":"SUM(AT266:AT267)*Misc_Rev","v":30425.123449438517}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D269:W269))","v":3440761.8428565064},{"$f":"SUM(D266:D268)","v":2734708.5907135839},{"$f":"SUM(E266:E268)","v":2862741.3499798467},3005333.1950152344,3080942.0953658577,3272229.1735291178,3300972.2055914062,3538392.4202964217,3523382.3730595084,3519872.7355815284,3572730.1246227887,3566095.6101982398,3679753.4777904451,4192466.7400647025,4008332.033734221,4012058.251567998,4015858.9937584503,4019735.7507927115,4023690.042967658,4027723.4209861038,4031837.4665649184,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA269:AT269))","v":959047.25977549632},{"$f":"SUM(AA266:AA268)","v":952979.41255527514},{"$f":"SUM(AB266:AB268)","v":953721.80626172945},954479.04784231284,955251.43425450788,956039.26839494705,956842.85921819473,957662.52185790741,958498.57775041449,959351.35476077162,960221.18731133582,961108.41651291144,962013.39029851847,962936.46355983766,963877.99828638334,964838.36370745976,965817.93643695791,966817.10062104592,967836.2480888156,968875.77850594081,969936.0995314084]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D271:W271))","v":4940815.360026177},{"$f":"D269+D264","v":4449009.2401384693},{"$f":"E269+E264","v":4549195.3678889181},4662133.0982396156,4709049.8811790533,4872557.2403576178,4874388.3240013579,5085722.6160512259,5045414.5087178387,5017167.1336787688,5045596.6821506927,5014806.3686049245,5104585.9193529896,5593703.896705728,5386262.5980148008,5366976.6899004271,5348065.6618832704,5329537.0115652727,5311398.38650042,5293657.5871937741,4430699.2016423531,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA271:AT271))","v":2416825.0437592375},{"$f":"AA269+AA264","v":2610588.1240754845},{"$f":"AB269+AB264","v":2585456.6797332466},2558634.5834925324,2532753.3709158418,2507766.4628235968,2483632.0132680549,2460310.9262165856,2437767.5193852745,2415786.2139677857,2394129.701597773,2372762.6273268885,2351690.7799171153,2330920.063905675,2310456.5019205348,2290306.2370422198,2270475.5352128679,2250970.7876934567,2231798.5135701867,2212965.3623109795,1348854.7478549713]
[null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D272:W272))","v":2.7910268945212118},{"$f":"D271/D258","v":2.5132095693480974},{"$f":"E271/E258","v":2.5698039078598605},{"$f":"F271/F258","v":2.6336015242138768},{"$f":"G271/G258","v":2.6601044378924183},{"$f":"H271/H258","v":2.7524684312145844},{"$f":"I271/I258","v":2.7535027956510989},{"$f":"J271/J258","v":2.8728838390347273},{"$f":"K271/K258","v":2.8501141131014482},{"$f":"L271/L258","v":2.834157397926151},{"$f":"M271/M258","v":2.8502170214097968},{"$f":"N271/N258","v":2.8328238207060723},{"$f":"O271/O258","v":2.8835395674921562},{"$f":"P271/P258","v":3.1598383825480738},{"$f":"Q271/Q258","v":3.04265645983042},{"$f":"R271/R258","v":3.0317620053102257},{"$f":"S271/S258","v":3.0210793175445674},{"$f":"T271/T258","v":3.010612631868534},{"$f":"U271/U258","v":3.0003662683239205},{"$f":"V271/V258","v":2.9903446333533537},{"$f":"W271/W258","v":2.5028663757335705},null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA272:AT272))","v":5.2971507808421636},{"$f":"AA271/AA258","v":5.7218369842750345},{"$f":"AB271/AB258","v":5.6667543665386226},{"$f":"AC271/AC258","v":5.6079662103945918},{"$f":"AD271/AD258","v":5.5512402650210229},{"$f":"AE271/AE258","v":5.4964744390654179},{"$f":"AF271/AF258","v":5.4435770153820382},{"$f":"AG271/AG258","v":5.3924623040363517},{"$f":"AH271/AH258","v":5.3430520972827935},{"$f":"AI271/AI258","v":5.2948738936280231},{"$f":"AJ271/AJ258","v":5.2474075651458039},{"$f":"AK271/AK258","v":5.2005756215383858},{"$f":"AL271/AL258","v":5.1543907505032669},{"$f":"AM271/AM258","v":5.10886589349189},{"$f":"AN271/AN258","v":5.0640142507847337},{"$f":"AO271/AO258","v":5.0198492866678794},{"$f":"AP271/AP258","v":4.9763847347131351},{"$f":"AQ271/AQ258","v":4.9336346031637408},{"$f":"AR271/AR258","v":4.8916131804278065},{"$f":"AS271/AS258","v":4.8503350406815988},{"$f":"AT271/AT258","v":2.9563939679013069}]
[null,"Fixed $/kg-day",{"$f":"C264/C258","v":300.01070343393371},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kg-day",{"$f":"Z264/Z258","v":291.55555679674819}]
[null,"Variable $/kg",{"$f":"C269/D258","v":1.9436587164843984},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/kg",{"$f":"Z269/AA258","v":2.1020213912887589}]
[null,"All per $/kg",{"$f":"C271/D258","v":2.7910268945212127},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/kg",{"$f":"Z271/AA258","v":5.2971507808421645}]
[]
[null,{"$f":"D278&\" \"&\"Hydrogen NW System Electrolysis\"","v":"2033 Hydrogen NW System Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA278&\" \"&\"Hydrogen Solar Electrolysis\"","v":"2033 Hydrogen Solar Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year","kg-day",2033,{"$f":"D278+1","v":2034},{"$f":"E278+1","v":2035},{"$f":"F278+1","v":2036},{"$f":"G278+1","v":2037},{"$f":"H278+1","v":2038},{"$f":"I278+1","v":2039},{"$f":"J278+1","v":2040},{"$f":"K278+1","v":2041},{"$f":"L278+1","v":2042},{"$f":"M278+1","v":2043},{"$f":"N278+1","v":2044},{"$f":"O278+1","v":2045},{"$f":"P278+1","v":2046},{"$f":"Q278+1","v":2047},{"$f":"R278+1","v":2048},{"$f":"S278+1","v":2049},{"$f":"T278+1","v":2050},{"$f":"U278+1","v":2051},{"$f":"V278+1","v":2052},null,"Year","kg-day",2033,{"$f":"AA278+1","v":2034},{"$f":"AB278+1","v":2035},{"$f":"AC278+1","v":2036},{"$f":"AD278+1","v":2037},{"$f":"AE278+1","v":2038},{"$f":"AF278+1","v":2039},{"$f":"AG278+1","v":2040},{"$f":"AH278+1","v":2041},{"$f":"AI278+1","v":2042},{"$f":"AJ278+1","v":2043},{"$f":"AK278+1","v":2044},{"$f":"AL278+1","v":2045},{"$f":"AM278+1","v":2046},{"$f":"AN278+1","v":2047},{"$f":"AO278+1","v":2048},{"$f":"AP278+1","v":2049},{"$f":"AQ278+1","v":2050},{"$f":"AR278+1","v":2051},{"$f":"AS278+1","v":2052}]
[null,"kG",5000,{"$f":"$C279*365*0.97","v":1770250},{"$f":"$C279*365*0.97","v":1770250},1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,null,"kG",5000,{"$f":"$C279*365*0.25","v":456250},{"$f":"$C279*365*0.25","v":456250},456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250]
[null,"MWh input",null,{"$f":"HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*D279/1000","v":83905.380802516258},{"$f":"HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*E279/1000","v":83905.380802516258},{"$f":"HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*F279/1000","v":83905.380802516258},{"$f":"HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*G279/1000","v":83905.380802516258},{"$f":"HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*H279/1000","v":83905.380802516258},{"$f":"HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*I279/1000","v":83905.380802516258},{"$f":"HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*J279/1000","v":83905.380802516258},{"$f":"HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*K279/1000","v":83905.380802516258},{"$f":"HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*L279/1000","v":83905.380802516258},{"$f":"HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*M279/1000","v":83905.380802516258},{"$f":"HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*N279/1000","v":83905.380802516258},{"$f":"HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*O279/1000","v":83905.380802516258},{"$f":"HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*P279/1000","v":83905.380802516258},{"$f":"HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*Q279/1000","v":83905.380802516258},{"$f":"HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*R279/1000","v":83905.380802516258},{"$f":"HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*S279/1000","v":83905.380802516258},{"$f":"HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*T279/1000","v":83905.380802516258},{"$f":"HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*U279/1000","v":83905.380802516258},{"$f":"HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*V279/1000","v":83905.380802516258},{"$f":"HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*W279/1000","v":83905.380802516258},null,"MWh input",null,{"$f":"(HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AA279/1000)/(1+$Z$1)","v":17300.078515982736},{"$f":"(HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AB279/1000)/(1+$Z$1)","v":17300.078515982736},{"$f":"(HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AC279/1000)/(1+$Z$1)","v":17300.078515982736},{"$f":"(HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AD279/1000)/(1+$Z$1)","v":17300.078515982736},{"$f":"(HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AE279/1000)/(1+$Z$1)","v":17300.078515982736},{"$f":"(HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AF279/1000)/(1+$Z$1)","v":17300.078515982736},{"$f":"(HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AG279/1000)/(1+$Z$1)","v":17300.078515982736},{"$f":"(HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AH279/1000)/(1+$Z$1)","v":17300.078515982736},{"$f":"(HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AI279/1000)/(1+$Z$1)","v":17300.078515982736},{"$f":"(HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AJ279/1000)/(1+$Z$1)","v":17300.078515982736},{"$f":"(HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AK279/1000)/(1+$Z$1)","v":17300.078515982736},{"$f":"(HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AL279/1000)/(1+$Z$1)","v":17300.078515982736},{"$f":"(HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AM279/1000)/(1+$Z$1)","v":17300.078515982736},{"$f":"(HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AN279/1000)/(1+$Z$1)","v":17300.078515982736},{"$f":"(HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AO279/1000)/(1+$Z$1)","v":17300.078515982736},{"$f":"(HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AP279/1000)/(1+$Z$1)","v":17300.078515982736},{"$f":"(HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AQ279/1000)/(1+$Z$1)","v":17300.078515982736},{"$f":"(HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AR279/1000)/(1+$Z$1)","v":17300.078515982736},{"$f":"(HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AS279/1000)/(1+$Z$1)","v":17300.078515982736},{"$f":"(HLOOKUP($D278,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AT279/1000)/(1+$Z$1)","v":17300.078515982736}]
[]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D282:W282))","v":625135.88197686989},{"$f":"HLOOKUP(D278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":573498.93950118311},{"$f":"HLOOKUP(E278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":584968.91829120694},{"$f":"HLOOKUP(F278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":596668.29665703105},{"$f":"HLOOKUP(G278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":608601.66259017168},{"$f":"HLOOKUP(H278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":620773.69584197504},{"$f":"HLOOKUP(I278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":633189.16975881462},{"$f":"HLOOKUP(J278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":645852.95315399091},{"$f":"HLOOKUP(K278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":658770.01221707079},{"$f":"HLOOKUP(L278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":671945.41246141214},{"$f":"HLOOKUP(M278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":685384.3207106404},{"$f":"HLOOKUP(N278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":699092.00712485332},{"$f":"HLOOKUP(O278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":713073.84726735041},{"$f":"HLOOKUP(P278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":727335.32421269733},{"$f":"HLOOKUP(Q278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":741882.0306969512},{"$f":"HLOOKUP(R278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":756719.67131089023},{"$f":"HLOOKUP(S278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":771854.06473710819},{"$f":"HLOOKUP(T278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":787291.14603185025},{"$f":"HLOOKUP(U278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":803036.96895248734},{"$f":"HLOOKUP(V278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":0},{"$f":"HLOOKUP(W278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA282:AT282))","v":625135.88197686989},{"$f":"HLOOKUP(AA278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":573498.93950118311},{"$f":"HLOOKUP(AB278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":584968.91829120694},{"$f":"HLOOKUP(AC278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":596668.29665703105},{"$f":"HLOOKUP(AD278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":608601.66259017168},{"$f":"HLOOKUP(AE278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":620773.69584197504},{"$f":"HLOOKUP(AF278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":633189.16975881462},{"$f":"HLOOKUP(AG278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":645852.95315399091},{"$f":"HLOOKUP(AH278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":658770.01221707079},{"$f":"HLOOKUP(AI278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":671945.41246141214},{"$f":"HLOOKUP(AJ278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":685384.3207106404},{"$f":"HLOOKUP(AK278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":699092.00712485332},{"$f":"HLOOKUP(AL278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":713073.84726735041},{"$f":"HLOOKUP(AM278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":727335.32421269733},{"$f":"HLOOKUP(AN278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":741882.0306969512},{"$f":"HLOOKUP(AO278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":756719.67131089023},{"$f":"HLOOKUP(AP278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":771854.06473710819},{"$f":"HLOOKUP(AQ278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":787291.14603185025},{"$f":"HLOOKUP(AR278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":803036.96895248734},{"$f":"HLOOKUP(AS278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":0},{"$f":"HLOOKUP(AT278,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C279","v":0}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D283:W283))","v":857100.939133198},{"$f":"VLOOKUP(D277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1149376.0026745994},{"$f":"VLOOKUP(E277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1109379.4607825938},{"$f":"VLOOKUP(F277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1067315.3009421325},{"$f":"VLOOKUP(G277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1025986.2470730996},{"$f":"VLOOKUP(H277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":985337.21918916306},{"$f":"VLOOKUP(I277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":945318.08037968853},{"$f":"VLOOKUP(J277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":905881.51834872342},{"$f":"VLOOKUP(K277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":866983.75156867097},{"$f":"VLOOKUP(L277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":828388.92471344338},{"$f":"VLOOKUP(M277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":789837.87938581291},{"$f":"VLOOKUP(N277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":751286.83405818255},{"$f":"VLOOKUP(O277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":712735.7887305523},{"$f":"VLOOKUP(P277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":674184.74340292194},{"$f":"VLOOKUP(Q277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":635633.69807529158},{"$f":"VLOOKUP(R277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":597082.65274766122},{"$f":"VLOOKUP(S277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":558531.60742003086},{"$f":"VLOOKUP(T277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":519980.56209240027},{"$f":"VLOOKUP(U277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":481429.51676476985},{"$f":"VLOOKUP(V277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":442878.47143713949},{"$f":"VLOOKUP(W277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":404327.42610950925},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA283:AT283))","v":814245.89217653801},{"$f":"(VLOOKUP(AA277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1091907.2025408694},{"$f":"(VLOOKUP(AB277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1053910.4877434641},{"$f":"(VLOOKUP(AC277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1013949.5358950258},{"$f":"(VLOOKUP(AD277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":974686.9347194446},{"$f":"(VLOOKUP(AE277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":936070.3582297049},{"$f":"(VLOOKUP(AF277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":898052.176360704},{"$f":"(VLOOKUP(AG277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":860587.44243128726},{"$f":"(VLOOKUP(AH277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":823634.56399023742},{"$f":"(VLOOKUP(AI277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":786969.47847777116},{"$f":"(VLOOKUP(AJ277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":750345.98541652225},{"$f":"(VLOOKUP(AK277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":713722.49235527334},{"$f":"(VLOOKUP(AL277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":677098.99929402466},{"$f":"(VLOOKUP(AM277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":640475.50623277586},{"$f":"(VLOOKUP(AN277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":603852.01317152695},{"$f":"(VLOOKUP(AO277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":567228.52011027816},{"$f":"(VLOOKUP(AP277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":530605.02704902925},{"$f":"(VLOOKUP(AQ277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":493981.53398778022},{"$f":"(VLOOKUP(AR277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":457358.04092653136},{"$f":"(VLOOKUP(AS277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":420734.54786528251},{"$f":"(VLOOKUP(AT277,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA278,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":384111.05480403377}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D284:W284))","v":20244.400401938958},{"$f":"D282*Misc_Rev","v":18572.189656806317},18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,25495.636473095441,26005.549202557351,0,0,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA284:AT284))","v":20244.400401938958},{"$f":"AA282*Misc_Rev","v":18572.189656806317},18943.633449942448,19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,25495.636473095441,26005.549202557351,0,0]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D285:W285))","v":1502481.2215120075},{"$f":"SUM(D282:D284)","v":1741447.1318325889},1713292.0125237431,1683306.103718105,1654296.8659045913,1626214.0503972846,1599012.4482119726,1572649.7735376533,1547087.3718613794,1522094.617412006,1497417.6859383467,1473018.236741767,1448901.8194678086,1425074.0947549234,1401540.8364543328,1378307.9338942831,1355381.3941895855,1332767.3445973461,1310472.0349198147,442878.47143713949,404327.42610950925,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA285:AT285))","v":1459626.1745553471},{"$f":"SUM(AA282:AA284)","v":1683978.3316988589},1657823.0394846133,1629940.3386709981,1602997.5535509365,1576947.1894378264,1551746.5441929882,1527355.697620217,1503738.1842829457,1480675.1711763337,1457925.791969056,1435453.8950388578,1413265.0300312811,1391364.8575847771,1369759.1515505682,1348453.8012569002,1327454.8138185837,1306768.3164927261,1286400.5590815761,420734.54786528251,384111.05480403377]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D287:W287))","v":165557.56268203657},{"$f":"HLOOKUP(D278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D279","v":142296.72934991759},{"$f":"HLOOKUP(E278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E279","v":145142.66393691598},{"$f":"HLOOKUP(F278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F279","v":148045.51721565431},{"$f":"HLOOKUP(G278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G279","v":151006.42755996741},{"$f":"HLOOKUP(H278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H279","v":154026.55611116672},{"$f":"HLOOKUP(I278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I279","v":157107.08723339008},{"$f":"HLOOKUP(J278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J279","v":160249.22897805792},{"$f":"HLOOKUP(K278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K279","v":163454.21355761905},{"$f":"HLOOKUP(L278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L279","v":166723.29782877144},{"$f":"HLOOKUP(M278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M279","v":170057.76378534685},{"$f":"HLOOKUP(N278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N279","v":173458.91906105378},{"$f":"HLOOKUP(O278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O279","v":176928.09744227485},{"$f":"HLOOKUP(P278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P279","v":180466.65939112037},{"$f":"HLOOKUP(Q278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q279","v":184075.99257894277},{"$f":"HLOOKUP(R278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R279","v":187757.51243052163},{"$f":"HLOOKUP(S278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S279","v":191512.66267913205},{"$f":"HLOOKUP(T278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T279","v":195342.91593271468},{"$f":"HLOOKUP(U278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U279","v":199249.77425136903},{"$f":"HLOOKUP(V278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V279","v":203234.76973639641},{"$f":"HLOOKUP(W278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W279","v":207299.46513112431},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA287:AT287))","v":42669.474918050662},{"$f":"HLOOKUP(AA278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA279","v":36674.414780906598},{"$f":"HLOOKUP(AB278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB279","v":37407.903076524737},{"$f":"HLOOKUP(AC278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC279","v":38156.061138055229},{"$f":"HLOOKUP(AD278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD279","v":38919.182360816347},{"$f":"HLOOKUP(AE278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE279","v":39697.566008032663},{"$f":"HLOOKUP(AF278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF279","v":40491.517328193324},{"$f":"HLOOKUP(AG278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG279","v":41301.347674757191},{"$f":"HLOOKUP(AH278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH279","v":42127.374628252335},{"$f":"HLOOKUP(AI278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI279","v":42969.922120817384},{"$f":"HLOOKUP(AJ278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ279","v":43829.320563233719},{"$f":"HLOOKUP(AK278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK279","v":44705.906974498394},{"$f":"HLOOKUP(AL278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL279","v":45600.025113988362},{"$f":"HLOOKUP(AM278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM279","v":46512.02561626814},{"$f":"HLOOKUP(AN278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN279","v":47442.266128593496},{"$f":"HLOOKUP(AO278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO279","v":48391.111451165365},{"$f":"HLOOKUP(AP278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP279","v":49358.933680188675},{"$f":"HLOOKUP(AQ278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ279","v":50346.112353792443},{"$f":"HLOOKUP(AR278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR279","v":51353.034600868305},{"$f":"HLOOKUP(AS278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS279","v":52380.095292885671},{"$f":"HLOOKUP(AT278,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT279","v":53427.697198743379}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D288:W288))","v":3231977.5559273134},{"$f":"HLOOKUP(D278,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*D280","v":2619592.1303566708},{"$f":"HLOOKUP(E278,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*E280","v":2754296.8007962047},{"$f":"HLOOKUP(F278,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*F280","v":2824335.6019265037},{"$f":"HLOOKUP(G278,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*G280","v":3005895.3414967651},{"$f":"HLOOKUP(H278,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*H280","v":3030612.3337905752},{"$f":"HLOOKUP(I278,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*I280","v":3256551.2164903972},{"$f":"HLOOKUP(J278,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*J280","v":3238944.1592890047},{"$f":"HLOOKUP(K278,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*K280","v":3232367.379260113},{"$f":"HLOOKUP(L278,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*L280","v":3280096.2495077471},{"$f":"HLOOKUP(M278,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*M280","v":3270376.3952241321},{"$f":"HLOOKUP(N278,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*N280","v":3376619.5685167732},{"$f":"HLOOKUP(O278,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*O280","v":3867708.5948300897},{"$f":"HLOOKUP(P278,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*P280","v":3686575.597298542},{"$f":"HLOOKUP(Q278,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*Q280","v":3686575.597298542},{"$f":"HLOOKUP(R278,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*R280","v":3686575.597298542},{"$f":"HLOOKUP(S278,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*S280","v":3686575.597298542},{"$f":"HLOOKUP(T278,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*T280","v":3686575.597298542},{"$f":"HLOOKUP(U278,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*U280","v":3686575.597298542},{"$f":"HLOOKUP(V278,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*V280","v":3686575.597298542},{"$f":"HLOOKUP(W278,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*W280","v":3686575.597298542},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA288:AT288))","v":894177.15154544509},{"$f":"VLOOKUP($AA278,'PPA Summary'!$A$4:$F$24,6,FALSE)*AA280*(1-$Z$2)","v":894177.15154544485},{"$f":"VLOOKUP($AA278,'PPA Summary'!$A$4:$F$24,6,FALSE)*AB280*(1-$Z$2)","v":894177.15154544485},{"$f":"VLOOKUP($AA278,'PPA Summary'!$A$4:$F$24,6,FALSE)*AC280*(1-$Z$2)","v":894177.15154544485},{"$f":"VLOOKUP($AA278,'PPA Summary'!$A$4:$F$24,6,FALSE)*AD280*(1-$Z$2)","v":894177.15154544485},{"$f":"VLOOKUP($AA278,'PPA Summary'!$A$4:$F$24,6,FALSE)*AE280*(1-$Z$2)","v":894177.15154544485},{"$f":"VLOOKUP($AA278,'PPA Summary'!$A$4:$F$24,6,FALSE)*AF280*(1-$Z$2)","v":894177.15154544485},{"$f":"VLOOKUP($AA278,'PPA Summary'!$A$4:$F$24,6,FALSE)*AG280*(1-$Z$2)","v":894177.15154544485},{"$f":"VLOOKUP($AA278,'PPA Summary'!$A$4:$F$24,6,FALSE)*AH280*(1-$Z$2)","v":894177.15154544485},{"$f":"VLOOKUP($AA278,'PPA Summary'!$A$4:$F$24,6,FALSE)*AI280*(1-$Z$2)","v":894177.15154544485},{"$f":"VLOOKUP($AA278,'PPA Summary'!$A$4:$F$24,6,FALSE)*AJ280*(1-$Z$2)","v":894177.15154544485},{"$f":"VLOOKUP($AA278,'PPA Summary'!$A$4:$F$24,6,FALSE)*AK280*(1-$Z$2)","v":894177.15154544485},{"$f":"VLOOKUP($AA278,'PPA Summary'!$A$4:$F$24,6,FALSE)*AL280*(1-$Z$2)","v":894177.15154544485},{"$f":"VLOOKUP($AA278,'PPA Summary'!$A$4:$F$24,6,FALSE)*AM280*(1-$Z$2)","v":894177.15154544485},{"$f":"VLOOKUP($AA278,'PPA Summary'!$A$4:$F$24,6,FALSE)*AN280*(1-$Z$2)","v":894177.15154544485},{"$f":"VLOOKUP($AA278,'PPA Summary'!$A$4:$F$24,6,FALSE)*AO280*(1-$Z$2)","v":894177.15154544485},{"$f":"VLOOKUP($AA278,'PPA Summary'!$A$4:$F$24,6,FALSE)*AP280*(1-$Z$2)","v":894177.15154544485},{"$f":"VLOOKUP($AA278,'PPA Summary'!$A$4:$F$24,6,FALSE)*AQ280*(1-$Z$2)","v":894177.15154544485},{"$f":"VLOOKUP($AA278,'PPA Summary'!$A$4:$F$24,6,FALSE)*AR280*(1-$Z$2)","v":894177.15154544485},{"$f":"VLOOKUP($AA278,'PPA Summary'!$A$4:$F$24,6,FALSE)*AS280*(1-$Z$2)","v":894177.15154544485},{"$f":"VLOOKUP($AA278,'PPA Summary'!$A$4:$F$24,6,FALSE)*AT280*(1-$Z$2)","v":894177.15154544485}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D289:W289))","v":110025.77728104517},{"$f":"SUM(D287:D288)*Misc_Rev","v":89441.008832738167},{"$f":"SUM(E287:E288)*Misc_Rev","v":93895.447625917383},{"$f":"SUM(F287:F288)*Misc_Rev","v":96257.590162299646},{"$f":"SUM(G287:G288)*Misc_Rev","v":102233.10688913324},{"$f":"SUM(H287:H288)*Misc_Rev","v":103131.34581057802},{"$f":"SUM(I287:I288)*Misc_Rev","v":110547.91050779114},{"$f":"SUM(J287:J288)*Misc_Rev","v":110079.47868564057},{"$f":"SUM(K287:K288)*Misc_Rev","v":109970.28646180945},{"$f":"SUM(L287:L288)*Misc_Rev","v":111621.80422094584},{"$f":"SUM(M287:M288)*Misc_Rev","v":111415.01980536297},{"$f":"SUM(N287:N288)*Misc_Rev","v":114965.74174172035},{"$f":"SUM(O287:O288)*Misc_Rev","v":130981.51464254827},{"$f":"SUM(P287:P288)*Misc_Rev","v":125230.29644063805},{"$f":"SUM(Q287:Q288)*Misc_Rev","v":125347.18108659248},{"$f":"SUM(R287:R288)*Misc_Rev","v":125466.40342546601},{"$f":"SUM(S287:S288)*Misc_Rev","v":125588.01021111701},{"$f":"SUM(T287:T288)*Misc_Rev","v":125712.04913248103},{"$f":"SUM(U287:U288)*Misc_Rev","v":125838.56883227233},{"$f":"SUM(V287:V288)*Misc_Rev","v":125967.61892605947},{"$f":"SUM(W287:W288)*Misc_Rev","v":126099.25002172233},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA289:AT289))","v":30338.841151393859},{"$f":"SUM(AA287:AA288)*Misc_Rev","v":30144.697123912571},{"$f":"SUM(AB287:AB288)*Misc_Rev","v":30168.450408877867},{"$f":"SUM(AC287:AC288)*Misc_Rev","v":30192.678759542468},{"$f":"SUM(AD287:AD288)*Misc_Rev","v":30217.391677220367},{"$f":"SUM(AE287:AE288)*Misc_Rev","v":30242.598853251817},{"$f":"SUM(AF287:AF288)*Misc_Rev","v":30268.3101728039},{"$f":"SUM(AG287:AG288)*Misc_Rev","v":30294.535718747029},{"$f":"SUM(AH287:AH288)*Misc_Rev","v":30321.285775609012},{"$f":"SUM(AI287:AI288)*Misc_Rev","v":30348.570833608239},{"$f":"SUM(AJ287:AJ288)*Misc_Rev","v":30376.401592767448},{"$f":"SUM(AK287:AK288)*Misc_Rev","v":30404.788967109846},{"$f":"SUM(AL287:AL288)*Misc_Rev","v":30433.744088939085},{"$f":"SUM(AM287:AM288)*Misc_Rev","v":30463.278313204915},{"$f":"SUM(AN287:AN288)*Misc_Rev","v":30493.403221956061},{"$f":"SUM(AO287:AO288)*Misc_Rev","v":30524.130628882231},{"$f":"SUM(AP287:AP288)*Misc_Rev","v":30555.472583946921},{"$f":"SUM(AQ287:AQ288)*Misc_Rev","v":30587.441378112904},{"$f":"SUM(AR287:AR288)*Misc_Rev","v":30620.049548162209},{"$f":"SUM(AS287:AS288)*Misc_Rev","v":30653.309881612498},{"$f":"SUM(AT287:AT288)*Misc_Rev","v":30687.235421731795}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D290:W290))","v":3507560.8958903942},{"$f":"SUM(D287:D289)","v":2851329.8685393268},{"$f":"SUM(E287:E289)","v":2993334.9123590379},3068638.7093044575,3259134.8759458661,3287770.2357123201,3524206.2142315786,3509272.8669527033,3505791.8792795418,3558441.3515574648,3551849.1788148419,3665044.2293195473,4175618.2069149129,3992272.5531303007,3995998.7709640772,3999799.5131545295,4003676.2701887912,4007630.5623637377,4011663.9403821831,4015777.9859609981,4019974.3124513887,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA290:AT290))","v":967185.46761488984},{"$f":"SUM(AA287:AA289)","v":960996.263450264},{"$f":"SUM(AB287:AB289)","v":961753.5050308475},962525.89144304255,963313.7255834816,964117.31640672928,964936.97904644208,965773.03493894916,966625.81194930617,967495.64449987048,968382.87370144599,969287.84748705314,970210.92074837221,971152.45547491789,972112.82089599443,973092.39362549246,974091.55780958047,975110.70527735015,976150.23569447547,977210.55671994307,978292.08416592004]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D292:W292))","v":5010042.1174024008},{"$f":"D290+D285","v":4592777.0003719162},{"$f":"E290+E285","v":4706626.9248827808},4751944.8130225623,4913431.7418504572,4913984.2861096049,5123218.6624435512,5081922.6404903568,5052879.2511409214,5080535.9689694708,5049266.8647531886,5138062.4660613146,5624520.026382722,5417346.6478852239,5397539.6074184105,5378107.4470488131,5359057.6643783767,5340397.9069610834,5322135.9753019977,4458656.457398138,4424301.7385608982,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA292:AT292))","v":2426811.6421702369},{"$f":"AA290+AA285","v":2644974.5951491231},{"$f":"AB290+AB285","v":2619576.5445154607},2592466.2301140409,2566311.2791344179,2541064.5058445558,2516683.52323943,2493128.7325591659,2470363.9962322516,2448170.8156762039,2426308.665670502,2404741.742525911,2383475.9507796532,2362517.3130596951,2341871.9724465627,2321546.1948823929,2301546.3716281643,2281879.0217700764,2262550.7947760513,1397945.1045852257,1362403.1389699539]
[null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D293:W293))","v":2.8301325334853287},{"$f":"D292/D279","v":2.5944228218454546},{"$f":"E292/E279","v":2.6587357293505329},{"$f":"F292/F279","v":2.6843354402048085},{"$f":"G292/G279","v":2.7755581086572274},{"$f":"H292/H279","v":2.7758702364692018},{"$f":"I292/I279","v":2.8940650543389643},{"$f":"J292/J279","v":2.8707372633754309},{"$f":"K292/K279","v":2.8543308861126517},{"$f":"L292/L279","v":2.8699539437760038},{"$f":"M292/M279","v":2.8522902780698707},{"$f":"N292/N279","v":2.9024501997239454},{"$f":"O292/O279","v":3.1772461665768801},{"$f":"P292/P279","v":3.0602155898235979},{"$f":"Q292/Q279","v":3.0490267518251155},{"$f":"R292/R279","v":3.0380496805811683},{"$f":"S292/S279","v":3.0272886114268474},{"$f":"T292/T279","v":3.0167478644039449},{"$f":"U292/U279","v":3.0064318459550896},{"$f":"V292/V279","v":2.5186592048570189},{"$f":"W292/W279","v":2.4992525002462354},null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA293:AT293))","v":5.3190392157155868},{"$f":"AA292/AA279","v":5.7972045921076667},{"$f":"AB292/AB279","v":5.7415376318147082},{"$f":"AC292/AC279","v":5.6821177646335146},{"$f":"AD292/AD279","v":5.6247918446781764},{"$f":"AE292/AE279","v":5.5694564511661495},{"$f":"AF292/AF279","v":5.5160186810727234},{"$f":"AG292/AG279","v":5.4643917425954323},{"$f":"AH292/AH279","v":5.4144964300980858},{"$f":"AI292/AI279","v":5.3658538425779811},{"$f":"AJ292/AJ279","v":5.3179368014695934},{"$f":"AK292/AK279","v":5.2706668329335038},{"$f":"AL292/AL279","v":5.2240568784211572},{"$f":"AM292/AM279","v":5.1781201382130302},{"$f":"AN292/AN279","v":5.1328700765952062},{"$f":"AO292/AO279","v":5.0883204271394913},{"$f":"AP292/AP279","v":5.0444851980891272},{"$f":"AQ292/AQ279","v":5.0013786778522222},{"$f":"AR292/AR279","v":4.959015440605044},{"$f":"AS292/AS279","v":3.0639892703237823},{"$f":"AT292/AT279","v":2.9860890717149675}]
[null,"Fixed $/kg-day",{"$f":"C285/C279","v":300.49624430240152},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kg-day",{"$f":"Z285/Z279","v":291.92523491106942}]
[null,"Variable $/kg",{"$f":"C290/D279","v":1.9813929647735598},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/kg",{"$f":"Z290/AA279","v":2.1198585591559231}]
[null,"All per $/kg",{"$f":"C292/D279","v":2.8301325334853273},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/kg",{"$f":"Z292/AA279","v":5.3190392157155877}]
[]
[null,{"$f":"D299&\" \"&\"Hydrogen NW System Electrolysis\"","v":"2034 Hydrogen NW System Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA299&\" \"&\"Hydrogen Solar Electrolysis\"","v":"2034 Hydrogen Solar Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year","kg-day",2034,{"$f":"D299+1","v":2035},{"$f":"E299+1","v":2036},{"$f":"F299+1","v":2037},{"$f":"G299+1","v":2038},{"$f":"H299+1","v":2039},{"$f":"I299+1","v":2040},{"$f":"J299+1","v":2041},{"$f":"K299+1","v":2042},{"$f":"L299+1","v":2043},{"$f":"M299+1","v":2044},{"$f":"N299+1","v":2045},{"$f":"O299+1","v":2046},{"$f":"P299+1","v":2047},{"$f":"Q299+1","v":2048},{"$f":"R299+1","v":2049},{"$f":"S299+1","v":2050},{"$f":"T299+1","v":2051},{"$f":"U299+1","v":2052},{"$f":"V299+1","v":2053},null,"Year","kg-day",2034,{"$f":"AA299+1","v":2035},{"$f":"AB299+1","v":2036},{"$f":"AC299+1","v":2037},{"$f":"AD299+1","v":2038},{"$f":"AE299+1","v":2039},{"$f":"AF299+1","v":2040},{"$f":"AG299+1","v":2041},{"$f":"AH299+1","v":2042},{"$f":"AI299+1","v":2043},{"$f":"AJ299+1","v":2044},{"$f":"AK299+1","v":2045},{"$f":"AL299+1","v":2046},{"$f":"AM299+1","v":2047},{"$f":"AN299+1","v":2048},{"$f":"AO299+1","v":2049},{"$f":"AP299+1","v":2050},{"$f":"AQ299+1","v":2051},{"$f":"AR299+1","v":2052},{"$f":"AS299+1","v":2053}]
[null,"kG",5000,{"$f":"$C300*365*0.97","v":1770250},{"$f":"$C300*365*0.97","v":1770250},1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,null,"kG",5000,{"$f":"$C300*365*0.25","v":456250},{"$f":"$C300*365*0.25","v":456250},456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250]
[null,"MWh input",null,{"$f":"HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*D300/1000","v":83552.824710992019},{"$f":"HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*E300/1000","v":83552.824710992019},{"$f":"HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*F300/1000","v":83552.824710992019},{"$f":"HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*G300/1000","v":83552.824710992019},{"$f":"HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*H300/1000","v":83552.824710992019},{"$f":"HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*I300/1000","v":83552.824710992019},{"$f":"HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*J300/1000","v":83552.824710992019},{"$f":"HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*K300/1000","v":83552.824710992019},{"$f":"HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*L300/1000","v":83552.824710992019},{"$f":"HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*M300/1000","v":83552.824710992019},{"$f":"HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*N300/1000","v":83552.824710992019},{"$f":"HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*O300/1000","v":83552.824710992019},{"$f":"HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*P300/1000","v":83552.824710992019},{"$f":"HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*Q300/1000","v":83552.824710992019},{"$f":"HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*R300/1000","v":83552.824710992019},{"$f":"HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*S300/1000","v":83552.824710992019},{"$f":"HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*T300/1000","v":83552.824710992019},{"$f":"HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*U300/1000","v":83552.824710992019},{"$f":"HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*V300/1000","v":83552.824710992019},{"$f":"HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*W300/1000","v":83552.824710992019},null,"MWh input",null,{"$f":"(HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AA300/1000)/(1+$Z$1)","v":17227.38653834887},{"$f":"(HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AB300/1000)/(1+$Z$1)","v":17227.38653834887},{"$f":"(HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AC300/1000)/(1+$Z$1)","v":17227.38653834887},{"$f":"(HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AD300/1000)/(1+$Z$1)","v":17227.38653834887},{"$f":"(HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AE300/1000)/(1+$Z$1)","v":17227.38653834887},{"$f":"(HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AF300/1000)/(1+$Z$1)","v":17227.38653834887},{"$f":"(HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AG300/1000)/(1+$Z$1)","v":17227.38653834887},{"$f":"(HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AH300/1000)/(1+$Z$1)","v":17227.38653834887},{"$f":"(HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AI300/1000)/(1+$Z$1)","v":17227.38653834887},{"$f":"(HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AJ300/1000)/(1+$Z$1)","v":17227.38653834887},{"$f":"(HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AK300/1000)/(1+$Z$1)","v":17227.38653834887},{"$f":"(HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AL300/1000)/(1+$Z$1)","v":17227.38653834887},{"$f":"(HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AM300/1000)/(1+$Z$1)","v":17227.38653834887},{"$f":"(HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AN300/1000)/(1+$Z$1)","v":17227.38653834887},{"$f":"(HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AO300/1000)/(1+$Z$1)","v":17227.38653834887},{"$f":"(HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AP300/1000)/(1+$Z$1)","v":17227.38653834887},{"$f":"(HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AQ300/1000)/(1+$Z$1)","v":17227.38653834887},{"$f":"(HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AR300/1000)/(1+$Z$1)","v":17227.38653834887},{"$f":"(HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AS300/1000)/(1+$Z$1)","v":17227.38653834887},{"$f":"(HLOOKUP($D299,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AT300/1000)/(1+$Z$1)","v":17227.38653834887}]
[]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D303:W303))","v":614595.94345684873},{"$f":"HLOOKUP(D299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":584968.91829120694},{"$f":"HLOOKUP(E299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":596668.29665703105},{"$f":"HLOOKUP(F299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":608601.66259017168},{"$f":"HLOOKUP(G299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":620773.69584197504},{"$f":"HLOOKUP(H299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":633189.16975881462},{"$f":"HLOOKUP(I299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":645852.95315399091},{"$f":"HLOOKUP(J299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":658770.01221707079},{"$f":"HLOOKUP(K299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":671945.41246141214},{"$f":"HLOOKUP(L299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":685384.3207106404},{"$f":"HLOOKUP(M299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":699092.00712485332},{"$f":"HLOOKUP(N299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":713073.84726735041},{"$f":"HLOOKUP(O299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":727335.32421269733},{"$f":"HLOOKUP(P299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":741882.0306969512},{"$f":"HLOOKUP(Q299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":756719.67131089023},{"$f":"HLOOKUP(R299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":771854.06473710819},{"$f":"HLOOKUP(S299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":787291.14603185025},{"$f":"HLOOKUP(T299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":803036.96895248734},{"$f":"HLOOKUP(U299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":0},{"$f":"HLOOKUP(V299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":0},{"$f":"HLOOKUP(W299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA303:AT303))","v":614595.94345684873},{"$f":"HLOOKUP(AA299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":584968.91829120694},{"$f":"HLOOKUP(AB299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":596668.29665703105},{"$f":"HLOOKUP(AC299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":608601.66259017168},{"$f":"HLOOKUP(AD299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":620773.69584197504},{"$f":"HLOOKUP(AE299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":633189.16975881462},{"$f":"HLOOKUP(AF299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":645852.95315399091},{"$f":"HLOOKUP(AG299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":658770.01221707079},{"$f":"HLOOKUP(AH299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":671945.41246141214},{"$f":"HLOOKUP(AI299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":685384.3207106404},{"$f":"HLOOKUP(AJ299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":699092.00712485332},{"$f":"HLOOKUP(AK299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":713073.84726735041},{"$f":"HLOOKUP(AL299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":727335.32421269733},{"$f":"HLOOKUP(AM299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":741882.0306969512},{"$f":"HLOOKUP(AN299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":756719.67131089023},{"$f":"HLOOKUP(AO299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":771854.06473710819},{"$f":"HLOOKUP(AP299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":787291.14603185025},{"$f":"HLOOKUP(AQ299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":803036.96895248734},{"$f":"HLOOKUP(AR299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":0},{"$f":"HLOOKUP(AS299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":0},{"$f":"HLOOKUP(AT299,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C300","v":0}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D304:W304))","v":868845.98385576031},{"$f":"VLOOKUP(D298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1165126.1575724634},{"$f":"VLOOKUP(E298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1124581.5341747431},{"$f":"VLOOKUP(F298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1081940.95980014},{"$f":"VLOOKUP(G298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1040045.5647175226},{"$f":"VLOOKUP(H298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":998839.51416726108},{"$f":"VLOOKUP(I298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":958271.98420148832},{"$f":"VLOOKUP(J298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":918295.01419334125},{"$f":"VLOOKUP(K298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":878864.22266721667},{"$f":"VLOOKUP(L298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":839740.52231905784},{"$f":"VLOOKUP(M298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":800661.20344650222},{"$f":"VLOOKUP(N298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":761581.88457394671},{"$f":"VLOOKUP(O298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":722502.56570139143},{"$f":"VLOOKUP(P298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":683423.24682883592},{"$f":"VLOOKUP(Q298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":644343.92795628053},{"$f":"VLOOKUP(R298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":605264.60908372502},{"$f":"VLOOKUP(S298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":566185.29021116951},{"$f":"VLOOKUP(T298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":527105.97133861389},{"$f":"VLOOKUP(U298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":488026.65246605838},{"$f":"VLOOKUP(V298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":448947.33359350293},{"$f":"VLOOKUP(W298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":409868.01472094754},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA304:AT304))","v":825403.68466297211},{"$f":"(VLOOKUP(AA298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1106869.8496938401},{"$f":"(VLOOKUP(AB298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1068352.4574660058},{"$f":"(VLOOKUP(AC298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1027843.9118101329},{"$f":"(VLOOKUP(AD298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":988043.28648164647},{"$f":"(VLOOKUP(AE298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":948897.53845889797},{"$f":"(VLOOKUP(AF298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":910358.38499141391},{"$f":"(VLOOKUP(AG298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":872380.26348367415},{"$f":"(VLOOKUP(AH298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":834921.01153385581},{"$f":"(VLOOKUP(AI298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":797753.49620310497},{"$f":"(VLOOKUP(AJ298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":760628.1432741771},{"$f":"(VLOOKUP(AK298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":723502.79034524935},{"$f":"(VLOOKUP(AL298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":686377.43741632183},{"$f":"(VLOOKUP(AM298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":649252.08448739408},{"$f":"(VLOOKUP(AN298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":612126.73155846645},{"$f":"(VLOOKUP(AO298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":575001.3786295387},{"$f":"(VLOOKUP(AP298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":537876.02570061106},{"$f":"(VLOOKUP(AQ298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":500750.6727716832},{"$f":"(VLOOKUP(AR298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":463625.31984275545},{"$f":"(VLOOKUP(AS298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":426499.96691382775},{"$f":"(VLOOKUP(AT298,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA299,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":389374.61398490012}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D305:W305))","v":19903.075032906589},{"$f":"D303*Misc_Rev","v":18943.633449942448},19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,25495.636473095441,26005.549202557351,0,0,0,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA305:AT305))","v":19903.075032906589},{"$f":"AA303*Misc_Rev","v":18943.633449942448},19322.506118941295,19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,25495.636473095441,26005.549202557351,0,0,0]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D306:W306))","v":1503345.0023455149},{"$f":"SUM(D303:D305)","v":1769038.7093136127},1740572.3369507154,1710251.5786316318,1680922.3959256441,1652533.8819995453,1625040.2393904182,1598398.6344860496,1572569.9153657793,1547320.3288715917,1522392.6061300868,1497747.9153112031,1473391.9170533929,1449330.3852078773,1425569.2091029026,1402114.3958532796,1378972.0727161153,1356148.4894936585,488026.65246605838,448947.33359350293,409868.01472094754,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA306:AT306))","v":1459902.7031527273},{"$f":"SUM(AA303:AA305)","v":1710782.4014349894},1684343.2602419781,1656154.5306416247,1628920.1176897679,1602591.9062911822,1577126.6401803438,1552483.8837763825,1528626.7042324184,1505333.3027556387,1482359.5459577616,1459668.8210825059,1437266.7887683231,1415159.2228664353,1393352.0127050886,1371851.1653990932,1350662.8082055568,1329793.1909267281,463625.31984275545,426499.96691382775,389374.61398490012]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D308:W308))","v":168868.71393567725},{"$f":"HLOOKUP(D299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D300","v":145142.66393691598},{"$f":"HLOOKUP(E299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E300","v":148045.51721565431},{"$f":"HLOOKUP(F299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F300","v":151006.42755996741},{"$f":"HLOOKUP(G299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G300","v":154026.55611116672},{"$f":"HLOOKUP(H299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H300","v":157107.08723339008},{"$f":"HLOOKUP(I299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I300","v":160249.22897805792},{"$f":"HLOOKUP(J299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J300","v":163454.21355761905},{"$f":"HLOOKUP(K299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K300","v":166723.29782877144},{"$f":"HLOOKUP(L299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L300","v":170057.76378534685},{"$f":"HLOOKUP(M299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M300","v":173458.91906105378},{"$f":"HLOOKUP(N299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N300","v":176928.09744227485},{"$f":"HLOOKUP(O299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O300","v":180466.65939112037},{"$f":"HLOOKUP(P299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P300","v":184075.99257894277},{"$f":"HLOOKUP(Q299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q300","v":187757.51243052163},{"$f":"HLOOKUP(R299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R300","v":191512.66267913205},{"$f":"HLOOKUP(S299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S300","v":195342.91593271468},{"$f":"HLOOKUP(T299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T300","v":199249.77425136903},{"$f":"HLOOKUP(U299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U300","v":203234.76973639641},{"$f":"HLOOKUP(V299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V300","v":207299.46513112431},{"$f":"HLOOKUP(W299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W300","v":211445.45443374684},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA308:AT308))","v":43522.864416411663},{"$f":"HLOOKUP(AA299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA300","v":37407.903076524737},{"$f":"HLOOKUP(AB299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB300","v":38156.061138055229},{"$f":"HLOOKUP(AC299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC300","v":38919.182360816347},{"$f":"HLOOKUP(AD299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD300","v":39697.566008032663},{"$f":"HLOOKUP(AE299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE300","v":40491.517328193324},{"$f":"HLOOKUP(AF299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF300","v":41301.347674757191},{"$f":"HLOOKUP(AG299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG300","v":42127.374628252335},{"$f":"HLOOKUP(AH299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH300","v":42969.922120817384},{"$f":"HLOOKUP(AI299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI300","v":43829.320563233719},{"$f":"HLOOKUP(AJ299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ300","v":44705.906974498394},{"$f":"HLOOKUP(AK299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK300","v":45600.025113988362},{"$f":"HLOOKUP(AL299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL300","v":46512.02561626814},{"$f":"HLOOKUP(AM299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM300","v":47442.266128593496},{"$f":"HLOOKUP(AN299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN300","v":48391.111451165365},{"$f":"HLOOKUP(AO299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO300","v":49358.933680188675},{"$f":"HLOOKUP(AP299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP300","v":50346.112353792443},{"$f":"HLOOKUP(AQ299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ300","v":51353.034600868305},{"$f":"HLOOKUP(AR299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR300","v":52380.095292885671},{"$f":"HLOOKUP(AS299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS300","v":53427.697198743379},{"$f":"HLOOKUP(AT299,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT300","v":54496.251142718254}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D309:W309))","v":3286739.1442679456},{"$f":"HLOOKUP(D299,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*D301","v":2742723.7156650862},{"$f":"HLOOKUP(E299,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*E301","v":2812468.225705286},{"$f":"HLOOKUP(F299,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*F301","v":2993265.0822333777},{"$f":"HLOOKUP(G299,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*G301","v":3017878.2179435696},{"$f":"HLOOKUP(H299,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*H301","v":3242867.7440151735},{"$f":"HLOOKUP(I299,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*I301","v":3225334.668663465},{"$f":"HLOOKUP(J299,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*J301","v":3218785.523141915},{"$f":"HLOOKUP(K299,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*K301","v":3266313.8448217884},{"$f":"HLOOKUP(L299,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*L301","v":3256634.8317071623},{"$f":"HLOOKUP(M299,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*M301","v":3362431.5893162205},{"$f":"HLOOKUP(N299,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*N301","v":3851457.1433462165},{"$f":"HLOOKUP(O299,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*O301","v":3671085.2357596164},{"$f":"HLOOKUP(P299,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*P301","v":3671085.2357596164},{"$f":"HLOOKUP(Q299,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*Q301","v":3671085.2357596164},{"$f":"HLOOKUP(R299,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*R301","v":3671085.2357596164},{"$f":"HLOOKUP(S299,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*S301","v":3671085.2357596164},{"$f":"HLOOKUP(T299,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*T301","v":3671085.2357596164},{"$f":"HLOOKUP(U299,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*U301","v":3671085.2357596164},{"$f":"HLOOKUP(V299,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*V301","v":3671085.2357596164},{"$f":"HLOOKUP(W299,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*W301","v":3671085.2357596164},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA309:AT309))","v":901271.58736959437},{"$f":"VLOOKUP($AA299,'PPA Summary'!$A$4:$F$24,6,FALSE)*AA301*(1-$Z$2)","v":901271.58736959402},{"$f":"VLOOKUP($AA299,'PPA Summary'!$A$4:$F$24,6,FALSE)*AB301*(1-$Z$2)","v":901271.58736959402},{"$f":"VLOOKUP($AA299,'PPA Summary'!$A$4:$F$24,6,FALSE)*AC301*(1-$Z$2)","v":901271.58736959402},{"$f":"VLOOKUP($AA299,'PPA Summary'!$A$4:$F$24,6,FALSE)*AD301*(1-$Z$2)","v":901271.58736959402},{"$f":"VLOOKUP($AA299,'PPA Summary'!$A$4:$F$24,6,FALSE)*AE301*(1-$Z$2)","v":901271.58736959402},{"$f":"VLOOKUP($AA299,'PPA Summary'!$A$4:$F$24,6,FALSE)*AF301*(1-$Z$2)","v":901271.58736959402},{"$f":"VLOOKUP($AA299,'PPA Summary'!$A$4:$F$24,6,FALSE)*AG301*(1-$Z$2)","v":901271.58736959402},{"$f":"VLOOKUP($AA299,'PPA Summary'!$A$4:$F$24,6,FALSE)*AH301*(1-$Z$2)","v":901271.58736959402},{"$f":"VLOOKUP($AA299,'PPA Summary'!$A$4:$F$24,6,FALSE)*AI301*(1-$Z$2)","v":901271.58736959402},{"$f":"VLOOKUP($AA299,'PPA Summary'!$A$4:$F$24,6,FALSE)*AJ301*(1-$Z$2)","v":901271.58736959402},{"$f":"VLOOKUP($AA299,'PPA Summary'!$A$4:$F$24,6,FALSE)*AK301*(1-$Z$2)","v":901271.58736959402},{"$f":"VLOOKUP($AA299,'PPA Summary'!$A$4:$F$24,6,FALSE)*AL301*(1-$Z$2)","v":901271.58736959402},{"$f":"VLOOKUP($AA299,'PPA Summary'!$A$4:$F$24,6,FALSE)*AM301*(1-$Z$2)","v":901271.58736959402},{"$f":"VLOOKUP($AA299,'PPA Summary'!$A$4:$F$24,6,FALSE)*AN301*(1-$Z$2)","v":901271.58736959402},{"$f":"VLOOKUP($AA299,'PPA Summary'!$A$4:$F$24,6,FALSE)*AO301*(1-$Z$2)","v":901271.58736959402},{"$f":"VLOOKUP($AA299,'PPA Summary'!$A$4:$F$24,6,FALSE)*AP301*(1-$Z$2)","v":901271.58736959402},{"$f":"VLOOKUP($AA299,'PPA Summary'!$A$4:$F$24,6,FALSE)*AQ301*(1-$Z$2)","v":901271.58736959402},{"$f":"VLOOKUP($AA299,'PPA Summary'!$A$4:$F$24,6,FALSE)*AR301*(1-$Z$2)","v":901271.58736959402},{"$f":"VLOOKUP($AA299,'PPA Summary'!$A$4:$F$24,6,FALSE)*AS301*(1-$Z$2)","v":901271.58736959402},{"$f":"VLOOKUP($AA299,'PPA Summary'!$A$4:$F$24,6,FALSE)*AT301*(1-$Z$2)","v":901271.58736959402}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D310:W310))","v":111906.40488006613},{"$f":"SUM(D308:D309)*Misc_Rev","v":93520.664837031247},{"$f":"SUM(E308:E309)*Misc_Rev","v":95873.277050751742},{"$f":"SUM(F308:F309)*Misc_Rev","v":101824.0885731477},{"$f":"SUM(G308:G309)*Misc_Rev","v":102718.96420298859},{"$f":"SUM(H308:H309)*Misc_Rev","v":110104.7849351535},{"$f":"SUM(I308:I309)*Misc_Rev","v":109638.74894122308},{"$f":"SUM(J308:J309)*Misc_Rev","v":109530.45163327773},{"$f":"SUM(K308:K309)*Misc_Rev","v":111175.47482759574},{"$f":"SUM(L308:L309)*Misc_Rev","v":110970.01301242942},{"$f":"SUM(M308:M309)*Misc_Rev","v":114506.27822328967},{"$f":"SUM(N308:N309)*Misc_Rev","v":130455.22763769452},{"$f":"SUM(O308:O309)*Misc_Rev","v":124728.65657256148},{"$f":"SUM(P308:P309)*Misc_Rev","v":124845.54121851591},{"$f":"SUM(Q308:Q309)*Misc_Rev","v":124964.76355738944},{"$f":"SUM(R308:R309)*Misc_Rev","v":125086.37034304044},{"$f":"SUM(S308:S309)*Misc_Rev","v":125210.40926440446},{"$f":"SUM(T308:T309)*Misc_Rev","v":125336.92896419576},{"$f":"SUM(U308:U309)*Misc_Rev","v":125465.9790579829},{"$f":"SUM(V308:V309)*Misc_Rev","v":125597.61015364576},{"$f":"SUM(W308:W309)*Misc_Rev","v":125731.87387122188},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA310:AT310))","v":30596.223526638019},{"$f":"SUM(AA308:AA309)*Misc_Rev","v":30398.196618607111},{"$f":"SUM(AB308:AB309)*Misc_Rev","v":30422.424969271717},{"$f":"SUM(AC308:AC309)*Misc_Rev","v":30447.137886949615},{"$f":"SUM(AD308:AD309)*Misc_Rev","v":30472.345062981065},{"$f":"SUM(AE308:AE309)*Misc_Rev","v":30498.056382533148},{"$f":"SUM(AF308:AF309)*Misc_Rev","v":30524.281928476274},{"$f":"SUM(AG308:AG309)*Misc_Rev","v":30551.031985338261},{"$f":"SUM(AH308:AH309)*Misc_Rev","v":30578.317043337483},{"$f":"SUM(AI308:AI309)*Misc_Rev","v":30606.147802496696},{"$f":"SUM(AJ308:AJ309)*Misc_Rev","v":30634.535176839094},{"$f":"SUM(AK308:AK309)*Misc_Rev","v":30663.490298668334},{"$f":"SUM(AL308:AL309)*Misc_Rev","v":30693.024522934164},{"$f":"SUM(AM308:AM309)*Misc_Rev","v":30723.149431685306},{"$f":"SUM(AN308:AN309)*Misc_Rev","v":30753.876838611475},{"$f":"SUM(AO308:AO309)*Misc_Rev","v":30785.218793676169},{"$f":"SUM(AP308:AP309)*Misc_Rev","v":30817.187587842149},{"$f":"SUM(AQ308:AQ309)*Misc_Rev","v":30849.795757891457},{"$f":"SUM(AR308:AR309)*Misc_Rev","v":30883.056091341747},{"$f":"SUM(AS308:AS309)*Misc_Rev","v":30916.98163146104},{"$f":"SUM(AT308:AT309)*Misc_Rev","v":30951.585682382723}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D311:W311))","v":3567514.2630836894},{"$f":"SUM(D308:D310)","v":2981387.0444390331},{"$f":"SUM(E308:E310)","v":3056387.019971692},3246095.5983664929,3274623.7382577248,3510079.6161837173,3495222.6465827459,3491770.1883328119,3544212.6174781555,3537662.6085049384,3650396.7866005641,4158840.4684261861,3976280.5517232986,3980006.7695570751,3983807.5117475274,3987684.2687817886,3991638.5609567352,3995671.938975181,3999785.984553996,4003982.3110443866,4008262.5640645847,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA311:AT311))","v":975390.67531264387},{"$f":"SUM(AA308:AA310)","v":969077.68706472591},{"$f":"SUM(AB308:AB310)","v":969850.07347692107},970637.90761736,971441.49844060768,972261.16108032048,973097.21697282756,973949.99398318469,974819.82653374888,975707.05573532439,976612.02952093154,977535.10278225073,978476.6375087963,979437.00292987283,980416.57565937086,981415.73984345887,982434.88731122855,983474.41772835387,984534.73875382147,985616.26619979844,986719.42419469496]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D313:W313))","v":5070859.2654292025},{"$f":"D311+D306","v":4750425.753752646},{"$f":"E311+E306","v":4796959.3569224076},4956347.1769981245,4955546.1341833686,5162613.4981832625,5120262.8859731639,5090168.8228188613,5116782.5328439344,5084982.9373765299,5172789.3927306514,5656588.383737389,5449672.4687766917,5429337.1547649521,5409376.7208504304,5389798.6646350678,5370610.6336728502,5351820.4284688393,4487812.6370200543,4452929.6446378892,4418130.5787855322,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA313:AT313))","v":2435293.3784653717},{"$f":"AA311+AA306","v":2679860.0884997156},{"$f":"AB311+AB306","v":2654193.3337188992},2626792.4382589846,2600361.6161303753,2574853.0673715025,2550223.8571531712,2526433.8777595675,2503446.5307661672,2481040.358490963,2458971.575478693,2437203.9238647567,2415743.4262771197,2394596.2257963084,2373768.5883644596,2353266.905242552,2333097.6955167856,2313267.6086550821,1448160.058596577,1412116.2331136263,1376094.038179595]
[null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D314:W314))","v":2.8644876517041116},{"$f":"D313/D300","v":2.6834773358297674},{"$f":"E313/E300","v":2.7097637943354935},{"$f":"F313/F300","v":2.799800693121381},{"$f":"G313/G300","v":2.7993481904721755},{"$f":"H313/H300","v":2.9163188804876499},{"$f":"I313/I300","v":2.8923953599622449},{"$f":"J313/J300","v":2.8753954655098779},{"$f":"K313/K300","v":2.8904293364462275},{"$f":"L313/L300","v":2.8724660004951446},{"$f":"M313/M300","v":2.9220671615481719},{"$f":"N313/N300","v":3.1953613239584175},{"$f":"O313/O300","v":3.0784761862882033},{"$f":"P313/P300","v":3.0669889308091807},{"$f":"Q313/Q300","v":3.0557134420846945},{"$f":"R313/R300","v":3.0446539554498337},{"$f":"S313/S300","v":3.0338147909463919},{"$f":"T313/T300","v":3.0232003550169972},{"$f":"U313/U300","v":2.5351292964383867},{"$f":"V313/V300","v":2.5154241743470633},{"$f":"W313/W300","v":2.4957664616780297},null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA314:AT314))","v":5.3376293226638269},{"$f":"AA313/AA300","v":5.8736659473966366},{"$f":"AB313/AB300","v":5.8174100465071765},{"$f":"AC313/AC300","v":5.7573532893347608},{"$f":"AD313/AD300","v":5.6994227202857539},{"$f":"AE313/AE300","v":5.6435135723211012},{"$f":"AF313/AF300","v":5.5895317417055805},{"$f":"AG313/AG300","v":5.5373893211168603},{"$f":"AH313/AH300","v":5.4870060948299555},{"$f":"AI313/AI300","v":5.4378966761445762},{"$f":"AJ313/AJ300","v":5.3895267407752172},{"$f":"AK313/AK300","v":5.3418168194296038},{"$f":"AL313/AL300","v":5.2947801123882074},{"$f":"AM313/AM300","v":5.2484300839371141},{"$f":"AN313/AN300","v":5.2027804676481306},{"$f":"AO313/AO300","v":5.157845271764498},{"$f":"AP313/AP300","v":5.1136387846943245},{"$f":"AQ313/AQ300","v":5.0701755806138786},{"$f":"AR313/AR300","v":3.1740494434993467},{"$f":"AS313/AS300","v":3.0950492780572629},{"$f":"AT313/AT300","v":3.0160965220374685}]
[null,"Fixed $/kg-day",{"$f":"C306/C300","v":300.66900046910297},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kg-day",{"$f":"Z306/Z300","v":291.98054063054548}]
[null,"Variable $/kg",{"$f":"C311/D300","v":2.0152601401404828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/kg",{"$f":"Z311/AA300","v":2.1378425760277127}]
[null,"All per $/kg",{"$f":"C313/D300","v":2.8644876517041111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/kg",{"$f":"Z313/AA300","v":5.3376293226638287}]
[]
[null,{"$f":"D320&\" \"&\"Hydrogen NW System Electrolysis\"","v":"2035 Hydrogen NW System Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA320&\" \"&\"Hydrogen Solar Electrolysis\"","v":"2035 Hydrogen Solar Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year","kg-day",2035,{"$f":"D320+1","v":2036},{"$f":"E320+1","v":2037},{"$f":"F320+1","v":2038},{"$f":"G320+1","v":2039},{"$f":"H320+1","v":2040},{"$f":"I320+1","v":2041},{"$f":"J320+1","v":2042},{"$f":"K320+1","v":2043},{"$f":"L320+1","v":2044},{"$f":"M320+1","v":2045},{"$f":"N320+1","v":2046},{"$f":"O320+1","v":2047},{"$f":"P320+1","v":2048},{"$f":"Q320+1","v":2049},{"$f":"R320+1","v":2050},{"$f":"S320+1","v":2051},{"$f":"T320+1","v":2052},{"$f":"U320+1","v":2053},{"$f":"V320+1","v":2054},null,"Year","kg-day",2035,{"$f":"AA320+1","v":2036},{"$f":"AB320+1","v":2037},{"$f":"AC320+1","v":2038},{"$f":"AD320+1","v":2039},{"$f":"AE320+1","v":2040},{"$f":"AF320+1","v":2041},{"$f":"AG320+1","v":2042},{"$f":"AH320+1","v":2043},{"$f":"AI320+1","v":2044},{"$f":"AJ320+1","v":2045},{"$f":"AK320+1","v":2046},{"$f":"AL320+1","v":2047},{"$f":"AM320+1","v":2048},{"$f":"AN320+1","v":2049},{"$f":"AO320+1","v":2050},{"$f":"AP320+1","v":2051},{"$f":"AQ320+1","v":2052},{"$f":"AR320+1","v":2053},{"$f":"AS320+1","v":2054}]
[null,"kG",5000,{"$f":"$C321*365*0.97","v":1770250},{"$f":"$C321*365*0.97","v":1770250},1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,null,"kG",5000,{"$f":"$C321*365*0.25","v":456250},{"$f":"$C321*365*0.25","v":456250},456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250]
[null,"MWh input",null,{"$f":"HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*D321/1000","v":83201.75},{"$f":"HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*E321/1000","v":83201.75},{"$f":"HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*F321/1000","v":83201.75},{"$f":"HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*G321/1000","v":83201.75},{"$f":"HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*H321/1000","v":83201.75},{"$f":"HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*I321/1000","v":83201.75},{"$f":"HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*J321/1000","v":83201.75},{"$f":"HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*K321/1000","v":83201.75},{"$f":"HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*L321/1000","v":83201.75},{"$f":"HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*M321/1000","v":83201.75},{"$f":"HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*N321/1000","v":83201.75},{"$f":"HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*O321/1000","v":83201.75},{"$f":"HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*P321/1000","v":83201.75},{"$f":"HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*Q321/1000","v":83201.75},{"$f":"HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*R321/1000","v":83201.75},{"$f":"HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*S321/1000","v":83201.75},{"$f":"HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*T321/1000","v":83201.75},{"$f":"HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*U321/1000","v":83201.75},{"$f":"HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*V321/1000","v":83201.75},{"$f":"HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*W321/1000","v":83201.75},null,"MWh input",null,{"$f":"(HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AA321/1000)/(1+$Z$1)","v":17155},{"$f":"(HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AB321/1000)/(1+$Z$1)","v":17155},{"$f":"(HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AC321/1000)/(1+$Z$1)","v":17155},{"$f":"(HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AD321/1000)/(1+$Z$1)","v":17155},{"$f":"(HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AE321/1000)/(1+$Z$1)","v":17155},{"$f":"(HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AF321/1000)/(1+$Z$1)","v":17155},{"$f":"(HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AG321/1000)/(1+$Z$1)","v":17155},{"$f":"(HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AH321/1000)/(1+$Z$1)","v":17155},{"$f":"(HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AI321/1000)/(1+$Z$1)","v":17155},{"$f":"(HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AJ321/1000)/(1+$Z$1)","v":17155},{"$f":"(HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AK321/1000)/(1+$Z$1)","v":17155},{"$f":"(HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AL321/1000)/(1+$Z$1)","v":17155},{"$f":"(HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AM321/1000)/(1+$Z$1)","v":17155},{"$f":"(HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AN321/1000)/(1+$Z$1)","v":17155},{"$f":"(HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AO321/1000)/(1+$Z$1)","v":17155},{"$f":"(HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AP321/1000)/(1+$Z$1)","v":17155},{"$f":"(HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AQ321/1000)/(1+$Z$1)","v":17155},{"$f":"(HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AR321/1000)/(1+$Z$1)","v":17155},{"$f":"(HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AS321/1000)/(1+$Z$1)","v":17155},{"$f":"(HLOOKUP($D320,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AT321/1000)/(1+$Z$1)","v":17155}]
[]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D324:W324))","v":602250.79261612217},{"$f":"HLOOKUP(D320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":596668.29665703105},{"$f":"HLOOKUP(E320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":608601.66259017168},{"$f":"HLOOKUP(F320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":620773.69584197504},{"$f":"HLOOKUP(G320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":633189.16975881462},{"$f":"HLOOKUP(H320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":645852.95315399091},{"$f":"HLOOKUP(I320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":658770.01221707079},{"$f":"HLOOKUP(J320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":671945.41246141214},{"$f":"HLOOKUP(K320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":685384.3207106404},{"$f":"HLOOKUP(L320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":699092.00712485332},{"$f":"HLOOKUP(M320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":713073.84726735041},{"$f":"HLOOKUP(N320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":727335.32421269733},{"$f":"HLOOKUP(O320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":741882.0306969512},{"$f":"HLOOKUP(P320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":756719.67131089023},{"$f":"HLOOKUP(Q320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":771854.06473710819},{"$f":"HLOOKUP(R320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":787291.14603185025},{"$f":"HLOOKUP(S320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":803036.96895248734},{"$f":"HLOOKUP(T320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":0},{"$f":"HLOOKUP(U320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":0},{"$f":"HLOOKUP(V320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":0},{"$f":"HLOOKUP(W320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA324:AT324))","v":602250.79261612217},{"$f":"HLOOKUP(AA320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":596668.29665703105},{"$f":"HLOOKUP(AB320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":608601.66259017168},{"$f":"HLOOKUP(AC320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":620773.69584197504},{"$f":"HLOOKUP(AD320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":633189.16975881462},{"$f":"HLOOKUP(AE320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":645852.95315399091},{"$f":"HLOOKUP(AF320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":658770.01221707079},{"$f":"HLOOKUP(AG320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":671945.41246141214},{"$f":"HLOOKUP(AH320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":685384.3207106404},{"$f":"HLOOKUP(AI320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":699092.00712485332},{"$f":"HLOOKUP(AJ320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":713073.84726735041},{"$f":"HLOOKUP(AK320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":727335.32421269733},{"$f":"HLOOKUP(AL320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":741882.0306969512},{"$f":"HLOOKUP(AM320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":756719.67131089023},{"$f":"HLOOKUP(AN320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":771854.06473710819},{"$f":"HLOOKUP(AO320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":787291.14603185025},{"$f":"HLOOKUP(AP320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":803036.96895248734},{"$f":"HLOOKUP(AQ320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":0},{"$f":"HLOOKUP(AR320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":0},{"$f":"HLOOKUP(AS320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":0},{"$f":"HLOOKUP(AT320,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C321","v":0}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D325:W325))","v":880751.97353735345},{"$f":"VLOOKUP(D319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1181092.1403445208},{"$f":"VLOOKUP(E319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1139991.9249583618},{"$f":"VLOOKUP(F319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1096767.0373131048},{"$f":"VLOOKUP(G319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1054297.5403173424},{"$f":"VLOOKUP(H319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1012526.8340953204},{"$f":"VLOOKUP(I319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":971403.39824731427},{"$f":"VLOOKUP(J319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":930878.61493132845},{"$f":"VLOOKUP(K319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":890907.49450253276},{"$f":"VLOOKUP(L319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":851247.67339038779},{"$f":"VLOOKUP(M319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":811632.84192307352},{"$f":"VLOOKUP(N319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":772018.01045575924},{"$f":"VLOOKUP(O319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":732403.17898844508},{"$f":"VLOOKUP(P319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":692788.34752113081},{"$f":"VLOOKUP(Q319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":653173.51605381654},{"$f":"VLOOKUP(R319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":613558.68458650238},{"$f":"VLOOKUP(S319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":573943.8531191881},{"$f":"VLOOKUP(T319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":534329.02165187371},{"$f":"VLOOKUP(U319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":494714.19018455932},{"$f":"VLOOKUP(V319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":455099.35871724511},{"$f":"VLOOKUP(W319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":415484.52724993095},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA325:AT325))","v":836714.37486048567},{"$f":"(VLOOKUP(AA319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1122037.5333272947},{"$f":"(VLOOKUP(AB319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1082992.3287104436},{"$f":"(VLOOKUP(AC319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1041928.6854474496},{"$f":"(VLOOKUP(AD319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1001582.6633014752},{"$f":"(VLOOKUP(AE319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":961900.4923905544},{"$f":"(VLOOKUP(AF319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":922833.22833494854},{"$f":"(VLOOKUP(AG319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":884334.68418476195},{"$f":"(VLOOKUP(AH319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":846362.1197774061},{"$f":"(VLOOKUP(AI319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":808685.28972086834},{"$f":"(VLOOKUP(AJ319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":771051.19982691982},{"$f":"(VLOOKUP(AK319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":733417.1099329713},{"$f":"(VLOOKUP(AL319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":695783.02003902278},{"$f":"(VLOOKUP(AM319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":658148.93014507426},{"$f":"(VLOOKUP(AN319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":620514.84025112563},{"$f":"(VLOOKUP(AO319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":582880.75035717722},{"$f":"(VLOOKUP(AP319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":545246.66046322871},{"$f":"(VLOOKUP(AQ319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":507612.57056928001},{"$f":"(VLOOKUP(AR319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":469978.48067533132},{"$f":"(VLOOKUP(AS319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":432344.39078138286},{"$f":"(VLOOKUP(AT319,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA320,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":394710.30088743439}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D326:W326))","v":19503.28966808051},{"$f":"D324*Misc_Rev","v":19322.506118941295},19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,25495.636473095441,26005.549202557351,0,0,0,0,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA326:AT326))","v":19503.28966808051},{"$f":"AA324*Misc_Rev","v":19322.506118941295},19708.95624132012,20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,25495.636473095441,26005.549202557351,0,0,0,0]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D327:W327))","v":1502506.0558215564},{"$f":"SUM(D324:D326)","v":1797082.9431204933},1768302.5437898536,1737643.8685212263,1707991.9081496266,1679295.0892842503,1651507.0185400227,1624584.307629891,1598487.3010550665,1572979.0760739723,1547798.87266033,1522907.3618077605,1498310.3173674864,1474013.6286677527,1450023.3028233713,1426345.4670914481,1402986.3712742329,534329.02165187371,494714.19018455932,455099.35871724511,415484.52724993095,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA327:AT327))","v":1458468.4571446886},{"$f":"SUM(AA324:AA326)","v":1738028.3361032673},1711302.9475419354,1682805.5166555711,1655277.0311337593,1628668.7475794842,1602936.8486276569,1578040.3768833245,1553941.9263299399,1530416.6924044527,1507217.2305641761,1484306.4612849725,1461690.158418064,1439374.2112916964,1417364.6270206803,1395667.5328621231,1374289.1786182735,507612.57056928001,469978.48067533132,432344.39078138286,394710.30088743439]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D329:W329))","v":172246.08821439082},{"$f":"HLOOKUP(D320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D321","v":148045.51721565431},{"$f":"HLOOKUP(E320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E321","v":151006.42755996741},{"$f":"HLOOKUP(F320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F321","v":154026.55611116672},{"$f":"HLOOKUP(G320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G321","v":157107.08723339008},{"$f":"HLOOKUP(H320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H321","v":160249.22897805792},{"$f":"HLOOKUP(I320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I321","v":163454.21355761905},{"$f":"HLOOKUP(J320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J321","v":166723.29782877144},{"$f":"HLOOKUP(K320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K321","v":170057.76378534685},{"$f":"HLOOKUP(L320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L321","v":173458.91906105378},{"$f":"HLOOKUP(M320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M321","v":176928.09744227485},{"$f":"HLOOKUP(N320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N321","v":180466.65939112037},{"$f":"HLOOKUP(O320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O321","v":184075.99257894277},{"$f":"HLOOKUP(P320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P321","v":187757.51243052163},{"$f":"HLOOKUP(Q320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q321","v":191512.66267913205},{"$f":"HLOOKUP(R320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R321","v":195342.91593271468},{"$f":"HLOOKUP(S320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S321","v":199249.77425136903},{"$f":"HLOOKUP(T320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T321","v":203234.76973639641},{"$f":"HLOOKUP(U320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U321","v":207299.46513112431},{"$f":"HLOOKUP(V320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V321","v":211445.45443374684},{"$f":"HLOOKUP(W320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W321","v":215674.36352242177},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA329:AT329))","v":44393.321704739908},{"$f":"HLOOKUP(AA320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA321","v":38156.061138055229},{"$f":"HLOOKUP(AB320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB321","v":38919.182360816347},{"$f":"HLOOKUP(AC320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC321","v":39697.566008032663},{"$f":"HLOOKUP(AD320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD321","v":40491.517328193324},{"$f":"HLOOKUP(AE320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE321","v":41301.347674757191},{"$f":"HLOOKUP(AF320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF321","v":42127.374628252335},{"$f":"HLOOKUP(AG320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG321","v":42969.922120817384},{"$f":"HLOOKUP(AH320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH321","v":43829.320563233719},{"$f":"HLOOKUP(AI320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI321","v":44705.906974498394},{"$f":"HLOOKUP(AJ320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ321","v":45600.025113988362},{"$f":"HLOOKUP(AK320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK321","v":46512.02561626814},{"$f":"HLOOKUP(AL320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL321","v":47442.266128593496},{"$f":"HLOOKUP(AM320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM321","v":48391.111451165365},{"$f":"HLOOKUP(AN320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN321","v":49358.933680188675},{"$f":"HLOOKUP(AO320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO321","v":50346.112353792443},{"$f":"HLOOKUP(AP320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP321","v":51353.034600868305},{"$f":"HLOOKUP(AQ320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ321","v":52380.095292885671},{"$f":"HLOOKUP(AR320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR321","v":53427.697198743379},{"$f":"HLOOKUP(AS320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS321","v":54496.251142718254},{"$f":"HLOOKUP(AT320,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT321","v":55586.176165572622}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D330:W330))","v":3333162.7840851373},{"$f":"HLOOKUP(D320,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*D322","v":2800650.7141737603},{"$f":"HLOOKUP(E320,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*E322","v":2980687.8931640377},{"$f":"HLOOKUP(F320,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*F322","v":3005197.608678252},{"$f":"HLOOKUP(G320,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*G322","v":3229241.7671561809},{"$f":"HLOOKUP(H320,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*H322","v":3211782.3627950484},{"$f":"HLOOKUP(I320,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*I322","v":3205260.7356653563},{"$f":"HLOOKUP(J320,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*J322","v":3252589.3514483264},{"$f":"HLOOKUP(K320,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*K322","v":3242951.0078950664},{"$f":"HLOOKUP(L320,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*L322","v":3348303.2255830634},{"$f":"HLOOKUP(M320,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*M322","v":3835273.9776881374},{"$f":"HLOOKUP(N320,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*N322","v":3655659.9620764181},{"$f":"HLOOKUP(O320,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*O322","v":3655659.9620764181},{"$f":"HLOOKUP(P320,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*P322","v":3655659.9620764181},{"$f":"HLOOKUP(Q320,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*Q322","v":3655659.9620764181},{"$f":"HLOOKUP(R320,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*R322","v":3655659.9620764181},{"$f":"HLOOKUP(S320,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*S322","v":3655659.9620764181},{"$f":"HLOOKUP(T320,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*T322","v":3655659.9620764181},{"$f":"HLOOKUP(U320,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*U322","v":3655659.9620764181},{"$f":"HLOOKUP(V320,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*V322","v":3655659.9620764181},{"$f":"HLOOKUP(W320,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*W322","v":3655659.9620764181},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA330:AT330))","v":908412.15814084886},{"$f":"VLOOKUP($AA320,'PPA Summary'!$A$4:$F$24,6,FALSE)*AA322*(1-$Z$2)","v":908412.15814084874},{"$f":"VLOOKUP($AA320,'PPA Summary'!$A$4:$F$24,6,FALSE)*AB322*(1-$Z$2)","v":908412.15814084874},{"$f":"VLOOKUP($AA320,'PPA Summary'!$A$4:$F$24,6,FALSE)*AC322*(1-$Z$2)","v":908412.15814084874},{"$f":"VLOOKUP($AA320,'PPA Summary'!$A$4:$F$24,6,FALSE)*AD322*(1-$Z$2)","v":908412.15814084874},{"$f":"VLOOKUP($AA320,'PPA Summary'!$A$4:$F$24,6,FALSE)*AE322*(1-$Z$2)","v":908412.15814084874},{"$f":"VLOOKUP($AA320,'PPA Summary'!$A$4:$F$24,6,FALSE)*AF322*(1-$Z$2)","v":908412.15814084874},{"$f":"VLOOKUP($AA320,'PPA Summary'!$A$4:$F$24,6,FALSE)*AG322*(1-$Z$2)","v":908412.15814084874},{"$f":"VLOOKUP($AA320,'PPA Summary'!$A$4:$F$24,6,FALSE)*AH322*(1-$Z$2)","v":908412.15814084874},{"$f":"VLOOKUP($AA320,'PPA Summary'!$A$4:$F$24,6,FALSE)*AI322*(1-$Z$2)","v":908412.15814084874},{"$f":"VLOOKUP($AA320,'PPA Summary'!$A$4:$F$24,6,FALSE)*AJ322*(1-$Z$2)","v":908412.15814084874},{"$f":"VLOOKUP($AA320,'PPA Summary'!$A$4:$F$24,6,FALSE)*AK322*(1-$Z$2)","v":908412.15814084874},{"$f":"VLOOKUP($AA320,'PPA Summary'!$A$4:$F$24,6,FALSE)*AL322*(1-$Z$2)","v":908412.15814084874},{"$f":"VLOOKUP($AA320,'PPA Summary'!$A$4:$F$24,6,FALSE)*AM322*(1-$Z$2)","v":908412.15814084874},{"$f":"VLOOKUP($AA320,'PPA Summary'!$A$4:$F$24,6,FALSE)*AN322*(1-$Z$2)","v":908412.15814084874},{"$f":"VLOOKUP($AA320,'PPA Summary'!$A$4:$F$24,6,FALSE)*AO322*(1-$Z$2)","v":908412.15814084874},{"$f":"VLOOKUP($AA320,'PPA Summary'!$A$4:$F$24,6,FALSE)*AP322*(1-$Z$2)","v":908412.15814084874},{"$f":"VLOOKUP($AA320,'PPA Summary'!$A$4:$F$24,6,FALSE)*AQ322*(1-$Z$2)","v":908412.15814084874},{"$f":"VLOOKUP($AA320,'PPA Summary'!$A$4:$F$24,6,FALSE)*AR322*(1-$Z$2)","v":908412.15814084874},{"$f":"VLOOKUP($AA320,'PPA Summary'!$A$4:$F$24,6,FALSE)*AS322*(1-$Z$2)","v":908412.15814084874},{"$f":"VLOOKUP($AA320,'PPA Summary'!$A$4:$F$24,6,FALSE)*AT322*(1-$Z$2)","v":908412.15814084874}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D331:W331))","v":113519.16092054795},{"$f":"SUM(D329:D330)*Misc_Rev","v":95490.578757314812},{"$f":"SUM(E329:E330)*Misc_Rev","v":101416.7888823262},{"$f":"SUM(F329:F330)*Misc_Rev","v":102308.31535254055},{"$f":"SUM(G329:G330)*Misc_Rev","v":109663.52130055187},{"$f":"SUM(H329:H330)*Misc_Rev","v":109199.87106798029},{"$f":"SUM(I329:I330)*Misc_Rev","v":109092.46491563684},{"$f":"SUM(J329:J330)*Misc_Rev","v":110731.02083418955},{"$f":"SUM(K329:K330)*Misc_Rev","v":110526.87606209851},{"$f":"SUM(L329:L330)*Misc_Rev","v":114048.7452921551},{"$f":"SUM(M329:M330)*Misc_Rev","v":129931.15200102329},{"$f":"SUM(N329:N330)*Misc_Rev","v":124229.12450960478},{"$f":"SUM(O329:O330)*Misc_Rev","v":124346.00915555922},{"$f":"SUM(P329:P330)*Misc_Rev","v":124465.23149443275},{"$f":"SUM(Q329:Q330)*Misc_Rev","v":124586.83828008374},{"$f":"SUM(R329:R330)*Misc_Rev","v":124710.87720144776},{"$f":"SUM(S329:S330)*Misc_Rev","v":124837.39690123906},{"$f":"SUM(T329:T330)*Misc_Rev","v":124966.4469950262},{"$f":"SUM(U329:U330)*Misc_Rev","v":125098.07809068907},{"$f":"SUM(V329:V330)*Misc_Rev","v":125232.34180826519},{"$f":"SUM(W329:W330)*Misc_Rev","v":125369.29080019283},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA331:AT331))","v":30855.652659319559},{"$f":"SUM(AA329:AA330)*Misc_Rev","v":30653.665213128028},{"$f":"SUM(AB329:AB330)*Misc_Rev","v":30678.378130805926},{"$f":"SUM(AC329:AC330)*Misc_Rev","v":30703.585306837376},{"$f":"SUM(AD329:AD330)*Misc_Rev","v":30729.29662638946},{"$f":"SUM(AE329:AE330)*Misc_Rev","v":30755.522172332589},{"$f":"SUM(AF329:AF330)*Misc_Rev","v":30782.272229194572},{"$f":"SUM(AG329:AG330)*Misc_Rev","v":30809.557287193798},{"$f":"SUM(AH329:AH330)*Misc_Rev","v":30837.388046353008},{"$f":"SUM(AI329:AI330)*Misc_Rev","v":30865.775420695405},{"$f":"SUM(AJ329:AJ330)*Misc_Rev","v":30894.730542524645},{"$f":"SUM(AK329:AK330)*Misc_Rev","v":30924.264766790478},{"$f":"SUM(AL329:AL330)*Misc_Rev","v":30954.389675541621},{"$f":"SUM(AM329:AM330)*Misc_Rev","v":30985.11708246779},{"$f":"SUM(AN329:AN330)*Misc_Rev","v":31016.459037532481},{"$f":"SUM(AO329:AO330)*Misc_Rev","v":31048.427831698464},{"$f":"SUM(AP329:AP330)*Misc_Rev","v":31081.036001747769},{"$f":"SUM(AQ329:AQ330)*Misc_Rev","v":31114.296335198058},{"$f":"SUM(AR329:AR330)*Misc_Rev","v":31148.221875317355},{"$f":"SUM(AS329:AS330)*Misc_Rev","v":31182.825926239035},{"$f":"SUM(AT329:AT330)*Misc_Rev","v":31218.122058179153}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D332:W332))","v":3618928.0332200765},{"$f":"SUM(D329:D331)","v":3044186.8101467295},{"$f":"SUM(E329:E331)","v":3233111.1096063317},3261532.4801419592,3496012.3756901231,3481231.4628410866,3477807.4141386123,3530043.6701112874,3523535.6477425117,3635810.8899362721,4142133.2271314356,3960355.7459771433,3964081.9638109202,3967882.7060013725,3971759.4630356338,3975713.7552105803,3979747.1332290261,3983861.1788078407,3988057.5052982317,3992337.7583184298,3996703.6163990325,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA332:AT332))","v":983661.13250490872},{"$f":"SUM(AA329:AA331)","v":977221.884492032},{"$f":"SUM(AB329:AB331)","v":978009.71863247105},978813.30945571873,979632.97209543153,980469.02798793861,981321.80499829561,982191.63754885993,983078.86675043544,983983.84053604258,984906.91379736166,985848.44852390734,986808.81394498388,987788.38667448191,988787.55085856991,989806.6983263396,990846.22874346492,991906.54976893251,992988.07721490948,994091.23520980601,995216.45636460045]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D334:W334))","v":5121434.0890416317},{"$f":"D332+D327","v":4841269.753267223},{"$f":"E332+E327","v":5001413.6533961855},4999176.3486631857,5204004.2838397492,5160526.5521253366,5129314.4326786352,5154627.9777411781,5122022.948797578,5208789.9660102446,5689932.0997917652,5483263.1077849036,5462392.2811784064,5441896.3346691253,5421782.765859005,5402059.2223020289,5382733.5045032594,4518190.200459714,4482771.6954827914,4447437.1170356749,4412188.1436489634,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA334:AT334))","v":2442129.5896495967},{"$f":"AA332+AA327","v":2715250.2205952993},{"$f":"AB332+AB327","v":2689312.6661744062},2661618.8261112897,2634910.0032291906,2609137.7755674226,2584258.6536259525,2560232.0144321844,2537020.7930803755,2514400.5329404953,2492124.1443615379,2470154.9098088797,2448498.9723630478,2427162.5979661783,2406152.1778792501,2385474.2311884626,2365135.4073617384,1499519.1203382125,1462966.5578902408,1426435.6259911889,1389926.7572520347]
[null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D335:W335))","v":2.8930569631643168},{"$f":"D334/D321","v":2.7347943811705822},{"$f":"E334/E321","v":2.8252583835029998},{"$f":"F334/F321","v":2.8239945480373878},{"$f":"G334/G321","v":2.9397002027056907},{"$f":"H334/H321","v":2.915139981429367},{"$f":"I334/I321","v":2.8975085059616639},{"$f":"J334/J321","v":2.9118079241582704},{"$f":"K334/K321","v":2.8933896053086161},{"$f":"L334/L321","v":2.9424035961080324},{"$f":"M334/M321","v":3.2141969212211636},{"$f":"N334/N321","v":3.0974512683433999},{"$f":"O334/O321","v":3.0856615061027575},{"$f":"P334/P321","v":3.0740835106166502},{"$f":"Q334/Q321","v":3.0627215172201696},{"$f":"R334/R321","v":3.0515798459551076},{"$f":"S334/S321","v":3.0406629032640922},{"$f":"T334/T321","v":2.5522893379238605},{"$f":"U334/U321","v":2.5322817090709173},{"$f":"V334/V321","v":2.5123214896402626},{"$f":"W334/W321","v":2.4924096278203436},null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA335:AT335))","v":5.3526127992319941},{"$f":"AA334/AA321","v":5.9512333602088754},{"$f":"AB334/AB321","v":5.8943839258617121},{"$f":"AC334/AC321","v":5.8336850983261144},{"$f":"AD334/AD321","v":5.7751452125571303},{"$f":"AE334/AE321","v":5.7186581382299675},{"$f":"AF334/AF321","v":5.664128555892499},{"$f":"AG334/AG321","v":5.6114674288924586},{"$f":"AH334/AH321","v":5.5605935190802755},{"$f":"AI334/AI321","v":5.5110148667188934},{"$f":"AJ334/AJ321","v":5.4621899054499456},{"$f":"AK334/AK321","v":5.4140381584852157},{"$f":"AL334/AL321","v":5.3665730901107898},{"$f":"AM334/AM321","v":5.3198084338984728},{"$f":"AN334/AN321","v":5.2737581980915076},{"$f":"AO334/AO321","v":5.2284366710980006},{"$f":"AP334/AP321","v":5.1838584270942212},{"$f":"AQ334/AQ321","v":3.2866172500563562},{"$f":"AR334/AR321","v":3.2065020446909389},{"$f":"AS334/AS321","v":3.1264342487478114},{"$f":"AT334/AT321","v":3.0464148104154187}]
[null,"Fixed $/kg-day",{"$f":"C327/C321","v":300.50121116431126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kg-day",{"$f":"Z327/Z321","v":291.69369142893771}]
[null,"Variable $/kg",{"$f":"C332/D321","v":2.0443033657506433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/kg",{"$f":"Z332/AA321","v":2.1559696054902111}]
[null,"All per $/kg",{"$f":"C334/D321","v":2.8930569631643168},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/kg",{"$f":"Z334/AA321","v":5.3526127992319932}]
[]
[null,{"$f":"D341&\" \"&\"Hydrogen NW System Electrolysis\"","v":"2036 Hydrogen NW System Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA341&\" \"&\"Hydrogen Solar Electrolysis\"","v":"2036 Hydrogen Solar Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year","kg-day",2036,{"$f":"D341+1","v":2037},{"$f":"E341+1","v":2038},{"$f":"F341+1","v":2039},{"$f":"G341+1","v":2040},{"$f":"H341+1","v":2041},{"$f":"I341+1","v":2042},{"$f":"J341+1","v":2043},{"$f":"K341+1","v":2044},{"$f":"L341+1","v":2045},{"$f":"M341+1","v":2046},{"$f":"N341+1","v":2047},{"$f":"O341+1","v":2048},{"$f":"P341+1","v":2049},{"$f":"Q341+1","v":2050},{"$f":"R341+1","v":2051},{"$f":"S341+1","v":2052},{"$f":"T341+1","v":2053},{"$f":"U341+1","v":2054},{"$f":"V341+1","v":2055},null,"Year","kg-day",2036,{"$f":"AA341+1","v":2037},{"$f":"AB341+1","v":2038},{"$f":"AC341+1","v":2039},{"$f":"AD341+1","v":2040},{"$f":"AE341+1","v":2041},{"$f":"AF341+1","v":2042},{"$f":"AG341+1","v":2043},{"$f":"AH341+1","v":2044},{"$f":"AI341+1","v":2045},{"$f":"AJ341+1","v":2046},{"$f":"AK341+1","v":2047},{"$f":"AL341+1","v":2048},{"$f":"AM341+1","v":2049},{"$f":"AN341+1","v":2050},{"$f":"AO341+1","v":2051},{"$f":"AP341+1","v":2052},{"$f":"AQ341+1","v":2053},{"$f":"AR341+1","v":2054},{"$f":"AS341+1","v":2055}]
[null,"kG",5000,{"$f":"$C342*365*0.97","v":1770250},{"$f":"$C342*365*0.97","v":1770250},1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,null,"kG",5000,{"$f":"$C342*365*0.25","v":456250},{"$f":"$C342*365*0.25","v":456250},456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250]
[null,"MWh input",null,{"$f":"HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*D342/1000","v":82481.280030509311},{"$f":"HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*E342/1000","v":82481.280030509311},{"$f":"HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*F342/1000","v":82481.280030509311},{"$f":"HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*G342/1000","v":82481.280030509311},{"$f":"HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*H342/1000","v":82481.280030509311},{"$f":"HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*I342/1000","v":82481.280030509311},{"$f":"HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*J342/1000","v":82481.280030509311},{"$f":"HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*K342/1000","v":82481.280030509311},{"$f":"HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*L342/1000","v":82481.280030509311},{"$f":"HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*M342/1000","v":82481.280030509311},{"$f":"HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*N342/1000","v":82481.280030509311},{"$f":"HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*O342/1000","v":82481.280030509311},{"$f":"HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*P342/1000","v":82481.280030509311},{"$f":"HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*Q342/1000","v":82481.280030509311},{"$f":"HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*R342/1000","v":82481.280030509311},{"$f":"HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*S342/1000","v":82481.280030509311},{"$f":"HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*T342/1000","v":82481.280030509311},{"$f":"HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*U342/1000","v":82481.280030509311},{"$f":"HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*V342/1000","v":82481.280030509311},{"$f":"HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*W342/1000","v":82481.280030509311},null,"MWh input",null,{"$f":"(HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AA342/1000)/(1+$Z$1)","v":17006.449490826661},{"$f":"(HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AB342/1000)/(1+$Z$1)","v":17006.449490826661},{"$f":"(HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AC342/1000)/(1+$Z$1)","v":17006.449490826661},{"$f":"(HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AD342/1000)/(1+$Z$1)","v":17006.449490826661},{"$f":"(HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AE342/1000)/(1+$Z$1)","v":17006.449490826661},{"$f":"(HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AF342/1000)/(1+$Z$1)","v":17006.449490826661},{"$f":"(HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AG342/1000)/(1+$Z$1)","v":17006.449490826661},{"$f":"(HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AH342/1000)/(1+$Z$1)","v":17006.449490826661},{"$f":"(HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AI342/1000)/(1+$Z$1)","v":17006.449490826661},{"$f":"(HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AJ342/1000)/(1+$Z$1)","v":17006.449490826661},{"$f":"(HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AK342/1000)/(1+$Z$1)","v":17006.449490826661},{"$f":"(HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AL342/1000)/(1+$Z$1)","v":17006.449490826661},{"$f":"(HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AM342/1000)/(1+$Z$1)","v":17006.449490826661},{"$f":"(HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AN342/1000)/(1+$Z$1)","v":17006.449490826661},{"$f":"(HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AO342/1000)/(1+$Z$1)","v":17006.449490826661},{"$f":"(HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AP342/1000)/(1+$Z$1)","v":17006.449490826661},{"$f":"(HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AQ342/1000)/(1+$Z$1)","v":17006.449490826661},{"$f":"(HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AR342/1000)/(1+$Z$1)","v":17006.449490826661},{"$f":"(HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AS342/1000)/(1+$Z$1)","v":17006.449490826661},{"$f":"(HLOOKUP($D341,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AT342/1000)/(1+$Z$1)","v":17006.449490826661}]
[]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D345:W345))","v":587954.00135707739},{"$f":"HLOOKUP(D341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":608601.66259017168},{"$f":"HLOOKUP(E341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":620773.69584197504},{"$f":"HLOOKUP(F341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":633189.16975881462},{"$f":"HLOOKUP(G341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":645852.95315399091},{"$f":"HLOOKUP(H341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":658770.01221707079},{"$f":"HLOOKUP(I341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":671945.41246141214},{"$f":"HLOOKUP(J341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":685384.3207106404},{"$f":"HLOOKUP(K341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":699092.00712485332},{"$f":"HLOOKUP(L341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":713073.84726735041},{"$f":"HLOOKUP(M341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":727335.32421269733},{"$f":"HLOOKUP(N341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":741882.0306969512},{"$f":"HLOOKUP(O341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":756719.67131089023},{"$f":"HLOOKUP(P341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":771854.06473710819},{"$f":"HLOOKUP(Q341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":787291.14603185025},{"$f":"HLOOKUP(R341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":803036.96895248734},{"$f":"HLOOKUP(S341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":0},{"$f":"HLOOKUP(T341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":0},{"$f":"HLOOKUP(U341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":0},{"$f":"HLOOKUP(V341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":0},{"$f":"HLOOKUP(W341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA345:AT345))","v":587954.00135707739},{"$f":"HLOOKUP(AA341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":608601.66259017168},{"$f":"HLOOKUP(AB341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":620773.69584197504},{"$f":"HLOOKUP(AC341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":633189.16975881462},{"$f":"HLOOKUP(AD341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":645852.95315399091},{"$f":"HLOOKUP(AE341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":658770.01221707079},{"$f":"HLOOKUP(AF341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":671945.41246141214},{"$f":"HLOOKUP(AG341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":685384.3207106404},{"$f":"HLOOKUP(AH341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":699092.00712485332},{"$f":"HLOOKUP(AI341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":713073.84726735041},{"$f":"HLOOKUP(AJ341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":727335.32421269733},{"$f":"HLOOKUP(AK341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":741882.0306969512},{"$f":"HLOOKUP(AL341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":756719.67131089023},{"$f":"HLOOKUP(AM341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":771854.06473710819},{"$f":"HLOOKUP(AN341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":787291.14603185025},{"$f":"HLOOKUP(AO341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":803036.96895248734},{"$f":"HLOOKUP(AP341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":0},{"$f":"HLOOKUP(AQ341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":0},{"$f":"HLOOKUP(AR341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":0},{"$f":"HLOOKUP(AS341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":0},{"$f":"HLOOKUP(AT341,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C342","v":0}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D346:W346))","v":892644.46428486134},{"$f":"VLOOKUP(D340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1197040.0209885896},{"$f":"VLOOKUP(E340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1155384.8435405947},{"$f":"VLOOKUP(F340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1111576.3051152902},{"$f":"VLOOKUP(G340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1068533.3571194182},{"$f":"VLOOKUP(H340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1026198.6354285837},{"$f":"VLOOKUP(I340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":984519.92398083757},{"$f":"VLOOKUP(J340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":943447.94846419792},{"$f":"VLOOKUP(K340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":902937.11175414547},{"$f":"VLOOKUP(L340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":862741.77772826888},{"$f":"VLOOKUP(M340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":822592.04082691157},{"$f":"VLOOKUP(N340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":782442.3039255545},{"$f":"VLOOKUP(O340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":742292.56702419743},{"$f":"VLOOKUP(P340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":702142.83012284024},{"$f":"VLOOKUP(Q340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":661993.09322148317},{"$f":"VLOOKUP(R340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":621843.3563201261},{"$f":"VLOOKUP(S340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":581693.61941876879},{"$f":"VLOOKUP(T340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":541543.88251741161},{"$f":"VLOOKUP(U340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":501394.14561605436},{"$f":"VLOOKUP(V340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":461244.40871469723},{"$f":"VLOOKUP(W340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":421094.67181334022},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA346:AT346))","v":848012.2410706185},{"$f":"(VLOOKUP(AA340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1137188.01993916},{"$f":"(VLOOKUP(AB340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1097615.6013635648},{"$f":"(VLOOKUP(AC340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1055997.4898595256},{"$f":"(VLOOKUP(AD340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1015106.6892634473},{"$f":"(VLOOKUP(AE340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":974888.70365715446},{"$f":"(VLOOKUP(AF340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":935293.92778179562},{"$f":"(VLOOKUP(AG340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":896275.55104098795},{"$f":"(VLOOKUP(AH340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":857790.25616643811},{"$f":"(VLOOKUP(AI340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":819604.68884185539},{"$f":"(VLOOKUP(AJ340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":781462.4387855659},{"$f":"(VLOOKUP(AK340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":743320.18872927676},{"$f":"(VLOOKUP(AL340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":705177.93867298751},{"$f":"(VLOOKUP(AM340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":667035.68861669814},{"$f":"(VLOOKUP(AN340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":628893.43856040901},{"$f":"(VLOOKUP(AO340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":590751.18850411975},{"$f":"(VLOOKUP(AP340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":552608.93844783038},{"$f":"(VLOOKUP(AQ340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":514466.68839154101},{"$f":"(VLOOKUP(AR340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":476324.43833525165},{"$f":"(VLOOKUP(AS340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":438182.18827896233},{"$f":"(VLOOKUP(AT340,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA341,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":400039.9382226732}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D347:W347))","v":19040.302379947592},{"$f":"D345*Misc_Rev","v":19708.95624132012},20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,25495.636473095441,26005.549202557351,0,0,0,0,0,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA347:AT347))","v":19040.302379947592},{"$f":"AA345*Misc_Rev","v":19708.95624132012},20103.135366146522,20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,25495.636473095441,26005.549202557351,0,0,0,0,0]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D348:W348))","v":1499638.7680218865},{"$f":"SUM(D345:D347)","v":1825350.6398200814},1796261.6747487162,1765270.6729475744,1735301.6123083481,1706302.2557212922,1678225.6166794002,1651027.7550167318,1624668.51443773,1598907.8084655253,1573481.3921789129,1548349.4423045956,1523517.8481708195,1498992.6168923948,1474779.8757264288,1450885.8744751709,581693.61941876879,541543.88251741161,501394.14561605436,461244.40871469723,421094.67181334022,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA348:AT348))","v":1455006.5448076436},{"$f":"SUM(AA345:AA347)","v":1765498.6387706518},1738492.4325716863,1709691.8576918098,1681874.9444523773,1654992.323949863,1628999.6204803581,1603855.3575935217,1579521.6588500226,1555770.7195791118,1532351.7901375673,1509227.327108318,1486403.2198196095,1463885.4753862526,1441680.2210653548,1419793.7066591645,552608.93844783038,514466.68839154101,476324.43833525165,438182.18827896233,400039.9382226732]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D350:W350))","v":175691.00997867866},{"$f":"HLOOKUP(D341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D342","v":151006.42755996741},{"$f":"HLOOKUP(E341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E342","v":154026.55611116672},{"$f":"HLOOKUP(F341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F342","v":157107.08723339008},{"$f":"HLOOKUP(G341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G342","v":160249.22897805792},{"$f":"HLOOKUP(H341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H342","v":163454.21355761905},{"$f":"HLOOKUP(I341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I342","v":166723.29782877144},{"$f":"HLOOKUP(J341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J342","v":170057.76378534685},{"$f":"HLOOKUP(K341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K342","v":173458.91906105378},{"$f":"HLOOKUP(L341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L342","v":176928.09744227485},{"$f":"HLOOKUP(M341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M342","v":180466.65939112037},{"$f":"HLOOKUP(N341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N342","v":184075.99257894277},{"$f":"HLOOKUP(O341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O342","v":187757.51243052163},{"$f":"HLOOKUP(P341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P342","v":191512.66267913205},{"$f":"HLOOKUP(Q341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q342","v":195342.91593271468},{"$f":"HLOOKUP(R341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R342","v":199249.77425136903},{"$f":"HLOOKUP(S341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S342","v":203234.76973639641},{"$f":"HLOOKUP(T341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T342","v":207299.46513112431},{"$f":"HLOOKUP(U341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U342","v":211445.45443374684},{"$f":"HLOOKUP(V341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V342","v":215674.36352242177},{"$f":"HLOOKUP(W341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W342","v":219987.85079287019},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA350:AT350))","v":45281.188138834703},{"$f":"HLOOKUP(AA341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA342","v":38919.182360816347},{"$f":"HLOOKUP(AB341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB342","v":39697.566008032663},{"$f":"HLOOKUP(AC341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC342","v":40491.517328193324},{"$f":"HLOOKUP(AD341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD342","v":41301.347674757191},{"$f":"HLOOKUP(AE341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE342","v":42127.374628252335},{"$f":"HLOOKUP(AF341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF342","v":42969.922120817384},{"$f":"HLOOKUP(AG341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG342","v":43829.320563233719},{"$f":"HLOOKUP(AH341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH342","v":44705.906974498394},{"$f":"HLOOKUP(AI341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI342","v":45600.025113988362},{"$f":"HLOOKUP(AJ341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ342","v":46512.02561626814},{"$f":"HLOOKUP(AK341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK342","v":47442.266128593496},{"$f":"HLOOKUP(AL341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL342","v":48391.111451165365},{"$f":"HLOOKUP(AM341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM342","v":49358.933680188675},{"$f":"HLOOKUP(AN341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN342","v":50346.112353792443},{"$f":"HLOOKUP(AO341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO342","v":51353.034600868305},{"$f":"HLOOKUP(AP341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP342","v":52380.095292885671},{"$f":"HLOOKUP(AQ341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ342","v":53427.697198743379},{"$f":"HLOOKUP(AR341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR342","v":54496.251142718254},{"$f":"HLOOKUP(AS341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS342","v":55586.176165572622},{"$f":"HLOOKUP(AT341,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT342","v":56697.89968888407}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D351:W351))","v":3361685.693390605},{"$f":"HLOOKUP(D341,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*D343","v":2954877.1846699356},{"$f":"HLOOKUP(E341,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*E343","v":2979174.6628936031},{"$f":"HLOOKUP(F341,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*F343","v":3201278.7529472122},{"$f":"HLOOKUP(G341,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*G343","v":3183970.5350277997},{"$f":"HLOOKUP(H341,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*H343","v":3177505.3807066623},{"$f":"HLOOKUP(I341,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*I343","v":3224424.1632064478},{"$f":"HLOOKUP(J341,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*J343","v":3214869.2810838157},{"$f":"HLOOKUP(K341,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*K343","v":3319309.2209764128},{"$f":"HLOOKUP(L341,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*L343","v":3802063.1410687948},{"$f":"HLOOKUP(M341,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*M343","v":3624004.4593815161},{"$f":"HLOOKUP(N341,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*N343","v":3624004.4593815161},{"$f":"HLOOKUP(O341,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*O343","v":3624004.4593815161},{"$f":"HLOOKUP(P341,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*P343","v":3624004.4593815161},{"$f":"HLOOKUP(Q341,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*Q343","v":3624004.4593815161},{"$f":"HLOOKUP(R341,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*R343","v":3624004.4593815161},{"$f":"HLOOKUP(S341,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*S343","v":3624004.4593815161},{"$f":"HLOOKUP(T341,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*T343","v":3624004.4593815161},{"$f":"HLOOKUP(U341,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*U343","v":3624004.4593815161},{"$f":"HLOOKUP(V341,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*V343","v":3624004.4593815161},{"$f":"HLOOKUP(W341,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*W343","v":3624004.4593815161},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA351:AT351))","v":911510.09335249162},{"$f":"VLOOKUP($AA341,'PPA Summary'!$A$4:$F$24,6,FALSE)*AA343*(1-$Z$2)","v":911510.09335249139},{"$f":"VLOOKUP($AA341,'PPA Summary'!$A$4:$F$24,6,FALSE)*AB343*(1-$Z$2)","v":911510.09335249139},{"$f":"VLOOKUP($AA341,'PPA Summary'!$A$4:$F$24,6,FALSE)*AC343*(1-$Z$2)","v":911510.09335249139},{"$f":"VLOOKUP($AA341,'PPA Summary'!$A$4:$F$24,6,FALSE)*AD343*(1-$Z$2)","v":911510.09335249139},{"$f":"VLOOKUP($AA341,'PPA Summary'!$A$4:$F$24,6,FALSE)*AE343*(1-$Z$2)","v":911510.09335249139},{"$f":"VLOOKUP($AA341,'PPA Summary'!$A$4:$F$24,6,FALSE)*AF343*(1-$Z$2)","v":911510.09335249139},{"$f":"VLOOKUP($AA341,'PPA Summary'!$A$4:$F$24,6,FALSE)*AG343*(1-$Z$2)","v":911510.09335249139},{"$f":"VLOOKUP($AA341,'PPA Summary'!$A$4:$F$24,6,FALSE)*AH343*(1-$Z$2)","v":911510.09335249139},{"$f":"VLOOKUP($AA341,'PPA Summary'!$A$4:$F$24,6,FALSE)*AI343*(1-$Z$2)","v":911510.09335249139},{"$f":"VLOOKUP($AA341,'PPA Summary'!$A$4:$F$24,6,FALSE)*AJ343*(1-$Z$2)","v":911510.09335249139},{"$f":"VLOOKUP($AA341,'PPA Summary'!$A$4:$F$24,6,FALSE)*AK343*(1-$Z$2)","v":911510.09335249139},{"$f":"VLOOKUP($AA341,'PPA Summary'!$A$4:$F$24,6,FALSE)*AL343*(1-$Z$2)","v":911510.09335249139},{"$f":"VLOOKUP($AA341,'PPA Summary'!$A$4:$F$24,6,FALSE)*AM343*(1-$Z$2)","v":911510.09335249139},{"$f":"VLOOKUP($AA341,'PPA Summary'!$A$4:$F$24,6,FALSE)*AN343*(1-$Z$2)","v":911510.09335249139},{"$f":"VLOOKUP($AA341,'PPA Summary'!$A$4:$F$24,6,FALSE)*AO343*(1-$Z$2)","v":911510.09335249139},{"$f":"VLOOKUP($AA341,'PPA Summary'!$A$4:$F$24,6,FALSE)*AP343*(1-$Z$2)","v":911510.09335249139},{"$f":"VLOOKUP($AA341,'PPA Summary'!$A$4:$F$24,6,FALSE)*AQ343*(1-$Z$2)","v":911510.09335249139},{"$f":"VLOOKUP($AA341,'PPA Summary'!$A$4:$F$24,6,FALSE)*AR343*(1-$Z$2)","v":911510.09335249139},{"$f":"VLOOKUP($AA341,'PPA Summary'!$A$4:$F$24,6,FALSE)*AS343*(1-$Z$2)","v":911510.09335249139},{"$f":"VLOOKUP($AA341,'PPA Summary'!$A$4:$F$24,6,FALSE)*AT343*(1-$Z$2)","v":911510.09335249139}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D352:W352))","v":114554.40716191089},{"$f":"SUM(D350:D351)*Misc_Rev","v":100580.9348984532},{"$f":"SUM(E350:E351)*Misc_Rev","v":101465.58827625048},{"$f":"SUM(F350:F351)*Misc_Rev","v":108757.96704840864},{"$f":"SUM(G350:G351)*Misc_Rev","v":108299.2128375657},{"$f":"SUM(H350:H351)*Misc_Rev","v":108193.63550065451},{"$f":"SUM(I350:I351)*Misc_Rev","v":109818.91937816456},{"$f":"SUM(J350:J351)*Misc_Rev","v":109617.47742104298},{"$f":"SUM(K350:K351)*Misc_Rev","v":113109.80344697334},{"$f":"SUM(L350:L351)*Misc_Rev","v":128855.6522679425},{"$f":"SUM(M350:M351)*Misc_Rev","v":123203.99271033307},{"$f":"SUM(N350:N351)*Misc_Rev","v":123320.87735628751},{"$f":"SUM(O350:O351)*Misc_Rev","v":123440.09969516104},{"$f":"SUM(P350:P351)*Misc_Rev","v":123561.70648081205},{"$f":"SUM(Q350:Q351)*Misc_Rev","v":123685.74540217605},{"$f":"SUM(R350:R351)*Misc_Rev","v":123812.26510196735},{"$f":"SUM(S350:S351)*Misc_Rev","v":123941.31519575449},{"$f":"SUM(T350:T351)*Misc_Rev","v":124072.94629141736},{"$f":"SUM(U350:U351)*Misc_Rev","v":124207.21000899348},{"$f":"SUM(V350:V351)*Misc_Rev","v":124344.15900092114},{"$f":"SUM(W350:W351)*Misc_Rev","v":124483.84697268734},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA352:AT352))","v":30984.728859815132},{"$f":"SUM(AA350:AA351)*Misc_Rev","v":30778.701664699762},{"$f":"SUM(AB350:AB351)*Misc_Rev","v":30803.908840731212},{"$f":"SUM(AC350:AC351)*Misc_Rev","v":30829.620160283295},{"$f":"SUM(AD350:AD351)*Misc_Rev","v":30855.845706226424},{"$f":"SUM(AE350:AE351)*Misc_Rev","v":30882.595763088408},{"$f":"SUM(AF350:AF351)*Misc_Rev","v":30909.880821087634},{"$f":"SUM(AG350:AG351)*Misc_Rev","v":30937.711580246843},{"$f":"SUM(AH350:AH351)*Misc_Rev","v":30966.098954589241},{"$f":"SUM(AI350:AI351)*Misc_Rev","v":30995.054076418481},{"$f":"SUM(AJ350:AJ351)*Misc_Rev","v":31024.588300684311},{"$f":"SUM(AK350:AK351)*Misc_Rev","v":31054.713209435457},{"$f":"SUM(AL350:AL351)*Misc_Rev","v":31085.440616361626},{"$f":"SUM(AM350:AM351)*Misc_Rev","v":31116.782571426316},{"$f":"SUM(AN350:AN351)*Misc_Rev","v":31148.751365592296},{"$f":"SUM(AO350:AO351)*Misc_Rev","v":31181.359535641604},{"$f":"SUM(AP350:AP351)*Misc_Rev","v":31214.619869091894},{"$f":"SUM(AQ350:AQ351)*Misc_Rev","v":31248.54540921119},{"$f":"SUM(AR350:AR351)*Misc_Rev","v":31283.14946013287},{"$f":"SUM(AS350:AS351)*Misc_Rev","v":31318.445592072989},{"$f":"SUM(AT350:AT351)*Misc_Rev","v":31354.447646651905}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D353:W353))","v":3651931.1105311941},{"$f":"SUM(D350:D352)","v":3206464.5471283565},{"$f":"SUM(E350:E352)","v":3234666.8072810201},3467143.8072290109,3452518.9768434232,3449153.229764936,3500966.3804133842,3494544.5222902056,3605877.94348444,4107846.8907790123,3927675.1114829695,3931401.3293167464,3935202.0715071987,3939078.8285414604,3943033.1207164065,3947066.4987348523,3951180.5443136673,3955376.8708040579,3959657.123824256,3964022.9819048587,3968476.1571470737,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA353:AT353))","v":987776.01035114157},{"$f":"SUM(AA350:AA352)","v":981207.97737800749},{"$f":"SUM(AB350:AB352)","v":982011.56820125529},982831.23084096797,983667.28673347505,984520.06374383217,985389.89629439637,986277.12549597188,987182.09928157902,988105.17254289822,989046.7072694439,990007.07269052032,990986.64542001847,991985.80960410647,993004.95707187615,994044.48748900136,995104.80851446895,996186.33596044593,997289.49395534245,998414.71511013701,999562.4406880273]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D355:W355))","v":5151569.8785530813},{"$f":"D353+D348","v":5031815.1869484382},{"$f":"E353+E348","v":5030928.482029736},5232414.4801765848,5187820.5891517717,5155455.485486228,5179191.9970927844,5145572.2773069376,5230546.4579221699,5706754.6992445374,5501156.5036618821,5479750.7716213418,5458719.9196780184,5438071.4454338551,5417812.9964428358,5397952.3732100232,4532874.1637324365,4496920.7533214698,4461051.2694403101,4425267.3906195555,4389570.828960414,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA355:AT355))","v":2442782.5551587851},{"$f":"AA353+AA348","v":2746706.616148659},{"$f":"AB353+AB348","v":2720504.0007729419},2692523.0885327775,2665542.2311858525,2639512.3876936953,2614389.5167747545,2590132.4830894936,2566703.7581316018,2543875.8921220098,2521398.4974070112,2499234.3997988384,2477389.8652396281,2455871.2849903591,2434685.1781372307,2413838.1941481661,1547713.7469622993,1510653.0243519871,1473613.9322905941,1436596.9033890993,1399602.3789107006]
[null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D356:W356))","v":2.9100804285005393},{"$f":"D355/D342","v":2.8424319655124632},{"$f":"E355/E342","v":2.8419310730290839},{"$f":"F355/F342","v":2.9557488943237309},{"$f":"G355/G342","v":2.9305581636219582},{"$f":"H355/H342","v":2.9122753766339375},{"$f":"I355/I342","v":2.9256839413036491},{"$f":"J355/J342","v":2.9066924317508476},{"$f":"K355/K342","v":2.9546936635628698},{"$f":"L355/L342","v":3.2236998724725532},{"$f":"M355/M342","v":3.1075591038903445},{"$f":"N355/N342","v":3.095467177868291},{"$f":"O355/O342","v":3.083587018600773},{"$f":"P355/P342","v":3.0719228614228808},{"$f":"Q355/Q342","v":3.0604790263764077},{"$f":"R355/R342","v":3.0492599199039816},{"$f":"S355/S342","v":2.5605841907823397},{"$f":"T355/T342","v":2.5402743981479845},{"$f":"U355/U342","v":2.5200120149359186},{"$f":"V355/V342","v":2.4997979893345885},{"$f":"W355/W342","v":2.4796332884962089},null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA356:AT356))","v":5.3540439565124069},{"$f":"AA355/AA342","v":6.0201788847093898},{"$f":"AB355/AB342","v":5.9627484948448037},{"$f":"AC355/AC342","v":5.9014204680170463},{"$f":"AD355/AD342","v":5.842284342325156},{"$f":"AE355/AE342","v":5.7852326305615236},{"$f":"AF355/AF342","v":5.7301688038898728},{"$f":"AG355/AG342","v":5.6770027026619037},{"$f":"AH355/AH342","v":5.6256520726172097},{"$f":"AI355/AI342","v":5.5756183936920758},{"$f":"AJ355/AJ342","v":5.5263528710290659},{"$f":"AK355/AK342","v":5.4777740269563582},{"$f":"AL355/AL342","v":5.4298955950457604},{"$f":"AM355/AM342","v":5.3827315835405134},{"$f":"AN355/AN342","v":5.3362962808487246},{"$f":"AO355/AO342","v":5.2906042611466653},{"$f":"AP355/AP342","v":3.392249308410519},{"$f":"AQ355/AQ342","v":3.3110203273468208},{"$f":"AR355/AR342","v":3.2298387557054116},{"$f":"AS355/AS342","v":3.148705541674738},{"$f":"AT355/AT342","v":3.067621652407015}]
[null,"Fixed $/kg-day",{"$f":"C348/C342","v":299.9277536043773},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kg-day",{"$f":"Z348/Z342","v":291.00130896152871}]
[null,"Variable $/kg",{"$f":"C353/D342","v":2.0629465389245554},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/kg",{"$f":"Z353/AA342","v":2.1649885158381186}]
[null,"All per $/kg",{"$f":"C355/D342","v":2.9100804285005402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/kg",{"$f":"Z355/AA342","v":5.3540439565124061}]
[]
[null,{"$f":"D362&\" \"&\"Hydrogen NW System Electrolysis\"","v":"2037 Hydrogen NW System Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA362&\" \"&\"Hydrogen Solar Electrolysis\"","v":"2037 Hydrogen Solar Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year","kg-day",2037,{"$f":"D362+1","v":2038},{"$f":"E362+1","v":2039},{"$f":"F362+1","v":2040},{"$f":"G362+1","v":2041},{"$f":"H362+1","v":2042},{"$f":"I362+1","v":2043},{"$f":"J362+1","v":2044},{"$f":"K362+1","v":2045},{"$f":"L362+1","v":2046},{"$f":"M362+1","v":2047},{"$f":"N362+1","v":2048},{"$f":"O362+1","v":2049},{"$f":"P362+1","v":2050},{"$f":"Q362+1","v":2051},{"$f":"R362+1","v":2052},{"$f":"S362+1","v":2053},{"$f":"T362+1","v":2054},{"$f":"U362+1","v":2055},{"$f":"V362+1","v":2056},null,"Year","kg-day",2037,{"$f":"AA362+1","v":2038},{"$f":"AB362+1","v":2039},{"$f":"AC362+1","v":2040},{"$f":"AD362+1","v":2041},{"$f":"AE362+1","v":2042},{"$f":"AF362+1","v":2043},{"$f":"AG362+1","v":2044},{"$f":"AH362+1","v":2045},{"$f":"AI362+1","v":2046},{"$f":"AJ362+1","v":2047},{"$f":"AK362+1","v":2048},{"$f":"AL362+1","v":2049},{"$f":"AM362+1","v":2050},{"$f":"AN362+1","v":2051},{"$f":"AO362+1","v":2052},{"$f":"AP362+1","v":2053},{"$f":"AQ362+1","v":2054},{"$f":"AR362+1","v":2055},{"$f":"AS362+1","v":2056}]
[null,"kG",5000,{"$f":"$C363*365*0.97","v":1770250},{"$f":"$C363*365*0.97","v":1770250},1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,null,"kG",5000,{"$f":"$C363*365*0.25","v":456250},{"$f":"$C363*365*0.25","v":456250},456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250]
[null,"MWh input",null,{"$f":"HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*D363/1000","v":81767.0488357672},{"$f":"HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*E363/1000","v":81767.0488357672},{"$f":"HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*F363/1000","v":81767.0488357672},{"$f":"HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*G363/1000","v":81767.0488357672},{"$f":"HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*H363/1000","v":81767.0488357672},{"$f":"HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*I363/1000","v":81767.0488357672},{"$f":"HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*J363/1000","v":81767.0488357672},{"$f":"HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*K363/1000","v":81767.0488357672},{"$f":"HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*L363/1000","v":81767.0488357672},{"$f":"HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*M363/1000","v":81767.0488357672},{"$f":"HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*N363/1000","v":81767.0488357672},{"$f":"HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*O363/1000","v":81767.0488357672},{"$f":"HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*P363/1000","v":81767.0488357672},{"$f":"HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*Q363/1000","v":81767.0488357672},{"$f":"HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*R363/1000","v":81767.0488357672},{"$f":"HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*S363/1000","v":81767.0488357672},{"$f":"HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*T363/1000","v":81767.0488357672},{"$f":"HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*U363/1000","v":81767.0488357672},{"$f":"HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*V363/1000","v":81767.0488357672},{"$f":"HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*W363/1000","v":81767.0488357672},null,"MWh input",null,{"$f":"(HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AA363/1000)/(1+$Z$1)","v":16859.185326962306},{"$f":"(HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AB363/1000)/(1+$Z$1)","v":16859.185326962306},{"$f":"(HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AC363/1000)/(1+$Z$1)","v":16859.185326962306},{"$f":"(HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AD363/1000)/(1+$Z$1)","v":16859.185326962306},{"$f":"(HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AE363/1000)/(1+$Z$1)","v":16859.185326962306},{"$f":"(HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AF363/1000)/(1+$Z$1)","v":16859.185326962306},{"$f":"(HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AG363/1000)/(1+$Z$1)","v":16859.185326962306},{"$f":"(HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AH363/1000)/(1+$Z$1)","v":16859.185326962306},{"$f":"(HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AI363/1000)/(1+$Z$1)","v":16859.185326962306},{"$f":"(HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AJ363/1000)/(1+$Z$1)","v":16859.185326962306},{"$f":"(HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AK363/1000)/(1+$Z$1)","v":16859.185326962306},{"$f":"(HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AL363/1000)/(1+$Z$1)","v":16859.185326962306},{"$f":"(HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AM363/1000)/(1+$Z$1)","v":16859.185326962306},{"$f":"(HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AN363/1000)/(1+$Z$1)","v":16859.185326962306},{"$f":"(HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AO363/1000)/(1+$Z$1)","v":16859.185326962306},{"$f":"(HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AP363/1000)/(1+$Z$1)","v":16859.185326962306},{"$f":"(HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AQ363/1000)/(1+$Z$1)","v":16859.185326962306},{"$f":"(HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AR363/1000)/(1+$Z$1)","v":16859.185326962306},{"$f":"(HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AS363/1000)/(1+$Z$1)","v":16859.185326962306},{"$f":"(HLOOKUP($D362,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AT363/1000)/(1+$Z$1)","v":16859.185326962306}]
[]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D366:W366))","v":571548.57927158743},{"$f":"HLOOKUP(D362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":620773.69584197504},{"$f":"HLOOKUP(E362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":633189.16975881462},{"$f":"HLOOKUP(F362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":645852.95315399091},{"$f":"HLOOKUP(G362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":658770.01221707079},{"$f":"HLOOKUP(H362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":671945.41246141214},{"$f":"HLOOKUP(I362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":685384.3207106404},{"$f":"HLOOKUP(J362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":699092.00712485332},{"$f":"HLOOKUP(K362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":713073.84726735041},{"$f":"HLOOKUP(L362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":727335.32421269733},{"$f":"HLOOKUP(M362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":741882.0306969512},{"$f":"HLOOKUP(N362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":756719.67131089023},{"$f":"HLOOKUP(O362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":771854.06473710819},{"$f":"HLOOKUP(P362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":787291.14603185025},{"$f":"HLOOKUP(Q362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":803036.96895248734},{"$f":"HLOOKUP(R362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":0},{"$f":"HLOOKUP(S362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":0},{"$f":"HLOOKUP(T362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":0},{"$f":"HLOOKUP(U362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":0},{"$f":"HLOOKUP(V362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":0},{"$f":"HLOOKUP(W362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA366:AT366))","v":571548.57927158743},{"$f":"HLOOKUP(AA362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":620773.69584197504},{"$f":"HLOOKUP(AB362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":633189.16975881462},{"$f":"HLOOKUP(AC362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":645852.95315399091},{"$f":"HLOOKUP(AD362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":658770.01221707079},{"$f":"HLOOKUP(AE362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":671945.41246141214},{"$f":"HLOOKUP(AF362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":685384.3207106404},{"$f":"HLOOKUP(AG362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":699092.00712485332},{"$f":"HLOOKUP(AH362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":713073.84726735041},{"$f":"HLOOKUP(AI362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":727335.32421269733},{"$f":"HLOOKUP(AJ362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":741882.0306969512},{"$f":"HLOOKUP(AK362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":756719.67131089023},{"$f":"HLOOKUP(AL362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":771854.06473710819},{"$f":"HLOOKUP(AM362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":787291.14603185025},{"$f":"HLOOKUP(AN362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":803036.96895248734},{"$f":"HLOOKUP(AO362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":0},{"$f":"HLOOKUP(AP362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":0},{"$f":"HLOOKUP(AQ362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":0},{"$f":"HLOOKUP(AR362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":0},{"$f":"HLOOKUP(AS362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":0},{"$f":"HLOOKUP(AT362,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C363","v":0}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D367:W367))","v":904697.53524158674},{"$f":"VLOOKUP(D361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1213203.2403758003},{"$f":"VLOOKUP(E361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1170985.6074042639},{"$f":"VLOOKUP(F361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1126585.5373633197},{"$f":"VLOOKUP(G361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1082961.395255863},{"$f":"VLOOKUP(H361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1040055.0423894724},{"$f":"VLOOKUP(I361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":997813.55764668633},{"$f":"VLOOKUP(J361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":956187.0013814487},{"$f":"VLOOKUP(K361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":915129.16078696214},{"$f":"VLOOKUP(L361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":874391.08300080081},{"$f":"VLOOKUP(M361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":833699.21802143706},{"$f":"VLOOKUP(N361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":793007.35304207343},{"$f":"VLOOKUP(O361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":752315.48806270992},{"$f":"VLOOKUP(P361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":711623.62308334629},{"$f":"VLOOKUP(Q361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":670931.75810398255},{"$f":"VLOOKUP(R361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":630239.89312461903},{"$f":"VLOOKUP(S361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":589548.02814525529},{"$f":"VLOOKUP(T361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":548856.16316589143},{"$f":"VLOOKUP(U361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":508164.29818652774},{"$f":"VLOOKUP(V361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":467472.43320716411},{"$f":"VLOOKUP(W361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":426780.56822780054},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA367:AT367))","v":859462.65847950731},{"$f":"(VLOOKUP(AA361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1152543.0783570101},{"$f":"(VLOOKUP(AB361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1112436.3270340506},{"$f":"(VLOOKUP(AC361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1070256.2604951537},{"$f":"(VLOOKUP(AD361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1028813.3254930697},{"$f":"(VLOOKUP(AE361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":988052.29026999872},{"$f":"(VLOOKUP(AF361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":947922.87976435199},{"$f":"(VLOOKUP(AG361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":908377.65131237626},{"$f":"(VLOOKUP(AH361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":869372.70274761401},{"$f":"(VLOOKUP(AI361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":830671.52885076078},{"$f":"(VLOOKUP(AJ361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":792014.25712036516},{"$f":"(VLOOKUP(AK361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":753356.98538996978},{"$f":"(VLOOKUP(AL361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":714699.71365957439},{"$f":"(VLOOKUP(AM361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":676042.44192917889},{"$f":"(VLOOKUP(AN361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":637385.17019878339},{"$f":"(VLOOKUP(AO361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":598727.89846838801},{"$f":"(VLOOKUP(AP361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":560070.62673799251},{"$f":"(VLOOKUP(AQ361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":521413.35500759684},{"$f":"(VLOOKUP(AR361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":482756.08327720134},{"$f":"(VLOOKUP(AS361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":444098.8115468059},{"$f":"(VLOOKUP(AT361,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA362,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":405441.53981641051}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D368:W368))","v":18509.029191131089},{"$f":"D366*Misc_Rev","v":20103.135366146522},20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,25495.636473095441,26005.549202557351,0,0,0,0,0,0,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA368:AT368))","v":18509.029191131089},{"$f":"AA366*Misc_Rev","v":20103.135366146522},20505.198073469455,20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,25495.636473095441,26005.549202557351,0,0,0,0,0,0]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D369:W369))","v":1494755.1437043052},{"$f":"SUM(D366:D368)","v":1854080.0715839218},1824679.9752365481,1793353.7925522495,1763065.0155485712,1733760.735088035,1705393.36419922,1677918.4040650332,1651295.1915242185,1625280.4343528021,1599606.3564004784,1574232.6341886953,1549165.2748322645,1524410.4055882921,1499974.2762590272,630239.89312461903,589548.02814525529,548856.16316589143,508164.29818652774,467472.43320716411,426780.56822780054,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA369:AT369))","v":1449520.2669422263},{"$f":"SUM(AA366:AA368)","v":1793419.9095651316},1766130.6948663348,1737024.5156840836,1708916.9457857781,1681757.9829685614,1655502.6863168858,1630109.0539959609,1605538.7334848703,1581560.8802027621,1557921.3954994064,1534582.2665365918,1511549.500429129,1488829.2244341248,1466427.6883538282,598727.89846838801,560070.62673799251,521413.35500759684,482756.08327720134,444098.8115468059,405441.53981641051]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D371:W371))","v":179204.83017825222},{"$f":"HLOOKUP(D362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D363","v":154026.55611116672},{"$f":"HLOOKUP(E362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E363","v":157107.08723339008},{"$f":"HLOOKUP(F362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F363","v":160249.22897805792},{"$f":"HLOOKUP(G362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G363","v":163454.21355761905},{"$f":"HLOOKUP(H362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H363","v":166723.29782877144},{"$f":"HLOOKUP(I362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I363","v":170057.76378534685},{"$f":"HLOOKUP(J362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J363","v":173458.91906105378},{"$f":"HLOOKUP(K362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K363","v":176928.09744227485},{"$f":"HLOOKUP(L362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L363","v":180466.65939112037},{"$f":"HLOOKUP(M362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M363","v":184075.99257894277},{"$f":"HLOOKUP(N362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N363","v":187757.51243052163},{"$f":"HLOOKUP(O362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O363","v":191512.66267913205},{"$f":"HLOOKUP(P362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P363","v":195342.91593271468},{"$f":"HLOOKUP(Q362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q363","v":199249.77425136903},{"$f":"HLOOKUP(R362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R363","v":203234.76973639641},{"$f":"HLOOKUP(S362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S363","v":207299.46513112431},{"$f":"HLOOKUP(T362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T363","v":211445.45443374684},{"$f":"HLOOKUP(U362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U363","v":215674.36352242177},{"$f":"HLOOKUP(V362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V363","v":219987.85079287019},{"$f":"HLOOKUP(W362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W363","v":224387.6078087276},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA371:AT371))","v":46186.8119016114},{"$f":"HLOOKUP(AA362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA363","v":39697.566008032663},{"$f":"HLOOKUP(AB362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB363","v":40491.517328193324},{"$f":"HLOOKUP(AC362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC363","v":41301.347674757191},{"$f":"HLOOKUP(AD362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD363","v":42127.374628252335},{"$f":"HLOOKUP(AE362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE363","v":42969.922120817384},{"$f":"HLOOKUP(AF362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF363","v":43829.320563233719},{"$f":"HLOOKUP(AG362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG363","v":44705.906974498394},{"$f":"HLOOKUP(AH362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH363","v":45600.025113988362},{"$f":"HLOOKUP(AI362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI363","v":46512.02561626814},{"$f":"HLOOKUP(AJ362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ363","v":47442.266128593496},{"$f":"HLOOKUP(AK362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK363","v":48391.111451165365},{"$f":"HLOOKUP(AL362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL363","v":49358.933680188675},{"$f":"HLOOKUP(AM362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM363","v":50346.112353792443},{"$f":"HLOOKUP(AN362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN363","v":51353.034600868305},{"$f":"HLOOKUP(AO362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO363","v":52380.095292885671},{"$f":"HLOOKUP(AP362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP363","v":53427.697198743379},{"$f":"HLOOKUP(AQ362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ363","v":54496.251142718254},{"$f":"HLOOKUP(AR362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR363","v":55586.176165572622},{"$f":"HLOOKUP(AS362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS363","v":56697.89968888407},{"$f":"HLOOKUP(AT362,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT363","v":57831.85768266175}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D372:W372))","v":3376804.3473492907},{"$f":"HLOOKUP(D362,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*D364","v":2953377.0579335825},{"$f":"HLOOKUP(E362,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*E364","v":3173557.8792219949},{"$f":"HLOOKUP(F362,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*F364","v":3156399.5385736297},{"$f":"HLOOKUP(G362,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*G364","v":3149990.3680453389},{"$f":"HLOOKUP(H362,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*H364","v":3196502.8661364894},{"$f":"HLOOKUP(I362,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*I364","v":3187030.7227258603},{"$f":"HLOOKUP(J362,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*J364","v":3290566.284521746},{"$f":"HLOOKUP(K362,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*K364","v":3769139.8874683892},{"$f":"HLOOKUP(L362,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*L364","v":3592623.0715827653},{"$f":"HLOOKUP(M362,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*M364","v":3592623.0715827653},{"$f":"HLOOKUP(N362,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*N364","v":3592623.0715827653},{"$f":"HLOOKUP(O362,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*O364","v":3592623.0715827653},{"$f":"HLOOKUP(P362,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*P364","v":3592623.0715827653},{"$f":"HLOOKUP(Q362,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*Q364","v":3592623.0715827653},{"$f":"HLOOKUP(R362,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*R364","v":3592623.0715827653},{"$f":"HLOOKUP(S362,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*S364","v":3592623.0715827653},{"$f":"HLOOKUP(T362,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*T364","v":3592623.0715827653},{"$f":"HLOOKUP(U362,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*U364","v":3592623.0715827653},{"$f":"HLOOKUP(V362,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*V364","v":3592623.0715827653},{"$f":"HLOOKUP(W362,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*W364","v":3592623.0715827653},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA372:AT372))","v":914601.27147398959},{"$f":"VLOOKUP($AA362,'PPA Summary'!$A$4:$F$24,6,FALSE)*AA364*(1-$Z$2)","v":914601.27147398912},{"$f":"VLOOKUP($AA362,'PPA Summary'!$A$4:$F$24,6,FALSE)*AB364*(1-$Z$2)","v":914601.27147398912},{"$f":"VLOOKUP($AA362,'PPA Summary'!$A$4:$F$24,6,FALSE)*AC364*(1-$Z$2)","v":914601.27147398912},{"$f":"VLOOKUP($AA362,'PPA Summary'!$A$4:$F$24,6,FALSE)*AD364*(1-$Z$2)","v":914601.27147398912},{"$f":"VLOOKUP($AA362,'PPA Summary'!$A$4:$F$24,6,FALSE)*AE364*(1-$Z$2)","v":914601.27147398912},{"$f":"VLOOKUP($AA362,'PPA Summary'!$A$4:$F$24,6,FALSE)*AF364*(1-$Z$2)","v":914601.27147398912},{"$f":"VLOOKUP($AA362,'PPA Summary'!$A$4:$F$24,6,FALSE)*AG364*(1-$Z$2)","v":914601.27147398912},{"$f":"VLOOKUP($AA362,'PPA Summary'!$A$4:$F$24,6,FALSE)*AH364*(1-$Z$2)","v":914601.27147398912},{"$f":"VLOOKUP($AA362,'PPA Summary'!$A$4:$F$24,6,FALSE)*AI364*(1-$Z$2)","v":914601.27147398912},{"$f":"VLOOKUP($AA362,'PPA Summary'!$A$4:$F$24,6,FALSE)*AJ364*(1-$Z$2)","v":914601.27147398912},{"$f":"VLOOKUP($AA362,'PPA Summary'!$A$4:$F$24,6,FALSE)*AK364*(1-$Z$2)","v":914601.27147398912},{"$f":"VLOOKUP($AA362,'PPA Summary'!$A$4:$F$24,6,FALSE)*AL364*(1-$Z$2)","v":914601.27147398912},{"$f":"VLOOKUP($AA362,'PPA Summary'!$A$4:$F$24,6,FALSE)*AM364*(1-$Z$2)","v":914601.27147398912},{"$f":"VLOOKUP($AA362,'PPA Summary'!$A$4:$F$24,6,FALSE)*AN364*(1-$Z$2)","v":914601.27147398912},{"$f":"VLOOKUP($AA362,'PPA Summary'!$A$4:$F$24,6,FALSE)*AO364*(1-$Z$2)","v":914601.27147398912},{"$f":"VLOOKUP($AA362,'PPA Summary'!$A$4:$F$24,6,FALSE)*AP364*(1-$Z$2)","v":914601.27147398912},{"$f":"VLOOKUP($AA362,'PPA Summary'!$A$4:$F$24,6,FALSE)*AQ364*(1-$Z$2)","v":914601.27147398912},{"$f":"VLOOKUP($AA362,'PPA Summary'!$A$4:$F$24,6,FALSE)*AR364*(1-$Z$2)","v":914601.27147398912},{"$f":"VLOOKUP($AA362,'PPA Summary'!$A$4:$F$24,6,FALSE)*AS364*(1-$Z$2)","v":914601.27147398912},{"$f":"VLOOKUP($AA362,'PPA Summary'!$A$4:$F$24,6,FALSE)*AT364*(1-$Z$2)","v":914601.27147398912}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D373:W373))","v":115157.80120505196},{"$f":"SUM(D371:D372)*Misc_Rev","v":100630.15863722516},{"$f":"SUM(E371:E372)*Misc_Rev","v":107860.2542736912},{"$f":"SUM(F371:F372)*Misc_Rev","v":107406.35368839387},{"$f":"SUM(G371:G372)*Misc_Rev","v":107302.5893306302},{"$f":"SUM(H371:H372)*Misc_Rev","v":108914.71609385102},{"$f":"SUM(I371:I372)*Misc_Rev","v":108715.95354717894},{"$f":"SUM(J371:J372)*Misc_Rev","v":112178.9921928254},{"$f":"SUM(K371:K372)*Misc_Rev","v":127789.46562334696},{"$f":"SUM(L371:L372)*Misc_Rev","v":122187.73784785833},{"$f":"SUM(M371:M372)*Misc_Rev","v":122304.62249381277},{"$f":"SUM(N371:N372)*Misc_Rev","v":122423.8448326863},{"$f":"SUM(O371:O372)*Misc_Rev","v":122545.45161833729},{"$f":"SUM(P371:P372)*Misc_Rev","v":122669.49053970131},{"$f":"SUM(Q371:Q372)*Misc_Rev","v":122796.01023949261},{"$f":"SUM(R371:R372)*Misc_Rev","v":122925.06033327975},{"$f":"SUM(S371:S372)*Misc_Rev","v":123056.69142894262},{"$f":"SUM(T371:T372)*Misc_Rev","v":123190.95514651874},{"$f":"SUM(U371:U372)*Misc_Rev","v":123327.90413844638},{"$f":"SUM(V371:V372)*Misc_Rev","v":123467.5921102126},{"$f":"SUM(W371:W372)*Misc_Rev","v":123610.07384141412},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA373:AT373))","v":31114.161292035471},{"$f":"SUM(AA371:AA372)*Misc_Rev","v":30904.013553017798},{"$f":"SUM(AB371:AB372)*Misc_Rev","v":30929.724872569877},{"$f":"SUM(AC371:AC372)*Misc_Rev","v":30955.950418513006},{"$f":"SUM(AD371:AD372)*Misc_Rev","v":30982.70047537499},{"$f":"SUM(AE371:AE372)*Misc_Rev","v":31009.985533374216},{"$f":"SUM(AF371:AF372)*Misc_Rev","v":31037.816292533425},{"$f":"SUM(AG371:AG372)*Misc_Rev","v":31066.203666875823},{"$f":"SUM(AH371:AH372)*Misc_Rev","v":31095.158788705063},{"$f":"SUM(AI371:AI372)*Misc_Rev","v":31124.693012970896},{"$f":"SUM(AJ371:AJ372)*Misc_Rev","v":31154.817921722039},{"$f":"SUM(AK371:AK372)*Misc_Rev","v":31185.545328648208},{"$f":"SUM(AL371:AL372)*Misc_Rev","v":31216.887283712898},{"$f":"SUM(AM371:AM372)*Misc_Rev","v":31248.856077878881},{"$f":"SUM(AN371:AN372)*Misc_Rev","v":31281.464247928187},{"$f":"SUM(AO371:AO372)*Misc_Rev","v":31314.724581378476},{"$f":"SUM(AP371:AP372)*Misc_Rev","v":31348.650121497772},{"$f":"SUM(AQ371:AQ372)*Misc_Rev","v":31383.254172419456},{"$f":"SUM(AR371:AR372)*Misc_Rev","v":31418.550304359571},{"$f":"SUM(AS371:AS372)*Misc_Rev","v":31454.552358938487},{"$f":"SUM(AT371:AT372)*Misc_Rev","v":31491.274454608985}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D374:W374))","v":3671166.9787325943},{"$f":"SUM(D371:D373)","v":3208033.7726819743},{"$f":"SUM(E371:E373)","v":3438525.2207290763},3424055.1212400813,3420747.1709335884,3472140.8800591119,3465804.440058386,3576204.1957756253,4073857.4505340112,3895277.468821744,3899003.6866555209,3902804.4288459732,3906681.1858802345,3910635.478055181,3914668.8560736268,3918782.9016524418,3922979.2281428324,3927259.4811630305,3931625.3392436332,3936078.5144858481,3940620.753232907,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA374:AT374))","v":991902.2446676367},{"$f":"SUM(AA371:AA373)","v":985202.85103503952},{"$f":"SUM(AB371:AB373)","v":986022.51367475232},986858.5695672594,987711.34657761641,988581.17912818072,989468.40832975623,990373.38211536338,991296.45537668245,992237.99010322813,993198.35552430467,994177.9282538027,995177.09243789071,996196.23990566039,997235.77032278571,998296.09134825331,999377.61879423028,1000480.7767891268,1001605.9979439212,1002753.7235218117,1003924.4036112599]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D376:W376))","v":5165922.1224368988},{"$f":"D374+D369","v":5062113.8442658959},{"$f":"E374+E369","v":5263205.1959656244},5217408.9137923308,5183812.1864821594,5205901.6151471473,5171197.8042576062,5254122.5998406587,5725152.64205823,5520557.9031745456,5498610.0430559991,5477037.0630346686,5455846.460712499,5435045.8836434726,5414643.1323326537,4549022.7947770609,4512527.2562880879,4476115.644328922,4439789.6374301612,4403550.9476930127,4367401.3214607071,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA376:AT376))","v":2441422.5116098626},{"$f":"AA374+AA369","v":2778622.7606001711},{"$f":"AB374+AB369","v":2752153.2085410869},2723883.085251343,2696628.2923633945,2670339.1620967421,2644971.094646642,2620482.4361113245,2596835.1888615526,2573798.8703059903,2551119.7510237112,2528760.1947903945,2506726.5928670196,2485025.4643397853,2463663.4586766139,1597023.9898166414,1559448.2455322228,1521894.1317967237,1484362.0812211225,1446852.5350686177,1409365.9434276703]
[null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D377:W377))","v":2.9181878957417879},{"$f":"D376/D363","v":2.859547433563562},{"$f":"E376/E363","v":2.973142322251447},{"$f":"F376/F363","v":2.947272370451818},{"$f":"G376/G363","v":2.9282938491637673},{"$f":"H376/H363","v":2.9407719899150671},{"$f":"I376/I363","v":2.9211680860090983},{"$f":"J376/J363","v":2.9680116366844564},{"$f":"K376/K363","v":3.234092722529716},{"$f":"L376/L363","v":3.1185187985733913},{"$f":"M376/M363","v":3.1061206287563898},{"$f":"N376/N363","v":3.093934225693924},{"$f":"O376/O363","v":3.0819638247210839},{"$f":"P376/P363","v":3.0702137458796623},{"$f":"Q376/Q363","v":3.0586883956122883},{"$f":"R376/R363","v":2.5697064226956989},{"$f":"S376/S363","v":2.5490903862663963},{"$f":"T376/T363","v":2.5285217592593825},{"$f":"U376/U363","v":2.5080014898631049},{"$f":"V376/V363","v":2.4875305452297769},{"$f":"W376/W363","v":2.4671099118546573},null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA377:AT377))","v":5.3510630391449041},{"$f":"AA376/AA363","v":6.0901320780277723},{"$f":"AB376/AB363","v":6.0321166214599167},{"$f":"AC376/AC363","v":5.9701547074002042},{"$f":"AD376/AD363","v":5.9104181750430564},{"$f":"AE376/AE363","v":5.8527981634997088},{"$f":"AF376/AF363","v":5.7971969197734623},{"$f":"AG376/AG363","v":5.7435231476412589},{"$f":"AH376/AH363","v":5.6916935646280606},{"$f":"AI376/AI363","v":5.6412030034103902},{"$f":"AJ376/AJ363","v":5.5914953447095037},{"$f":"AK376/AK363","v":5.5424880981707281},{"$f":"AL376/AL363","v":5.4941952720373033},{"$f":"AM376/AM363","v":5.4466311547173376},{"$f":"AN376/AN363","v":5.3998103203870986},{"$f":"AO376/AO363","v":3.5003265530227758},{"$f":"AP376/AP363","v":3.4179687573308994},{"$f":"AQ376/AQ363","v":3.3356583710613124},{"$f":"AR376/AR363","v":3.2533963424024601},{"$f":"AS376/AS363","v":3.1711836385065593},{"$f":"AT376/AT363","v":3.0890212458688664}]
[null,"Fixed $/kg-day",{"$f":"C369/C363","v":298.95102874086103},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kg-day",{"$f":"Z369/Z363","v":289.90405338844528}]
[null,"Variable $/kg",{"$f":"C374/D363","v":2.073812726300011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/kg",{"$f":"Z374/AA363","v":2.1740323170797518}]
[null,"All per $/kg",{"$f":"C376/D363","v":2.9181878957417871},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/kg",{"$f":"Z376/AA363","v":5.3510630391449041}]
[]
[null,{"$f":"D383&\" \"&\"Hydrogen NW System Electrolysis\"","v":"2038 Hydrogen NW System Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA383&\" \"&\"Hydrogen Solar Electrolysis\"","v":"2038 Hydrogen Solar Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year","kg-day",2038,{"$f":"D383+1","v":2039},{"$f":"E383+1","v":2040},{"$f":"F383+1","v":2041},{"$f":"G383+1","v":2042},{"$f":"H383+1","v":2043},{"$f":"I383+1","v":2044},{"$f":"J383+1","v":2045},{"$f":"K383+1","v":2046},{"$f":"L383+1","v":2047},{"$f":"M383+1","v":2048},{"$f":"N383+1","v":2049},{"$f":"O383+1","v":2050},{"$f":"P383+1","v":2051},{"$f":"Q383+1","v":2052},{"$f":"R383+1","v":2053},{"$f":"S383+1","v":2054},{"$f":"T383+1","v":2055},{"$f":"U383+1","v":2056},{"$f":"V383+1","v":2057},null,"Year","kg-day",2038,{"$f":"AA383+1","v":2039},{"$f":"AB383+1","v":2040},{"$f":"AC383+1","v":2041},{"$f":"AD383+1","v":2042},{"$f":"AE383+1","v":2043},{"$f":"AF383+1","v":2044},{"$f":"AG383+1","v":2045},{"$f":"AH383+1","v":2046},{"$f":"AI383+1","v":2047},{"$f":"AJ383+1","v":2048},{"$f":"AK383+1","v":2049},{"$f":"AL383+1","v":2050},{"$f":"AM383+1","v":2051},{"$f":"AN383+1","v":2052},{"$f":"AO383+1","v":2053},{"$f":"AP383+1","v":2054},{"$f":"AQ383+1","v":2055},{"$f":"AR383+1","v":2056},{"$f":"AS383+1","v":2057}]
[null,"kG",5000,{"$f":"$C384*365*0.97","v":1770250},{"$f":"$C384*365*0.97","v":1770250},1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,null,"kG",5000,{"$f":"$C384*365*0.25","v":456250},{"$f":"$C384*365*0.25","v":456250},456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250]
[null,"MWh input",null,{"$f":"HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*D384/1000","v":81059.002392272319},{"$f":"HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*E384/1000","v":81059.002392272319},{"$f":"HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*F384/1000","v":81059.002392272319},{"$f":"HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*G384/1000","v":81059.002392272319},{"$f":"HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*H384/1000","v":81059.002392272319},{"$f":"HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*I384/1000","v":81059.002392272319},{"$f":"HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*J384/1000","v":81059.002392272319},{"$f":"HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*K384/1000","v":81059.002392272319},{"$f":"HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*L384/1000","v":81059.002392272319},{"$f":"HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*M384/1000","v":81059.002392272319},{"$f":"HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*N384/1000","v":81059.002392272319},{"$f":"HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*O384/1000","v":81059.002392272319},{"$f":"HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*P384/1000","v":81059.002392272319},{"$f":"HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*Q384/1000","v":81059.002392272319},{"$f":"HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*R384/1000","v":81059.002392272319},{"$f":"HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*S384/1000","v":81059.002392272319},{"$f":"HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*T384/1000","v":81059.002392272319},{"$f":"HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*U384/1000","v":81059.002392272319},{"$f":"HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*V384/1000","v":81059.002392272319},{"$f":"HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*W384/1000","v":81059.002392272319},null,"MWh input",null,{"$f":"(HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AA384/1000)/(1+$Z$1)","v":16713.196369540681},{"$f":"(HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AB384/1000)/(1+$Z$1)","v":16713.196369540681},{"$f":"(HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AC384/1000)/(1+$Z$1)","v":16713.196369540681},{"$f":"(HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AD384/1000)/(1+$Z$1)","v":16713.196369540681},{"$f":"(HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AE384/1000)/(1+$Z$1)","v":16713.196369540681},{"$f":"(HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AF384/1000)/(1+$Z$1)","v":16713.196369540681},{"$f":"(HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AG384/1000)/(1+$Z$1)","v":16713.196369540681},{"$f":"(HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AH384/1000)/(1+$Z$1)","v":16713.196369540681},{"$f":"(HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AI384/1000)/(1+$Z$1)","v":16713.196369540681},{"$f":"(HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AJ384/1000)/(1+$Z$1)","v":16713.196369540681},{"$f":"(HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AK384/1000)/(1+$Z$1)","v":16713.196369540681},{"$f":"(HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AL384/1000)/(1+$Z$1)","v":16713.196369540681},{"$f":"(HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AM384/1000)/(1+$Z$1)","v":16713.196369540681},{"$f":"(HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AN384/1000)/(1+$Z$1)","v":16713.196369540681},{"$f":"(HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AO384/1000)/(1+$Z$1)","v":16713.196369540681},{"$f":"(HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AP384/1000)/(1+$Z$1)","v":16713.196369540681},{"$f":"(HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AQ384/1000)/(1+$Z$1)","v":16713.196369540681},{"$f":"(HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AR384/1000)/(1+$Z$1)","v":16713.196369540681},{"$f":"(HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AS384/1000)/(1+$Z$1)","v":16713.196369540681},{"$f":"(HLOOKUP($D383,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AT384/1000)/(1+$Z$1)","v":16713.196369540681}]
[]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D387:W387))","v":552866.23418520635},{"$f":"HLOOKUP(D383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":633189.16975881462},{"$f":"HLOOKUP(E383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":645852.95315399091},{"$f":"HLOOKUP(F383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":658770.01221707079},{"$f":"HLOOKUP(G383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":671945.41246141214},{"$f":"HLOOKUP(H383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":685384.3207106404},{"$f":"HLOOKUP(I383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":699092.00712485332},{"$f":"HLOOKUP(J383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":713073.84726735041},{"$f":"HLOOKUP(K383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":727335.32421269733},{"$f":"HLOOKUP(L383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":741882.0306969512},{"$f":"HLOOKUP(M383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":756719.67131089023},{"$f":"HLOOKUP(N383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":771854.06473710819},{"$f":"HLOOKUP(O383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":787291.14603185025},{"$f":"HLOOKUP(P383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":803036.96895248734},{"$f":"HLOOKUP(Q383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":0},{"$f":"HLOOKUP(R383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":0},{"$f":"HLOOKUP(S383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":0},{"$f":"HLOOKUP(T383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":0},{"$f":"HLOOKUP(U383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":0},{"$f":"HLOOKUP(V383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":0},{"$f":"HLOOKUP(W383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA387:AT387))","v":552866.23418520635},{"$f":"HLOOKUP(AA383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":633189.16975881462},{"$f":"HLOOKUP(AB383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":645852.95315399091},{"$f":"HLOOKUP(AC383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":658770.01221707079},{"$f":"HLOOKUP(AD383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":671945.41246141214},{"$f":"HLOOKUP(AE383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":685384.3207106404},{"$f":"HLOOKUP(AF383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":699092.00712485332},{"$f":"HLOOKUP(AG383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":713073.84726735041},{"$f":"HLOOKUP(AH383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":727335.32421269733},{"$f":"HLOOKUP(AI383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":741882.0306969512},{"$f":"HLOOKUP(AJ383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":756719.67131089023},{"$f":"HLOOKUP(AK383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":771854.06473710819},{"$f":"HLOOKUP(AL383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":787291.14603185025},{"$f":"HLOOKUP(AM383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":803036.96895248734},{"$f":"HLOOKUP(AN383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":0},{"$f":"HLOOKUP(AO383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":0},{"$f":"HLOOKUP(AP383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":0},{"$f":"HLOOKUP(AQ383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":0},{"$f":"HLOOKUP(AR383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":0},{"$f":"HLOOKUP(AS383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":0},{"$f":"HLOOKUP(AT383,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C384","v":0}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D388:W388))","v":916913.35466682375},{"$f":"VLOOKUP(D382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1229584.7061510836},{"$f":"VLOOKUP(E382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1186797.0230126665},{"$f":"VLOOKUP(F382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1141797.4341082787},{"$f":"VLOOKUP(G382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1097584.2502251933},{"$f":"VLOOKUP(H382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1054098.5476442361},{"$f":"VLOOKUP(I382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1011286.6906723117},{"$f":"VLOOKUP(J382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":969098.06534551224},{"$f":"VLOOKUP(K382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":927485.83486141625},{"$f":"VLOOKUP(L382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":886197.68483278551},{"$f":"VLOOKUP(M382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":844956.37160657614},{"$f":"VLOOKUP(N382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":803715.05838036689},{"$f":"VLOOKUP(O382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":762473.74515415763},{"$f":"VLOOKUP(P382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":721232.43192794838},{"$f":"VLOOKUP(Q382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":679991.11870173912},{"$f":"VLOOKUP(R382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":638749.80547552998},{"$f":"VLOOKUP(S382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":597508.49224932061},{"$f":"VLOOKUP(T382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":556267.17902311112},{"$f":"VLOOKUP(U382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":515025.86579690181},{"$f":"VLOOKUP(V382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":473784.55257069255},{"$f":"VLOOKUP(W382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":432543.23934448342},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA388:AT388))","v":871067.68693348288},{"$f":"(VLOOKUP(AA382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1168105.4708435293},{"$f":"(VLOOKUP(AB382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1127457.1718620332},{"$f":"(VLOOKUP(AC382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1084707.5624028647},{"$f":"(VLOOKUP(AD382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1042705.0377139336},{"$f":"(VLOOKUP(AE382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1001393.6202620242},{"$f":"(VLOOKUP(AF382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":960722.35613869608},{"$f":"(VLOOKUP(AG382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":920643.16207823658},{"$f":"(VLOOKUP(AH382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":881111.54311834543},{"$f":"(VLOOKUP(AI382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":841887.80059114622},{"$f":"(VLOOKUP(AJ382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":802708.5530262473},{"$f":"(VLOOKUP(AK382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":763529.3054613485},{"$f":"(VLOOKUP(AL382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":724350.0578964497},{"$f":"(VLOOKUP(AM382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":685170.81033155089},{"$f":"(VLOOKUP(AN382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":645991.56276665209},{"$f":"(VLOOKUP(AO382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":606812.3152017534},{"$f":"(VLOOKUP(AP382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":567633.0676368546},{"$f":"(VLOOKUP(AQ382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":528453.82007195556},{"$f":"(VLOOKUP(AR382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":489274.5725070567},{"$f":"(VLOOKUP(AS382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":450095.32494215789},{"$f":"(VLOOKUP(AT382,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA383,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":410916.07737725921}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D389:W389))","v":17904.020127853721},{"$f":"D387*Misc_Rev","v":20505.198073469455},20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,25495.636473095441,26005.549202557351,0,0,0,0,0,0,0,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA389:AT389))","v":17904.020127853721},{"$f":"AA387*Misc_Rev","v":20505.198073469455},20915.302034938843,21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,25495.636473095441,26005.549202557351,0,0,0,0,0,0,0]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D390:W390))","v":1487683.6089798836},{"$f":"SUM(D387:D389)","v":1883279.0739833678},1853565.2782015963,1821901.0544009872,1791289.9429237559,1761678.3541967699,1733018.0933558962,1705264.0960827686,1678375.1862134177,1652104.8232118266,1626181.6527531981,1600564.8451499215,1575260.5276591033,1550274.9500829931,679991.11870173912,638749.80547552998,597508.49224932061,556267.17902311112,515025.86579690181,473784.55257069255,432543.23934448342,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA390:AT390))","v":1441837.9412465428},{"$f":"SUM(AA387:AA389)","v":1821799.8386758135},1794225.427050963,1764811.182695573,1736410.7304124963,1708973.426814558,1682453.7588222804,1656809.1928154929,1632000.8944703469,1607794.9389701874,1583933.8341728693,1560379.092230903,1537136.8404013955,1514213.3284865955,645991.56276665209,606812.3152017534,567633.0676368546,528453.82007195556,489274.5725070567,450095.32494215789,410916.07737725921]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D392:W392))","v":182788.92678181725},{"$f":"HLOOKUP(D383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D384","v":157107.08723339008},{"$f":"HLOOKUP(E383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E384","v":160249.22897805792},{"$f":"HLOOKUP(F383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F384","v":163454.21355761905},{"$f":"HLOOKUP(G383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G384","v":166723.29782877144},{"$f":"HLOOKUP(H383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H384","v":170057.76378534685},{"$f":"HLOOKUP(I383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I384","v":173458.91906105378},{"$f":"HLOOKUP(J383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J384","v":176928.09744227485},{"$f":"HLOOKUP(K383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K384","v":180466.65939112037},{"$f":"HLOOKUP(L383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L384","v":184075.99257894277},{"$f":"HLOOKUP(M383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M384","v":187757.51243052163},{"$f":"HLOOKUP(N383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N384","v":191512.66267913205},{"$f":"HLOOKUP(O383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O384","v":195342.91593271468},{"$f":"HLOOKUP(P383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P384","v":199249.77425136903},{"$f":"HLOOKUP(Q383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q384","v":203234.76973639641},{"$f":"HLOOKUP(R383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R384","v":207299.46513112431},{"$f":"HLOOKUP(S383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S384","v":211445.45443374684},{"$f":"HLOOKUP(T383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T384","v":215674.36352242177},{"$f":"HLOOKUP(U383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U384","v":219987.85079287019},{"$f":"HLOOKUP(V383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V384","v":224387.6078087276},{"$f":"HLOOKUP(W383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W384","v":228875.35996490216},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA392:AT392))","v":47110.54813964363},{"$f":"HLOOKUP(AA383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA384","v":40491.517328193324},{"$f":"HLOOKUP(AB383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB384","v":41301.347674757191},{"$f":"HLOOKUP(AC383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC384","v":42127.374628252335},{"$f":"HLOOKUP(AD383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD384","v":42969.922120817384},{"$f":"HLOOKUP(AE383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE384","v":43829.320563233719},{"$f":"HLOOKUP(AF383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF384","v":44705.906974498394},{"$f":"HLOOKUP(AG383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG384","v":45600.025113988362},{"$f":"HLOOKUP(AH383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH384","v":46512.02561626814},{"$f":"HLOOKUP(AI383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI384","v":47442.266128593496},{"$f":"HLOOKUP(AJ383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ384","v":48391.111451165365},{"$f":"HLOOKUP(AK383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK384","v":49358.933680188675},{"$f":"HLOOKUP(AL383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL384","v":50346.112353792443},{"$f":"HLOOKUP(AM383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM384","v":51353.034600868305},{"$f":"HLOOKUP(AN383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN384","v":52380.095292885671},{"$f":"HLOOKUP(AO383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO384","v":53427.697198743379},{"$f":"HLOOKUP(AP383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP384","v":54496.251142718254},{"$f":"HLOOKUP(AQ383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ384","v":55586.176165572622},{"$f":"HLOOKUP(AR383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR384","v":56697.89968888407},{"$f":"HLOOKUP(AS383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS384","v":57831.85768266175},{"$f":"HLOOKUP(AT383,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT384","v":58988.494836314989}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D393:W393))","v":3392203.0832655649},{"$f":"HLOOKUP(D383,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*D385","v":3146077.0492103659},{"$f":"HLOOKUP(E383,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*E385","v":3129067.2879988924},{"$f":"HLOOKUP(F383,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*F385","v":3122713.6164822811},{"$f":"HLOOKUP(G383,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*G385","v":3168823.3483085311},{"$f":"HLOOKUP(H383,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*H385","v":3159433.2271495266},{"$f":"HLOOKUP(I383,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*I385","v":3262072.2421414293},{"$f":"HLOOKUP(J383,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*J385","v":3736501.7266156361},{"$f":"HLOOKUP(K383,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*K385","v":3561513.4250335661},{"$f":"HLOOKUP(L383,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*L385","v":3561513.4250335661},{"$f":"HLOOKUP(M383,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*M385","v":3561513.4250335661},{"$f":"HLOOKUP(N383,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*N385","v":3561513.4250335661},{"$f":"HLOOKUP(O383,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*O385","v":3561513.4250335661},{"$f":"HLOOKUP(P383,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*P385","v":3561513.4250335661},{"$f":"HLOOKUP(Q383,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*Q385","v":3561513.4250335661},{"$f":"HLOOKUP(R383,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*R385","v":3561513.4250335661},{"$f":"HLOOKUP(S383,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*S385","v":3561513.4250335661},{"$f":"HLOOKUP(T383,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*T385","v":3561513.4250335661},{"$f":"HLOOKUP(U383,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*U385","v":3561513.4250335661},{"$f":"HLOOKUP(V383,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*V385","v":3561513.4250335661},{"$f":"HLOOKUP(W383,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*W385","v":3561513.4250335661},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA393:AT393))","v":917708.23466964148},{"$f":"VLOOKUP($AA383,'PPA Summary'!$A$4:$F$24,6,FALSE)*AA385*(1-$Z$2)","v":917708.23466964101},{"$f":"VLOOKUP($AA383,'PPA Summary'!$A$4:$F$24,6,FALSE)*AB385*(1-$Z$2)","v":917708.23466964101},{"$f":"VLOOKUP($AA383,'PPA Summary'!$A$4:$F$24,6,FALSE)*AC385*(1-$Z$2)","v":917708.23466964101},{"$f":"VLOOKUP($AA383,'PPA Summary'!$A$4:$F$24,6,FALSE)*AD385*(1-$Z$2)","v":917708.23466964101},{"$f":"VLOOKUP($AA383,'PPA Summary'!$A$4:$F$24,6,FALSE)*AE385*(1-$Z$2)","v":917708.23466964101},{"$f":"VLOOKUP($AA383,'PPA Summary'!$A$4:$F$24,6,FALSE)*AF385*(1-$Z$2)","v":917708.23466964101},{"$f":"VLOOKUP($AA383,'PPA Summary'!$A$4:$F$24,6,FALSE)*AG385*(1-$Z$2)","v":917708.23466964101},{"$f":"VLOOKUP($AA383,'PPA Summary'!$A$4:$F$24,6,FALSE)*AH385*(1-$Z$2)","v":917708.23466964101},{"$f":"VLOOKUP($AA383,'PPA Summary'!$A$4:$F$24,6,FALSE)*AI385*(1-$Z$2)","v":917708.23466964101},{"$f":"VLOOKUP($AA383,'PPA Summary'!$A$4:$F$24,6,FALSE)*AJ385*(1-$Z$2)","v":917708.23466964101},{"$f":"VLOOKUP($AA383,'PPA Summary'!$A$4:$F$24,6,FALSE)*AK385*(1-$Z$2)","v":917708.23466964101},{"$f":"VLOOKUP($AA383,'PPA Summary'!$A$4:$F$24,6,FALSE)*AL385*(1-$Z$2)","v":917708.23466964101},{"$f":"VLOOKUP($AA383,'PPA Summary'!$A$4:$F$24,6,FALSE)*AM385*(1-$Z$2)","v":917708.23466964101},{"$f":"VLOOKUP($AA383,'PPA Summary'!$A$4:$F$24,6,FALSE)*AN385*(1-$Z$2)","v":917708.23466964101},{"$f":"VLOOKUP($AA383,'PPA Summary'!$A$4:$F$24,6,FALSE)*AO385*(1-$Z$2)","v":917708.23466964101},{"$f":"VLOOKUP($AA383,'PPA Summary'!$A$4:$F$24,6,FALSE)*AP385*(1-$Z$2)","v":917708.23466964101},{"$f":"VLOOKUP($AA383,'PPA Summary'!$A$4:$F$24,6,FALSE)*AQ385*(1-$Z$2)","v":917708.23466964101},{"$f":"VLOOKUP($AA383,'PPA Summary'!$A$4:$F$24,6,FALSE)*AR385*(1-$Z$2)","v":917708.23466964101},{"$f":"VLOOKUP($AA383,'PPA Summary'!$A$4:$F$24,6,FALSE)*AS385*(1-$Z$2)","v":917708.23466964101},{"$f":"VLOOKUP($AA383,'PPA Summary'!$A$4:$F$24,6,FALSE)*AT385*(1-$Z$2)","v":917708.23466964101}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D394:W394))","v":115772.54125337442},{"$f":"SUM(D392:D393)*Misc_Rev","v":106970.3150745946},{"$f":"SUM(E392:E393)*Misc_Rev","v":106521.22608578157},{"$f":"SUM(F392:F393)*Misc_Rev","v":106419.25900801214},{"$f":"SUM(G392:G393)*Misc_Rev","v":108018.34258851042},{"$f":"SUM(H392:H393)*Misc_Rev","v":107822.23625043496},{"$f":"SUM(I392:I393)*Misc_Rev","v":111256.24112438121},{"$f":"SUM(J392:J393)*Misc_Rev","v":126732.5114222914},{"$f":"SUM(K392:K393)*Misc_Rev","v":121180.28305400907},{"$f":"SUM(L392:L393)*Misc_Rev","v":121297.16769996349},{"$f":"SUM(M392:M393)*Misc_Rev","v":121416.39003883702},{"$f":"SUM(N392:N393)*Misc_Rev","v":121537.99682448803},{"$f":"SUM(O392:O393)*Misc_Rev","v":121662.03574585204},{"$f":"SUM(P392:P393)*Misc_Rev","v":121788.55544564335},{"$f":"SUM(Q392:Q393)*Misc_Rev","v":121917.60553943049},{"$f":"SUM(R392:R393)*Misc_Rev","v":122049.23663509334},{"$f":"SUM(S392:S393)*Misc_Rev","v":122183.50035266946},{"$f":"SUM(T392:T393)*Misc_Rev","v":122320.44934459712},{"$f":"SUM(U392:U393)*Misc_Rev","v":122460.13731636333},{"$f":"SUM(V392:V393)*Misc_Rev","v":122602.61904756486},{"$f":"SUM(W392:W393)*Misc_Rev","v":122747.9504133904},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA394:AT394))","v":31244.691462495888},{"$f":"SUM(AA392:AA393)*Misc_Rev","v":31030.340768697868},{"$f":"SUM(AB392:AB393)*Misc_Rev","v":31056.566314640997},{"$f":"SUM(AC392:AC393)*Misc_Rev","v":31083.31637150298},{"$f":"SUM(AD392:AD393)*Misc_Rev","v":31110.601429502207},{"$f":"SUM(AE392:AE393)*Misc_Rev","v":31138.432188661416},{"$f":"SUM(AF392:AF393)*Misc_Rev","v":31166.819563003814},{"$f":"SUM(AG392:AG393)*Misc_Rev","v":31195.774684833053},{"$f":"SUM(AH392:AH393)*Misc_Rev","v":31225.308909098887},{"$f":"SUM(AI392:AI393)*Misc_Rev","v":31255.433817850029},{"$f":"SUM(AJ392:AJ393)*Misc_Rev","v":31286.161224776199},{"$f":"SUM(AK392:AK393)*Misc_Rev","v":31317.503179840889},{"$f":"SUM(AL392:AL393)*Misc_Rev","v":31349.471974006872},{"$f":"SUM(AM392:AM393)*Misc_Rev","v":31382.080144056177},{"$f":"SUM(AN392:AN393)*Misc_Rev","v":31415.340477506466},{"$f":"SUM(AO392:AO393)*Misc_Rev","v":31449.266017625763},{"$f":"SUM(AP392:AP393)*Misc_Rev","v":31483.870068547447},{"$f":"SUM(AQ392:AQ393)*Misc_Rev","v":31519.166200487562},{"$f":"SUM(AR392:AR393)*Misc_Rev","v":31555.168255066477},{"$f":"SUM(AS392:AS393)*Misc_Rev","v":31591.890350736976},{"$f":"SUM(AT392:AT393)*Misc_Rev","v":31629.346888320881}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D395:W395))","v":3690764.5513007543},{"$f":"SUM(D392:D394)","v":3410154.4515183507},{"$f":"SUM(E392:E394)","v":3395837.7430627318},3392587.0890479125,3443564.9887258131,3437313.2271853085,3546787.4023268642,4040162.3354802025,3863160.3674786957,3866886.5853124722,3870687.3275029249,3874564.0845371862,3878518.3767121327,3882551.754730578,3886665.8003093931,3890862.1267997837,3895142.3798199822,3899508.2379005849,3903961.4131427999,3908503.6518898588,3913136.7354118587,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA395:AT395))","v":996063.47427178069},{"$f":"SUM(AA392:AA394)","v":989230.09276653221},{"$f":"SUM(AB392:AB394)","v":990066.14865903929},990918.9256693963,991788.75821996061,992675.98742153612,993580.96120714326,994504.03446846234,995445.56919500802,996405.93461608456,997385.50734558259,998384.6715296706,999403.81899744028,1000443.3494145656,1001503.6704400332,1002585.1978860102,1003688.3558809067,1004813.5770357011,1005961.3026135915,1007131.9827030398,1008326.0763942768]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D397:W397))","v":5178448.1602806402},{"$f":"D395+D390","v":5293433.5255017187},{"$f":"E395+E390","v":5249403.0212643277},5214488.1434488995,5234854.9316495694,5198991.5813820781,5279805.4956827601,5745426.4315629713,5541535.5536921136,5518991.408524299,5496868.9802561235,5475128.9296871079,5453778.9043712355,5432826.7048135716,4566656.9190111319,4529611.9322753139,4492650.8720693029,4455775.4169236962,4418987.2789397016,4382288.204460551,4345679.9747563424,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA397:AT397))","v":2437901.4155183225},{"$f":"AA395+AA390","v":2811029.9314423455},{"$f":"AB395+AB390","v":2784291.5757100023},2755730.1083649695,2728199.4886324569,2701649.4142360939,2676034.7200294239,2651313.2272839551,2627446.463665355,2604200.8735862719,2581319.3415184519,2558763.7637605737,2536540.6593988356,2514656.6779011609,1647495.2332066852,1609397.5130877635,1571321.4235177613,1533267.3971076566,1495235.8751206482,1457227.3076451977,1419242.153771536]
[null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D398:W398))","v":2.925263753865635},{"$f":"D397/D384","v":2.9902180627039789},{"$f":"E397/E384","v":2.9653455846712768},{"$f":"F397/F384","v":2.9456224507549211},{"$f":"G397/G384","v":2.9571274857503571},{"$f":"H397/H384","v":2.9368685673673651},{"$f":"I397/I384","v":2.9825196981684847},{"$f":"J397/J384","v":3.2455452233091209},{"$f":"K397/K384","v":3.1303689047830043},{"$f":"L397/L384","v":3.1176338983331728},{"$f":"M397/M384","v":3.1051371163712038},{"$f":"N397/N384","v":3.0928563364988606},{"$f":"O397/O384","v":3.0807958787579355},{"$f":"P397/P384","v":3.0689601495910588},{"$f":"Q397/Q384","v":2.5796677977749649},{"$f":"R397/R384","v":2.5587413824461596},{"$f":"S397/S384","v":2.5378623765396431},{"$f":"T397/T384","v":2.5170317282438619},{"$f":"U397/U384","v":2.4962504047110303},{"$f":"V397/V384","v":2.4755193924364081},{"$f":"W397/W384","v":2.4548396976451587},null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA398:AT398))","v":5.3433455682593394},{"$f":"AA397/AA384","v":6.1611614935722638},{"$f":"AB397/AB384","v":6.1025568782684987},{"$f":"AC397/AC384","v":6.0399564018958234},{"$f":"AD397/AD384","v":5.9796153175505902},{"$f":"AE397/AE384","v":5.9214233736681505},{"$f":"AF397/AF384","v":5.8652815781466829},{"$f":"AG397/AG384","v":5.8110974844579841},{"$f":"AH397/AH384","v":5.7587867696774904},{"$f":"AI397/AI384","v":5.7078375311479927},{"$f":"AJ397/AJ384","v":5.6576862279856481},{"$f":"AK397/AK384","v":5.6082493452286544},{"$f":"AL397/AL384","v":5.5595411712851188},{"$f":"AM397/AM384","v":5.5115762803313118},{"$f":"AN397/AN384","v":3.6109484563434195},{"$f":"AO397/AO384","v":3.5274466040279746},{"$f":"AP397/AP384","v":3.4439921611348194},{"$f":"AQ397/AQ384","v":3.3605860758523978},{"$f":"AR397/AR384","v":3.2772293153329275},{"$f":"AS397/AS384","v":3.1939228660716661},{"$f":"AT397/AT384","v":3.1106677342937776}]
[null,"Fixed $/kg-day",{"$f":"C390/C384","v":297.53672179597675},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kg-day",{"$f":"Z390/Z384","v":288.3675882493086}]
[null,"Variable $/kg",{"$f":"C395/D384","v":2.0848832375657418},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/kg",{"$f":"Z395/AA384","v":2.1831528203217112}]
[null,"All per $/kg",{"$f":"C397/D384","v":2.925263753865635},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/kg",{"$f":"Z397/AA384","v":5.3433455682593367}]
[]
[null,{"$f":"D404&\" \"&\"Hydrogen NW System Electrolysis\"","v":"2039 Hydrogen NW System Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA404&\" \"&\"Hydrogen Solar Electrolysis\"","v":"2039 Hydrogen Solar Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year","kg-day",2039,{"$f":"D404+1","v":2040},{"$f":"E404+1","v":2041},{"$f":"F404+1","v":2042},{"$f":"G404+1","v":2043},{"$f":"H404+1","v":2044},{"$f":"I404+1","v":2045},{"$f":"J404+1","v":2046},{"$f":"K404+1","v":2047},{"$f":"L404+1","v":2048},{"$f":"M404+1","v":2049},{"$f":"N404+1","v":2050},{"$f":"O404+1","v":2051},{"$f":"P404+1","v":2052},{"$f":"Q404+1","v":2053},{"$f":"R404+1","v":2054},{"$f":"S404+1","v":2055},{"$f":"T404+1","v":2056},{"$f":"U404+1","v":2057},{"$f":"V404+1","v":2058},null,"Year","kg-day",2039,{"$f":"AA404+1","v":2040},{"$f":"AB404+1","v":2041},{"$f":"AC404+1","v":2042},{"$f":"AD404+1","v":2043},{"$f":"AE404+1","v":2044},{"$f":"AF404+1","v":2045},{"$f":"AG404+1","v":2046},{"$f":"AH404+1","v":2047},{"$f":"AI404+1","v":2048},{"$f":"AJ404+1","v":2049},{"$f":"AK404+1","v":2050},{"$f":"AL404+1","v":2051},{"$f":"AM404+1","v":2052},{"$f":"AN404+1","v":2053},{"$f":"AO404+1","v":2054},{"$f":"AP404+1","v":2055},{"$f":"AQ404+1","v":2056},{"$f":"AR404+1","v":2057},{"$f":"AS404+1","v":2058}]
[null,"kG",5000,{"$f":"$C405*365*0.97","v":1770250},{"$f":"$C405*365*0.97","v":1770250},1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,null,"kG",5000,{"$f":"$C405*365*0.25","v":456250},{"$f":"$C405*365*0.25","v":456250},456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250]
[null,"MWh input",null,{"$f":"HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*D405/1000","v":80357.087144329722},{"$f":"HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*E405/1000","v":80357.087144329722},{"$f":"HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*F405/1000","v":80357.087144329722},{"$f":"HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*G405/1000","v":80357.087144329722},{"$f":"HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*H405/1000","v":80357.087144329722},{"$f":"HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*I405/1000","v":80357.087144329722},{"$f":"HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*J405/1000","v":80357.087144329722},{"$f":"HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*K405/1000","v":80357.087144329722},{"$f":"HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*L405/1000","v":80357.087144329722},{"$f":"HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*M405/1000","v":80357.087144329722},{"$f":"HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*N405/1000","v":80357.087144329722},{"$f":"HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*O405/1000","v":80357.087144329722},{"$f":"HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*P405/1000","v":80357.087144329722},{"$f":"HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*Q405/1000","v":80357.087144329722},{"$f":"HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*R405/1000","v":80357.087144329722},{"$f":"HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*S405/1000","v":80357.087144329722},{"$f":"HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*T405/1000","v":80357.087144329722},{"$f":"HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*U405/1000","v":80357.087144329722},{"$f":"HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*V405/1000","v":80357.087144329722},{"$f":"HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*W405/1000","v":80357.087144329722},null,"MWh input",null,{"$f":"(HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AA405/1000)/(1+$Z$1)","v":16568.471576150459},{"$f":"(HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AB405/1000)/(1+$Z$1)","v":16568.471576150459},{"$f":"(HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AC405/1000)/(1+$Z$1)","v":16568.471576150459},{"$f":"(HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AD405/1000)/(1+$Z$1)","v":16568.471576150459},{"$f":"(HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AE405/1000)/(1+$Z$1)","v":16568.471576150459},{"$f":"(HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AF405/1000)/(1+$Z$1)","v":16568.471576150459},{"$f":"(HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AG405/1000)/(1+$Z$1)","v":16568.471576150459},{"$f":"(HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AH405/1000)/(1+$Z$1)","v":16568.471576150459},{"$f":"(HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AI405/1000)/(1+$Z$1)","v":16568.471576150459},{"$f":"(HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AJ405/1000)/(1+$Z$1)","v":16568.471576150459},{"$f":"(HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AK405/1000)/(1+$Z$1)","v":16568.471576150459},{"$f":"(HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AL405/1000)/(1+$Z$1)","v":16568.471576150459},{"$f":"(HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AM405/1000)/(1+$Z$1)","v":16568.471576150459},{"$f":"(HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AN405/1000)/(1+$Z$1)","v":16568.471576150459},{"$f":"(HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AO405/1000)/(1+$Z$1)","v":16568.471576150459},{"$f":"(HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AP405/1000)/(1+$Z$1)","v":16568.471576150459},{"$f":"(HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AQ405/1000)/(1+$Z$1)","v":16568.471576150459},{"$f":"(HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AR405/1000)/(1+$Z$1)","v":16568.471576150459},{"$f":"(HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AS405/1000)/(1+$Z$1)","v":16568.471576150459},{"$f":"(HLOOKUP($D404,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AT405/1000)/(1+$Z$1)","v":16568.471576150459}]
[]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D408:W408))","v":531726.58136330801},{"$f":"HLOOKUP(D404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":645852.95315399091},{"$f":"HLOOKUP(E404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":658770.01221707079},{"$f":"HLOOKUP(F404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":671945.41246141214},{"$f":"HLOOKUP(G404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":685384.3207106404},{"$f":"HLOOKUP(H404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":699092.00712485332},{"$f":"HLOOKUP(I404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":713073.84726735041},{"$f":"HLOOKUP(J404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":727335.32421269733},{"$f":"HLOOKUP(K404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":741882.0306969512},{"$f":"HLOOKUP(L404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":756719.67131089023},{"$f":"HLOOKUP(M404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":771854.06473710819},{"$f":"HLOOKUP(N404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":787291.14603185025},{"$f":"HLOOKUP(O404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":803036.96895248734},{"$f":"HLOOKUP(P404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":0},{"$f":"HLOOKUP(Q404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":0},{"$f":"HLOOKUP(R404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":0},{"$f":"HLOOKUP(S404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":0},{"$f":"HLOOKUP(T404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":0},{"$f":"HLOOKUP(U404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":0},{"$f":"HLOOKUP(V404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":0},{"$f":"HLOOKUP(W404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA408:AT408))","v":531726.58136330801},{"$f":"HLOOKUP(AA404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":645852.95315399091},{"$f":"HLOOKUP(AB404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":658770.01221707079},{"$f":"HLOOKUP(AC404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":671945.41246141214},{"$f":"HLOOKUP(AD404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":685384.3207106404},{"$f":"HLOOKUP(AE404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":699092.00712485332},{"$f":"HLOOKUP(AF404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":713073.84726735041},{"$f":"HLOOKUP(AG404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":727335.32421269733},{"$f":"HLOOKUP(AH404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":741882.0306969512},{"$f":"HLOOKUP(AI404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":756719.67131089023},{"$f":"HLOOKUP(AJ404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":771854.06473710819},{"$f":"HLOOKUP(AK404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":787291.14603185025},{"$f":"HLOOKUP(AL404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":803036.96895248734},{"$f":"HLOOKUP(AM404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":0},{"$f":"HLOOKUP(AN404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":0},{"$f":"HLOOKUP(AO404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":0},{"$f":"HLOOKUP(AP404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":0},{"$f":"HLOOKUP(AQ404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":0},{"$f":"HLOOKUP(AR404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":0},{"$f":"HLOOKUP(AS404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":0},{"$f":"HLOOKUP(AT404,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C405","v":0}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D409:W409))","v":929294.12009712635},{"$f":"VLOOKUP(D403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1246187.3652202988},{"$f":"VLOOKUP(E403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1202821.9347238063},{"$f":"VLOOKUP(F403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1157214.7318591138},{"$f":"VLOOKUP(G403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1112404.5525720494},{"$f":"VLOOKUP(H403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1068331.6775167393},{"$f":"VLOOKUP(I403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1024941.7467757862},{"$f":"VLOOKUP(J403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":982183.46296234836},{"$f":"VLOOKUP(K403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":940009.35685278231},{"$f":"VLOOKUP(L403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":898163.70714552456},{"$f":"VLOOKUP(M403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":856365.52666191012},{"$f":"VLOOKUP(N403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":814567.34617829591},{"$f":"VLOOKUP(O403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":772769.16569468169},{"$f":"VLOOKUP(P403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":730970.98521106748},{"$f":"VLOOKUP(Q403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":689172.80472745327},{"$f":"VLOOKUP(R403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":647374.62424383906},{"$f":"VLOOKUP(S403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":605576.44376022473},{"$f":"VLOOKUP(T403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":563778.26327661041},{"$f":"VLOOKUP(U403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":521980.08279299602},{"$f":"VLOOKUP(V403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":480181.90230938175},{"$f":"VLOOKUP(W403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":438383.7218257676},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA409:AT409))","v":882829.41409226961},{"$f":"(VLOOKUP(AA403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1183877.9969592837},{"$f":"(VLOOKUP(AB403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1142680.837987616},{"$f":"(VLOOKUP(AC403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1099353.9952661581},{"$f":"(VLOOKUP(AD403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1056784.324943447},{"$f":"(VLOOKUP(AE403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1014915.0936409023},{"$f":"(VLOOKUP(AF403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":973694.65943699679},{"$f":"(VLOOKUP(AG403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":933074.28981423087},{"$f":"(VLOOKUP(AH403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":893008.88901014312},{"$f":"(VLOOKUP(AI403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":853255.52178824833},{"$f":"(VLOOKUP(AJ403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":813547.25032881461},{"$f":"(VLOOKUP(AK403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":773838.97886938113},{"$f":"(VLOOKUP(AL403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":734130.70740994753},{"$f":"(VLOOKUP(AM403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":694422.43595051405},{"$f":"(VLOOKUP(AN403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":654714.16449108056},{"$f":"(VLOOKUP(AO403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":615005.89303164708},{"$f":"(VLOOKUP(AP403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":575297.62157221348},{"$f":"(VLOOKUP(AQ403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":535589.35011277988},{"$f":"(VLOOKUP(AR403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":495881.07865334622},{"$f":"(VLOOKUP(AS403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":456172.80719391262},{"$f":"(VLOOKUP(AT403,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA404,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":416464.5357344792}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D410:W410))","v":17219.433610869368},{"$f":"D408*Misc_Rev","v":20915.302034938843},21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,25495.636473095441,26005.549202557351,0,0,0,0,0,0,0,0,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA410:AT410))","v":17219.433610869368},{"$f":"AA408*Misc_Rev","v":20915.302034938843},21333.608075637621,21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,25495.636473095441,26005.549202557351,0,0,0,0,0,0,0,0]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D411:W411))","v":1478240.1350713037},{"$f":"SUM(D408:D410)","v":1912955.6204092286},1882925.5550165146,1850920.4245576763,1819984.3591245832,1790063.0802003238,1761107.7775130426,1733072.8143143498,1705916.4952318235,1679388.9882921465,1653215.3134314646,1627354.1286832415,1601811.6838497266,730970.98521106748,689172.80472745327,647374.62424383906,605576.44376022473,563778.26327661041,521980.08279299602,480181.90230938175,438383.7218257676,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA411:AT411))","v":1431775.4290664473},{"$f":"SUM(AA408:AA410)","v":1850646.2521482136},1822784.4582803242,1793059.6879647207,1764364.1314959808,1736646.4963244868,1709860.6901742532,1683963.6411662323,1658916.0273891843,1634480.8029348704,1610397.0370983691,1586625.7613743269,1563173.2255649923,694422.43595051405,654714.16449108056,615005.89303164708,575297.62157221348,535589.35011277988,495881.07865334622,456172.80719391262,416464.5357344792]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D413:W413))","v":186444.70531745363},{"$f":"HLOOKUP(D404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D405","v":160249.22897805792},{"$f":"HLOOKUP(E404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E405","v":163454.21355761905},{"$f":"HLOOKUP(F404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F405","v":166723.29782877144},{"$f":"HLOOKUP(G404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G405","v":170057.76378534685},{"$f":"HLOOKUP(H404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H405","v":173458.91906105378},{"$f":"HLOOKUP(I404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I405","v":176928.09744227485},{"$f":"HLOOKUP(J404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J405","v":180466.65939112037},{"$f":"HLOOKUP(K404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K405","v":184075.99257894277},{"$f":"HLOOKUP(L404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L405","v":187757.51243052163},{"$f":"HLOOKUP(M404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M405","v":191512.66267913205},{"$f":"HLOOKUP(N404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N405","v":195342.91593271468},{"$f":"HLOOKUP(O404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O405","v":199249.77425136903},{"$f":"HLOOKUP(P404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P405","v":203234.76973639641},{"$f":"HLOOKUP(Q404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q405","v":207299.46513112431},{"$f":"HLOOKUP(R404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R405","v":211445.45443374684},{"$f":"HLOOKUP(S404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S405","v":215674.36352242177},{"$f":"HLOOKUP(T404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T405","v":219987.85079287019},{"$f":"HLOOKUP(U404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U405","v":224387.6078087276},{"$f":"HLOOKUP(V404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V405","v":228875.35996490216},{"$f":"HLOOKUP(W404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W405","v":233452.86716420023},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA413:AT413))","v":48052.759102436503},{"$f":"HLOOKUP(AA404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA405","v":41301.347674757191},{"$f":"HLOOKUP(AB404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB405","v":42127.374628252335},{"$f":"HLOOKUP(AC404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC405","v":42969.922120817384},{"$f":"HLOOKUP(AD404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD405","v":43829.320563233719},{"$f":"HLOOKUP(AE404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE405","v":44705.906974498394},{"$f":"HLOOKUP(AF404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF405","v":45600.025113988362},{"$f":"HLOOKUP(AG404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG405","v":46512.02561626814},{"$f":"HLOOKUP(AH404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH405","v":47442.266128593496},{"$f":"HLOOKUP(AI404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI405","v":48391.111451165365},{"$f":"HLOOKUP(AJ404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ405","v":49358.933680188675},{"$f":"HLOOKUP(AK404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK405","v":50346.112353792443},{"$f":"HLOOKUP(AL404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL405","v":51353.034600868305},{"$f":"HLOOKUP(AM404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM405","v":52380.095292885671},{"$f":"HLOOKUP(AN404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN405","v":53427.697198743379},{"$f":"HLOOKUP(AO404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO405","v":54496.251142718254},{"$f":"HLOOKUP(AP404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP405","v":55586.176165572622},{"$f":"HLOOKUP(AQ404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ405","v":56697.89968888407},{"$f":"HLOOKUP(AR404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR405","v":57831.85768266175},{"$f":"HLOOKUP(AS404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS405","v":58988.494836314989},{"$f":"HLOOKUP(AT404,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT405","v":60168.264733041295}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D414:W414))","v":3389846.6172516784},{"$f":"HLOOKUP(D404,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*D406","v":3101971.7159283659},{"$f":"HLOOKUP(E404,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*E406","v":3095673.0628401376},{"$f":"HLOOKUP(F404,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*F406","v":3141383.5160805155},{"$f":"HLOOKUP(G404,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*G406","v":3132074.7069168105},{"$f":"HLOOKUP(H404,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*H406","v":3233824.9385838462},{"$f":"HLOOKUP(I404,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*I406","v":3704146.1898032883},{"$f":"HLOOKUP(J404,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*J406","v":3530673.1666414686},{"$f":"HLOOKUP(K404,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*K406","v":3530673.1666414686},{"$f":"HLOOKUP(L404,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*L406","v":3530673.1666414686},{"$f":"HLOOKUP(M404,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*M406","v":3530673.1666414686},{"$f":"HLOOKUP(N404,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*N406","v":3530673.1666414686},{"$f":"HLOOKUP(O404,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*O406","v":3530673.1666414686},{"$f":"HLOOKUP(P404,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*P406","v":3530673.1666414686},{"$f":"HLOOKUP(Q404,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*Q406","v":3530673.1666414686},{"$f":"HLOOKUP(R404,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*R406","v":3530673.1666414686},{"$f":"HLOOKUP(S404,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*S406","v":3530673.1666414686},{"$f":"HLOOKUP(T404,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*T406","v":3530673.1666414686},{"$f":"HLOOKUP(U404,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*U406","v":3530673.1666414686},{"$f":"HLOOKUP(V404,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*V406","v":3530673.1666414686},{"$f":"HLOOKUP(W404,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*W406","v":3530673.1666414686},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA414:AT414))","v":920801.85602791223},{"$f":"VLOOKUP($AA404,'PPA Summary'!$A$4:$F$24,6,FALSE)*AA406*(1-$Z$2)","v":920801.85602791188},{"$f":"VLOOKUP($AA404,'PPA Summary'!$A$4:$F$24,6,FALSE)*AB406*(1-$Z$2)","v":920801.85602791188},{"$f":"VLOOKUP($AA404,'PPA Summary'!$A$4:$F$24,6,FALSE)*AC406*(1-$Z$2)","v":920801.85602791188},{"$f":"VLOOKUP($AA404,'PPA Summary'!$A$4:$F$24,6,FALSE)*AD406*(1-$Z$2)","v":920801.85602791188},{"$f":"VLOOKUP($AA404,'PPA Summary'!$A$4:$F$24,6,FALSE)*AE406*(1-$Z$2)","v":920801.85602791188},{"$f":"VLOOKUP($AA404,'PPA Summary'!$A$4:$F$24,6,FALSE)*AF406*(1-$Z$2)","v":920801.85602791188},{"$f":"VLOOKUP($AA404,'PPA Summary'!$A$4:$F$24,6,FALSE)*AG406*(1-$Z$2)","v":920801.85602791188},{"$f":"VLOOKUP($AA404,'PPA Summary'!$A$4:$F$24,6,FALSE)*AH406*(1-$Z$2)","v":920801.85602791188},{"$f":"VLOOKUP($AA404,'PPA Summary'!$A$4:$F$24,6,FALSE)*AI406*(1-$Z$2)","v":920801.85602791188},{"$f":"VLOOKUP($AA404,'PPA Summary'!$A$4:$F$24,6,FALSE)*AJ406*(1-$Z$2)","v":920801.85602791188},{"$f":"VLOOKUP($AA404,'PPA Summary'!$A$4:$F$24,6,FALSE)*AK406*(1-$Z$2)","v":920801.85602791188},{"$f":"VLOOKUP($AA404,'PPA Summary'!$A$4:$F$24,6,FALSE)*AL406*(1-$Z$2)","v":920801.85602791188},{"$f":"VLOOKUP($AA404,'PPA Summary'!$A$4:$F$24,6,FALSE)*AM406*(1-$Z$2)","v":920801.85602791188},{"$f":"VLOOKUP($AA404,'PPA Summary'!$A$4:$F$24,6,FALSE)*AN406*(1-$Z$2)","v":920801.85602791188},{"$f":"VLOOKUP($AA404,'PPA Summary'!$A$4:$F$24,6,FALSE)*AO406*(1-$Z$2)","v":920801.85602791188},{"$f":"VLOOKUP($AA404,'PPA Summary'!$A$4:$F$24,6,FALSE)*AP406*(1-$Z$2)","v":920801.85602791188},{"$f":"VLOOKUP($AA404,'PPA Summary'!$A$4:$F$24,6,FALSE)*AQ406*(1-$Z$2)","v":920801.85602791188},{"$f":"VLOOKUP($AA404,'PPA Summary'!$A$4:$F$24,6,FALSE)*AR406*(1-$Z$2)","v":920801.85602791188},{"$f":"VLOOKUP($AA404,'PPA Summary'!$A$4:$F$24,6,FALSE)*AS406*(1-$Z$2)","v":920801.85602791188},{"$f":"VLOOKUP($AA404,'PPA Summary'!$A$4:$F$24,6,FALSE)*AT406*(1-$Z$2)","v":920801.85602791188}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D415:W415))","v":115814.61819007879},{"$f":"SUM(D413:D414)*Misc_Rev","v":105643.76307984964},{"$f":"SUM(E413:E414)*Misc_Rev","v":105543.57771886497},{"$f":"SUM(F413:F414)*Misc_Rev","v":107129.73106163836},{"$f":"SUM(G413:G414)*Misc_Rev","v":106936.25793121867},{"$f":"SUM(H413:H414)*Misc_Rev","v":110341.48044597244},{"$f":"SUM(I413:I414)*Misc_Rev","v":125684.70971816033},{"$f":"SUM(J413:J414)*Misc_Rev","v":120181.55212623937},{"$f":"SUM(K413:K414)*Misc_Rev","v":120298.43677219382},{"$f":"SUM(L413:L414)*Misc_Rev","v":120417.65911106735},{"$f":"SUM(M413:M414)*Misc_Rev","v":120539.26589671834},{"$f":"SUM(N413:N414)*Misc_Rev","v":120663.30481808235},{"$f":"SUM(O413:O414)*Misc_Rev","v":120789.82451787365},{"$f":"SUM(P413:P414)*Misc_Rev","v":120918.87461166079},{"$f":"SUM(Q413:Q414)*Misc_Rev","v":121050.50570732367},{"$f":"SUM(R413:R414)*Misc_Rev","v":121184.76942489979},{"$f":"SUM(S413:S414)*Misc_Rev","v":121321.71841682743},{"$f":"SUM(T413:T414)*Misc_Rev","v":121461.40638859365},{"$f":"SUM(U413:U414)*Misc_Rev","v":121603.88811979517},{"$f":"SUM(V413:V414)*Misc_Rev","v":121749.21948562072},{"$f":"SUM(W413:W414)*Misc_Rev","v":121897.45747876279},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA415:AT415))","v":31375.387856381214},{"$f":"SUM(AA413:AA414)*Misc_Rev","v":31156.75014870724},{"$f":"SUM(AB413:AB414)*Misc_Rev","v":31183.500205569224},{"$f":"SUM(AC413:AC414)*Misc_Rev","v":31210.78526356845},{"$f":"SUM(AD413:AD414)*Misc_Rev","v":31238.61602272766},{"$f":"SUM(AE413:AE414)*Misc_Rev","v":31267.003397070057},{"$f":"SUM(AF413:AF414)*Misc_Rev","v":31295.958518899301},{"$f":"SUM(AG413:AG414)*Misc_Rev","v":31325.49274316513},{"$f":"SUM(AH413:AH414)*Misc_Rev","v":31355.617651916273},{"$f":"SUM(AI413:AI414)*Misc_Rev","v":31386.345058842442},{"$f":"SUM(AJ413:AJ414)*Misc_Rev","v":31417.687013907132},{"$f":"SUM(AK413:AK414)*Misc_Rev","v":31449.655808073116},{"$f":"SUM(AL413:AL414)*Misc_Rev","v":31482.263978122421},{"$f":"SUM(AM413:AM414)*Misc_Rev","v":31515.52431157271},{"$f":"SUM(AN413:AN414)*Misc_Rev","v":31549.449851692007},{"$f":"SUM(AO413:AO414)*Misc_Rev","v":31584.05390261369},{"$f":"SUM(AP413:AP414)*Misc_Rev","v":31619.350034553805},{"$f":"SUM(AQ413:AQ414)*Misc_Rev","v":31655.352089132721},{"$f":"SUM(AR413:AR414)*Misc_Rev","v":31692.074184803219},{"$f":"SUM(AS413:AS414)*Misc_Rev","v":31729.530722387128},{"$f":"SUM(AT413:AT414)*Misc_Rev","v":31767.736390722712}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D416:W416))","v":3692105.9407592113},{"$f":"SUM(D413:D415)","v":3367864.7079862733},{"$f":"SUM(E413:E415)","v":3364670.8541166219},3415236.5449709254,3409068.7286333758,3517625.3380908724,4006758.9969637236,3831321.3781588287,3835047.5959926052,3838848.3381830575,3842725.0952173192,3846679.3873922653,3850712.7654107111,3854826.8109895261,3859023.1374799167,3863303.3905001152,3867669.2485807175,3872122.4238229329,3876664.6625699918,3881297.7460919912,3886023.4912844314,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA416:AT416))","v":1000230.0029867301},{"$f":"SUM(AA413:AA415)","v":993259.95385137631},{"$f":"SUM(AB413:AB415)","v":994112.73086173343},994982.56341229763,995869.79261387326,996774.7663994804,997697.83966079948,998639.37438734516,999599.73980842158,1000579.3125379197,1001578.4767220077,1002597.6241897774,1003637.1546069026,1004697.4756323702,1005779.0030783472,1006882.1610732438,1008007.3822280383,1009155.1078059287,1010325.7878953768,1011519.8815866141,1012737.8571516759]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D418:W418))","v":5170346.0758305136},{"$f":"D416+D411","v":5280820.3283955017},{"$f":"E416+E411","v":5247596.4091331363},5266156.9695286015,5229053.087757959,5307688.4182911962,5767866.7744767666,5564394.1924731787,5540964.0912244283,5518237.326475204,5495940.4086487833,5474033.5160755068,5452524.4492604379,4585797.7962005939,4548195.94220737,4510678.0147439539,4473245.6923409421,4435900.6870995434,4398644.7453629877,4361479.6484013731,4324407.2131101992,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA418:AT418))","v":2432005.4320531772},{"$f":"AA416+AA411","v":2843906.20599959},{"$f":"AB416+AB411","v":2816897.1891420577},2788042.2513770182,2760233.9241098538,2733421.2627239674,2707558.5298350528,2682603.0155535773,2658515.7671976062,2635060.1154727899,2611975.5138203767,2589223.3855641042,2566810.380171895,1699119.9115828844,1660493.1675694278,1621888.0541048909,1583305.0038002518,1544744.4579187087,1506206.8665487231,1467692.6887805266,1429202.3928861551]
[null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D419:W419))","v":2.9206869514647726},{"$f":"D418/D405","v":2.9830929690131347},{"$f":"E418/E405","v":2.964325043995558},{"$f":"F418/F405","v":2.9748097554179362},{"$f":"G418/G405","v":2.9538500707572144},{"$f":"H418/H405","v":2.9982705370943066},{"$f":"I418/I405","v":3.2582215926997691},{"$f":"J418/J405","v":3.1432815661478202},{"$f":"K418/K405","v":3.1300460902270459},{"$f":"L418/L405","v":3.1172079234431318},{"$f":"M418/M405","v":3.1046125737318362},{"$f":"N418/N405","v":3.09223754615196},{"$f":"O418/O405","v":3.0800872471461309},{"$f":"P418/P405","v":2.5904803254910855},{"$f":"Q418/Q405","v":2.5692393403233273},{"$f":"R418/R405","v":2.5480457645778585},{"$f":"S418/S405","v":2.5269005464431249},{"$f":"T418/T405","v":2.5058046530713423},{"$f":"U418/U405","v":2.4847590709577676},{"$f":"V418/V405","v":2.4637648063275654},{"$f":"W418/W405","v":2.4428228855304051},null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA419:AT419))","v":5.3304228647740866},{"$f":"AA418/AA405","v":6.2332190816429369},{"$f":"AB418/AB405","v":6.1740212364757427},{"$f":"AC418/AC405","v":6.1107775372646973},{"$f":"AD418/AD405","v":6.0498277788709123},{"$f":"AE418/AE405","v":5.9910603018607507},{"$f":"AF418/AF405","v":5.9343748599124444},{"$f":"AG418/AG405","v":5.8796778423092109},{"$f":"AH418/AH405","v":5.8268838733098214},{"$f":"AI418/AI405","v":5.7754742256937863},{"$f":"AJ418/AJ405","v":5.7248778385104151},{"$f":"AK418/AK405","v":5.6750101601405021},{"$f":"AL418/AL405","v":5.6258857647603175},{"$f":"AM418/AM405","v":3.7240984363460479},{"$f":"AN418/AN405","v":3.639437079604225},{"$f":"AO418/AO405","v":3.5548231322846924},{"$f":"AP418/AP405","v":3.4702575425758941},{"$f":"AQ418/AQ405","v":3.3857412776300464},{"$f":"AR418/AR405","v":3.3012753239424066},{"$f":"AS418/AS405","v":3.2168606877381407},{"$f":"AT418/AT405","v":3.1324983953669152}]
[null,"Fixed $/kg-day",{"$f":"C411/C405","v":295.64802701426072},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kg-day",{"$f":"Z411/Z405","v":286.35508581328946}]
[null,"Variable $/kg",{"$f":"C416/D405","v":2.0856409776919707},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/kg",{"$f":"Z416/AA405","v":2.1922849380531071}]
[null,"All per $/kg",{"$f":"C418/D405","v":2.9206869514647726},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/kg",{"$f":"Z418/AA405","v":5.3304228647740866}]
[]
[null,{"$f":"D425&\" \"&\"Hydrogen NW System Electrolysis\"","v":"2040 Hydrogen NW System Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,{"$f":"AA425&\" \"&\"Hydrogen Solar Electrolysis\"","v":"2040 Hydrogen Solar Electrolysis"},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Year","kg-day",2040,{"$f":"D425+1","v":2041},{"$f":"E425+1","v":2042},{"$f":"F425+1","v":2043},{"$f":"G425+1","v":2044},{"$f":"H425+1","v":2045},{"$f":"I425+1","v":2046},{"$f":"J425+1","v":2047},{"$f":"K425+1","v":2048},{"$f":"L425+1","v":2049},{"$f":"M425+1","v":2050},{"$f":"N425+1","v":2051},{"$f":"O425+1","v":2052},{"$f":"P425+1","v":2053},{"$f":"Q425+1","v":2054},{"$f":"R425+1","v":2055},{"$f":"S425+1","v":2056},{"$f":"T425+1","v":2057},{"$f":"U425+1","v":2058},{"$f":"V425+1","v":2059},null,"Year","kg-day",2040,{"$f":"AA425+1","v":2041},{"$f":"AB425+1","v":2042},{"$f":"AC425+1","v":2043},{"$f":"AD425+1","v":2044},{"$f":"AE425+1","v":2045},{"$f":"AF425+1","v":2046},{"$f":"AG425+1","v":2047},{"$f":"AH425+1","v":2048},{"$f":"AI425+1","v":2049},{"$f":"AJ425+1","v":2050},{"$f":"AK425+1","v":2051},{"$f":"AL425+1","v":2052},{"$f":"AM425+1","v":2053},{"$f":"AN425+1","v":2054},{"$f":"AO425+1","v":2055},{"$f":"AP425+1","v":2056},{"$f":"AQ425+1","v":2057},{"$f":"AR425+1","v":2058},{"$f":"AS425+1","v":2059}]
[null,"kG",5000,{"$f":"$C426*365*0.97","v":1770250},{"$f":"$C426*365*0.97","v":1770250},1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,1770250,null,"kG",5000,{"$f":"$C426*365*0.25","v":456250},{"$f":"$C426*365*0.25","v":456250},456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250,456250]
[null,"MWh input",null,{"$f":"HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*D426/1000","v":79661.25},{"$f":"HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*E426/1000","v":79661.25},{"$f":"HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*F426/1000","v":79661.25},{"$f":"HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*G426/1000","v":79661.25},{"$f":"HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*H426/1000","v":79661.25},{"$f":"HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*I426/1000","v":79661.25},{"$f":"HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*J426/1000","v":79661.25},{"$f":"HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*K426/1000","v":79661.25},{"$f":"HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*L426/1000","v":79661.25},{"$f":"HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*M426/1000","v":79661.25},{"$f":"HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*N426/1000","v":79661.25},{"$f":"HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*O426/1000","v":79661.25},{"$f":"HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*P426/1000","v":79661.25},{"$f":"HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*Q426/1000","v":79661.25},{"$f":"HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*R426/1000","v":79661.25},{"$f":"HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*S426/1000","v":79661.25},{"$f":"HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*T426/1000","v":79661.25},{"$f":"HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*U426/1000","v":79661.25},{"$f":"HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*V426/1000","v":79661.25},{"$f":"HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*W426/1000","v":79661.25},null,"MWh input",null,{"$f":"(HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AA426/1000)/(1+$Z$1)","v":16425},{"$f":"(HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AB426/1000)/(1+$Z$1)","v":16425},{"$f":"(HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AC426/1000)/(1+$Z$1)","v":16425},{"$f":"(HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AD426/1000)/(1+$Z$1)","v":16425},{"$f":"(HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AE426/1000)/(1+$Z$1)","v":16425},{"$f":"(HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AF426/1000)/(1+$Z$1)","v":16425},{"$f":"(HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AG426/1000)/(1+$Z$1)","v":16425},{"$f":"(HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AH426/1000)/(1+$Z$1)","v":16425},{"$f":"(HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AI426/1000)/(1+$Z$1)","v":16425},{"$f":"(HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AJ426/1000)/(1+$Z$1)","v":16425},{"$f":"(HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AK426/1000)/(1+$Z$1)","v":16425},{"$f":"(HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AL426/1000)/(1+$Z$1)","v":16425},{"$f":"(HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AM426/1000)/(1+$Z$1)","v":16425},{"$f":"(HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AN426/1000)/(1+$Z$1)","v":16425},{"$f":"(HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AO426/1000)/(1+$Z$1)","v":16425},{"$f":"(HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AP426/1000)/(1+$Z$1)","v":16425},{"$f":"(HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AQ426/1000)/(1+$Z$1)","v":16425},{"$f":"(HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AR426/1000)/(1+$Z$1)","v":16425},{"$f":"(HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AS426/1000)/(1+$Z$1)","v":16425},{"$f":"(HLOOKUP($D425,Efficiency!$B$7:$AC$30,ROW(Efficiency!$A$30)-ROW(Efficiency!$A$7)+1,FALSE)*AT426/1000)/(1+$Z$1)","v":16425}]
[]
[null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D429:W429))","v":507936.29782344936},{"$f":"HLOOKUP(D425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":658770.01221707079},{"$f":"HLOOKUP(E425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":671945.41246141214},{"$f":"HLOOKUP(F425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":685384.3207106404},{"$f":"HLOOKUP(G425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":699092.00712485332},{"$f":"HLOOKUP(H425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":713073.84726735041},{"$f":"HLOOKUP(I425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":727335.32421269733},{"$f":"HLOOKUP(J425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":741882.0306969512},{"$f":"HLOOKUP(K425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":756719.67131089023},{"$f":"HLOOKUP(L425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":771854.06473710819},{"$f":"HLOOKUP(M425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":787291.14603185025},{"$f":"HLOOKUP(N425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":803036.96895248734},{"$f":"HLOOKUP(O425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":0},{"$f":"HLOOKUP(P425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":0},{"$f":"HLOOKUP(Q425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":0},{"$f":"HLOOKUP(R425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":0},{"$f":"HLOOKUP(S425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":0},{"$f":"HLOOKUP(T425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":0},{"$f":"HLOOKUP(U425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":0},{"$f":"HLOOKUP(V425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":0},{"$f":"HLOOKUP(W425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":0},null,"Fixed O&M",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA429:AT429))","v":507936.29782344936},{"$f":"HLOOKUP(AA425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":658770.01221707079},{"$f":"HLOOKUP(AB425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":671945.41246141214},{"$f":"HLOOKUP(AC425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":685384.3207106404},{"$f":"HLOOKUP(AD425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":699092.00712485332},{"$f":"HLOOKUP(AE425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":713073.84726735041},{"$f":"HLOOKUP(AF425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":727335.32421269733},{"$f":"HLOOKUP(AG425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":741882.0306969512},{"$f":"HLOOKUP(AH425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":756719.67131089023},{"$f":"HLOOKUP(AI425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":771854.06473710819},{"$f":"HLOOKUP(AJ425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":787291.14603185025},{"$f":"HLOOKUP(AK425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":803036.96895248734},{"$f":"HLOOKUP(AL425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":0},{"$f":"HLOOKUP(AM425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":0},{"$f":"HLOOKUP(AN425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":0},{"$f":"HLOOKUP(AO425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":0},{"$f":"HLOOKUP(AP425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":0},{"$f":"HLOOKUP(AQ425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":0},{"$f":"HLOOKUP(AR425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":0},{"$f":"HLOOKUP(AS425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":0},{"$f":"HLOOKUP(AT425,'Fixed O&M'!$C$4:$AU$92,ROW('Fixed O&M'!$B$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*$C426","v":0}]
[null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D430:W430))","v":941842.05874162528},{"$f":"VLOOKUP(D424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1263014.2042803587},{"$f":"VLOOKUP(E424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1219063.2253020727},{"$f":"VLOOKUP(F424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1172840.204074908},{"$f":"VLOOKUP(G424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1127424.9683604077},{"$f":"VLOOKUP(H424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1082756.9924429264},{"$f":"VLOOKUP(I424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":1038781.1824018118},{"$f":"VLOOKUP(J424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":995445.54819926457},{"$f":"VLOOKUP(K424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":952701.97965105309},{"$f":"VLOOKUP(L424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":910291.30253889679},{"$f":"VLOOKUP(M424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":867928.73561097216},{"$f":"VLOOKUP(N424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":825566.16868304752},{"$f":"VLOOKUP(O424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":783203.60175512312},{"$f":"VLOOKUP(P424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":740841.03482719848},{"$f":"VLOOKUP(Q424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":698478.46789927408},{"$f":"VLOOKUP(R424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":656115.90097134956},{"$f":"VLOOKUP(S424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":613753.33404342493},{"$f":"VLOOKUP(T424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":571390.76711550017},{"$f":"VLOOKUP(U424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":529028.20018757554},{"$f":"VLOOKUP(V424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":486665.63325965102},{"$f":"VLOOKUP(W424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($D425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000","v":444303.06633172656},null,"Capital Recovery & Taxes",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA430:AT430))","v":894749.95580454369},{"$f":"(VLOOKUP(AA424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1199863.4940663408},{"$f":"(VLOOKUP(AB424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1158110.0640369691},{"$f":"(VLOOKUP(AC424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1114198.1938711626},{"$f":"(VLOOKUP(AD424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1071053.7199423872},{"$f":"(VLOOKUP(AE424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":1028619.14282078},{"$f":"(VLOOKUP(AF424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":986842.12328172114},{"$f":"(VLOOKUP(AG424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":945673.27078930126},{"$f":"(VLOOKUP(AH424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":905066.88066850044},{"$f":"(VLOOKUP(AI424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":864776.73741195188},{"$f":"(VLOOKUP(AJ424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":824532.2988304235},{"$f":"(VLOOKUP(AK424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":784287.86024889513},{"$f":"(VLOOKUP(AL424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":744043.42166736699},{"$f":"(VLOOKUP(AM424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":703798.9830858385},{"$f":"(VLOOKUP(AN424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":663554.54450431035},{"$f":"(VLOOKUP(AO424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":623310.1059227821},{"$f":"(VLOOKUP(AP424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":583065.6673412536},{"$f":"(VLOOKUP(AQ424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":542821.22875972511},{"$f":"(VLOOKUP(AR424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":502576.79017819674},{"$f":"(VLOOKUP(AS424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":462332.35159666842},{"$f":"(VLOOKUP(AT424,Assumptions!$A$4:$E$53,3,FALSE)*(HLOOKUP($AA425,'Capital Costs'!$B$174:$AH$228,ROW('Capital Costs'!$A$221)-ROW('Capital Costs'!$A$174)+1,FALSE)*(1+AFUDC!$Y$53))*1000000)*(1-$Z$2)","v":422087.91301514022}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D431:W431))","v":16449.009068714586},{"$f":"D429*Misc_Rev","v":21333.608075637621},21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,25495.636473095441,26005.549202557351,0,0,0,0,0,0,0,0,0,null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA431:AT431))","v":16449.009068714586},{"$f":"AA429*Misc_Rev","v":21333.608075637621},21760.280237150371,22195.48584189338,22639.395558731252,23092.183469905878,23554.027139303991,24025.107682090071,24505.609835731873,24995.722032446512,25495.636473095441,26005.549202557351,0,0,0,0,0,0,0,0,0]
[null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D432:W432))","v":1466227.3656337892},{"$f":"SUM(D429:D431)","v":1943117.8245730672},1912768.9180006352,1880420.0106274418,1849156.3710439922,1818923.0231801828,1789670.533753813,1761352.6865783057,1733927.2607976752,1707141.0893084514,1680715.5181159179,1654608.6868380923,783203.60175512312,740841.03482719848,698478.46789927408,656115.90097134956,613753.33404342493,571390.76711550017,529028.20018757554,486665.63325965102,444303.06633172656,null,"Total Fixed Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA432:AT432))","v":1419135.2626967079},{"$f":"SUM(AA429:AA431)","v":1879967.1143590494},1851815.7567355316,1821778.0004236964,1792785.1226259717,1764785.1735580363,1737731.4746337223,1711580.4091683424,1686292.1618151225,1661626.5241815066,1637319.0813353693,1613330.37840394,744043.42166736699,703798.9830858385,663554.54450431035,623310.1059227821,583065.6673412536,542821.22875972511,502576.79017819674,462332.35159666842,422087.91301514022]
[]
[null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D434:W434))","v":190173.5994238026},{"$f":"HLOOKUP(D425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*D426","v":163454.21355761905},{"$f":"HLOOKUP(E425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*E426","v":166723.29782877144},{"$f":"HLOOKUP(F425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*F426","v":170057.76378534685},{"$f":"HLOOKUP(G425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*G426","v":173458.91906105378},{"$f":"HLOOKUP(H425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*H426","v":176928.09744227485},{"$f":"HLOOKUP(I425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*I426","v":180466.65939112037},{"$f":"HLOOKUP(J425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*J426","v":184075.99257894277},{"$f":"HLOOKUP(K425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*K426","v":187757.51243052163},{"$f":"HLOOKUP(L425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*L426","v":191512.66267913205},{"$f":"HLOOKUP(M425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*M426","v":195342.91593271468},{"$f":"HLOOKUP(N425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*N426","v":199249.77425136903},{"$f":"HLOOKUP(O425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*O426","v":203234.76973639641},{"$f":"HLOOKUP(P425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*P426","v":207299.46513112431},{"$f":"HLOOKUP(Q425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*Q426","v":211445.45443374684},{"$f":"HLOOKUP(R425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*R426","v":215674.36352242177},{"$f":"HLOOKUP(S425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*S426","v":219987.85079287019},{"$f":"HLOOKUP(T425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*T426","v":224387.6078087276},{"$f":"HLOOKUP(U425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*U426","v":228875.35996490216},{"$f":"HLOOKUP(V425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*V426","v":233452.86716420023},{"$f":"HLOOKUP(W425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*W426","v":238121.92450748425},null,"Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA434:AT434))","v":49013.814284485226},{"$f":"HLOOKUP(AA425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AA426","v":42127.374628252335},{"$f":"HLOOKUP(AB425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AB426","v":42969.922120817384},{"$f":"HLOOKUP(AC425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AC426","v":43829.320563233719},{"$f":"HLOOKUP(AD425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AD426","v":44705.906974498394},{"$f":"HLOOKUP(AE425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AE426","v":45600.025113988362},{"$f":"HLOOKUP(AF425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AF426","v":46512.02561626814},{"$f":"HLOOKUP(AG425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AG426","v":47442.266128593496},{"$f":"HLOOKUP(AH425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AH426","v":48391.111451165365},{"$f":"HLOOKUP(AI425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AI426","v":49358.933680188675},{"$f":"HLOOKUP(AJ425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AJ426","v":50346.112353792443},{"$f":"HLOOKUP(AK425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AK426","v":51353.034600868305},{"$f":"HLOOKUP(AL425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AL426","v":52380.095292885671},{"$f":"HLOOKUP(AM425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AM426","v":53427.697198743379},{"$f":"HLOOKUP(AN425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AN426","v":54496.251142718254},{"$f":"HLOOKUP(AO425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AO426","v":55586.176165572622},{"$f":"HLOOKUP(AP425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AP426","v":56697.89968888407},{"$f":"HLOOKUP(AQ425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AQ426","v":57831.85768266175},{"$f":"HLOOKUP(AR425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AR426","v":58988.494836314989},{"$f":"HLOOKUP(AS425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AS426","v":60168.264733041295},{"$f":"HLOOKUP(AT425,'Variable O&M'!$B$4:$BB$62,ROW('Variable O&M'!$A$51)-ROW('Fixed O&M'!$B$4)+1,FALSE)*AT426","v":61371.630027702122}]
[null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D435:W435))","v":3390697.9188697715},{"$f":"HLOOKUP(D425,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*D427","v":3068866.6618072558},{"$f":"HLOOKUP(E425,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*E427","v":3114181.2939398866},{"$f":"HLOOKUP(F425,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*F427","v":3104953.0926654888},{"$f":"HLOOKUP(G425,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*G427","v":3205822.2372603798},{"$f":"HLOOKUP(H425,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*H427","v":3672070.8297014083},{"$f":"HLOOKUP(I425,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*I427","v":3500099.9636901873},{"$f":"HLOOKUP(J425,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*J427","v":3500099.9636901873},{"$f":"HLOOKUP(K425,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*K427","v":3500099.9636901873},{"$f":"HLOOKUP(L425,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*L427","v":3500099.9636901873},{"$f":"HLOOKUP(M425,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*M427","v":3500099.9636901873},{"$f":"HLOOKUP(N425,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*N427","v":3500099.9636901873},{"$f":"HLOOKUP(O425,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*O427","v":3500099.9636901873},{"$f":"HLOOKUP(P425,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*P427","v":3500099.9636901873},{"$f":"HLOOKUP(Q425,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*Q427","v":3500099.9636901873},{"$f":"HLOOKUP(R425,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*R427","v":3500099.9636901873},{"$f":"HLOOKUP(S425,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*S427","v":3500099.9636901873},{"$f":"HLOOKUP(T425,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*T427","v":3500099.9636901873},{"$f":"HLOOKUP(U425,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*U427","v":3500099.9636901873},{"$f":"HLOOKUP(V425,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*V427","v":3500099.9636901873},{"$f":"HLOOKUP(W425,Prices!$E$2:$BE$15,ROW(Prices!$D$9)-ROW(Prices!$D$2)+1,FALSE)*W427","v":3500099.9636901873},null,"Energy Purchase",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA435:AT435))","v":923916.38230287516},{"$f":"VLOOKUP($AA425,'PPA Summary'!$A$4:$F$24,6,FALSE)*AA427*(1-$Z$2)","v":923916.38230287458},{"$f":"VLOOKUP($AA425,'PPA Summary'!$A$4:$F$24,6,FALSE)*AB427*(1-$Z$2)","v":923916.38230287458},{"$f":"VLOOKUP($AA425,'PPA Summary'!$A$4:$F$24,6,FALSE)*AC427*(1-$Z$2)","v":923916.38230287458},{"$f":"VLOOKUP($AA425,'PPA Summary'!$A$4:$F$24,6,FALSE)*AD427*(1-$Z$2)","v":923916.38230287458},{"$f":"VLOOKUP($AA425,'PPA Summary'!$A$4:$F$24,6,FALSE)*AE427*(1-$Z$2)","v":923916.38230287458},{"$f":"VLOOKUP($AA425,'PPA Summary'!$A$4:$F$24,6,FALSE)*AF427*(1-$Z$2)","v":923916.38230287458},{"$f":"VLOOKUP($AA425,'PPA Summary'!$A$4:$F$24,6,FALSE)*AG427*(1-$Z$2)","v":923916.38230287458},{"$f":"VLOOKUP($AA425,'PPA Summary'!$A$4:$F$24,6,FALSE)*AH427*(1-$Z$2)","v":923916.38230287458},{"$f":"VLOOKUP($AA425,'PPA Summary'!$A$4:$F$24,6,FALSE)*AI427*(1-$Z$2)","v":923916.38230287458},{"$f":"VLOOKUP($AA425,'PPA Summary'!$A$4:$F$24,6,FALSE)*AJ427*(1-$Z$2)","v":923916.38230287458},{"$f":"VLOOKUP($AA425,'PPA Summary'!$A$4:$F$24,6,FALSE)*AK427*(1-$Z$2)","v":923916.38230287458},{"$f":"VLOOKUP($AA425,'PPA Summary'!$A$4:$F$24,6,FALSE)*AL427*(1-$Z$2)","v":923916.38230287458},{"$f":"VLOOKUP($AA425,'PPA Summary'!$A$4:$F$24,6,FALSE)*AM427*(1-$Z$2)","v":923916.38230287458},{"$f":"VLOOKUP($AA425,'PPA Summary'!$A$4:$F$24,6,FALSE)*AN427*(1-$Z$2)","v":923916.38230287458},{"$f":"VLOOKUP($AA425,'PPA Summary'!$A$4:$F$24,6,FALSE)*AO427*(1-$Z$2)","v":923916.38230287458},{"$f":"VLOOKUP($AA425,'PPA Summary'!$A$4:$F$24,6,FALSE)*AP427*(1-$Z$2)","v":923916.38230287458},{"$f":"VLOOKUP($AA425,'PPA Summary'!$A$4:$F$24,6,FALSE)*AQ427*(1-$Z$2)","v":923916.38230287458},{"$f":"VLOOKUP($AA425,'PPA Summary'!$A$4:$F$24,6,FALSE)*AR427*(1-$Z$2)","v":923916.38230287458},{"$f":"VLOOKUP($AA425,'PPA Summary'!$A$4:$F$24,6,FALSE)*AS427*(1-$Z$2)","v":923916.38230287458},{"$f":"VLOOKUP($AA425,'PPA Summary'!$A$4:$F$24,6,FALSE)*AT427*(1-$Z$2)","v":923916.38230287458}]
[null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D436:W436))","v":115962.94324841915},{"$f":"SUM(D434:D435)*Misc_Rev","v":104675.47922781612},{"$f":"SUM(E434:E435)*Misc_Rev","v":106248.81429983625},{"$f":"SUM(F434:F435)*Misc_Rev","v":106057.95157530387},{"$f":"SUM(G434:G435)*Misc_Rev","v":109434.64096631331},{"$f":"SUM(H434:H435)*Misc_Rev","v":124645.98125662105},{"$f":"SUM(I434:I435)*Misc_Rev","v":119191.46952186509},{"$f":"SUM(J434:J435)*Misc_Rev","v":119308.35416781952},{"$f":"SUM(K434:K435)*Misc_Rev","v":119427.57650669305},{"$f":"SUM(L434:L435)*Misc_Rev","v":119549.18329234405},{"$f":"SUM(M434:M435)*Misc_Rev","v":119673.22221370807},{"$f":"SUM(N434:N435)*Misc_Rev","v":119799.74191349937},{"$f":"SUM(O434:O435)*Misc_Rev","v":119928.79200728651},{"$f":"SUM(P434:P435)*Misc_Rev","v":120060.42310294937},{"$f":"SUM(Q434:Q435)*Misc_Rev","v":120194.68682052549},{"$f":"SUM(R434:R435)*Misc_Rev","v":120331.63581245314},{"$f":"SUM(S434:S435)*Misc_Rev","v":120471.32378421935},{"$f":"SUM(T434:T435)*Misc_Rev","v":120613.80551542087},{"$f":"SUM(U434:U435)*Misc_Rev","v":120759.13688124642},{"$f":"SUM(V434:V435)*Misc_Rev","v":120907.37487438849},{"$f":"SUM(W434:W435)*Misc_Rev","v":121058.5776273934},null,"Misc Charges",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA436:AT436))","v":31507.371486285083},{"$f":"SUM(AA434:AA435)*Misc_Rev","v":31284.361024457619},{"$f":"SUM(AB434:AB435)*Misc_Rev","v":31311.646082456842},{"$f":"SUM(AC434:AC435)*Misc_Rev","v":31339.476841616055},{"$f":"SUM(AD434:AD435)*Misc_Rev","v":31367.864215958449},{"$f":"SUM(AE434:AE435)*Misc_Rev","v":31396.819337787692},{"$f":"SUM(AF434:AF435)*Misc_Rev","v":31426.353562053522},{"$f":"SUM(AG434:AG435)*Misc_Rev","v":31456.478470804665},{"$f":"SUM(AH434:AH435)*Misc_Rev","v":31487.205877730834},{"$f":"SUM(AI434:AI435)*Misc_Rev","v":31518.547832795524},{"$f":"SUM(AJ434:AJ435)*Misc_Rev","v":31550.516626961507},{"$f":"SUM(AK434:AK435)*Misc_Rev","v":31583.124797010816},{"$f":"SUM(AL434:AL435)*Misc_Rev","v":31616.385130461102},{"$f":"SUM(AM434:AM435)*Misc_Rev","v":31650.310670580398},{"$f":"SUM(AN434:AN435)*Misc_Rev","v":31684.914721502082},{"$f":"SUM(AO434:AO435)*Misc_Rev","v":31720.210853442197},{"$f":"SUM(AP434:AP435)*Misc_Rev","v":31756.212908021113},{"$f":"SUM(AQ434:AQ435)*Misc_Rev","v":31792.935003691611},{"$f":"SUM(AR434:AR435)*Misc_Rev","v":31830.391541275516},{"$f":"SUM(AS434:AS435)*Misc_Rev","v":31868.597209611104},{"$f":"SUM(AT434:AT435)*Misc_Rev","v":31907.566991313397}]
[null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D437:W437))","v":3696834.461541994},{"$f":"SUM(D434:D436)","v":3336996.3545926912},{"$f":"SUM(E434:E436)","v":3387153.4060684945},3381068.8080261396,3488715.7972877468,3973644.9084003041,3799758.0926031731,3803484.3104369496,3807285.0526274019,3811161.8096616636,3815116.1018366097,3819149.4798550555,3823263.5254338705,3827459.8519242611,3831740.1049444596,3836105.9630250619,3840559.1382672773,3845101.3770143362,3849734.4605363356,3854460.2057287758,3859280.465825065,null,"Total Variable Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA437:AT437))","v":1004437.5680736454},{"$f":"SUM(AA434:AA436)","v":997328.11795558454},{"$f":"SUM(AB434:AB436)","v":998197.95050614874},999085.17970772437,999990.1534933314,1000913.2267546506,1001854.7614811963,1002815.1269022727,1003794.6996317708,1004793.8638158588,1005813.0112836285,1006852.5417007537,1007912.8627262213,1008994.3901721983,1010097.5481670949,1011222.7693218894,1012370.4948997797,1013541.1749892279,1014735.2686804651,1015953.244245527,1017195.57932189]
[]
[null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D439:W439))","v":5163061.827175783},{"$f":"D437+D432","v":5280114.1791657582},{"$f":"E437+E432","v":5299922.3240691293},5261488.8186535817,5337872.1683317386,5792567.9315804867,5589428.6263569864,5564836.9970152555,5541212.3134250771,5518302.898970115,5495831.6199525278,5473758.1666931473,4606467.1271889936,4568300.8867514599,4530218.5728437342,4492221.8639964117,4454312.4723107023,4416492.144129836,4378762.6607239116,4341125.8389884271,4303583.5321567915,null,"Total Cost",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA439:AT439))","v":2423572.8307703538},{"$f":"AA437+AA432","v":2877295.2323146341},{"$f":"AB437+AB432","v":2850013.7072416805},2820863.1801314205,2792775.276119303,2765698.4003126868,2739586.2361149187,2714395.5360706151,2690086.8614468933,2666420.3879973656,2643132.0926189977,2620182.9201046936,1751956.2843935883,1712793.3732580368,1673652.0926714053,1634532.8752446715,1595436.1622410333,1556362.403748953,1517312.0588586619,1478285.5958421954,1439283.4923370304]
[null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,D440:W440))","v":2.9165721379329383},{"$f":"D439/D426","v":2.9826940709875771},{"$f":"E439/E426","v":2.9938835328733959},{"$f":"F439/F426","v":2.9721727544999754},{"$f":"G439/G426","v":3.0153210949480234},{"$f":"H439/H426","v":3.2721750778593344},{"$f":"I439/I426","v":3.1574233166823817},{"$f":"J439/J426","v":3.1435317028754444},{"$f":"K439/K426","v":3.1301863089535811},{"$f":"L439/L426","v":3.1172449648185934},{"$f":"M439/M426","v":3.1045511198715028},{"$f":"N439/N426","v":3.0920820034984593},{"$f":"O439/O426","v":2.6021562644762004},{"$f":"P439/P426","v":2.5805964619412287},{"$f":"Q439/Q426","v":2.5590840688285463},{"$f":"R439/R426","v":2.5376200333265988},{"$f":"S439/S426","v":2.5162053225876018},{"$f":"T439/T426","v":2.4948409231068132},{"$f":"U439/U426","v":2.4735278411093979},{"$f":"V439/V426","v":2.4522671029450231},{"$f":"W439/W426","v":2.4310597554903497},null,"$/kg",{"$f":"-PMT(DiscRate,20,NPV(DiscRate,AA440:AT440))","v":5.3119404510035135},{"$f":"AA439/AA426","v":6.30640050918276},{"$f":"AB439/AB426","v":6.2466053857351902},{"$f":"AC439/AC426","v":6.1827138194661275},{"$f":"AD439/AD426","v":6.1211512901244998},{"$f":"AE439/AE426","v":6.0618047130141077},{"$f":"AF439/AF426","v":6.004572572306671},{"$f":"AG439/AG426","v":5.9493600790588825},{"$f":"AH439/AH426","v":5.896080792212369},{"$f":"AI439/AI426","v":5.8442090695832674},{"$f":"AJ439/AJ426","v":5.7931662303978033},{"$f":"AK439/AK426","v":5.7428666742020686},{"$f":"AL439/AL426","v":3.8399041849722484},{"$f":"AM439/AM426","v":3.754067667414875},{"$f":"AN439/AN426","v":3.6682785592797926},{"$f":"AO439/AO426","v":3.5825378087554443},{"$f":"AP439/AP426","v":3.4968463829940455},{"$f":"AQ439/AQ426","v":3.411205268490856},{"$f":"AR439/AR426","v":3.32561547147104},{"$f":"AS439/AS426","v":3.2400780182842639},{"$f":"AT439/AT426","v":3.15459395580719}]
[null,"Fixed $/kg-day",{"$f":"C432/C426","v":293.24547312675782},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed $/kg-day",{"$f":"Z432/Z426","v":283.82705253934159}]
[null,"Variable $/kg",{"$f":"C437/D426","v":2.0883120810857188},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable $/kg",{"$f":"Z437/AA426","v":2.201506998517579}]
[null,"All per $/kg",{"$f":"C439/D426","v":2.9165721379329379},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All per $/kg",{"$f":"Z439/AA426","v":5.3119404510035153}]
[]
[]
[]
[]
[null,2020,{"$f":"C20","v":2.1761241753766045},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z20","v":4.405679509699695}]
[null,2021,{"$f":"C41","v":2.1914077646725656},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z41","v":4.4291931547436194}]
[null,2022,{"$f":"C62","v":2.2434815885498152},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z62","v":4.409540242161353}]
[null,2023,{"$f":"C83","v":2.2970615028560109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z83","v":4.4534327360983887}]
[null,2024,{"$f":"C104","v":2.3532419104319788},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z104","v":4.8892598726416896}]
[null,2025,{"$f":"C125","v":2.4145416383244696},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z125","v":4.9435495378752474}]
[null,2026,{"$f":"C146","v":2.470626263387866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z146","v":5.0094876694818824}]
[null,2027,{"$f":"C167","v":2.5229943497938403},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z167","v":5.0567366928192596}]
[null,2028,{"$f":"C188","v":2.5818763577081039},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z188","v":5.1047245974075963}]
[null,2029,{"$f":"C209","v":2.6375900850262313},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z209","v":5.1534004989435536}]
[null,2030,{"$f":"C230","v":2.6925261336994186},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z230","v":5.2027926311787693}]
[null,2031,{"$f":"C251","v":2.7522564180501137},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z251","v":5.2722778345475403}]
[null,2032,{"$f":"C272","v":2.7910268945212118},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z272","v":5.2971507808421636}]
[null,2033,{"$f":"C293","v":2.8301325334853287},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z293","v":5.3190392157155868}]
[null,2034,{"$f":"C314","v":2.8644876517041116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z314","v":5.3376293226638269}]
[null,2035,{"$f":"C335","v":2.8930569631643168},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z335","v":5.3526127992319941}]
[null,2036,{"$f":"C356","v":2.9100804285005393},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z356","v":5.3540439565124069}]
[null,2037,{"$f":"C377","v":2.9181878957417879},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z377","v":5.3510630391449041}]
[null,2038,{"$f":"C398","v":2.925263753865635},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z398","v":5.3433455682593394}]
[null,2039,{"$f":"C419","v":2.9206869514647726},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z419","v":5.3304228647740866}]
[null,2040,{"$f":"C440","v":2.9165721379329383},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z440","v":5.3119404510035135}]

{"sheet":"Capital Costs","index":13,"n_rows":224,"n_cols":34,"rows_kept":224,"cut":false,"hidden":false,"merged":[]}
["Plant",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
["Capital Cost (2018$/kW- Excludes AFUDC/Construction Financing)"]
[{"$f":"'Resource Options'!C7","v":"GE - 7F.06 Simple Cycle"},{"$f":"'Resource Options'!M7","v":655.51020408163265},{"$f":"B4*(1+C58)","v":655.51020408163265},652.23265306122448,648.97148979591839,645.7266323469388,642.49799918520409,639.28550918927806,636.08908164333161,632.90863623511495,629.74409305393942,626.59537258866976,623.46239572572642,620.34508374709776,617.24335832836232,614.15714153672047,611.08635582903685,608.03092404989161,604.99076942964211,601.96581558249386,598.95598650458135,595.96120657205847,592.98140053919815,590.01649353650214,587.06641106881966,584.13107901347553,581.21042361840819,578.30437150031617,575.41284964281454,572.53578539460045,569.67310646762746,566.82474093528936,563.99061723061288,561.17066414445981]
[{"$f":"'Resource Options'!C8","v":"GE- 7E.03 Simple Cycle"},{"$f":"'Resource Options'!M8","v":935.71428571428567},{"$f":"B5*(1+C59)","v":935.71428571428567},931.03571428571422,926.38053571428566,921.74863303571419,917.13988987053563,912.55419042118297,907.99141946907707,903.45146237173174,898.93420505987308,894.43953403457374,889.96733636440092,885.51749968257889,881.089912184166,876.68446262324517,872.30104031012888,867.93953510857818,863.5998374330353,859.28183824587018,854.9854290546408,850.71050190936762,846.45694939982081,842.22466465282173,838.0135413295576,833.82347362290977,829.65435625479518,825.50608447352124,821.37855405115363,817.27166128089789,813.18530297449342,809.11937645962098,805.07377957732285,801.04841067943619]
[{"$f":"'Resource Options'!C9","v":"GE-LMS100PB Wet Intercooler DLN"},{"$f":"'Resource Options'!M9","v":1000.6847826086957},{"$f":"B6*(1+C60)","v":995.68135869565231},990.70295190217405,985.74943714266317,980.82068995694988,975.91658650716511,971.03700357462924,966.18181855675607,961.35090946397224,956.54415491665236,951.76143414206911,947.00262697135872,942.26761383650194,937.55627576731945,932.86849438848287,928.20415191654047,923.56313115695775,918.94531550117301,914.35058892366715,909.77883597904884,905.22994179915361,900.70379209015789,896.20027312970706,891.71927176405848,887.2606754052382,882.824372028212,878.41025016807089,874.01819891723051,869.64810792264439,865.29986738303114,860.97336804611598,856.66850120588538,852.38515869985599]
[{"$f":"'Resource Options'!C10","v":"10X Wartsila 18V50SG-B"},{"$f":"'Resource Options'!M10","v":1024.4704758389335},{"$f":"B7*(1+C61)","v":1019.3481234597388},1014.2513828424401,1009.1801259282279,1004.1342252985868,999.11355417209381,994.11798640123334,989.14739646922715,984.201659486881,979.28065118944664,974.38424793349941,969.51232669383194,964.66476506036281,959.84144123506098,955.04223402888567,950.26702285874126,945.51568774444752,940.78810930572524,936.08416875919659,931.40374791540057,926.74672917582359,922.11299552994444,917.50243055229475,912.91491839953324,908.35034380753552,903.80859208849779,899.28954912805534,894.7931013824151,890.31913587550298,885.86754019612545,881.43820249514476,877.03101148266899,872.6458564252556]
[{"$f":"'Resource Options'!C11","v":"Jenbacher 920"},{"$f":"'Resource Options'!M11","v":1128.2275711159737},{"$f":"B8*(1+C62)","v":1122.5864332603937},1116.9735010940917,1111.3886335886214,1105.8316904206783,1100.3025319685748,1094.8010193087321,1089.3270142121885,1083.8803791411276,1078.4609772454219,1073.0686723591948,1067.7033289973988,1062.3648123524117,1057.0529882906496,1051.7677233491963,1046.5088847324503,1041.2763403087881,1036.0699586072442,1030.889608814208,1025.7351607701371,1020.6064849662864,1015.503452541455,1010.4259352787477,1005.373805602354,1000.3469365743422,995.34520189147042,990.36847588201306,985.41663350260296,980.48955033508992,975.58710258341443,970.70916707049741,965.85562123514489,961.02634312896919]
[{"$f":"'Resource Options'!C12","v":"Siemens- SGT-800-50"},{"$f":"'Resource Options'!M12","v":1056.6475195822456},{"$f":"B9*(1+C63)","v":1051.3642819843344},1046.1074605744127,1040.8769232715406,1035.672538655183,1030.4941759619071,1025.3417050820976,1020.2149965566871,1015.1139215739037,1010.0383519660342,1004.9881602062039,999.96321940517294,994.96340330814712,989.98858629160634,985.03864336014828,980.11345014334756,975.21288289263077,970.33681847816763,965.48513438577675,960.65770871384791,955.85442017027867,951.07514806942731,946.31977232908014,941.58817346743479,936.88023260009766,932.19583143709713,927.53485227991166,922.89717801851214,918.28269212841963,913.69127866777751,909.12282227443859,904.57720816306642,900.05432212225105]
[{"$f":"'Resource Options'!C13","v":"PW- FT8 Swift Pac"},{"$f":"'Resource Options'!M13","v":1202.9398663697107},{"$f":"B10*(1+C64)","v":1196.9251670378621},1190.9405412026729,1184.9858384966594,1179.0609093041762,1173.1656047576553,1167.299776733867,1161.4632778501978,1155.6559614609469,1149.8776816536422,1144.1282932453739,1138.407651779147,1132.7156135202513,1127.05203545265,1121.4167752753867,1115.8096913990098,1110.2306429420148,1104.6794897273048,1099.1560922786682,1093.6603118172748,1088.1920102581885,1082.7510502068976,1077.3372949558632,1071.9506084810839,1066.5908554386785,1061.2579011614851,1055.9516116556777,1050.6718535973991,1045.4184943294122,1040.1914018577652,1034.9904448484763,1029.8154926242339,1024.6664151611128]
[{"$f":"'Resource Options'!C14","v":"GE- LM6000- PF Sprint"},{"$f":"'Resource Options'!M14","v":1248.6529917761602},{"$f":"B11*(1+C65)","v":1242.4097268172793},1236.1976781831929,1230.016689792277,1223.8666063433157,1217.747273311599,1211.6585369450411,1205.6002442603158,1199.5722430390142,1193.5743818238191,1187.6065099146999,1181.6684773651264,1175.7601349783008,1169.8813343034094,1164.0319276318924,1158.2117679937328,1152.4207091537642,1146.6586056079952,1140.9253125799553,1135.2206860170554,1129.5445825869701,1123.8968596740353,1118.2773753756651,1112.6859884987869,1107.1225585562929,1101.5869457635115,1096.0790110346938,1090.5986159795204,1085.1456228996228,1079.7198947851248,1074.321295311199,1068.949688834643,1063.6049403904697]
[{"$f":"'Resource Options'!C15","v":"GE - 7F.06 One on One"},{"$f":"'Resource Options'!M15","v":950.2850119633755},{"$f":"B12*(1+C66)","v":945.53358690355856},940.8059189690407,936.10188937419548,931.42137992732455,926.76427302768798,922.13045166254949,917.51979940423678,912.93220040721565,908.36753940517951,903.82570170815359,899.30657319961279,894.81004033361467,890.33599013194657,885.88431018128688,881.45488863038042,877.04761418722853,872.66237611629242,868.29906423571094,863.95756891453243,859.63778106995971,855.33959216460994,851.06289420378687,846.80757973276798,842.57354183410416,838.36067412493367,834.16887075430895,829.99802640053736,825.84803626853466,821.718796087192,817.61020210675599,813.52215109622216,809.454540340741]
[{"$f":"'Resource Options'!C16","v":"Siemens- SGT6-5000F CCCT (Flex Plant)"},{"$f":"'Resource Options'!M16","v":878.60542635497211},{"$f":"B13*(1+C67)","v":874.21239922319728},869.84133722708134,865.49213054094594,861.16466988824118,856.85884653879998,852.57455230610594,848.31167954457544,844.07012114685256,839.84977054111835,835.65052168841271,831.4722690799706,827.31490773457074,823.17833319589784,819.06244152991837,814.96712932226876,810.89229367565747,806.83783220727923,802.80364304624288,798.78962483101168,794.79567670685663,790.82169832332238,786.8675898317058,782.93325188254721,779.01858562313453,775.12349269501885,771.24787523154373,767.39163585538597,763.55467767610901,759.73690428772841,755.93821976628976,752.15852866745831,748.39773602412106]
[{"$f":"'Resource Options'!C17","v":"MHI- 501 F 1 on 1"},{"$f":"'Resource Options'!M17","v":929.51631964183366},{"$f":"B14*(1+C68)","v":924.86873804362449},920.24439435340639,915.64317238163937,911.06495651973114,906.50963173713251,901.97708357844681,897.46719816055452,892.97986216975175,888.514962858903,884.07238804460849,879.65202610438541,875.25376597386344,870.87749714399411,866.52310965827417,862.19049410998275,857.87954163943289,853.59014393123573,849.32219321157959,845.07558224552167,840.85020433429406,836.64595331262262,832.46272354605946,828.30040992832915,824.1589078786875,820.03811333929411,815.93792277259763,811.85823315873461,807.79894199294097,803.75994728297621,799.74114754656136,795.74244180882852,791.76372959978437]
[{"$f":"'Resource Options'!C18","v":"GE - 7F.04 One on One"},{"$f":"'Resource Options'!M18","v":1021.2913191627457},{"$f":"B15*(1+C69)","v":1016.184862566932},1011.1039382540973,1006.0484185628268,1001.0181764700127,996.01308558766266,991.03302015972429,986.07785505892571,981.14746578363111,976.24172845471298,971.36051981243941,966.50371721337717,961.67119862731033,956.86284263417383,952.07852842100294,947.31813577889795,942.5815451000035,937.86863737450346,933.17929418763094,928.51339771669279,923.87083072810935,919.25147657446882,914.65521919159653,910.08194309563851,905.53153338016034,901.0038757132595,896.49885633469319,892.01636205301975,887.55628024275461,883.11849884154083,878.70290634733317,874.30939181559654,869.93784485651861]
[{"$f":"'Resource Options'!C19","v":"Siemens- SGT-800 3 on 2"},{"$f":"'Resource Options'!M19","v":1454.3694105151355},{"$f":"B16*(1+C70)","v":1447.0975634625599},1439.8620756452472,1432.6627652670209,1425.4994514406858,1418.3719541834823,1411.2800944125649,1404.223693940502,1397.2025754707995,1390.2165625934456,1383.2654797804782,1376.3491523815758,1369.4674066196678,1362.6200695865696,1355.8069692386366,1349.0279343924435,1342.2827947204812,1335.5713807468787,1328.8935238431443,1322.2490562239286,1315.637810942809,1309.0596218880949,1302.5143237786544,1296.0017521597611,1289.5217433989621,1283.0741346819673,1276.6587640085575,1270.2754701885146,1263.9240928375721,1257.6044723733842,1251.3164500115172,1245.0598677614596,1238.8345684226524]
[{"$f":"'Resource Options'!C20","v":"Siemens- SGT-800 2 on 1"},{"$f":"'Resource Options'!M20","v":1484.1665250637216},{"$f":"B17*(1+C71)","v":1476.745692438403},1469.361963976211,1462.0151541563298,1454.7050783855482,1447.4315529936205,1440.1943952286524,1432.993423252509,1425.8284561362466,1418.6993138555654,1411.6058172862874,1404.5477881998561,1397.5250492588568,1390.5374240125625,1383.5847368924997,1376.6668132080372,1369.7834791419971,1362.934561746287,1356.1198889375555,1349.3392894928677,1342.5925930454034,1335.8796300801764,1329.2002319297756,1322.5542307701267,1315.941459616276,1309.3617523181947,1302.8149435566038,1296.3008688388209,1289.8193644946268,1283.3702676721537,1276.9534163337928,1270.5686492521238,1264.2158060058632]
[{"$f":"'Resource Options'!C21","v":"Small Nuclear (share)"},{"$f":"'Resource Options'!M21","v":4385.9649122807014},{"$f":"B18*(1+C72)","v":4364.0350877192977},4342.2149122807014,4320.5038377192977,4298.9013185307012,4277.4068119380481,4256.0197778783577,4234.7396789889663,4213.5659805940213,4192.4981506910508,4171.5356599375955,4150.6779816379076,4129.9245917297176,4109.2749687710693,4088.7285939272138,4068.2849509575776,4047.9435262027896,4027.7038085717754,4007.5652895289163,3987.5274630812719,3967.5898257658655,3947.7518766370363,3928.0131172538509,3908.3730516675814,3888.8311864092434,3869.3870304771972,3850.0400953248113,3830.789894848187,3811.635945373946,3792.5777656470764,3773.6148768188409,3754.7468024347468,3735.9730684225729]
[{"$f":"'Resource Options'!C22","v":"NW Wind On System"},{"$f":"'Resource Options'!M22","v":1532.5259515570935},{"$f":"B19*(1+C73)","v":1512.3513504142877},1506.833751165349,1454.7899884176202,1437.1684617998565,1440.5965190262593,1448.6786509070437,1459.4867705609963,1454.3952045559347,1446.7734802394377,1434.5653882633076,1423.0489492796819,1412.1991637828073,1402.081655475286,1393.1682900282087,1386.7767497239824,1388.6912952062457,1391.0714564831617,1395.5692842265855,1400.2494000327931,1404.9722233279956,1409.799211230503,1414.7199472795849,1419.7352922264663,1424.8461253146554,1430.0533445359738,1435.3578668925995,1440.7606286652274,1446.2625856874542,1451.8647136265047,1457.5680082704098,1463.3734858217576,1469.2821831981373]
[{"$f":"'Resource Options'!C23","v":"NW Wind Off System"},{"$f":"'Resource Options'!M23","v":1425.60553633218},{"$f":"B20*(1+C74)","v":1406.838465501663},1401.705815037534,1353.2930124815073,1336.9008946975409,1340.0897851407065,1347.6080473553895,1357.662112149764,1352.9257716799393,1345.8357955715701,1334.479430942612,1323.7664644462161,1313.6736407281933,1304.2620050932899,1295.9705023518227,1290.0248834641702,1291.8058560058105,1294.0199595192207,1298.2039853270569,1302.5575814258546,1306.9509054213918,1311.4411267260498,1316.0185556089166,1320.6839927688063,1325.4382561066566,1330.2821809636969,1335.2166203652093,1340.2424452699795,1345.3605448255394,1350.5718266293072,1355.8772169957306,1361.2776612295427,1366.7741239052448]
[{"$f":"'Resource Options'!C24","v":"Wind Montana"},{"$f":"'Resource Options'!M24","v":1425.60553633218},{"$f":"B21*(1+C75)","v":1406.838465501663},1401.705815037534,1353.2930124815073,1336.9008946975409,1340.0897851407065,1347.6080473553895,1357.662112149764,1352.9257716799393,1345.8357955715701,1334.479430942612,1323.7664644462161,1313.6736407281933,1304.2620050932899,1295.9705023518227,1290.0248834641702,1291.8058560058105,1294.0199595192207,1298.2039853270569,1302.5575814258546,1306.9509054213918,1311.4411267260498,1316.0185556089166,1320.6839927688063,1325.4382561066566,1330.2821809636969,1335.2166203652093,1340.2424452699795,1345.3605448255394,1350.5718266293072,1355.8772169957306,1361.2776612295427,1366.7741239052448]
[{"$f":"'Resource Options'!C25","v":"Off Shore Wind (Share)"},{"$f":"'Resource Options'!M25","v":3500},{"$f":"B22*(1+C76)","v":3465},3430.35,3396.0464999999999,3362.0860349999998,3328.4651746499999,3295.1805229034999,3262.2287176744649,3229.6064304977203,3197.310366192743,3165.3372625308157,3133.6838899055074,3102.3470510064521,3071.3235804963874,3040.6103446914235,3010.2042412445094,2980.1021988320645,2950.3011768437436,2920.7981650753063,2891.5901834245533,2862.6742815903076,2834.0475387744045,2805.7070633866606,2777.6499927527939,2749.8734928252661,2722.3747578970133,2695.1510103180431,2668.1995002148624,2641.5175052127138,2615.1023301605865,2588.9513068589804,2563.0617937903908,2537.4311758524868]
[{"$f":"'Resource Options'!C26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},{"$f":"'Resource Options'!M26","v":1400},{"$f":"B23*(1+C77)","v":1372},1344.56,1317.6687999999999,1246.3775863121386,1240.1456983805779,1233.9449698886749,1227.7752450392315,1221.6363688140354,1215.5281869699652,1209.4505460351154,1203.4032933049398,1197.3862768384151,1191.3993454542231,1185.4423487269519,1179.515136983317,1173.6175612984005,1167.7494734919085,1161.910726124449,1156.1011724938267,1150.3206666313574,1144.5690632982007,1138.8462179817097,1133.1519868918012,1127.4862269573423,1121.8487958225555,1116.2395518434428,1110.6583540842255,1105.1050623138044,1099.5795370022354,1094.0816393172242,1088.6112311206382,1083.168174965035]
[{"$f":"'Resource Options'!C27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'Resource Options'!M27","v":1156.7418133333333},{"$f":"B24*(1+C78)","v":1133.6069770666666},1110.9348375253333,1088.7161407748265,1029.8121923490901,1024.6631313873447,1019.539815730408,1014.442116651756,1009.3699060684972,1004.3230565381548,999.30144125546406,994.30493404918673,989.33340937894081,984.38674233204608,979.46480862038584,974.56748457728395,969.69464715439756,964.8461739186256,960.02194304903242,955.22183333378723,950.44572416711833,945.69349554628275,940.96502806855131,936.26020292820851,931.57890191356751,926.92100740399962,922.28640236697959,917.67497035514464,913.08659550336893,908.52116252585211,903.97855671322282,899.45866392965672,894.96137061000843]
[{"$f":"'Resource Options'!C28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'Resource Options'!M28","v":1156.7418133333333},{"$f":"B25*(1+C79)","v":1133.6069770666666},1110.9348375253333,1088.7161407748265,1029.8121923490901,1024.6631313873447,1019.539815730408,1014.442116651756,1009.3699060684972,1004.3230565381548,999.30144125546406,994.30493404918673,989.33340937894081,984.38674233204608,979.46480862038584,974.56748457728395,969.69464715439756,964.8461739186256,960.02194304903242,955.22183333378723,950.44572416711833,945.69349554628275,940.96502806855131,936.26020292820851,931.57890191356751,926.92100740399962,922.28640236697959,917.67497035514464,913.08659550336893,908.52116252585211,903.97855671322282,899.45866392965672,894.96137061000843]
[{"$f":"'Resource Options'!C29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 25 MW/100 MWh Lithium-ion)"},{"$f":"'Resource Options'!M29","v":1503.6593133333331},{"$f":"B26*(1+C80)","v":1503.6593133333331},1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331,1503.6593133333331]
[{"$f":"'Resource Options'!C30","v":"Geothermal (Off System)"},{"$f":"'Resource Options'!M30","v":3500},{"$f":"B27*(1+C81)","v":3482.5},3465.0875000000001,3447.7620625,3430.5232521875,3413.3706359265625,3396.3037827469298,3379.3222638331949,3362.425652514029,3345.6135242514588,3328.8854566302016,3312.2410293470507,3295.6798242003156,3279.201425079314,3262.8054179539176,3246.4913908641479,3230.2589339098272,3214.1076392402779,3198.0371010440763,3182.046915538856,3166.1366809611618,3150.305997556356,3134.5544675685742,3118.8816952307311,3103.2872867545775,3087.7708503208046,3072.3319960692006,3056.9703360888548,3041.6854844084105,3026.4770569863686,3011.3446717014367,2996.2879483429297,2981.3065086012152]
[{"$f":"'Resource Options'!C31","v":"Distribution Scale 4hr Lithium-Ion"},{"$f":"'Resource Options'!M31","v":1950},{"$f":"B28*(1+C82)","v":1794},1650.48,1518.4416000000001,1396.9662720000001,1285.2089702400001,1208.0408176121321,1136.2509757108003,1089.5175845932843,1045.5717324327384,1007.1386609877653,971.13071735226765,938.39916111565844,905.40880433359587,874.040001314351,844.50108770711779,817.31501309648445,792.70706340026561,771.35602102826624,752.13650929757591,734.74266750036543,719.41267693567977,704.12061154055516,688.87766546366277,673.69474154684156,658.58244031244726,643.55104977284532,628.61053606885514,613.77053494153665,599.04034403933179,584.42891606023761,569.94485272640475,555.59639958632863]
[{"$f":"'Resource Options'!C32","v":"Distribution Scale 8hr Lithium-Ion"},{"$f":"'Resource Options'!M32","v":3822},{"$f":"B29*(1+C82)","v":3516.2400000000002},3234.9408000000003,2976.1455360000004,2738.0538931200003,2519.0095816704006,2367.7600025197789,2227.0519123931685,2135.4544658028371,2049.3205955681669,1973.9917755360198,1903.4162060104443,1839.2623557866903,1774.6012564938478,1713.1184025761279,1655.2221319059506,1601.9374256691092,1553.7058442645202,1511.8578012154017,1474.1875582232485,1440.095628300716,1410.0488467939322,1380.0763986194879,1350.2002243087788,1320.4416934318092,1290.8215830123963,1261.3600575547766,1232.0766506949558,1202.9902484854115,1174.1190743170898,1145.4806754780652,1117.0919113437528,1088.9689431892036]
[{"$f":"'Resource Options'!C33","v":"4hr Lithium-Ion"},{"$f":"'Resource Options'!M33","v":1438},{"$f":"B30*(1+C84)","v":1322.96},1217.1232,1119.753344,1030.17307648,947.75923036159998,890.85266447499782,837.91225798570804,803.44937776673987,771.04212884014237,742.70020230790067,716.14665207823623,692.0092275304188,667.68095417010807,644.54847276412136,622.76541749888986,602.71743017063818,584.57064470234957,568.82561960956241,554.65246172816103,541.8256183925771,530.5207330428243,519.24381507452222,508.00311945474215,496.80668633044013,485.66233290733294,474.57764593505215,463.55997480359684,452.61642525432296,441.75385370695341,430.97886220237012,420.2977939592667,409.71672954109772]
[{"$f":"'Resource Options'!C34","v":"8hr Lithium-Ion"},{"$f":"'Resource Options'!M34","v":2818},{"$f":"B31*(1+C85)","v":2592.56},2385.1552000000001,2194.3427840000004,2018.7953612800004,1857.2917323776005,1745.7738584774302,1642.028333104121,1574.4925914789108,1510.9852010233114,1455.4444854684734,1403.408390512149,1356.1070953968851,1308.431800313884,1263.0998583096625,1220.4123411070043,1181.1249779004584,1145.5633357240763,1114.7083421834127,1086.9336836925997,1061.797352315913,1039.6435505665365,1017.544555549377,995.51654424441153,973.57527265589761,951.73605989768055,930.01377346660456,908.42281571386388,886.97711152064153,865.6900971809423,844.57471049115395,823.64338204256876,802.90802770988432]
[{"$f":"'Resource Options'!C35","v":"16hr Lithium-Ion"},{"$f":"'Resource Options'!M35","v":5578},{"$f":"B32*(1+C86)","v":5131.76},4721.2192000000005,4343.5216640000008,3996.0399308800011,3676.3567364096011,3455.6162464822942,3250.2604833409464,3116.5790189032523,2990.8713453896494,2880.9330517896187,2777.9318673799744,2684.3028311298172,2589.9334926014353,2500.2026294007442,2415.7061883232327,2337.9400733600978,2267.5487177675291,2206.4737873311124,2151.4961276214763,2101.740820162584,2057.8891856139603,2014.146036499086,1970.5433938237497,1927.1124453068119,1883.8835138783752,1840.8860285297087,1798.1484975343974,1755.698484053278,1713.5625841289195,1671.766407068721,1630.3345582091724,1589.2906240474572]
[{"$f":"'Resource Options'!C36","v":"40hr Lithium-Ion"},{"$f":"'Resource Options'!M36","v":13858},{"$f":"B33*(1+C87)","v":12749.36},11729.4112,10791.058304,9927.773639680001,9133.5517485056007,8585.1434104968848,8074.9569340514208,7742.8383011762744,7430.5297784886616,7157.3987507530528,6901.5022979834494,6668.8900383286127,6434.4385694640887,6211.5109426739882,6001.5877299719168,5808.3853597390162,5633.5048638978869,5481.7701227742118,5345.1834594081056,5221.5712237025964,5112.626090756231,5003.950479348212,4895.6239425617641,4787.7239632595547,4680.3258758204593,4573.5027937190216,4467.3255429959981,4361.862601651188,4257.1800449728516,4153.3414968014222,4050.4080867089829,3948.4384130601752]
[{"$f":"'Resource Options'!C37","v":"4 hr Vanadium Flow Battery"},{"$f":"'Resource Options'!M37","v":1600},{"$f":"B34*(1+C88)","v":1424},1267.3600000000001,1127.9504000000002,1003.8758560000001,893.44951184000013,839.80387919079101,789.89713197143567,757.40908804440392,726.85888098126736,700.14103997941788,675.10909544086553,652.35482464247468,629.42064129573305,607.61372709460056,587.07891248173792,568.17974071111109,551.07282568595031,536.23004227386775,522.86905291633025,510.77722985674029,500.12015158878165,489.48943807940736,478.89287125894725,468.33803054751445,457.83228519924847,447.38278721809462,436.99646484985271,426.68001665354745,416.4399061535193,406.28235707201145,396.21334914044053,386.23861448599268]
[{"$f":"'Resource Options'!C38","v":"4 hr Zinc Bromide Flow Battery"},{"$f":"'Resource Options'!M38","v":1800},{"$f":"B35*(1+C89)","v":1548},1331.28,1144.9007999999999,984.61468799999989,846.76863167999988,795.9258718463434,748.62664844926246,717.83603729833385,688.88201506251949,663.56012572599991,639.83604826632643,618.27064082752304,596.53472089711249,575.86717264222818,556.40525941589908,538.49353009261438,522.28041582464721,508.21313699846269,495.55023156704846,484.09018113219048,473.98991305539511,463.91463223334119,453.87171400667194,443.86834178655164,433.91149979890633,424.00796637033903,414.1643077602053,404.38687254174226,394.6817865335766,385.05494828139882,375.51202508808666,366.05844958909364]
[{"$f":"'Resource Options'!C39","v":"Hydrogen Fuel Cell with 4 hrs storage w/ Electrolysis"},{"$f":"(1/(($I36/$D36)^(1/5)))*C36","v":5499.2031828382333},5376.8763916241396,{"$f":"2350000/447","v":5257.2706935123042},{"$f":"(($I36/$D36)^(1/5))*D36","v":5140.3255592629939},5025.9818060765738,4914.1815676426768,4804.8682648556141,{"$f":"2100000/447","v":4697.9865771812083},{"$f":"(($N36/$I36)^(1/5))*I36","v":4652.3664134282126},4607.1892478206264,4562.4507785905316,4518.1467457426625,{"$f":"2000000/447","v":4474.2729306487699},{"$f":"(($S36/$N36)^(1/5))*N36","v":4474.2729306487699},4474.2729306487699,4474.2729306487699,4474.2729306487699,{"$f":"2000000/447","v":4474.2729306487699},{"$f":"(($X36/$S36)^(1/5))*S36","v":4474.2729306487699},{"$f":"(($X36/$S36)^(1/5))*T36","v":4474.2729306487699},4474.2729306487699,4474.2729306487699,{"$f":"2000000/447","v":4474.2729306487699},{"$f":"(($X36/$S36)^(1/5))*X36","v":4474.2729306487699},{"$f":"(($X36/$S36)^(1/5))*Y36","v":4474.2729306487699},4474.2729306487699,4474.2729306487699,4474.2729306487699,4474.2729306487699,4474.2729306487699,4474.2729306487699,4474.2729306487699,4474.2729306487699]
[{"$f":"'Resource Options'!C40","v":"Hydrogen Fuel Cell with 16 hrs Storage w/ Electrolysis"},5554.1952146666163,5430.6451555403819,{"$f":"D36*1.01","v":5309.8434004474275},{"$f":"(($I37/$D37)^(1/5))*D37","v":5191.7288148556245},5076.2416241373403,4963.3233833191043,4852.9169475041717,{"$f":"I36*1.01","v":4744.9664429530203},{"$f":"(($N37/$I37)^(1/5))*I37","v":4698.8900775624943},4653.2611402988323,4608.0752863764374,4563.3282132000895,{"$f":"N36*1.01","v":4519.0156599552574},{"$f":"(($S37/$N37)^(1/5))*N37","v":4519.0156599552574},4519.0156599552574,4519.0156599552574,4519.0156599552574,{"$f":"S36*1.01","v":4519.0156599552574},{"$f":"(($X37/$S37)^(1/5))*S37","v":4519.0156599552574},4519.0156599552574,4519.0156599552574,4519.0156599552574,{"$f":"X36*1.01","v":4519.0156599552574},{"$f":"(($X37/$S37)^(1/5))*X37","v":4519.0156599552574},4519.0156599552574,4519.0156599552574,4519.0156599552574,4519.0156599552574,4519.0156599552574,4519.0156599552574,4519.0156599552574,4519.0156599552574,4519.0156599552574]
[{"$f":"'Resource Options'!C41","v":"Hydrogen Fuel Cell with 40 Hrs Storage w/ Electrolysis"},5609.7371668132819,5484.9516070957852,{"$f":"D37*1.01","v":5362.9418344519017},{"$f":"(($I38/$D38)^(1/5))*D38","v":5243.6461030041801},5127.0040403787125,5012.9566171522938,4901.4461169792121,{"$f":"I37*1.01","v":4792.4161073825508},{"$f":"(($N38/$I38)^(1/5))*I38","v":4745.8789783381199},4699.7937517018208,4654.1560392402016,4608.9614953320906,{"$f":"N37*1.01","v":4564.2058165548096},{"$f":"(($S38/$N38)^(1/5))*N38","v":4564.2058165548096},4564.2058165548096,4564.2058165548096,4564.2058165548096,{"$f":"S37*1.01","v":4564.2058165548096},{"$f":"(($X38/$S38)^(1/5))*S38","v":4564.2058165548096},4564.2058165548096,4564.2058165548096,4564.2058165548096,{"$f":"X37*1.01","v":4564.2058165548096},{"$f":"(($X38/$S38)^(1/5))*X38","v":4564.2058165548096},4564.2058165548096,4564.2058165548096,4564.2058165548096,4564.2058165548096,4564.2058165548096,4564.2058165548096,4564.2058165548096,4564.2058165548096,4564.2058165548096]
[{"$f":"'Resource Options'!C42","v":"Liquid Air"},{"$f":"'Resource Options'!M42","v":1400},{"$f":"B39*(1+C93)","v":1400},1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400]
[{"$f":"'Resource Options'!C43","v":"Pumped Hydro (16 hr/ 100 MW share)"},{"$f":"'Resource Options'!M43","v":2850},{"$f":"B40*(1+C94)","v":2835.75},2821.57125,2807.4633937499998,2793.4260767812498,2779.4589463973434,2765.5616516653567,2751.7338434070298,2737.9751741899945,2724.2852983190446,2710.6638718274494,2697.1105524683121,2683.6249997059704,2670.2068747074404,2656.8558403339034,2643.5715611322339,2630.3537033265729,2617.2019348099402,2604.1159251358904,2591.0953455102108,2578.1398687826595,2565.2491694387463,2552.4229235915527,2539.6608089735951,2526.962504928727,2514.3276924040833,2501.7560539420629,2489.2472736723525,2476.8010373039906,2464.4170321174706,2452.0949469568832,2439.8344722220986,2427.6352998609882]
[{"$f":"'Resource Options'!C45","v":"Supplemental Compression to CT"},{"$f":"'Resource Options'!M45","v":719.91666666666663},{"$f":"B41*(1+C95)","v":716.31708333333324},712.73549791666653,709.17182042708316,705.62596132494775,702.09783151832301,698.58734236073144,695.09440564892782,691.61893362068315,688.16083895257975,684.72003475781685,681.29643458402779,677.88995241110763,674.50050264905212,671.12800013580681,667.77236013512777,664.43349833445211,661.11133084277981,657.80577418856592,654.51674531762308,651.24416159103498,647.98794078307981,644.7480010791644,641.52426107376857,638.31663976839968,635.12505656955773,631.94943128670991,628.78968413027633,625.64573570962489,622.51750703107678,619.40491949592138,616.30789489844176,613.2263554239496]
[{"$f":"'Resource Options'!C46","v":"Rathdrum CT 2055 Uprates two unit operation"},{"$f":"'Resource Options'!M46","v":721},{"$f":"B42*(1+C96)","v":717.39499999999998},713.80802499999993,710.23898487499991,706.68778995062496,703.15435100087188,699.6385792458675,696.14038634963822,692.65968441789005,689.1963859958006,685.75040406582161,682.32165204549256,678.91004378526509,675.51549356633871,672.13791609850705,668.77722651801446,665.43334038542434,662.10617368349722,658.79564281507976,655.50166460100434,652.22415627799933,648.96303549660934,645.71822031912632,642.48962921753071,639.27718107144301,636.08079516608575,632.90039119025528,629.73588923430395,626.58720978813244,623.45427373919176,620.33700237049584,617.23531735864333,614.14914077185006]
[{"$f":"'Resource Options'!C47","v":"Kettle Falls Turbine Generator Upgrade"},{"$f":"'Resource Options'!M47","v":1337.5000000000002},{"$f":"B43*(1+C97)","v":1330.8125000000002},1324.1584375000002,1317.5376453125002,1310.9499570859377,1304.395207300508,1297.8732312640054,1291.3838651076853,1284.926945782147,1278.5023110532363,1272.1097994979702,1265.7492505004805,1259.420504247978,1253.1234017267382,1246.8577847181045,1240.6234957945139,1234.4203783155413,1228.2482764239635,1222.1070350418436,1215.9964998666344,1209.9165173673011,1203.8669347804646,1197.8476001065624,1191.8583621060295,1185.8990702954993,1179.9695749440218,1174.0697270693017,1168.1993784339552,1162.3583815417853,1156.5465896340763,1150.7638566859059,1145.0100374024764,1139.2849872154641]
[{"$f":"'Resource Options'!C48","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},{"$f":"'Resource Options'!M48","v":240.96385542168679},{"$f":"B44*(1+C98)","v":239.75903614457835},238.56024096385545,237.36743975903616,236.18060256024097,234.99969954743977,233.82470104970258,232.65557754445408,231.4922996567318,230.33483815844815,229.1831639676559,228.03724814781762,226.89706190707852,225.76257659754313,224.63376371455541,223.51059489598265,222.39304192150274,221.28107671189522,220.17467132833573,219.07379797169406,217.97842898183561,216.88853683692642,215.80409415274178,214.72507368197807,213.65144831356818,212.58319107200035,211.52027511664033,210.46267374105713,209.41036037235185,208.36330857049009,207.32149202763765,206.28488456749946,205.25346014466197]
[{"$f":"'Resource Options'!C49","v":"Post Falls Redevelopment"},{"$f":"'Resource Options'!M49","v":2125},{"$f":"B45*(1+C99)","v":2125},2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125]
[{"$f":"'Resource Options'!C50","v":"Long Lake 2nd Powerhouse "},{"$f":"'Resource Options'!M50","v":2327.2291439999999},{"$f":"B46*(1+C100)","v":2327.2291439999999},2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999,2327.2291439999999]
[{"$f":"'Resource Options'!C51","v":"Monroe St/Upper Falls 2nd Powerhouse"},{"$f":"'Resource Options'!M51","v":2056.6211039999998},{"$f":"B47*(1+C101)","v":2056.6211039999998},2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998,2056.6211039999998]
[{"$f":"'Resource Options'!C52","v":"Cabinet Gorge 2nd Powerhouse"},{"$f":"'Resource Options'!M52","v":2273.107536},{"$f":"B48*(1+C102)","v":2273.107536},2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536,2273.107536]
[{"$f":"'Resource Options'!C53","v":"Biomass"},{"$f":"'Resource Options'!M53","v":2500},{"$f":"B49*(1+C103)","v":2500},2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500]
["Hydrogen Electrolysis ($/kG-day)",{"$f":"(1/(($I$50/$D50)^(1/5)))*C50","v":1335.6416408756872},{"$f":"(1/(($I$50/$D50)^(1/5)))*D50","v":1314.3172583256128},{"$f":"1940000/1500","v":1293.3333333333333},{"$f":"(($I$50/$D50)^(1/5))*D50","v":1272.6844302737663},{"$f":"(($I$50/$D50)^(1/5))*E50","v":1252.3652003050991},1232.3703799832369,1212.6947898983744,{"$f":"1790000/1500","v":1193.3333333333333},{"$f":"(($N50/$I50)^(1/5))*I50","v":1172.6271232472855},{"$f":"(($N$50/$I50)^(1/5))*J50","v":1152.2801984708417},1132.2863248388333,1112.6393763586614,{"$f":"1640000/1500","v":1093.3333333333333},{"$f":"(($S50/$N50)^(1/5))*N50","v":1086.5838461506032},{"$f":"(($S$50/$N50)^(1/5))*O50","v":1079.8760256543637},1073.2096146231822,1066.5843574235341,{"$f":"1590000/1500","v":1060},{"$f":"(($X50/$S50)^(1/5))*S50","v":1053.2478579925564},{"$f":"(($X$50/$S50)^(1/5))*T50","v":1046.5387267602907},1039.8723323269182,1033.2484024613682,{"$f":"1540000/1500","v":1026.6666666666667},{"$f":"(($X50/$S50)^(1/5))*X50","v":1020.1268561688911},{"$f":"(($X$50/$S50)^(1/5))*Y50","v":1013.6287039061936},1007.1719445178958,1000.7563143336524,994.38155136268381,988.04739528307721,981.75358743115635,975.49987079091818,969.28598998353777,963.11169125693925]
["4 Hr Hydrogen Storage Tank (4,000 kg) $/kg",{"$f":"(1/(($I51/$D51)^(1/5)))*C51","v":33.835674493062044},{"$f":"(1/(($I51/$D51)^(1/5)))*D51","v":33.41522494718609},33,{"$f":"(($I51/$D51)^(1/5))*D51","v":32.589934729489386},{"$f":"(($I51/$D51)^(1/5))*E51","v":32.184965020375103},31.785027554088593,31.390059798871786,31,{"$f":"(($N51/$I51)^(1/5))*I51","v":30.589258856795784},30.183959916389007,29.784031071147464,29.389401168844461,29,{"$f":"(($S51/$N51)^(1/5))*N51","v":28.588485652275232},28.182810754839544,27.782892445017875,27.388649035968946,27,{"$f":"(($X51/$S51)^(1/5))*S51","v":26.587592451564994},{"$f":"(($X51/$S51)^(1/5))*T51","v":26.181484161870959},25.781578913812176,25.38778195993703,25,{"$f":"(($X51/$S51)^(1/5))*X51","v":24.618141158856478},{"$f":"(($X51/$S51)^(1/5))*Y51","v":24.242114964695332},23.871832327603869,23.507205518460218,23.148148148148145,22.794575147089329,22.446402745088271,22.103548451485064,21.765931035611313,21.433470507544577]
["16 Hr Hydrogen Storage Tank (16,000 kg) $/kg",{"$f":"(1/(($I52/$D52)^(1/5)))*C52","v":34.834573094836749},34.414756794498047,34,{"$f":"(($I52/$D52)^(1/5))*D52","v":33.590241735626968},33.185421760525173,32.785480559846356,32.390359335998163,32,{"$f":"(($N52/$I52)^(1/5))*I52","v":31.589607773357116},31.184478727329509,30.784545362904311,30.389741046727085,30,{"$f":"(($S52/$N52)^(1/5))*N52","v":29.588885689770883},29.183405212077606,28.783481361947601,28.389037992410611,28,{"$f":"(($X52/$S52)^(1/5))*S52","v":27.588055732655636},27.182172111004054,26.782259969036343,26.388231452580239,26,{"$f":"(($X52/$S52)^(1/5))*X52","v":25.617480323180235},25.24058838878948,24.869241399819462,24.503357777395937,24.142857142857146,23.787660300095936,23.437689218161665,23.092867014118077,22.753117936153373,22.41836734693878]
["40 Hr Hydrogen Storage Tank (40,000 kg) $/kg",{"$f":"(1/(($I53/$D53)^(1/5)))*C53","v":35.833537677046074},35.414316578138461,35,{"$f":"(($I53/$D53)^(1/5))*D53","v":34.590530564020611},34.185851562869829,33.785906952643444,33.390641345101983,33,{"$f":"(($N53/$I53)^(1/5))*I53","v":32.589934729489386},32.184965020375103,31.785027554088593,31.390059798871786,31,{"$f":"(($S53/$N53)^(1/5))*N53","v":30.589258856795784},30.183959916389007,29.784031071147464,29.389401168844461,29,{"$f":"(($X53/$S53)^(1/5))*S53","v":28.588485652275232},28.182810754839544,27.782892445017875,27.388649035968946,27,{"$f":"(($X53/$S53)^(1/5))*X53","v":26.616865952118317},26.239168633816124,25.866830897085606,25.499776688660742,25.137931034482758,24.78122002438602,24.429570797001219,24.082911524872802,23.741171399787582,23.404280618311528]
[]
[]
[]
["Annual Avg \"Real\" Cost Improvement"]
[{"$f":"A4","v":"GE - 7F.06 Simple Cycle"},null,0,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["GE- 7E.03 Simple Cycle",null,0,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["GE-LMS100PB Wet Intercooler DLN",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["10X Wartsila 18V50SG-B",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Jenbacher 920",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Siemens- SGT-800-50",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["PW- FT8 Swift Pac",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["GE- LM6000- PF Sprint",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["GE - 7F.06 One on One",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Siemens- SGT6-5000F CCCT (Flex Plant)",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["MHI- 501 F 1 on 1",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["GE - 7F.04 One on One",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Siemens- SGT-800 3 on 2",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Siemens- SGT-800 2 on 1",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Small Nuclear (share)",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["NW Wind On System",null,-1.3164280267037465E-2,-3.6483580666801839E-3,-3.4538490200049891E-2,-1.2112763187854097E-2,2.3852855928314883E-3,5.6102675343456358E-3,7.4606743511995794E-3,-3.4886003133173605E-3,-5.2404767924299975E-3,-8.4381502307531893E-3,-8.0278243695587736E-3,-7.6243234657292951E-3,-7.1643636159788729E-3,-6.3572370498319241E-3,-4.5877733149503139E-3,1.3805722389306089E-3,1.7139599600950023E-3,3.2333549239772093E-3,3.353553176545703E-3,3.372844362648373E-3,3.4356465005931308E-3,3.490380764780501E-3,3.5451150289678699E-3,3.5998492931552401E-3,3.6545835573426099E-3,3.7093178215299801E-3,3.7640520857173498E-3,3.81878634990472E-3,3.8735206140920902E-3,3.9282548782794604E-3,3.9829891424668301E-3,4.0377234066541999E-3]
["NW Wind Off System",null,-1.3164280267037465E-2,-3.6483580666801839E-3,-3.4538490200049891E-2,-1.2112763187854097E-2,2.3852855928314883E-3,5.6102675343456358E-3,7.4606743511995794E-3,-3.4886003133173605E-3,-5.2404767924299975E-3,-8.4381502307531893E-3,-8.0278243695587736E-3,-7.6243234657292951E-3,-7.1643636159788729E-3,-6.3572370498319241E-3,-4.5877733149503139E-3,1.3805722389306089E-3,1.7139599600950023E-3,3.2333549239772093E-3,3.353553176545703E-3,3.372844362648373E-3,3.4356465005931308E-3,3.490380764780501E-3,3.5451150289678699E-3,3.5998492931552401E-3,3.6545835573426099E-3,3.7093178215299801E-3,3.7640520857173498E-3,3.81878634990472E-3,3.8735206140920902E-3,3.9282548782794604E-3,3.9829891424668301E-3,4.0377234066541999E-3]
["Wind Montana",null,-1.3164280267037465E-2,-3.6483580666801839E-3,-3.4538490200049891E-2,-1.2112763187854097E-2,2.3852855928314883E-3,5.6102675343456358E-3,7.4606743511995794E-3,-3.4886003133173605E-3,-5.2404767924299975E-3,-8.4381502307531893E-3,-8.0278243695587736E-3,-7.6243234657292951E-3,-7.1643636159788729E-3,-6.3572370498319241E-3,-4.5877733149503139E-3,1.3805722389306089E-3,1.7139599600950023E-3,3.2333549239772093E-3,3.353553176545703E-3,3.372844362648373E-3,3.4356465005931308E-3,3.490380764780501E-3,3.5451150289678699E-3,3.5998492931552401E-3,3.6545835573426099E-3,3.7093178215299801E-3,3.7640520857173498E-3,3.81878634990472E-3,3.8735206140920902E-3,3.9282548782794604E-3,3.9829891424668301E-3,4.0377234066541999E-3]
["Off Shore Wind (Share)",null,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01,-0.01]
["Solar Photovoltaic Fixed Array (5 MW AC)",null,{"$f":"-C$109","v":-0.02},-0.02,{"$f":"-E$109","v":-0.02},{"$f":"((173-178.9)/173)-F$109","v":-5.4104046242774595E-2},-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,-0.02,-0.02,-0.02,{"$f":"((173-178.9)/173)-F$109","v":-5.4104046242774595E-2},-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",null,-0.02,-0.02,-0.02,-5.4104046242774595E-2,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 25 MW/100 MWh Lithium-ion)"]
["Geothermal (Off System)",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Distribution Scale 4hr Lithium-Ion",null,-0.08,-0.08,-0.08,-0.08,-0.08,-6.0043272662077381E-2,-5.9426669078313753E-2,-4.1129461814790574E-2,-4.0335147208248878E-2,-3.6757948070717889E-2,-3.5752717108667433E-2,-3.3704583380752225E-2,-3.5155995603022988E-2,-3.4646010585608449E-2,-3.3795837218907186E-2,-3.219187637098906E-2,-3.0108280530647593E-2,-2.6934341016737567E-2,-2.4916525192957631E-2,-2.3125910765127853E-2,-2.0864434914116357E-2,-2.1256319057735711E-2,-2.1648203201355101E-2,-2.20400873449744E-2,-2.2431971488593799E-2,-2.2823855632213098E-2,-2.3215739775832502E-2,-2.3607623919451801E-2,-2.39995080630712E-2,-2.4391392206690499E-2,-2.4783276350309899E-2,-2.5175160493929299E-2]
["Distribution Scale 8hr Lithium-Ion",null,-0.08,-0.08,-0.08,-0.08,-0.08,-6.0043272662077381E-2,-5.9426669078313753E-2,-4.1129461814790574E-2,-4.0335147208248878E-2,-3.6757948070717889E-2,-3.5752717108667433E-2,-3.3704583380752225E-2,-3.5155995603022988E-2,-3.4646010585608449E-2,-3.3795837218907186E-2,-3.219187637098906E-2,-3.0108280530647593E-2,-2.6934341016737567E-2,-2.4916525192957631E-2,-2.3125910765127853E-2,-2.0864434914116357E-2,-2.1256319057735711E-2,-2.1648203201355101E-2,-2.20400873449744E-2,-2.2431971488593799E-2,-2.2823855632213098E-2,-2.3215739775832502E-2,-2.3607623919451801E-2,-2.39995080630712E-2,-2.4391392206690499E-2,-2.4783276350309899E-2,-2.5175160493929299E-2]
["4hr Lithium-Ion",null,-0.08,-0.08,-0.08,-0.08,-0.08,-6.0043272662077381E-2,-5.9426669078313753E-2,-4.1129461814790574E-2,-4.0335147208248878E-2,-3.6757948070717889E-2,-3.5752717108667433E-2,-3.3704583380752225E-2,-3.5155995603022988E-2,-3.4646010585608449E-2,-3.3795837218907186E-2,-3.219187637098906E-2,-3.0108280530647593E-2,-2.6934341016737567E-2,-2.4916525192957631E-2,-2.3125910765127853E-2,-2.0864434914116357E-2,-2.1256319057735711E-2,-2.1648203201355101E-2,-2.20400873449744E-2,-2.2431971488593799E-2,-2.2823855632213098E-2,-2.3215739775832502E-2,-2.3607623919451801E-2,-2.39995080630712E-2,-2.4391392206690499E-2,-2.4783276350309899E-2,-2.5175160493929299E-2]
["8hr Lithium-Ion",null,-0.08,-0.08,-0.08,-0.08,-0.08,-6.0043272662077381E-2,-5.9426669078313753E-2,-4.1129461814790574E-2,-4.0335147208248878E-2,-3.6757948070717889E-2,-3.5752717108667433E-2,-3.3704583380752225E-2,-3.5155995603022988E-2,-3.4646010585608449E-2,-3.3795837218907186E-2,-3.219187637098906E-2,-3.0108280530647593E-2,-2.6934341016737567E-2,-2.4916525192957631E-2,-2.3125910765127853E-2,-2.0864434914116357E-2,-2.1256319057735711E-2,-2.1648203201355101E-2,-2.20400873449744E-2,-2.2431971488593799E-2,-2.2823855632213098E-2,-2.3215739775832502E-2,-2.3607623919451801E-2,-2.39995080630712E-2,-2.4391392206690499E-2,-2.4783276350309899E-2,-2.5175160493929299E-2]
["16hr Lithium-Ion",null,-0.08,-0.08,-0.08,-0.08,-0.08,-6.0043272662077381E-2,-5.9426669078313753E-2,-4.1129461814790574E-2,-4.0335147208248878E-2,-3.6757948070717889E-2,-3.5752717108667433E-2,-3.3704583380752225E-2,-3.5155995603022988E-2,-3.4646010585608449E-2,-3.3795837218907186E-2,-3.219187637098906E-2,-3.0108280530647593E-2,-2.6934341016737567E-2,-2.4916525192957631E-2,-2.3125910765127853E-2,-2.0864434914116357E-2,-2.1256319057735711E-2,-2.1648203201355101E-2,-2.20400873449744E-2,-2.2431971488593799E-2,-2.2823855632213098E-2,-2.3215739775832502E-2,-2.3607623919451801E-2,-2.39995080630712E-2,-2.4391392206690499E-2,-2.4783276350309899E-2,-2.5175160493929299E-2]
["40hr Lithium-Ion",null,-0.08,-0.08,-0.08,-0.08,-0.08,-6.0043272662077381E-2,-5.9426669078313753E-2,-4.1129461814790574E-2,-4.0335147208248878E-2,-3.6757948070717889E-2,-3.5752717108667433E-2,-3.3704583380752225E-2,-3.5155995603022988E-2,-3.4646010585608449E-2,-3.3795837218907186E-2,-3.219187637098906E-2,-3.0108280530647593E-2,-2.6934341016737567E-2,-2.4916525192957631E-2,-2.3125910765127853E-2,-2.0864434914116357E-2,-2.1256319057735711E-2,-2.1648203201355101E-2,-2.20400873449744E-2,-2.2431971488593799E-2,-2.2823855632213098E-2,-2.3215739775832502E-2,-2.3607623919451801E-2,-2.39995080630712E-2,-2.4391392206690499E-2,-2.4783276350309899E-2,-2.5175160493929299E-2]
["4 hr Vanadium Flow Battery",null,-0.11,-0.11,-0.11,-0.11,-0.11,-6.0043272662077381E-2,-5.9426669078313753E-2,-4.1129461814790574E-2,-4.0335147208248878E-2,-3.6757948070717889E-2,-3.5752717108667433E-2,-3.3704583380752225E-2,-3.5155995603022988E-2,-3.4646010585608449E-2,-3.3795837218907186E-2,-3.219187637098906E-2,-3.0108280530647593E-2,-2.6934341016737567E-2,-2.4916525192957631E-2,-2.3125910765127853E-2,-2.0864434914116357E-2,-2.1256319057735711E-2,-2.1648203201355101E-2,-2.20400873449744E-2,-2.2431971488593799E-2,-2.2823855632213098E-2,-2.3215739775832502E-2,-2.3607623919451801E-2,-2.39995080630712E-2,-2.4391392206690499E-2,-2.4783276350309899E-2,-2.5175160493929299E-2]
["4 hr Zinc Bromide Flow Battery",null,-0.14000000000000001,-0.14000000000000001,-0.14000000000000001,-0.14000000000000001,-0.14000000000000001,-6.0043272662077381E-2,-5.9426669078313753E-2,-4.1129461814790574E-2,-4.0335147208248878E-2,-3.6757948070717889E-2,-3.5752717108667433E-2,-3.3704583380752225E-2,-3.5155995603022988E-2,-3.4646010585608449E-2,-3.3795837218907186E-2,-3.219187637098906E-2,-3.0108280530647593E-2,-2.6934341016737567E-2,-2.4916525192957631E-2,-2.3125910765127853E-2,-2.0864434914116357E-2,-2.1256319057735711E-2,-2.1648203201355101E-2,-2.20400873449744E-2,-2.2431971488593799E-2,-2.2823855632213098E-2,-2.3215739775832502E-2,-2.3607623919451801E-2,-2.39995080630712E-2,-2.4391392206690499E-2,-2.4783276350309899E-2,-2.5175160493929299E-2]
["Hydrogen Fuel Cell with 4 hrs storage w/ Electrolysis",null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
["Hydrogen Fuel Cell with 16 hrs Storage w/ Electrolysis",null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
["Hydrogen Fuel Cell with 40 Hrs Storage w/ Electrolysis",null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
["Liquid Air",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pumped Hydro (16 hr/ 100 MW share)",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Supplemental Compression to CT",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Rathdrum CT 2055 Uprates two unit operation",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Kettle Falls Turbine Generator Upgrade",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Rathdrum CT: Inlet Evaporation 2 unit operation",null,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
["Post Falls Redevelopment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Long Lake 2nd Powerhouse ",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Monroe St/Upper Falls 2nd Powerhouse",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cabinet Gorge 2nd Powerhouse",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Biomass",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hydrogen Electrolysis ($/kG)",null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
["4 Hr Hydrogen Storage Tank (4,000 kg) $/kg",null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
["16 Hr Hydrogen Storage Tank (16,000 kg) $/kg",null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
["40 Hr Hydrogen Storage Tank (40,000 kg) $/kg",null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O143/D143","v":0.55714496276429037}]
["Capital Cost (Nominal $/kW)",0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["IHS Inflation",100,{"$f":"B110*(1+B109)","v":102},{"$f":"C110*(1+C109)","v":104.04},106.1208,108.243216,110.40808032000001,112.61624192640001,114.868566764928,117.16593810022657,119.5092568622311,121.89944199947573,124.33743083946524,126.82417945625456,129.36066304537965,131.94787630628724,134.58683383241299,137.27857050906127,140.02414191924251,142.82462475762736,145.6811172527799,148.59473959783551,151.56663438979223,154.59796707758807,{"$f":"X110*(1+X109)","v":157.68992641913982},{"$f":"Y110*(1+Y109)","v":160.84372494752262},{"$f":"Z110*(1+Z109)","v":164.06059944647308},{"$f":"AA110*(1+AA109)","v":167.34181143540255},{"$f":"AB110*(1+AB109)","v":170.68864766411059},{"$f":"AC110*(1+AC109)","v":174.1024206173928},{"$f":"AD110*(1+AD109)","v":177.58446902974066},{"$f":"AE110*(1+AE109)","v":181.13615841033547},{"$f":"AF110*(1+AF109)","v":184.75888157854217},{"$f":"AG110*(1+AG109)","v":188.45405921011303}]
[]
[{"$f":"A4","v":"GE - 7F.06 Simple Cycle"},{"$f":"B4*B$110/100","v":655.51020408163265},668.62040816326521,678.58285224489794,688.69373674334702,698.95527342082289,709.36970699479309,719.93931562901548,730.66641143188781,741.55334096222282,752.60248574256013,763.81626278012436,775.19712509554824,786.74756225947192,798.470100937138,810.36730544110139,822.44177829217381,834.6961607887273,847.13313358447931,859.75541727488803,872.56577299228377,885.56700300986893,898.76195135471585,912.15350442990109,925.74459164590667,939.53818606143057,953.53730503374595,967.74501087874887,982.16441154084214,996.7986612728007,1011.6509613257654,1026.7245606495194,1042.0227566031972,1057.5488956765848]
["GE- 7E.03 Simple Cycle",{"$f":"B5*B$110/100","v":935.71428571428567},954.42857142857144,968.64955714285713,983.08243554428566,997.73036383389558,1012.5965462550207,1027.6842347942204,1042.9967298926542,1058.5373811680549,1074.309588147459,1090.3168010108561,1106.562521345918,1123.0503029139722,1139.7837524273905,1156.7665303385586,1174.0023516406029,1191.494986680048,1209.248261981581,1227.2660610851067,1245.5523253952745,1264.1110550436645,1282.9463097638152,1302.0622097792957,1321.4629367050072,1341.1527344619119,1361.1359102053943,1381.4168352674546,1401.9999461129398,1422.8897453100226,1444.0908025151421,1465.6077554726176,1487.4453110291597,1509.6082461634942]
["GE-LMS100PB Wet Intercooler DLN",{"$f":"B6*B$110/100","v":1000.6847826086956},1015.5949858695653,1030.727351159022,1046.0851886912913,1061.6718580027916,1077.4907686870333,1093.54538114047,1109.839207319463,1126.3758115085229,1143.1588110999999,1160.1918773853899,1177.4787363584321,1195.0231695301729,1212.8290147561725,1230.9001670760395,1249.2405795654727,1267.8542642009984,1286.7452927375934,1305.9177975993834,1325.3759727836141,1345.1240747780903,1365.1664234922837,1385.5074032023188,1406.1514635100332,1427.1031203163327,1448.3669568090461,1469.9476244655009,1491.8498440700369,1514.0784067466802,1536.638175007206,1559.5340838148134,1582.7711416636539,1606.3544316744426]
["10X Wartsila 18V50SG-B",{"$f":"B7*B$110/100","v":1024.4704758389335},1039.7350859289336,1055.2271387092746,1070.950023076043,1086.9071784198759,1103.1020953783323,1119.5383165994692,1136.2194375168012,1153.1491071358016,1170.3310288321252,1187.7689611617238,1205.4667186830336,1223.4281727914108,1241.6572525660031,1260.1579456292363,1278.9342990191121,1297.990420074497,1317.330477333607,1336.9587014458778,1356.8793860974213,1377.0968889502731,1397.615632595632,1418.440105521307,1439.5748630935743,1461.0245285536685,1482.7937940291181,1504.8874215601522,1527.3102441413982,1550.067166779105,1573.1631675641138,1596.6032987608189,1620.3926879123549,1644.5365389622491]
["Jenbacher 920",{"$f":"B8*B$110/100","v":1128.2275711159737},1145.0381619256016,1162.0992305382931,1179.4145090733136,1196.9877852585062,1214.8229032588579,1232.9237645174151,1251.2943286087245,1269.9386141049947,1288.860699455159,1308.0647238770409,1327.5548882628086,1347.3354560979246,1367.4107543937835,1387.7851746342508,1408.4631737363013,1429.4492750249724,1450.7480692228448,1472.3642154542654,1494.302442264534,1516.5675486542757,1539.1644051292242,1562.0979547656495,1585.3732142916579,1608.9952751846035,1632.9693047848541,1657.3005474261486,1681.994325582798,1707.0560410339815,1732.4911760453879,1758.3052945684642,1784.5040434575342,1811.0931537050515]
["Siemens- SGT-800-50",{"$f":"B9*B$110/100","v":1056.6475195822456},1072.391567624021,1088.3702019816189,1104.5869179911451,1121.0452630692132,1137.7488374889447,1154.7012951675299,1171.906344465526,1189.3677489980626,1207.0893284581334,1225.0749594521599,1243.3285763479971,1261.8541721355823,1280.6557993004024,1299.7375707099784,1319.1036605135573,1338.7583050552091,1358.7058038005321,1378.9505202771597,1399.4968830292896,1420.3493865864261,1441.512592446564,1462.9911300740175,1484.7896979121206,1506.9130644110112,1529.3660690707352,1552.1536234998891,1575.2807124900376,1598.7523951061394,1622.5738057932208,1646.7501554995397,1671.2867328164828,1696.1889051354485]
["PW- FT8 Swift Pac",{"$f":"B10*B$110/100","v":1202.9398663697107},1220.8636703786194,1239.054539067261,1257.516451699363,1276.2534468296838,1295.2696231874459,1314.5691405729387,1334.1562207674756,1354.0351484569112,1374.2102721689193,1394.6860052242364,1415.4668267020772,1436.557282419938,1457.9619859279953,1479.6856195183223,1501.7329352491456,1524.1087559843581,1546.8179764485251,1569.8655642976082,1593.2565612056424,1616.9960839676066,1641.0893256187242,1665.5415565704432,1690.3581257633427,1715.5444618372169,1741.1060743185913,1767.0485548259383,1793.3775782928444,1820.0989042094079,1847.2183778821282,1874.7419317125718,1902.675586495089,1931.0254527338661]
["GE- LM6000- PF Sprint",{"$f":"B11*B$110/100","v":1248.6529917761602},1267.2579213536249,1286.140064381794,1305.3035513410828,1324.7525742560649,1344.4913876124804,1364.5243092879061,1384.8557214962959,1405.4900717465907,1426.4318738156151,1447.6857087354676,1469.2562257956261,1491.148143559981,1513.3662508990249,1535.9154080374203,1558.8005476171779,1582.026675776674,1605.5988732457467,1629.5222964571083,1653.8021786743186,1678.4438311365664,1703.4526442205013,1728.8340886193866,1754.5937165398157,1780.7371629162587,1807.2701466437111,1834.1984718287026,1861.5280290589501,1889.2647966919283,1917.4148421626385,1945.9843233108613,1974.9794897281931,2004.4066841251433]
["GE - 7F.06 One on One",{"$f":"B12*B$110/100","v":950.28501196337538},964.44425864162974,978.81447809539009,993.39881381901125,1008.2004561449146,1023.2226429414739,1038.468660321302,1053.9418433600893,1069.6455768261546,1085.5832959208644,1101.7584870300852,1118.1746884868335,1134.8354913452872,1151.7445401663319,1168.9055338148103,1186.3222262686511,1203.9984274400542,1221.9380040089111,1240.1448802686439,1258.6230389846467,1277.3765222655179,1296.4094324472744,1315.7259329907386,1335.3302493923006,1355.226670108246,1375.4195474928588,1395.9132987505027,1416.7124069018848,1437.8214217647228,1459.2449609490172,1480.9877108671574,1503.0544277590782,1525.4499387326882]
["Siemens- SGT6-5000F CCCT (Flex Plant)",{"$f":"B13*B$110/100","v":878.60542635497211},891.69664720766127,904.98292725105557,918.46717286709622,932.15233374281581,946.04140351558397,960.13742042796594,974.44346799234279,988.96267566542872,1003.6982195328436,1018.653323003883,1033.8312575166408,1049.2353432536388,1064.8689498681179,1080.7354972211529,1096.8384561297482,1113.1813491260816,1129.7677512280604,1146.6012907213587,1163.6856499531068,1181.0245661374083,1198.6218321728556,1216.4812974722313,1234.6068688045673,1253.0025111497555,1271.6722485658868,1290.6201650695186,1309.8504055290543,1329.3671765714371,1349.1747475023515,1369.2774512401365,1389.6796852636146,1410.3859125740425]
["MHI- 501 F 1 on 1",{"$f":"B14*B$110/100","v":929.51631964183366},943.36611280449699,957.4222678852841,971.68785967677479,986.16600878595864,1000.8598823168696,1015.7726945633908,1030.9077077123852,1046.2682325572998,1061.8576292224036,1077.6793078978176,1093.7367295854949,1110.0334068563188,1126.5729046184781,1143.3588408972935,1160.3948876266629,1177.6847714523005,1195.2322745469398,1213.0412354376895,1231.115549845711,1249.459171538412,1268.0761131943345,1286.9704472809299,1306.1463069454157,1325.6078869189025,1345.3594444339944,1365.4053001560608,1385.7498391283859,1406.3975117313989,1427.3528346561966,1448.6203918925739,1470.2048357317733,1492.1108877841768]
["GE - 7F.04 One on One",{"$f":"B15*B$110/100","v":1021.2913191627456},1036.5085598182707,1051.9525373595629,1067.6266301662204,1083.5342669556971,1099.6789275333369,1116.0641435535838,1132.6934992925321,1149.5706324319908,1166.6992348552276,1184.0830534545705,1201.7258909510435,1219.6316067262142,1237.8041176664349,1256.2473990196647,1274.9654852650579,1293.9624709955074,1313.2425118133406,1332.8098252393593,1352.6686916354258,1372.8234551407938,1393.2785246223918,1414.0383746392652,1435.1075464213905,1456.4906488630691,1478.1923595311289,1500.2174256881426,1522.570665330896,1545.2569682443261,1568.2812970711666,1591.6486883975272,1615.3642538546503,1639.4331812370847]
["Siemens- SGT-800 3 on 2",{"$f":"B16*B$110/100","v":1454.3694105151358},1476.0395147318111,1498.0325035013154,1520.3531878034846,1543.0064503017566,1565.9972464112529,1589.3306053827805,1613.011631402984,1637.0455047108885,1661.4374827310808,1686.1929012237736,1711.3171754520079,1736.8158013662428,1762.6943568066001,1788.9585027230182,1815.6139844135914,1842.6666327813539,1870.1223656097964,1897.9871888573821,1926.2671979713571,1954.9685792211305,1984.0976110515251,2013.6606654561931,2043.66420937149,2074.114806091125,2105.0191167018829,2136.3839015407411,2168.2160216736979,2200.5224403966358,2233.3102247585457,2266.586547107448,2300.3586866593487,2334.6340310905739]
["Siemens- SGT-800 2 on 1",{"$f":"B17*B$110/100","v":1484.1665250637216},1506.2806062871709,1528.72418732085,1551.5021777119305,1574.6195601598383,1598.08139160622,1621.8928043411527,1646.0590071258357,1670.5852863320108,1695.4770070983577,1720.7396145041232,1746.3786347602349,1772.3996764181625,1798.8084315967933,1825.610677227585,1852.8122763182764,1880.4191792354191,1908.4374250060271,1936.8731426386166,1965.7325524639318,1995.0219674956447,2024.7477948113299,2054.9165369540187,2085.5347933546336,2116.6092617756176,2148.1467397760744,2180.1541261987381,2212.6384226790992,2245.606735177018,2279.0662755311555,2313.0243630365694,2347.4884260458143,2382.4660035938969]
["Small Nuclear (share)",{"$f":"B18*B$110/100","v":4385.9649122807014},4451.3157894736833,4517.6403947368417,4584.9532366184203,4653.2690398440354,4722.6027485377117,4792.9695294909234,4864.3847754803392,4936.8641086349953,5010.4233838536566,5085.0786922730758,5160.8463647879453,5237.742975623285,5315.7853459600728,5394.9905476148779,5475.3759067743404,5556.9590077852772,5639.7576970012788,5723.7900866865975,5809.0745589782273,5895.6297699070037,5983.4746534786191,6072.6284258154492,6163.1105893600989,6254.9409371415641,6348.1395571049734,6442.726836505838,6538.7234663697736,6636.1504460186834,6735.029087664363,6835.3810210705615,6937.2281982845125,7040.592898438952]
["NW Wind On System",{"$f":"B19*B$110/100","v":1532.5259515570935},1542.5983774225733,1567.7098347124293,1543.8347740286858,1555.6373623898962,1590.5349618136368,1631.447454241584,1676.4915354671498,1704.0557851026699,1729.0282347139901,1748.7272034105845,1769.3825031223614,1791.0100017556338,1813.7421259604657,1838.255972064838,1866.418919777554,1906.3755588429021,1947.8358704240561,1993.2165934293268,2039.8989702931203,2087.7148166761549,2136.7852161159112,2187.1282783353636,2238.7795376584745,2291.7755827265378,2346.1540894500558,2401.9538550386301,2459.2148331456146,2517.9781701655525,2578.2862427237933,2640.1826963990611,2703.7124857212057,2768.9219154878588]
["NW Wind Off System",{"$f":"B20*B$110/100","v":1425.60553633218},1434.9752348116963,1458.3347299650504,1436.1253711894753,1447.1045231533917,1479.5674063382667,1517.6255388293805,1559.5270097368834,1585.1681721885304,1608.3983578734792,1626.7229799168231,1645.9372122068482,1666.0558155866365,1687.201977637643,1710.0055554091523,1736.203646304702,1773.3726128771191,1811.9403445805181,1854.1549706319327,1897.5804374819731,1942.0602945824708,1987.7071777822434,2034.5379333352228,2082.5856164264887,2131.8842630014315,2182.4689204186566,2234.3756791057035,2287.6417052517354,2342.3052745726077,2398.4058071849249,2455.9839036270346,2515.0813820662393,2575.7413167328937]
["Wind Montana",{"$f":"B21*B$110/100","v":1425.60553633218},1434.9752348116963,1458.3347299650504,1436.1253711894753,1447.1045231533917,1479.5674063382667,1517.6255388293805,1559.5270097368834,1585.1681721885304,1608.3983578734792,1626.7229799168231,1645.9372122068482,1666.0558155866365,1687.201977637643,1710.0055554091523,1736.203646304702,1773.3726128771191,1811.9403445805181,1854.1549706319327,1897.5804374819731,1942.0602945824708,1987.7071777822434,2034.5379333352228,2082.5856164264887,2131.8842630014315,2182.4689204186566,2234.3756791057035,2287.6417052517354,2342.3052745726077,2398.4058071849249,2455.9839036270346,2515.0813820662393,2575.7413167328937]
["Off Shore Wind (Share)",{"$f":"B22*B$110/100","v":3500},3534.3,3568.9361399999998,3603.9117141719998,3639.2300489708855,3674.8945034508006,3710.9084695846182,3747.2753725865473,3783.9986712378955,3821.0818582160268,3858.5284604265444,3896.3420393387246,3934.5261913242443,3973.0845479992213,4012.0207765696132,4051.3385801799964,4091.0416982657607,4131.1339069087662,4171.6190191964715,4212.5008855845963,4253.783394263326,4295.4704715271064,4337.5660821480724,4380.0742297531233,4422.9989572047043,4466.34434698531,4510.1145215857659,4554.3136438973061,4598.9459176074997,4644.0155876000526,4689.5269403585335,4735.4843043740466,4781.8920505569131]
["Solar Photovoltaic Fixed Array (5 MW AC)",{"$f":"B23*B$110/100","v":1400},1399.44,1398.8802240000002,1398.3206719104001,1349.1191829274348,1369.2210587530533,1389.6224525284738,1410.3278270711482,1431.3417116945084,1452.6687031987562,1474.313466876418,1496.2807375328766,1518.5753205221167,1541.2020927978963,1564.1660039805847,1587.4720774398954,1611.12541139375,1635.1311800235171,1659.4946346058675,1684.2211046614948,1709.3159991209511,1734.7848075078537,1760.6331011397206,1786.8665343467023,1813.4908457084682,1840.5118593095242,1867.9354860132364,1895.7677247548336,1924.0146638536805,1952.6824823451004,1981.7774513320423,2011.3059353568899,2041.2743937937078]
["Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",{"$f":"B24*B$110/100","v":1156.7418133333333},1156.2791166079999,1155.8166049613567,1155.354278319372,1114.7018357587613,1131.3108931115669,1148.1674254189293,1165.2751200576711,1182.6377193465305,1200.2590213647939,1218.1428807831294,1236.2932097067981,1254.7139785314293,1273.4092168115478,1292.3830141420397,1311.6395210527562,1331.1829499164423,1351.0175758701976,1371.1477377506637,1391.5778390431483,1412.3123488448916,1433.3558028426805,1454.7128043050363,1476.3880250891814,1498.3862066630099,1520.7121611422888,1543.370772343309,1566.366996851224,1589.7058651043073,1613.3924824943617,1637.4320304835276,1661.829767737732,1686.5910312770243]
["Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",{"$f":"B25*B$110/100","v":1156.7418133333333},1156.2791166079999,1155.8166049613567,1155.354278319372,1114.7018357587613,1131.3108931115669,1148.1674254189293,1165.2751200576711,1182.6377193465305,1200.2590213647939,1218.1428807831294,1236.2932097067981,1254.7139785314293,1273.4092168115478,1292.3830141420397,1311.6395210527562,1331.1829499164423,1351.0175758701976,1371.1477377506637,1391.5778390431483,1412.3123488448916,1433.3558028426805,1454.7128043050363,1476.3880250891814,1498.3862066630099,1520.7121611422888,1543.370772343309,1566.366996851224,1589.7058651043073,1613.3924824943617,1637.4320304835276,1661.829767737732,1686.5910312770243]
["Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 25 MW/100 MWh Lithium-ion)",{"$f":"B26*B$110/100","v":1503.6593133333331},1533.7324995999998,1564.4071495919998,1595.69529258384,1627.6091984355166,1660.161382404227,1693.3646100523117,1727.2319022533577,1761.7765402984251,1797.0120711043935,1832.9523125264814,1869.611358777011,1907.0035859525512,1945.1436576716026,1984.0465308250343,2023.7274614415353,2064.2020106703662,2105.4860508837737,2147.5957719014491,2190.5476873394782,2234.3586410862681,2279.0458139079933,2324.6267301861531,2371.1192647898761,2418.5416500856736,2466.912483087387,2516.2507327491348,2566.5757474041179,2617.9072623521997,2670.2654075992441,2723.6707157512287,2778.1441300662532,2833.7070126675785]
["Geothermal (Off System)",{"$f":"B27*B$110/100","v":3500},3552.15,3605.0770350000003,3658.7926828215,3713.3086937955404,3768.6369933330943,3824.7896845337573,3881.7790508333101,3939.6175586907261,3998.3178603152178,4057.8927964339155,4118.3553991007811,4179.7188945473827,4241.9967060761392,4305.2024569966734,4369.3499736059239,4434.4532882126532,4500.5266422070217,4567.5844891759061,4635.6414980646268,4704.7125563857908,4774.8127734759391,4845.9574838007302,4918.1622503093604,4991.4428678389704,5065.815366569771,5141.2960155316614,5217.9013261630826,5295.648055922913,5374.553211956164,5454.6340548143107,5535.9081022310447,5618.3931329542875]
["Distribution Scale 4hr Lithium-Ion",{"$f":"B28*B$110/100","v":1950},1829.88,1717.1593920000003,1611.3823734528,1512.1212192481078,1418.9745521424243,1360.4501697317394,1305.1952106515064,1276.5434987556512,1249.555007391921,1227.6964079050774,1207.4789840486785,1190.11703610931,1171.2428325571836,1153.2772198017312,1136.5872756252988,1121.9983665348007,1109.9812634594477,1101.6863425789866,1095.7208700107674,1091.7889534863584,1090.3895818049189,1088.5561512159793,1086.290683787538,1083.5957170795252,1080.4742994258118,1076.9299842014284,1072.966823090045,1068.5893583695358,1063.8026142361791,1058.6120871906785,1053.0237355117747,1047.043967845676]
["Distribution Scale 8hr Lithium-Ion",{"$f":"B29*B$110/100","v":3822},3586.5648000000006,3365.6324083200002,3158.3094519674883,2963.7575897262914,2781.190122199152,2666.4823326742089,2558.1826128769526,2502.0252575610762,2449.1278144881649,2406.2849594939516,2366.6588087354094,2332.6293907742474,2295.6359518120798,2260.423350811393,2227.7110602255857,2199.116798408209,2175.563276380517,2159.3052314548131,2147.6129052211036,2139.9063488332622,2137.1635803376407,2133.5700563833188,2129.1297402235741,2123.8476054758689,2117.7296268745904,2110.7827690347995,2103.0149732564878,2094.4351424042898,2085.0531239029101,2074.8796908937288,2063.9265216030776,2052.2061769775241]
["4hr Lithium-Ion",{"$f":"B30*B$110/100","v":1438},1349.4192,1266.29497728,1188.291206679552,1115.0924683480916,1046.4027722978492,1003.244791832944,962.49780149582887,941.36900062083396,921.46671827158059,905.34740234230821,890.43834823692271,877.63502457701918,863.71650934216927,850.46802157686625,838.16025761496394,827.40187234720167,818.54002915624881,812.42305673260637,808.02390311563238,805.12436672481181,804.0924198130632,802.74038228132213,801.06974527511784,799.08238008223464,796.78053465349615,794.16682937520727,791.24425210435118,788.01615247968857,784.48623552391064,780.6585545539466,776.53750341842681,772.12780808311902]
["8hr Lithium-Ion",{"$f":"B31*B$110/100","v":2818},2644.4112,2481.5154700800003,2328.6541171230724,2185.2090235082915,2050.6001476601809,1966.0249119507907,1886.1744121107415,1844.7690151248337,1805.7671850412482,1774.1787063982097,1744.9619369482957,1719.8716962851468,1692.5960523826382,1666.6334386673229,1642.5143295959451,1621.4314855872151,1604.0652309890893,1592.0780068654278,1583.4571342001759,1577.775010730543,1575.7527392442371,1573.103196988016,1569.8293061093761,1565.9347337077454,1561.4238850163788,1556.3018951177571,1550.5746192142296,1544.2486214796684,1537.3311625218223,1529.8301854888889,1521.7543008575292,1513.1127699431361]
["16hr Lithium-Ion",{"$f":"B32*B$110/100","v":5578},5234.3951999999999,4911.9564556800005,4609.3799380101127,4325.4421338286902,4058.9948983848431,3891.5851521864838,3733.5276333405664,3651.5690441328334,3574.3681185805831,3511.8413145100121,3454.0091143710411,3404.3450397014008,3350.3551384635753,3298.9642728482349,3251.2224735579071,3209.4907120672406,3175.1156346547687,3151.3879071310698,3134.3235963692623,3123.0762987420039,3119.0733781065837,3113.8288264014018,3107.3484277778916,3099.639440958766,3090.7105857421434,3080.5720266028557,3069.2353534339859,3056.7135594796268,3043.021016517645,3028.1734473587726,3012.1878957357335,2995.0826936631697]
["40hr Lithium-Ion",{"$f":"B33*B$110/100","v":13858},13004.3472,12203.279412480002,11451.557400671232,10746.141464789886,10084.179150558828,9668.2658728935603,9275.5872970300406,9071.9691311568276,8880.1709191985865,8724.8291388454181,8581.1506466392748,8457.7650699501628,8323.6323967063872,8195.9567753909705,8077.346905443791,7973.6683915073172,7888.2668456518068,7829.3176079279965,7786.9229828765201,7758.9801627763864,7749.0352946936237,7736.0057146415593,7719.9057927834383,7700.7535627118268,7678.5706879194358,7653.3824210581533,7625.2175560932546,7594.1083734795029,7560.0905785051127,7523.2032329684225,7483.4886803703448,7440.99246482327]
["4 hr Vanadium Flow Battery",{"$f":"B34*B$110/100","v":1600},1452.48,1318.5613440000002,1196.9899880832002,1086.6275111819291,986.44045465095542,945.75556829679317,907.34351441286015,887.42546326359695,868.66364709784148,853.46802094423663,839.41330463472548,827.34365349610687,814.22271492464085,801.73340904680526,790.13092040693391,779.98902597030406,771.63499551687494,765.86854571531819,761.72147805753877,758.98809463066095,758.01528166824346,756.74072033027301,755.16581631473991,753.2923336784886,751.12239155737336,748.65846018095215,745.90335619218399,742.86023728452085,739.53259617067761,735.92425389920345,732.03935253676229,727.88234723575283]
["4 hr Zinc Bromide Flow Battery",{"$f":"B35*B$110/100","v":1800},1578.96,1385.0637119999999,1214.9778881663999,1065.7786034995659,934.90099098981921,896.34180539328668,859.93670149398383,841.05932712208505,823.27777685877993,808.87609059101351,795.55570399911119,784.11666704843287,771.68127024840976,759.8445046464808,748.84822192488252,739.23622039492273,731.31867067071391,725.85350588702102,721.92311389561428,719.33254407206869,718.41055856516482,717.20259040821463,715.70997185440967,713.93437479229078,711.87780763726755,709.54261155453776,706.93145602331947,704.04733375414423,700.89355497274653,697.47374108582983,693.7918177456836,689.85200733225224]
["Hydrogen Fuel Cell with 4 hrs storage w/ Electrolysis",{"$f":"B36*B$110/100","v":5499.2031828382333},5484.4139194566224,5469.6644295302021,5454.954606094364,5440.2843424721668,5425.6535322735617,5411.0620693946166,5396.5098480167517,5450.98875215303,5506.0176323070446,5561.6020406025937,5617.7475852133321,5674.4599309286159,5787.949129547188,5903.7081121381325,6021.7822743808956,6142.2179198685135,6265.0622782658847,6390.3635238312017,6518.1707943078254,6648.5342101939841,6781.5048943978627,6917.1349922858199,7055.4776921315361,7196.5872459741668,7340.51899089365,7487.3293707115236,7637.0759581257544,7789.8174772882694,7945.6138268340346,8104.5261033707147,8266.6166254381296,8431.9489579468918]
["Hydrogen Fuel Cell with 16 hrs Storage w/ Electrolysis",{"$f":"B37*B$110/100","v":5554.1952146666163},5539.2580586511895,5524.3610738255038,5509.5041521553076,5494.6871858968898,5479.9100675962982,5465.1726900885651,5450.47494649692,5505.4986396745608,5561.0778086301152,5617.2180610086198,5673.9250610654663,5731.2045302379011,5845.8286208426607,5962.7451932595131,6082.0000971247036,6203.6400990671991,6327.7129010485423,6454.2671590695145,6583.3525022509039,6715.0195522959229,6849.3199433418413,6986.306342208678,7126.0324690528514,7268.5531184339079,7413.9241808025863,7562.2026644186381,7713.4467177070119,7867.7156520611516,8025.0699651023742,8185.5713644044217,8349.2827916925089,8516.2684475263595]
["Hydrogen Fuel Cell with 40 Hrs Storage w/ Electrolysis",{"$f":"B38*B$110/100","v":5609.737166813281},5594.6506392377014,5579.6046845637584,5564.5991936768605,5549.6340577558567,5534.7091682722594,5519.8244169894488,5504.9796959618889,5560.553626071307,5616.6885867164165,5673.3902416187057,5730.6643116761206,5788.5165755402813,5904.286907051086,6022.3726451921075,6142.8200980959509,6265.6765000578707,6390.9900300590289,6518.8098306602087,6649.186027273412,6782.1697478188817,6917.8131427752587,7056.1694056307642,7197.2927937433788,7341.2386496182471,7488.0634226106122,7637.824691062825,7790.5811848840804,7946.3928085817615,8105.320664753398,8267.4270780484658,8432.7756196094342,8601.4311320016241]
["Liquid Air",{"$f":"B39*B$110/100","v":1400},1428,1456.56,1485.6912,1515.4050239999999,1545.71312448,1576.6273869696001,1608.1599347089921,1640.3231334031721,1673.1295960712355,1706.59218799266,1740.7240317525132,1775.5385123875637,1811.049282635315,1847.2702682880213,1884.215673653782,1921.8999871268577,1960.3379868693953,1999.5447466067831,2039.5356415389188,2080.3263543696971,2121.9328814570913,2164.371539086233,2207.6589698679577,2251.8121492653167,2296.848392250623,2342.7853600956355,2389.6410672975485,2437.4338886434994,2486.1825664163694,2535.9062177446963,2586.6243420995902,2638.3568289415825]
["Pumped Hydro (16 hr/ 100 MW share)",{"$f":"B40*B$110/100","v":2850},2892.4650000000001,2935.5627285,2979.3026131546499,3023.694222090654,3068.7472659998048,3114.4716002632022,3160.8772271071234,3207.9742977910196,3255.7731148281059,3304.2841342390443,3353.5179678392069,3403.4853855600109,3454.1973178048547,3505.6648578401473,3557.8992642219655,3610.9119632588736,3664.7145515114312,3719.3187983289517,3774.7366484240524,3830.9802244855709,3888.0618298304062,3945.9939510948793,4004.7892609661935,4064.4606209545891,4125.0210842068127,4186.4838983614945,4248.8625084470805,4312.1705598229419,4376.4219011643036,4441.6305874916516,4507.8108832452763,4574.9772654056314]
["Supplemental Compression to CT",{"$f":"B41*B$110/100","v":719.91666666666652},730.64342499999987,741.53001203249994,752.57880921178412,763.79223346903962,775.17273774772843,786.72281154016969,798.4449814321182,810.3418116554567,822.41590464912292,834.669901628395,847.10648316265815,859.72836976178178,872.53832247123239,885.5391434760536,898.73367671384676,912.12480849688325,925.71546814348699,939.5086286188249,953.50730718524528,967.71456606230549,982.13351309663403,996.76730244177384,1011.6191352481561,1026.6922603633536,1041.9899750427676,1057.5156256709049,1073.2726084934011,1089.2643703599526,1105.4944094783161,1121.966276179543,1138.6835736946182,1155.6499589426683]
["Rathdrum CT 2055 Uprates two unit operation",{"$f":"B42*B$110/100","v":721},731.74289999999996,742.64586921,753.71129266122898,764.94159092188124,776.33922062661748,787.90667501395399,799.64648447166201,811.56121709028969,823.65347922493504,835.92591606538667,848.38121221476104,861.02209227676099,873.85132145168461,886.8717061413148,900.08609456282034,913.49737737180635,927.10848829464635,940.92240477023677,954.94214860131308,969.17078661547293,983.61143133604344,998.2672416629506,1013.1414235637285,1028.2372307748278,1043.5579655133727,1059.1069791995221,1074.8876731895948,1090.9034995201198,1107.1579616629697,1123.6546152917479,1140.3970690595947,1157.3889853885826]
["Kettle Falls Turbine Generator Upgrade",{"$f":"B43*B$110/100","v":1337.5000000000002},1357.4287500000003,1377.6544383750004,1398.1814895067876,1419.0143937004389,1440.1577081665755,1461.6160580182573,1483.3941372827292,1505.4967099282421,1527.9286109061732,1550.6947472086752,1573.8000989420846,1597.2497204163217,1621.0487412505252,1645.2023674951579,1669.7158827708356,1694.5946494241209,1719.8441097005407,1745.4697869350787,1771.4772867604113,1797.8722983331413,1824.660595578305,1851.8480384524221,1879.440574225363,1907.4442387813208,1935.8651579391624,1964.7095487924564,1993.9837210694636,2023.6940785133984,2053.8471202832479,2084.4494423754686,2115.507739066863,2147.0288043789596]
["Rathdrum CT: Inlet Evaporation 2 unit operation",{"$f":"B44*B$110/100","v":240.96385542168679},244.5542168674699,248.19807469879521,251.89622601180727,255.64947977938317,259.45865702809601,263.32459101781461,267.24812742398007,271.23012452259741,275.27145337798407,279.37299803331609,283.53565570401247,287.76033697400226,292.04796599491493,296.39948068823912,300.81583295049393,305.2979888614563,309.84692889549206,314.46364813603486,319.14915649326178,323.9044789250114,328.7306556609941,333.62874243034292,338.59981069255497,343.64494787187402,348.765257595165,353.96185993333296,359.23589164633961,364.58850643187003,370.02087517770497,375.53418621785278,381.12964559249878,386.808477311827]
["Post Falls Redevelopment",{"$f":"B45*B$110/100","v":2125},2167.5,2210.85,2255.067,2300.1683400000002,2346.1717068000003,2393.095140936,2440.95704375472,2489.7761846298145,2539.5717083224108,2590.3631424888595,2642.1704053386366,2695.0138134454091,2748.9140897143179,2803.8923715086039,2859.9702189387758,2917.1696233175521,2975.5130157839035,3035.0232760995814,3095.723741621573,3157.638216454005,3220.7909807830852,3285.2068003987461,3350.9109364067208,3417.9291551348556,3486.2877382375527,3556.0134930023037,3627.1337628623501,3699.6764381195972,3773.6699668819888,3849.1433662196291,3926.1262335440215,4004.648758214902]
["Long Lake 2nd Powerhouse ",{"$f":"B46*B$110/100","v":2327.2291439999999},2373.7737268800001,2421.2492014176,2469.6741854459519,2519.0676691548711,2569.4490225379686,2620.838002988728,2673.2547630485024,2726.7198583094723,2781.2542554756619,2836.8793405851752,2893.6169273968785,2951.4892659448169,3010.5190512637132,3070.7294322889875,3132.1440209347675,3194.7869013534628,3258.6826393805327,3323.8562921681428,3390.3334180115057,3458.1400863717363,3527.302888099171,3597.8489458611543,3669.8059247783776,3743.202043273945,3818.0660841394238,3894.4274058222127,3972.3159539386565,4051.7622730174298,4132.7975184777788,4215.4534688473341,4299.7625382242804,4385.7577889887662]
["Monroe St/Upper Falls 2nd Powerhouse",{"$f":"B47*B$110/100","v":2056.6211039999998},2097.75352608,2139.7085966016002,2182.5027685336318,2226.1528239043046,2270.6758803823909,2316.0893979900384,2362.4111859498389,2409.6594096688364,2457.8525978622129,2507.0096498194571,2557.1498428158461,2608.2928396721636,2660.4586964656069,2713.6678703949187,2767.9412278028176,2823.3000523588744,2879.7660534060519,2937.3613744741729,2996.1086019636564,3056.0307740029298,3117.1513894829882,3179.4944172726478,3243.0843056181011,3307.945991730463,3374.1049115650721,3441.5870097963739,3510.4187499923009,3580.6271249921469,3652.2396674919901,3725.28446084183,3799.7901500586663,3875.7859530598403]
["Cabinet Gorge 2nd Powerhouse",{"$f":"B48*B$110/100","v":2273.107536},2318.5696867199999,2364.9410804544004,2412.239902063488,2460.4847001047578,2509.694394106853,2559.88828198899,2611.0860476287698,2663.3077685813455,2716.5739239529726,2770.9054024320317,2826.3235104806727,2882.849980690286,2940.5069803040915,2999.3171199101739,3059.3034623083777,3120.4895315545455,3182.8993221856363,3246.5573086293489,3311.4884548019363,3377.7182238979753,3445.2725883759349,3514.1780401434535,3584.4616009463225,3656.1508329652488,3729.2738496245538,3803.8593266170446,3879.9365131493855,3957.5352434123733,4036.6859482806212,4117.4196672462331,4199.7680605911582,4283.7634218029816]
["Biomass",{"$f":"B49*B$110/100","v":2500},2550,2601.0000000000005,2653.02,2706.0804000000003,2760.2020080000007,2815.4060481600004,2871.7141691232,2929.1484525056644,2987.7314215557772,3047.4860499868932,3108.4357709866308,3170.6044864063642,3234.0165761344915,3298.6969076571813,3364.6708458103244,3431.9642627265316,3500.603547981063,3570.6156189406838,3642.0279313194974,3714.8684899458876,3789.1658597448054,3864.9491769397014,3942.2481604784953,4021.0931236880656,4101.5149861618274,4183.545285885064,4267.2161916027653,4352.5605154348195,4439.6117257435162,4528.4039602583871,4618.9720394635542,4711.3514802528261]
["Hydrogen Electrolysis ($/kG)",{"$f":"B50*B$110/100","v":1335.6416408756872},1340.6036034921251,1345.5839999999998,1350.582898881963,1355.6003688750811,1360.6364789717816,1365.6912984208018,1370.7648967281409,1373.9195693703819,1377.0815021631445,1380.2507118149088,1383.4272150726081,1386.6110287217164,1405.6120679244082,1424.8734825916704,1444.3988407063821,1464.1917591442843,1484.2559043439705,1504.2973009456168,1524.6093096274092,1545.1955843711228,1566.059828496991,1587.2057953299043,1608.6372888746087,1630.3581645000165,1652.3723296327589,1674.6837444601051,1697.296422642368,1720.2144320349366,1743.4418954200498,1766.9829912484554,1790.8419543910848,1815.0230769008733]
["4 Hr Hydrogen Storage Tank (4,000 kg) $/kg",{"$f":"B51*B$110/100","v":33.835674493062044},34.083529446129809,34.333200000000005,34.584699454411968,34.83804120652907,35.093238751652272,35.350305683939084,35.609255697127679,35.840192097471423,36.07262618767021,36.30656768067923,36.542026352444971,36.779012042313823,36.982254594416467,37.186620274430695,37.392115288814232,37.598745878321964,37.806518318195479,37.973629151034963,38.141478640373229,38.310070051189676,38.479406662895386,38.649491769397017,38.82032867916076,38.991920715276777,39.164271215523854,39.337383532434245,39.511261033358927,39.685907100533143,39.861325131142138,40.037518537387243,40.214490746552265,40.392245201070175]
["16 Hr Hydrogen Storage Tank (16,000 kg) $/kg",{"$f":"B52*B$110/100","v":34.834573094836749},35.103051930388006,35.373600000000003,35.646233251781226,35.920967756756269,36.197819709813153,36.476805430657983,36.757941364776961,37.012260289835957,37.268338783392039,37.526189019455835,37.785823256266873,38.047253836876365,38.276378716027068,38.506883411194742,38.73877623178798,38.972065537255595,39.206759737387898,39.402537078090518,39.599292024884249,39.797029459404897,39.995754287664447,40.195471440172895,40.396185872060535,40.597902563200883,40.800626518334262,41.00436276719195,41.209116364620989,41.414892390709589,41.621695950913171,41.829532176181026,42.038406223083648,42.248323273940649]
["40 Hr Hydrogen Storage Tank (40,000 kg) $/kg",{"$f":"B53*B$110/100","v":35.833537677046074},36.122602909701229,36.414000000000001,36.707747758783185,37.003865148636564,37.302371285115044,37.603285437976595,37.906627032426243,38.184302752057775,38.464012517219309,38.745771227813606,39.02959389288899,39.315495631438914,39.570468077818546,39.827094094816289,40.085384406319491,40.345349805763021,40.607001156580324,40.831397356750237,41.057033580886852,41.283916681421026,41.512053548650414,41.741451110948773,41.972116334976455,42.204056225891833,42.437277827564159,42.671788222787391,42.907594533495384,43.144703920978117,43.383123586099202,43.622860769514539,43.863922751892261,44.106316854133809]
[]
[]
[]
["$/kwh"]
[{"$f":"A138","v":"4hr Lithium-Ion"},{"$f":"(B201*1000000)/('Resource Options'!$K33*1000)","v":359.5},{"$f":"(C201*1000000)/('Resource Options'!$K33*1000)","v":337.35480000000001},{"$f":"(D201*1000000)/('Resource Options'!$K33*1000)","v":316.57374432},{"$f":"(E201*1000000)/('Resource Options'!$K33*1000)","v":297.07280166988795},{"$f":"(F201*1000000)/('Resource Options'!$K33*1000)","v":278.77311708702291},{"$f":"(G201*1000000)/('Resource Options'!$K33*1000)","v":261.6006930744623},{"$f":"(H201*1000000)/('Resource Options'!$K33*1000)","v":250.81119795823599},{"$f":"(I201*1000000)/('Resource Options'!$K33*1000)","v":240.62445037395725},{"$f":"(J201*1000000)/('Resource Options'!$K33*1000)","v":235.34225015520849},{"$f":"(K201*1000000)/('Resource Options'!$K33*1000)","v":230.36667956789515},{"$f":"(L201*1000000)/('Resource Options'!$K33*1000)","v":226.33685058557708},{"$f":"(M201*1000000)/('Resource Options'!$K33*1000)","v":222.60958705923071},{"$f":"(N201*1000000)/('Resource Options'!$K33*1000)","v":219.4087561442548},{"$f":"(O201*1000000)/('Resource Options'!$K33*1000)","v":215.92912733554232},{"$f":"(P201*1000000)/('Resource Options'!$K33*1000)","v":212.61700539421656},{"$f":"(Q201*1000000)/('Resource Options'!$K33*1000)","v":209.54006440374098},{"$f":"(R201*1000000)/('Resource Options'!$K33*1000)","v":206.85046808680042},{"$f":"(S201*1000000)/('Resource Options'!$K33*1000)","v":204.63500728906217},{"$f":"(T201*1000000)/('Resource Options'!$K33*1000)","v":203.10576418315156},{"$f":"(U201*1000000)/('Resource Options'!$K33*1000)","v":202.00597577890809},{"$f":"(V201*1000000)/('Resource Options'!$K33*1000)","v":201.28109168120295},{"$f":"(W201*1000000)/('Resource Options'!$K33*1000)","v":201.02310495326583},{"$f":"(X201*1000000)/('Resource Options'!$K33*1000)","v":200.68509557033053},{"$f":"(Y201*1000000)/('Resource Options'!$K33*1000)","v":200.26743631877949},{"$f":"(Z201*1000000)/('Resource Options'!$K33*1000)","v":199.77059502055866},{"$f":"(AA201*1000000)/('Resource Options'!$K33*1000)","v":199.19513366337404},{"$f":"(AB201*1000000)/('Resource Options'!$K33*1000)","v":198.54170734380182},{"$f":"(AC201*1000000)/('Resource Options'!$K33*1000)","v":197.81106302608779},{"$f":"(AD201*1000000)/('Resource Options'!$K33*1000)","v":197.00403811992214},{"$f":"(AE201*1000000)/('Resource Options'!$K33*1000)","v":196.12155888097763},{"$f":"(AF201*1000000)/('Resource Options'!$K33*1000)","v":195.16463863848665},{"$f":"(AG201*1000000)/('Resource Options'!$K33*1000)","v":194.1343758546067},{"$f":"(AH201*1000000)/('Resource Options'!$K33*1000)","v":193.03195202077978}]
[{"$f":"A139","v":"8hr Lithium-Ion"},{"$f":"(B202*1000000)/('Resource Options'!$K34*1000)","v":352.25},{"$f":"(C202*1000000)/('Resource Options'!$K34*1000)","v":330.5514},{"$f":"(D202*1000000)/('Resource Options'!$K34*1000)","v":310.18943376000004},{"$f":"(E202*1000000)/('Resource Options'!$K34*1000)","v":291.08176464038411},{"$f":"(F202*1000000)/('Resource Options'!$K34*1000)","v":273.15112793853643},{"$f":"(G202*1000000)/('Resource Options'!$K34*1000)","v":256.32501845752256},{"$f":"(H202*1000000)/('Resource Options'!$K34*1000)","v":245.75311399384887},{"$f":"(I202*1000000)/('Resource Options'!$K34*1000)","v":235.77180151384269},{"$f":"(J202*1000000)/('Resource Options'!$K34*1000)","v":230.59612689060424},{"$f":"(K202*1000000)/('Resource Options'!$K34*1000)","v":225.72089813015603},{"$f":"(L202*1000000)/('Resource Options'!$K34*1000)","v":221.77233829977621},{"$f":"(M202*1000000)/('Resource Options'!$K34*1000)","v":218.12024211853699},{"$f":"(N202*1000000)/('Resource Options'!$K34*1000)","v":214.98396203564334},{"$f":"(O202*1000000)/('Resource Options'!$K34*1000)","v":211.57450654782977},{"$f":"(P202*1000000)/('Resource Options'!$K34*1000)","v":208.32917983341537},{"$f":"(Q202*1000000)/('Resource Options'!$K34*1000)","v":205.31429119949311},{"$f":"(R202*1000000)/('Resource Options'!$K34*1000)","v":202.67893569840186},{"$f":"(S202*1000000)/('Resource Options'!$K34*1000)","v":200.50815387363613},{"$f":"(T202*1000000)/('Resource Options'!$K34*1000)","v":199.00975085817848},{"$f":"(U202*1000000)/('Resource Options'!$K34*1000)","v":197.93214177502199},{"$f":"(V202*1000000)/('Resource Options'!$K34*1000)","v":197.22187634131788},{"$f":"(W202*1000000)/('Resource Options'!$K34*1000)","v":196.96909240552961},{"$f":"(X202*1000000)/('Resource Options'!$K34*1000)","v":196.63789962350197},{"$f":"(Y202*1000000)/('Resource Options'!$K34*1000)","v":196.22866326367202},{"$f":"(Z202*1000000)/('Resource Options'!$K34*1000)","v":195.74184171346818},{"$f":"(AA202*1000000)/('Resource Options'!$K34*1000)","v":195.17798562704735},{"$f":"(AB202*1000000)/('Resource Options'!$K34*1000)","v":194.53773688971964},{"$f":"(AC202*1000000)/('Resource Options'!$K34*1000)","v":193.82182740177871},{"$f":"(AD202*1000000)/('Resource Options'!$K34*1000)","v":193.03107768495857},{"$f":"(AE202*1000000)/('Resource Options'!$K34*1000)","v":192.16639531522776},{"$f":"(AF202*1000000)/('Resource Options'!$K34*1000)","v":191.22877318611111},{"$f":"(AG202*1000000)/('Resource Options'!$K34*1000)","v":190.21928760719112},{"$f":"(AH202*1000000)/('Resource Options'!$K34*1000)","v":189.13909624289201}]
[{"$f":"A140","v":"16hr Lithium-Ion"},{"$f":"(B203*1000000)/('Resource Options'!$K35*1000)","v":348.625},{"$f":"(C203*1000000)/('Resource Options'!$K35*1000)","v":327.1497},{"$f":"(D203*1000000)/('Resource Options'!$K35*1000)","v":306.99727848000003},{"$f":"(E203*1000000)/('Resource Options'!$K35*1000)","v":288.0862461256321},{"$f":"(F203*1000000)/('Resource Options'!$K35*1000)","v":270.34013336429314},{"$f":"(G203*1000000)/('Resource Options'!$K35*1000)","v":253.68718114905272},{"$f":"(H203*1000000)/('Resource Options'!$K35*1000)","v":243.22407201165524},{"$f":"(I203*1000000)/('Resource Options'!$K35*1000)","v":233.34547708378543},{"$f":"(J203*1000000)/('Resource Options'!$K35*1000)","v":228.22306525830206},{"$f":"(K203*1000000)/('Resource Options'!$K35*1000)","v":223.39800741128647},{"$f":"(L203*1000000)/('Resource Options'!$K35*1000)","v":219.49008215687576},{"$f":"(M203*1000000)/('Resource Options'!$K35*1000)","v":215.87556964819007},{"$f":"(N203*1000000)/('Resource Options'!$K35*1000)","v":212.77156498133752},{"$f":"(O203*1000000)/('Resource Options'!$K35*1000)","v":209.39719615397345},{"$f":"(P203*1000000)/('Resource Options'!$K35*1000)","v":206.18526705301471},{"$f":"(Q203*1000000)/('Resource Options'!$K35*1000)","v":203.20140459736922},{"$f":"(R203*1000000)/('Resource Options'!$K35*1000)","v":200.59316950420254},{"$f":"(S203*1000000)/('Resource Options'!$K35*1000)","v":198.44472716592304},{"$f":"(T203*1000000)/('Resource Options'!$K35*1000)","v":196.96174419569186},{"$f":"(U203*1000000)/('Resource Options'!$K35*1000)","v":195.89522477307889},{"$f":"(V203*1000000)/('Resource Options'!$K35*1000)","v":195.19226867137522},{"$f":"(W203*1000000)/('Resource Options'!$K35*1000)","v":194.94208613166145},{"$f":"(X203*1000000)/('Resource Options'!$K35*1000)","v":194.61430165008761},{"$f":"(Y203*1000000)/('Resource Options'!$K35*1000)","v":194.2092767361182},{"$f":"(Z203*1000000)/('Resource Options'!$K35*1000)","v":193.72746505992285},{"$f":"(AA203*1000000)/('Resource Options'!$K35*1000)","v":193.16941160888396},{"$f":"(AB203*1000000)/('Resource Options'!$K35*1000)","v":192.53575166267845},{"$f":"(AC203*1000000)/('Resource Options'!$K35*1000)","v":191.82720958962412},{"$f":"(AD203*1000000)/('Resource Options'!$K35*1000)","v":191.04459746747668},{"$f":"(AE203*1000000)/('Resource Options'!$K35*1000)","v":190.18881353235278},{"$f":"(AF203*1000000)/('Resource Options'!$K35*1000)","v":189.26084045992326},{"$f":"(AG203*1000000)/('Resource Options'!$K35*1000)","v":188.26174348348334},{"$f":"(AH203*1000000)/('Resource Options'!$K35*1000)","v":187.19266835394808}]
[{"$f":"A141","v":"40hr Lithium-Ion"},{"$f":"(B204*1000000)/('Resource Options'!$K36*1000)","v":346.45},{"$f":"(C204*1000000)/('Resource Options'!$K36*1000)","v":325.10867999999999},{"$f":"(D204*1000000)/('Resource Options'!$K36*1000)","v":305.08198531200003},{"$f":"(E204*1000000)/('Resource Options'!$K36*1000)","v":286.28893501678078},{"$f":"(F204*1000000)/('Resource Options'!$K36*1000)","v":268.65353661974711},{"$f":"(G204*1000000)/('Resource Options'!$K36*1000)","v":252.10447876397069},{"$f":"(H204*1000000)/('Resource Options'!$K36*1000)","v":241.70664682233902},{"$f":"(I204*1000000)/('Resource Options'!$K36*1000)","v":231.889682425751},{"$f":"(J204*1000000)/('Resource Options'!$K36*1000)","v":226.79922827892071},{"$f":"(K204*1000000)/('Resource Options'!$K36*1000)","v":222.00427297996467},{"$f":"(L204*1000000)/('Resource Options'!$K36*1000)","v":218.12072847113546},{"$f":"(M204*1000000)/('Resource Options'!$K36*1000)","v":214.52876616598189},{"$f":"(N204*1000000)/('Resource Options'!$K36*1000)","v":211.44412674875406},{"$f":"(O204*1000000)/('Resource Options'!$K36*1000)","v":208.09080991765967},{"$f":"(P204*1000000)/('Resource Options'!$K36*1000)","v":204.89891938477425},{"$f":"(Q204*1000000)/('Resource Options'!$K36*1000)","v":201.93367263609477},{"$f":"(R204*1000000)/('Resource Options'!$K36*1000)","v":199.34170978768293},{"$f":"(S204*1000000)/('Resource Options'!$K36*1000)","v":197.20667114129517},{"$f":"(T204*1000000)/('Resource Options'!$K36*1000)","v":195.73294019819988},{"$f":"(U204*1000000)/('Resource Options'!$K36*1000)","v":194.67307457191299},{"$f":"(V204*1000000)/('Resource Options'!$K36*1000)","v":193.97450406940965},{"$f":"(W204*1000000)/('Resource Options'!$K36*1000)","v":193.72588236734057},{"$f":"(X204*1000000)/('Resource Options'!$K36*1000)","v":193.40014286603898},{"$f":"(Y204*1000000)/('Resource Options'!$K36*1000)","v":192.99764481958596},{"$f":"(Z204*1000000)/('Resource Options'!$K36*1000)","v":192.51883906779565},{"$f":"(AA204*1000000)/('Resource Options'!$K36*1000)","v":191.96426719798589},{"$f":"(AB204*1000000)/('Resource Options'!$K36*1000)","v":191.33456052645383},{"$f":"(AC204*1000000)/('Resource Options'!$K36*1000)","v":190.63043890233138},{"$f":"(AD204*1000000)/('Resource Options'!$K36*1000)","v":189.85270933698757},{"$f":"(AE204*1000000)/('Resource Options'!$K36*1000)","v":189.00226446262781},{"$f":"(AF204*1000000)/('Resource Options'!$K36*1000)","v":188.08008082421054},{"$f":"(AG204*1000000)/('Resource Options'!$K36*1000)","v":187.08721700925864},{"$f":"(AH204*1000000)/('Resource Options'!$K36*1000)","v":186.02481162058174}]
[]
[]
["Capital Cost (Nominal $Mill)"]
[]
["Plant",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[{"$f":"A4","v":"GE - 7F.06 Simple Cycle"},{"$f":"B112*'Resource Options'!$J7/1000","v":160.6},{"$f":"C112*'Resource Options'!$J7/1000","v":163.81199999999998},{"$f":"D112*'Resource Options'!$J7/1000","v":166.25279879999999},{"$f":"E112*'Resource Options'!$J7/1000","v":168.72996550212002},{"$f":"F112*'Resource Options'!$J7/1000","v":171.2440419881016},{"$f":"G112*'Resource Options'!$J7/1000","v":173.7955782137243},{"$f":"H112*'Resource Options'!$J7/1000","v":176.38513232910881},{"$f":"I112*'Resource Options'!$J7/1000","v":179.01327080081251},{"$f":"J112*'Resource Options'!$J7/1000","v":181.68056853574458},{"$f":"K112*'Resource Options'!$J7/1000","v":184.38760900692722},{"$f":"L112*'Resource Options'!$J7/1000","v":187.13498438113047},{"$f":"M112*'Resource Options'!$J7/1000","v":189.92329564840932},{"$f":"N112*'Resource Options'!$J7/1000","v":192.75315275357062},{"$f":"O112*'Resource Options'!$J7/1000","v":195.6251747295988},{"$f":"P112*'Resource Options'!$J7/1000","v":198.53998983306985},{"$f":"Q112*'Resource Options'!$J7/1000","v":201.4982356815826},{"$f":"R112*'Resource Options'!$J7/1000","v":204.50055939323818},{"$f":"S112*'Resource Options'!$J7/1000","v":207.54761772819742},{"$f":"T112*'Resource Options'!$J7/1000","v":210.64007723234758},{"$f":"U112*'Resource Options'!$J7/1000","v":213.77861438310953},{"$f":"V112*'Resource Options'!$J7/1000","v":216.96391573741786},{"$f":"W112*'Resource Options'!$J7/1000","v":220.19667808190539},{"$f":"X112*'Resource Options'!$J7/1000","v":223.47760858532575},{"$f":"Y112*'Resource Options'!$J7/1000","v":226.80742495324714},{"$f":"Z112*'Resource Options'!$J7/1000","v":230.18685558505047},{"$f":"AA112*'Resource Options'!$J7/1000","v":233.61663973326773},{"$f":"AB112*'Resource Options'!$J7/1000","v":237.09752766529348},{"$f":"AC112*'Resource Options'!$J7/1000","v":240.63028082750634},{"$f":"AD112*'Resource Options'!$J7/1000","v":244.21567201183618},{"$f":"AE112*'Resource Options'!$J7/1000","v":247.8544855248125},{"$f":"AF112*'Resource Options'!$J7/1000","v":251.54751735913223},{"$f":"AG112*'Resource Options'!$J7/1000","v":255.2955753677833},{"$f":"AH112*'Resource Options'!$J7/1000","v":259.09947944076328}]
["GE- 7E.03 Simple Cycle",{"$f":"B113*'Resource Options'!$J8/1000","v":78.599999999999994},{"$f":"C113*'Resource Options'!$J8/1000","v":80.171999999999997},{"$f":"D113*'Resource Options'!$J8/1000","v":81.366562799999997},{"$f":"E113*'Resource Options'!$J8/1000","v":82.578924585720003},{"$f":"F113*'Resource Options'!$J8/1000","v":83.809350562047229},{"$f":"G113*'Resource Options'!$J8/1000","v":85.058109885421743},{"$f":"H113*'Resource Options'!$J8/1000","v":86.325475722714515},{"$f":"I113*'Resource Options'!$J8/1000","v":87.611725310982962},{"$f":"J113*'Resource Options'!$J8/1000","v":88.917140018116612},{"$f":"K113*'Resource Options'!$J8/1000","v":90.242005404386546},{"$f":"L113*'Resource Options'!$J8/1000","v":91.586611284911911},{"$f":"M113*'Resource Options'!$J8/1000","v":92.951251793057111},{"$f":"N113*'Resource Options'!$J8/1000","v":94.33622544477366},{"$f":"O113*'Resource Options'!$J8/1000","v":95.741835203900806},{"$f":"P113*'Resource Options'!$J8/1000","v":97.168388548438912},{"$f":"Q113*'Resource Options'!$J8/1000","v":98.616197537810649},{"$f":"R113*'Resource Options'!$J8/1000","v":100.08557888112404},{"$f":"S113*'Resource Options'!$J8/1000","v":101.57685400645281},{"$f":"T113*'Resource Options'!$J8/1000","v":103.09034913114897},{"$f":"U113*'Resource Options'!$J8/1000","v":104.62639533320305},{"$f":"V113*'Resource Options'!$J8/1000","v":106.18532862366781},{"$f":"W113*'Resource Options'!$J8/1000","v":107.76749002016048},{"$f":"X113*'Resource Options'!$J8/1000","v":109.37322562146083},{"$f":"Y113*'Resource Options'!$J8/1000","v":111.00288668322061},{"$f":"Z113*'Resource Options'!$J8/1000","v":112.65682969480061},{"$f":"AA113*'Resource Options'!$J8/1000","v":114.33541645725313},{"$f":"AB113*'Resource Options'!$J8/1000","v":116.03901416246619},{"$f":"AC113*'Resource Options'!$J8/1000","v":117.76799547348693},{"$f":"AD113*'Resource Options'!$J8/1000","v":119.5227386060419},{"$f":"AE113*'Resource Options'!$J8/1000","v":121.30362741127195},{"$f":"AF113*'Resource Options'!$J8/1000","v":123.11105145969987},{"$f":"AG113*'Resource Options'!$J8/1000","v":124.94540612644941},{"$f":"AH113*'Resource Options'!$J8/1000","v":126.80709267773351}]
["GE-LMS100PB Wet Intercooler DLN",{"$f":"B114*'Resource Options'!$J9/1000","v":92.063000000000002},{"$f":"C114*'Resource Options'!$J9/1000","v":93.434738700000011},{"$f":"D114*'Resource Options'!$J9/1000","v":94.826916306630025},{"$f":"E114*'Resource Options'!$J9/1000","v":96.239837359598795},{"$f":"F114*'Resource Options'!$J9/1000","v":97.673810936256842},{"$f":"G114*'Resource Options'!$J9/1000","v":99.129150719207075},{"$f":"H114*'Resource Options'!$J9/1000","v":100.60617506492324},{"$f":"I114*'Resource Options'!$J9/1000","v":102.10520707339059},{"$f":"J114*'Resource Options'!$J9/1000","v":103.62657465878411},{"$f":"K114*'Resource Options'!$J9/1000","v":105.17061062119998},{"$f":"L114*'Resource Options'!$J9/1000","v":106.73765271945587},{"$f":"M114*'Resource Options'!$J9/1000","v":108.32804374497576},{"$f":"N114*'Resource Options'!$J9/1000","v":109.94213159677591},{"$f":"O114*'Resource Options'!$J9/1000","v":111.58026935756787},{"$f":"P114*'Resource Options'!$J9/1000","v":113.24281537099563},{"$f":"Q114*'Resource Options'!$J9/1000","v":114.93013332002349},{"$f":"R114*'Resource Options'!$J9/1000","v":116.64259230649185},{"$f":"S114*'Resource Options'!$J9/1000","v":118.3805669318586},{"$f":"T114*'Resource Options'!$J9/1000","v":120.14443737914327},{"$f":"U114*'Resource Options'!$J9/1000","v":121.9345894960925},{"$f":"V114*'Resource Options'!$J9/1000","v":123.7514148795843},{"$f":"W114*'Resource Options'!$J9/1000","v":125.5953109612901},{"$f":"X114*'Resource Options'!$J9/1000","v":127.46668109461332},{"$f":"Y114*'Resource Options'!$J9/1000","v":129.36593464292304},{"$f":"Z114*'Resource Options'!$J9/1000","v":131.29348706910261},{"$f":"AA114*'Resource Options'!$J9/1000","v":133.24976002643226},{"$f":"AB114*'Resource Options'!$J9/1000","v":135.23518145082608},{"$f":"AC114*'Resource Options'!$J9/1000","v":137.25018565444338},{"$f":"AD114*'Resource Options'!$J9/1000","v":139.29521342069458},{"$f":"AE114*'Resource Options'!$J9/1000","v":141.37071210066296},{"$f":"AF114*'Resource Options'!$J9/1000","v":143.47713571096281},{"$f":"AG114*'Resource Options'!$J9/1000","v":145.61494503305616},{"$f":"AH114*'Resource Options'!$J9/1000","v":147.78460771404872}]
["10X Wartsila 18V50SG-B",{"$f":"B115*'Resource Options'!$J10/1000","v":188.73},{"$f":"C115*'Resource Options'!$J10/1000","v":191.54207700000001},{"$f":"D115*'Resource Options'!$J10/1000","v":194.3960539473},{"$f":"E115*'Resource Options'!$J10/1000","v":197.29255515111478},{"$f":"F115*'Resource Options'!$J10/1000","v":200.23221422286636},{"$f":"G115*'Resource Options'!$J10/1000","v":203.21567421478713},{"$f":"H115*'Resource Options'!$J10/1000","v":206.24358776058742},{"$f":"I115*'Resource Options'!$J10/1000","v":209.31661721822016},{"$f":"J115*'Resource Options'!$J10/1000","v":212.43543481477167},{"$f":"K115*'Resource Options'!$J10/1000","v":215.60072279351178},{"$f":"L115*'Resource Options'!$J10/1000","v":218.81317356313508},{"$f":"M115*'Resource Options'!$J10/1000","v":222.07348984922581},{"$f":"N115*'Resource Options'!$J10/1000","v":225.3823848479793},{"$f":"O115*'Resource Options'!$J10/1000","v":228.74058238221423},{"$f":"P115*'Resource Options'!$J10/1000","v":232.14881705970919},{"$f":"Q115*'Resource Options'!$J10/1000","v":235.60783443389889},{"$f":"R115*'Resource Options'!$J10/1000","v":239.11839116696399},{"$f":"S115*'Resource Options'!$J10/1000","v":242.68125519535175},{"$f":"T115*'Resource Options'!$J10/1000","v":246.2972058977625},{"$f":"U115*'Resource Options'!$J10/1000","v":249.96703426563914},{"$f":"V115*'Resource Options'!$J10/1000","v":253.69154307619721},{"$f":"W115*'Resource Options'!$J10/1000","v":257.47154706803252},{"$f":"X115*'Resource Options'!$J10/1000","v":261.30787311934625},{"$f":"Y115*'Resource Options'!$J10/1000","v":265.20136042882444},{"$f":"Z115*'Resource Options'!$J10/1000","v":269.15286069921393},{"$f":"AA115*'Resource Options'!$J10/1000","v":273.16323832363224},{"$f":"AB115*'Resource Options'!$J10/1000","v":277.23337057465437},{"$f":"AC115*'Resource Options'!$J10/1000","v":281.36414779621663},{"$f":"AD115*'Resource Options'!$J10/1000","v":285.55647359838031},{"$f":"AE115*'Resource Options'!$J10/1000","v":289.81126505499617},{"$f":"AF115*'Resource Options'!$J10/1000","v":294.1294529043156},{"$f":"AG115*'Resource Options'!$J10/1000","v":298.51198175258986},{"$f":"AH115*'Resource Options'!$J10/1000","v":302.95981028070349}]
["Jenbacher 920",{"$f":"B116*'Resource Options'!$J11/1000","v":103.12},{"$f":"C116*'Resource Options'!$J11/1000","v":104.65648799999998},{"$f":"D116*'Resource Options'!$J11/1000","v":106.2158696712},{"$f":"E116*'Resource Options'!$J11/1000","v":107.79848612930087},{"$f":"F116*'Resource Options'!$J11/1000","v":109.40468357262748},{"$f":"G116*'Resource Options'!$J11/1000","v":111.03481335785962},{"$f":"H116*'Resource Options'!$J11/1000","v":112.68923207689174},{"$f":"I116*'Resource Options'!$J11/1000","v":114.36830163483742},{"$f":"J116*'Resource Options'!$J11/1000","v":116.07238932919653},{"$f":"K116*'Resource Options'!$J11/1000","v":117.80186793020154},{"$f":"L116*'Resource Options'!$J11/1000","v":119.55711576236155},{"$f":"M116*'Resource Options'!$J11/1000","v":121.33851678722071},{"$f":"N116*'Resource Options'!$J11/1000","v":123.14646068735033},{"$f":"O116*'Resource Options'!$J11/1000","v":124.98134295159181},{"$f":"P116*'Resource Options'!$J11/1000","v":126.84356496157054},{"$f":"Q116*'Resource Options'!$J11/1000","v":128.73353407949793},{"$f":"R116*'Resource Options'!$J11/1000","v":130.65166373728249},{"$f":"S116*'Resource Options'!$J11/1000","v":132.59837352696803},{"$f":"T116*'Resource Options'!$J11/1000","v":134.57408929251986},{"$f":"U116*'Resource Options'!$J11/1000","v":136.57924322297839},{"$f":"V116*'Resource Options'!$J11/1000","v":138.61427394700078},{"$f":"W116*'Resource Options'!$J11/1000","v":140.67962662881109},{"$f":"X116*'Resource Options'!$J11/1000","v":142.77575306558037},{"$f":"Y116*'Resource Options'!$J11/1000","v":144.90311178625754},{"$f":"Z116*'Resource Options'!$J11/1000","v":147.06216815187278},{"$f":"AA116*'Resource Options'!$J11/1000","v":149.25339445733567},{"$f":"AB116*'Resource Options'!$J11/1000","v":151.47727003475001},{"$f":"AC116*'Resource Options'!$J11/1000","v":153.73428135826774},{"$f":"AD116*'Resource Options'!$J11/1000","v":156.02492215050592},{"$f":"AE116*'Resource Options'!$J11/1000","v":158.34969349054847},{"$f":"AF116*'Resource Options'!$J11/1000","v":160.70910392355765},{"$f":"AG116*'Resource Options'!$J11/1000","v":163.10366957201865},{"$f":"AH116*'Resource Options'!$J11/1000","v":165.53391424864174}]
["Siemens- SGT-800-50",{"$f":"B117*'Resource Options'!$J12/1000","v":50.58700000000001},{"$f":"C117*'Resource Options'!$J12/1000","v":51.340746300000006},{"$f":"D117*'Resource Options'!$J12/1000","v":52.10572341987001},{"$f":"E117*'Resource Options'!$J12/1000","v":52.88209869882607},{"$f":"F117*'Resource Options'!$J12/1000","v":53.670041969438586},{"$f":"G117*'Resource Options'!$J12/1000","v":54.46972559478322},{"$f":"H117*'Resource Options'!$J12/1000","v":55.281324506145495},{"$f":"I117*'Resource Options'!$J12/1000","v":56.105016241287053},{"$f":"J117*'Resource Options'!$J12/1000","v":56.940980983282245},{"$f":"K117*'Resource Options'!$J12/1000","v":57.789401599933136},{"$f":"L117*'Resource Options'!$J12/1000","v":58.650463683772152},{"$f":"M117*'Resource Options'!$J12/1000","v":59.524355592660356},{"$f":"N117*'Resource Options'!$J12/1000","v":60.411268490990999},{"$f":"O117*'Resource Options'!$J12/1000","v":61.311396391506769},{"$f":"P117*'Resource Options'!$J12/1000","v":62.224936197740213},{"$f":"Q117*'Resource Options'!$J12/1000","v":63.152087747086561},{"$f":"R117*'Resource Options'!$J12/1000","v":64.093053854518132},{"$f":"S117*'Resource Options'!$J12/1000","v":65.048040356950466},{"$f":"T117*'Resource Options'!$J12/1000","v":66.017256158269021},{"$f":"U117*'Resource Options'!$J12/1000","v":67.000913275027244},{"$f":"V117*'Resource Options'!$J12/1000","v":67.999226882825155},{"$f":"W117*'Resource Options'!$J12/1000","v":69.012415363379247},{"$f":"X117*'Resource Options'!$J12/1000","v":70.040700352293584},{"$f":"Y117*'Resource Options'!$J12/1000","v":71.084306787542772},{"$f":"Z117*'Resource Options'!$J12/1000","v":72.143462958677162},{"$f":"AA117*'Resource Options'!$J12/1000","v":73.218400556761452},{"$f":"AB117*'Resource Options'!$J12/1000","v":74.30935472505719},{"$f":"AC117*'Resource Options'!$J12/1000","v":75.416564110460541},{"$f":"AD117*'Resource Options'!$J12/1000","v":76.540270915706429},{"$f":"AE117*'Resource Options'!$J12/1000","v":77.680720952350441},{"$f":"AF117*'Resource Options'!$J12/1000","v":78.838163694540455},{"$f":"AG117*'Resource Options'!$J12/1000","v":80.012852333589109},{"$f":"AH117*'Resource Options'!$J12/1000","v":81.205043833359596}]
["PW- FT8 Swift Pac",{"$f":"B118*'Resource Options'!$J13/1000","v":54.012000000000008},{"$f":"C118*'Resource Options'!$J13/1000","v":54.816778800000009},{"$f":"D118*'Resource Options'!$J13/1000","v":55.633548804120018},{"$f":"E118*'Resource Options'!$J13/1000","v":56.462488681301394},{"$f":"F118*'Resource Options'!$J13/1000","v":57.303779762652795},{"$f":"G118*'Resource Options'!$J13/1000","v":58.15760608111632},{"$f":"H118*'Resource Options'!$J13/1000","v":59.02415441172495},{"$f":"I118*'Resource Options'!$J13/1000","v":59.903614312459652},{"$f":"J118*'Resource Options'!$J13/1000","v":60.796178165715311},{"$f":"K118*'Resource Options'!$J13/1000","v":61.702041220384473},{"$f":"L118*'Resource Options'!$J13/1000","v":62.621401634568208},{"$f":"M118*'Resource Options'!$J13/1000","v":63.554460518923271},{"$f":"N118*'Resource Options'!$J13/1000","v":64.501421980655209},{"$f":"O118*'Resource Options'!$J13/1000","v":65.462493168166986},{"$f":"P118*'Resource Options'!$J13/1000","v":66.437884316372674},{"$f":"Q118*'Resource Options'!$J13/1000","v":67.427808792686648},{"$f":"R118*'Resource Options'!$J13/1000","v":68.432483143697681},{"$f":"S118*'Resource Options'!$J13/1000","v":69.452127142538771},{"$f":"T118*'Resource Options'!$J13/1000","v":70.486963836962602},{"$f":"U118*'Resource Options'!$J13/1000","v":71.537219598133333},{"$f":"V118*'Resource Options'!$J13/1000","v":72.603124170145534},{"$f":"W118*'Resource Options'!$J13/1000","v":73.684910720280712},{"$f":"X118*'Resource Options'!$J13/1000","v":74.782815890012884},{"$f":"Y118*'Resource Options'!$J13/1000","v":75.897079846774076},{"$f":"Z118*'Resource Options'!$J13/1000","v":77.027946336491027},{"$f":"AA118*'Resource Options'!$J13/1000","v":78.175662736904755},{"$f":"AB118*'Resource Options'!$J13/1000","v":79.340480111684627},{"$f":"AC118*'Resource Options'!$J13/1000","v":80.522653265348708},{"$f":"AD118*'Resource Options'!$J13/1000","v":81.722440799002413},{"$f":"AE118*'Resource Options'!$J13/1000","v":82.940105166907557},{"$f":"AF118*'Resource Options'!$J13/1000","v":84.175912733894464},{"$f":"AG118*'Resource Options'!$J13/1000","v":85.430133833629483},{"$f":"AH118*'Resource Options'!$J13/1000","v":86.703042827750579}]
["GE- LM6000- PF Sprint",{"$f":"B119*'Resource Options'!$J14/1000","v":52.838000000000001},{"$f":"C119*'Resource Options'!$J14/1000","v":53.625286199999998},{"$f":"D119*'Resource Options'!$J14/1000","v":54.424302964379997},{"$f":"E119*'Resource Options'!$J14/1000","v":55.235225078549263},{"$f":"F119*'Resource Options'!$J14/1000","v":56.058229932219646},{"$f":"G119*'Resource Options'!$J14/1000","v":56.893497558209724},{"$f":"H119*'Resource Options'!$J14/1000","v":57.741210671827034},{"$f":"I119*'Resource Options'!$J14/1000","v":58.601554710837263},{"$f":"J119*'Resource Options'!$J14/1000","v":59.474717876028734},{"$f":"K119*'Resource Options'!$J14/1000","v":60.360891172381571},{"$f":"L119*'Resource Options'!$J14/1000","v":61.260268450850056},{"$f":"M119*'Resource Options'!$J14/1000","v":62.173046450767714},{"$f":"N119*'Resource Options'!$J14/1000","v":63.099424842884162},{"$f":"O119*'Resource Options'!$J14/1000","v":64.039606273043134},{"$f":"P119*'Resource Options'!$J14/1000","v":64.993796406511478},{"$f":"Q119*'Resource Options'!$J14/1000","v":65.96220397296851},{"$f":"R119*'Resource Options'!$J14/1000","v":66.945040812165743},{"$f":"S119*'Resource Options'!$J14/1000","v":67.942521920267026},{"$f":"T119*'Resource Options'!$J14/1000","v":68.954865496878995},{"$f":"U119*'Resource Options'!$J14/1000","v":69.982292992782476},{"$f":"V119*'Resource Options'!$J14/1000","v":71.025029158374949},{"$f":"W119*'Resource Options'!$J14/1000","v":72.083302092834742},{"$f":"X119*'Resource Options'!$J14/1000","v":73.157343294017963},{"$f":"Y119*'Resource Options'!$J14/1000","v":74.247387709098845},{"$f":"Z119*'Resource Options'!$J14/1000","v":75.353673785964403},{"$f":"AA119*'Resource Options'!$J14/1000","v":76.476443525375288},{"$f":"AB119*'Resource Options'!$J14/1000","v":77.615942533903393},{"$f":"AC119*'Resource Options'!$J14/1000","v":78.772420077658538},{"$f":"AD119*'Resource Options'!$J14/1000","v":79.946129136815642},{"$f":"AE119*'Resource Options'!$J14/1000","v":81.137326460954213},{"$f":"AF119*'Resource Options'!$J14/1000","v":82.346272625222412},{"$f":"AG119*'Resource Options'!$J14/1000","v":83.573232087338226},{"$f":"AH119*'Resource Options'!$J14/1000","v":84.818473245439577}]
["GE - 7F.06 One on One",{"$f":"B120*'Resource Options'!$J15/1000","v":392.00112000000007},{"$f":"C120*'Resource Options'!$J15/1000","v":397.84193668800003},{"$f":"D120*'Resource Options'!$J15/1000","v":403.76978154465132},{"$f":"E120*'Resource Options'!$J15/1000","v":409.78595128966651},{"$f":"F120*'Resource Options'!$J15/1000","v":415.89176196388257},{"$f":"G120*'Resource Options'!$J15/1000","v":422.08854921714442},{"$f":"H120*'Resource Options'!$J15/1000","v":428.37766860047998},{"$f":"I120*'Resource Options'!$J15/1000","v":434.76049586262707},{"$f":"J120*'Resource Options'!$J15/1000","v":441.23842725098024},{"$f":"K120*'Resource Options'!$J15/1000","v":447.81287981701985},{"$f":"L120*'Resource Options'!$J15/1000","v":454.48529172629344},{"$f":"M120*'Resource Options'!$J15/1000","v":461.25712257301524},{"$f":"N120*'Resource Options'!$J15/1000","v":468.12985369935313},{"$f":"O120*'Resource Options'!$J15/1000","v":475.10498851947347},{"$f":"P120*'Resource Options'!$J15/1000","v":482.18405284841361},{"$f":"Q120*'Resource Options'!$J15/1000","v":489.36859523585503},{"$f":"R120*'Resource Options'!$J15/1000","v":496.66018730486934},{"$f":"S120*'Resource Options'!$J15/1000","v":504.06042409571188},{"$f":"T120*'Resource Options'!$J15/1000","v":511.57092441473804},{"$f":"U120*'Resource Options'!$J15/1000","v":519.19333118851762},{"$f":"V120*'Resource Options'!$J15/1000","v":526.9293118232265},{"$f":"W120*'Resource Options'!$J15/1000","v":534.78055856939272},{"$f":"X120*'Resource Options'!$J15/1000","v":542.74878889207662},{"$f":"Y120*'Resource Options'!$J15/1000","v":550.83574584656856},{"$f":"Z120*'Resource Options'!$J15/1000","v":559.04319845968257},{"$f":"AA120*'Resource Options'!$J15/1000","v":567.37294211673168},{"$f":"AB120*'Resource Options'!$J15/1000","v":575.82679895427111},{"$f":"AC120*'Resource Options'!$J15/1000","v":584.4066182586896},{"$f":"AD120*'Resource Options'!$J15/1000","v":593.11427687074411},{"$f":"AE120*'Resource Options'!$J15/1000","v":601.9516795961182},{"$f":"AF120*'Resource Options'!$J15/1000","v":610.92075962210026},{"$f":"AG120*'Resource Options'!$J15/1000","v":620.02347894046954},{"$f":"AH120*'Resource Options'!$J15/1000","v":629.26182877668248}]
["Siemens- SGT6-5000F CCCT (Flex Plant)",{"$f":"B121*'Resource Options'!$J16/1000","v":421.20432},{"$f":"C121*'Resource Options'!$J16/1000","v":427.48026436800001},{"$f":"D121*'Resource Options'!$J16/1000","v":433.84972030708326},{"$f":"E121*'Resource Options'!$J16/1000","v":440.31408113965881},{"$f":"F121*'Resource Options'!$J16/1000","v":446.87476094863968},{"$f":"G121*'Resource Options'!$J16/1000","v":453.53319488677448},{"$f":"H121*'Resource Options'!$J16/1000","v":460.2908394905873},{"$f":"I121*'Resource Options'!$J16/1000","v":467.14917299899713},{"$f":"J121*'Resource Options'!$J16/1000","v":474.10969567668224},{"$f":"K121*'Resource Options'!$J16/1000","v":481.17393014226474},{"$f":"L121*'Resource Options'!$J16/1000","v":488.34342170138456},{"$f":"M121*'Resource Options'!$J16/1000","v":495.61973868473513},{"$f":"N121*'Resource Options'!$J16/1000","v":503.00447279113769},{"$f":"O121*'Resource Options'!$J16/1000","v":510.49923943572554},{"$f":"P121*'Resource Options'!$J16/1000","v":518.10567810331793},{"$f":"Q121*'Resource Options'!$J16/1000","v":525.82545270705748},{"$f":"R121*'Resource Options'!$J16/1000","v":533.66025195239263},{"$f":"S121*'Resource Options'!$J16/1000","v":541.61178970648336},{"$f":"T121*'Resource Options'!$J16/1000","v":549.68180537311014},{"$f":"U121*'Resource Options'!$J16/1000","v":557.87206427316937},{"$f":"V121*'Resource Options'!$J16/1000","v":566.18435803083969},{"$f":"W121*'Resource Options'!$J16/1000","v":574.62050496549921},{"$f":"X121*'Resource Options'!$J16/1000","v":583.1823504894852},{"$f":"Y121*'Resource Options'!$J16/1000","v":591.87176751177844},{"$f":"Z121*'Resource Options'!$J16/1000","v":600.69065684770396},{"$f":"AA121*'Resource Options'!$J16/1000","v":609.64094763473463},{"$f":"AB121*'Resource Options'!$J16/1000","v":618.72459775449227},{"$f":"AC121*'Resource Options'!$J16/1000","v":627.94359426103415},{"$f":"AD121*'Resource Options'!$J16/1000","v":637.29995381552351},{"$f":"AE121*'Resource Options'!$J16/1000","v":646.7957231273748},{"$f":"AF121*'Resource Options'!$J16/1000","v":656.43297940197272},{"$f":"AG121*'Resource Options'!$J16/1000","v":666.21383079506211},{"$f":"AH121*'Resource Options'!$J16/1000","v":676.14041687390863}]
["MHI- 501 F 1 on 1",{"$f":"B122*'Resource Options'!$J17/1000","v":394.05636000000004},{"$f":"C122*'Resource Options'!$J17/1000","v":399.92779976400004},{"$f":"D122*'Resource Options'!$J17/1000","v":405.88672398048374},{"$f":"E122*'Resource Options'!$J17/1000","v":411.93443616779291},{"$f":"F122*'Resource Options'!$J17/1000","v":418.07225926669298},{"$f":"G122*'Resource Options'!$J17/1000","v":424.30153592976677},{"$f":"H122*'Resource Options'!$J17/1000","v":430.62362881512018},{"$f":"I122*'Resource Options'!$J17/1000","v":437.03992088446546},{"$f":"J122*'Resource Options'!$J17/1000","v":443.551815705644},{"$f":"K122*'Resource Options'!$J17/1000","v":450.16073775965816},{"$f":"L122*'Resource Options'!$J17/1000","v":456.86813275227712},{"$f":"M122*'Resource Options'!$J17/1000","v":463.67546793028595},{"$f":"N122*'Resource Options'!$J17/1000","v":470.58423240244724},{"$f":"O122*'Resource Options'!$J17/1000","v":477.59593746524376},{"$f":"P122*'Resource Options'!$J17/1000","v":484.7121169334759},{"$f":"Q122*'Resource Options'!$J17/1000","v":491.93432747578464},{"$f":"R122*'Resource Options'!$J17/1000","v":499.26414895517394},{"$f":"S122*'Resource Options'!$J17/1000","v":506.70318477460603},{"$f":"T122*'Resource Options'!$J17/1000","v":514.25306222774771},{"$f":"U122*'Resource Options'!$J17/1000","v":521.91543285494129},{"$f":"V122*'Resource Options'!$J17/1000","v":529.69197280447975},{"$f":"W122*'Resource Options'!$J17/1000","v":537.58438319926665},{"$f":"X122*'Resource Options'!$J17/1000","v":545.59439050893559},{"$f":"Y122*'Resource Options'!$J17/1000","v":553.72374692751873},{"$f":"Z122*'Resource Options'!$J17/1000","v":561.97423075673885},{"$f":"AA122*'Resource Options'!$J17/1000","v":570.34764679501427},{"$f":"AB122*'Resource Options'!$J17/1000","v":578.84582673225998},{"$f":"AC122*'Resource Options'!$J17/1000","v":587.47062955057049},{"$f":"AD122*'Resource Options'!$J17/1000","v":596.22394193087416},{"$f":"AE122*'Resource Options'!$J17/1000","v":605.10767866564402},{"$f":"AF122*'Resource Options'!$J17/1000","v":614.12378307776214},{"$f":"AG122*'Resource Options'!$J17/1000","v":623.2742274456208},{"$f":"AH122*'Resource Options'!$J17/1000","v":632.56101343456066}]
["GE - 7F.04 One on One",{"$f":"B123*'Resource Options'!$J18/1000","v":314.71092000000004},{"$f":"C123*'Resource Options'!$J18/1000","v":319.40011270800005},{"$f":"D123*'Resource Options'!$J18/1000","v":324.15917438734925},{"$f":"E123*'Resource Options'!$J18/1000","v":328.98914608572079},{"$f":"F123*'Resource Options'!$J18/1000","v":333.89108436239809},{"$f":"G123*'Resource Options'!$J18/1000","v":338.86606151939776},{"$f":"H123*'Resource Options'!$J18/1000","v":343.91516583603686},{"$f":"I123*'Resource Options'!$J18/1000","v":349.03950180699371},{"$f":"J123*'Resource Options'!$J18/1000","v":354.24019038391793},{"$f":"K123*'Resource Options'!$J18/1000","v":359.51836922063836},{"$f":"L123*'Resource Options'!$J18/1000","v":364.87519292202586},{"$f":"M123*'Resource Options'!$J18/1000","v":370.31183329656403},{"$f":"N123*'Resource Options'!$J18/1000","v":375.82947961268286},{"$f":"O123*'Resource Options'!$J18/1000","v":381.42933885891188},{"$f":"P123*'Resource Options'!$J18/1000","v":387.11263600790966},{"$f":"Q123*'Resource Options'!$J18/1000","v":392.88061428442757},{"$f":"R123*'Resource Options'!$J18/1000","v":398.73453543726561},{"$f":"S123*'Resource Options'!$J18/1000","v":404.67568001528082},{"$f":"T123*'Resource Options'!$J18/1000","v":410.70534764750857},{"$f":"U123*'Resource Options'!$J18/1000","v":416.82485732745641},{"$f":"V123*'Resource Options'!$J18/1000","v":423.03554770163555},{"$f":"W123*'Resource Options'!$J18/1000","v":429.33877736239003},{"$f":"X123*'Resource Options'!$J18/1000","v":435.73592514508948},{"$f":"Y123*'Resource Options'!$J18/1000","v":442.22839042975141},{"$f":"Z123*'Resource Options'!$J18/1000","v":448.81759344715471},{"$f":"AA123*'Resource Options'!$J18/1000","v":455.50497558951736},{"$f":"AB123*'Resource Options'!$J18/1000","v":462.29199972580113},{"$f":"AC123*'Resource Options'!$J18/1000","v":469.18015052171557},{"$f":"AD123*'Resource Options'!$J18/1000","v":476.17093476448906},{"$f":"AE123*'Resource Options'!$J18/1000","v":483.26588169247992},{"$f":"AF123*'Resource Options'!$J18/1000","v":490.46654332969797},{"$f":"AG123*'Resource Options'!$J18/1000","v":497.77449482531046},{"$f":"AH123*'Resource Options'!$J18/1000","v":505.19133479820761}]
["Siemens- SGT-800 3 on 2",{"$f":"B124*'Resource Options'!$J19/1000","v":342.32220000000007},{"$f":"C124*'Resource Options'!$J19/1000","v":347.42280078000005},{"$f":"D124*'Resource Options'!$J19/1000","v":352.59940051162215},{"$f":"E124*'Resource Options'!$J19/1000","v":357.8531315792452},{"$f":"F124*'Resource Options'!$J19/1000","v":363.18514323977598},{"$f":"G124*'Resource Options'!$J19/1000","v":368.59660187404864},{"$f":"H124*'Resource Options'!$J19/1000","v":374.08869124197196},{"$f":"I124*'Resource Options'!$J19/1000","v":379.6626127414774},{"$f":"J124*'Resource Options'!$J19/1000","v":385.3195856713254},{"$f":"K124*'Resource Options'!$J19/1000","v":391.06084749782815},{"$f":"L124*'Resource Options'!$J19/1000","v":396.88765412554568},{"$f":"M124*'Resource Options'!$J19/1000","v":402.80128017201633},{"$f":"N124*'Resource Options'!$J19/1000","v":408.80301924657937},{"$f":"O124*'Resource Options'!$J19/1000","v":414.89418423335354},{"$f":"P124*'Resource Options'!$J19/1000","v":421.07610757843042},{"$f":"Q124*'Resource Options'!$J19/1000","v":427.35014158134908},{"$f":"R124*'Resource Options'!$J19/1000","v":433.71765869091121},{"$f":"S124*'Resource Options'!$J19/1000","v":440.18005180540581},{"$f":"T124*'Resource Options'!$J19/1000","v":446.73873457730633},{"$f":"U124*'Resource Options'!$J19/1000","v":453.39514172250819},{"$f":"V124*'Resource Options'!$J19/1000","v":460.1507293341736},{"$f":"W124*'Resource Options'!$J19/1000","v":467.00697520125271},{"$f":"X124*'Resource Options'!$J19/1000","v":473.96537913175143},{"$f":"Y124*'Resource Options'!$J19/1000","v":481.02746328081446},{"$f":"Z124*'Resource Options'!$J19/1000","v":488.19477248369856},{"$f":"AA124*'Resource Options'!$J19/1000","v":495.46887459370572},{"$f":"AB124*'Resource Options'!$J19/1000","v":502.85136082515197},{"$f":"AC124*'Resource Options'!$J19/1000","v":510.34384610144667},{"$f":"AD124*'Resource Options'!$J19/1000","v":517.94796940835818},{"$f":"AE124*'Resource Options'!$J19/1000","v":525.66539415254272},{"$f":"AF124*'Resource Options'!$J19/1000","v":533.49780852541562},{"$f":"AG124*'Resource Options'!$J19/1000","v":541.44692587244413},{"$f":"AH124*'Resource Options'!$J19/1000","v":549.51448506794384}]
["Siemens- SGT-800 2 on 1",{"$f":"B125*'Resource Options'!$J20/1000","v":235.82664000000005},{"$f":"C125*'Resource Options'!$J20/1000","v":239.34045693600004},{"$f":"D125*'Resource Options'!$J20/1000","v":242.90662974434647},{"$f":"E125*'Resource Options'!$J20/1000","v":246.52593852753722},{"$f":"F125*'Resource Options'!$J20/1000","v":250.1991750115975},{"$f":"G125*'Resource Options'!$J20/1000","v":253.92714271927034},{"$f":"H125*'Resource Options'!$J20/1000","v":257.71065714578748},{"$f":"I125*'Resource Options'!$J20/1000","v":261.5505459372597},{"$f":"J125*'Resource Options'!$J20/1000","v":265.44764907172487},{"$f":"K125*'Resource Options'!$J20/1000","v":269.40281904289361},{"$f":"L125*'Resource Options'!$J20/1000","v":273.41692104663269},{"$f":"M125*'Resource Options'!$J20/1000","v":277.49083317022752},{"$f":"N125*'Resource Options'!$J20/1000","v":281.62544658446393},{"$f":"O125*'Resource Options'!$J20/1000","v":285.82166573857251},{"$f":"P125*'Resource Options'!$J20/1000","v":290.08040855807712},{"$f":"Q125*'Resource Options'!$J20/1000","v":294.40260664559253},{"$f":"R125*'Resource Options'!$J20/1000","v":298.7892054846119},{"$f":"S125*'Resource Options'!$J20/1000","v":303.24116464633266},{"$f":"T125*'Resource Options'!$J20/1000","v":307.75945799956304},{"$f":"U125*'Resource Options'!$J20/1000","v":312.3450739237565},{"$f":"V125*'Resource Options'!$J20/1000","v":316.9990155252205},{"$f":"W125*'Resource Options'!$J20/1000","v":321.72230085654627},{"$f":"X125*'Resource Options'!$J20/1000","v":326.51596313930884},{"$f":"Y125*'Resource Options'!$J20/1000","v":331.38105099008453},{"$f":"Z125*'Resource Options'!$J20/1000","v":336.31862864983674},{"$f":"AA125*'Resource Options'!$J20/1000","v":341.32977621671938},{"$f":"AB125*'Resource Options'!$J20/1000","v":346.41558988234857},{"$f":"AC125*'Resource Options'!$J20/1000","v":351.5771821715955},{"$f":"AD125*'Resource Options'!$J20/1000","v":356.81568218595231},{"$f":"AE125*'Resource Options'!$J20/1000","v":362.13223585052299},{"$f":"AF125*'Resource Options'!$J20/1000","v":367.52800616469574},{"$f":"AG125*'Resource Options'!$J20/1000","v":373.00417345654972},{"$f":"AH125*'Resource Options'!$J20/1000","v":378.56193564105229}]
["Small Nuclear (share)",{"$f":"B126*'Resource Options'!$J21/1000","v":438.59649122807014},{"$f":"C126*'Resource Options'!$J21/1000","v":445.13157894736833},{"$f":"D126*'Resource Options'!$J21/1000","v":451.76403947368414},{"$f":"E126*'Resource Options'!$J21/1000","v":458.49532366184201},{"$f":"F126*'Resource Options'!$J21/1000","v":465.32690398440354},{"$f":"G126*'Resource Options'!$J21/1000","v":472.26027485377114},{"$f":"H126*'Resource Options'!$J21/1000","v":479.29695294909232},{"$f":"I126*'Resource Options'!$J21/1000","v":486.43847754803392},{"$f":"J126*'Resource Options'!$J21/1000","v":493.68641086349953},{"$f":"K126*'Resource Options'!$J21/1000","v":501.04233838536567},{"$f":"L126*'Resource Options'!$J21/1000","v":508.50786922730754},{"$f":"M126*'Resource Options'!$J21/1000","v":516.08463647879455},{"$f":"N126*'Resource Options'!$J21/1000","v":523.77429756232857},{"$f":"O126*'Resource Options'!$J21/1000","v":531.57853459600733},{"$f":"P126*'Resource Options'!$J21/1000","v":539.49905476148774},{"$f":"Q126*'Resource Options'!$J21/1000","v":547.53759067743397},{"$f":"R126*'Resource Options'!$J21/1000","v":555.69590077852774},{"$f":"S126*'Resource Options'!$J21/1000","v":563.9757697001279},{"$f":"T126*'Resource Options'!$J21/1000","v":572.37900866865971},{"$f":"U126*'Resource Options'!$J21/1000","v":580.90745589782273},{"$f":"V126*'Resource Options'!$J21/1000","v":589.56297699070035},{"$f":"W126*'Resource Options'!$J21/1000","v":598.34746534786188},{"$f":"X126*'Resource Options'!$J21/1000","v":607.26284258154487},{"$f":"Y126*'Resource Options'!$J21/1000","v":616.31105893600989},{"$f":"Z126*'Resource Options'!$J21/1000","v":625.49409371415641},{"$f":"AA126*'Resource Options'!$J21/1000","v":634.81395571049734},{"$f":"AB126*'Resource Options'!$J21/1000","v":644.27268365058387},{"$f":"AC126*'Resource Options'!$J21/1000","v":653.87234663697734},{"$f":"AD126*'Resource Options'!$J21/1000","v":663.61504460186836},{"$f":"AE126*'Resource Options'!$J21/1000","v":673.50290876643624},{"$f":"AF126*'Resource Options'!$J21/1000","v":683.53810210705615},{"$f":"AG126*'Resource Options'!$J21/1000","v":693.72281982845129},{"$f":"AH126*'Resource Options'!$J21/1000","v":704.05928984389527}]
["NW Wind On System",{"$f":"B127*'Resource Options'!$J22/1000/(1.075)","v":144.27128027681664},{"$f":"C127*'Resource Options'!$J22/1000/(1.075)","v":145.21949376294364},{"$f":"D127*'Resource Options'!$J22/1000","v":158.65223527289785},{"$f":"E127*'Resource Options'!$J22/1000","v":156.23607913170301},{"$f":"F127*'Resource Options'!$J22/1000","v":157.4305010738575},{"$f":"G127*'Resource Options'!$J22/1000","v":160.96213813554004},{"$f":"H127*'Resource Options'!$J22/1000","v":165.10248236924829},{"$f":"I127*'Resource Options'!$J22/1000","v":169.66094338927559},{"$f":"J127*'Resource Options'!$J22/1000","v":172.4504454523902},{"$f":"K127*'Resource Options'!$J22/1000","v":174.9776573530558},{"$f":"L127*'Resource Options'!$J22/1000","v":176.97119298515116},{"$f":"M127*'Resource Options'!$J22/1000","v":179.06150931598299},{"$f":"N127*'Resource Options'!$J22/1000","v":181.25021217767016},{"$f":"O127*'Resource Options'!$J22/1000","v":183.55070314719916},{"$f":"P127*'Resource Options'!$J22/1000","v":186.03150437296162},{"$f":"Q127*'Resource Options'!$J22/1000","v":188.88159468148848},{"$f":"R127*'Resource Options'!$J22/1000","v":192.92520655490171},{"$f":"S127*'Resource Options'!$J22/1000","v":197.12099008691447},{"$f":"T127*'Resource Options'!$J22/1000","v":201.71351925504788},{"$f":"U127*'Resource Options'!$J22/1000","v":206.43777579366377},{"$f":"V127*'Resource Options'!$J22/1000","v":211.27673944762688},{"$f":"W127*'Resource Options'!$J22/1000","v":216.24266387093024},{"$f":"X127*'Resource Options'!$J22/1000","v":221.3373817675388},{"$f":"Y127*'Resource Options'!$J22/1000","v":226.56448921103762},{"$f":"Z127*'Resource Options'!$J22/1000","v":231.92768897192565},{"$f":"AA127*'Resource Options'!$J22/1000","v":237.43079385234566},{"$f":"AB127*'Resource Options'!$J22/1000","v":243.07773012990938},{"$f":"AC127*'Resource Options'!$J22/1000","v":248.8725411143362},{"$f":"AD127*'Resource Options'!$J22/1000","v":254.81939082075391},{"$f":"AE127*'Resource Options'!$J22/1000","v":260.92256776364786},{"$f":"AF127*'Resource Options'!$J22/1000","v":267.18648887558498},{"$f":"AG127*'Resource Options'!$J22/1000","v":273.61570355498606},{"$f":"AH127*'Resource Options'!$J22/1000","v":280.21489784737128}]
["NW Wind Off System",{"$f":"B128*'Resource Options'!$J23/1000","v":144.27128027681664},{"$f":"C128*'Resource Options'!$J23/1000","v":145.21949376294367},{"$f":"D128*'Resource Options'!$J23/1000","v":147.5834746724631},{"$f":"E128*'Resource Options'!$J23/1000","v":145.33588756437493},{"$f":"F128*'Resource Options'!$J23/1000","v":146.44697774312326},{"$f":"G128*'Resource Options'!$J23/1000","v":149.73222152143259},{"$f":"H128*'Resource Options'!$J23/1000","v":153.58370452953332},{"$f":"I128*'Resource Options'!$J23/1000","v":157.82413338537262},{"$f":"J128*'Resource Options'!$J23/1000","v":160.41901902547929},{"$f":"K128*'Resource Options'!$J23/1000","v":162.76991381679611},{"$f":"L128*'Resource Options'!$J23/1000","v":164.62436556758252},{"$f":"M128*'Resource Options'!$J23/1000","v":166.56884587533304},{"$f":"N128*'Resource Options'!$J23/1000","v":168.60484853736762},{"$f":"O128*'Resource Options'!$J23/1000","v":170.74484013692947},{"$f":"P128*'Resource Options'!$J23/1000","v":173.05256220740623},{"$f":"Q128*'Resource Options'!$J23/1000","v":175.70380900603584},{"$f":"R128*'Resource Options'!$J23/1000","v":179.46530842316446},{"$f":"S128*'Resource Options'!$J23/1000","v":183.36836287154841},{"$f":"T128*'Resource Options'!$J23/1000","v":187.64048302795157},{"$f":"U128*'Resource Options'!$J23/1000","v":192.0351402731757},{"$f":"V128*'Resource Options'!$J23/1000","v":196.53650181174604},{"$f":"W128*'Resource Options'!$J23/1000","v":201.15596639156303},{"$f":"X128*'Resource Options'!$J23/1000","v":205.89523885352455},{"$f":"Y128*'Resource Options'!$J23/1000","v":210.75766438236067},{"$f":"Z128*'Resource Options'!$J23/1000","v":215.74668741574487},{"$f":"AA128*'Resource Options'!$J23/1000","v":220.86585474636806},{"$f":"AB128*'Resource Options'!$J23/1000","v":226.11881872549719},{"$f":"AC128*'Resource Options'!$J23/1000","v":231.50934057147563},{"$f":"AD128*'Resource Options'!$J23/1000","v":237.0412937867479},{"$f":"AE128*'Resource Options'!$J23/1000","v":242.71866768711442},{"$f":"AF128*'Resource Options'!$J23/1000","v":248.54557104705592},{"$f":"AG128*'Resource Options'!$J23/1000","v":254.52623586510342},{"$f":"AH128*'Resource Options'!$J23/1000","v":260.66502125336882}]
["Wind Montana",{"$f":"B129*'Resource Options'!$J24/1000","v":144.27128027681664},{"$f":"C129*'Resource Options'!$J24/1000","v":145.21949376294367},{"$f":"D129*'Resource Options'!$J24/1000","v":147.5834746724631},{"$f":"E129*'Resource Options'!$J24/1000","v":145.33588756437493},{"$f":"F129*'Resource Options'!$J24/1000","v":146.44697774312326},{"$f":"G129*'Resource Options'!$J24/1000","v":149.73222152143259},{"$f":"H129*'Resource Options'!$J24/1000","v":153.58370452953332},{"$f":"I129*'Resource Options'!$J24/1000","v":157.82413338537262},{"$f":"J129*'Resource Options'!$J24/1000","v":160.41901902547929},{"$f":"K129*'Resource Options'!$J24/1000","v":162.76991381679611},{"$f":"L129*'Resource Options'!$J24/1000","v":164.62436556758252},{"$f":"M129*'Resource Options'!$J24/1000","v":166.56884587533304},{"$f":"N129*'Resource Options'!$J24/1000","v":168.60484853736762},{"$f":"O129*'Resource Options'!$J24/1000","v":170.74484013692947},{"$f":"P129*'Resource Options'!$J24/1000","v":173.05256220740623},{"$f":"Q129*'Resource Options'!$J24/1000","v":175.70380900603584},{"$f":"R129*'Resource Options'!$J24/1000","v":179.46530842316446},{"$f":"S129*'Resource Options'!$J24/1000","v":183.36836287154841},{"$f":"T129*'Resource Options'!$J24/1000","v":187.64048302795157},{"$f":"U129*'Resource Options'!$J24/1000","v":192.0351402731757},{"$f":"V129*'Resource Options'!$J24/1000","v":196.53650181174604},{"$f":"W129*'Resource Options'!$J24/1000","v":201.15596639156303},{"$f":"X129*'Resource Options'!$J24/1000","v":205.89523885352455},{"$f":"Y129*'Resource Options'!$J24/1000","v":210.75766438236067},{"$f":"Z129*'Resource Options'!$J24/1000","v":215.74668741574487},{"$f":"AA129*'Resource Options'!$J24/1000","v":220.86585474636806},{"$f":"AB129*'Resource Options'!$J24/1000","v":226.11881872549719},{"$f":"AC129*'Resource Options'!$J24/1000","v":231.50934057147563},{"$f":"AD129*'Resource Options'!$J24/1000","v":237.0412937867479},{"$f":"AE129*'Resource Options'!$J24/1000","v":242.71866768711442},{"$f":"AF129*'Resource Options'!$J24/1000","v":248.54557104705592},{"$f":"AG129*'Resource Options'!$J24/1000","v":254.52623586510342},{"$f":"AH129*'Resource Options'!$J24/1000","v":260.66502125336882}]
["Off Shore Wind (Share)",{"$f":"B130*'Resource Options'!$J25/1000","v":350},{"$f":"C130*'Resource Options'!$J25/1000","v":353.43},{"$f":"D130*'Resource Options'!$J25/1000","v":356.89361400000001},{"$f":"E130*'Resource Options'!$J25/1000","v":360.39117141719998},{"$f":"F130*'Resource Options'!$J25/1000","v":363.92300489708856},{"$f":"G130*'Resource Options'!$J25/1000","v":367.48945034508006},{"$f":"H130*'Resource Options'!$J25/1000","v":371.09084695846178},{"$f":"I130*'Resource Options'!$J25/1000","v":374.72753725865471},{"$f":"J130*'Resource Options'!$J25/1000","v":378.39986712378953},{"$f":"K130*'Resource Options'!$J25/1000","v":382.10818582160272},{"$f":"L130*'Resource Options'!$J25/1000","v":385.85284604265439},{"$f":"M130*'Resource Options'!$J25/1000","v":389.63420393387247},{"$f":"N130*'Resource Options'!$J25/1000","v":393.45261913242439},{"$f":"O130*'Resource Options'!$J25/1000","v":397.30845479992212},{"$f":"P130*'Resource Options'!$J25/1000","v":401.20207765696136},{"$f":"Q130*'Resource Options'!$J25/1000","v":405.13385801799961},{"$f":"R130*'Resource Options'!$J25/1000","v":409.10416982657608},{"$f":"S130*'Resource Options'!$J25/1000","v":413.11339069087666},{"$f":"T130*'Resource Options'!$J25/1000","v":417.16190191964716},{"$f":"U130*'Resource Options'!$J25/1000","v":421.25008855845965},{"$f":"V130*'Resource Options'!$J25/1000","v":425.37833942633262},{"$f":"W130*'Resource Options'!$J25/1000","v":429.5470471527106},{"$f":"X130*'Resource Options'!$J25/1000","v":433.75660821480722},{"$f":"Y130*'Resource Options'!$J25/1000","v":438.00742297531235},{"$f":"Z130*'Resource Options'!$J25/1000","v":442.29989572047043},{"$f":"AA130*'Resource Options'!$J25/1000","v":446.63443469853098},{"$f":"AB130*'Resource Options'!$J25/1000","v":451.01145215857656},{"$f":"AC130*'Resource Options'!$J25/1000","v":455.43136438973062},{"$f":"AD130*'Resource Options'!$J25/1000","v":459.89459176074996},{"$f":"AE130*'Resource Options'!$J25/1000","v":464.40155876000529},{"$f":"AF130*'Resource Options'!$J25/1000","v":468.95269403585337},{"$f":"AG130*'Resource Options'!$J25/1000","v":473.54843043740465},{"$f":"AH130*'Resource Options'!$J25/1000","v":478.18920505569127}]
["Solar Photovoltaic Fixed Array (5 MW AC)",{"$f":"B131*'Resource Options'!$J26/1000","v":7},{"$f":"C131*'Resource Options'!$J26/1000","v":6.9972000000000003},{"$f":"D131*'Resource Options'!$J26/1000","v":6.9944011200000009},{"$f":"E131*'Resource Options'!$J26/1000","v":6.9916033595520002},{"$f":"F131*'Resource Options'!$J26/1000","v":6.7455959146371747},{"$f":"G131*'Resource Options'!$J26/1000","v":6.8461052937652669},{"$f":"H131*'Resource Options'!$J26/1000","v":6.9481122626423693},{"$f":"I131*'Resource Options'!$J26/1000","v":7.0516391353557406},{"$f":"J131*'Resource Options'!$J26/1000","v":7.1567085584725421},{"$f":"K131*'Resource Options'!$J26/1000","v":7.2633435159937818},{"$f":"L131*'Resource Options'!$J26/1000","v":7.3715673343820898},{"$f":"M131*'Resource Options'!$J26/1000","v":7.4814036876643835},{"$f":"N131*'Resource Options'!$J26/1000","v":7.5928766026105841},{"$f":"O131*'Resource Options'!$J26/1000","v":7.7060104639894815},{"$f":"P131*'Resource Options'!$J26/1000","v":7.8208300199029237},{"$f":"Q131*'Resource Options'!$J26/1000","v":7.9373603871994778},{"$f":"R131*'Resource Options'!$J26/1000","v":8.0556270569687509},{"$f":"S131*'Resource Options'!$J26/1000","v":8.1756559001175848},{"$f":"T131*'Resource Options'!$J26/1000","v":8.2974731730293367},{"$f":"U131*'Resource Options'!$J26/1000","v":8.4211055233074728},{"$f":"V131*'Resource Options'!$J26/1000","v":8.5465799956047555},{"$f":"W131*'Resource Options'!$J26/1000","v":8.673924037539269},{"$f":"X131*'Resource Options'!$J26/1000","v":8.8031655056986011},{"$f":"Y131*'Resource Options'!$J26/1000","v":8.934332671733511},{"$f":"Z131*'Resource Options'!$J26/1000","v":9.0674542285423421},{"$f":"AA131*'Resource Options'!$J26/1000","v":9.2025592965476211},{"$f":"AB131*'Resource Options'!$J26/1000","v":9.3396774300661818},{"$f":"AC131*'Resource Options'!$J26/1000","v":9.478838623774168},{"$f":"AD131*'Resource Options'!$J26/1000","v":9.6200733192684016},{"$f":"AE131*'Resource Options'!$J26/1000","v":9.7634124117255006},{"$f":"AF131*'Resource Options'!$J26/1000","v":9.9088872566602113},{"$f":"AG131*'Resource Options'!$J26/1000","v":10.05652967678445},{"$f":"AH131*'Resource Options'!$J26/1000","v":10.206371968968538}]
["Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",{"$f":"B132*'Resource Options'!$J27/1000","v":115.67418133333332},{"$f":"C132*'Resource Options'!$J27/1000","v":115.6279116608},{"$f":"D132*'Resource Options'!$J27/1000","v":115.58166049613567},{"$f":"E132*'Resource Options'!$J27/1000","v":115.53542783193721},{"$f":"F132*'Resource Options'!$J27/1000","v":111.47018357587613},{"$f":"G132*'Resource Options'!$J27/1000","v":113.13108931115669},{"$f":"H132*'Resource Options'!$J27/1000","v":114.81674254189292},{"$f":"I132*'Resource Options'!$J27/1000","v":116.52751200576711},{"$f":"J132*'Resource Options'!$J27/1000","v":118.26377193465305},{"$f":"K132*'Resource Options'!$J27/1000","v":120.02590213647939},{"$f":"L132*'Resource Options'!$J27/1000","v":121.81428807831294},{"$f":"M132*'Resource Options'!$J27/1000","v":123.62932097067981},{"$f":"N132*'Resource Options'!$J27/1000","v":125.47139785314293},{"$f":"O132*'Resource Options'!$J27/1000","v":127.34092168115478},{"$f":"P132*'Resource Options'!$J27/1000","v":129.23830141420396},{"$f":"Q132*'Resource Options'!$J27/1000","v":131.16395210527563},{"$f":"R132*'Resource Options'!$J27/1000","v":133.11829499164423},{"$f":"S132*'Resource Options'!$J27/1000","v":135.10175758701976},{"$f":"T132*'Resource Options'!$J27/1000","v":137.11477377506637},{"$f":"U132*'Resource Options'!$J27/1000","v":139.15778390431484},{"$f":"V132*'Resource Options'!$J27/1000","v":141.23123488448914},{"$f":"W132*'Resource Options'!$J27/1000","v":143.33558028426805},{"$f":"X132*'Resource Options'!$J27/1000","v":145.47128043050364},{"$f":"Y132*'Resource Options'!$J27/1000","v":147.63880250891813},{"$f":"Z132*'Resource Options'!$J27/1000","v":149.83862066630098},{"$f":"AA132*'Resource Options'!$J27/1000","v":152.07121611422889},{"$f":"AB132*'Resource Options'!$J27/1000","v":154.33707723433091},{"$f":"AC132*'Resource Options'!$J27/1000","v":156.63669968512241},{"$f":"AD132*'Resource Options'!$J27/1000","v":158.97058651043073},{"$f":"AE132*'Resource Options'!$J27/1000","v":161.33924824943617},{"$f":"AF132*'Resource Options'!$J27/1000","v":163.74320304835277},{"$f":"AG132*'Resource Options'!$J27/1000","v":166.18297677377319},{"$f":"AH132*'Resource Options'!$J27/1000","v":168.65910312770242}]
["Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)",{"$f":"B133*'Resource Options'!$J28/1000","v":115.67418133333332},{"$f":"C133*'Resource Options'!$J28/1000","v":115.6279116608},{"$f":"D133*'Resource Options'!$J28/1000","v":115.58166049613567},{"$f":"E133*'Resource Options'!$J28/1000","v":115.53542783193721},{"$f":"F133*'Resource Options'!$J28/1000","v":111.47018357587613},{"$f":"G133*'Resource Options'!$J28/1000","v":113.13108931115669},{"$f":"H133*'Resource Options'!$J28/1000","v":114.81674254189292},{"$f":"I133*'Resource Options'!$J28/1000","v":116.52751200576711},{"$f":"J133*'Resource Options'!$J28/1000","v":118.26377193465305},{"$f":"K133*'Resource Options'!$J28/1000","v":120.02590213647939},{"$f":"L133*'Resource Options'!$J28/1000","v":121.81428807831294},{"$f":"M133*'Resource Options'!$J28/1000","v":123.62932097067981},{"$f":"N133*'Resource Options'!$J28/1000","v":125.47139785314293},{"$f":"O133*'Resource Options'!$J28/1000","v":127.34092168115478},{"$f":"P133*'Resource Options'!$J28/1000","v":129.23830141420396},{"$f":"Q133*'Resource Options'!$J28/1000","v":131.16395210527563},{"$f":"R133*'Resource Options'!$J28/1000","v":133.11829499164423},{"$f":"S133*'Resource Options'!$J28/1000","v":135.10175758701976},{"$f":"T133*'Resource Options'!$J28/1000","v":137.11477377506637},{"$f":"U133*'Resource Options'!$J28/1000","v":139.15778390431484},{"$f":"V133*'Resource Options'!$J28/1000","v":141.23123488448914},{"$f":"W133*'Resource Options'!$J28/1000","v":143.33558028426805},{"$f":"X133*'Resource Options'!$J28/1000","v":145.47128043050364},{"$f":"Y133*'Resource Options'!$J28/1000","v":147.63880250891813},{"$f":"Z133*'Resource Options'!$J28/1000","v":149.83862066630098},{"$f":"AA133*'Resource Options'!$J28/1000","v":152.07121611422889},{"$f":"AB133*'Resource Options'!$J28/1000","v":154.33707723433091},{"$f":"AC133*'Resource Options'!$J28/1000","v":156.63669968512241},{"$f":"AD133*'Resource Options'!$J28/1000","v":158.97058651043073},{"$f":"AE133*'Resource Options'!$J28/1000","v":161.33924824943617},{"$f":"AF133*'Resource Options'!$J28/1000","v":163.74320304835277},{"$f":"AG133*'Resource Options'!$J28/1000","v":166.18297677377319},{"$f":"AH133*'Resource Options'!$J28/1000","v":168.65910312770242}]
["Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 25 MW/100 MWh Lithium-ion)",{"$f":"B134*'Resource Options'!$J29/1000","v":150.36593133333332},{"$f":"C134*'Resource Options'!$J29/1000","v":153.37324995999998},{"$f":"D134*'Resource Options'!$J29/1000","v":156.44071495919997},{"$f":"E134*'Resource Options'!$J29/1000","v":159.56952925838399},{"$f":"F134*'Resource Options'!$J29/1000","v":162.76091984355168},{"$f":"G134*'Resource Options'!$J29/1000","v":166.01613824042269},{"$f":"H134*'Resource Options'!$J29/1000","v":169.33646100523117},{"$f":"I134*'Resource Options'!$J29/1000","v":172.72319022533577},{"$f":"J134*'Resource Options'!$J29/1000","v":176.1776540298425},{"$f":"K134*'Resource Options'!$J29/1000","v":179.70120711043933},{"$f":"L134*'Resource Options'!$J29/1000","v":183.29523125264814},{"$f":"M134*'Resource Options'!$J29/1000","v":186.96113587770111},{"$f":"N134*'Resource Options'!$J29/1000","v":190.70035859525512},{"$f":"O134*'Resource Options'!$J29/1000","v":194.51436576716026},{"$f":"P134*'Resource Options'!$J29/1000","v":198.40465308250344},{"$f":"Q134*'Resource Options'!$J29/1000","v":202.37274614415352},{"$f":"R134*'Resource Options'!$J29/1000","v":206.42020106703663},{"$f":"S134*'Resource Options'!$J29/1000","v":210.54860508837737},{"$f":"T134*'Resource Options'!$J29/1000","v":214.75957719014491},{"$f":"U134*'Resource Options'!$J29/1000","v":219.05476873394784},{"$f":"V134*'Resource Options'!$J29/1000","v":223.43586410862682},{"$f":"W134*'Resource Options'!$J29/1000","v":227.90458139079934},{"$f":"X134*'Resource Options'!$J29/1000","v":232.46267301861531},{"$f":"Y134*'Resource Options'!$J29/1000","v":237.11192647898761},{"$f":"Z134*'Resource Options'!$J29/1000","v":241.85416500856735},{"$f":"AA134*'Resource Options'!$J29/1000","v":246.69124830873869},{"$f":"AB134*'Resource Options'!$J29/1000","v":251.62507327491349},{"$f":"AC134*'Resource Options'!$J29/1000","v":256.6575747404118},{"$f":"AD134*'Resource Options'!$J29/1000","v":261.79072623521995},{"$f":"AE134*'Resource Options'!$J29/1000","v":267.02654075992439},{"$f":"AF134*'Resource Options'!$J29/1000","v":272.36707157512291},{"$f":"AG134*'Resource Options'!$J29/1000","v":277.81441300662533},{"$f":"AH134*'Resource Options'!$J29/1000","v":283.37070126675786}]
["Geothermal (Off System)",{"$f":"B135*'Resource Options'!$J30/1000","v":70},{"$f":"C135*'Resource Options'!$J30/1000","v":71.043000000000006},{"$f":"D135*'Resource Options'!$J30/1000","v":72.101540700000015},{"$f":"E135*'Resource Options'!$J30/1000","v":73.175853656430007},{"$f":"F135*'Resource Options'!$J30/1000","v":74.266173875910809},{"$f":"G135*'Resource Options'!$J30/1000","v":75.372739866661888},{"$f":"H135*'Resource Options'!$J30/1000","v":76.495793690675143},{"$f":"I135*'Resource Options'!$J30/1000","v":77.635581016666194},{"$f":"J135*'Resource Options'!$J30/1000","v":78.792351173814524},{"$f":"K135*'Resource Options'!$J30/1000","v":79.966357206304352},{"$f":"L135*'Resource Options'!$J30/1000","v":81.157855928678316},{"$f":"M135*'Resource Options'!$J30/1000","v":82.367107982015611},{"$f":"N135*'Resource Options'!$J30/1000","v":83.594377890947655},{"$f":"O135*'Resource Options'!$J30/1000","v":84.839934121522788},{"$f":"P135*'Resource Options'!$J30/1000","v":86.104049139933466},{"$f":"Q135*'Resource Options'!$J30/1000","v":87.386999472118475},{"$f":"R135*'Resource Options'!$J30/1000","v":88.689065764253058},{"$f":"S135*'Resource Options'!$J30/1000","v":90.010532844140428},{"$f":"T135*'Resource Options'!$J30/1000","v":91.351689783518111},{"$f":"U135*'Resource Options'!$J30/1000","v":92.712829961292528},{"$f":"V135*'Resource Options'!$J30/1000","v":94.094251127715822},{"$f":"W135*'Resource Options'!$J30/1000","v":95.496255469518786},{"$f":"X135*'Resource Options'!$J30/1000","v":96.919149676014612},{"$f":"Y135*'Resource Options'!$J30/1000","v":98.363245006187213},{"$f":"Z135*'Resource Options'!$J30/1000","v":99.828857356779409},{"$f":"AA135*'Resource Options'!$J30/1000","v":101.31630733139542},{"$f":"AB135*'Resource Options'!$J30/1000","v":102.82592031063322},{"$f":"AC135*'Resource Options'!$J30/1000","v":104.35802652326166},{"$f":"AD135*'Resource Options'!$J30/1000","v":105.91296111845826},{"$f":"AE135*'Resource Options'!$J30/1000","v":107.49106423912329},{"$f":"AF135*'Resource Options'!$J30/1000","v":109.09268109628623},{"$f":"AG135*'Resource Options'!$J30/1000","v":110.7181620446209},{"$f":"AH135*'Resource Options'!$J30/1000","v":112.36786265908574}]
["Distribution Scale 4hr Lithium-Ion",{"$f":"B136*'Resource Options'!$J31/1000","v":9.75},{"$f":"C136*'Resource Options'!$J31/1000","v":9.1494000000000018},{"$f":"D136*'Resource Options'!$J31/1000","v":8.5857969600000015},{"$f":"E136*'Resource Options'!$J31/1000","v":8.0569118672640005},{"$f":"F136*'Resource Options'!$J31/1000","v":7.560606096240539},{"$f":"G136*'Resource Options'!$J31/1000","v":7.0948727607121223},{"$f":"H136*'Resource Options'!$J31/1000","v":6.802250848658697},{"$f":"I136*'Resource Options'!$J31/1000","v":6.5259760532575317},{"$f":"J136*'Resource Options'!$J31/1000","v":6.382717493778256},{"$f":"K136*'Resource Options'!$J31/1000","v":6.247775036959605},{"$f":"L136*'Resource Options'!$J31/1000","v":6.1384820395253872},{"$f":"M136*'Resource Options'!$J31/1000","v":6.0373949202433925},{"$f":"N136*'Resource Options'!$J31/1000","v":5.9505851805465504},{"$f":"O136*'Resource Options'!$J31/1000","v":5.8562141627859186},{"$f":"P136*'Resource Options'!$J31/1000","v":5.7663860990086562},{"$f":"Q136*'Resource Options'!$J31/1000","v":5.6829363781264943},{"$f":"R136*'Resource Options'!$J31/1000","v":5.6099918326740035},{"$f":"S136*'Resource Options'!$J31/1000","v":5.5499063172972383},{"$f":"T136*'Resource Options'!$J31/1000","v":5.5084317128949332},{"$f":"U136*'Resource Options'!$J31/1000","v":5.4786043500538373},{"$f":"V136*'Resource Options'!$J31/1000","v":5.4589447674317926},{"$f":"W136*'Resource Options'!$J31/1000","v":5.4519479090245939},{"$f":"X136*'Resource Options'!$J31/1000","v":5.4427807560798964},{"$f":"Y136*'Resource Options'!$J31/1000","v":5.4314534189376902},{"$f":"Z136*'Resource Options'!$J31/1000","v":5.4179785853976261},{"$f":"AA136*'Resource Options'!$J31/1000","v":5.4023714971290593},{"$f":"AB136*'Resource Options'!$J31/1000","v":5.3846499210071412},{"$f":"AC136*'Resource Options'!$J31/1000","v":5.3648341154502246},{"$f":"AD136*'Resource Options'!$J31/1000","v":5.3429467918476794},{"$f":"AE136*'Resource Options'!$J31/1000","v":5.3190130711808958},{"$f":"AF136*'Resource Options'!$J31/1000","v":5.293060435953393},{"$f":"AG136*'Resource Options'!$J31/1000","v":5.2651186775588741},{"$f":"AH136*'Resource Options'!$J31/1000","v":5.23521983922838}]
["Distribution Scale 8hr Lithium-Ion",{"$f":"B137*'Resource Options'!$J32/1000","v":19.11},{"$f":"C137*'Resource Options'!$J32/1000","v":17.932824000000004},{"$f":"D137*'Resource Options'!$J32/1000","v":16.828162041599999},{"$f":"E137*'Resource Options'!$J32/1000","v":15.791547259837442},{"$f":"F137*'Resource Options'!$J32/1000","v":14.818787948631456},{"$f":"G137*'Resource Options'!$J32/1000","v":13.90595061099576},{"$f":"H137*'Resource Options'!$J32/1000","v":13.332411663371044},{"$f":"I137*'Resource Options'!$J32/1000","v":12.790913064384764},{"$f":"J137*'Resource Options'!$J32/1000","v":12.510126287805381},{"$f":"K137*'Resource Options'!$J32/1000","v":12.245639072440826},{"$f":"L137*'Resource Options'!$J32/1000","v":12.031424797469757},{"$f":"M137*'Resource Options'!$J32/1000","v":11.833294043677048},{"$f":"N137*'Resource Options'!$J32/1000","v":11.663146953871237},{"$f":"O137*'Resource Options'!$J32/1000","v":11.478179759060399},{"$f":"P137*'Resource Options'!$J32/1000","v":11.302116754056966},{"$f":"Q137*'Resource Options'!$J32/1000","v":11.138555301127928},{"$f":"R137*'Resource Options'!$J32/1000","v":10.995583992041045},{"$f":"S137*'Resource Options'!$J32/1000","v":10.877816381902585},{"$f":"T137*'Resource Options'!$J32/1000","v":10.796526157274066},{"$f":"U137*'Resource Options'!$J32/1000","v":10.738064526105518},{"$f":"V137*'Resource Options'!$J32/1000","v":10.699531744166309},{"$f":"W137*'Resource Options'!$J32/1000","v":10.685817901688203},{"$f":"X137*'Resource Options'!$J32/1000","v":10.667850281916595},{"$f":"Y137*'Resource Options'!$J32/1000","v":10.645648701117871},{"$f":"Z137*'Resource Options'!$J32/1000","v":10.619238027379344},{"$f":"AA137*'Resource Options'!$J32/1000","v":10.588648134372953},{"$f":"AB137*'Resource Options'!$J32/1000","v":10.553913845173996},{"$f":"AC137*'Resource Options'!$J32/1000","v":10.51507486628244},{"$f":"AD137*'Resource Options'!$J32/1000","v":10.47217571202145},{"$f":"AE137*'Resource Options'!$J32/1000","v":10.425265619514549},{"$f":"AF137*'Resource Options'!$J32/1000","v":10.374398454468645},{"$f":"AG137*'Resource Options'!$J32/1000","v":10.319632608015388},{"$f":"AH137*'Resource Options'!$J32/1000","v":10.261030884887621}]
["4hr Lithium-Ion",{"$f":"B138*'Resource Options'!$J33/1000","v":35.950000000000003},{"$f":"C138*'Resource Options'!$J33/1000","v":33.735480000000003},{"$f":"D138*'Resource Options'!$J33/1000","v":31.657374432000001},{"$f":"E138*'Resource Options'!$J33/1000","v":29.707280166988799},{"$f":"F138*'Resource Options'!$J33/1000","v":27.87731170870229},{"$f":"G138*'Resource Options'!$J33/1000","v":26.160069307446228},{"$f":"H138*'Resource Options'!$J33/1000","v":25.0811197958236},{"$f":"I138*'Resource Options'!$J33/1000","v":24.062445037395722},{"$f":"J138*'Resource Options'!$J33/1000","v":23.53422501552085},{"$f":"K138*'Resource Options'!$J33/1000","v":23.036667956789515},{"$f":"L138*'Resource Options'!$J33/1000","v":22.633685058557706},{"$f":"M138*'Resource Options'!$J33/1000","v":22.26095870592307},{"$f":"N138*'Resource Options'!$J33/1000","v":21.94087561442548},{"$f":"O138*'Resource Options'!$J33/1000","v":21.592912733554233},{"$f":"P138*'Resource Options'!$J33/1000","v":21.261700539421657},{"$f":"Q138*'Resource Options'!$J33/1000","v":20.954006440374098},{"$f":"R138*'Resource Options'!$J33/1000","v":20.685046808680042},{"$f":"S138*'Resource Options'!$J33/1000","v":20.463500728906219},{"$f":"T138*'Resource Options'!$J33/1000","v":20.310576418315158},{"$f":"U138*'Resource Options'!$J33/1000","v":20.200597577890811},{"$f":"V138*'Resource Options'!$J33/1000","v":20.128109168120297},{"$f":"W138*'Resource Options'!$J33/1000","v":20.102310495326581},{"$f":"X138*'Resource Options'!$J33/1000","v":20.068509557033053},{"$f":"Y138*'Resource Options'!$J33/1000","v":20.026743631877949},{"$f":"Z138*'Resource Options'!$J33/1000","v":19.977059502055866},{"$f":"AA138*'Resource Options'!$J33/1000","v":19.919513366337405},{"$f":"AB138*'Resource Options'!$J33/1000","v":19.854170734380183},{"$f":"AC138*'Resource Options'!$J33/1000","v":19.78110630260878},{"$f":"AD138*'Resource Options'!$J33/1000","v":19.700403811992214},{"$f":"AE138*'Resource Options'!$J33/1000","v":19.612155888097764},{"$f":"AF138*'Resource Options'!$J33/1000","v":19.516463863848664},{"$f":"AG138*'Resource Options'!$J33/1000","v":19.41343758546067},{"$f":"AH138*'Resource Options'!$J33/1000","v":19.303195202077976}]
["8hr Lithium-Ion",{"$f":"B139*'Resource Options'!$J34/1000","v":70.45},{"$f":"C139*'Resource Options'!$J34/1000","v":66.110280000000003},{"$f":"D139*'Resource Options'!$J34/1000","v":62.037886752000006},{"$f":"E139*'Resource Options'!$J34/1000","v":58.216352928076816},{"$f":"F139*'Resource Options'!$J34/1000","v":54.630225587707287},{"$f":"G139*'Resource Options'!$J34/1000","v":51.265003691504518},{"$f":"H139*'Resource Options'!$J34/1000","v":49.150622798769774},{"$f":"I139*'Resource Options'!$J34/1000","v":47.154360302768538},{"$f":"J139*'Resource Options'!$J34/1000","v":46.119225378120845},{"$f":"K139*'Resource Options'!$J34/1000","v":45.144179626031203},{"$f":"L139*'Resource Options'!$J34/1000","v":44.35446765995524},{"$f":"M139*'Resource Options'!$J34/1000","v":43.624048423707393},{"$f":"N139*'Resource Options'!$J34/1000","v":42.996792407128666},{"$f":"O139*'Resource Options'!$J34/1000","v":42.314901309565954},{"$f":"P139*'Resource Options'!$J34/1000","v":41.665835966683076},{"$f":"Q139*'Resource Options'!$J34/1000","v":41.062858239898624},{"$f":"R139*'Resource Options'!$J34/1000","v":40.535787139680373},{"$f":"S139*'Resource Options'!$J34/1000","v":40.101630774727226},{"$f":"T139*'Resource Options'!$J34/1000","v":39.801950171635696},{"$f":"U139*'Resource Options'!$J34/1000","v":39.586428355004401},{"$f":"V139*'Resource Options'!$J34/1000","v":39.444375268263578},{"$f":"W139*'Resource Options'!$J34/1000","v":39.393818481105924},{"$f":"X139*'Resource Options'!$J34/1000","v":39.327579924700395},{"$f":"Y139*'Resource Options'!$J34/1000","v":39.245732652734404},{"$f":"Z139*'Resource Options'!$J34/1000","v":39.148368342693637},{"$f":"AA139*'Resource Options'!$J34/1000","v":39.035597125409467},{"$f":"AB139*'Resource Options'!$J34/1000","v":38.907547377943928},{"$f":"AC139*'Resource Options'!$J34/1000","v":38.764365480355742},{"$f":"AD139*'Resource Options'!$J34/1000","v":38.606215536991712},{"$f":"AE139*'Resource Options'!$J34/1000","v":38.433279063045553},{"$f":"AF139*'Resource Options'!$J34/1000","v":38.24575463722222},{"$f":"AG139*'Resource Options'!$J34/1000","v":38.043857521438227},{"$f":"AH139*'Resource Options'!$J34/1000","v":37.8278192485784}]
["16hr Lithium-Ion",{"$f":"B140*'Resource Options'!$J35/1000","v":139.44999999999999},{"$f":"C140*'Resource Options'!$J35/1000","v":130.85988},{"$f":"D140*'Resource Options'!$J35/1000","v":122.79891139200001},{"$f":"E140*'Resource Options'!$J35/1000","v":115.23449845025283},{"$f":"F140*'Resource Options'!$J35/1000","v":108.13605334571726},{"$f":"G140*'Resource Options'!$J35/1000","v":101.47487245962108},{"$f":"H140*'Resource Options'!$J35/1000","v":97.289628804662087},{"$f":"I140*'Resource Options'!$J35/1000","v":93.338190833514162},{"$f":"J140*'Resource Options'!$J35/1000","v":91.289226103320829},{"$f":"K140*'Resource Options'!$J35/1000","v":89.35920296451458},{"$f":"L140*'Resource Options'!$J35/1000","v":87.796032862750309},{"$f":"M140*'Resource Options'!$J35/1000","v":86.350227859276032},{"$f":"N140*'Resource Options'!$J35/1000","v":85.108625992535011},{"$f":"O140*'Resource Options'!$J35/1000","v":83.758878461589376},{"$f":"P140*'Resource Options'!$J35/1000","v":82.474106821205879},{"$f":"Q140*'Resource Options'!$J35/1000","v":81.280561838947676},{"$f":"R140*'Resource Options'!$J35/1000","v":80.237267801681014},{"$f":"S140*'Resource Options'!$J35/1000","v":79.377890866369214},{"$f":"T140*'Resource Options'!$J35/1000","v":78.784697678276743},{"$f":"U140*'Resource Options'!$J35/1000","v":78.358089909231552},{"$f":"V140*'Resource Options'!$J35/1000","v":78.07690746855009},{"$f":"W140*'Resource Options'!$J35/1000","v":77.97683445266459},{"$f":"X140*'Resource Options'!$J35/1000","v":77.845720660035042},{"$f":"Y140*'Resource Options'!$J35/1000","v":77.683710694447285},{"$f":"Z140*'Resource Options'!$J35/1000","v":77.490986023969143},{"$f":"AA140*'Resource Options'!$J35/1000","v":77.267764643553591},{"$f":"AB140*'Resource Options'!$J35/1000","v":77.014300665071389},{"$f":"AC140*'Resource Options'!$J35/1000","v":76.730883835849639},{"$f":"AD140*'Resource Options'!$J35/1000","v":76.417838986990674},{"$f":"AE140*'Resource Options'!$J35/1000","v":76.075525412941118},{"$f":"AF140*'Resource Options'!$J35/1000","v":75.704336183969303},{"$f":"AG140*'Resource Options'!$J35/1000","v":75.30469739339334},{"$f":"AH140*'Resource Options'!$J35/1000","v":74.877067341579234}]
["40hr Lithium-Ion",{"$f":"B141*'Resource Options'!$J36/1000","v":346.45},{"$f":"C141*'Resource Options'!$J36/1000","v":325.10867999999999},{"$f":"D141*'Resource Options'!$J36/1000","v":305.08198531200003},{"$f":"E141*'Resource Options'!$J36/1000","v":286.28893501678078},{"$f":"F141*'Resource Options'!$J36/1000","v":268.65353661974711},{"$f":"G141*'Resource Options'!$J36/1000","v":252.10447876397069},{"$f":"H141*'Resource Options'!$J36/1000","v":241.70664682233902},{"$f":"I141*'Resource Options'!$J36/1000","v":231.889682425751},{"$f":"J141*'Resource Options'!$J36/1000","v":226.79922827892071},{"$f":"K141*'Resource Options'!$J36/1000","v":222.00427297996467},{"$f":"L141*'Resource Options'!$J36/1000","v":218.12072847113546},{"$f":"M141*'Resource Options'!$J36/1000","v":214.52876616598189},{"$f":"N141*'Resource Options'!$J36/1000","v":211.44412674875406},{"$f":"O141*'Resource Options'!$J36/1000","v":208.09080991765967},{"$f":"P141*'Resource Options'!$J36/1000","v":204.89891938477425},{"$f":"Q141*'Resource Options'!$J36/1000","v":201.93367263609477},{"$f":"R141*'Resource Options'!$J36/1000","v":199.34170978768293},{"$f":"S141*'Resource Options'!$J36/1000","v":197.20667114129517},{"$f":"T141*'Resource Options'!$J36/1000","v":195.73294019819991},{"$f":"U141*'Resource Options'!$J36/1000","v":194.67307457191299},{"$f":"V141*'Resource Options'!$J36/1000","v":193.97450406940965},{"$f":"W141*'Resource Options'!$J36/1000","v":193.72588236734057},{"$f":"X141*'Resource Options'!$J36/1000","v":193.40014286603898},{"$f":"Y141*'Resource Options'!$J36/1000","v":192.99764481958596},{"$f":"Z141*'Resource Options'!$J36/1000","v":192.51883906779565},{"$f":"AA141*'Resource Options'!$J36/1000","v":191.96426719798589},{"$f":"AB141*'Resource Options'!$J36/1000","v":191.33456052645383},{"$f":"AC141*'Resource Options'!$J36/1000","v":190.63043890233138},{"$f":"AD141*'Resource Options'!$J36/1000","v":189.85270933698757},{"$f":"AE141*'Resource Options'!$J36/1000","v":189.00226446262781},{"$f":"AF141*'Resource Options'!$J36/1000","v":188.08008082421057},{"$f":"AG141*'Resource Options'!$J36/1000","v":187.08721700925864},{"$f":"AH141*'Resource Options'!$J36/1000","v":186.02481162058174}]
["4 hr Vanadium Flow Battery",{"$f":"B142*'Resource Options'!$J37/1000","v":40},{"$f":"C142*'Resource Options'!$J37/1000","v":36.311999999999998},{"$f":"D142*'Resource Options'!$J37/1000","v":32.9640336},{"$f":"E142*'Resource Options'!$J37/1000","v":29.924749702080003},{"$f":"F142*'Resource Options'!$J37/1000","v":27.165687779548229},{"$f":"G142*'Resource Options'!$J37/1000","v":24.661011366273883},{"$f":"H142*'Resource Options'!$J37/1000","v":23.643889207419829},{"$f":"I142*'Resource Options'!$J37/1000","v":22.683587860321502},{"$f":"J142*'Resource Options'!$J37/1000","v":22.185636581589922},{"$f":"K142*'Resource Options'!$J37/1000","v":21.716591177446038},{"$f":"L142*'Resource Options'!$J37/1000","v":21.336700523605916},{"$f":"M142*'Resource Options'!$J37/1000","v":20.985332615868138},{"$f":"N142*'Resource Options'!$J37/1000","v":20.683591337402671},{"$f":"O142*'Resource Options'!$J37/1000","v":20.355567873116023},{"$f":"P142*'Resource Options'!$J37/1000","v":20.043335226170132},{"$f":"Q142*'Resource Options'!$J37/1000","v":19.753273010173348},{"$f":"R142*'Resource Options'!$J37/1000","v":19.499725649257602},{"$f":"S142*'Resource Options'!$J37/1000","v":19.290874887921873},{"$f":"T142*'Resource Options'!$J37/1000","v":19.146713642882954},{"$f":"U142*'Resource Options'!$J37/1000","v":19.04303695143847},{"$f":"V142*'Resource Options'!$J37/1000","v":18.974702365766522},{"$f":"W142*'Resource Options'!$J37/1000","v":18.950382041706085},{"$f":"X142*'Resource Options'!$J37/1000","v":18.918518008256825},{"$f":"Y142*'Resource Options'!$J37/1000","v":18.879145407868499},{"$f":"Z142*'Resource Options'!$J37/1000","v":18.832308341962218},{"$f":"AA142*'Resource Options'!$J37/1000","v":18.778059788934332},{"$f":"AB142*'Resource Options'!$J37/1000","v":18.716461504523803},{"$f":"AC142*'Resource Options'!$J37/1000","v":18.647583904804598},{"$f":"AD142*'Resource Options'!$J37/1000","v":18.57150593211302},{"$f":"AE142*'Resource Options'!$J37/1000","v":18.488314904266939},{"$f":"AF142*'Resource Options'!$J37/1000","v":18.398106347480088},{"$f":"AG142*'Resource Options'!$J37/1000","v":18.300983813419059},{"$f":"AH142*'Resource Options'!$J37/1000","v":18.197058680893822}]
["4 hr Zinc Bromide Flow Battery",{"$f":"B143*'Resource Options'!$J38/1000","v":45},{"$f":"C143*'Resource Options'!$J38/1000","v":39.473999999999997},{"$f":"D143*'Resource Options'!$J38/1000","v":34.626592799999997},{"$f":"E143*'Resource Options'!$J38/1000","v":30.374447204159999},{"$f":"F143*'Resource Options'!$J38/1000","v":26.644465087489145},{"$f":"G143*'Resource Options'!$J38/1000","v":23.372524774745482},{"$f":"H143*'Resource Options'!$J38/1000","v":22.408545134832167},{"$f":"I143*'Resource Options'!$J38/1000","v":21.498417537349596},{"$f":"J143*'Resource Options'!$J38/1000","v":21.026483178052128},{"$f":"K143*'Resource Options'!$J38/1000","v":20.581944421469501},{"$f":"L143*'Resource Options'!$J38/1000","v":20.221902264775338},{"$f":"M143*'Resource Options'!$J38/1000","v":19.88889259997778},{"$f":"N143*'Resource Options'!$J38/1000","v":19.602916676210821},{"$f":"O143*'Resource Options'!$J38/1000","v":19.292031756210243},{"$f":"P143*'Resource Options'!$J38/1000","v":18.996112616162019},{"$f":"Q143*'Resource Options'!$J38/1000","v":18.721205548122064},{"$f":"R143*'Resource Options'!$J38/1000","v":18.480905509873068},{"$f":"S143*'Resource Options'!$J38/1000","v":18.282966766767849},{"$f":"T143*'Resource Options'!$J38/1000","v":18.146337647175525},{"$f":"U143*'Resource Options'!$J38/1000","v":18.048077847390356},{"$f":"V143*'Resource Options'!$J38/1000","v":17.983313601801719},{"$f":"W143*'Resource Options'!$J38/1000","v":17.960263964129119},{"$f":"X143*'Resource Options'!$J38/1000","v":17.930064760205365},{"$f":"Y143*'Resource Options'!$J38/1000","v":17.892749296360243},{"$f":"Z143*'Resource Options'!$J38/1000","v":17.84835936980727},{"$f":"AA143*'Resource Options'!$J38/1000","v":17.796945190931687},{"$f":"AB143*'Resource Options'!$J38/1000","v":17.738565288863445},{"$f":"AC143*'Resource Options'!$J38/1000","v":17.673286400582988},{"$f":"AD143*'Resource Options'!$J38/1000","v":17.601183343853606},{"$f":"AE143*'Resource Options'!$J38/1000","v":17.522338874318663},{"$f":"AF143*'Resource Options'!$J38/1000","v":17.436843527145747},{"$f":"AG143*'Resource Options'!$J38/1000","v":17.344795443642091},{"$f":"AH143*'Resource Options'!$J38/1000","v":17.246300183306307}]
["Hydrogen Fuel Cell with 4 hrs storage w/ Electrolysis",{"$f":"B144*'Resource Options'!$J39/1000","v":137.48007957095584},{"$f":"C144*'Resource Options'!$J39/1000","v":137.11034798641555},{"$f":"D144*'Resource Options'!$J39/1000","v":136.74161073825505},{"$f":"E144*'Resource Options'!$J39/1000","v":136.37386515235909},{"$f":"F144*'Resource Options'!$J39/1000","v":136.00710856180416},{"$f":"G144*'Resource Options'!$J39/1000","v":135.64133830683906},{"$f":"H144*'Resource Options'!$J39/1000","v":135.27655173486542},{"$f":"I144*'Resource Options'!$J39/1000","v":134.91274620041881},{"$f":"J144*'Resource Options'!$J39/1000","v":136.27471880382575},{"$f":"K144*'Resource Options'!$J39/1000","v":137.65044080767612},{"$f":"L144*'Resource Options'!$J39/1000","v":139.04005101506485},{"$f":"M144*'Resource Options'!$J39/1000","v":140.4436896303333},{"$f":"N144*'Resource Options'!$J39/1000","v":141.8614982732154},{"$f":"O144*'Resource Options'!$J39/1000","v":144.69872823867971},{"$f":"P144*'Resource Options'!$J39/1000","v":147.59270280345331},{"$f":"Q144*'Resource Options'!$J39/1000","v":150.5445568595224},{"$f":"R144*'Resource Options'!$J39/1000","v":153.55544799671284},{"$f":"S144*'Resource Options'!$J39/1000","v":156.62655695664711},{"$f":"T144*'Resource Options'!$J39/1000","v":159.75908809578004},{"$f":"U144*'Resource Options'!$J39/1000","v":162.95426985769564},{"$f":"V144*'Resource Options'!$J39/1000","v":166.2133552548496},{"$f":"W144*'Resource Options'!$J39/1000","v":169.53762235994657},{"$f":"X144*'Resource Options'!$J39/1000","v":172.9283748071455},{"$f":"Y144*'Resource Options'!$J39/1000","v":176.38694230328841},{"$f":"Z144*'Resource Options'!$J39/1000","v":179.91468114935418},{"$f":"AA144*'Resource Options'!$J39/1000","v":183.51297477234127},{"$f":"AB144*'Resource Options'!$J39/1000","v":187.18323426778809},{"$f":"AC144*'Resource Options'!$J39/1000","v":190.92689895314385},{"$f":"AD144*'Resource Options'!$J39/1000","v":194.74543693220673},{"$f":"AE144*'Resource Options'!$J39/1000","v":198.64034567085085},{"$f":"AF144*'Resource Options'!$J39/1000","v":202.61315258426788},{"$f":"AG144*'Resource Options'!$J39/1000","v":206.66541563595325},{"$f":"AH144*'Resource Options'!$J39/1000","v":210.79872394867229}]
["Hydrogen Fuel Cell with 16 hrs Storage w/ Electrolysis",{"$f":"B145*'Resource Options'!$J40/1000","v":138.85488036666541},{"$f":"C145*'Resource Options'!$J40/1000","v":138.48145146627974},{"$f":"D145*'Resource Options'!$J40/1000","v":138.1090268456376},{"$f":"E145*'Resource Options'!$J40/1000","v":137.73760380388271},{"$f":"F145*'Resource Options'!$J40/1000","v":137.36717964742226},{"$f":"G145*'Resource Options'!$J40/1000","v":136.99775168990746},{"$f":"H145*'Resource Options'!$J40/1000","v":136.62931725221412},{"$f":"I145*'Resource Options'!$J40/1000","v":136.261873662423},{"$f":"J145*'Resource Options'!$J40/1000","v":137.63746599186402},{"$f":"K145*'Resource Options'!$J40/1000","v":139.02694521575287},{"$f":"L145*'Resource Options'!$J40/1000","v":140.43045152521549},{"$f":"M145*'Resource Options'!$J40/1000","v":141.84812652663666},{"$f":"N145*'Resource Options'!$J40/1000","v":143.28011325594753},{"$f":"O145*'Resource Options'!$J40/1000","v":146.14571552106651},{"$f":"P145*'Resource Options'!$J40/1000","v":149.06862983148784},{"$f":"Q145*'Resource Options'!$J40/1000","v":152.05000242811758},{"$f":"R145*'Resource Options'!$J40/1000","v":155.09100247667999},{"$f":"S145*'Resource Options'!$J40/1000","v":158.19282252621358},{"$f":"T145*'Resource Options'!$J40/1000","v":161.35667897673787},{"$f":"U145*'Resource Options'!$J40/1000","v":164.58381255627262},{"$f":"V145*'Resource Options'!$J40/1000","v":167.87548880739806},{"$f":"W145*'Resource Options'!$J40/1000","v":171.23299858354602},{"$f":"X145*'Resource Options'!$J40/1000","v":174.65765855521695},{"$f":"Y145*'Resource Options'!$J40/1000","v":178.15081172632128},{"$f":"Z145*'Resource Options'!$J40/1000","v":181.71382796084771},{"$f":"AA145*'Resource Options'!$J40/1000","v":185.34810452006465},{"$f":"AB145*'Resource Options'!$J40/1000","v":189.05506661046596},{"$f":"AC145*'Resource Options'!$J40/1000","v":192.8361679426753},{"$f":"AD145*'Resource Options'!$J40/1000","v":196.69289130152879},{"$f":"AE145*'Resource Options'!$J40/1000","v":200.62674912755935},{"$f":"AF145*'Resource Options'!$J40/1000","v":204.63928411011054},{"$f":"AG145*'Resource Options'!$J40/1000","v":208.73206979231273},{"$f":"AH145*'Resource Options'!$J40/1000","v":212.90671118815899}]
["Hydrogen Fuel Cell with 40 Hrs Storage w/ Electrolysis",{"$f":"B146*'Resource Options'!$J41/1000","v":140.24342917033204},{"$f":"C146*'Resource Options'!$J41/1000","v":139.86626598094253},{"$f":"D146*'Resource Options'!$J41/1000","v":139.49011711409398},{"$f":"E146*'Resource Options'!$J41/1000","v":139.1149798419215},{"$f":"F146*'Resource Options'!$J41/1000","v":138.74085144389642},{"$f":"G146*'Resource Options'!$J41/1000","v":138.36772920680647},{"$f":"H146*'Resource Options'!$J41/1000","v":137.99561042473621},{"$f":"I146*'Resource Options'!$J41/1000","v":137.62449239904723},{"$f":"J146*'Resource Options'!$J41/1000","v":139.01384065178266},{"$f":"K146*'Resource Options'!$J41/1000","v":140.41721466791043},{"$f":"L146*'Resource Options'!$J41/1000","v":141.83475604046765},{"$f":"M146*'Resource Options'!$J41/1000","v":143.26660779190303},{"$f":"N146*'Resource Options'!$J41/1000","v":144.71291438850702},{"$f":"O146*'Resource Options'!$J41/1000","v":147.60717267627714},{"$f":"P146*'Resource Options'!$J41/1000","v":150.55931612980271},{"$f":"Q146*'Resource Options'!$J41/1000","v":153.57050245239876},{"$f":"R146*'Resource Options'!$J41/1000","v":156.64191250144677},{"$f":"S146*'Resource Options'!$J41/1000","v":159.77475075147572},{"$f":"T146*'Resource Options'!$J41/1000","v":162.97024576650523},{"$f":"U146*'Resource Options'!$J41/1000","v":166.2296506818353},{"$f":"V146*'Resource Options'!$J41/1000","v":169.55424369547205},{"$f":"W146*'Resource Options'!$J41/1000","v":172.94532856938147},{"$f":"X146*'Resource Options'!$J41/1000","v":176.40423514076909},{"$f":"Y146*'Resource Options'!$J41/1000","v":179.93231984358448},{"$f":"Z146*'Resource Options'!$J41/1000","v":183.53096624045619},{"$f":"AA146*'Resource Options'!$J41/1000","v":187.2015855652653},{"$f":"AB146*'Resource Options'!$J41/1000","v":190.9456172765706},{"$f":"AC146*'Resource Options'!$J41/1000","v":194.764529622102},{"$f":"AD146*'Resource Options'!$J41/1000","v":198.65982021454406},{"$f":"AE146*'Resource Options'!$J41/1000","v":202.63301661883494},{"$f":"AF146*'Resource Options'!$J41/1000","v":206.68567695121163},{"$f":"AG146*'Resource Options'!$J41/1000","v":210.81939049023586},{"$f":"AH146*'Resource Options'!$J41/1000","v":215.03577830004062}]
["Liquid Air",{"$f":"B147*'Resource Options'!$J42/1000","v":35},{"$f":"C147*'Resource Options'!$J42/1000","v":35.700000000000003},{"$f":"D147*'Resource Options'!$J42/1000","v":36.414000000000001},{"$f":"E147*'Resource Options'!$J42/1000","v":37.14228},{"$f":"F147*'Resource Options'!$J42/1000","v":37.885125600000002},{"$f":"G147*'Resource Options'!$J42/1000","v":38.642828112000004},{"$f":"H147*'Resource Options'!$J42/1000","v":39.415684674239998},{"$f":"I147*'Resource Options'!$J42/1000","v":40.2039983677248},{"$f":"J147*'Resource Options'!$J42/1000","v":41.008078335079297},{"$f":"K147*'Resource Options'!$J42/1000","v":41.828239901780883},{"$f":"L147*'Resource Options'!$J42/1000","v":42.6648046998165},{"$f":"M147*'Resource Options'!$J42/1000","v":43.518100793812835},{"$f":"N147*'Resource Options'!$J42/1000","v":44.388462809689095},{"$f":"O147*'Resource Options'!$J42/1000","v":45.276232065882873},{"$f":"P147*'Resource Options'!$J42/1000","v":46.181756707200535},{"$f":"Q147*'Resource Options'!$J42/1000","v":47.105391841344549},{"$f":"R147*'Resource Options'!$J42/1000","v":48.047499678171441},{"$f":"S147*'Resource Options'!$J42/1000","v":49.00844967173488},{"$f":"T147*'Resource Options'!$J42/1000","v":49.988618665169575},{"$f":"U147*'Resource Options'!$J42/1000","v":50.988391038472969},{"$f":"V147*'Resource Options'!$J42/1000","v":52.008158859242428},{"$f":"W147*'Resource Options'!$J42/1000","v":53.048322036427287},{"$f":"X147*'Resource Options'!$J42/1000","v":54.109288477155822},{"$f":"Y147*'Resource Options'!$J42/1000","v":55.191474246698938},{"$f":"Z147*'Resource Options'!$J42/1000","v":56.29530373163292},{"$f":"AA147*'Resource Options'!$J42/1000","v":57.421209806265573},{"$f":"AB147*'Resource Options'!$J42/1000","v":58.569634002390885},{"$f":"AC147*'Resource Options'!$J42/1000","v":59.741026682438715},{"$f":"AD147*'Resource Options'!$J42/1000","v":60.935847216087481},{"$f":"AE147*'Resource Options'!$J42/1000","v":62.15456416040923},{"$f":"AF147*'Resource Options'!$J42/1000","v":63.397655443617403},{"$f":"AG147*'Resource Options'!$J42/1000","v":64.665608552489758},{"$f":"AH147*'Resource Options'!$J42/1000","v":65.958920723539563}]
["Pumped Hydro (16 hr/ 100 MW share)",{"$f":"B148*'Resource Options'!$J43/1000","v":285},{"$f":"C148*'Resource Options'!$J43/1000","v":289.24650000000003},{"$f":"D148*'Resource Options'!$J43/1000","v":293.55627285000003},{"$f":"E148*'Resource Options'!$J43/1000","v":297.93026131546497},{"$f":"F148*'Resource Options'!$J43/1000","v":302.36942220906542},{"$f":"G148*'Resource Options'!$J43/1000","v":306.87472659998048},{"$f":"H148*'Resource Options'!$J43/1000","v":311.4471600263202},{"$f":"I148*'Resource Options'!$J43/1000","v":316.08772271071234},{"$f":"J148*'Resource Options'!$J43/1000","v":320.797429779102},{"$f":"K148*'Resource Options'!$J43/1000","v":325.57731148281061},{"$f":"L148*'Resource Options'!$J43/1000","v":330.42841342390443},{"$f":"M148*'Resource Options'!$J43/1000","v":335.35179678392069},{"$f":"N148*'Resource Options'!$J43/1000","v":340.34853855600107},{"$f":"O148*'Resource Options'!$J43/1000","v":345.41973178048551},{"$f":"P148*'Resource Options'!$J43/1000","v":350.56648578401473},{"$f":"Q148*'Resource Options'!$J43/1000","v":355.78992642219657},{"$f":"R148*'Resource Options'!$J43/1000","v":361.09119632588732},{"$f":"S148*'Resource Options'!$J43/1000","v":366.47145515114312},{"$f":"T148*'Resource Options'!$J43/1000","v":371.93187983289516},{"$f":"U148*'Resource Options'!$J43/1000","v":377.47366484240524},{"$f":"V148*'Resource Options'!$J43/1000","v":383.09802244855706},{"$f":"W148*'Resource Options'!$J43/1000","v":388.80618298304063},{"$f":"X148*'Resource Options'!$J43/1000","v":394.59939510948794},{"$f":"Y148*'Resource Options'!$J43/1000","v":400.47892609661932},{"$f":"Z148*'Resource Options'!$J43/1000","v":406.4460620954589},{"$f":"AA148*'Resource Options'!$J43/1000","v":412.50210842068128},{"$f":"AB148*'Resource Options'!$J43/1000","v":418.64838983614948},{"$f":"AC148*'Resource Options'!$J43/1000","v":424.88625084470806},{"$f":"AD148*'Resource Options'!$J43/1000","v":431.2170559822942},{"$f":"AE148*'Resource Options'!$J43/1000","v":437.64219011643036},{"$f":"AF148*'Resource Options'!$J43/1000","v":444.16305874916515},{"$f":"AG148*'Resource Options'!$J43/1000","v":450.78108832452762},{"$f":"AH148*'Resource Options'!$J43/1000","v":457.49772654056318}]
["Supplemental Compression to CT",{"$f":"B149*'Resource Options'!$J45/1000","v":17.277999999999995},{"$f":"C149*'Resource Options'!$J45/1000","v":17.535442199999999},{"$f":"D149*'Resource Options'!$J45/1000","v":17.796720288779998},{"$f":"E149*'Resource Options'!$J45/1000","v":18.061891421082819},{"$f":"F149*'Resource Options'!$J45/1000","v":18.331013603256949},{"$f":"G149*'Resource Options'!$J45/1000","v":18.604145705945484},{"$f":"H149*'Resource Options'!$J45/1000","v":18.881347476964073},{"$f":"I149*'Resource Options'!$J45/1000","v":19.162679554370836},{"$f":"J149*'Resource Options'!$J45/1000","v":19.44820347973096},{"$f":"K149*'Resource Options'!$J45/1000","v":19.73798171157895},{"$f":"L149*'Resource Options'!$J45/1000","v":20.032077639081479},{"$f":"M149*'Resource Options'!$J45/1000","v":20.330555595903796},{"$f":"N149*'Resource Options'!$J45/1000","v":20.633480874282764},{"$f":"O149*'Resource Options'!$J45/1000","v":20.940919739309578},{"$f":"P149*'Resource Options'!$J45/1000","v":21.252939443425287},{"$f":"Q149*'Resource Options'!$J45/1000","v":21.569608241132322},{"$f":"R149*'Resource Options'!$J45/1000","v":21.890995403925196},{"$f":"S149*'Resource Options'!$J45/1000","v":22.21717123544369},{"$f":"T149*'Resource Options'!$J45/1000","v":22.5482070868518},{"$f":"U149*'Resource Options'!$J45/1000","v":22.884175372445888},{"$f":"V149*'Resource Options'!$J45/1000","v":23.22514958549533},{"$f":"W149*'Resource Options'!$J45/1000","v":23.571204314319218},{"$f":"X149*'Resource Options'!$J45/1000","v":23.922415258602573},{"$f":"Y149*'Resource Options'!$J45/1000","v":24.278859245955747},{"$f":"Z149*'Resource Options'!$J45/1000","v":24.640614248720485},{"$f":"AA149*'Resource Options'!$J45/1000","v":25.007759401026423},{"$f":"AB149*'Resource Options'!$J45/1000","v":25.380375016101716},{"$f":"AC149*'Resource Options'!$J45/1000","v":25.758542603841626},{"$f":"AD149*'Resource Options'!$J45/1000","v":26.142344888638863},{"$f":"AE149*'Resource Options'!$J45/1000","v":26.531865827479589},{"$f":"AF149*'Resource Options'!$J45/1000","v":26.927190628309031},{"$f":"AG149*'Resource Options'!$J45/1000","v":27.328405768670837},{"$f":"AH149*'Resource Options'!$J45/1000","v":27.735599014624036}]
["Rathdrum CT 2055 Uprates two unit operation",{"$f":"B150*'Resource Options'!$J46/1000","v":3.605},{"$f":"C150*'Resource Options'!$J46/1000","v":3.6587144999999999},{"$f":"D150*'Resource Options'!$J46/1000","v":3.7132293460499999},{"$f":"E150*'Resource Options'!$J46/1000","v":3.7685564633061448},{"$f":"F150*'Resource Options'!$J46/1000","v":3.8247079546094063},{"$f":"G150*'Resource Options'!$J46/1000","v":3.8816961031330877},{"$f":"H150*'Resource Options'!$J46/1000","v":3.9395333750697699},{"$f":"I150*'Resource Options'!$J46/1000","v":3.9982324223583099},{"$f":"J150*'Resource Options'!$J46/1000","v":4.0578060854514479},{"$f":"K150*'Resource Options'!$J46/1000","v":4.1182673961246756},{"$f":"L150*'Resource Options'!$J46/1000","v":4.1796295803269334},{"$f":"M150*'Resource Options'!$J46/1000","v":4.2419060610738049},{"$f":"N150*'Resource Options'!$J46/1000","v":4.3051104613838049},{"$f":"O150*'Resource Options'!$J46/1000","v":4.3692566072584231},{"$f":"P150*'Resource Options'!$J46/1000","v":4.4343585307065743},{"$f":"Q150*'Resource Options'!$J46/1000","v":4.5004304728141014},{"$f":"R150*'Resource Options'!$J46/1000","v":4.5674868868590321},{"$f":"S150*'Resource Options'!$J46/1000","v":4.6355424414732314},{"$f":"T150*'Resource Options'!$J46/1000","v":4.7046120238511842},{"$f":"U150*'Resource Options'!$J46/1000","v":4.7747107430065654},{"$f":"V150*'Resource Options'!$J46/1000","v":4.8458539330773647},{"$f":"W150*'Resource Options'!$J46/1000","v":4.9180571566802174},{"$f":"X150*'Resource Options'!$J46/1000","v":4.9913362083147534},{"$f":"Y150*'Resource Options'!$J46/1000","v":5.0657071178186426},{"$f":"Z150*'Resource Options'!$J46/1000","v":5.1411861538741395},{"$f":"AA150*'Resource Options'!$J46/1000","v":5.2177898275668628},{"$f":"AB150*'Resource Options'!$J46/1000","v":5.2955348959976112},{"$f":"AC150*'Resource Options'!$J46/1000","v":5.3744383659479738},{"$f":"AD150*'Resource Options'!$J46/1000","v":5.454517497600599},{"$f":"AE150*'Resource Options'!$J46/1000","v":5.5357898083148482},{"$f":"AF150*'Resource Options'!$J46/1000","v":5.6182730764587392},{"$f":"AG150*'Resource Options'!$J46/1000","v":5.701985345297973},{"$f":"AH150*'Resource Options'!$J46/1000","v":5.7869449269429136}]
["Kettle Falls Turbine Generator Upgrade",{"$f":"B151*'Resource Options'!$J47/1000","v":16.050000000000004},{"$f":"C151*'Resource Options'!$J47/1000","v":16.289145000000005},{"$f":"D151*'Resource Options'!$J47/1000","v":16.531853260500004},{"$f":"E151*'Resource Options'!$J47/1000","v":16.77817787408145},{"$f":"F151*'Resource Options'!$J47/1000","v":17.028172724405266},{"$f":"G151*'Resource Options'!$J47/1000","v":17.281892497998907},{"$f":"H151*'Resource Options'!$J47/1000","v":17.539392696219089},{"$f":"I151*'Resource Options'!$J47/1000","v":17.80072964739275},{"$f":"J151*'Resource Options'!$J47/1000","v":18.065960519138905},{"$f":"K151*'Resource Options'!$J47/1000","v":18.335143330874079},{"$f":"L151*'Resource Options'!$J47/1000","v":18.608336966504101},{"$f":"M151*'Resource Options'!$J47/1000","v":18.885601187305017},{"$f":"N151*'Resource Options'!$J47/1000","v":19.166996644995859},{"$f":"O151*'Resource Options'!$J47/1000","v":19.4525848950063},{"$f":"P151*'Resource Options'!$J47/1000","v":19.742428409941894},{"$f":"Q151*'Resource Options'!$J47/1000","v":20.036590593250029},{"$f":"R151*'Resource Options'!$J47/1000","v":20.335135793089453},{"$f":"S151*'Resource Options'!$J47/1000","v":20.638129316406488},{"$f":"T151*'Resource Options'!$J47/1000","v":20.945637443220946},{"$f":"U151*'Resource Options'!$J47/1000","v":21.257727441124935},{"$f":"V151*'Resource Options'!$J47/1000","v":21.574467579997698},{"$f":"W151*'Resource Options'!$J47/1000","v":21.895927146939659},{"$f":"X151*'Resource Options'!$J47/1000","v":22.222176461429065},{"$f":"Y151*'Resource Options'!$J47/1000","v":22.553286890704356},{"$f":"Z151*'Resource Options'!$J47/1000","v":22.88933086537585},{"$f":"AA151*'Resource Options'!$J47/1000","v":23.230381895269947},{"$f":"AB151*'Resource Options'!$J47/1000","v":23.576514585509479},{"$f":"AC151*'Resource Options'!$J47/1000","v":23.927804652833562},{"$f":"AD151*'Resource Options'!$J47/1000","v":24.28432894216078},{"$f":"AE151*'Resource Options'!$J47/1000","v":24.646165443398974},{"$f":"AF151*'Resource Options'!$J47/1000","v":25.013393308505623},{"$f":"AG151*'Resource Options'!$J47/1000","v":25.386092868802358},{"$f":"AH151*'Resource Options'!$J47/1000","v":25.764345652547515}]
["Rathdrum CT: Inlet Evaporation 2 unit operation",{"$f":"B152*'Resource Options'!$J48/1000","v":1.0400000000000003},{"$f":"C152*'Resource Options'!$J48/1000","v":1.055496},{"$f":"D152*'Resource Options'!$J48/1000","v":1.0712228904000001},{"$f":"E152*'Resource Options'!$J48/1000","v":1.08718411146696},{"$f":"F152*'Resource Options'!$J48/1000","v":1.1033831547278177},{"$f":"G152*'Resource Options'!$J48/1000","v":1.1198235637332623},{"$f":"H152*'Resource Options'!$J48/1000","v":1.1365089348328878},{"$f":"I152*'Resource Options'!$J48/1000","v":1.1534429179618979},{"$f":"J152*'Resource Options'!$J48/1000","v":1.1706292174395303},{"$f":"K152*'Resource Options'!$J48/1000","v":1.1880715927793792},{"$f":"L152*'Resource Options'!$J48/1000","v":1.2057738595117922},{"$f":"M152*'Resource Options'!$J48/1000","v":1.2237398900185179},{"$f":"N152*'Resource Options'!$J48/1000","v":1.2419736143797937},{"$f":"O152*'Resource Options'!$J48/1000","v":1.2604790212340529},{"$f":"P152*'Resource Options'!$J48/1000","v":1.27926015865044},{"$f":"Q152*'Resource Options'!$J48/1000","v":1.2983211350143318},{"$f":"R152*'Resource Options'!$J48/1000","v":1.3176661199260455},{"$f":"S152*'Resource Options'!$J48/1000","v":1.3372993451129438},{"$f":"T152*'Resource Options'!$J48/1000","v":1.3572251053551265},{"$f":"U152*'Resource Options'!$J48/1000","v":1.3774477594249179},{"$f":"V152*'Resource Options'!$J48/1000","v":1.3979717310403492},{"$f":"W152*'Resource Options'!$J48/1000","v":1.4188015098328506},{"$f":"X152*'Resource Options'!$J48/1000","v":1.43994165232936},{"$f":"Y152*'Resource Options'!$J48/1000","v":1.4613967829490671},{"$f":"Z152*'Resource Options'!$J48/1000","v":1.4831715950150082},{"$f":"AA152*'Resource Options'!$J48/1000","v":1.5052708517807321},{"$f":"AB152*'Resource Options'!$J48/1000","v":1.5276993874722651},{"$f":"AC152*'Resource Options'!$J48/1000","v":1.5504621083456018},{"$f":"AD152*'Resource Options'!$J48/1000","v":1.573563993759951},{"$f":"AE152*'Resource Options'!$J48/1000","v":1.5970100972669745},{"$f":"AF152*'Resource Options'!$J48/1000","v":1.6208055477162524},{"$f":"AG152*'Resource Options'!$J48/1000","v":1.6449555503772246},{"$f":"AH152*'Resource Options'!$J48/1000","v":1.6694653880778454}]
["Post Falls Redevelopment",{"$f":"B153*'Resource Options'!$J49/1000","v":17},{"$f":"C153*'Resource Options'!$J49/1000","v":17.34},{"$f":"D153*'Resource Options'!$J49/1000","v":17.686799999999998},{"$f":"E153*'Resource Options'!$J49/1000","v":18.040535999999999},{"$f":"F153*'Resource Options'!$J49/1000","v":18.401346720000003},{"$f":"G153*'Resource Options'!$J49/1000","v":18.769373654400002},{"$f":"H153*'Resource Options'!$J49/1000","v":19.144761127488},{"$f":"I153*'Resource Options'!$J49/1000","v":19.527656350037759},{"$f":"J153*'Resource Options'!$J49/1000","v":19.918209477038516},{"$f":"K153*'Resource Options'!$J49/1000","v":20.316573666579288},{"$f":"L153*'Resource Options'!$J49/1000","v":20.722905139910875},{"$f":"M153*'Resource Options'!$J49/1000","v":21.137363242709093},{"$f":"N153*'Resource Options'!$J49/1000","v":21.560110507563273},{"$f":"O153*'Resource Options'!$J49/1000","v":21.991312717714543},{"$f":"P153*'Resource Options'!$J49/1000","v":22.43113897206883},{"$f":"Q153*'Resource Options'!$J49/1000","v":22.879761751510205},{"$f":"R153*'Resource Options'!$J49/1000","v":23.337356986540417},{"$f":"S153*'Resource Options'!$J49/1000","v":23.804104126271227},{"$f":"T153*'Resource Options'!$J49/1000","v":24.28018620879665},{"$f":"U153*'Resource Options'!$J49/1000","v":24.765789932972584},{"$f":"V153*'Resource Options'!$J49/1000","v":25.261105731632039},{"$f":"W153*'Resource Options'!$J49/1000","v":25.76632784626468},{"$f":"X153*'Resource Options'!$J49/1000","v":26.281654403189968},{"$f":"Y153*'Resource Options'!$J49/1000","v":26.807287491253767},{"$f":"Z153*'Resource Options'!$J49/1000","v":27.343433241078845},{"$f":"AA153*'Resource Options'!$J49/1000","v":27.890301905900422},{"$f":"AB153*'Resource Options'!$J49/1000","v":28.448107944018428},{"$f":"AC153*'Resource Options'!$J49/1000","v":29.017070102898799},{"$f":"AD153*'Resource Options'!$J49/1000","v":29.597411504956778},{"$f":"AE153*'Resource Options'!$J49/1000","v":30.189359735055909},{"$f":"AF153*'Resource Options'!$J49/1000","v":30.793146929757032},{"$f":"AG153*'Resource Options'!$J49/1000","v":31.409009868352172},{"$f":"AH153*'Resource Options'!$J49/1000","v":32.037190065719216}]
["Long Lake 2nd Powerhouse ",{"$f":"B154*'Resource Options'!$J50/1000","v":158.251581792},{"$f":"C154*'Resource Options'!$J50/1000","v":161.41661342783999},{"$f":"D154*'Resource Options'!$J50/1000","v":164.6449456963968},{"$f":"E154*'Resource Options'!$J50/1000","v":167.93784461032473},{"$f":"F154*'Resource Options'!$J50/1000","v":171.29660150253125},{"$f":"G154*'Resource Options'!$J50/1000","v":174.72253353258188},{"$f":"H154*'Resource Options'!$J50/1000","v":178.21698420323349},{"$f":"I154*'Resource Options'!$J50/1000","v":181.78132388729819},{"$f":"J154*'Resource Options'!$J50/1000","v":185.41695036504413},{"$f":"K154*'Resource Options'!$J50/1000","v":189.12528937234504},{"$f":"L154*'Resource Options'!$J50/1000","v":192.9077951597919},{"$f":"M154*'Resource Options'!$J50/1000","v":196.76595106298774},{"$f":"N154*'Resource Options'!$J50/1000","v":200.70127008424754},{"$f":"O154*'Resource Options'!$J50/1000","v":204.7152954859325},{"$f":"P154*'Resource Options'!$J50/1000","v":208.80960139565116},{"$f":"Q154*'Resource Options'!$J50/1000","v":212.98579342356416},{"$f":"R154*'Resource Options'!$J50/1000","v":217.24550929203548},{"$f":"S154*'Resource Options'!$J50/1000","v":221.59041947787622},{"$f":"T154*'Resource Options'!$J50/1000","v":226.02222786743371},{"$f":"U154*'Resource Options'!$J50/1000","v":230.54267242478238},{"$f":"V154*'Resource Options'!$J50/1000","v":235.15352587327806},{"$f":"W154*'Resource Options'!$J50/1000","v":239.85659639074362},{"$f":"X154*'Resource Options'!$J50/1000","v":244.65372831855848},{"$f":"Y154*'Resource Options'!$J50/1000","v":249.54680288492966},{"$f":"Z154*'Resource Options'!$J50/1000","v":254.53773894262827},{"$f":"AA154*'Resource Options'!$J50/1000","v":259.62849372148082},{"$f":"AB154*'Resource Options'!$J50/1000","v":264.82106359591046},{"$f":"AC154*'Resource Options'!$J50/1000","v":270.11748486782869},{"$f":"AD154*'Resource Options'!$J50/1000","v":275.51983456518525},{"$f":"AE154*'Resource Options'!$J50/1000","v":281.03023125648895},{"$f":"AF154*'Resource Options'!$J50/1000","v":286.65083588161872},{"$f":"AG154*'Resource Options'!$J50/1000","v":292.3838525992511},{"$f":"AH154*'Resource Options'!$J50/1000","v":298.23152965123609}]
["Monroe St/Upper Falls 2nd Powerhouse",{"$f":"B155*'Resource Options'!$J51/1000","v":164.52968831999999},{"$f":"C155*'Resource Options'!$J51/1000","v":167.8202820864},{"$f":"D155*'Resource Options'!$J51/1000","v":171.17668772812803},{"$f":"E155*'Resource Options'!$J51/1000","v":174.60022148269053},{"$f":"F155*'Resource Options'!$J51/1000","v":178.09222591234436},{"$f":"G155*'Resource Options'!$J51/1000","v":181.65407043059128},{"$f":"H155*'Resource Options'!$J51/1000","v":185.28715183920309},{"$f":"I155*'Resource Options'!$J51/1000","v":188.9928948759871},{"$f":"J155*'Resource Options'!$J51/1000","v":192.77275277350691},{"$f":"K155*'Resource Options'!$J51/1000","v":196.62820782897703},{"$f":"L155*'Resource Options'!$J51/1000","v":200.56077198555658},{"$f":"M155*'Resource Options'!$J51/1000","v":204.57198742526771},{"$f":"N155*'Resource Options'!$J51/1000","v":208.6634271737731},{"$f":"O155*'Resource Options'!$J51/1000","v":212.83669571724855},{"$f":"P155*'Resource Options'!$J51/1000","v":217.09342963159349},{"$f":"Q155*'Resource Options'!$J51/1000","v":221.43529822422542},{"$f":"R155*'Resource Options'!$J51/1000","v":225.86400418870994},{"$f":"S155*'Resource Options'!$J51/1000","v":230.38128427248415},{"$f":"T155*'Resource Options'!$J51/1000","v":234.98890995793383},{"$f":"U155*'Resource Options'!$J51/1000","v":239.68868815709251},{"$f":"V155*'Resource Options'!$J51/1000","v":244.48246192023439},{"$f":"W155*'Resource Options'!$J51/1000","v":249.37211115863906},{"$f":"X155*'Resource Options'!$J51/1000","v":254.35955338181182},{"$f":"Y155*'Resource Options'!$J51/1000","v":259.44674444944809},{"$f":"Z155*'Resource Options'!$J51/1000","v":264.63567933843706},{"$f":"AA155*'Resource Options'!$J51/1000","v":269.92839292520574},{"$f":"AB155*'Resource Options'!$J51/1000","v":275.32696078370986},{"$f":"AC155*'Resource Options'!$J51/1000","v":280.83349999938406},{"$f":"AD155*'Resource Options'!$J51/1000","v":286.45016999937172},{"$f":"AE155*'Resource Options'!$J51/1000","v":292.17917339935923},{"$f":"AF155*'Resource Options'!$J51/1000","v":298.0227568673464},{"$f":"AG155*'Resource Options'!$J51/1000","v":303.98321200469326},{"$f":"AH155*'Resource Options'!$J51/1000","v":310.06287624478722}]
["Cabinet Gorge 2nd Powerhouse",{"$f":"B156*'Resource Options'!$J52/1000","v":250.04182895999998},{"$f":"C156*'Resource Options'!$J52/1000","v":255.04266553919999},{"$f":"D156*'Resource Options'!$J52/1000","v":260.14351884998405},{"$f":"E156*'Resource Options'!$J52/1000","v":265.34638922698366},{"$f":"F156*'Resource Options'!$J52/1000","v":270.65331701152337},{"$f":"G156*'Resource Options'!$J52/1000","v":276.06638335175381},{"$f":"H156*'Resource Options'!$J52/1000","v":281.58771101878892},{"$f":"I156*'Resource Options'!$J52/1000","v":287.21946523916472},{"$f":"J156*'Resource Options'!$J52/1000","v":292.963854543948},{"$f":"K156*'Resource Options'!$J52/1000","v":298.82313163482701},{"$f":"L156*'Resource Options'!$J52/1000","v":304.7995942675235},{"$f":"M156*'Resource Options'!$J52/1000","v":310.89558615287399},{"$f":"N156*'Resource Options'!$J52/1000","v":317.11349787593144},{"$f":"O156*'Resource Options'!$J52/1000","v":323.45576783345007},{"$f":"P156*'Resource Options'!$J52/1000","v":329.92488319011909},{"$f":"Q156*'Resource Options'!$J52/1000","v":336.52338085392154},{"$f":"R156*'Resource Options'!$J52/1000","v":343.25384847099997},{"$f":"S156*'Resource Options'!$J52/1000","v":350.11892544042001},{"$f":"T156*'Resource Options'!$J52/1000","v":357.12130394922838},{"$f":"U156*'Resource Options'!$J52/1000","v":364.26373002821299},{"$f":"V156*'Resource Options'!$J52/1000","v":371.54900462877725},{"$f":"W156*'Resource Options'!$J52/1000","v":378.97998472135282},{"$f":"X156*'Resource Options'!$J52/1000","v":386.55958441577985},{"$f":"Y156*'Resource Options'!$J52/1000","v":394.29077610409547},{"$f":"Z156*'Resource Options'!$J52/1000","v":402.17659162617736},{"$f":"AA156*'Resource Options'!$J52/1000","v":410.22012345870087},{"$f":"AB156*'Resource Options'!$J52/1000","v":418.42452592787492},{"$f":"AC156*'Resource Options'!$J52/1000","v":426.79301644643238},{"$f":"AD156*'Resource Options'!$J52/1000","v":435.3288767753611},{"$f":"AE156*'Resource Options'!$J52/1000","v":444.03545431086832},{"$f":"AF156*'Resource Options'!$J52/1000","v":452.9161633970856},{"$f":"AG156*'Resource Options'!$J52/1000","v":461.97448666502737},{"$f":"AH156*'Resource Options'!$J52/1000","v":471.21397639832799}]
["Biomass",{"$f":"B157*'Resource Options'!$J53/1000","v":250},{"$f":"C157*'Resource Options'!$J53/1000","v":255},{"$f":"D157*'Resource Options'!$J53/1000","v":260.10000000000008},{"$f":"E157*'Resource Options'!$J53/1000","v":265.30200000000002},{"$f":"F157*'Resource Options'!$J53/1000","v":270.60804000000002},{"$f":"G157*'Resource Options'!$J53/1000","v":276.02020080000005},{"$f":"H157*'Resource Options'!$J53/1000","v":281.54060481600004},{"$f":"I157*'Resource Options'!$J53/1000","v":287.17141691232001},{"$f":"J157*'Resource Options'!$J53/1000","v":292.91484525056643},{"$f":"K157*'Resource Options'!$J53/1000","v":298.77314215557772},{"$f":"L157*'Resource Options'!$J53/1000","v":304.7486049986893},{"$f":"M157*'Resource Options'!$J53/1000","v":310.8435770986631},{"$f":"N157*'Resource Options'!$J53/1000","v":317.06044864063642},{"$f":"O157*'Resource Options'!$J53/1000","v":323.40165761344917},{"$f":"P157*'Resource Options'!$J53/1000","v":329.86969076571813},{"$f":"Q157*'Resource Options'!$J53/1000","v":336.46708458103245},{"$f":"R157*'Resource Options'!$J53/1000","v":343.19642627265318},{"$f":"S157*'Resource Options'!$J53/1000","v":350.06035479810629},{"$f":"T157*'Resource Options'!$J53/1000","v":357.0615618940684},{"$f":"U157*'Resource Options'!$J53/1000","v":364.2027931319497},{"$f":"V157*'Resource Options'!$J53/1000","v":371.4868489945888},{"$f":"W157*'Resource Options'!$J53/1000","v":378.91658597448054},{"$f":"X157*'Resource Options'!$J53/1000","v":386.49491769397014},{"$f":"Y157*'Resource Options'!$J53/1000","v":394.22481604784952},{"$f":"Z157*'Resource Options'!$J53/1000","v":402.10931236880657},{"$f":"AA157*'Resource Options'!$J53/1000","v":410.15149861618278},{"$f":"AB157*'Resource Options'!$J53/1000","v":418.35452858850641},{"$f":"AC157*'Resource Options'!$J53/1000","v":426.72161916027653},{"$f":"AD157*'Resource Options'!$J53/1000","v":435.25605154348193},{"$f":"AE157*'Resource Options'!$J53/1000","v":443.96117257435162},{"$f":"AF157*'Resource Options'!$J53/1000","v":452.84039602583869},{"$f":"AG157*'Resource Options'!$J53/1000","v":461.89720394635543},{"$f":"AH157*'Resource Options'!$J53/1000","v":471.1351480252826}]
["Hydrogen Electrolysis (5000 kg-day)",{"$f":"B158*HydrogenFuel!$C$6/1000000","v":6.6782082043784365},{"$f":"C158*HydrogenFuel!$C$6/1000000","v":6.703018017460626},{"$f":"D158*HydrogenFuel!$C$6/1000000","v":6.7279199999999992},{"$f":"E158*HydrogenFuel!$C$6/1000000","v":6.7529144944098158},{"$f":"F158*HydrogenFuel!$C$6/1000000","v":6.7780018443754058},{"$f":"G158*HydrogenFuel!$C$6/1000000","v":6.8031823948589079},{"$f":"H158*HydrogenFuel!$C$6/1000000","v":6.8284564921040092},{"$f":"I158*HydrogenFuel!$C$6/1000000","v":6.8538244836407047},{"$f":"J158*HydrogenFuel!$C$6/1000000","v":6.8695978468519092},{"$f":"K158*HydrogenFuel!$C$6/1000000","v":6.885407510815722},{"$f":"L158*HydrogenFuel!$C$6/1000000","v":6.9012535590745436},{"$f":"M158*HydrogenFuel!$C$6/1000000","v":6.9171360753630395},{"$f":"N158*HydrogenFuel!$C$6/1000000","v":6.9330551436085823},{"$f":"O158*HydrogenFuel!$C$6/1000000","v":7.0280603396220416},{"$f":"P158*HydrogenFuel!$C$6/1000000","v":7.1243674129583523},{"$f":"Q158*HydrogenFuel!$C$6/1000000","v":7.2219942035319109},{"$f":"R158*HydrogenFuel!$C$6/1000000","v":7.3209587957214222},{"$f":"S158*HydrogenFuel!$C$6/1000000","v":7.4212795217198524},{"$f":"T158*HydrogenFuel!$C$6/1000000","v":7.5214865047280846},{"$f":"U158*HydrogenFuel!$C$6/1000000","v":7.6230465481370455},{"$f":"V158*HydrogenFuel!$C$6/1000000","v":7.7259779218556135},{"$f":"W158*HydrogenFuel!$C$6/1000000","v":7.8302991424849555},{"$f":"X158*HydrogenFuel!$C$6/1000000","v":7.9360289766495207},{"$f":"Y158*HydrogenFuel!$C$6/1000000","v":8.0431864443730436},{"$f":"Z158*HydrogenFuel!$C$6/1000000","v":8.1517908225000824},{"$f":"AA158*HydrogenFuel!$C$6/1000000","v":8.2618616481637943},{"$f":"AB158*HydrogenFuel!$C$6/1000000","v":8.3734187223005261},{"$f":"AC158*HydrogenFuel!$C$6/1000000","v":8.4864821132118404},{"$f":"AD158*HydrogenFuel!$C$6/1000000","v":8.6010721601746827},{"$f":"AE158*HydrogenFuel!$C$6/1000000","v":8.7172094771002495},{"$f":"AF158*HydrogenFuel!$C$6/1000000","v":8.834914956242276},{"$f":"AG158*HydrogenFuel!$C$6/1000000","v":8.9542097719554228},{"$f":"AH158*HydrogenFuel!$C$6/1000000","v":9.0751153845043664}]
["4 Hr Hydrogen Storage Tank (4,000 kg) $/kg",{"$f":"B159*4000/1000000","v":0.13534269797224815},{"$f":"C159*4000/1000000","v":0.13633411778451923},0.1373328,0.13833879781764785,0.13935216482611629,0.1403729550066091,0.14140122273575634,0.14243702278851073,0.14336076838988568,0.14429050475068084,0.14522627072271693,0.14616810540977987,0.14711604816925528,0.14792901837766587,0.14874648109772279,0.14956846115525693,0.15039498351328784,0.15122607327278192,0.15189451660413986,0.1525659145614929,0.15324028020475872,0.15391762665158154,0.15459796707758808,0.15528131471664305,0.1559676828611071,0.15665708486209542,0.15734953412973698,0.1580450441334357,0.15874362840213257,0.15944530052456857,0.16015007414954899,0.16085796298620905,0.1615689808042807]
["16 Hr Hydrogen Storage Tank (16,000 kg) $/kg",{"$f":"B160*16000/1000000","v":0.557353169517388},{"$f":"C160*16000/1000000","v":0.56164883088620809},0.56597760000000008,0.57033973202849964,0.57473548410810027,0.57916511535701043,0.58362888689052772,0.58812706183643138,0.59219616463737523,0.5962934205342727,0.60041902431129335,0.60457317210026995,0.60875606139002181,0.61242205945643302,0.6161101345791159,0.61982041970860768,0.62355304859608951,0.62730815579820631,0.63044059324944834,0.63358867239814798,0.63675247135047841,0.63993206860263108,0.64312754304276631,0.64633897395296858,0.64956644101121419,0.65281002429334822,0.65606980427507122,0.65934586183393584,0.66263827825135346,0.66594713521461069,0.66927251481889638,0.67261449956933839,0.67597317238305044]
["40 Hr Hydrogen Storage Tank (40,000 kg) $/kg",{"$f":"B161*40000/1000000","v":1.4333415070818429},{"$f":"C161*40000/1000000","v":1.4449041163880492},1.4565600000000001,1.4683099103513273,1.4801546059454627,1.4920948514046017,1.5041314175190637,1.5162650812970497,1.527372110082311,1.5385605006887724,1.5498308491125443,1.5611837557155595,1.5726198252575565,1.582818723112742,1.5930837637926514,1.6034153762527796,1.6138139922305208,1.624280046263213,1.6332558942700095,1.6422813432354741,1.6513566672568409,1.6604821419460165,1.669658044437951,1.6788846533990582,1.6881622490356731,1.6974911131025665,1.7068715289114955,1.7163037813398154,1.7257881568391247,1.7353249434439681,1.7449144307805815,1.7545569100756904,1.7642526741653521]

{"sheet":"Integration","index":14,"n_rows":238,"n_cols":45,"rows_kept":238,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,"Wind Integration Results from 2007 Study"]
[null,null,null,null,null,null,null,null,null,null,"Cost","$/kW-yr","Mid-C Price ($/MWh)","MW","$/MWh","MWh"]
[null,"Year","105 MW Wind ($)","105 MW +150MW ($)","105 MW +250MW ($)","Incremental ($)","Incremental $/kW-yr","Solar Integration ($/kW-yr)","Mid-C: Flat ($/MWh)",null,{"$f":"O3*P3","v":890541.60000000009},{"$f":"K3/(N3*1000)","v":8.9054160000000007},113.03,100,2.99,297840]
[null,2018,{"$f":"($L$34+($I4*$L$35)+((105))*$L$36)*105","v":529.51343061653495},{"$f":"($L$34+($I4*$L$35)+((255))*$L$36)*255","v":2084.246533131683},{"$f":"($L$34+($I4*$L$35)+((355))*$L$36)*355","v":3642.4903952604272},{"$f":"E4-D4","v":1558.2438621287442},{"$f":"F4/100","v":15.582438621287443},{"$f":"G4*0.25","v":3.8956096553218607},22,null,819060,{"$f":"K4/(N4*1000)","v":8.1905999999999999},56.52,100,2.75,297840]
[null,2019,557.34839033548678,2151.8457210205661,3736.5990685959309,{"$f":"E5-D5","v":1584.7533475753648},{"$f":"F5/100","v":15.847533475753648},{"$f":"G5*0.25","v":3.9618833689384121},{"$f":"HLOOKUP(B5,Prices!$E$2:$BE$10,8,FALSE)","v":24},null,393148.80000000005,3.9314880000000003,28.26,100,1.32,297840]
[null,2020,599.10082991391437,2253.24450285389,3877.7620785991858,1624.5175757452957,16.245175757452959,4.0612939393632397,{"$f":"HLOOKUP(B6,Prices!$E$2:$BE$10,8,FALSE)","v":27},null,5066205.84,25.3310292,113.03,200,8.5299999999999994,593928]
[null,2021,497.12457244569009,2005.587877573917,3532.9852081113804,1527.3973305374634,15.273973305374634,3.8184933263436585,{"$f":"HLOOKUP(B7,Prices!$E$2:$BE$10,8,FALSE)","v":19.672792883634568},null,4151556.72,20.7577836,56.52,200,6.99,593928]
[null,2022,501.38088788119876,2015.9246436315809,3547.3756079171471,1531.4509642855662,15.314509642855661,3.8286274107139153,{"$f":"HLOOKUP(B8,Prices!$E$2:$BE$10,8,FALSE)","v":19.978618038654329},null,1585787.76,7.9289388000000001,28.26,200,2.67,593928]
[null,2023,507.78642760197772,2031.480954382044,3569.0324326874002,1537.5514783053561,15.375514783053561,3.8438786957633901,{"$f":"HLOOKUP(B9,Prices!$E$2:$BE$10,8,FALSE)","v":20.438869448065759},null,8058148.7999999998,20.145371999999998,113.03,400,7.54,1068720]
[null,2024,524.03630953776121,2070.9449533689467,3623.9725097083819,1553.0275563394353,15.530275563394353,3.8825688908485883,{"$f":"HLOOKUP(B10,Prices!$E$2:$BE$10,8,FALSE)","v":21.606457409381868},null,7106988,17.767469999999999,56.52,400,6.65,1068720]
[null,2025,540.07767262310142,2109.902549433345,3678.2075944254857,1568.3050449921407,15.683050449921407,3.9207626124803516,{"$f":"HLOOKUP(B11,Prices!$E$2:$BE$10,8,FALSE)","v":22.759062855720515},null,4146633.6,10.366584,28.26,400,3.88,1068720]
[null,2026,561.1673882212126,2161.1204301716148,3749.510918590528,1588.3904884189133,15.883904884189132,3.970976221047283,{"$f":"HLOOKUP(B12,Prices!$E$2:$BE$10,8,FALSE)","v":24.274402975559234},null,16752185.999999996,27.920309999999994,113.03,600,10.45,{"$f":"0.305*8760*N12","v":1603079.9999999998}]
[null,2027,551.31188310665425,2137.1856320362585,3716.1899251079735,1579.004293071715,15.790042930717149,3.9475107326792873,{"$f":"HLOOKUP(B13,Prices!$E$2:$BE$10,8,FALSE)","v":23.566264346003532},null,14171227.199999997,23.618711999999995,56.52,600,8.84,{"$f":"0.305*8760*N13","v":1603079.9999999998}]
[null,2028,571.47736925073013,2186.1589555290143,3784.3684734998487,1598.2095179708344,15.982095179708345,3.9955237949270863,{"$f":"HLOOKUP(B14,Prices!$E$2:$BE$10,8,FALSE)","v":25.015196648955346},null,6380258.3999999994,10.633763999999999,28.26,600,3.98,1603079.9999999998]
[null,2029,584.01075787277,2216.5971850396827,3826.7432636029366,1610.1460785632539,16.10146078563254,4.0253651964081349,{"$f":"HLOOKUP(B15,Prices!$E$2:$BE$10,8,FALSE)","v":25.915746802330016}]
[null,2030,595.17643152284563,2243.7138210470093,3864.4938745150966,1620.7800534680873,16.207800534680874,4.0519501336702186,{"$f":"HLOOKUP(B16,Prices!$E$2:$BE$10,8,FALSE)","v":26.718023777961729}]
[null,2031,633.31400343182827,2336.3336385402527,3993.4351890645139,1657.1015505242613,16.571015505242613,4.1427538763106533,{"$f":"HLOOKUP(B17,Prices!$E$2:$BE$10,8,FALSE)","v":29.458287984848024}]
[null,2032,637.82008470309677,2347.2769787704765,4008.6700352673747,1661.3930564968982,16.613930564968982,4.1534826412422454,{"$f":"HLOOKUP(B18,Prices!$E$2:$BE$10,8,FALSE)","v":29.782059336900712},null,"SUMMARY OUTPUT"]
[null,2033,657.84356591940389,2395.9054331529364,4076.3684717606029,1680.4630386076665,16.804630386076663,4.2011575965191659,{"$f":"HLOOKUP(B19,Prices!$E$2:$BE$10,8,FALSE)","v":31.220788289159536}]
[null,2034,680.18718107123834,2450.1684985216771,4151.9111706072817,1701.7426720856047,17.017426720856047,4.2543566802140118,{"$f":"HLOOKUP(B20,Prices!$E$2:$BE$10,8,FALSE)","v":32.826223711192611},null,"Regression Statistics"]
[null,2035,691.80459576847954,2478.3822199292631,4191.1890964884306,1712.8068765591674,17.128068765591674,4.2820171913979186,{"$f":"HLOOKUP(B21,Prices!$E$2:$BE$10,8,FALSE)","v":33.660959224700925},null,"Multiple R",0.80057208182233064]
[null,2036,721.92011392229301,2551.5199068742386,4293.0082292941806,1741.4883224199421,17.414883224199421,4.3537208060498553,{"$f":"HLOOKUP(B22,Prices!$E$2:$BE$10,8,FALSE)","v":35.824822112083432},null,"R Square",0.6409156581933404]
[null,2037,726.01994922660526,2561.4766497561395,4306.8695772278079,1745.3929274716684,17.453929274716685,4.3634823186791714,{"$f":"HLOOKUP(B23,Prices!$E$2:$BE$10,8,FALSE)","v":36.119403842806818},null,"Adjusted R Square",0.56111913779186051]
[null,2038,763.49668575257726,2652.4915813192142,4433.576638815618,1781.0850574964038,17.810850574964039,4.4527126437410098,{"$f":"HLOOKUP(B24,Prices!$E$2:$BE$10,8,FALSE)","v":38.8121856470108},null,"Standard Error",5.3196479429786532]
[null,2039,760.57618337667157,2645.3989326920146,4423.7025593542221,1778.3036266622075,17.783036266622076,4.4457590666555191,{"$f":"HLOOKUP(B25,Prices!$E$2:$BE$10,8,FALSE)","v":38.60234145069122},null,"Observations",12]
[null,2040,759.48528547814783,2642.7496092241718,4420.0142855068334,1777.2646762826616,17.772646762826618,4.4431616907066545,{"$f":"HLOOKUP(B26,Prices!$E$2:$BE$10,8,FALSE)","v":38.523958157915622}]
[null,2041,767.40212685391646,2661.976223993895,4446.78074920586,1784.804525211965,17.84804525211965,4.4620113130299126,{"$f":"HLOOKUP(B27,Prices!$E$2:$BE$10,8,FALSE)","v":39.092799748182294},null,"ANOVA"]
[null,2042,765.78988369459353,2658.0607763212543,4441.3298318576726,1783.2690555364184,17.832690555364184,4.4581726388410461,{"$f":"HLOOKUP(B28,Prices!$E$2:$BE$10,8,FALSE)","v":38.976956709384915},null,null,"df","SS","MS","F","Significance F"]
[null,2043,783.41255831169974,2700.858700391369,4500.9112555631273,1800.0525551717583,18.000525551717583,4.5001313879293958,{"$f":"HLOOKUP(B29,Prices!$E$2:$BE$10,8,FALSE)","v":40.243182692468167},null,"Regression",2,454.58249345188608,227.29124672594304,8.0318747605622889,9.9628617723465721E-3]
[null,2044,864.87004730172941,2898.6840307957264,4776.3151469103695,1877.6311161146432,18.776311161146431,4.6940777902866078,{"$f":"HLOOKUP(B30,Prices!$E$2:$BE$10,8,FALSE)","v":46.096073432207106},null,"Residual",9,254.68788813513314,28.298654237237017]
[null,2045,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B31,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592},null,"Total",11,709.27038158701919]
[null,2046,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B32,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592}]
[null,2047,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B33,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592},null,null,"Coefficients","Standard Error","t Stat","P-value","Lower 95%","Upper 95%","Lower 95.0%","Upper 95.0%"]
[null,2048,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B34,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592},null,"Intercept",-6.4429879535779833E-2,4.1675114868399605,-1.5460036460423571E-2,0.98800246335033559,-9.4919958405345959,9.3631360814630362,-9.4919958405345959,9.3631360814630362]
[null,2049,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B35,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592},null,"Mid-C Price ($/MWh)",0.13254742723310364,4.3574482282436655E-2,3.0418589112309169,1.3975795705962243E-2,3.3975100022666072E-2,0.23111975444354121,3.3975100022666072E-2,0.23111975444354121]
[null,2050,{"$f":"($L$34+($I36*$L$35)+((105))*$L$36)*105","v":834.82531332971917},{"$f":"($L$34+($I36*$L$35)+((255))*$L$36)*255","v":2825.7182482922731},{"$f":"($L$34+($I36*$L$35)+((355))*$L$36)*355","v":4674.7353320526208},1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B36,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592},null,"MW",2.08702050847458E-2,7.9969844934266471E-3,2.6097593539040402,2.8281915718213924E-2,2.7797693321544859E-3,3.8960640837337024E-2,2.7797693321544859E-3,3.8960640837337024E-2]
[null,2051,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B37,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592}]
[null,2052,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B38,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592}]
[null,2053,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B39,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592}]
[null,2054,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B40,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592}]
[null,2055,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B41,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592}]
[null,2056,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B42,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592}]
[null,2057,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B43,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592}]
[null,2058,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B44,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592}]
[null,2059,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B45,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592}]
[null,2060,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B46,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592}]
[null,2061,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B47,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592}]
[null,2062,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B48,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592}]
[null,2063,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B49,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592}]
[null,2064,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B50,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592}]
[null,2065,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B51,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592}]
[null,2066,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B52,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592}]
[null,2067,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B53,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592}]
[null,2068,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B54,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592}]
[null,2069,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B55,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592}]
[null,2070,834.82531332971917,2825.7182482922731,4674.7353320526208,1849.0170837603478,18.490170837603479,4.6225427094008698,{"$f":"HLOOKUP(B56,Prices!$E$2:$BE$10,8,FALSE)","v":43.937296536147592}]
[]
[]
[]
[]
[null,null,null,"MWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh"]
["Start year","Project",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[2020,{"$f":"'Resource Options'!$B$22","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D14","v":328009.44},{"$f":"'Wind PPA Analysis'!E14","v":328009.44},{"$f":"'Wind PPA Analysis'!F14","v":328009.44},{"$f":"'Wind PPA Analysis'!G14","v":328009.44},{"$f":"'Wind PPA Analysis'!H14","v":328009.44},{"$f":"'Wind PPA Analysis'!I14","v":328009.44},{"$f":"'Wind PPA Analysis'!J14","v":328009.44},{"$f":"'Wind PPA Analysis'!K14","v":328009.44},{"$f":"'Wind PPA Analysis'!L14","v":328009.44},{"$f":"'Wind PPA Analysis'!M14","v":328009.44},{"$f":"'Wind PPA Analysis'!N14","v":328009.44},{"$f":"'Wind PPA Analysis'!O14","v":328009.44},{"$f":"'Wind PPA Analysis'!P14","v":328009.44},{"$f":"'Wind PPA Analysis'!Q14","v":328009.44},{"$f":"'Wind PPA Analysis'!R14","v":328009.44},{"$f":"'Wind PPA Analysis'!S14","v":328009.44},{"$f":"'Wind PPA Analysis'!T14","v":328009.44},{"$f":"'Wind PPA Analysis'!U14","v":328009.44},{"$f":"'Wind PPA Analysis'!V14","v":328009.44},{"$f":"'Wind PPA Analysis'!W14","v":328009.44},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z63:AS63))*0.6","v":2.9862959297100753},{"$f":"VLOOKUP(Z$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D63*1000","v":5.0120868065694673},{"$f":"VLOOKUP(AA$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E63*1000","v":4.7124439421740822},{"$f":"VLOOKUP(AB$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F63*1000","v":4.7249505253781514},{"$f":"VLOOKUP(AC$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G63*1000","v":4.7437723013246824},{"$f":"VLOOKUP(AD$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H63*1000","v":4.7915202898291849},{"$f":"VLOOKUP(AE$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I63*1000","v":4.838655575071396},{"$f":"VLOOKUP(AF$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J63*1000","v":4.900624732873359},{"$f":"VLOOKUP(AG$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K63*1000","v":4.8716657197078703},{"$f":"VLOOKUP(AH$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L63*1000","v":4.9309191594805464},{"$f":"VLOOKUP(AI$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M63*1000","v":4.9677467560263295},{"$f":"VLOOKUP(AJ$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N63*1000","v":5.0005555148342822},{"$f":"VLOOKUP(AK$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O63*1000","v":5.1126173964095436},{"$f":"VLOOKUP(AL$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P63*1000","v":5.1258578813306741},{"$f":"VLOOKUP(AM$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q63*1000","v":5.1846940596312052},{"$f":"VLOOKUP(AN$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R63*1000","v":5.2503476246007796},{"$f":"VLOOKUP(AO$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S63*1000","v":5.2844837608267534},{"$f":"VLOOKUP(AP$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T63*1000","v":5.3729739677278241},{"$f":"VLOOKUP(AQ$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U63*1000","v":5.3850207561139962},{"$f":"VLOOKUP(AR$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V63*1000","v":5.4951408660261754},{"$f":"VLOOKUP(AS$62+$A63-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W63*1000","v":5.4865593812853497}]
[2021,{"$f":"'Resource Options'!$B$22","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!E54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!F54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!G54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!H54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!I54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!J54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!K54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!L54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!M54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!N54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!O54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!P54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!Q54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!R54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!S54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!T54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!U54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!V54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!W54","v":328993.46831999999},null,2.982855607513478,{"$f":"VLOOKUP(Z$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D64*1000","v":4.6983488954876185},{"$f":"VLOOKUP(AA$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E64*1000","v":4.710818071164657},{"$f":"VLOOKUP(AB$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F64*1000","v":4.7295835506726647},{"$f":"VLOOKUP(AC$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G64*1000","v":4.7771887236582105},{"$f":"VLOOKUP(AD$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H64*1000","v":4.824183025993416},{"$f":"VLOOKUP(AE$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I64*1000","v":4.8859668323762309},{"$f":"VLOOKUP(AF$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J64*1000","v":4.8570944363986746},{"$f":"VLOOKUP(AG$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K64*1000","v":4.9161706475379328},{"$f":"VLOOKUP(AH$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L64*1000","v":4.9528880917510767},{"$f":"VLOOKUP(AI$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M64*1000","v":4.9855987186782471},{"$f":"VLOOKUP(AJ$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N64*1000","v":5.0973254201490965},{"$f":"VLOOKUP(AK$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O64*1000","v":5.1105263024234047},{"$f":"VLOOKUP(AL$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P64*1000","v":5.1691865001308139},{"$f":"VLOOKUP(AM$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q64*1000","v":5.2346436935202192},{"$f":"VLOOKUP(AN$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R64*1000","v":5.2686777276438228},{"$f":"VLOOKUP(AO$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S64*1000","v":5.3569032579539613},{"$f":"VLOOKUP(AP$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T64*1000","v":5.3689140140717813},{"$f":"VLOOKUP(AQ$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U64*1000","v":5.4787047517708629},{"$f":"VLOOKUP(AR$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V64*1000","v":5.4701489344819043},{"$f":"VLOOKUP(AS$62+$A64-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W64*1000","v":5.4669530722981676}]
[2022,{"$f":"'Resource Options'!$B$22","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!E94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!F94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!G94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!H94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!I94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!J94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!K94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!L94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!M94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!N94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!O94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!P94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!Q94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!R94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!S94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!T94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!U94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!V94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!W94","v":329980.44872495992},null,2.9968930348366358,{"$f":"VLOOKUP(Z$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D65*1000","v":4.696727887502151},{"$f":"VLOOKUP(AA$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E65*1000","v":4.7154372389557979},{"$f":"VLOOKUP(AB$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F65*1000","v":4.7629000235874495},{"$f":"VLOOKUP(AC$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G65*1000","v":4.8097537646993187},{"$f":"VLOOKUP(AD$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H65*1000","v":4.8713527740540696},{"$f":"VLOOKUP(AE$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I65*1000","v":4.842566736190105},{"$f":"VLOOKUP(AF$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J65*1000","v":4.901466248791559},{"$f":"VLOOKUP(AG$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K65*1000","v":4.9380738701406557},{"$f":"VLOOKUP(AH$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L65*1000","v":4.9706866587021414},{"$f":"VLOOKUP(AI$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M65*1000","v":5.0820791826012943},{"$f":"VLOOKUP(AJ$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N65*1000","v":5.0952405806813612},{"$f":"VLOOKUP(AK$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O65*1000","v":5.1537253241583398},{"$f":"VLOOKUP(AL$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P65*1000","v":5.2189867333202598},{"$f":"VLOOKUP(AM$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q65*1000","v":5.2529189707316295},{"$f":"VLOOKUP(AN$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R65*1000","v":5.3408806161056459},{"$f":"VLOOKUP(AO$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S65*1000","v":5.3528554477285963},{"$f":"VLOOKUP(AP$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T65*1000","v":5.4623177983757367},{"$f":"VLOOKUP(AQ$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U65*1000","v":5.4537875717666049},{"$f":"VLOOKUP(AR$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V65*1000","v":5.450601268492691},{"$f":"VLOOKUP(AS$62+$A65-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W65*1000","v":5.4737248418617748}]
[2023,{"$f":"'Resource Options'!$B$22","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!E134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!F134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!G134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!H134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!I134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!J134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!K134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!L134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!M134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!N134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!O134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!P134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!Q134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!R134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!S134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!T134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!U134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!V134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!W134","v":330970.39007113478},null,3.0116367804013158,{"$f":"VLOOKUP(Z$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D66*1000","v":4.7013332392380844},{"$f":"VLOOKUP(AA$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E66*1000","v":4.74865406140324},{"$f":"VLOOKUP(AB$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F66*1000","v":4.7953676617141765},{"$f":"VLOOKUP(AC$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G66*1000","v":4.8567824267737487},{"$f":"VLOOKUP(AD$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H66*1000","v":4.8280824887239335},{"$f":"VLOOKUP(AE$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I66*1000","v":4.8868058312976661},{"$f":"VLOOKUP(AF$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J66*1000","v":4.9233039582658584},{"$f":"VLOOKUP(AG$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K66*1000","v":4.955819201098846},{"$f":"VLOOKUP(AH$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L66*1000","v":5.066878546960413},{"$f":"VLOOKUP(AI$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M66*1000","v":5.0800005789445279},{"$f":"VLOOKUP(AJ$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N66*1000","v":5.1383103929794016},{"$f":"VLOOKUP(AK$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O66*1000","v":5.2033766035097306},{"$f":"VLOOKUP(AL$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P66*1000","v":5.2372073486855726},{"$f":"VLOOKUP(AM$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q66*1000","v":5.3249058984104147},{"$f":"VLOOKUP(AN$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R66*1000","v":5.336844912989628},{"$f":"VLOOKUP(AO$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S66*1000","v":5.4459798587993387},{"$f":"VLOOKUP(AP$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T66*1000","v":5.437475146327623},{"$f":"VLOOKUP(AQ$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U66*1000","v":5.4342983733725729},{"$f":"VLOOKUP(AR$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V66*1000","v":5.4573527835112419},{"$f":"VLOOKUP(AS$62+$A66-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W66*1000","v":5.452657815748962}]
[2024,{"$f":"'Resource Options'!$B$22","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!E174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!F174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!G174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!H174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!I174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!J174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!K174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!L174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!M174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!N174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!O174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!P174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!Q174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!R174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!S174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!T174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!U174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!V174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!W174","v":331963.30124134815},null,3.0276097837667697,{"$f":"VLOOKUP(Z$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D67*1000","v":4.7344507092754142},{"$f":"VLOOKUP(AA$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E67*1000","v":4.7810245879503253},{"$f":"VLOOKUP(AB$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F67*1000","v":4.8422556597943665},{"$f":"VLOOKUP(AC$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G67*1000","v":4.8136415640318377},{"$f":"VLOOKUP(AD$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H67*1000","v":4.8721892635071455},{"$f":"VLOOKUP(AE$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I67*1000","v":4.9085782235950735},{"$f":"VLOOKUP(AF$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J67*1000","v":4.9409962124614619},{"$f":"VLOOKUP(AG$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K67*1000","v":5.0517233768299246},{"$f":"VLOOKUP(AH$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L67*1000","v":5.0648061604631387},{"$f":"VLOOKUP(AI$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M67*1000","v":5.1229415682745785},{"$f":"VLOOKUP(AJ$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N67*1000","v":5.1878131640176779},{"$f":"VLOOKUP(AK$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O67*1000","v":5.2215427205240008},{"$f":"VLOOKUP(AL$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P67*1000","v":5.3089789615258383},{"$f":"VLOOKUP(AM$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q67*1000","v":5.3208822661910551},{"$f":"VLOOKUP(AN$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R67*1000","v":5.4296907864400197},{"$f":"VLOOKUP(AO$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S67*1000","v":5.4212115117922473},{"$f":"VLOOKUP(AP$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T67*1000","v":5.4180442406506222},{"$f":"VLOOKUP(AQ$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U67*1000","v":5.4410296944279581},{"$f":"VLOOKUP(AR$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V67*1000","v":5.4363487694406398},{"$f":"VLOOKUP(AS$62+$A67-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W67*1000","v":5.4875137674011079}]
[2025,{"$f":"'Resource Options'!$B$22","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!E214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!F214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!G214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!H214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!I214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!J214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!K214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!L214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!M214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!N214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!O214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!P214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!Q214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!R214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!S214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!T214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!U214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!V214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!W214","v":332959.19114507217},null,3.0460177729737681,{"$f":"VLOOKUP(Z$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D68*1000","v":4.766724414706208},{"$f":"VLOOKUP(AA$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E68*1000","v":4.8277723427660684},{"$f":"VLOOKUP(AB$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F68*1000","v":4.7992438325342359},{"$f":"VLOOKUP(AC$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G68*1000","v":4.8576164142643528},{"$f":"VLOOKUP(AD$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H68*1000","v":4.8938965339930949},{"$f":"VLOOKUP(AE$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I68*1000","v":4.9262175597821161},{"$f":"VLOOKUP(AF$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J68*1000","v":5.0366135362212603},{"$f":"VLOOKUP(AG$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K68*1000","v":5.0496571888964503},{"$f":"VLOOKUP(AH$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L68*1000","v":5.1076187121381649},{"$f":"VLOOKUP(AI$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M68*1000","v":5.1722962751921022},{"$f":"VLOOKUP(AJ$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N68*1000","v":5.2059249456869408},{"$f":"VLOOKUP(AK$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O68*1000","v":5.2930996625382241},{"$f":"VLOOKUP(AL$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P68*1000","v":5.3049673640987596},{"$f":"VLOOKUP(AM$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q68*1000","v":5.4134504351346164},{"$f":"VLOOKUP(AN$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R68*1000","v":5.4049965222255709},{"$f":"VLOOKUP(AO$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S68*1000","v":5.4018387244771908},{"$f":"VLOOKUP(AP$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T68*1000","v":5.424755428143528},{"$f":"VLOOKUP(AQ$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U68*1000","v":5.420088503928854},{"$f":"VLOOKUP(AR$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V68*1000","v":5.4711004660030991},{"$f":"VLOOKUP(AS$62+$A68-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W68*1000","v":5.7068936375452308}]
[2026,{"$f":"'Resource Options'!$B$22","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!E254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!F254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!G254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!H254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!I254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!J254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!K254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!L254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!M254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!N254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!O254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!P254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!Q254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!R254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!S254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!T254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!U254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!V254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!W254","v":333958.06871850725},null,3.062297332917769,{"$f":"VLOOKUP(Z$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D69*1000","v":4.8133323457288837},{"$f":"VLOOKUP(AA$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E69*1000","v":4.7848891650391208},{"$f":"VLOOKUP(AB$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F69*1000","v":4.8430871528059365},{"$f":"VLOOKUP(AC$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G69*1000","v":4.8792587577199376},{"$f":"VLOOKUP(AD$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H69*1000","v":4.9114831104507664},{"$f":"VLOOKUP(AE$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I69*1000","v":5.021548889552605},{"$f":"VLOOKUP(AF$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J69*1000","v":5.0345535283115179},{"$f":"VLOOKUP(AG$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K69*1000","v":5.0923416870769351},{"$f":"VLOOKUP(AH$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L69*1000","v":5.1568257977987084},{"$f":"VLOOKUP(AI$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M69*1000","v":5.1903538840348382},{"$f":"VLOOKUP(AJ$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N69*1000","v":5.2772678589613413},{"$f":"VLOOKUP(AK$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O69*1000","v":5.2891000639070409},{"$f":"VLOOKUP(AL$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P69*1000","v":5.3972586591571474},{"$f":"VLOOKUP(AM$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q69*1000","v":5.3888300321291851},{"$f":"VLOOKUP(AN$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R69*1000","v":5.3856816794388767},{"$f":"VLOOKUP(AO$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S69*1000","v":5.408529838627647},{"$f":"VLOOKUP(AP$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T69*1000","v":5.4038768733089295},{"$f":"VLOOKUP(AQ$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U69*1000","v":5.4547362572314073},{"$f":"VLOOKUP(AR$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V69*1000","v":5.6898241650500836},{"$f":"VLOOKUP(AS$62+$A69-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W69*1000","v":5.6031144746579198}]
[2027,{"$f":"'Resource Options'!$B$22","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!E294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!F294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!G294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!H294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!I294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!J294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!K294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!L294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!M294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!N294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!O294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!P294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!Q294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!R294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!S294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!T294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!U294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!V294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!W294","v":334959.94292466278},null,3.076788514170782,{"$f":"VLOOKUP(Z$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D70*1000","v":4.7705774327408976},{"$f":"VLOOKUP(AA$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E70*1000","v":4.8286013487596575},{"$f":"VLOOKUP(AB$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F70*1000","v":4.8646647634296478},{"$f":"VLOOKUP(AC$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G70*1000","v":4.8967927322540037},{"$f":"VLOOKUP(AD$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H70*1000","v":5.006529301647662},{"$f":"VLOOKUP(AE$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I70*1000","v":5.0194950431819718},{"$f":"VLOOKUP(AF$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J70*1000","v":5.0771103560089088},{"$f":"VLOOKUP(AG$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K70*1000","v":5.1414015930196495},{"$f":"VLOOKUP(AH$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L70*1000","v":5.1748293958472962},{"$f":"VLOOKUP(AI$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M70*1000","v":5.2614834087351356},{"$f":"VLOOKUP(AJ$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N70*1000","v":5.2732802232373279},{"$f":"VLOOKUP(AK$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O70*1000","v":5.381115313217494},{"$f":"VLOOKUP(AL$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P70*1000","v":5.3727118964398652},{"$f":"VLOOKUP(AM$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q70*1000","v":5.3695729605572042},{"$f":"VLOOKUP(AN$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R70*1000","v":5.392352780286787},{"$f":"VLOOKUP(AO$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S70*1000","v":5.3877137321125916},{"$f":"VLOOKUP(AP$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T70*1000","v":5.438420994248661},{"$f":"VLOOKUP(AQ$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U70*1000","v":5.6728057478066631},{"$f":"VLOOKUP(AR$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V70*1000","v":5.5863554084326212},{"$f":"VLOOKUP(AS$62+$A70-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W70*1000","v":5.5863554084326212}]
[2028,{"$f":"'Resource Options'!$B$22","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!E334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!F334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!G334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!H334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!I334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!J334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!K334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!L334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!M334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!N334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!O334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!P334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!Q334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!R334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!S334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!T334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!U334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!V334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!W334","v":335964.82275343669},null,3.0943884585488677,{"$f":"VLOOKUP(Z$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D71*1000","v":4.8141588721432287},{"$f":"VLOOKUP(AA$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E71*1000","v":4.8501144201691417},{"$f":"VLOOKUP(AB$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F71*1000","v":4.8821462933738831},{"$f":"VLOOKUP(AC$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G71*1000","v":4.9915546377344597},{"$f":"VLOOKUP(AD$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H71*1000","v":5.0044815983868123},{"$f":"VLOOKUP(AE$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I71*1000","v":5.0619245822621233},{"$f":"VLOOKUP(AF$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J71*1000","v":5.1260235224522939},{"$f":"VLOOKUP(AG$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K71*1000","v":5.1593513418218313},{"$f":"VLOOKUP(AH$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L71*1000","v":5.2457461702244643},{"$f":"VLOOKUP(AI$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M71*1000","v":5.2575077001369186},{"$f":"VLOOKUP(AJ$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N71*1000","v":5.3650202524601154},{"$f":"VLOOKUP(AK$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O71*1000","v":5.3566419705282815},{"$f":"VLOOKUP(AL$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P71*1000","v":5.3535124232873441},{"$f":"VLOOKUP(AM$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q71*1000","v":5.3762241079628996},{"$f":"VLOOKUP(AN$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R71*1000","v":5.3715989353066735},{"$f":"VLOOKUP(AO$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S71*1000","v":5.4221545306566927},{"$f":"VLOOKUP(AP$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T71*1000","v":5.6558382331073433},{"$f":"VLOOKUP(AQ$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U71*1000","v":5.5696464690255469},{"$f":"VLOOKUP(AR$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V71*1000","v":5.5696464690255469},{"$f":"VLOOKUP(AS$62+$A71-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W71*1000","v":5.5696464690255469}]
[2029,{"$f":"'Resource Options'!$B$22","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!E374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!F374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!G374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!H374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!I374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!J374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!K374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!L374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!M374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!N374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!O374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!P374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!Q374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!R374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!S374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!T374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!U374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!V374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!W374","v":336972.71722169698},null,3.1104584682522085,{"$f":"VLOOKUP(Z$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D72*1000","v":4.8356075973770114},{"$f":"VLOOKUP(AA$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E72*1000","v":4.8675436623867228},{"$f":"VLOOKUP(AB$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F72*1000","v":4.9766247634441267},{"$f":"VLOOKUP(AC$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G72*1000","v":4.9895130592091856},{"$f":"VLOOKUP(AD$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H72*1000","v":5.0467842295734044},{"$f":"VLOOKUP(AE$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I72*1000","v":5.1106914481079695},{"$f":"VLOOKUP(AF$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J72*1000","v":5.1439195830726145},{"$f":"VLOOKUP(AG$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K72*1000","v":5.2300560022178111},{"$f":"VLOOKUP(AH$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L72*1000","v":5.2417823530776868},{"$f":"VLOOKUP(AI$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M72*1000","v":5.3489733324627275},{"$f":"VLOOKUP(AJ$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N72*1000","v":5.3406201101976896},{"$f":"VLOOKUP(AK$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O72*1000","v":5.3374999235167939},{"$f":"VLOOKUP(AL$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P72*1000","v":5.360143676932104},{"$f":"VLOOKUP(AM$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q72*1000","v":5.3555323382917983},{"$f":"VLOOKUP(AN$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R72*1000","v":5.4059367204952071},{"$f":"VLOOKUP(AO$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S72*1000","v":5.6389214687012394},{"$f":"VLOOKUP(AP$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T72*1000","v":5.552987506506029},{"$f":"VLOOKUP(AQ$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U72*1000","v":5.552987506506029},{"$f":"VLOOKUP(AR$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V72*1000","v":5.552987506506029},{"$f":"VLOOKUP(AS$62+$A72-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W72*1000","v":5.552987506506029}]
[2030,{"$f":"'Resource Options'!$B$22","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!E414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!F414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!G414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!H414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!I414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!J414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!K414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!L414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!M414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!N414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!O414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!P414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!Q414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!R414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!S414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!T414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!U414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!V414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!W414","v":337983.63537336199},null,3.1261402449358529,{"$f":"VLOOKUP(Z$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D73*1000","v":4.8529847082619382},{"$f":"VLOOKUP(AA$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E73*1000","v":4.9617395448096993},{"$f":"VLOOKUP(AB$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F73*1000","v":4.9745892913351808},{"$f":"VLOOKUP(AC$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G73*1000","v":5.0316891620871438},{"$f":"VLOOKUP(AD$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H73*1000","v":5.0954052324107391},{"$f":"VLOOKUP(AE$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I73*1000","v":5.1285339811292276},{"$f":"VLOOKUP(AF$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J73*1000","v":5.2144127639260347},{"$f":"VLOOKUP(AG$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K73*1000","v":5.2261040409548229},{"$f":"VLOOKUP(AH$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L73*1000","v":5.3329744092350237},{"$f":"VLOOKUP(AI$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M73*1000","v":5.3246461716826428},{"$f":"VLOOKUP(AJ$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N73*1000","v":5.321535317564102},{"$f":"VLOOKUP(AK$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O73*1000","v":5.3441113429033944},{"$f":"VLOOKUP(AL$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P73*1000","v":5.3395137969010964},{"$f":"VLOOKUP(AM$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q73*1000","v":5.3897674182404867},{"$f":"VLOOKUP(AN$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R73*1000","v":5.6220553027928615},{"$f":"VLOOKUP(AO$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S73*1000","v":5.5363783713918542},{"$f":"VLOOKUP(AP$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T73*1000","v":5.5363783713918542},{"$f":"VLOOKUP(AQ$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U73*1000","v":5.5363783713918542},{"$f":"VLOOKUP(AR$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V73*1000","v":5.5363783713918542},{"$f":"VLOOKUP(AS$62+$A73-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W73*1000","v":5.5363783713918542}]
[2031,{"$f":"'Resource Options'!$B$22","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!E454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!F454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!G454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!H454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!I454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!J454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!K454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!L454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!M454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!N454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!O454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!P454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!Q454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!R454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!S454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!T454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!U454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!V454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!W454","v":338997.58627948212},null,3.1416373712372576,{"$f":"VLOOKUP(Z$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D74*1000","v":4.9468988482649046},{"$f":"VLOOKUP(AA$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E74*1000","v":4.9597101608526222},{"$f":"VLOOKUP(AB$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F74*1000","v":5.0166392443540815},{"$f":"VLOOKUP(AC$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G74*1000","v":5.0801647381961503},{"$f":"VLOOKUP(AD$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H74*1000","v":5.1131943979354215},{"$f":"VLOOKUP(AE$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I74*1000","v":5.19881631498109},{"$f":"VLOOKUP(AF$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J74*1000","v":5.2104726230855656},{"$f":"VLOOKUP(AG$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K74*1000","v":5.3170233392173714},{"$f":"VLOOKUP(AH$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L74*1000","v":5.3087200116476989},{"$f":"VLOOKUP(AI$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M74*1000","v":5.3056184621775691},{"$f":"VLOOKUP(AJ$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N74*1000","v":5.3281269620173415},{"$f":"VLOOKUP(AK$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O74*1000","v":5.3235431673988982},{"$f":"VLOOKUP(AL$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P74*1000","v":5.3736464788040736},{"$f":"VLOOKUP(AM$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q74*1000","v":5.6052395840407394},{"$f":"VLOOKUP(AN$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R74*1000","v":5.5198189146479102},{"$f":"VLOOKUP(AO$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S74*1000","v":5.5198189146479102},{"$f":"VLOOKUP(AP$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T74*1000","v":5.5198189146479102},{"$f":"VLOOKUP(AQ$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U74*1000","v":5.5198189146479102},{"$f":"VLOOKUP(AR$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V74*1000","v":5.5198189146479102},{"$f":"VLOOKUP(AS$62+$A74-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W74*1000","v":5.5198189146479102}]
[2032,{"$f":"'Resource Options'!$B$22","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!E494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!F494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!G494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!H494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!I494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!J494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!K494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!L494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!M494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!N494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!O494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!P494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!Q494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!R494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!S494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!T494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!U494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!V494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!W494","v":340014.57903832052},null,3.1526436611525854,{"$f":"VLOOKUP(Z$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D75*1000","v":4.9448755342498734},{"$f":"VLOOKUP(AA$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E75*1000","v":5.0016343413300914},{"$f":"VLOOKUP(AB$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F75*1000","v":5.0649698287100202},{"$f":"VLOOKUP(AC$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G75*1000","v":5.0979006958478781},{"$f":"VLOOKUP(AD$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H75*1000","v":5.183266515434787},{"$f":"VLOOKUP(AE$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I75*1000","v":5.1948879592079429},{"$f":"VLOOKUP(AF$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J75*1000","v":5.3011199792795329},{"$f":"VLOOKUP(AG$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K75*1000","v":5.2928414871861404},{"$f":"VLOOKUP(AH$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L75*1000","v":5.2897492145339688},{"$f":"VLOOKUP(AI$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M75*1000","v":5.3121903908448083},{"$f":"VLOOKUP(AJ$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N75*1000","v":5.3076203064794605},{"$f":"VLOOKUP(AK$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O75*1000","v":5.3575737575314806},{"$f":"VLOOKUP(AL$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P75*1000","v":5.5884741615560722},{"$f":"VLOOKUP(AM$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q75*1000","v":5.5033089876848562},{"$f":"VLOOKUP(AN$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R75*1000","v":5.5033089876848562},{"$f":"VLOOKUP(AO$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S75*1000","v":5.5033089876848562},{"$f":"VLOOKUP(AP$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T75*1000","v":5.5033089876848562},{"$f":"VLOOKUP(AQ$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U75*1000","v":5.5033089876848562},{"$f":"VLOOKUP(AR$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V75*1000","v":5.5033089876848562},{"$f":"VLOOKUP(AS$62+$A75-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W75*1000","v":5.5033089876848562}]
[2033,{"$f":"'Resource Options'!$B$22","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!E534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!F534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!G534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!H534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!I534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!J534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!K534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!L534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!M534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!N534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!O534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!P534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!Q534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!R534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!S534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!T534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!U534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!V534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!W534","v":341034.62277543545},null,3.164246815912986,{"$f":"VLOOKUP(Z$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D76*1000","v":4.9866743183749671},{"$f":"VLOOKUP(AA$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E76*1000","v":5.0498203676071993},{"$f":"VLOOKUP(AB$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F76*1000","v":5.0826527376349739},{"$f":"VLOOKUP(AC$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G76*1000","v":5.1677632257575148},{"$f":"VLOOKUP(AD$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H76*1000","v":5.1793499094795044},{"$f":"VLOOKUP(AE$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I76*1000","v":5.2852641867193757},{"$f":"VLOOKUP(AF$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J76*1000","v":5.2770104558186857},{"$f":"VLOOKUP(AG$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K76*1000","v":5.2739274322372571},{"$f":"VLOOKUP(AH$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L76*1000","v":5.2963014863856523},{"$f":"VLOOKUP(AI$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M76*1000","v":5.2917450712656642},{"$f":"VLOOKUP(AJ$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N76*1000","v":5.3415491102008783},{"$f":"VLOOKUP(AK$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O76*1000","v":5.5717588849013682},{"$f":"VLOOKUP(AL$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P76*1000","v":5.4868484423577835},{"$f":"VLOOKUP(AM$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q76*1000","v":5.4868484423577835},{"$f":"VLOOKUP(AN$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R76*1000","v":5.4868484423577835},{"$f":"VLOOKUP(AO$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S76*1000","v":5.4868484423577835},{"$f":"VLOOKUP(AP$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T76*1000","v":5.4868484423577835},{"$f":"VLOOKUP(AQ$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U76*1000","v":5.4868484423577835},{"$f":"VLOOKUP(AR$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V76*1000","v":5.4868484423577835},{"$f":"VLOOKUP(AS$62+$A76-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W76*1000","v":5.4868484423577835}]
[2034,{"$f":"'Resource Options'!$B$22","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!E574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!F574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!G574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!H574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!I574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!J574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!K574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!L574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!M574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!N574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!O574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!P574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!Q574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!R574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!S574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!T574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!U574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!V574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!W574","v":342057.72664376162},null,3.1740279587224287,{"$f":"VLOOKUP(Z$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D77*1000","v":5.0347162189503498},{"$f":"VLOOKUP(AA$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E77*1000","v":5.0674503864755485},{"$f":"VLOOKUP(AB$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F77*1000","v":5.152306306837005},{"$f":"VLOOKUP(AC$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G77*1000","v":5.1638583344760782},{"$f":"VLOOKUP(AD$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H77*1000","v":5.2694558192615926},{"$f":"VLOOKUP(AE$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I77*1000","v":5.2612267754922115},{"$f":"VLOOKUP(AF$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J77*1000","v":5.2581529733173076},{"$f":"VLOOKUP(AG$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K77*1000","v":5.2804601060674514},{"$f":"VLOOKUP(AH$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L77*1000","v":5.2759173193077435},{"$f":"VLOOKUP(AI$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M77*1000","v":5.3255723930218153},{"$f":"VLOOKUP(AJ$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N77*1000","v":5.5550936040891035},{"$f":"VLOOKUP(AK$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O77*1000","v":5.4704371309648909},{"$f":"VLOOKUP(AL$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P77*1000","v":5.4704371309648909},{"$f":"VLOOKUP(AM$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q77*1000","v":5.4704371309648909},{"$f":"VLOOKUP(AN$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R77*1000","v":5.4704371309648909},{"$f":"VLOOKUP(AO$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S77*1000","v":5.4704371309648909},{"$f":"VLOOKUP(AP$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T77*1000","v":5.4704371309648909},{"$f":"VLOOKUP(AQ$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U77*1000","v":5.4704371309648909},{"$f":"VLOOKUP(AR$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V77*1000","v":5.4704371309648909},{"$f":"VLOOKUP(AS$62+$A77-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W77*1000","v":5.4704371309648909}]
[2035,{"$f":"'Resource Options'!$B$22","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!E614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!F614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!G614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!H614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!I614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!J614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!K614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!L614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!M614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!N614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!O614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!P614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!Q614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!R614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!S614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!T614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!U614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!V614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!W614","v":343083.89982369286},null,3.1815172481138068,{"$f":"VLOOKUP(Z$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D78*1000","v":5.0522935059576763},{"$f":"VLOOKUP(AA$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E78*1000","v":5.136895619977075},{"$f":"VLOOKUP(AB$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F78*1000","v":5.1484130951905076},{"$f":"VLOOKUP(AC$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G78*1000","v":5.253694735056424},{"$f":"VLOOKUP(AD$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H78*1000","v":5.2454903045784764},{"$f":"VLOOKUP(AE$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I78*1000","v":5.2424256962286222},{"$f":"VLOOKUP(AF$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J78*1000","v":5.2646661077442189},{"$f":"VLOOKUP(AG$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K78*1000","v":5.2601369085819982},{"$f":"VLOOKUP(AH$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L78*1000","v":5.3096434626339137},{"$f":"VLOOKUP(AI$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M78*1000","v":5.5384781695803635},{"$f":"VLOOKUP(AJ$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N78*1000","v":5.4540749062461531},{"$f":"VLOOKUP(AK$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O78*1000","v":5.4540749062461531},{"$f":"VLOOKUP(AL$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P78*1000","v":5.4540749062461531},{"$f":"VLOOKUP(AM$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q78*1000","v":5.4540749062461531},{"$f":"VLOOKUP(AN$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R78*1000","v":5.4540749062461531},{"$f":"VLOOKUP(AO$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S78*1000","v":5.4540749062461531},{"$f":"VLOOKUP(AP$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T78*1000","v":5.4540749062461531},{"$f":"VLOOKUP(AQ$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U78*1000","v":5.4540749062461531},{"$f":"VLOOKUP(AR$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V78*1000","v":5.4540749062461531},{"$f":"VLOOKUP(AS$62+$A78-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W78*1000","v":5.4540749062461531}]
[2036,{"$f":"'Resource Options'!$B$22","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!E654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!F654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!G654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!H654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!I654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!J654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!K654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!L654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!M654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!N654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!O654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!P654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!Q654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!R654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!S654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!T654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!U654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!V654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!W654","v":344113.15152316389},null,3.1882736178690037,{"$f":"VLOOKUP(Z$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D79*1000","v":5.1215310268963865},{"$f":"VLOOKUP(AA$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E79*1000","v":5.1330140530314132},{"$f":"VLOOKUP(AB$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F79*1000","v":5.2379807926783899},{"$f":"VLOOKUP(AC$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G79*1000","v":5.2298009018728582},{"$f":"VLOOKUP(AD$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H79*1000","v":5.2267454598490755},{"$f":"VLOOKUP(AE$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I79*1000","v":5.2489193496951341},{"$f":"VLOOKUP(AF$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J79*1000","v":5.2444036974895294},{"$f":"VLOOKUP(AG$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K79*1000","v":5.2937621761055977},{"$f":"VLOOKUP(AH$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L79*1000","v":5.5219124322835134},{"$f":"VLOOKUP(AI$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M79*1000","v":5.4377616213820072},{"$f":"VLOOKUP(AJ$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N79*1000","v":5.4377616213820072},{"$f":"VLOOKUP(AK$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O79*1000","v":5.4377616213820072},{"$f":"VLOOKUP(AL$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P79*1000","v":5.4377616213820072},{"$f":"VLOOKUP(AM$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q79*1000","v":5.4377616213820072},{"$f":"VLOOKUP(AN$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R79*1000","v":5.4377616213820072},{"$f":"VLOOKUP(AO$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S79*1000","v":5.4377616213820072},{"$f":"VLOOKUP(AP$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T79*1000","v":5.4377616213820072},{"$f":"VLOOKUP(AQ$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U79*1000","v":5.4377616213820072},{"$f":"VLOOKUP(AR$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V79*1000","v":5.4377616213820072},{"$f":"VLOOKUP(AS$62+$A79-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W79*1000","v":5.4377616213820072}]
[2037,{"$f":"'Resource Options'!$B$22","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!E694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!F694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!G694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!H694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!I694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!J694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!K694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!L694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!M694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!N694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!O694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!P694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!Q694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!R694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!S694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!T694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!U694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!V694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!W694","v":345145.4909777334},null,3.1913506020001496,{"$f":"VLOOKUP(Z$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D80*1000","v":5.1176610698219474},{"$f":"VLOOKUP(AA$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E80*1000","v":5.2223138511250147},{"$f":"VLOOKUP(AB$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F80*1000","v":5.2141584265930785},{"$f":"VLOOKUP(AC$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G80*1000","v":5.2111121234786388},{"$f":"VLOOKUP(AD$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H80*1000","v":5.2332196906232653},{"$f":"VLOOKUP(AE$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I80*1000","v":5.2287175448549652},{"$f":"VLOOKUP(AF$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J80*1000","v":5.2779283909327992},{"$f":"VLOOKUP(AG$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K80*1000","v":5.5053962435528545},{"$f":"VLOOKUP(AH$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L80*1000","v":5.4214971299920318},{"$f":"VLOOKUP(AI$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M80*1000","v":5.4214971299920318},{"$f":"VLOOKUP(AJ$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N80*1000","v":5.4214971299920318},{"$f":"VLOOKUP(AK$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O80*1000","v":5.4214971299920318},{"$f":"VLOOKUP(AL$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P80*1000","v":5.4214971299920318},{"$f":"VLOOKUP(AM$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q80*1000","v":5.4214971299920318},{"$f":"VLOOKUP(AN$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R80*1000","v":5.4214971299920318},{"$f":"VLOOKUP(AO$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S80*1000","v":5.4214971299920318},{"$f":"VLOOKUP(AP$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T80*1000","v":5.4214971299920318},{"$f":"VLOOKUP(AQ$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U80*1000","v":5.4214971299920318},{"$f":"VLOOKUP(AR$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V80*1000","v":5.4214971299920318},{"$f":"VLOOKUP(AS$62+$A80-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W80*1000","v":5.4214971299920318}]
[2038,{"$f":"'Resource Options'!$B$22","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!E734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!F734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!G734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!H734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!I734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!J734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!K734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!L734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!M734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!N734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!O734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!P734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!Q734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!R734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!S734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!T734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!U734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!V734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!W734","v":346180.92745066655},null,3.1946083823420364,{"$f":"VLOOKUP(Z$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D81*1000","v":5.2066937698155682},{"$f":"VLOOKUP(AA$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E81*1000","v":5.1985627383779462},{"$f":"VLOOKUP(AB$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F81*1000","v":5.1955255468381258},{"$f":"VLOOKUP(AC$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G81*1000","v":5.2175669896543031},{"$f":"VLOOKUP(AD$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H81*1000","v":5.2130783099251898},{"$f":"VLOOKUP(AE$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I81*1000","v":5.2621419650376868},{"$f":"VLOOKUP(AF$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J81*1000","v":5.4889294551872929},{"$f":"VLOOKUP(AG$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K81*1000","v":5.405281286133631},{"$f":"VLOOKUP(AH$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L81*1000","v":5.405281286133631},{"$f":"VLOOKUP(AI$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M81*1000","v":5.405281286133631},{"$f":"VLOOKUP(AJ$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N81*1000","v":5.405281286133631},{"$f":"VLOOKUP(AK$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O81*1000","v":5.405281286133631},{"$f":"VLOOKUP(AL$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P81*1000","v":5.405281286133631},{"$f":"VLOOKUP(AM$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q81*1000","v":5.405281286133631},{"$f":"VLOOKUP(AN$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R81*1000","v":5.405281286133631},{"$f":"VLOOKUP(AO$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S81*1000","v":5.405281286133631},{"$f":"VLOOKUP(AP$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T81*1000","v":5.405281286133631},{"$f":"VLOOKUP(AQ$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U81*1000","v":5.405281286133631},{"$f":"VLOOKUP(AR$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V81*1000","v":5.405281286133631},{"$f":"VLOOKUP(AS$62+$A81-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W81*1000","v":5.405281286133631}]
[2039,{"$f":"'Resource Options'!$B$22","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!E774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!F774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!G774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!H774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!I774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!J774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!K774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!L774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!M774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!N774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!O774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!P774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!Q774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!R774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!S774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!T774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!U774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!V774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!W774","v":347219.47023301851},null,3.1928465493687037,{"$f":"VLOOKUP(Z$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D82*1000","v":5.1830136972860883},{"$f":"VLOOKUP(AA$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E82*1000","v":5.1799855900679219},{"$f":"VLOOKUP(AB$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F82*1000","v":5.2019611063352968},{"$f":"VLOOKUP(AC$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G82*1000","v":5.1974858523680867},{"$f":"VLOOKUP(AD$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H82*1000","v":5.2464027567673854},{"$f":"VLOOKUP(AE$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I82*1000","v":5.4725119194290066},{"$f":"VLOOKUP(AF$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J82*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AG$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K82*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AH$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L82*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AI$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M82*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AJ$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N82*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AK$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O82*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AL$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P82*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AM$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q82*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AN$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R82*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AO$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S82*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AP$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T82*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AQ$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U82*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AR$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V82*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AS$62+$A82-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W82*1000","v":5.3891139443007301}]
[2040,{"$f":"'Resource Options'!$B$22","v":"NW Wind On System"},null,{"$f":"'Wind PPA Analysis'!D814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!E814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!F814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!G814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!H814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!I814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!J814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!K814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!L814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!M814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!N814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!O814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!P814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!Q814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!R814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!S814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!T814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!U814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!V814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!W814","v":348261.1286437175},null,3.1920592073915373,{"$f":"VLOOKUP(Z$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D83*1000","v":5.1644921137267428},{"$f":"VLOOKUP(AA$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E83*1000","v":5.1864019006333981},{"$f":"VLOOKUP(AB$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F83*1000","v":5.1819400322712736},{"$f":"VLOOKUP(AC$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G83*1000","v":5.2307106248927084},{"$f":"VLOOKUP(AD$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H83*1000","v":5.4561434889621205},{"$f":"VLOOKUP(AE$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I83*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AF$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J83*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AG$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K83*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AH$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L83*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AI$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M83*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AJ$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N83*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AK$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O83*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AL$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P83*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AM$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q83*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AN$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R83*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AO$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S83*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AP$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T83*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AQ$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U83*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AR$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V83*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AS$62+$A83-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W83*1000","v":5.3729949594224635}]
[]
[]
[2020,{"$f":"'Resource Options'!$B$23","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD14","v":328009.44},{"$f":"'Wind PPA Analysis'!AE14","v":328009.44},{"$f":"'Wind PPA Analysis'!AF14","v":328009.44},{"$f":"'Wind PPA Analysis'!AG14","v":328009.44},{"$f":"'Wind PPA Analysis'!AH14","v":328009.44},{"$f":"'Wind PPA Analysis'!AI14","v":328009.44},{"$f":"'Wind PPA Analysis'!AJ14","v":328009.44},{"$f":"'Wind PPA Analysis'!AK14","v":328009.44},{"$f":"'Wind PPA Analysis'!AL14","v":328009.44},{"$f":"'Wind PPA Analysis'!AM14","v":328009.44},{"$f":"'Wind PPA Analysis'!AN14","v":328009.44},{"$f":"'Wind PPA Analysis'!AO14","v":328009.44},{"$f":"'Wind PPA Analysis'!AP14","v":328009.44},{"$f":"'Wind PPA Analysis'!AQ14","v":328009.44},{"$f":"'Wind PPA Analysis'!AR14","v":328009.44},{"$f":"'Wind PPA Analysis'!AS14","v":328009.44},{"$f":"'Wind PPA Analysis'!AT14","v":328009.44},{"$f":"'Wind PPA Analysis'!AU14","v":328009.44},{"$f":"'Wind PPA Analysis'!AV14","v":328009.44},{"$f":"'Wind PPA Analysis'!AW14","v":328009.44},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z86:AS86))*0.6","v":2.9862959297100753},{"$f":"VLOOKUP(Z$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D86*1000","v":5.0120868065694673},{"$f":"VLOOKUP(AA$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E86*1000","v":4.7124439421740822},{"$f":"VLOOKUP(AB$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F86*1000","v":4.7249505253781514},{"$f":"VLOOKUP(AC$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G86*1000","v":4.7437723013246824},{"$f":"VLOOKUP(AD$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H86*1000","v":4.7915202898291849},{"$f":"VLOOKUP(AE$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I86*1000","v":4.838655575071396},{"$f":"VLOOKUP(AF$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J86*1000","v":4.900624732873359},{"$f":"VLOOKUP(AG$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K86*1000","v":4.8716657197078703},{"$f":"VLOOKUP(AH$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L86*1000","v":4.9309191594805464},{"$f":"VLOOKUP(AI$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M86*1000","v":4.9677467560263295},{"$f":"VLOOKUP(AJ$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N86*1000","v":5.0005555148342822},{"$f":"VLOOKUP(AK$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O86*1000","v":5.1126173964095436},{"$f":"VLOOKUP(AL$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P86*1000","v":5.1258578813306741},{"$f":"VLOOKUP(AM$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q86*1000","v":5.1846940596312052},{"$f":"VLOOKUP(AN$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R86*1000","v":5.2503476246007796},{"$f":"VLOOKUP(AO$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S86*1000","v":5.2844837608267534},{"$f":"VLOOKUP(AP$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T86*1000","v":5.3729739677278241},{"$f":"VLOOKUP(AQ$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U86*1000","v":5.3850207561139962},{"$f":"VLOOKUP(AR$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V86*1000","v":5.4951408660261754},{"$f":"VLOOKUP(AS$62+$A86-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W86*1000","v":5.4865593812853497}]
[2021,{"$f":"'Resource Options'!$B$23","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!AE54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!AF54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!AG54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!AH54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!AI54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!AJ54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!AK54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!AL54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!AM54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!AN54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!AO54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!AP54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!AQ54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!AR54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!AS54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!AT54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!AU54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!AV54","v":328993.46831999999},{"$f":"'Wind PPA Analysis'!AW54","v":328993.46831999999},null,2.982855607513478,{"$f":"VLOOKUP(Z$62+$A87-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D87*1000","v":4.6983488954876185},{"$f":"VLOOKUP(AA$62+$A87-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E87*1000","v":4.710818071164657},{"$f":"VLOOKUP(AB$62+$A87-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F87*1000","v":4.7295835506726647},{"$f":"VLOOKUP(AC$62+$A87-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G87*1000","v":4.7771887236582105},{"$f":"VLOOKUP(AD$62+$A87-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H87*1000","v":4.824183025993416},{"$f":"VLOOKUP(AE$62+$A87-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I87*1000","v":4.8859668323762309},{"$f":"VLOOKUP(AF$62+$A87-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J87*1000","v":4.8570944363986746},{"$f":"VLOOKUP(AG$62+$A87-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K87*1000","v":4.9161706475379328},{"$f":"VLOOKUP(AH$62+$A87-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L87*1000","v":4.9528880917510767},{"$f":"VLOOKUP(AI$62+$A87-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M87*1000","v":4.9855987186782471},{"$f":"VLOOKUP(AJ$62+$A87-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N87*1000","v":5.0973254201490965},{"$f":"VLOOKUP(AK$62+$A87-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O87*1000","v":5.1105263024234047},{"$f":"VLOOKUP(AL$62+$A87-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P87*1000","v":5.1691865001308139},{"$f":"VLOOKUP(AM$62+$A87-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q87*1000","v":5.2346436935202192},{"$f":"VLOOKUP(AN$62+$A87-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R87*1000","v":5.2686777276438228},{"$f":"VLOOKUP(AO$62+$A87-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S87*1000","v":5.3569032579539613},{"$f":"VLOOKUP(AP$62+$A87-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T87*1000","v":5.3689140140717813},{"$f":"VLOOKUP(AQ$62+$A87-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U87*1000","v":5.4787047517708629},{"$f":"VLOOKUP(AR$62+$A87-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V87*1000","v":5.4701489344819043},{"$f":"VLOOKUP(AS$62+$A87-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W87*1000","v":5.4669530722981676}]
[2022,{"$f":"'Resource Options'!$B$23","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!AE94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!AF94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!AG94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!AH94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!AI94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!AJ94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!AK94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!AL94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!AM94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!AN94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!AO94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!AP94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!AQ94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!AR94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!AS94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!AT94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!AU94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!AV94","v":329980.44872495992},{"$f":"'Wind PPA Analysis'!AW94","v":329980.44872495992},null,2.9968930348366358,{"$f":"VLOOKUP(Z$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D88*1000","v":4.696727887502151},{"$f":"VLOOKUP(AA$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E88*1000","v":4.7154372389557979},{"$f":"VLOOKUP(AB$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F88*1000","v":4.7629000235874495},{"$f":"VLOOKUP(AC$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G88*1000","v":4.8097537646993187},{"$f":"VLOOKUP(AD$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H88*1000","v":4.8713527740540696},{"$f":"VLOOKUP(AE$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I88*1000","v":4.842566736190105},{"$f":"VLOOKUP(AF$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J88*1000","v":4.901466248791559},{"$f":"VLOOKUP(AG$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K88*1000","v":4.9380738701406557},{"$f":"VLOOKUP(AH$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L88*1000","v":4.9706866587021414},{"$f":"VLOOKUP(AI$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M88*1000","v":5.0820791826012943},{"$f":"VLOOKUP(AJ$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N88*1000","v":5.0952405806813612},{"$f":"VLOOKUP(AK$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O88*1000","v":5.1537253241583398},{"$f":"VLOOKUP(AL$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P88*1000","v":5.2189867333202598},{"$f":"VLOOKUP(AM$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q88*1000","v":5.2529189707316295},{"$f":"VLOOKUP(AN$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R88*1000","v":5.3408806161056459},{"$f":"VLOOKUP(AO$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S88*1000","v":5.3528554477285963},{"$f":"VLOOKUP(AP$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T88*1000","v":5.4623177983757367},{"$f":"VLOOKUP(AQ$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U88*1000","v":5.4537875717666049},{"$f":"VLOOKUP(AR$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V88*1000","v":5.450601268492691},{"$f":"VLOOKUP(AS$62+$A88-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W88*1000","v":5.4737248418617748}]
[2023,{"$f":"'Resource Options'!$B$23","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!AE134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!AF134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!AG134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!AH134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!AI134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!AJ134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!AK134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!AL134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!AM134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!AN134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!AO134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!AP134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!AQ134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!AR134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!AS134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!AT134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!AU134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!AV134","v":330970.39007113478},{"$f":"'Wind PPA Analysis'!AW134","v":330970.39007113478},null,3.0116367804013158,{"$f":"VLOOKUP(Z$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D89*1000","v":4.7013332392380844},{"$f":"VLOOKUP(AA$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E89*1000","v":4.74865406140324},{"$f":"VLOOKUP(AB$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F89*1000","v":4.7953676617141765},{"$f":"VLOOKUP(AC$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G89*1000","v":4.8567824267737487},{"$f":"VLOOKUP(AD$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H89*1000","v":4.8280824887239335},{"$f":"VLOOKUP(AE$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I89*1000","v":4.8868058312976661},{"$f":"VLOOKUP(AF$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J89*1000","v":4.9233039582658584},{"$f":"VLOOKUP(AG$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K89*1000","v":4.955819201098846},{"$f":"VLOOKUP(AH$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L89*1000","v":5.066878546960413},{"$f":"VLOOKUP(AI$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M89*1000","v":5.0800005789445279},{"$f":"VLOOKUP(AJ$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N89*1000","v":5.1383103929794016},{"$f":"VLOOKUP(AK$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O89*1000","v":5.2033766035097306},{"$f":"VLOOKUP(AL$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P89*1000","v":5.2372073486855726},{"$f":"VLOOKUP(AM$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q89*1000","v":5.3249058984104147},{"$f":"VLOOKUP(AN$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R89*1000","v":5.336844912989628},{"$f":"VLOOKUP(AO$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S89*1000","v":5.4459798587993387},{"$f":"VLOOKUP(AP$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T89*1000","v":5.437475146327623},{"$f":"VLOOKUP(AQ$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U89*1000","v":5.4342983733725729},{"$f":"VLOOKUP(AR$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V89*1000","v":5.4573527835112419},{"$f":"VLOOKUP(AS$62+$A89-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W89*1000","v":5.452657815748962}]
[2024,{"$f":"'Resource Options'!$B$23","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!AE174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!AF174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!AG174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!AH174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!AI174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!AJ174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!AK174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!AL174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!AM174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!AN174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!AO174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!AP174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!AQ174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!AR174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!AS174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!AT174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!AU174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!AV174","v":331963.30124134815},{"$f":"'Wind PPA Analysis'!AW174","v":331963.30124134815},null,3.0276097837667697,{"$f":"VLOOKUP(Z$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D90*1000","v":4.7344507092754142},{"$f":"VLOOKUP(AA$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E90*1000","v":4.7810245879503253},{"$f":"VLOOKUP(AB$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F90*1000","v":4.8422556597943665},{"$f":"VLOOKUP(AC$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G90*1000","v":4.8136415640318377},{"$f":"VLOOKUP(AD$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H90*1000","v":4.8721892635071455},{"$f":"VLOOKUP(AE$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I90*1000","v":4.9085782235950735},{"$f":"VLOOKUP(AF$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J90*1000","v":4.9409962124614619},{"$f":"VLOOKUP(AG$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K90*1000","v":5.0517233768299246},{"$f":"VLOOKUP(AH$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L90*1000","v":5.0648061604631387},{"$f":"VLOOKUP(AI$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M90*1000","v":5.1229415682745785},{"$f":"VLOOKUP(AJ$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N90*1000","v":5.1878131640176779},{"$f":"VLOOKUP(AK$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O90*1000","v":5.2215427205240008},{"$f":"VLOOKUP(AL$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P90*1000","v":5.3089789615258383},{"$f":"VLOOKUP(AM$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q90*1000","v":5.3208822661910551},{"$f":"VLOOKUP(AN$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R90*1000","v":5.4296907864400197},{"$f":"VLOOKUP(AO$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S90*1000","v":5.4212115117922473},{"$f":"VLOOKUP(AP$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T90*1000","v":5.4180442406506222},{"$f":"VLOOKUP(AQ$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U90*1000","v":5.4410296944279581},{"$f":"VLOOKUP(AR$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V90*1000","v":5.4363487694406398},{"$f":"VLOOKUP(AS$62+$A90-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W90*1000","v":5.4875137674011079}]
[2025,{"$f":"'Resource Options'!$B$23","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!AE214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!AF214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!AG214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!AH214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!AI214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!AJ214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!AK214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!AL214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!AM214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!AN214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!AO214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!AP214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!AQ214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!AR214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!AS214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!AT214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!AU214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!AV214","v":332959.19114507217},{"$f":"'Wind PPA Analysis'!AW214","v":332959.19114507217},null,3.0460177729737681,{"$f":"VLOOKUP(Z$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D91*1000","v":4.766724414706208},{"$f":"VLOOKUP(AA$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E91*1000","v":4.8277723427660684},{"$f":"VLOOKUP(AB$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F91*1000","v":4.7992438325342359},{"$f":"VLOOKUP(AC$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G91*1000","v":4.8576164142643528},{"$f":"VLOOKUP(AD$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H91*1000","v":4.8938965339930949},{"$f":"VLOOKUP(AE$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I91*1000","v":4.9262175597821161},{"$f":"VLOOKUP(AF$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J91*1000","v":5.0366135362212603},{"$f":"VLOOKUP(AG$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K91*1000","v":5.0496571888964503},{"$f":"VLOOKUP(AH$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L91*1000","v":5.1076187121381649},{"$f":"VLOOKUP(AI$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M91*1000","v":5.1722962751921022},{"$f":"VLOOKUP(AJ$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N91*1000","v":5.2059249456869408},{"$f":"VLOOKUP(AK$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O91*1000","v":5.2930996625382241},{"$f":"VLOOKUP(AL$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P91*1000","v":5.3049673640987596},{"$f":"VLOOKUP(AM$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q91*1000","v":5.4134504351346164},{"$f":"VLOOKUP(AN$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R91*1000","v":5.4049965222255709},{"$f":"VLOOKUP(AO$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S91*1000","v":5.4018387244771908},{"$f":"VLOOKUP(AP$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T91*1000","v":5.424755428143528},{"$f":"VLOOKUP(AQ$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U91*1000","v":5.420088503928854},{"$f":"VLOOKUP(AR$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V91*1000","v":5.4711004660030991},{"$f":"VLOOKUP(AS$62+$A91-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W91*1000","v":5.7068936375452308}]
[2026,{"$f":"'Resource Options'!$B$23","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!AE254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!AF254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!AG254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!AH254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!AI254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!AJ254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!AK254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!AL254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!AM254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!AN254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!AO254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!AP254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!AQ254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!AR254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!AS254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!AT254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!AU254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!AV254","v":333958.06871850725},{"$f":"'Wind PPA Analysis'!AW254","v":333958.06871850725},null,3.062297332917769,{"$f":"VLOOKUP(Z$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D92*1000","v":4.8133323457288837},{"$f":"VLOOKUP(AA$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E92*1000","v":4.7848891650391208},{"$f":"VLOOKUP(AB$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F92*1000","v":4.8430871528059365},{"$f":"VLOOKUP(AC$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G92*1000","v":4.8792587577199376},{"$f":"VLOOKUP(AD$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H92*1000","v":4.9114831104507664},{"$f":"VLOOKUP(AE$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I92*1000","v":5.021548889552605},{"$f":"VLOOKUP(AF$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J92*1000","v":5.0345535283115179},{"$f":"VLOOKUP(AG$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K92*1000","v":5.0923416870769351},{"$f":"VLOOKUP(AH$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L92*1000","v":5.1568257977987084},{"$f":"VLOOKUP(AI$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M92*1000","v":5.1903538840348382},{"$f":"VLOOKUP(AJ$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N92*1000","v":5.2772678589613413},{"$f":"VLOOKUP(AK$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O92*1000","v":5.2891000639070409},{"$f":"VLOOKUP(AL$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P92*1000","v":5.3972586591571474},{"$f":"VLOOKUP(AM$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q92*1000","v":5.3888300321291851},{"$f":"VLOOKUP(AN$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R92*1000","v":5.3856816794388767},{"$f":"VLOOKUP(AO$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S92*1000","v":5.408529838627647},{"$f":"VLOOKUP(AP$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T92*1000","v":5.4038768733089295},{"$f":"VLOOKUP(AQ$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U92*1000","v":5.4547362572314073},{"$f":"VLOOKUP(AR$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V92*1000","v":5.6898241650500836},{"$f":"VLOOKUP(AS$62+$A92-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W92*1000","v":5.6031144746579198}]
[2027,{"$f":"'Resource Options'!$B$23","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!AE294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!AF294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!AG294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!AH294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!AI294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!AJ294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!AK294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!AL294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!AM294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!AN294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!AO294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!AP294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!AQ294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!AR294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!AS294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!AT294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!AU294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!AV294","v":334959.94292466278},{"$f":"'Wind PPA Analysis'!AW294","v":334959.94292466278},null,3.076788514170782,{"$f":"VLOOKUP(Z$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D93*1000","v":4.7705774327408976},{"$f":"VLOOKUP(AA$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E93*1000","v":4.8286013487596575},{"$f":"VLOOKUP(AB$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F93*1000","v":4.8646647634296478},{"$f":"VLOOKUP(AC$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G93*1000","v":4.8967927322540037},{"$f":"VLOOKUP(AD$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H93*1000","v":5.006529301647662},{"$f":"VLOOKUP(AE$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I93*1000","v":5.0194950431819718},{"$f":"VLOOKUP(AF$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J93*1000","v":5.0771103560089088},{"$f":"VLOOKUP(AG$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K93*1000","v":5.1414015930196495},{"$f":"VLOOKUP(AH$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L93*1000","v":5.1748293958472962},{"$f":"VLOOKUP(AI$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M93*1000","v":5.2614834087351356},{"$f":"VLOOKUP(AJ$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N93*1000","v":5.2732802232373279},{"$f":"VLOOKUP(AK$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O93*1000","v":5.381115313217494},{"$f":"VLOOKUP(AL$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P93*1000","v":5.3727118964398652},{"$f":"VLOOKUP(AM$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q93*1000","v":5.3695729605572042},{"$f":"VLOOKUP(AN$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R93*1000","v":5.392352780286787},{"$f":"VLOOKUP(AO$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S93*1000","v":5.3877137321125916},{"$f":"VLOOKUP(AP$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T93*1000","v":5.438420994248661},{"$f":"VLOOKUP(AQ$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U93*1000","v":5.6728057478066631},{"$f":"VLOOKUP(AR$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V93*1000","v":5.5863554084326212},{"$f":"VLOOKUP(AS$62+$A93-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W93*1000","v":5.5863554084326212}]
[2028,{"$f":"'Resource Options'!$B$23","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!AE334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!AF334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!AG334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!AH334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!AI334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!AJ334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!AK334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!AL334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!AM334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!AN334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!AO334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!AP334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!AQ334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!AR334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!AS334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!AT334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!AU334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!AV334","v":335964.82275343669},{"$f":"'Wind PPA Analysis'!AW334","v":335964.82275343669},null,3.0943884585488677,{"$f":"VLOOKUP(Z$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D94*1000","v":4.8141588721432287},{"$f":"VLOOKUP(AA$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E94*1000","v":4.8501144201691417},{"$f":"VLOOKUP(AB$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F94*1000","v":4.8821462933738831},{"$f":"VLOOKUP(AC$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G94*1000","v":4.9915546377344597},{"$f":"VLOOKUP(AD$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H94*1000","v":5.0044815983868123},{"$f":"VLOOKUP(AE$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I94*1000","v":5.0619245822621233},{"$f":"VLOOKUP(AF$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J94*1000","v":5.1260235224522939},{"$f":"VLOOKUP(AG$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K94*1000","v":5.1593513418218313},{"$f":"VLOOKUP(AH$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L94*1000","v":5.2457461702244643},{"$f":"VLOOKUP(AI$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M94*1000","v":5.2575077001369186},{"$f":"VLOOKUP(AJ$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N94*1000","v":5.3650202524601154},{"$f":"VLOOKUP(AK$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O94*1000","v":5.3566419705282815},{"$f":"VLOOKUP(AL$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P94*1000","v":5.3535124232873441},{"$f":"VLOOKUP(AM$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q94*1000","v":5.3762241079628996},{"$f":"VLOOKUP(AN$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R94*1000","v":5.3715989353066735},{"$f":"VLOOKUP(AO$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S94*1000","v":5.4221545306566927},{"$f":"VLOOKUP(AP$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T94*1000","v":5.6558382331073433},{"$f":"VLOOKUP(AQ$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U94*1000","v":5.5696464690255469},{"$f":"VLOOKUP(AR$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V94*1000","v":5.5696464690255469},{"$f":"VLOOKUP(AS$62+$A94-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W94*1000","v":5.5696464690255469}]
[2029,{"$f":"'Resource Options'!$B$23","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!AE374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!AF374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!AG374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!AH374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!AI374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!AJ374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!AK374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!AL374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!AM374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!AN374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!AO374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!AP374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!AQ374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!AR374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!AS374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!AT374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!AU374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!AV374","v":336972.71722169698},{"$f":"'Wind PPA Analysis'!AW374","v":336972.71722169698},null,3.1104584682522085,{"$f":"VLOOKUP(Z$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D95*1000","v":4.8356075973770114},{"$f":"VLOOKUP(AA$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E95*1000","v":4.8675436623867228},{"$f":"VLOOKUP(AB$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F95*1000","v":4.9766247634441267},{"$f":"VLOOKUP(AC$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G95*1000","v":4.9895130592091856},{"$f":"VLOOKUP(AD$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H95*1000","v":5.0467842295734044},{"$f":"VLOOKUP(AE$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I95*1000","v":5.1106914481079695},{"$f":"VLOOKUP(AF$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J95*1000","v":5.1439195830726145},{"$f":"VLOOKUP(AG$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K95*1000","v":5.2300560022178111},{"$f":"VLOOKUP(AH$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L95*1000","v":5.2417823530776868},{"$f":"VLOOKUP(AI$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M95*1000","v":5.3489733324627275},{"$f":"VLOOKUP(AJ$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N95*1000","v":5.3406201101976896},{"$f":"VLOOKUP(AK$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O95*1000","v":5.3374999235167939},{"$f":"VLOOKUP(AL$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P95*1000","v":5.360143676932104},{"$f":"VLOOKUP(AM$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q95*1000","v":5.3555323382917983},{"$f":"VLOOKUP(AN$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R95*1000","v":5.4059367204952071},{"$f":"VLOOKUP(AO$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S95*1000","v":5.6389214687012394},{"$f":"VLOOKUP(AP$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T95*1000","v":5.552987506506029},{"$f":"VLOOKUP(AQ$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U95*1000","v":5.552987506506029},{"$f":"VLOOKUP(AR$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V95*1000","v":5.552987506506029},{"$f":"VLOOKUP(AS$62+$A95-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W95*1000","v":5.552987506506029}]
[2030,{"$f":"'Resource Options'!$B$23","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!AE414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!AF414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!AG414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!AH414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!AI414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!AJ414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!AK414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!AL414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!AM414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!AN414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!AO414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!AP414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!AQ414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!AR414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!AS414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!AT414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!AU414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!AV414","v":337983.63537336199},{"$f":"'Wind PPA Analysis'!AW414","v":337983.63537336199},null,3.1261402449358529,{"$f":"VLOOKUP(Z$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D96*1000","v":4.8529847082619382},{"$f":"VLOOKUP(AA$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E96*1000","v":4.9617395448096993},{"$f":"VLOOKUP(AB$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F96*1000","v":4.9745892913351808},{"$f":"VLOOKUP(AC$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G96*1000","v":5.0316891620871438},{"$f":"VLOOKUP(AD$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H96*1000","v":5.0954052324107391},{"$f":"VLOOKUP(AE$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I96*1000","v":5.1285339811292276},{"$f":"VLOOKUP(AF$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J96*1000","v":5.2144127639260347},{"$f":"VLOOKUP(AG$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K96*1000","v":5.2261040409548229},{"$f":"VLOOKUP(AH$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L96*1000","v":5.3329744092350237},{"$f":"VLOOKUP(AI$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M96*1000","v":5.3246461716826428},{"$f":"VLOOKUP(AJ$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N96*1000","v":5.321535317564102},{"$f":"VLOOKUP(AK$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O96*1000","v":5.3441113429033944},{"$f":"VLOOKUP(AL$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P96*1000","v":5.3395137969010964},{"$f":"VLOOKUP(AM$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q96*1000","v":5.3897674182404867},{"$f":"VLOOKUP(AN$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R96*1000","v":5.6220553027928615},{"$f":"VLOOKUP(AO$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S96*1000","v":5.5363783713918542},{"$f":"VLOOKUP(AP$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T96*1000","v":5.5363783713918542},{"$f":"VLOOKUP(AQ$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U96*1000","v":5.5363783713918542},{"$f":"VLOOKUP(AR$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V96*1000","v":5.5363783713918542},{"$f":"VLOOKUP(AS$62+$A96-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W96*1000","v":5.5363783713918542}]
[2031,{"$f":"'Resource Options'!$B$23","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!AE454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!AF454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!AG454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!AH454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!AI454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!AJ454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!AK454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!AL454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!AM454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!AN454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!AO454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!AP454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!AQ454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!AR454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!AS454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!AT454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!AU454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!AV454","v":338997.58627948212},{"$f":"'Wind PPA Analysis'!AW454","v":338997.58627948212},null,3.1416373712372576,{"$f":"VLOOKUP(Z$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D97*1000","v":4.9468988482649046},{"$f":"VLOOKUP(AA$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E97*1000","v":4.9597101608526222},{"$f":"VLOOKUP(AB$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F97*1000","v":5.0166392443540815},{"$f":"VLOOKUP(AC$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G97*1000","v":5.0801647381961503},{"$f":"VLOOKUP(AD$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H97*1000","v":5.1131943979354215},{"$f":"VLOOKUP(AE$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I97*1000","v":5.19881631498109},{"$f":"VLOOKUP(AF$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J97*1000","v":5.2104726230855656},{"$f":"VLOOKUP(AG$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K97*1000","v":5.3170233392173714},{"$f":"VLOOKUP(AH$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L97*1000","v":5.3087200116476989},{"$f":"VLOOKUP(AI$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M97*1000","v":5.3056184621775691},{"$f":"VLOOKUP(AJ$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N97*1000","v":5.3281269620173415},{"$f":"VLOOKUP(AK$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O97*1000","v":5.3235431673988982},{"$f":"VLOOKUP(AL$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P97*1000","v":5.3736464788040736},{"$f":"VLOOKUP(AM$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q97*1000","v":5.6052395840407394},{"$f":"VLOOKUP(AN$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R97*1000","v":5.5198189146479102},{"$f":"VLOOKUP(AO$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S97*1000","v":5.5198189146479102},{"$f":"VLOOKUP(AP$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T97*1000","v":5.5198189146479102},{"$f":"VLOOKUP(AQ$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U97*1000","v":5.5198189146479102},{"$f":"VLOOKUP(AR$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V97*1000","v":5.5198189146479102},{"$f":"VLOOKUP(AS$62+$A97-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W97*1000","v":5.5198189146479102}]
[2032,{"$f":"'Resource Options'!$B$23","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!AE494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!AF494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!AG494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!AH494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!AI494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!AJ494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!AK494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!AL494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!AM494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!AN494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!AO494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!AP494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!AQ494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!AR494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!AS494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!AT494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!AU494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!AV494","v":340014.57903832052},{"$f":"'Wind PPA Analysis'!AW494","v":340014.57903832052},null,3.1526436611525854,{"$f":"VLOOKUP(Z$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D98*1000","v":4.9448755342498734},{"$f":"VLOOKUP(AA$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E98*1000","v":5.0016343413300914},{"$f":"VLOOKUP(AB$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F98*1000","v":5.0649698287100202},{"$f":"VLOOKUP(AC$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G98*1000","v":5.0979006958478781},{"$f":"VLOOKUP(AD$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H98*1000","v":5.183266515434787},{"$f":"VLOOKUP(AE$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I98*1000","v":5.1948879592079429},{"$f":"VLOOKUP(AF$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J98*1000","v":5.3011199792795329},{"$f":"VLOOKUP(AG$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K98*1000","v":5.2928414871861404},{"$f":"VLOOKUP(AH$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L98*1000","v":5.2897492145339688},{"$f":"VLOOKUP(AI$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M98*1000","v":5.3121903908448083},{"$f":"VLOOKUP(AJ$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N98*1000","v":5.3076203064794605},{"$f":"VLOOKUP(AK$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O98*1000","v":5.3575737575314806},{"$f":"VLOOKUP(AL$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P98*1000","v":5.5884741615560722},{"$f":"VLOOKUP(AM$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q98*1000","v":5.5033089876848562},{"$f":"VLOOKUP(AN$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R98*1000","v":5.5033089876848562},{"$f":"VLOOKUP(AO$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S98*1000","v":5.5033089876848562},{"$f":"VLOOKUP(AP$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T98*1000","v":5.5033089876848562},{"$f":"VLOOKUP(AQ$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U98*1000","v":5.5033089876848562},{"$f":"VLOOKUP(AR$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V98*1000","v":5.5033089876848562},{"$f":"VLOOKUP(AS$62+$A98-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W98*1000","v":5.5033089876848562}]
[2033,{"$f":"'Resource Options'!$B$23","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!AE534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!AF534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!AG534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!AH534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!AI534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!AJ534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!AK534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!AL534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!AM534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!AN534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!AO534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!AP534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!AQ534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!AR534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!AS534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!AT534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!AU534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!AV534","v":341034.62277543545},{"$f":"'Wind PPA Analysis'!AW534","v":341034.62277543545},null,3.164246815912986,{"$f":"VLOOKUP(Z$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D99*1000","v":4.9866743183749671},{"$f":"VLOOKUP(AA$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E99*1000","v":5.0498203676071993},{"$f":"VLOOKUP(AB$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F99*1000","v":5.0826527376349739},{"$f":"VLOOKUP(AC$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G99*1000","v":5.1677632257575148},{"$f":"VLOOKUP(AD$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H99*1000","v":5.1793499094795044},{"$f":"VLOOKUP(AE$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I99*1000","v":5.2852641867193757},{"$f":"VLOOKUP(AF$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J99*1000","v":5.2770104558186857},{"$f":"VLOOKUP(AG$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K99*1000","v":5.2739274322372571},{"$f":"VLOOKUP(AH$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L99*1000","v":5.2963014863856523},{"$f":"VLOOKUP(AI$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M99*1000","v":5.2917450712656642},{"$f":"VLOOKUP(AJ$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N99*1000","v":5.3415491102008783},{"$f":"VLOOKUP(AK$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O99*1000","v":5.5717588849013682},{"$f":"VLOOKUP(AL$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P99*1000","v":5.4868484423577835},{"$f":"VLOOKUP(AM$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q99*1000","v":5.4868484423577835},{"$f":"VLOOKUP(AN$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R99*1000","v":5.4868484423577835},{"$f":"VLOOKUP(AO$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S99*1000","v":5.4868484423577835},{"$f":"VLOOKUP(AP$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T99*1000","v":5.4868484423577835},{"$f":"VLOOKUP(AQ$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U99*1000","v":5.4868484423577835},{"$f":"VLOOKUP(AR$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V99*1000","v":5.4868484423577835},{"$f":"VLOOKUP(AS$62+$A99-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W99*1000","v":5.4868484423577835}]
[2034,{"$f":"'Resource Options'!$B$23","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!AE574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!AF574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!AG574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!AH574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!AI574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!AJ574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!AK574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!AL574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!AM574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!AN574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!AO574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!AP574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!AQ574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!AR574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!AS574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!AT574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!AU574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!AV574","v":342057.72664376162},{"$f":"'Wind PPA Analysis'!AW574","v":342057.72664376162},null,3.1740279587224287,{"$f":"VLOOKUP(Z$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D100*1000","v":5.0347162189503498},{"$f":"VLOOKUP(AA$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E100*1000","v":5.0674503864755485},{"$f":"VLOOKUP(AB$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F100*1000","v":5.152306306837005},{"$f":"VLOOKUP(AC$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G100*1000","v":5.1638583344760782},{"$f":"VLOOKUP(AD$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H100*1000","v":5.2694558192615926},{"$f":"VLOOKUP(AE$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I100*1000","v":5.2612267754922115},{"$f":"VLOOKUP(AF$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J100*1000","v":5.2581529733173076},{"$f":"VLOOKUP(AG$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K100*1000","v":5.2804601060674514},{"$f":"VLOOKUP(AH$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L100*1000","v":5.2759173193077435},{"$f":"VLOOKUP(AI$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M100*1000","v":5.3255723930218153},{"$f":"VLOOKUP(AJ$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N100*1000","v":5.5550936040891035},{"$f":"VLOOKUP(AK$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O100*1000","v":5.4704371309648909},{"$f":"VLOOKUP(AL$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P100*1000","v":5.4704371309648909},{"$f":"VLOOKUP(AM$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q100*1000","v":5.4704371309648909},{"$f":"VLOOKUP(AN$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R100*1000","v":5.4704371309648909},{"$f":"VLOOKUP(AO$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S100*1000","v":5.4704371309648909},{"$f":"VLOOKUP(AP$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T100*1000","v":5.4704371309648909},{"$f":"VLOOKUP(AQ$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U100*1000","v":5.4704371309648909},{"$f":"VLOOKUP(AR$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V100*1000","v":5.4704371309648909},{"$f":"VLOOKUP(AS$62+$A100-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W100*1000","v":5.4704371309648909}]
[2035,{"$f":"'Resource Options'!$B$23","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!AE614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!AF614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!AG614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!AH614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!AI614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!AJ614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!AK614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!AL614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!AM614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!AN614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!AO614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!AP614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!AQ614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!AR614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!AS614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!AT614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!AU614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!AV614","v":343083.89982369286},{"$f":"'Wind PPA Analysis'!AW614","v":343083.89982369286},null,3.1815172481138068,{"$f":"VLOOKUP(Z$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D101*1000","v":5.0522935059576763},{"$f":"VLOOKUP(AA$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E101*1000","v":5.136895619977075},{"$f":"VLOOKUP(AB$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F101*1000","v":5.1484130951905076},{"$f":"VLOOKUP(AC$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G101*1000","v":5.253694735056424},{"$f":"VLOOKUP(AD$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H101*1000","v":5.2454903045784764},{"$f":"VLOOKUP(AE$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I101*1000","v":5.2424256962286222},{"$f":"VLOOKUP(AF$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J101*1000","v":5.2646661077442189},{"$f":"VLOOKUP(AG$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K101*1000","v":5.2601369085819982},{"$f":"VLOOKUP(AH$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L101*1000","v":5.3096434626339137},{"$f":"VLOOKUP(AI$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M101*1000","v":5.5384781695803635},{"$f":"VLOOKUP(AJ$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N101*1000","v":5.4540749062461531},{"$f":"VLOOKUP(AK$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O101*1000","v":5.4540749062461531},{"$f":"VLOOKUP(AL$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P101*1000","v":5.4540749062461531},{"$f":"VLOOKUP(AM$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q101*1000","v":5.4540749062461531},{"$f":"VLOOKUP(AN$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R101*1000","v":5.4540749062461531},{"$f":"VLOOKUP(AO$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S101*1000","v":5.4540749062461531},{"$f":"VLOOKUP(AP$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T101*1000","v":5.4540749062461531},{"$f":"VLOOKUP(AQ$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U101*1000","v":5.4540749062461531},{"$f":"VLOOKUP(AR$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V101*1000","v":5.4540749062461531},{"$f":"VLOOKUP(AS$62+$A101-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W101*1000","v":5.4540749062461531}]
[2036,{"$f":"'Resource Options'!$B$23","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!AE654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!AF654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!AG654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!AH654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!AI654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!AJ654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!AK654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!AL654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!AM654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!AN654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!AO654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!AP654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!AQ654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!AR654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!AS654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!AT654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!AU654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!AV654","v":344113.15152316389},{"$f":"'Wind PPA Analysis'!AW654","v":344113.15152316389},null,3.1882736178690037,{"$f":"VLOOKUP(Z$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D102*1000","v":5.1215310268963865},{"$f":"VLOOKUP(AA$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E102*1000","v":5.1330140530314132},{"$f":"VLOOKUP(AB$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F102*1000","v":5.2379807926783899},{"$f":"VLOOKUP(AC$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G102*1000","v":5.2298009018728582},{"$f":"VLOOKUP(AD$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H102*1000","v":5.2267454598490755},{"$f":"VLOOKUP(AE$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I102*1000","v":5.2489193496951341},{"$f":"VLOOKUP(AF$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J102*1000","v":5.2444036974895294},{"$f":"VLOOKUP(AG$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K102*1000","v":5.2937621761055977},{"$f":"VLOOKUP(AH$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L102*1000","v":5.5219124322835134},{"$f":"VLOOKUP(AI$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M102*1000","v":5.4377616213820072},{"$f":"VLOOKUP(AJ$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N102*1000","v":5.4377616213820072},{"$f":"VLOOKUP(AK$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O102*1000","v":5.4377616213820072},{"$f":"VLOOKUP(AL$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P102*1000","v":5.4377616213820072},{"$f":"VLOOKUP(AM$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q102*1000","v":5.4377616213820072},{"$f":"VLOOKUP(AN$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R102*1000","v":5.4377616213820072},{"$f":"VLOOKUP(AO$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S102*1000","v":5.4377616213820072},{"$f":"VLOOKUP(AP$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T102*1000","v":5.4377616213820072},{"$f":"VLOOKUP(AQ$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U102*1000","v":5.4377616213820072},{"$f":"VLOOKUP(AR$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V102*1000","v":5.4377616213820072},{"$f":"VLOOKUP(AS$62+$A102-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W102*1000","v":5.4377616213820072}]
[2037,{"$f":"'Resource Options'!$B$23","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!AE694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!AF694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!AG694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!AH694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!AI694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!AJ694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!AK694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!AL694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!AM694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!AN694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!AO694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!AP694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!AQ694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!AR694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!AS694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!AT694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!AU694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!AV694","v":345145.4909777334},{"$f":"'Wind PPA Analysis'!AW694","v":345145.4909777334},null,3.1913506020001496,{"$f":"VLOOKUP(Z$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D103*1000","v":5.1176610698219474},{"$f":"VLOOKUP(AA$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E103*1000","v":5.2223138511250147},{"$f":"VLOOKUP(AB$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F103*1000","v":5.2141584265930785},{"$f":"VLOOKUP(AC$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G103*1000","v":5.2111121234786388},{"$f":"VLOOKUP(AD$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H103*1000","v":5.2332196906232653},{"$f":"VLOOKUP(AE$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I103*1000","v":5.2287175448549652},{"$f":"VLOOKUP(AF$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J103*1000","v":5.2779283909327992},{"$f":"VLOOKUP(AG$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K103*1000","v":5.5053962435528545},{"$f":"VLOOKUP(AH$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L103*1000","v":5.4214971299920318},{"$f":"VLOOKUP(AI$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M103*1000","v":5.4214971299920318},{"$f":"VLOOKUP(AJ$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N103*1000","v":5.4214971299920318},{"$f":"VLOOKUP(AK$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O103*1000","v":5.4214971299920318},{"$f":"VLOOKUP(AL$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P103*1000","v":5.4214971299920318},{"$f":"VLOOKUP(AM$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q103*1000","v":5.4214971299920318},{"$f":"VLOOKUP(AN$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R103*1000","v":5.4214971299920318},{"$f":"VLOOKUP(AO$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S103*1000","v":5.4214971299920318},{"$f":"VLOOKUP(AP$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T103*1000","v":5.4214971299920318},{"$f":"VLOOKUP(AQ$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U103*1000","v":5.4214971299920318},{"$f":"VLOOKUP(AR$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V103*1000","v":5.4214971299920318},{"$f":"VLOOKUP(AS$62+$A103-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W103*1000","v":5.4214971299920318}]
[2038,{"$f":"'Resource Options'!$B$23","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!AE734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!AF734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!AG734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!AH734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!AI734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!AJ734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!AK734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!AL734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!AM734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!AN734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!AO734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!AP734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!AQ734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!AR734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!AS734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!AT734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!AU734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!AV734","v":346180.92745066655},{"$f":"'Wind PPA Analysis'!AW734","v":346180.92745066655},null,3.1946083823420364,{"$f":"VLOOKUP(Z$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D104*1000","v":5.2066937698155682},{"$f":"VLOOKUP(AA$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E104*1000","v":5.1985627383779462},{"$f":"VLOOKUP(AB$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F104*1000","v":5.1955255468381258},{"$f":"VLOOKUP(AC$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G104*1000","v":5.2175669896543031},{"$f":"VLOOKUP(AD$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H104*1000","v":5.2130783099251898},{"$f":"VLOOKUP(AE$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I104*1000","v":5.2621419650376868},{"$f":"VLOOKUP(AF$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J104*1000","v":5.4889294551872929},{"$f":"VLOOKUP(AG$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K104*1000","v":5.405281286133631},{"$f":"VLOOKUP(AH$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L104*1000","v":5.405281286133631},{"$f":"VLOOKUP(AI$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M104*1000","v":5.405281286133631},{"$f":"VLOOKUP(AJ$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N104*1000","v":5.405281286133631},{"$f":"VLOOKUP(AK$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O104*1000","v":5.405281286133631},{"$f":"VLOOKUP(AL$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P104*1000","v":5.405281286133631},{"$f":"VLOOKUP(AM$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q104*1000","v":5.405281286133631},{"$f":"VLOOKUP(AN$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R104*1000","v":5.405281286133631},{"$f":"VLOOKUP(AO$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S104*1000","v":5.405281286133631},{"$f":"VLOOKUP(AP$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T104*1000","v":5.405281286133631},{"$f":"VLOOKUP(AQ$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U104*1000","v":5.405281286133631},{"$f":"VLOOKUP(AR$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V104*1000","v":5.405281286133631},{"$f":"VLOOKUP(AS$62+$A104-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W104*1000","v":5.405281286133631}]
[2039,{"$f":"'Resource Options'!$B$23","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!AE774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!AF774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!AG774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!AH774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!AI774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!AJ774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!AK774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!AL774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!AM774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!AN774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!AO774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!AP774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!AQ774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!AR774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!AS774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!AT774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!AU774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!AV774","v":347219.47023301851},{"$f":"'Wind PPA Analysis'!AW774","v":347219.47023301851},null,3.1928465493687037,{"$f":"VLOOKUP(Z$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D105*1000","v":5.1830136972860883},{"$f":"VLOOKUP(AA$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E105*1000","v":5.1799855900679219},{"$f":"VLOOKUP(AB$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F105*1000","v":5.2019611063352968},{"$f":"VLOOKUP(AC$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G105*1000","v":5.1974858523680867},{"$f":"VLOOKUP(AD$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H105*1000","v":5.2464027567673854},{"$f":"VLOOKUP(AE$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I105*1000","v":5.4725119194290066},{"$f":"VLOOKUP(AF$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J105*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AG$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K105*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AH$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L105*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AI$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M105*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AJ$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N105*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AK$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O105*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AL$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P105*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AM$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q105*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AN$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R105*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AO$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S105*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AP$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T105*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AQ$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U105*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AR$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V105*1000","v":5.3891139443007301},{"$f":"VLOOKUP(AS$62+$A105-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W105*1000","v":5.3891139443007301}]
[2040,{"$f":"'Resource Options'!$B$23","v":"NW Wind Off System"},null,{"$f":"'Wind PPA Analysis'!AD814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!AE814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!AF814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!AG814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!AH814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!AI814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!AJ814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!AK814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!AL814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!AM814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!AN814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!AO814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!AP814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!AQ814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!AR814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!AS814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!AT814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!AU814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!AV814","v":348261.1286437175},{"$f":"'Wind PPA Analysis'!AW814","v":348261.1286437175},null,3.1920592073915373,{"$f":"VLOOKUP(Z$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D106*1000","v":5.1644921137267428},{"$f":"VLOOKUP(AA$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E106*1000","v":5.1864019006333981},{"$f":"VLOOKUP(AB$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F106*1000","v":5.1819400322712736},{"$f":"VLOOKUP(AC$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G106*1000","v":5.2307106248927084},{"$f":"VLOOKUP(AD$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H106*1000","v":5.4561434889621205},{"$f":"VLOOKUP(AE$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I106*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AF$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J106*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AG$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K106*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AH$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L106*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AI$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M106*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AJ$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N106*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AK$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O106*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AL$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P106*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AM$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q106*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AN$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R106*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AO$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S106*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AP$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T106*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AQ$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U106*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AR$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V106*1000","v":5.3729949594224635},{"$f":"VLOOKUP(AS$62+$A106-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W106*1000","v":5.3729949594224635}]
[]
[2020,{"$f":"'Resource Options'!$B$24","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD14","v":425525.76000000001},{"$f":"'Wind PPA Analysis'!BE14","v":425525.76000000001},{"$f":"'Wind PPA Analysis'!BF14","v":425525.76000000001},{"$f":"'Wind PPA Analysis'!BG14","v":425525.76000000001},{"$f":"'Wind PPA Analysis'!BH14","v":425525.76000000001},{"$f":"'Wind PPA Analysis'!BI14","v":425525.76000000001},{"$f":"'Wind PPA Analysis'!BJ14","v":425525.76000000001},{"$f":"'Wind PPA Analysis'!BK14","v":425525.76000000001},{"$f":"'Wind PPA Analysis'!BL14","v":425525.76000000001},{"$f":"'Wind PPA Analysis'!BM14","v":425525.76000000001},{"$f":"'Wind PPA Analysis'!BN14","v":425525.76000000001},{"$f":"'Wind PPA Analysis'!BO14","v":425525.76000000001},{"$f":"'Wind PPA Analysis'!BP14","v":425525.76000000001},{"$f":"'Wind PPA Analysis'!BQ14","v":425525.76000000001},{"$f":"'Wind PPA Analysis'!BR14","v":425525.76000000001},{"$f":"'Wind PPA Analysis'!BS14","v":425525.76000000001},{"$f":"'Wind PPA Analysis'!BT14","v":425525.76000000001},{"$f":"'Wind PPA Analysis'!BU14","v":425525.76000000001},{"$f":"'Wind PPA Analysis'!BV14","v":425525.76000000001},{"$f":"'Wind PPA Analysis'!BW14","v":425525.76000000001},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z108:AS108))*0.6","v":2.3019364458181828},{"$f":"VLOOKUP(Z$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D108*1000","v":3.8634835800639644},{"$f":"VLOOKUP(AA$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E108*1000","v":3.6325088720925209},{"$f":"VLOOKUP(AB$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F108*1000","v":3.6421493633123245},{"$f":"VLOOKUP(AC$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G108*1000","v":3.6566578156044427},{"$f":"VLOOKUP(AD$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H108*1000","v":3.69346355674333},{"$f":"VLOOKUP(AE$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I108*1000","v":3.7297970057842007},{"$f":"VLOOKUP(AF$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J108*1000","v":3.7775648982565477},{"$f":"VLOOKUP(AG$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K108*1000","v":3.7552423256081497},{"$f":"VLOOKUP(AH$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L108*1000","v":3.8009168520995877},{"$f":"VLOOKUP(AI$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M108*1000","v":3.8293047911036293},{"$f":"VLOOKUP(AJ$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N108*1000","v":3.8545948760180919},{"$f":"VLOOKUP(AK$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O108*1000","v":3.9409759097323565},{"$f":"VLOOKUP(AL$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P108*1000","v":3.9511821168590617},{"$f":"VLOOKUP(AM$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q108*1000","v":3.9965350042990551},{"$f":"VLOOKUP(AN$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R108*1000","v":4.0471429606297677},{"$f":"VLOOKUP(AO$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S108*1000","v":4.0734562323039558},{"$f":"VLOOKUP(AP$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T108*1000","v":4.1416674334568642},{"$f":"VLOOKUP(AQ$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U108*1000","v":4.1509534995045394},{"$f":"VLOOKUP(AR$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V108*1000","v":4.2358377508951772},{"$f":"VLOOKUP(AS$62+$A108-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W108*1000","v":4.2292228564074579}]
[2021,{"$f":"'Resource Options'!$B$24","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD54","v":426802.33727999998},{"$f":"'Wind PPA Analysis'!BE54","v":426802.33727999998},{"$f":"'Wind PPA Analysis'!BF54","v":426802.33727999998},{"$f":"'Wind PPA Analysis'!BG54","v":426802.33727999998},{"$f":"'Wind PPA Analysis'!BH54","v":426802.33727999998},{"$f":"'Wind PPA Analysis'!BI54","v":426802.33727999998},{"$f":"'Wind PPA Analysis'!BJ54","v":426802.33727999998},{"$f":"'Wind PPA Analysis'!BK54","v":426802.33727999998},{"$f":"'Wind PPA Analysis'!BL54","v":426802.33727999998},{"$f":"'Wind PPA Analysis'!BM54","v":426802.33727999998},{"$f":"'Wind PPA Analysis'!BN54","v":426802.33727999998},{"$f":"'Wind PPA Analysis'!BO54","v":426802.33727999998},{"$f":"'Wind PPA Analysis'!BP54","v":426802.33727999998},{"$f":"'Wind PPA Analysis'!BQ54","v":426802.33727999998},{"$f":"'Wind PPA Analysis'!BR54","v":426802.33727999998},{"$f":"'Wind PPA Analysis'!BS54","v":426802.33727999998},{"$f":"'Wind PPA Analysis'!BT54","v":426802.33727999998},{"$f":"'Wind PPA Analysis'!BU54","v":426802.33727999998},{"$f":"'Wind PPA Analysis'!BV54","v":426802.33727999998},{"$f":"'Wind PPA Analysis'!BW54","v":426802.33727999998},null,2.2992845307916383,{"$f":"VLOOKUP(Z$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D109*1000","v":3.6216439402717064},{"$f":"VLOOKUP(AA$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E109*1000","v":3.6312555965227564},{"$f":"VLOOKUP(AB$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F109*1000","v":3.6457206536435125},{"$f":"VLOOKUP(AC$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G109*1000","v":3.6824163078198708},{"$f":"VLOOKUP(AD$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H109*1000","v":3.7186410825365912},{"$f":"VLOOKUP(AE$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I109*1000","v":3.7662660999566784},{"$f":"VLOOKUP(AF$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J109*1000","v":3.7440102947239779},{"$f":"VLOOKUP(AG$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K109*1000","v":3.7895482074771563},{"$f":"VLOOKUP(AH$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L109*1000","v":3.8178512373914546},{"$f":"VLOOKUP(AI$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M109*1000","v":3.8430656789811493},{"$f":"VLOOKUP(AJ$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N109*1000","v":3.9291883446982623},{"$f":"VLOOKUP(AK$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O109*1000","v":3.9393640247847079},{"$f":"VLOOKUP(AL$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P109*1000","v":3.9845812605175026},{"$f":"VLOOKUP(AM$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q109*1000","v":4.0350378470885024},{"$f":"VLOOKUP(AN$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R109*1000","v":4.06127241505878},{"$f":"VLOOKUP(AO$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S109*1000","v":4.1292795946728456},{"$f":"VLOOKUP(AP$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T109*1000","v":4.1385378858469988},{"$f":"VLOOKUP(AQ$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U109*1000","v":4.2231682461567068},{"$f":"VLOOKUP(AR$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V109*1000","v":4.2165731369964687},{"$f":"VLOOKUP(AS$62+$A109-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W109*1000","v":4.2141096598965042}]
[2022,{"$f":"'Resource Options'!$B$24","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD94","v":428082.74429183989},{"$f":"'Wind PPA Analysis'!BE94","v":428082.74429183989},{"$f":"'Wind PPA Analysis'!BF94","v":428082.74429183989},{"$f":"'Wind PPA Analysis'!BG94","v":428082.74429183989},{"$f":"'Wind PPA Analysis'!BH94","v":428082.74429183989},{"$f":"'Wind PPA Analysis'!BI94","v":428082.74429183989},{"$f":"'Wind PPA Analysis'!BJ94","v":428082.74429183989},{"$f":"'Wind PPA Analysis'!BK94","v":428082.74429183989},{"$f":"'Wind PPA Analysis'!BL94","v":428082.74429183989},{"$f":"'Wind PPA Analysis'!BM94","v":428082.74429183989},{"$f":"'Wind PPA Analysis'!BN94","v":428082.74429183989},{"$f":"'Wind PPA Analysis'!BO94","v":428082.74429183989},{"$f":"'Wind PPA Analysis'!BP94","v":428082.74429183989},{"$f":"'Wind PPA Analysis'!BQ94","v":428082.74429183989},{"$f":"'Wind PPA Analysis'!BR94","v":428082.74429183989},{"$f":"'Wind PPA Analysis'!BS94","v":428082.74429183989},{"$f":"'Wind PPA Analysis'!BT94","v":428082.74429183989},{"$f":"'Wind PPA Analysis'!BU94","v":428082.74429183989},{"$f":"'Wind PPA Analysis'!BV94","v":428082.74429183989},{"$f":"'Wind PPA Analysis'!BW94","v":428082.74429183989},null,2.3101050476865734,{"$f":"VLOOKUP(Z$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D110*1000","v":3.6203944132829085},{"$f":"VLOOKUP(AA$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E110*1000","v":3.6348162050284278},{"$f":"VLOOKUP(AB$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F110*1000","v":3.6714021015153255},{"$f":"VLOOKUP(AC$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G110*1000","v":3.7075185269557247},{"$f":"VLOOKUP(AD$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H110*1000","v":3.7550010966666791},{"$f":"VLOOKUP(AE$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I110*1000","v":3.7328118591465396},{"$f":"VLOOKUP(AF$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J110*1000","v":3.7782135667768268},{"$f":"VLOOKUP(AG$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K110*1000","v":3.8064319415667556},{"$f":"VLOOKUP(AH$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L110*1000","v":3.8315709660829009},{"$f":"VLOOKUP(AI$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M110*1000","v":3.9174360365884975},{"$f":"VLOOKUP(AJ$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N110*1000","v":3.9275812809418831},{"$f":"VLOOKUP(AK$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O110*1000","v":3.9726632707053873},{"$f":"VLOOKUP(AL$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P110*1000","v":4.0229689402677007},{"$f":"VLOOKUP(AM$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q110*1000","v":4.0491250399389642},{"$f":"VLOOKUP(AN$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R110*1000","v":4.1169288082481019},{"$f":"VLOOKUP(AO$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S110*1000","v":4.1261594076241259},{"$f":"VLOOKUP(AP$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T110*1000","v":4.2105366362479639},{"$f":"VLOOKUP(AQ$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U110*1000","v":4.2039612532367592},{"$f":"VLOOKUP(AR$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V110*1000","v":4.2015051444631153},{"$f":"VLOOKUP(AS$62+$A110-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W110*1000","v":4.2193295656017851}]
[2023,{"$f":"'Resource Options'!$B$24","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD134","v":429366.99252471537},{"$f":"'Wind PPA Analysis'!BE134","v":429366.99252471537},{"$f":"'Wind PPA Analysis'!BF134","v":429366.99252471537},{"$f":"'Wind PPA Analysis'!BG134","v":429366.99252471537},{"$f":"'Wind PPA Analysis'!BH134","v":429366.99252471537},{"$f":"'Wind PPA Analysis'!BI134","v":429366.99252471537},{"$f":"'Wind PPA Analysis'!BJ134","v":429366.99252471537},{"$f":"'Wind PPA Analysis'!BK134","v":429366.99252471537},{"$f":"'Wind PPA Analysis'!BL134","v":429366.99252471537},{"$f":"'Wind PPA Analysis'!BM134","v":429366.99252471537},{"$f":"'Wind PPA Analysis'!BN134","v":429366.99252471537},{"$f":"'Wind PPA Analysis'!BO134","v":429366.99252471537},{"$f":"'Wind PPA Analysis'!BP134","v":429366.99252471537},{"$f":"'Wind PPA Analysis'!BQ134","v":429366.99252471537},{"$f":"'Wind PPA Analysis'!BR134","v":429366.99252471537},{"$f":"'Wind PPA Analysis'!BS134","v":429366.99252471537},{"$f":"'Wind PPA Analysis'!BT134","v":429366.99252471537},{"$f":"'Wind PPA Analysis'!BU134","v":429366.99252471537},{"$f":"'Wind PPA Analysis'!BV134","v":429366.99252471537},{"$f":"'Wind PPA Analysis'!BW134","v":429366.99252471537},null,2.3214700182260142,{"$f":"VLOOKUP(Z$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D111*1000","v":3.6239443719126903},{"$f":"VLOOKUP(AA$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E111*1000","v":3.6604208389983306},{"$f":"VLOOKUP(AB$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F111*1000","v":3.6964292392380109},{"$f":"VLOOKUP(AC$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G111*1000","v":3.7437697873047648},{"$f":"VLOOKUP(AD$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H111*1000","v":3.7216469183913654},{"$f":"VLOOKUP(AE$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I111*1000","v":3.7669128282919515},{"$f":"VLOOKUP(AF$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J111*1000","v":3.7950468011632656},{"$f":"VLOOKUP(AG$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K111*1000","v":3.8201106341803603},{"$f":"VLOOKUP(AH$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L111*1000","v":3.905718879948652},{"$f":"VLOOKUP(AI$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M111*1000","v":3.9158337796030738},{"$f":"VLOOKUP(AJ$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N111*1000","v":3.960780927921622},{"$f":"VLOOKUP(AK$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O111*1000","v":4.010936131872084},{"$f":"VLOOKUP(AL$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P111*1000","v":4.0370139979451292},{"$f":"VLOOKUP(AM$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q111*1000","v":4.1046149633580287},{"$f":"VLOOKUP(AN$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R111*1000","v":4.1138179537628385},{"$f":"VLOOKUP(AO$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S111*1000","v":4.1979428078244911},{"$f":"VLOOKUP(AP$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T111*1000","v":4.191387091960876},{"$f":"VLOOKUP(AQ$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U111*1000","v":4.1889383294746922},{"$f":"VLOOKUP(AR$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V111*1000","v":4.2067094372899154},{"$f":"VLOOKUP(AS$62+$A111-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W111*1000","v":4.2030903996398248}]
[2024,{"$f":"'Resource Options'!$B$24","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD174","v":430655.09350228944},{"$f":"'Wind PPA Analysis'!BE174","v":430655.09350228944},{"$f":"'Wind PPA Analysis'!BF174","v":430655.09350228944},{"$f":"'Wind PPA Analysis'!BG174","v":430655.09350228944},{"$f":"'Wind PPA Analysis'!BH174","v":430655.09350228944},{"$f":"'Wind PPA Analysis'!BI174","v":430655.09350228944},{"$f":"'Wind PPA Analysis'!BJ174","v":430655.09350228944},{"$f":"'Wind PPA Analysis'!BK174","v":430655.09350228944},{"$f":"'Wind PPA Analysis'!BL174","v":430655.09350228944},{"$f":"'Wind PPA Analysis'!BM174","v":430655.09350228944},{"$f":"'Wind PPA Analysis'!BN174","v":430655.09350228944},{"$f":"'Wind PPA Analysis'!BO174","v":430655.09350228944},{"$f":"'Wind PPA Analysis'!BP174","v":430655.09350228944},{"$f":"'Wind PPA Analysis'!BQ174","v":430655.09350228944},{"$f":"'Wind PPA Analysis'!BR174","v":430655.09350228944},{"$f":"'Wind PPA Analysis'!BS174","v":430655.09350228944},{"$f":"'Wind PPA Analysis'!BT174","v":430655.09350228944},{"$f":"'Wind PPA Analysis'!BU174","v":430655.09350228944},{"$f":"'Wind PPA Analysis'!BV174","v":430655.09350228944},{"$f":"'Wind PPA Analysis'!BW174","v":430655.09350228944},null,2.3337825416535525,{"$f":"VLOOKUP(Z$62+$A112-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D112*1000","v":3.6494724217331318},{"$f":"VLOOKUP(AA$62+$A112-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E112*1000","v":3.6853731198783763},{"$f":"VLOOKUP(AB$62+$A112-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F112*1000","v":3.7325720710914911},{"$f":"VLOOKUP(AC$62+$A112-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G112*1000","v":3.7105153722745423},{"$f":"VLOOKUP(AD$62+$A112-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H112*1000","v":3.7556458906200918},{"$f":"VLOOKUP(AE$62+$A112-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I112*1000","v":3.7836957140212029},{"$f":"VLOOKUP(AF$62+$A112-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J112*1000","v":3.8086845804390443},{"$f":"VLOOKUP(AG$62+$A112-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K112*1000","v":3.8940367696397336},{"$f":"VLOOKUP(AH$62+$A112-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L112*1000","v":3.9041214153570034},{"$f":"VLOOKUP(AI$62+$A112-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M112*1000","v":3.9489341255449877},{"$f":"VLOOKUP(AJ$62+$A112-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N112*1000","v":3.9989393139302942},{"$f":"VLOOKUP(AK$62+$A112-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O112*1000","v":4.0249391804039183},{"$f":"VLOOKUP(AL$62+$A112-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P112*1000","v":4.0923379495095},{"$f":"VLOOKUP(AM$62+$A112-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q112*1000","v":4.1015134135222722},{"$f":"VLOOKUP(AN$62+$A112-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R112*1000","v":4.1853866478808488},{"$f":"VLOOKUP(AO$62+$A112-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S112*1000","v":4.1788505403398579},{"$f":"VLOOKUP(AP$62+$A112-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T112*1000","v":4.1764091021681882},{"$f":"VLOOKUP(AQ$62+$A112-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U112*1000","v":4.1941270561215518},{"$f":"VLOOKUP(AR$62+$A112-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V112*1000","v":4.1905188431104943},{"$f":"VLOOKUP(AS$62+$A112-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W112*1000","v":4.2299585290383543}]
[2025,{"$f":"'Resource Options'!$B$24","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD214","v":431947.05878279632},{"$f":"'Wind PPA Analysis'!BE214","v":431947.05878279632},{"$f":"'Wind PPA Analysis'!BF214","v":431947.05878279632},{"$f":"'Wind PPA Analysis'!BG214","v":431947.05878279632},{"$f":"'Wind PPA Analysis'!BH214","v":431947.05878279632},{"$f":"'Wind PPA Analysis'!BI214","v":431947.05878279632},{"$f":"'Wind PPA Analysis'!BJ214","v":431947.05878279632},{"$f":"'Wind PPA Analysis'!BK214","v":431947.05878279632},{"$f":"'Wind PPA Analysis'!BL214","v":431947.05878279632},{"$f":"'Wind PPA Analysis'!BM214","v":431947.05878279632},{"$f":"'Wind PPA Analysis'!BN214","v":431947.05878279632},{"$f":"'Wind PPA Analysis'!BO214","v":431947.05878279632},{"$f":"'Wind PPA Analysis'!BP214","v":431947.05878279632},{"$f":"'Wind PPA Analysis'!BQ214","v":431947.05878279632},{"$f":"'Wind PPA Analysis'!BR214","v":431947.05878279632},{"$f":"'Wind PPA Analysis'!BS214","v":431947.05878279632},{"$f":"'Wind PPA Analysis'!BT214","v":431947.05878279632},{"$f":"'Wind PPA Analysis'!BU214","v":431947.05878279632},{"$f":"'Wind PPA Analysis'!BV214","v":431947.05878279632},{"$f":"'Wind PPA Analysis'!BW214","v":431947.05878279632},null,2.3479720333339467,{"$f":"VLOOKUP(Z$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D113*1000","v":3.6743500696693681},{"$f":"VLOOKUP(AA$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E113*1000","v":3.7214078475488446},{"$f":"VLOOKUP(AB$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F113*1000","v":3.6994171209118072},{"$f":"VLOOKUP(AC$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G113*1000","v":3.7444126526621053},{"$f":"VLOOKUP(AD$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H113*1000","v":3.7723785782863439},{"$f":"VLOOKUP(AE$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I113*1000","v":3.7972927023320477},{"$f":"VLOOKUP(AF$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J113*1000","v":3.8823896008372221},{"$f":"VLOOKUP(AG$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K113*1000","v":3.8924440831076805},{"$f":"VLOOKUP(AH$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L113*1000","v":3.9371227572731682},{"$f":"VLOOKUP(AI$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M113*1000","v":3.9869783787939124},{"$f":"VLOOKUP(AJ$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N113*1000","v":4.0129004789670173},{"$f":"VLOOKUP(AK$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O113*1000","v":4.0800976565398814},{"$f":"VLOOKUP(AL$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P113*1000","v":4.0892456764927942},{"$f":"VLOOKUP(AM$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q113*1000","v":4.1728680437495997},{"$f":"VLOOKUP(AN$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R113*1000","v":4.1663514858822106},{"$f":"VLOOKUP(AO$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S113*1000","v":4.1639173501178348},{"$f":"VLOOKUP(AP$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T113*1000","v":4.1815823091939697},{"$f":"VLOOKUP(AQ$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U113*1000","v":4.1779848884451587},{"$f":"VLOOKUP(AR$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V113*1000","v":4.2173066092107225},{"$f":"VLOOKUP(AS$62+$A113-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W113*1000","v":4.3990638456077829}]
[2026,{"$f":"'Resource Options'!$B$24","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD254","v":433242.89995914459},{"$f":"'Wind PPA Analysis'!BE254","v":433242.89995914459},{"$f":"'Wind PPA Analysis'!BF254","v":433242.89995914459},{"$f":"'Wind PPA Analysis'!BG254","v":433242.89995914459},{"$f":"'Wind PPA Analysis'!BH254","v":433242.89995914459},{"$f":"'Wind PPA Analysis'!BI254","v":433242.89995914459},{"$f":"'Wind PPA Analysis'!BJ254","v":433242.89995914459},{"$f":"'Wind PPA Analysis'!BK254","v":433242.89995914459},{"$f":"'Wind PPA Analysis'!BL254","v":433242.89995914459},{"$f":"'Wind PPA Analysis'!BM254","v":433242.89995914459},{"$f":"'Wind PPA Analysis'!BN254","v":433242.89995914459},{"$f":"'Wind PPA Analysis'!BO254","v":433242.89995914459},{"$f":"'Wind PPA Analysis'!BP254","v":433242.89995914459},{"$f":"'Wind PPA Analysis'!BQ254","v":433242.89995914459},{"$f":"'Wind PPA Analysis'!BR254","v":433242.89995914459},{"$f":"'Wind PPA Analysis'!BS254","v":433242.89995914459},{"$f":"'Wind PPA Analysis'!BT254","v":433242.89995914459},{"$f":"'Wind PPA Analysis'!BU254","v":433242.89995914459},{"$f":"'Wind PPA Analysis'!BV254","v":433242.89995914459},{"$f":"'Wind PPA Analysis'!BW254","v":433242.89995914459},null,2.3605208607907802,{"$f":"VLOOKUP(Z$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D114*1000","v":3.7102770164993477},{"$f":"VLOOKUP(AA$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E114*1000","v":3.6883520647176549},{"$f":"VLOOKUP(AB$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F114*1000","v":3.7332130136212425},{"$f":"VLOOKUP(AC$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G114*1000","v":3.7610952924091174},{"$f":"VLOOKUP(AD$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H114*1000","v":3.7859348976391312},{"$f":"VLOOKUP(AE$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I114*1000","v":3.8707772690301328},{"$f":"VLOOKUP(AF$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J114*1000","v":3.8808016780734613},{"$f":"VLOOKUP(AG$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K114*1000","v":3.9253467171218044},{"$f":"VLOOKUP(AH$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L114*1000","v":3.975053219136504},{"$f":"VLOOKUP(AI$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M114*1000","v":4.0008977856101868},{"$f":"VLOOKUP(AJ$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N114*1000","v":4.0678939746160339},{"$f":"VLOOKUP(AK$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O114*1000","v":4.0770146325950094},{"$f":"VLOOKUP(AL$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P114*1000","v":4.1603868831003004},{"$f":"VLOOKUP(AM$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q114*1000","v":4.1538898164329137},{"$f":"VLOOKUP(AN$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R114*1000","v":4.1514629612341327},{"$f":"VLOOKUP(AO$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S114*1000","v":4.1690750839421442},{"$f":"VLOOKUP(AP$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T114*1000","v":4.1654884231756331},{"$f":"VLOOKUP(AQ$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U114*1000","v":4.2046925316158754},{"$f":"VLOOKUP(AR$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V114*1000","v":4.3859061272261055},{"$f":"VLOOKUP(AS$62+$A114-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W114*1000","v":4.3190674075488129}]
[2027,{"$f":"'Resource Options'!$B$24","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD294","v":434542.62865902198},{"$f":"'Wind PPA Analysis'!BE294","v":434542.62865902198},{"$f":"'Wind PPA Analysis'!BF294","v":434542.62865902198},{"$f":"'Wind PPA Analysis'!BG294","v":434542.62865902198},{"$f":"'Wind PPA Analysis'!BH294","v":434542.62865902198},{"$f":"'Wind PPA Analysis'!BI294","v":434542.62865902198},{"$f":"'Wind PPA Analysis'!BJ294","v":434542.62865902198},{"$f":"'Wind PPA Analysis'!BK294","v":434542.62865902198},{"$f":"'Wind PPA Analysis'!BL294","v":434542.62865902198},{"$f":"'Wind PPA Analysis'!BM294","v":434542.62865902198},{"$f":"'Wind PPA Analysis'!BN294","v":434542.62865902198},{"$f":"'Wind PPA Analysis'!BO294","v":434542.62865902198},{"$f":"'Wind PPA Analysis'!BP294","v":434542.62865902198},{"$f":"'Wind PPA Analysis'!BQ294","v":434542.62865902198},{"$f":"'Wind PPA Analysis'!BR294","v":434542.62865902198},{"$f":"'Wind PPA Analysis'!BS294","v":434542.62865902198},{"$f":"'Wind PPA Analysis'!BT294","v":434542.62865902198},{"$f":"'Wind PPA Analysis'!BU294","v":434542.62865902198},{"$f":"'Wind PPA Analysis'!BV294","v":434542.62865902198},{"$f":"'Wind PPA Analysis'!BW294","v":434542.62865902198},null,2.3716911463399777,{"$f":"VLOOKUP(Z$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D115*1000","v":3.6773201044044419},{"$f":"VLOOKUP(AA$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E115*1000","v":3.722046873002236},{"$f":"VLOOKUP(AB$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F115*1000","v":3.7498457551436872},{"$f":"VLOOKUP(AC$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G115*1000","v":3.7746110644457942},{"$f":"VLOOKUP(AD$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H115*1000","v":3.8591996700200726},{"$f":"VLOOKUP(AE$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I115*1000","v":3.8691940957861033},{"$f":"VLOOKUP(AF$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J115*1000","v":3.9136058994235334},{"$f":"VLOOKUP(AG$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K115*1000","v":3.9631637279526464},{"$f":"VLOOKUP(AH$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L115*1000","v":3.9889309926322905},{"$f":"VLOOKUP(AI$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M115*1000","v":4.0557267942333342},{"$f":"VLOOKUP(AJ$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N115*1000","v":4.0648201720787744},{"$f":"VLOOKUP(AK$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O115*1000","v":4.1479430539384854},{"$f":"VLOOKUP(AL$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P115*1000","v":4.1414654201723966},{"$f":"VLOOKUP(AM$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q115*1000","v":4.1390458237628449},{"$f":"VLOOKUP(AN$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R115*1000","v":4.1566052681377315},{"$f":"VLOOKUP(AO$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S115*1000","v":4.1530293351701228},{"$f":"VLOOKUP(AP$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T115*1000","v":4.1921161830666769},{"$f":"VLOOKUP(AQ$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U115*1000","v":4.3727877639343031},{"$f":"VLOOKUP(AR$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V115*1000","v":4.3061489606668131},{"$f":"VLOOKUP(AS$62+$A115-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W115*1000","v":4.3061489606668131}]
[2028,{"$f":"'Resource Options'!$B$24","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD334","v":435846.25654499896},{"$f":"'Wind PPA Analysis'!BE334","v":435846.25654499896},{"$f":"'Wind PPA Analysis'!BF334","v":435846.25654499896},{"$f":"'Wind PPA Analysis'!BG334","v":435846.25654499896},{"$f":"'Wind PPA Analysis'!BH334","v":435846.25654499896},{"$f":"'Wind PPA Analysis'!BI334","v":435846.25654499896},{"$f":"'Wind PPA Analysis'!BJ334","v":435846.25654499896},{"$f":"'Wind PPA Analysis'!BK334","v":435846.25654499896},{"$f":"'Wind PPA Analysis'!BL334","v":435846.25654499896},{"$f":"'Wind PPA Analysis'!BM334","v":435846.25654499896},{"$f":"'Wind PPA Analysis'!BN334","v":435846.25654499896},{"$f":"'Wind PPA Analysis'!BO334","v":435846.25654499896},{"$f":"'Wind PPA Analysis'!BP334","v":435846.25654499896},{"$f":"'Wind PPA Analysis'!BQ334","v":435846.25654499896},{"$f":"'Wind PPA Analysis'!BR334","v":435846.25654499896},{"$f":"'Wind PPA Analysis'!BS334","v":435846.25654499896},{"$f":"'Wind PPA Analysis'!BT334","v":435846.25654499896},{"$f":"'Wind PPA Analysis'!BU334","v":435846.25654499896},{"$f":"'Wind PPA Analysis'!BV334","v":435846.25654499896},{"$f":"'Wind PPA Analysis'!BW334","v":435846.25654499896},null,2.3852577701314188,{"$f":"VLOOKUP(Z$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D116*1000","v":3.7109141306104059},{"$f":"VLOOKUP(AA$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E116*1000","v":3.7386298655470465},{"$f":"VLOOKUP(AB$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F116*1000","v":3.7633211011423677},{"$f":"VLOOKUP(AC$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G116*1000","v":3.8476566999203121},{"$f":"VLOOKUP(AD$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H116*1000","v":3.8576212320898344},{"$f":"VLOOKUP(AE$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I116*1000","v":3.9019001988270534},{"$f":"VLOOKUP(AF$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J116*1000","v":3.9513097985569758},{"$f":"VLOOKUP(AG$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K116*1000","v":3.9769999926543287},{"$f":"VLOOKUP(AH$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L116*1000","v":4.043596006214691},{"$f":"VLOOKUP(AI$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M116*1000","v":4.052662185522208},{"$f":"VLOOKUP(AJ$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N116*1000","v":4.1355364446046723},{"$f":"VLOOKUP(AK$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O116*1000","v":4.1290781856155503},{"$f":"VLOOKUP(AL$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P116*1000","v":4.1266658262839941},{"$f":"VLOOKUP(AM$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q116*1000","v":4.1441727498880683},{"$f":"VLOOKUP(AN$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R116*1000","v":4.1406075126322266},{"$f":"VLOOKUP(AO$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S116*1000","v":4.1795774507145333},{"$f":"VLOOKUP(AP$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T116*1000","v":4.3597086380202432},{"$f":"VLOOKUP(AQ$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U116*1000","v":4.2932691532071923},{"$f":"VLOOKUP(AR$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V116*1000","v":4.2932691532071923},{"$f":"VLOOKUP(AS$62+$A116-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W116*1000","v":4.2932691532071923}]
[2029,{"$f":"'Resource Options'!$B$24","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD374","v":437153.79531463393},{"$f":"'Wind PPA Analysis'!BE374","v":437153.79531463393},{"$f":"'Wind PPA Analysis'!BF374","v":437153.79531463393},{"$f":"'Wind PPA Analysis'!BG374","v":437153.79531463393},{"$f":"'Wind PPA Analysis'!BH374","v":437153.79531463393},{"$f":"'Wind PPA Analysis'!BI374","v":437153.79531463393},{"$f":"'Wind PPA Analysis'!BJ374","v":437153.79531463393},{"$f":"'Wind PPA Analysis'!BK374","v":437153.79531463393},{"$f":"'Wind PPA Analysis'!BL374","v":437153.79531463393},{"$f":"'Wind PPA Analysis'!BM374","v":437153.79531463393},{"$f":"'Wind PPA Analysis'!BN374","v":437153.79531463393},{"$f":"'Wind PPA Analysis'!BO374","v":437153.79531463393},{"$f":"'Wind PPA Analysis'!BP374","v":437153.79531463393},{"$f":"'Wind PPA Analysis'!BQ374","v":437153.79531463393},{"$f":"'Wind PPA Analysis'!BR374","v":437153.79531463393},{"$f":"'Wind PPA Analysis'!BS374","v":437153.79531463393},{"$f":"'Wind PPA Analysis'!BT374","v":437153.79531463393},{"$f":"'Wind PPA Analysis'!BU374","v":437153.79531463393},{"$f":"'Wind PPA Analysis'!BV374","v":437153.79531463393},{"$f":"'Wind PPA Analysis'!BW374","v":437153.79531463393},null,2.3976450692777438,{"$f":"VLOOKUP(Z$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D117*1000","v":3.7274475229781121},{"$f":"VLOOKUP(AA$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E117*1000","v":3.7520649064230991},{"$f":"VLOOKUP(AB$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F117*1000","v":3.8361482551548485},{"$f":"VLOOKUP(AC$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G117*1000","v":3.8460829831404135},{"$f":"VLOOKUP(AD$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H117*1000","v":3.8902295102961655},{"$f":"VLOOKUP(AE$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I117*1000","v":3.9394913245832264},{"$f":"VLOOKUP(AF$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J117*1000","v":3.9651046786184736},{"$f":"VLOOKUP(AG$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K117*1000","v":4.0315015017095623},{"$f":"VLOOKUP(AH$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L117*1000","v":4.0405405638307164},{"$f":"VLOOKUP(AI$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M117*1000","v":4.1231669437733522},{"$f":"VLOOKUP(AJ$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N117*1000","v":4.1167280016107188},{"$f":"VLOOKUP(AK$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O117*1000","v":4.1143228577108619},{"$f":"VLOOKUP(AL$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P117*1000","v":4.1317774176351634},{"$f":"VLOOKUP(AM$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q117*1000","v":4.1282228440999269},{"$f":"VLOOKUP(AN$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R117*1000","v":4.1670762220483892},{"$f":"VLOOKUP(AO$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S117*1000","v":4.3466686321238717},{"$f":"VLOOKUP(AP$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T117*1000","v":4.2804278695983973},{"$f":"VLOOKUP(AQ$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U117*1000","v":4.2804278695983973},{"$f":"VLOOKUP(AR$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V117*1000","v":4.2804278695983973},{"$f":"VLOOKUP(AS$62+$A117-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W117*1000","v":4.2804278695983973}]
[2030,{"$f":"'Resource Options'!$B$24","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD414","v":438465.25670057774},{"$f":"'Wind PPA Analysis'!BE414","v":438465.25670057774},{"$f":"'Wind PPA Analysis'!BF414","v":438465.25670057774},{"$f":"'Wind PPA Analysis'!BG414","v":438465.25670057774},{"$f":"'Wind PPA Analysis'!BH414","v":438465.25670057774},{"$f":"'Wind PPA Analysis'!BI414","v":438465.25670057774},{"$f":"'Wind PPA Analysis'!BJ414","v":438465.25670057774},{"$f":"'Wind PPA Analysis'!BK414","v":438465.25670057774},{"$f":"'Wind PPA Analysis'!BL414","v":438465.25670057774},{"$f":"'Wind PPA Analysis'!BM414","v":438465.25670057774},{"$f":"'Wind PPA Analysis'!BN414","v":438465.25670057774},{"$f":"'Wind PPA Analysis'!BO414","v":438465.25670057774},{"$f":"'Wind PPA Analysis'!BP414","v":438465.25670057774},{"$f":"'Wind PPA Analysis'!BQ414","v":438465.25670057774},{"$f":"'Wind PPA Analysis'!BR414","v":438465.25670057774},{"$f":"'Wind PPA Analysis'!BS414","v":438465.25670057774},{"$f":"'Wind PPA Analysis'!BT414","v":438465.25670057774},{"$f":"'Wind PPA Analysis'!BU414","v":438465.25670057774},{"$f":"'Wind PPA Analysis'!BV414","v":438465.25670057774},{"$f":"'Wind PPA Analysis'!BW414","v":438465.25670057774},null,2.409733105471386,{"$f":"VLOOKUP(Z$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D118*1000","v":3.7408423792852443},{"$f":"VLOOKUP(AA$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E118*1000","v":3.8246742324574767},{"$f":"VLOOKUP(AB$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F118*1000","v":3.8345792454042016},{"$f":"VLOOKUP(AC$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G118*1000","v":3.8785937291088399},{"$f":"VLOOKUP(AD$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H118*1000","v":3.9277081999832775},{"$f":"VLOOKUP(AE$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I118*1000","v":3.9532449437871127},{"$f":"VLOOKUP(AF$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J118*1000","v":4.0194431721929851},{"$f":"VLOOKUP(AG$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K118*1000","v":4.0284551982360091},{"$f":"VLOOKUP(AH$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L118*1000","v":4.1108344404519972},{"$f":"VLOOKUP(AI$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M118*1000","v":4.104414757338704},{"$f":"VLOOKUP(AJ$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N118*1000","v":4.1020168072889955},{"$f":"VLOOKUP(AK$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O118*1000","v":4.119419160154699},{"$f":"VLOOKUP(AL$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P118*1000","v":4.1158752184445948},{"$f":"VLOOKUP(AM$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q118*1000","v":4.1546123848937082},{"$f":"VLOOKUP(AN$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R118*1000","v":4.3336676292361647},{"$f":"VLOOKUP(AO$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S118*1000","v":4.2676249946145539},{"$f":"VLOOKUP(AP$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T118*1000","v":4.2676249946145539},{"$f":"VLOOKUP(AQ$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U118*1000","v":4.2676249946145539},{"$f":"VLOOKUP(AR$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V118*1000","v":4.2676249946145539},{"$f":"VLOOKUP(AS$62+$A118-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W118*1000","v":4.2676249946145539}]
[2031,{"$f":"'Resource Options'!$B$24","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD454","v":439780.65247067949},{"$f":"'Wind PPA Analysis'!BE454","v":439780.65247067949},{"$f":"'Wind PPA Analysis'!BF454","v":439780.65247067949},{"$f":"'Wind PPA Analysis'!BG454","v":439780.65247067949},{"$f":"'Wind PPA Analysis'!BH454","v":439780.65247067949},{"$f":"'Wind PPA Analysis'!BI454","v":439780.65247067949},{"$f":"'Wind PPA Analysis'!BJ454","v":439780.65247067949},{"$f":"'Wind PPA Analysis'!BK454","v":439780.65247067949},{"$f":"'Wind PPA Analysis'!BL454","v":439780.65247067949},{"$f":"'Wind PPA Analysis'!BM454","v":439780.65247067949},{"$f":"'Wind PPA Analysis'!BN454","v":439780.65247067949},{"$f":"'Wind PPA Analysis'!BO454","v":439780.65247067949},{"$f":"'Wind PPA Analysis'!BP454","v":439780.65247067949},{"$f":"'Wind PPA Analysis'!BQ454","v":439780.65247067949},{"$f":"'Wind PPA Analysis'!BR454","v":439780.65247067949},{"$f":"'Wind PPA Analysis'!BS454","v":439780.65247067949},{"$f":"'Wind PPA Analysis'!BT454","v":439780.65247067949},{"$f":"'Wind PPA Analysis'!BU454","v":439780.65247067949},{"$f":"'Wind PPA Analysis'!BV454","v":439780.65247067949},{"$f":"'Wind PPA Analysis'!BW454","v":439780.65247067949},null,2.4216788069953874,{"$f":"VLOOKUP(Z$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D119*1000","v":3.8132345288708636},{"$f":"VLOOKUP(AA$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E119*1000","v":3.8231099156572301},{"$f":"VLOOKUP(AB$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F119*1000","v":3.8669927508562707},{"$f":"VLOOKUP(AC$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G119*1000","v":3.9159603190261993},{"$f":"VLOOKUP(AD$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H119*1000","v":3.9414206817418869},{"$f":"VLOOKUP(AE$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I119*1000","v":4.0074209094645905},{"$f":"VLOOKUP(AF$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J119*1000","v":4.016405980295124},{"$f":"VLOOKUP(AG$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K119*1000","v":4.0985388239800562},{"$f":"VLOOKUP(AH$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L119*1000","v":4.0921383423117677},{"$f":"VLOOKUP(AI$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M119*1000","v":4.0897475645952097},{"$f":"VLOOKUP(AJ$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N119*1000","v":4.1070978665550353},{"$f":"VLOOKUP(AK$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O119*1000","v":4.1035645248699844},{"$f":"VLOOKUP(AL$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P119*1000","v":4.142185827411474},{"$f":"VLOOKUP(AM$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q119*1000","v":4.32070551269807},{"$f":"VLOOKUP(AN$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R119*1000","v":4.2548604133744314},{"$f":"VLOOKUP(AO$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S119*1000","v":4.2548604133744314},{"$f":"VLOOKUP(AP$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T119*1000","v":4.2548604133744314},{"$f":"VLOOKUP(AQ$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U119*1000","v":4.2548604133744314},{"$f":"VLOOKUP(AR$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V119*1000","v":4.2548604133744314},{"$f":"VLOOKUP(AS$62+$A119-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W119*1000","v":4.2548604133744314}]
[2032,{"$f":"'Resource Options'!$B$24","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD494","v":441099.99442809145},{"$f":"'Wind PPA Analysis'!BE494","v":441099.99442809145},{"$f":"'Wind PPA Analysis'!BF494","v":441099.99442809145},{"$f":"'Wind PPA Analysis'!BG494","v":441099.99442809145},{"$f":"'Wind PPA Analysis'!BH494","v":441099.99442809145},{"$f":"'Wind PPA Analysis'!BI494","v":441099.99442809145},{"$f":"'Wind PPA Analysis'!BJ494","v":441099.99442809145},{"$f":"'Wind PPA Analysis'!BK494","v":441099.99442809145},{"$f":"'Wind PPA Analysis'!BL494","v":441099.99442809145},{"$f":"'Wind PPA Analysis'!BM494","v":441099.99442809145},{"$f":"'Wind PPA Analysis'!BN494","v":441099.99442809145},{"$f":"'Wind PPA Analysis'!BO494","v":441099.99442809145},{"$f":"'Wind PPA Analysis'!BP494","v":441099.99442809145},{"$f":"'Wind PPA Analysis'!BQ494","v":441099.99442809145},{"$f":"'Wind PPA Analysis'!BR494","v":441099.99442809145},{"$f":"'Wind PPA Analysis'!BS494","v":441099.99442809145},{"$f":"'Wind PPA Analysis'!BT494","v":441099.99442809145},{"$f":"'Wind PPA Analysis'!BU494","v":441099.99442809145},{"$f":"'Wind PPA Analysis'!BV494","v":441099.99442809145},{"$f":"'Wind PPA Analysis'!BW494","v":441099.99442809145},null,2.4301628221384513,{"$f":"VLOOKUP(Z$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D120*1000","v":3.8116748909842779},{"$f":"VLOOKUP(AA$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E120*1000","v":3.8554264714419455},{"$f":"VLOOKUP(AB$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F120*1000","v":3.9042475762973075},{"$f":"VLOOKUP(AC$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G120*1000","v":3.9296317863827395},{"$f":"VLOOKUP(AD$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H120*1000","v":3.9954346056476484},{"$f":"VLOOKUP(AE$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I120*1000","v":4.0043928018894555},{"$f":"VLOOKUP(AF$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J120*1000","v":4.086279984027974},{"$f":"VLOOKUP(AG$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K120*1000","v":4.0798986463726505},{"$f":"VLOOKUP(AH$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L120*1000","v":4.0775150195366008},{"$f":"VLOOKUP(AI$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M120*1000","v":4.0948134262762066},{"$f":"VLOOKUP(AJ$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N120*1000","v":4.0912906529112512},{"$f":"VLOOKUP(AK$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O120*1000","v":4.1297964380971832},{"$f":"VLOOKUP(AL$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P120*1000","v":4.3077821661994724},{"$f":"VLOOKUP(AM$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q120*1000","v":4.2421340113404105},{"$f":"VLOOKUP(AN$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R120*1000","v":4.2421340113404105},{"$f":"VLOOKUP(AO$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S120*1000","v":4.2421340113404105},{"$f":"VLOOKUP(AP$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T120*1000","v":4.2421340113404105},{"$f":"VLOOKUP(AQ$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U120*1000","v":4.2421340113404105},{"$f":"VLOOKUP(AR$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V120*1000","v":4.2421340113404105},{"$f":"VLOOKUP(AS$62+$A120-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W120*1000","v":4.2421340113404105}]
[2033,{"$f":"'Resource Options'!$B$24","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD534","v":442423.29441137571},{"$f":"'Wind PPA Analysis'!BE534","v":442423.29441137571},{"$f":"'Wind PPA Analysis'!BF534","v":442423.29441137571},{"$f":"'Wind PPA Analysis'!BG534","v":442423.29441137571},{"$f":"'Wind PPA Analysis'!BH534","v":442423.29441137571},{"$f":"'Wind PPA Analysis'!BI534","v":442423.29441137571},{"$f":"'Wind PPA Analysis'!BJ534","v":442423.29441137571},{"$f":"'Wind PPA Analysis'!BK534","v":442423.29441137571},{"$f":"'Wind PPA Analysis'!BL534","v":442423.29441137571},{"$f":"'Wind PPA Analysis'!BM534","v":442423.29441137571},{"$f":"'Wind PPA Analysis'!BN534","v":442423.29441137571},{"$f":"'Wind PPA Analysis'!BO534","v":442423.29441137571},{"$f":"'Wind PPA Analysis'!BP534","v":442423.29441137571},{"$f":"'Wind PPA Analysis'!BQ534","v":442423.29441137571},{"$f":"'Wind PPA Analysis'!BR534","v":442423.29441137571},{"$f":"'Wind PPA Analysis'!BS534","v":442423.29441137571},{"$f":"'Wind PPA Analysis'!BT534","v":442423.29441137571},{"$f":"'Wind PPA Analysis'!BU534","v":442423.29441137571},{"$f":"'Wind PPA Analysis'!BV534","v":442423.29441137571},{"$f":"'Wind PPA Analysis'!BW534","v":442423.29441137571},null,2.4391069205995928,{"$f":"VLOOKUP(Z$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D121*1000","v":3.8438947870807034},{"$f":"VLOOKUP(AA$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E121*1000","v":3.8925698666972166},{"$f":"VLOOKUP(AB$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F121*1000","v":3.9178781519269585},{"$f":"VLOOKUP(AC$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G121*1000","v":3.9834841531880842},{"$f":"VLOOKUP(AD$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H121*1000","v":3.9924155552237846},{"$f":"VLOOKUP(AE$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I121*1000","v":4.0740578105961855},{"$f":"VLOOKUP(AF$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J121*1000","v":4.0676955596935702},{"$f":"VLOOKUP(AG$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K121*1000","v":4.0653190623495519},{"$f":"VLOOKUP(AH$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L121*1000","v":4.0825657290889401},{"$f":"VLOOKUP(AI$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M121*1000","v":4.0790534924339497},{"$f":"VLOOKUP(AJ$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N121*1000","v":4.1174441057798434},{"$f":"VLOOKUP(AK$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O121*1000","v":4.2948974737781382},{"$f":"VLOOKUP(AL$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P121*1000","v":4.229445674317458},{"$f":"VLOOKUP(AM$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q121*1000","v":4.229445674317458},{"$f":"VLOOKUP(AN$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R121*1000","v":4.229445674317458},{"$f":"VLOOKUP(AO$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S121*1000","v":4.229445674317458},{"$f":"VLOOKUP(AP$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T121*1000","v":4.229445674317458},{"$f":"VLOOKUP(AQ$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U121*1000","v":4.229445674317458},{"$f":"VLOOKUP(AR$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V121*1000","v":4.229445674317458},{"$f":"VLOOKUP(AS$62+$A121-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W121*1000","v":4.229445674317458}]
[2034,{"$f":"'Resource Options'!$B$24","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD574","v":443750.56429460971},{"$f":"'Wind PPA Analysis'!BE574","v":443750.56429460971},{"$f":"'Wind PPA Analysis'!BF574","v":443750.56429460971},{"$f":"'Wind PPA Analysis'!BG574","v":443750.56429460971},{"$f":"'Wind PPA Analysis'!BH574","v":443750.56429460971},{"$f":"'Wind PPA Analysis'!BI574","v":443750.56429460971},{"$f":"'Wind PPA Analysis'!BJ574","v":443750.56429460971},{"$f":"'Wind PPA Analysis'!BK574","v":443750.56429460971},{"$f":"'Wind PPA Analysis'!BL574","v":443750.56429460971},{"$f":"'Wind PPA Analysis'!BM574","v":443750.56429460971},{"$f":"'Wind PPA Analysis'!BN574","v":443750.56429460971},{"$f":"'Wind PPA Analysis'!BO574","v":443750.56429460971},{"$f":"'Wind PPA Analysis'!BP574","v":443750.56429460971},{"$f":"'Wind PPA Analysis'!BQ574","v":443750.56429460971},{"$f":"'Wind PPA Analysis'!BR574","v":443750.56429460971},{"$f":"'Wind PPA Analysis'!BS574","v":443750.56429460971},{"$f":"'Wind PPA Analysis'!BT574","v":443750.56429460971},{"$f":"'Wind PPA Analysis'!BU574","v":443750.56429460971},{"$f":"'Wind PPA Analysis'!BV574","v":443750.56429460971},{"$f":"'Wind PPA Analysis'!BW574","v":443750.56429460971},null,2.4466465515152049,{"$f":"VLOOKUP(Z$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D122*1000","v":3.8809270854408946},{"$f":"VLOOKUP(AA$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E122*1000","v":3.9061596729082355},{"$f":"VLOOKUP(AB$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F122*1000","v":3.9715694448535248},{"$f":"VLOOKUP(AC$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G122*1000","v":3.9804741328253099},{"$f":"VLOOKUP(AD$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H122*1000","v":4.0618721940141445},{"$f":"VLOOKUP(AE$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I122*1000","v":4.0555289727752459},{"$f":"VLOOKUP(AF$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J122*1000","v":4.0531595835987568},{"$f":"VLOOKUP(AG$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K122*1000","v":4.0703546650936602},{"$f":"VLOOKUP(AH$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L122*1000","v":4.0668529336330517},{"$f":"VLOOKUP(AI$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M122*1000","v":4.105128719620982},{"$f":"VLOOKUP(AJ$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N122*1000","v":4.2820513198186827},{"$f":"VLOOKUP(AK$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O122*1000","v":4.2167952884521034},{"$f":"VLOOKUP(AL$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P122*1000","v":4.2167952884521034},{"$f":"VLOOKUP(AM$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q122*1000","v":4.2167952884521034},{"$f":"VLOOKUP(AN$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R122*1000","v":4.2167952884521034},{"$f":"VLOOKUP(AO$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S122*1000","v":4.2167952884521034},{"$f":"VLOOKUP(AP$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T122*1000","v":4.2167952884521034},{"$f":"VLOOKUP(AQ$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U122*1000","v":4.2167952884521034},{"$f":"VLOOKUP(AR$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V122*1000","v":4.2167952884521034},{"$f":"VLOOKUP(AS$62+$A122-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W122*1000","v":4.2167952884521034}]
[2035,{"$f":"'Resource Options'!$B$24","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD614","v":445081.81598749349},{"$f":"'Wind PPA Analysis'!BE614","v":445081.81598749349},{"$f":"'Wind PPA Analysis'!BF614","v":445081.81598749349},{"$f":"'Wind PPA Analysis'!BG614","v":445081.81598749349},{"$f":"'Wind PPA Analysis'!BH614","v":445081.81598749349},{"$f":"'Wind PPA Analysis'!BI614","v":445081.81598749349},{"$f":"'Wind PPA Analysis'!BJ614","v":445081.81598749349},{"$f":"'Wind PPA Analysis'!BK614","v":445081.81598749349},{"$f":"'Wind PPA Analysis'!BL614","v":445081.81598749349},{"$f":"'Wind PPA Analysis'!BM614","v":445081.81598749349},{"$f":"'Wind PPA Analysis'!BN614","v":445081.81598749349},{"$f":"'Wind PPA Analysis'!BO614","v":445081.81598749349},{"$f":"'Wind PPA Analysis'!BP614","v":445081.81598749349},{"$f":"'Wind PPA Analysis'!BQ614","v":445081.81598749349},{"$f":"'Wind PPA Analysis'!BR614","v":445081.81598749349},{"$f":"'Wind PPA Analysis'!BS614","v":445081.81598749349},{"$f":"'Wind PPA Analysis'!BT614","v":445081.81598749349},{"$f":"'Wind PPA Analysis'!BU614","v":445081.81598749349},{"$f":"'Wind PPA Analysis'!BV614","v":445081.81598749349},{"$f":"'Wind PPA Analysis'!BW614","v":445081.81598749349},null,2.4524195454210589,{"$f":"VLOOKUP(Z$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D123*1000","v":3.8944762441757086},{"$f":"VLOOKUP(AA$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E123*1000","v":3.9596903737323284},{"$f":"VLOOKUP(AB$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F123*1000","v":3.9685684275426825},{"$f":"VLOOKUP(AC$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G123*1000","v":4.0497230249393263},{"$f":"VLOOKUP(AD$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H123*1000","v":4.0433987764459083},{"$f":"VLOOKUP(AE$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I123*1000","v":4.041036474176229},{"$f":"VLOOKUP(AF$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J123*1000","v":4.0581801247195015},{"$f":"VLOOKUP(AG$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K123*1000","v":4.0546888670319561},{"$f":"VLOOKUP(AH$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L123*1000","v":4.0928501691136416},{"$f":"VLOOKUP(AI$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M123*1000","v":4.2692435890515288},{"$f":"VLOOKUP(AJ$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N123*1000","v":4.2041827402314089},{"$f":"VLOOKUP(AK$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O123*1000","v":4.2041827402314089},{"$f":"VLOOKUP(AL$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P123*1000","v":4.2041827402314089},{"$f":"VLOOKUP(AM$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q123*1000","v":4.2041827402314089},{"$f":"VLOOKUP(AN$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R123*1000","v":4.2041827402314089},{"$f":"VLOOKUP(AO$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S123*1000","v":4.2041827402314089},{"$f":"VLOOKUP(AP$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T123*1000","v":4.2041827402314089},{"$f":"VLOOKUP(AQ$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U123*1000","v":4.2041827402314089},{"$f":"VLOOKUP(AR$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V123*1000","v":4.2041827402314089},{"$f":"VLOOKUP(AS$62+$A123-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W123*1000","v":4.2041827402314089}]
[2036,{"$f":"'Resource Options'!$B$24","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD654","v":446417.06143545592},{"$f":"'Wind PPA Analysis'!BE654","v":446417.06143545592},{"$f":"'Wind PPA Analysis'!BF654","v":446417.06143545592},{"$f":"'Wind PPA Analysis'!BG654","v":446417.06143545592},{"$f":"'Wind PPA Analysis'!BH654","v":446417.06143545592},{"$f":"'Wind PPA Analysis'!BI654","v":446417.06143545592},{"$f":"'Wind PPA Analysis'!BJ654","v":446417.06143545592},{"$f":"'Wind PPA Analysis'!BK654","v":446417.06143545592},{"$f":"'Wind PPA Analysis'!BL654","v":446417.06143545592},{"$f":"'Wind PPA Analysis'!BM654","v":446417.06143545592},{"$f":"'Wind PPA Analysis'!BN654","v":446417.06143545592},{"$f":"'Wind PPA Analysis'!BO654","v":446417.06143545592},{"$f":"'Wind PPA Analysis'!BP654","v":446417.06143545592},{"$f":"'Wind PPA Analysis'!BQ654","v":446417.06143545592},{"$f":"'Wind PPA Analysis'!BR654","v":446417.06143545592},{"$f":"'Wind PPA Analysis'!BS654","v":446417.06143545592},{"$f":"'Wind PPA Analysis'!BT654","v":446417.06143545592},{"$f":"'Wind PPA Analysis'!BU654","v":446417.06143545592},{"$f":"'Wind PPA Analysis'!BV654","v":446417.06143545592},{"$f":"'Wind PPA Analysis'!BW654","v":446417.06143545592},null,2.4576275804406902,{"$f":"VLOOKUP(Z$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D124*1000","v":3.9478468332326311},{"$f":"VLOOKUP(AA$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E124*1000","v":3.9566983325450478},{"$f":"VLOOKUP(AB$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F124*1000","v":4.0376101943562581},{"$f":"VLOOKUP(AC$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G124*1000","v":4.0313048618603275},{"$f":"VLOOKUP(AD$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H124*1000","v":4.0289496253003287},{"$f":"VLOOKUP(AE$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I124*1000","v":4.0460419987233323},{"$f":"VLOOKUP(AF$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J124*1000","v":4.0425611834815118},{"$f":"VLOOKUP(AG$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K124*1000","v":4.0806083440813969},{"$f":"VLOOKUP(AH$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L124*1000","v":4.2564741665518735},{"$f":"VLOOKUP(AI$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M124*1000","v":4.1916079164819644},{"$f":"VLOOKUP(AJ$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N124*1000","v":4.1916079164819644},{"$f":"VLOOKUP(AK$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O124*1000","v":4.1916079164819644},{"$f":"VLOOKUP(AL$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P124*1000","v":4.1916079164819644},{"$f":"VLOOKUP(AM$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q124*1000","v":4.1916079164819644},{"$f":"VLOOKUP(AN$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R124*1000","v":4.1916079164819644},{"$f":"VLOOKUP(AO$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S124*1000","v":4.1916079164819644},{"$f":"VLOOKUP(AP$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T124*1000","v":4.1916079164819644},{"$f":"VLOOKUP(AQ$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U124*1000","v":4.1916079164819644},{"$f":"VLOOKUP(AR$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V124*1000","v":4.1916079164819644},{"$f":"VLOOKUP(AS$62+$A124-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W124*1000","v":4.1916079164819644}]
[2037,{"$f":"'Resource Options'!$B$24","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD694","v":447756.3126197622},{"$f":"'Wind PPA Analysis'!BE694","v":447756.3126197622},{"$f":"'Wind PPA Analysis'!BF694","v":447756.3126197622},{"$f":"'Wind PPA Analysis'!BG694","v":447756.3126197622},{"$f":"'Wind PPA Analysis'!BH694","v":447756.3126197622},{"$f":"'Wind PPA Analysis'!BI694","v":447756.3126197622},{"$f":"'Wind PPA Analysis'!BJ694","v":447756.3126197622},{"$f":"'Wind PPA Analysis'!BK694","v":447756.3126197622},{"$f":"'Wind PPA Analysis'!BL694","v":447756.3126197622},{"$f":"'Wind PPA Analysis'!BM694","v":447756.3126197622},{"$f":"'Wind PPA Analysis'!BN694","v":447756.3126197622},{"$f":"'Wind PPA Analysis'!BO694","v":447756.3126197622},{"$f":"'Wind PPA Analysis'!BP694","v":447756.3126197622},{"$f":"'Wind PPA Analysis'!BQ694","v":447756.3126197622},{"$f":"'Wind PPA Analysis'!BR694","v":447756.3126197622},{"$f":"'Wind PPA Analysis'!BS694","v":447756.3126197622},{"$f":"'Wind PPA Analysis'!BT694","v":447756.3126197622},{"$f":"'Wind PPA Analysis'!BU694","v":447756.3126197622},{"$f":"'Wind PPA Analysis'!BV694","v":447756.3126197622},{"$f":"'Wind PPA Analysis'!BW694","v":447756.3126197622},null,2.4599994223751165,{"$f":"VLOOKUP(Z$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D125*1000","v":3.9448637413210852},{"$f":"VLOOKUP(AA$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E125*1000","v":4.0255335935755321},{"$f":"VLOOKUP(AB$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F125*1000","v":4.0192471204988323},{"$f":"VLOOKUP(AC$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G125*1000","v":4.0168989285147845},{"$f":"VLOOKUP(AD$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H125*1000","v":4.0339401781887672},{"$f":"VLOOKUP(AE$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I125*1000","v":4.0304697741590356},{"$f":"VLOOKUP(AF$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J125*1000","v":4.0684031346773661},{"$f":"VLOOKUP(AG$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K125*1000","v":4.2437429377386584},{"$f":"VLOOKUP(AH$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L125*1000","v":4.1790707043688586},{"$f":"VLOOKUP(AI$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M125*1000","v":4.1790707043688586},{"$f":"VLOOKUP(AJ$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N125*1000","v":4.1790707043688586},{"$f":"VLOOKUP(AK$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O125*1000","v":4.1790707043688586},{"$f":"VLOOKUP(AL$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P125*1000","v":4.1790707043688586},{"$f":"VLOOKUP(AM$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q125*1000","v":4.1790707043688586},{"$f":"VLOOKUP(AN$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R125*1000","v":4.1790707043688586},{"$f":"VLOOKUP(AO$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S125*1000","v":4.1790707043688586},{"$f":"VLOOKUP(AP$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T125*1000","v":4.1790707043688586},{"$f":"VLOOKUP(AQ$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U125*1000","v":4.1790707043688586},{"$f":"VLOOKUP(AR$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V125*1000","v":4.1790707043688586},{"$f":"VLOOKUP(AS$62+$A125-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W125*1000","v":4.1790707043688586}]
[2038,{"$f":"'Resource Options'!$B$24","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD734","v":449099.58155762148},{"$f":"'Wind PPA Analysis'!BE734","v":449099.58155762148},{"$f":"'Wind PPA Analysis'!BF734","v":449099.58155762148},{"$f":"'Wind PPA Analysis'!BG734","v":449099.58155762148},{"$f":"'Wind PPA Analysis'!BH734","v":449099.58155762148},{"$f":"'Wind PPA Analysis'!BI734","v":449099.58155762148},{"$f":"'Wind PPA Analysis'!BJ734","v":449099.58155762148},{"$f":"'Wind PPA Analysis'!BK734","v":449099.58155762148},{"$f":"'Wind PPA Analysis'!BL734","v":449099.58155762148},{"$f":"'Wind PPA Analysis'!BM734","v":449099.58155762148},{"$f":"'Wind PPA Analysis'!BN734","v":449099.58155762148},{"$f":"'Wind PPA Analysis'!BO734","v":449099.58155762148},{"$f":"'Wind PPA Analysis'!BP734","v":449099.58155762148},{"$f":"'Wind PPA Analysis'!BQ734","v":449099.58155762148},{"$f":"'Wind PPA Analysis'!BR734","v":449099.58155762148},{"$f":"'Wind PPA Analysis'!BS734","v":449099.58155762148},{"$f":"'Wind PPA Analysis'!BT734","v":449099.58155762148},{"$f":"'Wind PPA Analysis'!BU734","v":449099.58155762148},{"$f":"'Wind PPA Analysis'!BV734","v":449099.58155762148},{"$f":"'Wind PPA Analysis'!BW734","v":449099.58155762148},null,2.4625106280553197,{"$f":"VLOOKUP(Z$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D126*1000","v":4.0134931142328343},{"$f":"VLOOKUP(AA$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E126*1000","v":4.0072254441663331},{"$f":"VLOOKUP(AB$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F126*1000","v":4.0048842756877221},{"$f":"VLOOKUP(AC$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G126*1000","v":4.0218745545251915},{"$f":"VLOOKUP(AD$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H126*1000","v":4.018414530567334},{"$f":"VLOOKUP(AE$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I126*1000","v":4.056234431383217},{"$f":"VLOOKUP(AF$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J126*1000","v":4.2310497883735385},{"$f":"VLOOKUP(AG$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K126*1000","v":4.166570991394674},{"$f":"VLOOKUP(AH$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L126*1000","v":4.166570991394674},{"$f":"VLOOKUP(AI$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M126*1000","v":4.166570991394674},{"$f":"VLOOKUP(AJ$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N126*1000","v":4.166570991394674},{"$f":"VLOOKUP(AK$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O126*1000","v":4.166570991394674},{"$f":"VLOOKUP(AL$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P126*1000","v":4.166570991394674},{"$f":"VLOOKUP(AM$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q126*1000","v":4.166570991394674},{"$f":"VLOOKUP(AN$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R126*1000","v":4.166570991394674},{"$f":"VLOOKUP(AO$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S126*1000","v":4.166570991394674},{"$f":"VLOOKUP(AP$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T126*1000","v":4.166570991394674},{"$f":"VLOOKUP(AQ$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U126*1000","v":4.166570991394674},{"$f":"VLOOKUP(AR$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V126*1000","v":4.166570991394674},{"$f":"VLOOKUP(AS$62+$A126-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W126*1000","v":4.166570991394674}]
[2039,{"$f":"'Resource Options'!$B$24","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD774","v":450446.88030229427},{"$f":"'Wind PPA Analysis'!BE774","v":450446.88030229427},{"$f":"'Wind PPA Analysis'!BF774","v":450446.88030229427},{"$f":"'Wind PPA Analysis'!BG774","v":450446.88030229427},{"$f":"'Wind PPA Analysis'!BH774","v":450446.88030229427},{"$f":"'Wind PPA Analysis'!BI774","v":450446.88030229427},{"$f":"'Wind PPA Analysis'!BJ774","v":450446.88030229427},{"$f":"'Wind PPA Analysis'!BK774","v":450446.88030229427},{"$f":"'Wind PPA Analysis'!BL774","v":450446.88030229427},{"$f":"'Wind PPA Analysis'!BM774","v":450446.88030229427},{"$f":"'Wind PPA Analysis'!BN774","v":450446.88030229427},{"$f":"'Wind PPA Analysis'!BO774","v":450446.88030229427},{"$f":"'Wind PPA Analysis'!BP774","v":450446.88030229427},{"$f":"'Wind PPA Analysis'!BQ774","v":450446.88030229427},{"$f":"'Wind PPA Analysis'!BR774","v":450446.88030229427},{"$f":"'Wind PPA Analysis'!BS774","v":450446.88030229427},{"$f":"'Wind PPA Analysis'!BT774","v":450446.88030229427},{"$f":"'Wind PPA Analysis'!BU774","v":450446.88030229427},{"$f":"'Wind PPA Analysis'!BV774","v":450446.88030229427},{"$f":"'Wind PPA Analysis'!BW774","v":450446.88030229427},null,2.4611525484717096,{"$f":"VLOOKUP(Z$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D127*1000","v":3.9952397249913596},{"$f":"VLOOKUP(AA$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E127*1000","v":3.9929055590106897},{"$f":"VLOOKUP(AB$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F127*1000","v":4.0098450194667921},{"$f":"VLOOKUP(AC$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G127*1000","v":4.0063953445337335},{"$f":"VLOOKUP(AD$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H127*1000","v":4.0441021250081928},{"$f":"VLOOKUP(AE$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I127*1000","v":4.218394604559859},{"$f":"VLOOKUP(AF$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J127*1000","v":4.1541086653984793},{"$f":"VLOOKUP(AG$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K127*1000","v":4.1541086653984793},{"$f":"VLOOKUP(AH$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L127*1000","v":4.1541086653984793},{"$f":"VLOOKUP(AI$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M127*1000","v":4.1541086653984793},{"$f":"VLOOKUP(AJ$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N127*1000","v":4.1541086653984793},{"$f":"VLOOKUP(AK$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O127*1000","v":4.1541086653984793},{"$f":"VLOOKUP(AL$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P127*1000","v":4.1541086653984793},{"$f":"VLOOKUP(AM$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q127*1000","v":4.1541086653984793},{"$f":"VLOOKUP(AN$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R127*1000","v":4.1541086653984793},{"$f":"VLOOKUP(AO$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S127*1000","v":4.1541086653984793},{"$f":"VLOOKUP(AP$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T127*1000","v":4.1541086653984793},{"$f":"VLOOKUP(AQ$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U127*1000","v":4.1541086653984793},{"$f":"VLOOKUP(AR$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V127*1000","v":4.1541086653984793},{"$f":"VLOOKUP(AS$62+$A127-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W127*1000","v":4.1541086653984793}]
[2040,{"$f":"'Resource Options'!$B$24","v":"Wind Montana"},null,{"$f":"'Wind PPA Analysis'!BD814","v":451798.2209432011},{"$f":"'Wind PPA Analysis'!BE814","v":451798.2209432011},{"$f":"'Wind PPA Analysis'!BF814","v":451798.2209432011},{"$f":"'Wind PPA Analysis'!BG814","v":451798.2209432011},{"$f":"'Wind PPA Analysis'!BH814","v":451798.2209432011},{"$f":"'Wind PPA Analysis'!BI814","v":451798.2209432011},{"$f":"'Wind PPA Analysis'!BJ814","v":451798.2209432011},{"$f":"'Wind PPA Analysis'!BK814","v":451798.2209432011},{"$f":"'Wind PPA Analysis'!BL814","v":451798.2209432011},{"$f":"'Wind PPA Analysis'!BM814","v":451798.2209432011},{"$f":"'Wind PPA Analysis'!BN814","v":451798.2209432011},{"$f":"'Wind PPA Analysis'!BO814","v":451798.2209432011},{"$f":"'Wind PPA Analysis'!BP814","v":451798.2209432011},{"$f":"'Wind PPA Analysis'!BQ814","v":451798.2209432011},{"$f":"'Wind PPA Analysis'!BR814","v":451798.2209432011},{"$f":"'Wind PPA Analysis'!BS814","v":451798.2209432011},{"$f":"'Wind PPA Analysis'!BT814","v":451798.2209432011},{"$f":"'Wind PPA Analysis'!BU814","v":451798.2209432011},{"$f":"'Wind PPA Analysis'!BV814","v":451798.2209432011},{"$f":"'Wind PPA Analysis'!BW814","v":451798.2209432011},null,2.4605456390309772,{"$f":"VLOOKUP(Z$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D128*1000","v":3.9809626709976977},{"$f":"VLOOKUP(AA$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E128*1000","v":3.997851465071578},{"$f":"VLOOKUP(AB$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F128*1000","v":3.9944121082091066},{"$f":"VLOOKUP(AC$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G128*1000","v":4.0320061066881294},{"$f":"VLOOKUP(AD$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H128*1000","v":4.2057772727416349},{"$f":"VLOOKUP(AE$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I128*1000","v":4.1416836145548155},{"$f":"VLOOKUP(AF$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J128*1000","v":4.1416836145548155},{"$f":"VLOOKUP(AG$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K128*1000","v":4.1416836145548155},{"$f":"VLOOKUP(AH$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L128*1000","v":4.1416836145548155},{"$f":"VLOOKUP(AI$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M128*1000","v":4.1416836145548155},{"$f":"VLOOKUP(AJ$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N128*1000","v":4.1416836145548155},{"$f":"VLOOKUP(AK$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O128*1000","v":4.1416836145548155},{"$f":"VLOOKUP(AL$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P128*1000","v":4.1416836145548155},{"$f":"VLOOKUP(AM$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q128*1000","v":4.1416836145548155},{"$f":"VLOOKUP(AN$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R128*1000","v":4.1416836145548155},{"$f":"VLOOKUP(AO$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S128*1000","v":4.1416836145548155},{"$f":"VLOOKUP(AP$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T128*1000","v":4.1416836145548155},{"$f":"VLOOKUP(AQ$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U128*1000","v":4.1416836145548155},{"$f":"VLOOKUP(AR$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V128*1000","v":4.1416836145548155},{"$f":"VLOOKUP(AS$62+$A128-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W128*1000","v":4.1416836145548155}]
[]
[2020,{"$f":"'Resource Options'!$B$25","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD14","v":438000},{"$f":"'Wind PPA Analysis'!CE14","v":438000},{"$f":"'Wind PPA Analysis'!CF14","v":438000},{"$f":"'Wind PPA Analysis'!CG14","v":438000},{"$f":"'Wind PPA Analysis'!CH14","v":438000},{"$f":"'Wind PPA Analysis'!CI14","v":438000},{"$f":"'Wind PPA Analysis'!CJ14","v":438000},{"$f":"'Wind PPA Analysis'!CK14","v":438000},{"$f":"'Wind PPA Analysis'!CL14","v":438000},{"$f":"'Wind PPA Analysis'!CM14","v":438000},{"$f":"'Wind PPA Analysis'!CN14","v":438000},{"$f":"'Wind PPA Analysis'!CO14","v":438000},{"$f":"'Wind PPA Analysis'!CP14","v":438000},{"$f":"'Wind PPA Analysis'!CQ14","v":438000},{"$f":"'Wind PPA Analysis'!CR14","v":438000},{"$f":"'Wind PPA Analysis'!CS14","v":438000},{"$f":"'Wind PPA Analysis'!CT14","v":438000},{"$f":"'Wind PPA Analysis'!CU14","v":438000},{"$f":"'Wind PPA Analysis'!CV14","v":438000},{"$f":"'Wind PPA Analysis'!CW14","v":438000},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z130:AS130))*0.6","v":2.2363772958412813},{"$f":"VLOOKUP(Z$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D130*1000","v":3.7534515677037428},{"$f":"VLOOKUP(AA$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E130*1000","v":3.5290550194153263},{"$f":"VLOOKUP(AB$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F130*1000","v":3.5384209494451895},{"$f":"VLOOKUP(AC$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G130*1000","v":3.5525162010160285},{"$f":"VLOOKUP(AD$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H130*1000","v":3.5882737146472801},{"$f":"VLOOKUP(AE$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I130*1000","v":3.6235723870594669},{"$f":"VLOOKUP(AF$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J130*1000","v":3.6699798499542013},{"$f":"VLOOKUP(AG$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K130*1000","v":3.6482930241748295},{"$f":"VLOOKUP(AH$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L130*1000","v":3.6926667401517919},{"$f":"VLOOKUP(AI$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M130*1000","v":3.7202461906529978},{"$f":"VLOOKUP(AJ$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N130*1000","v":3.7448160139490971},{"$f":"VLOOKUP(AK$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O130*1000","v":3.8287369158231797},{"$f":"VLOOKUP(AL$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P130*1000","v":3.8386524501709154},{"$f":"VLOOKUP(AM$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q130*1000","v":3.8827136873766173},{"$f":"VLOOKUP(AN$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R130*1000","v":3.9318803291110322},{"$f":"VLOOKUP(AO$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S130*1000","v":3.9574441988079396},{"$f":"VLOOKUP(AP$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T130*1000","v":4.0237127449520118},{"$f":"VLOOKUP(AQ$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U130*1000","v":4.0327343438386496},{"$f":"VLOOKUP(AR$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V130*1000","v":4.1152010917496824},{"$f":"VLOOKUP(AS$62+$A130-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W130*1000","v":4.1087745894569725}]
[2021,{"$f":"'Resource Options'!$B$25","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD54","v":439313.99999999994},{"$f":"'Wind PPA Analysis'!CE54","v":439313.99999999994},{"$f":"'Wind PPA Analysis'!CF54","v":439313.99999999994},{"$f":"'Wind PPA Analysis'!CG54","v":439313.99999999994},{"$f":"'Wind PPA Analysis'!CH54","v":439313.99999999994},{"$f":"'Wind PPA Analysis'!CI54","v":439313.99999999994},{"$f":"'Wind PPA Analysis'!CJ54","v":439313.99999999994},{"$f":"'Wind PPA Analysis'!CK54","v":439313.99999999994},{"$f":"'Wind PPA Analysis'!CL54","v":439313.99999999994},{"$f":"'Wind PPA Analysis'!CM54","v":439313.99999999994},{"$f":"'Wind PPA Analysis'!CN54","v":439313.99999999994},{"$f":"'Wind PPA Analysis'!CO54","v":439313.99999999994},{"$f":"'Wind PPA Analysis'!CP54","v":439313.99999999994},{"$f":"'Wind PPA Analysis'!CQ54","v":439313.99999999994},{"$f":"'Wind PPA Analysis'!CR54","v":439313.99999999994},{"$f":"'Wind PPA Analysis'!CS54","v":439313.99999999994},{"$f":"'Wind PPA Analysis'!CT54","v":439313.99999999994},{"$f":"'Wind PPA Analysis'!CU54","v":439313.99999999994},{"$f":"'Wind PPA Analysis'!CV54","v":439313.99999999994},{"$f":"'Wind PPA Analysis'!CW54","v":439313.99999999994},null,2.2338009073546927,{"$f":"VLOOKUP(Z$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D131*1000","v":3.5184995208527683},{"$f":"VLOOKUP(AA$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E131*1000","v":3.5278374371337886},{"$f":"VLOOKUP(AB$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F131*1000","v":3.5418905294277452},{"$f":"VLOOKUP(AC$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G131*1000","v":3.5775410913731607},{"$f":"VLOOKUP(AD$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H131*1000","v":3.6127341845059493},{"$f":"VLOOKUP(AE$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I131*1000","v":3.6590028414299121},{"$f":"VLOOKUP(AF$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J131*1000","v":3.6373808815302393},{"$f":"VLOOKUP(AG$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K131*1000","v":3.681621874528207},{"$f":"VLOOKUP(AH$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L131*1000","v":3.709118834150547},{"$f":"VLOOKUP(AI$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M131*1000","v":3.7336151684437664},{"$f":"VLOOKUP(AJ$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N131*1000","v":3.8172850606412561},{"$f":"VLOOKUP(AK$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O131*1000","v":3.8271709373588392},{"$f":"VLOOKUP(AL$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P131*1000","v":3.871100386217964},{"$f":"VLOOKUP(AM$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q131*1000","v":3.9201199692034221},{"$f":"VLOOKUP(AN$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R131*1000","v":3.9456073766779061},{"$f":"VLOOKUP(AO$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S131*1000","v":4.0116777118165627},{"$f":"VLOOKUP(AP$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T131*1000","v":4.020672326858076},{"$f":"VLOOKUP(AQ$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U131*1000","v":4.1028924145061643},{"$f":"VLOOKUP(AR$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V131*1000","v":4.0964851340548094},{"$f":"VLOOKUP(AS$62+$A131-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W131*1000","v":4.0940918167826519}]
[2022,{"$f":"'Resource Options'!$B$25","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD94","v":440631.94199999986},{"$f":"'Wind PPA Analysis'!CE94","v":440631.94199999986},{"$f":"'Wind PPA Analysis'!CF94","v":440631.94199999986},{"$f":"'Wind PPA Analysis'!CG94","v":440631.94199999986},{"$f":"'Wind PPA Analysis'!CH94","v":440631.94199999986},{"$f":"'Wind PPA Analysis'!CI94","v":440631.94199999986},{"$f":"'Wind PPA Analysis'!CJ94","v":440631.94199999986},{"$f":"'Wind PPA Analysis'!CK94","v":440631.94199999986},{"$f":"'Wind PPA Analysis'!CL94","v":440631.94199999986},{"$f":"'Wind PPA Analysis'!CM94","v":440631.94199999986},{"$f":"'Wind PPA Analysis'!CN94","v":440631.94199999986},{"$f":"'Wind PPA Analysis'!CO94","v":440631.94199999986},{"$f":"'Wind PPA Analysis'!CP94","v":440631.94199999986},{"$f":"'Wind PPA Analysis'!CQ94","v":440631.94199999986},{"$f":"'Wind PPA Analysis'!CR94","v":440631.94199999986},{"$f":"'Wind PPA Analysis'!CS94","v":440631.94199999986},{"$f":"'Wind PPA Analysis'!CT94","v":440631.94199999986},{"$f":"'Wind PPA Analysis'!CU94","v":440631.94199999986},{"$f":"'Wind PPA Analysis'!CV94","v":440631.94199999986},{"$f":"'Wind PPA Analysis'!CW94","v":440631.94199999986},null,2.2443132559284602,{"$f":"VLOOKUP(Z$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D132*1000","v":3.5172855803926115},{"$f":"VLOOKUP(AA$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E132*1000","v":3.5312966395092182},{"$f":"VLOOKUP(AB$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F132*1000","v":3.5668405696641692},{"$f":"VLOOKUP(AC$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G132*1000","v":3.6019283993080258},{"$f":"VLOOKUP(AD$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H132*1000","v":3.648058665433612},{"$f":"VLOOKUP(AE$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I132*1000","v":3.6265013773980459},{"$f":"VLOOKUP(AF$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J132*1000","v":3.6706100443950227},{"$f":"VLOOKUP(AG$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K132*1000","v":3.6980247598709344},{"$f":"VLOOKUP(AH$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L132*1000","v":3.7224478249688606},{"$f":"VLOOKUP(AI$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M132*1000","v":3.8058674582664573},{"$f":"VLOOKUP(AJ$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N132*1000","v":3.8157237660606582},{"$f":"VLOOKUP(AK$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O132*1000","v":3.8595218207556976},{"$f":"VLOOKUP(AL$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P132*1000","v":3.908394784848876},{"$f":"VLOOKUP(AM$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q132*1000","v":3.9338059588015031},{"$f":"VLOOKUP(AN$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R132*1000","v":3.9996786757891969},{"$f":"VLOOKUP(AO$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S132*1000","v":4.0086463876949914},{"$f":"VLOOKUP(AP$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T132*1000","v":4.0906205528476223},{"$f":"VLOOKUP(AQ$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U132*1000","v":4.0842324367445757},{"$f":"VLOOKUP(AR$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V132*1000","v":4.0818462779488067},{"$f":"VLOOKUP(AS$62+$A132-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W132*1000","v":4.0991630595734465}]
[2023,{"$f":"'Resource Options'!$B$25","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD134","v":441953.83782599989},{"$f":"'Wind PPA Analysis'!CE134","v":441953.83782599989},{"$f":"'Wind PPA Analysis'!CF134","v":441953.83782599989},{"$f":"'Wind PPA Analysis'!CG134","v":441953.83782599989},{"$f":"'Wind PPA Analysis'!CH134","v":441953.83782599989},{"$f":"'Wind PPA Analysis'!CI134","v":441953.83782599989},{"$f":"'Wind PPA Analysis'!CJ134","v":441953.83782599989},{"$f":"'Wind PPA Analysis'!CK134","v":441953.83782599989},{"$f":"'Wind PPA Analysis'!CL134","v":441953.83782599989},{"$f":"'Wind PPA Analysis'!CM134","v":441953.83782599989},{"$f":"'Wind PPA Analysis'!CN134","v":441953.83782599989},{"$f":"'Wind PPA Analysis'!CO134","v":441953.83782599989},{"$f":"'Wind PPA Analysis'!CP134","v":441953.83782599989},{"$f":"'Wind PPA Analysis'!CQ134","v":441953.83782599989},{"$f":"'Wind PPA Analysis'!CR134","v":441953.83782599989},{"$f":"'Wind PPA Analysis'!CS134","v":441953.83782599989},{"$f":"'Wind PPA Analysis'!CT134","v":441953.83782599989},{"$f":"'Wind PPA Analysis'!CU134","v":441953.83782599989},{"$f":"'Wind PPA Analysis'!CV134","v":441953.83782599989},{"$f":"'Wind PPA Analysis'!CW134","v":441953.83782599989},null,2.2553545521069371,{"$f":"VLOOKUP(Z$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D133*1000","v":3.5207344362006165},{"$f":"VLOOKUP(AA$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E133*1000","v":3.5561720535036581},{"$f":"VLOOKUP(AB$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F133*1000","v":3.591154934504512},{"$f":"VLOOKUP(AC$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G133*1000","v":3.6371472237623248},{"$f":"VLOOKUP(AD$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H133*1000","v":3.6156544141555789},{"$f":"VLOOKUP(AE$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I133*1000","v":3.6596311509421962},{"$f":"VLOOKUP(AF$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J133*1000","v":3.6869638682661359},{"$f":"VLOOKUP(AG$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K133*1000","v":3.7113138833189034},{"$f":"VLOOKUP(AH$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L133*1000","v":3.7944840062477141},{"$f":"VLOOKUP(AI$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M133*1000","v":3.804310833559978},{"$f":"VLOOKUP(AJ$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N133*1000","v":3.8479778870944141},{"$f":"VLOOKUP(AK$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O133*1000","v":3.8967046708363671},{"$f":"VLOOKUP(AL$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P133*1000","v":3.9220398392836517},{"$f":"VLOOKUP(AM$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q133*1000","v":3.9877155292015916},{"$f":"VLOOKUP(AN$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R133*1000","v":3.996656418439672},{"$f":"VLOOKUP(AO$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S133*1000","v":4.0783853966576489},{"$f":"VLOOKUP(AP$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T133*1000","v":4.0720163875818303},{"$f":"VLOOKUP(AQ$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U133*1000","v":4.0696373658512526},{"$f":"VLOOKUP(AR$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V133*1000","v":4.0869023525158985},{"$f":"VLOOKUP(AS$62+$A133-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W133*1000","v":4.0833863850580823}]
[2024,{"$f":"'Resource Options'!$B$25","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD174","v":443279.69933947775},{"$f":"'Wind PPA Analysis'!CE174","v":443279.69933947775},{"$f":"'Wind PPA Analysis'!CF174","v":443279.69933947775},{"$f":"'Wind PPA Analysis'!CG174","v":443279.69933947775},{"$f":"'Wind PPA Analysis'!CH174","v":443279.69933947775},{"$f":"'Wind PPA Analysis'!CI174","v":443279.69933947775},{"$f":"'Wind PPA Analysis'!CJ174","v":443279.69933947775},{"$f":"'Wind PPA Analysis'!CK174","v":443279.69933947775},{"$f":"'Wind PPA Analysis'!CL174","v":443279.69933947775},{"$f":"'Wind PPA Analysis'!CM174","v":443279.69933947775},{"$f":"'Wind PPA Analysis'!CN174","v":443279.69933947775},{"$f":"'Wind PPA Analysis'!CO174","v":443279.69933947775},{"$f":"'Wind PPA Analysis'!CP174","v":443279.69933947775},{"$f":"'Wind PPA Analysis'!CQ174","v":443279.69933947775},{"$f":"'Wind PPA Analysis'!CR174","v":443279.69933947775},{"$f":"'Wind PPA Analysis'!CS174","v":443279.69933947775},{"$f":"'Wind PPA Analysis'!CT174","v":443279.69933947775},{"$f":"'Wind PPA Analysis'!CU174","v":443279.69933947775},{"$f":"'Wind PPA Analysis'!CV174","v":443279.69933947775},{"$f":"'Wind PPA Analysis'!CW174","v":443279.69933947775},null,2.2673164148672598,{"$f":"VLOOKUP(Z$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D134*1000","v":3.5455354471621727},{"$f":"VLOOKUP(AA$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E134*1000","v":3.5804136934242403},{"$f":"VLOOKUP(AB$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F134*1000","v":3.6262684185068053},{"$f":"VLOOKUP(AC$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G134*1000","v":3.6048398944721636},{"$f":"VLOOKUP(AD$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H134*1000","v":3.6486850956552317},{"$f":"VLOOKUP(AE$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I134*1000","v":3.6759360600858795},{"$f":"VLOOKUP(AF$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J134*1000","v":3.7002132435881401},{"$f":"VLOOKUP(AG$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K134*1000","v":3.783134602440394},{"$f":"VLOOKUP(AH$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L134*1000","v":3.7929320374476365},{"$f":"VLOOKUP(AI$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M134*1000","v":3.836468481649467},{"$f":"VLOOKUP(AJ$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N134*1000","v":3.8850495222695596},{"$f":"VLOOKUP(AK$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O134*1000","v":3.9103089125460149},{"$f":"VLOOKUP(AL$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P134*1000","v":3.97578816470747},{"$f":"VLOOKUP(AM$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q134*1000","v":3.9847023115051581},{"$f":"VLOOKUP(AN$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R134*1000","v":4.0661868361492024},{"$f":"VLOOKUP(AO$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S134*1000","v":4.0598368769509783},{"$f":"VLOOKUP(AP$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T134*1000","v":4.0574649709384385},{"$f":"VLOOKUP(AQ$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U134*1000","v":4.07467831756321},{"$f":"VLOOKUP(AR$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V134*1000","v":4.0711728664587072},{"$f":"VLOOKUP(AS$62+$A134-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W134*1000","v":4.1094893101313428}]
[2025,{"$f":"'Resource Options'!$B$25","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD214","v":444609.53843749617},{"$f":"'Wind PPA Analysis'!CE214","v":444609.53843749617},{"$f":"'Wind PPA Analysis'!CF214","v":444609.53843749617},{"$f":"'Wind PPA Analysis'!CG214","v":444609.53843749617},{"$f":"'Wind PPA Analysis'!CH214","v":444609.53843749617},{"$f":"'Wind PPA Analysis'!CI214","v":444609.53843749617},{"$f":"'Wind PPA Analysis'!CJ214","v":444609.53843749617},{"$f":"'Wind PPA Analysis'!CK214","v":444609.53843749617},{"$f":"'Wind PPA Analysis'!CL214","v":444609.53843749617},{"$f":"'Wind PPA Analysis'!CM214","v":444609.53843749617},{"$f":"'Wind PPA Analysis'!CN214","v":444609.53843749617},{"$f":"'Wind PPA Analysis'!CO214","v":444609.53843749617},{"$f":"'Wind PPA Analysis'!CP214","v":444609.53843749617},{"$f":"'Wind PPA Analysis'!CQ214","v":444609.53843749617},{"$f":"'Wind PPA Analysis'!CR214","v":444609.53843749617},{"$f":"'Wind PPA Analysis'!CS214","v":444609.53843749617},{"$f":"'Wind PPA Analysis'!CT214","v":444609.53843749617},{"$f":"'Wind PPA Analysis'!CU214","v":444609.53843749617},{"$f":"'Wind PPA Analysis'!CV214","v":444609.53843749617},{"$f":"'Wind PPA Analysis'!CW214","v":444609.53843749617},null,2.2811017898245964,{"$f":"VLOOKUP(Z$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D135*1000","v":3.5697045796851854},{"$f":"VLOOKUP(AA$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E135*1000","v":3.615422152050654},{"$f":"VLOOKUP(AB$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F135*1000","v":3.5940577213082392},{"$f":"VLOOKUP(AC$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G135*1000","v":3.637771780314289},{"$f":"VLOOKUP(AD$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H135*1000","v":3.6649412363767491},{"$f":"VLOOKUP(AE$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I135*1000","v":3.6891458061696314},{"$f":"VLOOKUP(AF$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J135*1000","v":3.7718191450053782},{"$f":"VLOOKUP(AG$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K135*1000","v":3.7815872756207738},{"$f":"VLOOKUP(AH$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L135*1000","v":3.8249935011460292},{"$f":"VLOOKUP(AI$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M135*1000","v":3.8734292345658616},{"$f":"VLOOKUP(AJ$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N135*1000","v":3.8986130733260365},{"$f":"VLOOKUP(AK$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O135*1000","v":3.9638964752816253},{"$f":"VLOOKUP(AL$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P135*1000","v":3.9727839596262791},{"$f":"VLOOKUP(AM$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q135*1000","v":4.0540247618636123},{"$f":"VLOOKUP(AN$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R135*1000","v":4.0476937955642862},{"$f":"VLOOKUP(AO$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S135*1000","v":4.0453289839864794},{"$f":"VLOOKUP(AP$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T135*1000","v":4.0624908450281261},{"$f":"VLOOKUP(AQ$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U135*1000","v":4.0589958788222411},{"$f":"VLOOKUP(AR$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V135*1000","v":4.0971977169804017},{"$f":"VLOOKUP(AS$62+$A135-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W135*1000","v":4.2737785072848737}]
[2026,{"$f":"'Resource Options'!$B$25","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD254","v":445943.36705280858},{"$f":"'Wind PPA Analysis'!CE254","v":445943.36705280858},{"$f":"'Wind PPA Analysis'!CF254","v":445943.36705280858},{"$f":"'Wind PPA Analysis'!CG254","v":445943.36705280858},{"$f":"'Wind PPA Analysis'!CH254","v":445943.36705280858},{"$f":"'Wind PPA Analysis'!CI254","v":445943.36705280858},{"$f":"'Wind PPA Analysis'!CJ254","v":445943.36705280858},{"$f":"'Wind PPA Analysis'!CK254","v":445943.36705280858},{"$f":"'Wind PPA Analysis'!CL254","v":445943.36705280858},{"$f":"'Wind PPA Analysis'!CM254","v":445943.36705280858},{"$f":"'Wind PPA Analysis'!CN254","v":445943.36705280858},{"$f":"'Wind PPA Analysis'!CO254","v":445943.36705280858},{"$f":"'Wind PPA Analysis'!CP254","v":445943.36705280858},{"$f":"'Wind PPA Analysis'!CQ254","v":445943.36705280858},{"$f":"'Wind PPA Analysis'!CR254","v":445943.36705280858},{"$f":"'Wind PPA Analysis'!CS254","v":445943.36705280858},{"$f":"'Wind PPA Analysis'!CT254","v":445943.36705280858},{"$f":"'Wind PPA Analysis'!CU254","v":445943.36705280858},{"$f":"'Wind PPA Analysis'!CV254","v":445943.36705280858},{"$f":"'Wind PPA Analysis'!CW254","v":445943.36705280858},null,2.2932932266754582,{"$f":"VLOOKUP(Z$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D136*1000","v":3.604608327069446},{"$f":"VLOOKUP(AA$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E136*1000","v":3.5833077979144963},{"$f":"VLOOKUP(AB$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F136*1000","v":3.6268911069933099},{"$f":"VLOOKUP(AC$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G136*1000","v":3.653979298481306},{"$f":"VLOOKUP(AD$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H136*1000","v":3.6781114717543693},{"$f":"VLOOKUP(AE$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I136*1000","v":3.7605375324081542},{"$f":"VLOOKUP(AF$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J136*1000","v":3.7702764462819287},{"$f":"VLOOKUP(AG$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K136*1000","v":3.8135528426181753},{"$f":"VLOOKUP(AH$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L136*1000","v":3.8618437034554964},{"$f":"VLOOKUP(AI$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M136*1000","v":3.8869522166760091},{"$f":"VLOOKUP(AJ$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N136*1000","v":3.9520403542189695},{"$f":"VLOOKUP(AK$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O136*1000","v":3.9609012558587042},{"$f":"VLOOKUP(AL$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P136*1000","v":4.0418990646696038},{"$f":"VLOOKUP(AM$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q136*1000","v":4.0355870344609039},{"$f":"VLOOKUP(AN$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R136*1000","v":4.0332292960981855},{"$f":"VLOOKUP(AO$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S136*1000","v":4.0503398255514718},{"$f":"VLOOKUP(AP$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T136*1000","v":4.0468553128835909},{"$f":"VLOOKUP(AQ$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U136*1000","v":4.0849428883154566},{"$f":"VLOOKUP(AR$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V136*1000","v":4.2609955207227062},{"$f":"VLOOKUP(AS$62+$A136-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W136*1000","v":4.196060367781822}]
[2027,{"$f":"'Resource Options'!$B$25","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD294","v":447281.19715396693},{"$f":"'Wind PPA Analysis'!CE294","v":447281.19715396693},{"$f":"'Wind PPA Analysis'!CF294","v":447281.19715396693},{"$f":"'Wind PPA Analysis'!CG294","v":447281.19715396693},{"$f":"'Wind PPA Analysis'!CH294","v":447281.19715396693},{"$f":"'Wind PPA Analysis'!CI294","v":447281.19715396693},{"$f":"'Wind PPA Analysis'!CJ294","v":447281.19715396693},{"$f":"'Wind PPA Analysis'!CK294","v":447281.19715396693},{"$f":"'Wind PPA Analysis'!CL294","v":447281.19715396693},{"$f":"'Wind PPA Analysis'!CM294","v":447281.19715396693},{"$f":"'Wind PPA Analysis'!CN294","v":447281.19715396693},{"$f":"'Wind PPA Analysis'!CO294","v":447281.19715396693},{"$f":"'Wind PPA Analysis'!CP294","v":447281.19715396693},{"$f":"'Wind PPA Analysis'!CQ294","v":447281.19715396693},{"$f":"'Wind PPA Analysis'!CR294","v":447281.19715396693},{"$f":"'Wind PPA Analysis'!CS294","v":447281.19715396693},{"$f":"'Wind PPA Analysis'!CT294","v":447281.19715396693},{"$f":"'Wind PPA Analysis'!CU294","v":447281.19715396693},{"$f":"'Wind PPA Analysis'!CV294","v":447281.19715396693},{"$f":"'Wind PPA Analysis'!CW294","v":447281.19715396693},null,2.3041453824922158,{"$f":"VLOOKUP(Z$62+$A137-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D137*1000","v":3.5725900278310041},{"$f":"VLOOKUP(AA$62+$A137-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E137*1000","v":3.6160429780591326},{"$f":"VLOOKUP(AB$62+$A137-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F137*1000","v":3.6430501480371951},{"$f":"VLOOKUP(AC$62+$A137-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G137*1000","v":3.6671101413303782},{"$f":"VLOOKUP(AD$62+$A137-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H137*1000","v":3.7492896634179012},{"$f":"VLOOKUP(AE$62+$A137-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I137*1000","v":3.7589994479381152},{"$f":"VLOOKUP(AF$62+$A137-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J137*1000","v":3.802146403407952},{"$f":"VLOOKUP(AG$62+$A137-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K137*1000","v":3.850292824980555},{"$f":"VLOOKUP(AH$62+$A137-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L137*1000","v":3.8753262379621232},{"$f":"VLOOKUP(AI$62+$A137-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M137*1000","v":3.9402196951335688},{"$f":"VLOOKUP(AJ$62+$A137-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N137*1000","v":3.9490540935779705},{"$f":"VLOOKUP(AK$62+$A137-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O137*1000","v":4.0298096357623177},{"$f":"VLOOKUP(AL$62+$A137-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P137*1000","v":4.0235164850058869},{"$f":"VLOOKUP(AM$62+$A137-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q137*1000","v":4.0211657987020795},{"$f":"VLOOKUP(AN$62+$A137-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R137*1000","v":4.0382251501011686},{"$f":"VLOOKUP(AO$62+$A137-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S137*1000","v":4.0347510597044778},{"$f":"VLOOKUP(AP$62+$A137-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T137*1000","v":4.0727247141729377},{"$f":"VLOOKUP(AQ$62+$A137-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U137*1000","v":4.2482507684174537},{"$f":"VLOOKUP(AR$62+$A137-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V137*1000","v":4.1835098382670219},{"$f":"VLOOKUP(AS$62+$A137-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W137*1000","v":4.1835098382670219}]
[2028,{"$f":"'Resource Options'!$B$25","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD334","v":448623.04074542876},{"$f":"'Wind PPA Analysis'!CE334","v":448623.04074542876},{"$f":"'Wind PPA Analysis'!CF334","v":448623.04074542876},{"$f":"'Wind PPA Analysis'!CG334","v":448623.04074542876},{"$f":"'Wind PPA Analysis'!CH334","v":448623.04074542876},{"$f":"'Wind PPA Analysis'!CI334","v":448623.04074542876},{"$f":"'Wind PPA Analysis'!CJ334","v":448623.04074542876},{"$f":"'Wind PPA Analysis'!CK334","v":448623.04074542876},{"$f":"'Wind PPA Analysis'!CL334","v":448623.04074542876},{"$f":"'Wind PPA Analysis'!CM334","v":448623.04074542876},{"$f":"'Wind PPA Analysis'!CN334","v":448623.04074542876},{"$f":"'Wind PPA Analysis'!CO334","v":448623.04074542876},{"$f":"'Wind PPA Analysis'!CP334","v":448623.04074542876},{"$f":"'Wind PPA Analysis'!CQ334","v":448623.04074542876},{"$f":"'Wind PPA Analysis'!CR334","v":448623.04074542876},{"$f":"'Wind PPA Analysis'!CS334","v":448623.04074542876},{"$f":"'Wind PPA Analysis'!CT334","v":448623.04074542876},{"$f":"'Wind PPA Analysis'!CU334","v":448623.04074542876},{"$f":"'Wind PPA Analysis'!CV334","v":448623.04074542876},{"$f":"'Wind PPA Analysis'!CW334","v":448623.04074542876},null,2.3173256288380757,{"$f":"VLOOKUP(Z$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D138*1000","v":3.6052272961706215},{"$f":"VLOOKUP(AA$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E138*1000","v":3.6321536869762667},{"$f":"VLOOKUP(AB$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F138*1000","v":3.6561417161818333},{"$f":"VLOOKUP(AC$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G138*1000","v":3.7380754371065823},{"$f":"VLOOKUP(AD$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H138*1000","v":3.7477561793999161},{"$f":"VLOOKUP(AE$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I138*1000","v":3.790774081164459},{"$f":"VLOOKUP(AF$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J138*1000","v":3.8387764954940735},{"$f":"VLOOKUP(AG$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K138*1000","v":3.8637350328635338},{"$f":"VLOOKUP(AH$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L138*1000","v":3.9284343919576967},{"$f":"VLOOKUP(AI$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M138*1000","v":3.9372423664785354},{"$f":"VLOOKUP(AJ$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N138*1000","v":4.0177563666623319},{"$f":"VLOOKUP(AK$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O138*1000","v":4.0114820388892189},{"$f":"VLOOKUP(AL$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P138*1000","v":4.0091383835514254},{"$f":"VLOOKUP(AM$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q138*1000","v":4.0261467099712558},{"$f":"VLOOKUP(AN$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R138*1000","v":4.0226830106724609},{"$f":"VLOOKUP(AO$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S138*1000","v":4.0605430849181845},{"$f":"VLOOKUP(AP$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T138*1000","v":4.2355441360094268},{"$f":"VLOOKUP(AQ$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U138*1000","v":4.1709968477238508},{"$f":"VLOOKUP(AR$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V138*1000","v":4.1709968477238508},{"$f":"VLOOKUP(AS$62+$A138-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W138*1000","v":4.1709968477238508}]
[2029,{"$f":"'Resource Options'!$B$25","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD374","v":449968.90986766503},{"$f":"'Wind PPA Analysis'!CE374","v":449968.90986766503},{"$f":"'Wind PPA Analysis'!CF374","v":449968.90986766503},{"$f":"'Wind PPA Analysis'!CG374","v":449968.90986766503},{"$f":"'Wind PPA Analysis'!CH374","v":449968.90986766503},{"$f":"'Wind PPA Analysis'!CI374","v":449968.90986766503},{"$f":"'Wind PPA Analysis'!CJ374","v":449968.90986766503},{"$f":"'Wind PPA Analysis'!CK374","v":449968.90986766503},{"$f":"'Wind PPA Analysis'!CL374","v":449968.90986766503},{"$f":"'Wind PPA Analysis'!CM374","v":449968.90986766503},{"$f":"'Wind PPA Analysis'!CN374","v":449968.90986766503},{"$f":"'Wind PPA Analysis'!CO374","v":449968.90986766503},{"$f":"'Wind PPA Analysis'!CP374","v":449968.90986766503},{"$f":"'Wind PPA Analysis'!CQ374","v":449968.90986766503},{"$f":"'Wind PPA Analysis'!CR374","v":449968.90986766503},{"$f":"'Wind PPA Analysis'!CS374","v":449968.90986766503},{"$f":"'Wind PPA Analysis'!CT374","v":449968.90986766503},{"$f":"'Wind PPA Analysis'!CU374","v":449968.90986766503},{"$f":"'Wind PPA Analysis'!CV374","v":449968.90986766503},{"$f":"'Wind PPA Analysis'!CW374","v":449968.90986766503},null,2.3293601377047142,{"$f":"VLOOKUP(Z$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D139*1000","v":3.6212898175236958},{"$f":"VLOOKUP(AA$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E139*1000","v":3.6452060978881691},{"$f":"VLOOKUP(AB$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F139*1000","v":3.7268947528480378},{"$f":"VLOOKUP(AC$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G139*1000","v":3.7365465397805742},{"$f":"VLOOKUP(AD$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H139*1000","v":3.7794357738429305},{"$f":"VLOOKUP(AE$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I139*1000","v":3.8272946116590965},{"$f":"VLOOKUP(AF$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J139*1000","v":3.852178497371419},{"$f":"VLOOKUP(AG$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K139*1000","v":3.9166843389408745},{"$f":"VLOOKUP(AH$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L139*1000","v":3.9254659685728179},{"$f":"VLOOKUP(AI$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M139*1000","v":4.005739149214687},{"$f":"VLOOKUP(AJ$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N139*1000","v":3.9994835881248454},{"$f":"VLOOKUP(AK$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O139*1000","v":3.9971469427232562},{"$f":"VLOOKUP(AL$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P139*1000","v":4.0141043967809136},{"$f":"VLOOKUP(AM$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q139*1000","v":4.0106510574999623},{"$f":"VLOOKUP(AN$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R139*1000","v":4.0483978912444512},{"$f":"VLOOKUP(AO$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S139*1000","v":4.2228755094809847},{"$f":"VLOOKUP(AP$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T139*1000","v":4.1585212838722345},{"$f":"VLOOKUP(AQ$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U139*1000","v":4.1585212838722345},{"$f":"VLOOKUP(AR$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V139*1000","v":4.1585212838722345},{"$f":"VLOOKUP(AS$62+$A139-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W139*1000","v":4.1585212838722345}]
[2030,{"$f":"'Resource Options'!$B$25","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD414","v":451318.81659726793},{"$f":"'Wind PPA Analysis'!CE414","v":451318.81659726793},{"$f":"'Wind PPA Analysis'!CF414","v":451318.81659726793},{"$f":"'Wind PPA Analysis'!CG414","v":451318.81659726793},{"$f":"'Wind PPA Analysis'!CH414","v":451318.81659726793},{"$f":"'Wind PPA Analysis'!CI414","v":451318.81659726793},{"$f":"'Wind PPA Analysis'!CJ414","v":451318.81659726793},{"$f":"'Wind PPA Analysis'!CK414","v":451318.81659726793},{"$f":"'Wind PPA Analysis'!CL414","v":451318.81659726793},{"$f":"'Wind PPA Analysis'!CM414","v":451318.81659726793},{"$f":"'Wind PPA Analysis'!CN414","v":451318.81659726793},{"$f":"'Wind PPA Analysis'!CO414","v":451318.81659726793},{"$f":"'Wind PPA Analysis'!CP414","v":451318.81659726793},{"$f":"'Wind PPA Analysis'!CQ414","v":451318.81659726793},{"$f":"'Wind PPA Analysis'!CR414","v":451318.81659726793},{"$f":"'Wind PPA Analysis'!CS414","v":451318.81659726793},{"$f":"'Wind PPA Analysis'!CT414","v":451318.81659726793},{"$f":"'Wind PPA Analysis'!CU414","v":451318.81659726793},{"$f":"'Wind PPA Analysis'!CV414","v":451318.81659726793},{"$f":"'Wind PPA Analysis'!CW414","v":451318.81659726793},null,2.3411039066275614,{"$f":"VLOOKUP(Z$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D140*1000","v":3.6343031883232002},{"$f":"VLOOKUP(AA$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E140*1000","v":3.7157475103170876},{"$f":"VLOOKUP(AB$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F140*1000","v":3.7253704284950899},{"$f":"VLOOKUP(AC$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G140*1000","v":3.7681313797038203},{"$f":"VLOOKUP(AD$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H140*1000","v":3.8158470704477541},{"$f":"VLOOKUP(AE$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I140*1000","v":3.840656527788056},{"$f":"VLOOKUP(AF$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J140*1000","v":3.9049694306489284},{"$f":"VLOOKUP(AG$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K140*1000","v":3.913724794190248},{"$f":"VLOOKUP(AH$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L140*1000","v":3.9937578755879248},{"$f":"VLOOKUP(AI$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M140*1000","v":3.9875210250496975},{"$f":"VLOOKUP(AJ$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N140*1000","v":3.9851913686174045},{"$f":"VLOOKUP(AK$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O140*1000","v":4.0020981024734938},{"$f":"VLOOKUP(AL$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P140*1000","v":3.9986550922232929},{"$f":"VLOOKUP(AM$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q140*1000","v":4.0362890241719356},{"$f":"VLOOKUP(AN$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R140*1000","v":4.2102447751555179},{"$f":"VLOOKUP(AO$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S140*1000","v":4.1460830347679316},{"$f":"VLOOKUP(AP$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T140*1000","v":4.1460830347679316},{"$f":"VLOOKUP(AQ$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U140*1000","v":4.1460830347679316},{"$f":"VLOOKUP(AR$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V140*1000","v":4.1460830347679316},{"$f":"VLOOKUP(AS$62+$A140-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W140*1000","v":4.1460830347679316}]
[2031,{"$f":"'Resource Options'!$B$25","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD454","v":452672.77304705977},{"$f":"'Wind PPA Analysis'!CE454","v":452672.77304705977},{"$f":"'Wind PPA Analysis'!CF454","v":452672.77304705977},{"$f":"'Wind PPA Analysis'!CG454","v":452672.77304705977},{"$f":"'Wind PPA Analysis'!CH454","v":452672.77304705977},{"$f":"'Wind PPA Analysis'!CI454","v":452672.77304705977},{"$f":"'Wind PPA Analysis'!CJ454","v":452672.77304705977},{"$f":"'Wind PPA Analysis'!CK454","v":452672.77304705977},{"$f":"'Wind PPA Analysis'!CL454","v":452672.77304705977},{"$f":"'Wind PPA Analysis'!CM454","v":452672.77304705977},{"$f":"'Wind PPA Analysis'!CN454","v":452672.77304705977},{"$f":"'Wind PPA Analysis'!CO454","v":452672.77304705977},{"$f":"'Wind PPA Analysis'!CP454","v":452672.77304705977},{"$f":"'Wind PPA Analysis'!CQ454","v":452672.77304705977},{"$f":"'Wind PPA Analysis'!CR454","v":452672.77304705977},{"$f":"'Wind PPA Analysis'!CS454","v":452672.77304705977},{"$f":"'Wind PPA Analysis'!CT454","v":452672.77304705977},{"$f":"'Wind PPA Analysis'!CU454","v":452672.77304705977},{"$f":"'Wind PPA Analysis'!CV454","v":452672.77304705977},{"$f":"'Wind PPA Analysis'!CW454","v":452672.77304705977},null,2.3527093945721576,{"$f":"VLOOKUP(Z$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D141*1000","v":3.7046336094886216},{"$f":"VLOOKUP(AA$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E141*1000","v":3.7142277452593118},{"$f":"VLOOKUP(AB$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F141*1000","v":3.7568607973118837},{"$f":"VLOOKUP(AC$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G141*1000","v":3.8044337691403323},{"$f":"VLOOKUP(AD$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H141*1000","v":3.8291690207258777},{"$f":"VLOOKUP(AE$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I141*1000","v":3.893289561963039},{"$f":"VLOOKUP(AF$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J141*1000","v":3.9020187379763183},{"$f":"VLOOKUP(AG$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K141*1000","v":3.9818124382731046},{"$f":"VLOOKUP(AH$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L141*1000","v":3.9755942423227286},{"$f":"VLOOKUP(AI$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M141*1000","v":3.9732715539555383},{"$f":"VLOOKUP(AJ$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N141*1000","v":3.9901277193155469},{"$f":"VLOOKUP(AK$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O141*1000","v":3.9866950072016873},{"$f":"VLOOKUP(AL$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P141*1000","v":4.0242163750467945},{"$f":"VLOOKUP(AM$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q141*1000","v":4.1976518196964285},{"$f":"VLOOKUP(AN$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R141*1000","v":4.133681988801527},{"$f":"VLOOKUP(AO$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S141*1000","v":4.133681988801527},{"$f":"VLOOKUP(AP$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T141*1000","v":4.133681988801527},{"$f":"VLOOKUP(AQ$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U141*1000","v":4.133681988801527},{"$f":"VLOOKUP(AR$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V141*1000","v":4.133681988801527},{"$f":"VLOOKUP(AS$62+$A141-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W141*1000","v":4.133681988801527}]
[2032,{"$f":"'Resource Options'!$B$25","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD494","v":454030.79136620089},{"$f":"'Wind PPA Analysis'!CE494","v":454030.79136620089},{"$f":"'Wind PPA Analysis'!CF494","v":454030.79136620089},{"$f":"'Wind PPA Analysis'!CG494","v":454030.79136620089},{"$f":"'Wind PPA Analysis'!CH494","v":454030.79136620089},{"$f":"'Wind PPA Analysis'!CI494","v":454030.79136620089},{"$f":"'Wind PPA Analysis'!CJ494","v":454030.79136620089},{"$f":"'Wind PPA Analysis'!CK494","v":454030.79136620089},{"$f":"'Wind PPA Analysis'!CL494","v":454030.79136620089},{"$f":"'Wind PPA Analysis'!CM494","v":454030.79136620089},{"$f":"'Wind PPA Analysis'!CN494","v":454030.79136620089},{"$f":"'Wind PPA Analysis'!CO494","v":454030.79136620089},{"$f":"'Wind PPA Analysis'!CP494","v":454030.79136620089},{"$f":"'Wind PPA Analysis'!CQ494","v":454030.79136620089},{"$f":"'Wind PPA Analysis'!CR494","v":454030.79136620089},{"$f":"'Wind PPA Analysis'!CS494","v":454030.79136620089},{"$f":"'Wind PPA Analysis'!CT494","v":454030.79136620089},{"$f":"'Wind PPA Analysis'!CU494","v":454030.79136620089},{"$f":"'Wind PPA Analysis'!CV494","v":454030.79136620089},{"$f":"'Wind PPA Analysis'!CW494","v":454030.79136620089},null,2.3609517849639481,{"$f":"VLOOKUP(Z$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D142*1000","v":3.7031183900890454},{"$f":"VLOOKUP(AA$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E142*1000","v":3.7456239255352788},{"$f":"VLOOKUP(AB$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F142*1000","v":3.7930546053243601},{"$f":"VLOOKUP(AC$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G142*1000","v":3.8177158731065588},{"$f":"VLOOKUP(AD$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H142*1000","v":3.8816446280788028},{"$f":"VLOOKUP(AE$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I142*1000","v":3.890347694891644},{"$f":"VLOOKUP(AF$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J142*1000","v":3.9699027300828571},{"$f":"VLOOKUP(AG$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K142*1000","v":3.9637031329239574},{"$f":"VLOOKUP(AH$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L142*1000","v":3.9613873917801978},{"$f":"VLOOKUP(AI$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M142*1000","v":3.9781931398958603},{"$f":"VLOOKUP(AJ$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N142*1000","v":3.9747706951163386},{"$f":"VLOOKUP(AK$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O142*1000","v":4.0121798355401745},{"$f":"VLOOKUP(AL$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P142*1000","v":4.1850965301061107},{"$f":"VLOOKUP(AM$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q142*1000","v":4.1213180346974347},{"$f":"VLOOKUP(AN$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R142*1000","v":4.1213180346974347},{"$f":"VLOOKUP(AO$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S142*1000","v":4.1213180346974347},{"$f":"VLOOKUP(AP$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T142*1000","v":4.1213180346974347},{"$f":"VLOOKUP(AQ$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U142*1000","v":4.1213180346974347},{"$f":"VLOOKUP(AR$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V142*1000","v":4.1213180346974347},{"$f":"VLOOKUP(AS$62+$A142-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W142*1000","v":4.1213180346974347}]
[2033,{"$f":"'Resource Options'!$B$25","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD534","v":455392.88374029938},{"$f":"'Wind PPA Analysis'!CE534","v":455392.88374029938},{"$f":"'Wind PPA Analysis'!CF534","v":455392.88374029938},{"$f":"'Wind PPA Analysis'!CG534","v":455392.88374029938},{"$f":"'Wind PPA Analysis'!CH534","v":455392.88374029938},{"$f":"'Wind PPA Analysis'!CI534","v":455392.88374029938},{"$f":"'Wind PPA Analysis'!CJ534","v":455392.88374029938},{"$f":"'Wind PPA Analysis'!CK534","v":455392.88374029938},{"$f":"'Wind PPA Analysis'!CL534","v":455392.88374029938},{"$f":"'Wind PPA Analysis'!CM534","v":455392.88374029938},{"$f":"'Wind PPA Analysis'!CN534","v":455392.88374029938},{"$f":"'Wind PPA Analysis'!CO534","v":455392.88374029938},{"$f":"'Wind PPA Analysis'!CP534","v":455392.88374029938},{"$f":"'Wind PPA Analysis'!CQ534","v":455392.88374029938},{"$f":"'Wind PPA Analysis'!CR534","v":455392.88374029938},{"$f":"'Wind PPA Analysis'!CS534","v":455392.88374029938},{"$f":"'Wind PPA Analysis'!CT534","v":455392.88374029938},{"$f":"'Wind PPA Analysis'!CU534","v":455392.88374029938},{"$f":"'Wind PPA Analysis'!CV534","v":455392.88374029938},{"$f":"'Wind PPA Analysis'!CW534","v":455392.88374029938},null,2.3696411555009167,{"$f":"VLOOKUP(Z$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D143*1000","v":3.7344206635446455},{"$f":"VLOOKUP(AA$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E143*1000","v":3.7817094768936803},{"$f":"VLOOKUP(AB$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F143*1000","v":3.8062969821600796},{"$f":"VLOOKUP(AC$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G143*1000","v":3.8700345245052881},{"$f":"VLOOKUP(AD$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H143*1000","v":3.8787115602110118},{"$f":"VLOOKUP(AE$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I143*1000","v":3.9580286441504064},{"$f":"VLOOKUP(AF$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J143*1000","v":3.951847590153498},{"$f":"VLOOKUP(AG$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K143*1000","v":3.9495387754538371},{"$f":"VLOOKUP(AH$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L143*1000","v":3.966294257124487},{"$f":"VLOOKUP(AI$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M143*1000","v":3.9628820489694312},{"$f":"VLOOKUP(AJ$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N143*1000","v":4.0001792976472341},{"$f":"VLOOKUP(AK$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O143*1000","v":4.172578793724937},{"$f":"VLOOKUP(AL$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P143*1000","v":4.1089910615128975},{"$f":"VLOOKUP(AM$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q143*1000","v":4.1089910615128975},{"$f":"VLOOKUP(AN$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R143*1000","v":4.1089910615128975},{"$f":"VLOOKUP(AO$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S143*1000","v":4.1089910615128975},{"$f":"VLOOKUP(AP$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T143*1000","v":4.1089910615128975},{"$f":"VLOOKUP(AQ$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U143*1000","v":4.1089910615128975},{"$f":"VLOOKUP(AR$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V143*1000","v":4.1089910615128975},{"$f":"VLOOKUP(AS$62+$A143-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W143*1000","v":4.1089910615128975}]
[2034,{"$f":"'Resource Options'!$B$25","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD574","v":456759.06239152019},{"$f":"'Wind PPA Analysis'!CE574","v":456759.06239152019},{"$f":"'Wind PPA Analysis'!CF574","v":456759.06239152019},{"$f":"'Wind PPA Analysis'!CG574","v":456759.06239152019},{"$f":"'Wind PPA Analysis'!CH574","v":456759.06239152019},{"$f":"'Wind PPA Analysis'!CI574","v":456759.06239152019},{"$f":"'Wind PPA Analysis'!CJ574","v":456759.06239152019},{"$f":"'Wind PPA Analysis'!CK574","v":456759.06239152019},{"$f":"'Wind PPA Analysis'!CL574","v":456759.06239152019},{"$f":"'Wind PPA Analysis'!CM574","v":456759.06239152019},{"$f":"'Wind PPA Analysis'!CN574","v":456759.06239152019},{"$f":"'Wind PPA Analysis'!CO574","v":456759.06239152019},{"$f":"'Wind PPA Analysis'!CP574","v":456759.06239152019},{"$f":"'Wind PPA Analysis'!CQ574","v":456759.06239152019},{"$f":"'Wind PPA Analysis'!CR574","v":456759.06239152019},{"$f":"'Wind PPA Analysis'!CS574","v":456759.06239152019},{"$f":"'Wind PPA Analysis'!CT574","v":456759.06239152019},{"$f":"'Wind PPA Analysis'!CU574","v":456759.06239152019},{"$f":"'Wind PPA Analysis'!CV574","v":456759.06239152019},{"$f":"'Wind PPA Analysis'!CW574","v":456759.06239152019},null,2.3769660577280525,{"$f":"VLOOKUP(Z$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D144*1000","v":3.7703982820475379},{"$f":"VLOOKUP(AA$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E144*1000","v":3.7949122454238089},{"$f":"VLOOKUP(AB$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F144*1000","v":3.8584591470640963},{"$f":"VLOOKUP(AC$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G144*1000","v":3.8671102295224453},{"$f":"VLOOKUP(AD$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H144*1000","v":3.9461900739286215},{"$f":"VLOOKUP(AE$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I144*1000","v":3.9400275076306066},{"$f":"VLOOKUP(AF$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J144*1000","v":3.937725598657865},{"$f":"VLOOKUP(AG$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K144*1000","v":3.9544309642317925},{"$f":"VLOOKUP(AH$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L144*1000","v":3.9510289620831829},{"$f":"VLOOKUP(AI$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M144*1000","v":3.9882146536861769},{"$f":"VLOOKUP(AJ$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N144*1000","v":4.1600984982302469},{"$f":"VLOOKUP(AK$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O144*1000","v":4.0967009586369878},{"$f":"VLOOKUP(AL$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P144*1000","v":4.0967009586369878},{"$f":"VLOOKUP(AM$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q144*1000","v":4.0967009586369878},{"$f":"VLOOKUP(AN$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R144*1000","v":4.0967009586369878},{"$f":"VLOOKUP(AO$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S144*1000","v":4.0967009586369878},{"$f":"VLOOKUP(AP$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T144*1000","v":4.0967009586369878},{"$f":"VLOOKUP(AQ$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U144*1000","v":4.0967009586369878},{"$f":"VLOOKUP(AR$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V144*1000","v":4.0967009586369878},{"$f":"VLOOKUP(AS$62+$A144-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W144*1000","v":4.0967009586369878}]
[2035,{"$f":"'Resource Options'!$B$25","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD614","v":458129.33957869466},{"$f":"'Wind PPA Analysis'!CE614","v":458129.33957869466},{"$f":"'Wind PPA Analysis'!CF614","v":458129.33957869466},{"$f":"'Wind PPA Analysis'!CG614","v":458129.33957869466},{"$f":"'Wind PPA Analysis'!CH614","v":458129.33957869466},{"$f":"'Wind PPA Analysis'!CI614","v":458129.33957869466},{"$f":"'Wind PPA Analysis'!CJ614","v":458129.33957869466},{"$f":"'Wind PPA Analysis'!CK614","v":458129.33957869466},{"$f":"'Wind PPA Analysis'!CL614","v":458129.33957869466},{"$f":"'Wind PPA Analysis'!CM614","v":458129.33957869466},{"$f":"'Wind PPA Analysis'!CN614","v":458129.33957869466},{"$f":"'Wind PPA Analysis'!CO614","v":458129.33957869466},{"$f":"'Wind PPA Analysis'!CP614","v":458129.33957869466},{"$f":"'Wind PPA Analysis'!CQ614","v":458129.33957869466},{"$f":"'Wind PPA Analysis'!CR614","v":458129.33957869466},{"$f":"'Wind PPA Analysis'!CS614","v":458129.33957869466},{"$f":"'Wind PPA Analysis'!CT614","v":458129.33957869466},{"$f":"'Wind PPA Analysis'!CU614","v":458129.33957869466},{"$f":"'Wind PPA Analysis'!CV614","v":458129.33957869466},{"$f":"'Wind PPA Analysis'!CW614","v":458129.33957869466},null,2.3825746367674672,{"$f":"VLOOKUP(Z$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D145*1000","v":3.7835615607415845},{"$f":"VLOOKUP(AA$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E145*1000","v":3.846918391888432},{"$f":"VLOOKUP(AB$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F145*1000","v":3.8555435987262672},{"$f":"VLOOKUP(AC$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G145*1000","v":3.9343869131890545},{"$f":"VLOOKUP(AD$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H145*1000","v":3.9282427792927295},{"$f":"VLOOKUP(AE$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I145*1000","v":3.9259477553916899},{"$f":"VLOOKUP(AF$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J145*1000","v":3.9426031547674909},{"$f":"VLOOKUP(AG$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K145*1000","v":3.9392113280988865},{"$f":"VLOOKUP(AH$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L145*1000","v":3.9762857962972853},{"$f":"VLOOKUP(AI$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M145*1000","v":4.1476555316353414},{"$f":"VLOOKUP(AJ$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N145*1000","v":4.0844476157896192},{"$f":"VLOOKUP(AK$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O145*1000","v":4.0844476157896192},{"$f":"VLOOKUP(AL$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P145*1000","v":4.0844476157896192},{"$f":"VLOOKUP(AM$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q145*1000","v":4.0844476157896192},{"$f":"VLOOKUP(AN$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R145*1000","v":4.0844476157896192},{"$f":"VLOOKUP(AO$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S145*1000","v":4.0844476157896192},{"$f":"VLOOKUP(AP$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T145*1000","v":4.0844476157896192},{"$f":"VLOOKUP(AQ$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U145*1000","v":4.0844476157896192},{"$f":"VLOOKUP(AR$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V145*1000","v":4.0844476157896192},{"$f":"VLOOKUP(AS$62+$A145-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W145*1000","v":4.0844476157896192}]
[2036,{"$f":"'Resource Options'!$B$25","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD654","v":459503.7275974307},{"$f":"'Wind PPA Analysis'!CE654","v":459503.7275974307},{"$f":"'Wind PPA Analysis'!CF654","v":459503.7275974307},{"$f":"'Wind PPA Analysis'!CG654","v":459503.7275974307},{"$f":"'Wind PPA Analysis'!CH654","v":459503.7275974307},{"$f":"'Wind PPA Analysis'!CI654","v":459503.7275974307},{"$f":"'Wind PPA Analysis'!CJ654","v":459503.7275974307},{"$f":"'Wind PPA Analysis'!CK654","v":459503.7275974307},{"$f":"'Wind PPA Analysis'!CL654","v":459503.7275974307},{"$f":"'Wind PPA Analysis'!CM654","v":459503.7275974307},{"$f":"'Wind PPA Analysis'!CN654","v":459503.7275974307},{"$f":"'Wind PPA Analysis'!CO654","v":459503.7275974307},{"$f":"'Wind PPA Analysis'!CP654","v":459503.7275974307},{"$f":"'Wind PPA Analysis'!CQ654","v":459503.7275974307},{"$f":"'Wind PPA Analysis'!CR654","v":459503.7275974307},{"$f":"'Wind PPA Analysis'!CS654","v":459503.7275974307},{"$f":"'Wind PPA Analysis'!CT654","v":459503.7275974307},{"$f":"'Wind PPA Analysis'!CU654","v":459503.7275974307},{"$f":"'Wind PPA Analysis'!CV654","v":459503.7275974307},{"$f":"'Wind PPA Analysis'!CW654","v":459503.7275974307},null,2.3876343469497394,{"$f":"VLOOKUP(Z$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D146*1000","v":3.8354121554221661},{"$f":"VLOOKUP(AA$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E146*1000","v":3.8440115640341648},{"$f":"VLOOKUP(AB$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F146*1000","v":3.9226190560209919},{"$f":"VLOOKUP(AC$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G146*1000","v":3.9164932993945456},{"$f":"VLOOKUP(AD$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H146*1000","v":3.914205139971775},{"$f":"VLOOKUP(AE$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I146*1000","v":3.9308107225996927},{"$f":"VLOOKUP(AF$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J146*1000","v":3.9274290409759591},{"$f":"VLOOKUP(AG$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K146*1000","v":3.9643926184419596},{"$f":"VLOOKUP(AH$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L146*1000","v":4.1352497822884766},{"$f":"VLOOKUP(AI$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M146*1000","v":4.072230923020558},{"$f":"VLOOKUP(AJ$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N146*1000","v":4.072230923020558},{"$f":"VLOOKUP(AK$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O146*1000","v":4.072230923020558},{"$f":"VLOOKUP(AL$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P146*1000","v":4.072230923020558},{"$f":"VLOOKUP(AM$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q146*1000","v":4.072230923020558},{"$f":"VLOOKUP(AN$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R146*1000","v":4.072230923020558},{"$f":"VLOOKUP(AO$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S146*1000","v":4.072230923020558},{"$f":"VLOOKUP(AP$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T146*1000","v":4.072230923020558},{"$f":"VLOOKUP(AQ$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U146*1000","v":4.072230923020558},{"$f":"VLOOKUP(AR$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V146*1000","v":4.072230923020558},{"$f":"VLOOKUP(AS$62+$A146-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W146*1000","v":4.072230923020558}]
[2037,{"$f":"'Resource Options'!$B$25","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD694","v":460882.23878022295},{"$f":"'Wind PPA Analysis'!CE694","v":460882.23878022295},{"$f":"'Wind PPA Analysis'!CF694","v":460882.23878022295},{"$f":"'Wind PPA Analysis'!CG694","v":460882.23878022295},{"$f":"'Wind PPA Analysis'!CH694","v":460882.23878022295},{"$f":"'Wind PPA Analysis'!CI694","v":460882.23878022295},{"$f":"'Wind PPA Analysis'!CJ694","v":460882.23878022295},{"$f":"'Wind PPA Analysis'!CK694","v":460882.23878022295},{"$f":"'Wind PPA Analysis'!CL694","v":460882.23878022295},{"$f":"'Wind PPA Analysis'!CM694","v":460882.23878022295},{"$f":"'Wind PPA Analysis'!CN694","v":460882.23878022295},{"$f":"'Wind PPA Analysis'!CO694","v":460882.23878022295},{"$f":"'Wind PPA Analysis'!CP694","v":460882.23878022295},{"$f":"'Wind PPA Analysis'!CQ694","v":460882.23878022295},{"$f":"'Wind PPA Analysis'!CR694","v":460882.23878022295},{"$f":"'Wind PPA Analysis'!CS694","v":460882.23878022295},{"$f":"'Wind PPA Analysis'!CT694","v":460882.23878022295},{"$f":"'Wind PPA Analysis'!CU694","v":460882.23878022295},{"$f":"'Wind PPA Analysis'!CV694","v":460882.23878022295},{"$f":"'Wind PPA Analysis'!CW694","v":460882.23878022295},null,2.389938638825873,{"$f":"VLOOKUP(Z$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D147*1000","v":3.8325140219682603},{"$f":"VLOOKUP(AA$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E147*1000","v":3.9108863968305014},{"$f":"VLOOKUP(AB$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F147*1000","v":3.9047789625070255},{"$f":"VLOOKUP(AC$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G147*1000","v":3.9024976470306836},{"$f":"VLOOKUP(AD$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H147*1000","v":3.9190535619139508},{"$f":"VLOOKUP(AE$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I147*1000","v":3.9156819949909862},{"$f":"VLOOKUP(AF$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J147*1000","v":3.9525350134017554},{"$f":"VLOOKUP(AG$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K147*1000","v":4.122881138871862},{"$f":"VLOOKUP(AH$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L147*1000","v":4.0600507707084326},{"$f":"VLOOKUP(AI$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M147*1000","v":4.0600507707084326},{"$f":"VLOOKUP(AJ$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N147*1000","v":4.0600507707084326},{"$f":"VLOOKUP(AK$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O147*1000","v":4.0600507707084326},{"$f":"VLOOKUP(AL$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P147*1000","v":4.0600507707084326},{"$f":"VLOOKUP(AM$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q147*1000","v":4.0600507707084326},{"$f":"VLOOKUP(AN$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R147*1000","v":4.0600507707084326},{"$f":"VLOOKUP(AO$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S147*1000","v":4.0600507707084326},{"$f":"VLOOKUP(AP$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T147*1000","v":4.0600507707084326},{"$f":"VLOOKUP(AQ$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U147*1000","v":4.0600507707084326},{"$f":"VLOOKUP(AR$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V147*1000","v":4.0600507707084326},{"$f":"VLOOKUP(AS$62+$A147-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W147*1000","v":4.0600507707084326}]
[2038,{"$f":"'Resource Options'!$B$25","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD734","v":462264.88549656357},{"$f":"'Wind PPA Analysis'!CE734","v":462264.88549656357},{"$f":"'Wind PPA Analysis'!CF734","v":462264.88549656357},{"$f":"'Wind PPA Analysis'!CG734","v":462264.88549656357},{"$f":"'Wind PPA Analysis'!CH734","v":462264.88549656357},{"$f":"'Wind PPA Analysis'!CI734","v":462264.88549656357},{"$f":"'Wind PPA Analysis'!CJ734","v":462264.88549656357},{"$f":"'Wind PPA Analysis'!CK734","v":462264.88549656357},{"$f":"'Wind PPA Analysis'!CL734","v":462264.88549656357},{"$f":"'Wind PPA Analysis'!CM734","v":462264.88549656357},{"$f":"'Wind PPA Analysis'!CN734","v":462264.88549656357},{"$f":"'Wind PPA Analysis'!CO734","v":462264.88549656357},{"$f":"'Wind PPA Analysis'!CP734","v":462264.88549656357},{"$f":"'Wind PPA Analysis'!CQ734","v":462264.88549656357},{"$f":"'Wind PPA Analysis'!CR734","v":462264.88549656357},{"$f":"'Wind PPA Analysis'!CS734","v":462264.88549656357},{"$f":"'Wind PPA Analysis'!CT734","v":462264.88549656357},{"$f":"'Wind PPA Analysis'!CU734","v":462264.88549656357},{"$f":"'Wind PPA Analysis'!CV734","v":462264.88549656357},{"$f":"'Wind PPA Analysis'!CW734","v":462264.88549656357},null,2.3923783253683042,{"$f":"VLOOKUP(Z$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D148*1000","v":3.899188830339483},{"$f":"VLOOKUP(AA$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E148*1000","v":3.8930996635164763},{"$f":"VLOOKUP(AB$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F148*1000","v":3.8908251715161355},{"$f":"VLOOKUP(AC$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G148*1000","v":3.9073315672123146},{"$f":"VLOOKUP(AD$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H148*1000","v":3.9039700847367769},{"$f":"VLOOKUP(AE$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I148*1000","v":3.9407128747774229},{"$f":"VLOOKUP(AF$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J148*1000","v":4.1105494904006603},{"$f":"VLOOKUP(AG$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K148*1000","v":4.047907049559754},{"$f":"VLOOKUP(AH$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L148*1000","v":4.047907049559754},{"$f":"VLOOKUP(AI$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M148*1000","v":4.047907049559754},{"$f":"VLOOKUP(AJ$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N148*1000","v":4.047907049559754},{"$f":"VLOOKUP(AK$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O148*1000","v":4.047907049559754},{"$f":"VLOOKUP(AL$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P148*1000","v":4.047907049559754},{"$f":"VLOOKUP(AM$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q148*1000","v":4.047907049559754},{"$f":"VLOOKUP(AN$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R148*1000","v":4.047907049559754},{"$f":"VLOOKUP(AO$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S148*1000","v":4.047907049559754},{"$f":"VLOOKUP(AP$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T148*1000","v":4.047907049559754},{"$f":"VLOOKUP(AQ$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U148*1000","v":4.047907049559754},{"$f":"VLOOKUP(AR$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V148*1000","v":4.047907049559754},{"$f":"VLOOKUP(AS$62+$A148-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W148*1000","v":4.047907049559754}]
[2039,{"$f":"'Resource Options'!$B$25","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD774","v":463651.68015305325},{"$f":"'Wind PPA Analysis'!CE774","v":463651.68015305325},{"$f":"'Wind PPA Analysis'!CF774","v":463651.68015305325},{"$f":"'Wind PPA Analysis'!CG774","v":463651.68015305325},{"$f":"'Wind PPA Analysis'!CH774","v":463651.68015305325},{"$f":"'Wind PPA Analysis'!CI774","v":463651.68015305325},{"$f":"'Wind PPA Analysis'!CJ774","v":463651.68015305325},{"$f":"'Wind PPA Analysis'!CK774","v":463651.68015305325},{"$f":"'Wind PPA Analysis'!CL774","v":463651.68015305325},{"$f":"'Wind PPA Analysis'!CM774","v":463651.68015305325},{"$f":"'Wind PPA Analysis'!CN774","v":463651.68015305325},{"$f":"'Wind PPA Analysis'!CO774","v":463651.68015305325},{"$f":"'Wind PPA Analysis'!CP774","v":463651.68015305325},{"$f":"'Wind PPA Analysis'!CQ774","v":463651.68015305325},{"$f":"'Wind PPA Analysis'!CR774","v":463651.68015305325},{"$f":"'Wind PPA Analysis'!CS774","v":463651.68015305325},{"$f":"'Wind PPA Analysis'!CT774","v":463651.68015305325},{"$f":"'Wind PPA Analysis'!CU774","v":463651.68015305325},{"$f":"'Wind PPA Analysis'!CV774","v":463651.68015305325},{"$f":"'Wind PPA Analysis'!CW774","v":463651.68015305325},null,2.3910589238912348,{"$f":"VLOOKUP(Z$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D149*1000","v":3.8814552976236056},{"$f":"VLOOKUP(AA$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E149*1000","v":3.8791876086900654},{"$f":"VLOOKUP(AB$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F149*1000","v":3.8956446333123771},{"$f":"VLOOKUP(AC$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G149*1000","v":3.8922932051214123},{"$f":"VLOOKUP(AD$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H149*1000","v":3.9289260964879591},{"$f":"VLOOKUP(AE$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I149*1000","v":4.0982547262219944},{"$f":"VLOOKUP(AF$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J149*1000","v":4.0357996506079301},{"$f":"VLOOKUP(AG$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K149*1000","v":4.0357996506079301},{"$f":"VLOOKUP(AH$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L149*1000","v":4.0357996506079301},{"$f":"VLOOKUP(AI$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M149*1000","v":4.0357996506079301},{"$f":"VLOOKUP(AJ$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N149*1000","v":4.0357996506079301},{"$f":"VLOOKUP(AK$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O149*1000","v":4.0357996506079301},{"$f":"VLOOKUP(AL$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P149*1000","v":4.0357996506079301},{"$f":"VLOOKUP(AM$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q149*1000","v":4.0357996506079301},{"$f":"VLOOKUP(AN$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R149*1000","v":4.0357996506079301},{"$f":"VLOOKUP(AO$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S149*1000","v":4.0357996506079301},{"$f":"VLOOKUP(AP$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T149*1000","v":4.0357996506079301},{"$f":"VLOOKUP(AQ$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U149*1000","v":4.0357996506079301},{"$f":"VLOOKUP(AR$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V149*1000","v":4.0357996506079301},{"$f":"VLOOKUP(AS$62+$A149-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W149*1000","v":4.0357996506079301}]
[2040,{"$f":"'Resource Options'!$B$25","v":"Off Shore Wind (Share)"},null,{"$f":"'Wind PPA Analysis'!CD814","v":465042.63519351231},{"$f":"'Wind PPA Analysis'!CE814","v":465042.63519351231},{"$f":"'Wind PPA Analysis'!CF814","v":465042.63519351231},{"$f":"'Wind PPA Analysis'!CG814","v":465042.63519351231},{"$f":"'Wind PPA Analysis'!CH814","v":465042.63519351231},{"$f":"'Wind PPA Analysis'!CI814","v":465042.63519351231},{"$f":"'Wind PPA Analysis'!CJ814","v":465042.63519351231},{"$f":"'Wind PPA Analysis'!CK814","v":465042.63519351231},{"$f":"'Wind PPA Analysis'!CL814","v":465042.63519351231},{"$f":"'Wind PPA Analysis'!CM814","v":465042.63519351231},{"$f":"'Wind PPA Analysis'!CN814","v":465042.63519351231},{"$f":"'Wind PPA Analysis'!CO814","v":465042.63519351231},{"$f":"'Wind PPA Analysis'!CP814","v":465042.63519351231},{"$f":"'Wind PPA Analysis'!CQ814","v":465042.63519351231},{"$f":"'Wind PPA Analysis'!CR814","v":465042.63519351231},{"$f":"'Wind PPA Analysis'!CS814","v":465042.63519351231},{"$f":"'Wind PPA Analysis'!CT814","v":465042.63519351231},{"$f":"'Wind PPA Analysis'!CU814","v":465042.63519351231},{"$f":"'Wind PPA Analysis'!CV814","v":465042.63519351231},{"$f":"'Wind PPA Analysis'!CW814","v":465042.63519351231},null,2.3904692992313739,{"$f":"VLOOKUP(Z$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/D150*1000","v":3.8675848541276832},{"$f":"VLOOKUP(AA$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/E150*1000","v":3.8839926553463391},{"$f":"VLOOKUP(AB$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/F150*1000","v":3.8806512513673113},{"$f":"VLOOKUP(AC$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/G150*1000","v":3.917174572769651},{"$f":"VLOOKUP(AD$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/H150*1000","v":4.0859967360139535},{"$f":"VLOOKUP(AE$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/I150*1000","v":4.0237284652122947},{"$f":"VLOOKUP(AF$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/J150*1000","v":4.0237284652122947},{"$f":"VLOOKUP(AG$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/K150*1000","v":4.0237284652122947},{"$f":"VLOOKUP(AH$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/L150*1000","v":4.0237284652122947},{"$f":"VLOOKUP(AI$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/M150*1000","v":4.0237284652122947},{"$f":"VLOOKUP(AJ$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/N150*1000","v":4.0237284652122947},{"$f":"VLOOKUP(AK$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/O150*1000","v":4.0237284652122947},{"$f":"VLOOKUP(AL$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/P150*1000","v":4.0237284652122947},{"$f":"VLOOKUP(AM$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/Q150*1000","v":4.0237284652122947},{"$f":"VLOOKUP(AN$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/R150*1000","v":4.0237284652122947},{"$f":"VLOOKUP(AO$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/S150*1000","v":4.0237284652122947},{"$f":"VLOOKUP(AP$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/T150*1000","v":4.0237284652122947},{"$f":"VLOOKUP(AQ$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/U150*1000","v":4.0237284652122947},{"$f":"VLOOKUP(AR$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/V150*1000","v":4.0237284652122947},{"$f":"VLOOKUP(AS$62+$A150-1,$B$4:$I$56,6,FALSE)*'Resource Options'!$J$22/W150*1000","v":4.0237284652122947}]
[]
[2020,{"$f":"'Resource Options'!$B$26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BH13","v":10950},{"$f":"'Solar PPA Analysis'!BI13","v":10895.25},{"$f":"'Solar PPA Analysis'!BJ13","v":10840.77375},{"$f":"'Solar PPA Analysis'!BK13","v":10786.56988125},{"$f":"'Solar PPA Analysis'!BL13","v":10732.637031843749},{"$f":"'Solar PPA Analysis'!BM13","v":10678.97384668453},{"$f":"'Solar PPA Analysis'!BN13","v":10625.578977451107},{"$f":"'Solar PPA Analysis'!BO13","v":10572.451082563852},{"$f":"'Solar PPA Analysis'!BP13","v":10519.588827151032},{"$f":"'Solar PPA Analysis'!BQ13","v":10466.990883015276},{"$f":"'Solar PPA Analysis'!BR13","v":10414.655928600199},{"$f":"'Solar PPA Analysis'!BS13","v":10362.582648957199},{"$f":"'Solar PPA Analysis'!BT13","v":10310.769735712413},{"$f":"'Solar PPA Analysis'!BU13","v":10259.21588703385},{"$f":"'Solar PPA Analysis'!BV13","v":10207.919807598681},{"$f":"'Solar PPA Analysis'!BW13","v":10156.880208560688},{"$f":"'Solar PPA Analysis'!BX13","v":10106.095807517884},{"$f":"'Solar PPA Analysis'!BY13","v":10055.565328480294},{"$f":"'Solar PPA Analysis'!BZ13","v":10005.287501837893},{"$f":"'Solar PPA Analysis'!CA13","v":9955.2610643287026},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z152:AS152))*0.6","v":1.161832783451644},{"$f":"VLOOKUP(Z$62+$A152-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D152*1000*5/100","v":1.8767257838518716},{"$f":"VLOOKUP(AA$62+$A152-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E152*1000*5/100","v":1.7733944821182543},{"$f":"VLOOKUP(AB$62+$A152-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F152*1000*5/100","v":1.7870361604228122},{"$f":"VLOOKUP(AC$62+$A152-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G152*1000*5/100","v":1.8031706478231053},{"$f":"VLOOKUP(AD$62+$A152-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H152*1000*5/100","v":1.8304726535896765},{"$f":"VLOOKUP(AE$62+$A152-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I152*1000*5/100","v":1.8577682747401758},{"$f":"VLOOKUP(AF$62+$A152-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J152*1000*5/100","v":1.8910159833303737},{"$f":"VLOOKUP(AG$62+$A152-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K152*1000*5/100","v":1.8892879381867371},{"$f":"VLOOKUP(AH$62+$A152-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L152*1000*5/100","v":1.9218764853384886},{"$f":"VLOOKUP(AI$62+$A152-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M152*1000*5/100","v":1.9459602211822653},{"$f":"VLOOKUP(AJ$62+$A152-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N152*1000*5/100","v":1.9686553081477587},{"$f":"VLOOKUP(AK$62+$A152-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O152*1000*5/100","v":2.0228870856090477},{"$f":"VLOOKUP(AL$62+$A152-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P152*1000*5/100","v":2.0383174780727118},{"$f":"VLOOKUP(AM$62+$A152-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q152*1000*5/100","v":2.0720742864231765},{"$f":"VLOOKUP(AN$62+$A152-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R152*1000*5/100","v":2.1088571626374231},{"$f":"VLOOKUP(AO$62+$A152-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S152*1000*5/100","v":2.133234471960348},{"$f":"VLOOKUP(AP$62+$A152-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T152*1000*5/100","v":2.1798553762200004},{"$f":"VLOOKUP(AQ$62+$A152-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U152*1000*5/100","v":2.1957214548625941},{"$f":"VLOOKUP(AR$62+$A152-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V152*1000*5/100","v":2.2518819147566518},{"$f":"VLOOKUP(AS$62+$A152-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W152*1000*5/100","v":2.259663582091489}]
[2021,{"$f":"'Resource Options'!$B$26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BH54","v":10982.849999999999},{"$f":"'Solar PPA Analysis'!BI54","v":10927.935749999999},{"$f":"'Solar PPA Analysis'!BJ54","v":10873.296071249999},{"$f":"'Solar PPA Analysis'!BK54","v":10818.929590893749},{"$f":"'Solar PPA Analysis'!BL54","v":10764.83494293928},{"$f":"'Solar PPA Analysis'!BM54","v":10711.010768224583},{"$f":"'Solar PPA Analysis'!BN54","v":10657.455714383461},{"$f":"'Solar PPA Analysis'!BO54","v":10604.168435811544},{"$f":"'Solar PPA Analysis'!BP54","v":10551.147593632486},{"$f":"'Solar PPA Analysis'!BQ54","v":10498.391855664324},{"$f":"'Solar PPA Analysis'!BR54","v":10445.899896386003},{"$f":"'Solar PPA Analysis'!BS54","v":10393.670396904074},{"$f":"'Solar PPA Analysis'!BT54","v":10341.702044919553},{"$f":"'Solar PPA Analysis'!BU54","v":10289.993534694955},{"$f":"'Solar PPA Analysis'!BV54","v":10238.543567021481},{"$f":"'Solar PPA Analysis'!BW54","v":10187.350849186374},{"$f":"'Solar PPA Analysis'!BX54","v":10136.414094940443},{"$f":"'Solar PPA Analysis'!BY54","v":10085.73202446574},{"$f":"'Solar PPA Analysis'!BZ54","v":10035.303364343412},{"$f":"'Solar PPA Analysis'!CA54","v":9985.1268475216948},null,1.1607790117149801,{"$f":"VLOOKUP(Z$62+$A153-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D153*1000*5/100","v":1.7592497604263844},{"$f":"VLOOKUP(AA$62+$A153-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E153*1000*5/100","v":1.7727826317255222},{"$f":"VLOOKUP(AB$62+$A153-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F153*1000*5/100","v":1.7887884292961014},{"$f":"VLOOKUP(AC$62+$A153-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G153*1000*5/100","v":1.8158726723048142},{"$f":"VLOOKUP(AD$62+$A153-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H153*1000*5/100","v":1.8429505816216105},{"$f":"VLOOKUP(AE$62+$A153-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I153*1000*5/100","v":1.8759331041014176},{"$f":"VLOOKUP(AF$62+$A153-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J153*1000*5/100","v":1.8742188419698933},{"$f":"VLOOKUP(AG$62+$A153-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K153*1000*5/100","v":1.9065474605302055},{"$f":"VLOOKUP(AH$62+$A153-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L153*1000*5/100","v":1.9304391027680499},{"$f":"VLOOKUP(AI$62+$A153-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M153*1000*5/100","v":1.9529531720907471},{"$f":"VLOOKUP(AJ$62+$A153-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N153*1000*5/100","v":2.006752393001995},{"$f":"VLOOKUP(AK$62+$A153-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O153*1000*5/100","v":2.0220597115477039},{"$f":"VLOOKUP(AL$62+$A153-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P153*1000*5/100","v":2.0555472731715452},{"$f":"VLOOKUP(AM$62+$A153-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q153*1000*5/100","v":2.0920367665246609},{"$f":"VLOOKUP(AN$62+$A153-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R153*1000*5/100","v":2.1162196406785099},{"$f":"VLOOKUP(AO$62+$A153-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S153*1000*5/100","v":2.1624686932591226},{"$f":"VLOOKUP(AP$62+$A153-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T153*1000*5/100","v":2.1782082229195208},{"$f":"VLOOKUP(AQ$62+$A153-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U153*1000*5/100","v":2.2339207429540053},{"$f":"VLOOKUP(AR$62+$A153-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V153*1000*5/100","v":2.2416403431515755},{"$f":"VLOOKUP(AS$62+$A153-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W153*1000*5/100","v":2.2515886376101268}]
[2022,{"$f":"'Resource Options'!$B$26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BH95","v":11015.798549999998},{"$f":"'Solar PPA Analysis'!BI95","v":10960.719557249997},{"$f":"'Solar PPA Analysis'!BJ95","v":10905.915959463748},{"$f":"'Solar PPA Analysis'!BK95","v":10851.386379666428},{"$f":"'Solar PPA Analysis'!BL95","v":10797.129447768097},{"$f":"'Solar PPA Analysis'!BM95","v":10743.143800529257},{"$f":"'Solar PPA Analysis'!BN95","v":10689.42808152661},{"$f":"'Solar PPA Analysis'!BO95","v":10635.980941118976},{"$f":"'Solar PPA Analysis'!BP95","v":10582.801036413381},{"$f":"'Solar PPA Analysis'!BQ95","v":10529.887031231314},{"$f":"'Solar PPA Analysis'!BR95","v":10477.237596075158},{"$f":"'Solar PPA Analysis'!BS95","v":10424.851408094783},{"$f":"'Solar PPA Analysis'!BT95","v":10372.727151054309},{"$f":"'Solar PPA Analysis'!BU95","v":10320.863515299037},{"$f":"'Solar PPA Analysis'!BV95","v":10269.259197722542},{"$f":"'Solar PPA Analysis'!BW95","v":10217.912901733929},{"$f":"'Solar PPA Analysis'!BX95","v":10166.82333722526},{"$f":"'Solar PPA Analysis'!BY95","v":10115.989220539133},{"$f":"'Solar PPA Analysis'!BZ95","v":10065.409274436437},{"$f":"'Solar PPA Analysis'!CA95","v":10015.082228064255},null,1.1662614772117634,{"$f":"VLOOKUP(Z$62+$A154-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D154*1000*5/100","v":1.7586427901963055},{"$f":"VLOOKUP(AA$62+$A154-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E154*1000*5/100","v":1.7745209243764917},{"$f":"VLOOKUP(AB$62+$A154-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F154*1000*5/100","v":1.801389141518734},{"$f":"VLOOKUP(AC$62+$A154-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G154*1000*5/100","v":1.8282510754870416},{"$f":"VLOOKUP(AD$62+$A154-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H154*1000*5/100","v":1.8609705269999111},{"$f":"VLOOKUP(AE$62+$A154-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I154*1000*5/100","v":1.8592699379462059},{"$f":"VLOOKUP(AF$62+$A154-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J154*1000*5/100","v":1.8913407011241818},{"$f":"VLOOKUP(AG$62+$A154-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K154*1000*5/100","v":1.9150417819084844},{"$f":"VLOOKUP(AH$62+$A154-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L154*1000*5/100","v":1.9373762773980996},{"$f":"VLOOKUP(AI$62+$A154-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M154*1000*5/100","v":1.9907463918614017},{"$f":"VLOOKUP(AJ$62+$A154-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N154*1000*5/100","v":2.00593161813556},{"$f":"VLOOKUP(AK$62+$A154-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O154*1000*5/100","v":2.039152080563996},{"$f":"VLOOKUP(AL$62+$A154-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P154*1000*5/100","v":2.0753505310987417},{"$f":"VLOOKUP(AM$62+$A154-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q154*1000*5/100","v":2.0993405209123805},{"$f":"VLOOKUP(AN$62+$A154-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R154*1000*5/100","v":2.1452206877296387},{"$f":"VLOOKUP(AO$62+$A154-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S154*1000*5/100","v":2.1608346777716094},{"$f":"VLOOKUP(AP$62+$A154-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T154*1000*5/100","v":2.216102830746995},{"$f":"VLOOKUP(AQ$62+$A154-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U154*1000*5/100","v":2.223760858859241},{"$f":"VLOOKUP(AR$62+$A154-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V154*1000*5/100","v":2.2336298050070558},{"$f":"VLOOKUP(AS$62+$A154-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W154*1000*5/100","v":2.2543776206513741}]
[2023,{"$f":"'Resource Options'!$B$26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BH136","v":11048.845945649997},{"$f":"'Solar PPA Analysis'!BI136","v":10993.601715921746},{"$f":"'Solar PPA Analysis'!BJ136","v":10938.633707342138},{"$f":"'Solar PPA Analysis'!BK136","v":10883.940538805427},{"$f":"'Solar PPA Analysis'!BL136","v":10829.5208361114},{"$f":"'Solar PPA Analysis'!BM136","v":10775.373231930844},{"$f":"'Solar PPA Analysis'!BN136","v":10721.496365771189},{"$f":"'Solar PPA Analysis'!BO136","v":10667.888883942333},{"$f":"'Solar PPA Analysis'!BP136","v":10614.549439522621},{"$f":"'Solar PPA Analysis'!BQ136","v":10561.476692325008},{"$f":"'Solar PPA Analysis'!BR136","v":10508.669308863384},{"$f":"'Solar PPA Analysis'!BS136","v":10456.125962319067},{"$f":"'Solar PPA Analysis'!BT136","v":10403.845332507472},{"$f":"'Solar PPA Analysis'!BU136","v":10351.826105844933},{"$f":"'Solar PPA Analysis'!BV136","v":10300.066975315709},{"$f":"'Solar PPA Analysis'!BW136","v":10248.56664043913},{"$f":"'Solar PPA Analysis'!BX136","v":10197.323807236935},{"$f":"'Solar PPA Analysis'!BY136","v":10146.33718820075},{"$f":"'Solar PPA Analysis'!BZ136","v":10095.605502259747},{"$f":"'Solar PPA Analysis'!CA136","v":10045.127474748448},null,1.1719823211381697,{"$f":"VLOOKUP(Z$62+$A155-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D155*1000*5/100","v":1.7603672181003081},{"$f":"VLOOKUP(AA$62+$A155-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E155*1000*5/100","v":1.7870211324138985},{"$f":"VLOOKUP(AB$62+$A155-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F155*1000*5/100","v":1.8136688136686003},{"$f":"VLOOKUP(AC$62+$A155-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G155*1000*5/100","v":1.8461272924874492},{"$f":"VLOOKUP(AD$62+$A155-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H155*1000*5/100","v":1.8444402674541123},{"$f":"VLOOKUP(AE$62+$A155-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I155*1000*5/100","v":1.8762552319227928},{"$f":"VLOOKUP(AF$62+$A155-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J155*1000*5/100","v":1.8997672711853855},{"$f":"VLOOKUP(AG$62+$A155-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K155*1000*5/100","v":1.9219236251357017},{"$f":"VLOOKUP(AH$62+$A155-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L155*1000*5/100","v":1.9748680557348903},{"$f":"VLOOKUP(AI$62+$A155-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M155*1000*5/100","v":1.9899321635542193},{"$f":"VLOOKUP(AJ$62+$A155-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N155*1000*5/100","v":2.0228876571896075},{"$f":"VLOOKUP(AK$62+$A155-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O155*1000*5/100","v":2.0587973862843953},{"$f":"VLOOKUP(AL$62+$A155-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P155*1000*5/100","v":2.0825960302171675},{"$f":"VLOOKUP(AM$62+$A155-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q155*1000*5/100","v":2.1281102535303997},{"$f":"VLOOKUP(AN$62+$A155-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R155*1000*5/100","v":2.1435997052669507},{"$f":"VLOOKUP(AO$62+$A155-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S155*1000*5/100","v":2.1984270354867999},{"$f":"VLOOKUP(AP$62+$A155-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T155*1000*5/100","v":2.2060239826170935},{"$f":"VLOOKUP(AQ$62+$A155-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U155*1000*5/100","v":2.2158142133419947},{"$f":"VLOOKUP(AR$62+$A155-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V155*1000*5/100","v":2.2363965429193597},{"$f":"VLOOKUP(AS$62+$A155-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W155*1000*5/100","v":2.2457010734053036}]
[2024,{"$f":"'Resource Options'!$B$26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BH177","v":11081.992483486945},{"$f":"'Solar PPA Analysis'!BI177","v":11026.582521069511},{"$f":"'Solar PPA Analysis'!BJ177","v":10971.449608464163},{"$f":"'Solar PPA Analysis'!BK177","v":10916.592360421842},{"$f":"'Solar PPA Analysis'!BL177","v":10862.009398619733},{"$f":"'Solar PPA Analysis'!BM177","v":10807.699351626634},{"$f":"'Solar PPA Analysis'!BN177","v":10753.6608548685},{"$f":"'Solar PPA Analysis'!BO177","v":10699.892550594157},{"$f":"'Solar PPA Analysis'!BP177","v":10646.393087841187},{"$f":"'Solar PPA Analysis'!BQ177","v":10593.16112240198},{"$f":"'Solar PPA Analysis'!BR177","v":10540.19531678997},{"$f":"'Solar PPA Analysis'!BS177","v":10487.49434020602},{"$f":"'Solar PPA Analysis'!BT177","v":10435.056868504989},{"$f":"'Solar PPA Analysis'!BU177","v":10382.881584162464},{"$f":"'Solar PPA Analysis'!BV177","v":10330.967176241651},{"$f":"'Solar PPA Analysis'!BW177","v":10279.312340360442},{"$f":"'Solar PPA Analysis'!BX177","v":10227.91577865864},{"$f":"'Solar PPA Analysis'!BY177","v":10176.776199765347},{"$f":"'Solar PPA Analysis'!BZ177","v":10125.89231876652},{"$f":"'Solar PPA Analysis'!CA177","v":10075.262857172687},null,1.1781659076315343,{"$f":"VLOOKUP(Z$62+$A156-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D156*1000*5/100","v":1.7727677235810861},{"$f":"VLOOKUP(AA$62+$A156-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E156*1000*5/100","v":1.7992028610172059},{"$f":"VLOOKUP(AB$62+$A156-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F156*1000*5/100","v":1.8314024486789751},{"$f":"VLOOKUP(AC$62+$A156-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G156*1000*5/100","v":1.8297288794784066},{"$f":"VLOOKUP(AD$62+$A156-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H156*1000*5/100","v":1.861290085506659},{"$f":"VLOOKUP(AE$62+$A156-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I156*1000*5/100","v":1.8846145910562904},{"$f":"VLOOKUP(AF$62+$A156-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J156*1000*5/100","v":1.9065942243370129},{"$f":"VLOOKUP(AG$62+$A156-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K156*1000*5/100","v":1.9591163663571449},{"$f":"VLOOKUP(AH$62+$A156-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L156*1000*5/100","v":1.9740603217711352},{"$f":"VLOOKUP(AI$62+$A156-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M156*1000*5/100","v":2.0067529600235896},{"$f":"VLOOKUP(AJ$62+$A156-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N156*1000*5/100","v":2.0423762705413497},{"$f":"VLOOKUP(AK$62+$A156-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O156*1000*5/100","v":2.0659850947817375},{"$f":"VLOOKUP(AL$62+$A156-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P156*1000*5/100","v":2.1111362933826006},{"$f":"VLOOKUP(AM$62+$A156-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q156*1000*5/100","v":2.1265022001401963},{"$f":"VLOOKUP(AN$62+$A156-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R156*1000*5/100","v":2.1808922236384518},{"$f":"VLOOKUP(AO$62+$A156-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S156*1000*5/100","v":2.1884285769730898},{"$f":"VLOOKUP(AP$62+$A156-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T156*1000*5/100","v":2.198140720114941},{"$f":"VLOOKUP(AQ$62+$A156-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U156*1000*5/100","v":2.2185588835541012},{"$f":"VLOOKUP(AR$62+$A156-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V156*1000*5/100","v":2.2277892004369675},{"$f":"VLOOKUP(AS$62+$A156-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W156*1000*5/100","v":2.2600566502056139}]
[2025,{"$f":"'Resource Options'!$B$26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BH218","v":11115.238460937406},{"$f":"'Solar PPA Analysis'!BI218","v":11059.662268632719},{"$f":"'Solar PPA Analysis'!BJ218","v":11004.363957289555},{"$f":"'Solar PPA Analysis'!BK218","v":10949.342137503108},{"$f":"'Solar PPA Analysis'!BL218","v":10894.595426815593},{"$f":"'Solar PPA Analysis'!BM218","v":10840.122449681516},{"$f":"'Solar PPA Analysis'!BN218","v":10785.921837433109},{"$f":"'Solar PPA Analysis'!BO218","v":10731.992228245943},{"$f":"'Solar PPA Analysis'!BP218","v":10678.332267104714},{"$f":"'Solar PPA Analysis'!BQ218","v":10624.94060576919},{"$f":"'Solar PPA Analysis'!BR218","v":10571.815902740344},{"$f":"'Solar PPA Analysis'!BS218","v":10518.956823226641},{"$f":"'Solar PPA Analysis'!BT218","v":10466.362039110509},{"$f":"'Solar PPA Analysis'!BU218","v":10414.030228914957},{"$f":"'Solar PPA Analysis'!BV218","v":10361.960077770382},{"$f":"'Solar PPA Analysis'!BW218","v":10310.15027738153},{"$f":"'Solar PPA Analysis'!BX218","v":10258.599525994623},{"$f":"'Solar PPA Analysis'!BY218","v":10207.30652836465},{"$f":"'Solar PPA Analysis'!BZ218","v":10156.269995722827},{"$f":"'Solar PPA Analysis'!CA218","v":10105.488645744213},null,1.1853663364594373,{"$f":"VLOOKUP(Z$62+$A157-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D157*1000*5/100","v":1.7848522898425925},{"$f":"VLOOKUP(AA$62+$A157-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E157*1000*5/100","v":1.8167950512817352},{"$f":"VLOOKUP(AB$62+$A157-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F157*1000*5/100","v":1.815134830589247},{"$f":"VLOOKUP(AC$62+$A157-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G157*1000*5/100","v":1.846444302172608},{"$f":"VLOOKUP(AD$62+$A157-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H157*1000*5/100","v":1.8695827697916336},{"$f":"VLOOKUP(AE$62+$A157-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I157*1000*5/100","v":1.8913870919395088},{"$f":"VLOOKUP(AF$62+$A157-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J157*1000*5/100","v":1.9434903135846044},{"$f":"VLOOKUP(AG$62+$A157-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K157*1000*5/100","v":1.9583150749374667},{"$f":"VLOOKUP(AH$62+$A157-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L157*1000*5/100","v":1.9907469543603895},{"$f":"VLOOKUP(AI$62+$A157-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M157*1000*5/100","v":2.0260861307962532},{"$f":"VLOOKUP(AJ$62+$A157-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N157*1000*5/100","v":2.0495066493597487},{"$f":"VLOOKUP(AK$62+$A157-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O157*1000*5/100","v":2.0942977187594085},{"$f":"VLOOKUP(AL$62+$A157-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P157*1000*5/100","v":2.1095410659416696},{"$f":"VLOOKUP(AM$62+$A157-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q157*1000*5/100","v":2.1634972707081332},{"$f":"VLOOKUP(AN$62+$A157-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R157*1000*5/100","v":2.1709735135475801},{"$f":"VLOOKUP(AO$62+$A157-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S157*1000*5/100","v":2.1806081919385494},{"$f":"VLOOKUP(AP$62+$A157-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T157*1000*5/100","v":2.2008634986404081},{"$f":"VLOOKUP(AQ$62+$A157-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U157*1000*5/100","v":2.2100201938532211},{"$f":"VLOOKUP(AR$62+$A157-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V157*1000*5/100","v":2.2420302761262052},{"$f":"VLOOKUP(AS$62+$A157-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W157*1000*5/100","v":2.3504092133984118}]
[2026,{"$f":"'Resource Options'!$B$26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BH259","v":11148.584176320213},{"$f":"'Solar PPA Analysis'!BI259","v":11092.841255438612},{"$f":"'Solar PPA Analysis'!BJ259","v":11037.37704916142},{"$f":"'Solar PPA Analysis'!BK259","v":10982.190163915613},{"$f":"'Solar PPA Analysis'!BL259","v":10927.279213096035},{"$f":"'Solar PPA Analysis'!BM259","v":10872.642817030555},{"$f":"'Solar PPA Analysis'!BN259","v":10818.279602945402},{"$f":"'Solar PPA Analysis'!BO259","v":10764.188204930675},{"$f":"'Solar PPA Analysis'!BP259","v":10710.367263906022},{"$f":"'Solar PPA Analysis'!BQ259","v":10656.815427586493},{"$f":"'Solar PPA Analysis'!BR259","v":10603.53135044856},{"$f":"'Solar PPA Analysis'!BS259","v":10550.513693696317},{"$f":"'Solar PPA Analysis'!BT259","v":10497.761125227835},{"$f":"'Solar PPA Analysis'!BU259","v":10445.272319601696},{"$f":"'Solar PPA Analysis'!BV259","v":10393.045958003688},{"$f":"'Solar PPA Analysis'!BW259","v":10341.080728213668},{"$f":"'Solar PPA Analysis'!BX259","v":10289.3753245726},{"$f":"'Solar PPA Analysis'!BY259","v":10237.928447949736},{"$f":"'Solar PPA Analysis'!BZ259","v":10186.738805709987},{"$f":"'Solar PPA Analysis'!CA259","v":10135.805111681437},null,1.1916977880463799,{"$f":"VLOOKUP(Z$62+$A158-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D158*1000*5/100","v":1.8023041635347232},{"$f":"VLOOKUP(AA$62+$A158-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E158*1000*5/100","v":1.8006571848816564},{"$f":"VLOOKUP(AB$62+$A158-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F158*1000*5/100","v":1.8317169298721296},{"$f":"VLOOKUP(AC$62+$A158-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G158*1000*5/100","v":1.8546708434124388},{"$f":"VLOOKUP(AD$62+$A158-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H158*1000*5/100","v":1.8763012527216472},{"$f":"VLOOKUP(AE$62+$A158-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I158*1000*5/100","v":1.9279888953306905},{"$f":"VLOOKUP(AF$62+$A158-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J158*1000*5/100","v":1.942695413322812},{"$f":"VLOOKUP(AG$62+$A158-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K158*1000*5/100","v":1.9748686137473463},{"$f":"VLOOKUP(AH$62+$A158-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L158*1000*5/100","v":2.0099259223751478},{"$f":"VLOOKUP(AI$62+$A158-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M158*1000*5/100","v":2.0331596372013467},{"$f":"VLOOKUP(AJ$62+$A158-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N158*1000*5/100","v":2.0775934498161637},{"$f":"VLOOKUP(AK$62+$A158-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O158*1000*5/100","v":2.0927152149670607},{"$f":"VLOOKUP(AL$62+$A158-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P158*1000*5/100","v":2.1462410611710809},{"$f":"VLOOKUP(AM$62+$A158-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q158*1000*5/100","v":2.1536576729609607},{"$f":"VLOOKUP(AN$62+$A158-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R158*1000*5/100","v":2.1632155044654611},{"$f":"VLOOKUP(AO$62+$A158-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S158*1000*5/100","v":2.183309253387046},{"$f":"VLOOKUP(AP$62+$A158-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T158*1000*5/100","v":2.1923929141415317},{"$f":"VLOOKUP(AQ$62+$A158-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U158*1000*5/100","v":2.2241476817004746},{"$f":"VLOOKUP(AR$62+$A158-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V158*1000*5/100","v":2.3316621807890545},{"$f":"VLOOKUP(AS$62+$A158-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W158*1000*5/100","v":2.3076673092906588}]
[2027,{"$f":"'Resource Options'!$B$26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BH300","v":11182.029928849173},{"$f":"'Solar PPA Analysis'!BI300","v":11126.119779204928},{"$f":"'Solar PPA Analysis'!BJ300","v":11070.489180308903},{"$f":"'Solar PPA Analysis'!BK300","v":11015.136734407359},{"$f":"'Solar PPA Analysis'!BL300","v":10960.061050735321},{"$f":"'Solar PPA Analysis'!BM300","v":10905.260745481644},{"$f":"'Solar PPA Analysis'!BN300","v":10850.734441754235},{"$f":"'Solar PPA Analysis'!BO300","v":10796.480769545464},{"$f":"'Solar PPA Analysis'!BP300","v":10742.498365697737},{"$f":"'Solar PPA Analysis'!BQ300","v":10688.785873869248},{"$f":"'Solar PPA Analysis'!BR300","v":10635.341944499902},{"$f":"'Solar PPA Analysis'!BS300","v":10582.165234777402},{"$f":"'Solar PPA Analysis'!BT300","v":10529.254408603514},{"$f":"'Solar PPA Analysis'!BU300","v":10476.608136560497},{"$f":"'Solar PPA Analysis'!BV300","v":10424.225095877695},{"$f":"'Solar PPA Analysis'!BW300","v":10372.103970398306},{"$f":"'Solar PPA Analysis'!BX300","v":10320.243450546315},{"$f":"'Solar PPA Analysis'!BY300","v":10268.642233293584},{"$f":"'Solar PPA Analysis'!BZ300","v":10217.299022127116},{"$f":"'Solar PPA Analysis'!CA300","v":10166.21252701648},null,1.197337048312789,{"$f":"VLOOKUP(Z$62+$A159-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D159*1000*5/100","v":1.7862950139155021},{"$f":"VLOOKUP(AA$62+$A159-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E159*1000*5/100","v":1.817107024150318},{"$f":"VLOOKUP(AB$62+$A159-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F159*1000*5/100","v":1.8398778556284912},{"$f":"VLOOKUP(AC$62+$A159-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G159*1000*5/100","v":1.8613357392403185},{"$f":"VLOOKUP(AD$62+$A159-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H159*1000*5/100","v":1.9126111175015328},{"$f":"VLOOKUP(AE$62+$A159-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I159*1000*5/100","v":1.927200335250447},{"$f":"VLOOKUP(AF$62+$A159-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J159*1000*5/100","v":1.9591169199188538},{"$f":"VLOOKUP(AG$62+$A159-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K159*1000*5/100","v":1.9938946089364635},{"$f":"VLOOKUP(AH$62+$A159-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L159*1000*5/100","v":2.0169430099853844},{"$f":"VLOOKUP(AI$62+$A159-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M159*1000*5/100","v":2.0610224153211196},{"$f":"VLOOKUP(AJ$62+$A159-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N159*1000*5/100","v":2.0760235681876633},{"$f":"VLOOKUP(AK$62+$A159-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O159*1000*5/100","v":2.1291224884000259},{"$f":"VLOOKUP(AL$62+$A159-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P159*1000*5/100","v":2.136479944761871},{"$f":"VLOOKUP(AM$62+$A159-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q159*1000*5/100","v":2.1459615423161864},{"$f":"VLOOKUP(AN$62+$A159-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R159*1000*5/100","v":2.1658950220539497},{"$f":"VLOOKUP(AO$62+$A159-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S159*1000*5/100","v":2.1749062308781903},{"$f":"VLOOKUP(AP$62+$A159-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T159*1000*5/100","v":2.2064077201315779},{"$f":"VLOOKUP(AQ$62+$A159-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U159*1000*5/100","v":2.3130646758575368},{"$f":"VLOOKUP(AR$62+$A159-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V159*1000*5/100","v":2.2892611891766759},{"$f":"VLOOKUP(AS$62+$A159-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W159*1000*5/100","v":2.300765014247915}]
[2028,{"$f":"'Resource Options'!$B$26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BH341","v":11215.57601863572},{"$f":"'Solar PPA Analysis'!BI341","v":11159.498138542542},{"$f":"'Solar PPA Analysis'!BJ341","v":11103.70064784983},{"$f":"'Solar PPA Analysis'!BK341","v":11048.182144610581},{"$f":"'Solar PPA Analysis'!BL341","v":10992.941233887528},{"$f":"'Solar PPA Analysis'!BM341","v":10937.97652771809},{"$f":"'Solar PPA Analysis'!BN341","v":10883.286645079499},{"$f":"'Solar PPA Analysis'!BO341","v":10828.870211854102},{"$f":"'Solar PPA Analysis'!BP341","v":10774.725860794832},{"$f":"'Solar PPA Analysis'!BQ341","v":10720.852231490857},{"$f":"'Solar PPA Analysis'!BR341","v":10667.247970333403},{"$f":"'Solar PPA Analysis'!BS341","v":10613.911730481736},{"$f":"'Solar PPA Analysis'!BT341","v":10560.842171829327},{"$f":"'Solar PPA Analysis'!BU341","v":10508.037960970179},{"$f":"'Solar PPA Analysis'!BV341","v":10455.497771165328},{"$f":"'Solar PPA Analysis'!BW341","v":10403.220282309501},{"$f":"'Solar PPA Analysis'!BX341","v":10351.204180897954},{"$f":"'Solar PPA Analysis'!BY341","v":10299.448159993464},{"$f":"'Solar PPA Analysis'!BZ341","v":10247.950919193498},{"$f":"'Solar PPA Analysis'!CA341","v":10196.711164597529},null,1.204110643823179,{"$f":"VLOOKUP(Z$62+$A160-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D160*1000*5/100","v":1.8026136480853103},{"$f":"VLOOKUP(AA$62+$A160-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E160*1000*5/100","v":1.8252028577770181},{"$f":"VLOOKUP(AB$62+$A160-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F160*1000*5/100","v":1.8464895917688102},{"$f":"VLOOKUP(AC$62+$A160-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G160*1000*5/100","v":1.8973559939322286},{"$f":"VLOOKUP(AD$62+$A160-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H160*1000*5/100","v":1.9118288470330953},{"$f":"VLOOKUP(AE$62+$A160-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I160*1000*5/100","v":1.9434908627310659},{"$f":"VLOOKUP(AF$62+$A160-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J160*1000*5/100","v":1.977991162404567},{"$f":"VLOOKUP(AG$62+$A160-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K160*1000*5/100","v":2.0008557277522012},{"$f":"VLOOKUP(AH$62+$A160-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L160*1000*5/100","v":2.0445835525867539},{"$f":"VLOOKUP(AI$62+$A160-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M160*1000*5/100","v":2.0594650551811808},{"$f":"VLOOKUP(AJ$62+$A160-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N160*1000*5/100","v":2.1121404545942428},{"$f":"VLOOKUP(AK$62+$A160-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O160*1000*5/100","v":2.1194392273559934},{"$f":"VLOOKUP(AL$62+$A160-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P160*1000*5/100","v":2.1288451990075825},{"$f":"VLOOKUP(AM$62+$A160-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q160*1000*5/100","v":2.1486196878800401},{"$f":"VLOOKUP(AN$62+$A160-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R160*1000*5/100","v":2.1575590226558319},{"$f":"VLOOKUP(AO$62+$A160-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S160*1000*5/100","v":2.1888092537696111},{"$f":"VLOOKUP(AP$62+$A160-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T160*1000*5/100","v":2.2946155059603681},{"$f":"VLOOKUP(AQ$62+$A160-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U160*1000*5/100","v":2.2710018775979979},{"$f":"VLOOKUP(AR$62+$A160-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V160*1000*5/100","v":2.2824139473346712},{"$f":"VLOOKUP(AS$62+$A160-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W160*1000*5/100","v":2.2938833641554486}]
[2029,{"$f":"'Resource Options'!$B$26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BH382","v":11249.222746691625},{"$f":"'Solar PPA Analysis'!BI382","v":11192.976632958167},{"$f":"'Solar PPA Analysis'!BJ382","v":11137.011749793377},{"$f":"'Solar PPA Analysis'!BK382","v":11081.326691044411},{"$f":"'Solar PPA Analysis'!BL382","v":11025.920057589188},{"$f":"'Solar PPA Analysis'!BM382","v":10970.790457301242},{"$f":"'Solar PPA Analysis'!BN382","v":10915.936505014735},{"$f":"'Solar PPA Analysis'!BO382","v":10861.356822489661},{"$f":"'Solar PPA Analysis'!BP382","v":10807.050038377212},{"$f":"'Solar PPA Analysis'!BQ382","v":10753.014788185326},{"$f":"'Solar PPA Analysis'!BR382","v":10699.249714244399},{"$f":"'Solar PPA Analysis'!BS382","v":10645.753465673177},{"$f":"'Solar PPA Analysis'!BT382","v":10592.524698344811},{"$f":"'Solar PPA Analysis'!BU382","v":10539.562074853087},{"$f":"'Solar PPA Analysis'!BV382","v":10486.864264478821},{"$f":"'Solar PPA Analysis'!BW382","v":10434.429943156427},{"$f":"'Solar PPA Analysis'!BX382","v":10382.257793440645},{"$f":"'Solar PPA Analysis'!BY382","v":10330.346504473442},{"$f":"'Solar PPA Analysis'!BZ382","v":10278.694771951075},{"$f":"'Solar PPA Analysis'!CA382","v":10227.301298091321},null,1.2102827515180585,{"$f":"VLOOKUP(Z$62+$A161-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D161*1000*5/100","v":1.8106449087618484},{"$f":"VLOOKUP(AA$62+$A161-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E161*1000*5/100","v":1.8317618582352608},{"$f":"VLOOKUP(AB$62+$A161-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F161*1000*5/100","v":1.8822225463235969},{"$f":"VLOOKUP(AC$62+$A161-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G161*1000*5/100","v":1.8965799629092026},{"$f":"VLOOKUP(AD$62+$A161-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H161*1000*5/100","v":1.9279894400971194},{"$f":"VLOOKUP(AE$62+$A161-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I161*1000*5/100","v":1.9622145629038332},{"$f":"VLOOKUP(AF$62+$A161-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J161*1000*5/100","v":1.9848967588369293},{"$f":"VLOOKUP(AG$62+$A161-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K161*1000*5/100","v":2.0282758074016156},{"$f":"VLOOKUP(AH$62+$A161-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L161*1000*5/100","v":2.0430386140630867},{"$f":"VLOOKUP(AI$62+$A161-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M161*1000*5/100","v":2.0952938707091451},{"$f":"VLOOKUP(AJ$62+$A161-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N161*1000*5/100","v":2.1025344279354079},{"$f":"VLOOKUP(AK$62+$A161-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O161*1000*5/100","v":2.1118653768818998},{"$f":"VLOOKUP(AL$62+$A161-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P161*1000*5/100","v":2.1314821430116058},{"$f":"VLOOKUP(AM$62+$A161-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q161*1000*5/100","v":2.1403501770115185},{"$f":"VLOOKUP(AN$62+$A161-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R161*1000*5/100","v":2.1713511540386476},{"$f":"VLOOKUP(AO$62+$A161-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S161*1000*5/100","v":2.2763134879666667},{"$f":"VLOOKUP(AP$62+$A161-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T161*1000*5/100","v":2.2528882035992108},{"$f":"VLOOKUP(AQ$62+$A161-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U161*1000*5/100","v":2.2642092498484532},{"$f":"VLOOKUP(AR$62+$A161-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V161*1000*5/100","v":2.2755871857773395},{"$f":"VLOOKUP(AS$62+$A161-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W161*1000*5/100","v":2.287022297263658}]
[2030,{"$f":"'Resource Options'!$B$26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BH423","v":11282.970414931699},{"$f":"'Solar PPA Analysis'!BI423","v":11226.55556285704},{"$f":"'Solar PPA Analysis'!BJ423","v":11170.422785042754},{"$f":"'Solar PPA Analysis'!BK423","v":11114.570671117541},{"$f":"'Solar PPA Analysis'!BL423","v":11058.997817761952},{"$f":"'Solar PPA Analysis'!BM423","v":11003.702828673142},{"$f":"'Solar PPA Analysis'!BN423","v":10948.684314529777},{"$f":"'Solar PPA Analysis'!BO423","v":10893.940892957127},{"$f":"'Solar PPA Analysis'!BP423","v":10839.471188492342},{"$f":"'Solar PPA Analysis'!BQ423","v":10785.273832549879},{"$f":"'Solar PPA Analysis'!BR423","v":10731.34746338713},{"$f":"'Solar PPA Analysis'!BS423","v":10677.690726070194},{"$f":"'Solar PPA Analysis'!BT423","v":10624.302272439843},{"$f":"'Solar PPA Analysis'!BU423","v":10571.180761077645},{"$f":"'Solar PPA Analysis'!BV423","v":10518.324857272257},{"$f":"'Solar PPA Analysis'!BW423","v":10465.733232985896},{"$f":"'Solar PPA Analysis'!BX423","v":10413.404566820967},{"$f":"'Solar PPA Analysis'!BY423","v":10361.337543986863},{"$f":"'Solar PPA Analysis'!BZ423","v":10309.530856266929},{"$f":"'Solar PPA Analysis'!CA423","v":10257.983201985595},null,1.2162798897125475,{"$f":"VLOOKUP(Z$62+$A162-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D162*1000*5/100","v":1.8171515941616001},{"$f":"VLOOKUP(AA$62+$A162-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E162*1000*5/100","v":1.8672098041794412},{"$f":"VLOOKUP(AB$62+$A162-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F162*1000*5/100","v":1.8814527049797178},{"$f":"VLOOKUP(AC$62+$A162-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G162*1000*5/100","v":1.9126116579228662},{"$f":"VLOOKUP(AD$62+$A162-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H162*1000*5/100","v":1.9465637986932349},{"$f":"VLOOKUP(AE$62+$A162-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I162*1000*5/100","v":1.9690650798033358},{"$f":"VLOOKUP(AF$62+$A162-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J162*1000*5/100","v":2.01209813396272},{"$f":"VLOOKUP(AG$62+$A162-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K162*1000*5/100","v":2.0267431914185159},{"$f":"VLOOKUP(AH$62+$A162-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L162*1000*5/100","v":2.0785816563864405},{"$f":"VLOOKUP(AI$62+$A162-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M162*1000*5/100","v":2.0857644624085059},{"$f":"VLOOKUP(AJ$62+$A162-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N162*1000*5/100","v":2.0950209870363814},{"$f":"VLOOKUP(AK$62+$A162-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O162*1000*5/100","v":2.1144812884312545},{"$f":"VLOOKUP(AL$62+$A162-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P162*1000*5/100","v":2.1232785903553952},{"$f":"VLOOKUP(AM$62+$A162-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q162*1000*5/100","v":2.1540323013643614},{"$f":"VLOOKUP(AN$62+$A162-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R162*1000*5/100","v":2.258157448182287},{"$f":"VLOOKUP(AO$62+$A162-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S162*1000*5/100","v":2.2349190055645214},{"$f":"VLOOKUP(AP$62+$A162-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T162*1000*5/100","v":2.2461497543362019},{"$f":"VLOOKUP(AQ$62+$A162-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U162*1000*5/100","v":2.2574369390313591},{"$f":"VLOOKUP(AR$62+$A162-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V162*1000*5/100","v":2.2687808432475971},{"$f":"VLOOKUP(AS$62+$A162-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W162*1000*5/100","v":2.2801817520076351}]
[2031,{"$f":"'Resource Options'!$B$26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BH464","v":11316.819326176494},{"$f":"'Solar PPA Analysis'!BI464","v":11260.235229545611},{"$f":"'Solar PPA Analysis'!BJ464","v":11203.934053397883},{"$f":"'Solar PPA Analysis'!BK464","v":11147.914383130894},{"$f":"'Solar PPA Analysis'!BL464","v":11092.17481121524},{"$f":"'Solar PPA Analysis'!BM464","v":11036.713937159164},{"$f":"'Solar PPA Analysis'!BN464","v":10981.530367473368},{"$f":"'Solar PPA Analysis'!BO464","v":10926.622715636},{"$f":"'Solar PPA Analysis'!BP464","v":10871.98960205782},{"$f":"'Solar PPA Analysis'!BQ464","v":10817.62965404753},{"$f":"'Solar PPA Analysis'!BR464","v":10763.541505777293},{"$f":"'Solar PPA Analysis'!BS464","v":10709.723798248408},{"$f":"'Solar PPA Analysis'!BT464","v":10656.175179257165},{"$f":"'Solar PPA Analysis'!BU464","v":10602.894303360879},{"$f":"'Solar PPA Analysis'!BV464","v":10549.879831844075},{"$f":"'Solar PPA Analysis'!BW464","v":10497.130432684855},{"$f":"'Solar PPA Analysis'!BX464","v":10444.64478052143},{"$f":"'Solar PPA Analysis'!BY464","v":10392.421556618823},{"$f":"'Solar PPA Analysis'!BZ464","v":10340.459448835729},{"$f":"'Solar PPA Analysis'!CA464","v":10288.75715159155},null,1.2221768667227877,{"$f":"VLOOKUP(Z$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D163*1000*5/100","v":1.8523168047443108},{"$f":"VLOOKUP(AA$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E163*1000*5/100","v":1.8664461031453827},{"$f":"VLOOKUP(AB$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F163*1000*5/100","v":1.8973565300431221},{"$f":"VLOOKUP(AC$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G163*1000*5/100","v":1.9310378661014642},{"$f":"VLOOKUP(AD$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H163*1000*5/100","v":1.9533596753781839},{"$f":"VLOOKUP(AE$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I163*1000*5/100","v":1.9960494948084806},{"$f":"VLOOKUP(AF$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J163*1000*5/100","v":2.0105777422347191},{"$f":"VLOOKUP(AG$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K163*1000*5/100","v":2.0620027398848531},{"$f":"VLOOKUP(AH$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L163*1000*5/100","v":2.0691282553304715},{"$f":"VLOOKUP(AI$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M163*1000*5/100","v":2.0783109492534391},{"$f":"VLOOKUP(AJ$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N163*1000*5/100","v":2.0976160338874354},{"$f":"VLOOKUP(AK$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O163*1000*5/100","v":2.1063431678999178},{"$f":"VLOOKUP(AL$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P163*1000*5/100","v":2.1368515851022325},{"$f":"VLOOKUP(AM$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q163*1000*5/100","v":2.2401462222745518},{"$f":"VLOOKUP(AN$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R163*1000*5/100","v":2.2170931311432689},{"$f":"VLOOKUP(AO$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S163*1000*5/100","v":2.2282343026565514},{"$f":"VLOOKUP(AP$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T163*1000*5/100","v":2.2394314599563332},{"$f":"VLOOKUP(AQ$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U163*1000*5/100","v":2.2506848843782246},{"$f":"VLOOKUP(AR$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V163*1000*5/100","v":2.2619948586715823},{"$f":"VLOOKUP(AS$62+$A163-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W163*1000*5/100","v":2.2733616670066157}]
[2032,{"$f":"'Resource Options'!$B$26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BH505","v":11350.769784155022},{"$f":"'Solar PPA Analysis'!BI505","v":11294.015935234247},{"$f":"'Solar PPA Analysis'!BJ505","v":11237.545855558075},{"$f":"'Solar PPA Analysis'!BK505","v":11181.358126280285},{"$f":"'Solar PPA Analysis'!BL505","v":11125.451335648884},{"$f":"'Solar PPA Analysis'!BM505","v":11069.82407897064},{"$f":"'Solar PPA Analysis'!BN505","v":11014.474958575787},{"$f":"'Solar PPA Analysis'!BO505","v":10959.402583782909},{"$f":"'Solar PPA Analysis'!BP505","v":10904.605570863994},{"$f":"'Solar PPA Analysis'!BQ505","v":10850.082543009674},{"$f":"'Solar PPA Analysis'!BR505","v":10795.832130294626},{"$f":"'Solar PPA Analysis'!BS505","v":10741.852969643152},{"$f":"'Solar PPA Analysis'!BT505","v":10688.143704794937},{"$f":"'Solar PPA Analysis'!BU505","v":10634.702986270962},{"$f":"'Solar PPA Analysis'!BV505","v":10581.529471339607},{"$f":"'Solar PPA Analysis'!BW505","v":10528.621823982909},{"$f":"'Solar PPA Analysis'!BX505","v":10475.978714862995},{"$f":"'Solar PPA Analysis'!BY505","v":10423.59882128868},{"$f":"'Solar PPA Analysis'!BZ505","v":10371.480827182237},{"$f":"'Solar PPA Analysis'!CA505","v":10319.623423046325},null,1.2263678288335786,{"$f":"VLOOKUP(Z$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D164*1000*5/100","v":1.8515591950445227},{"$f":"VLOOKUP(AA$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E164*1000*5/100","v":1.8822230781584313},{"$f":"VLOOKUP(AB$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F164*1000*5/100","v":1.9156357694625694},{"$f":"VLOOKUP(AC$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G164*1000*5/100","v":1.9377795383861349},{"$f":"VLOOKUP(AD$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H164*1000*5/100","v":1.9801288607521823},{"$f":"VLOOKUP(AE$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I164*1000*5/100","v":1.9945412298340437},{"$f":"VLOOKUP(AF$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J164*1000*5/100","v":2.0455560580113952},{"$f":"VLOOKUP(AG$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K164*1000*5/100","v":2.0526247398343163},{"$f":"VLOOKUP(AH$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L164*1000*5/100","v":2.0617341919313774},{"$f":"VLOOKUP(AI$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M164*1000*5/100","v":2.0808852978245245},{"$f":"VLOOKUP(AJ$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N164*1000*5/100","v":2.0895428235896496},{"$f":"VLOOKUP(AK$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O164*1000*5/100","v":2.1198079034663224},{"$f":"VLOOKUP(AL$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P164*1000*5/100","v":2.2222786551975862},{"$f":"VLOOKUP(AM$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q164*1000*5/100","v":2.1994094371760244},{"$f":"VLOOKUP(AN$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R164*1000*5/100","v":2.210461745905552},{"$f":"VLOOKUP(AO$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S164*1000*5/100","v":2.2215695938749267},{"$f":"VLOOKUP(AP$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T164*1000*5/100","v":2.2327332601758059},{"$f":"VLOOKUP(AQ$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U164*1000*5/100","v":2.2439530253023174},{"$f":"VLOOKUP(AR$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V164*1000*5/100","v":2.2552291711581076},{"$f":"VLOOKUP(AS$62+$A164-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W164*1000*5/100","v":2.266561981063425}]
[2033,{"$f":"'Resource Options'!$B$26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BH546","v":11384.822093507486},{"$f":"'Solar PPA Analysis'!BI546","v":11327.897983039949},{"$f":"'Solar PPA Analysis'!BJ546","v":11271.258493124749},{"$f":"'Solar PPA Analysis'!BK546","v":11214.902200659126},{"$f":"'Solar PPA Analysis'!BL546","v":11158.827689655831},{"$f":"'Solar PPA Analysis'!BM546","v":11103.033551207553},{"$f":"'Solar PPA Analysis'!BN546","v":11047.518383451516},{"$f":"'Solar PPA Analysis'!BO546","v":10992.280791534258},{"$f":"'Solar PPA Analysis'!BP546","v":10937.319387576586},{"$f":"'Solar PPA Analysis'!BQ546","v":10882.632790638703},{"$f":"'Solar PPA Analysis'!BR546","v":10828.21962668551},{"$f":"'Solar PPA Analysis'!BS546","v":10774.078528552081},{"$f":"'Solar PPA Analysis'!BT546","v":10720.208135909321},{"$f":"'Solar PPA Analysis'!BU546","v":10666.607095229774},{"$f":"'Solar PPA Analysis'!BV546","v":10613.274059753625},{"$f":"'Solar PPA Analysis'!BW546","v":10560.207689454857},{"$f":"'Solar PPA Analysis'!BX546","v":10507.406651007583},{"$f":"'Solar PPA Analysis'!BY546","v":10454.869617752545},{"$f":"'Solar PPA Analysis'!BZ546","v":10402.595269663783},{"$f":"'Solar PPA Analysis'!CA546","v":10350.582293315465},null,1.2307552418256884,{"$f":"VLOOKUP(Z$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D165*1000*5/100","v":1.8672103317723225},{"$f":"VLOOKUP(AA$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E165*1000*5/100","v":1.9003565210521001},{"$f":"VLOOKUP(AB$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F165*1000*5/100","v":1.9223236696851487},{"$f":"VLOOKUP(AC$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G165*1000*5/100","v":1.9643352108159735},{"$f":"VLOOKUP(AD$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H165*1000*5/100","v":1.9786326258074509},{"$f":"VLOOKUP(AE$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I165*1000*5/100","v":2.0292405560531783},{"$f":"VLOOKUP(AF$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J165*1000*5/100","v":2.0362528575624568},{"$f":"VLOOKUP(AG$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K165*1000*5/100","v":2.0452896520156729},{"$f":"VLOOKUP(AH$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L165*1000*5/100","v":2.0642880073134617},{"$f":"VLOOKUP(AI$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M165*1000*5/100","v":2.0728764800316068},{"$f":"VLOOKUP(AJ$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N165*1000*5/100","v":2.1029001634586151},{"$f":"VLOOKUP(AK$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O165*1000*5/100","v":2.2045536011182434},{"$f":"VLOOKUP(AL$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P165*1000*5/100","v":2.1818667896212802},{"$f":"VLOOKUP(AM$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q165*1000*5/100","v":2.1928309443429956},{"$f":"VLOOKUP(AN$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R165*1000*5/100","v":2.2038501953195935},{"$f":"VLOOKUP(AO$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S165*1000*5/100","v":2.2149248194166771},{"$f":"VLOOKUP(AP$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T165*1000*5/100","v":2.2260550948911328},{"$f":"VLOOKUP(AQ$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U165*1000*5/100","v":2.2372413013981229},{"$f":"VLOOKUP(AR$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V165*1000*5/100","v":2.2484837199981138},{"$f":"VLOOKUP(AS$62+$A165-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W165*1000*5/100","v":2.2597826331639332}]
[2034,{"$f":"'Resource Options'!$B$26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BH587","v":11418.976559788005},{"$f":"'Solar PPA Analysis'!BI587","v":11361.881676989065},{"$f":"'Solar PPA Analysis'!BJ587","v":11305.072268604121},{"$f":"'Solar PPA Analysis'!BK587","v":11248.546907261099},{"$f":"'Solar PPA Analysis'!BL587","v":11192.304172724795},{"$f":"'Solar PPA Analysis'!BM587","v":11136.34265186117},{"$f":"'Solar PPA Analysis'!BN587","v":11080.660938601864},{"$f":"'Solar PPA Analysis'!BO587","v":11025.257633908855},{"$f":"'Solar PPA Analysis'!BP587","v":10970.131345739312},{"$f":"'Solar PPA Analysis'!BQ587","v":10915.280689010615},{"$f":"'Solar PPA Analysis'!BR587","v":10860.704285565562},{"$f":"'Solar PPA Analysis'!BS587","v":10806.400764137734},{"$f":"'Solar PPA Analysis'!BT587","v":10752.368760317046},{"$f":"'Solar PPA Analysis'!BU587","v":10698.60691651546},{"$f":"'Solar PPA Analysis'!BV587","v":10645.113881932883},{"$f":"'Solar PPA Analysis'!BW587","v":10591.888312523219},{"$f":"'Solar PPA Analysis'!BX587","v":10538.928870960603},{"$f":"'Solar PPA Analysis'!BY587","v":10486.2342266058},{"$f":"'Solar PPA Analysis'!BZ587","v":10433.803055472772},{"$f":"'Solar PPA Analysis'!CA587","v":10381.634040195408},null,1.2344351808410097,{"$f":"VLOOKUP(Z$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D166*1000*5/100","v":1.885199141023769},{"$f":"VLOOKUP(AA$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E166*1000*5/100","v":1.9069910781024162},{"$f":"VLOOKUP(AB$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F166*1000*5/100","v":1.9486675321653979},{"$f":"VLOOKUP(AC$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G166*1000*5/100","v":1.9628509099485685},{"$f":"VLOOKUP(AD$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H166*1000*5/100","v":2.0130551877097842},{"$f":"VLOOKUP(AE$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I166*1000*5/100","v":2.0200115585988496},{"$f":"VLOOKUP(AF$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J166*1000*5/100","v":2.0289762749308036},{"$f":"VLOOKUP(AG$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K166*1000*5/100","v":2.0478230979829464},{"$f":"VLOOKUP(AH$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L166*1000*5/100","v":2.0563430684261705},{"$f":"VLOOKUP(AI$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M166*1000*5/100","v":2.0861272807989262},{"$f":"VLOOKUP(AJ$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N166*1000*5/100","v":2.186969923342625},{"$f":"VLOOKUP(AK$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O166*1000*5/100","v":2.1644640634827268},{"$f":"VLOOKUP(AL$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P166*1000*5/100","v":2.1753407673193235},{"$f":"VLOOKUP(AM$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q166*1000*5/100","v":2.1862721279591186},{"$f":"VLOOKUP(AN$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R166*1000*5/100","v":2.1972584200594159},{"$f":"VLOOKUP(AO$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S166*1000*5/100","v":2.2082999196577044},{"$f":"VLOOKUP(AP$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T166*1000*5/100","v":2.2193969041785975},{"$f":"VLOOKUP(AQ$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U166*1000*5/100","v":2.2305496524408013},{"$f":"VLOOKUP(AR$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V166*1000*5/100","v":2.2417584446641219},{"$f":"VLOOKUP(AS$62+$A166-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W166*1000*5/100","v":2.2530235624765043}]
[2035,{"$f":"'Resource Options'!$B$26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BH628","v":11453.233489467368},{"$f":"'Solar PPA Analysis'!BI628","v":11395.967322020031},{"$f":"'Solar PPA Analysis'!BJ628","v":11338.987485409931},{"$f":"'Solar PPA Analysis'!BK628","v":11282.292547982881},{"$f":"'Solar PPA Analysis'!BL628","v":11225.881085242967},{"$f":"'Solar PPA Analysis'!BM628","v":11169.751679816753},{"$f":"'Solar PPA Analysis'!BN628","v":11113.902921417668},{"$f":"'Solar PPA Analysis'!BO628","v":11058.33340681058},{"$f":"'Solar PPA Analysis'!BP628","v":11003.041739776527},{"$f":"'Solar PPA Analysis'!BQ628","v":10948.026531077645},{"$f":"'Solar PPA Analysis'!BR628","v":10893.286398422257},{"$f":"'Solar PPA Analysis'!BS628","v":10838.819966430145},{"$f":"'Solar PPA Analysis'!BT628","v":10784.625866597993},{"$f":"'Solar PPA Analysis'!BU628","v":10730.702737265003},{"$f":"'Solar PPA Analysis'!BV628","v":10677.049223578677},{"$f":"'Solar PPA Analysis'!BW628","v":10623.663977460783},{"$f":"'Solar PPA Analysis'!BX628","v":10570.545657573479},{"$f":"'Solar PPA Analysis'!BY628","v":10517.692929285611},{"$f":"'Solar PPA Analysis'!BZ628","v":10465.104464639184},{"$f":"'Solar PPA Analysis'!CA628","v":10412.778942315988},null,1.2372345065223711,{"$f":"VLOOKUP(Z$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D167*1000*5/100","v":1.8917807803707922},{"$f":"VLOOKUP(AA$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E167*1000*5/100","v":1.9331248200444378},{"$f":"VLOOKUP(AB$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F167*1000*5/100","v":1.947195070188261},{"$f":"VLOOKUP(AC$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G167*1000*5/100","v":1.9969989150261571},{"$f":"VLOOKUP(AD$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H167*1000*5/100","v":2.0038998014016505},{"$f":"VLOOKUP(AE$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I167*1000*5/100","v":2.0127930145126118},{"$f":"VLOOKUP(AF$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J167*1000*5/100","v":2.0314895139511782},{"$f":"VLOOKUP(AG$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K167*1000*5/100","v":2.0399415284985447},{"$f":"VLOOKUP(AH$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L167*1000*5/100","v":2.0694881798553659},{"$f":"VLOOKUP(AI$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M167*1000*5/100","v":2.1695264942431831},{"$f":"VLOOKUP(AJ$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N167*1000*5/100","v":2.1472001427371024},{"$f":"VLOOKUP(AK$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O167*1000*5/100","v":2.157990093203118},{"$f":"VLOOKUP(AL$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P167*1000*5/100","v":2.1688342645257466},{"$f":"VLOOKUP(AM$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q167*1000*5/100","v":2.1797329291716045},{"$f":"VLOOKUP(AN$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R167*1000*5/100","v":2.1906863609764877},{"$f":"VLOOKUP(AO$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S167*1000*5/100","v":2.201694835152249},{"$f":"VLOOKUP(AP$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T167*1000*5/100","v":2.2127586282937175},{"$f":"VLOOKUP(AQ$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U167*1000*5/100","v":2.2238780183856459},{"$f":"VLOOKUP(AR$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V167*1000*5/100","v":2.2350532848096942},{"$f":"VLOOKUP(AS$62+$A167-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W167*1000*5/100","v":2.246284708351451}]
[2036,{"$f":"'Resource Options'!$B$26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BH669","v":11487.593189935767},{"$f":"'Solar PPA Analysis'!BI669","v":11430.155223986088},{"$f":"'Solar PPA Analysis'!BJ669","v":11373.004447866158},{"$f":"'Solar PPA Analysis'!BK669","v":11316.139425626827},{"$f":"'Solar PPA Analysis'!BL669","v":11259.558728498692},{"$f":"'Solar PPA Analysis'!BM669","v":11203.260934856198},{"$f":"'Solar PPA Analysis'!BN669","v":11147.244630181916},{"$f":"'Solar PPA Analysis'!BO669","v":11091.508407031006},{"$f":"'Solar PPA Analysis'!BP669","v":11036.05086499585},{"$f":"'Solar PPA Analysis'!BQ669","v":10980.870610670871},{"$f":"'Solar PPA Analysis'!BR669","v":10925.966257617516},{"$f":"'Solar PPA Analysis'!BS669","v":10871.336426329428},{"$f":"'Solar PPA Analysis'!BT669","v":10816.979744197781},{"$f":"'Solar PPA Analysis'!BU669","v":10762.894845476792},{"$f":"'Solar PPA Analysis'!BV669","v":10709.080371249409},{"$f":"'Solar PPA Analysis'!BW669","v":10655.534969393162},{"$f":"'Solar PPA Analysis'!BX669","v":10602.257294546196},{"$f":"'Solar PPA Analysis'!BY669","v":10549.246008073465},{"$f":"'Solar PPA Analysis'!BZ669","v":10496.499778033098},{"$f":"'Solar PPA Analysis'!CA669","v":10444.017279142932},null,1.2397369845376998,{"$f":"VLOOKUP(Z$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D168*1000*5/100","v":1.9177060777110828},{"$f":"VLOOKUP(AA$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E168*1000*5/100","v":1.9316641025297312},{"$f":"VLOOKUP(AB$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F168*1000*5/100","v":1.9810707083260484},{"$f":"VLOOKUP(AC$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G168*1000*5/100","v":1.9879165527364333},{"$f":"VLOOKUP(AD$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H168*1000*5/100","v":1.9967388329412259},{"$f":"VLOOKUP(AE$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I168*1000*5/100","v":2.015286207758149},{"$f":"VLOOKUP(AF$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J168*1000*5/100","v":2.0236708084307606},{"$f":"VLOOKUP(AG$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K168*1000*5/100","v":2.052981793575364},{"$f":"VLOOKUP(AH$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L168*1000*5/100","v":2.1522221951864093},{"$f":"VLOOKUP(AI$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M168*1000*5/100","v":2.13007392026263},{"$f":"VLOOKUP(AJ$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N168*1000*5/100","v":2.1407778093091765},{"$f":"VLOOKUP(AK$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O168*1000*5/100","v":2.1515354867428909},{"$f":"VLOOKUP(AL$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P168*1000*5/100","v":2.1623472228571767},{"$f":"VLOOKUP(AM$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q168*1000*5/100","v":2.1732132893036948},{"$f":"VLOOKUP(AN$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R168*1000*5/100","v":2.1841339590991908},{"$f":"VLOOKUP(AO$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S168*1000*5/100","v":2.1951095066323525},{"$f":"VLOOKUP(AP$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T168*1000*5/100","v":2.206140207670706},{"$f":"VLOOKUP(AQ$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U168*1000*5/100","v":2.2172263393675435},{"$f":"VLOOKUP(AR$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V168*1000*5/100","v":2.2283681802688879},{"$f":"VLOOKUP(AS$62+$A168-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W168*1000*5/100","v":2.2395660103204906}]
[2037,{"$f":"'Resource Options'!$B$26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BH710","v":11522.055969505574},{"$f":"'Solar PPA Analysis'!BI710","v":11464.445689658047},{"$f":"'Solar PPA Analysis'!BJ710","v":11407.123461209756},{"$f":"'Solar PPA Analysis'!BK710","v":11350.087843903708},{"$f":"'Solar PPA Analysis'!BL710","v":11293.337404684189},{"$f":"'Solar PPA Analysis'!BM710","v":11236.870717660768},{"$f":"'Solar PPA Analysis'!BN710","v":11180.686364072464},{"$f":"'Solar PPA Analysis'!BO710","v":11124.782932252101},{"$f":"'Solar PPA Analysis'!BP710","v":11069.15901759084},{"$f":"'Solar PPA Analysis'!BQ710","v":11013.813222502886},{"$f":"'Solar PPA Analysis'!BR710","v":10958.744156390372},{"$f":"'Solar PPA Analysis'!BS710","v":10903.95043560842},{"$f":"'Solar PPA Analysis'!BT710","v":10849.430683430377},{"$f":"'Solar PPA Analysis'!BU710","v":10795.183530013224},{"$f":"'Solar PPA Analysis'!BV710","v":10741.207612363158},{"$f":"'Solar PPA Analysis'!BW710","v":10687.501574301343},{"$f":"'Solar PPA Analysis'!BX710","v":10634.064066429835},{"$f":"'Solar PPA Analysis'!BY710","v":10580.893746097687},{"$f":"'Solar PPA Analysis'!BZ710","v":10527.989277367198},{"$f":"'Solar PPA Analysis'!CA710","v":10475.349330980362},null,1.2408448972896498,{"$f":"VLOOKUP(Z$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D169*1000*5/100","v":1.9162570109841306},{"$f":"VLOOKUP(AA$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E169*1000*5/100","v":1.9652695461459802},{"$f":"VLOOKUP(AB$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F169*1000*5/100","v":1.9720607876099217},{"$f":"VLOOKUP(AC$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G169*1000*5/100","v":1.9808127006744962},{"$f":"VLOOKUP(AD$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H169*1000*5/100","v":1.9992121402984622},{"$f":"VLOOKUP(AE$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I169*1000*5/100","v":2.0075298647942241},{"$f":"VLOOKUP(AF$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J169*1000*5/100","v":2.0366070634172346},{"$f":"VLOOKUP(AG$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K169*1000*5/100","v":2.1350559164610932},{"$f":"VLOOKUP(AH$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L169*1000*5/100","v":2.1130842977680122},{"$f":"VLOOKUP(AI$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M169*1000*5/100","v":2.1237028118271484},{"$f":"VLOOKUP(AJ$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N169*1000*5/100","v":2.1343746852534151},{"$f":"VLOOKUP(AK$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O169*1000*5/100","v":2.1451001861843371},{"$f":"VLOOKUP(AL$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P169*1000*5/100","v":2.155879584104861},{"$f":"VLOOKUP(AM$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q169*1000*5/100","v":2.1667131498541323},{"$f":"VLOOKUP(AN$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R169*1000*5/100","v":2.1776011556322938},{"$f":"VLOOKUP(AO$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S169*1000*5/100","v":2.1885438750073303},{"$f":"VLOOKUP(AP$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T169*1000*5/100","v":2.1995415829219405},{"$f":"VLOOKUP(AQ$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U169*1000*5/100","v":2.2105945557004421},{"$f":"VLOOKUP(AR$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V169*1000*5/100","v":2.2217030710557211},{"$f":"VLOOKUP(AS$62+$A169-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W169*1000*5/100","v":2.2328674080962019}]
[2038,{"$f":"'Resource Options'!$B$26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BH751","v":11556.62213741409},{"$f":"'Solar PPA Analysis'!BI751","v":11498.839026727019},{"$f":"'Solar PPA Analysis'!BJ751","v":11441.344831593384},{"$f":"'Solar PPA Analysis'!BK751","v":11384.138107435418},{"$f":"'Solar PPA Analysis'!BL751","v":11327.21741689824},{"$f":"'Solar PPA Analysis'!BM751","v":11270.581329813749},{"$f":"'Solar PPA Analysis'!BN751","v":11214.228423164681},{"$f":"'Solar PPA Analysis'!BO751","v":11158.157281048858},{"$f":"'Solar PPA Analysis'!BP751","v":11102.366494643613},{"$f":"'Solar PPA Analysis'!BQ751","v":11046.854662170395},{"$f":"'Solar PPA Analysis'!BR751","v":10991.620388859543},{"$f":"'Solar PPA Analysis'!BS751","v":10936.662286915245},{"$f":"'Solar PPA Analysis'!BT751","v":10881.97897548067},{"$f":"'Solar PPA Analysis'!BU751","v":10827.569080603267},{"$f":"'Solar PPA Analysis'!BV751","v":10773.431235200251},{"$f":"'Solar PPA Analysis'!BW751","v":10719.564079024249},{"$f":"'Solar PPA Analysis'!BX751","v":10665.966258629127},{"$f":"'Solar PPA Analysis'!BY751","v":10612.636427335981},{"$f":"'Solar PPA Analysis'!BZ751","v":10559.573245199301},{"$f":"'Solar PPA Analysis'!CA751","v":10506.775378973305},null,1.2420023184033584,{"$f":"VLOOKUP(Z$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D170*1000*5/100","v":1.9495944151697415},{"$f":"VLOOKUP(AA$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E170*1000*5/100","v":1.9563314892042596},{"$f":"VLOOKUP(AB$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F170*1000*5/100","v":1.9650135963819779},{"$f":"VLOOKUP(AC$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G170*1000*5/100","v":1.9832662807547063},{"$f":"VLOOKUP(AD$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H170*1000*5/100","v":1.9915176624828046},{"$f":"VLOOKUP(AE$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I170*1000*5/100","v":2.0203629392823022},{"$f":"VLOOKUP(AF$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J170*1000*5/100","v":2.1180265572071661},{"$f":"VLOOKUP(AG$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K170*1000*5/100","v":2.0962301857220065},{"$f":"VLOOKUP(AH$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L170*1000*5/100","v":2.1067640057507604},{"$f":"VLOOKUP(AI$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M170*1000*5/100","v":2.1173507595485024},{"$f":"VLOOKUP(AJ$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N170*1000*5/100","v":2.1279907131140732},{"$f":"VLOOKUP(AK$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O170*1000*5/100","v":2.1386841337829878},{"$f":"VLOOKUP(AL$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P170*1000*5/100","v":2.1494312902341584},{"$f":"VLOOKUP(AM$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q170*1000*5/100","v":2.1602324524966416},{"$f":"VLOOKUP(AN$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R170*1000*5/100","v":2.1710878919564238},{"$f":"VLOOKUP(AO$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S170*1000*5/100","v":2.1819978813632401},{"$f":"VLOOKUP(AP$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T170*1000*5/100","v":2.1929626948374272},{"$f":"VLOOKUP(AQ$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U170*1000*5/100","v":2.2039826078768114},{"$f":"VLOOKUP(AR$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V170*1000*5/100","v":2.2150578973636299},{"$f":"VLOOKUP(AS$62+$A170-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W170*1000*5/100","v":2.2261888415714868}]
[2039,{"$f":"'Resource Options'!$B$26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BH792","v":11591.292003826331},{"$f":"'Solar PPA Analysis'!BI792","v":11533.335543807199},{"$f":"'Solar PPA Analysis'!BJ792","v":11475.668866088163},{"$f":"'Solar PPA Analysis'!BK792","v":11418.290521757723},{"$f":"'Solar PPA Analysis'!BL792","v":11361.199069148934},{"$f":"'Solar PPA Analysis'!BM792","v":11304.393073803189},{"$f":"'Solar PPA Analysis'!BN792","v":11247.871108434172},{"$f":"'Solar PPA Analysis'!BO792","v":11191.631752892001},{"$f":"'Solar PPA Analysis'!BP792","v":11135.67359412754},{"$f":"'Solar PPA Analysis'!BQ792","v":11079.995226156901},{"$f":"'Solar PPA Analysis'!BR792","v":11024.595250026117},{"$f":"'Solar PPA Analysis'!BS792","v":10969.472273775988},{"$f":"'Solar PPA Analysis'!BT792","v":10914.624912407107},{"$f":"'Solar PPA Analysis'!BU792","v":10860.051787845072},{"$f":"'Solar PPA Analysis'!BV792","v":10805.751528905846},{"$f":"'Solar PPA Analysis'!BW792","v":10751.722771261317},{"$f":"'Solar PPA Analysis'!BX792","v":10697.964157405009},{"$f":"'Solar PPA Analysis'!BY792","v":10644.474336617985},{"$f":"'Solar PPA Analysis'!BZ792","v":10591.251964934894},{"$f":"'Solar PPA Analysis'!CA792","v":10538.29570511022},null,1.241270328937762,{"$f":"VLOOKUP(Z$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D171*1000*5/100","v":1.9407276488118028},{"$f":"VLOOKUP(AA$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E171*1000*5/100","v":1.9493405068794301},{"$f":"VLOOKUP(AB$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F171*1000*5/100","v":1.9674476065313389},{"$f":"VLOOKUP(AC$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G171*1000*5/100","v":1.9756331746464513},{"$f":"VLOOKUP(AD$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H171*1000*5/100","v":2.0042483794475485},{"$f":"VLOOKUP(AE$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I171*1000*5/100","v":2.1011330253450957},{"$f":"VLOOKUP(AF$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J171*1000*5/100","v":2.0795105032835464},{"$f":"VLOOKUP(AG$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K171*1000*5/100","v":2.0899603048075845},{"$f":"VLOOKUP(AH$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L171*1000*5/100","v":2.1004626178970698},{"$f":"VLOOKUP(AI$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M171*1000*5/100","v":2.1110177064292159},{"$f":"VLOOKUP(AJ$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N171*1000*5/100","v":2.1216258356072517},{"$f":"VLOOKUP(AK$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O171*1000*5/100","v":2.1322872719670873},{"$f":"VLOOKUP(AL$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P171*1000*5/100","v":2.1430022833840074},{"$f":"VLOOKUP(AM$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q171*1000*5/100","v":2.1537711390794043},{"$f":"VLOOKUP(AN$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R171*1000*5/100","v":2.1645941096275418},{"$f":"VLOOKUP(AO$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S171*1000*5/100","v":2.1754714669623541},{"$f":"VLOOKUP(AP$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T171*1000*5/100","v":2.1864034843842757},{"$f":"VLOOKUP(AQ$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U171*1000*5/100","v":2.1973904365671109},{"$f":"VLOOKUP(AR$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V171*1000*5/100","v":2.2084325995649356},{"$f":"VLOOKUP(AS$62+$A171-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W171*1000*5/100","v":2.2195302508190311}]
[2040,{"$f":"'Resource Options'!$B$26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,{"$f":"'Solar PPA Analysis'!BH833","v":11626.065879837808},{"$f":"'Solar PPA Analysis'!BI833","v":11567.935550438619},{"$f":"'Solar PPA Analysis'!BJ833","v":11510.095872686425},{"$f":"'Solar PPA Analysis'!BK833","v":11452.545393322993},{"$f":"'Solar PPA Analysis'!BL833","v":11395.282666356377},{"$f":"'Solar PPA Analysis'!BM833","v":11338.306253024595},{"$f":"'Solar PPA Analysis'!BN833","v":11281.614721759472},{"$f":"'Solar PPA Analysis'!BO833","v":11225.206648150674},{"$f":"'Solar PPA Analysis'!BP833","v":11169.080614909921},{"$f":"'Solar PPA Analysis'!BQ833","v":11113.235211835372},{"$f":"'Solar PPA Analysis'!BR833","v":11057.669035776195},{"$f":"'Solar PPA Analysis'!BS833","v":11002.380690597314},{"$f":"'Solar PPA Analysis'!BT833","v":10947.368787144327},{"$f":"'Solar PPA Analysis'!BU833","v":10892.631943208606},{"$f":"'Solar PPA Analysis'!BV833","v":10838.168783492563},{"$f":"'Solar PPA Analysis'!BW833","v":10783.977939575101},{"$f":"'Solar PPA Analysis'!BX833","v":10730.058049877225},{"$f":"'Solar PPA Analysis'!BY833","v":10676.407759627838},{"$f":"'Solar PPA Analysis'!BZ833","v":10623.025720829699},{"$f":"'Solar PPA Analysis'!CA833","v":10569.910592225551},null,1.2408909663539038,{"$f":"VLOOKUP(Z$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D172*1000*5/100","v":1.9337924270638416},{"$f":"VLOOKUP(AA$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E172*1000*5/100","v":1.9517551031891152},{"$f":"VLOOKUP(AB$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F172*1000*5/100","v":1.9598753826253437},{"$f":"VLOOKUP(AC$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G172*1000*5/100","v":1.9882623504988144},{"$f":"VLOOKUP(AD$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H172*1000*5/100","v":2.0843742375058527},{"$f":"VLOOKUP(AE$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I172*1000*5/100","v":2.0629241782324317},{"$f":"VLOOKUP(AF$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J172*1000*5/100","v":2.0732906313893782},{"$f":"VLOOKUP(AG$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K172*1000*5/100","v":2.0837091772757574},{"$f":"VLOOKUP(AH$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L172*1000*5/100","v":2.0941800776640775},{"$f":"VLOOKUP(AI$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M172*1000*5/100","v":2.104703595642289},{"$f":"VLOOKUP(AJ$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N172*1000*5/100","v":2.1152799956203912},{"$f":"VLOOKUP(AK$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O172*1000*5/100","v":2.1259095433370763},{"$f":"VLOOKUP(AL$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P172*1000*5/100","v":2.1365925058664086},{"$f":"VLOOKUP(AM$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q172*1000*5/100","v":2.1473291516245312},{"$f":"VLOOKUP(AN$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R172*1000*5/100","v":2.1581197503764131},{"$f":"VLOOKUP(AO$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S172*1000*5/100","v":2.1689645732426261},{"$f":"VLOOKUP(AP$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T172*1000*5/100","v":2.1798638927061571},{"$f":"VLOOKUP(AQ$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U172*1000*5/100","v":2.1908179826192535},{"$f":"VLOOKUP(AR$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V172*1000*5/100","v":2.2018271182103049},{"$f":"VLOOKUP(AS$62+$A172-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W172*1000*5/100","v":2.2128915760907586}]
[]
[2020,{"$f":"'Resource Options'!$B$27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D13","v":236520},{"$f":"'Solar PPA Analysis'!E13","v":235337.4},{"$f":"'Solar PPA Analysis'!F13","v":234160.71299999999},{"$f":"'Solar PPA Analysis'!G13","v":232989.90943499998},{"$f":"'Solar PPA Analysis'!H13","v":231824.95988782498},{"$f":"'Solar PPA Analysis'!I13","v":230665.83508838585},{"$f":"'Solar PPA Analysis'!J13","v":229512.50591294392},{"$f":"'Solar PPA Analysis'!K13","v":228364.9433833792},{"$f":"'Solar PPA Analysis'!L13","v":227223.11866646231},{"$f":"'Solar PPA Analysis'!M13","v":226087.00307313001},{"$f":"'Solar PPA Analysis'!N13","v":224956.56805776435},{"$f":"'Solar PPA Analysis'!O13","v":223831.78521747552},{"$f":"'Solar PPA Analysis'!P13","v":222712.62629138815},{"$f":"'Solar PPA Analysis'!Q13","v":221599.06315993122},{"$f":"'Solar PPA Analysis'!R13","v":220491.06784413155},{"$f":"'Solar PPA Analysis'!S13","v":219388.61250491088},{"$f":"'Solar PPA Analysis'!T13","v":218291.66944238634},{"$f":"'Solar PPA Analysis'!U13","v":217200.2110951744},{"$f":"'Solar PPA Analysis'!V13","v":216114.21003969852},{"$f":"'Solar PPA Analysis'!W13","v":215033.63898950003},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z174:AS174))*0.6","v":1.0757710957885591},{"$f":"VLOOKUP(Z$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D174*1000","v":1.7377090591221032},{"$f":"VLOOKUP(AA$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E174*1000","v":1.6420319278872726},{"$f":"VLOOKUP(AB$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F174*1000","v":1.654663111502604},{"$f":"VLOOKUP(AC$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G174*1000","v":1.6696024516880603},{"$f":"VLOOKUP(AD$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H174*1000","v":1.6948820866571079},{"$f":"VLOOKUP(AE$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I174*1000","v":1.7201558099446075},{"$f":"VLOOKUP(AF$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J174*1000","v":1.7509407253059015},{"$f":"VLOOKUP(AG$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K174*1000","v":1.7493406835062377},{"$f":"VLOOKUP(AH$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L174*1000","v":1.779515264202304},{"$f":"VLOOKUP(AI$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M174*1000","v":1.8018150196132083},{"$f":"VLOOKUP(AJ$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N174*1000","v":1.8228289890257021},{"$f":"VLOOKUP(AK$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O174*1000","v":1.8730435977861546},{"$f":"VLOOKUP(AL$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P174*1000","v":1.8873309982154731},{"$f":"VLOOKUP(AM$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q174*1000","v":1.9185873022436815},{"$f":"VLOOKUP(AN$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R174*1000","v":1.9526455209605762},{"$f":"VLOOKUP(AO$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S174*1000","v":1.9752171036669885},{"$f":"VLOOKUP(AP$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T174*1000","v":2.0183846076111114},{"$f":"VLOOKUP(AQ$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U174*1000","v":2.0330754211690678},{"$f":"VLOOKUP(AR$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V174*1000","v":2.0850758469968995},{"$f":"VLOOKUP(AS$62+$A174-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W174*1000","v":2.0922810945291559}]
[2021,{"$f":"'Resource Options'!$B$27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D54","v":237229.55999999997},{"$f":"'Solar PPA Analysis'!E54","v":236043.41219999996},{"$f":"'Solar PPA Analysis'!F54","v":234863.19513899996},{"$f":"'Solar PPA Analysis'!G54","v":233688.87916330496},{"$f":"'Solar PPA Analysis'!H54","v":232520.43476748842},{"$f":"'Solar PPA Analysis'!I54","v":231357.83259365096},{"$f":"'Solar PPA Analysis'!J54","v":230201.04343068271},{"$f":"'Solar PPA Analysis'!K54","v":229050.0382135293},{"$f":"'Solar PPA Analysis'!L54","v":227904.78802246167},{"$f":"'Solar PPA Analysis'!M54","v":226765.26408234937},{"$f":"'Solar PPA Analysis'!N54","v":225631.43776193762},{"$f":"'Solar PPA Analysis'!O54","v":224503.28057312794},{"$f":"'Solar PPA Analysis'!P54","v":223380.76417026229},{"$f":"'Solar PPA Analysis'!Q54","v":222263.86034941097},{"$f":"'Solar PPA Analysis'!R54","v":221152.54104766392},{"$f":"'Solar PPA Analysis'!S54","v":220046.77834242559},{"$f":"'Solar PPA Analysis'!T54","v":218946.54445071347},{"$f":"'Solar PPA Analysis'!U54","v":217851.8117284599},{"$f":"'Solar PPA Analysis'!V54","v":216762.55266981761},{"$f":"'Solar PPA Analysis'!W54","v":215678.73990646852},null,1.0747953812175741,{"$f":"VLOOKUP(Z$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D175*1000","v":1.6289349633577632},{"$f":"VLOOKUP(AA$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E175*1000","v":1.6414653997458537},{"$f":"VLOOKUP(AB$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F175*1000","v":1.6562855826815754},{"$f":"VLOOKUP(AC$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G175*1000","v":1.6813635854674205},{"$f":"VLOOKUP(AD$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H175*1000","v":1.7064357237237133},{"$f":"VLOOKUP(AE$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I175*1000","v":1.7369750963902018},{"$f":"VLOOKUP(AF$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J175*1000","v":1.7353878166387906},{"$f":"VLOOKUP(AG$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K175*1000","v":1.7653217227131535},{"$f":"VLOOKUP(AH$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L175*1000","v":1.7874436136741203},{"$f":"VLOOKUP(AI$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M175*1000","v":1.8082899741580996},{"$f":"VLOOKUP(AJ$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N175*1000","v":1.8581040675944407},{"$f":"VLOOKUP(AK$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O175*1000","v":1.8722775106923191},{"$f":"VLOOKUP(AL$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P175*1000","v":1.9032845121958757},{"$f":"VLOOKUP(AM$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q175*1000","v":1.9370710801154274},{"$f":"VLOOKUP(AN$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R175*1000","v":1.9594626302578801},{"$f":"VLOOKUP(AO$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S175*1000","v":2.0022858270917809},{"$f":"VLOOKUP(AP$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T175*1000","v":2.016859465666224},{"$f":"VLOOKUP(AQ$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U175*1000","v":2.0684451323648205},{"$f":"VLOOKUP(AR$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V175*1000","v":2.0755929103255335},{"$f":"VLOOKUP(AS$62+$A175-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W175*1000","v":2.0848042940834515}]
[2022,{"$f":"'Resource Options'!$B$27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D95","v":237941.24867999993},{"$f":"'Solar PPA Analysis'!E95","v":236751.54243659994},{"$f":"'Solar PPA Analysis'!F95","v":235567.78472441694},{"$f":"'Solar PPA Analysis'!G95","v":234389.94580079484},{"$f":"'Solar PPA Analysis'!H95","v":233217.99607179087},{"$f":"'Solar PPA Analysis'!I95","v":232051.90609143191},{"$f":"'Solar PPA Analysis'!J95","v":230891.64656097474},{"$f":"'Solar PPA Analysis'!K95","v":229737.18832816987},{"$f":"'Solar PPA Analysis'!L95","v":228588.50238652903},{"$f":"'Solar PPA Analysis'!M95","v":227445.55987459639},{"$f":"'Solar PPA Analysis'!N95","v":226308.33207522341},{"$f":"'Solar PPA Analysis'!O95","v":225176.79041484729},{"$f":"'Solar PPA Analysis'!P95","v":224050.90646277304},{"$f":"'Solar PPA Analysis'!Q95","v":222930.65193045916},{"$f":"'Solar PPA Analysis'!R95","v":221815.99867080688},{"$f":"'Solar PPA Analysis'!S95","v":220706.91867745284},{"$f":"'Solar PPA Analysis'!T95","v":219603.38408406556},{"$f":"'Solar PPA Analysis'!U95","v":218505.36716364522},{"$f":"'Solar PPA Analysis'!V95","v":217412.840327827},{"$f":"'Solar PPA Analysis'!W95","v":216325.77612618785},null,1.0798717381590404,{"$f":"VLOOKUP(Z$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D176*1000","v":1.6283729538854683},{"$f":"VLOOKUP(AA$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E176*1000","v":1.6430749299782328},{"$f":"VLOOKUP(AB$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F176*1000","v":1.6679529088136424},{"$f":"VLOOKUP(AC$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G176*1000","v":1.6928250698954086},{"$f":"VLOOKUP(AD$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H176*1000","v":1.7231208583332511},{"$f":"VLOOKUP(AE$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I176*1000","v":1.7215462388390794},{"$f":"VLOOKUP(AF$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J176*1000","v":1.7512413899297985},{"$f":"VLOOKUP(AG$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K176*1000","v":1.7731868351004485},{"$f":"VLOOKUP(AH$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L176*1000","v":1.793866923516759},{"$f":"VLOOKUP(AI$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M176*1000","v":1.8432836961679646},{"$f":"VLOOKUP(AJ$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N176*1000","v":1.8573440908662588},{"$f":"VLOOKUP(AK$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O176*1000","v":1.8881037782999965},{"$f":"VLOOKUP(AL$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P176*1000","v":1.9216208621284649},{"$f":"VLOOKUP(AM$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q176*1000","v":1.9438338156596124},{"$f":"VLOOKUP(AN$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R176*1000","v":1.9863154516015178},{"$f":"VLOOKUP(AO$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S176*1000","v":2.000772849788528},{"$f":"VLOOKUP(AP$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T176*1000","v":2.0519470655064778},{"$f":"VLOOKUP(AQ$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U176*1000","v":2.0590378322770757},{"$f":"VLOOKUP(AR$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V176*1000","v":2.0681757453769043},{"$f":"VLOOKUP(AS$62+$A176-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W176*1000","v":2.0873866857883101}]
[2023,{"$f":"'Resource Options'!$B$27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D136","v":238655.07242603993},{"$f":"'Solar PPA Analysis'!E136","v":237461.79706390973},{"$f":"'Solar PPA Analysis'!F136","v":236274.48807859019},{"$f":"'Solar PPA Analysis'!G136","v":235093.11563819723},{"$f":"'Solar PPA Analysis'!H136","v":233917.65006000624},{"$f":"'Solar PPA Analysis'!I136","v":232748.06180970621},{"$f":"'Solar PPA Analysis'!J136","v":231584.32150065768},{"$f":"'Solar PPA Analysis'!K136","v":230426.39989315439},{"$f":"'Solar PPA Analysis'!L136","v":229274.26789368861},{"$f":"'Solar PPA Analysis'!M136","v":228127.89655422018},{"$f":"'Solar PPA Analysis'!N136","v":226987.25707144907},{"$f":"'Solar PPA Analysis'!O136","v":225852.32078609182},{"$f":"'Solar PPA Analysis'!P136","v":224723.05918216135},{"$f":"'Solar PPA Analysis'!Q136","v":223599.44388625055},{"$f":"'Solar PPA Analysis'!R136","v":222481.44666681931},{"$f":"'Solar PPA Analysis'!S136","v":221369.03943348522},{"$f":"'Solar PPA Analysis'!T136","v":220262.1942363178},{"$f":"'Solar PPA Analysis'!U136","v":219160.88326513622},{"$f":"'Solar PPA Analysis'!V136","v":218065.07884881055},{"$f":"'Solar PPA Analysis'!W136","v":216974.7534545665},null,1.0851688158686754,{"$f":"VLOOKUP(Z$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D177*1000","v":1.6299696463891744},{"$f":"VLOOKUP(AA$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E177*1000","v":1.6546491966795358},{"$f":"VLOOKUP(AB$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F177*1000","v":1.6793229756190744},{"$f":"VLOOKUP(AC$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G177*1000","v":1.7093771226735641},{"$f":"VLOOKUP(AD$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H177*1000","v":1.7078150624575115},{"$f":"VLOOKUP(AE$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I177*1000","v":1.7372733628914749},{"$f":"VLOOKUP(AF$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J177*1000","v":1.7590437696160979},{"$f":"VLOOKUP(AG$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K177*1000","v":1.7795589121626871},{"$f":"VLOOKUP(AH$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L177*1000","v":1.8285815330878612},{"$f":"VLOOKUP(AI$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M177*1000","v":1.8425297810687216},{"$f":"VLOOKUP(AJ$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N177*1000","v":1.8730441270274143},{"$f":"VLOOKUP(AK$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O177*1000","v":1.9062938761892549},{"$f":"VLOOKUP(AL$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P177*1000","v":1.9283296576084887},{"$f":"VLOOKUP(AM$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q177*1000","v":1.9704724569725922},{"$f":"VLOOKUP(AN$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R177*1000","v":1.9848145419138434},{"$f":"VLOOKUP(AO$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S177*1000","v":2.0355805884137035},{"$f":"VLOOKUP(AP$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T177*1000","v":2.0426147987195309},{"$f":"VLOOKUP(AQ$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U177*1000","v":2.0516798271685137},{"$f":"VLOOKUP(AR$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V177*1000","v":2.0707375397401471},{"$f":"VLOOKUP(AS$62+$A177-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W177*1000","v":2.0793528457456509}]
[2024,{"$f":"'Resource Options'!$B$27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D177","v":239371.03764331801},{"$f":"'Solar PPA Analysis'!E177","v":238174.18245510143},{"$f":"'Solar PPA Analysis'!F177","v":236983.31154282592},{"$f":"'Solar PPA Analysis'!G177","v":235798.39498511178},{"$f":"'Solar PPA Analysis'!H177","v":234619.40301018622},{"$f":"'Solar PPA Analysis'!I177","v":233446.30599513528},{"$f":"'Solar PPA Analysis'!J177","v":232279.07446515959},{"$f":"'Solar PPA Analysis'!K177","v":231117.6790928338},{"$f":"'Solar PPA Analysis'!L177","v":229962.09069736963},{"$f":"'Solar PPA Analysis'!M177","v":228812.28024388276},{"$f":"'Solar PPA Analysis'!N177","v":227668.21884266334},{"$f":"'Solar PPA Analysis'!O177","v":226529.87774845003},{"$f":"'Solar PPA Analysis'!P177","v":225397.22835970778},{"$f":"'Solar PPA Analysis'!Q177","v":224270.24221790922},{"$f":"'Solar PPA Analysis'!R177","v":223148.89100681967},{"$f":"'Solar PPA Analysis'!S177","v":222033.14655178558},{"$f":"'Solar PPA Analysis'!T177","v":220922.98081902665},{"$f":"'Solar PPA Analysis'!U177","v":219818.36591493152},{"$f":"'Solar PPA Analysis'!V177","v":218719.27408535685},{"$f":"'Solar PPA Analysis'!W177","v":217625.67771493006},null,1.0908943589180873,{"$f":"VLOOKUP(Z$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D178*1000","v":1.6414515959084131},{"$f":"VLOOKUP(AA$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E178*1000","v":1.6659285750159314},{"$f":"VLOOKUP(AB$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F178*1000","v":1.6957430080360882},{"$f":"VLOOKUP(AC$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G178*1000","v":1.6941934069244509},{"$f":"VLOOKUP(AD$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H178*1000","v":1.7234167458394993},{"$f":"VLOOKUP(AE$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I178*1000","v":1.7450135102373059},{"$f":"VLOOKUP(AF$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J178*1000","v":1.7653650225342712},{"$f":"VLOOKUP(AG$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K178*1000","v":1.8139966355158748},{"$f":"VLOOKUP(AH$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L178*1000","v":1.8278336312695698},{"$f":"VLOOKUP(AI$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M178*1000","v":1.8581045926144344},{"$f":"VLOOKUP(AJ$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N178*1000","v":1.8910891393901388},{"$f":"VLOOKUP(AK$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O178*1000","v":1.9129491618349421},{"$f":"VLOOKUP(AL$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P178*1000","v":1.9547558272061112},{"$f":"VLOOKUP(AM$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q178*1000","v":1.9689835186483298},{"$f":"VLOOKUP(AN$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R178*1000","v":2.019344651517085},{"$f":"VLOOKUP(AO$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S178*1000","v":2.0263227564565645},{"$f":"VLOOKUP(AP$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T178*1000","v":2.0353154815879084},{"$f":"VLOOKUP(AQ$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U178*1000","v":2.0542211884760198},{"$f":"VLOOKUP(AR$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V178*1000","v":2.0627677781823772},{"$f":"VLOOKUP(AS$62+$A178-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W178*1000","v":2.092645046486679}]
[2025,{"$f":"'Resource Options'!$B$27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D218","v":240089.15075624795},{"$f":"'Solar PPA Analysis'!E218","v":238888.70500246671},{"$f":"'Solar PPA Analysis'!F218","v":237694.26147745439},{"$f":"'Solar PPA Analysis'!G218","v":236505.79017006711},{"$f":"'Solar PPA Analysis'!H218","v":235323.26121921677},{"$f":"'Solar PPA Analysis'!I218","v":234146.64491312069},{"$f":"'Solar PPA Analysis'!J218","v":232975.91168855509},{"$f":"'Solar PPA Analysis'!K218","v":231811.03213011232},{"$f":"'Solar PPA Analysis'!L218","v":230651.97696946174},{"$f":"'Solar PPA Analysis'!M218","v":229498.71708461444},{"$f":"'Solar PPA Analysis'!N218","v":228351.22349919137},{"$f":"'Solar PPA Analysis'!O218","v":227209.4673816954},{"$f":"'Solar PPA Analysis'!P218","v":226073.42004478694},{"$f":"'Solar PPA Analysis'!Q218","v":224943.05294456301},{"$f":"'Solar PPA Analysis'!R218","v":223818.33767984019},{"$f":"'Solar PPA Analysis'!S218","v":222699.24599144098},{"$f":"'Solar PPA Analysis'!T218","v":221585.74976148378},{"$f":"'Solar PPA Analysis'!U218","v":220477.82101267634},{"$f":"'Solar PPA Analysis'!V218","v":219375.43190761298},{"$f":"'Solar PPA Analysis'!W218","v":218278.55474807491},null,1.0975614226476271,{"$f":"VLOOKUP(Z$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D179*1000","v":1.6526410091135115},{"$f":"VLOOKUP(AA$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E179*1000","v":1.682217640075681},{"$f":"VLOOKUP(AB$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F179*1000","v":1.6806803986937473},{"$f":"VLOOKUP(AC$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G179*1000","v":1.7096706501598224},{"$f":"VLOOKUP(AD$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H179*1000","v":1.7310951572144759},{"$f":"VLOOKUP(AE$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I179*1000","v":1.7512843443884345},{"$f":"VLOOKUP(AF$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J179*1000","v":1.7995280681338937},{"$f":"VLOOKUP(AG$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K179*1000","v":1.8132546990161731},{"$f":"VLOOKUP(AH$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L179*1000","v":1.8432842170003612},{"$f":"VLOOKUP(AI$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M179*1000","v":1.8760056766631981},{"$f":"VLOOKUP(AJ$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N179*1000","v":1.8976913419997676},{"$f":"VLOOKUP(AK$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O179*1000","v":1.9391645544068601},{"$f":"VLOOKUP(AL$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P179*1000","v":1.9532787647608056},{"$f":"VLOOKUP(AM$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q179*1000","v":2.0032382136186428},{"$f":"VLOOKUP(AN$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R179*1000","v":2.0101606606922044},{"$f":"VLOOKUP(AO$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S179*1000","v":2.0190816592023615},{"$f":"VLOOKUP(AP$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T179*1000","v":2.0378365728151935},{"$f":"VLOOKUP(AQ$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U179*1000","v":2.0463149943085392},{"$f":"VLOOKUP(AR$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V179*1000","v":2.0759539593761169},{"$f":"VLOOKUP(AS$62+$A179-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W179*1000","v":2.1763048272207524}]
[2026,{"$f":"'Resource Options'!$B$27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D259","v":240809.41820851661},{"$f":"'Solar PPA Analysis'!E259","v":239605.37111747402},{"$f":"'Solar PPA Analysis'!F259","v":238407.34426188664},{"$f":"'Solar PPA Analysis'!G259","v":237215.3075405772},{"$f":"'Solar PPA Analysis'!H259","v":236029.23100287432},{"$f":"'Solar PPA Analysis'!I259","v":234849.08484785995},{"$f":"'Solar PPA Analysis'!J259","v":233674.83942362064},{"$f":"'Solar PPA Analysis'!K259","v":232506.46522650254},{"$f":"'Solar PPA Analysis'!L259","v":231343.93290037001},{"$f":"'Solar PPA Analysis'!M259","v":230187.21323586817},{"$f":"'Solar PPA Analysis'!N259","v":229036.27716968884},{"$f":"'Solar PPA Analysis'!O259","v":227891.0957838404},{"$f":"'Solar PPA Analysis'!P259","v":226751.64030492119},{"$f":"'Solar PPA Analysis'!Q259","v":225617.88210339658},{"$f":"'Solar PPA Analysis'!R259","v":224489.79269287959},{"$f":"'Solar PPA Analysis'!S259","v":223367.34372941518},{"$f":"'Solar PPA Analysis'!T259","v":222250.50701076811},{"$f":"'Solar PPA Analysis'!U259","v":221139.25447571426},{"$f":"'Solar PPA Analysis'!V259","v":220033.55820333568},{"$f":"'Solar PPA Analysis'!W259","v":218933.39041231899},null,1.1034238778207222,{"$f":"VLOOKUP(Z$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D180*1000","v":1.66880015142104},{"$f":"VLOOKUP(AA$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E180*1000","v":1.6672751711867191},{"$f":"VLOOKUP(AB$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F180*1000","v":1.6960341943260457},{"$f":"VLOOKUP(AC$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G180*1000","v":1.717287817974481},{"$f":"VLOOKUP(AD$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H180*1000","v":1.7373159747422662},{"$f":"VLOOKUP(AE$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I180*1000","v":1.7851749030839732},{"$f":"VLOOKUP(AF$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J180*1000","v":1.7987920493729743},{"$f":"VLOOKUP(AG$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K180*1000","v":1.8285820497660619},{"$f":"VLOOKUP(AH$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L180*1000","v":1.8610425207177301},{"$f":"VLOOKUP(AI$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M180*1000","v":1.8825552196308772},{"$f":"VLOOKUP(AJ$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N180*1000","v":1.9236976387186704},{"$f":"VLOOKUP(AK$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O180*1000","v":1.9376992731176494},{"$f":"VLOOKUP(AL$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P180*1000","v":1.9872602418250753},{"$f":"VLOOKUP(AM$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q180*1000","v":1.9941274749638531},{"$f":"VLOOKUP(AN$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R180*1000","v":2.0029773189495019},{"$f":"VLOOKUP(AO$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S180*1000","v":2.0215826420250433},{"$f":"VLOOKUP(AP$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T180*1000","v":2.0299934390199375},{"$f":"VLOOKUP(AQ$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U180*1000","v":2.0593960015745139},{"$f":"VLOOKUP(AR$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V180*1000","v":2.1589464636935691},{"$f":"VLOOKUP(AS$62+$A180-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W180*1000","v":2.1367289900839435}]
[2027,{"$f":"'Resource Options'!$B$27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D300","v":241531.84646314217},{"$f":"'Solar PPA Analysis'!E300","v":240324.18723082644},{"$f":"'Solar PPA Analysis'!F300","v":239122.56629467232},{"$f":"'Solar PPA Analysis'!G300","v":237926.95346319897},{"$f":"'Solar PPA Analysis'!H300","v":236737.31869588298},{"$f":"'Solar PPA Analysis'!I300","v":235553.63210240356},{"$f":"'Solar PPA Analysis'!J300","v":234375.86394189153},{"$f":"'Solar PPA Analysis'!K300","v":233203.98462218206},{"$f":"'Solar PPA Analysis'!L300","v":232037.96469907116},{"$f":"'Solar PPA Analysis'!M300","v":230877.77487557579},{"$f":"'Solar PPA Analysis'!N300","v":229723.38600119791},{"$f":"'Solar PPA Analysis'!O300","v":228574.76907119193},{"$f":"'Solar PPA Analysis'!P300","v":227431.89522583596},{"$f":"'Solar PPA Analysis'!Q300","v":226294.73574970677},{"$f":"'Solar PPA Analysis'!R300","v":225163.26207095824},{"$f":"'Solar PPA Analysis'!S300","v":224037.44576060344},{"$f":"'Solar PPA Analysis'!T300","v":222917.25853180041},{"$f":"'Solar PPA Analysis'!U300","v":221802.67223914142},{"$f":"'Solar PPA Analysis'!V300","v":220693.65887794571},{"$f":"'Solar PPA Analysis'!W300","v":219590.19058355599},null,1.1086454151044336,{"$f":"VLOOKUP(Z$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D181*1000","v":1.6539768647365756},{"$f":"VLOOKUP(AA$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E181*1000","v":1.682506503842887},{"$f":"VLOOKUP(AB$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F181*1000","v":1.7035906070634181},{"$f":"VLOOKUP(AC$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G181*1000","v":1.7234590178151092},{"$f":"VLOOKUP(AD$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H181*1000","v":1.7709362199088265},{"$f":"VLOOKUP(AE$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I181*1000","v":1.7844447548615245},{"$f":"VLOOKUP(AF$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J181*1000","v":1.8139971480730124},{"$f":"VLOOKUP(AG$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K181*1000","v":1.8461987119782064},{"$f":"VLOOKUP(AH$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L181*1000","v":1.867539824060541},{"$f":"VLOOKUP(AI$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M181*1000","v":1.9083540882602961},{"$f":"VLOOKUP(AJ$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N181*1000","v":1.9222440446182063},{"$f":"VLOOKUP(AK$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O181*1000","v":1.9714097114815057},{"$f":"VLOOKUP(AL$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P181*1000","v":1.9782221710758063},{"$f":"VLOOKUP(AM$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q181*1000","v":1.9870014280705426},{"$f":"VLOOKUP(AN$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R181*1000","v":2.0054583537536574},{"$f":"VLOOKUP(AO$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S181*1000","v":2.0138020656279538},{"$f":"VLOOKUP(AP$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T181*1000","v":2.0429701112329424},{"$f":"VLOOKUP(AQ$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U181*1000","v":2.1417265517199415},{"$f":"VLOOKUP(AR$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V181*1000","v":2.1196862862746992},{"$f":"VLOOKUP(AS$62+$A181-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W181*1000","v":2.1303379761554768}]
[2028,{"$f":"'Resource Options'!$B$27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D341","v":242256.44200253155},{"$f":"'Solar PPA Analysis'!E341","v":241045.15979251888},{"$f":"'Solar PPA Analysis'!F341","v":239839.93399355627},{"$f":"'Solar PPA Analysis'!G341","v":238640.73432358849},{"$f":"'Solar PPA Analysis'!H341","v":237447.53065197053},{"$f":"'Solar PPA Analysis'!I341","v":236260.29299871068},{"$f":"'Solar PPA Analysis'!J341","v":235078.99153371711},{"$f":"'Solar PPA Analysis'!K341","v":233903.59657604853},{"$f":"'Solar PPA Analysis'!L341","v":232734.07859316829},{"$f":"'Solar PPA Analysis'!M341","v":231570.40820020245},{"$f":"'Solar PPA Analysis'!N341","v":230412.55615920143},{"$f":"'Solar PPA Analysis'!O341","v":229260.49337840543},{"$f":"'Solar PPA Analysis'!P341","v":228114.1909115134},{"$f":"'Solar PPA Analysis'!Q341","v":226973.61995695584},{"$f":"'Solar PPA Analysis'!R341","v":225838.75185717107},{"$f":"'Solar PPA Analysis'!S341","v":224709.55809788522},{"$f":"'Solar PPA Analysis'!T341","v":223586.0103073958},{"$f":"'Solar PPA Analysis'!U341","v":222468.08025585883},{"$f":"'Solar PPA Analysis'!V341","v":221355.73985457953},{"$f":"'Solar PPA Analysis'!W341","v":220248.96115530664},null,1.1149172627992405,{"$f":"VLOOKUP(Z$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D182*1000","v":1.6690867111901024},{"$f":"VLOOKUP(AA$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E182*1000","v":1.6900026460898316},{"$f":"VLOOKUP(AB$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F182*1000","v":1.709712584971121},{"$f":"VLOOKUP(AC$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G182*1000","v":1.7568111054928044},{"$f":"VLOOKUP(AD$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H182*1000","v":1.7702118954010144},{"$f":"VLOOKUP(AE$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I182*1000","v":1.7995285766028393},{"$f":"VLOOKUP(AF$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J182*1000","v":1.831473298522748},{"$f":"VLOOKUP(AG$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K182*1000","v":1.8526441923631496},{"$f":"VLOOKUP(AH$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L182*1000","v":1.8931329190618098},{"$f":"VLOOKUP(AI$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M182*1000","v":1.9069120881307238},{"$f":"VLOOKUP(AJ$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N182*1000","v":1.9556856061057815},{"$f":"VLOOKUP(AK$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O182*1000","v":1.9624437290333279},{"$f":"VLOOKUP(AL$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P182*1000","v":1.9711529620440584},{"$f":"VLOOKUP(AM$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q182*1000","v":1.9894626739630004},{"$f":"VLOOKUP(AN$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R182*1000","v":1.9977398357924372},{"$f":"VLOOKUP(AO$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S182*1000","v":2.0266752349718624},{"$f":"VLOOKUP(AP$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T182*1000","v":2.1246439870003413},{"$f":"VLOOKUP(AQ$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U182*1000","v":2.1027795162944423},{"$f":"VLOOKUP(AR$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V182*1000","v":2.1133462475321032},{"$f":"VLOOKUP(AS$62+$A182-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W182*1000","v":2.1239660779217115}]
[2029,{"$f":"'Resource Options'!$B$27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D382","v":242983.2113285391},{"$f":"'Solar PPA Analysis'!E382","v":241768.29527189641},{"$f":"'Solar PPA Analysis'!F382","v":240559.45379553692},{"$f":"'Solar PPA Analysis'!G382","v":239356.65652655924},{"$f":"'Solar PPA Analysis'!H382","v":238159.87324392644},{"$f":"'Solar PPA Analysis'!I382","v":236969.0738777068},{"$f":"'Solar PPA Analysis'!J382","v":235784.22850831828},{"$f":"'Solar PPA Analysis'!K382","v":234605.30736577668},{"$f":"'Solar PPA Analysis'!L382","v":233432.28082894778},{"$f":"'Solar PPA Analysis'!M382","v":232265.11942480304},{"$f":"'Solar PPA Analysis'!N382","v":231103.79382767901},{"$f":"'Solar PPA Analysis'!O382","v":229948.27485854062},{"$f":"'Solar PPA Analysis'!P382","v":228798.53348424792},{"$f":"'Solar PPA Analysis'!Q382","v":227654.54081682669},{"$f":"'Solar PPA Analysis'!R382","v":226516.26811274255},{"$f":"'Solar PPA Analysis'!S382","v":225383.68677217883},{"$f":"'Solar PPA Analysis'!T382","v":224256.76833831792},{"$f":"'Solar PPA Analysis'!U382","v":223135.48449662633},{"$f":"'Solar PPA Analysis'!V382","v":222019.8070741432},{"$f":"'Solar PPA Analysis'!W382","v":220909.70803877249},null,1.1206321773315358,{"$f":"VLOOKUP(Z$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D183*1000","v":1.6765230636683777},{"$f":"VLOOKUP(AA$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E183*1000","v":1.6960757946622786},{"$f":"VLOOKUP(AB$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F183*1000","v":1.7427986540033307},{"$f":"VLOOKUP(AC$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G183*1000","v":1.7560925582492617},{"$f":"VLOOKUP(AD$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H183*1000","v":1.7851754074973332},{"$f":"VLOOKUP(AE$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I183*1000","v":1.8168653360220677},{"$f":"VLOOKUP(AF$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J183*1000","v":1.8378673692934533},{"$f":"VLOOKUP(AG$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K183*1000","v":1.8780331550014964},{"$f":"VLOOKUP(AH$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L183*1000","v":1.891702420428784},{"$f":"VLOOKUP(AI$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M183*1000","v":1.9400869173232826},{"$f":"VLOOKUP(AJ$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N183*1000","v":1.9467911369772297},{"$f":"VLOOKUP(AK$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O183*1000","v":1.9554309045202773},{"$f":"VLOOKUP(AL$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P183*1000","v":1.973594576862598},{"$f":"VLOOKUP(AM$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q183*1000","v":1.9818057194551097},{"$f":"VLOOKUP(AN$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R183*1000","v":2.0105103278135625},{"$f":"VLOOKUP(AO$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S183*1000","v":2.1076976740432101},{"$f":"VLOOKUP(AP$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T183*1000","v":2.0860075959251954},{"$f":"VLOOKUP(AQ$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U183*1000","v":2.0964900461559752},{"$f":"VLOOKUP(AR$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V183*1000","v":2.1070251720160558},{"$f":"VLOOKUP(AS$62+$A183-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W183*1000","v":2.1176132382070914}]
[2030,{"$f":"'Resource Options'!$B$27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D423","v":243712.16096252468},{"$f":"'Solar PPA Analysis'!E423","v":242493.60015771206},{"$f":"'Solar PPA Analysis'!F423","v":241281.1321569235},{"$f":"'Solar PPA Analysis'!G423","v":240074.72649613887},{"$f":"'Solar PPA Analysis'!H423","v":238874.35286365819},{"$f":"'Solar PPA Analysis'!I423","v":237679.9810993399},{"$f":"'Solar PPA Analysis'!J423","v":236491.58119384319},{"$f":"'Solar PPA Analysis'!K423","v":235309.12328787398},{"$f":"'Solar PPA Analysis'!L423","v":234132.57767143461},{"$f":"'Solar PPA Analysis'!M423","v":232961.91478307743},{"$f":"'Solar PPA Analysis'!N423","v":231797.10520916205},{"$f":"'Solar PPA Analysis'!O423","v":230638.11968311624},{"$f":"'Solar PPA Analysis'!P423","v":229484.92908470065},{"$f":"'Solar PPA Analysis'!Q423","v":228337.50443927714},{"$f":"'Solar PPA Analysis'!R423","v":227195.81691708075},{"$f":"'Solar PPA Analysis'!S423","v":226059.83783249534},{"$f":"'Solar PPA Analysis'!T423","v":224929.53864333287},{"$f":"'Solar PPA Analysis'!U423","v":223804.89095011621},{"$f":"'Solar PPA Analysis'!V423","v":222685.86649536563},{"$f":"'Solar PPA Analysis'!W423","v":221572.43716288879},null,1.1261850830671736,{"$f":"VLOOKUP(Z$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D184*1000","v":1.682547772371852},{"$f":"VLOOKUP(AA$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E184*1000","v":1.7288979668328157},{"$f":"VLOOKUP(AB$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F184*1000","v":1.742085837944183},{"$f":"VLOOKUP(AC$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G184*1000","v":1.7709367202989501},{"$f":"VLOOKUP(AD$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H184*1000","v":1.802373887678921},{"$f":"VLOOKUP(AE$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I184*1000","v":1.8232084072253103},{"$f":"VLOOKUP(AF$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J184*1000","v":1.8630538277432593},{"$f":"VLOOKUP(AG$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K184*1000","v":1.8766140661282553},{"$f":"VLOOKUP(AH$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L184*1000","v":1.9246126448022594},{"$f":"VLOOKUP(AI$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M184*1000","v":1.9312633911189867},{"$f":"VLOOKUP(AJ$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N184*1000","v":1.9398342472559083},{"$f":"VLOOKUP(AK$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O184*1000","v":1.9578530448437537},{"$f":"VLOOKUP(AL$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P184*1000","v":1.965998694773514},{"$f":"VLOOKUP(AM$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q184*1000","v":1.9944743531151494},{"$f":"VLOOKUP(AN$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R184*1000","v":2.0908865260947098},{"$f":"VLOOKUP(AO$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S184*1000","v":2.0693694495967794},{"$f":"VLOOKUP(AP$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T184*1000","v":2.0797682910520394},{"$f":"VLOOKUP(AQ$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U184*1000","v":2.0902193879919992},{"$f":"VLOOKUP(AR$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V184*1000","v":2.1007230030070345},{"$f":"VLOOKUP(AS$62+$A184-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W184*1000","v":2.1112794000070703}]
[2031,{"$f":"'Resource Options'!$B$27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D464","v":244443.29744541229},{"$f":"'Solar PPA Analysis'!E464","v":243221.08095818522},{"$f":"'Solar PPA Analysis'!F464","v":242004.9755533943},{"$f":"'Solar PPA Analysis'!G464","v":240794.95067562733},{"$f":"'Solar PPA Analysis'!H464","v":239590.9759222492},{"$f":"'Solar PPA Analysis'!I464","v":238393.02104263796},{"$f":"'Solar PPA Analysis'!J464","v":237201.05593742477},{"$f":"'Solar PPA Analysis'!K464","v":236015.05065773765},{"$f":"'Solar PPA Analysis'!L464","v":234834.97540444895},{"$f":"'Solar PPA Analysis'!M464","v":233660.80052742671},{"$f":"'Solar PPA Analysis'!N464","v":232492.49652478957},{"$f":"'Solar PPA Analysis'!O464","v":231330.03404216561},{"$f":"'Solar PPA Analysis'!P464","v":230173.38387195478},{"$f":"'Solar PPA Analysis'!Q464","v":229022.516952595},{"$f":"'Solar PPA Analysis'!R464","v":227877.40436783203},{"$f":"'Solar PPA Analysis'!S464","v":226738.01734599288},{"$f":"'Solar PPA Analysis'!T464","v":225604.32725926291},{"$f":"'Solar PPA Analysis'!U464","v":224476.30562296658},{"$f":"'Solar PPA Analysis'!V464","v":223353.92409485174},{"$f":"'Solar PPA Analysis'!W464","v":222237.15447437749},null,1.1316452469655442,{"$f":"VLOOKUP(Z$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D185*1000","v":1.7151081525410283},{"$f":"VLOOKUP(AA$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E185*1000","v":1.7281908362457248},{"$f":"VLOOKUP(AB$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F185*1000","v":1.7568116018917797},{"$f":"VLOOKUP(AC$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G185*1000","v":1.787998024168022},{"$f":"VLOOKUP(AD$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H185*1000","v":1.8086663660909108},{"$f":"VLOOKUP(AE$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I185*1000","v":1.848193976674519},{"$f":"VLOOKUP(AF$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J185*1000","v":1.8616460576247396},{"$f":"VLOOKUP(AG$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K185*1000","v":1.9092617961896787},{"$f":"VLOOKUP(AH$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L185*1000","v":1.9158594956763624},{"$f":"VLOOKUP(AI$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M185*1000","v":1.9243619900494799},{"$f":"VLOOKUP(AJ$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N185*1000","v":1.9422370684142918},{"$f":"VLOOKUP(AK$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O185*1000","v":1.9503177480554799},{"$f":"VLOOKUP(AL$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P185*1000","v":1.9785662825020671},{"$f":"VLOOKUP(AM$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q185*1000","v":2.0742094650690293},{"$f":"VLOOKUP(AN$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R185*1000","v":2.0528640103178413},{"$f":"VLOOKUP(AO$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S185*1000","v":2.0631799098671775},{"$f":"VLOOKUP(AP$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T185*1000","v":2.0735476481077155},{"$f":"VLOOKUP(AQ$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U185*1000","v":2.0839674855353931},{"$f":"VLOOKUP(AR$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V185*1000","v":2.0944396839551689},{"$f":"VLOOKUP(AS$62+$A185-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W185*1000","v":2.1049645064876072}]
[2032,{"$f":"'Resource Options'!$B$27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D505","v":245176.62733774848},{"$f":"'Solar PPA Analysis'!E505","v":243950.74420105974},{"$f":"'Solar PPA Analysis'!F505","v":242730.99048005443},{"$f":"'Solar PPA Analysis'!G505","v":241517.33552765416},{"$f":"'Solar PPA Analysis'!H505","v":240309.74885001589},{"$f":"'Solar PPA Analysis'!I505","v":239108.20010576581},{"$f":"'Solar PPA Analysis'!J505","v":237912.65910523696},{"$f":"'Solar PPA Analysis'!K505","v":236723.09580971077},{"$f":"'Solar PPA Analysis'!L505","v":235539.48033066222},{"$f":"'Solar PPA Analysis'!M505","v":234361.78292900891},{"$f":"'Solar PPA Analysis'!N505","v":233189.97401436386},{"$f":"'Solar PPA Analysis'!O505","v":232024.02414429205},{"$f":"'Solar PPA Analysis'!P505","v":230863.90402357059},{"$f":"'Solar PPA Analysis'!Q505","v":229709.58450345273},{"$f":"'Solar PPA Analysis'!R505","v":228561.03658093547},{"$f":"'Solar PPA Analysis'!S505","v":227418.2313980308},{"$f":"'Solar PPA Analysis'!T505","v":226281.14024104064},{"$f":"'Solar PPA Analysis'!U505","v":225149.73453983545},{"$f":"'Solar PPA Analysis'!V505","v":224023.98586713627},{"$f":"'Solar PPA Analysis'!W505","v":222903.86593780058},null,1.1355257674384989,{"$f":"VLOOKUP(Z$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D186*1000","v":1.7144066620782616},{"$f":"VLOOKUP(AA$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E186*1000","v":1.7427991464429919},{"$f":"VLOOKUP(AB$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F186*1000","v":1.773736823576453},{"$f":"VLOOKUP(AC$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G186*1000","v":1.7942403133204954},{"$f":"VLOOKUP(AD$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H186*1000","v":1.8334526488446132},{"$f":"VLOOKUP(AE$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I186*1000","v":1.8467974350315217},{"$f":"VLOOKUP(AF$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J186*1000","v":1.8940333870475883},{"$f":"VLOOKUP(AG$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K186*1000","v":1.9005784628095526},{"$f":"VLOOKUP(AH$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L186*1000","v":1.9090131406772017},{"$f":"VLOOKUP(AI$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M186*1000","v":1.9267456461338193},{"$f":"VLOOKUP(AJ$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N186*1000","v":1.9347618736941203},{"$f":"VLOOKUP(AK$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O186*1000","v":1.9627850958021509},{"$f":"VLOOKUP(AL$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P186*1000","v":2.0576654214792467},{"$f":"VLOOKUP(AM$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q186*1000","v":2.0364902196074306},{"$f":"VLOOKUP(AN$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R186*1000","v":2.0467238388014373},{"$f":"VLOOKUP(AO$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S186*1000","v":2.0570088832175251},{"$f":"VLOOKUP(AP$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T186*1000","v":2.0673456112738946},{"$f":"VLOOKUP(AQ$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U186*1000","v":2.0777342826873313},{"$f":"VLOOKUP(AR$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V186*1000","v":2.0881751584797299},{"$f":"VLOOKUP(AS$62+$A186-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W186*1000","v":2.0986685009846533}]
[2033,{"$f":"'Resource Options'!$B$27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D546","v":245912.15721976169},{"$f":"'Solar PPA Analysis'!E546","v":244682.59643366287},{"$f":"'Solar PPA Analysis'!F546","v":243459.18345149455},{"$f":"'Solar PPA Analysis'!G546","v":242241.88753423709},{"$f":"'Solar PPA Analysis'!H546","v":241030.67809656591},{"$f":"'Solar PPA Analysis'!I546","v":239825.52470608309},{"$f":"'Solar PPA Analysis'!J546","v":238626.39708255266},{"$f":"'Solar PPA Analysis'!K546","v":237433.2650971399},{"$f":"'Solar PPA Analysis'!L546","v":236246.09877165419},{"$f":"'Solar PPA Analysis'!M546","v":235064.8682777959},{"$f":"'Solar PPA Analysis'!N546","v":233889.54393640693},{"$f":"'Solar PPA Analysis'!O546","v":232720.09621672489},{"$f":"'Solar PPA Analysis'!P546","v":231556.49573564128},{"$f":"'Solar PPA Analysis'!Q546","v":230398.71325696306},{"$f":"'Solar PPA Analysis'!R546","v":229246.71969067823},{"$f":"'Solar PPA Analysis'!S546","v":228100.48609222483},{"$f":"'Solar PPA Analysis'!T546","v":226959.98366176372},{"$f":"'Solar PPA Analysis'!U546","v":225825.18374345489},{"$f":"'Solar PPA Analysis'!V546","v":224696.05782473763},{"$f":"'Solar PPA Analysis'!W546","v":223572.57753561393},null,1.1395881868756381,{"$f":"VLOOKUP(Z$62+$A187-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D187*1000","v":1.7288984553447433},{"$f":"VLOOKUP(AA$62+$A187-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E187*1000","v":1.7595893713445374},{"$f":"VLOOKUP(AB$62+$A187-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F187*1000","v":1.7799293237825455},{"$f":"VLOOKUP(AC$62+$A187-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G187*1000","v":1.8188288989036794},{"$f":"VLOOKUP(AD$62+$A187-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H187*1000","v":1.8320672461180103},{"$f":"VLOOKUP(AE$62+$A187-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I187*1000","v":1.8789264407899804},{"$f":"VLOOKUP(AF$62+$A187-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J187*1000","v":1.8854193125578314},{"$f":"VLOOKUP(AG$62+$A187-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K187*1000","v":1.8937867148293277},{"$f":"VLOOKUP(AH$62+$A187-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L187*1000","v":1.9113777845495019},{"$f":"VLOOKUP(AI$62+$A187-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M187*1000","v":1.9193300741033401},{"$f":"VLOOKUP(AJ$62+$A187-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N187*1000","v":1.9471297809802},{"$f":"VLOOKUP(AK$62+$A187-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O187*1000","v":2.0412533343687445},{"$f":"VLOOKUP(AL$62+$A187-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P187*1000","v":2.020247027427112},{"$f":"VLOOKUP(AM$62+$A187-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q187*1000","v":2.030399022539811},{"$f":"VLOOKUP(AN$62+$A187-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R187*1000","v":2.0406020327033283},{"$f":"VLOOKUP(AO$62+$A187-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S187*1000","v":2.0508563142747014},{"$f":"VLOOKUP(AP$62+$A187-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T187*1000","v":2.0611621248991976},{"$f":"VLOOKUP(AQ$62+$A187-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U187*1000","v":2.0715197235167815},{"$f":"VLOOKUP(AR$62+$A187-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V187*1000","v":2.0819293703686244},{"$f":"VLOOKUP(AS$62+$A187-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W187*1000","v":2.0923913270036429}]
[2034,{"$f":"'Resource Options'!$B$27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D587","v":246649.8936914209},{"$f":"'Solar PPA Analysis'!E587","v":245416.64422296381},{"$f":"'Solar PPA Analysis'!F587","v":244189.56100184898},{"$f":"'Solar PPA Analysis'!G587","v":242968.61319683972},{"$f":"'Solar PPA Analysis'!H587","v":241753.77013085553},{"$f":"'Solar PPA Analysis'!I587","v":240545.00128020125},{"$f":"'Solar PPA Analysis'!J587","v":239342.27627380023},{"$f":"'Solar PPA Analysis'!K587","v":238145.56489243123},{"$f":"'Solar PPA Analysis'!L587","v":236954.83706796906},{"$f":"'Solar PPA Analysis'!M587","v":235770.06288262922},{"$f":"'Solar PPA Analysis'!N587","v":234591.21256821608},{"$f":"'Solar PPA Analysis'!O587","v":233418.256505375},{"$f":"'Solar PPA Analysis'!P587","v":232251.16522284813},{"$f":"'Solar PPA Analysis'!Q587","v":231089.90939673388},{"$f":"'Solar PPA Analysis'!R587","v":229934.45984975022},{"$f":"'Solar PPA Analysis'!S587","v":228784.78755050147},{"$f":"'Solar PPA Analysis'!T587","v":227640.86361274894},{"$f":"'Solar PPA Analysis'!U587","v":226502.6592946852},{"$f":"'Solar PPA Analysis'!V587","v":225370.14599821178},{"$f":"'Solar PPA Analysis'!W587","v":224243.29526822071},null,1.1429955378157499,{"$f":"VLOOKUP(Z$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D188*1000","v":1.7455547602071935},{"$f":"VLOOKUP(AA$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E188*1000","v":1.7657324797244598},{"$f":"VLOOKUP(AB$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F188*1000","v":1.8043217890420353},{"$f":"VLOOKUP(AC$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G188*1000","v":1.8174545462486749},{"$f":"VLOOKUP(AD$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H188*1000","v":1.8639399886201709},{"$f":"VLOOKUP(AE$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I188*1000","v":1.8703810727767125},{"$f":"VLOOKUP(AF$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J188*1000","v":1.8786817360470407},{"$f":"VLOOKUP(AG$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K188*1000","v":1.896132498132358},{"$f":"VLOOKUP(AH$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L188*1000","v":1.9040213596538627},{"$f":"VLOOKUP(AI$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M188*1000","v":1.9315993340730802},{"$f":"VLOOKUP(AJ$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N188*1000","v":2.0249721512431718},{"$f":"VLOOKUP(AK$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O188*1000","v":2.0041333921136362},{"$f":"VLOOKUP(AL$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P188*1000","v":2.014204414184559},{"$f":"VLOOKUP(AM$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q188*1000","v":2.024326044406592},{"$f":"VLOOKUP(AN$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R188*1000","v":2.0344985370920523},{"$f":"VLOOKUP(AO$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S188*1000","v":2.0447221478312083},{"$f":"VLOOKUP(AP$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T188*1000","v":2.0549971334987021},{"$f":"VLOOKUP(AQ$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U188*1000","v":2.0653237522600021},{"$f":"VLOOKUP(AR$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V188*1000","v":2.0757022635778912},{"$f":"VLOOKUP(AS$62+$A188-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W188*1000","v":2.0861329282189867}]
[2035,{"$f":"'Resource Options'!$B$27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D628","v":247389.84337249512},{"$f":"'Solar PPA Analysis'!E628","v":246152.89415563265},{"$f":"'Solar PPA Analysis'!F628","v":244922.12968485447},{"$f":"'Solar PPA Analysis'!G628","v":243697.5190364302},{"$f":"'Solar PPA Analysis'!H628","v":242479.03144124805},{"$f":"'Solar PPA Analysis'!I628","v":241266.6362840418},{"$f":"'Solar PPA Analysis'!J628","v":240060.3031026216},{"$f":"'Solar PPA Analysis'!K628","v":238860.00158710851},{"$f":"'Solar PPA Analysis'!L628","v":237665.70157917295},{"$f":"'Solar PPA Analysis'!M628","v":236477.37307127708},{"$f":"'Solar PPA Analysis'!N628","v":235294.98620592069},{"$f":"'Solar PPA Analysis'!O628","v":234118.51127489109},{"$f":"'Solar PPA Analysis'!P628","v":232947.91871851662},{"$f":"'Solar PPA Analysis'!Q628","v":231783.17912492403},{"$f":"'Solar PPA Analysis'!R628","v":230624.26322929942},{"$f":"'Solar PPA Analysis'!S628","v":229471.14191315294},{"$f":"'Solar PPA Analysis'!T628","v":228323.78620358717},{"$f":"'Solar PPA Analysis'!U628","v":227182.16727256923},{"$f":"'Solar PPA Analysis'!V628","v":226046.2564362064},{"$f":"'Solar PPA Analysis'!W628","v":224916.02515402538},null,1.1455875060392329,{"$f":"VLOOKUP(Z$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D189*1000","v":1.7516488707136966},{"$f":"VLOOKUP(AA$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E189*1000","v":1.7899303889300353},{"$f":"VLOOKUP(AB$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F189*1000","v":1.8029583983224644},{"$f":"VLOOKUP(AC$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G189*1000","v":1.8490730694686643},{"$f":"VLOOKUP(AD$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H189*1000","v":1.8554627790756026},{"$f":"VLOOKUP(AE$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I189*1000","v":1.8636972356598265},{"$f":"VLOOKUP(AF$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J189*1000","v":1.8810088092140542},{"$f":"VLOOKUP(AG$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K189*1000","v":1.8888347486097639},{"$f":"VLOOKUP(AH$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L189*1000","v":1.9161927591253389},{"$f":"VLOOKUP(AI$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M189*1000","v":2.0088208280029476},{"$f":"VLOOKUP(AJ$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N189*1000","v":1.988148280312132},{"$f":"VLOOKUP(AK$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O189*1000","v":1.9981389751880723},{"$f":"VLOOKUP(AL$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P189*1000","v":2.0081798745608768},{"$f":"VLOOKUP(AM$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q189*1000","v":2.0182712307144492},{"$f":"VLOOKUP(AN$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R189*1000","v":2.0284132972004514},{"$f":"VLOOKUP(AO$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S189*1000","v":2.0386063288446747},{"$f":"VLOOKUP(AP$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T189*1000","v":2.0488505817534417},{"$f":"VLOOKUP(AQ$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U189*1000","v":2.0591463133200421},{"$f":"VLOOKUP(AR$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V189*1000","v":2.0694937822311981},{"$f":"VLOOKUP(AS$62+$A189-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W189*1000","v":2.0798932484735655}]
[2036,{"$f":"'Resource Options'!$B$27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D669","v":248132.01290261259},{"$f":"'Solar PPA Analysis'!E669","v":246891.35283809953},{"$f":"'Solar PPA Analysis'!F669","v":245656.89607390904},{"$f":"'Solar PPA Analysis'!G669","v":244428.61159353951},{"$f":"'Solar PPA Analysis'!H669","v":243206.4685355718},{"$f":"'Solar PPA Analysis'!I669","v":241990.43619289395},{"$f":"'Solar PPA Analysis'!J669","v":240780.48401192948},{"$f":"'Solar PPA Analysis'!K669","v":239576.58159186982},{"$f":"'Solar PPA Analysis'!L669","v":238378.69868391048},{"$f":"'Solar PPA Analysis'!M669","v":237186.80519049094},{"$f":"'Solar PPA Analysis'!N669","v":236000.87116453849},{"$f":"'Solar PPA Analysis'!O669","v":234820.8668087158},{"$f":"'Solar PPA Analysis'!P669","v":233646.76247467223},{"$f":"'Solar PPA Analysis'!Q669","v":232478.52866229886},{"$f":"'Solar PPA Analysis'!R669","v":231316.13601898737},{"$f":"'Solar PPA Analysis'!S669","v":230159.55533889242},{"$f":"'Solar PPA Analysis'!T669","v":229008.75756219795},{"$f":"'Solar PPA Analysis'!U669","v":227863.71377438697},{"$f":"'Solar PPA Analysis'!V669","v":226724.39520551503},{"$f":"'Solar PPA Analysis'!W669","v":225590.77322948744},null,1.1479046153126846,{"$f":"VLOOKUP(Z$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D190*1000","v":1.7756537756584099},{"$f":"VLOOKUP(AA$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E190*1000","v":1.788577872712714},{"$f":"VLOOKUP(AB$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F190*1000","v":1.8343247299315262},{"$f":"VLOOKUP(AC$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G190*1000","v":1.8406634747559565},{"$f":"VLOOKUP(AD$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H190*1000","v":1.8488322527233569},{"$f":"VLOOKUP(AE$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I190*1000","v":1.8660057479242114},{"$f":"VLOOKUP(AF$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J190*1000","v":1.8737692670655186},{"$f":"VLOOKUP(AG$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K190*1000","v":1.9009090681253362},{"$f":"VLOOKUP(AH$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L190*1000","v":1.9927983288763038},{"$f":"VLOOKUP(AI$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M190*1000","v":1.9722906669098419},{"$f":"VLOOKUP(AJ$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N190*1000","v":1.982201675286273},{"$f":"VLOOKUP(AK$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O190*1000","v":1.9921624877248973},{"$f":"VLOOKUP(AL$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P190*1000","v":2.0021733544973843},{"$f":"VLOOKUP(AM$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q190*1000","v":2.0122345271330495},{"$f":"VLOOKUP(AN$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R190*1000","v":2.0223462584251752},{"$f":"VLOOKUP(AO$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S190*1000","v":2.0325088024373623},{"$f":"VLOOKUP(AP$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T190*1000","v":2.0427224145099121},{"$f":"VLOOKUP(AQ$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U190*1000","v":2.0529873512662431},{"$f":"VLOOKUP(AR$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V190*1000","v":2.0633038706193401},{"$f":"VLOOKUP(AS$62+$A190-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W190*1000","v":2.073672231778231}]
[2037,{"$f":"'Resource Options'!$B$27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D710","v":248876.40894132041},{"$f":"'Solar PPA Analysis'!E710","v":247632.0268966138},{"$f":"'Solar PPA Analysis'!F710","v":246393.86676213072},{"$f":"'Solar PPA Analysis'!G710","v":245161.89742832008},{"$f":"'Solar PPA Analysis'!H710","v":243936.08794117847},{"$f":"'Solar PPA Analysis'!I710","v":242716.40750147257},{"$f":"'Solar PPA Analysis'!J710","v":241502.82546396522},{"$f":"'Solar PPA Analysis'!K710","v":240295.31133664539},{"$f":"'Solar PPA Analysis'!L710","v":239093.83477996217},{"$f":"'Solar PPA Analysis'!M710","v":237898.36560606235},{"$f":"'Solar PPA Analysis'!N710","v":236708.87377803202},{"$f":"'Solar PPA Analysis'!O710","v":235525.32940914185},{"$f":"'Solar PPA Analysis'!P710","v":234347.70276209613},{"$f":"'Solar PPA Analysis'!Q710","v":233175.96424828566},{"$f":"'Solar PPA Analysis'!R710","v":232010.08442704423},{"$f":"'Solar PPA Analysis'!S710","v":230850.03400490902},{"$f":"'Solar PPA Analysis'!T710","v":229695.78383488447},{"$f":"'Solar PPA Analysis'!U710","v":228547.30491571003},{"$f":"'Solar PPA Analysis'!V710","v":227404.56839113147},{"$f":"'Solar PPA Analysis'!W710","v":226267.54554917582},null,1.148930460453379,{"$f":"VLOOKUP(Z$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D191*1000","v":1.774312047207528},{"$f":"VLOOKUP(AA$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E191*1000","v":1.8196940242092412},{"$f":"VLOOKUP(AB$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F191*1000","v":1.8259822107499273},{"$f":"VLOOKUP(AC$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G191*1000","v":1.8340858339578667},{"$f":"VLOOKUP(AD$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H191*1000","v":1.8511223521282059},{"$f":"VLOOKUP(AE$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I191*1000","v":1.858823948883541},{"$f":"VLOOKUP(AF$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J191*1000","v":1.8857472809418843},{"$f":"VLOOKUP(AG$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K191*1000","v":1.9769036263528641},{"$f":"VLOOKUP(AH$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L191*1000","v":1.9565595349703819},{"$f":"VLOOKUP(AI$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M191*1000","v":1.9663914924325445},{"$f":"VLOOKUP(AJ$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N191*1000","v":1.9762728567161254},{"$f":"VLOOKUP(AK$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O191*1000","v":1.9862038760966083},{"$f":"VLOOKUP(AL$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P191*1000","v":1.9961848000970939},{"$f":"VLOOKUP(AM$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q191*1000","v":2.0062158794945666},{"$f":"VLOOKUP(AN$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R191*1000","v":2.016297366326198},{"$f":"VLOOKUP(AO$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S191*1000","v":2.026429513895676},{"$f":"VLOOKUP(AP$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T191*1000","v":2.0366125767795737},{"$f":"VLOOKUP(AQ$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U191*1000","v":2.0468468108337428},{"$f":"VLOOKUP(AR$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V191*1000","v":2.0571324731997418},{"$f":"VLOOKUP(AS$62+$A191-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W191*1000","v":2.0674698223112982}]
[2038,{"$f":"'Resource Options'!$B$27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D751","v":249623.03816814433},{"$f":"'Solar PPA Analysis'!E751","v":248374.92297730359},{"$f":"'Solar PPA Analysis'!F751","v":247133.04836241706},{"$f":"'Solar PPA Analysis'!G751","v":245897.38312060497},{"$f":"'Solar PPA Analysis'!H751","v":244667.89620500195},{"$f":"'Solar PPA Analysis'!I751","v":243444.55672397694},{"$f":"'Solar PPA Analysis'!J751","v":242227.33394035706},{"$f":"'Solar PPA Analysis'!K751","v":241016.19727065528},{"$f":"'Solar PPA Analysis'!L751","v":239811.116284302},{"$f":"'Solar PPA Analysis'!M751","v":238612.0607028805},{"$f":"'Solar PPA Analysis'!N751","v":237419.00039936608},{"$f":"'Solar PPA Analysis'!O751","v":236231.90539736924},{"$f":"'Solar PPA Analysis'!P751","v":235050.74587038238},{"$f":"'Solar PPA Analysis'!Q751","v":233875.49214103047},{"$f":"'Solar PPA Analysis'!R751","v":232706.11468032532},{"$f":"'Solar PPA Analysis'!S751","v":231542.58410692369},{"$f":"'Solar PPA Analysis'!T751","v":230384.87118638906},{"$f":"'Solar PPA Analysis'!U751","v":229232.94683045711},{"$f":"'Solar PPA Analysis'!V751","v":228086.78209630481},{"$f":"'Solar PPA Analysis'!W751","v":226946.3481858233},null,1.1500021466697765,{"$f":"VLOOKUP(Z$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D192*1000","v":1.805180014046057},{"$f":"VLOOKUP(AA$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E192*1000","v":1.8114180455594995},{"$f":"VLOOKUP(AB$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F192*1000","v":1.8194570336870171},{"$f":"VLOOKUP(AC$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G192*1000","v":1.8363576673654689},{"$f":"VLOOKUP(AD$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H192*1000","v":1.8439978356322269},{"$f":"VLOOKUP(AE$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I192*1000","v":1.870706425261391},{"$f":"VLOOKUP(AF$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J192*1000","v":1.9611357011177468},{"$f":"VLOOKUP(AG$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K192*1000","v":1.9409538756685247},{"$f":"VLOOKUP(AH$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L192*1000","v":1.9507074127321855},{"$f":"VLOOKUP(AI$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M192*1000","v":1.9605099625449101},{"$f":"VLOOKUP(AJ$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N192*1000","v":1.9703617714019197},{"$f":"VLOOKUP(AK$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O192*1000","v":1.9802630868361002},{"$f":"VLOOKUP(AL$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P192*1000","v":1.9902141576242216},{"$f":"VLOOKUP(AM$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q192*1000","v":2.0002152337931878},{"$f":"VLOOKUP(AN$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R192*1000","v":2.0102665666263189},{"$f":"VLOOKUP(AO$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S192*1000","v":2.0203684086696674},{"$f":"VLOOKUP(AP$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T192*1000","v":2.0305210137383596},{"$f":"VLOOKUP(AQ$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U192*1000","v":2.0407246369229743},{"$f":"VLOOKUP(AR$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V192*1000","v":2.0509795345959541},{"$f":"VLOOKUP(AS$62+$A192-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W192*1000","v":2.0612859644180443}]
[2039,{"$f":"'Resource Options'!$B$27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D792","v":250371.90728264875},{"$f":"'Solar PPA Analysis'!E792","v":249120.0477462355},{"$f":"'Solar PPA Analysis'!F792","v":247874.44750750432},{"$f":"'Solar PPA Analysis'!G792","v":246635.07526996679},{"$f":"'Solar PPA Analysis'!H792","v":245401.89989361697},{"$f":"'Solar PPA Analysis'!I792","v":244174.89039414888},{"$f":"'Solar PPA Analysis'!J792","v":242954.01594217814},{"$f":"'Solar PPA Analysis'!K792","v":241739.24586246724},{"$f":"'Solar PPA Analysis'!L792","v":240530.54963315491},{"$f":"'Solar PPA Analysis'!M792","v":239327.89688498914},{"$f":"'Solar PPA Analysis'!N792","v":238131.25740056418},{"$f":"'Solar PPA Analysis'!O792","v":236940.60111356137},{"$f":"'Solar PPA Analysis'!P792","v":235755.89810799356},{"$f":"'Solar PPA Analysis'!Q792","v":234577.11861745358},{"$f":"'Solar PPA Analysis'!R792","v":233404.23302436632},{"$f":"'Solar PPA Analysis'!S792","v":232237.21185924447},{"$f":"'Solar PPA Analysis'!T792","v":231076.02579994826},{"$f":"'Solar PPA Analysis'!U792","v":229920.64567094852},{"$f":"'Solar PPA Analysis'!V792","v":228771.04244259378},{"$f":"'Solar PPA Analysis'!W792","v":227627.1872303808},null,1.1493243786460761,{"$f":"VLOOKUP(Z$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D193*1000","v":1.7969700451961137},{"$f":"VLOOKUP(AA$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E193*1000","v":1.80494491377725},{"$f":"VLOOKUP(AB$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F193*1000","v":1.8217107467882767},{"$f":"VLOOKUP(AC$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G193*1000","v":1.8292899765244921},{"$f":"VLOOKUP(AD$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H193*1000","v":1.8557855365255076},{"$f":"VLOOKUP(AE$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I193*1000","v":1.9454935419861994},{"$f":"VLOOKUP(AF$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J193*1000","v":1.9254726882255053},{"$f":"VLOOKUP(AG$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K193*1000","v":1.9351484303773925},{"$f":"VLOOKUP(AH$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L193*1000","v":1.9448727943491382},{"$f":"VLOOKUP(AI$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M193*1000","v":1.9546460244714956},{"$f":"VLOOKUP(AJ$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N193*1000","v":1.9644683663030109},{"$f":"VLOOKUP(AK$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O193*1000","v":1.9743400666361917},{"$f":"VLOOKUP(AL$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P193*1000","v":1.9842613735037105},{"$f":"VLOOKUP(AM$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q193*1000","v":1.9942325361846334},{"$f":"VLOOKUP(AN$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R193*1000","v":2.0042538052106869},{"$f":"VLOOKUP(AO$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S193*1000","v":2.0143254323725497},{"$f":"VLOOKUP(AP$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T193*1000","v":2.0244476707261807},{"$f":"VLOOKUP(AQ$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U193*1000","v":2.0346207745991767},{"$f":"VLOOKUP(AR$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V193*1000","v":2.0448449995971623},{"$f":"VLOOKUP(AS$62+$A193-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W193*1000","v":2.0551206026102133}]
[2040,{"$f":"'Resource Options'!$B$27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!D833","v":251123.02300449664},{"$f":"'Solar PPA Analysis'!E833","v":249867.40788947415},{"$f":"'Solar PPA Analysis'!F833","v":248618.07085002679},{"$f":"'Solar PPA Analysis'!G833","v":247374.98049577666},{"$f":"'Solar PPA Analysis'!H833","v":246138.10559329778},{"$f":"'Solar PPA Analysis'!I833","v":244907.4150653313},{"$f":"'Solar PPA Analysis'!J833","v":243682.87799000464},{"$f":"'Solar PPA Analysis'!K833","v":242464.46360005462},{"$f":"'Solar PPA Analysis'!L833","v":241252.14128205433},{"$f":"'Solar PPA Analysis'!M833","v":240045.88057564406},{"$f":"'Solar PPA Analysis'!N833","v":238845.65117276582},{"$f":"'Solar PPA Analysis'!O833","v":237651.422916902},{"$f":"'Solar PPA Analysis'!P833","v":236463.1658023175},{"$f":"'Solar PPA Analysis'!Q833","v":235280.84997330591},{"$f":"'Solar PPA Analysis'!R833","v":234104.44572343939},{"$f":"'Solar PPA Analysis'!S833","v":232933.9234948222},{"$f":"'Solar PPA Analysis'!T833","v":231769.25387734809},{"$f":"'Solar PPA Analysis'!U833","v":230610.40760796136},{"$f":"'Solar PPA Analysis'!V833","v":229457.35556992155},{"$f":"'Solar PPA Analysis'!W833","v":228310.06879207195},null,1.1489731169943549,{"$f":"VLOOKUP(Z$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D194*1000","v":1.7905485435776312},{"$f":"VLOOKUP(AA$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E194*1000","v":1.8071806511010324},{"$f":"VLOOKUP(AB$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F194*1000","v":1.8146994283567996},{"$f":"VLOOKUP(AC$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G194*1000","v":1.8409836578692726},{"$f":"VLOOKUP(AD$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H194*1000","v":1.9299761458387525},{"$f":"VLOOKUP(AE$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I194*1000","v":1.9101149798448436},{"$f":"VLOOKUP(AF$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J194*1000","v":1.9197135475827576},{"$f":"VLOOKUP(AG$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K194*1000","v":1.9293603493294045},{"$f":"VLOOKUP(AH$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L194*1000","v":1.9390556274667383},{"$f":"VLOOKUP(AI$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M194*1000","v":1.9487996255947118},{"$f":"VLOOKUP(AJ$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N194*1000","v":1.9585925885373989},{"$f":"VLOOKUP(AK$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O194*1000","v":1.9684347623491445},{"$f":"VLOOKUP(AL$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P194*1000","v":1.9783263943207483},{"$f":"VLOOKUP(AM$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q194*1000","v":1.9882677329856766},{"$f":"VLOOKUP(AN$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R194*1000","v":1.9982590281263082},{"$f":"VLOOKUP(AO$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S194*1000","v":2.0083005307802089},{"$f":"VLOOKUP(AP$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T194*1000","v":2.0183924932464414},{"$f":"VLOOKUP(AQ$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U194*1000","v":2.0285351690919007},{"$f":"VLOOKUP(AR$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V194*1000","v":2.0387288131576891},{"$f":"VLOOKUP(AS$62+$A194-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W194*1000","v":2.0489736815655166}]
[]
[2020,{"$f":"'Resource Options'!$B$28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AF13","v":262800},{"$f":"'Solar PPA Analysis'!AG13","v":261486},{"$f":"'Solar PPA Analysis'!AH13","v":260178.57},{"$f":"'Solar PPA Analysis'!AI13","v":258877.67715},{"$f":"'Solar PPA Analysis'!AJ13","v":257583.28876425},{"$f":"'Solar PPA Analysis'!AK13","v":256295.37232042875},{"$f":"'Solar PPA Analysis'!AL13","v":255013.89545882662},{"$f":"'Solar PPA Analysis'!AM13","v":253738.82598153249},{"$f":"'Solar PPA Analysis'!AN13","v":252470.13185162481},{"$f":"'Solar PPA Analysis'!AO13","v":251207.7811923667},{"$f":"'Solar PPA Analysis'!AP13","v":249951.74228640486},{"$f":"'Solar PPA Analysis'!AQ13","v":248701.98357497284},{"$f":"'Solar PPA Analysis'!AR13","v":247458.47365709796},{"$f":"'Solar PPA Analysis'!AS13","v":246221.18128881246},{"$f":"'Solar PPA Analysis'!AT13","v":244990.07538236838},{"$f":"'Solar PPA Analysis'!AU13","v":243765.12500545653},{"$f":"'Solar PPA Analysis'!AV13","v":242546.29938042923},{"$f":"'Solar PPA Analysis'!AW13","v":241333.56788352708},{"$f":"'Solar PPA Analysis'!AX13","v":240126.90004410944},{"$f":"'Solar PPA Analysis'!AY13","v":238926.26554388891},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z196:AS196))*0.6","v":0.96819398620970309},{"$f":"VLOOKUP(Z$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D196*1000","v":1.5639381532098928},{"$f":"VLOOKUP(AA$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E196*1000","v":1.4778287350985455},{"$f":"VLOOKUP(AB$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F196*1000","v":1.4891968003523435},{"$f":"VLOOKUP(AC$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G196*1000","v":1.5026422065192542},{"$f":"VLOOKUP(AD$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H196*1000","v":1.5253938779913971},{"$f":"VLOOKUP(AE$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I196*1000","v":1.5481402289501465},{"$f":"VLOOKUP(AF$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J196*1000","v":1.5758466527753112},{"$f":"VLOOKUP(AG$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K196*1000","v":1.5744066151556138},{"$f":"VLOOKUP(AH$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L196*1000","v":1.6015637377820735},{"$f":"VLOOKUP(AI$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M196*1000","v":1.6216335176518875},{"$f":"VLOOKUP(AJ$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N196*1000","v":1.6405460901231317},{"$f":"VLOOKUP(AK$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O196*1000","v":1.6857392380075389},{"$f":"VLOOKUP(AL$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P196*1000","v":1.6985978983939256},{"$f":"VLOOKUP(AM$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q196*1000","v":1.7267285720193133},{"$f":"VLOOKUP(AN$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R196*1000","v":1.7573809688645186},{"$f":"VLOOKUP(AO$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S196*1000","v":1.7776953933002899},{"$f":"VLOOKUP(AP$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T196*1000","v":1.8165461468500004},{"$f":"VLOOKUP(AQ$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U196*1000","v":1.8297678790521612},{"$f":"VLOOKUP(AR$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V196*1000","v":1.8765682622972097},{"$f":"VLOOKUP(AS$62+$A196-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W196*1000","v":1.8830529850762405}]
[2021,{"$f":"'Resource Options'!$B$28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AF54","v":263588.39999999997},{"$f":"'Solar PPA Analysis'!AG54","v":262270.45799999998},{"$f":"'Solar PPA Analysis'!AH54","v":260959.10570999997},{"$f":"'Solar PPA Analysis'!AI54","v":259654.31018144998},{"$f":"'Solar PPA Analysis'!AJ54","v":258356.03863054272},{"$f":"'Solar PPA Analysis'!AK54","v":257064.25843739},{"$f":"'Solar PPA Analysis'!AL54","v":255778.93714520306},{"$f":"'Solar PPA Analysis'!AM54","v":254500.04245947703},{"$f":"'Solar PPA Analysis'!AN54","v":253227.54224717963},{"$f":"'Solar PPA Analysis'!AO54","v":251961.40453594373},{"$f":"'Solar PPA Analysis'!AP54","v":250701.59751326402},{"$f":"'Solar PPA Analysis'!AQ54","v":249448.08952569769},{"$f":"'Solar PPA Analysis'!AR54","v":248200.84907806921},{"$f":"'Solar PPA Analysis'!AS54","v":246959.84483267885},{"$f":"'Solar PPA Analysis'!AT54","v":245725.04560851544},{"$f":"'Solar PPA Analysis'!AU54","v":244496.42038047287},{"$f":"'Solar PPA Analysis'!AV54","v":243273.93827857051},{"$f":"'Solar PPA Analysis'!AW54","v":242057.56858717767},{"$f":"'Solar PPA Analysis'!AX54","v":240847.28074424178},{"$f":"'Solar PPA Analysis'!AY54","v":239643.04434052057},null,0.96731584309581675,{"$f":"VLOOKUP(Z$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D197*1000","v":1.4660414670219868},{"$f":"VLOOKUP(AA$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E197*1000","v":1.4773188597712681},{"$f":"VLOOKUP(AB$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F197*1000","v":1.4906570244134176},{"$f":"VLOOKUP(AC$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G197*1000","v":1.5132272269206781},{"$f":"VLOOKUP(AD$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H197*1000","v":1.5357921513513419},{"$f":"VLOOKUP(AE$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I197*1000","v":1.5632775867511814},{"$f":"VLOOKUP(AF$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J197*1000","v":1.5618490349749112},{"$f":"VLOOKUP(AG$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K197*1000","v":1.5887895504418379},{"$f":"VLOOKUP(AH$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L197*1000","v":1.6086992523067083},{"$f":"VLOOKUP(AI$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M197*1000","v":1.6274609767422896},{"$f":"VLOOKUP(AJ$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N197*1000","v":1.6722936608349965},{"$f":"VLOOKUP(AK$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O197*1000","v":1.6850497596230871},{"$f":"VLOOKUP(AL$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P197*1000","v":1.7129560609762882},{"$f":"VLOOKUP(AM$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q197*1000","v":1.7433639721038845},{"$f":"VLOOKUP(AN$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R197*1000","v":1.7635163672320924},{"$f":"VLOOKUP(AO$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S197*1000","v":1.8020572443826026},{"$f":"VLOOKUP(AP$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T197*1000","v":1.8151735190996017},{"$f":"VLOOKUP(AQ$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U197*1000","v":1.8616006191283385},{"$f":"VLOOKUP(AR$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V197*1000","v":1.8680336192929805},{"$f":"VLOOKUP(AS$62+$A197-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W197*1000","v":1.8763238646751064}]
[2022,{"$f":"'Resource Options'!$B$28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AF95","v":264379.16519999993},{"$f":"'Solar PPA Analysis'!AG95","v":263057.26937399991},{"$f":"'Solar PPA Analysis'!AH95","v":261741.9830271299},{"$f":"'Solar PPA Analysis'!AI95","v":260433.27311199426},{"$f":"'Solar PPA Analysis'!AJ95","v":259131.10674643429},{"$f":"'Solar PPA Analysis'!AK95","v":257835.45121270212},{"$f":"'Solar PPA Analysis'!AL95","v":256546.27395663862},{"$f":"'Solar PPA Analysis'!AM95","v":255263.54258685542},{"$f":"'Solar PPA Analysis'!AN95","v":253987.22487392114},{"$f":"'Solar PPA Analysis'!AO95","v":252717.28874955152},{"$f":"'Solar PPA Analysis'!AP95","v":251453.70230580374},{"$f":"'Solar PPA Analysis'!AQ95","v":250196.43379427472},{"$f":"'Solar PPA Analysis'!AR95","v":248945.45162530334},{"$f":"'Solar PPA Analysis'!AS95","v":247700.72436717682},{"$f":"'Solar PPA Analysis'!AT95","v":246462.22074534095},{"$f":"'Solar PPA Analysis'!AU95","v":245229.90964161424},{"$f":"'Solar PPA Analysis'!AV95","v":244003.76009340616},{"$f":"'Solar PPA Analysis'!AW95","v":242783.74129293914},{"$f":"'Solar PPA Analysis'!AX95","v":241569.82258647445},{"$f":"'Solar PPA Analysis'!AY95","v":240361.97347354208},null,0.97188456434313641,{"$f":"VLOOKUP(Z$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D198*1000","v":1.4655356584969212},{"$f":"VLOOKUP(AA$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E198*1000","v":1.4787674369804098},{"$f":"VLOOKUP(AB$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F198*1000","v":1.5011576179322783},{"$f":"VLOOKUP(AC$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G198*1000","v":1.5235425629058679},{"$f":"VLOOKUP(AD$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H198*1000","v":1.550808772499926},{"$f":"VLOOKUP(AE$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I198*1000","v":1.5493916149551714},{"$f":"VLOOKUP(AF$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J198*1000","v":1.5761172509368186},{"$f":"VLOOKUP(AG$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K198*1000","v":1.5958681515904036},{"$f":"VLOOKUP(AH$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L198*1000","v":1.6144802311650832},{"$f":"VLOOKUP(AI$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M198*1000","v":1.6589553265511685},{"$f":"VLOOKUP(AJ$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N198*1000","v":1.6716096817796333},{"$f":"VLOOKUP(AK$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O198*1000","v":1.6992934004699971},{"$f":"VLOOKUP(AL$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P198*1000","v":1.7294587759156188},{"$f":"VLOOKUP(AM$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q198*1000","v":1.7494504340936512},{"$f":"VLOOKUP(AN$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R198*1000","v":1.7876839064413659},{"$f":"VLOOKUP(AO$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S198*1000","v":1.8006955648096752},{"$f":"VLOOKUP(AP$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T198*1000","v":1.8467523589558299},{"$f":"VLOOKUP(AQ$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U198*1000","v":1.853134049049368},{"$f":"VLOOKUP(AR$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V198*1000","v":1.8613581708392137},{"$f":"VLOOKUP(AS$62+$A198-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W198*1000","v":1.878648017209479}]
[2023,{"$f":"'Resource Options'!$B$28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AF136","v":265172.30269559991},{"$f":"'Solar PPA Analysis'!AG136","v":263846.44118212193},{"$f":"'Solar PPA Analysis'!AH136","v":262527.20897621132},{"$f":"'Solar PPA Analysis'!AI136","v":261214.57293133027},{"$f":"'Solar PPA Analysis'!AJ136","v":259908.50006667362},{"$f":"'Solar PPA Analysis'!AK136","v":258608.95756634025},{"$f":"'Solar PPA Analysis'!AL136","v":257315.91277850856},{"$f":"'Solar PPA Analysis'!AM136","v":256029.33321461602},{"$f":"'Solar PPA Analysis'!AN136","v":254749.18654854293},{"$f":"'Solar PPA Analysis'!AO136","v":253475.44061580021},{"$f":"'Solar PPA Analysis'!AP136","v":252208.06341272121},{"$f":"'Solar PPA Analysis'!AQ136","v":250947.02309565761},{"$f":"'Solar PPA Analysis'!AR136","v":249692.28798017933},{"$f":"'Solar PPA Analysis'!AS136","v":248443.82654027845},{"$f":"'Solar PPA Analysis'!AT136","v":247201.60740757704},{"$f":"'Solar PPA Analysis'!AU136","v":245965.59937053916},{"$f":"'Solar PPA Analysis'!AV136","v":244735.77137368647},{"$f":"'Solar PPA Analysis'!AW136","v":243512.09251681803},{"$f":"'Solar PPA Analysis'!AX136","v":242294.53205423395},{"$f":"'Solar PPA Analysis'!AY136","v":241083.05939396279},null,0.97665193428180808,{"$f":"VLOOKUP(Z$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D199*1000","v":1.4669726817502569},{"$f":"VLOOKUP(AA$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E199*1000","v":1.489184277011582},{"$f":"VLOOKUP(AB$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F199*1000","v":1.5113906780571669},{"$f":"VLOOKUP(AC$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G199*1000","v":1.5384394104062076},{"$f":"VLOOKUP(AD$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H199*1000","v":1.5370335562117601},{"$f":"VLOOKUP(AE$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I199*1000","v":1.5635460266023273},{"$f":"VLOOKUP(AF$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J199*1000","v":1.5831393926544881},{"$f":"VLOOKUP(AG$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K199*1000","v":1.601603020946418},{"$f":"VLOOKUP(AH$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L199*1000","v":1.6457233797790751},{"$f":"VLOOKUP(AI$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M199*1000","v":1.6582768029618493},{"$f":"VLOOKUP(AJ$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N199*1000","v":1.6857397143246728},{"$f":"VLOOKUP(AK$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O199*1000","v":1.7156644885703292},{"$f":"VLOOKUP(AL$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P199*1000","v":1.7354966918476395},{"$f":"VLOOKUP(AM$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q199*1000","v":1.7734252112753324},{"$f":"VLOOKUP(AN$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R199*1000","v":1.7863330877224588},{"$f":"VLOOKUP(AO$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S199*1000","v":1.8320225295723329},{"$f":"VLOOKUP(AP$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T199*1000","v":1.8383533188475778},{"$f":"VLOOKUP(AQ$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U199*1000","v":1.8465118444516622},{"$f":"VLOOKUP(AR$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V199*1000","v":1.8636637857661325},{"$f":"VLOOKUP(AS$62+$A199-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W199*1000","v":1.8714175611710859}]
[2024,{"$f":"'Resource Options'!$B$28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AF177","v":265967.81960368669},{"$f":"'Solar PPA Analysis'!AG177","v":264637.98050566827},{"$f":"'Solar PPA Analysis'!AH177","v":263314.7906031399},{"$f":"'Solar PPA Analysis'!AI177","v":261998.2166501242},{"$f":"'Solar PPA Analysis'!AJ177","v":260688.22556687359},{"$f":"'Solar PPA Analysis'!AK177","v":259384.78443903921},{"$f":"'Solar PPA Analysis'!AL177","v":258087.86051684403},{"$f":"'Solar PPA Analysis'!AM177","v":256797.42121425981},{"$f":"'Solar PPA Analysis'!AN177","v":255513.43410818852},{"$f":"'Solar PPA Analysis'!AO177","v":254235.86693764757},{"$f":"'Solar PPA Analysis'!AP177","v":252964.68760295934},{"$f":"'Solar PPA Analysis'!AQ177","v":251699.86416494453},{"$f":"'Solar PPA Analysis'!AR177","v":250441.36484411982},{"$f":"'Solar PPA Analysis'!AS177","v":249189.15801989922},{"$f":"'Solar PPA Analysis'!AT177","v":247943.21222979971},{"$f":"'Solar PPA Analysis'!AU177","v":246703.49616865072},{"$f":"'Solar PPA Analysis'!AV177","v":245469.97868780745},{"$f":"'Solar PPA Analysis'!AW177","v":244242.62879436841},{"$f":"'Solar PPA Analysis'!AX177","v":243021.41565039658},{"$f":"'Solar PPA Analysis'!AY177","v":241806.3085721446},null,0.98180492302627864,{"$f":"VLOOKUP(Z$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D200*1000","v":1.4773064363175719},{"$f":"VLOOKUP(AA$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E200*1000","v":1.4993357175143385},{"$f":"VLOOKUP(AB$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F200*1000","v":1.5261687072324794},{"$f":"VLOOKUP(AC$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G200*1000","v":1.5247740662320057},{"$f":"VLOOKUP(AD$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H200*1000","v":1.5510750712555492},{"$f":"VLOOKUP(AE$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I200*1000","v":1.5705121592135753},{"$f":"VLOOKUP(AF$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J200*1000","v":1.5888285202808439},{"$f":"VLOOKUP(AG$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K200*1000","v":1.632596971964287},{"$f":"VLOOKUP(AH$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L200*1000","v":1.6450502681426125},{"$f":"VLOOKUP(AI$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M200*1000","v":1.6722941333529908},{"$f":"VLOOKUP(AJ$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N200*1000","v":1.7019802254511245},{"$f":"VLOOKUP(AK$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O200*1000","v":1.7216542456514474},{"$f":"VLOOKUP(AL$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P200*1000","v":1.7592802444854998},{"$f":"VLOOKUP(AM$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q200*1000","v":1.7720851667834965},{"$f":"VLOOKUP(AN$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R200*1000","v":1.8174101863653758},{"$f":"VLOOKUP(AO$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S200*1000","v":1.8236904808109076},{"$f":"VLOOKUP(AP$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T200*1000","v":1.8317839334291171},{"$f":"VLOOKUP(AQ$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U200*1000","v":1.8487990696284171},{"$f":"VLOOKUP(AR$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V200*1000","v":1.8564910003641386},{"$f":"VLOOKUP(AS$62+$A200-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W200*1000","v":1.8833805418380105}]
[2025,{"$f":"'Resource Options'!$B$28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AF218","v":266765.72306249774},{"$f":"'Solar PPA Analysis'!AG218","v":265431.89444718527},{"$f":"'Solar PPA Analysis'!AH218","v":264104.73497494933},{"$f":"'Solar PPA Analysis'!AI218","v":262784.21130007459},{"$f":"'Solar PPA Analysis'!AJ218","v":261470.29024357421},{"$f":"'Solar PPA Analysis'!AK218","v":260162.93879235635},{"$f":"'Solar PPA Analysis'!AL218","v":258862.12409839456},{"$f":"'Solar PPA Analysis'!AM218","v":257567.81347790259},{"$f":"'Solar PPA Analysis'!AN218","v":256279.97441051307},{"$f":"'Solar PPA Analysis'!AO218","v":254998.5745384605},{"$f":"'Solar PPA Analysis'!AP218","v":253723.5816657682},{"$f":"'Solar PPA Analysis'!AQ218","v":252454.96375743937},{"$f":"'Solar PPA Analysis'!AR218","v":251192.68893865217},{"$f":"'Solar PPA Analysis'!AS218","v":249936.72549395889},{"$f":"'Solar PPA Analysis'!AT218","v":248687.0418664891},{"$f":"'Solar PPA Analysis'!AU218","v":247443.60665715666},{"$f":"'Solar PPA Analysis'!AV218","v":246206.38862387088},{"$f":"'Solar PPA Analysis'!AW218","v":244975.35668075152},{"$f":"'Solar PPA Analysis'!AX218","v":243750.47989734774},{"$f":"'Solar PPA Analysis'!AY218","v":242531.72749786099},null,0.98780528038286419,{"$f":"VLOOKUP(Z$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D201*1000","v":1.4873769082021602},{"$f":"VLOOKUP(AA$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E201*1000","v":1.5139958760681125},{"$f":"VLOOKUP(AB$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F201*1000","v":1.5126123588243725},{"$f":"VLOOKUP(AC$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G201*1000","v":1.53870358514384},{"$f":"VLOOKUP(AD$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H201*1000","v":1.5579856414930282},{"$f":"VLOOKUP(AE$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I201*1000","v":1.5761559099495908},{"$f":"VLOOKUP(AF$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J201*1000","v":1.6195752613205041},{"$f":"VLOOKUP(AG$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K201*1000","v":1.6319292291145557},{"$f":"VLOOKUP(AH$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L201*1000","v":1.6589557953003249},{"$f":"VLOOKUP(AI$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M201*1000","v":1.6884051089968783},{"$f":"VLOOKUP(AJ$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N201*1000","v":1.7079222077997911},{"$f":"VLOOKUP(AK$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O201*1000","v":1.7452480989661738},{"$f":"VLOOKUP(AL$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P201*1000","v":1.7579508882847248},{"$f":"VLOOKUP(AM$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q201*1000","v":1.8029143922567785},{"$f":"VLOOKUP(AN$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R201*1000","v":1.8091445946229843},{"$f":"VLOOKUP(AO$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S201*1000","v":1.8171734932821251},{"$f":"VLOOKUP(AP$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T201*1000","v":1.8340529155336742},{"$f":"VLOOKUP(AQ$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U201*1000","v":1.841683494877685},{"$f":"VLOOKUP(AR$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V201*1000","v":1.8683585634385051},{"$f":"VLOOKUP(AS$62+$A201-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W201*1000","v":1.9586743444986776}]
[2026,{"$f":"'Resource Options'!$B$28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AF259","v":267566.02023168514},{"$f":"'Solar PPA Analysis'!AG259","v":266228.19013052672},{"$f":"'Solar PPA Analysis'!AH259","v":264897.04917987407},{"$f":"'Solar PPA Analysis'!AI259","v":263572.56393397471},{"$f":"'Solar PPA Analysis'!AJ259","v":262254.70111430483},{"$f":"'Solar PPA Analysis'!AK259","v":260943.4276087333},{"$f":"'Solar PPA Analysis'!AL259","v":259638.71047068964},{"$f":"'Solar PPA Analysis'!AM259","v":258340.51691833619},{"$f":"'Solar PPA Analysis'!AN259","v":257048.81433374449},{"$f":"'Solar PPA Analysis'!AO259","v":255763.57026207578},{"$f":"'Solar PPA Analysis'!AP259","v":254484.75241076539},{"$f":"'Solar PPA Analysis'!AQ259","v":253212.32864871155},{"$f":"'Solar PPA Analysis'!AR259","v":251946.26700546799},{"$f":"'Solar PPA Analysis'!AS259","v":250686.53567044064},{"$f":"'Solar PPA Analysis'!AT259","v":249433.10299208845},{"$f":"'Solar PPA Analysis'!AU259","v":248185.937477128},{"$f":"'Solar PPA Analysis'!AV259","v":246945.00778974235},{"$f":"'Solar PPA Analysis'!AW259","v":245710.28275079365},{"$f":"'Solar PPA Analysis'!AX259","v":244481.73133703967},{"$f":"'Solar PPA Analysis'!AY259","v":243259.32268035447},null,0.99308149003864998,{"$f":"VLOOKUP(Z$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D202*1000","v":1.5019201362789361},{"$f":"VLOOKUP(AA$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E202*1000","v":1.5005476540680469},{"$f":"VLOOKUP(AB$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F202*1000","v":1.5264307748934411},{"$f":"VLOOKUP(AC$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G202*1000","v":1.5455590361770324},{"$f":"VLOOKUP(AD$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H202*1000","v":1.5635843772680396},{"$f":"VLOOKUP(AE$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I202*1000","v":1.6066574127755757},{"$f":"VLOOKUP(AF$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J202*1000","v":1.6189128444356766},{"$f":"VLOOKUP(AG$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K202*1000","v":1.6457238447894555},{"$f":"VLOOKUP(AH$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L202*1000","v":1.6749382686459569},{"$f":"VLOOKUP(AI$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M202*1000","v":1.6942996976677893},{"$f":"VLOOKUP(AJ$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N202*1000","v":1.7313278748468035},{"$f":"VLOOKUP(AK$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O202*1000","v":1.7439293458058844},{"$f":"VLOOKUP(AL$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P202*1000","v":1.7885342176425678},{"$f":"VLOOKUP(AM$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q202*1000","v":1.7947147274674677},{"$f":"VLOOKUP(AN$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R202*1000","v":1.8026795870545516},{"$f":"VLOOKUP(AO$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S202*1000","v":1.8194243778225392},{"$f":"VLOOKUP(AP$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T202*1000","v":1.826994095117944},{"$f":"VLOOKUP(AQ$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U202*1000","v":1.8534564014170622},{"$f":"VLOOKUP(AR$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V202*1000","v":1.9430518173242122},{"$f":"VLOOKUP(AS$62+$A202-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W202*1000","v":1.9230560910755488}]
[2027,{"$f":"'Resource Options'!$B$28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AF300","v":268368.71829238016},{"$f":"'Solar PPA Analysis'!AG300","v":267026.87470091827},{"$f":"'Solar PPA Analysis'!AH300","v":265691.74032741366},{"$f":"'Solar PPA Analysis'!AI300","v":264363.28162577661},{"$f":"'Solar PPA Analysis'!AJ300","v":263041.46521764772},{"$f":"'Solar PPA Analysis'!AK300","v":261726.25789155948},{"$f":"'Solar PPA Analysis'!AL300","v":260417.62660210169},{"$f":"'Solar PPA Analysis'!AM300","v":259115.53846909117},{"$f":"'Solar PPA Analysis'!AN300","v":257819.96077674572},{"$f":"'Solar PPA Analysis'!AO300","v":256530.86097286199},{"$f":"'Solar PPA Analysis'!AP300","v":255248.20666799767},{"$f":"'Solar PPA Analysis'!AQ300","v":253971.96563465768},{"$f":"'Solar PPA Analysis'!AR300","v":252702.10580648438},{"$f":"'Solar PPA Analysis'!AS300","v":251438.59527745197},{"$f":"'Solar PPA Analysis'!AT300","v":250181.40230106472},{"$f":"'Solar PPA Analysis'!AU300","v":248930.49528955939},{"$f":"'Solar PPA Analysis'!AV300","v":247685.84281311158},{"$f":"'Solar PPA Analysis'!AW300","v":246447.41359904603},{"$f":"'Solar PPA Analysis'!AX300","v":245215.17653105079},{"$f":"'Solar PPA Analysis'!AY300","v":243989.10064839554},null,0.99778087359399059,{"$f":"VLOOKUP(Z$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D203*1000","v":1.4885791782629181},{"$f":"VLOOKUP(AA$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E203*1000","v":1.5142558534585981},{"$f":"VLOOKUP(AB$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F203*1000","v":1.5332315463570765},{"$f":"VLOOKUP(AC$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G203*1000","v":1.5511131160335985},{"$f":"VLOOKUP(AD$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H203*1000","v":1.593842597917944},{"$f":"VLOOKUP(AE$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I203*1000","v":1.6060002793753723},{"$f":"VLOOKUP(AF$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J203*1000","v":1.6325974332657112},{"$f":"VLOOKUP(AG$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K203*1000","v":1.661578840780386},{"$f":"VLOOKUP(AH$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L203*1000","v":1.680785841654487},{"$f":"VLOOKUP(AI$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M203*1000","v":1.7175186794342665},{"$f":"VLOOKUP(AJ$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N203*1000","v":1.7300196401563857},{"$f":"VLOOKUP(AK$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O203*1000","v":1.774268740333355},{"$f":"VLOOKUP(AL$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P203*1000","v":1.7803999539682258},{"$f":"VLOOKUP(AM$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q203*1000","v":1.7883012852634883},{"$f":"VLOOKUP(AN$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R203*1000","v":1.8049125183782913},{"$f":"VLOOKUP(AO$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S203*1000","v":1.8124218590651584},{"$f":"VLOOKUP(AP$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T203*1000","v":1.8386731001096481},{"$f":"VLOOKUP(AQ$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U203*1000","v":1.9275538965479473},{"$f":"VLOOKUP(AR$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V203*1000","v":1.9077176576472294},{"$f":"VLOOKUP(AS$62+$A203-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W203*1000","v":1.917304178539929}]
[2028,{"$f":"'Resource Options'!$B$28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AF341","v":269173.82444725727},{"$f":"'Solar PPA Analysis'!AG341","v":267827.955325021},{"$f":"'Solar PPA Analysis'!AH341","v":266488.81554839591},{"$f":"'Solar PPA Analysis'!AI341","v":265156.37147065392},{"$f":"'Solar PPA Analysis'!AJ341","v":263830.58961330063},{"$f":"'Solar PPA Analysis'!AK341","v":262511.43666523416},{"$f":"'Solar PPA Analysis'!AL341","v":261198.87948190799},{"$f":"'Solar PPA Analysis'!AM341","v":259892.88508449844},{"$f":"'Solar PPA Analysis'!AN341","v":258593.42065907596},{"$f":"'Solar PPA Analysis'!AO341","v":257300.45355578058},{"$f":"'Solar PPA Analysis'!AP341","v":256013.95128800167},{"$f":"'Solar PPA Analysis'!AQ341","v":254733.88153156167},{"$f":"'Solar PPA Analysis'!AR341","v":253460.21212390385},{"$f":"'Solar PPA Analysis'!AS341","v":252192.91106328432},{"$f":"'Solar PPA Analysis'!AT341","v":250931.94650796789},{"$f":"'Solar PPA Analysis'!AU341","v":249677.28677542805},{"$f":"'Solar PPA Analysis'!AV341","v":248428.90034155091},{"$f":"'Solar PPA Analysis'!AW341","v":247186.75583984316},{"$f":"'Solar PPA Analysis'!AX341","v":245950.82206064393},{"$f":"'Solar PPA Analysis'!AY341","v":244721.06795034072},null,1.0034255365193161,{"$f":"VLOOKUP(Z$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D204*1000","v":1.502178040071092},{"$f":"VLOOKUP(AA$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E204*1000","v":1.5210023814808484},{"$f":"VLOOKUP(AB$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F204*1000","v":1.5387413264740086},{"$f":"VLOOKUP(AC$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G204*1000","v":1.5811299949435238},{"$f":"VLOOKUP(AD$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H204*1000","v":1.5931907058609129},{"$f":"VLOOKUP(AE$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I204*1000","v":1.619575718942555},{"$f":"VLOOKUP(AF$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J204*1000","v":1.6483259686704725},{"$f":"VLOOKUP(AG$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K204*1000","v":1.6673797731268341},{"$f":"VLOOKUP(AH$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L204*1000","v":1.7038196271556283},{"$f":"VLOOKUP(AI$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M204*1000","v":1.716220879317651},{"$f":"VLOOKUP(AJ$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N204*1000","v":1.7601170454952024},{"$f":"VLOOKUP(AK$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O204*1000","v":1.7661993561299947},{"$f":"VLOOKUP(AL$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P204*1000","v":1.7740376658396519},{"$f":"VLOOKUP(AM$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q204*1000","v":1.7905164065667001},{"$f":"VLOOKUP(AN$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R204*1000","v":1.7979658522131932},{"$f":"VLOOKUP(AO$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S204*1000","v":1.8240077114746758},{"$f":"VLOOKUP(AP$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T204*1000","v":1.9121795883003065},{"$f":"VLOOKUP(AQ$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U204*1000","v":1.8925015646649981},{"$f":"VLOOKUP(AR$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V204*1000","v":1.9020116227788928},{"$f":"VLOOKUP(AS$62+$A204-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W204*1000","v":1.9115694701295405}]
[2029,{"$f":"'Resource Options'!$B$28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AF382","v":269981.34592059901},{"$f":"'Solar PPA Analysis'!AG382","v":268631.439190996},{"$f":"'Solar PPA Analysis'!AH382","v":267288.281995041},{"$f":"'Solar PPA Analysis'!AI382","v":265951.84058506577},{"$f":"'Solar PPA Analysis'!AJ382","v":264622.08138214046},{"$f":"'Solar PPA Analysis'!AK382","v":263298.97097522975},{"$f":"'Solar PPA Analysis'!AL382","v":261982.47612035359},{"$f":"'Solar PPA Analysis'!AM382","v":260672.56373975181},{"$f":"'Solar PPA Analysis'!AN382","v":259369.20092105307},{"$f":"'Solar PPA Analysis'!AO382","v":258072.3549164478},{"$f":"'Solar PPA Analysis'!AP382","v":256781.99314186556},{"$f":"'Solar PPA Analysis'!AQ382","v":255498.08317615624},{"$f":"'Solar PPA Analysis'!AR382","v":254220.59276027547},{"$f":"'Solar PPA Analysis'!AS382","v":252949.48979647408},{"$f":"'Solar PPA Analysis'!AT382","v":251684.7423474917},{"$f":"'Solar PPA Analysis'!AU382","v":250426.31863575423},{"$f":"'Solar PPA Analysis'!AV382","v":249174.18704257545},{"$f":"'Solar PPA Analysis'!AW382","v":247928.31610736257},{"$f":"'Solar PPA Analysis'!AX382","v":246688.67452682575},{"$f":"'Solar PPA Analysis'!AY382","v":245455.23115419163},null,1.0085689595983827,{"$f":"VLOOKUP(Z$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D205*1000","v":1.5088707573015399},{"$f":"VLOOKUP(AA$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E205*1000","v":1.5264682151960509},{"$f":"VLOOKUP(AB$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F205*1000","v":1.5685187886029976},{"$f":"VLOOKUP(AC$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G205*1000","v":1.5804833024243357},{"$f":"VLOOKUP(AD$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H205*1000","v":1.6066578667476001},{"$f":"VLOOKUP(AE$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I205*1000","v":1.6351788024198615},{"$f":"VLOOKUP(AF$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J205*1000","v":1.6540806323641084},{"$f":"VLOOKUP(AG$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K205*1000","v":1.6902298395013471},{"$f":"VLOOKUP(AH$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L205*1000","v":1.7025321783859058},{"$f":"VLOOKUP(AI$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M205*1000","v":1.7460782255909544},{"$f":"VLOOKUP(AJ$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N205*1000","v":1.7521120232795069},{"$f":"VLOOKUP(AK$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O205*1000","v":1.7598878140682497},{"$f":"VLOOKUP(AL$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P205*1000","v":1.7762351191763379},{"$f":"VLOOKUP(AM$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q205*1000","v":1.783625147509599},{"$f":"VLOOKUP(AN$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R205*1000","v":1.8094592950322064},{"$f":"VLOOKUP(AO$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S205*1000","v":1.8969279066388893},{"$f":"VLOOKUP(AP$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T205*1000","v":1.8774068363326761},{"$f":"VLOOKUP(AQ$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U205*1000","v":1.8868410415403778},{"$f":"VLOOKUP(AR$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V205*1000","v":1.8963226548144503},{"$f":"VLOOKUP(AS$62+$A205-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W205*1000","v":1.9058519143863821}]
[2030,{"$f":"'Resource Options'!$B$28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AF423","v":270791.28995836078},{"$f":"'Solar PPA Analysis'!AG423","v":269437.33350856899},{"$f":"'Solar PPA Analysis'!AH423","v":268090.14684102614},{"$f":"'Solar PPA Analysis'!AI423","v":266749.69610682101},{"$f":"'Solar PPA Analysis'!AJ423","v":265415.94762628688},{"$f":"'Solar PPA Analysis'!AK423","v":264088.86788815545},{"$f":"'Solar PPA Analysis'!AL423","v":262768.42354871467},{"$f":"'Solar PPA Analysis'!AM423","v":261454.5814309711},{"$f":"'Solar PPA Analysis'!AN423","v":260147.30852381623},{"$f":"'Solar PPA Analysis'!AO423","v":258846.57198119714},{"$f":"'Solar PPA Analysis'!AP423","v":257552.33912129115},{"$f":"'Solar PPA Analysis'!AQ423","v":256264.57742568469},{"$f":"'Solar PPA Analysis'!AR423","v":254983.25453855627},{"$f":"'Solar PPA Analysis'!AS423","v":253708.33826586348},{"$f":"'Solar PPA Analysis'!AT423","v":252439.79657453415},{"$f":"'Solar PPA Analysis'!AU423","v":251177.59759166147},{"$f":"'Solar PPA Analysis'!AV423","v":249921.70960370317},{"$f":"'Solar PPA Analysis'!AW423","v":248672.10105568464},{"$f":"'Solar PPA Analysis'!AX423","v":247428.74055040622},{"$f":"'Solar PPA Analysis'!AY423","v":246191.59684765417},null,1.0135665747604561,{"$f":"VLOOKUP(Z$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D206*1000","v":1.5142929951346666},{"$f":"VLOOKUP(AA$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E206*1000","v":1.5560081701495341},{"$f":"VLOOKUP(AB$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F206*1000","v":1.5678772541497645},{"$f":"VLOOKUP(AC$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G206*1000","v":1.5938430482690547},{"$f":"VLOOKUP(AD$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H206*1000","v":1.6221364989110287},{"$f":"VLOOKUP(AE$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I206*1000","v":1.6408875665027793},{"$f":"VLOOKUP(AF$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J206*1000","v":1.6767484449689332},{"$f":"VLOOKUP(AG$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K206*1000","v":1.6889526595154298},{"$f":"VLOOKUP(AH$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L206*1000","v":1.7321513803220336},{"$f":"VLOOKUP(AI$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M206*1000","v":1.7381370520070882},{"$f":"VLOOKUP(AJ$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N206*1000","v":1.7458508225303175},{"$f":"VLOOKUP(AK$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O206*1000","v":1.7620677403593783},{"$f":"VLOOKUP(AL$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P206*1000","v":1.7693988252961628},{"$f":"VLOOKUP(AM$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q206*1000","v":1.7950269178036347},{"$f":"VLOOKUP(AN$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R206*1000","v":1.8817978734852392},{"$f":"VLOOKUP(AO$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S206*1000","v":1.8624325046371015},{"$f":"VLOOKUP(AP$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T206*1000","v":1.8717914619468357},{"$f":"VLOOKUP(AQ$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U206*1000","v":1.8811974491927999},{"$f":"VLOOKUP(AR$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V206*1000","v":1.8906507027063313},{"$f":"VLOOKUP(AS$62+$A206-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W206*1000","v":1.9001514600063631}]
[2031,{"$f":"'Resource Options'!$B$28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AF464","v":271603.66382823588},{"$f":"'Solar PPA Analysis'!AG464","v":270245.6455090947},{"$f":"'Solar PPA Analysis'!AH464","v":268894.41728154925},{"$f":"'Solar PPA Analysis'!AI464","v":267549.94519514148},{"$f":"'Solar PPA Analysis'!AJ464","v":266212.19546916574},{"$f":"'Solar PPA Analysis'!AK464","v":264881.13449181989},{"$f":"'Solar PPA Analysis'!AL464","v":263556.72881936078},{"$f":"'Solar PPA Analysis'!AM464","v":262238.94517526397},{"$f":"'Solar PPA Analysis'!AN464","v":260927.75044938765},{"$f":"'Solar PPA Analysis'!AO464","v":259623.1116971407},{"$f":"'Solar PPA Analysis'!AP464","v":258324.996138655},{"$f":"'Solar PPA Analysis'!AQ464","v":257033.37115796172},{"$f":"'Solar PPA Analysis'!AR464","v":255748.20430217191},{"$f":"'Solar PPA Analysis'!AS464","v":254469.46328066106},{"$f":"'Solar PPA Analysis'!AT464","v":253197.11596425774},{"$f":"'Solar PPA Analysis'!AU464","v":251931.13038443646},{"$f":"'Solar PPA Analysis'!AV464","v":250671.47473251427},{"$f":"'Solar PPA Analysis'!AW464","v":249418.11735885168},{"$f":"'Solar PPA Analysis'!AX464","v":248171.02677205743},{"$f":"'Solar PPA Analysis'!AY464","v":246930.17163819715},null,1.0184807222689902,{"$f":"VLOOKUP(Z$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D207*1000","v":1.5435973372869254},{"$f":"VLOOKUP(AA$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E207*1000","v":1.5553717526211523},{"$f":"VLOOKUP(AB$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F207*1000","v":1.5811304417026015},{"$f":"VLOOKUP(AC$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G207*1000","v":1.60919822175122},{"$f":"VLOOKUP(AD$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H207*1000","v":1.6277997294818198},{"$f":"VLOOKUP(AE$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I207*1000","v":1.6633745790070675},{"$f":"VLOOKUP(AF$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J207*1000","v":1.675481451862266},{"$f":"VLOOKUP(AG$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K207*1000","v":1.7183356165707115},{"$f":"VLOOKUP(AH$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L207*1000","v":1.7242735461087264},{"$f":"VLOOKUP(AI$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M207*1000","v":1.7319257910445327},{"$f":"VLOOKUP(AJ$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N207*1000","v":1.748013361572863},{"$f":"VLOOKUP(AK$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O207*1000","v":1.7552859732499322},{"$f":"VLOOKUP(AL$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P207*1000","v":1.780709654251861},{"$f":"VLOOKUP(AM$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q207*1000","v":1.8667885185621267},{"$f":"VLOOKUP(AN$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R207*1000","v":1.8475776092860579},{"$f":"VLOOKUP(AO$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S207*1000","v":1.85686191888046},{"$f":"VLOOKUP(AP$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T207*1000","v":1.866192883296945},{"$f":"VLOOKUP(AQ$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U207*1000","v":1.8755707369818542},{"$f":"VLOOKUP(AR$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V207*1000","v":1.8849957155596524},{"$f":"VLOOKUP(AS$62+$A207-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W207*1000","v":1.8944680558388467}]
[2032,{"$f":"'Resource Options'!$B$28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AF505","v":272418.47481972055},{"$f":"'Solar PPA Analysis'!AG505","v":271056.38244562194},{"$f":"'Solar PPA Analysis'!AH505","v":269701.10053339385},{"$f":"'Solar PPA Analysis'!AI505","v":268352.59503072686},{"$f":"'Solar PPA Analysis'!AJ505","v":267010.83205557324},{"$f":"'Solar PPA Analysis'!AK505","v":265675.77789529535},{"$f":"'Solar PPA Analysis'!AL505","v":264347.39900581888},{"$f":"'Solar PPA Analysis'!AM505","v":263025.66201078979},{"$f":"'Solar PPA Analysis'!AN505","v":261710.53370073583},{"$f":"'Solar PPA Analysis'!AO505","v":260401.98103223214},{"$f":"'Solar PPA Analysis'!AP505","v":259099.97112707098},{"$f":"'Solar PPA Analysis'!AQ505","v":257804.47127143561},{"$f":"'Solar PPA Analysis'!AR505","v":256515.44891507842},{"$f":"'Solar PPA Analysis'!AS505","v":255232.87167050302},{"$f":"'Solar PPA Analysis'!AT505","v":253956.70731215051},{"$f":"'Solar PPA Analysis'!AU505","v":252686.92377558976},{"$f":"'Solar PPA Analysis'!AV505","v":251423.48915671182},{"$f":"'Solar PPA Analysis'!AW505","v":250166.37171092824},{"$f":"'Solar PPA Analysis'!AX505","v":248915.53985237359},{"$f":"'Solar PPA Analysis'!AY505","v":247670.96215311173},null,1.0219731906946492,{"$f":"VLOOKUP(Z$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D208*1000","v":1.5429659958704354},{"$f":"VLOOKUP(AA$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E208*1000","v":1.5685192317986929},{"$f":"VLOOKUP(AB$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F208*1000","v":1.5963631412188075},{"$f":"VLOOKUP(AC$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G208*1000","v":1.6148162819884457},{"$f":"VLOOKUP(AD$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H208*1000","v":1.6501073839601517},{"$f":"VLOOKUP(AE$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I208*1000","v":1.6621176915283695},{"$f":"VLOOKUP(AF$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J208*1000","v":1.7046300483428292},{"$f":"VLOOKUP(AG$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K208*1000","v":1.7105206165285969},{"$f":"VLOOKUP(AH$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L208*1000","v":1.7181118266094813},{"$f":"VLOOKUP(AI$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M208*1000","v":1.7340710815204374},{"$f":"VLOOKUP(AJ$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N208*1000","v":1.7412856863247084},{"$f":"VLOOKUP(AK$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O208*1000","v":1.7665065862219358},{"$f":"VLOOKUP(AL$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P208*1000","v":1.8518988793313222},{"$f":"VLOOKUP(AM$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q208*1000","v":1.8328411976466874},{"$f":"VLOOKUP(AN$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R208*1000","v":1.8420514549212939},{"$f":"VLOOKUP(AO$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S208*1000","v":1.8513079948957727},{"$f":"VLOOKUP(AP$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T208*1000","v":1.8606110501465054},{"$f":"VLOOKUP(AQ$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U208*1000","v":1.8699608544185984},{"$f":"VLOOKUP(AR$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V208*1000","v":1.8793576426317571},{"$f":"VLOOKUP(AS$62+$A208-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W208*1000","v":1.888801650886188}]
[2033,{"$f":"'Resource Options'!$B$28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AF546","v":273235.73024417966},{"$f":"'Solar PPA Analysis'!AG546","v":271869.55159295874},{"$f":"'Solar PPA Analysis'!AH546","v":270510.20383499394},{"$f":"'Solar PPA Analysis'!AI546","v":269157.65281581896},{"$f":"'Solar PPA Analysis'!AJ546","v":267811.86455173988},{"$f":"'Solar PPA Analysis'!AK546","v":266472.80522898119},{"$f":"'Solar PPA Analysis'!AL546","v":265140.44120283629},{"$f":"'Solar PPA Analysis'!AM546","v":263814.7389968221},{"$f":"'Solar PPA Analysis'!AN546","v":262495.66530183796},{"$f":"'Solar PPA Analysis'!AO546","v":261183.18697532878},{"$f":"'Solar PPA Analysis'!AP546","v":259877.27104045212},{"$f":"'Solar PPA Analysis'!AQ546","v":258577.88468524985},{"$f":"'Solar PPA Analysis'!AR546","v":257284.99526182361},{"$f":"'Solar PPA Analysis'!AS546","v":255998.57028551449},{"$f":"'Solar PPA Analysis'!AT546","v":254718.57743408691},{"$f":"'Solar PPA Analysis'!AU546","v":253444.98454691647},{"$f":"'Solar PPA Analysis'!AV546","v":252177.7596241819},{"$f":"'Solar PPA Analysis'!AW546","v":250916.870826061},{"$f":"'Solar PPA Analysis'!AX546","v":249662.28647193068},{"$f":"'Solar PPA Analysis'!AY546","v":248413.97503957103},null,1.0256293681880744,{"$f":"VLOOKUP(Z$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D209*1000","v":1.5560086098102688},{"$f":"VLOOKUP(AA$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E209*1000","v":1.5836304342100835},{"$f":"VLOOKUP(AB$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F209*1000","v":1.601936391404291},{"$f":"VLOOKUP(AC$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G209*1000","v":1.6369460090133117},{"$f":"VLOOKUP(AD$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H209*1000","v":1.6488605215062093},{"$f":"VLOOKUP(AE$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I209*1000","v":1.6910337967109825},{"$f":"VLOOKUP(AF$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J209*1000","v":1.6968773813020481},{"$f":"VLOOKUP(AG$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K209*1000","v":1.7044080433463951},{"$f":"VLOOKUP(AH$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L209*1000","v":1.720240006094552},{"$f":"VLOOKUP(AI$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M209*1000","v":1.7273970666930063},{"$f":"VLOOKUP(AJ$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N209*1000","v":1.7524168028821798},{"$f":"VLOOKUP(AK$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O209*1000","v":1.8371280009318702},{"$f":"VLOOKUP(AL$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P209*1000","v":1.8182223246844011},{"$f":"VLOOKUP(AM$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q209*1000","v":1.8273591202858304},{"$f":"VLOOKUP(AN$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R209*1000","v":1.8365418294329954},{"$f":"VLOOKUP(AO$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S209*1000","v":1.8457706828472316},{"$f":"VLOOKUP(AP$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T209*1000","v":1.855045912409278},{"$f":"VLOOKUP(AQ$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U209*1000","v":1.8643677511651033},{"$f":"VLOOKUP(AR$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V209*1000","v":1.8737364333317621},{"$f":"VLOOKUP(AS$62+$A209-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W209*1000","v":1.8831521943032787}]
[2034,{"$f":"'Resource Options'!$B$28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AF587","v":274055.43743491214},{"$f":"'Solar PPA Analysis'!AG587","v":272685.1602477376},{"$f":"'Solar PPA Analysis'!AH587","v":271321.73444649891},{"$f":"'Solar PPA Analysis'!AI587","v":269965.12577426643},{"$f":"'Solar PPA Analysis'!AJ587","v":268615.3001453951},{"$f":"'Solar PPA Analysis'!AK587","v":267272.22364466812},{"$f":"'Solar PPA Analysis'!AL587","v":265935.86252644478},{"$f":"'Solar PPA Analysis'!AM587","v":264606.18321381253},{"$f":"'Solar PPA Analysis'!AN587","v":263283.15229774348},{"$f":"'Solar PPA Analysis'!AO587","v":261966.73653625476},{"$f":"'Solar PPA Analysis'!AP587","v":260656.90285357347},{"$f":"'Solar PPA Analysis'!AQ587","v":259353.6183393056},{"$f":"'Solar PPA Analysis'!AR587","v":258056.85024760908},{"$f":"'Solar PPA Analysis'!AS587","v":256766.56599637103},{"$f":"'Solar PPA Analysis'!AT587","v":255482.73316638917},{"$f":"'Solar PPA Analysis'!AU587","v":254205.31950055723},{"$f":"'Solar PPA Analysis'!AV587","v":252934.29290305445},{"$f":"'Solar PPA Analysis'!AW587","v":251669.62143853918},{"$f":"'Solar PPA Analysis'!AX587","v":250411.27333134649},{"$f":"'Solar PPA Analysis'!AY587","v":249159.21696468975},null,1.0286959840341747,{"$f":"VLOOKUP(Z$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D210*1000","v":1.5709992841864742},{"$f":"VLOOKUP(AA$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E210*1000","v":1.5891592317520136},{"$f":"VLOOKUP(AB$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F210*1000","v":1.6238896101378315},{"$f":"VLOOKUP(AC$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G210*1000","v":1.6357090916238071},{"$f":"VLOOKUP(AD$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H210*1000","v":1.6775459897581531},{"$f":"VLOOKUP(AE$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I210*1000","v":1.6833429654990411},{"$f":"VLOOKUP(AF$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J210*1000","v":1.6908135624423362},{"$f":"VLOOKUP(AG$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K210*1000","v":1.7065192483191218},{"$f":"VLOOKUP(AH$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L210*1000","v":1.7136192236884757},{"$f":"VLOOKUP(AI$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M210*1000","v":1.7384394006657717},{"$f":"VLOOKUP(AJ$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N210*1000","v":1.8224749361188544},{"$f":"VLOOKUP(AK$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O210*1000","v":1.8037200529022723},{"$f":"VLOOKUP(AL$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P210*1000","v":1.8127839727661028},{"$f":"VLOOKUP(AM$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q210*1000","v":1.8218934399659326},{"$f":"VLOOKUP(AN$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R210*1000","v":1.831048683382847},{"$f":"VLOOKUP(AO$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S210*1000","v":1.840249933048087},{"$f":"VLOOKUP(AP$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T210*1000","v":1.8494974201488315},{"$f":"VLOOKUP(AQ$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U210*1000","v":1.8587913770340012},{"$f":"VLOOKUP(AR$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V210*1000","v":1.8681320372201018},{"$f":"VLOOKUP(AS$62+$A210-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W210*1000","v":1.8775196353970871}]
[2035,{"$f":"'Resource Options'!$B$28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AF628","v":274877.60374721681},{"$f":"'Solar PPA Analysis'!AG628","v":273503.21572848072},{"$f":"'Solar PPA Analysis'!AH628","v":272135.69964983832},{"$f":"'Solar PPA Analysis'!AI628","v":270775.02115158911},{"$f":"'Solar PPA Analysis'!AJ628","v":269421.14604583115},{"$f":"'Solar PPA Analysis'!AK628","v":268074.04031560197},{"$f":"'Solar PPA Analysis'!AL628","v":266733.67011402396},{"$f":"'Solar PPA Analysis'!AM628","v":265400.00176345382},{"$f":"'Solar PPA Analysis'!AN628","v":264073.00175463653},{"$f":"'Solar PPA Analysis'!AO628","v":262752.63674586336},{"$f":"'Solar PPA Analysis'!AP628","v":261438.87356213405},{"$f":"'Solar PPA Analysis'!AQ628","v":260131.67919432337},{"$f":"'Solar PPA Analysis'!AR628","v":258831.02079835176},{"$f":"'Solar PPA Analysis'!AS628","v":257536.86569435999},{"$f":"'Solar PPA Analysis'!AT628","v":256249.18136588819},{"$f":"'Solar PPA Analysis'!AU628","v":254967.93545905873},{"$f":"'Solar PPA Analysis'!AV628","v":253693.09578176343},{"$f":"'Solar PPA Analysis'!AW628","v":252424.63030285461},{"$f":"'Solar PPA Analysis'!AX628","v":251162.50715134034},{"$f":"'Solar PPA Analysis'!AY628","v":249906.69461558363},null,1.031028755435309,{"$f":"VLOOKUP(Z$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D211*1000","v":1.576483983642327},{"$f":"VLOOKUP(AA$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E211*1000","v":1.6109373500370316},{"$f":"VLOOKUP(AB$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F211*1000","v":1.6226625584902179},{"$f":"VLOOKUP(AC$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G211*1000","v":1.6641657625217976},{"$f":"VLOOKUP(AD$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H211*1000","v":1.6699165011680424},{"$f":"VLOOKUP(AE$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I211*1000","v":1.6773275120938438},{"$f":"VLOOKUP(AF$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J211*1000","v":1.6929079282926491},{"$f":"VLOOKUP(AG$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K211*1000","v":1.6999512737487881},{"$f":"VLOOKUP(AH$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L211*1000","v":1.7245734832128055},{"$f":"VLOOKUP(AI$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M211*1000","v":1.8079387452026532},{"$f":"VLOOKUP(AJ$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N211*1000","v":1.7893334522809192},{"$f":"VLOOKUP(AK$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O211*1000","v":1.7983250776692656},{"$f":"VLOOKUP(AL$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P211*1000","v":1.8073618871047896},{"$f":"VLOOKUP(AM$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q211*1000","v":1.8164441076430045},{"$f":"VLOOKUP(AN$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R211*1000","v":1.8255719674804065},{"$f":"VLOOKUP(AO$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S211*1000","v":1.834745695960208},{"$f":"VLOOKUP(AP$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T211*1000","v":1.8439655235780983},{"$f":"VLOOKUP(AQ$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U211*1000","v":1.8532316819880386},{"$f":"VLOOKUP(AR$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V211*1000","v":1.862544404008079},{"$f":"VLOOKUP(AS$62+$A211-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W211*1000","v":1.8719039236262101}]
[2036,{"$f":"'Resource Options'!$B$28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AF669","v":275702.23655845842},{"$f":"'Solar PPA Analysis'!AG669","v":274323.72537566611},{"$f":"'Solar PPA Analysis'!AH669","v":272952.1067487878},{"$f":"'Solar PPA Analysis'!AI669","v":271587.34621504386},{"$f":"'Solar PPA Analysis'!AJ669","v":270229.40948396863},{"$f":"'Solar PPA Analysis'!AK669","v":268878.26243654877},{"$f":"'Solar PPA Analysis'!AL669","v":267533.87112436601},{"$f":"'Solar PPA Analysis'!AM669","v":266196.20176874415},{"$f":"'Solar PPA Analysis'!AN669","v":264865.22075990046},{"$f":"'Solar PPA Analysis'!AO669","v":263540.89465610095},{"$f":"'Solar PPA Analysis'!AP669","v":262223.19018282043},{"$f":"'Solar PPA Analysis'!AQ669","v":260912.07423190633},{"$f":"'Solar PPA Analysis'!AR669","v":259607.51386074678},{"$f":"'Solar PPA Analysis'!AS669","v":258309.47629144305},{"$f":"'Solar PPA Analysis'!AT669","v":257017.92890998584},{"$f":"'Solar PPA Analysis'!AU669","v":255732.8392654359},{"$f":"'Solar PPA Analysis'!AV669","v":254454.17506910872},{"$f":"'Solar PPA Analysis'!AW669","v":253181.90419376318},{"$f":"'Solar PPA Analysis'!AX669","v":251915.99467279436},{"$f":"'Solar PPA Analysis'!AY669","v":250656.41469943037},null,1.0331141537814161,{"$f":"VLOOKUP(Z$62+$A212-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D212*1000","v":1.5980883980925693},{"$f":"VLOOKUP(AA$62+$A212-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E212*1000","v":1.6097200854414428},{"$f":"VLOOKUP(AB$62+$A212-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F212*1000","v":1.6508922569383737},{"$f":"VLOOKUP(AC$62+$A212-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G212*1000","v":1.656597127280361},{"$f":"VLOOKUP(AD$62+$A212-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H212*1000","v":1.6639490274510216},{"$f":"VLOOKUP(AE$62+$A212-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I212*1000","v":1.6794051731317905},{"$f":"VLOOKUP(AF$62+$A212-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J212*1000","v":1.6863923403589673},{"$f":"VLOOKUP(AG$62+$A212-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K212*1000","v":1.7108181613128033},{"$f":"VLOOKUP(AH$62+$A212-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L212*1000","v":1.7935184959886739},{"$f":"VLOOKUP(AI$62+$A212-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M212*1000","v":1.7750616002188579},{"$f":"VLOOKUP(AJ$62+$A212-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N212*1000","v":1.7839815077576464},{"$f":"VLOOKUP(AK$62+$A212-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O212*1000","v":1.7929462389524085},{"$f":"VLOOKUP(AL$62+$A212-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P212*1000","v":1.8019560190476469},{"$f":"VLOOKUP(AM$62+$A212-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q212*1000","v":1.8110110744197454},{"$f":"VLOOKUP(AN$62+$A212-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R212*1000","v":1.8201116325826587},{"$f":"VLOOKUP(AO$62+$A212-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S212*1000","v":1.8292579221936269},{"$f":"VLOOKUP(AP$62+$A212-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T212*1000","v":1.8384501730589216},{"$f":"VLOOKUP(AQ$62+$A212-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U212*1000","v":1.8476886161396198},{"$f":"VLOOKUP(AR$62+$A212-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V212*1000","v":1.8569734835574065},{"$f":"VLOOKUP(AS$62+$A212-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W212*1000","v":1.8663050086004089}]
[2037,{"$f":"'Resource Options'!$B$28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AF710","v":276529.34326813376},{"$f":"'Solar PPA Analysis'!AG710","v":275146.69655179308},{"$f":"'Solar PPA Analysis'!AH710","v":273770.9630690341},{"$f":"'Solar PPA Analysis'!AI710","v":272402.1082536889},{"$f":"'Solar PPA Analysis'!AJ710","v":271040.09771242045},{"$f":"'Solar PPA Analysis'!AK710","v":269684.89722385834},{"$f":"'Solar PPA Analysis'!AL710","v":268336.47273773904},{"$f":"'Solar PPA Analysis'!AM710","v":266994.79037405032},{"$f":"'Solar PPA Analysis'!AN710","v":265659.8164221801},{"$f":"'Solar PPA Analysis'!AO710","v":264331.51734006917},{"$f":"'Solar PPA Analysis'!AP710","v":263009.85975336883},{"$f":"'Solar PPA Analysis'!AQ710","v":261694.81045460197},{"$f":"'Solar PPA Analysis'!AR710","v":260386.33640232898},{"$f":"'Solar PPA Analysis'!AS710","v":259084.40472031734},{"$f":"'Solar PPA Analysis'!AT710","v":257788.98269671574},{"$f":"'Solar PPA Analysis'!AU710","v":256500.03778323217},{"$f":"'Solar PPA Analysis'!AV710","v":255217.537594316},{"$f":"'Solar PPA Analysis'!AW710","v":253941.44990634441},{"$f":"'Solar PPA Analysis'!AX710","v":252671.74265681268},{"$f":"'Solar PPA Analysis'!AY710","v":251408.38394352861},null,1.0340374144080422,{"$f":"VLOOKUP(Z$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D213*1000","v":1.5968808424867753},{"$f":"VLOOKUP(AA$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E213*1000","v":1.6377246217883172},{"$f":"VLOOKUP(AB$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F213*1000","v":1.6433839896749349},{"$f":"VLOOKUP(AC$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G213*1000","v":1.6506772505620806},{"$f":"VLOOKUP(AD$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H213*1000","v":1.6660101169153858},{"$f":"VLOOKUP(AE$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I213*1000","v":1.6729415539951873},{"$f":"VLOOKUP(AF$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J213*1000","v":1.6971725528476964},{"$f":"VLOOKUP(AG$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K213*1000","v":1.7792132637175784},{"$f":"VLOOKUP(AH$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L213*1000","v":1.7609035814733442},{"$f":"VLOOKUP(AI$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M213*1000","v":1.7697523431892908},{"$f":"VLOOKUP(AJ$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N213*1000","v":1.7786455710445133},{"$f":"VLOOKUP(AK$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O213*1000","v":1.7875834884869481},{"$f":"VLOOKUP(AL$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P213*1000","v":1.7965663200873849},{"$f":"VLOOKUP(AM$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q213*1000","v":1.8055942915451104},{"$f":"VLOOKUP(AN$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R213*1000","v":1.8146676296935784},{"$f":"VLOOKUP(AO$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S213*1000","v":1.8237865625061089},{"$f":"VLOOKUP(AP$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T213*1000","v":1.8329513191016171},{"$f":"VLOOKUP(AQ$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U213*1000","v":1.842162129750369},{"$f":"VLOOKUP(AR$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V213*1000","v":1.8514192258797677},{"$f":"VLOOKUP(AS$62+$A213-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W213*1000","v":1.8607228400801687}]
[2038,{"$f":"'Resource Options'!$B$28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AF751","v":277358.93129793816},{"$f":"'Solar PPA Analysis'!AG751","v":275972.13664144848},{"$f":"'Solar PPA Analysis'!AH751","v":274592.27595824125},{"$f":"'Solar PPA Analysis'!AI751","v":273219.31457845005},{"$f":"'Solar PPA Analysis'!AJ751","v":271853.21800555778},{"$f":"'Solar PPA Analysis'!AK751","v":270493.95191552996},{"$f":"'Solar PPA Analysis'!AL751","v":269141.48215595231},{"$f":"'Solar PPA Analysis'!AM751","v":267795.77474517253},{"$f":"'Solar PPA Analysis'!AN751","v":266456.79587144667},{"$f":"'Solar PPA Analysis'!AO751","v":265124.51189208945},{"$f":"'Solar PPA Analysis'!AP751","v":263798.88933262898},{"$f":"'Solar PPA Analysis'!AQ751","v":262479.89488596586},{"$f":"'Solar PPA Analysis'!AR751","v":261167.49541153602},{"$f":"'Solar PPA Analysis'!AS751","v":259861.65793447834},{"$f":"'Solar PPA Analysis'!AT751","v":258562.34964480594},{"$f":"'Solar PPA Analysis'!AU751","v":257269.53789658193},{"$f":"'Solar PPA Analysis'!AV751","v":255983.19020709902},{"$f":"'Solar PPA Analysis'!AW751","v":254703.27425606351},{"$f":"'Solar PPA Analysis'!AX751","v":253429.7578847832},{"$f":"'Solar PPA Analysis'!AY751","v":252162.60909535928},null,1.0350019320027986,{"$f":"VLOOKUP(Z$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D214*1000","v":1.6246620126414513},{"$f":"VLOOKUP(AA$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E214*1000","v":1.6302762410035494},{"$f":"VLOOKUP(AB$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F214*1000","v":1.6375113303183146},{"$f":"VLOOKUP(AC$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G214*1000","v":1.6527219006289215},{"$f":"VLOOKUP(AD$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H214*1000","v":1.6595980520690039},{"$f":"VLOOKUP(AE$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I214*1000","v":1.6836357827352517},{"$f":"VLOOKUP(AF$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J214*1000","v":1.7650221310059722},{"$f":"VLOOKUP(AG$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K214*1000","v":1.7468584881016722},{"$f":"VLOOKUP(AH$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L214*1000","v":1.7556366714589671},{"$f":"VLOOKUP(AI$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M214*1000","v":1.7644589662904191},{"$f":"VLOOKUP(AJ$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N214*1000","v":1.7733255942617279},{"$f":"VLOOKUP(AK$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O214*1000","v":1.7822367781524902},{"$f":"VLOOKUP(AL$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P214*1000","v":1.7911927418617992},{"$f":"VLOOKUP(AM$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q214*1000","v":1.8001937104138683},{"$f":"VLOOKUP(AN$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R214*1000","v":1.8092399099636869},{"$f":"VLOOKUP(AO$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S214*1000","v":1.8183315678027003},{"$f":"VLOOKUP(AP$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T214*1000","v":1.8274689123645229},{"$f":"VLOOKUP(AQ$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U214*1000","v":1.8366521732306766},{"$f":"VLOOKUP(AR$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V214*1000","v":1.8458815811363583},{"$f":"VLOOKUP(AS$62+$A214-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W214*1000","v":1.8551573679762394}]
[2039,{"$f":"'Resource Options'!$B$28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AF792","v":278191.00809183193},{"$f":"'Solar PPA Analysis'!AG792","v":276800.05305137276},{"$f":"'Solar PPA Analysis'!AH792","v":275416.05278611591},{"$f":"'Solar PPA Analysis'!AI792","v":274038.9725221853},{"$f":"'Solar PPA Analysis'!AJ792","v":272668.77765957435},{"$f":"'Solar PPA Analysis'!AK792","v":271305.4337712765},{"$f":"'Solar PPA Analysis'!AL792","v":269948.90660242009},{"$f":"'Solar PPA Analysis'!AM792","v":268599.16206940799},{"$f":"'Solar PPA Analysis'!AN792","v":267256.16625906096},{"$f":"'Solar PPA Analysis'!AO792","v":265919.88542776566},{"$f":"'Solar PPA Analysis'!AP792","v":264590.28600062686},{"$f":"'Solar PPA Analysis'!AQ792","v":263267.3345706237},{"$f":"'Solar PPA Analysis'!AR792","v":261950.99789777058},{"$f":"'Solar PPA Analysis'!AS792","v":260641.24290828171},{"$f":"'Solar PPA Analysis'!AT792","v":259338.03669374029},{"$f":"'Solar PPA Analysis'!AU792","v":258041.34651027157},{"$f":"'Solar PPA Analysis'!AV792","v":256751.13977772021},{"$f":"'Solar PPA Analysis'!AW792","v":255467.38407883162},{"$f":"'Solar PPA Analysis'!AX792","v":254190.04715843746},{"$f":"'Solar PPA Analysis'!AY792","v":252919.09692264526},null,1.0343919407814686,{"$f":"VLOOKUP(Z$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D215*1000","v":1.6172730406765026},{"$f":"VLOOKUP(AA$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E215*1000","v":1.6244504223995253},{"$f":"VLOOKUP(AB$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F215*1000","v":1.6395396721094491},{"$f":"VLOOKUP(AC$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G215*1000","v":1.646360978872043},{"$f":"VLOOKUP(AD$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H215*1000","v":1.6702069828729571},{"$f":"VLOOKUP(AE$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I215*1000","v":1.7509441877875798},{"$f":"VLOOKUP(AF$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J215*1000","v":1.7329254194029555},{"$f":"VLOOKUP(AG$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K215*1000","v":1.7416335873396538},{"$f":"VLOOKUP(AH$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L215*1000","v":1.7503855149142247},{"$f":"VLOOKUP(AI$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M215*1000","v":1.7591814220243462},{"$f":"VLOOKUP(AJ$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N215*1000","v":1.7680215296727098},{"$f":"VLOOKUP(AK$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O215*1000","v":1.7769060599725726},{"$f":"VLOOKUP(AL$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P215*1000","v":1.7858352361533394},{"$f":"VLOOKUP(AM$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q215*1000","v":1.7948092825661703},{"$f":"VLOOKUP(AN$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R215*1000","v":1.8038284246896188},{"$f":"VLOOKUP(AO$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S215*1000","v":1.8128928891352953},{"$f":"VLOOKUP(AP$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T215*1000","v":1.822002903653563},{"$f":"VLOOKUP(AQ$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U215*1000","v":1.8311586971392593},{"$f":"VLOOKUP(AR$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V215*1000","v":1.8403604996374465},{"$f":"VLOOKUP(AS$62+$A215-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W215*1000","v":1.8496085423491926}]
[2040,{"$f":"'Resource Options'!$B$28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,{"$f":"'Solar PPA Analysis'!AF833","v":279025.58111610741},{"$f":"'Solar PPA Analysis'!AG833","v":277630.45321052684},{"$f":"'Solar PPA Analysis'!AH833","v":276242.30094447423},{"$f":"'Solar PPA Analysis'!AI833","v":274861.08943975187},{"$f":"'Solar PPA Analysis'!AJ833","v":273486.78399255313},{"$f":"'Solar PPA Analysis'!AK833","v":272119.35007259034},{"$f":"'Solar PPA Analysis'!AL833","v":270758.75332222739},{"$f":"'Solar PPA Analysis'!AM833","v":269404.95955561625},{"$f":"'Solar PPA Analysis'!AN833","v":268057.93475783814},{"$f":"'Solar PPA Analysis'!AO833","v":266717.64508404897},{"$f":"'Solar PPA Analysis'!AP833","v":265384.0568586287},{"$f":"'Solar PPA Analysis'!AQ833","v":264057.13657433557},{"$f":"'Solar PPA Analysis'!AR833","v":262736.85089146387},{"$f":"'Solar PPA Analysis'!AS833","v":261423.16663700654},{"$f":"'Solar PPA Analysis'!AT833","v":260116.0508038215},{"$f":"'Solar PPA Analysis'!AU833","v":258815.47054980238},{"$f":"'Solar PPA Analysis'!AV833","v":257521.39319705337},{"$f":"'Solar PPA Analysis'!AW833","v":256233.78623106811},{"$f":"'Solar PPA Analysis'!AX833","v":254952.61729991276},{"$f":"'Solar PPA Analysis'!AY833","v":253677.8542134132},null,1.0340758052949199,{"$f":"VLOOKUP(Z$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D216*1000","v":1.6114936892198679},{"$f":"VLOOKUP(AA$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E216*1000","v":1.6264625859909294},{"$f":"VLOOKUP(AB$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F216*1000","v":1.6332294855211194},{"$f":"VLOOKUP(AC$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G216*1000","v":1.6568852920823451},{"$f":"VLOOKUP(AD$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H216*1000","v":1.7369785312548771},{"$f":"VLOOKUP(AE$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I216*1000","v":1.7191034818603592},{"$f":"VLOOKUP(AF$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J216*1000","v":1.7277421928244816},{"$f":"VLOOKUP(AG$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K216*1000","v":1.7364243143964639},{"$f":"VLOOKUP(AH$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L216*1000","v":1.7451500647200646},{"$f":"VLOOKUP(AI$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M216*1000","v":1.7539196630352405},{"$f":"VLOOKUP(AJ$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N216*1000","v":1.7627333296836591},{"$f":"VLOOKUP(AK$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O216*1000","v":1.77159128611423},{"$f":"VLOOKUP(AL$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P216*1000","v":1.7804937548886737},{"$f":"VLOOKUP(AM$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q216*1000","v":1.7894409596871093},{"$f":"VLOOKUP(AN$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R216*1000","v":1.7984331253136778},{"$f":"VLOOKUP(AO$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S216*1000","v":1.8074704777021886},{"$f":"VLOOKUP(AP$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T216*1000","v":1.8165532439217977},{"$f":"VLOOKUP(AQ$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U216*1000","v":1.8256816521827113},{"$f":"VLOOKUP(AR$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V216*1000","v":1.8348559318419209},{"$f":"VLOOKUP(AS$62+$A216-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W216*1000","v":1.8440763134089657}]
[]
[2020,{"$f":"'Resource Options'!$B$29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/200 MWh Lithium-ion)"},null,{"$f":"'Other PPA'!D13","v":236520},{"$f":"'Other PPA'!E13","v":235337.4},{"$f":"'Other PPA'!F13","v":234160.71299999999},{"$f":"'Other PPA'!G13","v":232989.90943499998},{"$f":"'Other PPA'!H13","v":231824.95988782498},{"$f":"'Other PPA'!I13","v":230665.83508838585},{"$f":"'Other PPA'!J13","v":229512.50591294392},{"$f":"'Other PPA'!K13","v":228364.9433833792},{"$f":"'Other PPA'!L13","v":227223.11866646231},{"$f":"'Other PPA'!M13","v":226087.00307313001},{"$f":"'Other PPA'!N13","v":224956.56805776435},{"$f":"'Other PPA'!O13","v":223831.78521747552},{"$f":"'Other PPA'!P13","v":222712.62629138815},{"$f":"'Other PPA'!Q13","v":221599.06315993122},{"$f":"'Other PPA'!R13","v":220491.06784413155},{"$f":"'Other PPA'!S13","v":219388.61250491088},{"$f":"'Other PPA'!T13","v":218291.66944238634},{"$f":"'Other PPA'!U13","v":217200.2110951744},{"$f":"'Other PPA'!V13","v":216114.21003969852},{"$f":"'Other PPA'!W13","v":215033.63898950003},null,{"$f":"-PMT(DiscRate,20,NPV(DiscRate,Z218:AS218))*0.6","v":1.0757710957885591},{"$f":"VLOOKUP(Z$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D218*1000","v":1.7377090591221032},{"$f":"VLOOKUP(AA$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E218*1000","v":1.6420319278872726},{"$f":"VLOOKUP(AB$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F218*1000","v":1.654663111502604},{"$f":"VLOOKUP(AC$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G218*1000","v":1.6696024516880603},{"$f":"VLOOKUP(AD$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H218*1000","v":1.6948820866571079},{"$f":"VLOOKUP(AE$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I218*1000","v":1.7201558099446075},{"$f":"VLOOKUP(AF$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J218*1000","v":1.7509407253059015},{"$f":"VLOOKUP(AG$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K218*1000","v":1.7493406835062377},{"$f":"VLOOKUP(AH$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L218*1000","v":1.779515264202304},{"$f":"VLOOKUP(AI$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M218*1000","v":1.8018150196132083},{"$f":"VLOOKUP(AJ$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N218*1000","v":1.8228289890257021},{"$f":"VLOOKUP(AK$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O218*1000","v":1.8730435977861546},{"$f":"VLOOKUP(AL$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P218*1000","v":1.8873309982154731},{"$f":"VLOOKUP(AM$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q218*1000","v":1.9185873022436815},{"$f":"VLOOKUP(AN$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R218*1000","v":1.9526455209605762},{"$f":"VLOOKUP(AO$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S218*1000","v":1.9752171036669885},{"$f":"VLOOKUP(AP$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T218*1000","v":2.0183846076111114},{"$f":"VLOOKUP(AQ$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U218*1000","v":2.0330754211690678},{"$f":"VLOOKUP(AR$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V218*1000","v":2.0850758469968995},{"$f":"VLOOKUP(AS$62+$A218-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W218*1000","v":2.0922810945291559}]
[2021,{"$f":"'Resource Options'!$B$29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/200 MWh Lithium-ion)"},null,{"$f":"'Other PPA'!D60","v":237229.55999999997},{"$f":"'Other PPA'!E60","v":236043.41219999996},{"$f":"'Other PPA'!F60","v":234863.19513899996},{"$f":"'Other PPA'!G60","v":233688.87916330496},{"$f":"'Other PPA'!H60","v":232520.43476748842},{"$f":"'Other PPA'!I60","v":231357.83259365096},{"$f":"'Other PPA'!J60","v":230201.04343068271},{"$f":"'Other PPA'!K60","v":229050.0382135293},{"$f":"'Other PPA'!L60","v":227904.78802246167},{"$f":"'Other PPA'!M60","v":226765.26408234937},{"$f":"'Other PPA'!N60","v":225631.43776193762},{"$f":"'Other PPA'!O60","v":224503.28057312794},{"$f":"'Other PPA'!P60","v":223380.76417026229},{"$f":"'Other PPA'!Q60","v":222263.86034941097},{"$f":"'Other PPA'!R60","v":221152.54104766392},{"$f":"'Other PPA'!S60","v":220046.77834242559},{"$f":"'Other PPA'!T60","v":218946.54445071347},{"$f":"'Other PPA'!U60","v":217851.8117284599},{"$f":"'Other PPA'!V60","v":216762.55266981761},{"$f":"'Other PPA'!W60","v":215678.73990646852},null,1.0747953812175741,{"$f":"VLOOKUP(Z$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D219*1000","v":1.6289349633577632},{"$f":"VLOOKUP(AA$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E219*1000","v":1.6414653997458537},{"$f":"VLOOKUP(AB$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F219*1000","v":1.6562855826815754},{"$f":"VLOOKUP(AC$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G219*1000","v":1.6813635854674205},{"$f":"VLOOKUP(AD$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H219*1000","v":1.7064357237237133},{"$f":"VLOOKUP(AE$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I219*1000","v":1.7369750963902018},{"$f":"VLOOKUP(AF$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J219*1000","v":1.7353878166387906},{"$f":"VLOOKUP(AG$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K219*1000","v":1.7653217227131535},{"$f":"VLOOKUP(AH$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L219*1000","v":1.7874436136741203},{"$f":"VLOOKUP(AI$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M219*1000","v":1.8082899741580996},{"$f":"VLOOKUP(AJ$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N219*1000","v":1.8581040675944407},{"$f":"VLOOKUP(AK$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O219*1000","v":1.8722775106923191},{"$f":"VLOOKUP(AL$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P219*1000","v":1.9032845121958757},{"$f":"VLOOKUP(AM$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q219*1000","v":1.9370710801154274},{"$f":"VLOOKUP(AN$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R219*1000","v":1.9594626302578801},{"$f":"VLOOKUP(AO$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S219*1000","v":2.0022858270917809},{"$f":"VLOOKUP(AP$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T219*1000","v":2.016859465666224},{"$f":"VLOOKUP(AQ$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U219*1000","v":2.0684451323648205},{"$f":"VLOOKUP(AR$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V219*1000","v":2.0755929103255335},{"$f":"VLOOKUP(AS$62+$A219-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W219*1000","v":2.0848042940834515}]
[2022,{"$f":"'Resource Options'!$B$29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/200 MWh Lithium-ion)"},null,{"$f":"'Other PPA'!D107","v":237941.24867999993},{"$f":"'Other PPA'!E107","v":236751.54243659994},{"$f":"'Other PPA'!F107","v":235567.78472441694},{"$f":"'Other PPA'!G107","v":234389.94580079484},{"$f":"'Other PPA'!H107","v":233217.99607179087},{"$f":"'Other PPA'!I107","v":232051.90609143191},{"$f":"'Other PPA'!J107","v":230891.64656097474},{"$f":"'Other PPA'!K107","v":229737.18832816987},{"$f":"'Other PPA'!L107","v":228588.50238652903},{"$f":"'Other PPA'!M107","v":227445.55987459639},{"$f":"'Other PPA'!N107","v":226308.33207522341},{"$f":"'Other PPA'!O107","v":225176.79041484729},{"$f":"'Other PPA'!P107","v":224050.90646277304},{"$f":"'Other PPA'!Q107","v":222930.65193045916},{"$f":"'Other PPA'!R107","v":221815.99867080688},{"$f":"'Other PPA'!S107","v":220706.91867745284},{"$f":"'Other PPA'!T107","v":219603.38408406556},{"$f":"'Other PPA'!U107","v":218505.36716364522},{"$f":"'Other PPA'!V107","v":217412.840327827},{"$f":"'Other PPA'!W107","v":216325.77612618785},null,1.0798717381590404,{"$f":"VLOOKUP(Z$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D220*1000","v":1.6283729538854683},{"$f":"VLOOKUP(AA$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E220*1000","v":1.6430749299782328},{"$f":"VLOOKUP(AB$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F220*1000","v":1.6679529088136424},{"$f":"VLOOKUP(AC$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G220*1000","v":1.6928250698954086},{"$f":"VLOOKUP(AD$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H220*1000","v":1.7231208583332511},{"$f":"VLOOKUP(AE$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I220*1000","v":1.7215462388390794},{"$f":"VLOOKUP(AF$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J220*1000","v":1.7512413899297985},{"$f":"VLOOKUP(AG$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K220*1000","v":1.7731868351004485},{"$f":"VLOOKUP(AH$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L220*1000","v":1.793866923516759},{"$f":"VLOOKUP(AI$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M220*1000","v":1.8432836961679646},{"$f":"VLOOKUP(AJ$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N220*1000","v":1.8573440908662588},{"$f":"VLOOKUP(AK$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O220*1000","v":1.8881037782999965},{"$f":"VLOOKUP(AL$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P220*1000","v":1.9216208621284649},{"$f":"VLOOKUP(AM$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q220*1000","v":1.9438338156596124},{"$f":"VLOOKUP(AN$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R220*1000","v":1.9863154516015178},{"$f":"VLOOKUP(AO$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S220*1000","v":2.000772849788528},{"$f":"VLOOKUP(AP$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T220*1000","v":2.0519470655064778},{"$f":"VLOOKUP(AQ$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U220*1000","v":2.0590378322770757},{"$f":"VLOOKUP(AR$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V220*1000","v":2.0681757453769043},{"$f":"VLOOKUP(AS$62+$A220-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W220*1000","v":2.0873866857883101}]
[2023,{"$f":"'Resource Options'!$B$29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/200 MWh Lithium-ion)"},null,{"$f":"'Other PPA'!D154","v":238655.07242603993},{"$f":"'Other PPA'!E154","v":237461.79706390973},{"$f":"'Other PPA'!F154","v":236274.48807859019},{"$f":"'Other PPA'!G154","v":235093.11563819723},{"$f":"'Other PPA'!H154","v":233917.65006000624},{"$f":"'Other PPA'!I154","v":232748.06180970621},{"$f":"'Other PPA'!J154","v":231584.32150065768},{"$f":"'Other PPA'!K154","v":230426.39989315439},{"$f":"'Other PPA'!L154","v":229274.26789368861},{"$f":"'Other PPA'!M154","v":228127.89655422018},{"$f":"'Other PPA'!N154","v":226987.25707144907},{"$f":"'Other PPA'!O154","v":225852.32078609182},{"$f":"'Other PPA'!P154","v":224723.05918216135},{"$f":"'Other PPA'!Q154","v":223599.44388625055},{"$f":"'Other PPA'!R154","v":222481.44666681931},{"$f":"'Other PPA'!S154","v":221369.03943348522},{"$f":"'Other PPA'!T154","v":220262.1942363178},{"$f":"'Other PPA'!U154","v":219160.88326513622},{"$f":"'Other PPA'!V154","v":218065.07884881055},{"$f":"'Other PPA'!W154","v":216974.7534545665},null,1.0851688158686754,{"$f":"VLOOKUP(Z$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D221*1000","v":1.6299696463891744},{"$f":"VLOOKUP(AA$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E221*1000","v":1.6546491966795358},{"$f":"VLOOKUP(AB$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F221*1000","v":1.6793229756190744},{"$f":"VLOOKUP(AC$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G221*1000","v":1.7093771226735641},{"$f":"VLOOKUP(AD$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H221*1000","v":1.7078150624575115},{"$f":"VLOOKUP(AE$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I221*1000","v":1.7372733628914749},{"$f":"VLOOKUP(AF$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J221*1000","v":1.7590437696160979},{"$f":"VLOOKUP(AG$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K221*1000","v":1.7795589121626871},{"$f":"VLOOKUP(AH$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L221*1000","v":1.8285815330878612},{"$f":"VLOOKUP(AI$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M221*1000","v":1.8425297810687216},{"$f":"VLOOKUP(AJ$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N221*1000","v":1.8730441270274143},{"$f":"VLOOKUP(AK$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O221*1000","v":1.9062938761892549},{"$f":"VLOOKUP(AL$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P221*1000","v":1.9283296576084887},{"$f":"VLOOKUP(AM$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q221*1000","v":1.9704724569725922},{"$f":"VLOOKUP(AN$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R221*1000","v":1.9848145419138434},{"$f":"VLOOKUP(AO$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S221*1000","v":2.0355805884137035},{"$f":"VLOOKUP(AP$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T221*1000","v":2.0426147987195309},{"$f":"VLOOKUP(AQ$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U221*1000","v":2.0516798271685137},{"$f":"VLOOKUP(AR$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V221*1000","v":2.0707375397401471},{"$f":"VLOOKUP(AS$62+$A221-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W221*1000","v":2.0793528457456509}]
[2024,{"$f":"'Resource Options'!$B$29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/200 MWh Lithium-ion)"},null,{"$f":"'Other PPA'!D201","v":239371.03764331801},{"$f":"'Other PPA'!E201","v":238174.18245510143},{"$f":"'Other PPA'!F201","v":236983.31154282592},{"$f":"'Other PPA'!G201","v":235798.39498511178},{"$f":"'Other PPA'!H201","v":234619.40301018622},{"$f":"'Other PPA'!I201","v":233446.30599513528},{"$f":"'Other PPA'!J201","v":232279.07446515959},{"$f":"'Other PPA'!K201","v":231117.6790928338},{"$f":"'Other PPA'!L201","v":229962.09069736963},{"$f":"'Other PPA'!M201","v":228812.28024388276},{"$f":"'Other PPA'!N201","v":227668.21884266334},{"$f":"'Other PPA'!O201","v":226529.87774845003},{"$f":"'Other PPA'!P201","v":225397.22835970778},{"$f":"'Other PPA'!Q201","v":224270.24221790922},{"$f":"'Other PPA'!R201","v":223148.89100681967},{"$f":"'Other PPA'!S201","v":222033.14655178558},{"$f":"'Other PPA'!T201","v":220922.98081902665},{"$f":"'Other PPA'!U201","v":219818.36591493152},{"$f":"'Other PPA'!V201","v":218719.27408535685},{"$f":"'Other PPA'!W201","v":217625.67771493006},null,1.0908943589180873,{"$f":"VLOOKUP(Z$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D222*1000","v":1.6414515959084131},{"$f":"VLOOKUP(AA$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E222*1000","v":1.6659285750159314},{"$f":"VLOOKUP(AB$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F222*1000","v":1.6957430080360882},{"$f":"VLOOKUP(AC$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G222*1000","v":1.6941934069244509},{"$f":"VLOOKUP(AD$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H222*1000","v":1.7234167458394993},{"$f":"VLOOKUP(AE$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I222*1000","v":1.7450135102373059},{"$f":"VLOOKUP(AF$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J222*1000","v":1.7653650225342712},{"$f":"VLOOKUP(AG$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K222*1000","v":1.8139966355158748},{"$f":"VLOOKUP(AH$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L222*1000","v":1.8278336312695698},{"$f":"VLOOKUP(AI$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M222*1000","v":1.8581045926144344},{"$f":"VLOOKUP(AJ$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N222*1000","v":1.8910891393901388},{"$f":"VLOOKUP(AK$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O222*1000","v":1.9129491618349421},{"$f":"VLOOKUP(AL$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P222*1000","v":1.9547558272061112},{"$f":"VLOOKUP(AM$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q222*1000","v":1.9689835186483298},{"$f":"VLOOKUP(AN$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R222*1000","v":2.019344651517085},{"$f":"VLOOKUP(AO$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S222*1000","v":2.0263227564565645},{"$f":"VLOOKUP(AP$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T222*1000","v":2.0353154815879084},{"$f":"VLOOKUP(AQ$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U222*1000","v":2.0542211884760198},{"$f":"VLOOKUP(AR$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V222*1000","v":2.0627677781823772},{"$f":"VLOOKUP(AS$62+$A222-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W222*1000","v":2.092645046486679}]
[2025,{"$f":"'Resource Options'!$B$29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/200 MWh Lithium-ion)"},null,{"$f":"'Other PPA'!D248","v":240089.15075624795},{"$f":"'Other PPA'!E248","v":238888.70500246671},{"$f":"'Other PPA'!F248","v":237694.26147745439},{"$f":"'Other PPA'!G248","v":236505.79017006711},{"$f":"'Other PPA'!H248","v":235323.26121921677},{"$f":"'Other PPA'!I248","v":234146.64491312069},{"$f":"'Other PPA'!J248","v":232975.91168855509},{"$f":"'Other PPA'!K248","v":231811.03213011232},{"$f":"'Other PPA'!L248","v":230651.97696946174},{"$f":"'Other PPA'!M248","v":229498.71708461444},{"$f":"'Other PPA'!N248","v":228351.22349919137},{"$f":"'Other PPA'!O248","v":227209.4673816954},{"$f":"'Other PPA'!P248","v":226073.42004478694},{"$f":"'Other PPA'!Q248","v":224943.05294456301},{"$f":"'Other PPA'!R248","v":223818.33767984019},{"$f":"'Other PPA'!S248","v":222699.24599144098},{"$f":"'Other PPA'!T248","v":221585.74976148378},{"$f":"'Other PPA'!U248","v":220477.82101267634},{"$f":"'Other PPA'!V248","v":219375.43190761298},{"$f":"'Other PPA'!W248","v":218278.55474807491},null,1.0975614226476271,{"$f":"VLOOKUP(Z$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D223*1000","v":1.6526410091135115},{"$f":"VLOOKUP(AA$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E223*1000","v":1.682217640075681},{"$f":"VLOOKUP(AB$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F223*1000","v":1.6806803986937473},{"$f":"VLOOKUP(AC$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G223*1000","v":1.7096706501598224},{"$f":"VLOOKUP(AD$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H223*1000","v":1.7310951572144759},{"$f":"VLOOKUP(AE$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I223*1000","v":1.7512843443884345},{"$f":"VLOOKUP(AF$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J223*1000","v":1.7995280681338937},{"$f":"VLOOKUP(AG$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K223*1000","v":1.8132546990161731},{"$f":"VLOOKUP(AH$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L223*1000","v":1.8432842170003612},{"$f":"VLOOKUP(AI$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M223*1000","v":1.8760056766631981},{"$f":"VLOOKUP(AJ$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N223*1000","v":1.8976913419997676},{"$f":"VLOOKUP(AK$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O223*1000","v":1.9391645544068601},{"$f":"VLOOKUP(AL$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P223*1000","v":1.9532787647608056},{"$f":"VLOOKUP(AM$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q223*1000","v":2.0032382136186428},{"$f":"VLOOKUP(AN$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R223*1000","v":2.0101606606922044},{"$f":"VLOOKUP(AO$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S223*1000","v":2.0190816592023615},{"$f":"VLOOKUP(AP$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T223*1000","v":2.0378365728151935},{"$f":"VLOOKUP(AQ$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U223*1000","v":2.0463149943085392},{"$f":"VLOOKUP(AR$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V223*1000","v":2.0759539593761169},{"$f":"VLOOKUP(AS$62+$A223-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W223*1000","v":2.1763048272207524}]
[2026,{"$f":"'Resource Options'!$B$29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/200 MWh Lithium-ion)"},null,{"$f":"'Other PPA'!D295","v":240809.41820851661},{"$f":"'Other PPA'!E295","v":239605.37111747402},{"$f":"'Other PPA'!F295","v":238407.34426188664},{"$f":"'Other PPA'!G295","v":237215.3075405772},{"$f":"'Other PPA'!H295","v":236029.23100287432},{"$f":"'Other PPA'!I295","v":234849.08484785995},{"$f":"'Other PPA'!J295","v":233674.83942362064},{"$f":"'Other PPA'!K295","v":232506.46522650254},{"$f":"'Other PPA'!L295","v":231343.93290037001},{"$f":"'Other PPA'!M295","v":230187.21323586817},{"$f":"'Other PPA'!N295","v":229036.27716968884},{"$f":"'Other PPA'!O295","v":227891.0957838404},{"$f":"'Other PPA'!P295","v":226751.64030492119},{"$f":"'Other PPA'!Q295","v":225617.88210339658},{"$f":"'Other PPA'!R295","v":224489.79269287959},{"$f":"'Other PPA'!S295","v":223367.34372941518},{"$f":"'Other PPA'!T295","v":222250.50701076811},{"$f":"'Other PPA'!U295","v":221139.25447571426},{"$f":"'Other PPA'!V295","v":220033.55820333568},{"$f":"'Other PPA'!W295","v":218933.39041231899},null,1.1034238778207222,{"$f":"VLOOKUP(Z$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D224*1000","v":1.66880015142104},{"$f":"VLOOKUP(AA$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E224*1000","v":1.6672751711867191},{"$f":"VLOOKUP(AB$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F224*1000","v":1.6960341943260457},{"$f":"VLOOKUP(AC$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G224*1000","v":1.717287817974481},{"$f":"VLOOKUP(AD$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H224*1000","v":1.7373159747422662},{"$f":"VLOOKUP(AE$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I224*1000","v":1.7851749030839732},{"$f":"VLOOKUP(AF$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J224*1000","v":1.7987920493729743},{"$f":"VLOOKUP(AG$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K224*1000","v":1.8285820497660619},{"$f":"VLOOKUP(AH$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L224*1000","v":1.8610425207177301},{"$f":"VLOOKUP(AI$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M224*1000","v":1.8825552196308772},{"$f":"VLOOKUP(AJ$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N224*1000","v":1.9236976387186704},{"$f":"VLOOKUP(AK$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O224*1000","v":1.9376992731176494},{"$f":"VLOOKUP(AL$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P224*1000","v":1.9872602418250753},{"$f":"VLOOKUP(AM$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q224*1000","v":1.9941274749638531},{"$f":"VLOOKUP(AN$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R224*1000","v":2.0029773189495019},{"$f":"VLOOKUP(AO$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S224*1000","v":2.0215826420250433},{"$f":"VLOOKUP(AP$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T224*1000","v":2.0299934390199375},{"$f":"VLOOKUP(AQ$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U224*1000","v":2.0593960015745139},{"$f":"VLOOKUP(AR$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V224*1000","v":2.1589464636935691},{"$f":"VLOOKUP(AS$62+$A224-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W224*1000","v":2.1367289900839435}]
[2027,{"$f":"'Resource Options'!$B$29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/200 MWh Lithium-ion)"},null,{"$f":"'Other PPA'!D342","v":241531.84646314217},{"$f":"'Other PPA'!E342","v":240324.18723082644},{"$f":"'Other PPA'!F342","v":239122.56629467232},{"$f":"'Other PPA'!G342","v":237926.95346319897},{"$f":"'Other PPA'!H342","v":236737.31869588298},{"$f":"'Other PPA'!I342","v":235553.63210240356},{"$f":"'Other PPA'!J342","v":234375.86394189153},{"$f":"'Other PPA'!K342","v":233203.98462218206},{"$f":"'Other PPA'!L342","v":232037.96469907116},{"$f":"'Other PPA'!M342","v":230877.77487557579},{"$f":"'Other PPA'!N342","v":229723.38600119791},{"$f":"'Other PPA'!O342","v":228574.76907119193},{"$f":"'Other PPA'!P342","v":227431.89522583596},{"$f":"'Other PPA'!Q342","v":226294.73574970677},{"$f":"'Other PPA'!R342","v":225163.26207095824},{"$f":"'Other PPA'!S342","v":224037.44576060344},{"$f":"'Other PPA'!T342","v":222917.25853180041},{"$f":"'Other PPA'!U342","v":221802.67223914142},{"$f":"'Other PPA'!V342","v":220693.65887794571},{"$f":"'Other PPA'!W342","v":219590.19058355599},null,1.1086454151044336,{"$f":"VLOOKUP(Z$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D225*1000","v":1.6539768647365756},{"$f":"VLOOKUP(AA$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E225*1000","v":1.682506503842887},{"$f":"VLOOKUP(AB$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F225*1000","v":1.7035906070634181},{"$f":"VLOOKUP(AC$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G225*1000","v":1.7234590178151092},{"$f":"VLOOKUP(AD$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H225*1000","v":1.7709362199088265},{"$f":"VLOOKUP(AE$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I225*1000","v":1.7844447548615245},{"$f":"VLOOKUP(AF$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J225*1000","v":1.8139971480730124},{"$f":"VLOOKUP(AG$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K225*1000","v":1.8461987119782064},{"$f":"VLOOKUP(AH$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L225*1000","v":1.867539824060541},{"$f":"VLOOKUP(AI$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M225*1000","v":1.9083540882602961},{"$f":"VLOOKUP(AJ$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N225*1000","v":1.9222440446182063},{"$f":"VLOOKUP(AK$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O225*1000","v":1.9714097114815057},{"$f":"VLOOKUP(AL$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P225*1000","v":1.9782221710758063},{"$f":"VLOOKUP(AM$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q225*1000","v":1.9870014280705426},{"$f":"VLOOKUP(AN$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R225*1000","v":2.0054583537536574},{"$f":"VLOOKUP(AO$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S225*1000","v":2.0138020656279538},{"$f":"VLOOKUP(AP$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T225*1000","v":2.0429701112329424},{"$f":"VLOOKUP(AQ$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U225*1000","v":2.1417265517199415},{"$f":"VLOOKUP(AR$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V225*1000","v":2.1196862862746992},{"$f":"VLOOKUP(AS$62+$A225-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W225*1000","v":2.1303379761554768}]
[2028,{"$f":"'Resource Options'!$B$29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/200 MWh Lithium-ion)"},null,{"$f":"'Other PPA'!D389","v":242256.44200253155},{"$f":"'Other PPA'!E389","v":241045.15979251888},{"$f":"'Other PPA'!F389","v":239839.93399355627},{"$f":"'Other PPA'!G389","v":238640.73432358849},{"$f":"'Other PPA'!H389","v":237447.53065197053},{"$f":"'Other PPA'!I389","v":236260.29299871068},{"$f":"'Other PPA'!J389","v":235078.99153371711},{"$f":"'Other PPA'!K389","v":233903.59657604853},{"$f":"'Other PPA'!L389","v":232734.07859316829},{"$f":"'Other PPA'!M389","v":231570.40820020245},{"$f":"'Other PPA'!N389","v":230412.55615920143},{"$f":"'Other PPA'!O389","v":229260.49337840543},{"$f":"'Other PPA'!P389","v":228114.1909115134},{"$f":"'Other PPA'!Q389","v":226973.61995695584},{"$f":"'Other PPA'!R389","v":225838.75185717107},{"$f":"'Other PPA'!S389","v":224709.55809788522},{"$f":"'Other PPA'!T389","v":223586.0103073958},{"$f":"'Other PPA'!U389","v":222468.08025585883},{"$f":"'Other PPA'!V389","v":221355.73985457953},{"$f":"'Other PPA'!W389","v":220248.96115530664},null,1.1149172627992405,{"$f":"VLOOKUP(Z$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D226*1000","v":1.6690867111901024},{"$f":"VLOOKUP(AA$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E226*1000","v":1.6900026460898316},{"$f":"VLOOKUP(AB$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F226*1000","v":1.709712584971121},{"$f":"VLOOKUP(AC$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G226*1000","v":1.7568111054928044},{"$f":"VLOOKUP(AD$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H226*1000","v":1.7702118954010144},{"$f":"VLOOKUP(AE$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I226*1000","v":1.7995285766028393},{"$f":"VLOOKUP(AF$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J226*1000","v":1.831473298522748},{"$f":"VLOOKUP(AG$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K226*1000","v":1.8526441923631496},{"$f":"VLOOKUP(AH$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L226*1000","v":1.8931329190618098},{"$f":"VLOOKUP(AI$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M226*1000","v":1.9069120881307238},{"$f":"VLOOKUP(AJ$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N226*1000","v":1.9556856061057815},{"$f":"VLOOKUP(AK$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O226*1000","v":1.9624437290333279},{"$f":"VLOOKUP(AL$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P226*1000","v":1.9711529620440584},{"$f":"VLOOKUP(AM$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q226*1000","v":1.9894626739630004},{"$f":"VLOOKUP(AN$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R226*1000","v":1.9977398357924372},{"$f":"VLOOKUP(AO$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S226*1000","v":2.0266752349718624},{"$f":"VLOOKUP(AP$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T226*1000","v":2.1246439870003413},{"$f":"VLOOKUP(AQ$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U226*1000","v":2.1027795162944423},{"$f":"VLOOKUP(AR$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V226*1000","v":2.1133462475321032},{"$f":"VLOOKUP(AS$62+$A226-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W226*1000","v":2.1239660779217115}]
[2029,{"$f":"'Resource Options'!$B$29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/200 MWh Lithium-ion)"},null,{"$f":"'Other PPA'!D436","v":242983.2113285391},{"$f":"'Other PPA'!E436","v":241768.29527189641},{"$f":"'Other PPA'!F436","v":240559.45379553692},{"$f":"'Other PPA'!G436","v":239356.65652655924},{"$f":"'Other PPA'!H436","v":238159.87324392644},{"$f":"'Other PPA'!I436","v":236969.0738777068},{"$f":"'Other PPA'!J436","v":235784.22850831828},{"$f":"'Other PPA'!K436","v":234605.30736577668},{"$f":"'Other PPA'!L436","v":233432.28082894778},{"$f":"'Other PPA'!M436","v":232265.11942480304},{"$f":"'Other PPA'!N436","v":231103.79382767901},{"$f":"'Other PPA'!O436","v":229948.27485854062},{"$f":"'Other PPA'!P436","v":228798.53348424792},{"$f":"'Other PPA'!Q436","v":227654.54081682669},{"$f":"'Other PPA'!R436","v":226516.26811274255},{"$f":"'Other PPA'!S436","v":225383.68677217883},{"$f":"'Other PPA'!T436","v":224256.76833831792},{"$f":"'Other PPA'!U436","v":223135.48449662633},{"$f":"'Other PPA'!V436","v":222019.8070741432},{"$f":"'Other PPA'!W436","v":220909.70803877249},null,1.1206321773315358,{"$f":"VLOOKUP(Z$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D227*1000","v":1.6765230636683777},{"$f":"VLOOKUP(AA$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E227*1000","v":1.6960757946622786},{"$f":"VLOOKUP(AB$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F227*1000","v":1.7427986540033307},{"$f":"VLOOKUP(AC$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G227*1000","v":1.7560925582492617},{"$f":"VLOOKUP(AD$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H227*1000","v":1.7851754074973332},{"$f":"VLOOKUP(AE$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I227*1000","v":1.8168653360220677},{"$f":"VLOOKUP(AF$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J227*1000","v":1.8378673692934533},{"$f":"VLOOKUP(AG$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K227*1000","v":1.8780331550014964},{"$f":"VLOOKUP(AH$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L227*1000","v":1.891702420428784},{"$f":"VLOOKUP(AI$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M227*1000","v":1.9400869173232826},{"$f":"VLOOKUP(AJ$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N227*1000","v":1.9467911369772297},{"$f":"VLOOKUP(AK$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O227*1000","v":1.9554309045202773},{"$f":"VLOOKUP(AL$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P227*1000","v":1.973594576862598},{"$f":"VLOOKUP(AM$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q227*1000","v":1.9818057194551097},{"$f":"VLOOKUP(AN$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R227*1000","v":2.0105103278135625},{"$f":"VLOOKUP(AO$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S227*1000","v":2.1076976740432101},{"$f":"VLOOKUP(AP$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T227*1000","v":2.0860075959251954},{"$f":"VLOOKUP(AQ$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U227*1000","v":2.0964900461559752},{"$f":"VLOOKUP(AR$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V227*1000","v":2.1070251720160558},{"$f":"VLOOKUP(AS$62+$A227-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W227*1000","v":2.1176132382070914}]
[2030,{"$f":"'Resource Options'!$B$29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/200 MWh Lithium-ion)"},null,{"$f":"'Other PPA'!D483","v":243712.16096252468},{"$f":"'Other PPA'!E483","v":242493.60015771206},{"$f":"'Other PPA'!F483","v":241281.1321569235},{"$f":"'Other PPA'!G483","v":240074.72649613887},{"$f":"'Other PPA'!H483","v":238874.35286365819},{"$f":"'Other PPA'!I483","v":237679.9810993399},{"$f":"'Other PPA'!J483","v":236491.58119384319},{"$f":"'Other PPA'!K483","v":235309.12328787398},{"$f":"'Other PPA'!L483","v":234132.57767143461},{"$f":"'Other PPA'!M483","v":232961.91478307743},{"$f":"'Other PPA'!N483","v":231797.10520916205},{"$f":"'Other PPA'!O483","v":230638.11968311624},{"$f":"'Other PPA'!P483","v":229484.92908470065},{"$f":"'Other PPA'!Q483","v":228337.50443927714},{"$f":"'Other PPA'!R483","v":227195.81691708075},{"$f":"'Other PPA'!S483","v":226059.83783249534},{"$f":"'Other PPA'!T483","v":224929.53864333287},{"$f":"'Other PPA'!U483","v":223804.89095011621},{"$f":"'Other PPA'!V483","v":222685.86649536563},{"$f":"'Other PPA'!W483","v":221572.43716288879},null,1.1261850830671736,{"$f":"VLOOKUP(Z$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D228*1000","v":1.682547772371852},{"$f":"VLOOKUP(AA$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E228*1000","v":1.7288979668328157},{"$f":"VLOOKUP(AB$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F228*1000","v":1.742085837944183},{"$f":"VLOOKUP(AC$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G228*1000","v":1.7709367202989501},{"$f":"VLOOKUP(AD$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H228*1000","v":1.802373887678921},{"$f":"VLOOKUP(AE$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I228*1000","v":1.8232084072253103},{"$f":"VLOOKUP(AF$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J228*1000","v":1.8630538277432593},{"$f":"VLOOKUP(AG$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K228*1000","v":1.8766140661282553},{"$f":"VLOOKUP(AH$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L228*1000","v":1.9246126448022594},{"$f":"VLOOKUP(AI$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M228*1000","v":1.9312633911189867},{"$f":"VLOOKUP(AJ$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N228*1000","v":1.9398342472559083},{"$f":"VLOOKUP(AK$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O228*1000","v":1.9578530448437537},{"$f":"VLOOKUP(AL$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P228*1000","v":1.965998694773514},{"$f":"VLOOKUP(AM$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q228*1000","v":1.9944743531151494},{"$f":"VLOOKUP(AN$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R228*1000","v":2.0908865260947098},{"$f":"VLOOKUP(AO$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S228*1000","v":2.0693694495967794},{"$f":"VLOOKUP(AP$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T228*1000","v":2.0797682910520394},{"$f":"VLOOKUP(AQ$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U228*1000","v":2.0902193879919992},{"$f":"VLOOKUP(AR$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V228*1000","v":2.1007230030070345},{"$f":"VLOOKUP(AS$62+$A228-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W228*1000","v":2.1112794000070703}]
[2031,{"$f":"'Resource Options'!$B$29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/200 MWh Lithium-ion)"},null,{"$f":"'Other PPA'!D530","v":244443.29744541229},{"$f":"'Other PPA'!E530","v":243221.08095818522},{"$f":"'Other PPA'!F530","v":242004.9755533943},{"$f":"'Other PPA'!G530","v":240794.95067562733},{"$f":"'Other PPA'!H530","v":239590.9759222492},{"$f":"'Other PPA'!I530","v":238393.02104263796},{"$f":"'Other PPA'!J530","v":237201.05593742477},{"$f":"'Other PPA'!K530","v":236015.05065773765},{"$f":"'Other PPA'!L530","v":234834.97540444895},{"$f":"'Other PPA'!M530","v":233660.80052742671},{"$f":"'Other PPA'!N530","v":232492.49652478957},{"$f":"'Other PPA'!O530","v":231330.03404216561},{"$f":"'Other PPA'!P530","v":230173.38387195478},{"$f":"'Other PPA'!Q530","v":229022.516952595},{"$f":"'Other PPA'!R530","v":227877.40436783203},{"$f":"'Other PPA'!S530","v":226738.01734599288},{"$f":"'Other PPA'!T530","v":225604.32725926291},{"$f":"'Other PPA'!U530","v":224476.30562296658},{"$f":"'Other PPA'!V530","v":223353.92409485174},{"$f":"'Other PPA'!W530","v":222237.15447437749},null,1.1316452469655442,{"$f":"VLOOKUP(Z$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D229*1000","v":1.7151081525410283},{"$f":"VLOOKUP(AA$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E229*1000","v":1.7281908362457248},{"$f":"VLOOKUP(AB$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F229*1000","v":1.7568116018917797},{"$f":"VLOOKUP(AC$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G229*1000","v":1.787998024168022},{"$f":"VLOOKUP(AD$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H229*1000","v":1.8086663660909108},{"$f":"VLOOKUP(AE$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I229*1000","v":1.848193976674519},{"$f":"VLOOKUP(AF$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J229*1000","v":1.8616460576247396},{"$f":"VLOOKUP(AG$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K229*1000","v":1.9092617961896787},{"$f":"VLOOKUP(AH$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L229*1000","v":1.9158594956763624},{"$f":"VLOOKUP(AI$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M229*1000","v":1.9243619900494799},{"$f":"VLOOKUP(AJ$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N229*1000","v":1.9422370684142918},{"$f":"VLOOKUP(AK$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O229*1000","v":1.9503177480554799},{"$f":"VLOOKUP(AL$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P229*1000","v":1.9785662825020671},{"$f":"VLOOKUP(AM$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q229*1000","v":2.0742094650690293},{"$f":"VLOOKUP(AN$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R229*1000","v":2.0528640103178413},{"$f":"VLOOKUP(AO$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S229*1000","v":2.0631799098671775},{"$f":"VLOOKUP(AP$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T229*1000","v":2.0735476481077155},{"$f":"VLOOKUP(AQ$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U229*1000","v":2.0839674855353931},{"$f":"VLOOKUP(AR$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V229*1000","v":2.0944396839551689},{"$f":"VLOOKUP(AS$62+$A229-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W229*1000","v":2.1049645064876072}]
[2032,{"$f":"'Resource Options'!$B$29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/200 MWh Lithium-ion)"},null,{"$f":"'Other PPA'!D577","v":245176.62733774848},{"$f":"'Other PPA'!E577","v":243950.74420105974},{"$f":"'Other PPA'!F577","v":242730.99048005443},{"$f":"'Other PPA'!G577","v":241517.33552765416},{"$f":"'Other PPA'!H577","v":240309.74885001589},{"$f":"'Other PPA'!I577","v":239108.20010576581},{"$f":"'Other PPA'!J577","v":237912.65910523696},{"$f":"'Other PPA'!K577","v":236723.09580971077},{"$f":"'Other PPA'!L577","v":235539.48033066222},{"$f":"'Other PPA'!M577","v":234361.78292900891},{"$f":"'Other PPA'!N577","v":233189.97401436386},{"$f":"'Other PPA'!O577","v":232024.02414429205},{"$f":"'Other PPA'!P577","v":230863.90402357059},{"$f":"'Other PPA'!Q577","v":229709.58450345273},{"$f":"'Other PPA'!R577","v":228561.03658093547},{"$f":"'Other PPA'!S577","v":227418.2313980308},{"$f":"'Other PPA'!T577","v":226281.14024104064},{"$f":"'Other PPA'!U577","v":225149.73453983545},{"$f":"'Other PPA'!V577","v":224023.98586713627},{"$f":"'Other PPA'!W577","v":222903.86593780058},null,1.1355257674384989,{"$f":"VLOOKUP(Z$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D230*1000","v":1.7144066620782616},{"$f":"VLOOKUP(AA$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E230*1000","v":1.7427991464429919},{"$f":"VLOOKUP(AB$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F230*1000","v":1.773736823576453},{"$f":"VLOOKUP(AC$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G230*1000","v":1.7942403133204954},{"$f":"VLOOKUP(AD$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H230*1000","v":1.8334526488446132},{"$f":"VLOOKUP(AE$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I230*1000","v":1.8467974350315217},{"$f":"VLOOKUP(AF$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J230*1000","v":1.8940333870475883},{"$f":"VLOOKUP(AG$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K230*1000","v":1.9005784628095526},{"$f":"VLOOKUP(AH$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L230*1000","v":1.9090131406772017},{"$f":"VLOOKUP(AI$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M230*1000","v":1.9267456461338193},{"$f":"VLOOKUP(AJ$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N230*1000","v":1.9347618736941203},{"$f":"VLOOKUP(AK$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O230*1000","v":1.9627850958021509},{"$f":"VLOOKUP(AL$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P230*1000","v":2.0576654214792467},{"$f":"VLOOKUP(AM$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q230*1000","v":2.0364902196074306},{"$f":"VLOOKUP(AN$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R230*1000","v":2.0467238388014373},{"$f":"VLOOKUP(AO$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S230*1000","v":2.0570088832175251},{"$f":"VLOOKUP(AP$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T230*1000","v":2.0673456112738946},{"$f":"VLOOKUP(AQ$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U230*1000","v":2.0777342826873313},{"$f":"VLOOKUP(AR$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V230*1000","v":2.0881751584797299},{"$f":"VLOOKUP(AS$62+$A230-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W230*1000","v":2.0986685009846533}]
[2033,{"$f":"'Resource Options'!$B$29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/200 MWh Lithium-ion)"},null,{"$f":"'Other PPA'!D624","v":245912.15721976169},{"$f":"'Other PPA'!E624","v":244682.59643366287},{"$f":"'Other PPA'!F624","v":243459.18345149455},{"$f":"'Other PPA'!G624","v":242241.88753423709},{"$f":"'Other PPA'!H624","v":241030.67809656591},{"$f":"'Other PPA'!I624","v":239825.52470608309},{"$f":"'Other PPA'!J624","v":238626.39708255266},{"$f":"'Other PPA'!K624","v":237433.2650971399},{"$f":"'Other PPA'!L624","v":236246.09877165419},{"$f":"'Other PPA'!M624","v":235064.8682777959},{"$f":"'Other PPA'!N624","v":233889.54393640693},{"$f":"'Other PPA'!O624","v":232720.09621672489},{"$f":"'Other PPA'!P624","v":231556.49573564128},{"$f":"'Other PPA'!Q624","v":230398.71325696306},{"$f":"'Other PPA'!R624","v":229246.71969067823},{"$f":"'Other PPA'!S624","v":228100.48609222483},{"$f":"'Other PPA'!T624","v":226959.98366176372},{"$f":"'Other PPA'!U624","v":225825.18374345489},{"$f":"'Other PPA'!V624","v":224696.05782473763},{"$f":"'Other PPA'!W624","v":223572.57753561393},null,1.1395881868756381,{"$f":"VLOOKUP(Z$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D231*1000","v":1.7288984553447433},{"$f":"VLOOKUP(AA$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E231*1000","v":1.7595893713445374},{"$f":"VLOOKUP(AB$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F231*1000","v":1.7799293237825455},{"$f":"VLOOKUP(AC$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G231*1000","v":1.8188288989036794},{"$f":"VLOOKUP(AD$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H231*1000","v":1.8320672461180103},{"$f":"VLOOKUP(AE$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I231*1000","v":1.8789264407899804},{"$f":"VLOOKUP(AF$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J231*1000","v":1.8854193125578314},{"$f":"VLOOKUP(AG$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K231*1000","v":1.8937867148293277},{"$f":"VLOOKUP(AH$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L231*1000","v":1.9113777845495019},{"$f":"VLOOKUP(AI$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M231*1000","v":1.9193300741033401},{"$f":"VLOOKUP(AJ$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N231*1000","v":1.9471297809802},{"$f":"VLOOKUP(AK$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O231*1000","v":2.0412533343687445},{"$f":"VLOOKUP(AL$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P231*1000","v":2.020247027427112},{"$f":"VLOOKUP(AM$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q231*1000","v":2.030399022539811},{"$f":"VLOOKUP(AN$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R231*1000","v":2.0406020327033283},{"$f":"VLOOKUP(AO$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S231*1000","v":2.0508563142747014},{"$f":"VLOOKUP(AP$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T231*1000","v":2.0611621248991976},{"$f":"VLOOKUP(AQ$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U231*1000","v":2.0715197235167815},{"$f":"VLOOKUP(AR$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V231*1000","v":2.0819293703686244},{"$f":"VLOOKUP(AS$62+$A231-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W231*1000","v":2.0923913270036429}]
[2034,{"$f":"'Resource Options'!$B$29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/200 MWh Lithium-ion)"},null,{"$f":"'Other PPA'!D671","v":246649.8936914209},{"$f":"'Other PPA'!E671","v":245416.64422296381},{"$f":"'Other PPA'!F671","v":244189.56100184898},{"$f":"'Other PPA'!G671","v":242968.61319683972},{"$f":"'Other PPA'!H671","v":241753.77013085553},{"$f":"'Other PPA'!I671","v":240545.00128020125},{"$f":"'Other PPA'!J671","v":239342.27627380023},{"$f":"'Other PPA'!K671","v":238145.56489243123},{"$f":"'Other PPA'!L671","v":236954.83706796906},{"$f":"'Other PPA'!M671","v":235770.06288262922},{"$f":"'Other PPA'!N671","v":234591.21256821608},{"$f":"'Other PPA'!O671","v":233418.256505375},{"$f":"'Other PPA'!P671","v":232251.16522284813},{"$f":"'Other PPA'!Q671","v":231089.90939673388},{"$f":"'Other PPA'!R671","v":229934.45984975022},{"$f":"'Other PPA'!S671","v":228784.78755050147},{"$f":"'Other PPA'!T671","v":227640.86361274894},{"$f":"'Other PPA'!U671","v":226502.6592946852},{"$f":"'Other PPA'!V671","v":225370.14599821178},{"$f":"'Other PPA'!W671","v":224243.29526822071},null,1.1429955378157499,{"$f":"VLOOKUP(Z$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D232*1000","v":1.7455547602071935},{"$f":"VLOOKUP(AA$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E232*1000","v":1.7657324797244598},{"$f":"VLOOKUP(AB$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F232*1000","v":1.8043217890420353},{"$f":"VLOOKUP(AC$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G232*1000","v":1.8174545462486749},{"$f":"VLOOKUP(AD$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H232*1000","v":1.8639399886201709},{"$f":"VLOOKUP(AE$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I232*1000","v":1.8703810727767125},{"$f":"VLOOKUP(AF$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J232*1000","v":1.8786817360470407},{"$f":"VLOOKUP(AG$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K232*1000","v":1.896132498132358},{"$f":"VLOOKUP(AH$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L232*1000","v":1.9040213596538627},{"$f":"VLOOKUP(AI$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M232*1000","v":1.9315993340730802},{"$f":"VLOOKUP(AJ$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N232*1000","v":2.0249721512431718},{"$f":"VLOOKUP(AK$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O232*1000","v":2.0041333921136362},{"$f":"VLOOKUP(AL$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P232*1000","v":2.014204414184559},{"$f":"VLOOKUP(AM$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q232*1000","v":2.024326044406592},{"$f":"VLOOKUP(AN$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R232*1000","v":2.0344985370920523},{"$f":"VLOOKUP(AO$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S232*1000","v":2.0447221478312083},{"$f":"VLOOKUP(AP$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T232*1000","v":2.0549971334987021},{"$f":"VLOOKUP(AQ$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U232*1000","v":2.0653237522600021},{"$f":"VLOOKUP(AR$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V232*1000","v":2.0757022635778912},{"$f":"VLOOKUP(AS$62+$A232-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W232*1000","v":2.0861329282189867}]
[2035,{"$f":"'Resource Options'!$B$29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/200 MWh Lithium-ion)"},null,{"$f":"'Other PPA'!D718","v":247389.84337249512},{"$f":"'Other PPA'!E718","v":246152.89415563265},{"$f":"'Other PPA'!F718","v":244922.12968485447},{"$f":"'Other PPA'!G718","v":243697.5190364302},{"$f":"'Other PPA'!H718","v":242479.03144124805},{"$f":"'Other PPA'!I718","v":241266.6362840418},{"$f":"'Other PPA'!J718","v":240060.3031026216},{"$f":"'Other PPA'!K718","v":238860.00158710851},{"$f":"'Other PPA'!L718","v":237665.70157917295},{"$f":"'Other PPA'!M718","v":236477.37307127708},{"$f":"'Other PPA'!N718","v":235294.98620592069},{"$f":"'Other PPA'!O718","v":234118.51127489109},{"$f":"'Other PPA'!P718","v":232947.91871851662},{"$f":"'Other PPA'!Q718","v":231783.17912492403},{"$f":"'Other PPA'!R718","v":230624.26322929942},{"$f":"'Other PPA'!S718","v":229471.14191315294},{"$f":"'Other PPA'!T718","v":228323.78620358717},{"$f":"'Other PPA'!U718","v":227182.16727256923},{"$f":"'Other PPA'!V718","v":226046.2564362064},{"$f":"'Other PPA'!W718","v":224916.02515402538},null,1.1455875060392329,{"$f":"VLOOKUP(Z$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D233*1000","v":1.7516488707136966},{"$f":"VLOOKUP(AA$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E233*1000","v":1.7899303889300353},{"$f":"VLOOKUP(AB$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F233*1000","v":1.8029583983224644},{"$f":"VLOOKUP(AC$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G233*1000","v":1.8490730694686643},{"$f":"VLOOKUP(AD$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H233*1000","v":1.8554627790756026},{"$f":"VLOOKUP(AE$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I233*1000","v":1.8636972356598265},{"$f":"VLOOKUP(AF$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J233*1000","v":1.8810088092140542},{"$f":"VLOOKUP(AG$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K233*1000","v":1.8888347486097639},{"$f":"VLOOKUP(AH$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L233*1000","v":1.9161927591253389},{"$f":"VLOOKUP(AI$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M233*1000","v":2.0088208280029476},{"$f":"VLOOKUP(AJ$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N233*1000","v":1.988148280312132},{"$f":"VLOOKUP(AK$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O233*1000","v":1.9981389751880723},{"$f":"VLOOKUP(AL$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P233*1000","v":2.0081798745608768},{"$f":"VLOOKUP(AM$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q233*1000","v":2.0182712307144492},{"$f":"VLOOKUP(AN$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R233*1000","v":2.0284132972004514},{"$f":"VLOOKUP(AO$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S233*1000","v":2.0386063288446747},{"$f":"VLOOKUP(AP$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T233*1000","v":2.0488505817534417},{"$f":"VLOOKUP(AQ$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U233*1000","v":2.0591463133200421},{"$f":"VLOOKUP(AR$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V233*1000","v":2.0694937822311981},{"$f":"VLOOKUP(AS$62+$A233-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W233*1000","v":2.0798932484735655}]
[2036,{"$f":"'Resource Options'!$B$29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/200 MWh Lithium-ion)"},null,{"$f":"'Other PPA'!D765","v":248132.01290261259},{"$f":"'Other PPA'!E765","v":246891.35283809953},{"$f":"'Other PPA'!F765","v":245656.89607390904},{"$f":"'Other PPA'!G765","v":244428.61159353951},{"$f":"'Other PPA'!H765","v":243206.4685355718},{"$f":"'Other PPA'!I765","v":241990.43619289395},{"$f":"'Other PPA'!J765","v":240780.48401192948},{"$f":"'Other PPA'!K765","v":239576.58159186982},{"$f":"'Other PPA'!L765","v":238378.69868391048},{"$f":"'Other PPA'!M765","v":237186.80519049094},{"$f":"'Other PPA'!N765","v":236000.87116453849},{"$f":"'Other PPA'!O765","v":234820.8668087158},{"$f":"'Other PPA'!P765","v":233646.76247467223},{"$f":"'Other PPA'!Q765","v":232478.52866229886},{"$f":"'Other PPA'!R765","v":231316.13601898737},{"$f":"'Other PPA'!S765","v":230159.55533889242},{"$f":"'Other PPA'!T765","v":229008.75756219795},{"$f":"'Other PPA'!U765","v":227863.71377438697},{"$f":"'Other PPA'!V765","v":226724.39520551503},{"$f":"'Other PPA'!W765","v":225590.77322948744},null,1.1479046153126846,{"$f":"VLOOKUP(Z$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D234*1000","v":1.7756537756584099},{"$f":"VLOOKUP(AA$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E234*1000","v":1.788577872712714},{"$f":"VLOOKUP(AB$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F234*1000","v":1.8343247299315262},{"$f":"VLOOKUP(AC$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G234*1000","v":1.8406634747559565},{"$f":"VLOOKUP(AD$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H234*1000","v":1.8488322527233569},{"$f":"VLOOKUP(AE$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I234*1000","v":1.8660057479242114},{"$f":"VLOOKUP(AF$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J234*1000","v":1.8737692670655186},{"$f":"VLOOKUP(AG$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K234*1000","v":1.9009090681253362},{"$f":"VLOOKUP(AH$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L234*1000","v":1.9927983288763038},{"$f":"VLOOKUP(AI$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M234*1000","v":1.9722906669098419},{"$f":"VLOOKUP(AJ$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N234*1000","v":1.982201675286273},{"$f":"VLOOKUP(AK$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O234*1000","v":1.9921624877248973},{"$f":"VLOOKUP(AL$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P234*1000","v":2.0021733544973843},{"$f":"VLOOKUP(AM$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q234*1000","v":2.0122345271330495},{"$f":"VLOOKUP(AN$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R234*1000","v":2.0223462584251752},{"$f":"VLOOKUP(AO$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S234*1000","v":2.0325088024373623},{"$f":"VLOOKUP(AP$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T234*1000","v":2.0427224145099121},{"$f":"VLOOKUP(AQ$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U234*1000","v":2.0529873512662431},{"$f":"VLOOKUP(AR$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V234*1000","v":2.0633038706193401},{"$f":"VLOOKUP(AS$62+$A234-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W234*1000","v":2.073672231778231}]
[2037,{"$f":"'Resource Options'!$B$29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/200 MWh Lithium-ion)"},null,{"$f":"'Other PPA'!D812","v":248876.40894132041},{"$f":"'Other PPA'!E812","v":247632.0268966138},{"$f":"'Other PPA'!F812","v":246393.86676213072},{"$f":"'Other PPA'!G812","v":245161.89742832008},{"$f":"'Other PPA'!H812","v":243936.08794117847},{"$f":"'Other PPA'!I812","v":242716.40750147257},{"$f":"'Other PPA'!J812","v":241502.82546396522},{"$f":"'Other PPA'!K812","v":240295.31133664539},{"$f":"'Other PPA'!L812","v":239093.83477996217},{"$f":"'Other PPA'!M812","v":237898.36560606235},{"$f":"'Other PPA'!N812","v":236708.87377803202},{"$f":"'Other PPA'!O812","v":235525.32940914185},{"$f":"'Other PPA'!P812","v":234347.70276209613},{"$f":"'Other PPA'!Q812","v":233175.96424828566},{"$f":"'Other PPA'!R812","v":232010.08442704423},{"$f":"'Other PPA'!S812","v":230850.03400490902},{"$f":"'Other PPA'!T812","v":229695.78383488447},{"$f":"'Other PPA'!U812","v":228547.30491571003},{"$f":"'Other PPA'!V812","v":227404.56839113147},{"$f":"'Other PPA'!W812","v":226267.54554917582},null,1.148930460453379,{"$f":"VLOOKUP(Z$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D235*1000","v":1.774312047207528},{"$f":"VLOOKUP(AA$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E235*1000","v":1.8196940242092412},{"$f":"VLOOKUP(AB$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F235*1000","v":1.8259822107499273},{"$f":"VLOOKUP(AC$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G235*1000","v":1.8340858339578667},{"$f":"VLOOKUP(AD$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H235*1000","v":1.8511223521282059},{"$f":"VLOOKUP(AE$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I235*1000","v":1.858823948883541},{"$f":"VLOOKUP(AF$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J235*1000","v":1.8857472809418843},{"$f":"VLOOKUP(AG$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K235*1000","v":1.9769036263528641},{"$f":"VLOOKUP(AH$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L235*1000","v":1.9565595349703819},{"$f":"VLOOKUP(AI$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M235*1000","v":1.9663914924325445},{"$f":"VLOOKUP(AJ$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N235*1000","v":1.9762728567161254},{"$f":"VLOOKUP(AK$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O235*1000","v":1.9862038760966083},{"$f":"VLOOKUP(AL$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P235*1000","v":1.9961848000970939},{"$f":"VLOOKUP(AM$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q235*1000","v":2.0062158794945666},{"$f":"VLOOKUP(AN$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R235*1000","v":2.016297366326198},{"$f":"VLOOKUP(AO$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S235*1000","v":2.026429513895676},{"$f":"VLOOKUP(AP$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T235*1000","v":2.0366125767795737},{"$f":"VLOOKUP(AQ$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U235*1000","v":2.0468468108337428},{"$f":"VLOOKUP(AR$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V235*1000","v":2.0571324731997418},{"$f":"VLOOKUP(AS$62+$A235-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W235*1000","v":2.0674698223112982}]
[2038,{"$f":"'Resource Options'!$B$29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/200 MWh Lithium-ion)"},null,{"$f":"'Other PPA'!D859","v":249623.03816814433},{"$f":"'Other PPA'!E859","v":248374.92297730359},{"$f":"'Other PPA'!F859","v":247133.04836241706},{"$f":"'Other PPA'!G859","v":245897.38312060497},{"$f":"'Other PPA'!H859","v":244667.89620500195},{"$f":"'Other PPA'!I859","v":243444.55672397694},{"$f":"'Other PPA'!J859","v":242227.33394035706},{"$f":"'Other PPA'!K859","v":241016.19727065528},{"$f":"'Other PPA'!L859","v":239811.116284302},{"$f":"'Other PPA'!M859","v":238612.0607028805},{"$f":"'Other PPA'!N859","v":237419.00039936608},{"$f":"'Other PPA'!O859","v":236231.90539736924},{"$f":"'Other PPA'!P859","v":235050.74587038238},{"$f":"'Other PPA'!Q859","v":233875.49214103047},{"$f":"'Other PPA'!R859","v":232706.11468032532},{"$f":"'Other PPA'!S859","v":231542.58410692369},{"$f":"'Other PPA'!T859","v":230384.87118638906},{"$f":"'Other PPA'!U859","v":229232.94683045711},{"$f":"'Other PPA'!V859","v":228086.78209630481},{"$f":"'Other PPA'!W859","v":226946.3481858233},null,1.1500021466697765,{"$f":"VLOOKUP(Z$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D236*1000","v":1.805180014046057},{"$f":"VLOOKUP(AA$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E236*1000","v":1.8114180455594995},{"$f":"VLOOKUP(AB$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F236*1000","v":1.8194570336870171},{"$f":"VLOOKUP(AC$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G236*1000","v":1.8363576673654689},{"$f":"VLOOKUP(AD$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H236*1000","v":1.8439978356322269},{"$f":"VLOOKUP(AE$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I236*1000","v":1.870706425261391},{"$f":"VLOOKUP(AF$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J236*1000","v":1.9611357011177468},{"$f":"VLOOKUP(AG$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K236*1000","v":1.9409538756685247},{"$f":"VLOOKUP(AH$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L236*1000","v":1.9507074127321855},{"$f":"VLOOKUP(AI$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M236*1000","v":1.9605099625449101},{"$f":"VLOOKUP(AJ$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N236*1000","v":1.9703617714019197},{"$f":"VLOOKUP(AK$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O236*1000","v":1.9802630868361002},{"$f":"VLOOKUP(AL$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P236*1000","v":1.9902141576242216},{"$f":"VLOOKUP(AM$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q236*1000","v":2.0002152337931878},{"$f":"VLOOKUP(AN$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R236*1000","v":2.0102665666263189},{"$f":"VLOOKUP(AO$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S236*1000","v":2.0203684086696674},{"$f":"VLOOKUP(AP$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T236*1000","v":2.0305210137383596},{"$f":"VLOOKUP(AQ$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U236*1000","v":2.0407246369229743},{"$f":"VLOOKUP(AR$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V236*1000","v":2.0509795345959541},{"$f":"VLOOKUP(AS$62+$A236-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W236*1000","v":2.0612859644180443}]
[2039,{"$f":"'Resource Options'!$B$29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/200 MWh Lithium-ion)"},null,{"$f":"'Other PPA'!D906","v":250371.90728264875},{"$f":"'Other PPA'!E906","v":249120.0477462355},{"$f":"'Other PPA'!F906","v":247874.44750750432},{"$f":"'Other PPA'!G906","v":246635.07526996679},{"$f":"'Other PPA'!H906","v":245401.89989361697},{"$f":"'Other PPA'!I906","v":244174.89039414888},{"$f":"'Other PPA'!J906","v":242954.01594217814},{"$f":"'Other PPA'!K906","v":241739.24586246724},{"$f":"'Other PPA'!L906","v":240530.54963315491},{"$f":"'Other PPA'!M906","v":239327.89688498914},{"$f":"'Other PPA'!N906","v":238131.25740056418},{"$f":"'Other PPA'!O906","v":236940.60111356137},{"$f":"'Other PPA'!P906","v":235755.89810799356},{"$f":"'Other PPA'!Q906","v":234577.11861745358},{"$f":"'Other PPA'!R906","v":233404.23302436632},{"$f":"'Other PPA'!S906","v":232237.21185924447},{"$f":"'Other PPA'!T906","v":231076.02579994826},{"$f":"'Other PPA'!U906","v":229920.64567094852},{"$f":"'Other PPA'!V906","v":228771.04244259378},{"$f":"'Other PPA'!W906","v":227627.1872303808},null,1.1493243786460761,{"$f":"VLOOKUP(Z$62+$A237-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D237*1000","v":1.7969700451961137},{"$f":"VLOOKUP(AA$62+$A237-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E237*1000","v":1.80494491377725},{"$f":"VLOOKUP(AB$62+$A237-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F237*1000","v":1.8217107467882767},{"$f":"VLOOKUP(AC$62+$A237-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G237*1000","v":1.8292899765244921},{"$f":"VLOOKUP(AD$62+$A237-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H237*1000","v":1.8557855365255076},{"$f":"VLOOKUP(AE$62+$A237-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I237*1000","v":1.9454935419861994},{"$f":"VLOOKUP(AF$62+$A237-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J237*1000","v":1.9254726882255053},{"$f":"VLOOKUP(AG$62+$A237-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K237*1000","v":1.9351484303773925},{"$f":"VLOOKUP(AH$62+$A237-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L237*1000","v":1.9448727943491382},{"$f":"VLOOKUP(AI$62+$A237-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M237*1000","v":1.9546460244714956},{"$f":"VLOOKUP(AJ$62+$A237-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N237*1000","v":1.9644683663030109},{"$f":"VLOOKUP(AK$62+$A237-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O237*1000","v":1.9743400666361917},{"$f":"VLOOKUP(AL$62+$A237-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P237*1000","v":1.9842613735037105},{"$f":"VLOOKUP(AM$62+$A237-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q237*1000","v":1.9942325361846334},{"$f":"VLOOKUP(AN$62+$A237-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R237*1000","v":2.0042538052106869},{"$f":"VLOOKUP(AO$62+$A237-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S237*1000","v":2.0143254323725497},{"$f":"VLOOKUP(AP$62+$A237-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T237*1000","v":2.0244476707261807},{"$f":"VLOOKUP(AQ$62+$A237-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U237*1000","v":2.0346207745991767},{"$f":"VLOOKUP(AR$62+$A237-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V237*1000","v":2.0448449995971623},{"$f":"VLOOKUP(AS$62+$A237-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W237*1000","v":2.0551206026102133}]
[2040,{"$f":"'Resource Options'!$B$29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 50 MW/200 MWh Lithium-ion)"},null,{"$f":"'Other PPA'!D953","v":251123.02300449664},{"$f":"'Other PPA'!E953","v":249867.40788947415},{"$f":"'Other PPA'!F953","v":248618.07085002679},{"$f":"'Other PPA'!G953","v":247374.98049577666},{"$f":"'Other PPA'!H953","v":246138.10559329778},{"$f":"'Other PPA'!I953","v":244907.4150653313},{"$f":"'Other PPA'!J953","v":243682.87799000464},{"$f":"'Other PPA'!K953","v":242464.46360005462},{"$f":"'Other PPA'!L953","v":241252.14128205433},{"$f":"'Other PPA'!M953","v":240045.88057564406},{"$f":"'Other PPA'!N953","v":238845.65117276582},{"$f":"'Other PPA'!O953","v":237651.422916902},{"$f":"'Other PPA'!P953","v":236463.1658023175},{"$f":"'Other PPA'!Q953","v":235280.84997330591},{"$f":"'Other PPA'!R953","v":234104.44572343939},{"$f":"'Other PPA'!S953","v":232933.9234948222},{"$f":"'Other PPA'!T953","v":231769.25387734809},{"$f":"'Other PPA'!U953","v":230610.40760796136},{"$f":"'Other PPA'!V953","v":229457.35556992155},{"$f":"'Other PPA'!W953","v":228310.06879207195},null,1.1489731169943549,{"$f":"VLOOKUP(Z$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/D238*1000","v":1.7905485435776312},{"$f":"VLOOKUP(AA$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/E238*1000","v":1.8071806511010324},{"$f":"VLOOKUP(AB$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/F238*1000","v":1.8146994283567996},{"$f":"VLOOKUP(AC$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/G238*1000","v":1.8409836578692726},{"$f":"VLOOKUP(AD$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/H238*1000","v":1.9299761458387525},{"$f":"VLOOKUP(AE$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/I238*1000","v":1.9101149798448436},{"$f":"VLOOKUP(AF$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/J238*1000","v":1.9197135475827576},{"$f":"VLOOKUP(AG$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/K238*1000","v":1.9293603493294045},{"$f":"VLOOKUP(AH$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/L238*1000","v":1.9390556274667383},{"$f":"VLOOKUP(AI$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/M238*1000","v":1.9487996255947118},{"$f":"VLOOKUP(AJ$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/N238*1000","v":1.9585925885373989},{"$f":"VLOOKUP(AK$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/O238*1000","v":1.9684347623491445},{"$f":"VLOOKUP(AL$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/P238*1000","v":1.9783263943207483},{"$f":"VLOOKUP(AM$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/Q238*1000","v":1.9882677329856766},{"$f":"VLOOKUP(AN$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/R238*1000","v":1.9982590281263082},{"$f":"VLOOKUP(AO$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/S238*1000","v":2.0083005307802089},{"$f":"VLOOKUP(AP$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/T238*1000","v":2.0183924932464414},{"$f":"VLOOKUP(AQ$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/U238*1000","v":2.0285351690919007},{"$f":"VLOOKUP(AR$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/V238*1000","v":2.0387288131576891},{"$f":"VLOOKUP(AS$62+$A238-1,$B$4:$I$56,7,FALSE)*'Resource Options'!$J$22/W238*1000","v":2.0489736815655166}]

{"sheet":"Fixed O&M","index":15,"n_rows":51,"n_cols":55,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[null,"Fixed O&M ($/kW/Yr)"]
[null,"Inflation",{"$f":"'Capital Costs'!B110","v":100},{"$f":"'Capital Costs'!C110","v":102},{"$f":"'Capital Costs'!D110","v":104.04},{"$f":"'Capital Costs'!E110","v":106.1208},{"$f":"'Capital Costs'!F110","v":108.243216},{"$f":"'Capital Costs'!G110","v":110.40808032000001},{"$f":"'Capital Costs'!H110","v":112.61624192640001},{"$f":"'Capital Costs'!I110","v":114.868566764928},{"$f":"'Capital Costs'!J110","v":117.16593810022657},{"$f":"'Capital Costs'!K110","v":119.5092568622311},{"$f":"'Capital Costs'!L110","v":121.89944199947573},{"$f":"'Capital Costs'!M110","v":124.33743083946524},{"$f":"'Capital Costs'!N110","v":126.82417945625456},{"$f":"'Capital Costs'!O110","v":129.36066304537965},{"$f":"'Capital Costs'!P110","v":131.94787630628724},{"$f":"'Capital Costs'!Q110","v":134.58683383241299},{"$f":"'Capital Costs'!R110","v":137.27857050906127},{"$f":"'Capital Costs'!S110","v":140.02414191924251},{"$f":"'Capital Costs'!T110","v":142.82462475762736},{"$f":"'Capital Costs'!U110","v":145.6811172527799},{"$f":"'Capital Costs'!V110","v":148.59473959783551},{"$f":"'Capital Costs'!W110","v":151.56663438979223},{"$f":"'Capital Costs'!X110","v":154.59796707758807},{"$f":"Y2/X2*Y2","v":157.68992641913982},{"$f":"Z2/Y2*Z2","v":160.84372494752262},164.06059944647308,167.34181143540255,170.68864766411059,174.1024206173928,177.58446902974066,181.13615841033547,184.75888157854217,188.45405921011303,192.22314039431529,196.06760320220161,199.98895526624565,203.98873437157056,208.06850905900197,212.22987924018202,216.47447682498566,220.80396636148538,225.22004568871509,229.72444660248939,234.31893553453918,239.00531424522995,{"$f":"AU2/AT2*AU2","v":243.78542053013456},{"$f":"AV2/AU2*AV2","v":248.66112894073726},{"$f":"AW2/AV2*AW2","v":253.63435151955201},{"$f":"AX2/AW2*AX2","v":258.70703854994304},{"$f":"AY2/AX2*AY2","v":263.8811793209419},{"$f":"AZ2/AY2*AZ2","v":269.15880290736072},{"$f":"BA2/AZ2*BA2","v":274.54197896550795},{"$f":"BB2/BA2*BB2","v":280.0328185448181}]
[]
[null,"Plant",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,{"$f":"'Resource Options'!C7","v":"GE - 7F.06 Simple Cycle"},{"$f":"'Resource Options'!Q7","v":2},{"$f":"$C5*D$2/100","v":2.04},{"$f":"$C5*E$2/100","v":2.0808},2.1224159999999999,2.16486432,2.2081616064,2.2523248385280001,2.2973713352985601,2.3433187620045315,2.3901851372446221,2.4379888399895147,2.4867486167893049,2.536483589125091,2.5872132609075931,2.6389575261257447,2.6917366766482598,2.7455714101812254,2.8004828383848501,{"$f":"$C5*U$2/100","v":2.8564924951525472},2.913622345055598,2.9718947919567102,3.0313326877958446,3.0919593415517612,3.1537985283827963,3.2168744989504523,3.2812119889294618,3.3468362287080509,3.4137729532822116,3.4820484123478561,3.5516893805948131,3.6227231682067096,3.6951776315708433,3.7690811842022605,3.8444628078863059,{"$f":"$C5*AK$2/100","v":3.921352064044032},3.999779105324913,4.0797746874314109,4.1613701811800397,4.2445975848036399,4.3294895364997128,4.4160793272297072,4.504400913774302,4.5944889320497877,4.6863787106907839,4.7801062849045994,4.8757084106026909,4.9732225788147453,5.0726870303910401,5.1741407709988607,5.2776235864188381,{"$f":"$C5*BA$2/100","v":5.3831760581472148},5.4908395793101592,5.6006563708963624]
[null,{"$f":"'Resource Options'!C8","v":"GE- 7E.03 Simple Cycle"},{"$f":"'Resource Options'!Q8","v":5},{"$f":"$C6*D$2/100","v":5.0999999999999996},5.2020000000000008,5.3060400000000003,5.4121608000000005,5.5204040159999996,5.6308120963200006,5.7434283382464004,5.8582969050113283,5.9754628431115542,6.094972099973786,6.2168715419732621,6.3412089728127272,6.4680331522689825,6.597393815314363,6.7293416916206503,6.8639285254530638,7.0012070959621262,7.1412312378813683,7.2840558626389953,7.4297369798917758,7.5783317194896105,7.7298983538794026,7.8844963209569912,8.0421862473761294,8.2030299723236553,8.3670905717701274,8.5344323832055302,8.7051210308696394,8.8792234514870323,9.0568079205167731,9.237944078927109,9.4227029605056511,9.6111570197157654,9.8033801601100805,9.9994477633122827,10.199436718578529,10.403425452950097,10.611493962009101,10.823723841249283,11.040198318074269,11.261002284435754,11.48622233012447,11.715946776726959,11.950265712261498,12.189271026506729,12.433056447036863,12.681717575977601,12.935351927497152,13.194058966047097,13.457940145368037,13.727098948275398,14.001640927240906]
[null,{"$f":"'Resource Options'!C9","v":"GE-LMS100PB Wet Intercooler DLN"},{"$f":"'Resource Options'!Q9","v":3},3.06,3.1212,3.183624,3.2472964800000002,3.3122424096000005,3.3784872577920004,3.4460570029478403,3.5149781430067968,3.585277705866933,3.6569832599842722,3.7301229251839572,3.8047253836876367,3.8808198913613898,3.9584362891886173,4.0376050149723897,4.1183571152718379,4.2007242575772752,4.2847387427288206,4.3704335175833968,4.4578421879350651,4.5469990316937672,4.6379390123276423,4.730697792574194,4.8253117484256789,4.9218179833941926,5.020254343062077,5.1206594299233181,5.2230726185217842,5.3275340708922201,5.4340847523100635,5.5427664473562652,5.6536217763033916,5.7666942118294582,5.8820280960660485,5.9996686579873701,6.1196620311471168,6.2420552717700595,6.3668963772054603,6.4942343047495692,6.6241189908445612,6.7566013706614525,6.891733398074682,7.0295680660361759,7.1701594273568983,7.3135626159040363,7.459833868222117,7.6090305455865606,7.7612111564982911,7.9164353796282567,8.0747640872208208,8.2362593689652392,8.4009845563445431]
[null,{"$f":"'Resource Options'!C10","v":"10X Wartsila 18V50SG-B"},{"$f":"'Resource Options'!Q10","v":7},7.14,7.2828000000000008,7.4284559999999997,7.5770251200000009,7.7285656224000014,7.8831369348480003,8.0407996735449601,8.2016156670158598,8.3656479803561776,8.5329609399633011,8.7036201587625666,8.8776925619378186,9.055246413176576,9.2363513414401055,9.4210783682689083,9.6094999356342878,9.8016899343469746,9.997723733033915,10.197678207694592,10.401631771848486,10.609664407285457,10.821857695431165,11.038294849339788,11.259060746326584,11.484241961253115,11.713926800478177,11.948205336487741,12.187169443217494,12.430912832081846,12.679531088723484,12.933121710497954,13.191784144707913,13.455619827602071,13.724732224154113,13.999226868637194,14.27921140600994,14.564795634130137,14.85609154681274,15.153213377748996,15.456277645303976,15.765403198210056,16.080711262174258,16.402325487417741,16.730371997166095,17.064979437109418,17.40627902585161,17.754404606368642,18.109492698496013,18.471682552465932,18.841116203515252,19.217938527585556,19.602297298137266]
[null,{"$f":"'Resource Options'!C11","v":"Jenbacher 920"},{"$f":"'Resource Options'!Q11","v":13},13.26,13.5252,13.795704000000001,14.07161808,14.353050441600001,14.640111450432,14.93291367944064,15.231571953029453,15.536203392090043,15.846927459931845,16.16386600913048,16.487143329313092,16.816886195899357,17.153223919817343,17.496288398213689,17.846214166177965,18.203138449501527,18.567201218491558,18.938545242861387,19.317316147718614,19.703662470672988,20.097735720086447,20.499690434488176,20.909684243177939,21.327877928041499,21.754435486602333,22.189524196334379,22.633314680261066,23.085980973866285,23.54770059334361,24.018654605210482,24.499027697314695,24.989008251260987,25.488788416286212,25.998564184611936,26.518535468304172,27.048906177670254,27.589884301223659,28.141681987248134,28.704515626993096,29.278605939532962,29.864178058323624,30.461461619490091,31.070690851879895,31.692104668917491,32.325946762295843,32.972465697541764,33.631915011492595,34.304553311722451,34.990644377956897,35.690457265516031,36.404266410826352]
[null,{"$f":"'Resource Options'!C12","v":"Siemens- SGT-800-50"},{"$f":"'Resource Options'!Q12","v":4},4.08,4.1616,4.2448319999999997,4.3297286399999999,4.4163232128000001,4.5046496770560003,4.5947426705971202,4.686637524009063,4.7803702744892442,4.8759776799790293,4.9734972335786098,5.072967178250182,5.1744265218151861,5.2779150522514895,5.3834733532965195,5.4911428203624508,5.6009656767697003,5.7129849903050944,5.8272446901111961,5.9437895839134205,6.0626653755916893,6.1839186831035224,6.3075970567655926,6.4337489979009046,6.5624239778589235,6.6936724574161017,6.8275459065644233,6.9640968246957122,7.1033787611896262,7.2454463364134192,7.3903552631416867,7.5381623684045209,7.6889256157726118,7.8427041280880641,7.999558210649826,8.1595493748628218,8.3227403623600793,8.4891951696072798,8.6589790729994256,8.8321586544594144,9.0088018275486039,9.1889778640995754,9.3727574213815679,9.5602125698091989,9.7514168212053818,9.9464451576294906,10.14537406078208,10.348281541997721,10.555247172837676,10.76635211629443,10.981679158620318,11.201312741792725]
[null,{"$f":"'Resource Options'!C13","v":"PW- FT8 Swift Pac"},{"$f":"'Resource Options'!Q13","v":6},6.12,6.2423999999999999,6.367248,6.4945929600000003,6.624484819200001,6.7569745155840009,6.8921140058956807,7.0299562860135936,7.1705554117338659,7.3139665199685444,7.4602458503679143,7.6094507673752734,7.7616397827227797,7.9168725783772347,8.0752100299447793,8.2367142305436758,8.4014485151545504,8.5694774854576412,8.7408670351667936,8.9156843758701303,9.0939980633875344,9.2758780246552845,9.461395585148388,9.6506234968513578,9.8436359667883853,10.040508686124154,10.241318859846636,10.446145237043568,10.65506814178444,10.868169504620127,11.08553289471253,11.307243552606783,11.533388423658916,11.764056192132097,11.99933731597474,12.239324062294234,12.484110543540119,12.733792754410921,12.988468609499138,13.248237981689122,13.513202741322905,13.783466796149364,14.059136132072352,14.340318854713797,14.627125231808073,14.919667736444234,15.218061091173121,15.522422312996582,15.832870759256513,16.149528174441642,16.472518737930478,16.801969112689086]
[null,{"$f":"'Resource Options'!C14","v":"GE- LM6000- PF Sprint"},{"$f":"'Resource Options'!Q14","v":6},6.12,6.2423999999999999,6.367248,6.4945929600000003,6.624484819200001,6.7569745155840009,6.8921140058956807,7.0299562860135936,7.1705554117338659,7.3139665199685444,7.4602458503679143,7.6094507673752734,7.7616397827227797,7.9168725783772347,8.0752100299447793,8.2367142305436758,8.4014485151545504,8.5694774854576412,8.7408670351667936,8.9156843758701303,9.0939980633875344,9.2758780246552845,9.461395585148388,9.6506234968513578,9.8436359667883853,10.040508686124154,10.241318859846636,10.446145237043568,10.65506814178444,10.868169504620127,11.08553289471253,11.307243552606783,11.533388423658916,11.764056192132097,11.99933731597474,12.239324062294234,12.484110543540119,12.733792754410921,12.988468609499138,13.248237981689122,13.513202741322905,13.783466796149364,14.059136132072352,14.340318854713797,14.627125231808073,14.919667736444234,15.218061091173121,15.522422312996582,15.832870759256513,16.149528174441642,16.472518737930478,16.801969112689086]
[null,{"$f":"'Resource Options'!C15","v":"GE - 7F.06 One on One"},{"$f":"'Resource Options'!Q15","v":17},17.34,17.686800000000002,18.040535999999999,18.401346720000003,18.769373654400002,19.144761127488003,19.527656350037759,19.918209477038516,20.316573666579288,20.722905139910871,21.137363242709089,21.560110507563273,21.991312717714539,22.43113897206883,22.879761751510209,23.337356986540417,23.804104126271227,24.28018620879665,24.765789932972584,25.261105731632039,25.76632784626468,26.281654403189972,26.807287491253771,27.343433241078845,27.890301905900422,28.448107944018435,29.017070102898803,29.597411504956778,30.189359735055913,30.793146929757032,31.409009868352168,32.037190065719216,32.677933867033602,33.331492544374271,33.99812239526176,34.678084843166992,35.371646540030333,36.079079470830941,36.800661060247563,37.536674281452513,38.287407767081561,39.053155922423201,39.834219040871659,40.630903421689091,41.443521490122876,42.272391919925333,43.117839758323846,43.980196553490316,44.859800484560118,45.756996494251325,46.672136424136355,47.605579152619072]
[null,{"$f":"'Resource Options'!C16","v":"Siemens- SGT6-5000F CCCT (Flex Plant)"},{"$f":"'Resource Options'!Q16","v":13},13.26,13.5252,13.795704000000001,14.07161808,14.353050441600001,14.640111450432,14.93291367944064,15.231571953029453,15.536203392090043,15.846927459931845,16.16386600913048,16.487143329313092,16.816886195899357,17.153223919817343,17.496288398213689,17.846214166177965,18.203138449501527,18.567201218491558,18.938545242861387,19.317316147718614,19.703662470672988,20.097735720086447,20.499690434488176,20.909684243177939,21.327877928041499,21.754435486602333,22.189524196334379,22.633314680261066,23.085980973866285,23.54770059334361,24.018654605210482,24.499027697314695,24.989008251260987,25.488788416286212,25.998564184611936,26.518535468304172,27.048906177670254,27.589884301223659,28.141681987248134,28.704515626993096,29.278605939532962,29.864178058323624,30.461461619490091,31.070690851879895,31.692104668917491,32.325946762295843,32.972465697541764,33.631915011492595,34.304553311722451,34.990644377956897,35.690457265516031,36.404266410826352]
[null,{"$f":"'Resource Options'!C17","v":"MHI- 501 F 1 on 1"},{"$f":"'Resource Options'!Q17","v":13},13.26,13.5252,13.795704000000001,14.07161808,14.353050441600001,14.640111450432,14.93291367944064,15.231571953029453,15.536203392090043,15.846927459931845,16.16386600913048,16.487143329313092,16.816886195899357,17.153223919817343,17.496288398213689,17.846214166177965,18.203138449501527,18.567201218491558,18.938545242861387,19.317316147718614,19.703662470672988,20.097735720086447,20.499690434488176,20.909684243177939,21.327877928041499,21.754435486602333,22.189524196334379,22.633314680261066,23.085980973866285,23.54770059334361,24.018654605210482,24.499027697314695,24.989008251260987,25.488788416286212,25.998564184611936,26.518535468304172,27.048906177670254,27.589884301223659,28.141681987248134,28.704515626993096,29.278605939532962,29.864178058323624,30.461461619490091,31.070690851879895,31.692104668917491,32.325946762295843,32.972465697541764,33.631915011492595,34.304553311722451,34.990644377956897,35.690457265516031,36.404266410826352]
[null,{"$f":"'Resource Options'!C18","v":"GE - 7F.04 One on One"},{"$f":"'Resource Options'!Q18","v":14},14.28,14.565600000000002,14.856911999999999,15.154050240000002,15.457131244800003,15.766273869696001,16.08159934708992,16.40323133403172,16.731295960712355,17.065921879926602,17.407240317525133,17.755385123875637,18.110492826353152,18.472702682880211,18.842156736537817,19.218999871268576,19.603379868693949,19.99544746606783,20.395356415389184,20.803263543696971,21.219328814570915,21.643715390862329,22.076589698679577,22.518121492653169,22.96848392250623,23.427853600956354,23.896410672975481,24.374338886434987,24.861825664163693,25.359062177446969,25.866243420995907,26.383568289415827,26.911239655204142,27.449464448308227,27.998453737274389,28.558422812019881,29.129591268260274,29.71218309362548,30.306426755497991,30.912555290607951,31.530806396420111,32.161422524348517,32.804650974835482,33.460743994332191,34.129958874218836,34.81255805170322,35.508809212737283,36.218985396992025,36.943365104931864,37.682232407030504,38.435877055171112,39.204594596274532]
[null,{"$f":"'Resource Options'!C19","v":"Siemens- SGT-800 3 on 2"},{"$f":"'Resource Options'!Q19","v":26},26.52,27.0504,27.591408000000001,28.143236160000001,28.706100883200001,29.280222900864,29.86582735888128,30.463143906058907,31.072406784180085,31.693854919863689,32.32773201826096,32.974286658626184,33.633772391798715,34.306447839634686,34.992576796427379,35.692428332355931,{"$f":"$C17*T$2/100","v":36.406276899003053},37.134402436983116,37.877090485722775,38.634632295437228,39.407324941345976,40.195471440172895,40.999380868976353,41.819368486355877,42.655755856082997,43.508870973204665,44.379048392668757,45.266629360522131,46.171961947732569,47.095401186687219,48.037309210420965,48.99805539462939,{"$f":"$C17*AJ$2/100","v":49.978016502521974},50.977576832572424,51.997128369223873,53.037070936608345,54.097812355340508,55.179768602447318,56.283363974496268,57.409031253986193,58.557211879065925,59.728356116647248,60.922923238980182,62.141381703759791,63.384209337834982,64.651893524591685,65.944931395083529,67.263830022985189,68.609106623444902,69.981288755913795,71.380914531032062,72.808532821652705]
[null,{"$f":"'Resource Options'!C20","v":"Siemens- SGT-800 2 on 1"},{"$f":"'Resource Options'!Q20","v":32},32.64,33.2928,33.958655999999998,34.637829119999999,35.330585702400001,36.037197416448002,36.757941364776961,37.493100192072504,38.242962195913954,39.007821439832234,39.787977868628879,40.583737426001456,41.395412174521489,42.223320418011916,43.067786826372156,43.929142562899607,44.807725414157602,{"$f":"$C18*U$2/100","v":45.703879922440755},46.617957520889568,47.550316671307364,48.501323004733514,49.47134946482818,50.460776454124741,51.469991983207237,52.499391822871388,53.549379659328814,54.620367252515386,55.712774597565698,56.82703008951701,57.963570691307353,59.122842105133493,60.305298947236167,61.511404926180894,{"$f":"$C18*AK$2/100","v":62.741633024704512},63.996465685198608,65.276394998902575,66.581922898880634,67.913561356858239,69.271832583995405,70.657269235675315,72.070414620388831,73.511822912796603,74.982059371052543,{"$f":"$C18*AU$2/100","v":76.481700558473591},78.011334569643054,79.571561261035924,81.162992486256641,82.786252335981771,84.44197738270141,86.130816930355437,87.853433268962547,89.610501934341798]
[null,{"$f":"'Resource Options'!C21","v":"Small Nuclear (share)"},{"$f":"'Resource Options'!Q21","v":135},{"$f":"$C19*D$2/100","v":137.69999999999999},140.45400000000001,143.26308,146.1283416,149.05090843200003,152.03192660064002,155.07256513265281,158.17401643530587,161.33749676401197,164.56424669929223,167.85553163327808,171.21264226594366,174.63689511126253,178.12963301348776,181.69222567375752,185.32607018723272,189.0325915909774,192.81324342279694,196.66950829125287,200.60289845707794,204.61495642621949,208.70725555474391,212.88140066583878,217.13902867915553,221.48180925273863,225.91144543779345,230.42967434654929,235.03826783348029,239.73903319014988,244.53381385395289,249.42449013103192,254.41297993365259,259.50123953232566,264.69126432297219,269.98508960943161,275.38479140162025,280.89248722965266,286.51033697424572,292.24054371373063,298.08535458800526,304.04706167976536,310.12800291336066,316.3305629716279,322.65717423106048,329.11031771568167,335.69252406999527,342.40637455139517,349.2545020424231,356.23959208327159,363.36438392493699,370.63167160343573,378.04430503550446]
[null,{"$f":"'Resource Options'!C22","v":"NW Wind On System"},{"$f":"'Resource Options'!Q22","v":35},35.700000000000003,36.414000000000001,37.14228,37.885125600000002,38.642828112000004,39.415684674239998,40.2039983677248,41.008078335079297,41.828239901780883,42.664804699816507,43.518100793812835,44.388462809689088,45.27623206588288,46.181756707200542,47.105391841344542,48.047499678171441,49.00844967173488,49.988618665169582,50.988391038472962,52.008158859242428,53.04832203642728,54.109288477155822,55.191474246698938,56.295303731632913,57.42120980626558,58.569634002390892,59.741026682438708,60.935847216087474,62.15456416040923,63.397655443617417,64.665608552489758,65.958920723539563,67.278099138010361,68.623661120770564,69.996134343185972,71.39605703004969,72.82397817065069,74.280457734063702,75.766066888744987,77.28138822651988,78.827015991050288,80.403556310871295,82.01162743708872,83.651859985830484,85.324897185547087,87.03139512925803,88.772023031843204,90.547463492480063,92.358412762329664,94.205581017576264,96.089692637927783,98.011486490686323]
[null,{"$f":"'Resource Options'!C23","v":"NW Wind Off System"},{"$f":"'Resource Options'!Q23","v":35},35.700000000000003,36.414000000000001,37.14228,37.885125600000002,38.642828112000004,39.415684674239998,40.2039983677248,41.008078335079297,41.828239901780883,42.664804699816507,43.518100793812835,44.388462809689088,45.27623206588288,46.181756707200542,47.105391841344542,48.047499678171441,49.00844967173488,49.988618665169582,50.988391038472962,52.008158859242428,53.04832203642728,54.109288477155822,55.191474246698938,56.295303731632913,57.42120980626558,58.569634002390892,59.741026682438708,60.935847216087474,62.15456416040923,63.397655443617417,64.665608552489758,65.958920723539563,67.278099138010361,68.623661120770564,69.996134343185972,71.39605703004969,72.82397817065069,74.280457734063702,75.766066888744987,77.28138822651988,78.827015991050288,80.403556310871295,82.01162743708872,83.651859985830484,85.324897185547087,87.03139512925803,88.772023031843204,90.547463492480063,92.358412762329664,94.205581017576264,96.089692637927783,98.011486490686323]
[null,{"$f":"'Resource Options'!C24","v":"Wind Montana"},{"$f":"'Resource Options'!Q24","v":35},35.700000000000003,36.414000000000001,37.14228,37.885125600000002,38.642828112000004,39.415684674239998,40.2039983677248,41.008078335079297,41.828239901780883,42.664804699816507,43.518100793812835,44.388462809689088,45.27623206588288,46.181756707200542,47.105391841344542,48.047499678171441,49.00844967173488,49.988618665169582,50.988391038472962,52.008158859242428,53.04832203642728,54.109288477155822,55.191474246698938,56.295303731632913,57.42120980626558,58.569634002390892,59.741026682438708,60.935847216087474,62.15456416040923,63.397655443617417,64.665608552489758,65.958920723539563,67.278099138010361,68.623661120770564,69.996134343185972,71.39605703004969,72.82397817065069,74.280457734063702,75.766066888744987,77.28138822651988,78.827015991050288,80.403556310871295,82.01162743708872,83.651859985830484,85.324897185547087,87.03139512925803,88.772023031843204,90.547463492480063,92.358412762329664,94.205581017576264,96.089692637927783,98.011486490686323]
[null,{"$f":"'Resource Options'!C25","v":"Off Shore Wind (Share)"},{"$f":"'Resource Options'!Q25","v":90},91.8,93.63600000000001,95.508719999999997,97.418894400000013,99.367272288000009,101.35461773376001,103.38171008843521,105.44934429020391,107.558331176008,109.70949779952817,111.90368775551872,114.1417615106291,116.42459674084168,118.7530886756585,121.1281504491717,123.55071345815513,126.02172772731826,128.54216228186462,131.11300552750191,133.73526563805197,136.409970950813,139.13817036982925,141.92093377722583,144.75935245277037,147.65453950182575,150.60763029186231,153.61978289769954,156.69217855565353,159.82602212676659,163.02254256930192,166.28299342068797,169.60865328910171,173.00082635488377,176.46084288198145,179.9900597396211,183.58986093441351,187.26165815310179,191.00689131616383,194.82702914248708,198.72356972533686,202.69804111984359,206.75200194224047,210.88704198108528,215.10478282070696,219.4068784771211,223.79501604666351,228.27091636759681,232.83633469494873,237.49306138884771,242.24292261662464,247.08778106895716,252.02953669033627]
[null,{"$f":"'Resource Options'!C26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},{"$f":"'Resource Options'!Q26","v":10},10.199999999999999,10.404000000000002,10.612080000000001,10.824321600000001,11.040808031999999,11.261624192640001,11.486856676492801,11.716593810022657,11.950925686223108,12.189944199947572,12.433743083946524,12.682417945625454,12.936066304537965,13.194787630628726,13.458683383241301,13.727857050906128,14.002414191924252,14.282462475762737,14.568111725277991,14.859473959783552,15.156663438979221,15.459796707758805,15.768992641913982,16.084372494752259,16.406059944647311,16.734181143540255,17.06886476641106,17.410242061739279,17.758446902974065,18.113615841033546,18.475888157854218,18.845405921011302,19.222314039431531,19.606760320220161,19.998895526624565,20.398873437157057,20.806850905900195,21.222987924018202,21.647447682498566,22.080396636148539,22.522004568871509,22.972444660248939,23.431893553453918,23.900531424522995,24.378542053013458,24.866112894073726,25.363435151955201,25.870703854994304,26.388117932094193,26.915880290736073,27.454197896550795,28.003281854481813]
[null,{"$f":"'Resource Options'!C27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'Resource Options'!Q27","v":8},8.16,8.3231999999999999,8.4896639999999994,8.6594572799999998,8.8326464256000001,9.0092993541120006,9.1894853411942403,9.3732750480181259,9.5607405489784885,9.7519553599580586,9.9469944671572197,10.145934356500364,10.348853043630372,10.555830104502979,10.766946706593039,10.982285640724902,11.201931353539401,11.425969980610189,11.654489380222392,11.887579167826841,12.125330751183379,12.367837366207045,12.615194113531185,12.867497995801809,13.124847955717847,13.387344914832203,13.655091813128847,13.928193649391424,14.206757522379252,14.490892672826838,14.780710526283373,15.076324736809042,15.377851231545224,15.685408256176128,15.999116421299652,16.319098749725644,16.645480724720159,16.97839033921456,17.317958145998851,17.664317308918829,18.017603655097208,18.377955728199151,18.745514842763136,19.120425139618398,19.502833642410764,19.892890315258981,20.29074812156416,20.696563083995443,21.110494345675352,21.532704232588859,21.963358317240637,22.402625483585449]
[null,{"$f":"'Resource Options'!C28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'Resource Options'!Q28","v":8},{"$f":"$C26*D$2/100","v":8.16},8.3231999999999999,8.4896639999999994,8.6594572799999998,8.8326464256000001,9.0092993541120006,9.1894853411942403,9.3732750480181259,9.5607405489784885,9.7519553599580586,9.9469944671572197,10.145934356500364,10.348853043630372,10.555830104502979,10.766946706593039,10.982285640724902,11.201931353539401,{"$f":"$C26*U$2/100","v":11.425969980610189},11.654489380222392,11.887579167826841,12.125330751183379,12.367837366207045,12.615194113531185,12.867497995801809,13.124847955717847,13.387344914832203,13.655091813128847,13.928193649391424,14.206757522379252,14.490892672826838,{"$f":"$C26*AH$2/100","v":14.780710526283373},15.076324736809042,15.377851231545224,15.685408256176128,15.999116421299652,16.319098749725644,16.645480724720159,16.97839033921456,17.317958145998851,17.664317308918829,18.017603655097208,18.377955728199151,18.745514842763136,19.120425139618398,19.502833642410764,19.892890315258981,20.29074812156416,20.696563083995443,21.110494345675352,21.532704232588859,21.963358317240637,22.402625483585449]
[{"$f":"A29","v":0.02},{"$f":"'Resource Options'!C29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 25 MW/100 MWh Lithium-ion)"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,{"$f":"'Resource Options'!C30","v":"Geothermal (Off System)"},{"$f":"'Resource Options'!Q30","v":30},{"$f":"$C28*D$2/100","v":30.6},31.212000000000003,31.836240000000004,32.4729648,33.122424096000003,33.784872577919998,34.460570029478404,35.149781430067968,35.852777058669332,36.569832599842719,37.301229251839572,38.047253836876365,38.808198913613893,39.584362891886173,40.376050149723895,41.183571152718379,42.00724257577275,42.847387427288211,43.704335175833968,44.578421879350657,45.469990316937668,46.379390123276416,47.306977925741947,48.253117484256784,49.218179833941925,50.202543430620764,51.206594299233174,52.230726185217833,53.275340708922194,54.340847523100635,55.427664473562658,56.53621776303391,{"$f":"$C28*AJ$2/100","v":57.666942118294592},58.820280960660483,59.996686579873696,61.196620311471172,62.420552717700595,63.668963772054603,64.942343047495697,66.241189908445619,67.566013706614527,68.917333980746818,70.295680660361754,71.701594273568986,73.13562615904037,74.598338682221168,76.090305455865604,77.612111564982911,79.164353796282569,80.747640872208208,82.362593689652385,84.009845563445438]
[{"$f":"(D2-C2)/100","v":0.02},{"$f":"'Resource Options'!C31","v":"Distribution Scale 4hr Lithium-Ion"},{"$f":"0.035*'Capital Costs'!B199*1000000/('Resource Options'!$J31*1000)","v":68.250000000000014},{"$f":"0.035*'Capital Costs'!C199*1000000/('Resource Options'!$J31*1000)","v":64.045800000000028},{"$f":"0.035*'Capital Costs'!D199*1000000/('Resource Options'!$J31*1000)","v":60.100578720000023},{"$f":"0.035*'Capital Costs'!E199*1000000/('Resource Options'!$J31*1000)","v":56.398383070848006},{"$f":"0.035*'Capital Costs'!F199*1000000/('Resource Options'!$J31*1000)","v":52.924242673683771},{"$f":"0.035*'Capital Costs'!G199*1000000/('Resource Options'!$J31*1000)","v":49.664109324984864},{"$f":"0.035*'Capital Costs'!H199*1000000/('Resource Options'!$J31*1000)","v":47.615755940610882},{"$f":"0.035*'Capital Costs'!I199*1000000/('Resource Options'!$J31*1000)","v":45.681832372802731},{"$f":"0.035*'Capital Costs'!J199*1000000/('Resource Options'!$J31*1000)","v":44.679022456447797},{"$f":"0.035*'Capital Costs'!K199*1000000/('Resource Options'!$J31*1000)","v":43.734425258717245},{"$f":"0.035*'Capital Costs'!L199*1000000/('Resource Options'!$J31*1000)","v":42.969374276677712},{"$f":"0.035*'Capital Costs'!M199*1000000/('Resource Options'!$J31*1000)","v":42.261764441703754},{"$f":"0.035*'Capital Costs'!N199*1000000/('Resource Options'!$J31*1000)","v":41.654096263825856},{"$f":"0.035*'Capital Costs'!O199*1000000/('Resource Options'!$J31*1000)","v":40.993499139501431},{"$f":"0.035*'Capital Costs'!P199*1000000/('Resource Options'!$J31*1000)","v":40.364702693060593},{"$f":"0.035*'Capital Costs'!Q199*1000000/('Resource Options'!$J31*1000)","v":39.780554646885463},{"$f":"0.035*'Capital Costs'!R199*1000000/('Resource Options'!$J31*1000)","v":39.26994282871803},{"$f":"0.035*'Capital Costs'!S199*1000000/('Resource Options'!$J31*1000)","v":38.849344221080671},{"$f":"0.035*'Capital Costs'!T199*1000000/('Resource Options'!$J31*1000)","v":38.559021990264533},{"$f":"0.035*'Capital Costs'!U199*1000000/('Resource Options'!$J31*1000)","v":38.35023045037687},{"$f":"0.035*'Capital Costs'!V199*1000000/('Resource Options'!$J31*1000)","v":38.212613372022552},{"$f":"0.035*'Capital Costs'!W199*1000000/('Resource Options'!$J31*1000)","v":38.163635363172155},{"$f":"0.035*'Capital Costs'!X199*1000000/('Resource Options'!$J31*1000)","v":38.099465292559273},{"$f":"0.035*'Capital Costs'!Y199*1000000/('Resource Options'!$J31*1000)","v":38.020173932563836},{"$f":"0.035*'Capital Costs'!Z199*1000000/('Resource Options'!$J31*1000)","v":37.925850097783389},{"$f":"0.035*'Capital Costs'!AA199*1000000/('Resource Options'!$J31*1000)","v":37.816600479903414},{"$f":"0.035*'Capital Costs'!AB199*1000000/('Resource Options'!$J31*1000)","v":37.692549447049991},{"$f":"0.035*'Capital Costs'!AC199*1000000/('Resource Options'!$J31*1000)","v":37.553838808151575},{"$f":"0.035*'Capital Costs'!AD199*1000000/('Resource Options'!$J31*1000)","v":37.400627542933762},{"$f":"0.035*'Capital Costs'!AE199*1000000/('Resource Options'!$J31*1000)","v":37.233091498266276},{"$f":"0.035*'Capital Costs'!AF199*1000000/('Resource Options'!$J31*1000)","v":37.051423051673758},{"$f":"0.035*'Capital Costs'!AG199*1000000/('Resource Options'!$J31*1000)","v":36.855830742912126},{"$f":"0.035*'Capital Costs'!AH199*1000000/('Resource Options'!$J31*1000)","v":36.646538874598662},{"$f":"AI29/AH29*AI29","v":36.438435504421292},{"$f":"AJ29/AI29*AJ29","v":36.231513883298788},36.025767300475685,35.821189083304638,35.617772597030033,35.415511244572791,35.214398466316432,35.01442773989433,34.815592579978187,34.617886538067701,34.421303202281436,34.225836197148872,34.031479183403647,33.838225857777957,33.646069952798136,33.4550052365814,33.26502551263372,33.07612461964888,32.888296431308653,32.701534856084109]
[{"$f":"A29","v":0.02},{"$f":"'Resource Options'!C32","v":"Distribution Scale 8hr Lithium-Ion"},{"$f":"0.035*'Capital Costs'!B200*1000000/('Resource Options'!$J32*1000)","v":133.77000000000001},{"$f":"0.035*'Capital Costs'!C200*1000000/('Resource Options'!$J32*1000)","v":125.52976800000005},{"$f":"0.035*'Capital Costs'!D200*1000000/('Resource Options'!$J32*1000)","v":117.7971342912},{"$f":"0.035*'Capital Costs'!E200*1000000/('Resource Options'!$J32*1000)","v":110.54083081886209},{"$f":"0.035*'Capital Costs'!F200*1000000/('Resource Options'!$J32*1000)","v":103.7315156404202},{"$f":"0.035*'Capital Costs'!G200*1000000/('Resource Options'!$J32*1000)","v":97.341654276970317},{"$f":"0.035*'Capital Costs'!H200*1000000/('Resource Options'!$J32*1000)","v":93.326881643597318},{"$f":"0.035*'Capital Costs'!I200*1000000/('Resource Options'!$J32*1000)","v":89.536391450693358},{"$f":"0.035*'Capital Costs'!J200*1000000/('Resource Options'!$J32*1000)","v":87.57088401463767},{"$f":"0.035*'Capital Costs'!K200*1000000/('Resource Options'!$J32*1000)","v":85.719473507085794},{"$f":"0.035*'Capital Costs'!L200*1000000/('Resource Options'!$J32*1000)","v":84.219973582288304},{"$f":"0.035*'Capital Costs'!M200*1000000/('Resource Options'!$J32*1000)","v":82.833058305739343},{"$f":"0.035*'Capital Costs'!N200*1000000/('Resource Options'!$J32*1000)","v":81.642028677098665},{"$f":"0.035*'Capital Costs'!O200*1000000/('Resource Options'!$J32*1000)","v":80.347258313422799},{"$f":"0.035*'Capital Costs'!P200*1000000/('Resource Options'!$J32*1000)","v":79.114817278398775},{"$f":"0.035*'Capital Costs'!Q200*1000000/('Resource Options'!$J32*1000)","v":77.969887107895516},{"$f":"0.035*'Capital Costs'!R200*1000000/('Resource Options'!$J32*1000)","v":76.969087944287324},{"$f":"0.035*'Capital Costs'!S200*1000000/('Resource Options'!$J32*1000)","v":76.144714673318106},{"$f":"0.035*'Capital Costs'!T200*1000000/('Resource Options'!$J32*1000)","v":75.575683100918468},{"$f":"0.035*'Capital Costs'!U200*1000000/('Resource Options'!$J32*1000)","v":75.166451682738639},{"$f":"0.035*'Capital Costs'!V200*1000000/('Resource Options'!$J32*1000)","v":74.896722209164167},{"$f":"0.035*'Capital Costs'!W200*1000000/('Resource Options'!$J32*1000)","v":74.80072531181743},{"$f":"0.035*'Capital Costs'!X200*1000000/('Resource Options'!$J32*1000)","v":74.674951973416171},{"$f":"0.035*'Capital Costs'!Y200*1000000/('Resource Options'!$J32*1000)","v":74.519540907825103},{"$f":"0.035*'Capital Costs'!Z200*1000000/('Resource Options'!$J32*1000)","v":74.334666191655415},{"$f":"0.035*'Capital Costs'!AA200*1000000/('Resource Options'!$J32*1000)","v":74.120536940610677},{"$f":"0.035*'Capital Costs'!AB200*1000000/('Resource Options'!$J32*1000)","v":73.87739691621799},{"$f":"0.035*'Capital Costs'!AC200*1000000/('Resource Options'!$J32*1000)","v":73.605524063977086},{"$f":"0.035*'Capital Costs'!AD200*1000000/('Resource Options'!$J32*1000)","v":73.305229984150145},{"$f":"0.035*'Capital Costs'!AE200*1000000/('Resource Options'!$J32*1000)","v":72.976859336601848},{"$f":"0.035*'Capital Costs'!AF200*1000000/('Resource Options'!$J32*1000)","v":72.620789181280514},{"$f":"0.035*'Capital Costs'!AG200*1000000/('Resource Options'!$J32*1000)","v":72.237428256107719},{"$f":"0.035*'Capital Costs'!AH200*1000000/('Resource Options'!$J32*1000)","v":71.827216194213349},{"$f":"AI30/AH30*AI30","v":71.419333588665722},71.01376721126563,70.610503908932358,70.209530603277116,69.810834290178903,69.414402039362727,69.020220993980274,68.628278370192959,68.238561456757324,67.85105761461277,67.465754276471685,67.082638946411862,66.701699199471221,66.322922681244876,65.94629710748444,65.571810263699646,65.199450004762213,64.82920425451195,64.461061005365124,64.095008317925036]
[{"$f":"A30","v":0.02},{"$f":"'Resource Options'!C33","v":"4hr Lithium-Ion"},{"$f":"0.035*'Capital Costs'!B201*1000000/('Resource Options'!$J33*1000)","v":50.330000000000013},{"$f":"0.035*'Capital Costs'!C201*1000000/('Resource Options'!$J33*1000)","v":47.229672000000008},{"$f":"0.035*'Capital Costs'!D201*1000000/('Resource Options'!$J33*1000)","v":44.320324204800009},{"$f":"0.035*'Capital Costs'!E201*1000000/('Resource Options'!$J33*1000)","v":41.590192233784322},{"$f":"0.035*'Capital Costs'!F201*1000000/('Resource Options'!$J33*1000)","v":39.02823639218321},{"$f":"0.035*'Capital Costs'!G201*1000000/('Resource Options'!$J33*1000)","v":36.624097030424728},{"$f":"0.035*'Capital Costs'!H201*1000000/('Resource Options'!$J33*1000)","v":35.113567714153042},{"$f":"0.035*'Capital Costs'!I201*1000000/('Resource Options'!$J33*1000)","v":33.687423052354021},{"$f":"0.035*'Capital Costs'!J201*1000000/('Resource Options'!$J33*1000)","v":32.947915021729195},{"$f":"0.035*'Capital Costs'!K201*1000000/('Resource Options'!$J33*1000)","v":32.251335139505322},{"$f":"0.035*'Capital Costs'!L201*1000000/('Resource Options'!$J33*1000)","v":31.687159081980791},{"$f":"0.035*'Capital Costs'!M201*1000000/('Resource Options'!$J33*1000)","v":31.1653421882923},{"$f":"0.035*'Capital Costs'!N201*1000000/('Resource Options'!$J33*1000)","v":30.717225860195672},{"$f":"0.035*'Capital Costs'!O201*1000000/('Resource Options'!$J33*1000)","v":30.230077826975929},{"$f":"0.035*'Capital Costs'!P201*1000000/('Resource Options'!$J33*1000)","v":29.766380755190323},{"$f":"0.035*'Capital Costs'!Q201*1000000/('Resource Options'!$J33*1000)","v":29.335609016523737},{"$f":"0.035*'Capital Costs'!R201*1000000/('Resource Options'!$J33*1000)","v":28.95906553215206},{"$f":"0.035*'Capital Costs'!S201*1000000/('Resource Options'!$J33*1000)","v":28.64890102046871},{"$f":"0.035*'Capital Costs'!T201*1000000/('Resource Options'!$J33*1000)","v":28.434806985641224},{"$f":"0.035*'Capital Costs'!U201*1000000/('Resource Options'!$J33*1000)","v":28.280836609047139},{"$f":"0.035*'Capital Costs'!V201*1000000/('Resource Options'!$J33*1000)","v":28.17935283536842},{"$f":"0.035*'Capital Costs'!W201*1000000/('Resource Options'!$J33*1000)","v":28.14323469345722},{"$f":"0.035*'Capital Costs'!X201*1000000/('Resource Options'!$J33*1000)","v":28.095913379846277},{"$f":"0.035*'Capital Costs'!Y201*1000000/('Resource Options'!$J33*1000)","v":28.03744108462913},{"$f":"0.035*'Capital Costs'!Z201*1000000/('Resource Options'!$J33*1000)","v":27.967883302878217},{"$f":"0.035*'Capital Costs'!AA201*1000000/('Resource Options'!$J33*1000)","v":27.887318712872368},{"$f":"0.035*'Capital Costs'!AB201*1000000/('Resource Options'!$J33*1000)","v":27.79583902813226},{"$f":"0.035*'Capital Costs'!AC201*1000000/('Resource Options'!$J33*1000)","v":27.693548823652296},{"$f":"0.035*'Capital Costs'!AD201*1000000/('Resource Options'!$J33*1000)","v":27.580565336789103},{"$f":"0.035*'Capital Costs'!AE201*1000000/('Resource Options'!$J33*1000)","v":27.457018243336869},{"$f":"0.035*'Capital Costs'!AF201*1000000/('Resource Options'!$J33*1000)","v":27.32304940938813},{"$f":"0.035*'Capital Costs'!AG201*1000000/('Resource Options'!$J33*1000)","v":27.178812619644944},{"$f":"0.035*'Capital Costs'!AH201*1000000/('Resource Options'!$J33*1000)","v":27.02447328290917},{"$f":"AI31/AH31*AI31","v":26.87101038736299},26.718418955991627,26.566694040043107,26.415830718867749,26.265824099758586,26.116669317792688,25.968361535673388,25.820895943573401,25.674267758978832,25.528472226534078,25.383504617887596,25.239360231538562,25.096034392684398,24.953522453069152,24.811819790832757,24.67092181036114,24.530823942137165,24.391521642592455,24.253010393960025,24.115285704127775]
[0.02,{"$f":"'Resource Options'!C34","v":"8hr Lithium-Ion"},{"$f":"0.035*'Capital Costs'!B202*1000000/('Resource Options'!$J34*1000)","v":98.630000000000024},{"$f":"0.035*'Capital Costs'!C202*1000000/('Resource Options'!$J34*1000)","v":92.554392000000007},{"$f":"0.035*'Capital Costs'!D202*1000000/('Resource Options'!$J34*1000)","v":86.853041452800014},{"$f":"0.035*'Capital Costs'!E202*1000000/('Resource Options'!$J34*1000)","v":81.502894099307554},{"$f":"0.035*'Capital Costs'!F202*1000000/('Resource Options'!$J34*1000)","v":76.482315822790213},{"$f":"0.035*'Capital Costs'!G202*1000000/('Resource Options'!$J34*1000)","v":71.771005168106328},{"$f":"0.035*'Capital Costs'!H202*1000000/('Resource Options'!$J34*1000)","v":68.810871918277684},{"$f":"0.035*'Capital Costs'!I202*1000000/('Resource Options'!$J34*1000)","v":66.016104423875959},{"$f":"0.035*'Capital Costs'!J202*1000000/('Resource Options'!$J34*1000)","v":64.566915529369197},{"$f":"0.035*'Capital Costs'!K202*1000000/('Resource Options'!$J34*1000)","v":63.201851476443686},{"$f":"0.035*'Capital Costs'!L202*1000000/('Resource Options'!$J34*1000)","v":62.096254723937335},{"$f":"0.035*'Capital Costs'!M202*1000000/('Resource Options'!$J34*1000)","v":61.07366779319036},{"$f":"0.035*'Capital Costs'!N202*1000000/('Resource Options'!$J34*1000)","v":60.195509369980144},{"$f":"0.035*'Capital Costs'!O202*1000000/('Resource Options'!$J34*1000)","v":59.240861833392344},{"$f":"0.035*'Capital Costs'!P202*1000000/('Resource Options'!$J34*1000)","v":58.332170353356318},{"$f":"0.035*'Capital Costs'!Q202*1000000/('Resource Options'!$J34*1000)","v":57.488001535858082},{"$f":"0.035*'Capital Costs'!R202*1000000/('Resource Options'!$J34*1000)","v":56.750101995552527},{"$f":"0.035*'Capital Costs'!S202*1000000/('Resource Options'!$J34*1000)","v":56.142283084618121},{"$f":"0.035*'Capital Costs'!T202*1000000/('Resource Options'!$J34*1000)","v":55.722730240289977},{"$f":"0.035*'Capital Costs'!U202*1000000/('Resource Options'!$J34*1000)","v":55.420999697006167},{"$f":"0.035*'Capital Costs'!V202*1000000/('Resource Options'!$J34*1000)","v":55.222125375569014},{"$f":"0.035*'Capital Costs'!W202*1000000/('Resource Options'!$J34*1000)","v":55.151345873548301},{"$f":"0.035*'Capital Costs'!X202*1000000/('Resource Options'!$J34*1000)","v":55.058611894580551},{"$f":"0.035*'Capital Costs'!Y202*1000000/('Resource Options'!$J34*1000)","v":54.944025713828168},{"$f":"0.035*'Capital Costs'!Z202*1000000/('Resource Options'!$J34*1000)","v":54.8077156797711},{"$f":"0.035*'Capital Costs'!AA202*1000000/('Resource Options'!$J34*1000)","v":54.649835975573261},{"$f":"0.035*'Capital Costs'!AB202*1000000/('Resource Options'!$J34*1000)","v":54.470566329121503},{"$f":"0.035*'Capital Costs'!AC202*1000000/('Resource Options'!$J34*1000)","v":54.270111672498047},{"$f":"0.035*'Capital Costs'!AD202*1000000/('Resource Options'!$J34*1000)","v":54.0487017517884},{"$f":"0.035*'Capital Costs'!AE202*1000000/('Resource Options'!$J34*1000)","v":53.806590688263782},{"$f":"0.035*'Capital Costs'!AF202*1000000/('Resource Options'!$J34*1000)","v":53.544056492111118},{"$f":"0.035*'Capital Costs'!AG202*1000000/('Resource Options'!$J34*1000)","v":53.261400530013525},{"$f":"0.035*'Capital Costs'!AH202*1000000/('Resource Options'!$J34*1000)","v":52.958946948009768},{"$f":"AI32/AH32*AI32","v":52.658210898184223},52.359182627249247,52.061852437302846,51.766210685514139,51.472247783810644,51.179954198567316,50.889320450297362,50.600337113344807,50.312994815578804,50.027284238089692,49.743196114886764,49.460721232597756,49.179850430170035,48.90057459857352,48.622884680505244,48.34677167009562,48.072226612616355,47.799240604190061,47.527804791501467,47.257910371510299]
[0.02,{"$f":"'Resource Options'!C35","v":"16hr Lithium-Ion"},{"$f":"0.035*'Capital Costs'!B203*1000000/('Resource Options'!$J35*1000)","v":195.23},{"$f":"0.035*'Capital Costs'!C203*1000000/('Resource Options'!$J35*1000)","v":183.20383200000003},{"$f":"0.035*'Capital Costs'!D203*1000000/('Resource Options'!$J35*1000)","v":171.91847594880002},{"$f":"0.035*'Capital Costs'!E203*1000000/('Resource Options'!$J35*1000)","v":161.32829783035399},{"$f":"0.035*'Capital Costs'!F203*1000000/('Resource Options'!$J35*1000)","v":151.39047468400418},{"$f":"0.035*'Capital Costs'!G203*1000000/('Resource Options'!$J35*1000)","v":142.06482144346953},{"$f":"0.035*'Capital Costs'!H203*1000000/('Resource Options'!$J35*1000)","v":136.20548032652695},{"$f":"0.035*'Capital Costs'!I203*1000000/('Resource Options'!$J35*1000)","v":130.67346716691983},{"$f":"0.035*'Capital Costs'!J203*1000000/('Resource Options'!$J35*1000)","v":127.80491654464917},{"$f":"0.035*'Capital Costs'!K203*1000000/('Resource Options'!$J35*1000)","v":125.10288415032042},{"$f":"0.035*'Capital Costs'!L203*1000000/('Resource Options'!$J35*1000)","v":122.91444600785044},{"$f":"0.035*'Capital Costs'!M203*1000000/('Resource Options'!$J35*1000)","v":120.89031900298646},{"$f":"0.035*'Capital Costs'!N203*1000000/('Resource Options'!$J35*1000)","v":119.15207638954902},{"$f":"0.035*'Capital Costs'!O203*1000000/('Resource Options'!$J35*1000)","v":117.26242984622513},{"$f":"0.035*'Capital Costs'!P203*1000000/('Resource Options'!$J35*1000)","v":115.46374954968825},{"$f":"0.035*'Capital Costs'!Q203*1000000/('Resource Options'!$J35*1000)","v":113.79278657452676},{"$f":"0.035*'Capital Costs'!R203*1000000/('Resource Options'!$J35*1000)","v":112.33217492235345},{"$f":"0.035*'Capital Costs'!S203*1000000/('Resource Options'!$J35*1000)","v":111.12904721291692},{"$f":"0.035*'Capital Costs'!T203*1000000/('Resource Options'!$J35*1000)","v":110.29857674958745},{"$f":"0.035*'Capital Costs'!U203*1000000/('Resource Options'!$J35*1000)","v":109.70132587292417},{"$f":"0.035*'Capital Costs'!V203*1000000/('Resource Options'!$J35*1000)","v":109.30767045597013},{"$f":"0.035*'Capital Costs'!W203*1000000/('Resource Options'!$J35*1000)","v":109.16756823373044},{"$f":"0.035*'Capital Costs'!X203*1000000/('Resource Options'!$J35*1000)","v":108.98400892404906},{"$f":"0.035*'Capital Costs'!Y203*1000000/('Resource Options'!$J35*1000)","v":108.75719497222622},{"$f":"0.035*'Capital Costs'!Z203*1000000/('Resource Options'!$J35*1000)","v":108.48738043355681},{"$f":"0.035*'Capital Costs'!AA203*1000000/('Resource Options'!$J35*1000)","v":108.17487050097503},{"$f":"0.035*'Capital Costs'!AB203*1000000/('Resource Options'!$J35*1000)","v":107.82002093109995},{"$f":"0.035*'Capital Costs'!AC203*1000000/('Resource Options'!$J35*1000)","v":107.4232373701895},{"$f":"0.035*'Capital Costs'!AD203*1000000/('Resource Options'!$J35*1000)","v":106.98497458178696},{"$f":"0.035*'Capital Costs'!AE203*1000000/('Resource Options'!$J35*1000)","v":106.50573557811758},{"$f":"0.035*'Capital Costs'!AF203*1000000/('Resource Options'!$J35*1000)","v":105.98607065755705},{"$f":"0.035*'Capital Costs'!AG203*1000000/('Resource Options'!$J35*1000)","v":105.42657635075068},{"$f":"0.035*'Capital Costs'!AH203*1000000/('Resource Options'!$J35*1000)","v":104.82789427821095},{"$f":"AI33/AH33*AI33","v":104.23261191982668},103.64070996976449,103.05216923182233,102.46697061880694,101.8850951519148,101.30652396011664,100.73123827954541,100.15921945288777,99.590448928778954,99.02490826120119,98.462579108885421,97.903443234716505,97.347482505141727,96.794678889582727,96.245014459850736,95.698471389565142,95.155031953575346,94.614678527385919,94.077393586585018,93.543159706276043]
[0.02,{"$f":"'Resource Options'!C36","v":"40hr Lithium-Ion"},{"$f":"0.035*'Capital Costs'!B204*1000000/('Resource Options'!$J36*1000)","v":485.03},{"$f":"0.035*'Capital Costs'!C204*1000000/('Resource Options'!$J36*1000)","v":455.15215200000006},{"$f":"0.035*'Capital Costs'!D204*1000000/('Resource Options'!$J36*1000)","v":427.11477943680012},{"$f":"0.035*'Capital Costs'!E204*1000000/('Resource Options'!$J36*1000)","v":400.80450902349315},{"$f":"0.035*'Capital Costs'!F204*1000000/('Resource Options'!$J36*1000)","v":376.11495126764601},{"$f":"0.035*'Capital Costs'!G204*1000000/('Resource Options'!$J36*1000)","v":352.94627026955902},{"$f":"0.035*'Capital Costs'!H204*1000000/('Resource Options'!$J36*1000)","v":338.38930555127473},{"$f":"0.035*'Capital Costs'!I204*1000000/('Resource Options'!$J36*1000)","v":324.64555539605146},{"$f":"0.035*'Capital Costs'!J204*1000000/('Resource Options'!$J36*1000)","v":317.51891959048902},{"$f":"0.035*'Capital Costs'!K204*1000000/('Resource Options'!$J36*1000)","v":310.80598217195057},{"$f":"0.035*'Capital Costs'!L204*1000000/('Resource Options'!$J36*1000)","v":305.36901985958968},{"$f":"0.035*'Capital Costs'!M204*1000000/('Resource Options'!$J36*1000)","v":300.34027263237471},{"$f":"0.035*'Capital Costs'!N204*1000000/('Resource Options'!$J36*1000)","v":296.0217774482557},{"$f":"0.035*'Capital Costs'!O204*1000000/('Resource Options'!$J36*1000)","v":291.32713388472354},{"$f":"0.035*'Capital Costs'!P204*1000000/('Resource Options'!$J36*1000)","v":286.85848713868393},{"$f":"0.035*'Capital Costs'!Q204*1000000/('Resource Options'!$J36*1000)","v":282.70714169053269},{"$f":"0.035*'Capital Costs'!R204*1000000/('Resource Options'!$J36*1000)","v":279.0783937027561},{"$f":"0.035*'Capital Costs'!S204*1000000/('Resource Options'!$J36*1000)","v":276.08933959781331},{"$f":"0.035*'Capital Costs'!T204*1000000/('Resource Options'!$J36*1000)","v":274.0261162774799},{"$f":"0.035*'Capital Costs'!U204*1000000/('Resource Options'!$J36*1000)","v":272.54230440067818},{"$f":"0.035*'Capital Costs'!V204*1000000/('Resource Options'!$J36*1000)","v":271.56430569717355},{"$f":"0.035*'Capital Costs'!W204*1000000/('Resource Options'!$J36*1000)","v":271.21623531427684},{"$f":"0.035*'Capital Costs'!X204*1000000/('Resource Options'!$J36*1000)","v":270.76020001245462},{"$f":"0.035*'Capital Costs'!Y204*1000000/('Resource Options'!$J36*1000)","v":270.19670274742037},{"$f":"0.035*'Capital Costs'!Z204*1000000/('Resource Options'!$J36*1000)","v":269.5263746949139},{"$f":"0.035*'Capital Costs'!AA204*1000000/('Resource Options'!$J36*1000)","v":268.74997407718024},{"$f":"0.035*'Capital Costs'!AB204*1000000/('Resource Options'!$J36*1000)","v":267.8683847370354},{"$f":"0.035*'Capital Costs'!AC204*1000000/('Resource Options'!$J36*1000)","v":266.88261446326396},{"$f":"0.035*'Capital Costs'!AD204*1000000/('Resource Options'!$J36*1000)","v":265.7937930717826},{"$f":"0.035*'Capital Costs'!AE204*1000000/('Resource Options'!$J36*1000)","v":264.60317024767892},{"$f":"0.035*'Capital Costs'!AF204*1000000/('Resource Options'!$J36*1000)","v":263.31211315389481},{"$f":"0.035*'Capital Costs'!AG204*1000000/('Resource Options'!$J36*1000)","v":261.92210381296212},{"$f":"0.035*'Capital Costs'!AH204*1000000/('Resource Options'!$J36*1000)","v":260.43473626881445},{"$f":"AI34/AH34*AI34","v":258.95581498475394},257.48529199731001,256.02311961538049,254.56925041868493,253.12363725622674,251.68623324476394,250.25699176728875,248.83586647151569,247.42281126837827,246.01778033053441,244.62072809087999,243.23160924107123,241.85037873005516,240.47699176260858,239.11140379788532,237.75357054797169,236.40344797645017,235.06099229697125,233.72615997183334,232.39890771057088]
[null,{"$f":"'Resource Options'!C37","v":"4 hr Vanadium Flow Battery"},{"$f":"'Resource Options'!Q37","v":56.000000000000007},{"$f":"$C35*D$2/100","v":57.120000000000012},58.262400000000007,59.427648000000005,60.616200960000008,61.828524979200012,63.065095478784016,64.326397388359695,65.612925336126892,66.925183842849421,68.263687519706423,69.628961270100547,71.021540495502563,72.441971305412622,73.890810731520872,75.368626946151295,{"$f":"$C35*S$2/100","v":76.875999485074317},{"$f":"$C35*T$2/100","v":78.413519474775811},79.981789864271335,81.58142566155675,83.213054174787899,84.877315258283659,86.574861563449318,88.306358794718307,90.072485970612675,91.873935690024936,93.711414403825444,{"$f":"$C35*AD$2/100","v":95.585642691901938},97.497355545739978,99.44730265665477,101.43624870978788,103.46497368398363,105.53427315766331,107.64495862081658,109.79785779323292,111.99381494909758,114.23369124807952,{"$f":"$C35*AN$2/100","v":116.51836507304111},118.84873237450194,121.22570702199198,123.65022116243182,126.12322558568047,128.64569009739407,131.21860389934196,133.84297597732879,136.51983549687537,139.25023220681288,{"$f":"$C35*AX$2/100","v":142.03523685094916},144.87594158796813,147.77346041972748,150.72892962812202,153.74350822068448,156.81837838509816]
[null,{"$f":"'Resource Options'!C38","v":"4 hr Zinc Bromide Flow Battery"},{"$f":"'Resource Options'!Q38","v":63.000000000000007},{"$f":"$C36*D$2/100","v":64.260000000000005},65.545200000000008,66.856104000000002,68.193226080000017,69.557090601600009,70.948232413632013,72.367197061904648,73.81454100314275,75.290831823205593,76.796648459669711,78.332581428863108,79.899233057440384,81.497217718589184,83.127162072960971,84.789705314420189,86.485499420708607,88.215209409122792,89.979513597305242,91.779103869251344,93.614685946636385,95.486979665569109,97.396719258880495,99.344653644058113,101.33154671693927,103.35817765127806,105.42534120430362,107.53384802838967,109.68452498895748,111.87821548873663,114.11577979851135,116.39809539448159,118.72605730237123,121.10057844841866,123.52259001738703,125.99304181773478,128.51290265408946,131.08316070717126,133.7048239213147,136.37892039974099,139.10649880773582,141.88862878389054,144.72640135956834,147.62092938675971,150.57334797449488,153.58481493398477,156.65651123266449,159.7896414573178,162.98543428646414,166.24514297219343,169.57004583163729,172.96144674827002,176.42067568323543]
[null,{"$f":"'Resource Options'!C39","v":"Hydrogen Fuel Cell with 4 hrs storage w/ Electrolysis"},{"$f":"'Resource Options'!Q39","v":156.59955257270693},159.73154362416105,162.92617449664428,166.18469798657719,169.50839194630873,172.89855978523491,176.3565309809396,179.88366160055838,183.48133483256956,187.15096152922095,190.89398075980537,194.71186037500149,198.60609758250155,202.57821953415157,206.62978392483458,210.76237960333128,214.97762719539796,219.27717973930595,223.66272333409205,228.13597780077387,232.69869735678938,237.35267130392515,242.09972473000366,246.94171922460373,251.88055360909581,256.91816468127774,262.0565279749033,267.29765853440136,272.64361170508937,278.09648393919116,283.65841361797499,289.33158189033452,295.11821352814121,301.02057779870404,307.04098935467812,313.18180914177168,319.44544532460714,325.83435423109927,332.3510413157212,338.99806214203568,345.77802338487641,352.69358385257397,359.74745552962543,366.94240464021794,374.28125273302226,381.76687778768274,389.40221534343641,397.19025965030517,405.13406484331119,413.23674614017744,421.50148106298099,429.93151068424066,438.53014089792538]
[null,{"$f":"'Resource Options'!C40","v":"Hydrogen Fuel Cell with 16 hrs Storage w/ Electrolysis"},{"$f":"'Resource Options'!Q40","v":156.59955257270693},159.73154362416105,162.92617449664428,166.18469798657719,169.50839194630873,172.89855978523491,176.3565309809396,179.88366160055838,183.48133483256956,187.15096152922095,190.89398075980537,194.71186037500149,198.60609758250155,202.57821953415157,206.62978392483458,210.76237960333128,214.97762719539796,219.27717973930595,223.66272333409205,228.13597780077387,232.69869735678938,237.35267130392515,242.09972473000366,246.94171922460373,251.88055360909581,256.91816468127774,262.0565279749033,267.29765853440136,272.64361170508937,278.09648393919116,283.65841361797499,289.33158189033452,295.11821352814121,301.02057779870404,307.04098935467812,313.18180914177168,319.44544532460714,325.83435423109927,332.3510413157212,338.99806214203568,345.77802338487641,352.69358385257397,359.74745552962543,366.94240464021794,374.28125273302226,381.76687778768274,389.40221534343641,397.19025965030517,405.13406484331119,413.23674614017744,421.50148106298099,429.93151068424066,438.53014089792538]
[null,{"$f":"'Resource Options'!C41","v":"Hydrogen Fuel Cell with 40 Hrs Storage w/ Electrolysis"},{"$f":"'Resource Options'!Q41","v":156.59955257270693},159.73154362416105,162.92617449664428,166.18469798657719,169.50839194630873,172.89855978523491,176.3565309809396,179.88366160055838,183.48133483256956,187.15096152922095,190.89398075980537,194.71186037500149,198.60609758250155,202.57821953415157,206.62978392483458,210.76237960333128,214.97762719539796,219.27717973930595,223.66272333409205,228.13597780077387,232.69869735678938,237.35267130392515,242.09972473000366,246.94171922460373,251.88055360909581,256.91816468127774,262.0565279749033,267.29765853440136,272.64361170508937,278.09648393919116,283.65841361797499,289.33158189033452,295.11821352814121,301.02057779870404,307.04098935467812,313.18180914177168,319.44544532460714,325.83435423109927,332.3510413157212,338.99806214203568,345.77802338487641,352.69358385257397,359.74745552962543,366.94240464021794,374.28125273302226,381.76687778768274,389.40221534343641,397.19025965030517,405.13406484331119,413.23674614017744,421.50148106298099,429.93151068424066,438.53014089792538]
[null,{"$f":"'Resource Options'!C42","v":"Liquid Air"},{"$f":"'Resource Options'!Q42","v":25},25.5,26.01,26.530200000000001,27.060804000000005,27.602020080000003,28.154060481600006,28.717141691232001,29.291484525056646,29.877314215557774,30.474860499868932,31.084357709866307,31.706044864063639,32.340165761344913,32.98696907657181,33.646708458103248,34.319642627265317,35.006035479810627,35.70615618940684,36.420279313194975,37.148684899458878,37.891658597448057,38.649491769397017,39.422481604784956,40.210931236880654,41.015149861618262,41.835452858850637,42.672161916027648,43.525605154348199,44.396117257435165,45.284039602583874,46.189720394635543,47.113514802528265,48.055785098578824,49.016900800550403,49.997238816561413,50.99718359289264,52.017127264750485,53.057469810045504,54.118619206246414,55.200991590371338,56.305011422178765,57.431111650622348,58.579733883634802,59.751328561307488,60.946355132533633,62.165282235184314,63.408587879888003,64.676759637485759,65.970294830235474,67.289700726840181,68.635494741376988,70.008204636204525]
[null,{"$f":"'Resource Options'!C43","v":"Pumped Hydro (16 hr/ 100 MW share)"},{"$f":"'Resource Options'!Q43","v":15},15.3,15.606000000000002,15.918120000000002,16.2364824,16.561212048000002,16.892436288959999,17.230285014739202,17.574890715033984,17.926388529334666,18.28491629992136,18.650614625919786,19.023626918438183,19.404099456806946,19.792181445943086,20.188025074861947,20.591785576359189,21.003621287886375,21.423693713644106,21.852167587916984,22.289210939675328,22.734995158468834,23.189695061638208,23.653488962870973,24.126558742128392,24.609089916970962,25.101271715310382,25.603297149616587,26.115363092608916,26.637670354461097,27.170423761550317,27.713832236781329,28.268108881516955,28.833471059147296,29.410140480330242,29.998343289936848,30.598310155735586,31.210276358850297,31.834481886027302,32.471171523747849,33.12059495422281,33.783006853307263,34.458666990373409,35.147840330180877,35.850797136784493,36.567813079520185,37.299169341110584,38.045152727932802,38.806055782491455,39.582176898141284,40.373820436104104,41.181296844826193,42.004922781722719]
[null,{"$f":"'Resource Options'!C45","v":"Supplemental Compression to CT"},{"$f":"'Resource Options'!Q45","v":4},4.08,4.1616,4.2448319999999997,4.3297286399999999,4.4163232128000001,4.5046496770560003,4.5947426705971202,4.686637524009063,4.7803702744892442,4.8759776799790293,4.9734972335786098,5.072967178250182,5.1744265218151861,5.2779150522514895,5.3834733532965195,5.4911428203624508,5.6009656767697003,5.7129849903050944,5.8272446901111961,5.9437895839134205,6.0626653755916893,6.1839186831035224,6.3075970567655926,6.4337489979009046,6.5624239778589235,6.6936724574161017,6.8275459065644233,6.9640968246957122,7.1033787611896262,7.2454463364134192,7.3903552631416867,7.5381623684045209,7.6889256157726118,7.8427041280880641,7.999558210649826,8.1595493748628218,8.3227403623600793,8.4891951696072798,8.6589790729994256,8.8321586544594144,9.0088018275486039,9.1889778640995754,9.3727574213815679,9.5602125698091989,9.7514168212053818,9.9464451576294906,10.14537406078208,10.348281541997721,10.555247172837676,10.76635211629443,10.981679158620318,11.201312741792725]
[null,{"$f":"'Resource Options'!C46","v":"Rathdrum CT 2055 Uprates two unit operation"},{"$f":"'Resource Options'!Q46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Resource Options'!C47","v":"Kettle Falls Turbine Generator Upgrade"},{"$f":"'Resource Options'!Q47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Resource Options'!C48","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},{"$f":"'Resource Options'!Q48","v":2},2.04,2.0808,2.1224159999999999,2.16486432,2.2081616064,2.2523248385280001,2.2973713352985601,2.3433187620045315,2.3901851372446221,2.4379888399895147,2.4867486167893049,2.536483589125091,2.5872132609075931,2.6389575261257447,2.6917366766482598,2.7455714101812254,2.8004828383848501,2.8564924951525472,2.913622345055598,2.9718947919567102,3.0313326877958446,3.0919593415517612,3.1537985283827963,3.2168744989504523,3.2812119889294618,3.3468362287080509,3.4137729532822116,3.4820484123478561,3.5516893805948131,3.6227231682067096,3.6951776315708433,3.7690811842022605,3.8444628078863059,3.921352064044032,3.999779105324913,4.0797746874314109,4.1613701811800397,4.2445975848036399,4.3294895364997128,4.4160793272297072,4.504400913774302,4.5944889320497877,4.6863787106907839,4.7801062849045994,4.8757084106026909,4.9732225788147453,5.0726870303910401,5.1741407709988607,5.2776235864188381,5.3831760581472148,5.4908395793101592,5.6006563708963624]
[null,{"$f":"'Resource Options'!C49","v":"Post Falls Redevelopment"},{"$f":"'Resource Options'!Q49","v":-38.5},-39.270000000000003,-40.055400000000006,-40.856507999999998,-41.673638160000003,-42.50711092320001,-43.357253141664003,-44.224398204497284,-45.108886168587233,-46.011063891958976,-46.931285169798159,-47.869910873194122,-48.827309090657998,-49.803855272471168,-50.799932377920584,-51.815931025479003,-52.852249645988586,-53.909294638908371,-54.987480531686536,-56.087230142320259,-57.208974745166671,-58.353154240070005,-59.52021732487141,-60.710621671368834,-61.924834104796211,-63.163330786892139,-64.42659740262998,-65.715129350682574,-67.029431937696231,-68.370020576450145,-69.737420987979164,-71.132169407738743,{"$f":"$C46*AI$2/100","v":-72.554812795893511},-74.005909051811386,-75.486027232847619,-76.995747777504576,-78.535662733054664,-80.106375987715751,-81.708503507470084,-83.342673577619479,-85.009527049171865,-86.709717590155307,-88.443911941958419,-90.212790180797583,-92.017045984413528,-93.857386904101801,-95.734534642183846,-97.649225335027538,{"$f":"$C46*AY$2/100","v":-99.602209841728069},-101.59425403856262,-103.62613911933387,-105.69866190172056,-107.81263513975496]
[null,{"$f":"'Resource Options'!C50","v":"Long Lake 2nd Powerhouse "},{"$f":"'Resource Options'!Q50","v":8.764120814031946},8.9394032303125854,9.1181912949188373,9.3005551208172133,9.4865662232335577,9.6762975476982298,9.8698234986521935,10.067219968625237,10.268564367997742,10.473935655357698,10.683414368464852,10.897082655834149,11.115024308950833,11.337324795129851,11.564071291032446,11.795352716853097,12.031259771190159,{"$f":"$C47*T$2/100","v":12.271884966613964},12.517322665946244,12.767669119265168,13.023022501650473,13.283482951683482,13.549152610717151,13.820135662931493,14.096538376190123,14.378469143713925,14.666038526588206,14.95935929711997,15.258546483062368,15.563717412723616,15.874991760978089,16.192491596197648,16.516341428121606,16.846668256684037,17.183601621817719,17.527273654254074,17.877819127339151,18.235375509885937,18.600083020083655,18.972084680485331,19.351526374095037,19.738556901576938,20.133328039608479,20.535994600400645,20.94671449240866,21.36564878225683,21.792961757901967,22.228820993060008,22.673397412921208,23.126865361179629,23.589402668403224,24.06119072177129,24.542414536206717]
[null,{"$f":"'Resource Options'!C51","v":"Monroe St/Upper Falls 2nd Powerhouse"},{"$f":"'Resource Options'!Q51","v":3.3908800768575973},{"$f":"$C48*D$2/100","v":3.4586976783947496},3.5278716319626442,3.5984290646018975,3.6703976458939356,3.743805598811814,3.81868171078805,3.8950553450038115,3.9729564519038876,4.0524155809419655,4.1334638925608047,4.2161331704120206,4.3004558338202621,4.3864649504966673,4.4741942495066001,4.5636781344967323,4.654951697186668,4.7480507311304017,4.8430117457530093,4.9398719806680695,5.0386694202814315,5.1394428086870612,5.2422316648608014,5.3470762981580178,5.4540178241211779,5.5630981806036015,5.6743601442156741,5.7878473470999872,5.9036042940419859,6.0216763799228259,6.1421099075212826,6.2649521056717079,6.3902511477851434,6.518056170740846,6.6484172941556627,6.781385640038776,6.9170133528395512,7.0553536198963425,7.19646069229427,7.3403899061401559,7.4871977042629592,7.6369416583482179,7.789680491515182,7.9454741013454857,8.1043835833723943,8.2664712550398445,8.4318006801406415,8.600436693743454,8.7724454276183224,8.9478943361706893,9.1268522228941027,9.3093892673519854,9.4955770526990246]
[null,{"$f":"'Resource Options'!C52","v":"Cabinet Gorge 2nd Powerhouse"},{"$f":"'Resource Options'!Q52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Resource Options'!C53","v":"Biomass"},{"$f":"'Resource Options'!Q53","v":25},25.5,26.01,26.530200000000001,27.060804000000005,27.602020080000003,28.154060481600006,28.717141691232001,29.291484525056646,29.877314215557774,30.474860499868932,31.084357709866307,31.706044864063639,32.340165761344913,32.98696907657181,33.646708458103248,34.319642627265317,35.006035479810627,35.70615618940684,36.420279313194975,37.148684899458878,37.891658597448057,38.649491769397017,39.422481604784956,40.210931236880654,41.015149861618262,41.835452858850637,42.672161916027648,43.525605154348199,44.396117257435165,45.284039602583874,46.189720394635543,47.113514802528265,48.055785098578824,49.016900800550403,49.997238816561413,50.99718359289264,52.017127264750485,53.057469810045504,54.118619206246414,55.200991590371338,56.305011422178765,57.431111650622348,58.579733883634802,59.751328561307488,60.946355132533633,62.165282235184314,63.408587879888003,64.676759637485759,65.970294830235474,67.289700726840181,68.635494741376988,70.008204636204525]
[null,"Hydrogen Electrolysis ($/kG)",{"$f":"$E$51*C2/$E2","v":85.223631936434714},{"$f":"$E$51*D2/$E2","v":86.928104575163388},{"$f":"133000/1500","v":88.666666666666671},{"$f":"$E$51*F2/$E2","v":90.440000000000012},92.248800000000003,94.09377600000002,95.97565152,97.895164550400011,99.85306784140802,101.85012919823616,103.88713178220088,105.96487441784491,108.08417190620182,110.24585534432585,112.45077245121237,114.69978790023663,116.99378365824138,119.33365933140621,121.72033251803434,124.15473916839501,126.63783395176293,129.17059063079819,131.75400244341415,134.38908249228243,137.07686414212807,139.81840142497066,142.61476945347007,145.46706484253946,148.37640613939024,151.34393426217804,154.37081294742163,157.45822920637005,160.60739379049747]

{"sheet":"Variable O&M","index":16,"n_rows":51,"n_cols":54,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
["Variable O&M ($/MWh)"]
["Inflator (IHS assumption)",{"$f":"'Capital Costs'!B110","v":100},{"$f":"'Capital Costs'!C110","v":102},{"$f":"'Capital Costs'!D110","v":104.04},{"$f":"'Capital Costs'!E110","v":106.1208},{"$f":"'Capital Costs'!F110","v":108.243216},{"$f":"'Capital Costs'!G110","v":110.40808032000001},{"$f":"'Capital Costs'!H110","v":112.61624192640001},{"$f":"'Capital Costs'!I110","v":114.868566764928},{"$f":"'Capital Costs'!J110","v":117.16593810022657},{"$f":"'Capital Costs'!K110","v":119.5092568622311},{"$f":"'Capital Costs'!L110","v":121.89944199947573},{"$f":"'Capital Costs'!M110","v":124.33743083946524},{"$f":"'Capital Costs'!N110","v":126.82417945625456},{"$f":"'Capital Costs'!O110","v":129.36066304537965},{"$f":"'Capital Costs'!P110","v":131.94787630628724},{"$f":"'Capital Costs'!Q110","v":134.58683383241299},{"$f":"'Capital Costs'!R110","v":137.27857050906127},{"$f":"'Capital Costs'!S110","v":140.02414191924251},{"$f":"'Capital Costs'!T110","v":142.82462475762736},{"$f":"'Capital Costs'!U110","v":145.6811172527799},{"$f":"'Capital Costs'!V110","v":148.59473959783551},{"$f":"'Capital Costs'!W110","v":151.56663438979223},{"$f":"'Capital Costs'!X110","v":154.59796707758807},{"$f":"X2/W2*X2","v":157.68992641913982},{"$f":"Y2/X2*Y2","v":160.84372494752262},164.06059944647308,167.34181143540255,170.68864766411059,174.1024206173928,177.58446902974066,181.13615841033547,184.75888157854217,188.45405921011303,192.22314039431529,196.06760320220161,199.98895526624565,203.98873437157056,208.06850905900197,212.22987924018202,216.47447682498566,220.80396636148538,225.22004568871509,229.72444660248939,234.31893553453918,239.00531424522995,{"$f":"AT2/AS2*AT2","v":243.78542053013456},{"$f":"AU2/AT2*AU2","v":248.66112894073726},{"$f":"AV2/AU2*AV2","v":253.63435151955201},{"$f":"AW2/AV2*AW2","v":258.70703854994304},{"$f":"AX2/AW2*AX2","v":263.8811793209419},{"$f":"AY2/AX2*AY2","v":269.15880290736072},{"$f":"AZ2/AY2*AZ2","v":274.54197896550795},{"$f":"BA2/AZ2*BA2","v":280.0328185448181}]
[]
["Plant",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"'Resource Options'!C7","v":"GE - 7F.06 Simple Cycle"},{"$f":"'Resource Options'!R7","v":2},{"$f":"$B5*C$2/100","v":2.04},{"$f":"$B5*D$2/100","v":2.0808},2.1224159999999999,2.16486432,2.2081616064,2.2523248385280001,2.2973713352985601,2.3433187620045315,2.3901851372446221,2.4379888399895147,2.4867486167893049,2.536483589125091,2.5872132609075931,2.6389575261257447,2.6917366766482598,2.7455714101812254,2.8004828383848501,{"$f":"$B5*T$2/100","v":2.8564924951525472},2.913622345055598,2.9718947919567102,3.0313326877958446,3.0919593415517612,3.1537985283827963,3.2168744989504523,3.2812119889294618,3.3468362287080509,3.4137729532822116,3.4820484123478561,3.5516893805948131,3.6227231682067096,3.6951776315708433,3.7690811842022605,3.8444628078863059,{"$f":"$B5*AJ$2/100","v":3.921352064044032},3.999779105324913,4.0797746874314109,4.1613701811800397,4.2445975848036399,4.3294895364997128,4.4160793272297072,4.504400913774302,4.5944889320497877,4.6863787106907839,4.7801062849045994,4.8757084106026909,4.9732225788147453,5.0726870303910401,5.1741407709988607,5.2776235864188381,{"$f":"$B5*AZ$2/100","v":5.3831760581472148},5.4908395793101592,5.6006563708963624]
[{"$f":"'Resource Options'!C8","v":"GE- 7E.03 Simple Cycle"},{"$f":"'Resource Options'!R8","v":3},{"$f":"$B6*C$2/100","v":3.06},3.1212,3.183624,3.2472964800000002,3.3122424096000005,3.3784872577920004,3.4460570029478403,3.5149781430067968,3.585277705866933,3.6569832599842722,3.7301229251839572,3.8047253836876367,3.8808198913613898,3.9584362891886173,4.0376050149723897,4.1183571152718379,4.2007242575772752,4.2847387427288206,4.3704335175833968,4.4578421879350651,4.5469990316937672,4.6379390123276423,4.730697792574194,4.8253117484256789,4.9218179833941926,5.020254343062077,5.1206594299233181,5.2230726185217842,5.3275340708922201,5.4340847523100635,5.5427664473562652,5.6536217763033916,5.7666942118294582,5.8820280960660485,5.9996686579873701,6.1196620311471168,6.2420552717700595,6.3668963772054603,6.4942343047495692,6.6241189908445612,6.7566013706614525,6.891733398074682,7.0295680660361759,7.1701594273568983,7.3135626159040363,7.459833868222117,7.6090305455865606,7.7612111564982911,7.9164353796282567,8.0747640872208208,8.2362593689652392,8.4009845563445431]
[{"$f":"'Resource Options'!C9","v":"GE-LMS100PB Wet Intercooler DLN"},{"$f":"'Resource Options'!R9","v":3},3.06,3.1212,3.183624,3.2472964800000002,3.3122424096000005,3.3784872577920004,3.4460570029478403,3.5149781430067968,3.585277705866933,3.6569832599842722,3.7301229251839572,3.8047253836876367,3.8808198913613898,3.9584362891886173,4.0376050149723897,4.1183571152718379,4.2007242575772752,4.2847387427288206,4.3704335175833968,4.4578421879350651,4.5469990316937672,4.6379390123276423,4.730697792574194,4.8253117484256789,4.9218179833941926,5.020254343062077,5.1206594299233181,5.2230726185217842,5.3275340708922201,5.4340847523100635,5.5427664473562652,5.6536217763033916,5.7666942118294582,5.8820280960660485,5.9996686579873701,6.1196620311471168,6.2420552717700595,6.3668963772054603,6.4942343047495692,6.6241189908445612,6.7566013706614525,6.891733398074682,7.0295680660361759,7.1701594273568983,7.3135626159040363,7.459833868222117,7.6090305455865606,7.7612111564982911,7.9164353796282567,8.0747640872208208,8.2362593689652392,8.4009845563445431]
[{"$f":"'Resource Options'!C10","v":"10X Wartsila 18V50SG-B"},{"$f":"'Resource Options'!R10","v":3},3.06,3.1212,3.183624,3.2472964800000002,3.3122424096000005,3.3784872577920004,3.4460570029478403,3.5149781430067968,3.585277705866933,3.6569832599842722,3.7301229251839572,3.8047253836876367,3.8808198913613898,3.9584362891886173,4.0376050149723897,4.1183571152718379,4.2007242575772752,4.2847387427288206,4.3704335175833968,4.4578421879350651,4.5469990316937672,4.6379390123276423,4.730697792574194,4.8253117484256789,4.9218179833941926,5.020254343062077,5.1206594299233181,5.2230726185217842,5.3275340708922201,5.4340847523100635,5.5427664473562652,5.6536217763033916,5.7666942118294582,5.8820280960660485,5.9996686579873701,6.1196620311471168,6.2420552717700595,6.3668963772054603,6.4942343047495692,6.6241189908445612,6.7566013706614525,6.891733398074682,7.0295680660361759,7.1701594273568983,7.3135626159040363,7.459833868222117,7.6090305455865606,7.7612111564982911,7.9164353796282567,8.0747640872208208,8.2362593689652392,8.4009845563445431]
[{"$f":"'Resource Options'!C11","v":"Jenbacher 920"},{"$f":"'Resource Options'!R11","v":4},4.08,4.1616,4.2448319999999997,4.3297286399999999,4.4163232128000001,4.5046496770560003,4.5947426705971202,4.686637524009063,4.7803702744892442,4.8759776799790293,4.9734972335786098,5.072967178250182,5.1744265218151861,5.2779150522514895,5.3834733532965195,5.4911428203624508,5.6009656767697003,5.7129849903050944,5.8272446901111961,5.9437895839134205,6.0626653755916893,6.1839186831035224,6.3075970567655926,6.4337489979009046,6.5624239778589235,6.6936724574161017,6.8275459065644233,6.9640968246957122,7.1033787611896262,7.2454463364134192,7.3903552631416867,7.5381623684045209,7.6889256157726118,7.8427041280880641,7.999558210649826,8.1595493748628218,8.3227403623600793,8.4891951696072798,8.6589790729994256,8.8321586544594144,9.0088018275486039,9.1889778640995754,9.3727574213815679,9.5602125698091989,9.7514168212053818,9.9464451576294906,10.14537406078208,10.348281541997721,10.555247172837676,10.76635211629443,10.981679158620318,11.201312741792725]
[{"$f":"'Resource Options'!C12","v":"Siemens- SGT-800-50"},{"$f":"'Resource Options'!R12","v":2.5},2.5499999999999998,2.6010000000000004,2.6530200000000002,2.7060804000000003,2.7602020079999998,2.8154060481600003,2.8717141691232002,2.9291484525056641,2.9877314215557771,3.047486049986893,3.108435770986631,3.1706044864063636,3.2340165761344912,3.2986969076571815,3.3646708458103252,3.4319642627265319,3.5006035479810631,3.5706156189406841,3.6420279313194976,3.7148684899458879,3.7891658597448052,3.8649491769397013,3.9422481604784956,4.0210931236880647,4.1015149861618276,4.1835452858850637,4.2672161916027651,4.3525605154348197,4.4396117257435161,4.5284039602583865,4.6189720394635545,4.7113514802528256,4.8055785098578827,4.9016900800550403,4.9997238816561413,5.0997183592892643,5.2017127264750487,5.3057469810045506,5.4118619206246414,5.5200991590371347,5.6305011422178772,5.7431111650622348,5.8579733883634795,5.9751328561307488,6.0946355132533645,6.2165282235184316,6.3408587879888003,6.4676759637485759,6.5970294830235483,6.7289700726840183,6.8635494741376988,7.0008204636204532]
[{"$f":"'Resource Options'!C13","v":"PW- FT8 Swift Pac"},{"$f":"'Resource Options'!R13","v":2.5},2.5499999999999998,2.6010000000000004,2.6530200000000002,2.7060804000000003,2.7602020079999998,2.8154060481600003,2.8717141691232002,2.9291484525056641,2.9877314215557771,3.047486049986893,3.108435770986631,3.1706044864063636,3.2340165761344912,3.2986969076571815,3.3646708458103252,3.4319642627265319,3.5006035479810631,3.5706156189406841,3.6420279313194976,3.7148684899458879,3.7891658597448052,3.8649491769397013,3.9422481604784956,4.0210931236880647,4.1015149861618276,4.1835452858850637,4.2672161916027651,4.3525605154348197,4.4396117257435161,4.5284039602583865,4.6189720394635545,4.7113514802528256,4.8055785098578827,4.9016900800550403,4.9997238816561413,5.0997183592892643,5.2017127264750487,5.3057469810045506,5.4118619206246414,5.5200991590371347,5.6305011422178772,5.7431111650622348,5.8579733883634795,5.9751328561307488,6.0946355132533645,6.2165282235184316,6.3408587879888003,6.4676759637485759,6.5970294830235483,6.7289700726840183,6.8635494741376988,7.0008204636204532]
[{"$f":"'Resource Options'!C14","v":"GE- LM6000- PF Sprint"},{"$f":"'Resource Options'!R14","v":2.5},2.5499999999999998,2.6010000000000004,2.6530200000000002,2.7060804000000003,2.7602020079999998,2.8154060481600003,2.8717141691232002,2.9291484525056641,2.9877314215557771,3.047486049986893,3.108435770986631,3.1706044864063636,3.2340165761344912,3.2986969076571815,3.3646708458103252,3.4319642627265319,3.5006035479810631,3.5706156189406841,3.6420279313194976,3.7148684899458879,3.7891658597448052,3.8649491769397013,3.9422481604784956,4.0210931236880647,4.1015149861618276,4.1835452858850637,4.2672161916027651,4.3525605154348197,4.4396117257435161,4.5284039602583865,4.6189720394635545,4.7113514802528256,4.8055785098578827,4.9016900800550403,4.9997238816561413,5.0997183592892643,5.2017127264750487,5.3057469810045506,5.4118619206246414,5.5200991590371347,5.6305011422178772,5.7431111650622348,5.8579733883634795,5.9751328561307488,6.0946355132533645,6.2165282235184316,6.3408587879888003,6.4676759637485759,6.5970294830235483,6.7289700726840183,6.8635494741376988,7.0008204636204532]
[{"$f":"'Resource Options'!C15","v":"GE - 7F.06 One on One"},{"$f":"'Resource Options'!R15","v":3.75},3.8250000000000002,3.9015000000000004,3.9795300000000005,4.0591206,4.1403030120000004,4.2231090722399998,4.3075712536848005,4.393722678758496,4.4815971323336665,4.5712290749803399,4.6626536564799466,4.7559067296095456,4.8510248642017366,4.9480453614857716,5.0470062687154869,5.1479463940897974,5.2509053219715938,5.3559234284110264,5.463041896979246,5.5723027349188321,5.6837487896172085,5.797423765409552,5.9133722407177434,6.0316396855320979,6.1522724792427406,6.2753179288275955,6.4008242874041468,6.5288407731522291,6.6594175886152742,6.7926059403875794,6.9284580591953322,7.0670272203792388,7.2083677647868241,7.3525351200825604,7.499585822484212,7.6495775389338965,7.8025690897125743,7.9586204715068254,8.1177928809369622,8.2801487385557024,8.4457517133268158,8.6146667475933523,8.7869600825452192,8.9626992841961233,9.1419532698800463,9.3247923352776461,9.5112881819832005,9.7015139456228638,9.8955442245353211,10.093455109026026,10.295324211206548,10.50123069543068]
[{"$f":"'Resource Options'!C16","v":"Siemens- SGT6-5000F CCCT (Flex Plant)"},{"$f":"'Resource Options'!R16","v":3.75},3.8250000000000002,3.9015000000000004,3.9795300000000005,4.0591206,4.1403030120000004,4.2231090722399998,4.3075712536848005,4.393722678758496,4.4815971323336665,4.5712290749803399,4.6626536564799466,4.7559067296095456,4.8510248642017366,4.9480453614857716,5.0470062687154869,5.1479463940897974,5.2509053219715938,5.3559234284110264,5.463041896979246,5.5723027349188321,5.6837487896172085,5.797423765409552,5.9133722407177434,6.0316396855320979,6.1522724792427406,6.2753179288275955,6.4008242874041468,6.5288407731522291,6.6594175886152742,6.7926059403875794,6.9284580591953322,7.0670272203792388,7.2083677647868241,7.3525351200825604,7.499585822484212,7.6495775389338965,7.8025690897125743,7.9586204715068254,8.1177928809369622,8.2801487385557024,8.4457517133268158,8.6146667475933523,8.7869600825452192,8.9626992841961233,9.1419532698800463,9.3247923352776461,9.5112881819832005,9.7015139456228638,9.8955442245353211,10.093455109026026,10.295324211206548,10.50123069543068]
[{"$f":"'Resource Options'!C17","v":"MHI- 501 F 1 on 1"},{"$f":"'Resource Options'!R17","v":3.5},3.57,3.6414000000000004,3.7142279999999999,3.7885125600000005,3.8642828112000007,3.9415684674240001,4.02039983677248,4.1008078335079299,4.1828239901780888,4.2664804699816505,4.3518100793812833,4.4388462809689093,4.527623206588288,4.6181756707200528,4.7105391841344542,4.8047499678171439,4.9008449671734873,4.9988618665169575,5.098839103847296,5.2008158859242428,5.3048322036427287,5.4109288477155824,5.5191474246698942,5.6295303731632922,5.7421209806265576,5.8569634002390885,5.9741026682438703,6.0935847216087469,6.2154564160409231,6.3397655443617422,6.4665608552489768,6.5958920723539567,6.7278099138010354,6.8623661120770567,6.9996134343185972,7.1396057030049702,7.2823978170650685,7.4280457734063701,7.5766066888744978,7.7281388226519878,7.8827015991050278,8.0403556310871291,8.2011627437088706,8.3651859985830477,8.5324897185547091,8.7031395129258051,8.8772023031843208,9.0547463492480063,9.235841276232966,9.4205581017576261,9.6089692637927779,9.801148649068633]
[{"$f":"'Resource Options'!C18","v":"GE - 7F.04 One on One"},{"$f":"'Resource Options'!R18","v":3},3.06,3.1212,3.183624,3.2472964800000002,3.3122424096000005,3.3784872577920004,3.4460570029478403,3.5149781430067968,3.585277705866933,3.6569832599842722,3.7301229251839572,3.8047253836876367,3.8808198913613898,3.9584362891886173,4.0376050149723897,4.1183571152718379,4.2007242575772752,4.2847387427288206,4.3704335175833968,4.4578421879350651,4.5469990316937672,4.6379390123276423,4.730697792574194,4.8253117484256789,4.9218179833941926,5.020254343062077,5.1206594299233181,5.2230726185217842,5.3275340708922201,5.4340847523100635,5.5427664473562652,5.6536217763033916,5.7666942118294582,5.8820280960660485,5.9996686579873701,6.1196620311471168,6.2420552717700595,6.3668963772054603,6.4942343047495692,6.6241189908445612,6.7566013706614525,6.891733398074682,7.0295680660361759,7.1701594273568983,7.3135626159040363,7.459833868222117,7.6090305455865606,7.7612111564982911,7.9164353796282567,8.0747640872208208,8.2362593689652392,8.4009845563445431]
[{"$f":"'Resource Options'!C19","v":"Siemens- SGT-800 3 on 2"},{"$f":"'Resource Options'!R19","v":3.5},3.57,3.6414000000000004,3.7142279999999999,3.7885125600000005,3.8642828112000007,3.9415684674240001,4.02039983677248,4.1008078335079299,4.1828239901780888,4.2664804699816505,4.3518100793812833,4.4388462809689093,4.527623206588288,4.6181756707200528,4.7105391841344542,4.8047499678171439,{"$f":"$B17*S$2/100","v":4.9008449671734873},4.9988618665169575,5.098839103847296,5.2008158859242428,5.3048322036427287,5.4109288477155824,5.5191474246698942,5.6295303731632922,5.7421209806265576,5.8569634002390885,5.9741026682438703,6.0935847216087469,6.2154564160409231,6.3397655443617422,6.4665608552489768,6.5958920723539567,{"$f":"$B17*AI$2/100","v":6.7278099138010354},6.8623661120770567,6.9996134343185972,7.1396057030049702,7.2823978170650685,7.4280457734063701,7.5766066888744978,7.7281388226519878,7.8827015991050278,8.0403556310871291,8.2011627437088706,8.3651859985830477,8.5324897185547091,8.7031395129258051,8.8772023031843208,9.0547463492480063,9.235841276232966,9.4205581017576261,9.6089692637927779,9.801148649068633]
[{"$f":"'Resource Options'!C20","v":"Siemens- SGT-800 2 on 1"},{"$f":"'Resource Options'!R20","v":3.5},3.57,3.6414000000000004,3.7142279999999999,3.7885125600000005,3.8642828112000007,3.9415684674240001,4.02039983677248,4.1008078335079299,4.1828239901780888,4.2664804699816505,4.3518100793812833,4.4388462809689093,4.527623206588288,4.6181756707200528,4.7105391841344542,4.8047499678171439,4.9008449671734873,4.9988618665169575,5.098839103847296,5.2008158859242428,5.3048322036427287,5.4109288477155824,5.5191474246698942,5.6295303731632922,5.7421209806265576,5.8569634002390885,5.9741026682438703,6.0935847216087469,6.2154564160409231,6.3397655443617422,6.4665608552489768,6.5958920723539567,6.7278099138010354,6.8623661120770567,6.9996134343185972,7.1396057030049702,7.2823978170650685,7.4280457734063701,7.5766066888744978,7.7281388226519878,7.8827015991050278,8.0403556310871291,8.2011627437088706,8.3651859985830477,8.5324897185547091,8.7031395129258051,8.8772023031843208,9.0547463492480063,{"$f":"$B18*AY$2/100","v":9.235841276232966},9.4205581017576261,9.6089692637927779,9.801148649068633]
[{"$f":"'Resource Options'!C21","v":"Small Nuclear (share)"},{"$f":"'Resource Options'!R21","v":0.75},{"$f":"$B19*C$2/100","v":0.76500000000000001},0.78029999999999999,0.795906,0.81182412000000004,0.82806060240000012,0.84462181444800011,0.86151425073696009,0.8787445357516992,0.89631942646673324,0.91424581499606805,0.93253073129598929,0.95118134592190917,0.97020497284034746,0.98960907229715434,1.0094012537430974,1.0295892788179595,1.0501810643943188,1.0711846856822052,1.0926083793958492,1.1144605469837663,1.1367497579234418,1.1594847530819106,1.1826744481435485,1.2063279371064197,1.2304544958485482,1.2550635857655192,1.2801648574808295,1.305768154630446,1.331883517723055,1.3585211880775159,1.3856916118390663,1.4134054440758479,1.4416735529573645,1.4705070240165121,1.4999171644968425,1.5299155077867792,1.5605138179425149,1.5917240943013651,1.6235585761873923,1.6560297477111403,1.6891503426653631,1.7229333495186705,1.757392016509044,1.7925398568392246,1.8283906539760091,1.8649584670555293,1.9022576363966401,1.9403027891245728,1.9791088449070642,2.0186910218052052,2.0590648422413098,2.1002461390861358]
[{"$f":"'Resource Options'!C22","v":"NW Wind On System"},{"$f":"'Resource Options'!R22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C23","v":"NW Wind Off System"},{"$f":"'Resource Options'!R23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C24","v":"Wind Montana"},{"$f":"'Resource Options'!R24","v":0.15},{"$f":"B22","v":0.15},{"$f":"C22","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,{"$f":"AT22","v":0.15},{"$f":"AU22","v":0.15},{"$f":"AV22","v":0.15},{"$f":"AW22","v":0.15},{"$f":"AX22","v":0.15},{"$f":"AY22","v":0.15},{"$f":"AZ22","v":0.15},{"$f":"BA22","v":0.15}]
[{"$f":"'Resource Options'!C25","v":"Off Shore Wind (Share)"},{"$f":"'Resource Options'!R25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},{"$f":"'Resource Options'!R26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'Resource Options'!R27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},{"$f":"'Resource Options'!R28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 25 MW/100 MWh Lithium-ion)"}]
[{"$f":"'Resource Options'!C30","v":"Geothermal (Off System)"},{"$f":"'Resource Options'!R30","v":0},{"$f":"$B28*C$2/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B28*AG$2/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C31","v":"Distribution Scale 4hr Lithium-Ion"},{"$f":"'Resource Options'!R31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C32","v":"Distribution Scale 8hr Lithium-Ion"},{"$f":"'Resource Options'!R32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C33","v":"4hr Lithium-Ion"},{"$f":"'Resource Options'!R33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C34","v":"8hr Lithium-Ion"},{"$f":"'Resource Options'!R34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C35","v":"16hr Lithium-Ion"},{"$f":"'Resource Options'!R35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B33*AU$2/100","v":0},0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C36","v":"40hr Lithium-Ion"},{"$f":"'Resource Options'!R36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B34*S$2/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B34*AI$2/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C37","v":"4 hr Vanadium Flow Battery"},{"$f":"'Resource Options'!R37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B35*R$2/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C38","v":"4 hr Zinc Bromide Flow Battery"},{"$f":"'Resource Options'!R38","v":0},{"$f":"$B36*C$2/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C39","v":"Hydrogen Fuel Cell with 4 hrs storage w/ Electrolysis"},{"$f":"'Resource Options'!R39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C40","v":"Hydrogen Fuel Cell with 16 hrs Storage w/ Electrolysis"},{"$f":"'Resource Options'!R40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C41","v":"Hydrogen Fuel Cell with 40 Hrs Storage w/ Electrolysis"},{"$f":"'Resource Options'!R41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C42","v":"Liquid Air"},{"$f":"'Resource Options'!R42","v":3},3.06,3.1212,3.183624,3.2472964800000002,3.3122424096000005,3.3784872577920004,3.4460570029478403,3.5149781430067968,3.585277705866933,3.6569832599842722,3.7301229251839572,3.8047253836876367,3.8808198913613898,3.9584362891886173,4.0376050149723897,4.1183571152718379,4.2007242575772752,4.2847387427288206,4.3704335175833968,4.4578421879350651,4.5469990316937672,4.6379390123276423,4.730697792574194,4.8253117484256789,4.9218179833941926,5.020254343062077,5.1206594299233181,5.2230726185217842,5.3275340708922201,5.4340847523100635,5.5427664473562652,5.6536217763033916,5.7666942118294582,5.8820280960660485,5.9996686579873701,6.1196620311471168,6.2420552717700595,6.3668963772054603,6.4942343047495692,6.6241189908445612,6.7566013706614525,6.891733398074682,7.0295680660361759,7.1701594273568983,7.3135626159040363,7.459833868222117,7.6090305455865606,7.7612111564982911,7.9164353796282567,8.0747640872208208,8.2362593689652392,8.4009845563445431]
[{"$f":"'Resource Options'!C43","v":"Pumped Hydro (16 hr/ 100 MW share)"},{"$f":"'Resource Options'!R43","v":0.5},0.51,0.5202,0.53060399999999996,0.54121607999999999,0.55204040160000001,0.56308120963200003,0.57434283382464002,0.58582969050113287,0.59754628431115553,0.60949720999737866,0.62168715419732623,0.63412089728127274,0.64680331522689827,0.65973938153143619,0.67293416916206494,0.68639285254530635,0.70012070959621253,0.7141231237881368,0.72840558626389951,0.74297369798917756,0.75783317194896116,0.77298983538794031,0.78844963209569907,0.80421862473761307,0.82030299723236544,0.83670905717701272,0.85344323832055291,0.87051210308696403,0.88792234514870327,0.9056807920516774,0.92379440789271083,0.94227029605056511,0.96111570197157647,0.98033801601100801,0.99994477633122825,1.0199436718578527,1.0403425452950099,1.06114939620091,1.0823723841249282,1.1040198318074268,1.1261002284435755,1.1486222330124469,1.171594677672696,1.1950265712261499,1.2189271026506727,1.2433056447036863,1.26817175759776,1.2935351927497152,1.3194058966047095,1.3457940145368037,1.3727098948275398,1.4001640927240906]
[{"$f":"'Resource Options'!C45","v":"Supplemental Compression to CT"},{"$f":"'Resource Options'!R45","v":2.5},2.5499999999999998,2.6010000000000004,2.6530200000000002,2.7060804000000003,2.7602020079999998,2.8154060481600003,2.8717141691232002,2.9291484525056641,2.9877314215557771,3.047486049986893,3.108435770986631,3.1706044864063636,3.2340165761344912,3.2986969076571815,3.3646708458103252,3.4319642627265319,3.5006035479810631,3.5706156189406841,3.6420279313194976,3.7148684899458879,3.7891658597448052,3.8649491769397013,3.9422481604784956,4.0210931236880647,4.1015149861618276,4.1835452858850637,4.2672161916027651,4.3525605154348197,4.4396117257435161,4.5284039602583865,4.6189720394635545,4.7113514802528256,4.8055785098578827,4.9016900800550403,4.9997238816561413,5.0997183592892643,5.2017127264750487,5.3057469810045506,5.4118619206246414,5.5200991590371347,5.6305011422178772,5.7431111650622348,5.8579733883634795,5.9751328561307488,6.0946355132533645,6.2165282235184316,6.3408587879888003,6.4676759637485759,6.5970294830235483,6.7289700726840183,6.8635494741376988,7.0008204636204532]
[{"$f":"'Resource Options'!C46","v":"Rathdrum CT 2055 Uprates two unit operation"},{"$f":"'Resource Options'!R46","v":2.5},2.5499999999999998,2.6010000000000004,2.6530200000000002,2.7060804000000003,2.7602020079999998,2.8154060481600003,2.8717141691232002,2.9291484525056641,2.9877314215557771,3.047486049986893,3.108435770986631,3.1706044864063636,3.2340165761344912,3.2986969076571815,3.3646708458103252,3.4319642627265319,3.5006035479810631,3.5706156189406841,3.6420279313194976,3.7148684899458879,3.7891658597448052,3.8649491769397013,3.9422481604784956,4.0210931236880647,4.1015149861618276,4.1835452858850637,4.2672161916027651,4.3525605154348197,4.4396117257435161,4.5284039602583865,4.6189720394635545,4.7113514802528256,4.8055785098578827,4.9016900800550403,4.9997238816561413,5.0997183592892643,5.2017127264750487,5.3057469810045506,5.4118619206246414,5.5200991590371347,5.6305011422178772,5.7431111650622348,5.8579733883634795,5.9751328561307488,6.0946355132533645,6.2165282235184316,6.3408587879888003,6.4676759637485759,6.5970294830235483,6.7289700726840183,6.8635494741376988,7.0008204636204532]
[{"$f":"'Resource Options'!C47","v":"Kettle Falls Turbine Generator Upgrade"},{"$f":"'Resource Options'!R47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C48","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},{"$f":"'Resource Options'!R48","v":0.90105135895992983},0.91907238613912834,0.93745383386191106,0.9562029105391493,0.97532696874993219,0.99483350812493099,1.0147301782874296,1.0350247818531781,1.0557252774902417,1.0768397830400465,1.0983765787008475,1.1203441102748644,1.1427509924803618,1.1656060123299692,1.1889181325765685,1.2126964952280999,1.236950425132662,1.2616894336353155,1.2869232223080218,1.312661686754182,1.3389149204892659,1.3656932188990512,1.393007083277032,1.4208672249425729,1.4492845694414243,1.4782702608302529,1.5078356660468579,1.537992379367795,1.5687522269551508,1.6001272714942538,1.6321298169241389,1.6647724132626218,1.6980678615278741,1.7320292187584316,1.7666698031336006,1.8020031991962724,1.838043263180198,1.874804128443802,1.9123002110126779,1.9505462152329316,1.9895571395375904,2.0293482823283422,2.0699352479749091,2.1113339529344071,2.1535606319930953,2.1966318446329574,2.2405644815256163,2.2853757711561289,2.331083286579251,2.3777049523108365,2.4252590513570529,2.4737642323841942,2.523239517031878]
[{"$f":"'Resource Options'!C49","v":"Post Falls Redevelopment"},{"$f":"'Resource Options'!R49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B46*AH$2/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B46*AX$2/100","v":0},0,0,0,0]
[{"$f":"'Resource Options'!C50","v":"Long Lake 2nd Powerhouse "},{"$f":"'Resource Options'!R50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B47*S$2/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C51","v":"Monroe St/Upper Falls 2nd Powerhouse"},{"$f":"'Resource Options'!R51","v":0},{"$f":"$B48*C$2/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C52","v":"Cabinet Gorge 2nd Powerhouse"},{"$f":"'Resource Options'!R52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Resource Options'!C53","v":"Biomass"},{"$f":"'Resource Options'!R53","v":3.05},3.1109999999999998,3.1732200000000002,3.2366843999999997,3.3014180879999997,3.3674464497600001,3.4347953787551999,3.5034912863303038,3.5735611120569102,3.6450323342980484,3.7179329809840094,3.7922916406036897,3.8681374734157634,3.9455002228840796,4.0244102273417601,4.1048984318885964,4.1869964005263682,4.2707363285368958,4.3561510551076346,4.4432740762097866,4.5321395577339834,4.6227823488886628,4.7152379958664357,4.809542755783764,4.9057336108994392,5.0038482831174287,5.1039252487797775,5.2060037537553727,5.3101238288304797,5.4163263054070896,5.5246528315152315,5.6351458881455354,5.7478488059084478,5.8628057820266157,5.9800618976671487,6.0996631356204922,6.2216563983329012,6.3460895262995596,6.4730113168255512,6.6024715431620624,6.7345209740253038,6.8692113935058101,7.0065956213759257,7.1467275338034453,7.289662084479513,7.4354553261691034,7.5841644326924857,7.7358477213463352,7.8905646757732617,8.0483759692887276,8.2093434886745005,8.3735303584479919,8.5410009656169521]
["Hydrogen Electrolysis ($/kG)",{"$f":"$D$51*B2/$D2","v":5.9725217306130993E-2},{"$f":"$D$51*C2/$D2","v":6.0919721652253608E-2},{"$f":"33000/(1500*365*0.97)","v":6.2138116085298685E-2},{"$f":"$D$51*E2/$D2","v":6.3380878407004654E-2},6.4648495975144743E-2,6.5941465894647638E-2,6.7260295212540594E-2,6.8605501116791409E-2,6.9977611139127247E-2,7.1377163361909787E-2,7.2804706629147981E-2,7.4260800761730944E-2,7.5746016776965561E-2,7.7260937112504882E-2,7.8806155854754978E-2,8.0382278971850074E-2,8.1989924551287091E-2,8.3629723042312837E-2,8.5302317503159114E-2,8.7008363853222276E-2,8.8748531130286731E-2,9.0523501752892477E-2,9.2333971787950317E-2,9.4180651223709333E-2,9.6064264248183498E-2,9.798554953314717E-2,9.9945260523810114E-2,0.10194416573428633,0.10398304904897204,0.10606271002995149,0.10818396423055052,0.11034764351516152,0.11255459638546478,0.11480568831317407,0.11710180207943754,{"$f":"$D$51*AK2/$D2","v":0.11944383812102631},0.12183271488344684,0.12426936918111577,0.12675475656473809,0.12928985169603285,0.13187564872995353,0.1345131617045526,0.13720342493864365,0.1399474934374165,0.14274644330616484,0.14560137217228813,0.1485133996157339,0.15148366760804857,0.15451334096020952,0.15760360777941373,0.160755679935002,0.16397079353370206,0.1672502094043761]

{"sheet":"Efficiency","index":17,"n_rows":30,"n_cols":54,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["Plant Efficiencies"]
["Heat Rate unless specified"]
[]
[]
[]
[]
["Plant",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[{"$f":"'Resource Options'!C7","v":"GE - 7F.06 Simple Cycle"},{"$f":"'Resource Options'!U7","v":9240},{"$f":"B8*(1-'Resource Options'!$X7)","v":9193.7999999999993},{"$f":"C8*(1-'Resource Options'!$X7)","v":9147.8310000000001},{"$f":"D8*(1-'Resource Options'!$X7)","v":9102.0918450000008},{"$f":"E8*(1-'Resource Options'!$X7)","v":9056.5813857749999},{"$f":"F8*(1-'Resource Options'!$X7)","v":9011.2984788461254},{"$f":"G8*(1-'Resource Options'!$X7)","v":8966.2419864518943},{"$f":"H8*(1-'Resource Options'!$X7)","v":8921.410776519635},{"$f":"I8*(1-'Resource Options'!$X7)","v":8876.8037226370361},{"$f":"J8*(1-'Resource Options'!$X7)","v":8832.4197040238505},{"$f":"K8*(1-'Resource Options'!$X7)","v":8788.2576055037316},{"$f":"L8*(1-'Resource Options'!$X7)","v":8744.3163174762121},{"$f":"M8*(1-'Resource Options'!$X7)","v":8700.5947358888316},{"$f":"N8*(1-'Resource Options'!$X7)","v":8657.0917622093875},{"$f":"O8*(1-'Resource Options'!$X7)","v":8613.8063033983399},{"$f":"P8*(1-'Resource Options'!$X7)","v":8570.7372718813476},{"$f":"Q8*(1-'Resource Options'!$X7)","v":8527.8835855219404},{"$f":"R8*(1-'Resource Options'!$X7)","v":8485.2441675943301},{"$f":"S8*(1-'Resource Options'!$X7)","v":8442.8179467563587},{"$f":"T8*(1-'Resource Options'!$X7)","v":8400.6038570225774},{"$f":"U8*(1-'Resource Options'!$X7)","v":8358.6008377374637},{"$f":"V8*(1-'Resource Options'!$X7)","v":8316.8078335487771},{"$f":"W8*(1-'Resource Options'!$X7)","v":8275.2237943810323},{"$f":"X8*(1-'Resource Options'!$X7)","v":8233.847675409128},{"$f":"Y8*(1-'Resource Options'!$X7)","v":8192.678437032082},{"$f":"Z8*(1-'Resource Options'!$X7)","v":8151.715044846922},{"$f":"AA8*(1-'Resource Options'!$X7)","v":8110.9564696226871},{"$f":"AB8*(1-'Resource Options'!$X7)","v":8070.4016872745733},{"$f":"AC8*(1-'Resource Options'!$X7)","v":8030.0496788382006},{"$f":"AD8*(1-'Resource Options'!$X7)","v":7989.8994304440093},{"$f":"AE8*(1-'Resource Options'!$X7)","v":7949.9499332917894},{"$f":"AF8*(1-'Resource Options'!$X7)","v":7910.2001836253303},{"$f":"AG8*(1-'Resource Options'!$X7)","v":7870.6491827072032},{"$f":"AH8*(1-'Resource Options'!$X7)","v":7831.2959367936674},{"$f":"AI8*(1-'Resource Options'!$X7)","v":7792.1394571096989},{"$f":"AJ8*(1-'Resource Options'!$X7)","v":7753.1787598241508},{"$f":"AK8*(1-'Resource Options'!$X7)","v":7714.4128660250299},{"$f":"AL8*(1-'Resource Options'!$X7)","v":7675.8408016949043},{"$f":"AM8*(1-'Resource Options'!$X7)","v":7637.4615976864297},{"$f":"AN8*(1-'Resource Options'!$X7)","v":7599.2742896979971},{"$f":"AO8*(1-'Resource Options'!$X7)","v":7561.2779182495069},{"$f":"AP8*(1-'Resource Options'!$X7)","v":7523.4715286582596},{"$f":"AQ8*(1-'Resource Options'!$X7)","v":7485.8541710149684},{"$f":"AR8*(1-'Resource Options'!$X7)","v":7448.4249001598937},{"$f":"AS8*(1-'Resource Options'!$X7)","v":7411.1827756590937},{"$f":"AT8*(1-'Resource Options'!$X7)","v":7374.1268617807982},{"$f":"AU8*(1-'Resource Options'!$X7)","v":7337.2562274718939},{"$f":"AV8*(1-'Resource Options'!$X7)","v":7300.5699463345345},{"$f":"AW8*(1-'Resource Options'!$X7)","v":7264.067096602862},{"$f":"AX8*(1-'Resource Options'!$X7)","v":7227.7467611198472},{"$f":"AY8*(1-'Resource Options'!$X7)","v":7191.6080273142479},{"$f":"AZ8*(1-'Resource Options'!$X7)","v":7155.6499871776768},{"$f":"BA8*(1-'Resource Options'!$X7)","v":7119.8717372417887}]
[{"$f":"'Resource Options'!C8","v":"GE- 7E.03 Simple Cycle"},{"$f":"'Resource Options'!U8","v":11160},{"$f":"B9*(1-'Resource Options'!$X8)","v":11104.2},{"$f":"C9*(1-'Resource Options'!$X8)","v":11048.679},{"$f":"D9*(1-'Resource Options'!$X8)","v":10993.435605000001},{"$f":"E9*(1-'Resource Options'!$X8)","v":10938.468426975001},{"$f":"F9*(1-'Resource Options'!$X8)","v":10883.776084840127},{"$f":"G9*(1-'Resource Options'!$X8)","v":10829.357204415926},{"$f":"H9*(1-'Resource Options'!$X8)","v":10775.210418393846},{"$f":"I9*(1-'Resource Options'!$X8)","v":10721.334366301877},{"$f":"J9*(1-'Resource Options'!$X8)","v":10667.727694470368},{"$f":"K9*(1-'Resource Options'!$X8)","v":10614.389055998015},{"$f":"L9*(1-'Resource Options'!$X8)","v":10561.317110718026},{"$f":"M9*(1-'Resource Options'!$X8)","v":10508.510525164436},{"$f":"N9*(1-'Resource Options'!$X8)","v":10455.967972538614},{"$f":"O9*(1-'Resource Options'!$X8)","v":10403.688132675921},{"$f":"P9*(1-'Resource Options'!$X8)","v":10351.669692012541},{"$f":"Q9*(1-'Resource Options'!$X8)","v":10299.911343552478},{"$f":"R9*(1-'Resource Options'!$X8)","v":10248.411786834715},{"$f":"S9*(1-'Resource Options'!$X8)","v":10197.169727900542},{"$f":"T9*(1-'Resource Options'!$X8)","v":10146.18387926104},{"$f":"U9*(1-'Resource Options'!$X8)","v":10095.452959864735},{"$f":"V9*(1-'Resource Options'!$X8)","v":10044.975695065412},{"$f":"W9*(1-'Resource Options'!$X8)","v":9994.7508165900854},{"$f":"X9*(1-'Resource Options'!$X8)","v":9944.7770625071353},{"$f":"Y9*(1-'Resource Options'!$X8)","v":9895.0531771945989},{"$f":"Z9*(1-'Resource Options'!$X8)","v":9845.5779113086264},{"$f":"AA9*(1-'Resource Options'!$X8)","v":9796.3500217520832},{"$f":"AB9*(1-'Resource Options'!$X8)","v":9747.3682716433232},{"$f":"AC9*(1-'Resource Options'!$X8)","v":9698.631430285106},{"$f":"AD9*(1-'Resource Options'!$X8)","v":9650.1382731336798},{"$f":"AE9*(1-'Resource Options'!$X8)","v":9601.8875817680109},{"$f":"AF9*(1-'Resource Options'!$X8)","v":9553.8781438591705},{"$f":"AG9*(1-'Resource Options'!$X8)","v":9506.1087531398753},{"$f":"AH9*(1-'Resource Options'!$X8)","v":9458.5782093741764},{"$f":"AI9*(1-'Resource Options'!$X8)","v":9411.2853183273055},{"$f":"AJ9*(1-'Resource Options'!$X8)","v":9364.2288917356691},{"$f":"AK9*(1-'Resource Options'!$X8)","v":9317.4077472769914},{"$f":"AL9*(1-'Resource Options'!$X8)","v":9270.8207085406066},{"$f":"AM9*(1-'Resource Options'!$X8)","v":9224.4666049979041},{"$f":"AN9*(1-'Resource Options'!$X8)","v":9178.3442719729137},{"$f":"AO9*(1-'Resource Options'!$X8)","v":9132.4525506130485},{"$f":"AP9*(1-'Resource Options'!$X8)","v":9086.7902878599834},{"$f":"AQ9*(1-'Resource Options'!$X8)","v":9041.3563364206839},{"$f":"AR9*(1-'Resource Options'!$X8)","v":8996.1495547385803},{"$f":"AS9*(1-'Resource Options'!$X8)","v":8951.1688069648881},{"$f":"AT9*(1-'Resource Options'!$X8)","v":8906.4129629300642},{"$f":"AU9*(1-'Resource Options'!$X8)","v":8861.8808981154143},{"$f":"AV9*(1-'Resource Options'!$X8)","v":8817.5714936248369},{"$f":"AW9*(1-'Resource Options'!$X8)","v":8773.4836361567122},{"$f":"AX9*(1-'Resource Options'!$X8)","v":8729.6162179759285},{"$f":"AY9*(1-'Resource Options'!$X8)","v":8685.9681368860493},{"$f":"AZ9*(1-'Resource Options'!$X8)","v":8642.5382962016192},{"$f":"BA9*(1-'Resource Options'!$X8)","v":8599.3256047206105}]
[{"$f":"'Resource Options'!C9","v":"GE-LMS100PB Wet Intercooler DLN"},{"$f":"'Resource Options'!U9","v":8945},{"$f":"B10*(1-'Resource Options'!$X9)","v":8900.2749999999996},{"$f":"C10*(1-'Resource Options'!$X9)","v":8855.7736249999998},{"$f":"D10*(1-'Resource Options'!$X9)","v":8811.4947568749994},{"$f":"E10*(1-'Resource Options'!$X9)","v":8767.437283090625},{"$f":"F10*(1-'Resource Options'!$X9)","v":8723.6000966751726},{"$f":"G10*(1-'Resource Options'!$X9)","v":8679.9820961917976},{"$f":"H10*(1-'Resource Options'!$X9)","v":8636.5821857108385},{"$f":"I10*(1-'Resource Options'!$X9)","v":8593.3992747822849},{"$f":"J10*(1-'Resource Options'!$X9)","v":8550.4322784083743},{"$f":"K10*(1-'Resource Options'!$X9)","v":8507.6801170163326},{"$f":"L10*(1-'Resource Options'!$X9)","v":8465.1417164312516},{"$f":"M10*(1-'Resource Options'!$X9)","v":8422.8160078490946},{"$f":"N10*(1-'Resource Options'!$X9)","v":8380.7019278098487},{"$f":"O10*(1-'Resource Options'!$X9)","v":8338.7984181707998},{"$f":"P10*(1-'Resource Options'!$X9)","v":8297.1044260799463},{"$f":"Q10*(1-'Resource Options'!$X9)","v":8255.6189039495457},{"$f":"R10*(1-'Resource Options'!$X9)","v":8214.3408094297974},{"$f":"S10*(1-'Resource Options'!$X9)","v":8173.2691053826484},{"$f":"T10*(1-'Resource Options'!$X9)","v":8132.402759855735},{"$f":"U10*(1-'Resource Options'!$X9)","v":8091.7407460564564},{"$f":"V10*(1-'Resource Options'!$X9)","v":8051.2820423261737},{"$f":"W10*(1-'Resource Options'!$X9)","v":8011.0256321145425},{"$f":"X10*(1-'Resource Options'!$X9)","v":7970.9705039539695},{"$f":"Y10*(1-'Resource Options'!$X9)","v":7931.1156514341992},{"$f":"Z10*(1-'Resource Options'!$X9)","v":7891.4600731770279},{"$f":"AA10*(1-'Resource Options'!$X9)","v":7852.0027728111427},{"$f":"AB10*(1-'Resource Options'!$X9)","v":7812.7427589470872},{"$f":"AC10*(1-'Resource Options'!$X9)","v":7773.679045152352},{"$f":"AD10*(1-'Resource Options'!$X9)","v":7734.8106499265905},{"$f":"AE10*(1-'Resource Options'!$X9)","v":7696.1365966769572},{"$f":"AF10*(1-'Resource Options'!$X9)","v":7657.6559136935721},{"$f":"AG10*(1-'Resource Options'!$X9)","v":7619.3676341251039},{"$f":"AH10*(1-'Resource Options'!$X9)","v":7581.2707959544787},{"$f":"AI10*(1-'Resource Options'!$X9)","v":7543.3644419747061},{"$f":"AJ10*(1-'Resource Options'!$X9)","v":7505.6476197648326},{"$f":"AK10*(1-'Resource Options'!$X9)","v":7468.1193816660088},{"$f":"AL10*(1-'Resource Options'!$X9)","v":7430.7787847576792},{"$f":"AM10*(1-'Resource Options'!$X9)","v":7393.6248908338912},{"$f":"AN10*(1-'Resource Options'!$X9)","v":7356.6567663797214},{"$f":"AO10*(1-'Resource Options'!$X9)","v":7319.8734825478232},{"$f":"AP10*(1-'Resource Options'!$X9)","v":7283.2741151350838},{"$f":"AQ10*(1-'Resource Options'!$X9)","v":7246.8577445594083},{"$f":"AR10*(1-'Resource Options'!$X9)","v":7210.6234558366114},{"$f":"AS10*(1-'Resource Options'!$X9)","v":7174.5703385574279},{"$f":"AT10*(1-'Resource Options'!$X9)","v":7138.6974868646412},{"$f":"AU10*(1-'Resource Options'!$X9)","v":7103.0039994303179},{"$f":"AV10*(1-'Resource Options'!$X9)","v":7067.4889794331666},{"$f":"AW10*(1-'Resource Options'!$X9)","v":7032.1515345360003},{"$f":"AX10*(1-'Resource Options'!$X9)","v":6996.9907768633202},{"$f":"AY10*(1-'Resource Options'!$X9)","v":6962.0058229790038},{"$f":"AZ10*(1-'Resource Options'!$X9)","v":6927.195793864109},{"$f":"BA10*(1-'Resource Options'!$X9)","v":6892.5598148947884}]
[{"$f":"'Resource Options'!C10","v":"10X Wartsila 18V50SG-B"},{"$f":"'Resource Options'!U10","v":8380},{"$f":"B11*(1-'Resource Options'!$X10)","v":8338.1},{"$f":"C11*(1-'Resource Options'!$X10)","v":8296.4094999999998},{"$f":"D11*(1-'Resource Options'!$X10)","v":8254.9274525000001},{"$f":"E11*(1-'Resource Options'!$X10)","v":8213.6528152374995},{"$f":"F11*(1-'Resource Options'!$X10)","v":8172.5845511613115},{"$f":"G11*(1-'Resource Options'!$X10)","v":8131.7216284055048},{"$f":"H11*(1-'Resource Options'!$X10)","v":8091.0630202634775},{"$f":"I11*(1-'Resource Options'!$X10)","v":8050.6077051621596},{"$f":"J11*(1-'Resource Options'!$X10)","v":8010.3546666363491},{"$f":"K11*(1-'Resource Options'!$X10)","v":7970.3028933031674},{"$f":"L11*(1-'Resource Options'!$X10)","v":7930.4513788366512},{"$f":"M11*(1-'Resource Options'!$X10)","v":7890.7991219424675},{"$f":"N11*(1-'Resource Options'!$X10)","v":7851.3451263327552},{"$f":"O11*(1-'Resource Options'!$X10)","v":7812.0884007010918},{"$f":"P11*(1-'Resource Options'!$X10)","v":7773.0279586975867},{"$f":"Q11*(1-'Resource Options'!$X10)","v":7734.1628189040985},{"$f":"R11*(1-'Resource Options'!$X10)","v":7695.4920048095782},{"$f":"S11*(1-'Resource Options'!$X10)","v":7657.0145447855302},{"$f":"T11*(1-'Resource Options'!$X10)","v":7618.7294720616028},{"$f":"U11*(1-'Resource Options'!$X10)","v":7580.635824701295},{"$f":"V11*(1-'Resource Options'!$X10)","v":7542.7326455777884},{"$f":"W11*(1-'Resource Options'!$X10)","v":7505.0189823498995},{"$f":"X11*(1-'Resource Options'!$X10)","v":7467.4938874381496},{"$f":"Y11*(1-'Resource Options'!$X10)","v":7430.1564180009591},{"$f":"Z11*(1-'Resource Options'!$X10)","v":7393.005635910954},{"$f":"AA11*(1-'Resource Options'!$X10)","v":7356.0406077313992},{"$f":"AB11*(1-'Resource Options'!$X10)","v":7319.2604046927418},{"$f":"AC11*(1-'Resource Options'!$X10)","v":7282.6641026692778},{"$f":"AD11*(1-'Resource Options'!$X10)","v":7246.2507821559311},{"$f":"AE11*(1-'Resource Options'!$X10)","v":7210.0195282451514},{"$f":"AF11*(1-'Resource Options'!$X10)","v":7173.9694306039255},{"$f":"AG11*(1-'Resource Options'!$X10)","v":7138.0995834509058},{"$f":"AH11*(1-'Resource Options'!$X10)","v":7102.4090855336508},{"$f":"AI11*(1-'Resource Options'!$X10)","v":7066.8970401059823},{"$f":"AJ11*(1-'Resource Options'!$X10)","v":7031.5625549054521},{"$f":"AK11*(1-'Resource Options'!$X10)","v":6996.4047421309251},{"$f":"AL11*(1-'Resource Options'!$X10)","v":6961.42271842027},{"$f":"AM11*(1-'Resource Options'!$X10)","v":6926.6156048281682},{"$f":"AN11*(1-'Resource Options'!$X10)","v":6891.9825268040277},{"$f":"AO11*(1-'Resource Options'!$X10)","v":6857.5226141700077},{"$f":"AP11*(1-'Resource Options'!$X10)","v":6823.2350010991577},{"$f":"AQ11*(1-'Resource Options'!$X10)","v":6789.1188260936615},{"$f":"AR11*(1-'Resource Options'!$X10)","v":6755.1732319631928},{"$f":"AS11*(1-'Resource Options'!$X10)","v":6721.3973658033765},{"$f":"AT11*(1-'Resource Options'!$X10)","v":6687.7903789743596},{"$f":"AU11*(1-'Resource Options'!$X10)","v":6654.3514270794876},{"$f":"AV11*(1-'Resource Options'!$X10)","v":6621.0796699440898},{"$f":"AW11*(1-'Resource Options'!$X10)","v":6587.9742715943694},{"$f":"AX11*(1-'Resource Options'!$X10)","v":6555.0344002363972},{"$f":"AY11*(1-'Resource Options'!$X10)","v":6522.2592282352152},{"$f":"AZ11*(1-'Resource Options'!$X10)","v":6489.6479320940389},{"$f":"BA11*(1-'Resource Options'!$X10)","v":6457.199692433569}]
[{"$f":"'Resource Options'!C11","v":"Jenbacher 920"},{"$f":"'Resource Options'!U11","v":7971},{"$f":"B12*(1-'Resource Options'!$X11)","v":7931.1449999999995},{"$f":"C12*(1-'Resource Options'!$X11)","v":7891.4892749999999},{"$f":"D12*(1-'Resource Options'!$X11)","v":7852.0318286249994},{"$f":"E12*(1-'Resource Options'!$X11)","v":7812.7716694818746},{"$f":"F12*(1-'Resource Options'!$X11)","v":7773.7078111344654},{"$f":"G12*(1-'Resource Options'!$X11)","v":7734.8392720787933},{"$f":"H12*(1-'Resource Options'!$X11)","v":7696.1650757183997},{"$f":"I12*(1-'Resource Options'!$X11)","v":7657.6842503398075},{"$f":"J12*(1-'Resource Options'!$X11)","v":7619.3958290881083},{"$f":"K12*(1-'Resource Options'!$X11)","v":7581.2988499426674},{"$f":"L12*(1-'Resource Options'!$X11)","v":7543.392355692954},{"$f":"M12*(1-'Resource Options'!$X11)","v":7505.6753939144892},{"$f":"N12*(1-'Resource Options'!$X11)","v":7468.1470169449167},{"$f":"O12*(1-'Resource Options'!$X11)","v":7430.806281860192},{"$f":"P12*(1-'Resource Options'!$X11)","v":7393.6522504508912},{"$f":"Q12*(1-'Resource Options'!$X11)","v":7356.6839891986365},{"$f":"R12*(1-'Resource Options'!$X11)","v":7319.9005692526434},{"$f":"S12*(1-'Resource Options'!$X11)","v":7283.3010664063804},{"$f":"T12*(1-'Resource Options'!$X11)","v":7246.8845610743483},{"$f":"U12*(1-'Resource Options'!$X11)","v":7210.6501382689767},{"$f":"V12*(1-'Resource Options'!$X11)","v":7174.5968875776316},{"$f":"W12*(1-'Resource Options'!$X11)","v":7138.723903139743},{"$f":"X12*(1-'Resource Options'!$X11)","v":7103.0302836240444},{"$f":"Y12*(1-'Resource Options'!$X11)","v":7067.5151322059237},{"$f":"Z12*(1-'Resource Options'!$X11)","v":7032.1775565448943},{"$f":"AA12*(1-'Resource Options'!$X11)","v":6997.0166687621695},{"$f":"AB12*(1-'Resource Options'!$X11)","v":6962.0315854183582},{"$f":"AC12*(1-'Resource Options'!$X11)","v":6927.2214274912667},{"$f":"AD12*(1-'Resource Options'!$X11)","v":6892.5853203538099},{"$f":"AE12*(1-'Resource Options'!$X11)","v":6858.1223937520408},{"$f":"AF12*(1-'Resource Options'!$X11)","v":6823.8317817832803},{"$f":"AG12*(1-'Resource Options'!$X11)","v":6789.7126228743637},{"$f":"AH12*(1-'Resource Options'!$X11)","v":6755.7640597599921},{"$f":"AI12*(1-'Resource Options'!$X11)","v":6721.9852394611917},{"$f":"AJ12*(1-'Resource Options'!$X11)","v":6688.3753132638858},{"$f":"AK12*(1-'Resource Options'!$X11)","v":6654.9334366975663},{"$f":"AL12*(1-'Resource Options'!$X11)","v":6621.6587695140788},{"$f":"AM12*(1-'Resource Options'!$X11)","v":6588.5504756665086},{"$f":"AN12*(1-'Resource Options'!$X11)","v":6555.6077232881762},{"$f":"AO12*(1-'Resource Options'!$X11)","v":6522.8296846717349},{"$f":"AP12*(1-'Resource Options'!$X11)","v":6490.2155362483763},{"$f":"AQ12*(1-'Resource Options'!$X11)","v":6457.7644585671342},{"$f":"AR12*(1-'Resource Options'!$X11)","v":6425.4756362742983},{"$f":"AS12*(1-'Resource Options'!$X11)","v":6393.3482580929267},{"$f":"AT12*(1-'Resource Options'!$X11)","v":6361.3815168024621},{"$f":"AU12*(1-'Resource Options'!$X11)","v":6329.57460921845},{"$f":"AV12*(1-'Resource Options'!$X11)","v":6297.9267361723578},{"$f":"AW12*(1-'Resource Options'!$X11)","v":6266.4371024914963},{"$f":"AX12*(1-'Resource Options'!$X11)","v":6235.1049169790385},{"$f":"AY12*(1-'Resource Options'!$X11)","v":6203.9293923941432},{"$f":"AZ12*(1-'Resource Options'!$X11)","v":6172.9097454321727},{"$f":"BA12*(1-'Resource Options'!$X11)","v":6142.0451967050121}]
[{"$f":"'Resource Options'!C12","v":"Siemens- SGT-800-50"},{"$f":"'Resource Options'!U12","v":10031},{"$f":"B13*(1-'Resource Options'!$X12)","v":9980.8449999999993},{"$f":"C13*(1-'Resource Options'!$X12)","v":9930.9407749999991},{"$f":"D13*(1-'Resource Options'!$X12)","v":9881.2860711249996},{"$f":"E13*(1-'Resource Options'!$X12)","v":9831.8796407693753},{"$f":"F13*(1-'Resource Options'!$X12)","v":9782.7202425655287},{"$f":"G13*(1-'Resource Options'!$X12)","v":9733.8066413527013},{"$f":"H13*(1-'Resource Options'!$X12)","v":9685.1376081459384},{"$f":"I13*(1-'Resource Options'!$X12)","v":9636.7119201052083},{"$f":"J13*(1-'Resource Options'!$X12)","v":9588.5283605046825},{"$f":"K13*(1-'Resource Options'!$X12)","v":9540.5857187021593},{"$f":"L13*(1-'Resource Options'!$X12)","v":9492.8827901086479},{"$f":"M13*(1-'Resource Options'!$X12)","v":9445.4183761581044},{"$f":"N13*(1-'Resource Options'!$X12)","v":9398.1912842773145},{"$f":"O13*(1-'Resource Options'!$X12)","v":9351.2003278559278},{"$f":"P13*(1-'Resource Options'!$X12)","v":9304.4443262166478},{"$f":"Q13*(1-'Resource Options'!$X12)","v":9257.9221045855647},{"$f":"R13*(1-'Resource Options'!$X12)","v":9211.6324940626364},{"$f":"S13*(1-'Resource Options'!$X12)","v":9165.5743315923228},{"$f":"T13*(1-'Resource Options'!$X12)","v":9119.7464599343602},{"$f":"U13*(1-'Resource Options'!$X12)","v":9074.1477276346886},{"$f":"V13*(1-'Resource Options'!$X12)","v":9028.7769889965148},{"$f":"W13*(1-'Resource Options'!$X12)","v":8983.6331040515324},{"$f":"X13*(1-'Resource Options'!$X12)","v":8938.714938531275},{"$f":"Y13*(1-'Resource Options'!$X12)","v":8894.0213638386194},{"$f":"Z13*(1-'Resource Options'!$X12)","v":8849.551257019426},{"$f":"AA13*(1-'Resource Options'!$X12)","v":8805.3035007343296},{"$f":"AB13*(1-'Resource Options'!$X12)","v":8761.2769832306585},{"$f":"AC13*(1-'Resource Options'!$X12)","v":8717.470598314505},{"$f":"AD13*(1-'Resource Options'!$X12)","v":8673.8832453229315},{"$f":"AE13*(1-'Resource Options'!$X12)","v":8630.5138290963168},{"$f":"AF13*(1-'Resource Options'!$X12)","v":8587.361259950836},{"$f":"AG13*(1-'Resource Options'!$X12)","v":8544.4244536510814},{"$f":"AH13*(1-'Resource Options'!$X12)","v":8501.7023313828267},{"$f":"AI13*(1-'Resource Options'!$X12)","v":8459.1938197259133},{"$f":"AJ13*(1-'Resource Options'!$X12)","v":8416.8978506272833},{"$f":"AK13*(1-'Resource Options'!$X12)","v":8374.8133613741466},{"$f":"AL13*(1-'Resource Options'!$X12)","v":8332.9392945672753},{"$f":"AM13*(1-'Resource Options'!$X12)","v":8291.2745980944383},{"$f":"AN13*(1-'Resource Options'!$X12)","v":8249.8182251039652},{"$f":"AO13*(1-'Resource Options'!$X12)","v":8208.5691339784462},{"$f":"AP13*(1-'Resource Options'!$X12)","v":8167.5262883085543},{"$f":"AQ13*(1-'Resource Options'!$X12)","v":8126.6886568670116},{"$f":"AR13*(1-'Resource Options'!$X12)","v":8086.0552135826765},{"$f":"AS13*(1-'Resource Options'!$X12)","v":8045.6249375147627},{"$f":"AT13*(1-'Resource Options'!$X12)","v":8005.396812827189},{"$f":"AU13*(1-'Resource Options'!$X12)","v":7965.3698287630532},{"$f":"AV13*(1-'Resource Options'!$X12)","v":7925.5429796192375},{"$f":"AW13*(1-'Resource Options'!$X12)","v":7885.9152647211413},{"$f":"AX13*(1-'Resource Options'!$X12)","v":7846.4856883975353},{"$f":"AY13*(1-'Resource Options'!$X12)","v":7807.2532599555479},{"$f":"AZ13*(1-'Resource Options'!$X12)","v":7768.2169936557702},{"$f":"BA13*(1-'Resource Options'!$X12)","v":7729.3759086874916}]
[{"$f":"'Resource Options'!C13","v":"PW- FT8 Swift Pac"},{"$f":"'Resource Options'!U13","v":10439},{"$f":"B14*(1-'Resource Options'!$X13)","v":10386.805},{"$f":"C14*(1-'Resource Options'!$X13)","v":10334.870975},{"$f":"D14*(1-'Resource Options'!$X13)","v":10283.196620125},{"$f":"E14*(1-'Resource Options'!$X13)","v":10231.780637024374},{"$f":"F14*(1-'Resource Options'!$X13)","v":10180.621733839253},{"$f":"G14*(1-'Resource Options'!$X13)","v":10129.718625170057},{"$f":"H14*(1-'Resource Options'!$X13)","v":10079.070032044207},{"$f":"I14*(1-'Resource Options'!$X13)","v":10028.674681883986},{"$f":"J14*(1-'Resource Options'!$X13)","v":9978.5313084745649},{"$f":"K14*(1-'Resource Options'!$X13)","v":9928.6386519321914},{"$f":"L14*(1-'Resource Options'!$X13)","v":9878.9954586725307},{"$f":"M14*(1-'Resource Options'!$X13)","v":9829.6004813791678},{"$f":"N14*(1-'Resource Options'!$X13)","v":9780.4524789722727},{"$f":"O14*(1-'Resource Options'!$X13)","v":9731.5502165774105},{"$f":"P14*(1-'Resource Options'!$X13)","v":9682.892465494524},{"$f":"Q14*(1-'Resource Options'!$X13)","v":9634.4780031670507},{"$f":"R14*(1-'Resource Options'!$X13)","v":9586.3056131512149},{"$f":"S14*(1-'Resource Options'!$X13)","v":9538.3740850854592},{"$f":"T14*(1-'Resource Options'!$X13)","v":9490.6822146600316},{"$f":"U14*(1-'Resource Options'!$X13)","v":9443.2288035867314},{"$f":"V14*(1-'Resource Options'!$X13)","v":9396.012659568798},{"$f":"W14*(1-'Resource Options'!$X13)","v":9349.0325962709539},{"$f":"X14*(1-'Resource Options'!$X13)","v":9302.287433289599},{"$f":"Y14*(1-'Resource Options'!$X13)","v":9255.7759961231513},{"$f":"Z14*(1-'Resource Options'!$X13)","v":9209.4971161425347},{"$f":"AA14*(1-'Resource Options'!$X13)","v":9163.4496305618213},{"$f":"AB14*(1-'Resource Options'!$X13)","v":9117.6323824090123},{"$f":"AC14*(1-'Resource Options'!$X13)","v":9072.0442204969677},{"$f":"AD14*(1-'Resource Options'!$X13)","v":9026.6839993944832},{"$f":"AE14*(1-'Resource Options'!$X13)","v":8981.5505793975099},{"$f":"AF14*(1-'Resource Options'!$X13)","v":8936.6428265005216},{"$f":"AG14*(1-'Resource Options'!$X13)","v":8891.9596123680185},{"$f":"AH14*(1-'Resource Options'!$X13)","v":8847.4998143061785},{"$f":"AI14*(1-'Resource Options'!$X13)","v":8803.2623152346478},{"$f":"AJ14*(1-'Resource Options'!$X13)","v":8759.2460036584744},{"$f":"AK14*(1-'Resource Options'!$X13)","v":8715.4497736401827},{"$f":"AL14*(1-'Resource Options'!$X13)","v":8671.8725247719813},{"$f":"AM14*(1-'Resource Options'!$X13)","v":8628.5131621481214},{"$f":"AN14*(1-'Resource Options'!$X13)","v":8585.3705963373814},{"$f":"AO14*(1-'Resource Options'!$X13)","v":8542.4437433556941},{"$f":"AP14*(1-'Resource Options'!$X13)","v":8499.7315246389153},{"$f":"AQ14*(1-'Resource Options'!$X13)","v":8457.2328670157203},{"$f":"AR14*(1-'Resource Options'!$X13)","v":8414.9467026806415},{"$f":"AS14*(1-'Resource Options'!$X13)","v":8372.8719691672377},{"$f":"AT14*(1-'Resource Options'!$X13)","v":8331.0076093214011},{"$f":"AU14*(1-'Resource Options'!$X13)","v":8289.3525712747942},{"$f":"AV14*(1-'Resource Options'!$X13)","v":8247.9058084184198},{"$f":"AW14*(1-'Resource Options'!$X13)","v":8206.666279376328},{"$f":"AX14*(1-'Resource Options'!$X13)","v":8165.6329479794467},{"$f":"AY14*(1-'Resource Options'!$X13)","v":8124.8047832395496},{"$f":"AZ14*(1-'Resource Options'!$X13)","v":8084.1807593233516},{"$f":"BA14*(1-'Resource Options'!$X13)","v":8043.759855526735}]
[{"$f":"'Resource Options'!C14","v":"GE- LM6000- PF Sprint"},{"$f":"'Resource Options'!U14","v":9354},{"$f":"B15*(1-'Resource Options'!$X14)","v":9307.23},{"$f":"C15*(1-'Resource Options'!$X14)","v":9260.6938499999997},{"$f":"D15*(1-'Resource Options'!$X14)","v":9214.3903807499992},{"$f":"E15*(1-'Resource Options'!$X14)","v":9168.3184288462489},{"$f":"F15*(1-'Resource Options'!$X14)","v":9122.476836702017},{"$f":"G15*(1-'Resource Options'!$X14)","v":9076.8644525185064},{"$f":"H15*(1-'Resource Options'!$X14)","v":9031.4801302559135},{"$f":"I15*(1-'Resource Options'!$X14)","v":8986.3227296046334},{"$f":"J15*(1-'Resource Options'!$X14)","v":8941.3911159566105},{"$f":"K15*(1-'Resource Options'!$X14)","v":8896.684160376828},{"$f":"L15*(1-'Resource Options'!$X14)","v":8852.2007395749442},{"$f":"M15*(1-'Resource Options'!$X14)","v":8807.9397358770693},{"$f":"N15*(1-'Resource Options'!$X14)","v":8763.9000371976836},{"$f":"O15*(1-'Resource Options'!$X14)","v":8720.0805370116959},{"$f":"P15*(1-'Resource Options'!$X14)","v":8676.4801343266372},{"$f":"Q15*(1-'Resource Options'!$X14)","v":8633.097733655004},{"$f":"R15*(1-'Resource Options'!$X14)","v":8589.9322449867286},{"$f":"S15*(1-'Resource Options'!$X14)","v":8546.9825837617955},{"$f":"T15*(1-'Resource Options'!$X14)","v":8504.2476708429858},{"$f":"U15*(1-'Resource Options'!$X14)","v":8461.726432488771},{"$f":"V15*(1-'Resource Options'!$X14)","v":8419.4178003263278},{"$f":"W15*(1-'Resource Options'!$X14)","v":8377.3207113246954},{"$f":"X15*(1-'Resource Options'!$X14)","v":8335.434107768071},{"$f":"Y15*(1-'Resource Options'!$X14)","v":8293.756937229231},{"$f":"Z15*(1-'Resource Options'!$X14)","v":8252.2881525430839},{"$f":"AA15*(1-'Resource Options'!$X14)","v":8211.0267117803687},{"$f":"AB15*(1-'Resource Options'!$X14)","v":8169.9715782214671},{"$f":"AC15*(1-'Resource Options'!$X14)","v":8129.1217203303595},{"$f":"AD15*(1-'Resource Options'!$X14)","v":8088.476111728708},{"$f":"AE15*(1-'Resource Options'!$X14)","v":8048.0337311700641},{"$f":"AF15*(1-'Resource Options'!$X14)","v":8007.7935625142136},{"$f":"AG15*(1-'Resource Options'!$X14)","v":7967.7545947016424},{"$f":"AH15*(1-'Resource Options'!$X14)","v":7927.9158217281338},{"$f":"AI15*(1-'Resource Options'!$X14)","v":7888.2762426194931},{"$f":"AJ15*(1-'Resource Options'!$X14)","v":7848.8348614063952},{"$f":"AK15*(1-'Resource Options'!$X14)","v":7809.5906870993631},{"$f":"AL15*(1-'Resource Options'!$X14)","v":7770.5427336638659},{"$f":"AM15*(1-'Resource Options'!$X14)","v":7731.6900199955462},{"$f":"AN15*(1-'Resource Options'!$X14)","v":7693.0315698955683},{"$f":"AO15*(1-'Resource Options'!$X14)","v":7654.5664120460906},{"$f":"AP15*(1-'Resource Options'!$X14)","v":7616.2935799858597},{"$f":"AQ15*(1-'Resource Options'!$X14)","v":7578.2121120859301},{"$f":"AR15*(1-'Resource Options'!$X14)","v":7540.3210515255005},{"$f":"AS15*(1-'Resource Options'!$X14)","v":7502.6194462678732},{"$f":"AT15*(1-'Resource Options'!$X14)","v":7465.1063490365341},{"$f":"AU15*(1-'Resource Options'!$X14)","v":7427.780817291351},{"$f":"AV15*(1-'Resource Options'!$X14)","v":7390.6419132048941},{"$f":"AW15*(1-'Resource Options'!$X14)","v":7353.6887036388698},{"$f":"AX15*(1-'Resource Options'!$X14)","v":7316.9202601206753},{"$f":"AY15*(1-'Resource Options'!$X14)","v":7280.3356588200722},{"$f":"AZ15*(1-'Resource Options'!$X14)","v":7243.9339805259715},{"$f":"BA15*(1-'Resource Options'!$X14)","v":7207.7143106233416}]
[{"$f":"'Resource Options'!C15","v":"GE - 7F.06 One on One"},{"$f":"'Resource Options'!U15","v":6652},{"$f":"B16*(1-'Resource Options'!$X15)","v":6618.74},{"$f":"C16*(1-'Resource Options'!$X15)","v":6585.6462999999994},{"$f":"D16*(1-'Resource Options'!$X15)","v":6552.7180684999994},{"$f":"E16*(1-'Resource Options'!$X15)","v":6519.9544781574996},{"$f":"F16*(1-'Resource Options'!$X15)","v":6487.354705766712},{"$f":"G16*(1-'Resource Options'!$X15)","v":6454.9179322378786},{"$f":"H16*(1-'Resource Options'!$X15)","v":6422.6433425766891},{"$f":"I16*(1-'Resource Options'!$X15)","v":6390.5301258638056},{"$f":"J16*(1-'Resource Options'!$X15)","v":6358.5774752344869},{"$f":"K16*(1-'Resource Options'!$X15)","v":6326.7845878583148},{"$f":"L16*(1-'Resource Options'!$X15)","v":6295.1506649190233},{"$f":"M16*(1-'Resource Options'!$X15)","v":6263.6749115944285},{"$f":"N16*(1-'Resource Options'!$X15)","v":6232.3565370364568},{"$f":"O16*(1-'Resource Options'!$X15)","v":6201.1947543512742},{"$f":"P16*(1-'Resource Options'!$X15)","v":6170.1887805795177},{"$f":"Q16*(1-'Resource Options'!$X15)","v":6139.3378366766201},{"$f":"R16*(1-'Resource Options'!$X15)","v":6108.6411474932365},{"$f":"S16*(1-'Resource Options'!$X15)","v":6078.0979417557701},{"$f":"T16*(1-'Resource Options'!$X15)","v":6047.7074520469914},{"$f":"U16*(1-'Resource Options'!$X15)","v":6017.4689147867566},{"$f":"V16*(1-'Resource Options'!$X15)","v":5987.3815702128231},{"$f":"W16*(1-'Resource Options'!$X15)","v":5957.4446623617587},{"$f":"X16*(1-'Resource Options'!$X15)","v":5927.65743904995},{"$f":"Y16*(1-'Resource Options'!$X15)","v":5898.0191518546999},{"$f":"Z16*(1-'Resource Options'!$X15)","v":5868.5290560954263},{"$f":"AA16*(1-'Resource Options'!$X15)","v":5839.1864108149493},{"$f":"AB16*(1-'Resource Options'!$X15)","v":5809.9904787608748},{"$f":"AC16*(1-'Resource Options'!$X15)","v":5780.9405263670706},{"$f":"AD16*(1-'Resource Options'!$X15)","v":5752.0358237352348},{"$f":"AE16*(1-'Resource Options'!$X15)","v":5723.2756446165586},{"$f":"AF16*(1-'Resource Options'!$X15)","v":5694.6592663934762},{"$f":"AG16*(1-'Resource Options'!$X15)","v":5666.1859700615087},{"$f":"AH16*(1-'Resource Options'!$X15)","v":5637.8550402112014},{"$f":"AI16*(1-'Resource Options'!$X15)","v":5609.6657650101452},{"$f":"AJ16*(1-'Resource Options'!$X15)","v":5581.6174361850944},{"$f":"AK16*(1-'Resource Options'!$X15)","v":5553.7093490041689},{"$f":"AL16*(1-'Resource Options'!$X15)","v":5525.9408022591479},{"$f":"AM16*(1-'Resource Options'!$X15)","v":5498.311098247852},{"$f":"AN16*(1-'Resource Options'!$X15)","v":5470.8195427566125},{"$f":"AO16*(1-'Resource Options'!$X15)","v":5443.4654450428297},{"$f":"AP16*(1-'Resource Options'!$X15)","v":5416.2481178176158},{"$f":"AQ16*(1-'Resource Options'!$X15)","v":5389.1668772285275},{"$f":"AR16*(1-'Resource Options'!$X15)","v":5362.221042842385},{"$f":"AS16*(1-'Resource Options'!$X15)","v":5335.4099376281729},{"$f":"AT16*(1-'Resource Options'!$X15)","v":5308.732887940032},{"$f":"AU16*(1-'Resource Options'!$X15)","v":5282.1892235003315},{"$f":"AV16*(1-'Resource Options'!$X15)","v":5255.7782773828294},{"$f":"AW16*(1-'Resource Options'!$X15)","v":5229.499385995915},{"$f":"AX16*(1-'Resource Options'!$X15)","v":5203.3518890659352},{"$f":"AY16*(1-'Resource Options'!$X15)","v":5177.3351296206056},{"$f":"AZ16*(1-'Resource Options'!$X15)","v":5151.4484539725026},{"$f":"BA16*(1-'Resource Options'!$X15)","v":5125.6912117026404}]
[{"$f":"'Resource Options'!C16","v":"Siemens- SGT6-5000F CCCT (Flex Plant)"},{"$f":"'Resource Options'!U16","v":6811},{"$f":"B17*(1-'Resource Options'!$X16)","v":6776.9449999999997},{"$f":"C17*(1-'Resource Options'!$X16)","v":6743.0602749999998},{"$f":"D17*(1-'Resource Options'!$X16)","v":6709.3449736249995},{"$f":"E17*(1-'Resource Options'!$X16)","v":6675.7982487568743},{"$f":"F17*(1-'Resource Options'!$X16)","v":6642.4192575130901},{"$f":"G17*(1-'Resource Options'!$X16)","v":6609.2071612255249},{"$f":"H17*(1-'Resource Options'!$X16)","v":6576.1611254193976},{"$f":"I17*(1-'Resource Options'!$X16)","v":6543.2803197923004},{"$f":"J17*(1-'Resource Options'!$X16)","v":6510.5639181933384},{"$f":"K17*(1-'Resource Options'!$X16)","v":6478.0110986023719},{"$f":"L17*(1-'Resource Options'!$X16)","v":6445.6210431093605},{"$f":"M17*(1-'Resource Options'!$X16)","v":6413.3929378938137},{"$f":"N17*(1-'Resource Options'!$X16)","v":6381.3259732043443},{"$f":"O17*(1-'Resource Options'!$X16)","v":6349.4193433383225},{"$f":"P17*(1-'Resource Options'!$X16)","v":6317.6722466216306},{"$f":"Q17*(1-'Resource Options'!$X16)","v":6286.0838853885225},{"$f":"R17*(1-'Resource Options'!$X16)","v":6254.65346596158},{"$f":"S17*(1-'Resource Options'!$X16)","v":6223.3801986317721},{"$f":"T17*(1-'Resource Options'!$X16)","v":6192.263297638613},{"$f":"U17*(1-'Resource Options'!$X16)","v":6161.30198115042},{"$f":"V17*(1-'Resource Options'!$X16)","v":6130.4954712446679},{"$f":"W17*(1-'Resource Options'!$X16)","v":6099.8429938884447},{"$f":"X17*(1-'Resource Options'!$X16)","v":6069.343778919002},{"$f":"Y17*(1-'Resource Options'!$X16)","v":6038.9970600244069},{"$f":"Z17*(1-'Resource Options'!$X16)","v":6008.8020747242845},{"$f":"AA17*(1-'Resource Options'!$X16)","v":5978.7580643506626},{"$f":"AB17*(1-'Resource Options'!$X16)","v":5948.8642740289097},{"$f":"AC17*(1-'Resource Options'!$X16)","v":5919.1199526587652},{"$f":"AD17*(1-'Resource Options'!$X16)","v":5889.5243528954716},{"$f":"AE17*(1-'Resource Options'!$X16)","v":5860.0767311309946},{"$f":"AF17*(1-'Resource Options'!$X16)","v":5830.7763474753392},{"$f":"AG17*(1-'Resource Options'!$X16)","v":5801.6224657379626},{"$f":"AH17*(1-'Resource Options'!$X16)","v":5772.6143534092726},{"$f":"AI17*(1-'Resource Options'!$X16)","v":5743.7512816422259},{"$f":"AJ17*(1-'Resource Options'!$X16)","v":5715.0325252340144},{"$f":"AK17*(1-'Resource Options'!$X16)","v":5686.4573626078445},{"$f":"AL17*(1-'Resource Options'!$X16)","v":5658.0250757948052},{"$f":"AM17*(1-'Resource Options'!$X16)","v":5629.734950415831},{"$f":"AN17*(1-'Resource Options'!$X16)","v":5601.5862756637516},{"$f":"AO17*(1-'Resource Options'!$X16)","v":5573.5783442854326},{"$f":"AP17*(1-'Resource Options'!$X16)","v":5545.7104525640052},{"$f":"AQ17*(1-'Resource Options'!$X16)","v":5517.9819003011853},{"$f":"AR17*(1-'Resource Options'!$X16)","v":5490.3919907996797},{"$f":"AS17*(1-'Resource Options'!$X16)","v":5462.9400308456816},{"$f":"AT17*(1-'Resource Options'!$X16)","v":5435.6253306914532},{"$f":"AU17*(1-'Resource Options'!$X16)","v":5408.447204037996},{"$f":"AV17*(1-'Resource Options'!$X16)","v":5381.4049680178059},{"$f":"AW17*(1-'Resource Options'!$X16)","v":5354.4979431777165},{"$f":"AX17*(1-'Resource Options'!$X16)","v":5327.7254534618278},{"$f":"AY17*(1-'Resource Options'!$X16)","v":5301.0868261945188},{"$f":"AZ17*(1-'Resource Options'!$X16)","v":5274.5813920635464},{"$f":"BA17*(1-'Resource Options'!$X16)","v":5248.2084851032287}]
[{"$f":"'Resource Options'!C17","v":"MHI- 501 F 1 on 1"},{"$f":"'Resource Options'!U17","v":6792},{"$f":"B18*(1-'Resource Options'!$X17)","v":6758.04},{"$f":"C18*(1-'Resource Options'!$X17)","v":6724.2497999999996},{"$f":"D18*(1-'Resource Options'!$X17)","v":6690.6285509999998},{"$f":"E18*(1-'Resource Options'!$X17)","v":6657.1754082449997},{"$f":"F18*(1-'Resource Options'!$X17)","v":6623.8895312037748},{"$f":"G18*(1-'Resource Options'!$X17)","v":6590.7700835477563},{"$f":"H18*(1-'Resource Options'!$X17)","v":6557.8162331300173},{"$f":"I18*(1-'Resource Options'!$X17)","v":6525.0271519643675},{"$f":"J18*(1-'Resource Options'!$X17)","v":6492.4020162045454},{"$f":"K18*(1-'Resource Options'!$X17)","v":6459.9400061235228},{"$f":"L18*(1-'Resource Options'!$X17)","v":6427.6403060929051},{"$f":"M18*(1-'Resource Options'!$X17)","v":6395.5021045624408},{"$f":"N18*(1-'Resource Options'!$X17)","v":6363.5245940396289},{"$f":"O18*(1-'Resource Options'!$X17)","v":6331.7069710694304},{"$f":"P18*(1-'Resource Options'!$X17)","v":6300.0484362140833},{"$f":"Q18*(1-'Resource Options'!$X17)","v":6268.5481940330128},{"$f":"R18*(1-'Resource Options'!$X17)","v":6237.2054530628475},{"$f":"S18*(1-'Resource Options'!$X17)","v":6206.0194257975336},{"$f":"T18*(1-'Resource Options'!$X17)","v":6174.9893286685456},{"$f":"U18*(1-'Resource Options'!$X17)","v":6144.1143820252028},{"$f":"V18*(1-'Resource Options'!$X17)","v":6113.393810115077},{"$f":"W18*(1-'Resource Options'!$X17)","v":6082.8268410645014},{"$f":"X18*(1-'Resource Options'!$X17)","v":6052.4127068591788},{"$f":"Y18*(1-'Resource Options'!$X17)","v":6022.1506433248833},{"$f":"Z18*(1-'Resource Options'!$X17)","v":5992.039890108259},{"$f":"AA18*(1-'Resource Options'!$X17)","v":5962.0796906577179},{"$f":"AB18*(1-'Resource Options'!$X17)","v":5932.2692922044289},{"$f":"AC18*(1-'Resource Options'!$X17)","v":5902.6079457434071},{"$f":"AD18*(1-'Resource Options'!$X17)","v":5873.0949060146904},{"$f":"AE18*(1-'Resource Options'!$X17)","v":5843.7294314846167},{"$f":"AF18*(1-'Resource Options'!$X17)","v":5814.5107843271935},{"$f":"AG18*(1-'Resource Options'!$X17)","v":5785.4382304055571},{"$f":"AH18*(1-'Resource Options'!$X17)","v":5756.5110392535289},{"$f":"AI18*(1-'Resource Options'!$X17)","v":5727.7284840572611},{"$f":"AJ18*(1-'Resource Options'!$X17)","v":5699.0898416369746},{"$f":"AK18*(1-'Resource Options'!$X17)","v":5670.5943924287894},{"$f":"AL18*(1-'Resource Options'!$X17)","v":5642.2414204666456},{"$f":"AM18*(1-'Resource Options'!$X17)","v":5614.0302133643127},{"$f":"AN18*(1-'Resource Options'!$X17)","v":5585.9600622974913},{"$f":"AO18*(1-'Resource Options'!$X17)","v":5558.030261986004},{"$f":"AP18*(1-'Resource Options'!$X17)","v":5530.2401106760735},{"$f":"AQ18*(1-'Resource Options'!$X17)","v":5502.5889101226931},{"$f":"AR18*(1-'Resource Options'!$X17)","v":5475.0759655720794},{"$f":"AS18*(1-'Resource Options'!$X17)","v":5447.7005857442191},{"$f":"AT18*(1-'Resource Options'!$X17)","v":5420.4620828154975},{"$f":"AU18*(1-'Resource Options'!$X17)","v":5393.3597724014198},{"$f":"AV18*(1-'Resource Options'!$X17)","v":5366.3929735394131},{"$f":"AW18*(1-'Resource Options'!$X17)","v":5339.5610086717161},{"$f":"AX18*(1-'Resource Options'!$X17)","v":5312.863203628357},{"$f":"AY18*(1-'Resource Options'!$X17)","v":5286.2988876102154},{"$f":"AZ18*(1-'Resource Options'!$X17)","v":5259.8673931721642},{"$f":"BA18*(1-'Resource Options'!$X17)","v":5233.5680562063035}]
[{"$f":"'Resource Options'!C18","v":"GE - 7F.04 One on One"},{"$f":"'Resource Options'!U18","v":6735},{"$f":"B19*(1-'Resource Options'!$X18)","v":6701.3249999999998},{"$f":"C19*(1-'Resource Options'!$X18)","v":6667.8183749999998},{"$f":"D19*(1-'Resource Options'!$X18)","v":6634.4792831249997},{"$f":"E19*(1-'Resource Options'!$X18)","v":6601.3068867093743},{"$f":"F19*(1-'Resource Options'!$X18)","v":6568.3003522758272},{"$f":"G19*(1-'Resource Options'!$X18)","v":6535.4588505144484},{"$f":"H19*(1-'Resource Options'!$X18)","v":6502.7815562618762},{"$f":"I19*(1-'Resource Options'!$X18)","v":6470.267648480567},{"$f":"J19*(1-'Resource Options'!$X18)","v":6437.9163102381644},{"$f":"K19*(1-'Resource Options'!$X18)","v":6405.7267286869737},{"$f":"L19*(1-'Resource Options'!$X18)","v":6373.6980950435391},{"$f":"M19*(1-'Resource Options'!$X18)","v":6341.829604568321},{"$f":"N19*(1-'Resource Options'!$X18)","v":6310.1204565454791},{"$f":"O19*(1-'Resource Options'!$X18)","v":6278.5698542627515},{"$f":"P19*(1-'Resource Options'!$X18)","v":6247.1770049914376},{"$f":"Q19*(1-'Resource Options'!$X18)","v":6215.9411199664801},{"$f":"R19*(1-'Resource Options'!$X18)","v":6184.8614143666473},{"$f":"S19*(1-'Resource Options'!$X18)","v":6153.9371072948143},{"$f":"T19*(1-'Resource Options'!$X18)","v":6123.1674217583404},{"$f":"U19*(1-'Resource Options'!$X18)","v":6092.5515846495491},{"$f":"V19*(1-'Resource Options'!$X18)","v":6062.0888267263017},{"$f":"W19*(1-'Resource Options'!$X18)","v":6031.7783825926699},{"$f":"X19*(1-'Resource Options'!$X18)","v":6001.6194906797064},{"$f":"Y19*(1-'Resource Options'!$X18)","v":5971.6113932263079},{"$f":"Z19*(1-'Resource Options'!$X18)","v":5941.7533362601762},{"$f":"AA19*(1-'Resource Options'!$X18)","v":5912.0445695788749},{"$f":"AB19*(1-'Resource Options'!$X18)","v":5882.4843467309802},{"$f":"AC19*(1-'Resource Options'!$X18)","v":5853.0719249973254},{"$f":"AD19*(1-'Resource Options'!$X18)","v":5823.8065653723388},{"$f":"AE19*(1-'Resource Options'!$X18)","v":5794.6875325454766},{"$f":"AF19*(1-'Resource Options'!$X18)","v":5765.7140948827491},{"$f":"AG19*(1-'Resource Options'!$X18)","v":5736.8855244083352},{"$f":"AH19*(1-'Resource Options'!$X18)","v":5708.2010967862934},{"$f":"AI19*(1-'Resource Options'!$X18)","v":5679.6600913023622},{"$f":"AJ19*(1-'Resource Options'!$X18)","v":5651.2617908458506},{"$f":"AK19*(1-'Resource Options'!$X18)","v":5623.0054818916215},{"$f":"AL19*(1-'Resource Options'!$X18)","v":5594.8904544821635},{"$f":"AM19*(1-'Resource Options'!$X18)","v":5566.9160022097531},{"$f":"AN19*(1-'Resource Options'!$X18)","v":5539.0814221987039},{"$f":"AO19*(1-'Resource Options'!$X18)","v":5511.3860150877099},{"$f":"AP19*(1-'Resource Options'!$X18)","v":5483.8290850122712},{"$f":"AQ19*(1-'Resource Options'!$X18)","v":5456.4099395872099},{"$f":"AR19*(1-'Resource Options'!$X18)","v":5429.1278898892742},{"$f":"AS19*(1-'Resource Options'!$X18)","v":5401.982250439828},{"$f":"AT19*(1-'Resource Options'!$X18)","v":5374.9723391876287},{"$f":"AU19*(1-'Resource Options'!$X18)","v":5348.0974774916904},{"$f":"AV19*(1-'Resource Options'!$X18)","v":5321.356990104232},{"$f":"AW19*(1-'Resource Options'!$X18)","v":5294.7502051537103},{"$f":"AX19*(1-'Resource Options'!$X18)","v":5268.2764541279421},{"$f":"AY19*(1-'Resource Options'!$X18)","v":5241.9350718573023},{"$f":"AZ19*(1-'Resource Options'!$X18)","v":5215.7253964980155},{"$f":"BA19*(1-'Resource Options'!$X18)","v":5189.6467695155252}]
[{"$f":"'Resource Options'!C19","v":"Siemens- SGT-800 3 on 2"},{"$f":"'Resource Options'!U19","v":6941},{"$f":"B20*(1-'Resource Options'!$X19)","v":6906.2950000000001},{"$f":"C20*(1-'Resource Options'!$X19)","v":6871.7635250000003},{"$f":"D20*(1-'Resource Options'!$X19)","v":6837.4047073749998},{"$f":"E20*(1-'Resource Options'!$X19)","v":6803.2176838381247},{"$f":"F20*(1-'Resource Options'!$X19)","v":6769.2015954189337},{"$f":"G20*(1-'Resource Options'!$X19)","v":6735.3555874418389},{"$f":"H20*(1-'Resource Options'!$X19)","v":6701.6788095046295},{"$f":"I20*(1-'Resource Options'!$X19)","v":6668.1704154571062},{"$f":"J20*(1-'Resource Options'!$X19)","v":6634.8295633798207},{"$f":"K20*(1-'Resource Options'!$X19)","v":6601.6554155629219},{"$f":"L20*(1-'Resource Options'!$X19)","v":6568.6471384851075},{"$f":"M20*(1-'Resource Options'!$X19)","v":6535.8039027926816},{"$f":"N20*(1-'Resource Options'!$X19)","v":6503.1248832787178},{"$f":"O20*(1-'Resource Options'!$X19)","v":6470.6092588623242},{"$f":"P20*(1-'Resource Options'!$X19)","v":6438.2562125680124},{"$f":"Q20*(1-'Resource Options'!$X19)","v":6406.0649315051724},{"$f":"R20*(1-'Resource Options'!$X19)","v":6374.0346068476465},{"$f":"S20*(1-'Resource Options'!$X19)","v":6342.1644338134083},{"$f":"T20*(1-'Resource Options'!$X19)","v":6310.4536116443414},{"$f":"U20*(1-'Resource Options'!$X19)","v":6278.9013435861198},{"$f":"V20*(1-'Resource Options'!$X19)","v":6247.5068368681896},{"$f":"W20*(1-'Resource Options'!$X19)","v":6216.2693026838488},{"$f":"X20*(1-'Resource Options'!$X19)","v":6185.1879561704291},{"$f":"Y20*(1-'Resource Options'!$X19)","v":6154.2620163895772},{"$f":"Z20*(1-'Resource Options'!$X19)","v":6123.4907063076289},{"$f":"AA20*(1-'Resource Options'!$X19)","v":6092.8732527760903},{"$f":"AB20*(1-'Resource Options'!$X19)","v":6062.4088865122103},{"$f":"AC20*(1-'Resource Options'!$X19)","v":6032.0968420796489},{"$f":"AD20*(1-'Resource Options'!$X19)","v":6001.936357869251},{"$f":"AE20*(1-'Resource Options'!$X19)","v":5971.9266760799046},{"$f":"AF20*(1-'Resource Options'!$X19)","v":5942.0670426995048},{"$f":"AG20*(1-'Resource Options'!$X19)","v":5912.3567074860075},{"$f":"AH20*(1-'Resource Options'!$X19)","v":5882.7949239485779},{"$f":"AI20*(1-'Resource Options'!$X19)","v":5853.3809493288354},{"$f":"AJ20*(1-'Resource Options'!$X19)","v":5824.1140445821911},{"$f":"AK20*(1-'Resource Options'!$X19)","v":5794.9934743592803},{"$f":"AL20*(1-'Resource Options'!$X19)","v":5766.0185069874842},{"$f":"AM20*(1-'Resource Options'!$X19)","v":5737.1884144525466},{"$f":"AN20*(1-'Resource Options'!$X19)","v":5708.5024723802835},{"$f":"AO20*(1-'Resource Options'!$X19)","v":5679.9599600183819},{"$f":"AP20*(1-'Resource Options'!$X19)","v":5651.5601602182896},{"$f":"AQ20*(1-'Resource Options'!$X19)","v":5623.3023594171982},{"$f":"AR20*(1-'Resource Options'!$X19)","v":5595.1858476201123},{"$f":"AS20*(1-'Resource Options'!$X19)","v":5567.2099183820119},{"$f":"AT20*(1-'Resource Options'!$X19)","v":5539.3738687901014},{"$f":"AU20*(1-'Resource Options'!$X19)","v":5511.6769994461511},{"$f":"AV20*(1-'Resource Options'!$X19)","v":5484.1186144489202},{"$f":"AW20*(1-'Resource Options'!$X19)","v":5456.6980213766756},{"$f":"AX20*(1-'Resource Options'!$X19)","v":5429.414531269792},{"$f":"AY20*(1-'Resource Options'!$X19)","v":5402.2674586134426},{"$f":"AZ20*(1-'Resource Options'!$X19)","v":5375.2561213203753},{"$f":"BA20*(1-'Resource Options'!$X19)","v":5348.3798407137738}]
[{"$f":"'Resource Options'!C20","v":"Siemens- SGT-800 2 on 1"},{"$f":"'Resource Options'!U20","v":6945},{"$f":"B21*(1-'Resource Options'!$X20)","v":6910.2749999999996},{"$f":"C21*(1-'Resource Options'!$X20)","v":6875.7236249999996},{"$f":"D21*(1-'Resource Options'!$X20)","v":6841.3450068749999},{"$f":"E21*(1-'Resource Options'!$X20)","v":6807.1382818406246},{"$f":"F21*(1-'Resource Options'!$X20)","v":6773.102590431421},{"$f":"G21*(1-'Resource Options'!$X20)","v":6739.2370774792635},{"$f":"H21*(1-'Resource Options'!$X20)","v":6705.5408920918671},{"$f":"I21*(1-'Resource Options'!$X20)","v":6672.0131876314081},{"$f":"J21*(1-'Resource Options'!$X20)","v":6638.6531216932508},{"$f":"K21*(1-'Resource Options'!$X20)","v":6605.4598560847844},{"$f":"L21*(1-'Resource Options'!$X20)","v":6572.4325568043605},{"$f":"M21*(1-'Resource Options'!$X20)","v":6539.5703940203384},{"$f":"N21*(1-'Resource Options'!$X20)","v":6506.8725420502369},{"$f":"O21*(1-'Resource Options'!$X20)","v":6474.3381793399858},{"$f":"P21*(1-'Resource Options'!$X20)","v":6441.9664884432859},{"$f":"Q21*(1-'Resource Options'!$X20)","v":6409.7566560010691},{"$f":"R21*(1-'Resource Options'!$X20)","v":6377.7078727210637},{"$f":"S21*(1-'Resource Options'!$X20)","v":6345.8193333574582},{"$f":"T21*(1-'Resource Options'!$X20)","v":6314.0902366906712},{"$f":"U21*(1-'Resource Options'!$X20)","v":6282.5197855072174},{"$f":"V21*(1-'Resource Options'!$X20)","v":6251.1071865796812},{"$f":"W21*(1-'Resource Options'!$X20)","v":6219.8516506467831},{"$f":"X21*(1-'Resource Options'!$X20)","v":6188.7523923935496},{"$f":"Y21*(1-'Resource Options'!$X20)","v":6157.8086304315821},{"$f":"Z21*(1-'Resource Options'!$X20)","v":6127.0195872794238},{"$f":"AA21*(1-'Resource Options'!$X20)","v":6096.3844893430269},{"$f":"AB21*(1-'Resource Options'!$X20)","v":6065.9025668963113},{"$f":"AC21*(1-'Resource Options'!$X20)","v":6035.5730540618297},{"$f":"AD21*(1-'Resource Options'!$X20)","v":6005.3951887915209},{"$f":"AE21*(1-'Resource Options'!$X20)","v":5975.368212847563},{"$f":"AF21*(1-'Resource Options'!$X20)","v":5945.4913717833251},{"$f":"AG21*(1-'Resource Options'!$X20)","v":5915.7639149244087},{"$f":"AH21*(1-'Resource Options'!$X20)","v":5886.1850953497869},{"$f":"AI21*(1-'Resource Options'!$X20)","v":5856.7541698730383},{"$f":"AJ21*(1-'Resource Options'!$X20)","v":5827.4703990236731},{"$f":"AK21*(1-'Resource Options'!$X20)","v":5798.3330470285546},{"$f":"AL21*(1-'Resource Options'!$X20)","v":5769.3413817934115},{"$f":"AM21*(1-'Resource Options'!$X20)","v":5740.4946748844441},{"$f":"AN21*(1-'Resource Options'!$X20)","v":5711.7922015100221},{"$f":"AO21*(1-'Resource Options'!$X20)","v":5683.2332405024717},{"$f":"AP21*(1-'Resource Options'!$X20)","v":5654.8170742999591},{"$f":"AQ21*(1-'Resource Options'!$X20)","v":5626.5429889284596},{"$f":"AR21*(1-'Resource Options'!$X20)","v":5598.4102739838172},{"$f":"AS21*(1-'Resource Options'!$X20)","v":5570.4182226138983},{"$f":"AT21*(1-'Resource Options'!$X20)","v":5542.5661315008283},{"$f":"AU21*(1-'Resource Options'!$X20)","v":5514.8533008433242},{"$f":"AV21*(1-'Resource Options'!$X20)","v":5487.279034339108},{"$f":"AW21*(1-'Resource Options'!$X20)","v":5459.842639167412},{"$f":"AX21*(1-'Resource Options'!$X20)","v":5432.5434259715748},{"$f":"AY21*(1-'Resource Options'!$X20)","v":5405.380708841717},{"$f":"AZ21*(1-'Resource Options'!$X20)","v":5378.3538052975082},{"$f":"BA21*(1-'Resource Options'!$X20)","v":5351.4620362710202}]
[{"$f":"'Resource Options'!C21","v":"Small Nuclear (share)"},{"$f":"'Resource Options'!U21","v":10450},{"$f":"B22*(1-'Resource Options'!$X21)","v":10450},{"$f":"C22*(1-'Resource Options'!$X21)","v":10450},{"$f":"D22*(1-'Resource Options'!$X21)","v":10450},{"$f":"E22*(1-'Resource Options'!$X21)","v":10450},{"$f":"F22*(1-'Resource Options'!$X21)","v":10450},{"$f":"G22*(1-'Resource Options'!$X21)","v":10450},{"$f":"H22*(1-'Resource Options'!$X21)","v":10450},{"$f":"I22*(1-'Resource Options'!$X21)","v":10450},{"$f":"J22*(1-'Resource Options'!$X21)","v":10450},{"$f":"K22*(1-'Resource Options'!$X21)","v":10450},{"$f":"L22*(1-'Resource Options'!$X21)","v":10450},{"$f":"M22*(1-'Resource Options'!$X21)","v":10450},{"$f":"N22*(1-'Resource Options'!$X21)","v":10450},{"$f":"O22*(1-'Resource Options'!$X21)","v":10450},{"$f":"P22*(1-'Resource Options'!$X21)","v":10450},{"$f":"Q22*(1-'Resource Options'!$X21)","v":10450},{"$f":"R22*(1-'Resource Options'!$X21)","v":10450},{"$f":"S22*(1-'Resource Options'!$X21)","v":10450},{"$f":"T22*(1-'Resource Options'!$X21)","v":10450},{"$f":"U22*(1-'Resource Options'!$X21)","v":10450},{"$f":"V22*(1-'Resource Options'!$X21)","v":10450},{"$f":"W22*(1-'Resource Options'!$X21)","v":10450},{"$f":"X22*(1-'Resource Options'!$X21)","v":10450},{"$f":"Y22*(1-'Resource Options'!$X21)","v":10450},{"$f":"Z22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AA22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AB22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AC22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AD22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AE22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AF22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AG22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AH22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AI22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AJ22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AK22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AL22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AM22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AN22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AO22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AP22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AQ22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AR22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AS22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AT22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AU22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AV22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AW22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AX22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AY22*(1-'Resource Options'!$X21)","v":10450},{"$f":"AZ22*(1-'Resource Options'!$X21)","v":10450},{"$f":"BA22*(1-'Resource Options'!$X21)","v":10450}]
[{"$f":"'Resource Options'!B44","v":0},{"$f":"'Resource Options'!U44","v":0},{"$f":"B23*(1-'Resource Options'!$X44)","v":0},{"$f":"C23*(1-'Resource Options'!$X44)","v":0},{"$f":"D23*(1-'Resource Options'!$X44)","v":0},{"$f":"E23*(1-'Resource Options'!$X44)","v":0},{"$f":"F23*(1-'Resource Options'!$X44)","v":0},{"$f":"G23*(1-'Resource Options'!$X44)","v":0},{"$f":"H23*(1-'Resource Options'!$X44)","v":0},{"$f":"I23*(1-'Resource Options'!$X44)","v":0},{"$f":"J23*(1-'Resource Options'!$X44)","v":0},{"$f":"K23*(1-'Resource Options'!$X44)","v":0},{"$f":"L23*(1-'Resource Options'!$X44)","v":0},{"$f":"M23*(1-'Resource Options'!$X44)","v":0},{"$f":"N23*(1-'Resource Options'!$X44)","v":0},{"$f":"O23*(1-'Resource Options'!$X44)","v":0},{"$f":"P23*(1-'Resource Options'!$X44)","v":0},{"$f":"Q23*(1-'Resource Options'!$X44)","v":0},{"$f":"R23*(1-'Resource Options'!$X44)","v":0},{"$f":"S23*(1-'Resource Options'!$X44)","v":0},{"$f":"T23*(1-'Resource Options'!$X44)","v":0},{"$f":"U23*(1-'Resource Options'!$X44)","v":0},{"$f":"V23*(1-'Resource Options'!$X44)","v":0},{"$f":"W23*(1-'Resource Options'!$X44)","v":0},{"$f":"X23*(1-'Resource Options'!$X44)","v":0},{"$f":"Y23*(1-'Resource Options'!$X44)","v":0},{"$f":"Z23*(1-'Resource Options'!$X44)","v":0},{"$f":"AA23*(1-'Resource Options'!$X44)","v":0},{"$f":"AB23*(1-'Resource Options'!$X44)","v":0},{"$f":"AC23*(1-'Resource Options'!$X44)","v":0},{"$f":"AD23*(1-'Resource Options'!$X44)","v":0},{"$f":"AE23*(1-'Resource Options'!$X44)","v":0},{"$f":"AF23*(1-'Resource Options'!$X44)","v":0},{"$f":"AG23*(1-'Resource Options'!$X44)","v":0},{"$f":"AH23*(1-'Resource Options'!$X44)","v":0},{"$f":"AI23*(1-'Resource Options'!$X44)","v":0},{"$f":"AJ23*(1-'Resource Options'!$X44)","v":0},{"$f":"AK23*(1-'Resource Options'!$X44)","v":0},{"$f":"AL23*(1-'Resource Options'!$X44)","v":0},{"$f":"AM23*(1-'Resource Options'!$X44)","v":0},{"$f":"AN23*(1-'Resource Options'!$X44)","v":0},{"$f":"AO23*(1-'Resource Options'!$X44)","v":0},{"$f":"AP23*(1-'Resource Options'!$X44)","v":0},{"$f":"AQ23*(1-'Resource Options'!$X44)","v":0},{"$f":"AR23*(1-'Resource Options'!$X44)","v":0},{"$f":"AS23*(1-'Resource Options'!$X44)","v":0},{"$f":"AT23*(1-'Resource Options'!$X44)","v":0},{"$f":"AU23*(1-'Resource Options'!$X44)","v":0},{"$f":"AV23*(1-'Resource Options'!$X44)","v":0},{"$f":"AW23*(1-'Resource Options'!$X44)","v":0},{"$f":"AX23*(1-'Resource Options'!$X44)","v":0},{"$f":"AY23*(1-'Resource Options'!$X44)","v":0},{"$f":"AZ23*(1-'Resource Options'!$X44)","v":0},{"$f":"BA23*(1-'Resource Options'!$X44)","v":0}]
[{"$f":"'Resource Options'!B45","v":"Supplemental Compression- two unit operation"},{"$f":"'Resource Options'!U45","v":11650},{"$f":"B24*(1-'Resource Options'!$X45)","v":11650},{"$f":"C24*(1-'Resource Options'!$X45)","v":11650},{"$f":"D24*(1-'Resource Options'!$X45)","v":11650},{"$f":"E24*(1-'Resource Options'!$X45)","v":11650},{"$f":"F24*(1-'Resource Options'!$X45)","v":11650},{"$f":"G24*(1-'Resource Options'!$X45)","v":11650},{"$f":"H24*(1-'Resource Options'!$X45)","v":11650},{"$f":"I24*(1-'Resource Options'!$X45)","v":11650},{"$f":"J24*(1-'Resource Options'!$X45)","v":11650},{"$f":"K24*(1-'Resource Options'!$X45)","v":11650},{"$f":"L24*(1-'Resource Options'!$X45)","v":11650},{"$f":"M24*(1-'Resource Options'!$X45)","v":11650},{"$f":"N24*(1-'Resource Options'!$X45)","v":11650},{"$f":"O24*(1-'Resource Options'!$X45)","v":11650},{"$f":"P24*(1-'Resource Options'!$X45)","v":11650},{"$f":"Q24*(1-'Resource Options'!$X45)","v":11650},{"$f":"R24*(1-'Resource Options'!$X45)","v":11650},{"$f":"S24*(1-'Resource Options'!$X45)","v":11650},{"$f":"T24*(1-'Resource Options'!$X45)","v":11650},{"$f":"U24*(1-'Resource Options'!$X45)","v":11650},{"$f":"V24*(1-'Resource Options'!$X45)","v":11650},{"$f":"W24*(1-'Resource Options'!$X45)","v":11650},{"$f":"X24*(1-'Resource Options'!$X45)","v":11650},{"$f":"Y24*(1-'Resource Options'!$X45)","v":11650},{"$f":"Z24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AA24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AB24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AC24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AD24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AE24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AF24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AG24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AH24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AI24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AJ24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AK24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AL24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AM24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AN24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AO24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AP24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AQ24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AR24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AS24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AT24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AU24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AV24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AW24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AX24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AY24*(1-'Resource Options'!$X45)","v":11650},{"$f":"AZ24*(1-'Resource Options'!$X45)","v":11650},{"$f":"BA24*(1-'Resource Options'!$X45)","v":11650}]
[{"$f":"'Resource Options'!B46","v":"Rathdrum CT 2055 Uprates two unit operation"},{"$f":"'Resource Options'!U46","v":11750},{"$f":"B25*(1-'Resource Options'!$X46)","v":11750},{"$f":"C25*(1-'Resource Options'!$X46)","v":11750},{"$f":"D25*(1-'Resource Options'!$X46)","v":11750},{"$f":"E25*(1-'Resource Options'!$X46)","v":11750},{"$f":"F25*(1-'Resource Options'!$X46)","v":11750},{"$f":"G25*(1-'Resource Options'!$X46)","v":11750},{"$f":"H25*(1-'Resource Options'!$X46)","v":11750},{"$f":"I25*(1-'Resource Options'!$X46)","v":11750},{"$f":"J25*(1-'Resource Options'!$X46)","v":11750},{"$f":"K25*(1-'Resource Options'!$X46)","v":11750},{"$f":"L25*(1-'Resource Options'!$X46)","v":11750},{"$f":"M25*(1-'Resource Options'!$X46)","v":11750},{"$f":"N25*(1-'Resource Options'!$X46)","v":11750},{"$f":"O25*(1-'Resource Options'!$X46)","v":11750},{"$f":"P25*(1-'Resource Options'!$X46)","v":11750},{"$f":"Q25*(1-'Resource Options'!$X46)","v":11750},{"$f":"R25*(1-'Resource Options'!$X46)","v":11750},{"$f":"S25*(1-'Resource Options'!$X46)","v":11750},{"$f":"T25*(1-'Resource Options'!$X46)","v":11750},{"$f":"U25*(1-'Resource Options'!$X46)","v":11750},{"$f":"V25*(1-'Resource Options'!$X46)","v":11750},{"$f":"W25*(1-'Resource Options'!$X46)","v":11750},{"$f":"X25*(1-'Resource Options'!$X46)","v":11750},{"$f":"Y25*(1-'Resource Options'!$X46)","v":11750},{"$f":"Z25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AA25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AB25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AC25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AD25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AE25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AF25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AG25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AH25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AI25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AJ25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AK25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AL25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AM25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AN25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AO25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AP25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AQ25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AR25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AS25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AT25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AU25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AV25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AW25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AX25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AY25*(1-'Resource Options'!$X46)","v":11750},{"$f":"AZ25*(1-'Resource Options'!$X46)","v":11750},{"$f":"BA25*(1-'Resource Options'!$X46)","v":11750}]
[{"$f":"'Resource Options'!B47","v":"Kettle Falls Turbine Generator Upgrade"},{"$f":"'Resource Options'!U47","v":13050},{"$f":"B26*(1-'Resource Options'!$X47)","v":13050},{"$f":"C26*(1-'Resource Options'!$X47)","v":13050},{"$f":"D26*(1-'Resource Options'!$X47)","v":13050},{"$f":"E26*(1-'Resource Options'!$X47)","v":13050},{"$f":"F26*(1-'Resource Options'!$X47)","v":13050},{"$f":"G26*(1-'Resource Options'!$X47)","v":13050},{"$f":"H26*(1-'Resource Options'!$X47)","v":13050},{"$f":"I26*(1-'Resource Options'!$X47)","v":13050},{"$f":"J26*(1-'Resource Options'!$X47)","v":13050},{"$f":"K26*(1-'Resource Options'!$X47)","v":13050},{"$f":"L26*(1-'Resource Options'!$X47)","v":13050},{"$f":"M26*(1-'Resource Options'!$X47)","v":13050},{"$f":"N26*(1-'Resource Options'!$X47)","v":13050},{"$f":"O26*(1-'Resource Options'!$X47)","v":13050},{"$f":"P26*(1-'Resource Options'!$X47)","v":13050},{"$f":"Q26*(1-'Resource Options'!$X47)","v":13050},{"$f":"R26*(1-'Resource Options'!$X47)","v":13050},{"$f":"S26*(1-'Resource Options'!$X47)","v":13050},{"$f":"T26*(1-'Resource Options'!$X47)","v":13050},{"$f":"U26*(1-'Resource Options'!$X47)","v":13050},{"$f":"V26*(1-'Resource Options'!$X47)","v":13050},{"$f":"W26*(1-'Resource Options'!$X47)","v":13050},{"$f":"X26*(1-'Resource Options'!$X47)","v":13050},{"$f":"Y26*(1-'Resource Options'!$X47)","v":13050},{"$f":"Z26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AA26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AB26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AC26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AD26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AE26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AF26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AG26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AH26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AI26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AJ26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AK26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AL26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AM26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AN26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AO26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AP26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AQ26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AR26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AS26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AT26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AU26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AV26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AW26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AX26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AY26*(1-'Resource Options'!$X47)","v":13050},{"$f":"AZ26*(1-'Resource Options'!$X47)","v":13050},{"$f":"BA26*(1-'Resource Options'!$X47)","v":13050}]
[{"$f":"'Resource Options'!B48","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},{"$f":"'Resource Options'!U48","v":11950},{"$f":"B27*(1-'Resource Options'!$X48)","v":11950},{"$f":"C27*(1-'Resource Options'!$X48)","v":11950},{"$f":"D27*(1-'Resource Options'!$X48)","v":11950},{"$f":"E27*(1-'Resource Options'!$X48)","v":11950},{"$f":"F27*(1-'Resource Options'!$X48)","v":11950},{"$f":"G27*(1-'Resource Options'!$X48)","v":11950},{"$f":"H27*(1-'Resource Options'!$X48)","v":11950},{"$f":"I27*(1-'Resource Options'!$X48)","v":11950},{"$f":"J27*(1-'Resource Options'!$X48)","v":11950},{"$f":"K27*(1-'Resource Options'!$X48)","v":11950},{"$f":"L27*(1-'Resource Options'!$X48)","v":11950},{"$f":"M27*(1-'Resource Options'!$X48)","v":11950},{"$f":"N27*(1-'Resource Options'!$X48)","v":11950},{"$f":"O27*(1-'Resource Options'!$X48)","v":11950},{"$f":"P27*(1-'Resource Options'!$X48)","v":11950},{"$f":"Q27*(1-'Resource Options'!$X48)","v":11950},{"$f":"R27*(1-'Resource Options'!$X48)","v":11950},{"$f":"S27*(1-'Resource Options'!$X48)","v":11950},{"$f":"T27*(1-'Resource Options'!$X48)","v":11950},{"$f":"U27*(1-'Resource Options'!$X48)","v":11950},{"$f":"V27*(1-'Resource Options'!$X48)","v":11950},{"$f":"W27*(1-'Resource Options'!$X48)","v":11950},{"$f":"X27*(1-'Resource Options'!$X48)","v":11950},{"$f":"Y27*(1-'Resource Options'!$X48)","v":11950},{"$f":"Z27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AA27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AB27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AC27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AD27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AE27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AF27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AG27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AH27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AI27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AJ27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AK27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AL27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AM27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AN27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AO27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AP27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AQ27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AR27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AS27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AT27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AU27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AV27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AW27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AX27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AY27*(1-'Resource Options'!$X48)","v":11950},{"$f":"AZ27*(1-'Resource Options'!$X48)","v":11950},{"$f":"BA27*(1-'Resource Options'!$X48)","v":11950}]
[{"$f":"'Resource Options'!B53","v":"Biomass"},{"$f":"'Resource Options'!U53","v":12000},{"$f":"B28*(1-'Resource Options'!$X53)","v":12000},{"$f":"C28*(1-'Resource Options'!$X53)","v":12000},{"$f":"D28*(1-'Resource Options'!$X53)","v":12000},{"$f":"E28*(1-'Resource Options'!$X53)","v":12000},{"$f":"F28*(1-'Resource Options'!$X53)","v":12000},{"$f":"G28*(1-'Resource Options'!$X53)","v":12000},{"$f":"H28*(1-'Resource Options'!$X53)","v":12000},{"$f":"I28*(1-'Resource Options'!$X53)","v":12000},{"$f":"J28*(1-'Resource Options'!$X53)","v":12000},{"$f":"K28*(1-'Resource Options'!$X53)","v":12000},{"$f":"L28*(1-'Resource Options'!$X53)","v":12000},{"$f":"M28*(1-'Resource Options'!$X53)","v":12000},{"$f":"N28*(1-'Resource Options'!$X53)","v":12000},{"$f":"O28*(1-'Resource Options'!$X53)","v":12000},{"$f":"P28*(1-'Resource Options'!$X53)","v":12000},{"$f":"Q28*(1-'Resource Options'!$X53)","v":12000},{"$f":"R28*(1-'Resource Options'!$X53)","v":12000},{"$f":"S28*(1-'Resource Options'!$X53)","v":12000},{"$f":"T28*(1-'Resource Options'!$X53)","v":12000},{"$f":"U28*(1-'Resource Options'!$X53)","v":12000},{"$f":"V28*(1-'Resource Options'!$X53)","v":12000},{"$f":"W28*(1-'Resource Options'!$X53)","v":12000},{"$f":"X28*(1-'Resource Options'!$X53)","v":12000},{"$f":"Y28*(1-'Resource Options'!$X53)","v":12000},{"$f":"Z28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AA28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AB28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AC28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AD28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AE28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AF28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AG28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AH28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AI28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AJ28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AK28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AL28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AM28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AN28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AO28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AP28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AQ28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AR28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AS28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AT28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AU28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AV28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AW28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AX28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AY28*(1-'Resource Options'!$X53)","v":12000},{"$f":"AZ28*(1-'Resource Options'!$X53)","v":12000},{"$f":"BA28*(1-'Resource Options'!$X53)","v":12000}]
["Fuel Cell (KWh per kG)",{"$f":"(1/(($I$30/$D29)^(1/5)))*C29","v":36.881243534419383},{"$f":"(1/(($I$30/$D29)^(1/5)))*D29","v":38.408979957514823},40,{"$f":"(($I29/$D29)^(1/5))*D29","v":39.797969464821279},{"$f":"(($I29/$D29)^(1/5))*E29","v":39.596959338071173},39.396964465908155,39.197979720521538,39,{"$f":"(($N29/$I29)^(1/5))*I29","v":38.7979165820649},{"$f":"(($N29/$I29)^(1/5))*J29","v":38.596880284842733},38.396885682545481,38.197927377499532,38,{"$f":"(($S29/$N29)^(1/5))*N29","v":37.797860871000459},{"$f":"(($S29/$N29)^(1/5))*O29","v":37.596797011144936},37.396802700592161,37.197872249927279,37,{"$f":"(($X29/$S29)^(1/5))*S29","v":36.591059785500164},{"$f":"(($X29/$S29)^(1/5))*T29","v":36.186639357460741},35.786688761221065,35.391158594241269,35,{"$f":"(($AC29/X29)^(1/5))*X29","v":34.590530564020611},{"$f":"(($AC29/Y29)^(1/5))*Y29","v":34.266406827911574},34.009295947882116,33.804996948532064,33]
["Electrolysis Efficiency (KWh/kg of hydrogen)",{"$f":"(1/(($I$30/$D30)^(1/5)))*C30","v":50.405691150499862},{"$f":"(1/(($I$30/$D30)^(1/5)))*D30","v":50.202435772828721},50,{"$f":"(($I30/$D30)^(1/5))*D30","v":49.798380527047762},49.597574062332995,49.397577327489856,49.198387057372138,49,{"$f":"(($N30/$I30)^(1/5))*I30","v":48.798347065170141},48.597524005975501,48.397527407174088,48.198353867578881,48,{"$f":"(($S30/$N30)^(1/5))*N30","v":47.798312191288503},47.597471840330812,47.397475386254065,47.19831928314759,47,{"$f":"(($X30/$S30)^(1/5))*S30","v":46.593012303634687},46.189548840992622,45.78957909463201,45.39307281137112,45,{"$f":"(($AC30/X30)^(1/5))*X30","v":44.592693153039285},44.269503663419258,44.012639376351345,43.808221450409924,43]

{"sheet":"Prices","index":18,"n_rows":15,"n_cols":59,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Commodity Price Forecast"]
[null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,"$/mmbtu","US price","Henry Hub",null,3.1390000000000007,2.6128356164383559,2.6254273972602737,2.6075671232876716,2.6836000000000002,2.906268493150685,3.2329178082191778,3.495413698630137,3.6440767123287672,3.8586109589041091,4.0890602739726027,4.3371095890410958,4.5664520547945209,4.724290410958905,4.9940493150684935,5.1231232876712332,5.351263013698631,5.5384273972602731,5.8778767123287672,6.2194328767123306,6.5662082191780824,6.8937068493150688,7.2376958904109578,7.5988520547945209,7.97784109589041,8.3759972602739747,8.7941506849315054,{"$f":"AF3","v":8.7941506849315054},{"$f":"AG3","v":8.7941506849315054},8.7941506849315054,8.7941506849315054,8.7941506849315054,8.7941506849315054,8.7941506849315054,8.7941506849315054,8.7941506849315054,8.7941506849315054,8.7941506849315054,8.7941506849315054,8.7941506849315054,8.7941506849315054,8.7941506849315054,8.7941506849315054,8.7941506849315054,8.7941506849315054,8.7941506849315054,8.7941506849315054,8.7941506849315054,8.7941506849315054,8.7941506849315054,8.7941506849315054,8.7941506849315054]
[null,"$/mmbtu","use for firm rights","AECO Natural Gas Price Forecast",null,1.6390000000000007,1.346824797260274,1.5132772410958906,1.5229321753424661,1.6572650164383562,1.9486529534246579,2.2684869945205475,2.5285192246575345,2.6734221041095889,2.867934931506849,3.0435947808219175,3.2479525863013698,3.4954366876712331,3.631117246575343,3.8801967506849322,3.9646941342465754,4.1372412164383556,4.2882670520547945,4.513059830136986,4.7748594493150689,5.0542311095890406,5.3016283232876704,5.5820690438356166,5.8747457287671239,6.1845728301369851,6.6097094657534248,7.0155135369863011,{"$f":"AF4","v":7.0155135369863011},7.0155135369863011,7.0155135369863011,7.0155135369863011,7.0155135369863011,7.0155135369863011,7.0155135369863011,7.0155135369863011,7.0155135369863011,7.0155135369863011,7.0155135369863011,7.0155135369863011,7.0155135369863011,7.0155135369863011,7.0155135369863011,7.0155135369863011,7.0155135369863011,7.0155135369863011,7.0155135369863011,7.0155135369863011,7.0155135369863011,7.0155135369863011,7.0155135369863011,7.0155135369863011,7.0155135369863011]
[null,"$/mmbtu","use for non-firm","Malin Natural Gas Price Forecast",null,2.6390000000000007,2.197907547945205,2.2438207068493154,2.2552279013698628,2.3710565479452055,2.5433064219178081,2.9014132712328768,3.0939795945205484,3.1833290301369863,3.3635959315068487,3.5480785835616437,3.7919836602739725,4.1122221287671232,4.3631439808219179,4.7246366054794517,4.8970520301369858,5.1588068328767127,5.3851793013698623,5.745639693150685,6.0549536575342469,6.4096669999999989,6.7061578547945206,7.0087273424657521,7.3508551123287669,7.7130576630136991,8.1027133945205474,8.4634679835616442,{"$f":"AF5","v":8.4634679835616442},8.4634679835616442,8.4634679835616442,8.4634679835616442,8.4634679835616442,8.4634679835616442,8.4634679835616442,8.4634679835616442,8.4634679835616442,8.4634679835616442,8.4634679835616442,8.4634679835616442,8.4634679835616442,8.4634679835616442,8.4634679835616442,8.4634679835616442,8.4634679835616442,8.4634679835616442,8.4634679835616442,8.4634679835616442,8.4634679835616442,8.4634679835616442,8.4634679835616442,8.4634679835616442,8.4634679835616442]
[null,"$/MWh",null,"Mid-Columbia (off-peak)",null,20,22,15.71063377596214,16.281000002599015,16.978196411309597,18.281378121199253,19.501227397777754,21.434528507113097,21.304619249919494,23.349432938801264,24.733008136013463,26.24674587626615,29.208791604441011,29.543509978808476,31.894030821705631,34.059531434784404,35.045589441765763,37.157566229183828,38.187605816281149,40.761086539538923,40.568640067725475,40.838057532339157,40.924757938824577,40.31350980576628,41.212769350092962,47.151698242477281,45.051072005891726,{"$f":"AF6","v":45.051072005891726},{"$f":"AG6","v":45.051072005891726},45.051072005891726,45.051072005891726,45.051072005891726,45.051072005891726,45.051072005891726,45.051072005891726,45.051072005891726,45.051072005891726,45.051072005891726,45.051072005891726,45.051072005891726,45.051072005891726,45.051072005891726,45.051072005891726,45.051072005891726,45.051072005891726,45.051072005891726,45.051072005891726,45.051072005891726,45.051072005891726,45.051072005891726,45.051072005891726,45.051072005891726]
[null,"$/mmbtu",null,"Hog Fuel",null,1.5,1.5,1.6,1.6,1.6,1.7,1.7,1.8,1.9,1.9,2,2,2.1,2.1,2.2000000000000002,2.2999999999999998,2.2999999999999998,2.4,2.5,2.6,2.6,2.7,2.8,2.9,3,3.1,3.2,3.3,3.4,8.6999999999999993,8.6,8.6999999999999993,8.8000000000000007,8.9,9,9.1,9.1999999999999993,9.3000000000000007,9.5,9.6,9.6999999999999993,9.8000000000000007,9.9,10,10.199999999999999,10.3,10.4,10.6,10.7,10.8,10.9,11.1]
[null,"$/mmbtu",null,"Uranium",null,0.6,0.6,0.6,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.8,0.8,0.8,0.8,0.8,0.8,0.9,0.9,0.9,0.9,0.9,0.9,1,1,1,1,1,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.2,1.2,1.2,1.2,1.3,1.3,1.3,1.3,1.4,1.4,1.4,1.5,1.5,1.5,1.5,1.6,1.6,1.6,1.7,1.7]
[null,"$/MWh",null,"Mid-Columbia (flat)",null,24,27,19.672792883634568,19.978618038654329,20.438869448065759,21.606457409381868,22.759062855720515,24.274402975559234,23.566264346003532,25.015196648955346,25.915746802330016,26.718023777961729,29.458287984848024,29.782059336900712,31.220788289159536,32.826223711192611,33.660959224700925,35.824822112083432,36.119403842806818,38.8121856470108,38.60234145069122,38.523958157915622,39.092799748182294,38.976956709384915,40.243182692468167,46.096073432207106,43.937296536147592,{"$f":"AF9","v":43.937296536147592},{"$f":"AG9","v":43.937296536147592},43.937296536147592,43.937296536147592,43.937296536147592,43.937296536147592,43.937296536147592,43.937296536147592,43.937296536147592,43.937296536147592,43.937296536147592,43.937296536147592,43.937296536147592,43.937296536147592,43.937296536147592,43.937296536147592,43.937296536147592,43.937296536147592,43.937296536147592,43.937296536147592,43.937296536147592,43.937296536147592,43.937296536147592,43.937296536147592,43.937296536147592]
[null,"$/mmbtu",null,"Incremental Hog Fuel",null,2.2000000000000002,2.2999999999999998,2.2999999999999998,2.4,2.5,2.6,2.6,2.7,2.8,2.9,2.9,3,3.1,3.2,3.3,3.4,3.5,3.6,3.7,3.8,4,4.0999999999999996,4.2,4.3,4.5,4.5999999999999996,4.7,4.9000000000000004,5,13,12.9,13,13.2,13.3,13.5,13.7,13.8,14,14.2,14.4,14.5,14.7,14.9,15.1,15.3,15.4,15.6,15.8,16,16.2,16.399999999999999,16.600000000000001]
[]
[]
[null,null,null,"GTN Escalator",0,0,0,0,0.1,0,0,0,0,0.1,0,0,0,0,0.1,0,0,0,0,0.1,0,0,0,0,0.1,0,0,0,0,0.1,0,0,0,0,0.1,0,0,0,0,0.1,0,0,0,0,0.1,0,0,0,0,0.1,0,0,0,0,0.1]
[null,null,null,"GTN $/DTh",{"$f":"0.34423708*1.1","v":0.37866078800000003},{"$f":"E14*(1+F13)","v":0.37866078800000003},{"$f":"F14*(1+G13)","v":0.37866078800000003},0.37866078800000003,0.41652686680000006,0.41652686680000006,0.41652686680000006,0.41652686680000006,0.41652686680000006,0.45817955348000011,0.45817955348000011,0.45817955348000011,0.45817955348000011,0.45817955348000011,0.50399750882800021,0.50399750882800021,0.50399750882800021,0.50399750882800021,0.50399750882800021,0.55439725971080023,0.55439725971080023,0.55439725971080023,0.55439725971080023,0.55439725971080023,0.60983698568188027,0.60983698568188027,0.60983698568188027,0.60983698568188027,0.60983698568188027,0.67082068425006836,0.67082068425006836,0.67082068425006836,0.67082068425006836,0.67082068425006836,0.73790275267507521,0.73790275267507521,0.73790275267507521,0.73790275267507521,0.73790275267507521,0.8116930279425828,0.8116930279425828,0.8116930279425828,0.8116930279425828,0.8116930279425828,0.89286233073684118,0.89286233073684118,0.89286233073684118,0.89286233073684118,0.89286233073684118,0.9821485638105254,0.9821485638105254,0.9821485638105254,0.9821485638105254,0.9821485638105254,1.0803634201915779]
[null,null,null,"Variable Charge",5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]

{"sheet":"AFUDC","index":19,"n_rows":53,"n_cols":25,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
["AFUDC"]
["Cost of Money"]
[{"$f":"DiscRate","v":6.9194000000000006E-2}]
[null,null,"Cash Flow Allocation",null,null,null,null,null,null,null,null,"Spending (2018$)",null,null,null,null,null,"Capitalized Interest (AFUDC) ($/kW)",null,null,null,null,null,null,{"$f":"COLUMN(Y5)","v":25}]
[null,null,1,2,3,4,5,6,"Check",null,1,2,3,4,5,6,null,1,2,3,4,5,6,"Total","% of CC"]
[{"$f":"'Resource Options'!C7","v":"GE - 7F.06 Simple Cycle"},null,0,0,0,0.05,0.15,0.8,{"$f":"SUM(C6:H6)","v":1},null,{"$f":"C6*'Capital Costs'!$B175","v":0},{"$f":"D6*'Capital Costs'!$B175","v":0},{"$f":"E6*'Capital Costs'!$B175","v":0},{"$f":"F6*'Capital Costs'!$B175","v":8.0299999999999994},{"$f":"G6*'Capital Costs'!$B175","v":24.09},{"$f":"H6*'Capital Costs'!$B175","v":128.47999999999999},null,{"$f":"(SUM($J6:J6)*$A$3)+(K6*($A$3*0.65))","v":0},{"$f":"(SUM($J6:K6)*$A$3)+(L6*($A$3*0.65))","v":0},{"$f":"(SUM($J6:L6)*$A$3)+(M6*($A$3*0.65))","v":0},{"$f":"(SUM($J6:M6)*$A$3)+(N6*($A$3*0.65))","v":0.36115808300000002},{"$f":"(SUM($J6:N6)*$A$3)+(O6*($A$3*0.65))","v":1.6391020690000002},{"$f":"(SUM($J6:O6)*$A$3)+(P6*($A$3*0.65))","v":8.0010406080000003},{"$f":"SUM(R6:W6)","v":10.001300759999999},{"$f":"(X6)/SUM(K6:P6)","v":6.2274599999999999E-2}]
[{"$f":"'Resource Options'!C8","v":"GE- 7E.03 Simple Cycle"},null,0,0,0,0.05,0.15,0.8,{"$f":"SUM(C7:H7)","v":1},null,{"$f":"C7*'Capital Costs'!$B176","v":0},{"$f":"D7*'Capital Costs'!$B176","v":0},{"$f":"E7*'Capital Costs'!$B176","v":0},{"$f":"F7*'Capital Costs'!$B176","v":3.9299999999999997},{"$f":"G7*'Capital Costs'!$B176","v":11.79},{"$f":"H7*'Capital Costs'!$B176","v":62.879999999999995},null,{"$f":"(SUM($J7:J7)*$A$3)+(K7*($A$3*0.65))","v":0},{"$f":"(SUM($J7:K7)*$A$3)+(L7*($A$3*0.65))","v":0},{"$f":"(SUM($J7:L7)*$A$3)+(M7*($A$3*0.65))","v":0},{"$f":"(SUM($J7:M7)*$A$3)+(N7*($A$3*0.65))","v":0.17675607300000001},{"$f":"(SUM($J7:N7)*$A$3)+(O7*($A$3*0.65))","v":0.80220063900000005},{"$f":"(SUM($J7:O7)*$A$3)+(P7*($A$3*0.65))","v":3.915826848},{"$f":"SUM(R7:W7)","v":4.8947835600000005},{"$f":"(X7)/SUM(K7:P7)","v":6.2274600000000013E-2}]
[{"$f":"'Resource Options'!C9","v":"GE-LMS100PB Wet Intercooler DLN"},null,0,0,0,0.05,0.15,0.8,1,null,{"$f":"C8*'Capital Costs'!$B177","v":0},{"$f":"D8*'Capital Costs'!$B177","v":0},{"$f":"E8*'Capital Costs'!$B177","v":0},{"$f":"F8*'Capital Costs'!$B177","v":4.6031500000000003},{"$f":"G8*'Capital Costs'!$B177","v":13.80945},{"$f":"H8*'Capital Costs'!$B177","v":73.650400000000005},null,{"$f":"(SUM($J8:J8)*$A$3)+(K8*($A$3*0.65))","v":0},{"$f":"(SUM($J8:K8)*$A$3)+(L8*($A$3*0.65))","v":0},{"$f":"(SUM($J8:L8)*$A$3)+(M8*($A$3*0.65))","v":0},{"$f":"(SUM($J8:M8)*$A$3)+(N8*($A$3*0.65))","v":0.20703173471500003},{"$f":"(SUM($J8:N8)*$A$3)+(O8*($A$3*0.65))","v":0.93960556524500016},{"$f":"(SUM($J8:O8)*$A$3)+(P8*($A$3*0.65))","v":4.5865491998400003},5.7331864998000004,6.2274599999999999E-2]
[{"$f":"'Resource Options'!C10","v":"10X Wartsila 18V50SG-B"},null,0,0,0,0.05,0.15,0.8,1,null,{"$f":"C9*'Capital Costs'!$B178","v":0},{"$f":"D9*'Capital Costs'!$B178","v":0},{"$f":"E9*'Capital Costs'!$B178","v":0},{"$f":"F9*'Capital Costs'!$B178","v":9.4365000000000006},{"$f":"G9*'Capital Costs'!$B178","v":28.309499999999996},{"$f":"H9*'Capital Costs'!$B178","v":150.98400000000001},null,{"$f":"(SUM($J9:J9)*$A$3)+(K9*($A$3*0.65))","v":0},{"$f":"(SUM($J9:K9)*$A$3)+(L9*($A$3*0.65))","v":0},{"$f":"(SUM($J9:L9)*$A$3)+(M9*($A$3*0.65))","v":0},{"$f":"(SUM($J9:M9)*$A$3)+(N9*($A$3*0.65))","v":0.42441696765000009},{"$f":"(SUM($J9:N9)*$A$3)+(O9*($A$3*0.65))","v":1.92620008395},{"$f":"(SUM($J9:O9)*$A$3)+(P9*($A$3*0.65))","v":9.4024682064000018},11.753085258000002,6.2274600000000006E-2]
[{"$f":"'Resource Options'!C11","v":"Jenbacher 920"},null,0,0,0,0.05,0.15,0.8,1,null,{"$f":"C10*'Capital Costs'!$B179","v":0},{"$f":"D10*'Capital Costs'!$B179","v":0},{"$f":"E10*'Capital Costs'!$B179","v":0},{"$f":"F10*'Capital Costs'!$B179","v":5.1560000000000006},{"$f":"G10*'Capital Costs'!$B179","v":15.468},{"$f":"H10*'Capital Costs'!$B179","v":82.496000000000009},null,{"$f":"(SUM($J10:J10)*$A$3)+(K10*($A$3*0.65))","v":0},{"$f":"(SUM($J10:K10)*$A$3)+(L10*($A$3*0.65))","v":0},{"$f":"(SUM($J10:L10)*$A$3)+(M10*($A$3*0.65))","v":0},{"$f":"(SUM($J10:M10)*$A$3)+(N10*($A$3*0.65))","v":0.23189677160000005},{"$f":"(SUM($J10:N10)*$A$3)+(O10*($A$3*0.65))","v":1.0524545788000002},{"$f":"(SUM($J10:O10)*$A$3)+(P10*($A$3*0.65))","v":5.1374054016000006},6.4217567520000003,6.2274599999999999E-2]
[{"$f":"'Resource Options'!C12","v":"Siemens- SGT-800-50"},null,0,0,0,0.05,0.15,0.8,1,null,{"$f":"C11*'Capital Costs'!$B180","v":0},{"$f":"D11*'Capital Costs'!$B180","v":0},{"$f":"E11*'Capital Costs'!$B180","v":0},{"$f":"F11*'Capital Costs'!$B180","v":2.5293500000000009},{"$f":"G11*'Capital Costs'!$B180","v":7.5880500000000008},{"$f":"H11*'Capital Costs'!$B180","v":40.469600000000014},null,{"$f":"(SUM($J11:J11)*$A$3)+(K11*($A$3*0.65))","v":0},{"$f":"(SUM($J11:K11)*$A$3)+(L11*($A$3*0.65))","v":0},{"$f":"(SUM($J11:L11)*$A$3)+(M11*($A$3*0.65))","v":0},{"$f":"(SUM($J11:M11)*$A$3)+(N11*($A$3*0.65))","v":0.11376029853500005},{"$f":"(SUM($J11:N11)*$A$3)+(O11*($A$3*0.65))","v":0.51629673950500021},{"$f":"(SUM($J11:O11)*$A$3)+(P11*($A$3*0.65))","v":2.520228152160001},3.1502851902000013,6.2274600000000006E-2]
[{"$f":"'Resource Options'!C13","v":"PW- FT8 Swift Pac"},null,0,0,0,0.05,0.15,0.8,1,null,{"$f":"C12*'Capital Costs'!$B181","v":0},{"$f":"D12*'Capital Costs'!$B181","v":0},{"$f":"E12*'Capital Costs'!$B181","v":0},{"$f":"F12*'Capital Costs'!$B181","v":2.7006000000000006},{"$f":"G12*'Capital Costs'!$B181","v":8.1018000000000008},{"$f":"H12*'Capital Costs'!$B181","v":43.209600000000009},null,{"$f":"(SUM($J12:J12)*$A$3)+(K12*($A$3*0.65))","v":0},{"$f":"(SUM($J12:K12)*$A$3)+(L12*($A$3*0.65))","v":0},{"$f":"(SUM($J12:L12)*$A$3)+(M12*($A$3*0.65))","v":0},{"$f":"(SUM($J12:M12)*$A$3)+(N12*($A$3*0.65))","v":0.12146245566000004},{"$f":"(SUM($J12:N12)*$A$3)+(O12*($A$3*0.65))","v":0.55125268338000011},{"$f":"(SUM($J12:O12)*$A$3)+(P12*($A$3*0.65))","v":2.690860556160001},3.3635756952000011,6.2274600000000006E-2]
[{"$f":"'Resource Options'!C14","v":"GE- LM6000- PF Sprint"},null,0,0,0,0.05,0.15,0.8,1,null,{"$f":"C13*'Capital Costs'!$B182","v":0},{"$f":"D13*'Capital Costs'!$B182","v":0},{"$f":"E13*'Capital Costs'!$B182","v":0},{"$f":"F13*'Capital Costs'!$B182","v":2.6419000000000001},{"$f":"G13*'Capital Costs'!$B182","v":7.9257},{"$f":"H13*'Capital Costs'!$B182","v":42.270400000000002},null,{"$f":"(SUM($J13:J13)*$A$3)+(K13*($A$3*0.65))","v":0},{"$f":"(SUM($J13:K13)*$A$3)+(L13*($A$3*0.65))","v":0},{"$f":"(SUM($J13:L13)*$A$3)+(M13*($A$3*0.65))","v":0},{"$f":"(SUM($J13:M13)*$A$3)+(N13*($A$3*0.65))","v":0.11882235859000002},{"$f":"(SUM($J13:N13)*$A$3)+(O13*($A$3*0.65))","v":0.53927070437000002},{"$f":"(SUM($J13:O13)*$A$3)+(P13*($A$3*0.65))","v":2.6323722518400006},3.2904653148000005,6.2274600000000006E-2]
[{"$f":"'Resource Options'!C15","v":"GE - 7F.06 One on One"},null,0,0,0.05,0.15,0.4,0.8,1.4000000000000001,null,{"$f":"C14*'Capital Costs'!$B183","v":0},{"$f":"D14*'Capital Costs'!$B183","v":0},{"$f":"E14*'Capital Costs'!$B183","v":19.600056000000006},{"$f":"F14*'Capital Costs'!$B183","v":58.800168000000006},{"$f":"G14*'Capital Costs'!$B183","v":156.80044800000005},{"$f":"H14*'Capital Costs'!$B183","v":313.60089600000009},null,{"$f":"(SUM($J14:J14)*$A$3)+(K14*($A$3*0.65))","v":0},{"$f":"(SUM($J14:K14)*$A$3)+(L14*($A$3*0.65))","v":0},{"$f":"(SUM($J14:L14)*$A$3)+(M14*($A$3*0.65))","v":0.88153407866160038},{"$f":"(SUM($J14:M14)*$A$3)+(N14*($A$3*0.65))","v":4.0008085108488007},{"$f":"(SUM($J14:N14)*$A$3)+(O14*($A$3*0.65))","v":12.477097728748804},{"$f":"(SUM($J14:O14)*$A$3)+(P14*($A$3*0.65))","v":30.379020556953613},47.738460875212816,8.6986742857142876E-2]
[{"$f":"'Resource Options'!C16","v":"Siemens- SGT6-5000F CCCT (Flex Plant)"},null,0,0,0.05,0.15,0.4,0.8,1.4000000000000001,null,{"$f":"C15*'Capital Costs'!$B184","v":0},{"$f":"D15*'Capital Costs'!$B184","v":0},{"$f":"E15*'Capital Costs'!$B184","v":21.060216},{"$f":"F15*'Capital Costs'!$B184","v":63.180647999999998},{"$f":"G15*'Capital Costs'!$B184","v":168.481728},{"$f":"H15*'Capital Costs'!$B184","v":336.96345600000001},null,{"$f":"(SUM($J15:J15)*$A$3)+(K15*($A$3*0.65))","v":0},{"$f":"(SUM($J15:K15)*$A$3)+(L15*($A$3*0.65))","v":0},{"$f":"(SUM($J15:L15)*$A$3)+(M15*($A$3*0.65))","v":0.94720638083760011},{"$f":"(SUM($J15:M15)*$A$3)+(N15*($A$3*0.65))","v":4.2988597284168009},{"$f":"(SUM($J15:N15)*$A$3)+(O15*($A$3*0.65))","v":13.406613390316801},{"$f":"(SUM($J15:O15)*$A$3)+(P15*($A$3*0.65))","v":32.642189124249605},51.294868623820804,8.6986742857142862E-2]
[{"$f":"'Resource Options'!C17","v":"MHI- 501 F 1 on 1"},null,0,0,0.05,0.15,0.4,0.8,1.4000000000000001,null,{"$f":"C16*'Capital Costs'!$B185","v":0},{"$f":"D16*'Capital Costs'!$B185","v":0},{"$f":"E16*'Capital Costs'!$B185","v":19.702818000000004},{"$f":"F16*'Capital Costs'!$B185","v":59.108454000000002},{"$f":"G16*'Capital Costs'!$B185","v":157.62254400000003},{"$f":"H16*'Capital Costs'!$B185","v":315.24508800000007},null,{"$f":"(SUM($J16:J16)*$A$3)+(K16*($A$3*0.65))","v":0},{"$f":"(SUM($J16:K16)*$A$3)+(L16*($A$3*0.65))","v":0},{"$f":"(SUM($J16:L16)*$A$3)+(M16*($A$3*0.65))","v":0.88615591264980031},{"$f":"(SUM($J16:M16)*$A$3)+(N16*($A$3*0.65))","v":4.021784526641401},{"$f":"(SUM($J16:N16)*$A$3)+(O16*($A$3*0.65))","v":12.542514455966403},{"$f":"(SUM($J16:O16)*$A$3)+(P16*($A$3*0.65))","v":30.538296066700809},47.988750961958416,8.6986742857142876E-2]
[{"$f":"'Resource Options'!C18","v":"GE - 7F.04 One on One"},null,0,0,0.05,0.15,0.4,0.4,1,null,{"$f":"C17*'Capital Costs'!$B186","v":0},{"$f":"D17*'Capital Costs'!$B186","v":0},{"$f":"E17*'Capital Costs'!$B186","v":15.735546000000003},{"$f":"F17*'Capital Costs'!$B186","v":47.206638000000005},{"$f":"G17*'Capital Costs'!$B186","v":125.88436800000002},{"$f":"H17*'Capital Costs'!$B186","v":125.88436800000002},null,{"$f":"(SUM($J17:J17)*$A$3)+(K17*($A$3*0.65))","v":0},{"$f":"(SUM($J17:K17)*$A$3)+(L17*($A$3*0.65))","v":0},{"$f":"(SUM($J17:L17)*$A$3)+(M17*($A$3*0.65))","v":0.70772349045060023},{"$f":"(SUM($J17:M17)*$A$3)+(N17*($A$3*0.65))","v":3.2119758412758008},{"$f":"(SUM($J17:N17)*$A$3)+(O17*($A$3*0.65))","v":10.017009403300804},{"$f":"(SUM($J17:O17)*$A$3)+(P17*($A$3*0.65))","v":18.727452362692809},32.664161097720012,0.10379100000000001]
[{"$f":"'Resource Options'!C19","v":"Siemens- SGT-800 3 on 2"},null,0,0,0.05,0.15,0.4,0.4,1,null,{"$f":"C18*'Capital Costs'!$B187","v":0},{"$f":"D18*'Capital Costs'!$B187","v":0},{"$f":"E18*'Capital Costs'!$B187","v":17.116110000000003},{"$f":"F18*'Capital Costs'!$B187","v":51.348330000000011},{"$f":"G18*'Capital Costs'!$B187","v":136.92888000000002},{"$f":"H18*'Capital Costs'!$B187","v":136.92888000000002},null,{"$f":"(SUM($J18:J18)*$A$3)+(K18*($A$3*0.65))","v":0},{"$f":"(SUM($J18:K18)*$A$3)+(L18*($A$3*0.65))","v":0},{"$f":"(SUM($J18:L18)*$A$3)+(M18*($A$3*0.65))","v":0.76981587497100024},{"$f":"(SUM($J18:M18)*$A$3)+(N18*($A$3*0.65))","v":3.4937797402530011},{"$f":"(SUM($J18:N18)*$A$3)+(O18*($A$3*0.65))","v":10.895855461128004},{"$f":"(SUM($J18:O18)*$A$3)+(P18*($A$3*0.65))","v":20.370512383848002},35.529963460200008,0.10379100000000001]
[{"$f":"'Resource Options'!C20","v":"Siemens- SGT-800 2 on 1"},null,0,0,0.05,0.15,0.4,0.4,1,null,{"$f":"C19*'Capital Costs'!$B188","v":0},{"$f":"D19*'Capital Costs'!$B188","v":0},{"$f":"E19*'Capital Costs'!$B188","v":11.791332000000004},{"$f":"F19*'Capital Costs'!$B188","v":35.373996000000005},{"$f":"G19*'Capital Costs'!$B188","v":94.330656000000033},{"$f":"H19*'Capital Costs'!$B188","v":94.330656000000033},null,{"$f":"(SUM($J19:J19)*$A$3)+(K19*($A$3*0.65))","v":0},{"$f":"(SUM($J19:K19)*$A$3)+(L19*($A$3*0.65))","v":0},{"$f":"(SUM($J19:L19)*$A$3)+(M19*($A$3*0.65))","v":0.53032812716520028},{"$f":"(SUM($J19:M19)*$A$3)+(N19*($A$3*0.65))","v":2.4068738079036009},{"$f":"(SUM($J19:N19)*$A$3)+(O19*($A$3*0.65))","v":7.5061827229536036},{"$f":"(SUM($J19:O19)*$A$3)+(P19*($A$3*0.65))","v":14.033298134217606},24.476682792240013,0.10379100000000002]
[{"$f":"'Resource Options'!C21","v":"Small Nuclear (share)"},null,0.05,0.05,0.15,0.25,0.35,0.15,1,null,{"$f":"C20*'Capital Costs'!$B189","v":21.929824561403507},{"$f":"D20*'Capital Costs'!$B189","v":21.929824561403507},{"$f":"E20*'Capital Costs'!$B189","v":65.78947368421052},{"$f":"F20*'Capital Costs'!$B189","v":109.64912280701753},{"$f":"G20*'Capital Costs'!$B189","v":153.50877192982455},{"$f":"H20*'Capital Costs'!$B189","v":65.78947368421052},null,{"$f":"(SUM($J20:J20)*$A$3)+(K20*($A$3*0.65))","v":0.98631798245614033},{"$f":"(SUM($J20:K20)*$A$3)+(L20*($A$3*0.65))","v":2.5037302631578946},{"$f":"(SUM($J20:L20)*$A$3)+(M20*($A$3*0.65))","v":5.9937785087719302},{"$f":"(SUM($J20:M20)*$A$3)+(N20*($A$3*0.65))","v":12.518651315789473},{"$f":"(SUM($J20:N20)*$A$3)+(O20*($A$3*0.65))","v":22.078348684210525},{"$f":"(SUM($J20:O20)*$A$3)+(P20*($A$3*0.65))","v":28.754962719298245},72.835789473684216,0.16606560000000004]
[{"$f":"'Resource Options'!C22","v":"NW Wind On System"},null,0,0,0,0,0.3,0.7,1,null,{"$f":"C21*'Capital Costs'!$B190","v":0},{"$f":"D21*'Capital Costs'!$B190","v":0},{"$f":"E21*'Capital Costs'!$B190","v":0},{"$f":"F21*'Capital Costs'!$B190","v":0},{"$f":"G21*'Capital Costs'!$B190","v":43.281384083044991},{"$f":"H21*'Capital Costs'!$B190","v":100.98989619377164},null,{"$f":"(SUM($J21:J21)*$A$3)+(K21*($A$3*0.65))","v":0},{"$f":"(SUM($J21:K21)*$A$3)+(L21*($A$3*0.65))","v":0},{"$f":"(SUM($J21:L21)*$A$3)+(M21*($A$3*0.65))","v":0},{"$f":"(SUM($J21:M21)*$A$3)+(N21*($A$3*0.65))","v":0},{"$f":"(SUM($J21:N21)*$A$3)+(O21*($A$3*0.65))","v":1.9466278586574399},{"$f":"(SUM($J21:O21)*$A$3)+(P21*($A$3*0.65))","v":7.5369437604429095},9.4835716191003492,6.5734300000000009E-2]
[{"$f":"'Resource Options'!C23","v":"NW Wind Off System"},null,0,0,0,0,0.3,0.7,1,null,{"$f":"C22*'Capital Costs'!$B191","v":0},{"$f":"D22*'Capital Costs'!$B191","v":0},{"$f":"E22*'Capital Costs'!$B191","v":0},{"$f":"F22*'Capital Costs'!$B191","v":0},{"$f":"G22*'Capital Costs'!$B191","v":43.281384083044991},{"$f":"H22*'Capital Costs'!$B191","v":100.98989619377164},null,{"$f":"(SUM($J22:J22)*$A$3)+(K22*($A$3*0.65))","v":0},{"$f":"(SUM($J22:K22)*$A$3)+(L22*($A$3*0.65))","v":0},{"$f":"(SUM($J22:L22)*$A$3)+(M22*($A$3*0.65))","v":0},{"$f":"(SUM($J22:M22)*$A$3)+(N22*($A$3*0.65))","v":0},{"$f":"(SUM($J22:N22)*$A$3)+(O22*($A$3*0.65))","v":1.9466278586574399},{"$f":"(SUM($J22:O22)*$A$3)+(P22*($A$3*0.65))","v":7.5369437604429095},9.4835716191003492,6.5734300000000009E-2]
[{"$f":"'Resource Options'!C24","v":"Wind Montana"},null,0,0,0,0,0.3,0.7,1,null,{"$f":"C23*'Capital Costs'!$B192","v":0},{"$f":"D23*'Capital Costs'!$B192","v":0},{"$f":"E23*'Capital Costs'!$B192","v":0},{"$f":"F23*'Capital Costs'!$B192","v":0},{"$f":"G23*'Capital Costs'!$B192","v":43.281384083044991},{"$f":"H23*'Capital Costs'!$B192","v":100.98989619377164},null,{"$f":"(SUM($J23:J23)*$A$3)+(K23*($A$3*0.65))","v":0},{"$f":"(SUM($J23:K23)*$A$3)+(L23*($A$3*0.65))","v":0},{"$f":"(SUM($J23:L23)*$A$3)+(M23*($A$3*0.65))","v":0},{"$f":"(SUM($J23:M23)*$A$3)+(N23*($A$3*0.65))","v":0},{"$f":"(SUM($J23:N23)*$A$3)+(O23*($A$3*0.65))","v":1.9466278586574399},{"$f":"(SUM($J23:O23)*$A$3)+(P23*($A$3*0.65))","v":7.5369437604429095},9.4835716191003492,6.5734300000000009E-2]
[{"$f":"'Resource Options'!C25","v":"Off Shore Wind (Share)"},null,0,0,0,0.25,0.35,0.4,1,null,{"$f":"C24*'Capital Costs'!$B193","v":0},{"$f":"D24*'Capital Costs'!$B193","v":0},{"$f":"E24*'Capital Costs'!$B193","v":0},{"$f":"F24*'Capital Costs'!$B193","v":87.5},{"$f":"G24*'Capital Costs'!$B193","v":122.49999999999999},{"$f":"H24*'Capital Costs'!$B193","v":140},null,{"$f":"(SUM($J24:J24)*$A$3)+(K24*($A$3*0.65))","v":0},{"$f":"(SUM($J24:K24)*$A$3)+(L24*($A$3*0.65))","v":0},{"$f":"(SUM($J24:L24)*$A$3)+(M24*($A$3*0.65))","v":0},{"$f":"(SUM($J24:M24)*$A$3)+(N24*($A$3*0.65))","v":3.9354087500000006},{"$f":"(SUM($J24:N24)*$A$3)+(O24*($A$3*0.65))","v":11.56404725},{"$f":"(SUM($J24:O24)*$A$3)+(P24*($A$3*0.65))","v":20.827394000000002},36.32685,0.10379099999999999]
[{"$f":"'Resource Options'!C26","v":"Solar Photovoltaic Fixed Array (5 MW AC)"},null,0,0,0,0,0.2,0.8,1,null,{"$f":"C25*'Capital Costs'!$B194","v":0},{"$f":"D25*'Capital Costs'!$B194","v":0},{"$f":"E25*'Capital Costs'!$B194","v":0},{"$f":"F25*'Capital Costs'!$B194","v":0},{"$f":"G25*'Capital Costs'!$B194","v":1.4000000000000001},{"$f":"H25*'Capital Costs'!$B194","v":5.6000000000000005},null,{"$f":"(SUM($J25:J25)*$A$3)+(K25*($A$3*0.65))","v":0},{"$f":"(SUM($J25:K25)*$A$3)+(L25*($A$3*0.65))","v":0},{"$f":"(SUM($J25:L25)*$A$3)+(M25*($A$3*0.65))","v":0},{"$f":"(SUM($J25:M25)*$A$3)+(N25*($A$3*0.65))","v":0},{"$f":"(SUM($J25:N25)*$A$3)+(O25*($A$3*0.65))","v":6.2966540000000015E-2},{"$f":"(SUM($J25:O25)*$A$3)+(P25*($A$3*0.65))","v":0.34873776000000006},0.41170430000000008,5.8814900000000003E-2]
[{"$f":"'Resource Options'!C27","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,0,0,0,0,0.2,0.8,1,null,{"$f":"C26*'Capital Costs'!$B195","v":0},{"$f":"D26*'Capital Costs'!$B195","v":0},{"$f":"E26*'Capital Costs'!$B195","v":0},{"$f":"F26*'Capital Costs'!$B195","v":0},{"$f":"G26*'Capital Costs'!$B195","v":23.134836266666667},{"$f":"H26*'Capital Costs'!$B195","v":92.539345066666669},null,{"$f":"(SUM($J26:J26)*$A$3)+(K26*($A$3*0.65))","v":0},{"$f":"(SUM($J26:K26)*$A$3)+(L26*($A$3*0.65))","v":0},{"$f":"(SUM($J26:L26)*$A$3)+(M26*($A$3*0.65))","v":0},{"$f":"(SUM($J26:M26)*$A$3)+(N26*($A$3*0.65))","v":0},{"$f":"(SUM($J26:N26)*$A$3)+(O26*($A$3*0.65))","v":1.0405147094132268},{"$f":"(SUM($J26:O26)*$A$3)+(P26*($A$3*0.65))","v":5.7628506982886405},6.8033654077018673,5.8814900000000003E-2]
[{"$f":"'Resource Options'!C28","v":"Southern NW Solar Photovoltaic w/ Single Axis Tracking (100 MW AC)"},null,0,0,0,0,0.2,0.8,1,null,{"$f":"C27*'Capital Costs'!$B196","v":0},{"$f":"D27*'Capital Costs'!$B196","v":0},{"$f":"E27*'Capital Costs'!$B196","v":0},{"$f":"F27*'Capital Costs'!$B196","v":0},{"$f":"G27*'Capital Costs'!$B196","v":23.134836266666667},{"$f":"H27*'Capital Costs'!$B196","v":92.539345066666669},null,{"$f":"(SUM($J27:J27)*$A$3)+(K27*($A$3*0.65))","v":0},{"$f":"(SUM($J27:K27)*$A$3)+(L27*($A$3*0.65))","v":0},{"$f":"(SUM($J27:L27)*$A$3)+(M27*($A$3*0.65))","v":0},{"$f":"(SUM($J27:M27)*$A$3)+(N27*($A$3*0.65))","v":0},{"$f":"(SUM($J27:N27)*$A$3)+(O27*($A$3*0.65))","v":1.0405147094132268},{"$f":"(SUM($J27:O27)*$A$3)+(P27*($A$3*0.65))","v":5.7628506982886405},6.8033654077018673,5.8814900000000003E-2]
[{"$f":"'Resource Options'!C29","v":"Solar Photovoltaic w/ Single Axis Tracking (100 MW AC w/ 25 MW/100 MWh Lithium-ion)"},null,0,0,0,0,0.2,0.8,1,null,{"$f":"C28*'Capital Costs'!$B197","v":0},{"$f":"D28*'Capital Costs'!$B197","v":0},{"$f":"E28*'Capital Costs'!$B197","v":0},{"$f":"F28*'Capital Costs'!$B197","v":0},{"$f":"G28*'Capital Costs'!$B197","v":30.073186266666667},{"$f":"H28*'Capital Costs'!$B197","v":120.29274506666667},null,{"$f":"(SUM($J28:J28)*$A$3)+(K28*($A$3*0.65))","v":0},{"$f":"(SUM($J28:K28)*$A$3)+(L28*($A$3*0.65))","v":0},{"$f":"(SUM($J28:L28)*$A$3)+(M28*($A$3*0.65))","v":0},{"$f":"(SUM($J28:M28)*$A$3)+(N28*($A$3*0.65))","v":0},{"$f":"(SUM($J28:N28)*$A$3)+(O28*($A$3*0.65))","v":1.3525746328482269},{"$f":"(SUM($J28:O28)*$A$3)+(P28*($A$3*0.65))","v":7.4911825819286406},8.8437572147768684,5.8814900000000017E-2]
[{"$f":"'Resource Options'!C30","v":"Geothermal (Off System)"},null,0,0,0.05,0.15,0.4,0.4,1,null,{"$f":"C29*'Capital Costs'!$B198","v":0},{"$f":"D29*'Capital Costs'!$B198","v":0},{"$f":"E29*'Capital Costs'!$B198","v":3.5},{"$f":"F29*'Capital Costs'!$B198","v":10.5},{"$f":"G29*'Capital Costs'!$B198","v":28},{"$f":"H29*'Capital Costs'!$B198","v":28},null,{"$f":"(SUM($J29:J29)*$A$3)+(K29*($A$3*0.65))","v":0},{"$f":"(SUM($J29:K29)*$A$3)+(L29*($A$3*0.65))","v":0},{"$f":"(SUM($J29:L29)*$A$3)+(M29*($A$3*0.65))","v":0.15741635000000001},{"$f":"(SUM($J29:M29)*$A$3)+(N29*($A$3*0.65))","v":0.71442805000000009},{"$f":"(SUM($J29:N29)*$A$3)+(O29*($A$3*0.65))","v":2.2280468000000004},{"$f":"(SUM($J29:O29)*$A$3)+(P29*($A$3*0.65))","v":4.1654788000000007},7.2653700000000008,0.10379100000000001]
[{"$f":"'Resource Options'!C31","v":"Distribution Scale 4hr Lithium-Ion"},null,0,0,0,0,0,1,1,null,{"$f":"C30*'Capital Costs'!$B199","v":0},{"$f":"D30*'Capital Costs'!$B199","v":0},{"$f":"E30*'Capital Costs'!$B199","v":0},{"$f":"F30*'Capital Costs'!$B199","v":0},{"$f":"G30*'Capital Costs'!$B199","v":0},{"$f":"H30*'Capital Costs'!$B199","v":9.75},null,{"$f":"(SUM($J30:J30)*$A$3)+(K30*($A$3*0.65))","v":0},{"$f":"(SUM($J30:K30)*$A$3)+(L30*($A$3*0.65))","v":0},{"$f":"(SUM($J30:L30)*$A$3)+(M30*($A$3*0.65))","v":0},{"$f":"(SUM($J30:M30)*$A$3)+(N30*($A$3*0.65))","v":0},{"$f":"(SUM($J30:N30)*$A$3)+(O30*($A$3*0.65))","v":0},{"$f":"(SUM($J30:O30)*$A$3)+(P30*($A$3*0.65))","v":0.43851697500000003},0.43851697500000003,4.4976100000000005E-2]
[{"$f":"'Resource Options'!C32","v":"Distribution Scale 8hr Lithium-Ion"},null,0,0,0,0,0,1,1,null,{"$f":"C31*'Capital Costs'!$B200","v":0},{"$f":"D31*'Capital Costs'!$B200","v":0},{"$f":"E31*'Capital Costs'!$B200","v":0},{"$f":"F31*'Capital Costs'!$B200","v":0},{"$f":"G31*'Capital Costs'!$B200","v":0},{"$f":"H31*'Capital Costs'!$B200","v":19.11},null,{"$f":"(SUM($J31:J31)*$A$3)+(K31*($A$3*0.65))","v":0},{"$f":"(SUM($J31:K31)*$A$3)+(L31*($A$3*0.65))","v":0},{"$f":"(SUM($J31:L31)*$A$3)+(M31*($A$3*0.65))","v":0},{"$f":"(SUM($J31:M31)*$A$3)+(N31*($A$3*0.65))","v":0},{"$f":"(SUM($J31:N31)*$A$3)+(O31*($A$3*0.65))","v":0},{"$f":"(SUM($J31:O31)*$A$3)+(P31*($A$3*0.65))","v":0.85949327100000006},0.85949327100000006,4.4976100000000005E-2]
[{"$f":"'Resource Options'!C33","v":"4hr Lithium-Ion"},null,0,0,0,0,0,1,1,null,{"$f":"C32*'Capital Costs'!$B201","v":0},{"$f":"D32*'Capital Costs'!$B201","v":0},{"$f":"E32*'Capital Costs'!$B201","v":0},{"$f":"F32*'Capital Costs'!$B201","v":0},{"$f":"G32*'Capital Costs'!$B201","v":0},{"$f":"H32*'Capital Costs'!$B201","v":35.950000000000003},null,{"$f":"(SUM($J32:J32)*$A$3)+(K32*($A$3*0.65))","v":0},{"$f":"(SUM($J32:K32)*$A$3)+(L32*($A$3*0.65))","v":0},{"$f":"(SUM($J32:L32)*$A$3)+(M32*($A$3*0.65))","v":0},{"$f":"(SUM($J32:M32)*$A$3)+(N32*($A$3*0.65))","v":0},{"$f":"(SUM($J32:N32)*$A$3)+(O32*($A$3*0.65))","v":0},{"$f":"(SUM($J32:O32)*$A$3)+(P32*($A$3*0.65))","v":1.6168907950000002},1.6168907950000002,4.4976100000000005E-2]
[{"$f":"'Resource Options'!C34","v":"8hr Lithium-Ion"},null,0,0,0,0,0,1,1,null,{"$f":"C33*'Capital Costs'!$B202","v":0},{"$f":"D33*'Capital Costs'!$B202","v":0},{"$f":"E33*'Capital Costs'!$B202","v":0},{"$f":"F33*'Capital Costs'!$B202","v":0},{"$f":"G33*'Capital Costs'!$B202","v":0},{"$f":"H33*'Capital Costs'!$B202","v":70.45},null,{"$f":"(SUM($J33:J33)*$A$3)+(K33*($A$3*0.65))","v":0},{"$f":"(SUM($J33:K33)*$A$3)+(L33*($A$3*0.65))","v":0},{"$f":"(SUM($J33:L33)*$A$3)+(M33*($A$3*0.65))","v":0},{"$f":"(SUM($J33:M33)*$A$3)+(N33*($A$3*0.65))","v":0},{"$f":"(SUM($J33:N33)*$A$3)+(O33*($A$3*0.65))","v":0},{"$f":"(SUM($J33:O33)*$A$3)+(P33*($A$3*0.65))","v":3.1685662450000005},3.1685662450000005,4.4976100000000005E-2]
[{"$f":"'Resource Options'!C35","v":"16hr Lithium-Ion"},null,0,0,0,0,0,1,1,null,{"$f":"C34*'Capital Costs'!$B203","v":0},{"$f":"D34*'Capital Costs'!$B203","v":0},{"$f":"E34*'Capital Costs'!$B203","v":0},{"$f":"F34*'Capital Costs'!$B203","v":0},{"$f":"G34*'Capital Costs'!$B203","v":0},{"$f":"H34*'Capital Costs'!$B203","v":139.44999999999999},null,{"$f":"(SUM($J34:J34)*$A$3)+(K34*($A$3*0.65))","v":0},{"$f":"(SUM($J34:K34)*$A$3)+(L34*($A$3*0.65))","v":0},{"$f":"(SUM($J34:L34)*$A$3)+(M34*($A$3*0.65))","v":0},{"$f":"(SUM($J34:M34)*$A$3)+(N34*($A$3*0.65))","v":0},{"$f":"(SUM($J34:N34)*$A$3)+(O34*($A$3*0.65))","v":0},{"$f":"(SUM($J34:O34)*$A$3)+(P34*($A$3*0.65))","v":6.2719171449999997},6.2719171449999997,4.4976100000000005E-2]
[{"$f":"'Resource Options'!C36","v":"40hr Lithium-Ion"},null,0,0,0,0,0,1,1,null,{"$f":"C35*'Capital Costs'!$B204","v":0},{"$f":"D35*'Capital Costs'!$B204","v":0},{"$f":"E35*'Capital Costs'!$B204","v":0},{"$f":"F35*'Capital Costs'!$B204","v":0},{"$f":"G35*'Capital Costs'!$B204","v":0},{"$f":"H35*'Capital Costs'!$B204","v":346.45},null,{"$f":"(SUM($J35:J35)*$A$3)+(K35*($A$3*0.65))","v":0},{"$f":"(SUM($J35:K35)*$A$3)+(L35*($A$3*0.65))","v":0},{"$f":"(SUM($J35:L35)*$A$3)+(M35*($A$3*0.65))","v":0},{"$f":"(SUM($J35:M35)*$A$3)+(N35*($A$3*0.65))","v":0},{"$f":"(SUM($J35:N35)*$A$3)+(O35*($A$3*0.65))","v":0},{"$f":"(SUM($J35:O35)*$A$3)+(P35*($A$3*0.65))","v":15.581969845000001},15.581969845000001,4.4976100000000005E-2]
[{"$f":"'Resource Options'!C37","v":"4 hr Vanadium Flow Battery"},null,0,0,0,0,0,1,1,null,{"$f":"C36*'Capital Costs'!$B205","v":0},{"$f":"D36*'Capital Costs'!$B205","v":0},{"$f":"E36*'Capital Costs'!$B205","v":0},{"$f":"F36*'Capital Costs'!$B205","v":0},{"$f":"G36*'Capital Costs'!$B205","v":0},{"$f":"H36*'Capital Costs'!$B205","v":40},null,{"$f":"(SUM($J36:J36)*$A$3)+(K36*($A$3*0.65))","v":0},{"$f":"(SUM($J36:K36)*$A$3)+(L36*($A$3*0.65))","v":0},{"$f":"(SUM($J36:L36)*$A$3)+(M36*($A$3*0.65))","v":0},{"$f":"(SUM($J36:M36)*$A$3)+(N36*($A$3*0.65))","v":0},{"$f":"(SUM($J36:N36)*$A$3)+(O36*($A$3*0.65))","v":0},{"$f":"(SUM($J36:O36)*$A$3)+(P36*($A$3*0.65))","v":1.7990440000000003},1.7990440000000003,4.4976100000000005E-2]
[{"$f":"'Resource Options'!C38","v":"4 hr Zinc Bromide Flow Battery"},null,0,0,0,0,0,1,1,null,{"$f":"C37*'Capital Costs'!$B206","v":0},{"$f":"D37*'Capital Costs'!$B206","v":0},{"$f":"E37*'Capital Costs'!$B206","v":0},{"$f":"F37*'Capital Costs'!$B206","v":0},{"$f":"G37*'Capital Costs'!$B206","v":0},{"$f":"H37*'Capital Costs'!$B206","v":45},null,{"$f":"(SUM($J37:J37)*$A$3)+(K37*($A$3*0.65))","v":0},{"$f":"(SUM($J37:K37)*$A$3)+(L37*($A$3*0.65))","v":0},{"$f":"(SUM($J37:L37)*$A$3)+(M37*($A$3*0.65))","v":0},{"$f":"(SUM($J37:M37)*$A$3)+(N37*($A$3*0.65))","v":0},{"$f":"(SUM($J37:N37)*$A$3)+(O37*($A$3*0.65))","v":0},{"$f":"(SUM($J37:O37)*$A$3)+(P37*($A$3*0.65))","v":2.0239245000000001},2.0239245000000001,4.4976100000000005E-2]
[{"$f":"'Resource Options'!C39","v":"Hydrogen Fuel Cell with 4 hrs storage w/ Electrolysis"},null,0,0,0,0,0,1,1,null,{"$f":"C38*'Capital Costs'!$B207","v":0},{"$f":"D38*'Capital Costs'!$B207","v":0},{"$f":"E38*'Capital Costs'!$B207","v":0},{"$f":"F38*'Capital Costs'!$B207","v":0},{"$f":"G38*'Capital Costs'!$B207","v":0},{"$f":"H38*'Capital Costs'!$B207","v":137.48007957095584},null,{"$f":"(SUM($J38:J38)*$A$3)+(K38*($A$3*0.65))","v":0},{"$f":"(SUM($J38:K38)*$A$3)+(L38*($A$3*0.65))","v":0},{"$f":"(SUM($J38:L38)*$A$3)+(M38*($A$3*0.65))","v":0},{"$f":"(SUM($J38:M38)*$A$3)+(N38*($A$3*0.65))","v":0},{"$f":"(SUM($J38:N38)*$A$3)+(O38*($A$3*0.65))","v":0},{"$f":"(SUM($J38:O38)*$A$3)+(P38*($A$3*0.65))","v":6.1833178067912673},6.1833178067912673,4.4976100000000005E-2]
[{"$f":"'Resource Options'!C40","v":"Hydrogen Fuel Cell with 16 hrs Storage w/ Electrolysis"},null,0,0,0,0,0,1,1,null,{"$f":"C39*'Capital Costs'!$B208","v":0},{"$f":"D39*'Capital Costs'!$B208","v":0},{"$f":"E39*'Capital Costs'!$B208","v":0},{"$f":"F39*'Capital Costs'!$B208","v":0},{"$f":"G39*'Capital Costs'!$B208","v":0},{"$f":"H39*'Capital Costs'!$B208","v":138.85488036666541},null,{"$f":"(SUM($J39:J39)*$A$3)+(K39*($A$3*0.65))","v":0},{"$f":"(SUM($J39:K39)*$A$3)+(L39*($A$3*0.65))","v":0},{"$f":"(SUM($J39:L39)*$A$3)+(M39*($A$3*0.65))","v":0},{"$f":"(SUM($J39:M39)*$A$3)+(N39*($A$3*0.65))","v":0},{"$f":"(SUM($J39:N39)*$A$3)+(O39*($A$3*0.65))","v":0},{"$f":"(SUM($J39:O39)*$A$3)+(P39*($A$3*0.65))","v":6.2451509848591806},6.2451509848591806,4.4976100000000005E-2]
[{"$f":"'Resource Options'!C41","v":"Hydrogen Fuel Cell with 40 Hrs Storage w/ Electrolysis"},null,0,0,0,0,0,1,1,null,{"$f":"C40*'Capital Costs'!$B209","v":0},{"$f":"D40*'Capital Costs'!$B209","v":0},{"$f":"E40*'Capital Costs'!$B209","v":0},{"$f":"F40*'Capital Costs'!$B209","v":0},{"$f":"G40*'Capital Costs'!$B209","v":0},{"$f":"H40*'Capital Costs'!$B209","v":140.24342917033204},null,{"$f":"(SUM($J40:J40)*$A$3)+(K40*($A$3*0.65))","v":0},{"$f":"(SUM($J40:K40)*$A$3)+(L40*($A$3*0.65))","v":0},{"$f":"(SUM($J40:L40)*$A$3)+(M40*($A$3*0.65))","v":0},{"$f":"(SUM($J40:M40)*$A$3)+(N40*($A$3*0.65))","v":0},{"$f":"(SUM($J40:N40)*$A$3)+(O40*($A$3*0.65))","v":0},{"$f":"(SUM($J40:O40)*$A$3)+(P40*($A$3*0.65))","v":6.3076024947077718},6.3076024947077718,4.4976100000000005E-2]
[{"$f":"'Resource Options'!C42","v":"Liquid Air"},null,0,0,0,0.05,0.45,0.5,1,null,{"$f":"C41*'Capital Costs'!$B210","v":0},{"$f":"D41*'Capital Costs'!$B210","v":0},{"$f":"E41*'Capital Costs'!$B210","v":0},{"$f":"F41*'Capital Costs'!$B210","v":1.75},{"$f":"G41*'Capital Costs'!$B210","v":15.75},{"$f":"H41*'Capital Costs'!$B210","v":17.5},null,{"$f":"(SUM($J41:J41)*$A$3)+(K41*($A$3*0.65))","v":0},{"$f":"(SUM($J41:K41)*$A$3)+(L41*($A$3*0.65))","v":0},{"$f":"(SUM($J41:L41)*$A$3)+(M41*($A$3*0.65))","v":0},{"$f":"(SUM($J41:M41)*$A$3)+(N41*($A$3*0.65))","v":7.8708175000000005E-2},{"$f":"(SUM($J41:N41)*$A$3)+(O41*($A$3*0.65))","v":0.82946307500000005},{"$f":"(SUM($J41:O41)*$A$3)+(P41*($A$3*0.65))","v":1.9979767500000003},2.9061480000000004,8.3032800000000018E-2]
[{"$f":"'Resource Options'!C43","v":"Pumped Hydro (16 hr/ 100 MW share)"},null,0.05,0.05,0.15,0.25,0.35,0.15,1,null,{"$f":"C42*'Capital Costs'!$B211","v":14.25},{"$f":"D42*'Capital Costs'!$B211","v":14.25},{"$f":"E42*'Capital Costs'!$B211","v":42.75},{"$f":"F42*'Capital Costs'!$B211","v":71.25},{"$f":"G42*'Capital Costs'!$B211","v":99.75},{"$f":"H42*'Capital Costs'!$B211","v":42.75},null,{"$f":"(SUM($J42:J42)*$A$3)+(K42*($A$3*0.65))","v":0.64090942500000003},{"$f":"(SUM($J42:K42)*$A$3)+(L42*($A$3*0.65))","v":1.6269239250000003},{"$f":"(SUM($J42:L42)*$A$3)+(M42*($A$3*0.65))","v":3.8947572750000008},{"$f":"(SUM($J42:M42)*$A$3)+(N42*($A$3*0.65))","v":8.1346196250000009},{"$f":"(SUM($J42:N42)*$A$3)+(O42*($A$3*0.65))","v":14.346510975000001},{"$f":"(SUM($J42:O42)*$A$3)+(P42*($A$3*0.65))","v":18.684974775000001},47.328696000000008,0.16606560000000004]
[{"$f":"'Resource Options'!C44","v":0},null,0,0,0,0,0,1,1,null,{"$f":"C43*'Capital Costs'!#REF!","v":{"$error":"#REF!"}},{"$f":"D43*'Capital Costs'!#REF!","v":{"$error":"#REF!"}},{"$f":"E43*'Capital Costs'!#REF!","v":{"$error":"#REF!"}},{"$f":"F43*'Capital Costs'!#REF!","v":{"$error":"#REF!"}},{"$f":"G43*'Capital Costs'!#REF!","v":{"$error":"#REF!"}},{"$f":"H43*'Capital Costs'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"(SUM($J43:J43)*$A$3)+(K43*($A$3*0.65))","v":{"$error":"#REF!"}},{"$f":"(SUM($J43:K43)*$A$3)+(L43*($A$3*0.65))","v":{"$error":"#REF!"}},{"$f":"(SUM($J43:L43)*$A$3)+(M43*($A$3*0.65))","v":{"$error":"#REF!"}},{"$f":"(SUM($J43:M43)*$A$3)+(N43*($A$3*0.65))","v":{"$error":"#REF!"}},{"$f":"(SUM($J43:N43)*$A$3)+(O43*($A$3*0.65))","v":{"$error":"#REF!"}},{"$f":"(SUM($J43:O43)*$A$3)+(P43*($A$3*0.65))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'Resource Options'!C45","v":"Supplemental Compression to CT"},null,0,0,0,0,0,1,1,null,{"$f":"C44*'Capital Costs'!$B212","v":0},{"$f":"D44*'Capital Costs'!$B212","v":0},{"$f":"E44*'Capital Costs'!$B212","v":0},{"$f":"F44*'Capital Costs'!$B212","v":0},{"$f":"G44*'Capital Costs'!$B212","v":0},{"$f":"H44*'Capital Costs'!$B212","v":17.277999999999995},null,{"$f":"(SUM($J44:J44)*$A$3)+(K44*($A$3*0.65))","v":0},{"$f":"(SUM($J44:K44)*$A$3)+(L44*($A$3*0.65))","v":0},{"$f":"(SUM($J44:L44)*$A$3)+(M44*($A$3*0.65))","v":0},{"$f":"(SUM($J44:M44)*$A$3)+(N44*($A$3*0.65))","v":0},{"$f":"(SUM($J44:N44)*$A$3)+(O44*($A$3*0.65))","v":0},{"$f":"(SUM($J44:O44)*$A$3)+(P44*($A$3*0.65))","v":0.77709705579999988},0.77709705579999988,4.4976100000000005E-2]
[{"$f":"'Resource Options'!C46","v":"Rathdrum CT 2055 Uprates two unit operation"},null,0,0,0,0,0,1,1,null,{"$f":"C45*'Capital Costs'!$B213","v":0},{"$f":"D45*'Capital Costs'!$B213","v":0},{"$f":"E45*'Capital Costs'!$B213","v":0},{"$f":"F45*'Capital Costs'!$B213","v":0},{"$f":"G45*'Capital Costs'!$B213","v":0},{"$f":"H45*'Capital Costs'!$B213","v":3.605},null,{"$f":"(SUM($J45:J45)*$A$3)+(K45*($A$3*0.65))","v":0},{"$f":"(SUM($J45:K45)*$A$3)+(L45*($A$3*0.65))","v":0},{"$f":"(SUM($J45:L45)*$A$3)+(M45*($A$3*0.65))","v":0},{"$f":"(SUM($J45:M45)*$A$3)+(N45*($A$3*0.65))","v":0},{"$f":"(SUM($J45:N45)*$A$3)+(O45*($A$3*0.65))","v":0},{"$f":"(SUM($J45:O45)*$A$3)+(P45*($A$3*0.65))","v":0.16213884050000002},0.16213884050000002,4.4976100000000005E-2]
[{"$f":"'Resource Options'!C47","v":"Kettle Falls Turbine Generator Upgrade"},null,0,0,0,0,0,1,1,null,{"$f":"C46*'Capital Costs'!$B214","v":0},{"$f":"D46*'Capital Costs'!$B214","v":0},{"$f":"E46*'Capital Costs'!$B214","v":0},{"$f":"F46*'Capital Costs'!$B214","v":0},{"$f":"G46*'Capital Costs'!$B214","v":0},{"$f":"H46*'Capital Costs'!$B214","v":16.050000000000004},null,{"$f":"(SUM($J46:J46)*$A$3)+(K46*($A$3*0.65))","v":0},{"$f":"(SUM($J46:K46)*$A$3)+(L46*($A$3*0.65))","v":0},{"$f":"(SUM($J46:L46)*$A$3)+(M46*($A$3*0.65))","v":0},{"$f":"(SUM($J46:M46)*$A$3)+(N46*($A$3*0.65))","v":0},{"$f":"(SUM($J46:N46)*$A$3)+(O46*($A$3*0.65))","v":0},{"$f":"(SUM($J46:O46)*$A$3)+(P46*($A$3*0.65))","v":0.72186640500000032},0.72186640500000032,4.4976100000000005E-2]
[{"$f":"'Resource Options'!C48","v":"Rathdrum CT: Inlet Evaporation 2 unit operation"},null,0,0,0,0,0,1,1,null,{"$f":"C47*'Capital Costs'!$B215","v":0},{"$f":"D47*'Capital Costs'!$B215","v":0},{"$f":"E47*'Capital Costs'!$B215","v":0},{"$f":"F47*'Capital Costs'!$B215","v":0},{"$f":"G47*'Capital Costs'!$B215","v":0},{"$f":"H47*'Capital Costs'!$B215","v":1.0400000000000003},null,{"$f":"(SUM($J47:J47)*$A$3)+(K47*($A$3*0.65))","v":0},{"$f":"(SUM($J47:K47)*$A$3)+(L47*($A$3*0.65))","v":0},{"$f":"(SUM($J47:L47)*$A$3)+(M47*($A$3*0.65))","v":0},{"$f":"(SUM($J47:M47)*$A$3)+(N47*($A$3*0.65))","v":0},{"$f":"(SUM($J47:N47)*$A$3)+(O47*($A$3*0.65))","v":0},{"$f":"(SUM($J47:O47)*$A$3)+(P47*($A$3*0.65))","v":4.6775144000000018E-2},4.6775144000000018E-2,4.4976100000000005E-2]
[{"$f":"'Resource Options'!C49","v":"Post Falls Redevelopment"},null,0.01,0.05,0.19,0.3,0.14000000000000001,0.31,1,null,{"$f":"C48*'Capital Costs'!$B216","v":0.17},{"$f":"D48*'Capital Costs'!$B216","v":0.85000000000000009},{"$f":"E48*'Capital Costs'!$B216","v":3.23},{"$f":"F48*'Capital Costs'!$B216","v":5.0999999999999996},{"$f":"G48*'Capital Costs'!$B216","v":2.3800000000000003},{"$f":"H48*'Capital Costs'!$B216","v":5.27},null,{"$f":"(SUM($J48:J48)*$A$3)+(K48*($A$3*0.65))","v":7.6459370000000011E-3},{"$f":"(SUM($J48:K48)*$A$3)+(L48*($A$3*0.65))","v":4.9992665000000006E-2},{"$f":"(SUM($J48:L48)*$A$3)+(M48*($A$3*0.65))","v":0.21585068300000002},{"$f":"(SUM($J48:M48)*$A$3)+(N48*($A$3*0.65))","v":0.52345260999999998},{"$f":"(SUM($J48:N48)*$A$3)+(O48*($A$3*0.65))","v":0.75400701800000003},{"$f":"(SUM($J48:O48)*$A$3)+(P48*($A$3*0.65))","v":1.048669667},2.59961858,0.15291874]
[{"$f":"'Resource Options'!C50","v":"Long Lake 2nd Powerhouse "},null,0.01,0.05,0.19,0.3,0.14000000000000001,0.31,1,null,{"$f":"C49*'Capital Costs'!$B217","v":1.5825158179200001},{"$f":"D49*'Capital Costs'!$B217","v":7.9125790896000003},{"$f":"E49*'Capital Costs'!$B217","v":30.06780054048},{"$f":"F49*'Capital Costs'!$B217","v":47.4754745376},{"$f":"G49*'Capital Costs'!$B217","v":22.155221450880003},{"$f":"H49*'Capital Costs'!$B217","v":49.057990355519998},null,{"$f":"(SUM($J49:J49)*$A$3)+(K49*($A$3*0.65))","v":7.1175389678351728E-2},{"$f":"(SUM($J49:K49)*$A$3)+(L49*($A$3*0.65))","v":0.4653775478969151},{"$f":"(SUM($J49:L49)*$A$3)+(M49*($A$3*0.65))","v":2.0093360009196215},{"$f":"(SUM($J49:M49)*$A$3)+(N49*($A$3*0.65))","v":4.8727766779794637},{"$f":"(SUM($J49:N49)*$A$3)+(O49*($A$3*0.65))","v":7.0189884282805304},{"$f":"(SUM($J49:O49)*$A$3)+(P49*($A$3*0.65))","v":9.7619784458847008},24.199632490639583,0.15291874000000003]
[{"$f":"'Resource Options'!C51","v":"Monroe St/Upper Falls 2nd Powerhouse"},null,0.01,0.05,0.19,0.3,0.14000000000000001,0.31,1,null,{"$f":"C50*'Capital Costs'!$B218","v":1.6452968831999999},{"$f":"D50*'Capital Costs'!$B218","v":8.2264844159999999},{"$f":"E50*'Capital Costs'!$B218","v":31.260640780799999},{"$f":"F50*'Capital Costs'!$B218","v":49.358906495999996},{"$f":"G50*'Capital Costs'!$B218","v":23.034156364800001},{"$f":"H50*'Capital Costs'!$B218","v":51.0042033792},null,{"$f":"(SUM($J50:J50)*$A$3)+(K50*($A$3*0.65))","v":7.3999037148491528E-2},{"$f":"(SUM($J50:K50)*$A$3)+(L50*($A$3*0.65))","v":0.48383985827859843},{"$f":"(SUM($J50:L50)*$A$3)+(M50*($A$3*0.65))","v":2.0890497410381839},{"$f":"(SUM($J50:M50)*$A$3)+(N50*($A$3*0.65))","v":5.0660879278582662},{"$f":"(SUM($J50:N50)*$A$3)+(O50*($A$3*0.65))","v":7.2974435095666266},{"$f":"(SUM($J50:O50)*$A$3)+(P50*($A$3*0.65))","v":10.149252556596952},25.159672630487119,0.15291874000000003]
[{"$f":"'Resource Options'!C52","v":"Cabinet Gorge 2nd Powerhouse"},null,0.01,0.05,0.19,0.3,0.14000000000000001,0.31,1,null,{"$f":"C51*'Capital Costs'!$B219","v":2.5004182895999998},{"$f":"D51*'Capital Costs'!$B219","v":12.502091448},{"$f":"E51*'Capital Costs'!$B219","v":47.507947502399993},{"$f":"F51*'Capital Costs'!$B219","v":75.012548687999995},{"$f":"G51*'Capital Costs'!$B219","v":35.005856054399999},{"$f":"H51*'Capital Costs'!$B219","v":77.512966977599987},null,{"$f":"(SUM($J51:J51)*$A$3)+(K51*($A$3*0.65))","v":0.11245906303487856},{"$f":"(SUM($J51:K51)*$A$3)+(L51*($A$3*0.65))","v":0.73530925830497529},{"$f":"(SUM($J51:L51)*$A$3)+(M51*($A$3*0.65))","v":3.174805856446187},{"$f":"(SUM($J51:M51)*$A$3)+(N51*($A$3*0.65))","v":7.6991204693109161},{"$f":"(SUM($J51:N51)*$A$3)+(O51*($A$3*0.65))","v":11.090193754670331},{"$f":"(SUM($J51:O51)*$A$3)+(P51*($A$3*0.65))","v":15.42419303009142},{"$f":"SUM(R51:W51)","v":38.236081431858707},{"$f":"(X51)/SUM(K51:P51)","v":0.15291874}]
[{"$f":"'Resource Options'!C53","v":"Biomass"},null,0,0,0,0,0.2,0.8,{"$f":"SUM(C52:H52)","v":1},null,{"$f":"C52*'Capital Costs'!$B220","v":0},{"$f":"D52*'Capital Costs'!$B220","v":0},{"$f":"E52*'Capital Costs'!$B220","v":0},{"$f":"F52*'Capital Costs'!$B220","v":0},{"$f":"G52*'Capital Costs'!$B220","v":50},{"$f":"H52*'Capital Costs'!$B220","v":200},null,{"$f":"(SUM($J52:J52)*$A$3)+(K52*($A$3*0.65))","v":0},{"$f":"(SUM($J52:K52)*$A$3)+(L52*($A$3*0.65))","v":0},{"$f":"(SUM($J52:L52)*$A$3)+(M52*($A$3*0.65))","v":0},{"$f":"(SUM($J52:M52)*$A$3)+(N52*($A$3*0.65))","v":0},{"$f":"(SUM($J52:N52)*$A$3)+(O52*($A$3*0.65))","v":2.2488050000000004},{"$f":"(SUM($J52:O52)*$A$3)+(P52*($A$3*0.65))","v":12.454920000000001},{"$f":"SUM(R52:W52)","v":14.703725000000002},{"$f":"(X52)/SUM(K52:P52)","v":5.881490000000001E-2}]
["Electrolysis",null,0,0,0,0,0,1,{"$f":"SUM(C53:H53)","v":1},null,{"$f":"C53*'Capital Costs'!$B222","v":0},{"$f":"D53*'Capital Costs'!$B222","v":0},{"$f":"E53*'Capital Costs'!$B222","v":0},{"$f":"F53*'Capital Costs'!$B222","v":0},{"$f":"G53*'Capital Costs'!$B222","v":0},{"$f":"H53*'Capital Costs'!$B222","v":0.13534269797224815},null,{"$f":"K53*(1+($A$3/2))","v":0},{"$f":"(L53*(1+($A$3/2))+(R53*(1+($A$3))))","v":0},{"$f":"(M53*(1+($A$3/2))+(S53*(1+($A$3))))","v":0},{"$f":"(N53*(1+($A$3/2))+(T53*(1+($A$3))))","v":0},{"$f":"(O53*(1+($A$3/2))+(U53*(1+($A$3))))","v":0},{"$f":"(P53*(1+($A$3/2))+(V53*(1+($A$3))))","v":0.14002514929399401},{"$f":"SUM(R53:W53)","v":0.14002514929399401},0.02]

{"sheet":"Assumptions","index":20,"n_rows":79,"n_cols":10,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Capital Recovery & Taxes",null,null,null,null,null,null,"Avista Discount Rate",6.9194000000000006E-2]
["Year #","10 Yr","20 Yr","30 Yr","50 Yr",null,null,null,"Misc Fees",3.2384000000000003E-2]
[1,0.20467358411284772,0.15602881787932632,0.13947723200150047,0.12623596329923978]
[2,0.19220034425183927,0.15059925163107624,0.13550702143299745,0.12343323727453442]
[3,0.17941967819306515,0.14488900440151728,0.13125612988318547,0.12034983026852007]
[4,0.16778886471994717,0.13927854846346871,0.12710502962488396,0.11736621455401618]
[5,0.15697938821672514,0.13376040665964162,0.12304624350080395,0.11447491297373376]
[6,0.14651213545095973,0.12832777285968333,0.11907296538059263,0.1116691193973201]
[7,0.13604488268519435,0.12297422437720448,0.11517877257786081,0.10894241113838593]
[8,0.12600555338273606,0.11769381783077028,0.11135772171117364,0.10628884481549637]
[9,0.11682178342391938,0.11245453564942541,0.10757779520957579,0.10367640285769614]
[10,0.10806564934543719,0.10722119684951535,0.10380381208941278,0.10106990428133078]
[11,-1.3609357950147225E-18,0.10198785804960531,0.10002982896924976,9.8463405704965395E-2]
[12,-1.2728614217950367E-18,9.6754519249695276E-2,9.6255845849086752E-2,9.5856907128600011E-2]
[13,-1.1904868730979007E-18,9.152118044978523E-2,9.2481862728923725E-2,9.3250408552234612E-2]
[14,-1.113443278860432E-18,8.6287841649875185E-2,8.8707879608760698E-2,9.0643909975869227E-2]
[15,-1.0413856408289162E-18,8.1054502849965154E-2,8.4933896488597685E-2,8.8037411399503815E-2]
[16,-9.7399128766988626E-19,7.5821164050055095E-2,8.1159913368434686E-2,8.5430912823138458E-2]
[17,-9.1095843006029419E-19,7.0587825250145037E-2,7.7385930248271673E-2,8.2824414246773059E-2]
[18,-8.5200480928652256E-19,6.5354486450234978E-2,7.3611947128108673E-2,8.0217915670407675E-2]
[19,-7.9686643330071303E-19,6.0121147650324933E-2,6.9837964007945647E-2,7.7611417094042276E-2]
[20,-7.4529639457452355E-19,5.4887808850414901E-2,6.6063980887782661E-2,7.5004918517676877E-2]
[21,-6.9706376445670627E-19,2.1367414868090975E-4,6.250395949927319E-2,7.2612381672965076E-2]
[22,-6.519525590834837E-19,-1.9928014472204595E-18,5.9371573991098214E-2,7.0647480708587715E-2]
[23,-6.0976077221110835E-19,-1.9928014472204595E-18,5.6452862631604157E-2,6.8896253892891279E-2]
[24,-5.7029947063966726E-19,-1.9928014472204595E-18,5.3534151272110087E-2,6.7145027077194844E-2]
[25,-5.3339194817747519E-19,-1.9928014472204595E-18,5.0615439912616036E-2,6.5393800261498394E-2]
[26,-4.9887293435753957E-19,-1.9928014472204595E-18,4.7696728553121966E-2,6.3642573445801959E-2]
[27,-4.6658785436276262E-19,-1.9928014472204595E-18,4.4778017193627895E-2,6.189134663010553E-2]
[28,-4.3639213684585076E-19,-1.9928014472204595E-18,4.1859305834133831E-2,6.0140119814409081E-2]
[29,-4.0815056654437915E-19,-1.9928014472204595E-18,3.8940594474639774E-2,5.8388892998712645E-2]
[30,-3.8173667879204248E-19,-1.9928014472204595E-18,3.6021883115145703E-2,5.663766618301621E-2]
[31,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,5.4886439367319767E-2]
[32,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,5.3135212551623338E-2]
[33,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,5.1383985735926903E-2]
[34,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,4.9632758920230453E-2]
[35,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,4.7881532104534018E-2]
[36,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,4.6130305288837575E-2]
[37,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,4.4379078473141147E-2]
[38,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,4.2627851657444704E-2]
[39,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,4.0876624841748269E-2]
[40,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,3.9125398026051826E-2]
[41,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,3.7374171210355391E-2]
[42,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,3.5622944394658955E-2]
[43,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,3.3871717578962519E-2]
[44,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,3.2120490763266077E-2]
[45,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,3.0369263947569641E-2]
[46,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,2.8618037131873199E-2]
[47,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,2.6866810316176763E-2]
[48,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,2.5115583500480328E-2]
[49,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,2.3364356684783889E-2]
[50,-2.6570685962939464E-18,-1.9928014472204595E-18,-2.8884752417674638E-17,2.161312986908745E-2]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]
[null,null,-1.9928014472204595E-18]